|
Delaware
(州或其他管辖范围
成立公司或组织) |
| |
7819
(主要标准工业
分类码号) |
| |
81- 2560811
(I.R.S. Employer
识别码) |
|
|
David Alan Miller
Brian L. Ross Graubard Miller The Chrysler Building New York, NY 10174 (212) 818-8800 |
| |
Galen C. Smith
红盒娱乐公司 1 Tower Lane Suite 800 Oakbrook Terrace, IL 60181 (630) 756-8010 |
| |
Frederick S. Green
Matthew J. Gilroy Weil, Gotshal & Manges LP 767 Fifth Avenue New York, NY 10153 (212) 310-8000 |
|
|
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
|
Non-accelerated filer
☐
|
| |
较小的报告公司
|
|
| | | |
Emerging growth company
|
|
|
For CSSE Stockholders:
灵魂娱乐公司的鸡汤
Attn: Investor Relations 132 E. Putnam Ave Cos Cob, Connecticut 06807 (855) 398-0443 |
| |
对于Redbox股东:
红盒娱乐公司
Attn: Investor Relations 1 Tower Lane, Suite 800 Oakbrook Terrace, Illinois 60181 (630) 756-8010 |
|
| | |
Page
|
| |||
有关会议的问答
|
| | | | ii | | |
SUMMARY
|
| | | | 1 | | |
CSSE历史合并财务数据精选
|
| | | | 13 | | |
Redbox历史合并财务数据精选
|
| | | | 14 | | |
汇总未经审计的备考压缩合并财务数据
|
| | | | 15 | | |
未经审计的每股可比数据
|
| | | | 16 | | |
市场价格信息
|
| | | | 16 | | |
有关前瞻性陈述的警示声明
|
| | | | 18 | | |
RISK FACTORS
|
| | | | 20 | | |
THE CSSE STOCK ISSUANCE
|
| | | | 35 | | |
提交给红盒股东的建议书
|
| | | | 37 | | |
REDBOX SPECIAL MEETING
|
| | | | 38 | | |
红盒合并提议
|
| | | | 42 | | |
ADJOURNMENT PROPOSAL
|
| | | | 43 | | |
THE MERGERS
|
| | | | 44 | | |
THE MERGER AGREEMENT
|
| | | | 106 | | |
INFORMATION ABOUT CSSE
|
| | | | 123 | | |
有关Redbox和OPCO LLC的信息
|
| | | | 125 | | |
未经审计的备考合并财务报表
|
| | | | 127 | | |
未经审计的备考简明合并财务信息附注
|
| | | | 132 | | |
CSSE普通股说明
|
| | | | 140 | | |
等权利人权利比较
|
| | | | 146 | | |
LEGAL MATTERS
|
| | | | 152 | | |
EXPERTS
|
| | | | 152 | | |
STOCKHOLDER PROPOSALS
|
| | | | 153 | | |
代理材料入库
|
| | | | 154 | | |
您可以在哪里找到更多信息
|
| | | | 154 | | |
|
For CSSE Stockholders:
灵魂娱乐公司的鸡汤
Attn: Investor Relations 132 E. Putnam Ave Cos Cob, Connecticut 06807 (855) 398-0443 |
| |
对于Redbox股东:
红盒娱乐公司
Attn: Investor Relations 1 Tower Lane, Suite 800 Oakbrook Terrace, Illinois 60181 (630) 756-8010 |
|
| | |
Three Months
Ended March 31, |
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||||||||
| | |
(unaudited)
|
| |
(audited)
|
| ||||||||||||||||||||||||
| | |
(单位为千,每股数据除外)
|
| |||||||||||||||||||||||||||
合并操作报表数据:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total net revenue
|
| | | $ | 29,206 | | | | | $ | 23,197 | | | | | $ | 110,395 | | | | | $ | 66,357 | | | | | $ | 55,364 | | |
Operating (loss) income
|
| | | $ | (10,755) | | | | | $ | (5,839) | | | | | $ | (45,962) | | | | | $ | (44,257) | | | | | $ | (26,131) | | |
普通股股东应占净(亏损)收入
|
| | | $ | (14,127) | | | | | $ | (9,193) | | | | | $ | (59,420) | | | | | $ | (44,552) | | | | | $ | (34,977) | | |
PER SHARE DATA: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股股东每股净亏损:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | $ | (0.92) | | | | | $ | (0.67) | | | | | $ | (3.96) | | | | | $ | (3.62) | | | | | $ | (2.92) | | |
宣布的股息
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
加权平均流通股:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 15,331,743 | | | | | | 13,635,759 | | | | | | 15,018,421 | | | | | | 12,301,185 | | | | | | 11,987,292 | | |
合并现金流量表数据:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating activities
|
| | | $ | (13,047) | | | | | $ | (8,265) | | | | | $ | (30,370) | | | | | $ | (18,045) | | | | | $ | (18,699) | | |
Investing activities
|
| | | $ | (7,970) | | | | | $ | 1,136 | | | | | $ | (15,376) | | | | | $ | (2,792) | | | | | $ | (6,429) | | |
Financing activities
|
| | | $ | (1,768) | | | | | $ | 16,966 | | | | | $ | 75,298 | | | | | $ | 29,123 | | | | | $ | 24,373 | | |
合并资产负债表数据:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 21,499 | | | | | $ | 24,570 | | | | | $ | 44,286 | | | | | $ | 14,733 | | | | | $ | 6,447 | | |
Total assets
|
| | | $ | 270,944 | | | | | $ | 166,231 | | | | | $ | 245,426 | | | | | $ | 156,281 | | | | | $ | 167,665 | | |
Total debt
|
| | | $ | 67,902 | | | | | $ | 39,091 | | | | | $ | 56,679 | | | | | $ | 44,055 | | | | | $ | 20,200 | | |
Total liabilities
|
| | | $ | 196,583 | | | | | $ | 86,232 | | | | | $ | 153,827 | | | | | $ | 91,179 | | | | | $ | 76,645 | | |
Total equity
|
| | | $ | 74,362 | | | | | $ | 79,999 | | | | | $ | 91,599 | | | | | $ | 65,102 | | | | | $ | 91,021 | | |
| | |
Three Months
Ended March 31, |
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||||||||
| | |
(unaudited)
|
| |
(audited)
|
| ||||||||||||||||||||||||
合并操作报表数据:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total net revenue
|
| | | $ | 63,227 | | | | | $ | 76,730 | | | | | $ | 288,540 | | | | | $ | 546,191 | | | | | $ | 858,370 | | |
Operating (loss) income
|
| | | $ | (48,191) | | | | | $ | (29,227) | | | | | $ | (143,268) | | | | | $ | (62,185) | | | | | $ | 29,755 | | |
普通股净亏损
stockholders |
| | | $ | (1,444) | | | | | | 不适用 | | | | | $ | (112,789) | | | | | | 不适用 | | | | | | 不适用 | | |
PER SHARE DATA: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股每股净亏损
stockholders: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | $ | (0.11) | | | | | | 不适用 | | | | | $ | (0.58) | | | | | | 不适用 | | | | | | 不适用 | | |
Dividends declared
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 53 | | | | | $ | (297) | | |
加权平均流通股: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 12,618,516 | | | | | | 不适用 | | | | | | 12,618,516 | | | | | | 不适用 | | | | | | 不适用 | | |
合并现金流量表数据:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating activities
|
| | | $ | (14,823) | | | | | $ | (14,110) | | | | | $ | (29,240) | | | | | $ | 29,693 | | | | | $ | 102,797 | | |
Investing activities
|
| | | $ | (2,832) | | | | | $ | (3,518) | | | | | $ | (12,190) | | | | | $ | (19,042) | | | | | $ | (31,765) | | |
Financing activities
|
| | | $ | 12,835 | | | | | $ | 25,843 | | | | | $ | 50,981 | | | | | $ | (9,102) | | | | | $ | (74,100) | | |
合并资产负债表数据:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 13,658 | | | | | $ | 17,142 | | | | | $ | 18,478 | | | | | $ | 8,927 | | | | | $ | 7,378 | | |
Total assets
|
| | | $ | 361,514 | | | | | $ | 459,146 | | | | | $ | 378,032 | | | | | $ | 473,091 | | | | | $ | 637,059 | | |
Total debt
|
| | | $ | 342,910 | | | | | $ | 340,371 | | | | | $ | 321,566 | | | | | $ | 307,474 | | | | | $ | 308,538 | | |
Total liabilities
|
| | | $ | 463,531 | | | | | $ | 484,313 | | | | | $ | 440,983 | | | | | $ | 471,629 | | | | | $ | 566,148 | | |
Total equity
|
| | | $ | (102,017) | | | | | $ | (25,167) | | | | | $ | (62,951) | | | | | $ | 1,462 | | | | | $ | 70,911 | | |
| | |
Three Months
Ended March 31, |
| |
Year Ended
December 31, |
| ||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
(unaudited)
|
| |||||||||
| | |
(单位为千,每股数据除外)
|
| |||||||||
形式简明合并业务报表数据: | | | | | | | | | | | | | |
Net Revenue
|
| | | $ | 92,433 | | | | | $ | 404,889 | | |
普通股股东应占净亏损
|
| | | $ | (40,879) | | | | | $ | (190,234) | | |
普通股股东每股基本和稀释后净亏损
|
| | | $ | (2.05) | | | | | $ | (9.71) | | |
| | |
As of March 31,
|
| |||
| | |
2022
|
| |||
| | |
(unaudited)
|
| |||
| | |
(in thousands)
|
| |||
形式压缩合并资产负债表数据: | | | | | | | |
Total assets
|
| | | $ | 728,659 | | |
Total liabilities
|
| | | $ | 658,144 | | |
Total equity
|
| | | $ | 70,515 | | |
| | |
Three Months
Ended March 31, |
| |
Year Ended
December 31, |
| ||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
(unaudited)
|
| |||||||||
CSSE Historical Data | | | | | | | | | | | | | |
普通股股东每股基本和稀释后净亏损
|
| | | $ | (0.92) | | | | | $ | (3.96) | | |
每股账面价值
|
| | | $ | 5.29 | | | | | $ | 5.51 | | |
Redbox Historical Data | | | | | | | | | | | | | |
普通股股东每股基本和稀释后净亏损
|
| | | $ | (0.11) | | | | | $ | (4.34) | | |
每股账面价值
|
| | | $ | (8.08) | | | | | $ | (4.99) | | |
CSSE预计合并数据 | | | | | | | | | | | | | |
普通股股东每股基本和稀释后净亏损
|
| | | $ | (2.05) | | | | | $ | (9.71) | | |
每股账面价值
|
| | | $ | 3.78 | | | | | | 不适用 | | |
| | |
Redbox
|
| |
CSSE
|
| ||||||
Price as of May 9, 2022
|
| | | $ | 5.58 | | | | | $ | 8.36 | | |
Price as of June 14, 2022
|
| | | $ | 10.09 | | | | | $ | 6.27 | | |
截至2022年5月9日每股Redbox股票的隐含价值
|
| | | $ | 0.73 | | | | | | | | |
截至2022年6月14日每股Redbox股票的隐含价值
|
| | | $ | 0.55 | | | | | | | | |
| | |
2022E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |||||||||||||||
Revenue(1)
|
| | | | 52% | | | | | | 42% | | | | | | 33% | | | | | | 24% | | | | | | 24% | | |
Gross Profit Margin(2)
|
| | | | 32% | | | | | | 38% | | | | | | 40% | | | | | | 41% | | | | | | 42% | | |
Adjusted EBITDA(3)
|
| | | | 18% | | | | | | 21% | | | | | | 26% | | | | | | 29% | | | | | | 31% | | |
($ in millions)
|
| |
2022E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |||||||||||||||
Revenue(1)
|
| | | $ | 168 | | | | | $ | 239 | | | | | $ | 317 | | | | | $ | 393 | | | | | $ | 487 | | |
Adjusted EBITDA(2)
|
| | | $ | 31 | | | | | $ | 51 | | | | | $ | 84 | | | | | $ | 112 | | | | | $ | 151 | | |
Capital Expenditures
|
| | | $ | 3 | | | | | $ | 4 | | | | | $ | 4 | | | | | $ | 4 | | | | | $ | 4 | | |
Free Cash Flow(3)
|
| | | $ | (105) | | | | | $ | (26) | | | | | $ | (15) | | | | | $ | (4) | | | | | $ | 12 | | |
($ in millions)
|
| |
2022E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |||||||||||||||
Revenue(1)
|
| | | $ | 396 | | | | | $ | 511 | | | | | $ | 524 | | | | | $ | 535 | | | | | $ | 541 | | |
Adjusted EBITDA(2)
|
| | | $ | 10 | | | | | $ | 64 | | | | | $ | 66 | | | | | $ | 68 | | | | | $ | 68 | | |
Capital Expenditures
|
| | | $ | 9 | | | | | $ | 9 | | | | | $ | 9 | | | | | $ | 8 | | | | | $ | 8 | | |
Free Cash Flow(3)
|
| | | $ | 9 | | | | | $ | 35 | | | | | $ | 33 | | | | | $ | 38 | | | | | $ | 38 | | |
($ in millions)
|
| |
2022E(1)
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |||||||||||||||
Revenue(2)
|
| | | | 570 | | | | | | 766 | | | | | | 859 | | | | | | 948 | | | | | | 1,049 | | |
调整后的EBITDA(3)
|
| | | | 50 | | | | | | 156 | | | | | | 189 | | | | | | 219 | | | | | | 258 | | |
资本支出
|
| | | | 12 | | | | | | 13 | | | | | | 13 | | | | | | 12 | | | | | | 12 | | |
Free Cash Flow(4)
|
| | | | (93) | | | | | | 33 | | | | | | 27 | | | | | | 49 | | | | | | 70 | | |
| | |
Redbox预测(由Redbox管理部门提供)
|
| |||||||||||||||||||||||||||
($ in millions)
|
| |
2022E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |||||||||||||||
Revenue(1) | | | | $ | 459 | | | | | $ | 586 | | | | | $ | 595 | | | | | $ | 603 | | | | | $ | 606 | | |
调整后的EBITDA(2)
|
