|
特拉华州
(州或其他司法管辖区 成立公司或组织) |
| |
7372
(主要标准行业 分类代码号) |
| |
82-3031543
(税务局雇主 标识号) |
|
|
罗伯特·M·海沃德,P.C.
罗伯特·E·戈德特(Robert E.Goedert),P.C. 亚历山大·M·施瓦茨 Kirkland&Ellis LLP 300北拉萨尔 伊利诺伊州芝加哥60654 (312) 862-2000 |
| |
迈克尔·卡普兰
马塞尔·R·福斯滕 Davis Polk&Wardwell LLP 列克星敦大道450号 纽约,纽约10017 (212) 450-4000 |
|
| 大型加速文件管理器☐ | | |
加速了☐的文件管理器
|
| |
非加速文件管理器
|
| |
较小的☐报告公司
新兴市场成长型公司 |
|
| | ||||||||||||||||
各类证券名称
待注册 |
| | |
金额为
已注册(1) |
| | |
建议的最大值
每件产品的发行价 分享(2) |
| | |
建议的最大值
聚合产品 价格(1)(2) |
| | |
金额
注册费 |
|
普通股,每股票面价值0.001美元
|
| | | | | | | | | | | | | | | | |
| | |
第
页
|
| |||
招股说明书摘要
|
| | | | 1 | | |
风险因素
|
| | | | 16 | | |
前瞻性陈述
|
| | | | 58 | | |
市场和行业数据
|
| | | | 60 | | |
使用收益
|
| | | | 61 | | |
股利政策
|
| | | | 62 | | |
选定的合并财务数据
|
| | | | 63 | | |
管理层对财务状况和经营成果的讨论和分析
|
| | | | 68 | | |
业务
|
| | | | 97 | | |
管理
|
| | | | 119 | | |
高管薪酬
|
| | | | 126 | | |
本金和销售股东
|
| | | | 132 | | |
某些关系和关联方交易
|
| | | | 134 | | |
对某些债务的描述
|
| | | | 137 | | |
股本说明
|
| | | | 139 | | |
有资格未来出售的股票
|
| | | | 145 | | |
美国联邦所得税和遗产税对非美国持有者的重大影响
|
| | | | 147 | | |
承销
|
| | | | 152 | | |
法律事务
|
| | | | 159 | | |
专家
|
| | | | 159 | | |
您可以在这里找到更多信息
|
| | | | 159 | | |
合并财务报表索引
|
| | | | F-1 | | |
| | |
截至6月30日的6个月
|
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(千,不包括每股和每股金额)
|
| |||||||||||||||||||||
合并报表数据:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
订阅
|
| | | $ | 103,056 | | | | | $ | 70,956 | | | | | $ | 159,111 | | | | | $ | 100,350 | | |
服务
|
| | | | 6,461 | | | | | | 9,295 | | | | | | 19,008 | | | | | | 20,206 | | |
许可证
|
| | | | 13,104 | | | | | | 12,187 | | | | | | 25,908 | | | | | | 26,006 | | |
总收入
|
| | | | 122,621 | | | | | | 92,438 | | | | | | 204,027 | | | | | | 146,562 | | |
收入成本: | | | | | | | | | | | | | | | | | | | | | | | | | |
认购成本(1)(2)(不包括如下所示的摊销费用)
|
| | | | 18,010 | | | | | | 14,380 | | | | | | 31,539 | | | | | | 24,088 | | |
服务成本(1)(2)(不包括如下所示的摊销费用)
|
| | | | 5,293 | | | | | | 7,192 | | | | | | 14,224 | | | | | | 16,246 | | |
摊销费用
|
| | | | 5,355 | | | | | | 4,954 | | | | | | 10,266 | | | | | | 8,969 | | |
总收入成本
|
| | | | 28,658 | | | | | | 26,526 | | | | | | 56,029 | | | | | | 49,303 | | |
毛利
|
| | | | 93,963 | | | | | | 65,912 | | | | | | 147,998 | | | | | | 97,259 | | |
运营费用: | | | | | | | | | | | | | | | | | | | | | | | | | |
销售和营销(1)(2)
|
| | | | 42,484 | | | | | | 31,888 | | | | | | 71,006 | | | | | | 51,976 | | |
研发(1)(2)
|
| | | | 24,546 | | | | | | 18,534 | | | | | | 42,829 | | | | | | 31,515 | | |
一般和行政(1)(2)(3)
|
| | | | 17,892 | | | | | | 14,797 | | | | | | 32,003 | | | | | | 22,270 | | |
摊销费用
|
| | | | 11,308 | | | | | | 11,259 | | | | | | 22,416 | | | | | | 21,491 | | |
总运营费用
|
| | | | 96,230 | | | | | | 76,478 | | | | | | 168,254 | | | | | | 127,252 | | |
运营损失
|
| | | | (2,267) | | | | | | (10,566) | | | | | | (20,256) | | | | | | (29,993) | | |
利息费用净额
|
| | | | (9,468) | | | | | | (10,952) | | | | | | (21,423) | | | | | | (18,203) | | |
外币交易损失
|
| | | | (317) | | | | | | (450) | | | | | | (1,252) | | | | | | (418) | | |
其他收入,净额
|
| | | | 91 | | | | | | 110 | | | | | | 220 | | | | | | 221 | | |
所得税优惠前亏损
|
| | | | (11,961) | | | | | | (21,858) | | | | | | (42,711) | | | | | | (48,393) | | |
| | |
截至6月30日的6个月
|
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(千,不包括每股和每股金额)
|
| |||||||||||||||||||||
所得税优惠
|
| | | | 3,248 | | | | | | 5,177 | | | | | | 10,111 | | | | | | 12,137 | | |
净亏损
|
| | | $ | (8,713) | | | | | $ | (16,681) | | | | | $ | (32,600) | | | | | $ | (36,256) | | |
每股数据:(4) | | | | | | | | | | | | | | | | | | | | | | | | | |
每股净亏损:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
基础版
|
| | | $ | (0.08) | | | | | $ | (0.16) | | | | | $ | (0.32) | | | | | $ | (0.35) | | |
稀释
|
| | | $ | (0.08) | | | | | $ | (0.16) | | | | | $ | (0.32) | | | | | $ | (0.35) | | |
计算每股净亏损时使用的加权平均股份:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
基础版
|
| | | | 102,861,475 | | | | | | 102,694,756 | | | | | | 102,752,092 | | | | | | 102,325,465 | | |
稀释
|
| | | | 102,861,475 | | | | | | 102,694,756 | | | | | | 102,752,092 | | | | | | 102,325,465 | | |
| | |
截至6月30日的6个月
|
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
现金流量数据合并表:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
经营活动提供(使用)的净现金
|
| | | $ | 9,457 | | | | | $ | (9,719) | | | | | $ | 11,183 | | | | | $ | 9,360 | | |
投资活动使用的净现金
|
| | | | (1,366) | | | | | | (38,625) | | | | | | (47,363) | | | | | | (5,802) | | |
融资活动提供(使用)的净现金
|
| | | | (2,100) | | | | | | 39,106 | | | | | | 29,373 | | | | | | 1,770 | | |
非GAAP财务数据(未经审计):
|
| | | | | | | | | | | | | | | | | | | | | | | | |
非公认会计准则毛利(5)
|
| | | $ | 99,394 | | | | | $ | 70,984 | | | | | $ | 158,458 | | | | | $ | 106,453 | | |
非公认会计准则营业收入(6)
|
| | | | 15,507 | | | | | | 7,769 | | | | | | 16,479 | | | | | | 2,940 | | |
调整后息税前利润(7)
|
| | | | 17,937 | | | | | | 9,751 | | | | | | 20,824 | | | | | | 6,615 | | |
| | |
截至6个月
06月30日 |
| |
年终
12月31日 |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
收入成本: | | | | | | | | | | | | | | | | | | | | | | | | | |
订阅
|
| | | $ | 76 | | | | | $ | 118 | | | | | $ | 194 | | | | | $ | 225 | | |
服务
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
销售和营销
|
| | | | 222 | | | | | | 236 | | | | | | 460 | | | | | | 529 | | |
研发
|
| | | | 298 | | | | | | 185 | | | | | | 394 | | | | | | 239 | | |
一般和行政
|
| | | | 979 | | | | | | 679 | | | | | | 1,413 | | | | | | 1,322 | | |
| | | | $ | 1,575 | | | | | $ | 1,218 | | | | | $ | 2,461 | | | | | $ | 2,315 | | |
| | |
截至6个月
06月30日 |
| |
年终
12月31日 |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
收入成本: | | | | | | | | | | | | | | | | | | | | | | | | | |
订阅
|
| | | $ | 465 | | | | | $ | 397 | | | | | $ | 846 | | | | | $ | 745 | | |
服务
|
| | | | 100 | | | | | | 121 | | | | | | 232 | | | | | | 285 | | |
销售和营销
|
| | | | 932 | | | | | | 734 | | | | | | 1,582 | | | | | | 1,238 | | |
研发
|
| | | | 552 | | | | | | 490 | | | | | | 1,052 | | | | | | 905 | | |
一般和行政
|
| | | | 288 | | | | | | 130 | | | | | | 413 | | | | | | 281 | | |
| | | | $ | 2,337 | | | | | $ | 1,872 | | | | | $ | 4,125 | | | | | $ | 3,454 | | |
| | |
截至6个月
06月30日 |
| |
年终
12月31日 |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
一般和行政
|
| | | $ | 3,236 | | | | | $ | 904 | | | | | $ | 1,392 | | | | | $ | 158 | | |
| | |
06月30日
2020 |
| |||
| | |
(千)
|
| |||
合并资产负债表数据(期末): | | | | | | | |
现金和现金等价物
|
| | | $ | 38,424 | | |
营运资金(A)
|
| | | | (44,681) | | |
总资产
|
| | | | 909,350 | | |
递延收入
|
| | | | 157,738 | | |
债务(B) | | | | | 201,891 | | |
总负债
|
| | | | 412,507 | | |
股东权益总额
|
| | | | 496,843 | | |
| | |
截至6月30日的6个月
|
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(千,不包括每股和每股金额)
|
| |||||||||||||||||||||
合并报表数据: | | | | | | | | | | | | | | | | | | | | | | | | | |
收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
订阅
|
| | | $ | 103,056 | | | | | $ | 70,956 | | | | | $ | 159,111 | | | | | $ | 100,350 | | |
服务
|
| | | | 6,461 | | | | | | 9,295 | | | | | | 19,008 | | | | | | 20,206 | | |
许可证
|
| | | | 13,104 | | | | | | 12,187 | | | | | | 25,908 | | | | | | 26,006 | | |
总收入
|
| | | | 122,621 | | | | | | 92,438 | | | | | | 204,027 | | | | | | 146,562 | | |
收入成本: | | | | | | | | | | | | | | | | | | | | | | | | | |
认购成本(1)(2)(不包括摊销费用
如下所示) |
| | | | 18,010 | | | | | | 14,380 | | | | | | 31,539 | | | | | | 24,088 | | |
服务成本(1)(2)(不包括如下所示的摊销费用)
|
| | | | 5,293 | | | | | | 7,192 | | | | | | 14,224 | | | | | | 16,246 | | |
摊销费用
|
| | | | 5,355 | | | | | | 4,954 | | | | | | 10,266 | | | | | | 8,969 | | |
总收入成本
|
| | | | 28,658 | | | | | | 26,526 | | | | | | 56,029 | | | | | | 49,303 | | |
毛利
|
| | | | 93,963 | | | | | | 65,912 | | | | | | 147,998 | | | | | | 97,259 | | |
运营费用: | | | | | | | | | | | | | | | | | | | | | | | | | |
销售和营销(1)(2)
|
| | | | 42,484 | | | | | | 31,888 | | | | | | 71,006 | | | | | | 51,976 | | |
研发(1)(2)
|
| | | | 24,546 | | | | | | 18,534 | | | | | | 42,829 | | | | | | 31,515 | | |
一般和行政(1)(2)(3)
|
| | | | 17,892 | | | | | | 14,797 | | | | | | 32,003 | | | | | | 22,270 | | |
摊销费用
|
| | | | 11,308 | | | | | | 11,259 | | | | | | 22,416 | | | | | | 21,491 | | |
总运营费用
|
| | | | 96,230 | | | | | | 76,478 | | | | | | 168,254 | | | | | | 127,252 | | |
运营损失
|
| | | | (2,267) | | | | | | (10,566) | | | | | | (20,256) | | | | | | (29,993) | | |
利息费用净额
|
| | | | (9,468) | | | | | | (10,952) | | | | | | (21,423) | | | | | | (18,203) | | |
外币交易损失
|
| | | | (317) | | | | | | (450) | | | | | | (1,252) | | | | | | (418) | | |
其他收入,净额
|
| | | | 91 | | | | | | 110 | | | | | | 220 | | | | | | 221 | | |
所得税优惠前亏损
|
| | | | (11,961) | | | | | | (21,858) | | | | | | (42,711) | | | | | | (48,393) | | |
所得税优惠
|
| | | | 3,248 | | | | | | 5,177 | | | | | | 10,111 | | | | | | 12,137 | | |
净亏损
|
| | | $ | (8,713) | | | | | $ | (16,681) | | | | | $ | (32,600) | | | | | $ | (36,256) | | |
每股数据:(4) | | | | | | | | | | | | | | | | | | | | | | | | | |
每股净亏损:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
基础版
|
| | | $ | (0.08) | | | | | $ | (0.16) | | | | | $ | (0.32) | | | | | $ | (0.35) | | |
稀释
|
| | | $ | (0.08) | | | | | $ | (0.16) | | | | | $ | (0.32) | | | | | $ | (0.35) | | |
计算每股净亏损时使用的加权平均股份:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
基础版
|
| | | | 102,861,475 | | | | | | 102,694,756 | | | | | | 102,752,092 | | | | | | 102,325,465 | | |
稀释
|
| | | | 102,861,475 | | | | | | 102,694,756 | | | | | | 102,752,092 | | | | | | 102,325,465 | | |
| | |
截至6个月
06月30日 |
| |
年终
12月31日 |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
收入成本: | | | | | | | | | | | | | | | | | | | | | | | | | |
订阅
|
| | | $ | 76 | | | | | $ | 118 | | | | | $ | 194 | | | | | $ | 225 | | |
服务
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
销售和营销
|
| | | | 222 | | | | | | 236 | | | | | | 460 | | | | | | 529 | | |
研发
|
| | | | 298 | | | | | | 185 | | | | | | 394 | | | | | | 239 | | |
一般和行政
|
