|
关于此代理声明
|
| | | | 1 | | |
|
常用术语
|
| | | | 1 | | |
|
关于提案的问答
|
| | | | 4 | | |
|
代理声明摘要
|
| | | | 18 | | |
|
风险因素
|
| | | | 38 | | |
|
有关前瞻性陈述的注意事项
|
| | | | 74 | | |
|
ROCR股东特别会议
|
| | | | 76 | | |
|
未经审计的备考压缩合并财务信息
|
| | | | 82 | | |
|
未经审计的历史比较和预计每股合计
RORR和QUALTEK数据 |
| | | | 94 | | |
|
方案1:企业合并方案
|
| | | | 95 | | |
|
提案2:宪章修正案提案
|
| | | | 130 | | |
|
提案3:治理提案
|
| | | | 133 | | |
|
提案4:纳斯达克提案
|
| | | | 139 | | |
|
提案5:董事提案
|
| | | | 141 | | |
|
提案6:管理层股权激励计划提案
|
| | | | 145 | | |
|
提案7:ESPP提案
|
| | | | 150 | | |
|
提案8:休会提案
|
| | | | 154 | | |
|
有关ROR的信息
|
| | | | 155 | | |
|
ROCR的高管和董事
|
| | | | 157 | | |
|
岩石财务等数据精选
|
| | | | 167 | | |
|
管理层对RORR财务状况和经营成果的讨论和分析
|
| | | | 168 | | |
|
QUALTEK相关信息
|
| | | | 172 | | |
|
QUALTEK高管和董事
|
| | | | 184 | | |
|
QUALTEK高管和董事薪酬
|
| | | | 187 | | |
|
QUALTEK选定的合并财务等数据
|
| | | | 192 | | |
|
QUALTEK管理层对财务状况和经营业绩的讨论和分析
|
| | | | 194 | | |
|
合并后公司的管理
|
| | | | 209 | | |
|
罗氏证券介绍
|
| | | | 213 | | |
|
合并后公司证券说明
|
| | | | 218 | | |
|
股票代码、市场价格和股利政策
|
| | | | 222 | | |
|
某些受益所有者的担保所有权和管理
ROCR和合并后的公司 |
| | | | 223 | | |
|
某些关系和相关人员交易
|
| | | | 226 | | |
|
证券法对公司证券转售的限制
|
| | | | 233 | | |
|
股东权利对比
|
| | | | 234 | | |
|
其他信息
|
| | | | 235 | | |
|
在哪里可以找到更多信息
|
| | | | 236 | | |
|
财务报表索引
|
| | | | F-1 | | |
|
附件A
业务合并协议
|
| | | | A-1 | | |
|
附件B
建议第二次修订和重新签署的买方注册证书
|
| | | | B-1 | | |
|
附件C
修订和重新修订附则
|
| | | | C-1 | | |
|
附件D
管理层股权激励计划
|
| | | | D-1 | | |
|
附件E
QualTek HoldCo,LLC员工购股计划
|
| | | | E-1 | | |
|
附件F
QualTek HoldCo,LLC第三次修订和重新签署的有限责任公司经营协议表格
|
| | | | F-1 | | |
|
附件G
应收税金协议格式
|
| | | | G-1 | | |
|
附件H
投资者权利协议格式
|
| | | | H-1 | | |
| | |
不兑换
|
| |
%
所有权 |
| |
最大
赎回 |
| |
%
所有权 |
| ||||||||||||
未偿还的现股 | | | | | | | | | | | | | | | | | | | | | | | | | |
首次公开发行的公开发行股票
|
| | | | 11,500,000 | | | | | | 19.02% | | | | | | 11,500,000 | | | | | | 23.77% | | |
与业务合并相关的赎回
|
| | | | — | | | | | | — | | | | | | 11,500,000 | | | | | | 23.77% | | |
赎回后公众股东持有的股份
|
| | | | 11,500,000 | | | | | | 19.02% | | | | | | — | | | | | | — | | |
首次公开募股前向初始股东发行的方正股票
|
| | | | 2,875,000 | | | | | | 4.76% | | | | | | 2,300,000 | | | | | | 4.75% | | |
在收盘时向初始股东发行的非公开股份
IPO |
| | | | 408,000 | | | | | | 0.67% | | | | | | 408,000 | | | | | | 0.84% | | |
与企业合并相关发行并承担行使认股权证的股票
|
| | | | | | | | | | | | | | | | | | | | | | | | |
向当前QualTek股东发行的A类普通股
|
| | | | 11,879,367 | | | | | | 19.65% | | | | | | 11,879,367 | | | | | | 24.55% | | |
向当前QualTek股东发行的B类普通股
|
| | | | 18,655,866 | | | | | | 30.86% | | | | | | 18,655,866 | | | | | | 38.56% | | |
管道前共享
|
| | | | 5,550,000 | | | | | | 9.18% | | | | | | 5,550,000 | | | | | | 11.47% | | |
管道共享
|
| | | | 6,610,000 | | | | | | 10.93% | | | | | | 6,610,000 | | | | | | 13.66% | | |
股票相关的公开认股权证
|
| | | | 2,875,000 | | | | | | 4.76% | | | | | | 2,875,000 | | | | | | 5.94% | | |
股票基础私募认股权证
|
| | | | 102,000 | | | | | | 0.17% | | | | | | 102,000 | | | | | | 0.21% | | |
合计 | | | | | 60,455,233 | | | | | | 100% | | | | | | 48,380,233 | | | | | | 100% | | |
| | |
假设
不兑换 (股票) |
| |
%
|
| |
假设
最大 赎回 (股票) |
| |
%
|
| ||||||||||||
QualTek股东
|
| | | | | | | | | | | | | | | | | | | | | ||||
QualTek合并股份总数
|
| | | | | | | | | | | | | | | | | | | | | | | | |
ROCR公共共享
|
| | | | | | | | | | | | | | | | | | | | | | | | |
ROCR创始人和私人股份
|
| | | | | | | | | | | | | | | | | | | | | | | | |
普通股和管理股合计
|
| | | | | | | | | | | | | | | | | | | | | | | | |
管道投资者
|
| | | | | | | | | | | | | | | | | | | | | | | | |
预计2021年7月3日A类普通股
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | |
截至2021年7月3日
|
| |
截至6月30日
2021 |
| |
交易
会计 调整 (假设没有 赎回) |
| | | | | | | |
截至7月3日
2021 |
| |
交易
会计 调整 (假设 最大 赎回) |
| | | | | | | |
截至7月3日
2021 |
| ||||||||||||||||||||||||||||||||||||
| | |
QualTek
历史 |
| |
QualTek
调整 |
| | | | | | | |
QualTek AS
调整后的 |
| |
岩石
历史 |
| | | | | | | |
形式
组合 (假设没有 赎回) |
| | | | | | | |
形式
组合 (假设 最大 赎回) |
| ||||||||||||||||||||||||||||||
资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
现金
|
| | | $ | 37,797 | | | | | $ | — | | | | | | | | | | | $ | 37,797 | | | | | $ | 685 | | | | | $ | 115,006 | | | | |
|
B
|
| | | | $ | 203,815 | | | | | | (115,000) | | | | |
|
J
|
| | | | $ | 88,815 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66,100 | | | | |
|
C
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (1) | | | | |
|
E
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (15,772) | | | | |
|
F
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
扣除备抵后的应收账款
|
| | | | 162,103 | | | | | | — | | | | | | | | | | | | 162,103 | | | | | | — | | | | | | — | | | | | | | | | | | | 162,103 | | | | | | — | | | | | | | | | | | | 162,103 | | |
库存,净额
|
| | | | 5,442 | | | | | | — | | | | | | | | | | | | 5,442 | | | | | | — | | | | | | — | | | | | | | | | | | | 5,442 | | | | | | — | | | | | | | | | | | | 5,442 | | |
预付费用
|
| | | | 6,873 | | | | | | — | | | | | | | | | | | | 6,873 | | | | | | 298 | | | | | | — | | | | | | | | | | | | 7,171 | | | | | | — | | | | | | | | | | | | 7,171 | | |
其他流动资产
|
| | | | 1,404 | | | | | | — | | | | | | | | | | | | 1,404 | | | | | | — | | | | | | — | | | | | | | | | | | | 1,404 | | | | | | — | | | | | | | | | | | | 1,404 | | |
流动资产总额
|
| | | | 213,619 | | | | | | — | | | | | | | | | | | | 213,619 | | | | | | 983 | | | | | | 165,333 | | | | | | | | | | | | 379,935 | | | | | | (115,000) | | | | | | | | | | | | 264,935 | | |
财产和设备,净额
|
| | | | 42,477 | | | | | | — | | | | | | | | | | | | 42,477 | | | | | | — | | | | | | — | | | | | | | | | | | | 42,477 | | | | | | — | | | | | | | | | | | | 42,477 | | |
无形资产净值
|
| | | | 349,962 | | | | | | — | | | | | | | | | | | | 349,962 | | | | | | — | | | | | | — | | | | | | | | | | | | 349,962 | | | | | | — | | | | | | | | | | | | 349,962 | | |
商誉
|
| | | | 66,604 | | | | | | — | | | | | | | | | | | | 66,604 | | | | | | — | | | | | | — | | | | | | | | | | | | 66,604 | | | | | | — | | | | | | | | | | | | 66,604 | | |
其他长期
资产 |
| | | | 1,852 | | | | | | — | | | | | | | | | | | | 1,852 | | | | | | — | | | | | | — | | | | | | | | | | | | 1,852 | | | | | | — | | | | | | | | | | | | 1,852 | | |
持有的有价证券
信任帐户。。 |
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 115,006 | | | | | | (115,006) | | | | |
|
B
|
| | | | | — | | | | | | — | | | | | | | | | | | | — | | |
递延税金资产
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | |
|
K
|
| | | | | — | | | | | | — | | | | | | | | | | | | — | | |
总资产
|
| | | $ | 674,514 | | | | | $ | — | | | | | | | | | | | $ | 674,514 | | | | | $ | 115,989 | | | | | $ | 50,327 | | | | | | | | | | | $ | 840,830 | | | | | $ | (115,000) | | | | | | | | | | | $ | 725,830 | | |
负债和股权
(赤字) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
长期投资的当前部分
债务和资本租赁 义务 |
| | | $ | 100,529 | | | | | $ | (30,568) | | | | |
|
A
|
| | | | $ | 37,148 | | | | | $ | — | | | | | $ | — | | | | | | | | | | | $ | 37,148 | | | | | $ | — | | | | | | | | | | | $ | 37,148 | | |
| | | | | | | | | | | (32,813) | | | | |
|
D
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
应急费用的当前部分
考虑事项 |
| | | | 4,455 | | | | | | — | | | | | | | | | | | | 4,455 | | | | | | — | | | | | | — | | | | | | | | | | | | 4,455 | | | | | | — | | | | | | | | | | | | 4,455 | | |
应付帐款
|
| | | | 57,941 | | | | | | — | | | | | | | | | | | | 57,941 | | | | | | — | | | | | | — | | | | | | | | | | | | 57,941 | | | | | | — | | | | | | | | | | | | 57,941 | | |
应计费用
|
| | | | 48,219 | | | | | | — | | | | | | | | | | | | 48,219 | | | | | | — | | | | | | — | | | | | | | | | | | | 48,219 | | | | | | — | | | | | | | | | | | | 48,219 | | |
应付账款和应计费用
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 87 | | | | | | — | | | | | | | | | | | | 87 | | | | | | — | | | | | | | | | | | | 87 | | |
应计优惠
成本 |
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 1 | | | | | | (1) | | | | |
|
E
|
| | | | | — | | | | | | — | | | | | | | | | | | | — | | |
合同责任
|
| | | | 12,419 | | | | | | — | | | | | | | | | | | | 12,419 | | | | | | — | | | | | | — | | | | | | | | | | | | 12,419 | | | | | | — | | | | | | | | | | | | 12,419 | | |
流动负债总额
|
| | | | 223,563 | | | | | | (63,381) | | | | | | | | | | | | 160,182 | | | | | | 88 | | | | | | (1) | | | | | | | | | | | | 160,269 | | | | | | — | | | | | | | | | | | | 160,269 | | |
资本租赁债务,净额
当前部分的 个 |
| | | | 17,269 | | | | | | — | | | | | | | | | | | | 17,269 | | | | | | — | | | | | | — | | | | | | | | | | | | 17,269 | | | | | | — | | | | | | | | | | | | 17,269 | | |
| | |
截至2021年7月3日
|
| |
截至6月30日
2021 |
| |
交易
会计 调整 (假设没有 赎回) |
| | | | | | | |
截至7月3日
2021 |
| |
交易
会计 调整 (假设 最大 赎回) |
| | | | | | | |
截至7月3日
2021 |
| ||||||||||||||||||||||||||||||||||||
| | |
QualTek
历史 |
| |
QualTek
调整 |
| | | | | | | |
QualTek AS
调整后的 |
| |
岩石
历史 |
| | | | | | | |
形式
组合 (假设没有 赎回) |
| | | | | | | |
形式
组合 (假设 最大 赎回) |
| ||||||||||||||||||||||||||||||
长期债务,扣除当期部分和
递延融资费 |
| | | | 419,349 | | | | | | — | | | | | | | | | | | | 419,349 | | | | | | | | | | | | — | | | | | | | | | | | | 419,349 | | | | | | — | | | | | | | | | | | | 419,349 | | |
或有对价,扣除当期部分
|
| | | | 12,314 | | | | | | — | | | | | | | | | | | | 12,314 | | | | | | | | | | | | — | | | | | | | | | | | | 12,314 | | | | | | — | | | | | | | | | | | | 12,314 | | |
分发
应付 |
| | | | 11,409 | | | | | | — | | | | | | | | | | | | 11,409 | | | | | | — | | | | | | — | | | | | | | | | | | | 11,409 | | | | | | — | | | | | | | | | | | | 11,409 | | |
保修责任
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 315 | | | | | | — | | | | | | | | | | | | 315 | | | | | | — | | | | | | | | | | | | 315 | | |
根据应收税金协议应付关联方
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | |
|
L
|
| | | | | — | | | | | | — | | | | | | | | | | | | — | | |
总负债
|
| | | | 683,904 | | | | | | (63,381) | | | | | | | | | | | | 620,523 | | | | | | 403 | | | | | | (1) | | | | | | | | | | | | 620,925 | | | | | | — | | | | | | | | | | | | 620,925 | | |
承诺 | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
临时股权: | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
可能赎回的普通股
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 110,586 | | | | | | (110,586) | | | | |
|
G
|
| | | | | — | | | | | | — | | | | | | | | | | | | — | | |
股权: | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
B级首选单位
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
甲级单位
|
| | | | 242,595 | | | | | | 30,568 | | | | |
|
A
|
| | | | | 273,163 | | | | | | — | | | | | | (242,595) | | | | |
|
H
|
| | | | | 30,568 | | | | | | — | | | | | | | | | | | | 30,568 | | |
| | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
累计其他综合收益
|
| | | | 705 | | | | | | — | | | | | | | | | | | | 705 | | | | | | — | | | | | | — | | | | | | | | | | | | 705 | | | | | | — | | | | | | | | | | | | 705 | | |
A类普通股
|
| | | | — | | | | | | 1 | | | | |
|
D
|
| | | | | 1 | | | | | | 0 | | | | | | 1 | | | | |
|
C
|
| | | | | 6 | | | | | | (1) | | | | |
|
J
|
| | | | | 5 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1 | | | | |
|
G
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3 | | | | |
|
H
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
额外实收-
大写 |
| | | | — | | | | | | 44,399 | | | | |
|
D
|
| | | | | 32,812 | | | | | | 5,615 | | | | | | 66,099 | | | | |
|
C
|
| | | | | 449,754 | | | | | | (114,999) | | | | |
|
J
|
| | | | | 334,755 | | |
| | | | | | | | | | | (11,587) | | | | |
|
D
|
| | | | | | | | | | | | | | | | | (7,334) | | | | |
|
F
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110,585 | | | | |
|
G
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 242,592 | | | | |
|
H
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (615) | | | | |
|
I
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | |
|
K
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
累计亏损
|
| | | | (252,690) | | | | | | — | | | | | | | | | | | | (252,690) | | | | | | (615) | | | | | | (8,438) | | | | |
|
F
|
| | | | | (261,128) | | | | | | — | | | | | | | | | | | | (261,128) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 615 | | | | |
|
I
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
非控股权益
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
M
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
总股本(赤字)
|
| | | | (9,390) | | | | | | 63,381 | | | | | | | | | | | | 53,991 | | | | | | 115,586 | | | | | | 50,328 | | | | | | | | | | | | 219,905 | | | | | | (115,000) | | | | | | | | | | | | 104,905 | | |
负债和权益合计(赤字)
|
| | | $ | 674,514 | | | | | $ | — | | | | | | | | | | | $ | 674,514 | | | | | $ | 115,989 | | | | | $ | 50,327 | | | | | | | | | | | $ | 840,830 | | | | | $ | (115,000) | | | | | | | | | | | $ | 725,830 | | |
|
| | |
截至的六个月
2021年7月3日 |
| |
这六个
个月截止 2021年6月30日 |
| |
交易
会计 调整 (假设没有 赎回) |
| | | | | | | |
这六个
个月截止 2021年7月3日 |
| |
交易
会计 调整 (假设 最大 赎回) |
| | | | |
这六个
个月截止 2021年7月3日 |
| ||||||||||||||||||||||||||||||||||||
| | |
QualTek
历史 |
| |
QualTek
调整 |
| | | | | | | |
QualTek AS
调整后的 |
| |
岩石
历史 |
| | | | | | | |
形式
组合 (假设没有 赎回) |
| | | | |
形式
组合 (假设 最大 赎回) |
| ||||||||||||||||||||||||||||||
收入
|
| | | $ | 255,118 | | | | | $ | — | | | | | | | | | | | $ | 255,118 | | | | | $ | | | | | $ | | | | | | | | | | | $ | 255,118 | | | | | $ | — | | | | | | | | $ | 255,118 | | | ||
成本和费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收入成本
|
| | | | 222,668 | | | | | | — | | | | | | | | | | | | 222,668 | | | | | | — | | | | | | — | | | | | | | | | | | | 222,668 | | | | | | — | | | | | | | | | 222,668 | | |
