| | |
每股
|
| |
合計
|
| ||||||
公開發行價
|
| | | $ | 5.000 | | | | | $ | 15,000,000 | | |
承保折扣(1)
|
| | | $ | 0.325 | | | | | $ | 975,000 | | |
未扣除費用的收益給我們
|
| | | $ | 4.675 | | | | | $ | 14,025,000 | | |
|
美國老虎證券公司
|
| |
EF赫頓
Benchmark Investments,LLC的部門
|
|
| | |
第
頁
|
| |||
財務和其他信息的呈現
|
| | | | iv | | |
摘要
|
| | |
|
1
|
| |
產品
|
| | |
|
8
|
| |
財務和其他信息摘要
|
| | |
|
11
|
| |
風險因素
|
| | |
|
13
|
| |
有關前瞻性陳述的告誡聲明
|
| | |
|
42
|
| |
我們的組織結構
|
| | |
|
43
|
| |
使用收益
|
| | |
|
44
|
| |
股利政策
|
| | |
|
45
|
| |
大寫
|
| | |
|
46
|
| |
稀釋
|
| | |
|
47
|
| |
管理層對財務狀況和經營成果的討論和分析
|
| | |
|
48
|
| |
業務
|
| | |
|
73
|
| |
管理
|
| | |
|
85
|
| |
高管薪酬
|
| | |
|
90
|
| |
主要股東
|
| | |
|
95
|
| |
某些關係和關聯方交易
|
| | |
|
97
|
| |
股本説明
|
| | |
|
99
|
| |
有資格未來出售的股票
|
| | |
|
104
|
| |
美國聯邦所得税和遺產税對A類普通股非美國持有者的重大影響
|
| | |
|
106
|
| |
承銷
|
| | |
|
109
|
| |
法律事務
|
| | |
|
118
|
| |
專家
|
| | |
|
119
|
| |
您可以在哪裏找到更多信息
|
| | |
|
120
|
| |
財務報表索引
|
| | |
|
F-1
|
| |
| | |
截至2013年12月31日的年度
|
| |
截至6月30日的6個月
|
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
2022
|
| |
2021
|
| |||||||||||||||
| | |
(單位:百萬)
|
| |||||||||||||||||||||||||||
合併經營報表數據和全面收益(虧損):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收入,淨額
|
| | | $ | 106.7 | | | | | $ | 124.9 | | | | | $ | 86.3 | | | | | $ | 43.5 | | | | | $ | 58.8 | | |
收入成本
|
| | | | 63.7 | | | | | | 67.3 | | | | | | 78.1 | | | | | | 26.3 | | | | | | 32.9 | | |
毛利
|
| | | | 43.0 | | | | | | 57.6 | | | | | | 8.2 | | | | | | 17.2 | | | | | | 25.9 | | |
運營費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
一般和行政
|
| | | | 16.4 | | | | | | 22.9 | | | | | | 20.3 | | | | | | 10.7 | | | | | | 9.1 | | |
研發
|
| | | | 0.8 | | | | | | 1.4 | | | | | | 2.0 | | | | | | 0.4 | | | | | | 0.4 | | |
廣告和營銷
|
| | | | 0.3 | | | | | | 1.1 | | | | | | 0.7 | | | | | | 0.4 | | | | | | 0.1 | | |
折舊及攤銷
|
| | | | 0.8 | | | | | | 0.9 | | | | | | 1.0 | | | | | | 0.3 | | | | | | 0.4 | | |
固定資產處置損失
|
| | | | 0.1 | | | | | | 0.1 | | | | | | — | | | | | | — | | | | | | — | | |
無形資產減值準備
|
| | | | 16.3 | | | | | | 1.3 | | | | | | — | | | | | | — | | | | | | — | | |
總運營費用
|
| | | | 34.7 | | | | | | 27.7 | | | | | | 23.8 | | | | | | 11.8 | | | | | | 10.0 | | |
經營收入(損失)
|
| | | | 8.3 | | | | | | 30.0 | | | | | | (15.7) | | | | | | 5.4 | | | | | | 15.9 | | |
其他收入(費用): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
利息收入
|
| | | | 0.1 | | | | | | 0.1 | | | | | | — | | | | | | — | | | | | | — | | |
利息收入—關聯方
|
| | | | 1.6 | | | | | | 0.9 | | | | | | 0.5 | | | | | | 0.6 | | | | | | 0.7 | | |
利息支出
|
| | | | (0.4) | | | | | | (0.6) | | | | | | (1.5) | | | | | | (0.3) | | | | | | (0.2) | | |
利息費用—關聯方
|
| | | | — | | | | | | — | | | | | | (0.1) | | | | | | — | | | | | | — | | |
其他收入
|
| | | | 0.5 | | | | | | 0.5 | | | | | | — | | | | | | 0.3 | | | | | | 0.5 | | |
出售股權投資會員權益收益
|
| | | | — | | | | | | 4.9 | | | | | | — | | | | | | — | | | | | | — | | |
外幣交易損失
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
未合併實體收益(虧損)中的權益
|
| | | | (0.4) | | | | | | 0.7 | | | | | | (1.1) | | | | | | — | | | | | | (0.3) | | |
其他收入(費用)合計,淨額
|
| | | | 1.4 | | | | | | 6.6 | | | | | | (2.0) | | | | | | 0.6 | | | | | | 0.7 | | |
扣除所得税準備前的收入(虧損)
|
| | | | 9.7 | | | | | | 36.6 | | | | | | (17.7) | | | | | | 6.0 | | | | | | 16.6 | | |
所得税準備金(福利)
|
| | | | 1.8 | | | | | | 6.8 | | | | | | (2.5) | | | | | | 1.2 | | | | | | 3.3 | | |
淨收益(虧損)
|
| | | | 7.9 | | | | | | 29.8 | | | | | | (15.2) | | | | | | 4.8 | | | | | | 13.3 | | |
非控股權益應佔淨收益(虧損)
|
| | | | (0.6) | | | | | | (0.9) | | | | | | (1.3) | | | | | | — | | | | | | (0.3) | | |
美國蝸牛遊戲公司應佔淨收入(虧損)
|
| | | | 8.5 | | | | | | 30.7 | | | | | | (13.9) | | | | | | 4.8 | | | | | | 13.6 | | |
綜合損益表: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
其他全面虧損
|
| | | | (0.1) | | | | | | (0.1) | | | | | | (0.1) | | | | | | (0.1) | | | | | | 0.1 | | |
其他綜合收益(虧損)合計
|
| | | $ | 8.4 | | | | | $ | 30.6 | | | | | $ | (14.0) | | | | | $ | 4.7 | | | | | $ | 13.7 | | |
| | |
截至2022年6月30日
|
| |||||||||
| | |
實際
|
| |
調整後的
|
| ||||||
| | |
(單位:百萬)
|
| |||||||||
合併資產負債表數據: | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 14.7 | | | | | $ | 25.7 | | |
流動資產總額
|
| | | | 44.7 | | | | | | 55.8 | | |
受限現金和現金等價物
|
| | | | 6.4 | | | | | | 6.4 | | |
無形資產,淨—許可證—相關方
|
| | | | 5.1 | | | | | | 5.1 | | |
總負債
|
| | | | 74.9 | | | | | | 74.9 | | |
總股本
|
| | | $ | 6.0 | | | | | $ | 17.1 | | |
| | |
年終了
12月31日 |
| |
截至6個月的時間
06月30日 |
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
2022
|
| |
2021
|
| |||||||||||||||
| | |
(單位:百萬)
|
| |||||||||||||||||||||||||||
關鍵績效指標和非GAAP衡量標準: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
成交量
|
| | | | 7.0 | | | | | | 8.3 | | | | | | 4.1 | | | | | | 3.1 | | | | | | 4.1 | | |
調整後的EBITDA
|
| | | $ | 25.5 | | | | | $ | 39.2 | | | | | $ | (15.1) | | | | | $ | 6.1 | | | | | $ | 16.4 | | |
預訂量
|
| | | $ | 92.5 | | | | | $ | 132.1 | | | | | $ | 105.8 | | | | | $ | 40.5 | | | | | $ | 53.6 | | |
| | |
截至2022年6月30日
|
| |||||||||
| | |
實際
|
| |
調整後的
|
| ||||||
| | |
(除共享數據和每股數據外,以千為單位)
|
| |||||||||
現金及現金等價物:
|
| | | $ | 14,697 | | | | | $ | 25,744 | | |
總負債
|
| | | | 74,898 | | | | | | 74,898 | | |
股東權益: | | | | | | | | | | | | | |
優先股,每股面值0.0001美元;實際沒有授權或發行和發行的股份;經調整後的100,000,000股授權股份,沒有發行和發行的股份
|
| | | | — | | | | | | — | | |
美國蝸牛遊戲普通股,每股面值0.01美元
股;授權1,000,000股,已發行500,000股, 已發行,實際發行;沒有授權或發行的股票和 調整後的未償還金額 |
| | | | 5 | | | | | | — | | |
A類普通股,每股面值0.0001美元;沒有授權或發行的股份,實際發行的已發行股份;經調整後的5億股授權股份,9251,420股已發行和已發行股份
|
| | | | — | | | | | | 1 | | |
B類普通股,每股面值0.0001美元;無股份
已授權或已發行且未償還,實際;1億,000,000 授權股份,已發行和已發行股份28,748,580股, 調整後 |
| | | | — | | | | | | 3 | | |
新增實收資本
|
| | | | 12,881 | | | | | | 23,927 | | |
累計其他綜合損失
|
| | | | (349) | | | | | | (349) | | |
留存收益(累計虧損)
|
| | | | (1,054) | | | | | | (1,054) | | |
Total Snail Games USA Inc.股權
|
| | | | 11,483 | | | | | | 22,528 | | |
非控股權益
|
| | | | (5,474) | | | | | | (5,474) | | |
總股本
|
| | | | 6,009 | | | | | | 17,054 | | |
總市值
|
| | | $ | 80,907 | | | | | $ | 91,952 | | |
|
每股首次公開募股價格
|
| | | | | | | | | $ | 5.00 | | |
|
截至2022年6月30日的每股有形賬面淨值(生效後)
交易) |
| | | $ | 0.02 | | | | | | | | |
|
本次發行中新投資者的每股有形賬面淨值增加
|
| | | $ | 0.29 | | | | | | | | |
|
本次發行後的預計每股有形賬面淨值
|
| | | | | | | | | | 0.31 | | |
|
在此次發行中向新投資者每股攤薄
|
| | | | | | | | | $ | 4.69 | | |
| | | | | | | | | | | | | | |
總體考慮
|
| |||||||||||||||
| | |
購買的股票
|
| |
金額
|
| |
百分比
|
| |
加權
均價 每股 |
| ||||||||||||||||||
| | |
編號
|
| |
百分比
|
| ||||||||||||||||||||||||
現有股東
|
| | | | 35,000,000 | | | | | | 92% | | | | | $ | 12,881,000 | | | | | | 46% | | | | | $ | 0.37 | | |
新投資者
|
| | | | 3,000,000 | | | | | | 8% | | | | | | 15,000,000 | | | | | | 54% | | | | | $ | 5.00 | | |
合計
|
| | | | 38,000,000 | | | | | | 100% | | | | | $ | 27,881,000 | | | | | | 100% | | | | | | | | |
| | |
截至2013年12月31日的年度
|
| |
截至6月30日的6個月
|
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
2022
|
| |
2021
|
| |||||||||||||||
| | |
(單位:百萬)
|
| |||||||||||||||||||||||||||
總淨收入
|
| | | $ | 106.7 | | | | | $ | 124.9 | | | | | $ | 86.3 | | | | | $ | 43.5 | | | | | $ | 58.8 | | |
遞延淨收入變動
|
| | | | (14.2) | | | | | | 7.2 | | | | | | 19.5 | | | | | | (3.0) | | | | | | (5.2) | | |
預訂量
|
| | | $ | 92.5 | | | | | $ | 132.1 | | | | | $ | 105.8 | | | | | $ | 40.5 | | | | | $ | 53.6 | | |
| | |
年終了
12月31日 |
| |
截至6個月的時間
6月30日, |
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
2022
|
| |
2021
|
| |||||||||||||||
| | |
(單位:百萬)
|
| |||||||||||||||||||||||||||
淨收益(虧損)
|
| | | $ | 7.9 | | | | | $ | 29.8 | | | | | $ | (15.2) | | | | | $ | 4.8 | | | | | $ | 13.3 | | |
利息收入和利息收入 - 關聯方
|
| | | | (1.7) | | | | | | (1.0) | | | | | | (0.5) | | | | | | (0.6) | | | | | | (0.8) | | |
利息支出和利息支出 - 關聯方
|
| | | | 0.4 | | | | | | 0.6 | | | | | | 1.5 | | | | | | 0.3 | | | | | | 0.2 | | |
所得税撥備(福利)
|
| | | | 1.8 | | | | | | 6.8 | | | | | | (2.5) | | | | | | 1.2 | | | | | | 3.3 | | |
折舊和攤銷費用
|
| | | | 0.8 | | | | | | 0.9 | | | | | | 1.0 | | | | | | 0.3 | | | | | | 0.4 | | |
攤銷 - 無形資產(其他)
|
| | | | — | | | | | | 0.2 | | | | | | 0.6 | | | | | | 0.1 | | | | | | — | | |
EBITDA
|
| | | | 9.2 | | | | | | 37.3 | | | | | | (15.1) | | | | | | 6.1 | | | | | | 16.4 | | |
無形資產減值準備(1)
|
| | | | 16.3 | | | | | | 1.3 | | | | | | — | | | | | | — | | | | | | — | | |
訴訟和解費用(2)
|
| | | | — | | | | | | 5.5 | | | | | | — | | | | | | — | | | | | | — | | |
出售股權的會員權益收益
投資(3) |
| | | | — | | | | | | (4.9) | | | | | | — | | | | | | — | | | | | | — | | |
調整後的EBITDA
|
| | | $ | 25.5 | | | | | $ | 39.2 | | | | | $ | (15.1) | | | | | $ | 6.1 | | | | | $ | 16.4 | | |
| | |
截至2013年12月31日的年度
|
| |
截至6個月的時間
06月30日 |
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
2022
|
| |
2021
|
| |||||||||||||||
| | |
(單位:百萬)
|
| |||||||||||||||||||||||||||
閥門公司(蒸汽)
|
| | | $ | 35.3 | | | | | $ | 40.5 | | | | | $ | 22.4 | | | | | $ | 12.7 | | | | | $ | 21.0 | | |
微軟公司
|
| | | | 22.7 | | | | | | 31.6 | | | | | | 27.3 | | | | | | 13.6 | | | | | | 12.6 | | |
索尼互動娛樂有限責任公司
|
| | | | 11.5 | | | | | | 15.3 | | | | | | 9.7 | | | | | | 6.6 | | | | | | 7.5 | | |
索尼互動娛樂歐洲公司
|
| | | | 9.6 | | | | | | 12.3 | | | | | | 8.0 | | | | | | 2.4 | | | | | | 6.3 | | |
所有其他收入
|
| | | | 27.6 | | | | | | 25.2 | | | | | | 18.9 | | | | | | 8.2 | | | | | | 11.4 | | |
合計
|
| | | $ | 106.7 | | | | | $ | 124.9 | | | | | $ | 86.3 | | | | | $ | 43.5 | | | | | $ | 58.8 | | |
| | |
截至2013年12月31日的年度
|
| |
%的更改
|
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
