| | |
每张纸条
|
| |
合计
|
| ||||||
公开发行价(1)
|
| | | | 100% | | | | | $ | 78,500,000 | | |
承保折扣(销售额)
|
| | | | 3.125% | | | | | $ | 2,453,125 | | |
未扣除费用的收益(2)
|
| | | | 96.875% | | | | | $ | 76,046,875 | | |
|
拉登堡·塔尔曼
|
| |
B.莱利证券
|
| | 资本金 | | |
威廉·布莱尔
|
|
|
关于本招股说明书
|
| | | | i | | |
|
某些定义
|
| | | | i | | |
|
有关前瞻性陈述的特别说明
|
| | | | i | | |
|
风险因素汇总
|
| | | | III | | |
|
招股说明书摘要
|
| | | | 1 | | |
|
备注和产品的具体条款
|
| | | | 12 | | |
|
风险因素
|
| | | | 17 | | |
|
收益使用情况
|
| | | | 46 | | |
|
大写
|
| | | | 47 | | |
|
选定的财务和其他数据
|
| | | | 48 | | |
|
有关某些活动和市场风险的政策
|
| | | | 49 | | |
|
其他债务说明
|
| | | | 52 | | |
|
备注说明
|
| | | | 54 | | |
|
某些美国联邦所得税考虑因素
|
| | | | 64 | | |
|
承销
|
| | | | 84 | | |
|
法律事务
|
| | | | 87 | | |
|
专家
|
| | | | 87 | | |
|
引用合并
|
| | | | 87 | | |
|
在哪里可以找到更多信息
|
| | | | 88 | | |
| | |
2021年3月31日
|
| |||||||||||||||||||||||||||
| | |
固定费率
|
| |
浮动
费率(1)(2)(3) |
| |
毛收入合计
贷款 |
| |
项下的义务
参与 协议和 担保借款 |
| |
净贷款总额
|
| |||||||||||||||
贷款数量
|
| | | | 6 | | | | | | 13 | | | | | | 19 | | | | | | 7 | | | | | | 19 | | |
本金余额
|
| | | $ | 57,040,923 | | | | | $ | 350,689,385 | | | | | $ | 407,730,308 | | | | | $ | 93,310,285 | | | | | $ | 314,420,023 | | |
摊销成本
|
| | | | 57,157,301 | | | | | | 348,911,570 | | | | | | 406,068,871 | | | | | | 93,596,454 | | | | | | 312,472,417 | | |
公允价值
|
| | | | 57,099,978 | | | | | | 346,367,302 | | | | | | 403,467,280 | | | | | | 91,599,071 | | | | | | 311,868,209 | | |
加权平均票面利率
|
| | | | 12.07% | | | | | | 7.66% | | | | | | 8.28% | | | | | | 9.97% | | | | | | 7.78% | | |
加权平均剩余期限(年)
|
| | | | 1.57 | | | | | | 1.41 | | | | | | 1.43 | | | | | | 0.90 | | | | | | 1.59 | | |
| | |
2021年3月31日
|
| ||||||
贷款结构
|
| |
本金余额
|
| |
携带
值 |
| |
占总数的%
|
|
首次抵押贷款
|
| |
$212,718,851
|
| |
$214,217,072
|
| |
68.6%
|
|
优先股权投资
|
| |
77,586,298
|
| |
77,828,409
|
| |
24.9%
|
|
夹层贷款
|
| |
24,114,874
|
| |
24,441,714
|
| |
7.8%
|
|
贷款损失拨备
|
| |
—
|
| |
(4,014,778)
|
| |
(1.3)%
|
|
合计
|
| |
$314,420,023
|
| |
$312,472,417
|
| |
100.0%
|
|
| | |
2021年3月31日
|
| ||||||
房产类型
|
| |
本金余额
|
| |
携带
值 |
| |
占总数的%
|
|
办公室
|
| |
$150,129,899
|
| |
$150,669,866
|
| |
48.2%
|
|
多家族
|
| |
80,440,026
|
| |
81,087,592
|
| |
26.0%
|
|
酒店 - 全额/精选服务
|
| |
47,112,522
|
| |
47,704,223
|
| |
15.3%
|
|
混合使用
|
| |
16,512,842
|
| |
16,512,842
|
| |
5.3%
|
|
工业
|
| |
7,000,000
|
| |
7,000,000
|
| |
2.2%
|
|
填平地
|
| |
5,974,734
|
| |
6,030,824
|
| |
1.9%
|
