|
State of Israel
|
| |
3663
|
| |
Not applicable
|
|
|
(州或其他管轄範圍
公司或組織) |
| |
(主要標準工業
分類代碼號) |
| |
(I.R.S. Employer
識別碼) |
|
|
Michael Kaplan
Brian Wolfe Davis Polk & Wardwell LLP 450 Lexington Avenue New York, New York 10017 Tel: (212) 450-4000 |
| |
Richard J. Mann
Perry Wildes Gross Law Firm 1 Azrieli Center, Round Tower Tel Aviv 6701101 Israel |
|
| | |
Page
|
| |||
Selected Definitions
|
| | | | 1 | | |
有關前瞻性陳述的告誡聲明
|
| | | | 5 | | |
招股説明書摘要
|
| | | | 7 | | |
The Offering
|
| | | | 10 | | |
Risk Factors
|
| | | | 11 | | |
Use of Proceeds
|
| | | | 53 | | |
我們證券的市場價格
|
| | | | 54 | | |
未經審計的形式簡明合併財務信息
|
| | | | 55 | | |
管理層對財務狀況和經營成果的討論和分析
|
| | | | 77 | | |
Business
|
| | | | 99 | | |
Management
|
| | | | 120 | | |
Satixfy普通股説明
|
| | | | 141 | | |
Satixfy認股權證説明
|
| | | | 150 | | |
證券的實益所有權
|
| | | | 157 | | |
符合未來出售條件的Satixfy普通股
|
| | | | 159 | | |
Selling Shareholders
|
| | | | 162 | | |
某些關係和關聯方交易
|
| | | | 164 | | |
美國聯邦所得税考慮因素
|
| | | | 166 | | |
以色列的某些重要税務考慮
|
| | | | 174 | | |
Plan of Distribution
|
| | | | 181 | | |
Legal Matters
|
| | | | 184 | | |
Experts
|
| | | | 184 | | |
您可以在哪裏找到更多信息
|
| | | | 184 | | |
財務報表索引
|
| | | | F-1 | | |
| | |
As of June 30, 2022
|
| |||||||||
| | |
Shares
|
| |
%
|
| ||||||
耐力公眾股東(1)
|
| | | | 10,012,928 | | | | | | 20.7% | | |
Sponsor(2) | | | | | 3,142,000 | | | | | | 6.5% | | |
PIPE Investors(3)
|
| | | | 1,000,000 | | | | | | 2.1% | | |
現有SatixFy股東(4)
|
| | | | 34,230,954 | | | | | | 70.7% | | |
截至2022年6月30日已發行普通股總數(5)
|
| | | | 48,385,882 | | | | | | 100.0% | | |
| | |
As of June 30, 2022
|
| |||||||||||||||||||||||||||||||||||||||
| | |
SatixFy
(Historical, IFRS) |
| |
Endurance
(Historical, U.S. GAAP) |
| |
IFRS and
Accounting Policy Adjustments |
| |
Notes
|
| |
Additional
Transaction Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| |||||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
CURRENT ASSETS: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | | 23,007 | | | | | | 49 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18,080 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 406 | | | | | | D | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20,000 | | | | | | D | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (800) | | | | | | D | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (9,937) | | | | | | E | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (6,000) | | | | | | E | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (3,766) | | | | | | E | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,500) | | | | | | F1 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,379) | | | | | | F2 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (2,000) | | | | | | F3 | | | | | | | | |
Prepaid expenses
|
| | | | | | | | | | 621 | | | | | | | | | | | | | | | | | | 1,500 | | | | | | F1 | | | | | | 2,121 | | |
遠期購買協議衍生產品
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 13,815 | | | | | | B1 | | | | | | 13,815 | | |
應收貿易賬款
|
| | | | 1,202 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,202 | | |
Contract asset
|
| | | | 4,035 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,035 | | |
Other current assets
|
| | | | 7,259 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,259 | | |
Inventory
|
| | | | 771 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 771 | | |
Total Current Assets
|
| | | | 36,274 | | | | | | 670 | | | | | | | | | | | | | | | | | | 10,339 | | | | | | | | | | | | 47,283 | | |
NON-CURRENT ASSETS: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
信託賬户中持有的現金
|
| | | | | | | | | | 201,268 | | | | | | | | | | | | | | | | | | (201,268) | | | | | | D | | | | | | — | | |
Right-of-use asset
|
| | | | 3,098 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,098 | | |
物業、廠房和設備網
|
| | | | 989 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 989 | | |
遠期購買協議衍生產品
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 27,051 | | | | | | B2 | | | | | | 27,051 | | |
Investment in Jet Talk
|
| | | | 2,026 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,026 | | |
Other non-current assets
|
| | | | 220 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 220 | | |
非流動資產合計
|
| | | | 6,333 | | | | | | 201,268 | | | | | | | | | | | | | | | | | | (174,217) | | | | | | | | | | | | 33,384 | | |
Total Assets
|
| | | | 42,607 | | | | | | 201,938 | | | | | | | | | | | | | | | | | | (163,878) | | | | | | | | | | | | 80,667 | | |
負債和股東權益(赤字)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade payables
|
| | | | 1,394 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,394 | | |
金融機構的短期貸款
|
| | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
Related parties
|
| | | | 174 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174 | | |
ESA advance payments
|
| | | | 10,137 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10,137 | | |
Lease liabilities
|
| | | | 936 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 936 | | |
其他應付帳款和應計費用
|
| | | | 7,464 | | | | | | 3,766 | | | | | | | | | | | | | | | | | | (3,766) | | | | | | E | | | | | | 7,464 | | |
客户預付款
|
| | | | 12,258 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12,258 | | |
普通股可能被贖回
|
| | | | | | | | | | | | | | | | 201,268 | | | | | | A | | | | | | (201,268) | | | | | | A | | | | | | — | | |
流動負債總額
|
| | | | 32,363 | | | | | | 3,766 | | | | | | | | | | | | | | | | | | (3,766) | | | | | | | | | | | | 32,363 | | |
| | |
As of June 30, 2022
|
| |||||||||||||||||||||||||||||||||||||||
| | |
SatixFy
(Historical, IFRS) |
| |
Endurance
(Historical, U.S. GAAP) |
| |
IFRS and
Accounting Policy Adjustments |
| |
Notes
|
| |
Additional
Transaction Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| |||||||||||||||||||||
非流動負債: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
金融機構的長期貸款
|
| | | | 50,470 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50,470 | | |
Lease liabilities
|
| | | | 2,638 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,638 | | |
Warrant liabilities
|
| | | | 1,290 | | | | | | 2,036 | | | | | | | | | | | | | | | | | | (1,290) | | | | | | G1 | | | | | | 1,087 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (2,036) | | | | | | G2 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,020 | | | | | | H | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67 | | | | | | I | | | | | | | | |
調價份額負債
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 11,047 | | | | | | K | | | | | | 11,047 | | |
延期承銷佣金
|
| | | | | | | | | | 9,000 | | | | | | | | | | | | | | | | | | (6,000) | | | | | | E | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (3,000) | | | | | | J | | | | | | | | |
其他長期負債
|
| | | | 1,390 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,390 | | |
非流動負債合計
|
| | | | 55,788 | | | | | | 11,036 | | | | | | 201,268 | | | | | | | | | | | | (201,460) | | | | | | | | | | | | 66,632 | | |
Total Liabilities
|
| | | | 88,151 | | | | | | 14,802 | | | | | | 201,268 | | | | | | | | | | | | (205,226) | | | | | | | | | | | | 98,995 | | |
MEZZANINE EQUITY: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
可能贖回的耐力股票
|
| | | | | | | | | | 201,268 | | | | | | (201,268) | | | | | | A | | | | | | | | | | | | | | | | | | — | | |
股東權益(虧損) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Share capital
|
| | | | 4 | | | | | | 1 | | | | | | | | | | | | | | | | | | (5) | | | | | | | | | | | | — | | |
Share premium
|
| | | | 53,443 | | | | | | | | | | | | | | | | | | | | | | | | 5 | | | | | | | | | | | | 211,393 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52,349 | | | | | | K | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107,057 | | | | | | L | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,041 | | | | | | H | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,290 | | | | | | G1 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (4,792) | | | | | | E | | | | | | | | |
Accumulated deficit
|
| | | | (98,991) | | | | | | (14,133) | | | | | | | | | | | | | | | | | | (800) | | | | | | D | | | | | | (229,721) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,000 | | | | | | J | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,020) | | | | | | H | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,036 | | | | | | G2 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12,097 | | | | | | N | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (2,000) | | | | | | F3 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (123,386) | | | | | | P | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (6,524) | | | | | | E | | | | | | | | |
股東權益合計(虧損)
|
| | | | (45,544) | | | | | | (14,132) | | | | | | | | | | | | | | | | | | 41,348 | | | | | | | | | | | | (18,328) | | |
總負債和股東權益(赤字)
|
| | | | 42,607 | | | | | | 201,938 | | | | | | — | | | | | | | | | | | | (163,878) | | | | | | | | | | | | 80,667 | | |
|
| | |
For the Six Months Ended June 30, 2022
|
| ||||||||||||||||||||||||||||||
| | |
SatixFy
(Historical, IFRS) |
| |
Endurance
(Historical, U.S. GAAP) Six Months ended June 30, 2022) |
| |
Financing-
Related Transaction Accounting Adjustments |
| |
Additional
Transaction Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| |||||||||||||||
Revenues
|
| | | | 3,311 | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,311 | | |
Cost sales and services
|
| | | | (1,524) | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,524) | | |
Gross profit
|
| | | | 1,787 | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,787 | | |
Operating expenses
|
| | | | — | | | | | | (3,119) | | | | | | | | | | | | | | | | | | | | | (3,119) | | |
研發費用淨額
|
| | | | (9,045) | | | | | | | | | | | | | | | | | | | | | | | | | | | (9,045) | | |
銷售和營銷費用
|
| | | | (1,020) | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,020) | | |
一般和行政費用
|
| | | | (4,216) | | | | | | | | | | | | | | | | | | | | | | | | | | | (4,216) | | |
運營利潤(虧損)
|
| | | | (12,494) | | | | | | (3,119) | | | | | | | | | | | | | | | | | | | | | (15,613) | | |
Finance income
|
| | | | 210 | | | | | | 260 | | | | | | | | | | | | | | | | | | | | | 470 | | |
Finance expense
|
| | | | (6,677) | | | | | | | | | | | | 1,651 | | | | | | | | | DD2 | | | | | | (5,482) | | |
| | | | | | | | | | | | | | | | | (456) | | | | | | | | | DD2 | | | | | | | | |
權證負債公允價值變動
|
| | | | | | | | | | 7,305 | | | | | | | | | | | | | | | | | | | | | 7,305 | | |
按權益法核算的公司虧損份額,淨額
|
| | | | (111) | | | | | | | | | | | | | | | | | | | | | | | | | | | (111) | | |
所得税前收入(虧損)
|
| | | | (19,072) | | | | | | 4,446 | | | | | | 1,195 | | | | | | | | | | | | | | | (13,431) | | |
Income taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | — | | |
當期淨收益(虧損)
|
| | | | (19,072) | | | | | | 4,446 | | | | | | 1,195 | | | | | | | | | | | | | | | (13,431) | | |
每股收益(虧損)(見附註4)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
加權平均已發行普通股、基本普通股和稀釋後普通股
|
| | | | 18,601,000 | | | | | |
A類: 20,000,000 B類: 5,000,000 |
| | | | | | | | | | | | | | | | | | | | 48,385,882 | | |
普通股持有者每股收益(虧損),基本和稀釋後收益
|
| |
$(1.03)
|
| |
Class A:
$0.18 Class B: $0.18 |
| | | | | | | | | | | | | | | | |
$(0.28)
|
|
| | |
For the Year Ended December 31, 2021
|
| |||||||||||||||||||||||||||||||||
| | |
SatixFy
(Historical, IFRS) |
| |
Endurance
(Historical, U.S. GAAP) April 23 through December 31, 2021) |
| |
Financing-
Related Transaction Accounting Adjustments |
| |