一般和行政
|
| | | | 24,065 | | | | | | — | | | | | | | | | | | | 24,065 | | | | | | — | | | | | | 395 | | | | |
|
EE
|
| | | | | 24,460 | | | | | | | | | | | | | | | 24,460 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
交易费用
|
| | | | 1,452 | | | | | | — | | | | | | | | | | | | 1,452 | | | | | | — | | | | | $ | (805) | | | | |
|
bb
|
| | | | $ | 647 | | | | | | — | | | | | | | | $ | 647 | | |
或有对价公允价值变动
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
长期资产减值
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
商誉减值
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
折旧和摊销。
|
| | | | 26,622 | | | | | | — | | | | | | | | | | | | 26,622 | | | | | | — | | | | | | — | | | | | | | | | | | | 26,622 | | | | | | — | | | | | | | | | 26,622 | | |
运营和组建成本
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 395 | | | | | | (395) | | | | |
|
EE
|
| | | |
|
—
|
| | | | | — | | | | | | | | | — | | |
总成本和费用
|
| | | | 274,807 | | | | | | — | | | | | | | | | | | | 274,807 | | | | | | 395 | | | | | $ | (805) | | | | | | | | | | | $ | 274,397 | | | | | | — | | | | | | | | $ | 274,397 | | |
损失
操作 |
| | | | (19,689) | | | | | | — | | | | | | | | | | | | (19,689) | | | | | | (395) | | | | | $ | 805 | | | | | | | | | | | $ | (19,279) | | | | | | — | | | | | | | | $ | (19,279) | | |
其他收入(费用):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
出售/处置收益
财产的 和 设备 |
| | | | 304 | | | | | | — | | | | | | | | | | | | 304 | | | | | | — | | | | | | — | | | | | | | | | | | | 304 | | | | | | — | | | | | | | | | 304 | | |
利息支出
|
| | | | (21,215) | | | | | | 978 | | | | |
|
AA
|
| | | | | (20,237) | | | | | | — | | | | | | — | | | | | | | | | | | | (20,237) | | | | | | — | | | | | | | | | (20,237) | | |
灭火损失
可转换票据 |
| | | | (2,436) | | | | | | — | | | | | | | | | | | | (2,436) | | | | |
|
—
|
| | | |
|
—
|
| | | | | | | | | | | (2,436) | | | | | | — | | | | | | | | | (2,436) | | |
权证公允价值变动
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | (223) | | | | | | — | | | | | | | | | | | | (223) | | | | | | — | | | | | | | | | (223) | | |
信托账户中持有的有价证券赚取的利息
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 6 | | | | | | (6) | | | | |
|
抄送
|
| | | | | — | | | | | | — | | | | | | | | | — | | |
其他收入(费用)合计
|
| | | | (23,347) | | | | | | 978 | | | | | | | | | | | | (22,369) | | | | | | (217) | | | | | | (6) | | | | | | | | | | | | (22,592) | | | | | | — | | | | | | | | | (22,592). | | |
所得税
调配 |
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | — | | | | |
|
DD
|
| | | | | | | | | | | | | | | | | | | | | | |
| | |
截至的六个月
2021年7月3日 |
| |
这六个
个月截止 2021年6月30日 |
| |
交易
会计 调整 (假设没有 赎回) |
| | | | | | | |
这六个
个月截止 2021年7月3日 |
| |
交易
会计 调整 (假设 最大 赎回) |
| | | | | | | |
这六个
个月截止 2021年7月3日 |
| |||||||||||||||||||||||||||||||||
| | |
QualTek
历史 |
| |
QualTek
调整 |
| | | | |
QualTek AS
调整后的 |
| |
岩石
历史 |
| | | | | | | |
形式
组合 (假设没有 赎回) |
| | | | | | | |
形式
组合 (假设 最大 赎回) |
| ||||||||||||||||||||||||||||||
净亏损
|
| | | | (43,036) | | | | | | 978 | | | | | | | | | (42,058) | | | | | | (612) | | | | | $ | 799 | | | | | | | | | | | $ | (41,871) | | | | | | — | | | | | | | | | | | $ | (41,871) | | |
其他综合性
收入: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
外币折算调整
|
| | | | 309 | | | | | | — | | | | | | | | | 309 | | | | | | — | | | | | | — | | | | | | | | | | | | 309 | | | | | | — | | | | | | | | | | | | 309 | | |
综合
亏损 |
| | | $ | (42,727) | | | | | $ | 978 | | | | | | | | $ | (41,749) | | | | | $ | (612) | | | | | $ | 799 | | | | | | | | | | | $ | (41,562) | | | | | $ | — | | | | | | | | | | | $ | (41,562) | | |
可归因于非控股权益的净亏损
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
—
|
| | | | | FF | | | | | | — | | | | | | — | | | | | | FF | | | | | | — | | |
可归因于控股的净收益(亏损)
利息 |
| | | $ | (42,727) | | | | | | | | | | | | | | $ | (41,749) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (41,562) | | |
每个
的收益
共享: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
单位收益: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
每股基本收益和摊薄收益
单元 |
| | | $ | (20.78) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
未偿还的基本和稀释加权平均公用事业单位
|
| | | | 2,149,441 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基本稀释
加权平均 股流通股, 普通股 受制于 赎回 |
| | | | — | | | | | | | | | | | | | | | | | | | | | 11,117,625 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基本和稀释净值
每股收益, 普通股 受制于 赎回 |
| | | | — | | | | | | | | | | | | | | | | | | | | $ | 0.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基本稀释
加权平均 股流通股, 不可赎回 普通股 |
| | | | — | | | | | | | | | | | | | | | | | | | | | 3,253,309 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基本和稀释净值
每股亏损, 不可赎回 普通股 |
| | | | — | | | | | | | | | | | | | | | | | | | | $ | (0.19) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
截至2020年12月31日的年度
|
| |
交易
会计 调整 (假设没有 赎回) |
| | | | | | | |
用于
年终 12月31日 2020 |
| |
交易
会计 调整 (假设 最大 赎回) |
| |
用于
年终 12月31日 2020 |
| |||||||||||||||||||||||||||||||||||||||
| | |
QualTek
历史 |
| |
QualTek
调整 |
| | | | | | | |
QualTek
调整后的 |
| |
岩石
历史 |
| | | | | | | |
形式
组合 (假设没有 赎回) |
| |
形式
组合 (假设 最大 赎回) |
| ||||||||||||||||||||||||||||||
收入
|
| | | $ | 674,005 | | | | | $ | — | | | | | | | | | | | $ | 674,005 | | | | | $ | — | | | | | $ | — | | | | | | | | | | | $ | 674,005 | | | | | $ | — | | | | | $ | 674,005 | | |
成本和费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收入成本
|
| | | | 615,914 | | | | | | — | | | | | | | | | | | | 615,914 | | | | | | — | | | | | | — | | | | | | | | | | | | 615,914 | | | | | | — | | | | | | 615,914 | | |
一般和行政
|
| | | | 47,853 | | | | | | — | | | | | | | | | | | | 47,853 | | | | | | — | | | | | | 1 | | | | |
|
EE
|
| | | | | 47,854 | | | | | | — | | | | | | 47,854 | | |
交易费用
|
| | | | 988 | | | | | | — | | | | | | | | | | | | 988 | | | | | | — | | | | | | 9,243 | | | | |
|
bb
|
| | | | | 10,231 | | | | | | — | | | | | | 10,231 | | |
或有对价公允价值变动
|
| | | | (7,081) | | | | | | — | | | | | | | | | | | | (7,081) | | | | | | — | | | | | | — | | | | | | | | | | | | (7,081) | | | | | | — | | | | | | (7,081) | | |
长寿减损
资产 |
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | |
商誉减值
|
| | | | 28,802 | | | | | | — | | | | | | | | | | | | 28,802 | | | | | | — | | | | | | — | | | | | | | | | | | | 28,802 | | | | | | — | | | | | | 28,802 | | |
折旧摊销
|
| | | | 48,497 | | | | | | — | | | | | | | | | | | | 48,497 | | | | | | — | | | | | | — | | | | | | | | | | | | 48,497 | | | | | | — | | | | | | 48,497 | | |
运营和组建成本
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 1 | | | | | | (1) | | | | |
|
EE
|
| | | |
|
—
|
| | | | | — | | | | | | — | | |
总成本和费用
|
| | | | 734,973 | | | | | | — | | | | | | | | | | | | 734,973 | | | | | | 1 | | | | | | 9,243 | | | | | | | | | | | | 744,217 | | | | | | — | | | | | | 744,217 | | |
运营损失
|
| | | | (60,968) | | | | | | — | | | | | | | | | | | | (60,968) | | | | | | (1) | | | | | | (9,243) | | | | | | | | | | | | (70,212) | | | | | | — | | | | | | (70,212) | | |
其他收入(费用): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
出售/处置财产和设备的收益
|
| | | | 729 | | | | | | — | | | | | | | | | | | | 729 | | | | | | — | | | | | | — | | | | | | | | | | | | 729 | | | | | | — | | | | | | 729 | | |
利息支出
|
| | | | (37,848) | | | | | | — | | | | | | | | | | | | (37,848) | | | | | | — | | | | | | — | | | | | | | | | | | | (37,848) | | | | | | — | | | | | | (37,848) | | |
债务清偿损失
|
| | | | — | | | | | | (4,054) | | | | |
|
GG
|
| | | | | (4,054) | | | | | | — | | | | | | — | | | | | | | | | | | | (4,054) | | | | | | — | | | | | | (4,054) | | |
公允价值变动
认股权证 |
| | | | | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | |
信托持有的有价证券赚取的利息
帐户 |
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | — | | |
其他收入(费用)合计
|
| | | | (37,119) | | | | | | (4,054) | | | | | | | | | | | | (41,173) | | | | | | — | | | | | | — | | | | | | | | | | | | (41,173) | | | | | | — | | | | | | (41,173) | | |
所得税拨备
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | |
|
DD
|
| | | |
|
—
|
| | | | | — | | | | | | — | | |
净亏损
|
| | | | (98,087) | | | | | | (4,054) | | | | | | | | | | | | (102,141) | | | | | | (1) | | | | | | (9,243) | | | | | | | | | | | | (111,385) | | | | | | — | | | | | | (111,385) | | |
其他综合收益: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
外币换算调整。
|
| | | | 239 | | | | | | — | | | | | | | | | | | | 239 | | | | | | — | | | | | | — | | | | | | | | | | | | 239 | | | | | | — | | | | | | 239 | | |
全面亏损
|
| | | $ | (97,848) | | | | | $ | (4,054) | | | | | | | | | | | $ | (101,902) | | | | | $ | (1) | | | | | $ | (9,243) | | | | | | | | | | | $ | (111.146) | | | | | $ | — | | | | | $ | (111,146) | | |
可归因于非控股权益的净亏损
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
—
|
| | | | | FF | | | | | | — | | | | | | FF | | | | | | — | | |
可归因于控股权益的净收益(亏损)
|
| | | $ | (97,848) | | | | | $ | — | | | | | | | | | | | $ | (101,902) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (111,146) | | |
每股收益: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
单位基本收益和摊薄收益
|
| | | | (50.54) | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基本和稀释加权平均
未结清的公用事业单位 |
| | | | 2,005,824 | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
加权平均已发行普通股基本和
稀释 |
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 2,500,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股基本和摊薄净亏损
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
这六个月
截至2021年7月3日 |
| |
截至的年度
2020年12月31日 |
|
所得税前预计亏损:
|
| | | | | | |
假设没有赎回
|
| | | | | | |
假设最大赎回
|
| | | ||||
可归因于非控股权益的预计亏损:
|
| | | | | | |
假设没有赎回([•]%)
|
| | | | | | |
假设最大赎回([•]%)
|
| | | | | | |
| | |
截至的六个月
2021年7月3日 |
| |
截至的年度
2020年12月31日 |
| ||||||||||||||||||
(单位为千,每股数据除外)
|
| |
假设没有
赎回 |
| |
假设
最大 赎回 |
| |
假设没有
赎回 |
| |
假设
最大 赎回 |
| ||||||||||||
预计净亏损
|
| | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | |
普通股加权平均流通股
库存 |
| | | | | | | | | | | | | | | | | | | | | | | | |
每股净亏损(普通股股东的基本亏损和摊薄亏损)
|
| | | $ | | | | | | $ | | | | | | $ | | | | | |
$
|
|
| |
(单位和每股数据除外,以千为单位)
|
| |
QualTek
(历史)(3) |
| |
岩石
(历史) |
| |
组合形式
|
| |||||||||||||||
|
假设
无赎回 |
| |
假设
最大 赎回 |
| ||||||||||||||||||||
截至2021年7月3日及截至2021年7月3日的6个月 | | | | | | | | | | | | | | | | | | | | | | | | | |
每股账面价值(1)
|
| | | | 不适用 | | | | | $ | | | | | $ | | | | | $ | | | |||
普通股加权平均流通股 - 基本和稀释
|
| | | | 不适用 | | | | | | | | | | | | | | | | | | | | |
普通股 - 基本和稀释后每股净亏损
|
| | | | 不适用 | | | | | $ | | | | | $ | | | | | $ | | | |||
截至2020年12月31日的年度 | | | | | | | | | | | | | | | | | | | | | | | | | |
每股账面价值(1)
|
| | | | 不适用 | | | | | $ | | | | | | 不适用(2)) | | | | | | 不适用(2)) | | | |
普通股加权平均流通股 - 基本和稀释
|
| | | | 不适用 | | | | | | | | | | | | | | | | | | | | |
普通股 - 基本和稀释后每股净亏损
|
| | | | 不适用 | | | | | $ | | | | | $ | | | | | $ | | | |
(百万,不包括百分比和杠杆率)
|
| |
2019A财年
|
| |
FY2020A(1)
|
| |
FY2021E
|
| |
FY2022E
|
| |
FY2023E
|
| |||||||||||||||
损益表数据: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收入: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
电信
|
| | | $ | 590 | | | | | $ | 605 | | | | | $ | 650 | | | | | $ | 791 | | | | | $ | 932 | | |
%的增长率
|
| | | | | | | | | | 3% | | | | | | 7% | | | | | | 22% | | | | | | 18% | | |
总收入百分比
|
| | | | 95% | | | | | | 90% | | | | | | 80% | | | | | | 81% | | | | | | 82% | | |
可再生能源和回收物流
|
| | | $ | 31 | | | | | $ | 69 | | | | | $ | 167 | | | | | $ | 184 | | | | | $ | 202 | | |
%的增长率
|
| | | | | | | | | | 123% | | | | | | 143% | | | | | | 10% | | | | | | 10% | | |
总收入百分比
|
| | | | 5% | | | | | | 10% | | | | | | 20% | | | | | | 19% | | | | | | 18% | | |
总收入
|
| | | $ | 621 | | | | | $ | 674 | | | | | $ | 818 | | | | | $ | 975 | | | | | $ | 1,135 | | |
%的增长率
|
| | | | | | | | | | 9% | | | | | | 21% | | | | | | 19% | | | | | | 16% | | |
EBITDA: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
电信
|
| | | $ | 38 | | | | | $ | 48 | | | | | $ | 67 | | | | | $ | 81 | | | | | $ | 97 | | |
%的增长率
|
| | | | | | | | | | 28% | | | | | | 39% | | | | | | 21% | | | | | | 19% | | |
%利润率
|
| | | | 6% | | | | | | 8% | | | | | | 10% | | | | | | 10% | | | | | | 10% | | |
可再生能源和回收物流
|
| | | $ | 11 | | | | | $ | 29 | | | | | $ | 59 | | | | | $ | 65 | | | | | $ | 71 | | |
%的增长率
|
| | | | | | | | | | 153% | | | | | | 104% | | | | | | 10% | | | | | | 10% | | |
%利润率
|
| | | | 37% | | | | | | 42% | | | | | | 35% | | | | | | 35% | | | | | | 35% | | |
公司SG&A
|
| | | | (16) | | | | | | (16) | | | | | | (21) | | | | | | (26) | | | | | | (32) | | |
EBITDA合计
|
| | | $ | 33 | | | | | $ | 61 | | | | | $ | 106 | | | | | $ | 120 | | | | | $ | 136 | | |
(百万,不包括百分比和杠杆率)
|
| |
2019A财年
|
| |
FY2020A(1)
|
| |
FY2021E
|
| |
FY2022E
|
| |
FY2023E
|
| |||||||||||||||
%的增长率
|
| | | | | | | | | | 84% | | | | | | 72% | | | | | | 14% | | | | | | 13% | | |
%利润率
|
| | | | 5% | | | | | | 9% | | | | | | 13% | | | | | | 12% | | | | | | 12% | | |
资产负债表和现金流数据: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
报告EBITDA
|
| | | $ | 33 | | | | | $ | 11 | | | | | $ | 106 | | | | | $ | 120 | | | | | $ | 136 | | |
现金资本支出
|
| | | | (8) | | | | | | (10) | | | | | | (14) | | | | | | (18) | | | | | | (23) | | |
现金利息支出
|
| | | | (30) | | | | | | (35) | | | | | | (25) | | | | | | (11) | | | | | | (9) | | |
现金税(2)
|
| | | | (1) | | | | | | (1) | | | | | | (14) | | | | | | (19) | | | | | | (22) | | |
净营运资金变动
|