|
酒店 - 延期入住
|
| |
4,250,000
|
| |
4,292,148
|
| |
1.4%
|
|
学生宿舍
|
| |
3,000,000
|
| |
3,189,700
|
| |
1.0%
|
|
贷款损失拨备
|
| |
—
|
| |
(4,014,778)
|
| |
(1.3)%
|
|
合计
|
| |
$314,420,023
|
| |
$312,472,417
|
| |
100.0%
|
|
| | |
2021年3月31日
|
| ||||||
地理位置
|
| |
本金余额
|
| |
携带
值 |
| |
占总数的%
|
|
美国
|
| | | | | | | | | |
加利福尼亚州
|
| |
$121,331,368
|
| |
$122,393,503
|
| |
39.1%
|
|
佐治亚州
|
| |
74,957,483
|
| |
75,352,520
|
| |
24.1%
|
|
纽约
|
| |
56,966,298
|
| |
57,039,596
|
| |
18.3%
|
|
北卡罗来纳州
|
| |
28,774,734
|
| |
28,934,721
|
| |
9.3%
|
|
华盛顿
|
| |
18,500,000
|
| |
18,648,113
|
| |
6.0%
|
|
马萨诸塞州
|
| |
7,000,000
|
| |
7,000,000
|
| |
2.2%
|
|
德克萨斯州
|
| |
3,890,140
|
| |
3,929,042
|
| |
1.3%
|
|
南卡罗来纳州
|
| |
3,000,000
|
| |
3,189,700
|
| |
1.0%
|
|
贷款损失拨备
|
| |
—
|
| |
(4,014,778)
|
| |
(1.3)%
|
|
合计
|
| |
$314,420,023
|
| |
$312,472,417
|
| |
100.0%
|
|
(未审核)
|
| |
截至2021年3月31日
|
| |||||||||
| | |
实际
|
| |
调整后的
|
| ||||||
现金和现金等价物 | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 18,464,161 | | | | | $ | 93,717,566 | | |
受限现金
|
| | | | 7,096,549 | | | | | | 7,096,549 | | |
现金和现金等价物合计 | | | | $ | 25,560,710 | | | | | $ | 100,814,115 | | |
债务 | | | | | | | | | | | | | |
应付定期贷款
|
| | | $ | 106,454,107 | | | | | $ | 106,454,107 | | |
参与协议规定的义务
|
| | | | 71,276,756 | | | | | | 71,276,756 | | |
应付抵押贷款
|
| | | | 40,596,980 | | | | | | 40,596,980 | | |
担保借款
|
| | | | 22,033,529 | | | | | | 22,033,529 | | |
应付信贷循环额度
|
| | | | 8,030,611 | | | | | | 8,030,611 | | |
在此提供备注
|
| | | | — | | | | | | 78,500,000 | | |
总债务
|
| | | $ | 248,391,983 | | | | | $ | 326,891,983 | | |
股东权益
|
| | | | | | | | | | | | |
12.5%系列A累计非投票权优先股清算优先股,125股授权股票和125股已发行和已发行股票,实际和调整后
|
| | | $ | 125,000 | | | | | $ | 125,000 | | |
普通股,面值0.01美元,授权股份4.5亿股,已发行和已发行股票19,487,460股,实际和调整后
|
| | | | 194,875 | | | | | | 194,875 | | |
新增实收资本
|
| | | | 373,443,672 | | | | | | 373,443,672 | | |
累计亏损
|
| | | | (72,859,887) | | | | | | (72,859,887) | | |
总股本
|
| | | $ | 300,903,660 | | | | | $ | 300,903,660 | | |
总市值
|
| | | $ | 549,295,643 | | | | | $ | 627,795,643 | | |
| | |
截至3月31日的三个月
|
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
运行数据: | | | | | | | | | | | | | | | | ||||||||||
总收入
|
| | | $ | 10,289,252 | | | | | $ | 12,077,571 | | | | | $ | 50,320,888 | | | | | $ | 51,399,525 | | |
总运营费用
|
| | | | 5,579,725 | | | | | | 6,110,396 | | | | | | 26,667,214 | | | | | | 22,607,397 | | |