| | | | 44 | | | | | | 103 | | | | | | 107 | | | | | | 111 | | | | | | 113 | | |
资本支出
|
| | | | 12 | | | | | | 10 | | | | | | 10 | | | | | | 9 | | | | | | 9 | | |
Free Cash Flow(3)
|
| | | | 19 | | | | | | 31 | | | | | | 39 | | | | | | 56 | | | | | | 63 | | |
| | |
形式预测(由Redbox管理部门提供)
|
| |||||||||||||||||||||||||||
($ in millions)
|
| |
2022E(1)
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |||||||||||||||
Revenue(2) | | | | $ | 633 | | | | | $ | 840 | | | | | $ | 930 | | | | | $ | 1,016 | | | | | $ | 1,113 | | |
调整后的EBITDA(3)
|
| | | | 35 | | | | | | 142 | | | | | | 164 | | | | | | 183 | | | | | | 206 | | |
资本支出
|
| | | | 13 | | | | | | 8 | | | | | | 8 | | | | | | 7 | | | | | | 7 | | |
Free Cash Flow(4)
|
| | | | (76) | | | | | | 40 | | | | | | 58 | | | | | | 90 | | | | | | 112 | | |
|
每股红盒隐含交易价值(1)
|
| | | $ | 0.69 | | |
| | |
Reference Range
for Redbox |
| |||||||||||||||
Financial Analyses
|
| |
Low
|
| |
Midpoint
|
| |
High
|
| |||||||||
贴现现金流分析: | | | | | | | | | | | | | | | | | | | |
CSSE提供的财务预测
|
| | | $ | (0.15)(2) | | | | | $ | 0.99 | | | | | $ | 2.60 | | |
CSSE提供的财务预测+协同效应
|
| | | | 6.49 | | | | | | 8.62 | | | | | | 11.58 | | |
可比公司SOTP分析
|
| | | $ | (0.71)(2) | | | | | $ | 2.02 | | | | | $ | 4.75 | | |
仅供参考 | | | | | | | | | | | | | | | | | | | |
股票研究价格目标
|
| | | $ | 3.00 | | | | | $ | 6.50 | | | | | $ | 10.00 | | |
SPAC合并完成以来的交易范围(2021年10月)
|
| | | $ | 1.68 | | | | | $ | 6.60(3) | | | | | $ | 17.93 | | |
| | |
企业价值/
2022年EBITDA 多重 |
| |
企业价值/
2022E收入 多重 |
| |
企业价值/
2023年EBITDA 多重 |
| |
企业价值/
2023E收入 多重 |
| ||||||||||||
DTC/流媒体公司 | | | | | | | | | | | | | | | | | | | | | | | | | |
VIZIO
|
| | | | NM | | | | | | 0.5x | | | | | | 11.5x | | | | | | 0.5x | | |
Netflix
|
| | | | 13.2x | | | | | | 2.7 | | | | | | 11.8 | | | | | | 2.5 | | |
Gaia
|
| | | | 5.3 | | | | | | 1.0 | | | | | | 4.3 | | | | | | 0.9 | | |
Roku
|
| | | | NM | | | | | | 2.6 | | | | | | NM | | | | | | 2.0 | | |
Fubo
|
| | | | NM | | | | | | 0.7 | | | | | | NM | | | | | | 0.5 | | |
统计摘要 | | | | | | | | | | | | | | | | | | | | | | | | | |
Median
|
| | | | 9.3 | | | | | | 1.0 | | | | | | 11.5 | | | | | | 0.9 | | |
传统媒体公司 | | | | | | | | | | | | | | | | | | | | | | | | | |
Disney
|
| | | | 16.4 | | | | | | 2.9 | | | | | | 15.0 | | | | | | 2.7 | | |
Lionsgate
|
| | | | 16.1 | | | | | | 1.7 | | | | | | 12.3 | | | | | | 1.5 | | |
Paramount
|
| | | | 7.4 | | | | | | 0.9 | | | | | | 8.4 | | | | | | 0.8 | | |
Fox
|
| | | | 6.9 | | | | | | 1.5 | | | | | | 7.0 | | | | | | 1.5 | | |
AMC Networks
|
| | | | 5.3 | | | | | | 1.2 | | | | | | 5.9 | | | | | | 1.2 | | |
Warner Bros. Discovery
|
| | | | 5.3 | | | | | | 1.2 | | | | | | 4.4 | | | | | | 1.1 | | |
统计摘要 | | | | | | | | | | | | | | | | | | | | | | | | | |
Median
|
| | | | 7.1 | | | | | | 1.4 | | | | | | 7.7 | | | | | | 1.3 | | |
参展商公司 | | | | | | | | | | | | | | | | | | | | | | | | | |
Cinemark
|
| | | | 8.3 | | | | | | 1.3 | | | | | | 6.0 | | | | | | 1.2 | | |
Cineplex
|
| | | | 5.0 | | | | | | 1.1 | | | | | | 4.1 | | | | | | 1.0 | | |
Cineworld
|
| | | | 4.2 | | | | | | 1.4 | | | | | | 3.7 | | | | | | 1.3 | | |
统计摘要 | | | | | | | | | | | | | | | | | | | | | | | | | |
Median
|
| | | | 5.0 | | | | | | 1.3 | | | | | | 4.1 | | | | | | 1.2 | | |
CSSE
|
| | | | 8.5x | | | | | | 1.6x | | | | | | 5.1x | | | | | | 1.1x | | |
Redbox
|
| | | | NM | | | | | | 1.6 | | | | | | 9.8 | | | | | | 1.2 | | |
|
CSSE Share Price(1)
|
| | | | 7.92 | | |
| | |
Reference Range
for CSSE |
| |||||||||||||||
Financial Analyses
|
| |
Low
|
| |
Midpoint
|
| |
High
|
| |||||||||
贴现现金流分析
|
| | | $ | 13.59 | | | | | $ | 18.45 | | | | | $ | 24.98 | | |
可比公司分析
|
| | | $ | 5.42 | | | | | $ | 14.83 | | | | | $ | 24.25 | | |
仅供参考 | | | | | | | | | | | | | | | | | | | |
股票研究价格目标
|
| | | $ | 14.00 | | | | | $ | 27.00 | | | | | $ | 40.00 | | |
往绩52周交易区间
|
| | | $ | 7.20 | | | | | | | | | | | $ | 46.02 | | |
|
Redbox/CSSE合并互换比率
|
| | | | 0.087x | | |
| | |
Implied
Exchange Ratio |
| |||||||||||||||
| | |
Low
|
| |
Midpoint
|
| |
High
|
| |||||||||
财务分析 | | | | | | | | | | | | | | | | | | | |
贴现现金流分析 | | | | | | | | | | | | | | | | | | | |
CSSE提供的财务预测
|
| | | | (0.01)x | | | | | | 0.09x | | | | | | 0.19x | | |
CSSE提供的财务预测+协同效应
|
| | | | 0.26 | | | | | | 0.56 | | | | | | 0.85 | | |
可比公司分析
|
| | | | (0.03) | | | | | | 0.42 | | | | | | 0.88 | | |
仅供参考 | | | | | | | | | | | | | | | | | | | |
股票研究价格目标
|
| | | | 0.08 | | | | | | 0.39 | | | | | | 0.71 | | |
适用的历史交易区间
|
| | | | 0.04x | | | | | | 1.26x | | | | | | 2.49x | | |
($ in millions)
|
| |
Redbox Projections
|
| |||||||||||||||||||||||||||
|
4/22-12-22
|
| |
2023P
|
| |
2024P
|
| |
2025P
|
| |
2026P
|
| |||||||||||||||||
息税前收益
|
| | | $ | 41.7 | | | | | $ | 73.9 | | | | | $ | 78.9 | | | | | $ | 95.3 | | | | | $ | 97.4 | | |
Pro Forma Taxes @ 26.0%
|
| | | | (3.2) | | | | | | (19.2) | | | | | | (20.5) | | | | | | (24.8) | | | | | | (25.3) | | |
税后净营业利润
|
| | | | 38.6 | | | | | | 54.7 | | | | | | 58.4 | | | | | | 70.5 | | | | | | 72.1 | | |
Tax Depreciation
|
| | | | 18.2 | | | | | | 21.0 | | | | | | 20.6 | | | | | | 7.6 | | | | | | 7.4 | | |
Capital Expenditures
|
| | | | (9.1) | | | | | | (10.1) | | | | | | (10.1) | | | | | | (9.1) | | | | | | (9.1) | | |
(增加)流动资金减少
|
| | | | 21.0 | | | | | | (11.1) | | | | | | (5.8) | | | | | | 0.1 | | | | | | 0.0 | | |
未加杠杆的自由现金流
|
| | | $ | 68.7 | | | | | $ | 54.5 | | | | | $ | 63.0 | | | | | $ | 69.1 | | | | | $ | 70.4 | | |
Enterprise Value
|
| |
Low
|
| |
Mid
|
| |
High
|
| |||||||||
Terminal Exit Multiple
|
| | | | 4.25x | | | | | | 4.75x | | | | | | 5.25x | | |
加权平均资本成本
|
| | | | 15.0% | | | | | | 14.0% | | | | | | 13.0% | | |
标示企业值范围
|
| | | $ | 513.1 | | | | | $ | 557.5 | | | | | $ | 604.7 | | |
隐含企业估值倍数
|
| | | | | | | | | | | | | | | | | | | | | | | | |
2022 EBITDA
|
| | | $ | 36.6 | | | | | | 14.0x | | | | | | 15.2x | | | | | | 16.5x | | |
2023 EBITDA
|
| | | | 94.9 | | | | | | 5.4x | | | | | | 5.9x | | | | | | 6.4x | | |
2024 EBITDA
|
| | | | 99.5 | | | | | | 5.2x | | | | | | 5.6x | | | | | | 6.1x | | |
LTM Revenue(1)
|
| | | | 275.0 | | | | | | 1.87x | | | | | | 2.03x | | | | | | 2.20x | | |
|
精选上市公司
|
| | CSSE | |
| | | | CuriosityStream, Inc. | |
| | | | fuboTB Inc. | |
| | | | Netflix, Inc. | |
| | | | Roku, Inc. | |
| | | | Spotify Technology S.A. | |
| | | | AMC娱乐控股公司 | |
| | | | Cinemark Holdings, Inc. | |
| | | | 康卡斯特公司 | |
| | | | Cumulus Media Inc. | |
| | | | DISH网络公司 | |
| | | | iHeartMedia, Inc. | |
| | | | 狮门娱乐公司 | |
| | | | Paramount Global | |
| | | | Townsquare Media, Inc. | |
| | | | 迪士尼 | |
| | | | 华纳兄弟探索公司 | |
COMPANY INFORMATION
|
| |
REVENUE GROWTH
|
| |
EBITDA GROWTH
|
| |
EBITDA MARGIN
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Company Name
|
| |
3-YR
CAGR |
| |
LTM
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
3-YR
CAGR |
| |
LTM
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
3-YR
AVG |
| |
LTM
|
| |
2022
|
| |
2023
|
| |
2024
|
| |||||||||||||||||||||||||||||||||||||||||||||
Digital | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
CSSE
|
| | | | 60.2% | | | | | | 66.4% | | | | | | 34.2% | | | | | | 27.8% | | | | | | 19.6% | | | | | | 北美 | | | | | | 北美 | | | | | | 北美 | | | | | | 北美 | | | | | | 北美 | | | | | | -30.1% | | | | | | -29.0% | | | | | | 15.3% | | | | | | -13.9% | | | | | | -15.4% | | |
CuriosityStream, Inc.
|
| | | | 96.8 | | | | | | 79.9 | | | | | | 35.2 | | | | | | 39.7 | | | | | | 37.4 | | | | | | 北美 | | | | | | 北美 | | | | | | 北美 | | | | | | 北美 | | | | | | 北美 | | | | | | -138.2 | | | | | | -72.8 | | | | | | -58.7 | | | | | | -33.0 | | | | | | -11.2 | | |
fuboTB Inc.
|
| | | | 北美 | | | | | | 193.2 | | | | | | 66.9 | | | | | | 45.0 | | | | | | 36.7 | | | | | | 北美 | | | | | | 北美 | | | | | | 北美 | | | | | | 北美 | | | | | | 北美 | | | | | | -90.3 | | | | | | -50.4 | | | | | | -40.9 | | | | | | -25.2 | | | | | | -16.2 | | |
Netflix, Inc.
|
| | | | 23.4 | | | | | | 15.2 | | | | | | 9.2 | | | | | | 9.2 | | | | | | 10.7 | | | | | | 55.9 | | | | | | 13.0 | | | | | | 2.6 | | | | | | 12.3 | | | | | | 17.7 | | | | | | 17.9 | | | | | | 21.2 | | | | | | 20.3 | | | | | | 20.8 | | | | | | 22.2 | | |
Roku, Inc.
|
| | | | 55.0 | | | | | | 43.9 | | | | | | 34.6 | | | | | | 29.4 | | | | | | 22.6 | | | | | | 北美 | | | | | | 21.9 | | | | | | 北美 | | | | | | 北美 | | | | | | 328.5 | | | | | | 2.2 | | | | | | 6.2 | | | | | | -2.7 | | | | | | 0.6 | | | | | | 2.2 | | |
Spotify Technology S.A.
|
| | | | 22.5 | | | | | | 24.5 | | | | | | 19.9 | | | | | | 15.8 | | | | | | 15.1 | | | | | | 北美 | | | | | | 北美 | | | | | | 北美 | | | | | | 北美 | | | | | | 200.6 | | | | | | -0.3 | | | | | | 1.2 | | | | | | -1.1 | | | | | | 1.1 | | | | | | 3.0 | | |
Redbox digital(1)
|
| | | | 51.7% | | | | | | -11.6% | | | | | | 108.0% | | | | | | 31.6% | | | | | | 23.7% | | | | | | NM | | | | | | -88.9% | | | | | | 542.7% | | | | | | 218.4% | | | | | | 58.0% | | | | | | 0.6% | | | | | | 1.5% | | | | | | 4.6% | | | | | | 11.1% | | | | | | 14.2% | | |
Legacy | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
AMC娱乐控股公司
|
| | | | -22.6 | | | | | | 103.5 | | | | | | 81.3 | | | | | | 13.8 | | | | | | 2.6 | | | | | | 北美 | | | | | | 北美 | | | | | | 北美 | | | | | | 64.7 | | | | | | -0.8 | | | | | | -27.2 | | | | | | -13.2 | | | | | | 7.1 | | | | | | 10.3 | | | | | | 9.9 | | |
Cinemark Holdings, Inc.
|
| | | | -22.3 | | | | | | 622.1 | | | | | | 75.6 | | | | | | 18.3 | | | | | | 2.7 | | | | | | -59.6 | | | | | | 北美 | | | | | | 671.5 | | | | | | 43.9 | | | | | | 7.4 | | | | | | -5.9 | | | | | | 7.8 | | | | | | 14.7 | | | | | | 17.9 | | | | | | 18.7 | | |
Comcast Corporation
|
| | | | 7.2 | | | | | | 15.4 | | | | | | 5.4 | | | | | | 1.7 | | | | | | 3.0 | | | | | | 4.8 | | | | | | 13.9 | | | | | | 7.1 | | | | | | 4.6 | | | | | | 5.5 | | | | | | 30.3 | | | | | | 29.5 | | | | | | 30.3 | | | | | | 31.1 | | | | | | 31.9 | | |
Cumulus Media Inc.
|
| | | | -7.0 | | | | | | 19.8 | | | | | | 9.2 | | | | | | 4.6 | | | | | | 4.5 | | | | | | -17.5 | | | | | | 157.6 | | | | | | 34.8 | | | | | | 11.7 | | | | | | 10.0 | | | | | | 14.1 | | | | | | 16.0 | | | | | | 17.5 | | | | | | 18.7 | | | | | | 19.6 | | |
DISH网络公司
|
| | | | 9.5 | | | | | | 5.6 | | | | | | -2.8 | | | | | | 0.4 | | | | | | 4.3 | | | | | | 12.1 | | | | | | 11.6 | | | | | | -19.0 | | | | | | -8.1 | | | | | | -2.0 | | | | | | 20.7 | | | | | | 21.9 | | | | | | 18.3 | | | | | | 16.8 | | | | | | 15.7 | | |
iHeartMedia, Inc.
