| | |
Page
|
| |||
關於本委託書/招股説明書
|
| | | | iii | | |
財務報表展示
|
| | | | iv | | |
關於國際財務報告準則和非國際財務報告準則財務計量的重要信息
|
| | | | v | | |
Industry and Market Data
|
| | | | vi | | |
Frequently Used Terms
|
| | | | 1 | | |
有關建議交易的問答
|
| | | | 8 | | |
委託書/招股説明書摘要
|
| | | | 37 | | |
Risk Factors
|
| | | | 59 | | |
有關前瞻性陳述的告誡説明
|
| | | | 118 | | |
公積金股東特別大會
|
| | | | 121 | | |
1號提案 - 企業合併提案
|
| | | | 128 | | |
Proposal No. 2 – the Merger Proposal
|
| | | | 181 | | |
第3號提案 - 股票發行提案
|
| | | | 182 | | |
第4號提案 - 休會提案
|
| | | | 183 | | |
未經審計的形式簡明合併財務信息
|
| | | | 184 | | |
Provident’s Business
|
| | | | 204 | | |
公積金歷史財務信息彙總
|
| | | | 218 | | |
公積金管理對公司財務狀況及業績的探討與分析
Operations |
| | | | 220 | | |
Perfect’s Business
|
| | | | 227 | | |
Perfect歷史財務信息彙總
|
| | | | 253 | | |
Perfect‘s管理層對公司財務狀況及業績的探討與分析
Operations |
| | | | 255 | | |
企業合併後的完美管理
|
| | | | 272 | | |
Executive Compensation
|
| | | | 278 | | |
證券的實益所有權
|
| | | | 281 | | |
某些關係和關聯方交易
|
| | | | 285 | | |
完美證券簡介
|
| | | | 289 | | |
公司治理與股東權利比較
|
| | | | 299 | | |
Perfect的普通股有資格未來出售
|
| | | | 305 | | |
證券股利信息價格區間
|
| | | | 307 | | |
評估或持不同意見者的權利
|
| | | | 308 | | |
Shareholder Proposals
|
| | | | 309 | | |
其他股東公關
|
| | | | 310 | | |
Experts
|
| | | | 311 | | |
Legal Matters
|
| | | | 312 | | |
向股東交付文件
|
| | | | 313 | | |
美國證券法規定的民事責任的可執行性
|
| | | | 314 | | |
您可以在哪裏找到更多信息
|
| | | | 315 | | |
財務報表索引
|
| | | | F-1 | | |
| | |
Page
|
| |||
Annex A – Agreement and Plan of Merger
|
| | | | A-1 | | |
附件A-1 - 《協議和合並計劃第一修正案》
|
| | | | A-1-1 | | |
附件B - 第六次修訂和重新修訂的完美公司組織備忘錄和章程表格
|
| | | | B-1 | | |
Annex C – Form of the First Plan of Merger
|
| | | | C-1 | | |
附件D - 修訂和重新發布《公積金收購公司組織備忘錄和章程》
|
| | | | D-1 | | |
|
問:為什麼我會收到此委託書/招股説明書?
|
| |
A.普羅維登特建議根據普羅維登特、完美、合併子1和合並子2簽訂的業務合併協議完善與完美的業務合併。業務合併協議的條款在本委託書/招股説明書中描述。本委託書/招股説明書隨附一份業務合併協議副本,作為附件A,普羅維登特鼓勵其股東閲讀全文。
企業合併協議必須由公積金股東根據開曼羣島法律和公積金條款採納。普羅維登特正在舉行會議,以獲得這一批准。公積金股東將被要求考慮並表決批准業務合併協議的建議,其中包括規定合併附屬公司1將與公積金合併並併入,公積金是第一家合併尚存公司,緊隨其後並作為同一整體交易的一部分,第一合併尚存公司合併並併入合併附屬公司2,合併附屬公司2為第二合併尚存公司,以及本委託書/招股説明書中描述的與業務合併相關的某些其他事項。見“第1號提案--企業合併提案”。本委託書/招股説明書及其附件包含有關擬進行的業務合併和將在會議上採取行動的其他事項的重要信息。公積金股東應仔細閲讀本委託書/招股説明書及其附件。
|
|
|
Q. When and where is the Meeting?
|
| | 答:會議將於2022年 ,香港時間上午9時,在Davis Polk&Wardwell位於香港遮打道3A香港俱樂部大廈的辦公室舉行。根據普羅維登特的條款,會議必須有一個明確的實際地點。然而,考慮到當前的全球新冠肺炎疫情,股東親自出席不太現實。因此,這次會議也將是一次虛擬的股東大會,將在
通過網絡直播進行。 https://www.cstproxy.com/paqc/2022.公積金股東將能夠遠程出席會議,投票並在會議期間通過訪問和輸入他們的控制號碼提交問題。我們很高興利用虛擬股東大會技術,(I)為普羅維登斯的股東和普羅維登斯提供便捷的訪問途徑和成本節約,以及(Ii)根據疾病控制和預防中心和美國證券交易委員會因新冠肺炎大流行而提供的指導,促進社會距離。虛擬會議形式允許世界上任何地點的與會者。虛擬會議將於香港時間上午9點準時開始。我們鼓勵您在開始時間之前訪問虛擬會議,您應該為登記程序留出充足的時間。 |
|
|
問:我如何虛擬出席會議?
|
| | A.預留股東有一張大陸公司的代理卡,其中包含有關如何參加會議的説明,包括URL地址以及他們訪問的控制號碼。如果您沒有您的控制號碼,普羅維登特股東可以通過電話917-262-2373或電子郵件proxy@Continental alstock.com與大陸航空公司聯繫。 | |
| | | |
公積金股東可以預先註冊參加2022年 開始的虛擬會議,時間為上午9:00。香港時間(會議前5個工作日),通過訪問https://www.cstproxy.com/paqc/2022,輸入他們的控制號碼、名稱和電子郵件地址。一旦預先登記,公積金股東就可以在聊天框中投票或輸入問題。在會議開始時,普羅維登股東將需要重新登錄他們的控制號碼,如果他們在會議期間投票,也將被提示輸入他們的控制號碼。
通過銀行或經紀商持有公積金普通股的受益投資者需要聯繫大陸航空公司以獲得控制號碼。如果受益投資者計劃在會議上投票,他們將需要獲得銀行或經紀人的合法委託書,或者,如果他們想加入而不投票,大陸航空將向他們發放一個帶有所有權證明的訪客控制號。無論哪種方式,受益投資者都必須聯繫大陸航空,瞭解如何獲得控制號碼的具體説明。可以通過上面的電話或電子郵件地址聯繫大陸航空公司。請在會議前最多72小時內處理控制號碼。
|
|
|
問:會議表決的議題是什麼?
|
| |
a.要求公積金股東考慮並投票表決以下提案:
•
批准《企業合併協議》的提案和擬進行的交易,包括合併(見“提案1--業務合併提案”一節);
•
批准第一個合併計劃的提案和擬進行的交易(見“提案2--合併提案”一節);
•
為遵守適用的《納斯達克證券上市規則》的目的,批准就擬議的業務合併和相關融資發行20%或以上的已發行和已發行公積金普通股的提案(見題為《提案3--股票發行提案》的章節);以及
•
批准將會議延期至一個或多個較晚日期的提案,以允許進一步徵集和表決委託書,條件是根據會議時的表列表決結果,預付金未獲授權完成業務合併(見題為“提案4--休會提案”的一節)。
公積金將召開會議,審議和表決這些提案。本委託書/招股説明書包含有關擬進行的業務合併及將於會議上處理的其他事項的重要資料。普羅維登斯的股東應該仔細閲讀。
股東的投票很重要。我們鼓勵普羅維登特的股東在仔細審閲本委託書/招股説明書後儘快投票。
|
|
|
問:為什麼普羅維登特要提出業務合併?
|
| |
A.為實現與一個或多個企業或實體的合併、股本交換、資產收購或其他類似業務合併而成立的公司。
公積金於2021年1月12日完成首次公開發售23,000,000股,每個單位由一股公積金A類普通股及一份可贖回認股權證的一半組成,總收益為2.3億美元。自首次公開募股以來,
|
|
| | | |
普羅維登特的活動僅限於搜索和評估企業合併候選者。
普羅維登特被允許在任何行業或地理區域(重點是東南亞的科技行業)選擇其認為將為其股東提供最大機會參與具有顯著增長潛力的公司的目標業務。因此,它定期分析各個行業和地理區域的投資機會(重點放在東南亞的科技行業),努力為其股東尋找最佳的潛在業務組合機會。
Perfect在全球運營SaaS技術業務。根據對Perfect及其所在行業的盡職調查,包括Perfect在雙方談判過程中提供的財務和其他信息,普羅維登特相信,與Perfect的業務合併將為其股東提供參與一傢俱有重大增長潛力的公司的機會。
|
|
| | | | 儘管普羅維登斯董事會認為與Perfect的業務合併符合普羅維登斯及其股東的最佳利益,但在得出這一結論時,普羅維登斯董事會確實考慮了一些潛在的風險。見題為“第1號提案--企業合併提案--核準擬議交易的理由”一節。 | |
|
問:在決定是否繼續進行業務合併時,公積金董事會考慮了哪些積極和消極因素?
|
| |
A.在評估擬議交易並作出上述決定和建議時,公積金董事會與公積金管理層及其顧問進行了協商,並考慮了若干因素,包括但不限於以下討論的因素。鑑於在評價擬議交易時所審議的因素的數量和複雜性,節約儲備金董事會認為,對其在作出決定和支持其決定時所考慮的具體因素進行量化或以其他方式賦予其相對權重是不可行的,也沒有試圖對這些具體因素賦予相對權重。節約儲金董事會認為其決定是根據現有的所有資料以及提交給它並由它考慮的因素作出的。此外,個別董事可能會對不同因素給予不同的權重。本部分對公積金董事會關於擬議交易的理由以及本節提供的所有其他信息的解釋具有前瞻性,因此應根據“關於前瞻性陳述的警示説明”中討論的因素進行閲讀。
在搜索過程中,普羅維登特審查了包括技術、消費、醫療保健和生物科技在內的廣泛行業的80多個潛在目標,並與大約45個潛在目標籤訂了保密協議,並就潛在的業務合併機會進行了初步討論(統稱為“其他潛在收購”)。
|
|
| | | |
普羅維登斯董事會最終認定,尋求與Perfect進行業務合併的決定通常是出於但不限於以下一個或多個原因:
•
普羅維登特管理層和贊助商的決心是:(I)市場機會巨大,(Ii)Perfect是一個有吸引力的投資機會,因為它在美容AR和AI技術方面處於全球領先地位,其在以下領域的成功記錄已得到證實
|
|
| | | |
與世界領先的美容品牌合作,其高收入增長和顯著的增長潛力以及經驗豐富的管理團隊;
•
確定普羅登特和完美的合併有可能大幅增加合併後公司實現其增長潛力的可能性,從而創造股東價值;
•
普羅維登特管理層和發起人的決心是,與其他潛在收購相比,完美是一個更可行的機會;以及
•
普羅維登特與其他潛在收購的高管或股東之間的估值預期差異。
|
|
| | | |
具體而言,普羅維登斯董事會認為與擬議交易有關的若干因素總體上支持其決定批准訂立企業合併協議、附屬協議和擬進行的交易,包括但不限於以下重大因素(涵蓋普羅維登斯在其IPO招股説明書中提出的每一項搜索標準):
•
潛在市場。根據Frost&Sullivan的數據,據估計,在護膚、護髮、彩粧和衞生產品領域運營的美容品牌的AR-和AI-潛在支出在2021年達到約33億美元。在美容行業數字化加速以及品牌向消費者提供差異化體驗的需求的推動下,到2026年,美容科技TAM預計將以13.0%的複合年增長率增長至約61億美元。此外,Perfect對時尚配飾解決方案的垂直擴張進一步拓寬了其潛在市場。根據Frost&Sullivan的數據,到2026年,在服裝、眼鏡、手錶和珠寶領域運營的時尚品牌的AR和AI支出預計將達到約97億美元,比2021年的約54億美元增長12.4%的複合年增長率。考慮到美容科技TAM和時尚配飾科技TAM作為一個整體,普羅維登特董事會認為,Perfect正在解決一個巨大的、未被滲透的市場,預計到2026年,這個市場的價值將達到約158億美元。
|
|
| | | |
•
具有可持續競爭優勢的市場領先地位。根據Frost&Sullivan的數據,完美是全球美容科技領域的市場領先者,在前20家美容集團的覆蓋範圍內,市場覆蓋率約為85%,截至2021年12月31日,覆蓋了400多個全球品牌。根據Frost&Sullivan的數據,在獨立美容品牌中,Perfect覆蓋了大約300個品牌,就在其業務中利用AR和AI技術的獨立品牌而言,代表着大約86%的市場覆蓋率。
•
高收入增長潛力。Perfect在2020、2019年和2018年的總收入分別為2990萬美元、2290萬美元和1160萬美元,截至2021年6月30日的6個月總收入為1730萬美元。在隨後的更新中,Perfect在2021年創造了4080萬美元的總收入,在截至2022年6月30日的六個月裏創造了2340萬美元的收入。完美的收入預計在2021年至2023年期間將以46%的複合年增長率進一步增長。請參閲標題為
的標題中有關預測複合年增長率的假設的詳細討論
|
|
| | | |
“提案1-企業合併提案-建議交易獲得批准的原因。”
|
|
| | | |
•
極具吸引力的單元經濟學。完美公司的業務產生了可觀且高度可見的經常性現金流。對於Perfect排名前100的品牌,2016年至2021年的平均年化保留率約為95%,2018年至2021年的平均NDRR為147%。此外,完美品牌在2020年的CLTV與CAC比率為8.4倍。有關Perfect的CLTV與CAC比率的詳細討論,請參閲標題為“提案1-業務合併提案-擬議交易獲得批准的原因”的標題。
|
|
| | | |
•
重大擴張計劃。普羅維登斯董事會認為,完美存在強大的有機增長機會。Perfect計劃通過向集團內的姐妹品牌交叉銷售,繼續深化其在前20大美容集團的滲透,通過銷售覆蓋品牌內更多地區,在所有類別和高端市場銷售更多新模塊。除了美容和時尚垂直領域,Perfect還可以將其技術應用於其他垂直領域,如牙科和整形外科。
|
|
| | | |
•
強大的管理團隊。普羅維登特董事會認為,完美公司擁有一支強大的管理團隊,由完美公司首席執行官張愛麗絲領導。Alice之前擔任CyberLink首席執行官長達18年,在此期間,公司在她的領導下從一家小型初創公司成長為屢獲殊榮的全球品牌。在加入CyberLink之前,Alice是趨勢科技公司的執行副總裁總裁,還曾在花旗投資銀行工作。陳品仁,完美世界執行副總裁兼首席戰略官,擁有約20年的行業經驗。在2015年加入完美公司之前,陳品仁(Louis)在Cyberlink工作了12年,擔任過各種職務,擁有非常廣泛的經驗,包括產品規劃、開發、業務發展、消費者銷售和營銷。曾偉新(Johnny Tseng),Perfect高級副總裁兼首席技術官,擁有25年的軟件工程經驗。他在構建完美的所有工程(包括服務器基礎設施、SaaS模塊和移動應用程序技術)方面發揮了重要作用,並曾領導CyberLink軟件的開發。
•
企業合併協議及附屬協議條款。普羅維登斯董事會審查了業務合併協議和附屬協議的財務和其他條款,並確定它們是各方之間公平談判的產物,對公眾股東公平。
公積金董事會還考慮了與擬議交易有關的各種不確定因素、風險和其他潛在的負面因素,包括但不限於:
•
業務風險。普羅維登斯董事會認為,完美公司業務計劃的成功實施存在風險,完美公司能否在預期時間內或根本不能實現業務合併的預期效益存在不確定性,包括由於各方無法控制的因素。公積金董事會認為,如果這些活動中的任何一項未能成功完成,可能會減少業務合併的實際利益,公積金股東
|
|
| | | |
可能沒有完全實現這些好處,以至於他們希望在業務合併完成後保留公開股份。
•
行業風險。普羅維登特董事會考慮了美容AR和AI行業可能沒有充分發揮其增長潛力的風險。AR和AI美容技術相對較新且發展迅速,這使得Perfect的業務面臨與美容AR和AI市場整體的增長和盈利相關的不確定性和挑戰。
•
訴訟。訴訟挑戰企業合併協議的可能性,或給予永久禁令救濟的不利判決可能會推遲或阻止企業合併的完成。
|
|
| | | |
•
無第三方評估。公積金董事會認為,企業合併各方沒有就企業合併尋求任何第三方估值或公平意見。
•
贖回風險。相當多的公積金股東可能選擇在業務合併完成前贖回其股份的風險,這將減少業務合併的毛收入,並可能導致在不滿足最低可用現金條件的情況下無法完成業務合併。潛在的高額贖回也將在業務合併完成後減少完美證券的流動性。
•
公積金的清算。公積金可能無法在規定的時間內完成業務合併或任何其他業務合併,在這種情況下,公積金將停止除清盤目的外的所有業務,公積金將贖回公開發行的股票並進行清算。
•
列出風險。在業務合併完成後,紐約證券交易所或其他證券交易所可能不會將完美證券上市,這可能會限制投資者出售完美證券的能力。
•
結算條件。完成擬議交易的條件是滿足某些不在普羅維登特控制範圍內的成交條件。
•
其他風險。與擬議交易、交易各方及其各自業務有關的各種其他風險,詳見“風險因素”一節。
除考慮上述因素外,公積金董事會亦認為公積金的高級職員及部分董事可能於擬議交易中擁有有別於其他股東及權證持有人的個人權益,或有別於其他股東及認股權證持有人的權益(見“建議1-業務合併建議-公積金董事及高級職員於業務合併中的權益”一節)。普羅維登斯的獨立董事在評估擬議的交易時審查和考慮了這些利益,並作為普羅維登斯董事會成員一致批准了業務合併協議和附屬協議
|
|
| | | |
及其預期的交易,包括擬議的交易。普羅維登斯董事會的結論是,它預計普羅維登斯及其股東將因擬議的交易而獲得的潛在利益超過了與擬議的交易相關的潛在負面因素。因此,普羅維登斯董事會一致認為,業務合併協議、附屬協議以及由此擬進行的交易,包括建議的交易,對普羅維登斯及其股東是明智和公平的,並符合其最佳利益。
|
|
|
問:為什麼公積金讓股東有機會對企業合併進行投票?
|
| | 根據普羅維登斯的條款,普羅維登斯必須向其公眾股份的所有持有人提供機會,在完成普羅維登斯的初始業務組合後,連同收購要約或股東投票,贖回其公眾股票。出於商業和其他原因,普羅維登特選擇向其股東提供機會,通過股東投票而不是收購要約贖回其公開發行的股票。因此,普羅維登特正在尋求獲得其股東對業務合併建議的批准,以便允許其公眾股東在與交易結束相關的情況下贖回其公開股票。 | |
|
Q. Is my vote important?
|
| | 答:是的。除非持有就企業合併建議投票多數的公積金股東通過企業合併協議,且其他條件先決條件建議(定義見下文)獲得下文概述的必要投票,否則業務合併將無法完成。只有截至2022年9月14日,也就是會議的創紀錄日期收盤時的公積金股東才有權在會議上投票。經仔細考慮後,公積金董事會一致建議公積金股東投票“贊成”企業合併建議、“批准合併建議”、“批准股票發行建議”及“批准休會建議”。有關批准每項提案所需票數的詳細信息,請參閲“批准會議上提交的提案所需的票數?” | |
|
問:提案是否以彼此為條件?
|
| | A.除非企業合併建議獲得批准,否則合併建議和股票發行建議將不會在會議上提交給普羅維登的股東。每項條件先例提案(定義如下)均以其他條件先例提案的批准和通過為條件。休會建議不以本委託書/招股説明書所載任何其他建議的批准為條件。閣下必須注意,倘若業務合併建議、合併建議或股票發行建議(統稱為“條件先決條件建議”)未能獲得所需的投票批准,則富達將不會完成業務合併。如果公積金未能完成業務合併,且未能在2023年1月12日(或公積金股東根據公積金條款批准的較後日期)之前完成初始業務合併,則公積金將被要求解散和清算其信託賬户,方法是將該賬户中當時剩餘的資金返還給其公眾股東。 | |
|
問:企業合併將會發生什麼?
|
| | a.根據業務合併協議,(I)合併子公司1將與第一次合併倖存的普羅維登斯合併並併入普羅維登斯,作為第一家合併倖存公司和 的全資子公司 | |
| | | | (br}Perfect,及(Ii)緊隨第一次合併後,作為同一整體交易的一部分,第一合併尚存公司將與第二合併合併附屬公司合併並併入第二合併附屬公司,第二合併附屬公司將成為第二合併尚存公司及完美的全資附屬公司。由於企業合併,在企業合併完成後,普羅維登的股東將成為Perfect的股東。 | |
| | | | 在業務合併完成後,Perfect將把信託賬户中的投資和與業務合併相關的融資交易所得資金用於營運資金和一般公司用途。在閉幕之際,完美的董事會和完美的股東將採納完美的章程。 | |
| | | | 此外,在收盤前,管道投資者將認購和購買500萬股公積金A類普通股,總收購價為5000萬美元。此外,在PIPE投資的同時,FPA投資者將在交易結束前從普羅維登特購買遠期購買股份和遠期認購權證,該等交易的收益將在業務合併完成後由Perfect用於營運資金和一般公司用途。 | |
| | | | 截止時,將簽訂完美的股東鎖定協議和新的註冊權協議,公積金和保薦人之間的註冊權協議將於2021年1月7日終止。 | |
| | | | 本委託書/招股説明書附件一份《企業合併協議書》作為附件A附於本委託書/招股説明書後,關於Perfect在企業合併完成後的組織結構圖,請參閲《建議1-企業合併建議書-企業合併協議-組織結構》一節。 | |
|
Q.完成業務合併必須滿足哪些條件?
|
| | 企業合併有若干結束條件,包括但不限於:(I)收到所需的公積金股東的批准;(Ii)收到所需的完美股東的批准;(Iii)在公積金股東贖回生效後,合併子公司2(作為合併中的倖存公司)在緊接企業合併完成後擁有至少5,000,001美元的有形資產淨值;(Iv)沒有任何法律或政府命令禁止、禁止或非法完成企業合併;(V)批准將於緊接業務合併完成後於紐約證券交易所發行的完美A類普通股及完美認股權證上市;(Vi)本委託書/招股説明書構成其一部分的登記聲明的有效性,且美國證券交易委員會並無就此發出任何停止令;及(Vii)根據業務合併協議的條款完成資本重組。 | |
| | | | 有關在完成業務合併之前必須滿足或放棄的所有條件的摘要,請參閲標題為“1號提案-業務合併提案-業務合併協議”的部分。 | |
|
問:在擬議的交易完成後,現有的公積金股東、FPA投資者、管道投資者和當前完美股東將擁有哪些股權?
|
| | 預期於業務合併完成後,並假設任何完美認股權證、根據完美激勵計劃可發行的完美普通股、股東溢價股份或保薦人溢價推介股份(“額外攤薄來源”)不會攤薄任何完美認股權證,則完美立即完成交易後的股份擁有權將如下表所述,在無贖回方案、中間贖回方案及説明性贖回方案下列出。為免生疑問,公眾股東有權及有能力選擇贖回全部23,000,000股公眾股份。然而,如果所有23,000,000股公開發行的股票都被贖回,最低可用現金條件將無法滿足,除非普羅維登特獲得額外融資,使可用現金等於或超過125,000,000美元。最低可用現金條件是為了完美和收購實體的利益,因此,完美和收購實體有權放棄最低可用現金條件,並在滿足或放棄其他條件的情況下,即使不滿足最低可用現金條件,也有權導致結清。 | |
| | | | 由於上述方案下的相應贖回金額以及完美股份在緊接交易完成後的隱含每股10.00美元價值,完美(作為完成業務合併後的合併公司)的隱含總股本價值在無贖回方案中為1,399,149,980美元,在中級贖回方案中為1,293,984,560美元,在説明性贖回方案中為1,188,819,140美元。此外,當業務合併完成時,公積金IPO的承銷商將有權獲得總計8,05萬美元的遞延承銷補償(“遞延折扣”),否則將使非贖回公眾股東股份的實際遞延承銷費按百分比計算為:無贖回方案下為3.5%,中間贖回方案下為6.4%,説明性贖回方案下(假設可以發生)為40.3%。然而,在Citigroup Global Markets Inc.(“Citi”)和普羅維登特之間的一封相互解約信中,花旗無緣無故地放棄了它本有權獲得的遞延折扣的索賠,而普羅維登特也沒有對此進行任何考慮。見“Q.公積金首次公開發售的承銷商將收到的有效承銷費是多少”、“第1號建議 - 業務合併建議 - 共同終止花旗的業務”及“與公積金有關的風險因素 - 風險及建議的交易 - 花旗作為共同配售代理人及共同資本市場顧問與業務合併有關的合約已相互終止”, 花旗還無緣無故地放棄了遞延折扣和其他費用。花旗不得與本委託書/招股説明書中的披露或與業務合併相關的基礎業務或財務分析相關聯,也不能保證花旗同意此類披露或分析,也不能就此得出任何推論。“ | |
| | |
Assuming No
Redemption Scenario |
| |
Assuming
Intermediate Redemption Scenario |
| |
Assuming
Illustrative Redemption Scenario |
| |||||||||||||||||||||||||||
| | |
Number of
Shares(1) |
| |
% of
Shares |
| |
Number of
Shares(1) |
| |
% of
Shares |
| |
Number of
Shares(1) |
| |
% of
Shares |
| ||||||||||||||||||
公積金股東(完美A類普通股)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Public Shareholders
|
| | | | 23,000,000 | | | | | | 16.4 | | | | | | 12,483,458 | | | | | | 9.6 | | | | | | 1,966,916 | | | | | | 1.7 | | |
Initial Shareholders(2)
|
| | | | 5,415,000 | | | | | | 3.9 | | | | | | 5,415,000 | | | | | | 4.2 | | | | | | 5,415,000 | | | | | | 4.6 | | |
FPA Investors(3)
|
| | | | 5,500,000 | | | | | | 3.9 | | | | | | 5,500,000 | | | | | | 4.2 | | | | | | 5,500,000 | | | | | | 4.6 | | |
PIPE Investors(4)
|
| | | | 5,000,000 | | | | | | 3.6 | | | | | | 5,000,000 | | | | | | 3.9 | | | | | | 5,000,000 | | | | | | 4.2 | | |
Perfect Shareholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Perfect Class A Ordinary
Shares |
| | | | 84,211,280 | | | | | | 60.2 | | | | | | 84,211,280 | | | | | | 65.1 | | | | | | 84,211,280 | | | | | | 70.8 | | |
Perfect Class B Ordinary
Shares |
| | | | 16,788,718 | | | | | | 12.0 | | | | | | 16,788,718 | | | | | | 13.0 | | | | | | 16,788,718 | | | | | | 14.1 | | |
收盤後立即未償還的完美股票總數
|
| | | | 139,914,998 | | | | | | 100.0 | | | | | | 129,398,456 | | | | | | 100.0 | | | | | | 118,881,914 | | | | | | 100.0 | | |
完全股權價值過後-
Closing |
| | | $ | 1,399,149,980 | | | | | | | | | | | $ | 1,293,984,560 | | | | | | | | | | | $ | 1,188,819,140 | | | | | | | | |
Implied Per Share Value
|
| | | $ | 10.0 | | | | | | | | | | | $ | 10.0 | | | | | | | | | | | $ | 10.0 | | | | | | | | |
| | |
Assuming No
Redemption Scenario |
| |
Assuming
Intermediate Redemption Scenario |
| |
Assuming
Illustrative Redemption Scenario |
| |||||||||||||||||||||||||||
其他稀釋源
|
| |
Number of
Shares |
| |
% of
Shares(1) |
| |
Number of
Shares |
| |
% of
Shares(1) |
| |
Number of
Shares |
| |
% of
Shares(1) |
| ||||||||||||||||||
Perfect Warrants(2)
|
| | | | 20,850,000 | | | | | | 13.0 | | | | | | 20,850,000 | | | | | | 13.9 | | | | | | 20,850,000 | | | | | | 14.9 | | |
完美A類普通股可在完美激勵下發行
Plan(3) |
| | | | 5,311,310 | | | | | | 3.7 | | | | | | 5,311,310 | | | | | | 3.9 | | | | | | 5,311,310 | | | | | | 4.3 | | |
股東溢價股份(4)
|
| | | | 10,000,000 | | | | | | 6.7 | | | | | | 10,000,000 | | | | | | 7.2 | | | | | | 10,000,000 | | | | | | 7.8 | | |
Sponsor Earnout Promote
Shares(5) |
| | | | 1,175,624 | | | | | | 0.8 | | | | | | 1,175,624 | | | | | | 0.9 | | | | | | 1,175,624 | | | | | | 1.0 | | |
額外稀釋源合計(6)
|
| | | | 37,336,934 | | | | | | 21.1 | | | | | | 37,336,934 | | | | | | 22.4 | | | | | | 37,336,934 | | | | | | 23.9 | | |
| 問:在擬議的交易完成後,現有的公積金股東、FPA投資者、管道投資者和當前完美股東將擁有什麼樣的投票權? | | |
a.預計業務合併完成後,Perfect的投票權將如下表所示(不考慮任何額外的稀釋來源):
|
|
| | |
Assuming No
Redemption Scenario |
| |
Assuming
Intermediate Redemption Scenario |
| |
Assuming
Illustrative Redemption Scenario |
| |||||||||||||||||||||||||||
| | |
Number of
Shares |
| |
% of
Voting Power |
| |
Number of
Shares |
| |
% of
Voting Power |
| |
Number of
Shares |
| |
% of
Voting Power |
| ||||||||||||||||||
公積金股東(完美A類普通股)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Public Shareholders
|
| | | | 23,000,000 | | | | | | 7.9 | | | | | | 12,483,458 | | | | | | 4.5 | | | | | | 1,966,916 | | | | | | 0.7 | | |
Initial Shareholders
|
| | | | 5,415,000 | | | | | | 1.9 | | | | | | 5,415,000 | | | | | | 1.9 | | | | | | 5,415,000 | | | | | | 2.0 | | |
FPA Investors
|
| | | | 5,500,000 | | | | | | 1.9 | | | | | | 5,500,000 | | | | | | 2.0 | | | | | | 5,500,000 | | | | | | 2.0 | | |
PIPE Investors
|
| | | | 5,000,000 | | | | | | 1.7 | | | | | | 5,000,000 | | | | | | 1.8 | | | | | | 5,000,000 | | | | | | 1.9 | | |
Perfect Shareholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
完美A類普通股
|
| | | | 84,211,280 | | | | | | 28.9 | | | | | | 84,211,280 | | | | | | 30.0 | | | | | | 84,211,280 | | | | | | 31.2 | | |
完美B類普通股
|
| | | | 16,788,718 | | | | | | 57.7 | | | | | | 16,788,718 | | | | | | 59.9 | | | | | | 16,788,718 | | | | | | 62.2 | | |
Total
|
| | | | 139,914,998 | | | | | | 100.0 | | | | | | 129,398,456 | | | | | | 100.0 | | | | | | 118,881,914 | | | | | | 100.0 | | |
|
問:如果擬議的交易完成,誰將成為Perfect的高級管理人員和董事?
|
| | [br}A.完成建議交易後,Perfect的董事將為張國榮、胡國風、Huang、呂建梅、李孟修(Frank)、曹及紀中輝(Christine)Jih。張曉紅預計將擔任Perfect的首席執行官,陳曉川(Iris)將擔任Perfect的首席財務官和首席會計官。見標題為“完美遵循企業合併的管理”一節。 | |
|
問:如果我在會議前出售公積金普通股,會發生什麼情況?
|
| | 答:會議的記錄日期將早於擬議交易預計完成的日期。如果您在記錄日期之後但在會議之前轉讓您的公積金普通股,除非受讓人從您那裏獲得投票代表,否則您將保留在會議上投票的權利。然而,在交易結束後,您將無權獲得任何完美的A類普通股,因為只有在交易結束之日的公積金股東才有權獲得與交易相關的完美的A類普通股。 | |
|
Q. What is the FPA Investment?
|
| | 關於首次公開發售,普羅維登特和FPA投資者訂立遠期購買協議,據此,FPA投資者同意認購及購買,而普羅維登特同意向該等FPA投資者發行及出售5,500,000股遠期購買股份及2,750,000份遠期認購權證,代價為總購買價5,500萬美元,將於交易完成時完成。 | |
|
Q. What is the PIPE Investment?
|
| | 就業務合併而言,在執行業務合併協議的同時,普羅維登及Perfect與管道投資者訂立認購協議,據此,管道投資者同意認購及購買,而普羅維登同意向該等管道投資者發行及出售合共5,000,000股普羅維登A類普通股,總購買價為50,000,000美元。 | |
|
問:在決定是否繼續進行業務合併時,公積金董事會是否獲得了第三方估值或公平意見?
|
| |
答:按照按獨立商業條款進行的此類交易的慣例,普羅維登斯董事會沒有就其批准與Perfect的業務合併的決定獲得第三方估值或公平意見。普羅維登斯的管理人員和董事會在評估來自不同行業的公司的經營和財務優勢方面擁有豐富的經驗,並得出結論,他們的經驗和背景,加上普羅維登斯財務顧問的經驗和行業專業知識,使他們能夠就Perfect的業務合併做出必要的分析和決定。此外,普羅維登特的管理人員和董事會及其顧問在合併和收購方面擁有豐富的經驗。因此,投資者在對Perfect的業務進行估值時,將完全依賴於公積金高級職員和董事會的判斷,並承擔公積金高級職員和董事會可能沒有對此類業務進行適當估值的風險。
|
|
|
問:隨着業務合併的完成,公積金或完美公司是否會發行額外的股權證券。
|
| | 除PIPE投資和FPA投資外,完美或公積金可與其各自的關聯公司或任何第三方進行與業務合併相關的股權融資,如果雙方確定有必要或適宜就完成業務合併發行額外股權。這些購買的目的將是增加普羅維登特可用於業務合併的現金數額。任何股權發行都可能導致非贖回公眾股東或本公司前股權持有人的相對所有權權益被稀釋。 | |
|
問:我在會上有多少票?
|
| |
A.公積金股東有權在大會上就截至2022年9月14日(會議記錄日期)登記在冊的每股公積金普通股的每一項提案投一票。截至記錄日期收盤時,已發行的公積金普通股有28,750,000股,其中公積金A類普通股23,000,000股,公積金B類普通股5,750,000股。
|
|
|
問:需要什麼投票才能批准會議上提交的提案?
|
| |
企業合併建議、股票發行建議和休會建議的批准均需要普通決議。合併提議的批准需要一項特別決議。假設法定人數已確定,股東未有委派代表或親身出席會議表決,將不會影響上述建議。棄權票和中間人反對票雖然被認為是為了確定法定人數而出席的,但不被視為已投的票,對任何提案都沒有影響。公積金B類普通股的持有者,包括公積金的保薦人、董事和高級管理人員以及Ward Ferry,已同意投票支持企業合併方案和合並方案。截至本委託書/招股説明書日期,公積金的保薦人、董事及高級職員及華德渡輪實益擁有合共5,750,000股公積金B類普通股。
|
|
|
問:完美股東是否需要批准企業合併?
|
| |
A.企業合併需要得到完美股東的批准。於執行業務合併協議的同時,Perfect、Providen及Perfect的若干股東(“Perfect Voting股東”)訂立一項投票協議(“Perfect股東投票協議”),根據該協議,各Perfect Voting股東同意(其中包括)(I)出席任何Perfect股東大會以確定批准業務合併的法定人數,及(Ii)就Perfect Voting股東持有的Perfect證券投票贊成批准交易
|
|
| | | | 《企業合併協議》預期。 | |
|
問:會議的法定人數是什麼?
|
| | A.持有大部分已發行及已發行公積金普通股並有權於會議上投票的人士構成法定人數。截至2022年9月14日,即記錄日期,14,375,001股公積金普通股將需要達到法定人數。 | |
|
問:公積金的內部人士打算如何投票表決這些提案?
|
| | A.預富的保薦人、高級管理人員及董事及華德渡輪實益擁有合共約20%的預富現有已發行普通股,並有權投票。這些政黨已同意投票支持企業合併提案。公積金的發起人、高級管理人員和董事也表示,他們打算投票支持會議上提出的所有其他建議。 | |
|
問:在擬議的交易中,普羅維登斯的現任高管和董事有什麼利益?
|
| |
根據開曼羣島法律,董事及高級職員負有若干受託責任,其中包括本着董事或高級職員認為最符合公司整體利益的善意行事的責任,以及為授予該等權力的目的而非為附帶目的行使權力的責任。董事還負有注意義務,這在本質上不是受託責任。有關受託責任和注意義務的詳細討論,請參閲“公積金業務--利益衝突”。
因此,董事有義務不將自己置於衝突的境地,這包括不從事自我交易或因其職位而以其他方式獲利的義務。然而,在某些情況下,在董事充分披露的情況下,股東可以原諒和/或事先授權違反這一義務的行為。這可透過經修訂及重述的組織章程大綱及章程細則所授予的許可或股東於股東大會上批准的方式進行。
普羅維登的某些高管和董事目前對其他實體(包括保薦人的關聯實體)負有額外的、受託責任或合同義務,根據這些義務,該高管或董事必須或將被要求向該實體提供業務合併機會。從第214頁開始,“公積金的業務--利益衝突”項下列出了公積金高級職員和董事目前對哪些實體負有受託責任或合同義務的表格。因此,如果普羅維登斯的任何高級管理人員或董事意識到一項業務合併機會適合其當時對其負有受託責任或合同義務的實體,他或她將履行其受託責任或合同義務,在普羅維登特根據開曼羣島法律履行受託責任之前,向該實體提供該等業務合併機會。如果這些其他實體決定尋求任何這樣的機會,普羅維登斯可能被禁止追求同樣的機會。普羅維登斯的條款規定,普羅維登斯放棄在向其任何董事或高管提供的任何公司機會中的利益。然而,普羅維登特認為,其高級管理人員或董事對其他實體的受託責任或合同義務,或普羅維登斯章程細則中放棄公司機會原則,都不會對其尋找收購目標產生重大影響,也不會對其完成擬議業務合併的能力產生重大影響。事實上,如下所述,《企業合併建議書-企業合併的背景, 普羅維登特在首次公開募股後的較短時間內確定了80多個潛在的業務合併候選者,並與大約45個潛在目標進行了討論
|
|
| | | |
Offering.
