|
特拉华
(州或其他司法管辖区 成立公司或组织) |
| |
7389
(主要标准行业 分类代码号) |
| |
87-1995316
(美国国税局雇主 识别码) |
|
|
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 |
| | |
建议的最大值
每件 发行价 安全性(2) |
| | |
建议的最大值
聚合产品 价格(2) |
| | |
金额
注册费 |
| |||||||||
A类普通股(1)
|
| | | | | | | | $ | | | | | | $ | | | | | | $ | | |
| | |
第{BR}页
|
| |||
有关前瞻性陈述的注意事项
|
| | | | {BR}走开 | | |
招股说明书摘要
|
| | | | 1 | | |
风险因素
|
| | | | 4 | | |
收益使用情况
|
| | | | 63 | | |
{BR}股利政策{BR}
|
| | | | 64 | | |
Vacasa,Inc.未经审计的形式简明合并财务报表
|
| | | | 65 | | |
Vacasa Holdings未经审计的备考浓缩合并财务信息
|
| | | | 81 | | |
管理层对财务状况和经营成果的讨论和分析
|
| | | | 90 | | |
业务
|
| | | | 125 | | |
管理
|
| | | | 156 | | |
高管薪酬
|
| | | | 163 | | |
股本说明
|
| | | | 175 | | |
证券受益所有权
|
| | | | 183 | | |
{BR}出售股东{BR}
|
| | | | 187 | | |
某些关系和相关人员交易
|
| | | | 188 | | |
配送计划
|
| | | | 196 | | |
法律事务
|
| | | | 199 | | |
{BR}专家{BR}
|
| | | | 199 | | |
您可以在哪里找到更多信息
|
| | | | 199 | | |
财务报表索引
|
| | | | F-1 | | |
| | |
个共享
|
| |
%
|
| |||
TPG Pace公众股东
|
| |
|
| | | | | | |
现有VH持有人(1)
|
| | | | | | | | | |
赞助商和子公司(2)
|
| | | | | | | | | |
管道投资者
|
| | | | | | | | | |
远期买家(不包括附属公司)(3)
|
| | | | | | | | | |
收盘股票
|
| | | | | | | 100.0% | | |
A类普通股
|
| | | | | | | | | |
B类普通股(4)
|
| | | | | | | | | |
收盘股票
|
| | | | | | | 100.0% | | |
| | |
个共享
|
| |
%
|
| |||
TPG Pace公众股东
|
| |
|
| | | | | | |
现有VH持有人(1)
|
| | | | | | | | | |
赞助商和子公司(2)
|
| | | | | | | | | |
管道投资者
|
| | | | | | | | | |
远期买家(不包括附属公司)(3)
|
| | | | | | | | | |
其他稀释权益工具(4)
|
| | | | | | | | | |
收盘股票
|
| | | | | | | 100.0% | | |
A类普通股
|
| | | | | | | | | |
B类普通股(5)
|
| | | | | | | | | |
收盘股票
|
| | | | | | | 100.0% | | |
| | |
TPG
{BR}步速{BR} 解决方案 公司 |
| |
{BR}瓦卡萨{BR}
控股 调整后的 |
| |
重新分类
调整 |
| |
交易
会计 调整 |
| |
备注
|
| |
形式{BR}
组合 |
| |||||||||
资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流动资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 627 | | | | | $ | 150,417 | | | |
|
| | | $ | | | |
(A)
|
| |
|
| |
| | | | | | | | | | | | | | | | | | | | | | | |
(B)
|
| | | |
| | | | | | | | | | | | | | | | | | | | | | | |
(C)
|
| | | |
| | | | | | | | | | | | | | | | | | | | | | | |
(E)
|
| | | |
| | | | | | | | | | | | | | | | | | | | | | | |
(F)
|
| | | |
受限现金
|
| | | | | | | | | | 135,079 | | | | | | | | | | | | | | | | | |
应收账款净额
|
| | | | | | | | | | 44,299 | | | | | | | | | | | | | | | | | |
预付费用和其他流动资产
|
| | | | 496 | | | | | | 21,091 | | | | | | | | | | | | |
(F)
|
| | | |
流动资产总额
|
| | | | 1,123 | | | | | | 350,886 | | | | | | | | | | | | | | | | | |
财产和设备,净额
|
| | | | | | | | | | 62,977 | | | | | | | | | | | | | | | | | |
无形资产净值
|
| | | | | | | | | | 217,204 | | | | | | | | | | | | | | | | | |
商誉
|
| | | | | | | | | | 709,962 | | | | | | | | | | | | | | | | | |
其他长期资产
|
| | | | | | | | | | 13,090 | | | | | | | | | | | | | | | | | |
递延税金资产
|
| | | | | | | | | | — | | | | | | | | | | | | |
(H)
|
| | | |
信托账户中持有的投资
|
| | | | 285,000 | | | | | | | | | | | | | | | | | | |
(A)
|
| | | |
总资产
|
| | | | 286,123 | | | | | | 1,354,119 | | | | | | | | | | | | | | | | | |
负债可赎回优先股和会员/
股权 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
应付帐款
|
| | | | | | | | | $ | 36,747 | | | | | | | | | | | | | | | | | |
应付业主的资金
|
| | | | | | | | | | 175,249 | | | | | | | | | | | | | | | | | |
应缴酒店费和销售税
|
| | | | | | | | | | 42,348 | | | | | | | | | | | | | | | | | |
递延收入
|
| | | | | | | | | | 77,654 | | | | | | | | | | | | | | | | | |
未来住宿积分
|
| | | | | | | | | | 32,517 | | | | | | | | | | | | | | | | | |
应计费用和其他流动负债
|
| | | | | | | | | | 85,925 | | | | | | | | | | | | |
(T)
|
| | | |
| | | | | | | | | | | | | | | | | | | | | | | |
(F)
|
| | | |
应计组建和发售成本
|
| | | | 2,114 | | | | | | | | | | | | | | | | | | | | | | | |
流动负债总额
|
| | | | 2,114 | | | | | | 450,440 | | | | | | | | | | | | | | | | | |
长期债务,扣除发行成本
|
| | | | | | | | | | 118,057 | | | | | | | | | | | | |
(G)
|
| | | |
其他长期负债
|
| | | | | | | | | | 47,958 | | | | | | | | | | | | | | | | | |
应收税金协议负债
|
| | | | | | | | | | | | | | | | | | | | | | |
(I)
|
| | | |
延期承保补偿
|
| | | | 9,975 | | | | | | — | | | | | | | | | | | | |
(E)
|
| | | |
盈利负债
|
| | | | | | | | | | | | | | | | | | | | | | |
(J)
|
| | | |
总负债
|
| | | | 12,089 | | | | | | 616,455 | | | | | | | | | | | | | | | | | |
承付款和或有事项
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
可赎回股票 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
可能赎回的TPG PACE A类普通股;28,500,000股,赎回价值为每股10.00美元
|
| | | | 285,000 | | | | | | | | | | | | | | | | | | |
(K)
|
| | | |
| | |
TPG
{BR}步速{BR} 解决方案 公司 |
| |
{BR}瓦卡萨{BR}
控股 调整后的 |
| |
重新分类
调整 |
| |
交易
会计 调整 |
| |
备注
|
| |
形式{BR}
组合 |
| |||||||||||||||
可赎回优先股: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Vacasa可兑换优先股;
授权744,886,638台;发放和 未偿还金额为267,688,054;合计 579,162美元的清算优先权 |
| | | | | | | | | | 1,198,080 | | | | | | | | | | | | | | | |
(D)
|
| | | | | | |
可赎回的非控股权益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
可赎回的非控股权益
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
(L)
|
| | | | | | |
股东权益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
TPG PACE F类普通股,面值0.0001美元;授权3000万股,已发行和已发行3166,667股
|
| | | | — | | | | | | | | | | | | | | | | | | | | | |
(M)
|
| | | | — | | |
TPG PACE G类普通股,面值0.0001美元;授权股份3000万股,已发行和已发行股票6,333,333股
|
| | | | 1 | | | | | | | | | | | | | | | | | | | | | |
(J)
|
| | | | | | |
A类普通股
|
| | | | — | | | | | | | | | | | | | | | | | | | | | |
(B)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(C)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(D)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(M)
|
| | | | | | |
B类普通股
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
(D)
|
| | | | | | |
新增实收资本
|
| | | | — | | | | | | 578,238 | | | | | | | | | | | | | | | |
(B)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(C)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(D)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(D)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(F)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(G)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(J)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(K)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(L)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(M)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(Q)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(T)
|
| | | | | | |
累计亏损
|
| | | | (10,967) | | | | | | (1,038,654) | | | | | | | | | | | | | | | |
(F)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(L)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(M)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(Q)
|
| | | | | | |
股东权益/会员合计亏损
|
| | | | (10,966) | | | | | | (460,416) | | | | | | — | | | | | | | | | | | | | | | | ||
总负债、可赎回的非控股权益和股东权益/会员亏损
|
| | | $ | 286,123 | | | | | $ | 1,354,119 | | | | | $ | — | | | | | | | | | | | | | | | | | |
|
| | |
TPG空间
解决方案 {BR}公司{BR} (历史) |
| |
{BR}瓦卡萨{BR}
控股 调整后的 {BR}(形式{BR} 合并) |
| |
重新分类
调整 |
| |
交易
会计 调整 |
| |
备注
|
| |
形式{BR}
组合 |
| |||||||||||||||
回来吧。
|
| | | $ | — | | | | | $ | 728,516 | | | | | | | | | | | | | | | |
|
| | | $ | | | |
运营成本和费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
不包括折旧和摊销的收入成本
下方 |
| | | | | | | | | | 343,861 | | | | | | | | | | | | | | | |
(S)
|
| | | | | | |
运营和支持
|
| | | | | | | | | | 139,977 | | | | | | | | | | | | | | | |
(S)
|
| | | | | | |
技术与开发
|
| | | | | | | | | | 32,881 | | | | | | | | | | | | | | | |
(S)
|
| | | | | | |
销售和营销
|
| | | | | | | | | | 122,241 | | | | | | | | | | | | | | | |
(S)
|
| | | | | | |
一般和行政
|
| | | | | | | | | | 54,614 | | | | | | | | | | | | | | | |
(S)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(V)
|
| | | | | | |
折旧
|
| | | | | | | | | | 12,962 | | | | | | | | | | | | | | | | | | | | | | | |
无形资产摊销
|
| | | | | | | | | | 35,893 | | | | | | | | | | | | | | | | | | | | | | | |
专业费用和组建成本
|
| | | | 2,248 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
总运营成本和费用
|
| | | | 2,248 | | | | | | 742,429 | | | | | | | | | | | | | | | | | | | | | | | |
运营损失
|
| | | | (2,248) | | | | | | (13,913) | | | | | | | | | | | | | | | | | | | | | | | |
利息收入
|
| | | | — | | | | | | 36 | | | | | | | | | | | | | | | | | | | | | | | |
利息支出
|
| | | | | | | | | | (9,219) | | | | | | | | | | | | | | | |
(N)
|
| | | | | | |
其他收入(费用),净额
|
| | | | | | | | | | (10,199) | | | | | | | | | | | | | | | | | | | | | | | |
所得税前亏损
|
| | | | (2,248) | | | | | | (33,295) | | | | | | | | | | | | | | | | | | | | | | | |
所得税费用(福利)
|
| | | | | | | | | | 14 | | | | | | | | | | | | | | | |
(O)
|
| | | | | | |
净亏损
|
| | | | (2,248) | | | | | | (33,309) | | | | | | | | | | | | | | | | | | | | | | | |
非控制性净亏损
利息 |
| | | | — | | | | | | — | | | | | | — | | | | | | | | | |
(P)
|
| | | | | | |
可归因于Vacasa,Inc.的净亏损
|
| | | $ | (2,248) | | | | | $ | (33,309) | | | | | $ | — | | | | | | | | | | | | | | | | | |
每股普通股净亏损 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
A类普通股 - Basic和
稀释 |
| | | $ | (0.09) | | | | | | | | | | | | | | | | | | | | | |
(R)
|
| | | | | | |
方正股份和私募股份 - 基本和稀释
|
| | | $ | (1.37) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
加权平均流通股
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
A类普通股 - Basic和
稀释 |
| | | | 18,050,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
方正股份和私募股份 - 基本和稀释
|
| | | | 12,417,914 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
{BR}TPG空间{BR}
解决方案 {BR}公司{BR} (历史) |
| |
{BR}瓦卡萨{BR}
控股 调整后的 {BR}(形式{BR} 合并) |
| |
重新分类
调整 |
| |
交易
会计 调整 |
| |
备注
|
| |
形式{BR}
组合 |
| ||||||||||||
回来吧。
|
| | | $ | — | | | | | $ | 585,848 | | | | | | | | | |
|
| | | | | | $ | | | |
运营成本和费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收入成本,不包括折旧和摊销,分别显示在下面
|
| | | | | | | | | | 292,673 | | | | | | | | | | | | |
(S)
|
| | | | | | |
运营和支持
|
| | | | | | | | | | 140,543 | | | | | | | | | | | | |
(S)
|
| | | | | | |
技术与开发
|
| | | | | | | | | | 33,503 | | | | | | | | | | | | |
(S)
|
| | | | | | |
销售和营销
|
| | | | | | | | | | 104,532 | | | | | | | | | | | | |
(S)
|
| | | | | | |
一般和行政
|
| | | | | | | | | | 76,958 | | | | | | — | | | | | | |
(S)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
(U)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
(V)
|
| | | | | | |
折旧
|
| | | | | | | | | | 16,441 | | | | | | | | | | | | | | | | | | | | |
无形资产摊销
|
| | | | | | | | | | 44,577 | | | | | | | | | | | | | | | | | | | | |
总运营成本和费用
|
| | | | — | | | | | | 709,227 | | | | | | — | | | | | | | | | | | | | | |
运营损失
|
| | | | — | | | | | | (123,379) | | | | | | — | | | | | | | | | | | | | | |
利息收入
|
| | | | — | | | | | | 467 | | | | | | | | | | | | | | | | | | | | |
利息支出
|
| | | | | | | | | | (7,907) | | | | | | | | | | | | |
(N)
|
| | | | | | |
其他收入(费用),净额
|
| | | | | | | | | | (5,578) | | | | | | | | | | | | | | | | | | | | |
所得税前亏损
|
| | | | — | | | | | | (136,397) | | | | | | — | | | | | | | | | | | | | | |
所得税费用(福利)
|
| | | | | | | | | | (187) | | | | | | | | | | | | |
(O)
|
| | | | | | |
净亏损
|
| | | | — | | | | | | (136,210) | | | | | | — | | | | | | | | | | | | | | |
可归因于非控股权益的净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | |
(P)
|
| | | | | | |
可归因于Vacasa,Inc.的净亏损
|
| | | $ | — | | | | | $ | (136,210) | | | | | $ | — | | | | | | | | | | | | | | |
每股普通股净亏损 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
A类普通股 - 基本股和稀释股
|
| | | $ | — | | | | | | | | | | | | | | | | | | |
(R)
|
| | | | | | |
方正股份和私募股份 - 基本和稀释
|
| | | $ | — | | | | | | | | | | | | | | | | | | | | | | | | | | |
加权平均流通股
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
A类普通股 - 基本股和稀释股
|
| | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | |
方正股份和私募股份 - 基本和稀释
|
| | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
{BR}经济{BR}
兴趣 |
| |
%的
{BR}经济{BR} 兴趣 |
| |||
Vacasa Inc.A类普通股
|
| |
|
| | | | | | |
瓦卡萨控股运营公司
|
| | | | | | | | | |
| | | | | | | | 100.0% | | |
(以千为单位)
|
| |
截至9个月
{BR}2021年9月30日{BR} |
| |
年终
2020年12月31日 |
|
预计净亏损
|
| | | | | | |
非控股权益百分比
|
| | | | | | |
非控股权益形式调整
|
| | | | | | |
可归因于Vacasa,Inc.的净亏损
|
| | | | | | |
| | |
截至9个月
{BR}2021年9月30日{BR} |
| |
年终
2020年12月31日 |
|
Vacasa Inc.预计净亏损
|
| | | | | | |
加权平均A类普通股流通股、基本股和稀释股
|
| | | | | | |
A类普通股基本稀释后每股净亏损
|
| | | | | | |
TPG Pace公众股东
|
| | | | | | |
{BR}Vacasa A类股东{BR}
|
| | | | | | |
赞助商和分支机构
|
| | | | | | |
管道投资者
|
| | | | | | |
远期采购商(不包括关联公司)
|
| | | | | | |
形式流通股、基本股和稀释股
|
| | | | | | |
| | |
{BR}瓦卡萨{BR}
控股 历史 |
| |
交钥匙
历史, 调整后的 |
| |
交易
会计 调整 |
| |
备注
|
| |
{BR}瓦卡萨{BR}
控股,作为 调整后的专业人员 {BR}表单{BR} 组合 |
| ||||||||||||
回来吧。
|
| | | $ | 696,954 | | | | | $ | 31,562 | | | | | $ | — | | | | | | | | $ | 728,516 | | |
运营成本和费用: | | | | | | | | | | | | | | | | | | | | | | | | |||||
收入成本,不包括折旧和摊销,分别显示在下面
|
| | | | 332,455 | | | | | | 11,406 | | | | | | — | | | | | | | | | 343,861 | | |
运营和支持
|
| | | | 132,836 | | | | | | 7,141 | | | | | | — | | | | | | | | | 139,977 | | |
技术与开发
|
| | | | 30,935 | | | | | | 1,946 | | | | | | — | | | | | | | | | 32,881 | | |
销售和营销
|
| | | | 114,657 | | | | | | 7,584 | | | | | | — | | | | | | | | | 122,241 | | |
一般和行政
|
| | | | 59,672 | | | | | | 5,886 | | | | | | (10,944) | | | |
(a)
|
| | | | 54,614 | | |
折旧
|
| | | | 12,721 | | | | | | 241 | | | | | | — | | | | | | | | | 12,962 | | |
无形资产摊销
|
| | | | 30,778 | | | | | | — | | | | | | 5,115 | | | |
(b)
|
| | | | 35,893 | | |
总运营成本和费用
|
| | | | 714,054 | | | | | | 34,204 | | | | | | (5,829) | | | | | | | | | 742,429 | | |
运营损失
|
| | | | (17,100) | | | | | | (2,642) | | | | | | 5,829 | | | | | | | | | (13,913) | | |
利息收入
|
| | | | 32 | | | | | | 4 | | | | | | — | | | | | | | | | 36 | | |
利息支出
|
| | | | (9,219) | | | | | | (60) | | | | | | 60 | | | |
(c)
|
| | | | (9,219) | | |
其他收入(费用),净额
|
| | | | (10,199) | | | | | | — | | | | | | — | | | | | | | | | (10,199) | | |
所得税前亏损
|
| | | | (36,486) | | | | | | (2,698) | | | | | | 5,889 | | | | | | | | | (33,295) | | |
所得税费用(福利)
|
| | | | (76) | | | | | | 90 | | | | | | — | | | | | | | | | 14 | | |
净亏损
|
| | | $ | (36,410) | | | | | $ | (2,788) | | | | | $ | 5,889 | | | | | | | | $ | (33,309) | | |
| | |
{BR}瓦卡萨{BR}
控股 历史 |
| |
交钥匙
历史, 调整后的 |
| |
交易
会计 调整 |
| |
备注
|
| |
{BR}瓦卡萨{BR}
控股,作为 调整后的专业人员 {BR}表单{BR} 组合 |
| ||||||||||||
回来吧。
|
| | | $ | 491,760 | | | | | $ | 94,088 | | | | | $ | — | | | | | | | | $ | 585,848 | | |
运营成本和费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收入成本,不包括折旧和摊销,分别显示在下面
|
| | | | 256,086 | | | | | | 36,587 | | | | | | — | | | | | | | | | 292,673 | | |
运营和支持
|
| | | | 116,192 | | | | | | 24,351 | | | | | | — | | | | | | | | | 140,543 | | |
技术与开发
|
| | | | 27,030 | | | | | | 6,473 | | | | | | — | | | | | | | | | 33,503 | | |
销售和营销
|
| | | | 79,971 | | | | | | 24,561 | | | | | | — | | | | | | | | | 104,532 | | |
一般和行政
|
| | | | 57,587 | | | | | | 8,427 | | | | | | 10,944 | | | |
(a)
|
| | | | 76,958 | | |
折旧
|
| | | | 15,483 | | | | | | 958 | | | | | | — | | | | | | | | | 16,441 | | |
无形资产摊销
|
| | | | 18,817 | | | | | | — | | | | | | 25,760 | | | |
(b)
|
| | | | 44,577 | | |
总运营成本和费用
|
| | | | 571,166 | | | | | | 101,357 | | | | | | 36,704 | | | | | | | | | 709,227 | | |
运营损失
|
| | | | (79,406) | | | | | | (7,269) | | | | | | (36,704) | | | | | | | | | (123,379) | | |
利息收入
|
| | | | 385 | | | | | | 82 | | | | | | — | | | | | | | | | 467 | | |
利息支出
|
| | | | (7,907) | | | | | | (274) | | | | | | 274 | | | |
(c)
|
| | | | (7,907) | | |
其他收入(费用),净额
|
| | | | (5,725) | | | | | | 147 | | | | | | — | | | | | | | | | (5,578) | | |
所得税前亏损
|