|
| | | | -0.5 | | | | | | 28.6 | | | | | | 15.2 | | | | | | 3.4 | | | | | | 4.7 | | | | | | -6.9 | | | | | | 55.3 | | | | | | 36.3 | | | | | | 6.8 | | | | | | 13.0 | | | | | | 22.0 | | | | | | 22.2 | | | | | | 26.2 | | | | | | 27.0 | | | | | | 29.2 | | |
狮门娱乐公司
|
| | | | -7.5 | | | | | | 6.3 | | | | | | 12.0 | | | | | | 14.0 | | | | | | 6.8 | | | | | | -4.3 | | | | | | -44.2 | | | | | | -5.3 | | | | | | 71.1 | | | | | | 13.5 | | | | | | 12.2 | | | | | | 8.2 | | | | | | 6.8 | | | | | | 10.2 | | | | | | 10.8 | | |
Paramount Global
|
| | | | 2.7 | | | | | | 8.8 | | | | | | 6.6 | | | | | | 5.7 | | | | | | 6.3 | | | | | | -10.9 | | | | | | -32.4 | | | | | | -16.6 | | | | | | -11.9 | | | | | | 15.9 | | | | | | 18.8 | | | | | | 13.1 | | | | | | 12.2 | | | | | | 10.1 | | | | | | 11.1 | | |
Townsquare Media, Inc.
|
| | | | 0.8 | | | | | | 12.6 | | | | | | 12.5 | | | | | | 5.3 | | | | | | 6.4 | | | | | | 2.9 | | | | | | 68.9 | | | | | | 12.0 | | | | | | 3.6 | | | | | | 13.5 | | | | | | 21.2 | | | | | | 24.3 | | | | | | 24.2 | | | | | | 23.8 | | | | | | 25.4 | | |
The Walt Disney Company
|
| | | | 4.3 | | | | | | 20.1 | | | | | | 20.3 | | | | | | 11.0 | | | | | | 7.5 | | | | | | -21.6 | | | | | | 62.1 | | | | | | 52.8 | | | | | | 15.7 | | | | | | 16.6 | | | | | | 16.7 | | | | | | 14.5 | | | | | | 18.4 | | | | | | 19.2 | | | | | | 20.8 | | |
Warner Bros. Discovery, Inc.
|
| | | | 北美 | | | | | | 北美 | | | | | | 北美 | | | | | | 7.9 | | | | | | 6.1 | | | | | | 北美 | | | | | | 北美 | | | | | | 北美 | | | | | | 31.4 | | | | | | 6.5 | | | | | | 北美 | | | | | | 北美 | | | | | | 20.7 | | | | | | 25.2 | | | | | | 25.3 | | |
Redbox legacy(1)
|
| | | | -37.4% | | | | | | -50.0% | | | | | | 52.4% | | | | | | 26.7% | | | | | | -2.7% | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | 153.2% | | | | | | -1.9% | | | | | | 13.0% | | | | | | -7.8% | | | | | | 8.6% | | | | | | 17.2% | | | | | | 17.4% | | |
Redbox Consolidated
|
| | | | -34.9% | | | | | | -33.8% | | | | | | 59.2% | | | | | | 27.5% | | | | | | 1.6% | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | 159.2% | | | | | | 4.8% | | | | | | 12.8% | | | | | | -15.9% | | | | | | 8.0% | | | | | | 16.2% | | | | | | 16.7% | | |
COMPANY INFORMATION
|
| |
企业价值为
的倍数
|
| |||||||||||||||||||||||||||||||||||||||
Company Name
|
| |
LTM
EBITDA |
| |
2022
EBITDA |
| |
2023
EBITDA |
| |
2024
EBITDA |
| |
LTM
Revenue |
| |
2022
Revenue |
| |
2023
Revenue |
| |||||||||||||||||||||
Digital | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
CSSE
|
| | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | 1.30x | | | | | | 0.97x | | | | | | 0.76x | | |
CuriosityStream, Inc.
|
| | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | 0.95 | | | | | | 0.71 | | | | | | 0.51 | | |
fuboTB Inc.
|
| | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | 0.86 | | | | | | 0.52 | | | | | | 0.36 | | |
Netflix, Inc.
|
| | | | 13.8x | | | | | | 13.5x | | | | | | 12.1x | | | | | | 10.2x | | | | | | 2.92 | | | | | | 2.74 | | | | | | 2.51 | | |
Roku, Inc.
|
| | | | 63.9 | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | 3.94 | | | | | | 3.10 | | | | | | 2.40 | | |
Spotify Technology S.A.
|
| | | | NM | | | | | | NM | | | | | | 55.7 | | | | | | 26.6 | | | | | | 1.64 | | | | | | 1.44 | | | | | | 1.24 | | |
Legacy | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
AMC娱乐控股公司
|
| | | | NM | | | | | | 33.9 | | | | | | 20.6 | | | | | | 20.7 | | | | | | 4.36 | | | | | | 2.41 | | | | | | 2.11 | | |
Cinemark Holdings, Inc.
|
| | | | 26.1 | | | | | | 9.7 | | | | | | 6.7 | | | | | | 6.2 | | | | | | 2.03 | | | | | | 1.42 | | | | | | 1.20 | | |
Comcast Corporation
|
| | | | 7.5 | | | | | | 7.1 | | | | | | 6.8 | | | | | | 6.5 | | | | | | 2.21 | | | | | | 2.16 | | | | | | 2.13 | | |
Cumulus Media Inc.
|
| | | | 6.0 | | | | | | 5.2 | | | | | | 4.7 | | | | | | 4.2 | | | | | | 0.96 | | | | | | 0.91 | | | | | | 0.87 | | |
DISH网络公司
|
| | | | 7.8 | | | | | | 9.5 | | | | | | 10.3 | | | | | | 10.6 | | | | | | 1.71 | | | | | | 1.74 | | | | | | 1.73 | | |
iHeartMedia, Inc.
|
| | | | 9.3 | | | | | | 7.1 | | | | | | 6.6 | | | | | | 5.9 | | | | | | 2.06 | | | | | | 1.86 | | | | | | 1.80 | | |
狮门娱乐公司
|
| | | | 22.4 | | | | | | 24.2 | | | | | | 14.1 | | | | | | 12.5 | | | | | | 1.83 | | | | | | 1.64 | | | | | | 1.44 | | |
Paramount Global
|
| | | | 8.0 | | | | | | 8.0 | | | | | | 9.1 | | | | | | 7.8 | | | | | | 1.04 | | | | | | 0.97 | | | | | | 0.92 | | |
Townsquare Media, Inc.
|
| | | | 6.8 | | | | | | 6.1 | | | | | | 5.9 | | | | | | 5.2 | | | | | | 1.66 | | | | | | 1.48 | | | | | | 1.40 | | |
The Walt Disney Company
|
| | | | 23.9 | | | | | | 15.6 | | | | | | 13.5 | | | | | | 11.6 | | | | | | 3.45 | | | | | | 2.87 | | | | | | 2.59 | | |
Warner Bros. Discovery, Inc.
|
| | | | NM | | | | | | 5.5 | | | | | | 4.2 | | | | | | 3.9 | | | | | | NM | | | | | | 1.13 | | | | | | 1.05 | | |
Mean | | | | | 17.8x | | | | | | 21.1x | | | | | | 13.1x | | | | | | 10.1x | | | | | | 2.06x | | | | | | 1.65x | | | | | | 1.47x | | |
Median | | | | | 9.3x | | | | | | 8.8x | | | | | | 9.1x | | | | | | 7.8x | | | | | | 1.77x | | | | | | 1.48x | | | | | | 1.40x | | |
| | |
Redbox独立估值
|
| |||||||||||||||
(百万美元,每股价值除外)
|
| |
Low
|
| |
Mid
|
| |
High
|
| |||||||||
贴现现金流分析
|
| | | $ | 513.1 | | | | | $ | 557.5 | | | | | $ | 604.7 | | |
精选上市公司分析
|
| | | $ | 498.3 | | | | | $ | 545.8 | | | | | $ | 593.2 | | |
图解企业价值范围
|
| | | $ | 506.0 | | | | | $ | 552.0 | | | | | $ | 599.0 | | |
(+) Cash and Equivalents(1)(2)
|
| | | | 9.8 | | | | | | 9.8 | | | | | | 9.8 | | |
(-) Debt(1)
|
| | | | (349.3) | | | | | | (349.3) | | | | | | (349.3) | | |
(-) Warrant Liability(1)
|
| | | | (4.1) | | | | | | (4.1) | | | | | | (4.1) | | |
说明性持续经营权益价值范围
|
| | | $ | 162.0 | | | | | $ | 208.0 | | | | | $ | 255.0 | | |
Fully Diluted Shares (000s)
|
| | | | 48,298 | | | | | | 48,298 | | | | | | 48,298 | | |
说明持续经营企业每股权益价值范围
|
| | | $ | 3.35 | | | | | $ | 4.31 | | | | | $ | 5.28 | | |
Probability of Default:
|
| |
说明性每股价值范围
|
| |||||||||||||||
Bankruptcy
|
| | | $ | 0.00 | | | | | $ | 0.00 | | | | | $ | 0.00 | | |
90.0%
|
| | | $ | 0.34 | | | | | $ | 0.43 | | | | | $ | 0.53 | | |
80.0%
|
| | | $ | 0.67 | | | | | $ | 0.86 | | | | | $ | 1.06 | | |
70.0%
|
| | | $ | 1.01 | | | | | $ | 1.29 | | | | | $ | 1.58 | | |
66.1%(3) | | | | $ | 1.14 | | | | | $ | 1.46 | | | | | $ | 1.79 | | |
| | |
形式上的幸存公司预测
|
| |||||||||||||||||||||||||||
($ in millions)
|
| |
2022P
|
| |
2023P
|
| |
2024P
|
| |
2025P
|
| |
2026P
|
| |||||||||||||||
息税前收益
|
| | | $ | 4.8 | | | | | $ | 117.5 | | | | | $ | 139.5 | | | | | $ | 170.2 | | | | | $ | 194.2 | | |
Pro Forma Taxes @ 26.0%
|
| | | | (1.2) | | | | | | (30.5) | | | | | | (36.3) | | | | | | (44.3) | | | | | | (50.5) | | |
税后净营业利润
|
| | | | 3.5 | | | | | | 86.9 | | | | | | 103.2 | | | | | | 126.0 | | | | | | 143.7 | | |
Tax Depreciation
|
| | | | 30.1 | | | | | | 24.8 | | | | | | 24.7 | | | | | | 12.8 | | | | | | 12.1 | | |
Content Amortization
|
| | | | 49.4 | | | | | | 52.7 | | | | | | 66.0 | | | | | | 79.2 | | | | | | 95.1 | | |
Content Investment (CSSE)
|
| | | | (115.0) | | | | | | (81.9) | | | | | | (100.2) | | | | | | (118.4) | | | | | | (142.1) | | |
Redbox Entertainment的内容投资
|
| | | | (9.6) | | | | | | (18.0) | | | | | | (14.4) | | | | | | (10.8) | | | | | | (10.8) | | |
Capital Expenditures
|
| | | | (13.1) | | | | | | (8.1) | | | | | | (8.1) | | | | | | (7.1) | | | | | | (7.1) | | |
Acquisitions
|
| | | | (6.8) | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
(增加)流动资金减少
|
| | | | 23.3 | | | | | | (9.9) | | | | | | (11.4) | | | | | | (4.2) | | | | | | (1.7) | | |
未加杠杆的自由现金流
|
| | | $ | (38.1) | | | | | $ | 46.5 | | | | | $ | 59.8 | | | | | $ | 77.4 | | | | | $ | 89.2 | | |
Enterprise Value
|
| |
Low
|
| |
Mid
|
| |
High
|
| |||||||||
Terminal Exit Multiple
|
| | | | 7.0x | | | | | | 8.0x | | | | | | 9.0x | | |
加权平均资本成本
|
| | | | 14.5% | | | | | | 13.5% | | | | | | 12.5% | | |
标示企业值范围
|
| | | $ | 822.0 | | | | | $ | 954.7 | | | | | $ | 1,097.5 | | |
隐含企业估值倍数
|
| | | | | | | | | | | | | | | | | | | | | | | | |
2022 EBITDA(1)
|
| | | $ | 20.3 | | | | | | NM | | | | | | NM | | | | | | NM | | |
2023 EBITDA(1)
|
| | | | 122.9 | | | | | | 6.7x | | | | | | 7.8x | | | | | | 8.9x | | |
2024 EBITDA(1)
|
| | | | 142.8 | | | | | | 5.8x | | | | | | 6.7x | | | | | | 7.7x | | |
2021 Total Revenue
|
| | | | 398.9 | | | | | | 2.06x | | | | | | 2.39x | | | | | | 2.75x | | |
($和股票,单位为百万,每股价值除外)
|
| |
Low
|
| |
Mid
|
| |
High
|
| |||||||||
贴现现金流分析
|
| | | $ | 822.0 | | | | | $ | 954.7 | | | | | $ | 1,097.5 | | |
精选上市公司分析
|
| | | | 860.5 | | | | | | 983.4 | | | | | | 1,106.3 | | |
图解企业价值范围
|
| | | $ | 841.3 | | | | | $ | 969.1 | | | | | $ | 1,101.9 | | |
(+) Redbox Cash(1)(2)
|
| | | $ | 92.8 | | | | | $ | 92.8 | | | | | $ | 92.8 | | |
(+) CSSE Cash(1)
|
| | | | 29.2 | | | | | | 29.2 | | | | | | 29.2 | | |
(-) Redbox Debt(1)(3)
|
| | | | (404.9) | | | | | | (404.9) | | | | | | (404.9) | | |
(-) Redbox Warrant Liability(4)
|
| | | | (4.1) | | | | | | (4.1) | | | | | | (4.1) | | |
(-) CSSE Debt(1)
|
| | | | (69.8) | | | | | | (69.8) | | | | | | (69.8) | | |
(-) CSSE Series A Preferred Stock(1)(5)
|
| | | | (94.5) | | | | | | (94.5) | | | | | | (94.5) | | |
(-)CSSE或有对价(6)
|
| | | | (21.2) | | | | | | (21.2) | | | | | | (21.2) | | |
(-)预计交易手续费
|
| | | | (10.0) | | | | | | (10.0) | | | | | | (10.0) | | |
示例性权益值范围
|
| | | $ | 359.0 | | | | | $ | 487.0 | | | | | $ | 620.0 | | |
(÷) Pro Forma Shares Outstanding (000s)
|
| | | | 20,375 | | | | | | 20,375 | | | | | | 20,375 | | |
说明每股权益价值范围
|
| | | $ | 17.62 | | | | | $ | 23.90 | | | | | $ | 30.43 | | |
Exchange Ratio
|
| | | | 0.089 | | | | | | 0.089 | | | | | | 0.089 | | |
说明性每股价值范围
|
| | | $ | 1.54 | | | | | $ | 2.09 | | | | | $ | 2.66 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2023 EBITDA(7)
|
| | | $ | 122.9 | | | | | | 6.8x | | | | | | 7.9x | | | | | | 9.0x | | |
|
2024 EBITDA(7)
|
| | | | 142.8 | | | | | | 5.9x | | | | | | 6.8x | | | | | | 7.7x | | |
| | |
由
实益拥有的股份
某些受益所有者和管理层 |
| |||||||||||||||||||||||||||||||||
| | |
Class A Common Stock
|
| |
Class B Common Stock
|
| |
Combined Voting Power
|
| |||||||||||||||||||||||||||
| | |
Number
|
| |
% of class
|
| |
Number
|
| |
% of class
|
| |
Number
|
| |
% of class
|
| ||||||||||||||||||
5% Stockholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Redwood Holdco LP(1)
|
| | | | — | | | | | | — | | | | | | 32,770,000 | | | | | | 100% | | | | | | 32,770,000 | | | | | | 72.20% | | |