| | | | 979 | | | | | | 679 | | | | | | 1,413 | | | | | | 1,322 | | |
| | | | $ | 1,575 | | | | | $ | 1,218 | | | | | $ | 2,461 | | | | | $ | 2,315 | | |
| | |
截至6个月
06月30日 |
| |
年终
12月31日 |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
收入成本: | | | | | | | | | | | | | | | | | | | | | | | | | |
订阅
|
| | | $ | 465 | | | | | $ | 397 | | | | | $ | 846 | | | | | $ | 745 | | |
服务
|
| | | | 100 | | | | | | 121 | | | | | | 232 | | | | | | 285 | | |
销售和营销
|
| | | | 932 | | | | | | 734 | | | | | | 1,582 | | | | | | 1,238 | | |
研发
|
| | | | 552 | | | | | | 490 | | | | | | 1,052 | | | | | | 905 | | |
一般和行政
|
| | | | 288 | | | | | | 130 | | | | | | 413 | | | | | | 281 | | |
| | | | $ | 2,337 | | | | | $ | 1,872 | | | | | $ | 4,125 | | | | | $ | 3,454 | | |
| | |
截至6个月
06月30日 |
| |
年终
12月31日 |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
一般和行政
|
| | | $ | 3,236 | | | | | $ | 904 | | | | | $ | 1,392 | | | | | $ | 158 | | |
| | |
06月30日
2020 |
| |
12月31日
|
| ||||||||||||
| | |
2019
|
| |
2018
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||
合并资产负债表数据(期末): | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 38,424 | | | | | $ | 32,433 | | | | | $ | 39,240 | | |
营运资金(A)
|
| | | | (44,681) | | | | | | (52,938) | | | | | | (27,230) | | |
总资产
|
| | | | 909,350 | | | | | | 904,808 | | | | | | 853,384 | | |
递延收入
|
| | | | 157,738 | | | | | | 140,710 | | | | | | 100,662 | | |
债务(B) | | | | | 201,891 | | | | | | 201,319 | | | | | | 171,749 | | |
总负债
|
| | | | 412,507 | | | | | | 400,930 | | | | | | 320,290 | | |
股东权益总额
|
| | | | 496,843 | | | | | | 503,878 | | | | | | 533,094 | | |
| | |
截至6月30日的6个月
|
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
毛利
|
| | | $ | 93,963 | | | | | $ | 65,912 | | | | | $ | 147,998 | | | | | $ | 97,259 | | |
摊销费用
|
| | | | 5,355 | | | | | | 4,954 | | | | | | 10,266 | | | | | | 8,969 | | |
股票薪酬
|
| | | | 76 | | | | | | 118 | | | | | | 194 | | | | | | 225 | | |
非GAAP毛利
|
| | | $ | 99,394 | | | | | $ | 70,984 | | | | | $ | 158,458 | | | | | $ | 106,453 | | |
| | |
截至6月30日的6个月
|
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
营业亏损
|
| | | $ | (2,267) | | | | | $ | (10,566) | | | | | $ | (20,256) | | | | | $ | (29,993) | | |
股票薪酬
|
| | | | 1,575 | | | | | | 1,218 | | | | | | 2,461 | | | | | | 2,315 | | |
收购相关费用
|
| | | | 3,236 | | | | | | 904 | | | | | | 1,392 | | | | | | 158 | | |
摊销费用
|
| | | | 16,663 | | | | | | 16,213 | | | | | | 32,682 | | | | | | 30,460 | | |
收购相关溢价
|
| | | | (3,700) | | | | | | — | | | | | | 200 | | | | | | — | | |
非GAAP营业收入
|
| | | $ | 15,507 | | | | | $ | 7,769 | | | | | $ | 16,479 | | | | | $ | 2,940 | | |
| | |
截至6月30日的6个月
|
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
净亏损
|
| | | $ | (8,713) | | | | | $ | (16,681) | | | | | $ | (32,600) | | | | | $ | (36,256) | | |
利息费用净额
|
| | | | 9,468 | | | | | | 10,952 | | | | | | 21,423 | | | | | | 18,203 | | |
所得税优惠
|
| | | | (3,248) | | | | | | (5,177) | | | | | | (10,111) | | | | | | (12,137) | | |
折旧摊销
|
| | | | 19,002 | | | | | | 18,085 | | | | | | 36,807 | | | | | | 33,914 | | |
股票薪酬
|
| | | | 1,575 | | | | | | 1,218 | | | | | | 2,461 | | | | | | 2,315 | | |
收购相关费用
|
| | | | 3,236 | | | | | | 904 | | | | | | 1,392 | | | | | | 158 | | |
收购相关溢价
|
| | | | (3,700) | | | | | | — | | | | | | 200 | | | | | | — | | |
外币交易损失
|
| | | | 317 | | | | | | 450 | | | | | | 1,252 | | | | | | 418 | | |
调整后的EBITDA
|
| | | $ | 17,937 | | | | | $ | 9,751 | | | | | $ | 20,824 | | | | | $ | 6,615 | | |
| | |
截至
的往绩12个月
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
3月31日
2018 |
| |
06月30日
2018 |
| |
09月30日
2018 |
| |
12月31日
2018 |
| |
3月31日
2019 |
| |
06月30日
2019 |
| |
09月30日
2019 |
| |
12月31日
2019 |
| |
3月31日
2020 |
| |
06月30日
2020 |
| ||||||||||||||||||||||||||||||
以美元计算的净留存率
|
| | | | 120% | | | | | | 118% | | | | | | 119% | | | | | | 117% | | | | | | 119% | | | | | | 120% | | | | | | 118% | | | | | | 118% | | | | | | 120% | | | | | | 117% | | |
| | |
截至6个月
06月30日 |
| |
年终
12月31日 |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
合并报表数据: | | | | | | | | | | | | | | | | | | | | | | | | | |
收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
订阅
|
| | | $ | 103,056 | | | | | $ | 70,956 | | | | | $ | 159,111 | | | | | $ | 100,350 | | |
服务
|
| | | | 6,461 | | | | | | 9,295 | | | | | | 19,008 | | | | | | 20,206 | | |
许可证
|
| | | | 13,104 | | | | | | 12,187 | | | | | | 25,908 | | | | | | 26,006 | | |
总收入
|
| | | | 122,621 | | | | | | 92,438 | | | | | | 204,027 | | | | | | 146,562 | | |
收入成本: | | | | | | | | | | | | | | | | | | | | | | | | | |
认购成本(1)(2)(不包括如下所示的摊销费用)
|
| | | | 18,010 | | | | | | 14,380 | | | | | | 31,539 | | | | | | 24,088 | | |
服务成本(1)(2)(不包括如下所示的摊销费用)
|
| | | | 5,293 | | | | | | 7,192 | | | | | | 14,224 | | | | | | 16,246 | | |
摊销费用
|
| | | | 5,355 | | | | | | 4,954 | | | | | | 10,266 | | | | | | 8,969 | | |
总收入成本
|
| | | | 28,658 | | | | | | 26,526 | | | | | | 56,029 | | | | | | 49,303 | | |
毛利
|
| | | | 93,963 | | | | | | 65,912 | | | | | | 147,998 | | | | | | 97,259 | | |
运营费用: | | | | | | | | | | | | | | | | | | | | | | | | | |
销售和营销(1)(2)
|
| | | | 42,484 | | | | | | 31,888 | | | | | | 71,006 | | | | | | 51,976 | | |
研发(1)(2)
|
| | | | 24,546 | | | | | | 18,534 | | | | | | 42,829 | | | | | | 31,515 | | |
一般和行政(1)(2)(3)
|
| | | | 17,892 | | | | | | 14,797 | | | | | | 32,003 | | | | | | 22,270 | | |
摊销费用
|
| | | | 11,308 | | | | | | 11,259 | | | | | | 22,416 | | | | | | 21,491 | | |
总运营费用
|
| | | | 96,230 | | | | | | 76,478 | | | | | | 168,254 | | | | | | 127,252 | | |
运营损失
|
| | | | (2,267) | | | | | | (10,566) | | | | | | (20,256) | | | | | | (29,993) | | |
利息费用净额
|
| | | | (9,468) | | | | | | (10,952) | | | | | | (21,423) | | | | | | (18,203) | | |
外币交易损失
|
| | | | (317) | | | | | | (450) | | | | | | (1,252) | | | | | | (418) | | |
其他收入,净额
|
| | | | 91 | | | | | | 110 | | | | | | 220 | | | | | | 221 | | |
所得税优惠前亏损
|
| | | | (11,961) | | | | | | (21,858) | | | | | | (42,711) | | | | | | (48,393) | | |
所得税优惠
|
| | | | 3,248 | | | | | | 5,177 | | | | | | 10,111 | | | | | | 12,137 | | |
净亏损
|
| | | $ | (8,713) | | | | | $ | (16,681) | | | | | $ | (32,600) | | | | | $ | (36,256) | | |
| | |
截至6个月
06月30日 |
| |
年终
12月31日 |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
收入成本: | | | | | | | | | | | | | | | | | | | | | | | | | |
订阅
|
| | | $ | 76 | | | | | $ | 118 | | | | | $ | 194 | | | | | $ | 225 | | |
服务
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
销售和营销
|
| | | | 222 | | | | | | 236 | | | | | | 460 | | | | | | 529 | | |
研发
|
| | | | 298 | | | | | | 185 | | | | | | 394 | | | | | | 239 | | |
一般和行政
|
| | | | 979 | | | | | | 679 | | | | | | 1,413 | | | | | | 1,322 | | |
| | | | $ | 1,575 | | | | | $ | 1,218 | | | | | $ | 2,461 | | | | | $ | 2,315 | | |
| | |
截至6个月
06月30日 |
| |
年终
12月31日 |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
收入成本: | | | | | | | | | | | | | | | | | | | | | | | | | |
订阅
|
| | | $ | 465 | | | | | $ | 397 | | | | | $ | 846 | | | | | $ | 745 | | |
服务
|
| | | | 100 | | | | | | 121 | | | | | | 232 | | | | | | 285 | | |
销售和营销
|
| | | | 932 | | | | | | 734 | | | | | | 1,582 | | | | | | 1,238 | | |
研发
|
| | | | 552 | | | | | | 490 | | | | | | 1,052 | | | | | | 905 | | |
一般和行政
|
| | | | 288 | | | | | | 130 | | | | | | 413 | | | | | | 281 | | |
| | | | $ | 2,337 | | | | | $ | 1,872 | | | | | $ | 4,125 | | | | | $ | 3,454 | | |
| | |
截至6个月
06月30日 |
| |
年终
12月31日 |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
一般和行政
|
| | | $ | 3,236 | | | | | $ | 904 | | | | | $ | 1,392 | | | | | $ | 158 | | |
| | |
截至6个月
06月30日 |
| |
年终
12月31日 |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(占总收入的百分比)
|
| |||||||||||||||||||||
合并报表数据: | | | | | | | | | | | | | | | | | | | | | | | | | |
收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
订阅
|
| | | | 84% | | | | | | 77% | | | | | | 78% | | | | | | 68% | | |
服务
|
| | | | 5% | | | | | | 10% | | | | | | 9% | | | | | | 14% | | |
许可证
|
| | | | 11% | | | | | | 13% | | | | | | 13% | | | | | | 18% | | |
总收入
|
| | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | |
收入成本: | | | | | | | | | | | | | | | | | | | | | | | | | |
认购成本(不包括摊销费用)
下面) |
| | | | 15% | | | | | | 16% | | | | | | 15% | | | | | | 16% | | |
服务成本(不包括如下所示的摊销费用)
|
| | | | 4% | | | | | | 8% | | | | | | 7% | | | | | | 11% | | |
摊销费用
|
| | | | 4% | | | | | | 5% | | | | | | 5% | | | | | | 6% | | |
总收入成本
|
| | | | 23% | | | | | | 29% | | | | | | 27% | | | | | | 34% | | |
毛利
|
| | | | 77% | | | | | | 71% | | | | | | 73% | | | | | | 66% | | |
运营费用: | | | | | | | | | | | | | | | | | | | | | | | | | |
销售和营销
|
| | | | 35% | | | | | | 34% | | | | | | 35% | | | | | | 35% | | |
研发
|
| | | | 20% | | | | | | 20% | | | | | | 21% | | | | | | 22% | | |
一般和行政
|
| | | | 15% | | | | | | 16% | | | | | | 16% | | | | | | 15% | | |
摊销费用
|
| | | | 9% | | | | | | 12% | | | | | | 11% | | | | | | 15% | | |
总运营费用
|
| | | | 78% | | | | | | 83% | | | | | | 82% | | | | | | 87% | | |
运营损失
|
| | | | -2% | | | | | | -11% | | | | | | -10% | | | | | | -20% | | |
利息费用净额
|
| | | | -8% | | | | | | -12% | | | | | | -11% | | | | | | -12% | | |
外币交易损失
|
| | | | 0% | | | | | | 0% | | | | | | -1% | | | | | | 0% | | |
其他收入,净额
|
| | | | 0% | | | | | | 0% | | | | | | 0% | | | | | | 0% | | |
所得税优惠前亏损
|
| | | | -9% | | | | | | -23% | | | | | | -21% | | | | | | -33% | | |
所得税优惠
|
| | | | 3% | | | | | | 6% | | | | | | 5% | | | | | | 8% | | |
净亏损
|
| | | | -7% | | | | | | -17% | | | | | | -16% | | | | | | -25% | | |
|
| | |
截至6个月
06月30日 |
| |
更改
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(单位为千,不包括百分比)
|
| |||||||||||||||||||||
SaaS订阅以及支持和维护
|
| | | $ | 103,056 | | | | | $ | 70,956 | | | | | $ | 32,100 | | | | | | 45% | | |
本地订阅
|
| | | | 10,310 | | | | | | 7,089 | | | | | | 3,221 | | | | | | 45% | | |
经常性收入
|
| | | | 113,366 | | | | | | 78,045 | | | | | | 35,321 | | | | | | 45% | | |