潛在投資者還應注意以下其他潛在利益衝突:
•
普羅維登斯的高管和董事不需要也不會全身心投入到普羅維登斯的事務中,這可能會導致他們在普羅維登斯的運營和普羅維登斯尋找業務組合及其其他業務之間分配時間的利益衝突。在完成普羅維登斯最初的業務合併之前,普羅維登斯不打算有任何全職員工。普羅維登斯的每一位執行官員都從事其他幾項他可能有權獲得鉅額補償的商業活動,普羅維登斯的執行官員沒有義務每週為普羅維登斯的事務貢獻任何具體的小時數。
•
保薦人及普羅維登斯董事及行政人員與普羅維登斯訂立協議,據此,彼等同意在普羅維登斯完成初步業務合併時,放棄對其創辦人股份及公眾股份的贖回權利。此外,發起人同意,如果普羅維登特未能在規定的時間內完成最初的業務合併,它將放棄從信託賬户中清算與其創始人股票有關的分配的權利。如果普羅維登特未能在規定的時間內完成其初始業務合併,私募認股權證將失效。除本文所述外,保薦人及公積金的董事及行政人員同意不轉讓、轉讓或出售其創辦人的任何股份,直至(A)初始業務合併完成一年後或(B)初始業務合併後一年,(X)如果公積金A類普通股的收盤價等於或超過每股12.00美元(經股份拆分、股份資本化、重組、資本重組等調整後),在公積金初始業務合併後至少150天開始的任何30個交易日內的任何20個交易日內,不轉讓、轉讓或出售其創始人股票。或(Y)公積金完成合並、股份交換、資產收購、股份購買、重組或其他類似交易,導致公積金所有公眾股東有權以公積金A類普通股換取現金的最初業務合併完成後的第二天, 證券或其他財產。私人配售認股權證在普羅維登完成初始業務合併後30天內不得轉讓。由於普羅維登斯的一些董事將直接或間接擁有普通股或認股權證,因此他們在確定特定目標業務是否是實現普羅維登斯最初業務合併的合適業務時可能存在利益衝突。
•
如果目標企業將任何此類高級管理人員和董事的留任或辭職作為就其初始業務合併達成任何協議的條件,則在評估某一特定業務合併時,該公司的高級管理人員和董事可能存在利益衝突。
•
如果業務合併或其他業務合併在2023年1月12日(或根據《公積金條款》經公積金股東批准的較後日期)前仍未完成,公積金
|
|
| | | |
將停止所有業務(清盤除外),贖回100%已發行公眾股份以換取現金,並在獲得其剩餘股東和公積金董事會批准的情況下解散和清盤。另一方面,如果業務合併完成,每股已發行的公積金普通股將轉換為一股完美的A類普通股,並受本文所述調整的影響。
•
如果普羅維登特無法在要求的時間內完成業務合併,贊助商將有責任確保信託賬户中的收益不會因目標企業的索賠或供應商或其他實體的索賠而減少,但前提是該供應商或目標企業尚未簽署豁免協議。另一方面,如果公積金完成業務合併,公積金將對所有此類索賠負責。
•
在首次公開募股完成之前,保薦人於2020年10月28日以25,000美元或每股0.004美元的價格購買了總計5,750,000股方正股票。保薦人其後向Ward Ferry轉讓312,500股方正股份予Ward Ferry,同時根據遠期購買協議完成首次公開發售,並將合共110,000股方正股份轉讓予富達三名獨立董事及兩名顧問。如果普羅登未能在規定的時間內完成業務合併,則該等方正股份將變得一文不值,因為初始股東放棄對該等股份的任何贖回權利,而沒有收到任何放棄該等股份的代價。以公積金A類普通股2022年9月15日在納斯達克的收盤價9.93美元計算,此類方正股票的總市值約為57,115,325美元。該等方正股份將予註銷,作為交換,其持有人有權獲得與業務合併有關的合共5,415,000股完美A類普通股(已計入(I)額外向方正股份持有人發行以達致目標換股比率的額外完美A類普通股(如適用)及(Ii)被沒收的股份),總價值為54,150,000美元,按業務合併所隱含的每股完美A類普通股10.00美元計算。
|
|
| | | |
•
在首次公開發售結束的同時,保薦人以每份認股權證1.0美元的價格購買了總計6,600,000份私人配售認股權證,為普羅登帶來6,600,000美元的總收益。如果普華達未能在規定的時間內完成業務合併,私募認股權證將變得一文不值。根據2022年9月15日納斯達克公開權證的收盤價0.24美元計算,此類權證的總市值約為1,584,000美元。
|
|
| | | |
•
關於FPA投資,發起人的一家關聯公司已同意認購2,000,000股公積金A類普通股,可交換為2,000,000股企業合併中的2,000,000股完美A類普通股。
•
公積金的初始股東,包括其發起人、高級管理人員和董事及其各自的附屬公司,有權報銷他們代表公積金進行的某些活動所產生的自付費用,例如識別和
|
|
| | | |
調查可能的業務目標和業務組合。然而,如果公積金未能在規定的期限內完成業務合併,他們將不會向信託賬户提出任何補償要求。因此,如果與Perfect或其他業務合併的業務合併未能在2023年1月12日之前(或普羅維登斯股東根據普羅維登斯條款批准的較晚日期)完成,普羅維登特可能無法報銷這些費用。截至本委託書/招股説明書發佈之日,尚無未付的可報銷費用。
•
發起人將從企業合併的完成中受益,並可能受到激勵,以完成對目標公司不太有利的收購,或者以不太有利於股東的條款完成收購,而不是清算。
•
鑑於保薦人為方正股份支付的收購價與公開募股價格之間的差額,並考慮到保薦人將獲得與擬議交易相關的大量完美A類普通股,保薦人及其附屬公司的投資可以獲得正回報率,即使其他股東在合併後公司的回報率為負。
•
公積金的現任董事和高級職員將繼續得到公積金的賠償,並在業務合併後繼續由董事和高級職員的責任保險承保。
•
自公積金成立以來,贊助商不時向公積金提供貸款,以滿足某些資本金要求。截至本委託書/招股説明書發佈之日,這些貸款的未償還本金總額為400,000美元。
•
董事首席執行官兼首席財務官、發起人董事將成為完美公司董事會成員,因此,在未來,胡先生將獲得完美公司董事會決定支付給非執行董事的現金費用、股票期權或基於股票的獎勵。
•
普羅維登特的條款包含對公司機會原則的放棄。有了這樣的豁免,可能會有適合或值得考慮的業務合併目標,用於與普羅維登斯合併,但由於普羅維登·董事對另一實體的責任而不提供。普羅維登特不認為與普羅維登斯條款中放棄公司機會原則有關的潛在利益衝突影響其尋找收購目標,普羅維登特也不會因為放棄該豁免而阻止其審查任何機會。
在決定是否建議投票贊成批准企業合併建議和本委託書/招股説明書中所述的其他建議時,公積金董事和高級管理人員的財務和個人利益的存在可能會導致他們中的一人或多人在決定是否投票支持企業合併提案和本委託書/招股説明書中描述的其他建議時,發生利益衝突。
公積金董事會的結論是,潛在的不同利益將得到緩解,因為(I)這些權益在公積金的IPO招股説明書和本委託書/招股説明書中進行了披露;以及(Ii)對於
|
|
| | | |
與其他目標公司的業務合併。
|
|
|
問:合併對公積金A類普通股和公募認股權證的美國持有者的聯邦所得税影響是什麼?
|
| | A.如下文“重要的美國聯邦所得税考慮--合併的税務處理”一節中更詳細地討論的那樣,普羅維登和完美打算將合併綜合起來視為守則第368條所指的“重組”(“重組”)。如果這種處理方式適用,美國持有者(定義見下文“重大美國聯邦所得税考慮事項”)一般不會就公積金A類普通股和公共認股權證(統稱為“公募證券”)交換完美A類普通股和完美認股權證(統稱為“完美證券”)的美國聯邦所得税收益或虧損進行確認,但須受本文中有關美國持有者在行使贖回權和適用PFIC規則時收到現金的討論所限。然而,正如下面更詳細討論的那樣,關於合併是否符合重組資格,存在重大的事實和法律不確定性。由於這些不確定性,普羅維登特的特別税務顧問Davis Polk&Wardwell LLP(“Davis Polk”)無法就合併是否符合重組的條件發表意見。如果合併不符合重組的條件,則在合併中以公積金證券交換完美證券的美國持有者將被要求確認的損益等於(I)在合併中收到的完美證券的公平市值和(Ii)在合併中交換的公積金證券中美國持有者的調整税基之間的差額。 | |
| | | | 此外,即使合併確實符合重組的條件,美國持有者也可能被要求因為適用PFIC規則而確認收益(但不是損失),如下文中更詳細地描述的那樣:“重要的美國聯邦所得税考慮因素-合併的税收處理-PFIC規則在合併中的應用”或守則第367節和在其下頒佈的財政部條例的應用,如下文“風險因素--與完美A類普通股和完美認股權證相關的風險--公積金A類普通股和公共認股權證的美國持有者可能被要求確認美國聯邦所得税的收益,無論合併是否符合美國聯邦所得税的目的”中更詳細的描述。 | |
| | | | 所有普羅維登斯證券的持有者應就合併對他們的潛在税務後果諮詢他們自己的税務顧問,包括在合併不符合重組資格的情況下。 | |
|
Q. Do I have redemption rights?
|
| | 根據公積金章程細則,公眾股份持有人可選擇按公積金章程細則計算的適用每股贖回價格贖回其股份以換取現金。截至本委託書/招股説明書的日期,根據信託賬户中約2.3億美元的資金(不包括賺取的利息和解散費用),這將相當於每股約10.00美元。如果持有人行使贖回權,則該持有人將贖回其公開發行的股票以換取現金。只有在適當地要求贖回股票,並在會議召開前兩天將股票(如有)和贖回通知(以實物或電子形式)交付給普羅維登特的轉讓代理的情況下,該持有人才有權獲得其公開股票的現金。如欲贖回股份換取現金,請參閲“公積金股東特別大會-贖回權利”一節。 | |
|
問:贖回權有什麼限制嗎?
|
| | 答:是的。普羅維登特的條款規定,未經普羅維登特事先同意,公眾股東以及該股東的任何附屬公司或與該股東一致行動或作為“集團”(定義見《交易法》第13條)的任何其他人士不得贖回其在首次公開募股中出售的股份總數的15%以上的股份,普羅維登特將這些股份稱為“超額股份”。普羅維登斯認為,這一限制將阻止普羅維登斯的股東積累大量股份,並阻止這些股東隨後試圖利用他們針對擬議交易行使贖回權的能力,以迫使我們或我們的管理層以高於當時市場價格的顯著溢價或按其他不受歡迎的條款購買他們的股票。如無此規定,持有本公司首次公開發售股份合計超過15%的公眾股東可威脅行使其贖回權,前提是吾等或本公司管理層未按當時市價溢價或其他不良條款購入該持有人的股份。通過限制我們的股東在未經我們同意的情況下贖回在首次公開募股中出售的不超過15%的股份的能力,我們相信我們將限制一小部分股東無理地試圖阻止我們完成初始業務合併的能力,特別是與擬議的交易有關的交易,這些交易的成交條件是我們必須擁有最低淨資產或一定數量的現金。然而,我們不會限制我們的股東投票支持或反對擬議的交易的所有股份(包括超額股份)的能力。 | |
|
問:我的投票方式是否會影響我行使贖回權的能力?
|
| | A.不。您可以行使您的贖回權利,無論您在記錄日期是否為公積金普通股持有人(只要您在行使贖回權時是持有人),或不論您在企業合併建議(贊成或反對)或本委託書/招股章程所述的任何其他建議上投票支持公積金普通股。因此,企業合併協議可以獲得將贖回股票並不再是股東的股東的批准,讓選擇不贖回股票的股東持有這樣一家公司的股票,該公司的交易市場可能流動性較差,股東人數較少,現金可能較少,而且可能無法達到紐約證券交易所的上市標準。 | |
|
問:我如何行使我的贖回權?
|
| | 答:如果您是公眾股份持有人,並希望行使您的贖回權,您必須要求普惠贖回您的股票,以現金不遲於下午5:00。美國東部時間2022年(企業合併提案投票前兩個工作日):(A)按本節末尾列出的地址,將您的申請提交給大陸銀行的Mark Zimkind,(B)將您的股票(如果有的話)連同贖回表格以實物或電子方式使用 的DWAC(在託管人處提取存款)系統交付給普羅維登特的轉讓代理。如果你持有“街名”的股票,你必須與你的經紀人協調,讓你的股票證書或股票證書(如果有)與贖回通知一起以電子方式送達。如果您沒有如上所述提交書面請求並交付股票證書,您的股票將不會被贖回。這一招標過程和通過DWAC系統認證股票或交付股票證書(如果有的話)和贖回表格的行為相關的名義成本。轉讓代理通常會向投標經紀人收取100美元的費用,這將由經紀人決定是否將這筆費用轉嫁給被贖回股票的持有者。 | |
| | | | 公開股票的任何持有人(無論他們是否為記錄日期的持有人)將有權要求按信託賬户中當時金額的全額按比例贖回其股票(截至2022年9月14日,記錄日期約為2.311億美元,或每股約10.05美元)。這筆款項,減去信託賬户資金的任何欠税但未繳税款,將在業務合併完成後立即支付。信託賬户中的資金目前沒有欠繳但未繳納所得税。然而,根據開曼羣島法律,信託賬户持有的收益可優先於行使贖回權的公眾股東的收益,無論該等持有人投票贊成或反對企業合併建議。因此,由於這種索賠,信託賬户在這種情況下的每股分配可能比最初預期的要少。您對任何提案的投票不會影響您在行使贖回權時獲得的金額。 | |
| | | |
如果您希望行使您的贖回權利,但最初沒有勾選代理卡上有關行使您的贖回權利的方框,也沒有向普羅維登斯發送書面請求以行使您的贖回權,您可以要求普羅維登卡向您發送另一張代理卡,您可以在該卡上表明您打算投票或打算行使您的贖回權。您可以通過撥打本節末尾列出的電話號碼或地址聯繫普羅維登斯提出此類請求。
公眾股份持有人一旦提出任何贖回要求,均可隨時撤回,直至會議就企業合併建議進行表決為止。如閣下將股票(如有的話)連同贖回表格一併交予本公司的轉讓代理,並於會前決定不選擇換股,閣下可要求本公司的轉讓代理(以實物或電子方式)退還股份。您可以通過本節末尾列出的電話號碼或地址聯繫普羅維登斯的轉讓代理提出此類請求。
任何更正或更改的代理卡或贖回權的書面要求必須在會議就企業合併提案進行投票之前由普羅維登收到。除非持有人的股票(如有)連同贖回表格已於大會投票前至少兩個營業日以實物或電子方式送交普羅維登的轉讓代理,否則贖回要求將不獲履行。
如果公眾股份持有人如上所述適當地提出贖回要求,則如果完成業務合併,公積金將按比例將這些股份轉換為存入信託賬户的資金部分。若閣下行使贖回權,則閣下將以貴公司的公積金普通股換取現金,而在完成業務合併後,將無權獲得與貴公司的公積金普通股相關的完善A類普通股。如業務合併因任何原因未獲批准或完成,則選擇行使其贖回權的公眾股份持有人將無權按適用比例贖回其股份以換取信託賬户內現金的適用比例份額。在此情況下,公積金將即時交還任何股票(如有)連同公眾持有人遞交的贖回表格,而該等持有人只可在公積金清盤後分享信託户口的資產。
|
|
| | | |
這可能會導致持有人獲得的收入少於他們在企業合併完成時獲得的收入,並且由於債權人的潛在債權,他們行使了與此相關的贖回權。
如果您是公共股票持有人,並且您行使贖回權,則不會導致您可能持有的任何公共認股權證的損失。貴公司的公開認股權證將於完成業務合併後兑換為完美認股權證,每份認股權證可換取一股完美的A類普通股,購買價為11.50美元。
|
|
|
問:行使我的贖回權會產生什麼美國聯邦所得税後果?
|
| | A.行使贖回權的公積金A類普通股的美國持有人(定義見下文“重大美國聯邦所得税考慮事項”)可被視為出售公積金A類普通股,從而確認收益或虧損。然而,在某些情況下,贖回可能被視為美國聯邦所得税目的的分配,這取決於美國持有人在相關時間擁有或被視為擁有的普通股數量(包括通過認股權證的所有權)。正如下文更詳細討論的那樣,普羅維登特認為,就其本課税年度而言,它將是一家被動的外國投資公司(“PFIC”)。在這種情況下,美國聯邦所得税對行使贖回權的美國持有人確認的任何收入或收益的處理將取決於以下討論的PFIC規則的應用,以及美國持有人是否已就其公積金A類普通股進行了PFIC選舉(定義如下)。此外,出於美國聯邦所得税的目的,公積金A類普通股的贖回可能會與合併合併整合在一起,在這種情況下,贖回將按照以下“美國聯邦所得税重要考慮因素-合併的税務處理-合併被視為重組的後果”中描述的方式處理。有關美國持有者行使贖回權的美國聯邦所得税考慮因素的更全面討論,請參閲標題為“美國聯邦所得税考慮事項-贖回A類公積金普通股”和“美國聯邦所得税考慮事項-被動型外國投資公司規則”的章節。 | |
|
問:如果我是公共權證持有人,我是否可以對我的權證行使贖回權?
|
| | A.不。公共認股權證持有人對此類證券沒有贖回權。在業務合併完成後,每份公開認股權證將交換為一份完美認股權證,該認股權證將以11.50美元的收購價兑換一股完美A類普通股。 | |
|
問:如果我是單位持有人,我可以對我的單位行使贖回權嗎?
|
| |
A.不。流通股持有人在對公開股份行使贖回權之前,必須將相關公開股份和公開認股權證分開。
如果您持有以您自己的名義登記的單位,您必須將此類單位的證書交付給普羅維登特的轉讓代理大陸公司,並附上將此類單位分為公開股份和公開認股權證的書面指示。這必須提前足夠長的時間完成,以便允許將公開股票寄回給您,以便您可以在公開股票從單位中分離後行使您的贖回權。請參閲“我如何行使贖回權?”上面。大陸航空公司的地址列在“誰能幫助回答我的問題?”的問題下面。在下面。
如果經紀商、交易商、商業銀行、信託公司或其他被提名人持有
|
|
| | | |
您的單位,您必須指示該被提名人將您的單位分開。您的被提名人必須通過傳真向普羅維登特的轉讓代理大陸航空公司發送書面指示。此類書面指示必須包括要拆分的單位數量和持有該等單位的被提名人。您的被提名人還必須以電子方式啟動,使用DTC在託管人(DWAC)系統的存款提取、相關單位的提取以及同等數量的公開股票和公共認股權證的存款。這必須提前足夠長的時間完成,以允許您的代名人在公開股份與單位分離時行使您的贖回權。雖然這通常是在同一個工作日以電子方式完成的,但您應該至少留出一個完整的工作日來完成分離。如果您未能及時導致您的公開股份分離,您很可能無法行使您的贖回權。
|
|
|
問:如果我反對擬議的企業合併,我是否有評估權?
|
| | 《公司法》規定了股東評估權何時可用,並對這種權利設定了限制。在存在此類權利的情況下,股東有權獲得其股份的公允價值。然而,無論該等權利是否可用,股東仍有權行使本文所載的贖回權利,而公積金董事會已確定,應支付予行使該等贖回權利的股東的贖回款項代表該等股份的公允價值。有關其他信息,請參閲題為“第1號提案-企業合併提案-重要的美國聯邦所得税考慮事項-公司法下的評估權”的章節。根據《公司法》,公共認股權證或單位的持有者不擁有與企業合併相關的評估權。 | |
| 問:由於企業合併,我的公積金普通股將會發生什麼? | | |
如果業務合併完成,每股公積金A類普通股將成為完美的A類普通股。
|
|
|
問:企業合併完成後,存入信託賬户的資金會發生什麼情況?
|
| | 首次公開發售(包括承銷商行使超額配股權)及同時發售私募認股權證所得款項淨額中,共有230,000,000美元於首次公開發售及行使超額配股權後存入信託户口。於業務合併完成後,信託户口內的資金將由公積金用於支付行使贖回權的公眾股份持有人、支付與Perfect業務合併有關的費用及開支(不包括與首次公開招股有關的遞延折讓約8,05萬美元,其後獲豁免),以及償還公積金欠保薦人的任何貸款。任何剩餘資金將支付給Perfect(或Perfect在關閉前以書面形式指定給普羅維登特),並用於Perfect的營運資金和一般公司用途。 | |
|
問:如果大量公眾股東投票支持企業合併提案並行使贖回權,會發生什麼?
|
| | 答:公眾股東可以投票贊成企業合併,並仍行使其贖回權,儘管他們不需要以任何方式投票來行使這種贖回權。因此,即使信託賬户的可用資金和公眾股東的數量因公眾股東的贖回而大幅減少,業務合併仍可能完成。在公眾股和公眾股東較少的情況下,完美A類普通股的交易市場流動性可能低於建議交易前公積金A類普通股的市場流動性,完美可能無法滿足上市要求 | |
| | | | 全國性證券交易所的標準。此外,在業務合併完成後,在任何贖回的範圍內,信託賬户中可供完美用於其業務的資金將減少。 | |
|
問:如果業務合併不完善怎麼辦?
|
| | 如果公積金未能在2023年1月12日(或公積金股東根據公積金條款批准的較後日期)之前完成與Perfect或其他業務合併的業務合併,則公積金必須按每股價格贖回100%已發行的公開股票,以現金支付,相當於當時在信託賬户中持有的金額(不包括賺取的利息和解散費用)。 | |
|
問:您預計何時完成業務合併?
|
| | 答:目前預計業務合併將在定於2022年 舉行的會議之後迅速完成;但如上所述,此類會議可能會休會。關於完成業務合併的條件的説明,請參閲題為“第1號提案--業務合併提案--業務合併協議--結束條件”的章節。 | |
|
Q. What do I need to do now?
|
| | A.普羅維登特敦促您仔細閲讀和考慮本委託書/招股説明書中包含的信息,包括附件,並考慮業務合併將如何影響您作為普羅維登斯的股東和/或公共認股權證持有人。然後,股東應按照本委託書/招股説明書及隨附的委託書上的指示儘快投票。 | |
|
問:誰來徵集和支付徵集代理的費用?
|
| | A.普羅維登特已聘請專業的委託書徵集公司Morrow Sodali LLC(“Morrow”)協助徵集會議的委託書。普羅維登特已同意向莫羅支付3萬美元的費用,外加此類服務的支出。普羅維登特將補償莫羅公司合理的自付費用,並將賠償莫羅公司及其附屬公司的某些索賠、債務、損失、損害和費用。公積金還將報銷代表我們普通股實益擁有人的銀行、經紀商和其他託管人、代名人和受託人向我們普通股實益擁有人轉發徵集材料和從該等擁有人那裏獲得投票指示的費用。普羅維登特的管理團隊還可以通過電話、傳真、郵件、互聯網或親自徵集委託書。他們將不會因為招攬代理人而獲得任何額外的報酬。 | |
|
Q. How do I vote?
|
| |
A.如果您是記錄日期的公積金普通股記錄持有人,您可以親自(實物或虛擬)在會議上投票,或提交會議委託書。如果您選擇虛擬出席會議,您需要訪問https://www.cstproxy.com/paqc/2022,,並輸入您之前收到的代理卡、投票指令表或通知上的控制號碼。您可以在會議期間按照會議網站上提供的説明進行投票。您可以通過填寫、簽名、註明日期並將隨附的已付郵資信封內的代理卡寄回來提交您的委託書。如果您以“街道名稱”持有您的股票,這意味着您的股票由經紀人、銀行或代名人持有,您應該聯繫您的經紀人,以確保與您實益擁有的股票相關的投票得到正確計算。在這方面,您必須向經紀、銀行或代名人提供如何投票您的股票的指示,或者,如果您希望親自出席會議並投票,則必須從您的經紀、銀行或代名人那裏獲得委託書。
|
|
|
問:如果我的股票是以“街名”持有的,我的經紀人、銀行或被提名人會自動投票給我嗎?
|
| |
A.不。當經紀人提交委託書,聲明經紀人不會投票支持部分或全部提案時,就會出現“經紀人不投票”的情況,因為經紀人沒有收到受益所有人關於如何就提案投票的指令,並且在沒有指令的情況下沒有投票的自由裁量權。根據相關規則,經紀商不得就會議將審議的任何事項進行投票。因此,除非您肯定地指示您的經紀人、銀行或代名人如何以您的經紀人、銀行或其他代名人指定的方式之一投票,否則您的公開股票將不會在任何事項上投票。您應該指示您的經紀人按照您提供的指示投票您的股票。
|
|
|
問:我可以在郵寄簽名的代理卡後更改投票嗎?
|
| |
答:是的。如果您是截至記錄日期收盤時登記在冊的公積金普通股股東,您可以通過以下方式之一在會議表決前更改或撤銷您的委託書:
•
提交帶有較晚日期的新代理卡;
•
向普羅維登斯發出書面撤銷通知,該通知必須在會議投票前由普羅維登斯收到;或
•
訪問並輸入您之前收到的代理卡、投票指導表或通知上的控制號碼,即可在會議上進行電子投票。請注意,您出席會議不會單獨撤銷您的代理。
如果您的股票在記錄日期收盤時由您的經紀、銀行或其他代名人以“街頭名稱”持有,您必須按照您的經紀人、銀行或其他代名人的指示撤銷或更改您的投票指示。
|
|
|
問:如果我未能對會議採取任何操作,會發生什麼情況?
|
| | 如果您未能就會議採取任何行動,且業務合併獲得股東批准並完成,您將成為Perfect的股東和/或認股權證持有人。如閣下未能就會議採取任何行動,而業務合併亦未獲批准,閣下將繼續為富達的股東及/或認股權證持有人。 | |
|
問:我應該如何處理我的股票和/或認股權證?
|
| | 公募認股權證持有人現在不應提交其認股權證(如果有的話),而那些沒有選擇贖回其公積金普通股以按其在信託賬户中的比例份額的股東也不應現在提交他們的股票(如果有)。在業務合併完成後,公積金的轉讓代理將向公積金股東和權證持有人發出指令,分別就公積金普通股和公積金權證換取完美A類普通股和完美權證。行使贖回權的公積金股東必須在大會投票前至少兩個營業日將其股票(如有)及贖回通知(以實物或電子方式)送交公積金的轉讓代理。 | |
|
問:如果我收到多套投票材料,該怎麼辦?
|
| | 股東可以收到一套以上的投票材料,包括本委託書/招股説明書複印件和多張委託書或投票指導卡。例如,如果您在多個經紀賬户持有您的股票,您將收到每個您持有股票的經紀賬户的單獨投票指導卡。如果您是記錄持有人,並且您的股票登記在多個名稱中,您將收到多個代理卡。請填寫、簽名、日期和 | |
| | | | 退還您收到的每張代理卡和投票指示卡,以便對您所有的公積金普通股進行投票。 | |
|
問:誰可以幫助回答我的問題?
|
| |
A.如果您對業務合併有任何疑問,或者如果您需要額外的委託書/招股説明書或所附代理卡的副本,請聯繫:
Michael Aw
Provident Acquisition Corp. 金利商業大廈11C/D單元, 142-146 Queen’s Road Central Hong Kong 電子郵件:info@Providentrowth.com
Or:
Mr. Mark Zimkind
大陸股份轉讓信託公司 1 State Street, 30th Floor New York, New York 10004 電子郵件:mzimkind@Continental alstock.com
您也可以按照“在哪裏可以找到更多信息”一節中的説明,從提交給美國證券交易委員會的文件中獲取有關普羅登的更多信息。如閣下為公開股份持有人,並有意尋求贖回所持股份,閣下須於大會投票前至少兩個營業日,將公開股份股票(如有)連同贖回表格(不論以實物或電子方式)送交至以下地址的富通轉讓代理。如果您對您的職位證明或股票或贖回表格的交付有任何疑問,請聯繫:
Mr. Mark Zimkind
大陸股份轉讓信託公司 1 State Street, 30th Floor New York, New York 10004 電子郵件:mzimkind@Continental alstock.com |
|
|
問:完美的財務顧問辭職對業務合併和相關交易有哪些潛在影響?
|
| | A.在2022年8月6日,Perfect口頭要求高盛亞洲辭去與Perfect業務合併相關的財務顧問職務,考慮到以下因素:(I)高盛亞洲已基本完成完美與高盛亞洲之間日期為2021年9月10日的聘書中設想的所有工作,並分別於2021年9月23日和11月5日由完美與高盛亞洲簽署(“GS聘書”),且不擔任PIPE投資的配售代理;(Ii)GS聘書將在GS聘書之日起一年後自動終止,除非雙方相互延長,Perfect認為沒有必要延長GS聘書的期限,並決定不延長GS聘書的期限;及(Iii)金融諮詢公司參與涉及特殊目的收購公司的業務合併交易的潛在監管不確定性和複雜性。更廣泛地説,Perfect瞭解並考慮到,包括高盛亞洲及其附屬公司在內的金融諮詢公司已經退出了一些類似的未決交易,這是更廣泛的市場對潛在的監管不確定性和關於特殊目的收購公司和業務的複雜性的反應的一部分。 | |
| | | |
涉及此類公司的合併交易。2022年8月17日,根據Perfect的要求,高盛亞洲公司辭去了Perfect與業務合併相關的財務顧問職務,並終止了GS的聘書。此外,高盛亞洲已根據證券法第11(B)(1)節向美國證券交易委員會遞交辭職通知。
高盛亞洲已放棄以下權利:(I)獲支付任何費用;(Ii)自辭職之日起十二個月內收取若干特定交易的交易費;及(Iii)自辭職之日起計兩年內為若干特定交易報價及行事。然而,根據GS聘書的條款,Perfect的下列義務將在終止後繼續存在:(I)關於高盛亞洲的書面或口頭建議和GS聘書條款的披露和使用限制;(Ii)償還截至高盛辭職之日發生的任何費用的義務;以及(Iii)GS聘書中關於賠償和其他事項的義務。
由於高盛亞洲的辭職及其相關的費用豁免,Perfect在完成業務合併時應支付的交易費用將減少約707萬美元。高盛亞洲在辭職前為Perfect提供的服務在辭職時已基本完成,Perfect尚未考慮聘用,也不打算聘請額外的財務顧問。
[br]高盛亞洲在辭職時對已經提供的服務免收費用,這是不尋常的。公積金股東可能更有可能選擇在業務合併完成前贖回其股份,這將減少業務合併所得的總收益,並可能導致如果不滿足最低可用現金條件,公積金無法完成業務合併。請參閲“1號提案 - 業務合併提案 - 批准擬議交易的原因 - 贖回風險。”
見“委託書摘要/招股説明書 - Perfect‘s財務顧問辭職”、“1號提案 - 業務合併提案 - 業務合併的背景”和“風險因素 - 與普羅登和擬議交易相關的風險-高盛亞洲已辭去其在業務合併方面的顧問角色;投資者不應依賴高盛亞洲參與業務合併的任何方面的事實。不能保證高盛亞洲同意本委託書/招股説明書中的披露,或與業務合併相關的基本業務或財務分析,也不能由此得出任何結論。“
|
|
|
問:巴克萊辭職對業務合併和相關交易有哪些潛在影響?
|
| | A.普羅維登特、巴克萊資本公司和巴克萊銀行公司(統稱為“巴克萊”)簽訂了一份相互解約函,根據該終止函,自2022年8月22日起,(I)巴克萊停止以其聘用函中所設想的任何身份或關係行事,或不再以本委託書/招股説明書中所述的任何身份或關係行事;(Ii)巴克萊放棄(X)根據聘用函本應有權獲得的費用和開支報銷,但 | |
| | | |
(br}但不限於,(A)支付給巴克萊的併購顧問、共同配售代理和共同資本市場顧問的費用,視業務合併的完成而定;(B)與業務合併相關的費用和開支的報銷;以及(Y)支付給巴克萊作為聯合配售代理的任何獎勵費用,由普羅維登特全權酌情決定;(Iii)巴克萊將不對Perfect的F-4表格註冊聲明或普羅維登特與業務合併相關的委託書的任何部分負責;以及(Iv)除現有的賠償義務外,普華永道將不會對巴克萊有任何持續的債務。同日,巴克萊根據證券法第11(B)(1)條向美國證券交易委員會遞交了通知。
由於雙方的終止和相關的費用豁免,Perfect在完成業務合併後應支付的交易費用將至少減少100萬美元。普羅維登特和Perfect均不認為相互終止將以任何方式對業務合併產生不利影響,因為:(I)在相互終止之前巴克萊銀行提供的服務在雙方終止時已基本完成,普羅維登特不打算聘請額外的併購顧問或共同配售代理;(Ii)普羅維登特並未預期巴克萊或其任何聯屬公司將在交易結束前促進額外融資、在完成交易過程中發揮作用或以其他方式作為普羅維登特的併購顧問、共同配售代理或共同資本市場顧問參與業務合併;以及(Iii)PIPE投資和任何預期的交易後融資安排的可用性不受雙方終止的影響。
巴克萊在雙方終止已經提供的服務時免除手續費,這是不尋常的。公積金股東可能更有可能選擇在業務合併完成前贖回其股份,這將減少業務合併所得的總收益,並可能導致如果不滿足最低可用現金條件,公積金無法完成業務合併。請參閲“1號提案 - 業務合併提案 - 批准擬議交易的原因-贖回風險”。
有關詳情,請參閲“委託書/招股説明書 - 共同終止巴克萊業務的摘要”、“第1號提案 - 業務合併提案 - 共同終止巴克萊業務”和“風險因素 - 與普羅維登斯有關的風險和擬議交易 - 巴克萊作為普羅維登斯的併購顧問、共同配售代理和共同資本市場顧問的業務合併已被雙方終止。巴克萊不得與本委託書/招股説明書中的披露或與業務合併相關的基礎業務或財務分析相關聯,也不能保證巴克萊同意此類披露或分析,也不能就此得出任何推論。“
|
|
|
問:花旗辭職對業務合併和相關交易有哪些潛在影響?
|
| | A.普羅維登特和花旗全球市場公司(“花旗”)簽訂了一份相互終止函(“花旗相互終止函”),根據該終止函,自2022年8月27日起,(I)花旗停止行動,不再以其聘用信中設想的任何身份或關係行事,或在本委託書/招股説明書中以其他方式被描述為就業務合併行事或同意行事的花旗;(Ii)花旗放棄(X)其獲得付款的權利 | |
| | | |
(Br)與IPO相關的總計約805萬美元的遞延折扣,(Y)根據聘書有權獲得的費用和開支報銷,包括但不限於:(A)作為共同配售代理和共同資本市場顧問向花旗支付的費用,這取決於業務合併的完成;(B)與參與相關的費用和支出的報銷,以及(Y)作為共同配售代理向花旗支付的任何獎勵費用,這由普羅維登特全權酌情決定;(Iii)花旗將不對Perfect的F-4表格註冊聲明或普羅維登特與業務合併相關的委託書的任何部分負責;及(Iv)普羅維登特將不對花旗承擔任何持續的義務,現有的賠償義務除外。2022年8月29日,花旗根據證券法第11(B)(1)條向美國證券交易委員會遞交了通知。
由於雙方終止交易並免除相關費用,Perfect在完成業務合併後應支付的交易費用將至少減少914萬美元。普羅維登特和Perfect均不認為相互終止將以任何方式對業務合併產生不利影響,因為:(I)花旗在相互終止之前提供的服務在雙方終止時已基本完成,普羅維登特不打算聘請額外的代銷代理;(Ii)普羅維登特沒有預料到花旗或其任何關聯公司會在交易結束前促進額外融資、在成交過程中發揮作用或以其他方式作為普羅維登特的代配代理或共同資本市場顧問參與業務合併;以及(Iii)PIPE投資和任何預期的交易後融資安排的可用性不受雙方終止的影響。
花旗在雙方終止已經提供的服務時,免除了與IPO相關的費用和遞延折扣,這是不尋常的。公積金股東可能更有可能選擇在業務合併完成前贖回其股份,這將減少業務合併所得的總收益,並可能導致如果不滿足最低可用現金條件,公積金無法完成業務合併。請參閲“1號提案 - 業務合併提案 - 批准擬議交易的原因 - 贖回風險。”
有關詳情,請參閲“委託書/招股説明書 - 共同終止花旗業務”、“第1號 - 業務合併提案 - 相互終止花旗業務”和“風險因素 - 與普羅維登斯有關的風險及擬議交易 - 花旗作為普羅維登斯的共同配售代理及共同資本市場顧問的業務已相互終止,花旗已無故放棄遞延折扣及其他費用。花旗不得與本委託書/招股説明書中的披露或與業務合併相關的基礎業務或財務分析相關聯,也不能保證花旗同意此類披露或分析,也不能就此得出任何推論。“
|
|
|
問:公積金IPO承銷商將獲得多少有效承銷費?