海港环球资产管理有限责任公司(2)
|
| | | | 4,363,251 | | | | | | 34.58% | | | | | | — | | | | | | — | | | | | | 4,363,251 | | | | | | 9.61% | | |
阿波罗管理控股有限公司(3)
|
| | | | 1,756,487 | | | | | | 13.92% | | | | | | — | | | | | | — | | | | | | 1,756,487 | | | | | | 3.87% | | |
Standard General LP(4)
|
| | | | 979,771 | | | | | | 7.76% | | | | | | — | | | | | | — | | | | | | 979,771 | | | | | | 2.16% | | |
Feis Equities LLC(5)
|
| | | | 820,100 | | | | | | 6.50% | | | | | | — | | | | | | — | | | | | | 820,100 | | | | | | 1.81% | | |
Atlas Diversified(6)
|
| | | | 750,000 | | | | | | 5.94% | | | | | | — | | | | | | — | | | | | | 750,000 | | | | | | 1.65% | | |
董事和指定高管: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Galen C. Smith
|
| | | | 576,036 | | | | | | 4.57% | | | | | | — | | | | | | — | | | | | | 576,036 | | | | | | 1.27% | | |
Jason K. Kwong
|
| | | | 345,622 | | | | | | 2.74% | | | | | | — | | | | | | — | | | | | | 345,622 | | | | | | 0.76% | | |
Kimberly Kelleher
|
| | | | 8,640 | | | | | | 0.07% | | | | | | | | | | | | | | | | | | 8,640 | | | | | | 0.02% | | |
Michael F. Feldner
|
| | | | 172,811 | | | | | | 1.37% | | | | | | — | | | | | | — | | | | | | 172,811 | | | | | | 0.38% | | |
Frederick W. Stein
|
| | | | 172,811 | | | | | | 1.37% | | | | | | — | | | | | | — | | | | | | 172,811 | | | | | | 0.38% | | |
Michael D. Chamberlain
|
| | | | 172,811 | | | | | | 1.37% | | | | | | — | | | | | | — | | | | | | 172,811 | | | | | | 0.38% | | |
Christina Chu
|
| | | | 23,041 | | | | | | 0.18% | | | | | | — | | | | | | — | | | | | | 23,041 | | | | | | 0.05% | | |
董事和高管作为一个群体
|
| | | | 1,471,772 | | | | | | 11.66% | | | | | | | | | | | | | | | | | | 1,471,772 | | | | | | 3.24% | | |
| | |
Chicken Soup
for the Soul Entertainment, Inc. (Historical) |
| |
Reclassified
Redbox Entertainment, Inc. (Note 3) (Historical) |
| |
Transaction
Adjustments |
| |
Other
Adjustments |
| |
Pro Forma
Combined |
| |||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
现金、现金等价物和受限
cash |
| | | $ | 21,499 | | | | | $ | 13,658 | | | | | $ | | | | | $ | | | | | $ | 35,157 | | | ||
应收账款,扣除坏账准备后的净额
|
| | | | 66,225 | | | | | | 14,109 | | | | | | | | | | | | | | | | | | 80,334 | | |
预付费用和其他当期费用
assets |
| | | | 3,043 | | | | | | 6,662 | | | | | | | | | | | | | | | | | | 9,705 | | |
关联公司到期
|
| | | | 685 | | | | | | 4,370 | | | | | | | | | | | | | | | | | | 5,055 | | |
经营性租赁使用权资产
|
| | | | 8,386 | | | | | | 8,274 | | | | | | | | | | | | | | | | | | 16,660 | | |
Content assets, net
|
| | | | 86,816 | | | | | | 23,214 | | | | | | | | | | | | | | | | | | 110,030 | | |
财产和设备,净额
|
| | | | — | | | | | | 36,743 | | | | | | | | | | | | 4,639(h) | | | | | | 41,382 | | |
Intangible assets, net
|
| | | | 21,650 | | | | | | 106,349 | | | | | | 143,551(b) | | | | | | | | | | | | 271,550 | | |
无限活体无形资产
|
| | | | 12,164 | | | | | | — | | | | | | | | | | | | | | | | | | 12,164 | | |
Goodwill
|
| | | | 44,906 | | | | | | 147,523 | | | | | | (47,350)(c) | | | | | | | | | | | | 145,079 | | |
Other assets, net
|
| | | | 5,570 | | | | | | 612 | | | | | | | | | | | | (4,639)(h) | | | | | | 1,543 | | |
Total assets
|
| | | $ | 270,944 | | | | | $ | 361,514 | | | | | $ | 96,201 | | | | | $ | — | | | | | $ | 728,659 | | |
负债和权益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
应收账款和应计其他费用
|
| | | $ | 43,837 | | | | | $ | 97,344 | | | | | $ | 39,394(a) | | | | | $ | | | | | $ | 180,575 | | | |
编程义务
|
| | | | 15,570 | | | | | | — | | | | | | | | | | | | | | | | | | 15,570 | | |
电影资料库采购义务
|
| | | | 19,139 | | | | | | — | | | | | | | | | | | | | | | | | | 19,139 | | |
应计参与成本
|
| | | | 18,118 | | | | | | — | | | | | | | | | | | | | | | | | | 18,118 | | |
电影获取进展
|
| | | | 12,971 | | | | | | — | | | | | | | | | | | | | | | | | | 12,971 | | |
Revolving loan
|
| | | | 22,036 | | | | | | — | | | | | | | | | | | | | | | | | | 22,036 | | |
Debt
|
| | | | 31,592 | | | | | | 342,910 | | | | | | (31,838)(d) | | | | | | (6,088)(i) | | | | | | 336,576 | | |
或有对价
|
| | | | 6,639 | | | | | | — | | | | | | | | | | | | | | | | | | 6,639 | | |
Put option obligation
|
| | | | 11,400 | | | | | | — | | | | | | | | | | | | | | | | | | 11,400 | | |
经营性租赁负债
|
| | | | 9,799 | | | | | | 8,557 | | | | | | | | | | | | | | | | | | 18,356 | | |
Other liabilities
|
| | | | 5,482 | | | | | | 14,720 | | | | | | (3,438)(e) | | | | | | | | | | | | 16,764 | | |
Total liabilities
|
| | | | 196,583 | | | | | | 463,531 | | | | | | 4,118 | | | | | | (6,088) | | | | | | 658,144 | | |
Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stockholders’ Equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
A系列累积可赎回永久优先股
|
| | | | — | | | | | | | | | | | | | | | | | | | | | | | | — | | |
Class A common stock
|
| | | | 1 | | | | | | 1 | | | | | | (1)(f) | | | | | | | | | | | | 1 | | |
Class B common stock
|
| | | | 1 | | | | | | 3 | | | | | | (3)(f) | | | | | | | | | | | | 1 | | |
新增实收资本
|
| | | | 245,978 | | | | | | 302,958 | | | | | | (271,938)(f) | | | | | | 6,088(i) | | | | | | 283,086 | | |
Deficit
|
| | | | (150,589) | | | | | | (334,398) | | | | | | 293,444(f) | | | | | | | | | | | | (191,543) | | |
国库持有的A类普通股,成本价
|
| | | | (21,787) | | | | | | — | | | | | | | | | | | | | | | | | | (21,787) | | |
股东权益总额
|
| | | | 73,604 | | | | | | (31,436) | | | | | | 21,502 | | | | | | 6,088 | | | | | | 69,758 | | |
非控股权益
|
| | | | 757 | | | | | | (70,581) | | | | | | 70,581(g) | | | | | | | | | | | | 757 | | |
Total equity
|
| | | | 74,361 | | | | | | (102,017) | | | | | | 92,083 | | | | | | 6,088 | | | | | | 70,515 | | |
负债和权益合计
|
| | | $ | 270,944 | | | | | $ | 361,514 | | | | | $ | 96,201 | | | | | $ | — | | | | | $ | 728,659 | | |
| | |
Chicken Soup for
the Soul Entertainment, Inc. (Historical) |
| |
Sonar
Entertainment for the period from January 1, 2021 through May 21, 2021 (Historical) |
| |
Transaction
Accounting Adjustments |
| |
Pro forma
Chicken Soup for the Soul Entertainment, Inc. |
| |
Reclassified
Redbox Entertainment, Inc. (Note 3) (Historical) |
| |
Merger
Transaction Adjustments |
| |
Financing
Transaction Adjustments |
| |
Other
Accounting Adjustments |
| |
Combined Pro
Forma |
| |||||||||||||||||||||||||||
Net revenue
|
| | | $ | 110,395 | | | | | $ | 5,954 | | | | | $ | | | | | $ | 116,349 | | | | | $ | 288,540 | | | | | $ | | | | | $ | | | | | $ | | | | | $ | 404,889 | | | ||||
Cost of revenue
|
| | | | 79,138 | | | | | | 4,183 | | | | | | | | | | | | 83,321 | | | | | | 115,141 | | | | | | | | | | | | | | | | | | | | | | | | 198,462 | | |
Gross profit
|
| | | | 31,257 | | | | | | 1,771 | | | | | | — | | | | | | 33,028 | | | | | | 173,399 | | | | | | — | | | | | | — | | | | | | — | | | | | | 206,427 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
销售、一般和行政管理
|
| | | | 48,611 | | | | | | 6,296 | | | | | | (255)(p) | | | | | | 54,652 | | | | | | 208,162 | | | | | | 43,169(a) | | | | | | | | | | | | (10,949)(o) | | | | | | 295,034 | | |
摊销折旧
|
| | | | 5,728 | | | | | | — | | | | | | 520(q) | | | | | | 6,248 | | | | | | 108,505 | | | | | | (51,691)(j) | | | | | | | | | | | | — | | | | | | 63,062 | | |
内容资产减值
|
| | | | 9,795 | | | | | | — | | | | | | | | | | | | 9,795 | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | 9,795 | | |
无形资产和商誉减值
|
| | | | 2,045 | | | | | | — | | | | | | | | | | | | 2,045 | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | 2,045 | | |
管理费和许可费
|
| | | | 11,040 | | | | | | — | | | | | | 595(r) | | | | | | 11,635 | | | | | | — | | | | | | | | | | | | | | | | | | 4,033(n) | | | | | | 15,667 | | |
总运营费用
|
| | | | 77,219 | | | | | | 6,296 | | | | | | 860 | | | | | | 84,375 | | | | | | 316,667 | | | | | | (8,522) | | | | | | — | | | | | | (6,916) | | | | | | 385,604 | | |
Operating loss
|
| | | | (45,962) | | | | | | (4,525) | | | | | | (860) | | | | | | (51,347) | | | | | | (143,268) | | | | | | 8,522 | | | | | | — | | | | | | 6,916 | | | | | | (179,177) | | |
Interest expense
|
| | | | 4,831 | | | | | | 28,054 | | | | | | (27,727)(s) | | | | | | 5,158 | | | | | | 34,606 | | | | | | (2,230)(k) | | | | | | 2,014(k) | | | | | | — | | | | | | 39,548 | | |
其他营业外收入,净额
|
| | | | (379) | | | | | | (10) | | | | | | 10(t) | | | | | | (379) | | | | | | (3,083) | | | | | | — | | | | | | | | | | | | — | | | | | | (3,462) | | |
所得税和优先股息前亏损
|
| | | | (50,414) | | | | | | (32,569) | | | | | | 26,857 | | | | | | (56,126) | | | | | | (174,791) | | | | | | 10,752 | | | | | | (2,014) | | | | | | 6,916 | | | | | | (215,263) | | |
Provision for income
taxes |
| | | | 66 | | | | | | 11 | | | | | | (11)(s) | | | | | | 66 | | | | | | (34,035) | | | | | | — | | | | | | | | | | | | — | | | | | | (33,969) | | |
扣除非控股权益和优先股息前的净亏损
|
| | | | (50,480) | | | | | | (32,580) | | | | | | 26,868 | | | | | | (56,192) | | | | | | (140,756) | | | | | | 10,752 | | | | | | (2,014) | | | | | | 6,916 | | | | | | (181,294) | | |
可归因于非控股的净亏损
interests |
| | | | (74) | | | | | | — | | | | | | | | | | | | (74) | | | | | | (27,967) | | | | | | 27,967(l) | | | | | | | | | | | | — | | | | | | (74) | | |
Net loss attributable to
Chicken Soup for the Soul Entertainment, Inc. |
| | | | (50,406) | | | | | | (32,580) | | | | | | 26,868 | | | | | | (56,118) | | | | | | (112,789) | | | | | | (17,215) | | | | | | (2,014) | | | | | | 6,916 | | | | | | (181,220) | | |
减:优先股息
|
| | | | 9,014 | | | | | | — | | | | | | | | | | | | 9,014 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 9,014 | | |
普通股股东可用净亏损
|
| | | $ | (59,420) | | | | | $ | (32,580) | | | | | $ | 26,868 | | | | | $ | (65,132) | | | | | $ | (112,789) | | | | | $ | (17,215) | | | | | $ | (2,014) | | | | | $ | 6,916 | | | | | $ | (190,234) | | |
Net loss per common share:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | $ | (3.96) | | | | | | | | | | | | | | | | | $ | (4.34) | | | | | $ | (0.58) | | | | | | | | | | | | | | | | | | | | | | | $ | (9.71) | | |
加权平均已发行普通股:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 15,018,421 | | | | | | | | | | | | | | | | | | 15,018,421 | | | | | | 12,618,516 | | | | | | 4,578,633(m) | | | | | | | | | | | | | | | | | | 19,597,054 | | |
| | |
Chicken Soup for
the Soul Entertainment, Inc. (Historical) |
| |
Reclassified
Redbox Entertainment, Inc. (Note 3) (Historical) |
| |
Merger
Transaction Adjustments |
| |
Financing
Transaction Adjustments |
| |
Other
Accounting Adjustments |
| |
Combined
Pro Forma |
| ||||||||||||||||||
Net revenue
|
| | | $ | 29,206 | | | | | $ | 63,227 | | | | | $ | | | | | $ | | | | | $ | | | | | $ | 92,433 | | | |||
