|
特拉华州
(州或其他司法管辖区 公司或组织) |
| |
7370
(主要标准行业 分类代码号) |
| |
82-2714562
(税务局雇主 识别码) |
|
|
Matthew E.Kaplan,Esq.
Morgan J.Hayes,Esq. Debevoise&Plimpton LLP 第三大道919号 纽约,纽约10022 (212) 909-6000 |
| |
Roxane F.Reardon,Esq.
乔纳森·R·奥兹纳(Jonathan R.Ozner)先生 Simpson Thacher&Bartlett LLP 列克星敦大道425号 纽约,NY 10017 (212) 455-2000 |
|
| 大型加速文件服务器☐ | | | 加速文件管理器☐ | | | 非加速文件管理器 | | |
较小的报告公司☐
新兴成长型公司 |
|
| | | |||||||||||||||||||||||||
|
各类证券名称
待注册 |
| | |
金额为
已注册(1) |
| | |
建议的最大值
发行价 每股(2) |
| | |
建议的最大值
聚合产品 价格(1)(2) |
| | |
金额
注册费 |
| |||||||||
|
普通股,每股票面价值0.001美元
|
| | | | | | | | $ | | | | | | | $ | | | | | | | $ | | | |
|
市场和行业数据
|
| | | | II | | |
|
服务标记、商标和商品名称
|
| | | | II | | |
|
招股说明书摘要
|
| | | | 1 | | |
|
风险因素
|
| | | | 18 | | |
|
有关前瞻性陈述的特别说明
|
| | | | 39 | | |
|
收益使用情况
|
| | | | 41 | | |
|
股利政策
|
| | | | 42 | | |
|
大写
|
| | | | 43 | | |
|
管理层对财务状况和经营成果的讨论和分析
|
| | | | 45 | | |
|
业务
|
| | | | 69 | | |
|
管理
|
| | | | 84 | | |
|
高管薪酬
|
| | | | 90 | | |
|
委托人和销售股东
|
| | | | 103 | | |
|
某些关系和关联方交易
|
| | | | 107 | | |
|
股本说明
|
| | | | 110 | | |
|
可供将来出售的股票
|
| | | | 116 | | |
|
对某些债务的描述
|
| | | | 119 | | |
|
针对非美国持有者的某些美国联邦所得税注意事项
|
| | | | 121 | | |
|
承销
|
| | | | 125 | | |
|
普通股有效期
|
| | | | 131 | | |
|
专家
|
| | | | 131 | | |
|
在哪里可以找到更多信息
|
| | | | 131 | | |
|
合并财务报表索引
|
| | | | F-1 | | |
(除共享和
外,以千为单位
每股数据) |
| |
截至2010年12月31日的年度
|
| |
截至3月31日的三个月
|
| ||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |||||||||||||||||
收入:
|
| | | $ | 243,917 | | | | | $ | 182,663 | | | | | $ | 104,304 | | | | | $ | 67,586 | | | | | $ | 51,219 | | |
收入成本(不包括以下折旧和摊销)
|
| | | | 35,750 | | | | | | 24,848 | | | | | | 18,525 | | | | | | 10,203 | | | | | | 7,310 | | |
产品开发
|
| | | | 47,004 | | | | | | 31,598 | | | | | | 24,224 | | | | | | 14,179 | | | | | | 10,331 | | |
销售、营销和客户
支持 |
| | | | 62,157 | | | | | | 38,401 | | | | | | 23,235 | | | | | | 15,534 | | | | | | 12,319 | | |
一般和行政
|
| | | | 53,056 | | | | | | 26,899 | | | | | | 14,631 | | | | | | 11,835 | | | | | | 10,696 | | |
折旧和
摊销 |
| | | | 24,595 | | | | | | 21,813 | | | | | | 18,626 | | | | | | 7,057 | | | | | | 5,934 | | |
运营收入
|
| | | | 21,355 | | | | | | 39,104 | | | | | | 5,063 | | | | | | 8,778 | | | | | | 4,629 | | |
利息支出
|
| | | | 4,931 | | | | | | 5,202 | | | | | | 3,058 | | | | | | 390 | | | | | | 1,164 | | |
其他费用、(收入)
|
| | | | (885) | | | | | | (1,458) | | | | | | 25 | | | | | | (49) | | | | | | (320) | | |
税前收入
|
| | | | 17,309 | | | | | | 35,360 | | | | | | 1,980 | | | | | | 8,437 | | | | | | 3,785 | | |
所得税费用(福利)
|
| | | | (3,144) | | | | | | 12,053 | | | | | | (1,197) | | | | | | 2,793 | | | | | | 1,345 | | |
净收入
|
| | | $ | 20,453 | | | | | $ | 23,307 | | | | | $ | 3,177 | | | | | $ | 5,644 | | | | | $ | 2,440 | | |
每股收益: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基础版
|
| | | $ | 0.15 | | | | | $ | 0.17 | | | | | $ | 0.02 | | | | | $ | 0.05 | | | | | $ | 0.02 | | |
稀释
|
| | | $ | 0.14 | | | | | $ | 0.16 | | | | | $ | 0.02 | | | | | $ | 0.04 | | | | | $ | 0.02 | | |
加权平均普通股
未完成: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基础版
|
| | | | 138,071,677 | | | | | | 139,650,311 | | | | | | 139,588,127 | | | | | | 125,111,531 | | | | | | 139,741,139 | | |
稀释
|
| | | | 145,443,357 | | | | | | 143,046,312 | | | | | | 139,588,127 | | | | | | 133,577,531 | | | | | | 147,233,105 | | |
(千)
|
| |
截至12月31日
|
| |
截至3月31日
|
| ||||||||||||
|
2020
|
| |
2019
|
| |
2021
|
| |||||||||||
现金和现金等价物
|
| | | $ | 33,354 | | | | | $ | 10,920 | | | | | $ | 49,815 | | |
总资产
|
| | | | 511,334 | | | | | | 466,271 | | | | | | 514,394 | | |
总负债(1)
|
| | | | 94,639 | | | | | | 148,253 | | | | | | 89,778 | | |
股东权益总额
|
| | | | 416,695 | | | | | | 318,018 | | | | | | 424,616 | | |
| | |
截至2010年12月31日的年度
|
| |
截至3月31日的三个月
|
| ||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |||||||||||||||||
|
(千元,毛利%除外)
|
| |||||||||||||||||||||||||||||
调整后的EBITDA(2)
|
| | | $ | 73,162 | | | | | $ | 68,985 | | | | | $ | 26,562 | | | | | $ | 21,725 | | | | | $ | 15,385 | | |
调整后的EBITDA利润率(3)
|
| | | | 30% | | | | | | 38% | | | | | | 25% | | | | | | 32% | | | | | | 30% | | |
资本支出(4)
|
| | | | 9,751 | | | | | | 5,943 | | | | | | 1,640 | | | | | | 3,433 | | | | | | 4,022 | | |
| | |
截至2010年12月31日的年度
|
| |
截至3月31日的三个月
|
| ||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |||||||||||||||||
|
(千)
|
| |||||||||||||||||||||||||||||
净收入
|
| | | $ | 20,453 | | | | | $ | 23,307 | | | | | $ | 3,177 | | | | | $ | 5,644 | | | | | $ | 2,440 | | |
折旧摊销
|
| | | | 24,595 | | | | | | 21,813 | | | | | | 18,626 | | | | | | 7,057 | | | | | | 5,934 | | |
股票薪酬(非现金)(A)
|
| | | | 5,984 | | | | | | 1,680 | | | | | | 1,442 | | | | | | 2,538 | | | | | | 802 | | |
期权取消付款(B)
|
| | | | 14,543 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
利息支出
|
| | | | 4,931 | | | | | | 5,202 | | | | | | 3,058 | | | | | | 390 | | | | | | 1,164 | | |
所得税费用(福利)
|
| | | | (3,144) | | | | | | 12,053 | | | | | | (1,197) | | | | | | 2,793 | | | | | | 1,345 | | |
并购(回收)成本(C)
|
| | | | 170 | | | | | | 3,413 | | | | | | 545 | | | | | | (18) | | | | | | 215 | | |
发行成本和上市准备成本(D)
|
| | | | 4,910 | | | | | | 2,764 | | | | | | — | | | | | | 3,261 | | | | | | 1,641 | | |
其他成本(E)
|
| | | | 1,605 | | | | | | 211 | | | | | | 886 | | | | | | 109 | | | | | | 2,163 | | |
其他(收入)费用(F)
|
| | | | (885) | | | | | | (1,458) | | | | | | 25 | | | | | | (49) | | | | | | (320) | | |
调整后的EBITDA
|
| | | $ | 73,162 | | | | | $ | 68,985 | | | | | $ | 26,562 | | | | | $ | 21,725 | | | | | $ | 15,385 | | |
调整后的EBITDA利润率
|
| | | | 30% | | | | | | 38% | | | | | | 25% | | | | | | 32% | | | | | | 30% | | |
(千)
|
| |
年终
12月31日 |
| |
截止三个月
3月31日 |
| ||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |||||||||||||||||
收入成本
|
| | | $ | — | | | | | $ | 8 | | | | | $ | 6 | | | | | $ | — | | | | | $ | — | | |
产品开发
|
| | | | 673 | | | | | | 305 | | | | | | 219 | | | | | | 278 | | | | | | 101 | | |
销售、营销和客户支持
|
| | | | 1,268 | | | | | | 450 | | | | | | 287 | | | | | | 624 | | | | | | 172 | | |
一般和行政
|
| | | | 4,043 | | | | | | 917 | | | | | | 930 | | | | | | 1,636 | | | | | | 529 | | |
合计
|
| | | $ | 5,984 | | | | | $ | 1,680 | | | | | $ | 1,442 | | | | | $ | 2,538 | | | | | $ | 802 | | |
| | |
年终
12月31日 |
| |
截止三个月
3月31日 |
| ||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |||||||||||||||||
|
(千)
|
| |||||||||||||||||||||||||||||
计算机和外围设备
|
| | | $ | 281 | | | | | $ | 2,138 | | | | | $ | 1,549 | | | | | $ | 1,999 | | | | | $ | 1,260 | | |
办公家具和设备
|
| | | | 734 | | | | | | 30 | | | | | | 86 | | | | | | — | | | | | | 168 | | |
租赁改进
|
| | | | 3,513 | | | | | | 631 | | | | | | 5 | | | | | | — | | | | | | 1,282 | | |
资本化软件开发成本
|
| | | | 5,223 | | | | | | 3,144 | | | | | | — | | | | | | 1,434 | | | | | | 1,312 | | |
合计
|
| | | $ | 9,751 | | | | | $ | 5,943 | | | | | $ | 1,640 | | | | | $ | 3,443 | | | | | $ | 4,022 | | |
(千美元,不包括每股和每股金额)
|
| |
截至2021年3月31日
|
| |||||||||
|
实际
|
| |
调整后的
|
| ||||||||
现金和现金等价物
|
| | | $ | 49,815 | | | | | $ | 308,478 | | |
长期债务: | | | | | | | | | | | | | |
新循环信贷安排(1)
|
| | | $ | 22,000 | | | | | $ | — | | |
资本租赁义务
|
| | | | 4,112 | | | | | | 4,112 | | |
长期债务总额
|
| | | | 26,112 | | | | | | 4,112 | | |
股东权益: | | | | | | | | | | | | | |
普通股每股面值0.001美元:(I)实际:授权700.0股,已发行140.4股,已发行125.3股;(Ii)调整后:已授权10.0亿股,已发行156.7股,已发行(2)
|
| | | | 140 | | | | | | 157 | | |
优先股每股面值0.01美元:(I)实际:6100万股授权、发行和发行,以及(Ii)调整后:100.0股授权、发行和发行,没有发行和发行的股票
|
| | | | 610 | | | | | | — | | |
新增实收资本
|
| | | | 623,755 | | | | | | 665,273 | | |
库存股(3)
|
| | | | (260,686) | | | | | | — | | |
留存收益
|
| | | | 60,585 | | | | | | 45,757 | | |
累计其他综合损失
|
| | | | 212 | | | | | | 212 | | |
股东权益总额
|
| | | | 424,616 | | | | | | 711,399 | | |
总市值
|
| | | $ | 450,728 | | | | | $ | 715,511 | | |
| | |
截至2010年12月31日的年度
|
| |
截至3月31日的三个月
|
| ||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |||||||||||||||||
|
(千)
|
| |||||||||||||||||||||||||||||
按客户类型划分的收入: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
广告商 - Direct
|
| | | $ | 106,422 | | | | | $ | 84,423 | | | | | $ | 60,122 | | | | | $ | 27,541 | | | | | $ | 22,187 | | |
广告商 - 程序化
|
| | | | 116,115 | | | | | | 83,475 | | | | | | 36,866 | | | | | | 33,912 | | | | | | 23,851 | | |
供给侧客户
|
| | | | 21,380 | | | | | | 14,765 | | | | | | 7,316 | | | | | | 6,133 | | | | | | 5,181 | | |
总收入
|
| | |
|
243,917
|
| | | |
|
182,663
|
| | | |
|
104,304
|
| | | |
|
67,586
|
| | | |
|
51,219
|
| |
| | |
截至3月31日的三个月
|
| |
更改
|
| |
更改
|
| |||||||||||||||
|
2021
|
| |
2020
|
| |
$
|
| |
%
|
| ||||||||||||||
|
(千)
|
| | | | | | | | | | | | | |||||||||||
收入
|
| | | $ | 67,586 | | | | | $ | 51,219 | | | | | $ | 16,367 | | | | | | 32% | | |
收入成本(不包括折旧和摊销)
下面) |
| | | | 10,203 | | | | | | 7,310 | | | | | | 2,893 | | | | | | 40% | | |
产品开发
|
| | | | 14,179 | | | | | | 10,331 | | | | | | 3,848 | | | | | | 37% | | |
销售、营销和客户支持
|
| | | | 15,534 | | | | | | 12,319 | | | | | | 3,215 | | | | | | 26% | | |
一般和行政
|
| | | | 11,855 | | | | | | 10,696 | | | | | | 1,139 | | | | | | 11% | | |
折旧摊销
|
| | | | 7,057 | | | | | | 5,934 | | | | | | 1,123 | | | | | | 19% | | |
运营收入
|
| | | | 8,778 | | | | | | 4,629 | | | | | | 4,149 | | | | | | 90% | | |
利息支出
|
| | | | 390 | | | | | | 1,164 | | | | | | (774) | | | | | | (66)% | | |
其他(收入)费用
|
| | | | (49) | | | | | | (320) | | | | | | 271 | | | | | | (85)% | | |
税前收入
|
| | | | 8,437 | | | | | | 3,785 | | | | | | 4,652 | | | | | | 123% | | |