Additional
Transaction Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| ||||||||||||||||||
Revenues
|
| | | | 21,720 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21,720 | | |
Cost sales and services
|
| | | | (8,843) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (8,843) | | |
Gross profit
|
| | | | 12,877 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12,877 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
研發費用淨額
|
| | | | (17,944) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (17,944) | | |
銷售和營銷費用
|
| | | | (1,752) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,752) | | |
一般和行政費用
|
| | | | (3,735) | | | | | | | | | | | | | | | | | | (1,500) | | | | | | Aa1 | | | | | | (8,614) | | |
| | | | | | | | | | | | | | | | | | | | | | | (1,379) | | | | | | AA2 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (2,000) | | | | | | AA3 | | | | | | | | |
組建和運營成本
|
| | | | | | | | | | (1,821) | | | | | | | | | | | | | | | | | | | | | | | | (1,821) | | |
上市及相關交易成本
|
| | | | | | | | | | | | | | | | | | | | | | (8,033) | | | | | | BB | | | | | | (121,078) | | |
| | | | | | | | | | | | | | | | | | | | | | | (113,045) | | | | | | 抄送 | | | | | | | | |
運營利潤(虧損)
|
| | | | (10,554) | | | | | | (1,821) | | | | | | | | | | | | (125,957) | | | | | | | | | | | | (138,332) | | |
Finance income
|
| | | | — | | | | | | 8 | | | | | | | | | | | | | | | | | | | | | | | | 8 | | |
Finance expense
|
| | | | (4,598) | | | | | | | | | | | | (3,485) | | | | | | | | | | | | DD1 | | | | | | (9,624) | | |
| | | | | | | | | | | | | | | | | (741) | | | | | | | | | | | | EE | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (800) | | | | | | FF | | | | | | | | |
權證負債公允價值變動
|
| | | | | | | | | | 3,994 | | | | | | | | | | | | (2,601) | | | | | | GG | | | | | | 1,393 | | |
分配給認股權證負債的交易成本
|
| | | | | | | | | | (1,260) | | | | | | | | | | | | 1,260 | | | | | | hh | | | | | | — | | |
超額配售到期收益
|
| | | | | | | | | | 42 | | | | | | | | | | | | (42) | | | | | | hh | | | | | | — | | |
佔公司虧損的份額
equity method, net |
| | | | (1,898) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,898) | | |
所得税前收入(虧損)
|
| | | | (17,050) | | | | | | 962 | | | | | | (4,226) | | | | | | (128,140) | | | | | | | | | | | | (148,453) | | |
Income taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
當期淨收益(虧損)
|
| | | | (17,050) | | | | | | 962 | | | | | | (4,226) | | | | | | (128,140) | | | | | | | | | | | | (148,453) | | |
每股收益(虧損)(見附註4)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
加權平均已發行普通股、基本普通股和稀釋後普通股
|
| | | | 17,902,000 | | | | | |
A類: 8,433,735 B類: 5,000,000 |
| | | | | | | | | | | | | | | | | | | | | | | 48,385,882 | | |
普通股持有者每股收益(虧損),基本和稀釋後收益
|
| |
$(0.95)
|
| |
Class A:
$0.07 Class B: $0.07 |
| | | | | | | | | | | | | | | | | | | |
$(3.07)
|
|
| | |
(dollars in thousands)
|
| |||
從信託賬户中持有的現金重新分類
|
| | | | 406 | | |
管道融資收益
|
| | | | 20,000 | | |
在現金生效時間前贖回未到期的SatixFy認股權證
|
| | | | (800) | | |
| | |
(dollars in thousands)
|
| |||
遞延承銷費的現金和現金等價物減少
|
| | | | (6,000) | | |
其他交易成本的現金和現金等價物減少
|
| | | | (9,937) | | |
耐力應計交易成本的現金和現金等價物減少
|
| | | | (3,766) | | |
從股票溢價中收取的總交易成本的一部分
|
| | | | (4,792) | | |
總交易成本的一部分已支出並計入累計虧損
|
| | | | (6,524) | | |
(F)
|
(1)
|
代表SatixFy支付的與業務合併相關的D&O保險費用。 |
(AA)
|
(1)
|
代表SatixFy的D&O保險費用。 |
| | |
Six months ended
June 30, 2022 |
| |
Year ended
December 31, 2021 |
| ||||||
預計淨虧損(千)
|
| | | | (13,431) | | | | | | (148,452) | | |
每股淨虧損 - 基本股和攤薄股
|
| | | | (0.28) | | | | | | (3.07) | | |
加權平均流通股 - 基本,稀釋如下(A): | | | | | | | | | | | | | |
耐力公眾股東(B)
|
| | | | 10,012,928 | | | | | | 10,012,928 | | |
Sponsor(c)
|
| | | | 3,142,000 | | | | | | 3,142,000 | | |
PIPE Financing(d)
|
| | | | 1,000,000 | | | | | | 1,000,000 | | |
SatixFy Shareholders
|
| | | | 34,230,954 | | | | | | 34,230,954 | | |
Total | | | | | 48,385,882 | | | | | | 48,385,882 | | |
| | |
Six Months Ended June 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
(美元千元,百分比除外)
|
| |||||||||||||||||||||
Revenues
|
| | | $ | 3,311 | | | | | $ | 10,907 | | | | | $ | 21,720 | | | | | $ | 10,632 | | |
Gross profit
|
| | | $ | 1,787 | | | | | $ | 6,893 | | | | | $ | 12,877 | | | | | $ | 7,572 | | |
Gross margin(1)
|
| | | | 54% | | | | | | 64% | | | | | | 59% | | | | | | 73% | | |
Net loss
|
| | | $ | (19,072) | | | | | $ | (6,597) | | | | | $ | (17,050) | | | | | $ | (17,564) | | |
| | |
Six Months Ended June 30
|
| | | | | | | | | | | | | |||||||||
| | |
2022
|
| |
2021
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(美元>千美元,百分比除外)
|
| |||||||||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
開發服務和試生產
|
| | | | 2,983 | | | | | | 9,048 | | | | | | (6,065) | | | | | | (67)% | | |
Sale of products
|
| | | | 328 | | | | | | 1,859 | | | | | | (1,531) | | | | | | (82)% | | |
Total revenues
|
| | | | 3,311 | | | | | | 10,907 | | | | | | (7,596) | | | | | | (70)% | | |
銷售和服務成本: | | | | | | | | | | | | | | | | | | | | | | | | | |
開發服務和試生產
|
| | | | 1,323 | | | | | | 2,625 | | | | | | (1,302) | | | | | | (50)% | | |
Sale of products
|
| | | | 201 | | | | | | 1,389 | | | | | | (1,188) | | | | | | (86)% | | |
銷售和服務總成本
|
| | | | 1,524 | | | | | | 4,014 | | | | | | (2,490) | | | | | | (62)% | | |
Gross profit
|
| | | | 1,787 | | | | | | 6,893 | | | | | | (5,106) | | | | | | (74)% | | |
研發費用
|
| | | | 9,045 | | | | | | 8,823 | | | | | | 222 | | | | | | 3% | | |
銷售和營銷費用
|
| | | | 1,020 | | | | | | 855 | | | | | | 165 | | | | | | 19% | | |
一般和行政費用
|
| | | | 4,216 | | | | | | 1,883 | | | | | | 2,333 | | | | | | 124% | | |
正常運營損失
|
| | | | (12,494) | | | | | | (4,668) | | | | | | (7,826) | | | | | | 168% | | |
Finance Income
|
| | | | 210 | | | | | | — | | | | | | 210 | | | | | | — | | |
Finance Expenses
|
| | | | (6,677) | | | | | | (978) | | | | | | (5,699) | | | | | | 583% | | |
按權益法核算的公司虧損份額,淨額
|
| | | | (111) | | | | | | (951) | | | | | | 840 | | | | | | (88)% | | |
所得税前虧損
|
| | | | (19,072) | | | | | | (6,597) | | | | | | (12,475) | | | | | | 189% | | |
Income taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Loss for the period
|
| | | | (19,072) | | | | | | (6,597) | | | | | | (12,475) | | | | | | 189% | | |
| | |
Year-Ended December 31
|
| | | | | | | | | | | | | |||||||||
| | |
2021
|
| |
2020
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(美元>千美元,百分比除外)
|
| |||||||||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
開發服務和試生產
|
| | | | 19,237 | | | | | | 10,319 | | | | | | 8,918 | | | | | | 86% | | |
Sale of products
|
| | | | 2,483 | | | | | | 313 | | | | | | 2,170 | | | | | | 693% | | |
Total revenues
|
| | | | 21,720 | | | | | | 10,632 | | | | | | 11,088 | | | | | | 104% | | |
銷售和服務成本: | | | | | | | | | | | | | | | | | | | | | | | | | |
開發服務和試生產
|
| | | | 7,326 | | | | | | 2,966 | | | | | | 4,360 | | | | | | 147% | | |
Sale of products
|
| | | | 1,517 | | | | | | 94 | | | | | | 1,423 | | | | | | 1,513% | | |
銷售和服務總成本
|
| | | | 8,843 | | | | | | 3,060 | | | | | | 5,783 | | | | | | 189% | | |
Gross profit
|
| | | | 12,877 | | | | | | 7,572 | | | | | | 5,305 | | | | | | 70% | | |
研發費用淨額
|
| | | | 17,944 | | | | | | 16,637 | | | | | | 1,307 | | | | | | 8% | | |
銷售和營銷費用
|
| | | | 1,752 | | | | | | 1,088 | | | | | | 664 | | | | | | 61% | | |
一般和行政費用
|
| | | | 3,735 | | | | | | 2,612 | | | | | | 1,123 | | | | | | 43% | | |
正常運營的利潤(虧損)
|
| | | | (10,554) | | | | | | (12,765) | | | | | | (2,211) | | | | | | (17)% | | |
Finance Income
|
| | | | — | | | | | | 1,260 | | | | | | (1,260) | | | | | | (100)% | | |
Finance Expenses
|
| | | | (4,598) | | | | | | (2,163) | | | | | | 2,435 | | | | | | 113% | | |
按權益法核算的公司虧損份額,淨額
|
| | | | (1,898) | | | | | | (3,895) | | | | | | (1,997) | | | | | | (51)% | | |
所得税前虧損
|
| | | | (17,050) | | | | | | (17,563) | | | | | | (513) | | | | | | (3)% | | |
Income taxes
|
| | | | | | | | | | — | | | | | | | | | | | | | | |
Loss for the period
|
| | | | (17,050) | | | | | | (17,563) | | | | | | (513) | | | | | | (3)% | | |
| | |
Six Months Ended June 30,
|
| |
Year Ended
December 31, |
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
(U.S.$ in thousands)
|
| |||||||||||||||||||||
Cash Flow Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
經營活動中使用的淨現金
|
| | | | (21,202) | | | | | | (7,232) | | | | | | (5,866) | | | | | | (5,604) | | |
投資活動中使用的淨現金
|
| | | | (68) | | | | | | (80) | | | | | | (10) | | | | | | (299) | | |
融資活動提供的現金淨額
|
| | | | 38,138 | | | | | | 3,194 | | | | | | 2,755 | | | | | | 7,947 | | |
現金和現金等價物增加(減少)
|
| | | | 16,868 | | | | | | (4,118) | | | | | | (3,121) | | | | | | 2,044 | | |
年初現金及現金等價物餘額
|
| | | | 3,854 | | | | | | 6,983 | | | | | | 6,983 | | | | | | 4,961 | | |
外匯匯率變動對現金和現金等價物的影響
|
| | | | 2,285 | | | | | | 10 | | | | | | (8) | | | | | | (22) | | |
期末現金和現金等價物餘額
|
| | | | 23,007 | | | | | | 2,875 | | | | | | 3,854 | | | | | | 6,983 | | |
|
|
| |
到目前為止,我們已經售出了超過12.6萬臺基於我們SX-3000芯片的S-IDU調制解調器,最近開始提供基於我們SX-3099芯片的模塊上終端(TOM)調制解調器,並正在為某些客户設計基於SX-3099的TOM產品。在某些情況下,我們設計並銷售我們的SX-3099芯片給那些喜歡自己設計外殼和電路板的客户。
|
|
|
|
| |
通過Jet Talk,我們正處於開發Aero/IFC終端的高級階段,該終端通過連接包括LEO衞星在內的多顆衞星實現飛行中的寬帶連接,為商業或私人航班上的數百名乘客提供高性能寬帶通信。我們預計原型將在2023年第一季度為客户演示做好準備,儘管無法保證原型何時或是否準備好,或者是否會像預期的那樣運行。
|
|
|
|
| |
我們目前提供一系列使用行業標準Ku頻段的緊湊型衞星使能物聯網(“S-IoT”)終端,主要是為企業用户提供價格合理的消息傳遞功能,用於物流、資產跟蹤、遠程傳感器數據傳輸等應用。
|
|
|
|
| |
我們正在開發一款能夠為車輛提供寬帶互聯網能力的COTM用户終端,服務於公共交通和緊急服務等市場。
|
|
Name
|
| |
Age
|
| |
Position
|
|
Yoav Leibovitch | | |
65
|
| | 董事會主席 | |
David (Dudi) Ripstein | | |
56
|
| | 首席執行官 | |
Oren Harari | | |
48
|
| | 臨時首席財務官 | |
Simona Gat | | |
66
|
| | President | |
Doron Rainish | | |
67
|
| | 首席技術官 | |
Charles A. Bloomfield | | |
50
|
| | 首席執行官 - SatixFy空間系統 | |
Divaydeep Sikri | | |
44
|
| | 總裁副總工程師 | |
Stephane Zohar | | |
56
|
| | Vice President — VLSI | |
Mary P. Cotton | | |
65
|
| | Director | |
Yair Shamir | | |
77
|
| | Director | |
David L. Willetts | | |
67
|
| | Director | |
Richard C. Davis | | |
56
|
| | Director | |
Moshe Eisenberg | | |
56
|
| | Director | |
Yoram Stettiner | | |
65
|
| | Director | |
| | |
A類普通股股票公允市值
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
≤10.00
|
| |
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 | | |
| | |
Number of
Shares Beneficially Owned |
| |
Percentage of
Outstanding Shares |
| ||||||
5%的持有者(高管和董事除外): | | | | | | | | | | | | | |
Atalaya Capital Management LP(11)
|
| | | | 4,397,607 | | | | | | 5.5% | | |
耐力南極洲夥伴有限責任公司(1)
|
| | | | 10,035,096 | | | | | | 11.9% | | |
Vella Opportunities Fund Master,Ltd.(12)
|
| | | | 6,150,000 | | | | | | 7.6% | | |
執行幹事和董事(2) | | | | | | | | | | | | | |
David Ripstein
|
| | | | — | | | | | | — | | |
Mary P. Cotton
|
| | | | — | | | | | | — | | |
Richard C. Davis(1)
|
| | | | — | | | | | | — | | |
Moshe Eisenberg
|
| | | | — | | | | | | — | | |
Doron Rainish(3)
|
| | | | 1,170,832 | | | | | | 1.4% | | |
Yair Shamir(4)
|
| | | | — | | | | | | — | | |
Yoram Stettiner
|
| | | | — | | | | | | — | | |
David L. Willetts(5)
|
| | | | 31,930 | | | | | | * | | |
Charles A. Bloomfield(6)
|
| | | | 39,365 | | | | | | * | | |
Simona Gat(7)
|
| | | | 16,272,435 | | | | | | 20.2% | | |
Yoav Leibovitch(8)
|
| | | | 21,950,135 | | | | | | 27.2% | | |
Divaydeep Sikry(9)
|
| | | | 45,891 | | | | | | * | | |
Stephane Zohar(10)
|
| | | | 44,464 | | | | | | * | | |
作為一個組的所有高管和董事
|
| | | | 39,555,052 | | | | | | 48.9% | | |
| | |
Ordinary Shares(1)
|
| |
PIPE Warrants
|
| ||||||||||||||||||||||||||||||||||||||||||
Name
|
| |
Number