Cost of revenue
|
| | | | 22,575 | | | | | | 27,290 | | | | | | | | | | | | | | | | | | | | | | | | 49,865 | | |
Gross profit
|
| | | | 6,631 | | | | | | 35,937 | | | | | | — | | | | | | — | | | | | | — | | | | | | 42,568 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
销售、一般和行政管理
|
| | | | 12,817 | | | | | | 59,038 | | | | | | — | | | | | | — | | | | | | (2,561)(o) | | | | | | 69,294 | | |
Amortization and
depreciation |
| | | | 1,648 | | | | | | 25,090 | | | | | | (12,923)(j) | | | | | | — | | | | | | — | | | | | | 13,815 | | |
管理费和许可费
|
| | | | 2,921 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,488(n) | | | | | | 4,409 | | |
总运营费用
|
| | | | 17,386 | | | | | | 84,128 | | | | | | (12,923) | | | | | | — | | | | | | (1,073) | | | | | | 87,518 | | |
Operating loss
|
| | | | (10,755) | | | | | | (48,191) | | | | | | 12,923 | | | | | | — | | | | | | 1,073 | | | | | | (44,950) | | |
Interest expense
|
| | | | 1,310 | | | | | | 6,422 | | | | | | (630)(k) | | | | | | 504(k) | | | | | | | | | | | | 7,606 | | |
其他营业外收入,净额
|
| | | | (202) | | | | | | (13,765) | | | | | | — | | | | | | | | | | | | | | | | | | (13,967) | | |
所得税和优先股息前亏损
|
| | | | (11,863) | | | | | | (40,848) | | | | | | 13,553 | | | | | | (504) | | | | | | 1,073 | | | | | | (38,589) | | |
所得税拨备
|
| | | | 20 | | | | | | 26 | | | | | | — | | | | | | — | | | | | | — | | | | | | 46 | | |
扣除非控股权益和优先股息前的净亏损
|
| | | | (11,883) | | | | | | (40,874) | | | | | | 13,553 | | | | | | (504) | | | | | | 1,073 | | | | | | (38,635) | | |
非控股权益应占净亏损
|
| | | | (38) | | | | | | (39,430) | | | | | | 39,430(l) | | | | | | — | | | | | | — | | | | | | (38) | | |
可归因于鸡的净亏损
Soup for the Soul Entertainment, Inc. |
| | | | (11,845) | | | | | | (1,444) | | | | | | (25,877) | | | | | | (504) | | | | | | 1,073 | | | | | | (38,597) | | |
减:优先股息
|
| | | | 2,282 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,282 | | |
普通股股东可用净亏损
|
| | | $ | (14,127) | | | | | $ | (1,444) | | | | | $ | (25,877) | | | | | $ | (504) | | | | | $ | 1,073 | | | | | $ | (40,879) | | |
每股普通股净亏损: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | $ | (0.92) | | | | | $ | (0.11) | | | | | | | | | | | | | | | | | | | | | | | $ | (2.05) | | |
加权平均已发行普通股:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 15,331,743 | | | | | | 12,618,516 | | | | | | 4,578,633(m) | | | | | | | | | | | | | | | | | | 19,910,376 | | |
Redbox Historical
合并资产负债表 Line Items |
| |
Chicken Soup for the Soul
娱乐历史 合并资产负债表 Line Items |
| |
Redbox Historical
Consolidated Balances as of March 31, 2022 |
| |
Reclassifications
|
| |
Notes
|
| |
Redbox Reclassified
Consolidated Balances as of March 31, 2022 |
| |||||||||
Cash, cash equivalents and
restricted cash |
| |
现金、现金等价物和
restricted cash |
| | | $ | 13,658 | | | | | $ | | | | | | | | | $ | 13,658 | | |
Accounts receivable, net of
allowances |
| |
应收账款,扣除
坏账准备 |
| | | | 14,109 | | | | | | | | | | | | | | | 14,109 | | |
关联方到期,净额 | | | 关联公司到期 | | | | | 4,370 | | | | | | | | | | | | | | | 4,370 | | |
Content library | | | Content assets, net | | | | | 23,214 | | | | | | | | | | | | | | | 23,214 | | |
预付费用和其他
current assets |
| |
预付费用和其他当期费用
assets |
| | | | 6,662 | | | | | | | | | | | | | | | 6,662 | | |
财产和设备,净额 | | | 财产和设备,净额 | | | | | 36,743 | | | | | | | | | | | | | | | 36,743 | | |
Goodwill | | | Goodwill | | | | | 147,523 | | | | | | | | | | | | | | | 147,523 | | |
无形资产净值 | | | 无形资产净值 | | | | | 106,349 | | | | | | | | | | | | | | | 106,349 | | |
经营性租赁使用权
assets |
| |
经营性租赁使用权资产
|
| | | | 8,274 | | | | | | | | | | | | | | | 8,274 | | |
其他长期资产 | | | Other assets, net | | | | | 612 | | | | | | | | | | | | | | | 612 | | |
Trade payables | | | | | | | | 38,704 | | | | | | (38,704) | | | |
(a)
|
| | | | — | | |
因关联方,净额 | | | | | | | | 74 | | | | | | (74) | | | |
(a)
|
| | | | — | | |
Accrued and other current
liabilities |
| | | | | | | 58,566 | | | | | | (58,566) | | | |
(a)
|
| | | | — | | |
| | |
应付账款和应计账款
other expenses |
| | | | | | | | | | 97,344 | | | |
(a)
|
| | | | 97,344 | | |
经营性租赁负债,
current portion |
| | | | | | | 2,958 | | | | | | (2,958) | | | |
(a)
|
| | | | — | | |
长期投资的当前部分
debt |
| | | | | | | 41,539 | | | | | | (41,539) | | | |
(a)
|
| | | | — | | |
Long-term debt, net | | | | | | | | 301,371 | | | | | | (301,371) | | | |
(a)
|
| | | | — | | |
| | | Debt | | | | | | | | | | | 342,910 | | | |
(a)
|
| | | | 342,910 | | |
Warrant liability | | | | | | | | 4,056 | | | | | | (4,056) | | | |
(a)
|
| | | | — | | |
经营性租赁负债,
non-current portion |
| | | | | | | 5,599 | | | | | | (5,599) | | | |
(a)
|
| | | | — | | |
| | | 经营性租赁负债 | | | | | | | | | | | 8,557 | | | |
(a)
|
| | | | 8,557 | | |
其他长期负债 | | | Other liabilities | | | | | 10,664 | | | | | | 4,056 | | | |
(a)
|
| | | | 14,720 | | |
Class A common stock | | | Class A common stock | | | | | 1 | | | | | | | | | | | | | | | 1 | | |
Class B common stock | | | Class B common stock | | | | | 3 | | | | | | | | | | | | | | | 3 | | |
新增实收资本 | | | 新增实收资本 | | | | | 302,958 | | | | | | | | | | | | | | | 302,958 | | |
非控股权益 | | | 非控股权益 | | | | | (70,581) | | | | | | | | | | | | | | | (70,581) | | |
累计亏损 | | | Deficit | | | | | (334,398) | | | | | | | | | | | | | | | (334,398) | | |
Redbox Historical
合并报表: 操作行项目 |
| |
Chicken Soup for the Soul
Entertainment Historical 合并报表: Operations Line Items |
| |
Redbox Historical
Statement of Operations For the three months ended March 31, 2022 |
| |
Reclassifications
|
| |
Notes
|
| |
Redbox Reclassified
Statement of Operations For the three months ended March 31, 2022 |
| |||||||||
Net revenue | | | Net revenue | | | | $ | 63,227 | | | | | $ | | | | | | | | $ | 63,227 | | | |
Product cost | | | | | | | | 27,290 | | | | | | (27,290) | | | |
(b)
|
| | | | — | | |
| | | Cost of revenue | | | | | | | | | | | 27,290 | | | |
(b)
|
| | | | 27,290 | | |
Direct operating | | | | | | | | 30,005 | | | | | | (30,005) | | | |
(b)
|
| | | | — | | |
Marketing | | | | | | | | 4,022 | | | | | | (4,022) | | | |
(b)
|
| | | | — | | |
基于股票的薪酬费用
|
| | | | | | | 1,808 | | | | | | (1,808) | | | |
(b)
|
| | | | — | | |
一般和行政 | | | | | | | | 23,203 | | | | | | (23,203) | | | |
(b)
|
| | | | — | | |
| | |
销售、一般和行政管理
|
| | | | | | | | | | 59,038 | | | |
(b)
|
| | | | 59,038 | | |
折旧及摊销
|
| | 摊销折旧 | | | | | 25,090 | | | | | | | | | | | | | | | 25,090 | | |
利息和其他收入(费用),净额
|
| | | | | | | 7,343 | | | | | | (7,343) | | | |
(b)
|
| | | | — | | |
| | | Interest expense | | | | | | | | | | | 6,422 | | | |
(b)
|
| | | | 6,422 | | |
| | | 其他营业外收入,净额 | | | | | | | | | | | (13,765) | | | |
(b)
|
| | | | (13,765) | | |
所得税支出(福利)
|
| | 所得税拨备 | | | | | 26 | | | | | | | | | | | | | | | 26 | | |
可归因于非控股权益的净亏损
|
| | 非控股权益应占净亏损 | | | | | (39,430) | | | | | | | | | | | | | | | (39,430) | | |
Redbox Historical
合并报表: 操作行项目 |
| |
Chicken Soup for the Soul
Entertainment Historical 合并报表: Operations Line Items |
| |
Redbox Historical
Statement of Operations For the year ended December 31, 2021 |
| |
Reclassifications
|
| |
Notes
|
| |
Redbox Reclassified
Statement of Operations For the year ended December 31, 2021 |
| |||||||||
Net revenue | | | Net revenue | | | | $ | 288,540 | | | | | $ | | | | | | | | $ | 288,540 | | | |
Product cost | | | | | | | | 115,141 | | | | | | (115,141) | | | |
(c)
|
| | | | — | | |
| | | Cost of revenue | | | | | | | | | | | 115,141 | | | |
(c)
|
| | | | 115,141 | | |
Direct operating | | | | | | | | 131,926 | | | | | | (131,926) | | | |
(c)
|
| | | | — | | |
Marketing | | | | | | | | 14,806 | | | | | | (14,806) | | | |
(c)
|
| | | | — | | |
基于股票的薪酬费用
|
| | | | | | | 1,994 | | | | | | (1,994) | | | |
(c)
|
| | | | — | | |
一般和行政 | | | | | | | | 59,436 | | | | | | (59,436) | | | |
(c)
|
| | | | — | | |
| | |
销售、一般和行政管理
|
| | | | | | | | | | 208,162 | | | |
(c)
|
| | | | 208,162 | | |
折旧及摊销 | | | 摊销折旧 | | | | | 108,505 | | | | | | | | | | | | | | | 108,505 | | |
利息和其他收入(费用),净额
|
| | | | | | | (31,523) | | | | | | 31,523 | | | |
(c)
|
| | | | — | | |
| | | Interest expense | | | | | | | | | | | 34,606 | | | |
(c)
|
| | | | 34,606 | | |
| | | 其他营业外收入,净额 | | | | | | | | | | | (3,083) | | | |
(c)
|
| | | | (3,083) | | |
所得税支出(福利) | | | 所得税拨备 | | | | | (34,035) | | | | | | | | | | | | | | | (34,035) | | |
可归因于非控股权益的净亏损
|
| | 非控股权益应占净亏损 | | | | | (27,967) | | | | | | | | | | | | | | | (27,967) | | |
|
中证A类普通股已发行公允价值
|
| | | $ | 28,551 | | |
|
为Redbox RSU支付的对价公允价值
|
| | | | 291 | | |
|
红箱权证转换为CSSE权证的公允价值
|
| | | | 618 | | |
|
预计合并考虑因素
|
| | | $ | 29,460 | | |
Change in Share Price
|
| |
Share Price
|
| |
Estimated
Purchase Consideration |
| |
Estimated
Goodwill |
| |||||||||
Increase of 10%
|
| | | $ | 7.30 | | | | | $ | 32,406 | | | | | $ | 103,181 | | |
Decrease of 10%
|
| | | $ | 5.98 | | | | | $ | 26,514 | | | | | $ | 97,165 | | |
|
Total assets
|
| | | $ | 107,642 | | |
|
Total liabilities
|
| | | | 428,255 | | |
|
收购的有形资产净值
|
| | | | (320,613) | | |
|
可识别无形资产
|
| | | | 249,900 | | |
|
Goodwill
|
| | | | 100,173 | | |
|
预计合并对价的分配
|
| | | $ | 29,460 | | |
| | |
Chicken Soup
for the Soul Entertainment, Inc. |
| |
Redbox
Entertainment, Inc. |
| |
Total
|
| |||||||||
预计交易总成本
|
| | | $ | 17,500 | | | | | $ | 25,669 | | | | | $ | 43,169 | | |
减去计入应计费用的成本
|
| | | | 34 | | | | | | 3,100 | | | | | | 3,134 | | |
Less costs paid through March 31, 2022
|
| | | | — | | | | | | 641 | | | | | | 641 | | |
Pro forma net adjustment
|
| | | $ | 17,466 | | | | | $ | 21,928 | | | | | $ | 39,394 | | |
| | |
Intangible assets
|
| |||
Estimated fair value
|
| | | $ | 249,900 | | |
历史账面价值
|
| | | | (106,349) | | |
Pro forma net adjustment
|
| | | $ | 143,551 | | |
|
Estimated fair value
|
| | | $ | 100,173 | | |
|
历史账面价值
|
| | | | (147,523) | | |
|
Pro forma net adjustment
|
| | | $ | (47,350) | | |
|
Estimated fair value
|
| | | $ | 338,932 | | |
|
B-2 debt conversion to shares
|
| | | | (27,860) | | |
|
B-2债务转换后的估计公允价值
|
| | | | 311,072 | | |
|
历史账面价值
|
| | | | (342,910) | | |
|
Pro forma net adjustment
|
| | | $ | (31,838) | | |
|
Estimated fair value
|
| | | $ | 618 | | |
|
历史账面价值
|
| | | | (4,056) | | |
|
Pro forma net adjustment
|
| | | $ | (3,438) | | |
| | |
Class A common stock
|
| |
Class B common stock
|
| |
Additional
paid-in capital |
| | | | | | | | |||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Deficit
|
| | |||||||||||||||||||||||
已转移对价
|
| | | | 4,578,633 | | | | | $ | — | | | | | | | | | | | $ | — | | | | | $ | 29,460 | | | | | $ | — | | | | | |
预计交易成本
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (39,394) | | | | ||