所得税费用(福利)
|
| | | | 2,793 | | | | | | 1,345 | | | | | | 1,448 | | | | | | 108% | | |
净收入
|
| | | $ | 5,644 | | | | | $ | 2,440 | | | | | $ | 3,204 | | | | | | 131% | | |
| | |
三个月
已结束 3月31日 |
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
|
(截至百分比
收入) |
| |||||||||||
收入
|
| | | | 100% | | | | | | 100% | | |
收入成本(不包括以下折旧和摊销)
|
| | | | 15 | | | | | | 14 | | |
产品开发
|
| | | | 21 | | | | | | 20 | | |
销售、营销和客户支持
|
| | | | 23 | | | | | | 24 | | |
一般和行政
|
| | | | 18 | | | | | | 21 | | |
折旧摊销
|
| | | | 10 | | | | | | 12 | | |
运营收入
|
| | | | 13 | | | | | | 9 | | |
利息支出
|
| | | | 1 | | | | | | 2 | | |
其他(收入)费用
|
| | | | — | | | | | | (1) | | |
税前收入
|
| | | | 12 | | | | | | 7 | | |
所得税费用(福利)
|
| | | | 4 | | | | | | 3 | | |
净收入
|
| | | | 8% | | | | | | 5% | | |
| | |
年终
12月31日 |
| |
更改
|
| |
更改
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||||
|
(千)
|
| | | | | | | | | | | | | |||||||||||
收入
|
| | | $ | 243,917 | | | | | $ | 182,663 | | | | | $ | 61,254 | | | | | | 34% | | |
收入成本(不包括以下折旧和摊销)
|
| | | | 35,750 | | | | | | 24,848 | | | | | | 10,902 | | | | | | 44% | | |
产品开发
|
| | | | 47,004 | | | | | | 31,598 | | | | | | 15,406 | | | | | | 49% | | |
销售、营销和客户支持
|
| | | | 62,157 | | | | | | 38,401 | | | | | | 23,756 | | | | | | 62% | | |
一般和行政
|
| | | | 53,056 | | | | | | 26,899 | | | | | | 26,157 | | | | | | 97% | | |
折旧摊销
|
| | | | 24,595 | | | | | | 21,813 | | | | | | 2,782 | | | | | | 13% | | |
运营收入
|
| | | | 21,355 | | | | | | 39,104 | | | | | | (17,749) | | | | | | (45)% | | |
| | |
年终
12月31日 |
| |
更改
|
| |
更改
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||||
|
(千)
|
| | | | | | | | | | | | | |||||||||||
利息支出
|
| | | | 4,931 | | | | | | 5,202 | | | | | | (271) | | | | | | (5)% | | |
其他(收入)费用
|
| | | | (885) | | | | | | (1,458) | | | | | | 573 | | | | | | (39)% | | |
税前收入
|
| | | | 17,309 | | | | | | 35,360 | | | | | | (18,051) | | | | | | (51)% | | |
所得税费用(福利)
|
| | | | (3,144) | | | | | | 12,053 | | | | | | (15,197) | | | | | | (126)% | | |
净收入
|
| | | $ | 20,453 | | | | | $ | 23,307 | | | | | $ | (2,854) | | | | | | (12)% | | |
|
| | |
年终
12月31日 |
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
|
(截至百分比
收入) |
| |||||||||||
收入
|
| | | | 100% | | | | | | 100% | | |
收入成本(不包括以下折旧和摊销)
|
| | | | 15 | | | | | | 14 | | |
产品开发
|
| | | | 19 | | | | | | 17 | | |
销售、营销和客户支持
|
| | | | 25 | | | | | | 21 | | |
一般和行政
|
| | | | 22 | | | | | | 15 | | |
折旧摊销
|
| | | | 10 | | | | | | 12 | | |
运营收入
|
| | | | 9 | | | | | | 21 | | |
利息支出
|
| | | | 2 | | | | | | 3 | | |
其他(收入)费用
|
| | | | (0) | | | | | | (1) | | |
税前收入
|
| | | | 7 | | | | | | 19 | | |
所得税费用(福利)
|
| | | | (1) | | | | | | 7 | | |
净收入
|
| | | | 8% | | | | | | 13% | | |
| | |
年终
12月31日 |
| |
更改
|
| |
更改
|
| |||||||||||||||
|
2019
|
| |
2018
|
| |
$
|
| |
%
|
| ||||||||||||||
|
(千)
|
| | | | | | | | | | | | | |||||||||||
收入
|
| | | $ | 182,663 | | | | | $ | 104,304 | | | | | $ | 78,359 | | | | | | 75% | | |
收入成本(不包括以下折旧和摊销)
|
| | | | 24,848 | | | | | | 18,525 | | | | | | 6,323 | | | | | | 34% | | |
产品开发
|
| | | | 31,598 | | | | | | 24,224 | | | | | | 7,374 | | | | | | 30% | | |
销售、营销和客户支持
|
| | | | 38,401 | | | | | | 23,235 | | | | | | 15,166 | | | | | | 65% | | |
一般和行政
|
| | | | 26,899 | | | | | | 14,631 | | | | | | 12,268 | | | | | | 84% | | |
折旧摊销
|
| | | | 21,813 | | | | | | 18,626 | | | | | | 3,187 | | | | | | 17% | | |
运营收入
|
| | | | 39,104 | | | | | | 5,063 | | | | | | 34,041 | | | | | | 672% | | |
利息支出
|
| | | | 5,202 | | | | | | 3,058 | | | | | | 2,144 | | | | | | 70% | | |
其他(收入)费用
|
| | | | (1,458) | | | | | | 25 | | | | | | (1,483) | | | | | | 新墨西哥州 | | |
税前收入
|
| | | | 35,360 | | | | | | 1,980 | | | | | | 33,380 | | | | | | 1686% | | |
所得税费用(福利)
|
| | | | 12,053 | | | | | | (1,197) | | | | | | 13,250 | | | | | | 新墨西哥州 | | |
净收入
|
| | | $ | 23,307 | | | | | $ | 3,177 | | | | | $ | 20,130 | | | | | | 634% | | |
| | |
2019
|
| |
2018
|
| ||||||
|
(截至百分比
收入) |
| |||||||||||
收入
|
| | | | 100% | | | | | | 100% | | |
收入成本(不包括以下折旧和摊销)
|
| | | | 14 | | | | | | 18 | | |
产品开发
|
| | | | 17 | | | | | | 23 | | |
销售、营销和客户支持
|
| | | | 21 | | | | | | 22 | | |
一般和行政
|
| | | | 15 | | | | | | 14 | | |
折旧摊销
|
| | | | 12 | | | | | | 18 | | |
运营收入
|
| | | | 21 | | | | | | 5 | | |
利息支出
|
| | | | 3 | | | | | | 3 | | |
其他(收入)费用
|
| | | | (1) | | | | | | — | | |
税前收入
|
| | | | 19 | | | | | | 2 | | |
所得税费用(福利)
|
| | | | 7 | | | | | | (1) | | |
净收入
|
| | | | 13 | | | | | | 3 | | |
| | |
截止三个月
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
3月31日
2021 |
| |
12月31日
2020 |
| |
9月30日
2020 |
| |
6月30日
2020 |
| |
3月31日
2020 |
| |
12月31日
2019 |
| |
9月30日
2019 |
| |
6月30日
2019 |
| |
3月31日
2019 |
| |||||||||||||||||||||||||||||
|
(千)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||
收入
|
| | | $ | 67,586 | | | | | $ | 78,641 | | | | | $ | 61,037 | | | | | $ | 53,020 | | | | | $ | 51,219 | | | | | $ | 57,686 | | | | | $ | 46,366 | | | | | $ | 43,338 | | | | | $ | 35,273 | | |
收入成本(不包括以下折旧和摊销)
|
| | | | 10,203 | | | | | | 11,787 | | | | | | 8,998 | | | | | | 7,655 | | | | | | 7,310 | | | | | | 7,451 | | | | | | 6,244 | | | | | | 5,833 | | | | | | 5,320 | | |
产品开发
|
| | | | 14,179 | | | | | | 12,680 | | | | | | 13,087 | | | | | | 10,906 | | | | | | 10,331 | | | | | | 9,242 | | | | | | 8,211 | | | | | | 7,433 | | | | | | 6,712 | | |
销售、营销和客户支持
|
| | | | 15,534 | | | | | | 20,277 | | | | | | 16,728 | | | | | | 12,833 | | | | | | 12,319 | | | | | | 11,765 | | | | | | 9,519 | | | | | | 9,269 | | | | | | 7,848 | | |
一般和行政
|
| | | | 11,835 | | | | | | 23,729 | | | | | | 10,369 | | | | | | 8,262 | | | | | | 10,696 | | | | | | 11,571 | | | | | | 5,328 | | | | | | 4,744 | | | | | | 5,256 | | |
折旧摊销
|
| | | | 7,057 | | | | | | 6,428 | | | | | | 6,087 | | | | | | 6,146 | | | | | | 5,934 | | | | | | 5,600 | | | | | | 5,572 | | | | | | 5,392 | | | | | | 5,249 | | |
收入
操作 |
| | | | 8,778 | | | | | | 3,740 | | | | | | 5,768 | | | | | | 7,218 | | | | | | 4,629 | | | | | | 12,057 | | | | | | 11,492 | | | | | | 10,667 | | | | | | 4,888 | | |
利息支出
|
| | | | 390 | | | | | | 1,973 | | | | | | 858 | | | | | | 936 | | | | | | 1,164 | | | | | | 1,334 | | | | | | 1,281 | | | | | | 1,497 | | | | | | 1,090 | | |
其他费用,
(收入) |
| | | | (49) | | | | | | (1,244) | | | | | | 481 | | | | | | 198 | | | | | | (320) | | | | | | (841) | | | | | | (441) | | | | | | (224) | | | | | | 48 | | |
税前收入
|
| | | | 8,437 | | | | | | 3,011 | | | | | | 4,429 | | | | | | 6,084 | | | | | | 3,785 | | | | | | 11,564 | | | | | | 10,652 | | | | | | 9,394 | | | | | | 3,750 | | |
所得税费用(福利)
|
| | | | 2,793 | | | | | | (5,119) | | | | | | (1,376) | | | | | | 2,006 | | | | | | 1,345 | | | | | | 3,908 | | | | | | 3,638 | | | | | | 3,221 | | | | | | 1,286 | | |
净收入
|
| | | $ | 5,644 | | | | | $ | 8,130 | | | | | $ | 5,805 | | | | | $ | 4,078 | | | | | $ | 2,440 | | | | | $ | 7,656 | | | | | $ | 7,014 | | | | | $ | 6,173 | | | | | $ | 2,464 | | |
| | |
截止三个月
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
3月31日
2021 |
| |
12月31日
2020 |
| |
9月30日
2020 |
| |
6月30日
2020 |
| |
3月31日
2020 |
| |
12月31日
2019 |
| |
9月30日
2019 |
| |
6月30日
2019 |
| |
3月31日
2019 |
| |||||||||||||||||||||||||||||
|
(占收入的百分比)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||
收入
|
| | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | |
收入成本(不包括以下折旧和摊销)
|
| | | | 15 | | | | | | 15 | | | | | | 15 | | | | | | 14 | | | | | | 14 | | | | | | 13 | | | | | | 13 | | | | | | 13 | | | | | | 15 | | |
产品开发
|
| | | | 21 | | | | | | 16 | | | | | | 21 | | | | | | 21 | | | | | | 20 | | | | | | 16 | | | | | | 18 | | | | | | 17 | | | | | | 19 | | |
销售、营销和客户支持
|
| | | | 23 | | | | | | 26 | | | | | | 27 | | | | | | 24 | | | | | | 24 | | | | | | 20 | | | | | | 21 | | | | | | 21 | | | | | | 22 | | |
一般和行政
|
| | | | 18 | | | | | | 30 | | | | | | 17 | | | | | | 16 | | | | | | 21 | | | | | | 20 | | | | | | 11 | | | | | | 11 | | | | | | 15 | | |
折旧摊销
|
| | | | 10 | | | | | | 8 | | | | | | 10 | | | | | | 12 | | | | | | 12 | | | | | | 10 | | | | | | 12 | | | | | | 12 | | | | | | 15 | | |
运营收入
|
| | | | 13 | | | | | | 5 | | | | | | 9 | | | | | | 14 | | | | | | 9 | | | | | | 21 | | | | | | 25 | | | | | | 25 | | | | | | 14 | | |
利息支出
|
| | | | 1 | | | | | | 3 | | | | | | 1 | | | | | | 2 | | | | | | 2 | | | | | | 2 | | | | | | 3 | | | | | | 3 | | | | | | 3 | | |
其他费用、(收入)
|
| | | | — | | | | | | (2) | | | | | | 1 | | | | | | 0 | | | | | | (1) | | | | | | (1) | | | | | | (1) | | | | | | (1) | | | | | | 0 | | |
税前收入
|
| | | | 12 | | | | | | 4 | | | | | | 7 | | | | | | 11 | | | | | | 7 | | | | | | 20 | | | | | | 23 | | | | | | 22 | | | | | | 11 | | |
所得税费用(福利)
|
| | | | 4 | | | | | | (6) | | | | | | (2) | | | | | | 4 | | | | | | 3 | | | | | | 7 | | | | | | 8 | | | | | | 7 | | | | | | 4 | | |
净收入
|
| | | | 8% | | | | | | 10 | | | | | | 10 | | | | | | 8 | | | | | | 5 | | | | | | 13 | | | | | | 15 | | | | | | 14 | | | | | | 7 | | |
| | |
截止三个月
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
3月31日
2021 |
| |
12月31日
2020 |
| |
9月30日
2020 |
| |
6月30日
2020 |
| |
3月31日
2020 |
| |
12月31日
2019 |
| |
9月30日
2019 |
| |
6月30日
2019 |
| |
3月31日
2019 |
| |||||||||||||||||||||||||||||
|
(千)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||
净收入
|
| | | $ | 5,644 | | | | | $ | 8,130 | | | | | $ | 5,805 | | | | | $ | 4,078 | | | | | $ | 2,440 | | | | | $ | 7,656 | | | | | $ | 7,014 | | | | | $ | 6,173 | | | | | $ | 2,464 | | |