Beneficially Owned Prior to Offering |
| |
Number
Registered for Sale Hereby |
| |
Number
Beneficially Owned After Offering |
| |
Percent
Owned After Offering |
| |
Number
Beneficially Owned Prior to Offering |
| |
Number
Registered for Sale Hereby |
| |
Number
Beneficially Owned After Offering |
| |
Percent
Owned After Offering |
| ||||||||||||||||||||||||
ACM ARRT G LLC(2)
|
| | | | 4,397,607 | | | | | | 3,999,384 | | | | | | 398,223 | | | | | | 0.5% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Cantor(3)(7) | | | | | 2,118,395 | | | | | | 1,564,703 | | | | | | 553,692 | | | | | | 0.7% | | | | | | 500,000 | | | | | | 500,000 | | | | | | — | | | | | | — | | |
耐力南極夥伴有限責任公司(4)(7)
|
| | | | 10,035,096 | | | | | | 5,156,827 | | | | | | 4,878,269 | | | | | | 5.6% | | | | | | 500,000 | | | | | | 500,000 | | | | | | — | | | | | | — | | |
Francisco Partners(5)
|
| | | | 846,434 | | | | | | 846,434 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Vella Opportunity Fund SPV LLC - 系列7(6)
|
| | | | 6,150,000 | | | | | | 6,150,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Page
|
| |||
SatixFy通信有限公司截至2021年12月31日和2020年12月31日以及截至2021年12月31日的兩個年度的合併財務報表
|
| | | | | | |
獨立註冊會計師事務所報告(BDO Ziv Haft;以色列特拉維夫;PCAOB ID#1185)
|
| | | | F-2 | | |
財務狀況合併報表
|
| | | | F-3 | | |
全面虧損合併報表
|
| | | | F-5 | | |
股東虧損合併報表
|
| | | | F-6 | | |
現金流量表合併報表
|
| | | | F-7 | | |
合併財務報表附註
|
| | | | F-8 | | |
SatixFy通信有限公司未經審計的中期簡明合併財務報表為
of June 30, 2022 |
| | | | | | |
未經審計的財務狀況中期簡明合併報表
|
| | | | F-47 | | |
未經審計的中期全面虧損簡併報表
|
| | | | F-49 | | |
未經審計的股東虧損變化中期簡明合併報表
|
| | | | F-50 | | |
未經審計的現金流量中期簡併報表
|
| | | | F-51 | | |
未經審計的中期簡明合併財務報表附註
|
| | | | F-52 | | |
耐力收購公司經審計的財務報表 | | | | | | | |
獨立註冊會計師事務所報告
|
| | | | F-59 | | |
Balance Sheet as of December 31, 2021
|
| | | | F-60 | | |
2021年4月23日(開始)至2021年12月31日期間的經營報表
|
| | | | F-61 | | |
2021年4月23日(成立)至2021年12月31日期間股東權益變動表
|
| | | | F-62 | | |
2021年4月23日(開始)至2021年12月31日現金流量表
|
| | | | F-63 | | |
財務報表附註
|
| | | | F-64 | | |
耐力收購公司未經審計的財務報表 | | | |||||
簡明財務報表 | | | | | | | |
截至2022年6月30日(未經審計)和2021年12月31日(已審計)的簡明資產負債表
|
| | | | F-81 | | |
截至2022年6月30日的三個月和六個月以及2021年4月23日(開始)至2021年6月30日(未經審計)期間的簡要經營報表
|
| | | | F-82 | | |
截至2022年6月30日的三個月和六個月以及2021年4月23日(開始)至2021年6月30日(未經審計)期間股東赤字變動簡明報表
|
| | | | F-83 | | |
截至2022年6月30日的6個月和2021年4月23日(開始)至2021年6月30日(未經審計)期間的現金流量表簡明報表
|
| | | | F-84 | | |
簡明財務報表附註(未經審計)
|
| | | | F-85 | | |
| | | | | |
As of December 31
|
| |||||||||
| | |
Note
|
| |
2021
|
| |
2020
|
| ||||||
| | | | | |
In USD thousands
|
| |||||||||
ASSETS | | | | | | | | | | | | | | | | |
CURRENT ASSETS: | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| |
17
|
| | | | 3,854 | | | | | | 6,983 | | |
應收貿易賬款
|
| |
3
|
| | | | 806 | | | | | | 489 | | |
Contract Assets
|
| |
4
|
| | | | 6,015 | | | | | | 1,954 | | |
Other current assets
|
| |
5
|
| | | | 3,419 | | | | | | 6,857 | | |
Inventory
|
| |
6
|
| | | | 685 | | | | | | 675 | | |
Total current assets
|
| | | | | | | 14,779 | | | | | | 16,958 | | |
NON-CURRENT ASSETS: | | | | | | | | | | | | | | | | |
Right-of-use assets
|
| |
7
|
| | | | 3,147 | | | | | | 3,697 | | |
財產、廠房和設備,淨額
|
| |
9
|
| | | | 972 | | | | | | 990 | | |
Investment in Jet Talk
|
| |
8
|
| | | | 2,137 | | | | | | 4,036 | | |
Other non-current assets
|
| | | | | | | 271 | | | | | | 265 | | |
非流動資產合計
|
| | | | | | | 6,527 | | | | | | 8,988 | | |
TOTAL ASSETS
|
| | | | | | | 21,306 | | | | | | 25,946 | | |
| | | | | |
As of December 31
|
| |||||||||
| | |
Note
|
| |
2021
|
| |
2020
|
| ||||||
| | | | | |
In USD thousands
|
| |||||||||
負債和股東虧損 | | | | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | | | | |
Trade payables
|
| | | | | | | 8,522 | | | | | | 7,151 | | |
金融機構的短期貸款
|
| |
13
|
| | | | 6,334 | | | | | | 2,161 | | |
Deferred revenues
|
| |
10
|
| | | | — | | | | | | 612 | | |
ESA advance payments
|
| |
19
|
| | | | 15,270 | | | | | | 14,382 | | |
客户預付款
|
| | | | | | | 1,504 | | | | | | — | | |
Lease liabilities
|
| |
7
|
| | | | 989 | | | | | | 932 | | |
其他應付帳款和應計費用
|
| |
11
|
| | | | 8,853 | | | | | | 5,683 | | |
流動負債總額
|
| | | | | | | 41,472 | | | | | | 30,921 | | |
非流動負債: | | | | | | | | | | | | | | | | |
金融機構的長期貸款
|
| |
13
|
| | | | 6,943 | | | | | | 6,314 | | |
Lease liabilities
|
| |
7
|
| | | | 2,984 | | | | | | 3,465 | | |
股東借款,淨額
|
| |
14
|
| | | | 4,533 | | | | | | 4,212 | | |
Warrant Liabilities
|
| |
16
|
| | | | 1,392 | | | | | | 1,118 | | |
應付版税的責任
|
| |
17
|
| | | | 1,368 | | | | | | 1,596 | | |
非流動負債合計
|
| | | | | | | 17,220 | | | | | | 16,705 | | |
SHAREHOLDERS’ DEFICIT:
|
| |
18
|
| | | | | | | | | | | | |
Share capital
|
| | | | | | | 4 | | | | | | 4 | | |
Share premium
|
| | | | | | | 46,203 | | | | | | 45,990 | | |
Capital reserves
|
| | | | | | | 226 | | | | | | (905) | | |
Accumulated deficit
|
| | | | | | | (83,819) | | | | | | (66,769) | | |
股東虧損總額
|
| | | | | | | (37,386) | | | | | | (21,680) | | |
總負債和股東赤字
|
| | | | | | | 21,306 | | | | | | 25,946 | | |
, 2022
|
| | | | | | |
Date of approval of the
financial statements |
| | | | |
Yoav Leibovitch
Interim CEO, Chairman of the Board and CFO |
|
| | | | | |
For the year ended
December 31 |
| |||||||||
| | |
Note
|
| |
2021
|
| |
2020
|
| ||||||
Revenues:
|
| |
20
|
| | | | | | | | | | | | |
開發服務和試生產
|
| | | | | | | 19,237 | | | | | | 10,319 | | |
Sale of products
|
| | | | | | | 2,483 | | | | | | 313 | | |
Total revenues
|
| | | | | | | 21,720 | | | | | | 10,632 | | |
Cost of sales and services:
|
| |
21
|
| | | | | | | | | | | | |
開發服務和試生產
|
| | | | | | | 7,326 | | | | | | 2,966 | | |
Sale of products
|
| | | | | | | 1,517 | | | | | | 94 | | |
銷售和服務總成本
|
| | | | | | | 8,843 | | | | | | 3,060 | | |
Gross profit
|
| | | | | | | 12,877 | | | | | | 7,572 | | |
研發費用淨額
|
| |
22
|
| | | | 17,944 | | | | | | 16,637 | | |
銷售和營銷費用
|
| |
23
|
| | | | 1,752 | | | | | | 1,088 | | |
一般和行政費用
|
| |
24
|
| | | | 3,735 | | | | | | 2,612 | | |
Loss from operations
|
| | | | | | | (10,554) | | | | | | (12,765) | | |
Finance Income
|
| | | | | | | — | | | | | | 1,260 | | |
Finance Expenses
|
| | | | | | | (4,598) | | | | | | (2,163) | | |
按權益法核算的公司應佔損失,淨額
|
| |
8
|
| | | | (1,898) | | | | | | (3,895) | | |
所得税前虧損
|
| | | | | | | (17,050) | | | | | | (17,563) | | |
Income taxes
|
| |
25
|
| | | | — | | | | | | — | | |
Loss for the period
|
| | | | | | | (17,050) | | | | | | (17,563) | | |
其他綜合收益(虧損)税後淨額: | | | | | | | | | | | | | | | | |
將或可能重新分類為損益的項目: | | | | | | | | | | | | | | | | |
對外業務翻譯匯兑損失
|
| | | | | | | 1,131 | | | | | | (790) | | |
本期綜合虧損總額
|
| | | | | | | (15,919) | | | | | | (18,353) | | |
每股基本和攤薄虧損(美元)
|
| |
26
|
| | | | (0.95) | | | | | | (1.00) | | |
已發行的基本和稀釋加權平均普通股
|
| | | | | | | 17,902 | | | | | | 17,551 | | |
| | |
Ordinary
shares |
| |
Preferred
Shares A |
| |
Preferred
Shares B |
| |
Preferred
Shares C |
| |
Share
capital |
| |
Share
premium |
| |
Accumulated
deficit |
| |
Capital
reserves |
| |
Total
|
| |||||||||||||||||||||||||||
| | |
Number of shares
|
| |
In USD thousand
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
For the year ended
December 31, 2021 |
| | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||
Balance as of January 1, 2021
|
| | | | 17,892,000 | | | | | | 7,300,000 | | | | | | 4,778,000 | | | | | | 856,000 | | | | | | 4 | | | | | | 45,990 | | | | | | (66,769) | | | | | | (905) | | | | | | (21,680) | | |
Exercise of options
|
| | | | 58,447 | | | | | | — | | | | | | — | | | | | | — | | | | | | (* | | | | | | 64 | | | | | | — | | | | | | — | | | | | | 64 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (* | | | | | | 149 | | | | | | — | | | | | | — | | | | | | 149 | | |
Loss for the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (17,050) | | | | | | 1,131 | | | | | | (15,919) | | |
Balance as of December 31, 2021
|
| | | | 17,950,447 | | | | | | 7,300,000 | | | | | | 4,778,000 | | | | | | 856,000 | | | | | | 4 | | | | | | 46,203 | | | | | | (83,819) | | | | | | 226 | | | | | | (37,386) | | |
For the year ended
December 31, 2020 |
| | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||
Balance as at January 1, 2020
|
| | | | 17,197,000 | | | | | | 7,300,000 | | | | | | 4,778,000 | | | | | | 856,000 | | | | | | 4 | | | | | | 44,151 | | | | | | (49,206) | | | | | | (115) | | | | | | (5,166) | | |
Exercise of options
|
| | | | 572,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | (* | | | | | | 14 | | | | | | — | | | | | | — | | | | | | 14 | | |
Issuance shares
|
| | | | 123,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | (* | | | | | | 750 | | | | | | — | | | | | | — | | | | | | 750 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 76 | | | | | | — | | | | | | — | | | | | | 76 | | |
Issuance of warrants
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 999 | | | | | | — | | | | | | — | | | | | | 999 | | |
Loss for the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (17,563) | | | | | | (790) | | | | | | (18,353) | | |
Balance as of December 31, 2020
|
| | | | 17,892,000 | | | | | | 7,300,000 | | | | | | 4,778,000 | | | | | | 856,000 | | | | | | 4 | | | | | | 45,990 | | | | | | (66,769) | | | | | | (905) | | | | | | (21,680) | | |
| | |
For the year ended
December 31 |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
經營活動現金流: | | | | | | | | | | | | | |
Loss for the year
|
| | | | (17,050) | | | | | | (17,563) | | |
將淨利潤與經營活動提供的淨現金進行調整: | | | | | | | | | | | | | |
折舊及攤銷
|
| | | | 1,421 | | | | | | 1,328 | | |
按權益法核算的公司應佔損失,淨額
|
| | | | 1,899 | | | | | | 3,895 | | |
借款財務費用
|
| | | | 916 | | | | | | 675 | | |
權證負債公允價值變動
|
| | | | 200 | | | | | | 9 | | |
股票薪酬
|
| | | | 149 | | | | | | 76 | | |
貿易應收賬款減少(增加)
|
| | | | (305) | | | | | | 1,056 | | |
合同資產減少(增加)
|
| | | | (4,119) | | | | | | 1,001 | | |
(Increase) in inventory
|
| | | | (10) | | | | | | (63) | | |
其他流動資產增加(減少)
|
| | | | 3,256 | | | | | | (1,198) | | |
貿易應付款增加
|
| | | | 1,461 | | | | | | 1,038 | | |
歐空局預付款增加
|
| | | | 1,882 | | | | | | 7,295 | | |
遞延收入減少
|
| | | | (612) | | | | | | (5,031) | | |
其他應付帳款和應計費用增加
|
| | | | 3,282 | | | | | | 2,563 | | |
客户預付款增加
|
| | | | 1,504 | | | | | | — | | |
應付特許權使用費負債增加(減少)
|
| | | | 260 | | | | | | (685) | | |
經營活動中使用的淨現金
|
| | | | (5,866) | | | | | | (5,604) | | |
投資活動產生的現金流 | | | | | | | | | | | | | |
銀行長期存款減少(增加)
|
| | | | 201 | | | | | | (6) | | |
購置房產、廠房和設備
|
| | | | (211) | | | | | | (293) | | |
投資活動中使用的淨現金
|
| | | | (10) | | | | | | (299) | | |
融資活動產生的現金流 | | | | | | | | | | | | | |
收到銀行的長期貸款
|
| | | | — | | | | | | 4,504 | | |
向銀行發行權證
|
| | | | — | | | | | | 295 | | |
收到金融機構的長期貸款
|
| | | | 7,300 | | | | | | — | | |
收到股東貸款
|
| | | | — | | | | | | 4,001 | | |
向股東發行認股權證
|
| | | | — | | | | | | 999 | | |
償還銀行貸款
|
| | | | (2,930) | | | | | | (891) | | |
特許權使用費償還責任
|
| | | | (488) | | | | | | — | | |
支付租賃債務
|
| | | | (1,191) | | | | | | (975) | | |
Issuance of shares
|
| | | | 64 | | | | | | 14 | | |
融資活動提供的現金淨額
|
| | | | 2,755 | | | | | | 7,947 | | |
現金和現金等價物增加(減少)
|
| | | | (3,121) | | | | | | 2,044 | | |
年初現金及現金等價物餘額
|
| | | | 6,983 | | | | | | 4,961 | | |
外匯匯率變動對現金和現金等價物的影響
|
| | | | (8) | | | | | | (22) | | |
年末現金和現金等價物餘額
|
| | | | 3,854 | | | | | | 6,983 | | |
附錄A本年度支付和收到的 - 現金: | | | | | | | | | | | | | |
Interest paid
|
| | | | 1,625 | | | | | | 386 | | |
| | |
Holding percentage
|
| | | |||||||||||||
Name
|
| |
2021
|
| |
2020
|
| |
Held By
|
| |
註冊國家/地區
|
| ||||||
Satixfy Israel Ltd.