永久许可证
|
| | | | 2,794 | | | | | | 5,098 | | | | | | (2,304) | | | | | | -45% | | |
专业服务
|
| | | | 6,461 | | | | | | 9,295 | | | | | | (2,834) | | | | | | -30% | | |
非经常性收入
|
| | | | 9,255 | | | | | | 14,393 | | | | | | (5,138) | | | | | | -36% | | |
总收入
|
| | | $ | 122,621 | | | | | $ | 92,438 | | | | | $ | 30,183 | | | | | | 33% | | |
| | |
截至6个月
06月30日 |
| |
更改
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(单位为千,不包括百分比)
|
| |||||||||||||||||||||
收入成本: | | | | | | | | | | | | | | | | | | | | | | | | | |
认购成本(不包括如下所示的摊销)
|
| | | $ | 18,010 | | | | | $ | 14,380 | | | | | $ | 3,630 | | | | | | 25% | | |
服务成本(不包括以下摊销)
|
| | | | 5,293 | | | | | | 7,192 | | | | | | (1,899) | | | | | | -26% | | |
摊销费用
|
| | | | 5,355 | | | | | | 4,954 | | | | | | 401 | | | | | | 8% | | |
总收入成本
|
| | | $ | 28,658 | | | | | $ | 26,526 | | | | | $ | 2,132 | | | | | | 8% | | |
毛利: | | | | | | | | | | | | | | | | | | | | | | | | | |
认购(不包括摊销)
|
| | | | 84% | | | | | | 82% | | | | | | | | | | | | | | |
服务(不包括摊销)
|
| | | | 43% | | | | | | 50% | | | | | | | | | | | | | | |
总毛利
|
| | | | 77% | | | | | | 71% | | | | | | | | | | | | | | |
| | |
截至6个月
06月30日 |
| |
更改
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(单位为千,不包括百分比)
|
| |||||||||||||||||||||
运营费用: | | | | | | | | | | | | | | | | | | | | | | | | | |
销售和营销
|
| | | $ | 42,484 | | | | | $ | 31,888 | | | | | $ | 10,596 | | | | | | 33% | | |
研发
|
| | | | 24,546 | | | | | | 18,534 | | | | | | 6,012 | | | | | | 32% | | |
一般和行政
|
| | | | 17,892 | | | | | | 14,797 | | | | | | 3,095 | | | | | | 21% | | |
摊销费用
|
| | | | 11,308 | | | | | | 11,259 | | | | | | 49 | | | | | | 0% | | |
运营费用
|
| | | $ | 96,230 | | | | | $ | 76,478 | | | | | $ | 19,752 | | | | | | 26% | | |
| | |
截至6个月
06月30日 |
| |
更改
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(单位为千,不包括百分比)
|
| |||||||||||||||||||||
利息费用净额
|
| | | $ | 9,468 | | | | | $ | 10,952 | | | | | $ | (1,484) | | | | | | -14% | | |
| | |
截至6个月
06月30日 |
| |
更改
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(单位为千,不包括百分比)
|
| |||||||||||||||||||||
外币交易损失
|
| | | $ | 317 | | | | | $ | 450 | | | | | $ | (133) | | | | | | -30% | | |
| | |
截至6个月
06月30日 |
| |
更改
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(单位为千,不包括百分比)
|
| |||||||||||||||||||||
其他收入,净额
|
| | | $ | 91 | | | | | $ | 110 | | | | | $ | (19) | | | | | | -17% | | |
| | |
截至6个月
06月30日 |
| |
更改
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(单位为千,不包括百分比)
|
| |||||||||||||||||||||
所得税优惠
|
| | | $ | 3,248 | | | | | $ | 5,177 | | | | | $ | (1,929) | | | | | | -37% | | |
| | |
年终
12月31日 |
| | | | | | | | | | | | | |||||||||
| | |
2019
|
| |
2018
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
SaaS订阅以及支持和维护
|
| | | $ | 159,111 | | | | | $ | 100,350 | | | | | $ | 58,761 | | | | | | 59% | | |
本地订阅
|
| | | | 16,078 | | | | | | 12,690 | | | | | | 3,388 | | | | | | 27% | | |
经常性收入
|
| | | | 175,189 | | | | | | 113,040 | | | | | | 62,149 | | | | | | 55% | | |
永久许可证
|
| | | | 9,830 | | | | | | 13,316 | | | | | | (3,486) | | | | | | −26% | | |
专业服务
|
| | | | 19,008 | | | | | | 20,206 | | | | | | (1,198) | | | | | | −6% | | |
非经常性收入
|
| | | | 28,838 | | | | | | 33,522 | | | | | | (4,684) | | | | | | −14% | | |
总收入
|
| | | $ | 204,027 | | | | | $ | 146,562 | | | | | $ | 57,465 | | | | | | 39% | | |
| | |
年终
12月31日 |
| | | | | | | | | | | | | |||||||||
| | |
2019
|
| |
2018
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
收入成本: | | | | | | | | | | | | | | | | | | | | | | | | | |
认购成本(不包括摊销)
下面) |
| | | $ | 31,539 | | | | | $ | 24,088 | | | | | $ | 7,451 | | | | | | 31% | | |
服务成本(不包括以下摊销)
|
| | | | 14,224 | | | | | | 16,246 | | | | | | (2,022) | | | | | | −12% | | |
摊销费用
|
| | | | 10,266 | | | | | | 8,969 | | | | | | 1,297 | | | | | | 14% | | |
总收入成本
|
| | | $ | 56,029 | | | | | $ | 49,303 | | | | | $ | 6,726 | | | | | | 14% | | |
毛利: | | | | | | | | | | | | | | | | | | | | | | | | | |
认购(不包括摊销)
|
| | | | 80% | | | | | | 76% | | | | | | | | | | | | | | |
服务(不包括摊销)
|
| | | | 25% | | | | | | 20% | | | | | | | | | | | | | | |
总毛利
|
| | | | 73% | | | | | | 66% | | | | | | | | | | | | | | |
| | |
年终
12月31日 |
| | | | | | | | | | | | | |||||||||
| | |
2019
|
| |
2018
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
运营费用: | | | | | | | | | | | | | | | | | | | | | | | | | |
销售和营销
|
| | | $ | 71,006 | | | | | $ | 51,976 | | | | | $ | 19,030 | | | | | | 37% | | |
研发
|
| | | | 42,829 | | | | | | 31,515 | | | | | | 11,314 | | | | | | 36% | | |
一般和行政
|
| | | | 32,003 | | | | | | 22,270 | | | | | | 9,733 | | | | | | 44% | | |
摊销费用
|
| | | | 22,416 | | | | | | 21,491 | | | | | | 925 | | | | | | 4% | | |
运营费用
|
| | | $ | 168,254 | | | | | $ | 127,252 | | | | | $ | 41,002 | | | | | | 32% | | |
| | |
年终
12月31日 |
| | | | | | | | | | | | | |||||||||
| | |
2019
|
| |
2018
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
利息费用净额
|
| | | $ | 21,423 | | | | | $ | 18,203 | | | | | $ | 3,220 | | | | | | 18% | | |
| | |
年终
12月31日 |
| | | | | | | | | | | | | |||||||||
| | |
2019
|
| |
2018
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
外币交易损失
|
| | | $ | 1,252 | | | | | $ | 418 | | | | | $ | 834 | | | | | | 200% | | |
| | |
年终
12月31日 |
| | | | | | | | | | | | | |||||||||
| | |
2019
|
| |
2018
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
其他收入,净额
|
| | | $ | 220 | | | | | $ | 221 | | | | | $ | (1) | | | | | | 0% | | |
| | |
年终
12月31日 |
| | | | | | | | | | | | | |||||||||
| | |
2019
|
| |
2018
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
所得税优惠
|
| | | $ | 10,111 | | | | | $ | 12,137 | | | | | $ | (2,026) | | | | | | −17% | | |
| | |
截至的三个月,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
06月30日
2020 |
| |
3月31日
2020 |
| |
12月31日
2019 |
| |
09月30日
2019 |
| |
06月30日
2019 |
| |
3月31日
2019 |
| |
12月31日
2018 |
| |
09月30日
2018 |
| |
06月30日
2018 |
| |
3月31日
2018 |
| ||||||||||||||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
合并报表数据:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收入: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
订阅
|
| | | $ | 52,978 | | | | | $ | 50,078 | | | | | $ | 46,239 | | | | | $ | 41,916 | | | | | $ | 37,216 | | | | | $ | 33,740 | | | | | $ | 30,580 | | | | | $ | 26,663 | | | | | $ | 23,009 | | | | | $ | 20,098 | | |
服务
|
| | | | 2,451 | | | | | | 4,010 | | | | | | 4,479 | | | | | | 5,234 | | | | | | 4,794 | | | | | | 4,501 | | | | | | 5,332 | | | | | | 5,510 | | | | | | 4,970 | | | | | | 4,394 | | |
许可证
|
| | | | 6,802 | | | | | | 6,302 | | | | | | 6,303 | | | | | | 7,418 | | | | | | 6,300 | | | | | | 5,887 | | | | | | 5,985 | | | | | | 7,120 | | | | | | 6,628 | | | | | | 6,273 | | |
总收入
|
| | | | 62,231 | | | | | | 60,390 | | | | | | 57,021 | | | | | | 54,568 | | | | | | 48,310 | | | | | | 44,128 | | | | | | 41,897 | | | | | | 39,293 | | | | | | 34,607 | | | | | | 30,765 | | |
收入成本: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
订阅的成本(1)(不包括如下所示的摊销费用)
|
| | | | 8,762 | | | | | | 9,248 | | | | | | 9,114 | | | | | | 8,045 | | | | | | 7,423 | | | | | | 6,957 | | | | | | 6,519 | | | | | | 6,264 | | | | | | 5,752 | | | | | | 5,553 | | |
服务成本(1)(不包括如下所示的摊销费用)
|
| | | | 2,207 | | | | | | 3,086 | | | | | | 3,635 | | | | | | 3,397 | | | | | | 3,549 | | | | | | 3,643 | | | | | | 3,811 | | | | | | 4,097 | | | | | | 4,110 | | | | | | 4,228 | | |
摊销
费用 |
| | | | 2,678 | | | | | | 2,677 | | | | | | 2,678 | | | | | | 2,634 | | | | | | 2,513 | | | | | | 2,441 | | | | | | 2,298 | | | | | | 2,231 | | | | | | 2,220 | | | | | | 2,220 | | |
总收入成本
|
| | | | 13,647 | | | | | | 15,011 | | | | | | 15,427 | | | | | | 14,076 | | | | | | 13,485 | | | | | | 13,041 | | | | | | 12,628 | | | | | | 12,592 | | | | | | 12,082 | | | | | | 12,001 | | |
毛利
|
| | | | 48,584 | | | | | | 45,379 | | | | | | 41,594 | | | | | | 40,492 | | | | | | 34,825 | | | | | | 31,087 | | | | | | 29,269 | | | | | | 26,701 | | | | | | 22,525 | | | | | | 18,764 | | |
运营费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
销售和营销(1)
|
| | | | 20,202 | | | | | | 22,282 | | | | | | 22,156 | | | | | | 16,962 | | | | | | 16,612 | | | | | | 15,276 | | | | | | 15,500 | | | | | | 13,298 | | | | | | 12,554 | | | | | | 10,624 | | |
研发(1)
|
| | | | 11,929 | | | | | | 12,617 | | | | | | 13,376 | | | | | | 10,919 | | | | | | 9,491 | | | | | | 9,043 | | | | | | 8,375 | | | | | | 7,902 | | | | | | 7,540 | | | | | | 7,698 | | |
一般和管理(1)
|
| | | | 6,603 | | | | | | 11,289 | | | | | | 10,427 | | | | | | 6,779 | | | | | | 7,534 | | | | | | 7,263 | | | | | | 6,743 | | | | | | 5,164 | | | | | | 5,063 | | | | | | 5,300 | | |
摊销
费用 |
| | | | 5,634 | | | | | | 5,674 | | | | | | 5,530 | | | | | | 5,627 | | | | | | 5,626 | | | | | | 5,633 | | | | | | 5,375 | | | | | | 5,372 | | | | | | 5,372 | | | | | | 5,372 | | |
总运营费用
|
| | | | 44,368 | | | | | | 51,862 | | | | | | 51,489 | | | | | | 40,287 | | | | | | 39,263 | | | | | | 37,215 | | | | | | 35,993 | | | | | | 31,736 | | | | | | 30,529 | | | | | | 28,994 | | |
来自
的收入(亏损)
操作 |
| | | | 4,216 | | | | | | (6,483) | | | | | | (9,895) | | | | | | 205 | | | | | | (4,438) | | | | | | (6,128) | | | | | | (6,724) | | | | | | (5,035) | | | | | | (8,004) | | | | | | (10,230) | | |
利息费用,
净额 |
| | | | (4,690) | | | | | | (4,778) | | | | | | (4,998) | | | | | | (5,473) | | | | | | (5,481) | | | | | | (5,471) | | | | | | (4,285) | | | | | | (4,738) | | | | | | (4,778) | | | | | | (4,402) | | |
外币交易损失
|
| | | | (13) | | | | | | (304) | | | | | | 59 | | | | | | (861) | | | | | | (197) | | | | | | (253) | | | | | | (79) | | | | | | (94) | | | | | | (183) | | | | | | (62) | | |
其他收入,净额
|
| | | | 36 | | | | | | 55 | | | | | | 55 | | | | | | 55 | | | | | | 55 | | | | | | 55 | | | | | | 55 | | | | | | 55 | | | | | | 56 | | | | | | 55 | | |
所得税优惠前亏损
|