| | | | (1) | | | | | | 41 | | | | | | 1 | | | | | | (31) | | | | | | (32) | | |
溢价(3) | | | | | (13) | | | | | | (6) | | | | | | — | | | | | | (10) | | | | | | (5) | | |
杠杆自由现金流
|
| | | $ | (20) | | | | | $ | (0) | | | | | $ | 54 | | | | | $ | 31 | | | | | $ | 45 | | |
%利润率
|
| | | | * | | | | | | * | | | | | | 51% | | | | | | 26% | | | | | | 33% | | |
备注:未加杠杆的自由现金流
|
| | | $ | 11 | | | | | $ | 35 | | | | | $ | 79 | | | | | $ | 42 | | | | | $ | 54 | | |
%利润率
|
| | | | 32% | | | | | | * | | | | | | 75% | | | | | | 35% | | | | | | 40% | | |
截至期末的现金
|
| | | $ | 0.3 | | | | | $ | 0.1 | | | | | $ | 38 | | | | | $ | 34 | | | | | $ | 33 | | |
截至期末的债务
|
| | | $ | 431 | | | | | $ | 463 | | | | | $ | 240 | | | | | $ | 207 | | | | | $ | 160 | | |
净债务
|
| | | $ | 431 | | | | | $ | 463 | | | | | $ | 202 | | | | | $ | 173 | | | | | $ | 126 | | |
净杠杆率(4)
|
| | | | 5.0x | | | | | | 5.7x | | | | | | 1.9x | | | | | | 1.4x | | | | | | 0.9x | | |
|
假设没有赎回
|
| |
假设最大赎回
|
| |||||||||||||||
|
(股票)
|
| |
费用占IPO的百分比
收益(扣除 赎回) |
| |
(股票)
|
| |
费用占IPO的百分比
收益(扣除 赎回) |
| |||||||||
|
11,500,000
|
| | | | 3.50% | | | | | | 0 | | | | | | 100% | | |
| | |
当前章程
|
| |
的建议证书
注册成立 |
| |
建议更改的原因
|
|
名称
|
| | “Roth CH Acquisition III Co.” | | | “QualTek Services Inc.” | | | 名称更改将反映业务合并完成后ROCR的业务身份。 | |
专门针对特殊目的收购公司的规定
|
| | 本章程规定了在完成初始业务合并之前,其作为一家特殊目的收购公司的运营相关的各种规定。 | | | 拟议的公司注册证书不包括这些特殊目的收购公司条款,因为在业务合并完成后,ROCR将不是特殊目的收购 | | | ROCR章程中有关ROCR在业务合并完成前作为特殊目的收购公司运营的规定将不适用于ROCR在业务合并后的运营 | |
| | |
当前章程
|
| |
的建议证书
注册成立 |
| |
建议更改的原因
|
|
| | | | | | 公司。此外,要求罗氏首次公开发售所得款项须存入信托账户直至业务合并或清盘前,以及罗氏完成建议业务合并的条款将不适用于罗氏完成业务合并后。 | | | (如企业合并未在一定期限内完成的解散清算义务)。 | |
| | |
当前章程
|
| |
的建议证书
注册成立 |
| |
建议更改的原因
|
|
普通股
|
| | ROCR拥有50,000,000股授权普通股。 | | | ROCR将拥有[•]授权[•]A类普通股,每股票面价值0.0001美元;及(C)[•]B类普通股,每股票面价值0.0001美元 | | | 董事会认为,为使ROCR有足够的股份向持有者发行,增加法定股本的数量是可取的[•]并向[•]为了完成业务合并并获得额外的授权股份,用于为其业务融资、收购其他业务、组建战略合作伙伴关系和联盟以及股票分红和股票拆分。 | |
| | |
当前章程
|
| |
的建议证书
注册成立 |
| |
建议更改的原因
|
|
优先股
|
| | ROCR没有授权优先股。 | | | ROCR将拥有[•]授权优先股,每股票面价值0.0001美元,可由ROCR董事会通过决议发行。 | | | 董事会认为,向上市公司授权一类“空白支票”优先股所提供的灵活性包括,当投资者寻求 时能够快速进入资本市场 | |
| | |
当前章程
|
| |
的建议证书
注册成立 |
| |
建议更改的原因
|
|
| | | | | | | | | 派息工具,如直接或可转换优先股,还可用于不受欢迎的收购交易,如下所述。 | |
| | |
当前章程
|
| |
的建议证书
注册成立 |
| |
建议更改的原因
|
|
股东召开特别会议的能力
|
| | ROCR目前的章程对召开股东特别会议的能力没有限制。 | | | ROCR建议的公司注册证书将规定,股东特别会议只能在任何时候由董事会主席或过半数董事召开。 | | | 董事会认为,取消ROCR股东召开特别会议的能力是一项审慎的公司治理措施,以降低ROCR股东可能采取董事会认为不可取的公司行动的可能性,包括寻求在没有当时的现任董事会支持的情况下实施ROCR控制权的机会主义变更。 | |
| | |
当前章程
|
| |
的建议证书
注册成立 |
| |
建议更改的原因
|
|
分类板
|
| | 董事会董事每年选举产生,任期一年。 | | | 拟议的公司注册证书规定,董事会将由三个级别的董事组成,每年只选举一个级别的董事,每一级别的任期为三年。 | | | 对分类董事会的修订对于RORR来说是可取的,以提高董事会组成的连续性和稳定性,避免代价高昂的收购战,降低ROCR对敌意控制权变更的脆弱性,并增强董事会在任何主动收购RORR的情况下实现股东价值最大化的能力。 | |
| | |
当前章程
|
| |
的建议证书
注册成立 |
| |
建议更改的原因
|
|
删除控制器
|
| | ROCR目前的章程规定,任何或所有董事可在任何时候被免职,但前提是必须获得ROCR当时已发行股本60%的持有者的赞成票,该持股人有权在董事选举中普遍投票,并作为一个类别一起投票。(br}ROCR目前的章程规定,任何或所有董事可随时被免职,但必须获得ROCR当时已发行股本60%的持有人的赞成票,并有权在董事选举中普遍投票)。 | | | 根据拟议的公司注册证书,ROCR的董事只有在有理由且只有在所有当时有权在董事选举中投票的流通股的多数投票权的持有人投赞成票的情况下才能被免职,作为一个类别一起投票。 | | | 董事会认为,允许股东仅在有理由的情况下罢免董事是一项审慎的公司治理措施,以降低相对较少的股东可能寻求在没有当时的现任董事会支持的情况下突然实施机会主义的董事会控制权变更的可能性。这些变化将增强董事会组成的连续性和稳定性,避免代价高昂的收购战,降低ROCR对控制权敌意变更的脆弱性,并增强董事会在收购ROCR的任何主动要约中实现股东价值最大化的能力。 | |
| | |
当前章程
|
| |
的建议证书
注册成立 |
| |
建议更改的原因
|
|
免除某些股东的某些竞争和公司机会义务
|
| | | | | 根据建议的公司注册证书,卖方(定义见投资者权利协议)、发起人(定义见投资者权利协议)、董事会成员(非雇员董事)或其任何联属公司或关联实体(各自定义见建议的公司注册证书)(统称为“已确认人士”)均无责任直接或间接(1)从事或拥有任何类型的其他商业企业的权益,以及(1)不参与或拥有任何其他类型的商业企业的权益。(2)根据建议的公司注册证书,卖方(定义见投资者权利协议)、发起人(定义见投资者权利协议)、董事会成员(“非雇员董事”)或其任何联属公司或附属实体(各自的定义见建议的公司注册证书)均无责任直接或间接(1)从事或拥有任何类型的商业企业的权益。包括从事罗氏或其任何附属公司目前从事或拟从事的相同或类似业务活动或行业的人士,或(2)与罗氏或其任何附属公司本身或与任何其他人士合伙经营,或作为任何其他人士的雇员、高级人员、董事或股东而与其竞争的人士,并规定任何被指认的人士均不会纯粹因为该被指认的人士从事任何此等活动而违反任何受信责任,对罗氏或其股东或罗氏的任何附属公司负上法律责任。(2)与罗氏或其任何附属公司进行竞争的人士,或作为任何其他人士的雇员、高级管理人员、董事或股东而与罗氏或其任何附属公司竞争的人士,均不会纯粹因为该等人士从事任何此类活动而违反任何受信责任。 | | | 董事会认为,修订公司机会原则的现有豁免,使该豁免仅限于已确定的人士,反映了ROCR公司治理的可取和适当的变化,因为它将不再是一家特殊目的收购公司,因此,对反映ROCR在业务合并后发生变化的情况的预先放弃商机的合理限制符合ROCR及其股东的最佳利益。 | |
| | |
当前章程
|
| |
的建议证书
注册成立 |
| |
建议更改的原因
|
|
| | | | | | 除向任何非雇员董事提供的任何公司机会外,若该等机会仅明确及明确地以其董事或高级职员的身份提供予该等人士,则该等机会为董事会依法准许承担的机会,否则该等机会将是罗氏寻求的合理机会。 | | | | |
名称
|
| |
年龄
|
| |
职位
|
|
安德鲁·温伯格 | | |
47
|
| |
董事长
|
|
克里斯托弗·S·海西 | | |
56
|
| |
首席执行官兼董事
|
|
马修·阿拉德 | | |
49
|
| |
导演
|
|
Sam Chawla | | |
46
|
| |
导演
|
|
劳尔德朱 | | |
74
|
| |
导演
|
|
罗杰·布洛克 | | |
48
|
| |
导演
|
|
名称
|
| |
年龄
|
| |
职位
|
|
拜伦·罗斯 | | |
58
|
| |
联席首席执行官兼董事会主席
|
|
戈登·罗斯 | | |
67
|
| | 首席财务官 | |
里克·哈特菲尔 | | |
57
|
| | 联席总裁 | |
约翰·利普曼 | | |
44
|
| | 联席首席执行官兼董事 | |
Aaron Gurewitz | | |
52
|
| | 联席总裁 | |
莫莉·蒙哥马利 | | |
54
|
| | 导演 | |
丹尼尔·M·弗里德伯格 | | |
59
|
| | 导演 | |
亚当·罗斯坦 | | |
49
|
| | 导演 | |
詹姆斯·戈尔德 | | |
57
|
| | 导演 | |
Sam Chawla | | |
46
|
| | 导演 | |
| | |
六个月结束
2021年6月30日 |
| |
六个月结束
2020年6月30日 |
| ||||||
| | |
(未审核)
|
| |
(未审核)
|
| ||||||
一般和行政费用
|
| | | $ | 395,301 | | | | | $ | 85 | | |
运营损失
|
| | | | (395,301) | | | | | | (85) | | |
净亏损
|
| | | $ | (612,708) | | | | | $ | (85) | | |
加权平均流通股 - 基本和稀释
|
| | | | 3,253,309 | | | | | | 2,500,000 | | |
普通股每股基本和摊薄净亏损
|
| | | $ | (0.19) | | | | | $ | (0.00) | | |
资产负债表数据:
|
| |
2021年6月30日
(未审核) |
| |
2020年12月31日
(审核) |
| ||||||
现金
|
| | | $ | 685,402 | | | | | $ | 195,758 | | |
预付费用
|
| | | $ | 297,961 | | | | | $ | 1,500 | | |
信托账户持有的有价证券
|
| | | $ | 115,005,972 | | | | | | — | | |
延期发售成本
|
| | | | — | | | | | $ | 31,542 | | |
总资产
|
| | | $ | 115,989,335 | | | | | $ | 228,800 | | |
总负债
|
| | | $ | 403,255 | | | | | $ | 206,000 | | |
股东权益合计
|
| | | $ | 5,000,011 | | | | | $ | 22,800 | | |
名称
|
| |
年龄
|
| |
职位
|
|
克里斯托弗·S·海西 | | |
56
|
| | BCP QualTek HoldCo,LLC首席执行官兼董事会成员 | |
凯文·多兰 | | |
62
|
| | QualTek Wireless LLC首席执行官兼总裁 | |
伊丽莎白·唐尼 | | |
51
|
| | 首席行政官(QualTek LLC) | |
迈克尔·B·威廉姆斯 | | |
44
|
| | 首席商务官(QualTek LLC) | |
亚当·斯皮特勒 | | |
41
|
| | 首席财务官(QualTek LLC) | |
马修·阿拉德 | | |
49
|
| | 董事会成员 | |
安德鲁·温伯格 | | |
47
|
| | 董事会成员 | |
劳尔德朱 | | |
74
|
| | 董事会成员 | |
名称
|
| |
主要岗位
|
|
克里斯托弗·S·海西 | | | QualTek LLC首席执行官 | |
伊丽莎白·唐尼 | | | QualTek LLC首席行政官 | |
凯文·多兰 | | |
QualTek Wireless LLC首席执行官
|
|
姓名和主要职务(A)
|
| |
年
|
| |
工资
($)(2)(3) |
| |
合计
($)(4) |
| |||||||||
QualTek LLC首席执行官Christopher S.Hisey(1)
|
| | | | 2020 | | | | | $ | 501,154 | | | | | $ | 501,154 | | |
QualTek LLC首席行政官Elizabeth Downey
|
| | | | 2020 | | | | | $ | 375,433 | | | | | $ | 375,433 | | |
QualTek Wireless LLC首席执行官Kevin Doran
|
| | | | 2020 | | | | | $ | 450,520 | | | | | $ | 450,520 | | |
| | | | | |
选项奖(1)
|
| |||||||||||||||||||||
| | |
授予日期
|
| |
数量
证券 底层 未锻炼 选项(#) 可锻炼 |
| |
数量
证券 底层 未锻炼 选项(#) 不可行使 |
| |
选项
练习 价格 ($)(2) |
| |
选项
过期 日期(2) |
| ||||||||||||
克里斯托弗·S·海西
|
| |
2019年4月15日
|
| | | | 12,305 | | | | | | 18,457(3) | | | | | | — | | | | | | — | | |
| | |
2019年4月15日
|
| | | | 13,672 | | | | | | 20,508(4) | | | | | | — | | | | | | — | | |
| | |
2019年4月15日
|
| | | | 15,280 | | | | | | 22,921(5) | | | | | | — | | | | | | — | | |
伊丽莎白·唐尼
|
| |
2019年4月15日
|
| | | | 2,256 | | | | | | 3,384(3) | | | | | | — | | | | | | — | | |
| | |
2019年4月15日
|
| | | | 2,506 | | | | | | 3,760(4) | | | | | | — | | | | | | — | | |
| | |
2019年4月15日
|
| | | | 2,801 | | | | | | 4,202(5) | | | | | | — | | | | | | — | | |
凯文·多兰
|
| |
2019年4月15日
|
| | | | 2,871 | | | | | | 4,307(3) | | | | | | — | | | | | | — | | |
| | |
2019年4月15日
|
| | | | 3,190 | | | | | | 4,785(4) | | | | | | — | | | | | | — | | |
| | |
2019年4月15日
|
| | | | 3,566 | | | | | | 5,348(5) | | | | | | — | | | | | | — | | |
| | |
截至12月31日的6个月
|
| |
截至的年度
|
| ||||||||||||||||||
(除单位和单位数据外以千为单位)
|
| |
2021年7月3日
|
| |
2020年7月4日
|
| |
2020
|
| |
2019
|
| ||||||||||||
营业报表和全面亏损数据
|
| | | | | ||||||||||||||||||||
收入
|
| | | $ | 255,118 | | | | | $ | 347,448 | | | | | $ | 674,005 | | | | | $ | 620,829 | | |
成本和费用 | | | | | | | | | | | | | | | | | | | | | | | | | |
收入成本
|
| | | | 222,668 | | | | | | 316,734 | | | | | | 615,914 | | | | | | 545,208 | | |
一般和行政
|
| | | | 24,065 | | | | | | 23,004 | | | | | | 47,853 | | | | | | 43,606 | | |
交易费用
|
| | | | 1,452 | | | | | | 170 | | | | | | 988 | | | | | | 4,257 | | |
或有对价公允价值变动
|
| | | | — | | | | | | — | | | | | | (7,081) | | | | | | 5,883 | | |
长期资产减值
|
| | | | — | | | | | | — | | | | | | — | | | | | | 840 | | |
商誉减值
|
| | | | — | | | | | | — | | | | | | 28,802 | | | | | | 13,251 | | |
折旧和摊销
|
| | | | 26,622 | | | | | | 24,037 | | | | | | 48,497 | | | | | | 42,115 | | |
总成本和费用
|
| | | | 274,807 | | | | | | 363,945 | | | | | | 734,973 | | | | | | 655,160 | | |
运营损失
|
| | | | (19,689) | | | | | | (16,497) | | | | | | (60,968) | | | | | | (34,331) | | |
其他收入(费用): | | | | | | ||||||||||||||||||||
财产和设备的销售/处置收益
|
| | | | 304 | | | | | | 46 | | | | | | 729 | | | | | | 130 | | |
利息费用
|
| | | | (21,215) | | | | | | (19,208) | | | | | | (37,848) | | | | | | (33,593) | | |
可转换票据清偿损失。
|
| | | | (2,436) | | | | | | — | | | | | | — | | | | | | — | | |
其他费用合计
|
| | | | (23,347) | | | | | | (19,162) | | | | | | (37,119) | | | | | | (33,463) | | |
净亏损
|
| | | $ | (43,036) | | | | | $ | (35,659) | | | | | $ | (98,087) | | | | | $ | (67,794) | | |
应计优先回报
|
| | | $ | — | | | | | $ | 1,621 | | | | | $ | 3,287 | | | | | $ | 742 | | |
可归因于A类单位的净亏损
|
| | | $ | (43,036) | | | | | $ | (37,280) | | | | | $ | (101,374) | | | | | $ | (68,536) | | |
单位净亏损:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
基础版
|
| | | $ | (20.78) | | | | | $ | (18.59) | | | | | $ | (50.54) | | | | | $ | (34.93) | | |
非GAAP财务数据: | | | | | | | | | | | | | | | | | | | | | | | | | |
调整后的EBITDA(1)
|
| | | $ | 9,311 | | | | | $ | 8,018 | | | | | $ | 11,485 | | | | | $ | 32,686 | | |
| | |
截至7月3日
|
| |
截至12月31日
|
| ||||||||||||
(千)
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
资产负债表数据 | | | | | | | | | | | | | | | | | | | |
现金
|
| | | $ | 37,797 | | | | | $ | 169 | | | | | $ | 328 | | |
营运资金(2)
|
| | | | (9,944) | | | | | | 15,775 | | | | | | 71,316 | | |
总资产
|
| | | | 674,514 | | | | | | 640,868 | | | | | | 747,230 | | |
总负债
|
| | | | 683,904 | | | | | | 611,234 | | | | | | 613,072 | | |
总(赤字)股本
|
| | | | (9,390) | | | | | | 29,634 | | | | | | 134,158 | | |
| | |
截至的六个月
|
| |||||||||
(千)
|
| |
2021年7月3日
|
| |
2020年7月4日
|
| ||||||
收入
|
| | | $ | 255,118 | | | | | $ | 347,448 | | |
净亏损
|
| | | $ | (43,036) | | | | | $ | (35,659) | | |
调整后的EBITDA(1)
|
| | | $ | 9,311 | | | | | $ | 8,018 | | |
| | |
截至的六个月
|
| |||||||||
(千)
|
| |
2021年7月3日
|
| |
2020年7月4日
|
| ||||||
净亏损
|
| | | $ | (43,036) | | | | | $ | (35,659) | | |
管理费
|
| | | | 622 | | | | | | 262 | | |
交易费用
|
| | | | 1,452 | | | | | | 170 | | |
折旧和摊销
|
| | | | 26,622 | | | | | | 24,037 | | |
利息费用
|
| | | | 21,215 | | | | | | 19,208 | | |
可转换票据清偿损失
|
| | | | 2,436 | | | | | | — | | |
调整后的EBITDA
|
| | | $ | 9,311 | | | | | $ | 8,018 | | |
| | |
截至的六个月
|
| |||||||||||||||||||||
(千)
|
| |
2021年7月3日
|
| |
2020年7月4日
|
| |
($)更改
|
| |
(%)更改
|
| ||||||||||||
收入
|
| | | $ | 255,118 | | | | | $ | 347,448 | | | | | $ | (92,330) | | | | | | (26.6)% | | |
成本和费用: | | | | | | | | | | | | | | | | | | | | | | | | | |
收入成本
|
| | | | 222,668 | | | | | | 316,734 | | | | | | (94,066) | | | | | | (29.7)% | | |
一般和行政
|
| | | | 24,065 | | | | | | 23,004 | | | | | | 1,061 | | | | | | 4.6% | | |
交易费用
|
| | | | 1,452 | | | | | | 170 | | | | | | 1,282 | | | | | | 754.1% | | |
折旧和摊销
|
| | | | 26,622 | | | | | | 24,037 | | | | | | 2,585 | | | | | | 10.8% | | |
总成本和费用
|
| | | | 274,807 | | | | | | 363,945 | | | | | | (89,138) | | | | | | (24.5)% | | |
运营损失
|
| | | | (19,689) | | | | | | (16,497) | | | | | | (3,192) | | | | | | (19.3)% | | |
其他收入(费用): | | | | | | | | | | | | | | | | | | | | | | | | | |
财产和设备的销售/处置收益
|
| | | | 304 | | | | | | 46 | | | | | | 258 | | | | | | 560.9% | | |
利息费用
|
| | | | (21,215) | | | | | | (19,208) | | | | | | (2,007) | | | | | | 10.4% | | |
可转换票据清偿损失
|
| | | | (2,436) | | | | | | — | | | | | | (2,436) | | | | | | 100.0% | | |
其他费用合计
|
| | | | (23,347) | | | | | | (19,162) | | | | | | (4,185) | | | | | | 21.8% | | |
净亏损
|
| | | $ | (43,036) | | | | | $ | (35,659) | | | | | $ | (7,377) | | | | | | 20.7% | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||
(千)
|
| |
2020
|
| |
2019
|
| |
($)更改
|
| |
(%)更改
|
| ||||||||||||
收入
|
| | | $ | 674,005 | | | | | $ | 620,829 | | | | | $ | 53,176 | | | | | | 8.6% | | |
成本和费用: | | | | | | | | | | | | | | | | | | | | | | | | | |
收入成本
|
| | | | 615,914 | | | | | | 545,208 | | | | | | 70,706 | | | | | | 13.0% | | |
一般和行政
|
| | | | 47,853 | | | | | | 43,606 | | | | | | 4,247 | | | | | | 9.7% | | |
交易费用
|
| | | | 988 | | | | | | 4,257 | | | | | | (3,269) | | | | | | (76.8)% | | |
或有对价公允价值变动
|
| | | | (7,081) | | | | | | 5,883 | | | | | | (12,964) | | | | | | (220.4)% | | |
长期资产减值
|
| | | | — | | | | | | 840 | | | | | | (840) | | | | | | (100.0)% | | |
商誉减值
|
| | | | 28,802 | | | | | | 13,251 | | | | | | 15,551 | | | | | | 117.4% | | |
折旧和摊销
|
| | | | 48,497 | | | | | | 42,115 | | | | | | 6,382 | | | | | | 15.2% | | |
总成本和费用
|
| | | | 734,973 | | | | | | 655,160 | | | | | | 79,813 | | | | | | 12.2% | | |
运营损失
|
| | | | (60,968) | | | | | | (34,331) | | | | | | (26,637) | | | | | | 77.6% | | |
其他收入(费用): | | | | | | | | | | | | | | | | | | | | | | | | | |
财产和设备的销售/处置收益
|
| | | | 729 | | | | | | 130 | | | | | | 599 | | | | | | 460.8% | | |
利息费用
|
| | | | (37,848) | | | | | | (33,593) | | | | | | (4,255) | | | | | | 12.7% | | |
其他费用合计
