| | |
每股
|
| |
總計
|
| ||||||
公開發行價
|
| | | $ | 19.50 | | | | | $ | 234,000,000 | | |
承保折扣和佣金(1)
|
| | | $ | 0.82875 | | | | | $ | 9,945,000 | | |
扣除費用前的收益給我們
|
| | | $ | 18.67125 | | | | | $ | 224,055,000 | | |
| 巴克萊 | | | | | | | | | | | |
美國銀行證券
|
|
|
摩根士丹利
|
| | | | 高盛有限責任公司 | | |||||||
|
沃爾夫|野村 聯盟
|
| |
威廉·布萊爾
|
| |
貝爾德
|
| |
KeyBanc資本市場
|
| |
Truist證券
|
|
|
招股説明書摘要
|
| | | | 1 | | |
|
風險因素
|
| | | | 23 | | |
|
有關前瞻性陳述的告誡説明
|
| | | | 44 | | |
|
使用收益
|
| | | | 46 | | |
|
普通股市場價格和股息政策
|
| | | | 47 | | |
|
大寫
|
| | | | 48 | | |
|
管理層對財務狀況和經營成果的討論和分析
|
| | | | 49 | | |
|
業務
|
| | | | 75 | | |
|
管理
|
| | | | 97 | | |
|
高管薪酬
|
| | | | 105 | | |
|
某些關係和關聯方交易
|
| | | | 116 | | |
|
主要股東
|
| | | | 121 | | |
|
股本説明
|
| | | | 123 | | |
|
有資格未來出售的股票
|
| | | | 131 | | |
|
重要的美國聯邦所得税考慮因素
|
| | | | 133 | | |
|
承銷
|
| | | | 137 | | |
|
法律事務
|
| | | | 144 | | |
|
獨立註冊會計師事務所的變更
|
| | | | 144 | | |
|
專家
|
| | | | 144 | | |
|
您可以在哪裏找到更多信息
|
| | | | 144 | | |
|
合併財務報表索引
|
| | | | F-1 | | |
(單位:百萬)
|
| |
截止的財政年度
|
| |||||||||||||||
|
2021年12月31日
(估計最低) |
| |
2021年12月31日
(估計最高) |
| |
2020年12月31日
(實際) |
| |||||||||||
淨銷售額
|
| | | $ | 623 | | | | | $ | 631 | | | | | $ | 403.4 | | |
毛利
|
| | | | 199 | | | | | | 204 | | | | | | 142.8 | | |
(單位:百萬)
|
| |
2021年12月31日
(估計最低) |
| |
2021年12月31日
(估計最高) |
| |
2020年12月31日
(實際) |
| |||||||||
現金和現金等價物
|
| | | $ | 43 | | | | | $ | 45 | | | | | $ | 59.3 | | |
| | |
前身
|
| | |
繼任者(1)
|
| ||||||||||||||||||||||||||||||||||||||||||
|
截至2013年12月31日的年度
|
| |
期間為
1月1日 2018 至 12月18日 |
| | |
期間為
12月19日, 2018 至 12月31日 |
| |
截至2013年12月31日的年度
|
| |
三個會計季度結束,
|
| |||||||||||||||||||||||||||||||||||
|
2016
(未經審計) |
| |
2017
(未經審計) |
| |
2018
(未經審計) |
| | |
2018
(未經審計) |
| |
2019(2)
|
| |
2020(2)
|
| |
9月26日,
2020 |
| |
10月2日,
2021 |
| ||||||||||||||||||||||||||
淨銷售額
|
| | | $ | 247,496 | | | | | $ | 265,247 | | | | | $ | 285,838 | | | | | | $ | 1,374 | | | | | $ | 317,975 | | | | | $ | 403,389 | | | | | $ | 291,468 | | | | | $ | 491,592 | | |
銷售成本
|
| | | | 168,021 | | | | | | 178,761 | | | | | | 190,834 | | | | | | | 2,881 | | | | | | 219,819 | | | | | | 260,616 | | | | | | 186,699 | | | | | | 329,805 | | |
毛利
|
| | | | 79,475 | | | | | | 86,486 | | | | | | 95,004 | | | | | | | (1,507) | | | | | | 98,156 | | | | | | 142,773 | | | | | | 104,769 | | | | | | 161,787 | | |
銷售、一般和管理費用
|
| | | | 47,268 | | | | | | 43,931 | | | | | | 67,466 | | | | | | | 2,689 | | | | | | 57,388 | | | | | | 85,527 | | | | | | 50,888 | | | | | | 170,532 | | |
攤銷
|
| | | | 8,990 | | | | | | 8,288 | | | | | | 7,992 | | | | | | | 1,068 | | | | | | 15,643 | | | | | | 17,347 | | | | | | 12,173 | | | | | | 16,560 | | |
經營收入(損失)
|
| | | | 23,217 | | | | | | 34,267 | | | | | | 19,546 | | | | | | | (5,264) | | | | | | 25,125 | | | | | | 39,899 | | | | | | 41,708 | | | | | | (25,305) | | |
其他費用(收入):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
利息支出
|
| | | | 14,550 | | | | | | 14,143 | | | | | | 11,116 | | | | | | | 664 | | | | | | 22,639 | | | | | | 18,251 | | | | | | 13,633 | | | | | | 20,843 | | |
其他費用(收入),淨額
|
| | | | 47 | | | | | | (1,596) | | | | | | 2,312 | | | | | | | 85 | | | | | | (300) | | | | | | (1,111) | | | | | | 1,121 | | | | | | (3,877) | | |
其他費用(收入)總額,淨額
|
| | | | 14,597 | | | | | | 12,547 | | | | | | 13,428 | | | | | | | 749 | | | | | | 22,339 | | | | | | 17,140 | | | | | | 14,754 | | | | | | 16,956 | | |
權益法投資收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,808 | | |
所得税前收入(虧損)
|
| | | | 8,620 | | | | | | 21,720 | | | | | | 6,118 | | | | | | | (6,013) | | | | | | 2,786 | | | | | | 22,759 | | | | | | 26,954 | | | | | | (40,453) | | |
所得税(福利)費用
|
| | | | 5,720 | | | | | | (13,516) | | | | | | 4,229 | | | | | | | (981) | | | | | | (4,671) | | | | | | 6,776 | | | | | | 8,251 | | | | | | 15,908 | | |
淨收益(虧損)
|
| | | $ | 2,900 | | | | | $ | 35,236 | | | | | $ | 1,889 | | | | | | $ | (5,032) | | | | | $ | 7,457 | | | | | $ | 15,983 | | | | | $ | 18,703 | | | | | $ | (56,361) | | |
| | |
前身
|
| | |
繼任者(1)
|
| |||||||||||||||||||||||||||||||||
|
年終了
12月31日 |
| |
期間為
1月1日 2018 至 12月18日 |
| | |
期間為
12月19日, 2018 至 12月31日 |
| |
截至2013年12月31日的年度
|
| |
三個會計季度結束,
|
| ||||||||||||||||||||||||||
|
2016
(未經審計) |
| |
2017
(未經審計) |
| |
2018
(未經審計) |
| | |
2018
(未經審計) |
| |
2019(2)
|
| |
2020(2)
|
| |
9月26日,
2020 |
| |
10月2日,
2021 |
| |||||||||||||||||
歸屬於普通股股東的每股淨利潤(虧損):(3)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基礎版
|
| | | | | | | | | | | | | $ | (0.05) | | | | | $ | 0.08 | | | | | $ | 0.16 | | | | | $ | 0.19 | | | | | $ | (0.51) | | |
稀釋後的
|
| | | | | | | | | | | | | | (0.05) | | | | | | 0.08 | | | | | | 0.16 | | | | | | 0.19 | | | | | | (0.51) | | |
加權平均已發行普通股:(3)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基礎版
|
| | | | | | | | | | | | | | 92,925,353 | | | | | | 95,032,265 | | | | | | 101,606,966 | | | | | | 96,665,708 | | | | | | 110,121,240 | | |
稀釋後的
|
| | | | | | | | | | | | | | 92,925,353 | | | | | | 95,400,528 | | | | | | 102,602,738 | | | | | | 97,122,885 | | | | | | 110,121,240 | | |
| | |
截至2013年12月31日的年度
|
| |
三個會計季度結束,
|
| ||||||||||||||||||
|
2019
|
| |
2020
|
| |
2020年9月26日
|
| |
2021年10月2日
|
| ||||||||||||||
經營活動提供的現金淨額
|
| | | $ | 35,655 | | | | | $ | 63,161 | | | | | $ | 55,056 | | | | | $ | 29,426 | | |
投資活動中使用的淨現金
|
| | | | (27,083) | | | | | | (115,805) | | | | | | (9,117) | | | | | | (11,966) | | |
融資活動中提供(使用)的淨現金
|
| | | | 16,551 | | | | | | 54,302 | | | | | | (27,510) | | | | | | 14,323 | | |
| | |
前身
|
| | |
繼任者(1)
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
年終了
12月31日 |
| |
期間為
1月1日 2018 至 12月18日 |
| | |
期間為
12月19日, 2018 至 12月31日 |
| |
年終了
12月31日 |
| |
三個財政
季度結束, |
| |
財政季度
已結束 |
| ||||||||||||||||||||||||||||||||||||||||||||
|
2016
|
| |
2017
|
| |
2018
|
| | |
2018
|
| |
2019(2)
|
| |
2020(2)
|
| |
9月26日,
2020 |
| |
10月2日,
2021 |
| |
9月26日,
2020 |
| |
10月2日,
2021 |
| ||||||||||||||||||||||||||||||||
淨利潤(損失)保證金(4)
|
| | | | 1.2% | | | | | | 13.3% | | | | | | 0.7% | | | | | | | (366.2)% | | | | | | 2.3% | | | | | | 4.0% | | | | | | 6.4% | | | | | | (11.5)% | | | | | | 13.9% | | | | | | (7.0)% | | |
調整後的
EBITDA(5) |
| | | $ | 39,063 | | | | | $ | 47,252 | | | | | $ | 57,324 | | | | | | $ | (3,185) | | | | | $ | 61,050 | | | | | $ | 83,836 | | | | | $ | 66,361 | | | | | $ | 112,475 | | | | | $ | 35,151 | | | | | $ | 36,107 | | |
調整後EBITDA利潤率(6)
|
| | | | 15.8% | | | | | | 17.8% | | | | | | 20.1% | | | | | | | (231.8)% | | | | | | 19.2% | | | | | | 20.8% | | | | | | 22.8% | | | | | | 22.9% | | | | | | 27.6% | | | | | | 22.3% | | |
| | |
截至2月2日
2021 |
| |||
現金
|
| | | $ | 90,869 | | |
營運資金(7)
|
| | | | 149,034 | | |
總資產
|
| | | | 733,745 | | |
總債務(8)
|
| | | | 234,201 | | |
總負債
|
| | | | 398,250 | | |
股東權益總額
|
| | | | 335,495 | | |
| | |
前身
|
| | |
繼任者(2)
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
年終了
12月31日 |
| |
期間為
1月1日 2018 至 12月18日 |
| | |
期間為
12月19日, 2018 至 12月31日 |
| |
年終了
12月31日 |
| |
三個財政季度
結束, |
| |
財年結束
|
| ||||||||||||||||||||||||||||||||||||||||||||
|
2016
(未經審計) |
| |
2017
(未經審計) |
| |
2018
(未經審計) |
| | |
2018
(未經審計) |
| |
2019(1)
|
| |
2020(1)
|
| |
9月26日,
2020 |
| |
10月2日,
2021 |
| |
9月26日,
2020 |
| |
10月2日,
2021 |
| ||||||||||||||||||||||||||||||||
淨收益(虧損)
|
| | | $ | 2,900 | | | | | $ | 35,236 | | | | | $ | 1,889 | | | | | | $ | (5,032) | | | | | $ | 7,457 | | | | | $ | 15,983 | | | | | $ | 18,703 | | | | | $ | (56,361) | | | | | $ | 17,740 | | | | | $ | (11,296) | | |
折舊及攤銷
|
| | | | 14,162 | | | | | | 14,587 | | | | | | 14,767 | | | | | | | 1,228 | | | | | | 21,659 | | | | | | 25,365 | | | | | | 17,461 | | | | | | 23,689 | | | | | | 5,852 | | | | | | 8,019 | | |
利息費用
|
| | | | 14,550 | | | | | | 14,143 | | | | | | 11,116 | | | | | | | 664 | | | | | | 22,639 | | | | | | 18,251 | | | | | | 13,633 | | | | | | 20,843 | | | | | | 3,992 | | | | | | 4,271 | | |
所得税(福利)
費用 |
| | | | 5,720 | | | | | | (13,516) | | | | | | 4,229 | | | | | | | (981) | | | | | | (4,671) | | | | | | 6,776 | | | | | | 8,251 | | | | | | 15,908 | | | | | | 5,811 | | | | | | 7,807 | | |
出售和處置財產和設備的損失(收益)
|
| | | | 233 | | | | | | (204) | | | | | | 914 | | | | | | | 34 | | | | | | 680 | | | | | | 332 | | | | | | 211 | | | | | | 225 | | | | | | 211 | | | | | | 38 | | |
重組費用(a)
|
| | | | 609 | | | | | | 176 | | | | | | 1,271 | | | | | | | 47 | | | | | | 980 | | | | | | 1,265 | | | | | | 832 | | | | | | 783 | | | | | | 199 | | | | | | 376 | | |
管理
費用(b) |
| | | | 500 | | | | | | 500 | | | | | | 482 | | | | | | | 18 | | | | | | 500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
股票補償費用(c)
|
| | | | 9 | | | | | | 9 | | | | | | (18) | | | | | | | — | | | | | | 808 | | | | | | 1,827 | | | | | | 1,442 | | | | | | 104,578 | | | | | | 978 | | | | | | 27,603 | | |
