|
以色列国
|
| |
7372
|
| |
不适用
|
|
|
(州或其他司法管辖区
公司或组织) |
| |
(主要标准行业
分类代码号) |
| |
(税务局雇主
标识号) |
|
|
约书亚·G·基尔南
马克·D·贾菲 伊恩·D·舒曼 Latham&Watkins LLP 大街小巷1271号 美洲 纽约,纽约10020 电话:(212)906-1200 传真:(212)751-4864 |
| |
沙哈尔·哈达尔
Efrat Ziv 运行Camchy 梅塔尔|律师事务所 阿巴希勒路16号 拉马特·甘,5250608,以色列 电话:+972(3)610-3100 传真:+972(3)610-3111 |
| |
尤西·韦布曼
Ryan J.Dzierniejko Skadden、Arps、Slate、Meagher& FLOM LLP 曼哈顿西区一号 纽约,纽约10001 电话:(212)735-3000 传真:(212)735-2000 |
| |
Chaim Friedland
阿里油炸 Nir Knoll Gornitzky&Co. 维塔尼亚特拉维夫塔楼 哈拉什街20号 以色列特拉维夫6761310 电话:+972(3)710-9191 传真:+972(3)560-6555 |
|
| | |||||||||||
拟注册的各类证券名称
|
| | |
建议
最大 聚合 提供服务 价格(1)(2) |
| | |
金额
注册费(3) |
| |||
普通股,无面值
|
| | |
$100,000,000.00
|
| | | | $ | 10,910.00 | | |
|
摘要
|
| | | | 1 | | |
|
风险因素
|
| | | | 18 | | |
|
有关前瞻性陈述的特别说明
|
| | | | 61 | | |
|
市场和行业数据
|
| | | | 63 | | |
|
收益使用情况
|
| | | | 64 | | |
|
股利政策
|
| | | | 65 | | |
|
大写
|
| | | | 66 | | |
|
稀释
|
| | | | 67 | | |
|
管理层对财务状况和经营成果的讨论和分析
|
| | | | 69 | | |
|
业务
|
| | | | 94 | | |
|
管理
|
| | | | 123 | | |
|
主要股东
|
| | | | 150 | | |
|
某些关系和关联方交易
|
| | | | 153 | | |
|
股本及章程说明
|
| | | | 156 | | |
|
有资格未来出售的股票
|
| | | | 166 | | |
|
税收和政府项目
|
| | | | 170 | | |
|
承销
|
| | | | 178 | | |
|
产品费用
|
| | | | 184 | | |
|
法律事务
|
| | | | 185 | | |
|
专家
|
| | | | 186 | | |
|
民事责任的可执行性
|
| | | | 187 | | |
|
在哪里可以找到更多信息
|
| | | | 189 | | |
|
合并财务报表
|
| | | | F-1 | | |
| | |
年终
12月31日 |
| |
截止三个月
3月31日 |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
| | |
(千,不包括每股和每股数据)
|
| |||||||||||||||||||||
收入
|
| | | $ | 78,089 | | | | | $ | 161,123 | | | | | $ | 31,929 | | | | | $ | 58,972 | | |
收入成本(1)
|
| | | | 11,978 | | | | | | 22,488 | | | | | | 4,591 | | | | | | 7,924 | | |
毛利
|
| | | | 66,111 | | | | | | 138,635 | | | | | | 27,338 | | | | | | 51,048 | | |
运营费用:
|
| | | | | | | | | | | | | | | ||||||||||
研发(1)
|
| | | | 24,637 | | | | | | 43,480 | | | | | | 6,651 | | | | | | 15,581 | | |
销售和营销(1)
|
| | | | 118,534 | | | | | | 191,353 | | | | | | 36,945 | | | | | | 63,048 | | |
一般和行政(1)
|
| | | | 15,458 | | | | | | 54,339 | | | | | | 3,745 | | | | | | 10,266 | | |
总运营费用
|
| | | | 158,629 | | | | | | 289,172 | | | | | | 47,341 | | | | | | 88,895 | | |
营业亏损
|
| | | | (92,518) | | | | | | (150,537) | | | | | | (20,003) | | | | | | (37,847) | | |
财务收入(费用),净额
|
| | | | 1,590 | | | | | | 526 | | | | | | 349 | | | | | | (406) | | |
所得税前亏损
|
| | | | (90,928) | | | | | | (150,011) | | | | | | (19,654) | | | | | | (38,253) | | |
所得税费用
|
| | | | (683) | | | | | | (2,192) | | | | | | (209) | | | | | | (699) | | |
净亏损
|
| | | $ | (91,611) | | | | | $ | (152,203) | | | | | $ | (19,863) | | | | | $ | (38,952) | | |
普通股每股净亏损
股东、基本和稀释(2) |
| | | $ | (9.22) | | | | | $ | (14.19) | | | | | $ | (2.08) | | | | | $ | (3.52) | | |
加权平均普通股,用于
计算每股普通股净亏损, 基本稀释 |
| | | | 11,348,428 | | | | | | 12,048,909 | | | | | | 11,778,108 | | | | | | 12,392,298 | | |
预计每股净亏损(2)
|
| | | | | | | | | $ | (3.95) | | | | | $ | (0.52) | | | | | $ | (1.00) | | |
加权平均股份使用量
计算预计每股净亏损, 基本和稀释(2) |
| | | | | | | | | | 38,489,148 | | | | | | 38,218,347 | | | | | | 38,832,537 | | |
| | |
年终
12月31日 |
| |
截止三个月
3月31日 |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
收入成本
|
| | | $ | 970 | | | | | $ | 2,720 | | | | | $ | 299 | | | | | $ | 1,531 | | |
研发
|
| | | | 9,396 | | | | | | 12,142 | | | | | | 1,025 | | | | | | 4,537 | | |
销售和营销
|
| | | | 3,283 | | | | | | 10,068 | | | | | | 1,051 | | | | | | 4,034 | | |
一般和行政
|
| | | | 8,190 | | | | | | 39,415 | | | | | | 851 | | | | | | 4,438 | | |
股份薪酬总费用
|
| | | $ | 21,839 | | | | | $ | 64,345 | | | | | $ | 3,226 | | | | | $ | 14,540 | | |
| | |
截至2021年3月31日
|
| |||||||||||||||
| | |
实际
|
| |
形式(1)
|
| |
形式
调整后(2) |
| |||||||||
| | |
(千)
|
| |||||||||||||||
现金和现金等价物
|
| | | $ | 124,281 | | | | | $ | 124,281 | | | | | $ | | | |
短期存款
|
| | | | 10,000 | | | | | | 10,000 | | | | | | | | |
总资产
|
| | | | 160,479 | | | | | | 160,479 | | | | | | | | |
总负债
|
| | | | 168,125 | | | | | | 168,125 | | | | | | | | |
可转换优先股
|
| | | | 233,496 | | | | | | — | | | | | | | | |
新增实收资本
|
| | | | 114,176 | | | | | | 347,672 | | | | | | | | |
累计亏损
|
| | | | (355,318) | | | | | | (355,318) | | | | | | | | |
股东(亏损)总股本
|
| | | | (241,142) | | | | | | (7,646) | | | |
|
|
| | |
年终
12月31日 |
| |
三个月
截至3月31日 |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
非GAAP营业亏损
|
| | | $ | (70,679) | | | | | $ | (86,192) | | | | | $ | (16,777) | | | | | $ | (23,307) | | |
调整后自由现金流
|
| | | | (38,417) | | | | | | (40,692) | | | | | | (5,959) | | | | | | (1,595) | | |
| | |
截至2021年3月31日
|
| |||||||||||||||
| | |
实际
|
| |
形式
|
| |
形式为
调整后(1) |
| |||||||||
| | |
(单位为千,份额除外)
|
| |||||||||||||||
现金和现金等价物
|
| | | $ | 124,281 | | | | | $ | 124,281 | | | | | $ | | | |
优先股,无面值:27,056,939股授权;26,440,239股已发行和流通股,实际;无已发行和流通股,形式和调整后的形式
|
| | | | 233,496 | | | | | | — | | | | | | | | |
股东权益(亏损): | | | | | | | | | | | | | | | | | | | |
普通股,无票面价值:52,943,061股授权股,12,451,895股已发行和流通股,实际;80,000,000股授权股,预计和调整后的预计数;38,892,134股已发行和已发行的股份,预计数; 已发行和已发行的股份,调整后的预计数
|
| | | | — | | | | | | — | | | | | | | | |
新增实收资本
|
| | | | 114,176 | | | | | | 347,672 | | | | | | | | |
累计亏损
|
| | | | (355,318) | | | | | | (355,318) | | | | | | | | |
股东(亏损)总股本
|
| | | | (241,142) | | | | | | (7,646) | | | | | | | | |
总市值
|
| | | $ | (7,646) | | | | | $ | (7,646) | | | | | $ | | | |
|
假设每股普通股首次公开募股价格
|
| | | | | | | | | $ | | | |
|
截至2021年3月31日每股普通股的历史有形账面净值
|
| | | $ | | | | | | | | | |
|
每股普通股增加可归因于上述预计调整
以上 |
| | | | | | | | | | | | |
|
预计截至2021年3月31日的每股有形账面净值
|
| | | | | | | | | | | | |
|
可归因于此次发行的每股普通股预计有形账面净值增加
|
| | | | | | | | | | | | |
|
预计为调整后的每股普通股有形账面净值
提供服务 |
| | | | | | | | | | | | |
|
本次发行向新投资者摊薄每股普通股
|
| | | | | | | | | $ | | |
| | |
普通股
购买 |
| |
总体考虑
|
| |
平均
每件价格 普通 共享 |
| |||||||||||||||||||||
| | |
号码
|
| |
百分比
|
| |
金额
|
| |
百分比
|
| ||||||||||||||||||
现有股东
|
| | | | | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | ||
新投资者
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
合计
|
