|
開曼羣島
(州或其他管轄範圍
成立公司或組織) |
| |
5812
(主要標準工業
分類代碼號) |
| |
不適用
(税務局僱主
識別碼) |
|
|
孟雨Lu先生
薩曼莎·彭先生 明孔先生。 阿什利·吳,Esq. Kirkland & Ellis International LLP 告士打大樓26樓轉交 地標建築 皇后大道中15號 香港 +852 3761 3300 |
| |
雷蒙德·Li先生
史蒂文·許,先生 Paul Hastings LLP 中國銀行大廈22樓 中環花園路1號 香港 +852 2867 1288 |
| |
Christopher DeCresce,Esq.
William A.Magion calda,Esq. 吉爾·薩維爾,先生 Paul Hastings LLP 公園大道200號 紐約,紐約10166 +1 212 318-6000 |
|
| | |
第
頁
|
| |||
前景摘要
|
| | | | 1 | | |
產品
|
| | | | 10 | | |
合併財務數據摘要
|
| | | | 12 | | |
最近的學生
|
| | | | 14 | | |
風險因素
|
| | | | 18 | | |
有關前瞻性陳述的特別注意事項
|
| | | | 49 | | |
使用收益
|
| | | | 51 | | |
股利政策
|
| | | | 52 | | |
大寫
|
| | | | 53 | | |
稀釋
|
| | | | 54 | | |
公民責任的執行
|
| | | | 56 | | |
企業歷史和結構
|
| | | | 60 | | |
我們普通股份的價格範圍
|
| | | | 61 | | |
選定的合併財務數據
|
| | | | 62 | | |
管理層對財務狀況和經營成果的討論和分析
|
| | | | 64 | | |
行業
|
| | | | 85 | | |
業務
|
| | | | 88 | | |
法規
|
| | | | 107 | | |
管理
|
| | | | 130 | | |
主要股東
|
| | | | 138 | | |
關聯方交易
|
| | | | 141 | | |
股本描述
|
| | | | 142 | | |
美國存款股份的描述
|
| | | | 155 | | |
普通股和美國存託憑證之間的換算
|
| | | | 167 | | |
有資格未來出售的股票
|
| | | | 170 | | |
税收
|
| | | | 172 | | |
承保
|
| | | | 180 | | |
與此產品相關的費用
|
| | | | 192 | | |
法律事務
|
| | | | 193 | | |
專家
|
| | | | 194 | | |
您可以在哪裏找到更多信息
|
| | | | 195 | | |
綜合財務報表索引
|
| | | | F-1 | | |
條款編號:
或頁碼 |
| |
建議的修改(顯示對我們當前生效的公司章程的更改)
|
|
第二條第(1)款 | | | 《法案》 公司法,(2022年修訂版),第開曼羣島第22條及其當時有效的任何修正案或重新制定的法律,幷包括與之合併或取代的所有其他法律。 | |
第一百五十條。 | | | 在適當遵守所有適用的法規、規則和法規(包括但不限於上市規則)的前提下,並獲得其中要求的所有必要同意(如有),就任何人而言,以法規不禁止的任何方式向該人發送源自本公司年度賬目的財務摘要報表和董事會報告(其格式應為適用法律和法規所要求的信息),即被視為符合第299條的規定,但任何有權獲得本公司年度財務報表及其董事會報告的人士可:如其要求,可向本公司送達書面通知,要求本公司除向其送交財務報表摘要外,還須向其寄送本公司年度財務報表及其董事會報告的完整印刷本。 | |
第一百五十一條。 | | | 如果公司按照所有適用的法規、規則和條例,包括但不限於指定證券交易所的規則,在公司的計算機網絡上或以任何其他允許的方式(包括通過發送任何形式的電子通信)發佈第149條所指文件的副本,以及(如果適用)符合第150條所述的財務摘要報告的副本,則根據第150條所述的文件或按照第150條所指的人發送該條所指的文件或根據第150條所述的財務摘要報告的要求應被視為滿足。而該人已同意或被當作已同意以履行公司將該等文件的副本送交該人的責任的方式處理該等文件的發表或接收。 | |
條款編號:
或頁碼 |
| |
建議的修改(顯示對我們當前生效的公司章程的更改)
|
|
第一百五十八條。 | | |
(Br)本公司根據本章程細則向股東發出或發出的任何通知或文件(包括根據指定證券交易所規則賦予其涵義的任何“公司通訊”),均應以書面或電報方式發出,電傳或傳真傳送訊息或其他形式的電子傳輸或通訊,而任何該等通知及文件可由本公司親自送達或交付給任何股東,或以預付郵資信封寄往股東名冊所載該股東的登記地址或其為此目的而向本公司提供的任何其他地址,或視情況而定,將通知發送至任何該等地址,或將通知發送至本公司所提供的任何電傳或傳真號碼或電子號碼或地址或網站,以便向其發出通知,或發送通知的人士於有關時間合理及真誠地相信會導致股東按照指定證券交易所的要求妥為收到通知,或亦可根據指定證券交易所的規定在適當的報章刊登廣告送達通知,或在適用法律許可的範圍內,將通知張貼於本公司網站或指定證券交易所的網站。並向該成員發出通知,説明該通知或其他文件在那裏可用(“可用通知”)。除在網站上張貼通知外,可用通知可通過上述任何方式向會員發出。如屬股份的聯名持有人,所有通知鬚髮給股東名冊上排名第一的其中一名聯名持有人,而如此發出的通知應視為已充分送達或交付予所有聯名持有人。
(1)
本公司根據本章程細則發出或發出的任何通知或文件(包括根據指定證券交易所規則賦予其涵義的任何“公司通訊”及“可提起訴訟的公司通訊”),均須以書面或以電報、電傳或圖文傳真或其他形式的電子傳輸或電子通訊發出,並在符合指定證券交易所規則的情況下,任何該等通知及文件可透過下列任何方式發出或發出:
(a)
面交送達相關人員;
(b)
以預付郵資的信封寄往該成員在登記冊上的登記地址,或該成員為此目的而向本公司提供的任何其他地址;
(c)
將其交付或留在上述地址;
(d)
按照指定證券交易所的要求,在適當的報紙或其他出版物上刊登廣告;
(e)
將其作為電子通信發送或發送給有關人士,其電子地址是有關人士根據第一百五十八條第(3)款規定的;
|
|
條款編號:
或頁碼 |
| |
建議的修改(顯示對我們當前生效的公司章程的更改)
|
|
| | |
(f)
在本公司網站或指定證券交易所網站發佈;或
(g)
在法規和其他適用法律、規則和條例允許和按照的範圍內,通過電子或其他方式將其發送或以其他方式提供給該人。
(2)
如屬股份的聯名持有人,所有通知鬚髮給股東名冊上排名第一的其中一名聯名持有人,而如此發出的通知應視為已向所有聯名持有人充分送達或交付。
(3)
根據法規或本章程的規定有權接收本公司通知的每個成員或個人均可向本公司註冊一個可向其送達通知的電子地址。
(4)
在任何適用的法律、規則和條例以及本章程條款的約束下,任何通知、文件或出版物,包括但不限於第149條、第150條和第158條所指的文件,只能以英文或同時以英文和中文向該成員發出,或經任何成員同意或選擇,僅以中文向該成員發出。
|
|
第一百五十九條。 | | |
(b)
如果通過電子通信發送,應視為在從公司或其代理的服務器發送之日發出。登載於本公司網站或指定證券交易所網站的通知,視為由本公司於股東收到通知後翌日向該成員發出;刊登於本公司網站或指定證券交易所網站的通知、文件或刊物,視為由本公司於有關網站首次登載當日發出或送達,除非指定證券交易所的規則另有規定。在這種情況下,視為送達日期應為指定證券交易所規則規定或要求的日期;
|
|
第一百五十九條。 | | |
(d)
可向成員提供英文或中文版本的
,但須適當遵守所有適用的法規、規則和條例。以廣告形式在報紙或本章程所允許的其他出版物上發佈的,應被視為在廣告首次出現之日送達。
|
|
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||||||||
| | |
(美元以千為單位,但百分比除外)
|
| |||||||||||||||||||||||||||||||||
彙總合併損益表數據:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
收入
|
| | | | 312,373 | | | | | | 100.0% | | | | | | 558,225 | | | | | | 100.0% | | | | | | 686,362 | | | | | | 100.0% | | |
其他收入
|
| | | | 19,458 | | | | | | 6.2% | | | | | | 6,701 | | | | | | 1.2% | | | | | | 6,695 | | | | | | 1.0% | | |
使用的原材料和耗材
|
| | | | (113,760) | | | | | | (36.4)% | | | | | | (196,646) | | | | | | (35.2)% | | | | | | (234,715) | | | | | | (34.2)% | | |
員工成本
|
| | | | (143,343) | | | | | | (45.9)% | | | | | | (188,927) | | | | | | (33.8)% | | | | | | (226,033) | | | | | | (32.9)% | | |
租金及相關費用
|
| | | | (6,556) | | | | | | (2.1)% | | | | | | (13,006) | | | | | | (2.3)% | | | | | | (17,161) | | | | | | (2.5)% | | |
公用事業費用
|
| | | | (11,017) | | | | | | (3.5)% | | | | | | (19,743) | | | | | | (3.5)% | | | | | | (26,054) | | | | | | (3.8)% | | |
折舊及攤銷
|
| | | | (69,916) | | | | | | (22.4)% | | | | | | (72,952) | | | | | | (13.1)% | | | | | | (78,557) | | | | | | (11.4)% | | |
差旅和交通費
|
| | | | (2,674) | | | | | | (0.9)% | | | | | | (4,776) | | | | | | (0.9)% | | | | | | (5,756) | | | | | | (0.8)% | | |
列出費用
|
| | | | — | | | | | | — | | | | | | (6,310) | | | | | | (1.1)% | | | | | | (1,745) | | | | | | (0.3)% | | |
其他費用
|
| | | | (41,729) | | | | | | (13.4)% | | | | | | (55,510) | | | | | | (9.9)% | | | | | | (62,682) | | | | | | (9.1)% | | |
其他淨收益(虧損)
|
| | | | (73,270) | | | | | | (23.5)% | | | | | | (26,793) | | | | | | (4.8)% | | | | | | 1,177 | | | | | | 0.2% | | |
財務成本
|
| | | | (19,158) | | | | | | (6.1)% | | | | | | (12,493) | | | | | | (2.2)% | | | | | | (8,424) | | | | | | (1.2)% | | |
(虧損)税前利潤
|
| | | | (149,592) | | | | | | (47.9)% | | | | | | (32,230) | | | | | | (5.8)% | | | | | | 33,107 | | | | | | 4.8% | | |
所得税費用
|
| | | | (1,160) | | | | | | (0.4)% | | | | | | (9,033) | | | | | | (1.6)% | | | | | | (7,850) | | | | | | (1.1)% | | |
本年度(虧損)利潤
|
| | | | (150,752) | | | | | | (48.3)% | | | | | | (41,263) | | | | | | (7.4)% | | | | | | 25,257 | | | | | | 3.7% | | |
其他綜合收益(費用) | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
海外業務轉換產生的匯率差異
|
| | | | 2,097 | | | | | | 0.7% | | | | | | 8,385 | | | | | | 1.5% | | | | | | 4,627 | | | | | | 0.7% | | |
全年綜合(費用)收入總額
|
| | | | (148,655) | | | | | | (47.6)% | | | | | | (32,878) | | | | | | (5.9)% | | | | | | 29,884 | | | | | | 4.4% | | |
(虧損)每股收益-基本和
稀釋(美元) |
| | | | (0.27) | | | | | | | | | | | | (0.07) | | | | | | | | | | | | 0.05 | | | | | | | | |
| | |
截至2012年12月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
(US美元單位:千)
|
| |||||||||||||||
資產負債表數據彙總表: | | | | | | | | | | | | | | | |||||
庫存
|
| | | | 16,709 | | | | | | 25,984 | | | | | | 29,762 | | |
貿易及其他應收賬款和預付款
|
| | | | 30,253 | | | | | | 26,771 | | | | | | 29,324 | | |
關聯方應付金額
|
| | | | 29,383 | | | | | | — | | | | | | — | | |
銀行餘額和現金
|
| | | | 89,546 | | | | | | 93,878 | | | | | | 152,908 | | |
流動資產總額
|
| | | | 206,732 | | | | | | 153,396 | | | | | | 218,962 | | |
總資產
|
| | | | 626,723 | | | | | | 576,112 | | | | | | 576,883 | | |
貿易應付款
|
| | | | 26,549 | | | | | | 32,313 | | | | | | 34,375 | | |
其他應付款
|
| | | | 24,128 | | | | | | 31,663 | | | | | | 34,887 | | |
應付關聯方金額
|
| | | | 500,562 | | | | | | 776 | | | | | | 842 | | |
流動負債總額
|
| | | | 596,144 | | | | | | 117,230 | | | | | | 128,571 | | |
總負債
|
| | | | 813,905 | | | | | | 334,075 | | | | | | 304,762 | | |
淨(負債)資產
|
| | | | (187,182) | | | | | | 242,037 | | | | | | 272,121 | | |
股東(虧損)總股本
|
| | | | (187,182) | | | | | | 242,037 | | | | | | 272,121 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
(US美元單位:千)
|
| |||||||||||||||
現金流量數據彙總合併報表: | | | | | | | | | | | | | | | |||||
經營活動產生的淨現金
|
| | | | 4,382 | | | | | | 68,321 | | | | | | 114,045 | | |
投資活動的現金淨額(用於)
|
| | | | (87,464) | | | | | | 888 | | | | | | (11,775) | | |
融資活動所得(用於)現金淨額
|
| | | | 119,879 | | | | | | (65,869) | | | | | | (43,787) | | |
現金和現金等價物淨增長
|
| | | | 36,797 | | | | | | 3,340 | | | | | | 58,483 | | |
年初的現金和現金等價物
|
| | | | 51,564 | | | | | | 89,546 | | | | | | 93,878 | | |
外匯匯率變動的影響
|
| | | | 1,185 | | | | | | 992 | | | | | | 547 | | |
年末現金和現金等價物
|
| | | | 89,546 | | | | | | 93,878 | | | | | | 152,908 | | |
| | |
這三個月的費用
截至3月31日 |
| |||||||||
| | |
2023
|
| |
2024
|
| ||||||
訪客總訪問量(百萬) | | | | | | | | | | | | | |
東南亞
|
| | | | 4.4 | | | | | | 5.1 | | |
東亞
|
| | | | 0.6 | | | | | | 0.8 | | |
北美
|
| | | | 0.6 | | | | | | 0.9 | | |
其他(1) | | | | | 0.4 | | | | | | 0.5 | | |
整體 | | | | | 6.0 | | | | | | 7.3 | | |
餐桌週轉率(2)(每天次數) | | | | | | | | | | | | | |
東南亞
|
| | | | 3.3 | | | | | | 3.7 | | |
東亞
|
| | | | 3.1 | | | | | | 4.2 | | |
北美
|
| | | | 3.2 | | | | | | 4.2 | | |
其他(1) | | | | | 3.3 | | | | | | 3.8 | | |
整體 | | | | | 3.3 | | | | | | 3.9 | | |
每位客人平均支出(3)(美元) | | | | | | | | | | | | | |
東南亞
|
| | | | 20.8 | | | | | | 19.4 | | |
東亞
|
| | | | 28.8 | | | | | | 28.4 | | |
北美
|
| | | | 51.3 | | | | | | 43.3 | | |
其他(1) | | | | | 41.1 | | | | | | 42.2 | | |
整體 | | | | | 26.0 | | | | | | 24.9 | | |
每家餐廳平均每日收入(4)(千美元) | | | | | | | | | | | | | |
東南亞
|
| | | | 15.2 | | | | | | 15.8 | | |
東亞
|
| | | | 11.9 | | | | | | 16.1 | | |
北美
|
| | | | 19.3 | | | | | | 21.5 | | |
其他(1) | | | | | 22.4 | | | | | | 24.4 | | |
整體 | | | | | 15.9 | | | | | | 17.5 | | |
| | |
截至/截至三個月
截至3月31日 |
| |||||||||
| | |
2023
|
| |
2024
|
| ||||||
相同門店數量(1) | | | | | | | | | | | | | |
東南亞
|
| |
65
|
| |||||||||
東亞
|
| |
14
|
| |||||||||
北美
|
| |
18
|
| |||||||||
其他(5) | | |
7
|
| |||||||||
合計 | | |
104
|
| |||||||||
同店銷售額(2)(單位:千美元) | | | | | | | | | | | | | |
東南亞
|
| | | | 89,780 | | | | | | 93,125 | | |
東亞
|
| | | | 16,567 | | | | | | 21,091 | | |
北美
|
| | | | 31,189 | | | | | | 36,256 | | |
其他(5) | | | | | 13,989 | | | | | | 16,246 | | |
合計 | | | | | 151,525 | | | | | | 166,718 | | |
平均同店銷售額(3)(以千美元計) | | | | | | | | | | | | | |
東南亞
|
| | | | 15.6 | | | | | | 15.9 | | |
東亞
|
| | | | 13.4 | | | | | | 16.6 | | |
北美
|
| | | | 19.3 | | | | | | 22.1 | | |
其他(5) | | | | | 22.3 | | | | | | 25.5 | | |
合計 | | | | | 16.4 | | | | | | 17.7 | | |
同一店面平均週轉率(4)(次/天) | | | | | | | | | | | | | |
東南亞
|
| | | | 3.3 | | | | | | 3.8 | | |
東亞
|
| | | | 3.2 | | | | | | 4.3 | | |
北美
|
| | | | 3.2 | | | | | | 4.2 | | |
其他(5) | | | | | 3.3 | | | | | | 3.8 | | |
合計 | | | | | 3.3 | | | | | | 3.9 | | |
| | |
截至3月31日的三個月
|
| |||||||||||||||||||||
| | |
2023
|
| |
2024
|
| ||||||||||||||||||
| | |
(美元以千為單位,但百分比除外)
|
| |||||||||||||||||||||
收入
|
| | | | 160,938 | | | | | | 100.0% | | | | | | 187,647 | | | | | | 100.0% | | |
其他收入
|
| | | | 3,074 | | | | | | 1.9% | | | | | | 900 | | | | | | 0.5% | | |
使用的原材料和消耗品
|
| | | | (53,900) | | | | | | (33.5)% | | | | | | (62,845) | | | | | | (33.5)% | | |
員工成本
|
| | | | (53,071) | | | | | | (33.0)% | | | | | | (63,597) | | | | | | (33.9)% | | |
租金及相關費用
|
| | | | (3,504) | | | | | | (2.2)% | | | | | | (4,410) | | | | | | (2.4)% | | |
公用事業費用
|
| | | | (6,224) | | | | | | (3.9)% | | | | | | (6,875) | | | | | | (3.7)% | | |
折舊和攤銷
|
| | | | (21,698) | | | | | | (13.5)% | | | | | | (20,478) | | | | | | (10.9)% | | |
差旅費和交通費
|
| | | | (1,081) | | | | | | (0.7)% | | | | | | (1,480) | | | | | | (0.8)% | | |
列出費用
|
| | |
|
—
|
| | | |
|
—
|
| | | | | (628) | | | | | | (0.3)% | | |
其他費用
|
| | | | (13,479) | | | | | | (8.4)% | | | | | | (15,403) | | | | | | (8.2)% | | |
其他虧損 - 淨值
|
| | | | (1,089) | | | | | | (0.7)% | | | | | | (12,334) | | | | | | (6.6)% | | |
融資成本
|
| | | | (2,349) | | | | | | (1.5)% | | | | | | (1,989) | | | | | | (1.1)% | | |
税前利潤(虧損)
|
| | | | 7,617 | | | | | | 4.7% | | | | | | (1,492) | | | | | | (0.8)% | | |
所得税費用
|
| | | | (2,055) | | | | | | (1.3)% | | | | | | (3,053) | | | | | | (1.6)% | | |
當期利潤(虧損)
|
| | | | 5,562 | | | | | | 3.5% | | | | | | (4,545) | | | | | | (2.4)% | | |
| | |
截至2023年12月31日
|
| |||||||||
| | |
實際
|
| |
形式(1)
|
| ||||||
| | |
(US美元單位:千)
|
| |||||||||
銀行借款
|
| | | | — | | | | | | — | | |
租賃負債
|
| | | | 202,945 | | | | | | 202,945 | | |
總負債
|
| | | | 202,945 | | | | | | 202,945 | | |
股東權益: | | | | | | | | | | | | | |
股本
|
| | | | 3 | | | | | | 3 | | |
根據我們的股票獎勵計劃持有的股票
|
| | | | * | | | | | | * | | |
股份溢價
|
| | | | 494,480 | | | | | | 547,724 | | |
儲量
|
| | | | (224,397) | | | | | | (227,105) | | |
非控股權益
|
| | | | 2,035 | | | | | | 2,035 | | |
股東權益總額(2)
|
| | | | 272,121 | | | | | | 322,657 | | |
總市值(2)
|
| | | | 475,066 | | | | | | 525,602 | | |
| | |
每個普通人
共享 |
| |
每個美國存托股份
|
|
假設首次公開募股價格
|
| | 2.14美元 | | | 21.35美元 | |
截至2023年12月31日的實際有形賬面淨值
|
| | 0.44美元 | | | 4.39美元 | |
預計在本次發行中以美國存託憑證的形式發行26,927,000股普通股後調整後的每股有形賬面淨值
|
| | 0.50美元 | | | 5美元 | |
本次發行中向新投資者攤薄的有形賬面淨值金額
|
| | 1.64美元 | | | 16.36美元 | |
| | |
普通股
購買了 |
| |
總體考慮
|
| |
均價
每個普通人 共享 |
| |
均價
每個美國存托股份 |
| |||||||||||||||
| | |
編號
|
| |
百分比
|
| |
金額(單位:
千人) |
| |
百分比
|
| |||||||||||||||
現有股東
|
| | | | 619,333,000 | | | | | | 95.8% | | | | 494,483美元 | | | | | 89.6% | | | | 0.80美元 | | | 7.98美元 | |
新投資者
|
| | | | 26,927,000 | | | | | | 4.2% | | | | 57,497美元 | | | | | 10.4% | | | | 2.14美元 | | | 21.35美元 | |
合計
|
| | | | 646,260,000 | | | | | | 100.0% | | | | 551,980美元 | | | | | 100.0% | | | | 0.85美元 | | | 8.54美元 | |
| | |
普通單價
共享 |
| |
普通單價
共享 |
| |
日均
成交量
(in股份)
|
| |||||||||||||||||||||
| | |
港幣$
|
| |
美元
|
| ||||||||||||||||||||||||
| | |
高
|
| |
低
|
| |
高
|
| |
低
|
| ||||||||||||||||||
年度(財年截至12月31日): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2022
|
| | | | 9.94 | | | | | | 9.94 | | | | | | 1.27 | | | | | | 1.27 | | | | | | 20,384,961 | | |
季度: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2023年第一季度
|
| | | | 23.85 | | | | | | 9.60 | | | | | | 3.05 | | | | | | 1.23 | | | | | | 3,205,127 | | |
2023年第二季度
|
| | | | 18.96 | | | | | | 13.60 | | | | | | 2.43 | | | | | | 1.74 | | | | | | 955,658 | | |
2023年第三季度
|
| | | | 16.00 | | | | | | 12.06 | | | | | | 2.05 | | | | | | 1.54 | | | | | | 637,503 | | |
2023年第四季度
|
| | | | 15.02 | | | | | | 9.94 | | | | | | 1.92 | | | | | | 1.27 | | | | | | 857,410 | | |
最近六個月: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2023年11月
|
| | | | 13.76 | | | | | | 11.98 | | | | | | 1.76 | | | | | | 1.53 | | | | | | 806,518 | | |
2023年12月
|
| | | | 12.78 | | | | | | 9.94 | | | | | | 1.64 | | | | | | 1.27 | | | | | | 1,265,772 | | |
2024年1月
|
| | | | 9.70 | | | | | | 8.40 | | | | | | 1.24 | | | | | | 1.08 | | | | | | 1,145,173 | | |
2024年2月
|
| | | | 10.52 | | | | | | 8.37 | | | | | | 1.35 | | | | | | 1.07 | | | | | | 614,847 | | |
2024年3月
|
| | | | 14.14 | | | | | | 9.81 | | | | | | 1.81 | | | | | | 1.26 | | | | | | 782,025 | | |
2024年4
|
| | | | 15.42 | | | | | | 13.06 | | | | | | 1.97 | | | | | | 1.67 | | | | | | 1,375,380 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||||||||
| | |
(美元以千為單位,但百分比除外)
|
| |||||||||||||||||||||||||||||||||