折旧和
摊销 |
| | | | 7,057 | | | | | | 6,428 | | | | | | 6,087 | | | | | | 6,146 | | | | | | 5,934 | | | | | | 5,600 | | | | | | 5,572 | | | | | | 5,392 | | | | | | 5,249 | | |
股票薪酬(非现金)
|
| | | | 2,538 | | | | | | 2,422 | | | | | | 1,619 | | | | | | 1,140 | | | | | | 802 | | | | | | 487 | | | | | | 419 | | | | | | 399 | | | | | | 375 | | |
期权取消付款
|
| | | | — | | | | | | 14,543 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
利息支出
|
| | | | 390 | | | | | | 1,973 | | | | | | 858 | | | | | | 936 | | | | | | 1,164 | | | | | | 1,334 | | | | | | 1,281 | | | | | | 1,497 | | | | | | 1,090 | | |
所得税费用(福利)
|
| | | | 2,793 | | | | | | (5,119) | | | | | | (1,376) | | | | | | 2,006 | | | | | | 1,345 | | | | | | 3,908 | | | | | | 3,638 | | | | | | 3,221 | | | | | | 1,286 | | |
并购(回收)成本
|
| | | | (18) | | | | | | (29) | | | | | | (25) | | | | | | 8 | | | | | | 215 | | | | | | 1,381 | | | | | | 497 | | | | | | 563 | | | | | | 972 | | |
发行成本和IPO准备成本
|
| | | | 3,261 | | | | | | 1,915 | | | | | | 768 | | | | | | 585 | | | | | | 1,642 | | | | | | 2,764 | | | | | | — | | | | | | — | | | | | | — | | |
其他成本
|
| | | | 109 | | | | | | (1,427) | | | | | | 307 | | | | | | 561 | | | | | | 2,163 | | | | | | 36 | | | | | | 105 | | | | | | 37 | | | | | | 33 | | |
其他(收入)费用
|
| | | | (49) | | | | | | (1,244) | | | | | | 481 | | | | | | 198 | | | | | | (320) | | | | | | (841) | | | | | | (441) | | | | | | (224) | | | | | | 48 | | |
调整后的EBITDA
|
| | | $ | 21,725 | | | | | $ | 27,593 | | | | | $ | 14,524 | | | | | $ | 15,658 | | | | | $ | 15,385 | | | | | $ | 22,325 | | | | | $ | 18,085 | | | | | $ | 17,058 | | | | | $ | 11,517 | | |
调整后的EBITDA利润率
|
| | | | 32% | | | | | | 35% | | | | | | 24% | | | | | | 30% | | | | | | 30% | | | | | | 39% | | | | | | 39% | | | | | | 39% | | | | | | 33% | | |
| | |
年终
12月31日 |
| |
截止三个月
3月31日 |
| ||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |||||||||||||||||
|
(千)
|
| |||||||||||||||||||||||||||||
经营活动提供的现金流
|
| | | $ | 21,216 | | | | | $ | 29,433 | | | | | $ | 12,058 | | | | | $ | 19,464 | | | | | $ | 12,702 | | |
投资活动提供(用于)现金流
|
| | | | (9,751) | | | | | | (63,195) | | | | | | (12,968) | | | | | | (1,915) | | | | | | (3,049) | | |
融资活动提供(用于)现金流
|
| | | | 10,385 | | | | | | 15,045 | | | | | | 22,901 | | | | | | (878) | | | | | | (1,813) | | |
汇率变动对现金和现金等价物以及限制性现金的影响
|
| | | | 203 | | | | | | 23 | | | | | | (76) | | | | | | (209) | | | | | | (143) | | |
现金、现金等价物和限制性增加(减少)
现金 |
| | | $ | 22,053 | | | | | $ | (18,694) | | | | | $ | 21,915 | | | | | $ | 16,462 | | | | | $ | 7,697 | | |
| | |
截至
12月31日 |
| |
截至
3月31日 |
| ||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |||||||||||||||||
|
(天数)
|
| |||||||||||||||||||||||||||||
DSO
|
| | | | 108 | | | | | | 107 | | | | | | 107 | | | | | | 116 | | | | | | 111 | | |
DPO
|
| | | | 53 | | | | | | 64 | | | | | | 46 | | | | | | 49 | | | | | | 61 | | |
名称
|
| |
年龄
|
| |
职位
|
|
马克·扎戈尔斯基 | | |
52
|
| |
首席执行官兼董事
|
|
尼古拉·阿莱斯 | | |
48
|
| |
首席财务官
|
|
马修·麦克劳克林 | | |
52
|
| |
首席运营官
|
|
Andy Grimmig | | |
44
|
| |
首席法务官
|
|
朱莉·埃德尔曼 | | |
51
|
| |
全球首席商务官
|
|
R.戴维斯·诺埃尔 | | |
42
|
| |
董事会主席
|
|
劳拉·B·德斯蒙德 | | |
56
|
| |
导演
|
|
露西·斯塔梅尔·多布林 | | |
32
|
| |
导演
|
|
Joshua L.Selip | | |
34
|
| |
导演
|
|
Teri L.列表 | | |
58
|
| |
导演
|
|
凯利·特纳 | | |
50
|
| |
导演
|
|
姓名和主要职务
|
| |
年
|
| |
工资
($) |
| |
奖金
($)(1) |
| |
库存
奖项 ($)(2) |
| |
选项
奖项 ($) |
| |
非股权
奖励 计划 薪酬 ($)(5) |
| |
所有其他
薪酬 ($)(6)(7) |
| |
合计
($) |
| |||||||||||||||||||||
马克·扎戈尔斯基,
|
| |
2020
|
| | | | 225,641 | | | | | | 349,658 | | | | | | 2,411,837 | | | | | | 4,648,475(3) | | | | | | — | | | | | | — | | | | | | 7,635,611 | | |
首席执行官
|
| | | | | | | | | |||||||||||||||||||||||||||||||||||||
马修·麦克劳克林,
|
| |
2020
|
| | | | 344,000 | | | | | | — | | | | | | 3,920,277 | | | | | | 9,153,436(4) | | | | | | 224,345 | | | | | | 22,321 | | | | | | 13,664,379 | | |
首席运营官
|
| | | | | | | | | |||||||||||||||||||||||||||||||||||||
Andy Grimmig,
|
| |
2020
|
| | | | 262,500 | | | | | | 58,333 | | | | | | 345,117 | | | | | | 1,144,712(3) | | | | | | 126,000 | | | | | | 8,550 | | | | | | 1,945,212 | | |
总法律顾问兼首席法务
警官 |
| | | | | | | | | |||||||||||||||||||||||||||||||||||||
韦恩·加蒂内拉,
|
| |
2020
|
| | | | 65,167 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,044,652 | | | | | | 1,109,819 | | |
前总裁兼首席执行官
|
| | | | | | | | | |||||||||||||||||||||||||||||||||||||
劳拉·德斯蒙德,
|
| |
2020
|
| | | | — | | | | | | 250,000 | | | | | | 542,328 | | | | | | — | | | | | | — | | | | | | 79,071 | | | | | | 871,399 | | |
临时首席执行官
|
| | | | | | | | |
名称
|
| |
401(k)
投稿 $ |
| |
严重
福利 $ |
| |
生活
保险 保费 $ |
| |
收入
税 汇总 $ |
| ||||||||||||
马克·扎戈尔斯基
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
马修·麦克劳克林
|
| | | | 8,550 | | | | | | — | | | | | | 7,216 | | | | | | 6,555 | | |
Andy Grimmig
|
| | | | 8,550 | | | | | | — | | | | | | — | | | | | | — | | |
韦恩·加蒂内拉
|
| | | | — | | | | | | 1,044,652 | | | | | | — | | | | | | — | | |
名称
|
| |
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 |
| |
股权
奖励 计划奖励: 数量 证券 底层 未锻炼 选项(#) 不可行使 |
| |
选项
练习 价格 ($) |
| |
选项
过期 日期 |
| |
数量
个共享或 单位: 库存 具有 未授予 (#) |
| |
市场
值 个共享或 单位: 库存 具有 未授予 ($)(4) |
| |
股权
奖励 计划 奖项: 数量 不劳而获 个共享, 个单位或 其他 权利 具有 未授予 (#) |
| |
股权
奖励 计划 奖项: 市场或 支出 值 不劳而获 个共享, 个单位或 其他 权利 那个 没有 已授予($)(4) |
| |||||||||||||||||||||||||||
马克·扎戈尔斯基
|
| |
7/28/20(1)
|
| | | | — | | | | | | 1,083,333 | | | | | | — | | | | | | 6.93 | | | | | | 7/28/30 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
7/28/20(2)
|
| | | | — | | | | | | 1,083,333 | | | | | | — | | | | | | 13.86 | | | | | | 7/28/30 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
7/28/20(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 253,248 | | | | | | 4,262,143 | | | | | | — | | | | | | — | | |
马修·麦克劳克林
|
| |
9/20/17(5)
|
| | | | 977,296 | | | | | | 225,529 | | | | | | | | | | | | 2.01 | | | | | | 9/20/27 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
9/20/17(6)
|
| | | | — | | | | | | — | | | | | | 601,412 | | | | | | 2.01 | | | | | | 9/20/27 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
4/27/20(7)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 193,799 | | | | | | 3,261,632 | | | | | | — | | | | | | — | | |
| | |
12/31/20(8)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 159,698 | | | | | | 2,687,717 | | | | | | — | | | | | | — | | |
Andy Grimmig
|
| |
4/27/20(5)
|
| | | | — | | | | | | 441,174 | | | | | | — | | | | | | 6.45 | | | | | | 4/27/30 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
4/27/20(6)
|
| | | | — | | | | | | — | | | | | | 441,173 | | | | | | 6.45 | | | | | | 4/27/30 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
4/27/20(7)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 54,264 | | | | | | 913,258 | | | | | | — | | | | | | — | | |
韦恩·加蒂内拉(9)
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
劳拉·德斯蒙德
|
| |
9/20/17(5)
|
| | | | 586,377 | | | | | | 135,318 | | | | | | | | | | | | 2.01 | | | | | | 9/20/27 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
9/20/17(6)
|
| | | | — | | | | | | — | | | | | | 721,694 | | | | | | 2.01 | | | | | | 9/20/27 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
9/20/19(10)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 18,520 | | | | | | 311,667 | | | | | | — | | | | | | — | | |
| | |
4/27/20(10)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 54,264 | | | | | | 913,258 | | | | | | — | | | | | | — | | |
| | |
4/27/20(11)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 31,008 | | | | | | 521,865 | | | | | | — | | | | | | — | | |
名称
|
| |
财政
年 |
| |
赚取的费用
或已支付 现金 ($) |
| |
库存
奖项 ($) |
| |
选项
奖项 ($) |
| |
所有其他
薪酬 ($) |
| |
合计
($) |
| |||||||||||||||
Teri L.列表
|
| |
2020
|
| | | | 50,625(1) | | | | | | 200,000(2) | | | | | | — | | | | | | — | | | | | | 250,625 | | |
R.戴维斯·诺埃尔
|
| |
2020
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
大卫·G·辛普森(3)
|
| |
2020
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
露西·斯塔梅尔·多布林
|
| |
2020
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Joshua L.Selip
|
| |
2020
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
大卫·J·布隆伯格(4)
|
| |
2020
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
薪酬项目
|
| |
金额
|
|
年度现金保留金
|
| | $35,000 | |
委员会成员年度现金预付金(非主席)
|
| | 审核:$10,000 | |
| | | 薪酬:7500美元 | |
| | | 提名和公司治理:5000美元 | |
委员会主席年度现金预付金
|
| | 审核:$20,000 | |
| | | 薪酬:15,000美元 | |
| | | 提名和公司治理:1万美元 | |
初始股权授予(新董事会成员)
|
| |
$200,000限制性股票单位授予(一年归属)
|
|
年度股权补助
|
| |
$200,000限制性股票单位授予(一年归属)
|
|
受益单位名称和地址
所有者 |
| |
实益拥有的股份
发售前 |
| |
个共享
提供 |
| |
股票受益
在 之后拥有 提供假设 承销商‘ 选项不是 锻炼(1) |
| |
股票受益
在 之后拥有 提供假设 承销商‘ 选项为 全面锻炼(1) |
| |||||||||||||||
|
数量
个共享 拥有 |
| |
百分比
常见 库存 之前的 提供服务 (%) |
| |
数量
个共享 拥有 |
| |
百分比
常见 库存 在 之后 提供服务 (%) |
| |
数量
个共享 拥有 |
| |
百分比
常见 库存 在 之后 提供服务 (%) |
| |||||||||||
5%或更大股东 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
普罗维登斯投资者(2)
|
| | | | 90,148,070 | | | | | | 57.1 | | | | | | | | | | | | | | | | | |
Blumberg Capital II,L.P.(3)
|
| | | | 20,000,000 | | | | | | 12.7 | | | | | | | | | | | | | | | | | |
老虎环球管理有限责任公司Managed Funds(4)
|
| | | | 13,842,494 | | | | | | 8.8 | | | | | | | | | | | | | | | | | |
任命高管和董事
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
马克·扎戈尔斯基(5)
|
| | | | 1,146,284 | | | | | | * | | | | | | | | | | | | | | | | | |