2021年與2020年
|
| |
2020年與2019年
|
| |||||||||||||||
| | |
(百萬美元)
|
| |
(單位:%)
|
| ||||||||||||||||||||||||
收入,淨額
|
| | | $ | 106.7 | | | | | $ | 124.9 | | | | | $ | 86.3 | | | | | | (14.6) | | | | | | 44.7 | | |
收入成本
|
| | | | 63.7 | | | | | | 67.3 | | | | | | 78.1 | | | | | | (5.3) | | | | | | (13.8) | | |
毛利
|
| | | | 43.0 | | | | | | 57.6 | | | | | | 8.2 | | | | | | (25.3) | | | | | | 602.4 | | |
運營費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
一般和行政
|
| | | | 16.4 | | | | | | 22.9 | | | | | | 20.3 | | | | | | (28.4) | | | | | | 12.8 | | |
研發
|
| | | | 0.8 | | | | | | 1.4 | | | | | | 2.0 | | | | | | (42.9) | | | | | | (30.0) | | |
廣告和營銷
|
| | | | 0.3 | | | | | | 1.1 | | | | | | 0.7 | | | | | | (72.7) | | | | | | 57.1 | | |
| | |
截至2013年12月31日的年度
|
| |
%的更改
|
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
2021年與2020年
|
| |
2020年與2019年
|
| |||||||||||||||
| | |
(百萬美元)
|
| |
(單位:%)
|
| ||||||||||||||||||||||||
折舊及攤銷
|
| | | | 0.8 | | | | | | 0.9 | | | | | | 1.0 | | | | | | (11.1) | | | | | | (10.0) | | |
固定資產處置損失
|
| | | | 0.1 | | | | | | 0.1 | | | | | | — | | | | | | — | | | | | | — | | |
無形資產減值準備
|
| | | | 16.3 | | | | | | 1.3 | | | | | | — | | | | | | 1,153.8 | | | | | | — | | |
總運營費用
|
| | | | 34.7 | | | | | | 27.7 | | | | | | 23.9 | | | | | | 25.3 | | | | | | 15.9 | | |
運營收入(虧損)
|
| | | $ | 8.3 | | | | | $ | 30.0 | | | | | $ | (15.7) | | | | | | (72.3) | | | | | | 291.1 | | |
|
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
(單位:百萬)
|
| |||||||||||||||
軟件許可使用費
|
| | | $ | 21.4 | | | | | $ | 25.5 | | | | | $ | 24.2 | | |
許可證成本和許可權攤銷
|
| | | | 33.3 | | | | | | 31.7 | | | | | | 44.2 | | |
商務費
|
| | | | 3.8 | | | | | | 4.2 | | | | | | 4.7 | | |
引擎費
|
| | | | 3.1 | | | | | | 3.9 | | | | | | 2.4 | | |
互聯網、服務器和數據中心
|
| | | | 2.1 | | | | | | 2.0 | | | | | | 2.5 | | |
合計
|
| | | $ | 63.7 | | | | | $ | 67.3 | | | | | $ | 78.0 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
(單位:百萬)
|
| |||||||||||||||
利息收入
|
| | | $ | 0.1 | | | | | $ | 0.1 | | | | | $ | 0.1 | | |
利息收入 - 關聯方
|
| | | | 1.6 | | | | | | 1.0 | | | | | | 0.5 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
(單位:百萬)
|
| |||||||||||||||
利息支出
|
| | | | (0.4) | | | | | | (0.6) | | | | | | (1.5) | | |
利息支出 - 關聯方
|
| | | | — | | | | | | — | | | | | | (0.1) | | |
其他收入
|
| | | | 0.5 | | | | | | 0.5 | | | | | | — | | |
出售股權投資會員權益收益
|
| | | | — | | | | | | 4.9 | | | | | | — | | |
未合併實體收益(虧損)權益
|
| | | | (0.3) | | | | | | 0.7 | | | | | | (1.1) | | |
所得税撥備(福利)
|
| | | | 1.8 | | | | | | 6.8 | | | | | | (2.5) | | |
| | |
截至6月30日的6個月
|
| |
%的更改
|
| ||||||||||||
| | |
2022
|
| |
2021
|
| |
2022年與2021年
|
| |||||||||
| | |
(單位:百萬)
|
| | ||||||||||||||
收入,淨額
|
| | | $ | 43.5 | | | | | $ | 58.8 | | | | | | (26.0)% | | |
收入成本
|
| | | | 26.3 | | | | | | 32.9 | | | | | | (20.1) | | |
毛利
|
| | | | 17.2 | | | | | | 25.9 | | | | | | (33.6) | | |
運營費用: | | | | | | | | | | | | | | | | | | | |
一般和行政
|
| | | | 10.7 | | | | | | 9.1 | | | | | | 17.6 | | |
| | |
截至6月30日的6個月
|
| |
%的更改
|
| ||||||||||||
| | |
2022
|
| |
2021
|
| |
2022年與2021年
|
| |||||||||
| | |
(單位:百萬)
|
| | ||||||||||||||
研發
|
| | | | 0.4 | | | | | | 0.4 | | | | | | — | | |
廣告和營銷
|
| | | | 0.4 | | | | | | 0.1 | | | | | | 300.0 | | |
折舊及攤銷
|
| | | | 0.3 | | | | | | 0.4 | | | | | | (25.0) | | |
總運營費用
|
| | | | 11.8 | | | | | | 10.0 | | | | | | 18.0 | | |
運營收入
|
| | | $ | 5.4 | | | | | $ | 15.9 | | | | | | (66.0)% | | |
|
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
(單位:百萬)
|
| |||||||||
軟件許可使用費 - 相關方
|
| | | $ | 9.9 | | | | | $ | 12.1 | | |
許可證和攤銷 - 相關方
|
| | | | 12.7 | | | | | | 15.8 | | |
許可證和攤銷
|
| | | | 0.2 | | | | | | 0.2 | | |
遊戲本地化
|
| | | | — | | | | | | — | | |
商務費
|
| | | | 1.3 | | | | | | 2.0 | | |
發動機費用
|
| | | | 1.2 | | | | | | 1.9 | | |
互聯網、服務器和數據中心
|
| | | | 1.0 | | | | | | 0.9 | | |
合計
|
| | | $ | 26.3 | | | | | $ | 32.9 | | |
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
(單位:百萬)
|
| |||||||||
利息收入
|
| | | $ | — | | | | | $ | — | | |
利息收入 - 關聯方
|
| | | | 0.6 | | | | | | 0.7 | | |
利息支出
|
| | | | (0.3) | | | | | | (0.2) | | |
其他收入
|
| | | | 0.3 | | | | | | 0.5 | | |
未合併實體的權益(虧損)
|
| | | | — | | | | | | (0.3) | | |
所得税撥備
|
| | | | 1.2 | | | | | | 3.3 | | |
| | |
截至的三個月
|
| | | | | | | |
截至的三個月
|
| | | | | | | |
這三個字
個月結束 |
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
3月31日
2020 |
| |
06月30日
2020 |
| |
9月30日
2020 |
| |
12月31日
2020 |
| |
2020財年
|
| |
3月31日
2021 |
| |
06月30日
2021 |
| |
9月30日
2021 |
| |
12月31日
2021 |
| |
2021財年
|
| |
3月31日
2022 |
| |
06月30日
2022 |
| ||||||||||||||||||||||||||||||||||||
| | |
(美元四捨五入至百萬)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
收入,淨額
|
| | | $ | 36.0 | | | | | $ | 39.2 | | | | | $ | 23.3 | | | | | $ | 26.4 | | | | | $ | 124.9 | | | | | $ | 27.6 | | | | | $ | 31.2 | | | | | $ | 24.4 | | | | | $ | 23.5 | | | | | $ | 106.7 | | | | | $ | 28.1 | | | | | $ | 15.5 | | |
收入成本
|
| | | | 18.2 | | | | | | 18.8 | | | | | | 14.6 | | | | | | 15.7 | | | | | | 67.3 | | | | | | 15.7 | | | | | | 17.1 | | | | | | 15.5 | | | | | | 15.4 | | | | | | 63.7 | | | | | | 14.9 | | | | | | 11.4 | | |
毛利
|
| | | | 17.8 | | | | | | 20.4 | | | | | | 8.7 | | | | | | 10.7 | | | | | | 57.6 | | | | | | 11.9 | | | | | | 14.1 | | | | | | 8.9 | | | | | | 8.1 | | | | | | 43.0 | | | | | | 13.2 | | | | | | 4.1 | | |
運營費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
一般和行政
|
| | | | 4.2 | | | | | | 4.2 | | | | | | 4.1 | | | | | | 10.3 | | | | | | 22.8 | | | | | | 4.5 | | | | | | 4.6 | | | | | | 4.0 | | | | | | 3.3 | | | | | | 16.4 | | | | | | 5.6 | | | | | | 5.1 | | |
研發
|
| | | | 0.5 | | | | | | 0.4 | | | | | | 0.3 | | | | | | 0.2 | | | | | | 1.4 | | | | | | 0.1 | | | | | | 0.2 | | | | | | 0.2 | | | | | | 0.3 | | | | | | 0.8 | | | | | | 0.2 | | | | | | 0.2 | | |
廣告和營銷
|
| | | | — | | | | | | 0.4 | | | | | | 0.1 | | | | | | 0.6 | | | | | | 1.1 | | | | | | — | | | | | | 0.1 | | | | | | 0.2 | | | | | | — | | | | | | 0.3 | | | | | | 0.2 | | | | | | 0.2 | | |
折舊及攤銷
|
| | | | 0.2 | | | | | | 0.2 | | | | | | 0.2 | | | | | | 0.3 | | | | | | 0.9 | | | | | | 0.2 | | | | | | 0.2 | | | | | | 0.2 | | | | | | 0.2 | | | | | | 0.8 | | | | | | 0.2 | | | | | | 0.1 | | |
固定資產處置損失
|
| | | | 0.1 | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.1 | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.1 | | | | | | 0.1 | | | | | | — | | | | | | — | | |
無形資產減值準備
|
| | | | 1.3 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1.3 | | | | | | — | | | | | | — | | | | | | — | | | | | | 16.3 | | | | | | 16.3 | | | | | | — | | | | | | — | | |
總運營費用
|
| | | | 6.3 | | | | | | 5.2 | | | | | | 4.7 | | | | | | 11.4 | | | | | | 27.6 | | | | | | 4.8 | | | | | | 5.1 | | | | | | 4.6 | | | | | | 20.2 | | | | | | 34.7 | | | | | | 6.2 | | | | | | 5.6 | | |
經營收入(損失)
|
| | | | 11.5 | | | | | | 15.2 | | | | | | 4.0 | | | | | | (0.7) | | | | | | 30.0 | | | | | | 7.1 | | | | | | 9.0 | | | | | | 4.3 | | | | | | (12.1) | | | | | | 8.3 | | | | | | 7.0 | | | | | | (1.5) | | |
其他收入(費用): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
利息收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | 0.1 | | | | | | 0.1 | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.1 | | | | | | 0.1 | | | | | | — | | | | | | — | | |
利息收入—關聯方
|
| | | | 0.2 | | | | | | 0.2 | | | | | | 0.3 | | | | | | 0.3 | | | | | | 1.0 | | | | | | 0.3 | | | | | | 0.4 | | | | | | 0.5 | | | | | | 0.4 | | | | | | 1.6 | | | | | | 0.5 | | | | | | 0.1 | | |
利息支出
|
| | | | (0.2) | | | | | | (0.1) | | | | | | (0.2) | | | | | | (0.1) | | | | | | (0.6) | | | | | | (0.1) | | | | | | (0.1) | | | | | | (0.1) | | | | | | (0.1) | | | | | | (0.4) | | | | | | (0.2) | | | | | | (0.2) | | |
利息費用—關聯方
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
其他收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | 0.5 | | | | | | 0.5 | | | | | | 0.4 | | | | | | — | | | | | | — | | | | | | 0.1 | | | | | | 0.5 | | | | | | — | | | | | | 0.3 | | |
出售
成員權益的收益
股權投資 |
| | | | — | | | | | | — | | | | | | — | | | | | | 4.9 | | | | | | 4.9 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
外幣交易損失
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (0.1) | | | | | | — | | | | | | — | | | | | | — | | | | | | (0.1) | | | | | | — | | | | | | — | | |
未合併實體收益(虧損)權益
|
| | | | (0.3) | | | | | | 0.2 | | | | | | 0.3 | | | | | | 0.5 | | | | | | 0.7 | | | | | | — | | | | | | (0.3) | | | | | | — | | | | | | — | | | | | | (0.3) | | | | | | — | | | | | | — | | |
其他收入(費用)共計,淨額
|
| | | | (0.3) | | | | | | 0.3 | | | | | | 0.4 | | | | | | 6.2 | | | | | | 6.6 | | | | | | 0.5 | | | | | | — | | | | | | 0.4 | | | | | | 0.5 | | | | | | 1.4 | | | | | | 0.3 | | | | | | 0.2 | | |
扣除所得税撥備(受益)前的收入(損失)
|
| | | | 11.2 | | | | | | 15.5 | | | | | | 4.4 | | | | | | 5.5 | | | | | | 36.6 | | | | | | 7.6 | | | | | | 9.0 | | | | | | 4.7 | | | | | | (11.6) | | | | | | 9.7 | | | | | | 7.3 | | | | | | (1.3) | | |
所得税準備金(福利
從) |
| | | | 0.8 | | | | | | 3.1 | | | | | | 1.0 | | | | | | 1.9 | | | | | | 6.8 | | | | | | 1.6 | | | | | | 1.7 | | | | | | 0.9 | | | | | | (2.4) | | | | | | 1.8 | | | | | | 1.5 | | | | | | (0.3) | | |
淨收益(虧損)
|
| | | | 10.4 | | | | | | 12.4 | | | | | | 3.4 | | | | | | 3.6 | | | | | | 29.8 | | | | | | 6.0 | | | | | | 7.3 | | | | | | 3.8 | | | | | | (9.2) | | | | | | 7.9 | | | | | | 5.8 | | | | | | (1.0) | | |
可歸因於非控股的淨虧損
興趣 |