|
| | | | 100% | | | | | | 100% | | | |
Satixfy通信
|
| |
Israel
|
|
Satixfy UK
|
| | | | 100% | | | | | | 100% | | | |
Satixfy通信
|
| |
UK
|
|
Satixfy衞星系統英國
|
| | | | 100% | | | | | | 100% | | | |
Satixfy通信
|
| |
UK
|
|
Satixfy Bulgaria
|
| | | | 100% | | | | | | 100% | | | |
Satixfy UK
|
| |
Bulgaria
|
|
Satixfy US LLC
|
| | | | 100% | | | | | | 100% | | | |
Satixfy通信
|
| |
USA
|
|
| | |
Holding percentage
|
| | | ||||||||||||||||
Name
|
| |
2021
|
| |
2020
|
| |
Held By
|
| |
註冊國家/地區
|
| |||||||||
Jet talk
|
| | | | 51% | | | | | | 51% | | | |
Satixfy UK
|
| | | | 英國 | | |
| | |
%
|
| |||
租賃改進
|
| | | | 25 – 33 | | |
機械設備
|
| | | | 7 – 14 | | |
Computers
|
| | | | 33.3 | | |
Furniture
|
| | | | 15 | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
Trade receivables
|
| | | | 806 | | | | | | 489 | | |
| | | | | 806 | | | | | | 489 | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
Related parties
|
| | | | 1,685 | | | | | | 79 | | |
Others
|
| | | | 4,330 | | | | | | 1,875 | | |
| | | | | 6,015 | | | | | | 1,954 | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
Prepaid expenses
|
| | | | 539 | | | | | | 3,263 | | |
政府部門和機構
|
| | | | 2,880 | | | | | | 3,227 | | |
Related parties
|
| | | | — | | | | | | 367 | | |
| | | | | 3,419 | | | | | | 6,857 | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
Raw materials
|
| | | | 547 | | | | | | 367 | | |
產成品庫存
|
| | | | 138 | | | | | | 308 | | |
| | | | | 685 | | | | | | 675 | | |
| | |
Buildings
|
| |
Cars
|
| |
Total
|
| |||||||||
Cost | | | | | | | | | | | | | | | | | | | |
January 1, 2021
|
| | | | 4,743 | | | | | | 214 | | | | | | 4,957 | | |
Additions
|
| | | | 670 | | | | | | — | | | | | | 670 | | |
Disposals
|
| | | | (119) | | | | | | (132) | | | | | | (251) | | |
December 31, 2021
|
| | | | 5,294 | | | | | | 82 | | | | | | 5,376 | | |
Depreciation | | | | | | | | | | | | | | | | | | | |
January 1, 2021
|
| | | | (1,126) | | | | | | (134) | | | | | | (1,260) | | |
Additions
|
| | | | (1,148) | | | | | | (69) | | | | | | (1,217) | | |
Disposals
|
| | | | 119 | | | | | | 129 | | | | | | 248 | | |
December 31, 2021
|
| | | | (2,155) | | | | | | (74) | | | | | | (2,229) | | |
Net Book value December 31, 2021
|
| | | | 3,139 | | | | | | 8 | | | | | | 3,147 | | |
| | |
Buildings
|
| |
Cars
|
| |
Total
|
| |||||||||
Cost | | | | | | | | | | | | | | | | | | | |
January 1, 2020
|
| | | | 3,445 | | | | | | 211 | | | | | | 3,656 | | |
Additions
|
| | | | 1,923 | | | | | | 3 | | | | | | 1,926 | | |
Disposals
|
| | | | (625) | | | | | | — | | | | | | (625) | | |
December 31, 2020
|
| | | | 4,743 | | | | | | 214 | | | | | | 4,957 | | |
Depreciation | | | | | | | | | | | | | | | | | | | |
January 1, 2020
|
| | | | (798) | | | | | | (67) | | | | | | (865) | | |
Additions
|
| | | | (953) | | | | | | (67) | | | | | | (1,020) | | |
Disposals
|
| | | | 625 | | | | | | — | | | | | | 625 | | |
December 31, 2020
|
| | | | (1,126) | | | | | | (134) | | | | | | (1,260) | | |
Net Book value December 31, 2020
|
| | | | 3,617 | | | | | | 80 | | | | | | 3,697 | | |
| | |
For the year ended
|
| |||||||||
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
租賃負債的利息支出
|
| | | | 547 | | | | | | 386 | | |
本年度租賃本金付款
|
| | | | 1,191 | | | | | | 975 | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
Revenues
|
| | | | — | | | | | | — | | |
Net loss Company share
|
| | | | 3,722 | | | | | | 7,636 | | |
按權益法核算的公司虧損份額,
net |
| | | | 1,898 | | | | | | 3,895 | | |
| | |
Computers
|
| |
Leasehold
improvements |
| |
Furniture
|
| |
Machinery and
Equipment |
| |
Total
|
| |||||||||||||||
Cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
January 1, 2021
|
| | | | 866 | | | | | | 467 | | | | | | 470 | | | | | | 178 | | | | | | 1,981 | | |
Additions
|
| | | | 90 | | | | | | 10 | | | | | | 111 | | | | | | — | | | | | | 211 | | |
December 31, 2021
|
| | | | 956 | | | | | | 477 | | | | | | 581 | | | | | | 178 | | | | | | 2,192 | | |
Depreciation | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
January 1, 2021
|
| | | | (570) | | | | | | (171) | | | | | | (122) | | | | | | (128) | | | | | | (991) | | |
Additions
|
| | | | (144) | | | | | | (41) | | | | | | (44) | | | | | | — | | | | | | (229) | | |
December 31, 2021
|
| | | | (714) | | | | | | (212) | | | | | | (166) | | | | | | (128) | | | | | | 1,220 | | |
Net Book value December 31, 2021
|
| | | | 242 | | | | | | 265 | | | | | | 415 | | | | | | 50 | | | | | | 972 | | |
| | |
Computers
|
| |
Leasehold
improvements |
| |
Furniture
|
| |
Machinery and
Equipment |
| |
Total
|
| |||||||||||||||
Cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
January 1, 2020
|
| | | | 740 | | | | | | 380 | | | | | | 390 | | | | | | 178 | | | | | | 1,688 | | |
Additions
|
| | | | 126 | | | | | | 87 | | | | | | 80 | | | | | | — | | | | | | 293 | | |
December 31, 2020
|
| | | | 866 | | | | | | 467 | | | | | | 470 | | | | | | 178 | | | | | | 1,981 | | |
Depreciation | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
January 1, 2020
|
| | | | (446) | | | | | | (97) | | | | | | (90) | | | | | | (64) | | | | | | (697) | | |
Additions
|
| | | | (124) | | | | | | (74) | | | | | | (32) | | | | | | (64) | | | | | | (294) | | |
December 31, 2020
|
| | | | (570) | | | | | | (171) | | | | | | (122) | | | | | | (128) | | | | | | (991) | | |
Net Book value December 31, 2020
|
| | | | 296 | | | | | | 296 | | | | | | 348 | | | | | | 50 | | | | | | 990 | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
員工、工資和事業單位工資方面的責任
|
| | | | 4,094 | | | | | | 2,780 | | |
Accrued expenses
|
| | | | 1,653 | | | | | | 1,085 | | |
Contract liability
|
| | | | 474 | | | | | | — | | |
收到贈款後對政府機構的負債
|
| | | | 314 | | | | | | 916 | | |
政府部門和機構
|
| | | | 169 | | | | | | 575 | | |
Related parties
|
| | | | 2,149 | | | | | | 327 | | |
| | | | | 8,853 | | | | | | 5,683 | | |
| | |
For the year ended
December 31 |
| | | | |||||||||
| | |
2021
|
| |
2020
|
| | ||||||||
金融機構的長期貸款
|
| | | | 6,943 | | | | | | 6,314 | | | | ||
Current maturities
|
| | | | 6,334 | | | | | | 2,161 | | | |
| | |
For the year ended
December 31 |
| | | | |||||||||
| | |
2021
|
| |
2020
|
| | ||||||||
Revenues from Jet Talk
|
| | | | 3,116 | | | | | | 7,279 | | | | ||
Revenues from iDirect
|
| | | | 2,074 | | | | | | — | | | |
Name
|
| |
Position
|
| |
Scope of
Position |
| |
Holding
Rate |
| |
Salary and
related expenses |
| |
Expected
Bonus |
| |
Share-
Based Payments |
|
Ilan Gat (Yoel Gat)
|
| | Former CEO | | |
Full Time
|
| |
22.5%
|
| |
660
|
| |
76
|
| |
39
|
|
Ilan Gat (Simona Gat)
|
| |
President and COO
|
| |
Full Time
|
| |
0%
|
| |
660
|
| |
76
|
| |
39
|
|
Raysat (Yoav Leibovitch)
|
| | CFO | | |
Full Time
|
| |
12.2%
|
| |
660
|
| |
76
|
| |
39
|
|
Name
|
| |
Position
|
| |
Scope of
Position |
| |
Holding
Rate |
| |
Salary and
related expenses |
| |
Expected
Bonus |
| |
Share-
Based Payments |
|
Ilan Gat (Yoel Gat)
|
| | Former CEO | | |
Full Time
|
| |
22.5%
|
| |
600
|
| |
—
|
| |
—
|
|
Ilan Gat (Simona Gat)
|
| |
President and COO
|
| |
Full Time
|
| |
0%
|
| |
600
|
| |
—
|
| |
0.7
|
|
Raysat (Yoav Leibovitch)
|
| | CFO | | |
Full Time
|
| |
12.2%
|
| |
600
|
| |
—
|
| |
0.7
|
|
| | |
For the year ended
December 31 |
| | | | |||||||||
| | |
2021
|
| |
2020
|
| | ||||||||
Assets | | | | | | | | | | | | | | | ||
Jet Talk
|
| | | | — | | | | | | 446 | | | | ||
Total Assets
|
| | | | — | | | | | | 446 | | | | ||
Labilities | | | | | | | | | | | | | | | ||
Raysat Israel Ltd.