合并后薪酬
expense |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,560 | | | | | | (1,560) | | | | ||
历史账面价值
|
| | | | — | | | | | | (1) | | | | | | | | | | | | (3) | | | | | | (302,958) | | | | | | 334,398 | | | | ||
Pro forma net adjustment
|
| | | | 4,578,633 | | | | | $ | (1) | | | | | | — | | | | | $ | (3) | | | | | $ | (271,938) | | | | | $ | 293,444 | | | |
|
一分钱认股权证发行数量
|
| | | | 916,883 | | |
|
每份权证的内在价值
|
| | | $ | 6.64 | | |
|
Pro forma net adjustment
|
| | | $ | 6,088 | | |
| | |
Three Months Ended
March 31, 2022 |
| |
Year Ended
December 31, 2021 |
| ||||||
预计折旧和摊销
|
| | | $ | 4,927 | | | | | $ | 19,709 | | |
历史折旧和摊销
|
| | | | (17,850) | | | | | | (71,400) | | |
Pro forma net adjustment
|
| | | $ | (12,923) | | | | | $ | (51,691) | | |
| | |
Three Months Ended
March 31, 2022 |
| |
Year Ended
December 31, 2021 |
| ||||||
与便士认股权证有关的债务折扣增加
|
| | | $ | (305) | | | | | $ | (1,218) | | |
债务折价在承担债务的公允价值上增加
|
| | | | (199) | | | | | | (796) | | |
形式融资交易净额调整
|
| | | | (504) | | | | | | (2,014) | | |
B-2债务转换节省的利息费用
|
| | | | 630 | | | | | | 2,230 | | |
预计净调整合计
|
| | | $ | 126 | | | | | $ | 216 | | |
| | |
Three Months Ended
March 31, 2022 |
| |
Year Ended
December 31, 2021 |
| ||||||
历史加权平均流通股
|
| | | | 15,331,743 | | | | | | 15,018,421 | | |
向Redbox发行股票
|
| | | | 4,299,927 | | | | | | 4,299,927 | | |
发行股票以换取Redbox RSU
|
| | | | 278,706 | | | | | | 278,706 | | |
形式加权平均流通股
|
| | | | 19,910,376 | | | | | | 19,597,054 | | |
| | |
Three Months Ended
March 31, 2022 |
| |
Year Ended
December 31, 2021 |
| ||||||
不包括传统业务收入的红盒收入
|
| | | $ | 14,879 | | | | | $ | 40,331 | | |
增量管理和许可费
|
| | | | 10% | | | | | | 10% | | |
Pro forma net adjustment
|
| | | $ | 1,488 | | | | | $ | 4,033 | | |
| | |
Three Months Ended
March 31, 2022 |
| |
Year Ended
December 31, 2021 |
| ||||||
劳动力成本降低
|
| | | $ | (2,561) | | | | | $ | (10,949) | | |
| 公司注册证书授权证交所发行200,000,000股普通股,每股面值0.001美元,其中140,000,000股为证交所A类普通股,20,000,000股为证交所B类普通股,40,000,000股优先股,每股面值0.001美元,其中10,000,000股为9.75%A系列累计可赎回永久优先股。自.起[•],有几个[•]CSSE A类普通股,[•]CSSE B类普通股和[•]已发行和已发行的A系列优先股。 | | | 红盒公司注册证书授权红盒公司发行6.01亿股,其中5亿股,每股票面价值0.0001美元,指定为红盒A类普通股;1亿股,每股面值0.0001美元,指定为红盒B类普通股;100万股,每股面值0.0001美元,指定为“优先股”。自.起[•],有几个[•]已发行和已发行的Redbox A类普通股,[•]已发行和已发行的Redbox B类普通股股票,没有已发行和已发行的优先股。 | |
| CSSE的公司注册证书规定,每持有一股CSSE A类普通股,CSSE股东每持有一股CSSE A类普通股,该CSSE股东每持有一股CSSE B类普通股,CSSE股东有权投10票。持有CSSE A类普通股和CSSE B类普通股的CSSE股东在所有事项上作为一个类别一起投票。CSSE普通股的持有者没有累计投票权。证交所章程规定,除董事选举外,股东大会就标的物投赞成票过半数者,为股东行为。根据持有人的选择,持有一股CSSE B类普通股 | | | Redbox的公司注册证书规定,每持有一股Redbox股东登记在册的Redbox普通股,每位Redbox股东有权投一票。Redbox股东在所有事项上作为一个类别一起投票,除非Redbox A类普通股的流通股持有人和Redbox B类普通股的流通股持有人可以在公司注册证书的任何修订时作为一个类别单独投票,该修订将改变或改变某一类别股票的权利,该修订不适用于合并协议项下拟进行的交易。Redbox普通股的持有者没有累积投票权。Redbox的章程规定,除董事选举外, | |
| 可随时转换为一股CSSE A类普通股或(2)在当时CSSE B类普通股的多数流通股持有人选出后,CSSE B类普通股的所有流通股均可转换为CSSE A类普通股。一旦转换为CSSE A类普通股,CSSE B类普通股将不再重新发行。 | | | 股东在会议上对该事项投赞成票的行为为股东行为。 | |
| CSSE董事会目前有九名成员。董事会决议可以不时增加或减少董事的人数,但如果这会缩短现任董事的任期,则不得减少董事的人数。 | | | 红盒董事会目前有五名成员。Redbox的章程规定,董事人数由董事会决议决定,但须符合任何系列优先股持有人在特定情况下选举董事的权利。 | |
| CSSE的公司注册证书规定,所有董事每年选举一次。每一位董事的任期直至下一届年会、其继任者正式当选并具有资格为止,或直至其先前去世、残疾、辞职、取消资格或被免职为止。 | | | Redbox的公司注册证书规定,董事应分为三类,分别为I类、II类和III类。每个类的成员交错任职三年(不包括I类和II类董事的初始任期,分别为一年和两年)。每一董事的任期至该董事任期届满当年的年度股东大会结束,继任者经正式选举并具备资格,或其提前去世、辞职或被免职为止。 | |
| 根据公司注册证书的规定,上交所董事会应以所投股份的多数票选举产生;但只要根据公司注册证书的规定,上交所任何类别或系列股本的持有人有权选举一名或多名董事,该等董事应由该等持有人以多数票选出。 | | | 根据公司注册证书,Redbox董事会应由所投股份的多数票选举产生;但当Redbox任何类别或系列股本的持有人根据公司注册证书的规定有权选举一名或多名董事时,该等董事应由该等持有人所投的多数票选出。 | |
| 根据上交所的章程,任何董事或整个董事会都可以由当时有权在董事选举中投票的多数股份的持有者无故或无故罢免。 | | | 根据公司注册证书,除股东协议中的某些例外情况以及一个或多个系列优先股持有人选举董事的特殊权利外, | |
| | | | 红盒董事会或任何个人董事可以随时罢免,但前提是必须获得红盒当时有表决权股票中至少三分之二投票权的持有者的赞成票,并有权在董事选举中投票。 | |
| 根据上交所章程,因去世、辞职、退休、丧失资格、免职或其他原因造成的上交所董事会空缺以及因董事人数增加而新设的董事职位,应由在任董事(尽管不足法定人数)或唯一剩余的董事(但除法律另有要求外,不得由普通股股东)的多数票填补。任何当选填补空缺的董事将任职至其被任命后为选举董事而召开的第一次股东大会为止,直至其继任者当选并具有资格为止,或直至其去世、辞职或被免职为止。 | | | 根据红盒公司章程,任何因去世、辞职、免职或其他原因造成的红盒董事会空缺,以及因董事人数增加而新设的董事职位,须由当时在任的董事(即使不足法定人数)或唯一剩余的董事董事以过半数票填补,而如此选出的每一名红盒董事的任期将于下一届股东周年大会日期届满。如果没有董事在任,则可以按照DGCL的规定举行董事选举。当一名或多名董事辞任红盒董事会职务并于日后生效时,当时在任的大多数董事(包括已辞任的董事)将有权填补该等空缺,有关表决于该等辞任生效时生效,而如此选出的每名董事将按填补其他空缺的规定任职。 | |
| 股东特别会议只能由CSSE董事会以在任时获得多数董事批准的决议、首席执行官或董事会主席的命令或CSSE已发行普通股(即CSSE A类普通股和CSSE B类普通股,作为单一类别)的大多数持有人的书面要求才能召开。 | | | Redbox的公司注册证书规定,可由首席执行官、Redbox董事会主席或Redbox多数董事通过的决议召开股东特别会议。股东无权召开红盒股东特别大会。 | |
| CSSE的公司注册证书并不禁止股东以书面同意代替会议行事。 | | | Redbox的公司注册证书不允许股东在书面同意下采取任何要求或允许采取的行动。 | |
| 根据公司注册证书,通过、修改、更改或废除证交所章程需经证交所董事会过半数赞成票方可通过。 | | | 根据公司注册证书,采用、修改、更改或废除Redbox的章程需要得到Redbox董事会多数成员的赞成票。 | |
| CSSE没有制定股东权利计划。CSSE保持双层普通股结构,CSSE B类普通股如上所述拥有超级投票权。CSSE B类普通股不公开交易,其最终实益所有权集中在CSSE首席执行官及其若干关联公司。CSSE的公司注册证书包含某些其他保护条款,包括:(A)限制股东召回特别股票的能力的条款 | | | Redbox没有制定股东权利计划。 | |
| 会议,(B)股东提案和董事提名的提前通知要求,(C)无论是否有理由罢免董事会成员的津贴,以及(D)对CSSSE公司注册证书的任何修改,必须获得大多数已发行的CSSSE B类普通股的批准,作为一个单独的类别投票。 | | | | |
| 根据公司注册证书,除非CSSE以书面形式同意选择替代法院,否则在适用法律允许的最大范围内,特拉华州衡平法院应是任何股东提起(I)任何派生诉讼,(Ii)任何声称违反受托责任的诉讼,(Iii)根据公司注册证书、章程或DGCL产生的任何针对CSSE、CSSE董事会、高级职员或任何员工的索赔的任何诉讼,或(Iv)针对CSSE、CSSE董事会、受内务主义支配的官员或雇员。 | | | 根据公司注册证书,除非Redbox书面同意选择替代法院,否则在适用法律允许的最大范围内,特拉华州衡平法院应是任何股东提起(I)任何派生诉讼、(Ii)任何声称违反受托责任的诉讼、(Iii)根据公司注册证书、章程或DGCL产生的任何针对Redbox、Redbox董事会、高级人员或任何员工的索赔的任何诉讼,或(Iv)任何针对Redbox、Redbox董事会、受内部事务原则管辖的官员或员工。 | |
|
灵魂娱乐公司的鸡汤
Attn: Investor Relations 132 E. Putnam Ave Cos Cob, Connecticut 06807 (855) 398-0443 |
| |
红盒娱乐公司
Attn: Investor Relations 1 Tower Lane, Suite 800 伊利诺伊州奥克布鲁克露台,邮编:60181 (630) 756-8010 |
|
| | |
Page
|
| |||
Part I
财务信息
|
| | | | | | |
Item 1.
Financial Statements
|
| | | | F-2 | | |
截至2022年3月31日(未经审计)和2021年12月31日的简明合并资产负债表
|
| | | | F-2 | | |
截至2022年3月31日和2021年3月31日的三个月简明综合经营报表(未经审计)
|
| | | | F-3 | | |
截至3月31日的三个月现金流量表简明合并报表
2022 and 2021 (Unaudited) |
| | | | F-4 | | |
截至2022年和2021年3月31日止三个月的股东权益简明综合报表(未经审计)
|
| | | | F-5 | | |
简明合并财务报表附注(未经审计)
|
| | | | F-6 | | |
| | |
(unaudited)
March 31, 2022 |
| |
December 31,
2021 |
| ||||||
Assets | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | |
现金、现金等价物和受限现金
|
| | | $ | 13,658 | | | | | $ | 18,478 | | |
应收账款,2022年3月31日的应收账款净额为202美元,2021年12月31日的应收账款净额为259美元
|
| | | | 14,109 | | | | | | 10,856 | | |
关联方应收账款,净额(注15)
|
| | | | 4,370 | | | | | | 3,813 | | |
内容库
|
| | | | 23,214 | | | | | | 25,201 | | |
预付费用和其他流动资产
|
| | | | 6,662 | | | | | | 6,667 | | |
流动资产总额
|
| | | | 62,013 | | | | | | 65,015 | | |
财产和设备,净额(注2)
|
| | | | 36,743 | | | | | | 40,624 | | |
Goodwill (Note 4)
|
| | | | 147,523 | | | | | | 147,523 | | |
无形资产,净额(附注4)
|
| | | | 106,349 | | | | | | 124,207 | | |
经营性租赁使用权资产(注3)
|
| | | | 8,274 | | | | | | — | | |
其他长期资产
|
| | | | 612 | | | | | | 663 | | |
Total assets
|
| | | $ | 361,514 | | | | | $ | 378,032 | | |
负债和股东权益 | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
贸易应付款
|
| | | $ | 38,704 | | | | | $ | 32,266 | | |
因关联方,净额(注15)
|
| | | | 74 | | | | | | 74 | | |
经营租赁负债,本期部分(附注4)
|
| | | | 2,958 | | | | | | — | | |
应计负债和其他流动负债(附注5)
|
| | | | 58,566 | | | | | | 57,755 | | |
长期债务的当期部分(注6)
|
| | | | 41,539 | | | | | | 34,211 | | |
流动负债总额
|
| | | | 141,841 | | | | | | 124,306 | | |
长期债务,净额(注6)
|
| | | | 301,371 | | | | | | 287,355 | | |
保证责任(附注11)
|
| | | | 4,056 | | | | | | 17,821 | | |
经营租赁负债,非流动部分(附注4)
|
| | | | 5,599 | | | | | | — | | |
其他长期负债
|
| | | | 10,664 | | | | | | 11,501 | | |
总负债
|
| | | | 463,531 | | | | | | 440,983 | | |
承付款和或有事项(附注13) | | | | | | | | | | | | | |
Shareholders’ Equity | | | | | | | | | | | | | |
A类普通股,面值0.0001美元,授权发行5亿股;截至2022年3月31日和2021年12月31日,已发行和已发行股票12,618,516股
|
| | | | 1 | | | | | | 1 | | |
B类普通股,面值0.0001美元,授权发行1亿股;截至2022年3月31日和2021年12月31日已发行和已发行32,770,000股
|
| | | | 3 | | | | | | 3 | | |
新增实收资本
|
| | | | 302,958 | | | | | | 302,455 | | |
非控股权益
|
| | | | (70,581) | | | | | | (32,456) | | |
累计赤字
|
| | | | (334,398) | | | | | | (332,954) | | |
Total equity
|
| | | | (102,017) | | | | | | (62,951) | | |
总负债和股东权益
|
| | | $ | 361,514 | | | | | $ | 378,032 | | |
| | |
Three Months Ended
March 31, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Net revenue
|
| | | $ | 63,227 | | | | | $ | 76,730 | | |
Operating expenses: | | | | | | | | | | | | | |
Product cost
|
| | | | 27,290 | | | | | | 28,248 | | |
直接运营
|
| | | | 30,005 | | | | | | 33,024 | | |
Marketing
|
| | | | 4,022 | | | | | | 3,284 | | |
基于股票的薪酬费用
|
| | | | 1,808 | | | | | | 566 | | |
一般和行政
|
| | | | 23,203 | | | | | | 13,309 | | |
折旧和摊销
|
| | | | 25,090 | | | | | | 27,526 | | |
总运营费用
|
| | | | 111,418 | | | | | | 105,957 | | |
营业亏损
|
| | | | (48,191) | | | | | | (29,227) | | |
利息和其他收入(费用),净额: | | | | | | | | | | | | | |
利息和其他收入(费用),净额
|
| | | | 7,343 | | | | | | (7,247) | | |
利息和其他收入(费用)合计,净额
|
| | | | 7,343 | | | | | | (7,247) | | |
所得税前亏损
|
| | | | (40,848) | | | | | | (36,474) | | |
所得税费用(福利)
|
| | | | 26 | | | | | | (9,279) | | |
Net loss
|
| | | | (40,874) | | | | | $ | (27,195) | | |
可归因于非控股权益的净亏损
|
| | | | (39,430) | | | | | | 不适用 | | |
A类普通股股东应占净亏损
|
| | | $ | (1,444) | | | | | | 不适用 | | |
A类普通股每股亏损: | | | | | | | | | | | | | |
每股基本和摊薄亏损(注9)
|
| | | $ | (0.11) | | | | | | 不适用 | | |
A类普通股加权平均流通股: | | | | | | | | | | | | | |
基本和稀释
|
| | | | 12,618,516 | | | | | | 不适用 | | |
| | |
Three Months Ended
March 31, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
经营活动: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (40,874) | | | | | $ | (27,195) | | |
将净亏损与经营活动中使用的净现金流量进行调整: | | | | | | | | | | | | | |
折旧
|
| | | | 7,363 | | | | | | 9,791 | | |
无形资产摊销
|
| | | | 17,857 | | | | | | 17,858 | | |
出售/处置资产的收益
|
| | | | (132) | | | | | | (123) | | |
基于股票的薪酬费用
|
| | | | 1,808 | | | | | | 566 | | |
递延所得税
|
| | | | — | | | | | | (6,303) | | |
递延融资成本摊销
|
| | | | 410 | | | | | | (831) | | |
高级设施增加了实物权益
|
| | | | 7,328 | | | | | | — | | |
权证负债的公允价值变动
|
| | | | (13,765) | | | | | | — | | |
非现金租金、利息和其他
|
| | | | (2) | | | | | | 7,060 | | |
净营业资产和净负债变动产生的现金流: | | | | | | | | | | | | | |
应收账款
|
| | | | (3,242) | | | | | | (2,463) | | |
内容库
|
| | | | 1,977 | | | | | | 398 | | |
应收所得税
|
| | | | — | | | | | | (3,130) | | |
预付费用和其他流动资产
|
| | | | 5 | | | | | | 227 | | |
Other assets
|
| | | | 50 | | | | | | 217 | | |
贸易应付款
|
| | | | 5,998 | | | | | | (7,179) | | |
因关联方或关联方的变更
|
| | | | (557) | | | | | | 2,626 | | |
应计负债和其他负债
|
| | | | 953 | | | | | | (5,629) | | |
经营活动中使用的净现金流量
|
| | | | (14,823) | | | | | | (14,110) | | |
投资活动: | | | | | | | | | | | | | |
购置房产和设备
|
| | | | (3,003) | | | | | | (3,631) | | |
处置财产和设备所得收益
|
| | | | 171 | | | | | | 113 | | |
用于投资活动的净现金流
|
| | | | (2,832) | | | | | | (3,518) | | |
融资活动: | | | | | | | | | | | | | |
Redbox的借款收益
|
| | | | 14,103 | | | | | | 26,750 | | |