| | | | (451) | | | | | | (11,510) | | | | | | (14,779) | | | | | | (6,074) | | | | | | (10,061) | | | | | | (11,797) | | | | | | (11,033) | | | | | | (9,812) | | | | | | (12,909) | | | | | | (14,639) | | |
所得税优惠
|
| | | | 28 | | | | | | 3,220 | | | | | | 3,530 | | | | | | 1,404 | | | | | | 2,390 | | | | | | 2,787 | | | | | | 3,039 | | | | | | 2,352 | | | | | | 3,239 | | | | | | 3,507 | | |
净亏损
|
| | | $ | (423) | | | | | $ | (8,290) | | | | | $ | (11,249) | | | | | $ | (4,670) | | | | | $ | (7,671) | | | | | $ | (9,010) | | | | | $ | (7,994) | | | | | $ | (7,460) | | | | | $ | (9,670) | | | | | $ | (11,132) | | |
| | |
截至的三个月,
|
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
06月30日
2020 |
| |
3月31日
2020 |
| |
12月31日
2019 |
| |
09月30日
2019 |
| |
06月30日
2019 |
| |
3月31日
2019 |
| |
12月31日
2018 |
| |
09月30日
2018 |
| |
06月30日
2018 |
| |
3月31日
2018 |
| | ||||||||||||||||||||||||||||||||
| | |
(千)
|
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
收入成本: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
订阅
|
| | | $ | 38 | | | | | $ | 38 | | | | | $ | 38 | | | | | $ | 38 | | | | | $ | 55 | | | | | $ | 63 | | | | | $ | 60 | | | | | $ | 62 | | | | | $ | 59 | | | | | $ | 44 | | | | ||
服务
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
销售和营销
|
| | | | 111 | | | | | | 111 | | | | | | 112 | | | | | | 112 | | | | | | 143 | | | | | | 93 | | | | | | 202 | | | | | | 113 | | | | | | 132 | | | | | | 81 | | | | ||
研发
|
| | | | 141 | | | | | | 157 | | | | | | 110 | | | | | | 99 | | | | | | 95 | | | | | | 90 | | | | | | (20) | | | | | | 84 | | | | | | 86 | | | | | | 89 | | | | | |
一般和行政
|
| | | | 474 | | | | | | 505 | | | | | | 385 | | | | | | 349 | | | | | | 356 | | | | | | 323 | | | | | | 326 | | | | | | 353 | | | | | | 369 | | | | | | 275 | | | | ||
| | | | $ | 764 | | | | | $ | 811 | | | | | $ | 645 | | | | | $ | 598 | | | | | $ | 649 | | | | | $ | 569 | | | | | $ | 568 | | | | | $ | 612 | | | | | $ | 646 | | | | | $ | 489 | | | |
| | |
截至的三个月,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
06月30日
2020 |
| |
3月31日
2020 |
| |
12月31日
2019 |
| |
09月30日
2019 |
| |
06月30日
2019 |
| |
3月31日
2019 |
| |
12月31日
2018 |
| |
09月30日
2018 |
| |
06月30日
2018 |
| |
3月31日
2018 |
| ||||||||||||||||||||||||||||||
| | |
(占总收入的百分比)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
合并报表数据:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收入: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
订阅
|
| | | | 85% | | | | | | 83% | | | | | | 81% | | | | | | 77% | | | | | | 77% | | | | | | 76% | | | | | | 73% | | | | | | 68% | | | | | | 66% | | | | | | 65% | | |
服务
|
| | | | 4% | | | | | | 7% | | | | | | 8% | | | | | | 10% | | | | | | 10% | | | | | | 10% | | | | | | 13% | | | | | | 14% | | | | | | 14% | | | | | | 14% | | |
许可证
|
| | | | 11% | | | | | | 10% | | | | | | 11% | | | | | | 14% | | | | | | 13% | | | | | | 13% | | | | | | 14% | | | | | | 18% | | | | | | 19% | | | | | | 20% | | |
总收入
|
| | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | |
收入成本: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
认购成本(不包括如下所示的摊销费用)
|
| | | | 14% | | | | | | 15% | | | | | | 16% | | | | | | 15% | | | | | | 15% | | | | | | 16% | | | | | | 16% | | | | | | 16% | | | | | | 17% | | | | | | 18% | | |
服务成本(不包括如下所示的摊销费用)
|
| | | | 4% | | | | | | 5% | | | | | | 6% | | | | | | 6% | | | | | | 7% | | | | | | 8% | | | | | | 9% | | | | | | 10% | | | | | | 12% | | | | | | 14% | | |
摊销
费用 |
| | | | 4% | | | | | | 4% | | | | | | 5% | | | | | | 5% | | | | | | 5% | | | | | | 6% | | | | | | 5% | | | | | | 6% | | | | | | 6% | | | | | | 7% | | |
总收入成本
|
| | | | 22% | | | | | | 25% | | | | | | 27% | | | | | | 26% | | | | | | 28% | | | | | | 30% | | | | | | 30% | | | | | | 32% | | | | | | 35% | | | | | | 39% | | |
毛利
|
| | | | 78% | | | | | | 75% | | | | | | 73% | | | | | | 74% | | | | | | 72% | | | | | | 70% | | | | | | 70% | | | | | | 68% | | | | | | 65% | | | | | | 61% | | |
运营费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
销售额和
营销 |
| | | | 32% | | | | | | 37% | | | | | | 39% | | | | | | 31% | | | | | | 34% | | | | | | 35% | | | | | | 37% | | | | | | 34% | | | | | | 36% | | | | | | 35% | | |
研发
|
| | | | 19% | | | | | | 21% | | | | | | 23% | | | | | | 20% | | | | | | 20% | | | | | | 20% | | | | | | 20% | | | | | | 20% | | | | | | 22% | | | | | | 25% | | |
一般和行政
|
| | | | 11% | | | | | | 19% | | | | | | 18% | | | | | | 12% | | | | | | 16% | | | | | | 16% | | | | | | 16% | | | | | | 13% | | | | | | 15% | | | | | | 17% | | |
摊销
费用 |
| | | | 9% | | | | | | 9% | | | | | | 10% | | | | | | 10% | | | | | | 12% | | | | | | 13% | | | | | | 13% | | | | | | 14% | | | | | | 16% | | | | | | 17% | | |
总运营费用
|
| | | | 71% | | | | | | 86% | | | | | | 90% | | | | | | 74% | | | | | | 81% | | | | | | 84% | | | | | | 86% | | | | | | 81% | | | | | | 88% | | | | | | 94% | | |
来自
的收入(亏损)
操作 |
| | | | 7% | | | | | | -11% | | | | | | -17% | | | | | | 0% | | | | | | -9% | | | | | | -14% | | | | | | -16% | | | | | | -13% | | | | | | -23% | | | | | | -33% | | |
利息费用,
净额 |
| | | | -8% | | | | | | -8% | | | | | | -9% | | | | | | -10% | | | | | | -11% | | | | | | -12% | | | | | | -10% | | | | | | -12% | | | | | | -14% | | | | | | -14% | | |
外币交易损失
|
| | | | 0% | | | | | | -1% | | | | | | 0% | | | | | | -2% | | | | | | 0% | | | | | | -1% | | | | | | 0% | | | | | | 0% | | | | | | -1% | | | | | | 0% | | |
其他收入,净额
|
| | | | 0% | | | | | | 0% | | | | | | 0% | | | | | | 0% | | | | | | 0% | | | | | | 0% | | | | | | 0% | | | | | | 0% | | | | | | 0% | | | | | | 0% | | |
收益前亏损
税收优惠 |
| | | | -1% | | | | | | -19% | | | | | | -26% | | | | | | -11% | | | | | | -21% | | | | | | -27% | | | | | | -26% | | | | | | -25% | | | | | | -37% | | | | | | -48% | | |
所得税优惠
|
| | | | 0% | | | | | | 5% | | | | | | 6% | | | | | | 3% | | | | | | 5% | | | | | | 6% | | | | | | 7% | | | | | | 6% | | | | | | 9% | | | | | | 11% | | |
净亏损
|
| | | | -1% | | | | | | -14% | | | | | | -20% | | | | | | -9% | | | | | | -16% | | | | | | -20% | | | | | | -19% | | | | | | -19% | | | | | | -28% | | | | | | -36% | | |
|
| | |
截至6个月
06月30日 |
| |
年终
12月31日 |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
经营活动提供(使用)的净现金
|
| | | $ | 9,457 | | | | | $ | (9,719) | | | | | $ | 11,183 | | | | | $ | 9,360 | | |
投资活动使用的净现金
|
| | | | (1,366) | | | | | | (38,625) | | | | | | (47,363) | | | | | | (5,802) | | |
融资活动提供(使用)的净现金
|
| | | | (2,100) | | | | | | 39,106 | | | | | | 29,373 | | | | | | 1,770 | | |
现金及现金等价物净增(减)
|
| | | | 5,991 | | | | | | (9,238) | | | | | | (6,807) | | | | | | 5,328 | | |
期初现金和现金等价物
|
| | | | 32,433 | | | | | | 39,240 | | | | | | 39,240 | | | | | | 33,912 | | |
期末现金和现金等价物
|
| | | $ | 38,424 | | | | | $ | 30,002 | | | | | $ | 32,433 | | | | | $ | 39,240 | | |
付息现金
|
| | | $ | 9,262 | | | | | $ | 10,568 | | | | | $ | 20,693 | | | | | $ | 17,835 | | |
购买设备和改进租赁所支付的现金
|
| | | | 1,366 | | | | | | 3,319 | | | | | | 7,190 | | | | | | 2,909 | | |
| | |
按期限到期付款
|
| |||||||||||||||||||||||||||
| | |
合计
|
| |
少于
1年 |
| |
1-3年
|
| |
3-5年
|
| |
超过
5年 |
| |||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||
定期贷款 - 本金
|
| | | $ | 205,000 | | | | | $ | — | | | | | $ | 205,000 | | | | | $ | — | | | | | $ | — | | |
定期贷款 - 利息(1)
|
| | | | 52,390 | | | | | | 18,264 | | | | | | 34,126 | | | | | | — | | | | | | — | | |
经营租赁义务
|
| | | | 30,459 | | | | | | 4,745 | | | | | | 9,205 | | | | | | 7,959 | | | | | | 8,550 | | |
其他义务(2)
|
| | | | 18,869 | | | | | | 9,791 | | | | | | 8,735 | | | | | | 343 | | | | | | — | | |
合计
|
| | | $ | 306,718 | | | | | $ | 32,800 | | | | | $ | 257,066 | | | | | $ | 8,302 | | | | | $ | 8,550 | | |
名称
|
| |
年龄
|
| |
职位
|
|
Dean Hager
|
| |
53
|
| | 首席执行官兼董事 | |
Dave Alampi
|
| |
57
|
| | 首席营销官 | |
山姆·约翰逊
|
| |
39
|
| | 首席客户官 | |
杰夫·伦迪诺
|
| |
49
|
| | 首席法务官 | |
吉尔·普特曼
|
| |
53
|
| | 首席财务官 | |
John Strosahl
|
| |
53
|
| | 首席运营官 | |
Jason Wudi
|
| |
41
|
| | 首席技术官 | |
Betsy Atkins
|
| |
67
|
| | 导演 | |
David Break
|
| |
53
|
| | 导演 | |
安德烈·杜兰德
|
| |
52
|
| | 导演 | |
迈克尔·福斯诺
|
| |
42
|
| | 导演 | |
查尔斯·关
|
| |
33
|
| | 导演 | |
凯文·克劳斯迈耶
|
| |
62
|
| | 导演 | |
布莱恩·谢斯
|
| |
44
|
| | 导演 | |
马丁·泰勒
|
| |
50
|
| | 导演 | |
董事会成员
|
| |
审计委员会
|
| |
薪酬和
提名委员会 |
|
Betsy Atkins
|
| | | | |
X(主席)
|
|
David Break
|
| | | | |
X
|
|
安德烈·杜兰德
|
| |
X
|
| | | |
迈克尔·福斯诺
|
| | | | |
X
|
|
查尔斯·关
|
| |
X
|
| | | |
凯文·克劳斯迈耶
|
| |
X(主席)
|
| | | |
布莱恩·谢斯
|
| | | | | | |
马丁·泰勒
|
| | | | |
X
|
|
姓名和主要职务
|
| |
年
|
| |
工资
|
| |
奖金(1)
|
| |
非股权
奖励计划 薪酬(2) |
| |
合计
|
| |||||||||||||||
Dean Hager,
首席执行官(3) |
| | | | 2019 | | | | | $ | 300,001 | | | | | $ | 11,550 | | | | | $ | 382,124 | | | | | $ | 693,675 | | |
吉尔·普特曼(Jill Putman),
首席财务官 |
| | | | 2019 | | | | | $ | 313,899 | | | | | $ | 12,300 | | | | | $ | 210,676 | | | | | $ | 536,875 | | |
John Strosahl,
首席营收官(4) |
| | | | 2019 | | | | | $ | 253,165 | | | | | $ | 9,837 | | | | | $ | 263,138 | | | | | $ | 526,140 | | |
| | |
选项奖(1)
|
| |||||||||||||||||||||||||||||||||
名称
|
| |
授予日期
|
| |
数量
证券 底层 未锻炼 选项 (#) 可执行(2) |
| |
数量
证券 底层 未锻炼 选项 (#) 不可执行(2) |
| |
股权
奖励 计划 奖项: 数量 证券 底层 未锻炼 不劳而获 选项 (#)(3) |
| |
选项
练习 价格 ($) |
| |
选项
到期 日期 |
| ||||||||||||||||||
Dean Hager
|
| | | | 11/21/2017 | | | | | | 825,000.00 | | | | | | 825,000.00 | | | | | | 825,000.00 | | | | | $ | 5.49 | | | | | | 11/21/2027 | | |
| | | | | 12/10/2019 | | | | | | — | | | | | | — | | | | | | 284,625.00 | | | | | $ | 8.70 | | | | | | 12/10/2029 | | |
吉尔·普特曼
|
| | | | 11/21/2017 | | | | | | 183,333.00 | | | | | | 183,334.00 | | | | | | 183,334.00 | | | | | $ | 5.49 | | | | | | 11/21/2027 | | |
| | | | | 10/10/2019 | | | | | | — | | | | | | — | | | | | | 63,250.00 | | | | | $ | 8.21 | | | | | | 10/10/2029 | | |
John Strosahl
|
| | | | 11/21/2017 | | | | | | 60,500.00 | | | | | | 121,000.00 | | | | | | 121,000.00 | | | | | $ | 5.49 | | | | | | 11/21/2027 | | |