|
| | | | (37,119) | | | | | | (33,463) | | | | | | (3,656) | | | | | | 10.9% | | |
净亏损
|
| | | $ | (98,087) | | | | | $ | (67,794) | | | | | $ | (30,293) | | | | | | 44.7% | | |
| | |
截至的六个月
|
| |||||||||||||||||||||
(千)
|
| |
2021年7月3日
|
| |
2020年7月4日
|
| |
($)更改
|
| |
(%)更改
|
| ||||||||||||
收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
电信
|
| | | $ | 229,835 | | | | | $ | 339,475 | | | | | $ | (109,640) | | | | | | (32.3)% | | |
可再生能源和回收物流
|
| | | | 25,283 | | | | | | 7,973 | | | | | | 17,310 | | | | | | 217.1% | | |
总收入
|
| | | $ | 255,118 | | | | | $ | 347,448 | | | | | $ | (92,330) | | | | | | (26.6)% | | |
调整后EBITDA: | | | | | | | | | | | | | | | | | | | | | | | | | |
电信
|
| | | | 13,941 | | | | | | 17,200 | | | | | | (3,259) | | | | | | (18.9)% | | |
可再生能源和回收物流
|
| | | | 4,019 | | | | | | (7) | | | | | | 4,026 | | | | | | 57,514.3% | | |
公司抵销(&E)
|
| | | | (8,649) | | | | | | (9,175) | | | | | | 526 | | | | | | (5.7)% | | |
调整后EBITDA合计
|
| | | $ | 9,311 | | | | | $ | 8,018 | | | | | $ | 1,293 | | | | | | 16.1% | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||
(千)
|
| |
2020
|
| |
2019
|
| |
($)更改
|
| |
(%)更改
|
| ||||||||||||
收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
电信
|
| | | $ | 605,095 | | | | | $ | 589,903 | | | | | $ | 15,192 | | | | | | 2.6% | | |
可再生能源和回收物流
|
| | | | 68,910 | | | | | | 30,926 | | | | | | 37,984 | | | | | | 122.8% | | |
总收入
|
| | | $ | 674,005 | | | | | $ | 620,829 | | | | | $ | 53,176 | | | | | | 8.6% | | |
调整后EBITDA: | | | | | | | | | | | | | | | | | | | | | | | | | |
电信
|
| | | | 755 | | | | | | 37,879 | | | | | | (37,124) | | | | | | (98.0)% | | |
可再生能源和回收物流
|
| | | | 28,943 | | | | | | 11,442 | | | | | | 17,501 | | | | | | 153.0% | | |
公司抵销(&E)
|
| | | | (18,213) | | | | | | (16,635) | | | | | | (1,578) | | | | | | 9.5% | | |
调整后EBITDA合计
|
| | | $ | 11,485 | | | | | $ | 32,686 | | | | | $ | (21,201) | | | | | | (64.9)% | | |
| | |
截至的六个月
|
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||
(千)
|
| |
2021年7月3日
|
| |
2020年7月4日
|
| |
2020
|
| |
2019
|
| ||||||||||||
经营活动提供的净现金(用于)
|
| | | $ | (13,933) | | | | | $ | (1,587) | | | | | $ | 13,457 | | | | | $ | (3,002) | | |
用于投资活动的净现金
|
| | | | (21,208) | | | | | | (2,347) | | | | | | (3,963) | | | | | | (79,609) | | |
融资活动提供(使用)的净现金
|
| | | | 72,782 | | | | | | 4,042 | | | | | | (9,712) | | | | | | 81,955 | | |
外币汇率影响(折算)
现金 |
| | | | (13) | | | | | | (3) | | | | | | 59 | | | | | | 23 | | |
现金净增/(减)
|
| | | $ | 37,628 | | | | | $ | 105 | | | | | $ | (159) | | | | | $ | (633) | | |
| | |
按期限到期付款
|
| |||||||||||||||||||||||||||
(千)
|
| |
合计
|
| |
少于
1年 |
| |
1个 - 3年
|
| |
3 - 5年
|
| |
超过
5年 |
| |||||||||||||||
信用额度
|
| | | $ | 59,837 | | | | | | — | | | | | | 59,837 | | | | | | — | | | | | | — | | |
定期贷款
|
| | | | 361,045 | | | | | | 9,564 | | | | | | 19,128 | | | | | | 332,353 | | | | | | — | | |
资本租赁义务
|
| | | | 29,008 | | | | | | 9,437 | | | | | | 15,507 | | | | | | 4,064 | | | | | | — | | |
经营租赁
|
| | | | 38,420 | | | | | | 10,017 | | | | | | 14,561 | | | | | | 5,970 | | | | | | 7,872 | | |
收购债务
|
| | | | 10,575 | | | | | | 10,575 | | | | | | — | | | | | | — | | | | | | — | | |
合计
|
| | | $ | 498,885 | | | | | | 39,593 | | | | | | 109,033 | | | | | | 342,387 | | | | | | 7,872 | | |
名称
|
| |
年龄
|
| |
职位
|
|
Christopher S.Hisey(1) | | |
56
|
| | 首席执行官兼董事 | |
伊丽莎白·唐尼 | | |
51
|
| | 首席行政官 | |
迈克尔·B·威廉姆斯 | | |
44
|
| | 首席商务官 | |
亚当·斯皮特勒 | | |
41
|
| | 首席财务官 | |
安德鲁·温伯格(1) | | |
47
|
| | 董事长 | |
马修·阿拉德(1) | | |
49
|
| | 导演 | |
Sam Chawla(2) | | |
46
|
| | 导演 | |
Raul deju(1) | | |
75
|
| | 导演 | |
Roger Bulloch(1) | | |
48
|
| | 导演 | |
| | |
业务前合并
|
| |
业务后合并
|
| |||||||||||||||||||||||||||||||||
| | |
普通股
|
| |
假设没有赎回
|
| |
假设100%赎回
|
| | | | |||||||||||||||||||||||||||
受益人姓名和地址(1)
|
| |
数量
个共享 受益 拥有 |
| |
%的
出色的 股份 常见 库存 |
| |
数量
个共享 A类的 常见 库存 |
| |
数量
个共享 B类的 常见 库存 |
| |
%的
合计 投票 电源 |
| |
数量
个共享 A类的 常见 库存 |
| |
数量
个共享 B类的 常见 库存 |
| |
%的
合计 投票 电源 |
| |||||||||||||||
ROCR的董事和高管:
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
%
|
| | | | | | | | | | | | | |
拜伦·罗斯(2)
|
| | | | 1,028,876 | | | | | | 7.0% | | | | | | 1,654,626 | | | | | | | | | | | | | | | 1,654,626 | | | | | | | | |
Aaron Gurewitz(3)
|
| | | | 119,540 | | | | | | 0.8% | | | | | | 119,540 | | | | | | | | | | | | | | | 119,540 | | | | | | | | |
戈登·罗斯(2)
|
| | | | 672,956 | | | | | | 4.6% | | | | | | 1,298,706 | | | | | | | | | | | | | | | 1,298,706 | | | | | | | | |
约翰·利普曼
|
| | | | 699,381 | | | | | | 4.7% | | | | | | 796,862 | | | | | | | | | | | | | | | 796,862 | | | | | | | | |
里克·哈特菲尔
|
| | | | 89,577 | | | | | | * | | | | | | 102,062 | | | | | | | | | | | | | | | 102,062 | | | | | | | | |
莫莉·蒙哥马利
|
| | | | 40,233 | | | | | | * | | | | | | 40,233 | | | | | | | | | | | | | | | 40,233 | | | | | | | | |
大卫·M·弗里德伯格(4)
|
| | | | 40,233 | | | | | | * | | | | | | 40,233 | | | | | | | | | | | | | | | 40,233 | | | | | | | | |
亚当·罗斯坦
|
| | | | 40,233 | | | | | | * | | | | | | 40,233 | | | | | | | | | | | | | | | 40,233 | | | | | | | | |
Sam Chawla
|
| | | | 91,194 | | | | | | * | | | | | | 91,194 | | | | | | | | | | | | | | | 91,194 | | | | | | | | |
詹姆斯·戈尔德
|
| | | | 91,194 | | | | | | * | | | | | | 91,194 | | | | | | | | | | | | | | | 91,194 | | | | | | | | |
ROCR全体董事和高管(8人)
|
| | | | 2,332,813 | | | | | | 15.8% | | | | | | 3,068,529 | | | | | | | | | | | | | | | 3,068,529 | | | | | | | | |
5%持有者比例:
|
| | | | | | | | | | | | | | | | | | | | | | | | | % | | | | | | | | | | | | | | |
拜伦·罗斯(5)
|
| | | | 1,028,876 | | | | | | 7.0% | | | | | | 1,654,626 | | | | | | | | | | | | | | | 1,654,626 | | | | | | | | |
桑德斯·莫里斯·哈里斯有限责任公司(6)
|
| | | | 873,035 | | | | | | 5.9% | | | | | | 1,991,535 | | | | | | | | | | | | | | | 1,991,535 | | | | | | | | |
格雷泽资本有限责任公司(7)
|
| | | | 740,954 | | | | | | 5.0% | | | | | | 740,954 | | | | | | | | | | | | | | | 740,954 | | | | | | | | |
企业合并完成后合并公司董事、高管:
|
| | | | | | | | |
|
%
|
| | | | | | | | | | | | |
|
%
|
| | | | | | | | | | | | | |
克里斯托弗·S·海西
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
伊丽莎白·唐尼
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
迈克尔·B·威廉姆斯
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
亚当·斯皮特勒
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
安德鲁·温伯格
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
马修·阿拉德
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
合并后公司的全体董事和高级管理人员([•]个人)
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
%
|
| | | | | | | | | | | | | |
合并后5%的持有者
完善后的公司 业务组合: |
| | | | | | | | | | | | | | | | | | | | | | | |
|
%
|
| | | | | | | | | | | | | |
| | |
业务前合并
|
| |
业务后合并
|
| ||||||||||||||||||||||||
| | |
普通股
|
| |
假设没有赎回
|
| |
假设100%赎回
|
| | | | ||||||||||||||||||
受益人姓名和地址(1)
|
| |
数量
个共享 受益 拥有 |
| |
%的
出色的 股份 常见 库存 |
| |
数量
个共享 A类的 常见 库存 |
| |
数量
个共享 B类的 常见 库存 |
| |
%的
合计 投票 电源 |
| |
数量
个共享 A类的 常见 库存 |
| |
数量
个共享 B类的 常见 库存 |
| |
%的
合计 投票 电源 |
| ||||||
Brightstar(8)
|
| | | | [•] | | | | | | [•]% | | | | | | | | | | | | | | | | | | | | |
| | |
当前章程
|
| |
建议的公司注册证书
|
|
授权股数 | | | | | | | |
a)
普通股
|
| | 50,000,000 | | | A类普通股[•] | |
b)
优先股
|
| | 0 | | |
B类普通股[•]
优先股[•]
|
|
投票权 | | | | | | | |
a)
删除导向器
|
| | 股本流通股60%的投票权 | | | 股本流通股的多数投票权 | |
b)
修订/废除附例
|
| | 董事会未经股东同意,单独行事 | | | 董事会未经股东同意,单独行事 | |
c)
修改/废止公司注册证书
|
| | 未指定 | | | 股本流通股的多数投票权 | |
清算、解散、清盘 | | | 根据DGCL将IPO股票赎回为现金并将剩余资产分配给股东 | | | 在支付或拨备支付公司债务和其他负债以及优先股持有人有权获得的优先金额和其他金额(如有)后,按比例分配给A类普通股持有人的资产 | |
| | |
第
页
|
|
Roth CH Acquisition III Co.经审计的财务报表 | | | ||
独立注册会计师事务所报告
|
| |
F-2
|
|
资产负债表
|
| |
F-3
|
|
运营报表
|
| |
F-4
|
|
股东权益变动表
|
| |
F-5
|
|
现金流量表
|
| |
F-6
|
|
财务报表附注
|
| |
F-7
|
|
Roth CH Acquisition III Co.未经审计的财务报表 | | | ||
截至2021年6月30日和2020年12月31日的浓缩资产负债表
|
| |
F-16
|
|
截至2021年6月30日和2020年6月30日的6个月简明营业报表
|
| |
F-17
|
|
截至2021年6月30日和2020年6月30日的6个月股东权益变动简明报表
|
| |
F-18
|
|
截至2021年6月30日的6个月现金流量表简表
2020 |
| |
F-19
|
|
简明财务报表附注
|
| |
F-20至F-35
|
|
BCP QualTek Holdco,LLC及其子公司经审计的合并财务报表 | | | ||
独立注册会计师事务所报告
|
| |
F-36
|
|
截至2020年12月31日和2019年12月31日的合并资产负债表
|
| |
F-37
|
|
截至2020年12月31日和2019年12月31日的年度综合经营报表和全面亏损
|
| |
F-38
|
|
截至2020年12月31日和2019年12月31日的合并权益变动表
|
| |
F-39
|
|
截至2020年12月31日和2019年12月31日的年度现金流量合并报表
|
| |
F-40
|
|
合并财务报表附注
|
| |
F-41
|
|
BCP QualTek Holdco,LLC及其子公司未经审计的合并财务报表 | | | ||
截至2021年7月3日和2020年12月31日的合并资产负债表
|
| |
F-61
|
|
截至2021年7月3日和2020年7月4日止六个月的合并简明经营报表和全面亏损
|
| |
F-62
|
|
截至2021年7月3日和2020年7月4日的6个月合并简明权益变动表
|
| |
F-63
|
|
截至2021年7月3日和2020年7月4日的六个月现金流量合并简表。
|
| |
F-64
|
|
合并汇总财务报表附注
|
| |
F-65
|
|
| | |
12月31日
2020 |
| |
12月31日
2019 |
| ||||||
资产 | | | | | | | | | | | | | |
现金
|
| | | $ | 195,758 | | | | | $ | 25,000 | | |
其他流动资产
|
| | | | 1,500 | | | | | | — | | |
流动资产总额
|
| | | | 197,258 | | | | | | 25,000 | | |
延期发售成本
|
| | | | 31,542 | | | | | | — | | |
总资产
|
| | | $ | 228,800 | | | | | $ | 25,000 | | |
负债和股东权益 | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | |
应计费用
|
| | | $ | 1,000 | | | | | $ | 1,225 | | |
应计产品成本
|
| | | | 5,000 | | | | | | — | | |
本票 - 关联方
|
| | | | 200,000 | | | | | | — | | |
流动负债总额
|
| | | | 206,000 | | | | | | 1,225 | | |
承诺 | | | | | | | | | | | | | |
股东权益 | | | | | | | | | | | | | |
普通股,面值0.0001美元;授权股份5000万股;截至2020年12月31日和2019年12月31日已发行和已发行股票2,875,000股(1)
|
| | | | 288 | | | | | | 288 | | |
新增实收资本
|
| | | | 24,712 | | | | | | 24,712 | | |
累计亏损
|
| | | | (2,200) | | | | | | (1,225) | | |
股东权益合计
|
| | | | 22,800 | | | | | | 23,775 | | |
总负债和股东权益
|
| | | $ | 228,800 | | | | | $ | 25,000 | | |
| | |
本年度
已结束 12月31日 2020 |
| |
期间
来自 2月13日 2019 (初始) 至 12月31日 2019 |
| ||||||
组建和运营成本
|
| | | $ | 975 | | | | | $ | 1,225 | | |
净亏损
|
| | | $ | (975) | | | | | $ | (1,225) | | |
加权平均流通股、基本股和稀释股(1)
|
| | | | 2,500,000 | | | | | | 2,500,000 | | |
普通股基本和摊薄净亏损
|
| | | $ | (0.00) | | | | | $ | (0.00) | | |
| | |
普通股
|
| |
其他
实收 大写 |
| |
累计
赤字 |
| |
合计
股东的 股权 |
| ||||||||||||||||||
| | |
个共享
|
| |
金额
|
| | | | | | | | | | | | | | | | | | | ||||||
Balance - 2019年2月13日(开始)
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
向初始股东发行普通股(1)
|
| | | | 2,875,000 | | | | | | 288 | | | | | | 24,712 | | | | | | — | | | | | | 25,000 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,225) | | | | | | (1,225) | | |
Balance - 2019年12月31日
|
| | | | 2,875,000 | | | | | | 288 | | | | | | 24,712 | | | | | | (1,225) | | | | | | 23,775 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | (975) | | | | | | (975) | | |
Balance - 2020年12月31日
|
| | | | 2,875,000 | | | | | $ | 288 | | | | | $ | 24,712 | | | | | $ | (2,200) | | | | | $ | 22,800 | | |
| | |
本年度
已结束 12月31日 2020 |
| |
期间
来自 2月13日 2019 (初始) 至 12月31日 2019 |
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
净亏损
|
| | | $ | (975) | | | | | $ | (1,225) | | |
调整以调整净亏损与经营活动中使用的净现金: | | | | | | | | | | | | | |
经营性资产和负债变动:
|
| | | | | | | | | | | | |
其他流动资产
|
| | | | (1,500) | | | | | | — | | |
应计费用
|
| | | | (225) | | | | | | 1,225 | | |
经营活动使用的净现金
|
| | | | (2,700) | | | | | | — | | |
融资活动现金流: | | | | | | | | | | | | | |
向初始股东出售普通股的收益
|
| | | | — | | | | | | 25,000 | | |
本票 - 关联方收益
|
| | | | 200,000 | | | | | | — | | |
发售费用支付
|
| | | | (26,542) | | | | | | — | | |
经营活动提供的净现金
|
| | | | 173,458 | | | | | | 25,000 | | |
现金净变动
|
| | | | 170,758 | | | | |
|
25,000
|
| |
现金 - 开始
|
| | | | 25,000 | | | | | | — | | |
现金 - 结束 | | | | $ | 195,758 | | | | | $ | 25,000 | | |
非现金投融资活动: | | | | | | | | | | | | | |
计入应计发售成本的延期发售成本
|
| | | $ | 5,000 | | | | | $ | — | | |
| | |
2021年6月30日
|
| |
2020年12月31日
|
| ||||||
| | |
(未审核)
|
| | | | | | | |||
资产 | | | | | | | | | | | | | |
流动资产 | | | | | | | | | | | | | |
现金
|
| | | $ | 685,402 | | | | | $ | 195,758 | | |
预付费用
|
| | | | 297,961 | | | | | | 1,500 | | |
流动资产总额
|
| | | | 983,363 | | | | | | 197,258 | | |
延期发售成本
|
| | | | — | | | | | | 31,542 | | |
信托账户持有的有价证券
|
| | | | 115,005,972 | | | | | | — | | |
总资产
|
| | | $ | 115,989,335 | | | | | $ | 228,800 | | |
负债和股东权益 | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | |
应付账款和应计费用
|
| | | $ | 86,970 | | | | | $ | 1,000 | | |
应计产品成本
|
| | | | 1,105 | | | | | | 5,000 | | |
本票 - 关联方
|
| | | | — | | | | | | 200,000 | | |
流动负债总额
|
| | | | 88,075 | | | | | | 206,000 | | |
保修责任
|
| | | | 315,180 | | | | | | — | | |
总负债
|
| | | | 403,255 | | | | | | 206,000 | | |
承诺 | | | | | | | | | | | | | |
分别于2021年6月30日和2020年12月31日,普通股可能赎回11,058,607股,没有赎回价值的股票
|
| | | | 110,586,069 | | | | | | — | | |
股东权益 | | | | | | | | | | | | | |
普通股,面值0.0001美元;授权5000万股;
3,724,393股和2,875,000股已发行和已发行股票(不包括 截至6月30日,11,058,607股,没有可能赎回的股票) 2021年和2020年12月31日 |
| | | | 372 | | | | | | 288 | | |
新增实收资本
|
| | | | 5,614,547 | | | | | | 24,712 | | |
累计亏损
|
| | | | (614,908) | | | | | | (2,200) | | |
股东权益合计
|
| | | | 5,000,011 | | | | | | 22,800 | | |
总负债和股东权益
|
| | | $ | 115,989,335 | | | | | $ | 228,800 | | |
| | |
截止三个月
06月30日 |
| |
截至6个月
06月30日 |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
一般和行政费用
|
| | | $ | 355,550 | | | | | $ | — | | | | | $ | 395,301 | | | | | $ | 85 | | |
运营损失
|
| | | | (355,550) | | | | | | — | | | | | | (395,301) | | | | | | (85) | | |
其他收入(费用): | | | | | | | | | | | | | | | | | | | | | | | | | |
权证公允价值变动
|
| | | | (232,560) | | | | | | — | | | | | | (223,380) | | | | | | — | | |
信托持有的有价证券赚取的利息
帐户 |
| | | | 4,142 | | | | | | — | | | | | | 5,973 | | | | | | — | | |
其他费用,净额
|