| | | | | | | | | 100% | | | | | | | | | | | | 100% | | | | | | | | |
| | |
截至2010年12月31日的年度
|
| |
截至3月31日的三个月
|
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
收入
|
| | | $ | 78,089 | | | | | $ | 161,123 | | | | | $ | 31,929 | | | | | $ | 58,972 | | |
收入成本(1)
|
| | | | 11,978 | | | | | | 22,488 | | | | | | 4,591 | | | | | | 7,924 | | |
毛利
|
| | | | 66,111 | | | | | | 138,635 | | | | | | 27,338 | | | | | | 51,048 | | |
运营费用:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
研发(1)
|
| | | | 24,637 | | | | | | 43,480 | | | | | | 6,651 | | | | | | 15,581 | | |
销售和营销(1)
|
| | | | 118,534 | | | | | | 191,353 | | | | | | 36,945 | | | | | | 63,048 | | |
一般和行政(1)
|
| | | | 15,458 | | | | | | 54,339 | | | | | | 3,745 | | | | | | 10,266 | | |
总运营费用
|
| | | | 158,629 | | | | | | 289,172 | | | | | | 47,341 | | | | | | 88,895 | | |
营业亏损
|
| | | | (92,518) | | | | | | (150,537) | | | | | | (20,003) | | | | | | (37,847) | | |
财务收入(费用),净额
|
| | | | 1,590 | | | | | | 526 | | | | | | 349 | | | | | | (406) | | |
所得税前亏损
|
| | | | (90,928) | | | | | | (150,011) | | | | | | (19,654) | | | | | | (38,253) | | |
所得税费用
|
| | | | (683) | | | | | | (2,192) | | | | | | (209) | | | | | | (699) | | |
净亏损
|
| | | $ | (91,611) | | | | | $ | (152,203) | | | | | $ | (19,863) | | | | | $ | (38,952) | | |
| | |
截至2013年12月31日的年度
|
| |
截至3月31日的三个月
|
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
收入成本
|
| | | $ | 970 | | | | | $ | 2,720 | | | | | $ | 299 | | | | | $ | 1,531 | | |
研发
|
| | | | 9,396 | | | | | | 12,142 | | | | | | 1,025 | | | | | | 4,537 | | |
销售和营销
|
| | | | 3,283 | | | | | | 10,068 | | | | | | 1,051 | | | | | | 4,034 | | |
一般和行政
|
| | | | 8,190 | | | | | | 39,415 | | | | | | 851 | | | | | | 4,438 | | |
股份薪酬总费用
|
| | | $ | 21,839 | | | | | $ | 64,345 | | | | | $ | 3,226 | | | | | $ | 14,540 | | |
| | |
年终
12月31日 |
| |
三个半月
截至3月31日 |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
收入
|
| | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | |
收入成本
|
| | | | 15 | | | | | | 14 | | | | | | 14 | | | | | | 13 | | |
毛利
|
| | | | 85 | | | | | | 86 | | | | | | 86 | | | | | | 87 | | |
运营费用: | | | | | | | | | | | | | | | | | | | | | | | | | |
研发
|
| | | | 31 | | | | | | 27 | | | | | | 21 | | | | | | 26 | | |
销售和营销
|
| | | | 152 | | | | | | 119 | | | | | | 116 | | | | | | 107 | | |
一般和行政
|
| | | | 20 | | | | | | 33 | | | | | | 12 | | | | | | 18 | | |
总运营费用
|
| | | | 203 | | | | | | 179 | | | | | | 149 | | | | | | 151 | | |
营业亏损
|
| | | | (118) | | | | | | (93) | | | | | | (63) | | | | | | (64) | | |
财务收入(费用),净额
|
| | | | 2 | | | | | | — | | | | | | 1 | | | | | | (1) | | |
所得税前亏损
|
| | | | (116) | | | | | | (93) | | | | | | (62) | | | | | | (65) | | |
所得税费用
|
| | | | (1) | | | | | | (1) | | | | | | — | | | | | | (1) | | |
净亏损
|
| | | | (117)% | | | | | | (94)% | | | | | | (62)% | | | | | | (66)% | | |
| | |
截至的三个月
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
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 |
| |
09月30日
2020 |
| |
12月31日
2020 |
| |
3月31日
2021 |
| ||||||||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||||||||||||||
收入
|
| | | $ | 17,005 | | | | | $ | 21,051 | | | | | $ | 26,599 | | | | | $ | 31,929 | | | | | $ | 36,460 | | | | | $ | 42,592 | | | | | $ | 50,142 | | | | | $ | 58,972 | | |
收入成本(1)
|
| | | | 2,494 | | | | | | 3,430 | | | | | | 3,997 | | | | | | 4,591 | | | | | | 4,883 | | | | | | 6,333 | | | | | | 6,681 | | | | | | 7,924 | | |
毛利
|
| | | | 14,511 | | | | | | 17,621 | | | | | | 22,602 | | | | | | 27,338 | | | | | | 31,577 | | | | | | 36,259 | | | | | | 43,461 | | | | | | 51,048 | | |
运营费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
研发(1)
|
| | | | 4,055 | | | | | | 11,982 | | | | | | 5,119 | | | | | | 6,651 | | | | | | 12,781 | | | | | | 12,620 | | | | | | 11,428 | | | | | | 15,581 | | |
销售和营销(1)
|
| | | | 26,706 | | | | | | 33,296 | | | | | | 30,384 | | | | | | 36,945 | | | | | | 39,636 | | | | | | 57,871 | | | | | | 56,901 | | | | | | 63,048 | | |
一般和行政(1)
|
| | | | 2,657 | | | | | | 8,626 | | | | | | 2,802 | | | | | | 3,745 | | | | | | 7,351 | | | | | | 6,415 | | | | | | 36,828 | | | | | | 10,266 | | |
总运营费用
|
| | | | 33,418 | | | | | | 53,904 | | | | | | 38,305 | | | | | | 47,341 | | | | | | 59,768 | | | | | | 76,906 | | | | | | 105,157 | | | | | | 88,895 | | |
营业亏损
|
| | | | (18,907) | | | | | | (36,283) | | | | | | (15,703) | | | | | | (20,003) | | | | | | (28,191) | | | | | | (40,647) | | | | | | (61,696) | | | | | | (37,847) | | |
财务收入(费用),净额
|
| | | | 509 | | | | | | 483 | | | | | | 573 | | | | | | 349 | | | | | | 141 | | | | | | 239 | | | | | | (203) | | | | | | (406) | | |
所得税前亏损
|
| | | | (18,398) | | | | | | (35,800) | | | | | | (15,130) | | | | | | (19,654) | | | | | | (28,050) | | | | | | (40,408) | | | | | | (61,899) | | | | | | (38,253) | | |
所得税费用
|
| | | | (24) | | | | | | (42) | | | | | | (590) | | | | | | (209) | | | | | | (350) | | | | | | (671) | | | | | | (962) | | | | | | (699) | | |
净亏损
|
| | | $ | (18,422) | | | | | $ | (35,842) | | | | | $ | (15,720) | | | | | $ | (19,863) | | | | | $ | (28,400) | | | | | $ | (41,079) | | | | | $ | (62,861) | | | | | $ | (38,952) | | |
| | |
截至的三个月
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
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 |
| |
09月30日
2020 |
| |
12月31日
2020 |
| |
3月31日
2021 |
| ||||||||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||||||||||||||
收入成本
|
| | | $ | 146 | | | | | $ | 535 | | | | | $ | 236 | | | | | $ | 299 | | | | | $ | 603 | | | | | $ | 843 | | | | | $ | 975 | | | | | $ | 1,531 | | |
研发
|
| | | | 517 | | | | | | 7,636 | | | | | | 725 | | | | | | 1,025 | | | | | | 5,594 | | | | | | 3,346 | | | | | | 2,177 | | | | | | 4,537 | | |
销售和营销
|
| | | | 265 | | | | | | 1,781 | | | | | | 740 | | | | | | 1,051 | | | | | | 2,706 | | | | | | 3,183 | | | | | | 3,128 | | | | | | 4,034 | | |
一般和行政
|