|
| | A.花旗在2021年1月12日完成的公積金IPO中擔任承銷商。花旗已收到460萬美元的初始承銷佣金,並已履行其所有義務,在以下情況下從普羅維登斯獲得805萬美元的遞延折扣額 | |
| | | |
企業合併是完善的,並遵守其合約條款。
在花旗互惠銀行的解約信中,花旗無緣無故地放棄了對遞延折扣的索賠,這是花旗有權獲得的,而普羅維登沒有對此進行任何對價。花旗沒有向普羅維登特傳達其放棄遞延折扣的理由,普羅維登特也沒有就豁免的原因與花旗進行通信。雖然這種對已經提供的服務的費用減免是不尋常的,但它並沒有影響普羅維登特對業務合併的評估。見“Proxy Statement/招股説明書 - 相互終止花旗的業務”、“Proposal No.1 - the Business Composal Proposal - Mutual Terminated of Citi‘s Actions”和“Risk Functions - Risk Related to Providen - Proposed Transaction - Citi作為普羅維登斯的共同配售代理和共同資本市場顧問的業務合併已相互終止,花旗已無償放棄遞延折扣和其他費用。花旗不得與本委託書/招股説明書中的披露或與業務合併相關的基本業務或財務分析聯繫在一起,也不能保證花旗同意此類披露或分析,也不能就此得出任何推論。瞭解更多詳細信息。
|
|
Reference Range
|
| |
Selected
Multiples Reference Range |
| |
Implied Total
Enterprise Value Range ($mm) |
| |
Consideration
($mm) |
| |
Consideration
Discount to Implied Total Enterprise Value Range |
| ||||||||||||
EV / CY2022E Revenue
|
| | | | 19.8 – 21.4x | | | | | $ | 1,200 – $1,297 | | | | | $ | 1,019 | | | | | | 15-22% | | |
EV / CY2023E Revenue
|
| | | | 15.6 – 16.1x | | | | | $ | 1,344 – $1,387 | | | | | $ | 1,019 | | | | | | 24-27% | | |
EV / CY2022E Revenue / Growth(1)
|
| | | | 0.54 – 0.57x | | | | | $ | 1,517 – $1,608 | | | | | $ | 1,019 | | | | | | 33-37% | | |
EV / CY2023E Revenue / Growth(1)
|
| | | | 0.41 – 0.43x | | | | | $ | 1,621 – $1,710 | | | | | $ | 1,019 | | | | | | 37-40% | | |
(US$ in millions)
|
| |
2021E(1)
|
| |
2022E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |||||||||||||||
Total Revenue(2)
|
| | | | 40.3 | | | | | | 60.7 | | | | | | 86.2 | | | | | | 116.2 | | | | | | 153.3 | | |
Gross Profit
|
| | | | 33.8 | | | | | | 54.4 | | | | | | 79.8 | | | | | | 108.7 | | | | | | 143.8 | | |
Gross Margin %
|
| | | | 84.0% | | | | | | 89.6% | | | | | | 92.5% | | | | | | 93.5% | | | | | | 93.8% | | |
Adjusted EBITDA(3)
|
| | | | -3.3 | | | | | | 13.5 | | | | | | 29.7 | | | | | | 43.7 | | | | | | 59.4 | | |
Source(1)
|
| |
Assuming No
Redemption Scenario |
| |
Assuming
Illustrative Redemption Scenario |
| ||||||
| | |
(in millions)
|
| |||||||||
完善的股東展期權益(2)
|
| | | $ | 1,010 | | | | | $ | 1,010 | | |
來自信託賬户的收益
|
| | | | 230 | | | | | | 20 | | |
FPA投資收益
|
| | | | 55 | | | | | | 55 | | |
管道投資收益
|
| | | | 50 | | | | | | 50 | | |
公積金方正股份展期權益
|
| | | | 54 | | | | | | 54 | | |
Total
|
| | | $ | 1,399 | | | | | $ | 1,189 | | |
Uses(1)
|
| |
Assuming No
Redemption Scenario |
| |
Assuming
Illustrative Redemption Scenario |
| ||||||
完善的股東展期權益(2)
|
| | | | 1,010 | | | | | | 1,010 | | |
Cash to Balance Sheet
|
| | | | 325 | | | | | | 115 | | |
公積金方正股份展期權益
|
| | | | 54 | | | | | | 54 | | |
預計費用和支出
|
| | | | 10 | | | | | | 10 | | |
Total
|
| | | | 1,399 | | | | | | 1,189 | | |
| | | | | | | | | | | | | | | | | | | | | | | |
場景1假設沒有贖回場景
|
| |
假設場景2具有説明性
Redemption Scenario |
| ||||||||||||||||||||||||||||||
| | |
Perfect
(IFRS, Historical) |
| |
Provident
(US GAAP, Historical) |
| |
IFRS
Conversion and Presentation |
| |
Note
|
| |
Transaction
Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| |
Additional
Transaction Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| |||||||||||||||||||||||||||
Cash and cash equivalents
|
| | | | 82,772,541 | | | | | | 479,064 | | | | | | — | | | | | | | | | 230,330,846 | | | | | | C | | | | | | 411,550,376 | | | | | | (210,330,846) | | | | | | G | | | | | | 201,219,530 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | 55,000,000 | | | | | | L | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | 50,000,000 | | | | | | F | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | (4,480,000) | | | | | | H | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | (2,152,075) | | | | | | I | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | (400,000) | | | | | | M | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade receivables
|
| | | | 7,607,005 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 7,607,005 | | | | | | — | | | | | | | | | | | | 7,607,005 | | |
合同資產
|
| | | | 1,963,571 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 1,963,571 | | | | | | — | | | | | | | | | | | | 1,963,57 | | |
Inventories
|
| | | | 52,487 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 52,487 | | | | | | — | | | | | | | | | | | | 52,487 | | |
Other receivables
|
| | | | 30,514 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 30,514 | | | | | | — | | | | | | | | | | | | 30,514 | | |
Current income tax assets
|
| | | | 63,264 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 63,264 | | | | | | — | | | | | | | | | | | | 63,264 | | |
Prepayments
|
| | | | — | | | | | | 209,315 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 209,315 | | | | | | — | | | | | | | | | | | | 209,315 | | |
Other current assets
|
| | | | 146,142 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 146,142 | | | | | | — | | | | | | | | | | | | 146,142 | | |
Total Current Assets
|
| | |
|
92,635,524
|
| | | |
|
688,379
|
| | | |
|
—
|
| | | | | | |
|
328,298,771
|
| | | | | | | | | |
|
421,622,674
|
| | | |
|
(210,330,846)
|
| | | | | | | | | |
|
211,291,828
|
| |
信託賬户中持有的投資
|
| | | | — | | | | | | 230,330,846 | | | | | | — | | | | | | | | | (230,330,846) | | | | | | C | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
財產、廠房和設備
|
| | | | 389,548 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 389,548 | | | | | | — | | | | | | | | | | | | 389,548 | | |
Right-of-use asset
|
| | | | 431,278 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 431,278 | | | | | | — | | | | | | | | | | | | 431,278 | | |
Intangible assets
|
| | | | 107,906 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 107,906 | | | | | | — | | | | | | | | | | | | 107,906 | | |
Refundable deposits
|
| | | | 128,611 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 128,611 | | | | | | — | | | | | | | | | | | | 128,611 | | |
Other non-current assets
|
| | | | 139,340 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 139,340 | | | | | | — | | | | | | | | | | | | 139,340 | | |
Total Non-current Assets
|
| | | | 1,196,683 | | | | | | 230,330,846 | | | | | | — | | | | | | | | | (230,330,846) | | | | | | | | | | | | 1,196,683 | | | | | | — | | | | | | | | | | | | 1,196,683 | | |
Total Assets
|
| | |
|
93,832,207
|
| | | |
|
231,019,225
|
| | | |
|
—
|
| | | | | | |
|
97,967,925
|
| | | | | | | | | |
|
422,819,357
|
| | | |
|
(210,330,846)
|
| | | | | | | | | |
|
212,488,511
|
| |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
場景1假設沒有贖回場景
|
| |
假設場景2具有説明性
Redemption Scenario |
| |||||||||||||||||||||||||||
| | |
Perfect
(IFRS, Historical) |
| |
Provident
(US GAAP, Historical) |
| |
IFRS
Conversion and Presentation |
| |
Note
|
| |
Transaction
Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| |
Additional
Transaction Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| |||||||||||||||||||||||||||
負債和股東權益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
本票關聯方
|
| | | | — | | | | | | 400,000 | | | | | | — | | | | | | | | | | | | (400,000) | | | | | | M | | | | | | — | | | | | | — | | | | | | | | | — | | |
Contract liabilities – current
|
| | | | 10,418,085 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 10,418,085 | | | | | | — | | | | | | | | | 10,418,085 | | |
Other payables
|
| | | | 8,138,533 | | | | | | 1,969,339 | | | | | | — | | | | | | | | | | | | (1,934,998) | | | | | | H | | | | | | 7,673,575 | | | | | | — | | | | | | | | | 7,673,575 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (499,299) | | | | | | I | | | | | | | | | | | | | | | | | | | | | | | |
Current tax liabilities
|
| | | | 133,386 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 133,386 | | | | | | — | | | | | | | | | 133,386 | | |
Current provisions
|
| | | | 1,495,287 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 1,495,287 | | | | | | — | | | | | | | | | 1,495,287 | | |
Lease liabilities – current
|
| | | | 347,768 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 347,768 | | | | | | — | | | | | | | | | 347,768 | | |
Other current liability
|
| | | | 136,293 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 136,293 | | | | | | — | | | | | | | | | 136,293 | | |
流動負債總額
|
| | |
|
20,669,352
|
| | | |
|
2,369,339
|
| | | |
|
—
|
| | | | | | | | | |
|
(2,834,297)
|
| | | | | | | | | |
|
20,204,394
|
| | | |
|
—
|
| | | | | | |
|
20,204,394
|
| |
延期承銷佣金
|
| | | | — | | | | | | 8,050,000 | | | | | | — | | | | | | | | | | | | (8,050,000) | | | | | | D | | | | | | — | | | | | | — | | | | | | | | | — | | |
按公允價值通過利潤計算的財務負債或
loss – non-current |
| | | | 230,862,672 | | | | | | | | | | | | 230,330,846 | | | | | | 1 | | | | | | (230,862,672) | | | | | | F | | | | | | — | | | | | | — | | | | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (230,330,846) | | | | | | B | | | | | | | | | | | | | | | | | | | | | | | |
Warrant liability
|
| | | | — | | | | | | 3,046,407 | | | | | | | | | | | | | | | | | | 460,350 | | | | | | L | | | | | | 3,506,757 | | | | | | — | | | | | | | | | 3,506,757 | | |
FPA liability
|
| | | | — | | | | | | 321,287 | | | | | | — | | | | | | | | | | | | (321,287) | | | | | | L | | | | | | — | | | | | | — | | | | | | | | | — | | |
Lease liabilities – non-current
|
| | | | 76,591 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 76,591 | | | | | | — | | | | | | | | | 76,591 | | |
收到保證金
|
| | | | 26,110 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 26,110 | | | | | | — | | | | | | | | | 26,110 | | |
固定福利負債淨額,非流動
|
| | | | 97,332 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 97,332 | | | | | | — | | | | | | | | | 97,332 | | |
非流動負債合計
|
| | |
|
231,062,705
|
| | | |
|
11,417,694
|
| | | |
|
230,330,846
|
| | | | | | | | | |
|
(469,104,455)
|
| | | | | | | | | |
|
3,706,790
|
| | | |
|
—
|
| | | | | | |
|
3,706,790
|
| |
Total Liabilities
|
| | |
|
251,732,057
|
| | | |
|
13,787,033
|
| | | |
|
230,330,846
|
| | | | | | | | | |
|
(471,938,752)
|
| | | | | | | | | |
|
23,911,184
|
| | | |
|
—
|
| | | | | | |
|
23,911,184
|
| |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
場景1假設沒有贖回場景
|
| |
假設場景2具有説明性
Redemption Scenario |
| ||||||||||||||||||||||||||||||
| | |
Perfect
(IFRS, Historical) |
| |
Provident
(US GAAP, Historical) |
| |
IFRS
Conversion and Presentation |
| |
Note
|
| |
Transaction
Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| |
Additional
Transaction Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| ||||||||||||||||||||||||||||||
Commitments | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
公積金A類普通股;截至2022年6月30日,2300萬股,可能按每股10.00美元贖回
|
| | | | — | | | | | | 230,330,846 | | | | | | (230,330,846) | | | | | | 1 | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Shareholders’ Equity: | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||
公積金B類普通股,面值0.0001美元;授權發行2000萬股;截至2022年6月30日已發行和已發行股票575萬股
|
| | | | — | | | | | | 575 | | | | | | — | | | | | | | | | | | | (575) | | | | | | A | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Perfect Common Shares
|
| | | | 32,814,951 | | | | | | — | | | | | | — | | | | | | | | | | | | (32,814,951 | | | | | | E | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
完美的A類普通股,面值0.1美元
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | 12,312,628 | | | | | | — | | | | | | | | | | | | 10,209,320 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8,421,128 | | | | | | E | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,300,000 | | | | | | B | | | | | | | | | | | | (2,103,308) | | | | | | G | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 541,500 | | | | | | A | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 550,000 | | | | | | L | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 500,000 | | | | | | E | | | | | | | | | | | | | | | | | | | | | | | | | | |
完美的B類普通股,面值0.1美元
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | 1,678,872 | | | | | | — | | | | | | | | | | | | 1,678,872 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,678,872 | | | | | | E | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capital surplus
|
| | | | 6,806,084 | | | | | | 2,355,113 | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | 693,076,006 | | | | | | | | | | | | | | | | | | 486,185,496 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (540,925) | | | | | | A | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 227,700,000 | | | | | | B | | | | | | | | | | | | (208,227,538) | | | | | | G | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54,310,937 | | | | | | L | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49,500,000 | | | | | | E | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (598,563) | | | | | | I | | | | | | | | | | | | 274,853 | | | | | | I | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (6,806,084) | | | | | | E | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (80,000) | | | | | | H | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33,811,356 | | | | | | E | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 254,947,074 | | | | | | E | | | | | | | | | | | | | | | | | | | | | |
|
|
| | | | | | | | | | | | | | | | | | | | | | | |
場景1假設沒有贖回場景
|
| |
假設場景2具有説明性
Redemption Scenario |
| ||||||||||||||||||||||||||||||
| | |
Perfect
(IFRS, Historical) |
| |
Provident
(US GAAP, Historical) |
| |
IFRS
Conversion and Presentation |
| |
Note
|
| |
Transaction
Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| |
Additional
Transaction Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| |||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | 59,367,603 | | | | | | J | | | | | | | | | | | | 1,062,175 | | | | | | J | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | 4,253,411 | | | | | | K | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | 8,050,000 | | | | | | D | | | | | | | | | | | | | | | | | | | | | | | | | | |
留存收益(累計虧損)
|
| | | | (197,144,671) | | | | | | (15,454,342) | | | | | | — | | | | | | | | | | | | | | | | | | | | | (307,783,119) | | | | | | | | | | | | | | | | | | (309,120,147) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | (4,253,411) | | | | | | K | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | 330,846 | | | | | | B | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | (28,374,723) | | | | | | F | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | (2,465,002) | | | | | | H | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | (1,054,213) | | | | | | I | | | | | | | | | | | | (274,853) | | | | | | J | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | (59,367,603) | | | | | | J | | | | | | | | | | | | (1,062,175) | | | | | | K | | | | | | | | |
Other equity
|
| | | | 376,214) | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | (376,214) | | | | | | — | | | | | | | | | | | | (376,214) | | |
Total shareholders’ equity
|
| | |
|
(157,899,850)
|
| | | |
|
(13,098,654)
|
| | | |
|
—
|
| | | | | | |
|
569,906,677
|
| | | | | | | | | |
|
398,908,173
|
| | | |
|
(210,330,846)
|
| | | | | | | | | |
|
188,577,327
|
| |
總負債和股東權益
|
| | |
|
93,832,207
|
| | | |
|
231,019,225
|
| | | |
|
—
|
| | | | | | |
|
97,967,925
|
| | | | | | | | | |
|
422,819,357
|
| | | |
|
(210,330,846)
|
| | | | | | | | | |
|
212,488,511
|
| |
| | | | | | | | | | | | | | | | | | | | | | | |
Scenario 1 Assuming No
Redemption Scenario |
| |
假設場景2具有説明性
Redemption Scenario |
| |||||||||||||||||||||||||||
| | |
Perfect
(IFRS, Historical) |
| |
Provident
(US GAAP, Historical) |
| |
IFRS
Conversion and Presentation |
| |
Note
|
| |
Transaction
Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| |
Additional
Transaction Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| ||||||||||||||||||||||||
營業收入
|
| | | | 23,378,774 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 23,378,774 | | | | | | — | | | | | | | | | 23,378,774 | | |
Cost of revenue
|
| | | | 3,281,561 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 3,281,561 | | | | | | — | | | | | | | | | 3,281,561 | | |
Gross profit
|
| | | | 20,097,213 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 20,097,213 | | | | | | — | | | | | | | | | 20,097,213 | | |
銷售和營銷費用
|
| | | | 12,086,524 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 12,086,524 | | | | | | — | | | | | | | | | 12,086,524 | | |
一般和行政費用
|
| | | | 4,700,480 | | | | | | 2,026,855 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 6,727,335 | | | | | | — | | | | | | | | | 6,727,335 | | |
研發費用
|
| | | | 5,358,074 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 5,358,074 | | | | | | — | | | | | | | | | 5,358,074 | | |
總運營費用
|
| | | | 22,145,078 | | | | | | 2,026,855 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 24,171,933 | | | | | | — | | | | | | | | | 24,171,933 | | |
營業虧損
|
| | | | (2,047,865) | | | | | | (2,026,855) | | | | | | — | | | | | | | | | — | | | | | | | | | | | | (4,074,720) | | | | | | — | | | | | | | | | (4,074,720) | | |
利息收入
|
| | | | 178,288 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 178,288 | | | | | | — | | | | | | | | | 178,288 | | |
信託賬户持有的有價證券賺取的利息
|
| | | | — | | | | | | 316,409 | | | | | | — | | | | | | | | | (316,409) | | | | | | EE | | | | | | — | | | | | | — | | | | | | | | | — | | |
認股權證公允價值變動的未實現收益
|
| | | | — | | | | | | 6,602,351 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 6,602,351 | | | | | | — | | | | | | | | | 6,602,351 | | |
FPA單位公允價值變動的未實現收益
|
| | | | — | | | | | | 366,763 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 366,763 | | | | | | — | | | | | | | | | 366,763 | | |
Other income
|
| | | | 11,153 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 11,153 | | | | | | — | | | | | | | | | 11,153 | | |
其他得失
|
| | | | 601,342 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 601,342 | | | | | | — | | | | | | | | | 601,342 | | |
按公允價值通過損益計算的金融負債收益
|
| | | | 28,374,723 | | | | | | — | | | | | | — | | | | | | | | | (28,374,723) | | | | | | 抄送 | | | | | | — | | | | | | — | | | | | | | | | — | | |
Finance costs
|
| | | | (4,547) | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | (4,547) | | | | | | — | | | | | | | | | (4,547) | | |
營業外收支合計
|
| | | | 29,160,959 | | | | | | 7,285,523 | | | | | | — | | | | | | | | | (28,691,132) | | | | | | | | | | | | 7,755,350 | | | | | | — | | | | | | | | | 7,755,350 | | |
所得税前利潤
|
| | | | 27,113,094 | | | | | | 5,258,668 | | | | | | — | | | | | | | | | (28,691,132) | | | | | | | | | | | | 3,680,630 | | | | | | — | | | | | | | | | 3,680,630 | | |
所得税費用
|
| | | | (160,738) | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | (160,738) | | | | | | — | | | | | | | | | (160,738) | | |
Net profit
|
| | | | 26,952,356 | | | | | | 5,258,668 | | | | | | — | | | | | | | | | (28,691,132) | | | | | | | | | | | | 3,519,892 | | | | | | — | | | | | | | | | 3,519,892 | | |
完美普通股加權平均流通股: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 324,746,974 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
Diluted
|
| | | | 567,078,210 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
每股普通股股東應佔淨利潤(虧損): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 0.083 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
Diluted
|
| | | | (0.003) | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Scenario 1 Assuming No
Redemption Scenario |
| |
假設場景2具有説明性
Redemption Scenario |
| ||||||||||||||||||||||||
| | |
Perfect
(IFRS, Historical) |
| |
Provident
(US GAAP, Historical) |
| |
IFRS
Conversion and Presentation |
| |
Note
|
| |
Transaction
Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| |
Additional
Transaction Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| |||||||||||||||||||||
已發行公積金普通股加權平均股份: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
每股普通股股東應佔淨利潤: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基本和稀釋後加權平均流通股,A類普通股
可能贖回的股票 |
| | | | — | | | | | | 23,000,000 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
普通股、A類普通股每股基本及稀釋後 - 淨收入
可能會被贖回 |
| | | | — | | | | | | 0.18 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
基本和稀釋後加權平均流通股、A類和B類流通股、不可贖回普通股
|
| | | | — | | | | | | 5,750,000 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
基本和稀釋後每股淨收益,不可贖回普通股
|
| | | | — | | | | | | 0.18 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
完美普通股的形式加權平均流通股 - 基本股和稀釋股
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 139,312,601 | | | | | | | | | | | | | | | 118,279,517 | | |
預計每股普通股股東應佔淨利潤 - Basic
and diluted |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03 | | | | | | | | | | | | | | | 0.03 | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Scenario 1 Assuming No
Redemption Scenario |
| |
假設場景2具有説明性
Redemption Scenario |
| ||||||||||||||||||||||||||||||
| | |
Perfect
(IFRS, Historical) |
| |
Provident
(US GAAP, Historical) |
| |
IFRS
Conversion and Presentation |
| |
Note
|
| |
Transaction
Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| |
Additional
Transaction Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| |||||||||||||||||||||||||||
Operating Revenue
|
| | | | 40,760,117 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 40,760,117 | | | | | | — | | | | | | | | | | | | 40,760,117 | | |
Cost of revenue
|
| | | | 5,736,216 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 5,736,216 | | | | | | — | | | | | | | | | | | | 5,736,216 | | |
Gross profit
|
| | | | 35,023,901 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 35,023,901 | | | | | | — | | | | | | | | | | | | 35,023,901 | | |
銷售和營銷費用
|
| | | | 25,285,612 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 25,285,612 | | | | | | — | | | | | | | | | | | | 25,285,612 | | |
一般和行政費用
|
| | | | 4,936,456 | | | | | | 2,447,239 | | | | | | — | | | | | | | | | 3,059,591 | | | | | | AA型 | | | | | | 74,064,300 | | | | | | 650,231 | | | | | | AA型 | | | | | | 75,776,706 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | 4,253,411 | | | | | | DD | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | 59,367,603 | | | | | | BB | | | | | | | | | | | | 1,062,175 | | | | | | BB | | | | | | | | |
研發費用
|
| | | | 9,838,292 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 9,838,292 | | | | | | — | | | | | | | | | | | | 9,838,292 | | |
Total Operating Expenses
|
| | | | 40,060,360 | | | | | | 2,447,239 | | | | | | — | | | | | | | | | 66,680,605 | | | | | | | | | | | | 109,188,204 | | | | | | 1,712,406 | | | | | | | | | | | | 110,900,610 | | |
Operating loss
|
| | | | (5,036,459) | | | | | | (2,447,239) | | | | | | — | | | | | | | | | (66,680,605) | | | | | | | | | | | | (74,164,303) | | | | | | (1,712,406) | | | | | | | | | | | | (75,876,709) | | |
Interest income
|
| | | | 131,323 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 131,323 | | | | | | — | | | | | | | | | | | | 131,323 | | |
信託賬户中持有的有價證券賺取的利息
|
| | | | — | | | | | | 14,437 | | | | | | — | | | | | | | | | (14,437) | | | | | | EE | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
發行FPA單位發生的費用
|
| | | | — | | | | | | (1,776,766) | | | | | | — | | | | | | | | | — | | | | | | | | | | | | (1,776,766) | | | | | | — | | | | | | | | | | | | (1,776,766) | | |
權證公允價值超過收購價發生的費用
|
| | | | — | | | | | | (1,053,214) | | | | | | — | | | | | | | | | — | | | | | | | | | | | | (1,053,214) | | | | | | — | | | | | | | | | | | | (1,053,214) | | |
權證公允價值變動的未實現收益
|
| | | | — | | | | | | 11,265,612 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 11,265,612 | | | | | | — | | | | | | | | | | | | 11,265,612 | | |
FPA單位公允價值變動的未實現收益
|
| | | | — | | | | | | 4,597,417 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 4,597,417 | | | | | | — | | | | | | | | | | | | 4,597,417 | | |
Other income
|
| | | | 117,600 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 117,600 | | | | | | — | | | | | | | | | | | | 117,600 | | |
Other gains and losses
|
| | | | (892,866) | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | (892,866) | | | | | | — | | | | | | | | | | | | (892,866) | | |
按公允價值通過利潤計算的金融負債損失或
loss |
| | | | (150,745,231) | | | | | | — | | | | | | — | | | | | | | | | 150,745,231 | | | | | | 抄送 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Finance costs
|
| | | | (9,045) | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | (9,045) | | | | | | — | | | | | | | | | | | | (9,045) | | |
營業外收支合計
|
| | | | (151,398,219) | | | | | | 13,047,486 | | | | | | — | | | | | | | | | 150,730,794 | | | | | | | | | | | | 12,380,061 | | | | | | — | | | | | | | | | | | | 12,380,061 | | |
(Loss) profit before income tax
|
| | | | (156,434,678) | | | | | | 10,600,247 | | | | | | — | | | | | | | | | 84,050,189 | | | | | | | | | | | | (61,784,242) | | | | | | (1,712,406) | | | | | | | | | | | | (63,496,648) | | |
Income tax expense
|
| | | | (416,955) | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | (416,955) | | | | | | — | | | | | | | | | | | | (416,955) | | |
Net (loss) profit
|
| | | | (156,851,633) | | | | | | 10,600,247 | | | | | | — | | | | | | | | | 84,050,189 | | | | | | | | | | | | (62,201,197) | | | | | | (1,712,406) | | | | | | | | | | | | (63,913,603) | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Scenario 1 Assuming No
Redemption Scenario |
| |
假設場景2具有説明性
Redemption Scenario |
| ||||||||||||||||||||||||
| | |
Perfect
(IFRS, Historical) |
| |
Provident
(US GAAP, Historical) |
| |
IFRS
Conversion and Presentation |
| |
Note
|
| |
Transaction
Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| |
Additional
Transaction Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| |||||||||||||||||||||
完美普通股加權平均流通股: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 299,164,960 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
每股普通股股東應佔淨虧損: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | (0.52) | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
已發行公積金普通股加權平均股份: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
每股普通股股東應佔淨利潤: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基本和稀釋後加權平均流通股、可能贖回的A類普通股
|
| | | | — | | | | | | 22,243,836 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
普通股、A類普通股每股基本及稀釋後 - 淨收入
可能會被贖回 |
| | | | — | | | | | | 0.38 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
基本和稀釋後加權平均流通股、A類和B類流通股、不可贖回普通股
|
| | | | — | | | | | | 5,725,342 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
基本和稀釋後每股淨收益,不可贖回普通股
|
| | | | — | | | | | | 0.38 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
完美普通股流通股、 - 基本股和稀釋股的形式加權平均股份
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 139,497,876 | | | | | | | | | | | | | | | 118,496,433 | | |
預計每股普通股股東應佔淨虧損 - 基本股和攤薄股
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (0.45) | | | | | | | | | | | | | | | (0.54) | | |
| | |
Assuming No Redemption
|
| |
假設説明性贖回(3)
|
| ||||||||||||||||||||||||||||||
| | |
Perfect Class A
Ordinary Shares |
| |
Perfect Class B
Ordinary Shares |
| |
Equity%
|
| |
Perfect Class A
Ordinary Shares |
| |
Perfect Class B
Ordinary Shares |
| |
Equity%
|
| ||||||||||||||||||
Public Shareholders
|
| | | | 23,000,000 | | | | | | | | | | | | 16.4% | | | | | | 1,966,916 | | | | | | | | | | | | 1.7% | | |
Initial Shareholders(1)
|
| | | | 5,415,000 | | | | | | | | | | | | 3.9% | | | | | | 5,415,000 | | | | | | | | | | | | 4.6% | | |
FPA Investors
|
| | | | 5,500,000 | | | | | | | | | | | | 3.9% | | | | | | 5,500,000 | | | | | | | | | | | | 4.6% | | |
Perfect Shareholders(2)
|
| | | | 84,211,280 | | | | | | 16,788,718 | | | | | | 72.2% | | | | | | 84,211,280 | | | | | | 16,788,718 | | | | | | 84.9% | | |
PIPE Investors
|
| | | | 5,000,000 | | | | | | | | | | | | 3.6% | | | | | | 5,000,000 | | | | | | | | | | | | 4.2% | | |
收盤時未償還的完美股票總數
|
| | | | 123,126,280 | | | | | | 16,788,718 | | | | | | 100.00% | | | | | | 102,093,196 | | | | | | 16,788,718 | | | | | | 100.00% | | |
Share Type
before Share Combination |
| |
Number of
Shares before Share Combination |
| |
Combination
Factor |
| |
Share Type after
Share Combination |
| |
Number of
Shares after Share Combination |
| |||||||||
Common shares
|
| | | | 241,649,505 | | | | | | 0.17704366 | | | |
Class A Ordinary Shares
|
| | | | 42,782,509 | | |
Preferred shares
|
| | | | 234,003,142 | | | | | | | | | | | | | | | 41,428,771 | | |
Subtotal
|
| | | | 475,652,647 | | | | | | | | | | | | | | | 84,211,280 | | |
Common shares
|
| | | | 86,500,000 | | | | | | 0.17704366 | | | |
Class B Ordinary Shares
|
| | | | 15,314,281 | | |
Preferred shares
|
| | | | 8,328,094 | | | | | | | | | | | | | | | 1,474,437 | | |
Subtotal
|
| | | | 94,828,094 | | | | | | | | | | | | | | | 16,788,718 | | |
Total | | | | | 570,480,741 | | | | | | | | | | | | | | | 100,999,998 | | |
| Note (A) | | | 反映於建議交易完成後,初始股東持有的5,750,000股公積金B類普通股轉換為5,415,000股完美A類普通股。根據業務合併協議,所有在生效時間前已發行的公積金B類普通股將由公積金回購並註銷,以換取按照公積金條款規定的換股比例發行該數量的公積金A類普通股 | |
| | | | 第一次合併生效時。所有轉換為公積金A類普通股的公積金B類普通股將不再流通股並將不復存在,而由於業務合併,每股已發行和已發行的公積金A類普通股將不再流通股,並將自動轉換為其持有人在首次合併生效時獲得一股完美A類普通股的權利。 | |
| | 公積金B類普通股 | | | |
575
|
| | | | | | |
公積金B類普通股,面值0.0001美元,已發行和已發行股票5,750,000股
|
| |
| |
Capital surplus
|
| | |
540,925
|
| | | | | | |
完美資本盈餘 - 普通股
|
| |
| | 完美A類普通股 | | | | | | | |
541,500
|
| | |
完美的A類普通股,面值0.1美元,發行5,415,000股
|
| |
| Note (B) | | | 反映了23,000,000股公積金A類普通股的轉換,這些A類普通股最初被歸類為美國公認會計準則下的臨時股本,並根據國際財務報告準則通過損益 - 非流動按公允價值重新歸類為財務負債,以完善A類普通股和資本盈餘,在業務合併後按一對一的基礎進行。 | |
| Note (C) | | | 反映了信託賬户中可用於為業務合併提供資金的2.3億美元投資的重新分類。 | |
| Note (D) | | | 反映了由於承銷商辭職而免除的800萬美元的公積金遞延承銷費債務的沖銷。 | |
| Note (E) | | | 代表將(I)328,149,505股完美普通股和(Ii)242,331,236股完美優先股資本重組為84,211,280股完美A類普通股,票面價值為0.1美元,以及16,788,718股完美B類普通股,票面價值0.1美元。排除任何潛在的獲利對價,因為它不代表成交時合法發行的普通股。 | |
| | 通過損益 - 非流動按公允價值計算的財務負債 | | | |
230,862,672
|
| | | | | | |
Perfect Preferred Shares
|
| |
| | Perfect Common Shares | | | |
32,814,951
|
| | | | | | |
Perfect Common Shares, $0.1 par value
|
| |
| | Capital surplus | | | |
6,806,084
|
| | | | | | |
完美資本盈餘 - 普通股
|
| |
| | 完美A類普通股 | | | | | | | |
8,421,128
|
| | |
完美的A類普通股,面值0.1美元
|
| |
| | 完美B類普通股 | | | | | | | |
1,678,872
|
| | |
完美的B類普通股,面值0.1美元
|
| |
| | Capital surplus | | | | | | | |
33,811,356
|
| | |
完美普通股資本重組產生的資本盈餘
|
| |
| | Capital surplus | | | | | | | |
254,947,074
|
| | |
完美優先股資本重組產生的資本盈餘
|
| |
| |
留存收益(累計虧損)
|
| | |
28,374,723
|
| | | | | | | 按公允價值通過損益轉回財務負債收益 | | |
| Note (F) | | | 反映根據認購協議以每股10.00美元私募方式發行及出售5,000,000股公積金A類普通股所得款項淨額5,000萬美元。每股已發行和已發行的公積金A類普通股將不再流通,並將自動轉換為其持有人在首次合併生效時獲得一股完美的A類普通股的權利。 | |
| Note (G) | | | 反映21,033,084股A類公積金普通股的説明性贖回,贖回總額為2.1億美元,贖回價格為每股10美元。企業合併協議規定,完成企業合併的條件是,在實施股票贖回和支付任何交易費用後,普羅維登特手頭至少有1.25億美元的現金(無論是在信託賬户內外)和至少5,000,001美元的有形資產淨值。 | |
| Note (H) | | | 反映了預付金預計將產生的初步估計交易成本約為450萬美元,用於籌集與作為業務合併一部分而產生的銀行、法律和會計費用相關的資金。截至預計資產負債表日期,這些費用中已累計190萬美元。儲備金估計交易費用不包括上文(D)所述的遞延承保佣金。10萬美元代表與PIPE融資相關的以股票溢價資本化的股票發行成本。剩餘的250萬美元,包括銀行、法律和會計費用,反映在未經審計的備考簡明合併資產負債表中,作為現金減少和對收購前公積金累計赤字的調整。 | |
| | | | 下表彙總了上述交易成本以及未經審計的備考濃縮合並財務信息中的相關處理。 | |
預計公積金交易成本
|
| |
Pro forma
adjustment |
| |
Assuming No
Redemption (in thousands) |
| |
Assuming
Illustrative Redemption (in thousands) |
| ||||||
Accrued as of June 30, 2022
|
| | | | | | $ | 1,935 | | | | | $ | 1,935 | | |
PIPE Financing fees
|
| |
(H)
|
| | | | 80 | | | | | | 80 | | |
交易成本不符合資本化(1)
|
| |
(H), (J), (BB)
|
| | | | 2,465 | | | | | | 2,465 | | |
總公積金預計交易成本
|
| | | | | | $ | 4,480 | | | | | $ | 4,480 | | |
| Note (I) | | | 反映作為業務合併的一部分產生的銀行、法律和會計費用的初步估計交易成本,預計完美將產生約220萬美元。截至預計資產負債表日期,這些費用已累計達50萬美元。剩餘的170萬美元在新發行的股票和新上市但以前存在的股票之間分配。在沒有贖回的情況下,約60萬美元分配給新發行的股份,並作為資本盈餘調整計入,約110萬美元分配給新上市但以前存在的股份,作為累計赤字調整計入。在説明性贖回方案下,約30萬美元分配給新發行的股份並計入資本盈餘調整,約140萬美元分配給新上市但以前存在的股份並計入累計赤字調整。 | |
| Note (J) | | | 指根據國際財務報告準則第2號確認的初步估計上市服務開支,超出已發行完美股份的公允價值及公積金於業務合併日期的可識別淨資產的公允價值,假設沒有贖回及説明性贖回,則累計虧損分別增加5,940萬美元及6,040萬美元。已發行股份的公允價值是根據 | |
| | | | 市場價格為每股9.9495美元(截至2022年9月14日)。該價值是初步的,將根據截至截止日期的公積金公開股票的股價波動而變化。假設沒有贖回和説明性贖回,每股市場價格每變化1%,預計費用將分別變化390萬美元和180萬美元。 | |
| | |
Estimated Fair Value
|
| |||||||||||||||||||||
| | |
No Redemptions
|
| |
説明性贖回
|
| ||||||||||||||||||
已發行完全股權對價的估計公允價值(形式)
|
| |
Shares
|
| |
(in 000s)
|
| |
Shares
|
| |
(in 000s)
|
| ||||||||||||
Public Shareholders
|
| | | | 23,000,000 | | | | | | | | | | | | 1,966,916 | | | | | | | | |
Initial Shareholders
|
| | | | 5,415,000 | | | | | | | | | | | | 5,415,000 | | | | | | | | |
FPA Investors
|
| | | | 5,500,000 | | | | | | | | | | | | 5,500,000 | | | | | | | | |
PIPE Investors
|
| | | | 5,000,000 | | | | | | | | | | | | 5,000,000 | | | | | | | | |
| | | | | 38,915,000 | | | | | | | | | | | | 17,881,916 | | | | | | | | |
將向公積金股東發行的完美股總數
|
| | | | | | | | | $ | 387,185 | | | | | | | | | | | $ | 177,916 | | |
Net assets of Provident as of June 30, 2022(1)
|
| | | | | | | | | | 225,282 | | | | | | | | | | | | 225,282 | | |
管道預計收益
|
| | | | | | | | | | 50,000 | | | | | | | | | | | | 50,000 | | |
FPA持有者的估計收益
|
| | | | | | | | | | 55,000 | | | | | | | | | | | | 55,000 | | |
減去:公積金交易成本淨額(2)
|
| | | | | | | | | | (2,465) | | | | | | | | | | | | (2,465) | | |
減:21,033,084股公積金A類普通股的説明性贖回效果
|
| | | | | | | | | | — | | | | | | | | | | | | (210,331) | | |
截至2022年6月30日調整後的公積金淨資產
|
| | | | | | | | |
|
327,817
|
| | | | | | | | | |
|
117,486
|
| |
超出公允價值的完美對價發行
over |
| | | | | ||||||||||||||||||||
取得的準備金淨資產(IFRS 2費用)(3)
|
| | | | | | | | | $ | 59,368 | | | | | | | | | | | $ | 60,430 | | |
| Note (K) | | |
反映了基於每股9.9495美元的市場價格(截至2022年9月14日)將於交易結束時授予的427,500名保薦人或有收益促進股票的估計金額。這一價值是初步的,將根據截至截止日期公積金普通股的股價波動而發生變化。前述溢價股份是基於市場狀況與保薦人的潛在或有付款安排。因此,在截止日期立即授予的賠償金應被視為對授予日國際財務報告準則2費用的公允價值的調整。為此類保薦人增發股票記錄的實際補償費用可能與這些估計不同,這種差異可能是實質性的。
|
|
| | 基於留存收益/股份的薪酬 - 保薦人盈利 | | | |
4,253,411
|
| | | | | | |
保薦人獲利促銷股票
= 427,500 shares * fair value $9.9495/share |
| |
| | Capital surplus | | | | | | | |
4,253,411
|
| | | | | |
| Note (L) | | |
反映根據遠期購買協議所得款項5,500,000股A類公積金普通股,面值0.1美元及2,750,000股認股權證,按2022年6月30日活躍市場報價計算。作為業務合併的結果,每股已發行和已發行的公積金A類普通股將不再流通股,並將自動轉換為其持有人在實施資本重組後獲得一股完美A類普通股的權利。
|
|
| | 現金和現金等價物 | | | |
55,000,000
|
| | | | | | |
Proceeds
|
| |
| | 完美A類普通股 | | | | | | | |
550,000
|
| | |
完美的A類普通股,面值0.1美元
|
| |
| | Capital surplus | | | | | | | |
54,310,937
|
| | | | | |
| | FPA liability | | | |
321,287
|
| | | | | | |
公積金FPA負債沖銷
|
| |
| |
Warrant liability
|
| | | | | | |
460,350
|
| | |
New public warrants =
2,750,000 warrants * quoted price $0.17/warrant |
| |
| Note (M) | | |
反映了應於(I)本公司於2022年3月3日完成根據《企業合併協議》設想的初始業務合併的日期和(Ii)本公司的清盤生效日期(以較早者為準)到期的40萬美元公積金本票的結算。
|
|
|
Note (AA)
|
| | 反映在截至2021年12月31日的年度內,假設沒有贖回和説明性贖回,Perfect的總估計交易成本尚未在全面收益表中確認。這些成本是非經常性項目。 | |
|
Note (BB)
|
| | 反映根據國際財務報告準則第2號確認的初步估計上市服務開支,超出已發行完美股份的公允價值和公積金於業務合併日期的可識別淨資產公允價值,金額分別為5,940萬美元和6,040萬美元,按上文(J)所述的無贖回和説明性贖回情況計算。 | |
|
Note (CC)
|
| | 反映了可贖回優先股公允價值變動的消除,因為該等完美可贖回優先股將在緊接業務合併結束前結算。 | |
|
Note (DD)
|
| | 如上文(K)所述, 反映保薦人溢價每股9.9495美元(截至2022年9月14日)的初步價值,以促進將於成交時授予的股份。 | |
|
Note (EE)
|
| | 代表與信託賬户中持有的有價證券相關的公積金投資收入的抵銷。 | |
| | |
Assuming
No Redemption |
| |
Assuming
Illustrative Redemption |
| ||||||
加權平均流通股--基本和稀釋(1) | | | | | | | | | | | | | |
公眾股東
|
| | | | 23,000,000 | | | | | | 1,966,916 | | |
FPA Investors
|
| | | | 5,500,000 | | | | | | 5,500,000 | | |
初始股東
|
| | | | 5,415,000 | | | | | | 5,415,000 | | |
完美股東
|
| | | | 100,397,601 | | | | | | 100,397,601 | | |
PIPE Investors
|
| | | | 5,000,000 | | | | | | 5,000,000 | | |
| | | | | 139,312,601 | | | | | | 118,279,517 | | |
| | |
Assuming
No Redemption |
| |
Assuming
插圖 救贖 |
| ||||||
加權平均流通股 - 基本和稀釋(1) | | | | | | | | | | | | | |
Public Shareholders
|
| | | | 23,000,000 | | | | | | 1,998,557 | | |
FPA Investors
|
| | | | 5,500,000 | | | | | | 5,500,000 | | |
Initial Shareholders
|
| | | | 5,415,000 | | | | | | 5,415,000 | | |
Perfect Shareholders
|
| | | | 100,582,876 | | | | | | 100,582,876 | | |
PIPE Investors
|
| | | | 5,000,000 | | | | | | 5,000,000 | | |
| | | | | 139,497,876 | | | | | | 118,496,433 | | |
Name
|
| |
Age
|
| |
Position
|
|
Winato Kartono | | | 51 | | | 董事會執行主席 | |
Michael Aw Soon Beng | | | 46 | | |
首席執行官兼首席執行官董事
Financial Officer |
|
安德魯·約瑟夫(安德烈)·霍夫曼 | | | 65 | | | President | |
查爾斯·馬克·布羅德利 | | | 58 | | | Director | |
肯尼斯·沃爾頓·希奇納三世 | | | 61 | | | Director | |
約翰·麥凱·麥卡洛克·威廉姆森 | | | 63 | | | Director | |
Individual(1)(2)
|
| |
Entity
|
| |
Entity’s Business
|
| |
Affiliation
|
|
Winato Kartono(3) | | | 公積金集團 | | |
Private Equity
Investment |
| | Director | |
Michael Aw Soon
Beng(4) |
| | Provident Growth | | |
Private Equity
Investment |
| | Director | |
Andrew Joseph
(Andre) Hoffmann(5) |
| | 歐辛烷國際公司 | | | Consumer Retail | | | 董事執行董事兼副董事長 | |
Charles Mark
Broadley |
| | 歐辛烷國際公司 | | | Consumer Retail | | | 獨立非執行董事 | |
Kenneth Walton
Hitchner III |
| | 藥明生物(開曼)有限公司 | | | 生物製藥 | | | 獨立非執行董事 | |
| | | HH&L Acquisition Co. | | | Investment | | | Chairman of the Board | |
| | | 中石製藥 | | | 生物製藥 | | | 非執行董事 | |
John Mackay
McCulloch |
| | 倫敦金屬交易所 | | | 金融機構 | | | 獨立非執行董事 | |
Williamson | | | 太平洋盆地航運有限公司 | | | Shipping | | | 獨立非執行董事 | |
| | |
For the Three Months
Ended June 30, |
| |
For the Six Months Ended
June 30, |
| |
For the year ended
December 31, 2021 |
| |
For the period from
October 21,2020 (Inception) to December 31, 2020 |
| ||||||||||||||||||||||||
操作報表數據:
