| | |
Page
|
| |||
關於本委託書/招股説明書
|
| | | | 1 | | |
適用於本委託書/招股説明書的慣例
|
| | | | 1 | | |
介紹Lavoro的財務和其他信息
|
| | | | 2 | | |
Frequently Used Terms
|
| | | | 10 | | |
有關前瞻性陳述的警示聲明;市場和其他行業
Data |
| | | | 17 | | |
關於企業合併的問答
|
| | | | 19 | | |
委託書/招股説明書摘要
|
| | | | 36 | | |
精選Lavoro的歷史財務信息和其他數據組合
|
| | | | 60 | | |
TPB SPAC歷史財務信息精選
|
| | | | 65 | | |
Risk Factors
|
| | | | 66 | | |
TPB SPAC股東特別大會
|
| | | | 124 | | |
TPB SPAC股東將考慮的提案
|
| | | | 130 | | |
企業合併協議
|
| | | | 156 | | |
與業務合併相關的某些協議
|
| | | | 175 | | |
Merger Proposal
|
| | | | 177 | | |
管理文檔提案
|
| | | | 178 | | |
管理文件建議3A - 批准授權變更法定股本,如建議的管理文件所述
|
| | | | 180 | | |
管理文件3B - 批准董事任命和選舉辦法
|
| | | | 182 | | |
管理文件提案3C - 批准與通過擬議管理文件相關的其他更改
|
| | | | 184 | | |
Adjournment Proposal
|
| | | | 185 | | |
未經審計的形式簡明合併財務信息
|
| | | | 186 | | |
重要的美國聯邦所得税考慮因素
|
| | | | 202 | | |
開曼羣島税務考慮因素
|
| | | | 211 | | |
Business of TPB SPAC
|
| | | | 212 | | |
管理層對TPB SPAC財務狀況和經營成果的討論與分析
|
| | | | 222 | | |
Business of Lavoro
|
| | | | 227 | | |
Lavoro監管概述
|
| | | | 247 | | |
拉沃羅行業概述
|
| | | | 252 | | |
管理層對公司財務狀況和經營成果的討論與分析
Lavoro |
| | | | 266 | | |
某些TPB SPAC關係和關聯方交易
|
| | | | 318 | | |
某些Lavoro關係和關聯方交易
|
| | | | 321 | | |
業務合併後的新Lavoro管理層
|
| | | | 323 | | |
拉沃羅的高管薪酬
|
| | | | 330 | | |
拉沃羅新股本説明
|
| | | | 332 | | |
證券和股息價格區間
|
| | | | 338 | | |
有資格未來出售的股票
|
| | | | 339 | | |
某些受益所有者和管理層的安全所有權
|
| | | | 342 | | |
| | |
Page
|
| |||
其他信息
|
| | | | 345 | | |
您可以在哪裏找到更多信息
|
| | | | 348 | | |
財務報表索引
|
| | | | F-1 | | |
第II部分招股章程不需要的資料
|
| | | | II-0 | | |
ANNEXES | | | |||||
附件A - 業務合併協議 | | | | | | | |
Annex B — Form of Plan of Merger | | | | | | | |
附件C -新拉沃羅修訂和重新修訂的組織備忘錄和章程 格式
|
| | | | | | |
附件D - 投票和支持協議 | | | | | | | |
Annex E — Lock-up Agreement | | | | | | | |
附件F - 認購協議表 | | | | | | | |
保薦人函件協議附件G - 修正案 | | | | | | | |
修訂和重新簽署的註冊權協議附件H - 格式 | | | | | | | |
Brazil Cluster
|
| |||
Faciroll li Comércio e Presentaçóes S.A.
栽培品種AGRícola - Comércio,Importação e Exportação S.A. [br]Soluçóes AGRícolas Ltd. Produtec Comércio e Presentaçóes S.A. [br]Produtiva Agronigócios Comércio e Present ação Ltd. Qualiciclo Agrícola S.A. Lavoro AgrocomerSocial S.A. 農用馬鈴薯公司和Produtos Agropecários S.A.的代表作 Pco - Comércio,Importação,Exportação e Agropeuária Ltd. [br]Agrovenci - Comércio,Importação,Exportação e Agropeuária Ltd. [br]Agrovenci Distribuidora de Insuos AGRícolas Ltd. [br]América Insuos AGRícola Ltd. [br]中部農業農村集散中心有限公司。 [br]Denorpi Distribuidora de Insuos AGRícolas Ltd. [br]Deragro Distribuidora de Insuos AGRícolas Ltd. [br]Desempar Participaçóes Ltd. Desempar Tecnologia Ltd. Insuos AGRícolas Ltd. 農業產品分銷店 [br]PlenaféRTIL Distribuidora de Insuos AGRícolas Ltd. Realce Distribuidora de Insuos AGRícolas Ltd. [br]Nova Geração Comércio de Produtos AGRícolas Ltd. Lavoro Agro Holding S.A. [br]Floema Soluçóes Nuricionais de Cultivos Ltd. Sollo Sul Insuos AGRícolas Ltd. DISSIL INSUMOS AGRícolas Ltd. Casa Trevo Participações S.A. |
| | | |
LATAM Cluster
|
| |||
Agrointegral Andina S.A.S.
哥倫比亞農業農業公司(Agroquímicos para agnotura Columbia biana S.A.S.) 農業和Servicios S.A.S. Cenagral S.A.S. Grupo Cenagro S.A.S. Servigral Praderas S.A.S. Lavoro Colombia S.A.S. Grupo Gral S.A.S. Provecampo S.A.S. Crop Care Colombia S.A.S. |
| | | |
Crop Care Cluster
|
| |||
Agrobiológica Sustentablidade S.A.
[br]天然農桿菌。 Perterra Insuos Agropeuários S.A. Perterra Trading S.A. Union Agro S.A. Crop Care Holding S.A. (Brasil) Araci Adminsiradora de Bens S.A. |
| | | |
| | |
Share Ownership in New Lavoro(1)(9)
|
| ||||||||||||||||||
| | |
No Redemptions(2)
|
| |
Interim
Redemptions(3) |
| |
Maximum
Redemptions(4) |
| | |||||||||||
| | |
(流通股百分比)
|
| | |||||||||||||||||
TPB SPAC股東(贊助商和TPB SPAC董事除外)(5)(6)
|
| | | | 14.4% | | | | | | 11.4% | | | | | | 8.6% | | | | ||
贊助商(包括管道投資)(5)(6)(7)
|
| | | | 9.1% | | | | | | 9.2% | | | | | | 9.5% | | | | ||
TPB SPAC Directors(5)(6)
|
| | | | * | | | | | | * | | | | | | * | | | | ||
Investment Funds(5)(6)(8)
|
| | | | 76.4% | | | | | | 79.4% | | | | | | 81.9% | | | | ||
Other Lavoro Shareholders(5)(6)
|
| | | | — | | | | | | — | | | | | | — | | | |
| | |
Assuming No
Redemptions of Public Shares |
| | | | | | | |
Assuming Interim
Redemptions of Public Shares |
| | | | | | | |
Assuming Maximum
Redemptions of Public Shares |
| | | | | | | |||||||||
| | |
Shares
|
| |
Percentage
|
| |
Shares
|
| |
Percentage
|
| |
Shares
|
| |
Percentage
|
| ||||||||||||||||||
收盤時已發行普通股總數(A)
|
| | | | 125,114,450 | | | | | | 91.4% | | | | | | 124,398,051 | | | | | | 91.4% | | | | | | 120,545,835 | | | | | | 91.1% | | |
作為公募認股權證基礎的普通股
|
| | | | 6,012,099 | | | | | | 4.4% | | | | | | 6,012,099 | | | | | | 4.4% | | | | | | 6,012,099 | | | | | | 4.5% | | |
認股權證相關普通股
|
| | | | 4,071,507 | | | | | | 3.0% | | | | | | 4,071,507 | | | | | | 3.0% | | | | | | 4,071,507 | | | | | | 3.1% | | |
根據Lavoro股票計劃最初預留供發行的普通股
|
| | | | 1,663,405 | | | | | | 1.2% | | | | | | 1,663,405 | | | | | | 1.2% | | | | | | 1,663,405 | | | | | | 1.3% | | |
| | |
TPB SPAC Class B
Ordinary Shares(1) |
| |
Value of TPB SPAC
Class B Ordinary Shares implied by Business Combination(2) |
| |
Value of TPB SPAC
Class B Ordinary Shares based on recent trading price(3) |
| |||||||||
Sponsor(4)
|
| | | | 4,404,074 | | | | | $ | 44,040,740 | | | | | $ | 44,481,147 | | |
Kerry Cooper
|
| | | | 35,000 | | | | | $ | 350,000 | | | | | $ | 353,500 | | |
Neil Renninger
|
| | | | 35,000 | | | | | $ | 350,000 | | | | | $ | 353,500 | | |
April Underwood
|
| | | | 35,000 | | | | | $ | 350,000 | | | | | $ | 353,500 | | |
David Friedberg
|
| | | | — | | | | | | — | | | | | | — | | |
Bharat Vasan
|
| | | | — | | | | | | — | | | | | | — | | |
William Hauser
|
| | | | — | | | | | | — | | | | | | — | | |
| | |
Share Ownership in New Lavoro(1)(9)
|
| |||||||||||||||
| | |
No
Redemptions(2) |
| |
Interim
Redemptions(3) |
| |
Maximum
Redemptions(4) |
| |||||||||
| | |
(流通股百分比)
|
| |||||||||||||||
TPB SPAC股東(贊助商和TPB SPAC董事除外)(5)(6)
|
| | | | 14.4% | | | | | | 11.4% | | | | | | 8.6% | | |
Sponsor (including PIPE Investment)(5)(6)(7)
|
| | | | 9.1% | | | | | | 9.2% | | | | | | 9.5% | | |
TPB SPAC Directors(5)(6)
|
| | | | * | | | | | | * | | | | | | * | | |
Investment Funds(5)(6)(8)
|
| | | | 76.4% | | | | | | 79.4% | | | | | | 81.9% | | |
Other Lavoro Shareholders(5)(6)
|
| | | | — | | | | | | — | | | | | | — | | |
| | |
Assuming No
Redemptions of Public Shares |
| | | | | | | |
Assuming
Interim Redemptions of Public Shares |
| | | | | | | |
Assuming
Maximum Redemptions of Public Shares |
| | | | | | | |||||||||
| | |
Shares
|
| |
Percentage
|
| |
Shares
|
| |
Percentage
|
| |
Shares
|
| |
Percentage
|
| ||||||||||||||||||
已發行普通股總數
at Closing(a) |
| | | | 125,114,450 | | | | | | 91.4% | | | | | | 124,398,051 | | | | | | 91.4% | | | | | | 120,545,835 | | | | | | 91.1% | | |
| | |
Assuming No
Redemptions of Public Shares |
| | | | | | | |
Assuming
Interim Redemptions of Public Shares |
| | | | | | | |
Assuming
Maximum Redemptions of Public Shares |
| | | | | | | |||||||||
| | |
Shares
|
| |
Percentage
|
| |
Shares
|
| |
Percentage
|
| |
Shares
|
| |
Percentage
|
| ||||||||||||||||||
公開發行的普通股
warrants |
| | | | 6,012,099 | | | | | | 4.4% | | | | | | 6,012,099 | | | | | | 4.4% | | | | | | 6,012,099 | | | | | | 4.5% | | |
認股權證相關普通股
|
| | | | 4,071,507 | | | | | | 3.0% | | | | | | 4,071,507 | | | | | | 3.0% | | | | | | 4,071,507 | | | | | | 3.1% | | |
根據Lavoro股票計劃最初預留供發行的普通股
|
| | | | 1,663,405 | | | | | | 1.2% | | | | | | 1,663,405 | | | | | | 1.2% | | | | | | 1,663,405 | | | | | | 1.3% | | |
| | |
As of June 30, 2022
|
| |||
| | |
(in US$ millions)
|
| |||
Sources(1) | | | | | | | |
信託賬户中的現有現金(2)
|
| | | $ | 180.4 | | |
Sponsor PIPE Investment(3)
|
| | | $ | 100.0 | | |
Total Sources
|
| | | $ | 280.4 | | |
Uses | | | | | | | |
Cash to balance sheet
|
| | | $ | 226.1 | | |
投資基金次級收益(4)
|
| | | $ | 30.4 | | |
Transaction expenses(5)
|
| | | $ | 23.9 | | |
Total Uses
|
| | | $ | 280.4 | | |
| | |
No
Redemptions(1) |
| |
Maximum
Redemptions(2) |
| ||||||
IPO underwriting fees(3)
|
| | | 美元 | 9,919,964 | | | | | 美元 | 9,919,964 | | |
扣除贖回後的IPO淨收益(4)
|
| | | 美元 | 180,362,990 | | | | | 美元 | 103,836,119 | | |
扣除贖回後,承銷費佔IPO募集資金的百分比
|
| | | | 5.5% | | | | | | 9.6% | | |
| | |
For the Fiscal Year Ended June 30,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2022
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
US$(1)
|
| |
R$
|
| ||||||||||||||||||
| | |
(in millions)
|
| |||||||||||||||||||||
Revenue | | | | | 1,478.9 | | | | | | 7,746.5 | | | | | | 5,098.5 | | | | | | 2,706.3 | | |
Cost of goods sold
|
| | | | (1,225.8) | | | | | | (6,421.0) | | | | | | (4,362.7) | | | | | | (2,384.1) | | |
Gross profit
|
| | | | 253.1 | | | | | | 1,325.5 | | | | | | 735.9 | | | | | | 322.2 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
銷售、一般和行政費用
|
| | | | (195.2) | | | | | | (1,022.4) | | | | | | (619.5) | | | | | | (394.7) | | |
Other operating income, net
|
| | | | 10.8 | | | | | | 56.8 | | | | | | 15.6 | | | | | | 10.8 | | |
Operating profit (loss)
|
| | | | 68.7 | | | | | | 359.9 | | | | | | 132.0 | | | | | | (61.7) | | |
Finance income
|
| | | | 81.5 | | | | | | 426.9 | | | | | | 227.1 | | | | | | 55.5 | | |
Finance costs
|
| | | | (123.4) | | | | | | (646.4) | | | | | | (312.9) | | | | | | (168.7) | | |
所得税前利潤(虧損)
|
| | | | 26.8 | | | | | | 140.4 | | | | | | 46.2 | | | | | | (174.9) | | |
Income taxes: | | | | | | | | | | | | | | | | | | | | | | | | | |
Current
|
| | | | (21.3) | | | | | | (111.4) | | | | | | (61.7) | | | | | | (23.5) | | |
Deferred
|
| | | | 15.0 | | | | | | 78.7 | | | | | | 37.0 | | | | | | 76.9 | | |
Profit (loss) for the year(2)
|
| | | | 20.6 | | | | | | 107.8 | | | | | | 21.5 | | | | | | (121.5) | | |
Attributable to: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net investment of the Parent
|
| | | | 14.9 | | | | | | 78.2 | | | | | | 38.4 | | | | | | (108.7) | | |
Non-controlling interests
|
| | | | 5.7 | | | | | | 29.6 | | | | | | (16.9) | | | | | | (12.8) | | |
| | |
As of June 30,
|
| | |||||||||||||||||||||||
| | |
2022
|
| |
2022
|
| |
2021
|
| |
2020
|
| | ||||||||||||||
| | |
US$(1)
|
| |
R$
|
| | ||||||||||||||||||||
| | |
(in millions)
|
| ||||||||||||||||||||||||
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Cash equivalents
|
| | | | 48.6 | | | | | | 254.4 | | | | | | 459.5 | | | | | | 158.5 | | | | ||
Trade receivables
|
| | | | 342.6 | | | | | | 1,794.6 | | | | | | 1,467.2 | | | | | | 1,080.4 | | | | ||
Inventories
|
| | | | 333.9 | | | | | | 1,749.0 | | | | | | 849.1 | | | | | | 431.5 | | | | ||
Taxes recoverable
|
| | | | 17.9 | | | | | | 93.7 | | | | | | 88.4 | | | | | | 35.5 | | | | ||
衍生金融工具
|
| | | | 1.5 | | | | | | 7.8 | | | | | | — | | | | | | 4.5 | | | | ||
商品遠期合約
|
| | | | 6.3 | | | | | | 32.8 | | | | | | 127.7 | | | | | | 100.5 | | | | ||
Advances to suppliers
|
| | | | 73.2 | | | | | | 383.3 | | | | | | 442.4 | | | | | | 252.5 | | | | ||
Other assets
|
| | | | 11.5 | | | | | | 60.2 | | | | | | 31.8 | | | | | | 36.3 | | | | ||
Total current assets
|
| | | | 835.4 | | | | | | 4,375.7 | | | | | | 3,466.1 | | | | | | 2,099.7 | | | | ||
Non-current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Financial investments
|
| | | | 0.2 | | | | | | 1.3 | | | | | | — | | | | | | — | | | | ||
Trade receivables
|
| | | | 7.6 | | | | | | 39.8 | | | | | | — | | | | | | 5.1 | | | | ||
Other assets
|
| | | | 0.5 | | | | | | 2.8 | | | | | | 1.8 | | | | | | 0.4 | | | | ||
Right of use assets
|
| | | | 26.8 | | | | | | 140.2 | | | | | | 64.3 | | | | | | 34.7 | | | | ||
Judicial deposits
|
| | | | 0.7 | | | | | | 3.9 | | | | | | 4.6 | | | | | | 3.5 | | | | ||
Tax recoverable
|
| | | | 9.7 | | | | | | 50.9 | | | | | | — | | | | | | — | | | | ||
Deferred tax assets
|
| | | | 38.4 | | | | | | 201.0 | | | | | | 114.7 | | | | | | 77.7 | | | | ||
財產、廠房和設備
|
| | | | 27.9 | | | | | | 146.2 | | | | | | 93.3 | | | | | | 58.9 | | | | ||
Intangible assets
|
| | | | 138.3 | | | | | | 724.3 | | | | | | 656.8 | | | | | | 382.5 | | | | ||
Total non-current assets
|
| | | | 250.1 | | | | | | 1,310.1 | | | | | | 935.5 | | | | | | 562.8 | | | | ||
Total assets
|
| | | | 1,085.5 | | | | | | 5,685.8 | | | | | | 4,401.6 | | | | | | 2,662.5 | | | | ||
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Trade payables
|
| | | | 439.4 | | | | | | 2,301.7 | | | | | | 1,563.7 | | | | | | 1,016.3 | | | | ||
Leases liabilities
|
| | | | 13.2 | | | | | | 69.2 | | | | | | 34.5 | | | | | | 8.8 | | | | ||
Borrowings
|
| | | | 130.0 | | | | | | 681.2 | | | | | | 221.8 | | | | | | 160.3 | | | | ||
收購子公司的應付款
|
| | | | 21.3 | | | | | | 111.7 | | | | | | 215.2 | | | | | | 126.8 | | | | ||
衍生金融工具
|
| | | | 1.4 | | | | | | 7.1 | | | | | | 5.1 | | | | | | 14.8 | | | | ||
商品遠期合約
|
| | | | 5.2 | | | | | | 27.0 | | | | | | 128.2 | | | | | | 107.4 | | | | ||
工資和社會費用
|
| | | | 35.8 | | | | | | 187.3 | | | | | | 88.4 | | | | | | 40.4 | | | | ||
Taxes payable
|
| | | | 6.5 | | | | | | 34.2 | | | | | | 32.8 | | | | | | 26.3 | | | | ||
Dividends payable
|
| | | | 0.1 | | | | | | 0.4 | | | | | | 6.9 | | | | | | 6.9 | | | | ||
Advances from customers
|
| | | | 61.2 | | | | | | 320.6 | | | | | | 509.4 | | | | | | 218.7 | | | | ||
Other liabilities
|
| | | | 18.3 | | | | | | 95.9 | | | | | | 62.1 | | | | | | 37.1 | | | | ||
流動負債總額
|
| | | | 732.4 | | | | | | 3,836.4 | | | | | | 2,868.1 | | | | | | 1,763.8 | | | |
| | |
As of June 30,
|
| | |||||||||||||||||||||||
| | |
2022
|
| |
2022
|
| |
2021
|
| |
2020
|
| | ||||||||||||||
| | |
US$(1)
|
| |
R$
|
| | ||||||||||||||||||||
| | |
(in millions)
|
| ||||||||||||||||||||||||
Non-current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Leases liabilities
|
| | | | 16.4 | | | | | | 86.0 | | | | | | 40.6 | | | | | | 32.8 | | | | ||
Borrowings
|
| | | | 5.6 | | | | | | 29.3 | | | | | | 20.6 | | | | | | 8.3 | | | | ||
收購子公司的應付款
|
| | | | 10.1 | | | | | | 52.7 | | | | | | — | | | | | | — | | | | ||
應急準備
|
| | | | 0.6 | | | | | | 3.0 | | | | | | 3.6 | | | | | | 0.0 | | | | ||
Other liabilities
|
| | | | 0.2 | | | | | | 1.1 | | | | | | 0.5 | | | | | | 1.0 | | | | ||
Deferred tax liabilities
|
| | | | 1.4 | | | | | | 7.5 | | | | | | — | | | | | | — | | | | ||
非流動負債合計
|
| | | | 34.3 | | | | | | 179.7 | | | | | | 65.3 | | | | | | 42.1 | | | | ||
Net investment: | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
母公司的淨投資
|
| | | | 277.1 | | | | | | 1,451.6 | | | | | | 1,345.1 | | | | | | 787.7 | | | | ||
Non-controlling interests
|
| | | | 41.6 | | | | | | 218.1 | | | | | | 123.1 | | | | | | 68.9 | | | | ||
Total net investment
|
| | | | 318.8 | | | | | | 1,669.7 | | | | | | 1,468.2 | | | | | | 856.6 | | | | ||
總負債和淨投資
|
| | | | 1,085.5 | | | | | | 5,685.8 | | | | | | 4,401.6 | | | | | | 2,662.5 | | | | ||
|
| | |
For the Fiscal Year Ended June 30, 2022
|
| | ||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | |
Pre-Acquisition Period(1)
|
| | | | | | | | ||||||||||||||||||||||||||||||||||||||
| | |
Lavoro
Group Historical |
| |
Produttiva
|
| |
Cenagro
|
| |
Cenagral
|
| |
Union Agro
|
| |
AgroZap
|
| |
Nova
Geração |
| |
Pro
Forma Adjustments(1) |
| |
Lavoro
Group Pro Forma |
| |||||||||||||||||||||||||||
| | |
(單位:百萬雷亞爾,除非另有説明)
|
| | ||||||||||||||||||||||||||||||||||||||||||||||||||
Pro forma profit for the year
|
| | | | 107.8 | | | | | | 0.9 | | | | | | 0.6 | | | | | | 1.2 | | | | | | 17.1 | | | | | | 18.1 | | | | | | 6.8 | | | | | | (1.2) | | | | | | 151.3 | | |
(+)預計折舊及攤銷
|
| | | | 118.5 | | | | | | — | | | | | | 0.3 | | | | | | 0.1 | | | | | | 0.4 | | | | | | 0.4 | | | | | | 0.3 | | | | | | 1.7 | | | | | | 121.7 | | |
(+) Fair value on
inventories sold from acquired companies |
| | | | 27.0 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 27.0 | | |
(+)形式所得税當期和遞延
|
| | | | 32.7 | | | | | | — | | | | | | 0.3 | | | | | | 0.3 | | | | | | 2.7 | | | | | | — | | | | | | — | | | | | | (0.5) | | | | | | 35.3 | | |
(+) Pro forma finance income (costs), net
|
| | | | 219.4 | | | | | | (0.1) | | | | | | (0.1) | | | | | | 0.0 | | | | | | 0.2 | | | | | | 3.5 | | | | | | 0.4 | | | | | | — | | | | | | 223.5 | | |
(+) M&A expenses(2)
|
| | | | 15.8 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 15.8 | | |
(-) Gain on bargain purchases
|
| | | | (18.3) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (18.3) | | |
Pro Forma Adjusted EBITDA
|
| | | | 502.9 | | | | | | 0.8 | | | | | | 1.3 | | | | | | 1.5 | | | | | | 20.4 | | | | | | 22.0 | | | | | | 7.4 | | | | | | — | | | | | | 556.3 | | |
(/) Pro forma revenue
|
| | | | 7,746.5 | | | | | | 18.0 | | | | | | 27.9 | | | | | | 5.3 | | | | | | 95.8 | | | | | | 201.1 | | | | | | 68.6 | | | | | | — | | | | | | 8,163.2 | | |
形式調整後的EBITDA利潤率
|
| | | | 6.5% | | | | | | 4.3% | | | | | | 4.5% | | | | | | 28.6% | | | | | | 21.3% | | | | | | 10.9% | | | | | | 10.8% | | | | | | 不適用 | | | | | | 6.8% | | |
| | |
As of and For the Fiscal Year
Ended June 30, 2022 |
| |||||||||
| | |
(US$)(1)
|
| |
(R$)
|
| ||||||
| | |
(in millions, except as
otherwise indicated) |
| |||||||||
借款(流動和非流動)
|
| | | | 135.7 | | | | | | 710.6 | | |
租賃負債(流動和非流動)
|
| | | | 29.6 | | | | | | 155.3 | | |
收購子公司(流動和非流動)的應付款項
|
| | | | 31.4 | | | | | | 164.4 | | |
(-) Cash equivalents
|
| | | | (48.6) | | | | | | (254.4) | | |
Net Debt
|
| | | | 148.1 | | | | | | 775.9 | | |
Pro Forma Adjusted EBITDA
|
| | | | 106.2 | | | | | | 556.3 | | |
淨債務/預計調整後EBITDA比率
|
| | | | 不適用 | | | | | | 1.4x | | |
| | |
For the
Nine Months Ended September 30, 2022 |
| |
For the period
from February 8, 2021 (inception) through December 31, 2021 |
| ||||||
作業説明書數據 | | | | | | | | | | | | | |
一般和行政費用
|
| | | | 4,412,425 | | | | | | 552,124 | | |
一般和行政費用 - 相關方
|
| | | | 90,000 | | | | | | 46,774 | | |
Loss from operations
|
| | | | (4,502,425) | | | | | | (598,898) | | |
Other income (expense) | | | | | | | | | | | | | |
衍生權證負債公允價值變動
|
| | | | 1,123,107 | | | | | | 8,508,405 | | |
信託賬户投資收益
|
| | | | 989,967 | | | | | | 5,221 | | |
私募認股權證發行虧損
|
| | | | — | | | | | | (653,860) | | |
與衍生權證債務相關的發行成本
|
| | | | — | | | | | | (577,447) | | |
Total other income, net
|
| | | | 2,113,074 | | | | | | 7,282,319 | | |
Net income (loss)
|
| | | | (2,389,351) | | | | | | 6,683,421 | | |
A類普通股、基礎股和稀釋股的加權平均流通股數量
|
| | | | 18,036,299 | | | | | | 7,770,560 | | |
A類普通股每股基本淨收益(虧損)
|
| | | | (0.11) | | | | | | 0.55 | | |
A類普通股每股攤薄淨收益(虧損)
|
| | | | (0.11) | | | | | | 0.54 | | |
基本和稀釋後的B類普通股加權平均流通股數量
|
| | | | 4,509,074 | | | | | | 4,431,172 | | |
稀釋後的B類普通股加權平均股數
|
| | | | 4,509,074 | | | | | | 4,509,074 | | |
每股基本淨收益(虧損),B類普通股
|
| | | | (0.11) | | | | | | 0.55 | | |
稀釋後每股淨收益(虧損),B類普通股
|
| | | | (0.11) | | | | | | 0.54 | | |
| | |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||
Balance Sheet Data: | | | | | | | | | | | | | |
Total current assets
|
| | | | 1,210,509 | | | | | | 1,075,488 | | |
Total assets
|
| | | | 182,568,687 | | | | | | 181,443,699 | | |
Total current liabilities
|
| | | | 4,761,627 | | | | | | 124,181 | | |
Total liabilities
|
| | | | 17,360,009 | | | | | | 13,845,670 | | |
可能贖回的A類普通股
|
| | | | 180,362,990 | | | | | | 180,362,990 | | |
Total shareholders’ deficit
|
| | | | (16,049,500) | | | | | | (12,764,961) | | |
| | |
No Redemptions(1)
|
| |
Maximum
Redemptions(2) |
| ||||||
IPO underwriting fees(3)
|
| | | 美元 | 9,919,964 | | | | | 美元 | 9,919,964 | | |
扣除贖回後的IPO淨收益(4)
|
| | | 美元 | 180,362,990 | | | | | 美元 | 103,836,119 | | |
扣除贖回後,承銷費佔IPO募集資金的百分比
|
| | | | 5.5% | | | | | | 9.6% | | |
| | |
For the Fiscal Year Ended June 30,
|
| |
For the Calendar Year Ended
December 31, |
| ||||||||||||||||||||||||
Projections
|
| |
2022E
|
| |
2023E
|
| |
2024E
|
| |
2022E
|
| |
2023E
|
| |||||||||||||||
| | |
(單位:百萬美元,不包括百分比)
|
| |||||||||||||||||||||||||||
Pro Forma Revenue(1)
|
| | | $ | 1,636 | | | | | $ | 2,740 | | | | | $ | 3,540 | | | | | $ | 2,271 | | | | | $ | 3,190 | | |
y/y %
|
| | | | 41% | | | | | | 68% | | | | | | 29% | | | | | | 63% | | | | | | 40% | | |
Pro Forma Adjusted EBITDA(1)(2)
|
| | | $ | 108 | | | | | $ | 210 | | | | | $ | 324 | | | | | $ | 172 | | | | | $ | 279 | | |
預計調整EBITDA利潤率%(1)(2)
|
| | | | 6.6% | | | | | | 7.7% | | | | | | 9.2% | | | | | | 7.6% | | | | | | 8.8% | | |
y/y %
|
| | | | 60% | | | | | | 94% | | | | | | 54% | | | | | | 86% | | | | | | 62% | | |
Company
|
| |
Market Cap
|
| |
Enterprise
Value |
| |
Enterprise
Value / 2022E EBITDA |
| |
Enterprise
Value / 2023E EBITDA |
| ||||||||||||
Lavoro Agro Limited(1)
|
| | | $ | 1,244 | | | | | $ | 1,220 | | | | | | 7.1x | | | | | | 4.4x | | |
Nutrien
|
| | | $ | 55,674 | | | | | $ | 66,625 | | | | | | 5.4x | | | | | | 7.4x | | |
Nutrien農產品零售(隱含)(2)
|
| | | | | | | | | | | | | | |
|
8.7x
|
| | | |
|
9.1x
|
| |
Trés Tentos AgroIndustrial S.A.
|
| | | $ | 1,064 | | | | | $ | 1,163 | | | | | | 7.7x | | | | | | 6.5x | | |
Vittia Fertilzantes e Biológicos S.A.
|
| | | $ | 296 | | | | | $ | 338 | | | | | | 7.3x | | | | | | 5.2x | | |
AgroGalaxy Participações S.A.