|
| | | | 605 | | | | | | 60 | | | | ||
Ilan Gat Engineers Ltd
|
| | | | 1,210 | | | | | | 117 | | | | ||
對股東的責任
|
| | | | 334 | | | | | | 150 | | | | ||
Total Liabilities
|
| | | | 2,149 | | | | | | 327 | | | |
| | |
31.12.2021
|
| |
31.12.2020
|
| ||||||
Cash
|
| | | | 3,854 | | | | | | 6,983 | | |
Customers
|
| | | | 806 | | | | | | 489 | | |
其他應收賬款
|
| | | | 711 | | | | | | — | | |
Contract assets
|
| | | | 6,015 | | | | | | 1,954 | | |
Total
|
| | | | 11,386 | | | | | | 9,426 | | |
| | |
December 31, 2021
|
| | | | | | | | | | | | | |||||||||||||||||||||||||||
| | |
NIS
|
| |
EUR
|
| |
GBP
|
| |
USD
|
| |
Total
|
| | | | | |||||||||||||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
現金和現金等價物
|
| | | | 747 | | | | | | 19 | | | | | | 2,454 | | | | | | 634 | | | | | | 3,854 | | | | | | | ||||||||
Trade receivables
|
| | | | 80 | | | | | | 77 | | | | | | 608 | | | | | | 41 | | | | | | 806 | | | | | | | ||||||||
其他應收賬款
|
| | | | — | | | | | | 711 | | | | | | — | | | | | | — | | | | | | 711 | | | | | | | ||||||||
Contract Assets
|
| | | | — | | | | | | — | | | | | | 1,248 | | | | | | 4,767 | | | | | | 6,015 | | | | | | | ||||||||
| | | | | 827 | | | | | | 807 | | | | | | 4,310 | | | | | | 5,442 | | | | | | 11,386 | | | | | | | ||||||||
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
流動負債: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
本期長期貸款
|
| | | | (508) | | | | | | — | | | | | | — | | | | | | (5,826) | | | | | | (6,334) | | | | | | | ||||||||
Trade payables
|
| | | | (518) | | | | | | (945) | | | | | | (3,594) | | | | | | (3,465) | | | | | | (8,522) | | | | | | | ||||||||
應付款和貸方餘額
|
| | | | (5,164) | | | | | | — | | | | | | (1,032) | | | | | | (436) | | | | | | (6,632) | | | | | | | ||||||||
| | | | | (6,190) | | | | | | (945) | | | | | | (4,626) | | | | | | (9,727) | | | | | | (21,488) | | | | | | | ||||||||
非流動負債: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
銀行的長期貸款
|
| | | | (1,543) | | | | | | — | | | | | | — | | | | | | (5,400) | | | | | | (6,943) | | | | | | | ||||||||
Net balances
|
| | | | (6,906) | | | | | | (138) | | | | | | (316) | | | | | | (9,685) | | | | | | (17,045) | | | | | | |
| | |
December 31, 2020
|
| | | | | | | | | | | | | |||||||||||||||||||||||||||
| | |
NIS
|
| |
EUR
|
| |
GBP
|
| |
USD
|
| |
Total
|
| | | | | |||||||||||||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
現金和現金等價物
|
| | | | 933 | | | | | | 3,572 | | | | | | 919 | | | | | | 1,559 | | | | | | 6,983 | | | | | | | ||||||||
Trade receivables
|
| | | | — | | | | | | — | | | | | | 328 | | | | | | 161 | | | | | | 489 | | | | | | | ||||||||
Contract Assets
|
| | | | — | | | | | | — | | | | | | 1,875 | | | | | | 79 | | | | | | 1,954 | | | | | | | ||||||||
| | | | | 933 | | | | | | 3,572 | | | | | | 3,122 | | | | | | 1,799 | | | | | | 9,426 | | | | | | | ||||||||
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
流動負債: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
本期長期貸款
|
| | | | (79) | | | | | | — | | | | | | — | | | | | | (2,082) | | | | | | (2,161) | | | | | | | ||||||||
Trade payables
|
| | | | — | | | | | | (368) | | | | | | (1,110) | | | | | | (5,673) | | | | | | (7,151) | | | | | | | ||||||||
應付款和貸方餘額
|
| | | | (2,813) | | | | | | — | | | | | | (653) | | | | | | (205) | | | | | | (3,671) | | | | | | | ||||||||
| | | | | (2,892) | | | | | | (368) | | | | | | (1,763) | | | | | | (7,960) | | | | | | (12,983) | | | | | | | ||||||||
非流動負債: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
銀行的長期貸款
|
| | | | (1,718) | | | | | | — | | | | | | — | | | | | | (4,596) | | | | | | (6,314) | | | | | | | ||||||||
Net balances
|
| | | | (3,677) | | | | | | 3,204 | | | | | | 1,359 | | | | | | (10,757) | | | | | | (9,871) | | | | | | |
| | |
31.12.2021
|
| |
31.12.2020
|
| ||||||
Linked to NIS
|
| | | | (6,904) | | | | | | (3,677) | | |
| | | | | 10% | | | | | | 10% | | |
| | | | | (690) | | | | | | (368) | | |
Linked to EUR
|
| | | | (138) | | | | | | 3,204 | | |
| | | | | 10% | | | | | | 10% | | |
| | | | | (14) | | | | | | 320 | | |
Linked to GBP
|
| | | | (316) | | | | | | 1,359 | | |
| | | | | 10% | | | | | | 10% | | |
| | | | | (32) | | | | | | 136 | | |
31.12.2021
|
| |
Within 30 days
|
| |
1 – 12 Months
|
| |
1 – 5 Years
|
| |
Total
|
| ||||||||||||
本期長期貸款
|
| | | | 448 | | | | | | 5,886 | | | | | | — | | | | | | 6,334 | | |
租賃方面的負債--ST
|
| | | | 132 | | | | | | 857 | | | | | | — | | | | | | 989 | | |
Trade payables
|
| | | | — | | | | | | 8,522 | | | | | | — | | | | | | 8,522 | | |
關聯方應付款
|
| | | | — | | | | | | 2,149 | | | | | | — | | | | | | 2,149 | | |
Other Accounts Payable
|
| | | | — | | | | | | 4,483 | | | | | | — | | | | | | 4,483 | | |
來自銀行的長期貸款,淨額
|
| | | | — | | | | | | — | | | | | | 6,943 | | | | | | 6,943 | | |
租賃方面的負債-LT
|
| | | | — | | | | | | — | | | | | | 2,984 | | | | | | 2,984 | | |
Loan from Shareholder
|
| | | | — | | | | | | — | | | | | | 4,533 | | | | | | 4,533 | | |
Warrant Liabilities
|
| | | | — | | | | | | 1,392 | | | | | | — | | | | | | 1,392 | | |
Total
|
| | | | 580 | | | | | | 23,289 | | | | | | 14,460 | | | | | | 38,329 | | |
31.12.2020
|
| |
Within 30 days
|
| |
1 – 12 Months
|
| |
1 – 5 Years
|
| |
Total
|
| ||||||||||||
本期長期貸款
|
| | | | 147 | | | | | | 2,014 | | | | | | — | | | | | | 2,161 | | |
租賃方面的負債--ST
|
| | | | 114 | | | | | | 818 | | | | | | — | | | | | | 932 | | |
Trade payables
|
| | | | — | | | | | | 7,151 | | | | | | — | | | | | | 7,151 | | |
Other Accounts Payable
|
| | | | — | | | | | | 3,671 | | | | | | — | | | | | | 3,671 | | |
關聯方應付款
|
| | | | — | | | | | | 327 | | | | | | — | | | | | | 327 | | |
來自銀行的長期貸款,淨額
|
| | | | — | | | | | | — | | | | | | 6,314 | | | | | | 6,314 | | |
租賃方面的負債-LT
|
| | | | — | | | | | | — | | | | | | 3,465 | | | | | | 3,465 | | |
Loan from shareholder
|
| | | | — | | | | | | — | | | | | | 4,212 | | | | | | 4,212 | | |
Warrant Liabilities
|
| | | | — | | | | | | 1,118 | | | | | | — | | | | | | 1,118 | | |
Total
|
| | | | 261 | | | | | | 15,099 | | | | | | 13,991 | | | | | | 29,351 | | |
| | |
Level
|
| |
31.12.2021
|
| |
31.12.2020
|
| |||||||||
財務負債: | | | | | | | | | | | | | | | | | | | |
Warrants Liabilities
|
| | | | 3 | | | | | | 1,392 | | | | | | 1,118 | | |
| | |
Warrants
|
| |||
Balance at January 1, 2020
|
| | | | 814 | | |
Issuance of warrants
|
| | | | 295 | | |
財務費用中確認的公允價值變動
|
| | | | 9 | | |
Balance at December 31, 2020
|
| | | | 1,118 | | |
Issuance of warrants
|
| | | | 74 | | |
財務費用中確認的公允價值變動
|
| | | | 200 | | |
Balance at December 31, 2021
|
| | | | 1,392 | | |
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
At January 1
|
| | | | 1,596 | | | | | | 1,606 | | |
Principal Payments
|
| | | | (488) | | | | | | — | | |
匯率差異
|
| | | | (82) | | | | | | 189 | | |
確認為研發費用抵銷的金額
|
| | | | (258) | | | | | | — | | |
負債重估
|
| | | | 600 | | | | | | (199) | | |
As of December 31
|
| | | | 1,368 | | | | | | 1,596 | | |
Options Outstanding
|
| |
Options Exercisable
|
| |||||||||||||||
Number Outstanding on
December 31, 2021 |
| |
Weighted Average
剩餘合同期限 |
| |
Number Exercisable on
December 31, 2021 |
| |
Exercise Price
|
| |||||||||
| | |
Years
|
| | | | | | | |
USD
|
| ||||||
947
|
| | | | 3.03 | | | | | | 947 | | | | | | 0.0001 | | |
563
|
| | | | 2.17 | | | | | | 563 | | | | | | 0.536 | | |
260
|
| | | | 6.45 | | | | | | 260 | | | | | | 0.55 | | |
1,453
|
| | | | 7.17 | | | | | | 1,182 | | | | | | 1.102 | | |
4,487
|
| | | | 8.96 | | | | | | 186 | | | | | | 2.5 | | |
7,710
|
| | | | | | | | | | 3,138 | | | | | | | | |
| | |
2021
|
| |
2020
|
| ||||||||||||||||||
| | |
Number
of Options |
| |
Weighted
Average Exercise Price |
| |
Number
of Options |
| |
Weighted
Average Exercise Price |
| ||||||||||||
| | |
USD
|
| | | | | | | |
USD
|
| | | | | | | ||||||
年初未完成的期權:
|
| | | | 6,448 | | | | | | 1.57 | | | | | | 3,579 | | | | | | 0.42 | | |
本年度的變化: | | | | | | | | | | | | | | | | | | | | | | | | | |
Granted
|
| | | | 1,499 | | | | | | 2.34 | | | | | | 3,575 | | | | | | 2.38 | | |
Exercised
|
| | | | 58 | | | | | | 1.10 | | | | | | 572 | | | | | | 0.0001 | | |
Forfeited
|
| | | | 179 | | | | | | 1.83 | | | | | | 134 | | | | | | 1.10 | | |
年底未完成的期權
|
| | | | 7,710 | | | | | | 1.72 | | | | | | 6,448 | | | | | | 1.23 | | |
年底可行使的期權
|
| | | | 3,138 | | | | | | 0.705 | | | | | | 2,814 | | | | | | 0.31 | | |
| | |
For the year ended
|
| |||||||||||||||||||||
| | |
31.12.2021
|
| |
31.12.2020
|
| ||||||||||||||||||
| | |
USD thousands
|
| |
%
|
| |
USD thousands
|
| |
%
|
| ||||||||||||
Jet Talk
|
| | | | 3,116 | | | | | | 14% | | | | | | 7,279 | | | | | | 68% | | |
Airbus
|
| | | | 3,256 | | | | | | 15% | | | | | | 3,683 | | | | | | 35% | | |
Telesat
|
| | | | 8,400 | | | | | | 39% | | | | | | — | | | | | | — | | |
iDirect
|
| | | | 2,074 | | | | | | 10% | | | | | | — | | | | | | — | | |
| | |
US & Canada
|
| |
UK
|
| |
Other
|
| |
Consolidated
|
| | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| | | | | ||||||||||||||||||||||||||||||||
Revenues
|
| | | | 13,196 | | | | | | — | | | | | | 7,325 | | | | | | 10,316 | | | | | | 1,199 | | | | | | 316 | | | | | | 21,720 | | | | | | 10,632 | | | | | | |
| | |
31.12.2021
|
| |
31.12.2020
|
| ||||||
工資及相關費用
|
| | | | 6,764 | | | | | | 1,184 | | |
Materials and models
|
| | | | 1,516 | | | | | | 63 | | |
Depriciation
|
| | | | 56 | | | | | | 59 | | |
芯片開發工具和分包商
|
| | | | 507 | | | | | | 1,754 | | |
Total
|
| | | | 8,843 | | | | | | 3,060 | | |
| | |
For the year ended
|
| |||||||||
| | |
31.12.2021
|
| |
31.12.2020
|
| ||||||
工資及相關費用
|
| | | | 16,508 | | | | | | 16,048 | | |
開發工具和分包商
|
| | | | 15,238 | | | | | | 14,814 | | |
政府支持和撥款
|
| | | | (13,802) | | | | | | (14,225) | | |
Total
|
| | | | 17,944 | | | | | | 16,637 | | |
| | |
For the year ended
|
| |||||||||
| | |
31.12.2021
|
| |
31.12.2020
|
| ||||||
工資及相關費用
|
| | | | 1,752 | | | | | | 1,088 | | |
Total
|
| | | | 1,752 | | | | | | 1,088 | | |
| | |
For the year ended
|
| |||||||||
| | |
31.12.2021
|
| |
31.12.2020
|
| ||||||
工資及相關費用
|
| | | | 1,618 | | | | | | 1,020 | | |
折舊和管理費用
|
| | | | 2,087 | | | | | | 1,555 | | |
Other expenses
|
| | | | 50 | | | | | | 37 | | |
Total
|
| | | | 3,755 | | | | | | 2,612 | | |
| | |
For the year ended
December 31 |
| | | | |||||||||
| | |
2021
|
| |
2020
|
| | ||||||||
基本每股收益計算: | | | | | | | | | | | | | | | ||
Net loss
|
| | | | (17,050) | | | | | | (17,563) | | | | ||
普通股股東虧損(美元)
|
| | | | (17,050) | | | | | | (17,563) | | | | ||
普通股加權平均數
|
| | | | 17,902,000 | | | | | | 17,551,000 | | | | ||
每股基本和稀釋後虧損,單位為美元
|