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||||||||||||||
Operating costs
|
| | | $ | 1,363,571 | | | | | $ | 231,482 | | | | | $ | 2,026,855 | | | | | $ | 1,676,612 | | | | | $ | 2,447,239 | | | | | $ | 9,593 | | |
Loss from operations
|
| | | | (1,363,571) | | | | | | (231,482) | | | | | | (2,026,855) | | | | | | (1,676,612) | | | | | | (2,447,239) | | | | | | (9,593) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
信託賬户中持有的有價證券賺取的利息
|
| | | | 313,921 | | | | | | 3,435 | | | | | | 316,409 | | | | | | 6,342 | | | | | | 14,437 | | | | | | — | | |
權證公允價值超過收購價發生的費用
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,053,214) | | | | | | (1,053,214) | | | | | | — | | |
發行FPA產生的費用
Units |
| | | | — | | | | | | — | | | | | | — | | | | | | (1,776,766) | | | | | | (1,776,766) | | | | | | — | | |
權證公允價值變動的未實現收益
|
| | | | 4,617,805 | | | | | | 203,274 | | | | | | 6,602,351 | | | | | | 6,517,812 | | | | | | 11,265,612 | | | | | | — | | |
FPA單位公允價值變動的未實現收益
|
| | | | 615,737 | | | | | | 540,550 | | | | | | 366,763 | | | | | | 4,845,150 | | | | | | 4,597,417 | | | | | | — | | |
Total other income
|
| | | | 5,547,463 | | | | | | 747,259 | | | | | | 7,285,523 | | | | | | 8,539,324 | | | | | | 13,047,486 | | | | | | — | | |
Net Income (loss)
|
| | | $ | 4,183,892 | | | | | $ | 515,777 | | | | | $ | 5,258,668 | | | | | $ | 6,862,712 | | | | | $ | 10,600,247 | | | | | ($ | 9,593) | | |
基本和稀釋加權平均股份
已發行A類普通股標的 to possible redemption |
| | | | 23,000,000 | | | | | | 23,000,000 | | | | | | 23,000,000 | | | | | | 21,475,138 | | | | | | 22,243,836 | | | | | | — | | |
可能贖回的普通股、A類普通股每股基本和稀釋後淨收益
|
| | | $ | 0.15 | | | | | $ | 0.02 | | | | | $ | 0.18 | | | | | $ | 0.25 | | | | | $ | 0.38 | | | | | $ | — | | |
基本和稀釋後加權平均流通股、A類和B類流通股、不可贖回普通股
share |
| | | | 5,750,000 | | | | | | 5,750,000 | | | | | | 5,750,000 | | | | | | 5,700,276 | | | | | | 5,725,342 | | | | | | 5,000,000 | | |
基本和稀釋後每股淨收益,不可贖回的普通股
share |
| | | $ | 0.15 | | | | | $ | 0.02 | | | | | $ | 0.18 | | | | | $ | 0.25 | | | | | $ | 0.38 | | | | | $ | 0.00 | | |
Balance Sheet Data:
|
| |
As of June 30, 2022
|
| |
As of December 31, 2021
|
| |
As of December 31, 2020
|
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 479,064 | | | | | $ | 423,520 | | | | | $ | — | | |
Prepaid expense
|
| | | | 209,315 | | | | | | 400,000 | | | | | | — | | |
Total current assets
|
| | | | 688,379 | | | | | | 823,520 | | | | | | — | | |
延期發售成本
|
| | | | — | | | | | | — | | | | | | 169,668 | | |
Prepaid expense
|
| | | | — | | | | | | 7,671 | | | | | | — | | |
信託賬户中持有的投資
|
| | | | 230,330,846 | | | | | | 230,014,437 | | | | | | — | | |
Total Assets
|
| | | $ | 231,019,225 | | | | | $ | 230,845,628 | | | | | $ | 169,668 | | |
負債和股東(虧損)權益
|
| | | | | | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | | | | | | | |
應計產品成本和費用
|
| | | $ | 1,969,339 | | | | | $ | 485,296 | | | | | $ | 71,593 | | |
Note payable – related party
|
| | | | 400,000 | | | | | | — | | | | | | 82,668 | | |
流動負債總額
|
| | | | 2,369,339 | | | | | | 485,296 | | | | | | 154,261 | | |
Warrants liability
|
| | | | 3,046,407 | | | | | | 9,648,758 | | | | | | — | | |
FPA units
|
| | | | 321,287 | | | | | | 688,050 | | | | | | — | | |
延期承銷佣金
|
| | | | 8,050,000 | | | | | | 8,050,000 | | | | | | — | | |
Total Liabilities
|
| | | | 13,787,033 | | | | | | 18,872,104 | | | | | | 154,261 | | |
承付款和或有事項 | | | | | | | | | | | | | | | | | | | |
Class A ordinary shares, $0.0001 par value;
23,000,000 shares and 0 shares subject to 可能的贖回價格為每股10.00美元 at December 31, 2021 and December 31, 2020, respectively |
| | | | 230,330,846 | | | | | | 230,014,437 | | | | | | — | | |
股東(虧損)權益: | | | | | | | | | | | | | | | | | | | |
Preference shares, $0.0001 par value;
1,000,000 shares authorized; none issued and outstanding |
| | | | — | | | | | | — | | | | | | — | | |
Class B ordinary shares, $0.0001 par value;
20,000,000 shares authorized; 5,750,000 已發行和已發行的股票 December 31, 2021 and December 31, 2020 |
| | | | 575 | | | | | | 575 | | | | | | 575 | | |
新增實收資本
|
| | | | 2,355,113 | | | | | | 2,355,113 | | | | | | 24,425 | | |
Accumulated deficit
|
| | | | (15,454,342) | | | | | | (20,396,601) | | | | | | (9,593) | | |
股東(虧損)總股本
|
| | | | (13,098,654) | | | | | | (18,040,913) | | | | | | 15,407 | | |
總負債和股東(虧損)權益
|
| | | $ | 231,019,225 | | | | | $ | 230,845,628 | | | | | $ | 169,668 | | |
| | |
Year ended December 31,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||||||||||||||||||||||
|
$
(million) |
| |
% of
Total |
| |
$
(million) |
| |
% of
Total |
| |
$
(million) |
| |
% of
Total |
| |
$
(million) |
| |
% of
Total |
| |
$
(million) |
| |
% of
Total |
| ||||||||||||||||||||||||||||||||
United States
|
| | | | 12.3 | | | | | | 53 | | | | | | 15.0 | | | | | | 50 | | | | | | 20.2 | | | | | | 50 | | | | | | 7.9 | | | | | | 46 | | | | | | 11.2 | | | | | | 48 | | |
Japan
|
| | | | 2.7 | | | | | | 12 | | | | | | 3.2 | | | | | | 11 | | | | | | 4.5 | | | | | | 11 | | | | | | 2.2 | | | | | | 13 | | | | | | 2.7 | | | | | | 11 | | |
France
|
| | | | 2.2 | | | | | | 10 | | | | | | 3.2 | | | | | | 11 | | | | | | 3.2 | | | | | | 7 | | | | | | 1.5 | | | | | | 8 | | | | | | 1.9 | | | | | | 8 | | |
Others
|
| | | | 5.7 | | | | | | 25 | | | | | | 8.5 | | | | | | 28 | | | | | | 12.9 | | | | | | 32 | | | | | | 5.7 | | | | | | 33 | | | | | | 7.6 | | | | | | 33 | | |
Total
|
| | | | 22.9 | | | | |
|
100.0
|
| | | | | 29.9 | | | | |
|
100.0
|
| | | | | 40.8 | | | | |
|
100.0
|
| | | | | 17.3 | | | | |
|
100.0
|
| | | | | 23.4 | | | | |
|
100.0
|
| |
|
#1 Makeover
App |
| |
Selfie & Photo-
Editing App |
| |
#1 Makeup
Video App |
| |
Nail Design
App |
| |
AR Face Filters
& Effects App |
| |
Short Video
Editing App |
|
Brand
|
| |
Challenges
|
| |
Solutions
|
|
Brand A
|
| |
•
為消費者提供新的產品體驗方式,體現了A品牌創造創新、精緻、高性能美容產品的傳統
|
| |
•
脣膏虛擬試穿:啟用脣膏虛擬試穿
•
實時膚色檢測利用89,969個膚色的知識庫,幫助消費者找到他們喜歡的粉底色
|
|
Brand B
|
| |
•
注重包容性,部署AR和AI技術,適用於不同年齡、種族和性別的所有膚色和臉型
|
| |
•
通過提供一流的虛擬試戴技術實現全渠道數字化轉型,以確保精確的色調精度並促進包容性
|
|
Brand C
|
| |
•
通過一流的AR吸引消費者,提供虛擬試穿體驗
|
| |
•
將AR平臺部署為C品牌網站和移動應用程序的組成部分,以增強在線消費者的發現體驗
|
|
Brand D
|
| |
•
從AR技術的角度來看,由於所需的精確度,很難實現眉毛
|
| |
•
利用我們先進的臉部點檢測功能,通過眉毛開始、眉弓和眉尾精確、準確地提供細微的複雜性
|
|
Brand E
|
| |
•
使用户能夠執行皮膚診斷、接收產品推薦和跟蹤護膚旅程
|
| |
•
打造定製皮膚診斷工具,利用AR和AI技術掃描用户面部,為用户提供實時護膚分析,提供即時、詳細的分析
|
|
| | |
Brand A
|
| |
Brand B
|
| ||||||||||||||||||
| | |
2016
|
| |
2020
|
| |
2016
|
| |
2020
|
| ||||||||||||
經常性合同收入(千美元)
|
| | | | 35 | | | | | | 1,572 | | | | | | 1 | | | | | | 666 | | |
Number of SKUs Covered
|
| | | | 840 | | | | | | 26,169 | | | | | | 160 | | | | | | 37,060 | | |
訂閲模塊數量
|
| | | | 1 | | | | | | 6 | | | | | | 1 | | | | | | 5 | | |
Number of Countries
|
| | | | 3 | | | | | | 49 | | | | | | 1 | | | | | | 36 | | |
| | |
Number of Employees
|
| |
Percentage
|
| ||||||
Sales and Marketing
|
| | | | 143 | | | | | | 48.4 | | |
研究與開發
|
| | | | 127 | | | | | | 43.1 | | |
一般和行政
|
| | | | 25 | | | | | | 8.5 | | |
Total | | | | | 295 | | | | | | 100.0 | | |
| | |
Year ended December 31
|
| |
Six months ended June 30
|
| ||||||||||||||||||||||||
(千美元,每股除外)
|
| |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||
Revenue
|
| | | | 22,930 | | | | | | 29,873 | | | | | | 40,760 | | | | | | 17,288 | | | | | | 23,379 | | |
銷售和服務成本
|
| | | | (1,596) | | | | | | (3,962) | | | | | | (5,736) | | | | | | (2,594) | | | | | | (3,282) | | |
Gross profit
|
| | | | 21,334 | | | | | | 25,911 | | | | | | 35,024 | | | | | | 14,694 | | | | | | 20,097 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
銷售和營銷費用
|
| | | | (13,555) | | | | | | (18,107) | | | | | | (25,287) | | | | | | (10,761) | | | | | | (12,087) | | |
一般和行政費用
|
| | | | (3,045) | | | | | | (3,078) | | | | | | (4,936) | | | | | | (1,133) | | | | | | (4,700) | | |
研發費用
|
| | | | (6,143) | | | | | | (7,567) | | | | | | (9,838) | | | | | | (4,184) | | | | | | (5,358) | | |
總運營費用
|
| | | | (22,743) | | | | | | (28,752) | | | | | | (40,061) | | | | | | (16,078) | | | | | | (22,145) | | |
營業利潤(虧損)
|
| | | | (1,409) | | | | | | (2,841) | | | | | | (5,037) | | | | | | (1,384) | | | | | | (2,048) | | |
營業外收支: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
利息收入
|
| | | | 158 | | | | | | 243 | | | | | | 131 | | | | | | 65 | | | | | | 178 | | |
Other income
|
| | | | 691 | | | | | | 191 | | | | | | 118 | | | | | | 9 | | | | | | 11 | | |
其他損益
|
| | | | (1,173) | | | | | | (2,792) | | | | | | (151,638) | | | | | | (1,695) | | | | | | 28,977 | | |
Finance costs
|
| | | | (5) | | | | | | (9) | | | | | | (9) | | | | | | (3) | | | | | | (5) | | |
營業外收支合計
|
| | | | (329) | | | | | | (2,367) | | | | | | (151,398) | | | | | | (1,624) | | | | | | 29,161 | | |
所得税前虧損
|
| | | | (1,738) | | | | | | (5,208) | | | | | | (156,435) | | | | | | (3,008) | | | | | | 27,113 | | |
所得税費用
|
| | | | (247) | | | | | | (385) | | | | | | (417) | | | | | | (137) | | | | | | (161) | | |
本年度/期間的淨虧損
|
| | | | (1,985) | | | | | | (5,593) | | | | | | (156,852) | | | | | | (3,145) | | | | | | 26,952 | | |
Loss per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
每股基本虧損
|
| | | | (0.01) | | | | | | (0.02) | | | | | | (0.52) | | | | | | (0.01) | | | | | | 0.08 | | |
每股攤薄虧損
|
| | | | (0.01) | | | | | | (0.02) | | | | | | (0.52) | | | | | | (0.01) | | | | | | (0.00) | | |
($ in thousands)
|
| |
As of
December 31 |
| |
As of
June 30, 2022 |
| ||||||||||||
|
2020
|
| |
2021
|
| ||||||||||||||
Total Assets
|
| | | | 86,236 | | | | | | 88,904 | | | | | | 93,832 | | |
Total Liabilities
|
| | | | 121,979 | | | | | | 279,346 | | | | | | 251,732 | | |
Total Equity
|
| | | | (35,743) | | | | | | (190,442) | | | | | | (157,900) | | |
負債和權益合計
|
| | | | 86,236 | | | | | | 88,904 | | | | | | 93,832 | | |
| | |
Year ended December 31,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
US$’000
|
| |
% of total
revenue |
| |
US$’000
|
| |
% of total
revenue |
| |
US$’000
|
| |
% of total
revenue |
| |
US$’000
|
| |
% of total
revenue |
| |
US$’000
|
| |
% of total
revenue |
| ||||||||||||||||||||||||||||||
品牌收入
|
| | | | 20,309 | | | | | | 88.6% | | | | | | 22,302 | | | | | | 74.7% | | | | | | 26,691 | | | | | | 65.5% | | | | | | 11,127 | | | | | | 64.4% | | | | | | 14,573 | | | | | | 62.3% | | |
來自大客户的收入(1)
|
| | | | 16,711 | | | | | | 72.9% | | | | | | 19,512 | | | | | | 65.3% | | | | | | 21,666 | | | | | | 53.2% | | | | | | 9,371 | | | | | | 54.2% | | | | | | 12,050 | | | | | | 51.5% | | |
非主要客户品牌的收入(2)
|
| | | | 3,598 | | | | | | 15.7% | | | | | | 2,790 | | | | | | 9.3% | | | | | | 5,025 | | | | | | 12.3% | | | | | | 1,756 | | | | | | 10.2% | | | | | | 2,523 | | | | | | 10.8% | | |
來自移動應用訂户的收入
|
| | | | 1,416 | | | | | | 6.2% | | | | | | 5,802 | | | | | | 19.4% | | | | | | 11,636 | | | | | | 28.5% | | | | | | 4,920 | | | | | | 28.5% | | | | | | 7,811 | | | | | | 33.4% | | |
廣告網絡服務提供商的收入
|
| | | | 1,195 | | | | | | 5.2% | | | | | | 1,742 | | | | | | 5.8% | | | | | | 2,398 | | | | | | 5.9% | | | | | | 1,225 | | | | | | 7.1% | | | | | | 981 | | | | | | 4.2% | | |
Others
|
| | | | 10 | | | | | | 0.0% | | | | | | 27 | | | | | | 0.1% | | | | | | 35 | | | | | | 0.1% | | | | | | 16 | | | | | | 0.1% | | | | | | 14 | | | | | | 0.1% | | |
Total revenue
|
| | | | 22,930 | | | | | | 100% | | | | | | 29,873 | | | | | | 100% | | | | | | 40,760 | | | | | | 100% | | | | | | 17,288 | | | | | | 100% | | | | | | 23,379 | | | | | | 100% | | |
| | |
Year ended December 31,
|
| |
Six months ended
June 30, |
| ||||||||||||||||||||||||
(in millions)
|
| |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||
Average MAUs
|
| | | | 45.8 | | | | | | 35.4 | | | | | | 25.1 | | | | | | 27.0 | | | | | | 18.7 | | |
平均月活躍用户(1)
|
| | | | 0.07 | | | | | | 0.21 | | | | | | 0.35 | | | | | | 0.30 | | | | | | 0.46 | | |
| | |
Year ended December 31,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||||||||||||||||||||||||||
(除非另有説明,否則以千為單位)
|
| |
2019
|
| |
2020
|
| |
2021
|
| |
2020
% Change |
| |
2021
% Change |
| |
2021
|
| |
2022
|
| |
% Change
|
| ||||||||||||||||||||||||
Revenue
|
| | | | 22,930 | | | | | | 29,873 | | | | | | 40,760 | | | | | | 30.3% | | | | | | 36.4% | | | | | | 17,288 | | | | | | 23,379 | | | | | | 35% | | |
銷售和服務成本
|
| | | | (1,596) | | | | | | (3,962) | | | | | | (5,736) | | | | | | 148.2% | | | | | | 44.8% | | | | | | (2,594) | | | | | | (3,282) | | | | | | 27% | | |
Gross profit
|
| | | | 21,334 | | | | | | 25,911 | | | | | | 35,024 | | | | | | 21.5% | | | | | | 35.2% | | | | | | 14,694 | | | | | | 20,097 | | | | | | 37% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
銷售和營銷費用
|
| | | | (13,555) | | | | | | (18,107) | | | | | | (25,287) | | | | | | 33.6% | | | | | | 39.7% | | | | | | (10,761) | | | | | | (12,087) | | | | | | 12% | | |
一般和行政費用
|
| | | | (3,045) | | | | | | (3,078) | | | | | | (4,936) | | | | | | 1.1% | | | | | | 60.4% | | | | | | (1,133) | | | | | | (4,700) | | | | | | 315% | | |
研發費用
|
| | | | (6,143) | | | | | | (7,567) | | | | | | (9,838) | | | | | | 23.2% | | | | | | 30.0% | | | | | | (4,184) | | | | | | (5,358) | | | | | | 28% | | |
總運營費用
|
| | | | (22,743) | | | | | | (28,752) | | | | | | (40,061) | | | | | | 26.4% | | | | | | 39.3% | | | | | | (16,078) | | | | | | (22,145) | | | | | | 38% | | |
Operating (loss)
|
| | | | (1,409) | | | | | | (2,841) | | | | | | (5,037) | | | | | | 101.6% | | | | | | 77.3% | | | | | | (1,384) | | | | | | (2,048) | | | | | | 48% | | |
營業外收支:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
利息收入
|
| | | | 158 | | | | | | 243 | | | | | | 131 | | | | | | 53.8% | | | | | | -46.1% | | | | | | 65 | | | | | | 178 | | | | | | 174% | | |
Other income
|
| | | | 691 | | | | | | 191 | | | | | | 118 | | | | | | -72.4% | | | | | | -38.2% | | | | | | 9 | | | | | | 11 | | | | | | 22% | | |
其他損益
|
| | | | (1,173) | | | | | | (2,792) | | | | | | (151,638) | | | | | | 138.0% | | | | | | 5331.2% | | | | | | (1,695) | | | | | | 28,977 | | | | | | 新墨西哥州(1) | | |
Finance costs
|
| | | | (5) | | | | | | (9) | | | | | | (9) | | | | | | 80.0% | | | | | | 0.0% | | | | | | (3) | | | | | | (5) | | | | | | 67% | | |
營業外收支合計
|
| | | | (329) | | | | | | (2,367) | | | | | | (151,398) | | | | | | 619.5% | | | | | | 6296.2% | | | | | | (1,624) | | | | | | 29,161 | | | | | | 新墨西哥州 | | |
所得税前收入(虧損)
|
| | | | (1,738) | | | | | | (5,208) | | | | | | (156,435) | | | | | | 199.7% | | | | | | 2904.7% | | | | | | (3,008) | | | | | | 27,113 | | | | | | 新墨西哥州 | | |
所得税費用
|
| | | | (247) | | | | | | (385) | | | | | | (417) | | | | | | 55.9% | | | | | | 8.3% | | | | | | (137) | | | | | | (161) | | | | | | 18% | | |
Net (loss) income
|
| | | | (1,985) | | | | | | (5,593) | | | | | | (156,852) | | | | | | 181.8% | | | | | | 2704.4% | | | | | | (3,145) | | | | | | 26,952 | | | | | | 新墨西哥州 | | |
| | |
Year ended December 31,
|
| |
Six months ended
June 30, |
| ||||||||||||||||||||||||
(除非另有説明,否則以千為單位)
|
| |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||
經營活動產生(用於)現金流
|
| | | ($ | 1,254) | | | | | $ | 2,193 | | | | | $ | 1,548 | | | | | $ | 2,794 | | | | | ($ | 1,006) | | |
投資活動的現金流
|
| | | | (7,768) | | | | | | 7,840 | | | | | | (213) | | | | | | (86) | | | | | | (183) | | |
來自(用於)融資活動的現金流
|
| | | | 26,163 | | | | | | 39,806 | | | | | | (63) | | | | | | (218) | | | | | | 5,337 | | |
匯率變動對現金和現金等價物的影響
|
| | | | 283 | | | | | | 896 | | | | | | 163 | | | | | | 226 | | | | | | (1,828) | | |
現金和現金等價物淨增加(減少)
|
| | | $ | 17,424 | | | | | $ | 50,735 | | | | | $ | 1,435 | | | | | $ | 2,716 | | | | | $ | 2,320 | | |
Name
|
| |
Age
|
| |
Position
|
|
Alice H. Chang | | |
60
|
| | 首席執行官兼董事會主席 | |
Michael Aw | | |
45
|
| | 董事非執行董事提名 | |
Jau-Hsiung Huang | | |
62
|
| | 非執行董事 | |
Jianmei Lyu | | |
40
|
| | 非執行董事 | |
Meng-Shiou (Frank) Lee | | |
59
|
| | 董事獨立非執行董事提名 | |
Philip Tsao | | |
59
|
| | 董事獨立非執行董事提名 | |
鍾慧(Christine)Jih | | |
60
|
| | 董事獨立非執行董事提名 | |
Pin-Jen (Louis) Chen | | |
43
|
| | 常務副總裁兼首席戰略官 | |
曾偉信(曾俊華) | | |
54
|
| | 董事*、高級副總裁和首席技術官 | |
Weichuan (Wayne) Liu | | |
52
|
| | 美洲區首席增長官總裁 | |
Hsiao-Chuan (Iris) Chen | | |
52
|
| | 總裁副主任兼財務會計負責人 | |
Clinton Y. Huang | | |
30
|
| | Director* | |
| | |
公積金B類普通股(2)
|
| |
公積金A類普通股
|
| | | | | | | ||||||||||||||||||
Name of Beneficial Owners(1)
|
| |
Number of
Shares Beneficially Owned |
| |
Approximate
Percentage of Class |
| |
Number of
Shares Beneficially Owned |
| |
Approximate
Percentage of Class |
| |
Approximate
Percentage of Voting Control |
| |||||||||||||||
預購控股有限公司(3)
|
| | | | 5,327,500 | | | | | | 92.65% | | | | | | — | | | | | | — | | | | | | 18.53% | | |
WF亞洲偵察基金有限公司
|
| | | | 312,500 | | | | | | 5.45% | | | | | | — | | | | | | — | | | | | | 1.09% | | |
Winato Kartono
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Michael Aw Soon Beng
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
安德魯·約瑟夫(安德烈)·霍夫曼
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Charles Mark Broadley
|
| | | | 22,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | |
Kenneth W. Hitcher
|
| | | | 22,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | |
約翰·麥凱·麥卡洛克·威廉姆森
|
| | | | 22,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | |
All officers, directors and
董事提名者羣體 (six individuals) |
| | | | 66,000 | | | | | | 1.15% | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Pre-Business Combination,
FPA Investment and PIPE Investment |
| |
業務後合併、FPA投資和PIPE投資
|
| | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
普通股受益
Owned as of September 19, 2022 |
| |
No Redemption Scenario(1)
|
| |
説明性兑換場景(2)
|
| | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Pre-Closing
Common Share Equivalents |
| |
% of
total shares † |
| |
% of
voting power † |
| |
Perfect
Class A Ordinary Shares |
| |
% of
Class †† |
| |
Perfect
Class B Ordinary Shares |
| |
% of
Class †† |
| |
% of
voting power ††† |
| |
Perfect
Class A Ordinary Shares |
| |
% of
Class †† |
| |
Perfect
Class B Ordinary Shares |
| |
% of
Class †† |
| |
% of
voting power ††† |
| | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
企業合併後的董事和高管 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Alice H. Chang
|
| | | | 94,828,094(3) | | | | | | 16.6% | | | | | | 16.6% | | | | | | — | | | | | | — | | | | | | 16,788,718(4) | | | | | | 100% | | | | | | 57.7% | | | | | | — | | | | | | — | | | | | | 16,788,718(4) | | | | | | 100% | | | | | | 62.2% | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||
Wei-Hsin Tsen (Johnny Tseng)
|
| | | | 4,873,200(5) | | | | | | *% | | | | | | *% | | | | | | 862,769 | | | | | | *% | | | | | | — | | | | | | — | | | | | | *% | | | | | | 862,769 | | | | | | *% | | | | | | — | | | | | | — | | | | | | *% | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||
Weichuan (Wayne) Liu
|
| | | | 2,130,000(5) | | | | | | *% | | | | | | *% | | | | | | 377,103 | | | | | | *% | | | | | | — | | | | | | — | | | | | | *% | | | | | | 377,103 | | | | | | *% | | | | | | — | | | | | | — | | | | | | *% | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||
Pin-Jen (Louis) Chen
|
| | | | 1,601,250(5) | | | | | | *% | | | | | | *% | | | | | | 283,491 | | | | | | *% | | | | | | — | | | | | | — | | | | | | *% | | | | | | 283,491 | | | | | | *% | | | | | | — | | | | | | — | | | | | | *% | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||
Jau-Hsiung Huang
|
| | | | 837,500(5) | | | | | | *% | | | | | | *% | | | | | | 148,274 | | | | | | *% | | | | | | — | | | | | | — | | | | | | *% | | | | | | 148,274 | | | | | | *% | | | | | | — | | | | | | — | | | | | | *% | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||
Hsiao-Chuan (Iris) Chen
|
| | | | 395,000(5) | | | | | | *% | | | | | | *% | | | | | | 69,932 | | | | | | *% | | | | | | — | | | | | | — | | | | | | *% | | | | | | 69,932 | | | | | | *% | | | | | | — | | | | | | — | | | | | | *% | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||
Michael Aw
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||
Jianmei Lyu
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||
Meng-Shiou (Frank) Lee
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||
Philip Tsao(6)
|
| | | | 30,000 | | | | | | *% | | | | | | *% | | | | | | 5,311 | | | | | | *% | | | | | | — | | | | | | — | | | | | | *% | | | | | | 5,311 | | | | | | *% | | | | | | — | | | | | | — | | | | | | *% | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||
Chung-Hui (Christine) Jih
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||
所有董事和高管
as a group |
| | | | 104,695,044 | | | | | | 18.4% | | | | | | 18.4% | | | | | | 1,746,880 | | | | | | 1.4% | | | | | | 16,788,718 | | | | | | 100% | | | | | | 58.3% | | | | | | 1,746,880 | | | | | | 1.7% | | | | | | 16,788,718 | | | | | | 100% | | | | | | 62.8% | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||
5%或更多股東:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||
GOLDEN EDGE CO., LTD.
|
| | | | 60,000,000(3) | | | | | | 10.5% | | | | | | 10.5% | | | | | | — | | | | | | — | | | | | | 10,622,620(4) | | | | | | 63.3% | | | | | | 36.5% | | | | | | — | | | | | | — | | | | | | 10,622,620(4) | | | | | | 63.3% | | | | | | 39.3% | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||
DVDonet.com. Inc.
|
| | | | 26,373,978(3) | | | | | | 4.6% | | | | | | 4.6% | | | | | | — | | | | | | — | | | | | | 4,669,346(4) | | | | | | 27.8% | | | | | | 16.0% | | | | | | — | | | | | | — | | | | | | 4,669,346(4) | | | | | | 27.8% | | | | | | 17.3% | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||
CyberLink International .
|
| | | | 207,072,995(7) | | | | | | 36.3% | | | | | | 36.3% | | | | | | 36,960,961(8) | | | | | | 30.0% | | | | | | — | | | | | | — | | | | | | 12.7% | | | | | | 36,960,961(8) | | | | | | 36.2% | | | | | | — | | | | | | — | | | | | | 13.7% | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||
Taobao China Holding Limited(9)
|
| | | | 61,498,412(10) | | | | | | 10.8% | | | | | | 10.8% | | | | | | 10,887,904 | | | | | | 8.8% | | | | | | — | | | | | | — | | | | | | 3.7% | | | | | | 10,887,904 | | | | | | 10.7% | | | | | | — | | | | | | — | | | | | | 4.0% | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||
GS Entities(11)(12)
|
| | | | 45,557,609(11) | | | | | | 8.0% | | | | | | 8.0% | | | | | | 8,065,686(12) | | | | | | 6.6% | | | | | | — | | | | | | — | | | | | | 2.8% | | | | | | 8,065,686(12) | | | | | | 7.9% | | | | | | — | | | | | | — | | | | | | 3.0% | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||
CCV Entities(13)(14)
|
| | | | 32,339,059(13) | | | | | | 5.7% | | | | | | 5.7% | | | | | | 5,725,425(14) | | | | | | 4.7% | | | | | | — | | | | | | — | | | | | | 2.0% | | | | | | 5,725,425(14) | | | | | | 5.6% | | | | | | — | | | | | | — | | | | | | 2.1% | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||
預購控股有限公司(15)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 14,491,467 | | | | | | 11.1% | | | | | | — | | | | | | — | | | | | | 4.9% | | | | | | 14,491,467 | | | | | | 13.2% | | | | | | — | | | | | | — | | | | | | 5.2% | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||
Perfect AA Corp.
|
| | | | 28,895,100(16) | | | | | | 5.1% | | | | | | 5.1% | | | | | | 5,115,694 | | | | | | 4.2% | | | | | | — | | | | | | — | | | | | | 1.8% | | | | | | 5,115,694 | | | | | | 5.0% | | | | | | — | | | | | | — | | | | | | 1.9% | | | | | | | | | | | | | | | |
Redemption Date
(保證書到期前) |
| | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||
|
完美A類普通股的公平市值
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
| |
$11.00
|
| |
$12.00
|
| |
$13.00
|
| |
$14.00
|
| |
$15.00
|
| |
$16.00
|
| |
$17.00
|
| |
>$18.00
|
| |||||||||||||||||||||||||||||
60 months
|
| | | | 0.261 | | | | | | 0.281 | | | | | | 0.297 | | | | | | 0.311 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
57 months
|
| | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.310 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
54 months
|
| | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.361 | | |
51 months
|
| | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.320 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.361 | | |
48 months
|
| | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.361 | | |
45 months
|
| | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.330 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.361 | | |
42 months
|
| | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.361 | | |
39 months
|
| | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.290 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.340 | | | | | | 0.354 | | | | | | 0.361 | | |
36 months
|
| | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.361 | | |
33 months
|
| | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.280 | | | | | | 0.301 | | | | | | 0.320 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.361 | | |
30 months
|
| | | | 0.196 | | | | | | 0.224 | | | | | | 0.250 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.361 | | |
27 months
|
| | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.350 | | | | | | 0.361 | | |
24 months
|
| | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.260 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.361 | | |
21 months
|
| | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.361 | | |
18 months
|
| | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.361 | | |
15 months
|
| | | | 0.130 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.230 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.361 | | |
12 months
|
| | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.250 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.361 | | |
9 months
|
| | | | 0.090 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.361 | | |
6 months
|
| | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.361 | | |
3 months
|
| | | | 0.034 | | | | | | 0.065 | | | | | | 0.104 | | | | | | 0.150 | | | | | | 0.197 | | | | | | 0.243 | | | | | | 0.286 | | | | | | 0.326 | | | | | | 0.361 | | |
0 months
|
| | | | — | | | | | | — | | | | | | 0.042 | | | | | | 0.115 | | | | | | 0.179 | | | | | | 0.233 | | | | | | 0.281 | | | | | | 0.323 | | | | | | 0.361 | | |
|
Provident
|
| |
Perfect
|
|
|
法定股本
|
| |||
| 公積金的法定股本為22,100美元,分為200,000,000股A類公積金普通股,每股面值0.0001美元,20,000,000股B類公積金普通股,每股面值0.0001美元,以及1,000,000股優先股,每股面值0.0001美元。 | | | Perfect的法定股本為82,000,000美元,分為700,000,000股Perfect A類普通股,每股面值0.10美元;90,000,000股Perfect B類普通股,每股面值0.10美元;以及30,000,000股,面值0.10美元,由Perfect董事會根據Perfect的章程細則確定。 | |
|
優先股權利
|
| |||
| 在公積金章程細則及適用規則及規例的規限下,公積金董事會可配發、發行、授出購股權或以其他方式處置公積金普通股,不論是否有優先、遞延或其他權利或限制,惟公積金董事會不得作出任何前述行為,以影響公積金按公積金細則規定將B類公積金普通股轉換為A類公積金普通股的能力。 | | |
根據完美公司的章程和適用的規章制度,完美公司董事會可:
(A)發行、配發和處置完善股;
(B)授予完美股票或完美董事會認為必要或適當的一個或多個類別或系列發行的其他證券的權利,並確定該等完美股票或證券所附帶的指定、權力、優先、特權和其他權利,其中任何或所有權利可能大於與當時已發行和已發行的完美股票相關的權力、優先、特權和權利;以及
(C)授予與完善股有關的期權,並就此發行認股權證或類似工具。
|
|
|
董事的人數和資格
|
| |||
|
公積金董事會必須由不少於一人組成;但董事人數可以通過普通決議增加或減少。
董事將不會被要求持有公積金的任何股份,除非與直到公積金在股東大會上確定了董事必須持有的最低持股比例。 |
| |
完美公司董事會的董事人數上限為七人。
除特別決議案另有決定外,董事無持股資格。
|
|
|
Provident
|
| |
Perfect
|
|
|
Terms of Directors
|
| |||
| 董事分為三類:第一類、第二類、第三類。每一類董事的人數應儘可能相等。第I類董事的任期於公積金第一屆週年大會屆滿,第II類董事的任期於公積金第二屆週年大會屆滿,而第III類董事的任期於公積金第三屆週年大會屆滿。獲委任以取代任期屆滿董事的董事,其任期將於其獲委任後的第三屆股東周年大會屆滿。 | | | 董事分為三類:第一類、第二類、第三類。每一類董事的人數應儘可能相等。第I類董事的任期於Perfect第一屆股東周年大會屆滿,第II類董事的任期於Perfect第二屆股東周年大會屆滿,第III類董事的任期於Perfect第三屆股東周年大會屆滿。獲委任以取代任期屆滿董事的董事,其任期將於其獲委任後的第三屆股東周年大會屆滿。 | |
|
選舉/罷免董事
|
| |||
| 在企業合併結束前,公積金可以通過公積金B類普通股持有人的普通決議任命或罷免任何董事。 | | | Perfect可以通過特別決議任命或罷免任何董事。 | |
|
Voting
|
| |||
| 每股公積金A類普通股和每股公積金B類普通股均有一票投票權。 | | | 每一股完美A類普通股有一票,每一股完美B類普通股有十票。 | |
|
Cumulative Voting
|
| |||
| 公積金普通股持有者將不擁有累計投票權。 | | | 完美股票的持有者將不擁有累計投票權。 | |
|
董事會空缺
|
| |||
|
任何董事的職位在以下情況下應騰出:
(A)該董事書面通知普羅維登斯辭職;
(B)該董事在沒有其他董事特別許可的情況下,連續缺席公積金董事會三次會議(為免生疑問,無人代表),其他董事通過了他因此而離任的決議;
(C)該董事死亡、破產或與債權人達成任何安排或債務重整;
(D)該董事被發現精神不健全或變得不健全;或
(E)所有其他董事(不少於兩名)決定,應將這種董事作為董事除名,方法是由所有其他董事在按照
|
| |
任何董事的職位在以下情況下應騰出:
(A)該董事破產或一般與該董事的債權人達成任何安排或債務重整;
(B)發現這樣的董事精神不健全或變得不健全;
(C)該董事以書面通知方式辭去該董事的職務;
(D)此類董事根據完美公司章程的任何其他規定被免職;或
[br}(E)該董事因根據任何法律或成文法則條文作出的命令而不再是董事,或因根據任何法律或成文法則條文作出的命令而變得被禁止成為董事。
|
|
|
Provident
|
| |
Perfect
|
|
| 公積金章程或由所有其他董事簽署的書面決議。 | | | | |
|
公司章程修正案
|
| |||
| 公積金章程只能由股東通過特別決議進行修改。 | | | 完美公司的章程可以通過股東的特別決議進行修改。如該等修訂會影響任何類別完美股份所附帶的權利,則亦須取得該類別已發行及已發行股份的大多數持有人的書面同意,或獲得該類別股份持有人在另一次會議上通過的普通決議案的批准。 | |
|
Quorum
|
| |||
|
股東。公積金股東大會的法定人數為大多數公積金普通股的持有人,他們是親自出席或由受委代表出席的個人,或由其正式授權的代表或受委代表出席的公司或其他非自然人。
董事會。公積金董事處理事務的法定人數可由公積金董事釐定,除非如此釐定,否則法定人數為當時在任公積金董事的過半數。
|
| |
股東。一名或多名股東持有所有親身或由受委代表出席並有權投票的所有已發行及流通股所附的全部投票權合計不少於三分之一,即為完美公司股東大會的法定人數。
董事會。完美公司董事會處理業務的法定人數為在相關時間在任的完美公司董事的多數。
|
|
|
Shareholder Meetings
|
| |||
|
股東大會只能由以下人員召開:
(a) the Provident directors;
(B)首席執行官
(C)公積金董事會主席;或
(D)在申請書存放之日持有不少於公積金已發行股份面值30%的股東的申請書,該等股份在該日期有權在股東大會上投票。
|
| |
股東大會可由:
(a) the Perfect directors; or
(B)任何完美董事或任何一名或多名股東合計持有完美董事所有已發行及已發行股份所附全部投票權的十分之一。
|
|
|
股東大會通知
|
| |||
|
任何股東大會應至少提前五整天發出通知。每份通知均須指明會議的地點、日期和時間,以及在大會上處理的事務的一般性質;但如經同意,則不論通知條文是否已獲遵守,公積金大會均當作已妥為召開:
(A)如屬週年大會,所有有權出席並在會上投票的股東(或其代表);及
(B)如屬特別股東大會,
|
| |
應至少提前七天發出通知,指明會議的地點、日期和時間,如果是特殊事務,則應以下文規定的方式或完美公司在股東大會上規定的其他方式(如有),向有權投票或根據完美公司章程細則有權接收完美公司通知的人員發出通知。
特殊業務是指在股東特別大會上處理的所有業務,以及在股東周年大會上處理的所有業務,但批准分紅、審議的事項除外。
|
|
|
Provident
|
| |
Perfect
|
|
| 有權出席會議並於會上投票的股東的多數,合共持有給予該項權利的公積金普通股面值不少於95%的股份。 | | |
賬目、資產負債表、董事和審計師的報告、董事和其他高級管理人員的選舉(如有)以及審計師的任命和報酬的確定。
經所有有權收到某一特定會議通知的股東同意,該會議可按該等股東認為合適的較短時間通知或無須通知而以適當方式召開。
|
|
|
董事和高級管理人員的賠償、責任保險
|
| |||
|
每名董事公積金人員及人員(為免生疑問,不包括公積金核數師),連同每名董事前人員及前人員,應從公積金資產中獲得彌償,以支付他們或任何人員因執行其職能時的任何作為或不作為而招致的任何法律責任、訴訟、法律程序、申索、索償、要求、費用、損害賠償或開支,包括法律費用,但由於他們本身的實際欺詐、故意疏忽或故意違約而可能招致的法律責任(如有)除外。
公積金董事可代表公積金購買及維持保險,以保障任何公積金董事或其高級人員因任何疏忽、失責、失職或失信行為而須負上的法律責任,而該等疏忽、失責、失職或失信行為是公積金持有人可能犯下的罪行。
|
| | 每名完美公司當其時的人員、人員或受託人在當其時處理完美公司及其各自的繼承人、遺囑執行人、管理人、遺產代理人或繼任人或受讓人的事務時,在沒有故意疏忽或過失的情況下,完美公司應就董事、人員或受託人因董事等人訂立的任何合同、或其行為或事情而招致或承擔法律責任的一切費用、損失、損害和開支,向完美公司予以彌償。高級人員或受託人或以任何方式參與或關於執行該人的職責。 | |
|
Dividends
|
| |||
| 在公司法及公積金章程細則的規限下,以及除任何公積金普通股所附權利另有規定外,公積金董事可議決就已發行的公積金普通股支付股息及其他分派,並授權從公積金的資金中支付股息或其他分派。股息應被視為中期股息,除非公積金董事根據其決議支付該股息的決議案條款明確指出該股息應為末期股息。除從公積金的已實現或未實現利潤、股票溢價賬户或法律允許的其他方式外,不得支付任何股息或其他分配。 | | | 在任何完美股份和完美公司章程細則當時附帶的任何權利和限制的規限下,完美公司董事可決議支付已發行股票的股息和其他分配,並授權從完美公司合法可用於此目的的資金中支付股息或其他分配。股息應被視為中期股息,除非完美董事根據其決議支付該股息的決議案條款明確規定該股息應為末期股息。除從Perfect的已實現或未實現利潤、股票溢價賬户或法律允許的其他方式外,不得支付任何股息或其他分配。 | |
|
Winding Up
|
| |||
| 公積金條款規定,如果公積金這樣做的話 | | | 沒有同等條款。 | |
|
Provident
|
| |
Perfect
|
|
| 在公積金首次公開發售完成後24個月內(或如招股説明書所述有關首次公開招股的日期延長至最多27個月),公積金未完成業務合併(定義見公積金細則),公積金將停止所有業務,但清盤的目的除外,並將贖回公積金首次公開發售中發行的股份並清算其信託賬户。 | | | | |
|
絕對多數投票條款
|
| |||
|
需要不少於三分之二票數的特別決議:
(A)修改《公積金條例》;
(b) change Provident’s name;
(C)將公積金的註冊變更為開曼羣島以外的司法管轄區;
(D)將公積金與一個或多個其他組成單位合併或合併;
(E)贖回任何可贖回股份,但作為公積金首次公開募股發行單位的一部分發行的公積金A類普通股除外;
(F)減少公積金的股本和任何資本贖回準備金;以及
(G)在清盤中,批准清盤人在股東之間分配公積金的資產,為此目的對資產進行估值,並決定如何在股東或不同類別的股東之間進行分配,或將該等資產的全部或任何部分歸屬清盤人認為適合的信託受託人,但不得強迫任何股東接受任何對其負有法律責任的資產。
此外,未經公積金B類普通股多數投票權持有人的批准,公積金不會委任任何人士為董事或撤換任何董事。
|
| |
需要不少於三分之二票數的特別決議:
(A)任免任何董事;
(B)確定董事的報酬;
(C)確定增加董事持股資格;
(d) amend Perfect’s Articles;
(D)與一家或多家其他組成公司完美合併或合併;以及
(br}(G)在清盤中,批准清盤人將Perfect的資產分派給股東,為此目的對資產進行估值,並決定如何在股東或不同類別的股東之間進行分拆,或將該等資產的全部或任何部分歸屬清盤人認為適合的信託受託人,但股東不得被迫接受任何股份或其他證券,而該等信託對分擔人有任何責任。
|
|
|
反收購條款
|
| |||
|
公積金章程授權公積金董事會不時發行及設定投票權及其他優先股權利,以及公積金普通股的條款及權利。
公積金章程規定,公積金董事分為三類:第一類、第二類和第三類。在每屆年度股東大會上
|
| | 完美的董事可以授權將股份分成任何數量的類別,不同的類別應被授權、建立和指定(或根據情況重新指定),不同類別之間的相對權利、限制、優惠、特權和支付義務(如果有)的差異可以固定 | |
|
Provident
|
| |
Perfect
|
|
| 會議,只有一個課程的期限將到期。獲委任以取代任期屆滿董事的董事,其任期將於其獲委任後的第三屆股東周年大會屆滿。 | | |
並由董事或普通決議決定。
Perfect董事可在Perfect的法定股本(已授權但未發行的Perfect普通股除外)中隨時發行一系列優先股,而無需股東批准,並應決定該系列優先股的條款和權利。
完美董事分為三類:I類、II類、III類,每屆股東周年大會只有一類董事任期屆滿。獲委任以取代任期屆滿董事的董事,其任期應於其獲委任後的第三屆股東周年大會屆滿。
要任命和罷免董事,需要特殊解決方案。
|
|
|
ARTICLE 1
|
| |||||||||
|
CErtain定義
|
| |||||||||
|
Section 1.01.
Definitions
|
| | | | A-2 | | | | ||
|
Section 1.02.
Construction
|
| | | | A-15 | | | | ||
|
Section 1.03.
Knowledge
|
| | | | A-16 | | | | ||
|
ARTICLE 2
|
| |||||||||
|
P重新關閉交易記錄
|
| |||||||||
|
Section 2.01.
公司股本資本重組
|
| | | | A-16 | | | | ||
|
Section 2.02.
PAQC B類普通股折算
|
| | | | A-17 | | | | ||
|
ARTICLE 3
|
| |||||||||
|
T他合併;關閉
|
| |||||||||
|
Section 3.01.
First Merger
|
| | | | A-17 | | | | ||
|
Section 3.02.
第一次合併的影響
|
| | | | A-17 | | | | ||
|
Section 3.03.
首次合併完成;首次合併生效時間
|
| | | | A-17 | | | | ||
|
Section 3.04.
第一次合併存續公司的章程大綱和章程
|
| | | | A-17 | | | | ||
|
Section 3.05.
第一家合併存續公司的董事和高級管理人員
|
| | | | A-18 | | | | ||
|
Section 3.06.
第一次合併對PAQC和合並一子公司股本的影響
|
| | | | A-18 | | | | ||
|
Section 3.07.
Second Merger
|
| | | | A-18 | | | | ||
|
Section 3.08.
第二次合併的影響
|
| | | | A-19 | | | | ||
|
Section 3.09.
第二次合併完成;第二次合併生效時間
|
| | | | A-19 | | | | ||
|
Section 3.10.
存續的第二次合併的章程大綱和章程
Company
|
| | |
|
A-19
|
| | | ||
|
Section 3.11.
第二次合併倖存公司的董事和高級管理人員
|
| | | | A-19 | | | | ||
|
Section 3.12.
第二次合併對第一次合併存續公司和第二次合併的股本的影響
|
| | |
|
A-19
|
| | | ||
|
ARTICLE 4
|
| |||||||||
|
T證券處置;結算交割;股東套現
|
| |||||||||
|
Section 4.01.
公司期權的處理方式
|
| | | | A-20 | | | | ||
|
Section 4.02.
Closing Deliverables
|
| | | | A-20 | | | | ||
|
Section 4.03.
Dissenter’s Rights
|
| | | | A-21 | | | | ||
|
Section 4.04.
換股和認股權證
|
| | | | A-21 | | | | ||
|
Section 4.05.
不承擔責任;代扣代繳
|
| | | | A-22 | | | | ||
|
Section 4.06.
Shareholder Earnout
|
| | | | A-22 | | | | ||
|
ARTICLE 5
|
| |||||||||
|
R公司的電子演示文稿和擔保
|
| |||||||||
|
Section 5.01.
企業的存在與力量
|
| | | | A-24 | | | | ||
|
Section 5.02.
企業授權
|
| | | | A-25 | | | | ||
|
Section 5.03.
政府授權;同意
|
| | | | A-25 | | | | ||
|
Section 5.04.
Noncontravention
|
| | | | A-26 | | | | ||
|
Section 5.05.
Subsidiaries
|
| | | | A-26 | | | |
|
Section 5.06.
Capitalization
|
| | | | A-26 | | | | ||
|
Section 5.07.
Financial Statements
|
| | | | A-27 | | | | ||
|
Section 5.08.
未披露的負債
|
| | | | A-28 | | | | ||
|
Section 5.09.
Absence of Changes
|
| | | | A-29 | | | | ||
|
Section 5.10.
訴訟和訴訟程序
|
| | | | A-29 | | | | ||
|
Section 5.11.
遵守法律;許可
|
| | | | A-29 | | | | ||
|
Section 5.12.
重要合同
|
| | | | A-30 | | | | ||
|
Section 5.13.
知識產權
|
| | | | A-31 | | | | ||
|
Section 5.14.
數據隱私和安全
|
| | | | A-33 | | | | ||
|
Section 5.15.
Company Benefit Plans
|
| | | | A-34 | | | | ||
|
Section 5.16.
Labor Matters
|
| | | | A-35 | | | | ||
|
Section 5.17.
Taxes
|
| | | | A-36 | | | | ||
|
Section 5.18.
Insurance
|
| | | | A-38 | | | | ||
|
Section 5.19.
Real Property; Assets
|
| | | | A-38 | | | | ||
|
Section 5.20.
環境問題
|
| | | | A-39 | | | | ||
|
Section 5.21.
關聯交易
|
| | | | A-39 | | | | ||
|
Section 5.22.
Vendors
|
| | | | A-39 | | | | ||
|
Section 5.23.
Customers
|
| | | | A-39 | | | | ||
|
Section 5.24.
某些商業慣例;反腐敗
|
| | | | A-40 | | | | ||
|
Section 5.25.
註冊聲明和代理聲明
|
| | | | A-41 | | | | ||
|
Section 5.26.
Brokers’ Fees
|
| | | | A-41 | | | | ||
|
Section 5.27.
沒有額外的陳述和保證;沒有外部依賴
|
| | | | A-41 | | | | ||
|
ARTICLE 6
|
| |||||||||
|
RPAQC的電子演示文稿和保證
|
| |||||||||
|
Section 6.01.
企業的存在與力量
|
| | | | A-42 | | | | ||
|
Section 6.02.
企業授權
|
| | | | A-42 | | | | ||
|
Section 6.03.
政府授權;同意
|
| | | | A-42 | | | | ||
|
Section 6.04.
Noncontravention
|
| | | | A-43 | | | | ||
|
Section 6.05.
訴訟和訴訟程序
|
| | | | A-43 | | | | ||
|
Section 6.06.
PAQC Capitalization
|
| | | | A-43 | | | | ||
|
Section 6.07.
未披露的負債
|
| | | | A-43 | | | | ||
|
Section 6.08.
PAQC美國證券交易委員會文檔;控件
|
| | | | A-44 | | | | ||
|
Section 6.09.
Listing
|
| | | | A-44 | | | | ||
|
Section 6.10.
註冊聲明和代理聲明
|
| | | | A-44 | | | | ||
|
Section 6.11.
Trust Account
|
| | | | A-45 | | | | ||
|
Section 6.12.
未發生某些更改
|
| | | | A-45 | | | | ||
|
Section 6.13.
遵守法律;許可
|
| | | | A-45 | | | | ||
|
Section 6.14.
Contracts
|
| | | | A-45 | | | | ||
|
Section 6.15.
員工和員工福利計劃
|
| | | | A-46 | | | | ||
|
Section 6.16.
Properties
|
| | | | A-46 | | | | ||
|
Section 6.17.
關聯交易
|
| | | | A-46 | | | | ||
|
Section 6.18.
Taxes
|
| | | | A-46 | | | | ||
|
Section 6.19.
PIPE Investment
|
| | | | A-48 | | | |
|
Section 6.20.
某些商業慣例;反腐敗
|
| | | | A-48 | | | | ||
|
Section 6.21.
獨立調查
|
| | | | A-49 | | | | ||
|
Section 6.22.
Brokers’ Fees
|
| | | | A-49 | | | | ||
|
Section 6.23.
沒有額外的陳述和保證;沒有外部依賴
|
| | | | A-49 | | | | ||
|
ARTICLE 7
|
| |||||||||
|
C公司的權利人
|
| |||||||||
|
Section 7.01.
Conduct of Business
|
| | | | A-50 | | | | ||
|
Section 7.02.
Inspection
|
| | | | A-52 | | | | ||
|
Section 7.03.
終止某些協議
|
| | | | A-52 | | | | ||
|
Section 7.04.
Trust Account Waiver
|
| | | | A-52 | | | | ||
|
Section 7.05.
Written Consent
|
| | | | A-53 | | | | ||
|
Section 7.06.
薩班斯-奧克斯利法案;納斯達克上市標準
|
| | | | A-53 | | | | ||
|
ARTICLE 8
|
| |||||||||
|
CPAQC的燕窩
|
| |||||||||
|
Section 8.01.
Conduct of Business
|
| | | | A-53 | | | | ||
|
Section 8.02.
Section 16 of the Exchange Act
|
| | | | A-54 | | | | ||
|
ARTICLE 9
|
| |||||||||
|
JOint Covenes
|
| |||||||||
|
Section 9.01.
Efforts to Consummate
|
| | | | A-54 | | | | ||
|
Section 9.02.
董事和官員保險
|
| | | | A-55 | | | | ||
|
Section 9.03.
Tax Matters
|
| | | | A-56 | | | | ||
|
Section 9.04.
代理聲明;註冊聲明
|
| | | | A-57 | | | | ||
|
Section 9.05.
PAQC股東批准
|
| | | | A-58 | | | | ||
|
Section 9.06.
Post-Closing Board
|
| | | | A-59 | | | | ||
|
Section 9.07.
Trust Account
|
| | | | A-59 | | | | ||
|
Section 9.08.