| | | | 533 | | | | | | 6,854 | | | | | | 676 | | | | | | 851 | | | | | | 4,398 | | | | | | 2,424 | | | | | | 31,742 | | | | | | 4,438 | | |
基于股份的薪酬费用总额(2)
|
| | | $ | 1,461 | | | | | $ | 16,806 | | | | | $ | 2,377 | | | | | $ | 3,226 | | | | | $ | 13,301 | | | | | $ | 9,796 | | | | | $ | 38,022 | | | | | $ | 14,540 | | |
| | |
年终
12月31日 |
| |
截止三个月
3月31日 |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
非GAAP营业亏损
|
| | | $ | (70,679) | | | | | $ | (86,192) | | | | | $ | (16,777) | | | | | $ | (23,307) | | |
调整后自由现金流
|
| | | | (38,417) | | | | | | (40,692) | | | | | | (5,959) | | | | | | (1,595) | | |
| | |
年终
12月31日 |
| |
截止三个月
3月31日 |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
营业亏损
|
| | | $ | (92,518) | | | | | $ | (150,537) | | | | | $ | (20,003) | | | | | $ | (37,847) | | |
基于股份的薪酬费用
|
| | | | 21,839 | | | | | | 64,345 | | | | | | 3,226 | | | | | | 14,540 | | |
非GAAP营业亏损
|
| | | $ | (70,679) | | | | | $ | (86,192) | | | | | $ | (16,777) | | | | | $ | (23,307) | | |
| | |
截至12月31日的年度
|
| |
截止三个月
3月31日 |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
经营活动使用的净现金
|
| | | $ | (36,650) | | | | | $ | (37,175) | | | | | $ | (5,133) | | | | | $ | (599) | | |
购置物业和设备
|
| | | | (1,402) | | | | | | (4,362) | | | | | | (1,142) | | | | | | (4,223) | | |
资本化软件开发成本
|
| | | | (365) | | | | | | (1,119) | | | | | | (109) | | | | | | (440) | | |
购置相关物业和设备
扩建我们的新公司 总部 |
| | | | — | | | | | | 1,964 | | | | | | 425 | | | | | | 3,667 | | |
调整后自由现金流
|
| | | $ | (38,417) | | | | | $ | (40,692) | | | | | $ | (5,959) | | | | | $ | (1,595) | | |
| | |
年终
12月31日 |
| |
截止三个月
3月31日 |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
经营活动使用的净现金
|
| | | $ | (36,650) | | | | | $ | (37,175) | | | | | $ | (5,133) | | | | | $ | (599) | | |
投资活动提供(用于)的净现金
|
| | | | 13,233 | | | | | | (11,481) | | | | | | (1,251) | | | | | | (4,642) | | |
融资活动产生的净现金
|
| | | | 158,446 | | | | | | 8,470 | | | | | | 2,042 | | | | | | 308 | | |
| | |
年终
12月31日 |
| |
截止三个月
3月31日 |
| ||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
|
无风险利率
|
| |
2.12% – 2.75%
|
| |
0.3% – 0.58%
|
| |
0.51% – 0.58%
|
| |
0.68% – 0.95%
|
|
预期股息收益率
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
|
预期期限(以年为单位)
|
| |
5 – 8
|
| |
5 – 8
|
| |
5 – 7
|
| |
5 – 8
|
|
预期波动率
|
| |
43% – 45%
|
| |
47% – 48%
|
| |
46.95%
|
| |
49.05%
|
|
|
软件
HubSpot,Inc. LightSpeed POS Inc. SEMRush控股公司 Canva Pty Ltd. 软件股份公司 |
| |
广播电信
Hulu LLC BBC Studios Nielsen Sports America LLC NBC Universal Media LLC O2的发现频道优先级 |
| |
消费品
玛氏,集团公司Zippo制造公司Nautica和服装公司 |
| |
医疗保健
Alexion PharmPharmticals,Inc.Novocure Limited Oscar Insurance Corporation 赛诺菲公司 拜耳股份公司 |
|
|
音乐
环球音乐集团 Deezer |
| |
能源
Engie SA Sempra Energy |
| |
运输机械
戴姆勒股份公司 霍尔特猫 Carvana Co. |
| |
金融服务
越江银行美国家庭保险公司Indos uez财富管理 |
|
|
娱乐休闲
Peloton Interactive,Inc. 全国曲棍球联盟 艺电公司 |
| |
零售商业
科佩尔 Lojas Riachuelo |
| |
房地产与建筑
内部逻辑集团雷怀特集团(房地产)合作 |
| |
热情好客
现场直播!赌场和学生酒店学生酒店 |
|
|
教育与服务
Genpact Limited 美国陆军 - 国防媒体活动 电子营销 阿拉巴马州数学、科学和技术计划 |
| | | | | | | | | |
名称
|
| |
年龄
|
| |
职位
|
|
执行主任 | | | | | | | |
罗伊·曼 | | |
42
|
| | 联合创始人、联席首席执行官兼董事 | |
Eran Zinman | | |
38
|
| | 联合创始人、联席首席执行官兼董事 | |
Eliran Glazer | | |
49
|
| | 首席财务官 | |
Daniel Lereya | | |
36
|
| | 研发和产品部副总裁 | |
约尼·奥谢罗夫 | | |
43
|
| | 全球销售和市场副总裁 | |
Kfir Lippmann(1) | | |
35
|
| | 财务副总裁 | |
什兰·纳维 | | |
37
|
| | 总法律顾问 | |
导演 | | | | | | | |
Aviad EYAL | | |
50
|
| | 导演 | |
杰夫·霍林 | | |
56
|
| | 导演 | |
阿维沙伊·亚伯拉罕 | | |
50
|
| | 导演 | |
Gili Iohan(2) | | |
45
|
| | 外部董事提名人 | |
Ronen Faier(2) | | |
50
|
| | 外部董事提名人 | |
| | |
发售后实益拥有的股份
|
| |||||||||||||||||||||||||||
| | |
股票受益
之前拥有 提供服务 |
| |
假设
承销商选择 额外购买 普通股不是 锻炼 |
| |
假设
承销商选择 额外购买 普通股为 全面锻炼 |
| |||||||||||||||||||||
受益人姓名
|
| |
号码
|
| |
%
|
| |
号码
|
| |
%
|
| |
号码
|
| |
%
|
| ||||||||||||
主要股东 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
洞察合作伙伴(1)
|
| | | | 16,592,053 | | | | | | 42.7% | | | | | | | | | % | | | | | | | | | % | | |
条纹(2) | | | | | 3,039,939 | | | | | | 7.8% | | | | | | | | | % | | | | | | | | | % | | |
Sonnipe Limited(3)
|
| | | | 4,807,795 | | | | | | 12.4% | | | | | | | | | % | | | | | | | | | % | | |
董事和高管
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
罗伊·曼
|
| | | | 5,956,539 | | | | | | 15.3% | | | | | | | | | % | | | | | | | | | % | | |
Eran Zinman(4)
|
| | | | 2,301,844 | | | | | | 5.6% | | | | | | | | | % | | | | | | | | | % | | |
Eliran Glazer
|
| | | | — | | | | | | —% | | | | | | | | | % | | | | | | | | | % | | |
| | |
发售后实益拥有的股份
|
| |||||||||||||||||||||||||||
| | |
个共享
受益 之前拥有 提供服务 |
| |
假设
承销商选择 额外购买 普通股不是 锻炼 |
| |
假设
承销商选择 额外购买 普通股为 全面锻炼 |
| |||||||||||||||||||||
受益人姓名
|
| |
号码
|
| |
%
|
| |
号码
|
| |
%
|
| |
号码
|
| |
%
|
| ||||||||||||
Daniel Lereya(5)
|
| | | | 72,916 | | | | | | *% | | | | | | | | | % | | | | | | | | | % | | |
约尼·奥谢罗夫(6)
|
| | | | 58,983 | | | | | | *% | | | | | | | | | % | | | | | | | | | % | | |
Kfir Lippmann(7)
|
| | | | 47,507 | | | | | | *% | | | | | | | | | % | | | | | | | | | % | | |
Shiran Nawi(8)
|
| | | | 27,678 | | | | | | *% | | | | | | | | | % | | | | | | | | | % | | |
Avishai Abrahami(9)
|
| | | | 1,550,500 | | | | | | 4.0% | | | | | | | | | % | | | | | | | | | % | | |
Aviad EYAL(10)
|
| | | | 739,295 | | | | | | 1.9% | | | | | | | | | % | | | | | | | | | % | | |
杰夫·霍林(1)
|
| | | | 16,592,053 | | | | | | 42.7% | | | | | | | | | % | | | | | | | | | % | | |
Gili Iohan
|
| | | | — | | | | | | —% | | | | | | | | | % | | | | | | | | | % | | |
Ronen Faier
|
| | | | — | | | | | | —% | | | | | | | | | % | | | | | | | | | % | | |
所有高管和董事作为一个群体
(12人) |
| | | | 27,347,315 | | | | | | 70.0% | | | | | | | | | % | | | | | | | | | % | | |
股东
|
| |
系列D
首选 个共享 |
| |
合计
购买 价格 |
| ||||||
Stripes III Offshore AIV,LP(前身为SG Growth Partners III Offshore AIV,LP)
|
| | | | 819,548 | | | | | $ | 11,195,927.90 | | |
Stripes IV Offshore AIV,LP(前身为SG Growth Partners IV
离岸AIV,LP) |
| | | | 1,639,096 | | | | | $ | 22,391,855.79 | | |
Sonnipe Limited
|
| | | | 388,509 | | | | | $ | 5,307,456.07 | | |
Insight Venture Partners IX,L.P.
