| | |
第
頁
|
| |||
關於本招股説明書
|
| | | | i | | |
選定的定義
|
| | | | i | | |
財務信息展示
|
| | | | III | | |
關鍵績效指標
|
| | | | III | | |
行業和市場數據
|
| | | | III | | |
商標
|
| | | | iv | | |
有關前瞻性陳述的告誡説明
|
| | | | v | | |
招股説明書摘要
|
| | | | 1 | | |
產品概要條款
|
| | | | 6 | | |
風險因素
|
| | | | 7 | | |
使用收益
|
| | | | 54 | | |
股利政策
|
| | | | 55 | | |
大寫
|
| | | | 56 | | |
管理層對財務狀況和經營成果的討論和分析
|
| | | | 57 | | |
業務
|
| | | | 90 | | |
董事會和執行管理層
|
| | | | 110 | | |
董事和高管薪酬
|
| | | | 116 | | |
證券説明
|
| | | | 120 | | |
某些關係和關聯人交易
|
| | | | 134 | | |
大股東
|
| | | | 138 | | |
出售證券持有人
|
| | | | 140 | | |
徵税
|
| | | | 144 | | |
分銷計劃
|
| | | | 154 | | |
與產品相關的費用
|
| | | | 156 | | |
美國證券法規定的民事責任的可執行性
|
| | | | 157 | | |
專家
|
| | | | 158 | | |
法律事務
|
| | | | 158 | | |
您可以在哪裏找到更多信息
|
| | | | 158 | | |
財務報表及財務報表附註
|
| | | | F-1 | | |
| | |
截至
2023年6月30日 |
| |||
| | |
(美元千元)
|
| |||
現金(1) | | | | | 68,581 | | |
總負債
|
| | | | — | | |
股東權益/(虧損) | | | | | | | |
新增實收資本
|
| | | | 24,000 | | |
股份支付準備金
|
| | | | 144,608 | | |
翻譯保留
|
| | | | 4,474 | | |
累計虧損
|
| | | | (308,851) | | |
股東權益總額/(虧損)
|
| | | | (135,769) | | |
總市值(2)
|
| | | | (135,769) | | |
| | |
H1 2021
|
| |
H2 2021
|
| |
H1 2022
|
| |
H2 2022
|
| ||||||||||||
月度付款人換算
|
| | | | 5.2% | | | | | | 7.3% | | | | | | 4.7% | | | | | | 4.1% | | |
| | |
截至6個月的時間
06月30日 |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
(美元千元)
|
| |||||||||
收入 | | | | | 234,139 | | | | | | 252,780 | | |
不包括折舊和攤銷的成本和費用 | | | | | | | | | | | | | |
收入成本:
|
| | | | | | | | | | | | |
平臺佣金
|
| | | | (56,428) | | | | | | (68,839) | | |
遊戲運營成本
|
| | | | (26,785) | | | | | | (20,540) | | |
其他營業收入
|
| | | | 1,539 | | | | | | 376 | | |
銷售和營銷費用
|
| | | | (129,135) | | | | | | (91,289) | | |
一般和行政費用
|
| | | | (14,796) | | | | | | (14,808) | | |
應收貿易賬款和應收貸款減值損失
|
| | | | (4,296) | | | | | | (3,919) | | |
總成本和費用,不包括折舊和攤銷
|
| | | | (229,901) | | | | | | (199,019) | | |
折舊及攤銷
|
| | | | (2,903) | | | | | | (3,617) | | |
運營利潤
|
| | | | 1,335 | | | | | | 50,144 | | |
財務收入
|
| | | | 3,042 | | | | | | 335 | | |
財務費用
|
| | | | (1,992) | | | | | | (1,279) | | |
認股權證債務和其他金融工具的公允價值變動
|
| | | | 10,547 | | | | | | 7,268 | | |
權益會計聯營公司的虧損份額
|
| | | | (515) | | | | | | (1,640) | | |
所得税前利潤
|
| | | | 12,417 | | | | | | 54,828 | | |
所得税費用
|
| | | | (1,074) | | | | | | (2,090) | | |
當期利潤(税後淨額)
|
| | | | 11,343 | | | | | | 52,738 | | |
公司股權持有人應佔權益
|
| | | | 11,343 | | | | | | 53,063 | | |
歸因於非控股權益
|
| | | | — | | | | | | (325) | | |
| | |
截至6個月的時間
06月30日 |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
(美元千元)
|
| |||||||||
其他綜合收益 | | | | | | | | | | | | | |
隨後將或可能重新分類為損益的項目
|
| | | | 1,007 | | | | | | 3,177 | | |
外幣折算差額
|
| | | | 981 | | | | | | 3,177 | | |
其他
|
| | | | 26 | | | | | | — | | |
本年度扣除税後的綜合收入總額
|
| | | | 12,350 | | | | | | 55,915 | | |
公司股權持有人應佔權益
|
| | | | 12,350 | | | | | | 56,240 | | |
歸因於非控股權益
|
| | | | — | | | | | | (325) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020(1)
|
| |||||||||
| | |
(美元千元)
|
| |||||||||||||||
收入 | | | | | 479,688 | | | | | | 434,094 | | | | | | 260,892 | | |
不包括折舊和攤銷的成本和費用 | | | | | | | | | | | | | | | | | | | |
收入成本:
|
| | | | | | | | | | | | | | | | | | |
平臺佣金
|
| | | | (129,623) | | | | | | (117,229) | | | | | | (75,163) | | |
遊戲運營成本
|
| | | | (44,036) | | | | | | (18,945) | | | | | | (17,390) | | |
其他營業收入
|
| | | | 1,327 | | | | | | — | | | | | | — | | |
銷售和營銷費用
|
| | | | (152,674) | | | | | | (270,065) | | | | | | (165,756) | | |
一般和行政費用
|
| | | | (36,119) | | | | | | (23,031) | | | | | | (3,689) | | |
權益會計聯營公司的商譽和投資‘
減值 |
| | | | (62,828) | | | | | | — | | | | | | — | | |
股票上市費用
|
| | | | — | | | | | | (125,438) | | | | | | — | | |
應收貿易賬款和應收貸款減值損失
|
| | | | (29,987) | | | | | | (102) | | | | | | — | | |
總成本和費用,不包括折舊和攤銷
|
| | | | (453,940) | | | | | | (554,810) | | | | | | (261,998) | | |
折舊及攤銷
|
| | | | (6,901) | | | | | | (2,540) | | | | | | (561) | | |
運營利潤/(虧損)
|
| | | | 18,847 | | | | | | (123,256) | | | | | | (1,667) | | |
財務收入
|
| | | | 1,868 | | | | | | 79 | | | | | | 1,998 | | |
財務費用
|
| | | | (2,191) | | | | | | (3,220) | | | | | | (220) | | |
認股權證債務和其他金融工具的公允價值變動
|
| | | | 2,767 | | | | | | 10,080 | | | | | | — | | |
權益會計聯營公司的虧損份額
|
| | | | (10,121) | | | | | | — | | | | | | — | | |
所得税前利潤/(虧損)
|
| | | | 11,170 | | | | | | (116,317) | | | | | | 111 | | |
所得税費用
|
| | | | (3,760) | | | | | | (1,127) | | | | | | (862) | | |
本年度的利潤/(虧損),税後淨額
|
| | | | 7,410 | | | | | | (117,444) | | | | | | (751) | | |
公司股權持有人應佔權益
|
| | | | 7,303 | | | | | | (117,455) | | | | | | (751) | | |
歸因於非控股權益
|
| | | | 107 | | | | | | 11 | | | | | | — | | |
其他綜合收益/(虧損)
|
| | | | | | | | | | | | | | | | | | |
隨後將或可能重新分類為損益的項目
|
| | | | 3,338 | | | | | | 11 | | | | | | 15 | | |
外幣折算差額
|
| | | | 3,456 | | | | | | 36 | | | | | | — | | |
其他
|
| | | | (118) | | | | | | (25) | | | | | | 15 | | |
本年度扣除税後的綜合收益/(虧損)總額
|
| | | | 10,748 | | | | | | (117,433) | | | | | | (736) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020(1)
|
| |||||||||
| | |
(美元千元)
|
| |||||||||||||||
公司股權持有人應佔權益
|
| | | | 10,641 | | | | | | (117,444) | | | | | | (736) | | |
歸因於非控股權益
|
| | | | 107 | | | | | | 11 | | | | |
|
—
|
| |
| | |
截至6個月的時間
06月30日 |
| |
年終了
12月31日 |
| ||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||||||||
DAU(千)(1)
|
| | | | N/P | | | | | | N/P | | | | | | 1,186 | | | | | | 1,048 | | | | | | 896 | | |
MAU(單位:百萬)(2)
|
| | | | N/P | | | | | | N/P | | | | | | 7.6 | | | | | | 5.9 | | | | | | 5.7 | | |
MPU(千)(3)
|
| | | | 387 | | | | | | 359 | | | | | | 335 | | | | | | 362 | | | | | | 284 | | |
月度付款人換算(4)
|
| | | | N/P | | | | | | N/P | | | | | | 4.4% | | | | | | 6.1% | | | | | | 5.0% | | |
ABPPU(美元)(5)
|
| | | | 85 | | | | | | 106 | | | | | | 107 | | | | | | 123 | | | | | | 126 | | |
預訂量(以千美元為單位)(6)
|
| | | | 213,773 | | | | | | 239,406 | | | | | | 449,446 | | | | | | 561,993 | | | | | | 445,495(7) | | |
| | |
截至6個月的時間
06月30日 |
| |
差異
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
(美元千元)
|
| |
(%)
|
| ||||||||||||
| | |
(美元千元)
|
| | | | | | | | | | | | | |||||||||
收入 | | | | | 234,139 | | | | | | 252,780 | | | | | | (18,641) | | | | | | (7)% | | |
不包括折舊和攤銷的成本和費用
|
| | | | | | | | | | | | | | | | | | | | | | | | |
收入成本:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
平臺佣金
|
| | | | (56,428) | | | | | | (68,839) | | | | | | 12,411 | | | | | | (18)% | | |
遊戲運營成本
|
| | | | (26,785) | | | | | | (20,540) | | | | | | (6,245) | | | | | | 30% | | |
其他營業收入
|
| | | | 1,539 | | | | | | 376 | | | | | | 1,163 | | | | | | 不適用 | | |
銷售和營銷費用
|
| | | | (129,135) | | | | | | (91,289) | | | | | | (37,846) | | | | | | 40% | | |
一般和行政費用
|
| | | | (14,796) | | | | | | (14,808) | | | | | | 12 | | | | | | (0)% | | |
應收貿易賬款和應收貸款減值損失
|
| | | | (4,296) | | | | | | (3,919) | | | | | | (377) | | | | | | 10% | | |
總成本和費用,不包括折舊和攤銷
|
| | | | (229,901) | | | | | | (199,019) | | | | | | (30,882) | | | | | | 16% | | |
折舊及攤銷
|
| | | | (2,903) | | | | | | (3,617) | | | | | | 714 | | | | | | (20)% | | |
運營利潤
|
| | | | 1,335 | | | | | | 50,144 | | | | | | (48,809) | | | | | | (97)% | | |
財務收入
|
| | | | 3,042 | | | | | | 335 | | | | | | 2,707 | | | | | | 不適用 | | |
財務費用
|
| | | | (1,992) | | | | | | (1,279) | | | | | | (713) | | | | | | 56% | | |
認股權證債務及其他公允價值變動
金融工具 |
| | | | 10,547 | | | | | | 7,268 | | | | | | 3,279 | | | | | | 45% | | |
權益會計聯營公司的虧損份額
|
| | | | (515) | | | | | | (1,640) | | | | | | 1,125 | | | | | | (69)% | | |
所得税前利潤
|
| | | | 12,417 | | | | | | 54,828 | | | | | | (42,411) | | | | | | (77)% | | |
所得税費用
|
| | | | (1,074) | | | | | | (2,090) | | | | | | 1,016 | | | | | | (49)% | | |
當期利潤(税後淨額)
|
| | | | 11,343 | | | | | | 52,738 | | | | | | (41,395) | | | | | | (78)% | | |
公司股權持有人應佔權益
|
| | | | 11,343 | | | | | | 53,063 | | | | | | (41,720) | | | | | | (79)% | | |
歸因於非控股權益
|
| | | | — | | | | | | (325) | | | | | | 325 | | | | | | 不適用 | | |
其他綜合收益 | | | | | | | | | | | | | | | | | | | | | | | | | |
隨後將或可能重新分類為利潤或
的項目
虧損 |
| | | | 1,007 | | | | | | 3,177 | | | | | | (2,170) | | | | | | (68)% | | |
外幣折算差額
|
| | | | 981 | | | | | | 3,177 | | | | | | (2,196) | | | | | | (69)% | | |
其他
|
| | | | 26 | | | | | | — | | | | | | 26 | | | | | | 不適用 | | |
本年度扣除税後的綜合收入總額
|
| | | | 12,350 | | | | | | 55,915 | | | | | | (43,565) | | | | | | (78)% | | |
公司股權持有人應佔權益
|
| | | | 12,350 | | | | | | 56,240 | | | | | | (43,890) | | | | | | (78)% | | |
歸因於非控股權益
|
| | | | — | | | | | | (325) | | | | | | 325 | | | | | | 不適用 | | |
| | |
截至6個月的時間
06月30日 |
| |
差異
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
(美元千元)
|
| |
(%)
|
| ||||||||||||
按類型劃分的收入:
|
| |
(美元千元)
|
| | | | | | | | ||||||||||||||
遊戲內購買
|
| | | | 218,339 | | | | | | 241,958 | | | | | | (23,619) | | | | | | (10)% | | |
廣告
|
| | | | 15,800 | | | | | | 10,822 | | | | | | 4,978 | | | | | | 46% | | |
合計 | | | | | 234,139 | | | | | | 252,780 | | | | | | (18,641) | | | | | | (7)% | | |
按玩家地理位置劃分的收入:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
美國
|
| | | | 84,436 | | | | | | 81,385 | | | | | | 3,051 | | | | | | 4% | | |
歐洲
|
| | | | 55,729 | | | | | | 53,485 | | | | | | 2,244 | | | | | | 4% | | |
亞洲
|
| | | | 57,421 | | | | | | 68,367 | | | | | | (10,946) | | | | | | (16)% | | |
其他
|
| | | | 36,553 | | | | | | 49,543 | | | | | | (12,990) | | | | | | (26)% | | |
合計 | | | | | 234,139 | | | | | | 252,780 | | | | | | (18,641) | | | | | | (7)% | | |
| | |
截至2013年12月31日的年度
|
| |
差異
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
(美元,單位:
千人) |
| |
(%)
|
| ||||||||||||
| | |
(美元千元)
|
| | | | | | | | | | | | | |||||||||
收入 | | | | | 479,688 | | | | | | 434,094 | | | | | | 45,594 | | | | | | 11% | | |
不包括折舊和攤銷的成本和費用 | | | | | | | | | | | | | | | | | | | | | | | | | |
收入成本:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
平臺佣金
|
| | | | (129,623) | | | | | | (117,229) | | | | | | (12,394) | | | | | | 11% | | |
遊戲運營成本
|
| | | | (44,036) | | | | | | (18,945) | | | | | | (25,091) | | | | | | 不適用 | | |
其他營業收入
|
| | | | 1,327 | | | | | | — | | | | | | 1,327 | | | | | | 100% | | |
銷售和營銷費用
|
| | | | (152,674) | | | | | | (270,065) | | | | | | 117,391 | | | | | | (43)% | | |
一般和行政費用
|
| | | | (36,119) | | | | | | (23,031) | | | | | | (13,088) | | | | | | 57% | | |
計入聯營公司減值的商譽和投資
|
| | | | (62,828) | | | | | | — | | | | | | (62,828) | | | | | | 100% | | |
股票上市費用
|
| | | | — | | | | | | (125,438) | | | | | | 125,438 | | | | | | (100)% | | |
應收貿易賬款和應收貸款減值損失
|
| | | | (29,987) | | | | | | (102) | | | | | | (29,885) | | | | | | 不適用 | | |
總成本和費用,不包括折舊和攤銷
|
| | | | (453,940) | | | | | | (554,810) | | | | | | 100,870 | | | | | | (18)% | | |
折舊及攤銷
|
| | | | (6,901) | | | | | | (2,540) | | | | | | (4,361) | | | | | | 不適用 | | |
運營利潤/(虧損)
|
| | | | 18,847 | | | | | | (123,256) | | | | | | 142,103 | | | | | | 不適用 | | |
財務收入
|
| | | | 1,868 | | | | | | 79 | | | | | | 1,789 | | | | | | 不適用 | | |
財務費用
|
| | | | (2,191) | | | | | | (3,220) | | | | | | 1,029 | | | | | | (32)% | | |
認股權證債務和其他財務事項的公允價值變動
儀器 |
| | | | 2,767 | | | | | | 10,080 | | | | | | (7,313) | | | | | | (73)% | | |
權益會計聯營公司的虧損份額
|
| | | | (10,121) | | | | | | — | | | | | | (10,121) | | | | | | 100% | | |
所得税前利潤/(虧損)
|
| | | | 11,170 | | | | | | (116,317) | | | | | | 127,487 | | | | | | 不適用 | | |
所得税費用
|
| | | | (3,760) | | | | | | (1,127) | | | | | | (2,633) | | | | | | 不適用 | | |
本年度的利潤/(虧損),税後淨額
|
| | |
|
7,410
|
| | | |
|
(117,444)
|
| | | | | 124,854 | | | | | | 不適用 | | |
公司股權持有人應佔權益
|
| | | | 7,303 | | | | | | (117,455) | | | | | | 124,758 | | | | | | 不適用 | | |
歸因於非控股權益
|
| | | | 107 | | | | | | 11 | | | | | | 96 | | | | | | 不適用 | | |
其他綜合收益/(虧損) | | | | | | | | | | | | | | | | | | | | | | | | | |
隨後將或可能重新分類為損益的項目
|
| | | | 3,338 | | | | | | 11 | | | | | | 3,327 | | | | | | 不適用 | | |
外幣折算差額
|
| | | | 3,456 | | | | | | 36 | | | | | | 3,420 | | | | | | 不適用 | | |
其他 | | | | | (118) | | | | | | (25) | | | | | | (93) | | | | | | 不適用 | | |
本年度扣除税後的綜合收益/(虧損)總額
|
| | | | 10,748 | | | | | | (117,433) | | | | | | 128,181 | | | | | | 不適用 | | |
公司股權持有人應佔權益
|
| | | | 10,641 | | | | | | (117,444) | | | | | | 128,085 | | | | | | 不適用 | | |
歸因於非控股權益
|
| | | | 107 | | | | | | 11 | | | | | | 96 | | | | | | 不適用 | | |
| | |
截至2013年12月31日的年度
|
| |
差異
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
(美元,單位:
千人) |
| |
(%)
|
| ||||||||||||
| | |
(美元千元)
|
| | | | | | | | | | | | | |||||||||
按類型劃分的收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
遊戲內購買
|
| | | | 459,660 | | | | | | 406,594 | | | | | | 53,066 | | | | | | 13% | | |
廣告
|
| | | | 20,028 | | | | | | 27,500 | | | | | | (7,472) | | | | | | (27)% | | |
合計 | | | | | 479,688 | | | | | | 434,094 | | | | | | 45,594 | | | | | | 11% | | |
按玩家地理位置劃分的收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
美國
|
| | | | 160,314 | | | | | | 136,570 | | | | | | 23,744 | | | | | | 17% | | |
歐洲
|
| | | | 101,320 | | | | | | 93,620 | | | | | | 7,700 | | | | | | 8% | | |
亞洲
|
| | | | 124,322 | | | | | | 106,404 | | | | | | 17,918 | | | | | | 17% | | |
其他
|
| | | | 93,732 | | | | | | 97,500 | | | | | | (3,768) | | | | | | (4)% | | |
合計 | | | | | 479,688 | | | | | | 434,094 | | | | | | 45,594 | | | | | | 11% | | |
| | |
截至2013年12月31日的年度
|
| |
差異
|
| ||||||||||||||||||
| | |
2021
|
| |
2020(1)
|
| |
(美元,單位:
千人) |
| |
(%)
|
| ||||||||||||
| | |
(美元千元)
|
| | | | | | | | | | | | | |||||||||
收入 | | | | | 434,094 | | | | | | 260,892 | | | | | | 173,202 | | | | | | 66% | | |
不包括折舊和攤銷的成本和費用 | | | | | | | | | | | | | | | | | | | | | | | | | |
收入成本:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
平臺佣金
|
| | | | (117,229) | | | | | | (75,163) | | | | | | (42,066) | | | | | | 56% | | |
遊戲運營成本
|
| | | | (18,945) | | | | | | (17,390) | | | | | | (1,555) | | | | | | 9% | | |
銷售和營銷費用
|
| | | | (270,167) | | | | | | (165,756) | | | | | | (104,411) | | | | | | 63% | | |
一般和行政費用
|
| | | | (23,031) | | | | | | (3,689) | | | | | | (19,342) | | | | | | 不適用 | | |
股票上市費用
|