马修·麦克劳克林(5)(6)
|
| | | | 1,729,062 | | | | | | 1.1 | | | | | | | | | | | | | | | | | |
尼古拉·阿莱斯(5)
|
| | | | 1,553,648 | | | | | | * | | | | | | | | | | | | | | | | | |
Andy Grimmig(5)
|
| | | | 607,901 | | | | | | * | | | | | | | | | | | | | | | | | |
朱莉·埃德尔曼(5)
|
| | | | 65,721 | | | | | | * | | | | | | | | | | | | | | | | | |
韦恩·T·加蒂内拉(7)
|
| | | | 2,617,873 | | | | | | 1.7 | | | | | | | | | | | | | | | | | |
劳拉·B·德斯蒙德(5)(8)
|
| | | | 1,646,816 | | | | | | 1.0 | | | | | | | | | | | | | | | | | |
R.Davis Noell(9)
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | |
Lucy Stamell Dobrin(9)
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | |
Joshua L.Selip(9)
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | |
Teri L.列表(5)
|
| | | | 45,439 | | | | | | * | | | | | | | | | | | | | | | | | |
凯利·特纳
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | |
所有现任董事和高管作为一个群体
(11人)(5)(9) |
| | | | 6,794,871 | | | | | | 4.3 | | | | | | | | | | | | | | | | | |
其他出售股东(10)
|
| | | | | | | | | | * | | | | | | | | | | | | | | | | | |
承销商
|
| |
股份数量
|
| |||
高盛有限责任公司
|
| | | | | | |
摩根大通证券有限责任公司
|
| | | | | | |
| | | | | | | |
合计
|
| | | | | |
| | |
不锻炼
|
| |
全面锻炼
|
| ||||||
每股
|
| | | $ | | | | | | $ | | | |
合计
|
| | | $ | | | | | | $ | | | |
| 经审计的合并财务报表: | | | | | | | |
|
独立注册会计师事务所报告
|
| | | | F-2 | | |
|
截至2020年12月31日和2019年12月31日的合并资产负债表
|
| | | | F-3 | | |
|
截至2018年12月31日、2020年、2019年和2018年12月31日的合并营业和全面收益表
|
| | | | F-4 | | |
|
截至2020年12月31日、2019年12月31日和2019年12月31日的股东权益合并报表
2018 |
| | | | F-5 | | |
|
截至2020年12月31日、2019年12月31日和2018年12月31日的合并现金流量表
|
| | | | F-6 | | |
|
合并财务报表附注
|
| | | | F-7 | | |
|
日程表I注册人 - 简明财务信息
|
| | | | F-36 | | |
|
安排第二期 - 估值和合格客户
|
| | | | F-41 | | |
| 未经审计的中期合并财务报表: | | | | | | | |
|
截至2021年3月31日和2020年12月31日的简明合并资产负债表
|
| | | | F-42 | | |
|
截至2021年3月31日和2020年3月31日的三个月的简明综合经营报表和全面收益表
|
| | | | F-43 | | |
|
截至2021年和2020年3月31日的三个月股东权益简明合并报表
|
| | | | F-44 | | |
|
截至2021年和2020年3月31日的三个月现金流量表简明合并报表
|
| | | | F-45 | | |
|
未经审计的简明合并财务报表附注
|
| | | | F-46 | | |
(单位为千,每股数据除外)
|
| |
截至的年度
12月31日 |
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
资产: | | | | | | | | | | | | | |
流动资产 | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 33,354 | | | | | $ | 10,920 | | |
应收贸易账款,扣除坏账准备净额为7,049美元和4,599美元
分别截至2020年12月31日和2019年12月31日 |
| | | | 94,677 | | | | | | 68,683 | | |
预付费用和其他流动资产
|
| | | | 13,904 | | | | | | 5,632 | | |
流动资产总额
|
| | | | 141,935 | | | | | | 85,235 | | |
物业、厂房和设备,净额
|
| | | | 18,107 | | | | | | 13,438 | | |
商誉
|
| | | | 227,349 | | | | | | 227,349 | | |
无形资产净值
|
| | | | 121,710 | | | | | | 139,621 | | |
递延税金资产
|
| | | | 82 | | | | | | 95 | | |
其他非流动资产
|
| | | | 2,151 | | | | | | 533 | | |
总资产
|
| | | $ | 511,334 | | | | | $ | 466,271 | | |
负债和股东权益: | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | |
贸易应付款
|
| | | $ | 3,495 | | | | | $ | 1,143 | | |
应计费用
|
| | | | 25,419 | | | | | | 16,378 | | |
所得税负债
|
| | | | 1,277 | | | | | | 7,770 | | |
长期债务的当前部分
|
| | | | — | | | | | | 471 | | |
资本租赁债务的当期部分
|
| | | | 1,515 | | | | | | 1,365 | | |
当前的或有考虑
|
| | | | 1,198 | | | | | | 2,014 | | |
其他流动负债
|
| | | | 1,116 | | | | | | 2,869 | | |
流动负债总额
|
| | | | 34,020 | | | | | | 32,010 | | |
长期债务
|
| | | | 22,000 | | | | | | 72,730 | | |
资本租赁义务
|
| | | | 3,447 | | | | | | 3,518 | | |
递延纳税义务
|
| | | | 31,418 | | | | | | 36,567 | | |
其他非流动负债
|
| | | | 3,292 | | | | | | 2,232 | | |
或有考虑事项非当前
|
| | | | 462 | | | | | | 1,196 | | |
总负债
|
| | | $ | 94,639 | | | | | $ | 148,253 | | |
承付款和或有事项(附注14) | | | | | | | | | | | | | |
股东权益 | | | | | | | | | | | | | |
截至2020年12月31日和2019年12月31日,普通股,面值0.001美元,授权股份700,000股,已发行股份140,222股和139,721股,已发行股份分别为125,074股和139,721股
|
| | | | 140 | | | | | | 140 | | |
优先股,面值0.01美元,授权、已发行和已发行股票61,006股
截至2020年12月31日。未授权、发行或流通股为 ,2019年12月31日。清算优先权:350.0美元,在 为零 2020年12月31日和2019年12月31日 |
| | | | 610 | | | | | | — | | |
新增实收资本
|
| | | | 620,679 | | | | | | 283,457 | | |
库存股,按成本计算,截至2020年12月31日为15,146股,截至
没有股票
2019年12月31日 |
| | | | (260,686) | | | | | | — | | |
留存收益
|
| | | | 54,941 | | | | | | 34,488 | | |
累计其他综合收益(亏损),扣除所得税
|
| | | | 1,011 | | | | | | (67) | | |
股东权益总额
|
| | | | 416,695 | | | | | | 318,018 | | |
总负债和股东权益
|
| | | $ | 511,334 | | | | | $ | 466,271 | | |
(单位为千,每股数据除外)
|
| |
截至2013年12月31日的年度
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
收入
|
| | | $ | 243,917 | | | | | $ | 182,663 | | | | | $ | 104,304 | | |
收入成本(不包括下面单独显示的折旧和摊销)
|
| | | | 35,750 | | | | | | 24,848 | | | | | | 18,525 | | |
产品开发
|
| | | | 47,004 | | | | | | 31,598 | | | | | | 24,224 | | |
销售、营销和客户支持
|
| | | | 62,157 | | | | | | 38,401 | | | | | | 23,235 | | |
一般和行政
|
| | | | 53,056 | | | | | | 26,899 | | | | | | 14,631 | | |
折旧摊销
|
| | | | 24,595 | | | | | | 21,813 | | | | | | 18,626 | | |
运营收入
|
| | | | 21,355 | | | | | | 39,104 | | | | | | 5,063 | | |
利息支出
|
| | | | 4,931 | | | | | | 5,202 | | | | | | 3,058 | | |
其他收入,净额
|
| | | | (885) | | | | | | (1,458) | | | | | | 25 | | |
所得税前收入
|
| | | | 17,309 | | | | | | 35,360 | | | | | | 1,980 | | |
所得税费用(福利)
|
| | | | (3,144) | | | | | | 12,053 | | | | | | (1,197) | | |
净收入
|
| | | $ | 20,453 | | | | | $ | 23,307 | | | | | $ | 3,177 | | |
每股收益: | | | | | | | | | | | | | | | | | | | |
基础版
|
| | | $ | 0.15 | | | | | $ | 0.17 | | | | | $ | 0.02 | | |
稀释
|
| | | $ | 0.14 | | | | | $ | 0.16 | | | | | $ | 0.02 | | |
加权平均已发行普通股: | | | | | | | | | | | | | | | | | | | |
基础版
|
| | | | 138,072 | | | | | | 139,650 | | | | | | 139,588 | | |
稀释
|
| | | | 145,443 | | | | | | 143,046 | | | | | | 139,588 | | |
综合收入: | | | | | | | | | | | | | | | | | | | |
净收入
|
| | | $ | 20,453 | | | | | $ | 23,307 | | | | | $ | 3,177 | | |
其他综合收益: | | | | | | | | | | | | | | | | | | | |
外币累计折算调整
|
| | | | 1,078 | | | | | | (67) | | | | | | 3 | | |
综合总收入
|
| | | $ | 21,531 | | | | | $ | 23,240 | | | | | $ | 3,180 | | |
| | |
普通股
|
| |
优先股
|
| |
库存股
|
| |
其他
实收 大写 |
| |
保留
收入 |
| |
累计
其他 综合 (收入)亏损 净额 所得税 |
| |
合计
股东的 股权 |
| |||||||||||||||||||||||||||||||||||||||
(千)
|
| |
个共享
已发布 |
| |
金额
|
| |
个共享
已发布 |
| |
金额
|
| |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||||||||||||||
截至2011年1月1日的余额
2018 |
| | | | 139,528 | | | | | $ | 140 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 280,051 | | | | | $ | 8,004 | | | | | $ | — | | | | | $ | 288,195 | | |
外币折算调整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3 | | | | | | 3 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,442 | | | | | | — | | | | | | — | | | | | | 1,442 | | |
根据员工采购计划发行的普通股
|
| | | | 50 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 100 | | | | | | — | | | | | | — | | | | | | 100 | | |
行使股票期权后发行的普通股
|
| | | | 2 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7 | | | | | | — | | | | | | — | | | | | | 7 | | |
RSU归属
|
| | | | 38 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
净收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,177 | | | | | | — | | | | | | 3,177 | | |
截至2018年12月31日的余额
|
| | | | 139,618 | | | | | $ | 140 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 281,600 | | | | | $ | 11,181 | | | | | $ | 3 | | | | | $ | 292,924 | | |
外币折算调整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (70) | | | | | | (70) | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,680 | | | | | | — | | | | | | — | | | | | | 1,680 | | |
行使股票期权后发行的普通股
|
| | | | 65 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 177 | | | | | | — | | | | | | — | | | | | | 177 | | |
RSU归属
|
| | | | 38 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
净收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,307 | | | | | | — | | | | | | 23,307 | | |
截至2019年12月31日的余额
|
| | | | 139,721 | | | | | $ | 140 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 283,457 | | | | | $ | 34,488 | | | | | $ | (67) | | | | | $ | 318,018 | | |
外币折算调整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,078 | | | | | | 1,078 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,984 | | | | | | — | | | | | | — | | | | | | 5,984 | | |
普通股换A系列优先股
|
| | | | — | | | | | | — | | | | | | 45,438 | | | | | | 454 | | | | | | 15,146 | | | | | | (260,686) | | | | | | 260,232 | | | | | | — | | | | | | — | | | | | | — | | |
首选的附加系列A
股票发行量,扣除发行量 成本 |
| | | | — | | | | | | — | | | | | | 15,568 | | | | | | 156 | | | | | | — | | | | | | — | | | | | | 85,308 | | | | | | — | | | | | | — | | | | | | 85,464 | | |
回购既得期权
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (15,506) | | | | | | — | | | | | | — | | | | | | (15,506) | | |
根据员工采购计划发行的普通股
|
| | | | 61 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 424 | | | | | | — | | | | | | — | | | | | | 424 | | |
行使股票期权后发行的普通股
|
| | | | 255 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 780 | | | | | | — | | | | | | — | | | | | | 780 | | |
RSU归属
|
| | | | 185 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
净收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 20,453 | | | | | | — | | | | | | 20,453 | | |
截至2020年12月31日的余额
|
| | | | 140,222 | | | | | $ | 140 | | | | | | 61,006 | | | | | $ | 610 | | | | | | 15,146 | | | | | $ | (260,686) | | | | | $ | 620,679 | | | | | $ | 54,941 | | | | | $ | 1,011 | | | | | $ | 416,695 | | |
(千)
|
| |
截至的年度
12月31日 |
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
经营活动: | | | | | | | | | | | | | | | | | | | |
净收入
|
| | | $ | 20,453 | | | | | $ | 23,307 | | | | | $ | 3,177 | | |
将净收入与经营活动提供的净现金进行调整 | | | | | | | | | | | | | | | | | | | |