| | | | (228,418) | | | | | | — | | | | | | (217,407) | | | | | | — | | |
所得税前亏损
|
| | | | (583,968) | | | | | | — | | | | | | (612,708) | | | | | | (85) | | |
净亏损
|
| | | $ | (583,968) | | | | | $ | — | | | | | $ | (612,708) | | | | | $ | (85) | | |
基本和稀释后加权平均流通股、需要赎回的普通股
|
| | | | 11,117,004 | | | | | | — | | | | | | 11,117,625 | | | | | | — | | |
每股基本和稀释后净收益,普通股需赎回
|
| | | $ | 0.00 | | | | | $ | 0.00 | | | | | $ | 0.00 | | | | | $ | 0.00 | | |
基本和稀释后加权平均流通股,不可赎回普通股
|
| | | | 3,665,996 | | | | | | — | | | | | | 3,253,309 | | | | | | 2,500,000 | | |
基本和稀释后每股净亏损,不可赎回普通股
|
| | | $ | (0.16) | | | | | $ | 0.00 | | | | | $ | (0.19) | | | | | $ | 0.00 | | |
| | |
普通股
|
| |
其他
实收金额 大写 |
| |
累计
赤字 |
| |
合计
股东的 股权 |
| | | | ||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| | | | | | | | | | ||||||||||||||||||||||||
Balance - 2021年1月1日
|
| | | | 2,875,000 | | | | | $ | 288 | | | | | $ | 24,712 | | | | | $ | (2,200) | | | | | $ | 22,800 | | | | | | ||||||
销售1150万台,扣除承保折扣和发售费用
|
| | | | 11,500,000 | | | | | | 1,150 | | | | | | 112,186,638 | | | | | | — | | | | | | 112,187,788 | | | | | | ||||||
出售408,000个私募
单位私募 个共享 |
| | | | 408,000 | | | | | | 41 | | | | | | 3,988,159 | | | | | | — | | | | | | 3,988,200 | | | | | | ||||||
可能赎回的普通股
|
| | | | (11,117,004) | | | | | | (1,113) | | | | | | (111,168,926) | | | | | | — | | | | | | (111,170,039) | | | | | | ||||||
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | (28,740) | | | | | | (28,740) | | | | | | ||||||
Balance - 2021年3月31日
|
| | | | 3,665,996 | | | | | | 366 | | | | | | 5,030,583 | | | | | | (30,940) | | | | | | 5,000,009 | | | | | | ||||||
可能赎回的普通股
|
| | | | 58,397 | | | | | | 6 | | | | | | 583,964 | | | | | | — | | | | | | 583,970 | | | | | | ||||||
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | (583,968) | | | | | | (583,968) | | | | | | ||||||
Balance - 2021年6月30日
|
| | | | 3,724,393 | | | | | $ | 372 | | | | | $ | 5,614,547 | | | | | $ | (614,908) | | | | | $ | 5,000,011 | | | | | |
| | |
普通股
|
| |
其他
实收金额 大写 |
| |
累计
赤字 |
| |
合计
股东的 股权 |
| | | | ||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| | | | | | | | | | ||||||||||||||||||||||||
Balance - 2020年1月1日
|
| | | | 2,875,000 | | | | | $ | 288 | | | | | $ | 24,712 | | | | | $ | (1,225) | | | | | $ | 23,775 | | | | | | ||||||
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | (85) | | | | | | (85) | | | | | | ||||||
Balance - 于2020年3月31日
|
| | | | 2,875,000 | | | | | $ | 288 | | | | | $ | 24,712 | | | | | $ | (1,310) | | | | | $ | 23,690 | | | | | | ||||||
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | ||||||
Balance - 2020年6月30日
|
| | | | 2,875,000 | | | | | $ | 288 | | | | | $ | 24,712 | | | | | $ | (1,310) | | | | | $ | 23,690 | | | | | |
| | |
截至6个月
|
| |||||||||
| | |
2021年6月30日
|
| |
2020年6月30日
|
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
净亏损
|
| | | $ | (612,708) | | | | | $ | (85) | | |
调整以调整净亏损与经营活动中使用的净现金: | | | | | | | | | | | | | |
权证公允价值变动
|
| | | | 223,380 | | | | | | — | | |
信托账户中持有的有价证券赚取的利息
|
| | | | (5,973) | | | | | | — | | |
经营性资产和负债变动:
|
| | | | | | | | | | | | |
预付费用
|
| | | | (296,461) | | | | | | — | | |
应付账款和应计费用
|
| | | | 85,970 | | | | | | 85 | | |
经营活动使用的净现金
|
| | |
|
(605,792)
|
| | | | | — | | |
投资活动现金流: | | | | | | | | | | | | | |
信托账户现金投资
|
| | | $ | (115,000,000) | | | | | | — | | |
投资活动使用的净现金
|
| | |
|
(115,000,000)
|
| | | | | — | | |
融资活动现金流: | | | | | | | | | | | | | |
出售单位的收益,扣除支付的承保折扣后的净额
|
| | | $ | 112,700,000 | | | | | | — | | |
出售私人住宅的收益
|
| | | | 4,080,000 | | | | | | — | | |
本票 - 关联方还款
|
| | | | (200,000) | | | | | | — | | |
支付产品费用
|
| | | | (484,565) | | | | | | — | | |
融资活动提供的净现金
|
| | |
|
116,095,435
|
| | | | | — | | |
现金净变动
|
| | |
|
489,643
|
| | | | | — | | |
Cash - 期初
|
| | | | 195,758 | | | | | | — | | |
Cash - 期末
|
| | | $ | 685,402 | | | | | | — | | |
非现金投融资活动: | | | | | | | | | | | | | |
计入应计发售成本的发售成本
|
| | | $ | 1,105 | | | | | | — | | |
可能赎回的普通股初始分类
|
| | | $ | 111,197,990 | | | | | | — | | |
可能赎回的普通股价值变动
|
| | | $ | (611,921) | | | | | | — | | |
| | |
截止三个月
06月30日 |
| |
截至6个月
06月30日 |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
可能赎回的普通股 | | | | | | | | | | | | | | | | | | | | | | | | | |
分子:可分配给普通股的收益,以
为准
可能的赎回 |
| | | | | | | | | | | | | | | | | | | | | | | | |
信托账户中持有的有价证券赚取的利息
|
| | | $ | 3,983 | | | | | $ | — | | | | | $ | 5,744 | | | | | $ | — | | |
减去:可用于缴税的利息
|
| | | | (3,983) | | | | | | — | | | | | | (5,744) | | | | | | — | | |
可分配给普通股的净收入可能需要赎回
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
分母:加权平均普通股,以
为准
可能的赎回 |
| | | | | | | | | | | | | | | | | | | | | | | | |
基本和稀释后的加权平均流通股,普通股可能需要赎回
|
| | | | 11,117,004 | | | | | | — | | | | | | 11,117,625 | | | | | | — | | |
每股基本和稀释后净收益,普通股可能需要赎回
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
不可赎回普通股 | | | | | | | | | | | | | | | | | | | | | | | | | |
分子:净亏损减去可分配给可能赎回的普通股的净收益
|
| | | | | | | | | | | | | | | | | | | | | | | | |
净亏损
|
| | | $ | (583,968) | | | | | $ | — | | | | | $ | (612,708) | | | | | $ | (85) | | |
| | |
截止三个月
06月30日 |
| |
截至6个月
06月30日 |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
减去:可分配给普通股的净收入,但可能赎回
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
不可赎回净亏损
|
| | | $ | (583,968) | | | | | $ | — | | | | | $ | (612,708) | | | | | $ | (85) | | |
分母:加权平均不可赎回普通股
库存 |
| | | | | | | | | | | | | | | | | | | | | | | | |
基本和稀释后加权平均流通股,不可赎回普通股
|
| | | | 3,665,996 | | | | | | — | | | | | | 3,253,309 | | | | | | — | | |
基本和稀释后每股净亏损,不可赎回普通股
|
| | | $ | (0.16) | | | | | $ | (0.00) | | | | | $ | (0.19) | | | | | $ | (0.00) | | |
|
| | |
说明
|
| |
06月30日
2021 |
| |
在
中报价
活跃市场 (一级) |
| |
意义重大
其他 可观察 输入 (二级) |
| |
意义重大
其他 看不见 输入 (三级) |
| ||||||||||||
资产:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
信托账户中持有的现金和有价证券
|
| | | | | | $ | 115,005,972 | | | | | $ | 115,005,972 | | | | | $ | — | | | | | $ | — | | |
负债:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
认股权证责任 - 私募认股权证
|
| | | | | | $ | 315,180 | | | | | $ | — | | | | | $ | — | | | | | $ | 315,180 | | |
| | |
在
2021年3月5日 (首字母 测量) |
| |
在
2021年6月30日 |
| ||||||
股价
|
| | | $ | 9.78 | | | | | $ | 9.90 | | |
执行价
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
波动性
|
| | | | 14.9% | | | | | | 25.2% | | |
无风险费率
|
| | | | 0.87% | | | | | | 0.84% | | |
企业合并发生的概率
|
| | | | 75% | | | | | | 75% | | |
股息率
|
| | | | 0.0% | | | | | | 0.0% | | |
私募认股权证的公允价值
|
| | | $ | 0.90 | | | | | $ | 1.64 | | |
公开认股权证的公允价值
|
| | | | 1.64 | | | | | | 3.09 | | |
| | |
担保责任
|
| |||
截至2021年3月5日的公允价值(初始测量)
|
| | | $ | 91,800 | | |
估值输入或其他假设的变化
|
| | | | 9,180 | | |
截至2021年3月31日的公允价值
|
| | | | 82,620 | | |
估值输入或其他假设的变化
|
| | | | 232,560 | | |
截至2021年6月30日的公允价值
|
| | | $ | 315,180 | | |
| | |
12月31日
|
| | | | |||||||||
| | |
2020
|
| |
2019
|
| | ||||||||
资产 | | | | | | | | | | | | | | | ||
流动资产: | | | | | | | | | | | | | | | ||
现金
|
| | |
$
|
169
|
| | | | $ | 328 | | | | ||
扣除备抵后的应收账款
|
| | |
|
180,540
|
| | | | | 234,882 | | | | ||
库存,净额
|
| | |
|
5,793
|
| | | | | 7,820 | | | | ||
预付费用
|
| | |
|
3,530
|
| | | | | 4,353 | | | | ||
其他流动资产
|
| | |
|
2,191
|
| | | | | 1,631 | | | | ||
流动资产总额
|
| | |
|
192,223
|
| | | | | 249,014 | | | | ||
财产和设备,净额
|
| | |
|
37,074
|
| | | | | 22,758 | | | | ||
无形资产净值
|
| | |
|
351,528
|
| | | | | 387,848 | | | | ||
商誉
|
| | |
|
58,522
|
| | | | | 86,503 | | | | ||
其他长期资产
|
| | |
|
1,521
|
| | | | | 1,107 | | | | ||
总资产
|
| | | $ | 640,868 | | | | |
$
|
747,230
|
| | | ||
负债和股权 | | | | | ||||||||||||
流动负债: | | | | | | | | | | | | | | | ||
长期债务和资本租赁义务的当期部分
|
| | |
$
|
28,169
|
| | | | $ | 14,525 | | | | ||
或有对价的当前部分
|
| | |
|
9,968
|
| | | | | 10,808 | | | | ||
应付帐款
|
| | |
|
56,558
|
| | | | | 72,144 | | | | ||
应计费用
|
| | |
|
66,808
|
| | | | | 61,751 | | | | ||
合同责任
|
| | |
|
14,945
|
| | | | | 18,470 | | | | ||
流动负债总额
|
| | |
|
176,448
|
| | | | | 177,698 | | | | ||
资本租赁债务,扣除当期部分
|
| | |
|
17,752
|
| | | | | 9,364 | | | | ||
长期债务,扣除当期部分和递延融资费
|
| | |
|
397,464
|
| | | | | 390,769 | | | | ||
或有对价,扣除当期部分
|
| | |
|
8,161
|
| | | | | 29,311 | | | | ||
应付分配
|
| | |
|
11,409
|
| | | | | 5,930 | | | | ||
总负债
|
| | |
|
611,234
|
| | | | | 613,072 | | | | ||
承付款和或有事项(附注7和11) | | | | | | | | | | | | | | | ||
股权: | | | | | | | | | | | | | | | ||
优先股,已授权、已发行和未偿还的25,000股(截至2020年12月31日,清算优先股为29,029美元)
|
| | |
|
25,000
|
| | | | | 25,000 | | | | ||
A级单位,2,005,824个单位授权、发放和未完成
|
| | |
|
208,324
|
| | | | | 208,324 | | | | ||
会员赤字
|
| | |
|
(204,086)
|
| | | | | (99,323) | | | | ||
累计其他综合收益
|
| | |
|
396
|
| | | | | 157 | | | | ||
总股本
|
| | |
|
29,634
|
| | | | | 134,158 | | | | ||
负债和权益合计
|
| | | $ | 640,868 | | | | |
$
|
747,230
|
| | |
| | |
截至2013年12月31日的年度
|
| | | | |||||||||
| | |
2020
|
| |
2019
|
| | ||||||||
收入
|
| | |
$
|
674,005
|
| | | | $ | 620,829 | | | | ||
成本和费用: | | | | | | | | | | | | | | | ||
收入成本
|
| | |
|
615,914
|
| | | | | 545,208 | | | | ||
一般和行政
|
| | |
|
47,853
|
| | | | | 43,606 | | | | ||
交易费用
|
| | |
|
988
|
| | | | | 4,257 | | | | ||
或有对价公允价值变动
|
| | |
|
(7,081)
|
| | | | | 5,883 | | | | ||
长期资产减值
|
| | | | — | | | | | | 840 | | | | ||
商誉减值
|
| | |
|
28,802
|
| | | | | 13,251 | | | | ||
折旧摊销
|
| | |
|
48,497
|
| | | | | 42,115 | | | | ||
总成本和费用
|
| | |
|
734,973
|
| | | | | 655,160 | | | | ||
运营损失
|
| | |
|
(60,968)
|
| | | | | (34,331) | | | | ||
其他收入(费用): | | | | | | | | | | | | | | | ||
出售/处置财产和设备的收益
|
| | |
|
729
|
| | | | | 130 | | | | ||
利息支出
|
| | |
|
(37,848)
|
| | | | | (33,593) | | | | ||
其他费用合计
|
| | |
|
(37,119)
|
| | | | | (33,463) | | | | ||
净亏损
|
| | |
|
(98,087)
|
| | | | | (67,794) | | | | ||
其他综合收益: | | | | | | | | | | | | | | | ||
外币折算调整
|
| | |
|
239
|
| | | | | 685 | | | | ||
全面亏损
|
| | |
$
|
(97,848)
|
| | | | $ | (67,109) | | | | ||
单位收益: | | | | | | | | | | | | | | | ||
单位基本收益和摊薄收益
|
| | |
$
|
(50.54)
|
| | | | $ | (34.93) | | | | ||
未偿还的基本和稀释加权平均公用事业单位
|
| | |
|
2,005,824
|
| | | | | 1,962,115 | | | |
| | |
首选部件
|
| |
A类单位
|
| |
会员‘
赤字 |
| |
累计
其他 综合 收入(亏损) |
| | | | |||||||||||||||||||||||||||||||||
| | |
个单位
|
| |
金额
|
| |
个单位
|
| |
金额
|
| |
合计
股权 |
| | | | | | | |||||||||||||||||||||||||||
BALANCE,2019年1月1日
|
| | | | — | | | | | $ | — | | | | | $ | 1,948,237 | | | | | $ | 194,824 | | | | | $ | (14,925) | | | | | $ | (528) | | | | | $ | 179,371 | | | | | ||||
采用会计准则编码
主题:606 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (9,831) | | | | | | — | | | | | | (9,831) | | | | | ||||
收购(注3)
|
| | | | — | | | | | | — | | | | | | 57,587 | | | | | | 13,500 | | | | | | — | | | | | | — | | | | | | 13,500 | | | | | ||||
优先股发行
|
| | | | 25,000 | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,000 | | | | | ||||
税收分配
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,773) | | | | | | — | | | | | | (6,773) | | | | | ||||
其他综合收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 685 | | | | | | 685 | | | | | ||||
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (67,794) | | | | | | — | | | | | | (67,794) | | | | | ||||
Balance,2019年12月31日
|
| | | | 25,000 | | | | | | 25,000 | | | | | | 2,005,824 | | | | | | 208,324 | | | | | | (99,323) | | | | | | 157 | | | | | | 134,158 | | | | | ||||
税收分配
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,676) | | | | | | — | | | | | | (6,676) | | | | | ||||
其他综合收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 239 | | | | | | 239 | | | | | ||||
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (98,087) | | | | | | — | | | | | | (98,087) | | | | | ||||
Balance,2020年12月31日
|
| | | | 25,000 | | | | | $ | 25,000 | | | | | | 2,005,824 | | | | | $ | 208,324 | | | | | $ | (204,086) | | | | | $ | 396 | | | | | $ | 29,634 | | | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
净亏损
|
| | | $ | (98,087) | | | | | $ | (67,794) | | |
调整以调节净亏损与
提供的净现金
(用于)经营活动: |
| | | | | | | | | | | | |
债务折旧、摊销和债务折扣增加
|
| | |
|
48,497
|
| | | | | 42,115 | | |
无形资产减值,包括商誉
|
| | |
|
28,802
|
| | | | | 14,091 | | |
债务发行成本摊销
|
| | |
|
3,090
|
| | | | | 2,269 | | |
或有对价公允价值变动
|
| | |
|
(7,081)
|
| | | | | 5,883 | | |
收购相关或有对价支付
|
| | | | — | | | | | | (5,238) | | |
坏账费用拨备
|
| | |
|
4,104
|
| | | | | (741) | | |
处置财产和设备收益
|
| | |
|
(729)
|
| | | | | (130) | | |
资产负债变动:
|
| | | | | | | | | | | | |
应收账款
|
| | |
|
52,592
|
| | | | | (18,026) | | |
库存
|
| | |
|
2,113
|
| | | | | (265) | | |
预付费用和其他资产
|
| | |
|
(686)
|
| | | | | (1,363) | | |
应付账款和应计负债
|
| | |
|
(15,633)
|
| | | | | 14,501 | | |
合同责任
|
| | |
|
(3,525)
|
| | | | | 11,696 | | |
经营活动提供(使用)的净现金
|
| | |
|
13,457
|
| | | | | (3,002) | | |
投资活动现金流: | | | | | | | | | | | | | |
购置房产和设备
|
| | |
|
(4,844)
|
| | | | | (3,646) | | |
出售财产和设备的收益
|
| | |
|
881
|
| | | | | 379 | | |
业务收购,参见附注3
|
| | | | — | | | | | | (76,342) | | |
投资活动使用的净现金
|
| | |
|
(3,963)
|
| | | | | (79,609) | | |
融资活动现金流:
|
| | | | | | | | | | | | |
扣除还款后的信用额度收益
|
| | |
|
13,283
|
| | | | | (14,844) | | |
长期债务收益
|
| | | | — | | | | | | 100,000 | | |
融资费用支付
|
| | |
|
(113)
|
| | | | | (6,215) | | |
偿还长期债务
|
| | |
|
(9,564)
|
| | | | | (8,691) | | |
附属关联方票据收益
|
| | | | — | | | | | | 25,100 | | |
偿还下级关联方票据
|
| | | | — | | | | | | (25,100) | | |
收购相关或有对价支付
|
| | |
|
(6,000)
|
| | | | | (7,870) | | |
偿还资本租赁
|
| | |
|
(6,121)
|
| | | | | (4,582) | | |
优先股发行收益
|
| | | | — | | | | | | 25,000 | | |
对会员的税收分配
|
| | |
|
(1,197)
|
| | | | | (843) | | |
融资活动提供的净现金(用于)
|
| | |
|
(9,712)