| | | | (125,438) | | | | | | — | | | | | | (125,438) | | | | | | 100% | | |
總成本和費用,不包括折舊和攤銷
|
| | | | (554,810) | | | | | | (261,998) | | | | | | (292,812) | | | | | | 不適用 | | |
折舊及攤銷
|
| | | | (2,540) | | | | | | (561) | | | | | | (1,979) | | | | | | 不適用 | | |
運營收入/(虧損)
|
| | | | (123,256) | | | | | | (1,667) | | | | | | (121,589) | | | | | | 不適用 | | |
淨財務收入/(成本)
|
| | | | 6,939 | | | | | | 1,778 | | | | | | 5,161 | | | | | | 不適用 | | |
所得税前收入/(虧損)
|
| | | | (116,317) | | | | | | 111 | | | | | | (116,428) | | | | | | 不適用 | | |
所得税費用
|
| | | | (1,127) | | | | | | (862) | | | | | | (265) | | | | | | 31% | | |
當期税後收入/(虧損)
|
| | | | (117,444) | | | | | | (751) | | | | | | (116,693) | | | | | | 不適用 | | |
公司股權持有人應佔權益
|
| | | | (117,455) | | | | | | (751) | | | | | | (116,704) | | | | | | 不適用 | | |
歸因於非控股權益
|
| | | | 11 | | | | | | — | | | | | | 11 | | | | | | 100% | | |
其他綜合收益/(虧損)
|
| | | | 11 | | | | | | 15 | | | | | | (4) | | | | | | (27)% | | |
當期税後綜合收益/(虧損)合計
|
| | | | (117,433) | | | | | | (736) | | | | | | (116,697) | | | | | | 不適用 | | |
公司股權持有人應佔權益
|
| | | | (117,444) | | | | | | (736) | | | | | | (116,708) | | | | | | 不適用 | | |
歸因於非控股權益
|
| | | | 11 | | | | | | — | | | | | | 11 | | | | | | 100% | | |
| | |
截至2013年12月31日的年度
|
| |
差異
|
| ||||||||||||||||||
| | |
2021
|
| |
2020(1)
|
| |
(美元,單位:
千人) |
| |
(%)
|
| ||||||||||||
| | |
(美元千元)
|
| | | | | | | | | | | | | |||||||||
按類型劃分的收入: | | | | | | ||||||||||||||||||||
遊戲內購買
|
| | | | 406,594 | | | | | | 245,833 | | | | | | 160,761 | | | | | | 65% | | |
廣告
|
| | | | 27,500 | | | | | | 15,059 | | | | | | 12,441 | | | | | | 83% | | |
合計 | | | | | 434,094 | | | | | | 260,892 | | | | | | 173,202 | | | | | | 66% | | |
按玩家地理位置劃分的收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
美國
|
| | | | 136,570 | | | | | | 97,470 | | | | | | 39,100 | | | | | | 40% | | |
歐洲
|
| | | | 93,620 | | | | | | 61,494 | | | | | | 32,126 | | | | | | 52% | | |
亞洲
|
| | | | 106,404 | | | | | | 42,382 | | | | | | 64,022 | | | | | | 151% | | |
其他
|
| | | | 97,500 | | | | | | 59,546 | | | | | | 37,954 | | | | | | 64% | | |
合計 | | | | | 434,094 | | | | | | 260,892 | | | | | | 173,202 | | | | | | 66% | | |
| | |
截至6個月的時間
06月30日 |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
(美元千元)
|
| |||||||||
經營活動產生的淨現金流(用於)/產生的淨現金流量
|
| | | | (86) | | | | | | 39,564 | | |
用於投資活動的淨現金流
|
| | | | (18,348) | | | | | | (83,306) | | |
用於融資活動的淨現金流量
|
| | | | (787) | | | | | | (1,350) | | |
期末現金和現金等價物
|
| | | | 68,581 | | | | | | 99,077 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
|
2022
|
| |
2021
|
| |
2020(1)
|
| |||||||||||
|
(美元千元)
|
| |||||||||||||||||
經營活動 | | | | | | | | | | | | | | | | | | | |
本年度的利潤/(虧損),税後淨額
|
| | | | 7,410 | | | | | | (117,444) | | | | | | (751) | | |
調整: | | | | | | | | | | | | | | | | | | | |
折舊及攤銷
|
| | | | 6,901 | | | | | | 2,540 | | | | | | 561 | | |
基於股份的支付費用
|
| | | | 3,751 | | | | | | 3,761 | | | | | | 2,276 | | |
計入聯營公司減值的商譽和投資
|
| | | | 62,828 | | | | | | — | | | | | | — | | |
股票上市費用
|
| | | | — | | | | | | 125,438 | | | | | | — | | |
權益會計聯營公司的虧損份額
|
| | | | 10,121 | | | | | | — | | | | | | — | | |
收購收益
|
| | | | — | | | | | | (79) | | | | | | — | | |
應收貿易賬款和應收貸款減值損失
|
| | | | 29,987 | | | | | | 102 | | | | | | — | | |
財產和設備核銷
|
| | | | 454 | | | | | | — | | | | | | — | | |
無形資產減值損失
|
| | | | 547 | | | | | | — | | | | | | — | | |
認股權證債務和其他金融工具的公允價值變動
|
| | | | (2,767) | | | | | | (10,080) | | | | | | — | | |
解除看跌期權負債的折扣
|
| | | | 366 | | | | | | — | | | | | | — | | |
交易成本
|
| | | | 104 | | | | | | — | | | | | | — | | |
利息收入
|
| | | | (1,639) | | | | | | — | | | | | | — | | |
利息支出
|
| | | | 116 | | | | | | 91 | | | | | | 38 | | |
租賃修改收益
|
| | | | (11) | | | | | | — | | | | | | — | | |
處置集團銷售虧損
|
| | | | 4,969 | | | | | | — | | | | | | — | | |
ETF應計股息
|
| | | | (231) | | | | | | — | | | | | | — | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
|
2022
|
| |
2021
|
| |
2020(1)
|
| |||||||||||
|
(美元千元)
|
| |||||||||||||||||
應收貿易賬款核銷
|
| | | | 81 | | | | | | — | | | | | | — | | |
外匯(收益)/損失
|
| | | | 1,020 | | | | | | 2,809 | | | | | | (1,991) | | |
所得税費用
|
| | | | 3,760 | | | | | | 1,127 | | | | | | 862 | | |
| | | | | 127,767 | | | | | | 8,265 | | | | | | 995 | | |
營運資金變動 | | | | | | | | | | | | | | | | | | | |
(減少)/遞延平臺佣金增加
|
| | | | 21,851 | | | | | | (26,946) | | | | | | (52,465) | | |
(減少)/增加遞延收入
|
| | | | (30,242) | | | | | | 127,899 | | | | | | 184,603 | | |
貿易和其他應收賬款增加
|
| | | | (4,498) | | | | | | (12,682) | | | | | | (7,490) | | |
貿易和其他應付款增加/(減少)
|
| | | | 2,282 | | | | | | 9,600 | | | | | | (1,060) | | |
| | | | | (10,607) | | | | | | 97,871 | | | | | | 123,588 | | |
所得税(已繳)
|
| | | | (1,078) | | | | | | (617) | | | | | | (3,978) | | |
收到/(支付)利息
|
| | | | — | | | | | | 7 | | | | | | 19 | | |
經營活動產生的淨現金流
|
| | | | 116,082 | | | | | | 105,526 | | | | | | 120,624 | | |
投資活動 | | | | | | | | | | | | | | | | | | | |
無形資產收購
|
| | | | (64) | | | | | | (338) | | | | | | — | | |
購置財產和設備
|
| | | | (994) | | | | | | (1,099) | | | | | | (147) | | |
收購子公司取得的現金淨額
|
| | | | (54,113) | | | | | | (1,159) | | | | | | — | | |
對股權會計合夥人的投資
|
| | | | (17,970) | | | | | | — | | | | | | — | | |
已發放貸款
|
| | | | (31,659) | | | | | | (123) | | | | | | — | | |
償還貸款的收益
|
| | | | 746 | | | | | | — | | | | | | 508 | | |
收購其他投資
|
| | | | (67,729) | | | | | | — | | | | | | — | | |
投資活動產生/(用於)的淨現金流
|
| | | | (171,783) | | | | | | (2,719) | | | | | | 361 | | |
融資活動 | | | | | | | | | | | | | | | | | | | |
支付租賃債務
|
| | | | (2,013) | | | | | | (2,132) | | | | | | (341) | | |
應收貸款收益
|
| | | | 224 | | | | | | — | | | | | | — | | |
償還借款
|
| | | | — | | | | | | (49) | | | | | | (3,980) | | |
租賃利息
|
| | | | (115) | | | | | | (90) | | | | | | (26) | | |
已支付利息
|
| | | | — | | | | | | — | | | | | | (17) | | |
向股東支付股息和分配
|
| | | | — | | | | | | (160,366) | | | | | | (51,683) | | |
交易中獲得的現金
|
| | | | — | | | | | | 119,659 | | | | | | — | | |
用於融資活動的淨現金流量
|
| | | | (1,904) | | | | | | (42,978) | | | | | | (56,047) | | |
當期現金及現金等價物淨增長
|
| | | | (57,605) | | | | | | 59,829 | | | | | | 64,938 | | |
期初現金和現金等價物
|
| | | | 142,802 | | | | | | 84,557 | | | | | | 17,565 | | |
匯率變化對所持現金的影響
|
| | | | 1,577 | | | | | | (1,584) | | | | | | 2,054 | | |
期末現金和現金等價物
|
| | | | 86,774 | | | | | | 142,802 | | | | | | 84,557 | | |
| | |
按期間(1)到期付款
|
| |||||||||||||||||||||||||||
| | |
攜帶
金額 |
| |
合同
現金流 |
| |
3個半月
或更少 |
| |
之間
3 - 12個月 |
| |
之間
1個 - 5年 |
| |||||||||||||||
非衍生金融負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
租賃負債
|
| | | | 881 | | | | | | 894 | | | | | | 61 | | | | | | 722 | | | | | | 111 | | |
貿易和其他應付款
|
| | | | 28,253 | | | | | | 28,253 | | | | | | 28,253 | | | | | | — | | | | | | — | | |
| | | | | 29,134 | | | | | | 29,147 | | | | | | 28,314 | | | | | | 722 | | | | | | 111 | | |
衍生金融負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
認股權證義務
|
| | | | 2,430 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,430 | | |
看跌期權負債
|
| | | | 28,245 | | | | | | — | | | | | | — | | | | | | 21,560 | | | | | | 6,685 | | |
| | | | | 30,675 | | | | | | 0 | | | | | | 0 | | | | | | 21,560 | | | | | | 9,115 | | |
| | |
截至的六個月
2023年6月30日 |
| |||||||||||||||||||||
| | |
歐元
|
| |
俄羅斯盧布
|
| |
亞美尼亞Dram
|
| |
哈薩克斯坦廷格
|
| ||||||||||||
| | |
$
|
| | | | | | | | | | | | | |||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
應收貸款
|
| | | | 4,309 | | | | | | — | | | | | | 19 | | | | | | — | | |
貿易和其他應收賬款
|
| | | | 10,217 | | | | | | — | | | | | | — | | | | | | — | | |
現金和現金等價物
|
| | | | 19,749 | | | | | | 92 | | | | | | 61 | | | | | | 161 | | |
| | | | | 34,275 | | | | | | 92 | | | | | | 80 | | | | | | 161 | | |
負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
租賃負債
|
| | | | (734) | | | | | | — | | | | | | (95) | | | | | | — | | |
貿易和其他應付款
|
| | | | (7,099) | | | | | | — | | | | | | (2,210) | | | | | | (207) | | |
| | | |
|
(7,833)
|
| | | | | — | | | | |
|
(2,305)
|
| | | |
|
(207)
|
| |
淨暴露
|
| | | | 26,442 | | | | | | 92 | | | | | | (2,225) | | | | | | (46) | | |
| | |
截至本年度的年度業績
2022年12月31日 |
| |||||||||||||||||||||
|
歐元
|
| |
俄羅斯盧布
|
| |
亞美尼亞Dram
|
| |
哈薩克斯坦廷格
|
| ||||||||||||||
| | |
$
|
| | | | | | | | | | | | | |||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
應收貸款
|
| | | | 476 | | | | | | — | | | | | | 39 | | | | | | — | | |
貿易和其他應收賬款
|
| | | | 9,411 | | | | | | — | | | | | | — | | | | | | — | | |
現金和現金等價物
|
| | | | 17,057 | | | | | | 1,078 | | | | | | 26 | | | | | | 95 | | |
| | | | | 26,944 | | | | | | 1,078 | | | | | | 65 | | | | | | 95 | | |
負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
租賃負債
|
| | | | (1,053) | | | | | | — | | | | | | (134) | | | | | | — | | |
貿易和其他應付款
|
| | | | (8,017) | | | | | | — | | | | | | (614) | | | | | | (33) | | |
| | | |
|
(9,070)
|
| | | | | — | | | | |
|
(748)
|
| | | |
|
(33)
|
| |
淨暴露
|
| | | | 17,874 | | | | | | 1,078 | | | | | | (683) | | | | | | 62 | | |
| | |
截至2023年6月30日
|
| |
截至2022年12月31日
|
| ||||||||||||||||||
| | |
強化
美元的 下降10% |
| |
弱化
美元的 下降10% |
| |
強化
美元的 下降10% |
| |
弱化
美元的 下降10% |
| ||||||||||||
| | | | | | | | | | | | | | |
$
|
| |||||||||
歐元
|
| | | | (2,644) | | | | | | 2,644 | | | | | | (1,787) | | | | | | 1,787 | | |
俄羅斯盧布
|
| | | | (9) | | | | | | 9 | | | | | | (108) | | | | | | 108 | | |
亞美尼亞Dram
|
| | | | 223 | | | | | | (223) | | | | | | 68 | | | | | | (68) | | |
哈薩克斯坦廷格
|
| | | | 5 | | | | | | (5) | | | | | | (6) | | | | | | 6 | | |
| | | | | (2,425) | | | | | | 2,425 | | | | | | (1,833) | | | | | | 1,833 | | |
| | |
2021年12月31日
|
| |
2022年12月31日
|
|
無風險費率
|
| |
遠期美元隔夜指數掉期(OIS)利率(曲線42)
|
| |
遠期美元隔夜指數掉期(OIS)利率(曲線42)
|
|
波動性 | | |
基於上市同行波動率的遠期隱含波動率
|
| |
基於上市同行波動率的遠期隱含波動率
|
|
起始價
|
| |
8.06
|
| |
4.63
|
|
預計保修期(年)
|
| |
4.7
|
| |
3.7
|
|
| 《英雄戰爭》 | | | | | |||
| 流派: | | | RPG | | | ||
| 啟動: | | | 2016 | | | ||
| 評級4: | | | 4.4/5 | | | ||
| DAU(千)5: | | | 711 | | | ||
| MAU(百萬)6: | | | 3.5 | | | ||
| MPU(千)7: | | | 263 | | | ||
| 月度付款人換算8: | | | 7.4% | | | ||
| ABPPU9: | | | $131.9/月($164/月
來自網絡平臺) |
| |
| 流派: | | | 帶有拼圖的農業遊戲 | |
| 啟動: | | | 2021(Android和iOS) | |
| 評級10: | | | Google Play上的4.2/5和Apple App Store上的4.6/5 | |
| 像素槍3D | | |||
| 流派: | | | 第一人稱射擊 | |
| 啟動: | | | 2013(IOS);2014(安卓、亞馬遜)、2020(華為) | |
| 評級11: | | | Google Play上的4.2/5和Apple App Store上的4.7/5 | |
| 街區城市大戰 | | |||
| 流派: | | | 動作、冒險、模擬 | |
| 啟動: | | | 2014(安卓和iOS);2015(亞馬遜) | |
| 評級12: | | | Google Play上的4.0/5和Apple App Store上的4.2/5 | |
名稱
|
| |
年齡
|
| |
標題
|
|
安德烈·法德耶夫 | | |
37
|
| |
首席執行官、聯合創始人兼董事
|
|
亞歷山大·卡拉瓦耶夫 | | |
48
|
| | 首席財務官 | |
Anton Reinhold | | |
37
|
| | 首席運營官 | |
娜塔莎·布拉金斯基·穆尼耶 | | |
54
|
| | 董事(董事長) | |
伊戈爾·布克曼 | | |
41
|
| | 董事 | |
瑪麗·霍利夫 | | |
46
|
| | 董事 | |
Olga Loskutova | | |
46
|
| | 董事 | |
安德魯·謝潑德 | | |
46
|
| | 董事 | |
Tal Shoham | | |
39
|
| | 董事 | |
| 主要執行機構所在國家/地區: | | | 塞浦路斯 | |
| 外國私人發行商 | | | 是 | |
| 母國法律禁止披露信息 | | | 否 | |
| 導演總數 | | | 7 | |
| | |
女性
|
| |
男性
|
| |
非二進制
|
| |
沒有
披露性別 |
| ||||||||||||
第一部分:性別認同 | | | | | | | | | | | | | | | | | | | | | | | | | |
導演
|
| | | | 3 | | | | | | 4 | | | | | | 0 | | | | | | 0 | | |
第二部分:人口統計背景 | | | | | | | | | | | | | | | | | | | | | | | | | |
在母國管轄範圍內任職人數不足的個人
|
| | | | 0 | | | | | | | | | | | | | | | | | | | | |
LGBTQ+
|
| | | | 0 | | | | | | | | | | | | | | | | | | | | |
未透露人口統計背景
|
| | | | 0 | | | | | | | | | | | | | | | | | | | | |
兩個或兩個以上種族或民族的董事
|
| | | | 2 | | | | | | | | | | | | | | | | | | | | |
猶太裔導演
|
| | | | 3 | | | | | | | | | | | | | | | | | | | | |
參與者
|
| |
總數
選項中的 個 |
| |
授予日期
|
| |
歸屬日期
|
| |
練習
價格 |
| |
選項數量
出色的 |
| |||||||||
亞歷山大·卡拉瓦耶夫 | | | | | 1,000,000 | | | |
2021年11月16日
|
| |
•
授權日一週年時20萬
•
授權日兩週年時20萬
•
授權日3週年時20萬
•
授權日4週年時20萬
•
授權日5週年時20萬
|
| | | $ | 10 | | | | | | 1,000,000 | | |
| | | | | 20,000 | | | |
2021年11月30日
|
| |
•
授權日20,000
|
| | | | 零 | | | | | | 20,000 | | |
Anton Reinhold | | | | | 735,769 | | | |
2021年11月16日
|
| |
•
截至2022年1月1日的73,577
•
2023年1月1日147,154
•
2024年1月1日147,154
•
2025年1月1日147,154
•
2026年1月1日147,154
•
2026年7月1日73,576
|
| | | | 零 | | | | | | 735,769 | | |
娜塔莎·布拉金斯基·穆尼耶 | | | | | 15,000 | | | |
2021年11月21日
|
| |
•
1,250在授權日後3個月內
•
授權日後6個月的1250個月
•
授權日後9個月的1250個月
•
授予日一週年時11,250
|
| | | | 零 | | | | | | 15,000 | | |
安德魯·謝潑德 | | | | | 15,000 | | | |
2021年11月29日
|
| |
•
1,250在授權日後3個月內
•
授權日後6個月的1250個月
•
授權日後9個月的1250個月
•
授予日一週年時11,250
|
| | | | 零 | | | | | | 15,000 | | |
|
BVI
|
| |
特拉華州
|
|
|
•
根據並受吾等併購的規限,(A)本公司的任何董事可於董事認為必要或適宜的時間、方式及地點召開股東大會;及(B)在有權就所要求的事項行使百分之三十(30%)或以上投票權的股東的書面要求下,董事須召開股東大會。
|
| |
•
可以在章程或章程中指定的時間或地點舉行,如果沒有指定,則由董事會決定。
|
|
|
•
可在英屬維爾京羣島內外舉行。
|
| |
•
可在特拉華州境內或境外舉行。
|
|
|
•
根據我們的併購規定,(A)董事召集會議應向在發出通知之日以股東身份出現在公司成員名冊上並有權在會上投票的股東和其他董事發出不少於30天但不超過60天的股東大會書面通知;(B)董事召開股東大會時,應在大會通知中確定確定有權在大會上投票的股東的記錄日期。
|
| |
•
當股東被要求在會議上採取任何行動時,應發出會議的書面通知,説明會議的地點、日期和時間,以及遠程通信的方式(如果有)。
|
|
|
BVI
|
| |
特拉華州
|
|
|
•
根據吾等的併購(為免生任何疑問,包括任何股份所附帶的任何權利或限制),(A)股東可由可代表股東發言及表決的代表出席股東大會;及(B)委任代表的文件須於文件所指名的人士擬投票的會議舉行時間前於指定的會議地點出示。
|
| |
•
任何被授權投票的人都可以授權其他人代表他。
|
|
|
•
根據我們的併購(為免生任何疑問,包括任何股份附帶的任何權利或限制),(A)如果在會議開始時,有不少於50%的普通股或有權就股東決議進行表決的普通股或類別或系列普通股的投票人數不少於50%,則股東會議是正式組成的;以及(B)如果在股東會議開始後兩小時內
|
| |
•
章程或章程可規定法定人數,但在任何情況下,法定人數不得少於有權在會議上投票的股份的三分之一。如無該等規定,過半數即構成法定人數。
|
|
|
BVI
|
| |
特拉華州
|
|
|
指定的會議時間未達到法定人數時,董事會主席可酌情決定將會議解散或延期至原應在同一時間和地點舉行會議的司法管轄區內的某個營業日。
|
| | | |
|
•
根據吾等的併購(為免生任何疑問,包括任何股份所附帶的任何權利或限制),(A)在任何股東大會上,付諸表決的決議案須以簡單多數舉手錶決,除非任何親身或委派代表或主席要求以投票方式表決,否則根據吾等的併購(包括任何股份所附帶的任何權利或限制),在票數相等的情況下,無論是舉手錶決還是投票表決,舉手錶決或要求以投票方式表決的會議的主席無權投第二票或決定票。
|
| | | |
|
•
根據並在符合我們的併購的前提下,(A)無論公司是否正在清盤,併購中規定的普通股附帶的權利只有在獲得不少於該類別已發行股份一半的持有人的書面同意的情況下才可更改。
|
| |
•
除章程文件另有規定外,章程文件規定的股東權利的變更須經其過半數股東批准。
|
|
|
•
根據我們的併購(為免生任何疑問,包括任何股份附帶的任何權利或限制),本公司可通過股東決議或董事決議修訂其章程大綱或章程細則,但董事決議不得作出修訂(特別是):(I)限制股東修訂章程大綱或章程細則的權利或權力;(Ii)更改股東通過決議以修訂章程大綱或章程細則所需的股東比例;。(Iii)在股東不能修訂章程大綱或章程細則的情況下。
|
| |
•
公司證書或章程可以規定累積投票權。
|
|
|
BVI
|
| |
特拉華州
|
|
|
•
根據我們的併購,董事的最低人數應為一人。
|
| |
•
董事會必須至少由一名成員組成。
|
|
|
•