Form 8-K
|
| | | | A-59 | | | | ||
|
Section 9.09.
No Shop
|
| | | | A-59 | | | | ||
|
Section 9.10.
某些事項的通知
|
| | | | A-60 | | | | ||
|
Section 9.11.
Nasdaq Listing
|
| | | | A-60 | | | | ||
|
Section 9.12.
管道訂閲協議
|
| | | | A-60 | | | | ||
|
ARTICLE 10
|
| |||||||||
|
C義務的條件
|
| |||||||||
|
Section 10.01.
PAQC、公司和收購實體的義務條件
|
| | | | A-61 | | | | ||
|
Section 10.02.
對PAQC義務的條件
|
| | | | A-61 | | | | ||
|
Section 10.03.
公司和收購實體的義務條件
|
| | | | A-62 | | | | ||
|
Section 10.04.
滿足條件
|
| | | | A-62 | | | | ||
|
ARTICLE 11
|
| |||||||||
|
T核化/有效性
|
| |||||||||
|
Section 11.01.
Termination
|
| | | | A-63 | | | | ||
|
Section 11.02.
Effect of Termination
|
| | | | A-63 | | | |
|
ARTICLE 12
|
| |||||||||
|
M其他
|
| |||||||||
|
Section 12.01.
陳述、保證和契諾不再有效
|
| | | | A-64 | | | | ||
|
Section 12.02.
Waiver
|
| | | | A-64 | | | | ||
|
Section 12.03.
Notices
|
| | | | A-64 | | | | ||
|
Section 12.04.
Assignment
|
| | | | A-65 | | | | ||
|
Section 12.05.
Rights of Third Parties
|
| | | | A-65 | | | | ||
|
Section 12.06.
Expenses
|
| | | | A-65 | | | | ||
|
Section 12.07.
Governing Law
|
| | | | A-66 | | | | ||
|
Section 12.08.
Dispute Resolution
|
| | | | A-66 | | | | ||
|
Section 12.09.
標題和標題;對應內容
|
| | | | A-66 | | | | ||
|
Section 12.10.
Confidentiality
|
| | | | A-66 | | | | ||
|
Section 12.11.
Entire Agreement
|
| | | | A-66 | | | | ||
|
Section 12.12.
Amendments
|
| | | | A-66 | | | | ||
|
Section 12.13.
Publicity
|
| | | | A-67 | | | | ||
|
Section 12.14.
Severability
|
| | | | A-67 | | | | ||
|
Section 12.15.
Disclosure Schedules
|
| | | | A-67 | | | | ||
|
Section 12.16.
Enforcement
|
| | | | A-67 | | | | ||
|
Section 12.17.
Non-Recourse
|
| | | | A-68 | | | | ||
|
Section 12.18.
PAQC法律代表
|
| | | | A-68 | | | | ||
|
Section 12.19.
公司法律代表
|
| | |
|
A-68
|
| | |
| APPENDIX | | | | | |||
| 附錄2.01 - 資本重組説明性計算 | | | | | |||
| 附錄9.03(A) - 重組公約 | | | | | |||
| ANNEXES | | | | | |||
| Annex A – Form of Listing A&R AoA | | | | | |||
| 附件B - 投票協議表 | | | | | |||
| 附件C - 格式的贊助商信函協議 | | | | | |||
| 附件D - 註冊權協議格式 | | | | | |||
| 附件E - 鎖定協議格式 | | | | | |||
| 第一個合併計劃附件F - 表 | | | | | |||
| 第二次合併計劃附件G - 表 | | | | |
|
“Act”
|
| | 指開曼羣島公司法(經修訂)及對該等公司法的任何修訂或其他法定修改,凡本細則提及公司法的任何條文,指經當時有效的任何法律修訂的該條文。 | |
|
“Affiliate”
|
| | 就任何指明的人而言,指直接或間接控制、受該指明的人控制或與該指明的人共同控制的任何其他人。就這一定義而言,對任何人使用的“控制”是指通過有表決權的證券的所有權、合同或其他方式直接或間接指導該人的管理和政策的權力,而“控制”和“受控”這兩個術語具有相關含義。 | |
|
“Articles”
|
| | 視情況指(A)經不時修訂或取代的本公司組織章程細則或(B)本章程細則的兩個或兩個以上特定章程細則。 | |
|
“Auditors”
|
| | 指本公司當其時及不時的核數師。 | |
|
“Board”
|
| | 指本公司不時成立的董事會。 | |
|
《企業合併協議》
|
| | 指本公司、普羅維登特收購公司、美容公司和時尚公司簽訂的、經修訂的、日期為2022年3月3日的合併協議和計劃。 | |
|
“Chair”
|
| | 指董事會主席。 | |
|
“Class A Ordinary Share”
|
| | 指本公司股本中面值0.10美元的普通股,指定為A類普通股,並享有本章程細則所規定的權利。 | |
|
“Class B Ordinary Share”
|
| | 指本公司股本中面值0.10美元的普通股,指定為B類普通股,並享有本章程細則所規定的權利。 | |
|
“Class(es)”
|
| | 指本公司不時發行的任何一類或多類股份。 | |
|
“Company”
|
| | means Perfect Corp. | |
|
“Designated Stock Exchange”
|
| |
指交易本公司證券的任何國家證券交易所或自動報價系統,包括但不限於紐約證券交易所和納斯達克證券市場。
|
|
|
《指定證券交易所規則》
|
| |
指因任何股份原來及繼續在指定證券交易所上市而不時修訂的相關守則、規則及規例。
|
|
|
“Directors”
|
| |
指本公司當其時及不時的董事,或(視乎情況而定)以董事會或委員會形式集結的董事,而董事一詞應據此解釋。
|
|
|
“Electronic Record”
|
| |
的含義與《電子交易法》中的含義相同。
|
|
|
“Electronic Transactions Act”
|
| |
指開曼羣島的《電子交易法》(修訂本)。
|
|
|
“Independent Director”
|
| |
指董事所釐定的《指定證券交易所規則》所界定的獨立董事。
|
|
|
“Memorandum”
|
| |
指經不時修訂的本公司第六份經修訂及重訂的組織章程大綱。
|
|
|
“month”
|
| |
means a calendar month.
|
|
|
“Officer”
|
| |
指獲委任擔任本公司職位的人士,包括董事、代董事或清盤人,但不包括祕書。
|
|
|
“Ordinary Shares”
|
| |
統稱為A類普通股、B類普通股以及本公司可能不時發行的任何其他類別或系列普通股。
|
|
|
“Ordinary Resolution”
|
| |
指有權親自或(如允許委派代表)由受委代表在本公司股東大會上投票的股東的簡單多數通過的決議案,如以投票方式表決,則在計算每名股東有權獲得的投票數時應考慮到過半數。
|
|
|
“person”
|
| |
是指個人、公司、合夥企業、合資企業、信託、有限責任公司、非法人團體或其他實體、政府或其任何機構或分支機構。
|
|
|
“Principal”
|
| |
指任何DVDOnet.com。股份有限公司、金邊股份有限公司、世速股份有限公司和臺灣公民張愛玲,護照號碼[已編輯].
|
|
|
“Registered Office”
|
| |
是指該法第50節規定的公司註冊辦事處。
|
|
|
“Register of Members”
|
| |
指根據公司法第40及40B條規定須備存的本公司股東名冊。
|
|
|
“Seal”
|
| |
指本公司的法團印章(如適用)或在開曼羣島以外地區使用的任何傳真或公章(如適用)。
|
|
|
“Secretary”
|
| |
指由董事委任以履行本公司祕書任何職責的任何人士,包括任何助理、副祕書、臨時祕書或署理祕書。
|
|
|
“Shareholder”
|
| |
指在股東名冊上登記為本公司任何股份持有人的人士。
|
|
|
“Shares”
|
| |
指本公司股本中任何類別的股份,包括該等股份的一小部分,不論是A類普通股或B類普通股或其他股份。為免生疑問,在這些條款中,“股份”一詞應包括一小部分股份。
|
|
|
“Special Resolution”
|
| |
指根據公司法通過的本公司特別決議案,該決議案由不少於三分之二有權親自或(如允許委任代表)受委代表在本公司股東大會上投票的股東的過半數通過,並已正式發出指明擬提出決議案作為特別決議案的通知,而在計算多數票時須顧及每名股東有權獲得的表決權數目。
|
|
|
“Sponsor Letter Agreement”
|
| |
指本公司、普羅維登斯收購公司和普羅維登斯收購控股有限公司簽訂的、日期為2022年3月3日的保薦信協議,經修訂。
|
|
|
“Taiwan”
|
| |
指Republic of China(臺灣)。
|
|
|
“transfer”
|
| |
指任何直接或間接轉讓、捐贈、出售、轉讓、質押、質押、產權負擔、擔保權益的授予或全部或任何部分擔保、擔保的任何權利或任何權利的其他處置或企圖處置;“轉讓”係指轉讓的完成,“受讓人”係指轉讓的接受者。
|
|
|
“Treasury Shares”
|
| |
指先前已發行但已由本公司購買、贖回、交出或以其他方式購入且未註銷的股份。
|
|
|
“United States”
|
| |
指美利堅合眾國。
|
|
11.
|
(a)
|
每股B類普通股可由其持有人選擇隨時轉換為一(1)股A類普通股。轉換權利可由B類普通股持有人向本公司遞交書面通知,表示該持有人選擇將指定數目的B類普通股轉換為A類普通股而行使。 |
69.
|
(a)
|
董事分為三類:第一類、第二類和第三類。每一類董事的人數應儘可能相等。本章程通過後,現有董事應通過決議將自己歸類為第I類、第II類或第III類董事。 |
106.
|
(a)
|
如董事決定本公司須備有印章,董事應安排妥善保管本公司的法團印章,除非經董事會決議授權,且董事或祕書或董事為此指定的其他人士在場,否則不得在任何文書上加蓋本公司的法團印章;而董事或上述祕書或其他人士須在加蓋本公司法團印章的每份文書上簽字。儘管本細則另有規定,根據公司法提交的年度報表及通告可於任何一種情況下作為公司法契據或加蓋法團印章籤立,而無須董事或祕書之一的董事決議授權。 |
121.
|
(a)
|
公司可以親自或通過發送通知的方式向任何股東發出通知 |
| NAME | | | ADDRESS | |
| Alice H. Chang | | | 臺灣新北市231市新店市民建路65號4樓 | |
| “Affiliate” | | | 就任何人而言,指通過一個或多箇中間人直接或間接控制該人、由該人控制或與其共同控制的任何其他人,以及(A)就自然人而言,包括但不限於該人的配偶、父母、子女、兄弟姐妹、兄弟姊妹,不論是通過血緣、婚姻或領養,或居住在該人家中的任何人,為前述任何人、公司、(B)就實體而言,應包括直接或通過一個或多箇中介機構直接或間接控制、控制或與上述實體共同控制的合夥企業、公司或任何自然人或實體。 | |
| “Applicable Law” | | | 對任何人而言,是指任何政府當局適用於該人的法律、法規、條例、規則、條例、許可證、證書、判決、決定、法令或命令的所有規定。 | |
| “Articles” | | | 是指本公司經修訂和重述的公司章程。 | |
| “Audit Committee” | | | 是指根據本章程設立的公司董事會審計委員會或任何繼任委員會。 | |
| “Auditor” | | | 指當其時執行本公司核數師職責的人士(如有)。 | |
| “Business Combination” | | | 是指涉及本公司與一個或多個業務或實體(以下簡稱目標業務)的合併、合併、換股、資產收購、股份購買、重組或類似的業務合併:(A)只要本公司的證券在納斯達克上市,必須發生在簽署達成這種企業合併的最終協議時,一家或多家目標企業合計公平市場價值合計至少佔信託賬户所持資產的80%(不包括遞延承銷佣金和信託賬户收入的應付税款);以及(B)不得僅與另一家空頭支票公司或名義上有業務的類似公司達成協議。 | |
| “business day” | | | 指週六、週日或法定節假日以外的任何日子,或法律授權或有義務在紐約市關閉銀行機構或信託公司的日子。 | |
| “Clearing House” | | | 是指股票(或其存託憑證)在該司法管轄區的證券交易所或交易商間報價系統上市或報價的、經該司法管轄區法律認可的結算所。 | |
| “Class A Share” | | | 指本公司股本中面值0.0001美元的A類普通股。 | |
| “Class B Share” | | | 指本公司股本中面值0.0001美元的B類普通股。 | |
| “Company” | | | 指上述公司。 | |
| “Company’s Website” | | | 指公司的網站和/或其網址或域名(如果有)。 | |
| “Compensation Committee” | | | 是指根據本章程設立的本公司董事會薪酬委員會或任何繼任委員會。 | |
|
“Designated Stock Exchange”
|
| | 指本公司證券上市交易的任何美國全國性證券交易所,包括納斯達克。 | |
| “Directors” | | | 指本公司當其時的董事。 | |
| “Dividend” | | | 指根據細則議決就股份支付的任何股息(不論中期或末期)。 | |
| 《電子通信》 | | | 指以電子方式發送的通訊,包括以電子方式張貼於本公司網站、傳送至任何號碼、地址或互聯網站(包括證券交易委員會的網站)或董事另行決定及批准的其他電子交付方式。 | |
| “Electronic Record” | | | 的含義與《電子交易法》中的相同。 | |
|
《電子交易法》
|
| | 指開曼羣島的《電子交易法》(2003年修訂本)。 | |
| “股權掛鈎證券” | | | 指可轉換、可行使或可交換在與企業合併相關的融資交易中發行的A類股票的任何債務或股權證券,包括但不限於私募股權或債務。 | |
| “Exchange Act” | | | 指經修訂的1934年美國證券交易法或任何類似的美國聯邦法規以及證券交易委員會在此基礎上的規則和條例,所有這些均應在當時有效。 | |
| “Founders” | | | 指緊接IPO完成前的所有會員。 | |
| “Independent Director” | | | 的含義與指定證券交易所的規則和條例或《交易法》下的規則10A-3中的含義相同。 | |
| “IPO” | | | 指本公司首次公開發行證券。 | |
| “Member” | | | 的含義與《規約》中的含義相同。 | |
| “Memorandum” | | | 指經修訂及重述的本公司組織章程大綱。 | |
|
“Nasdaq”
|
| | 指納斯達克資本市場。 | |
| “提名和公司治理委員會” | | | 指根據本章程設立的本公司董事會的提名和公司治理委員會,或任何繼任委員會。 | |
| “Officer” | | | 是指被任命在公司擔任職務的人。 | |
| “Ordinary Resolution” | | | 指由簡單多數成員以有權親自或(如允許委派代表)在股東大會上委託代表在股東大會上投票而通過的決議,幷包括一致的書面決議。當要求以投票方式表決時,在計算多數時,應考慮到每一成員根據章程細則有權獲得的票數。 | |
| “Over-Allotment Option” | | | 指承銷商選擇以相當於每單位10美元的價格,減去承銷折扣和佣金,購買最多15%的首次公開招股發行的公司單位(如章程所述)。 | |
| “Preference Share” | | | 指本公司股本中面值0.0001美元的優先股。 | |
| “Public Share” | | | 是指作為IPO發行單位(如章程所述)發行的A類股。 | |
| “Redemption Notice” | | | 指經本公司批准的形式的通知,公眾股份持有人有權要求本公司贖回其公眾股份,但須受其中所載任何條件的規限。 | |
| “Register of Members” | | | 指按照《章程》保存的會員登記冊,包括(除另有説明外)任何分會會員登記冊或重複的會員登記冊。 | |
| “Registered Office” | | | 指本公司當其時的註冊辦事處。 | |
| “Representative” | | | 指保險人的代表。 | |
| “Seal” | | | 指公司的法團印章,包括每個複印件。 | |
| “美國證券交易委員會” | | | 指美國證券交易委員會。 | |
| “Share” | | | 指A類股、B類股或優先股,包括公司股份的一小部分。 | |
| “Special Resolution” | | | 除第29.4條另有規定外,其含義與《規約》中的相同,幷包括一致的書面決議。 | |
| “Sponsor” | | | 指開曼羣島豁免公司普羅維登斯收購控股有限公司及其繼承人或受讓人。 | |
| “Statute” | | | 指開曼羣島的《公司法》(2020年修訂版)。 | |
| “Treasury Share” | | | 指根據章程以本公司名義作為庫存股持有的股份。 | |
| “Trust Account” | | | 指本公司於首次公開招股完成後設立的信託賬户,將首次公開招股所得款項淨額,連同與首次公開招股截止日期同時進行的認股權證私募所得款項,存入該賬户。 | |
| “Underwriter” | | | 指IPO的不定期承銷商和任何繼任承銷商。 | |
| | |
Page
|
| |||
獨立註冊會計師事務所報告(PCAOB ID688)
|
| | | | F-2 | | |
經審計的財務報表: | | | | | | | |
截至2021年12月31日和2020年12月31日的資產負債表
|
| | | | F-3 | | |
截至2021年12月31日的年度和2020年10月21日(成立)至2020年12月31日期間的經營報表
|
| | | | F-4 | | |
截至2021年12月31日的年度股東權益(虧損)變動表和
2020年10月21日(成立)至2020年12月31日期間 |
| | | | F-5 | | |
截至2021年12月31日的年度和2020年10月21日(成立)至2020年12月31日期間的現金流量表
|
| | | | F-6 | | |
財務報表附註
|
| | | | F-7 | | |
未經審計的中期財務報表: | | | | | | | |
截至2022年6月30日的未經審計的簡明資產負債表和截至2021年12月31日的經審計的資產負債表
|
| | | | F-20 | | |
截至2022年6月30日和6月30日的三個月和六個月未經審計的簡明損益表
2021 |
| | | | F-21 | | |
三個月和六個月未經審計的股東虧損變動簡明報表
ended June 30, 2022 and 2021 |
| | | | F-22 | | |
截至2022年6月30日的六個月未經審計的現金流量簡明報表和
2021 |
| | | | F-23 | | |
未經審計的簡明財務報表附註
|
| | | | F-24 | | |
| | |
Page(s)
|
| |||
經審計的合併財務報表: | | | | | | | |
獨立註冊會計師事務所報告
|
| | | | F-39 | | |
截至2021年12月31日、2020年12月31日和2019年12月31日的合併資產負債表
|
| | | | F-40 | | |
截至2021年12月31日的年度綜合全面收益表
and 2019 |
| | | | F-42 | | |
截至2021年12月31日、2020年12月31日和2019年12月31日的合併權益變動表
|
| | | | F-43 | | |
截至2021年12月31日、2020年12月31日和2019年12月31日的合併現金流量表
|
| | | | F-44 | | |
合併財務報表附註
|
| | | | F-45 | | |
未經審計的中期財務報表: | | | | | | | |
截至2022年6月30日的未經審計的簡明資產負債表和截至2021年12月31日的資產負債表
|
| | | | F-88 | | |
截至2022年6月30日和2021年6月30日的六個月未經審計的簡明損益表
|
| | | | F-90 | | |
截至2022年6月30日和2021年6月30日的六個月未經審計的股東赤字變動簡明報表。
|
| | | | F-91 | | |
截至2022年6月30日的六個月未經審計的現金流量簡明報表和
2021 |
| | | | F-92 | | |
未經審計的簡明財務報表附註
|
| | | | F-93 | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
Assets | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 423,520 | | | | | $ | — | | |
Prepaid expense
|
| | | | 400,000 | | | | | | — | | |
Total current assets
|
| | | | 823,520 | | | | | | — | | |
延期發售成本
|
| | | | — | | | | | | 169,668 | | |
Prepaid expense
|
| | | | 7,671 | | | | | | — | | |
信託賬户中持有的投資
|
| | | | 230,014,437 | | | | | | — | | |
Total Assets
|
| | | $ | 230,845,628 | | | | | $ | 169,668 | | |
負債和股東(虧損)權益 | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
應計產品成本和費用
|
| | | $ | 485,296 | | | | | $ | 71,593 | | |
Note payable – related party
|
| | | | — | | | | | | 82,668 | | |
流動負債總額
|
| | | | 485,296 | | | | | | 154,261 | | |
Warrants liability
|
| | | | 9,648,758 | | | | | | — | | |
FPA units
|
| | | | 688,050 | | | | | | — | | |
延期承銷佣金
|
| | | | 8,050,000 | | | | | | — | | |
Total Liabilities
|
| | | | 18,872,104 | | | | | | 154,261 | | |
承付款和或有事項(附註6) | | | | | | | | | | | | | |
A類普通股,面值0.0001美元;23,000,000股和-0股,可能於2021年12月31日和2020年12月31日分別以每股10美元的價格贖回。
|
| | | | 230,014,437 | | | | | | — | | |
股東(虧損)權益: | | | | | | | | | | | | | |
優先股,面值0.0001美元;授權1,000,000股;無
issued and outstanding |
| | | | — | | | | | | — | | |
B類普通股,面值0.0001美元;授權股份2000萬股;2021年12月31日和2020年12月31日發行和發行的股份575萬股
|
| | | | 575 | | | | | | 575 | | |
新增實收資本
|
| | | | 2,355,113 | | | | | | 24,425 | | |
Accumulated deficit
|
| | | | (20,396,601) | | | | | | (9,593) | | |
股東(虧損)總股本
|
| | | | (18,040,913) | | | | | | 15,407 | | |
總負債和股東(虧損)權益
|
| | | $ | 230,845,628 | | | | | $ | 169,668 | | |
| | |
For the year ended
December 31, 2021 |
| |
For the period
from October 21, 2020 (Inception) to December 31, 2020 |
| ||||||
Operating costs
|
| | | $ | 2,447,239 | | | | | $ | 9,593 | | |
Loss from operations
|
| | | | (2,447,239) | | | | | | (9,593) | | |
Other income (expense): | | | | | | | | | | | | | |
信託賬户中持有的有價證券賺取的利息
|
| | | | 14,437 | | | | | | — | | |
權證公允價值超過收購價發生的費用
|
| | | | (1,053,214) | | | | | | — | | |
發行FPA單位發生的費用
|
| | | | (1,776,766) | | | | | | — | | |
權證公允價值變動的未實現收益
|
| | | | 11,265,612 | | | | | | — | | |
FPA單位公允價值變動的未實現收益
|
| | | | 4,597,417 | | | | | | — | | |
Total other income
|
| | | | 13,047,486 | | | | | | — | | |
Net Income (loss)
|
| | | $ | 10,600,247 | | | | | ($ | 9,593) | | |
基本和稀釋後加權平均流通股,A類普通股
可能贖回的股票 |
| | | | 22,243,836 | | | | | | — | | |
A類普通股每股基本及稀釋後淨收益
可能會被贖回 |
| | | $ | 0.38 | | | | | $ | — | | |
基本和稀釋後加權平均流通股、A類和B類流通股、不可贖回普通股
|
| | | | 5,725,342 | | | | | | 5,000,000 | | |
基本和稀釋後每股淨收益,不可贖回普通股
|
| | | $ | 0.38 | | | | | $ | 0.00 | | |
| | |
Class B
Ordinary Shares |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Equity (Deficit) |
| ||||||||||||||||||
|
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||
Balance as of October 21, 2020 (inception)
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
向保薦人發行的B類普通股
|
| | | | 5,750,000 | | | | | | 575 | | | | | | 24,425 | | | | | | — | | | | | | 25,000 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (9,593) | | | | | | (9,593) | | |
Balance as of December 31, 2020
|
| | | | 5,750,000 | | | | | $ | 575 | | | | | $ | 24,425 | | | | | ($ | 9,593) | | | | | $ | 15,407 | | |
首次公開發行的單位銷售總額
|
| | | | — | | | | | | — | | | | | | 230,000,000 | | | | | | — | | | | | | 230,000,000 | | |
Offering costs
|
| | | | — | | | | | | — | | | | | | (12,426,195) | | | | | | — | | | | | | (12,426,195) | | |
向私募保薦人出售私募認股權證
|
| | | | — | | | | | | — | | | | | | 6,600,000 | | | | | | — | | | | | | 6,600,000 | | |
認股權證責任的初始分類
|
| | | | — | | | | | | — | | | | | | (19,861,156) | | | | | | — | | | | | | (19,861,156) | | |
FPA單元的初始分類
|
| | | | — | | | | | | — | | | | | | (5,285,467) | | | | | | — | | | | | | (5,285,467) | | |
轉讓的B類普通股
|
| | | | — | | | | | | — | | | | | | 2,330,688 | | | | | | — | | | | | | 2,330,688 | | |
賬面價值到贖回價值的可贖回A類普通股公允價值調整
|
| | | | — | | | | | | — | | | | | | (199,027,182) | | | | | | (30,987,255) | | | | | | (230,014,437) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 10,600,247 | | | | | | 10,600,247 | | |
Balance as of December 31, 2021
|
| | | | 5,750,000 | | | | | $ | 575 | | | | | $ | 2,355,113 | | | | | ($ | 20,396,601) | | | | | ($ | 18,040,913) | | |
| | |
For the year ended
December 31, 2021 |
| |
For the period
from October 21, 2020 (inception) to December 31, 2020 |
| ||||||
經營活動現金流: | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 10,600,247 | | | | | ($ | 9,593) | | |
將淨收入與經營活動中使用的淨現金進行調整:
|
| | | | | | | | | | | | |
信託賬户中持有的現金和有價證券賺取的利息
|
| | | | (14,437) | | | | | | — | | |
與遠期購買協議和發行的B類普通股有關的費用
|
| | | | 2,330,688 | | | | | | — | | |
權證公允價值超過收購價發生的費用
|
| | | | 1,053,214 | | | | | | — | | |
Warrant issuance costs
|
| | | | 778,385 | | | | | | — | | |
衍生工具公允價值變動的未實現收益
|
| | | | (15,863,029) | | | | | | — | | |
贊助商支付組建費用以換取B類債券的發行
ordinary shares |
| | | | — | | | | | | 9,593 | | |
資產和負債變動: | | | | | | | | | | | | | |
Prepaid expenses
|
| | | | (407,671) | | | | | | — | | |
應計產品成本和費用
|
| | | | 413,703 | | | | | | — | | |
經營活動中使用的淨現金
|
| | | | (1,108,900) | | | | | | — | | |
投資活動產生的現金流 | | | | | | | | | | | | | |
存入信託賬户的現金
|
| | | | (230,000,000) | | | | | | — | | |
投資活動中使用的淨現金
|
| | | | (230,000,000) | | | | | | — | | |
融資活動的現金流: | | | | | | | | | | | | | |
從首次公開募股收到的收益,扣除承銷商的折扣後的淨額
|
| | | | 225,400,000 | | | | | | — | | |
私募收益
|
| | | | 6,600,000 | | | | | | — | | |
支付產品費用
|
| | | | (384,912) | | | | | | — | | |
償還關聯方應付票據
|
| | | | (82,668) | | | | | | — | | |
融資活動提供的現金淨額
|
| | | | 231,532,420 | | | | | | — | | |
Net change in cash
|
| | | | 423,520 | | | | | | — | | |
期初現金
|
| | | | — | | | | | | — | | |
Cash, end of the period
|
| | | $ | 423,520 | | | | |
|
—
|
| |
現金流量信息補充性非現金披露: | | | | | | | | | | | | | |
延期承銷佣金計入額外實收資本
|
| | | $ | 8,050,000 | | | | | $ | — | | |
可能贖回的普通股初始價值
|
| | | $ | 230,000,000 | | | | | $ | — | | |
認股權證責任的初始分類
|
| | | $ | 20,914,370 | | | | | $ | — | | |
FPA單元的初始分類
|
| | | $ | 5,285,467 | | | | | $ | — | | |
保薦人為換取發行B類普通股而支付的延期發行費用
|
| | | $ | — | | | | | $ | 25,000 | | |
應計費用中包含的延期發售成本
|
| | | $ | — | | | | | $ | 62,000 | | |
保薦人根據本票支付的延期發行費用
|
| | | $ | — | | | | | $ | 82,668 | | |
| | |
December 31, 2021
|
| |
Quoted
Prices In Active Markets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Other Unobservable Inputs (Level 3) |
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
信託賬户中持有的美國貨幣市場基金
|
| | | $ | 230,014,437 | | | | | $ | 230,014,437 | | | | | $ | — | | | | | $ | — | | |
| | | | $ | 230,014,437 | | | | | $ | 230,014,437 | | | | | $ | — | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
公共擔保責任
|
| | | $ | 6,095,000 | | | | | $ | 6,095,000 | | | | | $ | — | | | | | $ | — | | |
私人擔保責任
|
| | | $ | 3,553,758 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,553,758 | | |
FPA Units
|
| | | $ | 688,050 | | | | | $ | — | | | | | $ | — | | | | | $ | 688,050 | | |
| | | | $ | 10,336,808 | | | | | $ | 6,095,000 | | | | | $ | — | | | | | $ | 4,241,808 | | |
| | |
Private Warrant
and FPA Units |
| |||
Fair value at December 31, 2020
|
| | | $ | — | | |
公共和私人認股權證負債初值
|
| | | | 20,914,370 | | |
FPA單位的初始值
|
| | | | 5,285,467 | | |
公共認股權證重新分類為1級
|
| | | | (9,257,500) | | |
Change in fair value
|
| | | | (12,700,529) | | |
Fair Value at December 31, 2021
|
| | | $ | 4,241,808 | | |
| | |
January 12,
2021 |
|
Exercise price
|
| |
$11.50
|
|
Share price
|
| |
$10.00
|
|
Volatility before IBC
|
| |
10%
|
|
Volatility after IBC
|
| |
10 – 20%
|
|
Time to Maturity
|
| |
6 Year
|
|
Risk-free rate
|
| |
0.67%
|
|
Dividend yield
|
| |
—%
|
|
| | |
December 31,
2021 |
|
Exercise price
|
| |
$11.50
|
|
Share price
|
| |
$9.85
|
|
Volatility before IBC
|
| |
5.0%
|
|
Volatility after IBC
|
| |
9.8%
|
|
Time to Maturity
|
| |
5.52 Year
|
|
Risk-free rate
|
| |
1.31%
|
|
Dividend yield
|
| |
—%
|
|
| | |
January 12,
2021 |
|
Share price
|
| |
$10.00
|
|
Public Warrant Price
|
| |
$0.50
|
|
Time to IBC
|
| |
1.00 Year
|
|
Risk-free rate
|
| |
0.11%
|
|
| | |
December 31,
2021 |
|
Share price
|
| |
$9.85
|
|
Public Warrant Price
|
| |
$0.53
|
|
Time to IBC
|
| |
0.52 Year
|
|
Risk-free rate
|
| |
0.20%
|
|
| | |
For the year ended
December 31, 2021 |
| |
For period from October 21, 2020
(inception) to December 31, 2020 |
| ||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||
每股基本和稀釋後淨收益 | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net income
|
| | | $ | 8,430,357 | | | | | $ | 2,169,890 | | | | | $ | — | | | | | ($ | 9,593) | | |
Denominator:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
加權平均流通股
|
| | | | 22,243,836 | | | | | | 5,725,342 | | | | | | — | | | | | | 5,000,000 | | |
每股基本和稀釋後淨收益
|
| | | $ | 0.38 | | | | | $ | 0.38 | | | | | $ | — | | | | | $ | 0.00 | | |
|
Gross proceeds from IPO
|
| | | $ | 230,000,000 | | |
| Less: | | | | | | | |
|
分配給公開認股權證的收益
|
| | | | (13,261,156) | | |
|
普通股發行成本
|
| | | | (12,426,195) | | |
| Plus: | | | | | | | |
|
賬面價值增加到贖回價值
|
| | | | 25,687,351 | | |
|
Interest
|
| | | | 14,437 | | |
|
或有可贖回普通股
|
| | | $ | 230,014,437 | | |
| | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
Assets | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 479,064 | | | | | $ | 423,520 | | |
Prepaid expense
|
| | | | 209,315 | | | | | | 400,000 | | |
Total current assets
|
| | | | 688,379 | | | | | | 823,520 | | |
Prepaid expense
|
| | | | — | | | | | | 7,671 | | |
信託賬户中持有的投資
|
| | | | 230,330,846 | | | | | | 230,014,437 | | |
Total Assets
|
| | | $ | 231,019,225 | | | | | $ | 230,845,628 | | |
負債、可能贖回的普通股和股東虧損
|
| | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
應計產品成本和費用
|
| | | $ | 1,969,339 | | | | | $ | 485,296 | | |
Promissory Note – Related Party
|
| | | | 400,000 | | | | | | — | | |
流動負債總額
|
| | | | 2,369,339 | | | | | | 485,296 | | |
Warrants liability
|
| | | | 3,046,407 | | | | | | 9,648,758 | | |
FPA units
|
| | | | 321,287 | | | | | | 688,050 | | |
延期承銷佣金
|
| | | | 8,050,000 | | | | | | 8,050,000 | | |
Total Liabilities
|
| | | | 13,787,033 | | | | | | 18,872,104 | | |
承付款和或有事項(附註6) | | | | | | | | | | | | | |
A類普通股,面值0.0001美元;2300萬股,可能在2022年6月30日和2021年12月31日以每股10美元的價格贖回
|
| | | | 230,330,846 | | | | | | 230,014,437 | | |
Shareholders’ Deficit: | | | | | | | | | | | | | |
優先股,面值0.0001美元;授權1,000,000股;未發行和已發行
|
| | | | — | | | | | | — | | |
B類普通股,面值0.0001美元;授權股份2000萬股;
5,750,000 shares issued and outstanding at June 30, 2022 and December 31, 2021 |
| | | | 575 | | | | | | 575 | | |
新增實收資本
|
| | | | 2,355,113 | | | | | | 2,355,113 | | |
Accumulated deficit
|
| | | | (15,454,342) | | | | | | (20,396,601) | | |
股東虧損總額
|
| | | | (13,098,654) | | | | | | (18,040,913) | | |
總負債、可能贖回的普通股和股東虧損
|
| | | $ | 231,019,225 | | | | | $ | 230,845,628 | | |
| | |
For the Three Months Ended
June 30, |
| |
For the Six Months Ended
June 30, |
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Operating costs
|
| | | $ | 1,363,571 | | | | | $ | 231,482 | | | | | $ | 2,026,855 | | | | | $ | 1,676,612 | | |
Loss from operations
|
| | | | (1,363,571) | | | | | | (231,482) | | | | | | (2,026,855) | | | | | | (1,676,612) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
信託賬户中持有的有價證券賺取的利息
|
| | | | 313,921 | | | | | | 3,435 | | | | | | 316,409 | | | | | | 6,342 | | |
權證公允價值超過收購價發生的費用
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,053,214) | | |
發行FPA單位發生的費用
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,776,766) | | |
公允價值變動的未實現收益
warrants |
| | | | 4,617,805 | | | | | | 203,274 | | | | | | 6,602,351 | | | | | | 6,517,812 | | |
FPA單位公允價值變動的未實現(虧損)收益
|
| | | | 615,737 | | | | | | 540,550 | | | | | | 366,763 | | | | | | 4,845,150 | | |
Total other income, net
|
| | | | 5,547,463 | | | | | | 747,259 | | | | | | 7,285,523 | | | | | | 8,539,324 | | |
Net Income
|
| | | $ | 4,183,892 | | | | | $ | 515,777 | | | | | $ | 5,258,668 | | | | | $ | 6,862,712 | | |
基本和稀釋後加權平均流通股、可能贖回的A類普通股
|
| | | | 23,000,000 | | | | | | 23,000,000 | | | | | | 23,000,000 | | | | | | 21,475,138 | | |
可能贖回的普通股、A類普通股每股基本和稀釋後淨收益
|
| | | $ | 0.15 | | | | | $ | 0.02 | | | | | $ | 0.18 | | | | | $ | 0.25 | | |
基本和稀釋後加權平均流通股、A類和B類流通股、不可贖回普通股
|
| | | | 5,750,000 | | | | | | 5,750,000 | | | | | | 5,750,000 | | | | | | 5,700,276 | | |
基本和稀釋後每股淨收益,不可贖回普通股
|
| | | $ | 0.15 | | | | | $ | 0.02 | | | | | $ | 0.18 | | | | | $ | 0.25 | | |
| | |
Class B
Ordinary Shares |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Deficit |
| ||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
Balance as of January 1, 2022
|
| | | | 5,750,000 | | | | | $ | 575 | | | | | $ | 2,355,113 | | | | | $ | (20,396,601) | | | | | $ | (18,040,913) | | |
可贖回公允價值調整
賬面價值的A類普通股 to redemption value |
| | | | — | | | | | | — | | | | | | — | | | | | | (2,488) | | | | | | (2,488) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,074,776 | | | | | | 1,074,776 | | |
Balance as of March 31, 2022
|
| | | | 5,750,000 | | | | | $ | 575 | | | | | $ | 2,355,113 | | | | | $ | (19,324,313) | | | | | $ | (16,968,625) | | |
可贖回公允價值調整
賬面價值的A類普通股 to redemption value |
| | | | — | | | | | | — | | | | | | — | | | | | | (313,921) | | | | | | (313,921) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 4,183,892 | | | | | | 4,183,892 | | |
Balance as of June 30, 2022
|
| | | | 5,750,000 | | | | | $ | 575 | | | | | $ | 2,355,113 | | | | | $ | (15,454,342) | | | | | $ | (13,098,654) | | |
| | |
Class B
Ordinary Shares |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Equity (Deficit) |
| ||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
Balance as of January 1, 2021
|
| | | | 5,750,000 | | | | | $ | 575 | | | | | $ | 24,425 | | | | | $ | (9,593) | | | | | $ | 15,407 | | |
首次公開發行的單位銷售總額
|
| | | | — | | | | | | — | | | | | | 230,000,000 | | | | | | — | | | | | | 230,000,000 | | |
Offering costs
|
| | | | — | | | | | | — | | | | | | (12,426,195) | | | | | | — | | | | | | (12,426,195) | | |
向私募保薦人出售私募認股權證
|
| | | | — | | | | | | — | | | | | | 6,600,000 | | | | | | — | | | | | | 6,600,000 | | |
認股權證責任的初始分類
|
| | | | — | | | | | | — | | | | | | (19,861,156) | | | | | | — | | | | | | (19,861,156) | | |
FPA單元的初始分類
|
| | | | — | | | | | | — | | | | | | (5,285,467) | | | | | | — | | | | | | (5,285,467) | | |
轉讓的B類普通股
|
| | | | — | | | | | | — | | | | | | 2,330,688 | | | | | | — | | | | | | 2,330,688 | | |
可贖回公允價值調整
賬面價值的A類普通股 to redemption value |
| | | | — | | | | | | — | | | | | | (199,027,182) | | | | | | (30,975,725) | | | | | | (230,002,907) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 6,346,935 | | | | | | 6,346,935 | | |
Balance as of March 31, 2021
|
| | | | 5,750,000 | | | | | $ | 575 | | | | | $ | 2,355,113 | | | | | $ | (24,638,383) | | | | | $ | (22,282,695) | | |
可贖回公允價值調整
賬面價值的A類普通股 to redemption value |
| | | | — | | | | | | — | | | | | | — | | | | | | (3,435) | | | | | | (3,435) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 515,777 | | | | | | 515,777 | | |
Balance as of June 30, 2021
|
| | | | 5,750,000 | | | | | $ | 575 | | | | | $ | 2,355,113 | | | | | $ | (24,126,041) | | | | | $ | (21,770,353) | | |
| | |
For the Six
Months Ended June 30, 2022 |
| |
For the Six
Months Ended June 30, 2021 |
| ||||||
經營活動現金流: | | | | | | | | | | | | | |
Net income
|
| | | $ | 5,258,668 | | | | | $ | 6,862,712 | | |
將淨收入與經營活動中使用的淨現金進行調整: | | | | | | | | | | | | | |
信託賬户中持有的現金和有價證券賺取的利息
|
| | | | (316,409) | | | | | | (6,342) | | |
與遠期採購協議和B類有關的費用
ordinary shares issued |
| | | | — | | | | | | 2,330,688 | | |
權證公允價值超過收購價發生的費用
|
| | | | — | | | | | | 1,053,214 | | |
Warrant issuance costs
|
| | | | — | | | | | | 778,385 | | |
衍生工具公允價值變動的未實現收益
|
| | | | (6,969,114) | | | | | | (11,362,962) | | |
資產和負債變動: | | | | | | | | | | | | | |
Prepaid expenses
|
| | | | 198,356 | | | | | | (614,537) | | |
應計產品成本和費用
|
| | | | 1,484,043 | | | | | | 15,713 | | |
Due to related party
|
| | | | — | | | | | | 4,000 | | |
經營活動中使用的淨現金
|
| | | | (344,456) | | | | | | (939,129) | | |
投資活動產生的現金流 | | | | | | | | | | | | | |
信託賬户中持有的投資
|
| | | | — | | | | | | (230,000,000) | | |
投資活動中使用的淨現金
|
| | | | — | | | | | | (230,000,000) | | |
融資活動的現金流: | | | | | | | | | | | | | |
從首次公開募股收到的收益,扣除承銷商的折扣後的淨額
|
| | | | — | | | | | | 225,400,000 | | |
私募收益
|
| | | | — | | | | | | 6,600,000 | | |
關聯方墊款支付
|
| | | | 400,000 | | | | | | (384,912) | | |
支付產品費用
|
| | | | — | | | | | | (82,668) | | |
融資活動提供的現金淨額
|
| | | | 400,000 | | | | | | 231,532,420 | | |
Net change in cash
|
| | | | 55,544 | | | | | | 593,291 | | |
期初現金
|
| | | | 423,520 | | | | | | — | | |
Cash, end of the period
|
| | | $ | 479,064 | | | | | $ | 593,291 | | |
現金流量信息補充性非現金披露: | | | | | | | | | | | | | |
延期承銷佣金計入額外實收資本
|
| | | $ | — | | | | | $ | 8,050,000 | | |
可能贖回的普通股初始價值
|
| | | $ | — | | | | | $ | 230,000,000 | | |
認股權證責任的初始分類
|
| | | $ | — | | | | | $ | 20,914,370 | | |
FPA單元的初始分類
|
| | | $ | — | | | | | $ | 5,285,467 | | |
可能贖回的普通股價值變動
|
| | | $ | 316,409 | | | | | $ | 6,342 | | |
| | |
June 30, 2022
|
| |
Quoted
Prices In Active Markets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Other Unobservable Inputs (Level 3) |
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
信託賬户中持有的美國貨幣市場基金
|
| | | $ | 230,330,846 | | | | | $ | 230,330,846 | | | | | $ | — | | | | | $ | — | | |
| | | | $ | 230,330,846 | | | | | $ | 230,330,846 | | | | | $ | — | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
公共擔保責任
|
| | | $ | 1,925,100 | | | | | $ | 1,925,100 | | | | | $ | — | | | | | $ | — | | |
私人擔保責任
|
| | | $ | 1,121,307 | | | | | $ | — | | | | | $ | 1,121,307 | | | | | $ | — | | |
FPA Units
|
| | | $ | 321,287 | | | | | $ | — | | | | | $ | — | | | | | $ | 321,287 | | |
| | | | $ | 3,367,694 | | | | | $ | 1,925,100 | | | | | $ | 1,121,307 | | | | | $ | 321,287 | | |
| | |
December 31, 2021
|
| |
Quoted
Prices In Active Markets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Other Unobservable Inputs (Level 3) |
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
信託賬户中持有的美國貨幣市場基金
|
| | | $ | 230,014,437 | | | | | $ | 230,014,437 | | | | | $ | — | | | | | $ | — | | |
| | | | $ | 230,014,437 | | | | | $ | 230,014,437 | | | | | $ | — | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
公共擔保責任
|
| | | $ | 6,095,000 | | | | | $ | 6,095,000 | | | | | $ | — | | | | | $ | — | | |
私人擔保責任
|
| | | $ | 3,553,758 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,553,758 | | |
FPA Units
|
| | | $ | 688,050 | | | | | $ | — | | | | | $ | — | | | | | $ | 688,050 | | |
| | | | $ | 10,336,808 | | | | | $ | 6,095,000 | | | | | $ | — | | | | | $ | 4,241,808 | | |
| | |
Private Warrant
and FPA Units |
| |||
Fair Value at December 31, 2021
|
| | | $ | 4,241,808 | | |
Change in fair value
|
| | | | (2,799,214) | | |
Transfer to Level 2
|
| | | | (1,121,307) | | |
Fair Value at June 30, 2022
|
| | | | 321,287 | | |
| | |
January 12,
2021 |
|
Exercise price
|
| |
$11.50
|
|
Share price
|
| |
$10.00
|
|
Volatility before IBC
|
| |
10%
|
|
Volatility after IBC
|
| |
10 – 20%
|
|
Time to Maturity
|
| |
6 Year
|
|
Risk-free rate
|
| |
0.67%
|
|
Dividend yield
|
| |
—%
|
|
| | |
December 31,
2021 |
|
Exercise price
|
| |
$11.50
|
|
Share price
|
| |
$9.85
|
|
Volatility
|
| |
9.4%
|
|
Time to Maturity
|
| |
5.52 Year
|
|
Risk-free rate
|
| |
1.31%
|
|
Dividend yield
|
| |
—%
|
|
| | |
January 12,
2021 |
|
Share price
|
| |
$10.00
|
|
Public Warrant Price
|
| |
$0.50
|
|
Time to IBC
|
| |
1.00 Year
|
|
Risk-free rate
|
| |
0.11%
|
|
| | |
June 30,
2022 |
| |
December 31,
2021 |
|
Share price
|
| |
$9.85
|
| |
$9.85
|
|
Public Warrant Price
|
| |
$0.17
|
| |
$0.53
|
|
Time to IBC
|
| |
0.50 Year
|
| |
0.52 Year
|
|
Risk-free rate
|
| |
2.51%
|
| |
0.20%
|
|
| | |
For the Three Months Ended
June 30, 2022 |
| |
For the Three Months Ended
June 30, 2021 |
| ||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||
每股基本和稀釋後淨收益 | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net income
|
| | | $ | 3,347,114 | | | | | $ | 836,778 | | | | | $ | 412,622 | | | | | $ | 103,155 | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
加權平均流通股
|
| | | | 23,000,000 | | | | | | 5,750,000 | | | | | | 23,000,000 | | | | | | 5,750,000 | | |
每股基本和稀釋後淨收益
|
| | | $ | 0.15 | | | | | $ | 0.15 | | | | | $ | 0.02 | | | | | $ | 0.02 | | |
| | |
For the Six Months Ended
June 30, 2022 |
| |
For the Six Months Ended
June 30, 2021 |
| ||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||
每股基本和稀釋後淨收益 | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net income
|
| | | $ | 4,206,934 | | | | | $ | 1,051,734 | | | | | $ | 5,423,199 | | | | | $ | 1,439,513 | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
加權平均流通股
|
| | | | 23,000,000 | | | | | | 5,750,000 | | | | | | 21,475,138 | | | | | | 5,750,276 | | |
每股基本和稀釋後淨收益
|
| | | $ | 0.18 | | | | | $ | 0.18 | | | | | $ | 0.25 | | | | | $ | 0.25 | | |
|
Gross proceeds from IPO
|
| | | $ | 230,000,000 | | |
| Less: | | | | | | | |
|
分配給公開認股權證的收益
|
| | | | (13,261,156) | | |
|
普通股發行成本
|
| | | | (12,426,195) | | |
| Plus: | | | | | | | |
|
賬面價值增加到贖回價值
|
| | | | 25,687,351 | | |
|
信託賬户中持有的現金和有價證券賺取的利息
|
| | | | 14,437 | | |
|
2021年12月31日或有可贖回普通股
|
| | | | 230,014,437 | | |
|
信託賬户中持有的現金和有價證券賺取的利息
|
| | | | 316,409 | | |
|
2022年6月30日或有可贖回普通股
|
| | | $ | 230,330,846 | | |
| | | | | |
December 31, 2020
|
| |
December 31, 2021
|
| ||||||
Assets
|
| |
Notes
|
| |
AMOUNT
|
| |
AMOUNT
|
| ||||||
Current assets | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| |
6(1)
|
| | | $ | 79,018 | | | | | $ | 80,453 | | |
Accounts receivable, net
|
| |
6(2)
|
| | | | 5,509 | | | | | | 6,568 | | |
Other receivables
|
| | | | | | | 10 | | | | | | 6 | | |
其他應收賬款 - 關聯方
|
| |
7
|
| | | | 15 | | | | | | — | | |
當期所得税資產
|
| | | | | | | 87 | | | | | | 63 | | |
Inventories
|
| | | | | | | 88 | | | | | | 88 | | |
Other current assets
|
| | | | | | | 220 | | | | | | 299 | | |
Total current assets
|
| | | | | | | 84,947 | | | | | | 87,477 | | |
Non-current assets | | | | | | | | | | | | | | | | |
財產、廠房和設備
|
| |
6(3)
|
| | | | 452 | | | | | | 407 | | |
Right-of-use assets
|
| |
6(4) and 7
|
| | | | 319 | | | | | | 620 | | |
Intangible assets
|
| |
6(5)
|
| | | | 113 | | | | | | 100 | | |
遞延所得税資產
|
| |
6(21)
|
| | | | 299 | | | | | | 165 | | |
支付保證金
|
| | | | | | | 106 | | | | | | 135 | | |
非流動資產合計
|
| | | | | | | 1,289 | | | | | | 1,427 | | |
Total assets
|
| | | | | | $ | 86,236 | | | | | $ | 88,904 | | |
| | | | | |
December 31, 2020
|
| |
December 31, 2021
|
| ||||||
Liabilities and Equity
|
| |
Notes
|
| |
AMOUNT
|
| |
AMOUNT
|
| ||||||
流動負債 | | | | | | | | | | | | | | | | |
當前合同負債
|
| |
6(14)
|
| | | $ | 4,844 | | | | | $ | 9,021 | | |
Other payables
|
| |
6(7)
|
| | | | 6,964 | | | | | | 8,706 | | |
其他Oracle Payables - 關聯方
|
| |
7
|
| | | | 85 | | | | | | 73 | | |
當期納税義務
|
| | | | | | | 596 | | | | | | 104 | | |
Current provisions
|
| |
6(8)
|
| | | | 480 | | | | | | 1,058 | | |
流動租賃負債
|
| |
6(4) and 7
|
| | | | 225 | | | | | | 449 | | |
其他流動負債
|
| | | | | | | 139 | | | | | | 384 | | |
流動負債總額
|
| | | | | | | 13,333 | | | | | | 19,795 | | |