|
| | | | | 81,955 | | |
外币汇率(折算)对现金的影响
|
| | |
|
59
|
| | | | | 23 | | |
现金净减少
|
| | |
|
(159)
|
| | | | | (633) | | |
现金: | | | | | | | | | | | | | |
年初
|
| | |
|
328
|
| | | | | 961 | | |
年终
|
| | | $ | 169 | | | | | $ | 328 | | |
补充披露现金流信息: | | | | | | | | | | | | | |
已支付利息
|
| | |
$
|
35,097
|
| | | | $ | 30,398 | | |
补充披露非现金投融资活动: | | | | | | | | | | | | | |
根据资本租赁获得的资产
|
| | |
$
|
18,289
|
| | | | $ | 9,587 | | |
| | |
2020
|
| |
2019
|
| ||||||
分子: | | | | | | | | | | | | | |
净亏损
|
| | | $ | (98,087) | | | | | $ | (67,794) | | |
减去:应计优先回报
|
| | | | (3,287) | | | | | | (742) | | |
可归因于A类单位的净亏损
|
| | | | (101,374) | | | | | | (68,536) | | |
分母: | | | | | | | | | | | | | |
加权-未偿还、基本单位和稀释单位的平均数
|
| | | | 2,005,824 | | | | | | 1,962,115 | | |
单位净亏损,基本亏损和摊薄亏损
|
| | | $ | (50.54) | | | | | $ | (34.93) | | |
| 购买注意事项: | | | | | | | |
|
现金支付
|
| | | $ | 16,250 | | |
|
或有对价
|
| | | | 7,677 | | |
| | | | | $ | 23,927 | | |
| 采购价格分配: | | | | | | | |
|
应收账款
|
| | | $ | 14,815 | | |
|
库存
|
| | | | 65 | | |
|
物业和设备
|
| | | | 1,195 | | |
|
预付费用
|
| | | | 72 | | |
|
商标和商号
|
| | | | 1,900 | | |
|
客户关系
|
| | | | 6,100 | | |
|
商誉
|
| | | | 7,093 | | |
|
其他长期资产
|
| | | | 46 | | |
| | | | | | 31,286 | | |
|
应付帐款
|
| | | | (5,621) | | |
|
应计费用
|
| | | | (1,688) | | |
|
资本租赁义务
|
| | | | (50) | | |
| | | | | $ | 23,927 | | |
| 购买注意事项: | | | | | | | |
|
现金支付
|
| | | $ | 43,595 | | |
|
展期权益
|
| | | | 12,500 | | |
|
或有对价
|
| | | | 22,615 | | |
| | | | | $ | 78,710 | | |
| 采购价格分配: | | | | | | | |
|
应收账款
|
| | | $ | 37,574 | | |
|
库存
|
| | | | 1,668 | | |
|
预付费用
|
| | | | 318 | | |
|
物业和设备
|
| | | | 990 | | |
|
商标和商号
|
| | | | 4,500 | | |
|
客户关系
|
| | | | 35,100 | | |
|
商誉
|
| | | | 32,581 | | |
|
其他长期资产
|
| | | | 79 | | |
| | | | | | 112,810 | | |
|
应付帐款
|
| | | | (14,830) | | |
|
应计费用
|
| | | | (12,706) | | |
|
合同责任
|
| | | | (6,190) | | |
|
资本租赁义务
|
| | | | (374) | | |
| | | | | $ | 78,710 | | |
| 购买注意事项: | | | | | | | |
|
现金支付
|
| | | $ | 16,497 | | |
|
展期权益
|
| | | | 1,000 | | |
|
或有对价
|
| | | | 5,825 | | |
|
定时付款
|
| | | | 1,447 | | |
| | | | | $ | 24,769 | | |
| 采购价格分配: | | | | | | | |
|
应收账款
|
| | | $ | 8,847 | | |
|
库存
|
| | | | 150 | | |
|
预付费用
|
| | | | 167 | | |
|
物业和设备
|
| | | | 1,446 | | |
|
商标和商号
|
| | | | 340 | | |
|
客户关系
|
| | | | 3,800 | | |
|
商誉
|
| | | | 14,698 | | |
|
其他长期资产
|
| | | | 28 | | |
| | | | | | 29,476 | | |
|
应付帐款
|
| | | | (2,254) | | |
|
应计费用
|
| | | | (789) | | |
|
合同责任
|
| | | | (648) | | |
|
资本租赁义务
|
| | | | (1,016) | | |
| | | | | $ | 24,769 | | |
| | |
2020
|
| |
2019
|
| ||||||
办公家具
|
| | | $ | 1,257 | | | | | $ | 906 | | |
台计算机
|
| | | | 1,280 | | | | | | 1,109 | | |
机器、设备和车辆
|
| | | | 11,025 | | | | | | 7,231 | | |
租赁改进
|
| | | | 3,643 | | | | | | 1,075 | | |
软件
|
| | | | 2,215 | | | | | | 1,918 | | |
资本租赁资产
|
| | | | 37,688 | | | | | | 20,641 | | |
施工中
|
| | | | 605 | | | | | | 246 | | |
| | | | | 57,713 | | | | | | 33,126 | | |
减去:累计折旧
|
| | | | (20,639) | | | | | | (10,368) | | |
财产和设备,净额
|
| | | $ | 37,074 | | | | | $ | 22,758 | | |
| | |
2020
|
| |
2019
|
| ||||||
应收贸易账款
|
| | | $ | 45,724 | | | | | $ | 63,040 | | |
合同资产
|
| | | | 139,367 | | | | | | 178,879 | | |
| | | | | 185,091 | | | | | | 241,919 | | |
减去:坏账准备
|
| | | | (4,551) | | | | | | (7,037) | | |
应收账款净额
|
| | | $ | 180,540 | | | | | $ | 234,882 | | |
| | |
2020
|
| |
2019
|
| ||||||
合同资产
|
| | | $ | 139,367 | | | | | $ | 178,879 | | |
合同责任
|
| | | | (14,945) | | | | | | (18,470) | | |
合同资产净额
|
| | | $ | 124,422 | | | | | $ | 160,409 | | |
| | |
2020
|
| |
2019
|
| | ||||||||||||||||||||
| | |
金额
|
| |
占总数的%
|
| |
金额
|
| |
占总数的%
|
| | ||||||||||||||
AT&T
|
| | | $ | 81,796 | | | | | | 44.2% | | | | | $ | 120,145 | | | | | | 49.7% | | | | ||
Verizon
|
| | | | 65,346 | | | | | | 35.3% | | | | | | 69,552 | | | | | | 28.8% | | | | ||
合计
|
| | | $ | 147,142 | | | | | | 79.5% | | | | | $ | 189,697 | | | | | | 78.5% | | | | | |
| | |
可再生能源
和恢复 物流 |
| |
电信
|
| |
合计
|
| |||||||||
截至2019年1月1日的商誉
|
| | | $ | 13,598 | | | | | $ | 32,442 | | | | | $ | 46,040 | | |
收购带来的额外收益
|
| | | | — | | | | | | 53,552 | | | | | | 53,552 | | |
减值损失(A)
|
| | | | — | | | | | | (13,089) | | | | | | (13,089) | | |
截至2019年12月31日的商誉
|
| | | $ | 13,598 | | | | | $ | 72,905 | | | | | $ | 86,503 | | |
测算期调整,净额
|
| | | | — | | | | | | 821 | | | | | | 821 | | |
减值损失
|
| | | | — | | | | | | (28,802) | | | | | | (28,802) | | |
截至2020年12月31日的商誉
|
| | | $ | 13,598 | | | | | $ | 44,924 | | | | | $ | 58,522 | | |
| | |
2020
|
| |||||||||||||||||||||
| | |
加权平均
保持有用 生活 |
| |
毛收入
金额 |
| |
累计
摊销 |
| |
账面净额
|
| ||||||||||||
客户关系
|
| | | | 10.7 | | | | | $ | 374,399 | | | | | $ | (67,392) | | | | | $ | 307,007 | | |
商品名称
|
| | | | 10.0 | | | | | | 59,759 | | | | | | (15,238) | | | | | | 44,521 | | |
| | | | | | | | | | $ | 434,158 | | | | | $ | (82,630) | | | | | $ | 351,528 | | |
| | |
2019
|
| |||||||||||||||||||||
| | |
加权平均
保持有用 生活 |
| |
毛收入
金额 |
| |
累计
摊销 |
| |
账面净额
|
| ||||||||||||
客户关系
|
| | | | 11.7 | | | | | $ | 374,264 | | | | | $ | (37,667) | | | | | $ | 336,597 | | |
商品名称
|
| | | | 10.5 | | | | | | 59,732 | | | | | | (8,481) | | | | | | 51,251 | | |
| | | | | | | | | | $ | 433,996 | | | | | $ | (46,148) | | | | | $ | 387,848 | | |
| 截至2013年12月31日的年份: | | | | | | | |
|
2021
|
| | | $ | 36,284 | | |
|
2022
|
| | | | 36,284 | | |
|
2023
|
| | | | 34,993 | | |
|
2024
|
| | | | 32,944 | | |
|
2025
|
| | | | 31,988 | | |
|
此后
|
| | | | 179,035 | | |
| | | | | $ | 351,528 | | |
| | |
2020
|
| |
2019
|
| ||||||
授信额度
|
| | | $ | 59,837 | | | | | $ | 46,554 | | |
定期贷款
|
| | | | 361,045 | | | | | | 370,609 | | |
收购债务
|
| | | | 10,575 | | | | | | — | | |
资本租赁义务
|
| | | | 29,008 | | | | | | 16,161 | | |
减去:代表利息的金额
|
| | | | (3,226) | | | | | | (1,836) | | |
减去:未摊销融资费
|
| | | | (13,854) | | | | | | (16,830) | | |
| | | | | 443,385 | | | | | | 414,658 | | |
减去:长期债务的当前部分
|
| | | | (20,139) | | | | | | (9,564) | | |
减去:资本租赁债务的当期部分,扣除资本租赁利息
|
| | | | (8,030) | | | | | | (4,961) | | |
| | | | $ | 415,216 | | | | | $ | 400,133 | | |
| | |
第
行
学分 |
| |
术语
借款 |
| |
收购
债务 |
| |
大写
租赁 义务 |
| |
合计
|
| |||||||||||||||
2021
|
| | | $ | — | | | | | $ | 9,564 | | | | | $ | 10,575 | | | | | $ | 9,437 | | | | | $ | 29,576 | | |
2022
|
| | | | — | | | | | | 9,564 | | | | | | — | | | | | | 8,324 | | | | | | 17,888 | | |
2023
|
| | | | 59,837 | | | | | | 9,564 | | | | | | — | | | | | | 7,183 | | | | | | 76,584 | | |
2024
|
| | | | — | | | | | | 9,564 | | | | | | — | | | | | | 3,420 | | | | | | 12,984 | | |
2025
|
| | | | — | | | | | | 9,564 | | | | | | — | | | | | | 645 | | | | | | 10,209 | | |
此后
|
| | | | — | | | | | | 313,225 | | | | | | — | | | | | | — | | | | | | 313,225 | | |
合计
|
| | | $ | 59,837 | | | | | $ | 361,045 | | | | | $ | 10,575 | | | | | $ | 29,008 | | | | | $ | 460,465 | | |
| | |
2020年12月31日的公允价值
|
| |||||||||||||||||||||
(千)
|
| |
携带
值 |
| |
一级
|
| |
二级
|
| |
第三级
|
| ||||||||||||
金融负债 | | | | | | | | | | | | | | | | | | | | | | | | | |
或有对价 - 垂直限制
|
| | | $ | 4,711 | | | | | $ | — | | | | | $ | — | | | | | $ | 4,711 | | |
或有对价 - Vinum
|
| | | | 13,418 | | | | | | | | | | | | — | | | | | | 13,418 | | |
| | | | $ | 18,129 | | | | | $ | — | | | | | $ | — | | | | | $ | 18,129 | | |
| | |
2019年12月31日的公允价值
|
| |||||||||||||||||||||
(千)
|
| |
携带
值 |
| |
一级
|
| |
二级
|
| |
第三级
|
| ||||||||||||
金融负债 | | | | | | | | | | | | | | | | | | | | | | | | | |
或有对价 - Rli
|
| | | $ | 2,075 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,075 | | |
或有对价 - 垂直限制
|
| | | | 9,195 | | | | | | — | | | | | | — | | | | | | 9,195 | | |
或有对价 - Vinum
|
| | | | 22,973 | | | | | | — | | | | | | — | | | | | | 22,973 | | |
或有对价 - 航空
|
| | | | 5,876 | | | | | | — | | | | | | — | | | | | | 5,876 | | |
| | | | $ | 40,119 | | | | | $ | — | | | | | $ | — | | | | | $ | 40,119 | | |
|
2019年1月1日
|
| | | $ | 10,386 | | |
|
收购(见附注3)
|
| | | | 36,117 | | |
|
支付或有对价
|
| | | | (13,108) | | |
|
堆积
|
| | | | 832 | | |
|
公允价值变动
|
| | | | 5,883 | | |
|
外币折算调整
|
| | | | 9 | | |
|
2019年12月31日
|
| | | | 40,119 | | |
|
支付或有对价
|
| | | | (6,000) | | |
|
堆积
|
| | | | 1,666 | | |
|
重新分类为收购债务
|
| | | | (10,575) | | |
|
公允价值变动
|
| | | | (7,081) | | |
|
2020年12月31日
|
| | | $ | 18,129 | | |
| | |
2020
|
| |
2019
|
| ||||||
收入: | | | | ||||||||||
电信
|
| | | $ | 605,095 | | | | | $ | 589,903 | | |
可再生能源和回收物流
|
| | | | 68,910 | | | | | | 30,926 | | |
合并总收入
|
| | | $ | 674,005 | | | | | $ | 620,829 | | |
| | |
2020
|
| |
2019
|
| ||||||
总资产: | | | | ||||||||||
电信
|
| | | $ | 579,147 | | | | | $ | 697,991 | | |
可再生能源和回收物流
|
| | | | 55,370 | | | | | | 45,642 | | |
企业
|
| | | | 6,351 | | | | | | 3,597 | | |
合并资产总额
|
| | | $ | 640,868 | | | | | $ | 747,230 | | |
| | |
2020
|
| |
2019
|
| ||||||
资本支出: | | | | ||||||||||
电信
|
| | | $ | 8,867 | | | | | $ | 11,186 | | |
可再生能源和回收物流
|
| | | | 12,251 | | | | | | 1,090 | | |
企业
|
| | | | 2,015 | | | | | | 957 | | |
合并资本支出总额
|
| | | $ | 23,133 | | | | | $ | 13,233 | | |
| | |
2020
|
| |
2019
|
| ||||||
摊销折旧: | | | | ||||||||||
摊销折旧
|
| | | | | | | | | | | | |
电信
|
| | | $ | 42,610 | | | | | $ | 37,423 | | |
可再生能源和回收物流
|
| | | | 5,259 | | | | | | 4,250 | | |
企业
|
| | | | 628 | | | | | | 442 | | |
合并摊销折旧合计
|
| | | $ | 48,497 | | | | | $ | 42,115 | | |
| | |
2020
|
| |
2019
|
| ||||||
EBITDA对账: | | | | ||||||||||
电信调整后的EBITDA
|
| | | $ | 755 | | | | | $ | 37,879 | | |
可再生能源和回收物流调整后的EBITDA
|
| | | | 28,943 | | | | | | 11,442 | | |
公司调整后的EBITDA
|
| | | | (18,213) | | | | | | (16,635) | | |
调整后EBITDA合计
|
| | | | 11,485 | | | | | | 32,686 | | |
少: | | | | | | | | | | | | | |
管理费
|
| | | | (518) | | | | | | (541) | | |
交易费用
|
| | | | (988) | | | | | | (4,257) | | |
或有对价公允价值变动
|
| | | | 7,081 | | | | | | (5,883) | | |
商誉减值
|
| | | | (28,802) | | | | | | (13,251) | | |
长期资产减值
|
| | | | — | | | | | | (840) | | |
折旧摊销
|
| | | | (48,497) | | | | | | (42,115) | | |
利息支出
|
| | | | (37,848) | | | | | | (33,593) | | |
净亏损
|
| | | $ | (98,087) | | | | | $ | (67,794) | | |
| | |
2020
|
| |
2019
|
| ||||||
按地域划分的收入: | | | | ||||||||||
美国
|
| | | $ | 656,524 | | | | | $ | 599,268 | | |
加拿大
|
| | | | 17,481 | | | | | | 21,561 | | |
合计
|
| | | $ | 674,005 | | | | | $ | 620,829 | | |
| | |
2020
|
| |
2019
|
| ||||||
按地域划分的长寿资产(不包括寿命确定的无形资产): | | | | ||||||||||
美国
|
| | | $ | 35,035 | | | | | $ | 19,014 | | |
加拿大
|
| | | | 3,560 | | | | | | 4,851 | | |
合计
|
| | | $ | 38,595 | | | | | $ | 23,865 | | |
| | |
2020
|
| |
2019
|
| ||||||
服务产品收入: | | | | ||||||||||
无线电信
|
| | | $ | 458,155 | | | | | $ | 397,203 | | |
电信有线
|
| | | | 146,940 | | | | | | 192,700 | | |
回收物流
|
| | | | 68,910 | | | | | | 30,926 | | |
合计
|
| | | $ | 674,005 | | | | | $ | 620,829 | | |
| | |
2020
|
| |
2019
|
| ||||||||||||||||||
| | |
金额
|
| |
占总数的%
|
| |
金额
|
| |
占总数的%
|
| ||||||||||||
客户: | | | | | | ||||||||||||||||||||
AT&T
|
| | | $ | 356,026 | | | | | | 53% | | | | | $ | 318,913 | | | | | | 51% | | |
Verizon
|
| | | | 116,444 | | | | | | 17% | | | | | | 117,927 | | | | | | 19% | | |
合计
|
| | | $ | 472,470 | | | | | | 70% | | | | | $ | 436,840 | | | | | | 70% | | |
| 截至2013年12月31日的年份: | | | | | | | |
|
2021
|
| | | $ | 10,017 | | |
|
2022
|
| | | | 8,396 | | |
|
2023
|
| | | | 6,165 | | |
|
2024
|
| | | | 3,903 | | |
|
2025
|
| | | | 2,067 | | |
|
此后
|
| | | | 7,872 | | |
| | | | | $ | 38,420 | | |
| | |
2021年7月3日
|
| |
2020年12月31日
|
| ||||||
资产 | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | |
现金
|
| | | $ | 37,797 | | | | | $ | 169 | | |
扣除备抵后的应收账款
|
| | | | 162,103 | | | | | | 180,540 | | |
库存,净额
|
| | | | 5,442 | | | | | | 5,793 | | |
预付费用
|
| | | | 6,873 | | | | | | 3,530 | | |
其他流动资产
|
| | | | 1,404 | | | | | | 2,191 | | |
流动资产总额
|
| | | | 213,619 | | | | | | 192,223 | | |
财产和设备,净额
|
| | | | 42,477 | | | | | | 37,074 | | |
无形资产净值
|
| | | | 349,962 | | | | | | 351,528 | | |
商誉
|
| | | | 66,604 | | | | | | 58,522 | | |
其他长期资产
|
| | | | 1,852 | | | | | | 1,521 | | |
总资产
|
| | | $ | 674,514 | | | | | $ | 640,868 | | |
负债和(赤字)/股权 | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
长期债务和资本租赁义务的当期部分
|
| | | $ | 100,529 | | | | | $ | 28,169 | | |
或有对价的当前部分
|
| | | | 4,455 | | | | | | 9,968 | | |
应付帐款
|
| | | | 57,941 | | | | | | 56,558 | | |
应计费用
|
| | | | 48,219 | | | | | | 66,808 | | |
合同责任
|
| | | | 12,419 | | | | | | 14,945 | | |
流动负债总额
|
| | | | 223,563 | | | | | | 176,448 | | |
资本租赁债务,扣除当期部分
|
| | | | 17,269 | | | | | | 17,752 | | |
长期债务,扣除当期部分和递延融资费
|
| | | | 419,349 | | | | | | 397,464 | | |
或有对价,扣除当期部分
|
| | | | 12,314 | | | | | | 8,161 | | |
应付分配
|
| | | | 11,409 | | | | | | 11,409 | | |
总负债
|
| | | | 683,904 | | | | | | 611,234 | | |
承付款和或有事项(附注7和11) | | | | | | | | | | | | | |
(赤字)/股权: | | | | | | | | | | | | | |
优先股,截至2020年12月31日已授权、已发行和未偿还的2.5万股
|
| | | | — | | | | | | 25,000 | | |
截至2021年7月3日和2020年12月31日,A类单位分别为2,165,879个和2,005,824个单位,授权、发放和未偿还单位分别为2,165,879和2,005,824个
|
| | | | 242,595 | | | | | | 208,324 | | |
会员赤字
|
| | | | (252,690) | | | | | | (204,086) | | |
累计其他综合收益
|
| | | | 705 | | | | | | 396 | | |
合计(赤字)/权益
|
| | | | (9,390) | | | | | | 29,634 | | |
总负债和(赤字)/权益
|
| | | $ | 674,514 | | | | | $ | 640,868 | | |
| | |
截至的六个月
|
| |||||||||
| | |
2021年7月3日
|
| |
2020年7月4日
|
| ||||||
收入
|
| | | $ | 255,118 | | | | | $ | 347,448 | | |
成本和费用: | | | | | | | | | | | | | |
收入成本
|
| | | | 222,668 | | | | | | 316,734 | | |