坏账支出
|
| | | | 4,811 | | | | | | 3,346 | | | | | | 1,487 | | |
折旧摊销费用
|
| | | | 24,595 | | | | | | 21,813 | | | | | | 18,626 | | |
债务发行成本摊销
|
| | | | 285 | | | | | | 298 | | | | | | 301 | | |
债务清偿损失
|
| | | | 350 | | | | | | — | | | | | | — | | |
收购负债增加
|
| | | | 36 | | | | | | 363 | | | | | | — | | |
递延税款
|
| | | | (5,137) | | | | | | 1,997 | | | | | | (2,045) | | |
非现金股票薪酬费用
|
| | | | 5,984 | | | | | | 1,680 | | | | | | 1,442 | | |
利息支出(收入)
|
| | | | (12) | | | | | | (119) | | | | | | 216 | | |
或有对价公允价值变动
|
| | | | (949) | | | | | | (1,079) | | | | | | — | | |
报价成本
|
| | | | 3,555 | | | | | | — | | | | | | — | | |
其他
|
| | | | 673 | | | | | | — | | | | | | — | | |
扣除业务合并影响后的营业资产和负债变动 | | | | | | | | | | | | | | | | | | | |
贸易应收账款
|
| | | | (30,443) | | | | | | (32,741) | | | | | | (12,972) | | |
预付费用和其他流动资产
|
| | | | (8,792) | | | | | | (1,637) | | | | | | (1,234) | | |
其他非流动资产
|
| | | | (221) | | | | | | (409) | | | | | | (8) | | |
贸易应付款和其他负债
|
| | | | 2,482 | | | | | | (538) | | | | | | (339) | | |
应计费用
|
| | | | 8,960 | | | | | | 6,162 | | | | | | 1,369 | | |
其他流动负债
|
| | | | (6,560) | | | | | | 9,954 | | | | | | 277 | | |
其他非流动负债
|
| | | | 1,146 | | | | | | (2,964) | | | | | | 1,761 | | |
经营活动提供的净现金
|
| | | | 21,216 | | | | | | 29,433 | | | | | | 12,058 | | |
投资活动: | | | | | | | | | | | | | | | | | | | |
收购业务,扣除收购现金后的净额
|
| | | | — | | | | | | (57,252) | | | | | | (11,328) | | |
购置房产、厂房和设备
|
| | | | (9,751) | | | | | | (5,943) | | | | | | (1,640) | | |
投资活动使用的净现金
|
| | | | (9,751) | | | | | | (63,195) | | | | | | (12,968) | | |
融资活动: | | | | | | | | | | | | | | | | | | | |
长期债务收益
|
| | | | 89,650 | | | | | | 20,000 | | | | | | 25,225 | | |
偿还长期债务
|
| | | | (142,113) | | | | | | (750) | | | | | | (985) | | |
与发债成本相关的付款
|
| | | | (577) | | | | | | — | | | | | | — | | |
与产品成本相关的付款
|
| | | | (3,610) | | | | | | — | | | | | | — | | |
与Leiki收购相关的延期付款
|
| | | | (2,033) | | | | | | (2,189) | | | | | | — | | |
资产收购相关延期付款
|
| | | | — | | | | | | (71) | | | | | | (145) | | |
与Zentrick收购相关的延期付款
|
| | | | (50) | | | | | | — | | | | | | — | | |
支付与Zentrick收购相关的或有对价
|
| | | | (601) | | | | | | (601) | | | | | | — | | |
回购既得期权
|
| | | | (15,506) | | | | | | — | | | | | | — | | |
A系列优先股发行收益,扣除发行成本
|
| | | | 346,150 | | | | | | — | | | | | | — | | |
A系列优先股向股东支付的款项
|
| | | | (260,686) | | | | | | — | | | | | | — | | |
行使股票期权后发行的普通股收益
|
| | | | 780 | | | | | | 177 | | | | | | 7 | | |
根据员工购买计划发行的普通股收益
|
| | | | 424 | | | | | | — | | | | | | 100 | | |
资本租赁付款
|
| | | | (1,443) | | | | | | (1,521) | | | | | | (1,301) | | |
融资活动提供的净现金
|
| | | | 10,385 | | | | | | 15,045 | | | | | | 22,901 | | |
汇率变动对现金和现金等价物以及限制性现金的影响
|
| | | | 203 | | | | | | 23 | | | | | | (76) | | |
现金、现金等价物和限制性现金净增(减)
|
| | | | 22,053 | | | | | | (18,694) | | | | | | 21,915 | | |
期初现金、现金等价物和受限现金 -
|
| | | | 11,342 | | | | | | 30,036 | | | | | | 8,121 | | |
现金、现金等价物和受限现金 - 期末
|
| | | $ | 33,395 | | | | | $ | 11,342 | | | | | $ | 30,036 | | |
现金和现金等价物
|
| | | $ | 33,354 | | | | | $ | 10,920 | | | | | $ | 29,445 | | |
受限现金(包括在合并资产负债表上的预付费用和其他流动资产中)
|
| | | | 41 | | | | | | 422 | | | | | | 591 | | |
现金和现金等价物合计以及受限现金
|
| | | $ | 33,395 | | | | | $ | 11,342 | | | | | $ | 30,036 | | |
补充现金流信息: | | | | | | | | | | | | | | | | | | | |
缴税现金
|
| | | | 16,180 | | | | | | 1,962 | | | | | | 1,866 | | |
付息现金
|
| | | | 3,369 | | | | | | 4,659 | | | | | | 2,541 | | |
非现金投融资交易 | | | | | | | | | | | | | | | | | | | |
普通股换成优先股
|
| | | | 260,686 | | | | | | — | | | | | | — | | |
作为对价发行的延期付款义务
|
| | | | — | | | | | | 2,097 | | | | | | 3,973 | | |
发行或有对价
|
| | | | — | | | | | | 4,690 | | | | | | — | | |
以资本租赁方式购置设备
|
| | | | 1,603 | | | | | | 1,535 | | | | | | 3,924 | | |
尚未支付的报价成本
|
| | | | 75 | | | | | | — | | | | | | — | | |
|
计算机设备
|
| |
3年
|
|
|
办公家具和设备
|
| |
4 - 7年
|
|
|
租赁改进
|
| |
4 - 6年
|
|
|
技术
|
| |
4 - 8年
|
|
|
客户关系
|
| |
5年 - 12年
|
|
|
商标
|
| |
5年 - 15年
|
|
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
(千)
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
广告商 - Direct
|
| | | $ | 106,422 | | | | | $ | 84,423 | | | | | $ | 60,122 | | |
广告商 - 程序化
|
| | | | 116,115 | | | | | | 83,475 | | | | | | 36,866 | | |
供给侧客户
|
| | | | 21,380 | | | | | | 14,765 | | | | | | 7,316 | | |
总收入
|
| | | $ | 243,917 | | | | | $ | 182,663 | | | | | $ | 104,304 | | |
(千)
|
| | | | | | |
资产 | | | | | | | |
现金和现金等价物
|
| | | $ | 2,484 | | |
贸易应收账款
|
| | | | 788 | | |
预付费用和其他流动资产
|
| | | | 163 | | |
物业、厂房和设备
|
| | | | 151 | | |
无形资产
|
| | | | | | |
技术
|
| | | | 4,750 | | |
商标
|
| | | | 490 | | |
客户关系
|
| | | | 1,470 | | |
无形资产总额
|
| | | | 6,710 | | |
商誉
|
| | | | 28,940 | | |
收购的总资产
|
| | | $ | 39,236 | | |
负债 | | | | | | | |
递延纳税义务
|
| | | $ | 957 | | |
贸易应付款
|
| | | | 358 | | |
应计费用
|
| | | | 478 | | |
其他流动负债
|
| | | | 131 | | |
承担的总负债
|
| | | | 1,924 | | |
总购买考量
|
| | | $ | 37,312 | | |
(千)
|
| | | | | | |
现金
|
| | | $ | 23,417 | | |
或有对价的公允价值 - 技术里程碑
|
| | | | 2,319 | | |
或有对价 - 收入目标的公允价值
|
| | | | 2,370 | | |
延期付款的公允价值
|
| | | | 100 | | |
合计 | | | | $ | 28,206 | | |
(千)
|
| | | | | | |
资产 | | | | | | | |
现金和现金等价物
|
| | | $ | 724 | | |
贸易应收账款
|
| | | | 454 | | |
其他资产
|
| | | | 164 | | |
无形资产
|
| | | | | | |
技术
|
| | | | 4,700 | | |
客户关系
|
| | | | 150 | | |
无形资产总额
|
| | | | 4,850 | | |
商誉
|
| | | | 24,241 | | |
收购的总资产
|
| | | $ | 30,433 | | |
负债 | | | | | | | |
递延纳税义务
|
| | | $ | 1,431 | | |
贸易应付款
|
| | | | 117 | | |
其他流动负债
|
| | | | 679 | | |
承担的总负债
|
| | | | 2,227 | | |
总购买考量
|
| | | $ | 28,206 | | |
(千)
|
| | | | | | |
现金
|
| | | $ | 13,865 | | |
延期付款的公允价值
|
| | | | 3,932 | | |
合计 | | | | $ | 17,797 | | |
(千)
|
| | | | | | |
资产 | | | | | | | |
现金和现金等价物
|
| | | $ | 2,240 | | |
贸易应收账款
|
| | | | 595 | | |
物业、厂房和设备
|
| | | | 6 | | |
无形资产
|
| | | | | | |
技术
|
| | | | 3,000 | | |
客户关系
|
| | | | 100 | | |
无形资产总额
|
| | | | 3,100 | | |
商誉
|
| | | | 13,909 | | |
收购的总资产
|
| | | $ | 19,850 | | |
负债 | | | | | | | |
递延纳税义务
|
| | | $ | 912 | | |
贸易应付款
|
| | | | 607 | | |
应计费用
|
| | | | 534 | | |
承担的总负债
|
| | | | 2,053 | | |
总购买考量
|
| | | $ | 17,797 | | |
|
截至2018年12月31日的商誉
|
| | |
$
|
174,204
|
| |
|
业务合并(Zentrick和Ad-Juster)
|
| | | | 53,181 | | |
|
外汇影响
|
| | | | (36) | | |
|
截至2019年12月31日的商誉
|
| | |
$
|
227,349
|
| |
| | |
截至2020年12月31日
|
| |
截至2019年12月31日
|
| ||||||||||||||||||||||||||||||
(千)
|
| |
毛收入
携带 金额 |
| |
累计
摊销 |
| |
净额
携带 金额 |
| |
毛收入
携带 金额 |
| |
累计
摊销 |
| |
净额
携带 金额 |
| ||||||||||||||||||
商标和品牌
|
| | | | 11,690 | | | | | | (2,562) | | | | | | 9,128 | | | | | | 11,690 | | | | | | (1,718) | | | | | | 9,972 | | |
客户关系
|
| | | | 102,220 | | | | | | (27,720) | | | | | | 74,500 | | | | | | 102,220 | | | | | | (19,148) | | | | | | 83,072 | | |
开发的技术
|
| | | | 63,210 | | | | | | (25,128) | | | | | | 38,082 | | | | | | 63,184 | | | | | | (16,607) | | | | | | 46,577 | | |
无形资产合计
|
| | |
$
|
177,120
|
| | | |
$
|
(55,410)
|
| | | |
$
|
121,710
|
| | | |
$
|
177,094
|
| | | |
$
|
(37,473)
|
| | | |
$
|
139,621
|
| |
(千)
|
| | | | | | |
2021
|
| | | $ | 17,860 | | |
2022
|
| | | | 17,860 | | |
2023
|
| | | | 17,825 | | |
2024
|
| | | | 16,205 | | |
此后
|
| | | | 51,960 | | |
合计
|
| | |
$
|
121,710
|
| |
| | |
(单位:年)
|
| |||
商标和品牌
|
| | | | 11 | | |
客户关系
|
| | | | 9 | | |
开发的技术
|
| | | | 5 | | |
| | |
截至
|
| |||||||||
(千)
|
| |
12月31日
2020 |
| |
12月31日
2019 |
| ||||||
计算机和外围设备
|
| | | $ | 14,577 | | | | | $ | 12,666 | | |
办公家具和设备
|
| | | | 1,124 | | | | | | 387 | | |
租赁改进
|
| | | | 9,267 | | | | | | 5,736 | | |
资本化软件开发成本
|
| | | | 8,382 | | | | | | 3,144 | | |
减去累计折旧和摊销
|
| | | | (15,243) | | | | | | (8,495) | | |
物业、厂房和设备合计,净额
|
| | | $ | 18,107 | | | | | $ | 13,438 | | |
| | |
截至2020年12月31日
|
| |||||||||||||||||||||
(千)
|
| |
报价市场
有效价格 面向 的市场 相同资产 (一级) |
| |
其他重要人物
可观察到的输入 (二级) |
| |
意义重大
看不见 输入 (三级) |
| |
总公允价值
测量 |
| ||||||||||||
资产: | | | | | | | | | | | | | | | | | | | | | | | | | |
现金等价物:
|
| | | $ | 2,474 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,474 | | |
负债: | | | | | | | | | | | | | | | | | | | | | | | | | |
或有对价当期
|
| | | | — | | | | | | — | | | | | | 1,198 | | | | | | 1,198 | | |
或有对价非当期
|
| | | | — | | | | | | — | | | | | | 462 | | | | | | 462 | | |
或有对价
|
| | | $ | — | | | | | $ | — | | | | | $ | 1,660 | | | | | $ | 1,660 | | |
(千)
|
| |
截至2019年12月31日
|
| |||||||||||||||||||||
|
报价市场
有效价格 面向 的市场 相同资产 (一级) |
| |
其他重要人物
可观察到的输入 (二级) |
| |
意义重大
看不见 输入 (三级) |
| |
总公允价值
测量 |
| ||||||||||||||
资产: | | | | | | | | | | | | | | | | | | | | | | | | | |
现金等价物:
|
| | | $ | 2,473 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,473 | | |
负债: | | | | | | | | | | | | | | | | | | | | | | | | | |
或有对价当期
|
| | | | — | | | | | | — | | | | | | 2,014 | | | | | | 2,014 | | |
或有对价非当期
|
| | | | — | | | | | | — | | | | | | 1,196 | | | | | | 1,196 | | |
或有对价
|
| | | $ | — | | | | | $ | — | | | | | $ | 3,210 | | | | | $ | 3,210 | | |
|
2019年1月1日的余额
|
| | | $ | — | | |
|
收购之日的公允价值
|
| | | | 4,689 | | |
|
公允价值调整
|
| | | | (1,079) | | |
|
本年度内付款情况
|
| | | | (601) | | |
|
增值费用
|
| | | | 201 | | |
|
2019年12月31日的余额
|
| | | $ | 3,210 | | |
|
公允价值调整
|
| | | | (949) | | |
|
本年度内付款情况
|
| | | | (601) | | |
|
2020年12月31日的余额
|
| | | $ | 1,660 | | |
| | |
截至2010年12月31日的年度
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
国内
|
| | | $ | 10,017 | | | | | $ | 28,690 | | | | | $ | 2,454 | | |
外来
|
| | | | 7,292 | | | | | | 6,670 | | | | | | (474) | | |
所得税前收入