偿还Redbox的债务
|
| | | | (497) | | | | | | — | | |
已支付股息
|
| | | | — | | | | | | (90) | | |
融资租赁债务本金支付
|
| | | | (771) | | | | | | (817) | | |
融资活动提供的净现金流量
|
| | | | 12,835 | | | | | | 25,843 | | |
现金、现金等价物和受限现金的变化
|
| | | | (4,820) | | | | | | 8,215 | | |
现金、现金等价物和受限现金: | | | | | | | | | | | | | |
期初
|
| | | | 18,478 | | | | | | 8,927 | | |
End of period
|
| | | $ | 13,658 | | | | | $ | 17,142 | | |
| | |
Common Units
|
| |
Class A Common Stock
|
| |
Class B Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Non-controlling
Interest |
| |
Total
Equity |
| |||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||
Balance at December 31,
2020 |
| | | | 27,799,748 | | | | | $ | 3 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 223,085 | | | | | $ | (221,626) | | | | | $ | — | | | | | $ | 1,462 | | |
Dividends
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
基于股票的薪酬计划和相关活动
|
| | | | 3,193,549 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 566 | | | | | | — | | | | | | — | | | | | | 566 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (27,195) | | | | | | — | | | | | | (27,195) | | |
Balance at March 31, 2021
|
| | | | 30,993,297 | | | | | $ | 3 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 223,651 | | | | | $ | (248,821) | | | | | $ | — | | | | | $ | (25,167) | | |
Balance at December 31,
2021 |
| | | | — | | | | | $ | — | | | | | | 12,618,516 | | | | | $ | 1 | | | | | | 32,770,000 | | | | | $ | 3 | | | | | $ | 302,455 | | | | | $ | (332,954) | | | | | $ | (32,456) | | | | | $ | (62,951) | | |
Dividends
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
基于股票的薪酬计划和相关活动
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 503 | | | | | | — | | | | | | 1,305 | | | | | | 1,808 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,444) | | | | | | (39,430) | | | | | | (40,874) | | |
Balance at March 31, 2022
|
| | | | — | | | | | $ | — | | | | | | 12,618,516 | | | | | $ | 1 | | | | | | 32,770,000 | | | | | $ | 3 | | | | | $ | 302,958 | | | | | $ | (334,398) | | | | | $ | (70,581) | | | | | $ | (102,017) | | |
Dollars in thousands
|
| |
March 31,
2022 |
| |
December 31,
2021 |
| ||||||
售货亭和组件
|
| | | $ | 190,661 | | | | | $ | 190,496 | | |
计算机、服务器和软件
|
| | | | 101,912 | | | | | | 99,123 | | |
租赁改进
|
| | | | 4,152 | | | | | | 4,129 | | |
办公家具和设备
|
| | | | 676 | | | | | | 676 | | |
租赁车辆
|
| | | | 11,178 | | | | | | 11,380 | | |
财产和设备,按成本计算
|
| | | $ | 308,579 | | | | | $ | 305,804 | | |
累计折旧
|
| | | | (271,836) | | | | | | (265,180) | | |
财产和设备,净额
|
| | | $ | 36,743 | | | | | $ | 40,624 | | |
Dollars in thousands
|
| |
Three Months Ended
March 31, 2022 |
| |||
运营租赁成本
|
| | | $ | 1,032 | | |
Finance lease cost | | | | | | | |
使用权资产摊销
|
| | | | 709 | | |
租赁负债利息
|
| | | | 29 | | |
总财务成本最低
|
| | | $ | 738 | | |
短期租赁费(1)
|
| | | | 58 | | |
总租赁成本
|
| | | $ | 1,828 | | |
Dollars in thousands
|
| |
Three Months Ended
March 31, 2022 |
| |||
计入租赁负债的金额所支付的现金: | | | | | | | |
经营租赁产生的营运现金流
|
| | | $ | 1,091 | | |
融资租赁产生的现金流
|
| | | | 771 | | |
| | |
March 31, 2022
|
| |||
加权平均剩余租赁年限(年): | | | | | | | |
经营租赁
|
| | | | 3.2 | | |
融资租赁
|
| | | | 1.2 | | |
加权平均贴现率: | | | | | | | |
经营租赁
|
| | | | 9.25% | | |
融资租赁
|
| | | | 3.51% | | |
Dollars in thousands
|
| |
Operating
Leases |
| |
Finance
Leases |
| ||||||
截至2022年12月31日的9个月
|
| | | $ | 2,771 | | | | | $ | 1,441 | | |
Year ending December 31, | | | | | | | | | | | | | |
2023
|
| | | | 3,073 | | | | | | 1,003 | | |
2024
|
| | | | 2,284 | | | | | | 401 | | |
2025
|
| | | | 1,681 | | | | | | 154 | | |
2026
|
| | | | — | | | | | | — | | |
Thereafter
|
| | | | — | | | | | | — | | |
租赁支付总额
|
| | | $ | 9,809 | | | | | $ | 2,999 | | |
扣除的利息
|
| | | | (1,253) | | | | | | — | | |
Total
|
| | | $ | 8,556 | | | | | $ | 2,999 | | |
Dollars in thousands
|
| |
Legacy
Business |
| |
Digital
Business |
| |
Total
|
| |||||||||
Balance as of December 31, 2021
|
| | | $ | 144,014 | | | | | $ | 3,509 | | | | | $ | 147,523 | | |
Balance as of March 31, 2022
|
| | | $ | 144,014 | | | | | $ | 3,509 | | | | | $ | 147,523 | | |
| | |
March 31, 2022
|
| |
December 31, 2021
|
| |||||||||||||||||||||||||||||||||
Dollars in thousands
|
| |
Estimated
Useful Life |
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net
Carrying Amount |
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net
Carrying Amount |
| ||||||||||||||||||
应摊销的无形资产:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
与零售商的合同
|
| |
7 years
|
| | | $ | 370,000 | | | | | $ | (291,301) | | | | | $ | 78,699 | | | | | $ | 370,000 | | | | | $ | (278,087) | | | | | $ | 91,913 | | |
Trade name
|
| |
7 years
|
| | | | 60,000 | | | | | | (47,238) | | | | | | 12,762 | | | | | | 60,000 | | | | | | (45,095) | | | | | | 14,905 | | |
可联系的客户列表
|
| |
7 years
|
| | | | 40,000 | | | | | | (31,492) | | | | | | 8,508 | | | | | | 40,000 | | | | | | (30,063) | | | | | | 9,937 | | |
开发的技术
|
| |
7 years
|
| | | | 30,000 | | | | | | (23,620) | | | | | | 6,380 | | | | | | 30,000 | | | | | | (22,548) | | | | | | 7,452 | | |
应摊销的无形资产总额
|
| | | | | | $ | 500,000 | | | | | $ | (393,651) | | | | | $ | 106,349 | | | | | $ | 500,000 | | | | | $ | (375,793) | | | | | $ | 124,207 | | |
Dollars in thousands
|
| |
March 31,
2022 |
| |
December 31,
2021 |
| ||||||
应计工资及其他相关费用
|
| | | $ | 24,900 | | | | | $ | 23,901 | | |
应计收入份额
|
| | | | 9,338 | | | | | | 11,786 | | |
递延收入
|
| | | | 9,401 | | | | | | 9,553 | | |
应付所得税
|
| | | | 183 | | | | | | — | | |
Other
|
| | | | 14,744 | | | | | | 12,515 | | |
应计负债和其他流动负债总额
|
| | | $ | 58,566 | | | | | $ | 57,755 | | |
Dollars in thousands
|
| |
March 31,
2022 |
| |
December 31,
2021 |
| ||||||
B期设施
|
| | | $ | 271,562 | | | | | $ | 271,562 | | |
与定期贷款工具相关的实物支付利息
|
| | | | 38,394 | | | | | | 31,480 | | |
循环信贷安排
|
| | | | 29,104 | | | | | | 15,000 | | |
与循环信贷安排相关的实物支付利息
|
| | | | 3,145 | | | | | | 2,731 | | |
联合循环信贷安排
|
| | | | 4,119 | | | | | | 4,616 | | |
未偿债务总额
|
| | | $ | 346,324 | | | | | $ | 325,389 | | |
减去:未摊销债务发行成本
|
| | | | (3,414) | | | | | | (3,823) | | |
Total debt, net
|
| | | $ | 342,910 | | | | | $ | 321,566 | | |
一年内到期的部分
|
| | | $ | 41,539 | | | | | $ | 34,211 | | |
长期债务总额,净额
|
| | | $ | 301,371 | | | | | $ | 287,355 | | |
Dollars in thousands
|
| |
Repayment
Amount |
| |||
2022
|
| | | $ | 38,394 | | |
2023
|
| | | | — | | |
2024
|
| | | | 271,562 | | |
Total
|
| | | $ | 309,956 | | |
| | |
For the three months ended
March 31, |
| |||||||||
Dollars in thousands
|
| |
2022
|
| |
2021
|
| ||||||
利息和其他收入(费用),净额
|
| | | $ | — | | | | | $ | 1,432 | | |
| | |
March 31,
|
| |||||||||
Dollars in thousands
|
| |
2022
|
| |
2021
|
| ||||||
Net revenue | | | | | | | | | | | | | |
传统业务
|
| | | $ | 48,767 | | | | | $ | 67,637 | | |
数字商务
|
| | | | 14,460 | | | | | | 9,093 | | |
Total
|
| | | $ | 63,227 | | | | | $ | 76,730 | | |
Adjusted EBITDA | | | | | | | | | | | | | |
传统业务
|
| | | $ | (15,553) | | | | | $ | 334 | | |
数字商务
|
| | | | 2,015 | | | | | | 968 | | |
Total
|
| | | $ | (13,538) | | | | | $ | 1,302 | | |
| | |
Three Months Ended
March 31, |
| |||||||||
Dollars in thousands
|
| |
2022
|
| |
2021
|
| ||||||
所得税前亏损
|
| | | $ | (40,848) | | | | | $ | (36,474) | | |
Add: | | | | | | | | | | | | | |
折旧和摊销
|
| | | | 25,090 | | | | | | 27,526 | | |
利息和其他(收入)费用,净额
|
| | | | (7,343) | | | | | | 7,247 | | |
业务优化(A)
|
| | | | — | | | | | | 550 | | |
一次性非经常性(B)
|
| | | | 3,743 | | | | | | 364 | | |
新企业启动成本(C)
|
| | | | — | | | | | | 171 | | |
与重组相关(D)
|
| | | | 4,012 | | | | | | 1,352 | | |
基于股票的薪酬费用
|
| | | | 1,808 | | | | | | 566 | | |
调整后的EBITDA
|
| | | $ | (13,538) | | | | | $ | 1,302 | | |
千美元,每股金额除外
|
| |
Three Months Ended March 31,
|
| |||||||||
|
2022
|
| |
2021
|
| ||||||||
基本每股收益和稀释每股收益 | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (40,874) | | | | | $ | (27,195) | | |
减去:可归因于非控股权益的净亏损
|
| | | | (39,430) | | | | | | 不适用 | | |
红盒娱乐公司 - 基本版和稀释版的净亏损
|
| | | $ | (1,444) | | | | | | 不适用 | | |
Denominator: | | | | | | | | | | | | | |
A类流通股加权平均流通股 - 基本股和稀释股
|
| | | | 12,618,516 | | | | | | 不适用 | | |
A类已发行普通股每股收益 - Basic和
Diluted |
| | | $ | (0.11) | | | | | | 不适用 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
公募和私募认股权证
|
| | | | 16,848,733 | | | | | | 不适用 | | |
Dollars in thousands
|
| |
Level
|
| |
March 31,
2022 |
| |
December 31,
2021 |
| |||||||||
Liabilities: | | | | | | | | | | | | | | | | | | | |
认股权证责任 - 公共认股权证
|
| | | | 1 | | | | | $ | 2,480 | | | | | $ | 11,213 | | |
认股权证责任 - 私募认股权证
|
| | | | 3 | | | | | | 1,576 | | | | | | 6,608 | | |
全部保证责任
|
| | | | | | | | | $ | 4,056 | | | | | $ | 17,821 | | |
Input
|
| |
March 31, 2022
|
| |
December 31, 2021
|
| ||||||
无风险利率
|
| | | | 2.40% | | | | | | 1.20% | | |
预期期限(年)
|
| | | | 4.60 | | | | | | 4.80 | | |
预期波动性
|
| | | | 55.0% | | | | | | 31.4% | | |
Stock price
|
| | | $ | 2.36 | | | | | $ | 7.41 | | |
Dollars in thousands
|
| |
Public
|
| |
Private
Placement |
| |
Warrant
Liabilities |
| |||||||||
截至2021年12月31日的估值
|
| | | $ | 11,213 | | | | | $ | 6,608 | | | | | $ | 17,821 | | |
估值投入或其他假设的变化
|
| | | | (8,733) | | | | | | (5,032) | | | | | | (13,765) | | |
Fair value as of March 31, 2022
|
| | | $ | 2,480 | | | | | $ | 1,576 | | | | | $ | 4,056 | | |
Dollars in thousands
|
| |
March 31, 2022
|
| |
December 31, 2021
|
| ||||||
总财产和设备
|
| | | $ | 11,178 | | | | | $ | 11,380 | | |
累计折旧
|
| | | | (7,727) | | | | | | (7,285) | | |
净资产和设备
|
| | | $ | 3,451 | | | | | $ | 4,095 | | |
Dollars in thousands
|
| |
Total
|
| |
2022
|
| |
2023
|
| |||||||||
最低估计电影内容承诺
|
| | | $ | 49,574 | | | | | $ | 40,709 | | | | | $ | 8,865 | | |
Dollars in thousands
|
| |
March 31,
2022 |
| |
December 31,
2021 |
| ||||||
关联方到期,净额
|
| | | $ | 4,370 | | | | | $ | 3,813 | | |
因关联方,净
|
| | | $ | 74 | | | | | $ | 74 | | |
Dollars in thousands
|
| |
March 31,
2022 |
| |
December 31,
2021 |
| ||||||
现金和现金等价物
|
| | | $ | 9,763 | | | | | $ | 14,320 | | |
受限现金
|
| | | | 3,895 | | | | | | 4,158 | | |
现金、现金等价物和受限现金
|
| | | $ | 13,658 | | | | | $ | 18,478 | | |
| | |
Three Months Ended
March 31, |
| |||||||||
Dollars in thousands
|
| |
2022
|
| |
2021
|
| ||||||
计息期间支付的现金
|
| | | $ | — | | | | | $ | — | | |
期间支付的所得税现金,净额
|
| | | $ | 37 | | | | | $ | 91 | | |
| | |
Three Months Ended
March 31, |
| |||||||||
Dollars in thousands
|
| |
2022
|
| |
2021
|
| ||||||
由融资租赁义务提供资金的财产和设备的购置
|
| | | $ | 83 | | | | | $ | — | | |
以新的经营租赁负债换取的使用权资产
|
| | | $ | 9,102 | | | | | $ | — | | |
期末贸易应付款或应计和其他流动负债中包括的财产和设备的购置
|
| | | $ | 210 | | | | | $ | 213 | | |
| | |
Page
|
| |||
合并财务报表: | | | | | | | |