非流動負債 | | | | | | | | | | | | | | | | |
按公允價值計提損益的非流動金融負債
|
| |
6(6)
|
| | | | 108,427 | | | | | | 259,230 | | |
非流動租賃負債
|
| |
6(4) and 7
|
| | | | 115 | | | | | | 189 | | |
固定福利負債淨額,非流動
|
| |
6(9)
|
| | | | 77 | | | | | | 104 | | |
收到保證金
|
| | | | | | | 27 | | | | | | 28 | | |
非流動負債合計
|
| | | | | | | 108,646 | | | | | | 259,551 | | |
Total liabilities
|
| | | | | | | 121,979 | | | | | | 279,346 | | |
Equity | | | | | | | | | | | | | | | | |
Capital stock
|
| |
6(11)
|
| | | | | | | | | | | | |
Common stock
|
| | | | | | | 29,840 | | | | | | 30,152 | | |
Capital surplus
|
| |
6(12)
|
| | | | | | | | | | | | |
Capital surplus
|
| | | | | | | 1,071 | | | | | | 2,871 | | |
Retained earnings
|
| |
6(13)
|
| | | | | | | | | | | | |
Accumulated deficit
|
| | | | | | | (67,221) | | | | | | (224,097) | | |
其他股權 | | | | | | | | | | | | | | | | |
Other equity interest
|
| | | | | | | 567 | | | | | | 632 | | |
Total equity
|
| | | | | | | (35,743) | | | | | | (190,442) | | |
負債和權益合計
|
| | | | | | $ | 86,236 | | | | | $ | 88,904 | | |
| | | | | |
Year ended December 31
|
| |||||||||||||||
| | | | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
Items
|
| |
Notes
|
| |
AMOUNT
|
| |
AMOUNT
|
| |
AMOUNT
|
| |||||||||
Revenue
|
| |
6(14) and 7
|
| | | $ | 22,930 | | | | | $ | 29,873 | | | | | $ | 40,760 | | |
銷售和服務成本
|
| |
6(9)(19)(20)
|
| | | | (1,596) | | | | | | (3,962) | | | | | | (5,736) | | |
Gross profit
|
| | | | | | | 21,334 | | | | | | 25,911 | | | | | | 35,024 | | |
Operating expenses
|
| |
6(4)(9)(19)(20) and 7
|
| | | | | | | | | | | | | | | | | | |
銷售和營銷費用
|
| | | | | | | (13,555) | | | | | | (18,107) | | | | | | (25,287) | | |
一般和行政費用
|
| | | | | | | (3,045) | | | | | | (3,078) | | | | | | (4,936) | | |
研發費用
|
| | | | | | | (6,143) | | | | | | (7,567) | | | | | | (9,838) | | |
總運營費用
|
| | | | | | | (22,743) | | | | | | (28,752) | | | | | | (40,061) | | |
Operating loss
|
| | | | | | | (1,409) | | | | | | (2,841) | | | | | | (5,037) | | |
營業外收支 | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| |
6(15)
|
| | | | 158 | | | | | | 243 | | | | | | 131 | | |
Other income
|
| |
6(16)
|
| | | | 691 | | | | | | 191 | | | | | | 118 | | |
Other gains and losses
|
| |
6(6)(17)
|
| | | | (1,173) | | | | | | (2,792) | | | | | | (151,638) | | |
Finance costs
|
| |
6(4)(18) and 7
|
| | | | (5) | | | | | | (9) | | | | | | (9) | | |
營業外收支合計
|
| | | | | | | (329) | | | | | | (2,367) | | | | | | (151,398) | | |
Loss before income tax
|
| | | | | | | (1,738) | | | | | | (5,208) | | | | | | (156,435) | | |
Income tax expense
|
| |
6(21)
|
| | | | (247) | | | | | | (385) | | | | | | (417) | | |
Net loss
|
| | | | | | ($ | 1,985) | | | | | ($ | 5,593) | | | | | ($ | 156,852) | | |
其他綜合收益
|
| | | | | | | | | | | | | | | | | | | | | |
其他全面收益的組成部分
不會重新歸類為損益 |
| | | | | | | | | | | | | | | | | | | | | |
固定福利計劃的精算損失
|
| |
6(9)
|
| | | ($ | 25) | | | | | ($ | 36) | | | | | ($ | 24) | | |
金融工具-優先股的信用風險變化
|
| |
6(6)
|
| | | | — | | | | | | — | | | | | | (58) | | |
其他綜合性組件合計
不會重新分類為利潤的收入 or loss |
| | | | | | | (25) | | | | | | (36) | | | | | | (82) | | |
其他全面收益的組成部分
將重新分類為損益 |
| | | | | | | | | | | | | | | | | | | | | |
翻譯時產生的匯兑差異
foreign operations |
| | | | | | | 174 | | | | | | 634 | | | | | | 123 | | |
其他綜合收益,淨額
|
| | | | | | $ | 149 | | | | | $ | 598 | | | | | $ | 41 | | |
全面虧損
|
| | | | | | ($ | 1,836) | | | | | ($ | 4,995) | | | | | ($ | 156,811) | | |
淨虧損,歸因於: | | | | | | | | | | | | | | | | | | | | | | |
母公司的股東
|
| | | | | | ($ | 1,985) | | | | | ($ | 5,593) | | | | | ($ | 156,852) | | |
可歸因於以下原因的全面損失總額: | | | | | | | | | | | | | | | | | | | | | | |
母公司的股東
|
| | | | | | ($ | 1,836) | | | | | ($ | 4,995) | | | | | ($ | 156,811) | | |
Loss per share (in dollars)
|
| |
6(22)
|
| | | | | | | | | | | | | | | | | | |
Basic loss per share
|
| | | | | | ($ | 0.01) | | | | | ($ | 0.02) | | | | | ($ | 0.52) | | |
Diluted loss per share
|
| | | | | | ($ | 0.01) | | | | | ($ | 0.02) | | | | | ($ | 0.52) | | |
| | | | | |
母公司所有者應佔權益
|
| | ||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | |
Capital surplus
|
| | | | | | | |
Other equity interest
|
| | | | | | | | | | | | | ||||||||||||||||||
| | |
Notes
|
| |
Common
stock |
| |
Additional
paid-in capital |
| |
Employee
stock options |
| |
Accumulated
deficit |
| |
Exchange
differences arising on translation of foreign operations |
| |
Credit risks
changes in financial instrument- Preference shares |
| |
Treasury
shares |
| |
Total
|
| ||||||||||||||||||||||||
Year 2019 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at January 1, 2019
|
| | | | | | $ | 30,000 | | | | | $ | — | | | | | $ | 355 | | | | | ($ | 51,223) | | | | | ($ | 241) | | | | | $ | — | | | | | $ | — | | | | | ($ | 21,109) | | |
Net loss for 2019
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,985) | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,985) | | |
2019年其他綜合(虧損)收入
|
| |
6(9)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (25) | | | | | | 174 | | | | | | — | | | | | | — | | | | | | 149 | | |
綜合(虧損)總收入
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,010) | | | | | | 174 | | | | | | — | | | | | | — | | | | | | (1,836) | | |
基於股份的支付交易
|
| |
6(10)
|
| | | | — | | | | | | — | | | | | | 394 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 394 | | |
行使員工股票期權
|
| |
6(10)
|
| | | | 1,356 | | | | | | 109 | | | | | | (109) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,356 | | |
Balance at December 31, 2019
|
| | | | | | $ | 31,356 | | | | | $ | 109 | | | | | $ | 640 | | | | | ($ | 53,233) | | | | | ($ | 67) | | | | | $ | — | | | | | $ | — | | | | | ($ | 21,195) | | |
Year 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at January 1, 2020
|
| | | | | | $ | 31,356 | | | | | $ | 109 | | | | | $ | 640 | | | | | ($ | 53,233) | | | | | ($ | 67) | | | | | $ | — | | | | | $ | — | | | | | ($ | 21,195) | | |
Net loss for 2020
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,593) | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,593) | | |
2020年其他綜合(虧損)收入
|
| |
6(9)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (36) | | | | | | 634 | | | | | | — | | | | | | — | | | | | | 598 | | |
綜合(虧損)總收入
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,629) | | | | | | 634 | | | | | | — | | | | | | — | | | | | | (4,995) | | |
基於股份的支付交易
|
| |
6(10)
|
| | | | — | | | | | | — | | | | | | 336 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 336 | | |
行使員工股票期權
|
| |
6(10)
|
| | | | 111 | | | | | | 30 | | | | | | (30) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 111 | | |
購買庫藏股
|
| |
6(11)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,000) | | | | | | (10,000) | | |
庫存股退役
|
| | | | | | | (1,627) | | | | | | (14) | | | | | | — | | | | | | (8,359) | | | | | | — | | | | | | — | | | | | | 10,000 | | | | | | — | | |
Balance at December 31, 2020
|
| | | | | | $ | 29,840 | | | | | $ | 125 | | | | | $ | 946 | | | | | ($ | 67,221) | | | | | $ | 567 | | | | | $ | — | | | | | $ | — | | | | | ($ | 35,743) | | |
Year 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at January 1, 2021
|
| | | | | | $ | 29,840 | | | | | $ | 125 | | | | | $ | 946 | | | | | ($ | 67,221) | | | | | $ | 567 | | | | | $ | — | | | | | $ | — | | | | | ($ | 35,743) | | |
Net loss for 2021
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (156,852) | | | | | | — | | | | | | — | | | | | | — | | | | | | (156,852) | | |
2021年其他綜合(虧損)收入
|
| |
6(6)(9)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (24) | | | | | | 123 | | | | | | (58) | | | | | | — | | | | | | 41 | | |
綜合(虧損)總收入
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (156,876) | | | | | | 123 | | | | | | (58) | | | | | | — | | | | | | (156,811) | | |
基於股份的支付交易
|
| |
6(10)
|
| | | | — | | | | | | — | | | | | | 1,782 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,782 | | |
行使員工股票期權
|
| |
6(10)
|
| | | | 312 | | | | | | 183 | | | | | | (165) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 330 | | |
Balance at December 31, 2021
|
| | | | | | $ | 30,152 | | | | | $ | 308 | | | | | $ | 2,563 | | | | | ($ | 224,097) | | | | | $ | 690 | | | | | ($ | 58) | | | | | $ | — | | | | | ($ | 190,442) | | |
| | | | | |
Year ended December 31
|
| |||||||||||||||
| | |
Notes
|
| |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
經營活動的現金流 | | | | | | | | | | | | | | | | | | | | | | |
Loss before tax
|
| | | | | | ($ | 1,738) | | | | | ($ | 5,208) | | | | | ($ | 156,435) | | |
Adjustments
|
| | | | | | | | | | | | | | | | | | | | | |
對賬利潤(虧損)的調整
|
| | | | | | | | | | | | | | | | | | | | | |
Depreciation expense
|
| |
6(3)(4)(19)
|
| | | | 328 | | | | | | 456 | | | | | | 598 | | |
Amortisation expense
|
| |
6(5)(19)
|
| | | | 66 | | | | | | 36 | | | | | | 47 | | |
Interest income
|
| |
6(15)
|
| | | | (158) | | | | | | (243) | | | | | | (131) | | |
Interest expense
|
| |
6(18)
|
| | | | 5 | | | | | | 9 | | | | | | 9 | | |
按公允價值計入利潤的金融負債淨虧損
or loss |
| |
6(6)(17)
|
| | | | 936 | | | | | | 2,022 | | | | | | 150,745 | | |
員工股票期權成本
|
| |
6(10)
|
| | | | 394 | | | | | | 336 | | | | | | 1,782 | | |
經營性資產和負債變動
|
| | | | | | | | | | | | | | | | | | | | | |
營運資產變動
|
| | | | | | | | | | | | | | | | | | | | | |
Accounts receivable
|
| | | | | | | (3,378) | | | | | | 861 | | | | | | (1,059) | | |
Other receivables
|
| | | | | | | — | | | | | | (8) | | | | | | 7 | | |
其他應收賬款 - 關聯方
|
| | | | | | | (75) | | | | | | 99 | | | | | | 16 | | |
Inventories
|
| | | | | | | (35) | | | | | | 8 | | | | | | — | | |
Other current assets
|
| | | | | | | (201) | | | | | | 113 | | | | | | (78) | | |
經營負債變動
|
| | | | | | | | | | | | | | | | | | | | | |
當前合同負債
|
| | | | | | | 1,740 | | | | | | 2,164 | | | | | | 4,108 | | |
Accounts payable
|
| | | | | | | 160 | | | | | | (167) | | | | | | — | | |
Other payables
|
| | | | | | | 1,045 | | | | | | 1,336 | | | | | | 1,653 | | |
其他Oracle Payables - 關聯方
|
| | | | | | | 29 | | | | | | (95) | | | | | | (11) | | |
Current provisions
|
| | | | | | | — | | | | | | 465 | | | | | | 586 | | |
其他流動負債
|
| | | | | | | (339) | | | | | | 35 | | | | | | 255 | | |
固定福利負債淨額,非流動
|
| | | | | | | (1) | | | | | | (2) | | | | | | — | | |
運營產生的現金(流出)流入
|
| | | | | | | (1,222) | | | | | | 2,217 | | | | | | 2,092 | | |
Interest received
|
| | | | | | | 145 | | | | | | 257 | | | | | | 129 | | |
Interest paid
|
| | | | | | | (5) | | | | | | (9) | | | | | | (9) | | |
Income tax paid
|
| | | | | | | (172) | | | | | | (272) | | | | | | (664) | | |
經營活動的淨現金流(用於)
|
| | | | | | | (1,254) | | | | | | 2,193 | | | | | | 1,548 | | |
投資活動產生的現金流 | | | | | | | | | | | | | | | | | | | | | | |
以攤銷成本收購金融資產
|
| | | | | | | (8,657) | | | | | | (1,517) | | | | | | — | | |
以攤銷成本出售金融資產的收益
|
| | | | | | | 1,140 | | | | | | 9,696 | | | | | | — | | |
購置房產、廠房和設備
|
| |
6(3)
|
| | | | (194) | | | | | | (215) | | | | | | (154) | | |
無形資產收購
|
| |
6(5)
|
| | | | (42) | | | | | | (77) | | | | | | (32) | | |
支付的保證金增加
|
| | | | | | | (15) | | | | | | (47) | | | | | | (27) | | |
投資活動的淨現金流(用於)
|
| | | | | | | (7,768) | | | | | | 7,840 | | | | | | (213) | | |
融資活動的現金流 | | | | | | | | | | | | | | | | | | | | | | |
按公允價值計入損益的金融負債收益
|
| |
6(6)(23)
|
| | | | 25,000 | | | | | | 50,000 | | | | | | — | | |
償還租賃負債本金部分
|
| |
6(4)(23)
|
| | | | (193) | | | | | | (305) | | | | | | (393) | | |
行使員工股票期權
|
| | | | | | | 1,356 | | | | | | 111 | | | | | | 330 | | |
支付收購庫藏股的費用
|
| |
6(11)
|
| | | | — | | | | | | (10,000) | | | | | | — | | |
融資活動產生(用於)的淨現金流
|
| | | | | | | 26,163 | | | | | | 39,806 | | | | | | (63) | | |
匯率變動對現金和現金等價物的影響
|
| | | | | | | 283 | | | | | | 896 | | | | | | 163 | | |
現金和現金等價物淨增長
|
| | | | | | | 17,424 | | | | | | 50,735 | | | | | | 1,435 | | |
年初的現金和現金等價物
|
| | | | | | | 10,859 | | | | | | 28,283 | | | | | | 79,018 | | |
年終現金和現金等價物
|
| | | | | | $ | 28,283 | | | | | $ | 79,018 | | | | | $ | 80,453 | | |
新標準、新解釋和新修訂
|
| |
Effective date by IASB
|
|
國際財務報告準則9、國際會計準則39、國際財務報告準則7、國際財務報告準則4和國際財務報告準則16《利率基準改革-第二階段》修正案 | | | January 1, 2021 | |
對IFRS 4的修正,‘延長適用IFRS 9的臨時豁免’ | | | January 1, 2021 | |
《國際財務報告準則第16號修正案:2021年6月30日以後與新冠肺炎相關的租金優惠》 | | | April 1, 2021 | |
新標準、新解釋和新修訂
|
| |
Effective date by IASB
|
|
對《國際財務報告準則第10號》和《國際會計準則第28號》的修訂,《投資者與其聯營或合資企業之間出售或出資資產》 | | |
To be determined by
IASB
|
|
國際財務報告準則2018年 - 2020年年度改進 | | | January 1, 2022 | |
對《國際財務報告準則3》的修訂,《概念框架參考》 | | | January 1, 2022 | |
對《國際會計準則》第16號“財產、廠房和設備:預期用途前的收益”的修正 | | | January 1, 2022 | |
對《國際會計準則》第37號《繁重合同 --履行合同的成本》的修正 | | | January 1, 2022 | |
對《國際會計準則》第1號《流動或非流動負債分類》的修訂 | | | January 1, 2023 | |
對《國際會計準則》第1號《會計政策披露》的修訂 | | | January 1, 2023 | |
對《國際會計準則8》《會計估計定義》的修正 | | | January 1, 2023 | |
對《國際會計準則》第12號《所得税》的修正 | | | January 1, 2023 | |
| | | | | | | | |
Ownership (%)
|
| ||||||
Name of investor
|
| |
Name of
subsidiary |
| |
Main business
Activities |
| |
December 31,
2020 |
| |
December 31,
2021 |
| |||
The Company | | |
Perfect Mobile Corp. (Taiwan)
|
| |
移動應用程序的設計、開發、營銷和銷售
|
| |
100%
|
| | | | 100% | | |
The Company | | |
Perfect Corp. (USA)
|
| |
移動應用程序的營銷和銷售
|
| |
100%
|
| | | | 100% | | |
The Company | | |
Perfect Corp. (Japan)
|
| |
移動應用程序的營銷和銷售
|
| |
100%
|
| | | | 100% | | |
The Company | | |
Perfect Corp. (Shanghai)
|
| |
移動應用程序的營銷和銷售
|
| |
100%
|
| | | | 100% | | |
The Company | | |
Perfect Mobile Corp.(B.V.I.)
|
| |
投資活動
|
| |
100%
|
| | | | 100% | | |
The Company | | |
Beauty Corp.
|
| |
用於業務組合
通過SPAC交易的目的, please refer to Note 11 for details. |
| |
Not applicable.
|
| | | | 100% | | |
The Company | | |
Fashion Corp.
|
| |
用於業務組合
通過SPAC交易的目的, please refer to Note 11 for details. |
| |
Not applicable.
|
| | | | 100% | | |
Perfect Mobile Corp.(B.V.I.)
|
| |
完美移動有限公司。(香港)
|
| |
2019 and 2020: No operation
2021: Deregistered on May 21, 2021 |
| |
100%
|
| | | | 0% | | |
| 租賃改進 | | | 2~3 | | | 年(或租賃合同期的較短者) | |
| Machinery | | | 3 | | | years | |
| Office equipment | | | 5 | | | years | |
| | |
December 31, 2020
|
| |
December 31, 2021
|
| ||||||
Petty cash
|
| | | $ | 1 | | | | | $ | 1 | | |
Checking accounts
|
| | | | 7,866 | | | | | | 1,882 | | |
Demand deposits
|
| | | | 56,315 | | | | | | 38,591 | | |
Time deposits
|
| | | | 14,800 | | | | | | 39,800 | | |
Others
|
| | | | 36 | | | | | | 179 | | |
| | | | $ | 79,018 | | | | | $ | 80,453 | | |
| | |
December 31, 2020
|
| |
December 31, 2021
|
| ||||||
Accounts receivable
|
| | | $ | 5,509 | | | | | $ | 6,568 | | |
| | |
December 31, 2020
|
| |
December 31, 2021
|
| ||||||
Not past due
|
| | | $ | 4,980 | | | | | $ | 5,773 | | |
Up to 30 days
|
| | | | 290 | | | | | | 508 | | |
31 to 90 days
|
| | | | 140 | | | | | | 121 | | |
91 to 180 days
|
| | | | 90 | | | | | | 138 | | |
Over 181 days
|
| | | | 9 | | | | | | 28 | | |
| | | | $ | 5,509 | | | | | $ | 6,568 | | |
| | |
2020
|
| |||||||||||||||||||||
| | |
Leasehold
Improvements |
| |
Machinery
|
| |
Office
equipment |
| |
Total
|
| ||||||||||||
At January 1 | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost
|
| | | $ | 365 | | | | | $ | 377 | | | | | $ | 20 | | | | | $ | 762 | | |
累計折舊
|
| | | | (228) | | | | | | (159) | | | | | | (10) | | | | | | (397) | | |
| | | | $ | 137 | | | | | $ | 218 | | | | | $ | 10 | | | | | $ | 365 | | |
Opening net book amount
|
| | | $ | 137 | | | | | $ | 218 | | | | | $ | 10 | | | | | $ | 365 | | |
Additions
|
| | | | 86 | | | | | | 125 | | | | | | 4 | | | | | | 215 | | |
Cost of disposals
|
| | | | — | | | | | | (68) | | | | | | — | | | | | | (68) | | |
| | |
2020
|
| |||||||||||||||||||||
| | |
Leasehold
Improvements |
| |
Machinery
|
| |
Office
equipment |
| |
Total
|
| ||||||||||||
處置累計折舊
|
| | | | — | | | | | | 68 | | | | | | — | | | | | | 68 | | |
Depreciation expense
|
| | | | (54) | | | | | | (92) | | | | | | (4) | | | | | | (150) | | |
淨匯兑差額
|
| | | | 8 | | | | | | 13 | | | | | | 1 | | | | | | 22 | | |
Closing net book amount
|
| | | $ | 177 | | | | | $ | 264 | | | | | $ | 11 | | | | | $ | 452 | | |
At December 31 | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost
|
| | | $ | 473 | | | | | $ | 457 | | | | | $ | 24 | | | | | $ | 954 | | |
累計折舊
|
| | | | (296) | | | | | | (193) | | | | | | (13) | | | | | | (502) | | |
| | | | $ | 177 | | | | | $ | 264 | | | | | $ | 11 | | | | | $ | 452 | | |
|
| | |
2021
|
| |||||||||||||||||||||
| | |
Leasehold
Improvements |
| |
Machinery
|
| |
Office
equipment |
| |
Total
|
| ||||||||||||
At January 1 | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost
|
| | | $ | 473 | | | | | $ | 457 | | | | | $ | 24 | | | | | $ | 954 | | |
累計折舊
|
| | | | (296) | | | | | | (193) | | | | | | (13) | | | | | | (502) | | |
| | | | $ | 177 | | | | | $ | 264 | | | | | $ | 11 | | | | | $ | 452 | | |
Opening net book amount
|
| | | $ | 177 | | | | | $ | 264 | | | | | $ | 11 | | | | | $ | 452 | | |
Additions
|
| | | | 34 | | | | | | 97 | | | | | | 23 | | | | | | 154 | | |
Cost of disposals
|
| | | | (6) | | | | | | (12) | | | | | | — | | | | | | (18) | | |
處置累計折舊
|
| | | | 6 | | | | | | 12 | | | | | | — | | | | | | 18 | | |
Depreciation expense
|
| | | | (93) | | | | | | (110) | | | | | | (6) | | | | | | (209) | | |
淨匯兑差額
|
| | | | 5 | | | | | | 5 | | | | | | — | | | | | | 10 | | |
Closing net book amount
|
| | | $ | 123 | | | | | $ | 256 | | | | | $ | 28 | | | | | $ | 407 | | |
At December 31 | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost
|
| | | $ | 516 | | | | | $ | 552 | | | | | $ | 48 | | | | | $ | 1,116 | | |
累計折舊
|
| | | | (393) | | | | | | (296) | | | | | | (20) | | | | | | (709) | | |
| | | | $ | 123 | | | | | $ | 256 | | | | | $ | 28 | | | | | $ | 407 | | |
| | |
2020
|
| |||||||||||||||
| | |
Buildings
|
| |
Business
vehicles |
| |
Total
|
| |||||||||
At January 1 | | | | | | | | | | | | | | | | | | | |
Cost
|
| | | $ | 540 | | | | | $ | — | | | | | $ | 540 | | |
累計折舊
|
| | | | (133) | | | | | | — | | | | | | (133) | | |
| | | | $ | 407 | | | | | $ | — | | | | | $ | 407 | | |
Opening net book amount
|
| | | $ | 407 | | | | | $ | — | | | | | $ | 407 | | |
Additions
|
| | | | 201 | | | | | | — | | | | | | 201 | | |
Depreciation expense
|
| | | | (306) | | | | | | — | | | | | | (306) | | |
淨匯兑差額
|
| | | | 17 | | | | | | — | | | | | | 17 | | |
Closing net book amount
|
| | | $ | 319 | | | | | $ | — | | | | | $ | 319 | | |
At December 31 | | | | | | | | | | | | | | | | | | | |
Cost
|
| | | $ | 776 | | | | | $ | — | | | | | $ | 776 | | |
累計折舊
|
| | | | (457) | | | | | | — | | | | | | (457) | | |
| | | | $ | 319 | | | | | $ | — | | | | | $ | 319 | | |
| | |
2021
|
| |||||||||||||||
| | |
Buildings
|
| |
Business
vehicles |
| |
Total
|
| |||||||||
At January 1 | | | | | |||||||||||||||
Cost
|
| | | $ | 776 | | | | | $ | — | | | | | $ | 776 | | |
累計折舊
|
| | | | (457) | | | | | | — | | | | | | (457) | | |
| | | | $ | 319 | | | | | $ | — | | | | | $ | 319 | | |
Opening net book amount
|
| | | $ | 319 | | | | | $ | — | | | | | $ | 319 | | |
Additions
|
| | | | 530 | | | | | | 148 | | | | | | 678 | | |
Cost of derecognition
|
| | | | (432) | | | | | | — | | | | | | (432) | | |
取消確認累計折舊
|
| | | | 432 | | | | | | — | | | | | | 432 | | |
Depreciation expense
|
| | | | (339) | | | | | | (50) | | | | | | (389) | | |
淨匯兑差額
|
| | | | 11 | | | | | | 1 | | | | | | 12 | | |
Closing net book amount
|
| | | $ | 521 | | | | | $ | 99 | | | | | $ | 620 | | |
At December 31 | | | | | | | | | | | | | | | | | | | |
Cost
|
| | | $ | 898 | | | | | $ | 149 | | | | | $ | 1,047 | | |
累計折舊
|
| | | | (377) | | | | | | (50) | | | | | | (427) | | |
| | | | $ | 521 | | | | | $ | 99 | | | | | $ | 620 | | |
| | |
December 31, 2020
|
| |
December 31, 2021
|
| ||||||
租賃總負債
|
| | | $ | 340 | | | | | $ | 638 | | |
減去:當期部分(顯示為‘當期租賃負債’)
|
| | | | (225) | | | | | | (449) | | |
| | | | $ | 115 | | | | | $ | 189 | | |
| | |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2021 |
| |||||||||
影響損益的事項 | | | | | | | | | | | | | | | | | | | |
租賃負債利息支出
|
| | | $ | 5 | | | | | $ | 9 | | | | | $ | 9 | | |
短期租賃合同費用
|
| | | | 124 | | | | | | 292 | | | | | | 391 | | |
| | | | $ | 129 | | | | | $ | 301 | | | | | $ | 400 | | |
| | |
2020
|
| |||||||||||||||
| | |
Software
|
| |
Other intangible
assets |
| |
Total
|
| |||||||||
At January 1 | | | | | | | | | | | | | | | | | | | |
Cost
|
| | | $ | 186 | | | | | $ | 3,177 | | | | | $ | 3,363 | | |
累計攤銷
|
| | | | (120) | | | | | | (3,177) | | | | | | (3,297) | | |
| | | | $ | 66 | | | | | $ | — | | | | | $ | 66 | | |
Opening net book amount
|
| | | $ | 66 | | | | | $ | — | | | | | $ | 66 | | |
Additions
|
| | | | — | | | | | | 77 | | | | | | 77 | | |
Amortisation charge
|
| | | | (36) | | | | | | — | | | | | | (36) | | |
淨匯兑差額
|
| | | | 3 | | | | | | 3 | | | | | | 6 | | |
Closing net book amount
|
| | | $ | 33 | | | | | $ | 80 | | | | | $ | 113 | | |
At December 31 | | | | | | | | | | | | | | | | | | | |
Cost
|
| | | $ | 196 | | | | | $ | 3,257 | | | | | $ | 3,453 | | |
累計攤銷
|
| | | | (163) | | | | | | (3,177) | | | | | | (3,340) | | |
| | | | $ | 33 | | | | | $ | 80 | | | | | $ | 113 | | |
| | |
2021
|
| |||||||||||||||
| | |
Software
|
| |
Other intangible
assets |
| |
Total
|
| |||||||||
At January 1 | | | | | | | | | | | | | | | | | | | |
Cost
|
| | | $ | 196 | | | | | $ | 3,257 | | | | | $ | 3,453 | | |
累計攤銷
|
| | | | (163) | | | | | | (3,177) | | | | | | (3,340) | | |
| | | | $ | 33 | | | | | $ | 80 | | | | | $ | 113 | | |
Opening net book amount
|
| | | $ | 33 | | | | | $ | 80 | | | | | $ | 113 | | |
Additions
|
| | | | 32 | | | | | | — | | | | | | 32 | | |
Cost of disposals
|
| | | | (153) | | | | | | (3,177) | | | | | | (3,330) | | |
處置累計攤銷
|
| | | | 153 | | | | | | 3,177 | | | | | | 3,330 | | |
Amortisation charge
|
| | | | (20) | | | | | | (27) | | | | | | (47) | | |
淨匯兑差額
|
| | | | — | | | | | | 2 | | | | | | 2 | | |
Closing net book amount
|
| | | $ | 45 | | | | | $ | 55 | | | | | $ | 100 | | |
At December 31 | | | | | | | | | | | | | | | | | | | |
Cost
|
| | | $ | 78 | | | | | $ | 82 | | | | | $ | 160 | | |
累計攤銷
|
| | | | (33) | | | | | | (27) | | | | | | (60) | | |
| | | | $ | 45 | | | | | $ | 55 | | | | | $ | 100 | | |
| | |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2021 |
| |||||||||
研發費用
|
| | | $ | 51 | | | | | $ | 36 | | | | | $ | 47 | | |
一般和行政費用
|
| | | | 15 | | | | | | — | | | | | | — | | |
| | | | $ | 66 | | | | | $ | 36 | | | | | $ | 47 | | |
| | |
December 31,
2020 |
| |
December 31,
2021 |
| ||||||
Non-current items: | | | | | | | | | | | | | |
通過損益按公允價值指定的金融負債 | | | | | | | | | | | | | |
優先股負債
|
| | | $ | 105,469 | | | | | $ | 105,469 | | |
新增:估值調整
|
| | | | 2,958 | | | | | | 153,761 | | |
| | | | $ | 108,427 | | | | | $ | 259,230 | | |
| | |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2021 |
| |||||||||
在損益中確認的淨虧損 | | | | | | | | | | | | | | | | | | | |
通過損益按公允價值指定的金融負債
|
| | | | | | | | | | | | | | | | | | |
優先股負債
|
| | | ($ | 936) | | | | | ($ | 2,022) | | | | | ($ | 150,745) | | |
在其他綜合收益中確認的淨虧損 | | | | | | | | | | | | | | | | | | | |
通過損益按公允價值指定的金融負債
|
| | | | | | | | | | | | | | | | | | |
優先股負債
|
| | | $ | — | | | | | $ | — | | | | | ($ | 58) | | |
| | |
December 31, 2020
|
| |
December 31, 2021
|
| ||||||
Employee bonus
|
| | | $ | 2,859 | | | | | $ | 3,766 | | |
Payroll
|
| | | | 1,637 | | | | | | 1,934 | | |
Promotional fees
|
| | | | 854 | | | | | | 851 | | |
專業服務費
|
| | | | 643 | | | | | | 1,358 | | |
Sales VAT payables
|
| | | | 452 | | | | | | 225 | | |
郵電費
|
| | | | 186 | | | | | | 178 | | |
Others
|
| | | | 333 | | | | | | 394 | | |
| | | | $ | 6,964 | | | | | $ | 8,706 | | |
| | |
2020
|
| |
2021
|
| ||||||
| | |
Warranty
|
| |
Warranty
|
| ||||||
At January 1
|
| | | $ | — | | | | | $ | 480 | | |
追加撥備
|
| | | | 780 | | | | | | 734 | | |
Used during the year
|
| | | | (315) | | | | | | (148) | | |
淨匯兑差額
|
| | | | 15 | | | | | | (8) | | |
At December 31
|
| | | $ | 480 | | | | | $ | 1,058 | | |
| | |
December 31, 2020
|
| |
December 31, 2021
|
| ||||||
Current
|
| | | $ | 480 | | | | | $ | 1,058 | | |
| | |
December 31, 2020
|
| |
December 31, 2021
|
| ||||||
固定福利債務現值
|
| | | ($ | 84) | | | | | ($ | 113) | | |
Fair value of plan assets
|
| | | | 7 | | | | | | 9 | | |
淨固定收益負債
|
| | | ($ | 77) | | | | | ($ | 104) | | |
| | |
2020
|
| |||||||||||||||
| | |
Present value
of defined benefit obligations |
| |
Fair value of
plan assets |
| |
Net defined
benefit liability |
| |||||||||
At January 1
|
| | | ($ | 45) | | | | | $ | 4 | | | | | ($ | 41) | | |
Current service cost
|
| | | | (1) | | | | | | — | | | | | | (1) | | |
| | | | | (46) | | | | | | 4 | | | | | | (42) | | |
Remeasurements: | | | | | | | | | | | | | | | | | | | |
人口統計假設的變化
|
| | | | (14) | | | | | | — | | | | | | (14) | | |
財務假設的變化
|
| | | | (10) | | | | | | — | | | | | | (10) | | |
體驗調整
|
| | | | (12) | | | | | | — | | | | | | (12) | | |
| | | | | (36) | | | | | | — | | | | | | (36) | | |
養老基金繳費
|
| | | | — | | | | | | 2 | | | | | | 2 | | |
淨匯兑差額
|
| | | | (2) | | | | | | 1 | | | | | | (1) | | |
Balance at December 31
|
| | | ($ | 84) | | | | | $ | 7 | | | | | ($ | 77) | | |
| | |
2021
|
| |||||||||||||||
| | |
Present value
of defined benefit obligations |
| |
Fair value of
plan assets |
| |
Net defined
benefit liability |
| |||||||||
At January 1
|
| | | ($ | 84) | | | | | $ | 7 | | | | | ($ | 77) | | |
Current service cost
|
| | | | (2) | | | | | | — | | | | | | (2) | | |
| | | | | (86) | | | | | | 7 | | | | | | (79) | | |
Remeasurements: | | | | | | | | | | | | | | | | | | | |
人口統計假設的變化
|
| | | | (8) | | | | | | — | | | | | | (8) | | |
財務假設的變化
|
| | | | 16 | | | | | | — | | | | | | 16 | | |
體驗調整
|
| | | | (32) | | | | | | — | | | | | | (32) | | |
| | | | | (24) | | | | | | — | | | | | | (24) | | |
養老基金繳費
|
| | | | — | | | | | | 2 | | | | | | 2 | | |
淨匯兑差額
|
| | | | (3) | | | | | | — | | | | | | (3) | | |
Balance at December 31
|
| | | ($ | 113) | | | | | $ | 9 | | | | | ($ | 104) | | |
| | |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2021 |
| ||||||
Discount rate
|
| | | | 0.45% | | | | | | 1.00% | | |
未來加薪
|
| | | | 3.00% | | | | | | 3.00% | | |
| | |
Discount rate
|
| |
Future salary
increases |
| ||||||||||||||||||
| | |
Increase
0.25% |
| |
Decrease
0.25% |
| |
Increase
0.25% |
| |
Decrease
0.25% |
| ||||||||||||
December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | |
對固定收益債務現值的影響
|
| | | ($ | 5) | | | | | $ | 6 | | | | | $ | 6 | | | | | ($ | 5) | | |
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
對固定收益債務現值的影響
|
| | | ($ | 7) | | | | | $ | 7 | | | | | $ | 7 | | | | | ($ | 7) | | |
|
Within 1 year
|
| | | $ | — | | |
|
1-5 year(s)
|
| | | | — | | |
|
Over 5 years
|
| | | | 146 | | |
| | | | | $ | 146 | | |
Type of arrangement
|
| |
Grant
date |
| |
Quantity
granted (units in thousands) |
| |
Contract
period |
| |
Vesting
conditions |
|
Employee stock options
|
| | 2015.9.1 | | | 15,540 | | |
Four years and one month
|
| |
2 years’ service: exercise 50%
3 years’ service: exercise 75%
4 years’ service: exercise 100%
|
|
Employee stock options
|
| | 2016.10.1 | | | 3,229 | | |
Four years and one month
|
| |
2 years’ service: exercise 50%
3 years’ service: exercise 75%
4 years’ service: exercise 100%
|
|
Employee stock options
|
| | 2018.7.31 | | | 11,575 | | |
Four years and one month
|
| |
2 years’ service: exercise 50%
3 years’ service: exercise 75%
4 years’ service: exercise 100%
|
|
Employee stock options
|
| | 2019.1.15 | | | 1,112 | | |
Four years and one month
|
| |
2 years’ service: exercise 50%
3 years’ service: exercise 75%
4 years’ service: exercise 100%
|
|
Employee stock options
|
| | 2019.5.1 | | | 8,970 | | |
Five years
|
| |
2 years’ service: exercise 50%
3 years’ service: exercise 75%
4 years’ service: exercise 100%
|
|
Employee stock options
|
| | 2021.4.19 | | | 1,197 | | |
Four years and one month
|
| |
2 years’ service: exercise 50%
3 years’ service: exercise 75%
4 years’ service: exercise 100%
|
|
Employee stock options
|
| | 2021.5.1 | | | 5,021 | | |
Five years
|
| |
2 years’ service: exercise 50%
3 years’ service: exercise 75%
4 years’ service: exercise 100%
|
|
Employee stock options
|
| | 2021.11.18 | | | 2,170 | | |
Five years
|
| |
2 years’ service: exercise 50%
3 years’ service: exercise 75%
4 years’ service: exercise 100%
|
|
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||||||||||||||||||||
| | |
No. of options
(units in thousands) |
| |
Weighted-
average exercise price (in dollars) |
| |
No. of options
(units in thousands) |
| |
Weighted-
average exercise price (in dollars) |
| |
No. of options
(units in thousands) |
| |
Weighted-
average exercise price (in dollars) |
| ||||||||||||||||||
截至1月1日的未償還期權
|
| | | | 28,703 | | | | | $ | 0.10 | | | | | | 24,550 | | | | | $ | 0.17 | | | | | | 23,046 | | | | | $ | 0.18 | | |
Options granted
|
| | | | 10,082 | | | | | | 0.28 | | | | | | — | | | | | | — | | | | | | 8,388 | | | | | | 0.27 | | |
Options forfeited
|
| | | | (673) | | | | | | 0.14 | | | | | | (399) | | | | | | 0.17 | | | | | | (1,681) | | | | | | 0.22 | | |
Options exercised
|
| | | | (13,562) | | | | | | 0.10 | | | | | | (1,105) | | | | | | 0.10 | | | | | | (3,124) | | | | | | 0.10 | | |
12月31日未償還的期權
|
| | | | 24,550 | | | | | | 0.17 | | | | | | 23,046 | | | | | | 0.18 | | | | | | 26,629 | | | | | | 0.21 | | |
12月31日可行使的期權
|
| | | | 3,024 | | | | | | | | | | | | 7,881 | | | | | | | | | | | | 26,629 | | | | | | | | |
Type of arrangement
|
| |
Grant date
|
| |
Stock
price (in dollars) |
| |
Exercise
price (in dollars) |
| |
Expected
price volatility |
| |
Expected
option life |
| |
Expected
dividends |
| |
Risk-free
interest rate |
| |
Fair value
per unit (in dollars) |
| ||||||||||||||||||||||||
Employee stock options
|
| | | | 2015.9.1 | | | | | $ | 0.0564 | | | | | $ | 0.1000 | | | | | | 42.03% | | | | | | 3.42 | | | | | | 0.00% | | | | | | 1.11% | | | | | $ | 0.0080 | | |
Employee stock options
|
| | | | 2016.10.1 | | | | | | 0.1297 | | | | | | 0.1000 | | | | | | 42.25% | | | | | | 3.42 | | | | | | 0.00% | | | | | | 0.93% | | | | | | 0.0530 | | |
Employee stock options
|
| | | | 2018.7.31 | | | | | | 0.1386 | | | | | | 0.1000 | | | | | | 40.34% | | | | | | 3.42 | | | | | | 0.00% | | | | | | 2.79% | | | | | | 0.0620 | | |
Employee stock options
|
| | | | 2019.1.15 | | | | | | 0.1777 | | | | | | 0.1000 | | | | | | 39.29% | | | | | | 3.42 | | | | | | 0.00% | | | | | | 2.52% | | | | | | 0.0947 | | |
Employee stock options
|
| | | | 2019.5.1 | | | | | | 0.1777 | | | | | | 0.3000 | | | | | | 39.31% | | | | | | 3.88 | | | | | | 0.00% | | | | | | 2.29% | | | | | | 0.0295 | | |
Employee stock options
|
| | | | 2021.4.19 | | | | | | 0.1691 | | | | | | 0.1000 | | | | | | 39.64% | | | | | | 3.42 | | | | | | 0.00% | | | | | | 0.45% | | | | | | 0.0828 | | |
Employee stock options
|
| | | | 2021.5.1 | | | | | | 0.1689 | | | | | | 0.3000 | | | | | | 39.16% | | | | | | 3.88 | | | | | | 0.00% | | | | | | 0.58% | | | | | | 0.0228 | | |
Employee stock options
|
| | | | 2021.11.18 | | | | | | 0.8931 | | | | | | 0.3000 | | | | | | 53.27% | | | | | | 3.88 | | | | | | 0.00% | | | | | | 1.05% | | | | | | 0.6397 | | |
| | |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2021 |
| |||||||||
Equity settled
|
| | | $ | 394 | | | | | $ | 336 | | | | | $ | 1,782 | | |
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
At January 1
|
| | | | 300,000 | | | | | | 313,562 | | | | | | 298,397 | | |
行使員工股票期權
|
| | | | 13,562 | | | | | | 1,105 | | | | | | 3,124 | | |
Shares retired
|
| | | | — | | | | | | (16,270) | | | | | | — | | |
At December 31
|
| | | | 313,562 | | | | | | 298,397 | | | | | | 301,521 | | |
| | |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2021 |
| |||||||||
與客户的合同收入
|
| | | $ | 22,930 | | | | | $ | 29,873 | | | | | $ | 40,760 | | |
2019
|
| |
United
States |
| |
Japan
|
| |
France
|
| |
Others
|
| |
Total
|
| |||||||||||||||
外部客户合同收入
|
| | | $ | 12,282 | | | | | $ | 2,677 | | | | | $ | 2,245 | | | | | $ | 5,726 | | | | | $ | 22,930 | | |
收入確認時間 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
At a point in time
|
| | | $ | 7,210 | | | | | $ | 888 | | | | | $ | 607 | | | | | $ | 3,590 | | | | | $ | 12,295 | | |
Over time
|
| | | | 5,072 | | | | | | 1,789 | | | | | | 1,638 | | | | | | 2,136 | | | | | | 10,635 | | |
| | | | $ | 12,282 | | | | | $ | 2,677 | | | | | $ | 2,245 | | | | | $ | 5,726 | | | | | $ | 22,930 | | |
2020
|
| |
United
States |
| |
Japan
|
| |
France
|
| |
Others
|
| |
Total
|
| |||||||||||||||
外部客户合同收入
|
| | | $ | 14,965 | | | | | $ | 3,236 | | | | | $ | 3,219 | | | | | $ | 8,453 | | | | | $ | 29,873 | | |
收入確認時間 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
At a point in time
|
| | | $ | 5,711 | | | | | $ | 961 | | | | | $ | 1,102 | | | | | $ | 2,955 | | | | | $ | 10,729 | | |