|
| | | | 485,861 | | | | | $ | 6,637,400.17 | | |
Insight Venture Partners(开曼)IX,L.P.
|
| | | | 241,413 | | | | | $ | 3,297,969.35 | | |
Insight Venture Partners IX(特拉华州),L.P.
|
| | | | 51,477 | | | | | $ | 703,232.91 | | |
Insight Venture Partners IX(共同投资者),L.P.
|
| | | | 9,698 | | | | | $ | 132,485.44 | | |
Aviad EYAL
|
| | | | 24,425 | | | | | $ | 333,672.37 | | |
股东
|
| |
系列E
首选 个共享 |
| |
合计
购买 价格 |
| ||||||
蓝宝石风险投资基金IV,L.P.
|
| | | | 706,712 | | | | | $ | 29,166,667 | | |
蓝宝石机会基金,L.P.
|
| | | | 504,794 | | | | | $ | 20,833,333 | | |
| | |
普通号码
个共享 |
|
高盛有限责任公司
|
| |
|
|
摩根大通证券有限责任公司
|
| | | |
Allen&Company LLC
|
| | | |
Jefferies LLC
|
| | | |
威廉·布莱尔公司,L.L.C.
|
| | | |
派珀·桑德勒公司
|
| | | |
奥本海默公司
|
| | | |
Canaccel Genuity LLC
|
| | | |
Cowen and Company,LLC
|
| | | |
Needham&Company,LLC
|
| | | |
合计 | | | | |
| | |
不锻炼
|
| |
全面锻炼
|
| ||||||
每股普通股
|
| | | $ | | | | | $ | | | ||
合计
|
| | | $ | | | | | $ | | | |
费用
|
| |
金额
|
| |||
SEC注册费
|
| | | $ | * | | |
FINRA申请费
|
| | | | * | | |
证券交易所上市费
|
| | | | * | | |
转会代理费
|
| | | | * | | |
印刷费和雕刻费
|
| | | | * | | |
律师费和开支
|
| | | | * | | |
会计费和费用
|
| | | | * | | |
杂项成本
|
| | | | * | | |
合计
|
| | | | * | | |
| | |
第
页
|
| |||
独立注册会计师事务所报告
|
| | | | F-2 | | |
合并资产负债表
|
| | | | F-3 | | |
合并业务报表
|
| | | | F-4 | | |
可转换优先股与股东亏损合并报表
|
| | | | F-5 | | |
现金流量合并报表
|
| | | | F-6 | | |
合并财务报表附注
|
| | | | F-7 - F-31 | | |
| | |
12月31日
|
| |
3月31日
2021 |
| |
形式
股东的 股权 3月31日 2021 |
| |||||||||||||||
| | |
2019
|
| |
2020
|
| ||||||||||||||||||
| | | | | | | | | | | | | | |
(未审核)
|
| |
(未审核)
|
| ||||||
资产 | | | | | | | | | | | | | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 171,601 | | | | | $ | 129,814 | | | | | $ | 124,281 | | | | | | | | |
短期存款
|
| | | | 4,000 | | | | | | 10,000 | | | | | | 10,000 | | | | | | | | |
应收账款 - 扣除坏账准备净额21,264美元
和截至2019年12月31日、2020年12月31日和2021年3月31日的410美元 (未经审计),分别为 |
| | | | 3,439 | | | | | | 3,911 | | | | | | 4,897 | | | | | | | | |
预付费用和其他流动资产
|
| | | | 2,269 | | | | | | 3,898 | | | | | | 6,572 | | | | | | | | |
流动资产总额
|
| | | | 181,309 | | | | | | 147,623 | | | | | | 145,750 | | | | | | | | |
财产和设备,净额
|
| | | | 3,194 | | | | | | 7,178 | | | | | | 11,486 | | | | | | | | |
其他长期资产
|
| | | | 645 | | | | | | 2,619 | | | | | | 3,243 | | | | | | | | |
总资产
|
| | | $ | 185,148 | | | | | $ | 157,420 | | | | | $ | 160,479 | | | | | | | | |
负债、可转换优先股和股东(亏损)权益
|
| | | | | | | | | | | | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | | | | | | | | | | | | | |
应付帐款
|
| | | $ | 18,950 | | | | | $ | 25,734 | | | | | $ | 29,677 | | | | | | | | |
应计费用和其他流动负债
|
| | | | 7,800 | | | | | | 22,967 | | | | | | 28,526 | | | | | | | | |
递延收入
|
| | | | 40,981 | | | | | | 70,719 | | | | | | 87,703 | | | | | | | | |
循环信贷安排
|
| | | | 13,030 | | | | | | 21,016 | | | | | | 21,037 | | | | | | | | |
流动负债总额
|
| | | | 80,761 | | | | | | 140,436 | | | | | | 166,943 | | | | | | | | |
其他长期负债
|
| | | | 1,512 | | | | | | 1,045 | | | | | | 1,182 | | | | | | | | |
总负债
|
| | | | 82,273 | | | | | | 141,481 | | | | | | 168,125 | | | | | | | | |
承付款和或有事项(附注7) | | | | | | | | | | | | | | | | | | | | | | | | | |
可转换优先股: | | | | | | | | | | | | | | | | | | | | | | | | | |
优先股,无面值 - 授权:截至2019年12月31日和2020年12月31日及2021年3月31日的27,056,939股(未经审计);已发行和已发行的股票:截至2019年12月31日和2020年12月31日及2021年3月31日的26,440,239股(未经审计);截至2019年12月31日和2020年12月31日以及2021年3月31日的总清算优先权为233,915美元(未经审计);预计:截至2019年12月31日和2020年3月31日没有发行和已发行的股票
|
| | | | 233,496 | | | | | | 233,496 | | | | | | 233,496 | | | | | | — | | |
股东(亏损)权益: | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股,无面值 - 授权:52,943,061股,截至
2019年12月31日和2020年12月31日和2021年3月31日(未经审计);发布 ,截至 未偿还:11,772,038,12,354,471和12,451,895 2019年12月31日、2020年12月31日和2021年3月31日(未经审计) 分别为 ;预计:截至 已发行和已发行股票38,892,134股 2021年3月31日(未经审计) |
| | | | — | | | | | | — | | | | | | — | | | | | | | | |
新增实收资本
|
| | | | 33,542 | | | | | | 98,809 | | | | | | 114,176 | | | | | | 347,672 | | |
累计亏损
|
| | | | (164,163) | | | | | | (316,366) | | | | | | (355,318) | | | | | | (355,318) | | |
股东亏损总额
|
| | | | (130,621) | | | | | | (217,557) | | | | | | (241,142) | | | | | $ | (7,646) | | |
总负债、可转换优先股和股东亏损
|
| | | $ | 185,148 | | | | | $ | 157,420 | | | | | $ | 160,479 | | | | | | | | |
| | |
年终
12月31日 |
| |
截至的三个月
3月31日 |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未审核)
|
| |
(未审核)
|
| ||||||
收入
|
| | | $ | 78,089 | | | | | $ | 161,123 | | | | | $ | 31,929 | | | | | $ | 58,972 | | |
收入成本
|
| | | | 11,978 | | | | | | 22,488 | | | | | | 4,591 | | | | | | 7,924 | | |
毛利
|
| | | | 66,111 | | | | | | 138,635 | | | | | | 27,338 | | | | | | 51,048 | | |
运营费用 | | | | | | | | | | | | | | | | | | | | | | | | | |
研发
|
| | | | 24,637 | | | | | | 43,480 | | | | | | 6,651 | | | | | | 15,581 | | |
销售和营销
|
| | | | 118,534 | | | | | | 191,353 | | | | | | 36,945 | | | | | | 63,048 | | |
一般和行政
|
| | | | 15,458 | | | | | | 54,339 | | | | | | 3,745 | | | | | | 10,266 | | |
总运营费用
|
| | | | 158,629 | | | | | | 289,172 | | | | | | 47,341 | | | | | | 88,895 | | |
营业亏损
|
| | | | (92,518) | | | | | | (150,537) | | | | | | (20,003) | | | | | | (37,847) | | |
财务收入
|
| | | | 2,359 | | | | | | 1,537 | | | | | | 631 | | | | | | 78 | | |