| | | | (92,653) | | | | | | (7,314) | | | | | | (36,430) | | | | | | | | | (136,397) | | |
所得税费用(福利)
|
| | | | (315) | | | | | | 128 | | | | | | — | | | | | | | | | (187) | | |
净亏损
|
| | | $ | (92,338) | | | | | $ | (7,442) | | | | | $ | (36,430) | | | | | | | | $ | (136,210) | | |
| | |
交钥匙历史记录,
之前的 重新分类 |
| |
重新分类
|
| |
TurnKey
历史, 调整后的 |
| |||||||||
回来
|
| | | $ | 30,618 | | | | | $ | 944 | | | | | $ | 31,562 | | |
收入成本
|
| | | | 14,266 | | | | | | (14,266) | | | | | | — | | |
运营费用: | | | | | | | | | | | | | | | | | | | |
收入成本,不包括折旧和摊销,分别显示在下面
|
| | | | | | | | | | 11,406 | | | | | | 11,406 | | |
运营和支持
|
| | | | | | | | | | 7,141 | | | | | | 7,141 | | |
技术与开发
|
| | | | | | | | | | 1,946 | | | | | | 1,946 | | |
员工薪酬和福利
|
| | | | 9,936 | | | | | | (9,936) | | | | | | — | | |
交易成本
|
| | | | 3,495 | | | | | | (3,495) | | | | | | — | | |
一般和行政
|
| | | | 3,006 | | | | | | 2,880 | | | | | | 5,886 | | |
销售和营销
|
| | | | 2,025 | | | | | | 5,559 | | | | | | 7,584 | | |
旅行
|
| | | | 291 | | | | | | (291) | | | | | | — | | |
折旧摊销
|
| | | | 241 | | | | | | (241) | | | | | | — | | |
折旧
|
| | | | | | | | | | 241 | | | | | | 241 | | |
无形资产摊销
|
| | | | | | | | | | | | | | | | — | | |
总运营费用
|
| | | | 18,994 | | | | | | 15,210 | | | | | | 34,204 | | |
运营损失
|
| | | | (2,642) | | | | | | — | | | | | | (2,642) | | |
其他收入(费用): | | | | | | | | | | | | | | | | | | | |
利息收入
|
| | | | 4 | | | | | | | | | | | | 4 | | |
利息支出
|
| | | | (60) | | | | | | | | | | | | (60) | | |
其他费用,净额
|
| | | | | | | | | | — | | | | | | — | | |
其他收入合计,净额
|
| | | | (56) | | | | | | — | | | | | | (56) | | |
所得税前亏损
|
| | | | (2,698) | | | | | | — | | | | | | (2,698) | | |
所得税费用
|
| | | | 90 | | | | | | | | | | | | 90 | | |
净亏损
|
| | | $ | (2,788) | | | | | $ | — | | | | | $ | (2,788) | | |
| | |
交钥匙历史记录,
之前的 重新分类 |
| |
重新分类
|
| |
TurnKey
历史, 调整后的 |
| |||||||||
回来
|
| | | $ | 93,214 | | | | | $ | 874 | | | | | $ | 94,088 | | |
收入成本
|
| | | | 47,439 | | | | | | (47,439) | | | | | | — | | |
运营费用: | | | | | | | | | | | | | | | | | | | |
收入成本,不包括折旧和摊销,分别显示在下面
|
| | | | | | | | | | 36,587 | | | | | | 36,587 | | |
运营和支持
|
| | | | | | | | | | 24,351 | | | | | | 24,352 | | |
技术与开发
|
| | | | | | | | | | 6,473 | | | | | | 6,473 | | |
员工薪酬和福利
|
| | | | 34,306 | | | | | | (34,306) | | | | | | — | | |
一般和行政
|
| | | | 10,352 | | | | | | (1,925) | | | | | | 8,427 | | |
销售和营销
|
| | | | 5,975 | | | | | | 18,586 | | | | | | 24,561 | | |
旅行
|
| | | | 1,306 | | | | | | (1,306) | | | | | | — | | |
折旧摊销
|
| | | | 958 | | | | | | (958) | | | | | | — | | |
折旧
|
| | | | | | | | | | 958 | | | | | | 958 | | |
无形资产摊销
|
| | | | | | | | | | | | | | | | — | | |
总运营费用
|
| | | | 52,897 | | | | | | 48,460 | | | | | | 101,357 | | |
运营损失
|
| | | | (7,122) | | | | | | (147) | | | | | | (7,269) | | |
其他收入(费用):
|
| | | | | | | | | | | | | | | | | | |
利息收入
|
| | | | 82 | | | | | | | | | | | | 82 | | |
利息支出
|
| | | | (274) | | | | | | | | | | | | (274) | | |
其他收入(费用),净额
|
| | | | — | | | | | | 147 | | | | | | 147 | | |
其他收入合计,净额
|
| | | | (192) | | | | | | 147 | | | | | | (45) | | |
所得税前亏损
|
| | | | (7,314) | | | | | | (0) | | | | | | (7,314) | | |
所得税费用
|
| | | | 128 | | | | | | | | | | | | 128 | | |
净亏损
|
| | | $ | (7,442) | | | | | $ | (0) | | | | | $ | (7,442) | | |
(千)
|
| | | | | | |
现金对价
|
| | | $ | 45,000 | | |
Vacasa Holdings已发行公用单位公允价值
|
| | | | 573,800 | | |
已支付的全部购买对价
|
| | | $ | 618,800 | | |
(千)
|
| | | | | | |
已确认的收购可识别资产金额和承担的负债 | | | | | | | |
现金和现金等价物
|
| | | | 40,461 | | |
受限现金
|
| | | | 14,444 | | |
应收账款净额
|
| | | | 3,548 | | |
预付费用和其他流动资产
|
| | | | 7,614 | | |
物业和设备
|
| | | | 1,494 | | |
无形资产
|
| | | | 107,600 | | |
应付帐款
|
| | | | (8,446) | | |
应付业主的资金
|
| | | | (20,393) | | |
应缴酒店费和销售税
|
| | | | (5,575) | | |
递延收入
|
| | | | (5,953) | | |
未来住宿积分
|
| | | | (10,601) | | |
应计费用和其他负债
|
| | | | (8,474) | | |
其他长期负债
|
| | | | (5,850) | | |
可识别净资产总额
|
| | | | 109,869 | | |
商誉
|
| | | | 508,931 | | |
获取的净资产
|
| | | $ | 618,800 | | |
可识别无形资产
|
| |
预计
公平 值 (千) |
| |
预计
使用寿命 (年) |
| |
摊销
费用 年份 {BR}已结束{BR} 2020年12月31日 |
| |
摊销
费用 三个 {BR}个月结束{BR} {BR}2021年3月31日{BR} |
| ||||||||||||
房主合同
|
| | | $ | 102,300 | | | | | | 5 | | | | | $ | 20,460 | | | | | $ | 5,115 | | |
数据库和列表
|
| | | | 3,400 | | | | | | 1 | | | | | | 3,400 | | | | | | — | | |
商标、商品名称、品牌名称
|
| | | | 1,900 | | | | | | 1 | | | | | | 1,900 | | | | | | — | | |
| | | | $ | 107,600 | | | | | | | | | | | $ | 25,760 | | | | | $ | 5,115 | | |
| 说明性客人住宿 | | | | | | | |
| 租金:{BR} | | | | | | | |
|
每晚租金
|
| | | $ | 175 | | |
|
售出的夜数
|
| | | | 4 | | |
|
租金合计
|
| | | $ | 700 | | |
|
住宿费和服务费(1)
|
| | | $ | 240 | | |
|
住宿税
|
| | | $ | 60 | | |
|
从客人处收取的总额(预订毛值)
|
| | | $ | 1,000 | | |
|
少交房税
|
| | | | (60) | | |
|
减少:房主支出(2)
|
| | | $ | (490) | | |
|
Vacasa总收入
|
| | | $ | 450 | | |
| | |
年终
12月31日 (千) |
| |
9月30日,{BR} (千) |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
回来吧。
|
| | | $ | 299,281 | | | | | $ | 491,760 | | | | | $ | 382,851 | | | | | $ | 696,954 | | |
运营成本和费用: | | | | | | | | | | | | | | | | | | | | | | | | | |
收入成本,不包括折旧和摊销,分别列在(1)下面
|
| | | | 164,466 | | | | | | 256,086 | | | | | | 187,089 | | | | | | 332,455 | | |
运营和支持(1)
|
| | | | 78,782 | | | | | | 116,192 | | | | | | 87,193 | | | | | | 132,836 | | |
技术与发展(1)
|
| | | | 16,929 | | | | | | 27,030 | | | | | | 19,452 | | | | | | 30,935 | | |
销售和营销(1)
|
| | | | 70,584 | | | | | | 79,971 | | | | | | 62,735 | | | | | | 114,657 | | |
一般和行政(1)
|
| | | | 36,289 | | | | | | 57,587 | | | | | | 38,990 | | | | | | 59,672 | | |
折旧
|
| | | | 5,705 | | | | | | 15,483 | | | | | | 11,381 | | | | | | 12,721 | | |
无形资产摊销
|
| | | | 7,984 | | | | | | 18,817 | | | | | | 14,519 | | | | | | 30,778 | | |
总成本和费用
|
| | | | 380,739 | | | | | | 571,166 | | | | | | 421,359 | | | | | | 714,054 | | |
运营损失
|
| | | | (81,458) | | | | | | (79,406) | | | | | | (38,508) | | | | | | (17,100) | | |
利息收入
|
| | | | 1,050 | | | | | | 385 | | | | | | 379 | | | | | | 32 | | |
利息支出
|
| | | | (1,186) | | | | | | (7,907) | | | | | | (4,772) | | | | | | (9,219) | | |
其他收入(费用),净额
|
| | | | (3,354) | | | | | | (5,725) | | | | | | (4,375) | | | | | | (10,199) | | |
所得税前亏损
|
| | | | (84,948) | | | | | | (92,653) | | | | | | (47,276) | | | | | | (36,486) | | |
所得税优惠
|
| | | | 76 | | | | | | 315 | | | | | | 236 | | | | | | 76 | | |
净亏损
|
| | | $ | (84,872) | | | | | $ | (92,338) | | | | | $ | (47,040) | | | | | $ | (36,410) | | |
| | |
年终
12月31日 (千) |
| |
截至9个月
9月30日,{BR} (千) |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
收入成本
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
运营和支持
|
| | | | — | | | | | | 252 | | | | | | 224 | | | | | | 86 | | |
技术与开发
|
| | | | — | | | | | | 641 | | | | | | 407 | | | | | | 489 | | |
销售和营销
|
| | | | — | | | | | | 372 | | | | | | 98 | | | | | | 1,047 | | |
一般和行政
|
| | | | 69 | | | | | | 2,084 | | | | | | 1,143 | | | | | | 3,651 | | |
股权薪酬总支出
|
| | | $ | 69 | | | | | $ | 3,349 | | | | | $ | 1,872 | | | | | $ | 5,273 | | |
| | |
年终
12月31日 |
| |
截至9个月
9月30日,{BR} |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
回来吧。
|
| | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | |
运营成本和费用: | | | | | | | | | | | | | | | | | | | | | | | | | |
收入成本,不包括折旧和摊销,分别显示在下面
|
| | | | 55% | | | | | | 52% | | | | | | 49% | | | | | | 48% | | |
运营和支持
|
| | | | 26% | | | | | | 24% | | | | | | 23% | | | | | | 19% | | |
技术与开发
|
| | | | 6% | | | | | | 5% | | | | | | 5% | | | | | | 4% | | |
销售和营销
|
| | | | 24% | | | | | | 16% | | | | | | 16% | | | | | | 16% | | |
一般和行政
|
| | | | 12% | | | | | | 12% | | | | | | 10% | | | | | | 9% | | |
折旧
|
| | | | 2% | | | | | | 3% | | | | | | 3% | | | | | | 2% | | |
无形资产摊销
|
| | | | 3% | | | | | | 4% | | | | | | 4% | | | | | | 4% | | |
总成本和费用
|
| | | | 127% | | | | | | 116% | | | | | | 110% | | | | | | 102% | | |
运营损失
|
| | | | (27)% | | | | | | (16)% | | | | | | (10)% | | | | | | (2)% | | |
利息收入
|
| | | | —% | | | | | | —% | | | | | | —% | | | | | | —% | | |
利息支出
|
| | | | —% | | | | | | (2)% | | | | | | (1)% | | | | | | (1)% | | |
其他收入(费用),净额
|
| | | | (1)% | | | | | | (1)% | | | | | | (1)% | | | | | | (1)% | | |
所得税前亏损
|
| | | | (28)% | | | | | | (19)% | | | | | | (12)% | | | | | | (5)% | | |
所得税(福利)费用
|
| | | | —% | | | | | | —% | | | | | | —% | | | | | | —% | | |
净亏损
|
| | | | (28)% | | | | | | (19)% | | | | | | (12)% | | | | | | (5)% | | |
| | |
{BR}截至9月30日的9个月{BR}
|
| |||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千元,百分比除外)
|
| |||||||||||||||||||||
回来吧。
|
| | | $ | 382,851 | | | | | $ | 696,954 | | | | | $ | 314,103 | | | | | | 82% | | |
| | |
{BR}截至9月30日的9个月{BR}
|
| |||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千元,百分比除外)
|
| |||||||||||||||||||||
收入成本
|
| | | $ | 187,089 | | | | | $ | 332,455 | | | | | $ | 145,366 | | | | | | 78% | | |
收入百分比
|
| | | | 48.9% | | | | | | 47.7% | | | | | | | | | | | | | | |
| | |
{BR}截至9月30日的9个月{BR}
|
| |||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(千元,百分比除外)
|
| |||||||||||||||||||||
运营和支持
|
| | | $ | 87,193 | | | | | $ | 132,836 | | | | | $ | 45,643 | | | | | | 52% | | |
收入百分比
|
| | | | 22.8% | | | | | | 19.1% | | | | | | | | | | | | | | |
| | |
{BR}截至9月30日的9个月{BR}
|
| |||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(千元,百分比除外)
|
| |||||||||||||||||||||
技术与开发
|
| | | $ | 19,452 | | | | | $ | 30,935 | | | | | $ | 11,483 | | | | | | 59% | | |
收入百分比
|
| | | | 5.1% | | | | | | 4.4% | | | | | | | | | | | | | | |
| | |
{BR}截至9月30日的9个月{BR}
|
| |||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(千元,百分比除外)
|
| |||||||||||||||||||||
销售和营销
|
| | | $ | 62,735 | | | | | $ | 114,657 | | | | | $ | 51,922 | | | | | | 83% | | |
收入百分比
|
| | | | 16.4% | | | | | | 16.5% | | | | | | | | | | | | | | |
| | |
{BR}截至9月30日的9个月{BR}
|
| |||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(千元,百分比除外)
|
| |||||||||||||||||||||
一般和行政
|
| | | $ | 38,990 | | | | | $ | 59,672 | | | | | $ | 20,682 | | | | | | 53% | | |
收入百分比
|
| | | | 10.2% | | | | | | 8.6% | | | | | | | | | | | | | | |
| | |
{BR}截至9月30日的9个月{BR}
|
| |||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(千元,百分比除外)
|
| |||||||||||||||||||||
折旧
|
| | | $ | 11,381 | | | | | $ | 12,721 | | | | | $ | 1,340 | | | | | | 12% | | |
收入百分比
|
| | | | 3.0% | | | | | | 1.8% | | | | | | | | | | | | | | |
无形资产摊销
|
| | | $ | 14,519 | | | | | $ | 30,778 | | | | | $ | 16,259 | | | | | | 112% | | |
收入百分比
|
| | | | 3.8% | | | | | | 4.4% | | | | | | | | | | | | | | |
| | |
{BR}截至9月30日的9个月{BR}
|
| |||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(千元,百分比除外)
|
| |||||||||||||||||||||
利息收入
|
| | | $ | 379 | | | | | $ | 32 | | | | | $ | (347) | | | | | | (92)% | | |
收入百分比
|
| | | | 0.1% | | | | | | 0.0% | | | | | | | | | | | | | | |
利息支出
|
| | | $ | (4,772) | | | | | $ | (9,219) | | | | | $ | (4,447) | | | | | | 93% | | |
收入百分比
|
| | | | (1.2)% | | | | | | (1.3)% | | | | | | | | | | | | | | |
其他收入(费用),净额
|
| | | $ | (4,375) | | | | | $ | (10,199) | | | | | $ | (5,824) | | | | | | 133% | | |
收入百分比
|
| | | | (1.1)% | | | | | | (1.5)% | | | | | | | | | | | | | | |
| | |
截至12月31日的年度
|
| |||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千元,百分比除外)
|
| |||||||||||||||||||||
回来吧。
|
| | | $ | 299,281 | | | | | $ | 491,760 | | | | | $ | 192,479 | | | | | | 64% | | |
| | |
截至12月31日的年度
|
| |||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千元,百分比除外)
|
| |||||||||||||||||||||
不包括折旧和摊销的收入成本
|
| | | $ | 164,466 | | | | | $ | 256,086 | | | | | $ | 91,620 | | | | | | 56% | | |
收入百分比
|
| | | | 55.0% | | | | | | 52.1% | | | | | | | | | | | | | | |
| | |
截至12月31日的年度
|
| |||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千元,百分比除外)
|
| |||||||||||||||||||||
运营和支持
|
| | | $ | 78,782 | | | | | $ | 116,192 | | | | | $ | 37,410 | | | | | | 47% | | |
收入百分比
|
| | | | 26.3% | | | | | | 23.6% | | | | | | | | | | | | | | |
| | |
截至12月31日的年度
|
| |||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千元,百分比除外)
|
| |||||||||||||||||||||
技术与开发
|
| | | $ | 16,929 | | | | | $ | 27,030 | | | | | $ | 10,101 | | | | | | 60% | | |
收入百分比
|
| | | | 5.7% | | | | | | 5.5% | | | | | | | | | | | | | | |
| | |
截至12月31日的年度
|
| |||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千元,百分比除外)
|
| |||||||||||||||||||||
销售和营销
|
| | | $ | 70,584 | | | | | $ | 79,971 | | | | | $ | 9,387 | | | | | | 13% | | |
收入百分比
|
| | | | 23.6% | | | | | | 16.3% | | | | | | | | | | | | | | |
| | |
截至12月31日的年度
|
| |||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千元,百分比除外)
|
| |||||||||||||||||||||
一般和行政
|
| | | $ | 36,289 | | | | | $ | 57,587 | | | | | $ | 21,298 | | | | | | 59% | | |
收入百分比
|
| | | | 12.1% | | | | | | 11.7% | | | | | | | | | | | | | | |
| | |
截至12月31日的年度
|
| |||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千元,百分比除外)
|
| |||||||||||||||||||||
一般和行政
|
| | | $ | 5,705 | | | | | $ | 15,483 | | | | | $ | 9,778 | | | | | | 171% | | |
收入百分比
|
| | | | 1.9% | | | | | | 3.1% | | | | | | | | | | | | | | |
无形资产摊销
|
| | | $ | 7,984 | | | | | $ | 18,817 | | | | | $ | 10,833 | | | | | | 136% | | |
收入百分比
|
| | | | 2.7% | | | | | | 3.8% | | | | | | | | | | | | | | |
| | |
截至12月31日的年度
|
| |||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千元,百分比除外)
|
| |||||||||||||||||||||
利息收入
|
| | | $ | 1,050 | | | | | $ | 385 | | | | | $ | (665) | | | | | | (63)% | | |
收入百分比
|
| | | | 0.4% | | | | | | 0.1% | | | | | | | | | | | | | | |
利息支出
|
| | | $ | (1,186) | | | | | $ | (7,907) | | | | | $ | (6,721) | | | | | | 567% | | |
收入百分比
|
| | | | (0.4)% | | | | | | (1.6)% | | | | | | | | | | | | | | |
其他收入(费用),净额
|
| | | $ | (3,354) | | | | | $ | (5,725) | | | | | $ | (2,371) | | | | | | 71% | | |
收入百分比
|
| | | | (1.1)% | | | | | | (1.2)% | | | | | | | | | | | | | | |
| | |
截止三个月
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Sep.30,
2019 |
| |
{BR}12月31日,{BR}
2019 |
| |
3月31日,
2020 |
| |
{BR}年6月30日
2020 |
| |
Sep.30,
2020 |
| |
{BR}12月31日,{BR}
2020 |
| |
3月31日,
2021 |
| |
{BR}年6月30日
2021 |
| |
Sep.30,
2021 |
| |||||||||||||||||||||||||||
| | |
(单位:百万)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
回来吧。
|
| | | $ | 97.7 | | | | | $ | 81.7 | | | | | $ | 113.4 | | | | | $ | 83.3 | | | | | $ | 186.1 | | | | | $ | 108.9 | | | | | $ | 129.4 | | | | | $ | 237.6 | | | | | $ | 329.9 | | |
运营成本和费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收入成本,不包括
折旧摊销 在(1)下面单独显示 |
| | | | 46.5 | | | | | | 52.5 | | | | | | 62.8 | | | | | | 41.6 | | | | | | 82.7 | | | | | | 69.0 | | | | | | 75.6 | | | | | | 118.4 | | | | | | 138.5 | | |
运营和支持(1)
|
| | | | 18.4 | | | | | | 28.7 | | | | | | 31.4 | | | | | | 21.1 | | | | | | 34.7 | | | | | | 29.0 | | | | | | 30.3 | | | | | | 47.1 | | | | | | 55.4 | | |
技术和
开发(1) |
| | | | 3.6 | | | | | | 6.4 | | | | | | 8.5 | | | | | | 4.1 | | | | | | 6.8 | | | | | | 7.6 | | | | | | 7.5 | | | | | | 11.1 | | | | | | 12.3 | | |
销售和营销(1)
|
| | | | 17.6 | | | | | | 23.6 | | | | | | 26.7 | | | | | | 13.6 | | | | | | 22.5 | | | | | | 17.2 | | | | | | 25.5 | | | | | | 39.2 | | | | | | 49.9 | | |
一般和行政(1)
|
| | | | 8.8 | | | | | | 14.2 | | | | | | 12.3 | | | | | | 11.4 | | | | | | 15.3 | | | | | | 18.6 | | | | | | 21.4 | | | | | | 18.9 | | | | | | 19.3 | | |
折旧
|
| | | | 1.6 | | | | | | 2.0 | | | | | | 3.7 | | | | | | 3.8 | | | | | | 3.9 | | | | | | 4.1 | | | | | | 4.1 | | | | | | 4.2 | | | | | | 4.4 | | |
无形资产摊销
|
| | | | 1.3 | | | | | | 3.1 | | | | | | 4.8 | | | | | | 4.9 | | | | | | 4.8 | | | | | | 4.3 | | | | | | 4.7 | | | | | | 12.1 | | | | | | 14.0 | | |