| | | | (0.3) | | | | | | (0.2) | | | | | | (0.2) | | | | | | (0.2) | | | | | | (0.9) | | | | | | (0.2) | | | | | | (0.2) | | | | | | (0.1) | | | | | | (0.1) | | | | | | (0.6) | | | | | | — | | | | | | 0.1 | | |
應佔蝸牛的淨收入(虧損)
遊戲美國公司 |
| | | | 10.7 | | | | | | 12.6 | | | | | | 3.6 | | | | | | 3.8 | | | | | | 30.7 | | | | | | 6.2 | | | | | | 7.5 | | | | | | 3.9 | | | | | | (9.1) | | | | | | 8.5 | | | | | | 5.8 | | | | | | (1.1) | | |
全面損益表: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
其他綜合收益(虧損):
|
| | | | — | | | | | | (0.1) | | | | | | — | | | | | | — | | | | | | (0.1) | | | | | | — | | | | | | — | | | | | | 0.4 | | | | | | (0.5) | | | | | | (0.1) | | | | | | (0.1) | | | | | | — | | |
其他綜合收益(虧損)合計
|
| | | $ | 10.7 | | | | | $ | 12.5 | | | | | $ | 3.6 | | | | | $ | 3.8 | | | | | $ | 30.6 | | | | | $ | 6.2 | | | | | $ | 7.5 | | | | | $ | 4.3 | | | | | $ | (9.6) | | | | | $ | 8.4 | | | | | $ | 5.7 | | | | | $ | (1.1) | | |
| | |
截至2013年12月31日的年度
|
| |
截至6個月的時間
06月30日 |
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
2022
|
| |
2021
|
| |||||||||||||||
| | |
(單位:百萬)
|
| |||||||||||||||||||||||||||
經營活動提供的現金淨額
|
| | | $ | 15.8 | | | | | $ | 48.5 | | | | | $ | 55.2 | | | | | $ | 3.4 | | | | | $ | 19.8 | | |
由投資活動提供(用於)的淨現金
|
| | | | (35.8) | | | | | | (18.1) | | | | | | (32.0) | | | | | | 1.5 | | | | | | (20.6) | | |
融資活動提供(使用)的現金淨額
|
| | | | 2.6 | | | | | | (7.6) | | | | | | (30.0) | | | | | | (0.4) | | | | | | 2.7 | | |
貨幣換算對現金和現金等價物的影響
|
| | | | 0.1 | | | | | | (0.1) | | | | | | (0.1) | | | | | | — | | | | | | (0.3) | | |
現金及現金等價物和限制性現金及現金等價物淨增(減)
|
| | | $ | (17.3) | | | | | $ | 22.7 | | | | | $ | (6.9) | | | | | $ | 4.5 | | | | | $ | 1.6 | | |
| | |
按期限到期付款
|
| |||||||||||||||||||||||||||
| | |
合計
|
| |
少於
1年 |
| |
1個 - 3年
|
| |
3 - 5年
|
| |
超過
5年 |
| |||||||||||||||
經營性租賃義務
|
| | | $ | 6.6 | | | | | $ | 1.9 | | | | | $ | 4.7 | | | | | $ | — | | | | | $ | — | | |
債務
|
| | | $ | 12.0(1) | | | | | $ | 0.1 | | | | | $ | 9.2 | | | | | $ | 0.2 | | | | | $ | 2.5 | | |
應計訴訟費用
|
| | | $ | 1.3 | | | | | $ | 1.3 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
名稱
|
| |
年齡
|
| |
職位
|
|
執行主任 | | | | | | ||
蔡崇信(2)(3)
|
| |
63
|
| | 首席執行官兼董事 | |
周海迪(1)
|
| |
44
|
| | 首席財務官兼董事 | |
彼得·康(3)
|
| |
41
|
| | 首席運營官兼董事 | |
非員工董事 | | | | | | ||
海石
|
| |
49
|
| | 董事會創始人兼董事長 | |
應州(2)
|
| |
48
|
| | 董事 | |
桑德拉·龐德曼(1)(3)
|
| |
63
|
| | 董事被提名者 | |
尼爾·福斯特(1)(2)
|
| |
60
|
| | 董事被提名者 | |
名稱
|
| |
主要職位(1)
|
| |
年
|
| |
工資
($) |
| |
獎金
($) |
| |
庫存
獎項 ($) |
| |
選項
獎項 ($) |
| |
非股權
獎勵計劃: 薪酬 ($) |
| |
中的更改
養老金 值和 不合格 延期 薪酬 收入 ($) |
| |
所有其他
薪酬 ($)(2) |
| |
合計
($) |
| |||||||||||||||||||||||||||
海石
|
| | 創始人兼董事長 | | | | | 2021 | | | | | | 375,231 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 22,224 | | | | | | 397,455 | | |
Heidy K.Chow
|
| |
首席財務官
|
| | | | 2021 | | | | | | 380,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,537 | | | | | | 387,537 | | |
蔡崇信
|
| |
首席執行官
|
| | | | 2021 | | | | | | 374,423 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,933 | | | | | | 382,356 | | |
彼得·康
|
| |
首席運營官
|
| | | | 2021 | | | | | | 252,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 22,657 | | | | | | 275,157 | | |
股東
|
| |
普通股股份
要約之前的實益所有 |
| |
佔總數的%
投票權 之前的 提供服務 |
| |
普通股股份
提供後受益人所有(1) |
| |
佔總數的%
投票權 之後的 提供服務 |
| ||||||||||||||||||||||||||||||||||||||||||||||||
|
A類
|
| |
B類
|
| |
A類
|
| |
B類
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||
|
個共享
|
| |
%
|
| |
個共享
|
| |
%
|
| |
個共享
|
| |
%
|
| |
個共享
|
| |
%
|
| ||||||||||||||||||||||||||||||||||||||
5%的股東 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
橄欖木環球發展有限公司(2)
|
| | | | — | | | | | | — | | | | | | 24,103,590 | | | | | | 83.8% | | | | | | 82.1% | | | | | | — | | | | | | — | | | | | | 24,103,590 | | | | | | 83.8% | | | | | | 81.2% | | |
紫晶財富發展有限公司(3)
|
| | | | — | | | | | | — | | | | | | 4,644,990 | | | | | | 16.2% | | | | | | 15.8% | | | | | | — | | | | | | — | | | | | | 4,644,990 | | | | | | 16.2% | | | | | | 15.7% | | |
華源國際
有限(4) |
| | | | 3,189,480 | | | | | | 51.0% | | | | | | — | | | | | | — | | | | | | 1.1% | | | | | | 3,189,480 | | | | | | 34.5% | | | | | | — | | | | | | — | | | | | | 1.1% | | |
千榮資本有限公司(5)
|
| | | | 1,840,090 | | | | | | 29.4% | | | | | | — | | | | | | — | | | | | | * | | | | | | 1,840,090 | | | | | | 19.9% | | | | | | — | | | | | | — | | | | | | * | | |
古玉(東)控股有限公司(6)
|
| | | | 843,360 | | | | | | 13.5% | | | | | | — | | | | | | — | | | | | | * | | | | | | 843,360 | | | | | | 9.1% | | | | | | — | | | | | | — | | | | | | * | | |
費思發展有限公司(7)
|
| | | | 378,490 | | | | | | 6.1% | | | | | | — | | | | | | — | | | | | | * | | | | | | 378,490 | | | | | | 4.1% | | | | | | — | | | | | | — | | | | | | * | | |
董事和被任命的高管
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
海絲(8)
|
| | | | — | | | | | | — | | | | | | 28,748,580 | | | | | | 100.0% | | | | | | 97.9% | | | | | | — | | | | | | — | | | | | | 28,748,580 | | | | | | 100.0% | | | | | | 96.9% | | |
蔡崇信
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
周星馳
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
彼得·康
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
應州(8)
|
| | | | — | | | | | | — | | | | | | 28,748,580 | | | | | | 100.0% | | | | | | 97.9% | | | | | | — | | | | | | — | | | | | | 28,748,580 | | | | | | 100.0% | | | | | | 96.9% | | |
桑德拉·龐德曼
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
尼爾·福斯特
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
全體董事和高級管理人員(7人)
|
| | | | — | | | | | | — | | | | | | 28,748,580 | | | | | | 100.0% | | | | | | 97.9% | | | | | | — | | | | | | — | | | | | | 28,748,580 | | | | | | 100.0% | | | | | | 96.9% | | |
承銷商
|
| |
編號
共 個共享 |
| |||
美國老虎證券公司
|
| | | | 1,497,500 | | |
基準投資部門EF Hutton,LLC
|
| | | | 1,497,500 | | |
約瑟夫·岡納有限責任公司
|
| | | | 5,000 | | |
合計
|
| | | | 3,000,000 | | |
| | |
每股
|
| |
不帶選項
|
| |
帶有選項
|
| |||||||||
公開發行價
|
| | | $ | 5.000 | | | | | $ | 15,000,000 | | | | | $ | 17,250,000 | | |
承保折****r}
|
| | | $ | 0.325 | | | | | $ | 975,000 | | | | | $ | 1,121,250 | | |
未扣除費用的收益給我們
|
| | | $ | 4.675 | | | | | $ | 14,025,000 | | | | | $ | 16,128,750 | | |
| | |
第
頁
|
| |||
獨立註冊會計師事務所報告(BDO USA,LLP,Costa Mesa,California PCAOB ID編號243)
|
| | | | F-2 | | |
截至2021年12月31日和2020年12月31日的合併財務報表以及截至2021年12月31日的三個年度中的每一年的合併財務報表
|
| | | | | | |
合併資產負債表
|
| | | | F-4 | | |
合併經營報表和全面收益(虧損)
|
| | | | F-5 | | |
合併權益報表
|
| | | | F-6 | | |
現金流量表合併報表
|
| | | | F-7 | | |
合併財務報表附註
|
| | | | F-8 | | |
| | |
第
頁
|
| |||
截至2022年6月30日和2021年12月31日的簡明合併財務報表以及
截至2022年6月30日和2021年6月30日的三個月和六個月 |
| | | | | | |
簡明合併資產負債表(未經審計)
|
| | | | F-32 | | |
簡明合併經營報表和全面收益(虧損)(未經審計)
|
| | | | F-33 | | |
簡明合併權益報表(未經審計)
|
| | | | F-34 | | |
現金流量表簡明合併報表(未經審計)
|
| | | | F-35 | | |
簡明合併財務報表附註(未經審計)
|
| | | | F-37 | | |
12月31日
|
| |
2021
|
| |
2020
|
| ||||||
資產 | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 10,164,338 | | | | | $ | 27,587,970 | | |
應收賬款,扣除可疑賬款備抵後分別為31,525美元和31,525美元
|
| | | | 12,244,785 | | | | | | 12,938,797 | | |
應收賬款—關聯方
|
| | | | 8,435,823 | | | | | | 9,718,484 | | |
應收貸款及利息—關聯方
|
| | | | 203,408 | | | | | | — | | |
預付費用 - 關聯方
|
| | | | 3,145,000 | | | | | | 4,125,000 | | |
預付費用和其他流動資產
|
| | | | 11,017,007 | | | | | | 6,881,596 | | |
流動資產總額
|
| | | | 45,210,361 | | | | | | 61,251,847 | | |
受限現金和現金等價物
|
| | | | 6,389,777 | | | | | | 6,314,737 | | |
財產、廠房和設備,淨額
|
| | | | 5,678,701 | | | | | | 6,638,943 | | |
無形資產,淨—許可證—相關方
|
| | | | 8,787,976 | | | | | | 34,768,496 | | |
無形資產,淨許可證
|
| | | | 250,000 | | | | | | 850,000 | | |
無形資產淨額—其他
|
| | | | 277,148 | | | | | | 284,187 | | |
遞延所得税
|
| | | | 8,191,051 | | | | | | 5,031,258 | | |
其他非流動資產
|
| | | | 199,919 | | | | | | 2,009,576 | | |
經營性租賃使用權資產,淨額
|
| | | | 5,100,912 | | | | | | 6,466,750 | | |
總資產(1)
|
| | | $ | 80,085,845 | | | | | $ | 123,615,794 | | |
負債、非控股權益及權益 | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
應付賬款
|
| | | $ | 3,871,510 | | | | | $ | 5,415,503 | | |
應付母公司賬款
|
| | | | 23,733,572 | | | | | | 23,826,520 | | |
應計費用和其他負債
|
| | | | 2,975,475 | | | | | | 5,690,459 | | |
應付貸款—關聯方
|
| | | | 400,000 | | | | | | 400,000 | | |
應付利息—關聯方
|
| | | | 528,439 | | | | | | 520,439 | | |
循環貸款
|
| | | | 9,000,000 | | | | | | 2,500,000 | | |
應付票據的當期部分
|
| | | | 216,329 | | | | | | 189,808 | | |
遞延收入的當前部分
|
| | | | 11,005,517 | | | | | | 18,407,746 | | |
長期債務的當前部分
|
| | | | 77,348 | | | | | | 6,808,326 | | |
經營租賃負債的流動部分
|
| | | | 1,688,965 | | | | | | 1,548,734 | | |
流動負債總額
|
| | | | 53,497,155 | | | | | | 65,307,535 | | |
應計費用
|
| | | | — | | | | | | 1,337,162 | | |
長期應付票據,扣除流動部分
|
| | | | — | | | | | | 445,002 | | |
遞延收入,扣除當期部分
|
| | | | 9,275,417 | | | | | | 16,121,589 | | |
長期債務,扣除當期部分的淨額
|
| | | | 2,885,434 | | | | | | — | | |
經營租賃負債,扣除流動部分
|
| | | | 4,375,786 | | | | | | 6,064,750 | | |
總負債
|
| | | | 70,033,792 | | | | | | 89,276,038 | | |
承付款和或有事項 | | | | | | | | | | | | | |
股權: | | | | | | | | | | | | | |
普通股,面值0.01美元,1,000,000股授權股,500,000股已發行和流通股
|
| | | | 5,000 | | | | | | 5,000 | | |
新增實收資本
|
| | | | 94,159,167 | | | | | | 94,159,167 | | |
應收股東款—應收貸款
|
| | | | (91,388,176) | | | | | | (60,744,134) | | |
應收股東款項—應收利息
|
| | | | (2,965,346) | | | | | | (1,442,197) | | |
累計其他綜合損失
|
| | | | (266,557) | | | | | | (197,174) | | |
留存收益
|
| | | | 16,045,231 | | | | | | 7,576,835 | | |
Total Snail Games USA Inc.股權
|
| | | | 15,589,319 | | | | | | 39,357,497 | | |
非控股權益
|
| | | | (5,537,266) | | | | | | (5,017,741) | | |