|
| | | $ | 17,309 | | | | | $ | 35,360 | | | | | $ | 1,980 | | |
(千)
|
| |
截至2010年12月31日的年度
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
当前 | | | | | | | | | | | | | | | | | | | |
联邦政府
|
| | | $ | 176 | | | | | $ | 3,524 | | | | | $ | — | | |
状态
|
| | | | 636 | | | | | | 4,776 | | | | | | 594 | | |
外来
|
| | | | 1,181 | | | | | | 1,756 | | | | | | 371 | | |
当期税金拨备总额
|
| | | $ | 1,993 | | | | | $ | 10,056 | | | | | $ | 965 | | |
延期 | | | | | | | | | | | | | | | | | | | |
联邦政府
|
| | | $ | (3,608) | | | | | $ | 1,830 | | | | | $ | (1,134) | | |
状态
|
| | | | (1,542) | | | | | | 151 | | | | | | (916) | | |
外来
|
| | | | 13 | | | | | | 16 | | | | | | (112) | | |
递延税金拨备(福利)总额
|
| | | $ | (5,137) | | | | | $ | 1,997 | | | | | $ | (2,162) | | |
所得税拨备(福利)
|
| | | $ | (3,144) | | | | | $ | 12,053 | | | | | $ | (1,197) | | |
| | |
截至2010年12月31日的年度
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
法定联邦税率
|
| | | | 21.0% | | | | | | 21.0% | | | | | | 21.0% | | |
州税
|
| | | | (7.5)% | | | | | | 11.1% | | | | | | (45.5)% | | |
税收抵免
|
| | | | (7.3)% | | | | | | (2.2)% | | | | | | —% | | |
国外税
|
| | | | (1.8)% | | | | | | 0.7% | | | | | | 12.8% | | |
不可扣除项目和其他
|
| | | | (2.4)% | | | | | | 1.1% | | | | | | 16.3% | | |
估值免税额变动
|
| | | | 2.3% | | | | | | —% | | | | | | 4.4% | | |
法定费率变化
|
| | | | —% | | | | | | —% | | | | | | (83.1)% | | |
税额变动
|
| | | | 8.6% | | | | | | 0.4% | | | | | | 15.3% | | |
准备退回调整
|
| | | | (13.5)% | | | | | | —% | | | | | | (1.6)% | | |
全球无形低税收入
|
| | | | 1.1% | | | | | | 1.9% | | | | | | —% | | |
非现金薪酬
|
| | | | (18.7)% | | | | | | 0.1% | | | | | | —% | | |
实际税率
|
| | | | (18.2)% | | | | | | 34.1% | | | | | | (60.4)% | | |
(千)
|
| |
截至12月31日
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
递延税金资产: | | | | | | | | | | | | | |
坏账准备
|
| | | $ | 1,819 | | | | | $ | 1,366 | | |
应计费用和其他
|
| | | | 5,307 | | | | | | 4,026 | | |
净营业亏损
|
| | | | 1,298 | | | | | | 1,978 | | |
递延税金总资产
|
| | | | 8,424 | | | | | | 7,370 | | |
估值津贴
|
| | | | (484) | | | | | | (88) | | |
递延税金净资产
|
| | | $ | 7,940 | | | | | $ | 7,282 | | |
递延纳税义务: | | | | | | | | | | | | | |
购买的无形资产
|
| | | $ | (35,561) | | | | | $ | (41,180) | | |
折旧摊销
|
| | | | (3,715) | | | | | | (2,574) | | |
递延纳税负债总额
|
| | | | (39,276) | | | | | | (43,754) | | |
递延税金净额责任
|
| | | $ | (31,336) | | | | | $ | (36,472) | | |
(千)
|
| |
这几年
已结束 12月31日 |
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
期初余额
|
| | | $ | 595 | | | | | $ | 383 | | |
与前几年的纳税状况相关的增加
|
| | | | — | | | | | | — | | |
本年度税位增加
|
| | | | 1,496 | | | | | | 212 | | |
与前几年的税收头寸相关的减少
|
| | | | (212) | | | | | | — | | |
因时效法规失效而减少
|
| | | | — | | | | | | — | | |
期末余额
|
| | | $ | 1,879 | | | | | $ | 595 | | |
| | |
截至的年度
12月31日 |
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
分子: | | | | | | | | | | | | | | | | | | | |
净收益(基本收益和摊薄收益)
|
| | | $ | 20,453 | | | | | $ | 23,307 | | | | | $ | 3,177 | | |
分母: | | | | | | | | | | | | | | | | | | | |
加权平均已发行普通股
|
| | | | 138,072 | | | | | | 139,650 | | | | | | 139,588 | | |
股票奖励的稀释效应
|
| | | | 7,372 | | | | | | 3,396 | | | | | | — | | |
加权平均已发行稀释股
|
| | |
|
145,443
|
| | | |
|
143,046
|
| | | |
|
139,588
|
| |
基本每股收益
|
| | | $ | 0.15 | | | | | $ | 0.17 | | | | | $ | 0.02 | | |
稀释后每股收益
|
| | | $ | 0.14 | | | | | $ | 0.16 | | | | | $ | 0.02 | | |
| | |
股票期权
|
| |||||||||||||||||||||
|
数量
选项 |
| |
加权
平均 行使价 |
| |
加权
平均 剩余 合同期限 (年) |
| |
聚合
内在价值 |
| ||||||||||||||
截至2018年1月1日未偿还
|
| | | | 15,180 | | | | | $ | 2.11 | | | | | | 9.85 | | | | | $ | — | | |
授予期权
|
| | | | 3,995 | | | | | | 2.33 | | | | | | — | | | | | | — | | |
行使的选项
|
| | | | 2 | | | | | | 2.00 | | | | | | — | | | | | | — | | |
选项被没收
|
| | | | 631 | | | | | | 2.67 | | | | | | — | | | | | | — | | |
截至2018年12月31日的未偿还金额
|
| | | | 18,542 | | | | | | 2.14 | | | | | | 8.93 | | | | | | 5,277 | | |
授予期权
|
| | | | 1,563 | | | | | | 5.04 | | | | | | — | | | | | | — | | |
行使的选项
|
| | | | 65 | | | | | | 2.43 | | | | | | — | | | | | | — | | |
选项被没收
|
| | | | 384 | | | | | | 2.90 | | | | | | — | | | | | | — | | |
截至2019年12月31日未偿还
|
| | | | 19,656 | | | | | | 2.35 | | | | | | 8.04 | | | | | $ | 86,024 | | |
授予期权
|
| | | | 4,293 | | | | | $ | 9.19 | | | | | | — | | | | | | — | | |
行使的选项
|
| | | | 254 | | | | | $ | 2.89 | | | | | | — | | | | | | — | | |
选项被没收
|
| | | | 8,982 | | | | | $ | 2.13 | | | | | | — | | | | | | — | | |
截至2020年12月31日的杰出业绩
|
| | | | 14,713 | | | | | | 4.47 | | | | | | 7.79 | | | | | $ | 181,914 | | |
预计将于12月31日授予的期权
2020 |
| | | | 5,269 | | | | | $ | 7.17 | | | | | | — | | | | | | 50,983 | | |
截至2020年12月31日可行使的期权
|
| | | | 5,480 | | | | | $ | 2.52 | | | | | | — | | | | | | 78,389 | | |
| | |
2020
|
| |
2019
|
| |
2018
|
|
无风险利率(百分比)
|
| |
0.3 – 1.6
|
| |
1.6 – 2.6
|
| |
2.3 – 3.1
|
|
预期期限(年)
|
| |
5.3 – 6.3
|
| |
5.6 – 6.1
|
| |
5.9 – 6.3
|
|
预期股息率(百分比)
|
| |
—
|
| |
—
|
| |
—
|
|
预期波动率(百分比)
|
| |
39.9 – 44.1
|
| |
35.4 – 40.9
|
| |
34.5 – 35.4
|
|
| | |
限售股
|
| |||||||||
|
数量
个共享 |
| |
加权
平均津贴 日期公允价值 |
| ||||||||
截至2019年12月31日未偿还
|
| | | | 37 | | | | | $ | 3.72 | | |
已批准
|
| | | | 1,510 | | | | | | | | |
归属
|
| | | | 185 | | | | | | | | |
被没收
|
| | | | 101 | | | | | | | | |
截至2020年12月31日的杰出业绩
|
| | | | 1,261 | | | | | $ | 7.74 | | |
预计将于2020年12月31日授予
|
| | | | 1,149 | | | | | | | | |
| | |
12月31日
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
收入成本
|
| | | $ | — | | | | | $ | 8 | | | | | $ | 6 | | |
产品开发
|
| | | | 673 | | | | | | 305 | | | | | | 219 | | |
销售、营销和客户支持
|
| | | | 6,151 | | | | | | 450 | | | | | | 287 | | |
一般和行政
|
| | | | 13,703 | | | | | | 917 | | | | | | 930 | | |
股票薪酬总额
|
| | | $ | 20,527 | | | | | $ | 1,680 | | | | | $ | 1,442 | | |
非现金股票薪酬费用
|
| | | $ | 5,984 | | | | | $ | 1,680 | | | | | $ | 1,442 | | |
现金薪酬费用(A)
|
| | | | 14,543 | | | | | | — | | | | | | — | | |
股票薪酬总额
|
| | | $ | 20,527 | | | | | $ | 1,680 | | | | | $ | 1,442 | | |
(千)
|
| |
截至
|
| |||||||||
|
12月31日
2020 |
| |
12月31日
2019 |
| ||||||||
供应商付款
|
| | | $ | 3,896 | | | | | $ | 2,918 | | |
员工佣金和奖金
|
| | | | 11,344 | | | | | | 9,000 | | |
工资和其他员工相关费用
|
| | | | 6,957 | | | | | | 2,789 | | |
401k和养老金费用
|
| | | | 1,358 | | | | | | 851 | | |
其他税
|
| | | | 1,864 | | | | | | 820 | | |
应计费用总额
|
| | |
$
|
25,419
|
| | | |
$
|
16,378
|
| |
(千)
|
| |
年度结束
12月31日 |
| |||
2021
|
| | | $ | 5,458 | | |
2022
|
| | | | 4,004 | | |
2023
|
| | | | 3,461 | | |
2024
|
| | | | 242 | | |
| | | | $ | 13,165 | | |
(千)
|
| |
年度结束
12月31日 |
| |||
2021
|
| | | $ | 1,613 | | |
2022
|
| | | | 1,615 | | |
2023
|
| | | | 1,409 | | |
2024
|
| | | | 510 | | |
2025
|
| | | | 170 | | |
合计
|
| | | | 5,317 | | |
减去:代表利息的金额
|
| | | | (355) | | |
净最低资本租赁付款现值
|
| | |
$
|
4,962
|
| |
资本短期租赁
|
| | | $ | 1,515 | | |
资本长期租赁
|
| | | | 3,447 | | |
合计
|
| | |
$
|
4,962
|
| |
(单位为千,每股数据除外)
|
| |
截至
12月31日 2020 |
| |
截至
12月31日 2019 |
| ||||||
资产: | | | | | | | | | | | | | |
流动资产 | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 6,418 | | | | | $ | 42 | | |
贸易应收账款
|
| | | | 2 | | | | | | 2 | | |
流动资产总额
|
| | | | 6,420 | | | | | | 44 | | |
子公司投资
|
| | | | 360,230 | | | | | | 317,852 | | |
子公司到期
|
| | | | 83,151 | | | | | | 151 | | |
总资产
|
| | | $ | 449,801 | | | | | $ | 318,047 | | |
负债和股东权益: | | | | | | | | | | | | | |
由于子公司的原因
|
| | | $ | 32,956 | | | | | $ | 29 | | |
应计费用
|
| | | | 150 | | | | | | — | | |
总负债
|
| | | $ | 33,106 | | | | | $ | 29 | | |
股东权益 | | | | | | | | | | | | | |
截至2020年12月31日和2019年12月31日,普通股,面值0.001美元,授权股份700,000股,已发行股份140,222股和139,721股,已发行股份分别为125,074股和139,721股
|
| | | | 140 | | | | | | 140 | | |
优先股,面值0.01美元,授权、发行和发行61,006股
截至2020年12月31日的未偿还金额。未授权、发行或 任何股票 截至2019年12月31日未偿还。清算优先权:350.0美元 和nil分别于2020年12月31日和2019年12月31日 |
| | | | 610 | | | | | | — | | |
新增实收资本
|
| | | | 620,679 | | | | | | 283,457 | | |
库存股,按成本计算,截至2020年12月31日为15,146股,截至
没有股份
2019年12月31日 |
| | | | (260,686) | | | | | | — | | |
留存收益
|
| | | | 54,941 | | | | | | 34,488 | | |
累计其他综合收益(亏损),扣除所得税
|
| | | | 1,011 | | | | | | (67) | | |
股东权益总额
|
| | | | 416,695 | | | | | | 318,018 | | |
总负债和股东权益
|
| | | $ | 449,801 | | | | | $ | 318,047 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
收入
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
收入成本
|
| | | | — | | | | | | 8 | | | | | | 6 | | |
产品开发
|
| | | | 673 | | | | | | 305 | | | | | | 219 | | |
销售、营销和客户支持
|
| | | | 6,151 | | | | | | 450 | | | | | | 287 | | |
一般和行政
|
| | | | 14,020 | | | | | | 1,233 | | | | | | 983 | | |
运营损失
|
| | | | (20,844) | | | | | | (1,996) | | | | | | (1,495) | | |
其他费用,净额
|
| | | | — | | | | | | (9) | | | | | | — | | |
合并子公司税前收益权益
|
| | | | 38,153 | | | | | | 37,365 | | | | | | 3,475 | | |
所得税前收入
|
| | | | 17,309 | | | | | | 35,360 | | | | | | 1,980 | | |
所得税费用(福利)
|
| | | | (3,144) | | | | | | 12,053 | | | | | | (1,197) | | |
净收入
|
| | | | 20,453 | | | | | | 23,307 | | | | | | 3,177 | | |
外币累计折算调整
|
| | | | 1,078 | | | | | | (67) | | | | | | 3 | | |
综合总收入
|
| | | $ | 21,531 | | | | | $ | 23,240 | | | | | $ | 3,180 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
经营活动的现金流
|
| | | $ | 18,214 | | | | | $ | (94) | | | | | $ | (108) | | |
投资活动产生的现金流 | | | | | | | | | | | | | | | | | | | |
向子公司转账
|
| | | | (83,000) | | | | | | (1,787) | | | | | | — | | |
投资活动使用的净现金
|
| | | | (83,000) | | | | | | (1,787) | | | | | | — | | |
融资活动产生的现金流 | | | | | | | | | | | | | | | | | | | |
回购既得期权
|
| | | | (15,506) | | | | | | — | | | | | | — | | |
A系列优先股发行收益,扣除发行成本