| | | | | 10/10/2019 | | | | | | — | | | | | | — | | | | | | 123,750.00 | | | | | $ | 8.21 | | | | | | 10/10/2029 | | |
名称
|
| |
赚取的费用
或已支付 现金 |
| |
股票奖励(1)
|
| |
总计($)
|
| |||||||||
安德烈·杜兰德
|
| | | $ | 75,000 | | | | | $ | 230,074.34 | | | | | $ | 305,074.34 | | |
Kevin Klausmeyer(2)
|
| | | $ | — | | | | | $ | 230,074.34 | | | | | $ | 230,074.34 | | |
说明
|
| |
金额
|
|
年度现金补偿
|
| |
$100,000
|
|
委员会主席额外的年度现金报酬
|
| |
$20,000
|
|
年度股权薪酬
|
| |
$150,000(RSU)
|
|
| | | | | | | | | | | |
本次发行后实益拥有的股份
|
| | | | | |||||||||||||||||
| | |
股票受益
之前拥有 此产品 |
| |
不锻炼
数量 个共享 |
| |
全面锻炼
数量 个共享 |
| |
不锻炼
共 个 个 承销商‘ 选项 |
| |
全面锻炼
共 个 个 承销商‘ 选项 |
| | | | | | | | | | | | | ||||||
受益人姓名5%
股东: |
| |
数量
个共享 |
| | | | | | |||||||||||||||||||||||||
|
百分比
|
| |
百分比
|
| |
百分比
|
| | | | | ||||||||||||||||||||||
Vista基金(1)
|
| | | | % | | | | | | | | | | | | | | | | | | | | | | ||||||||
董事和指定高管:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
Dean Hager(2)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
吉尔·普特曼(3)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
John Strosahl(4)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
Betsy Atkins
|
| | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
David Break
|
| | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
安德烈·杜兰德
|
| | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
迈克尔·福斯诺
|
| | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
查尔斯·关
|
| | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
凯文·克劳斯迈耶
|
| | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
布莱恩·谢斯
|
| | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
马丁·泰勒
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | |
本次发行后实益拥有的股份
|
| | | | | |||||||||||||||||
| | |
股票受益
之前拥有 此产品 |
| |
不锻炼
数量 个共享 |
| |
全面锻炼
数量 个共享 |
| |
不锻炼
共 个 个 承销商‘ 选项 |
| |
全面锻炼
共 个 个 承销商‘ 选项 |
| | | | | | | | | | | | | |||
受益人姓名5%
股东: |
| |
数量
个共享 |
| | | | | | ||||||||||||||||||||||
|
百分比
|
| |
百分比
|
| |
百分比
|
| | | | | |||||||||||||||||||
董事和高管作为一个群体
(14个人)(5) |
| | | | | | | | | | | | | | | | | | | | | | |
承销商
|
| |
股份数量
|
|
高盛有限责任公司
|
| | | |
摩根大通证券有限责任公司
|
| | | |
合计
|
| | | |
由出售股东支付
|
| |
不锻炼
|
| |
全面锻炼
|
| ||||||
每股
|
| | | $ | | | | | | $ | | | |
合计
|
| | | $ | | | | | | $ | | | |
| | |
第
页
|
| |||
JAMF Holding Corp.(前身为Juno Topco,Inc.)合并财务报表
|
| | | | | | |
独立注册会计师事务所报告
|
| | | | F-2 | | |
截至2019年12月31日和2018年12月31日的合并资产负债表
|
| | | | F-3 | | |
截至2019年12月31日和2018年12月31日的年度合并经营报表
|
| | | | F-4 | | |
截至2019年12月31日和
年度股东权益合并报表
2018 |
| | | | F-5 | | |
截至2019年12月31日和2018年12月31日的年度现金流量合并报表
|
| | | | F-6 | | |
合并财务报表附注
|
| | | | F-7 | | |
JAMF Holding Corp.未经审计的中期合并财务报表 | | | | | | | |
截至2020年6月30日(未经审计)和2019年12月31日的合并资产负债表
|
| | | | F-32 | | |
截至2020年6月30日和6月30日的三个月和六个月的合并运营报表
2019年(未经审计) |
| | | | F-33 | | |
截至6月30日的三个月和六个月股东权益合并报表
2020和2019年(未经审计) |
| | | | F-34 | | |
截至2020年6月30日和2019年6月30日的6个月合并现金流量表(未经审计)
|
| | | | F-35 | | |
合并财务报表附注(未经审计)
|
| | | | F-36 | | |
| | |
12月31日
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
资产 | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 32,433 | | | | | $ | 39,240 | | |
应收贸易账款净额
|
| | | | 46,513 | | | | | | 30,854 | | |
应收所得税
|
| | | | 14 | | | | | | 65 | | |
延期合同成本
|
| | | | 5,553 | | | | | | 2,526 | | |
预付费用
|
| | | | 10,935 | | | | | | 6,682 | | |
其他流动资产
|
| | | | 3,133 | | | | | | 922 | | |
流动资产总额
|
| | | | 98,581 | | | | | | 80,289 | | |
设备和租赁改进,净额
|
| | | | 12,477 | | | | | | 9,228 | | |
商誉
|
| | | | 539,818 | | | | | | 501,145 | | |
其他无形资产净值
|
| | | | 235,099 | | | | | | 252,171 | | |
延期合同成本
|
| | | | 16,234 | | | | | | 8,461 | | |
其他资产
|
| | | | 2,599 | | | | | | 2,090 | | |
总资产
|
| | | $ | 904,808 | | | | | $ | 853,384 | | |
负债和股东权益
|
| | | | | | | | | | | | |
流动负债:
|
| | | | | | | | | | | | |
应付帐款
|
| | | $ | 3,684 | | | | | $ | 2,343 | | |
应计负债
|
| | | | 26,927 | | | | | | 18,809 | | |
应付所得税
|
| | | | 819 | | | | | | 147 | | |
递延收入
|
| | | | 120,089 | | | | | | 86,220 | | |
流动负债总额
|
| | | | 151,519 | | | | | | 107,519 | | |
递延收入,非流动收入
|
| | | | 20,621 | | | | | | 14,442 | | |
递延纳税义务
|
| | | | 18,133 | | | | | | 26,384 | | |
债务
|
| | | | 201,319 | | | | | | 171,749 | | |
其他负债
|
| | | | 9,338 | | | | | | 196 | | |
总负债
|
| | | | 400,930 | | | | | | 320,290 | | |
承付款和或有事项 | | | | | | | | | | | | | |
股东权益: | | | | | | | | | | | | | |
普通股,面值0.001美元,授权股份132,000,000股,分别于2019年12月31日和2018年12月31日发行和发行102,843,612股和102,649,701股
|
| | | | 103 | | | | | | 103 | | |
新增实收资本
|
| | | | 568,756 | | | | | | 565,372 | | |
累计亏损
|
| | | | (64,981) | | | | | | (32,381) | | |
股东权益总额
|
| | | | 503,878 | | | | | | 533,094 | | |
总负债和股东权益
|
| | | $ | 904,808 | | | | | $ | 853,384 | | |
|
| | |
年终
12月31日 |
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
收入: | | | | | | | | | | | | | |
订阅
|
| | | $ | 159,111 | | | | | $ | 100,350 | | |
服务
|
| | | | 19,008 | | | | | | 20,206 | | |
许可证
|
| | | | 25,908 | | | | | | 26,006 | | |
总收入
|
| | | | 204,027 | | | | | | 146,562 | | |
收入成本: | | | | | | | | | | | | | |
认购成本(不包括如下所示的摊销)
|
| | | | 31,539 | | | | | | 24,088 | | |
服务成本(不包括如下所示的摊销)
|
| | | | 14,224 | | | | | | 16,246 | | |
摊销费用
|
| | | | 10,266 | | | | | | 8,969 | | |
总收入成本
|
| | | | 56,029 | | | | | | 49,303 | | |
毛利
|
| | | | 147,998 | | | | | | 97,259 | | |
运营费用: | | | | | | | | | | | | | |
销售和营销
|
| | | | 71,006 | | | | | | 51,976 | | |
研发
|
| | | | 42,829 | | | | | | 31,515 | | |
一般和行政
|
| | | | 32,003 | | | | | | 22,270 | | |
摊销费用
|
| | | | 22,416 | | | | | | 21,491 | | |
总运营费用
|
| | | | 168,254 | | | | | | 127,252 | | |
运营损失
|
| | | | (20,256) | | | | | | (29,993) | | |
利息费用净额
|
| | | | (21,423) | | | | | | (18,203) | | |
外币交易损失
|
| | | | (1,252) | | | | | | (418) | | |
其他收入,净额
|
| | | | 220 | | | | | | 221 | | |
所得税优惠前亏损
|
| | | | (42,711) | | | | | | (48,393) | | |
所得税优惠
|
| | | | 10,111 | | | | | | 12,137 | | |
净亏损
|
| | | $ | (32,600) | | | | | $ | (36,256) | | |
每股基本和摊薄净亏损
|
| | | $ | (0.32) | | | | | $ | (0.35) | | |
用于计算基本和稀释后每股净亏损的加权平均股份
|
| | | | 102,752,092 | | | | | | 102,325,465 | | |
| | |
库存类别
|
| |
其他
实收 大写 |
| |
保留
收入 (累计 赤字) |
| |
股东的
股权 |
| ||||||||||||||||||
| | |
常见
|
| |||||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||
余额,2017年12月31日
|
| | | | 102,300,010 | | | | | $ | 102 | | | | | $ | 561,288 | | | | | $ | 3,875 | | | | | $ | 565,265 | | |
普通股发行
|
| | | | 349,691 | | | | | | 1 | | | | | | 1,769 | | | | | | — | | | | | | 1,770 | | |
基于股份的薪酬
|
| | | | — | | | | | | — | | | | | | 2,315 | | | | | | — | | | | | | 2,315 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | (36,256) | | | | | | (36,256) | | |
BALANCE,2018年12月31日
|
| | | | 102,649,701 | | | | | $ | 103 | | | | | $ | 565,372 | | | | |
$
|
(32,381)
|
| | | |
$
|
533,094
|
| |
普通股发行
|
| | | | 193,911 | | | | | | — | | | | | | 923 | | | | | | — | | | | | | 923 | | |
基于股份的薪酬
|
| | | | — | | | | | | — | | | | | | 2,461 | | | | | | — | | | | | | 2,461 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | (32,600) | | | | | | (32,600) | | |
Balance,2019年12月31日
|
| | | | 102,843,612 | | | | | $ | 103 | | | | | $ | 568,756 | | | | | $ | (64,981) | | | | | $ | 503,878 | | |
| | |
年终
12月31日 |
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
经营活动提供(使用)的现金: | | | | | | | | | | | | | |
净亏损
|
| | | $ | (32,600) | | | | | $ | (36,256) | | |
对净亏损与经营活动提供(用于)现金的调整:
|
| | | | | | | | | | | | |
折旧摊销费用
|
| | | | 36,807 | | | | | | 33,914 | | |
延期合同成本摊销
|
| | | | 6,250 | | | | | | 3,391 | | |
债务发行成本摊销
|
| | | | 1,120 | | | | | | 513 | | |
退货津贴更改
|
| | | | — | | | | | | — | | |
设备处置和租赁改进损失(收益)
|
| | | | (17) | | | | | | 14 | | |
基于股份的薪酬
|
| | | | 2,461 | | | | | | 2,315 | | |
递延税款
|
| | | | (11,247) | | | | | | (12,550) | | |
调整Digita收益
|
| | | | 200 | | | | | | — | | |
经营性资产和负债变动:
|
| | | | | | | | | | | | |
应收贸易账款
|
| | | | (14,462) | | | | | | (3,316) | | |
应收/应付所得税
|
| | | | 559 | | | | | | (977) | | |
预付费用和其他资产
|
| | | | (6,862) | | | | | | (2,555) | | |
延期合同成本
|
| | | | (17,050) | | | | | | (13,222) | | |
应付帐款
|
| | | | 1,295 | | | | | | (313) | | |
应计负债
|
| | | | 7,789 | | | | | | 5,965 | | |
递延收入
|
| | | | 36,998 | | | | | | 32,476 | | |
其他负债
|
| | | | (58) | | | | | | (39) | | |
经营活动提供的净现金
|
| | | | 11,183 | | | | | | 9,360 | | |
投资活动使用的现金: | | | | | | | | | | | | | |
收购,扣除收购现金后的净额
|
| | | | (40,173) | | | | | | (2,893) | | |
设备采购和租赁改进
|
| | | | (7,190) | | | | | | (2,909) | | |
投资活动使用的净现金
|
| | | | (47,363) | | | | | | (5,802) | | |
融资活动提供的现金: | | | | | | | | | | | | | |
信贷协议收益
|
| | | | 40,000 | | | | | | — | | |
发债成本
|
| | | | (1,550) | | | | | | — | | |
Revolver付款
|
| | | | (10,000) | | | | | | — | | |
行使股票期权收益
|
| | | | 923 | | | | | | 1,770 | | |
融资活动提供的净现金
|
| | | | 29,373 | | | | | | 1,770 | | |
现金净增(减)
|
| | | | (6,807) | | | | | | 5,328 | | |
现金,期初
|
| | | | 39,240 | | | | | | 33,912 | | |
现金,期末
|
| | | $ | 32,433 | | | | | $ | 39,240 | | |
现金流量信息补充披露: | | | | | | | | | | | | | |
付息现金
|
| | | $ | 20,693 | | | | | $ | 17,835 | | |
扣除退税后支付的所得税现金
|
| | | | 596 | | | | | | 1,461 | | |
| | |
年终
12月31日 |
| |||||||||
($000’s)
|
| |
2019
|
| |
2018
|
| ||||||
收入: | | | | | | | | | | | | | |
美洲
|
| | | $ | 156,259 | | | | | $ | 117,454 | | |
欧洲、中东、印度和非洲
|
| | | | 36,235 | | | | | | 20,536 | | |
亚太地区
|
| | | | 11,533 | | | | | | 8,572 | | |
| | | | $ | 204,027 | | | | | $ | 146,562 | | |
| | |
年终
12月31日 |
| |||||||||
($000’s)
|
| |
2019
|
| |
2018
|
| ||||||
期初余额
|
| | | $ | 60 | | | | | $ | 60 | | |
坏账费用
|
| | | | 279 | | | | | | 37 | | |
帐目核销
|
| | | | (139) | | | | | | (37) | | |
余额,期末
|
| | | $ | 200 | | | | | $ | 60 | | |
| | |
截至2013年12月31日的年度
|
| |||
| | |
2019
|
| |
2018
|
|
选项的预期寿命
|
| |
6.25年
|
| |
6.25年
|
|
预期波动率
|
| |
45.1% – 45.3%
|
| |
44.8% – 46.6%
|
|
无风险利率
|
| |
1.6% – 1.7%
|
| |
2.5% – 2.8%
|
|
预期股息收益率
|
| |
—
|
| |
—
|
|
加权平均授予日期公允价值
|
| |
$7.29
|
| |
$2.69
|
|
| | |
截至2013年12月31日的年度
|
| |||
| | |
2019
|
| |
2018
|
|
选项的预期寿命
|
| |
3个 - 3.25年
|
| |
4.50年
|
|
预期波动率
|
| |