总运营成本和费用
|
| | | | 97.8 | | | | | | 130.5 | | | | | | 150.2 | | | | | | 100.5 | | | | | | 170.7 | | | | | | 149.8 | | | | | | 169.2 | | | | | | 251.0 | | | | | | 293.9 | | |
来自
的收入(亏损)
操作 |
| | | | (0.1) | | | | | | (48.8) | | | | | | (36.8) | | | | | | (17.2) | | | | | | 15.4 | | | | | | (40.9) | | | | | | (39.8) | | | | | | (13.3) | | | | | | 36.0 | | |
利息收入
|
| | | | 0.2 | | | | | | 0.4 | | | | | | 0.3 | | | | | | 0.1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
利息支出
|
| | | | (0.4) | | | | | | (0.3) | | | | | | (0.2) | | | | | | (1.5) | | | | | | (3.1) | | | | | | (3.1) | | | | | | (2.8) | | | | | | (3.1) | | | | | | (3.3) | | |
其他收入(费用),净额
|
| | | | (0.2) | | | | | | (3.1) | | | | | | (0.3) | | | | | | (1.0) | | | | | | (3.0) | | | | | | (1.4) | | | | | | (6.7) | | | | | | (3.6) | | | | | | 0.2 | | |
所得税前收入(亏损)
|
| | | | (0.6) | | | | | | (51.7) | | | | | | (37.0) | | | | | | (19.6) | | | | | | 9.3 | | | | | | (45.4) | | | | | | (49.3) | | | | | | (20.0) | | | | | | 32.9 | | |
所得税优惠(费用)
|
| | | | (0.1) | | | | | | 0.3 | | | | | | 0.1 | | | | | | 0.1 | | | | | | 0.1 | | | | | | 0.1 | | | | | | — | | | | | | 0.1 | | | | | | (0.1) | | |
净收益(亏损)
|
| | | $ | (0.7) | | | | | $ | (51.5) | | | | | $ | (36.9) | | | | | $ | (19.5) | | | | | $ | 9.4 | | | | | $ | (45.3) | | | | | $ | (49.3) | | | | | $ | (19.9) | | | | | $ | 32.8 | | |
| | |
截止三个月
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Sep.30,
2019 |
| |
{BR}12月31日,{BR}
2019 |
| |
3月31日,
2020 |
| |
{BR}年6月30日
2020 |
| |
Sep.30,
2020 |
| |
{BR}12月31日,{BR}
2020 |
| |
3月31日,
2021 |
| |
{BR}年6月30日
2021 |
| |
Sep.30,
2021 |
| |||||||||||||||||||||||||||
| | |
(单位:百万)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
收入成本
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
运营和支持
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.2 | | | | | | 0.1 | | | | | | — | | | | | | 0.1 | | | | | | 0.0 | | |
技术与开发
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.4 | | | | | | 0.2 | | | | | | 0.2 | | | | | | 0.1 | | | | | | 0.2 | | |
销售和营销
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.1 | | | | | | 0.3 | | | | | | 0.2 | | | | | | 0.4 | | | | | | 0.4 | | |
一般和行政
|
| | | | — | | | | | | 0.1 | | | | | | — | | | | | | 0.7 | | | | | | 0.5 | | | | | | 0.9 | | | | | | 0.4 | | | | | | 1.6 | | | | | | 1.7 | | |
股权薪酬总支出
|
| | | $ | — | | | | | $ | 0.1 | | | | | $ | — | | | | | $ | 0.7 | | | | | $ | 1.2 | | | | | $ | 1.5 | | | | | $ | 0.8 | | | | | $ | 2.2 | | | | | $ | 2.3 | | |
| | |
截止三个月
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Sep.30,
2019 |
| |
{BR}12月31日,{BR}
2019 |
| |
3月31日,
2020 |
| |
{BR}年6月30日
2020 |
| |
Sep.30,
2020 |
| |
{BR}12月31日,{BR}
2020 |
| |
3月31日,
2021 |
| |
{BR}年6月30日
2021 |
| |
Sep.30,
2021 |
| |||||||||||||||||||||||||||
回来吧。
|
| | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | |
运营成本和费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收入成本,不包括折旧和摊销,分别显示在下面
|
| | | | 48% | | | | | | 64% | | | | | | 55% | | | | | | 50% | | | | | | 44% | | | | | | 63% | | | | | | 58% | | | | | | 50% | | | | | | 42% | | |
运营和支持
|
| | | | 19% | | | | | | 35% | | | | | | 28% | | | | | | 25% | | | | | | 19% | | | | | | 27% | | | | | | 23% | | | | | | 20% | | | | | | 17% | | |
技术与开发
|
| | | | 4% | | | | | | 8% | | | | | | 8% | | | | | | 5% | | | | | | 4% | | | | | | 7% | | | | | | 6% | | | | | | 5% | | | | | | 4% | | |
销售和营销
|
| | | | 18% | | | | | | 29% | | | | | | 24% | | | | | | 16% | | | | | | 12% | | | | | | 16% | | | | | | 20% | | | | | | 16% | | | | | | 15% | | |
一般和行政
|
| | | | 9% | | | | | | 17% | | | | | | 11% | | | | | | 14% | | | | | | 8% | | | | | | 17% | | | | | | 17% | | | | | | 8% | | | | | | 6% | | |
折旧
|
| | | | 2% | | | | | | 2% | | | | | | 3% | | | | | | 5% | | | | | | 2% | | | | | | 4% | | | | | | 3% | | | | | | 2% | | | | | | 1% | | |
无形资产摊销
|
| | | | 1% | | | | | | 4% | | | | | | 4% | | | | | | 6% | | | | | | 3% | | | | | | 4% | | | | | | 4% | | | | | | 5% | | | | | | 4% | | |
总运营成本和
费用 |
| | | | 100% | | | | | | 160% | | | | | | 132% | | | | | | 121% | | | | | | 92% | | | | | | 138% | | | | | | 131% | | | | | | 106% | | | | | | 89% | | |
运营收入(亏损)
|
| | | | —% | | | | | | (60)% | | | | | | (32)% | | | | | | (21)% | | | | | | 8% | | | | | | (38)% | | | | | | (31)% | | | | | | (6)% | | | | | | 11% | | |
利息收入
|
| | | | —% | | | | | | —% | | | | | | —% | | | | | | —% | | | | | | —% | | | | | | —% | | | | | | —% | | | | | | —% | | | | | | —% | | |
利息支出
|
| | | | —% | | | | | | —% | | | | | | —% | | | | | | (2)% | | | | | | (2)% | | | | | | (3)% | | | | | | (2)% | | | | | | (1)% | | | | | | (1)% | | |
其他收入(费用),净额
|
| | | | —% | | | | | | (4)% | | | | | | —% | | | | | | (1)% | | | | | | (2)% | | | | | | (1)% | | | | | | (5)% | | | | | | (2)% | | | | | | —% | | |
所得税前收入(亏损)
|
| | | | (1)% | | | | | | (63)% | | | | | | (33)% | | | | | | (24)% | | | | | | 5% | | | | | | (42)% | | | | | | (38)% | | | | | | (8)% | | | | | | 10% | | |
所得税优惠(费用)
|
| | | | —% | | | | | | —% | | | | | | —% | | | | | | —% | | | | | | —% | | | | | | —% | | | | | | —% | | | | | | —% | | | | | | —% | | |
净收益(亏损)
|
| | | | (1)% | | | | | | (63)% | | | | | | (33)% | | | | | | (23)% | | | | | | 5% | | | | | | (42)% | | | | | | (38)% | | | | | | (8)% | | | | | | 10% | | |
| | |
十二个
个月 已结束 |
| |
截止三个月
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(单位为千,GBV除外
每晚售出) |
| |
{BR}12月31日{BR}
2019 |
| |
{BR}12月31日{BR}
2020 |
| |
Sep.30,
2019 |
| |
{BR}12月31日{BR}
2019 |
| |
3月31日,
2020 |
| |
6月30日,{BR}
2020 |
| |
Sep.30,
2020 |
| |
{BR}12月31日{BR}
2020 |
| |
3月31日,
2021 |
| |
6月30日,{BR}
2021 |
| |
Sep.30,
2021 |
| |||||||||||||||||||||||||||||||||
总预订额
{BR}(‘GBV’){BR} |
| | | $ | 588,566 | | | | | $ | 935,447 | | | | | $ | 199,956 | | | | | $ | 138,526 | | | | | $ | 200,636 | | | | | $ | 148,153 | | | | | $ | 393,571 | | | | | $ | 193,087 | | | | | $ | 245,877 | | | | | $ | 514,201 | | | | | $ | 776,150 | | |
售出的夜数
|
| | | | 2,052 | | | | | | 3,005 | | | | | | 644 | | | | | | 514 | | | | | | 739 | | | | | | 449 | | | | | | 1,113 | | | | | | 704 | | | | | | 824 | | | | | | 1,407 | | | | | | 1,840 | | |
每晚售出{BR}GBV{BR}
|
| | | $ | 287 | | | | | $ | 311 | | | | | $ | 310 | | | | | $ | 270 | | | | | $ | 271 | | | | | $ | 330 | | | | | $ | 354 | | | | | $ | 274 | | | | | $ | 298 | | | | | $ | 365 | | | | | $ | 422 | | |
| | |
截止三个月
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Sep.30,
2019 |
| |
{BR}12月31日,{BR}
2019 |
| |
3月31日,
2020 |
| |
{BR}年6月30日
2020 |
| |
Sep.30,
2020 |
| |
{BR}12月31日,{BR}
2020 |
| |
3月31日,
2021 |
| |
{BR}年6月30日
2021 |
| |
Sep.30,
2021 |
| |||||||||||||||||||||||||||
| | |
(单位:百万)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
调整后的EBITDA
|
| | | $ | 2.8 | | | | | $ | (42.4) | | | | | $ | (24.8) | | | | | $ | (6.4) | | | | | $ | 25.4 | | | | | $ | (29.2) | | | | | $ | (23.7) | | | | | $ | 6.5 | | | | | $ | 56.9 | | |
调整后EBITDA占收入的百分比
|
| | | | 3% | | | | | | (52)% | | | | | | (22)% | | | | | | (8)% | | | | | | 14% | | | | | | (27)% | | | | | | (18)% | | | | | | 3% | | | | | | 17% | | |
TTM调整后EBITDA
|
| | | $ | (49.8) | | | | | $ | (66.4) | | | | | $ | (76.1) | | | | | $ | (70.8) | | | | | $ | (48.1) | | | | | $ | (35.0) | | | | | $ | (33.9) | | | | | $ | (21.0) | | | | | $ | 10.5 | | |
TTM调整后EBITDA%
收入的 |
| | | | (19)% | | | | | | (22)% | | | | | | (21)% | | | | | | (19)% | | | | | | (10)% | | | | | | (7)% | | | | | | (7)% | | | | | | (3)% | | | | | | 1% | | |
| | |
截止三个月
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Sep.30,
2019 |
| |
{BR}12月31日,{BR}
2019 |
| |
3月31日,
2020 |
| |
{BR}年6月30日
2020 |
| |
Sep.30,
2020 |
| |
{BR}12月31日,{BR}
2020 |
| |
3月31日,
2021 |
| |
{BR}年6月30日
2021 |
| |
Sep.30,
2021 |
| |||||||||||||||||||||||||||
| | |
(单位:百万)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
净收益(亏损)
|
| | | $ | (0.7) | | | | | $ | (51.5) | | | | | $ | (36.9) | | | | | $ | (19.5) | | | | | $ | 9.4 | | | | | $ | (45.3) | | | | | $ | (49.3) | | | | | $ | (19.9) | | | | | $ | 32.8 | | |
添加回: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
无形资产折旧摊销
|
| | | | 2.9 | | | | | | 5.1 | | | | | | 8.4 | | | | | | 8.7 | | | | | | 8.8 | | | | | | 8.4 | | | | | | 8.8 | | | | | | 16.3 | | | | | | 18.4 | | |
利息收入
|
| | | | (0.2) | | | | | | (0.4) | | | | | | (0.3) | | | | | | (0.1) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
利息支出
|
| | | | 0.4 | | | | | | 0.3 | | | | | | 0.2 | | | | | | 1.5 | | | | | | 3.1 | | | | | | 3.1 | | | | | | 2.8 | | | | | | 3.1 | | | | | | 3.3 | | |
其他收入(费用),净额
|
| | | | 0.2 | | | | | | 3.1 | | | | | | 0.3 | | | | | | 1.0 | | | | | | 3.0 | | | | | | 1.4 | | | | | | 6.7 | | | | | | 3.6 | | | | | | (0.2) | | |
所得税优惠(费用)
|
| | | | 0.1 | | | | | | (0.3) | | | | | | (0.1) | | | | | | (0.1) | | | | | | (0.1) | | | | | | (0.1) | | | | | | — | | | | | | (0.1) | | | | | | 0.1 | | |
股权薪酬
|
| | | | — | | | | | | 0.1 | | | | | | — | | | | | | 0.7 | | | | | | 1.2 | | | | | | 1.5 | | | | | | 0.8 | | | | | | 2.2 | | | | | | 2.3 | | |
业务合并成本(1)
|
| | | | — | | | | | | 1.3 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6.2 | | | | | | 1.3 | | | | | | 0.2 | | |
重组成本(2)
|
| | | | — | | | | | | — | | | | | | 3.6 | | | | | | 1.3 | | | | | | — | | | | | | 1.8 | | | | | | 0.2 | | | | | | — | | | | | | — | | |
调整后的EBITDA
|
| | | $ | 2.8 | | | | | $ | (42.4) | | | | | $ | (24.8) | | | | | $ | (6.4) | | | | | $ | 25.4 | | | | | $ | (29.2) | | | | | $ | (23.7) | | | | | $ | 6.5 | | | | | $ | 56.9 | | |
| | |
年终
|
| |||||||||
| | |
{BR}2019年12月31日{BR}
|
| |
{BR}2020年12月31日{BR}
|
| ||||||
| | |
(单位:百万)
|
| |||||||||
净收益(亏损)
|
| | | $ | (84.9) | | | | | $ | (92.3) | | |
添加回: | | | | | | | | | | | | | |
无形资产折旧摊销
|
| | | | 13.7 | | | | | | 34.3 | | |
利息收入
|
| | | | (1.1) | | | | | | (0.4) | | |
利息支出
|
| | | | 1.2 | | | | | | 7.9 | | |
其他收入(费用),净额
|
| | | | 3.4 | | | | | | 5.7 | | |
所得税优惠(费用)
|
| | | | (0.1) | | | | | | (0.3) | | |
股权薪酬
|
| | | | 0.1 | | | | | | 3.3 | | |
业务合并成本(1)
|
| | | | 1.3 | | | | | | — | | |
重组成本(2)
|
| | | | — | | | | | | 6.8 | | |
调整后的EBITDA
|
| | | $ | (66.4) | | | | | $ | (35.0) | | |
| | |
年终
12月31日 |
| |
9月30日,{BR} |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
经营活动提供的净现金(用于)
|
| | | $ | (35,456) | | | | | $ | (2,427) | | | | | $ | 37,716 | | | | | $ | 76,290 | | |
投资活动使用的净现金
|
| | | | (134,409) | | | | | | (12,671) | | | | | | (10,444) | | | | | | (71,997) | | |
融资活动提供(使用)的净现金
|
| | | | 298,782 | | | | | | 96,462 | | | | | | 98,289 | | | | | | (9,725) | | |
汇率波动对现金、现金等价物和限制性现金的影响
|
| | | | 12 | | | | | | 159 | | | | | | (177) | | | | | | (84) | | |
现金、现金等价物和限制性现金净增(减)
|
| | | $ | 128,929 | | | | | $ | 81,523 | | | | | $ | 125,384 | | | | | $ | (5,516) | | |
| | |
按期限到期付款
|
| |||||||||||||||||||||||||||
| | |
合计
|
| |
少于
1年 |
| |
1 – 3
年 |
| |
3 – 5
年 |
| |
超过
5年 |
| |||||||||||||||
| | |
(单位:百万)
|
| |||||||||||||||||||||||||||
长期债务(1)
|
| | | $ | 108.8 | | | | | $ | 0.1 | | | | | $ | 108.3 | | | | | $ | 0.3 | | | | | $ | 0.1 | | |
长期债务的估计利息(2)
|
| | | | 10.4 | | | | | | 3.2 | | | | | | 7.2 | | | | | | — | | | | | | — | | |
经营租赁(3)
|
| | | | 54.6 | | | | | | 13.0 | | | | | | 16.4 | | | | | | 9.8 | | | | | | 15.4 | | |
合同总义务
|
| | | $ | 173.8 | | | | | $ | 16.3 | | | | | $ | 131.9 | | | | | $ | 10.1 | | | | | $ | 15.5 | | |
名称{BR}
|
| |
{BR}年龄{BR}
|
| |
职位
|
|
非员工董事 | | | | | | | |
Joerg亚当斯 | | | 42 | | | 导演{BR} | |
哦,天哪。哦,天哪。哦,天哪,我很抱歉。 | | | 33 | | | 导演{BR} | |
Eric Breon | | | 43 | | | 导演{BR} | |
查德·科恩 | | | 46 | | | 导演{BR} | |
本杰明·莱文 | | | 49 | | | 导演{BR} | |
BarbaraMesing | | | 50 | | | 导演{BR} | |
杰弗里·帕克斯 | | | 40 | | | 董事会主席 | |
卡尔·彼得森 | | | 53 | | | 导演{BR} | |
Chris Terrill | | | 50 | | | 导演{BR} | |
执行主任 | | | | | | | |
马修·罗伯茨 | | | 53 | | | 首席执行官兼董事 | |
杰米·科恩{BR} | | | 35 | | | 首席财务官 | |
克雷格·史密斯 | | | 46 | | | 首席运营官 | |
姓名和主要职务
|
| |
年
|
| |
薪资($)
|
| |
奖金($1){BR}
|
| |
股票奖励
($)(2) |
| |
非股权
奖励计划 补偿 ($) |
| |
所有其他
补偿 ($)(3) |
| |
总计($)
|
| |||||||||||||||||||||
{BR}马修·罗伯茨(4){BR}
|
| | | | 2020 | | | | | | 448,077 | | | | | | 482,218 | | | | | | 2,840,782 | | | | | | — | | | | | | — | | | | | | 3,771,077 | | |
首席执行官
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Eric Breon(5)
|
| | | | 2020 | | | | | | 80,769 | | | | | | — | | | | | | — | | | | | | — | | | | | | 287,404 | | | | | | 368,173 | | |
前首席执行官
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Jim Pit(6){BR}
|
| | | | 2020 | | | | | | 400,480 | | | | | | 4,086 | | | | | | 554,546 | | | | | | — | | | | | | 235,405 | | | | | | 1,194,517 | | |
前首席财务官
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | |
单位增值权(“UARS”)
|
| |
员工权益单位
|
| |||||||||||||||||||||||||||
名称{BR}
|
| |
归属
{BR}开始{BR} {BR}日期{BR} |
| |
{BR}编号{BR}
证券的 个 底层 未锻炼身体 {BR}UARS{BR} (#) 锻炼 |
| |
{BR}编号{BR}
证券的 个 底层 未锻炼身体 {BR}UARS{BR} (#) 不能行使 |
| |
{BR}UAR{BR}
锻炼身体。 价格 ($) |
| |
{BR}UAR{BR}
* {BR}日期{BR} |
| |
{BR}编号{BR}
个单位 具有 未授予 (#) |
| |
市值
个单位 有 未授予 ($)(1) |
| |||||||||||||||
马修·罗伯茨
|
| |
1/21/2020
|
| | | | — | | | | | | — | | | | | | — | | | |
—
|
| | | | 9,966,341 | | | | | | 10,564,323 | | |
Eric Breon
|
| |
—
|
| | | | — | | | | | | 1,357,500(3) | | | | | | 1.00 | | | |
9/7/2026
|
| | | | — | | | | | | — | | |
吉姆·皮特
|
| |
—
|
| | | | — | | | | | | — | | | | | | — | | | |
—
|
| | | | — | | | | | | — | | |
委员会
|
| |
|
| |
椅子
|
| ||||||
审计委员会
|
| | | $ | 15,000 | | | | | $ | 25,000 | | |
薪酬委员会
|
| | | $ | 10,000 | | | | | $ | 20,000 | | |
名称{BR}
|
| |
赚取的费用或
现金支付 ($) |
| |
库存
奖项 ($)(1) |
| |
所有其他
补偿 ($) |
| |
合计
($) |
| ||||||||||||
Chris Terrill
|
| | | | 8,750 | | | | | | 241,714 | | | | | | — | | | | | | 250,464 | | |
查德·科恩
|
| | | | 17,500 | | | | | | 241,714 | | | | | | — | | | | | | 259,214 | | |
Joerg亚当斯
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
哦,天哪。哦,天哪。哦,天哪,我很抱歉。
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
本杰明·莱文
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
杰弗里·帕克斯
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Brian吉尔
|
| | | | 60,000 | | | | | | — | | | | | | — | | | | | | 60,000 | | |
名称{BR}
|
| |
未授权员工
权益单位 年度业绩突出 结束{BR} |
| |
未完成的UARS
年底 {\pos(192,220)}(不可执行){pos(192,220)} |
| ||||||
Chris Terrill
|
| | | | 575,000 | | | | | | — | | |
查德·科恩
|
| | | | 575,000 | | | | | | — | | |
Joerg亚当斯
|
| | | | — | | | | | | — | | |
名称{BR}
|
| |
未授权员工
权益单位 年度业绩突出 结束{BR} |
| |
未完成的UARS
年底 {\pos(192,220)}(不可执行){pos(192,220)} |
| ||||||
哦,天哪。哦,天哪。哦,天哪,我很抱歉。
|
| | | | — | | | | | | — | | |
本杰明·莱文
|
| | | | — | | | | | | — | | |
杰弗里·帕克斯
|
| | | | — | | | | | | — | | |
Brian吉尔
|
| | | | — | | | | | | 200,000(1) | | |
| | |
{BR}瓦卡萨A类{BR}
普通股 拥有 |
| |
瓦卡萨B类
普通股 拥有 |
| |
组合
投票权 (%) |
| | ||||||||
受益人姓名和地址(1)
|
| |
{BR}编号{BR}
|
| |
%
|
| |
{BR}编号{BR}
|
| |
%
|
| | | | |||
董事和指定高管 | | | | | | | | | | | | | | | | | | ||
Joerg亚当斯
|
| | | | | | | | | | | | | | | | | ||
哦,天哪。哦,天哪。哦,天哪,我很抱歉。
|
| | | | | | | | | | | | | | | | | ||
Eric Breon(2)
|
| | | | | | | | | | | | | | | | | ||
查德·科恩(3)
|
| | | | | | | | | | | | | | | | | ||
本杰明·莱文(4)
|
| | | | | | | | | | | | | | | | | ||
BarbaraMesing
|
| | | | | | | | | | | | | | | | | ||
杰弗里·帕克斯
|
| | | | | | | | | | | | | | | | | ||
{BR}卡尔·彼得森(5)(6){BR}
|
| | | | | | | | | | | | | | | | | ||
Chris Terrill(7)
|
| | | | | | | | | | | | | | | | | ||
马修·罗伯茨(8){BR}
|
| | | | | | | | | | | | | | | | | ||
吉姆·皮特
|
| | | | | | | | | | | | | | | | | ||