|
| | | $ | 255 | | | | | $ | 543 | | | | | | 3.9x | | | | | | 4.3x | | |
巴西農業同行平均水平
|
| | | | | | | | | | | | | | | | 6.3x | | | | | | 5.3x | | |
Bunge
|
| | | $ | 5,542 | | | | | $ | 22,860 | | | | | | 7.5x | | | | | | 7.7x | | |
Archer-Daniels-Midland
|
| | | $ | 50,204 | | | | | $ | 62,035 | | | | | | 10.0x | | | | | | 11.5x | | |
農業加工商平均水平
|
| | | | | | | | | | | | | | | | 8.7x | | | | | | 9.6x | | |
Yara International ASA
|
| | | $ | 10,907 | | | | | $ | 14,432 | | | | | | 3.2x | | | | | | 4.1x | | |
CF Industries
|
| | | $ | 23,583 | | | | | $ | 27,336 | | | | | | 4.5x | | | | | | 6.0x | | |
The Mosaic Company
|
| | | $ | 21,327 | | | | | $ | 24,780 | | | | | | 3.5x | | | | | | 4.3x | | |
Fertilizer Average
|
| | | | | | | | | | | | | | | | 3.7x | | | | | | 4.8x | | |
FMC Corporation
|
| | | $ | 14,349 | | | | | $ | 17,801 | | | | | | 12.7x | | | | | | 11.6x | | |
Bayer
|
| | | $ | 52,730 | | | | | $ | 89,337 | | | | | | 6.8x | | | | | | 6.7x | | |
Corteva
|
| | | $ | 44,783 | | | | | $ | 44,363 | | | | | | 14.6x | | | | | | 13.1x | | |
農業投入品供應商平均水平
|
| | | | | | | | | | | | | | | | 11.3x | | | | | | 10.4x | | |
| | |
TPB SPAC Class B
Ordinary Shares(1) |
| |
Value of TPB SPAC
Class B Ordinary Shares implied by Business Combination(2) |
| |
Value of TPB SPAC
Class B Ordinary Shares based on recent trading price(3) |
| |||||||||
Sponsor(4) | | | | | 4,404,074 | | | | | $ | 44,040,740 | | | | | $ | 44,481,147 | | |
Kerry Cooper
|
| | | | 35,000 | | | | | $ | 350,000 | | | | | $ | 353,500 | | |
Neil Renninger
|
| | | | 35,000 | | | | | $ | 350,000 | | | | | $ | 353,500 | | |
April Underwood
|
| | | | 35,000 | | | | | $ | 350,000 | | | | | $ | 353,500 | | |
David Friedberg
|
| | | | — | | | | | | — | | | | | | — | | |
Bharat Vasan
|
| | | | — | | | | | | — | | | | | | — | | |
William Hauser
|
| | | | — | | | | | | — | | | | | | — | | |
| | |
Share Ownership in New Lavoro(1)(9)
|
| |||||||||||||||
| | |
No
Redemptions(2) |
| |
Interim
Redemptions(3) |
| |
Maximum
Redemptions(4) |
| |||||||||
| | |
(流通股百分比)
|
| |||||||||||||||
TPB SPAC股東(贊助商和TPB SPAC董事除外)(5)(6)
|
| | | | 14.4% | | | | | | 11.4% | | | | | | 8.6% | | |
贊助商(包括管道投資)(5)(6)(7)
|
| | | | 9.1% | | | | | | 9.2% | | | | | | 9.5% | | |
TPB SPAC Directors(5)(6)
|
| | | | * | | | | | | * | | | | | | * | | |
Investment Funds(5)(6)(8)
|
| | | | 76.4% | | | | | | 79.4% | | | | | | 81.9% | | |
Other Lavoro Shareholders(5)(6)
|
| | | | — | | | | | | — | | | | | | — | | |
| | |
Assuming No
Redemptions of Public Shares |
| | | | | | | |
Assuming Interim
Redemptions of Public Shares |
| | | | | | | |
Assuming Maximum
Redemptions of Public Shares |
| | ||||||||||||||
| | |
Shares
|
| |
Percentage
|
| |
Shares
|
| |
Percentage
|
| |
Shares
|
| |
Percentage
|
| ||||||||||||||||||
收盤時已發行普通股總數(A)
|
| | | | 125,114,450 | | | | | | 91.4% | | | | | | 124,398,051 | | | | | | 91.4% | | | | | | 120,545,835 | | | | | | 91.1% | | |
作為公募認股權證基礎的普通股
|
| | | | 6,012,099 | | | | | | 4.4% | | | | | | 6,012,099 | | | | | | 4.4% | | | | | | 6,012,099 | | | | | | 4.5% | | |
認股權證相關普通股
|
| | | | 4,071,507 | | | | | | 3.0% | | | | | | 4,071,507 | | | | | | 3.0% | | | | | | 4,071,507 | | | | | | 3.1% | | |
普通股最初
為 項下的發行保留 the Lavoro Share Plan |
| | | | 1,663,405 | | | | | | 1.2% | | | | | | 1,663,405 | | | | | | 1.2% | | | | | | 1,663,405 | | | | | | 1.3% | | |
|
TPB SPAC的現有管理文件
|
| |
新Lavoro的擬議管理文件
|
|
|
法定股本
(管理文件提案3A) |
| |||
| TPB SPAC法定股本為55,500美元,分為(I)500,000,000股TPB SPAC A類普通股,每股面值0.0001美元;(Ii)50,000,000股TPB SPAC B類普通股,每股面值0.0001美元;及(Iii)5,000,000股優先股,每股面值0.0001美元。 | | | 新拉沃羅將被授權發行新拉沃羅普通股,每股新拉沃羅普通股面值0.001美元。每名新拉沃羅普通股持有人(親身或受委代表出席並有權就其所持每股普通股投票)均有權就其持有的每股普通股投一票。 | |
|
董事任命和選舉辦法
(管理文件提案3B) |
| |||
| 在初始業務合併結束前,城邦魏理仕諮詢委員會可通過B類普通股持有人的普通決議任命或罷免任何董事。在初始業務合併結束之前,城邦保險私人有限公司A類普通股的持有人無權投票決定任何董事的任免。 | | | 根據建議的管治文件,緊隨業務合併完成後,新董事的董事會將由七名董事組成,其中(I)四名董事將由若干拉沃羅股東指定(其中一名董事將根據納斯達克證券交易所的上市標準及交易所法令第10A-3條(“獨立的董事”)指定為獨立董事)及(Ii)三名董事將由保薦人指定(其中兩名為獨立董事)。在最初的董事會組成之後,保薦人沒有進一步的指定權利。董事將分為三個交錯類別,分別指定為第一類、第二類及第三類。董事的被提名人必須在新拉沃羅的每屆股東周年大會上,根據建議的管治文件,由新拉沃羅的股東以普通決議案選出,以填補在該屆股東周年大會上任期屆滿的董事的席位,而在新拉沃羅的每屆股東周年大會上參選的人士須由董事提名。在2023年股東周年大會上,第一類人的任期 | |
|
TPB SPAC的現有管理文件
|
| |
新Lavoro的擬議管理文件
|
|
| | | |
董事任期屆滿,第一類董事的完整任期為三(3)年。在2024年股東周年大會上,第二類董事的任期將屆滿,第二類董事的任期為完整的三(3)年。在2025年股東周年大會上,第三類董事的任期將屆滿,第三類董事的任期為完整的三(3)年。在符合建議的管理文件的情況下,在接下來的每一屆年度股東大會上,應選出完整任期三(3)年的董事,以接替在該年度股東大會上任期屆滿的類別的董事。
在不影響新拉沃羅以普通決議案委任某人為董事的權力的原則下,只要董事會有足夠的法定人數留任,董事會即有權隨時及不時委任任何人士為董事,以填補臨時空缺或其他空缺。
|
|
|
與通過擬議的管理文件有關的其他更改
(管理文件提案3C) |
| |||
| TPB SPAC現有的管理文件包括與TPB SPAC在完成業務合併之前作為空白支票公司的地位相關的條款。 | | | 擬議的管理文件不包括與TPB SPAC作為空白支票公司的地位相關的條款,這些條款將在業務合併完成後不再適用,因為TPB SPAC屆時將不再是空白支票公司。 | |
| | |
Lavoro
Group Historical |
| |
TPB SPAC
(Historical) (After IFRS conversion)(1) |
| |
場景1 - 假設沒有贖回
|
| |
場景2 - 假設最大贖回
|
| ||||||||||||||||||||||||||||||
| | |
Transaction
Accounting Adjustments |
| |
Footnote
reference |
| |
Pro Forma
Combined |
| |
Transaction
Accounting Adjustments |
| |
Footnote
reference |
| |
Pro Forma
Combined |
| ||||||||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents
|
| | | | 254,413 | | | | | | 5,890 | | | | | | 1,304,262 | | | |
B
|
| | | | 1,452,151 | | | | | | 1,062,731 | | | |
B
|
| | | | 1,210,620 | | |
| | | | | | | | | | | | | | | | | (112,414) | | | |
D
|
| | | | | | | | | | (112,414) | | | |
D
|
| | | | | | |
Trade receivables
|
| | | | 1,794,602 | | | | | | — | | | | | | — | | | | | | | | | 1,794,602 | | | | | | — | | | | | | | | | 1,794,602 | | |
Inventories
|
| | | | 1,749,041 | | | | | | — | | | | | | — | | | | | | | | | 1,749,041 | | | | | | — | | | | | | | | | 1,749,041 | | |
Taxes recoverable
|
| | | | 93,725 | | | | | | — | | | | | | — | | | | | | | | | 93,725 | | | | | | — | | | | | | | | | 93,725 | | |
衍生金融工具
|
| | | | 7,677 | | | | | | — | | | | | | — | | | | | | | | | 7,677 | | | | | | — | | | | | | | | | 7,677 | | |
商品遠期合約
|
| | | | 32,800 | | | | | | — | | | | | | — | | | | | | | | | 32,800 | | | | | | — | | | | | | | | | 32,800 | | |
Advances to suppliers
|
| | | | 383,257 | | | | | | — | | | | | | — | | | | | | | | | 383,257 | | | | | | — | | | | | | | | | 383,257 | | |
Prepaid expenses
|
| | | | — | | | | | | 2,269 | | | | | | (2,108) | | | |
D
|
| | | | 161 | | | | | | (2,108) | | | |
D
|
| | | | 161 | | |
Other assets
|
| | | | 60,165 | | | | | | — | | | | | | (7,477) | | | |
D
|
| | | | 52,688 | | | | | | (7,477) | | | |
D
|
| | | | 52,688 | | |
Total current assets
|
| | | | 4,375,680 | | | | | | 8,159 | | | | | | 1,182,263 | | | | | | | | | 5,566,102 | | | | | | 940,732 | | | | | | | | | 5,324,571 | | |
財務投資
|
| | | | 1,344 | | | | | | — | | | | | | — | | | | | | | | | 1,344 | | | | | | — | | | | | | | | | 1,344 | | |
Trade receivables
|
| | | | 39,751 | | | | | | — | | | | | | — | | | | | | | | | 39,751 | | | | | | — | | | | | | | | | 39,751 | | |
Other assets
|
| | | | 2,473 | | | | | | — | | | | | | — | | | | | | | | | 2,473 | | | | | | — | | | | | | | | | 2,473 | | |
Right of use assets
|
| | | | 140,179 | | | | | | — | | | | | | — | | | | | | | | | 140,179 | | | | | | — | | | | | | | | | 140,179 | | |
Judicial deposits
|
| | | | 3,887 | | | | | | — | | | | | | — | | | | | | | | | 3,887 | | | | | | — | | | | | | | | | 3,887 | | |
Tax recoverable
|
| | | | 50,937 | | | | | | — | | | | | | — | | | | | | | | | 50,937 | | | | | | — | | | | | | | | | 50,937 | | |
Deferred tax assets
|
| | | | 200,986 | | | | | | — | | | | | | — | | | | | | | | | 200,986 | | | | | | — | | | | | | | | | 200,986 | | |
財產、廠房和設備
|
| | | | 146,205 | | | | | | — | | | | | | — | | | | | | | | | 146,205 | | | | | | — | | | | | | | | | 146,205 | | |
Intangible assets
|
| | | | 724,321 | | | | | | — | | | | | | — | | | | | | | | | 724,321 | | | | | | — | | | | | | | | | 724,321 | | |
信託賬户中持有的投資
|
| | | | — | | | | | | 945,220 | | | | | | 523,800 | | | |
A
|
| | | | — | | | | | | 523,800 | | | |
A
|
| | | | — | | |
| | | | | | | | | | | | | | | | | (1,469,020) | | | |
B
|
| | | | | | | | | | (1,469,020) | | | |
B
|
| | | | | | |
非流動資產合計
|
| | | | 1,310,083 | | | | | | 945,220 | | | | | | (945,220) | | | | | | | | | 1,310,083 | | | | | | (945,220) | | | | | | | | | 1,310,083 | | |
Total assets
|
| | | | 5,685,763 | | | | | | 953,379 | | | | | | 237,043 | | | | | | | | | 6,876,185 | | | | | | (4,488) | | | | | | | | | 6,634,654 | | |
LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade payables
|
| | | | 2,301,700 | | | | | | 5,318 | | | | | | (5,318) | | | |
D
|
| | | | 2,301,700 | | | | | | (5,318) | | | |
D
|
| | | | 2,301,700 | | |
Lease liabilities
|
| | | | 69,226 | | | | | | — | | | | | | — | | | | | | | | | 69,226 | | | | | | — | | | | | | | | | 69,226 | | |
Borrowings
|
| | | | 681,217 | | | | | | — | | | | | | — | | | | | | | | | 681,217 | | | | | | — | | | | | | | | | 681,217 | | |
收購的應付帳款
subsidiaries |
| | | | 111,684 | | | | | | — | | | | | | — | | | | | | | | | 111,684 | | | | | | — | | | | | | | | | 111,684 | | |
衍生金融工具
|
| | | | 7,121 | | | | | | — | | | | | | — | | | | | | | | | 7,121 | | | | | | — | | | | | | | | | 7,121 | | |
商品遠期合約
|
| | | | 27,038 | | | | | | — | | | | | | — | | | | | | | | | 27,038 | | | | | | — | | | | | | | | | 27,038 | | |
工資和社會費用
|
| | | | 187,285 | | | | | | — | | | | | | — | | | | | | | | | 187,285 | | | | | | — | | | | | | | | | 187,285 | | |
Taxes payable
|
| | | | 34,216 | | | | | | — | | | | | | — | | | | | | | | | 34,216 | | | | | | — | | | | | | | | | 34,216 | | |
Dividends payable
|
| | | | 411 | | | | | | — | | | | | | — | | | | | | | | | 411 | | | | | | — | | | | | | | | | 411 | | |
客户預付款
|
| | | | 320,560 | | | | | | — | | | | | | — | | | | | | | | | 320,560 | | | | | | — | | | | | | | | | 320,560 | | |
Accrued expenses
|
| | | | — | | | | | | 4,911 | | | | | | (4,911) | | | |
D
|
| | | | — | | | | | | (4,911) | | | |
D
|
| | | | — | | |
Note Payable – Related Party
|
| | | | — | | | | | | 5,238 | | | | | | (5,238) | | | |
B
|
| | | | — | | | | | | (5,238) | | | |
B
|
| | | | — | | |
Other liabilities
|
| | | | 95,893 | | | | | | — | | | | | | — | | | | | | | | | 95,893 | | | | | | — | | | | | | | | | 95,893 | | |
流動負債總額
|
| | | | 3,836,351 | | | | | | 15,467 | | | | | | (15,467) | | | | | | | | | 3,836,351 | | | | | | (15,467) | | | | | | | | | 3,836,351 | | |
Leases liabilities
|
| | | | 86,027 | | | | | | — | | | | | | — | | | | | | | | | 86,027 | | | | | | — | | | | | | | | | 86,027 | | |
| | |
Lavoro
Group Historical |
| |
TPB SPAC
(Historical) (After IFRS conversion)(1) |
| |
場景1 - 假設沒有贖回
|
| |
Scenario 2 — Assuming maximum
redemptions |
| ||||||||||||||||||||||||||||||
| | |
Transaction
Accounting Adjustments |
| |
Footnote
reference |
| |
Pro Forma
Combined |
| |
Transaction
Accounting Adjustments |
| |
Footnote
reference |
| |
Pro Forma
Combined |
| ||||||||||||||||||||||||
Borrowings
|
| | | | 29,335 | | | | | | — | | | | | | — | | | | | | | | | 29,335 | | | | | | — | | | | | | | | | 29,335 | | |
收購的應付帳款
subsidiaries |
| | | | 52,747 | | | | | | — | | | | | | — | | | | | | | | | 52,747 | | | | | | — | | | | | | | | | 52,747 | | |
應急準備
|
| | | | 2,966 | | | | | | — | | | | | | — | | | | | | | | | 2,966 | | | | | | — | | | | | | | | | 2,966 | | |
與首次公開發行相關的延期承銷佣金
|
| | | | — | | | | | | 33,066 | | | | | | (33,066) | | | |
D
|
| | | | — | | | | | | (33,066) | | | |
D
|
| | | | — | | |
衍生權證負債
|
| | | | — | | | | | | 10,588 | | | | | | — | | | | | | | | | 10,588 | | | | | | — | | | | | | | | | 10,588 | | |
Other liabilities
|
| | | | 1,119 | | | | | | — | | | | | | — | | | | | | | | | 1,119 | | | | | | — | | | | | | | | | 1,119 | | |
遞延納税義務
|
| | | | 7,491 | | | | | | — | | | | | | — | | | | | | | | | 7,491 | | | | | | — | | | | | | | | | 7,491 | | |
Class A ordinary shares
$10.00 per share redemption value |
| | | | — | | | | | | 944,741 | | | | | | 523,800 | | | |
A
|
| | | | — | | | | | | 523,800 | | | |
A
|
| | | | — | | |
| | | | | | | | | | | | | | | | | (1,468,541) | | | |
C
|
| | | | | | | | | | (401,051) | | | |
B
|
| | | | | | |
| | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | (1,067,490) | | | |
C
|
| | | | | | |
非流動負債合計
|
| | | | 179,685 | | | | | | 988,395 | | | | | | (977,807) | | | | | | | | | 190,273 | | | | | | (977,807) | | | | | | | | | 190,273 | | |
Total liabilities
|
| | | | 4,016,036 | | | | | | 1,003,862 | | | | | | (993,274) | | | | | | | | | 4,026,624 | | | | | | (993,274) | | | | | | | | | 4,026,624 | | |
承付款和或有事項 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
母公司的淨投資
|
| | | | 1,451,647 | | | | | | — | | | | | | (485) | | | |
E (ii)
|
| | | | — | | | | | | (501) | | | |
E (ii)
|
| | | | — | | |
| | | | | | | | | | | | | | | | | (1,451,162) | | | |
E (ii)
|
| | | | | | | | | | (1,451,146) | | | |
E (ii)
|
| | | | | | |
Class B ordinary shares
|
| | | | — | | | | | | 2 | | | | | | 15 | | | |
C
|
| | | | — | | | | | | 11 | | | |
C
|
| | | | — | | |
| | | | | | | | | | | | | | | | | (17) | | | |
E (i)
|
| | | | | | | | | | (13) | | | |
E (i)
|
| | | | | | |
股本(Lavoro Limited)
|
| | | | — | | | | | | — | | | | | | 155 | | | |
E (i)
|
| | | | 640 | | | | | | 131 | | | |
E (i)
|
| | | | 632 | | |
| | | | | | | | | | | | | | | | | 485 | | | |
E (ii)
|
| | | | | | | | | | 501 | | | |
E(ii)
|
| | | | | | |
Additional paid-in capital (“APIC”)
|
| | | | — | | | | | | — | | | | | | (159,520) | | | |
B
|
| | | | 2,924,952 | | | | | | 1,067,958 | | | |
C
|
| | | | 2,683,632 | | |
| | | | | | | | | | | | | | | | | 1,469,005 | | | |
C
|
| | | | | | | | | | (78,704) | | | |
D
|
| | | | | | |
| | | | | | | | | | | | | | | | | (78,704) | | | |
D
|
| | | | | | | | | | (50,964) | | | |
E (i)
|
| | | | | | |
| | | | | | | | | | | | | | | | | (50,964) | | | |
E (i)
|
| | | | | | | | | | (118) | | | |
E (i)
|
| | | | | | |
| | | | | | | | | | | | | | | | | (138) | | | |
E (i)
|
| | | | | | | | | | 1,474,258 | | | |
E (ii)
|
| | | | | | |
| | | | | | | | | | | | | | | | | 1,474,274 | | | |
E (ii)
|
| | | | | | | | | | 271,202 | | | |
E (iii)
|
| | | | | | |
| | | | | | | | | | | | | | | | | 270,999 | | | |
E (iii)
|
| | | | | | | | | | | | | | | | | | | | | |
留存收益(虧損)
|
| | | | — | | | | | | (50,485) | | | | | | (479) | | | |
C
|
| | | | (270,999) | | | | | | (479) | | | |
C
|
| | | | (271,202) | | |
| | | | | | | | | | | | | | | | | 50,964 | | | |
E (i)
|
| | | | | | | | | | 50,964 | | | |
E (i)
|
| | | | | | |
| | | | | | | | | | | | | | | | | (270,999) | | | |
E (iii)
|
| | | | | | | | | | (271,202) | | | |
E (iii)
|
| | | | | | |
累計其他綜合損失
|
| | | | — | | | | | | — | | | | | | (23,112) | | | |
E (ii)
|
| | | | (23,112) | | | | | | (23,112) | | | |
E (ii)
|
| | | | (23,112) | | |
所有者應佔權益
company |
| | | | 1,451,647 | | | | | | (50,483) | | | | | | 1,230,317 | | | | | | | | | 2,631,481 | | | | | | 988,786 | | | | | | | | | 2,389,950 | | |
非控股權益
|
| | | | 218,080 | | | | | | — | | | | | | — | | | | | | | | | 218,080 | | | | | | — | | | | | | | | | 218,080 | | |
Total net investment
|
| | | | 1,669,727 | | | | | | (50,483) | | | | | | 1,230,317 | | | | | | | | | 2,849,561 | | | | | | 988,786 | | | | | | | | | 2,608,030 | | |
總負債和淨投資
|
| | | | 5,685,763 | | | | | | 953,379 | | | | | | 237,043 | | | | | | | | | 6,876,185 | | | | | | (4,488) | | | | | | | | | 6,634,654 | | |
|
| | |
Pro forma
Lavoro Group(1) |
| |
TPB SPAC
Historical(2) |
| |
場景1 - 假設沒有贖回
|
| |
場景2 - 假設最大贖回
|
| ||||||||||||||||||||||||||||||
| | |
Transaction
Accounting Adjustments |
| |
Footnote
reference |
| |
Pro Forma
Combined |
| |
Transaction
Accounting Adjustments |
| |
Footnote
reference |
| |
Pro Forma
Combined |
| ||||||||||||||||||||||||
Revenue
|
| | | | 8,163,196 | | | | | | — | | | | | | — | | | | | | | | | 8,163,196 | | | | | | — | | | | | | | | | 8,163,196 | | |
Cost of goods sold
|
| | | | (6,745,048) | | | | | | — | | | | | | — | | | | | | | | | (6,745,048) | | | | | | — | | | | | | | | | (6,745,048) | | |
Gross profit
|
| | | | 1,418,148 | | | | | | — | | | | | | — | | | | | | | | | 1,418,148 | | | | | | — | | | | | | | | | 1,418,148 | | |
銷售、一般和行政費用
|
| | | | (1,069,207) | | | | | | (15,107) | | | | | | 12,965 | | | |
DD
|
| | | | (1,071,349) | | | | | | 12,965 | | | |
DD
|
| | | | (1,071,349) | | |
其他營業收入(虧損),淨額
|
| | | | 61,092 | | | | | | — | | | | | | (270,999) | | | |
CC
|
| | | | (209,907) | | | | | | (271,202) | | | |
CC
|
| | | | (210,110) | | |
Operating profit (loss)
|
| | | | 410,033 | | | | | | (15,107) | | | | | | (258,034) | | | | | | | | | 136,892 | | | | | | (258,237) | | | | | | | | | 136,689 | | |
Finance income
|
| | | | 427,492 | | | | | | — | | | | | | — | | | | | | | | | 427,492 | | | | | | — | | | | | | | | | 427,492 | | |
Finance costs
|
| | | | (650,985) | | | | | | — | | | | | | — | | | | | | | | | (650,985) | | | | | | — | | | | | | | | | (650,985) | | |
衍生權證負債公允價值變動
|
| | | | — | | | | | | 72,869 | | | | | | — | | | | | | | | | 72,869 | | | | | | — | | | | | | | | | 72,869 | | |
信託投資收益
Account |
| | | | — | | | | | | 479 | | | | | | (479) | | | |
AA
|
| | | | — | | | | | | (479) | | | |
AA
|
| | | | — | | |
私募認股權證發行虧損
|
| | | | — | | | | | | (3,429) | | | | | | — | | | | | | | | | (3,429) | | | | | | — | | | | | | | | | (3,429) | | |
與衍生權證債務相關的發行成本
|
| | | | — | | | | | | (3,028) | | | | | | — | | | | | | | | | (3,028) | | | | | | — | | | | | | | | | (3,028) | | |
所得税前利潤(虧損)
|
| | | | 186,540 | | | | | | 51,784 | | | | | | (258,513) | | | | | | | | | (20,189) | | | | | | (258,716) | | | | | | | | | (20,392) | | |
Income taxes | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current
|
| | | | (114,646) | | | | | | — | | | | | | — | | | | | | | | | (114,646) | | | | | | — | | | | | | | | | (114,646) | | |
Deferred
|
| | | | 79,341 | | | | | | — | | | | | | — | | | | | | | | | 79,341 | | | | | | — | | | | | | | | | 79,341 | | |
Profit (loss) for the period
|
| | | | 151,235 | | | | | | 51,784 | | | | | | (258,513) | | | | | | | | | (55,494) | | | | | | (258,716) | | | | | | | | | (55,697) | | |
Attributable to: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
母公司/控股權的淨投資
|
| | | | 112,274 | | | | | | 51,784 | | | | | | (258,513) | | | | | | | | | (94,455) | | | | | | (258,716) | | | | | | | | | (94,658) | | |
非控股權益
|
| | | | 38,961 | | | | | | — | | | | | | — | | | | | | | | | 38,961 | | | | | | — | | | | | | | | | 38,961 | | |
當期綜合收益(虧損)合計
|
| | | | 151,235 | | | | | | 51,784 | | | | | | (258,513) | | | | | | | | | (55,494) | | | | | | (258,716) | | | | | | | | | (55,697) | | |
本年度可歸因於:
的全面虧損總額
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
母公司/控股權的淨投資
|
| | | | 112,274 | | | | | | 51,784 | | | | | | (258,513) | | | | | | | | | (94,455) | | | | | | (258,716) | | | | | | | | | (94,658) | | |
非控股權益
|
| | | | 38,961 | | | | | | — | | | | | | — | | | | | | | | | 38,961 | | | | | | — | | | | | | | | | 38,961 | | |
加權平均已發行A類普通股 - 基本和稀釋(3)
|
| | | | | | | | | | 18,036,299 | | | | | | 104,115,502 | | | |
BB
|
| | | | 122,151,801 | | | | | | 99,508,253 | | | |
BB
|
| | | | 117,544,552 | | |
每個A類普通股的基本和稀釋每股收益
stock |
| | | | | | | | | | 2.29 | | | | | | | | | | | | | | | (0.77) | | | | | | | | | | | | | | | (0.80) | | |
加權平均已發行B類普通股 - 基本和稀釋
|
| | | | | | | | | | 4,549,939 | | | | | | (4,549,939) | | | |
BB
|
| | | | — | | | | | | (4,549,939) | | | |
BB
|
| | | | — | | |
每個B類普通股的基本和稀釋每股收益
stock |
| | | | | | | | | | 2.29 | | | | | | | | | | | | | | | 不適用 | | | | | | | | | | | | | | | 不適用 | | |
| | |
Lavoro
(Historical) |
| |
Produttiva
Historical(i) |
| |
Cenagro
Historical(ii) |
| |
Cenagral
Historical(iii) |
| |
Union Agro
Historical(iv) |
| |
AgroZap
Historical(v) |
| |
Nova
Geração(vi) |
| |
Pro forma
adjustments |
| |
Note
|
| |
Pro forma
Lavoro Group |
| |||||||||||||||||||||||||||
Revenue
|
| | | | 7,746,534 | | | | | | 17,967 | | | | | | 27,874 | | | | | | 5,286 | | | | | | 95,846 | | | | | | 201,103 | | | | | | 68,586 | | | | | | — | | | | | | | | | 8,163,196 | | |
Cost of goods sold
|
| | | | (6,421,037) | | | | | | (15,306) | | | | | | (23,705) | | | | | | (3,211) | | | | | | (61,899) | | | | | | (167,853) | | | | | | (52,037) | | | | | | — | | | | | | | | | (6,745,048) | | |
Gross profit
|
| | | | 1,325,497 | | | | | | 2,661 | | | | | | 4,169 | | | | | | 2,075 | | | | | | 33,947 | | | | | | 33,250 | | | | | | 16,549 | | | | | | — | | | | | | | | | 1,418,148 | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
銷售、一般和行政費用
|
| | | | (1,022,388) | | | | | | (2,160) | | | | | | (3,103) | | | | | | (616) | | | | | | (14,006) | | | | | | (15,477) | | | | | | (9,708) | | | | | | (1,314) | | | |
b(i)
|
| | | | (1,069,207) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (435) | | | |
b(ii)
|
| | | | | | |
其他營業收入(費用),淨額
|
| | | | 56,759 | | | | | | 232 | | | | | | (84) | | | | | | (13) | | | | | | 34 | | | | | | 3,873 | | | | | | 291 | | | | | | | | | | | | | | | 61,092 | | |
Operating profit (loss)
|
| | | | 359,868 | | | | | | 733 | | | | | | 982 | | | | | | 1,446 | | | | | | 19,975 | | | | | | 21,646 | | | | | | 7,132 | | | | | | (1,749) | | | | | | | | | 410,033 | | |
Finance Income (Costs) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Finance income
|
| | | | 426,933 | | | | | | 197 | | | | | | 7 | | | | | | — | | | | | | 149 | | | | | | 137 | | | | | | 69 | | | | | | | | | | | | | | | 427,492 | | |
Finance costs
|
| | | | (646,377) | | | | | | (53) | | | | | | (97) | | | | | | (12) | | | | | | (362) | | | | | | (3,641) | | | | | | (443) | | | | | | | | | | | | | | | (650,985) | | |
所得税和社會貢獻前虧損
|
| | | | 140,424 | | | | | | 877 | | | | | | 892 | | | | | | 1,434 | | | | | | 19,762 | | | | | | 18,142 | | | | | | 6,758 | | | | | | (1,749) | | | | | | | | | 186,540 | | |
所得税和社會貢獻
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current
|
| | | | (111,409) | | | | | | — | | | | | | (265) | | | | | | (283) | | | | | | (2,689) | | | | | | — | | | | | | — | | | | | | | | | | | | | | | (114,646) | | |
Deferred
|
| | | | 78,747 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 594 | | | |
b(iii)
|
| | | | 79,341 | | |
Profit (loss) for the period
|
| | | | 107,762 | | | | | | 877 | | | | | | 627 | | | | | | 1,151 | | | | | | 17,073 | | | | | | 18,142 | | | | | | 6,758 | | | | | | (1,155) | | | | | | | | | 151,235 | | |
Attributable to: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
母公司淨投資
|
| | | | 78,170 | | | | | | 877 | | | | | | 502 | | | | | | 921 | | | | | | 12,412 | | | | | | 13,606 | | | | | | 6,758 | | | | | | (972) | | | |
b(iv)
|
| | | | 112,274 | | |
非控股權益
|
| | | | 29,592 | | | | | | — | | | | | | 125 | | | | | | 230 | | | | | | 4,661 | | | | | | 4,536 | | | | | | — | | | | | | (183) | | | |
b(iv)
|
| | | | 38,961 | | |
Profit (loss) for the year
|
| | |
|
107,762
|
| | | |
|
877
|
| | | |
|
627
|
| | | |
|
1,151
|
| | | |
|
17,073
|
| | | |
|
18,142
|
| | | |
|
6,758
|
| | | |
|
(1,155)
|
| | | | | | |
|
151,235
|
| |
| | |
Produttiva
|
| |
Cenagro
|
| |
Cenagral(*)
|
| |
Union Agro
|
| |
Agrozap
|
| |
Nova
Geração |
| |
Note
|
| ||||||||||||||||||
客户關係
|
| | | | 26,070 | | | | | | 2,609 | | | | | | — | | | | | | 6,970 | | | | | | 6,015 | | | | | | 4,258 | | | |
(a)
|
|
Brand
|
| | | | 4 | | | | | | — | | | | | | 7,437 | | | | | | 1,323 | | | | | | — | | | | | | — | | | |
(b)
|
|
| | |
For the year ended June 30, 2022
|
| |||||||||||||||||||||||||||||||||
| | |
Produttiva
|
| |
Cenagro
|
| |
Union Agro
|
| |
AgroZap
|
| |
Nova
Geração |
| |
Total
adjustments |
| ||||||||||||||||||
預計使用壽命(年)
|
| | | | 9.2 | | | | | | 11.0 | | | | | | 7.2 | | | | | | 11.0 | | | | | | 13.0 | | | | | | — | | |
收購前期限(年)
|
| | | | 0.162 | | | | | | 0.177 | | | | | | 0.329 | | | | | | 0.466 | | | | | | 0.737 | | | | | | — | | |
Pro forma adjustments
|
| | | | 458 | | | | | | 42 | | | | | | 318 | | | | | | 255 | | | | | | 241 | | | | | | 1,314 | | |
| | |
For the year ended
June 30, 2022 |
| |||
| | |
Union Agro
|
| |||
預計使用壽命(年)
|
| | | | 1.0 | | |
收購前期限(年)
|
| | | | 0.329 | | |
Pro forma adjustments
|
| | | | 435 | | |
| | |
For the year ended June 30, 2022
|
| |||||||||||||||||||||
| | |
Cenagro
|
| |
Union Agro
|
| |
AgroZap
|
| |
Total
adjustments |
| ||||||||||||
形式調整 | | | | | | | | | | | | | | | | | | | | | | | | | |
折舊及攤銷
|
| | | | (42) | | | | | | (753) | | | | | | (255) | | | | | | — | | |
所得税影響(巴西34%,哥倫比亞32%)
|
| | | | 14 | | | | | | 256 | | | | | | 87 | | | | | | — | | |
Non-controlling interest (%)
|
| | | | 20% | | | | | | 27% | | | | | | 25% | | | | | | — | | |
Pro forma adjustments
|
| | | | (6) | | | | | | (136) | | | | | | (42) | | | | | | (183) | | |
| | |
Scenario 1: Assuming No
redemptions |
| |
Scenario 2: Assuming Maximum
redemptions |
| ||||||||||||||||||
| | |
Shares
(in millions) |
| |
%
|
| |
Shares
(in millions) |
| |
%
|
| ||||||||||||
Lavoro shareholders(1)(2)
|
| | | | 92.6 | | | | | | 75.82% | | | | | | 95.7 | | | | | | 81.38% | | |
TPB SPAC公眾股東(3)
|
| | | | 18.0 | | | | | | 14.77% | | | | | | 10.4 | | | | | | 8.83% | | |
PIPE Investors
|
| | | | 10.0 | | | | | | 8.19% | | | | | | 10.0 | | | | | | 8.51% | | |
Sponsors(4) | | | | | 1.5 | | | | | | 1.23% | | | | | | 1.5 | | | | | | 1.28% | | |
Total shares(5)
|
| | | | 122.1 | | | | | | 100.00% | | | | | | 117.6 | | | | | | 100.00% | | |
| | |
As of June 30, 2022
|
| ||||||||||||||||||
| | |
Historical
US GAAP |
| |
IFRS Policy and