選定的合併損益表數據: | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
收入
|
| | | | 312,373 | | | | | | 100.0% | | | | | | 558,225 | | | | | | 100.0% | | | | | | 686,362 | | | | | | 100.0% | | |
其他收入
|
| | | | 19,458 | | | | | | 6.2% | | | | | | 6,701 | | | | | | 1.2% | | | | | | 6,695 | | | | | | 1.0% | | |
使用的原材料和耗材
|
| | | | (113,760) | | | | | | (36.4)% | | | | | | (196,646) | | | | | | (35.2)% | | | | | | (234,715) | | | | | | (34.2)% | | |
員工成本
|
| | | | (143,343) | | | | | | (45.9)% | | | | | | (188,927) | | | | | | (33.8)% | | | | | | (226,033) | | | | | | (32.9)% | | |
租金及相關費用
|
| | | | (6,556) | | | | | | (2.1)% | | | | | | (13,006) | | | | | | (2.3)% | | | | | | (17,161) | | | | | | (2.5)% | | |
公用事業費用
|
| | | | (11,017) | | | | | | (3.5)% | | | | | | (19,743) | | | | | | (3.5)% | | | | | | (26,054) | | | | | | (3.8)% | | |
折舊及攤銷
|
| | | | (69,916) | | | | | | (22.4)% | | | | | | (72,952) | | | | | | (13.1)% | | | | | | (78,557) | | | | | | (11.4)% | | |
差旅和交通費
|
| | | | (2,674) | | | | | | (0.9)% | | | | | | (4,776) | | | | | | (0.9)% | | | | | | (5,756) | | | | | | (0.8)% | | |
列出費用
|
| | | | — | | | | | | — | | | | | | (6,310) | | | | | | (1.1)% | | | | | | (1,745) | | | | | | (0.3)% | | |
其他費用
|
| | | | (41,729) | | | | | | (13.4)% | | | | | | (55,510) | | | | | | (9.9)% | | | | | | (62,682) | | | | | | (9.1)% | | |
其他淨收益(虧損)
|
| | | | (73,270) | | | | | | (23.5)% | | | | | | (26,793) | | | | | | (4.8)% | | | | | | 1,177 | | | | | | 0.2% | | |
財務成本
|
| | | | (19,158) | | | | | | (6.1)% | | | | | | (12,493) | | | | | | (2.2)% | | | | | | (8,424) | | | | | | (1.2)% | | |
(虧損)税前利潤
|
| | | | (149,592) | | | | | | (47.9)% | | | | | | (32,230) | | | | | | (5.8)% | | | | | | 33,107 | | | | | | 4.8% | | |
所得税費用
|
| | | | (1,160) | | | | | | (0.4)% | | | | | | (9,033) | | | | | | (1.6)% | | | | | | (7,850) | | | | | | (1.1)% | | |
(虧損)當年利潤
|
| | | | (150,752) | | | | | | (48.3)% | | | | | | (41,263) | | | | | | (7.4)% | | | | | | 25,257 | | | | | | 3.7% | | |
其他綜合收入(費用) | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
海外業務轉換產生的匯率差異
|
| | | | 2,097 | | | | | | 0.7% | | | | | | 8,385 | | | | | | 1.5% | | | | | | 4,627 | | | | | | 0.7% | | |
全年綜合(費用)收入總額
|
| | | | (148,655) | | | | | | (47.6)% | | | | | | (32,878) | | | | | | (5.9)% | | | | | | 29,884 | | | | | | 4.4% | | |
(虧損)每股收益-基本和稀釋(美元)
|
| | | | (0.27) | | | | | | | | | | | | (0.07) | | | | | | | | | | | | 0.05 | | | | | | | | |
| | |
截至2012年12月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
(美元千元)
|
| |||||||||||||||
選定的資產負債表數據合併表: | | | | | | | | | | | | | | | |||||
庫存
|
| | | | 16,709 | | | | | | 25,984 | | | | | | 29,762 | | |
貿易及其他應收賬款和預付款
|
| | | | 30,253 | | | | | | 26,771 | | | | | | 29,324 | | |
關聯方應付金額
|
| | | | 29,383 | | | | | | — | | | | | | — | | |
銀行餘額和現金
|
| | | | 89,546 | | | | | | 93,878 | | | | | | 152,908 | | |
流動資產總額
|
| | | | 206,732 | | | | | | 153,396 | | | | | | 218,962 | | |
總資產
|
| | | | 626,723 | | | | | | 576,112 | | | | | | 576,883 | | |
貿易應付款
|
| | | | 26,549 | | | | | | 32,313 | | | | | | 34,375 | | |
其他應付款
|
| | | | 24,128 | | | | | | 31,663 | | | | | | 34,887 | | |
應付關聯方金額
|
| | | | 500,562 | | | | | | 776 | | | | | | 842 | | |
流動負債總額
|
| | | | 596,144 | | | | | | 117,230 | | | | | | 128,571 | | |
總負債
|
| | | | 813,905 | | | | | | 334,075 | | | | | | 304,762 | | |
淨(負債)資產
|
| | | | (187,182) | | | | | | 242,037 | | | | | | 272,121 | | |
股東(虧損)總股本
|
| | | | (187,182) | | | | | | 242,037 | | | | | | 272,121 | | |
| | |
截至本年度的年度業績
12月31日 |
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
(美元千元)
|
| |||||||||||||||
選定的合併現金流量數據表: | | | | | | | | | | | | | | | |||||
經營活動淨現金
|
| | | | 4,382 | | | | | | 68,321 | | | | | | 114,045 | | |
投資活動的現金淨額(用於)
|
| | | | (87,464) | | | | | | 888 | | | | | | (11,775) | | |
來自(用於)融資活動的淨現金
|
| | | | 119,879 | | | | | | (65,869) | | | | | | (43,787) | | |
現金和現金等價物淨增長
|
| | | | 36,797 | | | | | | 3,340 | | | | | | 58,483 | | |
年初現金及現金等值物
|
| | | | 51,564 | | | | | | 89,546 | | | | | | 93,878 | | |
匯率變動的影響
|
| | | | 1,185 | | | | | | 992 | | | | | | 547 | | |
年終現金及現金等值物
|
| | | | 89,546 | | | | | | 93,878 | | | | | | 152,908 | | |
| | |
截至本年度的年度業績
12月31日 |
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
年初的餐廳數量
|
| | | | 74 | | | | | | 94 | | | | | | 111 | | |
年內新開的餐廳數量
|
| | | | 22 | | | | | | 17 | | | | | | 5 | | |
本年度關閉的餐廳數量
|
| | | | 2 | | | | | | — | | | | | | 1 | | |
年底餐廳數量
|
| | | | 94 | | | | | | 111 | | | | | | 115 | | |
| | |
截至2013年12月31日的年度
|
| | |||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| | |||||||||||
| | |
(美元千元)
|
| ||||||||||||||||||
現有餐廳的收入(1)
|
| | | | 256,813 | | | | | | 500,035 | | | | | | 641,415 | | | | ||
年內新開業餐廳的收入
|
| | | | 38,102 | | | | | | 46,926 | | | | | | 23,010 | | | | ||
本年度關閉的餐廳收入
|
| | | | 1,593 | | | | | | — | | | | | | 3,755 | | | | ||
| | | | | 296,508 | | | | | | 546,961 | | | | | | 668,180 | | | | ||
淨額: | | | | | | | | | | | | | | | | |||||||
客户忠誠度計劃(2)
|
| | | | 449 | | | | | | 1,349 | | | | | | 7,018 | | | | ||
海底撈餐廳經營收入
|
| | | | 296,059 | | | | | | 545,612 | | | | | | 661,162 | | | | ||
快遞業務
|
| | | | 11,783 | | | | | | 6,572 | | | | | | 9,807 | | | | ||
其他(3) | | | | | 4,531 | | | | | | 6,041 | | | | | | 15,393 | | | | ||
總收入
|
| | | | 312,373 | | | | | | 558,225 | | | | | | 686,362 | | | |
| | |
截至本年度的年度業績
12月31日 |
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
每位客人的平均花費(1)(美元)
|
| | | | 30.3 | | | | | | 25.2 | | | | | | 24.8 | | |
平均桌子週轉率(2)(次/天)
|
| | | | 2.1 | | | | | | 3.3 | | | | | | 3.5 | | |
來賓總訪問量(百萬)
|
| | | | 9.8 | | | | | | 21.7 | | | | | | 26.7 | | |
每家餐廳的日均收入(3)(美元‘000)
|
| | | | 10.0 | | | | | | 15.4 | | | | | | 16.3 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||||||||
| | |
(美元以千為單位,但百分比除外)
|
| |||||||||||||||||||||||||||||||||
收入
|
| | | | 312,373 | | | | | | 100.0% | | | | | | 558,225 | | | | | | 100.0% | | | | | | 686,362 | | | | | | 100.0% | | |
其他收入
|
| | | | 19,458 | | | | | | 6.2% | | | | | | 6,701 | | | | | | 1.2% | | | | | | 6,695 | | | | | | 1.0% | | |
使用的原材料和耗材
|
| | | | (113,760) | | | | | | (36.4)% | | | | | | (196,646) | | | | | | (35.2)% | | | | | | (234,715) | | | | | | (34.2)% | | |
員工成本
|
| | | | (143,343) | | | | | | (45.9)% | | | | | | (188,927) | | | | | | (33.8)% | | | | | | (226,033) | | | | | | (32.9)% | | |
租金及相關費用
|
| | | | (6,556) | | | | | | (2.1)% | | | | | | (13,006) | | | | | | (2.3)% | | | | | | (17,161) | | | | | | (2.5)% | | |
公用事業費用
|
| | | | (11,017) | | | | | | (3.5)% | | | | | | (19,743) | | | | | | (3.5)% | | | | | | (26,054) | | | | | | (3.8)% | | |
折舊及攤銷
|
| | | | (69,916) | | | | | | (22.4)% | | | | | | (72,952) | | | | | | (13.1)% | | | | | | (78,557) | | | | | | (11.4)% | | |
差旅和交通費
|
| | | | (2,674) | | | | | | (0.9)% | | | | | | (4,776) | | | | | | (0.9)% | | | | | | (5,756) | | | | | | (0.8)% | | |
列出費用
|
| | | | — | | | | | | — | | | | | | (6,310) | | | | | | (1.1)% | | | | | | (1,745) | | | | | | (0.3)% | | |
其他費用
|
| | | | (41,729) | | | | | | (13.4)% | | | | | | (55,510) | | | | | | (9.9)% | | | | | | (62,682) | | | | | | (9.1)% | | |
其他淨收益(虧損)
|
| | | | (73,270) | | | | | | (23.5)% | | | | | | (26,793) | | | | | | (4.8)% | | | | | | 1,177 | | | | | | 0.2% | | |
財務成本
|
| | | | (19,158) | | | | | | (6.1)% | | | | | | (12,493) | | | | | | (2.2)% | | | | | | (8,424) | | | | | | (1.2)% | | |
(虧損)税前利潤
|
| | | | (149,592) | | | | | | (47.9)% | | | | | | (32,230) | | | | | | (5.8)% | | | | | | 33,107 | | | | | | 4.8% | | |
所得税費用
|
| | | | (1,160) | | | | | | (0.4)% | | | | | | (9,033) | | | | | | (1.6)% | | | | | | (7,850) | | | | | | (1.1)% | | |
(虧損)當年利潤
|
| | | | (150,752) | | | | | | (48.3)% | | | | | | (41,263) | | | | | | (7.4)% | | | | | | 25,257 | | | | | | 3.7% | | |
其他綜合收入(費用) | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
翻譯
時產生的交流差異
國外業務 |
| | | | 2,097 | | | | | | 0.7% | | | | | | 8,385 | | | | | | 1.5% | | | | | | 4,627 | | | | | | 0.7% | | |
全年綜合收入(費用)總額
|
| | | | (148,655) | | | | | | (47.6)% | | | | | | (32,878) | | | | | | (5.9)% | | | | | | 29,884 | | | | | | 4.4% | | |
(虧損)每股收益-基本和稀釋(美元)
|
| | | | (0.27) | | | | | | | | | | | | (0.07) | | | | | | | | | | | | 0.05 | | | | | | | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||||||||
| | |
(美元以千為單位,但百分比除外)
|
| |||||||||||||||||||||||||||||||||
海底撈餐廳經營
|
| | | | 296,059 | | | | | | 94.8% | | | | | | 545,612 | | | | | | 97.7% | | | | | | 661,162 | | | | | | 96.3% | | |
快遞業務
|
| | | | 11,783 | | | | | | 3.8% | | | | | | 6,572 | | | | | | 1.2% | | | | | | 9,807 | | | | | | 1.4% | | |
其他
|
| | | | 4,531 | | | | | | 1.4% | | | | | | 6,041 | | | | | | 1.1% | | | | | | 15,393 | | | | | | 2.3% | | |
合計
|
| | | | 312,373 | | | | | | 100.0% | | | | | | 558,225 | | | | | | 100.0% | | | | | | 686,362 | | | | | | 100.0% | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||||||||
| | |
(美元以千為單位,但百分比除外)
|
| |||||||||||||||||||||||||||||||||
東南亞
|
| | | | 165,942 | | | | | | 56.1% | | | | | | 325,553 | | | | | | 59.7% | | | | | | 368,457 | | | | | | 55.7% | | |
東亞
|
| | | | 37,251 | | | | | | 12.6% | | | | | | 57,137 | | | | | | 10.5% | | | | | | 79,134 | | | | | | 12.0% | | |
北美
|
| | | | 68,064 | | | | | | 23.0% | | | | | | 113,374 | | | | | | 20.8% | | | | | | 134,129 | | | | | | 20.3% | | |
其他(1) | | | | | 24,802 | | | | | | 8.3% | | | | | | 49,548 | | | | | | 9.0% | | | | | | 79,442 | | | | | | 12.0% | | |
合計
|
| | | | 296,059 | | | | | | 100.0% | | | | | | 545,612 | | | | | | 100.0% | | | | | | 661,162 | | | | | | 100.0% | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
(美元千元)
|
| |||||||||||||||
政府撥款
|
| | | | 17,455 | | | | | | 4,998 | | | | | | 3,164 | | |
利息收入: | | | | | | | | | | | | | | | | | | | |
銀行存款
|
| | | | 61 | | | | | | 355 | | | | | | 1,370 | | |
租金押金
|
| | | | 618 | | | | | | 437 | | | | | | 476 | | |
關聯方貸款
|
| | | | 689 | | | | | | 225 | | | | | | — | | |
其他金融資產
|
| | | | 127 | | | | | | 41 | | | | | | — | | |
其他
|
| | | | 508 | | | | | | 645 | | | | | | 1,685 | | |
合計
|
| | | | 19,458 | | | | | | 6,701 | | | | | | 6,695 | | |
| | |
截至本年度的年度業績
12月31日 |
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
(美元千元)
|
| |||||||||||||||
食品配料成本
|
| | | | 92,592 | | | | | | 172,750 | | | | | | 209,214 | | |
消耗品
|
| | | | 17,388 | | | | | | 18,956 | | | | | | 20,923 | | |
其他
|
| | | | 3,780 | | | | | | 4,940 | | | | | | 4,578 | | |
使用的原材料和耗材合計
|
| | | | 113,760 | | | | | | 196,646 | | | | | | 234,715 | | |
| | |
截至本年度的年度業績
12月31日 |
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
(美元千元)
|
| |||||||||||||||
工資和其他津貼
|
| | | | 131,298 | | | | | | 174,602 | | | | | | 206,602 | | |
員工福利
|
| | | | 3,640 | | | | | | 3,442 | | | | | | 8,372 | | |
退休福利計劃繳費
|
| | | | 8,405 | | | | | | 10,883 | | | | | | 11,059 | | |
員工總成本
|
| | | | 143,343 | | | | | | 188,927 | | | | | | 226,033 | | |
| | |
截至本年度的年度業績
12月31日 |
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
(美元千元)
|
| |||||||||||||||
以下項目確認的減值淨額(減值損失)沖銷: | | | | | | | | | | | | | | | | | | | |
- 物業、廠房和設備
|
| | | | (31,852) | | | | | | (7,721) | | | | | | 3,728 | | |
- 使用權資產
|
| | | | (31,203) | | | | | | (106) | | | | | | 3,916 | | |
- 商譽
|
| | | | — | | | | | | — | | | | | | (1,122) | | |
- 其他無形資產
|
| | | | — | | | | | | — | | | | | | (1,600) | | |
| | | | | (63,055) | | | | | | (7,827) | | | | | | 4,922 | | |
處置財產、廠房和設備的損失以及提前終止租約的準備
|
| | | | (1,037) | | | | | | (6,890) | | | | | | (2,388) | | |
租賃終止收益
|
| | | | — | | | | | | 5,146 | | | | | | 2,161 | | |
租賃修改損失
|
| | | | (236) | | | | | | — | | | | | | (366) | | |
淨匯兑損失
|
| | | | (13,175) | | | | | | (21,889) | | | | | | (4,988) | | |
FVTPL的金融資產淨收益
|
| | | | 422 | | | | | | 195 | | | | | | 1,552 | | |
其他
|
| | | | 3,811 | | | | | | 4,472 | | | | | | 284 | | |
合計
|
| | | | (73,270) | | | | | | (26,793) | | | | | | 1,177 | | |
| | |
截至本年度的年度業績
12月31日 |
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
(美元千元)
|
| |||||||||||||||
租賃負債利息
|
| | | | 9,111 | | | | | | 8,277 | | | | | | 8,088 | | |
關聯方借款利息
|
| | | | 9,581 | | | | | | 3,880 | | | | | | — | | |
銀行借款利息
|
| | | | 153 | | | | | | 51 | | | | | | — | | |
解除撥備收取的利息費用
|
| | | | 313 | | | | | | 285 | | | | | | 336 | | |
合計
|
| | | | 19,158 | | | | | | 12,493 | | | | | | 8,424 | | |
| | |
截至本年度的年度業績
12月31日 |
| |||||||||||||||
|
2021
|
| |
2022
|
| |
2023
|
| |||||||||||
|
(美元千元)
|
| |||||||||||||||||
總收入
|
| | | | 312,373 | | | | | | 558,225 | | | | | | 686,362 | | |
減少:收入(其他)
|
| | | | (4,531) | | | | | | (6,041) | | | | | | (15,393) | | |
餐飲級收入
|
| | | | 307,842 | | | | | | 552,184 | | | | | | 670,969 | | |
| | |
截至本年度的年度業績
12月31日 |
| |||||||||||||||
|
2021
|
| |
2022
|
| |
2023
|
| |||||||||||
|
(美元千元)
|
| |||||||||||||||||
餐飲級收入
|
| | | | 307,842 | | | | | | 552,184 | | | | | | 670,969 | | |
減少:餐廳層面的成本和支出
|
| | | | (373,243) | | | | | | (529,698) | | | | | | (610,695) | | |
餐廳級營業(虧損)利潤
|
| | | | (65,401) | | | | | | 22,486 | | | | | | 60,274 | | |
餐廳級營業利潤率*
|
| | | | (21.2)% | | | | | | 4.1% | | | | | | 9.0% | | |
| | |
截至本年度的年度業績
12月31日 |
| |||||||||||||||
|
2021
|
| |
2022
|
| |
2023
|
| |||||||||||
|
(美元千元)
|
| |||||||||||||||||
(損失)經營收入(1)
|
| | | | (119,176) | | | | | | 899 | | | | | | 43,121 | | |
少: | | | | | | | | | | | | | | | |||||
收入(其他)
|
| | | | (4,531) | | | | | | (6,041) | | | | | | (15,393) | | |
其他收入(2)
|
| | | | (17,963) | | | | | | (5,643) | | | | | | (4,849) | | |
添加非餐廳級成本和費用(3): | | | | | | | | | | | | | | | |||||
使用的原材料和消耗品(4)
|
| | | | 3,800 | | | | | | 4,041 | | | | | | 8,021 | | |
員工成本
|
| | | | 4,924 | | | | | | 4,939 | | | | | | 10,349 | | |
租金及相關費用
|
| | | | 566 | | | | | | 367 | | | | | | 730 | | |
公用事業費用
|
| | | | 248 | | | | | | 356 | | | | | | 1,431 | | |
折舊及攤銷
|
| | | | 2,211 | | | | | | 4,779 | | | | | | 7,864 | | |
差旅和交通費
|
| | | | 43 | | | | | | 219 | | | | | | 768 | | |
列出費用
|
| | | | — | | | | | | 6,310 | | | | | | 1,745 | | |
其他費用
|
| | | | 3,960 | | | | | | 7,161 | | | | | | 11,100 | | |
其他收益(損失)
|
| | | | 60,517 | | | | | | 5,099 | | | | | | (4,613) | | |
餐廳級營業(虧損)利潤
|
| | | | (65,401) | | | | | | 22,486 | | | | | | 60,274 | | |
餐廳級營業利潤率
|
| | | | (21.2)% | | | | | | 4.1% | | | | | | 9.0% | | |
| | |
截至的三個月
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
3月31日
2022 |
| |
06月30日
2022 |
| |
9月30日