| | |
前身
|
| | |
繼任者(2)
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
年終了
12月31日 |
| |
期間為
1月1日 2018 至 12月18日 |
| | |
期間為
12月19日, 2018 至 12月31日 |
| |
年終了
12月31日 |
| |
三個財政季度
結束, |
| |
財年結束
|
| ||||||||||||||||||||||||||||||||||||||||||||
|
2016
(未經審計) |
| |
2017
(未經審計) |
| |
2018
(未經審計) |
| | |
2018
(未經審計) |
| |
2019(1)
|
| |
2020(1)
|
| |
9月26日,
2020 |
| |
10月2日,
2021 |
| |
9月26日,
2020 |
| |
10月2日,
2021 |
| ||||||||||||||||||||||||||||||||
外幣交易未實現(收益)損失(d)
|
| | | | 47 | | | | | | (1,596) | | | | | | 2,312 | | | | | | | 85 | | | | | | (300) | | | | | | (1,111) | | | | | | 1,188 | | | | | | 948 | | | | | | (1,377) | | | | | | 1,740 | | |
戰略計劃成本(e)
|
| | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | 964 | | | | | | 6,264 | | | | | | 3,697 | | | | | | 1,154 | | | | | | 1,148 | | | | | | 778 | | |
收購和
與集成相關的 成本(F) |
| | | | 592 | | | | | | 239 | | | | | | 19,135 | | | | | | | 707 | | | | | | 3,612 | | | | | | 5,497 | | | | | | 272 | | | | | | 378 | | | | | | 34 | | | | | | 306 | | |
其他(g) | | | | | (259) | | | | | | (2,322) | | | | | | 1,227 | | | | | | | 45 | | | | | | 6,722 | | | | | | 1,656 | | | | | | 671 | | | | | | (3,626) | | | | | | 563 | | | | | | (3,535) | | |
IPO成本(H)
|
| | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1,731 | | | | | | — | | | | | | 3,956 | | | | | | — | | | | | | — | | |
調整後EBITDA(未經審計)
|
| | | $ | 39,063 | | | | | $ | 47,252 | | | | | $ | 57,324 | | | | | | $ | (3,185) | | | | | $ | 61,050 | | | | | $ | 83,836 | | | | | $ | 66,361 | | | | | $ | 112,475 | | | | | $ | 35,151 | | | | | $ | 36,107 | | |
淨銷售額
|
| | | $ | 247,496 | | | | | $ | 265,247 | | | | | $ | 285,838 | | | | | | $ | 1,374 | | | | | $ | 317,975 | | | | | $ | 403,389 | | | | | $ | 291,468 | | | | | $ | 491,592 | | | | | $ | 127,512 | | | | | $ | 161,957 | | |
淨收益(虧損)利潤率
|
| | | | 1.2% | | | | | | 13.3% | | | | | | 0.7% | | | | | | | (366.2)% | | | | | | 2.3% | | | | | | 4.0% | | | | | | 6.4% | | | | | | (11.5)% | | | | | | 13.9% | | | | | | (7.0)% | | |
調整後的EBITDA利潤率
(未經審計) |
| | | | 15.8% | | | | | | 17.8% | | | | | | 20.1% | | | | | | | (231.8)% | | | | | | 19.2% | | | | | | 20.8% | | | | | | 22.8% | | | | | | 22.9% | | | | | | 27.6% | | | | | | 22.3% | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
截至2021年10月2日
|
| |||
| | |
(單位為千,
除外
股票和每股數據) |
| |||
現金
|
| | | $ | 90,869 | | |
長期債務,包括本期部分: | | | | | | | |
修改後的定期貸款(1)
|
| | | | 238,314 | | |
循環信貸安排(2)
|
| | | | — | | |
扣除貼現和債務發行成本後的總債務
|
| | | | 234,201 | | |
股東權益: | | | | | | | |
優先股,面值0.0001美元;授權100,000,000股,未發行或
未償還的 |
| | | | — | | |
普通股,面值0.0001美元;授權股份900,000,000股,120,409,271股
已發行且未償還的 |
| | | | 12 | | |
新增實收資本
|
| | | | 377,649 | | |
累計虧損
|
| | | | (42,596) | | |
累計其他綜合收益
|
| | | | 430 | | |
股東權益總額
|
| | | | 335,495 | | |
總市值
|
| | | $ | 573,809 | | |
| | |
三個財季結束
|
| |||||||||||||||||||||||||||||||||
| | |
10月2日
2021 |
| |
%的
淨銷售額 |
| |
09月26日
2020 |
| |
%的
淨銷售額 |
| |
更改
金額 |
| |
更改
%的 淨銷售額 |
| ||||||||||||||||||
| | |
(千美元)
|
| |||||||||||||||||||||||||||||||||
淨銷售額
|
| | | $ | 491,592 | | | | | | 100.0% | | | | | $ | 291,468 | | | | | | 100.0% | | | | | $ | 200,124 | | | | | | 0.0% | | |
銷售成本
|
| | | | 329,805 | | | | | | 67.1% | | | | | | 186,699 | | | | | | 64.1% | | | | | | 143,106 | | | | | | 3.0% | | |
毛利
|
| | | | 161,787 | | | | | | 32.9% | | | | | | 104,769 | | | | | | 35.9% | | | | | | 57,018 | | | | | | (3.0)% | | |
銷售、一般和行政管理
費用 |
| | | | 170,532 | | | | | | 34.7% | | | | | | 50,888 | | | | | | 17.5% | | | | | | 119,644 | | | | | | 17.2% | | |
攤銷
|
| | | | 16,560 | | | | | | 3.3% | | | | | | 12,173 | | | | | | 4.1% | | | | | | 4,387 | | | | | | (0.8)% | | |
運營(虧損)收入
|
| | | | (25,305) | | | | | | (5.1)% | | | | | | 41,708 | | | | | | 14.3% | | | | | | (67,013) | | | | | | (19.4)% | | |
其他費用(收入): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
利息支出
|
| | | | 20,843 | | | | | | 4.2% | | | | | | 13,633 | | | | | | 4.7% | | | | | | 7,210 | | | | | | (0.5)% | | |
其他(收入)支出,淨額
|
| | | | (3,887) | | | | | | (0.7)% | | | | | | 1,121 | | | | | | 0.4% | | | | | | (5,008) | | | | | | (1.1)% | | |
其他費用合計,淨額
|
| | | | 16,956 | | | | | | 3.5% | | | | | | 14,754 | | | | | | 5.1% | | | | | | 2,202 | | | | | | (1.6)% | | |
權益法投資收益
|
| | | | 1,808 | | | | | | 0.4% | | | | | | — | | | | | | 0.0% | | | | | | 1,808 | | | | | | 0.4% | | |
所得税前(虧損)收入
|
| | | | (40,453) | | | | | | (8.2)% | | | | | | 26,954 | | | | | | 9.2% | | | | | | (67,407) | | | | | | (17.4)% | | |
所得税費用
|
| | | | 15,908 | | | | | | 3.3% | | | | | | 8,251 | | | | | | 2.8% | | | | | | 7,657 | | | | | | 0.5% | | |
淨(虧損)收入
|
| | | $ | (56,361) | | | | | | (11.5)% | | | | | $ | 18,703 | | | | | | 6.4% | | | | | $ | (75,064) | | | | | | (17.9)% | | |
調整後的EBITDA(A)
|
| | | $ | 112,475 | | | | | | 22.9% | | | | | $ | 66,361 | | | | | | 22.8% | | | | | $ | 46,114 | | | | | | 0.1% | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
2019
|
| |
%的
淨銷售額 |
| |
2020
|
| |
%的
淨銷售額 |
| |
更改
金額 |
| |
更改
%的 淨銷售額 |
| ||||||||||||||||||
| | |
(千美元)
|
| |||||||||||||||||||||||||||||||||
淨銷售額
|
| | | $ | 317,975 | | | | | | 100% | | | | | $ | 403,389 | | | | | | 100% | | | | | $ | 85,414 | | | | | | 0% | | |
銷售成本
|
| | | | 219,819 | | | | | | 69.1% | | | | | | 260,616 | | | | | | 64.6% | | | | | | 40,797 | | | | | | (4.5)% | | |
毛利
|
| | | | 98,156 | | | | | | 30.9% | | | | | | 142,773 | | | | | | 35.4% | | | | | | 44,617 | | | | | | 4.5% | | |
銷售、一般和管理費用
|
| | | | 57,388 | | | | | | 18.0% | | | | | | 85,527 | | | | | | 21.2% | | | | | | 28,139 | | | | | | 3.2% | | |
攤銷
|
| | | | 15,643 | | | | | | 4.9% | | | | | | 17,347 | | | | | | 4.3% | | | | | | 1,704 | | | | | | (0.6)% | | |
運營收入
|
| | | | 25,125 | | | | | | 7.9% | | | | | | 39,899 | | | | | | 9.9% | | | | | | 14,774 | | | | | | 2.0% | | |
其他費用(收入): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
利息支出
|
| | | | 22,639 | | | | | | 7.1% | | | | | | 18,251 | | | | | | 4.5% | | | | | | (4,388) | | | | | | (2.6)% | | |
其他費用(收入),淨額
|
| | | | (300) | | | | | | 0.1% | | | | | | (1,111) | | | | | | 0.3% | | | | | | (811) | | | | | | 0.2% | | |
其他費用(收入)總額,淨額
|
| | | | 22,339 | | | | | | 7.0% | | | | | | 17,140 | | | | | | 4.2% | | | | | | (5,199) | | | | | | (2.8)% | | |
所得税前收入
|
| | | | 2,786 | | | | | | 0.9% | | | | | | 22,759 | | | | | | 5.6% | | | | | | 19,973 | | | | | | 4.8% | | |
所得税(福利)費用
|
| | | | (4,671) | | | | | | 1.5% | | | | | | 6,776 | | | | | | 1.7% | | | | | | 11,447 | | | | | | 0.2% | | |
淨收入
|
| | | $ | 7,457 | | | | | | 2.3% | | | | | $ | 15,983 | | | | | | 4.0% | | | | | $ | 8,526 | | | | | | 1.6% | | |
調整後的EBITDA
|
| | | $ | 61,050 | | | | | | 19.2% | | | | | $ | 83,836 | | | | | | 20.8% | | | | | $ | 22,786 | | | | | | 1.6% | | |
| | |
截至2013年12月31日的年度
|
| |
三個財年結束,
|
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
9月26日,
2020 |
| |
10月2日,
2021 |
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
淨收益(虧損)
|
| | | $ | 7,457 | | | | | $ | 15,983 | | | | | $ | 18,703 | | | | | $ | (56,361) | | |
折舊及攤銷
|
| | | | 21,659 | | | | | | 25,365 | | | | | | 17,461 | | | | | | 23,689 | | |
利息支出
|
| | | | 22,639 | | | | | | 18,251 | | | | | | 13,633 | | | | | | 20,843 | | |
所得税(福利)費用
|
| | | | (4,671) | | | | | | 6,776 | | | | | | 8,251 | | | | | | 15,908 | | |
財產和設備的銷售和處置損失
|
| | | | 680 | | | | | | 332 | | | | | | 211 | | | | | | 225 | | |
重組費用(A)
|
| | | | 980 | | | | | | 1,265 | | | | | | 832 | | | | | | 783 | | |
管理費(B)
|
| | | | 500 | | | | | | — | | | | | | — | | | | | | — | | |
股票補償費用(c)
|
| | | | 808 | | | | | | 1,827 | | | | | | 1,442 | | | | | | 104,578 | | |
外幣未實現(收益)損失
交易(d) |
| | | | (300) | | | | | | (1,111) | | | | | | 1,188 | | | | | | 948 | | |
戰略計劃成本(E)
|
| | | | 964 | | | | | | 6,264 | | | | | | 3,697 | | | | | | 1,154 | | |
與收購和整合相關的成本(F)
|
| | | | 3,612 | | | | | | 5,497 | | | | | | 272 | | | | | | 378 | | |
其他(G) | | | | | 6,722 | | | | | | 1,656 | | | | | | 671 | | | | | | (3,626) | | |
IPO成本(H)
|
| | | | — | | | | | | 1,731 | | | | | | — | | | | | | 3,956 | | |
調整後的EBITDA
|
| | | $ | 61,050 | | | | | $ | 83,836 | | | | | $ | 66,361 | | | | | $ | 112,475 | | |
淨銷售額
|
| | | $ | 317,975 | | | | | $ | 403,389 | | | | | $ | 291,468 | | | | | $ | 491,592 | | |
淨收益(虧損)利潤率
|
| | | | 2.3% | | | | | | 4.0% | | | | | | 6.4% | | | | | | (11.5)% | | |
調整後的EBITDA利潤率
|
| | | | 19.2% | | | | | | 20.8% | | | | | | 22.8% | | | | | | 22.9% | | |
槓桿率
|
| |
必填
提前還款 百分比 |
| |||
> 3.50:1.00
|
| | | | 90% | | |
>3.00:1.00和≤3.50:1.00
|
| | | | 75% | | |
>2.50:1.00和≤3.00:1.00
|
| | | | 50% | | |
>2.00:1.00和≤2.50:1.00
|
| | | | 25% | | |
≤ 2.00:1.00
|
| | | | 0% | | |
| | |
截至2013年12月31日的年度
|
| |
三個財年結束,
|
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
九月26
2020 |
| |
10月2日,
2021 |