Over time
|
| | | | 9,254 | | | | | | 2,275 | | | | | | 2,117 | | | | | | 5,498 | | | | | | 19,144 | | |
| | | | $ | 14,965 | | | | | $ | 3,236 | | | | | $ | 3,219 | | | | | $ | 8,453 | | | | | $ | 29,873 | | |
2021
|
| |
United
States |
| |
Japan
|
| |
France
|
| |
Others
|
| |
Total
|
| |||||||||||||||
外部客户合同收入
|
| | | $ | 20,173 | | | | | $ | 4,520 | | | | | $ | 3,206 | | | | | $ | 12,861 | | | | | $ | 40,760 | | |
收入確認時間 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
At a point in time
|
| | | $ | 5,114 | | | | | $ | 676 | | | | | $ | 771 | | | | | $ | 2,331 | | | | | $ | 8,892 | | |
Over time
|
| | | | 15,059 | | | | | | 3,844 | | | | | | 2,435 | | | | | | 10,530 | | | | | | 31,868 | | |
| | | | $ | 20,173 | | | | | $ | 4,520 | | | | | $ | 3,206 | | | | | $ | 12,861 | | | | | $ | 40,760 | | |
| | |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2021 |
| |||||||||
Licensing
|
| | | $ | 11,766 | | | | | $ | 10,679 | | | | | $ | 8,857 | | |
AR/AI雲解決方案和訂閲
|
| | | | 9,440 | | | | | | 17,402 | | | | | | 29,470 | | |
Advertisement
|
| | | | 1,195 | | | | | | 1,742 | | | | | | 2,398 | | |
Others (Note 1)
|
| | | | 529 | | | | | | 50 | | | | | | 35 | | |
Total
|
| | | $ | 22,930 | | | | | $ | 29,873 | | | | | $ | 40,760 | | |
| | |
December 31, 2020
|
| |
December 31, 2021
|
| ||||||
合同責任: | | | | | | | | | | | | | |
Advance sales receipts
|
| | | $ | 4,844 | | | | | $ | 9,021 | | |
| | |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2021 |
| |||||||||
已確認的收入包含在合同中
期初負債餘額 Advance sales receipts |
| | | $ | 740 | | | | | $ | 2,518 | | | | | $ | 4,782 | | |
| | |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2021 |
| |||||||||
銀行存款利息收入
|
| | | $ | 86 | | | | | $ | 126 | | | | | $ | 131 | | |
按攤銷成本計算的金融資產利息收入
|
| | | | 72 | | | | | | 117 | | | | | | — | | |
| | | | $ | 158 | | | | | $ | 243 | | | | | $ | 131 | | |
| | |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2021 |
| |||||||||
政府補貼
|
| | | $ | 659 | | | | | $ | 178 | | | | | $ | 21 | | |
Others
|
| | | | 32 | | | | | | 13 | | | | | | 97 | | |
| | | | $ | 691 | | | | | $ | 191 | | | | | $ | 118 | | |
| | |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2021 |
| |||||||||
匯兑損失
|
| | | ($ | 237) | | | | | ($ | 770) | | | | | ($ | 893) | | |
按公允價值計入損益的金融負債損失
|
| | | | (936) | | | | | | (2,022) | | | | | | (150,745) | | |
| | | | ($ | 1,173) | | | | | ($ | 2,792) | | | | | ($ | 151,638) | | |
| | |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2021 |
| |||||||||
利息支出 - 租賃負債
|
| | | $ | 5 | | | | | $ | 9 | | | | | $ | 9 | | |
| | |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2021 |
| |||||||||
Cost of goods sold
|
| | | $ | 279 | | | | | $ | 11 | | | | | $ | 2 | | |
員工福利支出
|
| | | | 15,312 | | | | | | 18,039 | | | | | | 23,472 | | |
Promotional fees
|
| | | | 2,539 | | | | | | 6,511 | | | | | | 10,841 | | |
服務提供費用
|
| | | | 1,352 | | | | | | 2,548 | | | | | | 4,286 | | |
專業服務費
|
| | | | 2,777 | | | | | | 2,482 | | | | | | 3,753 | | |
Warranty cost
|
| | | | — | | | | | | 780 | | | | | | 734 | | |
使用權資產折舊
|
| | | | 211 | | | | | | 306 | | | | | | 389 | | |
財產、廠房和設備折舊
|
| | | | 117 | | | | | | 150 | | | | | | 209 | | |
無形資產攤銷
|
| | | | 66 | | | | | | 36 | | | | | | 47 | | |
Others
|
| | | | 1,686 | | | | | | 1,851 | | | | | | 2,064 | | |
總運營成本和運營費用
|
| | | $ | 24,339 | | | | | $ | 32,714 | | | | | $ | 45,797 | | |
| | |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2021 |
| |||||||||
Wages and salaries
|
| | | $ | 12,888 | | | | | $ | 15,698 | | | | | $ | 19,328 | | |
員工保險費
|
| | | | 633 | | | | | | 1,105 | | | | | | 1,218 | | |
Pension costs
|
| | | | 394 | | | | | | 480 | | | | | | 613 | | |
Employee stock options
|
| | | | 394 | | | | | | 336 | | | | | | 1,782 | | |
其他人員費用
|
| | | | 1,003 | | | | | | 420 | | | | | | 531 | | |
| | | | $ | 15,312 | | | | | $ | 18,039 | | | | | $ | 23,472 | | |
| | |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2021 |
| |||||||||
Current tax: | | | | | | | | | | | | | | | | | | | |
當期確認的當期税費
period |
| | | $ | 590 | | | | | $ | 371 | | | | | $ | 300 | | |
上一年度所得税少(高)估
|
| | | | 1 | | | | | | (50) | | | | | | 9 | | |
Total current tax
|
| | | | 591 | | | | | | 321 | | | | | | 309 | | |
Deferred income tax: | | | | | | | | | | | | | | | | | | | |
暫時性差異的產生和逆轉
|
| | | | (42) | | | | | | (86) | | | | | | (47) | | |
Taxable losses
|
| | | | (302) | | | | | | 150 | | | | | | 155 | | |
遞延所得税總額
|
| | | | (344) | | | | | | 64 | | | | | | 108 | | |
Income tax expense
|
| | | $ | 247 | | | | | $ | 385 | | | | | $ | 417 | | |
| | |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2021 |
| |||||||||
按税前利潤(虧損)和法定税率計算的税金(注1)
|
| | | $ | 392 | | | | | ($ | 418) | | | | | ($ | 1,132) | | |
税收條例不允許的項目的影響
|
| | | | 51 | | | | | | 208 | | | | | | 32 | | |
不可抵扣的離岸所得税的影響
|
| | | | 387 | | | | | | 193 | | | | | | 110 | | |
税收條例規定的免税收入
|
| | | | (12) | | | | | | (14) | | | | | | — | | |
暫時性差異未確認為遞延所得税資產
|
| | | | (31) | | | | | | 150 | | | | | | 497 | | |
上一年度所得税少(高)估
|
| | | | 1 | | | | | | (50) | | | | | | 9 | | |
未確認為遞延所得税資產的應税損失
|
| | | | 144 | | | | | | 173 | | | | | | 893 | | |
遞延所得税資產變現評估變更
|
| | | | (1,016) | | | | | | (136) | | | | | | — | | |
美國子公司註冊地以外的其他州的影響
|
| | | | 117 | | | | | | 31 | | | | | | 7 | | |
日本暫繳税抵消所得税的影響
|
| | | | — | | | | | | (5) | | | | | | — | | |
Others
|
| | | | 214 | | | | | | 253 | | | | | | 1 | | |
Income tax expense
|
| | | $ | 247 | | | | | $ | 385 | | | | | $ | 417 | | |
| | |
2020
|
| |||||||||||||||||||||
| | |
January 1
|
| |
Recognized in
profit or loss |
| |
Net exchange
differences |
| |
December 31
|
| ||||||||||||
遞延所得税資產: | | | | | | | | | | | | | | | | | | | | | | | | | |
– Temporary differences: | | | | | | | | | | | | | | | | | | | | | | | | | |
Unrealised expenses
|
| | | $ | 36 | | | | | $ | 70 | | | | | $ | 4 | | | | | $ | 110 | | |
未實現匯兑損失
|
| | | | — | | | | | | 14 | | | | | | — | | | | | | 14 | | |
Others
|
| | | | 8 | | | | | | 1 | | | | | | 1 | | | | | | 10 | | |
– Taxable losses
|
| | | | 303 | | | | | | (150) | | | | | | 12 | | | | | | 165 | | |
| | | | | 347 | | | | | | (65) | | | | | | 17 | | | | | | 299 | | |
遞延所得税負債: | | | | | | | | | | | | | | | | | | | | | | | | | |
– Unrealised exchange gain
|
| | | | (1) | | | | | | 1 | | | | | | — | | | | | | — | | |
| | | | $ | 346 | | | | | ($ | 64) | | | | | $ | 17 | | | | | $ | 299 | | |
| | |
2021
|
| |||||||||||||||||||||
| | |
January 1
|
| |
Recognized in
profit or loss |
| |
Net exchange
differences |
| |
December 31
|
| ||||||||||||
遞延所得税資產: | | | | | | | | | | | | | | | | | | | | | | | | | |
– Temporary differences: | | | | | | | | | | | | | | | | | | | | | | | | | |
Unrealised expenses
|
| | | $ | 110 | | | | | $ | 63 | | | | | ($ | 15) | | | | | $ | 158 | | |
未實現匯兑損失
|
| | | | 14 | | | | | | (15) | | | | | | (1) | | | | | | (2) | | |
Others
|
| | | | 10 | | | | | | (1) | | | | | | — | | | | | | 9 | | |
– Taxable losses
|
| | | | 165 | | | | | | (155) | | | | | | (10) | | | | | | — | | |
| | | | $ | 299 | | | | | ($ | 108) | | | | | ($ | 26) | | | | | $ | 165 | | |
| | |
December 31, 2020
|
| ||||||||||||||||||
Year incurred
|
| |
Amount filed/
已評估 |
| |
Unused amount
|
| |
Unrecognized deferred
income tax assets |
| |
Expiry year
|
| |||||||||
2015
|
| | | $ | 7,164 | | | | | $ | 5,417 | | | | | $ | 5,417 | | | | 2025 | |
2016
|
| | | | 7,794 | | | | | | 6,142 | | | | | | 5,901 | | | | 2021~2036 | |
2017
|
| | | | 5,572 | | | | | | 5,572 | | | | | | 5,522 | | | | 2022~2037 | |
2018
|
| | | | 7,678 | | | | | | 7,678 | | | | | | 7,522 | | | |
2027~no expiration
|
|
2019
|
| | | | 918 | | | | | | 918 | | | | | | 918 | | | | 2024~2029 | |
2020
|
| | | | 868 | | | | | | 868 | | | | | | 868 | | | | 2030 | |
| | | | $ | 29,994 | | | | | $ | 26,595 | | | | | $ | 26,148 | | | | | |
| | |
December 31, 2021
|
| ||||||||||||||||||
Year incurred
|
| |
Amount filed/
已評估 |
| |
Unused amount
|
| |
Unrecognized deferred
income tax assets |
| |
Expiry year
|
| |||||||||
2015
|
| | | $ | 7,164 | | | | | $ | 4,930 | | | | | $ | 4,930 | | | | 2025 | |
2016
|
| | | | 7,794 | | | | | | 5,328 | | | | | | 5,328 | | | | 2022~2036 | |
2017
|
| | | | 5,572 | | | | | | 5,522 | | | | | | 5,522 | | | | 2022~2037 | |
2018
|
| | | | 7,678 | | | | | | 7,522 | | | | | | 7,522 | | | |
2027~no expiration
|
|
2019
|
| | | | 918 | | | | | | 918 | | | | | | 918 | | | | 2024~2029 | |
2020
|
| | | | 1,024 | | | | | | 1,024 | | | | | | 1,024 | | | | 2030 | |
2021
|
| | | | 3,586 | | | | | | 3,586 | | | | | | 3,586 | | | | no expiration | |
| | | | $ | 33,736 | | | | | $ | 28,831 | | | | | $ | 28,831 | | | | | |
| | |
December 31, 2020
|
| |
December 31, 2021
|
| ||||||
可扣除的暫時性差異
|
| | | $ | 813 | | | | | $ | 2,400 | | |
| | |
Year ended December 31, 2019
|
| |||||||||||||||
| | |
Amount after tax
|
| |
Weighted average
number of ordinary shares outstanding (share in thousands) |
| |
Losses
per share (in dollars) |
| |||||||||
每股基本虧損 | | | | | | | | | | | | | | | | | | | |
可歸因於普通的損失
母公司的股東 |
| | | ($ | 1,985) | | | | | | 301,503 | | | | | ($ | 0.01) | | |
每股攤薄虧損 | | | | | | | | | | | | | | | | | | | |
本集團普通股股東應佔虧損加上所有稀釋性潛在普通股的假設轉換
|
| | | ($ | 1,985) | | | | | | 301,503 | | | | | ($ | 0.01) | | |
| | |
Year ended December 31, 2020
|
| |||||||||||||||
| | |
Amount after tax
|
| |
Weighted average
number of ordinary shares outstanding (share in thousands) |
| |
Losses
per share (in dollars) |
| |||||||||
每股基本虧損 | | | | | | | | | | | | | | | | | | | |
可歸因於普通的損失
母公司的股東 |
| | | ($ | 5,593) | | | | | | 313,106 | | | | | ($ | 0.02) | | |
每股攤薄虧損 | | | | | | | | | | | | | | | | | | | |
本集團普通股股東應佔虧損加上所有稀釋性潛在普通股的假設轉換
|
| | | ($ | 5,593) | | | | | | 313,106 | | | | | ($ | 0.02) | | |
| | |
Year ended December 31, 2021
|
| |||||||||||||||
| | |
Amount after tax
|
| |
Weighted average
number of ordinary shares outstanding (share in thousands) |
| |
Losses
per share (in dollars) |
| |||||||||
每股基本虧損 | | | | | | | | | | | | | | | | | | | |
可歸因於普通的損失
母公司的股東 |
| | | ($ | 156,852) | | | | | | 299,165 | | | | | ($ | 0.52) | | |
每股攤薄虧損 | | | | | | | | | | | | | | | | | | | |
本集團普通股股東應佔虧損加上所有稀釋性潛在普通股的假設轉換
|
| | | ($ | 156,852) | | | | | | 299,165 | | | | | ($ | 0.52) | | |
| | |
2019
|
| |||||||||||||||
| | |
Financial liabilities
at fair value through profit or loss |
| |
租賃負債(包括
current portion) |
| |
融資負債
activities-gross |
| |||||||||
January 1
|
| | | $ | 30,469 | | | | | $ | 83 | | | | | $ | 30,552 | | |
Changes in cash flow from
financing activities |
| | | | 25,000 | | | | | | (193) | | | | | | 24,807 | | |
淨匯兑差額
|
| | | | — | | | | | | 13 | | | | | | 13 | | |
公允價值損益變動
|
| | | | 936 | | | | | | — | | | | | | 936 | | |
Changes in other non-cash
items – additions |
| | | | — | | | | | | 523 | | | | | | 523 | | |
December 31
|
| | | $ | 56,405 | | | | | $ | 426 | | | | | $ | 56,831 | | |
| | |
2020
|
| |||||||||||||||
| | |
Financial liabilities
at fair value through profit or loss |
| |
租賃負債(包括
current portion) |
| |
融資負債
activities-gross |
| |||||||||
January 1
|
| | | $ | 56,405 | | | | | $ | 426 | | | | | $ | 56,831 | | |
Changes in cash flow from
financing activities |
| | | | 50,000 | | | | | | (305) | | | | | | 49,695 | | |
淨匯兑差額
|
| | | | — | | | | | | 18 | | | | | | 18 | | |
公允價值損益變動
|
| | | | 2,022 | | | | | | — | | | | | | 2,022 | | |
Changes in other non-cash
items – additions |
| | | | — | | | | | | 201 | | | | | | 201 | | |
December 31
|
| | | $ | 108,427 | | | | | $ | 340 | | | | | $ | 108,767 | | |
| | |
2021
|
| |||||||||||||||
| | |
Financial liabilities
at fair value through profit or loss |
| |
租賃負債(包括
current portion) |
| |
融資負債
activities-gross |
| |||||||||
January 1
|
| | | $ | 108,427 | | | | | $ | 340 | | | | | $ | 108,767 | | |
Changes in cash flow from
financing activities |
| | | | — | | | | | | (393) | | | | | | (393) | | |
淨匯兑差額
|
| | | | — | | | | | | 13 | | | | | | 13 | | |
公允價值損益變動
|
| | | | 150,745 | | | | | | — | | | | | | 150,745 | | |
公允價值通過其他全面收益的變化
|
| | | | 58 | | | | | | — | | | | | | 58 | | |
Changes in other non-cash
items – additions |
| | | | — | | | | | | 678 | | | | | | 678 | | |
December 31
|
| | | $ | 259,230 | | | | | $ | 638 | | | | | $ | 259,868 | | |
Names of related parties
|
| |
與集團的關係
|
|
CyberLink Corp.(CyberLink) | | | 其他關聯方(對報告主體有重大影響) | |
CyberLink Inc.(CyberLink-日本) | | | 其他關聯方(Cyberlink的子公司) | |
| | |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2021 |
| |||||||||
Service revenue: | | | | | | | | | | | | | | | | | | | |
CyberLink
|
| | | $ | 7 | | | | | $ | 27 | | | | | $ | 35 | | |
| | |
December 31, 2020
|
| |
December 31, 2021
|
| ||||||
CyberLink
|
| | | $ | 15 | | | | | $ | — | | |
| | |
December 31, 2020
|
| |
December 31, 2021
|
| ||||||
CyberLink
|
| | | $ | 58 | | | | | $ | 44 | | |
CyberLink-Japan
|
| | | | 27 | | | | | | 29 | | |
| | | | $ | 85 | | | | | $ | 73 | | |
| | |
Description
|
| |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2021 |
| |||||||||
CyberLink
|
| |
Management service fee
|
| | | $ | 268 | | | | | $ | 157 | | | | | $ | 128 | | |
CyberLink-Japan
|
| |
Management service fee
|
| | | | 83 | | | | | | — | | | | | | — | | |
Other related parties
|
| |
Management service fee
|
| | | | 10 | | | | | | — | | | | | | — | | |
| | | | | | | $ | 361 | | | | | $ | 157 | | | | | $ | 128 | | |
| | |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2021 |
| |||||||||
CyberLink-Japan
|
| | | $ | — | | | | | $ | 91 | | | | | $ | 99 | | |
| | |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2021 |
| |||||||||
CyberLink
|
| | | $ | 391 | | | | | $ | — | | | | | $ | 530 | | |
| | |
December 31, 2020
|
| |
December 31, 2021
|
| ||||||
租賃總負債
|
| | | $ | 108 | | | | | $ | 429 | | |
減去:當期部分(顯示為‘當期租賃負債’)
|
| | | | (108) | | | | | | (268) | | |
| | | | $ | — | | | | | $ | 161 | | |
| | |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2021 |
| |||||||||
CyberLink
|
| | | $ | 4 | | | | | $ | 4 | | | | | $ | 4 | | |
| | |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2021 |
| |||||||||
工資和其他短期員工福利
|
| | | $ | 1,598 | | | | | $ | 1,691 | | | | | $ | 1,711 | | |
Share-based payment
|
| | | | 101 | | | | | | 83 | | | | | | 314 | | |
離職後福利
|
| | | | 13 | | | | | | 11 | | | | | | 12 | | |
| | | | $ | 1,712 | | | | | $ | 1,785 | | | | | $ | 2,037 | | |
| | |
December 31, 2020
|
| |
December 31, 2021
|
| ||||||
Total liabilities
|
| | | $ | 121,979 | | | | | $ | 279,346 | | |
Total equity
|
| | | ($ | 35,743) | | | | | ($ | 190,442) | | |
Gearing ratio
|
| | | | (3.41) | | | | | | (1.47) | | |
| | |
December 31, 2020
|
| |
December 31, 2021
|
| ||||||
Financial assets | | | | | | | | | | | | | |
攤銷成本的金融資產
|
| | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 79,018 | | | | | $ | 80,453 | | |
Accounts receivable
|
| | | | 5,509 | | | | | | 6,568 | | |
其他應收賬款(含關聯方)
|
| | | | 25 | | | | | | 6 | | |
支付保證金
|
| | | | 106 | | | | | | 135 | | |
| | | | $ | 84,658 | | | | | $ | 87,162 | | |
| | |
December 31, 2020
|
| |
December 31, 2021
|
| ||||||
財務負債 | | | | | | | | | | | | | |
按公允價值計提損益的財務負債
|
| | | | | | | | | | | | |
通過損益按公允價值指定的金融負債
|
| | | $ | 108,427 | | | | | $ | 259,230 | | |
攤銷成本的財務負債
|
| | | | | | | | | | | | |
其他應付款(含關聯方)
|
| | | $ | 7,049 | | | | | $ | 8,779 | | |
收到保證金
|
| | | | 27 | | | | | | 28 | | |
| | | | $ | 7,076 | | | | | $ | 8,807 | | |
Lease liabilities
|
| | | $ | 340 | | | | | $ | 638 | | |
| | |
December 31, 2020
|
| |||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Sensitivity analysis
|
| |||||||||
| | |
Foreign
currency amount (in thousands) |
| |
Exchange
rate |
| |
Functional
currency |
| |
Book value
(USD) |
| |
Degree of
variation |
| |
Effect on
profit or loss |
| ||||||||||||||||||
Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Monetary items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
USD:NTD
|
| | | $ | 10,042 | | | | | | 28.48 | | | | | $ | 285,996 | | | | | $ | 10,042 | | | | | | 1% | | | | | $ | 100 | | |
HKD:NTD
|
| | | | 541 | | | | | | 3.67 | | | | | | 1,985 | | | | | | 70 | | | | | | 1% | | | | | | 1 | | |
EUR:NTD
|
| | | | 949 | | | | | | 35.02 | | | | | | 33,234 | | | | | | 1,167 | | | | | | 1% | | | | | | 12 | | |
RMB:NTD
|
| | | | 3,548 | | | | | | 4.38 | | | | | | 15,540 | | | | | | 546 | | | | | | 1% | | | | | | 5 | | |
JPY:NTD
|
| | | | 184,537 | | | | | | 0.28 | | | | | | 51,670 | | | | | | 1,814 | | | | | | 1% | | | | | | 18 | | |
Monetary items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
USD:JPY
|
| | | | 122 | | | | | | 103.08 | | | | | | 12,576 | | | | | | 122 | | | | | | 1% | | | | | | 1 | | |
USD:RMB
|
| | | | 54 | | | | | | 6.51 | | | | | | 352 | | | | | | 54 | | | | | | 1% | | | | | | 1 | | |
| | |
December 31, 2021
|
| |||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Sensitivity analysis
|
| |||||||||
| | |
Foreign
currency amount (in thousands) |
| |
Exchange
rate |
| |
Functional
currency |
| |
Book value
(USD) |
| |
Degree of
variation |
| |
Effect on
profit or loss |
| ||||||||||||||||||
Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Monetary items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
USD:NTD
|
| | | $ | 13,774 | | | | | | 27.68 | | | | | $ | 381,264 | | | | | $ | 13,774 | | | | | | 1% | | | | | $ | 138 | | |
EUR:NTD
|
| | | | 1,888 | | | | | | 31.32 | | | | | | 59,132 | | | | | | 2,136 | | | | | | 1% | | | | | | 21 | | |
JPY:NTD
|
| | | | 279,248 | | | | | | 0.24 | | | | | | 67,020 | | | | | | 2,421 | | | | | | 1% | | | | | | 24 | | |
財務負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Monetary items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
USD:JPY
|
| | | | 248 | | | | | | 115.09 | | | | | | 28,542 | | | | | | 248 | | | | | | 1% | | | | | | 2 | | |
USD:RMB
|
| | | | 79 | | | | | | 6.37 | | | | | | 503 | | | | | | 79 | | | | | | 1% | | | | | | 1 | | |
非衍生金融負債:2020年12月31日
|
| |
Less than
1 year |
| |
Between 2
and 5 years |
| |
Over
5 years |
| |||||||||
按公允價值計提損益的財務負債
|
| | | $ | — | | | | | $ | — | | | | | $ | 108,427 | | |
其他應付款(含關聯方)
|
| | | | 7,049 | | | | | | — | | | | | | — | | |
Lease liabilities (Note)
|
| | | | 229 | | | | | | 116 | | | | | | — | | |
收到保證金
|
| | | | — | | | | | | 27 | | | | | | — | | |
非衍生金融負債:2021年12月31日
|
| |
Less than
1 year |
| |
Between 2
and 5 years |
| |
Over
5 years |
| ||||||
按公允價值計提損益的財務負債
|
| | | $ | — | | | | | $ | 259,230 | | | |
$—
|
|
其他應付款(含關聯方)
|
| | | | 8,779 | | | | | | — | | | |
—
|
|
Lease liabilities (Note)
|
| | | | 456 | | | | | | 190 | | | |
—
|
|
收到保證金
|
| | | | — | | | | | | 28 | | | |
—
|
|
December 31, 2020
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
經常性公允價值計量 | | | | | | | | | | | | | | | | | | | | | | | | | |
按公允價值計提損益的財務負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
Compound instrument:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
可轉換優先股
|
| | | $ | — | | | | | $ | — | | | | | $ | 108,427 | | | | | $ | 108,427 | | |
December 31, 2021
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
經常性公允價值計量 | | | | | | | | | | | | | | | | | | | | | | | | | |
按公允價值計提損益的財務負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
Compound instrument:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
可轉換優先股
|
| | | $ | — | | | | | $ | — | | | | | $ | 259,230 | | | | | $ | 259,230 | | |
| | |
2020
|
| |
2021
|
| ||||||
| | |
Compound instrument:
可轉換優先選項 shares |
| |
Compound instrument:
可轉換優先選項 shares |
| ||||||
At January 1
|
| | | $ | 56,405 | | | | | $ | 108,427 | | |
在損益中確認的損益 | | | | | | | | | | | | | |
記為營業外收入和費用
|
| | | | 2,022 | | | | | | 150,745 | | |
在其他全面收益中確認的損益 | | | | | | | | | | | | | |
通過
在金融工具中記錄為信用風險變化
其他綜合收益 |
| | | | — | | | | | | 58 | | |
Issued in the period
|
| | | | 50,000 | | | | | | — | | |
At December 31
|
| | | $ | 108,427 | | | | | $ | 259,230 | | |
| | |
Fair value at
December 31, 2020 |
| |
Valuation
technique |
| |
Significant
unobservable input |
| |
Relationship
of inputs to fair value |
| |||
複合儀器: | | | | | | | | | | | | | | | | |
可轉換優先股
|
| | | $ | 108,427 | | | |
Market
approach |
| |
Discount for
lack of marketability |
| | 缺乏適銷性的折扣越高,公允價值越低 | |
| | |
Fair value at
December 31, 2021 |
| |
Valuation
technique |
| |
Significant
unobservable input |
| |
Relationship
of inputs to fair value |
| |||
複合儀器: | | | | | | | | | | | | | | | | |
可轉換優先股
|
| | | $ | 259,230 | | | |
Market
approach |
| |
Discount for
lack of marketability |
| |
缺乏適銷性的折扣越高,公允價值越低
|
|
| | | | | | |
Income
approach |
| |
Weighted
average cost of capital |
| |
The higher the
weighted average cost of capital, the lower the fair value |
| ||
| | | | | | |
Income
approach |
| | Exit multiple | | | 退出倍數越高,公允價值越高 | |
| | | | | | | | | | | |
December 31, 2020
|
| |||||||||
| | | | | | | | | | | |
在損益中確認
|
| |||||||||
| | |
Input
|
| |
Change
|
| |
Favourable
change |
| |
Unfavourable
change |
| |||||||||
財務負債 | | | | | | | | | | | | | | | | | | | | | | |
可轉換優先股
|
| |
缺乏適銷性的折扣
|
| | | | ±1% | | | | | $ | 1,084 | | | | | ($ | 1,084) | | |
| | | | | | | | | | | |
December 31, 2021
|
| |||||||||
| | | | | | | | | | | |
在損益中確認
|
| |||||||||
| | |
Input
|
| |
Change
|
| |
Favourable
change |
| |
Unfavourable
change |
| |||||||||
財務負債 | | | | | | | | | | | | | | | | | | | | | | |
可轉換優先股
|
| |
缺乏適銷性的折扣
|
| | | | ±1% | | | | | $ | 2,738 | | | | | ($ | 2,763) | | |
| | | 加權平均資本成本 | | | | | ±1% | | | | | $ | 4,556 | | | | | ($ | 4,386) | | |
| | | Exit multiple | | | | | ±1% | | | | | $ | 1,212 | | | | | ($ | 1,212) | | |
| | |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2021 |
| |||||||||
| | |
Revenue
|
| |
Revenue
|
| |
Revenue
|
| |||||||||
United States
|
| | | $ | 12,282 | | | | | $ | 14,965 | | | | | $ | 20,173 | | |
Japan
|
| | | | 2,677 | | | | | | 3,236 | | | | | | 4,520 | | |
France
|
| | | | 2,245 | | | | | | 3,219 | | | | | | 3,206 | | |
Others
|
| | | | 5,726 | | | | | | 8,453 | | | | | | 12,861 | | |
| | | | $ | 22,930 | | | | | $ | 29,873 | | | | | $ | 40,760 | | |
| | |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2021 |
| |||||||||
| | |
Revenue
|
| |
Revenue
|
| |
Revenue
|
| |||||||||
Client A
|
| | | $ | 3,566 | | | | | $ | 5,708 | | | | | $ | 5,869 | | |
Client B
|
| | | | 3,175 | | | | | | 393 | | | | | | 219 | | |
| | | | | |
December 31, 2021
|
| |
June 30, 2022
|
| ||||||
Assets
|
| |
Notes
|
| |
Amount
|
| |
Amount
|
| ||||||
Current assets | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| |
6(1)
|
| | | $ | 80,453 | | | | | $ | 82,773 | | |
當前合同資產
|
| | | | | | | — | | | | | | 1,964 | | |
應收賬款
|
| |
6(2)
|
| | | | 6,568 | | | | | | 7,607 | | |
其他應收款
|
| | | | | | | 6 | | | | | | 28 | | |
其他應收賬款 - 關聯方
|
| |
7
|
| | | | — | | | | | | 2 | | |
當期所得税資產
|
| | | | | | | 63 | | | | | | 63 | | |
Inventories
|
| | | | | | | 88 | | | | | | 52 | | |
其他流動資產
|
| | | | | | | 299 | | | | | | 146 | | |
流動資產總額
|
| | | | | | | 87,477 | | | | | | 92,635 | | |
Non-current assets | | | | | | | | | | | | | | | | |
財產、廠房和設備
|
| |
6(3)
|
| | | | 407 | | | | | | 390 | | |
使用權資產
|
| |
6(4) and 7
|
| | | | 620 | | | | | | 431 | | |
無形資產
|
| |
6(5)
|
| | | | 100 | | | | | | 108 | | |
遞延所得税資產
|
| | | | | | | 165 | | | | | | 139 | | |
支付保證金
|
| | | | | | | 135 | | | | | | 129 | | |
非流動資產合計
|
| | | | | | | 1,427 | | | | | | 1,197 | | |
Total assets
|
| | | | | | $ | 88,904 | | | | | $ | 93,832 | | |
| | | | | |
December 31, 2021
|
| |
June 30, 2022
|
| ||||||
Liabilities and Equity
|
| |
Notes
|
| |
Amount
|
| |
Amount
|
| ||||||
Current liabilities | | | | | | | | | | | | | | | | |
當前合同負債
|
| |
6(14)
|
| | | $ | 9,021 | | | | | $ | 10,418 | | |
Other payables
|
| |
6(7)
|
| | | | 8,706 | | | | | | 8,088 | | |
其他Oracle Payables - 關聯方
|
| |
7
|
| | | | 73 | | | | | | 51 | | |
當期納税義務
|
| | | | | | | 104 | | | | | | 133 | | |
現行撥備
|
| |
6(8)
|
| | | | 1,058 | | | | | | 1,495 | | |
流動租賃負債
|
| |
7
|
| | | | 449 | | | | | | 348 | | |
其他流動負債
|
| | | | | | | 384 | | | | | | 136 | | |
流動負債總額
|
| | | | | | | 19,795 | | | | | | 20,669 | | |
非流動負債 | | | | | | | | | | | | | | | | |
按公允價值計提損益的非流動金融負債
|
| |
6(6)
|
| | | | 259,230 | | | | | | 230,863 | | |
非流動租賃負債
|
| |
7
|
| | | | 189 | | | | | | 77 | | |
固定福利負債淨額,非流動
|
| | | | | | | 104 | | | | | | 97 | | |
收到保證金
|
| | | | | | | 28 | | | | | | 26 | | |
非流動負債合計
|
| | | | | | | 259,551 | | | | | | 231,063 | | |
總負債
|
| | | | | | | 279,346 | | | | | | 251,732 | | |
Equity | | | | | | | | | | | | | | | | |
Capital stock | | | | | | | | | | | | | | | | |
Common stock
|
| |
6(11)
|
| | | | 30,152 | | | | | | 32,815 | | |
資本盈餘
|
| |
6(12)
|
| | | | 2,871 | | | | | | 6,806 | | |
Retained earnings | | | | | | | | | | | | | | | | |
累計赤字
|
| |
6(13)
|
| | | | (224,097) | | | | | | (197,145) | | |
其他股權
|
| | | | | | | 632 | | | | | | (376) | | |
Total equity
|
| | | | | | | (190,442) | | | | | | (157,900) | | |
負債和權益合計
|
| | | | | | $ | 88,904 | | | | | $ | 93,832 | | |
| | | | | |
Six months ended June 30
|
| |||||||||
| | | | | |
2021
|
| |
2022
|
| ||||||
Items
|
| |
Notes
|
| |
Amount
|
| |
Amount
|
| ||||||
Revenue
|
| |
6(14) and 7
|
| | | $ | 17,288 | | | | | $ | 23,379 | | |
銷售和服務成本
|
| |
6(9)(19)(20)
|
| | | | (2,594) | | | | | | (3,282) | | |
Gross profit
|
| | | | | | | 14,694 | | | | | | 20,097 | | |
運營費用
|
| |
6(4)(9)(19)(20) and 7
|
| | | | | | | | | | | | |
銷售和營銷費用
|
| | | | | | | (10,761) | | | | | | (12,087) | | |
一般和行政費用
|
| | | | | | | (1,133) | | | | | | (4,700) | | |
研發費用
|
| | | | | | | (4,184) | | | | | | (5,358) | | |
總運營費用
|
| | | | | | | (16,078) | | | | | | (22,145) | | |
Operating loss
|
| | | | | | | (1,384) | | | | | | (2,048) | | |
營業外收入和費用
|
| | | | | | | | | | | | | | | |
利息收入
|
| |
6(15)
|
| | | | 65 | | | | | | 178 | | |
Other income
|
| |
6(16)
|
| | | | 9 | | | | | | 11 | | |
其他得失
|
| |
6(6)(17)
|
| | | | (1,695) | | | | | | 28,977 | | |
Finance costs
|
| |
6(4)(18) and 7
|
| | | | (3) | | | | | | (5) | | |
營業外收支合計
|
| | | | | | | (1,624) | | | | | | 29,161 | | |
所得税前收入(虧損)
|
| | | | | | | (3,008) | | | | | | 27,113 | | |
所得税費用
|
| |
6(21)
|
| | | | (137) | | | | | | (161) | | |
Net (loss) income
|
| | | | | | ($ | 3,145) | | | | | $ | 26,952 | | |
其他綜合收益(虧損) | | | | | | | | | | | | | | | | |
不會重新分類為損益的其他全面虧損的組成部分
|
| | | | | | | | | | | | | | | |
金融工具 - 優先股信用風險變化
|
| |
6(6)
|
| | | $ | — | | | | | ($ | 7) | | |
將重新分類為損益的其他全面收益(虧損)的組成部分
|
| | | | | | | | | | | | | | | |
對外業務翻譯產生的匯兑差額
|
| | | | | | | 107 | | | | | | (1,001) | | |
其他綜合收益(虧損),淨額
|
| | | | | | $ | 107 | | | | | ($ | 1,008) | | |
綜合(虧損)收入總額
|
| | | | | | ($ | 3,038) | | | | | $ | 25,944 | | |
淨(虧損)收入,歸因於: | | | | | | | | | | | | | | | | |
母公司的股東
|
| | | | | | ($ | 3,145) | | | | | $ | 26,952 | | |
可歸因於的綜合(虧損)收入總額: | | | | | | | | | | | | | | | | |
母公司的股東
|
| | | | | | ($ | 3,038) | | | | | $ | 25,944 | | |
(虧損)每股收益
|
| |
6(22)
|
| | | | | | | | | | | | |
每股基本(虧損)收益
|
| | | | | | ($ | 0.011) | | | | | $ | 0.083 | | |
每股攤薄虧損
|
| | | | | | ($ | 0.011) | | | | | ($ | 0.003) | | |
| | | | | |
母公司所有者應佔權益
|
| | ||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | |
Capital surplus
|
| | | | | | | |
Other equity interest
|
| | | | | | | ||||||||||||||||||
| | |
Notes
|
| |
Common
stock |
| |
Additional
paid-in capital |
| |
Employee
stock options |
| |
Accumulated
deficit |
| |
Exchange
differences arising on translation of foreign operations |
| |
Credit risks
changes in financial instrument- Preference shares |
| |
Total
|
| |||||||||||||||||||||
Year 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at January 1, 2021
|
| | | | | | $ | 29,840 | | | | | $ | 125 | | | | | $ | 946 | | | | | ($ | 67,221) | | | | | $ | 567 | | | | | $ | — | | | | | ($ | 35,743) | | |
該期間的淨虧損
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,145) | | | | | | — | | | | | | — | | | | | | (3,145) | | |
其他綜合收益
period |
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 107 | | | | | | — | | | | | | 107 | | |
綜合(虧損)收入總額
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,145) | | | | | | 107 | | | | | | — | | | | | | (3,038) | | |
基於股份的支付交易
|
| |
6(10)
|
| | | | — | | | | | | — | | | | | | 86 | | | | | | — | | | | | | — | | | | | | — | | | | | | 86 | | |
Balance at June 30, 2021
|
| | | | | | $ | 29,840 | | | | | $ | 125 | | | | | $ | 1,032 | | | | | ($ | 70,366) | | | | | $ | 674 | | | | | $ | — | | | | | ($ | 38,695) | | |
Year 2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at January 1, 2022
|
| | | | | | $ | 30,152 | | | | | $ | 308 | | | | | $ | 2,563 | | | | | ($ | 224,097) | | | | | $ | 690 | | | | | ($ | 58) | | | | | ($ | 190,442) | | |
該期間的淨收入
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 26,952 | | | | | | — | | | | | | — | | | | | | 26,952 | | |
本期其他全面虧損
|
| |
6(6)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,001) | | | | | | (7) | | | | | | (1,008) | | |
綜合收益(虧損)合計
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 26,952 | | | | | | (1,001) | | | | | | (7) | | | | | | 25,944 | | |
基於股份的支付交易
|
| |
6(10)
|
| | | | — | | | | | | — | | | | | | 1,006 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,006 | | |
行使員工股票期權
|
| |
6(10)
|
| | | | 2,663 | | | | | | 5,447 | | | | | | (2,518) | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,592 | | |
Balance at June 30, 2022
|
| | | | | | $ | 32,815 | | | | | $ | 5,755 | | | | | $ | 1,051 | | | | | ($ | 197,145) | | | | | ($ | 311) | | | | | ($ | 65) | | | | | ($ | 157,900) | | |
| | | | | |
Six months ended June 30
|
| |||||||||
| | |
Notes
|
| |
2021
|
| |
2022
|
| ||||||
經營活動的現金流 | | | | | | | | | | | | | | | | |
(虧損)税前利潤
|
| | | | | | ($ | 3,008) | | | | | $ | 27,113 | | |
Adjustments
|
| | | | | | | | | | | | | | | |
調整以調節(虧損)利潤
|
| | | | | | | | | | | | | | | |
折舊費用
|
| |
6(3)(4)(19)
|
| | | | 285 | | | | | | 357 | | |
攤銷費用
|
| |
6(5)(19)
|
| | | | 24 | | | | | | 31 | | |
利息收入
|
| |
6(15)
|
| | | | (65) | | | | | | (178) | | |
利息支出
|
| |
6(4)(18)
|
| | | | 3 | | | | | | 5 | | |
按公允價值計入損益的金融負債淨虧損(收益)
|
| |
6(6)(17)
|
| | | | 1,129 | | | | | | (28,374) | | |
員工股票期權成本
|
| |
6(10)(20)
|
| | | | 86 | | | | | | 1,006 | | |
經營性資產和負債變動
|
| | | | | | | | | | | | | | | |
營運資產變動
|
| | | | | | | | | | | | | | | |
應收賬款
|
| | | | | | | 1,505 | | | | | | (1,283) | | |
合同資產
|
| | | | | | | — | | | | | | (2,038) | | |
其他應收款
|
| | | | | | | 7 | | | | | | (3) | | |
其他應收賬款 - 關聯方
|
| | | | | | | 15 | | | | | | (2) | | |
Inventories
|
| | | | | | | — | | | | | | 36 | | |
其他流動資產
|
| | | | | | | (56) | | | | | | 145 | | |
經營負債變動
|
| | | | | | | | | | | | | | | |
當前合同負債
|
| | | | | | | 3,272 | | | | | | 1,973 | | |
Other payables
|
| | | | | | | (509) | | | | | | (137) | | |
其他Oracle Payables - 關聯方
|
| | | | | | | 37 | | | | | | (15) | | |
其他流動負債
|
| | | | | | | (16) | | | | | | (215) | | |
現行撥備
|
| | | | | | | 387 | | | | | | 529 | | |
固定福利負債淨額,非流動
|
| | | | | | | — | | | | | | 1 | | |
運營產生的現金流入(流出)
|
| | | | | | | 3,096 | | | | | | (1,049) | | |
收到利息
|
| | | | | | | 62 | | | | | | 159 | | |
Interest paid
|
| | | | | | | (3) | | | | | | (5) | | |
Income tax paid
|
| | | | | | | (361) | | | | | | (111) | | |
來自(用於)經營活動的淨現金流
|
| | | | | | | 2,794 | | | | | | (1,006) | | |
投資活動產生的現金流 | | | | | | | | | | | | | | | | |
購置房產、廠房和設備
|
| |
6(3)
|
| | | | (67) | | | | | | (137) | | |
無形資產收購
|
| |
6(5)
|
| | | | — | | | | | | (46) | | |
增加已支付的保證金
|
| | | | | | | (19) | | | | | | — | | |
用於投資活動的淨現金流
|
| | | | | | | (86) | | | | | | (183) | | |
融資活動的現金流 | | | | | | | | | | | | | | | | |
償還租賃債務本金部分
|
| |
6(4)(23)
|
| | | | (218) | | | | | | (255) | | |
行使員工股票期權
|
| |
6(10)
|
| | | | — | | | | | | 5,592 | | |
融資活動的現金流量淨額(用於)
|
| | | | | | | (218) | | | | | | 5,337 | | |
匯率變動對現金和現金等價物的影響
|
| | | | | | | 226 | | | | | | (1,828) | | |
現金和現金等價物淨增長
|
| | | | | | | 2,716 | | | | | | 2,320 | | |
期初現金及現金等價物
|
| | | | | | | 79,018 | | | | | | 80,453 | | |
期末現金和現金等價物
|
| | | | | | $ | 81,734 | | | | | $ | 82,773 | | |
新標準、新解釋和新修訂
|
| |
Effective date by IASB
|
|
對《國際財務報告準則3》的修訂,《概念框架參考》 | | |
January 1, 2022
|
|
對《國際會計準則》第16號“財產、廠房和設備:預期用途前的收益”的修正
|
| |
January 1, 2022
|
|
對《國際會計準則第37號》《繁重的合同和履行合同的成本》的修正 | | |
January 1, 2022
|
|
Annual improvements to IFRS Standards 2018 – 2020 | | |
January 1, 2022
|
|
新標準、新解釋和新修訂
|
| |
Effective date by IASB
|
|
對《國際財務報告準則第10號》和《國際會計準則第28號》的修訂,《投資者與其聯營或合資企業之間出售或出資資產》 | | |
To be determined by
IASB |
|
對《國際會計準則》第1號《流動或非流動負債分類》的修訂 | | |
January 1, 2023
|
|
對《國際會計準則》第1號《會計政策披露》的修訂 | | |
January 1, 2023
|
|
對《國際會計準則》第8號《會計估計定義》的修正 | | |
January 1, 2023
|
|
對《國際會計準則》第12號的修訂,《與單一交易產生的資產和負債有關的遞延税金》 | | |
January 1, 2023
|
|
| | | | | | | | |
Ownership (%)
|
| |||
Name of investor
|
| |
Name of subsidiary
|
| |
Main business activities
|
| |
December 31,
2021 |
| |
June 30,
2022 |
|
The Company | | |
Perfect Mobile Corp.