| | | | (0.95) | | | | | | (1.00) | | | |
|
未經審計的財務狀況中期簡明合併報表
|
| | | | F-47 – F-48 | | |
|
未經審計的中期全面虧損簡併報表
|
| |
F-49
|
| |||
|
未經審計的股東虧損變化中期簡明合併報表
|
| |
F-50
|
| |||
|
未經審計的現金流量中期簡併報表
|
| |
F-51
|
| |||
|
未經審計的中期簡明合併財務報表附註
|
| | | | F-52 – F-58 | | |
| | | | | |
June 30,
|
| |
December 31,
|
| ||||||
| | |
Note
|
| |
2022
|
| |
2021
|
| ||||||
| | | | | |
Unaudited
|
| | | | | | | |||
ASSETS | | | | | | | | | | | | | | | | |
CURRENT ASSETS: | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | | | | | 23,007 | | | | | | 3,854 | | |
應收貿易賬款
|
| | | | | | | 1,202 | | | | | | 806 | | |
Contract Assets
|
| | | | | | | 4,035 | | | | | | 6,015 | | |
Other current assets
|
| | | | | | | 7,166 | | | | | | 3,419 | | |
Related parties
|
| |
6
|
| | | | 93 | | | | | | — | | |
Inventory
|
| | | | | | | 771 | | | | | | 685 | | |
Total current assets
|
| | | | | | | 36,274 | | | | | | 14,779 | | |
NON-CURRENT ASSETS: | | | | | | | | | | | | | | | | |
Right-of-use assets
|
| | | | | | | 3,098 | | | | | | 3,147 | | |
財產、廠房和設備,淨額
|
| | | | | | | 989 | | | | | | 972 | | |
Investment in Jet Talk
|
| |
4
|
| | | | 2,026 | | | | | | 2,137 | | |
Other non-current assets
|
| | | | | | | 220 | | | | | | 271 | | |
非流動資產合計
|
| | | | | | | 6,333 | | | | | | 6,527 | | |
TOTAL ASSETS
|
| | | | | | | 42,607 | | | | | | 21,306 | | |
| | | | | |
June 30,
|
| |
December 31,
|
| ||||||
| | |
Note
|
| |
2022
|
| |
2021
|
| ||||||
| | | | | |
Unaudited
|
| | | | | | | |||
負債和股東虧損 | | | | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | | | | |
Trade payables
|
| | | | | | | 1,394 | | | | | | 8,522 | | |
金融機構的短期貸款
|
| | | | | | | — | | | | | | 6,334 | | |
ESA advance payments
|
| | | | | | | 10,137 | | | | | | 15,270 | | |
客户預付款
|
| | | | | | | 12,258 | | | | | | 1,504 | | |
Lease liabilities
|
| | | | | | | 936 | | | | | | 989 | | |
其他應付帳款和應計費用
|
| | | | | | | 7,464 | | | | | | 6,704 | | |
Related parties
|
| |
6
|
| | | | 174 | | | | | | 2,149 | | |
流動負債總額
|
| | | | | | | 32,363 | | | | | | 41,472 | | |
非流動負債: | | | | | | | | | | | | | | | | |
金融機構的長期貸款
|
| |
3.a
|
| | | | 50,470 | | | | | | 6,943 | | |
Lease liabilities
|
| | | | | | | 2,638 | | | | | | 2,984 | | |
股東借款,淨額
|
| |
5
|
| | | | — | | | | | | 4,533 | | |
Warrant Liabilities
|
| | | | | | | 1,290 | | | | | | 1,392 | | |
應付版税的責任
|
| | | | | | | 1,390 | | | | | | 1,368 | | |
非流動負債合計
|
| | | | | | | 55,788 | | | | | | 17,220 | | |
SHAREHOLDERS’ DEFICIT: | | | | | | | | | | | | | | | | |
Share capital
|
| | | | | | | 4 | | | | | | 4 | | |
Share premium
|
| | | | | | | 53,443 | | | | | | 46,203 | | |
Capital reserves
|
| | | | | | | 3,900 | | | | | | 226 | | |
Accumulated deficit
|
| | | | | | | (102,891) | | | | | | (83,819) | | |
股東虧損總額
|
| | | | | | | (45,544) | | | | | | (37,386) | | |
總負債和股東赤字
|
| | | | | | | 42,607 | | | | | | 21,306 | | |
|
September 29, 2022
|
| | | | | | |
|
Date of approval of
the financial statements |
| |
David Ripstein
CEO |
| |
Yoav Leibovitch
Chairman of the Board and CFO |
|
| | | | | |
December 31
|
| |||||||||
| | |
Note
|
| |
2022
|
| |
2021
|
| ||||||
Revenues: | | | | | | | | | | | | | | | | |
開發服務和試生產
|
| | | | | | | 2,983 | | | | | | 9,048 | | |
Sale of products
|
| | | | | | | 328 | | | | | | 1,859 | | |
Total revenues
|
| | | | | | | 3,311 | | | | | | 10,907 | | |
銷售和服務成本: | | | | | | | | | | | | | | | | |
開發服務和試生產
|
| | | | | | | 1,323 | | | | | | 2,625 | | |
Sale of products
|
| | | | | | | 201 | | | | | | 1,389 | | |
銷售和服務總成本
|
| | | | | | | 1,524 | | | | | | 4,014 | | |
Gross profit
|
| | | | | | | 1,787 | | | | | | 6,893 | | |
研發費用淨額
|
| | | | | | | 9,045 | | | | | | 8,823 | | |
銷售和營銷費用
|
| | | | | | | 1,020 | | | | | | 855 | | |
一般和行政費用
|
| | | | | | | 4,216 | | | | | | 1,883 | | |
Loss from operations
|
| | | | | | | (12,494) | | | | | | (4,668) | | |
Finance Income
|
| | | | | | | 210 | | | | | | | | |
Finance Expenses
|
| | | | | | | (6,677) | | | | | | (978) | | |
按權益法核算的公司應佔損失,淨額
|
| | | | | | | (111) | | | | | | (951) | | |
所得税前虧損
|
| | | | | | | (19,072) | | | | | | (6,597) | | |
Income taxes
|
| | | | | | | | | | | | | | | |
Loss for the period
|
| | | | | | | (19,072) | | | | | | (6,597) | | |
其他綜合收益(虧損)税後淨額: | | | | | | | | | | | | | | | | |
對外業務翻譯匯兑損益
|
| | | | | | | 3,674 | | | | | | (557) | | |
本期綜合虧損總額
|
| | | | | | | (15,398) | | | | | | (7,154) | | |
每股基本和攤薄虧損(美元)
|
| | | | | | | (1.03) | | | | | | (0.37) | | |
已發行的基本和稀釋加權平均普通股
|
| | | | | | | 18,601 | | | | | | 17,892 | | |
| | |
Ordinary
shares |
| |
Preferred
Shares A |
| |
Preferred
Shares B |
| |
Preferred
Shares C |
| |
Share
capital |
| |
Share
premium |
| |
Accumulated
deficit |
| |
Capital
reserves |
| |
Total
|
| |||||||||||||||||||||||||||
| | |
Number of shares
|
| |
In USD thousand
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
For the six-month period ended June 30, 2022
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance as of January 1, 2022
|
| | | | 17,950,447 | | | | | | 7,300,000 | | | | | | 4,778,000 | | | | | | 856,000 | | | | | | 4 | | | | | | 46,203 | | | | | | (83,819) | | | | | | 226 | | | | | | (37,386) | | |
Exercise of options
|
| | | | 145,000 | | | | | | — | | | | | | — | | | | | | — | | | | |
|
(*)
|
| | | | | 33 | | | | | | — | | | | | | — | | | | | | 33 | | |
向金融機構發行的股票
|
| | | | 808,907 | | | | | | — | | | | | | — | | | | | | — | | | | |
|
(*)
|
| | | | | 1,978 | | | | | | — | | | | | | — | | | | | | 1,978 | | |
股票返還公司
|
| | | | (75,000) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | | | |
Warrant exercised
|
| | | | — | | | | | | — | | | | | | — | | | | | | 822,640 | | | | |
|
(*)
|
| | | | | 5,000 | | | | | | — | | | | | | — | | | | | | 5,000 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 229 | | | | | | — | | | | | | — | | | | | | 229 | | |
Loss for the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | (19,072) | | | | | | 3,674 | | | | | | (15,398) | | |
Balance as of June 30, 2022
|
| | | | 18,829,354 | | | | | | 7,300,000 | | | | | | 4,778,000 | | | | | | 1,678,640 | | | | | | 4 | | | | | | 53,443 | | | | | | (102,891) | | | | | | 3,900 | | | | | | (45,544) | | |
For the six-month period ended June 30, 2021
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance as of January 1, 2021
|
| | | | 17,892,000 | | | | | | 7,300,000 | | | | | | 4,778,000 | | | | | | 856,000 | | | | | | 4 | | | | | | 45,990 | | | | | | (66,769) | | | | | | (905) | | | | | | (21,680) | | |
Exercise of options
|
| | | | 12,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 22 | | | | | | — | | | | | | — | | | | | | 22 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 77 | | | | | | — | | | | | | — | | | | | | 77 | | |
Loss for the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,597) | | | | | | (557) | | | | | | (7,154) | | |
Balance as of June 30, 2021
|
| | | | 17,904,000 | | | | | | 7,300,000 | | | | | | 4,778,000 | | | | | | 856,000 | | | | | | 4 | | | | | | 46,089 | | | | | | (73,366) | | | | | | (1,462) | | | | | | (28,735) | | |
| | |
For the six-month period
ended June 30 |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
經營活動現金流: | | | | | | | | | | | | | |
Loss for the period
|
| | | | (19,072) | | | | | | (6,597) | | |
將淨利潤與經營活動提供的淨現金進行調整: | | | | | | | | | | | | | |
折舊及攤銷
|
| | | | 740 | | | | | | 764 | | |
按權益法核算的公司應佔損失,淨額
|
| | | | 111 | | | | | | 951 | | |
借款財務費用
|
| | | | 401 | | | | | | 545 | | |
權證負債公允價值變動
|
| | | | (102) | | | | | | (164) | | |
股票薪酬
|
| | | | 229 | | | | | | 77 | | |
貿易應收賬款減少(增加)
|
| | | | (439) | | | | | | (1,571) | | |
合同資產減少(增加)
|
| | | | 1,336 | | | | | | (2,171) | | |
(Increase) in inventory
|
| | | | (86) | | | | | | 40 | | |
其他流動資產增加(減少)
|
| | | | (4,396) | | | | | | 844 | | |
貿易應付款增加
|
| | | | (6,745) | | | | | | 1,588 | | |
歐空局預付款減少
|
| | | | (3,865) | | | | | | (1,477) | | |
遞延收入減少
|
| | | | — | | | | | | (563) | | |
其他應付帳款和應計費用增加
|
| | | | (957) | | | | | | 212 | | |
客户預付款增加
|
| | | | 11,502 | | | | | | — | | |
應付特許權使用費負債增加(減少)
|
| | | | 141 | | | | | | 290 | | |
經營活動中使用的淨現金
|
| | | | (21,202) | | | | | | (7,232) | | |
投資活動產生的現金流 | | | | | | | | | | | | | |
銀行長期存款減少
|
| | | | 51 | | | | | | 217 | | |
購置房產、廠房和設備
|
| | | | (119) | | | | | | (297) | | |
由投資活動提供(用於)的淨現金
|
| | | | (68) | | | | | | (80) | | |
融資活動產生的現金流 | | | | | | | | | | | | | |
收到金融機構的長期貸款,淨額,並向
發行股票
the lender |
| | | | 52,837 | | | | | | 5,000 | | |
償還股東借款
|
| | | | (5,000) | | | | | | — | | |
償還銀行貸款
|
| | | | (13,818) | | | | | | (1,020) | | |
特許權使用費償還責任
|
| | | | (119) | | | | | | — | | |
支付租賃債務
|
| | | | (795) | | | | | | (808) | | |
Issuance of shares
|
| | | | 5,033 | | | | | | 22 | | |
融資活動提供的現金淨額
|
| | | | 38,138 | | | | | | 3,194 | | |
現金和現金等價物增加(減少)
|
| | | | 16,868 | | | | | | (4,118) | | |
年初現金及現金等價物餘額
|
| | | | 3,854 | | | | | | 6,983 | | |
外匯匯率變動對現金和現金等價物的影響
|
| | | | 2,285 | | | | | | 10 | | |
年末現金和現金等價物餘額
|
| | | | 23,007 | | | | | | 2,875 | | |
附錄A本年度支付和收到的 - 現金: | | | | | | | | | | | | | |
Interest paid
|
| | | | 1,096 | | | | | | 618 | | |
| | |
Holding percentage
|
| | | |||||||||||||
Name
|
| |
June 30,
2022 |
| |
December 31,
2021 |
| |
Held By
|
| |
註冊國家/地區
|
| ||||||
Satixfy Israel Ltd.
|
| | | | 100% | | | | | | 100% | | | |
Satixfy通信
|
| |
Israel
|
|
Satixfy UK
|
| | | | 100% | | | | | | 100% | | | |
Satixfy通信
|
| |
UK
|
|
Satixfy衞星系統英國
|
| | | | 100% | | | | | | 100% | | | |
Satixfy通信
|
| |
UK
|
|
Satixfy Bulgaria
|
| | | | 100% | | | | | | 100% | | | |
Satixfy UK
|
| |
Bulgaria
|
|
Satixfy US LLC
|
| | | | 100% | | | | | | 100% | | | |
Satixfy通信
|
| |
USA
|
|
Satixfy MS
|
| | | | 100% | | | | | | — | | | |
Satixfy通信
|
| |
Cayman
|
|
| | |
Holding percentage
|
| | | |||||||||||||
Name
|
| |
30.06.2022
|
| |
2021
|
| |
Held By
|
| |
註冊國家/地區
|
| ||||||
Jet Talk
|
| | | | 51% | | | | | | 51% | | | |
Satixfy UK
|
| |
UK
|
|
| | |
June 30, 2022
|
| |
June 30, 2021
|
| ||||||
Revenues
|
| | | | — | | | | | | — | | |
Net loss Company share
|
| | | | 218 | | | | | | 1,865 | | |
按權益法核算的公司應佔損失,淨額
|
| | | | 111 | | | | | | 951 | | |
| | |
For the year ended
December 31 |
| |||||||||
| | |
June 30, 2022
|
| |
June 30, 2021
|
| ||||||
Revenues from Jet Talk
|
| | | | — | | | | | | 1,336 | | |
Revenues from iDirect
|
| | | | 212 | | | | | | 1,642 | | |
| | |
For the year ended
December 31 |
| |||||||||
| | |
June 30, 2022
|
| |
June 30, 2021
|
| ||||||
Assets | | | | | | | | | | | | | |
Jet Talk-應收賬款
|
| | | | 93 | | | | | | 174 | | |
Total Assets
|
| | | | 93 | | | | | | 174 | | |
Liabilities | | | | | | | | | | | | | |
Raysat Israel Ltd.