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
由經營活動提供/(用於)經營活動的淨現金
|
| | | $ | 35,655 | | | | | $ | 63,161 | | | | | $ | 55,056 | | | | | $ | 29,426 | | |
投資活動中使用的淨現金
|
| | | | (27,083) | | | | | | (115,805) | | | | | | (9,117) | | | | | | (11,966) | | |
融資活動提供(使用)的現金淨額
|
| | | | 16,551 | | | | | | 54,302 | | | | | | (27,510) | | | | | | 14,323 | | |
匯率變動對現金的影響
|
| | | | (956) | | | | | | 997 | | | | | | 769 | | | | | | (224) | | |
現金淨增長
|
| | | $ | 24,167 | | | | | $ | 2,655 | | | | | $ | 19,198 | | | | | $ | 31,559 | | |
| | |
按期限到期付款
|
| |||||||||||||||||||||||||||
| | |
合計
|
| |
少於
1年 |
| |
1至3年
|
| |
4至5年
|
| |
超過
5年 |
| |||||||||||||||
不包括利息的長期債務(1)(5)
|
| | | $ | 293,085 | | | | | $ | 13,042 | | | | | $ | 91,022 | | | | | $ | 189,021 | | | | | $ | — | | |
長期債務利息(2)(5)
|
| | | | 64,593 | | | | | | 15,940 | | | | | | 29,282 | | | | | | 19,371 | | | | | | — | | |
經營租賃義務(3)
|
| | | | 29,329 | | | | | | 6,484 | | | | | | 10,426 | | | | | | 7,325 | | | | | | 5,094 | | |
總計(4) | | | | $ | 387,007 | | | | | $ | 35,466 | | | | | $ | 130,730 | | | | | $ | 215,717 | | | | | $ | 5,094 | | |
位置
|
| |
目的
|
| |
大小(平方FT)
|
| |
所有權
(自有或租賃) |
| |||
澳大利亞阿德萊德
|
| | 存儲設施 | | | | | 21,097* | | | |
租賃
|
|
澳大利亞墨爾本
|
| | 存儲設施和辦公室 | | | | | 5,942 | | | |
租賃
|
|
澳大利亞皮克頓
|
| | 玻璃纖維設施 | | | | | 41,818 | | | |
租賃
|
|
澳大利亞悉尼
|
| | 辦公室 | | | | | 6,889 | | | |
租賃
|
|
澳大利亞雅爾塔
|
| | 玻璃纖維設施 | | | | | 28,266 | | | |
租賃
|
|
加拿大阿賈克斯
|
| | 玻璃纖維步驟 | | | | | 25,641 | | | |
租賃
|
|
加拿大布蘭特福德
|
| |
內襯、鋼板和覆蓋設施
|
| | | | 113,360 | | | |
租賃
|
|
加拿大金斯頓
|
| | 玻璃纖維設施 | | | | | 3,600 | | | |
租賃
|
|
加拿大特雷博納
|
| | 倉庫/分銷 | | | | | 35,000 | | | |
租賃
|
|
新西蘭漢密爾頓
|
| | 玻璃纖維設施 | | | | | 18,912 | | | |
租賃
|
|
位置
|
| |
目的
|
| |
大小(平方FT)
|
| |
所有權
(自有或租賃) |
| |||
新西蘭漢密爾頓
|
| | 模具製造設施 | | | | | 12,701 | | | |
租賃
|
|
加利福尼亞州威廉姆斯
|
| | 玻璃纖維設施 | | | | | 67,734 | | | |
租賃
|
|
佛羅裏達州澤菲希爾斯
|
| | 玻璃纖維設施 | | | | | 42,000 | | | |
租賃
|
|
佐治亞州蘇瓦尼
|
| | 內襯和覆蓋設施 | | | | | 84,466 | | | |
租賃
|
|
印第安納州韋恩堡
|
| | 內襯、套件和覆蓋設施 | | | | | 161,000 | | | |
租賃
|
|
印第安納州普蘭菲爾德
|
| | 自動安全覆蓋設施 | | | | | 99,288 | | | |
租賃
|
|
愛荷華州德威特
|
| | 玻璃纖維設施 | | | | | 40,000 | | | |
租賃
|
|
路易斯安那州博西爾市
|
| | 內襯和覆蓋設施 | | | | | 47,334 | | | |
租賃
|
|
路易斯安那州布羅斯橋
|
| | 玻璃纖維設施 | | | | | 22,463 | | | |
租賃
|
|
紐約州奧爾巴尼
|
| | 鋁製套件設施 | | | | | 100,000 | | | |
租賃
|
|
紐約州奧爾巴尼
|
| | 倉庫 | | | | | 7,650 | | | |
租賃
|
|
紐約州萊瑟姆
|
| |
總部、聚合物面板和熱成型臺階設施
|
| | | | 97,000 | | | |
擁有
|
|
紐約州昆斯伯裏
|
| | 玻璃纖維倉庫 | | | | | 2,400 | | | |
租賃
|
|
斯科舍,紐約州
|
| | 內襯和覆蓋設施 | | | | | 122,543 | | | |
租賃
|
|
北卡羅來納州鮑爾斯角
|
| | 玻璃纖維倉庫 | | | | | 964 | | | |
租賃
|
|
北卡羅來納州羅金厄姆
|
| | 玻璃纖維設施 | | | | | 45,330 | | | |
擁有
|
|
俄亥俄州揚斯敦
|
| | 倉庫 | | | | | 105,000 | | | |
租賃
|
|
俄亥俄州揚斯敦
|
| | 倉庫 | | | | | 85,868 | | | |
租賃
|
|
俄亥俄州揚斯敦
|
| | 內襯和覆蓋設施 | | | | | 16,992 | | | |
租賃
|
|
田納西州費耶特維爾
|
| | 玻璃纖維設施 | | | | | 58,631 | | | |
擁有
|
|
德克薩斯州敖德薩
|
| | 玻璃纖維設施 | | | | | 33,500 | | | |
租賃
|
|
猶他州林登市
|
| | 自動安全覆蓋設施 | | | | | 55,789 | | | |
租賃
|
|
西弗吉尼亞州簡·盧
|
| | 玻璃纖維設施 | | | | | 67,100 | | | |
租賃
|
|
西弗吉尼亞州簡·盧
|
| | 存儲設施和辦公室 | | | | | 18,000 | | | |
租賃
|
|
名稱
|
| |
年齡
|
| |
職位
|
|
斯科特·M拉傑斯基 | | |
55
|
| | 董事和首席執行官 | |
J. Mark Borseth | | |
63
|
| | 首席財務官 | |
喬爾·R卡爾普 | | |
57
|
| | 首席營銷官 | |
考沙爾灣德魯夫 | | |
46
|
| | 首席信息官 | |
梅麗莎·C操 | | |
50
|
| | 首席人力資源官 | |
Jason A. Duva | | |
48
|
| |
總法律顧問兼首席行政官
|
|
約書亞·D考利 | | |
45
|
| | 首席商務官 | |
James E.克萊恩 | | |
70
|
| | 董事長兼董事 | |
Robert D.埃文斯 | | |
62
|
| | 董事 | |
亞歷山大·L霍金森 | | |
48
|
| | 董事 | |
馬克·P·拉文 | | |
68
|
| | 副董事長兼董事 | |
Suzan Morno-Wade | | |
54
|
| | 董事 | |
威廉·M·普魯埃拉奇 | | |
48
|
| | 董事 | |
安德魯·D·辛格 | | |
32
|
| | 董事 | |
克里斯托弗·P·奧布萊恩 | | |
47
|
| | 董事 | |
姓名和主要職務
|
| |
財政
年 |
| |
工資
($) |
| |
選項
獎項(1) ($) |
| |
庫存
獎項(2) ($) |
| |
非股權
獎勵計劃 薪酬(3) ($) |
| |
所有其他
補償(4) ($) |
| |
合計
($) |
| |||||||||||||||||||||
斯科特·M·拉傑斯基
首席執行官 |
| | | | 2021 | | | | | | 400,000 | | | | | | 997,553 | | | | | | 68,242,399 | | | | | | | | | | | | 92,709 | | | | | | 69,732,661 | | |
| | | 2020 | | | | | | 400,000 | | | | | | — | | | | | | — | | | | | | 800,000 | | | | | | 16,551 | | | | | | 1,216,551 | | | ||
J. Mark Borseth
首席財務官 |
| | | | 2021 | | | | | | 350,000 | | | | | | 523,714 | | | | | | 18,989,589 | | | | | | | | | | | | 49,939 | | | | | | 19,913,242 | | |
| | | 2020 | | | | | | 297,260 | | | | | | — | | | | | | 546,844 | | | | | | 420,000 | | | | | | 60,322 | | | | | | 1,324,426 | | | ||
喬爾·R·卡爾普
首席營銷官 |
| | | | 2021 | | | | | | 315,000 | | | | | | 471,341 | | | | | | 12,832,930 | | | | | | | | | | | | 34,324 | | | | | | 13,653,594 | | |
| | | 2020 | | | | | | 315,000 | | | | | | — | | | | | | 226,837 | | | | | | 378,000 | | | | | | 39,046 | | | | | | 958,883 | | |
名稱
|
| |
公司
401(K)匹配 ($) |
| |
公司
汽車 報銷 ($) |
| |
PTO
支出 ($) |
| |
總計($)
|
| ||||||||||||
斯科特·M·拉傑斯基
|
| | | | 8,700 | | | | | | 15,000 | | | | | | 69,009 | | | | | | 92,709 | | |
J.Mark Borseth
|
| | | | 7,520 | | | | | | 8,400 | | | | | | 34,019 | | | | | | 49,939 | | |
喬爾·R·卡爾普
|
| | | | 8,700 | | | | | | 8,400 | | | | | | 17,224 | | | | | | 34,324 | | |
名稱
|
| | | | | | | |
選項獎(1)
|
| |
股票獎勵
|
| ||||||||||||||||||||||||||||||
|
授予日期
|
| |
數量:
證券 基礎 鍛鍊了 選項 可練習 (#) |
| |
數量:
證券 基礎 未鍛鍊的 選項(#) 不可行使 (#)(2) |
| |
選項
練習 價格 |
| |
選項
過期 日期 |
| |
數量:
個股票或 個單位 庫存的 個 沒有 已歸屬 (#)(3) |
| |
市場價值
股份或 庫存單位 具有 未歸屬 ($)(4) |
| |||||||||||||||||||||||
斯科特·M·拉傑斯基
|
| | | | 4/22/2021 | | | | | | — | | | | | | 138,549 | | | | | $ | 19 | | | | | | 4/22/2031 | | | | | | 2,158,433 | | | | | $ | 54,025,578 | | |
J.Mark Borseth
|
| | | | 4/22/2021 | | | | | | — | | | | | | 72,738 | | | | | $ | 19 | | | | | | 4/22/2031 | | | | | | 639,636 | | | | | $ | 16,010,089 | | |
喬爾·R·卡爾普
|
| | | | 4/22/2021 | | | | | | — | | | | | | 65,464 | | | | | $ | 19 | | | | | | 4/22/2031 | | | | | | 404,706 | | | | | $ | 10,129,791 | | |
名稱
|
| |
財政年度
|
| |
手續費收入
($)(1) |
| |
股票獎勵($)
|
| |
合計
($) |
| ||||||||||||
詹姆斯·E·克萊恩
|
| | | | 2021 | | | | | | 130,000 | | | | | | 8,658,874(2) | | | | | | 8,788,874 | | |
Mark P.Laven
|
| | | | 2021 | | | | | | 88,750 | | | | | | 17,135,606(3) | | | | | | 17,224,350 | | |
羅伯特·D·埃文斯
|
| | | | 2021 | | | | | | 96,250 | | | | | | 8,617,955(4) | | | | | | 8,714,205 | | |
亞歷山大·L·霍金森
|
| | | | 2021 | | | | | | 81,250 | | | | | | 8,330,479(5) | | | | | | 8,411,729 | | |
Suzan Morno-Wade
|
| | | | 2021 | | | | | | 56,250 | | | | | | 375,003(6) | | | | | | 431,253 | | |
克里斯托弗·P·奧布萊恩
|
| | | | 2021 | | | | | | — | | | | | | — | | | | | | — | | |
威廉·M·普魯埃拉奇
|
| | | | 2021 | | | | | | — | | | | | | — | | | | | | — | | |
斯科特·拉傑斯基
|
| | | | 2021 | | | | | | — | | | | | | — | | | | | | — | | |
安德魯·D·辛格
|
| | | | 2021 | | | | | | — | | | | | | — | | | | | | — | | |
名稱
|
| |
普通股股份
|
| |||
潘普洛納基金
|
| | | | 70,561,013 | | |
温徹奇基金
|
| | | | 20,392,663 | | |
斯科特·M·拉傑斯基
|
| | | | 4,422,388 | | |
J.Mark Borseth
|
| | | | 1,149,613 | | |
喬爾·R·卡爾普
|
| | | | 838,901 | | |
Jeff·A·利克
|
| | | | 829,657 | | |
Kaushal B.Dhruv
|
| | | | 200,135 | | |
梅麗莎·C·費克
|
| | | | 530,905 | | |
詹姆斯·E·克萊恩
|
| | | | 505,883 | | |
羅伯特·D·埃文斯
|
| | | | 630,991 | | |
名稱
|
| |
普通股股份
|
| |||
亞歷山大·L·霍金森
|
| | | | 483,858 | | |
Mark P.Laven
|
| | | | 1,512,199 | | |
威廉·M·普魯埃拉奇
|
| | | | — | | |
安德魯·D·辛格
|
| | | | — | | |
克里斯托弗·P·奧布萊恩
|
| | | | — | | |
名稱
|
| |
股票數量:
出售給我們的普通股 |
| |
現金收益
($) |
| |||
潘普洛納基金
|
| | | | 9,084,432 | | | |
160.5億
|
|
温徹奇基金
|
| | | | 2,625,465 | | | |
4640萬
|
|
名稱
|
| |
股票數量:
將出售給 的普通股 我們,假設 承保人的選項 購買額外股份 未行使 |
| |
現金收益($)
|
| |
股票數量:
普通股將為 假設 賣給我們 承銷商' 購買選項 額外股份是 鍛鍊 |
| |
現金收益($)
|
| ||||||||||||
潘普洛納基金
|
| | | | 8,352,534 | | | | | | 155,952,250.4 | | | | | | 9,630,896 | | | | | | 179,820,866.9 | | |
温徹奇基金
|
| | | | 2,413,941 | | | | | | 45,071,295.9 | | | | | | 2,783,397 | | | | | | 51,969,501.2 | | |
斯科特·M·拉傑斯基
|
| | | | 299,554 | | | | | | 5,593,047.6 | | | | | | 344,487 | | | | | | 6,432,002.9 | | |
J.Mark Borseth
|
| | | | 67,477 | | | | | | 1,259,879.9 | | | | | | 77,599 | | | | | | 1,448,870.3 | | |
喬爾·R·卡爾普
|
| | | | 35,412 | | | | | | 661,186.3 | | | | | | 35,412 | | | | | | 661,186.3 | | |
Jason A.Duva
|
| | | | 2,500 | | | | | | 46,678.1 | | | | | | 2,500 | | | | | | 46,678.1 | | |
Kaushal B.Dhruv
|
| | | | 9,457 | | | | | | 176,574.0 | | | | | | 10,876 | | | | | | 203,068.5 | | |
梅麗莎·C·費克
|
| | | | 34,547 | | | | | | 645,035.7 | | | | | | 38,750 | | | | | | 723,510.9 | | |
Mark P.Laven
|
| | | | 100,000 | | | | | | 1,867,125.0 | | | | | | 100,000 | | | | | | 1,867,125.0 | | |
| | |
普通股股份
之前實益擁有 產品 |
| |
股票數量:
普通股 在 之後實益擁有 提供假設 承銷商的選項不是 鍛鍊 |
| |
股票數量:
受益的普通股 發行後擁有的 假設承銷商的 已行使選項 |
| |||||||||||||||||||||||||||
|
編號
|
| |
百分比
|
| |
編號
|
| |
百分比
|
| |
編號
|
| |
百分比
|
| ||||||||||||||||||||
5%的股東 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
潘普洛納基金(1)
|