Presentation Alignment |
| |
Footnote
reference |
| |
Historical
IFRS |
| |||||||||
| | |
(in Brazilian Reais)
|
| ||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | | 5,890 | | | | | | — | | | | | | | | | 5,890 | | |
Prepaid expenses
|
| | | | 2,269 | | | | | | — | | | | | | | | | 2,269 | | |
Total current assets
|
| | | | 8,159 | | | | | | — | | | | | | | | | 8,159 | | |
信託賬户中持有的投資
|
| | | | 945,220 | | | | | | — | | | | | | | | | 945,220 | | |
Total assets
|
| | | | 953,379 | | | | | | — | | | | | | | | | 953,379 | | |
負債和股東權益 | | | | | | | | | | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | | 5,318 | | | | | | — | | | | | | | | | 5,318 | | |
Accrued expenses
|
| | | | 4,911 | | | | | | — | | | | | | | | | 4,911 | | |
Note Payable – Related Party
|
| | | | 5,238 | | | | | | — | | | | | | | | | 5,238 | | |
流動負債總額
|
| | | | 15,467 | | | | | | — | | | | | | | | | 15,467 | | |
| | |
As of June 30, 2022
|
| ||||||||||||||||||
| | |
Historical
US GAAP |
| |
IFRS Policy and
Presentation Alignment |
| |
Footnote
reference |
| |
Historical
IFRS |
| |||||||||
| | |
(in Brazilian Reais)
|
| ||||||||||||||||||
與首次公開發行相關的延期承銷佣金
|
| | | | 33,066 | | | | | | — | | | | | | | | | 33,066 | | |
衍生權證負債
|
| | | | 10,588 | | | | | | — | | | | | | | | | 10,588 | | |
A類普通股,面值0.0001美元;18,036,299股,可能按每股10美元贖回
|
| | | | — | | | | | | 944,741 | | | |
(a)
|
| | | | 944,741 | | |
Total Liabilities
|
| | | | 59,121 | | | | | | 944,741 | | | | | | | | | 1,003,862 | | |
承付款和或有事項 | | | | | | | | | | | | | | | | | | | | | | |
A類普通股,面值0.0001美元;18,036,299股,可能按每股10美元贖回
|
| | | | 944,741 | | | | | | (944,741) | | | |
(a)
|
| | | | — | | |
Shareholders’ Equity | | | | | | | | | | | | | | | | | | | | — | | |
Preference shares
|
| | | | — | | | | | | — | | | | | | | | | — | | |
Class A ordinary shares
|
| | | | — | | | | | | — | | | | | | | | | — | | |
B類普通股,面值0.0001美元;授權5000萬股;已發行和已發行4,509,074股
|
| | | | 2 | | | | | | — | | | | | | | | | 2 | | |
新增實收資本
|
| | | | — | | | | | | — | | | | | | | | | — | | |
Accumulated deficit
|
| | | | (50,485) | | | | | | — | | | | | | | | | (50,485) | | |
股東權益合計
|
| | | | (50,483) | | | | | | — | | | | | | | | | (50,483) | | |
總負債和股東權益
|
| | | | 953,379 | | | | | | — | | | | | | | | | 953,379 | | |
|
| | |
Scenario 1:
Assuming no redemptions |
| |
Scenario 2:
Assuming maximum redemptions |
| ||||||
| | |
(in thousands of Reais)
|
| |||||||||
向TPB SPAC發行的股票的估計被視為成本(1)
|
| | | | 1,654,254 | | | | | | 1,253,406 | | |
Net assets of the TPB SPAC as of June 30, 2022(2)
|
| | | | 1,464,322 | | | | | | 1,464,322 | | |
TPB SPAC普通股贖回生效
|
| | | | — | | | | | | (401,051) | | |
減少:TPB SPAC交易成本
|
| | | | (81,067) | | | | | | (81,067) | | |
截至2022年6月30日TPB SPAC的調整後淨資產
|
| | | | 1,383,255 | | | | | | 982,204 | | |
上市服務國際財務報告準則2收費
|
| | | | 270,999 | | | | | | 271,202 | | |
Name
|
| |
Age
|
| |
Position
|
|
David Friedberg | | |
42
|
| |
董事首席執行官、創始人兼董事會主席
|
|
William Hauser | | |
37
|
| | 首席財務官 | |
Bharat Vasan | | |
46
|
| | Director | |
克里·沃頓·庫珀 | | |
50
|
| | Director | |
Neil Renninger | | |
48
|
| | Director | |
April Underwood | | |
42
|
| | Director | |
| | |
For the Fiscal Year Ended
June 30, |
| |||||||||||||||||||||
| | |
2022
|
| |
2022
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
(單位:百萬,除非另有説明)
|
| |||||||||||||||||||||
| | |
(US$)(1)
|
| |
(R$)
|
| ||||||||||||||||||
Revenue
|
| | | | 1,478.9 | | | | | | 7,746.5 | | | | | | 5,098.5 | | | | | | 2,706.3 | | |
Revenue growth(2)
|
| | | | 不適用 | | | | | | 51.9% | | | | | | 88.4% | | | | | | 不適用 | | |
Gross margin(3)
|
| | | | 不適用 | | | | | | 17.1% | | | | | | 14.4% | | | | | | 11.9% | | |
該期間/年度的利潤(虧損)
|
| | | | 20.6 | | | | | | 107.8 | | | | | | 21.5 | | | | | | (121.5) | | |
| | |
As of and For the Fiscal Year
Ended June 30, |
| |||||||||
| | |
2022
|
| |
2022
|
| ||||||
| | |
(in US$
millions)(1) |
| |
(in millions, except as
otherwise indicated) |
| ||||||
| | | | | | | | |
(in R$ millions)
|
| |||
Pro forma revenue
|
| | | | 1,558.5 | | | | | | 8,163.2 | | |
Pro forma gross margin(2)
|
| | | | 不適用 | | | | | | 17.4% | | |
該期間/年度的預計利潤
|
| | | | 28.9 | | | | | | 151.3 | | |
Pro Forma Adjusted EBITDA(3)
|
| | | | 106.2 | | | | | | 556.3 | | |
預計調整EBITDA利潤率(3)
|
| | | | 不適用 | | | | | | 6.8% | | |
借款(流動和非流動)
|
| | | | 135.7 | | | | | | 710.6 | | |
Net Debt(4)
|
| | | | 148.1 | | | | | | 775.9 | | |
淨債務/預計調整後EBITDA比率(4)
|
| | | | 不適用 | | | | | | 1.4x | | |
營運資金/預計收入(5)
|
| | | | 不適用 | | | | | | 15.1% | | |
| | |
As of June 30,
|
| |||||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |
2022 – 2021
Variation (%) |
| |
2021 – 2020
Variation (%) |
| |||||||||||||||
Number of stores
|
| | | | 193 | | | | | | 152 | | | | | | 126 | | | | | | 27.0% | | | | | | 20.6% | | |
Number of RTVs(1)
|
| | | | 924 | | | | | | 744 | | | | | | 460 | | | | | | 24.2% | | | | | | 61.7% | | |
Number of employees(2)
|
| | | | 3,379 | | | | | | 2,375 | | | | | | 1,435 | | | | | | 42.3% | | | | | | 65.5% | | |
Number of clients(3)
|
| | | | 60,839 | | | | | | 47,567 | | | | | | 21,237 | | | | | | 27.9% | | | | | | 124.0% | | |
Type of Property
|
| |
Number
|
| |
% of Total
|
| ||||||
行政辦公室
|
| | | | 13 | | | | | | 6.2% | | |
Silos
|
| | | | 3 | | | | | | 1.4% | | |
Stores
|
| | | | 193 | | | | | | 92.3% | | |
Total | | | | | 209 | | | | | | 100.0% | | |
Function
|
| |
Number of
Employees |
| |
% of Total
|
| ||||||
Management
|
| | | | 322 | | | | | | 9.5% | | |
Technology
|
| | | | 25 | | | | | | 0.7% | | |
Sales and Marketing
|
| | | | 1,038 | | | | | | 30.7% | | |
Customer Support
|
| | | | 13 | | | | | | 0.4% | | |
一般和行政
|
| | | | 1,981 | | | | | | 53.6% | | |
Total | | | | | 3,379 | | | | | | 100% | | |
State
|
| |
Planted Area
(in millions of hectares) |
| |
Share of
Country-wide Planted Area (%) |
| ||||||
Mato Grosso (MT)
|
| | | | 18.01 | | | | | | 22% | | |
Paraná (PR)
|
| | | | 11.21 | | | | | | 13% | | |
Rio Grande do Sul (RS)
|
| | | | 9.85 | | | | | | 12% | | |
São Paulo (SP)
|
| | | | 7.56 | | | | | | 9% | | |
Goiás (GO)
|
| | | | 7.07 | | | | | | 9% | | |
Mato Grosso do Sul (MS)
|
| | | | 6.37 | | | | | | 8% | | |
Minas Gerais (MG)
|
| | | | 5.92 | | | | | | 7% | | |
Bahia (BA)
|
| | | | 4.13 | | | | | | 5% | | |
Maranhão (MA)
|
| | | | 1.77 | | | | | | 2% | | |
Piauí (PI)
|
| | | | 1.76 | | | | | | 2% | | |
Pará (PA)
|
| | | | 1.71 | | | | | | 2% | | |
All other states
|
| | | | 7.74 | | | | | | 9% | | |
Total | | | | | 83.86 | | | | | | 100% | | |
| | |
Harvest Year
|
| |
CAGR
‘20/’21 – ’30/’31 |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2020 /
2021 |
| |
2021 /
2022 |
| |
2022 /
2023 |
| |
2023 /
2024 |
| |
2024 /
2025 |
| |
2025 /
2026 |
| |
2026 /
2027 |
| |
2027 /
2028 |
| |
2028 /
2029 |
| |
2029 /
2030 |
| |
2030 /
2031 |
| |||||||||||||||||||||||||||||||||||||||
Planted Area
(millions of hectares) |
| | | | 68.7 | | | | | | 70.5 | | | | | | 71.8 | | | | | | 73.0 | | | | | | 74.2 | | | | | | 75.3 | | | | | | 76.4 | | | | | | 77.5 | | | | | | 78.6 | | | | | | 79.7 | | | | | | 80.8 | | | | | | 1.6% | | |
總產量(百萬噸)
|
| | | | 262.1 | | | | | | 271.4 | | | | | | 277.4 | | | | | | 285.0 | | | | | | 291.6 | | | | | | 298.7 | | | | | | 305.5 | | | | | | 312.5 | | | | | | 319.3 | | | | | | 326.2 | | | | | | 333.1 | | | | | | 2.4% | | |
Production Yield
(tonnes per hectare) |
| | | | 3.8 | | | | | | 3.9 | | | | | | 3.9 | | | | | | 3.9 | | | | | | 3.9 | | | | | | 4.0 | | | | | | 4.0 | | | | | | 4.0 | | | | | | 4.1 | | | | | | 4.1 | | | | | | 4.1 | | | | | | 0.8% | | |
| | |
2017A
|
| |
2018A
|
| |
2019A
|
| |
2020A
|
| |
2021E
|
| |
CAGR
2017 – 2021 |
| ||||||||||||||||||
獨立零售商(大大小小)
|
| | | | 44.5 | | | | | | 46.8 | | | | | | 56.9 | | | | | | 74.0 | | | | | | 84.8 | | | | | | 17% | | |
Cooperatives
|
| | | | 31.2 | | | | | | 33.1 | | | | | | 42.5 | | | | | | 50.7 | | | | | | 53.8 | | | | | | 15% | | |
Direct Sales
|
| | | | 38.2 | | | | | | 41.0 | | | | | | 52.7 | | | | | | 50.5 | | | | | | 68.2 | | | | | | 16% | | |
Total | | | | | 113.9 | | | | | | 120.9 | | | | | | 152.1 | | | | | | 168.2 | | | | | | 206.8 | | | | | | 16% | | |
| | |
2017A
|
| |
2018A
|
| |
2019A
|
| |
2020A
|
| |
2021E
|
| |
CAGR
2017 – 2020 |
| ||||||||||||||||||
Fertilizers
|
| | | | 47.5 | | | | | | 52.9 | | | | | | 72.8 | | | | | | 78.3 | | | | | | 97.9 | | | | | | 18% | | |
Crop Protection
|
| | | | 38.3 | | | | | | 39.7 | | | | | | 46.5 | | | | | | 52.6 | | | | | | 60.5 | | | | | | 11% | | |
Seeds
|
| | | | 18.8 | | | | | | 17.8 | | | | | | 20.8 | | | | | | 22.3 | | | | | | 31.4 | | | | | | 6% | | |
Specialty Products
|
| | | | 9.3 | | | | | | 10.6 | | | | | | 12.1 | | | | | | 15.0 | | | | | | 17.0 | | | | | | 17% | | |
Total | | | | | 113.8 | | | | | | 120.9 | | | | | | 152.1 | | | | | | 168.2 | | | | | | 206.8 | | | | | | 14% | | |
| | |
2018
|
| |
2019
|
| |
2020
|
| |
2021E
|
| |
2022E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| ||||||||||||||||||||||||
哥倫比亞種植面積(千公頃)
|
| | | | 4,676 | | | | | | 4,633 | | | | | | 4,879 | | | | | | 4,994 | | | | | | 5,068 | | | | | | 5,103 | | | | | | 5,139 | | | | | | 5,175 | | |
State
|
| |
Planted Area
(in thousands of hectares) |
| |
Proportion of
National Planted Area (%) |
| ||||||
Meta
|
| | | | 530.6 | | | | | | 11% | | |
Antioquia
|
| | | | 393.3 | | | | | | 8% | | |
Valle del Cauca
|
| | | | 353.7 | | | | | | 7% | | |
Tolima
|
| | | | 338.5 | | | | | | 7% | | |
Santander
|
| | | | 335.2 | | | | | | 7% | | |
Huila
|
| | | | 262.5 | | | | | | 5% | | |
Casanare
|
| | | | 262.0 | | | | | | 5% | | |
Bolivar
|
| | | | 239.9 | | | | | | 5% | | |
Nariño
|
| | | | 236.3 | | | | | | 5% | | |
Cauca
|
| | | | 231.9 | | | | | | 5% | | |
Cundina Marca
|
| | | | 207.3 | | | | | | 4% | | |
Sesar
|
| | | | 189.2 | | | | | | 4% | | |
Cordoba
|
| | | | 187.5 | | | | | | 4% | | |
Magdalena
|
| | | | 161.8 | | | | | | 3% | | |
Norte de Santander
|
| | | | 149.7 | | | | | | 3% | | |
Caldas
|
| | | | 132.4 | | | | | | 3% | | |
Boyaca
|
| | | | 112.3 | | | | | | 2% | | |
Choco
|
| | | | 100.0 | | | | | | 2% | | |
All others
|
| | | | 567.8 | | | | | | 11% | | |
Total | | | | | 4,991.9 | | | | | | 100% | | |
Crop
|
| |
Planted Area
(in thousands of hectares) |
| |
Proportion of
National Planted Area (%) |
| ||||||
Coffee
|
| | | | 845.9 | | | | | | 17% | | |
Plantain
|
| | | | 661.4 | | | | | | 12% | | |
Oil Palm
|
| | | | 598.1 | | | | | | 13% | | |
Rice
|
| | | | 565.1 | | | | | | 11% | | |
Corn
|
| | | | 512.0 | | | | | | 10% | | |
All others
|
| | | | 1,809.2 | | | | | | 36% | | |
Total | | | | | 4,991.7 | | | | | | 100% | | |
| | |
2021E
|
| |
2025E
|
| |
CAGR 2021 – 2025
|
| |||||||||
| | |
(in billions of R$)
|
| | | | | | | |||||||||
Fertilizers
|
| | | | 6,486 | | | | | | 7,229 | | | | | | 2.7% | | |
Crop Protection
|
| | | | 2,636 | | | | | | 2,934 | | | | | | 2.7% | | |
Seeds
|
| | | | 722 | | | | | | 808 | | | | | | 2.9% | | |
Total | | | | | 9,843 | | | | | | 10,970 | | | | | | 2.7% | | |
| | |
As of and For the Fiscal
Year Ended June 30, |
| |||||||||||||||||||||
| | |
2022
|
| |
2022
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
(in US$)(1)
|
| |
(in R$)
|
| ||||||||||||||||||
| | |
(單位:百萬,除非另有説明)
|
| |||||||||||||||||||||
Pro forma revenue
|
| | | | 1,558.5 | | | | | | 8,163.2 | | | | | | 6,987.3 | | | | | | 5,729.4 | | |
Pro forma gross margin(2)
|
| | | | 不適用 | | | | | | 17.4% | | | | | | 15.0% | | | | | | 14.0% | | |
本年度預計利潤(虧損)
|
| | | | 28.9 | | | | | | 151.3 | | | | | | 108.9 | | | | | | (1.0) | | |
Pro Forma Adjusted EBITDA(3)
|
| | | | 106.2 | | | | | | 556.3 | | | | | | 415.1 | | | | | | 276.2 | | |
預計調整EBITDA利潤率(3)
|
| | | | 不適用 | | | | | | 6.8% | | | | | | 5.94% | | | | | | 4.8% | | |
Net Debt(4)
|
| | | | 148.1 | | | | | | 775.9 | | | | | | 73.2 | | | | | | 178.5 | | |
淨債務/預計調整後EBITDA比率(4)
|
| | | | 不適用 | | | | | | 1.4x | | | | | | 0.2x | | | | | | 0.7x | | |
營運資金/預計收入(5)
|
| | | | 不適用 | | | | | | 15.1% | | | | | | 9.0% | | | | | | 8.8% | | |
| | |
As of June 30,
|
| |
2022 – 2021
Variation (%) |
| |
2021 – 2020
Variation (%) |
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||||||||||||||
Number of stores
|
| | | | 193 | | | | | | 152 | | | | | | 126 | | | | | | 27.0% | | | | | | 20.6% | | |
Number of RTVs(1)
|
| | | | 924 | | | | | | 744 | | | | | | 460 | | | | | | 24.2% | | | | | | 61.7% | | |
Number of employees(2)
|
| | | | 3,379 | | | | | | 2,375 | | | | | | 1,435 | | | | | | 42.3% | | | | | | 65.5% | | |
Number of clients(3)
|
| | | | 60,839 | | | | | | 47,567 | | | | | | 21,237 | | | | | | 27.9% | | | | | | 124.0% | | |
| | |
Fiscal Year Ended June 30,
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | |
(除另有説明外,以百分比表示)
|
| |||||||||||||||
Brazil | | | | | | | | | | | | | | | | | | | |
Inflation (IGP-M)
|
| | | | 10.7 | | | | | | 35.8 | | | | | | 7.3 | | |
Inflation (IPCA)
|
| | | | 11.9 | | | | | | 8.3 | | | | | | 2.1 | | |
CDI Rate (average)(1)
|
| | | | 8.7 | | | | | | 2.3 | | | | | | 4.6 | | |
Period-end exchange rate – R$ per US$1.00
|
| | | | 5.2380 | | | | | | 5.0022 | | | | | | 5.4760 | | |
Average exchange rate – R$ per US$1.00(2)
|
| | | | 5.2440 | | | | | | 5.3854 | | | | | | 4.4692 | | |
當期雷亞爾兑美元升值(貶值)(3)
|
| | | | (4.7) | | | | | | 8.7 | | | | | | (42.9) | | |
Colombia | | | | | | | | | | | | | | | | | | | |
Inflation (CPI)
|
| | | | 9.7 | | | | | | 3.6 | | | | | | 2.2 | | |
TIB Rate (average)
|
| | | | 3.4 | | | | | | 1.8 | | | | | | 4.0 | | |
Period-end exchange rate – COP$ per US$1.00
|
| | | | 4,127 | | | | | | 3,757 | | | | | | 3,759 | | |
Average exchange rate – COP$ per US$1.00(1)
|
| | | | 3,888 | | | | | | 3,659 | | | | | | 3,530 | | |
年內COP美元對美元升值(折舊)
period(4) |
| | | | (9.9) | | | | | | 0.1 | | | | | | (17.3) | | |
| | |
For the Fiscal Year Ended June 30,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2022
|
| |
2021
|
| |
Variation (%)
|
| ||||||||||||
| | |
(in US$
millions)(1) |
| |
(in R$ millions, except as
otherwise indicated) |
| ||||||||||||||||||
Revenue | | | | | 1,478.9 | | | | | | 7,746.5 | | | | | | 5,098.5 | | | | | | 51.9% | | |
Cost of goods sold
|
| | | | (1,225.8) | | | | | | (6,421.0) | | | | | | (4,362.7) | | | | | | 47.2% | | |
Gross profit
|
| | | | 253.1 | | | | | | 1,325.5 | | | | | | 735.9 | | | | | | 80.1% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
銷售、一般和行政費用
|
| | | | (195.2) | | | | | | (1,022.4) | | | | | | (619.5) | | | | | | 65.0% | | |
其他營業收入,淨額
|
| | | | 10.8 | | | | | | 56.8 | | | | | | 15.6 | | | | | | 264.1% | | |
Operating profit
|
| | | | 68.7 | | | | | | 359.9 | | | | | | 132.0 | | | | | | 172.7% | | |
Finance income (costs): | | | | | | | | | | | | | | | | | | | | | |||||
Finance income
|
| | | | 81.5 | | | | | | 426.9 | | | | | | 227.1 | | | | | | 88.0% | | |
Finance costs
|
| | | | (123.4) | | | | | | (646.4) | | | | | | (312.9) | | | | | | 106.6% | | |
所得税前利潤
|
| | | | 26.8 | | | | | | 140.4 | | | | | | 46.2 | | | | | | 203.9% | | |
Current income taxes
|
| | | | (21.3) | | | | | | (111.4) | | | | | | (61.7) | | | | | | 80.6% | | |
Deferred income taxes
|
| | | | 15.0 | | | | | | 78.7 | | | | | | 37.0 | | | | | | 112.7% | | |
Profit for the year
|
| | | | 20.6 | | | | | | 107.8 | | | | | | 21.5 | | | | | | 401.4% | | |
| | |
For the Fiscal Year Ended June 30,
|
| |||||||||||||||||||||
| | |
2021
|
| |
2021
|
| |
2020
|
| |
Variation (%)
|
| ||||||||||||
| | |
(in US$
millions)(1) |
| |
(in R$ millions, except as
otherwise indicated) |
| ||||||||||||||||||
Revenue | | | | | 973.4 | | | | | | 5,098.5 | | | | | | 2,706.3 | | | | | | 88.4% | | |
Cost of goods sold
|
| | | | (832.9) | | | | | | (4,362.7) | | | | | | (2,384.1) | | | | | | 83.0% | | |
Gross profit
|
| | | | 140.5 | | | | | | 735.9 | | | | | | 322.2 | | | | | | 128.4% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
銷售、一般和行政費用
|
| | | | (118.3) | | | | | | (619.5) | | | | | | (394.7) | | | | | | 57.0% | | |
其他營業收入,淨額
|
| | | | 3.0 | | | | | | 15.6 | | | | | | 10.8 | | | | | | 44.4% | | |
Operating profit (loss)
|
| | | | 25.2 | | | | | | 132.0 | | | | | | (61.7) | | | | | | 新墨西哥州 | | |
Finance income (costs): | | | | | | | | | | | | | | | | | | | | | | | | | |
Finance income
|
| | | | 43.4 | | | | | | 227.1 | | | | | | 55.5 | | | | | | 309.2% | | |
Finance costs
|
| | | | (59.7) | | | | | | (312.9) | | | | | | (168.7) | | | | | | 85.5% | | |
所得税前利潤(虧損)
|
| | | | 8.8 | | | | | | 46.2 | | | | | | (174.9) | | | | | | 新墨西哥州 | | |
Current income taxes
|
| | | | (11.8) | | | | | | (61.7) | | | | | | (23.5) | | | | | | 162.6% | | |
Deferred income taxes
|
| | | | 7.1 | | | | | | 37.0 | | | | | | 76.9 | | | | | | (51.9)% | | |
Profit (loss) for the year
|
| | | | 4.1 | | | | | | 21.5 | | | | | | (121.5) | | | | | | 新墨西哥州 | | |
| | |
Pro forma
|
| |||||||||||||||||||||
| | |
Fiscal Year Ended June 30,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2022
|
| |
2021
|
| |
Variation (%)
|
| ||||||||||||
| | |
(in US$
millions)(1) |
| |
(in R$ millions, except as
otherwise indicated) |
| ||||||||||||||||||
Pro forma revenue
|
| | | | 1,558.5 | | | | | | 8,163.2 | | | | | | 6,987.3 | | | | | | 16.8% | | |
銷售商品的預計成本
|
| | | | (1,287.7) | | | | | | (6,745.0) | | | | | | (5,935.9) | | | | | | 13.6% | | |
Pro forma gross profit
|
| | | | 270.8 | | | | | | 1,418.2 | | | | | | 1,051.6 | | | | | | 34.9% | | |
預計運營費用 | | | | | | | | | | | | | | | | | | | | | | | | | |
預計銷售、一般和行政費用
|
| | | | (204.1) | | | | | | (1,069.2) | | | | | | (819.9) | | | | | | 30.4% | | |
預計其他營業收入,淨額
|
| | | | 11.7 | | | | | | 61.1 | | | | | | 27.0 | | | | | | 126.6% | | |
預計營業利潤
|
| | | | 78.3 | | | | | | 410.1 | | | | | | 258.7 | | | | | | 58.5% | | |
預計財務收入(成本): | | | | | | | | | | | | | | | | | | | | | | | | | |
Pro forma finance income
|
| | | | 81.6 | | | | | | 427.5 | | | | | | 271.6 | | | | | | 57.4% | | |
Pro forma finance costs
|
| | | | (124.3) | | | | | | (651.0) | | | | | | (370.2) | | | | | | 75.8% | | |
預計所得税前利潤
|
| | | | 35.6 | | | | | | 186.6 | | | | | | 160.1 | | | | | | 16.5% | | |
Pro forma income taxes
|
| | | | (6.7) | | | | | | (35.3) | | | | | | (51.2) | | | | | | (31.1)% | | |
該期間的預計利潤
|
| | | | 28.9 | | | | | | 151.3 | | | | | | 108.9 | | | | | | 38.9% | | |
| | |
Pro forma
|
| |||||||||||||||||||||
| | |
For the Fiscal Year Ended June 30,
|
| |||||||||||||||||||||
| | |
2021
|
| |
2021
|
| |
2020
|
| |
Variation (%)
|
| ||||||||||||
| | |
(in US$
millions)(1) |
| |
(in R$ millions, except as
otherwise indicated) |
| ||||||||||||||||||
Pro forma revenue
|
| | | | 1,334.0 | | | | | | 6,987.3 | | | | | | 5,729.4 | | | | | | 22.0% | | |
銷售商品的預計成本
|
| | | | (1,133.2) | | | | | | (5,935.9) | | | | | | (4,925.7) | | | | | | 20.5% | | |
Pro forma gross profit
|
| | | | 200.8 | | | | | | 1,051.6 | | | | | | 803.5 | | | | | | 30.9% | | |
預計運營費用 | | | | | | | | | | | | | | | | | | | | | | | | | |
預計銷售、一般和行政費用
|
| | | | (156.5) | | | | | | (819.9) | | | | | | (673.9) | | | | | | 21.7% | | |
預計其他營業收入,淨額
|
| | | | 5.1 | | | | | | 27.0 | | | | | | 17.2 | | | | | | 57.0% | | |
預計營業利潤
|
| | | | 49.4 | | | | | | 258.7 | | | | | | 146.8 | | | | | | 76.2% | | |
預計財務收入(成本) | | | | | | | | | | | | | | | | | | | | | | | | | |
Pro forma finance income
|
| | | | 51.9 | | | | | | 271.6 | | | | | | 135.3 | | | | | | 100.7% | | |
Pro forma finance costs
|
| | | | (70.7) | | | | | | (370.2) | | | | | | (299.6) | | | | | | 23.6% | | |
所得税前預計利潤(虧損)
|
| | | | 30.6 | | | | | | 160.1 | | | | | | (17.5) | | | | | | 新墨西哥州 | | |
Pro forma income taxes
|
| | | | (9.8) | | | | | | (51.2) | | | | | | 16.5 | | | | | | 新墨西哥州 | | |
本年度預計利潤(虧損)
|
| | | | 20.8 | | | | | | 108.9 | | | | | | (1.0) | | | | | | 新墨西哥州 | | |
| | |
Lavoro
Group Historical |
| |
Integra
Historical (i) |
| |
Qualicitrus
Historical (ii) |
| |
América
Historical (iii) |
| |
Desempar
Historical (iv) |
| |
Cultivar
Historical (v) |
| |
Agrobiológica
Historical (vi) |
| |
Produttiva
Historical (vii) |
| |
Cenagro
Historical (viii) |
| |
Cenagral
Historical (ix) |
| |
Union
Agro Historical (x) |
| |
AgroZap
Historical (xi) |
| |
Nova
Geração Historical (xii) |
| |
Pro
forma adjust- ments |
| |
Note
|
| |
Lavoro
Group Pro Forma |
| ||||||||||||||||||||||||||||||||||||||||||||||||
Revenue | | | | | 5,098.5 | | | | | | 11.5 | | | | | | 119.7 | | | | | | 145.4 | | | | | | 557.9 | | | | | | 294.2 | | | | | | 4.6 | | | | | | 175.2 | | | | | | 163.9 | | | | | | 16.3 | | | | | | 153.0 | | | | | | 230.1 | | | | | | 17.0 | | | | | | — | | | | | | | | | | | | 6,987.3 | | |
Cost of goods sold
|
| | | | (4,362.7) | | | | | | (9.5) | | | | | | (110.0) | | | | | | (128.7) | | | | | | (469.3) | | | | | | (224.8) | | | | | | (1.0) | | | | | | (153.7) | | | | | | (140.7) | | | | | | (9.1) | | | | | | (104.3) | | | | | | (209.2) | | | | | | (13.1) | | | | | | — | | | | | | | | | | | | (5,935.9) | | |
Gross profit
|
| | | | 735.9 | | | | | | 2.0 | | | | | | 9.8 | | | | | | 16.7 | | | | | | 88.7 | | | | | | 69.5 | | | | | | 3.6 | | | | | | 21.5 | | | | | | 23.2 | | | | | | 7.1 | | | | | | 48.7 | | | | | | 21.0 | | | | | | 3.9 | | | | | | — | | | | | | | | | | | | 1,051.6 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
銷售、一般和行政
expenses |
| | | | (619.5) | | | | | | (2.5) | | | | | | (3.2) | | | | | | (4.6) | | | | | | (44.9) | | | | | | (36.6) | | | | | | (0.5) | | | | | | (9.4) | | | | | | (18.7) | | | | | | (1.5) | | | | | | (19.0) | | | | | | (38.9) | | | | | | (3.5) | | | | | | (17.2) | | | | | |
2(a) 2(b) 2(c) 2(d) |
| | | | | (819.9) | | |
其他營業收入(費用),淨額
|
| | | | 15.6 | | | | | | — | | | | | | 0.6 | | | | | | (4.9) | | | | | | 2.1 | | | | | | 2.7 | | | | | | (0.4) | | | | | | 7.3 | | | | | | (0.7) | | | | | | 0.0 | | | | | | (0.3) | | | | | | 4.7 | | | | | | 0.2 | | | | | | — | | | | | | | | | | | | 27.0 | | |
Operating profit (loss)
|
| | | | 132.0 | | | | | | (0.5) | | | | | | 7.3 | | | | | | 7.1 | | | | | | 45.9 | | | | | | 35.6 | | | | | | 2.7 | | | | | | 19.4 | | | | | | 3.9 | | | | | | 5.7 | | | | | | 29.4 | | | | | | (13.3) | | | | | | 0.6 | | | | | | (17.2) | | | | | | | | | | | | 258.7 | | |
Finance income (costs): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Finance income
|
| | | | 227.1 | | | | | | 0.0 | | | | | | 0.1 | | | | | | — | | | | | | 35.4 | | | | | | 4.6 | | | | | | 0.0 | | | | | | 0.1 | | | | | | 3.2 | | | | | | — | | | | | | 0.2 | | | | | | 0.8 | | | | | | 0.1 | | | | | | — | | | | | | | | | | | | 271.6 | | |
Finance costs
|
| | | | (312.9) | | | | | | (0.0) | | | | | | (0.0) | | | | | | (0.4) | | | | | | (38.5) | | | | | | (10.2) | | | | | | (0.2) | | | | | | (0.5) | | | | | | (1.7) | | | | | | (0.0) | | | | | | (1.4) | | | | | | (4.5) | | | | | | (0.0) | | | | | | — | | | | | | | | | | | | (370.2) | | |
所得税前利潤(虧損)
|
| | | | 46.2 | | | | | | (0.5) | | | | | | 7.4 | | | | | | 6.8 | | | | | | 42.9 | | | | | | 30.0 | | | | | | 2.6 | | | | | | 19.0 | | | | | | 5.4 | | | | | | 5.7 | | | | | | 28.2 | | | | | | (17.0) | | | | | | 0.7 | | | | | | (17.2) | | | | | | | | | | | | 160.1 | | |
Income taxes
|
| | | | (24.7) | | | | | | (0.1) | | | | | | (0.0) | | | | | | (4.1) | | | | | | (13.8) | | | | | | (3.7) | | | | | | — | | | | | | — | | | | | | (2.9) | | | | | | (2.1) | | | | | | (5.6) | | | | | | — | | | | | | — | | | | | | 5.8 | | | | | | 2(e) | | | | | | (51.2) | | |
Net income (loss)
|
| | | | 21.5 | | | | | | (0.6) | | | | | | 7.4 | | | | | | 2.7 | | | | | | 29.1 | | | | | | 26.3 | | | | | | 2.6 | | | | | | 19.0 | | | | | | 2.5 | | | | | | 3.6 | | | | | | 22.6 | | | | | | (17.0) | | | | | | 0.7 | | | | | | (11.3) | | | | | | | | | | | | 108.9 | | |
Attributable to: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
母公司的股權持有人
|
| | | | 38.4 | | | | | | (0.6) | | | | | | 5.2 | | | | | | 2.7 | | | | | | 29.1 | | | | | | 19.4 | | | | | | 2.6 | | | | | | 19.0 | | | | | | 2.0 | | | | | | 2.8 | | | | | | 16.4 | | | | | | (12.8) | | | | | | 0.7 | | | | | | (10.6) | | | | | | | | | | | | 114.2 | | |
非控股權益
|
| | | | (16.9) | | | | | | — | | | | | | 2.2 | | | | | | — | | | | | | — | | | | | | 7.0 | | | | | | — | | | | | | — | | | | | | 0.5 | | | | | | 0.7 | | | | | | 6.2 | | | | | | (4.3) | | | | | | — | | | | | | (0.7) | | | | | | 2(f) | | | | | | (5.4) | | |
| | |
Integra
|
| |
Qualicitrus
|
| |
América
|
| |
Desempar
|
| |
Cultivar
|
| |
Agrobiológica
|
| |
Produttiva
|
| |
Cenagro
|
| |
Cenagral(*)
|
| |
Union
Agro |
| |
AgroZap
|
| |
Nova
Geração |
| |
Note
|
|
客户關係
|
| |
8.4
|
| |
11.8
|
| |
32.2
|
| |
55.4
|
| |
6.2
|
| |
5.5
|
| |
26.1
|
| |
2.6
|
| |
—
|
| |
7.0
|
| |
6.0
|
| |
4.3
|
| |
2(a)
|
|
Purchase contracts
|
| |
—
|
| |
—
|
| |
8.6
|
| |
—
|
| |
—
|
| |
0.0
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
2(b)
|
|
財產、廠房和設備
|
| |
—
|
| |
0.3
|
| |
—
|
| |
2.4
|
| |
2.0
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
2(c)
|
|
Brands | | |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
5.9
|
| |
0.0
|
| |
—
|
| |
7.4
|
| |
1.3
|
| |
—
|
| |
—
|
| |
2(d)
|
|
| | |
Integra
|
| |
Qualicitrus
|
| |
América
|
| |
Desempar
|
| |
Cultivar
|
| |
Agrobiológica
|
| |
Produttiva
|
| |
Cenagro
|
| |
Union
Agro |
| |
AgroZap
|
| |
Nova
Geração |
| |
Total
pro forma adjustment |
|
預計使用壽命(年)
|
| |
7.6
|
| |
8.0
|
| |
5.3
|
| |
8.3
|
| |
16.5
|
| |
3.0
|
| |
9.2
|
| |
11.0
|
| |
7.2