根據我們的併購(為免生任何疑問,包括任何普通股所附帶的任何權利或限制),只要Everix持有至少50%的‘初始持股’(即緊接交易完成後Everix持有的股份數量),它就有權任命兩名董事進入董事會。如果Everix出售其持有的股份,使其擁有初始持股的25%- - 50%,那麼它有權任命給一家董事的董事數量將減少;低於25%的股份沒有任命權。安德烈·法迪耶夫先生和鮑里斯·格茨索夫斯基先生(統稱為“FG”)擁有相同的權利,在計算其初始持有量和隨後持有的股份百分比時共同行動,並將他們各自持有的股份數量相加。
本公司其他董事由股東決議或董事決議選舉產生,任期由股東或董事決定。每名董事成員的任期直至緊接其獲委任後舉行的本公司下屆股東周年大會為止,或直至其先前被取消資格、身故、辭職或免職為止。除由Everix或FG任命的董事外,可通過股東決議罷免其職務。董事可向本公司發出辭職書面通知而辭任,辭呈自本公司於其註冊代理辦事處接獲通知之日起或通知所指定較後日期生效,而董事如根據公司法喪失以董事身分行事的資格,則須立即辭去董事的職務。董事並不一定要持有股份才能擔任公職。
|
| |
•
董事會成員的人數由章程規定,除非章程規定了董事人數,在這種情況下,只有通過修改章程才能改變董事的人數。
|
|
|
•
董事不必是獨立的。
|
| |
•
董事不必是獨立的。
|
|
|
BVI
|
| |
特拉華州
|
|
|
•
董事在普通法和法規下都有責任,具體如下:
|
| |
•
董事和高級管理人員必須真誠行事,謹慎行事,並以公司的最佳利益為重。
|
|
|
•
誠實守信,本着董事認為對公司最有利的原則行事的責任;
|
| |
•
董事和高級管理人員必須避免自私自利、篡奪公司機會和獲得不正當的個人利益。
|
|
|
•
為正當目的行使權力的責任,董事不得以違反公司法或併購的方式行事或同意公司行事。
|
| | | |
|
•
《公司法》規定,董事的持股人在知悉他在公司進行的或將進行的交易中有利害關係的事實後,應立即向公司董事會披露該利益。然而,董事沒有披露這一利益並不影響董事或該公司達成的交易的有效性,只要該交易不需要披露,因為該交易是該公司與該董事之間的,並且是在正常的業務過程中,並按通常的條款和條件進行的。此外,如果(A)有權在股東大會上投票的股東知道董事在該交易中擁有權益的重大事實,並且該交易經股東決議批准或批准,或者(B)該公司收到了該交易的公允價值,則董事未披露權益並不影響該公司訂立的交易的有效性。
|
| |
•
只要董事披露了交易中的任何利益,董事們就可以對他們有利害關係的事項進行投票。
|
|
|
BVI
|
| |
特拉華州
|
|
|
•
一般來説,在任何訴訟中,公司都是適當的原告。在某些情況下,股東經英屬維爾京羣島法院許可,可以公司名義提起訴訟或介入訴訟。此類訴訟被稱為派生訴訟。英屬維爾京羣島法院只有在下列情況下才可以批准提起派生訴訟:
|
| |
•
在公司股東提起的任何派生訴訟中,原告在其所投訴的交易時是該公司的股東,或該股東的股票此後因法律的施行而轉予該股東,須在起訴書中予以斷言。
|
|
|
•
公司不打算提起、努力繼續、抗辯或中止訴訟程序;以及
|
| |
•
起訴書應詳細説明原告為獲得董事會的訴訟所作的努力或沒有作出這種努力的理由。
|
|
|
BVI
|
| |
特拉華州
|
|
|
•
訴訟程序的進行不應由董事或全體股東決定,這符合公司的利益。
在考慮是否批准許可時,英屬維爾京羣島法院還需要考慮以下事項:
|
| |
•
未經特拉華州衡平法院批准,不得駁回或損害此類訴訟。
|
|
|
(i)
股東是否真誠行事;
|
| | | |
|
(Ii)
考慮到董事對商業事務的意見,衍生訴訟是否符合公司利益;
|
| | | |
|
(Iii)
操作是否可能成功;
|
| | | |
|
(Iv)
與可能獲得的救濟有關的訴訟費用;以及
|
| | | |
|
(v)
是否有衍生索賠的替代補救辦法。
|
| | | |
受益所有者
|
| |
數量:
普通 共享(1) |
| |
百分比:
普通 股份(2) |
| ||||||
董事和高管 | | | | | | | | | | | | | |
安德烈·法德耶夫(董事兼首席執行官)
|
| | | | 39,790,076 | | | | | | 20.2% | | |
娜塔莎·布拉金斯基·穆尼爾(董事)(3)
|
| | | | 15,000 | | | | | | * | | |
伊戈爾·布克曼(董事)(4)
|
| | | | 37,200,700 | | | | | | 18.8% | | |
瑪麗·霍利夫(董事)
|
| | | | — | | | | | | — | | |
奧爾加·洛斯庫託娃(董事)
|
| | | | — | | | | | | — | | |
安德魯·謝潑德(3)(董事)
|
| | | | 15,000 | | | | | | * | | |
塔爾·肖漢姆(董事)
|
| | | | — | | | | | | — | | |
Alexander Karavaev(3)(首席財務官)
|
| | | | 220,000 | | | | | | * | | |
Anton Reinhold(5)(首席運營官)
|
| | | | 3,752,417 | | | | | | 1.9% | | |
GDEV所有董事和高管(9人)
|
| | | | 80,993,193 | | | | | | 41.0% | | |
其他5%的股東 | | | | | | | | | | | | | |
Everix Investments Limited(6)
|
| | | | 74,401,400 | | | | | | 37.7% | | |
鮑里斯·格特索夫斯基
|
| | | | 39,790,076 | | | | | | 20.2% | | |
Kismet贊助商有限公司(7)
|
| | | | 17,875,000 | | | | | | 9.1% | | |
| | |
普通股
|
| |||||||||||||||||||||||||||
銷售證券持有人名稱
|
| |
個共享
擁有 之前的 產品(1) |
| |
個共享
擁有 之前的 優惠(%)(2) |
| |
個共享
待售(3) |
| |
個共享
擁有 在 之後 提供服務 |
| |
個共享
擁有 在 之後 優惠(%) |
| |||||||||||||||
公司主要股東 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Andrey Fadeev(4)
|
| | | | 39,790,076 | | | | | | 20.2% | | | | | | 44,296,712 | | | | | | — | | | | | | — | | |
Boris Gertsovski(5)
|
| | | | 39,790,076 | | | | | | 20.2% | | | | | | 44,296,712 | | | | | | — | | | | | | — | | |
Everix Investments Limited(6)
|
| | | | 74,401,400 | | | | | | 37.7% | | | | | | 82,828,126 | | | | | | — | | | | | | — | | |
公司員工 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Andrey Chiriskiy(7)
|
| | | | 6,180,452 | | | | | | 3.1% | | | | | | 700,000 | | | | | | 6,180,452 | | | | | | 3.1% | | |
Georgii Kondratev(8)
|
| | | | 1,765,843 | | | | | | * | | | | | | 200,000 | | | | | | 1,765,843 | | | | | | * | | |
Tatiana Kostrikova(9)
|
| | | | 1,765,843 | | | | | | * | | | | | | 200,000 | | | | | | 1,765,843 | | | | | | * | | |
尼德勒有限公司(10)
|
| | | | 1,765,843 | | | | | | * | | | | | | 200,000 | | | | | | 1,765,843 | | | | | | * | | |
奧列克桑德爾·莫洛佐夫(11)
|
| | | | 176,584 | | | | | | * | | | | | | 20,000 | | | | | | 176,584 | | | | | | * | | |
Dmitrii Philippov(12)
|
| | | | 353,168 | | | | | | * | | | | | | 40,000 | | | | | | 353,168 | | | | | | * | | |
弗拉基米爾·蘇奇科夫(13)
|
| | | | 1,765,843 | | | | | | * | | | | | | 200,000 | | | | | | 1,765,843 | | | | | | * | | |
Anton Reinhold(14)
|
| | | | 3,752,417(15) | | | | | | 1.9% | | | | | | 400,000 | | | | | | 3,752,417 | | | | | | 1.9% | | |
尼古拉·亞斯特雷博夫(16歲)
|
| | | | 1,765,843 | | | | | | * | | | | | | 200,000 | | | | | | 1,765,843 | | | | | | * | | |
前公司員工 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
亞歷山大·伊萬諾夫(17)
|
| | | | 3,713,197 | | | | | | 1.9% | | | | | | 400,000 | | | | | | 3,713,197 | | | | | | 1.9% | | |
首席財務官 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
亞歷山大·卡拉瓦耶夫(18歲)
|
| | | | 416,500 | | | | | | * | | | | | | 16,500 | | | | | | 400,000 | | | | | | * | | |
格雷斯維爾派對
|
| | | | | | | | | | | | | | | | | | | | | | — | | | | | | — | | |
奧利控股(塞浦路斯)有限公司(19)
|
| | | | 101,967 | | | | | | * | | | | | | 314,008 | | | | | | — | | | | | | — | | |
True Solutions Investments(CY)Ltd(20)
|
| | | | 233,667 | | | | | | * | | | | | | 351,000 | | | | | | — | | | | | | — | | |
遊戲投資有限公司(21)
|
| | | | — | | | | | | — | | | | | | 396,270 | | | | | | — | | | | | | — | | |
Fat Slice Ltd(22)
|
| | | | 233,667 | | | | | | * | | | | | | 351,000 | | | | | | — | | | | | | — | | |
合計 | | | | | 177,972,386 | | | | | | 89.9% | | | | | | 175,410,328 | | | | | | 23,405,033 | | | | | | 11.8% | | |
費用
|
| |
金額
|
| |||
美國證券交易委員會註冊費
|
| | | $ | 110,186.33 | | |
印刷費和雕刻費
|
| | | $ | 12,500.00 | | |
律師費和開支
|
| | | $ | 40,000.00 | | |
會計費和費用
|
| | | $ | 20,000.00 | | |
合計
|
| | | $ | 182,686.33 | | |
| | |
頁碼
|
| |||
經審計的合併財務報表 | | | | | | | |
獨立註冊會計師事務所報告(畢馬威會計師事務所,註冊會計師事務所ID:1084)
|
| | | | F-3 | | |
獨立註冊會計師事務所報告(JSC‘Keep’,審計師事務所ID:33055)
|
| | | | F-4 | | |
合併財務狀況表
|
| | | | F-5 | | |
合併損益表和其他全面收益表
|
| | | | F-6 | | |
合併權益變動表
|
| | | | F-7 | | |
現金流量表合併報表
|
| | | | F-9 | | |
合併財務報表附註
|
| | | | F-10 | | |
未經審計的中期合併合併財務報表 | | | | | | | |
截至2023年6月30日和2022年12月31日未經審計的中期簡明綜合財務狀況報表
|
| | | | F-79 | | |
未經審計的中期簡明合併損益表和其他綜合損益表
截至2023年6月、2023年6月和2022年6月的六個月的收入 |
| | | | F-80 | | |
截至2023年、2023年和2022年6月30日的六個月未經審計的中期簡明綜合權益變動表
|
| | | | F-81 | | |
截至2023年、2023年和2022年6月30日止六個月未經審計的中期簡明綜合現金流量表
|
| | | | F-82 | | |
未經審計的中期簡明合併財務報表附註
|
| | | | F-83 | | |
| | |
備註:
|
| |
2022年12月31日
|
| |
2021年12月31日
|
| ||||||
資產 | | | | | | | | | | | | | | | | |
非流動資產 | | | | | | | | | | | | | | | | |
財產和設備
|
| |
14
|
| | | | 786 | | | | | | 1,352 | | |
使用權資產
|
| |
18
|
| | | | 1,462 | | | | | | 2,050 | | |
無形資產
|
| |
15
|
| | | | 12,977 | | | | | | 266 | | |
商譽
|
| |
15
|
| | | | 1,836 | | | | | | 1,501 | | |
對股權會計合夥人的投資
|
| |
16
|
| | | | — | | | | | | — | | |
平臺佣金長期遞延費用
|
| |
26
|
| | | | 94,682 | | | | | | 116,533 | | |
遞延納税資產
|
| |
13
|
| | | | 108 | | | | | | 25 | | |
應收貸款 - 非流動
|
| |
17
|
| | | | 3,317 | | | | | | — | | |
其他非流動投資
|
| |
23
|
| | | | 17,903 | | | | | | — | | |
其他非流動資產
|
| |
13
|
| | | | 107 | | | | | | 107 | | |
非流動資產合計
|
| | | | | | | 133,178 | | | | | | 121,834 | | |
流動資產 | | | | | | | | | | | | | | | | |
賠付資產
|
| |
15, 16
|
| | | | 2,512 | | | | | | — | | |
貿易和其他應收賬款
|
| |
19
|
| | | | 45,372 | | | | | | 45,087 | | |
應收貸款
|
| |
17
|
| | | | 517 | | | | | | 123 | | |
其他投資
|
| |
23
|
| | | | 50,365 | | | | | | — | | |
預繳税金
|
| |
13
|
| | | | 3,326 | | | | | | 3,137 | | |
現金和現金等價物
|
| |
24
|
| | | | 86,774 | | | | | | 142,802 | | |
流動資產總額
|
| | | | | | | 188,866 | | | | | | 191,149 | | |
總資產
|
| | | | | | | 322,044 | | | | | | 312,983 | | |
負債和股東權益 | | | | | | | | | | | | | | | | |
股權 | | | | | | | | | | | | | | | | |
股本
|
| |
25
|
| | | | — | | | | | | — | | |
新增實收資本
|
| |
15, 25
|
| | | | 23,685 | | | | | | 25,879 | | |
股份支付準備金
|
| |
25, 30
|
| | | | 144,240 | | | | | | 140,489 | | |
翻譯保留
|
| |
25
|
| | | | 3,493 | | | | | | 37 | | |
累計虧損
|
| | | | | | | (320,194) | | | | | | (327,497) | | |
公司股權持有人應佔權益
|
| | | | | | | (148,776) | | | | | | (161,092) | | |
非控股權益
|
| | | | | | | — | | | | | | 44 | | |
總股本
|
| | | | | | | (148,776) | | | | | | (161,048) | | |
非流動負債 | | | | | | | | | | | | | | | | |
租賃負債 - 非流動
|
| |
18
|
| | | | 444 | | | | | | 1,103 | | |
長期遞延收入
|
| |
26
|
| | | | 96,887 | | | | | | 128,074 | | |
認股權證義務
|
| |
22
|
| | | | 13,035 | | | | | | 22,029 | | |
看跌期權負債
|
| |
15,16
|
| | | | 27,475 | | | | | | — | | |
其他非流動負債
|
| |
16
|
| | | | 577 | | | | | | — | | |
非流動負債合計
|
| | | | | | | 138,418 | | | | | | 151,206 | | |
流動負債 | | | | | | | | | | | | | | | | |
租賃負債 - 流動
|
| |
18
|
| | | | 743 | | | | | | 831 | | |
貿易和其他應付款
|
| |
20
|
| | | | 30,521 | | | | | | 26,573 | | |
非所得税風險撥備
|
| |
15, 21
|
| | | | 1,336 | | | | | | — | | |
納税義務
|
| |
13, 15
|
| | | | 4,250 | | | | | | 814 | | |
遞延收入
|
| |
26
|
| | | | 295,552 | | | | | | 294,607 | | |
流動負債總額
|
| | | | | | | 332,402 | | | | | | 322,825 | | |
總負債
|
| | | | | | | 470,820 | | | | | | 474,031 | | |
總負債和股東權益
|
| | | | | | | 322,044 | | | | | | 312,983 | | |
| | |
備註:
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
收入
|
| |
7
|
| | |
|
479,688
|
| | | |
|
434,094
|
| | | |
|
260,892
|
| |
不包括折舊和攤銷的成本和費用 | | | | | | | | | | | | | | | | | | | | | | |
收入成本: | | | | | | | | | | | | | | | | | | | | | | |
平臺佣金
|
| |
26
|
| | | | (129,623) | | | | | | (117,229) | | | | | | (75,163) | | |
遊戲運營成本
|
| |
9
|
| | | | (44,036) | | | | | | (18,945) | | | | | | (17,390) | | |
其他營業收入
|
| | | | | | | 1,327 | | | | | | — | | | | | | — | | |
銷售和營銷費用
|
| |
10
|
| | | | (152,674) | | | | | | (270,065) | | | | | | (165,756) | | |
一般和行政費用
|
| |
11
|
| | | | (36,119) | | | | | | (23,031) | | | | | | (3,689) | | |
計入聯營公司減值的商譽和投資
|
| |
15, 16
|
| | | | (62,828) | | | | | | — | | | | | | — | | |
股票上市費用
|
| |
30
|
| | | | — | | | | | | (125,438) | | | | | | — | | |
應收貿易賬款和應收貸款減值損失
|
| |
17, 19
|
| | | | (29,987) | | | | | | (102) | | | | | | — | | |
總成本和費用,不包括折舊和攤銷
|
| | | | | | | (453,940) | | | | | | (554,810) | | | | | | (261,998) | | |
折舊及攤銷
|
| |
14, 15, 18
|
| | | | (6,901) | | | | | | (2,540) | | | | | | (561) | | |
運營利潤/(虧損)
|
| | | | | | | 18,847 | | | | | | (123,256) | | | | | | (1,667) | | |
財務收入
|
| |
12
|
| | | | 1,868 | | | | | | 79 | | | | | | 1,998 | | |
財務費用
|
| |
12
|
| | | | (2,191) | | | | | | (3,220) | | | | | | (220) | | |
認股權證債務和其他金融工具的公允價值變動
|
| |
22, 29
|
| | | | 2,767 | | | | | | 10,080 | | | | | | — | | |
權益會計聯營公司的虧損份額
|
| |
16
|
| | | | (10,121) | | | | | | — | | | | | | — | | |
所得税前利潤/(虧損)
|
| | | | | | | 11,170 | | | | | | (116,317) | | | | | | 111 | | |
所得税費用
|
| |
13
|
| | | | (3,760) | | | | | | (1,127) | | | | | | (862) | | |
本年度的利潤/(虧損),税後淨額
|
| | | | | | | 7,410 | | | | | | (117,444) | | | | | | (751) | | |
公司股權持有人應佔權益
|
| | | | | | | 7,303 | | | | | | (117,455) | | | | | | (751) | | |
歸因於非控股權益
|
| | | | | | | 107 | | | | | | 11 | | | | | | — | | |
其他綜合收益/(虧損) | | | | | | | | | | | | | | | | | | | | | | |
隨後將或可能重新分類為損益的項目
|
| |
25
|
| | | | 3,338 | | | | | | 11 | | | | | | 15 | | |
外幣折算差額
|
| | | | | | | 3,456 | | | | | | 36 | | | | | | — | | |
其他
|
| | | | | | | (118) | | | | | | (25) | | | | | | 15 | | |
本年度扣除税後的綜合收益/(虧損)總額
|
| | | | | | | 10,748 | | | | | | (117,433) | | | | | | (736) | | |
公司股權持有人應佔權益
|
| | | | | | | 10,641 | | | | | | (117,444) | | | | | | (736) | | |
歸因於非控股權益
|
| | | | | | | 107 | | | | | | 11 | | | | | | — | | |
每股收益/(虧損): | | | | | | | | | | | | | | | | | | | | | | |
基本和稀釋後每股收益/(虧損),美元
|
| |
6
|
| | | | 0.04 | | | | | | (0.64) | | | | | | (0.00) | | |
| | |
備註:
|
| |
數量:
個共享 未償還的 |
| |
共享
大寫 |
| |
額外的
實收 大寫 |
| |
以股份為基礎的
付款 預留 |
| |
翻譯
預留 |
| |
累計
赤字 |
| |
合計
股東的 股權 |
| |
非
控制 利息 |
| |
合計
|
| |||||||||||||||||||||||||||
2020年1月1日的餘額
|
| | | | | | | 20,000 | | | | | | 27 | | | | | | 111 | | | | | | 9,813 | | | | | | 1 | | | | | | (58,522) | | | | | | (48,570) | | | | | | — | | | | | | (48,570) | | |
本年度虧損
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (751) | | | | |
|
(751)
|
| | | | | — | | | | |
|
(751)
|
| |
其他綜合收益
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 15 | | | | |
|
15
|
| | | | | — | | | | |
|
15
|
| |
本年度全面虧損總額
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (736) | | | | | | (736) | | | | | | — | | | | | | (736) | | |
股份支付
|
| |
29
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,159 | | | | | | — | | | | | | (1,147) | | | | | | 1,012 | | | | | | — | | | | | | 1,012 | | |
分配和分紅
|
| |
14
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (53,614) | | | | |
|
(53,614)
|
| | | | | — | | | | |
|
(53,614)
|
| |
與股東的交易總額
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,159 | | | | | | — | | | | | | (54,761) | | | | | | (52,602) | | | | | | — | | | | | | (52,602) | | |
2020年12月31日的餘額
|
| | | | | | | 20,000 | | | | | | 27 | | | | | | 111 | | | | | | 11,972 | | | | | | 1 | | | | | | (114,019) | | | | | | (101,908) | | | | | | — | | | | | | (101,908) | | |
| | |
備註:
|
| |
數量:
個共享 未償還的 |
| |
共享
大寫 |
| |
額外的
實收 大寫 |
| |
以股份為基礎的
付款 預留 |
| |
翻譯
預留 |
| |
累計
赤字 |
| |
股權
歸因於 股權持有人 公司的 |
| |
非
控制 利息 |
| |
合計
|
| |||||||||||||||||||||||||||
2021年1月1日的餘額
|
| | | | | | | 20,000 | | | | | | 27 | | | | | | 111 | | | | | | 11,972 | | | | | | 1 | | | | | | (114,019) | | | | | | (101,908) | | | | | | — | | | | | | (101,908) | | |
本年度虧損
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (117,455) | | | | | | (117,455) | | | | | | 11 | | | | |
|
(117,444)
|
| |
其他綜合收益
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 36 | | | | | | (25) | | | | | | 11 | | | | | | — | | | | |
|
11
|
| |
本年度全面虧損總額
|
| | | | | | | — | | | | | | — | | | | | | 111 | | | | | | 11,972 | | | | | | 37 | | | | | | (117,480) | | | | | | (117,444) | | | | | | 11 | | | | | | (117,433) | | |
股東出資入股
|
| |
3
|
| | | | — | | | | | | (27) | | | | | | 119,681 | | | | | | — | | | | | | — | | | | |
|
—
|
| | | | | 119,654 | | | | | | — | | | | |
|
119,654
|
| |
在交易時發行股票
|
| |
3
|
| | | | 196,503,101 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
股份支付
|
| |
3. 18, 30
|
| | | | — | | | | | | — | | | | | | — | | | | | | 128,517 | | | | | | — | | | | | | 2 | | | | | | 128,519 | | | | | | — | | | | |
|
128,519
|
| |
認股權證義務
|
| |
22
|
| | | | — | | | | | | — | | | | | | (32,109) | | | | | | — | | | | | | — | | | | | | — | | | | | | (32,109) | | | | | | — | | | | |