| | | | 61,476,581 | | | | | | 51.3% | | | | | | 53,124,047 | | | | | | 44.3% | | | | | | 51,845,685 | | | | | | 43.2% | | |
Wynnchurch基金(2)
|
| | | | 17,767,168 | | | | | | 14.8% | | | | | | 15,353,227 | | | | | | 12.8% | | | | | | 14,983,771 | | | | | | 12.5% | | |
被任命的高管和董事
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
斯科特·M拉傑斯基(3)
|
| | | | 4,437,388 | | | | | | 3.7% | | | | | | 4,137,834 | | | | | | 3.5% | | | | | | 4,092,901 | | | | | | 3.4% | | |
J.Mark Borseth
|
| | | | 1,159,613 | | | | | | 1.0% | | | | | | 1,092,136 | | | | | | 0.9% | | | | | | 1,082,014 | | | | | | 0.9% | | |
喬爾·R·卡爾普
|
| | | | 850,901 | | | | | | 0.7% | | | | | | 815,489 | | | | | | 0.7% | | | | | | 815,489 | | | | | | 0.7% | | |
James E.克萊恩(4)
|
| | | | 555,883 | | | | | | 0.5% | | | | | | 555,883 | | | | | | 0.5% | | | | | | 555,883 | | | | | | 0.5% | | |
羅伯特·D·埃文斯
|
| | | | 655,991 | | | | | | 0.5% | | | | | | 655,991 | | | | | | 0.5% | | | | | | 655,991 | | | | | | 0.5% | | |
亞歷山大·L·霍金森
|
| | | | 483,858 | | | | | | 0.4% | | | | | | 483,858 | | | | | | 0.4% | | | | | | 483,858 | | | | | | 0.4% | | |
馬克·P·拉文(5)
|
| | | | 1,517,199 | | | | | | 1.3% | | | | | | 1,417,199 | | | | | | 1.2% | | | | | | 1,417,199 | | | | | | 1.2% | | |
蘇珊·莫諾-韋德 *
|
| | | | 2,500 | | | | | | — | | | | | | 2,500 | | | | | | — | | | | | | 2,500 | | | | | | — | | |
威廉·M·普魯埃拉奇
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
安德魯·D·辛格
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Christopher P.O‘Brien(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
所有現任董事和
作為一個整體的行政官員 (11人) |
| | | | 9,663,333 | | | | | | 8.1% | | | | | | 9,160,890 | | | | | | 7.6% | | | | | | 9,105,835 | | | | | | 7.6% | | |
承銷商
|
| |
股份數量
|
| |||
巴克萊資本公司
|
| | | | 4,023,529 | | |
美國銀行證券公司
|
| | | | 2,682,353 | | |
摩根士丹利股份有限公司
|
| | | | 1,429,412 | | |
高盛股份有限公司
|
| | | | 952,941 | | |
野村證券國際公司。
|
| | | | 754,412 | | |
WR證券有限責任公司
|
| | | | 39,706 | | |
威廉布萊爾公司,L.L.C.
|
| | | | 794,118 | | |
羅伯特·W·貝爾德公司
|
| | | | 476,471 | | |
KeyBanc資本市場公司
|
| | | | 423,529 | | |
Truist證券公司
|
| | | | 423,529 | | |
合計
|
| | | | 12,000,000 | | |
| | |
公司
|
| |||||||||
| | |
不鍛鍊
|
| |
全面鍛鍊
|
| ||||||
每股
|
| | | $ | 0.82875 | | | | | $ | 0.82875 | | |
合計
|
| | | $ | 9,945,000 | | | | | $ | 11,436,750 | | |
| 經審計的合併財務報表 | | | | | | | |
|
獨立註冊會計師事務所報告
|
| | | | F-2 | | |
|
合併資產負債表
|
| | | | F-4 | | |
|
合併業務報表
|
| | | | F-5 | | |
|
全面收益合併報表
|
| | | | F-6 | | |
|
股東權益合併報表
|
| | | | F-7 | | |
|
現金流量表合併報表
|
| | | | F-8 | | |
|
合併財務報表附註
|
| | | | F-9 | | |
| 未經審計的簡明合併財務報表 | | | | | | | |
|
簡明合併資產負債表
|
| | | | F-44 | | |
|
業務簡明合併報表
|
| | | | F-45 | | |
|
全面收益(虧損)簡明合併報表
|
| | | | F-46 | | |
|
股東權益簡明合併報表
|
| | | | F-47 | | |
|
現金流量表簡明合併報表
|
| | | | F-48 | | |
|
簡明合併財務報表附註
|
| | | | F-49 | | |
| | |
12月31日
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
資產 | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
現金
|
| | | $ | 56,655 | | | | | $ | 59,310 | | |
貿易應收賬款,淨額
|
| | | | 31,427 | | | | | | 32,758 | | |
庫存,淨額
|
| | | | 35,611 | | | | | | 64,818 | | |
應收所得税
|
| | | | — | | | | | | 4,377 | | |
預付費用和其他流動資產
|
| | | | 3,998 | | | | | | 6,063 | | |
流動資產總額
|
| | | | 127,691 | | | | | | 167,326 | | |
財產和設備,淨額
|
| | | | 37,845 | | | | | | 47,357 | | |
權益法投資
|
| | | | — | | | | | | 25,384 | | |
遞延納税資產
|
| | | | 206 | | | | | | 345 | | |
延期發售成本
|
| | | | — | | | | | | 1,041 | | |
商譽
|
| | | | 101,672 | | | | | | 115,750 | | |
無形資產淨值
|
| | | | 258,297 | | | | | | 289,473 | | |
總資產
|
| | | $ | 525,711 | | | | | $ | 646,676 | | |
負債和股東權益 | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
應付賬款
|
| | | $ | 12,093 | | | | | $ | 29,789 | | |
應付賬款相關方
|
| | | | — | | | | | | 500 | | |
長期債務當期到期日
|
| | | | 6,891 | | | | | | 13,042 | | |
應計費用和其他流動負債
|
| | | | 22,233 | | | | | | 50,606 | | |
或有對價負債
|
| | | | 8,978 | | | | | | — | | |
流動負債總額
|
| | | | 50,195 | | | | | | 93,937 | | |
長期債務,扣除折扣和流動部分後
|
| | | | 216,332 | | | | | | 208,454 | | |
遞延所得税負債,淨額
|
| | | | 60,008 | | | | | | 55,193 | | |
不確定税務狀況的責任
|
| | | | 5,075 | | | | | | 5,540 | | |
其他長期負債
|
| | | | 306 | | | | | | 1,943 | | |
總負債
|
| | | | 331,916 | | | | | | 365,067 | | |
承付款和或有事項 | | | | | | | | | | | | | |
股東權益: | | | | | | | | | | | | | |
普通股,面值0.0001美元;截至2019年和2020年12月31日授權的500,000,000股;截至2019年和2020年12月31日分別已發行和發行96,498,943股和118,854,249股股票
|
| | | | 10 | | | | | | 12 | | |
新增實收資本
|
| | | | 196,474 | | | | | | 265,478 | | |
留存收益(累計虧損)
|
| | | | (2,218) | | | | | | 13,765 | | |
累計其他綜合收益(虧損)
|
| | | | (471) | | | | | | 2,354 | | |
股東權益總額
|
| | | | 193,795 | | | | | | 281,609 | | |
總負債和股東權益
|
| | | $ | 525,711 | | | | | $ | 646,676 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
淨銷售額
|
| | | $ | 317,975 | | | | | $ | 403,389 | | |
銷售成本
|
| | | | 219,819 | | | | | | 260,616 | | |
毛利
|
| | | | 98,156 | | | | | | 142,773 | | |
銷售、一般和管理費用
|
| | | | 57,388 | | | | | | 85,527 | | |
攤銷
|
| | | | 15,643 | | | | | | 17,347 | | |
運營收入
|
| | | | 25,125 | | | | | | 39,899 | | |
其他費用(收入): | | | | | | | | | | | | | |
利息支出
|
| | | | 22,639 | | | | | | 18,251 | | |
其他費用(收入),淨額
|
| | | | (300) | | | | | | (1,111) | | |
其他費用(收入)總額,淨額
|
| | | | 22,339 | | | | | | 17,140 | | |
所得税前收入
|
| | | | 2,786 | | | | | | 22,759 | | |
所得税(福利)費用
|
| | | | (4,671) | | | | | | 6,776 | | |
淨收入
|
| | | $ | 7,457 | | | | | $ | 15,983 | | |
歸屬於普通股股東的每股淨利潤: | | | | | | | | | | | | | |
基礎版
|
| | | $ | 0.08 | | | | | $ | 0.16 | | |
稀釋後的
|
| | | $ | 0.08 | | | | | $ | 0.16 | | |
加權平均普通股表現出色-基本和稀釋 | | | | | | | | | | | | | |
基礎版
|
| | | | 95,032,265 | | | | | | 101,606,966 | | |
稀釋後的
|
| | | | 95,400,528 | | | | | | 102,602,738 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
淨收入
|
| | | $ | 7,457 | | | | | $ | 15,983 | | |
其他綜合收益(虧損),扣除税後: | | | | | | | | | | | | | |
外幣折算調整
|
| | | | (664) | | | | | | 2,825 | | |
福利養老金計劃調整
|
| | | | (6) | | | | | | — | | |
其他全面收益(虧損)總額,扣除税
|
| | | | (670) | | | | | | 2,825 | | |
綜合收入
|
| | | $ | 6,787 | | | | | $ | 18,808 | | |
| | |
普通股
|
| |
額外的
實收資本 |
| |
保留
收入 (累計 赤字) |
| |
累計
其他 綜合 收入(虧損) |
| |
合計
股東的 股權 |
| |||||||||||||||||||||
|
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||||
2018年12月31日餘額
|
| | | | 92,925,353 | | | | | $ | 10 | | | | | $ | 188,049 | | | | | $ | (7,978) | | | | | $ | 199 | | | | | $ | 180,280 | | |
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | 7,457 | | | | | | — | | | | | | 7,457 | | |
採用新收入確認標準的累積影響(注2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,697) | | | | | | — | | | | | | (1,697) | | |
外幣折算調整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (664) | | | | | | (664) | | |
固定福利養老金計劃調整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6) | | | | | | (6) | | |
發行普通股所得收益
|
| | | | 3,673,677 | | | | | | — | | | | | | 7,817 | | | | | | — | | | | | | — | | | | | | 7,817 | | |
庫藏股的回購和報廢
|
| | | | (100,087) | | | | | | — | | | | | | (200) | | | | | | — | | | | | | — | | | | | | (200) | | |
基於股票的薪酬費用
|
| | | | — | | | | | | — | | | | | | 808 | | | | | | — | | | | | | — | | | | | | 808 | | |
2019年12月31日餘額
|
| | | | 96,498,943 | | | | | | 10 | | | | | | 196,474 | | | | | | (2,218) | | | | | | (471) | | | | | | 193,795 | | |
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | 15,983 | | | | | | — | | | | | | 15,983 | | |
外幣折算調整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,825 | | | | | | 2,825 | | |
發行普通股所得收益
|
| | | | 21,871,850 | | | | | | 2 | | | | | | 65,551 | | | | | | — | | | | | | — | | | | | | 65,553 | | |
庫藏股的回購和報廢
|
| | | | (275,238) | | | | | | — | | | | | | (582) | | | | | | — | | | | | | — | | | | | | (582) | | |
或有對價結算
|
| | | | 758,694 | | | | | | — | | | | | | 2,208 | | | | | | — | | | | | | — | | | | | | 2,208 | | |
基於股票的薪酬費用
|
| | | | — | | | | | | — | | | | | | 1,827 | | | | | | — | | | | | | — | | | | | | 1,827 | | |
2020年12月31日的餘額
|
| | | | 118,854,249 | | | | | $ | 12 | | | | | $ | 265,478 | | | | | $ | 13,765 | | | | | $ | 2,354 | | | | | $ | 281,609 | | |
經營活動現金流:
|
| |
截至2013年12月31日的年度
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
淨收入
|
| | | $ | 7,457 | | | | | $ | 15,983 | | |
將淨收益與經營活動提供的現金淨額進行調整: | | | | | | | | | | | | | |
折舊及攤銷
|
| | | | 21,659 | | | | | | 25,365 | | |
遞延融資成本和債務折扣攤銷
|
| | | | 3,151 | | | | | | 2,317 | | |
壞賬支出
|
| | | | 253 | | | | | | 358 | | |
利率互換公允價值變化
|
| | | | — | | | | | | 334 | | |
遞延所得税
|
| | | | (10,226) | | | | | | (4,670) | | |
基於股票的薪酬費用
|
| | | | 808 | | | | | | 1,827 | | |
財產和設備的銷售和處置損失
|
| | | | 680 | | | | | | 332 | | |
不確定税務狀況的責任撥備
|
| | | | 5,075 | | | | | | 465 | | |
Narellan Group Pty Limited或有對價的公允價值變化
|
| | | | 1,441 | | | | | | (204) | | |
經營性資產和負債變動:
|
| | | | | | | | | | | | |
貿易應收賬款
|
| | | | (7,104) | | | | | | 9,462 | | |
庫存
|
| | | | 12,960 | | | | | | (17,023) | | |
預付費用和其他流動資產
|