一般和行政
|
| | | | 24,065 | | | | | | 23,004 | | |
交易费用
|
| | | | 1,452 | | | | | | 170 | | |
折旧摊销
|
| | | | 26,622 | | | | | | 24,037 | | |
总成本和费用
|
| | | | 274,807 | | | | | | 363,945 | | |
运营损失
|
| | | | (19,689) | | | | | | (16,497) | | |
其他收入(费用): | | | | | | | | | | | | | |
出售/处置财产和设备的收益
|
| | | | 304 | | | | | | 46 | | |
利息支出
|
| | | | (21,215) | | | | | | (19,208) | | |
可转换票据清偿损失
|
| | | | (2,436) | | | | | | — | | |
其他费用合计
|
| | | | (23,347) | | | | | | (19,162) | | |
净亏损
|
| | | | (43,036) | | | | | | (35,659) | | |
其他综合收益(亏损): | | | | | | | | | | | | | |
外币折算调整
|
| | | | 309 | | | | | | (540) | | |
全面亏损
|
| | | $ | (42,727) | | | | | $ | (36,199) | | |
单位收益: | | | | | | | | | | | | | |
单位基本收入
|
| | | $ | (20.78) | | | | | $ | (18.59) | | |
基本加权平均未偿还公用事业单位
|
| | | | 2,149,441 | | | | | | 2,005,824 | | |
| | |
首选部件
|
| |
A类单位
|
| |
会员‘
赤字 |
| |
累计其他
综合 收入(亏损) |
| |
合计
(赤字)/ 股权 |
| |||||||||||||||||||||||||||
| | |
个单位
|
| |
金额
|
| |
个单位
|
| |
金额
|
| ||||||||||||||||||||||||||||||
截至2021年7月3日的6个月 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
余额,2021年1月1日
|
| | | | 25,000 | | | | | $ | 25,000 | | | | | | 2,005,824 | | | | | $ | 208,324 | | | | | $ | (204,086) | | | | | $ | 396 | | | | | $ | 29,634 | | |
A类单位发放
|
| | | | — | | | | | | — | | | | | | 150,000 | | | | | | 15,000 | | | | | | — | | | | | | — | | | | | | 15,000 | | |
发放A类单位 - 不退货
|
| | | | — | | | | | | — | | | | | | — | | | | | | 367 | | | | | | — | | | | | | — | | | | | | 367 | | |
上的受益转换功能
可转换票据 |
| | | | — | | | | | | — | | | | | | — | | | | | | 16,904 | | | | | | — | | | | | | — | | | | | | 16,904 | | |
收购(见附注3)
|
| | | | — | | | | | | — | | | | | | 10,055 | | | | | | 2,000 | | | | | | — | | | | | | — | | | | | | 2,000 | | |
实物支付首选单位分配
|
| | | | — | | | | | | 5,568 | | | | | | — | | | | | | — | | | | | | (5,568) | | | | | | — | | | | | | — | | |
首选设备更换为
可转换票据 |
| | | | (25,000) | | | | | | (30,568) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (30,568) | | |
其他综合收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 309 | | | | | | 309 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (43,036) | | | | | | — | | | | | | (43,036) | | |
BALANCE,2021年7月3日
|
| | | | — | | | | | $ | — | | | | | | 2,165,879 | | | | | $ | 242,595 | | | | | $ | (252,690) | | | | | $ | 705 | | | | | $ | (9,390) | | |
截至2020年7月4日的6个月 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
BALANCE,2020年1月1日
|
| | | | 25,000 | | | | | $ | 25,000 | | | | | | 2,005,824 | | | | | $ | 208,324 | | | | | $ | (99,323) | | | | | $ | 157 | | | | | $ | 134,158 | | |
税收分配
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,759) | | | | | | — | | | | | | (6,759) | | |
其他综合亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (540) | | | | | | (540) | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (35,659) | | | | | | — | | | | | | (35,659) | | |
Balance,2020年7月4日
|
| | | | 25,000 | | | | | $ | 25,000 | | | | | | 2,005,824 | | | | | $ | 208,324 | | | | | $ | (141,741) | | | | | $ | (383) | | | | | $ | 91,199 | | |
| | |
截至的六个月
|
| |||||||||
| | |
2021年7月3日
|
| |
2020年7月4日
|
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
净亏损
|
| | |
$
|
(43,036)
|
| | | | $ | (35,659) | | |
调整以调整净亏损与经营活动中使用的净现金:
|
| | | | | | | | | | | | |
债务折旧、摊销和债务折扣增加
|
| | |
|
29,502
|
| | | | | 24,037 | | |
可转换票据清偿损失
|
| | |
|
2,436
|
| | | | | — | | |
债务发行成本摊销
|
| | |
|
1,682
|
| | | | | 1,539 | | |
坏账费用拨备
|
| | |
|
924
|
| | | | | 1,599 | | |
处置财产和设备收益
|
| | |
|
(304)
|
| | | | | (46) | | |
资产负债变动:
|
| | | | | | | | | | | | |
应收账款
|
| | |
|
17,697
|
| | | | | 23,937 | | |
库存
|
| | |
|
352
|
| | | | | 2,014 | | |
预付费用和其他资产
|
| | |
|
(2,864)
|
| | | | | (2,404) | | |
应付账款和应计负债
|
| | |
|
(17,796)
|
| | | | | (16,009) | | |
合同责任
|
| | |
|
(2,526)
|
| | | | | (595) | | |
经营活动使用的净现金
|
| | |
|
(13,933)
|
| | | | | (1,587) | | |
投资活动现金流: | | | | | | | | | | | | | |
购置房产和设备
|
| | |
|
(1,569)
|
| | | | | (2,400) | | |
出售财产和设备的收益
|
| | |
|
420
|
| | | | | 53 | | |
收购业务(见附注3)
|
| | |
|
(20,059)
|
| | | | | — | | |
投资活动使用的净现金
|
| | |
|
(21,208)
|
| | | | | (2,347) | | |
融资活动现金流: | | | | | | | | | | | | | |
扣除还款后的信用额度收益
|
| | |
|
25,108
|
| | | | | 17,130 | | |
可转换票据 - 关联方收益
|
| | |
|
5,000
|
| | | | | — | | |
可转换票据 - 关联方偿还
|
| | |
|
(5,000)
|
| | | | | — | | |
可转换票据收益
|
| | |
|
44,400
|
| | | | | — | | |
偿还长期债务
|
| | |
|
(4,782)
|
| | | | | (4,782) | | |
融资费用支付
|
| | |
|
(2,220)
|
| | | | | — | | |
收购相关或有对价支付
|
| | |
|
—
|
| | | | | (3,500) | | |
偿还资本租赁
|
| | |
|
(5,091)
|
| | | | | (3,528) | | |
股票发行收益
|
| | |
|
15,367
|
| | | | | — | | |
对会员的税收分配
|
| | |
|
—
|
| | | | | (1,278) | | |
融资活动提供的净现金
|
| | |
|
72,782
|
| | | | | 4,042 | | |
外币汇率(折算)对现金的影响
|
| | |
|
(13)
|
| | | | | (3) | | |
现金净增长
|
| | |
|
37,628
|
| | | | | 105 | | |
现金: | | | | | | | | | | | | | |
期初
|
| | |
|
169
|
| | | |
|
328
|
| |
期末
|
| | |
$
|
37,797
|
| | | | $ | 433 | | |
补充披露现金流信息: | | | | | | | | | | | | | |
已支付利息
|
| | |
$
|
16,175
|
| | | | $ | 18,157 | | |
补充披露非现金投融资活动: | | | | | | | | | | | | | |
根据资本租赁获得的资产
|
| | |
$
|
162
|
| | | | $ | 8,964 | | |
| | |
截至的六个月
|
| |||||||||
| | |
2021年7月3日
|
| |
2020年7月4日
|
| ||||||
分子: | | | | | | | | | | | | | |
净亏损
|
| | | $ | (43,036) | | | | | $ | (35,659) | | |
减去:应计优先回报
|
| | | | (1,638) | | | | | | (815) | | |
可归因于A类单位(基本)的净亏损
|
| | | $ | (44,674) | | | | | $ | (36,474) | | |
分母: | | | | | | | | | | | | | |
加权-未偿还、基本单位和稀释单位的平均数
|
| | | | | | | | | | | | |
A级 - 基本版和稀释
|
| | | | 2,149,441 | | | | | | 2,005,824 | | |
EPU:
|
| | | | | | | | | | | | |
A级 - 基本版和稀释
|
| | | $ | (20.78) | | | | | $ | (18.18) | | |
| 购买注意事项: | | | | | | | |
|
现金支付
|
| | | $ | 20,059 | | |
|
展期权益
|
| | | | 2,000 | | |
|
或有对价
|
| | | | 8,200 | | |
| | | | | $ | 30,259 | | |
| 采购价格分配: | | | | | | | |
|
物业和设备
|
| | | $ | 9,978 | | |
|
客户关系
|
| | | | 17,370 | | |
|
商标和商品名称
|
| | | | 270 | | |
|
商誉
|
| | | | 8,082 | | |
| | | | | | 35,700 | | |
|
资本租赁义务
|
| | | | (5,441) | | |
| | | | | $ | 30,259 | | |
| | |
7月3日
2021 |
| |
12月31日
2020 |
| ||||||
办公家具
|
| | | $ | 1,307 | | | | | $ | 1,257 | | |
台计算机
|
| | | | 1,447 | | | | | | 1,280 | | |
机器、设备和车辆
|
| | | | 14,635 | | | | | | 11,025 | | |
土地
|
| | | | 140 | | | | | | — | | |
租赁改进
|
| | | | 4,686 | | | | | | 3,643 | | |
软件
|
| | | | 2,269 | | | | | | 2,215 | | |
资本租赁资产
|
| | | | 43,905 | | | | | | 37,688 | | |
施工中
|
| | | | 1,236 | | | | | | 605 | | |
| | | | | 69,625 | | | | | | 57,713 | | |
减去:累计折旧
|
| | | | (27,148) | | | | | | (20,639) | | |
财产和设备,净额
|
| | | $ | 42,477 | | | | | $ | 37,074 | | |
| | |
7月3日
2021 |
| |
12月31日
2020 |
| ||||||
应收贸易账款
|
| | | $ | 43,902 | | | | | $ | 45,724 | | |
合同资产
|
| | | | 123,079 | | | | | | 139,367 | | |
| | | | | 166,981 | | | | | | 185,091 | | |
减去:坏账准备
|
| | | | (4,878) | | | | | | (4,551) | | |
应收账款净额
|
| | | $ | 162,103 | | | | | $ | 180,540 | | |
| | |
7月3日
2021 |
| |
12月31日
2020 |
| ||||||
合同资产
|
| | | $ | 123,079 | | | | | $ | 139,367 | | |
合同责任
|
| | | | (12,419) | | | | | | (14,945) | | |
合同资产净额
|
| | | $ | 110,660 | | | | | $ | 124,422 | | |
| | |
2021年7月3日
|
| |
2020年12月31日
|
| ||||||||||||||||||
| | |
金额
|
| |
占总数的%
|
| |
金额
|
| |
占总数的%
|
| ||||||||||||
AT&T
|
| | | $ | 57,746 | | | | | | 34.6% | | | | | $ | 81,796 | | | | | | 44.2% | | |
Verizon
|
| | | | 50,135 | | | | | | 30.0% | | | | | | 65,346 | | | | | | 35.3% | | |
T-Mobile
|
| | | | 27,583 | | | | | | 16.5% | | | | | | * | | | | | | * | | |
合计
|
| | | $ | 135,464 | | | | | | 81.1% | | | | | $ | 147,142 | | | | | | 79.5% | | |
| | |
可再生能源
和 恢复 物流 |
| |
电信
|
| |
合计
|
| |||||||||
截至2020年12月31日的商誉(A)
|
| | | $ | 13,598 | | | | | $ | 44,924 | | | | | $ | 58,522 | | |
收购增加(注3)
|
| | | | 8,082 | | | | | | — | | | | | | 8,082 | | |
截至2021年7月3日的商誉(A)
|
| | | $ | 21,680 | | | | | $ | 44,924 | | | | | $ | 66,604 | | |
| | |
2021年7月3日
|
| |||||||||||||||||||||
| | |
加权
平均 剩余 使用寿命 |
| |
毛收入
携带 金额 |
| |
累计
摊销 |
| |
净载货
金额 |
| ||||||||||||
客户关系
|
| | | | 10.1 | | | | | $ | 391,967 | | | | | $ | (83,337) | | | | | $ | 308,630 | | |
商品名称
|
| | | | 9.7 | | | | | | 60,068 | | | | | | (18,736) | | | | | | 41,332 | | |
| | | | | | | | | | $ | 452,035 | | | | | $ | (102,073) | | | | | $ | 349,962 | | |
| | |
2020年12月31日
|
| |||||||||||||||||||||
| | |
加权
平均 剩余 使用寿命 |
| |
毛收入
携带 金额 |
| |
累计
摊销 |
| |
净载货
金额 |
| ||||||||||||
客户关系
|
| | | | 10.7 | | | | | $ | 374,399 | | | | | $ | (67,392) | | | | | $ | 307,007 | | |
商品名称
|
| | | | 10.0 | | | | | | 59,759 | | | | | | (15,238) | | | | | | 44,521 | | |
| | | | | | | | | | $ | 434,158 | | | | | $ | (82,630) | | | | | $ | 351,528 | | |
| | |
2021年7月3日
|
| |
12月31日
2020 |
| ||||||
授信额度
|
| | | $ | 84,945 | | | | | $ | 59,837 | | |
定期贷款
|
| | | | 356,263 | | | | | | 361,045 | | |
收购债务
|
| | | | 20,575 | | | | | | 10,575 | | |
可转换票据 - 关联方
|
| | | | 30,568 | | | | | | — | | |
可转换票据 - 2021年6月
|
| | | | 44,400 | | | | | | — | | |
资本租赁义务
|
| | | | 26,376 | | | | | | 25,782 | | |
减去:未摊销融资费
|
| | | | (14,393) | | | | | | (13,854) | | |
减:可转债折扣
|
| | | | (11,587) | | | | | | — | | |
| | | | | 537,147 | | | | | | 443,385 | | |
少:当前长期债务到期日
|
| | | | (91,422) | | | | | | (20,139) | | |
减去:资本租赁债务的当期部分,扣除利息
|
| | | | (9,107) | | | | | | (8,030) | | |
| | | | $ | 436,618 | | | | | $ | 415,216 | | |
| | |
2021年7月3日的公允价值
|
| |||||||||||||||||||||
(千)
|
| |
账面价值
|
| |
一级
|
| |
二级
|
| |
第三级
|
| ||||||||||||
金融负债 | | | | | | | | | | | | | | | | | | | | | | | | | |
或有对价
|
| | | $ | 16,769 | | | | | $ | — | | | | | $ | — | | | | | $ | 16,769 | | |
| | | | $ | 16,769 | | | | | $ | — | | | | | $ | — | | | | | $ | 16,769 | | |
| | |
2020年12月31日的公允价值
|
| |||||||||||||||||||||
(千)
|
| |
账面价值
|
| |
一级
|
| |
二级
|
| |
第三级
|
| ||||||||||||
金融负债 | | | | | | | | | | | | | | | | | | | | | | | | | |
或有对价
|
| | | $ | 18,129 | | | | | $ | — | | | | | $ | — | | | | | $ | 18,129 | | |
| | | | $ | 18,129 | | | | | $ | — | | | | | $ | — | | | | | $ | 18,129 | | |
|
2020年1月1日
|
| | | $ | 40,119 | | |
|
支付或有对价
|
| | | | (3,500) | | |
|
堆积
|
| | | | 946 | | |
|
2020年7月4日
|
| | | $ | 37,565 | | |
|
2021年1月1日
|
| | | | 18,129 | | |
|
收购(见附注3)
|
| | | | 8,200 | | |
|
重新分类为收购债务
|
| | | | (10,000) | | |
|
堆积
|
| | | | 440 | | |
|
2021年7月3日
|
| | | $ | 16,769 | | |
| | |
截至的六个月
|
| |||||||||
收入:
|
| |
2021年7月3日
|
| |
2020年7月4日
|
| ||||||
电信
|
| | | $ | 229,835 | | | | | $ | 339,475 | | |
可再生能源和回收物流
|
| | | | 25,283 | | | | | | 7,973 | | |
合并总收入
|
| | | $ | 255,118 | | | | | $ | 347,448 | | |
总资产:
|
| |
2021年7月3日
|
| |
12月31日
2020 |
| ||||||
电信
|
| | | $ | 537,215 | | | | | $ | 579,147 | | |
可再生能源和回收物流
|
| | | | 91,356 | | | | | | 55,370 | | |
企业
|
| | | | 45,943 | | | | | | 6,351 | | |
合并资产总额
|
| | | $ | 674,514 | | | | | $ | 640,868 | | |
| | |
截至的六个月
|
| |||||||||
资本支出:
|
| |
2021年7月3日
|
| |
2020年7月4日
|
| ||||||
电信
|
| | | $ | 682 | | | | | $ | 4,272 | | |
可再生能源和回收物流
|
| | | | 179 | | | | | | 6,768 | | |
企业
|
| | | | 870 | | | | | | 324 | | |
合并资本支出总额
|
| | | $ | 1,731 | | | | | $ | 11,364 | | |
| | |
截至的六个月
|
| |||||||||
摊销折旧:
|
| |
2021年7月3日
|
| |
2020年7月4日
|
| ||||||
摊销折旧
|
| | | | | | | | | | | | |
电信
|
| | | $ | 20,540 | | | | | $ | 21,382 | | |
可再生能源和回收物流
|
| | | | 5,603 | | | | | | 2,360 | | |
企业
|
| | | | 479 | | | | | | 295 | | |
合并摊销折旧合计
|
| | | $ | 26,622 | | | | | $ | 24,037 | | |
| | |
截至的六个月
|
| |||||||||
调整后EBITDA对账:
|
| |
2021年7月3日
|
| |
2020年7月4日
|
| ||||||
电信调整后的EBITDA
|
| | | $ | 13,941 | | | | | $ | 17,200 | | |
可再生能源和回收物流调整后的EBITDA
|
| | | | 4,019 | | | | | | (7) | | |
公司调整后的EBITDA
|
| | | | (8,649) | | | | | | (9,175) | | |
调整后EBITDA合计
|
| | | $ | 9,311 | | | | | $ | 8,018 | | |
少:
|
| | | | | | | | | | | | |
管理费
|
| | | | (622) | | | | | | (262) | | |
交易费用
|
| | | | (1,452) | | | | | | (170) | | |
折旧摊销
|
| | | | (26,622) | | | | | | (24,037) | | |
利息支出
|
| | | | (21,215) | | | | | | (19,208) | | |
可转换票据清偿损失
|
| | | | (2,436) | | | | | | — | | |
| | | | $ | (43,036) | | | | | $ | (35,659) | | |
| | |
截至的六个月
|
| |||||||||
按地域划分的收入:
|
| |
2021年7月3日
|
| |
2020年7月4日
|
| ||||||
美国
|
| | | | 249,722 | | | | | | 337,580 | | |
加拿大
|
| | | | 5,396 | | | | | | 9,868 | | |
合计
|
| | | $ | 255,118 | | | | | $ | 347,448 | | |
按地域划分的长寿资产(不包括寿命确定的无形资产):
|
| |
2021年7月3日
|
| |
12月31日
2020 |
| ||||||
美国
|
| | | $ | 41,296 | | | | | $ | 35,035 | | |
加拿大
|
| | | | 3,033 | | | | | | 3,560 | | |
合计
|
| | | $ | 44,329 | | | | | $ | 38,595 | | |
| | |
截至的六个月
|
| |||||||||
服务产品收入:
|
| |
2021年7月3日
|
| |
2020年7月4日
|
| ||||||
无线电信
|
| | | $ | 175,646 | | | | | $ | 251,611 | | |
电信有线
|
| | | | 54,189 | | | | | | 87,864 | | |
可再生能源 | | | | | 13,519 | | | | | | — | | |
回收物流
|
| | | | 11,764 | | | | | | 7,973 | | |
合计
|
| | | $ | 255,118 | | | | | $ | 347,448 | | |
| | |
截至的六个月
|
| |||||||||||||||||||||
| | |
2021年7月3日
|
| |
2020年7月4日
|
| ||||||||||||||||||
客户:
|
| |
金额
|
| |
占总数的%
|
| |
金额
|
| |
占总数的%
|
| ||||||||||||
AT&T
|
| | | $ | 123,692 | | | | | | 48% | | | | | $ | 199,255 | | | | | | 57% | | |
Verizon
|
| | | | 34,876 | | | | | | 14% | | | | | | 72,565 | | | | | | 21% | | |
T-Mobile
|
| | | | 36,552 | | | | | | 14% | | | | | | * | | | | | | * | | |
合计
|
| | | $ | 195,120 | | | | | | 76% | | | | | $ | 271,820 | | | | | | 78% | | |
| | |
第
页
|
| |||
文章I
某些定义
|
| | | | A-6 | | |
第1.1节
某些定义
|
| | | | A-6 | | |
第1.2节
其他地方定义的术语
|