(Taiwan) |
| |
Design, development,
marketing and sales of mobile applications |
| |
100%
|
| |
100%
|
|
The Company | | |
Perfect Corp. (USA)
|
| |
Marketing and sales of
mobile applications |
| |
100%
|
| |
100%
|
|
The Company | | |
Perfect Corp. (Japan)
|
| |
Marketing and sales of
mobile applications |
| |
100%
|
| |
100%
|
|
The Company | | |
Perfect Corp. (Shanghai)
|
| |
Marketing and sales of
mobile applications |
| |
100%
|
| |
100%
|
|
The Company | | |
Perfect Mobile Corp.(B.V.I.)
|
| |
Investment activities
|
| |
100%
|
| |
100%
|
|
The Company | | |
Beauty Corp.
|
| |
For business combination
通過SPAC交易的目的 |
| |
100%
|
| |
100%
|
|
The Company | | |
Fashion Corp.
|
| |
For business combination
通過SPAC交易的目的 |
| |
100%
|
| |
100%
|
|
| | |
December 31, 2021
|
| |
June 30, 2022
|
| ||||||
Petty cash
|
| | | $ | 1 | | | | | $ | 1 | | |
支票賬户
|
| | | | 1,882 | | | | | | 688 | | |
活期存款
|
| | | | 38,591 | | | | | | 29,075 | | |
Time deposits
|
| | | | 39,800 | | | | | | 52,800 | | |
Others
|
| | | | 179 | | | | | | 209 | | |
| | | | $ | 80,453 | | | | | $ | 82,773 | | |
| | |
December 31, 2021
|
| |
June 30, 2022
|
| ||||||
應收賬款
|
| | | $ | 6,568 | | | | | $ | 7,607 | | |
| | |
December 31, 2021
|
| |
June 30, 2022
|
| ||||||
Not past due
|
| | | $ | 5,773 | | | | | $ | 5,291 | | |
Up to 30 days
|
| | | | 508 | | | | | | 240 | | |
31 to 90 days
|
| | | | 121 | | | | | | 1,448 | | |
91 to 180 days
|
| | | | 138 | | | | | | 569 | | |
Over 181 days
|
| | | | 28 | | | | | | 59 | | |
| | | | $ | 6,568 | | | | | $ | 7,607 | | |
| | |
Leasehold
Improvements |
| |
Machinery
|
| |
Office
Equipment |
| |
Total
|
| ||||||||||||
At December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost
|
| | | $ | 516 | | | | | $ | 552 | | | | | $ | 48 | | | | | $ | 1,116 | | |
累計折舊
|
| | | | (393) | | | | | | (296) | | | | | | (20) | | | | | | (709) | | |
| | | | $ | 123 | | | | | $ | 256 | | | | | $ | 28 | | | | | $ | 407 | | |
At January 1, 2022
|
| | | $ | 123 | | | | | $ | 256 | | | | | $ | 28 | | | | | $ | 407 | | |
Additions
|
| | | | 37 | | | | | | 100 | | | | | | — | | | | | | 137 | | |
折舊費用
|
| | | | (61) | | | | | | (61) | | | | | | (5) | | | | | | (127) | | |
淨匯兑差額
|
| | | | (7) | | | | | | (19) | | | | | | (1) | | | | | | (27) | | |
期末賬面金額
|
| | | $ | 92 | | | | | $ | 276 | | | | | $ | 22 | | | | | $ | 390 | | |
| | |
Leasehold
Improvements |
| |
Machinery
|
| |
Office
Equipment |
| |
Total
|
| ||||||||||||
At June 30, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost
|
| | | $ | 517 | | | | | $ | 610 | | | | | $ | 46 | | | | | $ | 1,173 | | |
累計折舊
|
| | | | (425) | | | | | | (334) | | | | | | (24) | | | | | | (783) | | |
| | | | $ | 92 | | | | | $ | 276 | | | | | $ | 22 | | | | | $ | 390 | | |
|
| | |
December 31, 2021
|
| |
Year ended
December 31, 2021 |
| |
June 30, 2022
|
| |
Six months ended
June 30, 2022 |
| ||||||||||||
| | |
Carrying amount
|
| |
Depreciation charge
|
| |
Carrying amount
|
| |
Depreciation charge
|
| ||||||||||||
Buildings
|
| | | $ | 521 | | | | | $ | 339 | | | | | $ | 304 | | | | | $ | 187 | | |
商務車輛
|
| | | | 99 | | | | | | 50 | | | | | | 127 | | | | | | 43 | | |
| | | | $ | 620 | | | | | $ | 389 | | | | | $ | 431 | | | | | $ | 230 | | |
| | |
Six months ended
June 30, 2021 |
| |
Six months ended
June 30, 2022 |
| ||||||
影響損益的事項 | | | | | | | | | | | | | |
租賃負債利息支出
|
| | | $ | 3 | | | | | $ | 5 | | |
短期租賃合同費用
|
| | | | 185 | | | | | | 198 | | |
| | | | $ | 188 | | | | | $ | 203 | | |
| | |
Software
|
| |
Other intangible
assets |
| |
Total
|
| |||||||||
At December 31, 2021 | | | | | | | | | | | | | | | | | | | |
Cost
|
| | | $ | 78 | | | | | $ | 82 | | | | | $ | 160 | | |
累計攤銷
|
| | | | (33) | | | | | | (27) | | | | | | (60) | | |
| | | | $ | 45 | | | | | $ | 55 | | | | | $ | 100 | | |
At January 1, 2022
|
| | | $ | 45 | | | | | $ | 55 | | | | | $ | 100 | | |
Additions
|
| | | | 46 | | | | | | — | | | | | | 46 | | |
攤銷費用
|
| | | | (18) | | | | | | (13) | | | | | | (31) | | |
淨匯兑差額
|
| | | | (4) | | | | | | (3) | | | | | | (7) | | |
期末賬面金額
|
| | | $ | 69 | | | | | $ | 39 | | | | | $ | 108 | | |
At June 30, 2022 | | | | | | | | | | | | | | | | | | | |
Cost
|
| | | $ | 117 | | | | | $ | 77 | | | | | $ | 194 | | |
累計攤銷
|
| | | | (48) | | | | | | (38) | | | | | | (86) | | |
| | | | $ | 69 | | | | | $ | 39 | | | | | $ | 108 | | |
| | |
Six months ended
June 30, 2021 |
| |
Six months ended
June 30, 2022 |
| ||||||
研發費用
|
| | | $ | 24 | | | | | $ | 31 | | |
Items
|
| |
December 31,
2021 |
| |
June 30,
2022 |
| ||||||
Non-current items: | | | | | | | | | | | | | |
通過損益按公允價值指定的金融負債
|
| | | ||||||||||
優先股負債
|
| | | $ | 105,469 | | | | | $ | 105,469 | | |
新增:估值調整
|
| | | | 153,761 | | | | | | 125,394 | | |
| | | | $ | 259,230 | | | | | $ | 230,863 | | |
| | |
Six months ended
June 30, 2021 |
| |
Six months ended
June 30, 2022 |
| ||||||
在損益中確認的淨(虧損)收益 | | | | | | | | | | | | | |
按公允價值通過損益優先股負債指定的金融負債
|
| | | ($ | 1,129) | | | | | $ | 28,374 | | |
在其他全面收益中確認的淨虧損 | | | | | | | | | | | | | |
按公允價值通過損益優先股負債指定的金融負債
|
| | | $ | — | | | | | ($ | 7) | | |
| | |
December 31, 2021
|
| |
June 30, 2022
|
| ||||||
Employee bonus
|
| | | $ | 3,766 | | | | | $ | 4,027 | | |
Payroll
|
| | | | 1,934 | | | | | | 1,431 | | |
專業服務費
|
| | | | 1,358 | | | | | | 1,238 | | |
促銷費
|
| | | | 851 | | | | | | 628 | | |
銷售增值税應付款
|
| | | | 225 | | | | | | 193 | | |
郵電費
|
| | | | 178 | | | | | | 190 | | |
Others
|
| | | | 394 | | | | | | 381 | | |
| | | | $ | 8,706 | | | | | $ | 8,088 | | |
| | |
Warranty
|
| |||
At December 31, 2021
|
| | | $ | 1,058 | | |
額外撥備
|
| | | | 529 | | |
淨匯兑差額
|
| | | | (92) | | |
At June 30, 2022
|
| | | $ | 1,495 | | |
| | |
December 31, 2021
|
| |
June 30, 2022
|
| ||||||
Current
|
| | | $ | 1,058 | | | | | $ | 1,495 | | |
Type of arrangement
|
| |
Grant date
|
| |
Quantity
granted (units in thousands) |
| |
Contract period
|
| |
Vesting conditions
|
|
員工股票期權
|
| | 2022.1.21 | | |
12,103
|
| | Five years | | |
2 years’ service: exercise 50%;
3 years’ service: exercise 75%;
4 years’ service: exercise 100%
|
|
Type of arrangement
|
| |
Grant date
|
| |
Quantity
granted (units in thousands) |
| |
Contract period
|
| |
Vesting conditions
|
|
員工股票期權
|
| | 2018.7.31 | | |
11,575
|
| |
Four years and one month
|
| |
2 years’ service: exercise 50%;
3 years’ service: exercise 75%;
4 years’ service: exercise 100%
|
|
員工股票期權
|
| | 2019.1.15 | | |
1,112
|
| |
Four years and one month
|
| |
2 years’ service: exercise 50%;
3 years’ service: exercise 75%;
4 years’ service: exercise 100%
|
|
員工股票期權
|
| | 2019.5.1 | | |
8,970
|
| | Five years | | |
2 years’ service: exercise 50%;
3 years’ service: exercise 75%;
4 years’ service: exercise 100%
|
|
員工股票期權
|
| | 2021.4.19 | | |
1,197
|
| |
Four years and one month
|
| |
2 years’ service: exercise 50%;
3 years’ service: exercise 75%;
4 years’ service: exercise 100%
|
|
員工股票期權
|
| | 2021.5.1 | | |
5,021
|
| | Five years | | |
2 years’ service: exercise 50%;
3 years’ service: exercise 75%;
4 years’ service: exercise 100%
|
|
員工股票期權
|
| | 2021.11.18 | | |
2,170
|
| | Five years | | |
2 years’ service: exercise 50%;
3 years’ service: exercise 75%;
4 years’ service: exercise 100%
|
|
| | |
2021
|
| |
2022
|
| ||||||||||||||||||
| | |
No. of
options (units in thousands) |
| |
Weighted-
average exercise price (in dollars) |
| |
No. of
options (units in thousands) |
| |
Weighted-
average exercise price (in dollars) |
| ||||||||||||
截至1月1日的未償還期權
|
| | | | 23,046 | | | | | $ | 0.18 | | | | | | 26,629 | | | | | $ | 0.21 | | |
已授予期權
|
| | | | 4,981 | | | | | | 0.30 | | | | | | 12,103 | | | | | | 0.70 | | |
選項被取消
|
| | | | (383) | | | | | | 0.22 | | | | | | (241) | | | | | | 0.70 | | |
選項已行使
|
| | | | — | | | | | | — | | | | | | (26,629) | | | | | | 0.21 | | |
截至6月30日的未償還期權
|
| | | | 27,644 | | | | | | 0.20 | | | | | | 11,862 | | | | | | 0.70 | | |
6月30日可行使的期權
|
| | | | 12,657 | | | | | | | | | | | | — | | | | | | | | |
Type of arrangement
|
| |
Grant date
|
| |
Stock
price (in dollars) |
| |
Exercise
price (in dollars) |
| |
Expected
price volatility |
| |
Expected
option life |
| |
Expected
dividends |
| |
Risk-free
interest rate |
| |
Fair value
per unit (in dollars) |
| |||||||||||||||||||||
員工股票期權
|
| | 2018.7.31 | | | | $ | 0.1386 | | | | | $ | 0.1000 | | | | | | 40.34% | | | | | | 3.42 | | | | | | 0.00% | | | | | | 2.79% | | | | | $ | 0.0620 | | |
員工股票期權
|
| | 2019.1.15 | | | | | 0.1777 | | | | | | 0.1000 | | | | | | 39.29% | | | | | | 3.42 | | | | | | 0.00% | | | | | | 2.52% | | | | | | 0.0947 | | |
員工股票期權
|
| | 2019.5.1 | | | | | 0.1777 | | | | | | 0.3000 | | | | | | 39.31% | | | | | | 3.88 | | | | | | 0.00% | | | | | | 2.29% | | | | | | 0.0295 | | |
員工股票期權
|
| | 2021.4.19 | | | | | 0.1691 | | | | | | 0.1000 | | | | | | 39.64% | | | | | | 3.42 | | | | | | 0.00% | | | | | | 0.45% | | | | | | 0.0828 | | |
員工股票期權
|
| | 2021.5.1 | | | | | 0.1689 | | | | | | 0.3000 | | | | | | 39.16% | | | | | | 3.88 | | | | | | 0.00% | | | | | | 0.58% | | | | | | 0.0228 | | |
員工股票期權
|
| | 2021.11.18 | | | | | 0.8931 | | | | | | 0.3000 | | | | | | 53.27% | | | | | | 3.88 | | | | | | 0.00% | | | | | | 1.05% | | | | | | 0.6397 | | |
員工股票期權
|
| | 2022.1.21 | | | | | 0.9547 | | | | | | 0.7000 | | | | | | 53.75% | | | | | | 3.88 | | | | | | 0.00% | | | | | | 1.46% | | | | | | 0.4893 | | |
| | |
Six months
ended June 30, 2021 |
| |
Six months
ended June 30, 2022 |
| ||||||
Equity settled
|
| | | $ | 86 | | | | | $ | 1,006 | | |
| | |
2022
|
| |||
At January 1
|
| | | | 301,521 | | |
行使員工股票期權
|
| | | | 26,629 | | |
At June 30
|
| | | | 328,150 | | |
| | |
Six months
ended June 30, 2021 |
| |
Six months
ended June 30, 2022 |
| ||||||
與客户簽訂合同的收入
|
| | | $ | 17,288 | | | | | $ | 23,379 | | |
Six months ended June 30, 2021
|
| |
United
States |
| |
Japan
|
| |
France
|
| |
Others
|
| |
Total
|
| |||||||||||||||
外部客户合同收入
|
| | | $ | 7,948 | | | | | $ | 2,221 | | | | | $ | 1,464 | | | | | $ | 5,655 | | | | | $ | 17,288 | | |
收入確認時間
At a point in time |
| | | $ | 1,265 | | | | | $ | 417 | | | | | $ | 359 | | | | | $ | 1,130 | | | | | $ | 3,171 | | |
Over time
|
| | | | 6,683 | | | | | | 1,804 | | | | | | 1,105 | | | | | | 4,525 | | | | | | 14,117 | | |
| | | | $ | 7,948 | | | | | $ | 2,221 | | | | | $ | 1,464 | | | | | $ | 5,655 | | | | | $ | 17,288 | | |
Six months ended June 30, 2022
|
| |
United
States |
| |
Japan
|
| |
France
|
| |
Others
|
| |
Total
|
| |||||||||||||||
外部客户合同收入
|
| | | $ | 11,214 | | | | | $ | 2,659 | | | | | $ | 1,918 | | | | | $ | 7,588 | | | | | $ | 23,379 | | |
收入確認時間
At a point in time |
| | | $ | 1,593 | | | | | $ | 762 | | | | | $ | 569 | | | | | $ | 1,290 | | | | | $ | 4,214 | | |
Over time
|
| | | | 9,621 | | | | | | 1,897 | | | | | | 1,349 | | | | | | 6,298 | | | | | | 19,165 | | |
| | | | $ | 11,214 | | | | | $ | 2,659 | | | | | $ | 1,918 | | | | | $ | 7,588 | | | | | $ | 23,379 | | |
| | |
Six months ended
June 30, 2021 |
| |
Six months ended
June 30, 2022 |
| ||||||
Licensing
|
| | | $ | 3,155 | | | | | $ | 4,119 | | |
AR/AI雲解決方案和訂閲
|
| | | | 12,892 | | | | | | 18,184 | | |
廣告
|
| | | | 1,225 | | | | | | 981 | | |
Others (Note 1)
|
| | | | 16 | | | | | | 95 | | |
Total
|
| | | $ | 17,288 | | | | | $ | 23,379 | | |
| | |
December 31, 2021
|
| |
June 30, 2022
|
| ||||||
Contract assets: | | | | ||||||||||
未開票應收賬款
|
| | | $ | — | | | | | $ | 1,964 | | |
Contract liabilities: | | | | ||||||||||
預付銷售收據
|
| | | $ | 9,021 | | | | | $ | 10,418 | | |
| | |
Six months ended
June 30, 2021 |
| |
Six months ended
June 30, 2022 |
| ||||||
已確認的收入已計入合同負債餘額
the beginning of the period |
| | | ||||||||||
預付銷售收據
|
| | | $ | 3,819 | | | | | $ | 7,104 | | |
| | |
Six months ended
June 30, 2021 |
| |
Six months ended
June 30, 2022 |
| ||||||
銀行存款利息收入
|
| | | $ | 65 | | | | | $ | 178 | | |
| | |
Six months ended
June 30, 2021 |
| |
Six months ended
June 30, 2022 |
| ||||||
Other income
|
| | | $ | 9 | | | | | $ | 11 | | |
| | |
Six months ended
June 30, 2021 |
| |
Six months ended
June 30, 2022 |
| ||||||
匯兑(虧損)收益
|
| | | ($ | 566) | | | | | $ | 603 | | |
(虧損)按公允價值通過利潤計算的金融負債收益或
loss |
| | | | (1,129) | | | | | | 28,374 | | |
| | | | ($ | 1,695) | | | | | $ | 28,977 | | |
| | |
Six months ended
June 30, 2021 |
| |
Six months ended
June 30, 2022 |
| ||||||
利息支出 - 租賃負債
|
| | | $ | 3 | | | | | $ | 5 | | |
| | |
Six months ended
June 30, 2021 |
| |
Six months ended
June 30, 2022 |
| ||||||
銷貨成本
|
| | | $ | 2 | | | | | $ | 32 | | |
員工福利支出
|
| | | | 10,151 | | | | | | 13,949 | | |
專業服務費
|
| | | | 752 | | | | | | 3,689 | | |
促銷費
|
| | | | 4,276 | | | | | | 3,359 | | |
服務提供費用
|
| | | | 1,827 | | | | | | 2,347 | | |
Warranty cost
|
| | | | 387 | | | | | | 529 | | |
使用權資產折舊
|
| | | | 183 | | | | | | 230 | | |
財產、廠房和設備折舊
|
| | | | 102 | | | | | | 127 | | |
無形資產攤銷
|
| | | | 24 | | | | | | 31 | | |
Others
|
| | | | 968 | | | | | | 1,134 | | |
總運營成本和運營費用
|
| | | $ | 18,672 | | | | | $ | 25,427 | | |
| | |
Six months ended
June 30, 2021 |
| |
Six months ended
June 30, 2022 |
| ||||||
工資和薪金
|
| | | $ | 9,002 | | | | | $ | 11,341 | | |
員工股票期權
|
| | | | 86 | | | | | | 1,006 | | |
員工保險費
|
| | | | 616 | | | | | | 709 | | |
Pension costs
|
| | | | 307 | | | | | | 351 | | |
其他人員費用
|
| | | | 140 | | | | | | 542 | | |
| | | | $ | 10,151 | | | | | $ | 13,949 | | |
| | |
Six months ended
June 30, 2021 |
| |
Six months ended
June 30, 2022 |
| ||||||
Current tax: | | | | | | | | | | | | | |
當期已確認的當期税費
|
| | | $ | 69 | | | | | $ | 161 | | |
當期税額合計
|
| | | | 69 | | | | | | 161 | | |
Deferred income tax: | | | | | | | | | | | | | |
Taxable losses
|
| | | | 68 | | | | | | — | | |
遞延所得税總額
|
| | | | 68 | | | | | | — | | |
所得税費用
|
| | | $ | 137 | | | | | $ | 161 | | |
| | |
Six months ended June 30, 2021
|
| |||||||||||||||
| | |
Amount after
tax |
| |
Weighted average
number of ordinary shares outstanding (share in thousands) |
| |
Loss per
share (in dollars) |
| |||||||||
Basic loss per share | | | | | | | | | | | | | | | | | | | |
母公司普通股股東應佔虧損
|
| | | ($ | 3,145) | | | | | | 298,397 | | | | | ($ | 0.011) | | |
Dilutive loss per share | | | | | | | | | | | | | | | | | | | |
本集團普通股股東應佔虧損加上所有稀釋性潛在普通股的假設轉換
|
| | | ($ | 3,145) | | | | | | 298,397 | | | | | ($ | 0.011) | | |
| | |
Six months ended June 30, 2022
|
| |||||||||||||||
| | |
Amount after
tax |
| |
Weighted average
number of ordinary shares outstanding (share in thousands) |
| |
Earnings
(loss) per share (in dollars) |
| |||||||||
基本每股收益 | | | | | | | | | | | | | | | | | | | |
母公司普通股股東應佔利潤
|
| | | $ | 26,952 | | | | | | 324,747 | | | | | $ | 0.083 | | |
Dilutive loss per share | | | | | | | | | | | | | | | | | | | |
母公司普通股股東應佔虧損
|
| | | | |||||||||||||||
假設轉換所有稀釋性潛在普通股
|
| | | | |||||||||||||||
可轉換優先股
|
| | | | (28,374) | | | | | | 242,331 | | | | | | (0.12) | | |
本集團普通股股東應佔虧損加上所有稀釋性潛在普通股的假設轉換
|
| | | ($ | 1,422) | | | | | | 567,078 | | | | | ($ | 0.003) | | |
| | |
Financial liabilities
at fair value through profit or loss |
| |
Lease liabilities
(including current portion) |
| |
Liabilities from
financing activities-gross |
| |||||||||
December 31, 2021
|
| | | $ | 259,230 | | | | | $ | 638 | | | | | $ | 259,868 | | |
融資活動的現金流變化
|
| | | | — | | | | | | (255) | | | | | | (255) | | |
淨匯兑差額
|
| | | | — | | | | | | (37) | | | | | | (37) | | |
公允價值損益變動
|
| | | | (28,374) | | | | | | — | | | | | | (28,374) | | |
公允價值通過其他全面收益的變化
|
| | | | 7 | | | | | | — | | | | | | 7 | | |
其他非現金項目 - 增加的變化
|
| | | | — | | | | | | 79 | | | | | | 79 | | |
June 30, 2022
|
| | | $ | 230,863 | | | | | $ | 425 | | | | | $ | 231,288 | | |
Names of related parties
|
| |
與集團的關係
|
|
CyberLink Corp. (CyberLink) | | | 其他關聯方(對報告主體有重大影響) | |
CyberLink Inc.(CyberLink-日本) | | | 其他關聯方(Cyberlink的子公司) | |
| | |
Six months ended
June 30, 2021 |
| |
Six months ended
June 30, 2022 |
| ||||||
Service revenue: | | | | | | | | | | | | | |
CyberLink
|
| | | $ | 16 | | | | | $ | 14 | | |
| | |
December 31, 2021
|
| |
June 30, 2022
|
| ||||||
CyberLink
|
| | | $ | — | | | | | $ | 2 | | |
| | |
December 31, 2021
|
| |
June 30, 2022
|
| ||||||
CyberLink
|
| | | $ | 44 | | | | | $ | 26 | | |
CyberLink-日本
|
| | | | 29 | | | | | | 25 | | |
| | | | $ | 73 | | | | | $ | 51 | | |
| | |
Description
|
| |
Six months
ended June 30, 2021 |
| |
Six months
ended June 30, 2022 |
| ||||||
CyberLink
|
| |
Management service fee
|
| | | $ | 66 | | | | | $ | 47 | | |
| | |
Six months
ended June 30, 2021 |
| |
Six months
ended June 30, 2022 |
| ||||||
CyberLink-日本
|
| | | $ | 47 | | | | | $ | 48 | | |
| | |
Six months
ended June 30, 2021 |
| |
Six months
ended June 30, 2022 |
| ||||||
CyberLink
|
| | | $ | 429 | | | | | $ | — | | |
| | |
December 31, 2021
|
| |
June 30, 2022
|
| ||||||
租賃負債總額
|
| | | $ | 429 | | | | | $ | 275 | | |
減去:當期部分(顯示為‘當期租賃負債’)
|
| | | | (268) | | | | | | (235) | | |
| | | | $ | 161 | | | | | $ | 40 | | |
| | |
Six months
ended June 30, 2021 |
| |
Six months
ended June 30, 2022 |
| ||||||
CyberLink
|
| | | $ | 1 | | | | | $ | 3 | | |
| | |
Six months
ended June 30, 2021 |
| |
Six months
ended June 30, 2022 |
| ||||||
工資和其他短期員工福利
|
| | | $ | 944 | | | | | $ | 1,111 | | |
股份支付
|
| | | | 19 | | | | | | 155 | | |
離職後福利
|
| | | | 6 | | | | | | 6 | | |
| | | | $ | 969 | | | | | $ | 1,272 | | |
| | |
December 31, 2021
|
| |
June 30, 2022
|
| ||||||
總負債
|
| | | $ | 279,346 | | | | | $ | 251,732 | | |
Total equity
|
| | | ($ | 190,442) | | | | | ($ | 157,900) | | |
Gearing ratio
|
| | | | (1.47) | | | | | | (1.59) | | |
| | |
December 31, 2021
|
| |
June 30, 2022
|
| ||||||
Financial assets | | | | | | | | | | | | | |
攤銷成本的金融資產
|
| | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 80,453 | | | | | $ | 82,773 | | |
應收賬款
|
| | | | 6,568 | | | | | | 7,607 | | |
其他應收賬款(含
|
| | | | | | | | | | | | |
(br}關聯方)
|
| | | | 6 | | | | | | 30 | | |
支付保證金
|
| | | | 135 | | | | | | 129 | | |
| | | | $ | 87,162 | | | | | $ | 90,539 | | |
| | |
December 31, 2021
|
| |
June 30, 2022
|
| ||||||
財務負債 | | | | | | | | | | | | | |
按公允價值計提損益的財務負債
|
| | | | | | | | | | | | |
按公允價值通過損益指定的金融負債
|
| | | $ | 259,230 | | | | | $ | 230,863 | | |
攤銷成本的財務負債
|
| | | | | | | | | | | | |
其他應付款(含關聯方)
|
| | | $ | 8,779 | | | | | $ | 8,139 | | |
收到保證金
|
| | | | 28 | | | | | | 26 | | |
| | | | $ | 8,807 | | | | | $ | 8,165 | | |
租賃負債
|
| | | $ | 638 | | | | | $ | 425 | | |
| | |
December 31, 2021
|
| |||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Sensitivity analysis
|
| |||||||||
| | |
Foreign
currency amount (in thousands) |
| |
Exchange
rate |
| |
Functional
currency |
| |
Book value
(USD) |
| |
Degree of
variation |
| |
Effect on
profit or loss |
| ||||||||||||||||||
Financial assets | | | | | | | | ||||||||||||||||||||||||||||||
Monetary items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
USD:NTD
|
| | | $ | 13,774 | | | | | | 27.68 | | | | | $ | 381,264 | | | | | $ | 13,774 | | | | | | 1% | | | | | $ | 138 | | |
EUR:NTD
|
| | | | 1,888 | | | | | | 31.32 | | | | | | 59,132 | | | | | | 2,136 | | | | | | 1% | | | | | | 21 | | |
JPY:NTD
|
| | | | 279,248 | | | | | | 0.24 | | | | | | 67,020 | | | | | | 2,421 | | | | | | 1% | | | | | | 24 | | |
財務負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Monetary items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
USD:RMB
|
| | | | 79 | | | | | | 6.37 | | | | | | 503 | | | | | | 79 | | | | | | 1% | | | | | | 1 | | |
USD:JPY
|
| | | | 248 | | | | | | 115.09 | | | | | | 28,542 | | | | | | 248 | | | | | | 1% | | | | | | 2 | | |
| | |
June 30, 2022
|
| |||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Sensitivity analysis
|
| |||||||||
| | |
Foreign
currency amount (in thousands) |
| |
Exchange
rate |
| |
Functional
currency |
| |
Book value
(USD) |
| |
Degree of
variation |
| |
Effect on
profit or loss |
| ||||||||||||||||||
Financial assets | | | | | | | | ||||||||||||||||||||||||||||||
Monetary items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
USD:NTD
|
| | | $ | 16,215 | | | | | | 29.72 | | | | | $ | 481,910 | | | | | $ | 16,215 | | | | | | 1% | | | | | $ | 162 | | |
EUR:NTD
|
| | | | 2,138 | | | | | | 31.05 | | | | | | 66,385 | | | | | | 2,234 | | | | | | 1% | | | | | | 22 | | |
JPY:NTD
|
| | | | 366,283 | | | | | | 0.22 | | | | | | 80,582 | | | | | | 2,711 | | | | | | 1% | | | | | | 27 | | |
財務負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Monetary items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
USD:RMB
|
| | | | 70 | | | | | | 6.70 | | | | | | 469 | | | | | | 70 | | | | | | 1% | | | | | | 1 | | |
USD:JPY
|
| | | | 185 | | | | | | 136.21 | | | | | | 25,199 | | | | | | 185 | | | | | | 1% | | | | | | 2 | | |
December 31, 2021
|
| |
Less than
1 year |
| |
Between 2
and 5 years |
| |
Over
5 years |
| |||||||||
按公允價值計提損益的財務負債
|
| | | $ | — | | | | | $ | 259,230 | | | | | $ | — | | |
其他應付款(含關聯方)
|
| | | | 8,779 | | | | | | — | | | | | | — | | |
租賃負債(注)
|
| | | | 456 | | | | | | 190 | | | | | | — | | |
收到保證金
|
| | | | — | | | | | | 28 | | | | | | — | | |
June 30, 2022
|
| |
Less than
1 year |
| |
Between 2
and 5 years |
| |
Over
5 years |
| ||||||
按公允價值計提損益的財務負債
|
| | | $ | — | | | | | $ | 230,863 | | | |
$—
|
|
其他應付款(含關聯方)
|
| | | | 8,139 | | | | | | — | | | |
—
|
|
租賃負債(注)
|
| | | | 352 | | | | | | 77 | | | |
—
|
|
收到保證金
|
| | | | — | | | | | | 26 | | | |
—
|
|
December 31, 2021
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
經常性公允價值計量 | | | | | | | | | | | | | | | | | | | | | | | | | |
按公允價值計提損益的財務負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
Compound instrument:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
可轉換優先股
|
| | | $ | — | | | | | $ | — | | | | | $ | 259,230 | | | | | $ | 259,230 | | |
June 30, 2022
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
經常性公允價值計量 | | | | | | | | | | | | | | | | | | | | | | | | | |
按公允價值計提損益的財務負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
Compound instrument:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
可轉換優先股
|
| | | $ | — | | | | | $ | — | | | | | $ | 230,863 | | | | | $ | 230,863 | | |
| | |
Compound instrument:
Convertible preference shares |
| |||
At December 31, 2021
|
| | | $ | 259,230 | | |
在損益中確認的損益 | | | | | | | |
記為營業外收入和費用
|
| | | | (28,374) | | |
在其他全面收益中確認的損益 | | | | | | | |
通過其他綜合收益在金融工具中記錄為信用風險變化
|
| | | | 7 | | |
At June 30, 2022
|
| | | $ | 230,863 | | |
| | |
Fair value at
December 31, 2021 |
| |
Valuation
technique |
| |
Significant
unobservable input |
| |
Relationship
of inputs to fair value |
| |||
Compound instrument: | | | | | | | | | | | | | | | | |
可轉換優先股
|
| | | $ | 259,230 | | | |
Market
approach |
| |
Discount for
lack of marketability |
| |
The higher the
discount for lack of marketability, the lower the fair value |
|
| | | | | | | | |
Income
approach |
| |
Weighted
average cost of capital |
| |
The higher the
weighted average cost of capital, the lower the fair value |
|
| | | | | | | | |
Income
approach |
| | Exit multiple | | |
The higher the
exit multiple, the higher the fair value |
|
| | |
Fair value at
June 30, 2022 |
| |
Valuation
technique |
| |
Significant
unobservable input |
| |
Relationship
of inputs to fair value |
| |||
Compound instrument: | | | | | | | | | | | | | | | | |
可轉換優先股
|
| | | $ | 230,863 | | | |
Market
approach |
| |
Discount for
lack of marketability |
| |
The higher the
discount for lack of marketability, the lower the fair value |
|
| | | | | | | | |
Market
approach |
| |
Market
multiple |
| |
The higher the
market multiple, the lower the fair value |
|
| | | | | | | | |
Income
approach |
| |
Weighted
average cost of capital |
| |
The higher the
weighted average cost of capital, the lower the fair value |
|
| | | | | | | | |
Income
approach |
| | Exit multiple | | |
The higher the
exit multiple, the higher the fair value |
|
| | | | | | | | | | | |
December 31, 2021
|
| |||||||||
| | | | | | | | | | | |
Recognised in profit or loss
|
| |||||||||
| | |
Input
|
| |
Change
|
| |
Favourable
change |
| |
Unfavourable
change |
| |||||||||
金融負債可轉換優先股
|
| | 缺乏適銷性的折扣 | | | | | ±1% | | | | | $ | 2,738 | | | | | ($ | 2,763) | | |
| | | 加權平均資本成本 | | | | | ±1% | | | | | $ | 4,556 | | | | | ($ | 4,386) | | |
| | | Exit multiple | | | | | ±1% | | | | | $ | 1,212 | | | | | ($ | 1,212) | | |
| | | | | | | | | | | |
June 30, 2022
|
| |||||||||
| | | | | | | | | | | |
Recognised in profit or loss
|
| |||||||||
| | |
Input
|
| |
Change
|
| |
Favourable
change |
| |
Unfavourable
change |
| |||||||||
Financial liabilities
可轉換優先股 |
| | 缺乏適銷性的折扣 | | | | | ±10% | | | | | $ | 24,362 | | | | | ($ | 24,403) | | |
| | | Market multiple | | | | | ±20% | | | | | $ | 11,324 | | | | | ($ | 11,341) | | |
| | | 加權平均資本成本 | | | | | ±2% | | | | | $ | 8,198 | | | | | ($ | 7,592) | | |
| | | Exit multiple | | | | | ±10% | | | | | $ | 12,221 | | | | | ($ | 12,238) | | |
| | |
Six months ended
June 30, 2021 |
| |
Six months ended
June 30, 2022 |
| ||||||
| | |
Revenue
|
| |
Revenue
|
| ||||||
United States
|
| | | | 7,948 | | | | | | 11,214 | | |
Japan
|
| | | | 2,221 | | | | | | 2,659 | | |
France
|
| | | | 1,464 | | | | | | 1,918 | | |
Others
|
| | | | 5,655 | | | | | | 7,588 | | |
| | | | $ | 17,288 | | | | | $ | 23,379 | | |
| | |
Six months ended
June 30, 2021 |
| |
Six months ended
June 30, 2022 |
| ||||||
| | |
Revenue
|
| |
Revenue
|
| ||||||
Client A
|
| | | $ | 1,858 | | | | | $ | 1,503 | | |