|
(32,109)
|
| |
收購非控股權益
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 33 | | | | |
|
33
|
| |
分配和分紅
|
| |
30
|
| | | | — | | | | | | — | | | | | | (61,804) | | | | | | — | | | | | | — | | | | | | (96,000) | | | | | | (157,804) | | | | | | — | | | | |
|
(157,804)
|
| |
與股東的交易總額
|
| | | | | | | 196,503,101 | | | | | | (27) | | | | | | 25,768 | | | | | | 128,517 | | | | | | — | | | | | | (95,998) | | | | | | 58,260 | | | | | | 33 | | | | | | 58,293 | | |
2021年12月31日的餘額
|
| | | | | | | 196,523,101 | | | | | | — | | | | | | 25,879 | | | | | | 140,489 | | | | | | 37 | | | | | | (327,497) | | | | | | (161,092) | | | | | | 44 | | | | | | (161,048) | | |
| | |
備註:
|
| |
數量:
個共享 未償還的 |
| |
共享
大寫 |
| |
額外的
實收資本 |
| |
以股份為基礎的
付款 預留 |
| |
翻譯
預留 |
| |
累計
赤字 |
| |
股權
歸因於 股權持有人 公司的 |
| |
非
控制 利息 |
| |
合計
|
| |||||||||||||||||||||||||||
2022年1月1日的餘額
|
| | | | | | | 196,523,101 | | | | | | — | | | | | | 25,879 | | | | | | 140,489 | | | | | | 37 | | | | | | (327,497) | | | | | | (161,092) | | | | | | 44 | | | | | | (161,048) | | |
本年度利潤
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,303 | | | | | | 7,303 | | | | | | 107 | | | | |
|
7,410
|
| |
其他綜合收益
|
| |
25
|
| | | | — | | | | | | — | | | | | | (118) | | | | | | — | | | | | | 3,456 | | | | | | — | | | | | | 3,338 | | | | | | — | | | | |
|
3,338
|
| |
本年度綜合收益總額
|
| | | | | | | — | | | | | | — | | | | | | (118) | | | | | | — | | | | | | 3,456 | | | | | | 7,303 | | | | | | 10,641 | | | | | | 107 | | | | | | 10,748 | | |
與企業合併相關的普通股發行
|
| |
15
|
| | | | 569,301 | | | | | | — | | | | | | (2,103) | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,103) | | | | | | — | | | | | | (2,103) | | |
股份支付
|
| |
30
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,751 | | | | | | — | | | | | | — | | | | | | 3,751 | | | | | | — | | | | |
|
3,751
|
| |
分配給股東
|
| | | | | | | — | | | | | | — | | | | | | 27 | | | | | | — | | | | | | — | | | | | | — | | | | | | 27 | | | | | | — | | | | |
|
27
|
| |
出售子公司時消除非控股權益
|
| |
8
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (151) | | | | |
|
(151)
|
| |
與股東的交易總額
|
| | | | | | | 569,301 | | | | | | — | | | | | | (2,076) | | | | | | 3,751 | | | | | | — | | | | | | — | | | | | | 1,675 | | | | | | (151) | | | | | | 1,524 | | |
2022年12月31日的餘額
|
| | | | | | | 197,092,402 | | | | | | — | | | | | | 23,685 | | | | | | 144,240 | | | | | | 3,493 | | | | | | (320,194) | | | | | | (148,776) | | | | | | — | | | | | | (148,776) | | |
| | |
備註:
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
經營活動 | | | | | | | | | | | | | | | | | | | | | | |
本年度的利潤/(虧損),税後淨額
|
| | | | | | | 7,410 | | | | | | (117,444) | | | | | | (751) | | |
調整: | | | | | | | | | | | | | | | | | | | | | | |
折舊及攤銷
|
| |
14, 15, 18
|
| | | | 6,901 | | | | | | 2,540 | | | | | | 561 | | |
基於股份的支付費用
|
| |
30
|
| | | | 3,751 | | | | | | 3,761 | | | | | | 2,276 | | |
商譽和股權投資計入聯營公司的減值
|
| |
15, 16
|
| | | | 62,828 | | | | | | — | | | | | | — | | |
股票上市費用
|
| |
30
|
| | | | — | | | | | | 125,438 | | | | | | — | | |
權益會計聯營公司的虧損份額
|
| |
16
|
| | | | 10,121 | | | | | | — | | | | | | — | | |
收購收益
|
| |
8
|
| | | | — | | | | | | (79) | | | | | | — | | |
應收貿易賬款和應收貸款減值損失
|
| |
17, 19, 29
|
| | | | 29,987 | | | | | | 102 | | | | | | — | | |
財產和設備核銷
|
| |
14
|
| | | | 454 | | | | | | — | | | | | | — | | |
無形資產減值損失
|
| |
15
|
| | | | 547 | | | | | | — | | | | | | — | | |
認股權證債務和其他金融工具的公允價值變動
|
| |
22, 29
|
| | | | (2,767) | | | | | | (10,080) | | | | | | — | | |
解除看跌期權負債的折扣
|
| |
12
|
| | | | 366 | | | | | | — | | | | | | — | | |
交易成本
|
| |
12
|
| | | | 104 | | | | | | — | | | | | | — | | |
利息收入
|
| |
12
|
| | | | (1,639) | | | | | | — | | | | | | — | | |
利息支出
|
| |
12
|
| | | | 116 | | | | | | 91 | | | | | | 38 | | |
租賃修改收益
|
| |
18
|
| | | | (11) | | | | | | — | | | | | | — | | |
處置集團銷售虧損
|
| |
8
|
| | | | 4,969 | | | | | | — | | | | | | — | | |
ETF應計股息
|
| |
12
|
| | | | (231) | | | | | | — | | | | | | — | | |
應收貿易賬款核銷
|
| |
19
|
| | | | 81 | | | | | | — | | | | | | — | | |
外匯(收益)/損失,淨額
|
| |
12
|
| | | | 1,020 | | | | | | 2,809 | | | | | | (1,991) | | |
所得税費用
|
| |
13
|
| | | | 3,760 | | | | | | 1,127 | | | | | | 862 | | |
| | | | | | | | 127,767 | | | | | | 8,265 | | | | | | 995 | | |
營運資金變動: | | | | | | | | | | | | | | | | | | | | | | |
遞延平臺佣金減少/(增加)
|
| |
26
|
| | | | 21,851 | | | | | | (26,946) | | | | | | (52,465) | | |
(減少)/增加遞延收入
|
| |
26
|
| | | | (30,242) | | | | | | 127,899 | | | | | | 184,603 | | |
貿易和其他應收賬款增加
|
| |
19
|
| | | | (4,498) | | | | | | (12,682) | | | | | | (7,490) | | |
貿易和其他應付款增加/(減少)
|
| |
20
|
| | | | 2,282 | | | | | | 9,600 | | | | | | (1,060) | | |
| | | | | | | | (10,607) | | | | | | 97,871 | | | | | | 123,588 | | |
繳納所得税
|
| | | | | | | (1,078) | | | | | | (617) | | | | | | (3,978) | | |
收到利息
|
| | | | | | | — | | | | | | 7 | | | | | | 19 | | |
經營活動產生的淨現金流
|
| | | | | | | 116,082 | | | | | | 105,526 | | | | | | 120,624 | | |
投資活動 | | | | | | | | | | | | | | | | | | | | | | |
無形資產收購
|
| |
15
|
| | | | (64) | | | | | | (338) | | | | | | — | | |
購置財產和設備
|
| |
14
|
| | | | (994) | | | | | | (1,099) | | | | | | (147) | | |
收購子公司取得的現金淨額
|
| |
3, 15
|
| | | | (54,113) | | | | | | (1,159) | | | | | | — | | |
對股權會計合夥人的投資
|
| |
16
|
| | | | (17,970) | | | | | | — | | | | | | — | | |
已發放貸款
|
| |
17
|
| | | | (31,659) | | | | | | (123) | | | | | | — | | |
償還貸款的收益
|
| |
17
|
| | | | 746 | | | | | | — | | | | | | 508 | | |
收購其他投資
|
| |
23
|
| | | | (67,729) | | | | | | — | | | | | | — | | |
投資活動產生的淨現金流(已用)/淨現金流
|
| | | | | | | (171,783) | | | | | | (2,719) | | | | | | 361 | | |
融資活動 | | | | | | | | | | | | | | | | | | | | | | |
支付租賃債務
|
| |
18
|
| | | | (2,013) | | | | | | (2,132) | | | | | | (341) | | |
應收貸款收益
|
| |
27
|
| | | | 224 | | | | | | — | | | | | | — | | |
償還借款
|
| | | | | | | — | | | | | | (49) | | | | | | (3,980) | | |
支付租賃利息
|
| |
18
|
| | | | (115) | | | | | | (90) | | | | | | (26) | | |
利息支付非租賃
|
| | | | | | | — | | | | | | — | | | | | | (17) | | |
向股東支付和分配股息
|
| |
25
|
| | | | — | | | | | | (160,366) | | | | | | (51,683) | | |
交易中獲得的現金
|
| |
3
|
| | | | — | | | | | | 119,659 | | | | | | — | | |
用於融資活動的淨現金流量
|
| | | | | | | (1,904) | | | | | | (42,978) | | | | | | (56,047) | | |
本年度現金和現金等價物淨額(減少)/增加
|
| | | | | | | (57,605) | | | | | | 59,829 | | | | | | 64,938 | | |
年初的現金和現金等價物
|
| | | | | | | 142,802 | | | | | | 84,557 | | | | | | 17,565 | | |
匯率變化對所持現金的影響
|
| | | | | | | 1,577 | | | | | | (1,584) | | | | | | 2,054 | | |
年末現金和現金等價物
|
| | | | | | | 86,774 | | | | | | 142,802 | | | | | | 84,557 | | |
可報告的細分市場
|
| |
運營
|
|
Nexters Global Ltd | | |
遊戲開發和發佈
|
|
2022
|
| |
Nexters Global Ltd
|
| |
所有其他細分市場
|
| |
合計
|
| |||||||||
部門收入
|
| | | | 472,394 | | | | | | 7,294 | | | | | | 479,688 | | |
部門管理EBITDA
|
| | | | 138,647 | | | | | | (25,504) | | | | | | 113,143 | | |
2021
|
| |
Nexters Global Ltd
|
| |
所有其他細分市場
|
| |
合計
|
| |||||||||
部門收入
|
| | | | 434,094 | | | | | | — | | | | | | 434,094 | | |
部門管理EBITDA
|
| | | | 113,349 | | | | | | — | | | | | | 113,349 | | |
2020
|
| |
Nexters Global Ltd
|
| |
所有其他細分市場
|
| |
合計
|
| |||||||||
部門收入
|
| | | | 260,892 | | | | | | — | | | | | | 260,892 | | |
部門管理EBITDA
|
| | | | 133,308 | | | | | | — | | | | | | 133,308 | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
所得税前利潤/(虧損) | | | | | | | | | | | | | | | | | | | |
可報告細分市場的管理EBITDA
|
| | | | 138,647 | | | | | | 113,349 | | | | | | 133,308 | | |
其他細分市場的管理EBITDA
|
| | | | (25,504) | | | | | | — | | | | | | — | | |
確認遞延淨收入的淨影響
|
| | | | 8,391 | | | | | | (100,953) | | | | | | (132,138) | | |
折舊及攤銷
|
| | | | (6,901) | | | | | | (2,540) | | | | | | (561) | | |
財務收入
|
| | | | 1,868 | | | | | | 79 | | | | | | 1,998 | | |
財務費用
|
| | | | (2,191) | | | | | | (3,220) | | | | | | (220) | | |
基於股份的支付費用
|
| | | | (3,751) | | | | | | (3,761) | | | | | | (2,276) | | |
股票上市費用
|
| | | | — | | | | | | (125,438) | | | | | | — | | |
納斯達克相關非經常性支出
|
| | | | — | | | | | | (3,811) | | | | | | — | | |
應收貿易賬款和應收貸款減值損失
|
| | | | (29,987) | | | | | | (102) | | | | | | — | | |
認股權證債務和其他金融工具的公允價值變動
|
| | | | 2,767 | | | | | | 10,080 | | | | | | — | | |
無形資產減值損失
|
| | | | (547) | | | | | | — | | | | | | — | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
計入聯營公司減值的商譽和投資
|
| | | | (62,828) | | | | | | — | | | | | | — | | |
權益會計聯營公司的虧損份額
|
| | | | (10,121) | | | | | | — | | | | | | — | | |
其他營業收入
|
| | | | 1,327 | | | | | | — | | | | | | — | | |
所得税前綜合利潤/(虧損)
|
| | | | 11,170 | | | | | | (116,317) | | | | | | 111 | | |
|
| | |
塞浦路斯
|
| |
亞美尼亞
|
| |
哈薩克斯坦
|
| |
西班牙
|
| |
合計
|
| |||||||||||||||
財產和設備
|
| | | | 672 | | | | | | 67 | | | | | | 46 | | | | | | 1 | | | | | | 786 | | |
使用權資產
|
| | | | 1,298 | | | | | | 164 | | | | | | — | | | | | | — | | | | | | 1,462 | | |
無形資產
|
| | | | 12,959 | | | | | | 17 | | | | | | 1 | | | | | | — | | | | | | 12,977 | | |
商譽
|
| | | | 1,836 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,836 | | |
平臺佣金長期遞延費用
|
| | | | 94,682 | | | | | | — | | | | | | — | | | | | | — | | | | | | 94,682 | | |
應收貸款 - 非流動
|
| | | | 3,317 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,317 | | |
| | | | | 114,764 | | | | | | 248 | | | | | | 47 | | | | | | 1 | | | | | | 115,060 | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
本年度利潤/(虧損)扣除母公司普通股持有者應佔基本收益的税後淨額
|
| | | | 7,303 | | | | | | (117,455) | | | | | | (751) | | |
普通股加權平均數,基本
|
| | | | 197,971,371 | | | | | | 183,521,938 | | | | | | 176,584,343 | | |
普通股加權平均數,稀釋後
|
| | | | 197,971,371 | | | | | | 183,521,938 | | | | | | 176,584,343 | | |
每股收益/(虧損): | | | | | | | | | | | | | | | | | | | |
母公司普通股持有者的收益/(虧損),基本和稀釋後的美元。
|
| | | | 0.04 | | | | | | (0.64) | | | | | | (0.00) | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
遊戲內購買
|
| | | | 459,660 | | | | | | 406,594 | | | | | | 245,833 | | |
廣告
|
| | | | 20,028 | | | | | | 27,500 | | | | | | 15,059 | | |
合計 | | | | | 479,688 | | | | | | 434,094 | | | | | | 260,892 | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
美國
|
| | | | 160,314 | | | | | | 136,570 | | | | | | 97,470 | | |
歐洲
|
| | | | 101,320 | | | | | | 93,620 | | | | | | 61,494 | | |
亞洲
|
| | | | 124,322 | | | | | | 106,404 | | | | | | 42,382 | | |
其他
|
| | | | 93,732 | | | | | | 97,500 | | | | | | 59,546 | | |
合計 | | | | | 479,688 | | | | | | 434,094 | | | | | | 260,892 | | |
| | |
已確認公允價值
收購時, 2021年2月3日 Nexters Studio LLC |
| |
已確認公允價值
收購時, 2021年2月3日 Nexters Online LLC |
| |
已確認公允價值
收購時, 2021年4月5日 nhw有限公司 |
| |
已確認公允價值
收購時, 2021年12月9日 Game Positive LLC |
| ||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
財產和設備
|
| | | | 390 | | | | | | 85 | | | | | | — | | | | | | 71 | | |
無形資產
|
| | | | 38 | | | | | | 14 | | | | | | — | | | | | | — | | |
使用權資產
|
| | | | 1,164 | | | | | | 395 | | | | | | — | | | | | | — | | |
貿易和其他應收賬款
|
| | | | 656 | | | | | | 80 | | | | | | 15 | | | | | | 48 | | |
其他資產
|
| | | | 91 | | | | | | 27 | | | | | | — | | | | | | 59 | | |
現金和現金等價物
|
| | | | 26 | | | | | | 4 | | | | | | 1 | | | | | | 82 | | |
預繳税金
|
| | | | 28 | | | | | | — | | | | | | — | | | | | | 12 | | |
| | | | | 2,393 | | | | | | 605 | | | | | | 16 | | | | | | 272 | | |
負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
遞延納税義務
|
| | | | (4) | | | | | | (16) | | | | | | — | | | | | | — | | |
租賃負債 - 流動
|
| | | | (1,164) | | | | | | (395) | | | | | | — | | | | | | — | | |
貿易和其他應付款
|
| | | | (1,415) | | | | | | (218) | | | | | | — | | | | | | (159) | | |
納税義務
|
| | | | — | | | | | | (4) | | | | | | — | | | | | | — | | |
| | | |
|
(2,583)
|
| | | |
|
(633)
|
| | | | | — | | | | |
|
(159)
|
| |
按公允價值計算的可識別淨資產總額
|
| | | | (190) | | | | | | (28) | | | | | | 16 | | | | | | 113 | | |
購買便宜貨獲得商譽
|
| | | | 1,274 | | | | | | 191 | | | | | | 8 | | | | | | (79) | | |
NCI
|
| | | | — | | | | | | — | | | | | | — | | | | | | (33) | | |
購買對價已轉賬
|
| | | | 1,084 | | | | | | 163 | | | | | | 24 | | | | | | 1 | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
員工福利支出
|
| | | | (35,282) | | | | | | (13,985) | | | | | | (1,276) | | |
技術支持服務
|
| | | | (8,754) | | | | | | (4,960) | | | | | | (16,114) | | |
| | | | | (44,036) | | | | | | (18,945) | | | | | | (17,390) | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
廣告費用
|
| | | | (146,449) | | | | | | (266,804) | | | | | | (164,929) | | |
員工福利支出
|
| | | | (6,225) | | | | | | (3,261) | | | | | | (827) | | |
| | | | | (152,674) | | | | | | (270,065) | | | | | | (165,756) | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
員工福利支出
|
| | | | (16,815) | | | | | | (10,497) | | | | | | (2,033) | | |
專業費
|
| | | | (5,777) | | | | | | (7,457) | | | | | | (1,473) | | |
處置集團銷售虧損
|
| | | | (4,969) | | | | | | — | | | | | | — | | |
保險責任費用
|
| | | | (1,522) | | | | | | (513) | | | | | | — | | |
無形資產減值準備
|
| | | | (547) | | | | | | — | | | | | | — | | |
其他運營費用
|
| | | | (6,489) | | | | | | (4,564) | | | | | | (183) | | |
| | | | | (36,119) | | | | | | (23,031) | | | | | | (3,689) | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
利息收入
|
| | | | 1,639 | | | | | | — | | | | | | 7 | | |
淨外匯收益
|
| | | | — | | | | | | — | | | | | | 1,991 | | |
其他收入
|
| | | | 229 | | | | | | 79 | | | | | | — | | |
財務收入
|
| | | | 1,868 | | | | | | 79 | | | | | | 1,998 | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
銀行手續費
|
| | | | (585) | | | | | | (320) | | | | | | (175) | | |
解除看跌期權負債的折扣
|
| | | | (366) | | | | | | — | | | | | | — | | |
交易成本
|
| | | | (104) | | | | | | — | | | | | | — | | |
利息支出
|
| | | | (116) | | | | | | (91) | | | | | | (45) | | |
淨匯兑損失
|
| | | | (1,020) | | | | | | (2,809) | | | | | | — | | |
財務費用
|
| | | | (2,191) | | | | | | (3,220) | | | | | | (220) | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
所得税前利潤/(虧損)
|
| | | | 11,170 | | | | | | (116,317) | | | | | | 111 | | |
按適用税率計算的税款
|
| | | | (1,396) | | | | | | 14,545 | | | | | | (15) | | |
其他國家不同税率的影響
|
| | | | 146 | | | | | | 82 | | | | | | (9) | | |