财务费用
|
| | | | (769) | | | | | | (1,011) | | | | | | (282) | | | | | | (484) | | |
所得税前亏损
|
| | | | (90,928) | | | | | | (150,011) | | | | | | (19,654) | | | | | | (38,253) | | |
所得税费用
|
| | | | (683) | | | | | | (2,192) | | | | | | (209) | | | | | | (699) | | |
净亏损
|
| | | $ | (91,611) | | | | | $ | (152,203) | | | | | $ | (19,863) | | | | | $ | (38,952) | | |
普通股每股净亏损
股东、基本股东和稀释股东 |
| | | $ | (9.22) | | | | | $ | (14.19) | | | | | $ | (2.08) | | | | | $ | (3.52) | | |
用于计算每股普通股、基本和稀释后净亏损的加权平均普通股
|
| | | | 11,348,428 | | | | | | 12,048,909 | | | | | | 11,778,108 | | | | | | 12,392,298 | | |
预计每股净亏损(未经审计)
|
| | | | | | | | | $ | (3.95) | | | | | | (0.52) | | | | | $ | (1.00) | | |
用于计算预计每股基本和摊薄(未经审计)净亏损的加权平均股份
|
| | | | | | | | | | 38,489,148 | | | | | | 38,218,347 | | | | | | 38,832,537 | | |
| | |
可转换优先股
|
| | |
数量
普通 个共享 |
| |
其他
实收 大写 |
| |
累计
赤字 |
| |
股东的
赤字 |
| |||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| | ||||||||||||||||||||||||||||||
截至2019年1月1日的余额
|
| | | | 22,805,727 | | | | | $ | 83,646 | | | | | | | 11,017,137 | | | | | $ | 11,500 | | | | | $ | (72,552) | | | | | $ | (61,052) | | |
期权的行使
|
| | | | — | | | | | | — | | | | | | | 754,901 | | | | | | 103 | | | | | | — | | | | | | 103 | | |
基于股份的薪酬
|
| | | | — | | | | | | — | | | | | | | — | | | | | | 21,939 | | | | | | — | | | | | | 21,939 | | |
发行E系列优先股,净(*)
|
| | | | 3,634,512 | | | | | | 149,850 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
净亏损
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (91,611) | | | | | | (91,611) | | |
截至2019年12月31日的余额
|
| | | | 26,440,239 | | | | | $ | 233,496 | | | | | | | 11,772,038 | | | | | $ | 33,542 | | | | | $ | (164,163) | | | | | $ | (130,621) | | |
期权的行使
|
| | | | — | | | | | | — | | | | | | | 582,433 | | | | | | 542 | | | | | | — | | | | | | 542 | | |
基于份额的薪酬
|
| | | | — | | | | | | — | | | | | | | — | | | | | | 64,725 | | | | | | — | | | | | | 64,725 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (152,203) | | | | | | (152,203) | | |
截至2020年12月31日的余额
|
| | | | 26,440,239 | | | | | $ | 233,496 | | | | | | | 12,354,471 | | | | | $ | 98,809 | | | | | $ | (316,366) | | | | | $ | (217,557) | | |
期权的行使
|
| | | | — | | | | | | — | | | | | | | 97,424 | | | | | | 543 | | | | | | — | | | | | | 543 | | |
基于份额的薪酬
|
| | | | — | | | | | | — | | | | | | | — | | | | | | 14,824 | | | | | | — | | | | | | 14,824 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (38,952) | | | | | | (38,952) | | |
截至2021年3月31日的余额(未经审计)
|
| | | | 26,440,239 | | | | | $ | 233,496 | | | | | | | 12,451,895 | | | | | $ | 114,176 | | | | | $ | (355,318) | | | | | $ | (241,142) | | |
| | |
可转换优先股
|
| | |
数量
普通 个共享 |
| |
其他
实收 大写 |
| |
累计
赤字 |
| |
股东的
赤字 |
| |||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| | ||||||||||||||||||||||||||||||
截至2020年1月1日的余额
|
| | | | 26,440,239 | | | | | $ | 233,496 | | | | | | | 11,772,038 | | | | | $ | 33,542 | | | | | $ | (164,163) | | | | | $ | (130,621) | | |
期权的行使
|
| | | | — | | | | | | — | | | | | | | 14,409 | | | | | | 60 | | | | | | — | | | | | | 60 | | |
基于份额的薪酬
|
| | | | — | | | | | | — | | | | | | | — | | | | | | 3,255 | | | | | | — | | | | | | 3,255 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (19,863) | | | | | | (19,863) | | |
截至2020年3月31日的余额(未经审计)
|
| | | | 26,440,239 | | | | | $ | 233,496 | | | | | | | 11,786,447 | | | | | $ | 36,857 | | | | | $ | (184,026) | | | | | $ | (147,169) | | |
| | |
年终
12月31日 |
| |
截至的三个月
3月31日 |
| | | | ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| | ||||||||||||||
| | | | | | | | | | | | | | |
(未审核)
|
| |
(未审核)
|
| | | | ||||||
经营活动现金流: | | | | | | | | | | | | | | | | | ||||||||||||
净亏损
|
| | | $ | (91,611) | | | | | $ | (152,203) | | | | | $ | (19,863) | | | | | $ | (38,952) | | | | | |
调整以调整净亏损与经营活动中使用的现金: | | | | | | | | | | | | | | | | | ||||||||||||
折旧摊销
|
| | | | 579 | | | | | | 1,888 | | | | | | 346 | | | | | | 547 | | | | ||
出售财产和设备造成的资本损失
|
| | | | — | | | | | | — | | | | | | — | | | | | | 45 | | | | ||
基于股份的薪酬
|
| | | | 21,839 | | | | | | 64,345 | | | | | | 3,226 | | | | | | 14,540 | | | | ||
循环信贷安排应计利息变化
|
| | | | 21 | | | | | | (14) | | | | | | (6) | | | | | | 21 | | | | ||
经营性资产和负债变动: | | | | | | | | | | | | | | | | | ||||||||||||
应收账款净额
|
| | | | (3,101) | | | | | | (472) | | | | | | 330 | | | | | | (986) | | | | ||
预付费用和其他资产
|
| | | | (1,313) | | | | | | (1,828) | | | | | | (1,911) | | | | | | (1,629) | | | | ||
应付帐款
|
| | | | 8,886 | | | | | | 6,773 | | | | | | 3,705 | | | | | | 3,969 | | | | ||
应计费用和其他负债
|
| | | | 5,555 | | | | | | 14,598 | | | | | | 826 | | | | | | 4,862 | | | | ||
递延收入
|
| | | | 22,495 | | | | | | 29,738 | | | | | | 8,214 | | | | | | 16,984 | | | | ||
经营活动使用的净现金
|
| | | | (36,650) | | | | | | (37,175) | | | | | | (5,133) | | | | | | (599) | | | | ||
投资活动现金流: | | | | | | | | | | | | | | | | | ||||||||||||
购置物业和设备
|
| | | | (1,402) | | | | | | (4,362) | | | | | | (1,142) | | | | | | (4,223) | | | | ||
资本化软件开发成本
|
| | | | (365) | | | | | | (1,119) | | | | | | (109) | | | | | | (440) | | | | ||
出售财产和设备的收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | 21 | | | | ||