Vacasa,Inc.全体董事和高管(12人)(9)
|
| | | | | | | | | | | | | | | | | ||
5%的持有者 | | | | | | | | | | | | | | | | | | ||
银湖(10)(11)
|
| | | | | | | | | | | | | | | | | ||
Riverwood(11)(12) | | | | | | | | | | | | | | | | | | ||
级别股权管理(11)(13)
|
| | | | | | | | | | | | | | | | | ||
{BR}亚当斯街(14){BR}
|
| | | | | | | | | | | | | | | | | ||
高风险投资(15)
|
| | | | | | | | | | | | | | | | | ||
Mossytree Inc.(11)(16)
|
| | | | | | | | | | | | | | | | |
| | |
实益拥有的股份
在提供之前 |
| |
股份数量
正在提供 |
| |
实益拥有的股份
发售后 |
| ||||||||||||
销售股东名称
|
| |
{BR}编号{BR}
|
| |
{BR}百分比{BR}
|
| | | | |
{BR}编号{BR}
|
| |
{BR}百分比{BR}
|
| ||||||
(1) | | | | | | | | % | | | | | | | | | | | | % | | |
| | |
{BR}系列B-2{BR}
首选 个单位 |
| |
{BR}聚合{BR}
购买 价格 |
| |||
Riverwood Capital附属实体(1)
|
| | | | 12,500,000 | | | |
2,500万美元
|
|
从属于级别股权管理的实体(2)
|
| | | | 7,500,000 | | | |
1500万美元
|
|
| | |
{BR}C系列{BR}
{BR}首选{BR} 个单位 |
| |
{BR}聚合{BR}
购买 价格 |
| |
{BR}系列C-1{BR}
{BR}首选{BR} 个单位 |
| |
{BR}聚合{BR}
购买 价格(1) |
| |
{BR}系列C-2{BR}
{BR}首选{BR} 个单位 |
| |
{BR}聚合{BR}
购买 价格(2) |
| ||||||||||||
银湖附属实体(3)
|
| | | | 94,636,030 | | | |
2.5亿美元
|
| | | | — | | | | | | — | | | | | | — | | | |
—
|
|
Riverwood Capital附属实体(4)
|
| | | | — | | | |
—
|
| | | | 16,223,229 | | | | | | — | | | | | | — | | | |
—
|
|
隶属于级别股权管理的实体(5)
|
| | | | 1,050,460 | | | |
280万美元
|
| | | | 4,731,774 | | | | | | — | | | | | | 4,416,291 | | | |
870万美元
|
|
度假租赁目录,Inc.(6)
|
| | | | — | | | |
—
|
| | | | — | | | | | | — | | | | | | 1,514,157 | | | |
300万美元
|
|
| | |
主首字母{BR}
金额 |
| |
本金金额
截至 的未偿还金额 {BR}2021年9月30日(1){BR} |
| |
利息
付款(3) |
| |||||||||
银湖附属实体(2)
|
| | | $ | 70,000,000 | | | | | $ | 74,891,747 | | | | | $ | 2,096,463 | | |
Riverwood Capital附属实体(4)
|
| | | $ | 15,000,000 | | | | | $ | 16,048,282 | | | | | $ | 449,242 | | |
隶属于级别股权管理的实体(5)
|
| | | $ | 13,263,436 | | | | | $ | 14,190,313 | | | | | $ | 397,233 | | |
| | |
第{BR}页
|
| |||
{BR}Vacasa,Inc.{BR} | | | | | | | |
截至2021年7月1日经审计的资产负债表 | | | | | | | |
独立注册会计师事务所报告
|
| | | | F-3 | | |
截至2021年7月1日的资产负债表
|
| | | | F-4 | | |
资产负债表附注
|
| | | | F-5 | | |
截至2021年9月30日和2021年7月1日的未经审计资产负债表 | | | | | | | |
截至2021年9月30日和2021年7月1日的资产负债表
|
| | | | F-6 | | |
资产负债表附注
|
| | | | F-7 | | |
Vacasa Holdings LLC | | | | | | | |
截至2020年12月31日和2019年12月31日止年度经审计的合并财务报表
|
| | | | | | |
独立注册会计师事务所报告
|
| | | | F-11 | | |
截至2020年12月31日和2019年12月31日的合并资产负债表
|
| | | | F-12 | | |
截至12月31日年度的合并经营报表和全面亏损
2020年和2019年 |
| | | | F-13 | | |
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-14 | | |
截至2020年12月31日和2019年12月31日的年度可赎回可转换优先股和会员赤字变化合并报表
|
| | | | F-15 | | |
合并财务报表附注索引
|
| | | | F-16 | | |
合并财务报表附注
|
| | | | F-17 | | |
截至2021年9月30日和2020年9月30日的三个月和九个月的未经审计的合并财务报表
|
| | | | | | |
截至2021年9月30日和2020年12月31日的9个月未经审计的合并资产负债表
|
| | | | F-49 | | |
截至2021年和2020年9月30日的三个月和九个月未经审计的合并经营报表和全面亏损
|
| | | | F-50 | | |
截至2021年9月30日的9个月未经审计的现金流量表
和2020年 |
| | | | F-51 | | |
截至2021年9月30日和2020年9月30日的三个月和九个月未经审计的可赎回可转换优先股变动和会员赤字合并报表
|
| | | | F-52 | | |
合并财务报表附注索引
|
| | | | F-54 | | |
合并财务报表附注
|
| | | | F-55 | | |
交钥匙度假租赁公司 | | | | | | | |
截至2020年12月31日及截至本年度的经审计财务报表 | | | | | | | |
独立审计师报告
|
| | | | F-91 | | |
截至2020年12月31日的资产负债表
|
| | | | F-92 | | |
截至2020年12月31日的年度营业报表
|
| | | | F-93 | | |
年度可赎回可转换优先股和股东亏损变动表
截至2020年12月31日的年度 |
| | | | F-94 | | |
截至2020年12月31日的年度现金流量表
|
| | | | F-95 | | |
财务报表附注
|
| | | | F-96 | | |
| | |
第{BR}页
|
| |||
截至2021年3月31日以及2021年1月1日至2021年3月31日期间的未经审计财务报表
|
| | | | | | |
截至2021年3月31日和2020年12月31日的资产负债表
|
| | | | F-107 | | |
2021年1月1日至2021年3月31日经营情况说明书
|
| | | | F-108 | | |
年度可赎回可转换优先股和股东亏损变动表
2021年1月1日至2021年3月31日 |
| | | | F-109 | | |
2021年1月1日至2021年3月31日现金流量表
|
| | | | F-110 | | |
财务报表附注
|
| | | | F-111 | | |
TPG Pace Solutions Corp. | | | | | | | |
截至2021年1月8日和2021年1月4日至2021年1月8日的经审计财务报表
|
| | | | | | |
独立注册会计师事务所报告
|
| | | | F-120 | | |
截至2021年1月8日的资产负债表
|
| | | | F-121 | | |
2021年1月4日至2021年1月8日经营情况说明书
|
| | | | F-122 | | |
2021年1月4日至2021年1月8日期间股东权益变动表
|
| | | | F-123 | | |
2021年1月4日至2021年1月8日现金流量表
|
| | | | F-124 | | |
财务报表附注
|
| | | | F-125 | | |
截至2021年9月30日和2021年1月4日至
期间的未经审计财务报表
{BR}2021年9月30日{BR} |
| | | | | | |
截至2021年9月30日的精简资产负债表
|
| | | | F-133 | | |
截至2021年9月30日的三个月以及2021年1月4日(开始)至2021年9月30日期间的简明运营报表
|
| | | | F-134 | | |
2021年1月4日至2021年9月30日期间股东赤字变动简表
|
| | | | F-135 | | |
2021年1月4日至2021年9月30日现金流量表简表
|
| | | | F-136 | | |
简明财务报表附注
|
| | | | F-137 | | |
| | |
2021年7月1日
|
| |||
{BR}资产{BR} | | | | | | | |
总资产
|
| | | $ | — | | |
{BR}证券{BR} | | | | | | | |
总负债
|
| | | $ | — | | |
股东权益{BR} | | | | | | | |
普通股,每股票面价值0.00001美元,1,000股已授权、已发行和已发行股票
|
| | | | — | | |
总股东权益
|
| | | $ | — | | |
总负债和股东权益
|
| | | $ | — | | |
| | |
截至9月30日
2021 |
| |
截至7月1日
2021 |
| ||||||
资产 | | | | | | | | | | | | | |
总资产
|
| | | $ | — | | | | | $ | — | | |
负债 | | | | | | | | | | | | | |
总负债
|
| | | $ | — | | | | | $ | — | | |
股东权益 | | | | | | | | | | | | | |
普通股,每股面值0.00001美元,1,000股授权、发行和发行
|
| | | | — | | | | | | — | | |
总股东权益
|
| | | | — | | | | | | — | | |
总负债和股东权益
|
| | | $ | — | | | | | $ | — | | |
| | |
第{BR}页
|
| |||
独立注册会计师事务所报告
|
| | | | F-11 | | |
合并资产负债表
|
| | | | F-12 | | |
合并经营报表和全面亏损
|
| | | | F-13 | | |
现金流量合并报表
|
| | | | F-14 | | |
可赎回可转换优先股和会员亏损合并变动表
|
| | | | F-15 | | |
合并财务报表附注索引
|
| | | | F-16 | | |
| | |
截至12月31日
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
资产 | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 218,484 | | | | | $ | 144,205 | | |
受限现金
|
| | | | 72,528 | | | | | | 65,284 | | |
应收账款,净额
|
| | | | 10,161 | | | | | | 19,486 | | |
预付费用和其他流动资产
|
| | | | 10,191 | | | | | | 13,409 | | |
流动资产总额
|
| | | | 311,364 | | | | | | 242,384 | | |
财产和设备,净值
|
| | | | 65,087 | | | | | | 71,327 | | |
无形的、净的
|
| | | | 77,426 | | | | | | 92,794 | | |
商誉
|
| | | | 121,487 | | | | | | 115,914 | | |
其他长期资产
|
| | | | 11,888 | | | | | | 21,883 | | |
总资产
|
| | | $ | 587,252 | | | | | $ | 544,302 | | |
负债、可赎回可转换优先股和会员赤字 | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
应付账款
|
| | | $ | 15,648 | | | | | $ | 19,125 | | |
应付给业主的资金
|
| | | | 92,707 | | | | | | 107,657 | | |
应缴酒店费和销售税
|
| | | | 20,721 | | | | | | 16,339 | | |
递延收入
|
| | | | 49,992 | | | | | | 58,862 | | |
未来住宿积分
|
| | | | 35,140 | | | | | | — | | |
应计费用和其他流动负债
|
| | | | 44,022 | | | | | | 39,319 | | |
流动负债总额
|
| | | | 258,230 | | | | | | 241,302 | | |
长期债务,扣除当期部分
|
| | | | 111,689 | | | | | | 782 | | |
其他长期负债
|
| | | | 22,204 | | | | | | 22,328 | | |
总负债
|
| | | $ | 392,123 | | | | | $ | 264,412 | | |
承付款和或有事项(附注14) | | | | | | | | | | | | | |
可赎回可转换优先股;授权744,886,638和
截至2020年12月31日和2019年12月31日,分别为294,616,251个;已发行和 截至2020年12月31日和2019年12月31日,未偿还金额分别为267,688,054和264,310,388 ;截至 ,合计清算优先权分别为572,011美元和544,773美元 分别于2020年12月31日和2019年12月31日。 |
| | | | 771,979 | | | | | | 565,005 | | |
会员赤字: | | | | | | | | | | | | | |
普通单位;无面值,截至2020年12月31日和2019年12月31日分别为3250,000,000和500,890,000个;截至2020年12月31日和2019年12月31日,已发行和未偿还的公用单位分别为176,824,152个。截至2020年12月31日和2019年12月31日,A类普通单位 - 分别授权161,518,057个单位,没有发行和未发行单位。B类普通单位 - 授权32.5亿套,截至2020年12月31日和2019年12月31日分别没有发行和未发行单位。
|
| | | | — | | | | | | — | | |
新增实收资本
|
| | | | — | | | | | | — | | |
累计赤字
|
| | | | (577,091) | | | | | | (285,669) | | |
累计其他综合收益(亏损)
|
| | | | 241 | | | | | | 554 | | |
会员赤字总额
|
| | | | (576,850) | | | | | | (285,115) | | |
总负债、可赎回可转换优先股和会员赤字
|
| | | $ | 587,252 | | | | | $ | 544,302 | | |
| | |
截至12月31日的年度
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
收入
|
| | | $ | 491,760 | | | | | $ | 299,281 | | |
运营成本和费用: | | | | | | | | | | | | | |
收入成本,不包括下面单独显示的折旧和摊销
|
| | | | 256,086 | | | | | | 164,466 | | |
运营和支持
|
| | | | 116,192 | | | | | | 78,782 | | |
技术与发展
|
| | | | 27,030 | | | | | | 16,929 | | |
销售和营销
|
| | | | 79,971 | | | | | | 70,584 | | |
一般和行政
|
| | | | 57,587 | | | | | | 36,289 | | |
折旧
|
| | | | 15,483 | | | | | | 5,705 | | |
无形资产摊销
|
| | | | 18,817 | | | | | | 7,984 | | |
总运营成本和费用
|
| | | | 571,166 | | | | | | 380,739 | | |
运营损失
|
| | | | (79,406) | | | | | | (81,458) | | |
利息收入
|
| | | | 385 | | | | | | 1,050 | | |
利息费用
|
| | | | (7,907) | | | | | | (1,186) | | |
其他收入(费用),净额
|
| | | | (5,725) | | | | | | (3,354) | | |
所得税前亏损
|
| | | | (92,653) | | | | | | (84,948) | | |
所得税优惠
|
| | | | 315 | | | | | | 76 | | |
净亏损
|
| | | $ | (92,338) | | | | | $ | (84,872) | | |
可赎回可转换优先股的重新计量
|
| | | | 202,433 | | | | | | 42,186 | | |
可归因于普通单位的净亏损
|
| | | $ | (294,771) | | | | | $ | (127,058) | | |
可归因于 - 基本单位和稀释单位的单位净亏损
|
| | | $ | (1.67) | | | | | $ | (0.73) | | |
用于计算可归因于 - 基本单位和稀释单位的单位净亏损的加权平均单位
|
| | | | 176,824 | | | | | | 173,408 | | |
可归因于普通单位的净亏损
|
| | | $ | (294,771) | | | | | $ | (127,058) | | |
其他综合收益(亏损): | | | | | | | | | | | | | |
外币折算调整
|
| | | $ | (313) | | | | | $ | 939 | | |
全面亏损
|
| | | $ | (295,084) | | | | | $ | (126,119) | | |
| | |
截至12月31日的年度
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
经营活动现金: | | | | | | | | | | | | | |
净亏损
|
| | | $ | (92,338) | | | | | $ | (84,872) | | |
调整以调整净亏损与经营活动提供(用于)的净现金:
|
| | | | | | | | | | | | |
坏账支出
|
| | | | 6,403 | | | | | | 1,272 | | |
折旧
|
| | | | 15,483 | | | | | | 5,705 | | |
无形资产摊销
|
| | | | 18,817 | | | | | | 7,984 | | |
递延所得税
|
| | | | (556) | | | | | | (77) | | |
其他得失
|
| | | | (36) | | | | | | 727 | | |
权证衍生负债的公允价值调整
|
| | | | 6,636 | | | | | | 931 | | |
债务清偿损失
|
| | | | — | | | | | | 2,136 | | |
非现金利息支出
|
| | | | 5,145 | | | | | | 135 | | |
股权薪酬费用
|
| | | | 3,349 | | | | | | 69 | | |
营业资产和负债变动: | | | | | | | | | | | | | |
应收账款
|
| | | | 2,295 | | | | | | (7,246) | | |
预付费用和其他资产
|
| | | | 13,384 | | | | | | (10,836) | | |
应付账款
|
| | | | (3,491) | | | | | | (16,748) | | |
应付给业主的资金
|
| | | | (17,250) | | | | | | 31,652 | | |
应缴酒店费和销售税
|
| | | | 3,952 | | | | | | 1,961 | | |
递延收入和未来停留积分
|
| | | | 24,980 | | | | | | 19,386 | | |
应计费用和其他负债
|
| | | | 10,800 | | | | | | 12,365 | | |
经营活动提供(用于)的净现金
|
| | | | (2,427) | | | | | | (35,456) | | |
投资活动现金: | | | | | | | | | | | | | |
购置房产和设备
|
| | | | (1,619) | | | | | | (4,528) | | |
出售财产和设备的收益
|
| | | | — | | | | | | 2,321 | | |
为内部开发的软件支付的现金
|
| | | | (7,856) | | | | | | (16,940) | | |
为企业合并支付的现金,扣除获得的现金
|
| | | | (3,519) | | | | | | (115,037) | | |
其他投资活动
|
| | | | 323 | | | | | | (225) | | |
用于投资活动的净现金
|
| | | | (12,671) | | | | | | (134,409) | | |
融资活动现金: | | | | | | | | | | | | | |
企业合并支付的现金
|
| | | | (9,461) | | | | | | (9,131) | | |
发行长期债券的收益
|
| | | | 115,931 | | | | | | — | | |
偿还长期债务
|
| | | | (10,169) | | | | | | (5,125) | | |
优先股发行收益,扣除发行成本
|
| | | | 500 | | | | | | 313,038 | | |
其他融资活动
|
| | | | (339) | | | | | | — | | |
融资活动提供(使用)的净现金
|
| | | | 96,462 | | | | | | 298,782 | | |
汇率波动对现金、现金等价物和限制性现金的影响
|
| | | | 159 | | | | | | 12 | | |
现金、现金等价物和限制性现金净增长
|
| | | | 81,523 | | | | | | 128,929 | | |
期初现金、现金等价物和限制性现金
|
| | | | 209,489 | | | | | | 80,560 | | |
现金、现金等价物和限制性现金,期末
|
| | | $ | 291,012 | | | | | $ | 209,489 | | |
现金流量信息补充披露: | | | | | | | | | | | | | |
扣除退款后缴纳所得税的现金
|
| | | $ | 188 | | | | | $ | 37 | | |
支付利息的现金
|
| | | $ | 1,280 | | | | | $ | 1,141 | | |
在企业合并中考虑的通用单位的发行
|
| | | $ | — | | | | | $ | 1,172 | | |
| | |
可赎回可兑换
首选部件 |
| | |
常用部件
|
| |
其他
实收资本 |
| |
累计
其他 综合 收入(亏损) |
| |
累计
{BR}赤字{BR} |
| |
合计
members“ {BR}赤字{BR} |
| ||||||||||||||||||||||||||||||
| | |
个单位
|
| |
金额
|
| | |
个单位
|
| |
金额
|
| |
金额
|
| |
金额
|
| |
金额
|
| |
金额
|
| ||||||||||||||||||||||||
截至2018年12月31日的余额
|
| | | | 131,932,428 | | | | | $ | 209,781 | | | | | | | 172,597,788 | | | | | $ | — | | | | | $ | — | | | | | $ | (385) | | | | | $ | (164,908) | | | | | $ | (165,293) | | |
采用ASU的累积效应2014-09
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,056 | | | | |
|
5,056
|
| |
发行C系列可赎回可转换优先股,扣除发行成本
|
| | | | 95,686,490 | | | | | | 245,912 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
—
|
| |
发行C-1系列可赎回可转换优先股,扣除发行成本
|
| | | | 27,985,068 | | | | | | 50,344 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
—
|
| |
发行C-2系列可赎回可转换优先股,扣除发行成本
|
| | | | 8,706,402 | | | | | | 16,782 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
—
|
| |
在企业合并中考虑的通用单位的发行
|
| | | | | | | | | | | | | | | | | 4,226,364 | | | | | | | | | | | | 1,172 | | | | | | | | | | | | | | | | |
|
1,172
|
| |
股权薪酬
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69 | | | | | | | | | | | | | | | | |
|
69
|
| |
可赎回可转换优先股的重新计量
|
| | | | | | | | | | 42,186 | | | | | | | | | | | | | | | | | | | (1,241) | | | | | | | | | | | | (40,945) | | | | |
|
(42,186)
|
| |
外币折算调整
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 939 | | | | | | | | | | |
|
939
|
| |
净亏损
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (84,872) | | | | |
|
(84,872)
|
| |
截至2019年12月31日的余额
|
| | | | 264,310,388 | | | | | $ | 565,005 | | | | | | | 176,824,152 | | | | | $ | — | | | | | $ | — | | | | | $ | 554 | | | | | $ | (285,669) | | | | | $ | (285,115) | | |
发行C-1系列可赎回可转换优先股,扣除发行成本
|
| | | | 270,387 | | | | | | 500 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
—
|
| |
行使A系列优先股权证
|
| | | | 3,107,279 | | | | | | 4,041 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
—
|
| |
股权薪酬
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,349 | | | | | | | | | | | | | | | | |
|
3,349
|
| |
可赎回可转换优先股的重新计量
|
| | | | | | | | | | 202,433 | | | | | | | | | | | | | | | | | | | (3,349) | | | | | | | | | | | | (199,084) | | | | |
|
(202,433)
|
| |
外币折算调整
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (313) | | | | | | | | | | |
|
(313)
|
| |
净亏损
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (92,338) | | | | |
|
(92,338)
|
| |
截至2020年12月31日的余额
|
| | | | 267,688,054 | | | | | $ | 771,979 | | | | | | | 176,824,152 | | | | | $ | — | | | | | $ | — | | | | | $ | 241 | | | | | $ | (577,091) | | | | | $ | (576,850) | | |
| | |
第{BR}页
|
| |||
{BR}注意1:{BR}
业务描述
|
| | | | F-17 | | |
{BR}注意2:{BR}
重要会计政策
|
| | | | F-17 | | |
{BR}注意3:{BR}
收购
|
| | | | F-28 | | |
{BR}注意4:{BR}
公允价值计量
|
| | | | F-30 | | |
{BR}注意5:{BR}
财产和设备,净额
|
| | | | F-31 | | |
{BR}注意6:{BR}
无形资产、净额和商誉
|
| | | | F-31 | | |
{BR}注意7:{BR}
租约
|
| | | | F-33 | | |
{BR}注意8:{BR}
应计费用和其他流动负债
|
| | | | F-33 | | |
{BR}注意9:{BR}
债务
|
| | | | F-33 | | |
{BR}注意10:{BR}
所得税
|
| | | | F-35 | | |
{BR}注意11:{BR}
可赎回可转换优先股和股权
|
| | | | F-37 | | |
{BR}注意12:{BR}
股权薪酬
|
| | | | F-42 | | |
{BR}注13:{BR}
每个公用事业单位净亏损
|
| | | | F-44 | | |
{BR}注意14:{BR}
承付款和或有事项
|
| | | | F-45 | | |
{BR}注意15:{BR}
后续活动
|
| | | | F-47 | | |
| | |
截至12月31日
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
现金和现金等价物
|
| | | $ | 218,484 | | | | | $ | 144,205 | | |
受限现金
|
| | | | 72,528 | | | | | | 65,284 | | |
合计
|
| | | $ | 291,012 | | | | | $ | 209,489 | | |
| | |
截至12月31日的年度
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
度假租赁平台
|
| | | $ | 454,476 | | | | | $ | 289,720 | | |
其他服务
|
| | | | 37,284 | | | | | | 9,561 | | |
合计
|
| | | $ | 491,760 | | | | | $ | 299,281 | | |
| | |
{BR}公允价值{BR}
|
| |||
支付给温德姆目的地公司的现金对价。
|
| | | $ | 156,404 | | |
发行给温德姆目的地公司的瓦卡萨公用单位的公允价值。
|
| | | | 1,172 | | |
购买总考虑事项
|
| | | $ | 157,576 | | |
| | |
金额
|
| |||
现金
|
| | | $ | 42,429 | | |
其他流动资产
|
| | | | 9,838 | | |
财产、厂房和设备
|
| | | | 35,539 | | |
可识别无形资产
|
| | | | 79,247 | | |
其他资产
|
| | | | 1,201 | | |
收购的总资产
|
| | | | 168,254 | | |
流动负债
|
| | | | (62,553) | | |
其他负债
|
| | | | (2,677) | | |
承担的总负债
|
| | | | (65,230) | | |
购买的净资产
|
| | | | 103,024 | | |
商誉
|
| | | | 54,552 | | |
购买总考虑事项
|
| | | $ | 157,576 | | |
| | |
预计使用寿命
|
| |
{BR}公允价值{BR}
|
| |||
商标和商号
|
| |
2年
|
| | | $ | 5,500 | | |
数据库和列表
|
| |
5年
|
| | | | 14,540 | | |
优惠的租赁权益
|
| |
2年
|
| | | | 127 | | |
房主合同
|
| |
10年
|
