|
摘要
|
| | | | 1 | | |
|
參與收購的各方
|
| | | | 1 | | |
|
收購
|
| | | | 1 | | |
|
收購注意事項
|
| | | | 2 | | |
|
需要股東批准
|
| | | | 2 | | |
|
特別會議
|
| | | | 2 | | |
|
公司董事會推薦
|
| | | | 3 | | |
|
財務顧問的意見
|
| | | | 3 | | |
|
公司董事和高管在收購中的利益
|
| | | | 3 | | |
|
問答
|
| | | | 5 | | |
|
前瞻性陳述
|
| | | | 10 | | |
|
特別會議
|
| | | | 11 | | |
|
日期、時間和地點
|
| | | | 11 | | |
|
特別會議的目的
|
| | | | 11 | | |
|
記錄日期;有投票權的股份;法定人數
|
| | | | 11 | | |
|
出席特別會議
|
| | | | 11 | | |
|
需要投票;棄權和中間人不投票
|
| | | | 11 | | |
|
Wilks持有的股份
|
| | | | 12 | | |
|
代理投票
|
| | | | 12 | | |
|
代理的可撤銷性
|
| | | | 12 | | |
|
董事會推薦
|
| | | | 13 | | |
|
代理徵集
|
| | | | 13 | | |
|
其他事項
|
| | | | 13 | | |
|
關於特別會議代理材料供應的重要通知
|
| | | | 13 | | |
|
特別會議材料入户
|
| | | | 13 | | |
|
問題和其他信息
|
| | | | 14 | | |
|
收購
|
| | | | 15 | | |
|
參與收購的各方
|
| | | | 15 | | |
|
收購效果
|
| | | | 15 | | |
|
收購注意事項
|
| | | | 15 | | |
|
收購背景
|
| | | | 16 | | |
|
董事會的建議和收購原因
|
| | | | 23 | | |
|
財務顧問的意見
|
| | | | 27 | | |
|
收購的財務報表
|
| | | | 34 | | |
|
公司董事和高管在收購中的利益
|
| | | | 35 | | |
|
賠償
|
| | | | 35 | | |
|
會計處理
|
| | | | 35 | | |
|
收購的監管審批
|
| | | | 35 | | |
|
提案1:批准發行道森普通股
根據可轉換票據的條款,轉給Wilks Brothers,LLC 納斯達克上市規則第5635(A)條 |
| | | | 36 | | |
|
提案2:特別會議休會
|
| | | | 37 | | |
|
某些受益所有者和管理層的擔保所有權
|
| | | | 42 | | |
|
未來股東提案
|
| | | | 43 | | |
|
您可以在哪裏找到更多信息
|
| | | | 43 | | |
|
其他
|
| | | | 45 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
以百萬為單位的$
|
| |
2021A
|
| |
2022A
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| ||||||||||||||||||
總收入
|
| | | $ | 24.7 | | | | | $ | 37.5 | | | | | $ | 74.0 | | | | | $ | 81.4 | | | | | $ | 89.5 | | | | | $ | 98.5 | | |
調整後的EBITDA(1)
|
| | | $ | (16.5) | | | | | $ | (10.8) | | | | | $ | 7.4 | | | | | $ | 12.3 | | | | | $ | 14.6 | | | | | $ | 17.2 | | |
資本支出
|
| | | $ | 0.5 | | | | | $ | 1.8 | | | | | $ | 3.0 | | | | | $ | 3.0 | | | | | $ | 5.0 | | | | | $ | 10.0 | | |
未加槓桿的自由現金流(2)
|
| | | $ | (16.9) | | | | | $ | (16.2) | | | | | $ | 7.7 | | | | | $ | 5.6 | | | | | $ | 9.9 | | | | | $ | 4.5 | | |
精選公司分析
|
| |
贈送:
|
| |
獲取:
|
| ||||||
2023E息税前利潤
|
| | | $ | 10.4 – $12.6 | | | | | $ | 17.6 – $26.6 | | |
2024E EBITDA
|
| | | $ | 10.9 – $14.5 | | | | | $ | 14.9 – $24.5 | | |
貼現現金流分析
|
| | | $ | 14.3 – $16.4 | | | | | $ | 27.2 – $33.8 | | |
精選公司分析
|
| |
贈送:
|
| |
獲取:
|
| ||||||
2023E息税前利潤
|
| | | $ | 10.4 – $12.6 | | | | | $ | 13.8 – $21.9 | | |
2024E EBITDA
|