|
| |
11.0
|
| |
13.0
|
| |
—
|
|
收購前期限(年)
|
| |
0.173
|
| |
0.384
|
| |
0.501
|
| |
0.754
|
| |
0.754
|
| |
0.170
|
| |
0.995
|
| |
1.096
|
| |
1.000
|
| |
0.970
|
| |
0.984
|
| |
—
|
|
Pro forma adjustments
|
| |
0.2
|
| |
0.6
|
| |
3.0
|
| |
5.0
|
| |
0.3
|
| |
0.3
|
| |
2.8
|
| |
0.3
|
| |
1.0
|
| |
0.5
|
| |
0.3
|
| |
14.3
|
|
| | |
América
|
| |
Agrobiológica
|
| |
Total
pro forma adjustment |
| |||||||||
預計使用壽命(年)
|
| | | | 4.0 | | | | | | 3.0 | | | | | | — | | |
收購前期限(年)
|
| | | | 0.501 | | | | | | 0.170 | | | | | | — | | |
Pro forma adjustments
|
| | | | 1.0 | | | | | | 0.0 | | | | | | 1.0 | | |
| | |
Qualicitrus
|
| |
Desempar
|
| |
Cultivar
|
| |
Total
pro forma adjustment |
| ||||||||||||
預計使用壽命(年)
|
| | | | 8.9 | | | | | | 8.9 | | | | | | 8.9 | | | | | | — | | |
收購前期限(年)
|
| | | | 0.384 | | | | | | 0.754 | | | | | | 0.754 | | | | | | — | | |
Pro forma adjustments
|
| | | | 0.0 | | | | | | 0.2 | | | | | | 0.2 | | | | | | 0.4 | | |
| | |
Agrobiológica
|
| |
Union Agro
|
| |
Total
adjustment |
| |||||||||
預計使用壽命(年)
|
| | | | 20.0 | | | | | | 1.0 | | | | | | — | | |
收購前期限(年)
|
| | | | 0.170 | | | | | | 1.000 | | | | | | — | | |
Pro forma adjustments
|
| | | | 0.0 | | | | | | 1.3 | | | | | | 1.3 | | |
| | |
Qualicitrus
|
| |
Cultivar
|
| |
Cenagro
|
| |
Union Agro
|
| |
AgroZap
|
| |
Total
Pro forma adjustment |
| ||||||||||||||||||
形式調整: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
折舊及攤銷
|
| | | | (0.6) | | | | | | (0.5) | | | | | | (0.2) | | | | | | (2.3) | | | | | | (0.5) | | | | | | — | | |
Income taxes effect (34%)
|
| | | | 0.2 | | | | | | 0.2 | | | | | | 0.1 | | | | | | 0.8 | | | | | | 0.2 | | | | | | — | | |
Non-controlling interest (%)
|
| | | | 29% | | | | | | 26% | | | | | | 20% | | | | | | 27% | | | | | | 25% | | | | | | — | | |
Pro forma adjustments
|
| | | | (0.1) | | | | | | (0.1) | | | | | | (0.0) | | | | | | (0.4) | | | | | | (0.1) | | | | | | (0.7) | | |
| | |
Lavoro
Group Historical |
| |
AGP
Group Historical (i) |
| |
Produtec
Historical (ii) |
| |
Central
Agrícola Historical (iii) |
| |
Fertilyser
Historical (iv) |
| |
AgSe
Historical (v) |
| |
Integra
Historical (vi) |
| |
Qualicitrus
Historical (vii) |
| |
América
Historical (viii) |
| |
Desempar
Historical (ix) |
| |
Cultivar
Historical (x) |
| |
Agrobiológica
Historical (xi) |
| |
Produttiva
Historical (xii) |
| |
Cenagro
Historical (xiii) |
| |
Cenagral
Historical (xiv) |
| |
Union
Agro Historical (xv) |
| |
AgroZap
Historical (xvi) |
| |
Nova
Geração Historical (xvii) |
| |
Pro
forma adjustments |
| |
Note
|
| |
Lavoro
Group Pro Forma |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenue
|
| | | | 2,706.3 | | | | | | 416.2 | | | | | | 114.7 | | | | | | 355.1 | | | | | | 4.0 | | | | | | 60.1 | | | | | | 126.0 | | | | | | 296.2 | | | | | | 173.0 | | | | | | 629.5 | | | | | | 252.4 | | | | | | 42.8 | | | | | | 113.9 | | | | | | 124.7 | | | | | | 2.2 | | | | | | 105.3 | | | | | | 185.1 | | | | | | 21.9 | | | | | | — | | | | | | | | | | | | 5,729.4 | | |
Cost of goods
sold |
| | | | (2,384.1) | | | | | | (375.9) | | | | | | (87.5) | | | | | | (311.2) | | | | | | (2.9) | | | | | | (51.7) | | | | | | (97.3) | | | | | | (266.2) | | | | | | (144.8) | | | | | | (540.8) | | | | | | (203.3) | | | | | | (6.0) | | | | | | (100.1) | | | | | | (107.3) | | | | | | (1.9) | | | | | | (62.5) | | | | | | (165.6) | | | | | | (16.6) | | | | | | — | | | | | | | | | | | | (4,925.7) | | |
Gross profit
|
| | |
|
322.2
|
| | | |
|
40.3
|
| | | |
|
27.2
|
| | | |
|
43.8
|
| | | |
|
1.1
|
| | | |
|
8.4
|
| | | |
|
28.7
|
| | | |
|
30.0
|
| | | |
|
28.2
|
| | | |
|
88.7
|
| | | |
|
49.1
|
| | | |
|
36.8
|
| | | |
|
13.8
|
| | | |
|
17.4
|
| | | |
|
0.3
|
| | | |
|
42.7
|
| | | |
|
19.5
|
| | | | | 5.3 | | | | |
|
—
|
| | | | | | | | | |
|
803.5
|
| |
Operating expenses:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2(a) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2(c) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2(d) | | | | | | | | |
Sales, general
and administrative expenses |
| | | | (394.7) | | | | | | (16.4) | | | | | | (10.9) | | | | | | (7.3) | | | | | | (0.9) | | | | | | (9.6) | | | | | | (8.4) | | | | | | (33.3) | | | | | | (5.9) | | | | | | (58.2) | | | | | | (36.9) | | | | | | (4.0) | | | | | | (5.6) | | | | | | (14.1) | | | | | | (0.2) | | | | | | (17.8) | | | | | | (14.5) | | | | | | (2.1) | | | | | | (33.2) | | | | | | 2(b) | | | | | | (673.9) | | |
Other operating
income (expenses), net |
| | | | 10.8 | | | | | | (0.0) | | | | | | 3.3 | | | | | | 0.9 | | | | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | | | | | 0.9 | | | | | | (0.4) | | | | | | 2.3 | | | | | | 2.6 | | | | | | (8.9) | | | | | | 3.6 | | | | | | 0.0 | | | | | | 0.0 | | | | | | (0.2) | | | | | | 2.2 | | | | | | 0.1 | | | | | | — | | | | | | | | | | | | 17.2 | | |
Operating profit
(loss) |
| | | | (61.7) | | | | | | 23.8 | | | | | | 19.6 | | | | | | 37.5 | | | | | | 0.2 | | | | | | (1.1) | | | | | | 20.4 | | | | | | (2.5) | | | | | | 21.9 | | | | | | 32.8 | | | | | | 14.8 | | | | | | 23.9 | | | | | | 11.8 | | | | | | 3.4 | | | | | | 0.1 | | | | | | 24.7 | | | | | | 7.2 | | | | | | 3.2 | | | | | | (33.2) | | | | | | | | | | | | 146.8 | | |
Finance income
(costs): |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Finance income
|
| | | | 55.5 | | | | | | 4.2 | | | | | | 1.3 | | | | | | 38.7 | | | | | | — | | | | | | 0.1 | | | | | | 0.2 | | | | | | 3.6 | | | | | | 2.7 | | | | | | 24.4 | | | | | | 0.3 | | | | | | 0.1 | | | | | | 0.1 | | | | | | 2.3 | | | | | | — | | | | | | 0.1 | | | | | | 1.7 | | | | | | 0.0 | | | | | | — | | | | | | | | | | | | 135.3 | | |
Finance
costs |
| | | | (168.7) | | | | | | (8.9) | | | | | | (0.8) | | | | | | (59.5) | | | | | | — | | | | | | — | | | | | | (15.8) | | | | | | (0.7) | | | | | | (6.6) | | | | | | (17.6) | | | | | | (12.1) | | | | | | (0.1) | | | | | | (0.3) | | | | | | (1.2) | | | | | | — | | | | | | (0.6) | | | | | | (6.5) | | | | | | 0.0 | | | | | | — | | | | | | | | | | | | (299.6) | | |
Profit (loss)
before income taxes |
| | | | (174.9) | | | | | | 19.1 | | | | | | 20.1 | | | | | | 16.6 | | | | | | 0.2 | | | | | | (1.0) | | | | | | 4.8 | | | | | | 0.4 | | | | | | 17.9 | | | | | | (39.6) | | | | | | 3.1 | | | | | | 23.9 | | | | | | 11.5 | | | | | | 4.5 | | | | | | 0.1 | | | | | | 24.2 | | | | | | 2.4 | | | | | | 3.3 | | | | | | (33.2) | | | | | | | | | | | | (17.5) | | |
Income
taxes |
| | | | 53.4 | | | | | | (8.0) | | | | | | (3.6) | | | | | | (8.8) | | | | | | (0.4) | | | | | | (1.5) | | | | | | (2.3) | | | | | | (0.1) | | | | | | (5.0) | | | | | | (11.9) | | | | | | (1.4) | | | | | | — | | | | | | — | | | | | | (0.3) | | | | | | 0.0 | | | | | | (3.9) | | | | | | — | | | | | | (0.9) | | | | | | 11.3 | | | | | | 2(e) | | | | | | 16.5 | | |
Net income (loss)
|
| | | | (121.5) | | | | | | 11.1 | | | | | | 16.5 | | | | | | 7.8 | | | | | | (0.2) | | | | | | (2.4) | | | | | | 2.4 | | | | | | 0.3 | | | | | | 12.9 | | | | | | 27.7 | | | | | | 1.6 | | | | | | 23.9 | | | | | | 11.5 | | | | | | 4.1 | | | | | | 0.1 | | | | | | 20.3 | | | | | | 2.4 | | | | | | 2.4 | | | | | | (21.9) | | | | | | | | | | | | (1.0) | | |
Attributable to:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Equity holders
of the parent |
| | | | (108.7) | | | | | | 11.1 | | | | | | 10.7 | | | | | | 7.8 | | | | | | (0.2) | | | | | | (2.3) | | | | | | 2.4 | | | | | | 0.2 | | | | | | 12.9 | | | | | | 27.7 | | | | | | 1.2 | | | | | | 23.9 | | | | | | 11.5 | | | | | | 3.3 | | | | | | 0.1 | | | | | | 14.7 | | | | | | 1.8 | | | | | | 2.4 | | | | | | (20.9) | | | | | | | | | | | | (0.4) | | |
Non-controlling
interest |
| | | | (12.8) | | | | | | — | | | | | | 5.8 | | | | | | — | | | | | | (0.0) | | | | | | (0.1) | | | | | | — | | | | | | 0.1 | | | | | | — | | | | | | — | | | | | | 0.4 | | | | | | — | | | | | | — | | | | | | 0.9 | | | | | | 0.0 | | | | | | 5.6 | | | | | | 0.6 | | | | | | — | | | | | | (1.0) | | | | | | 2(f) | | | | | | (0.6) | | |
| | |
AGP
Group |
| |
Produtec
|
| |
Central
Agrícola |
| |
Integra
|
| |
Qualicitrus
|
| |
América
|
| |
Desempar
|
| |
Cultivar
|
| |
Agrobiológica
|
| |
Produttiva
|
| |
Cenagro
|
| |
Cenagral(*)
|
| |
Union
Agro |
| |
AgroZap
|
| |
Nova
Geração |
| |||||||||||||||||||||||||||||||||||||||||||||
Customer relationship(2(a))
|
| | | | 65.6 | | | | | | 2.8 | | | | | | 2.5 | | | | | | 8.4 | | | | | | 11.8 | | | | | | 32.2 | | | | | | 55.4 | | | | | | 6.2 | | | | | | 5.5 | | | | | | 26.1 | | | | | | 2.6 | | | | | | — | | | | | | 7.0 | | | | | | 6.0 | | | | | | 4.3 | | |
Purchase
contracts(2(b)) |
| | | | — | | | | | | — | | | | | | 0.2 | | | | | | — | | | | | | — | | | | | | 8.6 | | | | | | — | | | | | | — | | | | | | 0.0 | | | | | | 0.0 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
財產、廠房和設備(2(C))
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.3 | | | | | | — | | | | | | 2.4 | | | | | | 2.0 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Brands(2(d)) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5.9 | | | | | | — | | | | | | — | | | | | | 7.4 | | | | | | 1.3 | | | | | | — | | | | | | — | | |
| | |
AGP
Group |
| |
Produtec
|
| |
Central
Agrícola |
| |
Integra
|
| |
Qualicitrus
|
| |
América
|
| |
Desempar
|
| |
Cultivar
|
| |
Agrobiológica
|
| |
Produttiva
|
| |
Cenagro
|
| |
Union
Agro |
| |
AgroZap
|
| |
Nova
Geração |
| |
Total
pro forma adjustments |
| |||||||||||||||||||||||||||||||||||||||||||||
Estimated useful
life (years) |
| | | | 6.0 | | | | | | 4.0 | | | | | | 13.5 | | | | | | 7.6 | | | | | | 8.0 | | | | | | 5.3 | | | | | | 8.3 | | | | | | 16.5 | | | | | | 3.0 | | | | | | 9.2 | | | | | | 11.0 | | | | | | 7.2 | | | | | | 11.0 | | | | | | 13.0 | | | | | | — | | |
Pre-acquisition period
(years) |
| | | | 0.526 | | | | | | 0.753 | | | | | | 0.887 | | | | | | 1.000 | | | | | | 1.000 | | | | | | 1.000 | | | | | | 1.003 | | | | | | 1.000 | | | | | | 1.001 | | | | | | 0.995 | | | | | | 0.941 | | | | | | 1.000 | | | | | | 0.970 | | | | | | 0.980 | | | | | | — | | |
Pro forma adjustments
|
| | | | 5.8 | | | | | | 0.5 | | | | | | 0.2 | | | | | | 1.1 | | | | | | 1.5 | | | | | | 6.1 | | | | | | 6.7 | | | | | | 0.4 | | | | | | 1.8 | | | | | | 2.8 | | | | | | 0.2 | | | | | | 0.9 | | | | | | 0.5 | | | | | | 0.3 | | | | | | 28.9 | | |
| | |
Agrobiológica
|
| |
Union
Agro |
| |
Total
pro forma adjustments |
| |||||||||
預計使用壽命(年)
|
| | | | 20.0 | | | | | | 1.0 | | | | | | — | | |
收購前期限(年)
|
| | | | 1.000 | | | | | | 1.000 | | | | | | — | | |
Pro forma adjustments
|
| | | | 0.3 | | | | | | 1.3 | | | | | | 1.6 | | |
| | |
Central
Agrícola |
| |
América
|
| |
Agrobiológica
|
| |
Total
pro forma adjustments |
| ||||||||||||
預計使用壽命(年)
|
| | | | 5.0 | | | | | | 4.0 | | | | | | 3.0 | | | | | | — | | |
收購前期限(年)
|
| | | | 0.882 | | | | | | 1.000 | | | | | | 1.001 | | | | | | — | | |
Pro forma adjustments
|
| | | | 0.0 | | | | | | 2.1 | | | | | | 0.0 | | | | | | 2.2 | | |
| | |
Qualicitrus
|
| |
Desempar
|
| |
Cultivar
|
| |
Total
pro forma adjustments |
| ||||||||||||
預計使用壽命(年)
|
| | | | 8.9 | | | | | | 8.9 | | | | | | 8.9 | | | | | | — | | |
收購前期限(年)
|
| | | | 1.000 | | | | | | 1.000 | | | | | | 1.000 | | | | | | — | | |
Pro forma adjustments
|
| | | | 0.0 | | | | | | 0.3 | | | | | | 0.2 | | | | | | 0.5 | | |
| | |
Produtec
|
| |
Qualicitrus
|
| |
Cultivar
|
| |
Cenagro
|
| |
Union
Agro |
| |
AgroZap
|
| |
Total
pro forma adjustments |
| |||||||||||||||||||||
形式調整: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
折舊及攤銷
|
| | | | (0.5) | | | | | | (1.5) | | | | | | (0.6) | | | | | | (0.2) | | | | | | (2.3) | | | | | | (0.5) | | | | | | — | | |
所得税影響(巴西34%,哥倫比亞32%)
|
| | | | 0.2 | | | | | | 0.5 | | | | | | 0.2 | | | | | | 0.0 | | | | | | 0.6 | | | | | | 0.1 | | | | | | — | | |
Non-controlling interests (%)
|
| | | | 35% | | | | | | 29% | | | | | | 26% | | | | | | 20% | | | | | | 27% | | | | | | 25% | | | | | | — | | |
Pro forma adjustments
|
| | | | (0.1) | | | | | | (0.3) | | | | | | (0.1) | | | | | | (0.0) | | | | | | (0.4) | | | | | | (0.1) | | | | | | (1.0) | | |
| | |
For the Fiscal Year Ended June 30, 2021
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Pre-Acquisition Period(1)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Lavoro
Group Historical |
| |
Integra
|
| |
Qualicitrus
|
| |
América
|
| |
Desempar
|
| |
Cultivar
|
| |
Agrobiológica
|
| |
Produttiva
|
| |
Cenagro
|
| |
Cenagral
|
| |
Union
Agro |
| |
Agro
Zap |
| |
Nova
Geração |
| |
Pro Forma
Adjustments(1) |
| |
Lavoro
Group Pro Forma |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
(單位:百萬雷亞爾,除非另有説明)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
本年度預計利潤(虧損)
|
| | | | 21.5 | | | | | | (0.6) | | | | | | 7.3 | | | | | | 2.7 | | | | | | 29.1 | | | | | | 26.3 | | | | | | 2.6 | | | | | | 19.0 | | | | | | 2.5 | | | | | | 3.6 | | | | | | 22.6 | | | | | | (17.0) | | | | | | 0.7 | | | | | | (11.3) | | | | | | 108.9 | | |
(+)預計折舊及攤銷
|
| | | | 53.4 | | | | | | 0.0 | | | | | | 0.2 | | | | | | 0.1 | | | | | | 1.0 | | | | | | 0.4 | | | | | | 0.0 | | | | | | 0.2 | | | | | | 1.7 | | | | | | 0.2 | | | | | | 1.3 | | | | | | 0.8 | | | | | | 0.1 | | | | | | 17.2 | | | | | | 76.5 | | |
(+)被收購公司出售的存貨的公允價值
|
| | | | 39.5 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 39.5 | | |
(+)形式所得税當期和遞延
|
| | | | 24.7 | | | | | | 0.1 | | | | | | — | | | | | | 4.1 | | | | | | 13.8 | | | | | | 3.7 | | | | | | — | | | | | | — | | | | | | 2.9 | | | | | | 2.1 | | | | | | 5.6 | | | | | | — | | | | | | — | | | | | | (5.8) | | | | | | 51.2 | | |
(+)預計財務收入(成本),淨額
|
| | | | 85.8 | | | | | | — | | | | | | (0.1) | | | | | | 0.4 | | | | | | 3.0 | | | | | | 5.6 | | | | | | 0.1 | | | | | | 0.4 | | | | | | (1.5) | | | | | | 0.0 | | | | | | 1.2 | | | | | | 3.8 | | | | | | (0.1) | | | | | | 0.0 | | | | | | 98.6 | | |
(+) M&A expenses(2)
|
| | | | 40.2 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 40.2 | | |
形式調整後EBITDA
|
| | | | 265.1 | | | | | | (0.5) | | | | | | 7.4 | | | | | | 7.3 | | | | | | 46.9 | | | | | | 36.0 | | | | | | 2.7 | | | | | | 19.6 | | | | | | 5.6 | | | | | | 5.9 | | | | | | 30.7 | | | | | | (12.4) | | | | | | 0.7 | | | | | | — | | | | | | 415.1 | | |
(/) Pro forma revenue
|
| | | | 5,098.5 | | | | | | 11.5 | | | | | | 119.7 | | | | | | 145.4 | | | | | | 557.9 | | | | | | 294.2 | | | | | | 4.6 | | | | | | 175.2 | | | | | | 163.9 | | | | | | 16.3 | | | | | | 153.0 | | | | | | 230.1 | | | | | | 17.0 | | | | |
|
—
|
| | | | | 6,987.3 | | |
形式調整後的EBITDA利潤率
|
| | | | 5.2% | | | | | | (4.3)% | | | | | | 6.3% | | | | | | 5.0% | | | | | | 8.4% | | | | | | 12.2% | | | | | | 60.9% | | | | | | 11.2% | | | | | | 3.4% | | | | | | 36.2% | | | | | | 20.0% | | | | | | (5.4)% | | | | | | 4.0% | | | | | | 不適用 | | | | | | 5.9% | | |
| | |
As of and For the
Fiscal Year Ended June 30, 2021 |
| |||
| | |
(in R$ millions,
except as otherwise indicated) |
| |||
借款(流動和非流動)
|
| | | | 242.4 | | |
租賃負債(流動和非流動)
|
| | | | 75.1 | | |
收購子公司(流動和非流動)的應付款項
|
| | | | 215.2 | | |
(-) Cash equivalents
|
| | | | (459.5) | | |
Net Debt
|
| | | | 73.2 | | |
形式調整後EBITDA
|
| | | | 415.1 | | |
淨債務/預計調整後EBITDA比率
|
| | | | 0.2x | | |
| | |
For the Fiscal Year Ended June 30, 2020
|
| | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Pre-Acquisition period(1)
|
| | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Lavoro
Group Historical |
| |
AGP
Group |
| |
Produtec
|
| |
Central
Agrícola |
| |
Fertilyser
|
| |
AgSe
|
| |
Integra
|
| |
Qualicitrus
|
| |
América
|
| |
Desempar
|
| |
Cultivar
|
| |
Agrobiológica
|
| |
Produttiva
|
| |
Cenagro
|
| |
Cenagral
|
| |
Union
Agro |
| |
AgroZap
|
| |
Nova
Geração |
| |
Pro Forma
Adjustments(1) |
| |
Lavoro
Group Pro Forma |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
(單位:百萬雷亞爾,除非另有説明)
|
| | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Pro forma profit (loss) for the
year |
| | |
|
(121.5)
|
| | | |
|
11.1
|
| | | |
|
16.5
|
| | | |
|
7.8
|
| | | |
|
(0.2)
|
| | | |
|
(2.4)
|
| | | |
|
2.4
|
| | | |
|
0.3
|
| | | |
|
12.9
|
| | | |
|
27.7
|
| | | |
|
1.6
|
| | | |
|
23.9
|
| | | |
|
11.5
|
| | | |
|
4.1
|
| | | |
|
0.1
|
| | | |
|
20.3
|
| | | |
|
2.4
|
| | | |
|
2.4
|
| | | |
|
(21.9)
|
| | | |
|
(1.0)
|
| |
(+)預計折舊及攤銷
|
| | | | 36.7 | | | | | | 0.4 | | | | | | 0.0 | | | | | | 0.6 | | | | | | — | | | | | | — | | | | | | 0.1 | | | | | | 0.6 | | | | | | 0.5 | | | | | | 2.4 | | | | | | 0.5 | | | | | | — | | | | | | 0.2 | | | | | | 1.4 | | | | | | 0.1 | | | | | | 1.2 | | | | | | 0.9 | | | | | | 0.1 | | | | | | 33.2 | | | | | | 79.0 | | |
(+) Fair value on inventories
sold from acquired companies |
| | | | 13.8 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 13.8 | | |
(+) Pro forma income taxes
current and deferred |
| | | | (53.4) | | | | | | 8.0 | | | | | | 3.6 | | | | | | 8.8 | | | | | | 0.4 | | | | | | 1.5 | | | | | | 2.3 | | | | | | 0.1 | | | | | | 5.0 | | | | | | 11.9 | | | | | | 1.4 | | | | | | — | | | | | | — | | | | | | 0.3 | | | | | | (0.0) | | | | | | 3.9 | | | | | | — | | | | | | 0.9 | | | | | | (11.3) | | | | | | (16.5) | | |
(+)預計財務收入(成本),淨額
|
| | | | 113.2 | | | | | | 4.7 | | | | | | (0.5) | | | | | | 20.8 | | | | | | — | | | | | | (0.1) | | | | | | 15.6 | | | | | | (2.9) | | | | | | 3.9 | | | | | | (6.8) | | | | | | 11.7 | | | | | | 0.0 | | | | | | 0.3 | | | | | | (1.1) | | | | | | (0.0) | | | | | | 0.5 | | | | | | 4.8 | | | | | | (0.0) | | | | | | — | | | | | | 164.1 | | |
(+) M&A expenses(2)
|
| | | | 36.9 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 36.9 | | |
形式調整後EBITDA
|
| | | | 25.7 | | | | | | 24.2 | | | | | | 19.6 | | | | | | 38.0 | | | | | | 0.2 | | | | | | (1.0) | | | | | | 20.4 | | | | | | (1.9) | | | | | | 22.3 | | | | | | 35.2 | | | | | | 15.2 | | | | | | 23.9 | | | | | | 12.0 | | | | | | 4.7 | | | | | | 0.2 | | | | | | 25.9 | | | | | | 8.1 | | | | | | 3.4 | | | | | | (0.0) | | | | | | 276.2 | | |
(/) Pro forma revenue
|
| | | | 2.706.3 | | | | | | 416.2 | | | | | | 114.7 | | | | | | 355.1 | | | | | | 4.0 | | | | | | 60.1 | | | | | | 126.0 | | | | | | 296.2 | | | | | | 173.0 | | | | | | 629.5 | | | | | | 252.4 | | | | | | 42.8 | | | | | | 113.9 | | | | | | 124.7 | | | | | | 2.2 | | | | | | 105.3 | | | | | | 185.1 | | | | | | 21.9 | | | | | | — | | | | | | 5,729.4 | | |
形式調整後的EBITDA利潤率
|
| | | | 0.9% | | | | | | 5.8% | | | | | | 17.1% | | | | | | 10.7% | | | | | | 5.0% | | | | | | (1.7)% | | | | | | 16.2% | | | | | | (0.6)% | | | | | | 12.9% | | | | | | 5.6% | | | | | | 6.0% | | | | | | 55.8% | | | | | | 10.5% | | | | | | 3.8% | | | | | | 11.3% | | | | | | 24.6% | | | | | | 4.4% | | | | | | 15.5% | | | | |
|
不適用
|
| | | | | 4.8% | | |
| | |
As of and For the
Fiscal Year Ended June 30, 2020 |
| |||
| | |
(in R$ millions,
except as otherwise indicated) |
| |||
借款(流動和非流動)
|
| | | | 168.6 | | |
租賃負債(流動和非流動)
|
| | | | 41.6 | | |
收購子公司(流動和非流動)的應付款項
|
| | | | 126.8 | | |
(-) Cash equivalents
|
| | | | (158.5) | | |
Net Debt
|
| | | | 178.5 | | |
形式調整後EBITDA
|
| | | | 276.2 | | |
淨債務/預計調整後EBITDA比率
|
| | | | 0.7x | | |
| | |
For the Fiscal Year Ended June 30,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2022
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
(US$ millions(1))
|
| |
(R$ millions)
|
| ||||||||||||||||||
Cash Flow Data | | | | | | | | | | | | | | | | | | | | | | | | | |
經營活動的淨現金流(用於)
|
| | | | (46.7) | | | | | | (244.6) | | | | | | 53.8 | | | | | | (11.4) | | |
用於投資活動的淨現金流
|
| | | | (56.1) | | | | | | (294.0) | | | | | | (393.4) | | | | | | (280.4) | | |
融資活動提供的淨現金流
|
| | | | 63.7 | | | | | | 333.5 | | | | | | 640.5 | | | | | | 381.0 | | |
| | |
Payments Due By Period
as of June 30, 2022 |
| |||||||||||||||
| | |
Total
|
| |
Up to 1 year
|
| |
1-3 years
|
| |||||||||
| | |
(in R$ millions)
|
| |||||||||||||||
Leases liabilities
|
| | | | 165.7 | | | | | | 72.2 | | | | | | 93.5 | | |
Borrowings
|
| | | | 741.0 | | | | | | 709.3 | | | | | | 31.8 | | |
收購子公司的應付款
|
| | | | 170.0 | | | | | | 114.5 | | | | | | 55.4 | | |
Total | | | | | 1,076.7 | | | | | | 896.0 | | | | | | 180.7 | | |
| | |
As of June 30,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2022
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
(US$ millions(1))
|
| |
(R$ millions)
|
| ||||||||||||||||||
應收貿易賬款(當期和非當期)
|
| | | | 350.2 | | | | | | 1,834.4 | | | | | | 1,467.2 | | | | | | 1,085.5 | | |
Advances to suppliers
|
| | | | 73.2 | | | | | | 383.3 | | | | | | 442.4 | | | | | | 252.5 | | |
Total | | | | | 423.4 | | | | | | 2,217.6 | | | | | | 1,909.6 | | | | | | 1,338.0 | | |
| | | | | |
As of June 30, 2022
|
| |||||||||||||||
| | |
Current Index
|
| |
Probable
|
| |
Possible(1)
|
| |
Remote(2)
|
| |||||||||
| | | | | |
(in R$ millions)
|
| |||||||||||||||
巴西的浮動利率借款
|
| |
CDI Rate (13.15%)
|
| | | | 114.1 | | | | | | 22.7 | | | | | | 45.4 | | |
哥倫比亞的浮動利率借款
|
| |
DTF Rate (7.72%)
|
| | | | 3.9 | | | | | | 1.4 | | | | | | 2.2 | | |
Total | | | | | | | | 118.0 | | | | | | 24.1 | | | | | | 47.6 | | |
| | | | | |
As of June 30, 2021
|
| |||||||||||||||
| | |
Current Index
|
| |
Probable
|
| |
Possible(1)
|
| |
Remote(2)
|
| |||||||||
| | | | | |
(in R$ millions)
|
| |||||||||||||||
巴西的浮動利率借款
|
| |
CDI Rate (9.15%)
|
| | | | 21.2 | | | | | | 25.0 | | | | | | 28.9 | | |
哥倫比亞的浮動利率借款
|
| |
DTF Rate (5.47%)
|
| | | | 1.4 | | | | | | 1.7 | | | | | | 2.1 | | |
Total | | | | | | | | 22.5 | | | | | | 26.8 | | | | | | 31.0 | | |
| | | | | | | | |
As of June 30, 2022
|
| |||||||||||||||
| | | | | | | | |
損益和淨投資的影響
|
| |||||||||||||||
| | |
Current Index
|
| |
Probable
|
| |
Possible(1)
|
| |
Remote(2)
|
| ||||||||||||
| | | | | | | | |
(in R$ millions)
|
| |||||||||||||||
以美元計價的貿易應收賬款
|
| | | R$ | 5.2570 | | | | | | 5.1 | | | | | | 71.9 | | | | | | 138.7 | | |
以美元計價的貿易應付款
|
| | | R$ | 5.2570 | | | | | | (4.9) | | | | | | (69.6) | | | | | | (134.2) | | |
Borrowings in U.S. Dollars
|
| | | R$ | 5.2570 | | | | | | (2.8) | | | | | | (40.0) | | | | | | (77.1) | | |
對商業運營的淨影響
|
| | | | | | | | | | (2.7) | | | | | | (37.6) | | | | | | (72.6) | | |
衍生金融工具
|
| | | R$ | 5.2570 | | | | | | 0.0 | | | | | | 0.1 | | | | | | 0.3 | | |
總影響,扣除衍生品的淨額
|
| | | | | | | | | | (2.7) | | | | | | (37.5) | | | | | | (72.3) | | |
| | | | | | | | |
As of June 30, 2021
|
| |||||||||||||||
| | | | | | | | |
損益和淨投資的影響
|
| |||||||||||||||
| | |
Current Index
|
| |
Probable
|
| |
Possible(1)
|
| |
Remote(2)
|
| ||||||||||||
| | | | | | | | |
(in R$ millions)
|
| |||||||||||||||
以美元計價的貿易應收賬款
|
| | | R$ | 5.50 | | | | | | 12.4 | | | | | | 46.6 | | | | | | 80.7 | | |
以美元計價的貿易應付款
|
| | | R$ | 5.50 | | | | | | (15.7) | | | | | | (59.2) | | | | | | (102.6) | | |
對商業運營的淨影響
|
| | | | | | | | | | (3.4) | | | | | | (12.6) | | | | | | (21.9) | | |
衍生金融工具
|
| | | R$ | 5.50 | | | | | | 2.0 | | | | | | 7.6 | | | | | | 13.2 | | |
總影響,扣除衍生品的淨額
|
| | | | | | | | | | (1.3) | | | | | | (5.0) | | | | | | (8.7) | | |
| | |
As of June 30, 2022
|
| ||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | |
Possible(1)
|
| |
Remote(2)
|
| ||||||||||||||||||
| | |
Tons
|
| |
Position
|
| |
Current
Risk |
| |
Current
Market (R$) |
| |
Market
(R$) |
| |
Impact
|
| |
Market
(R$) |
| |
Impact
|
| |||||||||||||||||||||
| | |
(單位為千雷亞爾,除非另有説明)
|
| ||||||||||||||||||||||||||||||||||||||||||
Position | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Soybean 2022
|
| | | | 104 | | | | Purchased | | | | | 23 | | | | | | 16.75 | | | | | | 20.94 | | | | | | 6 | | | | | | 25.13 | | | | | | 12 | | |
Soybean 2022
|
| | | | 804 | | | | Sold | | | | | (61) | | | | | | 16.75 | | | | | | 20.94 | | | | | | (15) | | | | | | 25.13 | | | | | | (31) | | |
Corn 2022
|
| | | | 66,038 | | | | Purchased | | | | | (1,562) | | | | | | 87.29 | | | | | | 109.11 | | | | | | (391) | | | | | | 130.94 | | | | | | (781) | | |
Corn 2022
|
| | | | 65,438 | | | | Sold | | | | | 3,447 | | | | | | 87.29 | | | | | | 109.11 | | | | | | 862 | | | | | | 130.94 | | | | | | 1723 | | |
Soybean 2023
|
| | | | 80,465 | | | | Purchased | | | | | 10,461 | | | | | | 14.53 | | | | | | 18.17 | | | | | | 2,615 | | | | | | 21.80 | | | | | | 5,230 | | |
Soybean 2023
|
| | | | 69,387 | | | | Sold | | | | | (9,480) | | | | | | 14.53 | | | | | | 18.17 | | | | | | (2,370) | | | | | | 21.80 | | | | | | (4,740) | | |
Corn 2023
|
| | | | 115,438 | | | | Purchased | | | | | (8,672) | | | | | | 86.75 | | | | | | 108.44 | | | | | | (2,168) | | | | | | 130.13 | | | | | | (4,336) | | |
Corn 2023
|
| | | | 48,626 | | | | Sold | | | | | 10,797 | | | | | | 86.75 | | | | | | 108.44 | | | | | | 2699 | | | | | | 130.13 | | | | | | 5,398 | | |
Soybean 2024
|
| | | | 450 | | | | Purchased | | | | | 234 | | | | | | 13.28 | | | | | | 16.60 | | | | | | 58 | | | | | | 19.92 | | | | | | 117 | | |
Soybean 2025
|
| | | | 180 | | | | Purchased | | | | | 260 | | | | | | 13.28 | | | | | | 16.60 | | | | | | 65 | | | | | | 19.92 | | | | | | 130 | | |
Soybean 2026
|
| | | | 180 | | | | Purchased | | | | | 314 | | | | | | 13.28 | | | | | | 16.60 | | | | | | 79 | | | | | | 19.92 | | | | | | 157 | | |
Net exposure
|
| | | | | | | | | | | | | 5,761 | | | | | | | | | | | | | | | | | | 1,440 | | | | | | | | | | | | 2,879 | | |
| | |
As of June 30, 2021
|
| ||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | |
Possible(1)
|
| |
Remote(2)
|
| ||||||||||||||||||
| | |
Tons
|
| |
Position
|
| |
Current
Risk |
| |
Current
Market (R$) |
| |
Market
(R$) |
| |
Impact
|
| |
Market
(R$) |
| |
Impact
|
| |||||||||||||||||||||
| | |
(單位為千雷亞爾,除非另有説明)
|
| ||||||||||||||||||||||||||||||||||||||||||
Position | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corn 2021
|
| | | | 3,008 | | | | Purchased | | | | | 79,382 | | | | | | 60.06 | | | | | | 75.08 | | | | | | 19,846 | | | | | | 90.09 | | | | | | 39,691 | | |
Corn 2020
|
| | | | 2,928 | | | | Sold | | | | | (81,003) | | | | | | 60.06 | | | | | | 75.08 | | | | | | (20,251) | | | | | | 90.09 | | | | | | (40,503) | | |
Soybean 2022
|
| | | | 2,144 | | | | Purchased | | | | | 44,637 | | | | | | 138.34 | | | | | | 172.93 | | | | | | 11,159 | | | | | | 207.51 | | | | | | 22,318 | | |
| | |
As of June 30, 2021
|
| ||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | |
Possible(1)
|
| |
Remote(2)
|
| ||||||||||||||||||
| | |
Tons
|
| |
Position
|
| |
Current
Risk |
| |
Current
Market (R$) |
| |
Market
(R$) |
| |
Impact
|
| |
Market
(R$) |
| |
Impact
|
| |||||||||||||||||||||
| | |
(單位為千雷亞爾,除非另有説明)
|
| ||||||||||||||||||||||||||||||||||||||||||
Soybean 2022
|
| | | | 2,134 | | | | Sold | | | | | (43,588) | | | | | | 138.34 | | | | | | 172.93 | | | | | | (10,897) | | | | | | 207.51 | | | | | | (21,794) | | |
Corn 2022
|
| | | | 238 | | | |
Purchased
|
| | | | 652 | | | | | | 54.72 | | | | | | 68.40 | | | | | | 163 | | | | | | 82.08 | | | | | | 326 | | |
Corn 2022
|
| | | | 238 | | | | Sold | | | | | (652) | | | | | | 54.72 | | | | | | 68.40 | | | | | | (163) | | | | | | 82.08 | | | | | | (326) | | |
Net exposure
|
| | | | | | | | | | | | | (572) | | | | | | | | | | | | | | | | | | (143) | | | | | | | | | | | | (288) | | |
|
Name
|
| |
Age
|
| |
Position(s)
|
|
Marcos de Mello Mattos Haaland
|
| |
57
|
| | Chairman | |
裏卡多·萊昂內爾·斯卡瓦扎
|
| |
43
|
| | Director | |
Daniel Fisberg
|
| |
38
|
| | Director | |
David Friedberg
|
| |
42
|
| | Director | |
Michael Stern
|
| |
61
|
| | 獨立董事(1) | |
Lauren StClair
|
| |
42
|
| | 獨立董事(1) | |
Eduardo Daher
|
| |
73
|
| | 獨立董事(1) | |
Name
|
| |
Age
|
| |
Position
|
|
Ruy Cunha
|
| |
49
|
| | 首席執行官 | |
Laurence Beltrão Gomes
|
| |
52
|
| | 首席財務官 | |
Marcelo Pessanha
|
| |
38
|
| | 作物護理首席執行官 | |
Gustavo Modenesi
|
| |
38
|
| | 首席戰略官 | |
凱倫·克里斯蒂安·拉米雷斯·查韋斯·德梅洛
|
| |
46
|
| | 首席人力資源官 | |
Gustavo Ocampo Duran
|
| |
62
|
| | 拉丁美洲總經理 | |
Marcos Strobel
|
| |
52
|
| | 首席數字官 | |
拉斐爾·烏吉尼·維拉羅爾
|
| |
49
|
| | 巴西業務部門總裁 | |
| | |
Pre-Business
Combination |
| |
Post-Business
Combination Assuming No Redemption(7) |
| |
Post-Business
Combination Assuming Maximum Redemption(6)(7) |
| |||||||||||||||||||||||||||
| | |
Number
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| ||||||||||||||||||
受益人姓名和地址
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
TPB SPAC的高級管理人員、董事和業務合併前5%或以上的持股人:(1)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
David Friedberg(2)
|
| | | | 4,404,074 | | | | | | 19.5% | | | | | | 11,398,024 | | | | | | 9.1% | | | | | | 11,398,024 | | | | | | 9.5% | | |
William Hauser
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Bharat Vasan
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Kerry Whorton Cooper
|
| | | | 35,000 | | | | | | * | | | | | | 35,000 | | | | | | * | | | | | | 35,000 | | | | | | * | | |
Neil Renninger
|
| | | | 35,000 | | | | | | * | | | | | | 35,000 | | | | | | * | | | | | | 35,000 | | | | | | * | | |
April Underwood
|
| | | | 35,000 | | | | | | * | | | | | | 35,000 | | | | | | * | | | | | | 35,000 | | | | | | * | | |
TPB Acquisition Sponsor I, LLC(2)(6)
|
| | | | 4,404,074 | | | | | | 19.5% | | | | | | 11,398,024 | | | | | | 9.1% | | | | | | 11,398,024 | | | | | | 9.5% | | |
所有董事和高管
as a group (6 individuals) |
| | | | 4,509,074 | | | | | | 20.0% | | | | | | 11,503,024 | | | | | | 9.2% | | | | | | 11,503,024 | | | | | | 9.5% | | |
董事和高管
of New Lavoro After 完成業務 Combination:(3) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ruy Cunha
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Laurence Beltrão Gomes
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Marcelo Pessanha
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Gustavo Modenesi
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
凱倫·克里斯蒂安·拉米雷斯·查韋斯·德梅洛
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Gustavo Ocampo Duran
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Marcos Strobel
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
拉斐爾·烏吉尼·維拉羅爾
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
裏卡多·萊昂內爾·斯卡瓦扎
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Marcos de Mello Mattos Haaland
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Daniel Fisberg
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
David Friedberg(2)
|
| | | | 4,404,074 | | | | | | 19.5% | | | | | | 11,398,024 | | | | | | 9.1% | | | | | | 11,398,024 | | | | | | 9.5% | | |
Michael Stern
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Lauren StClair
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Eduardo Daher
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
全體董事和高管(15人)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
5% or More Holders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Investment Funds(4)
|
| | | | — | | | | | | — | | | | | | 95,575,127 | | | | | | 76.4% | | | | | | 98,710,945 | | | | | | 81.9% | | |
Patria Investments Limited(5)
|
| | | | — | | | | | | — | | | | | | 95,575,127 | | | | | | 76.4% | | | | | | 98,710,945 | | | | | | 81.9% | | |
TPB Acquisition Sponsor I, LLC(6)
|
| | | | 4,404,074 | | | | | | 19.5% | | | | | | 11,398,024 | | | | | | 9.1% | | | | | | 11,398,024 | | | | | | 9.5% | | |
| | |
Page
No. |
| |||
TPB收購公司經審計的財務報表I | | | | | | | |
獨立註冊會計師事務所報告(PCAOB ID:1596)
|
| | | | F-2 | | |
Balance Sheet as of December 31, 2021
|
| | | | F-3 | | |
2021年2月8日(開始)至2021年12月31日期間的經營報表
|
| | | | F-4 | | |
2021年2月8日(成立)至2021年12月31日期間股東虧損變動情況説明書
|
| | | | F-5 | | |
2021年2月8日(開始)至2021年12月31日的現金流量表
|
| | | | F-6 | | |
財務報表附註
|
| | | | F-7 | | |
TPB收購公司未經審計的簡明中期財務報表I | | | | | | | |
截至2022年9月30日(未經審計)和2021年12月31日的精簡資產負債表
|
| | | | F-22 | | |
截至2022年9月30日的三個月和九個月、截至2021年9月30日的三個月和截至2021年9月30日的三個月以及2021年2月8日(初始)至2021年9月30日期間的未經審計的經營簡明報表
|
| | | | F-23 | | |
未經審計的三、九年度股東虧損變動簡明報表
截至2022年9月30日的月份、截至2021年9月30日的三個月和期間 From February 8, 2021 (Inception) Through September 30, 2022 |
| | | | F-24 | | |
截至2022年9月30日的9個月和2021年2月8日(初始)至2021年9月30日期間的未經審計現金流量表
|
| | | | F-25 | | |
未經審計的簡明中期財務報表附註
|
| | | | F-26 | | |
|
拉沃羅集團 - 截至和截至2022年6月30日、2021年和2020年6月30日的財政年度的合併財務報表
|
| | | | | | |
|
獨立註冊會計師事務所報告
|
| | | | F-44 | | |
|
截至2022年6月30日和2021年6月30日的合併財務狀況表
|
| | | | F-45 | | |
|
截至2022年6月30日、2021年6月30日和2020年6月30日止年度合併損益表
|
| | | | F-46 | | |
|
截至2022年6月30日、2021年6月30日和2020年6月30日的合併全面收益表
|
| | | | F-47 | | |
|
截至2022年6月30日、2021年6月30日和2020年6月30日止年度淨投資變動表
|
| | | | F-48 | | |
|
截至2022年6月30日、2021年6月30日和2020年6月30日的合併現金流量表
|
| | | | F-49 | | |
|
合併財務報表附註
|
| | | | F-51 | | |
| Assets | | | | | | | |
| Current assets: | | | | | | | |
|
Cash
|
| | | $ | 481,265 | | |
|
Prepaid expenses
|
| | | | 594,223 | | |
|
Total current assets
|
| | | | 1,075,488 | | |
|
信託賬户中持有的投資
|
| | | | 180,368,211 | | |
|
Total Assets
|
| | | $ | 181,443,699 | | |
|
負債、可能贖回的A類普通股和股東虧損:
|
| | | | | | |
| 流動負債: | | | | | | | |
|
Accounts payable
|
| | | $ | 2,600 | | |
|
Accrued expenses
|
| | | | 121,581 | | |
|
流動負債總額
|
| | | | 124,181 | | |
|
與首次公開發行相關的延期承銷佣金
|
| | | | 6,312,705 | | |
|
衍生權證負債
|
| | | | 7,408,784 | | |
|
Total Liabilities
|
| | | | 13,845,670 | | |
| 承付款和或有事項 | | | | | | | |
|
A類普通股,面值0.0001美元;18,036,299股,可能按每股10美元贖回
|
| | | | 180,362,990 | | |
| Shareholders’ Deficit: | | | | | | | |
|
優先股,面值0.0001美元;授權500萬股;未發行或已發行
|
| | | | — | | |
|
A類普通股,面值0.0001美元;授權股份5億股;未發行或發行不可贖回股份
|
| | | | — | | |
|
B類普通股,面值0.0001美元;授權5000萬股;已發行和已發行4,509,074股
|
| | | | 451 | | |
|
新增實收資本
|
| | | | — | | |
|
Accumulated deficit
|
| | | | (12,765,412) | | |
|
股東虧損總額
|
| | | | (12,764,961) | | |
|
總負債、可能贖回的A類普通股和股東權益
Deficit |
| | | $ | 181,443,699 | | |
|
一般和行政費用
|
| | | $ | 552,124 | | |
|
一般和行政費用 - 相關方
|
| | | | 46,774 | | |
|
Loss from operations
|
| | | | (598,898) | | |
| Other income (expenses): | | | | | | | |
|
衍生權證負債公允價值變動
|
| | | | 8,508,405 | | |
|
信託賬户投資收益
|
| | | | 5,221 | | |
|
私募認股權證發行虧損
|
| | | | (653,860) | | |
|
與衍生權證債務相關的發行成本
|
| | | | (577,447) | | |
|
Total other income, net
|
| | | | 7,282,319 | | |
|
Net income
|
| | | $ | 6,683,421 | | |
|
A類普通股、基礎股和稀釋股的加權平均流通股數量
|
| | | | 7,770,560 | | |
|
每股基本淨收入,A類普通股
|
| | | $ | 0.55 | | |
|
稀釋後每股收益,A類普通股
|
| | | $ | 0.54 | | |
|
B類普通股加權平均股數 - Basic
|
| | |
|
4,431,172
|
| |
|
B類普通股 - 稀釋後加權平均股數
|
| | |
|
4,509,074
|
| |
|
A類普通股每股基本淨收入
|
| | | $ | 0.55 | | |
|
稀釋後每股收益,A類普通股
|
| | | $ | 0.54 | | |
| | |
Ordinary Shares
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Deficit |
| ||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – February 8, 2021 (inception)
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
向保薦人發行B類普通股
|
| | |
|
—
|
| | | |
|
—
|
| | | | | 5,031,250 | | | | | | 503 | | | | | | 24,497 | | | | | | — | | | | | | 25,000 | | |
沒收B類股
|
| | | | — | | | | | | — | | | | | | (522,176) | | | | | | (52) | | | | | | 52 | | | | | | — | | | | | | — | | |
增加A類普通股贖回金額
|
| | | | — | | | | | | — | | | | | | — | | | | |
|
—
|
| | | | | (24,549) | | | | | | (19,448,833) | | | | | | (19,473,382) | | |
Net income
|
| | |
|
—
|
| | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,683,421 | | | | | | 6,683,421 | | |
Balance – December 31, 2021
|
| | | | — | | | | | $ | — | | | | | | 4,509,074 | | | | | $ | 451 | | | | | $ | — | | | | | $ | (12,765,412) | | | | | $ | (12,764,961) | | |
| 經營活動現金流: | | | | | | | |
|
Net income
|
| | | $ | 6,683,421 | | |
| 將淨收入與經營活動中使用的淨現金進行調整: | | | | | | | |
|
關聯方為換取發行B類普通股支付的一般和行政費用
|
| | | | 21,400 | | |
|
信託賬户投資收益
|
| | | | (5,221) | | |
|
衍生權證負債公允價值變動
|
| | | | (8,508,405) | | |
|
私募認股權證發行虧損
|
| | | | 653,860 | | |
|
與衍生權證債務相關的發行成本
|
| | | | 577,447 | | |
| 經營性資產和負債變動: | | | | | | | |
|
Prepaid expenses
|
| | | | (594,223) | | |
|
Accounts payable
|
| | | | 2,600 | | |
|
Accrued expenses
|
| | | | 51,581 | | |
|
經營活動中使用的淨現金
|
| | | | (1,117,540) | | |
| 投資活動產生的現金流 | | | | | | | |
|
存入信託賬户的現金
|
| | | | (180,362,990) | | |
|
投資活動中使用的淨現金
|
| | | | (180,362,990) | | |
| 融資活動的現金流: | | | | | | | |
|
應付關聯方票據的收益
|
| | | | 300,000 | | |
|
償還應付關聯方票據
|
| | | | (300,000) | | |
|
從首次公開募股獲得的收益,毛
|
| | | | 180,362,990 | | |
|
私募收益
|
| | | | 6,107,260 | | |
|
Offering costs paid
|
| | | | (4,508,455) | | |
|
融資活動提供的現金淨額
|
| | | | 181,961,795 | | |
|
Net change in cash
|
| | | | 481,265 | | |
|
Cash – beginning of the period
|
| | | | — | | |
|
Cash – ending of the period
|
| | | $ | 481,265 | | |
| 補充披露非現金投融資活動: | | | | | | | |
|
保薦人支付的發行費用以換取發行B類普通股
|
| | | $ | 3,600 | | |
|
計入應計費用的銷售成本
|
| | | $ | 70,000 | | |
|
與首次公開發行相關的延期承銷佣金
|
| | | $ | 6,312,705 | | |
|
A類普通股增持至贖回價值
|
| | | $ | (19,358,382) | | |
| | |
Period from February 8, 2021 (inception)
through December 31, 2021 |
| |||||||||
| | |
Class A
|
| |
Class B
|
| ||||||
普通股基本和稀釋後淨收益: | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | |
Allocation of net income – Basic
|
| | | $ | 4,256,275 | | | | | $ | 2,427,146 | | |
淨收益分配 - 稀釋
|
| | | $ | 4,229,273 | | | | | $ | 2,454,148 | | |
Denominator: | | | | | | | | | | | | | |
已發行的基本和稀釋加權平均普通股
|
| | | | 7,770,560 | | | | | | 4,431,172 | | |
稀釋證券的影響
|
| | | | — | | | | | | 77,902 | | |
已發行的稀釋加權平均普通股
|
| | | | 7,770,560 | | | | | | 4,509,074 | | |
每股普通股基本淨收入
|
| | | $ | 0.55 | | | | | $ | 0.55 | | |
稀釋後每股普通股淨收入
|
| | | $ | 0.54 | | | | | $ | 0.54 | | |
|
Gross proceeds
|
| | | $ | 180,362,990 | | |
| Less: | | | | | | | |
|
分配給公開認股權證的收益
|
| | | | (9,156,069) | | |
|
A類普通股發行成本,扣除承銷商的報銷費用
|
| | | | (10,317,313) | | |
| Plus: | | | | | | | |
|
賬面價值增加到贖回價值
|
| | | | 19,473,382 | | |
|
可能贖回的A類普通股
|
| | | $ | 180,362,990 | | |
Description
|
| |
Quoted Prices in Active
Markets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant Other
Unobservable Inputs (Level 3) |
| |||||||||
Assets: | | | | | | | | | | | | | | | | | | | |
信託賬户 - 貨幣市場基金持有的投資
|
| | | $ | 180,368,211 | | | | | $ | — | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | |
衍生權證債務 - 1級
|
| | | $ | 4,388,832 | | | | | $ | — | | | | | $ | — | | |
衍生權證債務 - 3級
|
| | | $ | — | | | | | $ | — | | | | | $ | 3,019,952 | | |
| | |
At initial issuance
|
| |
As of August 17, 2021
(Over-Allotment Date) |
| |
As of December 31, 2021
|
| |||||||||
Exercise price
|
| | | $ | 11.50 | | | | | $ | 11.50 | | | | | $ | 11.50 | | |
Stock price
|
| | | $ | 9.49 | | | | | $ | 9.44 | | | | | $ | 9.80 | | |
Volatility
|
| | | | 24.5% | | | | | | 24.5% | | | | | | 12.1% | | |
Term (years)
|
| | | | 6.51 | | | | | | 6.49 | | | | | | 6.12 | | |
Risk-free rate
|
| | | | 1.01% | | | | | | 0.98% | | | | | | 1.36% | | |
Dividend yield
|
| | | | 0.0% | | | | | | 0.0% | | | | | | 0.0% | | |
| | |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||
| | |
(unaudited)
|
| | | | | | | |||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 875,113 | | | | | $ | 481,265 | | |
Prepaid expenses
|
| | | | 335,396 | | | | | | 594,223 | | |
Total current assets
|
| | | | 1,210,509 | | | | | | 1,075,488 | | |
信託賬户中持有的投資
|
| | | | 181,358,178 | | | | | | 180,368,211 | | |
Total Assets
|
| | | $ | 182,568,687 | | | | | $ | 181,443,699 | | |
負債、可能贖回的A類普通股和股東虧損:
|
| | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 1,434,585 | | | | | $ | 2,600 | | |
Accrued expenses
|
| | | | 1,327,042 | | | | | | 121,581 | | |
Note Payable – Related Party
|
| | | | 2,000,000 | | | | | | — | | |
流動負債總額
|
| | | | 4,761,627 | | | | | | 124,181 | | |
與首次公開發行相關的延期承銷佣金
|
| | | | 6,312,705 | | | | | | 6,312,705 | | |
衍生權證負債
|
| | | | 6,285,677 | | | | | | 7,408,784 | | |
Total Liabilities
|
| | | | 17,360,009 | | | | | | 13,845,670 | | |
承付款和或有事項 | | | | | | | | | | | | | |
可能贖回的A類普通股;截至2022年9月30日和2021年12月31日,可能贖回的A類普通股18,036,299股,每股價格分別為10.05美元和10.00美元
|
| | | | 181,258,178 | | | | | | 180,362,990 | | |
Shareholders’ Deficit: | | | | | | | | | | | | | |
優先股,面值0.0001美元;授權500萬股;未發行或已發行
|
| | | | — | | | | | | — | | |
A類普通股,面值0.0001美元;授權發行5億股;
未發行或發行不可贖回股票 |
| | | | — | | | | | | — | | |
B類普通股,面值0.0001美元;授權5000萬股;已發行和已發行4,509,074股
|
| | | | 451 | | | | | | 451 | | |
新增實收資本
|
| | | | — | | | | | | — | | |
Accumulated deficit
|
| | | | (16,049,951) | | | | | | (12,765,412) | | |
股東虧損總額
|
| | | | (16,049,500) | | | | | | (12,764,961) | | |
總負債、可能贖回的A類普通股和股東虧損
|
| | | $ | 182,568,687 | | | | | $ | 181,443,699 | | |
| | |
For the Three Months Ended
September 30, |
| |
For the Nine
Months Ended September 30, 2022 |
| |
For the Period from
February 8, 2021 (inception) through September 30, 2022 |
| | | |||||||||||||||||||
| | |
2022
|
| |
2021
|
| | | | | | | ||||||||||||||||||
一般和行政費用
|
| | | $ | 2,125,950 | | | | | $ | 367,280 | | | | | $ | 4,412,425 | | | | | $ | 431,855 | | | | | ||||
一般和行政費用 - 相關方
|
| | | | 30,000 | | | | | | 16,774 | | | | | | 90,000 | | | | | | 16,774 | | | | | ||||
Loss from operations
|
| | | | (2,155,950) | | | | | | (384,054) | | | | | | (4,502,425) | | | | | | (448,629) | | | | | ||||
Other income (expenses): | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
衍生工具公允價值變動
warrant liabilities |
| | | | (4,264,321) | | | | | | 496,075 | | | | | | 1,123,107 | | | | | | 496,075 | | | | | ||||
信託投資收益
Account |
| | | | 903,792 | | | | | | 739 | | | | | | 989,967 | | | | | | 739 | | | | | ||||
私募認股權證發行虧損
|
| | | | — | | | | | | (653,860) | | | | | | — | | | | | | (653,860) | | | | | ||||
與衍生權證債務相關的發行成本
|
| | | | — | | | | | | (577,447) | | | | | | — | | | | | | (577,447) | | | | | ||||
Total other income (expense),
net |
| | | | (3,360,529) | | | | | | (734,493) | | | | | | 2,113,074 | | | | | | (734,493) | | | | | ||||
Net loss
|
| | | $ | (5,516,479) | | | | | $ | (1,118,547) | | | | | $ | (2,389,351) | | | | | $ | (1,183,122) | | | | | ||||
A類普通股、基礎股和稀釋股的加權平均流通股數量
|
| | | | 18,036,299 | | | | | | 9,582,972 | | | | | | 18,036,299 | | | | | | 3,751,632 | | | | | ||||
A類普通股每股基本及攤薄淨虧損
|
| | | $ | (0.24) | | | | | $ | (0.08) | | | | | $ | (0.11) | | | | | $ | (0.15) | | | | | ||||
B類普通股 - 基本股和稀釋股加權平均流通股數量
|
| | |
|
4,509,074
|
| | | |
|
4,440,580
|
| | | |
|
4,509,074
|
| | | |
|
4,400,674
|
| | | | ||||
B類普通股每股基本及攤薄淨虧損
|
| | | $ | (0.24) | | | | | $ | (0.08) | | | | | $ | (0.11) | | | | | $ | (0.15) | | | | |
| | |
Ordinary Shares
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Deficit |
| ||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – December 31, 2021 (audited)
|
| | | | — | | | | | $ | — | | | | | | 4,509,074 | | | | | $ | 451 | | | | | $ | — | | | | | $ | (12,765,412) | | | | | | (12,764,961) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,429,381 | | | | | | 2,429,381 | | |
Balance – March 31, 2022 (unaudited)
|
| | | | — | | | | | | — | | | | | | 4,509,074 | | | | | | 451 | | | | | | — | | | | | | (10,336,031) | | | | | | (10,335,580) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 697,747 | | | | | | 697,747 | | |
Balance – June 30, 2022 (unaudited)
|
| | | | — | | | | | | — | | | | | | 4,509,074 | | | | | | 451 | | | | | | — | | | | | | (9,638,284) | | | | | | (9,637,833) | | |
Net loss
|
| | | | — | | | | | | — | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | (5,516,479) | | | | | | (5,516,479) | | |
增持A類普通股至贖回金額
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (895,188) | | | | | | (895,188) | | |
Balance – September 30, 2022 (unaudited)
|
| | | | — | | | | | $ | — | | | | | | 4,509,074 | | | | | $ | 451 | | | | | $ | — | | | | | $ | (16,049,951) | | | | | $ | (16,049,500) | | |
| | |
Ordinary Shares
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Deficit |
| ||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – February 8, 2021 (inception)
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
向保薦人發行B類普通股
|
| | | | — | | | | | | — | | | | | | 5,031,250 | | | | | | 503 | | | | | | 24,497 | | | | | | — | | | | | | 25,000 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (52,229) | | | | | | (52,229) | | |
Balance – March 31, 2021 (unaudited)
|
| | | | — | | | | | | — | | | | | | 5,031,250 | | | | | | 503 | | | | | | 24,497 | | | | | | (52,229) | | | | | | (27,229) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (12,346) | | | | | | (12,346) | | |
Balance – June 30, 2021 (unaudited)
|
| | | | — | | | | | | — | | | | | | 5,031,250 | | | | | | 503 | | | | | | 24,497 | | | | | | (64,575) | | | | | | (39,575) | | |
沒收B類股
|
| | | | — | | | | | | — | | | | | | (522,176) | | | | | | (52) | | | | | | 52 | | | | | | — | | | | | | — | | |
增持A類普通股至贖回金額
|
| | | | — | | | | | | — | | | | | | — | | | | |
|
—
|
| | | | | (24,549) | | | | | | (19,333,833) | | | | | | (19,358,382) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,118,547) | | | | | | (1,118,547) | | |
Balance – September 30, 2021 (unaudited)
|
| | | | — | | | | | $ | — | | | | | | 4,509,074 | | | | | $ | 451 | | | | | $ | — | | | | | $ | (20,516,955) | | | | | $ | (20,516,504) | | |
| | |
Nine Months
Ended September 30, 2022 |
| |
For the Period from
February 8, 2021 (inception) through September 30, 2021 |
| ||||||
經營活動現金流: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (2,389,351) | | | | | $ | (1,183,122) | | |
將淨虧損與經營活動中使用的現金淨額進行調整:
|
| | | | | | | | | | | | |
關聯方為換取發行B類普通股支付的一般和行政費用
|
| | | | — | | | | | | 21,400 | | |
信託賬户投資收益
|
| | | | (989,967) | | | | | | (739) | | |
衍生權證負債公允價值變動
|
| | | | (1,123,107) | | | | | | (496,075) | | |
私募認股權證發行虧損
|
| | | | — | | | | | | 653,860 | | |
與衍生權證債務相關的發行成本
|
| | | | — | | | | | | 577,447 | | |
經營性資產和負債變動: | | | | | | | | | | | | | |
Prepaid expenses
|
| | | | 258,827 | | | | | | (709,084) | | |
Accounts payable
|
| | | | 1,431,985 | | | | | | 68,604 | | |
Accrued expenses
|
| | | | 1,205,461 | | | | | | 248,950 | | |
經營活動中使用的淨現金
|
| | | | (1,606,152) | | | | | | (818,759) | | |
投資活動產生的現金流
|
| | | | | | | | | | | | |
存入信託賬户的現金
|
| | | | — | | | | | | (180,362,990) | | |
投資活動中使用的現金
|
| | | | — | | | | | | (180,362,990) | | |
融資活動的現金流: | | | | | | | | | | | | | |
應付關聯方票據的收益
|
| | | | 2,000,000 | | | | | | 300,000 | | |
償還應付關聯方票據
|
| | | | — | | | | | | (300,000) | | |
從首次公開募股獲得的收益,毛
|
| | | | — | | | | | | 180,362,990 | | |
私募收益
|
| | | | — | | | | | | 6,107,260 | | |
Offering costs paid
|
| | | | — | | | | | | (4,393,455) | | |
融資活動提供的現金淨額
|
| | | | 2,000,000 | | | | | | 182,076,795 | | |
Net change in cash
|
| | | | 393,848 | | | | | | 895,046 | | |
Cash – beginning of the period
|
| | | | 481,265 | | | | | | — | | |
Cash – end of the period
|
| | | $ | 875,113 | | | | | $ | 895,046 | | |
非現金投融資活動補充日程表: | | | | | | | | | | | | | |
增持A類普通股至贖回金額
|
| | | $ | 895,188 | | | | | $ | 19,358,382 | | |
保薦人支付的發行費用以換取發行B類普通股
|
| | | $ | — | | | | | $ | 3,600 | | |
計入應計費用的銷售成本
|
| | | $ | — | | | | | $ | 70,000 | | |
與首次公開發行相關的延期承銷佣金
|
| | | $ | — | | | | | $ | 6,312,705 | | |
| | |
For the Three Months Ended
September 30, 2022 (Unaudited) |
| |
For the Nine Months Ended
September 30, 2022 (Unaudited) |
| ||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||
普通股基本及攤薄淨虧損: | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
淨虧損 - 基本和攤薄的分攤
|
| | | $ | (4,413,183) | | | | | $ | (1,103,296) | | | | | $ | (1,911,481) | | | | | $ | (477,870) | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
已發行的基本和稀釋加權平均普通股
|
| | | | 18,036,299 | | | | | | 4,509,074 | | | | | | 18,036,299 | | | | | | 4,509,074 | | |
每股普通股基本及攤薄淨虧損
|
| | | $ | (0.24) | | | | | $ | (0.24) | | | | | $ | (0.11) | | | | | $ | (0.11) | | |
| | |
For the Three Months Ended
September 30, 2021 (Unaudited) |
| |
For the Period from
February 8, 2021 (inception) through September 30, 2021 (Unaudited) |
| ||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||
普通股基本及攤薄淨虧損: | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
淨虧損分攤--基本和攤薄
|
| | | $ | (764,357) | | | | | $ | (354,190) | | | | | $ | (544,464) | | | | | $ | (638,658) | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
基本和稀釋後加權平均普通股
outstanding |
| | | | 9,582,972 | | | | | | 4,440,580 | | | | | | 3,751,632 | | | | | | 4,400,674 | | |
每股普通股基本及攤薄淨虧損
|
| | | $ | (0.08) | | | | | $ | (0.08) | | | | | $ | (0.15) | | | | | $ | (0.15) | | |
|
Gross proceeds
|
| | | $ | 180,362,990 | | |
| Less: | | | | | | | |
|
分配給公開認股權證的收益
|
| | | | (9,156,069) | | |
|
A類普通股發行成本,扣除承銷商的報銷費用
|
| | | | (10,317,313) | | |
| Plus: | | | | | | | |
|
賬面價值增加到贖回價值
|
| | | | 19,473,382 | | |
|
可能贖回的A類普通股,2021年12月31日(經審計)
|
| | | | 180,362,990 | | |
|
可能贖回的A類普通股增加贖回價值
|
| | | | 895,188 | | |
|
可能於2022年9月30日贖回的A類普通股(未經審計)
|
| | | $ | 181,258,178 | | |
Description
|
| |
Quoted Prices in
Active Markets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant Other
Unobservable Inputs (Level 3) |
| |||||||||
Assets: | | | | | | | | | | | | | | | | | | | |
信託賬户 - 貨幣市場基金持有的投資
|
| | | $ | 181,358,178 | | | | | $ | — | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | |
衍生權證債務 - 1級
|
| | | $ | 3,727,501 | | | | | $ | — | | | | | $ | — | | |
衍生權證債務 - 3級
|
| | | $ | — | | | | | $ | — | | | | | $ | 2,558,176 | | |
Description
|
| |
Quoted Prices in
Active Markets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant Other
Unobservable Inputs (Level 3) |
| |||||||||
Assets: | | | | | | | | | | | | | | | | | | | |
信託賬户 - 貨幣市場基金持有的投資
|
| | | $ | 180,368,211 | | | | | $ | — | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | |
衍生權證債務 - 1級
|
| | | $ | 4,388,832 | | | | | $ | — | | | | | $ | — | | |
衍生權證債務 - 3級
|
| | | $ | — | | | | | $ | — | | | | | $ | 3,019,952 | | |
| | |
As of
September 30, 2022 (unaudited) |
| |
As of
December 31, 2021 (audited) |
| ||||||
Exercise price
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
Stock price
|
| | | $ | 9.92 | | | | | $ | 9.80 | | |
Volatility
|
| | | | 1.8% | | | | | | 12.1% | | |
Term (years)
|
| | | | 5.54 | | | | | | 6.12 | | |
Risk-free rate
|
| | | | 4.04% | | | | | | 1.36% | | |
Dividend yield
|
| | | | 0.0% | | | | | | 0.0% | | |
|
截至2021年12月31日的3級衍生權證負債
|
| | | $ | 3,019,952 | | |
|
衍生權證負債公允價值變動
|
| | | | (1,212,068) | | |
|
截至2022年3月31日的3級衍生權證負債
|
| | | | 1,807,884 | | |
|
衍生權證負債公允價值變動
|
| | | | (988,948) | | |
|
截至2022年6月30日的3級衍生權證負債
|
| | | | 818,936 | | |
|
衍生權證負債公允價值變動
|
| | | | 1,739,240 | | |
|
截至2022年9月30日的3級衍生權證負債
|
| | | $ | 2,558,176 | | |
| | |
Notes
|
| |
2022
|
| |
2021
|
| ||||||
Assets | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | |
Cash equivalents
|
| |
5
|
| | | | 254,413 | | | | | | 459,458 | | |
Trade receivables
|
| |
6
|
| | | | 1,794,602 | | | | | | 1,467,200 | | |
Inventories
|
| |
9
|
| | | | 1,749,041 | | | | | | 849,143 | | |
Taxes recoverable
|
| |
10
|
| | | | 93,725 | | | | | | 88,400 | | |
衍生金融工具
|
| | | | | | | 7,677 | | | | | | — | | |
商品遠期合約
|
| |
11
|
| | | | 32,800 | | | | | | 127,671 | | |
Advances to suppliers
|
| |
12
|
| | | | 383,257 | | | | | | 442,408 | | |
Other assets
|
| | | | | | | 60,165 | | | | | | 31,842 | | |
Total current assets
|
| | | | | | | 4,375,680 | | | | | | 3,466,122 | | |
Non-current assets | | | | | | | | | | | | | | | | |
財務投資
|
| | | | | | | 1,344 | | | | | | — | | |