50% – 55%
|
| |
55%
|
|
无风险利率
|
| |
1.49% – 1.67%
|
| |
2.7%
|
|
预期股息收益率
|
| |
—
|
| |
—
|
|
加权平均授予日期公允价值
|
| |
$6.02
|
| |
$1.91
|
|
| | |
年终
12月31日 |
| |||||||||
($000’s)
|
| |
2019
|
| |
2018
|
| ||||||
SaaS订阅以及支持和维护
|
| | | $ | 159,111 | | | | | $ | 100,350 | | |
本地订阅
|
| | | | 16,078 | | | | | | 12,690 | | |
经常性收入
|
| | | | 175,189 | | | | | | 113,040 | | |
永久许可证
|
| | | | 9,830 | | | | | | 13,316 | | |
专业服务
|
| | | | 19,008 | | | | | | 20,206 | | |
非经常性收入
|
| | | | 28,838 | | | | | | 33,522 | | |
总收入
|
| | | $ | 204,027 | | | | | $ | 146,562 | | |
| | |
年终
12月31日 |
| |||||||||
($000’s)
|
| |
2019
|
| |
2018
|
| ||||||
期初余额
|
| | | $ | 100,662 | | | | | $ | 68,048 | | |
收入收入
|
| | | | (86,220) | | | | | | (54,955) | | |
收入延期
|
| | | | 126,268 | | | | | | 87,569 | | |
余额,期末
|
| | | $ | 140,710 | | | | | $ | 100,662 | | |
| | |
截至
12月31日 |
| |||||||||
($000’s)
|
| |
2019
|
| |
2018
|
| ||||||
台计算机
|
| | | $ | 8,505 | | | | | $ | 4,552 | | |
软件
|
| | | | 527 | | | | | | 519 | | |
家具/固定装置
|
| | | | 3,675 | | | | | | 1,876 | | |
租赁改进
|
| | | | 6,523 | | | | | | 5,160 | | |
在建资金
|
| | | | 70 | | | | | | 120 | | |
| | | | | 19,300 | | | | | | 12,227 | | |
减去:累计折旧
|
| | | | (6,823) | | | | | | (2,999) | | |
| | | | $ | 12,477 | | | | | $ | 9,228 | | |
($000’s)
|
| | | | | | |
收购资产: | | | | | | | |
现金
|
| | | $ | 3,325 | | |
其他流动资产
|
| | | | 1,306 | | |
长期资产
|
| | | | 154 | | |
承担的负债: | | | | | | | |
应付账款和应计负债
|
| | | | (419) | | |
递延收入
|
| | | | (3,050) | | |
递延纳税义务
|
| | | | (2,996) | | |
收购无形资产
|
| | | | 12,310 | | |
商誉
|
| | | | 28,000 | | |
总购买考量
|
| | | $ | 38,630 | | |
| | |
年终
12月31日 2018 |
| |||
收入
|
| | | $ | 149,445 | | |
净亏损
|
| | | | (40,186) | | |
每股基本和摊薄净亏损
|
| | | $ | (0.39) | | |
($000’s)
|
| | | | | | |
收购资产: | | | | | | | |
现金
|
| | | $ | 512 | | |
其他流动资产
|
| | | | 1 | | |
长期资产
|
| | | | 12 | | |
承担的负债: | | | | | | | |
应付账款和应计负债
|
| | | | (119) | | |
收购无形资产
|
| | | | 3,300 | | |
商誉
|
| | | | 10,673 | | |
总购买考量
|
| | | $ | 14,379 | | |
($000’s)
|
| | | | | | |
收购资产: | | | | | | | |
现金
|
| | | $ | 138 | | |
其他流动资产
|
| | | | 71 | | |
长期资产
|
| | | | 10 | | |
承担的负债: | | | | | | | |
应付账款和应计负债
|
| | | | (73) | | |
递延收入
|
| | | | (138) | | |
递延纳税义务
|
| | | | (356) | | |
收购无形资产
|
| | | | 1,580 | | |
商誉
|
| | | | 835 | | |
总购买考量
|
| | | $ | 2,067 | | |
|
| | |
年终
12月31日 |
| |||||||||
($000’s)
|
| |
2019
|
| |
2018
|
| ||||||
商誉,期初
|
| | | $ | 501,145 | | | | | $ | 499,892 | | |
商誉收购
|
| | | | 38,673 | | | | | | 1,253 | | |
商誉,期末
|
| | | $ | 539,818 | | | | | $ | 501,145 | | |
($000’s)
|
| |
使用寿命
|
| |
毛值
|
| |
累计
摊销 |
| |
净载货
值 |
| |
加权-
平均 剩余 使用寿命 |
| |||||||||
商标
|
| |
8年
|
| | | $ | 34,300 | | | | | $ | 4,859 | | | | | $ | 29,441 | | | | | |
客户关系
|
| |
2个 - 12年
|
| | | | 206,420 | | | | | | 19,497 | | | | | | 186,923 | | | | | |
开发的技术
|
| |
5年
|
| | | | 45,960 | | | | | | 10,153 | | | | | | 35,807 | | | | | |
Balance,12月31日
2018 |
| | | | | | $ | 286,680 | | | | | $ | 34,509 | | | | | $ | 252,171 | | | | | |
商标
|
| |
1个 - 8年
|
| | | | 34,320 | | | | | | 9,167 | | | | | | 25,153 | | | |
5.8年
|
|
客户关系
|
| |
2个 - 12年
|
| | | | 214,320 | | | | | | 37,564 | | | | | | 176,756 | | | |
9.7年
|
|
开发的技术
|
| |
5年
|
| | | | 53,560 | | | | | | 20,419 | | | | | | 33,141 | | | |
3.2年
|
|
竞业禁止
|
| |
两年
|
| | | | 90 | | | | | | 41 | | | | | | 49 | | | |
1.1年
|
|
Balance,12月31日
2019 |
| | | | | | $ | 302,290 | | | | | $ | 67,191 | | | | | $ | 235,099 | | | | | |
($000’s)
|
| | | | | | |
截至2013年12月31日的年份: | | | | | | | |
2020
|
| | | $ | 33,290 | | |
2021
|
| | | | 33,187 | | |
2022
|
| | | | 32,003 | | |
2023
|
| | | | 24,218 | | |
2024
|
| | | | 22,921 | | |
此后
|
| | | | 89,480 | | |
| | | | $ | 235,099 | | |
($000’s)
|
| |
无关
|
| |
相关
|
| |
合计
|
| |||||||||
截至2013年12月31日的年份: | | | | | | | | | | | | | | | | | | | |
2020
|
| | | $ | 3,676 | | | | | $ | 1,069 | | | | | $ | 4,745 | | |
2021
|
| | | | 3,693 | | | | | | 1,079 | | | | | | 4,772 | | |
2022
|
| | | | 3,343 | | | | | | 1,090 | | | | | | 4,433 | | |
2023
|
| | | | 3,206 | | | | | | 1,101 | | | | | | 4,307 | | |
2024
|
| | | | 2,820 | | | | | | 832 | | | | | | 3,652 | | |
此后
|
| | | | 8,550 | | | | | | — | | | | | | 8,550 | | |
| | | | $ | 25,288 | | | | | $ | 5,171 | | | | | $ | 30,459 | | |
($000’s)
|
| |
无关
|
| |||
截至2013年12月31日的年份: | | | | | | | |
2020
|
| | | $ | 9,791 | | |
2021
|
| | | | 4,193 | | |
2022
|
| | | | 4,542 | | |
2023
|
| | | | 343 | | |
2024
|
| | | | — | | |
此后
|
| | | | — | | |
| | | | $ | 18,869 | | |
| | |
选项
|
| |
加权-
平均 练习 价格 |
| |
加权-
平均 剩余 合同 期限(年) |
| |
聚合
内在 值 (千) |
| ||||||||||||
出色,2018年1月1日
|
| | | | 4,122,070 | | | | | $ | 5.49 | | | | | | | | | | | $ | — | | |
已批准
|
| | | | 535,957 | | | | | | 5.62 | | | | | | | | | | | | — | | |
锻炼
|
| | | | (322,851) | | | | | | 5.49 | | | | | | | | | | | | 123 | | |
没收
|
| | | | (89,467) | | | | | | 5.49 | | | | | | | | | | | | — | | |
出色,2018年12月31日
|
| | | | 4,245,709 | | | | | | 5.51 | | | | | | 8.9 | | | | | | — | | |
已批准
|
| | | | 212,668 | | | | | | 8.21 | | | | | | | | | | | | — | | |
锻炼
|
| | | | (168,391) | | | | | | 5.49 | | | | | | | | | | | | 256 | | |
没收
|
| | | | (216,700) | | | | | | 5.49 | | | | | | | | | | | | — | | |
杰出,2019年12月31日
|
| | | | 4,073,286 | | | | | $ | 5.65 | | | | | | 8.1 | | | | | $ | 37,520 | | |
12月31日可行使的期权
2019 |
| | | | 1,640,037 | | | | | $ | 5.50 | | | | | | 8.0 | | | | | $ | 15,350 | | |
已归属或预计将于12月31日归属
2019 |
| | | | 4,073,286 | | | | | $ | 5.65 | | | | | | 8.1 | | | | | $ | 37,520 | | |
| | |
年终
12月31日 |
| |||||||||
($000’s)
|
| |
2019
|
| |
2018
|
| ||||||
收入成本: | | | | | | | | | | | | | |
订阅
|
| | | $ | 194 | | | | | $ | 225 | | |
服务
|
| | | | — | | | | | | — | | |
销售和营销
|
| | | | 460 | | | | | | 529 | | |
研发
|
| | | | 394 | | | | | | 239 | | |
一般和行政
|
| | | | 1,413 | | | | | | 1,322 | | |
| | | | $ | 2,461 | | | | | $ | 2,315 | | |
| | |
选项
|
| |
加权-
平均 练习 价格 |
| |
加权-
平均 剩余 合同 期限(年) |
| |
聚合
内在 值 (千) |
| ||||||||||||
出色,2018年1月1日
|
| | | | 2,105,772 | | | | | $ | 5.49 | | | | | | | | | | | $ | — | | |
已批准
|
| | | | 183,884 | | | | | | 5.54 | | | | | | | | | | | | — | | |
锻炼
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | |
没收
|
| | | | (89,467) | | | | | | 5.49 | | | | | | | | | | | | — | | |
出色,2018年12月31日
|
| | | | 2,200,189 | | | | | | 5.49 | | | | | | 8.9 | | | | | | — | | |
已批准
|
| | | | 1,653,209 | | | | | | 8.29 | | | | | | | | | | | | — | | |
锻炼
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | |
没收
|
| | | | (165,734) | | | | | | 5.49 | | | | | | | | | | | | — | | |
杰出,2019年12月31日
|
| | | | 3,687,664 | | | | | $ | 6.75 | | | | | | 8.8 | | | | | $ | 29,908 | | |
12月31日可行使的期权
2019 |
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | |
已归属或预计将于12月31日归属
2019 |
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | |
| | |
个单位
|
| |
每台
公允价值 |
| ||||||
出色,2018年1月1日
|
| | | | 26,840 | | | | | $ | 5.49 | | |
已批准
|
| | | | 25,520 | | | | | | 5.87 | | |
限制失效
|
| | | | (26,840) | | | | | | 5.49 | | |
被没收
|
| | | | — | | | | | | — | | |
出色,2018年12月31日
|
| | | | 25,520 | | | | | | 5.87 | | |
已批准
|
| | | | 36,520 | | | | | | 12.60 | | |
限制失效
|
| | | | (25,520) | | | | | | 5.87 | | |
被没收
|
| | | | — | | | | | | — | | |
杰出,2019年12月31日
|
| | | | 36,520 | | | | | | 12.60 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
分子: | | | | | | | | | | | | | |
净亏损
|
| | | $ | (32,600) | | | | | $ | (36,256) | | |
分母: | | | | | | | | | | | | | |
加权平均流通股
|
| | | | 102,752,092 | | | | | | 102,325,465 | | |
用于计算基本和稀释后每股净亏损的加权平均股份
|
| | | | 102,752,092 | | | | | | 102,325,465 | | |
每股基本和摊薄净亏损
|
| | | $ | (0.32) | | | | | $ | (0.35) | | |
| | |
年终
12月31日 |
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
未偿还股票期权
|
| | | | 7,760,950 | | | | | | 6,445,898 | | |
未授予的限制性股票单位
|
| | | | 36,520 | | | | | | 25,520 | | |
潜在稀释证券合计
|
| | | | 7,797,470 | | | | | | 6,471,418 | | |
| | |
年终
12月31日 |
| |||||||||
($000’s)
|
| |
2019
|
| |
2018
|
| ||||||
电流: | | | | | | | | | | | | | |
联邦政府
|
| | | $ | (7) | | | | | $ | (38) | | |
状态
|
| | | | 138 | | | | | | 123 | | |
外来
|
| | | | 1,013 | | | | | | 328 | | |
延期: | | | | | | | | | | | | | |
联邦政府
|
| | | | (8,990) | | | | | | (10,625) | | |
状态
|
| | | | (1,638) | | | | | | (1,947) | | |
外来
|
| | | | (627) | | | | | | 22 | | |
| | | | $ | (10,111) | | | | | $ | (12,137) | | |
| | |
年终
12月31日 |
| |||||||||
($000’s)
|
| |
2019
|
| |
2018
|
| ||||||
计算出的“预期”税收优惠
|
| | | | 21.0% | | | | | | 21.0% | | |
州所得税优惠,扣除联邦税收影响
|
| | | | 2.8% | | | | | | 3.4% | | |
永久性差异
|
| | | | (0.5)% | | | | | | (0.3)% | | |
外币汇率差异
|
| | | | 0.2% | | | | | | (0.1)% | | |
重新计量损益
|
| | | | 0.5% | | | | | | 0.0% | | |
税收抵免
|
| | | | 2.2% | | | | | | 2.3% | | |
估值津贴
|
| | | | (1.1)% | | | | | | (0.5)% | | |
交易成本
|
| | | | (0.4)% | | | | | | (0.1)% | | |
延迟费率更改
|
| | | | (0.3)% | | | | | | (0.2)% | | |
GILTI包含
|
| | | | (0.5)% | | | | | | (1.3)% | | |
其他
|
| | | | (0.2)% | | | | | | 0.9% | | |
| | | | | 23.7% | | | | | | 25.1% | | |
| | |
12月31日
|
| |||||||||
($000’s)
|
| |
2019
|
| |
2018
|
| ||||||
递延税金资产: | | | | | | | | | | | | | |
坏账准备
|
| | | $ | 49 | | | | | $ | 15 | | |
应计薪酬
|
| | | | 1,911 | | | | | | 1,600 | | |
递延收入
|
| | | | 2,554 | | | | | | 1,288 | | |
延期租金
|
| | | | 191 | | | | | | 68 | | |
设备和租赁改进
|
| | | | 285 | | | | | | 254 | | |
股票期权
|
| | | | 882 | | | | | | 410 | | |
联邦税收抵免
|
| | | | 3,301 | | | | | | 2,547 | | |
其他
|
| | | | 988 | | | | | | 514 | | |
净营业亏损
|
| | | | 25,157 | | | | | | 26,161 | | |
国家研发税收抵免
|
| | | | 1,383 | | | | | | 1,219 | | |
商业利益限制
|
| | | | 7,945 | | | | | | 4,176 | | |
估值津贴
|
| | | | (1,213) | | | | | | (750) | | |
递延税金净资产
|
| | | | 43,433 | | | | | | 37,502 | | |
递延纳税义务: | | | | | | | | | | | | | |
预付费项目
|
| | | | (691) | | | | | | (500) | | |
延期合同成本
|
| | | | (5,322) | | | | | | (2,676) | | |
无形资产
|
| | | | (55,553) | | | | | | (60,710) | | |