| | | | 1,460 | | | | | | 1,680 | | |
應收所得税
|
| | | | (503) | | | | | | (4,190) | | |
應付賬款
|
| | | | (2,278) | | | | | | 12,647 | | |
應計費用和其他流動負債
|
| | | | 699 | | | | | | 17,685 | | |
其他長期負債
|
| | | | 123 | | | | | | 793 | | |
經營活動提供的現金淨額
|
| | | | 35,655 | | | | | | 63,161 | | |
投資活動現金流: | | | | | | | | | | | | | |
購置房產和設備
|
| | | | (8,165) | | | | | | (16,264) | | |
出售財產和設備的收益
|
| | | | 1,296 | | | | | | 579 | | |
企業收購,扣除收購現金後
|
| | | | (20,214) | | | | | | (74,736) | | |
Premier Spas的權益法投資
|
| | | | — | | | | | | (25,384) | | |
投資活動中使用的淨現金
|
| | | | (27,083) | | | | | | (115,805) | | |
融資活動的現金流: | | | | | | | | | | | | | |
長期債務借款收益
|
| | | | 22,310 | | | | | | 20,000 | | |
長期債務借款的支付
|
| | | | (5,809) | | | | | | (24,044) | | |
發行普通股所得收益
|
| | | | 250 | | | | | | 65,553 | | |
庫藏股的回購和報廢
|
| | | | (200) | | | | | | (582) | | |
首次公開募股成本的支付
|
| | | | — | | | | | | (1) | | |
Narellan Group Pty Limited或有對價的付款
|
| | | | — | | | | | | (6,624) | | |
融資活動提供的現金淨額
|
| | | | 16,551 | | | | | | 54,302 | | |
匯率變動對現金的影響
|
| | | | (956) | | | | | | 997 | | |
現金淨增長
|
| | | | 24,167 | | | | | | 2,655 | | |
期初現金
|
| | | | 32,488 | | | | | | 56,655 | | |
期末現金
|
| | | $ | 56,655 | | | | | $ | 59,310 | | |
補充現金流信息: | | | | | | | | | | | | | |
支付利息的現金
|
| | | $ | 19,488 | | | | | $ | 15,625 | | |
已繳所得税,淨額
|
| | | $ | 168 | | | | | $ | 14,815 | | |
非現金投資和融資活動補充披露: | | | | | | | | | | | | | |
應付賬款和應計費用中包含的財產和設備購買
|
| | | $ | 312 | | | | | $ | 1,235 | | |
應付賬款相關方包含的資本化內部軟件
|
| | | $ | — | | | | | $ | 500 | | |
應付賬款和應計費用中包含的延期發售成本
|
| | | $ | — | | | | | $ | 1,040 | | |
與收購Narellan Group Pty Limited相關記錄的或有對價的公允價值
|
| | | $ | 8,869 | | | | | $ | — | | |
截至2019年12月31日和2020年12月31日止年度分別發行的3,548,568股和758,694股普通股的公允價值,與收購Narellan Group Pty Limited有關
|
| | | $ | 7,567 | | | | | $ | 2,208 | | |
固定福利養老金計劃負債的變化
|
| | | $ | 31 | | | | | $ | (149) | | |
應收淨營運資本調整數
|
| | | $ | — | | | | | $ | 750 | | |
| | |
預計有用
生活 |
|
建築和改進
|
| |
25年
|
|
模具和染料
|
| |
5年 - 10年
|
|
機械設備(包括計算機設備和軟件)
|
| |
3 - 10年
|
|
傢俱和固定裝置
|
| |
5—7年
|
|
車輛 | | |
5年
|
|
資產
|
| |
預計有用
生活 |
|
專利技術
|
| |
5年 - 10年
|
|
商品名稱和商標
|
| |
9 - 25年
|
|
泳池設計
|
| |
1400年
|
|
特許經營關係
|
| |
4年
|
|
經銷商關係
|
| |
5年 - 15年
|
|
非競爭協議
|
| |
5年
|
|
(千)
|
| |
2019年5月31日
|
| |||
總體考慮
|
| | | $ | 35,233 | | |
採購價格分配: | | | | | | | |
現金
|
| | | | 24 | | |
貿易應收賬款
|
| | | | 1,420 | | |
庫存
|
| | | | 4,501 | | |
預付費用和其他流動資產
|
| | | | 472 | | |
財產和設備
|
| | | | 4,861 | | |
無形資產
|
| | | | 18,332 | | |
遞延納税資產
|
| | | | 126 | | |
收購的總資產
|
| | | | 29,736 | | |
應付賬款
|
| | | | 3,379 | | |
應計費用和其他流動負債
|
| | | | 442 | | |
遞延納税義務
|
| | | | 470 | | |
承擔的總負債
|
| | | | 4,291 | | |
收購淨資產公允價值總額(不包括善意):
|
| | | | 25,445 | | |
商譽
|
| | | $ | 9,788 | | |
(千)
|
| |
金額
|
| |||
現金對價
|
| | | $ | 20,238 | | |
股權對價的公允價值
|
| | | | 7,567 | | |
或有對價的公允價值
|
| | | | 7,428 | | |
總體考慮
|
| | | $ | 35,233 | | |
| | |
公允價值
(千) |
| |
攤銷
期間(年) |
| ||||||
長期存在的無形資產: | | | | | | | | | | | | | |
商品名稱和商標
|
| | | $ | 9,535 | | | | | | 25 | | |
泳池設計
|
| | | | 5,728 | | | | | | 14 | | |
專利技術
|
| | | | 1,410 | | | | | | 5 | | |
特許經營關係
|
| | | | 1,187 | | | | | | 4 | | |
經銷商關係
|
| | | | 472 | | | | | | 5 | | |
(千)
|
| |
金額
|
| |||
淨銷售額
|
| | | $ | 15,893 | | |
淨虧損
|
| | | $ | (1,047) | | |
(千)
|
| |
2020年10月22日
|
| |||
總體考慮
|
| | | $ | 79,743 | | |
採購價格分配: | | | | | | | |
現金
|
| | | | 5,007 | | |
貿易應收賬款
|
| | | | 10,639 | | |
庫存
|
| | | | 11,854 | | |
預付費用和其他流動資產
|
| | | | 3,949 | | |
財產和設備
|
| | | | 1,402 | | |
無形資產
|
| | | | 46,700 | | |
收購的總資產
|
| | | | 79,551 | | |
(千)
|
| |
2020年10月22日
|
| |||
應付賬款
|
| | | | 3,536 | | |
應計費用和其他流動負債
|
| | | | 8,853 | | |
其他長期負債
|
| | | | 524 | | |
承擔的總負債
|
| | | | 12,913 | | |
收購淨資產公允價值總額(不包括善意):
|
| | | | 66,638 | | |
商譽
|
| | | $ | 13,105 | | |
| | |
公允價值
(千) |
| |
攤銷
期間(年) |
| ||||||
長期存在的無形資產: | | | | | | | | | | | | | |
商品名稱
|
| | | $ | 9,500 | | | | | | 9 | | |
經銷商關係
|
| | | | 37,200 | | | | | | 8 | | |
| | | | $ | 46,700 | | | | | | | | |
(千)
|
| |
年終了
2020年12月31日 |
| |||
淨銷售額
|
| | | $ | 7,689 | | |
淨虧損
|
| | | $ | (1,123) | | |
(千)
|
| |
年終了
12月31日 |
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
淨銷售額
|
| | | $ | 382,029 | | | | | $ | 462,802 | | |
淨收入
|
| | | $ | 6,066 | | | | | $ | 26,344 | | |
| | |
公允價值
|
| |||
截至2019年5月31日的餘額
|
| | | $ | 7,428 | | |
或有對價的公允價值變動
|
| | | | 1,441 | | |
外幣折算調整
|
| | | | 109 | | |
截至2019年12月31日的餘額
|
| | | | 8,978 | | |
或有對價的公允價值變動
|
| | | | (204) | | |
外幣折算調整
|
| | | | 58 | | |
支付或有對價和發行普通股(見註釋3)
|
| | | | (8,832) | | |
截至2020年9月25日的餘額
|
| | | $ | — | | |
| | |
年終了
2019年12月31日 |
| |||
EBITDA風險調整
|
| | | | 17.30% | | |
年度EBITDA波動率
|
| | | | 55.00% | | |
無風險回報率
|
| | | | 2.10% | | |
| | |
12月31日
|
| |||||||||||||||||||||
|
2019
|
| |
2020
|
| ||||||||||||||||||||
|
攜帶
值 |
| |
預計
公允價值 |
| |
攜帶
值 |
| |
預計
公允價值 |
| ||||||||||||||
定期貸款
|
| | | $ | 223,223 | | | | | $ | 220,712 | | | | | $ | 221,496 | | | | | $ | 221,081 | | |
| | |
金額
|
| |||
截至2018年12月31日的餘額
|
| | | $ | 91,782 | | |
收購
|
| | | | 9,788 | | |
外幣折算調整
|
| | | | 102 | | |
截至2019年12月31日的餘額
|
| | | | 101,672 | | |
收購
|
| | | | 13,105 | | |
外幣折算調整
|
| | | | 973 | | |
截至2020年12月31日的餘額
|
| | | $ | 115,750 | | |
| | |
2019年12月31日
|
| |||||||||||||||||||||
|
毛收入
攜帶 金額 |
| |
外來的
幣種 翻譯 |
| |
累計
攤銷 |
| |
淨金額
|
| ||||||||||||||
商品名稱和商標
|
| | | $ | 125,600 | | | | | $ | 99 | | | | | $ | 5,032 | | | | | $ | 120,667 | | |
專利技術
|
| | | | 16,126 | | | | | | 14 | | | | | | 1,698 | | | | | | 14,442 | | |
泳池設計
|
| | | | 5,728 | | | | | | 59 | | | | | | 239 | | | | | | 5,548 | | |
特許經營關係
|
| | | | 1,187 | | | | | | 12 | | | | | | 173 | | | | | | 1,026 | | |
經銷商關係
|
| | | | 123,176 | | | | | | 5 | | | | | | 8,530 | | | | | | 114,651 | | |
非競爭協議
|
| | | | 2,476 | | | | | | — | | | | | | 513 | | | | | | 1,963 | | |
| | | | $ | 274,293 | | | | | $ | 189 | | | | | $ | 16,185 | | | | | $ | 258,297 | | |
| | |
2020年12月31日
|
| |||||||||||||||||||||
|
毛收入
攜帶 金額 |
| |
外來的
幣種 翻譯 |
| |
累計
攤銷 |
| |
淨金額
|
| ||||||||||||||
商品名稱和商標
|
| | | $ | 135,100 | | | | | $ | 1,047 | | | | | $ | 10,258 | | | | | $ | 125,889 | | |
專利技術
|
| | | | 16,126 | | | | | | 155 | | | | | | 3,452 | | | | | | 12,829 | | |
泳池設計
|
| | | | 5,728 | | | | | | 629 | | | | | | 648 | | | | | | 5,709 | | |
特許經營關係
|
| | | | 1,187 | | | | | | 130 | | | | | | 470 | | | | | | 847 | | |
經銷商關係
|
| | | | 160,376 | | | | | | 52 | | | | | | 17,697 | | | | | | 142,731 | | |
非競爭協議
|
| | | | 2,476 | | | | | | — | | | | | | 1,008 | | | | | | 1,468 | | |
| | | | $ | 320,993 | | | | | $ | 2,013 | | | | | $ | 33,533 | | | | | $ | 289,473 | | |
年終了
|
| |
預計未來
攤銷發票 |
| |||
2021
|
| | | $ | 21,959 | | |
2022
|
| | | | 21,959 | | |
2023
|
| | | | 21,768 | | |
2024
|
| | | | 20,948 | | |
2025
|
| | | | 20,791 | | |
之後
|
| | | | 182,048 | | |
| | | | $ | 289,473 | | |
| | |
12月31日
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
原材料
|
| | | $ | 19,035 | | | | | $ | 37,010 | | |
成品
|
| | | | 16,576 | | | | | | 27,808 | | |
| | | | $ | 35,611 | | | | | $ | 64,818 | | |
| | |
12月31日
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
土地
|
| | | $ | 1,613 | | | | | $ | 1,613 | | |
建築和改進
|
| | | | 5,495 | | | | | | 5,898 | | |
機械設備
|
| | | | 17,661 | | | | | | 21,478 | | |
傢俱和固定裝置
|
| | | | 511 | | | | | | 1,406 | | |
計算機設備和軟件
|
| | | | 5,090 | | | | | | 6,633 | | |
模具和染料
|
| | | | 5,602 | | | | | | 9,051 | | |
租賃改進
|
| | | | 2,611 | | | | | | 3,573 | | |
車輛
|
| | | | 2,338 | | | | | | 3,061 | | |
施工中
|
| | | | 3,046 | | | | | | 8,525 | | |
| | | | | 43,967 | | | | | | 61,238 | | |
減去:累計折舊
|
| | | | (6,122) | | | | | | (13,881) | | |
| | | | $ | 37,845 | | | | | $ | 47,357 | | |
| | |
12月31日
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
定期貸款
|
| | | $ | 232,191 | | | | | $ | 228,147 | | |
減:未攤銷折扣和債務發行成本
|
| | | | (8,968) | | | | | | (6,651) | | |
總債務
|
| | | | 223,223 | | | | | | 221,496 | | |
減去:長期債務的當前部分
|
| | | | (6,891) | | | | | | (13,042) | | |
長期債務總額
|
| | | $ | 216,332 | | | | | $ | 208,454 | | |
槓桿率
|
| |
必填
提前還款 百分比 |
| |||
> 3.50:1.00
|
| | | | 90% | | |
>3.00:1.00和≤3.50:1.00
|
| | | | 75% | | |
>2.50:1.00和≤3.00:1.00
|
| | | | 50% | | |
>2.00:1.00和≤2.50:1.00
|
| | | | 25% | | |
≤ 2.00:1.00
|
| | | | 0% | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
現金利息支出
|
| | | $ | 19,488 | | | | | $ | 15,625 | | |
債務發行成本攤銷
|
| | | | 2,968 | | | | | | 2,179 | | |
攤銷原發行折****r}
|
| | | | 183 | | | | | | 138 | | |
利率互換
|
| | | | — | | | | | | 334 | | |
債務清償收益
|
| | | | — | | | | | | (25) | | |
利息支出總額
|
| | | $ | 22,639 | | | | | $ | 18,251 | | |
年終了
|
| |
定期貸款
設施 |
| |||
2021
|
| | | $ | 13,042 | | |
2022
|
| | | | 13,042 | | |
2023
|
| | | | 13,042 | | |
2024
|
| | | | 13,042 | | |
2025
|
| | | | 175,979 | | |
| | | | $ | 228,147 | | |
| | |
12月31日