不可扣除的費用和非應納税所得額的税收效應
|
| | | | (15,004) | | | | | | (14,665) | | | | | | 401 | | |
特殊税制下扣除項目的税收效應
|
| | | | 11,620 | | | | | | 169 | | | | | | (624) | | |
税損前轉的納税效果
|
| | | | 2,011 | | | | | | 395 | | | | | | 230 | | |
未確認的遞延税項資產對虧損結轉的納税影響
|
| | | | (372) | | | | | | (637) | | | | | | — | | |
其他
|
| | | | (765) | | | | | | (1,016) | | | | | | (845) | | |
所得税費用
|
| | | | (3,760) | | | | | | (1,127) | | | | | | (862) | | |
| | |
計算機
硬件 |
| |
傢俱、固定裝置
和辦公設備 |
| |
合計
|
| |||||||||
成本 | | | | | | | | | | | | | | | | | | | |
2021年1月1日的餘額
|
| | | | 111 | | | | | | 151 | | | | | | 262 | | |
添加內容
|
| | | | 937 | | | | | | 162 | | | | | | 1,099 | | |
通過業務組合進行收購
|
| | | | 287 | | | | | | 259 | | | | | | 546 | | |
處置
|
| | | | (58) | | | | | | (2) | | | | | | (60) | | |
2021年12月31日的餘額
|
| | | | 1,277 | | | | | | 570 | | | | | | 1,847 | | |
折舊 | | | | | | | | | | | | | | | | | | | |
2021年1月1日的餘額
|
| | | | 42 | | | | | | 49 | | | | | | 91 | | |
本年度折舊
|
| | | | 327 | | | | | | 105 | | | | | | 432 | | |
處置
|
| | | | (26) | | | | | | (2) | | | | | | (28) | | |
2021年12月31日的餘額
|
| | | | 343 | | | | | | 152 | | | | | | 495 | | |
賬面金額 | | | | | | | | | | | | | | | | | | | |
2021年12月31日的餘額
|
| | | | 934 | | | | | | 417 | | | | | | 1,352 | | |
| | |
計算機
硬件 |
| |
傢俱、固定裝置
和辦公設備 |
| |
合計
|
| |||||||||
成本 | | | | | | | | | | | | | | | | | | | |
2022年1月1日的餘額
|
| | | | 1,277 | | | | | | 570 | | | | | | 1,847 | | |
添加內容
|
| | | | 875 | | | | | | 119 | | | | | | 994 | | |
通過業務組合進行收購
|
| | | | 64 | | | | | | 4 | | | | | | 68 | | |
處置
|
| | | | (661) | | | | | | (204) | | | | | | (865) | | |
通過出售子公司進行處置
|
| | | | (939) | | | | | | (208) | | | | | | (1,147) | | |
匯率的影響
|
| | | | 186 | | | | | | 43 | | | | | | 229 | | |
2022年12月31日的餘額
|
| | | | 802 | | | | | | 324 | | | | | | 1,126 | | |
| | |
計算機
硬件 |
| |
傢俱、固定裝置
和辦公設備 |
| |
合計
|
| |||||||||
折舊 | | | | | | | | | | | | | | | | | | | |
2022年1月1日的餘額
|
| | | | 343 | | | | | | 152 | | | | | | 495 | | |
該期間的折舊
|
| | | | 424 | | | | | | 99 | | | | | | 523 | | |
處置
|
| | | | (318) | | | | | | (92) | | | | | | (410) | | |
通過出售子公司進行處置
|
| | | | (303) | | | | | | (41) | | | | | | (344) | | |
匯率的影響
|
| | | | 68 | | | | | | 8 | | | | | | 76 | | |
2022年12月31日的餘額
|
| | | | 214 | | | | | | 126 | | | | | | 340 | | |
賬面金額 | | | | | | | | | | | | | | | | | | | |
2022年12月31日的餘額
|
| | | | 588 | | | | | | 197 | | | | | | 786 | | |
|
| | |
計算機
軟件 |
| |
許可證和
知識產權 |
| |
合計
|
| |||||||||
成本 | | | | | | | | | | | | | | | | | | | |
2021年1月1日的餘額
|
| | | | 771 | | | | | | — | | | | |
|
771
|
| |
添加內容
|
| | | | 4 | | | | | | 334 | | | | |
|
338
|
| |
通過業務組合進行收購
|
| | | | — | | | | | | 52 | | | | |
|
52
|
| |
2021年12月31日的餘額
|
| | | | 775 | | | | | | 386 | | | | | | 1,161 | | |
攤銷 | | | | | | | | | | | | | | | | | | | |
2021年1月1日的餘額
|
| | | | 695 | | | | | | — | | | | |
|
695
|
| |
本年度攤銷
|
| | | | 55 | | | | | | 145 | | | | |
|
200
|
| |
2021年12月31日的餘額
|
| | | | 750 | | | | | | 145 | | | | | | 895 | | |
賬面金額 | | | | | | | | | | | | | | | | | | | |
2021年12月31日的餘額
|
| | | | 25 | | | | | | 241 | | | | | | 266 | | |
| | |
計算機
軟件 |
| |
許可證和
知識產權 |
| |
合計
|
| |||||||||
成本 | | | | | | | | | | | | | | | | | | | |
2022年1月1日的餘額
|
| | | | 775 | | | | | | 386 | | | | |
|
1,161
|
| |
添加內容
|
| | | | 17 | | | | | | 47 | | | | |
|
64
|
| |
通過業務合併進行收購(見附註15.C)
|
| | | | 26 | | | | | | 17,638 | | | | |
|
17,664
|
| |
通過出售進行處置
|
| | | | (26) | | | | | | (449) | | | | |
|
(475)
|
| |
匯率的影響
|
| | | | 3 | | | | | | 15 | | | | |
|
18
|
| |
2022年12月31日的餘額
|
| | | | 795 | | | | | | 17,637 | | | | | | 18,432 | | |
攤銷 | | | | | | | | | | | | | | | | | | | |
2022年1月1日的餘額
|
| | | | 750 | | | | | | 145 | | | | | | 895 | | |
本年度攤銷
|
| | | | 22 | | | | | | 4,372 | | | | | | 4,394 | | |
減值損失
|
| | | | — | | | | | | 547 | | | | | | 547 | | |
| | |
計算機
軟件 |
| |
許可證和
知識產權 |
| |
合計
|
| |||||||||
通過出售進行處置
|
| | | | (10) | | | | | | (355) | | | | | | (365) | | |
匯率的影響
|
| | | | — | | | | | | (16) | | | | | | (16) | | |
2022年12月31日的餘額
|
| | | | 762 | | | | | | 4,693 | | | | | | 5,455 | | |
賬面金額 | | | | | | | | | | | | | | | | | | | |
2022年12月31日的餘額
|
| | | | 33 | | | | | | 12,944 | | | | | | 12,977 | | |
|
| 已轉移對價 | | | | | | | |
|
現金
|
| | | | 55,667 | | |
|
股票對價
|
| | | | 3,158 | | |
|
遞延股份對價
|
| | | | 8,237 | | |
|
對價公允價值總額
|
| | | | 67,062 | | |
| | |
已確認公允價值
收購時, 2022年1月31日 Lightmap Ltd |
| |||
資產 | | | | | | | |
財產和設備(附註4)
|
| | | | 68 | | |
無形資產
|
| | | | 17,664 | | |
使用權資產
|
| | | | 230 | | |
賠付資產
|
| | | | 3,159 | | |
貿易和其他應收賬款
|
| | | | 2,668 | | |
現金和現金等價物
|
| | | | 1,555 | | |
預繳税金
|
| | | | 260 | | |
| | | | | 25,604 | | |
負債 | | | | | | | |
租賃負債
|
| | | | (230) | | |
貿易和其他應付款
|
| | | | (2,160) | | |
非所得税風險準備(附註21)
|
| | | | (1,381) | | |
納税義務(附註21)
|
| | | | (1,721) | | |
| | | | | (5,492) | | |
按公允價值計算的可識別淨資產總額
|
| | | | 20,112 | | |
收購時產生的商譽
|
| | | | 46,950 | | |
NCI
|
| | | | — | | |
購買對價已轉賬
|
| | | | 67,062 | | |
|
2022年1月1日的餘額
|
| | | | 1,501 | | |
|
通過業務合併進行收購
|
| | | | 46,950 | | |
|
商譽減值
|
| | | | (46,947) | | |
|
翻譯保留
|
| | | | 332 | | |
|
2022年12月31日的餘額
|
| | | | 1,836 | | |
| | |
MX Capital Ltd
|
| |
CastCrown有限公司
|
| ||||||
收購時對員工的投資
|
| | | | 15,000 | | | | | | 2,970 | | |
賠付資產
|
| | | | (119) | | | | | | (105) | | |
法律費用資本化
|
| | | | 148 | | | | | | — | | |
或有對價 - 賣家獲利
|
| | | | 2,297 | | | | | | — | | |
或有對價 - 創始人獲利
|
| | | | 258 | | | | | | — | | |
對稱看跌期權產生的責任
|
| | | | 9,810 | | | | | | — | | |
對稱看漲期權產生的資產
|
| | | | (2,623) | | | | | | — | | |
看漲期權衍生資產
|
| | | | — | | | | | | (1,799) | | |
收購時的初始成本
|
| | | | 24,771 | | | | | | 1,066 | | |
權益會計聯營公司的虧損份額
|
| | | | (8,994) | | | | | | (1,066) | | |
權益會計聯營公司的OCI份額
|
| | | | 104 | | | | | | — | | |
2022年12月31日未計提減值的投資賬面金額
|
| | | | 15,881 | | | | | | — | | |
投資減值
|
| | | | (15,881) | | | | | | — | | |
截至2022年12月31日的投資賬面金額
|
| | | | — | | | | | | — | | |
| | |
12月31日
2022 |
| |||
資產 | | | | | | | |
非流動資產
|
| | | | 13,649 | | |
流動資產
|
| | | | 13,731 | | |
總資產
|
| | | | 27,380 | | |
負債和股東權益 | | | | | | | |
總股本
|
| | | | (291) | | |
非流動負債
|
| | | | 23,976 | | |
流動負債
|
| | | | 3,695 | | |
總負債
|
| | | | 27,671 | | |
總負債和股東權益
|
| | | | 27,380 | | |
| | |
2月1日
2022至2022年12月31日 |
| |||
收入 | | | | | 2,096 | | |
運營虧損
|
| | | | (17,627) | | |
其他綜合收益/(虧損)
|
| | | | 188 | | |
當期綜合虧損總額,税後淨額
|
| | | | (18,241) | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
1月1日餘額
|
| | | | 123 | | | | | | 8 | | |
新發放貸款
|
| | | | 31,659 | | | | | | 123 | | |
還本
|
| | | | (746) | | | | | | — | | |
收取利息
|
| | | | 1,404 | | | | | | — | | |
收到利息
|
| | | | — | | | | | | (7) | | |
外匯(收益)/損失
|
| | | | 40 | | | | | | (1) | | |
預計信貸損失
|
| | | | (28,475) | | | | | | — | | |
應收借款核銷
|
| | | | (171) | | | | | | — | | |
12月31日的餘額
|
| | | | 3,834 | | | | | | 123 | | |
| | |
使用權
資產 |
| |
租賃
負債 |
| ||||||
2021年1月1日的餘額
|
| | | | 1,044 | | | | | | 1,111 | | |
添加內容
|
| | | | 1,305 | | | | | | 1,305 | | |
通過業務組合進行收購
|
| | | | 1,559 | | | | | | 1,559 | | |
折舊
|
| | | | (1,908) | | | | | | — | | |
利息支出
|
| | | | — | | | | | | 90 | | |
付款
|
| | | | — | | | | | | (2,222) | | |
匯率的影響
|
| | | | 50 | | | | | | 91 | | |
2021年12月31日的餘額
|
| | | | 2,050 | | | | | | 1,934 | | |
租賃負債 - 流動
|
| | | | | | | | | | 831 | | |
租賃負債 - 非流動
|
| | | | | | | | | | 1,103 | | |
| | |
使用權
資產 |
| |
租賃
負債 |
| ||||||
2022年1月1日的餘額
|
| | | | 2,050 | | | | | | 1,934 | | |
添加內容
|
| | | | 1,533 | | | | | | 1,533 | | |
通過業務組合進行收購
|
| | | | 61 | | | | | | 61 | | |
修改收益
|
| | | | 11 | | | | | | — | | |
折舊
|
| | | | (1,985) | | | | | | — | | |
利息支出
|
| | | | — | | | | | | 115 | | |
付款
|
| | | | — | | | | | | (2,128) | | |
因出售子公司而取消確認使用權資產/租賃負債
|
| | | | (195) | | | | | | (186) | | |
匯率的影響
|
| | | | (13) | | | | | | (142) | | |
2022年12月31日的餘額
|
| | | | 1,462 | | | | | | 1,187 | | |
租賃負債 - 流動
|
| | | | | | | | | | 743 | | |
租賃負債 - 非流動
|
| | | | | | | | | | 444 | | |
| | |
2022
|
| |
2021
|
| ||||||
與低價值租賃相關的費用
|
| | | | 292 | | | | | | 86 | | |
租賃負債利息支出
|
| | | | 115 | | | | | | 90 | | |
| | | | | 407 | | | | | | 176 | | |
| | |
2022
|
| |
2021
|
| ||||||
租賃現金流出
|
| | | | 2,013 | | | | | | 2,132 | | |
低價值租賃的現金流出
|
| | | | 115 | | | | | | 90 | | |
租賃現金流出總額
|
| | | | 2,128 | | | | | | 2,222 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
貿易應收賬款
|
| | | | 41,874 | | | | | | 41,675 | | |
押金和預付款
|
| | | | 2,987 | | | | | | 2,460 | | |
其他應收賬款
|
| | | | 511 | | | | | | 952 | | |
合計 | | | | | 45,372 | | | | | | 45,087 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
貿易應付款
|
| | | | 22,295 | | | | | | 16,191 | | |
間接税撥備
|
| | | | 2,234 | | | | | | 803 | | |
應交間接税
|
| | | | 1,007 | | | | | | 6,120 | | |
應計工資、獎金、假期工資和相關税費
|
| | | | 2,969 | | | | | | 1,924 | | |
應計專業服務
|
| | | | 1,526 | | | | | | 1,100 | | |
收到的其他應付款和預付款
|
| | | | 490 | | | | | | 435 | | |
合計 | | | | | 30,521 | | | | | | 26,573 | | |
| | |
2021年12月31日
|
| |
2022年12月31日
|
|
無風險費率
|
| |
遠期美元隔夜指數
掉期(OIS)利率(曲線42) |
| |
遠期美元隔夜指數
掉期(OIS)利率(曲線42) |
|
波動性 | | |
遠期隱含波動率
基於公開市場的波動性 交易同行 |
| |
遠期隱含波動率
基於公開市場的波動性 交易同行 |
|
股票起始價1
|
| |
8.06
|
| |
4.63
|
|
預計保修期(年)
|
| |
4.7
|
| |
3.7
|
|
| | |
公共
認股權證 |
| |
私人
認股權證 |
| |
合計
|
| |||||||||
2021年8月27日的餘額
|
| | | | 12,606 | | | | | | 19,503 | | | | | | 32,109 | | |
公允價值調整
|
| | | | (2,234) | | | | | | (7,846) | | | | | | (10,080) | | |
2021年12月31日的餘額
|
| | | | 10,372 | | | | | | 11,657 | | | | | | 22,029 | | |
| | |
公共
認股權證 |
| |
私人
認股權證 |
| |
合計
|
| |||||||||
2022年1月1日的餘額
|
| | | | 10,372 | | | | | | 11,657 | | | | | | 22,029 | | |
公允價值調整
|
| | | | (2,797) | | | | | | (6,197) | | | | | | (8,994) | | |
2022年12月31日的餘額
|
| | | | 7,575 | | | | | | 5,460 | | | | | | 13,035 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
其他投資 - Current | | | | | | | | | | | | | |
1個 - 3個月國庫券ETF(BIL) - 按公允價值計入損益
|
| | | | 14,818 | | | | | | — | | |
攤銷成本為1.5%的美國國債 -
|
| | | | 35,547 | | | | | | — | | |
| | | | | 50,365 | | | | | | — | | |
其他投資 - 非流動 | | | | | | | | | | | | | |
通過其他綜合收益以公允價值計算的1.7%聯邦債券德國政府 -
|
| | | | 2,969 | | | | | | — | | |
iShares 20年以上國債ETF(Tlt) - 按公允價值計入損益
|
| | | | 14,934 | | | | | | — | | |
| | | | | 17,903 | | | | | | — | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
往來賬户
|
| | | | 86,759 | | | | | | 142,787 | | |
銀行存款
|
| | | | 15 | | | | | | 15 | | |
合計 | | | | | 86,774 | | | | | | 142,802 | | |
幣種
|
| |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
美元
|
| | | | 68,517 | | | | | | 108,884 | | |
歐元
|
| | | | 17,057 | | | | | | 33,297 | | |
俄羅斯盧布
|
| | | | 1,078 | | | | | | 621 | | |
亞美尼亞Dram
|
| | | | 26 | | | | | | — | | |
哈薩克斯坦堅戈
|
| | | | 96 | | | | | | — | | |
合計 | | | | | 86,774 | | | | | | 142,802 | | |
| | |
2021
股份數量 |
| |
2021
美元 |
| ||||||
每股0美元的普通股
|
| | | | 196,523,101 | | | | | | — | | |
| | | | | 196,523,101 | | | | | | — | | |
發放並全額支付 | | | | | | | | | | | | | |
2021年1月1日的餘額
|
| | | | 20,000 | | | | | | 26,659 | | |
2021年12月31日的餘額
|
| | | | 196,523,101 | | | | | | — | | |
| | |
2022
股份數量 |
| |
2022
美元 |
| ||||||
每股0美元的普通股
|
| | | | 197,092,402 | | | | | | — | | |
| | | | | 197,092,402 | | | | | | — | | |
發放並全額支付 | | | | | | | | | | | | | |
2022年1月1日的餘額
|
| | | | 196,523,101 | | | | | | — | | |
2022年12月31日的餘額
|
| | | | 197,092,402 | | | | | | — | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
截至1月1日未支付的股息
|
| | | | — | | | | | | 2,592 | | | | | | 84 | | |
本年度宣佈的股息,每股4,800美元(2020:2,681,2019年:210)
|
| | | | — | | | | | | 96,000 | | | | | | 53,614 | | |
已支付股息
|
| | | | — | | | | | | (98,562) | | | | | | (51,683) | | |
匯率的影響
|
| | | | — | | | | | | (30) | | | | | | 577 | | |
截至12月31日未支付的股息
|
| | | | — | | | | | | — | | | | | | 2,592 | | |
| | |
2021
|
| |||
負債(遞延收入) | | | | | | | |
2021年1月1日
|
| | | | 294,782 | | |
本年度延期
|
| | | | 428,511 | | |
公佈損益(注7)
|
| | | | (300,612) | | |
2021年12月31日
|
| | | | 422,681 | | |
當前部分
|
| | | | 294,607 | | |
非當前部分
|
| | | | 128,074 | | |
資產(遞延平臺佣金) | | | | | | | |
2021年1月1日
|
| | | | 89,587 | | |
本年度延期
|
| | | | 114,657 | | |
扭虧為盈
|
| | | | (87,711) | | |
2021年12月31日
|
| | | | 116,533 | | |
| | |
2022
|
| |||
負債(遞延收入) | | | | | | | |
2022年1月1日 | | | | | 422,681 | | |
本年度延期
|
| | | | 330,805 | | |
扭虧為盈
|
| | | | (361,047) | | |
2022年12月31日
|
| | | | 392,439 | | |
當前部分
|
| | | | 295,552 | | |
非當前部分
|
| | | | 96,887 | | |
| | |
2022
|
| |||
資產(遞延平臺佣金) | | | | | | | |
2022年1月1日
|
| | | | 116,533 | | |
本年度延期
|
| | | | 87,860 | | |
扭虧為盈
|
| | | | (109,711) | | |
2022年12月31日
|
| | | | 94,682 | | |
|
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
董事薪酬
|
| | | | 1,153 | | | | | | 902 | | | | | | 338 | | |
- 短期員工福利
|
| | | | 944 | | | | | | 870 | | | | | | 338 | | |
基於 - 份額的支付
|
| | | | 209 | | | | | | 32 | | | | | | — | | |
密鑰管理其他成員的報酬
|
| | | | 2,080 | | | | | | 2,834 | | | | | | 219 | | |
- 短期員工福利
|
| | | | 817 | | | | | | 1,395 | | | | | | 219 | | |
基於 - 份額的支付
|
| | | | 1,263 | | | | | | 1,439 | | | | | | — | | |
合計 | | | | | 3,233 | | | | | | 3,736 | | | | | | 557 | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
Lightmap有限公司的技術支持服務收入
CastCrown有限公司 |
| | | | 314 | | | | | | — | | | | | | — | | |
從Nexters亞美尼亞有限責任公司到CastCrown有限公司的技術支持服務收入
|
| | | | 519 | | | | | | — | | | | | | — | | |
| | | | | 833 | | | | | | — | | | | | | — | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
CastCrown有限公司
|
| | | | 325 | | | | | | — | | | | | | — | | |
MX Capital Ltd
|
| | | | 1,079 | | | | | | — | | | | |
|
—
|
| |
| | | | | 1,404 | | | | | | — | | | | | | — | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
CastCrown有限公司對Lightmap有限公司的應收賬款
|
| | | | 123 | | | | | | — | | |
CastCrown有限公司對Nexters亞美尼亞有限責任公司的應收賬款
|
| | | | 134 | | | | | | — | | |
| | | | | 257 | | | | | | — | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
CastCrown有限公司的貸款 - Net(注17)
|
| | | | — | | | | | | — | | |
貸款給MX資本有限公司 - Net(附註17)
|
| | | | 3,317 | | | | | | — | | |
| | | | | 3,317 | | | | | | — | | |
名稱
|
| |
所有權
利息 12月31日 2022 % |
| |
所有權
利息 12月31日 2021 % |
| ||||||
Flow Research S.L.