| | | $ | 10.9 – $14.5 | | | | | $ | 11.1 – $19.8 | | |
貼現現金流分析
|
| | | $ | 14.3 – $16.4 | | | | | $ | 20.5 – $26.3 | | |
精選公司分析
|
| |
贈送:
|
| |
獲取:
|
| ||||||
2023E息税前利潤
|
| | | $ | 10.4 – $12.6 | | | | | $ | 10.1 – $17.3 | | |
2024E EBITDA
|
| | | $ | 10.9 – $14.5 | | | | | $ | 7.4 – $15.2 | | |
貼現現金流分析
|
| | | $ | 14.3 – $16.4 | | | | | $ | 13.8 – $18.8 | | |
| | |
道森地球物理
公司歷史 金額 |
| |
佈雷肯裏奇
地球物理有限責任公司 歷史金額 |
| |
形式
調整 |
| |
形式
組合 金額 |
| ||||||||||||
營業收入
|
| | | $ | 37,480 | | | | | $ | 16,892 | | | | | $ | (2,201) (a) | | | | | $ | 52,171 | | |
運營成本: | | | | | | | | | | | | | | | | | | | | | | | | | |
運營費用
|
| | | | 37,910 | | | | | | 11,164 | | | | | | (2,201) (a) | | | | | | 46,873 | | |
一般和行政
|
| | | | 13,785 | | | | | | 1,727 | | | | | | | | | | | | 15,512 | | |
折舊及攤銷
|
| | | | 9,795 | | | | | | 2,129 | | | | | | | | | | | | 11,924 | | |
| | | | | 61,490 | | | | | | 15,020 | | | | | | (2,201) (a) | | | | | | 74,309 | | |
運營(虧損)收入
|
| | | | (24,010) | | | | | | 1,872 | | | | | | — | | | | | | (22,138) | | |
其他收入(費用): | | | | | | | | | | | | | | | | | | | | | | | | | |
利息收入
|
| | | | 316 | | | | | | 1 | | | | | | | | | | | | 317 | | |
利息支出
|
| | | | (31) | | | | | | | | | | | | | | | | | | (31) | | |
其他收入(費用),淨額
|
| | | | 415 | | | | | | (4) | | | | | | | | | | | | 411 | | |
員工留任積分收益
|
| | | | 2,966 | | | | | | | | | | | | | | | | | | 2,966 | | |
所得税前(虧損)收入
|
| | | | (20,344) | | | | | | 1,869 | | | | | | — | | | | | | (18,475) | | |
所得税優惠(費用): | | | | | | | | | | | | | | | | | | | | | | | | | |
當前
|
| | | | 9 | | | | | | | | | | | | | | | | | | 9 | | |
延期
|
| | | | (116) | | | | | | | | | | | | | | | | | | (116) | | |
| | | | | (107) | | | | | | — | | | | | | — | | | | | | (107) | | |
淨(虧損)收入
|
| | | $ | (20,451) | | | | | $ | 1,869 | | | | | $ | — | | | | | $ | (18,582) | | |
普通股每股基本虧損
|
| | | $ | (0.86) | | | | | $ | — | | | | | $ | 0.12 (b) | | | | | $ | (0.74) | | |
普通股每股攤薄虧損
庫存 |
| | | $ | (0.86) | | | | | $ | — | | | | | $ | 0.12 (b) | | | | | $ | (0.74) | | |
加權平均等值已發行普通股
|
| | | | 23,782,796 | | | | | | — | | | | | | 1,188,235 (b) | | | | | | 24,971,031 | | |
加權平均等值已發行普通股 - 假設
稀釋 |
| | |
|
23,782,796
|
| | | |
|
—
|
| | | |
|
1,188,235 (b)
|
| | | |
|
24,971,031
|
| |
| | |
道森地球物理
公司歷史 金額 |
| |
佈雷肯裏奇
地球物理有限責任公司 未經審計的 歷史金額 |
| |
形式
調整 |
| |
形式
組合 金額 |
| ||||||||||||
營業收入
|
| | | $ | 24,695 | | | | | $ | 5,352 | | | | | $ | | | | | $ | 30,047 | | | |