递延税金净资产(负债)
|
| | | $ | (18,133) | | | | | $ | (26,384) | | |
|
| | |
12月31日
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
资产 | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | — | | | | | $ | — | | |
流动资产总额
|
| | | | — | | | | | | — | | |
子公司投资
|
| | | | 503,878 | | | | | | 533,094 | | |
总资产
|
| | | $ | 503,878 | | | | | $ | 533,094 | | |
负债和股东权益 | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
流动负债
|
| | | $ | — | | | | | $ | — | | |
流动负债总额
|
| | | | — | | | | | | — | | |
其他负债 - 非流动
|
| | | | — | | | | | | — | | |
总负债
|
| | | | — | | | | | | — | | |
承付款和或有事项 | | | | | | | | | | | | | |
股东权益: | | | | | | | | | | | | | |
普通股,面值0.001美元,授权股份132,000,000股,分别于2019年12月31日和2018年12月31日发行和发行102,843,612股和102,649,701股
|
| | | | 103 | | | | | | 103 | | |
新增实收资本
|
| | | | 568,756 | | | | | | 565,372 | | |
累计亏损
|
| | | | (64,981) | | | | | | (32,381) | | |
股东权益总额
|
| | | | 503,878 | | | | | | 533,094 | | |
总负债和股东权益
|
| | | $ | 503,878 | | | | | $ | 533,094 | | |
| | |
年终
12月31日 |
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
收入
|
| | | $ | — | | | | | $ | — | | |
运营费用
|
| | | | — | | | | | | — | | |
运营收入
|
| | | | — | | | | | | — | | |
其他收入(费用),净额
|
| | | | — | | | | | | — | | |
子公司所得税前收益和净收益中的权益
|
| | | | — | | | | | | — | | |
所得税优惠
|
| | | | — | | | | | | — | | |
子公司净收益(亏损)权益
|
| | | | (32,600) | | | | | | (36,256) | | |
净亏损
|
| | | $ | (32,600) | | | | | $ | (36,256) | | |
|
| | |
06月30日
2020 |
| |
12月31日
2019 |
| ||||||
| | |
(未审核)
|
| | | | | | | |||
资产 | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 38,424 | | | | | $ | 32,433 | | |
应收贸易账款净额
|
| | | | 53,275 | | | | | | 46,513 | | |
应收所得税
|
| | | | 554 | | | | | | 14 | | |
延期合同成本
|
| | | | 7,270 | | | | | | 5,553 | | |
预付费用
|
| | | | 10,880 | | | | | | 10,935 | | |
其他流动资产
|
| | | | 6,314 | | | | | | 3,133 | | |
流动资产总额
|
| | | | 116,717 | | | | | | 98,581 | | |
设备和租赁改进,净额
|
| | | | 11,494 | | | | | | 12,477 | | |
商誉
|
| | | | 539,818 | | | | | | 539,818 | | |
其他无形资产净值
|
| | | | 218,430 | | | | | | 235,099 | | |
延期合同成本
|
| | | | 20,334 | | | | | | 16,234 | | |
其他资产
|
| | | | 2,557 | | | | | | 2,599 | | |
总资产
|
| | | $ | 909,350 | | | | | $ | 904,808 | | |
负债和股东权益 | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
应付帐款
|
| | | $ | 3,909 | | | | | $ | 3,684 | | |
应计负债
|
| | | | 26,099 | | | | | | 26,927 | | |
应付所得税
|
| | | | 1,081 | | | | | | 819 | | |
递延收入
|
| | | | 130,309 | | | | | | 120,089 | | |
流动负债总额
|
| | | | 161,398 | | | | | | 151,519 | | |
递延收入,非流动收入
|
| | | | 27,429 | | | | | | 20,621 | | |
递延纳税义务
|
| | | | 14,913 | | | | | | 18,133 | | |
债务
|
| | | | 201,891 | | | | | | 201,319 | | |
其他负债
|
| | | | 6,876 | | | | | | 9,338 | | |
总负债
|
| | | | 412,507 | | | | | | 400,930 | | |
承付款和或有事项 | | | | | | | | | | | | | |
股东权益: | | | | | | | | | | | | | |
普通股,面值0.001美元,授权股份1.32亿股,分别于2019年6月30日(未经审计)和2019年12月31日发行和发行102,862,404股和102,843,612股
|
| | | | 103 | | | | | | 103 | | |
新增实收资本
|
| | | | 570,434 | | | | | | 568,756 | | |
累计亏损
|
| | | | (73,694) | | | | | | (64,981) | | |
股东权益总额
|
| | | | 496,843 | | | | | | 503,878 | | |
总负债和股东权益
|
| | | $ | 909,350 | | | | | $ | 904,808 | | |
| | |
截止三个月
06月30日 |
| |
截至6个月
06月30日 |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
订阅
|
| | | $ | 52,978 | | | | | $ | 37,216 | | | | | $ | 103,056 | | | | | $ | 70,956 | | |
服务
|
| | | | 2,451 | | | | | | 4,794 | | | | | | 6,461 | | | | | | 9,295 | | |
许可证
|
| | | | 6,802 | | | | | | 6,300 | | | | | | 13,104 | | | | | | 12,187 | | |
总收入
|
| | | | 62,231 | | | | | | 48,310 | | | | | | 122,621 | | | | | | 92,438 | | |
收入成本: | | | | | | | | | | | | | | | | | | | | | | | | | |
认购成本(不包括如下所示的摊销)
|
| | | | 8,762 | | | | | | 7,423 | | | | | | 18,010 | | | | | | 14,380 | | |
服务成本(不包括如下所示的摊销)
|
| | | | 2,207 | | | | | | 3,549 | | | | | | 5,293 | | | | | | 7,192 | | |
摊销费用
|
| | | | 2,678 | | | | | | 2,513 | | | | | | 5,355 | | | | | | 4,954 | | |
总收入成本
|
| | | | 13,647 | | | | | | 13,485 | | | | | | 28,658 | | | | | | 26,526 | | |
毛利
|
| | | | 48,584 | | | | | | 34,825 | | | | | | 93,963 | | | | | | 65,912 | | |
运营费用: | | | | | | | | | | | | | | | | | | | | | | | | | |
销售和营销
|
| | | | 20,202 | | | | | | 16,612 | | | | | | 42,484 | | | | | | 31,888 | | |
研发
|
| | | | 11,929 | | | | | | 9,491 | | | | | | 24,546 | | | | | | 18,534 | | |
一般和行政
|
| | | | 6,603 | | | | | | 7,534 | | | | | | 17,892 | | | | | | 14,797 | | |
摊销费用
|
| | | | 5,634 | | | | | | 5,626 | | | | | | 11,308 | | | | | | 11,259 | | |
总运营费用
|
| | | | 44,368 | | | | | | 39,263 | | | | | | 96,230 | | | | | | 76,478 | | |
来自
的收入(亏损)
操作 |
| | | | 4,216 | | | | | | (4,438) | | | | | | (2,267) | | | | | | (10,566) | | |
利息费用净额
|
| | | | (4,690) | | | | | | (5,481) | | | | | | (9,468) | | | | | | (10,952) | | |
外币交易损失
|
| | | | (13) | | | | | | (197) | | | | | | (317) | | | | | | (450) | | |
其他收入,净额
|
| | | | 36 | | | | | | 55 | | | | | | 91 | | | | | | 110 | | |
所得税前亏损
福利 |
| | | | (451) | | | | | | (10,061) | | | | | | (11,961) | | | | | | (21,858) | | |
所得税优惠
|
| | | | 28 | | | | | | 2,390 | | | | | | 3,248 | | | | | | 5,177 | | |
净亏损
|
| | | $ | (423) | | | | | $ | (7,671) | | | | | $ | (8,713) | | | | | $ | (16,681) | | |
每股净亏损,基本亏损和
稀释 |
| | | $ | (0.00) | | | | | $ | (0.07) | | | | | $ | (0.08) | | | | | $ | (0.16) | | |
加权平均股份用于
计算每股净亏损,基本 和稀释后每股亏损,基本 和稀释 |
| | | | 102,862,404 | | | | | | 102,709,405 | | | | | | 102,861,475 | | | | | | 102,694,756 | | |
| | |
库存类别
|
| |
其他
|
| | | ||||||||||||||||||||||
| | |
常见
|
| |
实收
|
| |
累计
|
| |
股东的
|
| ||||||||||||||||||
| | |
个共享
|
| |
金额
|
| |
大写
|
| |
赤字
|
| |
股权
|
| |||||||||||||||
截至6月30日的三个月
2020: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance,2020年3月31日
|
| | | | 102,862,404 | | | | | $ | 103 | | | | | $ | 569,670 | | | | | $ | (73,271) | | | | | $ | 496,502 | | |
普通股发行
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
基于股份的薪酬
|
| | | | — | | | | | | — | | | | | | 764 | | | | | | — | | | | | | 764 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | (423) | | | | | | (423) | | |
Balance,2020年6月30日
|
| | | | 102,862,404 | | | | | $ | 103 | | | | | $ | 570,434 | | | | | $ | (73,694) | | | | | $ | 496,843 | | |
截至6月30日的三个月
2019: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance,2019年3月31日
|
| | | | 102,692,784 | | | | | $ | 103 | | | | | $ | 566,177 | | | | | $ | (41,391) | | | | | $ | 524,889 | | |
普通股发行
|
| | | | 76,540 | | | | | | — | | | | | | 422 | | | | | | — | | | | | | 422 | | |
基于股份的薪酬
|
| | | | — | | | | | | — | | | | | | 649 | | | | | | — | | | | | | 649 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | (7,671) | | | | | | (7,671) | | |
BALANCE,2019年6月30日
|
| | | | 102,769,324 | | | | | $ | 103 | | | | | $ | 567,248 | | | | | $ | (49,062) | | | | | $ | 518,289 | | |
截至2020年6月30日的6个月:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance,12月31日
2019 |
| | | | 102,843,612 | | | | | $ | 103 | | | | | $ | 568,756 | | | | | $ | (64,981) | | | | | $ | 503,878 | | |
普通股发行
|
| | | | 18,792 | | | | | | — | | | | | | 103 | | | | | | — | | | | | | 103 | | |
基于股份的薪酬
|
| | | | — | | | | | | — | | | | | | 1,575 | | | | | | — | | | | | | 1,575 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | (8,713) | | | | | | (8,713) | | |
Balance,2020年6月30日
|
| | | | 102,862,404 | | | | | $ | 103 | | | | | $ | 570,434 | | | | | $ | (73,694) | | | | | $ | 496,843 | | |
截至2019年6月30日的6个月:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance,12月31日
2018 |
| | | | 102,649,701 | | | | | $ | 103 | | | | | $ | 565,372 | | | | | $ | (32,381) | | | | | $ | 533,094 | | |
普通股发行
|
| | | | 119,623 | | | | | | — | | | | | | 658 | | | | | | — | | | | | | 658 | | |
基于股份的薪酬
|
| | | | — | | | | | | — | | | | | | 1,218 | | | | | | — | | | | | | 1,218 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | (16,681) | | | | | | (16,681) | | |
BALANCE,2019年6月30日
|
| | | | 102,769,324 | | | | | $ | 103 | | | | | $ | 567,248 | | | | | $ | (49,062) | | | | | $ | 518,289 | | |
| | |
截至6个月
06月30日 |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
经营活动的现金流 | | | | | | | | | | | | | |
净亏损
|
| | | $ | (8,713) | | | | | $ | (16,681) | | |
对净亏损与经营活动提供(用于)现金的调整:
|
| | | | | | | | | | | | |
折旧摊销费用
|
| | | | 19,002 | | | | | | 18,085 | | |
延期合同成本摊销
|
| | | | 4,218 | | | | | | 2,795 | | |
债务发行成本摊销
|
| | | | 571 | | | | | | 571 | | |
坏账费用和回报拨备
|
| | | | 812 | | | | | | — | | |
设备处置和租赁改进损失(收益)
|
| | | | 12 | | | | | | (7) | | |
基于股份的薪酬
|
| | | | 1,575 | | | | | | 1,218 | | |
递延税款
|
| | | | (3,217) | | | | | | (5,407) | | |
或有对价调整
|
| | | | (3,700) | | | | | | — | | |
经营性资产和负债变动:
|
| | | | | | | | | | | | |
应收贸易账款
|
| | | | (7,374) | | | | | | (10,637) | | |
应收/应付所得税
|
| | | | (278) | | | | | | (226) | | |
预付费用和其他资产
|
| | | | 429 | | | | | | (2,663) | | |
延期合同成本
|
| | | | (10,035) | | | | | | (8,701) | | |
应付帐款
|
| | | | 258 | | | | | | (1,437) | | |
应计负债
|
| | | | (2,371) | | | | | | (828) | | |
递延收入
|
| | | | 17,028 | | | | | | 14,207 | | |
其他负债
|
| | | | 1,240 | | | | | | (8) | | |
经营活动提供(使用)的净现金
|
| | | | 9,457 | | | | | | (9,719) | | |
投资活动产生的现金流 | | | | | | | | | | | | | |
收购,扣除收购现金后的净额
|
| | | | — | | | | | | (35,306) | | |
设备采购和租赁改进
|
| | | | (1,366) | | | | | | (3,319) | | |
投资活动使用的净现金
|
| | | | (1,366) | | | | | | (38,625) | | |
融资活动产生的现金流 | | | | | | | | | | | | | |
信贷协议收益
|
| | | | — | | | | | | 40,000 | | |
发债成本
|
| | | | — | | | | | | (1,550) | | |
发行成本支付的现金
|
| | | | (2,203) | | | | | | — | | |
行使股票期权收益
|
| | | | 103 | | | | | | 656 | | |
融资活动提供(使用)的净现金
|
| | | | (2,100) | | | | | | 39,106 | | |
现金净增(减)
|
| | | | 5,991 | | | | | | (9,238) | | |
现金,期初
|
| | | | 32,433 | | | | | | 39,240 | | |
现金,期末
|
| | | $ | 38,424 | | | | | $ | 30,002 | | |
现金流量信息补充披露: | | | | | | | | | | | | | |
付息现金
|
| | | $ | 9,262 | | | | | $ | 10,568 | | |
扣除退税后支付的所得税现金
|
| | | | 411 | | | | | | 451 | | |
应计但尚未支付的报价成本
|