2022 |
| |
12月31日
2022 |
| |
3月31日
2023 |
| |
06月30日
2023 |
| |
9月30日
2023 |
| |
12月31日
2023 |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
(美元以千為單位,但百分比除外)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
收入
|
| | | | 109,075 | | | | | | 100.0% | | | | | | 136,764 | | | | | | 100.0% | | | | | | 147,285 | | | | | | 100.0% | | | | | | 165,101 | | | | | | 100.0% | | | | | | 160,938 | | | | | | 100.0% | | | | | | 162,993 | | | | | | 100.0% | | | | | | 173,252 | | | | | | 100.0% | | | | | | 189,179 | | | | | | 100.0% | | |
其他收入
|
| | | | 3,102 | | | | | | 2.8% | | | | | | 2,385 | | | | | | 1.7% | | | | | | 1,156 | | | | | | 0.8% | | | | | | 59 | | | | | | 0.0% | | | | | | 3,074 | | | | | | 1.9% | | | | | | 2,387 | | | | | | 1.5% | | | | | | 384 | | | | | | 0.2% | | | | | | 851 | | | | | | 0.4% | | |
使用的原材料和耗材
|
| | | | (39,994) | | | | | | (36.7)% | | | | | | (46,667) | | | | | | (34.1)% | | | | | | (52,327) | | | | | | (35.5)% | | | | | | (57,658) | | | | | | (34.9)% | | | | | | (53,900) | | | | | | (33.5)% | | | | | | (55,416) | | | | | | (34.0)% | | | | | | (59,625) | | | | | | (34.4)% | | | | | | (65,774) | | | | | | (34.8)% | | |
員工成本
|
| | | | (43,607) | | | | | | (40.0)% | | | | | | (46,854) | | | | | | (34.3)% | | | | | | (46,948) | | | | | | (31.9)% | | | | | | (51,518) | | | | | | (31.2)% | | | | | | (53,071) | | | | | | (33.0)% | | | | | | (54,615) | | | | | | (33.5)% | | | | | | (57,085) | | | | | | (32.9)% | | | | | | (61,262) | | | | | | (32.4)% | | |
租金及相關
費用 |
| | | | (2,149) | | | | | | (2.0)% | | | | | | (3,462) | | | | | | (2.5)% | | | | | | (3,611) | | | | | | (2.5)% | | | | | | (3,784) | | | | | | (2.3)% | | | | | | (3,504) | | | | | | (2.2)% | | | | | | (2,761) | | | | | | (1.7)% | | | | | | (5,349) | | | | | | (3.1)% | | | | | | (5,547) | | | | | | (2.9)% | | |
公用事業費用
|
| | | | (4,088) | | | | | | (3.7)% | | | | | | (4,768) | | | | | | (3.5)% | | | | | | (4,059) | | | | | | (2.8)% | | | | | | (6,828) | | | | | | (4.1)% | | | | | | (6,224) | | | | | | (3.9)% | | | | | | (6,397) | | | | | | (3.9)% | | | | | | (6,716) | | | | | | (3.9)% | | | | | | (6,716) | | | | | | (3.6)% | | |
折舊及攤銷
|
| | | | (16,410) | | | | | | (15.0)% | | | | | | (16,920) | | | | | | (12.4)% | | | | | | (19,693) | | | | | | (13.4)% | | | | | | (19,929) | | | | | | (12.1)% | | | | | | (21,698) | | | | | | (13.5)% | | | | | | (20,097) | | | | | | (12.3)% | | | | | | (17,767) | | | | | | (10.3)% | | | | | | (18,994) | | | | | | (10.0)% | | |
旅行和交流
費用 |
| | | | (1,061) | | | | | | (1.0)% | | | | | | (1,317) | | | | | | (1.0)% | | | | | | (1,142) | | | | | | (0.8)% | | | | | | (1,255) | | | | | | (0.8)% | | | | | | (1,081) | | | | | | (0.7)% | | | | | | (1,226) | | | | | | (0.8)% | | | | | | (1,552) | | | | | | (0.9)% | | | | | | (1,897) | | | | | | (1.0)% | | |
列出費用
|
| | | | — | | | | | | — | | | | | | (3,337) | | | | | | (2.4)% | | | | | | (1,360) | | | | | | (0.9)% | | | | | | (1,613) | | | | | | (1.0)% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,745) | | | | | | (0.9)% | | |
其他費用
|
| | | | (11,861) | | | | | | (10.9)% | | | | | | (10,890) | | | | | | (8.0)% | | | | | | (13,851) | | | | | | (9.4)% | | | | | | (18,908) | | | | | | (11.5)% | | | | | | (13,479) | | | | | | (8.4)% | | | | | | (14,301) | | | | | | (8.8)% | | | | | | (16,793) | | | | | | (9.7)% | | | | | | (18,108) | | | | | | (9.6)% | | |
其他收益(虧損) - 淨值
|
| | | | (16,418) | | | | | | (15.1)% | | | | | | (24,803) | | | | | | (18.1)% | | | | | | (15,597) | | | | | | (10.6)% | | | | | | 30,024 | | | | | | 18.2% | | | | | | (1,089) | | | | | | (0.7)% | | | | | | (8,873) | | | | | | (5.4)% | | | | | | (6,575) | | | | | | (3.8)% | | | | | | 17,714 | | | | | | 9.4% | | |
財務成本
|
| | | | (4,596) | | | | | | (4.2)% | | | | | | (3,829) | | | | | | (2.8)% | | | | | | (1,792) | | | | | | (1.2)% | | | | | | (2,277) | | | | | | (1.4)% | | | | | | (2,349) | | | | | | (1.5)% | | | | | | (1,991) | | | | | | (1.2)% | | | | | | (1,816) | | | | | | (1.0)% | | | | | | (2,268) | | | | | | (1.2)% | | |
(虧損)税前利潤
|
| | |
|
(28,007)
|
| | | | | (25.7)% | | | | |
|
(23,698)
|
| | | | | (17.3)% | | | | |
|
(11,939)
|
| | | | | (8.1)% | | | | |
|
31,414
|
| | | | | 19.0% | | | | |
|
7,617
|
| | | | | 4.7% | | | | |
|
(297)
|
| | | | | (0.2)% | | | | |
|
358
|
| | | | | 0.2% | | | | |
|
25,433
|
| | | | | 13.4% | | |
所得税費用
|
| | | | (492) | | | | | | (0.5)% | | | | | | (3,526) | | | | | | (2.6)% | | | | | | (1,794) | | | | | | (1.2)% | | | | | | (3,220) | | | | | | (2.0)% | | | | | | (2,055) | | | | | | (1.3)% | | | | | | (1,870) | | | | | | (1.1)% | | | | | | (1,760) | | | | | | (1.0)% | | | | | | (2,164) | | | | | | (1.1)% | | |
當期(虧損)利潤
|
| | |
|
(28,499)
|
| | | | | (26.1)% | | | | |
|
(27,224)
|
| | | | | (19.9)% | | | | |
|
(13,733)
|
| | | | | (9.3)% | | | | |
|
28,194
|
| | | | | 17.1% | | | | |
|
5,562
|
| | | | | 3.5% | | | | |
|
(2,167)
|
| | | | | (1.3)% | | | | |
|
(1,402)
|
| | | | | (0.8)% | | | | |
|
23,269
|
| | | | | 12.3% | | |
| | |
截至本年度的年度業績
12月31日 |
| | |||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| | |||||||||||
| | |
(美元千元)
|
| | | | |||||||||||||||
選定的合併現金流量數據: | | | | | | | | | | | | | | | | | | | | | ||
經營活動淨現金
|
| | | | 4,382 | | | | | | 68,321 | | | | | | 114,045 | | | | ||
投資活動的現金淨額(用於)
|
| | | | (87,464) | | | | | | 888 | | | | | | (11,775) | | | | ||
來自(用於)融資活動的淨現金
|
| | | | 119,879 | | | | | | (65,869) | | | | | | (43,787) | | | | ||
現金和現金等價物淨增長
|
| | | | 36,797 | | | | | | 3,340 | | | | | | 58,483 | | | | ||
年初現金及現金等值物
|
| | | | 51,564 | | | | | | 89,546 | | | | | | 93,878 | | | | ||
匯率變動的影響
|
| | | | 1,185 | | | | | | 992 | | | | | | 547 | | | | ||
年末現金及現金等價物
|
| | | | 89,546 | | | | | | 93,878 | | | | | | 152,908 | | | |
|
![]() |
| |
![]() |
|
|
蠟染日(印度尼西亞)
|
| |
中秋節快樂(美國)
|
|
|
![]() |
| |
![]() |
| |
![]() |
|
|
四合一湯底
|
| |
牛肚
|
| |
海底撈舞面
|
|
|
![]() |
| |
![]() |
| |
![]() |
| |
![]() |
|
|
泰國湯姆湯基地
|
| |
日本的牛腸
|
| |
紐約牛排在美國切片
|
| |
麻辣布丁在
加拿大 |
|
|
![]() |
| |
![]() |
|
|
淡綠色和黃色主題
|
| |
新加坡科技前沿餐廳
|
|
| | |
截至本年度的年度業績
12月31日 |
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
來賓總訪問量(百萬) | | | | | | | | | | | | | | | | | | | |
東南亞
|
| | | | 6.7 | | | | | | 16.1 | | | | | | 18.8 | | |
東亞
|
| | | | 1.3 | | | | | | 2.2 | | | | | | 2.9 | | |
北美
|
| | | | 1.3 | | | | | | 2.2 | | | | | | 3.0 | | |
其他(1) | | | | | 0.5 | | | | | | 1.2 | | | | | | 2.0 | | |
總體上 | | | | | 9.8 | | | | | | 21.7 | | | | | | 26.7 | | |
餐桌週轉率(2)(每天次數) | | | | | | | | | | | | | | | | | | | |
東南亞
|
| | | | 2.2 | | | | | | 3.4 | | | | | | 3.5 | | |
東亞
|
| | | | 1.9 | | | | | | 3.0 | | | | | | 3.6 | | |
北美
|
| | | | 2.1 | | | | | | 3.1 | | | | | | 3.7 | | |
其他(1) | | | | | 1.9 | | | | | | 3.1 | | | | | | 3.8 | | |
總體上 | | | | | 2.1 | | | | | | 3.3 | | | | | | 3.5 | | |
每位客人平均支出(3)(美元) | | | | | | | | | | | | | | | | | | | |
東南亞
|
| | | | 24.8 | | | | | | 20.2 | | | | | | 19.5 | | |
東亞
|
| | | | 28.8 | | | | | | 26.6 | | | | | | 27.8 | | |
北美
|
| | | | 54.3 | | | | | | 52.0 | | | | | | 45.3 | | |
其他(1) | | | | | 45.6 | | | | | | 40.3 | | | | | | 40.2 | | |
總體上 | | | | | 30.3 | | | | | | 25.2 | | | | | | 24.8 | | |
每家餐廳平均每日收入(4)(千美元) | | | | | | | | | | | | | | | | | | | |
東南亞
|
| | | | 10.5 | | | | | | 15.1 | | | | | | 15.0 | | |
東亞
|
| | | | 5.9 | | | | | | 11.0 | | | | | | 12.9 | | |
北美
|
| | | | 12.2 | | | | | | 18.4 | | | | | | 20.4 | | |
其他(1) | | | | | 13.7 | | | | | | 20.5 | | | | | | 23.6 | | |
總體上 | | | | | 10.0 | | | | | | 15.4 | | | | | | 16.3 | | |
營業利潤(虧損)收入(5)
|
| | | | (38.2)% | | | | | | 0.2% | | | | | | 6.3% | | |
餐廳級營業利潤率(6)
|
| | | | (21.2)% | | | | | | 4.1% | | | | | | 9.0% | | |
| | |
截至的三個月
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
3月31日
2022 |
| |
06月30日
2022 |
| |
9月30日
2022 |
| |
12月31日
2022 |
| |
3月31日
2023 |
| |
06月30日
2023 |
| |
9月30日
2023 |
| |
12月31日
2023 |
| ||||||||||||||||||||||||
訪客總訪問量(百萬)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
東南亞
|
| | | | 2.8 | | | | | | 4.2 | | | | | | 4.4 | | | | | | 4.7 | | | | | | 4.4 | | | | | | 4.5 | | | | | | 4.9 | | | | | | 5.1 | | |
東亞
|
| | | | 0.4 | | | | | | 0.5 | | | | | | 0.6 | | | | | | 0.6 | | | | | | 0.6 | | | | | | 0.6 | | | | | | 0.8 | | | | | | 0.8 | | |
北美
|
| | | | 0.4 | | | | | | 0.5 | | | | | | 0.6 | | | | | | 0.7 | | | | | | 0.6 | | | | | | 0.7 | | | | | | 0.8 | | | | | | 0.9 | | |
其他(1) | | | | | 0.2 | | | | | | 0.3 | | | | | | 0.4 | | | | | | 0.4 | | | | | | 0.4 | | | | | | 0.5 | | | | | | 0.6 | | | | | | 0.6 | | |
總體上 | | | | | 3.8 | | | | | | 5.5 | | | | | | 6.0 | | | | | | 6.4 | | | | | | 6.0 | | | | | | 6.3 | | | | | | 7.0 | | | | | | 7.3 | | |
餐桌週轉率(2)(每天次數)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
東南亞
|
| | | | 2.8 | | | | | | 3.5 | | | | | | 3.5 | | | | | | 3.6 | | | | | | 3.3 | | | | | | 3.3 | | | | | | 3.5 | | | | | | 3.8 | | |
東亞
|
| | | | 2.3 | | | | | | 2.9 | | | | | | 3.6 | | | | | | 3.4 | | | | | | 3.1 | | | | | | 3.2 | | | | | | 3.9 | | | | | | 4.1 | | |
北美
|
| | | | 2.5 | | | | | | 3.0 | | | | | | 3.2 | | | | | | 3.4 | | | | | | 3.2 | | | | | | 3.3 | | | | | | 3.9 | | | | | | 4.3 | | |
其他(1) | | | | | 2.4 | | | | | | 3.1 | | | | | | 3.3 | | | | | | 3.4 | | | | | | 3.3 | | | | | | 3.7 | | | | | | 3.9 | | | | | | 4.1 | | |
總體上 | | | | | 2.7 | | | | | | 3.3 | | | | | | 3.5 | | | | | | 3.5 | | | | | | 3.3 | | | | | | 3.3 | | | | | | 3.7 | | | | | | 3.9 | | |
| | |
截至的三個月
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
3月31日
2022 |
| |
06月30日
2022 |
| |
9月30日
2022 |
| |
12月31日
2022 |
| |
3月31日
2023 |
| |
06月30日
2023 |
| |
9月30日
2023 |
| |
12月31日
2023 |
| ||||||||||||||||||||||||
每位客人平均支出(3)(美元)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
東南亞
|
| | | | 22.7 | | | | | | 19.8 | | | | | | 19.3 | | | | | | 19.9 | | | | | | 20.8 | | | | | | 19.7 | | | | | | 18.7 | | | | | | 19.1 | | |
東亞
|
| | | | 28.5 | | | | | | 26.6 | | | | | | 24.7 | | | | | | 27.0 | | | | | | 28.8 | | | | | | 28.4 | | | | | | 26.0 | | | | | | 28.2 | | |
北美
|
| | | | 52.1 | | | | | | 51.4 | | | | | | 51.6 | | | | | | 52.6 | | | | | | 51.3 | | | | | | 47.2 | | | | | | 41.2 | | | | | | 43.6 | | |
其他(1) | | | | | 45.2 | | | | | | 39.1 | | | | | | 37.6 | | | | | | 41.2 | | | | | | 41.1 | | | | | | 40.3 | | | | | | 38.8 | | | | | | 40.9 | | |
總體上 | | | | | 27.5 | | | | | | 24.6 | | | | | | 24.2 | | | | | | 25.3 | | | | | | 26.0 | | | | | | 25.0 | | | | | | 23.7 | | | | | | 24.7 | | |
每家餐廳平均每日收入(4)(千美元)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
東南亞
|
| | | | 13.2 | | | | | | 15.7 | | | | | | 15.2 | | | | | | 15.8 | | | | | | 15.2 | | | | | | 14.4 | | | | | | 14.7 | | | | | | 15.6 | | |
東亞
|
| | | | 8.4 | | | | | | 10.5 | | | | | | 12.3 | | | | | | 12.9 | | | | | | 11.9 | | | | | | 11.6 | | | | | | 13.0 | | | | | | 15.3 | | |
北美
|
| | | | 14.1 | | | | | | 17.8 | | | | | | 19.7 | | | | | | 21.4 | | | | | | 19.3 | | | | | | 18.8 | | | | | | 20.4 | | | | | | 23.1 | | |
其他(1) | | | | | 17.1 | | | | | | 20.0 | | | | | | 20.8 | | | | | | 23.6 | | | | | | 22.4 | | | | | | 22.9 | | | | | | 23.2 | | | | | | 25.5 | | |
總體上 | | | | | 12.8 | | | | | | 15.6 | | | | | | 16.0 | | | | | | 16.9 | | | | | | 15.9 | | | | | | 15.4 | | | | | | 16.1 | | | | | | 17.7 | | |
| | |
截至/年底
12月31日 |
| ||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| | |
2022
|
| |
2023
|
| ||||||||||||
同一商店數量(1) | | | | | | | | | | | | | | | | | | | | | | |||||
東南亞
|
| |
29
|
| | |
51
|
| ||||||||||||||||||
東亞
|
| |
12
|
| | |
13
|
| ||||||||||||||||||
北美
|
| |
13
|
| | |
16
|
| ||||||||||||||||||
其他
|
| |
4
|
| | |
5
|
| ||||||||||||||||||
合計 | | |
58
|
| | |
85
|
| ||||||||||||||||||
同店銷售額(2)(單位:千美元) | | | | | | | | | | | | | | | | | | | | | | |||||
東南亞
|
| | | | 118,784 | | | | | | 175,482 | | | | | | | 291,834 | | | | | | 299,667 | | |
東亞
|
| | | | 30,996 | | | | | | 51,770 | | | | | | | 56,072 | | | | | | 73,209 | | |
北美
|
| | | | 57,982 | | | | | | 89,254 | | | | | | | 105,956 | | | | | | 118,449 | | |
其他
|
| | | | 20,658 | | | | | | 35,303 | | | | | | | 39,441 | | | | | | 45,224 | | |
合計 | | | | | 228,420 | | | | | | 351,809 | | | | | | | 493,303 | | | | | | 536,549 | | |
| | |
截至/年底
12月31日 |
| ||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| | |
2022
|
| |
2023
|
| ||||||||||||
每天的平均同店銷售額(3)(以千美元為單位) | | | | | | | | | | | | | | | | | | | | | | | | | | |
東南亞
|
| | | | 11.8 | | | | | | 16.7 | | | | | | | 15.8 | | | | | | 16.2 | | |
東亞
|
| | | | 7.2 | | | | | | 11.9 | | | | | | | 11.9 | | | | | | 15.5 | | |
北美
|
| | | | 12.2 | | | | | | 18.8 | | | | | | | 18.2 | | | | | | 20.3 | | |
其他
|
| | | | 14.2 | | | | | | 24.2 | | | | | | | 21.6 | | | | | | 25.1 | | |
合計 | | | | | 11.1 | | | | | | 16.7 | | | | | | | 16.0 | | | | | | 17.4 | | |
平均同店枱面週轉率(4次/天) | | | | | | | | | | | | | | | | | | | | | | | | | | |
東南亞
|
| | | | 2.3 | | | | | | 3.5 | | | | | | | 3.4 | | | | | | 3.6 | | |
東亞
|
| | | | 2.2 | | | | | | 3.3 | | | | | | | 3.2 | | | | | | 4.0 | | |
北美
|
| | | | 2.1 | | | | | | 3.1 | | | | | | | 3.0 | | | | | | 3.6 | | |
其他
|
| | | | 1.9 | | | | | | 3.4 | | | | | | | 3.1 | | | | | | 3.6 | | |
合計 | | | | | 2.2 | | | | | | 3.4 | | | | | | | 3.3 | | | | | | 3.6 | | |
按函數
|
| |
數量:
員工 |
| |||
總部、高級區域經理和行政人員
|
| | | | 617 | | |
餐廳管理人員
|
| | | | 370 | | |
廚房工作人員
|
| | | | 4,457 | | |
服務員
|
| | | | 5,614 | | |
前臺工作人員
|
| | | | 650 | | |
其他(1) | | | | | 1,183 | | |
合計 | | | | | 12,891 | | |
董事和高管
|
| |
年齡
|
| |
職位/頭銜
|
|
評書 | | |
53
|
| | 董事兼董事長 | |
餘Li | | |
38
|
| | 董事和首席執行官 | |
王金平 | | |
40
|
| | 董事和首席運營官 | |
Li劉 | | |
37
|
| | 董事 | |
Anthony Kang Uei Tan | | |
50
|
| | 獨立董事 | |
走運先生 | | |
55
|
| | 獨立董事 | |
Jown Jing Vincent Lien | | |
63
|
| | 獨立董事 | |
叢曲 | | |
41
|
| | 董事財務兼董事會祕書 | |
文海江 | | |
37
|
| | 產品經理 | |
周少華 | | |
37
|
| | 總裁副祕書長 | |
名稱
|
| |
普通股
基礎獎勵 |
| |
行使價
(美元/股) |
| |
授予日期
|
| |
過期日期
|
| |||
餘Li
|
| | | | * | | | |
不適用
|
| |
2022年12月12日
|
| |
2032年6月23日
|
|
王金平
|
| | | | * | | | |
不適用
|
| |
2022年12月12日
|
| |
2032年6月23日
|
|
Li劉
|
| | | | * | | | |
不適用
|
| |
2022年12月12日
|
| |
2032年6月23日
|
|
周少華
|
| | | | * | | | |
不適用
|
| |
2022年12月12日
|
| |
2032年6月23日
|
|
合計
|
| | | | 9,329,700 | | | | | | | | | | | |
| | |
普通股受益
在本次發行之前擁有 |
| |
普通股受益
本次發行後擁有的 |
| ||||||||||||||||||||||||||||||
| | |
普通
個共享 |
| |
佔總數的%
普通 股份ð |
| |
總百分比