總股本
|
| | | | 10,052,053 | | | | | | 34,339,756 | | |
總負債、非控股權益和權益
|
| | | $ | 80,085,845 | | | | | $ | 123,615,794 | | |
截至2013年12月31日的年度
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
收入,淨額
|
| | | $ | 106,734,149 | | | | | $ | 124,944,507 | | | | | $ | 86,307,757 | | |
收入成本
|
| | | | 63,686,242 | | | | | | 67,303,679 | | | | | | 78,139,792 | | |
毛利
|
| | | | 43,047,907 | | | | | | 57,640,828 | | | | | | 8,167,965 | | |
運營費用: | | | | | | | | | | | | | | | | | | | |
一般和行政
|
| | | | 16,396,958 | | | | | | 22,875,058 | | | | | | 20,302,331 | | |
研發
|
| | | | 834,818 | | | | | | 1,375,264 | | | | | | 1,950,114 | | |
廣告和營銷
|
| | | | 275,370 | | | | | | 1,142,848 | | | | | | 657,301 | | |
折舊及攤銷
|
| | | | 798,813 | | | | | | 904,647 | | | | | | 973,043 | | |
固定資產處置損失
|
| | | | 117,316 | | | | | | 121,638 | | | | | | — | | |
無形資產減值準備
|
| | | | 16,325,000 | | | | | | 1,269,000 | | | | | | — | | |
總運營費用
|
| | | | 34,748,275 | | | | | | 27,688,455 | | | | | | 23,882,789 | | |
經營收入(損失)
|
| | | | 8,299,632 | | | | | | 29,952,373 | | | | | | (15,714,824) | | |
其他收入(費用): | | | | | | | | | | | | | | | | | | | |
利息收入
|
| | | | 85,276 | | | | | | 71,288 | | | | | | 93,913 | | |
利息收入 - 關聯方
|
| | | | 1,595,372 | | | | | | 935,532 | | | | | | 454,841 | | |
利息支出
|
| | | | (415,793) | | | | | | (559,175) | | | | | | (1,471,134) | | |
利息支出 - 關聯方
|
| | | | (8,000) | | | | | | (8,000) | | | | | | (56,323) | | |
其他收入
|
| | | | 493,687 | | | | | | 540,884 | | | | | | 43,055 | | |
出售股權投資會員權益收益
|
| | | | — | | | | | | 4,903,502 | | | | | | — | | |
外幣交易損益
|
| | | | (41,579) | | | | | | 24,634 | | | | | | — | | |
未合併實體收益(虧損)權益
|
| | | | (314,515) | | | | | | 699,434 | | | | | | (1,064,315) | | |
其他收入(損失)共計,淨額
|
| | | | 1,394,448 | | | | | | 6,608,099 | | | | | | (1,999,963) | | |
扣除所得税撥備(受益)前的收入(虧損)
|
| | | | 9,694,080 | | | | | | 36,560,472 | | | | | | (17,714,787) | | |
所得税準備金(受益)
|
| | | | 1,784,549 | | | | | | 6,806,747 | | | | | | (2,497,759) | | |
淨收益(虧損)
|
| | | | 7,909,531 | | | | | | 29,753,725 | | | | | | (15,217,028) | | |
非控股權益應佔淨虧損
|
| | | | (558,865) | | | | | | (933,130) | | | | | | (1,272,097) | | |
美國蝸牛遊戲公司應佔淨收入(虧損)。
|
| | | | 8,468,396 | | | | | | 30,686,855 | | | | | | (13,944,931) | | |
全面損益表: | | | | | | | | | | | | | | | | | | | |
其他全面虧損
|
| | | | (69,383) | | | | | | (97,337) | | | | | | (70,711) | | |
其他綜合收益(虧損)合計
|
| | | $ | 8,399,013 | | | | | $ | 30,589,518 | | | | | $ | (14,015,642) | | |
| | |
普通股
|
| |
額外的
實繳— 大寫 |
| |
到期
股東 貸款和 利息 應收賬款 |
| |
累計
其他 綜合 虧損 |
| |
保留
收入 |
| |
蝸牛遊戲
usa公司 股權 |
| |
非
控制 利息 |
| |
總股本
|
| ||||||||||||||||||||||||||||||
|
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||
2019年1月1日的餘額
|
| | | | 500,000 | | | | | $ | 5,000 | | | | | $ | 94,159,167 | | | | | $ | (9,090,625) | | | | | $ | (29,126) | | | | | $ | (9,165,089) | | | | | $ | 75,879,327 | | | | | $ | (2,812,514) | | | | | $ | 73,066,813 | | |
向股東發放貸款
|
| | | | — | | | | | | — | | | | | | — | | | | | | (27,052,267) | | | | | | — | | | | | | — | | | | | | (27,052,267) | | | | | | — | | | | | | (27,052,267) | | |
外幣折算
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (70,711) | | | | | | — | | | | | | (70,711) | | | | | | — | | | | | | (70,711) | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (13,944,931) | | | | | | (13,944,931) | | | | | | (1,272,097) | | | | | | (15,217,028) | | |
2019年12月31日餘額
|
| | | | 500,000 | | | | | | 5,000 | | | | | | 94,159,167 | | | | | | (36,142,892) | | | | | | (99,837) | | | | | | (23,110,020) | | | | | | 34,811,418 | | | | | | (4,084,611) | | | | | | 30,726,807 | | |
向股東發放貸款
|
| | | | — | | | | | | — | | | | | | — | | | | | | (26,043,439) | | | | | | — | | | | | | — | | | | | | (26,043,439) | | | | | | — | | | | | | (26,043,439) | | |
外幣折算
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (97,337) | | | | | | — | | | | | | (97,337) | | | | | | — | | | | | | (97,337) | | |
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 30,686,855 | | | | | | 30,686,855 | | | | | | (933,130) | | | | | | 29,753,725 | | |
2020年12月31日餘額
|
| | | | 500,000 | | | | | | 5,000 | | | | | | 94,159,167 | | | | | | (62,186,331) | | | | | | (197,174) | | | | | | 7,576,835 | | | | | | 39,357,497 | | | | | | (5,017,741) | | | | | | 34,339,756 | | |
向股東發放貸款
|
| | | | — | | | | | | — | | | | | | — | | | | | | (32,167,191) | | | | | | — | | | | | | — | | | | | | (32,167,191) | | | | | | — | | | | | | (32,167,191) | | |
子公司解散
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 39,340 | | | | | | 39,340 | | |
外幣折算
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (69,383) | | | | | | — | | | | | | (69,383) | | | | | | — | | | | | | (69,383) | | |
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,468,396 | | | | | | 8,468,396 | | | | | | (558,865) | | | | | | 7,909,531 | | |
2021年12月31日的餘額
|
| | | | 500,000 | | | | | $ | 5,000 | | | | | $ | 94,159,167 | | | | | $ | (94,353,522) | | | | | $ | (266,557) | | | | | $ | 16,045,231 | | | | | $ | 15,589,319 | | | | | $ | (5,537,266) | | | | | $ | 10,052,053 | | |
截至2013年12月31日的年度
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
經營活動現金流: | | | | | | | | | | | | | | | | | | | |
淨收益(虧損)
|
| | | $ | 7,909,531 | | | | | $ | 29,753,725 | | | | | $ | (15,217,028) | | |
將淨收益(虧損)與經營活動提供的現金淨額進行調整:
|
| | | | | | | | | | | | | | | | | | |
攤銷—無形資產—許可證
|
| | | | 600,000 | | | | | | 600,000 | | | | | | 600,000 | | |
攤銷—無形資產—許可證、關聯方
|
| | | | 14,655,520 | | | | | | 13,005,081 | | | | | | 43,042,303 | | |
攤銷—無形資產—其他
|
| | | | 7,039 | | | | | | 159,158 | | | | | | 581,280 | | |
折舊和攤銷—財產和設備
|
| | | | 798,813 | | | | | | 904,647 | | | | | | 973,043 | | |
攤銷—貸款發放成本
|
| | | | 22,951 | | | | | | 26,020 | | | | | | — | | |
工資保障計劃貸款減免收益
|
| | | | (392,200) | | | | | | (144,000) | | | | | | — | | |
固定資產處置損失
|
| | | | 117,316 | | | | | | 121,638 | | | | | | — | | |
處置已減值無形資產的減值或損失
|
| | | | 16,325,000 | | | | | | 1,269,000 | | | | | | — | | |
未合併實體(收益)損失中的權益
|
| | | | — | | | | | | (699,434) | | | | | | 1,064,315 | | |
出售會員權益收益
|
| | | | — | | | | | | (4,903,502) | | | | | | — | | |
股東貸款利息收入
|
| | | | (1,523,149) | | | | | | (935,532) | | | | | | (453,469) | | |
遞延税款
|
| | | | (3,159,791) | | | | | | (957,525) | | | | | | (2,508,621) | | |
非控股權益減少—解散子公司
|
| | | | 39,340 | | | | | | — | | | | | | — | | |
資產和負債變動: | | | | | | | | | | | | | | | | | | | |
應收賬款
|
| | | | 693,981 | | | | | | (1,574,498) | | | | | | 17,574,608 | | |
應收賬款—關聯方
|
| | | | 1,256,970 | | | | | | 2,695,911 | | | | | | (9,608,632) | | |
預付費用 - 關聯方
|
| | | | 980,000 | | | | | | (4,125,000) | | | | | | — | | |
預付費用
|
| | | | (4,167,621) | | | | | | (1,684,764) | | | | | | 1,264,609 | | |
其他非流動資產
|
| | | | 1,785,730 | | | | | | (318,834) | | | | | | (12,041) | | |
應付賬款
|
| | | | (1,538,468) | | | | | | 2,036,311 | | | | | | (2,844,333) | | |
應付母公司賬款—關聯方
|
| | | | (92,948) | | | | | | 100,094 | | | | | | 898,446 | | |
應計費用
|
| | | | (4,045,216) | | | | | | 6,120,688 | | | | | | 447,390 | | |
應付利息—關聯方
|
| | | | 8,000 | | | | | | 8,022 | | | | | | (85,154) | | |
租賃負債
|
| | | | (182,895) | | | | | | (119,933) | | | | | | (45,176) | | |
遞延收入
|
| | | | (14,248,401) | | | | | | 7,156,443 | | | | | | 19,539,149 | | |
經營活動提供的現金淨額
|
| | | | 15,849,502 | | | | | | 48,493,716 | | | | | | 55,210,689 | | |
投資活動現金流: | | | | | | | | | | | | | | | | | | | |
應收貸款及利息—關聯方
|
| | | | (203,408) | | | | | | — | | | | | | — | | |
向關聯方提供的貸款
|
| | | | (30,644,042) | | | | | | (25,107,907) | | | | | | (26,598,798) | | |
出售會員權益所得收益
|
| | | | — | | | | | | 7,000,000 | | | | | | — | | |
收購無形資產 - 其他
|
| | | | — | | | | | | (2,500) | | | | | | (120,531) | | |
獲得許可權 - 相關方
|
| | | | (5,000,000) | | | | | | — | | | | | | (5,000,000) | | |
購置房產和設備
|
| | | | — | | | | | | (30,322) | | | | | | (265,562) | | |
投資活動中使用的淨現金
|
| | | | (35,847,450) | | | | | | (18,140,729) | | | | | | (31,984,891) | | |
融資活動的現金流: | | | | | | | | | | | | | | | | | | | |
償還長期債務
|
| | | | (6,845,545) | | | | | | (5,391,671) | | | | | | (24,850,003) | | |
信用額度還款
|
| | | | — | | | | | | (4,950,000) | | | | | | — | | |
長期債務借款
|
| | | | 3,000,000 | | | | | | 5,000,000 | | | | | | 550,000 | | |
應付關聯方借款還款
|
| | | | — | | | | | | — | | | | | | (7,000,000) | | |
向關聯方借款
|
| | | | — | | | | | | — | | | | | | 1,300,000 | | |
(付款)工資保障計劃借款和經濟傷害災難貸款
|
| | | | (26,281) | | | | | | 778,810 | | | | | | — | | |
循環貸款的借款(償還)
|
| | | | 6,500,000 | | | | | | (3,000,000) | | | | | | — | | |
融資活動提供(使用)的現金淨額
|
| | | | 2,628,174 | | | | | | (7,562,861) | | | | | | (30,000,003) | | |
貨幣換算對現金和現金等價物的影響
|
| | | | 21,182 | | | | | | (108,915) | | | | | | (84,895) | | |
現金和現金等價物淨(減)增,受限現金和現金等價物
|
| | | | (17,348,592) | | | | | | 22,681,211 | | | | | | (6,859,100) | | |
年初現金和現金等價物,以及受限現金和現金等價物 -
|
| | | | 33,902,707 | | | | | | 11,221,496 | | | | | | 18,080,596 | | |
現金和現金等價物,以及受限現金和現金等價物 - 年終
|
| | | $ | 16,554,115 | | | | | $ | 33,902,707 | | | | | $ | 11,221,496 | | |
現金流量信息補充披露 | | | | | | | | | | | | | | | | | | | |
本年度支付的現金: | | | | | | | | | | | | | | | | | | | |
利息
|
| | | $ | 405,251 | | | | | $ | 534,351 | | | | | $ | 1,562,950 | | |
所得税
|
| | | $ | 6,577,000 | | | | | $ | 9,400,000 | | | | | $ | 1,624,453 | | |
本年度內的非現金交易: | | | | | | | | | | | | | | | | | | | |
出售會員權益的應收票據
|
| | | $ | — | | | | | $ | 1,500,000 | | | | | $ | — | | |
子公司名稱
|
| |
股權百分比擁有
|
| |||
蝸牛創新研究院
|
| | | | 70% | | |
FrostKeep工作室,Inc.