|
| | | | 100 | | | | | | 100 | | |
Nexters Studio LLC
|
| | | | — | | | | | | 100 | | |
Nexters Online LLC
|
| | | | — | | | | | | 100 | | |
nhw有限公司
|
| | | | 100 | | | | | | 100 | | |
Nexters Global Ltd
|
| | | | 100 | | | | | | 100 | | |
SGBOOST有限公司
|
| | | | 100 | | | | | | 100 | | |
Game Positive LLC
|
| | | | — | | | | | | 70 | | |
Lightmap Ltd
|
| | | | 100 | | | | | | — | | |
Lightmap LLC
|
| | | | — | | | | | | — | | |
Nexters Studio亞美尼亞有限責任公司
|
| | | | 100 | | | | | | — | | |
Nexters Studio哈薩克斯坦有限公司
|
| | | | 100 | | | | | | — | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
攤銷成本的金融資產 | | | | | | | | | | | | | |
貿易應收賬款
|
| | | | 41,874 | | | | | | 41,675 | | |
現金和現金等價物
|
| | | | 86,774 | | | | | | 142,802 | | |
應收貸款
|
| | | | 3,834 | | | | | | 123 | | |
其他投資 - Current
|
| | | | 35,547 | | | | | | — | | |
合計 | | | | | 168,029 | | | | | | 184,600 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
按公允價值計量的金融資產 | | | | | | | | | | | | | |
其他投資 - Current - 損益公允價值
|
| | | | 14,818 | | | | | | — | | |
通過其他綜合收益進行的其他投資 - 非當前 - 公允價值
|
| | | | 2,969 | | | | | | — | | |
其他投資 - 非當期 - 損益公允價值
|
| | | | 14,934 | | | | | | — | | |
合計 | | | | | 32,721 | | | | | | — | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
未按公允價值計量的金融負債 | | | | | | | | | | | | | |
貿易和其他應付款
|
| | | | 30,521 | | | | | | 26,573 | | |
合計 | | | | | 30,521 | | | | | | 26,573 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
按公允價值計量的金融負債 | | | | | | | | | | | | | |
看跌期權負債
|
| | | | 27,475 | | | | | | — | | |
認股權證義務
|
| | | | 13,035 | | | | | | 22,029 | | |
其他非流動負債
|
| | | | 577 | | | | | | — | | |
合計 | | | | | 41,087 | | | | | | 22,029 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
應收借款
|
| | | | 3,834 | | | | | | 123 | | |
貿易應收賬款
|
| | | | 41,874 | | | | | | 41,675 | | |
現金和現金等價物
|
| | | | 86,774 | | | | | | 142,802 | | |
其他投資 - Current
|
| | | | 50,365 | | | | | | — | | |
其他投資 - 非流動
|
| | | | 17,903 | | | | | | — | | |
2022年12月31日
|
| |
攜帶
金額 |
| |
合同
現金流 |
| |
3個半月
或更少 |
| |
之間
3 - 12個月 |
| |
之間
1個 - 5年 |
| |||||||||||||||
非衍生金融負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
租賃負債
|
| | | | 1,187 | | | | | | 1,183 | | | | | | 309 | | | | | | 437 | | | | | | 437 | | |
貿易和其他應付款
|
| | | | 30,521 | | | | | | 30,521 | | | | | | 30,521 | | | | | | — | | | | | | — | | |
| | | | | 31,708 | | | | | | 31,704 | | | | | | 30,830 | | | | | | 437 | | | | | | 437 | | |
2022年12月31日
|
| |
攜帶
金額 |
| |
合同
現金流 |
| |
3個半月
或更少 |
| |
之間
3 - 12個月 |
| |
之間
1 - 5年 |
| |||||||||||||||
衍生金融負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
認股權證義務
|
| | | | 13,035 | | | | | | — | | | | | | — | | | | | | — | | | | | | 13,035 | | |
看跌期權負債
|
| | | | 27,475 | | | | | | — | | | | | | — | | | | | | — | | | | | | 27,475 | | |
| | | | | 40,510 | | | | | | — | | | | | | — | | | | | | — | | | | | | 40,510 | | |
2021年12月31日
|
| |
攜帶
金額 |
| |
合同
現金流 |
| |
3個半月
或更少 |
| |
之間
3 - 12個月 |
| |
之間
1個 - 5年 |
| |||||||||||||||
非衍生金融負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
租賃負債
|
| | | | 1,934 | | | | | | 1,942 | | | | | | 313 | | | | | | 453 | | | | | | 1,176 | | |
貿易和其他應付款
|
| | | | 26,573 | | | | | | 26,573 | | | | | | 26,573 | | | | | | — | | | | | | — | | |
| | | | | 28,507 | | | | | | 28,515 | | | | | | 26,886 | | | | | | 453 | | | | | | 1,176 | | |
2021年12月31日
|
| |
攜帶
金額 |
| |
合同
現金流 |
| |
3個半月
或更少 |
| |
之間
3 - 12個月 |
| |
之間
1 - 5年 |
| |||||||||||||||
衍生金融負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
認股權證義務
|
| | | | 22,029 | | | | | | — | | | | | | — | | | | | | — | | | | | | 22,029 | | |
| | | | | 22,029 | | | | | | — | | | | | | — | | | | | | — | | | | | | 22,029 | | |
2022年12月31日
|
| |
歐元
|
| |
俄羅斯盧布
|
| |
亞美尼亞Dram
|
| |
哈薩克斯坦廷格
|
| ||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
應收貸款
|
| | | | 476 | | | | | | — | | | | | | 39 | | | | | | — | | |
貿易和其他應收賬款
|
| | | | 9,411 | | | | | | — | | | | | | — | | | | | | — | | |
現金和現金等價物
|
| | | | 17,057 | | | | | | 1,078 | | | | | | 26 | | | | | | 95 | | |
| | | | | 26,944 | | | | | | 1,078 | | | | | | 65 | | | | | | 95 | | |
負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
租賃負債
|
| | | | (1,053) | | | | | | — | | | | | | (134) | | | | | | — | | |
貿易和其他應付款
|
| | | | (8,017) | | | | | | — | | | | | | (614) | | | | | | (33) | | |
| | | | | (9,070) | | | | | | — | | | | | | (748) | | | | | | (33) | | |
淨暴露
|
| | | | 17,874 | | | | | | 1,078 | | | | | | (683) | | | | | | 62 | | |
2021年12月31日
|
| |
歐元
|
| |
俄羅斯盧布
|
| ||||||
資產 | | | | | | | | | | | | | |
應收貸款
|
| | | | 123 | | | | | | — | | |
貿易和其他應收賬款
|
| | | | 9,493 | | | | | | 3,571 | | |
現金和現金等價物
|
| | | | 33,297 | | | | | | 621 | | |
| | | | | 42,913 | | | | | | 4,192 | | |
負債 | | | | | | | | | | | | | |
租賃負債
|
| | | | (1,795) | | | | | | (139) | | |
貿易和其他應付款
|
| | | | (4,701) | | | | | | (1,092) | | |
| | | | | (6,496) | | | | | | (1,231) | | |
淨暴露
|
| | | | 36,417 | | | | | | 2,961 | | |
2022年12月31日
|
| |
美元走強
降低10% |
| |
美元走弱
10% |
| ||||||
歐元
|
| | | | (1,787) | | | | | | 1,787 | | |
俄羅斯盧布
|
| | | | (108) | | | | | | 108 | | |
亞美尼亞Dram
|
| | | | 68 | | | | | | (68) | | |
哈薩克斯坦廷格
|
| | | | (6) | | | | | | 6 | | |
| | | | | (1,833) | | | | | | 1,833 | | |
2021年12月31日
|
| |
美元走強
降低10% |
| |
美元走弱
降低10% |
| ||||||
歐元
|
| | | | (3,642) | | | | | | 3,642 | | |
俄羅斯盧布
|
| | | | (296) | | | | | | 296 | | |
| | | | | (3,938) | | | | | | 3,938 | | |
| | |
認股權證
義務 (注4) |
| |
看跌期權
責任 (注4) |
| |
其他非
當前 負債 |
| |||||||||
2021年1月1日的餘額(認股權證債務為2021年8月)
|
| | | | 32,109 | | | | | | — | | | | | | — | | |
|
公允價值淨變動
|
| | | | (10,080) | | | | | | — | | | | | | — | | |
|
2021年12月31日的餘額
|
| | |
|
22,029
|
| | | | | — | | | | | | — | | |
|
2022年1月1日的餘額
|
| | | | 22,029 | | | | | | — | | | | | | — | | |
|
初始確認
|
| | | | — | | | | | | 23,309 | | | | | | 2,555 | | |
|
公允價值淨變動
|
| | | | (8,994) | | | | | | 3,800 | | | | | | (1,978) | | |
| 收益計入財務成本 | | | | | | | | | | | | | | | | | | | |
|
公允價值淨變動
|
| | | | — | | | | | | 366 | | | | | | — | | |
|
2022年12月31日的餘額
|
| | | | 13,035 | | | | | | 27,475 | | | | | | 577 | | |
| | |
其他
非當前 流動資產 |
| |||
2022年1月1日的餘額 | | | | | | | |
購買
|
| | | | 4,422 | | |
公允價值淨變動
|
| | | | (4,422) | | |
2022年12月31日的餘額
|
| | | | — | | |
選項類型
|
| |
授予日期
|
| |
不。選項中的
未償還的 |
| |
歸屬
期間 |
| |
歸屬
條件 |
| |||
員工持股計劃選項 | | |
11月
2021, 取決於 員工 |
| | | | 2,330,000* | | | |
2021 – 2026
|
| |
使用情況
|
|
LTIP - 修改後的B類複雜歸屬選項
|
| |
2019年1月1日
|
| | | | 4,267,454* | | | |
2022 – 2026
|
| |
使用狀況、非市場表現狀況
|
|
LTIP - 根據清單修改複雜條件
|
| |
2020年11月18日
|
| | | | 20,000* | | | |
2021
|
| |
使用狀況、非市場表現狀況
|
|
截至2022年12月31日已授予的股票期權總額
|
| | | | | |
|
6,617,454
|
| | |
—
|
| |
—
|
|
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
B類綜合體歸屬
|
| | | | 702 | | | | | | 216 | | | | | | 2,146 | | |
清單的複雜條件
|
| | | | — | | | | | | 930 | | | | | | 130 | | |
員工股票期權計劃
|
| | | | 3,049 | | | | | | 2,615 | | | | | | — | | |
已記錄費用總額
|
| | | | 3,751 | | | | | | 3,761 | | | | | | 2,276 | | |
其中識別的 : | | | | | | | | | | | | | | | | | | | |
遊戲運營成本內
|
| | | | 121 | | | | | | 234 | | | | | | 1,073 | | |
在銷售和營銷費用內
|
| | | | 242 | | | | | | 467 | | | | | | — | | |
在一般和行政費用內
|
| | | | 3,388 | | | | | | 3,060 | | | | | | 1,203 | | |
| | |
員工
庫存 選項 計劃 |
| |
B類複合體
授予與 相關的 - Nexters Global Ltd 個共享 |
| |
B類複合體
授予與 相關的 - GDEV Inc. 個共享 |
| |
複合體
以 為條件 列出與 相關的 - GDEV Inc.股票 |
| ||||||||||||
2021年初未完成(個)
|
| | | | — | | | | | | 500 | | | | | | — | | | | | | 100,000 | | |
在該期間內授予的數量(單位)
|
| | | | 2,330,000 | | | | | | — | | | | | | — | | | | | | 0 | | |
修改選項(單位)
|
| | | | — | | | | | | (500) | | | | | | 4,414,608 | | | | | | — | | |
在此期間行使和沒收的權利
(單位) |
| | | | — | | | | | | — | | | | | | — | | | | | | (80,000) | | |
2021年末業績突出(個)
|
| | | | 2,330,000 | | | | | | — | | | | | | 4,414,608 | | | | | | 20,000 | | |
被沒收
|
| | | | — | | | | | | — | | | | | | (147,154) | | | | | | — | | |
2022年末業績突出(個)
|
| | | | 2,330,000 | | | | | | — | | | | | | 4,267,454 | | | | | | 20,000 | | |
評估日期(授權日)
|
| |
2021年11月16日 - 30
|
|
授權期
|
| |
60 - 90個月,視員工而定
|
|
股票市場價格,美元
|
| |
從7.86到8.71
|
|
執行(行使)價格,美元
|
| |
0或10取決於撥款
|
|
預期波動率
|
| |
36.15 – 37.88%
|
|
股息率
|
| |
0.0%
|
|
無風險利率
|
| |
1.18 – 1.27%
|
|
一個期權的平均授予日期FV,美元
|
| |
3.57
|
|
評估日期(授權日)
|
| |
2019年1月1日
|
| |||
股權價值,百萬美元
|
| | | | 132 | | |
預期波動率
|
| | | | 41.00% | | |
股息率
|
| | | | 6.80% | | |
代理淨收入指標
|
| | | | 0.041201 | | |
缺乏適銷性的折扣*
|
| | | | 8.40% | | |
1,300個複雜期權的FV合計**
|
| | | | 7,856.12 | | |
評估日期(授權日)
|
| |
11月18日
2020 |
| |
11月18日
2020 |
|
授權期
|
| |
12個月
|
| |
8個月
|
|
市場價,美元
|
| |
9.91
|
| |
9.91
|
|
執行價,美元
|
| |
10.00
|
| |
10.00
|
|
預期波動率
|
| |
34.8%
|
| |
34.8%
|
|
股息率
|
| |
0.0%
|
| |
0.0%
|
|
無風險利率
|
| |
0.11%
|
| |
0.11%
|
|
缺乏適銷性的折扣
|
| |
不適用
|
| |
不適用
|
|
期權FV,US$
|
| |
1.34
|
| |
1.11
|
|
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
與滿足條件有關的費用
|
| | | | — | | | | | | 930 | | | | | | 130 | | |
已記錄費用總額
|
| | | | — | | | | | | 930 | | | | | | 130 | | |
| | |
數量:
普通股 |
| |
百分比:
普通股 |
| ||||||
Kismet的公眾股東
|
| | | | 3,188,758 | | | | | | 1.6% | | |
贊助商
|
| | | | 11,750,000 | | | | | | 6.0% | | |
Nexters全球股東
|
| | | | 176,584,343 | | | | | | 89.9% | | |
管道投資者
|
| | | | 5,000,000 | | | | | | 2.5% | | |
合計 | | | | | 196,523,101 | | | | | | 100% | | |
| | |
股份數量
|
| |
金額
|
| |||
Kismet的現有公眾股東
|
| |
3,188,758
|
| | | | | | |
贊助商
|
| |
11,750,000
|
| | | | | | |
管道投資者
|
| |
5,000,000
|
| | | | | | |
向Kismet股東發行的GDEV Inc.股份總數
|
| |
19,938,758
|
| | | | | | |
2021年8月27日每股市值
|
| |
US$ 10.6684
|
| | | | | | |
已發行股份的公允價值
|
| | | | | | | 212,715 | | |
Kismet截至2021年8月27日的淨資產
|
| | | | | | | 111,286 | | |
權證公允價值核算效果
|
| | | | | | | (24,009) | | |
Kismet於2021年8月27日的淨資產,包括認股權證公允價值的影響2
|
| | | | | | | 87,277 | | |
差異 - 為國際財務報告準則2上市服務收費
|
| | | | | | | 125,438 | | |
|
未經審計的中期財務簡明合併報表
截至2023年6月30日和2022年12月31日的職位 |
| | | | F-79 | | |
|
未經審計的中期簡明合併利潤表
截至6個月的或虧損及其他全面收益 2023年6月30日和2022年6月 |
| | | | F-80 | | |
|
截至2023年6月30日和2022年6月30日止六個月未經審計的中期簡明綜合權益變動表
|
| | | | F-81 | | |
|
截至2023年和2022年6月30日止六個月未經審計的中期簡明綜合現金流量表
|
| | | | F-82 | | |
|
未經審計的中期簡明合併財務報表附註
|
| | | | F-83 | | |
| | |
備註:
|
| |
2023年6月30日
|
| |
2022年12月31日
|
| ||||||
資產 | | | | | | | | | | | | | | | | |
非流動資產 | | | | | | | | | | | | | | | | |
財產和設備
|
| |
14
|
| | | | 863 | | | | | | 786 | | |
使用權資產
|
| |
18
|
| | | | 1,489 | | | | | | 1,462 | | |
無形資產
|
| |
15
|
| | | | 10,763 | | | | | | 12,977 | | |
商譽
|
| |
3,15
|
| | | | 1,836 | | | | | | 1,836 | | |
對股權會計合夥人的投資
|
| |
16
|
| | | | — | | | | | | — | | |
平臺佣金長期遞延費用
|
| |
26
|
| | | | 83,197 | | | | | | 94,682 | | |
遞延納税資產
|
| |
13
|
| | | | 59 | | | | | | 108 | | |
其他非流動投資
|
| |
23
|
| | | | 18,533 | | | | | | 17,903 | | |
其他非流動資產
|
| |
13
|
| | | | 107 | | | | | | 107 | | |
應收貸款 - 非流動
|
| |
17
|
| | | | — | | | | | | 3,317 | | |
非流動資產合計
|
| | | | | | | 116,847 | | | | | | 133,178 | | |
流動資產 | | | | | | | | | | | | | | | | |
賠付資產
|
| |
13,16,21
|
| | | | 2,512 | | | | | | 2,512 | | |
貿易和其他應收賬款
|
| |
19
|
| | | | 41,125 | | | | | | 45,372 | | |
應收貸款
|
| |
17
|
| | | | 478 | | | | | | 517 | | |
其他投資
|
| |
23
|
| | | | 69,308 | | | | | | 50,365 | | |
預繳税金
|
| |
13
|
| | | | 3,305 | | | | | | 3,326 | | |
現金
|
| |
24
|
| | | | 68,581 | | | | | | 86,774 | | |
流動資產總額
|
| | | | | | | 185,309 | | | | | | 188,866 | | |
總資產
|
| | | | | | | 302,156 | | | | | | 322,044 | | |
負債和股東權益 | | | | | | | | | | | | | | | | |
股權 | | | | | | | | | | | | | | | | |
股本
|
| |
25
|
| | | | — | | | | | | — | | |
新增實收資本
|
| | | | | | | 24,000 | | | | | | 23,685 | | |
股份支付準備金
|
| | | | | | | 144,608 | | | | | | 144,240 | | |
翻譯保留
|
| | | | | | | 4,474 | | | | | | 3,493 | | |
累計虧損
|
| | | | | | | (308,851) | | | | | | (320,194) | | |
公司股權持有人應佔權益
|
| | | | | | | (135,769) | | | | | | (148,776) | | |
非控股權益
|
| | | | | | | — | | | | | | — | | |
總股本
|
| | | | | | | (135,769) | | | | | | (148,776) | | |
非流動負債 | | | | | | | | | | | | | | | | |
租賃負債 - 非流動
|
| |
18
|
| | | | 110 | | | | | | 444 | | |
長期遞延收入
|
| |
26
|
| | | | 100,549 | | | | | | 96,887 | | |
認股權證義務
|
| |
22
|
| | | | 2,430 | | | | | | 13,035 | | |
看跌期權負債 - 非流動
|
| |
3,16
|
| | | | 6,685 | | | | | | 27,475 | | |
其他非流動負債
|
| |
16
|
| | | | 70 | | | | | | 577 | | |
非流動負債合計
|
| | | | | | | 109,844 | | | | | | 138,418 | | |
流動負債 | | | | | | | | | | | | | | | | |
租賃負債 - 流動
|
| |
18
|
| | | | 771 | | | | | | 743 | | |
貿易和其他應付款
|
| |
20
|
| | | | 28,253 | | | | | | 30,521 | | |
非所得税風險撥備
|
| |
3,21
|
| | | | 1,336 | | | | | | 1,336 | | |
看跌期權負債 - 流動
|
| |
3,16
|
| | | | 21,560 | | | | | | — | | |
納税義務
|
| |
3,13
|
| | | | 4,637 | | | | | | 4,250 | | |
遞延收入
|
| |
26
|
| | | | 271,524 | | | | | | 295,552 | | |
流動負債總額
|
| | | | | | | 328,081 | | | | | | 332,402 | | |
總負債
|
| | | | | | | 437,925 | | | | | | 470,820 | | |
總負債和股東權益
|
| | | | | | | 302,156 | | | | | | 322,044 | | |
| | |
備註:
|
| |
截至6個月的時間
2023年6月30日 |
| |
截至6個月的時間
2022年6月30日 |
| ||||||
收入
|
| |
7
|
| | |
|
234,139
|
| | | |
|
252,780
|
| |
不包括折舊和攤銷的成本和費用 | | | | | | | | | | | | | | | | |
收入成本: | | | | | | | | | | | | | | | | |
平臺佣金
|
| | | | | | | (56,428) | | | | | | (68,839) | | |
遊戲運營成本
|
| |
9
|
| | | | (26,785) | | | | | | (20,540) | | |
其他營業收入
|
| | | | | | | 1,539 | | | | | | 376 | | |
銷售和營銷費用
|
| |
10
|
| | | | (129,135) | | | | | | (91,289) | | |
一般和行政費用
|
| |
11
|
| | | | (14,796) | | | | | | (14,808) | | |
應收貿易賬款和應收貸款減值損失
|
| |
9,10
|
| | | | (4,296) | | | | | | (3,919) | | |
總成本和費用,不包括折舊和費用
攤銷 |
| | | | | | | (229,901) | | | | | | (199,019) | | |
折舊及攤銷
|
| |
14,15,18
|
| | | | (2,903) | | | | | | (3,617) | | |
運營利潤
|
| | | | | | | 1,335 | | | | | | 50,144 | | |
財務收入
|
| |
12
|
| | | | 3,042 | | | | | | 335 | | |
財務費用
|
| | | | | | | (1,992) | | | | | | (1,279) | | |
認股權證債務和其他金融工具的公允價值變動
|
| |
22,29
|
| | | | 10,547 | | | | | | 7,268 | | |
權益會計聯營公司的虧損份額
|
| |
16
|
| | | | (515) | | | | | | (1,640) | | |
所得税前利潤
|
| | | | | | | 12,417 | | | | | | 54,828 | | |
所得税費用
|
| |
13
|
| | | | (1,074) | | | | | | (2,090) | | |
當期利潤(税後淨額)
|
| | | | | | | 11,343 | | | | | | 52,738 | | |
公司股權持有人應佔權益
|
| | | | | | | 11,343 | | | | | | 53,063 | | |
歸因於非控股權益
|
| | | | | | | — | | | | | | (325) | | |
其他綜合收益 | | | | | | | | | | | | | | | | |
隨後將或可能重新分類為利潤或
的項目
虧損 |
| | | | | | | 1,007 | | | | | | 3,177 | | |
外幣折算差額
|
| | | | | | | 981 | | | | | | 3,177 | | |
其他
|
| | | | | | | 26 | | | | | | — | | |