| | | | 59,080 | | |
可识别无形资产总额
|
| | | | | | $ | 79,247 | | |
| | |
截至2019年12月31日的年度
|
|
收入
|
| |
$505,957
|
|
净亏损
|
| |
(85,261)
|
|
| | |
截至2020年12月31日
|
| |||||||||||||||||||||
| | |
1级
|
| |
2级
|
| |
3级
|
| |
合计
|
| ||||||||||||
负债 | | | | | | | | | | | | | | | | | | | | | | | | | |
或有对价
|
| | | $ | — | | | | | $ | — | | | | | $ | 7,681 | | | | | $ | 7,681 | | |
权证衍生负债(附注11)
|
| | | | — | | | | | | — | | | | | | 6,516 | | | | | | 6,516 | | |
| | |
截至2019年12月31日
|
| |||||||||||||||||||||
| | |
1级
|
| |
2级
|
| |
3级
|
| |
合计
|
| ||||||||||||
负债 | | | | | | | | | | | | | | | | | | | | | | | | | |
或有对价
|
| | | $ | — | | | | | $ | — | | | | | $ | 10,422 | | | | | $ | 10,422 | | |
权证衍生负债(附注11)
|
| | | | — | | | | | | — | | | | | $ | 3,950 | | | | | $ | 3,950 | | |
| | |
截至12月31日的年度
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
期初余额
|
| | | $ | 3,950 | | | | | $ | 883 | | |
债务清偿时记录的权证衍生负债
|
| | | | — | | | | | | 2,136 | | |
收益中计入权证衍生负债的公允价值变动
|
| | | | 6,637 | | | | | | 931 | | |
期内行使认股权证的公允价值
|
| | | | (4,071) | | | | | | — | | |
余额,期末
|
| | | $ | 6,516 | | | | | $ | 3,950 | | |
| | | | | |
截至12月31日
|
| |||||||||
| | |
使用寿命(年)
|
| |
2020
|
| |
2019
|
| ||||||
个国家/地区
|
| |
{BR}无限期{BR}
|
| | | $ | 11,612 | | | | | $ | 11,612 | | |
建筑和建筑改进
|
| |
12 – 35
|
| | | | 9,084 | | | | | | 9,063 | | |
租赁改进
|
| |
短于
预计 使用寿命或 租期 |
| | | | 6,108 | | | | | | 6,013 | | |
计算机设备
|
| |
3
|
| | | | 7,376 | | | | | | 6,518 | | |
家具、固定装置等
|
| |
2 – 12
|
| | | | 12,769 | | | | | | 12,736 | | |
辆车
|
| |
2 – 8
|
| | | | 4,427 | | | | | | 4,204 | | |
内部使用软件
|
| |
4
|
| | | | 38,150 | | | | | | 30,271 | | |
合计
|
| | | | | | | 89,526 | | | | | | 80,417 | | |
减去:累计折旧
|
| | | | | | | (24,439) | | | | | | (9,090) | | |
财产和设备,净值
|
| | | | | | $ | 65,087 | | | | | $ | 71,327 | | |
| | |
加权
平均有用 剩余寿命 (年) |
| |
截至2020年12月31日
|
| ||||||||||||||||||
|
毛收入
金额 |
| |
累计
摊销 |
| |
净载货
金额 |
| |||||||||||||||||
房主合同
|
| | | | 7 | | | | | $ | 80,835 | | | | | $ | (17,097) | | | | | $ | 63,738 | | |
数据库、照片和房产列表
|
| | | | 3 | | | | | | 18,159 | | | | | | (7,765) | | | | | | 10,394 | | |
商品名称
|
| | | | 1 | | | | | | 7,215 | | | | | | (4,454) | | | | | | 2,761 | | |
其他(1)个
|
| | | | 2 | | | | | | 2,665 | | | | | | (2,132) | | | | | | 533 | | |
无形资产总额
|
| | | | | | | | | $ | 108,874 | | | | | $ | (31,448) | | | | | $ | 77,426 | | |
| | |
加权
平均有用 剩余寿命 (年) |
| |
截至2019年12月31日
|
| ||||||||||||||||||
|
毛收入
金额 |
| |
累计
摊销 |
| |
净载货
金额 |
| |||||||||||||||||
房主合同
|
| | | | 9 | | | | | $ | 79,600 | | | | | $ | (8,419) | | | | | $ | 71,181 | | |
数据库、照片和房产列表
|
| | | | 4 | | | | | | 17,712 | | | | | | (3,020) | | | | | | 14,692 | | |
商品名称
|
| | | | 2 | | | | | | 7,088 | | | | | | (1,370) | | | | | | 5,718 | | |
其他(1)个
|
| | | | 2 | | | | | | 2,451 | | | | | | (1,248) | | | | | | 1,203 | | |
无形资产总额
|
| | | | | | | | | $ | 106,851 | | | | | $ | (14,057) | | | | | $ | 92,794 | | |
截至12月31日的年度:
|
| |
金额
|
| |||
2021
|
| | | $ | 17,984 | | |
2022
|
| | | | 14,852 | | |
2023
|
| | | | 13,558 | | |
2024
|
| | | | 7,728 | | |
2025
|
| | | | 6,004 | | |
之后
|
| | | | 17,300 | | |
合计
|
| | | $ | 77,426 | | |
| | |
截至12月31日的年度
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
期初余额
|
| | | $ | 115,914 | | | | | $ | 47,399 | | |
收购
|
| | | | 5,486 | | | | | | 68,027 | | |
外汇转换和其他
|
| | | | 87 | | | | | | 488 | | |
期末余额
|
| | | $ | 121,487 | | | | | $ | 115,914 | | |
| | |
截至12月31日的年度
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
收入成本
|
| | | $ | 9,630 | | | | | $ | 12,961 | | |
运营和支持
|
| | | | 15,158 | | | | | | 7,975 | | |
一般和行政
|
| | | | 5,089 | | | | | | 2,678 | | |
租金总费用
|
| | | $ | 29,877 | | | | | $ | 23,614 | | |
| | |
经营租赁
|
| |||
2021
|
| | | $ | 12,979 | | |
2022
|
| | | | 10,617 | | |
2023
|
| | | | 5,810 | | |
2024
|
| | | | 5,006 | | |
2025
|
| | | | 4,747 | | |
之后
|
| | | | 15,392 | | |
未来最低债务总额
|
| | | $ | 54,551 | | |
| | |
截至12月31日
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
与员工相关的应计项目
|
| | | $ | 13,409 | | | | | $ | 14,559 | | |
房主储备
|
| | | | 4,962 | | | | | | 4,738 | | |
权证衍生负债
|
| | | | 6,516 | | | | | | 3,950 | | |
收购负债的流动部分
|
| | | | 10,460 | | | | | | 9,920 | | |
其他流动负债
|
| | | | 8,675 | | | | | | 6,152 | | |
应计费用和其他流动负债总额
|
| | | $ | 44,022 | | | | | $ | 39,319 | | |
| | |
截至12月31日
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
高级担保可转换票据
|
| | | $ | 112,793 | | | | | $ | — | | |
其他
|
| | | | 764 | | | | | | 1,016 | | |
债务总额
|
| | | | 113,557 | | | | | | 1,016 | | |
递延融资成本降低
|
| | | | 1,743 | | | | | | 26 | | |
较少的当前到期日(1)
|
| | | | 125 | | | | | | 208 | | |
长期部分
|
| | | $ | 111,689 | | | | | $ | 782 | | |
|
2021
|
| | | $ | 125 | | |
|
2022
|
| | | | 125 | | |
|
2023
|
| | | | 112,932 | | |
|
2024
|
| | | | 125 | | |
|
2025
|
| | | | 125 | | |
|
之后
|
| | | | 125 | | |
|
合计
|
| | | $ | 113,557 | | |
| | |
截至12月31日的年度
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
美国
|
| | | $ | (83,232) | | | | | $ | (76,530) | | |
外来
|
| | | | (9,421) | | | | | | (8,418) | | |
合计
|
| | | $ | (92,653) | | | | | $ | (84,948) | | |
| | |
截至12月31日的年度
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
电流: | | | | | | | | | | | | | |
美国联邦政府
|
| | | $ | 14 | | | | | $ | — | | |
州和地方
|
| | | | 110 | | | | | | 2 | | |
外来
|
| | | | 117 | | | | | | (1) | | |
| | | | | 241 | | | | | | 1 | | |
延期及其他: | | | | | | | | | | | | | |
美国联邦政府
|
| | | | — | | | | | | — | | |
州和地方
|
| | | | (223) | | | | | | — | | |
外来
|
| | | | (333) | | | | | | (77) | | |
| | | | | (556) | | | | | | (77) | | |
总税收优惠
|
| | | $ | (315) | | | | | $ | (76) | | |
| | |
截至12月31日的年度
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
按联邦法定税率计算的所得税费用(福利)
|
| | | | 21% | | | | | | 21% | | |
税率增加(降低)原因: | | | | | | | | | | | | | |
流过实体的效果
|
| | | | (21)% | | | | | | (21)% | | |
所得税费用(福利)
|
| | | | —% | | | | | | —% | | |
| | |
截至12月31日的年度
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
递延税金资产: | | | | | | | | | | | | | |
NOL和税收抵免结转
|
| | | $ | 704 | | | | | $ | 259 | | |
出于税收目的,准备金和应计项目目前不可抵扣
|
| | | | 96 | | | | | | 63 | | |
商誉和其他无形资产 - 差额分析
|
| | | | 902 | | | | | | 865 | | |
其他 - 数据分析
|
| | | | 29 | | | | | | — | | |
递延税项总资产
|
| | | | 1,731 | | | | | | 1,187 | | |
减去:估值免税额
|
| | | | (1,672) | | | | | | (1,125) | | |
递延税金资产总额
|
| | | $ | 59 | | | | | $ | 62 | | |
递延纳税义务: | | | | | | | | | | | | | |
物业、厂房和设备
|
| | | | (46) | | | | | | (5) | | |
商誉和其他无形资产 - dtl
|
| | | | (1,218) | | | | | | (1,549) | | |
其他 - dtl
|
| | | | (3) | | | | | | (10) | | |
递延纳税负债总额
|
| | | $ | (1,267) | | | | | $ | (1,564) | | |
递延纳税净负债(1)
|
| | | $ | (1,208) | | | | | $ | (1,502) | | |
| | |
截至2020年12月31日
|
| |||||||||||||||||||||||||||
| | |
授权单位
|
| |
个单位
已发布和 出色的 |
| |
每个
发行价
单元 |
| |
净载货
值 |
| |
{BR}聚合{BR}
清算 首选项 |
| |||||||||||||||
{BR}系列A
|
| | | | 35,000 | | | | | | 33,107 | | | | | | 1.00 | | | | | $ | 68,334 | | | | | $ | 38,288 | | |
{BR}B系列
|
| | | | 69,933 | | | | | | 69,933 | | | | | | 1.48 | | | | | | 175,416 | | | | | | 121,209 | | |
B-2系列
|
| | | | 47,000 | | | | | | 32,000 | | | | | | 2.00 | | | | | | 94,261 | | | | | | 71,459 | | |
{BR}C系列
|
| | | | 105,992 | | | | | | 95,686 | | | | | | 2.64 | | | | | | 330,071 | | | | | | 267,922 | | |
{BR}系列C-1
|
| | | | 28,256 | | | | | | 28,256 | | | | | | 1.85 | | | | | | 78,656 | | | | | | 54,850 | | |
{BR}系列C-2
|
| | | | 8,706 | | | | | | 8,706 | | | | | | 1.98 | | | | | | 25,241 | | | | | | 18,283 | | |
{BR}系列D-1
|
| | | | 150,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
{BR}D-2系列
|
| | | | 300,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
合计
|
| | | | 744,887 | | | | | | 267,688 | | | | | | | | | | | $ | 771,979 | | | | | $ | 572,011 | | |
| | |
截至2019年12月31日
|
| |||||||||||||||||||||||||||
| | |
授权单位
|
| |
个单位
已发布和 出色的 |
| |
每个
发行价
单元 |
| |
净载货
值 |
| |
{BR}聚合{BR}
清算 首选项 |
| |||||||||||||||
{BR}系列A
|
| | | | 35,000 | | | | | | 30,000 | | | | | $ | 1.00 | | | | | $ | 42,143 | | | | | $ | 36,465 | | |
{BR}B系列
|
| | | | 69,933 | | | | | | 69,933 | | | | | | 1.48 | | | | | | 124,325 | | | | | | 115,437 | | |
B-2系列
|
| | | | 47,000 | | | | | | 32,000 | | | | | | 2.00 | | | | | | 69,701 | | | | | | 68,056 | | |
{BR}C系列
|
| | | | 105,992 | | | | | | 95,686 | | | | | | 2.64 | | | | | | 255,164 | | | | | | 255,164 | | |
{BR}系列C-1
|
| | | | 27,985 | | | | | | 27,985 | | | | | | 1.85 | | | | | | 55,458 | | | | | | 52,239 | | |
{BR}系列C-2
|
| | | | 8,706 | | | | | | 8,706 | | | | | | 1.98 | | | | | | 18,214 | | | | | | 17,412 | | |
合计
|
| | | | 294,616 | | | | | | 264,310 | | | | | | | | | | | $ | 565,005 | | | | | $ | 544,773 | | |
| | |
截至12月31日
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
转换未赎回可转换优先股
|
| | | | 292,201 | | | | | | 288,798 | | |
已发行和未偿还的单位增值权
|
| | | | 13,345 | | | | | | 17,358 | | |
A系列优先股权证未偿还
|
| | | | — | | | | | | 5,000 | | |
D-1系列可转换票据的转换
|
| | | | 114,820 | | | | | | — | | |
普通单位权证的行使和转换
|
| | | | 7,453 | | | | | | 7,453 | | |
合计
|
| | | | 427,819 | | | | | | 318,609 | | |
| | |
截至12月31日的年度
|
| |||
| | |
2020
|
| |
2019
|
|
预期波动率
|
| |
36.2% – 45.6%
|
| |
31.0% – 32.4%
|
|
股息率
|
| |
—%
|
| |
—%
|
|
预期期限(以年为单位)
|
| |
2.3 — 3.1
|
| |
3.0
|
|
无风险费率
|
| |
0.1% — 0.2%
|
| |
1.5% — 2.5%
|
|
适销性折扣
|
| |
23.4% — 39.7%
|
| |
29.1% — 29.9%
|
|
单位增值权
|
| |
个单位(000s)
|
| |
加权平均
行使价 |
| |
加权平均
剩余 {BR}合同条款{BR} (年) |
| |||||||||
截至2019年12月31日的余额
|
| | | | 17,358 | | | | | $ | 1.07 | | | | | | 7 | | |
烤肉
|
| | | | 2,451 | | | | | $ | 1.13 | | | | | | | | |
被没收或过期
|
| | | | (6,464) | | | | | $ | 1.10 | | | | | | | | |
截至2020年12月31日的余额
|
| | | | 13,345 | | | | | $ | 1.07 | | | | | | 7 | | |
| | |
截至12月31日的年度
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
授予的UAR数量(000)
|
| | | | 2,451 | | | | | | 4,988 | | |
每个UAR的加权平均授予日期公允价值
|
| | | $ | 0.16 | | | | | $ | 0.04 | | |
| | |
截至12月31日的年度
|
|
| | |
2020
|
|
预期波动率
|
| |
36.2% – 45.6%
|
|
股息率
|
| |
—%
|
|
预期期限(以年为单位)
|
| |
2.3 – 3.1
|
|
无风险费率
|
| |
0.1% – 0.2%
|
|
适销性折扣
|
| |
23.4% – 39.7%
|
|
| | |
单位数
(000s) |
| |
加权平均
授予日期公允价值{BR} |
| ||||||
截至2019年12月31日的未归属余额
|
| | | | — | | | | | $ | — | | |
批出单位
|
| | | | 34,042 | | | | | $ | 0.26 | | |
已授予的单位
|
| | | | (14,272) | | | | | $ | 0.23 | | |
被没收或取消的单位
|
| | | | — | | | | | $ | — | | |
截至2020年12月31日的未归属余额
|
| | | | 19,770 | | | | | $ | 0.29 | | |
| | |
截至12月31日的年度
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
收入成本
|
| | | $ | — | | | | | $ | — | | |
运营和支持
|
| | | | 252 | | | | | | — | | |
技术与发展
|
| | | | 641 | | | | | | — | | |
销售和营销
|
| | | | 372 | | | | | | — | | |
一般和行政
|
| | | | 2,084 | | | | | | 69 | | |
股权薪酬总支出
|
| | | $ | 3,349 | | | | | $ | 69 | | |
| | |
截至12月31日的年度
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
{BR}分子{BR} | | | | | | | | | | | | | |
净亏损
|
| | | $ | (92,338) | | | | | $ | (84,872) | | |
可赎回可转换优先股的重新计量
|
| | | | (202,433) | | | | | | (42,186) | | |
可归因于普通单位的净亏损
|
| | | $ | (294,771) | | | | | $ | (127,058) | | |
{BR}分母{BR} | | | | | | | | | | | | | |
用于计算可归因于 - 基本单位和稀释单位的单位净亏损的加权平均单位
|
| | | | 176,824 | | | | | | 173,408 | | |
每个普通单位的基本净亏损和摊薄净亏损
|
| | | $ | (1.67) | | | | | $ | (0.73) | | |
| | |
截至12月31日的年度
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
普通单位认股权证未结清
|
| | | | 7,453 | | | | | | 7,453 | | |
A系列优先股权证未偿还
|
| | | | — | | | | | | 5,000 | | |
D-1系列可转换票据的转换
|
| | | | 114,820 | | | | | | — | | |
未偿还的可赎回可转换优先股
|
| | | | 292,201 | | | | | | 288,798 | | |
合计
|
| | | | 414,474 | | | | | | 301,251 | | |
| | |
截至9月30日
|
| |
截至12月31日
|
| ||||||
| | |
2021
|
| |
2020
|
| ||||||
资产 | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 150,417 | | | | | $ | 218,484 | | |
受限现金
|
| | | | 135,079 | | | | | | 72,528 | | |
应收账款净额
|
| | | | 44,299 | | | | | | 10,161 | | |
预付费用和其他流动资产
|
| | | | 21,091 | | | | | | 10,191 | | |
流动资产总额
|
| | | | 350,886 | | | | | | 311,364 | | |
财产和设备,净额
|
| | | | 62,977 | | | | | | 65,087 | | |
无形的、净的
|
| | | | 217,204 | | | | | | 77,426 | | |
商誉
|
| | | | 709,962 | | | | | | 121,487 | | |
其他长期资产
|
| | | | 13,090 | | | | | | 11,888 | | |
总资产
|
| | | $ | 1,354,119 | | | | | $ | 587,252 | | |
负债、可赎回可转换优先股和会员赤字 | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
应付帐款
|
| | | $ | 36,747 | | | | | $ | 15,648 | | |
应付业主的资金
|
| | | | 175,249 | | | | | | 92,707 | | |
应缴酒店费和销售税
|
| | | | 42,348 | | | | | | 20,721 | | |
递延收入
|
| | | | 77,654 | | | | | | 49,992 | | |
未来住宿积分
|
| | | | 32,517 | | | | | | 35,140 | | |
应计费用和其他流动负债
|
| | | | 85,925 | | | | | | 44,022 | | |
流动负债总额
|
| | | | 450,440 | | | | | | 258,230 | | |
长期债务,扣除当期部分
|
| | | | 118,057 | | | | | | 111,689 | | |
其他长期负债
|
| | | | 47,958 | | | | | | 22,204 | | |
总负债
|
| | | $ | 616,455 | | | | | $ | 392,123 | | |
承付款和或有事项(附注13) | | | | | | | | | | | | | |
可赎回可转换优先股;截至
授权的744,886,638股
2021年9月30日和2020年12月31日;267,688,054台 截至2021年9月30日和2020年12月31日发行和未偿还的债券 ;合计清算优先权分别为593,463美元和572,011美元 分别为2021年9月30日和2020年12月31日的 。 |
| | | | 1,198,080 | | | | | | 771,979 | | |
会员赤字: | | | | | | | | | | | | | |
A类公用房,无面值 - 161,518,057套授权,
截至2021年9月30日已发行和未偿还的161,518,057只,没有单位 截至2020年12月31日发行并未偿还。B类公共单元, 无面值 - 3250,000,000台授权,178,914,360台和 截至2021年9月30日已发行和未偿还的176,824,152只 分别于2020年12月31日。 |
| | | | — | | | | | | — | | |
新增实收资本
|
| | | | 578,238 | | | | | | — | | |
累计亏损
|
| | | | (1,038,694) | | | | | | (577,091) | | |
累计其他综合收益
|
| | | | 40 | | | | | | 241 | | |
会员赤字总额
|
| | | | (460,416) | | | | | | (576,850) | | |
总负债、可赎回可转换优先股和会员赤字
|
| | | $ | 1,354,119 | | | | | $ | 587,252 | | |
| | |
截至9月30日的三个月
|
| |
{BR}截至9月30日的9个月{BR}
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
回来吧。
|
| | | $ | 329,927 | | | | | $ | 186,126 | | | | | $ | 696,954 | | | | | $ | 382,851 | | |
运营成本和费用: | | | | | | | | | | | | | | | | | | | | | | | | | |
收入成本,不包括折旧和摊销,分别显示在下面
|
| | | | 138,461 | | | | | | 82,706 | | | | | | 332,455 | | | | | | 187,089 | | |
运营和支持
|
| | | | 55,435 | | | | | | 34,719 | | | | | | 132,836 | | | | | | 87,193 | | |
技术与开发
|
| | | | 12,332 | | | | | | 6,783 | | | | | | 30,935 | | | | | | 19,452 | | |
销售和营销
|
| | | | 49,943 | | | | | | 22,448 | | | | | | 114,657 | | | | | | 62,735 | | |
一般和行政
|
| | | | 19,326 | | | | | | 15,248 | | | | | | 59,672 | | | | | | 38,990 | | |
折旧
|
| | | | 4,414 | | | | | | 3,936 | | | | | | 12,721 | | | | | | 11,381 | | |
无形资产摊销
|
| | | | 13,979 | | | | | | 4,844 | | | | | | 30,778 | | | | | | 14,519 | | |
总运营成本和费用
|
| | | | 293,890 | | | | | | 170,684 | | | | | | 714,054 | | | | | | 421,359 | | |
运营收入(亏损)
|
| | | | 36,037 | | | | | | 15,442 | | | | | | (17,100) | | | | | | (38,508) | | |
利息收入
|
| | | | 6 | | | | | | 15 | | | | | | 32 | | | | | | 379 | | |
利息支出
|
| | | | (3,313) | | | | | | (3,143) | | | | | | (9,219) | | | | | | (4,772) | | |
其他收入(费用),净额
|
| | | | 150 | | | | | | (2,977) | | | | | | (10,199) | | | | | | (4,375) | | |
所得税前收入(亏损)
|
| | | | 32,880 | | | | | | 9,337 | | | | | | (36,486) | | | | | | (47,276) | | |
所得税优惠(费用)
|
| | | | (76) | | | | | | 79 | | | | | | 76 | | | | | | 236 | | |
净收益(亏损)
|
| | | $ | 32,804 | | | | | $ | 9,416 | | | | | $ | (36,410) | | | | | $ | (47,040) | | |
减去:重新计量可赎回可转换优先股
|
| | | | — | | | | | | (51,638) | | | | | | (426,101) | | | | | | (45,009) | | |
减去:优先股的未分配收益
|
| | | | (15,185) | | | | | | — | | | | | | — | | | | | | — | | |
可归因于普通单位的净收益(亏损)
|
| | | $ | 17,619 | | | | | $ | (42,222) | | | | | $ | (462,511) | | | | | $ | (92,049) | | |
可归因于普通单位的单位净收益(亏损):
|
| | | | | | | | | | | | | | | | | | | | | | | | |
基础版
|