投票 電源 |
| |
普通
個共享 |
| |
佔總數的%
普通 個共享 |
| |
總百分比
投票 電源 |
| ||||||||||||||||||
董事和高管**:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
評書(2)
|
| | | | 41,096,201 | | | | | | 6.64 | | | | | | 6.64 | | | | | | 41,096,201 | | | | | | 6.36 | | | | | | 6.36 | | |
餘Li
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
王金平
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Li劉
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Anthony Kang Uei Tan
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
走運先生
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jown Jing Vincent Lien
|
| | | | — | | | | | | — | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
文海江
|
| | | | — | | | | | | — | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
周少華
|
| | | | — | | | | | | — | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
叢曲
|
| | | | — | | | | | | — | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
作為一個組的所有董事和高管
|
| | | | 41,096,201 | | | | | | 6.64 | | | | | | 6.64 | | | | | | 41,096,201 | | | | | | 6.36 | | | | | | 6.36 | | |
主要股東: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
永張實體(1)
|
| | | | 295,070,923 | | | | | | 47.64 | | | | | | 47.64 | | | | | | 295,070,923 | | | | | | 45.66 | | | | | | 45.66 | | |
SP NP Ltd(2)
|
| | | | 41,096,201 | | | | | | 6.64 | | | | | | 6.64 | | | | | | 41,096,201 | | | | | | 6.36 | | | | | | 6.36 | | |
LHY NP Ltd(3)
|
| | | | 33,115,501 | | | | | | 5.35 | | | | | | 5.35 | | | | | | 33,115,501 | | | | | | 5.12 | | | | | | 5.12 | | |
員工持股計劃平面(4)
|
| | | | 61,933,000 | | | | | | 10.00 | | | | | | — | | | | | | 61,933,000 | | | | | | 9.58 | | | | | | — | | |
|
服務
|
| |
費用
|
|
|
•
發行美國存託憑證(例如,美國存托股份交存普通股後發行、美國存托股份(S)與普通股比例發生變化時發行美國存托股份、美國存托股份轉換或任何其他原因),不包括因普通股分配而發行的美國存托股份)
|
| | 每個美國存托股份最高5美分 | |
|
•
美國存託憑證的註銷(例如,因交付存放財產而註銷美國存託憑證、美國存托股份(S)與普通股比例發生變化時、美國存托股份轉換、存款協議終止時或任何其他原因)
|
| | 每個取消的美國存托股份最高5美分 | |
|
•
現金股利或其他現金分配的分配(例如,在出售權利和其他權利時)
|
| | 每持有美國存托股份最高5美分 | |
|
•
根據(I)股票分紅或其他免費股票分配,或(Ii)行使購買額外美國存託憑證的權利分配美國存託憑證
|
| | 每持有美國存托股份最高5美分 | |
|
•
金融工具的分銷,包括但不限於美國存託憑證以外的證券或購買額外美國存託憑證的權利(例如,在剝離和或有價值權時)
|
| | 每持有美國存托股份最高5美分 | |
|
•
美國存托股份服務
|
| | 在開户銀行設立的適用備案日期(S)持有的美國存托股份,最高5美分。 | |
|
•
美國存托股份轉讓登記(例如,美國存託憑證過户登記時,美國存託憑證轉入DTC時,反之亦然,或任何其他原因)
|
| | 每筆美國存托股份轉賬最高5美分(或不足5美分) | |
|
•
(Br)將一個系列的美國存託憑證轉換為另一系列的美國存託憑證(例如,將全部權利美國存託憑證的部分權利美國存託憑證轉換為可自由轉讓的美國存託憑證,或將受限美國存託憑證轉換為可自由轉讓的美國存託憑證,反之亦然,或轉換非擔保美國存托股份的美國存託憑證(例如,在存託協議終止時))。
|
| | 每美國存托股份(或不足5美分)轉換最高5美分 | |
名稱
|
| |
美國存託憑證數量
|
|
摩根士丹利亞洲有限公司
|
| | | |
華泰證券證券(美國)有限公司
|
| | | |
| | | | |
| | | | |
合計: | | | | |
| | | | | | | | |
合計
|
| |||||||||
| | |
每個美國存托股份
|
| |
不鍛鍊
|
| |
全面鍛鍊
|
| |||||||||
承保折扣和佣金由我們支付:
|
| | | 美元 | | | | | | 美元 | | | | | | 美元 | | | |
|
SEC註冊費
|
| | | 美元 | 14,760 | | |
|
FINRA備案費
|
| | | | 15,500 | | |
|
證券交易所市場進入和上市費用
|
| | | | 295,000 | | |
|
印刷和雕刻費用
|
| | | | 170,000 | | |
|
法律費用和開支
|
| | | | 1,443,647 | | |
|
會計費用和費用
|
| | | | 2,427,606 | | |
|
其他
|
| | | | 306,729 | | |
| 合計 | | | | 美元 | 4,673,242 | | |
| | |
頁碼(S)
|
|
獨立註冊會計師事務所報告
|
| |
F-2
|
|
截至2021年、2022年和2023年12月31日止年度的綜合損益表和其他全面收益表
|
| |
F-3
|
|
截至2021年、2021年、2022年和2023年12月31日的合併財務狀況報表
|
| |
F-4
|
|
截至2021年、2022年和2023年12月31日止年度的合併權益變動表
|
| |
F-5 - F-6
|
|
截至2021年、2022年和2023年12月31日的合併現金流量表
|
| |
F-7 - F-8
|
|
合併財務報表附註
|
| |
F-9 - F-66
|
|
| | |
備註
|
| |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | | | | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
收入
|
| |
6
|
| | | | 312,373 | | | | | | 558,225 | | | | | | 686,362 | | |
其他收入
|
| |
7
|
| | | | 19,458 | | | | | | 6,701 | | | | | | 6,695 | | |
使用的原材料和耗材
|
| | | | | | | (113,760) | | | | | | (196,646) | | | | | | (234,715) | | |
員工成本
|
| | | | | | | (143,343) | | | | | | (188,927) | | | | | | (226,033) | | |
租金及相關費用
|
| | | | | | | (6,556) | | | | | | (13,006) | | | | | | (17,161) | | |
公用事業費用
|
| | | | | | | (11,017) | | | | | | (19,743) | | | | | | (26,054) | | |
折舊及攤銷
|
| | | | | | | (69,916) | | | | | | (72,952) | | | | | | (78,557) | | |
差旅和交通費
|
| | | | | | | (2,674) | | | | | | (4,776) | | | | | | (5,756) | | |
列出費用
|
| | | | | | | — | | | | | | (6,310) | | | | | | (1,745) | | |
其他費用
|
| |
8
|
| | | | (41,729) | | | | | | (55,510) | | | | | | (62,682) | | |
其他收益(虧損) - 淨值
|
| |
9
|
| | | | (73,270) | | | | | | (26,793) | | | | | | 1,177 | | |
財務成本
|
| |
10
|
| | | | (19,158) | | | | | | (12,493) | | | | | | (8,424) | | |
(虧損)税前利潤
|
| | | | | | | (149,592) | | | | | | (32,230) | | | | | | 33,107 | | |
所得税費用
|
| |
11.1
|
| | | | (1,160) | | | | | | (9,033) | | | | | | (7,850) | | |
(虧損)當年利潤
|
| |
12
|
| | |
|
(150,752)
|
| | | |
|
(41,263)
|
| | | |
|
25,257
|
| |
其他綜合收益 | | | | | | | | | | | | | | | | | | | | | | |
隨後可能重新分類至損益的項目: | | | | | | | | | | | | | | | | | | | | | | |
外幣翻譯產生的匯率差異
操作 |
| | | | | | | 2,097 | | | | | | 8,385 | | | | | | 4,627 | | |
全年綜合(費用)收入總額
|
| | | | | | | (148,655) | | | | | | (32,878) | | | | | | 29,884 | | |
(虧損)應佔年度利潤: | | | | | | | | | | | | | | | | | | | | | | |
公司所有者
|
| | | | | | | (150,752) | | | | | | (41,248) | | | | | | 25,653 | | |
非控股權益
|
| | | | | | | — | | | | | | (15) | | | | | | (396) | | |
| | | | | | | | (150,752) | | | | | | (41,263) | | | | | | 25,257 | | |
應佔的全面(費用)收入總額: | | | | | | | | | | | | | | | | | | | | | | |
公司所有者
|
| | | | | | | (148,655) | | | | | | (32,863) | | | | | | 30,280 | | |
非控股權益
|
| | | | | | | — | | | | | | (15) | | | | | | (396) | | |
| | | | | | | | (148,655) | | | | | | (32,878) | | | | | | 29,884 | | |
(虧損)每股收益 | | | | | | | | | | | | | | | | | | | | | | |
基本和稀釋(美元)
|
| |
13
|
| | | | (0.27) | | | | | | (0.07) | | | | | | 0.05 | | |
| | |
備註
|
| |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | | | | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
非流動資產 | | | | | | | | | | | | | | | | | | | | | | |
財產、廠房和設備
|
| |
14
|
| | | | 194,978 | | | | | | 197,444 | | | | | | 168,724 | | |
使用權資產
|
| |
15
|
| | | | 202,020 | | | | | | 201,283 | | | | | | 167,641 | | |
商譽
|
| |
16
|
| | | | — | | | | | | 1,122 | | | | | | — | | |
無形資產
|
| |
17
|
| | | | 375 | | | | | | 1,937 | | | | | | 402 | | |
遞延納税資產
|
| |
11.2
|
| | | | 144 | | | | | | 1,019 | | | | | | 1,995 | | |
其他金融資產
|
| |
18
|
| | | | 4,244 | | | | | | — | | | | | | — | | |
其他應收賬款
|
| |
20
|
| | | | — | | | | | | 1,955 | | | | | | 1,961 | | |
提前還款
|
| | | | | | | — | | | | | | 426 | | | | | | 295 | | |
租金和其他押金
|
| | | | | | | 18,230 | | | | | | 17,530 | | | | | | 16,903 | | |
| | | | | | | | 419,991 | | | | | | 422,716 | | | | | | 357,921 | | |
流動資產 | | | | | | | | | | | | | | | | | | | | | | |
庫存
|
| |
19
|
| | | | 16,709 | | | | | | 25,984 | | | | | | 29,762 | | |
貿易及其他應收賬款和預付款
|
| |
20
|
| | | | 30,253 | | | | | | 26,771 | | | | | | 29,324 | | |
關聯方應付金額
|
| |
21
|
| | | | 29,383 | | | | | | — | | | | | | — | | |
按公允價值計提損益的金融資產
|
| |
22
|
| | | | 36,074 | | | | | | 14 | | | | | | — | | |
其他金融資產
|
| |
18
|
| | | | 500 | | | | | | — | | | | | | — | | |
租金和其他押金
|
| | | | | | | 930 | | | | | | 3,076 | | | | | | 3,882 | | |
抵押銀行存款
|
| |
23
|
| | | | 3,337 | | | | | | 3,673 | | | | | | 3,086 | | |
銀行餘額和現金
|
| |
23
|
| | | | 89,546 | | | | | | 93,878 | | | | | | 152,908 | | |
| | | | | | | | 206,732 | | | | | | 153,396 | | | | | | 218,962 | | |
流動負債 | | | | | | | | | | | | | | | | | | | | | | |
貿易應付款
|
| |
24
|
| | | | 26,549 | | | | | | 32,313 | | | | | | 34,375 | | |
其他應付款
|
| |
25
|
| | | | 24,128 | | | | | | 31,663 | | | | | | 34,887 | | |
應付關聯方金額
|
| |
21
|
| | | | 500,562 | | | | | | 776 | | | | | | 842 | | |
應付税款
|
| | | | | | | 2,294 | | | | | | 7,877 | | | | | | 9,556 | | |
租賃負債
|
| |
26
|
| | | | 36,655 | | | | | | 40,016 | | | | | | 38,998 | | |
銀行借款
|
| |
27
|
| | | | 3,111 | | | | | | 75 | | | | | | — | | |
合同責任
|
| |
28
|
| | | | 2,330 | | | | | | 3,787 | | | | | | 8,306 | | |
供應
|
| |
29
|
| | | | 515 | | | | | | 723 | | | | | | 1,607 | | |
| | | | | | | | 596,144 | | | | | | 117,230 | | | | | | 128,571 | | |
淨流動(負債)資產
|
| | | | | | | (389,412) | | | | | | 36,166 | | | | | | 90,391 | | |
非流動負債 | | | | | | | | | | | | | | | | | | | | | | |
遞延納税義務
|
| |
11.2
|
| | | | 1,127 | | | | | | 3,611 | | | | | | 1,347 | | |
租賃負債
|
| |
26
|
| | | | 206,539 | | | | | | 201,687 | | | | | | 163,947 | | |
銀行借款
|
| |
27
|
| | | | 688 | | | | | | 521 | | | | | | — | | |
合同責任
|
| |
28
|
| | | | 470 | | | | | | 430 | | | | | | 3,098 | | |
供應
|
| |
29
|
| | | | 8,937 | | | | | | 10,596 | | | | | | 7,799 | | |
| | | | | | | | 217,761 | | | | | | 216,845 | | | | | | 176,191 | | |
淨(負債)資產
|
| | | | | | | (187,182) | | | | | | 242,037 | | | | | | 272,121 | | |
資本和儲備 | | | | | | | | | | | | | | | | | | | | | | |
公司股本
|
| |
31
|
| | | | — | | | | | | 3 | | | | | | 3 | | |
股票溢價
|
| |
31
|
| | | | — | | | | | | 494,480 | | | | | | 494,480 | | |
根據股份獎勵計劃持有的股份
|
| |
31
|
| | | | — | | | | | | * | | | | | | * | | |
子公司合併資本
|
| |
31
|
| | | | 50,920 | | | | | | — | | | | | | — | | |
儲量
|
| | | | | | | (238,102) | | | | | | (254,677) | | | | | | (224,397) | | |
公司所有者應佔權益
|
| | | | | | | (187,182) | | | | | | 239,806 | | | | | | 270,086 | | |
非控股權益
|
| | | | | | | — | | | | | | 2,231 | | | | | | 2,035 | | |
總(赤字)權益
|
| | | | | | | (187,182) | | | | | | 242,037 | | | | | | 272,121 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
儲量
|
| | | | | | | | | | | | | | | | | | | |||||||||||||||||||||
| | |
共享
大寫 關於 公司 |
| |
共享
高級版 |
| |
個共享
持有於 共享 獎項 方案 |
| |
母公司淨投資
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||
| | |
組合
資本為 子公司 |
| |
其他
預留 |
| |
翻譯
預留 |
| |
合併
預留 |
| |
累計
虧損 |
| |
小計
|
| |
非
控制 興趣 |
| |
合計
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(Note 31)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
截至2021年1月1日
|
| | | | — | | | | | | — | | | | | | — | | | | | | 33,854 | | | | | | 2,658 | | | | | | (2,781) | | | | | | — | | | | | | (100,701) | | | | | | (66,970) | | | | | | — | | | | | | (66,970) | | |
本年度虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,655) | | | | | | — | | | | | | — | | | | | | (146,097) | | | | | | (150,752) | | | | | | — | | | | | | (150,752) | | |
其他綜合收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,097 | | | | | | — | | | | | | — | | | | | | 2,097 | | | | | | — | | | | | | 2,097 | | |
綜合收益總額
當年(費用) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,655) | | | | | | 2,097 | | | | | | — | | | | | | (146,097) | | | | | | (148,655) | | | | | | — | | | | | | (148,655) | | |
注資
|
| | | | — | | | | | | — | | | | | | — | | | | | | 17,066 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 17,066 | | | | | | — | | | | | | 17,066 | | |
來自
的淨貢獻
保留組 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,377 | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,377 | | | | | | — | | | | | | 11,377 | | |
截至2021年12月31日
|
| | | | — | | | | | | — | | | | | | — | | | | | | 50,920 | | | | | | 9,380 | | | | | | (684) | | | | | | — | | | | | | (246,798) | | | | | | (187,182) | | | | | | — | | | | | | (187,182) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
儲量
|
| | | | | | | | | | | | | | | | | | | |||||||||||||||||||||
| | |
共享
大寫 關於 公司 |
| |
共享
高級版 |
| |
個共享
持有於 共享 獎項 方案 |
| |
母公司淨投資
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||
| | |
組合
資本為 子公司 |
| |
其他
預留 |
| |
翻譯
預留 |
| |
合併
預留 |
| |
累計
虧損 |
| |
小計
|
| |
非
控制 興趣 |
| |
合計
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(Note 31)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
截至2022年1月1日
|
| | | | — | | | | | | — | | | | | | — | | | | | | 50,920 | | | | | | 9,380 | | | | | | (684) | | | | | | — | | | | | | (246,798) | | | | | | (187,182) | | | | | | — | | | | | | (187,182) | | |
本年度虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,644) | | | | | | — | | | | | | — | | | | | | (38,604) | | | | | | (41,248) | | | | | | (15) | | | | | | (41,263) | | |
其他綜合收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,385 | | | | | | — | | | | | | — | | | | | | 8,385 | | | | | | — | | | | | | 8,385 | | |
全年綜合收入(費用)總額
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,644) | | | | | | 8,385 | | | | | | — | | | | | | (38,604) | | | | | | (32,863) | | | | | | (15) | | | | | | (32,878) | | |
注資
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,535 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,535 | | | | | | — | | | | | | 1,535 | | |
發行公司股份
(Note 31) |
| | | | 3 | | | | | | 23,144 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,147 | | | | | | — | | | | | | 23,147 | | |
貸款資本化
(Note 31) |
| | | | * | | | | | | 471,336 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 471,336 | | | | | | — | | | | | | 471,336 | | |
向股份獎勵計劃信託發行普通股(注31)
|
| | | | — | | | | | | — | | | | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
產生的非控股權益
來自收購 子公司 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 480 | | | | | | 480 | | |
來自
的注資
非控股權益 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,766 | | | | | | 1,766 | | |
保留集團的淨貢獻
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,888 | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,888 | | | | | | — | | | | | | 5,888 | | |
集團重組產生的視為分配
|
| | | | — | | | | | | — | | | | | | — | | | | | | (52,455) | | | | | | (12,624) | | | | | | — | | | | | | 23,024 | | | | | | — | | | | | | (42,055) | | | | | | — | | | | | | (42,055) | | |
截至2022年12月31日
|
| | | | 3 | | | | | | 494,480 | | | | | | * | | | | | | — | | | | | | — | | | | | | 7,701 | | | | | | 23,024 | | | | | | (285,402) | | | | | | 239,806 | | | | | | 2,231 | | | | | | 242,037 | | |
| | |
股本
關於 公司 |
| |
共享
高級版 |
| |
持有股份
低於份額 獎項 方案 |
| |
儲量
|
| | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||
| | |
翻譯
預留 |
| |
合併
預留 |
| |
累計
虧損 |
| |
小計
|
| |
非
控制 興趣 |
| |
合計
|
| ||||||||||||||||||||||||||||||||||||
| | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||||||||||||||||||||
截至2023年1月1日
|
| | | | 3 | | | | | | 494,480 | | | | | | * | | | | | | 7,701 | | | | | | 23,024 | | | | | | (285,402) | | | | | | 239,806 | | | | | | 2,231 | | | | | | 242,037 | | |
本年度利潤
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,653 | | | | | | 25,653 | | | | | | (396) | | | | | | 25,257 | | |
其他綜合收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | 4,627 | | | | | | — | | | | | | — | | | | | | 4,627 | | | | | | — | | | | | | 4,627 | | |
的綜合收入(費用)總額
年 |