|
| | | | 100 | | | | | | 278 | | |
Ilan Gat Engineers Ltd
|
| | | | 64 | | | | | | 551 | | |
Other
|
| | | | 10 | | | | | | — | | |
對股東的責任
|
| | | | — | | | | | | 236 | | |
Total Liabilities
|
| | | | 174 | | | | | | 1,065 | | |
| | |
Level
|
| |
June 30,
2022 |
| |
December 31,
2021 |
| |||||||||
財務負債: | | | | | | | | | | | | | | | | | | | |
Warrants Liabilities
|
| | | | 3 | | | | | | 1,290 | | | | | | 1,392 | | |
| | |
Warrants
|
| |||
Balance at January 1, 2021
|
| | | | 1,118 | | |
Issuance of warrants
|
| | | | 74 | | |
財務費用中確認的公允價值變動
|
| | | | 200 | | |
Balance at December 31, 2021
|
| | | | 1,392 | | |
Issuance of warrants
|
| | | | — | | |
財務費用中確認的公允價值變動
|
| | | | (102) | | |
Balance at June 30, 2022
|
| | | | 1,290 | | |
| Assets: | | | | | | | |
| Current assets: | | | | | | | |
|
Cash
|
| | | $ | 510,165 | | |
|
Prepaid expenses
|
| | | | 635,952 | | |
|
Total current assets
|
| | | | 1,146,117 | | |
|
預付費用,非流動費用
|
| | | | 443,363 | | |
|
信託賬户中持有的現金
|
| | | | 201,007,683 | | |
|
Total assets
|
| | | $ | 202,597,163 | | |
| 負債和股東權益(虧損) | | | | | | | |
| 流動負債: | | | | | | | |
|
Accrued expenses
|
| | | $ | 1,566,013 | | |
|
流動負債總額
|
| | | | 1,566,013 | | |
|
Warrant liabilities
|
| | | | 9,340,468 | | |
|
延期承銷佣金
|
| | | | 9,000,000 | | |
|
Total liabilities
|
| | | | 19,906,481 | | |
| 承付款和或有事項(附註6) | | | | | | | |
|
可能贖回的A類普通股,2000萬股,贖回價值10.05美元
|
| | | | 201,007,683 | | |
| 股東權益(虧損): | | | | | | | |
|
優先股,面值0.0001美元;授權2,000,000股;未發行和已發行
|
| | | | — | | |
|
A類普通股,面值0.0001美元;授權發行200,000,000股;未發行,
已發行股票(不包括可能贖回的20,000,000股) |
| | | | — | | |
|
B類普通股,面值0.0001美元;授權股份2000萬股;已發行和已發行股份500萬股
|
| | | | 500 | | |
|
新增實收資本
|
| | | | — | | |
|
Accumulated deficit
|
| | | | (18,317,501) | | |
|
股東權益合計(虧損)
|
| | | | (18,317,001) | | |
|
總負債和股東權益(赤字)
|
| | | $ | 202,597,163 | | |
|
組建和運營成本
|
| | | $ | 1,821,244 | | |
|
Loss from operations
|
| | | | (1,821,244) | | |
| Other income (expense) | | | | | | | |
|
權證負債公允價值變動
|
| | | | 3,993,683 | | |
|
分配給權證負債的交易成本
|
| | | | (1,260,224) | | |
|
超額配售到期收益
|
| | | | 41,845 | | |
|
Interest income
|
| | | | 7,683 | | |
|
Total other income, net
|
| | | | 2,782,987 | | |
|
Net income
|
| | | $ | 961,743 | | |
|
基本和稀釋後加權平均流通股、需要贖回的普通股
|
| | | | 8,433,735 | | |
|
每股A類普通股的基本和稀釋後淨收益
|
| | | $ | 0.07 | | |
|
基本和稀釋後加權平均流通股、普通股
|
| | | | 5,000,000 | | |
|
普通股基本和稀釋後淨收益
|
| | | $ | 0.07 | | |
| | |
Class A Ordinary
Share |
| |
Class B Ordinary
Share |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Shareholders’
Equity (Deficit) |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance as of April 23, 2021 (Inception)
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
向初始股東發行的B類普通股
|
| | | | — | | | | | | — | | | | | | 5,750,000 | | | | | | 575 | | | | | | 24,425 | | | | | | — | | | | | | 25,000 | | |
沒收75萬股超額配售的方正股票
|
| | | | — | | | | | | — | | | | | | (750,000) | | | | | | (75) | | | | | | 75 | | | | | | — | | | | | | — | | |
通過公開發行銷售2000萬套
|
| | | | 20,000,000 | | | | | | 2,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,000 | | |
需要贖回的股票
|
| | | | (20,000,000) | | | | | | (2,000) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,000) | | |
私募超過公允價值的部分作為出資額,扣除存入信託的金額
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 848,914 | | | | | | — | | | | | | 848,914 | | |
超額配售期權的公允價值
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (41,845) | | | | | | | | | | | | (41,845) | | |
需贖回的A類普通股後續計量
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (831,569) | | | | | | (29,080,985) | | | | | | (29,912,554) | | |
錨定投資者的激勵措施
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,801,741 | | | | | | 9,801,741 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 961,743 | | | | | | 961,743 | | |
Balance as of December 31, 2021
|
| | | | — | | | | | $ | — | | | | | | 5,000,000 | | | | | $ | 500 | | | | | $ | — | | | | | $ | (18,317,501) | | | | | $ | (18,317,001) | | |
| 經營活動現金流: | | | | | | | |
|
Net income
|
| | | $ | 961,743 | | |
|
將淨收入與經營活動中使用的淨現金進行調整:
|
| | | | | | |
|
信託賬户中持有的有價證券賺取的利息
|
| | | | (7,683) | | |
|
分配給認股權證的發售成本
|
| | | | 1,260,224 | | |
|
超額配售到期收益
|
| | | | (41,845) | | |
|
權證負債公允價值變動
|
| | | | (3,993,683) | | |
|
經營性資產和負債變動:
|
| | | | | | |
|
Prepaid assets
|
| | | | (1,079,315) | | |
|
Accrued expenses
|
| | | | 1,355,676 | | |
|
經營活動中使用的淨現金
|
| | | | (1,544,883) | | |
| 投資活動現金流: | | | | | | | |
|
信託賬户現金投資
|
| | | | (201,000,000) | | |
|
投資活動中使用的淨現金
|
| | | | (201,000,000) | | |
| 融資活動的現金流: | | | | | | | |
|
首次公開募股的收益,扣除支付的承銷折扣後的淨額
|
| | | | 196,000,000 | | |
|
私募收益
|
| | | | 7,630,000 | | |
|
方正股票發行收益
|
| | | | 25,000 | | |
|
向關聯方發行本票所得款項
|
| | | | 148,372 | | |
|
本票付款
|
| | | | (148,372) | | |
|
延期發行費用的支付
|
| | | | (599,952) | | |
|
融資活動提供的現金淨額
|
| | | | 203,055,048 | | |
|
Net change in cash
|
| | | | 510,165 | | |
|
期初現金
|
| | | | — | | |
|
Cash, end of the period
|
| | | $ | 510,165 | | |
| 補充披露非現金投融資活動 | | | | | | | |
|
延期承保折扣
|
| | | $ | 9,000,000 | | |
|
認股權證負債的初始分類
|
| | | $ | 13,334,151 | | |
|
可能轉換的A類普通股初始值
|
| | | $ | 201,000,000 | | |
|
可能贖回的A類普通股增持
|
| | | $ | 7,683 | | |
| | |
For the Period from April 23, 2021
(Inception) to December 31, 2021 |
| |||||||||
| | |
Class A
|
| |
Class B
|
| ||||||
基本和稀釋後每股淨收益: | | | | | | | | | | | | | |
Numerator:
|
| | | | | | | | | | | | |
Allocation of net income
|
| | | $ | 603,785 | | | | | $ | 357,958 | | |
Denominator:
|
| | | | | | | | | | | | |
基本和稀釋後加權平均流通股
|
| | | | 8,433,735 | | | | | | 5,000,000 | | |
每股基本和稀釋後淨收益
|
| | | $ | 0.07 | | | | | $ | 0.07 | | |
|
Gross proceeds from IPO
|
| | | $ | 201,000,000 | | |
| Less: | | | | | | | |
|
分配給公開認股權證的收益
|
| | | | (7,553,065) | | |
|
普通股發行成本
|
| | | | (22,351,806) | | |
| Plus: | | | | | | | |
|
賬面價值到贖回價值的重新計量
|
| | | | 29,904,871 | | |
|
Interest income
|
| | | | 7,683 | | |
|
或有可贖回普通股
|
| | | $ | 201,007,683 | | |
| | |
December
31, 2021 |
| |
Quoted
Prices In Active Markets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Other Unobservable Inputs (Level 3) |
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
信託賬户持有的有價證券
|
| | | $ | 201,007,683 | | | | | $ | 201,007,683 | | | | | $ | — | | | | | $ | — | | |
| | | | $ | 201,007,683 | | | | | $ | 201,007,683 | | | | | $ | — | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
認股權證責任 - 公共認股權證
|
| | | $ | 5,294,000 | | | | | $ | 5,294,000 | | | | | $ | — | | | | | $ | — | | |
認股權證債務 - 私募認股權證
|
| | | | 4,046,468 | | | | | | — | | | | | | — | | | | | | 4,046,468 | | |
| | | | $ | 9,340,468 | | | | | $ | 5,294,000 | | | | | $ | — | | | | | $ | 4,046,468 | | |
Input
|
| |
December
31, 2021 |
| |
September
17, 2021 |
|
Exercise price
|
| |
$11.50
|
| |
$11.50
|
|
Unit price
|
| |
$ 9.78
|
| |
$10.00
|
|
Volatility
|
| |
9.6%
|
| |
13.3%
|
|
認股權證的預期期限
|
| |
6.07 years
|
| |
6.36 years
|
|
Risk-free rate
|
| |
1.36
|
| |
1.08%
|
|
Dividend yield
|
| |
0
|
| |
0
|
|
| | |
Private
Placement Warrants |
| |
Public
Warrants |
| |
Total
Warrant Liabilities |
| |||||||||
Fair value as of April 23, 2021 (inception)
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
2021年9月17日的初步測量
|
| | | | 5,781,086 | | | | | | 7,553,065 | | | | | | 13,334,151 | | |
權證負債公允價值變動
|
| | | | (1,734,618) | | | | | | (2,259,065) | | | | | | (3,993,683) | | |
Transfer from level 3 to level 1
|
| | | | | | | | | | (5,294,000) | | | | | | (5,294,000) | | |
Fair value as of December 31, 2021
|
| | | $ | 4,046,468 | | | | | $ | — | | | | | $ | 4,046,468 | | |
| | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
| | |
(Unaudited)
|
| |
(Audited)
|
| ||||||
Assets: | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 49,254 | | | | | $ | 510,165 | | |
Prepaid expenses
|
| | | | 621,125 | | | | | | 635,952 | | |
Total current assets
|
| | | | 670,379 | | | | | | 1,146,117 | | |
預付費用,非流動費用
|
| | | | — | | | | | | 443,363 | | |
信託賬户中持有的投資
|
| | | | 201,268,266 | | | | | | 201,007,683 | | |
Total assets
|
| | | $ | 201,938,645 | | | | | $ | 202,597,163 | | |
負債和股東虧損 | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
Accrued expenses
|
| | | $ | 3,766,307 | | | | | $ | 1,566,013 | | |
流動負債總額
|
| | | | 3,766,307 | | | | | | 1,566,013 | | |
Warrant liabilities
|
| | | | 2,035,861 | | | | | | 9,340,468 | | |
延期承銷佣金
|
| | | | 9,000,000 | | | | | | 9,000,000 | | |
Total liabilities
|
| | | | 14,802,168 | | | | | | 19,906,481 | | |
承付款和或有事項(附註6) | | | | | | | | | | | | | |
可能贖回的A類普通股,截至2022年6月30日和2021年12月31日贖回價值10.05美元的2000萬股
|
| | | | 201,268,266 | | | | | | 201,007,683 | | |
股東虧損 | | | | | | | | | | | | | |
優先股,面值0.0001美元;授權2,000,000股;未發行和已發行
|
| | | | — | | | | | | — | | |
截至2022年6月30日和2021年12月31日,A類普通股,面值0.0001美元;授權股份2億股;截至2022年6月30日和2021年12月31日,沒有發行和發行的股份(不包括可能贖回的2000萬股)
|
| | | | — | | | | | | — | | |
B類普通股,面值0.0001美元;授權股份2000萬股;
5,000,000 shares issued and outstanding as of June 30, 2022 and December 31, 2021 |
| | | | 500 | | | | | | 500 | | |
新增實收資本
|
| | | | — | | | | | | — | | |
Accumulated deficit
|
| | | | (14,132,289) | | | | | | (18,317,501) | | |
股東虧損總額
|
| | | | (14,131,789) | | | | | | (18,317,001) | | |
總負債和股東虧損
|
| | | $ | 201,938,645 | | | | | $ | 202,597,163 | | |
| | |
For the three
months ended June 30, 2022 |
| |
For the six
months ended June 30, 2022 |
| |
For the
period from April 23, 2021 (inception) through June 30, 2021 |
| |||||||||
組建和運營成本
|
| | | $ | 1,290,583 | | | | | $ | 3,119,396 | | | | | $ | 6,800 | | |
Loss from operations
|
| | | | (1,290,583) | | | | | | (3,119,396) | | | | | | (6,800) | | |
Other income | | | | | | | | | | | | | | | | | | | |
權證負債公允價值變動
|
| | | | 2,378,580 | | | | | | 7,304,607 | | | | | | — | | |
Interest income
|
| | | | 244,969 | | | | | | 260,583 | | | | | | — | | |
Total other income
|
| | | | 2,623,549 | | | | | | 7,565,190 | | | | | | — | | |
Net income (loss)
|
| | | $ | 1,332,966 | | | | | $ | 4,445,794 | | | | | $ | (6,800) | | |
基本和稀釋後加權平均流通股、可能贖回的A類普通股
|
| | | | 20,000,000 | | | | | | 20,000,000 | | | | | | — | | |
基本和稀釋後淨收益(虧損),A類普通股,可能需要贖回
|
| | | $ | 0.05 | | | | | $ | 0.18 | | | | | $ | — | | |
基本和稀釋後的加權平均流通股 - B類普通股
|
| | | | 5,000,000 | | | | | | 5,000,000 | | | | | | 5,000,000 | | |
基本和稀釋後淨收益(虧損),B類普通股
|
| | | $ | 0.05 | | | | | $ | 0.18 | | | | | $ | (0.00) | | |
| | |
Class A
Ordinary Share |
| |
Class B
Ordinary Share |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Shareholders’
Deficit |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance as of January 1, 2022
|
| | | | — | | | | | $ | — | | | | | | 5,000,000 | | | | | $ | 500 | | | | | $ | — | | | | | $ | (18,317,501) | | | | | $ | (18,317,001) | | |
可能贖回的A類普通股增持
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (15,614) | | | | | | (15,614) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,112,829 | | | | | | 3,112,829 | | |
Balance – March 31, 2022
|
| | | | — | | | | | $ | — | | | | | | 5,000,000 | | | | | $ | 500 | | | | | $ | — | | | | | $ | (15,220,286) | | | | | $ | (15,219,786) | | |