當期綜合收益總額,税後淨額
|
| | | | | | | 12,350 | | | | | | 55,915 | | |
公司股權持有人應佔權益
|
| | | | | | | 12,350 | | | | | | 56,240 | | |
歸因於非控股權益
|
| | | | | | | — | | | | | | (325) | | |
每股收益: | | | | | | | | | | | | | | | | |
基本和稀釋後每股收益,美元
|
| |
6
|
| | | | 0.06 | | | | | | 0.27 | | |
| | |
備註:
|
| |
數量:
個共享 未償還的 |
| |
共享
大寫 |
| |
額外的
實收 大寫 |
| |
以股份為基礎的
付款 預留 |
| |
翻譯
預留 |
| |
累計
赤字 |
| |
股權
歸因於 股權 持有者 公司 |
| |
非
控制 利息 |
| |
合計
|
| |||||||||||||||||||||||||||
2022年1月1日的餘額
|
| | | | | | | 196,523,101 | | | | | | — | | | | | | 25,880 | | | | | | 140,489 | | | | | | 36 | | | | | | (327,497) | | | | | | (161,092) | | | | | | 44 | | | | | | (161,048) | | |
當期利潤
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 53,063 | | | | | | 53,063 | | | | | | (325) | | | | |
|
52,738
|
| |
其他綜合收益
|
| |
25
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,177 | | | | | | — | | | | | | 3,177 | | | | | | — | | | | |
|
3,177
|
| |
綜合收入總額
期間 |
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,177 | | | | | | 53,063 | | | | | | 56,240 | | | | | | (325) | | | | | | 55,915 | | |
與企業合併相關的普通股發行
|
| |
15
|
| | | | — | | | | | | — | | | | | | (2,094) | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,094) | | | | |
|
—
|
| | | |
|
(2,094)
|
| |
股份支付
|
| |
30
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,029 | | | | | | — | | | | | | — | | | | | | 2,029 | | | | | | — | | | | |
|
2,029
|
| |
與股東的交易總額
|
| | | | | | | — | | | | | | — | | | | | | (2,094) | | | | | | 2,029 | | | | | | — | | | | | | — | | | | | | (65) | | | | | | — | | | | | | (65) | | |
2022年6月30日餘額
|
| | | | | | | 196,523,101 | | | | | | — | | | | | | 23,786 | | | | | | 142,518 | | | | | | 3,213 | | | | | | (274,434) | | | | | | (104,917) | | | | | | (281) | | | | | | (105,198) | | |
| | |
備註:
|
| |
數量:
個共享 未償還的 |
| |
共享
大寫 |
| |
額外的
實收 大寫 |
| |
共享-
基於 的 付款 預留 |
| |
翻譯
預留 |
| |
累計
赤字 |
| |
股權
歸因於 股權 持有者 公司 |
| |
非
控制 利息 |
| |
合計
|
| |||||||||||||||||||||||||||
2023年1月1日的餘額
|
| | | | | | | 197,092,402 | | | | | | — | | | | | | 23,685 | | | | | | 144,240 | | | | | | 3,493 | | | | | | (320,194) | | | | | | (148,776) | | | | | | — | | | | | | (148,776) | | |
當期利潤
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,343 | | | | | | 11,343 | | | | | | — | | | | |
|
11,343
|
| |
其他綜合收益
|
| |
25
|
| | | | — | | | | | | — | | | | | | 26 | | | | | | — | | | | | | 981 | | | | | | — | | | | | | 1,007 | | | | | | — | | | | |
|
1,007
|
| |
本期綜合虧損總額
|
| | | | | | | — | | | | | | — | | | | | | 26 | | | | | | — | | | | | | 981 | | | | | | 11,343 | | | | | | 12,350 | | | | | | — | | | | | | 12,350 | | |
基於股份的支付和期權的行使
|
| |
30
|
| | | | 222,198 | | | | | | — | | | | | | 289 | | | | | | 368 | | | | | | — | | | | | | — | | | | | | 657 | | | | | | — | | | | |
|
657
|
| |
與股東的交易總額
|
| | | | | | | 222,198 | | | | | | — | | | | | | 289 | | | | | | 368 | | | | | | — | | | | | | — | | | | | | 657 | | | | | | — | | | | | | 657 | | |
2023年6月30日的餘額
|
| | | | | | | 197,314,600 | | | | | | — | | | | | | 24,000 | | | | | | 144,608 | | | | | | 4,474 | | | | | | (308,851) | | | | | | (135,769) | | | | | | — | | | | | | (135,769) | | |
| | |
備註:
|
| |
截至6個月的時間
2023年6月30日 |
| |
截至6個月的時間
2022年6月30日 |
| ||||||
經營活動 | | | | | | | | | | | | | | | | |
當期利潤(税後淨額)
|
| | | | | | | 11,343 | | | | | | 52,738 | | |
調整: | | | | | | | | | | | | | | | | |
折舊及攤銷
|
| |
14,15,18
|
| | | | 2,903 | | | | | | 3,617 | | |
基於股份的支付費用
|
| |
30
|
| | | | 1,044 | | | | | | 2,029 | | |
股票期權沒收收入
|
| |
3,16
|
| | | | (159) | | | | | | — | | |
權益會計聯營公司的虧損份額
|
| |
16
|
| | | | 515 | | | | | | 1,640 | | |
預計信貸損失
|
| |
17,19,29
|
| | | | 4,296 | | | | | | 3,919 | | |
財產和設備核銷
|
| | | | | | | — | | | | | | 313 | | |
無形資產減值準備
|
| | | | | | | — | | | | | | 241 | | |
認股權證債務和其他金融工具的公允價值變動
|
| |
22,29
|
| | | | (10,547) | | | | | | (7,268) | | |
其他投資的公允價值變動
|
| | | | | | | (564) | | | | | | — | | |
解除看跌期權負債的折扣
|
| |
12
|
| | | | 204 | | | | | | 101 | | |
應收款核銷
|
| |
19
|
| | | | 50 | | | | | | — | | |
利息收入
|
| |
12
|
| | | | (2,009) | | | | | | (335) | | |
利息支出
|
| |
12
|
| | | | 22 | | | | | | 77 | | |
股息收入
|
| | | | | | | (469) | | | | | | — | | |
匯兑損失/(收益)
|
| |
12
|
| | | | 1,595 | | | | | | 779 | | |
所得税費用
|
| |
13
|
| | | | 1,074 | | | | | | 2,092 | | |
| | | | | | | | 9,298 | | | | | | 59,943 | | |
營運資金變動: | | | | | | | | | | | | | | | | |
遞延平臺佣金減少
|
| |
26
|
| | | | 11,485 | | | | | | 11,093 | | |
遞延收入減少
|
| |
26
|
| | | | (20,366) | | | | | | (13,374) | | |
貿易和其他應收賬款增加/(減少)
|
| |
19
|
| | | | 2,393 | | | | | | (2,128) | | |
貿易和其他應付款減少
|
| |
20
|
| | | | (2,631) | | | | | | (15,768) | | |
| | | | | | | | (9,119) | | | | | | (20,177) | | |
繳納所得税
|
| | | | | | | (265) | | | | | | (202) | | |
經營活動產生的淨現金流(用於)/產生的淨現金流量
|
| | | | | | | (86) | | | | | | 39,564 | | |
投資活動 | | | | | | | | | | | | | | | | |
無形資產收購
|
| |
15
|
| | | | (20) | | | | | | (107) | | |
購置財產和設備
|
| |
14
|
| | | | (211) | | | | | | (516) | | |
使用權取得
|
| | | | | | | (169) | | | | | | — | | |
收購子公司取得的現金淨額
|
| |
3
|
| | | | — | | | | | | (50,022) | | |
對股權會計合夥人的投資
|
| |
16
|
| | | | (515) | | | | | | (15,000) | | |
已發放貸款
|
| |
17
|
| | | | (447) | | | | | | (17,786) | | |
償還貸款的收益
|
| |
17
|
| | | | 470 | | | | | | 125 | | |
收購其他投資
|
| |
23
|
| | | | (53,640) | | | | | | — | | |
贖回投資所得收益
|
| | | | | | | 35,546 | | | | | | — | | |
收到利息
|
| | | | | | | 169 | | | | | | — | | |
收到股息
|
| | | | | | | 469 | | | | | | — | | |
用於投資活動的淨現金流
|
| | | | | | | (18,348) | | | | | | (83,306) | | |
融資活動 | | | | | | | | | | | | | | | | |
支付租賃債務
|
| |
18
|
| | | | (765) | | | | | | (1,438) | | |
借款收益
|
| | | | | | | — | | | | | | 165 | | |
租賃利息
|
| |
18
|
| | | | (22) | | | | | | (77) | | |
用於融資活動的淨現金流量
|
| | | | | | | (787) | | | | | | (1,350) | | |
當期現金淨額(減少)/增加
|
| | | | | | | (19,221) | | | | | | (45,092) | | |
期初現金
|
| | | | | | | 86,774 | | | | | | 142,802 | | |
匯率變化對所持現金的影響
|
| | | | | | | 1,028 | | | | | | 1,367 | | |
期末現金
|
| | | | | | | 68,581 | | | | | | 99,077 | | |
可報告的細分市場
|
| |
運營
|
|
Nexters Global Ltd | | | 遊戲開發和發佈 | |
MX Capital Ltd | | | 遊戲開發和發佈 | |
截至2023年6月30日的六個月
|
| |
Nexters
環球有限公司 |
| |
MX
Capital Ltd |
| |
所有其他
細分市場 |
| |
合計
|
| ||||||||||||
部門收入
|
| | |
|
225,463
|
| | | | | — | | | | |
|
8,676
|
| | | |
|
234,139
|
| |
部門管理EBITDA
|
| | | | 12,381 | | | | | | — | | | | | | (15,311) | | | | | | (2,930) | | |
截至2022年6月30日的六個月
|
| |
Nexters
環球有限公司 |
| |
MX
Capital Ltd |
| |
所有其他
細分市場 |
| |
合計
|
| ||||||||||||
部門收入
|
| | |
|
249,313
|
| | | | | — | | | | |
|
3,467
|
| | | |
|
252,780
|
| |
部門管理EBITDA
|
| | | | 65,848 | | | | | | (3,137) | | | | | | (9,958) | | | | | | 52,753 | | |
| | |
截至6個月的時間
2023年6月30日 |
| |
截至6個月的時間
2022年6月30日 |
| ||||||
所得税前利潤/(虧損) | | | | | | | | | | | | | |
可報告細分市場的管理EBITDA
|
| | | | 12,381 | | | | | | 62,711 | | |
其他細分市場的管理EBITDA
|
| | | | (15,311) | | | | | | (9,958) | | |
確認遞延淨收入的淨影響
|
| | | | 8,881 | | | | | | 2,281 | | |
折舊及攤銷
|
| | | | (2,903) | | | | | | (3,617) | | |
財務收入
|
| | | | 3,042 | | | | | | 335 | | |
財務費用
|
| | | | (1,992) | | | | | | (1,279) | | |
基於股份的支付費用
|
| | | | 1,044 | | | | | | 2,029 | | |
應收貿易賬款和應收貸款減值損失
|
| | | | (4,296) | | | | | | (3,919) | | |
認股權證債務和其他金融工具的公允價值變動
|
| | | | 10,547 | | | | | | 7,268 | | |
無形資產減值損失
|
| | | | — | | | | | | 241 | | |
權益會計聯營公司的虧損份額
|
| | | | (515) | | | | | | (1,640) | | |
其他營業收入
|
| | | | 1,539 | | | | | | 376 | | |
合併所得税前利潤/(虧損)
|
| | | | 12,417 | | | | | | 54,828 | | |
| | |
塞浦路斯
|
| |
亞美尼亞
|
| |
哈薩克斯坦
|
| |
西班牙
|
| |
合計
|
| |||||||||||||||
財產和設備
|
| | | | 705 | | | | | | 94 | | | | | | 63 | | | | | | 1 | | | | | | 863 | | |
使用權資產
|
| | | | 1,126 | | | | | | 363 | | | | | | — | | | | | | — | | | | | | 1,489 | | |
無形資產
|
| | | | 10,732 | | | | | | 25 | | | | | | 6 | | | | | | — | | | | | | 10,763 | | |
商譽
|
| | | | 1,836 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,836 | | |
平臺佣金長期遞延費用
|
| | | | 83,197 | | | | | | — | | | | | | — | | | | | | — | | | | | | 83,197 | | |
| | | | | 97,596 | | | | | | 482 | | | | | | 69 | | | | | | 1 | | | | | | 98,148 | | |
| | |
塞浦路斯
|
| |
亞美尼亞
|
| |
哈薩克斯坦
|
| |
西班牙
|
| |
合計
|
| |||||||||||||||
財產和設備
|
| | | | 672 | | | | | | 67 | | | | | | 46 | | | | | | 1 | | | | | | 786 | | |
使用權資產
|
| | | | 1,298 | | | | | | 164 | | | | | | — | | | | | | — | | | | | | 1,462 | | |
無形資產
|
| | | | 12,959 | | | | | | 17 | | | | | | 1 | | | | | | — | | | | | | 12,977 | | |
商譽
|
| | | | 1,836 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,836 | | |
平臺佣金長期遞延費用
|
| | | | 94,682 | | | | | | — | | | | | | — | | | | | | — | | | | | | 94,682 | | |
應收貸款 - 非流動
|
| | | | 3,317 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,317 | | |
| | | | | 114,764 | | | | | | 248 | | | | | | 47 | | | | | | 1 | | | | | | 115,060 | | |
| | |
截至6個月的時間
2023年6月30日 |
| |
截至6個月的時間
2022年6月30日 |
| ||||||
本年度利潤扣除母公司普通股持有者應佔基本收益的税款後的淨額
|
| | | | 11,343 | | | | | | 53,063 | | |
基本每股收益和稀釋後每股收益的普通股加權平均數
|
| | | | 197,314,600 | | | | | | 197,971,371 | | |
每股收益: | | | | | | | | | | | | | |
母公司普通股持有人應佔收益,美元
|
| | | | 0.06 | | | | | | 0.27 | | |
| | |
截至6個月的時間
2023年6月30日 |
| |
截至6個月的時間
2022年6月30日 |
| ||||||
遊戲內購買
|
| | | | 218,339 | | | | | | 241,958 | | |
廣告
|
| | | | 15,800 | | | | | | 10,822 | | |
合計 | | | | | 234,139 | | | | | | 252,780 | | |
| | |
截至6個月的時間
2023年6月30日 |
| |
截至6個月的時間
2022年6月30日 |
| ||||||
美國
|
| | | | 84,436 | | | | | | 81,385 | | |
歐洲
|
| | | | 55,729 | | | | | | 53,485 | | |
亞洲
|
| | | | 57,421 | | | | | | 68,367 | | |
其他
|
| | | | 36,553 | | | | | | 49,543 | | |
合計 | | | | | 234,139 | | | | | | 252,780 | | |
| | |
截至6個月的時間
2023年6月30日 |
| |
截至6個月的時間
2022年6月30日 |
| ||||||
員工福利支出
|
| | | | (21,152) | | | | | | (17,078) | | |
技術支持服務
|
| | | | (5,633) | | | | | | (3,462) | | |
| | | | | (26,785) | | | | | | (20,540) | | |
| | |
截至6個月的時間
2023年6月30日 |
| |
截至6個月的時間
2022年6月30日 |
| ||||||
廣告費用
|
| | | | (125,289) | | | | | | (88,289) | | |
員工福利支出
|
| | | | (3,846) | | | | | | (3,000) | | |
| | | | | (129,135) | | | | | | (91,289) | | |
| | |
截至6個月的時間
2023年6月30日 |
| |
截至6個月的時間
2022年6月30日 |
| ||||||
員工福利支出
|
| | | | (8,776) | | | | | | (9,375) | | |
專業費
|
| | | | (2,789) | | | | | | (2,159) | | |
責任保險費
|
| | | | (810) | | | | | | (734) | | |
其他運營費用
|
| | | | (2,421) | | | | | | (2,540) | | |
| | | | | (14,796) | | | | | | (14,808) | | |
| | |
截至6個月的時間
2023年6月30日 |
| |
截至6個月的時間
2022年6月30日 |
| ||||||
有效利息法下的利息收入: | | | | | | | | | | | | | |
-攤銷成本的債務證券 -
|
| | | | 982 | | | | | | — | | |
-FVOCI的債務證券 -
|
| | | | 34 | | | | | | — | | |
-應收貸款
|
| | | | 993 | | | | | | 335 | | |
金融資產產生的利息收入總額
|
| | | | 2,009 | | | | | | 335 | | |
股息收入: | | | | | | | | | | | | | |
-FVTPL的股權證券
|
| | | | 469 | | | | | | — | | |
FVTPL - 的金融資產公允價值淨變動: | | | | | | | | | | | | | |
-在FVTPL - 為交易而持有的強制測量
|
| | | | 564 | | | | | | — | | |
淨外匯收益
|
| | | | — | | | | | | — | | |
財務收入 - 其他
|
| | | | 1,033 | | | | | | — | | |
利息支出
|
| | | | (22) | | | | | | (77) | | |
銀行手續費
|
| | | | (171) | | | | | | (322) | | |
解除看跌期權負債的折扣
|
| | | | (204) | | | | | | (101) | | |
淨匯兑損失
|
| | | | (1,595) | | | | | | (779) | | |
財務費用 - 其他
|
| | | | (1,992) | | | | | | (1,279) | | |
淨財務收入/(費用)
|
| | | | 1,050 | | | | | | (944) | | |
| | |
截至6個月的時間
2023年6月30日 |
| |
截至6個月的時間
2022年6月30日 |
| ||||||
所得税前利潤/(虧損)
|
| | | | 12,417 | | | | | | 54,828 | | |
按適用税率計算的税款
|
| | | | (1,552) | | | | | | (6,689) | | |
其他國家不同税率的影響
|
| | | | (755) | | | | | | (25) | | |
不可扣除的費用和非應納税所得額的税收效應
|
| | | | 293 | | | | | | (630) | | |
特殊税制下扣除項目的税收效應
|
| | | | 1,752 | | | | | | 5,620 | | |
税損前轉的納税效果
|
| | | | 36 | | | | | | 812 | | |
未確認的遞延税項資產對虧損結轉的税務影響
|
| | | | (321) | | | | | | (760) | | |
當期使用的境外税額超過抵免申領金額
|
| | | | (491) | | | | | | (418) | | |
| | |
截至6個月的時間
2023年6月30日 |
| |
截至6個月的時間
2022年6月30日 |
| ||||||
與前期相關的所得税
|
| | | | (36) | | | | | | — | | |
所得税費用
|
| | | | (1,074) | | | | | | (2,090) | | |
|
| 已轉移對價 | | | | | | | |
|
現金
|
| | | | 55,667 | | |
|
股票對價
|
| | | | 3,158 | | |
|
遞延股份對價
|
| | | | 8,237 | | |
|
對價公允價值總額
|
| | | | 67,062 | | |
| | |
已確認公允價值
收購時, 2022年1月31日 Lightmap Ltd |
| |||
資產 | | | | | | | |
財產和設備
|
| | | | 68 | | |
無形資產(附註4)
|
| | | | 17,664 | | |
使用權資產
|
| | | | 230 | | |
賠付資產
|
| | | | 3,159 | | |
貿易和其他應收賬款
|
| | | | 2,668 | | |
現金和現金等價物
|
| | | | 1,555 | | |
預繳税金
|
| | | | 260 | | |
| | | | | 25,604 | | |
負債 | | | | | | | |
租賃負債
|
| | | | (230) | | |
貿易和其他應付款
|
| | | | (2,160) | | |
非所得税風險準備(附註21)
|
| | | | (1,381) | | |
納税義務(附註21)
|
| | | | (1,721) | | |
| | | | | (5,492) | | |
按公允價值計算的可識別淨資產總額
|
| | | | 20,112 | | |
收購時產生的商譽
|
| | | | 46,950 | | |
NCI
|
| | | | — | | |
購買對價已轉賬
|
| | | | 67,062 | | |
| 成本 | | | | | | | |
|
2022年1月1日的餘額
|
| | | | 1,501 | | |
|
通過業務合併進行收購
|
| | | | 46,950 | | |
|
商譽減值
|
| | | | (46,947) | | |
|
翻譯保留
|
| | | | 332 | | |
|
2022年12月31日的餘額
|
| | | | 1,836 | | |
|
更改
|
| | |
|
—
|
| |
|
2023年6月30日的餘額
|
| | | | 1,836 | | |
| | |
MX Capital Ltd
|
| |
CastCrown有限公司
|
| ||||||
收購時對員工的投資
|
| | | | 15,000 | | | | | | 2,970 | | |
賠付資產
|
| | | | (119) | | | | | | (105) | | |
法律費用資本化
|
| | | | 148 | | | | | | — | | |
或有對價 - 賣家獲利
|
| | | | 2,297 | | | | | | — | | |
或有對價 - 創始人獲利
|
| | | | 258 | | | | | | — | | |
對稱看跌期權產生的責任
|
| | | | 9,810 | | | | | | — | | |
對稱看漲期權產生的資產
|
| | | | (2,623) | | | | | | — | | |
看漲期權衍生資產
|
| | | | — | | | | | | (1,799) | | |
收購時的初始成本
|
| | | | 24,771 | | | | | | 1,066 | | |
權益會計聯營公司的虧損份額
|
| | | | (8,994) | | | | | | (1,066) | | |
權益會計聯營公司的OCI份額
|
| | | | 104 | | | | | | — | | |
2022年12月31日未計提減值的投資賬面金額
|
| | | | 15,881 | | | | | | — | | |
投資減值
|
| | | | (15,881) | | | | | | — | | |
截至2022年12月31日的投資賬面金額
|
| | | | — | | | | | | — | | |
| | |
MX Capital Ltd
|
| |
CastCrown有限公司
|
| ||||||
截至2022年12月31日的投資賬面金額
|
| | | | — | | | | | | — | | |
對Associate的額外投資
|
| | | | — | | | | | | 515 | | |
權益會計聯營公司的虧損份額
|
| | | | — | | | | | | (515) | | |
投資賬面金額在2023年6月30日之前
減值 |
| | | | — | | | | | | — | | |
投資減值
|
| | | | — | | | | | | — | | |
截至2023年6月30日的投資賬面金額
|
| | | | — | | | | | | — | | |
| | |
使用權
資產 |
| |
租賃
負債 |
| ||||||
2023年1月1日的餘額
|
| | | | 1,462 | | | | | | 1,187 | | |
添加內容
|
| | | | 582 | | | | | | 413 | | |
通過業務組合進行收購
|
| | | | — | | | | | | — | | |
修改損失
|
| | | | — | | | | | | — | | |
折舊
|
| | | | (536) | | | | | | — | | |
利息支出
|
| | | | — | | | | | | 22 | | |
付款
|
| | | | — | | | | | | (787) | | |