| | | | 2,865 | | | | | | — | | |
| | |
截至6月30日的三个月
|
| |
截至6月30日的6个月
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
美洲
|
| | | $ | 49,558 | | | | | $ | 36,537 | | | | | $ | 97,879 | | | | | $ | 70,521 | | |
欧洲、中东、印度和非洲
|
| | | | 9,199 | | | | | | 9,068 | | | | | | 18,025 | | | | | | 16,659 | | |
亚太地区
|
| | | | 3,474 | | | | | | 2,705 | | | | | | 6,717 | | | | | | 5,258 | | |
| | | | $ | 62,231 | | | | | $ | 48,310 | | | | | $ | 122,621 | | | | | $ | 92,438 | | |
| | |
截至6月30日的三个月
|
| |
截至6月30日的6个月
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
SaaS订阅以及支持和维护
|
| | | $ | 52,978 | | | | | $ | 37,216 | | | | | $ | 103,056 | | | | | $ | 70,956 | | |
本地订阅
|
| | | | 5,770 | | | | | | 4,048 | | | | | | 10,310 | | | | | | 7,089 | | |
经常性收入
|
| | | | 58,748 | | | | | | 41,264 | | | | | | 113,366 | | | | | | 78,045 | | |
永久许可证
|
| | | | 1,032 | | | | | | 2,252 | | | | | | 2,794 | | | | | | 5,098 | | |
专业服务
|
| | | | 2,451 | | | | | | 4,794 | | | | | | 6,461 | | | | | | 9,295 | | |
非经常性收入
|
| | | | 3,483 | | | | | | 7,046 | | | | | | 9,255 | | | | | | 14,393 | | |
总收入
|
| | | $ | 62,231 | | | | | $ | 48,310 | | | | | $ | 122,621 | | | | | $ | 92,438 | | |
|
| | |
截至6月30日的三个月
|
| |
截至6月30日的6个月
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
期初余额
|
| | | $ | 145,735 | | | | | $ | 111,255 | | | | | $ | 140,710 | | | | | $ | 100,662 | | |
收入收入
|
| | | | (49,562) | | | | | | (42,277) | | | | | | (97,285) | | | | | | (76,884) | | |
收入延期
|
| | | | 61,565 | | | | | | 48,941 | | | | | | 114,313 | | | | | | 94,141 | | |
余额,期末
|
| | | $ | 157,738 | | | | | $ | 117,919 | | | | | $ | 157,738 | | | | | $ | 117,919 | | |
| 收购资产: | | | | | | | |
|
现金
|
| | | $ | 3,325 | | |
|
其他流动资产
|
| | | | 1,306 | | |
|
长期资产
|
| | | | 154 | | |
| 承担的负债: | | | | | | | |
|
应付账款和应计负债
|
| | | | (419) | | |
|
递延收入
|
| | | | (3,050) | | |
|
递延纳税义务
|
| | | | (2,996) | | |
|
收购无形资产
|
| | | | 12,310 | | |
|
商誉
|
| | | | 28,000 | | |
|
总购买考量
|
| | | $ | 38,630 | | |
| 收购资产: | | | | | | | |
|
现金
|
| | | $ | 512 | | |
|
其他流动资产
|
| | | | 1 | | |
|
长期资产
|
| | | | 12 | | |
| 承担的负债: | | | | | | | |
|
应付账款和应计负债
|
| | | | (119) | | |
|
收购无形资产
|
| | | | 3,300 | | |
|
商誉
|
| | | | 10,673 | | |
|
总购买考量
|
| | | $ | 14,379 | | |
| | |
截至6月30日的三个月
|
| |
截至6月30日的6个月
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
商誉,期初
|
| | | $ | 539,818 | | | | | $ | 529,145 | | | | | $ | 539,818 | | | | | $ | 501,145 | | |
商誉收购
|
| | | | — | | | | | | — | | | | | | — | | | | | | 28,000 | | |
商誉,期末
|
| | | $ | 539,818 | | | | | $ | 529,145 | | | | | $ | 539,818 | | | | | $ | 529,145 | | |
| | |
使用寿命
|
| |
毛值
|
| |
累计
摊销 |
| |
净载货
值 |
| |
加权-
平均 剩余 使用寿命 |
| ||||||||||||
| | |
(千)
|
| ||||||||||||||||||||||||
商标
|
| |
1个 - 8年
|
| | | $ | 34,320 | | | | | $ | 9,167 | | | | | $ | 25,153 | | | | | | 5.8亿年 | | |
客户关系
|
| |
2个 - 12年
|
| | | | 214,320 | | | | | | 37,564 | | | | | | 176,756 | | | | | | 97年 | | |
开发的技术
|
| |
5年
|
| | | | 53,560 | | | | | | 20,419 | | | | | | 33,141 | | | | | | 3.2年。 | | |
竞业禁止
|
| |
两年
|
| | | | 90 | | | | | | 41 | | | | | | 49 | | | | | | 11年 | | |
Balance,12月31日
2019 |
| | | | | | $ | 302,290 | | | | | $ | 67,191 | | | | | $ | 235,099 | | | | | | | | |
商标
|
| |
8年
|
| | | $ | 34,320 | | | | | $ | 11,310 | | | | | $ | 23,010 | | | | | | 53年 | | |
客户关系
|
| |
2个 - 12年
|
| | | | 214,320 | | | | | | 46,711 | | | | | | 167,609 | | | | | | 92年 | | |
开发的技术
|
| |
5年
|
| | | | 53,560 | | | | | | 25,775 | | | | | | 27,785 | | | | | | 270年 | | |
竞业禁止
|
| |
两年
|
| | | | 90 | | | | | | 64 | | | | | | 26 | | | | | | 0.6年 | | |
Balance,2020年6月30日
|
| | | | | | $ | 302,290 | | | | | $ | 83,860 | | | | | $ | 218,430 | | | | | | | | |
| | |
截至6月30日的三个月
|
| |
截至6月30日的6个月
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(千,不包括每股和每股数据)
|
| |||||||||||||||||||||
分子: | | | | | | | | | | | | | | | | | | | | | | | | | |
净亏损
|
| | | $ | (423) | | | | | $ | (7,671) | | | | | $ | (8,713) | | | | | $ | (16,681) | | |
分母: | | | | | | | | | | | | | | | | | | | | | | | | | |
加权平均股份用于
计算每股净亏损, 基本稀释 |
| | | | 102,862,404 | | | | | | 102,709,405 | | | | | | 102,861,475 | | | | | | 102,694,756 | | |
每单位基本和摊薄净亏损
共享 |
| | | $ | (0.00) | | | | | $ | (0.07) | | | | | $ | (0.08) | | | | | $ | (0.16) | | |
| | |
截至6月30日的三个月
|
| |
截至6月30日的6个月
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
未偿还股票期权
|
| | | | 7,742,158 | | | | | | 6,038,890 | | | | | | 7,742,158 | | | | | | 6,038,890 | | |
未授予的限制性股票单位
|
| | | | 36,520 | | | | | | 25,520 | | | | | | 36,520 | | | | | | 25,520 | | |
潜在稀释证券合计
|
| | | | 7,778,678 | | | | | | 6,064,410 | | | | | | 7,778,678 | | | | | | 6,064,410 | | |
| | |
选项
|
| |
加权-
平均 练习 价格 |
| |
加权-
平均 剩余 合同 期限(年) |
| |
聚合
内在 值 (千) |
| ||||||||||||
杰出,2019年12月31日
|
| | | | 3,687,664 | | | | | $ | 6.75 | | | | | | 8.8 | | | | | $ | 29,908 | | |
已批准
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
锻炼
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | |
没收
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
杰出,2020年6月30日
|
| | | | 3,687,664 | | | | | $ | 6.75 | | | | | | 8.3 | | | | | $ | 39,644 | | |
2020年6月30日可行使的期权
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | |
归属或预计将于6月30日归属
2020 |
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | |
| | |
个单位
|
| |
每台
公允价值 |
| ||||||
杰出,2019年12月31日
|
| | | | 36,520 | | | | | $ | 12.60 | | |
已批准
|
| | | | — | | | | | | — | | |
限制失效
|
| | | | — | | | | | | — | | |
被没收
|
| | | | — | | | | | | — | | |
杰出,2020年6月30日
|
| | | | 36,520 | | | | | $ | 12.60 | | |
| | |
选项
|
| |
加权-
平均 练习 价格 |
| |
加权-
平均 剩余 合同 期限(年) |
| |
聚合
内在 值 (千) |
| ||||||||||||
杰出,2019年12月31日
|
| | | | 4,073,286 | | | | | $ | 5.65 | | | | | | 8.1 | | | | | $ | 37,520 | | |
已批准
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
锻炼
|
| | | | (18,792) | | | | | | 5.49 | | | | | | | | | | | | 60 | | |
没收
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
杰出,2020年6月30日
|
| | | | 4,054,494 | | | | | $ | 5.65 | | | | | | 7.6 | | | | | $ | 48,044 | | |
2020年6月30日可行使的期权
|
| | | | 2,150,893 | | | | | $ | 5.50 | | | | | | 7.5 | | | | | $ | 25,806 | | |
归属或预计将于6月30日归属
2020 |
| | | | 4,054,494 | | | | | $ | 5.65 | | | | | | 7.6 | | | | | $ | 48,044 | | |
| | |
截至6月30日的三个月
|
| |
截至6月30日的6个月
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
收入成本: | | | | | | | | | | | | | | | | | | | | | | | | | |
订阅
|
| | | $ | 38 | | | | | $ | 55 | | | | | $ | 76 | | | | | $ | 118 | | |
服务
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
销售和营销
|
| | | | 111 | | | | | | 143 | | | | | | 222 | | | | | | 236 | | |
研发
|
| | | | 141 | | | | | | 95 | | | | | | 298 | | | | | | 185 | | |
一般和行政
|
| | | | 474 | | | | | | 356 | | | | | | 979 | | | | | | 679 | | |
| | | | $ | 764 | | | | | $ | 649 | | | | | $ | 1,575 | | | | | $ | 1,218 | | |
|
|
SEC注册费
|
| | | $ | * | | |
|
FINRA费用
|
| | | | * | | |
|
纳斯达克费用
|
| | | | * | | |
|
打印费
|
| | | | * | | |
|
律师费和开支
|
| | | | * | | |
|
会计费和费用
|
| | | | * | | |
|
杂费
|
| | | | * | | |
|
总费用
|
| | | $ | * | | |
|
展品
号码 |
| |
说明
|
|
| 1.1* | | | 承保协议格式 | |
| 3.1 | | | JAMF控股公司第二次修订和重新注册的公司注册证书(通过引用附件3.1并入公司于2020年7月27日提交给证券交易委员会的当前8-K表格报告中) | |
| 3.2 | | | 修订和重新修订JAMF控股公司章程(通过引用附件3.2并入公司于2020年7月27日提交给证券交易委员会的当前8-K表格报告中) | |
| 4.1 | | | 注册权协议(通过引用附件4.1并入公司于2020年7月27日提交给证券交易委员会的当前8-K表格报告中) | |
| 5.1* | | | Kirkland&Ellis LLP的意见 | |
| 10.1 | | | JAMF控股公司(JAMF Holdings,Inc.)作为借款人Juno Intermediate,Inc.作为担保人,Juno Parent,LLC作为担保人,其他贷款方、贷款方和摩根大通银行(JPMorgan Chase Bank N.A.)作为行政代理人签订的信贷协议,日期为2020年7月27日(通过引用附件10.1并入公司于2020年7月29日提交给证券交易委员会的当前8-K表格报告中){br | |
| 10.2 | | | Vista Consulting Group,LLC和JAMF Holdings,Inc.(通过参考公司于2020年6月29日提交给证券交易委员会的S-1表格注册声明(第333-239535号)附件10.4合并而成) 主服务协议,自2017年11月13日起生效 | |
| 10.3+ | | | JAMF Holdings,Inc.和Dean Hager之间的信函协议,日期为2017年10月20日(通过引用公司于2020年6月29日提交给证券交易委员会的S-1表格注册声明(第333-239535号)第10.5号附件) | |
| 10.4+ | | | JAMF控股公司和Jill Putman之间的信函协议,日期为2017年11月20日(通过引用本公司于2020年6月29日提交给证券交易委员会的S-1表格注册声明(第333-239535号)第10.6号附件) | |
| 10.5+ | | | JAMF控股公司和John Strosahl之间的信函协议,日期为2017年11月20日(通过引用附件10.7并入公司于2020年6月29日提交给证券交易委员会的S-1表格(333-239535)注册声明中) | |
| 10.6+ | | | JAMF Holding Corp.综合激励计划(通过引用本公司于2020年7月24日提交给证券交易委员会的S-8表格(第333-240087号)注册说明书第10.1号) | |
| 10.7+ | | | 股票期权奖励协议表格(引用本公司于2020年6月29日提交给证券交易委员会的S-1表格注册说明书(第333-239535号)附件10.9) | |
| 10.8+ | | | 限售股奖励协议表格(引用本公司于2020年6月29日提交给证券交易委员会的S-1表格(第333-239535号)注册说明书附件10.10) | |
|
展品
号码 |
| |
说明
|
|
| 10.9+ | | | 股票增值权奖励协议表格(作为参考并入公司于2020年6月29日提交给证券交易委员会的S-1表格(第333-239535号)注册说明书第10.11号) | |
| 10.10+ | | |
限制性股票奖励协议表格(引用本公司于2020年6月29日提交给证券交易委员会的S-1表格(第333-239535号)注册说明书附件10.12)
|
|
| 10.11+ | | | 赔偿协议表格(引用本公司于2020年6月29日提交给证券交易委员会的S-1表格(第333-239535号)注册说明书附件10.13) | |
| 10.12 | | | 公司与签字方之间于2020年9月1日修订并重新签署的董事提名协议(通过参考2020年9月2日提交给证券交易委员会的公司10-Q季度报告附件10.10并入) | |
| 10.13+ | | | 修订和重新启动了JAMF Holding Corp.股票期权计划(通过引用附件10.7并入公司于2020年7月24日提交给证券交易委员会的S-8表格注册说明书(第333-240087号)附件10.7) | |
| 10.14+ | | | 修订和重订的JAMF Holding Corp.股票期权计划和授予协议表格(通过引用附件10.16并入公司于2020年6月29日提交给证券交易委员会的S-1表格(第333-239535号)的注册说明书中) | |
| 21.1 | | | JAMF Holding Corp.子公司名单(通过引用附件221.1并入公司于2020年6月29日提交给证券交易委员会的S-1表格(第333-239535号)注册说明书中) | |
| 23.1* | | | 安永律师事务所同意 | |
| 23.2* | | | Kirkland&Ellis LLP同意(包含在附件5.1中) | |
| 23.3* | | | Frost&Sullivan同意 | |
| 24.1* | | | 授权书(包括在签名页上) | |
| | | | JAMF Holding Corp. | | |||
| | | | 发件人: | | |
名称:
Dean Hager
|
|
| | | | | | |
标题:
首席执行官
|
|
|
签名
|
| |
标题
|
| |
日期
|
|
|
Dean Hager
|
| |
首席执行官兼董事
(首席执行官) |
| | , 2020 | |
|
吉尔·普特曼
|
| |
首席财务官
(首席财务官) |
| | , 2020 | |
|
伊恩·古德金德
|
| |
首席会计官
(首席会计官) |
| | , 2020 | |
|
Betsy Atkins
|
| | 导演 | | | , 2020 | |
|
大卫·A·布鲁克斯
|
| | 导演 | | | , 2020 | |
|
安德烈·杜兰德
|
| | 导演 | | | , 2020 | |
|
签名
|
| |
标题
|
| |
日期
|
|
|
迈克尔·福斯诺
|
| | 导演 | | | , 2020 | |
|
查尔斯·关
|
| | 导演 | | | , 2020 | |
|
凯文·克劳斯迈耶
|
| | 导演 | | | , 2020 | |
|
布莱恩·谢斯
|
| | 导演 | | | , 2020 | |
|
马丁·泰勒
|
| | 导演 | | | , 2020 | |