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
應計銷售返點
|
| | | $ | 6,520 | | | | | $ | 15,511 | | |
累計產品保修
|
| | | | 2,663 | | | | | | 2,705 | | |
應計獎勵
|
| | | | 2,448 | | | | | | 11,244 | | |
累積假期
|
| | | | 2,425 | | | | | | 3,805 | | |
應計工資總額
|
| | | | 2,334 | | | | | | 6,098 | | |
延期發售成本
|
| | | | — | | | | | | 1,040 | | |
應計第三方服務
|
| | | | 1,556 | | | | | | 2,172 | | |
其他
|
| | | | 4,287 | | | | | | 8,031 | | |
應計費用和其他流動負債總額
|
| | | $ | 22,233 | | | | | $ | 50,606 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
年初餘額
|
| | | $ | 1,977 | | | | | $ | 2,846 | | |
已簽發保修的應計費用
|
| | | | 3,729 | | | | | | 3,966 | | |
GLI收購中承擔的保修責任
|
| | | | — | | | | | | 118 | | |
減:結算(現金或實物)
|
| | | | (2,860) | | | | | | (4,048) | | |
年終餘額
|
| | | | 2,846 | | | | | | 2,882 | | |
減:應計保修成本的當前部分
|
| | | | (2,663) | | | | | | (2,705) | | |
應計保修成本-減去當前部分
|
| | | $ | 183 | | | | | $ | 177 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
室內游泳收件箱
|
| | | $ | 175,033 | | | | | $ | 237,410 | | |
封面
|
| | | | 70,984 | | | | | | 84,524 | | |
內襯
|
| | | | 71,958 | | | | | | 81,455 | | |
| | | | $ | 317,975 | | | | | $ | 403,389 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
年初餘額
|
| | | $ | 1,535 | | | | | $ | 1,322 | | |
壞賬支出
|
| | | | 253 | | | | | | 358 | | |
核銷
|
| | | | (466) | | | | | | (242) | | |
年終餘額
|
| | | $ | 1,322 | | | | | $ | 1,438 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
所得税前收入(損失): | | | | | | | | | | | | | |
國內
|
| | | $ | 9,939 | | | | | $ | 19,609 | | |
外來的
|
| | | | (7,153) | | | | | | 3,150 | | |
合計
|
| | | $ | 2,786 | | | | | $ | 22,759 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
當前所得税(福利)費用: | | | | | | | | | | | | | |
國內
|
| | | $ | 5,424 | | | | | $ | 10,342 | | |
外來的
|
| | | | 131 | | | | | | 1,104 | | |
本期税收(福利)費用總額
|
| | | | 5,555 | | | | | | 11,446 | | |
遞延所得税(福利)費用: | | | | | | | | | | | | | |
國內
|
| | | | (10,020) | | | | | | (4,532) | | |
外來的
|
| | | | (206) | | | | | | (138) | | |
遞延税(福利)費用總額
|
| | | | (10,226) | | | | | | (4,670) | | |
所得税(福利)費用總額
|
| | | $ | (4,671) | | | | | $ | 6,776 | | |
| | |
年終了
2019年12月31日 |
| |
年終了
2020年12月31日 |
| ||||||
聯邦法定税率
|
| | | | 21.0% | | | | | | 21.0% | | |
外國税收低於美國法定税率
|
| | | | 1.1% | | | | | | 1.2% | | |
扣除聯邦福利後的州所得税
|
| | | | (67.2)% | | | | | | 1.4% | | |
不確定的税收狀況
|
| | | | 348.2% | | | | | | 0.8% | | |
估值免税額變動
|
| | | | (5.9)% | | | | | | (1.1)% | | |
GILTI
|
| | | | 21.1% | | | | | | 1.5% | | |
餐飲和娛樂
|
| | | | 6.8% | | | | | | 0.5% | | |
國外費用不可扣除税款
|
| | | | 56.1% | | | | | | 1.7% | | |
交易成本不可扣除税款
|
| | | | 13.3% | | | | | | 2.0% | | |
加拿大重組
|
| | | | (562.4)% | | | | | | — | | |
加拿大分公司收入
|
| | | | 0.0% | | | | | | 1.8% | | |
其他不可扣税的費用
|
| | | | (0.1)% | | | | | | (1.0)% | | |
| | | | | (168.0)% | | | | | | 29.8% | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
1月1日餘額
|
| | | $ | (12,300) | | | | | $ | (12,463) | | |
添加內容
|
| | | | (163) | | | | | | (241) | | |
12月31日餘額
|
| | | $ | (12,463) | | | | | $ | (12,704) | | |
| | |
12月31日
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
遞延税金資產: | | | | | | | | | | | | | |
淨營業虧損結轉
|
| | | $ | 12,110 | | | | | $ | 12,099 | | |
庫存,淨額
|
| | | | 680 | | | | | | 473 | | |
保修保留
|
| | | | 649 | | | | | | 789 | | |
貿易應收賬款
|
| | | | 477 | | | | | | 360 | | |
利潤利息單位
|
| | | | 389 | | | | | | 760 | | |
第163(J)節
|
| | | | 289 | | | | | | — | | |
權益中的遞延税款
|
| | | | 257 | | | | | | 257 | | |
應計費用
|
| | | | 224 | | | | | | 498 | | |
交易成本
|
| | | | 107 | | | | | | 607 | | |
加拿大税收抵免
|
| | | | 86 | | | | | | 255 | | |
其他
|
| | | | 64 | | | | | | 216 | | |
遞延税項總資產
|
| | | | 15,332 | | | | | | 16,314 | | |
| | |
12月31日
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
估值免税額
|
| | | | (12,463) | | | | | | (12,704) | | |
遞延税金總資產
|
| | | | 2,869 | | | | | | 3,610 | | |
減税:境外遞延税費優惠
|
| | | | (206) | | | | | | (345) | | |
國內遞延税金總資產
|
| | | | 2,663 | | | | | | 3,265 | | |
遞延納税義務: | | | | | | | | | | | | | |
無形資產
|
| | | | (57,221) | | | | | | (53,874) | | |
財產和設備,淨額
|
| | | | (4,677) | | | | | | (4,120) | | |
預付費用
|
| | | | (773) | | | | | | (464) | | |
遞延納税負債總額
|
| | | | (62,671) | | | | | | (58,458) | | |
遞延納税淨負債
|
| | | $ | (60,008) | | | | | $ | (55,193) | | |
|
| | |
截至2013年12月31日的年度
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
年初餘額
|
| | | $ | — | | | | | $ | 9,681 | | |
前幾年增加的税務職位
|
| | | | — | | | | | | 181 | | |
本年度新增納税崗位
|
| | | | 9,681 | | | | | | — | | |
年終餘額
|
| | | $ | 9,681 | | | | | $ | 9,862 | | |
年終了
|
| | | | | | |
2021
|
| | | $ | 6,484 | | |
2022
|
| | | | 5,971 | | |
2023
|
| | | | 4,455 | | |
2024
|
| | | | 3,834 | | |
2025
|
| | | | 3,491 | | |
之後
|
| | | | 5,094 | | |
| | | | $ | 29,329 | | |
| | |
像素個數
|
| |
加權平均
授予日期公允價值 |
| ||||||
2019年1月1日的餘額
|
| | | | 20,890,124 | | | | | $ | 0.41 | | |
已批准
|
| | | | 3,692,699 | | | | | $ | 0.38 | | |
被沒收
|
| | | | (2,848,653) | | | | | $ | 0.41 | | |
2019年12月31日的餘額
|
| | | | 21,734,170 | | | | | | | | |
已批准
|
| | | | 7,843,107 | | | | | $ | 0.60 | | |
被沒收
|
| | | | (2,152,315) | | | | | $ | 0.35 | | |
2020年12月31日的餘額
|
| | | | 27,424,962 | | | | | $ | 0.43 | | |
| | |
年終了
2019年12月31日 |
| |
年終了
2020年12月31日 |
| ||||||
預期波動率
|
| | | | 49.00% | | | | | | 55.00% | | |
無風險利率
|
| | | | 1.90% | | | | | | 0.20% | | |
預期期限(以年為單位)
|
| | | | 4.6 | | | | | | 3.2% | | |
預期股息收益率
|
| | | | —% | | | | | | —% | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
分子: | | | | | | | | | | | | | |
歸屬於普通股股東的淨利潤
|
| | | $ | 7,457 | | | | | $ | 15,983 | | |
分母: | | | | | | | | | | | | | |
加權平均已發行普通股
|
| | | | | | | | | | | | |
基礎版
|
| | | | 95,032,265 | | | | | | 101,606,966 | | |
稀釋後的
|
| | | | 95,400,528 | | | | | | 102,602,738 | | |
歸屬於普通股股東的每股淨利潤 | | | | | | | | | | | | | |
基礎版
|
| | | $ | 0.08 | | | | | $ | 0.16 | | |
稀釋後的
|
| | | $ | 0.08 | | | | | $ | 0.16 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
限制性股票獎勵
|
| | | | 97,718 | | | | | | 22,524 | | |
| | |
12月31日
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
淨銷售額 | | | | | | | | | | | | | |
美國
|
| | | $ | 257,786 | | | | | $ | 325,716 | | |
加拿大
|
| | | | 43,157 | | | | | | 50,499 | | |
澳大利亞
|
| | | | 12,126 | | | | | | 20,181 | | |
新西蘭
|
| | | | 2,432 | | | | | | 3,984 | | |
其他
|
| | | | 2,474 | | | | | | 3,009 | | |
合計
|
| | | $ | 317,975 | | | | | $ | 403,389 | | |
| | |
12月31日
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
長期資產 | | | | | | | | | | | | | |
美國
|
| | | $ | 30,433 | | | | | $ | 37,680 | | |
加拿大
|
| | | | 2,279 | | | | | | 3,050 | | |
澳大利亞
|
| | | | 4,094 | | | | | | 4,979 | | |
新西蘭
|
| | | | 1,039 | | | | | | 1,648 | | |
合計
|
| | | $ | 37,845 | | | | | $ | 47,357 | | |
| | |
12月31日
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
資產 | | | | | | | | | | | | | |
子公司投資
|
| | | $ | 193,795 | | | | | $ | 281,609 | | |
總資產
|
| | | $ | 193,795 | | | | | $ | 281,609 | | |
負債和股東權益 | | | | | | | | | | | | | |
總負債
|
| | | $ | — | | | | | $ | — | | |
股東權益 | | | | | | | | | | | | | |
普通股,面值0.0001美元; 2019年和2020年12月31日授權的500,000,000股;截至2019年和2020年12月31日分別已發行和發行96,498,943股和118,854,249股股票
|
| | | | 10 | | | | | | 12 | | |
新增實收資本
|
| | | | 196,474 | | | | | | 265,478 | | |
留存收益(累計虧損)
|
| | | | (2,218) | | | | | | 13,765 | | |
累計其他綜合收益(虧損)
|
| | | | (471) | | | | | | 2,354 | | |
股東權益總額
|
| | | | 193,795 | | | | | | 281,609 | | |
總負債和股東權益
|
| | | $ | 193,795 | | | | | $ | 281,609 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
子公司淨利潤中的權益
|
| | | $ | 7,457 | | | | | $ | 15,983 | | |
歸屬於普通股股東的淨利潤
|
| | | $ | 7,457 | | | | | $ | 15,983 | | |
每股淨利潤 | | | | | | | | | | | | | |
歸屬於普通股股東的每股淨利潤 | | | | | | | | | | | | | |
基礎版
|
| | | $ | 0.08 | | | | | $ | 0.16 | | |
稀釋後的
|
| | | $ | 0.08 | | | | | $ | 0.16 | | |
加權平均普通股表現出色-基本和稀釋 | | | | | | | | | | | | | |
基礎版
|
| | | | 95,032,265 | | | | | | 101,606,966 | | |
稀釋後的
|
| | | | 95,400,528 | | | | | | 102,602,738 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
淨收入
|
| | | $ | 7,457 | | | | | $ | 15,983 | | |
子公司其他全面收益(損失)中的權益
|
| | | | (670) | | | | | | 2,825 | | |
綜合收入
|
| | | $ | 6,787 | | | | | $ | 18,808 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
經營活動現金流: | | | | | | | | | | | | | |
淨收入
|
| | | $ | 7,457 | | | | | $ | 15,983 | | |
將淨收益與經營活動提供的現金淨額進行調整: | | | | | | | | | | | | | |
子公司淨利潤中的權益
|
| | | | (7,457) | | | | | | (15,983) | | |
經營活動提供的現金淨額
|
| | | | — | | | | | | — | | |
投資活動現金流: | | | | | | | | | | | | | |
子公司投資
|
| | | | — | | | | | | (65,553) | | |
投資活動中使用的淨現金
|
| | | | — | | | | | | (65,553) | | |
融資活動的現金流: | | | | | | | | | | | | | |
發行普通股所得收益
|
| | | | — | | | | | | 65,553 | | |
融資活動提供的現金淨額
|
| | | | — | | | | | | 65,553 | | |
現金淨增長
|
| | | | — | | | | | | — | | |
期初現金
|
| | | | — | | | | | | — | | |
期末現金
|
| | | $ | — | | | | | $ | — | | |
| | |
10月2日
2021 |
| |
12月31日
2020 |