|
| | | | 100% | | |
Eminence Corp
|
| | | | 100% | | |
LLC漫遊嚮導
|
| | | | 100% | | |
驢友有限責任公司
|
| | | | 99% | | |
互動電影有限責任公司
|
| | | | 100% | | |
項目AWK製作有限責任公司
|
| | | | 100% | | |
BTBX.io,LLC
|
| | | | 70% | | |
大象蝸牛有限責任公司(至2021年4月15日)
|
| | | | 51% | | |
| | |
2020年12月31日
|
| |||
資產: | | | | | | | |
現金
|
| | | $ | 144,451 | | |
預付費用
|
| | | | 1,100 | | |
其他非流動資產
|
| | | | 274,163 | | |
總資產
|
| | | $ | 419,714 | | |
負債 | | | | | | | |
蝸牛遊戲公司間貸款
|
| | | $ | 500,000 | | |
總負債
|
| | | $ | 500,000 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
軟件許可使用費 - 相關方
|
| | | $ | 21,451,888 | | | | | $ | 25,456,716 | | | | | $ | 24,229,567 | | |
許可證和攤銷 - 相關方
|
| | | | 32,655,520 | | | | | | 31,005,082 | | | | | | 43,042,303 | | |
許可證和攤銷
|
| | | | 600,895 | | | | | | 741,895 | | | | | | 1,164,895 | | |
遊戲本地化
|
| | | | 47,100 | | | | | | 2,520 | | | | | | — | | |
商務費
|
| | | | 3,751,658 | | | | | | 4,147,490 | | | | | | 4,743,550 | | |
引擎費
|
| | | | 3,107,032 | | | | | | 3,905,013 | | | | | | 2,430,495 | | |
互聯網、服務器和數據中心
|
| | | | 2,072,149 | | | | | | 2,044,963 | | | | | | 2,528,982 | | |
合計
|
| | | $ | 63,686,242 | | | | | $ | 67,303,679 | | | | | $ | 78,139,792 | | |
子公司名稱
|
| |
股權百分比擁有
|
| |
非控制性%
|
| ||||||
蝸牛創新研究院
|
| | | | 70% | | | | | | 30% | | |
BTBX.IO,LLC
|
| | | | 70% | | | | | | 30% | | |
| 建築物 | | | 39年 | |
| 建築改進 | | | 7年 | |
| 租賃改進 | | | 租賃期或改善工程的預計使用年限較短,一般為5至15年 | |
| 計算機設備和軟件 | | | 3至5年 | |
| 傢俱和固定裝置 | | | 3年 | |
| 汽車和卡車 | | | 5年 | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
美國
|
| | | $ | 93,826,986 | | | | | $ | 109,123,834 | | | | | $ | 76,574,328 | | |
國際
|
| | | | 12,907,163 | | | | | | 15,820,673 | | | | | | 9,733,429 | | |
與客户簽訂合同的總收入
|
| | | $ | 106,734,149 | | | | | $ | 124,944,507 | | | | | $ | 86,307,757 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
確認的淨收入 | | | | | | | | | | | | | | | | | | | |
控制枱
|
| | | $ | 47,111,657 | | | | | $ | 60,927,126 | | | | | $ | 46,427,038 | | |
PC
|
| | | | 43,096,994 | | | | | | 46,492,920 | | | | | | 22,658,127 | | |
手機
|
| | | | 12,990,321 | | | | | | 14,310,045 | | | | | | 14,230,439 | | |
其他
|
| | | | 3,535,177 | | | | | | 3,214,416 | | | | | | 2,992,153 | | |
與客户簽訂合同的總收入
|
| | | $ | 106,734,149 | | | | | $ | 124,944,507 | | | | | $ | 86,307,757 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
數字
|
| | | $ | 90,038,651 | | | | | $ | 107,335,314 | | | | | $ | 69,085,165 | | |
手機
|
| | | | 12,990,321 | | | | | | 14,310,046 | | | | | | 14,230,439 | | |
實體零售和其他
|
| | | | 3,705,177 | | | | | | 3,299,147 | | | | | | 2,992,153 | | |
與客户簽訂合同的總收入
|
| | | $ | 106,734,149 | | | | | $ | 124,944,507 | | | | | $ | 86,307,757 | | |
| | |
2021
|
| |
2020
|
| ||||||
遞延收入,收入確認開票前的期初餘額
|
| | | $ | 34,529,335 | | | | | $ | 27,372,892 | | |
已確認收入
|
| | | | (26,478,997) | | | | | | (27,520,639) | | |
收入遞延
|
| | | | 12,230,596 | | | | | | 34,677,082 | | |
遞延收入、期末餘額
|
| | | | 20,280,934 | | | | | | 34,529,335 | | |
減:短期部分
|
| | | | (11,005,517) | | | | | | (18,407,746) | | |
遞延收入,長期
|
| | | $ | 9,275,417 | | | | | $ | 16,121,589 | | |
| | |
2021
|
| |
2020
|
| ||||||
現金和現金等價物
|
| | | $ | 10,164,338 | | | | | $ | 27,587,970 | | |
受限現金和現金等價物
|
| | | | 6,389,777 | | | | | | 6,314,737 | | |
現金和現金等價物,以及受限現金和現金
等價物 |
| | | $ | 16,554,115 | | | | | $ | 33,902,707 | | |
| | |
2021
|
| |
2020
|
| ||||||
應收賬款—關聯方
|
| | | $ | 13,519,409 | | | | | $ | 15,145,401 | | |
應付帳款 - 關聯方
|
| | | | (5,083,586) | | | | | | (5,426,917) | | |
應收賬款 - 關聯方,淨額
|
| | | $ | 8,435,823 | | | | | $ | 9,718,484 | | |
| | |
2021
|
| |
2020
|
| ||||||
預付版税 - 相關方
|
| | | $ | 3,145,000 | | | | | $ | 4,125,000 | | |
預繳所得税
|
| | | | 8,217,660 | | | | | | 6,456,886 | | |
其他預付費
|
| | | | 861,332 | | | | | | 27,629 | | |
其他流動資產
|
| | | | 1,938,015 | | | | | | 397,081 | | |
| | | | $ | 14,162,007 | | | | | $ | 11,006,596 | | |
| | |
2021
|
| |
2020
|
| ||||||
大樓
|
| | | $ | 1,874,049 | | | | | $ | 1,874,049 | | |
土地
|
| | | | 2,700,000 | | | | | | 2,700,000 | | |
建築改進
|
| | | | 1,010,218 | | | | | | 1,010,217 | | |
租賃改進
|
| | | | 1,537,775 | | | | | | 1,946,958 | | |
汽車和卡車
|
| | | | 267,093 | | | | | | 267,093 | | |
計算機設備和軟件
|
| | | | 1,830,949 | | | | | | 1,871,733 | | |
傢俱和固定裝置
|
| | | | 411,801 | | | | | | 411,801 | | |
| | | | | 9,631,885 | | | | | | 10,081,851 | | |
累計折舊及攤銷
|
| | | | (3,953,184) | | | | | | (3,442,908) | | |
財產、廠房和設備,淨額
|
| | | $ | 5,678,701 | | | | | $ | 6,638,943 | | |
| | |
2021年12月31日
|
| | | | |||||||||||||||||||||
| | |
毛收入
攜帶 金額 |
| |
累計
攤銷 |
| |
減值損失
|
| |
賬面淨值
|
| |
加權
平均 使用壽命 |
| ||||||||||||
來自關聯方的許可權
|
| | | $ | 152,990,000 | | | | | $ | (127,877,024) | | | | | $ | (16,325,000) | | | | | $ | 8,787,976 | | | |
3 - 5年
|
|
許可證權限
|
| | | $ | 3,000,000 | | | | | $ | (2,750,000) | | | | | $ | — | | | | | $ | 250,000 | | | |
5年
|
|
無形資產—其他: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
軟件
|
| | | $ | 51,784 | | | | | $ | (50,908) | | | | | $ | — | | | | | $ | 876 | | | |
3年
|
|
商標
|
| | | | 10,745 | | | | | | (5,359) | | | | | | — | | | | | | 5,386 | | | |
15年
|
|
正在進行的專利
|
| | | | 270,886 | | | | | | — | | | | | | — | | | | | | 270,886 | | | | | |
合計
|
| | | $ | 333,415 | | | | | $ | (56,267) | | | | | $ | — | | | | | $ | 277,148 | | | | | |
| | |
2020年12月31日
|
| | | | |||||||||||||||||||||
| | |
毛收入
攜帶 金額 |
| |
累計
攤銷 |
| |
減值損失
|
| |
賬面淨值
|
| |
加權
平均 使用壽命 |
| ||||||||||||
來自關聯方的許可權
|
| | | $ | 147,990,000 | | | | | $ | (113,221,504) | | | | | $ | — | | | | | $ | 34,768,496 | | | |
3 - 5年
|
|
許可證權限
|
| | | $ | 3,000,000 | | | | | $ | (2,150,000) | | | | | $ | — | | | | | $ | 850,000 | | | |
5年
|
|
無形資產—其他 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
分析技術
|
| | | $ | 2,820,000 | | | | | $ | (1,551,000) | | | | | $ | (1,269,000) | | | | | $ | — | | | |
5年
|
|
軟件
|
| | | | 51,784 | | | | | | (44,764) | | | | | | — | | | | | | 7,020 | | | |
3年
|
|
商標
|
| | | | 10,745 | | | | | | (4,464) | | | | | | — | | | | | | 6,281 | | | |
15年
|
|
正在進行的專利
|
| | | | 270,886 | | | | | | — | | | | | | — | | | | | | 270,886 | | | | | |
合計
|
| | | $ | 3,153,415 | | | | | $ | (1,600,228) | | | | | $ | (1,269,000) | | | | | $ | 284,187 | | | | | |
截至2013年12月31日的年份
|
| |
金額
|
| |||
2022
|
| | | $ | 7,655,690 | | |
2023
|
| | | | 1,384,927 | | |
2024
|
| | | | 804 | | |
2025
|
| | | | 804 | | |
2026
|
| | | | 743 | | |
之後
|
| | | | 272,156 | | |
| | | | $ | 9,315,124 | | |
| | |
2021
|
| |
2020
|
| ||||||
2018年期票 - 期票,年利率為優惠加
2019年4月開始按月付息0.125%; 截至 的每月本金約為317,000美元 到期日和到期日到期的任何未償還餘額 (2021年9月經修訂) |
| | | $ | — | | | | | $ | 2,849,993 | | |
[br}2020年2月11日本票 - ,本公司與相關金融機構訂立協議。利息是根據比《華爾街日報》最優惠利率高出5%或0.25%的利率來計算的。利息到期,按月支付。本票將於2024年2月11日到期。
|
| | | | — | | | | | | 3,958,333 | | |
2021年6月17日本票 - ,公司修改了其貸款
與金融機構達成減少本金金額的協議 10年,前5年年利率3.5%,然後上浮 《華爾街日報》的利率從6年到10年,貸款由 公司成立並於2031年6月30日到期 |
| | | | 2,962,782 | | | | | | — | | |
合計
|
| | | | 2,962,782 | | | | | | 6,808,326 | | |
少:當前部分
|
| | | | — | | | | | | 6,808,326 | | |
長期債務總額
|
| | | $ | 2,962,782 | | | | | $ | — | | |
截至2013年12月31日的年份
|
| |
金額
|
| |||
2022
|
| | | $ | 77,348 | | |
2023
|
| | | | 80,137 | | |
2024
|
| | | | 82,748 | | |
2025
|
| | | | 86,013 | | |
2026
|
| | | | 89,115 | | |
之後
|
| | | | 2,547,421 | | |
| | | | $ | 2,962,782 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
經營租賃 | | | | | |||||||||||||||
運營租賃成本
|
| | | $ | 1,980,873 | | | | | $ | 1,519,725 | | | | | $ | 1,900,089 | | |
短期租賃成本
|
| | | | — | | | | | | 87,724 | | | | | | 120,650 | | |
經營租賃成本總額
|
| | | $ | 1,980,873 | | | | | $ | 1,607,449 | | | | | $ | 2,020,739 | | |
| | |
截至2013年12月31日的年度
|
| ||||||
| | |
2021
|
| |
2020
|
| |
2019
|
|
經營租賃 | | | | | ||||||
計入租賃負債計量的金額支付的現金
|
| |
$1,445,235
|
| |
$1,855,538
|
| |
$1,945,266
|
|
加權平均剩餘租期
|
| |
3.7年
|
| |
5.3年
|
| |
4.4年
|
|
加權平均貼現率
|
| |
4.92%
|
| |
4.77%
|
| |
4.81%
|
|
截至12月31日的年份,
|
| |
未來租賃
付款 |
| |
輸入
利息 |
| |
租賃
負債 |
| |||||||||
| | | | | | | | |
金額
|
| | | | | | | |||