| | | | A-21 | | |
第二篇文章
合并;正在关闭
|
| | | | A-24 | | |
第2.1节
关闭交易;合并
|
| | | | A-24 | | |
第2.2节
关闭,生效时间
|
| | | | A-24 | | |
第2.3节
合并的影响
|
| | | | A-24 | | |
第2.4节
管理文档
|
| | | | A-25 | | |
第2.5节
董事和高级管理人员
|
| | | | A-25 | | |
第三篇文章
证券转换;出资;合并对价;结算交割
|
| | | | A-25 | | |
第3.1节
证券折算;贡献
|
| | | | A-25 | | |
第3.2节
合并考虑
|
| | | | A-27 | | |
第3.3节
Blocker所有者和公司单位持有人的更换程序
|
| | | | A-27 | | |
第3.4节
公司关闭交货
|
| | | | A-28 | | |
第3.5节
拦截器关闭交货
|
| | | | A-29 | | |
第3.6节
买方交货
|
| | | | A-29 | | |
第3.7节
收益。
|
| | | | A-29 | | |
第3.8节
预扣和工资支付
|
| | | | A-31 | | |
第四条
有关集团公司的陈述和担保
|
| | | | A-31 | | |
第4.1节
组织性、权威性、可执行性
|
| | | | A-31 | | |
第4.2节
未违规
|
| | | | A-32 | | |
第4.3节
大写
|
| | | | A-32 | | |
第4.4节
财务报表;无未披露负债
|
| | | | A-33 | | |
第4.5节
无实质性不良影响
|
| | | | A-34 | | |
第4.6节
缺少某些开发
|
| | | | A-34 | | |
第4.7节
不动产
|
| | | | A-34 | | |
第4.8节
税务问题
|
| | | | A-35 | | |
第4.9节
合同
|
| | | | A-36 | | |
第4.10节
知识产权
|
| | | | A-38 | | |
第4.11节
提供的信息
|
| | | | A-40 | | |
第4.12节
诉讼
|
| | | | A-40 | | |
第4.13节
经纪业务
|
| | | | A-40 | | |
第4.14节
劳工事务
|
| | | | A-40 | | |
第4.15节
员工福利计划
|
| | | | A-41 | | |
第4.16节
保险
|
| | | | A-42 | | |
第4.17节
遵守法律;许可
|
| | | | A-43 | | |
第4.18节
环境问题
|
| | | | A-43 | | |
第4.19节
关联交易
|
| | | | A-43 | | |
第4.20节
贸易和反腐败合规
|
| | | | A-44 | | |
第4.21节
管道前投资
|
| | | | A-44 | | |
第4.22节
没有其他陈述和保证
|
| | |
|
A-44
|
| |
| | |
第
页
|
| |||
文章V
拦截器的陈述和担保
|
| | | | A-45 | | |
第5.1节
组织性、权威性、可执行性
|
| | | | A-45 | | |
第5.2节
未违规
|
| | | | A-45 | | |
第5.3节
大写
|
| | | | A-45 | | |
第5.4节
控股公司;所有权
|
| | | | A-46 | | |
第5.5节
提供的信息
|
| | | | A-46 | | |
第5.6节
诉讼
|
| | | | A-46 | | |
第5.7节
经纪业务
|
| | | | A-46 | | |
第5.8节
外来状态
|
| | | | A-46 | | |
第5.9节
关联交易
|
| | | | A-46 | | |
第5.10节
税务问题
|
| | | | A-46 | | |
第5.11节
没有其他陈述或保证
|
| | | | A-47 | | |
第六条
买方的陈述和担保
聚会
|
| | | | A-47 | | |
第6.1节
组织性、权威性、可执行性
|
| | | | A-47 | | |
第6.2节
未违规
|
| | | | A-48 | | |
第6.3节
大写
|
| | | | A-48 | | |
第6.4节
提供的信息;代理语句
|
| | | | A-49 | | |
第6.5节
诉讼
|
| | | | A-50 | | |
第6.6节
经纪业务
|
| | | | A-50 | | |
第6.7节
信托账户
|
| | | | A-50 | | |
第6.8节
买方SEC文档;控制
|
| | | | A-50 | | |
第6.9节
列表
|
| | | | A-51 | | |
第6.10节
投资公司;新兴成长型公司
|
| | | | A-51 | | |
第6.11节
业务活动
|
| | | | A-51 | | |
第6.12节
遵纪守法
|
| | | | A-52 | | |
第6.13节
合并子组织
|
| | | | A-52 | | |
第6.14节
管道投资
|
| | | | A-52 | | |
第6.15节
税务问题
|
| | | | A-52 | | |
第七条
与拦截者、集团公司和买方行为有关的契约
|
| | | | A-53 | | |
第7.1节
百货公司和集团公司临时经营契约
|
| | | | A-53 | | |
第7.2节
买方临时经营契约
|
| | | | A-55 | | |
第八条
成交前协议
|
| | | | A-56 | | |
第8.1节
合理的最大努力;进一步保证
|
| | | | A-56 | | |
第8.2节
信托和结账资金
|
| | | | A-56 | | |
第8.3节
状态保存
|
| | | | A-56 | | |
第8.4节
弹性公网IP
|
| | | | A-56 | | |
第8.5节
机密信息
|
| | | | A-57 | | |
第8.6节
信息访问
|
| | | | A-57 | | |
第8.7节
某些事项通知
|
| | | | A-57 | | |
第8.8节
反垄断法
|
| | | | A-57 | | |
第8.9节
通信;新闻稿;SEC备案
|
| | | | A-58 | | |
第8.10节
买方股东大会
|
| | | | A-60 | | |
第8.11节
费用
|
| | | | A-61 | | |
| | |
第
页
|
| |||
第8.12节
董事和高级管理人员
|
| | | | A-61 | | |
第8.13节
订阅协议
|
| | | | A-61 | | |
第8.14节
无买方库存交易
|
| | | | A-62 | | |
第8.15节
名称更改
|
| | | | A-62 | | |
第8.16节
排他性
|
| | | | A-62 | | |
第8.17节
收盘后控股公司董事及高级职员
|
| | | | A-63 | | |
第九条
附加协议
|
| | | | A-63 | | |
第9.1节
访问图书和记录
|
| | | | A-63 | | |
文章X
税务问题
|
| | | | A-63 | | |
第10.1节
某些税务事项
|
| | | | A-63 | | |
第十一条
当事人义务的条件
|
| | | | A-65 | | |
第11.1节
各方义务的条件
|
| | | | A-65 | | |
第11.2节
买方和合并子公司义务的条件
|
| | | | A-65 | | |
第11.3节
拦截者和公司义务的条件
|
| | | | A-66 | | |
第11.4节
放弃关闭条件
|
| | | | A-66 | | |
第十二条
终止
|
| | | | A-66 | | |
第12.1节
终止
|
| | | | A-66 | | |
第12.2节
终止影响
|
| | | | A-67 | | |
第十三条
其他
|
| | | | A-67 | | |
第13.1节
修改和豁免
|
| | | | A-67 | | |
第13.2节
通知
|
| | | | A-68 | | |
第13.3节
作业
|
| | | | A-68 | | |
第13.4节
可分割性
|
| | | | A-68 | | |
第13.5节
解读
|
| | | | A-68 | | |
第13.6节
完整协议
|
| | | | A-69 | | |
第13.7节
适用法律;放弃陪审团审判;管辖权
|
| | | | A-69 | | |
第13.8节
死亡
|
| | | | A-70 | | |
第13.9节
信托账户豁免
|
| | | | A-70 | | |
第13.10节
对应方;电子交付
|
| | | | A-71 | | |
第13.11节
具体表现
|
| | | | A-71 | | |
第13.12节
没有第三方受益人
|
| | | | A-71 | | |
第13.13节
时间表和展品
|
| | | | A-71 | | |
第13.14节
无追索权
|
| | | | A-71 | | |
第13.15节
公平调整
|
| | | | A-72 | | |
第13.16节
放弃冲突;律师与委托人沟通
|
| | | | A-72 | | |
第十四条
EQUITYHOLDER代表授权
|
| | | | A-73 | | |
第14.1节
股东代表授权
|
| | |
|
A-73
|
| |
| 展品 | | | | |
|
附件A
A&R公司LLCA表格
|
| | | |
|
展品B
应收税金协议格式
|
| | | |
|
展品C
投资者权利协议格式
|
| | | |
|
展品D
第二份A&R买方注册证书表格
|
| | | |
|
展品E
应收账款买方章程表格
|
| | | |
|
ACA
|
| |
第4.15(C)节
|
|
|
收购
|
| |
第7.1(B)节
|
|
|
额外的买家申请
|
| |
第8.9(F)节
|
|
|
其他财务信息
|
| |
第8.9节
|
|
|
关联交易
|
| |
第4.19节
|
|
|
协议
|
| |
简介
|
|
|
AIV分发
|
| |
独奏会
|
|
|
反垄断法
|
| |
第8.8(C)节
|
|
|
律师与委托人沟通
|
| |
第13.16(B)节
|
|
|
经审计的财务报表
|
| |
第4.4(A)(I)节
|
|
|
授权操作
|
| |
第14.1(B)节
|
|
|
BCP NEA
|
| |
独奏会
|
|
|
BCP备注
|
| |
独奏会
|
|
|
BCP票据金额
|
| |
独奏会
|
|
|
BCP票据交换
|
| |
独奏会
|
|
|
BCP QualTek
|
| |
独奏会
|
|
|
BCP QualTek分销
|
| |
独奏会
|
|
|
BCP QualTek II
|
| |
独奏会
|
|
|
拦截器
|
| |
简介
|
|
|
Blocker关联交易
|
| |
第5.9节
|
|
|
拦截器下线证书
|
| |
第11.2(D)节
|
|
|
Blocker合并证书
|
| |
第2.2(B)节
|
|
|
拦截器有效时间
|
| |
第2.2(B)节
|
|
|
Blocker合并
|
| |
独奏会
|
|
|
Blocker合并结束
|
| |
第2.2(A)节
|
|
|
Blocker合并子
|
| |
简介
|
|
|
Blocker拥有AIV合伙企业股权
|
| |
第5.4(B)节
|
|
|
拦截器投票和支持协议
|
| |
独奏会
|
|
|
买家
|
| |
简介
|
|
|
买方资产负债表
|
| |
第6.11(C)节
|
|
|
买家下架证书
|
| |
第11.3(D)节
|
|
|
买方合并证书
|
| |
第2.2(C)节
|
|
|
买方出资金额
|
| |
第3.2(C)(I)节
|
|
|
买方有效时间
|
| |
第2.2(C)节
|
|
|
买方合并
|
| |
独奏会
|
|
|
买方合并结束
|
| |
第2.2(A)节
|
|
|
买方
|
| |
简介
|
|
|
买方公开证券
|
| |
第6.9节
|
|
|
买方SEC文件
|
| |
第6.8(A)节
|
|
|
买方投票和支持协议
|
| |
独奏会,独奏会
|
|
|
买家授权书
|
| |
第6.3(A)节
|
|
|
注销股权
|
| |
第3.1(D)节
|
|
|
CBA
|
| |
第4.9(A)(I)节
|
|
|
合并证书
|
| |
第2.2(D)节
|
|
|
关闭
|
| |
第2.2(A)节
|
|
|
成交协议
|
| |
第4.8(G)节
|
|
|
截止日期
|
| |
第2.2(A)节
|
|
|
结账表单8-K
|
| |
第8.9(G)节
|
|
|
闭幕新闻稿
|
| |
第8.9(G)节
|
|
|
公司
|
| |
简介
|
|
|
公司A&R LLCA
|
| |
独奏会
|
|
|
公司下架证书
|
| |
第11.2(D)节
|
|
|
公司合并证书
|
| |
第2.2(D)节
|
|
|
公司生效时间
|
| |
第2.2(D)节
|
|
|
公司合并
|
| |
独奏会
|
|
|
公司合并结束
|
| |
第2.2(A)节
|
|
|
公司兼并子公司
|
| |
简介
|
|
|
公司投票和支持协议
|
| |
独奏会
|
|
|
竞争买家
|
| |
第8.16(A)节
|
|
|
缴费常用单位
|
| |
第3.2(C)(I)节
|
|
|
D&O拨备
|
| |
第8.12(A)节
|
|
|
DGCL
|
| |
独奏会
|
|
|
DLLCA
|
| |
独奏会
|
|
|
盈利通知
|
| |
第3.7(B)(Ii)节
|
|
|
收支期
|
| |
第3.7(C)(I)节
|
|
|
盈利限制
|
| |
第3.7(B)(Iv)节
|
|
|
生效日期
|
| |
简介
|
|
|
环境许可证
|
| |
第4.18节
|
|
|
股东代表
|
| |
简介
|
|
|
股东准备回报
|
| |
第10.1(A)节
|
|
|
财务报表
|
| |
第4.4(A)节
|
|
|
方正股份协议
|
| |
独奏会
|
|
|
受赔人
|
| |
第8.12(A)节
|
|
|
初始财务信息
|
| |
第8.9(H)节
|
|
|
保险单
|
| |
第4.16节
|
|
|
拟纳税处理
|
| |
第10.1(D)节
|
|
|
内部控制
|
| |
第4.4(C)节
|
|
|
投资者权益协议
|
| |
独奏会
|
|
|
国税局
|
| |
第4.15(A)节
|
|
|
就业法案
|
| |
第8.3(B)节
|
|
|
柯克兰
|
| |
第13.16(A)节
|
|
|
LLCA修订和重述
|
| |
第3.1(E)节
|
|
|
材料合同
|
| |
第4.9(B)节
|
|
|
材料客户
|
| |
第4.9(C)节
|
|
|
材料租赁
|
| |
第4.7(B)节
|
|
|
材料供应商
|
| |
第4.9(D)节
|
|
|
合并
|
| |
独奏会
|
|
|
无党派人士
|
| |
第13.14节
|
|
|
NPA
|
| |
独奏会
|
|
|
外部日期
|
| |
第12.1(C)节
|
|
|
其他管道前证券
|
| |
独奏会
|
|
|
聚会
|
| |
简介
|
|
|
当事人
|
| |
简介
|
|
|
PCAOB财务报表
|
| |
第8.9(H)节
|
|
|
许可证
|
| |
第4.17(B)节
|
|
|
管道投资
|
| |
独奏会
|
|
|
管道投资者
|
| |
独奏会
|
|
|
预结算期
|
| |
第7.1节
|
|
|
结账前重组
|
| |
独奏会
|
|
|
管道前期投资
|
| |
独奏会
|
|
|
管道前投资者
|
| |
独奏会
|
|
|
管道前备注
|
| |
独奏会
|
|
|
管道前注册权协议
|
| |
独奏会
|
|
|
注册权协议
|
| |
独奏会
|
|
|
签字表8-K
|
| |
第8.9(B)节
|
|
|
签名新闻稿
|
| |
第8.9(B)节
|
|
|
订阅协议
|
| |
独奏会
|
|
|
幸存的拦截器
|
| |
第2.1(A)节
|
|
|
存续的Blocker权益
|
| |
第3.1(A)(I)节
|
|
|
幸存买家
|
| |
第2.1(B)节
|
|
|
幸存公司
|
| |
第2.1(C)节
|
|
|
尾部策略
|
| |
第8.12(B)(Ii)节
|
|
|
税务竞赛
|
| |
第10.1(F)节
|
|
|
税务头寸
|
| |
第10.1(E)节
|
|
|
应收税金协议
|
| |
独奏会
|
|
|
触发事件
|
| |
第3.7(C)节
|
|
|
托管额
|
| |
第6.7节
|
|
|
信任分发
|
| |
第13.9节
|
|
|
未经审计的资产负债表
|
| |
第4.4(A)(Ii)节
|
|
|
未经审计的财务报表
|
| |
第4.4(A)(Ii)节
|
|
|
权证会计问题
|
| |
第6.3(D)节
|
|
|
买方须知:
CR Financial Holdings,Inc. 888 SAN Clemente Drive,套件400 加利福尼亚州纽波特海滩,邮编:92660 注意:拜伦·罗斯 电子邮件: |
| |
带一份副本给(不构成通知):
Loeb&Loeb LLP 公园大道345号 纽约,纽约10154 注意:Mitchell Nussbaum,Esq. 电子邮件: |
|
|
致股东代表、拦截者和公司的通知:
BCP QualTek Holdco,LLC 475哨兵大道E 宾夕法尼亚州蓝铃市19422 注意:Scott Hisey 电子邮件:
和
BCP QualTek,LLC
第五大道650号 纽约,纽约10019 注意:安德鲁·温伯格 马修·阿拉德 电子邮件: |
| |
将副本发送至(不构成通知):
Kirkland&Ellis LLP
列克星敦大道601号 纽约,纽约10022 注意:Michael E.Weisser,P.C. 马修·S·阿伦森,P.C. 蒂莫西·克鲁克申克,P.C. 埃里卡·P·洛佩斯 电子邮件: |
|
| | | | Roth CH Acquisition III Co. | |
| | | |
发件人:
|
|
| | | | 名称: | |
| | | | 标题: | |
| | |
第
页
|
| |||
第一条
定义
|
| | | | F-2 | | |
1.1
定义
|
| | | | F-2 | | |
1.2
解释性条款
|
| | | | F-12 | | |
第二篇文章
有限责任公司组织机构
|
| | | | F-13 | | |
2.1
队形
|
| | | | F-13 | | |
2.2
归档
|
| | | | F-13 | | |
2.3
名称
|
| | | | F-13 | | |
2.4
注册办事处:注册代理
|
| | | | F-13 | | |
2.5
主要营业地点
|
| | | | F-13 | | |
2.6
目的;力量
|
| | | | F-13 | | |
2.7
术语
|
| | | | F-13 | | |
2.8
意图
|
| | | | F-13 | | |
第三条
关闭交易
|
| | | | F-14 | | |
3.1
业务合并协议交易
|
| | | | F-14 | | |
第四条
所有权和出资;资本账户
|
| | | | F-14 | | |
4.1
授权单位;有关单位的一般规定
|
| | | | F-14 | | |
4.2
出资
|
| | | | F-17 | | |
4.3
增发单位
|
| | | | F-17 | | |
4.4
资本账户
|
| | | | F-18 | | |
4.5
有关出资的其他事项
|
| | | | F-18 | | |
4.6
通用单位互换
|
| | | | F-19 | | |
4.7
会员的陈述和担保
|
| | | | F-22 | | |
文章第V条
损益分摊
|
| | | | F-23 | | |
5.1
损益
|
| | | | F-23 | | |
5.2
特别拨款
|
| | | | F-23 | | |
5.3
一般税目分配
|
| | | | F-25 | | |
5.4
其他分配规则
|
| | | | F-26 | | |
5.5
收益公用单位
|
| | | | F-27 | | |
第六条
分发
|
| | | | F-27 | | |
6.1
分发
|
| | | | F-27 | | |
6.2
涉税分配
|
| | | | F-28 | | |
6.3
取款时发放
|
| | | | F-28 | | |
第七条
管理
|
| | | | F-28 | | |
7.1
管理会员权利;会员和官员职责
|
| | | | F-28 | | |
7.2
军官的角色
|
| | | | F-29 | | |
7.3
军官对他人的信赖担保
|
| | | | F-30 | | |
7.4
赔偿
|
| | | | F-30 | | |
7.5
管理成员辞职或终止
|
| | | | F-32 | | |
7.6
pubco重新分类事件
|
| | | | F-32 | | |
7.7
公司与管理成员之间的往来
|
| | | | F-32 | | |
7.8
某些成本和费用
|
| | | | F-32 | | |
| | |
第
页
|
| |||
第八条
成员角色
|
| | | | F-33 | | |
8.1
权利或权力
|
| | | | F-33 | | |
8.2
各种容量
|
| | | | F-33 | | |
8.3
投资机会
|
| | | | F-33 | | |
第九条
单位转让
|
| | | | F-34 | | |
9.1
转账限制
|
| | | | F-34 | | |
9.2
调出通知
|
| | | | F-35 | | |
9.3
受让方会员
|
| | | | F-35 | | |
9.4
图例
|
| | | | F-35 | | |
第X条
会计
|
| | | | F-36 | | |
10.1
账簿
|
| | | | F-36 | | |
10.2
税务选举
|
| | | | F-36 | | |
10.3
纳税申报单;信息
|
| | | | F-36 | | |
10.4
公司代表
|
| | | | F-37 | | |
10.5
预扣税款和义务
|
| | | | F-39 | | |
10.6
常务委员的权利
|
| | | | F-40 | | |
第十一条
解散
|
| | | | F-40 | | |
11.1
清算事件
|
| | | | F-40 | | |
11.2
破产
|
| | | | F-40 | | |
11.3
流程
|
| | | | F-41 | | |
11.4
会员权利
|
| | | | F-41 | | |
11.5
解散通知
|
| | | | F-42 | | |
11.6
合理的收盘时间
|
| | | | F-42 | | |
11.7
不恢复赤字
|
| | | | F-42 | | |
第XII条
常规
|
| | | | F-42 | | |
12.1
修改;豁免
|
| | | | F-42 | | |
12.2
进一步保证
|
| | | | F-43 | | |
12.3
继任者和分配
|
| | | | F-43 | | |
12.4
完整协议
|
| | | | F-43 | | |
12.5
独立成员权利
|
| | | | F-43 | | |
12.6
适用法律;放弃陪审团审判;管辖权
|
| | | | F-43 | | |
12.7
标题
|
| | | | F-44 | | |
12.8
对应方;电子交付
|
| | | | F-44 | | |
12.9
通知
|
| | | | F-44 | | |
12.10
律师代理;解释
|
| | | | F-45 | | |
12.11
可分割性
|
| | | | F-45 | | |
12.12
费用
|
| | | | F-45 | | |
12.13
没有第三方受益人
|
| | | | F-45 | | |
12.14
机密性
|
| | | | F-45 | | |
12.15
无追索权
|
| | | | F-46 | | |
| | |
第
页
|
|
展品 | | | | |
附件A:大写
|
| | | |
附件B:交换通知
|
| | | |
展品C:警官
|
| | | |
展品D:焊接机
|
| | | |
|
|
|
|
|
|
|
|
|
|
|
|
| | | |
|
|
| | | |
|
|
| | | | [单位持有人] | |
| | | |
|
|
| | | |
|
|
| | | |
|
|
| | | | [转让人] | |
| | | |
|
|
| | | |
|
|
| | | |
|
|
| | | | [受让方] | |
| | | |
|
|
| | | |
|
|
| | | |
|
|
| | | | 通知地址: | |
| | |
第
页
|
| | | | |||
第一条定义
|
| | | | G-2 | | | | ||
第1.1节
定义
|
| | | | G-2 | | | | ||
第1.2节
施工规程
|
| | | | G-8 | | | | ||
第二条已实现税收优惠的确定
|
| | | | G-8 | | | | ||
第2.1节
基数调整;有限责任公司754选举
|
| | | | G-8 | | | | ||
第2.2节
基础日程表
|
| | | | G-9 | | | | ||
第2.3节
税收优惠明细表
|
| | | | G-9 | | | | ||
第2.4节
程序;修改
|
| | | | G-10 | | | | ||
第三条税收优惠支付
|
| | | | G-11 | | | | ||
第3.1节
税收优惠支付的时间和金额
|
| | | | G-11 | | | | ||
第3.2节
无重复付款
|
| | | | G-13 | | | | ||
第3.3节
TRA持有人之间的付款比例
|
| | | | G-13 | | | | ||
第3.4节
可选的预估税收优惠支付程序
|
| | | | G-14 | | | | ||
第3.5节
超额付款
|
| | | | G-14 | | | | ||
第四条终止
|
| | | | G-15 | | | | ||
第4.1节
提前终止协议;违反协议
|
| | | | G-15 | | | | ||
第4.2节
提前终止通知
|
| | | | G-16 | | | | ||
第4.3节
提前解约付款
|
| | | | G-17 | | | | ||
第五条五、从属和逾期付款
|
| | | | G-17 | | | | ||
第5.1节
下属
|
| | | | G-17 | | | | ||
第5.2节
公司逾期付款
|
| | | | G-17 | | | | ||
第六条税收事项;一致性;合作
|
| | | | G-17 | | | | ||
第6.1节
参与公司的税务事务
|
| | | | G-17 | | | | ||
第6.2节
一致性
|
| | | | G-18 | | | | ||
第6.3节
合作
|
| | | | G-18 | | | | ||
第七条杂项
|
| | | | G-18 | | | | ||
第7.1节
通知
|
| | | | G-18 | | | | ||
第7.2节
对应对象
|
| | | | G-19 | | | | ||
第7.3节
整个协议;没有第三方受益人
|
| | | | G-20 | | | | ||
第7.4节
治国理政
|
| | | | G-20 | | | | ||
第7.5节
可分割性
|
| | | | G-20 | | | | ||
第7.6节
分配;修订;继任者;无弃权
|
| | | | G-20 | | | | ||
第7.7节
标题和字幕
|
| | | | G-21 | | | | ||
第7.8节
纠纷解决
|
| | | | G-21 | | | | ||
第7.9节
对账
|
| | | | G-21 | | | | ||
第7.10节
扣缴
|
| | | | G-22 | | | | ||
第7.11节
将公司纳入合并集团;转让公司资产
|
| | | | G-23 | | | | ||
第7.12节
法律变更
|
| | | | G-23 | | | |
| | |
第
页
|
| | | | |||
第7.13节
利率限制
|
| | | | G-23 | | | | ||
第7.14节
权利义务的独立性
|
| | | | G-24 | | | | ||
第7.15节
有限责任公司协议
|
| | | | G-24 | | | | ||
第7.16节
机密性
|
| | | | G-24 | | | | ||
第7.17节
TRA持有人代表
|
| | | | G-25 | | | | ||
第7.18节
其他应收税金协议不生效
|
| | | | G-25 | | | |
发信人: |
|
发信人: |
|
发信人: |
|
发信人: |
|
发信人: |
|
卖方实益拥有的普通股
作为普通股的受益百分比 卖方在成交日拥有的 |
| |
数量
卖方主管 |
| |||
70%或更高
|
| | | | 7 | | |
60%或更高,但低于70%
|
| | | | 6 | | |
50%或更高,但低于60%
|
| | | | 5 | | |
40%或更高,但低于50%
|
| | | | 4 | | |
30%或更高,但低于40%
|
| | | | 3 | | |
20%或更高,但低于30%
|
| | | | 2 | | |
大于10%,但低于20%
|
| | | | 1 | | |
发起人和其他持有人实益拥有的普通股,以及他们各自允许的普通股
发起人或其他持有人实益拥有的普通股中的受让人和 其各自在截止日期允许的受让人 |
| |
赞助商数量
导演 |
| |||
40%或更多
|
| | | | 1 | | |