| | | | — | | | | | | — | | | | | | — | | | | | | 4,627 | | | | | | — | | | | | | 25,653 | | | | | | 30,280 | | | | | | (396) | | | | | | 29,884 | | |
成立子公司產生的非控股權益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 200 | | | | | | 200 | | |
截至2023年12月31日
|
| | | | 3 | | | | | | 494,480 | | | | | | * | | | | | | 12,328 | | | | | | 23,024 | | | | | | (259,749) | | | | | | 270,086 | | | | | | 2,035 | | | | | | 272,121 | | |
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
美元‘000
(重述) |
| |
美元‘000
(重述) |
| |
美元‘000
|
| |||||||||
運營活動 | | | | | | | | | | | | | | | | | | | |
(虧損)税前利潤
|
| | | | (149,592) | | | | | | (32,230) | | | | | | 33,107 | | |
調整: | | | | | | | | | | | | | | | | | | | |
財務成本
|
| | | | 19,158 | | | | | | 12,493 | | | | | | 8,424 | | |
利息收入
|
| | | | (1,495) | | | | | | (1,058) | | | | | | (1,846) | | |
財產、廠房和設備折舊
|
| | | | 35,166 | | | | | | 37,346 | | | | | | 42,742 | | |
使用權資產折舊
|
| | | | 34,700 | | | | | | 35,560 | | | | | | 35,709 | | |
無形資產攤銷
|
| | | | 50 | | | | | | 46 | | | | | | 106 | | |
減損損失,扣除轉回後 | | | | | | | | | | | | | | | | | | | |
- 財產、廠房和設備
|
| | | | 31,852 | | | | | | 7,721 | | | | | | (3,728) | | |
- 使用權資產
|
| | | | 31,203 | | | | | | 106 | | | | | | (3,916) | | |
- 善意
|
| | | | — | | | | | | — | | | | | | 1,122 | | |
- 無形資產
|
| | | | — | | | | | | — | | | | | | 1,600 | | |
處置財產、廠房和設備損失以及早期撥備
租賃終止 |
| | | | 1,037 | | | | | | 6,890 | | | | | | 2,388 | | |
租賃終止收益
|
| | | | — | | | | | | (5,146) | | | | | | (2,161) | | |
租賃修改損失
|
| | | | 236 | | | | | | — | | | | | | 366 | | |
按公允價值計入損益的金融資產產生的淨收益
|
| | | | (422) | | | | | | (195) | | | | | | (1,552) | | |
出售子公司虧損(附註43)
|
| | | | — | | | | | | — | | | | | | 605 | | |
新冠肺炎相關租金優惠
|
| | | | (2,576) | | | | | | (1,006) | | | | | | — | | |
其他租金優惠
|
| | | | — | | | | | | — | | | | | | (596) | | |
淨外匯損失
|
| | | | 13,175 | | | | | | 18,731 | | | | | | 7,378 | | |
營運資金變動前的營運現金流
|
| | | | 12,492 | | | | | | 79,258 | | | | | | 119,748 | | |
庫存增加
|
| | | | (4,602) | | | | | | (9,226) | | | | | | (3,778) | | |
貿易及其他應收賬款和預付款增加
|
| | | | (10,595) | | | | | | (14,810) | | | | | | (7,529) | | |
租金和其他押金減少
|
| | | | 682 | | | | | | 2,211 | | | | | | 19 | | |
關聯方應收金額減少(增加)
|
| | | | (190) | | | | | | 277 | | | | | | — | | |
貿易應付款增加
|
| | | | 4,333 | | | | | | 7,761 | | | | | | 2,065 | | |
其他應付款增加
|
| | | | 2,555 | | | | | | 4,222 | | | | | | 5,771 | | |
合同負債增加
|
| | | | 227 | | | | | | 1,417 | | | | | | 7,187 | | |
撥備減少
|
| | | | — | | | | | | (515) | | | | | | (150) | | |
應收關聯方金額增加
|
| | | | 268 | | | | | | 8 | | | | | | 66 | | |
運營產生的現金
|
| | | | 5,170 | | | | | | 70,603 | | | | | | 123,399 | | |
已繳納的所得税,扣除退款後的淨額
|
| | | | (788) | | | | | | (2,282) | | | | | | (9,354) | | |
經營活動淨現金
|
| | | | 4,382 | | | | | | 68,321 | | | | | | 114,045 | | |
投資活動 | | | | | | | | | | | | | | | | | | | |
從銀行存款收到的利息
|
| | | | 61 | | | | | | 355 | | | | | | 1,370 | | |
關聯方收到的利息
|
| | | | 689 | | | | | | 225 | | | | | | — | | |
從其他金融資產收到的利息
|
| | | | 354 | | | | | | 120 | | | | | | — | | |
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
美元‘000
(重述) |
| |
美元‘000
(重述) |
| |
美元‘000
|
| |||||||||
購買按公平值計入損益的金融資產
|
| | | | (144,932) | | | | | | — | | | | | | (97,250) | | |
贖回以公允價值計量且其變動計入損益的金融資產
|
| | | | 110,000 | | | | | | 36,159 | | | | | | 98,816 | | |
購買其他金融資產
|
| | | | (500) | | | | | | — | | | | | | — | | |
贖回其他金融資產的收益
|
| | | | 7,000 | | | | | | 4,703 | | | | | | — | | |
購置房產、廠房和設備
|
| | | | (67,381) | | | | | | (60,471) | | | | | | (32,801) | | |
處置財產、廠房和設備的收益
|
| | | | 772 | | | | | | 103 | | | | | | 1,790 | | |
購買無形資產
|
| | | | (27) | | | | | | — | | | | | | (173) | | |
支付租金押金
|
| | | | (2,619) | | | | | | (4,219) | | | | | | (1,949) | | |
退還租金押金
|
| | | | — | | | | | | — | | | | | | 446 | | |
收購子公司,扣除收購現金後的淨額(附註40)
|
| | | | — | | | | | | (2,902) | | | | | | — | | |
新增關聯方貸款
|
| | | | (5,607) | | | | | | — | | | | | | — | | |
向非控股權益發放新貸款
|
| | | | — | | | | | | (1,955) | | | | | | — | | |
向關聯方催收貸款
|
| | | | 15,671 | | | | | | 29,106 | | | | | | — | | |
出售子公司的收益(附註43)
|
| | | | — | | | | | | — | | | | | | 17,389 | | |
取回質押銀行存款
|
| | | | 55 | | | | | | — | | | | | | 587 | | |
質押銀行存款投放
|
| | | | (1,000) | | | | | | (336) | | | | | | — | | |
投資活動的現金淨額(用於)
|
| | | | (87,464) | | | | | | 888 | | | | | | (11,775) | | |
融資活動 | | | | | | | | | | | | | | | | | | | |
償還銀行借款的情況
|
| | | | (8,142) | | | | | | (2,927) | | | | | | (562) | | |
新增銀行借款
|
| | | | 4,750 | | | | | | — | | | | | | — | | |
新增關聯方貸款籌集資金
|
| | | | 173,333 | | | | | | 40,277 | | | | | | — | | |
償還關聯方貸款
|
| | | | (39,006) | | | | | | (51,650) | | | | | | — | | |
償還租賃債務
|
| | | | (29,091) | | | | | | (36,112) | | | | | | (43,425) | | |
發行公司股票所得款項
|
| | | | — | | | | | | 23,147 | | | | | | — | | |
注資收益
|
| | | | 17,066 | | | | | | 1,535 | | | | | | — | | |
已支付利息
|
| | | | (10,408) | | | | | | (5,150) | | | | | | — | | |
與集團重組相關的現金支付
|
| | | | — | | | | | | (38,984) | | | | | | — | | |
非控股股東注資
|
| | | | — | | | | | | 1,766 | | | | | | 200 | | |
保留集團的淨貢獻
|
| | | | 11,377 | | | | | | 5,888 | | | | | | — | | |
與集團重組相關的轉入留存集團的現金餘額
|
| | | | — | | | | | | (3,659) | | | | | | — | | |
來自(用於)融資活動的淨現金
|
| | | | 119,879 | | | | | | (65,869) | | | | | | (43,787) | | |
現金和現金等價物淨增長
|
| | | | 36,797 | | | | | | 3,340 | | | | | | 58,483 | | |
年初現金及現金等值物
|
| | | | 51,564 | | | | | | 89,546 | | | | | | 93,878 | | |
匯率變動的影響
|
| | | | 1,185 | | | | | | 992 | | | | | | 547 | | |
年末現金和現金等價物
|
| | | | 89,546 | | | | | | 93,878 | | | | | | 152,908 | | |
代表: | | | | | | | | | | | | | | | | | | | |
銀行餘額和現金(附註23)
|
| | | | 89,546 | | | | | | 93,878 | | | | | | 152,908 | | |
|
|
《國際會計準則1》修正案
|
| | 流動負債和非流動負債分類(1) | |
| 《國際會計準則1》修正案 | | |
帶契約的非流動負債(1)
|
|
| 《國際財務報告準則》第16號修正案 | | |
售後回租中的租賃責任(1)
|
|
| 《國際會計準則7》和《國際財務報告準則7》修正案 | | |
供應商財務安排(1)
|
|
| 《國際會計準則21》修正案 | | |
缺乏互換性(2)
|
|
|
國際財務報告準則第10號和國際會計準則第28號修正案
|
| | 投資者與其聯營企業或合資企業之間的資產出售或出資(3) | |
| 軟件 | | | 1至3年 | |
| 許可證 | | | 2年至15年 | |
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
服務或商品類型 | | | | | | | | | | | | | | | | | | | |
海底撈餐廳經營
|
| | | | 296,059 | | | | | | 545,612 | | | | | | 661,162 | | |
快遞業務
|
| | | | 11,783 | | | | | | 6,572 | | | | | | 9,807 | | |
其他
|
| | | | 4,531 | | | | | | 6,041 | | | | | | 15,393 | | |
合計
|
| | | | 312,373 | | | | | | 558,225 | | | | | | 686,362 | | |
收入確認時間 | | | | | | | | | | | | | | | | | | | |
在某個時間點
|
| | | | 312,373 | | | | | | 558,225 | | | | | | 686,362 | | |
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
利息收入: | | | | | | | | | | | | | | | | | | | |
- 銀行存款
|
| | | | 61 | | | | | | 355 | | | | | | 1,370 | | |
- 租金押金
|
| | | | 618 | | | | | | 437 | | | | | | 476 | | |
關聯方 - 貸款
|
| | | | 689 | | | | | | 225 | | | | | | — | | |
- 其他金融資產
|
| | | | 127 | | | | | | 41 | | | | | | — | | |
| | | | | 1,495 | | | | | | 1,058 | | | | | | 1,846 | | |
政府撥款(注)
|
| | | | 17,455 | | | | | | 4,998 | | | | | | 3,164 | | |
其他
|
| | | | 508 | | | | | | 645 | | | | | | 1,685 | | |
| | | | | 19,458 | | | | | | 6,701 | | | | | | 6,695 | | |
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
管理費用(注)
|
| | | | 19,681 | | | | | | 23,921 | | | | | | 19,505 | | |
諮詢服務費用
|
| | | | 7,594 | | | | | | 7,754 | | | | | | 8,615 | | |
銀行費用
|
| | | | 5,757 | | | | | | 8,705 | | | | | | 10,893 | | |
日常維護費用
|
| | | | 2,746 | | | | | | 4,959 | | | | | | 5,756 | | |
外包服務費
|
| | | | 2,418 | | | | | | 5,931 | | | | | | 12,714 | | |
業務發展費用
|
| | | | 1,413 | | | | | | 1,501 | | | | | | 2,747 | | |
存儲費用
|
| | | | 2,120 | | | | | | 2,739 | | | | | | 2,452 | | |
| | | | | 41,729 | | | | | | 55,510 | | | | | | 62,682 | | |
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
已確認的淨(損失)撥回,
關於 |
| | | | | | | | | | | | | | | | | | |
–
|
| | | | (31,852) | | | | | | (7,721) | | | | | | 3,728 | | |
-使用權資產(注15)
|
| | | | (31,203) | | | | | | (106) | | | | | | 3,916 | | |
–
|
| | | | — | | | | | | — | | | | | | (1,122) | | |
–
|
| | | | — | | | | | | — | | | | | | (1,600) | | |
| | | | | (63,055) | | | | | | (7,827) | | | | | | 4,922 | | |
處置財產、廠房和設備的損失以及提前終止租約的準備
|
| | | | (1,037) | | | | | | (6,890) | | | | | | (2,388) | | |
租賃終止收益
|
| | | | — | | | | | | 5,146 | | | | | | 2,161 | | |
租賃修改損失
|
| | | | (236) | | | | | | — | | | | | | (366) | | |
淨外匯損失
|
| | | | (13,175) | | | | | | (21,889) | | | | | | (4,988) | | |
FVTPL的金融資產淨收益
|
| | | | 422 | | | | | | 195 | | | | | | 1,552 | | |
其他
|
| | | | 3,811 | | | | | | 4,472 | | | | | | 284 | | |
合計
|
| | | | (73,270) | | | | | | (26,793) | | | | | | 1,177 | | |
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
關聯方借款利息
|
| | | | 9,581 | | | | | | 3,880 | | | | | | — | | |
租賃負債利息
|
| | | | 9,111 | | | | | | 8,277 | | | | | | 8,088 | | |
銀行借款利息
|
| | | | 153 | | | | | | 51 | | | | | | — | | |
解除撥備的利息費用
|
| | | | 313 | | | | | | 285 | | | | | | 336 | | |
| | | | | 19,158 | | | | | | 12,493 | | | | | | 8,424 | | |
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
當前税: | | | | | | | | | | | | | | | | | | | |
–
|
| | | | 178 | | | | | | 6,941 | | | | | | 10,020 | | |
–
|
| | | | (187) | | | | | | (386) | | | | | | (893) | | |
預扣税
|
| | | | 1,093 | | | | | | 1,318 | | | | | | 1,906 | | |
遞延税(注11.2)
|
| | | | 76 | | | | | | 1,160 | | | | | | (3,183) | | |
| | | | | 1,160 | | | | | | 9,033 | | | | | | 7,850 | | |
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
(虧損)税前利潤
|
| | | | (149,592) | | | | | | (32,230) | | | | | | 33,107 | | |
17%的税(注)
|
| | | | (25,431) | | | | | | (5,479) | | | | | | 5,628 | | |
為納税目的不能扣除的費用的納税效果
|
| | | | 7,850 | | | | | | 6,848 | | | | | | 4,438 | | |
免税所得的税收效應
|
| | | | (3,562) | | | | | | (1,104) | | | | | | (197) | | |
未確認税損的税務影響
|
| | | | 9,998 | | | | | | 10,783 | | | | | | 4,029 | | |
未確認可抵扣暫時性差異的税收影響和
未識別臨時差異的利用情況 之前的 |
| | | | 12,211 | | | | | | (296) | | | | | | (270) | | |
以前未確認的税損利用情況
|
| | | | (571) | | | | | | (1,822) | | | | | | (5,376) | | |
免税和退税
|
| | | | — | | | | | | (320) | | | | | | (899) | | |
預扣税
|
| | | | 1,093 | | | | | | 1,318 | | | | | | 1,906 | | |
前幾年超額計提税款
|
| | | | (187) | | | | | | (386) | | | | | | (893) | | |
在其他司法管轄區運營的子公司税率不同的影響
|
| | | | (241) | | | | | | (540) | | | | | | (481) | | |
其他
|
| | | | — | | | | | | 31 | | | | | | (35) | | |
本年度所得税支出
|
| | | | 1,160 | | | | | | 9,033 | | | | | | 7,850 | | |
| | |
截至
12月31日 2021 |
| |
截至
12月31日 2022 |
| |
截至
12月31日 2023 |
| |||||||||
| | |
美元‘000
(重述) |
| |
美元‘000
(重述) |
| |
美元‘000
|
| |||||||||
遞延納税資產
|
| | | | 52,096 | | | | | | 50,554 | | | | | | 43,787 | | |
遞延納税義務
|
| | | | (53,079) | | | | | | (53,146) | | | | | | (43,139) | | |
| | | | | (983) | | | | | | (2,592) | | | | | | 648 | | |
| | |
加速
税 折舊 |
| |
權限
使用 資產 |
| |
租賃
負債 |
| |
權限
使用 資產/ 租賃 負債, 網絡 |
| |
客户
忠誠度 方案 |
| |
税
虧損 |
| |
合計
|
| |||||||||||||||||||||
| | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||||||||||||||
2021年1月1日(已審核)
|
| | | | (367) | | | | | | — | | | | | | — | | | | | | (658) | | | | | | 66 | | | | | | 67 | | | | | | (892) | | |
調整(注3)
|
| | | | — | | | | | | (57,889) | | | | | | 57,231 | | | | | | 658 | | | | | | — | | | | | | — | | | | | | — | | |
2021年1月1日(重述)
|
| | | | (367) | | | | | | (57,889) | | | | | | 57,231 | | | | | | — | | | | | | 66 | | | | | | 67 | | | | | | (892) | | |
損益抵免(費用)
(Note 11.1) |
| | | | 288 | | | | | | 5,080 | | | | | | (5,400) | | | | | | — | | | | | | (2) | | | | | | (42) | | | | | | (76) | | |
匯兑調整
|
| | | | 5 | | | | | | (139) | | | | | | 121 | | | | | | — | | | | | | (2) | | | | | | — | | | | | | (15) | | |
於2021年12月31日(重述)
|
| | | | (74) | | | | | | (52,948) | | | | | | 51,952 | | | | | | — | | | | | | 62 | | | | | | 25 | | | | | | (983) | | |
(費用)計入損益
(Note 11.1) |
| | | | (1,833) | | | | | | (89) | | | | | | (487) | | | | | | — | | | | | | 215 | | | | | | 1,034 | | | | | | (1,160) | | |
收購子公司(注40)
|
| | | | (440) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (440) | | |
匯兑調整
|
| | | | (13) | | | | | | 2,059 | | | | | | (2,059) | | | | | | — | | | | | | — | | | | | | 4 | | | | | | (9) | | |
於2022年12月31日(重述)
|
| | | | (2,360) | | | | | | (50,978) | | | | | | 49,406 | | | | | | — | | | | | | 277 | | | | | | 1,063 | | | | | | (2,592) | | |
損益抵免(費用)
(Note 11.1) |
| | | | 550 | | | | | | 8,396 | | | | | | (7,555) | | | | | | — | | | | | | 694 | | | | | | 1,098 | | | | | | 3,183 | | |
匯兑調整
|
| | | | 2 | | | | | | 155 | | | | | | (99) | | | | | | — | | | | | | 2 | | | | | | (3) | | | | | | 57 | | |
2023年12月31日
|
| | | | (1,808) | | | | | | (42,427) | | | | | | 41,752 | | | | | | — | | | | | | 973 | | | | | | 2,158 | | | | | | 648 | | |
| | |
截至
12月31日 2021 |
| |
截至
12月31日 2022 |
| |
截至
12月31日 2023 |
| |||||||||
| | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
税損(注一)
|
| | | | 122,384 | | | | | | 150,662 | | | | | | 142,657 | | |
其他可扣除的暫時性差異(附註二)
|
| | | | 95,732 | | | | | | 106,962 | | | | | | 105,359 | | |
| | | | | 218,116 | | | | | | 257,624 | | | | | | 248,016 | | |
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
財產、廠房和設備折舊
|
| | | | 35,166 | | | | | | 37,346 | | | | | | 42,742 | | |
使用權資產折舊
|
| | | | 34,700 | | | | | | 35,560 | | | | | | 35,709 | | |
無形資產攤銷
|
| | | | 50 | | | | | | 46 | | | | | | 106 | | |
折舊及攤銷合計
|
| | | | 69,916 | | | | | | 72,952 | | | | | | 78,557 | | |
物業和設備租賃: | | | | | | | | | | | | | | | | | | | |
- 辦公場所和設備(短期租賃)
|
| | | | 179 | | | | | | 288 | | | | | | 448 | | |
- 餐廳
|
| | | | | | | | | | | | | | | | | | |
- 新冠肺炎相關租金優惠(附註15)
|
| | | | (2,576) | | | | | | (1,006) | | | | | | — | | |
- 可變租賃付款(附註15)
|
| | | | 1,314 | | | | | | 1,653 | | | | | | 3,420 | | |
小計
|
| | | | (1,083) | | | | | | 935 | | | | | | 3,868 | | |
與租金相關的其他費用
|
| | | | 7,639 | | | | | | 12,071 | | | | | | 13,293 | | |
租金和相關費用總額
|
| | | | 6,556 | | | | | | 13,006 | | | | | | 17,161 | | |
董事薪酬
|
| | | | 823 | | | | | | 1,045 | | | | | | 2,155 | | |
其他員工費用: | | | | | | | | | | | | | | | | | | | |
工資和其他津貼
|
| | | | 130,475 | | | | | | 173,557 | | | | | | 205,633 | | |
員工福利
|
| | | | 3,640 | | | | | | 3,442 | | | | | | 7,240 | | |
退休福利繳款
|
| | | | 8,405 | | | | | | 10,883 | | | | | | 11,005 | | |
員工總成本
|
| | | | 143,343 | | | | | | 188,927 | | | | | | 226,033 | | |
| | | | | | | | | | | | | | | | | | | |
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
(虧損)用於計算每股虧損的公司所有者應佔年度利潤
|
| | | | (150,752) | | | | | | (41,248) | | | | | | 25,653 | | |
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