因出售而取消確認使用權資產/租賃負債
|
| | | | — | | | | | | — | | |
匯率的影響
|
| | | | (19) | | | | | | 46 | | |
2023年6月30日的餘額
|
| | | | 1,489 | | | | | | 881 | | |
租賃負債 - 流動
|
| | | | | | | | | | 771 | | |
租賃負債 - 非流動
|
| | | | | | | | | | 110 | | |
| | |
使用權
資產 |
| |
租賃
負債 |
| ||||||
2022年1月1日的餘額
|
| | | | 2,050 | | | | | | 1,934 | | |
添加內容
|
| | | | 1,318 | | | | | | 1,318 | | |
通過業務組合進行收購
|
| | | | 62 | | | | | | 62 | | |
修改損失
|
| | | | — | | | | | | — | | |
折舊
|
| | | | (1,262) | | | | | | — | | |
利息支出
|
| | | | — | | | | | | 77 | | |
付款
|
| | | | — | | | | | | (1,515) | | |
匯率的影響
|
| | | | 113 | | | | | | 92 | | |
2022年6月30日餘額
|
| | | | 2,281 | | | | | | 1,968 | | |
租賃負債 - 流動
|
| | | | | | | | | | 1,551 | | |
租賃負債 - 非流動
|
| | | | | | | | | | 417 | | |
| | |
截至6個月的時間
2023年6月30日 |
| |
截至6個月的時間
2022年6月30日 |
| ||||||
與低價值租賃相關的費用
|
| | | | 252 | | | | | | 28 | | |
租賃負債利息支出
|
| | | | 22 | | | | | | 77 | | |
| | | | | 274 | | | | | | 105 | | |
| | |
截至6個月的時間
2023年6月30日 |
| |
截至6個月的時間
2022年6月30日 |
| ||||||
租賃現金流出
|
| | | | 765 | | | | | | 1,438 | | |
低價值租賃的現金流出
|
| | | | 252 | | | | | | 28 | | |
租賃現金流出總額
|
| | | | 1,017 | | | | | | 1,466 | | |
| | |
2023年6月30日
|
| |
2022年12月31日
|
| ||||||
貿易應收賬款
|
| | | | 37,001 | | | | | | 41,874 | | |
押金和預付款
|
| | | | 2,038 | | | | | | 2,987 | | |
可退還增值税
|
| | | | 2,068 | | | | | | 460 | | |
其他應收賬款
|
| | | | 18 | | | | | | 51 | | |
合計 | | | | | 41,125 | | | | | | 45,372 | | |
| | |
2023年6月30日
|
| |
2022年12月31日
|
| ||||||
貿易應付款
|
| | | | 14,961 | | | | | | 22,295 | | |
應計工資、獎金、假期工資和相關税費
|
| | | | 6,985 | | | | | | 2,969 | | |
間接税撥備
|
| | | | 2,077 | | | | | | 2,067 | | |
應計專業服務
|
| | | | 1,319 | | | | | | 1,526 | | |
應付增值税
|
| | | | 1,300 | | | | | | — | | |
應交間接税
|
| | | | 679 | | | | | | 1,174 | | |
收到的其他應付款和預付款
|
| | | | 932 | | | | | | 490 | | |
合計 | | | | | 28,253 | | | | | | 30,521 | | |
| | |
2023年6月30日
|
| |
2022年12月31日
|
| ||||||
無風險費率
|
| |
n/a
|
| |
遠期美元隔夜指數掉期
(OIS)費率(曲線42) |
| ||||||
波動性
|
| |
n/a
|
| |
基於遠期隱含波動率的利率
關於上市同行的波動性 |
| ||||||
股票起始價1
|
| | | | 不適用 | | | | | | 4.63 | | |
預計保修期(年)
|
| | | | 不適用 | | | | | | 3.7 | | |
| | |
公共
認股權證 |
| |
私人
認股權證 |
| |
合計
|
| |||||||||
2022年1月1日的餘額
|
| | | | 10,372 | | | | | | 11,657 | | | | | | 22,029 | | |
公允價值調整
|
| | | | (598) | | | | | | (4,166) | | | | | | (4,764) | | |
2022年6月30日餘額
|
| | | | 9,774 | | | | | | 7,491 | | | | | | 17,265 | | |
| | |
公共
認股權證 |
| |
私人
認股權證 |
| |
合計
|
| |||||||||
2023年1月1日的餘額
|
| | | | 7,575 | | | | | | 5,460 | | | | | | 13,035 | | |
公允價值調整
|
| | | | (5,955) | | | | | | (4,650) | | | | | | (10,605) | | |
2023年6月30日的餘額
|
| | | | 1,620 | | | | | | 810 | | | | | | 2,430 | | |
| | |
06月30日
2023 |
| |
12月31日
2022 |
| ||||||
其他投資 - Current | | | | | | | | | | | | | |
1個 - 3個月國庫券ETF(BIL) - 按公允價值計入損益
|
| | | | 14,875 | | | | | | 14,818 | | |
攤銷成本為1.5%的美國國債 -
|
| | | | — | | | | | | 35,547 | | |
攤銷成本為0%的美國國庫券 -
|
| | | | 24,714 | | | | | | — | | |
攤銷成本為0.875%的美國國庫券 -
|
| | | | 14,736 | | | | | | — | | |
攤銷成本為0.125%的美國國庫券 -
|
| | | | 14,983 | | | | | | — | | |
| | | | | 69,308 | | | | | | 50,365 | | |
其他投資 - 非流動 | | | | | | | | | | | | | |
通過其他綜合收益以公允價值計算的1.7%聯邦債券德國政府 -
|
| | | | 3,092 | | | | | | 2,969 | | |
iShares 20年以上國債ETF(Tlt) - 按公允價值計入損益
|
| | | | 15,441 | | | | | | 14,934 | | |
| | | | | 18,533 | | | | | | 17,903 | | |
| | |
06月30日
2023 |
| |
12月31日
2022 |
| ||||||
往來賬户
|
| | | | 68,566 | | | | | | 86,759 | | |
銀行存款
|
| | | | 15 | | | | | | 15 | | |
現金 | | | | | 68,581 | | | | | | 86,774 | | |
幣種
|
| |
06月30日
2023 |
| |
12月31日
2022 |
| ||||||
美元
|
| | | | 48,518 | | | | | | 68,517 | | |
歐元
|
| | | | 19,749 | | | | | | 17,057 | | |
俄羅斯盧布
|
| | | | 92 | | | | | | 1,078 | | |
亞美尼亞Dram
|
| | | | 61 | | | | | | 26 | | |
哈薩克斯坦堅戈
|
| | | | 161 | | | | | | 96 | | |
合計 | | | | | 68,581 | | | | | | 86,774 | | |
| | |
2022
股份數量 |
| |
2022
美元 |
| ||||||
每股0美元的普通股
|
| | | | 197,092,402 | | | | | | — | | |
| | | | | 197,092,402 | | | | | | — | | |
發放並全額支付 | | | | | | | | | | | | | |
2022年1月1日的餘額
|
| | | | 196,523,101 | | | | | | — | | |
2022年12月31日的餘額
|
| | | | 197,092,402 | | | | | | — | | |
| | |
2023
股份數量 |
| |
2023
美元 |
| ||||||
每股0美元的普通股
|
| | | | 197,314,600 | | | | | | — | | |
| | | | | 197,314,600 | | | | | | — | | |
發放並全額支付 | | | | | | | | | | | | | |
2023年1月1日的餘額
|
| | | | 197,092,402 | | | | | | — | | |
2023年6月30日的餘額
|
| | | | 197,314,600 | | | | | | — | | |
| | |
截至6個月的時間
2023年6月30日 |
| |
截至6個月的時間
2022年6月30日 |
| ||||||
董事薪酬
|
| | | | 405 | | | | | | 560 | | |
-短期員工福利
|
| | | | 405 | | | | | | 425 | | |
-基於份額的支付
|
| | | | — | | | | | | 135 | | |
密鑰管理其他成員的報酬
|
| | | | 841 | | | | | | 1,802 | | |
-短期員工福利
|
| | | | 645 | | | | | | 874 | | |
-基於份額的支付
|
| | | | 196 | | | | | | 928 | | |
合計 | | | | | 1,246 | | | | | | 2,362 | | |
| | |
截至6個月的時間
2023年6月30日 |
| |
截至6個月的時間
2022年6月30日 |
| ||||||
從Lightmap有限公司到CastCrown有限公司的技術支持服務收入
|
| | | | — | | | | | | 119 | | |
| | | | | — | | | | | | 119 | | |
| | |
截至6個月的時間
2023年6月30日 |
| |
截至6個月的時間
2022年6月30日 |
| ||||||
CastCrown有限公司
|
| | | | 198 | | | | | | 62 | | |
MX Capital Ltd
|
| | | | 795 | | | | | | 271 | | |
| | | | | 993 | | | | | | 333 | | |
| | |
06月30日
2023 |
| |
12月31日
2022 |
| ||||||
CastCrown有限公司對Lightmap有限公司的應收賬款
|
| | | | — | | | | | | 123 | | |
從CastCrown有限公司到Nexters Studio亞美尼亞有限責任公司的應收款項
|
| | | | — | | | | | | 134 | | |
| | | | | — | | | | | | 257 | | |
| | |
06月30日
2023 |
| |
12月31日
2022 |
| ||||||
CastCrown有限公司 - Net的貸款
|
| | | | — | | | | | | — | | |
貸款給MX資本有限公司 - Net
|
| | | | — | | | | | | 3,317 | | |
| | | | | — | | | | | | 3,317 | | |
名稱
|
| |
所有權權益
2023年6月30日 % |
| |
所有權權益
2022年12月31日 % |
| ||||||
Flow Research S.L.
|
| | | | 100 | | | | | | 100 | | |
nhw有限公司
|
| | | | 100 | | | | | | 100 | | |
名稱
|
| |
所有權權益
2023年6月30日 % |
| |
所有權權益
2022年12月31日 % |
| ||||||
Nexters Global Ltd
|
| | | | 100 | | | | | | 100 | | |
SGBOOST有限公司
|
| | | | 100 | | | | | | 100 | | |
Lightmap Ltd
|
| | | | 100 | | | | | | 100 | | |
Nexters Studio亞美尼亞有限責任公司
|
| | | | 100 | | | | | | 100 | | |
Nexters Studio哈薩克斯坦有限公司
|
| | | | 100 | | | | | | 100 | | |
Nexters Studio葡萄牙,單人LDA
|
| | | | 100 | | | | | | — | | |
Nexters Midasian FZ LLC
|
| | | | 100 | | | | | | — | | |
Nexters Finance Ltd
|
| | | | 100 | | | | | | — | | |
Nexters立陶宛UAB
|
| | | | 100 | | | | | | — | | |
Tourish Limited
|
| | | | 100 | | | | | | — | | |
| | | | | 100 | | | | | | — | | |
| | |
06月30日
2023 |
| |
12月31日
2022 |
| ||||||
攤銷成本的金融資產 | | | | | | | | | | | | | |
貿易應收賬款
|
| | | | 37,001 | | | | | | 41,874 | | |
現金
|
| | | | 68,581 | | | | | | 86,774 | | |
應收貸款
|
| | | | 478 | | | | | | 3,834 | | |
其他投資 - Current
|
| | | | 54,433 | | | | | | 35,547 | | |
合計 | | | | | 160,493 | | | | | | 168,029 | | |
| | |
06月30日
2023 |
| |
12月31日
2022 |
| ||||||
按公允價值計量的金融資產 | | | | | | | | | | | | | |
其他投資 - Current - 損益公允價值
|
| | | | 14,875 | | | | | | 14,818 | | |
通過其他綜合 - 非當前 - 公允價值進行的其他投資
收入 |
| | | | 3,092 | | | | | | 2,969 | | |
其他投資 - 非當期 - 損益公允價值
|
| | | | 15,441 | | | | | | 14,934 | | |
合計 | | | | | 33,408 | | | | | | 32,721 | | |
| | |
06月30日
2023 |
| |
12月31日
2022 |
| ||||||
未按公允價值計量的金融負債 | | | | | | | | | | | | | |
貿易和其他應付款
|
| | | | 28,253 | | | | | | 30,521 | | |
合計 | | | | | 28,253 | | | | | | 30,521 | | |
| | |
06月30日
2023 |
| |
12月31日
2022 |
| ||||||
按公允價值計量的金融負債 | | | | | | | | | | | | | |
看跌期權負債
|
| | | | 28,245 | | | | | | 27,475 | | |
認股權證義務
|
| | | | 2,430 | | | | | | 13,035 | | |
其他非流動負債
|
| | | | 70 | | | | | | 577 | | |
合計 | | | | | 30,745 | | | | | | 41,087 | | |
| | |
06月30日
2023 |
| |
12月31日
2022 |
| ||||||
應收借款
|
| | | | 478 | | | | | | 3834 | | |
貿易應收賬款
|
| | | | 37,001 | | | | | | 41,874 | | |
現金
|
| | | | 68,581 | | | | | | 86,774 | | |
其他投資 - Current
|
| | | | 69,308 | | | | | | 50,365 | | |
其他投資 - 非流動
|
| | | | 15,441 | | | | | | 17,903 | | |
2023年6月30日
|
| |
攜帶
金額 |
| |
合同
現金流 |
| |
3個半月
或更少 |
| |
之間
3-12個月 |
| |
之間
1-5年 |
| |||||||||||||||
非衍生金融負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
租賃負債
|
| | | | 881 | | | | | | 894 | | | | | | 61 | | | | | | 722 | | | | | | 111 | | |
貿易和其他應付款
|
| | | | 28,253 | | | | | | 28,253 | | | | | | 28,253 | | | | | | — | | | | | | — | | |
| | | | | 29,134 | | | | | | 29,147 | | | | | | 28,314 | | | | | | 722 | | | | | | 111 | | |
2023年6月30日
|
| |
攜帶
金額 |
| |
合同
現金流 |
| |
3個半月
或更少 |
| |
之間
3-12個月 |
| |
之間
1-5年 |
| |||||||||||||||
衍生金融負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
認股權證義務
|
| | | | 2,430 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,430 | | |
看跌期權負債
|
| | | | 28,245 | | | | | | — | | | | | | — | | | | | | 21,560 | | | | | | 6,685 | | |
| | | | | 30,675 | | | | | | 0 | | | | | | 0 | | | | | | 21,560 | | | | | | 9,115 | | |
2022年12月31日
|
| |
攜帶
金額 |
| |
合同
現金流 |
| |
3個半月
或更少 |
| |
之間
3 - 12個月 |
| |
之間
1個 - 5年 |
| |||||||||||||||
非衍生金融負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
租賃負債
|
| | | | 1,187 | | | | | | 1,183 | | | | | | 309 | | | | | | 437 | | | | | | 437 | | |
貿易和其他應付款
|
| | | | 30,521 | | | | | | 30,521 | | | | | | 30,521 | | | | | | — | | | | | | — | | |
| | | | | 31,708 | | | | | | 31,704 | | | | | | 30,830 | | | | | | 437 | | | | | | 437 | | |
2022年12月31日
|
| |
攜帶
金額 |
| |
合同
現金流 |
| |
3個半月
或更少 |
| |
之間
3 - 12個月 |
| |
之間
1個 - 5年 |
| |||||||||||||||
衍生金融負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
認股權證義務
|
| | | | 13,035 | | | | | | — | | | | | | — | | | | | | — | | | | | | 13,035 | | |
看跌期權負債
|
| | | | 27,475 | | | | | | — | | | | | | — | | | | | | — | | | | | | 27,475 | | |
| | | | | 40,510 | | | | | | — | | | | | | — | | | | | | — | | | | | | 40,510 | | |
2023年6月30日
|
| |
歐元
|
| |
俄語
盧布 |
| |
亞美尼亞語
Dram |
| |
哈薩克斯坦語
挑戰 |
| ||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
應收貸款
|
| | | | 4,309 | | | | | | — | | | | | | 19 | | | | | | — | | |
貿易和其他應收賬款
|
| | | | 10,217 | | | | | | — | | | | | | — | | | | | | — | | |
現金 | | | | | 19,749 | | | | | | 92 | | | | | | 61 | | | | | | 161 | | |
| | | | | 34,275 | | | | | | 92 | | | | | | 80 | | | | | | 161 | | |
負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
租賃負債
|
| | | | (734) | | | | | | — | | | | | | (95) | | | | | | — | | |
貿易和其他應付款
|
| | | | (7,099) | | | | | | — | | | | | | (2,210) | | | | | | (207) | | |
| | | |
|
(7,833)
|
| | | | | — | | | | |
|
(2,305)
|
| | | |
|
(207)
|
| |
淨暴露
|
| | |
|
26,442
|
| | | |
|
92
|
| | | |
|
(2,225)
|
| | | |
|
(46)
|
| |
2022年12月31日
|
| |
歐元
|
| |
俄語
盧布 |
| |
亞美尼亞語
Dram |
| |
哈薩克斯坦語
挑戰 |
| ||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
應收貸款
|
| | | | 476 | | | | | | — | | | | | | 39 | | | | | | — | | |
貿易和其他應收賬款
|
| | | | 9,411 | | | | | | — | | | | | | — | | | | | | — | | |
現金 | | | | | 17,057 | | | | | | 1,078 | | | | | | 26 | | | | | | 95 | | |
| | | | | 26,944 | | | | | | 1,078 | | | | | | 65 | | | | | | 95 | | |
負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
租賃負債
|
| | | | (1,053) | | | | | | — | | | | | | (134) | | | | | | — | | |
貿易和其他應付款
|
| | | | (8,017) | | | | | | — | | | | | | (614) | | | | | | (33) | | |
| | | |
|
(9,070)
|
| | | | | — | | | | |
|
(748)
|
| | | |
|
(33)
|
| |
淨暴露
|
| | | | 17,874 | | | | | | 1,078 | | | | | | (683) | | | | | | 62 | | |
2023年6月30日
|
| |
強化
美元增加10% |
| |
弱化
美元增加10% |
| ||||||
歐元
|
| | | | (2,644) | | | | | | 2,644 | | |
俄羅斯盧布
|
| | | | (9) | | | | | | 9 | | |
亞美尼亞Dram
|
| | | | 223 | | | | | | (223) | | |
哈薩克斯坦廷格
|
| | | | 5 | | | | | | (5) | | |
| | | | | (2,425) | | | | | | 2,425 | | |
2022年12月31日
|
| |
強化
美元增加10% |
| |
弱化
美元增加10% |
| ||||||
歐元
|
| | | | (1,787) | | | | | | 1,787 | | |
俄羅斯盧布
|
| | | | (108) | | | | | | 108 | | |
亞美尼亞Dram
|
| | | | 68 | | | | | | (68) | | |
哈薩克斯坦廷格
|
| | | | (6) | | | | | | 6 | | |
| | | | | (1,833) | | | | | | 1,833 | | |
| | |
認股權證
義務(附註4) |
| |
看跌期權
責任(附註4) |
| |
其他非當期
負債 |
| |||||||||
2022年1月1日的餘額
|
| | | | 22,029 | | | | | | — | | | | | | — | | |
購買
|
| | | | — | | | | | | 14,180 | | | | | | 16,194 | | |
公允價值淨變動
|
| | | | (4,764) | | | | | | (294) | | | | | | (7,123) | | |
2022年6月30日餘額
|
| | | | 17,265 | | | | | | 13,886 | | | | | | 9,071 | | |
| | |
認股權證
義務(附註4) |
| |
看跌期權
責任(附註4) |
| |
其他非當期
負債 |
| |||||||||
2023年1月1日的餘額
|
| | | | 13,035 | | | | | | 27,475 | | | | | | 577 | | |
公允價值淨變動
|
| | | | (10,605) | | | | | | 770 | | | | | | (507) | | |
2023年6月30日的餘額
|
| | | | 2,430 | | | | | | 28,245 | | | | | | 70 | | |
| | |
其他非當期
資產 |
| |||
2022年1月1日的餘額
|
| | | | 107 | | |
購買
|
| | | | 11,067 | | |
公允價值淨變動
|
| | | | (5,013) | | |
2022年6月30日餘額
|
| | | | 6,161 | | |
選項類型
|
| |
授予日期
|
| |
不。選項中的
未償還的 |
| |
授權期
|
| |
歸屬條件
|
| |||
員工持股計劃選項 | | |
2021年11月
取決於 員工 |
| | | | 2,180,000* | | | |
2021 – 2026
|
| |
使用情況
|
|
LTIP - 修改後的B類複雜歸屬選項
|
| |
1月1日
2019 |
| | | | 2,060,150* | | | |
2022 – 2026
|
| |
使用情況,
非市場 性能 條件 |
|
LTIP - 修改的複雜條件
在上市時 |
| |
11月18日
2020 |
| | | | 20,000* | | | |
2021
|
| |
使用情況,
非市場 性能 條件 |
|
截至
已授予的股票期權總額
2022年6月30日 |
| | | | | |
|
4,260,150
|
| | |
—
|
| |
—
|
|
| | |
截至6個月的時間
2023年6月30日 |
| |
截至6個月的時間
2022年6月30日 |
| ||||||
B類綜合體歸屬
|
| | | | 256 | | | | | | 398 | | |
員工股票期權計劃
|
| | | | 788 | | | | | | 1,631 | | |
已記錄費用總額
|
| | | | 1,044 | | | | | | 2,029 | | |
其中識別的 : | | | | | | | | | | | | | |
遊戲運營成本內
|
| | | | 30 | | | | | | 64 | | |
在銷售和營銷費用內
|
| | | | 61 | | | | | | 129 | | |
在一般和行政費用內
|
| | | | 953 | | | | | | 1,836 | | |
| | |
員工
股票期權 計劃 |
| |
B類複合體
授予與 相關的 - GDEV Inc.股票 |
| |
複雜條件
上市時與 - 相關 轉到GDEV Inc.股票 |
| |||||||||
2022年末業績突出(個)
|
| | | | 2,330,000 | | | | | | 4,120,300 | | | | | | 20,000 | | |
在該期間內授予的數量(單位)
|
| | | | — | | | | | | — | | | | | | — | | |
修改選項(單位)
|
| | | | — | | | | | | — | | | | | | — | | |
期間鍛鍊(單位)
|
| | | | (50,000) | | | | | | (220,731) | | | | | | — | | |
被沒收
|
| | | | (100,000) | | | | | | (1,839,419) | | | | | | — | | |
2023年6月底未完成(個)
|
| | | | 2,180,000 | | | | | | 2,060,150 | | | | | | 20,000 | | |
評估日期(授權日)
|
| |
2021年11月16日-30日
|
|
授權期
|
| |
60-90個月,視員工而定
|
|
股票市場價格,美元
|
| |
從7.86到8.71
|
|
執行(行使)價格,美元
|
| |
0或10取決於撥款
|
|
預期波動率
|
| |
36.15 – 37.88%
|
|
股息率
|
| |
0.0%
|
|
無風險利率
|
| |
1.18 – 1.27%
|
|
一個期權的平均授予日期FV,美元
|
| |
3.57
|
|
評估日期(授權日)
|
| |
2019年1月1日
|
| |||
股權價值,百萬美元
|
| | | | 132 | | |
預期波動率
|
| | | | 41.00% | | |
股息率
|
| | | | 6.80% | | |
代理淨收入指標
|
| | | | 0.041201 | | |
缺乏適銷性的折扣*
|
| | | | 8.40% | | |
1,300個複雜期權的FV合計**
|
| | | | 7,856.12 | | |