2022
|
| | | $ | 1,943,034 | | | | | $ | 254,069 | | | | | $ | 1,688,965 | | |
2023
|
| | | | 1,623,042 | | | | | | 177,785 | | | | | | 1,445,257 | | |
2024
|
| | | | 1,610,844 | | | | | | 105,810 | | | | | | 1,505,034 | | |
2025
|
| | | | 1,453,784 | | | | | | 28,290 | | | | | | 1,425,494 | | |
2026
|
| | | | — | | | | | | — | | | | | | —- | | |
未來租賃支付總額
|
| | | $ | 6,630,704 | | | | | $ | 565,954 | | | | | $ | 6,064,750 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
美國
|
| | | $ | 9,476,520 | | | | | $ | 36,106,434 | | | | | $ | (17,832,127) | | |
外來的
|
| | | | 217,560 | | | | | | 454,038 | | | | | | 117,340 | | |
| | | | $ | 9,694,080 | | | | | $ | 36,560,472 | | | | | $ | (17,714,787) | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
當前: | | | | | | | | | | | | | | | | | | | |
美國聯邦
|
| | | $ | 4,975,632 | | | | | $ | 7,377,846 | | | | | $ | 6,062 | | |
美國州
|
| | | | (61,333) | | | | | | 264,388 | | | | | | 4,800 | | |
外來的
|
| | | | 30,041 | | | | | | 122,038 | | | | | | — | | |
當期所得税總額
|
| | | | 4,944,340 | | | | | | 7,764,272 | | | | | | 10,862 | | |
延期: | | | | | | | | | | | | | | | | | | | |
美國聯邦
|
| | | | (2,988,575) | | | | | | (938,907) | | | | | | (2,402,952) | | |
美國州
|
| | | | (174,984) | | | | | | (14,850) | | | | | | (105,669) | | |
外來的
|
| | | | 3,768 | | | | | | (3,768) | | | | | | — | | |
遞延所得税總額
|
| | | | (3,159,791) | | | | | | (957,525) | | | | | | (2,508,621) | | |
所得税撥備(福利)
|
| | | $ | 1,784,549 | | | | | $ | 6,806,747 | | | | | $ | (2,497,759) | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
聯邦法定所得税率
|
| | | | 21.00% | | | | | | 21.00% | | | | | | 21.00% | | |
估值免税額
|
| | | | 3.50% | | | | | | 0.59% | | | | | | (6.91)% | | |
淨營業虧損結轉退款
|
| |
—
|
| | | | (4.78)% | | | |
—
|
| ||||||
州和地方所得税
|
| | | | (2.44)% | | | | | | 0.75% | | | |
—
|
| |||
其他
|
| | | | (3.65)% | | | | | | 1.05% | | | | | | 0.01% | | |
| | | | | 18.41% | | | | | | 18.61% | | | | | | 14.10% | | |
| | |
2021
|
| |
2020
|
| ||||||
遞延税項資產(非流動): | | | | | | | | | | | | | |
淨營業虧損
|
| | | $ | 5,181,080 | | | | | $ | 4,740,321 | | |
遞延收入
|
| | | | 3,959,110 | | | | | | 3,287,009 | | |
研究和開發信貸
|
| | | | 189,431 | | | | | | 189,431 | | |
賬面租賃負債(ASC 842)
|
| | | | 1,387,106 | | | | | | 1,807,018 | | |
固定資產和無形資產
|
| | | | 3,856,167 | | | | | | 161,201 | | |
其他
|
| | | | 639,219 | | | | | | 1,772,518 | | |
遞延税金資產總額
|
| | | | 15,212,113 | | | | | | 11,957,498 | | |
遞延納税義務(非流動): | | | | | | | | | | | | | |
固定資產和無形資產
|
| | | | — | | | | | | — | | |
登記ROU資產(ASC 842)
|
| | | | (1,168,823) | | | | | | (1,543,686) | | |
遞延納税負債總額:
|
| | | | (1,168,823) | | | | | | (1,543,686) | | |
長期遞延税金資產
|
| | | | 14,043,290 | | | | | | 10,413,812 | | |
估值免税額
|
| | | | (5,852,239) | | | | | | (5,382,554) | | |
遞延税金淨資產
|
| | | $ | 8,191,051 | | | | | $ | 5,031,258 | | |
| | |
2021
|
| |
2020
|
| ||||||
年初未確認的税收優惠
|
| | | $ | 1,054,081 | | | | | $ | 383,928 | | |
葛羅斯增加了 - 當年的頭寸
|
| | | | — | | | | | | 657,386 | | |
葛羅斯增加了 - 前一年的職位
|
| | | | 124,979 | | | | | | 13,439 | | |
葛羅斯減少了 - 上一年的頭寸
|
| | | | (485,147) | | | | | | — | | |
毛收入減少 - 結算
|
| | | | — | | | | | | (672) | | |
年底未確認的税收優惠
|
| | | $ | 693,913 | | | | | $ | 1,054,081 | | |
| | |
2022年6月30日
|
| |
2021年12月31日
|
| ||||||
資產 | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 14,697,338 | | | | | $ | 10,164,338 | | |
應收賬款,扣除可疑賬款備抵31,525美元和
分別為31,525美元 |
| | | | 7,514,638 | | | | | | 12,244,785 | | |
應收賬款—關聯方
|
| | | | 10,941,404 | | | | | | 8,435,823 | | |
應收貸款及利息—關聯方
|
| | | | 100,745 | | | | | | 203,408 | | |
預付費用 - 關聯方
|
| | | | 1,000,000 | | | | | | 3,145,000 | | |
預付費用和其他流動資產
|
| | | | 10,475,663 | | | | | | 11,017,007 | | |
流動資產總額
|
| | | | 44,729,788 | | | | | | 45,210,361 | | |
受限現金和現金等價物
|
| | | | 6,361,381 | | | | | | 6,389,777 | | |
預付費用 - 關聯方
|
| | | | 6,520,000 | | | | | | — | | |
財產、廠房和設備,淨額
|
| | | | 5,374,289 | | | | | | 5,678,701 | | |
無形資產,淨—許可證—相關方
|
| | | | 5,086,017 | | | | | | 8,787,976 | | |
無形資產,淨許可證
|
| | | | — | | | | | | 250,000 | | |
無形資產淨額—其他
|
| | | | 275,824 | | | | | | 277,148 | | |
遞延所得税
|
| | | | 8,191,051 | | | | | | 8,191,051 | | |
其他非流動資產
|
| | | | 202,179 | | | | | | 199,919 | | |
經營性租賃使用權資產,淨額
|
| | | | 4,166,498 | | | | | | 5,100,912 | | |
總資產
|
| | | $ | 80,907,027 | | | | | $ | 80,085,845 | | |
負債、非控股權益及權益 | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
應付賬款
|
| | | $ | 5,190,812 | | | | | $ | 3,871,510 | | |
應付賬款
|
| | | | 23,511,036 | | | | | | 23,733,572 | | |
應計費用和其他負債
|
| | | | 3,330,015 | | | | | | 2,975,475 | | |
應付貸款—關聯方
|
| | | | 300,000 | | | | | | 400,000 | | |
應付利息—關聯方
|
| | | | 527,770 | | | | | | 528,439 | | |
循環貸款
|
| | | | 9,000,000 | | | | | | 9,000,000 | | |
短期票據
|
| | | | 7,916,667 | | | | | | — | | |
長期債務的當前部分
|
| | | | 78,719 | | | | | | 77,348 | | |
應付票據的當期部分
|
| | | | — | | | | | | 216,329 | | |
遞延收入的當前部分
|
| | | | 8,121,311 | | | | | | 11,005,517 | | |
經營租賃負債的流動部分
|
| | | | 1,310,011 | | | | | | 1,688,965 | | |
流動負債總額
|
| | | | 59,286,341 | | | | | | 53,497,155 | | |
長期債務,扣除當期部分的淨額
|
| | | | 2,845,303 | | | | | | 2,885,434 | | |
遞延收入,扣除當期部分
|
| | | | 9,138,069 | | | | | | 9,275,417 | | |
經營租賃負債,扣除流動部分
|
| | | | 3,628,605 | | | | | | 4,375,786 | | |
總負債
|
| | | | 74,898,318 | | | | | | 70,033,792 | | |
承付款和或有事項 | | | | | | | | | | | | | |
股權: | | | | | | | | | | | | | |
普通股,面值0.01美元,1,000,000股授權股,500,000股已發行和流通股
|
| | | | 5,000 | | | | | | 5,000 | | |
新增實收資本
|
| | | | 12,881,055 | | | | | | 94,159,167 | | |
應收股東款—應收貸款
|
| | | | — | | | | | | (91,388,176) | | |
應收股東款項—應收利息
|
| | | | — | | | | | | (2,965,346) | | |
累計其他綜合損失
|
| | | | (348,959) | | | | | | (266,557) | | |
留存收益(累計虧損)
|
| | | | (1,054,297) | | | | | | 16,045,231 | | |
Total Snail Games USA Inc.股權
|
| | | | 11,482,799 | | | | | | 15,589,319 | | |
非控股權益
|
| | | | (5,474,090) | | | | | | (5,537,266) | | |
總股本
|
| | | | 6,008,709 | | | | | | 10,052,053 | | |
總負債、非控股權益和權益
|
| | | $ | 80,907,027 | | | | | $ | 80,085,845 | | |
| | |
用於
截至6月30日的三個月, |
| |
用於
截至6月30日的六個月, |
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
收入,淨額
|
| | | $ | 15,463,522 | | | | | $ | 31,202,966 | | | | | $ | 43,518,113 | | | | | $ | 58,839,179 | | |
收入成本
|
| | | | 11,386,885 | | | | | | 17,150,572 | | | | | | 26,275,902 | | | | | | 32,902,734 | | |
毛利
|
| | | | 4,076,637 | | | | | | 14,052,394 | | | | | | 17,242,211 | | | | | | 25,936,445 | | |
運營費用: | | | | | | | | | | | | | | | | | | | | | | | | | |
一般和行政
|
| | | | 5,123,511 | | | | | | 4,578,165 | | | | | | 10,743,521 | | | | | | 9,055,561 | | |
研發
|
| | | | 179,050 | | | | | | 239,796 | | | | | | 363,006 | | | | | | 371,409 | | |
廣告和營銷
|
| | | | 212,039 | | | | | | 71,269 | | | | | | 370,710 | | | | | | 117,060 | | |
折舊及攤銷
|
| | | | 138,791 | | | | | | 213,178 | | | | | | 307,108 | | | | | | 429,763 | | |
總運營費用
|
| | | | 5,653,391 | | | | | | 5,102,408 | | | | | | 11,784,345 | | | | | | 9,973,793 | | |
運營收入(虧損)
|
| | | | (1,576,754) | | | | | | 8,949,986 | | | | | | 5,457,866 | | | | | | 15,962,652 | | |
其他收入(費用): | | | | | | | | | | | | | | | | | | | | | | | | | |
利息收入
|
| | | | 17,705 | | | | | | 23,813 | | | | | | 33,077 | | | | | | 50,628 | | |
利息收入 - 關聯方
|
| | | | 130,695 | | | | | | 376,435 | | | | | | 581,623 | | | | | | 708,233 | | |
利息支出
|
| | | | (186,213) | | | | | | (92,276) | | | | | | (352,268) | | | | | | (190,471) | | |
利息支出 - 關聯方
|
| | | | (1,496) | | | | | | (1,994) | | | | | | (3,222) | | | | | | (3,967) | | |
其他收入
|
| | | | 296,969 | | | | | | 19,233 | | | | | | 299,653 | | | | | | 451,543 | | |
外幣交易損失
|
| | | | 7,916 | | | | | | (12,524) | | | | | | 5,510 | | | | | | (64,769) | | |
未合併實體虧損中的權益
|
| | | | — | | | | | | (314,515) | | | | | | — | | | | | | (314,515) | | |
其他收入(費用)合計,淨額
|
| | | | 265,576 | | | | | | (1,828) | | | | | | 564,373 | | | | | | 636,682 | | |
收入撥備前的收入(損失)
税費 |
| | | | (1,311,178) | | | | | | 8,948,158 | | | | | | 6,022,239 | | | | | | 16,599,334 | | |