|
| | | | 346,150 | | | | | | — | | | | | | — | | |
A系列优先股向股东支付的款项
|
| | | | (260,686) | | | | | | — | | | | | | — | | |
行使股票期权后发行的普通股收益
|
| | | | 780 | | | | | | 177 | | | | | | — | | |
根据员工购买计划发行的普通股收益
|
| | | | 424 | | | | | | — | | | | | | 100 | | |
融资活动提供的净现金
|
| | | | 71,162 | | | | | | 177 | | | | | | 100 | | |
汇率变动对现金和现金等价物的影响
|
| | | | — | | | | | | (67) | | | | | | 3 | | |
现金及现金等价物净增(减)
|
| | | | 6,376 | | | | | | (1,771) | | | | | | (5) | | |
期初 - 现金和现金等价物
|
| | | | 42 | | | | | | 1,813 | | | | | | 1,818 | | |
现金和现金等价物 - 期末
|
| | | $ | 6,418 | | | | | $ | 42 | | | | | $ | 1,813 | | |
非现金融资交易 | | | | | | | | | | | | | | | | | | | |
普通股换成优先股
|
| | | $ | 260,686 | | | | | $ | — | | | | | $ | — | | |
说明
|
| |
余额为
开头 年 |
| |
收费至
成本和 费用 |
| |
扣除额-
核销 |
| |
余额为
结束 年 |
| ||||||||||||
坏账准备 | | | | | | | | | | | | | | | | | | | | | | | | | |
截至2020年12月31日的年度
|
| | | | 4,599 | | | | | | 4,811 | | | | | | (2,361) | | | | | | 7,049 | | |
截至2019年12月31日的年度
|
| | | | 3,103 | | | | | | 3,346 | | | | | | (1,850) | | | | | | 4,599 | | |
截至2018年12月31日的年度
|
| | | | 2,084 | | | | | | 1,487 | | | | | | (468) | | | | | | 3,103 | | |
(单位为千,每股数据除外)
|
| |
截至
2021年3月31日 |
| |
截至
2020年12月31日 |
| ||||||
资产: | | | | | | | | | | | | | |
流动资产
|
| | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 49,815 | | | | | $ | 33,354 | | |
应收贸易账款,扣除坏账准备净额6412美元和
截至2021年3月31日和2020年12月31日,分别为7049美元 |
| | | | 86,798 | | | | | | 94,677 | | |
预付费用和其他流动资产
|
| | | | 12,068 | | | | | | 13,904 | | |
流动资产总额
|
| | | | 148,681 | | | | | | 141,935 | | |
物业、厂房和设备,净额
|
| | | | 18,948 | | | | | | 18,107 | | |
商誉
|
| | | | 227,349 | | | | | | 227,349 | | |
无形资产净值
|
| | | | 117,245 | | | | | | 121,710 | | |
递延税金资产
|
| | | | 82 | | | | | | 82 | | |
其他非流动资产
|
| | | | 2,089 | | | | | | 2,151 | | |
总资产
|
| | | $ | 514,394 | | | | | $ | 511,334 | | |
负债和股东权益: | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | |
贸易应付款
|
| | | $ | 3,567 | | | | | $ | 3,495 | | |
应计费用
|
| | | | 20,213 | | | | | | 25,419 | | |
所得税负债
|
| | | | 1,107 | | | | | | 1,277 | | |
资本租赁债务的当期部分
|
| | | | 2,140 | | | | | | 1,515 | | |
当前的或有考虑
|
| | | | 1,660 | | | | | | 1,198 | | |
其他流动负债
|
| | | | 1,993 | | | | | | 1,116 | | |
流动负债总额
|
| | | | 30,680 | | | | | | 34,020 | | |
长期债务
|
| | | | 22,000 | | | | | | 22,000 | | |
资本租赁义务
|
| | | | 4,112 | | | | | | 3,447 | | |
递延纳税义务
|
| | | | 30,090 | | | | | | 31,418 | | |
其他非流动负债
|
| | | | 2,896 | | | | | | 3,292 | | |
或有考虑事项非当前
|
| | | | — | | | | | | 462 | | |
总负债
|
| | | $ | 89,778 | | | | | $ | 94,639 | | |
承付款和或有事项(注11) | | | | | | | | | | | | | |
股东权益 | | | | | | | | | | | | | |
截至2021年3月31日,普通股,面值0.001美元,授权700,000股,已发行140,402股,已发行125,256股;截至2020年12月31日,已发行140,222股,已发行125,074股
|
| | | | 140 | | | | | | 140 | | |
优先股,面值0.01美元,授权、发行和发行61,006股
截至2021年3月31日和2020年12月31日的未偿还金额。清算 偏好:截至2021年3月31日和2020年12月31日为35万美元 |
| | | | 610 | | | | | | 610 | | |
新增实收资本
|
| | | | 623,755 | | | | | | 620,679 | | |
库存股,按成本计算,截至2021年3月31日和2020年12月31日,15,146股
|
| | | | (260,686) | | | | | | (260,686) | | |
留存收益
|
| | | | 60,585 | | | | | | 54,941 | | |
累计其他综合收益,扣除所得税
|
| | | | 212 | | | | | | 1,011 | | |
股东权益总额
|
| | | | 424,616 | | | | | | 416,695 | | |
总负债和股东权益
|
| | | $ | 514,394 | | | | | $ | 511,334 | | |
(单位为千,每股数据除外)
|
| |
截至3月31日的三个月
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
收入
|
| | | $ | 67,586 | | | | | $ | 51,219 | | |
收入成本(不包括下面单独显示的折旧和摊销)
|
| | | | 10,203 | | | | | | 7,310 | | |
产品开发
|
| | | | 14,179 | | | | | | 10,331 | | |
销售、营销和客户支持
|
| | | | 15,534 | | | | | | 12,319 | | |
一般和行政
|
| | | | 11,835 | | | | | | 10,696 | | |
折旧摊销
|
| | | | 7,057 | | | | | | 5,934 | | |
运营收入
|
| | | | 8,778 | | | | | | 4,629 | | |
利息支出
|
| | | | 390 | | | | | | 1,164 | | |
其他(收入),净额
|
| | | | (49) | | | | | | (320) | | |
所得税前收入
|
| | | | 8,437 | | | | | | 3,785 | | |
所得税费用
|
| | | | 2,793 | | | | | | 1,345 | | |
净收入
|
| | | $ | 5,644 | | | | | $ | 2,440 | | |
每股收益: | | | | | | | | | | | | | |
基础版
|
| | | $ | 0.05 | | | | | $ | 0.02 | | |
稀释
|
| | | $ | 0.04 | | | | | $ | 0.02 | | |
加权平均已发行普通股: | | | | | | | | | | | | | |
基础版
|
| | | | 125,112 | | | | | | 139,741 | | |
稀释
|
| | | | 133,578 | | | | | | 147,233 | | |
综合收入: | | | | | | | | | | | | | |
净收入
|
| | | $ | 5,644 | | | | | $ | 2,440 | | |
其他综合(亏损): | | | | | | | | | | | | | |
外币累计折算调整
|
| | | | (799) | | | | | | (153) | | |
综合总收入
|
| | | $ | 4,845 | | | | | $ | 2,287 | | |
| | |
普通股
|
| |
优先股
|
| |
库存股
|
| |
其他
实收 大写 |
| |
保留
收入 |
| |
累计
其他 综合 收入(亏损) 净额 所得税 |
| |
合计
股东的 股权 |
| |||||||||||||||||||||||||||||||||||||||
(千)
|
| |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||||||||||||||
截至2021年1月1日的余额
|
| | | | 140,222 | | | | | $ | 140 | | | | | | 61,006 | | | | | $ | 610 | | | | | | 15,146 | | | | | $ | (260,686) | | | | | $ | 620,679 | | | | | $ | 54,941 | | | | | $ | 1,011 | | | | | $ | 416,695 | | |
外币折算调整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (799) | | | | | | (799) | | |
股票薪酬费用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,538 | | | | | | — | | | | | | — | | | | | | 2,538 | | |
行使股票期权后发行的普通股
|
| | | | 180 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 538 | | | | | | — | | | | | | — | | | | | | 538 | | |
净收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,644 | | | | | | — | | | | | | 5,644 | | |
截至2021年3月31日的余额
|
| | | | 140,402 | | | | | $ | 140 | | | | | | 61,006 | | | | | $ | 610 | | | | | | 15,146 | | | | | $ | (260,686) | | | | | $ | 623,755 | | | | | $ | 60,585 | | | | | $ | 212 | | | | | $ | 424,616 | | |
截至2020年1月1日的余额
|
| | | | 139,721 | | | | | $ | 140 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 283,457 | | | | | $ | 34,488 | | | | | $ | (67) | | | | | $ | 318,018 | | |
外币折算调整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (153) | | | | | | (153) | | |
股票薪酬费用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 802 | | | | | | — | | | | | | — | | | | | | 802 | | |
行使股票期权后发行的普通股
|
| | | | 32 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 70 | | | | | | — | | | | | | — | | | | | | 70 | | |
净收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,440 | | | | | | — | | | | | | 2,440 | | |
截至2020年3月31日的余额
|
| | | | 139,753 | | | | | $ | 140 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 284,329 | | | | | $ | 36,928 | | | | | $ | (220) | | | | | $ | 321,177 | | |
(千)
|
| |
截止三个月
3月31日 |
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
经营活动: | | | | | | | | | | | | | |
净收入
|
| | | $ | 5,644 | | | | | $ | 2,440 | | |
将净收入与经营活动提供的净现金进行调整 | | | | | | | | | | | | | |
坏账(收回)费用
|
| | | | (390) | | | | | | 709 | | |
折旧摊销费用
|
| | | | 7,057 | | | | | | 5,934 | | |
债务发行成本摊销
|
| | | | 74 | | | | | | 72 | | |
收购负债增加
|
| | | | — | | | | | | 21 | | |
递延税款
|
| | | | (1,328) | | | | | | (1,624) | | |
股票薪酬费用
|
| | | | 2,538 | | | | | | 802 | | |
利息支出(收入)
|
| | | | 66 | | | | | | (29) | | |
或有对价公允价值变动
|
| | | | — | | | | | | (979) | | |
报价成本
|
| | | | 3,073 | | | | | | 870 | | |
其他
|
| | | | (68) | | | | | | 621 | | |
扣除业务合并影响后的营业资产和负债变动 | | | | | | | | | | | | | |
贸易应收账款
|
| | | | 7,803 | | | | | | 4,098 | | |
预付费用和其他流动资产
|
| | | | 1,754 | | | | | | 811 | | |
其他非流动资产
|
| | | | (12) | | | | | | (44) | | |
贸易应付款和其他负债
|
| | | | (524) | | | | | | 1,291 | | |
应计费用
|
| | | | (6,469) | | | | | | (3,854) | | |
其他流动负债
|
| | | | 1,102 | | | | | | 1,093 | | |
其他非流动负债
|
| | | | (856) | | | | | | 470 | | |
经营活动提供的净现金
|
| | | | 19,464 | | | | | | 12,702 | | |
投资活动: | | | | | | | | | | | | | |
购置房产、厂房和设备
|
| | | | (1,915) | | | | | | (3,049) | | |
净现金(用于)投资活动
|
| | | | (1,915) | | | | | | (3,049) | | |
融资活动: | | | | | | | | | | | | | |
偿还长期债务
|
| | | | — | | | | | | (188) | | |
与产品成本相关的付款
|
| | | | (1,181) | | | | | | (676) | | |
支付与Zentrick收购相关的或有对价
|
| | | | — | | | | | | (601) | | |
行使股票期权后发行的普通股收益
|
| | | | 538 | | | | | | 70 | | |
资本租赁付款
|
| | | | (235) | | | | | | (418) | | |
净现金(用于)融资活动
|
| | | | (878) | | | | | | (1,813) | | |
汇率变动对现金和现金等价物以及限制性现金的影响
|
| | | | (209) | | | | | | (143) | | |
现金、现金等价物和限制性现金净增长
|
| | | | 16,462 | | | | | | 7,697 | | |
期初现金、现金等价物和受限现金 -
|
| | | | 33,395 | | | | | | 11,342 | | |
现金、现金等价物和受限现金 - 期末
|
| | | $ | 49,857 | | | | | $ | 19,039 | | |
现金和现金等价物
|
| | | | 49,815 | | | | | | 18,730 | | |
限制性现金(包括在简并资产负债表的预付费用和其他流动资产中)
|
| | | | 42 | | | | | | 309 | | |
现金和现金等价物合计以及受限现金
|
| | | $ | 49,857 | | | | | $ | 19,039 | | |
补充现金流信息: | | | | | | | | | | | | | |
缴税现金
|
| | | | 1,045 | | | | | | 541 | | |
付息现金
|
| | | | 147 | | | | | | 1,069 | | |
非现金投融资活动: | | | | | | | | | | | | | |
以资本租赁方式购置设备
|
| | | | 1,518 | | | | | | 973 | | |
应付账款融资的资本资产
|
| | | | — | | | | | | 16 | | |
应付账款和应计费用中包含的报价成本
|
| | | | 1,889 | | | | | | 306 | | |
| | |
截止三个月
3月31日 |
| |||||||||
(千)
|
| |
2021
|
| |
2020
|
| ||||||
广告商 - Direct
|
| | | $ | 27,541 | | | | | $ | 22,187 | | |
广告商 - 程序化
|
| | | | 33,912 | | | | | | 23,851 | | |
供给侧客户
|
| | | | 6,133 | | | | | | 5,181 | | |
总收入
|
| | | $ | 67,586 | | | | | $ | 51,219 | | |
| | |
2021年3月31日
|
| |
2020年12月31日
|
| ||||||||||||||||||||||||||||||
(千)
|
| |
毛收入
金额 |
| |
累计
摊销 |
| |
净载货
金额 |
| |
毛收入
金额 |
| |
累计
摊销 |
| |
净载货
金额 |
| ||||||||||||||||||
商标和品牌
|
| | | | 11,690 | | | | | | (2,773) | | | | | | 8,917 | | | | | | 11,690 | | | | | | (2,562) | | | | | | 9,128 | | |
客户关系
|
| | | | 102,220 | | | | | | (29,863) | | | | | | 72,357 | | | | | | 102,220 | | | | | | (27,720) | | | | | | 74,500 | | |