| | | $ | 0.05 | | | | | $ | (0.24) | | | | | $ | (1.62) | | | | | $ | (0.52) | | |
稀释
|
| | | $ | 0.05 | | | | | $ | (0.24) | | | | | $ | (1.62) | | | | | $ | (0.52) | | |
用于计算可归因于公共单位的单位净收益(亏损)的加权平均单位:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
基础版
|
| | | | 338,566 | | | | | | 176,824 | | | | | | 285,210 | | | | | | 176,824 | | |
稀释
|
| | | | 463,792 | | | | | | 176,824 | | | | | | 285,210 | | | | | | 176,824 | | |
净收益(亏损)
|
| | | $ | 32,804 | | | | | $ | 9,416 | | | | | $ | (36,410) | | | | | $ | (47,040) | | |
其他综合收益(亏损): | | | | | | | | | | | | | | | | | | | | | | | | | |
外币折算调整
|
| | | $ | (940) | | | | | $ | (2,361) | | | | | $ | (201) | | | | | $ | 210 | | |
综合收益(亏损)
|
| | | $ | 31,864 | | | | | $ | 7,055 | | | | | $ | (36,611) | | | | | $ | (46,830) | | |
| | |
{BR}截至9月30日的9个月{BR}
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
经营活动现金: | | | | | | | | | | | | | |
净亏损
|
| | | $ | (36,410) | | | | | $ | (47,040) | | |
将净亏损与经营活动提供的现金净额进行调整: | | | | | | | | | | | | | |
坏账支出
|
| | | | 1,159 | | | | | | 4,646 | | |
折旧
|
| | | | 12,721 | | | | | | 11,381 | | |
无形资产摊销
|
| | | | 30,778 | | | | | | 14,519 | | |
递延所得税
|
| | | | (178) | | | | | | (417) | | |
其他损益
|
| | | | 1,381 | | | | | | 790 | | |
权证衍生负债公允价值调整
|
| | | | 10,317 | | | | | | 4,324 | | |
非现金利息支出
|
| | | | 6,221 | | | | | | 2,997 | | |
股权薪酬费用
|
| | | | 5,273 | | | | | | 1,872 | | |
营业资产和负债变动: | | | | | | | | | | | | | |
应收账款
|
| | | | 20,351 | | | | | | 4,080 | | |
预付费用和其他资产
|
| | | | (10,794) | | | | | | 12,154 | | |
应付帐款
|
| | | | 11,028 | | | | | | 1,763 | | |
应付业主的资金
|
| | | | 17,594 | | | | | | (8,931) | | |
应缴酒店费和销售税
|
| | | | 9,605 | | | | | | 6,009 | | |
递延收入和未来停留积分
|
| | | | (16,470) | | | | | | 22,007 | | |
应计费用和其他负债
|
| | | | 13,714 | | | | | | 7,562 | | |
经营活动提供的净现金
|
| | | | 76,290 | | | | | | 37,716 | | |
投资活动现金: | | | | | | | | | | | | | |
购置房产和设备
|
| | | | (3,646) | | | | | | (1,590) | | |
内部开发软件支付的现金
|
| | | | (4,874) | | | | | | (6,713) | | |
企业合并支付的现金,扣除获得的现金
|
| | | | (63,477) | | | | | | (2,141) | | |
投资活动使用的净现金
|
| | | | (71,997) | | | | | | (10,444) | | |
融资活动现金: | | | | | | | | | | | | | |
企业合并支付的现金
|
| | | | (9,421) | | | | | | (7,235) | | |
发行长期债务的收益
|
| | | | — | | | | | | 115,931 | | |
偿还长期债务
|
| | | | (125) | | | | | | (10,127) | | |
其他融资活动
|
| | | | (179) | | | | | | (280) | | |
融资活动提供(使用)的净现金
|
| | | | (9,725) | | | | | | 98,289 | | |
汇率波动对现金、现金等价物和限制性现金的影响
|
| | | | (84) | | | | | | (177) | | |
现金、现金等价物和限制性现金净增(减)
|
| | | | (5,516) | | | | | | 125,384 | | |
期初现金、现金等价物和限制性现金
|
| | | | 291,012 | | | | | | 209,489 | | |
现金、现金等价物和受限现金,期末
|
| | | $ | 285,496 | | | | | $ | 334,873 | | |
现金流量信息补充披露: | | | | | | | | | | | | | |
扣除退税后支付的所得税现金
|
| | | $ | 291 | | | | | $ | 28 | | |
付息现金
|
| | | $ | 3,539 | | | | | $ | 915 | | |
在企业合并中考虑的通用单位发行
|
| | | $ | 573,800 | | | | | $ | — | | |
| | |
可赎回可兑换
首选部件 |
| | |
常用部件
|
| |
其他
实收资本 |
| |
累计
其他 综合 收入 |
| |
累计
{BR}赤字{BR} |
| |
合计
{BR}赤字{BR} |
| ||||||||||||||||||||||||||||||
| | |
个单位
|
| |
金额
|
| | |
个单位
|
| |
金额
|
| |
金额
|
| |
金额
|
| |
金额
|
| |
金额
|
| ||||||||||||||||||||||||
截至2020年12月31日的余额
|
| | | | 267,688,054 | | | | | $ | 771,979 | | | | | | | 176,824,152 | | | | | $ | — | | | | | $ | — | | | | | $ | 241 | | | | | $ | (577,091) | | | | | | (576,850) | | |
发行通用单位供考虑
企业合并中的 |
| | | | | | | | | | | | | | | | | 161,518,057 | | | | |
|
—
|
| | | | | 573,800 | | | | | | | | | | | | | | | | |
|
573,800
|
| |
股权薪酬
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,273 | | | | | | | | | | | | | | | | |
|
5,273
|
| |
行使股权期权
|
| | | | | | | | | | | | | | | | | 70,208 | | | | |
|
—
|
| | | | | 73 | | | | | | | | | | | | | | | | |
|
73
|
| |
可赎回可转换优先股的重新计量
|
| | | | | | | | | | 426,101 | | | | | | | | | | | | | | | | | | | (908) | | | | | | | | | | | | (425,193) | | | | |
|
(426,101)
|
| |
普通单位认股权证净行使
|
| | | | | | | | | | | | | | | | | 2,020,000 | | | | | | — | | | | | | | | | | | | | | | | | | | | | | |
|
—
|
| |
外币折算调整
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (201) | | | | | | | | | | |
|
(201)
|
| |
净收益(亏损)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (36,410) | | | | |
|
(36,410)
|
| |
截至2021年9月30日的余额
|
| | | | 267,688,054 | | | | | $ | 1,198,080 | | | | | | | 340,432,417 | | | | | $ | — | | | | | $ | 578,238 | | | | | $ | 40 | | | | | $ | (1,038,694) | | | | | $ | (460,416) | | |
截至2021年6月30日的余额
|
| | | | 267,688,054 | | | | | $ | 1,198,080 | | | | | | | 338,412,417 | | | | | $ | — | | | | | $ | 575,966 | | | | | $ | 980 | | | | | $ | (1,071,498) | | | | | $ | (494,552) | | |
股权薪酬
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,272 | | | | | | | | | | | | | | | | |
|
2,272
|
| |
普通单位认股权证净行使
|
| | | | | | | | | | | | | | | | | 2,020,000 | | | | | | — | | | | | | | | | | | | | | | | | | | | | | |
|
—
|
| |
外币折算调整
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (940) | | | | | | | | | | |
|
(940)
|
| |
净收益(亏损)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32,804 | | | | |
|
32,804
|
| |
截至2021年9月30日的余额
|
| | | | 267,688,054 | | | | | $ | 1,198,080 | | | | | | | 340,432,417 | | | | | $ | — | | | | | $ | 578,238 | | | | | $ | 40 | | | | | $ | (1,038,694) | | | | | $ | (460,416) | | |
| | |
可赎回可兑换
首选部件 |
| | |
A类和B类
常用部件 |
| |
其他
实收资本 |
| |
累计
其他 综合 收入(亏损) |
| |
累计
{BR}赤字{BR} |
| |
合计
{BR}赤字{BR} |
| | ||||||||||||||||||||||||||||||||
| | |
个单位
|
| |
金额
|
| | |
个单位
|
| |
金额
|
| |
金额
|
| |
金额
|
| |
金额
|
| |
金额
|
| | ||||||||||||||||||||||||||
截至2019年12月31日的余额
|
| | | | 264,310,388 | | | | | $ | 565,005 | | | | | | | 176,824,152 | | | | | $ | — | | | | | $ | — | | | | | $ | 554 | | | | | $ | (285,669) | | | | | $ | (285,115) | | | | | |
行使首轮优先股权证
|
| | | | 3,107,279 | | | | | | 4,041 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
—
|
| | | | |
股权薪酬
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,872 | | | | | | | | | | | | | | | | |
|
1,872
|
| | | | |
可赎回可转换优先股的重新计量
|
| | | | | | | | | | 45,009 | | | | | | | | | | | | | | | | | | | (1,872) | | | | | | | | | | | | (43,137) | | | | |
|
(45,009)
|
| | | | |
外币折算调整
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 210 | | | | | | | | | | |
|
210
|
| | | | |
净收益(亏损)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (47,040) | | | | |
|
(47,040)
|
| | | | |
截至2020年9月30日的余额
|
| | | | 267,417,667 | | | | | $ | 614,055 | | | | | | | 176,824,152 | | | | | $ | — | | | | | $ | — | | | | | $ | 764 | | | | | $ | (375,846) | | | | | $ | (375,082) | | | | | |
截至2020年6月30日的余额
|
| | | | 264,310,388 | | | | | $ | 558,376 | | | | | | | 176,824,152 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,125 | | | | | $ | (334,806) | | | | | $ | (331,681) | | | | | |
行使首轮优先股权证
|
| | | | 3,107,279 | | | | | | 4,041 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
—
|
| | | | |
股权薪酬
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,182 | | | | | | | | | | | | | | | | |
|
1,182
|
| | | | |
可赎回可转换优先股的重新计量
|
| | | | | | | | | | 51,638 | | | | | | | | | | | | | | | | | | | (1,182) | | | | | | | | | | | | (50,456) | | | | |
|
(51,638)
|
| | | | |
外币折算调整
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (2,361) | | | | | | | | | | |
|
(2,361)
|
| | | | |
净收益(亏损)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9,416 | | | | |
|
9,416
|
| | | | |
截至2020年9月30日的余额
|
| | | | 267,417,667 | | | | | $ | 614,055 | | | | | | | 176,824,152 | | | | | $ | — | | | | | $ | — | | | | | $ | 764 | | | | | $ | (375,846) | | | | | $ | (375,082) | | | | | |
| | |
第{BR}页
|
| |||
{BR}注意1:{BR}
业务描述
|
| | | | F-55 | | |
{BR}注意2:{BR}
重要会计政策
|
| | | | F-55 | | |
{BR}注意3:{BR}
收购
|
| | | | F-66 | | |
{BR}注意4:{BR}
公允价值计量
|
| | | | F-69 | | |
{BR}注意5:{BR}
财产和设备,净额
|
| | | | F-70 | | |
{BR}注意6:{BR}
无形资产、净额和商誉
|
| | | | F-71 | | |
{BR}注意7:{BR}
租约
|
| | | | F-72 | | |
{BR}注意8:{BR}
应计费用和其他流动负债
|
| | | | F-72 | | |
{BR}注意9:{BR}
债务
|
| | | | F-73 | | |
{BR}注意10:{BR}
可赎回可转换优先股和股权
|
| | | | F-74 | | |
{BR}注意11:{BR}
股权薪酬
|
| | | | F-80 | | |
{BR}注意12:{BR}
每个普通单位的净收益(亏损)
|
| | | | F-83 | | |
{BR}注13:{BR}
承付款和或有事项
|
| | | | F-85 | | |
{BR}注意14:{BR}
后续活动
|
| | | | F-87 | | |
| | |
截至9月30日
|
| |
截至12月31日
|
| ||||||
| | |
2021
|
| |
2020
|
| ||||||
现金和现金等价物
|
| | | $ | 150,417 | | | | | $ | 218,484 | | |
受限现金
|
| | | | 135,079 | | | | | | 72,528 | | |
合计
|
| | | $ | 285,496 | | | | | $ | 291,012 | | |
| | |
截至9月30日的三个月
|
| |
{BR}截至9月30日的9个月{BR}
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
度假租赁平台
|
| | | $ | 317,691 | | | | | $ | 176,294 | | | | | $ | 661,933 | | | | | $ | 355,869 | | |
其他服务
|
| | | | 12,236 | | | | | | 9,832 | | | | | | 35,021 | | | | | | 26,982 | | |
合计
|
| | | $ | 329,927 | | | | | $ | 186,126 | | | | | $ | 696,954 | | | | | $ | 382,851 | | |
| | |
{BR}公允价值{BR}
|
| |||
支付给交钥匙度假租赁公司的现金对价
|
| | | $ | 45,000 | | |
发行给交钥匙度假租赁公司的瓦卡萨普通股公允价值
|
| | | | 573,800 | | |
总购买考量
|
| | | $ | 618,800 | | |
| | |
金额
|
| |||
现金和现金等价物
|
| | | $ | 40,461 | | |
受限现金
|
| | | | 14,444 | | |
应收账款净额
|
| | | | 3,548 | | |
预付费用和其他流动资产
|
| | | | 7,614 | | |
物业和设备
|
| | | | 1,494 | | |
无形资产
|
| | | | 107,600 | | |
收购的总资产
|
| | | | 175,161 | | |
应付帐款
|
| | | | (8,446) | | |
应付业主的资金
|
| | | | (20,393) | | |
应缴酒店费和销售税
|
| | | | (5,575) | | |
递延收入
|
| | | | (5,953) | | |
未来住宿积分
|
| | | | (10,601) | | |
应计费用和其他负债
|
| | | | (8,474) | | |
其他长期负债
|
| | | | (5,850) | | |
承担的总负债
|
| | | | (65,292) | | |
购买的净资产
|
| | | | 109,869 | | |
商誉
|
| | | | 508,931 | | |
总购买考量
|
| | | $ | 618,800 | | |
| | |
预计使用寿命
|
| |
{BR}公允价值{BR}
|
| |||
房主合同
|
| |
5年
|
| | | $ | 102,300 | | |
数据库和列表
|
| |
1年
|
| | | $ | 3,400 | | |
商标、商品名称、品牌名称
|
| |
1年
|
| | | $ | 1,900 | | |
可识别无形资产总额
|
| | | | | | $ | 107,600 | | |
| | |
截至9月30日的三个月
|
| |
{BR}截至9月30日的9个月{BR}
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
回来吧。
|
| | | $ | 329,927 | | | | | $ | 224,569 | | | | | $ | 728,516 | | | | | $ | 452,486 | | |
净收益(亏损)
|
| | | | 32,917 | | | | | | 8,773 | | | | | | (33,309) | | | | | | (81,501) | | |
| | |
截至2021年9月30日
|
| |||||||||||||||||||||
| | |
1级
|
| |
2级
|
| |
3级
|
| |
合计
|
| ||||||||||||
负债 | | | | | | | | | | | | | | | | | | | | | | | | | |
或有对价
|
| | | $ | — | | | | | $ | — | | | | | $ | 35,926 | | | | | $ | 35,926 | | |
权证衍生负债(附注10)
|
| | | | — | | | | | | — | | | | | | 16,833 | | | | | | 16,833 | | |
| | |
截至2020年12月31日
|
| |||||||||||||||||||||
| | |
1级
|
| |
2级
|
| |
3级
|
| |
合计
|
| ||||||||||||
负债 | | | | | | | | | | | | | | | | | | | | | | | | | |
或有对价
|
| | | $ | — | | | | | $ | — | | | | | $ | 7,681 | | | | | $ | 7,681 | | |
权证衍生负债(附注10)
|
| | | | — | | | | | | — | | | | | | 6,516 | | | | | | 6,516 | | |
| | |
截至9个月
9月30日,{BR} |
| |
年终
12月31日 |
| ||||||
| | |
2021
|
| |
2020
|
| ||||||
期初余额
|
| | | $ | 6,516 | | | | | $ | 3,950 | | |
收益中包含的权证衍生负债公允价值变动
|
| | | | 10,317 | | | | | | 6,637 | | |
期内行使认股权证的公允价值
|
| | | | — | | | | | | (4,071) | | |
余额,期末
|
| | | $ | 16,833 | | | | | $ | 6,516 | | |
| | |
使用寿命(年)
|
| |
截至
9月30日,{BR} 2021 |
| |
截至
12月31日 |
| ||||||
|
2020
|
| ||||||||||||||
国家/地区
|
| |
{BR}无限期{BR}
|
| | | $ | 11,612 | | | | | $ | 11,612 | | |
建筑和建筑改进
|
| |
12 – 35
|
| | | | 9,298 | | | | | | 9,084 | | |
租赁改进
|
| |
短于
预计有用 使用年限或租赁期 |
| | | | 6,726 | | | | | | 6,108 | | |
计算机设备
|
| |
3
|
| | | | 10,587 | | | | | | 7,376 | | |
家具、固定装置和其他
|
| |
2 – 12
|
| | | | 14,664 | | | | | | 12,769 | | |
车辆
|
| |
2 – 8
|
| | | | 5,580 | | | | | | 4,427 | | |
内部使用软件
|
| |
4
|
| | | | 42,700 | | | | | | 38,150 | | |
合计
|
| | | | | | | 101,167 | | | | | | 89,526 | | |
减去:累计折旧
|
| | | | | | | (38,190) | | | | | | (24,439) | | |
财产和设备,净额
|
| | | | | | $ | 62,977 | | | | | $ | 65,087 | | |
| | |
加权
平均有用 剩余寿命 (年) |
| |
截至2021年9月30日
|
| ||||||||||||||||||
| | |
毛收入
金额 |
| |
累计
摊销 |
| |
净载货
金额 |
| |||||||||||||||
房主合同
|
| | | | 5 | | | | | $ | 229,616 | | | | | $ | (37,953) | | | | | $ | 191,663 | | |
数据库、照片和房产列表
|
| | | | 1 | | | | | | 24,261 | | | | | | (13,155) | | | | | | 11,106 | | |
商品名称
|
| | | | 1 | | | | | | 9,708 | | | | | | (7,605) | | | | | | 2,103 | | |
其他(1) | | | | | 4 | | | | | | 15,712 | | | | | | (3,380) | | | | | | 12,332 | | |
无形资产合计
|
| | | | | | | | | $ | 279,297 | | | | | $ | (62,093) | | | | | $ | 217,204 | | |
| | |
加权
平均有用 剩余寿命 (年) |
| |
截至2020年12月31日
|
| ||||||||||||||||||
| | |
毛收入
金额 |
| |
累计
摊销 |
| |
净载货
金额 |
| |||||||||||||||
房主合同
|
| | | | 7 | | | | | $ | 80,835 | | | | | $ | (17,097) | | | | | $ | 63,738 | | |
数据库、照片和房产列表
|
| | | | 3 | | | | | | 18,159 | | | | | | (7,765) | | | | | | 10,394 | | |
商品名称
|
| | | | 1 | | | | | | 7,215 | | | | | | (4,454) | | | | | | 2,761 | | |
其他(1) | | | | | 2 | | | | | | 2,665 | | | | | | (2,132) | | | | | | 533 | | |
无形资产合计
|
| | | | | | | | | $ | 108,874 | | | | | $ | (31,448) | | | | | $ | 77,426 | | |
截至12月31日的年度:
|
| |
金额
|
| |||
2021年剩余时间
|
| | | $ | 13,191 | | |
2022
|
| | | | 46,186 | | |
2023
|
| | | | 42,384 | | |
2024
|
| | | | 37,483 | | |
2025
|
| | | | 34,550 | | |
此后
|
| | | | 43,410 | | |
合计
|
| | | $ | 217,204 | | |
| | |
截至9个月
9月30日,{BR} |
| |
年终
12月31日 |
| ||||||
| | |
2021
|
| |
2020
|
| ||||||
期初余额
|
| | | $ | 121,487 | | | | | $ | 115,914 | | |
收购
|
| | | | 588,413 | | | | | | 5,486 | | |
外汇转换及其他
|
| | | | 62 | | | | | | 87 | | |
期末余额
|
| | | $ | 709,962 | | | | | $ | 121,487 | | |
| | |
截至9月30日的三个月
|
| |
{BR}截至9月30日的9个月{BR}
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
收入成本
|
| | | $ | 1,650 | | | | | $ | 2,151 | | | | | $ | 4,595 | | | | | $ | 7,279 | | |
运营和支持
|
| | | | 4,885 | | | | | | 4,625 | | | | | | 11,838 | | | | | | 11,679 | | |
一般和行政
|
| | | | 1,652 | | | | | | 1,242 | | | | | | 4,588 | | | | | | 3,421 | | |
租金总费用
|
| | | $ | 8,187 | | | | | $ | 8,018 | | | | | $ | 21,021 | | | | | $ | 22,379 | | |
| | |
截至9月30日
|
| |
截至12月31日
|
| ||||||
| | |
2021
|
| |
2020
|
| ||||||
与员工相关的应计项目
|
| | | $ | 26,933 | | | | | $ | 13,409 | | |
房主储备
|
| | | | 6,120 | | | | | | 4,962 | | |
认股权证衍生负债
|
| | | | 16,833 | | | | | | 6,516 | | |
收购负债的当期部分
|
| | | | 26,135 | | | | | | 10,460 | | |
其他流动负债
|
| | | | 9,904 | | | | | | 8,675 | | |
应计费用和其他流动负债总额
|
| | | $ | 85,925 | | | | | $ | 44,022 | | |
| | |
截至9月30日
|
| |
截至12月31日
|
| ||||||
| | |
2021
|
| |
2020
|
| ||||||
高级担保可转换票据
|
| | | $ | 118,542 | | | | | $ | 112,793 | | |
其他
|
| | | | 910 | | | | | | 764 | | |
总债务
|
| | | | 119,452 | | | | | | 113,557 | | |
减少递延融资成本
|
| | | | 1,270 | | | | | | 1,743 | | |
当前期限减少(1)
|
| | | | 125 | | | | | | 125 | | |
长期部分
|
| | | $ | 118,057 | | | | | $ | 111,689 | | |
| | |
截至2021年9月30日
|
| |||||||||||||||||||||||||||
| | |
单位授权
|
| |
个单位
已发布和 出色的 |
| |
每个
发行价
单元 |
| |
净载货
值 |
| |
{BR}聚合{BR}
清算 首选项 |
| |||||||||||||||
{BR}A系列{BR}
|
| | | | 35,000 | | | | | | 33,107 | | | | | | 1.00 | | | | | $ | 111,688 | | | | | $ | 39,724 | | |
{BR}B系列{BR}
|
| | | | 69,933 | | | | | | 69,933 | | | | | | 1.48 | | | | | | 278,827 | | | | | | 125,755 | | |
{BR}系列B-2{BR}
|
| | | | 47,000 | | | | | | 32,000 | | | | | | 2.00 | | | | | | 145,965 | | | | | | 74,139 | | |
{BR}C系列{BR}
|
| | | | 105,992 | | | | | | 95,686 | | | | | | 2.64 | | | | | | 498,036 | | | | | | 277,970 | | |
| | | | 28,256 | | | | | | 28,256 | | | | | | 1.85 | | | | | | 124,083 | | | | | | 56,907 | | | |
{BR}系列C-2{BR}
|
| | | | 8,706 | | | | | | 8,706 | | | | | | 1.98 | | | | | | 39,481 | | | | | | 18,968 | | |
{BR}系列D-1{BR}
|
| | | | 150,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
{BR}D-2系列{BR}
|
| | | | 300,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