Trade receivables
|
| |
6
|
| | | | 39,751 | | | | | | — | | |
Other assets
|
| | | | | | | 2,473 | | | | | | 1,754 | | |
Right of use assets
|
| |
13
|
| | | | 140,179 | | | | | | 64,296 | | |
Judicial deposits
|
| | | | | | | 3,887 | | | | | | 4,583 | | |
Tax recoverable
|
| |
10
|
| | | | 50,937 | | | | | | — | | |
Deferred tax assets
|
| |
21
|
| | | | 200,986 | | | | | | 114,748 | | |
財產、廠房和設備
|
| |
14
|
| | | | 146,205 | | | | | | 93,260 | | |
Intangible assets
|
| |
15
|
| | | | 724,321 | | | | | | 656,810 | | |
非流動資產合計
|
| | | | | | | 1,310,083 | | | | | | 935,451 | | |
Total assets
|
| | | | | | | 5,685,763 | | | | | | 4,401,573 | | |
Liabilities | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | |
Trade payables
|
| |
17
|
| | | | 2,301,700 | | | | | | 1,563,664 | | |
Lease liabilities
|
| |
13
|
| | | | 69,226 | | | | | | 34,525 | | |
Borrowings
|
| |
18
|
| | | | 681,217 | | | | | | 221,772 | | |
收購子公司的應付款
|
| |
19
|
| | | | 111,684 | | | | | | 215,158 | | |
衍生金融工具
|
| | | | | | | 7,121 | | | | | | 5,126 | | |
商品遠期合約
|
| |
11
|
| | | | 27,038 | | | | | | 128,243 | | |
工資和社會費用
|
| | | | | | | 187,285 | | | | | | 88,385 | | |
Taxes payable
|
| | | | | | | 34,216 | | | | | | 32,805 | | |
Dividends payable
|
| | | | | | | 411 | | | | | | 6,854 | | |
客户預付款
|
| |
23
|
| | | | 320,560 | | | | | | 509,403 | | |
Other liabilities
|
| | | | | | | 95,893 | | | | | | 62,137 | | |
流動負債總額
|
| | | | | | | 3,836,351 | | | | | | 2,868,072 | | |
非流動負債 | | | | | | | | | | | | | | | | |
Leases liabilities
|
| |
13
|
| | | | 86,027 | | | | | | 40,613 | | |
Borrowings
|
| |
18
|
| | | | 29,335 | | | | | | 20,632 | | |
收購子公司的應付款
|
| | | | | | | 52,747 | | | | | | — | | |
應急準備
|
| |
22
|
| | | | 2,966 | | | | | | 3,602 | | |
Other liabilities
|
| | | | | | | 1,119 | | | | | | 484 | | |
遞延納税義務
|
| | | | | | | 7,491 | | | | | | — | | |
非流動負債合計
|
| | | | | | | 179,685 | | | | | | 65,331 | | |
Net investment | | | | | | | | | | | | | | | | |
母公司的淨投資
|
| |
25
|
| | | | 1,451,647 | | | | | | 1,345,114 | | |
非控股權益
|
| | | | | | | 218,080 | | | | | | 123,056 | | |
Total net investment
|
| | | | | | | 1,669,727 | | | | | | 1,468,170 | | |
總負債和淨投資
|
| | | | | | | 5,685,763 | | | | | | 4,401,573 | | |
| | |
Notes
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
Revenue
|
| |
26
|
| | | | 7,746,534 | | | | | | 5,098,545 | | | | | | 2,706,281 | | |
Cost of goods sold
|
| |
27
|
| | | | (6,421,037) | | | | | | (4,362,657) | | | | | | (2,384,080) | | |
Gross profit
|
| | | | | |
|
1,325,497
|
| | | |
|
735,888
|
| | | |
|
322,201
|
| |
運營費用 | | | | | | | | | | | | | | | | | | | | | | |
銷售、一般和行政費用
|
| |
27
|
| | | | (1,022,388) | | | | | | (619,506) | | | | | | (394,657) | | |
其他營業收入,淨額
|
| | | | | | | 56,759 | | | | | | 15,618 | | | | | | 10,795 | | |
Operating profit (loss)
|
| | | | | | | 359,868 | | | | | | 132,000 | | | | | | (61,661) | | |
Finance Income (costs) | | | | | | | | | | | | | | | | | | | | | | |
Finance income
|
| |
28
|
| | | | 426,933 | | | | | | 227,099 | | | | | | 55,489 | | |
Finance costs
|
| |
28
|
| | | | (646,377) | | | | | | (312,892) | | | | | | (168,706) | | |
所得税前利潤(虧損)
|
| | | | | | | 140,424 | | | | | | 46,207 | | | | | | (174,878) | | |
Income taxes | | | | | | | | | | | | | | | | | | | | | | |
Current
|
| |
21
|
| | | | (111,409) | | | | | | (61,676) | | | | | | (23,544) | | |
Deferred
|
| |
21
|
| | | | 78,747 | | | | | | 37,000 | | | | | | 76,919 | | |
Profit (loss) for the year
|
| | | | | | | 107,762 | | | | | | 21,531 | | | | | | (121,503) | | |
Attributable to: | | | | | | | | | | | | | | | | | | | | | | |
母公司淨投資
|
| | | | | | | 78,170 | | | | | | 38,390 | | | | | | (108,700) | | |
非控股權益
|
| | | | | | | 29,592 | | | | | | (16,859) | | | | | | (12,803) | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
Profit (loss) for the year
|
| | | | 107,762 | | | | | | 21,531 | | | | | | (121,503) | | |
後續期間可能重新分類為損益的項目對外業務折算匯兑差額
|
| | | | (34,263) | | | | | | (16,436) | | | | | | 25,864 | | |
本年度綜合收益(虧損)合計
|
| | | | 73,499 | | | | | | 5,095 | | | | | | (95,639) | | |
Attributable to: | | | | | | | | | | | | | | | | | | | |
母公司淨投資
|
| | | | 45,630 | | | | | | 22,346 | | | | | | (83,454) | | |
非控股權益
|
| | | | 27,829 | | | | | | (17,251) | | | | | | (12,185) | | |
| | |
Notes
|
| |
Net investment
of the Parent |
| |
Non-controlling
interests |
| |
Total Net
Investment |
| |||||||||
At June 30, 2019
|
| | | | | | | 378,643 | | | | | | 81,055 | | | | | | 459,698 | | |
出資
|
| |
25
|
| | | | 492,004 | | | | | | — | | | | | | 492,004 | | |
收購子公司
|
| |
20
|
| | | | (104) | | | | | | 670 | | | | | | 566 | | |
Loss for the year
|
| | | | | | | (108,700) | | | | | | (12,803) | | | | | | (121,503) | | |
對外業務翻譯匯兑差異
|
| | | | | | | 25,864 | | | | | | — | | | | | | 25,864 | | |
At June 30, 2020
|
| | | | | | | 787,707 | | | | | | 68,922 | | | | | | 856,629 | | |
出資
|
| |
25
|
| | | | 554,735 | | | | | | 100,350 | | | | | | 655,085 | | |
收購非控股權益
|
| |
25
|
| | | | (22,071) | | | | | | (57,422) | | | | | | (79,493) | | |
收購子公司
|
| |
20
|
| | | | 2,789 | | | | | | 28,065 | | | | | | 30,854 | | |
Profit for the year
|
| | | | | | | 38,390 | | | | | | (16,859) | | | | | | 21,531 | | |
對外業務翻譯匯兑差異
|
| | | | | | | (16,436) | | | | | | — | | | | | | (16,436) | | |
At June 30, 2021
|
| | | | | | | 1,345,114 | | | | | | 123,056 | | | | | | 1,468,170 | | |
出資
|
| |
25
|
| | | | 190,003 | | | | | | 12,422 | | | | | | 202,425 | | |
Dividends paid
|
| | | | | | | (131,979) | | | | | | (1,090) | | | | | | (133,069) | | |
收購非控股權益
|
| |
25
|
| | | | (3,257) | | | | | | (31,094) | | | | | | (34,351) | | |
收購子公司
|
| |
20
|
| | | | 6,136 | | | | | | 86,917 | | | | | | 93,053 | | |
Profit for the year
|
| | | | | | | 78,170 | | | | | | 29,592 | | | | | | 107,762 | | |
對外業務翻譯匯兑差異
|
| | | | | | | (32,540) | | | | | | (1,723) | | | | | | (34,263) | | |
At June 30, 2022
|
| | | | | | | 1,451,647 | | | | | | 218,080 | | | | | | 1,669,727 | | |
| | |
Notes
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
經營活動 | | | | | | | | | | | | | | | | | | | | | | |
Profit (loss) for the year
|
| | | | | |
|
107,762
|
| | | |
|
21,531
|
| | | |
|
(121,503)
|
| |
Adjustments for: | | | | | | | | | | | | | | | | | | | | | | |
預計信貸損失準備
|
| |
6 and 27
|
| | | | 27,393 | | | | | | 11,094 | | | | | | 86,901 | | |
外匯差額
|
| |
28
|
| | | | 1,957 | | | | | | (12,759) | | | | | | 78,728 | | |
應計利息支出
|
| |
28
|
| | | | 594,076 | | | | | | 295,169 | | | | | | 70,103 | | |
收入合同產生的利息
|
| |
28
|
| | | | (407,449) | | | | | | (204,744) | | | | | | (49,010) | | |
Loss (gain) on derivatives
|
| |
28
|
| | | | 26,323 | | | | | | 4,883 | | | | | | (4,260) | | |
其他財務收入(成本),淨額
|
| |
28
|
| | | | 22,440 | | | | | | 12,042 | | | | | | 12,254 | | |
商品遠期合約的公允價值
|
| |
28
|
| | | | (9,200) | | | | | | (6,337) | | | | | | 6,909 | | |
Income taxes
|
| |
21
|
| | | | 32,662 | | | | | | 24,676 | | | | | | (53,375) | | |
無形資產攤銷
|
| |
27
|
| | | | 57,607 | | | | | | 29,717 | | | | | | 20,024 | | |
使用權資產攤銷
|
| |
27
|
| | | | 51,203 | | | | | | 17,997 | | | | | | 10,862 | | |
Depreciation
|
| |
27
|
| | | | 9,697 | | | | | | 5,717 | | | | | | 5,770 | | |
庫存損失和損壞
|
| |
27
|
| | | | 23,339 | | | | | | 9,808 | | | | | | 726 | | |
Gain on bargain purchase
|
| |
20
|
| | | | (18,295) | | | | | | — | | | | | | — | | |
應急準備
|
| | | | | | | (11,998) | | | | | | (3,564) | | | | | | (38) | | |
Others
|
| | | | | | | (26,495) | | | | | | (7,484) | | | | | | 9,633 | | |
| | | | | | | | 481,022 | | | | | | 197,746 | | | | | | 73,724 | | |
經營性資產和負債變動: | | | | | | | | | | | | | | | | | | | | | | |
Assets | | | | | | | | | | | | | | | | | | | | | | |
Trade receivables
|
| | | | | | | 19,563 | | | | | | 262,671 | | | | | | (88,585) | | |
Inventories
|
| | | | | | | (721,602) | | | | | | 5,745 | | | | | | (19,916) | | |
Advances to suppliers
|
| | | | | | | 74,542 | | | | | | (201,351) | | | | | | (43,234) | | |
衍生金融工具
|
| | | | | | | (7,677) | | | | | | — | | | | | | 23,765 | | |
Taxes recoverable
|
| | | | | | | (41,685) | | | | | | (23,374) | | | | | | (14,692) | | |
Other receivables
|
| | | | | | | (6,765) | | | | | | 4,493 | | | | | | (29,992) | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | |
Trade payables
|
| | | | | | | 273,611 | | | | | | (316,575) | | | | | | (46,855) | | |
客户預付款
|
| | | | | | | (207,440) | | | | | | 187,035 | | | | | | 130,912 | | |
衍生金融工具
|
| | | | | | | (24,328) | | | | | | (14,250) | | | | | | — | | |
工資和社會費用
|
| | | | | | | 91,540 | | | | | | 46,363 | | | | | | 24,969 | | |
Taxes payable
|
| | | | | | | (39,463) | | | | | | 25,518 | | | | | | 8,674 | | |
Other payables
|
| | | | | | | (2,237) | | | | | | 25,051 | | | | | | 31,880 | | |
借款支付的利息
|
| |
18
|
| | | | (7,401) | | | | | | (30,424) | | | | | | (23,009) | | |
貿易應付款和租賃負債的利息
|
| | | | | | | (360,665) | | | | | | (208,938) | | | | | | (27,860) | | |
從收入合同收到的利息
|
| | | | | | | 310,967 | | | | | | 179,796 | | | | | | 28,120 | | |
Income taxes paid
|
| | | | | | | (76,546) | | | | | | (85,682) | | | | | | (39,334) | | |
經營活動的淨現金流(用於)
|
| | | | | | | (244,564) | | | | | | 53,824 | | | | | | (11,433) | | |
投資活動: | | | | | | | | | | | | | | | | | | | | | | |
收購子公司,扣除收購現金後的淨額
|
| |
19 and 20
|
| | | | (213,212) | | | | | | (283,171) | | | | | | (247,145) | | |
收購非控股權益
|
| |
25
|
| | | | (34,351) | | | | | | (79,493) | | | | | | — | | |
房地產、廠房和設備以及無形資產的增加
|
| | | | | | | (47,697) | | | | | | (34,940) | | | | | | (33,840) | | |
出售房產、廠房和設備所得收益
|
| | | | | | | 1,309 | | | | | | 4,242 | | | | | | 551 | | |
用於投資活動的淨現金流
|
| | | | | | | (293,951) | | | | | | (393,362) | | | | | | (280,434) | | |
| | |
Notes
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
融資活動: | | | | | | | | | | | | | | | | | | | | | | |
借款收益
|
| |
18
|
| | | | 615,984 | | | | | | 466,280 | | | | | | 62,105 | | |
償還借款
|
| |
18
|
| | | | (299,613) | | | | | | (472,909) | | | | | | (171,439) | | |
支付租賃負債的本金部分
|
| | | | | | | (45,814) | | | | | | (7,957) | | | | | | (1,673) | | |
Dividends paid
|
| | | | | | | (139,512) | | | | | | — | | | | | | — | | |
出資
|
| | | | | | | 202,425 | | | | | | 655,085 | | | | | | 492,004 | | |
融資活動提供的淨現金流
|
| | | | | | | 333,470 | | | | | | 640,499 | | | | | | 380,997 | | |
現金等價物淨(減)增
|
| | | | | | | (205,045) | | | | | | 300,961 | | | | | | 89,130 | | |
年初現金等價物
|
| | | | | | | 459,458 | | | | | | 158,497 | | | | | | 69,367 | | |
年終現金等價物
|
| | | | | | | 254,413 | | | | | | 459,458 | | | | | | 158,497 | | |
|
|
Note
|
| |
重大估計和判斷
|
|
|
7
|
| | 預計信貸損失準備 | |
|
11
|
| | 商品遠期合約 | |
|
16
|
| | 非金融資產減值測試 | |
|
20
|
| | 業務組合 | |
|
21
|
| | 遞延所得税可回收性 | |
| | | | | | | | |
直接和間接控制
|
| ||||||
Name
|
| |
Core activities
|
| |
Location
|
| |
2022
|
| |
2021
|
| |
2020
|
|
Lavoro Brasil: | | | | | | | | | | | | | | | | |
Lavoro Agro Holding S.A.
|
| |
Holding
|
| |
São Paulo – Brazil
|
| |
100%
|
| |
100%
|
| |
100%
|
|
Lavoro Agrocomercial S.A.
|
| |
農業投入品分銷商
|
| |
Rondonópolis – Brazil
|
| |
97.42%
|
| |
91.65%
|
| |
82.25%
|
|
Impacto Insumos Ltda.(i) | | |
農業投入品分銷商
|
| |
Sorriso – Brazil
|
| |
0%
|
| |
0%
|
| |
100%
|
|
農用馬鈴薯公司和Produtos Agropecários S.A.的代表作 | | |
農業投入品分銷商
|
| |
Sinop – Brazil
|
| |
100%
|
| |
100%
|
| |
100%
|
|
PCO Comércio,Importação,Exportação e Agropeuária Ltd. | | |
農業投入品分銷商
|
| |
Campo Verde – Brazil
|
| |
100%
|
| |
100%
|
| |
100%
|
|
[br]Agrovenci Distribuidora de Insuos AGRícolas Ltd.(Ms)(Ii) | | |
農業投入品分銷商
|
| |
Chapadão do Sul – Brazil
|
| |
100%
|
| |
—
|
| |
—
|
|
[br]Produtiva Agronigócios Comércio e Present ação Ltd. | | |
農業投入品分銷商
|
| |
Paracatu – Brazil
|
| |
100%
|
| |
—
|
| |
—
|
|
Faciroll li Comércio e Presentação S.A.(Agrozap) | | |
農業投入品分銷商
|
| |
Uberaba – Brazil
|
| |
71.64%
|
| |
—
|
| |
—
|
|
[br]Agrovenci Comércio,Importação,Exportação e Agropeuária Ltd. | | |
農業投入品分銷商
|
| |
Campo Verde – Brazil
|
| |
100%
|
| |
100%
|
| |
100%
|
|
[br]中央農業農村集散中心有限公司。 | | |
農業投入品分銷商
|
| |
Vilhena – Brazil
|
| |
100%
|
| |
100%
|
| |
100%
|
|
農業產品分銷店 | | |
農業投入品分銷商
|
| |
Ponta Grossa – Brazil
|
| |
86,22%
|
| |
86.22%
|
| |
70%
|
|
Produtec Comércio e Presentaçóes S.A. | | |
農業投入品分銷商
|
| |
Cristalina – Brazil
|
| |
87.40%
|
| |
72.42%
|
| |
64.75%
|
|
Qualiciclo Agrícola S.A. | | |
農業投入品分銷商
|
| |
Limeira – Brazil
|
| |
71.69%
|
| |
70.77%
|
| |
—
|
|
[br]Desempar Participaçóes Ltd. | | |
農業投入品分銷商
|
| |
Palmeira – Brazil
|
| |
100%
|
| |
100%
|
| |
—
|
|
[br]Denorpi Distribuidora de Insuos AGRícolas Ltd. | | |
農業投入品分銷商
|
| |
Palmeira – Brazil
|
| |
100%
|
| |
100%
|
| |
—
|
|
[br]Deragro Distribuidora de Insuos AGRícolas Ltd. | | |
農業投入品分銷商
|
| |
Palmeira – Brazil
|
| |
100%
|
| |
100%
|
| |
—
|
|
| | | | | | | | |
直接和間接控制
|
| ||||||
Name
|
| |
Core activities
|
| |
Location
|
| |
2022
|
| |
2021
|
| |
2020
|
|
Desempar Tecnologia Ltd. | | |
Holding
|
| |
Palmeira – Brazil
|
| |
100%
|
| |
100%
|
| |
—
|
|
Insuos AGRícolas Ltd. | | |
農業投入品分銷商
|
| |
Palmeira – Brazil
|
| |
100%
|
| |
100%
|
| |
—
|
|
[br]PlenaféRTIL Distribuidora de Insuos AGRícolas Ltd. | | |
農業投入品分銷商
|
| |
Palmeira – Brazil
|
| |
100%
|
| |
100%
|
| |
—
|
|
Realce Distribuidora de Insuos AGRícolas Ltd. | | |
農業投入品分銷商
|
| |
Palmeira – Brazil
|
| |
100%
|
| |
100%
|
| |
—
|
|
栽培品種AGRícola Comércio,Importação e Exportação S.A. | | |
農業投入品分銷商
|
| |
Chapadão do Sul – Brazil
|
| |
73.76%
|
| |
73.76%
|
| |
—
|
|
[br]América Insuos AGRícolas Ltd. | | |
農業投入品分銷商
|
| |
Sorriso – Brazil
|
| |
100%
|
| |
100%
|
| |
—
|
|
[br]Soluçóes AGRícolas Ltd. | | |
農業投入品分銷商
|
| |
Catalão – Brazil
|
| |
100%
|
| |
100%
|
| |
—
|
|
Nova Geração | | |
農業投入品分銷商
|
| |
Pinhalzinho – Brazil
|
| |
100%
|
| |
—
|
| |
—
|
|
Lavoro Colômbia: | | | | | | | | | | | | | | | | |
Lavoro Colombia S.A.S. | | |
Holding
|
| |
Bogota – Colombia
|
| |
94.9%
|
| |
—
|
| |
—
|
|
Crop Care Colombia | | |
農業投入品分銷商
|
| |
Bogota – Colombia
|
| |
100%
|
| |
100%
|
| |
100%
|
|
農業和Servicios S.A.S. | | |
農業投入品分銷商
|
| |
Ginebra – Colombia
|
| |
100%
|
| |
100%
|
| |
100%
|
|
液體肥料和Servicios S.A.S.(三) | | |
農業投入品分銷商
|
| |
Cali – Colombia
|
| |
0%
|
| |
100%
|
| |
100%
|
|
Grupo Cenagro S.A.S. | | |
農業投入品分銷商
|
| |
Yumbo – Colombia
|
| |
100%
|
| |
—
|
| |
—
|
|
Cenagral S.A.S | | |
農業投入品分銷商
|
| |
Yumbo – Colombia
|
| |
100%
|
| |
—
|
| |
—
|
|
Grupo Gral S.A.S. | | |
農業投入品分銷商
|
| |
Bogota – Colombia
|
| |
100%
|
| |
100%
|
| |
100%
|
|
Agrointegral Andina S.A.S.
|
| |
農業投入品分銷商
|
| |
Bogota – Colombia
|
| |
100%
|
| |
100%
|
| |
100%
|
|
Servigral Praderas S.A.S. | | |
農業投入品分銷商
|
| |
Bogota – Colombia
|
| |
100%
|
| |
100%
|
| |
100%
|
|
哥倫比亞農業農業公司(Agroquímicos para agnotura Columbia biana S.A.S.) | | |
農業投入品分銷商
|
| |
Bogota – Colombia
|
| |
100%
|
| |
100%
|
| |
100%
|
|
| | | | | | | | |
直接和間接控制
|
| ||||||
Name
|
| |
Core activities
|
| |
Location
|
| |
2022
|
| |
2021
|
| |
2020
|
|
Crop Care: | | | | | | | | | | | | | | | | |
Crop Care Holding S.A. | | |
Holding
|
| |
São Paulo – Brazil
|
| |
100%
|
| |
100%
|
| |
100%
|
|
Perterra Insuos Agropeuários S.A. | | |
Private label products
|
| |
São Paulo – Brazil
|
| |
100%
|
| |
100%
|
| |
100%
|
|
Araci Adminsiradora de Bens S.A. | | |
Private label products
|
| |
São Paulo – Brazil
|
| |
100%
|
| |
100%
|
| |
100%
|
|
Union Agro S.A | | |
Private label products
|
| |
Pederneiras – Brazil
|
| |
73.00%
|
| |
—
|
| |
—
|
|
Agrobiológica Sustentablidade S.A. | | |
Private label products
|
| |
São Paulo – Brazil
|
| |
65.13%
|
| |
65.13%
|
| |
100%
|
|
[br]天然農桿菌。 | | |
Private label products
|
| |
Leme – Brazil
|
| |
100%
|
| |
100%
|
| |
—
|
|
Perterra Trading S.A. | | |
Private label products
|
| |
Montevideu – Uruguay
|
| |
100%
|
| |
—
|
| |
—
|
|
Description
|
| |
Brazil Cluster
|
| |
Cluster LATAM
|
| |
Crop Care Cluster
|
| |
Adjustments(i)
|
| |
Combined
|
| |||||||||||||||
Main Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents
|
| | | | 183,000 | | | | | | 16,400 | | | | | | 41,100 | | | | | | 13,913 | | | | | | 254,413 | | |
Trade receivables
|
| | | | 1,337,800 | | | | | | 306,600 | | | | | | 155,600 | | | | | | (5,398) | | | | | | 1,794,602 | | |
Inventories
|
| | | | 1,381,100 | | | | | | 173,800 | | | | | | 121,600 | | | | | | 72,541 | | | | | | 1,749,041 | | |
Advances to Suppliers
|
| | | | 172,400 | | | | | | 1,400 | | | | | | 73,600 | | | | | | 135,857 | | | | | | 383,257 | | |
Total assets(ii)
|
| | | | 4,297,400 | | | | | | 582,600 | | | | | | 493,300 | | | | | | 312,463 | | | | | | 5,685,763 | | |
Main Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade payables
|
| | | | 1,891,800 | | | | | | 309,400 | | | | | | 37,000 | | | | | | 63,500 | | | | | | 2,301,700 | | |
Borrowings
|
| | | | 549,600 | | | | | | 40,500 | | | | | | 110,500 | | | | | | 9,952 | | | | | | 710,552 | | |
客户預付款
|
| | | | 420,600 | | | | | | 8,000 | | | | | | 31,400 | | | | | | (139,440) | | | | | | 320,560 | | |
Total liabilities(ii)
|
| | | | 4,297,400 | | | | | | 582,600 | | | | | | 493,300 | | | | | | 312,463 | | | | | | 5,685,763 | | |
Description
|
| |
Brazil
Cluster |
| |
Cluster
LATAM |
| |
Crop Care
Cluster |
| |
Corporate
|
| |
Eliminations
between segments(ii) |
| |
Adjustments(i)
|
| |
Combined
|
| |||||||||||||||||||||
Revenue
|
| | | | 6,643,900 | | | | | | 1,197,100 | | | | | | 438,600 | | | | | | — | | | | | | (112,300) | | | | | | (420,766) | | | | | | 7,746,534 | | |
Cost of goods sold
|
| | | | (5,606,500) | | | | | | (991,400) | | | | | | (249,300) | | | | | | — | | | | | | 112,300 | | | | | | 313,863 | | | | | | (6,421,037) | | |
銷售、一般和行政費用
|
| | | | (597,900) | | | | | | (115,200) | | | | | | (91,800) | | | | | | (18,400) | | | | | | — | | | | | | (80,581) | | | | | | (903,881) | | |
其他營業收入,淨額
|
| | | | (105,000) | | | | | | (2,000) | | | | | | (500) | | | | | | 42,800 | | | | | | — | | | | | | 121,459 | | | | | | 56,759 | | |
Financial income (costs)
|
| | | | (190,700) | | | | | | (11,500) | | | | | | (9,100) | | | | | | (5,300) | | | | | | — | | | | | | (2,844) | | | | | | (219,444) | | |
Income taxes
|
| | | | 3,200 | | | | | | (22,700) | | | | | | (13,900) | | | | | | 1,200 | | | | | | — | | | | | | (462) | | | | | | (32,662) | | |
Profit (loss) for the year
|
| | | | 31,100 | | | | | | 41,600 | | | | | | 68,300 | | | | | | 4,700 | | | | | | — | | | | | | (37,938) | | | | | | 107,762 | | |
Depreciation and
amortization |
| | | | (115,900) | | | | | | (12,700) | | | | | | (5,700) | | | | | | (15,600) | | | | | | — | | | | | | 31,393 | | | | | | (118,507) | | |
Description
|
| |
Brazil
Cluster |
| |
Cluster
LATAM |
| |
Crop Care
Cluster |
| |
Adjustments(i)
|
| |
Combined
|
| |||||||||||||||
Main Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents
|
| | | | 419,700 | | | | | | 21,100 | | | | | | 97,900 | | | | | | (79,242) | | | | | | 459,458 | | |
Trade receivables
|
| | | | 797,600 | | | | | | 276,100 | | | | | | 99,200 | | | | | | 294,300 | | | | | | 1,467,200 | | |
Inventories
|
| | | | 713,600 | | | | | | 157,300 | | | | | | 43,800 | | | | | | (65,557) | | | | | | 849,143 | | |
Advances to Suppliers
|
| | | | 141,600 | | | | | | 2,500 | | | | | | 13,700 | | | | | | 284,608 | | | | | | 442,408 | | |
Total assets
|
| | | | 2,944,200 | | | | | | 542,300 | | | | | | 156,900 | | | | | | 758,173 | | | | | | 4,401,573 | | |
Main Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade payables
|
| | | | 955,700 | | | | | | 288,100 | | | | | | 21,300 | | | | | | 299,048 | | | | | | 1,564,148 | | |
Borrowings
|
| | | | 206,400 | | | | | | 35,000 | | | | | | 28,500 | | | | | | (27,496) | | | | | | 242,404 | | |
客户預付款
|
| | | | 490,500 | | | | | | 9,300 | | | | | | 15,600 | | | | | | (5,997) | | | | | | 509,403 | | |
Total liabilities
|
| | | | 2,944,200 | | | | | | 542,300 | | | | | | 156,900 | | | | | | 758,173 | | | | | | 4,401,573 | | |
Description
|
| |
Brazil
Cluster |
| |
Cluster
LATAM |
| |
Crop Care
Cluster |
| |
Corporate
|
| |
Eliminations
between segments(ii) |
| |
Adjustments(i)
|
| |
Combined
|
| |||||||||||||||||||||
Revenue
|
| | | | 5,740,500 | | | | | | 1,016,700 | | | | | | 204,500 | | | | | | — | | | | | | (4,100) | | | | | | (1,859,055) | | | | | | 5,098,545 | | |
Cost of goods sold
|
| | | | (4,956,100) | | | | | | (840,600) | | | | | | (107,200) | | | | | | — | | | | | | 4,100 | | | | | | 1,537,143 | | | | | | (4,362,657) | | |
銷售、一般和行政費用
|
| | | | (508,475) | | | | | | (110,200) | | | | | | (57,400) | | | | | | 6,375 | | | | | | — | | | | | | (3,237) | | | | | | (672,937) | | |
其他營業收入,淨額
|
| | | | (22,874) | | | | | | (2,000) | | | | | | (5,800) | | | | | | 15,374 | | | | | | — | | | | | | 30,918 | | | | | | 15,618 | | |
Financial income (costs)
|
| | | | (100,636) | | | | | | (6,800) | | | | | | (4,200) | | | | | | (2,664) | | | | | | — | | | | | | 28,507 | | | | | | (85,793) | | |
Income taxes
|
| | | | (20,083) | | | | | | (16,800) | | | | | | (7,100) | | | | | | (6,517) | | | | | | — | | | | | | 25,824 | | | | | | (24,676) | | |
Profit (loss) for the year
|
| | | | 55,564 | | | | | | 30,800 | | | | | | 17,300 | | | | | | 5,036 | | | | | | — | | | | | | (87,169) | | | | | | 21,531 | | |
Depreciation and
amortization |
| | | | (76,769) | | | | | | (9,500) | | | | | | (5,500) | | | | | | (7,531) | | | | | | — | | | | | | 152,731 | | | | | | 53,431 | | |
Description
|
| |
Brazil
Cluster |
| |
Cluster
LATAM |
| |
Crop Care
Cluster |
| |
Corporate
|
| |
Adjustments(i)
|
| |
Combined
|
| ||||||||||||||||||
Revenue
|
| | | | 4,618,800 | | | | | | 780,200 | | | | | | 147,500 | | | | | | — | | | | | | (2,840,219) | | | | | | 2,706,281 | | |
Cost of goods sold
|
| | | | (4,061,600) | | | | | | (642,700) | | | | | | (67,700) | | | | | | — | | | | | | 2,387,920 | | | | | | (2,384,080) | | |
銷售、一般和行政費用
|
| | | | (342,000) | | | | | | (87,500) | | | | | | (42,200) | | | | | | (27,300) | | | | | | 104,343 | | | | | | (394,657) | | |
其他營業收入,淨額
|
| | | | (100,250) | | | | | | (9,800) | | | | | | (1,300) | | | | | | 17,350 | | | | | | 104,795 | | | | | | 10,795 | | |
Financial income (costs)
|
| | | | (75,900) | | | | | | (7,300) | | | | | | (1,800) | | | | | | 1,800 | | | | | | (30,017) | | | | | | (113,217) | | |
Income taxes
|
| | | | (6,950) | | | | | | (5,300) | | | | | | (5,300) | | | | | | 6,350 | | | | | | 64,575 | | | | | | 53,375 | | |
Profit (loss) for the year
|
| | | | (5,100) | | | | | | 19,100 | | | | | | 26,900 | | | | | | (7,600) | | | | | | (154,803) | | | | | | (121,503) | | |
折舊及攤銷
|
| | | | (36,700) | | | | | | (8,500) | | | | | | (2,300) | | | | | | (5,800) | | | | | | 2,796 | | | | | | (50,504) | | |
| | |
Annual yield
|
| |
2022
|
| |
2021
|
| ||||||
Cash equivalents (Brazil)
|
| |
100% CDI
|
| | | | 237,462 | | | | | | 446,155 | | |
現金等價物(哥倫比亞)
|
| |
100% DTF
|
| | | | 16,951 | | | | | | 13,303 | | |
現金等價物合計
|
| | | | | | | 254,413 | | | | | | 459,458 | | |
| | |
2022
|
| |
2021
|
| ||||||
應收貿易賬款(巴西)
|
| | | | 1,639,637 | | | | | | 1,266,226 | | |
貿易應收賬款(哥倫比亞)
|
| | | | 345,830 | | | | | | 312,943 | | |
(-)預計信貸損失撥備
|
| | | | (151,114) | | | | | | (111,969) | | |
Total | | | | | 1,834,353 | | | | | | 1,467,200 | | |
Current
|
| | | | 1,794,602 | | | | | | 1,467,200 | | |
Non-current
|
| | | | 39,751 | | | | | | — | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
Opening balance
|
| | | | (111,969) | | | | | | (89,173) | | | | | | (9,781) | | |
Increase in allowance(i)
|
| | | | (27,393) | | | | | | (11,094) | | | | | | (86,901) | | |
收購信貸損失準備
|
| | | | (16,274) | | | | | | (12,623) | | | | | | (14,229) | | |
應收貿易賬款核銷
|
| | | | 3,492 | | | | | | 3,058 | | | | | | 18,502 | | |
匯率折算調整
|
| | | | 1,030 | | | | | | (2,137) | | | | | | 3,236 | | |
Closing balance
|
| | | | (151,114) | | | | | | (111,969) | | | | | | (89,173) | | |
| | |
2022
|
| |
2021
|
| ||||||
Current (not past due)
|
| | | | 1,534,224 | | | | | | 1,203,320 | | |
Overdue | | | | | | | | | | | | | |
1 to 60 days
|
| | | | 93,436 | | | | | | 96,798 | | |
61 to 180 days
|
| | | | 240,320 | | | | | | 164,698 | | |
181 to 365 days
|
| | | | 7,157 | | | | | | 47,660 | | |
Over 365 days
|
| | | | 110,398 | | | | | | 66,693 | | |
預計信貸損失準備
|
| | | | (151,182) | | | | | | (111,969) | | |
| | | | | 1,834,353 | | | | | | 1,467,200 | | |
| | |
2022
|
| |||||||||
| | |
Amortized cost
|
| |
Fair value
through profit or loss |
| ||||||
Assets: | | | | | | | | | | | | | |
Trade receivables
|
| | | | 1,834,353 | | | | | | — | | |
商品遠期合約
|
| | | | — | | | | | | 32,800 | | |
衍生金融工具
|
| | | | — | | | | | | 7,677 | | |
財務投資
|
| | | | 1,344 | | | | | | — | | |
Total assets
|
| | | | 1,835,697 | | | | | | 40,477 | | |
Liabilities: | | | | | | | | | | | | | |
Trade payables
|
| | | | 2,301,700 | | | | | | — | | |
Leases liabilities
|
| | | | 155,253 | | | | | | — | | |
Borrowings
|
| | | | 710,552 | | | | | | — | | |
收購子公司的應付款
|
| | | | 164,431 | | | | | | — | | |
衍生金融工具
|
| | | | — | | | | | | 7,121 | | |
工資和社會費用
|
| | | | 187,285 | | | | | | — | | |
Taxes payable
|
| | | | 34,216 | | | | | | — | | |
商品遠期合約
|
| | | | — | | | | | | 27,038 | | |
Dividends payable
|
| | | | 411 | | | | | | | | |
Total liabilities
|
| | | | 3,553,848 | | | | | | 34,159 | | |
| | |
2021
|
| |||||||||
| | |
Amortized cost
|
| |
Fair value
through profit or loss |
| ||||||
Assets: | | | | | | | | | | | | | |
Trade receivables
|