短期存款变化
|
| | | | 15,000 | | | | | | (6,000) | | | | | | — | | | | | | — | | | | ||
投资活动提供(用于)的净现金
|
| | | | 13,233 | | | | | | (11,481) | | | | | | (1,251) | | | | | | (4,642) | | | | ||
融资活动现金流: | | | | | | | | | | | | | | | | | ||||||||||||
优先股发行收益
|
| | | | 149,850 | | | | | | — | | | | | | — | | | | | | — | | | | ||
行使股票期权收益
|
| | | | 103 | | | | | | 542 | | | | | | 60 | | | | | | 543 | | | | ||
与延期发售成本相关的付款
|
| | | | — | | | | | | — | | | | | | — | | | | | | (207) | | | | ||
收到循环信贷融资,扣除付款
|
| | | | 8,500 | | | | | | 8,000 | | | | | | 2,000 | | | | | | — | | | | ||
资本租赁付款
|
| | | | (7) | | | | | | (72) | | | | | | (18) | | | | | | (28) | | | | ||
融资活动提供的净现金
|
| | | | 158,446 | | | | | | 8,470 | | | | | | 2,042 | | | | | | 308 | | | | ||
现金、现金等价物和限制性现金增加(递减)
|
| | | | 135,029 | | | | | | (40,186) | | | | | | (4,342) | | | | | | (4,933) | | | | ||
期初现金、现金等价物和限制性现金 -
|
| | | | 36,971 | | | | | | 172,000 | | | | | | 172,000 | | | | | | 131,814 | | | | ||
现金、现金等价物和受限现金 - 期末
|
| | | $ | 172,000 | | | | | $ | 131,814 | | | | | $ | 167,658 | | | | | $ | 126,881 | | | | | |
补充披露: | | | | | | | | | | | | | | | | | ||||||||||||
缴税现金
|
| | | $ | 250 | | | | | $ | 2,487 | | | | | $ | 55 | | | | | $ | 18 | | | | | |
付息现金
|
| | | $ | 522 | | | | | $ | 685 | | | | | $ | 187 | | | | | $ | 133 | | | | | |
非现金投融资活动: | | | | | | | | | | | | | | | | | ||||||||||||
增加资本租赁
|
| | | $ | 254 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | |
非现金购买房产和设备
|
| | | $ | 221 | | | | | $ | 232 | | | | | •$ | 370 | | | | | $ | 206 | | | | | |
未支付的延期发售成本
|
| | | $ | — | | | | | $ | 174 | | | | | $ | — | | | | | $ | 1,036 | | | | | |
资本化软件开发成本中包含的股份薪酬
|
| | | $ | 100 | | | | | $ | 380 | | | | | $ | 29 | | | | | $ | 284 | | | | | |
将现金、现金等价物和限制性现金对账到合并资产负债表:
|
| | | | | | | | | | | | | | | | ||||||||||||
现金和现金等价物
|
| | | $ | 171,601 | | | | | $ | 129,814 | | | | | $ | 167,271 | | | | | $ | 124,281 | | | | | |
预付费用和其他流动资产中包含的受限现金 -
|
| | | | 20 | | | | | | — | | | | | | 20 | | | | | | 600 | | | | ||
其他长期资产中包含的受限现金 -
|
| | | | 379 | | | | | | 2,000 | | | | | | 367 | | | | | | 2,000 | | | | ||
现金总额、现金等价物和受限现金
|
| | | $ | 172,000 | | | | | $ | 131,814 | | | | | $ | 167,658 | | | | | $ | 126,881 | | | | | |
| | |
年
|
|
计算机软件和电子设备
|
| |
3 – 5
|
|
办公家具和设备 | | |
10 – 14
|
|
大写内部使用软件 | | |
3
|
|
租赁改进 | | |
标的租赁剩余期限或资产的预计使用寿命较短
|
|
| | |
年终
12月31日 |
| |
截至的三个月
3月31日 |
| ||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
|
| | | | | | | | |
(未审核)
|
| |||
无风险利率
|
| |
2.12% – 2.75%
|
| |
0.3% – 0.58%
|
| |
0.51% – 0.58%
|
| |
0.68% – 0.95%
|
|
预期股息收益率
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
|
预期期限(以年为单位)
|
| |
5 – 8
|
| |
5 – 8
|
| |
5 – 7
|
| |
5 – 8
|
|
预期波动率
|
| |
43% – 45%
|
| |
47% – 48%
|
| |
46.95%
|
| |
49.05%
|
|
| | |
12月31日
|
| |
3月31日
2021 |
| ||||||||||||
| | |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未审核)
|
| |||
预付费用
|
| | | $ | 1,789 | | | | | $ | 2,508 | | | | | $ | 3,660 | | |
政府机构
|
| | | | 374 | | | | | | 767 | | | | | | 1,526 | | |
其他流动资产
|
| | | | 106 | | | | | | 623 | | | | | | 1,386 | | |
预付费用和其他流动资产合计
|
| | | $ | 2,269 | | | | | $ | 3,898 | | | | | $ | 6,572 | | |
| | |
12月31日
|
| |
3月31日
2021 |
| ||||||||||||
| | |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未审核)
|
| |||
计算机、软件和电子设备
|
| | | $ | 1,880 | | | | | $ | 3,693 | | | | | $ | 4,188 | | |
办公家具和设备
|
| | | | 846 | | | | | | 1,178 | | | | | | 1,116 | | |
租赁改进
|
| | | | 767 | | | | | | 2,995 | | | | | | 6,665 | | |
资本化软件开发成本
|
| | | | 465 | | | | | | 1,964 | | | | | | 2,688 | | |
资本租赁
|
| | | | 254 | | | | | | 254 | | | | | | 254 | | |
财产和设备,总值
|
| | | | 4,212 | | | | | | 10,084 | | | | | | 14,911 | | |
减去累计折旧和摊销
|
| | | | (1,018) | | | | | | (2,906) | | | | | | (3,425) | | |
财产和设备,净额
|
| | | $ | 3,194 | | | | | $ | 7,178 | | | | | $ | 11,486 | | |
| | |
12月31日
|
| |
3月31日
2021 |
| ||||||||||||
| | |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未审核)
|
| |||
应计员工薪酬和福利
|
| | | $ | 3,493 | | | | | $ | 14,210 | | | | | $ | 15,962 | | |
应计费用
|
| | | | 1,504 | | | | | | 4,825 | | | | | | 6,597 | | |
资本租赁 - 短期
|
| | | | 84 | | | | | | 88 | | | | | | 85 | | |
客户预付款
|
| | | | 1,672 | | | | | | 1,556 | | | | | | 2,439 | | |
应付所得税和间接税
|
| | | | 1,047 | | | | | | 2,288 | | | | | | 3,443 | | |
合计
|
| | | $ | 7,800 | | | | | $ | 22,967 | | | | | $ | 28,526 | | |
截至2013年12月31日的年份
|
| |
金额
|
| |||
2021
|
| | | $ | 7,172 | | |
2022
|
| | | | 8,229 | | |
2023
|
| | | | 8,856 | | |
2024
|
| | | | 9,924 | | |
2025
|
| | | | 10,181 | | |
此后
|
| | | | 6,310 | | |
最低租金总额
|
| | | $ | 50,672 | | |
截至2013年12月31日的年份
|
| |
金额
|
| |||
2021年剩余时间
|
| | | $ | 4,156 | | |
2022
|
| | | | 7,582 | | |
2023
|
| | | | 8,582 | | |
2024
|
| | | | 9,653 | | |
2025
|
| | | | 9,866 | | |
此后
|
| | | | 8,139 | | |
最低租金总额
|
| | | $ | 47,978 | | |
截至2013年12月31日的年份
|
| |
金额
|
| |||
2021
|
| | | $ | 4,295 | | |
2022
|
| | | | 1,600 | | |
合同总义务
|
| | | $ | 5,895 | | |
截至2013年12月31日的年份
|
| |
金额
|
| |||
2021年剩余时间
|
| | | $ | 1,978 | | |
2022
|
| | | | 1,649 | | |
2023
|
| | | | 92 | | |
合同总义务
|
| | | $ | 3,719 | | |
| | |
年终
12月31日 |
| |
三个月结束,