‘000
|
| |
‘000
|
| |
‘000
|
| |||||||||
用於計算每股(虧損)收益的加權平均普通股數(注)
|
| | | | 557,400 | | | | | | 557,400 | | | | | | 557,400 | | |
| | |
租賃
土地和 建築 |
| |
自由產權
土地 |
| |
租賃
改進 |
| |
機械設備
|
| |
交通
設備 |
| |
傢俱
和固定裝置 |
| |
裝修
正在進行中 |
| |
合計
|
| ||||||||||||||||||||||||
| | |
美元‘000
(Note ii) |
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| ||||||||||||||||||||||||
成本 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2021年1月1日
|
| | | | 897 | | | | | | 13,418 | | | | | | 198,349 | | | | | | 6,553 | | | | | | 2,033 | | | | | | 16,469 | | | | | | 32,479 | | | | | | 270,198 | | |
添加(注i)
|
| | | | 1,690 | | | | | | 954 | | | | | | 4,137 | | | | | | 2,760 | | | | | | 73 | | | | | | 14,200 | | | | | | 42,371 | | | | | | 66,185 | | |
從正在進行的裝修轉移
|
| | | | — | | | | | | — | | | | | | 47,615 | | | | | | — | | | | | | — | | | | | | 36 | | | | | | (47,651) | | | | | | — | | |
處置
|
| | | | — | | | | | | — | | | | | | (5,994) | | | | | | (99) | | | | | | (52) | | | | | | (279) | | | | | | — | | | | | | (6,424) | | |
匯兑調整
|
| | | | (185) | | | | | | (1,441) | | | | | | (6,396) | | | | | | (313) | | | | | | (87) | | | | | | (1,851) | | | | | | (3,362) | | | | | | (13,635) | | |
2021年12月31日
|
| | | | 2,402 | | | | | | 12,931 | | | | | | 237,711 | | | | | | 8,901 | | | | | | 1,967 | | | | | | 28,575 | | | | | | 23,837 | | | | | | 316,324 | | |
添加(注i)
|
| | | | 2 | | | | | | 6 | | | | | | 31,638 | | | | | | 7,030 | | | | | | 251 | | | | | | 4,980 | | | | | | 19,755 | | | | | | 63,662 | | |
收購子公司(注40)
|
| | | | — | | | | | | — | | | | | | 1,701 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,701 | | |
從正在進行的裝修轉移
|
| | | | — | | | | | | — | | | | | | 18,248 | | | | | | — | | | | | | — | | | | | | — | | | | | | (18,248) | | | | | | — | | |
處置
|
| | | | — | | | | | | — | | | | | | (4,847) | | | | | | (577) | | | | | | (244) | | | | | | (873) | | | | | | (491) | | | | | | (7,032) | | |
匯兑調整
|
| | | | (318) | | | | | | (1,713) | | | | | | (8,270) | | | | | | (385) | | | | | | (103) | | | | | | (1,014) | | | | | | (3,168) | | | | | | (14,971) | | |
2022年12月31日
|
| | | | 2,086 | | | | | | 11,224 | | | | | | 276,181 | | | | | | 14,969 | | | | | | 1,871 | | | | | | 31,668 | | | | | | 21,685 | | | | | | 359,684 | | |
添加(注i)
|
| | | | — | | | | | | — | | | | | | 12,220 | | | | | | 1,780 | | | | | | 256 | | | | | | 2,908 | | | | | | 14,078 | | | | | | 31,242 | | |
處置子公司(注43)
|
| | | | (1,843) | | | | | | (9,919) | | | | | | (28) | | | | | | (9) | | | | | | (350) | | | | | | (126) | | | | | | (2,465) | | | | | | (14,740) | | |
從正在進行的裝修轉移
|
| | | | — | | | | | | — | | | | | | 17,476 | | | | | | — | | | | | | — | | | | | | — | | | | | | (17,476) | | | | | | — | | |
處置
|
| | | | — | | | | | | — | | | | | | (3,119) | | | | | | (1,027) | | | | | | (238) | | | | | | (1,234) | | | | | | (1,107) | | | | | | (6,725) | | |
匯兑調整
|
| | | | (243) | | | | | | (1,305) | | | | | | (1,230) | | | | | | (1) | | | | | | (34) | | | | | | (278) | | | | | | (240) | | | | | | (3,331) | | |
2023年12月31日
|
| | | | — | | | | | | — | | | | | | 301,500 | | | | | | 15,712 | | | | | | 1,505 | | | | | | 32,938 | | | | | | 14,475 | | | | | | 366,130 | | |
| | |
租賃
土地和 建築 |
| |
自由產權
土地 |
| |
租賃
改進 |
| |
機械設備
|
| |
交通
設備 |
| |
傢俱
和固定裝置 |
| |
裝修
正在進行中 |
| |
合計
|
| ||||||||||||||||||||||||
| | |
美元‘000
(Note ii) |
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| ||||||||||||||||||||||||
貶低和損害 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2021年1月1日
|
| | | | 224 | | | | | | — | | | | | | 47,806 | | | | | | 2,114 | | | | | | 1,086 | | | | | | 7,872 | | | | | | — | | | | | | 59,102 | | |
本年度費用
|
| | | | 218 | | | | | | — | | | | | | 30,153 | | | | | | 1,284 | | | | | | 180 | | | | | | 3,331 | | | | | | — | | | | | | 35,166 | | |
在損益中確認的淨損失
|
| | | | — | | | | | | — | | | | | | 29,076 | | | | | | — | | | | | | — | | | | | | 2,776 | | | | | | — | | | | | | 31,852 | | |
因解散而被淘汰
|
| | | | — | | | | | | — | | | | | | (4,228) | | | | | | (72) | | | | | | (19) | | | | | | (264) | | | | | | — | | | | | | (4,583) | | |
匯兑調整
|
| | | | (35) | | | | | | — | | | | | | 41 | | | | | | (118) | | | | | | (35) | | | | | | (44) | | | | | | — | | | | | | (191) | | |
2021年12月31日
|
| | | | 407 | | | | | | — | | | | | | 102,848 | | | | | | 3,208 | | | | | | 1,212 | | | | | | 13,671 | | | | | | — | | | | | | 121,346 | | |
本年度費用
|
| | | | 225 | | | | | | — | | | | | | 32,125 | | | | | | 1,967 | | | | | | 180 | | | | | | 2,849 | | | | | | — | | | | | | 37,346 | | |
在損益中確認的淨損失
|
| | | | — | | | | | | — | | | | | | 7,721 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,721 | | |
因解散而被淘汰
|
| | | | — | | | | | | — | | | | | | (256) | | | | | | (462) | | | | | | (209) | | | | | | (798) | | | | | | — | | | | | | (1,725) | | |
匯兑調整
|
| | | | (56) | | | | | | — | | | | | | 913 | | | | | | 11 | | | | | | (33) | | | | | | (3,283) | | | | | | — | | | | | | (2,448) | | |
2022年12月31日
|
| | | | 576 | | | | | | — | | | | | | 143,351 | | | | | | 4,724 | | | | | | 1,150 | | | | | | 12,439 | | | | | | — | | | | | | 162,240 | | |
本年度費用
|
| | | | 157 | | | | | | — | | | | | | 36,935 | | | | | | 2,815 | | | | | | 182 | | | | | | 2,653 | | | | | | — | | | | | | 42,742 | | |
在利潤中確認的淨轉回減損
或損失 |
| | | | — | | | | | | — | | | | | | (3,674) | | | | | | — | | | | | | — | | | | | | (129) | | | | | | 75 | | | | | | (3,728) | | |
處置子公司(注43)
|
| | | | (656) | | | | | | — | | | | | | (14) | | | | | | (6) | | | | | | (184) | | | | | | (40) | | | | | | — | | | | | | (900) | | |
因解散而被淘汰
|
| | | | — | | | | | | — | | | | | | (862) | | | | | | (634) | | | | | | (212) | | | | | | (709) | | | | | | — | | | | | | (2,417) | | |
匯兑調整
|
| | | | (77) | | | | | | — | | | | | | (359) | | | | | | — | | | | | | (14) | | | | | | (80) | | | | | | (1) | | | | | | (531) | | |
2023年12月31日
|
| | | | — | | | | | | — | | | | | | 175,377 | | | | | | 6,899 | | | | | | 922 | | | | | | 14,134 | | | | | | 74 | | | | | | 197,406 | | |
攜帶金額 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2021年12月31日
|
| | | | 1,995 | | | | | | 12,931 | | | | | | 134,863 | | | | | | 5,693 | | | | | | 755 | | | | | | 14,904 | | | | | | 23,837 | | | | | | 194,978 | | |
2022年12月31日
|
| | | | 1,510 | | | | | | 11,224 | | | | | | 132,830 | | | | | | 10,245 | | | | | | 721 | | | | | | 19,229 | | | | | | 21,685 | | | | | | 197,444 | | |
2023年12月31日
|
| | | | — | | | | | | — | | | | | | 126,123 | | | | | | 8,813 | | | | | | 583 | | | | | | 18,804 | | | | | | 14,401 | | | | | | 168,724 | | |
|
| 租賃土地和建築 | | | 5.88% – 25.00% | |
| 租賃改進 | | |
5.56% - 33.00%或租期
|
|
| 機械設備 | | | 12.50% – 33.00% | |
| 運輸設備 | | | 10.00% – 25.00% | |
| 傢俱和固定裝置 | | | 5.26% – 33.00% | |
| | |
租賃
屬性 |
| |||
| | |
美元‘000
|
| |||
2021年12月31日 | | | | | | | |
賬面金額
|
| | | | 202,020 | | |
2022年12月31日 | | | | | | | |
賬面金額
|
| | | | 201,283 | | |
2023年12月31日 | | | | | | | |
賬面金額
|
| | | | 167,641 | | |
截至2021年12月31日 | | | | | | | |
折舊費
|
| | | | 34,700 | | |
在損益中確認的減值損失
|
| | | | 31,203 | | |
截至2022年12月31日 | | | | | | | |
折舊費
|
| | | | 35,560 | | |
在損益中確認的減值損失
|
| | | | 106 | | |
截至2023年12月31日的年度 | | | | | | | |
折舊費
|
| | | | 35,709 | | |
在損益中確認的減損損失的返還
|
| | | | (3,916) | | |
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
與短期租賃相關的費用
|
| | | | 179 | | | | | | 288 | | | | | | 448 | | |
可變租賃付款不包括在
中
租賃負債的計量 |
| | | | 1,314 | | | | | | 1,653 | | | | | | 3,420 | | |
租賃現金流出總額(注)
|
| | | | 30,585 | | | | | | 38,053 | | | | | | 47,293 | | |
增加使用權資產
|
| | | | 44,985 | | | | | | 60,133 | | | | | | 23,420 | | |
收購子公司(注40)
|
| | | | — | | | | | | 5,064 | | | | | | — | | |
因
而終止確認使用權資產
租賃終止 |
| | | | 14,181 | | | | | | 20,888 | | | | | | 24,076 | | |
恢復準備的重新測量
|
| | | | — | | | | | | 1,091 | | | | | | — | | |
因租賃修改而減少
|
| | | | 4,362 | | | | | | — | | | | | | 1,310 | | |
| | |
編號
租賃的 個 |
| |
已修復
付款 |
| |
變量
付款 |
| |
合計
付款 |
| ||||||||||||
| | | | | | | | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
無可變租賃付款的辦公場所
|
| | | | 1 | | | | | | 39 | | | | | | — | | | | | | 39 | | |
不含可變租賃付款的租賃
|
| | | | 110 | | | | | | 18,900 | | | | | | — | | | | | | 18,900 | | |
具有可變租賃付款的租賃
|
| | | | 58 | | | | | | 10,332 | | | | | | 1,314 | | | | | | 11,646 | | |
合計
|
| | | | 169 | | | | | | 29,271 | | | | | | 1,314 | | | | | | 30,585 | | |
| | |
編號
租賃的 個 |
| |
已修復
付款 |
| |
變量
付款 |
| |
合計
付款 |
| ||||||||||||
| | | | | | | | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
無可變租賃付款的辦公場所
|
| | | | 3 | | | | | | 187 | | | | | | — | | | | | | 187 | | |
不含可變租賃付款的租賃
|
| | | | 143 | | | | | | 18,918 | | | | | | — | | | | | | 18,918 | | |
具有可變租賃付款的租賃
|
| | | | 85 | | | | | | 17,295 | | | | | | 1,653 | | | | | | 18,948 | | |
合計
|
| | | | 231 | | | | | | 36,400 | | | | | | 1,653 | | | | | | 38,053 | | |
| | |
編號
租賃的 個 |
| |
已修復
付款 |
| |
變量
付款 |
| |
合計
付款 |
| ||||||||||||
| | | | | | | | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
無可變租賃付款的辦公場所
|
| | | | 4 | | | | | | 352 | | | | | | — | | | | | | 352 | | |
不含可變租賃付款的租賃
|
| | | | 172 | | | | | | 21,135 | | | | | | — | | | | | | 21,135 | | |
具有可變租賃付款的租賃
|
| | | | 84 | | | | | | 22,386 | | | | | | 3,420 | | | | | | 25,806 | | |
合計
|
| | | | 260 | | | | | | 43,873 | | | | | | 3,420 | | | | | | 47,293 | | |
| | |
合計
|
| |||
| | |
美元‘000
|
| |||
成本 | | | | | | | |
2021和2022年1月1日
|
| | | | — | | |
因收購子公司而產生(附註40)
|
| | | | 1,122 | | |
2022年12月31日
|
| | | | 1,122 | | |
添加
|
| | | | — | | |
2023年12月31日
|
| | | | 1,122 | | |
累計減值 | | | | | | | |
2021和2022年1月1日
|
| | | | — | | |
本年度減值
|
| | | | — | | |
2022年12月31日
|
| | | | — | | |
本年度減值
|
| | | | 1,122 | | |
2023年12月31日
|
| | | | 1,122 | | |
攜帶金額 | | | | | | | |
2021年12月31日
|
| | | | — | | |
2022年12月31日
|
| | | | 1,122 | | |
2023年12月31日
|
| | | | — | | |
| | |
軟件
|
| |
許可證
|
| |
品牌
名稱 (注) |
| |
合計
|
| ||||||||||||
| | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| ||||||||||||
成本 | | | | | | | | | | | | | | | | | | | | | | | | | |
2021年1月1日
|
| | | | 107 | | | | | | 423 | | | | | | — | | | | | | 530 | | |
添加內容
|
| | | | 19 | | | | | | 26 | | | | | | — | | | | | | 45 | | |
處置
|
| | | | (9) | | | | | | — | | | | | | — | | | | | | (9) | | |
匯兑調整
|
| | | | (3) | | | | | | (18) | | | | | | — | | | | | | (21) | | |
2021年12月31日
|
| | | | 114 | | | | | | 431 | | | | | | — | | | | | | 545 | | |
添加內容
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
收購子公司(注40)
|
| | | | — | | | | | | — | | | | | | 1,600 | | | | | | 1,600 | | |
處置
|
| | | | (1) | | | | | | — | | | | | | — | | | | | | (1) | | |
匯兑調整
|
| | | | 16 | | | | | | (10) | | | | | | — | | | | | | 6 | | |
2022年12月31日
|
| | | | 129 | | | | | | 421 | | | | | | 1,600 | | | | | | 2,150 | | |
添加內容
|
| | | | 108 | | | | | | 65 | | | | | | — | | | | | | 173 | | |
處置子公司(注43)
|
| | | | (71) | | | | | | — | | | | | | — | | | | | | (71) | | |
匯兑調整
|
| | | | 3 | | | | | | — | | | | | | — | | | | | | 3 | | |
2023年12月31日
|
| | | | 169 | | | | | | 486 | | | | | | 1,600 | | | | | | 2,255 | | |
累積的貶低 | | | | | | | | | | | | | | | | | | | | | | | | | |
2021年1月1日
|
| | | | 64 | | | | | | 68 | | | | | | — | | | | | | 132 | | |
本年度費用
|
| | | | 28 | | | | | | 22 | | | | | | — | | | | | | 50 | | |
因解散而被淘汰
|
| | | | (9) | | | | | | — | | | | | | — | | | | | | (9) | | |
匯兑調整
|
| | | | (3) | | | | | | — | | | | | | — | | | | | | (3) | | |
2021年12月31日
|
| | | | 80 | | | | | | 90 | | | | | | — | | | | | | 170 | | |
本年度費用
|
| | | | 21 | | | | | | 25 | | | | | | — | | | | | | 46 | | |
因解散而被淘汰
|
| | | | (1) | | | | | | — | | | | | | — | | | | | | (1) | | |
匯兑調整
|
| | | | (2) | | | | | | — | | | | | | — | | | | | | (2) | | |
2022年12月31日
|
| | | | 98 | | | | | | 115 | | | | | | — | | | | | | 213 | | |
本年度費用
|
| | | | 55 | | | | | | 51 | | | | | | — | | | | | | 106 | | |
因出售子公司而消除(注43)
|
| | | | (62) | | | | | | — | | | | | | — | | | | | | (62) | | |
匯兑調整
|
| | | | (4) | | | | | | — | | | | | | — | | | | | | (4) | | |
2023年12月31日
|
| | | | 87 | | | | | | 166 | | | | | | — | | | | | | 253 | | |
累計減值 | | | | | | | | | | | | | | | | | | | | | | | | | |
2021年1月1日、2021年12月31日和2022年12月31日
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
本年度減值
|
| | | | — | | | | | | — | | | | | | 1,600 | | | | | | 1,600 | | |
2023年12月31日
|
| | | | — | | | | | | — | | | | | | 1,600 | | | | | | 1,600 | | |
攜帶金額 | | | | | | | | | | | | | | | | | | | | | | | | | |
2021年12月31日
|
| | | | 34 | | | | | | 341 | | | | | | — | | | | | | 375 | | |
2022年12月31日
|
| | | | 31 | | | | | | 306 | | | | | | 1,600 | | | | | | 1,937 | | |
2023年12月31日
|
| | | | 82 | | | | | | 320 | | | | | | — | | | | | | 402 | | |
| | |
截至
12月31日 2021 |
| |
截至
12月31日 2022 |
| |
截至
12月31日 2023 |
| |||||||||
| | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
攤銷成本債務工具
|
| | | | 4,744 | | | | | | — | | | | | | — | | |
合計
|
| | | | 4,744 | | | | | | — | | | | | | — | | |
分析為: | | | | | | | | | | | | | | | | | | | |
當前
|
| | | | 500 | | | | | | — | | | | | | — | | |
非當前
|
| | | | 4,244 | | | | | | — | | | | | | — | | |
合計
|
| | | | 4,744 | | | | | | — | | | | | | — | | |
| | |
截至
12月31日 2021 |
| |
截至
12月31日 2022 |
| |
截至
12月31日 2023 |
| |||||||||
| | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
調味品
|
| | | | 2,135 | | | | | | 6,999 | | | | | | 5,692 | | |
食品配料
|
| | | | 10,096 | | | | | | 10,254 | | | | | | 16,983 | | |
飲料
|
| | | | 583 | | | | | | 1,197 | | | | | | 1,025 | | |
其他材料
|
| | | | 3,895 | | | | | | 7,534 | | | | | | 6,062 | | |
| | | | | 16,709 | | | | | | 25,984 | | | | | | 29,762 | | |
| | |
截至
12月31日 2021 |
| |
截至
12月31日 2022 |
| |
截至
12月31日 2023 |
| |||||||||
| | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
貿易應收賬款(注i)
|
| | | | 6,334 | | | | | | 9,470 | | | | | | 18,430 | | |
其他應收賬款和預付款: | | | | | | | | | | | | | | | | | | | |
向供應商預付款
|
| | | | 18,413 | | | | | | 14,872 | | | | | | 9,802 | | |
待扣除的應税增值税
|
| | | | 2,212 | | | | | | 488 | | | | | | — | | |
應收利息
|
| | | | 38 | | | | | | — | | | | | | — | | |
其他(注ii)
|
| | | | 3,256 | | | | | | 3,896 | | | | | | 3,053 | | |
| | | | | 23,919 | | | | | | 19,256 | | | | | | 12,855 | | |
合計
|
| | | | 30,253 | | | | | | 28,726 | | | | | | 31,285 | | |
當前
|
| | | | 30,253 | | | | | | 26,771 | | | | | | 29,324 | | |
非當前(注ii)
|
| | | | — | | | | | | 1,955 | | | | | | 1,961 | | |
| | | | | 30,253 | | | | | | 28,726 | | | | | | 31,285 | | |
| | |
截至