| | | | 1,467,200 | | | | | | — | | |
商品遠期合約
|
| | | | — | | | | | | 127,671 | | |
Total assets
|
| | | | 1,467,200 | | | | | | 127,671 | | |
Liabilities: | | | | | | | | | | | | | |
Trade payables
|
| | | | 1,563,664 | | | | | | — | | |
Leases liabilities
|
| | | | 75,138 | | | | | | — | | |
Borrowings
|
| | | | 242,404 | | | | | | — | | |
收購子公司的應付款
|
| | | | 215,158 | | | | | | — | | |
衍生金融工具
|
| | | | — | | | | | | 5,126 | | |
工資和社會費用
|
| | | | 88,385 | | | | | | — | | |
Taxes payable
|
| | | | 32,805 | | | | | | — | | |
商品遠期合約
|
| | | | — | | | | | | 128,243 | | |
Dividends payable
|
| | | | 6,854 | | | | | | — | | |
Total liabilities
|
| | | | 2,224,408 | | | | | | 133,369 | | |
| | | | | | | | | | | |
% Of guarantees
required on sales |
| |||||||||
Credit rating
|
| |
%
Customers |
| |
Risk classification
|
| |
Medium
farmers |
| |
Other
|
| |||||||||
AA & A
|
| | | | 18% | | | |
Very small
|
| | | | 80 – 90% | | | | | | 0% | | |
B
|
| | | | 49% | | | |
Medium
|
| | | | 100% | | | | | | 30% | | |
C & D
|
| | | | 15% | | | |
High
|
| | | | 100% | | | | | | 60% | | |
Simplified
|
| | | | 18% | | | |
Small farmers
|
| |
N/A
|
| |
N/A
|
|
| | |
2022
|
| |
2021
|
| ||||||
應收貿易賬款(當期和非當期)
|
| | | | 1,834,353 | | | | | | 1,467,200 | | |
Advances to suppliers
|
| | | | 383,257 | | | | | | 442,408 | | |
Total | | | | | 2,217,610 | | | | | | 1,909,608 | | |
| | |
2022
|
| |||||||||||||||
| | |
Up to 1 year
|
| |
From 1 to 3 years
|
| |
Total
|
| |||||||||
Trade payables
|
| | | | 2,377,256 | | | | | | — | | | | | | 2,377,256 | | |
Leases liabilities
|
| | | | 72,228 | | | | | | 93,487 | | | | | | 165,715 | | |
Borrowings
|
| | | | 709,266 | | | | | | 31,751 | | | | | | 741,017 | | |
收購子公司的應付款
|
| | | | 114,540 | | | | | | 55,444 | | | | | | 169,984 | | |
商品遠期合約
|
| | | | 27,729 | | | | | | — | | | | | | 27,729 | | |
衍生金融工具
|
| | | | 7,303 | | | | | | — | | | | | | 7,303 | | |
工資和社會費用
|
| | | | 188,083 | | | | | | — | | | | | | 188,083 | | |
Taxes payable
|
| | | | 34,362 | | | | | | — | | | | | | 34,362 | | |
Dividends payable
|
| | | | 422 | | | | | | — | | | | | | 422 | | |
Total
|
| | |
|
3,531,189
|
| | | |
|
180,682
|
| | | |
|
3,711,871
|
| |
| | |
2021
|
| |||||||||||||||
| | |
Up to 1 year
|
| |
From 1 to 3 years
|
| |
Total
|
| |||||||||
Trade payables
|
| | | | 1,579,300 | | | | | | — | | | | | | 1,579,300 | | |
Leases liabilities
|
| | | | 35,561 | | | | | | 43,862 | | | | | | 79,423 | | |
Borrowings
|
| | | | 228,425 | | | | | | 22,283 | | | | | | 250,708 | | |
收購子公司的應付款
|
| | | | 220,537 | | | | | | — | | | | | | 220,537 | | |
商品遠期合約
|
| | | | 128,243 | | | | | | — | | | | | | 128,243 | | |
衍生金融工具
|
| | | | 5,177 | | | | | | — | | | | | | 5,177 | | |
工資和社會費用
|
| | | | 88,827 | | | | | | — | | | | | | 88,827 | | |
Taxes payable
|
| | | | 33,133 | | | | | | — | | | | | | 33,133 | | |
Dividends payable
|
| | | | 6,923 | | | | | | — | | | | | | 6,923 | | |
Total
|
| | |
|
2,326,126
|
| | | |
|
66,145
|
| | | |
|
2,392,271
|
| |
| | |
2022
|
| |
2021
|
| ||||||
Borrowings
|
| | | | 706,662 | | | | | | 242,404 | | |
(-) Cash equivalents
|
| | | | (254,413) | | | | | | (459,458) | | |
Net debt
|
| | |
|
452,249
|
| | | |
|
(217,054)
|
| |
| | |
As of June 30, 2022
|
| ||||||||||||||||||
| | | | | |
Effect on profit or loss and
net investment |
| |||||||||||||||
| | |
Current Index
|
| |
Probable
(Base Value) |
| |
Possible
(+25%) |
| |
Remote
(+50%) |
| |||||||||
巴西的浮動利率借款
|
| |
CDI Rate (13.15)%
|
| | | | 114,081 | | | | | | 22,686 | | | | | | 45,373 | | |
哥倫比亞的浮動利率借款
|
| |
DTF Rate (7.72)%
|
| | | | 3,926 | | | | | | 1,436 | | | | | | 2,231 | | |
| | | | | | | | 118,007 | | | | | | 24,122 | | | | | | 47,604 | | |
| | |
As of June 30, 2022
|
| |||||||||||||||||||||
| | | | | | | | |
對損益和淨投資的影響
|
| |||||||||||||||
| | |
Current Index
|
| |
Probable
|
| |
Possible
(+25%) |
| |
Remote
(+50%) |
| ||||||||||||
以美元計價的貿易應收賬款
|
| | | | 5.2570 | | | | | | 5,106 | | | | | | 71,925 | | | | | | 138,744 | | |
以美元計價的貿易應付款
|
| | | | 5.2570 | | | | | | (4,939) | | | | | | (69,581) | | | | | | (134,223) | | |
Borrowings in U.S. Dollars
|
| | | | 5.2570 | | | | | | (2,837) | | | | | | (39,971) | | | | | | (77,105) | | |
對商業運營的淨影響
|
| | | | | | | | | | (2,670) | | | | | | (37,627) | | | | | | (72,584) | | |
衍生金融工具
|
| | | | 5.2570 | | | | | | 2 | | | | | | 142 | | | | | | 281 | | |
總影響,扣除衍生品的淨額
|
| | | | | | | | | | (2,668) | | | | | | (37,485) | | | | | | (72,303) | | |
| | |
Tons
|
| |
Position
|
| |
Current
Risk |
| |
Current
Market |
| |
+25% current
|
| |
+50% current
|
| |||||||||||||||||||||||||||
Position
|
| |
Market
|
| |
Impact
|
| |
Market
|
| |
Impact
|
| |||||||||||||||||||||||||||||||||
Soybean 2022
|
| | | | 104 | | | | Purchased | | | | | 23 | | | | | | 16.75 | | | | | | 20.94 | | | | | | 6 | | | | | | 25.13 | | | | | | 12 | | |
Soybean 2022
|
| | | | 804 | | | | Sold | | | | | (61) | | | | | | 16.75 | | | | | | 20.94 | | | | | | (15) | | | | | | 25.13 | | | | | | (31) | | |
Corn 2022
|
| | | | 66,038 | | | | Purchased | | | | | (1,562) | | | | | | 87.29 | | | | | | 109.11 | | | | | | (391) | | | | | | 130.94 | | | | | | (781) | | |
Corn 2022
|
| | | | 65,438 | | | | Sold | | | | | 3,447 | | | | | | 87.29 | | | | | | 109.11 | | | | | | 862 | | | | | | 130.94 | | | | | | 1,723 | | |
Soybean 2023
|
| | | | 80,465 | | | | Purchased | | | | | 10,461 | | | | | | 14.53 | | | | | | 18.17 | | | | | | 2,615 | | | | | | 21.80 | | | | | | 5,230 | | |
Soybean 2023
|
| | | | 69,387 | | | | Sold | | | | | (9,480) | | | | | | 14.53 | | | | | | 18.17 | | | | | | (2,370) | | | | | | 21.80 | | | | | | (4,740) | | |
| | |
Tons
|
| |
Position
|
| |
Current
Risk |
| |
Current
Market |
| |
+25% current
|
| |
+50% current
|
| |||||||||||||||||||||||||||
Position
|
| |
Market
|
| |
Impact
|
| |
Market
|
| |
Impact
|
| |||||||||||||||||||||||||||||||||
Corn 2023
|
| | | | 115,438 | | | |
Purchased
|
| | | | (8,672) | | | | | | 86.75 | | | | | | 108.44 | | | | | | (2,168) | | | | | | 130.13 | | | | | | (4,336) | | |
Corn 2023
|
| | | | 48,626 | | | | Sold | | | | | 10,797 | | | | | | 86.75 | | | | | | 108.44 | | | | | | 2,699 | | | | | | 130.13 | | | | | | 5,398 | | |
Soybean 2024
|
| | | | 450 | | | |
Purchased
|
| | | | 234 | | | | | | 13.28 | | | | | | 16.60 | | | | | | 58 | | | | | | 19.92 | | | | | | 117 | | |
Soybean 2025
|
| | | | 180 | | | |
Purchased
|
| | | | 260 | | | | | | 13.28 | | | | | | 16.60 | | | | | | 65 | | | | | | 19.92 | | | | | | 130 | | |
Soybean 2026
|
| | | | 180 | | | |
Purchased
|
| | | | 314 | | | | | | 13.28 | | | | | | 16.60 | | | | | | 79 | | | | | | 19.92 | | | | | | 157 | | |
Net Exposure
|
| | | | | | | | | | | | | 5,761 | | | | | | | | | | | | | | | | | | 1,440 | | | | | | | | | | | | 2,879 | | |
|
| | |
2022
|
| |
2021
|
| ||||||
Goods for resale
|
| | | | 1,759,227 | | | | | | 856,951 | | |
(-)存貨損失準備
|
| | | | (10,186) | | | | | | (7,808) | | |
Total | | | | | 1,749,041 | | | | | | 849,143 | | |
| | |
2022
|
| |
2021
|
| ||||||
State VAT (“ICMS”)(i)
|
| | | | 63,671 | | | | | | 27,270 | | |
巴西聯邦捐款(二)
|
| | | | 59,975 | | | | | | 58,727 | | |
哥倫比亞聯邦捐款
|
| | | | 21,016 | | | | | | 2,403 | | |
Total | | | | | 144,662 | | | | | | 88,400 | | |
Current | | | | | 93,725 | | | | | | 88,400 | | |
Non-current | | | | | 50,937 | | | | | | — | | |
| | |
2022
|
| |
2021
|
| ||||||
截至6月的商品遠期合約公允價值: | | | | | | | | | | | | | |
Assets
|
| | | | | | | | | | | | |
Purchase contracts
|
| | | | 16,054 | | | | | | 126,187 | | |
Sale contracts
|
| | | | 16,746 | | | | | | 1,484 | | |
| | | | | 32,800 | | | | | | 127,671 | | |
| | |
2022
|
| |
2021
|
| ||||||
Liabilities
|
| | | | | | | | | | | | |
Purchase contracts
|
| | | | (14,995) | | | | | | (1,515) | | |
Sale contracts
|
| | | | (12,043) | | | | | | (126,728) | | |
| | | | | (27,038) | | | | | | (128,243) | | |
損益表中確認的公允價值變動
|
| | | | 9,200 | | | | | | 6,337 | | |
|
| | |
Outstanding
Volume (tons) |
| |
Average of
contract prices R$/Bag |
| |
Average Market
Prices (Corn R$/bag(ii); Soybean US$/bu(i)) |
| |
Soybean
market premium (US$/bu) |
| |
Freight
(R$/ton) |
| |||||||||||||||
採購合同 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Soybean | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As of June 30, 2021
|
| | | | 128,645 | | | | | | 117.43 | | | | | | 13.65 | | | | | | 0.2 | | | | | | 201.37 | | |
As of June 30, 2022
|
| | | | 81,379 | | | | | | 147.65 | | | | | | 14.52 | | | | | | 0.4 | | | | | | 358.55 | | |
Corn | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As of June 30, 2021
|
| | | | 193,748 | | | | | | 35.73 | | | | | | 90.26 | | | | | | 不適用 | | | | | | 495.86 | | |
As of June 30, 2022
|
| | | | 181,475 | | | | | | 67.47 | | | | | | 86.95 | | | | | | 不適用 | | | | | | 381.00 | | |
Selling Contracts | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Soybean | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As of June 30, 2021
|
| | | | 128,020 | | | | | | 117.84 | | | | | | 13.65 | | | | | | 0.2 | | | | | | 201.11 | | |
As of June 30, 2022
|
| | | | 70,191 | | | | | | 147.46 | | | | | | 14.56 | | | | | | 0.5 | | | | | | 367.46 | | |
Corn | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As of June 30, 2021
|
| | | | 189,998 | | | | | | 34.58 | | | | | | 90.23 | | | | | | 不適用 | | | | | | 497.88 | | |
As of June 30, 2022
|
| | | | 114,063 | | | | | | 67.45 | | | | | | 87.06 | | | | | | 不適用 | | | | | | 451.83 | | |
| Vehicles | | | 3.4 years | |
| Buildings | | | 4.9 years | |
| 機器設備 | | | 3 years | |
| | |
Vehicles
|
| |
Buildings
|
| |
Machinery and
equipment |
| |
Total
|
| ||||||||||||
Cost
|
| | | | 10,470 | | | | | | 58,357 | | | | | | 2,161 | | | | | | 70,988 | | |
累計折舊
|
| | | | (868) | | | | | | (5,709) | | | | | | (115) | | | | | | (6,692) | | |
Balance at June 30, 2021
|
| | | | 9,602 | | | | | | 52,648 | | | | | | 2,046 | | | | | | 64,296 | | |
Cost
|
| | | | 74,604 | | | | | | 124,594 | | | | | | 46,110 | | | | | | 245,308 | | |
累計折舊
|
| | | | (28,756) | | | | | | (60,564) | | | | | | (15,809) | | | | | | (105,129) | | |
Balance at June 30, 2022
|
| | | | 45,848 | | | | | | 64,030 | | | | | | 30,301 | | | | | | 140,179 | | |
| | |
2022
|
| |
2021
|
| ||||||
Vehicles
|
| | | | 49,588 | | | | | | 11,786 | | |
Buildings
|
| | | | 80,768 | | | | | | 59,761 | | |
機械設備
|
| | | | 24,897 | | | | | | 3,591 | | |
Total | | | | | 155,253 | | | | | | 75,138 | | |
Current
|
| | | | 69,226 | | | | | | 34,525 | | |
Non-current
|
| | | | 86,027 | | | | | | 40,613 | | |
| Vehicles | | | 5 years | |
| 建築和改進 | | | 25 years | |
| 機器、設備和設施 | | | 10 years | |
| 傢俱和固定裝置 | | | 10 years | |
| 計算機設備 | | | 5 years | |
| | |
Vehicles
|
| |
Lands,
buildings and improvements |
| |
Machines,
equipment and facilities |
| |
Furniture
and fixtures |
| |
Computer
equipment |
| |
Total
|
| ||||||||||||||||||
Cost
|
| | | | 43,277 | | | | | | 73,371 | | | | | | 32,830 | | | | | | 8,805 | | | | | | 4,489 | | | | | | 162,772 | | |
累計折舊
|
| | | | (27,681) | | | | | | (18,624) | | | | | | (16,449) | | | | | | (3,509) | | | | | | (3,249) | | | | | | (69,512) | | |
Balance at June 30, 2021
|
| | | | 15,596 | | | | | | 54,747 | | | | | | 16,381 | | | | | | 5,296 | | | | | | 1,240 | | | | | | 93,260 | | |
Cost
|
| | | | 36,316 | | | | | | 99,541 | | | | | | 53,699 | | | | | | 11,892 | | | | | | 4,372 | | | | | | 205,820 | | |
累計折舊
|
| | | | (26,208) | | | | | | (7,968) | | | | | | (18,581) | | | | | | (5,031) | | | | | | (1,827) | | | | | | (59,615) | | |
Balance at June 30, 2022
|
| | | | 10,108 | | | | | | 91,573 | | | | | | 35,118 | | | | | | 6,861 | | | | | | 2,545 | | | | | | 146,205 | | |
| 客户關係 | | | 9 years | |
| Purchase contacts | | | 4 years | |
| Software and other | | | 5 years | |
| | |
Goodwill
|
| |
Customer
relationship |
| |
Purchase
contracts |
| |
Software
and other |
| |
Total
|
| |||||||||||||||
Cost: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
At June 30, 2019
|
| | | | 172,646 | | | | | | 65,832 | | | | | | — | | | | | | 2,667 | | | | | | 241,145 | | |
Additions
|
| | | | — | | | | | | — | | | | | | — | | | | | | 558 | | | | | | 558 | | |
Business combination
|
| | | | 86,880 | | | | | | 72,347 | | | | | | 204 | | | | | | 1,374 | | | | | | 160,805 | | |
At June 30, 2020
|
| | | | 259,526 | | | | | | 138,179 | | | | | | 204 | | | | | | 4,599 | | | | | | 402,508 | | |
Additions
|
| | | | — | | | | | | — | | | | | | — | | | | | | 32,015 | | | | | | 32,015 | | |
Business combination
|
| | | | 137,190 | | | | | | 118,046 | | | | | | 14,827 | | | | | | 1,966 | | | | | | 272,029 | | |
At June 30, 2021
|
| | | | 396,716 | | | | | | 256,225 | | | | | | 15,031 | | | | | | 38,580 | | | | | | 706,552 | | |
Additions
|
| | | | — | | | | | | — | | | | | | — | | | | | | 17,793 | | | | | | 17,793 | | |
Business combination(i)
|
| | | | 71,348 | | | | | | 45,922 | | | | | | 8,764 | | | | | | — | | | | | | 126,034 | | |
轉換調整
|
| | | | (1,559) | | | | | | (670) | | | | | | (1,949) | | | | | | — | | | | | | (4,178) | | |
Others(ii)
|
| | | | (14,531) | | | | | | — | | | | | | — | | | | | | — | | | | | | (14,531) | | |
At June 30, 2022
|
| | | | 451,974 | | | | | | 301,477 | | | | | | 21,846 | | | | | | 56,373 | | | | | | 831,670 | | |
Amortization: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
At June 30, 2019
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | |
本年度攤銷
|
| | | | — | | | | | | 19,344 | | | | | | 4 | | | | | | 676 | | | | | | 20,024 | | |
At June 30, 2020
|
| | | | — | | | | | | 19,344 | | | | | | 4 | | | | | | 676 | | | | | | 20,024 | | |
本年度攤銷
|
| | | | — | | | | | | 26,416 | | | | | | 1,081 | | | | | | 2,221 | | | | | | 29,718 | | |
At June 30, 2021
|
| | | | — | | | | | | 45,760 | | | | | | 1,085 | | | | | | 2,897 | | | | | | 49,742 | | |
本年度攤銷
|
| | | | — | | | | | | 43,742 | | | | | | 5,844 | | | | | | 8,021 | | | | | | 57,607 | | |
At June 30, 2022
|
| | | | — | | | | | | 89,502 | | | | | | 6,929 | | | | | | 10,918 | | | | | | 107,349 | | |
At June 30, 2021
|
| | | | 396,716 | | | | | | 210,465 | | | | | | 13,946 | | | | | | 35,683 | | | | | | 656,810 | | |
At June 30, 2022
|
| | | | 451,974 | | | | | | 211,975 | | | | | | 14,917 | | | | | | 45,455 | | | | | | 724,321 | | |
Segment
|
| |
Identified CGUs
|
|
LATAM Cluster | | |
Colombia CGU
|
|
Brazil Cluster | | |
North CGU, East CGU, South CGU
|
|
Crop Care Cluster | | |
生物製品和專用肥料CGU
|
|
Cash-generating unit
|
| |
Revenue
growth rate |
| |
Gross
margin average |
| |
Pre Tax
discount rate |
| |
Recoverable
amount |
| ||||||||||||
Colombia CGU
|
| | | | 6.8% | | | | | | 20,1% | | | | | | 15.9% | | | | | | 121,863 | | |
North CGU
|
| | | | 18.7% | | | | | | 15.7% | | | | | | 17.0% | | | | | | 1,113,280 | | |
East CGU
|
| | | | 4.2% | | | | | | 16.6% | | | | | | 18.2% | | | | | | 138,999 | | |
South CGU
|
| | | | 4.4% | | | | | | 16.7% | | | | | | 18.2% | | | | | | 330,575 | | |
生物製品和專用肥料CGU
|
| | | | 22.4% | | | | | | 45.5% | | | | | | 19.2% | | | | | | 194,603 | | |
| | |
2022
|
| |
2021
|
| ||||||
Trade payables – Brazil
|
| | | | 1,990,089 | | | | | | 1,245,465 | | |
Trade payables – Colombia
|
| | | | 311,611 | | | | | | 318,199 | | |
Total | | | | | 2,301,700 | | | | | | 1,563,664 | | |
| | |
2022
|
| |
2021
|
| ||||||
Borrowing in Colombia
|
| | | | 39,755 | | | | | | 25,018 | | |
Borrowings in Brazil
|
| | | | 670,797 | | | | | | 217,386 | | |
Total borrowings
|
| | | | 710,552 | | | | | | 242,404 | | |
| | |
Average
interest rate 2022(i) |
| |
2022
|
| |
Average
interest rate 2021(i) |
| |
2021
|
| ||||||||||||
巴西的債務合同: | | | | | | | | | | | | | | | | | | | | | | | | | |
R$, indexed to CDI(ii)(iv)
|
| | | | 14,99% | | | | | | 525,099 | | | | | | 6.04% | | | | | | 163,254 | | |
R$, with fixed interest(iv)
|
| | | | — | | | | | | — | | | | | | 7.40% | | | | | | 54,132 | | |
美元,帶固定利息(Iv)
|
| | | | 3,16% | | | | | | 145,698 | | | | | | — | | | | | | — | | |
哥倫比亞的債務合同: | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Average
interest rate 2022(i) |
| |
2022
|
| |
Average
interest rate 2021(i) |
| |
2021
|
| ||||||||||||
COP,索引為DTF和IBR(III)(IV)
|
| | | | 14,26% | | | | | | 39,755 | | | | | | 4.10% | | | | | | 25,018 | | |
Total | | | | | | | | | | | 710,552 | | | | | | | | | | | | 242,404 | | |
Current
|
| | | | | | | | | | 681,217 | | | | | | | | | | | | 221,772 | | |
Non-current
|
| | | | | | | | | | 29,335 | | | | | | | | | | | | 20,632 | | |
|
At June 30, 2019
|
| | | | 182,528 | | |
|
借款收益
|
| | | | 62,105 | | |
|
還本金額
|
| | | | (171,439) | | |
|
Accrued interest
|
| | | | 23,010 | | |
|
從被收購公司借款
|
| | | | 95,376 | | |
|
Interest payment
|
| | | | (23,009) | | |
|
At June 30, 2020
|
| | | | 168,571 | | |
|
借款收益
|
| | | | 466,280 | | |
|
還本金額
|
| | | | (472,909) | | |
|
Accrued interest
|
| | | | 33,971 | | |
|
從被收購公司借款
|
| | | | 76,915 | | |
|
Interest payment
|
| | | | (30,424) | | |
|
At June 30, 2021
|
| | | | 242,404 | | |
|
借款收益
|
| | | | 615,984 | | |
|
還本金額
|
| | | | (299,613) | | |
|
Accrued interest
|
| | | | 74,081 | | |
|
從被收購公司借款
|
| | | | 85,097 | | |
|
Interest payment
|
| | | | (7,401) | | |
|
At June 30, 2022
|
| | | | 710,552 | | |
| | |
2022
|
| |
2021
|
| ||||||
2023
|
| | | | 4,509 | | | | | | 15,889 | | |
2024
|
| | | | 23,842 | | | | | | 4,159 | | |
2025
|
| | | | 929 | | | | | | 584 | | |
2026
|
| | | | 55 | | | | | | — | | |
Total | | | | | 29,335 | | | | | | 20,632 | | |
| | |
截至收購日期的公允價值
|
| |||||||||||||||||||||||||||||||||||||||
Assets
|
| |
Produttiva
(e) |
| |
Cenagro
(f) |
| |
Cenagral
(g) |
| |
Union
Agro (h) |
| |
Agrozap
(i) |
| |
Nova
Geração (j) |
| |
Total
|
| |||||||||||||||||||||
現金和現金等價物
|
| | | | 53,699 | | | | | | 2,142 | | | | | | 1,064 | | | | | | 66,256 | | | | | | 9,028 | | | | | | 1,617 | | | | | | 133,806 | | |
Trade receivables
|
| | | | 27,610 | | | | | | 11,792 | | | | | | 7,492 | | | | | | 117,882 | | | | | | 98,201 | | | | | | 47,978 | | | | | | 310,955 | | |
Inventories
|
| | | | 46,261 | | | | | | 22,670 | | | | | | 5,833 | | | | | | 42,435 | | | | | | 85,683 | | | | | | 9,631 | | | | | | 212,513 | | |
Other assets
|
| | | | 8,472 | | | | | | 12,225 | | | | | | 1,023 | | | | | | 4,524 | | | | | | 22,204 | | | | | | 2,893 | | | | | | 51,341 | | |
財產、廠房和設備
|
| | | | 1,223 | | | | | | 1,266 | | | | | | 363 | | | | | | 26,659 | | | | | | 2,642 | | | | | | 585 | | | | | | 32,738 | | |
Intangible assets(i)
|
| | | | 26,074 | | | | | | 2,602 | | | | | | 7,437 | | | | | | 8,293 | | | | | | 6,015 | | | | | | 4,265 | | | | | | 54,686 | | |
| | | | | 163,339 | | | | | | 52,697 | | | | | | 23,212 | | | | | | 266,049 | | | | | | 223,773 | | | | | | 66,969 | | | | | | 796,039 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade payables
|
| | | | 77,063 | | | | | | 17,008 | | | | | | 2,097 | | | | | | 24,750 | | | | | | 136,086 | | | | | | 37,532 | | | | | | 294,536 | | |
Borrowings
|
| | | | — | | | | | | 3,045 | | | | | | — | | | | | | 25,157 | | | | | | 50,701 | | | | | | 6,194 | | | | | | 85,097 | | |
應急準備
|
| | | | — | | | | | | — | | | | | | — | | | | | | 11,362 | | | | | | — | | | | | | | | | | | | 11,362 | | |
Other liabilities
|
| | | | 8,898 | | | | | | 18,410 | | | | | | 5,750 | | | | | | 9,923 | | | | | | 25,029 | | | | | | 743 | | | | | | 68,753 | | |
| | | | | 85,961 | | | | | | 38,463 | | | | | | 7,847 | | | | | | 71,192 | | | | | | 211,816 | | | | | | 44,469 | | | | | | 459,748 | | |
按公允價值計算的可識別淨資產總額
|
| | | | 77,378 | | | | | | 14,234 | | | | | | 15,365 | | | | | | 194,857 | | | | | | 11,957 | | | | | | 22,500 | | | | | | 336,291 | | |
非控股權益(一)
|
| | | | — | | | | | | (2,847) | | | | | | (3,073) | | | | | | (52,611) | | | | | | (4,215) | | | | | | — | | | | | | (62,746) | | |
收購時產生的商譽
|
| | | | 9,491 | | | | | | 11,468 | | | | | | 9,003 | | | | | | — | | | | | | 33,218 | | | | | | 8,168 | | | | | | 71,348 | | |
Gain on bargain purchase
|
| | | | — | | | | | | — | | | | | | — | | | | | | (18,295) | | | | | | — | | | | | | | | | | | | (18,295) | | |
已轉移對價
|
| | | | 86,869 | | | | | | 22,855 | | | | | | 21,295 | | | | | | 123,951 | | | | | | 40,960 | | | | | | 30,668 | | | | | | 326,598 | | |
| | |
截至收購日期的公允價值
|
| |||||||||||||||||||||||||||||||||||||||
Assets
|
| |
Produttiva
(e) |
| |
Cenagro
(f) |
| |
Cenagral
(g) |
| |
Union
Agro (h) |
| |
Agrozap
(i) |
| |
Nova
Geração (j) |
| |
Total
|
| |||||||||||||||||||||
Cash paid
|
| | | | 36,385 | | | | | | 16,724 | | | | | | 15,376 | | | | | | 103,800 | | | | | | 18,813 | | | | | | 15,574 | | | | | | 206,672 | | |
Shares issued (i)
|
| | | | 22,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,807 | | | | | | 30,307 | | |
分期付款
|
| | | | 27,984 | | | | | | 6,131 | | | | | | 5,919 | | | | | | 20,151 | | | | | | 22,147 | | | | | | 7,287 | | | | | | 89,619 | | |
| | |
截至2021年收購日期的公允價值
|
| |||||||||||||||||||||||||||||||||||||||
Assets
|
| |
Integra
(k) |
| |
Quali
Ciclo (l) |
| |
América
(m) |
| |
Culti
Var (n) |
| |
Desem
Par (o) |
| |
Agrobi
Ológica (p) |
| |
Total
|
| |||||||||||||||||||||
現金和現金等價物
|
| | | | 19,905 | | | | | | 42,259 | | | | | | 7,576 | | | | | | 44,223 | | | | | | 59,428 | | | | | | 2,064 | | | | | | 175,455 | | |
Trade receivables
|
| | | | 21,543 | | | | | | 81,377 | | | | | | 76,123 | | | | | | 231,784 | | | | | | 251,002 | | | | | | 30,154 | | | | | | 691,983 | | |
Inventories
|
| | | | 30,774 | | | | | | 110,946 | | | | | | 58,188 | | | | | | 68,471 | | | | | | 178,697 | | | | | | 2,789 | | | | | | 449,865 | | |
Other assets
|
| | | | 5,489 | | | | | | 31,940 | | | | | | 3,840 | | | | | | 11,505 | | | | | | 34,119 | | | | | | 69 | | | | | | 86,962 | | |
財產、廠房和設備
|
| | | | 832 | | | | | | 9,914 | | | | | | 603 | | | | | | 2,770 | | | | | | 7,652 | | | | | | 4,083 | | | | | | 25,854 | | |
Intangible assets
|
| | | | 8,398 | | | | | | 16,648 | | | | | | 40,816 | | | | | | 8,375 | | | | | | 55,579 | | | | | | 11,446 | | | | | | 141,262 | | |
| | | | | 86,941 | | | | | | 293,084 | | | | | | 187,146 | | | | | | 367,128 | | | | | | 586,477 | | | | | | 50,605 | | | | | | 1,571,381 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade payables
|
| | | | 47,082 | | | | | | 205,861 | | | | | | 114,474 | | | | | | 217,486 | | | | | | 348,213 | | | | | | 1,256 | | | | | | 934,372 | | |
Borrowings
|
| | | | 48 | | | | | | 5,518 | | | | | | — | | | | | | 50,870 | | | | | | 17,231 | | | | | | 3,248 | | | | | | 76,915 | | |
Other liabilities
|
| | | | 6,287 | | | | | | 4,873 | | | | | | 18,871 | | | | | | 16,795 | | | | | | 45,966 | | | | | | 102 | | | | | | 92,894 | | |
| | | | | 53,417 | | | | | | 216,252 | | | | | | 133,345 | | | | | | 285,151 | | | | | | 411,410 | | | | | | 4,606 | | | | | | 1,104,181 | | |
按公允價值計算的可識別淨資產總額
|
| | | | 33,524 | | | | | | 76,832 | | | | | | 53,801 | | | | | | 81,977 | | | | | | 175,067 | | | | | | 45,999 | | | | | | 467,200 | | |
非控股權益
|
| | | | — | | | | | | (22,458) | | | | | | — | | | | | | (13,706) | | | | | | — | | | | | | — | | | | | | (36,164) | | |
收購時產生的商譽
|
| | | | 22,259 | | | | | | 19,231 | | | | | | 7,841 | | | | | | 6,467 | | | | | | 72,933 | | | | | | 7,004 | | | | | | 135,735 | | |
已轉移對價
|
| | | | 55,783 | | | | | | 73,605 | | | | | | 61,642 | | | | | | 74,738 | | | | | | 248,000 | | | | | | 53,003 | | | | | | 566,771 | | |
Cash paid
|
| | | | 27,723 | | | | | | 34,021 | | | | | | 42,505 | | | | | | 54,184 | | | | | | 188,000 | | | | | | 28,000 | | | | | | 374,433 | | |
Shares issued
|
| | | | 12,848 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 18,006 | | | | | | 30,854 | | |
分期付款
|
| | | | 15,212 | | | | | | 39,584 | | | | | | 19,137 | | | | | | 20,554 | | | | | | 60,000 | | | | | | 6,997 | | | | | | 161,484 | | |
| | |
截至2020年收購日的公允價值
|
| |||||||||||||||||||||||||||
| | |
AGP
(q) |
| |
AgSe and
Fertilyser (r) |
| |
Produtec
(s) |
| |
Central
Agrícola (t) |
| |
Total
|
| |||||||||||||||
現金和現金等價物
|
| | | | 12,207 | | | | | | 2,405 | | | | | | 49,989 | | | | | | 23,191 | | | | | | 87,792 | | |
Trade receivables
|
| | | | 279,881 | | | | | | 19,131 | | | | | | 87,618 | | | | | | 64,074 | | | | | | 450,704 | | |
Inventories
|
| | | | 107,725 | | | | | | 8,614 | | | | | | 13,689 | | | | | | 8,387 | | | | | | 138,415 | | |
Other assets
|
| | | | 116,992 | | | | | | 7,839 | | | | | | 70,493 | | | | | | 5,389 | | | | | | 200,713 | | |
財產、廠房和設備
|
| | | | 2,264 | | | | | | 2,180 | | | | | | 1,123 | | | | | | 1,704 | | | | | | 7,271 | | |
Intangible assets
|
| | | | 66,479 | | | | | | 1,356 | | | | | | 4,275 | | | | | | 2,746 | | | | | | 74,856 | | |
| | | |
|
585,548
|
| | | |
|
41,525
|
| | | |
|
227,187
|
| | | |
|
105,491
|
| | | | | 959,751 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade payables
|
| | | | 330,334 | | | | | | 32,440 | | | | | | 55,414 | | | | | | 33,425 | | | | | | 451,613 | | |
Borrowings
|
| | | | 67,931 | | | | | | — | | | | | | 6,553 | | | | | | 20,892 | | | | | | 95,376 | | |
Other liabilities
|
| | | | 99,907 | | | | | | 1,943 | | | | | | 105,285 | | | | | | — | | | | | | 207,135 | | |
| | | |
|
498,172
|
| | | |
|
34,383
|
| | | |
|
167,252
|
| | | |
|
54,317
|
| | | | | 754,124 | | |
按公允價值計算的可識別淨資產總額
|
| | | | 87,376 | | | | | | 7,142 | | | | | | 59,935 | | | | | | 51,174 | | | | | | 205,627 | | |
非控股權益
|