3月31日 |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未审核)
|
| |||||||||
财务费用: | | | | | | | | | | | | | | | | | | | | | | | | | |
银行手续费和其他
|
| | | $ | 226 | | | | | $ | 340 | | | | | $ | 101 | | | | | $ | 145 | | |
信贷利息和发债费用摊销
|
| | | | 543 | | | | | | 671 | | | | | | 181 | | | | | | 173 | | |
汇率费用净额
|
| | | | — | | | | | | — | | | | | | — | | | | | | 166 | | |
财务费用总额
|
| | | | 769 | | | | | | 1,011 | | | | | | 282 | | | | | | 484 | | |
财务收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
汇率收入,净额
|
| | | | 115 | | | | | | 492 | | | | | | 146 | | | | | | — | | |
存款利息收入
|
| | | | 2,244 | | | | | | 1,045 | | | | | | 485 | | | | | | 78 | | |
财务总收入
|
| | | | 2,359 | | | | | | 1,537 | | | | | | 631 | | | | | | 78 | | |
财务收入(费用),净额
|
| | | $ | 1,590 | | | | | $ | 526 | | | | | $ | 349 | | | | | $ | (406) | | |
| | |
授权
|
| |
已发布和
出色的 |
| |
发行价
每股 |
| |
携带
值,净额 |
| ||||||||||||
系列A
|
| | | | 5,000,000 | | | | | | 4,383,300 | | | | | $ | 0.30 | | | | | $ | 1,280 | | |
系列B
|
| | | | 4,619,000 | | | | | | 4,619,000 | | | | | | 1.08 | | | | | | 4,970 | | |
系列B-1
|
| | | | 1,563,400 | | | | | | 1,563,400 | | | | | | 0.70 | | | | | | 1,100 | | |
系列B-2
|
| | | | 1,938,100 | | | | | | 1,938,100 | | | | | | 0.77 | | | | | | 1,496 | | |
系列C
|
| | | | 6,641,900 | | | | | | 6,641,900 | | | | | | 3.76 | | | | | | 24,925 | | |
系列D
|
| | | | 3,660,027 | | | | | | 3,660,027 | | | | | | 13.66 | | | | | | 49,875 | | |
系列E
|
| | | | 3,634,512 | | | | | | 3,634,512 | | | | | | 41.27 | | | | | | 149,850 | | |
合计
|
| | | | 27,056,939 | | | | | | 26,440,239 | | | | | | | | | | | $ | 233,496 | | |
| | |
12月31日
|
| |
3月31日
2021 |
| ||||||||||||
| | |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未审核)
|
| |||
优先股转换: | | | | | |||||||||||||||
系列A
|
| | | | 4,383,300 | | | | | | 4,383,300 | | | | | | 4,383,300 | | |
系列B
|
| | | | 4,619,000 | | | | | | 4,619,000 | | | | | | 4,619,000 | | |
系列B-1
|
| | | | 1,563,400 | | | | | | 1,563,400 | | | | | | 1,563,400 | | |
系列B-2
|
| | | | 1,938,100 | | | | | | 1,938,100 | | | | | | 1,938,100 | | |
系列C
|
| | | | 6,641,900 | | | | | | 6,641,900 | | | | | | 6,641,900 | | |
系列D
|
| | | | 3,660,027 | | | | | | 3,660,027 | | | | | | 3,660,027 | | |
系列E
|
| | | | 3,634,512 | | | | | | 3,634,512 | | | | | | 3,634,512 | | |
普通股
|
| | | | 11,772,038 | | | | | | 12,354,471 | | | | | | 12,451,895 | | |
未偿还股票期权
|
| | | | 4,684,239 | | | | | | 5,909,263 | | | | | | 7,091,672 | | |
根据2017年计划,未来可授予的股份
|
| | | | 3,140,366 | | | | | | 1,332,909 | | | | | | 178,168 | | |
合计
|
| | | | 46,036,882 | | | | | | 46,036,882 | | | | | | 46,161,974 | | |
| | |
数量
选项 |
| |
加权-
平均 练习 价格 |
| |
加权
平均 剩余 合同期限 |
| |
聚合
内在 值 |
| ||||||||||||
2019年1月1日杰出的 -
|
| | | | 4,642,783 | | | | | $ | 0.47 | | | | | | 7.64 | | | | | | 42,703 | | |
已批准
|
| | | | 1,234,049 | | | | | $ | 5.02 | | | | | | | | | | | | | | |
锻炼
|
| | | | (754,901) | | | | | $ | 0.13 | | | | | | | | | | | | | | |
过期并被没收
|
| | | | (437,692) | | | | | $ | 2.21 | | | | | | | | | | | | | | |
2019年12月31日杰出的 -
|
| | | | 4,684,239 | | | | | $ | 1.56 | | | | | | 7.38 | | | | | | 112,744 | | |
2019年12月31日可行使 -
|
| | | | 3,053,009 | | | | | $ | 0.58 | | | | | | 6.69 | | | | | | 76,463 | | |
杰出的 - 于2020年1月1日
|
| | | | 4,684,239 | | | | | $ | 1.56 | | | | | | 7.38 | | | | | | 112,744 | | |
已批准
|
| | | | 2,076,131 | | | | | $ | 11.54 | | | | | | | | | | | | | | |
锻炼
|
| | | | (582,433) | | | | | $ | 0.93 | | | | | | | | | | | | | | |
过期并被没收
|
| | | | (268,674) | | | | | $ | 9.32 | | | | | | | | | | | | | | |
杰出的 - ,2020年12月31日
|
| | | | 5,909,263 | | | | | $ | 4.79 | | | | | | 7.5 | | | | | | 341,152 | | |
2020年12月31日可行使 -
|
| | | | 3,916,562 | | | | | $ | 1.37 | | | | | | 6.77 | | | | | | 239,508 | | |
杰出的 - 于2021年1月1日
|
| | | | 5,909,263 | | | | | $ | 4.79 | | | | | | 7.5 | | | | | | 341,152 | | |
已批准
|
| | | | 1,352,829 | | | | | $ | 20.04 | | | | | | | | | | | | | | |
锻炼
|
| | | | (97,424) | | | | | $ | 5.59 | | | | | | | | | | | | | | |
过期并被没收
|
| | | | (72,996) | | | | | $ | 19.74 | | | | | | | | | | | | | | |
2021年3月31日未完成的 - (未经审计)
|
| | | | 7,091,672 | | | | | $ | 7.76 | | | | | | 7.74 | | | | | | 585,505 | | |
2021年3月31日可行使 - (未经审计)
|
| | | | 4,074,085 | | | | | $ | 1.83 | | | | | | 6.62 | | | | | | 359,944 | | |
| | |
12月31日
|
| |
3月31日
|
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未审核)
|
| |||||||||
收入成本
|
| | | $ | 970 | | | | | $ | 2,720 | | | | | $ | 299 | | | | | $ | 1,531 | | |
研发
|
| | | | 9,396 | | | | | | 12,142 | | | | | | 1,025 | | | | | | 4,537 | | |
销售和营销
|
| | | | 3,283 | | | | | | 10,068 | | | | | | 1,051 | | | | | | 4,034 | | |
一般和行政(*)
|
| | | | 8,190 | | | | | | 39,415 | | | | | | 851 | | | | | | 4,438 | | |
基于股票的薪酬,扣除资本化金额
|
| | | $ | 21,839 | | | | | $ | 64,345 | | | | | $ | 3,226 | | | | | $ | 14,540 | | |
资本化股份薪酬费用
|
| | | | 100 | | | | | | 380 | | | | | | 29 | | | | | | 284 | | |
基于股份的总薪酬
|
| | | $ | 21,939 | | | | | $ | 64,725 | | | | | $ | 3,255 | | | | | $ | 14,824 | | |
| | |
2019
|
| |
2020
|
| ||||||
国内(以色列)
|
| | | $ | (91,788) | | | | | $ | (152,335) | | |
外来
|
| | | | 860 | | | | | | 2,324 | | |
合计
|
| | | $ | (90,928) | | | | | $ | (150,011) | | |