合计
|
| | | | 744,887 | | | | | | 267,688 | | | | | | | | | | | $ | 1,198,080 | | | | | $ | 593,463 | | |
| | |
截至2020年12月31日
|
| |||||||||||||||||||||||||||
| | |
授权单位
|
| |
个单位
已发布和 出色的 |
| |
每个
发行价
单元 |
| |
净载货
值 |
| |
{BR}聚合{BR}
清算 首选项 |
| |||||||||||||||
{BR}A系列{BR}
|
| | | | 35,000 | | | | | | 33,107 | | | | | | 1.00 | | | | | $ | 68,334 | | | | | $ | 38,288 | | |
{BR}B系列{BR}
|
| | | | 69,933 | | | | | | 69,933 | | | | | | 1.48 | | | | | | 175,416 | | | | | | 121,209 | | |
{BR}系列B-2{BR}
|
| | | | 47,000 | | | | | | 32,000 | | | | | | 2.00 | | | | | | 94,261 | | | | | | 71,459 | | |
{BR}C系列{BR}
|
| | | | 105,992 | | | | | | 95,686 | | | | | | 2.64 | | | | | | 330,071 | | | | | | 267,922 | | |
{BR}系列C-1{BR}
|
| | | | 28,256 | | | | | | 28,256 | | | | | | 1.85 | | | | | | 78,656 | | | | | | 54,850 | | |
{BR}系列C-2{BR}
|
| | | | 8,706 | | | | | | 8,706 | | | | | | 1.98 | | | | | | 25,241 | | | | | | 18,283 | | |
{BR}系列D-1{BR}
|
| | | | 150,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
{BR}D-2系列{BR}
|
| | | | 300,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
合计
|
| | | | 744,887 | | | | | | 267,688 | | | | | | | | | | | $ | 771,979 | | | | | $ | 572,011 | | |
| | |
截至9月30日
|
| |
截至12月31日
|
| ||||||
| | |
2021
|
| |
2020
|
| ||||||
转换未赎回可转换优先股
|
| | | | 292,201 | | | | | | 292,201 | | |
已发行和未偿还的单位增值权
|
| | | | 13,520 | | | | | | 13,345 | | |
D-1系列可转换票据的转换
|
| | | | 119,796 | | | | | | 114,820 | | |
普通单位权证的行使和转换
|
| | | | 5,430 | | | | | | 7,453 | | |
合计
|
| | | | 430,947 | | | | | | 427,819 | | |
| | |
{BR}截至9月30日的9个月{BR}
|
| |||
| | |
2021
|
| |
2020
|
|
预期波动率
|
| |
45.6% – 55.0%
|
| |
31.0% – 45.6%
|
|
股息率
|
| |
—%
|
| |
—%
|
|
预期期限(年)
|
| |
0.3 – 2.3
|
| |
2.3 – 3.1
|
|
无风险费率
|
| |
0.0% – 0.2%
|
| |
0.1% – 1.5%
|
|
适销性折扣
|
| |
8.3% – 23.4%
|
| |
23.4% – 39.7%
|
|
单位增值权
|
| |
个单位(000s)
|
| |
加权平均
行使价 |
| |
加权平均
剩余 合同条款 (年) |
| |||||||||
截至2020年12月31日的余额
|
| | | | 13,345 | | | | | $ | 1.07 | | | | | | 7 | | |
已批准
|
| | | | 821 | | | | | $ | 1.92 | | | | | | | | |
被没收或过期
|
| | | | (646) | | | | | $ | 1.16 | | | | | | | | |
截至2021年9月30日的余额
|
| | | | 13,520 | | | | | $ | 1.11 | | | | | | 6 | | |
| | |
{BR}截至9月30日的9个月{BR}
|
| |||
| | |
2021
|
| |
2020
|
|
预期波动率
|
| |
45.6% – 55.0%
|
| |
31.0% – 45.6%
|
|
股息率
|
| |
—%
|
| |
—%
|
|
预期期限(年)
|
| |
0.6 – 2.3
|
| |
2.3 – 3.1
|
|
无风险费率
|
| |
0.0% – 0.1%
|
| |
0.1% – 1.5%
|
|
适销性折扣
|
| |
23.4% – 26.6%
|
| |
23.4% – 39.7%
|
|
| | |
单位数
(000s) |
| |
加权平均
授予日期公允价值{BR} |
| ||||||
截至2020年12月31日的未归属余额
|
| | | | 19,770 | | | | | $ | 0.29 | | |
批出单位
|
| | | | 12,046 | | | | | $ | 1.56 | | |
归属单位
|
| | | | (9,266) | | | | | $ | 0.25 | | |
单位被没收或取消
|
| | | | — | | | | | $ | — | | |
截至2021年9月30日的未归属余额
|
| | | | 22,550 | | | | | $ | 1.02 | | |
| | |
截至9月30日的三个月
|
| |
{BR}截至9月30日的9个月{BR}
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
收入成本
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
运营和支持
|
| | | | 24 | | | | | | 224 | | | | | | 86 | | | | | | 224 | | |
技术与开发
|
| | | | 167 | | | | | | 407 | | | | | | 489 | | | | | | 407 | | |
销售和营销
|
| | | | 393 | | | | | | 98 | | | | | | 1,047 | | | | | | 98 | | |
一般和行政
|
| | | | 1,688 | | | | | | 453 | | | | | | 3,651 | | | | | | 1,143 | | |
单位薪酬总费用
|
| | | $ | 2,272 | | | | | $ | 1,182 | | | | | $ | 5,273 | | | | | $ | 1,872 | | |
| | |
截至9月30日的三个月
|
| |
{BR}截至9月30日的9个月{BR}
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
{BR}分子{BR} | | | | | | | | | | | | | | | | | | | | | | | | | |
净收益(亏损)
|
| | | $ | 32,804 | | | | | $ | 9,416 | | | | | $ | (36,410) | | | | | $ | (47,040) | | |
减去:重新计量可赎回可转换优先股
|
| | | | — | | | | | | (51,638) | | | | | | (426,101) | | | | | | (45,009) | | |
减去:优先股的未分配收益
|
| | | | (15,185) | | | | | | — | | | | | | — | | | | | | — | | |
单位基本净收益(亏损)归因于普通单位的净收益(亏损)
|
| | | $ | 17,619 | | | | | $ | (42,222) | | | | | $ | (462,511) | | | | | $ | (92,049) | | |
新增:D-1可转换票据利息
|
| | | | 3,313 | | | | | | — | | | | | | — | | | | | | — | | |
按单位摊薄净收益(亏损)分配给普通单位的净收益(亏损)
|
| | | $ | 20,932 | | | | | $ | (42,222) | | | | | $ | (462,511) | | | | | $ | (92,049) | | |
{BR}分母{BR} | | | | | | | | | | | | | | | | | | | | | | | | | |
用于计算可归因于公共单位的单位净收益(亏损)的加权平均单位 - Basic
|
| | | | 338,566 | | | | | | 176,824 | | | | | | 285,210 | | | | | | 176,824 | | |
普通单位权证的稀释效应
|
| | | | 5,430 | | | | | | — | | | | | | — | | | | | | — | | |
D-1可转换票据转换稀释效应
|
| | | | 119,796 | | | | | | — | | | | | | — | | | | | | — | | |
用于计算可归因于公用事业单位 - 摊薄的单位净收入(亏损)的加权平均单位
|
| | | | 463,792 | | | | | | 176,824 | | | | | | 285,210 | | | | | | 176,824 | | |
每个普通单位的净收益(亏损)-基本
|
| | | $ | 0.05 | | | | | $ | (0.24) | | | | | $ | (1.62) | | | | | $ | (0.52) | | |
稀释后的单位 - 净收益(亏损)
|
| | | $ | 0.05 | | | | | $ | (0.24) | | | | | $ | (1.62) | | | | | $ | (0.52) | | |
| | |
截至9月30日的三个月
|
| |
{BR}截至9月30日的9个月{BR}
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
普通单位未偿还认股权证
|
| | | | — | | | | | | 7,453 | | | | | | 5,430 | | | | | | 7,453 | | |
A系列优先股权证未偿还
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
D-1系列可转换票据的转换
|
| | | | — | | | | | | 111,967 | | | | | | 119,796 | | | | | | 111,967 | | |
未偿还的可赎回可转换优先股
|
| | | | 292,201 | | | | | | 292,201 | | | | | | 292,201 | | | | | | 292,201 | | |
合计
|
| | | | 292,201 | | | | | | 411,621 | | | | | | 417,427 | | | | | | 411,621 | | |
| 截至2021年12月31日及截至该年度的经审计财务报表 | | | |||||
|
独立审计师报告
|
| | | | F-91 | | |
|
截至2020年12月31日的资产负债表
|
| | | | F-92 | | |
|
截至2020年12月31日的年度营业报表
|
| | | | F-93 | | |
|
年度可赎回可转换优先股和股东亏损变动表
截至2020年12月31日的年度 |
| | | | F-94 | | |
|
截至2020年12月31日的年度现金流量表
|
| | | | F-95 | | |
|
财务报表附注
|
| | | | F-96 | | |
| 资产 | | | | | | | |
| 流动资产: | | | | | | | |
|
现金和现金等价物
|
| | | $ | 42,095,831 | | |
|
代表业主持有的资金
|
| | | | 18,711,538 | | |
|
应收账款净额
|
| | | | 3,004,237 | | |
|
资本化合同成本,净额
|
| | | | 1,536,540 | | |
|
预付费用和其他流动资产
|
| | | | 953,327 | | |
|
流动资产总额
|
| | | | 66,301,473 | | |
|
资本化合同成本,净额
|
| | | | 1,032,290 | | |
|
财产和设备,净额
|
| | | | 1,542,493 | | |
|
其他资产
|
| | | | 68,861 | | |
|
合计
|
| | | $ | 68,945,117 | | |
| 负债和股东权益(赤字) | | | | | | | |
| 流动负债: | | | | | | | |
|
应付帐款
|
| | | $ | 1,247,404 | | |
|
应计费用和其他流动负债
|
| | | | 7,329,802 | | |
|
代表业主持有的资金的责任
|
| | | | 25,052,558 | | |
|
递延收入
|
| | | | 8,896,187 | | |
|
支付宝保障计划贷款(附注6)
|
| | | | 6,419,900 | | |
|
流动负债总额
|
| | | | 48,945,851 | | |
|
授信额度
|
| | | | 8,000,000 | | |
|
总负债
|
| | | | 56,945,851 | | |
| 承付款和或有事项(注7) | | | | | | | |
| 可赎回可转换优先股,票面价值$0.001: | | | | | | | |
|
E系列优先股,11,203,300股已授权、已发行和已发行股票
|
| | | | 33,000,441 | | |
|
D系列优先股,12,995,504股授权、发行和发行
|
| | | | 30,999,475 | | |
|
C系列优先股,14,575,720股授权股票,14,492,624股已发行和已发行股票
|
| | | | 21,347,635 | | |
|
B系列优先股,10,102,990股已授权、已发行和已发行股票
|
| | | | 10,299,998 | | |
|
A系列优先股,6,340,548股已授权、已发行和已发行股票
|
| | | | 5,000,156 | | |
|
系列种子2优先股,8,463,310股已授权、已发行和已发行股票
|
| | | | 3,037,482 | | |
|
系列种子1优先股,6,265,163股授权、发行和发行
|
| | | | 1,697,859 | | |
|
可赎回可转换优先股合计
|
| | | | 105,383,046 | | |
| 股东权益(亏损): | | | | | | | |
|
截至2020年12月31日,普通股,面值0.0001美元,授权发行106,941,000股,已发行和已发行19,135,738股
|
| | | | 1,913 | | |
|
新增实收资本
|
| | | | 855,825 | | |
|
累计亏损
|
| | | | (94,241,518) | | |
|
股东亏损总额
|
| | | | (93,383,780) | | |
|
合计
|
| | | $ | 68,945,117 | | |
|
回来
|
| | | $ | 93,214,432 | | |
|
收入成本
|
| | | | 47,439,183 | | |
|
毛利
|
| | | | 45,775,249 | | |
| 运营费用: | | | | | | | |
|
员工薪酬和福利
|
| | | | 34,306,070 | | |
|
一般和行政
|
| | | | 10,351,726 | | |
|
销售和营销
|
| | | | 5,974,809 | | |
|
旅行
|
| | | | 1,307,462 | | |
|
折旧摊销
|
| | | | 957,526 | | |
|
总运营费用
|
| | | | 52,897,593 | | |
|
运营损失
|
| | | | (7,122,344) | | |
| 其他收入(费用): | | | | | | | |
|
利息收入
|
| | | | 82,338 | | |
|
利息支出
|
| | | | (274,391) | | |
|
其他费用,净额
|
| | | | (99) | | |
|
其他收入合计,净额
|
| | | | (192,152) | | |
|
所得税前亏损
|
| | | | (7,314,496) | | |
|
所得税费用
|
| | | | 128,001 | | |
|
净亏损和综合亏损
|
| | | $ | (7,442,497) | | |
| | |
可赎回可兑换
优先股 |
| |
普通股
|
| |
其他
实收资本 |
| |
累计
{BR}赤字{BR} |
| |
合计
股东的 {BR}赤字{BR} |
| |||||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||
余额,2019年12月31日
|
| | | | 69,863,439 | | | | | $ | 105,383,046 | | | | | | 18,655,367 | | | | | $ | 1,865 | | | | | $ | 354,171 | | | | | $ | (86,799,021) | | | | | $ | (86,442,985) | | |
行使普通股期权
|
| | | | — | | | | | | — | | | | | | 480,371 | | | | | | 48 | | | | | | 123,170 | | | | | | — | | | | | | 123,218 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 378,484 | | | | | | — | | | | | | 378,484 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,442,497) | | | | | | (7,442,497) | | |
Balance,2020年12月31日
|
| | | | 69,863,439 | | | | | $ | 105,383,046 | | | | | | 19,135,738 | | | | | $ | 1,913 | | | | | $ | 855,825 | | | | | $ | (94,241,518) | | | | | $ | (93,383,780) | | |
| 经营活动现金流: | | | | | | | |
|
净亏损
|
| | | $ | (7,442,497) | | |
|
调整以调整净亏损与经营活动中使用的净现金:
|
| | | | | | |
|
坏账拨备发放
|
| | | | (4,351) | | |
|
合同费用摊销
|
| | | | 1,214,369 | | |
|
折旧摊销
|
| | | | 957,526 | | |
|
财产和设备处置损失
|
| | | | 50,868 | | |
|
股票薪酬
|
| | | | 378,484 | | |
|
提供(使用)现金的营业资产和负债变动:
|
| | | | | | |
|
代表业主持有的资金
|
| | | | (5,558,231) | | |
|
应收账款
|
| | | | (1,394,339) | | |
|
资本化合同成本
|
| | | | (2,083,908) | | |
|
预付费用和其他资产
|
| | | | 106,289 | | |
|
应付帐款
|
| | | | 675,988 | | |
|
应计费用和其他流动负债
|
| | | | 2,305,430 | | |
|
代表业主持有的资金的责任
|
| | | | 7,514,815 | | |
|
递延收入
|
| | | | 3,480,373 | | |
|
经营活动提供的净现金
|
| | | | 200,816 | | |
| 投资活动的现金流- | | | | | | | |
|
购置房产和设备
|
| | | | (939,746) | | |
|
投资活动使用的净现金
|
| | | | (939,746) | | |
| 融资活动现金流: | | | | | | | |
|
支付宝保障计划贷款借款
|
| | | | 6,419,900 | | |
|
信用额度借款
|
| | | | 8,500,000 | | |
|
信用额度付款
|
| | | | (500,000) | | |
|
行使普通股期权收益
|
| | | | 123,218 | | |
|
融资活动提供的净现金
|
| | | | 14,543,118 | | |
|
现金和现金等价物净变化
|
| | | | 13,804,188 | | |
|
年初现金和现金等价物
|
| | | | 28,291,643 | | |
|
年终现金和现金等价物
|
| | | $ | 42,095,831 | | |
| 补充现金披露- | | | | | | | |
|
付息现金
|
| | | $ | 240,419 | | |
|
物业管理服务
|
| | | $ | 91,192,075 | | |
|
其他
|
| | | | 2,022,357 | | |
|
总收入
|
| | | $ | 93,214,432 | | |
|
应计费用和其他流动负债
|
| | | $ | 1,252,358 | | |
|
代表业主持有的资金的责任
|
| | | | 8,253,619 | | |
|
递延收入
|
| | | | 3,959,804 | | |
|
与未来停留积分相关的总负债
|
| | | $ | 13,465,781 | | |
|
家具和设备
|
| | | $ | 1,590,925 | | |
|
台计算机
|
| | | | 981,582 | | |
|
{BR}软件{BR}
|
| | | | 174,135 | | |
|
租赁改进
|
| | | | 400,659 | | |
| | | | | | 3,147,301 | | |
|
减去累计折旧
|
| | | | (1,604,808) | | |
|
财产和设备,净额
|
| | | $ | 1,542,493 | | |
|
2021
|
| | | $ | 295,156 | | |
|
2022
|
| | | | 73,927 | | |
|
合计
|
| | | $ | 369,083 | | |
| | |
数量
选项 |
| |
加权
{BR}平均{BR} 行使价 共享{BR}的{BR} |
| |
加权
{BR}平均{BR} 剩余 {BR}合同{BR} 期限(年) |
| |||||||||
未完成期权,2019年12月31日
|
| | | | 8,593,262 | | | | | $ | 0.59 | | | | | | | | |
已批准
|
| | | | 1,115,800 | | | | | | 1.02 | | | | | | | | |
锻炼
|
| | | | (480,371) | | | | | | 0.26 | | | | | | | | |
被没收
|
| | | | (924,165) | | | | | | 0.83 | | | | | | | | |
未完成期权,2020年12月31日
|
| | | | 8,304,526 | | | | | $ | 0.64 | | | | | | 7.0 | | |
已授予并可行使的期权,2020年12月31日
|
| | | | 5,169,118 | | | | | $ | 0.46 | | | | | | 6.0 | | |
|
预期波动率
|
| |
40.9%
|
|
|
预期寿命
|
| |
6年
|
|
|
无风险费率
|
| |
0.49%
|
|
|
库存类型
|
| |
数量
个共享 |
| |
练习
价格 |
| |
到期日
|
| ||||||
|
A系列优先股
|
| | | | 120,000 | | | | | $ | 0.7886 | | | |
2025年5月26日
|
|
|
C系列优先股
|
| | | | 83,096 | | | | | $ | 1.4730 | | | |
2026年11月22日
|
|
|
普通股
|
| | | | 32,673 | | | | | $ | 0.01 | | | |
2030年12月9日
|
|
|
普通股
|
| | | | 32,673 | | | | | $ | 1.01 | | | |
2030年12月9日
|
|
|
美国
|
| | | $ | (7,314,496) | | |
|
合计
|
| | | $ | (7,314,496) | | |
| 电流: | | | | | | | |
|
联邦{BR}
|
| | | $ | — | | |
|
状态
|
| | | | 128,001 | | |
|
总电流
|
| | | | 128,001 | | |
| 延期: | | | | | | | |
|
联邦{BR}
|
| | | | — | | |
|
状态
|
| | | | — | | |
|
合计延期
|
| | | | — | | |
|
所得税总费用
|
| | | $ | 128,001 | | |
|
按联邦法定税率计算的所得税费用
|
| | | $ | (1,536,044) | | |
| 税率增加(降低)原因: | | | | | | | |
|
州和地方所得税,扣除联邦税收优惠
|
| | | | 158,455 | | |
|
不可抵扣/非应税项目
|
| | | | 38,133 | | |
|
股票薪酬
|
| | | | 79,482 | | |
|
估值免税额变动
|
| | | | 1,345,263 | | |
|
其他,净额
|
| | | | 42,712 | | |
|
所得税费用
|
| | | $ | 128,001 | | |
| 递延税金资产: | | | | | | | |
|
净营业亏损结转
|
| | | $ | 19,119,476 | | |
|
其他
|
| | | | 404,232 | | |
|
递延税金资产总额
|
| | | | 19,523,708 | | |
| 递延纳税义务: | | | | | | | |
|
资本化合同成本
|
| | | | (591,652) | | |
|
递延纳税负债总额
|
| | | | (591,652) | | |
|
减去:估值免税额
|
| | | | (18,932,056) | | |
|
递延税金资产总额
|
| | | $ | — | | |
|
截至2021年3月31日以及2021年1月1日至2021年3月31日期间的未经审计财务报表
|
| | | | | | |
|
截至2021年3月31日和2020年12月31日的资产负债表(未经审计)
|
| | | | F-107 | | |
|
2021年1月1日至2021年3月31日期间经营报表(未经审计)
|
| | | | F-108 | | |
|
2021年1月1日至2021年3月31日期间可赎回可转换优先股和股东赤字变动表(未经审计)
|
| | | | F-109 | | |
|
2021年1月1日至2021年3月31日现金流量表(未经审计)
|
| | | | F-110 | | |
|
财务报表附注(未经审计)
|
| | | | F-111 | | |
| | |
3月31日{BR}
2021 |
| |
12月31日
2020 |
| ||||||
资产 | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 37,846,344 | | | | | $ | 42,095,831 | | |
代表业主持有的资金
|
| | | | 23,607,171 | | | | | | 18,711,538 | | |
应收账款净额
|
| | | | 3,506,553 | | | | | | 3,004,237 | | |
资本化合同成本,净额
|
| | | | 1,662,783 | | | | | | 1,536,540 | | |
预付费用和其他流动资产
|
| | | | 1,481,870 | | | | | | 953,327 | | |
流动资产总额
|
| | | | 68,104,721 | | | | | | 66,301,473 | | |
资本化合同成本,净额
|
| | | | 1,032,290 | | | | | | 1,032,290 | | |
财产和设备,净额
|
| | | | 1,601,415 | | | | | | 1,542,493 | | |
其他资产
|
| | | | 68,305 | | | | | | 68,861 | | |
合计
|
| | | $ | 70,806,731 | | | | | $ | 68,945,117 | | |
负债和股东权益(赤字) | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
应付帐款
|
| | | $ | 1,921,434 | | | | | $ | 1,247,404 | | |
应计费用和其他流动负债
|
| | | | 9,709,642 | | | | | | 7,329,802 | | |
代表业主持有的资金的责任
|
| | | | 31,628,123 | | | | | | 25,052,558 | | |
递延收入
|
| | | | 11,479,983 | | | | | | 8,896,187 | | |
支付宝保障计划贷款(附注6)
|
| | | | 6,419,900 | | | | | | 6,419,900 | | |
流动负债总额
|
| | | | 61,159,082 | | | | | | 48,945,851 | | |
授信额度
|
| | | | — | | | | | | 8,000,000 | | |
总负债
|
| | | | 61,159,082 | | | | | | 56,945,851 | | |
承付款和或有事项(注7) | | | | | | | | | | | | | |
可赎回可转换优先股,票面价值$0.001: | | | | | | | | | | | | | |
E系列优先股,11,203,300股已授权、已发行和已发行股票
|
| | | | 33,000,441 | | | | | | 33,000,441 | | |
D系列优先股,12,995,504股授权、发行和发行
|
| | | | 30,999,475 | | | | | | 30,999,475 | | |
C系列优先股,授权14,575,720股,14,492,624股
已发行且未偿还 |
| | | | 21,347,635 | | | | | | 21,347,635 | | |
B系列优先股,10,102,990股已授权、已发行和已发行股票
|
| | | | 10,299,998 | | | | | | 10,299,998 | | |
A系列优先股,6,340,548股已授权、已发行和已发行股票
|
| | | | 5,000,156 | | | | | | 5,000,156 | | |
系列种子2优先股,8,463,310股已授权、已发行和已发行股票
|
| | | | 3,037,482 | | | | | | 3,037,482 | | |
系列种子1优先股,6,265,163股授权、发行和发行
|
| | | | 1,697,859 | | | | | | 1,697,859 | | |
可赎回可转换优先股合计
|
| | | | 105,383,046 | | | | | | 105,383,046 | | |
股东权益(亏损): | | | | | | | | | | | | | |
截至2021年3月31日,普通股,面值0.0001美元,授权发行106,941,000股,已发行和已发行股票19,643,492股
|
| | | | 1,964 | | | | | | 1,913 | | |
新增实收资本
|
| | | | 1,291,866 | | | | | | 855,825 | | |
累计亏损
|
| | | | (97,029,227) | | | | | | (94,241,518) | | |
股东亏损总额
|
| | | | (95,735,397) | | | | | | (93,383,780) | | |
合计
|
| | | $ | 70,806,731 | | | | | $ | 68,945,117 | | |
|
回来
|
| | | $ | 30,617,934 | | |
|
收入成本
|
| | | | 14,266,044 | | |
|
毛利
|
| | | | 16,351,890 | | |
| 运营费用: | | | | | | | |
|
员工薪酬和福利
|
| | | | 9,935,966 | | |
|
交易成本(附注10)
|
| | | | 3,494,714 | | |
|
一般和行政
|
| | | | 3,005,622 | | |
|
销售和营销
|
| | | | 2,024,779 | | |
|
旅行
|
| | | | 291,550 | | |
|
折旧摊销
|
| | | | 241,102 | | |
|
总运营费用
|
| | | | 18,993,733 | | |
|
运营损失
|
| | | | (2,641,843) | | |
|
其他收入(费用):
|
| | | | | | |
|
利息收入
|
| | | | 4,256 | | |