所得税撥備(福利)
|
| | | | (327,347) | | | | | | 1,682,130 | | | | | | 1,202,303 | | | | | | 3,322,707 | | |
淨收益(虧損)
|
| | | | (983,831) | | | | | | 7,266,028 | | | | | | 4,819,936 | | | | | | 13,276,627 | | |
非控股權益應佔淨收益(虧損)
|
| | | | 70,466 | | | | | | (195,610) | | | | | | 63,176 | | | | | | (363,618) | | |
美國蝸牛遊戲公司應佔淨收入(虧損)
|
| | | | (1,054,297) | | | | | | 7,461,638 | | | | | | 4,756,760 | | | | | | 13,640,245 | | |
全面損益表: | | | | | | | | | | | | | | | | | | | | | | | | | |
其他綜合收益(虧損)
|
| | | | (31,199) | | | | | | 5,628 | | | | | | (82,402) | | | | | | 38,959 | | |
其他綜合收益(虧損)合計
|
| | | $ | (1,085,496) | | | | | $ | 7,467,266 | | | | | $ | 4,674,358 | | | | | $ | 13,679,204 | | |
| | |
普通股
|
| |
額外的
實繳— 大寫 |
| |
到期日:
股東 貸款和 利息 應收賬款 |
| |
累計
其他 綜合 虧損 |
| |
保留
收入 (累計 赤字) |
| |
蝸牛
遊戲 USA Inc. 股權 |
| |
非
控制 興趣 |
| |
總股本
|
| ||||||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
2021年12月31日的餘額
|
| | | | 500,000 | | | | | $ | 5,000 | | | | | $ | 94,159,167 | | | | | $ | (94,353,522) | | | | | $ | (266,557) | | | | | $ | 16,045,231 | | | | | $ | 15,589,319 | | | | | $ | (5,537,266) | | | | | $ | 10,052,053 | | |
向股東發放貸款
|
| | | | — | | | | | | — | | | | | | — | | | | | | (450,681) | | | | | | — | | | | | | — | | | | | | (450,681) | | | | | | — | | | | | | (450,681) | | |
外幣折算
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (51,203) | | | | | | — | | | | | | (51,203) | | | | | | — | | | | | | (51,203) | | |
淨收益(虧損)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,811,057 | | | | | | 5,811,057 | | | | | | (7,290) | | | | | | 5,803,767 | | |
2022年3月31日餘額
|
| | | | 500,000 | | | | | | 5,000 | | | | | | 94,159,167 | | | | | | (94,804,203) | | | | | | (317,760) | | | | | | 21,856,288 | | | | | | 20,898,492 | | | | | | (5,544,556) | | | | | | 15,353,936 | | |
向股東發放貸款
|
| | | | — | | | | | | — | | | | | | — | | | | | | (130,197) | | | | | | — | | | | | | — | | | | | | (130,197) | | | | | | — | | | | | | (130,197) | | |
股利分配
|
| | | | — | | | | | | — | | | | | | (81,278,112) | | | | | | 94,934,400 | | | | | | — | | | | | | (21,856,288) | | | | | | (8,200,000) | | | | | | — | | | | | | (8,200,000) | | |
外幣折算
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (31,199) | | | | | | — | | | | | | (31,199) | | | | | | — | | | | | | (31,199) | | |
淨收益(虧損)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,054,297) | | | | | | (1,054,297) | | | | | | 70,466 | | | | | | (983,831) | | |
2022年6月30日餘額
|
| | | | 500,000 | | | | | $ | 5,000 | | | | | $ | 12,881,055 | | | | | $ | — | | | | | $ | (348,959) | | | | | $ | (1,054,297) | | | | | $ | 11,482,799 | | | | | $ | (5,474,090) | | | | | $ | 6,008,709 | | |
| | |
普通股
|
| |
額外的
實繳— 大寫 |
| |
到期日:
股東 貸款和 利息 應收賬款 |
| |
累計
其他 綜合 虧損 |
| |
保留
收入 |
| |
蝸牛遊戲
USA Inc. 股權 |
| |
非
控制 興趣 |
| |
總股本
|
| ||||||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
2020年12月31日餘額
|
| | | | 500,000 | | | | | $ | 5,000 | | | | | $ | 94,159,167 | | | | | $ | (62,186,331) | | | | | $ | (197,174) | | | | | $ | 7,576,835 | | | | | $ | 39,357,497 | | | | | $ | (5,017,741) | | | | | $ | 34,339,756 | | |
向股東發放貸款
|
| | | | — | | | | | | — | | | | | | — | | | | | | (9,169,393) | | | | | | — | | | | | | — | | | | | | (9,169,393) | | | | | | — | | | | | | (9,169,393) | | |
外幣折算
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 33,332 | | | | | | — | | | | | | 33,332 | | | | | | — | | | | | | 33,332 | | |
淨收益(虧損)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,178,607 | | | | | | 6,178,607 | | | | | | (168,008) | | | | | | 6,010,599 | | |
2021年3月31日的餘額
|
| | | | 500,000 | | | | | | 5,000 | | | | | | 94,159,167 | | | | | | (71,355,724) | | | | | | (163,842) | | | | | | 13,755,442 | | | | | | 36,400,043 | | | | | | (5,185,749) | | | | | | 31,214,294 | | |
向股東發放貸款
|
| | | | — | | | | | | — | | | | | | — | | | | | | (7,058,648) | | | | | | — | | | | | | — | | | | | | (7,058,648) | | | | | | — | | | | | | (7,058,648) | | |
外幣折算
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,628 | | | | | | — | | | | | | 5,628 | | | | | | — | | | | | | 5,628 | | |
子公司解散
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 39,340 | | | | | | 39,340 | | |
淨收益(虧損)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,461,638 | | | | | | 7,461,638 | | | | | | (195,610) | | | | | | 7,266,028 | | |
2021年6月30日餘額
|
| | | | 500,000 | | | | | $ | 5,000 | | | | | $ | 94,159,167 | | | | | $ | (78,414,372) | | | | | $ | (158,214) | | | | | $ | 21,217,080 | | | | | $ | 36,808,661 | | | | | $ | (5,342,019) | | | | | $ | 31,466,642 | | |
截至6月30日的6個月
|
| |
2022
|
| |
2021
|
| ||||||
經營活動現金流: | | | | | | | | | | | | | |
淨收入
|
| | | $ | 4,819,936 | | | | | $ | 13,276,627 | | |
將淨收益與經營活動提供的現金淨額進行調整:
|
| | | | | | | | | | | | |
攤銷—無形資產—許可證
|
| | | | 250,000 | | | | | | 300,000 | | |
攤銷—無形資產—許可證、關聯方
|
| | | | 3,701,959 | | | | | | 6,686,532 | | |
攤銷—無形資產—其他
|
| | | | 448 | | | | | | 5,259 | | |
攤銷—貸款發放費用
|
| | | | 12,557 | | | | | | 13,518 | | |
折舊和攤銷—財產和設備
|
| | | | 307,108 | | | | | | 429,763 | | |
租賃終止收益
|
| | | | (122,533) | | | | | | — | | |
工資保障計劃和經濟傷害災難貸款減免的收益
|
| | | | (174,436) | | | | | | (392,200) | | |
固定資產處置損失
|
| | | | 2,433 | | | | | | — | | |
股東貸款利息收入
|
| | | | (580,878) | | | | | | (672,339) | | |
遞延税款
|
| | | | — | | | | | | (1,101) | | |
非控股權益減少—解散子公司
|
| | | | — | | | | | | 39,340 | | |
資產和負債變動: | | | | | | | | | | | | | |
應收賬款
|
| | | | 4,730,110 | | | | | | (2,605,801) | | |
應收賬款—關聯方
|
| | | | (2,505,580) | | | | | | 11,223,979 | | |
預付費用 - 關聯方
|
| | | | (4,375,000) | | | | | | — | | |
預付費用和其他流動資產
|
| | | | (984,632) | | | | | | (3,172,996) | | |
其他非流動資產
|
| | | | (15,944) | | | | | | 241,935 | | |
應付賬款
|
| | | | 1,323,972 | | | | | | (1,105,036) | | |
應付賬款
|
| | | | (222,536) | | | | | | 110,785 | | |
應計費用
|
| | | | 363,240 | | | | | | 679,459 | | |
應付利息—關聯方
|
| | | | 1,994 | | | | | | 3,967 | | |
租賃負債
|
| | | | (69,188) | | | | | | (86,728) | | |
遞延收入
|
| | | | (3,021,554) | | | | | | (5,185,176) | | |
經營活動提供的現金淨額
|
| | | | 3,441,476 | | | | | | 19,789,787 | | |
投資活動現金流: | | | | | | | | | | | | | |
向關聯方提供的貸款
|
| | | | — | | | | | | (15,555,702) | | |
獲得許可權 - 相關方
|
| | | | — | | | | | | (5,000,000) | | |
購置房產和設備
|
| | | | (5,256) | | | | | | (4,812) | | |
償還英鎊砂紙幣
|
| | | | 1,496,063 | | | | | | — | | |
按成本計算的投資
|
| | | | — | | | | | | (895) | | |
由投資活動提供(用於)的淨現金
|
| | | | 1,490,807 | | | | | | (20,561,409) | | |
融資活動的現金流: | | | | | | | | | | | | | |
償還長期債務
|
| | | | (38,759) | | | | | | (6,808,326) | | |
短期票據還款
|
| | | | (2,083,333) | | | | | | — | | |
長期債務借款
|
| | | | — | | | | | | 3,000,000 | | |
截至6月30日的6個月
|
| |
2022
|
| |
2021
|
| ||||||
短期票據借款
|
| | | | 10,000,000 | | | | | | — | | |
工資保障計劃和經濟傷害災難貸款的支付
|
| | | | (90,198) | | | | | | — | | |
退還工資保障計劃付款和經濟傷害災難貸款
|
| | | | 48,305 | | | | | | — | | |
循環貸款借款
|
| | | | — | | | | | | 6,500,000 | | |
宣佈並支付現金股利
|
| | | | (8,200,000) | | | | | | — | | |
融資活動提供的現金淨額(用於)
|
| | | | (363,985) | | | | | | 2,691,674 | | |
貨幣換算對現金和現金等價物的影響
|
| | | | (63,694) | | | | | | (306,587) | | |
現金和現金等價物的淨增長,以及受限的現金和現金等價物
|
| | | | 4,504,604 | | | | | | 1,613,465 | | |
期初現金和現金等價物,以及受限現金和現金等價物 -
|
| | | | 16,554,115 | | | | | | 33,902,707 | | |
現金和現金等價物,以及受限現金和現金等價物 - 期末
|
| | | $ | 21,058,719 | | | | | $ | 35,516,172 | | |
現金流量信息補充披露 | | | | | | | | | | | | | |
在此期間支付的現金:
|
| | | | | | | | | | | | |
利息
|
| | | $ | 339,710 | | | | | $ | 190,471 | | |
所得税
|
| | | $ | 828,012 | | | | | $ | 327,700 | | |
期間發生的非現金交易:
|
| | | | | | | | | | | | |
應付貸款和利息 - 關聯方
|
| | | $ | 103,890 | | | | | $ | — | | |
應收貸款和利息 - 關聯方
|
| | | $ | (103,890) | | | | | $ | — | | |
股東貸款和利息
|
| | | $ | 94,934,400 | | | | | $ | — | | |
股利分配
|
| | | $ | (94,934,400) | | | | | $ | — | | |
期內非現金融資活動:
|
| | | | | | | | | | | | |
工資保障計劃和經濟傷害災難貸款減免的收益
|
| | | $ | (174,436) | | | | | $ | (392,200) | | |
|
子公司名稱
|
| |
股權百分比擁有
|
| |||
蝸牛創新研究院
|
| | | | 70% | | |
FrostKeep工作室,Inc.