| ||||||
資產 | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
現金
|
| | | $ | 90,869 | | | | | $ | 59,310 | | |
貿易應收賬款,淨額
|
| | | | 75,314 | | | | | | 32,758 | | |
庫存,淨額
|
| | | | 80,705 | | | | | | 64,818 | | |
應收所得税
|
| | | | 6,129 | | | | | | 4,377 | | |
預付費用和其他流動資產
|
| | | | 10,676 | | | | | | 6,063 | | |
流動資產總額
|
| | | | 263,693 | | | | | | 167,326 | | |
財產和設備,淨額
|
| | | | 58,767 | | | | | | 47,357 | | |
權益法投資
|
| | | | 21,997 | | | | | | 25,384 | | |
遞延納税資產
|
| | | | 793 | | | | | | 345 | | |
延期發售成本
|
| | | | — | | | | | | 1,041 | | |
商譽
|
| | | | 115,158 | | | | | | 115,750 | | |
無形資產淨值
|
| | | | 271,831 | | | | | | 289,473 | | |
其他資產
|
| | | | 1,506 | | | | | | — | | |
總資產
|
| | | $ | 733,745 | | | | | $ | 646,676 | | |
負債和股東權益 | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
應付賬款
|
| | | $ | 39,921 | | | | | $ | 29,789 | | |
應付賬款相關方
|
| | | | 1,050 | | | | | | 500 | | |
長期債務當期到期日
|
| | | | 14,234 | | | | | | 13,042 | | |
應計費用和其他流動負債
|
| | | | 59,454 | | | | | | 50,606 | | |
流動負債總額
|
| | | | 114,659 | | | | | | 93,937 | | |
長期債務,扣除折扣和流動部分後
|
| | | | 219,967 | | | | | | 208,454 | | |
遞延所得税負債,淨額
|
| | | | 55,949 | | | | | | 55,193 | | |
不確定税務狀況的責任
|
| | | | 5,649 | | | | | | 5,540 | | |
其他長期負債
|
| | | | 2,026 | | | | | | 1,943 | | |
總負債
|
| | | | 398,250 | | | | | | 365,067 | | |
承付款和或有事項 | | | | | | | | | | | | | |
股東權益: | | | | | | | | | | | | | |
優先股,面值0.0001美元;截至2021年10月2日和2020年12月31日,分別為100,000,000股和無授權股票;截至2021年10月2日和2020年12月31日,無已發行和發行股票
|
| | | | — | | | | | | — | | |
普通股,面值0.0001美元; 900,00,000和500,00,000股授權為
分別於2021年10月2日和2020年12月31日; 119,849,589和 截至2021年10月2日已發行和發行118,854,249股股票和 分別於2020年12月31日 |
| | | | 12 | | | | | | 12 | | |
新增實收資本
|
| | | | 377,649 | | | | | | 265,478 | | |
(累計虧損)保留收益
|
| | | | (42,596) | | | | | | 13,765 | | |
累計其他綜合收益
|
| | | | 430 | | | | | | 2,354 | | |
股東權益總額
|
| | | | 335,495 | | | | | | 281,609 | | |
總負債和股東權益
|
| | | $ | 733,745 | | | | | $ | 646,676 | | |
| | |
三個財季結束
|
| |||||||||
|
10月2日
2021 |
| |
09月26日
2020 |
| ||||||||
淨銷售額
|
| | | $ | 491,592 | | | | | $ | 291,468 | | |
銷售成本
|
| | | | 329,805 | | | | | | 186,699 | | |
毛利
|
| | | | 161,787 | | | | | | 104,769 | | |
銷售、一般和管理費用
|
| | | | 170,532 | | | | | | 50,888 | | |
攤銷
|
| | | | 16,560 | | | | | | 12,173 | | |
運營(虧損)收入
|
| | | | (25,305) | | | | | | 41,708 | | |
其他費用(收入): | | | | | | | | | | | | | |
利息支出
|
| | | | 20,843 | | | | | | 13,633 | | |
其他(收入)支出,淨額
|
| | | | (3,887) | | | | | | 1,121 | | |
其他費用合計,淨額
|
| | | | 16,956 | | | | | | 14,754 | | |
權益法投資收益
|
| | | | 1,808 | | | | | | — | | |
所得税前(虧損)收入
|
| | | | (40,453) | | | | | | 26,954 | | |
所得税費用
|
| | | | 15,908 | | | | | | 8,251 | | |
淨(虧損)收入
|
| | | $ | (56,361) | | | | | $ | 18,703 | | |
歸屬於普通股股東的每股淨(損失)收入: | | | | | | | | | | | | | |
基礎版
|
| | | $ | (0.51) | | | | | $ | 0.19 | | |
稀釋後的
|
| | | $ | (0.51) | | | | | $ | 0.19 | | |
加權平均普通股表現出色-基本和稀釋 | | | | | | | | | | | | | |
基礎版
|
| | | | 110,121,240 | | | | | | 96,665,708 | | |
稀釋後的
|
| | | | 110,121,240 | | | | | | 97,122,885 | | |
| | |
三個財季結束
|
| |||||||||
|
10月2日
2021 |
| |
09月26日
2020 |
| ||||||||
淨(虧損)收入
|
| | | $ | (56,361) | | | | | $ | 18,703 | | |
其他全面(損失)收入,扣除税後: | | | | | | | | | | | | | |
外幣折算調整
|
| | | | (1,924) | | | | | | 404 | | |
綜合(虧損)收益
|
| | | $ | (58,285) | | | | | $ | 19,107 | | |
| | |
個共享
|
| |
金額
|
| |
額外的
實收 大寫 |
| |
保留
收入 (累計 赤字) |
| |
累計
其他 綜合 收入 (虧損) |
| |
合計
股東的 股權 |
| ||||||||||||||||||
2019年12月31日餘額
|
| | | | 96,498,943 | | | | | $ | 10 | | | | | $ | 196,474 | | | | | $ | (2,218) | | | | | $ | (471) | | | | | $ | 193,795 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (15,451) | | | | | | — | | | | | | (15,451) | | |
外幣折算調整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,938) | | | | | | (1,938) | | |
庫藏股的回購和報廢
|
| | | | (200,173) | | | | | | — | | | | | | (400) | | | | | | — | | | | | | — | | | | | | (400) | | |
基於股票的薪酬費用
|
| | | | — | | | | | | — | | | | | | 224 | | | | | | — | | | | | | — | | | | | | 224 | | |
2020年3月28日餘額
|
| | | | 96,298,770 | | | | | | 10 | | | | | | 196,298 | | | | | | (17,669) | | | | | | (2,409) | | | | | | 176,230 | | |
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | 16,414 | | | | | | — | | | | | | 16,414 | | |
外幣折算調整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,295 | | | | | | 2,295 | | |
庫藏股的回購和報廢
|
| | | | (75,065) | | | | | | — | | | | | | (176) | | | | | | — | | | | | | — | | | | | | (176) | | |
基於股票的薪酬費用
|
| | | | — | | | | | | — | | | | | | 240 | | | | | | — | | | | | | — | | | | | | 240 | | |
2020年6月27日餘額
|
| | | | 96,223,705 | | | | | | 10 | | | | | | 196,362 | | | | | | (1,255) | | | | | | (114) | | | | | | 195,003 | | |
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | 17,740 | | | | | | — | | | | | | 17,740 | | |
外幣折算調整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 47 | | | | | | 47 | | |
普通股發行
|
| | | | 205,197 | | | | | | — | | | | | | 615 | | | | | | — | | | | | | — | | | | | | 615 | | |
或有對價結算
|
| | | | 758,694 | | | | | | — | | | | | | 2,208 | | | | | | — | | | | | | — | | | | | | 2,208 | | |
基於股票的薪酬費用
|
| | | | — | | | | | | — | | | | | | 978 | | | | | | — | | | | | | — | | | | | | 978 | | |
2020年9月26日餘額
|
| | | | 97,187,596 | | | | | $ | 10 | | | | | $ | 200,163 | | | | | $ | 16,485 | | | | | $ | (67) | | | | | $ | 216,591 | | |
2020年12月31日的餘額
|
| | | | 118,854,249 | | | | | $ | 12 | | | | | $ | 265,478 | | | | | $ | 13,765 | | | | | $ | 2,354 | | | | | $ | 281,609 | | |
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | 8,533 | | | | | | — | | | | | | 8,533 | | |
外幣折算調整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,201) | | | | | | (1,201) | | |
股息(每股1.00美元)
|
| | | | — | | | | | | — | | | | | | (110,033) | | | | | | — | | | | | | — | | | | | | (110,033) | | |
庫藏股的回購和報廢
|
| | | | (21,666,653) | | | | | | (2) | | | | | | (64,936) | | | | | | — | | | | | | — | | | | | | (64,938) | | |
基於股票的薪酬費用
|
| | | | — | | | | | | — | | | | | | 1,464 | | | | | | — | | | | | | — | | | | | | 1,464 | | |
2021年4月3日餘額
|
| | | | 97,187,596 | | | | | | 10 | | | | | | 91,973 | | | | | | 22,298 | | | | | | 1,153 | | | | | | 115,434 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (53,598) | | | | | | — | | | | | | (53,598) | | |
外幣折算調整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 164 | | | | | | 164 | | |
首次公開募股淨收益
|
| | | | 23,000,000 | | | | | | 2 | | | | | | 399,262 | | | | | | — | | | | | | — | | | | | | 399,264 | | |
庫藏股的回購和報廢
|
| | | | (12,264,438) | | | | | | (1) | | | | | | (216,699) | | | | | | — | | | | | | — | | | | | | (216,700) | | |
與
相關的限制性股票的發行
重組 |
| | | | 8,340,126 | | | | | | 1 | | | | | | (1) | | | | | | — | | | | | | — | | | | | | — | | |
轉換後發行普通股
B類單位 |
| | | | 4,145,987 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
基於股票的薪酬費用
|
| | | | — | | | | | | — | | | | | | 75,511 | | | | | | — | | | | | | — | | | | | | 75,511 | | |
2021年7月3日餘額
|
| | | | 120,409,271 | | | | | | 12 | | | | | | 350,046 | | | | | | (31,300) | | | | | | 1,317 | | | | | | 320,075 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (11,296) | | | | | | — | | | | | | (11,296) | | |
外幣折算調整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (887) | | | | | | (887) | | |
限制性股票的報廢
|
| | | | (559,682) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
基於股票的薪酬費用
|
| | | | — | | | | | | — | | | | | | 27,603 | | | | | | — | | | | | | — | | | | | | 27,603 | | |
2021年10月2日餘額
|
| | | | 119,849,589 | | | | | $ | 12 | | | | | $ | 377,649 | | | | | $ | (42,596) | | | | | $ | 430 | | | | | $ | 335,495 | | |
| | |
三個財季結束
|
| |||||||||
|
10月2日
2021 |
| |
09月26日
2020 |
| ||||||||
經營活動現金流: | | | | | | | | | | | | | |
淨(虧損)收入
|
| | | $ | (56,361) | | | | | $ | 18,703 | | |
將淨(損失)收入與經營活動提供的淨現金進行調節的調整: | | | | | | | | | | | | | |
折舊及攤銷
|
| | | | 23,689 | | | | | | 17,461 | | |
遞延融資成本和債務折扣攤銷
|
| | | | 5,907 | | | | | | 1,867 | | |
基於股票的薪酬費用
|
| | | | 104,578 | | | | | | 1,442 | | |
其他非現金
|
| | | | 1,349 | | | | | | 825 | | |
股權法投資出售收益
|
| | | | (3,856) | | | | | | — | | |
權益法投資收益
|
| | | | (1,808) | | | | | | — | | |
從權益法投資中收到的分配
|
| | | | 1,808 | | | | | | — | | |
經營性資產和負債變動:
|
| | | | | | | | | | | | |
貿易應收賬款
|
| | | | (43,134) | | | | | | (18,732) | | |
庫存
|
| | | | (16,128) | | | | | | (2,202) | | |
預付費用和其他流動資產
|
| | | | (4,774) | | | | | | 279 | | |
應收所得税
|
| | | | (1,752) | | | | | | (1,287) | | |
其他資產
|
| | | | (465) | | | | | | — | | |
應付賬款
|
| | | | 10,550 | | | | | | 16,192 | | |
應計費用和其他流動負債
|
| | | | 9,740 | | | | | | 20,449 | | |
其他長期負債
|
| | | | 83 | | | | | | 59 | | |
經營活動提供的現金淨額
|
| | | | 29,426 | | | | | | 55,056 | | |
投資活動現金流: | | | | | | | | | | | | | |
購置房產和設備
|
| | | | (19,242) | | | | | | (9,677) | | |
出售財產和設備的收益
|
| | | | 33 | | | | | | 560 | | |