|
利息支出
|
| | | | (60,161) | | |
|
其他费用合计,净额
|
| | | | (55,905) | | |
|
所得税前亏损
|
| | | | (2,697,748) | | |
|
所得税费用
|
| | | | 89,961 | | |
|
净亏损和综合亏损
|
| | | $ | (2,787,709) | | |
| | |
可赎回可兑换
优先股 |
| | |
普通股
|
| |
其他
实收 大写 |
| |
累计
{BR}赤字{BR} |
| |
合计
股东的 {BR}赤字{BR} |
| |||||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| | |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||
Balance,2020年12月31日
|
| | | | 69,863,439 | | | | | $ | 105,383,046 | | | | | | | 19,135,738 | | | | | $ | 1,913 | | | | | $ | 855,825 | | | | | $ | (94,241,518) | | | | | $ | (93,383,780) | | |
行使普通股期权
|
| | | | — | | | | | | — | | | | | | | 507,754 | | | | | | 51 | | | | | | 248,830 | | | | | | — | | | | | | 248,881 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 187,211 | | | | | | — | | | | | | 187,211 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,787,709) | | | | | | (2,787,709) | | |
BALANCE,2021年3月31日
|
| | | | 69,863,439 | | | | | $ | 105,383,046 | | | | | | | 19,643,492 | | | | | $ | 1,964 | | | | | $ | 1,291,866 | | | | | $ | (97,029,227) | | | | | $ | (95,735,397) | | |
| 经营活动现金流: | | | | | | | |
|
净亏损
|
| | | $ | (2,787,709) | | |
|
将净亏损与经营活动提供的现金净额进行调整:
|
| | | | | | |
|
坏账拨备发放
|
| | | | (7,011) | | |
|
合同费用摊销
|
| | | | 432,057 | | |
|
折旧摊销
|
| | | | 241,102 | | |
|
股票薪酬
|
| | | | 187,211 | | |
|
提供(使用)现金的营业资产和负债变动:
|
| | | | | | |
|
代表业主持有的资金
|
| | | | (4,895,633) | | |
|
应收账款
|
| | | | (495,305) | | |
|
资本化合同成本
|
| | | | (558,300) | | |
|
预付费用和其他资产
|
| | | | (527,987) | | |
|
应付帐款
|
| | | | 674,030 | | |
|
应计费用和其他流动负债
|
| | | | 2,379,840 | | |
|
代表业主持有的资金的责任
|
| | | | 6,575,565 | | |
|
递延收入
|
| | | | 2,583,796 | | |
|
经营活动提供的净现金
|
| | | | 3,801,656 | | |
| 投资活动的现金流- | | | | | | | |
|
购置房产和设备
|
| | | | (300,024) | | |
|
投资活动使用的净现金
|
| | | | (300,024) | | |
| 融资活动现金流: | | | | | | | |
|
信用额度付款
|
| | | | (8,000,000) | | |
|
行使普通股期权收益
|
| | | | 248,881 | | |
|
融资活动使用的净现金
|
| | | | (7,751,119) | | |
|
现金和现金等价物净变化
|
| | | | (4,249,487) | | |
|
年初现金和现金等价物
|
| | | | 42,095,831 | | |
|
年终现金和现金等价物
|
| | | $ | 37,846,344 | | |
| 补充现金披露- | | | | | | | |
|
付息现金
|
| | | $ | 78,133 | | |
|
物业管理服务
|
| | | $ | 29,764,703 | | |
|
其他
|
| | | | 853,231 | | |
|
总收入
|
| | | $ | 30,617,934 | | |
|
代表业主持有的资金的责任
|
| | | $ | 6,540,531 | | |
|
递延收入
|
| | | | 3,148,359 | | |
|
应计费用和其他流动负债
|
| | | | 911,646 | | |
|
与未来停留积分相关的总负债
|
| | | $ | 10,600,536 | | |
|
家具和设备
|
| | | $ | 1,668,651 | | |
|
台计算机
|
| | | | 1,128,803 | | |
|
{BR}软件{BR}
|
| | | | 249,090 | | |
|
租赁改进
|
| | | | 400,780 | | |
| | | | | | 3,447,324 | | |
|
减去累计折旧和摊销
|
| | | | (1,845,909) | | |
|
财产和设备,净额
|
| | | $ | 1,601,415 | | |
|
2021
|
| | | $ | 221,367 | | |
|
2022
|
| | | | 73,927 | | |
|
合计
|
| | | $ | 295,294 | | |
| | |
数量
选项 |
| |
加权
{BR}平均{BR} 行使价 共享{BR}的{BR} |
| |
加权
{BR}平均{BR} 剩余 {BR}合同{BR} 期限(年) |
| |||||||||
未完成期权,2020年12月31日
|
| | | | 8,304,526 | | | | | $ | 0.64 | | | | | | | | |
已批准
|
| | | | 476,450 | | | | | | 3.82 | | | | | | | | |
锻炼
|
| | | | (507,754) | | | | | | 0.49 | | | | | | | | |
被没收
|
| | | | (112,157) | | | | | | 0.81 | | | | | | | | |
未完成期权,2021年3月31日
|
| | | | 8,161,065 | | | | | $ | 0.84 | | | | | | 7.0 | | |
已授予并可行使的期权,2021年3月31日
|
| | | | 5,242,550 | | | | | $ | 0.49 | | | | | | 6.0 | | |
|
预期波动率
|
| |
37.2%
|
|
|
预期寿命
|
| |
6年
|
|
|
无风险费率
|
| |
1.12%
|
|
库存类型
|
| |
数量
个共享 |
| |
练习
价格 |
| |
到期日
|
| ||||||
A系列优先股
|
| | | | 120,000 | | | | | $ | 0.7886 | | | |
2025年5月26日
|
|
C系列优先股
|
| | | | 83,096 | | | | | $ | 1.4730 | | | |
2026年11月22日
|
|
普通股
|
| | | | 32,673 | | | | | $ | 0.01 | | | |
2030年12月9日
|
|
普通股
|
| | | | 32,673 | | | | | $ | 1.01 | | | |
2030年12月9日
|
|
| | |
2021年1月8日
|
| |||
资产 | | | | | | | |
流动资产: | | | | | | | |
现金
|
| | | $ | 25,000 | | |
延期发售成本
|
| | | | 1,936 | | |
总资产
|
| | | $ | 26,936 | | |
负债和股东权益 | | | | | | | |
流动负债: | | | | | | | |
应计组建和发售成本
|
| | | $ | 10,706 | | |
总负债
|
| | | | 10,706 | | |
承付款和或有事项
|
| | | | | | |
股东权益: | | | | | | | |
优先股,面值0.0001美元;授权500万股,未发行或未发行
|
| | | | — | | |
A类普通股,面值0.0001美元;授权发行5亿股;未发行或
未偿还的 |
| | | | — | | |
F类普通股,面值0.0001美元;授权5000万股,已发行和已发行2000万股
|
| | | | 2,000 | | |
新增实收资本
|
| | | | 23,000 | | |
累计亏损
|
| | | | (8,770) | | |
总股东权益
|
| | | | 16,230 | | |
总负债和股东权益
|
| | | $ | 26,936 | | |
| | |
期间
从2021年1月4日起 (开始)至 2021年1月8日 |
| |||
回来吧。
|
| | | $ | — | | |
成型成本
|
| | | | 8,770 | | |
普通股应占净亏损
|
| | | $ | (8,770) | | |
每股普通股净亏损: | | | | | | | |
基本稀释
|
| | | $ | (0.00) | | |
加权平均已发行普通股: | | | | | | | |
基本稀释
|
| | | | 4,000,000 | | |
| | |
优先股
|
| |
A类普通股
|
| |
F类普通股
|
| |
其他
实收资本 |
| |
累计
{BR}赤字{BR} |
| |
股东的
股权 |
| ||||||||||||||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||||||||
2021年1月4日(开始)的余额
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
将F类普通股出售给
2021年1月8日的赞助商 每股0.001美元 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 20,000,000 | | | | | | 2,000 | | | | | | 23,000 | | | | | | — | | | | | | 25,000 | | |
普通股应占净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,770) | | | | | | (8,770) | | |
2021年1月8日的余额
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 20,000,000 | | | | | $ | 2,000 | | | | | $ | 23,000 | | | | | $ | (8,770) | | | | | $ | 16,230 | | |
| | |
期间
从2021年1月4日起 (开始)至 2021年1月8日 |
| |||
经营活动现金流: | | | | | | | |
普通股应占净亏损
|
| | | $ | (8,770) | | |
经营性资产和负债变动:
|
| | | | | | |
延期发售成本
|
| | | | (1,936) | | |
应计组建和发售成本
|
| | | | 10,706 | | |
经营活动提供的净现金
|
| | | | — | | |
融资活动现金流: | | | | | | | |
向保荐人出售F类普通股所得收益
|
| | | | 25,000 | | |
融资活动提供的净现金
|
| | | | 25,000 | | |
现金净变化
|
| | | | 25,000 | | |
期初现金
|
| | | | — | | |
期末现金
|
| | | $ | 25,000 | | |
| | |
{BR}2021年9月30日{BR}
|
| |||
资产 | | | | | | | |
流动资产: | | | | | | | |
现金
|
| | | $ | 626,638 | | |
预付费用
|
| | | | 496,549 | | |
流动资产总额
|
| | | | 1,123,187 | | |
信托账户中持有的现金
|
| | | | 285,000,000 | | |
总资产
|
| | | $ | 286,123,187 | | |
负债和股东亏损 | | | | | | | |
流动负债: | | | | | | | |
应计组建和发售成本
|
| | | $ | 2,114,194 | | |
流动负债总额
|
| | | | 2,114,194 | | |
延期承保补偿
|
| | | | 9,975,000 | | |
总负债
|
| | | | 12,089,194 | | |
承付款和或有事项 | | | | | | | |
可能赎回的A类普通股:28,500,000股,赎回价值为每股10.00美元
|
| | | | 285,000,000 | | |
股东亏损: | | | | | | | |
优先股,面值0.0001美元;授权500万股,未发行或未发行
|
| | | | — | | |
A类普通股,面值0.0001美元;授权发行5亿股,已发行和已发行股票770,000股(不包括可能赎回的28,500,000股
|
| | | | 77 | | |
F类普通股,面值0.0001美元;授权3000万股,已发行和已发行3166,667股
|
| | | | 317 | | |
G类普通股,面值0.0001美元;授权股份3000万股,6333333股
已发行和已发行股票 |
| | | | 633 | | |
新增实收资本
|
| | | | — | | |
累计亏损
|
| | | | (10,967,034) | | |
股东亏损总额
|
| | | | (10,966,007) | | |
总负债和股东赤字
|
| | | $ | 286,123,187 | | |
| | |
这三个
个月截止 {BR}2021年9月30日{BR} |
| |
从
开始的期间
2021年1月4日(开始) 至2021年9月30日 |
| ||||||
回来吧。
|
| | | $ | — | | | | | $ | — | | |
专业费用和组建成本
|
| | | | 1,498,767 | | | | | | 2,247,630 | | |
运营损失
|
| | | | (1,498,767) | | | | | | (2,247,630) | | |
普通股应占净亏损
|
| | | $ | (1,498,767) | | | | | $ | (2,247,630) | | |
每股普通股净亏损: | | | | | | | | | | | | | |
可能赎回的A类普通股 - Basic
和稀释 |
| | | $ | (0.04) | | | | | $ | (0.09) | | |
方正股份和私募股份 - 基本和稀释
|
| | | $ | (0.04) | | | | | $ | (1.37) | | |
加权平均已发行普通股: | | | | | | | | | | | | | |
可能赎回的A类普通股 - Basic
和稀释 |
| | | | 28,500,000 | | | | | | 18,050,000 | | |
方正股份和私募股份 - 基本和稀释
|
| | | | 10,270,000 | | | | | | 12,417,914 | | |
| | |
优先股
|
| |
{BR}A类{BR}
普通股 |
| |
{BR}F类{BR}
普通股 |
| |
G类{BR}
普通股 |
| |
其他
{BR}实缴{BR} 大写 |
| |
累计
{BR}赤字{BR} |
| |
股东的
{BR}赤字{BR} |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||||||||||||||
2021年1月4日(开始)的余额
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
2021年1月8日向保荐人出售F类普通股,每股0.001美元
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 20,000,000 | | | | | | 2,000 | | | | | | — | | | | | | — | | | | | | 23,000 | | | | | | — | | | | | | 25,000 | | |
2021年3月18日F类股被没收
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (17,222,222) | | | | | | (1,722) | | | | | | — | | | | | | — | | | | | | 1,722 | | | | | | — | | | | | | — | | |
2021年3月18日发行G类股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,555,556 | | | | | | 556 | | | | | | (556) | | | | | | — | | | | | | — | | |
普通股应占净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (51,429) | | | | | | (51,429) | | |
2021年3月31日的余额
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 2,777,778 | | | | | $ | 278 | | | | | | 5,555,556 | | | | | $ | 556 | | | | | $ | 24,166 | | | | | $ | (51,429) | | | | | $ | (26,429) | | |
2021年4月13日向保荐人出售私募股份,每股10.00美元
|
| | | | — | | | | | | — | | | | | | 770,000 | | | | | | 77 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,699,923 | | | | | | — | | | | | | 7,700,000 | | |
2021年4月13日发行给赞助商的方正股份股息0.14
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 388,889 | | | | | | 39 | | | | | | 777,777 | | | | | | 77 | | | | | | (116) | | | | | | — | | | | | | — | | |
将可能赎回的A类普通股增加到2021年6月30日的最高赎回价值的调整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,723,973) | | | | | | (8,719,404) | | | | | | (16,443,377) | | |
普通股应占净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (697,434) | | | | | | (697,434) | | |
2021年6月30日的余额
|
| | | | — | | | | | $ | — | | | | | | 770,000 | | | | | $ | 77 | | | | | | 3,166,667 | | | | | $ | 317 | | | | | | 6,333,333 | | | | | $ | 633 | | | | | $ | — | | | | | $ | (9,468,267) | | | | | $ | (9,467,240) | | |
普通股应占净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,498,767) | | | | | | (1,498,767) | | |
2021年9月30日的余额
|
| | | | — | | | | | $ | — | | | | | | 770,000 | | | | | $ | 77 | | | | | | 3,166,667 | | | | | $ | 317 | | | | | | 6,333,333 | | | | | $ | 633 | | | | | $ | — | | | | | $ | (10,967,034) | | | | | $ | (10,966,007) | | |
| | |
从
开始的期间
2021年1月4日(开始) 至2021年9月30日 |
| |||
经营活动现金流: | | | | | | | |
普通股应占净亏损
|
| | | $ | (2,247,630) | | |
经营性资产和负债变动:
|
| | | | | | |
预付费用
|
| | | | (496,549) | | |
应计费用和组建成本
|
| | | | 1,646,514 | | |
经营活动使用的净现金
|
| | | | (1,097,665) | | |
投资活动现金流: | | | | | | | |
收益存入信托账户
|
| | | | (285,000,000) | | |
投资活动使用的净现金
|
| | | | (285,000,000) | | |
融资活动现金流: | | | | | | | |
向保荐人出售F类普通股所得收益
|
| | | | 25,000 | | |
首次公开发行(IPO)出售单位的收益
|
| | | | 285,000,000 | | |
向保荐人出售私募股份所得收益
|
| | | | 7,700,000 | | |
保荐人应付票据收益
|
| | | | 750,000 | | |
承销商折扣支付
|
| | | | (5,700,000) | | |
支付应计发售成本
|
| | | | (300,697) | | |
偿还应付保荐人的票据
|
| | | | (750,000) | | |
融资活动提供的净现金
|
| | | | 286,724,303 | | |
现金净变化
|
| | | | 626,638 | | |
期初现金
|
| | | | — | | |
期末现金
|
| | | $ | 626,638 | | |
补充披露非现金融资活动: | | | | | | | |
应计产品成本
|
| | | $ | 467,568 | | |
| | |
截至的三个月
{BR}2021年9月30日{BR} |
| |
从
开始的期间
2021年1月4日(开始)至 {BR}2021年9月30日{BR} |
| ||||||||||||||||||
| | |
A类普通
受 限制的股票 可能的赎回 |
| |
方正股份
和私有 配售共享 |
| |
A类普通
受 限制的股票 可能的赎回 |
| |
方正股份
和私有 配售共享 |
| ||||||||||||
普通股基本及摊薄净亏损:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
{BR}分子:{BR}
|
| | | | | | | | | | | | | | | | | | | | | | | | |
净亏损分摊
|
| | | $ | (1,101,750) | | | | | $ | (397,017) | | | | | $ | (1,652,243) | | | | | $ | (595,387) | | |
A类普通股增值
需赎回 |
| | | | — | | | | | | — | | | | | | — | | | | | | (16,443,377) | | |
| | | | $ | (1,101,750) | | | | | $ | (397,017) | | | | | $ | (1,652,243) | | | | | $ | (17,038,764) | | |
{BR}分母:{BR}
|
| | | | | | | | | | | | | | | | | | | | | | | | |
加权平均已发行普通股:
|
| | | | 28,500,000 | | | | | | 10,270,000 | | | | | | 18,050,000 | | | | | | 12,471,914 | | |
每个普通股的基本和摊薄净亏损
共享 |
| | | $ | (0.04) | | | | | $ | (0.04) | | | | | $ | (0.09) | | | | | $ | (1.37) | | |
|
美国证券交易委员会注册费
|
| | | $ | | | |
|
会计费和费用
|
| | | | | | |
|
律师费和开支
|
| | | | | | |
|
财务打印费和杂费
|
| | | | | | |
|
合计
|
| | | $ | | | |
|
展品编号
|
| |
说明
|
|
| 2.1 | | | 商业合并协议,日期为2021年7月28日,由TPG Pace Solutions Corp.、TK Newco、BLOCKS、Vacasa,Inc.、Vacasa Holdings和其中指定的某些其他方签署(通过引用注册人S-4表格注册声明的附件2.1(文件编号333-258739)并入)。 | |
| 2.2† | | | 交钥匙度假租赁公司和瓦卡萨控股有限责任公司签订的、日期为2021年3月7日的出资协议(通过引用注册人S-4表格注册声明的附件2.2(文件编号333-258739)并入)。 | |
| 2.3* | | | 合并计划(结合于2021年向美国证券交易委员会( )提交的注册人8-K表格的附件 )。 | |
| 3.1* | | | 修改和重新发布的瓦卡萨公司注册证书(通过引用附件 合并到2021年向 提交给美国证券交易委员会的注册人Form 8-K中)。 | |
| 3.2* | | | 修订和重新修订了瓦卡萨公司的章程(通过引用附件 并入注册人提交给 的2021年美国证券交易委员会的8-K表格)。 | |
| 4.1 | | | Vacasa,Inc.的A类普通股证书样本(通过引用表格S-4注册人注册声明的附件4.1并入(文件编号333-258739))。 | |
| 5.1* | | | Latham&Watkins LLP对Vacasa,Inc.A类普通股股票有效性的意见。 | |
| 10.1 | | | 与PIPE投资者签订的认购协议表(通过引用附件10.1并入注册人的S-4表格注册声明(文件编号333-258739))。 | |
| 10.2 | | | 注册人、TPG Pace Solutions Corp.、TPG Pace Solutions赞助商、Series LLC和其他第三方之间修订和重新签署的远期购买协议表(通过引用附件10.2并入注册人S-4注册声明中(文件编号333-258739)。 | |
| 10.3 | | | 注册人、TPG Pace Solutions Corp.、TPG Holdings III,L.P.和TPG Pace Solutions赞助商Series LLC之间修订和重新签署的截至2021年7月28日的远期购买协议(通过引用注册人S-4注册声明的附件10.3(文件编号333-258739)并入)。 | |
| 10.4* | | | 股东协议(通过引用附件 并入注册人提交给 的2021年美国证券交易委员会8-K表格)。 | |
| 10.5* | | | 修订和重新签署的注册权协议(通过引用附件 并入注册人提交给 的2021年美国证券交易委员会8-K表格)。 | |
| 10.6* | | | 应收税金协议(在2021年向美国证券交易委员会( )提交的注册人8-K表格中引用附件 )。 | |
| 10.7* | | | 瓦卡萨控股有限责任公司第四次修订和重新签署的有限责任公司协议(通过引用附件 并入注册人提交给 的2021年美国证券交易委员会8-K表格中)。 | |
| 10.8 | | | 修改并重新签署保荐信协议(通过引用附件10.9并入注册人的S-4表格注册声明(文件编号333-258739))。 | |
| 10.9# | | | Vacasa,Inc.2021年奖励计划(通过引用附件10.10并入注册人的S-4表格注册声明(文件编号333-258739))。 | |
| 10.10# | | | Vacasa,Inc.2021年非合格员工股票购买计划(通过引用附件10.11并入注册人的S-4表格注册声明(文件编号333-258739))。 | |
|
展品编号
|
| |
说明
|
|
| 10.11# | | | 瓦卡萨有限责任公司和马修·罗伯茨于2021年7月24日签署的邀请函(通过引用附件10.12并入注册人的S-4表格注册声明(档案号333-258739))。 | |
| 10.12# | | | Vacasa LLC与Matthew Roberts于2021年7月26日签订的《变更控制和保留协议》(通过引用附件10.13并入注册人的S-4表格注册声明(文件编号333-258739))。 | |
| 10.13 | | | 截至2020年5月21日的票据购买协议,由Vacasa Holdings LLC、购买方和威尔明顿储蓄基金协会(Wilmington Savings Fund Society,FSB)签署,作为行政代理和抵押品代理,经修订(通过引用注册人S-4表格注册声明的附件10.17(文件第333-258739号)并入)。 | |
| 10.14 | | | 担保和抵押品协议,日期为2020年5月21日,由Vacasa Holdings LLC、其中指明的其他票据当事人和作为抵押品代理的威尔明顿储蓄基金协会签订(通过引用S-4表格注册声明中的附件10.18并入(文件编号333-258739))。 | |
| 10.15 | | | Vacasa Holdings LLC、V-Revolver Sub LLC、贷款方V-Revolver Sub LLC和北卡罗来纳州摩根大通银行(作为行政代理、抵押品代理和开证行,日期为2021年10月7日)签订的循环信贷协议(通过引用注册人S-4表格注册声明的附件10.19(文件编号333-258739)并入)。 | |
| 10.16 | | | Vacasa Holdings LLC、V-Revolver Sub LLC(其中确定的附属担保人)和摩根大通银行(北卡罗来纳州JPMorgan Chase Bank)作为行政代理签订的担保协议,日期为2021年10月7日(通过引用S-4表格注册人注册声明中的附件10.20(文件编号333-258739)合并)。 | |
| 10.17 | | | (br}由Vacasa Holdings LLC、V-Revolver Sub LLC、V-Revolver Sub LLC、授予人的其他一方和作为抵押品代理的摩根大通银行(JPMorgan Chase Bank,N.A.)作为抵押品代理的抵押品协议格式(通过引用S-4表格注册人注册声明的附件10.21(文件编号333-258739)合并)。 | |
| 10.18# | | | Vacasa,Inc.2016年股权薪酬激励计划(通过引用附件10.22并入注册人的S-4表格注册声明(文件编号333-258739))。 | |
| 10.19# | | | 单位鉴赏权授予协议表(参看表格S-4注册人注册说明书附件10.23(档案号333-258739))。 | |
| 10.20 | | | Vacasa,Inc.与其董事和高级管理人员之间的赔偿协议表(通过引用附件10.24并入注册人的S-4表格注册声明(文件编号333-258739))。 | |
| 10.21 | | | 瓦卡萨公司和芭芭拉·梅辛于2021年10月28日签署的邀请函(通过引用附件10.25并入注册人的S-4表格注册声明中(文件编号333-258739))。 | |
| 21.1 | | | Vacasa,Inc.子公司列表(通过引用S-4表格注册人注册声明中的附件21.1并入(文件编号333-258739))。 | |
| 23.1* | | | 毕马威有限责任公司同意(关于经审计的Vacasa,Inc.财务报表)。 | |
| 23.2* | | | 毕马威有限责任公司同意(关于经审计的Vacasa Holdings财务报表)。 | |
| 23.3* | | | Maxwell Locke&Ritter LLP同意(关于交钥匙度假租赁公司的经审计财务报表)。 | |
| 23.4* | | | 毕马威有限责任公司同意TPG PACE的经审计财务报表。 | |
| 23.5* | | | Latham&Watkins LLP同意(作为附件5.1的一部分)。 | |
| 24.1* | | | 授权书(包括在本注册声明的签名页上)。 | |
| | | | {BR}Vacasa,Inc.{BR} | | |||
| | | | 发件人: | | |
姓名:马修·罗伯茨(Matthew Roberts){BR}
职务: 首席执行官 |
|
|
{BR}签名{BR}
|
| |
标题
|
|
|
马修·罗伯茨
|
| |
首席执行官
(首席执行官)兼董事 |
|
|
杰米·科恩{BR}
|
| |
首席财务官
(首席财务会计官) |
|
|
Joerg亚当斯
|
| |
导演{BR}
|
|
|
哦,天哪。哦,天哪。哦,天哪,我很抱歉。
|
| |
导演{BR}
|
|
|
Eric Breon
|
| |
导演{BR}
|
|
|
查德·科恩
|
| |
导演{BR}
|
|
|
本杰明·莱文
|
| |
导演{BR}
|
|
|
{BR}签名{BR}
|
| |
标题
|
|
|
BarbaraMesing
|
| |
导演{BR}
|
|
|
杰弗瑞公园
|
| |
导演{BR}
|
|
|
卡尔·彼得森
|
| |
导演{BR}
|
|
|
Chris Terrill
|
| |
导演{BR}
|
|