| | | | — | | | | | | (169) | | | | | | (21,127) | | | | | | — | | | | | | (21,296) | | |
收購時產生的商譽
|
| | | | 67,533 | | | | | | — | | | | | | 11,373 | | | | | | 7,974 | | | | | | 86,880 | | |
已轉移對價
|
| | |
|
154,909
|
| | | |
|
6,973
|
| | | |
|
50,181
|
| | | |
|
59,148
|
| | | | | 271,211 | | |
Cash paid
|
| | | | 72,268 | | | | | | 6,973 | | | | | | 31,616 | | | | | | 44,832 | | | | | | 155,689 | | |
Shares issued
|
| | | | — | | | | | | — | | | | | | — | | | | | | 566 | | | | | | 566 | | |
分期付款
|
| | | | 82,641 | | | | | | — | | | | | | 18,565 | | | | | | 13,750 | | | | | | 114,956 | | |
Item
|
| |
2022
|
| |
2021
|
| |
2020
|
| |
Nature
|
| |
Valuation method
|
| |||||||||
客户關係
|
| | | | 45,922 | | | | | | 119,466 | | | | | | 70,975 | | | |
這兩個人之間的忠誠關係
被收購方及其客户, which translates into recurring purchases of products and services |
| |
多期超額收益
Method (MPEEM) |
|
Inventories
|
| | | | 212,513 | | | | | | 449,865 | | | | | | 138,415 | | | |
Inventories
|
| |
銷售價格減去所有費用
與分發相關的 of that good |
|
Brand
|
| | | | 8,764 | | | | | | 5,930 | | | | | | — | | | |
自有品牌產品(Produttiva、Union和Cengral)
|
| |
免收版税方法
|
|
Purchase Contracts
|
| | | | — | | | | | | 8,598 | | | | | | 204 | | | |
與供應商簽訂有利的採購合同
|
| |
多期超額收益
Method (MPEEM) |
|
| | | |
|
267,199
|
| | | | | 583,859 | | | | | | 209,594 | | | | | | | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
Revenues
|
| | | | 8,163,196 | | | | | | 6,231,988 | | | | | | 5,176,161 | | |
Profit (loss) for the year
|
| | | | 151,235 | | | | | | 81,742 | | | | | | (38,122) | | |
| | |
Revenues
|
| |
Profit (loss)
|
| |
Period from
|
| ||||||
Produttiva
|
| | | | 175,335 | | | | | | 14,152 | | | |
September 2021
|
|
Cenagro
|
| | | | 156,722 | | | | | | 6,372 | | | |
September 2021
|
|
Cenagral
|
| | | | 26,267 | | | | | | (1,013) | | | |
September 2021
|
|
Union Agro
|
| | | | 156,000 | | | | | | 23,428 | | | |
November 2021
|
|
Agrozap
|
| | | | 132,911 | | | | | | 1,632 | | | |
January 2022
|
|
Nova Geração
|
| | | | 7,179 | | | | | | (3,828) | | | |
April 2022
|
|
Total
|
| | | | 654,414 | | | | | | 40,743 | | | | | |
| | |
Revenues
|
| |
Profit (loss)
|
| |
Period from
|
| ||||||
Integra
|
| | | | 144,087 | | | | | | (4,773) | | | |
September 2020
|
|
Agrobiológica
|
| | | | 39,839 | | | | | | 17,217 | | | |
September 2020
|
|
Qualiciclo
|
| | | | 210,521 | | | | | | (12,571) | | | |
December 2020
|
|
América
|
| | | | 74,446 | | | | | | 9,304 | | | |
January 2021
|
|
Cultivar
|
| | | | 15,263 | | | | | | (9,185) | | | |
April 2021
|
|
Desempar
|
| | | | 130,771 | | | | | | (13,409) | | | |
April 2021
|
|
Total
|
| | | | 614,927 | | | | | | (13,417) | | | | | |
| | |
Revenues
|
| |
Profit (loss)
|
| |
Period from
|
| ||||||
AGP Group
|
| | | | 347,609 | | | | | | (28,948) | | | |
February 2020
|
|
AgSe and Fertilyser
|
| | | | 61,094 | | | | | | 326 | | | |
March 2020
|
|
Produtec
|
| | | | 5,255 | | | | | | (1,699) | | | |
April 2020
|
|
Central Agrícola
|
| | | | 14,106 | | | | | | (4,402) | | | |
June 2020
|
|
Total
|
| | | | 428,064 | | | | | | (34,723) | | | | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
所得税前利潤(虧損)
|
| | | | 140,424 | | | | | | 46,207 | | | | | | (174,878) | | |
Statutory rate(i)
|
| | | | 34% | | | | | | 34% | | | | | | 34% | | |
按法定税率繳納所得税
|
| | | | (47,744) | | | | | | (15,710) | | | | | | 59,459 | | |
未確認為遞延税項資產的遞延所得税(Ii)
|
| | | | (7,055) | | | | | | (11,755) | | | | | | (6,343) | | |
按毛收入百分比計算的應税利潤與所得税的差額
|
| | | | 7,080 | | | | | | 5,375 | | | | | | — | | |
Tax benefits(iii)
|
| | | | 15,066 | | | | | | — | | | | | | — | | |
Others
|
| | | | (9) | | | | | | (2,586) | | | | | | 259 | | |
Income tax expense
|
| | | | (32,662) | | | | | | (24,676) | | | | | | 53,375 | | |
按實際税率繳納所得税和社會繳費
|
| | | | 23% | | | | | | 52% | | | | | | 31% | | |
Current income taxes
|
| | | | (111,409) | | | | | | (61,676) | | | | | | (23,544) | | |
Deferred income taxes
|
| | | | 78,747 | | | | | | 37,000 | | | | | | 76,919 | | |
| | |
2022
|
| |
2021
|
| ||||||
遞延資產和負債: | | | | | | | | | | | | | |
公允價值調整攤銷
|
| | | | 32,787 | | | | | | 40,820 | | |
Tax losses
|
| | | | 49,332 | | | | | | 31,801 | | |
預計信貸損失準備
|
| | | | 51,379 | | | | | | 30,721 | | |
現值調整
|
| | | | 40,639 | | | | | | 18,708 | | |
管理獎金撥備
|
| | | | 26,738 | | | | | | 9,475 | | |
存貨損失準備
|
| | | | 3,463 | | | | | | 2,655 | | |
衍生品的財務影響
|
| | | | 2,001 | | | | | | 1,743 | | |
商品遠期合約的公允價值
|
| | | | (1,959) | | | | | | 194 | | |
未實現匯兑損益
|
| | | | (1,803) | | | | | | (1,569) | | |
Gain on bargain purchase
|
| | | | (6,221) | | | | | | — | | |
Rebates
|
| | | | (7,325) | | | | | | (19,800) | | |
Other provisions
|
| | | | 4,464 | | | | | | — | | |
Deferred tax assets
|
| | | | 200,986 | | | | | | 114,748 | | |
遞延納税義務
|
| | | | (7,491) | | | | | | — | | |
Deferred tax assets, net
|
| | | | 193,495 | | | | | | 114,748 | | |
| | |
Deferred income
taxes |
| |||
遞延税項資產對賬,淨額: | | | | | | | |
At June 30, 2020
|
| | | | 77,748 | | |
損益表確認
|
| | | | 37,000 | | |
At June 30, 2021
|
| | | | 114,748 | | |
損益表確認
|
| | | | 78,747 | | |
At June 30, 2022
|
| | | | 193,495 | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
年初餘額
|
| | | | 509,403 | | | | | | 218,699 | | | | | | 25,652 | | |
年初計入合同負債餘額的已確認收入
|
| | | | (509,403) | | | | | | (218,699) | | | | | | (25,652) | | |
Increase in advances
|
| | | | 301,963 | | | | | | 390,809 | | | | | | 109,760 | | |
被收購公司的預付款
|
| | | | 18,597 | | | | | | 118,594 | | | | | | 108,939 | | |
年終餘額
|
| | | | 320,560 | | | | | | 509,403 | | | | | | 218,699 | | |
| | |
2022
|
| |
2021
|
| ||||||
Assets | | | | | | | | | | | | | |
Trade receivables(i)
|
| | | | 11,677 | | | | | | 13,088 | | |
Advances to suppliers(i)
|
| | | | 67 | | | | | | 4,825 | | |
Total assets
|
| | | | 11,744 | | | | | | 17,913 | | |
Liabilities | | | | | | | | | | | | | |
Trade payables(i)
|
| | | | 274 | | | | | | — | | |
| | |
2022
|
| |
2021
|
| ||||||
客户預付款(I)
|
| | | | 1,097 | | | | | | 327 | | |
收購子公司的應付款項(二)
|
| | | | 63,930 | | | | | | 57,495 | | |
Dividends payable
|
| | | | — | | | | | | 8,520 | | |
Payroll liabilities
|
| | | | — | | | | | | 207 | | |
Total liabilities
|
| | | | 65,301 | | | | | | 66,549 | | |
|
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
產品銷售收入(一)
|
| | | | 13,046 | | | | | | 5,592 | | | | | | 285 | | |
併購和監控費用(二)
|
| | | | (2,504) | | | | | | — | | | | | | (4,564) | | |
Other expenses
|
| | | | (1,417) | | | | | | — | | | | | | — | | |
Total | | | | | 9,125 | | | | | | 5,592 | | | | | | (4,279) | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
Wages
|
| | | | 7,241 | | | | | | 6,540 | | | | | | 5,036 | | |
直接和間接收益
|
| | | | 509 | | | | | | 551 | | | | | | 505 | | |
可變薪酬(獎金)
|
| | | | 3,950 | | | | | | 6,148 | | | | | | 5,812 | | |
Short-term benefits
|
| | | | 11,700 | | | | | | 13,239 | | | | | | 11,353 | | |
|
現金收購的非控股權益賬面金額
|
| | | | 32,972 | | |
|
以股份支付的對價與獲得的非控股權益之間的差額
|
| | | | (1,878) | | |
|
收購的非控股權益賬面總額,淨額
|
| | | | 31,094 | | |
|
以現金支付給非控股權益的對價
|
| | | | (34,351) | | |
|
在母公司淨投資中確認的已支付對價的超額金額
|
| | | | (3,257) | | |
|
收購非控股權益的賬面金額
|
| | | | 57,422 | | |
|
以現金支付給非控股權益的對價
|
| | | | (79,493) | | |
|
在母公司淨投資中確認的已支付對價的超額金額
|
| | | | (22,071) | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
Retail sales | | | | | | | | | | | | | | | | | | | |
Brazil
|
| | | | 6,248,591 | | | | | | 4,198,570 | | | | | | 2,164,774 | | |
Colombia
|
| | | | 1,088,328 | | | | | | 788,674 | | | | | | 510,953 | | |
| | | | | 7,336,919 | | | | | | 4,987,244 | | | | | | 2,675,727 | | |
自有品牌產品 | | | | | | | | | | | | | | | | | | | |
Brazil
|
| | | | 331,527 | | | | | | 41,138 | | | | | | 163 | | |
Services | | | | | | | | | | | | | | | | | | | |
Colombia
|
| | | | 78,088 | | | | | | 70,163 | | | | | | 30,391 | | |
Total Revenues
|
| | |
|
7,746,534
|
| | | |
|
5,098,545
|
| | | |
|
2,706,281
|
| |
按地區彙總 | | | | | | | | | | | | | | | | | | | |
Brazil
|
| | | | 6,580,118 | | | | | | 4,239,708 | | | | | | 2,164,937 | | |
Colombia
|
| | | | 1,166,416 | | | | | | 858,837 | | | | | | 541,344 | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
Cost of inventory(i)
|
| | | | 6,368,444 | | | | | | 4,357,001 | | | | | | 2,354,210 | | |
Personnel expenses
|
| | | | 485,643 | | | | | | 286,086 | | | | | | 151,178 | | |
Maintenance of the units
|
| | | | 30,567 | | | | | | 22,387 | | | | | | 10,296 | | |
諮詢、法律和其他專業服務
|
| | | | 118,056 | | | | | | 67,836 | | | | | | 36,920 | | |
Freight on sales
|
| | | | 47,979 | | | | | | 31,911 | | | | | | 17,225 | | |
Commissions
|
| | | | 33,874 | | | | | | 42,447 | | | | | | 6,769 | | |
Storage
|
| | | | 5,363 | | | | | | 8,425 | | | | | | 5,993 | | |
Travels
|
| | | | 23,605 | | | | | | 18,444 | | | | | | 9,976 | | |
Depreciation
|
| | | | 9,697 | | | | | | 5,717 | | | | | | 5,770 | | |
無形資產攤銷
|
| | | | 57,607 | | | | | | 29,717 | | | | | | 20,024 | | |
使用權攤銷
|
| | | | 51,203 | | | | | | 17,997 | | | | | | 10,862 | | |
Taxes and fees
|
| | | | 29,849 | | | | | | 17,948 | | | | | | 7,718 | | |
Short term rentals
|
| | | | 11,733 | | | | | | 20,525 | | | | | | 5,053 | | |
Business events
|
| | | | 4,893 | | | | | | 1,951 | | | | | | 1,964 | | |
營銷和廣告
|
| | | | 18,181 | | | | | | 4,089 | | | | | | 1,253 | | |
Insurance
|
| | | | 3,395 | | | | | | 2,877 | | | | | | 1,516 | | |
Utilities
|
| | | | 12,696 | | | | | | 6,693 | | | | | | 9,027 | | |
預計信貸損失準備
|
| | | | 27,393 | | | | | | 11,094 | | | | | | 86,901 | | |
庫存損失和損壞
|
| | | | 23,339 | | | | | | 9,808 | | | | | | 726 | | |
Fuels and lubricants
|
| | | | 23,705 | | | | | | 4,373 | | | | | | 3,222 | | |
Legal fees
|
| | | | 7,025 | | | | | | 3,208 | | | | | | 1,476 | | |
其他行政支出
|
| | | | 49,178 | | | | | | 11,629 | | | | | | 30,658 | | |
Total | | | | | 7,443,425 | | | | | | 4,982,163 | | | | | | 2,778,737 | | |
Classified as: | | | | | | | | | | | | | | | | | | | |
Cost of goods sold
|
| | | | 6,421,037 | | | | | | 4,362,657 | | | | | | 2,384,080 | | |
銷售、一般和行政費用
|
| | | | 1,022,388 | | | | | | 619,506 | | | | | | 394,657 | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
Finance income | | | | | | | | | | | | | | | | | | | |
現金等價物的利息
|
| | | | 8,703 | | | | | | 2,461 | | | | | | 1,507 | | |
收入合同產生的利息
|
| | | | 407,449 | | | | | | 204,744 | | | | | | 49,010 | | |
外匯差額
|
| | | | — | | | | | | 12,759 | | | | | | — | | |
衍生工具公允價值變動收益
|
| | | | — | | | | | | — | | | | | | 4,260 | | |
商品遠期合約公允價值變動收益
|
| | | | 9,200 | | | | | | 6,337 | | | | | | — | | |
Other
|
| | | | 1,581 | | | | | | 798 | | | | | | 712 | | |
Total | | | | | 426,933 | | | | | | 227,099 | | | | | | 55,489 | | |
Finance costs | | | | | | | | | | | | | | | | | | | |
Interest on borrowings
|
| | | | (74,081) | | | | | | (33,971) | | | | | | (23,010) | | |
Interest on leases
|
| | | | (13,217) | | | | | | (5,076) | | | | | | (2,058) | | |
貿易應付賬款利息
|
| | | | (506,778) | | | | | | (256,122) | | | | | | (45,035) | | |
外匯差額
|
| | | | (1,957) | | | | | | — | | | | | | (78,728) | | |
衍生工具公允價值變動損失
|
| | | | (26,323) | | | | | | (4,883) | | | | | | — | | |
商品遠期合約公允價值變動損失
|
| | | | — | | | | | | — | | | | | | (6,909) | | |
Other
|
| | | | (24,021) | | | | | | (12,840) | | | | | | (12,966) | | |
Total | | | | | (646,377) | | | | | | (312,892) | | | | | | (168,706) | | |
Finance income (costs)
|
| | | | (219,444) | | | | | | (85,793) | | | | | | (113,217) | | |
|
Cash paid
|
| | | | 25,294 | | |
|
分期付款
|
| | | | 12,296 | | |
|
Shares issued(i)
|
| | | | 11,595 | | |
|
轉讓的對價公允價值
|
| | | | 49,185 | | |
| (-)收購淨資產公允價值: | | | | | | | |
| Assets | | | | | | | |
|
現金和現金等價物
|
| | | | 24,167 | | |
|
Trade receivables
|
| | | | 44,702 | | |
|
Inventories
|
| | | | 52,133 | | |
|
Other assets
|
| | | | 11,737 | | |
|
財產、廠房和設備
|
| | | | 1,152 | | |
|
Intangible
|
| | | | 14,881 | | |
| | | | | | 148,772 | | |
| Liabilities | | | | | | | |
|
Trade payables
|
| | | | 88,902 | | |
|
Other liabilities
|
| | | | 26,353 | | |
| | | | | | 115,255 | | |
|
按公允價值計算的可識別淨資產總額
|
| | | | 33,517 | | |
|
收購產生的初步商譽
|
| | | | 15,668 | | |
Item
|
| |
Total
|
| |
Nature
|
| |
Assessment method
|
| |||
客户關係
|
| | | | 14,881 | | | |
這兩個人之間的忠誠關係
被收購人及其客户, 轉化為經常性採購 of products and services |
| |
多期超額收益法(MPEEM)
|
|
Inventories
|
| | | | 52,133 | | | |
考慮存貨的公允價值
重置成本法 |
| |
銷售價格減去與出售庫存相關的所有費用
|
|
| | | | | 67,014 | | | | | | | | |
|
Cash paid
|
| | | | 14,221 | | |
|
分期付款
|
| | | | 7,467 | | |
|
轉讓的對價公允價值
|
| | | | 21,688 | | |
| (-)收購淨資產公允價值: | | | | | | | |
| Assets | | | | | | | |
|
現金和現金等價物
|
| | | | 10,479 | | |
|
Trade receivables
|
| | | | 7,514 | | |
|
Inventories
|
| | | | 6,634 | | |
|
財產、廠房和設備
|
| | | | 817 | | |
|
Intangible
|
| | | | 10,218 | | |
| | | | | | 35,662 | | |
| Liabilities | | | | | | | |
|
Trade payables
|
| | | | 11,635 | | |
|
遞延納税義務
|
| | | | 4,110 | | |
|
Other liabilities
|
| | | | 909 | | |
| | | | | | 16,654 | | |
|
按公允價值計算的可識別淨資產總額
|
| | | | 19,008 | | |
|
收購產生的初步商譽
|
| | | | 2,680 | | |
Item
|
| |
Total
|
| |
Nature
|
| |
Assessment method
|
| |||
客户關係
|
| | | | 10,218 | | | |
這兩個人之間的忠誠關係
被收購人及其客户, 轉化為經常性採購 of products and services |
| |
多期超額收益法(MPEEM)
|
|
Inventories
|
| | | | 6,634 | | | |
考慮存貨的公允價值
重置成本法 |
| |
銷售價格減去與出售庫存相關的所有費用
|
|
| | | | | 16,852 | | | | | | | | |
| | |
Page
|
| |||
ARTICLE I DEFINITIONS
|
| | | | A-3 | | |
1.1
Defined Terms
|
| | | | A-3 | | |
第二條管道投資;合併
|
| | | | A-15 | | |
2.1
The PIPE Investment
|
| | | | A-15 | | |
2.2
SPAC Mergers and Redemption
|
| | | | A-15 | | |
2.3
Company Merger
|
| | | | A-16 | | |
2.4
Closing
|
| | | | A-16 | | |
2.5
Effective Times
|
| | | | A-16 | | |
2.6
Effect of Mergers
|
| | | | A-17 | | |
2.7
Governing Documents
|
| | | | A-17 | | |
2.8
Directors and Officers
|
| | | | A-17 | | |
第三條結清交易
|
| | | | A-18 | | |
3.1
對SPAC股票和認股權證、第一合併子公司、第二合併子公司、第三合併子公司和新上市公司的影響
|
| | | | A-18 | | |
3.2
Effect on Company Shares and Third Merger Sub
|
| | | | A-19 | | |
3.3
Treatment of Company Share Plan
|
| | | | A-20 | | |
3.4
Exchange Procedures
|
| | | | A-20 | | |
3.5
Issuance of the Per Share Merger Consideration
|
| | | | A-20 | | |
3.6
SPAC Financing Certificate
|
| | | | A-21 | | |
3.7
Closing Calculations
|
| | | | A-21 | | |
3.8
[保留。]
|
| | | | A-21 | | |
3.9
Withholding Taxes
|
| | | | A-22 | | |
3.10
Taking of Necessary Action; Further Action
|
| | | | A-22 | | |
第四條公司的陳述和保證
|
| | | | A-22 | | |
4.1
Organization and Qualification
|
| | | | A-22 | | |
4.2
Company Subsidiaries
|
| | | | A-22 | | |
4.3
Capitalization of the Company
|
| | | | A-23 | | |
4.4
Authority Relative to this Agreement
|
| | | | A-24 | | |
4.5
No Conflict; Required Filings and Consents
|
| | | | A-24 | | |
4.6
Compliance; Approvals
|
| | | | A-25 | | |
4.7
Financial Statements
|
| | | | A-25 | | |
4.8
No Undisclosed Liabilities
|
| | | | A-26 | | |
4.9
Absence of Certain Changes or Events
|
| | | | A-26 | | |
4.10
Litigation
|
| | | | A-26 | | |
4.11
Employee Benefit Plans
|
| | | | A-26 | | |
4.12
Labor Matters
|
| | | | A-28 | | |
4.13
Real Property; Tangible Property
|
| | | | A-29 | | |
4.14
Taxes
|
| | | | A-30 | | |
4.15
Brokers; Third Party Expenses
|
| | | | A-32 | | |
4.16
Intellectual Property
|
| | | | A-32 | | |
4.17
Privacy
|
| | | | A-34 | | |
4.18
Agreements, Contracts and Commitments
|
| | | | A-35 | | |
| | |
Page
|
| |||
4.19
Insurance
|
| | | | A-36 | | |
4.20
Interested Party Transactions
|
| | | | A-37 | | |
4.21
Information Supplied
|
| | | | A-37 | | |
4.22
Anti-Bribery; Anti-Corruption
|
| | | | A-37 | | |
4.23
International Trade; Sanctions
|
| | | | A-38 | | |
4.24
Customers and Suppliers
|
| | | | A-38 | | |
4.25
Environmental Matters
|
| | | | A-39 | | |
4.26
Board Approval; Vote Required
|
| | | | A-39 | | |
4.27
Books and Records
|
| | | | A-39 | | |
4.28
Disclaimer of Other Warranties
|
| | | | A-39 | | |
第五條新上市公司、第一合併子公司、第二合併子公司和第三合併子公司的陳述和擔保
|
| | | | A-40 | | |
5.1
新上市公司、第一合併子公司、第二合併子公司和第三合併子公司
|
| | | | A-40 | | |
5.2
Capitalization
|
| | | | A-41 | | |
5.3
Authority Relative to this Agreement
|
| | | | A-41 | | |
5.4
No Conflict; Required Filings and Consents
|
| | | | A-41 | | |
5.5
Compliance; Approvals
|
| | | | A-42 | | |
5.6
Information Supplied
|
| | | | A-42 | | |
5.7
Brokers
|
| | | | A-42 | | |
5.8
Disclaimer of Other Warranties
|
| | | | A-42 | | |
第六條SPAC的陳述和保證
|
| | | | A-43 | | |
6.1
Organization and Qualification
|
| | | | A-43 | | |
6.2
Capitalization
|
| | | | A-43 | | |
6.3
Authority Relative to this Agreement
|
| | | | A-44 | | |
6.4
No Conflict; Required Filings and Consents
|
| | | | A-44 | | |
6.5
Compliance; Approvals
|
| | | | A-45 | | |
6.6
SPAC SEC Reports and Financial Statements
|
| | | | A-45 | | |
6.7
Absence of Certain Changes or Events
|
| | | | A-46 | | |
6.8
Litigation
|
| | | | A-46 | | |
6.9
Business Activities
|
| | | | A-46 | | |
6.10
SPAC Material Contracts
|
| | | | A-47 | | |
6.11
SPAC Listing
|
| | | | A-47 | | |
6.12
PIPE Investment Amount
|
| | | | A-47 | | |
6.13
Trust Account
|
| | | | A-48 | | |
6.14
Taxes
|
| | | | A-48 | | |
6.15
Information Supplied
|
| | | | A-50 | | |
6.16
Employees; Benefit Plans
|
| | | | A-50 | | |
6.17
Board Approval; Shareholder Vote
|
| | | | A-50 | | |
6.18
Affiliate Transactions
|
| | | | A-50 | | |
6.19
Brokers
|
| | | | A-50 | | |
6.20
Investment Company Act
|
| | | | A-50 | | |
6.21
JOBS Act
|
| | | | A-51 | | |
6.22
Disclaimer of Other Warranties
|
| | | | A-51 | | |
| | |
Page
|
| |||
第七條截止日期前的行為
|
| | | | A-51 | | |
7.1
公司及其子公司的業務行為
|
| | | | A-51 | | |
7.2
Conduct of Business by SPAC
|
| | | | A-54 | | |
7.3
新上市公司、第一合併子公司、第二合併子公司和第三合併子公司的業務行為
|
| | | | A-55 | | |
第八條附加協議
|
| | | | A-56 | | |
8.1
Proxy Statement; Special Meeting
|
| | | | A-56 | | |
8.2
Certain Regulatory Matters
|
| | | | A-58 | | |
8.3
Other Filings; Press Release
|
| | | | A-59 | | |
8.4
保密;溝通計劃;信息訪問
|
| | | | A-59 | | |
8.5
Reasonable Best Efforts
|
| | | | A-61 | | |
8.6
No SPAC Securities Transactions
|
| | | | A-61 | | |
8.7
No Claim Against Trust Account
|
| | | | A-61 | | |
8.8
Disclosure of Certain Matters
|
| | | | A-61 | | |
8.9
Securities Listing
|
| | | | A-62 | | |
8.10
No Solicitation
|
| | | | A-62 | | |
8.11
Trust Account
|
| | | | A-63 | | |
8.12
Director and Officer Matters
|
| | | | A-63 | | |
8.13
Tax Matters
|
| | | | A-65 | | |
8.14
Subscription Agreements
|
| | | | A-66 | | |
8.15
Section 16 Matters
|
| | | | A-66 | | |
8.16
Qualification as a Foreign Private Issuer
|
| | | | A-66 | | |
8.17
Qualification as an Emerging Growth Company
|
| | | | A-66 | | |
8.18
New PubCo Board
|
| | | | A-67 | | |
8.19
New PubCo Equity Plan
|
| | | | A-67 | | |
8.20
Interim Financial Statements
|
| | | | A-67 | | |
8.21
SEC Financial Statements
|
| | | | A-67 | | |
8.22
Company Approval
|
| | | | A-68 | | |
8.23
Pre-Closing Restructuring
|
| | | | A-68 | | |
8.24
Transaction Litigation
|
| | | | A-68 | | |
8.25
Compliance With Schedule C
|
| | | | A-69 | | |
第九條交易條件
|
| | | | A-69 | | |
9.1
Conditions to Obligations of Each Party’s Obligations
|
| | | | A-69 | | |
9.2
Additional Conditions to Obligations of the Company
|
| | | | A-70 | | |
9.3
Additional Conditions to the Obligations of SPAC
|
| | | | A-70 | | |
ARTICLE X TERMINATION
|
| | | | A-71 | | |
10.1
Termination
|
| | | | A-71 | | |
10.2
Notice of Termination; Effect of Termination
|
| | | | A-72 | | |
10.3
Expense Reimbursement
|
| | | | A-72 | | |
ARTICLE XI NO SURVIVAL
|
| | | | A-73 | | |
11.1
No Survival
|
| | | | A-73 | | |
| | |
Page
|
| |||
第十二條總則
|
| | | | A-73 | | |
12.1
Notices
|
| | | | A-73 | | |
12.2
Interpretation
|
| | | | A-74 | | |
12.3
Counterparts; Electronic Delivery
|
| | | | A-74 | | |
12.4
Entire Agreement; Third Party Beneficiaries
|
| | | | A-74 | | |
12.5
Severability
|
| | | | A-75 | | |
12.6
Other Remedies; Specific Performance
|
| | | | A-75 | | |
12.7
Governing Law
|
| | | | A-75 | | |
12.8
Consent to Jurisdiction; Waiver of Jury Trial
|
| | | | A-75 | | |
12.9
Rules of Construction
|
| | | | A-76 | | |
12.10
Expenses
|
| | | | A-76 | | |
12.11
Assignment
|
| | | | A-76 | | |
12.12
Amendment
|
| | | | A-76 | | |
12.13
Extension; Waiver
|
| | | | A-76 | | |
12.14
No Recourse
|
| | | | A-77 | | |
12.15
Legal Representation
|
| | | | A-77 | | |
12.16
Disclosure Letters and Exhibits
|
| | | | A-78 | | |
|
SIGNED by
|
| | ) | | | | |
| Duly authorised for | | | ) | | | | |
| and on behalf of | | | ) | | | Director | |
| Lavoro合併第一子公司有限公司 | | | ) | | | | |
|
SIGNED by
|
| | ) | | | | |
| Duly authorised for | | | ) | | | | |
| and on behalf of | | | ) | | | Director | |
| TPB收購公司I | | | ) | | | | |
|
Articles
|
| | 本公司經修訂和重新修訂的公司章程,並不時通過特別決議進一步修訂; | |
|
Auditors
|
| | 公司當時的一名或多名審計師; | |
|
Board of Directors
|
| | 董事組成董事會或董事會任命的委員會; | |
|
Companies Act
|
| | 《公司法((修訂))》; | |
|
Company
|
| | 上述公司; | |
|
指定證券交易所
|
| | 公司證券上市交易的任何美國全國性證券交易所; | |
|
Directors
|
| | 本公司當時的董事; | |
|
Electronic Record
|
| | 與《電子交易法》中的含義相同; | |
| Electronic | | |
《電子交易法((修訂)》);
|
|
| Transactions Act | | | | |
|
Effective Date
|
| | means [•], 2022. | |
|
Exchange Act
|
| | 應不時生效的《1934年美國證券交易法》(經修訂)及其任何後續法案; | |
|
政府權威機構
|
| | 任何聯邦、州、省、市、地方或外國政府、政府當局、監管機構或行政機構、政府委員會、部門、董事會、局、機構或機構、法院或法庭; | |
|
Governmental Order
|
| | 由任何政府當局或向任何政府當局作出的任何命令、判決、禁令、法令、令狀、規定、裁定或裁決; | |
|
Law
|
| | 任何政府當局的任何法規、法律、條例、規章、規章或政府命令; | |
|
Memorandum
|
| | 經特別決議不時進一步修訂和重述的公司組織章程大綱; | |
|
Ordinary Resolution
|
| | 股東在股東大會上以簡單多數票通過的決議,這些股東有權親自投票,或在允許委託書的情況下由代表投票,幷包括一致的書面決議; | |
|
paid up
|
| | 就發行任何股份應繳的面值和任何溢價已繳足,包括入賬列為繳足; | |
|
person
|
| | 任何個人、商號、公司、公司、合夥企業、有限責任公司、註冊或非註冊協會、合資企業、股份公司、政府當局或機構或其他任何類型的實體; | |
|
Register of Members
|
| | 根據本章程應保存的股東名冊; | |
|
Registered Office
|
| | 本公司當時的註冊辦事處; | |
|
Seal
|
| | 公司的公章,包括任何副本印章; | |
|
Secretary
|
| | 任何由董事委任以履行公司祕書職責的人士,包括聯席祕書、助理祕書或副祕書; | |
| 美國證券交易委員會 | | |
美國證券交易委員會;
|
|
|
Share
|
| | 公司股本中任何類別的股份,包括該股份的一小部分; | |
|
Shareholder
|
| | 在股東名冊上登記為本公司股份持有人的任何人,如有兩人或多於兩人如此登記為該等股份的聯名持有人,則指在股東名冊上名列首位的聯名持有人之一; | |
|
Share Premium Account
|
| | 根據本章程和《公司法》設立的股份溢價賬户; | |
|
signed
|
| | 包括電子簽名和以機械方式粘貼的簽名或簽名的表示; | |
|
Special Resolution
|
| | 含義與《公司法》相同,包括一致的書面決議; | |
|
Subsidiary
|
| | 對於股權證券或股權的投票權超過50%的個人、公司或其他實體,由該人直接或間接擁有;以及 | |
|
Treasury Shares
|
| | 以前發行但被本公司購買、贖回、交出或以其他方式收購且未註銷的股票。 | |
| | | | TPB收購公司。我 | | |||
| | | | By: | | |
/s/ David Friedberg
Name: David Friedberg
職務:首席執行官 |
|
| | | | LAVORO AGRO LIMITED | | ||||||
| | | | By: | | |
/s/ Ruy Marcos Laguna Cunha
|
| |||
| | | | | | | Name: | | | 魯伊·馬科斯·拉古納·庫尼亞 | |
| | | | | | | Title: | | | Director | |
| | | | By: | | |
/s/ Laurence Beltrão Gomes
|
| |||
| | | | | | | Name: | | | Laurence Beltrão Gomes | |
| | | | | | | Title: | | | 首席財務官 | |
| | | | LAVORO LIMITED | | ||||||
| | | | By: | | |
/s/ Daniel Fisberg
|
| |||
| | | | | | | Name: | | | Daniel Fisberg | |
| | | | | | | Title: | | | Director | |
| | | | By: | | |
/s/ Peter Estermann
|
| |||
| | | | | | | Name: | | | Peter Estermann | |
| | | | | | | Title: | | | Director | |
| | | | 私募股權投資V,L.P. | | |||
| | | | By: | | |
/s/ Ricardo Scavazza
Name: Ricardo Scavazza
Title: Partner 地址:美國德州19807,威爾明頓肯尼特派克4001302室 |
|
| | | | 巴西私募股權投資機會V,L.P. | | |||
| | | | By: | | |
/s/ Ricardo Scavazza
Name: Ricardo Scavazza
Title: Partner 地址:美國德州19807,威爾明頓肯尼特派克4001302室 |
|
| | | | PE FUND V, L.P. | | |||
| | | | By: | | |
/s/ Ricardo Scavazza
Name: Ricardo Scavazza
Title: Partner 地址:美國德州19807,威爾明頓肯尼特派克4001302室 |
|
| | | | PBPE FUND V (CAYMAN 2), L.P. | | |||
| | | | By: | | |
/s/ Ricardo Scavazza
Name: Ricardo Scavazza
Title: Partner 地址:開曼羣島KY1-1104大開曼Uland House郵政信箱309號 |
|
Shareholder
|
| |
Shares
|
| |||
私募股權投資V,L.P.
|
| | | | 32.70 | | |
巴西私募股權投資機會V,L.P.
|
| | | | 32.65 | | |
PE Fund V, L.P.
|
| | | | 32.03 | | |
PBPE Fund V (Cayman 2), L.P.
|
| | | | 2.62 | | |
TOTAL
|
| | | | 100 | | |
| | | | TPB收購公司I | | |||
| | | | By: | | |
/s/ David Friedberg
Name: David Friedberg
職務:首席執行官 |
|
| SUBSCRIBER: | | | ||
| 訂閲者簽名: | | | 聯合認購人簽名(如果適用): | |
| By: | | | By: | |
|
Name:
Title: |
| |
Name:
Title: |
|
| Date: | | | | |
| 訂閲者名稱: | | | 聯合認購人姓名(如果適用): | |
|
(請打印。請註明姓名和
以上簽名者身份) |
| |
(請打印。請註明姓名和
以上簽名者身份) |
|
|
證券登記名稱
(如果與上面直接列出的訂閲者名稱不同): |
| | | |
| Email Address: | | | | |
| 如果有共同投資者,請勾選一個: | | | | |
| 擁有生存權的☐聯名租户 | | | | |
| ☐ Tenants-in-Common | | | | |
| ☐ Community Property | | | | |
| The Subscriber’s EIN: | | | Joint Subscriber’s EIN: | |
| 營業地址-街道: | | | 郵寄地址-街道(如果不同): | |
|
|
| |
|
|
|
City, State, Zip:
|
| |
City, State, Zip:
|
|
| Attn: | | | Attn: | |
| Telephone No.: | | |
|
|
| Facsimile No.: | | | Facsimile No.: | |
|
認購中發行的股份:
|
| | | |
| Applicable Purchase Price: $ . | | | | |
| | | | COMPANY: | | ||||||
| | | | LAVORO LIMITED | | ||||||
| | | | By: | | |
|
| |||
| | | | | | | Name: | | | Daniel Fisberg | |
| | | | | | | Title: | | | Director | |
| | | | By: | | |
|
| |||
| | | | | | | Name: | | | Peter Estermann | |
| | | | | | | Title: | | | Director | |
| | | | HOLDERS: | | ||||||
| | | | TPB收購保薦人I,LLC | | ||||||
| | | | By: | | |
|
| |||
| | | | | | | Name: | | | David Friedberg | |
| | | | | | | Title: | | | Manager | |
| | | |
William Hauser
|
| ||||||
| | | |
Bharat Vasan
|
| ||||||
| | | |
Kerry Whorton Cooper
|
| ||||||
| | | |
Neil Renninger
|
| ||||||
| | | |
April Underwood
|
|
| | | | NEW HOLDERS: | | ||||||
| | | | [適用於作為實體的新持有人] | | ||||||
| | | | [•] | | ||||||
| | | | By: | | |
|
| |||
| | | | | | | Name: | | | | |
| | | | | | | Title: | | | |