權益法投資回報
|
| | | | 447 | | | | | | — | | |
出售權益法投資收益
|
| | | | 6,796 | | | | | | — | | |
投資活動中使用的淨現金
|
| | | | (11,966) | | | | | | (9,117) | | |
融資活動的現金流: | | | | | | | | | | | | | |
長期債務借款收益
|
| | | | 172,813 | | | | | | — | | |
長期債務借款的支付
|
| | | | (164,833) | | | | | | (20,925) | | |
循環信貸安排借款收益
|
| | | | 16,000 | | | | | | 5,000 | | |
循環信貸安排的付款
|
| | | | (16,000) | | | | | | (5,000) | | |
已支付的延期融資費
|
| | | | (1,250) | | | | | | — | | |
A類基金單位持有人的股息
|
| | | | (110,033) | | | | | | — | | |
發行普通股的收益
|
| | | | — | | | | | | 615 | | |
首次公開發行的收益,扣除承銷折扣、佣金和發行成本後
|
| | | | 399,264 | | | | | | — | | |
庫藏股的回購和報廢
|
| | | | (281,638) | | | | | | (576) | | |
Narellan Group Pty Limited或有對價的付款
|
| | | | — | | | | | | (6,624) | | |
融資活動提供(使用)的現金淨額
|
| | | | 14,323 | | | | | | (27,510) | | |
匯率變動對現金的影響
|
| | | | (224) | | | | | | 769 | | |
現金淨增加(減少)
|
| | | | 31,559 | | | | | | 19,198 | | |
期初現金
|
| | | | 59,310 | | | | | | 56,655 | | |
期末現金
|
| | | $ | 90,869 | | | | | $ | 75,853 | | |
補充現金流信息: | | | | | | | | | | | | | |
支付利息的現金
|
| | | $ | 14,208 | | | | | $ | 12,693 | | |
已繳所得税,淨額
|
| | | $ | 15,213 | | | | | $ | 9,100 | | |
非現金投資和融資活動補充披露: | | | | | | | | | | | | | |
應付賬款和應計費用中包含的財產和設備購買
|
| | | $ | 226 | | | | | $ | 635 | | |
應付賬款相關方包含的資本化內部軟件
|
| | | $ | 1,050 | | | | | $ | — | | |
截至2020年9月26日的三個財年期間發行的758,694股普通股的公允價值與收購Narellan Group Pty Limited有關
|
| | | $ | — | | | | | $ | 2,208 | | |
(千)
|
| |
10月22日,
2020 |
| |||
總體考慮
|
| | | $ | 79,743 | | |
採購價格分配: | | | | | | | |
現金
|
| | | | 5,007 | | |
貿易應收賬款
|
| | | | 10,639 | | |
庫存
|
| | | | 11,854 | | |
預付費用和其他流動資產
|
| | | | 3,949 | | |
財產和設備
|
| | | | 1,402 | | |
無形資產
|
| | | | 46,700 | | |
收購的總資產
|
| | | | 79,551 | | |
應付賬款
|
| | | | 3,536 | | |
應計費用和其他流動負債
|
| | | | 8,853 | | |
其他長期負債
|
| | | | 524 | | |
承擔的總負債
|
| | | | 12,913 | | |
收購淨資產公允價值總額(不包括善意):
|
| | | | 66,638 | | |
商譽
|
| | | $ | 13,105 | | |
| | |
公允價值
|
| |
攤銷
期間 |
| ||||||
| | |
(千)
|
| |
(單位:年)
|
| ||||||
長期存在的無形資產: | | | | | | | | | | | | | |
商品名稱
|
| | | $ | 9,500 | | | | | | 9 | | |
經銷商關係
|
| | | | 37,200 | | | | | | 8 | | |
| | | | $ | 46,700 | | | | | | | | |
| | |
三個財政
個季度結束 |
| |||
(千)
|
| |
09月26日
2020 |
| |||
淨銷售額
|
| | | $ | 345,200 | | |
淨虧損
|
| | | $ | 21,952 | | |
| | |
2021年10月2日
|
| |
2020年12月31日
|
| ||||||||||||||||||
|
攜帶
值 |
| |
預計
公允價值 |
| |
攜帶
值 |
| |
預計
公允價值 |
| ||||||||||||||
定期貸款
|
| | | $ | 234,201 | | | | | $ | 235,372 | | | | | $ | 221,496 | | | | | $ | 221,081 | | |
| | |
2021年10月2日
|
| |||||||||||||||||||||
|
毛收入
攜帶 金額 |
| |
外來的
貨幣 翻譯 |
| |
累計
攤銷 |
| |
淨額
金額 |
| ||||||||||||||
商品名稱和商標
|
| | | $ | 135,100 | | | | | $ | 476 | | | | | $ | 14,839 | | | | | $ | 120,737 | | |
專利技術
|
| | | | 16,126 | | | | | | 70 | | | | | | 4,772 | | | | | | 11,424 | | |
泳池設計
|
| | | | 5,728 | | | | | | 286 | | | | | | 956 | | | | | | 5,058 | | |
特許經營關係
|
| | | | 1,187 | | | | | | 59 | | | | | | 694 | | | | | | 552 | | |
經銷商關係
|
| | | | 160,376 | | | | | | 23 | | | | | | 27,434 | | | | | | 132,965 | | |
非競爭協議
|
| | | | 2,476 | | | | | | — | | | | | | 1,381 | | | | | | 1,095 | | |
| | | | $ | 320,993 | | | | | $ | 914 | | | | | $ | 50,076 | | | | | $ | 271,831 | | |
| | |
2020年12月31日
|
| |||||||||||||||||||||
|
毛收入
攜帶 金額 |
| |
外來的
貨幣 翻譯 |
| |
累計
攤銷 |
| |
淨額
金額 |
| ||||||||||||||
商品名稱和商標
|
| | | $ | 135,100 | | | | | $ | 1,047 | | | | | $ | 10,258 | | | | | $ | 125,889 | | |
專利技術
|
| | | | 16,126 | | | | | | 155 | | | | | | 3,452 | | | | | | 12,829 | | |
泳池設計
|
| | | | 5,728 | | | | | | 629 | | | | | | 648 | | | | | | 5,709 | | |
特許經營關係
|
| | | | 1,187 | | | | | | 130 | | | | | | 470 | | | | | | 847 | | |
經銷商關係
|
| | | | 160,376 | | | | | | 52 | | | | | | 17,697 | | | | | | 142,731 | | |
非競爭協議
|
| | | | 2,476 | | | | | | — | | | | | | 1,008 | | | | | | 1,468 | | |
| | | | $ | 320,993 | | | | | $ | 2,013 | | | | | $ | 33,533 | | | | | $ | 289,473 | | |
年終了
|
| |
預計未來
攤銷發票 |
| |||
2021財年剩餘
|
| | | $ | 5,415 | | |
2022
|
| | | | 21,959 | | |
2023
|
| | | | 21,768 | | |
2024
|
| | | | 20,948 | | |
2025
|
| | | | 20,791 | | |
之後
|
| | | | 180,950 | | |
| | | | $ | 271,831 | | |
| | |
10月2日
2021 |
| |
12月31日
2020 |
| ||||||
原材料
|
| | | $ | 57,165 | | | | | $ | 37,010 | | |
成品
|
| | | | 23,540 | | | | | | 27,808 | | |
| | | | $ | 80,705 | | | | | $ | 64,818 | | |
| | |
10月2日
2021 |
| |
12月31日
2020 |
| ||||||
定期貸款
|
| | | $ | 238,314 | | | | | $ | 228,147 | | |
減:未攤銷折扣和債務發行成本
|
| | | | (4,113) | | | | | | (6,651) | | |
總債務
|
| | | | 234,201 | | | | | | 221,496 | | |
減去:長期債務的當前部分
|
| | | | (14,234) | | | | | | (13,042) | | |
長期債務總額
|
| | | $ | 219,967 | | | | | $ | 208,454 | | |
年終了
|
| |
定期貸款
設施 |
| |||
2021財年剩餘
|
| | | $ | 3,558 | | |
2022
|
| | | | 14,234 | | |
2023
|
| | | | 14,234 | | |
2024
|
| | | | 14,234 | | |
2025
|
| | | | 192,054 | | |
| | | | $ | 238,314 | | |
| | |
三個財季結束
|
| |||||||||
|
10月2日
2021 |
| |
09月26日
2020 |
| ||||||||
年初餘額
|
| | | $ | 2,882 | | | | | $ | 2,846 | | |
已簽發保修的應計費用
|
| | | | 4,369 | | | | | | 2,270 | | |
減:結算(現金或實物)
|
| | | | (3,825) | | | | | | (2,501) | | |
年終餘額
|
| | | $ | 3,426 | | | | | $ | 2,615 | | |
| | |
三個財季結束
|
| |||||||||
|
10月2日
2021 |
| |
09月26日
2020 |
| ||||||||
室內游泳收件箱
|
| | | $ | 285,704 | | | | | $ | 169,681 | | |
封面
|
| | | | 94,354 | | | | | | 53,528 | | |
內襯
|
| | | | 111,534 | | | | | | 68,259 | | |
| | | | $ | 491,592 | | | | | $ | 291,468 | | |
| | |
像素個數
|
| |
加權平均
授予日期 公允價值 |
| ||||||
2020年1月1日的餘額
|
| | | | 21,734,170 | | | | | $ | 0.60 | | |
已批准
|
| | | | 7,843,107 | | | | | | 0.35 | | |
被沒收
|
| | | | (2,152,315) | | | | | | 0.43 | | |
2020年12月31日的餘額
|
| | | | 27,424,962 | | | | | | | | |
已批准
|
| | | | — | | | | | | | | |
被沒收
|
| | | | (1,266,068) | | | | | | 0.34 | | |
2021年4月21日餘額
|
| | | | 26,158,894 | | | | | | | | |
與重組相關的首次公開募股轉換
|
| | | | (26,158,894) | | | | | $ | 0.43 | | |
2021年10月2日的餘額
|
| | | | — | | | | | | | | |
| | |
三個財政
個季度結束 2021年10月2日 |
| |||
無風險利率
|
| | | | 0.63% | | |
預期波動率
|
| | | | 38.16% | | |
預期期限(以年為單位)
|
| | | | 6.25 | | |
預期股息收益率
|
| | | | 0.00% | | |
| | |
個共享
|
| |
加權平均
授予日期 公允價值 |
| ||||||
截至2021年1月1日未償還
|
| | | | — | | | | | $ | — | | |
已批准
|
| | | | 8,340,126 | | | | | | 19.00 | | |
已歸屬
|
| | | | (84,687) | | | | | | — | | |
被沒收
|
| | | | (559,682) | | | | | | 19.00 | | |
2021年10月2日未完成
|
| | | | 7,695,757 | | | | | $ | 19.00 | | |
| | |
個共享
|
| |
加權平均
授予日期 公允價值 |
| ||||||
截至2021年1月1日未償還
|
| | | | — | | | | | $ | — | | |
已批准
|
| | | | 341,301 | | | | | | 19.00 | | |
已歸屬
|
| | | | — | | | | | | — | | |
被沒收
|
| | | | (16,767) | | | | | | 19.00 | | |
2021年10月2日未完成
|
| | | | 324,534 | | | | | $ | 19.00 | | |
| | |
個共享
|
| |
加權平均
行使價 每股 |
| |
加權平均
剩餘 合同 術語 |
| |
聚合
固有的 值 |
| ||||||||||||
| | | | | | | | | | | | | | |
(單位:年)
|
| |
(千)
|
| ||||||
2021年1月1日未完成
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | |
已批准
|
| | | | 886,862 | | | | | | 19.00 | | | | | | | | | | | | | | |
鍛鍊
|
| | | | — | | | | | | | | | | | | | | | | | | | | |
被沒收
|
| | | | (81,092) | | | | | | | | | | | | | | | | | | | | |
2021年10月2日未完成
|
| | | | 805,770 | | | | | $ | 19.00 | | | | | | 9.55 | | | | | $ | — | | |
已歸屬,預計將於2021年10月2日歸屬
|
| | | | 805,770 | | | | | $ | 19.00 | | | | | | 9.55 | | | | | $ | — | | |
期權可於2021年10月2日行使
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
三個財季結束
|
| |||||||||
|
10月2日
2021 |
| |
09月26日
2020 |
| ||||||||
分子: | | | | | | | | | | | | | |
歸屬於普通股股東的淨(損失)收入
|
| | | $ | (56,361) | | | | | $ | 18,703 | | |
分母: | | | | | | | | | | | | | |
加權平均已發行普通股
|
| | | | | | | | | | | | |
基礎版
|
| | | | 110,121,240 | | | | | | 96,665,708 | | |
稀釋後的
|
| | | | 110,121,240 | | | | | | 97,122,885 | | |
| | |
三個財季結束
|
| |||||||||
|
10月2日
2021 |
| |
09月26日
2020 |
| ||||||||
歸屬於普通股股東的每股淨(損失)收入: | | | | | | | | | | | | | |
基礎版
|
| | | $ | (0.51) | | | | | $ | 0.19 | | |
稀釋後的
|
| | | $ | (0.51) | | | | | $ | 0.19 | | |
|
| | |
三個財季結束
|
| |||||||||
|
10月2日
2021 |
| |
09月26日
2020 |
| ||||||||
限制性股票獎勵
|
| | | | 6,813,166 | | | | | | 47,446 | | |
限制性股票銷售單位
|
| | | | 84,866 | | | | | | — | | |
股票期權
|
| | | | 4,235 | | | | | | — | | |
| | |
三個財季結束
|
| |||||||||
|
10月2日
2021 |
| |
09月26日
2020 |
| ||||||||
淨銷售額 | | | | | | | | | | | | | |
美國
|
| | | $ | 385,259 | | | | | $ | 234,439 | | |
加拿大
|
| | | | 76,619 | | | | | | 38,197 | | |
澳大利亞
|
| | | | 18,581 | | | | | | 13,187 | | |
新西蘭
|
| | | | 5,277 | | | | | | 2,357 | | |
其他
|
| | | | 5,856 | | | | | | 3,288 | | |
合計
|
| | | $ | 491,592 | | | | | $ | 291,468 | | |
| | |
10月2日
2021 |
| |
12月31日
2020 |
| ||||||
長壽資產 | | | | | | | | | | | | | |
美國
|
| | | $ | 48,158 | | | | | $ | 37,680 | | |
加拿大
|
| | | | 4,358 | | | | | | 3,050 | | |
澳大利亞
|
| | | | 4,394 | | | | | | 4,979 | | |
新西蘭
|
| | | | 1,857 | | | | | | 1,648 | | |
合計
|
| | | $ | 58,767 | | | | | $ | 47,357 | | |