|
| | | | 100% | | |
Eminence Corp
|
| | | | 100% | | |
LLC漫遊嚮導
|
| | | | 100% | | |
驢友有限責任公司
|
| | | | 99% | | |
互動電影有限責任公司
|
| | | | 100% | | |
項目AWK製作有限責任公司
|
| | | | 100% | | |
BTBX.io,LLC
|
| | | | 70% | | |
大象蝸牛有限責任公司(至2021年4月15日)
|
| | | | 51% | | |
| | |
截至6月30日的三個月
|
| |
截至6月30日的6個月
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
軟件許可使用費 - 相關方
|
| | | $ | 3,364,849 | | | | | $ | 6,493,045 | | | | | $ | 9,886,027 | | | | | $ | 12,092,835 | | |
許可證和攤銷 - 相關方
|
| | | | 6,350,980 | | | | | | 7,816,287 | | | | | | 12,701,959 | | | | | | 15,836,756 | | |
許可證和攤銷
|
| | | | 100,224 | | | | | | 300,448 | | | | | | 250,448 | | | | | | 150,224 | | |
遊戲本地化
|
| | | | — | | | | | | 26,964 | | | | | | — | | | | | | 41,373 | | |
商務費
|
| | | | 596,021 | | | | | | 970,085 | | | | | | 1,253,557 | | | | | | 2,030,410 | | |
發動機費用
|
| | | | 502,686 | | | | | | 1,051,310 | | | | | | 1,216,679 | | | | | | 1,900,620 | | |
互聯網、服務器和數據中心
|
| | | | 472,125 | | | | | | 492,433 | | | | | | 967,232 | | | | | | 850,516 | | |
合計:
|
| | | $ | 11,386,885 | | | | | $ | 17,150,572 | | | | | $ | 26,275,902 | | | | | $ | 32,902,734 | | |
子公司名稱
|
| |
股權百分比擁有
|
| |
非控制性%
|
| ||||||
蝸牛創新研究院
|
| | | | 70% | | | | | | 30% | | |
BTBX.IO,LLC
|
| | | | 70% | | | | | | 30% | | |
驢船員有限責任公司
|
| | | | 99% | | | | | | 1% | | |
| | |
截至6月30日的三個月
|
| |
截至6月30日的6個月
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
美國
|
| | | $ | 13,971,832 | | | | | $ | 27,637,830 | | | | | $ | 40,258,628 | | | | | $ | 51,256,128 | | |
國際
|
| | | | 1,491,690 | | | | | | 3,565,136 | | | | | | 3,259,485 | | | | | | 7,583,051 | | |
客户合同總收入:
|
| | | $ | 15,463,522 | | | | | $ | 31,202,966 | | | | | $ | 43,518,113 | | | | | $ | 58,839,179 | | |
| | |
截至6月30日的三個月
|
| |
截至6月30日的6個月
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
控制枱
|
| | | $ | 5,415,772 | | | | | $ | 13,717,033 | | | | | $ | 23,407,351 | | | | | $ | 27,461,763 | | |
PC
|
| | | | 6,943,036 | | | | | | 13,738,971 | | | | | | 13,627,472 | | | | | | 22,736,876 | | |
手機
|
| | | | 2,393,878 | | | | | | 3,318,908 | | | | | | 5,185,198 | | | | | | 6,929,895 | | |
其他
|
| | | | 710,836 | | | | | | 428,054 | | | | | | 1,298,092 | | | | | | 1,710,645 | | |
客户合同總收入:
|
| | | $ | 15,463,522 | | | | | $ | 31,202,966 | | | | | $ | 43,518,113 | | | | | $ | 58,839,179 | | |
| | |
截至6月30日的三個月
|
| |
截至6月30日的6個月
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
數字
|
| | | $ | 12,358,808 | | | | | $ | 26,998,676 | | | | | $ | 37,034,823 | | | | | $ | 50,198,639 | | |
手機
|
| | | | 2,393,878 | | | | | | 3,318,908 | | | | | | 5,185,198 | | | | | | 6,929,895 | | |
實體零售和其他
|
| | | | 710,836 | | | | | | 885,382 | | | | | | 1,298,092 | | | | | | 1,710,645 | | |
客户合同總收入:
|
| | | $ | 15,463,522 | | | | | $ | 31,202,966 | | | | | $ | 43,518,113 | | | | | $ | 58,839,179 | | |
| | |
2022年6月30日
|
| |
2021年12月31日
|
| ||||||
遞延收入,收入確認開票前的期初餘額
|
| | | $ | 20,280,934 | | | | | $ | 34,529,335 | | |
已確認收入
|
| | | | (6,929,600) | | | | | | (26,478,997) | | |
收入遞延
|
| | | | 3,908,046 | | | | | | 12,230,596 | | |
遞延收入、期末餘額
|
| | | | 17,259,380 | | | | | | 20,280,934 | | |
減:短期部分
|
| | | | 8,121,311 | | | | | | 11,005,517 | | |
遞延收入,長期
|
| | | $ | 9,138,069 | | | | | $ | 9,275,417 | | |
| | |
2022
|
| |
2021
|
| ||||||
現金和現金等價物
|
| | | $ | 14,697,338 | | | | | $ | 10,164,338 | | |
受限現金和現金等價物
|
| | | | 6,361,381 | | | | | | 6,389,777 | | |
現金和現金等價物,以及受限現金和現金等價物
|
| | | $ | 21,058,719 | | | | | $ | 16,554,115 | | |
| | |
2022
|
| |
2021
|
| ||||||
應收賬款—關聯方
|
| | | $ | 13,519,409 | | | | | $ | 13,519,409 | | |
少:應付帳款 - 關聯方
|
| | | | (2,578,005) | | | | | | (5,083,586) | | |
應收賬款 - 關聯方,淨額
|
| | | $ | 10,941,404 | | | | | $ | 8,435,823 | | |
| | |
2022
|
| |
2021
|
| ||||||
預付版税
|
| | | $ | 2,520,000 | | | | | $ | 3,145,000 | | |
預付許可證
|
| | | | 5,000,000 | | | | | | — | | |
預付費用 - 關聯方,期末餘額
|
| | | | 7,520,000 | | | | | | 3,145,000 | | |
減:短期部分
|
| | | | 1,000,000 | | | | | | — | | |
預付費用合計 - 關聯方
|
| | | $ | 6,520,000 | | | | | $ | 3,145,000 | | |
| | |
2022
|
| |
2021
|
| ||||||
預繳所得税
|
| | | $ | 9,046,472 | | | | | $ | 8,217,660 | | |
其他預付費
|
| | | | 1,130,926 | | | | | | 861,332 | | |
其他流動資產
|
| | | | 298,265 | | | | | | 1,938,015 | | |
預付費用和其他流動資產合計
|
| | | $ | 10,475,663 | | | | | $ | 11,017,007 | | |
| | |
2022
|
| |
2021
|
| ||||||
大樓
|
| | | $ | 1,874,049 | | | | | $ | 1,874,049 | | |
土地
|
| | | | 2,700,000 | | | | | | 2,700,000 | | |
建築改進
|
| | | | 1,010,218 | | | | | | 1,010,218 | | |
租賃改進
|
| | | | 1,537,775 | | | | | | 1,537,775 | | |
汽車和卡車
|
| | | | 267,093 | | | | | | 267,093 | | |
計算機和設備
|
| | | | 1,821,819 | | | | | | 1,830,949 | | |
傢俱和固定裝置
|
| | | | 411,801 | | | | | | 411,801 | | |
| | | | | 9,622,755 | | | | | | 9,631,885 | | |
累計折舊
|
| | | | (4,248,466) | | | | | | (3,953,184) | | |
財產、廠房和設備,淨額
|
| | | $ | 5,374,289 | | | | | $ | 5,678,701 | | |
| | |
2022年6月30日
|
| ||||||||||||||||||||||||
| | |
毛收入
攜帶 金額 |
| |
累計
攤銷 |
| |
減值
虧損 |
| |
上網本
值 |
| |
加權
平均 使用壽命 |
| ||||||||||||
來自關聯方的許可權
|
| | | $ | 136,665,000 | | | | | $ | (131,578,983) | | | | | $ | — | | | | | $ | 5,086,017 | | | | 3 - 5年 | |
許可證權限
|
| | | $ | 3,000,000 | | | | | $ | (3,000,000) | | | | | $ | — | | | | | $ | — | | | | 5年 | |
無形資產—其他: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
軟件
|
| | | $ | 51,784 | | | | | $ | (51,784) | | | | | $ | — | | | | | $ | — | | | | 3年 | |
商標
|
| | | | 10,745 | | | | | | (5,807) | | | | | | — | | | | | | 4,938 | | | | 15年 | |
正在進行的專利
|
| | | | 270,886 | | | | | | — | | | | | | — | | | | | | 270,886 | | | | | |
合計:
|
| | | $ | 333,415 | | | | | $ | (57,591) | | | | | $ | — | | | | | $ | 275,824 | | | | | |
| | |
2021年12月31日
|
| ||||||||||||||||||||||||
| | |
毛收入
攜帶 金額 |
| |
累計
攤銷 |
| |
減值
虧損 |
| |
上網本
值 |
| |
加權
平均 使用壽命 |
| ||||||||||||
來自關聯方的許可權
|
| | | $ | 152,990,000 | | | | | $ | (127,877,024) | | | | | $ | (16,325,000) | | | | | $ | 8,787,976 | | | | 3 - 5年 | |
許可證權限
|
| | | $ | 3,000,000 | | | | | $ | (2,750,000) | | | | | $ | — | | | | | $ | 250,000 | | | | 5年 | |
無形資產—其他: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
軟件
|
| | | $ | 51,784 | | | | | $ | (50,908) | | | | | $ | — | | | | | $ | 876 | | | | 3年 | |
商標
|
| | | | 10,745 | | | | | | (5,359) | | | | | | — | | | | | | 5,386 | | | | 15年 | |
正在進行的專利
|
| | | | 270,886 | | | | | | — | | | | | | — | | | | | | 270,886 | | | | | |
合計:
|
| | | $ | 333,415 | | | | | $ | (56,267) | | | | | $ | — | | | | | $ | 277,148 | | | | | |
截至2013年12月31日的年份
|
| |
金額
|
| |||
2022年剩餘時間
|
| | | $ | 3,702,408 | | |
2023
|
| | | | 1,384,927 | | |
2024
|
| | | | 804 | | |
2025
|
| | | | 803 | | |
2026
|
| | | | 743 | | |
之後
|
| | | | 272,156 | | |
| | | | $ | 5,361,841 | | |
| | |
2022年6月30日
|
| |
2021年12月31日
|
| ||||||
PPP本票 - 在2020年4月,公司通過工資支票保障計劃申請並獲得了773,810美元的小企業管理局貸款。在截至2022年3月31日的期間內,公司支付了90,198美元的本金,在截至2021年12月31日的年度內,SBA免除了392,200美元的購買力平價貸款。2022年4月,SBA免除了126,131美元的剩餘餘額,並退還了截至2022年3月31日的三個月內支付的48,305美元本金。
|
| | | $ | — | | | | | $ | 216,329 | | |
2021年循環貸款 - 2021年6月17日,公司修改了其
循環貸款協議(“左輪手槍”),並增加了最高限額 餘額為9,000,000美元。修改後的左輪手槍將於12月31日到期 2023,年利率等於最優惠利率減0.25%。 左輪手槍由在 持有的存單賬户擔保 金融機構,並在 中報告為受限現金 截至2022年6月30日和 的金額分別為5,251,866美元和5,240,752美元 分別為2021年12月31日。這筆貸款的債務契約需要 公司將最低償債覆蓋率維持在 至少1.5到1。 |
| | | | 9,000,000 | | | | | | 9,000,000 | | |
2021年6月17日本票 - ,公司修改了其貸款
與金融機構達成減少本金金額的協議 10年,前5年年利率3.5%,然後 這筆貸款以《華爾街日報》的利率浮動,期限從6年到10年,有擔保 由公司大樓支付,於2031年6月30日到期。備註為: 需繳納預付款罰金。 |
| | | | 2,924,022 | | | | | | 2,962,782 | | |
2022短期票據 - 2022年1月26日,公司修改了其
循環貸款和長期債務協議,以獲得額外的 本金餘額10,000,000美元的票據,於 到期 2023年1月26日。利息應等於3.75%或 的較高者 華爾街日報最優惠利率加0.50%。貸款由 擔保 公司的資產。在發生違約的情況下,所有未償還金額 票據下的 將按等於5%的違約率計息 票據利率。這筆貸款的債務契約要求公司維持 最低償債覆蓋率至少為1.5比1,並將為 每季度測量。 |
| | | | 7,916,667 | | | | | | — | | |
合計
|
| | | | 19,840,689 | | | | | | 12,179,111 | | |
少:當前部分
|
| | | | 16,995,386 | | | | | | 9,293,677 | | |
長期債務總額
|
| | | $ | 2,845,303 | | | | | $ | 2,885,434 | | |
截至2013年12月31日的年份
|
| |
金額
|
| |||
2022年剩餘時間
|
| | | $ | 2,538,588 | | |
2023
|
| | | | 14,496,804 | | |
2024
|
| | | | 82,748 | | |
2025
|
| | | | 86,013 | | |
2026
|
| | | | 89,115 | | |
之後
|
| | | | 2,547,421 | | |
| | | | $ | 19,840,689 | | |
| | |
使用權
資產 |
| |
累計
攤銷 |
| |
租賃責任
|
| |
收益
終止 |
| ||||||||||||||||||
| | |
當前
|
| |
長期
|
| ||||||||||||||||||||||||
租賃終止
|
| | | $ | (1,275,914) | | | | | $ | 890,437 | | | | | $ | 433,980 | | | | | $ | 74,030 | | | | | $ | 122,533 | | |