運營成本: | | | | | | | | | | | | | | | | | | | | | | | | | |
運營費用
|
| | | | 29,016 | | | | | | 3,955 | | | | | | | | | | | | 32,971 | | |
一般和行政
|
| | | | 12,046 | | | | | | 1,590 | | | | | | | | | | | | 13,636 | | |
折舊及攤銷
|
| | | | 12,863 | | | | | | 2,203 | | | | | | | | | | | | 15,066 | | |
| | | | | 53,925 | | | | | | 7,748 | | | | | | — | | | | | | 61,673 | | |
運營(虧損)收入
|
| | | | (29,230) | | | | | | (2,396) | | | | | | — | | | | | | (31,626) | | |
其他收入(費用): | | | | | | | | | | | | | | | | | | | | | | | | | |
利息收入
|
| | | | 220 | | | | | | 16 | | | | | | | | | | | | 236 | | |
利息支出
|
| | | | (21) | | | | | | | | | | | | | | | | | | (21) | | |
其他收入(費用),淨額
|
| | | | (86) | | | | | | 78 | | | | | | | | | | | | (8) | | |
員工留任積分收益
|
| | | | — | | | | | | | | | | | | | | | | | | — | | |
所得税前(虧損)收入
|
| | | | (29,117) | | | | | | (2,302) | | | | | | — | | | | | | (31,419) | | |
所得税優惠(費用): | | | | | | | | | | | | | | | | | | | | | | | | | |
當前
|
| | | | 27 | | | | | | (37) | | | | | | | | | | | | (10) | | |
延期
|
| | | | (1) | | | | | | | | | | | | | | | | | | (1) | | |
| | | | | 26 | | | | | | (37) | | | | | | — | | | | | | (11) | | |
淨(虧損)收入
|
| | | $ | (29,091) | | | | | $ | (2,339) | | | | | $ | — | | | | | $ | (31,430) | | |
普通股每股基本虧損
|
| | | $ | (1.23) | | | | | $ | — | | | | | $ | (0.04) (b) | | | | | $ | (1.27) | | |
普通股每股攤薄虧損
|
| | | $ | (1.23) | | | | | $ | — | | | | | $ | (0.04) (b) | | | | | $ | (1.27) | | |
加權平均等值已發行普通股
|
| | | | 23,570,455 | | | | | | — | | | | | | 1,188,235 (b) | | | | | | 24,758,690 | | |
加權平均等值已發行普通股 - 假設
稀釋 |
| | |
|
23,570,455
|
| | | |
|
—
|
| | | |
|
1,188,235 (b)
|
| | | |
|
24,758,690
|
| |
受益人姓名
|
| |
數量:
個共享 受益 擁有 |
| |
百分比:
個共享 受益 擁有 |
| ||||||
Stephen C.Jumper
|
| | | | 0 | | | | | | 0.00% | | |
C.雷·託拜厄斯
|
| | | | 0 | | | | | | 0.00% | | |
詹姆斯·K·布拉塔
|
| | | | 0 | | | | | | 0.00% | | |
安東尼·克拉克
|
| | | | 0 | | | | | | 0.00% | | |
馬修·威爾克斯(3)
|
| | | | 0 | | | | | | 0.00% | | |
布魯斯·布拉德利
|
| | | | 0 | | | | | | 0.00% | | |
阿爾伯特·康利
|
| | | | 0 | | | | | | 0.00% | | |
何塞·卡洛斯·費爾南德斯
|
| | | | 0 | | | | | | 0.00% | | |
謝爾蓋·克雷洛夫(4)
|
| | | | 0 | | | | | | 0.00% | | |
作為一個整體,我們所有現任董事和高管
|
| | | | 0 | | | | | | 0.00% | | |
其他5%的股東: | | | | | | | | | | | | | |
Wilks Brothers,LLC(1)
|
| | | | 18,847,330(2) | | | | | | 75.39% | | |
| 本金:9880,000.50美元 | | |
發行日期:2023年3月24日
|
|