可能贖回的A類普通股增持
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (244,969) | | | | | | (244,969) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,332,966 | | | | | | 1,332,966 | | |
Balance – June 30, 2022
|
| | | | — | | | | | $ | — | | | | | | 5,000,000 | | | | | $ | 500 | | | | | $ | — | | | | | $ | (14,132,289) | | | | | $ | (14,131,789) | | |
| | |
Class A
Ordinary Share |
| |
Class B
Ordinary Share |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Shareholders’
Equity |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance as of April 23, 2021 (Inception)
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
向初始股東發行的B類普通股(1)
|
| | | | — | | | | | | — | | | | | | 5,750,000 | | | | | $ | 575 | | | | | $ | 24,425 | | | | | $ | — | | | | | $ | 25,000 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,800) | | | | | | (6,800) | | |
Balance – June 30, 2021
|
| | | | — | | | | | $ | — | | | | | | 5,750,000 | | | | | $ | 575 | | | | | $ | 24,425 | | | | | $ | (6,800) | | | | | $ | 18,200 | | |
| | |
For the six
months ended June 30, 2022 |
| |
For the
period from April 23, 2021 (inception) through June 30, 2021 |
| ||||||
經營活動現金流: | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 4,445,794 | | | | | $ | (6,800) | | |
將淨收益(虧損)與經營活動中使用的現金淨額進行調整:
|
| | | | | | | | | | | | |
關聯方支付的組建費用
|
| | | | — | | | | | | 6,800 | | |
信託賬户中的投資賺取利息
|
| | | | (260,583) | | | | | | — | | |
權證負債公允價值變動
|
| | | | (7,304,607) | | | | | | — | | |
經營性資產和負債變動:
|
| | | | | | | | | | | | |
Prepaid assets
|
| | | | 458,190 | | | | | | — | | |
Accrued expenses
|
| | | | 2,200,295 | | | | | | — | | |
經營活動中使用的淨現金
|
| | | | (460,911) | | | | | | — | | |
融資活動產生的現金流 | | | | | | | | | | | | | |
向關聯方發行本票所得款項
|
| | | | — | | | | | | 1,000 | | |
融資活動提供的現金淨額
|
| | | | — | | | | | | 1,000 | | |
Net change in cash
|
| | | | (460,911) | | | | | | 1,000 | | |
期初現金
|
| | | | 510,165 | | | | | | — | | |
Cash, end of the period
|
| | | $ | 49,254 | | | | | $ | 1,000 | | |
補充披露非現金投融資活動 | | | | | | | | | | | | | |
可能贖回的A類普通股增持
|
| | | $ | 260,583 | | | | | $ | — | | |
保薦人為換取B類債券發行而支付的延期發行費用
ordinary shares |
| | | $ | — | | | | | $ | 18,200 | | |
保薦人根據本票支付的延期發行費用
|
| | | $ | — | | | | | $ | 10,000 | | |
遞延發售成本計入應計發售成本和費用
|
| | | $ | — | | | | | $ | 51,742 | | |
| | |
For the
Three Months Ended June 30, 2022 |
| |
For the
Six Months Ended June 30, 2022 |
| |
For the Period from
April 23, 2021 (inception) Through June 30, 2021 |
| |||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||||||||
每股基本和稀釋後淨收益(虧損):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
淨收益(虧損)分攤
|
| | | $ | 1,066,373 | | | | | $ | 266,593 | | | | | $ | 3,556,635 | | | | | $ | 889,159 | | | | | $ | — | | | | | $ | (6,800) | | |
Denominator:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基本和稀釋後加權平均流通股
|
| | | | 20,000,000 | | | | | | 5,000,000 | | | | | | 20,000,000 | | | | | | 5,000,000 | | | | | | — | | | | | | 5,000,000 | | |
每股基本和稀釋後淨收益(虧損)
|
| | | $ | 0.05 | | | | | $ | 0.05 | | | | | $ | 0.18 | | | | | $ | 0.18 | | | | | $ | — | | | | | $ | (0.00) | | |
|
Gross proceeds from IPO
|
| | | $ | 201,000,000 | | |
| Less: | | | | | | | |
|
分配給公開認股權證的收益
|
| | | | (7,553,065) | | |
|
普通股發行成本
|
| | | | (22,351,806) | | |
| Plus: | | | | | | | |
|
賬面價值到贖回價值的重新計量
|
| | | | 29,904,871 | | |
|
Interest income
|
| | | | 7,683 | | |
|
截至2021年12月31日的或有可贖回普通股
|
| | | | 201,007,683 | | |
| Plus: | | | | | | | |
|
Interest income
|
| | | | 15,614 | | |
|
截至2022年3月31日的或有可贖回普通股
|
| | | | 201,023,297 | | |
| Plus: | | | | | | | |
|
Interest income
|
| | | | 244,969 | | |
|
截至2022年6月30日的或有可贖回普通股
|
| | | $ | 201,268,266 | | |
| | |
June 30, 2022
|
| |
Quoted Prices In
Active Markets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant Other
Unobservable Inputs (Level 3) |
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
信託賬户中持有的有價證券
|
| | | $ | 201,268,266 | | | | | $ | 201,268,266 | | | | | $ | — | | | | | $ | — | | |
| | | | $ | 201,268,266 | | | | | $ | 201,268,266 | | | | | $ | — | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
認股權證責任 - 公共認股權證
|
| | | $ | 1,150,000 | | | | | $ | 1,150,000 | | | | | $ | — | | | | | $ | — | | |
擔保債務 - 私募
Warrants |
| | | | 885,861 | | | | | | — | | | | | | 885,861 | | | | | | — | | |
| | | | $ | 2,035,861 | | | | | $ | 1,150,000 | | | | | $ | 885,861 | | | | | $ | — | | |
| | |
December 31, 2021
|
| |
Quoted Prices In
Active Markets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant Other
Unobservable Inputs (Level 3) |
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
信託賬户中持有的有價證券
|
| | | $ | 201,007,683 | | | | | $ | 201,007,683 | | | | | $ | — | | | | | $ | — | | |
| | | | $ | 201,007,683 | | | | | $ | 201,007,683 | | | | | $ | — | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
認股權證責任 - 公共認股權證
|
| | | $ | 5,294,000 | | | | | $ | 5,294,000 | | | | | $ | — | | | | | $ | — | | |
認股權證債務 - 私募認股權證
|
| | | | 4,046,468 | | | | | | — | | | | | | — | | | | | | 4,046,468 | | |
| | | | $ | 9,340,468 | | | | | $ | 5,294,000 | | | | | $ | — | | | | | $ | 4,046,468 | | |
Input
|
| |
June 30,
2022 |
| |
December 31,
2021 |
| |||
Exercise price
|
| | | $ | — | | | |
$11.50
|
|
Unit price
|
| | | $ | — | | | |
$9.78
|
|
Volatility
|
| | | | —% | | | |
9.6%
|
|
認股權證的預期期限
|
| | | | — | | | |
6.07 years
|
|
Risk-free rate
|
| | | | —% | | | |
1.36%
|
|
Dividend yield
|
| | | | — | | | |
0
|
|
| | |
Private
Placement Warrants |
| |
Public
Warrants |
| |
Total
Warrant Liabilities |
| |||||||||
Fair value as of January 1, 2022
|
| | | $ | 4,046,468 | | | | | $ | — | | | | | $ | 4,046,468 | | |
權證負債公允價值變動
|
| | | | (2,132,027) | | | | | | — | | | | | | (2,132,027) | | |
Transfer from level 3 to level 2
|
| | | | (1,914,441) | | | | | | — | | | | | | (1,914,441) | | |
權證負債公允價值變動
|
| | | | — | | | | | | — | | | | | | — | | |
Transfer from level 3 to level 2
|
| | | | — | | | | | | — | | | | | | — | | |
Fair value as of June 30, 2022
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Exhibit
Number |
| |
Description
|
|
|
2.1†*
|
| |
SatixFy、耐力收購公司和SatixFy MS之間的業務合併協議,日期為2022年3月8日(通過參考SatixFy Communications Ltd.於2022年9月21日提交給美國證券交易委員會的F-4表格的附件2.1合併,經修訂)。
|
|
|
2.2*
|
| | SatixFy、耐力收購公司和SatixFy MS之間的業務合併協議修正案1,日期為2022年6月13日(通過引用SatixFy Communications Ltd.於2022年9月21日提交給美國證券交易委員會的F-4表格的附件2.2合併,經修訂)。 | |
|
2.3*
|
| | SatixFy、耐力收購公司和SatixFy MS之間的業務合併協議修正案2,日期為2022年8月23日(通過引用SatixFy Communications Ltd.於2022年9月21日提交給美國證券交易委員會的F-4表格的附件2.3合併,經修訂)。 | |
|
3.1*
|
| |
SatixFy第二次修訂和重新修訂的章程表格(通過引用SatixFy通信有限公司於2022年9月21日提交給美國證券交易委員會的F-4表格的附件3.2合併,經修訂)。
|
|
|
4.1
|
| |
由SatixFy、耐力收購公司和大陸航空修訂和重新簽署的擔保協議,日期為2023年1月12日。
|
|
|
4.2*
|
| |
SatixFy普通股證書樣本(參考SatixFy Communications Ltd.於2022年9月21日提交給美國證券交易委員會的F-4表格中的附件4.7,經修訂)。
|
|
|
4.3*
|
| | SatixFy的保證書樣本。 | |
|
4.4*
|
| |
SatixFy和大陸股票轉讓信託公司之間以及兩者之間的認股權證協議表格(通過引用SatixFy Communications Ltd.於2022年9月21日提交給美國證券交易委員會的F-4表格4.11合併,經修訂)。
|
|
|
4.5*
|
| |
由SatixFy、SatixFy的某些股權持有人和耐力收購公司的某些股權持有人(通過引用SatixFy Communications Ltd.於2022年9月21日提交給美國證券交易委員會的F-4表格的附件4.12合併,經修訂)以及在SatixFy Communications Ltd.、SatixFy的某些股權持有人和耐力收購公司的某些股權持有人之間修訂和重新簽署的截至2022年3月8日的股東協議。
|
|
|
5.1
|
| |
葛羅斯公司對SatixFy普通股和SatixFy認股權證的有效性的意見。
|
|
|
5.2*
|
| |
Davis Polk&Wardwell LLP對SatixFy認股權證有效性的意見。
|
|
|
10.1*
|
| | SatixFy交易支持協議的格式,日期為2022年3月8日,由SatixFy、耐力收購公司和SatixFy的某些股權持有人之間簽署(通過引用SatixFy Communications Ltd.於2022年9月21日提交給美國證券交易委員會的F-4表格10.2進行合併,經修訂)。 | |
|
10.2*
|
| | 由耐力收購公司、保薦人以及耐力收購公司的某些高管和董事簽署的保薦函協議,日期為2022年3月8日,以SatixFy和耐力收購公司為受益人(通過引用SatixFy Communications Ltd.於2022年9月21日提交給美國證券交易委員會的F-4表格中的附件10.3進行合併,經修訂)。 | |
|
10.3*
|
| | 由耐力收購公司、耐力收購公司的贊助商和某些股權持有人之間修訂和重新簽署的註冊權協議,日期為2022年3月8日(通過引用SatixFy Communications Ltd.於2022年9月21日提交給美國美國證券交易委員會的F-4表格中的附件10.4合併,經修訂)。 | |
|
10.4*
|
| |
單元認購協議表,由SatixFy及其訂户方提交,或由SatixFy與訂户方之間提供(通過引用SatixFy Communications Ltd.於2022年9月21日提交給美國證券交易委員會的F-4表格10.5合併,經修訂)。
|
|
|
Exhibit
Number |
| |
Description
|
|
|
10.5*
|
| | SatixFy和CF主體投資有限責任公司之間的普通股購買協議,日期為2022年3月8日(通過引用SatixFy Communications Ltd.於2022年9月21日提交給美國證券交易委員會的F-4表格10.6合併,經修訂)。 | |
|
10.6*
|
| | 註冊權協議表格,由SatixFy和CF主體投資有限責任公司提供,並在兩者之間(通過引用SatixFy Communications Ltd.於2022年9月21日提交給美國證券交易委員會的F-4表格10.7合併,經修訂)。 | |
|
10.7*
|
| | 董事與軍官賠償協議表格(合併內容參考SatixFy Communications Ltd.於2022年9月21日提交給美國證券交易委員會的F-4表格,經修訂,附件10.8)。 | |
|
10.8†*
|
| | 信貸協議,日期為2022年2月1日,由作為行政代理的SatixFy、威爾明頓儲蓄基金協會FSB及其貸款人之間簽訂的(通過引用SatixFy Communications Ltd.於2022年9月21日提交給美國證券交易委員會的F-4表格的附件10.10合併,經修訂)。 | |
|
10.9†*
|
| | 擔保協議,日期為2022年2月1日,由設保人SatixFy和作為抵押品代理人的威爾明頓儲蓄基金協會之間簽訂(通過引用SatixFy Communications Ltd.於2022年9月21日提交給美國證券交易委員會的F-4表格10.11,經修訂併入)。 | |
|
10.10*
|
| | SatixFy UK Limited和ST電子(衞星通信和傳感器系統)私人有限公司之間的股東協議,日期為2018年2月6日(通過引用SatixFy Communications Ltd.於2022年9月21日提交給美國證券交易委員會的F-4表格的附件10.13合併,經修訂)。 | |
|
10.11*
|
| | SatixFy、耐力收購公司和保薦人之間的保薦函協議修正案1,日期為2022年6月13日(通過引用SatixFy Communications Ltd.於2022年9月21日提交給美國證券交易委員會的F-4表格的附件10.14合併,經修訂)。 | |
|
10.12*
|
| | SatixFy、耐力收購公司和保薦人之間的保薦函協議修正案2,日期為2022年8月23日(通過引用SatixFy Communications Ltd.於2022年9月21日提交給美國證券交易委員會的F-4表格的附件10.15合併,經修訂)。 | |
|
10.13*
|
| | 遠期購買協議,日期為2022年10月24日,由SatixFy、耐力、SatixFy MS和Vella Opportunity Fund SPV LLC - Series 7簽署,修訂後於2022年10月25日簽訂。 | |
|
10.14*
|
| | SatixFy Communications Ltd.和Vella Opportunity Fund SPV LLC - Series 7簽訂的股票購買協議(與附件10.13中引用的遠期購買協議有關),日期為2022年11月21日。 | |
|
10.15*
|
| | 耐力收購公司、保薦人和其他各方之間修訂和重新簽署的註冊權協議第1號修正案,日期為2022年10月27日。 | |
|
10.16*
|
| | SatixFy和ArgoSat Consulting LLC簽署的諮詢協議,日期為2022年12月4日。 | |
|
10.17*
|
| | SatixFy、SatixFy MS、耐力收購公司、耐力南極洲合作伙伴和其他各方之間的信函協議,日期為2022年12月8日。 | |
|
10.18
|
| | 由SatixFy、耐力南極洲合作伙伴有限責任公司和坎託·菲茨傑拉德公司簽訂的授權書協議,日期為2023年1月12日 | |
|
10.19
|
| | SatixFy通信有限公司補償政策(通過引用SatixFy通信有限公司於2022年9月16日提交給美國證券交易委員會的F-4表格的附件10.9進行合併,經修訂)。 | |
|
21.1*
|
| | SatixFy子公司列表(通過引用SatixFy Communications Ltd.於2022年9月21日提交給美國證券交易委員會的F-4表格中的附件21.1合併,經修訂)。 | |
|
Exhibit
Number |
| |
Description
|
|
|
23.1*
|
| |
SatixFy的獨立註冊會計師事務所BDO International Limited的成員事務所Ziv Haft註冊會計師事務所(Isr.)同意。
|
|
|
23.2*
|
| |
耐力的獨立註冊會計師事務所Marcum LLP同意。
|
|
|
23.3*
|
| |
格羅斯公司同意(見附件5.1)。
|
|
|
23.4*
|
| |
Davis Polk&Wardwell LLP同意(見附件5.2)。
|
|
|
24.1*
|
| |
Power of Attorney
|
|
|
107*
|
| |
Filing Fee Table
|
|
| | | | SATIXFY通信有限公司 | | |||
| | | | By: | | |
/s/ David Ripstein
|
|
| | | | | | |
Name:
David Ripstein
|
|
| | | | | | |
Title:
首席執行官
|
|
|
Name
|
| |
Position
|
|
|
/s/ David Ripstein
David Ripstein
|
| |
Chief Executive Officer
(首席執行官) |
|
|
/s/ Oren Harari
Oren Harari
|
| |
臨時首席財務官
(首席財務官兼負責人 Accounting Officer) |
|
|
*
Yoav Leibovitch
|
| |
董事會主席
|
|
|
*
Mary P. Cotton
|
| |
Director
|
|
|
*
Richard C. Davis
|
| |
Director
|
|
|
*
Moshe Eisenberg
|
| |
Director
|
|
|
*
Yair Shamir
|
| |
Director
|
|
|
*
Yoram Stettiner
|
| |
Director
|
|
|
*
David L. Willetts
|
| |
Director
|
|
| | | | By: | | |
/s/ Colleen A. De Vries
|
|
| | | | | | |
Name:
Colleen A. De Vries
|
|
| | | | | | |
Title:
總裁高級副總裁代表科鋭環球股份有限公司
|
|