12月31日 2021 |
| |
截至
12月31日 2022 |
| |
截至
12月31日 2023 |
| |||||||||
| | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
交易性質: | | | | | | | | | | | | | | | | | | | |
向控股股東控制的關聯公司預付貨款
|
| | | | 277 | | | | | | — | | | | | | — | | |
非貿易性質: | | | | | | | | | | | | | | | | | | | |
向控股方控制的關聯公司提供貸款
股東(注) |
| | | | 29,106 | | | | | | — | | | | | | — | | |
合計
|
| | | | 29,383 | | | | | | — | | | | | | — | | |
| | |
截至
12月31日 2021 |
| |
截至
12月31日 2022 |
| |
截至
12月31日 2023 |
| |||||||||
| | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
貿易性質(注i): | | | | | | | | | | | | | | | | | | | |
控股股東控制的關聯公司
|
| | | | 768 | | | | | | 776 | | | | | | 842 | | |
非貿易性質:
|
| | | | | | | | | | | | | | | | | | |
控股股東控制的關聯公司貸款(附註II和附註III)
|
| | | | 498,575 | | | | | | — | | | | | | — | | |
控股股東控制的關聯公司應付利息(附註二)
|
| | | | 1,219 | | | | | | — | | | | | | — | | |
小計
|
| | | | 499,794 | | | | | | — | | | | | | — | | |
合計
|
| | | | 500,562 | | | | | | 776 | | | | | | 842 | | |
| | |
截至
12月31日 2021 |
| |
截至
12月31日 2022 |
| |
截至
12月31日 2023 |
| |||||||||
| | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
銀行餘額和現金
|
| | | | | | | | | | | | | | | | | | |
- 手頭現金
|
| | | | — | | | | | | 42 | | | | | | 40 | | |
- 銀行餘額(注一)
|
| | | | 89,546 | | | | | | 93,836 | | | | | | 152,868 | | |
| | | | | 89,546 | | | | | | 93,878 | | | | | | 152,908 | | |
質押銀行存款(附註二)
|
| | | | 3,337 | | | | | | 3,673 | | | | | | 3,086 | | |
| | | | | 92,883 | | | | | | 97,551 | | | | | | 155,994 | | |
| | |
截至
12月31日 2021 |
| |
截至
12月31日 2022 |
| |
截至
12月31日 2023 |
| |||||||||
| | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
60天內
|
| | | | 26,549 | | | | | | 32,313 | | | | | | 34,375 | | |
| | |
截至
12月31日 2021 |
| |
截至
12月31日 2022 |
| |
截至
12月31日 2023 |
| |||||||||
| | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
應付員工費用
|
| | | | 16,183 | | | | | | 15,852 | | | | | | 20,262 | | |
其他應納税金
|
| | | | 4,446 | | | | | | 5,728 | | | | | | 9,372 | | |
應付裝修費(注14)
|
| | | | 266 | | | | | | 3,457 | | | | | | 1,472 | | |
列出應付費用
|
| | | | — | | | | | | 2,761 | | | | | | 1,334 | | |
其他
|
| | | | 3,233 | | | | | | 3,865 | | | | | | 2,447 | | |
| | | | | 24,128 | | | | | | 31,663 | | | | | | 34,887 | | |
| | |
截至
12月31日 2021 |
| |
截至
12月31日 2022 |
| |
截至
12月31日 2023 |
| |||||||||
| | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
應付租賃負債: | | | | | | | | | | | | | | | | | | | |
一年內
|
| | | | 36,655 | | | | | | 40,016 | | | | | | 38,998 | | |
一年以上但不超過一年的期限
兩年 |
| | | | 33,271 | | | | | | 48,329 | | | | | | 34,180 | | |
兩年以上不超過五年的時間
|
| | | | 80,623 | | | | | | 79,264 | | | | | | 72,807 | | |
在五年以上的時間內
|
| | | | 92,645 | | | | | | 74,094 | | | | | | 56,960 | | |
| | | | | 243,194 | | | | | | 241,703 | | | | | | 202,945 | | |
少:顯示一年內應結清的金額
流動負債項下 |
| | | | 36,655 | | | | | | 40,016 | | | | | | 38,998 | | |
非流動負債項下顯示的一年後應結清金額
|
| | | | 206,539 | | | | | | 201,687 | | | | | | 163,947 | | |
| | |
截至
12月31日 2021 |
| |
截至
12月31日 2022 |
| |
截至
12月31日 2023 |
| |||||||||
| | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
有擔保和無擔保(注)
|
| | | | 774 | | | | | | 596 | | | | | | — | | |
無擔保且無擔保
|
| | | | 3,025 | | | | | | — | | | | | | — | | |
| | | | | 3,799 | | | | | | 596 | | | | | | — | | |
| | |
截至
12月31日 2021 |
| |
截至
12月31日 2022 |
| |
截至
12月31日 2023 |
| |||||||||
| | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
一年內
|
| | | | 3,111 | | | | | | 75 | | | | | | — | | |
一年以上但不超過一年的期限
兩年 |
| | | | 87 | | | | | | 75 | | | | | | — | | |
兩年以上不超過五年的時間
|
| | | | 601 | | | | | | 446 | | | | | | — | | |
| | | | | 3,799 | | | | | | 596 | | | | | | | | |
減:當前顯示的一年內到期金額
負債 |
| | | | 3,111 | | | | | | 75 | | | | | | — | | |
非流動負債項下顯示的一年後應結清金額
|
| | | | 688 | | | | | | 521 | | | | | | — | | |
| | |
截至
12月31日 2021 |
| |
截至
12月31日 2022 |
| |
截至
12月31日 2023 |
| |||||||||
| | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
固定利率借款(注i)
|
| | | | 774 | | | | | | 596 | | | | | | — | | |
浮動利率借款(注二)
|
| | | | 3,025 | | | | | | — | | | | | | — | | |
| | | | | 3,799 | | | | | | 596 | | | | | | — | | |
| | |
截至
12月31日 2021 |
| |
截至
12月31日 2022 |
| |
截至
12月31日 2023 |
| |||||||||
| | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
客户忠誠度計劃
|
| | | | 2,524 | | | | | | 3,867 | | | | | | 10,921 | | |
預付卡和已發行代金券
|
| | | | 276 | | | | | | 350 | | | | | | 483 | | |
| | | | | 2,800 | | | | | | 4,217 | | | | | | 11,404 | | |
| | |
截至
12月31日 2021 |
| |
截至
12月31日 2022 |
| |
截至
12月31日 2023 |
| |||||||||
| | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
客户忠誠度計劃
|
| | | | 1,665 | | | | | | 2,004 | | | | | | 3,366 | | |
預付卡和已發行代金券
|
| | | | 448 | | | | | | 276 | | | | | | 350 | | |
| | | | | 2,113 | | | | | | 2,280 | | | | | | 3,716 | | |
| | |
截至2021年12月31日
|
| |||||||||||||||
| | |
客户
忠誠度 方案 |
| |
預付卡
併發布 代金券 |
| |
合計
|
| |||||||||
| | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
| | |
(Note i)
|
| |
(Note ii)
|
| | | | | | | ||||||
一年內
|
| | | | 2,054 | | | | | | 276 | | | | | | 2,330 | | |
一年以上但兩年內
|
| | | | 470 | | | | | | — | | | | | | 470 | | |
| | | | | 2,524 | | | | | | 276 | | | | | | 2,800 | | |
| | |
截至2022年12月31日
|
| |||||||||||||||
| | |
客户
忠誠度 方案 |
| |
預付卡
併發布 代金券 |
| |
合計
|
| |||||||||
| | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
| | |
(Note i)
|
| |
(Note ii)
|
| | | | | | | ||||||
一年內
|
| | | | 3,437 | | | | | | 350 | | | | | | 3,787 | | |
一年以上但兩年內
|
| | | | 383 | | | | | | — | | | | | | 383 | | |
兩年多的時間
|
| | | | 47 | | | | | | — | | | | | | 47 | | |
| | | | | 3,867 | | | | | | 350 | | | | | | 4,217 | | |
| | |
截至2023年12月31日
|
| |||||||||||||||
| | |
客户
忠誠度 方案 |
| |
預付卡
併發布 代金券 |
| |
合計
|
| |||||||||
| | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
| | |
(Note i)
|
| |
(Note ii)
|
| | | | | | | ||||||
一年內
|
| | | | 7,823 | | | | | | 483 | | | | | | 8,306 | | |
一年以上但兩年內
|
| | | | 3,019 | | | | | | — | | | | | | 3,019 | | |
兩年多的時間
|
| | | | 79 | | | | | | — | | | | | | 79 | | |
| | | | | 10,921 | | | | | | 483 | | | | | | 11,404 | | |
| | |
截至
12月31日 2021 |
| |
截至
12月31日 2022 |
| |
截至
12月31日 2023 |
| |||||||||
| | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
恢復準備(注i)
|
| | | | 8,937 | | | | | | 9,695 | | | | | | 9,406 | | |
提前終止租賃的撥備(注ii)
|
| | | | 515 | | | | | | 1,624 | | | | | | — | | |
| | | | | 9,452 | | | | | | 11,319 | | | | | | 9,406 | | |
減:預計一年內支付的金額
|
| | | | 515 | | | | | | 723 | | | | | | 1,607 | | |
非流動負債項下顯示的金額
|
| | | | 8,937 | | | | | | 10,596 | | | | | | 7,799 | | |
| | |
為
撥備
恢復 |
| |
為
撥備
提前終止 租賃的 個 |
| |
合計
|
| |||||||||
| | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
2021年1月1日
|
| | | | 7,900 | | | | | | — | | | | | | 7,900 | | |
當年撥備
|
| | | | 963 | | | | | | 515 | | | | | | 1,478 | | |
應計利息
|
| | | | 313 | | | | | | — | | | | | | 313 | | |
匯兑調整
|
| | | | (239) | | | | | | — | | | | | | (239) | | |
2021年12月31日
|
| | | | 8,937 | | | | | | 515 | | | | | | 9,452 | | |
當年撥備
|
| | | | 1,089 | | | | | | 1,686 | | | | | | 2,775 | | |
當年重新測量
|
| | | | (1,091) | | | | | | — | | | | | | (1,091) | | |
當年使用過
|
| | | | — | | | | | | (515) | | | | | | (515) | | |
應計利息
|
| | | | 285 | | | | | | — | | | | | | 285 | | |
匯兑調整
|
| | | | 475 | | | | | | (62) | | | | | | 413 | | |
2022年12月31日
|
| | | | 9,695 | | | | | | 1,624 | | | | | | 11,319 | | |
當年撥備
|
| | | | 357 | | | | | | — | | | | | | 357 | | |
| | |
為
撥備
恢復 |
| |
為
撥備
提前終止 租賃的 個 |
| |
合計
|
| |||||||||
| | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
當年使用過
|
| | | | (311) | | | | | | (1,624) | | | | | | (1,935) | | |
應計利息
|
| | | | 363 | | | | | | — | | | | | | 363 | | |
匯兑調整
|
| | | | (698) | | | | | | — | | | | | | (698) | | |
2023年12月31日
|
| | | | 9,406 | | | | | | — | | | | | | 9,406 | | |
|
| | |
股份數量
|
| |
顯示在
中
合併 財務 陳述 |
| ||||||
| | | | | | | | |
美元‘000
|
| |||
每股面值0.00005美元的普通股 | | | | | | | | | | | | | |
授權: | | | | | | | | | | | | | |
截至2022年5月6日(註冊日期)、2022年12月31日和2023年12月31日
|
| | | | 10,000,000,000 | | | | | | — | | |
已發放並已全額支付: | | | | | | | | | | | | | |
截至2022年1月1日
|
| | | | — | | | | | | — | | |
公司成立
|
| | | | 1 | | | | | | — | | |
股票發行
|
| | | | 557,399,998** | | | | | | 3 | | |
貸款資本化
|
| | | | 1 | | | | | | * | | |
向股份獎勵計劃信託發行普通股
|
| | | | 61,933,000 | | | | | | * | | |
截至2022年12月31日及2023年1月1日
|
| | | | 619,333,000 | | | | | | 3 | | |
截至2023年12月31日
|
| | | | 619,333,000 | | | | | | 3 | | |
| | | | | | | | | | | | | | |
非現金變更
|
| | | | | | | |||||||||||||||||||||
| | |
在
1月1日 2021 |
| |
融資
現金流 |
| |
利息
應計項目 |
| |
租賃
負債 已識別 |
| |
COVID-19
相關租金 讓步 |
| |
交換
差異 |
| |
在
12月31日 2021 |
| |||||||||||||||||||||
| | |
美元‘000
|
| |
美元‘000
(注) |
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||||||||||||||
銀行借款(注27)
|
| | | | 7,574 | | | | | | (3,392) | | | | | | — | | | | | | — | | | | | | — | | | | | | (383) | | | | | | 3,799 | | |
租賃負債(注26)
|
| | | | 235,927 | | | | | | (29,091) | | | | | | 9,111 | | | | | | 24,567 | | | | | | (2,576) | | | | | | 5,256 | | | | | | 243,194 | | |
銀行借款應付利息
|
| | | | — | | | | | | (153) | | | | | | 153 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
應付關聯方利息(注21)
|
| | | | 1,894 | | | | | | (10,255) | | | | | | 9,581 | | | | | | — | | | | | | — | | | | | | (1) | | | | | | 1,219 | | |
關聯方貸款(注21)
|
| | | | 364,247 | | | | | | 134,327 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | 498,575 | | |
| | | | | 609,642 | | | | | | 91,436 | | | | | | 18,845 | | | | | | 24,567 | | | | | | (2,576) | | | | | | 4,873 | | | | | | 746,787 | | |
| | | | | | | | | | | | | | |
非現金變更
|
| | | | | | | |||||||||||||||||||||||||||||||||||||||
| | |
在
1月1日 2022 |
| |
融資
現金流 |
| |
利息
應計項目 |
| |
租賃
負債 已識別 |
| |
處置
租賃 負債 |
| |
COVID-19
相關租金 讓步 |
| |
貸款
大寫 |
| |
交換
差異 |
| |
組
重組 |
| |
在
12月31日 2022 |
| ||||||||||||||||||||||||||||||
| | |
美元‘000
|
| |
美元‘000
(注) |
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
(Note 39) |
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| ||||||||||||||||||||||||||||||
銀行借款(注27)
|
| | | | 3,799 | | | | | | (2,927) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (276) | | | | | | — | | | | | | 596 | | |
租賃負債(注26)
|
| | | | 243,194 | | | | | | (36,112) | | | | | | 8,277 | | | | | | 64,176* | | | | | | (26,034) | | | | | | (1,006) | | | | | | — | | | | | | (10,792) | | | | | | — | | | | | | 241,703 | | |
應付銀行利息
借款 |
| | | | — | | | | | | (51) | | | | | | 51 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
應付關聯方利息(注21)
|
| | | | 1,219 | | | | | | (5,099) | | | | | | 3,880 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
關聯方貸款
(Note 21) |
| | | | 498,575 | | | | | | (11,373) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (471,336) | | | | | | — | | | | | | (15,866) | | | | | | — | | |
應付收購對價
致 控制的相關公司 控股股東 |
| | | | — | | | | | | (38,984) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 38,984 | | | | | | — | | |
| | | | | 746,787 | | | | | | (94,546) | | | | | | 12,208 | | | | | | 64,176 | | | | | | (26,034) | | | | | | (1,006) | | | | | | (471,336) | | | | | | (11,068) | | | | | | 23,118 | | | | | | 242,299 | | |
| | | | | | | | | | | | | | |
非現金變更
|
| | | | | | | |||||||||||||||||||||||||||
| | |
在
1月1日 2023 |
| |
融資
現金流 |
| |
利息
應計項目 |
| |
租賃
負債 已識別 |
| |
處理
租賃負債 |
| |
其他租賃
讓步 |
| |
交換
差異 |
| |
在
12月31日 2023 |
| ||||||||||||||||||||||||
| | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| ||||||||||||||||||||||||
銀行借款(注27)
|
| | | | 596 | | | | | | (562) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (34) | | | | | | — | | |
租賃負債(注26)
|
| | | | 241,703 | | | | | | (43,425) | | | | | | 8,088 | | | | | | 22,687 | | | | | | (27,181) | | | | | | (596) | | | | | | 1,669 | | | | | | 202,945 | | |
| | | | | 242,299 | | | | | | (43,987) | | | | | | 8,088 | | | | | | 22,687 | | | | | | (27,181) | | | | | | (596) | | | | | | 1,635 | | | | | | 202,945 | | |
| | |
截至
12月31日 2021 |
| |
截至
12月31日 2022 |
| |
截至
12月31日 2023 |
| |||||||||
| | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
金融資產 | | | | | | | | | | | | | | | | | | | |
按攤銷成本計算的金融資產
|
| | | | 155,798 | | | | | | 131,523 | | | | | | 198,262 | | |
FVTPL的金融資產
|
| | | | 36,074 | | | | | | 14 | | | | | | — | | |
財務負債 | | | | | | | | | | | | | | | | | | | |
攤銷成本的財務負債
|
| | | | 550,592 | | | | | | 59,620 | | | | | | 60,732 | | |
| | |
資產
|
| |||||||||||||||
| | |
截至
12月31日 2021 |
| |
截至
12月31日 2022 |
| |
截至
12月31日 2023 |
| |||||||||
| | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
貨幣資產 | | | | | | | | | | | | | | | | | | | |
以人民幣計價的 - (“人民幣”)
|
| | | | 5 | | | | | | 1 | | | | | | 33 | | |
–
|
| | | | 460 | | | | | | 137 | | | | | | 92 | | |
–
|
| | | | 8,872 | | | | | | 19,933 | | | | | | 41,914 | | |
–
|
| | | | 96 | | | | | | 512 | | | | | | — | | |
–
|
| | | | 460 | | | | | | — | | | | | | — | | |
| | |
負債
|
| |||||||||||||||
| | |
截至
12月31日 2021 |
| |
截至
12月31日 2022 |
| |
截至
12月31日 2023 |
| |||||||||
| | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
貨幣負債 | | | | | | | | | | | | | | | | | | | |
–
|
| | | | 1,075 | | | | | | 978 | | | | | | 4,324 | | |
–
|
| | | | — | | | | | | 244 | | | | | | 441 | | |
–
|
| | | | — | | | | | | 1,633 | | | | | | 7,925 | | |
以港幣計價的 -
|
| | | | — | | | | | | 23 | | | | | | 13 | | |
以歐元計價的 -
|
| | | | — | | | | | | 104 | | | | | | 2,163 | | |
| | |
截至
12月31日 2021 |
| |
截至
12月31日 2022 |
| |
截至
12月31日 2023 |
| |||||||||
| | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
盈虧 | | | | | | | | | | | | | | | | | | | |
- CNY影響
|
| | | | (81) | | | | | | (98) | | | | | | (429) | | |
- sgd影響
|
| | | | 38 | | | | | | (11) | | | | | | (35) | | |
- 對美元的影響
|
| | | | 2,793 | | | | | | 1,830 | | | | | | 3,399 | | |
- HKD Impact
|
| | | | 8 | | | | | | 49 | | | | | | (1) | | |
- 歐元影響
|
| | | | 38 | | | | | | (10) | | | | | | (216) | | |
| | |
加權
平均 興趣 費率 |
| |
按需
或在 內 2個半月 |
| |
超過
2個半月 但在 內 1年 |
| |
超過
1年 但 在 內 兩年 |
| |
超過
兩年 |
| |
合計
未打折 現金流 |
| |
攜帶
金額 |
| |||||||||||||||||||||
| | | | | | | | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| ||||||||||||||||||
截至2021年12月31日 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
財務負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
貿易應付款
|
| | | | — | | | | | | 26,549 | | | | | | — | | | | | | — | | | | | | — | | | | | | 26,549 | | | | | | 26,549 | | |
其他應付款
|
| | | | — | | | | | | 19,682 | | | | | | — | | | | | | — | | | | | | — | | | | | | 19,682 | | | | | | 19,682 | | |