开发的技术
|
| | | | 63,196 | | | | | | (27,225) | | | | | | 35,971 | | | | | | 63,210 | | | | | | (25,128) | | | | | | 38,082 | | |
无形资产合计
|
| | | $ | 177,106 | | | | | $ | (59,861) | | | | | $ | 117,245 | | | | | $ | 177,120 | | | | | $ | (55,410) | | | | | $ | 121,710 | | |
(千)
|
| | | | | | |
2021
|
| | | $ | 13,395 | | |
2022
|
| | | | 17,860 | | |
2023
|
| | | | 17,825 | | |
2024
|
| | | | 16,205 | | |
2025
|
| | | | 14,273 | | |
2026
|
| | | | 9,777 | | |
此后
|
| | | | 27,910 | | |
合计
|
| | | $ | 117,245 | | |
| | |
(单位:年)
|
| |||
商标和品牌
|
| | | | 11 | | |
客户关系
|
| | | | 9 | | |
开发的技术
|
| | | | 4 | | |
| | |
截至
|
| |||||||||
(千)
|
| |
2021年3月31日
|
| |
2020年12月31日
|
| ||||||
计算机和外围设备
|
| | | $ | 16,543 | | | | | $ | 14,577 | | |
办公家具和设备
|
| | | | 1,118 | | | | | | 1,124 | | |
租赁改进
|
| | | | 9,265 | | | | | | 9,267 | | |
资本化软件开发成本
|
| | | | 9,816 | | | | | | 8,382 | | |
减去累计折旧和摊销
|
| | | | (17,794) | | | | | | (15,243) | | |
物业、厂房和设备合计,净额
|
| | | $ | 18,948 | | | | | $ | 18,107 | | |
| | |
截至2021年3月31日
|
| |||||||||||||||||||||
(千)
|
| |
报价市场
有效价格 完全相同的市场 资产 (一级) |
| |
其他重要人物
可观察到的输入 (二级) |
| |
意义重大
看不见 输入 (三级) |
| |
总公允价值
测量 |
| ||||||||||||
资产: | | | | | | | | | | | | | | | | | | | | | | | | | |
现金等价物:
|
| | | $ | 2,474 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,474 | | |
负债: | | | | | | | | | | | | | | | | | | | | | | | | | |
或有对价当期
|
| | | | — | | | | | | — | | | | | | 1,660 | | | | | | 1,660 | | |
或有对价非当期
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
或有对价总额
|
| | | $ | — | | | | | $ | — | | | | | $ | 1,660 | | | | | $ | 1,660 | | |
| | |
截至2020年12月31日
|
| |||||||||||||||||||||
(千)
|
| |
报价市场
有效价格 完全相同的市场 资产 (一级) |
| |
其他重要人物
可观察到的输入 (二级) |
| |
意义重大
看不见 输入 (三级) |
| |
总公允价值
测量 |
| ||||||||||||
资产: | | | | | | | | | | | | | | | | | | | | | | | | | |
现金等价物:
|
| | | $ | 2,474 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,474 | | |
负债: | | | | | | | | | | | | | | | | | | | | | | | | | |
或有对价当期
|
| | | | — | | | | | | — | | | | | | 1,198 | | | | | | 1,198 | | |
或有对价非当期
|
| | | | — | | | | | | — | | | | | | 462 | | | | | | 462 | | |
或有对价总额
|
| | | $ | — | | | | | $ | — | | | | | $ | 1,660 | | | | | $ | 1,660 | | |
| | |
截止三个月
3月31日 |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
分子: | | | | | | | | | | | | | |
净收益(基本收益和摊薄收益)
|
| | | $ | 5,644 | | | | | $ | 2,440 | | |
分母: | | | | | | | | | | | | | |
加权平均已发行普通股
|
| | | | 125,112 | | | | | | 139,741 | | |
股权奖励的稀释效应
|
| | | | 8,466 | | | | | | 7,492 | | |
加权平均已发行稀释股
|
| | | | 133,578 | | | | | | 147,233 | | |
基本每股收益
|
| | | $ | 0.05 | | | | | $ | 0.02 | | |
稀释后每股收益
|
| | | $ | 0.04 | | | | | $ | 0.02 | | |
| | |
股票期权
|
| |||||||||||||||||||||
| | |
数量
选项 |
| |
加权
平均运动量 价格 |
| |
加权平均
剩余合同 生活 (年) |
| |
聚合内在
值 |
| ||||||||||||
截至2020年12月31日的杰出业绩
|
| | | | 14,713 | | | | | $ | 4.47 | | | | | | 7.79 | | | | | $ | 181,914 | | |
授予期权
|
| | | | 436 | | | | | | 20.10 | | | | | | — | | | | | | — | | |
行使的选项
|
| | | | (180) | | | | | | 3.25 | | | | | | — | | | | | | — | | |
选项被没收
|
| | | | (117) | | | | | | 5.84 | | | | | | — | | | | | | — | | |
截至2021年3月31日的未偿还金额
|
| | | | 14,852 | | | | | $ | 4.94 | | | | | | 7.61 | | | | | $ | 244,811 | | |
预计将于2021年3月31日授予的期权
|
| | | | 4,945 | | | | | $ | 8.60 | | | | | | — | | | | | $ | 63,365 | | |
截至2021年3月31日可行使的期权
|
| | | | 5,952 | | | | | $ | 2.65 | | | | | | — | | | | | $ | 111,718 | | |
| | |
2021
|
| |||
Risk - 免息(百分比)
|
| | | | 0.6. – 0.8 | | |
预期期限(年)
|
| | | | 6.1 | | |
预期股息率(百分比)
|
| | | | — | | |
预期波动率(百分比)
|
| | | | 43.4 – 43.6 | | |
| | |
限售股
|
| |||||||||
|
股份数量
|
| |
加权平均
授予日期交易会 值 |
| ||||||||
截至2020年12月31日的杰出业绩
|
| | | | 1,261 | | | | | $ | 7.74 | | |
已批准
|
| | | | 484 | | | | | | 19.44 | | |
归属
|
| | | | — | | | | | | | | |
被没收
|
| | | | — | | | | | | | | |
截至2021年3月31日的未偿还金额
|
| | | | 1,745 | | | | | $ | 10.99 | | |
预计将于2021年3月31日授予
|
| | | | 1,578 | | | | | | | | |
| | |
截止三个月
3月31日 |
| |||||||||
(千)
|
| |
2021
|
| |
2020
|
| ||||||
产品开发
|
| | | $ | 278 | | | | | $ | 101 | | |
销售、营销和客户支持
|
| | | | 624 | | | | | | 172 | | |
一般和行政
|
| | | | 1,636 | | | | | | 529 | | |
股票薪酬总额
|
| | | $ | 2,538 | | | | | $ | 802 | | |
| | |
截至
|
| |||||||||
(千)
|
| |
2021年3月31日
|
| |
2020年12月31日
|
| ||||||
供应商付款
|
| | | $ | 4,688 | | | | | $ | 3,896 | | |
员工佣金和奖金
|
| | | | 5,801 | | | | | | 11,344 | | |
工资和其他员工相关费用
|
| | | | 7,308 | | | | | | 6,957 | | |
401k和养老金费用
|
| | | | 427 | | | | | | 1,358 | | |
其他税
|
| | | | 1,989 | | | | | | 1,864 | | |
应计费用总额
|
| | | $ | 20,213 | | | | | $ | 25,419 | | |
(千)
|
| |
年度结束
12月31日 |
| |||
2021
|
| | | $ | 4,211 | | |
2022
|
| | | | 4,250 | | |
2023
|
| | | | 3,631 | | |
2024
|
| | | | 277 | | |
| | | | $ | 12,369 | | |
(千)
|
| |
年度结束
12月31日 |
| |||
2021
|
| | | $ | 1,792 | | |
2022
|
| | | | 2,144 | | |
2023
|
| | | | 1,937 | | |
2024
|
| | | | 598 | | |
2025
|
| | | | 170 | | |
合计
|
| | | | 6,641 | | |
减去:代表利息的金额
|
| | | | (389) | | |
净最低资本租赁付款现值
|
| | | $ | 6,252 | | |
资本短期租赁
|
| | | $ | 2,140 | | |
资本长期租赁
|
| | | | 4,112 | | |
合计
|
| | | $ | 6,252 | | |
|
美国证券交易委员会注册费
|
| | | $ | * | | |
|
FINRA申请费
|
| | | | * | | |
|
印刷费和费用
|
| | | | * | | |
|
会计费和费用
|
| | | | * | | |
|
律师费和开支
|
| | | | * | | |
|
蓝天杂费
|
| | | | * | | |
|
转会代理费和费用
|
| | | | * | | |
|
其他
|
| | | | * | | |
|
总计:
|
| | | $ | * | | |
|
展品
号码 |
| |
展品说明
|
|
| 1.1* | | | 承保协议格式 | |
| 3.1 | | | 2021年4月23日第二次修订和重新颁发的公司注册证书(通过引用附件3.1并入注册人于2021年4月26日提交给证券交易委员会的8-K表格当前报告(文件编号001-40349)) | |
| 3.2 | | | 修订和重新修订现行有效的章程(通过引用附件33.2并入注册人于2021年4月26日提交给美国证券交易委员会的当前8-K表格报告(文件号001-40349)) | |
| 5.1* | | | Debevoise&Plimpton LLP意见 | |
| 10.1 | | | 修订和重述协议,日期为2020年10月1日,由DoubleVerify Inc.作为借款人,DoubleVerify Midco,Inc.作为担保人,银行和其他金融机构作为贷款人,Capital One,National Association作为行政代理、信用证发行商和摇摆贷款人,以及其他人签订的修订和重述协议(通过引用附件10.1并入2021年3月17日提交给证券交易委员会的注册人S-1表格注册声明中(文件 | |
| 10.2† | | | 与尼古拉·阿莱斯的雇佣协议,日期为2017年10月25日(通过引用附件10.2并入2021年3月17日提交给美国证券交易委员会的注册人S-1表格注册说明书(文件第333-254380号)) | |
| 10.3† | | | 与马修·麦克劳克林的雇佣协议,日期为2020年12月31日(通过引用附件10.3并入2021年3月17日提交给美国证券交易委员会的注册人S-1表格注册声明(文件号333-254380)) | |
| 10.4† | | | 与Andy Grimmig的雇佣协议,日期为2020年3月23日(通过引用附件10.4并入2021年3月17日提交给美国证券交易委员会的注册人S-1表格注册声明(文件编号333-254380)) | |
| 10.5† | | | 与马克·扎戈尔斯基的雇佣协议,日期为2020年7月1日(通过引用附件910.5并入2021年3月17日提交给美国证券交易委员会的注册人S-1表格注册声明(文件编号333-254380)) | |
| 10.6† | | | 与韦恩·加蒂内拉的分居协议,日期为2020年2月28日(通过引用附件910.6并入2021年3月17日提交给美国证券交易委员会的注册人S-1表格注册声明(文件编号333-254380)) | |
|
展品
号码 |
| |
展品说明
|
|
| 10.7† | | | 与朱莉·埃德尔曼的雇佣协议,日期为2021年1月26日(通过引用附件10.7并入2021年3月17日提交给证券交易委员会的注册人S-1表格注册声明(文件编号333-254380)) | |
| 10.8† | | | 董事赔偿协议表(参照2021年4月12日提交美国证券交易委员会的S-1表注册人注册说明书修正案1第10.8号附件并入(档号333-254380)) | |
| 10.9† | | | 2017年综合性股权激励计划(2021年3月17日提交给美国证券交易委员会的注册人S-1表格注册说明书(文件第333-254380号)通过引用附件910.9并入) | |
| 10.10† | | | 2017年高管综合股权激励计划下的非限制性股票期权奖励协议表格(通过引用附件910.10并入2021年3月17日提交给美国证券交易委员会的注册人S-1表格注册说明书(文件第333-254380号)) | |
| 10.11† | | | 2017年高管综合股权激励计划下的限制性股票奖励协议表格(通过引用附件910.11并入2021年3月17日提交给美国证券交易委员会的注册人S-1表格注册说明书(文件第333-254380号)) | |
| 10.12† | | | 2017年董事综合股权激励计划下的限制性股票奖励协议表格(通过引用附件910.12并入2021年3月17日提交给证券交易委员会的注册人S-1表格注册说明书(文件编号333-254380)) | |
| 10.13† | | | DoubleVerify Holdings,Inc.与马克·扎戈尔斯基于2021年7月28日签署的2017年全面股权激励计划下的非限制性股票期权奖励协议(通过引用附件10.13并入2021年3月17日提交给美国证券交易委员会的S-1表格注册说明书(文件第333-254380号)中) | |
| 10.14† | | | 像素集团控股公司与劳拉·德斯蒙德于2017年9月20日签署的2017年全面股权激励计划下的非限制性股票期权奖励协议(通过引用附件10.14并入2021年3月17日提交给美国证券交易委员会的注册人S-1表格注册说明书(文件第333-254380号)) | |
| 10.15† | | | DoubleVerify Holdings,Inc.和Mark Zagorski根据2017年综合股权激励计划签订的限制性股票奖励协议(前期时间RSU),日期为2020年7月28日(通过引用附件10.15并入2021年3月17日提交给证券交易委员会的注册人S-1表格注册说明书(文件编号333-254380)) | |
| 10.16† | | | DoubleVerify Holdings,Inc.和Mark Zagorski根据2017年综合股权激励计划签订的限制性股票单位奖励协议(前期业绩RSU),日期为2020年7月28日(通过引用附件10.16并入2021年3月17日提交给证券交易委员会的注册人S-1表格注册说明书(文件编号333-254380)) | |
| 10.17† | | | DoubleVerify Holdings,Inc.和Mark Zagorski根据2017年综合股权激励计划签订的限制性股票奖励协议(签约RSU),日期为2020年7月28日(通过引用附件10.17并入2021年3月17日提交给证券交易委员会的注册人S-1表格注册说明书(文件编号333-254380)) | |
| 10.18† | | | DoubleVerify Holdings,Inc.与朱莉·埃德尔曼于2021年1月26日签署的2017年全面股权激励计划下的限制性股票奖励协议(通过引用附件10.18并入2021年3月17日提交给美国证券交易委员会的S-1表格注册说明书(文件第333-254380号)) | |
| 10.19† | | | 独立董事补偿函(首次公开发行前)表格(参照附件310.19并入2021年3月17日提交给美国证券交易委员会的注册人S-1表格注册说明书(文件第333-254380号)) | |
| 10.20† | | | 2021年综合股权激励计划(通过引用附件44.3并入2021年4月20日提交给美国证券交易委员会的注册人S-8表格注册说明书(文件第333-255374号)) | |
| 10.21† | | | 2021年员工购股计划(参照附件34.4并入2021年4月20日向美国证券交易委员会备案的注册人S-8表格注册说明书(文件第333-255374号)) | |
|
展品
号码 |
| |
展品说明
|
|
| 10.22 | | | DoubleVerify Holdings,Inc.、Providence VII U.S.Holdings L.P.和按附表I列出的DoubleVerify Holdings,Inc.其他股东之间签订的登记权协议,日期为2021年4月19日(通过引用附件10.1并入注册人于2021年4月26日提交给美国证券交易委员会的当前8-K表格报告(文件号001-40349)) | |
| 10.23 | | | DoubleVerify Holdings,Inc.和普罗维登斯七美国控股有限公司之间的股东协议,日期为2021年4月20日(通过引用附件10.2并入注册人于2021年4月26日提交给美国证券交易委员会的8-K表格当前报告(文件号001-40349)) | |
| 10.24 | | | DoubleVerify Holdings,Inc.和老虎环球投资公司之间的普通股购买协议,日期为2021年4月9日(通过引用2021年4月12日提交给美国证券交易委员会的S-1表格注册人登记声明修正案1第10.24号附件(文件第333-254380号)) | |
| 21.1 | | | 子公司清单(参照附件21.1并入2021年3月17日向美国证券交易委员会提交的注册人S-1表格注册说明书(档号333-254380)) | |
| 23.1* | | | 德勤律师事务所同意 | |
| 23.2* | | | Debevoise&Plimpton LLP同意(包含在本合同附件5.1中) | |
| 24.1* | | | 授权书(载于S-1表格登记声明的签字页) | |
|
签名
|
| |
标题
|
|
|
马克·扎戈尔斯基
|
| | 首席执行官兼董事(首席执行官) | |
|
尼古拉·阿莱斯
|
| |
首席财务官
(首席财务官和首席会计官) |
|
|
劳拉·B·德斯蒙德
|
| | 导演 | |
|
R.戴维斯·诺埃尔
|
| | 导演 | |
|
露西·斯塔梅尔·多布林
|
| | 导演 | |
|
Joshua L.Selip
|
| | 导演 | |
|
Teri L.列表
|
| | 导演 | |
|
凯利·特纳
|
| | 导演 | |