其他收入和(支出)
|
| | | | (3,233,431) | | | | | | (5,388,212) | | | | | | (18,397,944) | | | | | | (19,749,353) | | |
净收入
|
| | | $ | 1,476,096 | | | | | $ | 578,963 | | | | | $ | 5,255,730 | | | | | $ | 9,042,775 | | |
可分配给普通股的净收入
|
| | | $ | 1,472,190 | | | | | $ | 575,057 | | | | | $ | 5,240,106 | | | | | $ | 9,027,151 | | |
每股数据: | | | | | | | | | | | | | | | | ||||||||||
普通股每股净收益
|
| | | | | | | | | | | | | | | ||||||||||
基本稀释
|
| | | $ | 0.08 | | | | | $ | 0.03 | | | | | $ | 0.28 | | | | | $ | 0.60 | | |
宣布每股普通股分配
|
| | | $ | 0.20 | | | | | $ | 0.53 | | | | | $ | 1.16 | | | | | $ | 2.03 | | |
| | |
3月31日
|
| |
12月31日
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
资产负债表数据: | | | | | | | | | | | | | | | | ||||||||||
为投资而持有的贷款,净额
|
| | | $ | 406,068,871 | | | | | $ | 402,969,513 | | | | | $ | 422,280,515 | | | | | $ | 378,612,768 | | |
有限合伙企业股权投资
|
| | | | 50,505,511 | | | | | | — | | | | | | 36,259,959 | | | | | | — | | |
房地产自有,净额
|
| | | | 72,242,825 | | | | | | 76,645,592 | | | | | | 73,178,939 | | | | | | 77,596,475 | | |
其他资产
|
| | | | 56,980,818 | | | | | | 124,872,224 | | | | | | 56,757,768 | | | | | | 71,133,835 | | |
总资产
|
| | | | 585,798,025 | | | | | | 604,487,329 | | | | | | 588,477,181 | | | | | | 527,343,078 | | |
债务
|
| | | | 245,967,816 | | | | | | 238,640,684 | | | | | | 239,132,654 | | | | | | 227,548,397 | | |
租赁无形负债净额
|
| | | | 10,128,244 | | | | | | 11,276,085 | | | | | | 10,249,776 | | | | | | 11,424,809 | | |
其他负债
|
| | | | 28,798,305 | | | | | | 39,719,823 | | | | | | 35,769,686 | | | | | | 40,826,139 | | |
总负债
|
| | | | 284,894,365 | | | | | | 289,636,592 | | | | | | 285,152,116 | | | | | | 279,799,345 | | |
股权
|
| | | $ | 300,903,660 | | | | | $ | 314,850,737 | | | | | $ | 303,325,065 | | | | | $ | 247,543,733 | | |
承销商
|
| |
主体
金额 备注 |
| |||
拉登堡塔尔曼公司
|
| | | $ | 43,625,000 | | |
B.莱利证券公司
|
| | | | 15,250,000 | | |
InCapital LLC
|
| | | | 8,750,000 | | |
威廉·布莱尔公司(William Blair&Company L.L.C.)
|
| | | | 10,875,000 | | |
合计
|
| | | $ | 78,500,000 | | |
| | |
每张纸条
|
| |
没有
选项 |
| |
与
选项 |
| |||||||||
公开发行价
|
| | | $ | 25.00 | | | | | $ | 78,500,000 | | | | | $ | 90,000,000 | | |
承保折扣(销售负荷)由我们支付(1)
|
| | | $ | 0.78125 | | | | | $ | 2,453,125 | | | | | $ | 2,812,500 | | |
费用前给我们的估计收益
|
| | | $ | 24.21875 | | | | | $ | 76,046,875 | | | | | $ | 87,187,500 | | |
|
拉登堡·塔尔曼
|
| |
B.莱利证券
|
| | 资本金 | | |
威廉·布莱尔
|
|