| | |
2019
|
| |
2020
|
| ||||||
国内(以色列)
|
| | | $ | 249 | | | | | $ | 243 | | |
外来
|
| | | | 434 | | | | | | 1,949 | | |
合计
|
| | | $ | 683 | | | | | $ | 2,192 | | |
| | |
截至2010年12月31日的年度
|
| |||||||||||||||||||||
| | |
2019
|
| |
2020
|
| ||||||||||||||||||
| | |
税
|
| |
费率
|
| |
税
|
| |
费率
|
| ||||||||||||
理论税收优惠
|
| | | $ | (20,914) | | | | | | 23% | | | | | $ | (34,503) | | | | | | 23% | | |
税率上调(下调)原因: | | | | | | | | | | | | | | | | | | | | | | | | | |
估值免税额变动
|
| | | | 10,562 | | | | | | (12)% | | | | | | 14,622 | | | | | | (10)% | | |
基于股份的薪酬
|
| | | | 2,742 | | | | | | (3)% | | | | | | 8,324 | | | | | | (5)% | | |
首选科技型企业
|
| | | | 10,097 | | | | | | (11)% | | | | | | 16,757 | | | | | | (11)% | | |
货币差异
|
| | | | (1,796) | | | | | | 2% | | | | | | (2,998) | | | | | | 2% | | |
其他
|
| | | | (8) | | | | | | 0% | | | | | | (10) | | | | | | 0% | | |
有效税
|
| | | $ | 683 | | | | | | (1)% | | | | | $ | 2,192 | | | | | | (1)% | | |
| | |
12月31日
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
递延税金资产:
|
| | | | | | | | | | | | |
净营业亏损结转
|
| | | $ | 15,456 | | | | | $ | 27,148 | | |
研发
|
| | | | 1,613 | | | | | | 3,296 | | |
其他暂时性差异
|
| | | | 233 | | | | | | 1,414 | | |
结转抵税
|
| | | | 262 | | | | | | 601 | | |
递延税金总资产
|
| | | | 17,564 | | | | | | 32,459 | | |
估值津贴
|
| | | | (17,482) | | | | | | (32,104) | | |
递延税金资产总额
|
| | | | 82 | | | | | | 355 | | |
递延纳税义务:
|
| | | | | | | | | | | | |
折旧
|
| | | | (82) | | | | | | (355) | | |
递延纳税义务
|
| | | | (82) | | | | | | (355) | | |
递延税金净额
|
| | | $ | — | | | | | $ | — | | |
| | |
年终
12月31日 |
| |
截至的三个月
3月31日 |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未审核)
|
| |||||||||
分子: | | | | | | ||||||||||||||||||||
净亏损
|
| | | $ | 91,611 | | | | | $ | 152,203 | | | | | $ | 19,863 | | | | | $ | 38,952 | | |
优先股股东应占未分配收益
|
| | | | 13,058 | | | | | | 18,713 | | | | | | 4,665 | | | | | | 4,614 | | |
普通股股东应占净亏损,基本亏损和摊薄亏损
|
| | | $ | 104,669 | | | | | $ | 170,916 | | | | | $ | 24,528 | | | | | $ | 43,566 | | |
分母: | | | | | | | | | | | | | | | | | | | | | | | | | |
加权平均已发行普通股
|
| | | | 11,348,428 | | | | | | 12,048,909 | | | | | | 11,778,108 | | | | | | 12,392,298 | | |
每股基本和摊薄净亏损
|
| | | $ | (9.22) | | | | | $ | (14.19) | | | | | $ | (2.08) | | | | | $ | (3.52) | | |
| | |
年终
12月31日 |
| |
截至的三个月
3月31日 |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未审核)
|
| |||||||||
分子: | | | | | | ||||||||||||||||||||
净亏损和预计净亏损
|
| | | $ | 91,611 | | | | | $ | 152,203 | | | | | $ | 19,863 | | | | | $ | 38,952 | | |
分母: | | | | | | | | | | | | | | | | | | | | | | | | | |
加权平均已发行普通股
|
| | | | 11,348,428 | | | | | | 12,048,909 | | | | | | 11,778,108 | | | | | | 12,392,298 | | |
转换可转换优先股
|
| | | | 24,727,537 | | | | | | 26,440,239 | | | | | | 26,440,239 | | | | | | 26,440,239 | | |
计算预计每股净亏损时使用的加权平均股份
|
| | | | 36,075,965 | | | | | | 38,489,148 | | | | | | 38,218,347 | | | | | | 38,832,537 | | |
每股基本和摊薄净亏损
|
| | | $ | (2.54) | | | | | $ | (3.95) | | | | | $ | (0.52) | | | | | $ | (1.00) | | |
| | |
年终
12月31日 |
| |
截至的三个月
3月31日 |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未审核)
|
| |||||||||
美国
|
| | | $ | 36,439 | | | | | $ | 77,933 | | | | | $ | 15,296 | | | | | $ | 28,268 | | |
欧洲、中东和非洲地区
|
| | | | 24,809 | | | | | | 49,747 | | | | | | 9,859 | | | | | | 18,578 | | |
世界其他地区
|
| | | | 16,841 | | | | | | 33,443 | | | | | | 6,774 | | | | | | 12,126 | | |
| | | | $ | 78,089 | | | | | $ | 161,123 | | | | | $ | 31,929 | | | | | $ | 58,972 | | |
| | |
截至
12月31日 |
| |
截至
3月31日 2021 |
| ||||||||||||
| | |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未审核)
|
| |||
以色列
|
| | | $ | 3,019 | | | | | $ | 6,361 | | | | | $ | 10,530 | | |
美国
|
| | | | 175 | | | | | | 756 | | | | | | 764 | | |
世界其他地区
|
| | | | — | | | | | | 61 | | | | | | 192 | | |
| | | | $ | 3,194 | | | | | $ | 7,178 | | | | | $ | 11,486 | | |
|
展品
否 |
| |
说明
|
| ||||
| | | 1 | .1* | | | | 承保协议格式 | |
| | | 3 | .1** | | | |
修改并重新修订注册人章程
|
|
| | | 3 | .2* | | | |
注册人修改后重新制定的章程生效表格
本次发行结束后 |
|
| | | 4 | .1 | | | |
股票证书样本
|
|
| | | 4 | .2** | | | |
Monday.com有限公司及其普通股的某些持有人修订并重述了截至2019年6月21日的《投资者权利协议》
|
|
| | | 5 | .1* | | | | 梅塔尔|律师事务所、注册人律师对普通股有效性(包括同意)的意见 | |
| | | 10 | .1* | | | | 赔偿协议书格式 | |
| | | 10 | .2** | | | |
2013选项计划
|
|
| | | 10 | .3** | | | |
2017年股权激励计划
|
|
| | | 10 | .4* | | | | 2021年股票激励计划 | |
| | | 10 | .5* | | | | 2021员工购股计划 | |
| | | 10 | .6* | | | | 董事和高级管理人员薪酬政策 | |
| | | 10 | .7** | | | |
修订并重新签署了截止到2020年12月30日的Monday.com Ltd与Bank Leumi le以色列B.M.之间的贷款和担保协议
|
|
| | | 21 | .1 | | | |
注册方子公司列表
|
|
| | | 23 | .1 | | | |
德勤全球网络中的注册会计师事务所Brightman Almagor Zohar&Co.同意
|
|
| | | 23 | .2* | | | | 美达|律师事务所同意(见附件5.1) | |
| | | 24 | .1** | | | |
委托书(包含在注册声明签名页中)
|
|
| | | 99 | .1** | | | |
吉利·约翰同意担任董事提名人
|
|
| | | 99 | .2** | | | |
罗南·费尔同意担任董事提名人
|
|
|
名称
|
| |
标题
|
|
|
/s/罗伊·曼
罗伊·曼
|
| |
联合创始人兼联席首席执行官
(联席首席执行官) |
|
|
/s/Eran Zinman
Eran Zinman
|
| |
联合创始人兼联席首席执行官
(联席首席执行官) |
|
|
/s/Eliran Glazer
Eliran Glazer
|
| |
首席财务官
(首席财务官和首席会计官) |
|
|
*
阿维沙伊·亚伯拉罕
|
| | 导演 | |
|
*
Aviad EYAL
|
| | 导演 | |
|
*
杰夫·霍林
|
| | 导演 | |
| *由 | | | /s/Eliran Glazer | |
| | | |
Eliran Glazer
事实律师 |
|