銀行借款
|
| | | | 0.99% | | | | | | 19 | | | | | | 3,101 | | | | | | 87 | | | | | | 644 | | | | | | 3,851 | | | | | | 3,799 | | |
應付關聯方金額
|
| | | | 1.96% | | | | | | 457,921 | | | | | | 46,346 | | | | | | — | | | | | | — | | | | | | 504,267 | | | | | | 500,562 | | |
合計
|
| | | | | | | | | | 504,171 | | | | | | 49,447 | | | | | | 87 | | | | | | 644 | | | | | | 554,349 | | | | | | 550,592 | | |
租賃負債
|
| | | | 3.60% | | | | | | 6,422 | | | | | | 33,249 | | | | | | 37,123 | | | | | | 227,877 | | | | | | 304,671 | | | | | | 243,194 | | |
截至2022年12月31日 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
財務負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
貿易應付款
|
| | | | — | | | | | | 32,313 | | | | | | — | | | | | | — | | | | | | — | | | | | | 32,313 | | | | | | 32,313 | | |
其他應付款
|
| | | | — | | | | | | 25,935 | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,935 | | | | | | 25,935 | | |
銀行借款
|
| | | | 0.97% | | | | | | 13 | | | | | | 63 | | | | | | 95 | | | | | | 507 | | | | | | 678 | | | | | | 596 | | |
應付關聯方金額
|
| | | | — | | | | | | 776 | | | | | | — | | | | | | — | | | | | | — | | | | | | 776 | | | | | | 776 | | |
合計
|
| | | | | | | | | | 59,037 | | | | | | 63 | | | | | | 95 | | | | | | 507 | | | | | | 59,702 | | | | | | 59,620 | | |
租賃負債
|
| | | | 3.92% | | | | | | 7,383 | | | | | | 36,915 | | | | | | 42,285 | | | | | | 221,715 | | | | | | 308,298 | | | | | | 241,703 | | |
截至2023年12月31日 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
財務負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
貿易應付款
|
| | | | — | | | | | | 34,375 | | | | | | — | | | | | | — | | | | | | — | | | | | | 34,375 | | | | | | 34,375 | | |
其他應付款
|
| | | | — | | | | | | 25,515 | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,515 | | | | | | 25,515 | | |
應付關聯方金額
|
| | | | — | | | | | | 842 | | | | | | — | | | | | | — | | | | | | — | | | | | | 842 | | | | | | 842 | | |
合計
|
| | | | | | | | | | 60,732 | | | | | | — | | | | | | — | | | | | | — | | | | | | 60,732 | | | | | | 60,732 | | |
租賃負債
|
| | | | 5.20% | | | | | | 7,764 | | | | | | 35,483 | | | | | | 39,266 | | | | | | 182,402 | | | | | | 264,915 | | | | | | 202,945 | | |
金融資產
|
| |
截至
的公允價值
12月31日 |
| |
公允價值
層次結構 |
| |
估值
技巧(S) |
| |
重大不可觀察輸入(S)
|
| |||||||||||||||
|
2021
|
| |
2022
|
| |
2023
|
| ||||||||||||||||||||
|
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| ||||||||||||||||||||
私募基金投資
|
| | | | 36,074 | | | | | | 14 | | | | | | — | | | |
3級
|
| |
基於資產的
接近 |
| |
基礎投資的淨值,
按相關費用調整。 |
|
| | |
私募基金
投資 |
| |||
| | |
千美元
(Note 22) |
| |||
2021年1月1日
|
| | | | — | | |
購買
|
| | | | 144,932 | | |
贖回
|
| | | | (110,000) | | |
淨收益(注9)
|
| | | | 422 | | |
匯兑調整
|
| | | | 720 | | |
2021年12月31日
|
| | | | 36,074 | | |
贖回
|
| | | | (36,159) | | |
淨收益(注9)
|
| | | | 195 | | |
匯兑調整
|
| | | | (96) | | |
2022年12月31日
|
| | | | 14 | | |
購買
|
| | | | 97,250 | | |
贖回
|
| | | | (98,816) | | |
淨收益(注9)
|
| | | | 1,552 | | |
2023年12月31日
|
| | | | — | | |
關係
|
| |
交易性質
|
| |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | | | | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
控股股東控制的關聯公司
|
| |
購買調味品
產品和即時 火鍋產品 |
| | | | 8,582 | | | | | | 12,057 | | | | | | 13,712 | | |
控股股東控制的關聯公司
|
| |
利息支出
|
| | | | 9,581 | | | | | | 3,829 | | | | | | — | | |
控股股東控制的關聯公司
|
| |
辦公費用費用
|
| | | | 261 | | | | | | 245 | | | | | | — | | |
關係
|
| |
交易性質
|
| |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | | | | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
控制方控制的關聯公司
股東 |
| |
利息收入
|
| | | | 689 | | | | | | 224 | | | | | | — | | |
關係
|
| |
交易性質
|
| |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | | | | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
控股股東控制的關聯公司
|
| |
出售子公司
|
| | | | — | | | | | | — | | | | | | 605 | | |
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
短期員工福利
|
| | | | 1,098 | | | | | | 1,611 | | | | | | 2,968 | | |
退休福利計劃繳費
|
| | | | 4 | | | | | | 10 | | | | | | 74 | | |
| | | | | 1,102 | | | | | | 1,621 | | | | | | 3,042 | | |
| | |
2022
|
| |||
| | |
美元‘000
|
| |||
現金
|
| | | | 3,040 | | |
| | |
美元‘000
|
| |||
流動資產 | | | | | | | |
庫存
|
| | | | 50 | | |
貿易及其他應收賬款和預付款
|
| | | | 37 | | |
銀行餘額和現金
|
| | | | 138 | | |
非流動資產 | | | | | | | |
財產、廠房和設備
|
| | | | 1,701 | | |
使用權資產
|
| | | | 5,064 | | |
無形資產
|
| | | | 1,600 | | |
存款
|
| | | | 30 | | |
流動負債 | | | | | | | |
貿易應付款
|
| | | | (384) | | |
其他應付款
|
| | | | (334) | | |
非流動負債 | | | | | | | |
租賃負債
|
| | | | (5,064) | | |
遞延納税義務
|
| | | | (440) | | |
| | | | | 2,398 | | |
| | |
美元‘000
|
| |||
已轉移對價
|
| | | | 3,040 | | |
新增:非控股權益
|
| | | | 480 | | |
減去:已確認的取得淨資產金額
|
| | | | (2,398) | | |
| | | | | 1,122 | | |
| | |
2022
|
| |||
| | |
美元‘000
|
| |||
以現金支付對價
|
| | | | 3,040 | | |
減去:銀行餘額和現金
|
| | | | (138) | | |
| | | | | 2,902 | | |
子公司名稱
|
| |
位置
成立/ 設立 和主 代替 業務 |
| |
已發放並已全額支付
普通股本/ 註冊資本 |
| |
所有權權益比例和
公司截至 持有的投票權 |
| |
主體
活動 |
| ||||||
|
12月31日
2021 |
| |
12月31日
2022 |
| |
12月31日
2023 |
| |||||||||||
| | | | | | | | |
%
|
| |
%
|
| |
%
|
| | | |
新加坡超級嗨餐飲私人有限公司。 | | |
新加坡
|
| |
普通股本
新加坡元10,117,416 |
| |
100%
|
| |
100%
|
| |
100%
|
| |
投資
持有 |
|
海底撈國際金庫私人有限公司。 | | |
新加坡
|
| |
普通股本
1,000,000新加坡元 |
| |
100%
|
| |
100%
|
| |
100%
|
| |
財務
管理 |
|
新加坡啤酒廠私人有限公司。 | | |
新加坡
|
| |
普通股本
3,000,000新加坡元 |
| |
100%
|
| |
100%
|
| |
100%
|
| |
餐廳
操作 |
|
新加坡海迪老餐飲私人。有限公司。 | | |
新加坡
|
| |
普通股本
3,000,000新加坡元 |
| |
100%
|
| |
100%
|
| |
100%
|
| |
餐廳
操作 |
|
HDLManagement美國公司 | | |
美國
|
| |
普通股本
5,970,005美元 |
| |
100%
|
| |
100%
|
| |
100%
|
| |
管理
諮詢 |
|
海底撈餐飲(美國)Inc. | | |
美國
|
| |
普通股本
10,000美元 |
| |
100%
|
| |
100%
|
| |
100%
|
| |
餐廳
操作 |
|
海底撈餐廳加州公司 | | |
美國
|
| |
普通股本
2,000,000美元 |
| |
100%
|
| |
100%
|
| |
100%
|
| |
餐廳
操作 |
|
海底撈餐飲集團公司 | | |
美國
|
| |
普通股本
10,000美元 |
| |
100%
|
| |
100%
|
| |
100%
|
| |
餐廳
操作 |
|
海底撈火鍋產業公司 | | |
美國
|
| |
普通股本
500,000美元 |
| |
100%
|
| |
100%
|
| |
100%
|
| |
餐廳
操作 |
|
高級火鍋公司 | | |
美國
|
| |
普通股本
500,000美元 |
| |
100%
|
| |
100%
|
| |
100%
|
| |
餐廳運營
|
|
海底撈火鍋世紀城公司 | | |
美國
|
| |
普通股本
500,000美元 |
| |
100%
|
| |
100%
|
| |
100%
|
| |
餐廳運營
|
|
海底撈火鍋弗裏蒙特公司 | | |
美國
|
| |
普通股本
500,000美元 |
| |
100%
|
| |
100%
|
| |
100%
|
| |
餐廳運營
|
|
子公司名稱
|
| |
位置
成立/ 設立 和主 代替 業務 |
| |
已發放並已全額支付
普通股本/ 註冊資本 |
| |
所有權權益比例和
公司截至 持有的投票權 |
| |
主體
活動 |
| ||||||
|
12月31日
2021 |
| |
12月31日
2022 |
| |
12月31日
2023 |
| |||||||||||
| | | | | | | | |
%
|
| |
%
|
| |
%
|
| | | |
海底撈火鍋西雅圖公司 | | |
美國
|
| |
普通股本
500,000美元 |
| |
100%
|
| |
100%
|
| |
100%
|
| |
餐廳運營
|
|
海底撈火鍋貝爾維尤公司 | | |
美國
|
| |
普通股本
500,000美元 |
| |
100%
|
| |
100%
|
| |
100%
|
| |
餐廳運營
|
|
海底撈火鍋休斯頓公司 | | |
美國
|
| |
普通股本
150,000美元 |
| |
100%
|
| |
100%
|
| |
100%
|
| |
餐廳運營
|
|
海底撈火鍋芝加哥公司 | | |
美國
|
| |
普通股本
150,000美元 |
| |
100%
|
| |
100%
|
| |
100%
|
| |
餐廳運營
|
|
海底撈火鍋波士頓公司 | | |
美國
|
| |
普通股本
150,000美元 |
| |
100%
|
| |
100%
|
| |
100%
|
| |
餐廳運營
|
|
海底撈火鍋達拉斯公司 | | |
美國
|
| |
普通股本
500,000美元 |
| |
100%
|
| |
100%
|
| |
100%
|
| |
餐廳運營
|
|
海底撈火鍋澤西市公司 | | |
美國
|
| |
普通股本
500,000美元 |
| |
100%
|
| |
100%
|
| |
100%
|
| |
餐廳運營
|
|
海底撈火鍋戴利城公司 | | |
美國
|
| |
普通股本
500,000美元 |
| |
100%
|
| |
100%
|
| |
100%
|
| |
餐廳運營
|
|
海底撈火鍋聖地亞哥公司 | | |
美國
|
| |
普通股本
500,000美元
|
| |
100%
|
| |
100%
|
| |
100%
|
| |
餐廳
操作 |
|
海底撈火鍋拉斯維加斯公司 | | |
美國
|
| |
普通股本
500,000美元
|
| |
100%
|
| |
100%
|
| |
100%
|
| |
餐廳
操作 |
|
海底撈火鍋亞利桑那公司 | | |
美國
|
| |
普通股本500,000美元
|
| |
不適用
|
| |
不適用
|
| |
100%
|
| |
餐廳
操作 |
|
海底撈日本公司,有限公司。 | | |
日本
|
| |
普通股本
50,000,000日元
|
| |
100%
|
| |
100%
|
| |
100%
|
| |
餐廳
操作 |
|
海底撈韓國公司,有限公司。 | | |
韓國
|
| |
普通股本
KRW 6,285,740,000
|
| |
100%
|
| |
100%
|
| |
100%
|
| |
餐廳
操作 |
|
海迪老悉尼專有有限公司 | | |
澳大利亞
|
| |
普通股本
澳元(“澳元”)3,500,001
|
| |
100%
|
| |
100%
|
| |
100%
|
| |
餐廳
操作 |
|
海迪老墨爾本自營有限公司 | | |
澳大利亞
|
| |
普通股本
AUD1
|
| |
100%
|
| |
100%
|
| |
100%
|
| |
餐廳
操作 |
|
英國海底撈私人有限公司。 | | |
英國
|
| |
普通股本
大英鎊50萬英鎊
|
| |
100%
|
| |
100%
|
| |
100%
|
| |
餐廳
操作 |
|
海迪老加拿大餐飲集團有限公司 | | |
加拿大
|
| |
普通股本
加元17,000,100
|
| |
100%
|
| |
100%
|
| |
100%
|
| |
餐廳
操作 |
|
海迪老馬來西亞有限公司Bhd. | | |
馬來西亞
|
| |
普通股本
馬來西亞林吉特(“馬幣”)6,000,000
|
| |
100%
|
| |
100%
|
| |
100%
|
| |
餐廳
操作 |
|
Jomamigo Ding Malaysia Sdn. Bhd. | | |
馬來西亞
|
| |
普通股本
6,000,000馬幣
|
| |
100%
|
| |
100%
|
| |
100%
|
| |
餐廳
操作 |
|
海底撈國際食品服務馬來西亞私人有限公司 | | |
馬來西亞
|
| |
普通股本
6,000,000馬幣
|
| |
100%
|
| |
100%
|
| |
100%
|
| |
餐廳
操作 |
|
子公司名稱
|
| |
位置
成立/ 設立 和主 代替 業務 |
| |
已發放並已全額支付
普通股本/ 註冊資本 |
| |
所有權權益比例和
公司截至 持有的投票權 |
| |
主體
活動 |
| ||||||
|
12月31日
2021 |
| |
12月31日
2022 |
| |
12月31日
2023 |
| |||||||||||
| | | | | | | | |
%
|
| |
%
|
| |
%
|
| | | |
HIRICE Restaurant Malaysia Sdn. Bhd. | | |
馬來西亞
|
| |
普通股本
MYR1
|
| |
不適用
|
| |
不適用
|
| |
100%
|
| |
餐廳
操作 |
|
海迪老越南公司,有限公司。 | | |
越南
|
| |
普通股本
1,000,000美元
|
| |
100%
|
| |
100%
|
| |
100%
|
| |
餐廳
操作 |
|
PT海底撈印度尼西亞餐廳 | | |
印度尼西亞
|
| |
普通股本
印度尼西亞盾(“印尼盾”)10,000,00,000
|
| |
100%
|
| |
100%
|
| |
100%
|
| |
餐廳
操作 |
|
PT Hiseries印度尼西亞餐廳 | | |
印度尼西亞
|
| |
普通股股本印尼盾10,000,000,000
|
| |
不適用
|
| |
不適用
|
| |
100%
|
| |
餐廳
操作 |
|
海迪老專有(泰國)有限公司(注i) | | |
泰國
|
| |
註冊資本
泰銖122,448,980
|
| |
49%
|
| |
98.97%
|
| |
98.97%
|
| |
餐廳
操作 |
|
海迪老西班牙,SLU | | |
西班牙
|
| |
普通股本
3,000歐元
|
| |
100%
|
| |
100%
|
| |
100%
|
| |
餐廳
操作 |
|
海底撈新西蘭有限公司 | | |
新西蘭
|
| |
普通股本
新西蘭元72萬
|
| |
100%
|
| |
100%
|
| |
100%
|
| |
餐廳
操作 |
|
海迪老(瑞士)有限公司 | | |
瑞士
|
| |
普通股本
瑞士法郎100,000
|
| |
100%
|
| |
100%
|
| |
100%
|
| |
餐廳
操作 |
|
海迪老撾德國有限公司 | | |
德國
|
| |
普通股本
250,000歐元
|
| |
100%
|
| |
100%
|
| |
100%
|
| |
餐廳
操作 |
|
新超嗨(Xi)管理諮詢有限公司有限公司。 | | |
中華人民共和國
|
| |
註冊股本
4,000,000美元
|
| |
不適用
|
| |
100%
|
| |
100%
|
| |
管理
諮詢 |
|
海迪老阿聯酋餐廳LLC | | |
阿拉伯聯合酋長國
|
| |
註冊資本阿拉伯聯合酋長國迪拉姆30萬
|
| |
不適用
|
| |
100%
|
| |
100%
|
| |
餐廳
操作 |
|
海迪勞菲律賓餐飲公司
|
| |
菲律賓
|
| |
註冊資本菲律賓比索25,000,000
|
| |
不適用
|
| |
100%
|
| |
100%
|
| |
餐廳
操作 |
|
HN & T(注ii) | | |
美國
|
| |
註冊資本
不適用
|
| |
不適用
|
| |
80%
|
| |
80%
|
| |
餐廳
操作 |
|
昊現在食品公司 | | |
美國
|
| |
普通股本
1,000,000美元
|
| |
不適用
|
| |
不適用
|
| |
80%
|
| |
餐廳
操作 |
|
海迪老火鍋(柬埔寨)有限公司。有限公司 | | |
柬埔寨
|
| |
註冊資本
柬埔寨瑞爾200,000,000
|
| |
不適用
|
| |
不適用
|
| |
100%
|
| |
餐廳
操作 |
|
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
購置已簽訂合同但未在合併財務報表中計入的財產、廠房和設備的資本支出
|
| | | | 20,282 | | | | | | 9,529 | | | | | | 6,650 | | |
| | |
2023
|
| |||
| | |
美元‘000
|
| |||
非流動資產 | | | | | | | |
財產、廠房和設備
|
| | | | 13,840 | | |
無形資產
|
| | | | 9 | | |
押金
|
| | | | 29 | | |
流動資產 | | | | | | | |
貿易及其他應收賬款和預付款
|
| | | | 4,681 | | |
流動負債
|
| | | | | | |
貿易應付款
|
| | | | (3) | | |
其他應付款
|
| | | | (562) | | |
處置淨資產
|
| | | | 17,994 | | |
出售時收到的對價和產生的現金淨流入 | | | | | | | |
現金
|
| | | | 17,389 | | |
處置虧損 | | | | | | | |
收到考慮意見
|
| | | | 17,389 | | |
取消確認的淨資產
|
| | | | (17,994) | | |
處置虧損
|
| | | | 605 | | |
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
新加坡
|
| | | | 93,155 | | | | | | 143,183 | | | | | | 158,887 | | |
美利堅合眾國
|
| | | | 56,526 | | | | | | 89,834 | | | | | | 103,524 | | |
馬來西亞
|
| | | | * | | | | | | 60,323 | | | | | | 81,163 | | |
越南
|
| | | | * | | | | | | 75,375 | | | | | | 77,951 | | |
其他*
|
| | | | 162,692 | | | | | | 189,510 | | | | | | 264,837 | | |
合計
|
| | | | 312,373 | | | | | | 558,225 | | | | | | 686,362 | | |
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
新加坡
|
| | | | 55,334 | | | | | | 76,081 | | | | | | 60,589 | | |
美利堅合眾國
|
| | | | 94,549 | | | | | | 74,789 | | | | | | 63,924 | | |
澳大利亞
|
| | | | ^ | | | | | | 46,779 | | | | | | 46,668 | | |
其他^
|
| | | | 247,490 | | | | | | 204,137 | | | | | | 165,586 | | |
合計
|
| | | | 397,373 | | | | | | 401,786 | | | | | | 336,767 | | |
採購員
|
| |
簽發日期
|
| |
標題/證券數量
|
| |
考慮因素
|
|
夏洛特·克洛特 | | |
2022年5月6日
|
| |
一份普通股
|
| |
0.000005美元
|
|
新派有限公司 | | |
2022年6月1日
|
| |
兩股普通股
|
| |
貸款資本化
471,336,000美元和 現金注入 23,144,000美元 |
|
Super Hi Ltd.(“ESOP平臺I”) | | |
2022年12月12日
|
| |
43,353,100股普通股
|
| |
每股0.000005美元
|
|
Super Hi International Ltd.(“ESOP平臺II”) | | |
2022年12月12日
|
| |
18,579,900股普通股
|
| |
每股0.000005美元
|
|
新派有限公司 | | |
2022年12月12日
|
| |
557,399,997股普通股
|
| |
每股0.000005美元
|
|
某些董事、高級管理人員、員工、顧問和其他根據股份獎勵計劃授予的獎項獲得者 | | |
2022年12月12日
|
| |
獲得普通獎項
來自ESOP的股份 平臺I和員工持股計劃 平臺二 |
| |
不適用
|
|
|
展品
編號 |
| |
文檔説明
|
|
| 1.1 | | |
承保協議格式
|
|
| 3.1* | | |
註冊人現行有效的公司章程大綱和章程
|
|
| 4.1 | | |
註冊人美國存託憑證樣本(附於附件4.3)
|
|
| 4.2* | | |
普通股註冊人證書範本
|
|
| 4.3 | | |
根據其發行的美國存托股份的登記人、存託人、持有人和實益所有人之間的存託協議格式
|
|
| 5.1 | | |
Conyers Dill&Pearman對正在登記的普通股有效性的意見
|
|
| 8.1 | | |
科尼爾斯·迪爾和皮爾曼對開曼羣島某些税務問題的意見(見附件5.1)
|
|
| 8.2 | | |
德魯-納皮爾有限責任公司對新加坡某些税務問題的意見
|
|
| 10.1* | | |
超高國際控股有限公司股票獎勵計劃
|
|
| 10.2* | | |
註冊人與其每一位董事和高管之間的賠償協議格式
|
|
| 10.3* | | |
註冊人與其高級管理人員之間的僱傭協議格式
|
|
| 10.4* | | |
海蒂老撾控股有限公司於2022年2月9日簽訂的股份出售協議。和新加坡超級Hi餐飲有限公司。海底撈股份有限公司是我公司的全資子公司,據此將海底撈有限公司在馬來西亞的業務全部轉讓給我公司。
|
|
| 10.5* | | |
海蒂老撾控股私人有限公司於2022年6月2日簽訂的股份購買協議。和新加坡超級Hi餐飲有限公司。據此,將海底撈株式會社在日本的所有業務轉讓給我公司。
|
|
| 10.6* | | |
海蒂老撾控股私人有限公司於2022年2月28日簽署的出資協議。有限公司和高密度脂蛋白管理美國公司,據此海蒂老控股有限公司。有限公司將其在全美17家運營公司的100%所有權權益貢獻給了HDLManagement USA Corporation
|
|
| 10.7* | | |
海蒂老撾控股有限公司於2022年2月28日簽署的股份轉讓協議。有限公司、Newpai有限公司和新加坡超級Hi餐飲有限公司。據此,HDLManagement USA Corporation成為我公司的全資子公司。
|
|
| 10.8* | | |
註冊人與四川海底撈餐飲有限公司簽訂的《商標許可協議》英譯本,日期為2022年12月12日。
|
|
| 10.9* | | |
註冊人與北京曙雲東方裝飾工程有限公司簽訂的《總裝飾工程管理服務協議》英文譯本,日期為2022年12月12日。
|
|
| 10.10* | | |
註冊人與益海國際控股有限公司之間於2022年12月12日簽署的《主購買協議》的英文譯本。
|
|
| 10.11* | | |
《總裝飾項目管理服務協議》的英文譯本,日期為2023年10月17日,由註冊人和一志華(新加坡)有限公司簽署。Pte.LTD
|
|
| 10.12* | | |
(Br)註冊人與一知華(新加坡)公司簽訂的《工程、採購和建築服務翻修框架協議》的英文譯本,日期為2023年10月17日。Pte.LTD
|
|
|
展品
編號 |
| |
文檔説明
|
|
| 10.13* | | |
註冊人與富途信託有限公司,作為超重國際控股有限公司的受託人,於2022年12月12日修訂及重新簽署的信託契約。股票獎勵計劃信託I
|
|
| 10.14* | | |
註冊人與富途信託有限公司之間的信託契約,日期為2022年12月8日,為超重國際控股有限公司的受託人。股票獎勵計劃信託II
|
|
| 21.1* | | |
註冊人的主要子公司
|
|
| 23.1 | | |
獨立註冊會計師事務所 德勤律師事務所同意
|
|
| 23.2 | | |
Conyers Dill&Pearman同意(見附件5.1)
|
|
| 23.3 | | |
德魯-納皮爾有限責任公司同意(見附件8.2)
|
|
| 23.4 | | |
Bizlink律師的同意(包含在附件99.2中)
|
|
| 23.5 | | |
Lee Hishamuddin Allen&GledHill同意(包含在附件99.3中)
|
|
| 24.1* | | |
授權書(包括在簽名頁上)
|
|
| 99.1* | | |
註冊人的商業行為和道德準則
|
|
| 99.2 | | |
Bizlink律師對某些越南法律事務的意見
|
|
| 99.3 | | |
Lee Hishammuddin Allen & Gledhill對某些馬來西亞法律事務的意見
|
|
| 99.4* | | |
Frost&Sullivan同意
|
|
| 107 | | |
備案費表
|
|
|
簽名
|
| |
標題
|
|
|
/s/萍淑
萍淑
|
| |
董事兼董事長
|
|
|
*
餘Li
|
| |
董事和首席執行官
(首席執行官) |
|
|
*
王金平
|
| |
董事兼首席運營官
|
|
|
*
Li劉
|
| |
董事
|
|
|
*
Anthony Kang Uei Tan
|
| |
獨立董事
|
|
|
*
走運先生
|
| |
獨立董事
|
|
|
*
Jown Jing Vincent Lien
|
| |
獨立董事
|
|
|
/s/叢屈
叢曲
|
| |
財務總監兼董事會祕書
(首席財務會計官) |
|
|
*發件人:
/s/叢屈
姓名:叢曲
事實律師 |
| | | |