独立注册会计师事务所报告(PCAOB ID号248)
|
| | | | F-26 | | |
截至2020年12月31日和2021年12月31日的合并资产负债表
|
| | | | F-27 | | |
截至2019年12月31日、2020年12月31日和2021年12月31日的年度综合经营报表
|
| | | | F-28 | | |
截至2019年12月31日、2020年12月31日和2021年12月31日的合并现金流量表
|
| | | | F-29 | | |
截至2019年12月31日和2020年12月31日的股东权益合并报表
2021 |
| | | | F-30 | | |
合并财务报表附注
|
| | | | F-31 | | |
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Assets | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | |
现金、现金等价物和受限现金
|
| | | $ | 18,478 | | | | | $ | 8,927 | | |
应收账款,2021年12月31日的应收账款净额为259美元,2020年12月31日的应收账款净额为145美元
|
| | | | 10,856 | | | | | | 8,631 | | |
关联方应收账款净额(附注18)
|
| | | | 3,813 | | | | | | 4,112 | | |
内容库
|
| | | | 25,201 | | | | | | 26,074 | | |
应收所得税
|
| | | | — | | | | | | 10,498 | | |
预付费用和其他流动资产
|
| | | | 6,667 | | | | | | 6,949 | | |
流动资产总额
|
| | | | 65,015 | | | | | | 65,191 | | |
财产和设备,净额(附注4)
|
| | | | 40,624 | | | | | | 63,089 | | |
Goodwill (Note 5)
|
| | | | 147,523 | | | | | | 147,523 | | |
无形资产,净额(附注5)
|
| | | | 124,207 | | | | | | 195,635 | | |
其他长期资产
|
| | | | 663 | | | | | | 1,653 | | |
Total assets
|
| | | $ | 378,032 | | | | | $ | 473,091 | | |
负债和股东权益 | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
贸易应付款
|
| | | $ | 32,266 | | | | | $ | 26,719 | | |
因关联方,净额(注18)
|
| | | | 74 | | | | | | 449 | | |
应计负债和其他流动负债(附注6)
|
| | | | 57,755 | | | | | | 75,954 | | |
长期债务的当期部分(注7)
|
| | | | 34,211 | | | | | | — | | |
流动负债总额
|
| | | | 124,306 | | | | | | 103,122 | | |
长期债务,净额(注7)
|
| | | | 287,355 | | | | | | 307,474 | | |
保证责任(附注14)
|
| | | | 17,821 | | | | | | — | | |
其他长期负债
|
| | | | 11,501 | | | | | | 19,862 | | |
递延所得税,净额
|
| | | | — | | | | | | 41,171 | | |
总负债
|
| | | | 440,983 | | | | | | 471,629 | | |
承付款和或有事项(附注16) | | | | | | | | | | | | | |
Shareholders’ Equity | | | | | | | | | | | | | |
A类普通股,面值0.0001美元,授权股份5亿股;截至2021年12月31日已发行和已发行股票12,618,516股
|
| | | | 1 | | | | | | — | | |
B类普通股,面值0.0001美元,授权发行1亿股;截至2021年12月31日已发行和已发行32,770,000股
|
| | | | 3 | | | | | | — | | |
Common units
|
| | | | — | | | | | | 3 | | |
新增实收资本
|
| | | | 302,455 | | | | | | 223,085 | | |
非控股权益
|
| | | | (32,456) | | | | | | — | | |
累计赤字
|
| | | | (332,954) | | | | | | (221,626) | | |
Total equity
|
| | | | (62,951) | | | | | | 1,462 | | |
总负债和股东权益
|
| | | $ | 378,032 | | | | | $ | 473,091 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Net revenue
|
| | | $ | 288,540 | | | | | $ | 546,191 | | | | | $ | 858,370 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Product cost
|
| | | | 115,141 | | | | | | 220,999 | | | | | | 359,880 | | |
直接运营
|
| | | | 131,926 | | | | | | 167,090 | | | | | | 237,490 | | |
Marketing
|
| | | | 14,806 | | | | | | 21,214 | | | | | | 25,813 | | |
基于股票的薪酬费用
|
| | | | 1,994 | | | | | | 16 | | | | | | 156 | | |
一般和行政
|
| | | | 59,436 | | | | | | 62,219 | | | | | | 67,002 | | |
折旧和摊销
|
| | | | 108,505 | | | | | | 136,838 | | | | | | 138,274 | | |
总运营费用
|
| | | | 431,808 | | | | | | 608,376 | | | | | | 828,615 | | |
营业(亏损)收入
|
| | | | (143,268) | | | | | | (62,185) | | | | | | 29,755 | | |
Other expense, net: | | | | | | | | | | | | | | | | | | | |
其他费用,净额
|
| | | | (31,523) | | | | | | (32,522) | | | | | | (44,578) | | |
其他费用合计,净额
|
| | | | (31,523) | | | | | | (32,522) | | | | | | (44,578) | | |
所得税前亏损
|
| | | | (174,791) | | | | | | (94,707) | | | | | | (14,823) | | |
所得税优惠
|
| | | | (34,035) | | | | | | (25,204) | | | | | | (7,256) | | |
Net loss
|
| | | | (140,756) | | | | | $ | (69,503) | | | | | $ | (7,567) | | |
可归因于非控股权益的净亏损
|
| | | | (27,967) | | | | | | 不适用 | | | | | | 不适用 | | |
A类普通股股东应占净亏损
|
| | | $ | (112,789) | | | | | | 不适用 | | | | | | 不适用 | | |
A类普通股每股亏损: | | | | | | | | | | | | | | | | | | | |
每股基本和摊薄亏损(附注12)
|
| | | $ | (0.58) | | | | | | 不适用 | | | | | | 不适用 | | |
A类普通股加权平均流通股: | | | | | | | | | | | | | | | | | | | |
基本和稀释
|
| | | | 12,618,516 | | | | | | 不适用 | | | | | | 不适用 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
经营活动: | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (140,756) | | | | | $ | (69,503) | | | | | $ | (7,567) | | |
将净收入与经营活动的净现金流量进行调整:
|
| | | | | | | | | | | | | | | | | | |
折旧
|
| | | | 37,701 | | | | | | 65,537 | | | | | | 66,534 | | |
无形资产摊销
|
| | | | 71,429 | | | | | | 71,428 | | | | | | 71,428 | | |
(收益)出售/处置资产的损失
|
| | | | (625) | | | | | | (127) | | | | | | 311 | | |
基于股票的薪酬费用
|
| | | | 1,994 | | | | | | 1 | | | | | | 156 | | |
递延所得税
|
| | | | (37,494) | | | | | | (25,424) | | | | | | (23,118) | | |
递延融资成本摊销
|
| | | | 2,815 | | | | | | 3,574 | | | | | | 5,371 | | |
高级设施增加了实物权益
|
| | | | 34,211 | | | | | | — | | | | | | — | | |
关联方应纳税金结算
|
| | | | 15,777 | | | | | | — | | | | | | — | | |
权证负债的公允价值变动
|
| | | | (3,477) | | | | | | — | | | | | | — | | |
非现金租金、利息和其他
|
| | | | (2,976) | | | | | | 2,061 | | | | | | 130 | | |
净营业资产和净负债变动产生的现金流: | | | | | | | | | | | | | | | | | | | |
应收账款
|
| | | | (2,225) | | | | | | 11,133 | | | | | | 12,534 | | |
内容库
|
| | | | 873 | | | | | | 35,829 | | | | | | 14,963 | | |
应收所得税
|
| | | | 10,498 | | | | | | (3,065) | | | | | | (2,063) | | |
预付费用和其他流动资产
|
| | | | 282 | | | | | | 3,255 | | | | | | 3,046 | | |
Other assets
|
| | | | 989 | | | | | | 795 | | | | | | (2,066) | | |
贸易应付款
|
| | | | 4,984 | | | | | | (53,790) | | | | | | (18,507) | | |
因关联方或关联方的变更
|
| | | | 297 | | | | | | (1,399) | | | | | | (2,189) | | |
应计负债和其他负债
|
| | | | (23,537) | | | | | | (10,612) | | | | | | (16,166) | | |
经营活动提供的现金流量净额(用于)
|
| | | | (29,240) | | | | | | 29,693 | | | | | | 102,797 | | |
投资活动: | | | | | | | | | | | | | | | | | | | |
购置房产和设备
|
| | | | (13,017) | | | | | | (21,053) | | | | | | (33,005) | | |
处置财产和设备所得收益
|
| | | | 827 | | | | | | 1,261 | | | | | | 1,990 | | |
其他投资
|
| | | | — | | | | | | 750 | | | | | | (750) | | |
用于投资活动的净现金流
|
| | | | (12,190) | | | | | | (19,042) | | | | | | (31,765) | | |
融资活动: | | | | | | | | | | | | | | | | | | | |
Redbox的借款收益
|
| | | | 31,655 | | | | | | 32,550 | | | | | | 7,500 | | |
偿还Redbox的债务
|
| | | | (54,589) | | | | | | (37,188) | | | | | | (76,563) | | |
业务合并(附注3)
|
| | | | 77,425 | | | | | | — | | | | | | — | | |
已支付股息
|
| | | | (373) | | | | | | (978) | | | | | | (1,182) | | |
资本租赁债务本金支付
|
| | | | (3,137) | | | | | | (3,486) | | | | | | (3,855) | | |
融资活动提供(用于)的净现金流量
|
| | | | 50,981 | | | | | | (9,102) | | | | | | (74,100) | | |
现金、现金等价物和受限现金的变化
|
| | | | 9,551 | | | | | | 1,549 | | | | | | (3,068) | | |
现金、现金等价物和受限现金: | | | | | | | | | | | | | | | | | | | |
期初
|
| | | | 8,927 | | | | | | 7,378 | | | | | | 10,446 | | |
End of period
|
| | | $ | 18,478 | | | | | $ | 8,927 | | | | | $ | 7,378 | | |
| | |
Common Units
|
| |
Class A Common Stock
|
| |
Class B Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Non-controlling
Interest |
| |
Total
Equity |
| |||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2018
|
| | | | 27,549,660 | | | | | $ | 3 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 222,928 | | | | | $ | (144,312) | | | | | $ | — | | | | | $ | 78,619 | | |
Dividends
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (297) | | | | | | — | | | | | | (297) | | |
股票薪酬
plans and related activity |
| | | | 141,219 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 156 | | | | | | — | | | | | | — | | | | | | 156 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,567) | | | | | | — | | | | | | (7,567) | | |
Balance at December 31, 2019
|
| | | | 27,690,879 | | | | | $ | 3 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 223,084 | | | | | $ | (152,176) | | | | | $ | — | | | | | $ | 70,911 | | |
Dividends
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 53 | | | | | | — | | | | | | 53 | | |
股票薪酬
plans and related activity |
| | | | 108,869 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | — | | | | | | — | | | | | | 1 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (69,503) | | | | | | — | | | | | | (69,503) | | |
Balance at December 31, 2020
|
| | | | 27,799,748 | | | | | $ | 3 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 223,085 | | | | | $ | (221,626) | | | | | $ | — | | | | | $ | 1,462 | | |
为履行预扣税款义务而预扣的红杉RSU股份
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (611) | | | | | | — | | | | | | — | | | | | | (611) | | |
关联方应纳税金结算
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 15,777 | | | | | | — | | | | | | — | | | | | | 15,777 | | |
股票薪酬
计划及相关活动 prior to the reverse 资本重组 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 862 | | | | | | — | | | | | | — | | | | | | 862 | | |
业务合并(附注3)
|
| | | | (27,799,748) | | | | | | (3) | | | | | | 12,618,516 | | | | | | 1 | | | | | | 32,770,000 | | | | | | 3 | | | | | | 63,027 | | | | | | 1,461 | | | | | | (5,306) | | | | | | 59,183 | | |
股票薪酬
post reverse 资本重组 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 315 | | | | | | — | | | | | | 817 | | | | | | 1,132 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (112,789) | | | | | | (27,967) | | | | | | (140,756) | | |
Balance at December 31, 2021
|
| | | | — | | | | | $ | — | | | | | | 12,618,516 | | | | | $ | 1 | | | | | | 32,770,000 | | | | | $ | 3 | | | | | $ | 302,455 | | | | | $ | (332,954) | | | | | $ | (32,456) | | | | | $ | (62,951) | | |
| | |
Year Ended
December 31, |
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
沃尔玛公司。
|
| | | | 13.0% | | | | | | 13.8% | | | | | | 18.3% | | |
Walgreen Co.
|
| | | | 11.9% | | | | | | 14.6% | | | | | | 14.7% | | |
| | |
Useful Life
|
|
红盒售货亭和组件
|
| |
3 – 5 years
|
|
计算机和软件
|
| |
2 – 3 years
|
|
租赁改进(缩短资产寿命或剩余租赁期限)
|
| |
3 – 6 years
|
|
办公家具和设备
|
| |
5 – 7 years
|
|
Vehicles
|
| |
3 – 4 years
|
|
Dollars in thousands
|
| |
Recapitalization
|
| |||
Cash - 海港的信托和现金,扣除赎回
|
| | | $ | 20,405 | | |
Cash – PIPE financing
|
| | | | 50,000 | | |
Cash - 支持协议
|
| | | | 20,159 | | |
减去:成交时支付的交易成本
|
| | | | (13,139) | | |
净业务合并
|
| | | | 77,425 | | |
加上:税收影响,净额
|
| | | | 4,442 | | |
减去:额外资本化交易成本
|
| | | | (1,387) | | |
减去:承担认股权证责任
|
| | | | (21,297) | | |
企业合并的净贡献
|
| | | $ | 59,183 | | |
| | |
Class A
Common Stock |
| |
Class B
Common Stock |
| ||||||
业务合并前已发行的海港普通股
|
| | | | 14,375,000 | | | | | | — | | |
减值:赎回海港股票
|
| | | | (12,346,223) | | | | | | — | | |
海港普通股
|
| | | | 2,028,777 | | | | | | — | | |
海港赞助商股份
|
| | | | 3,593,750 | | | | | | — | | |
PIPE融资发行的股票
|
| | | | 5,000,000 | | | | | | — | | |
根据后盾协议发行的股票
|
| | | | 1,995,989 | | | | | | — | | |
给红杉控股股东的股票
|
| | | | — | | | | | | 32,770,000 | | |
紧随企业合并后的已发行普通股总数
|
| | | | 12,618,516 | | | | | | 32,770,000 | | |
Dollars in thousands
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
售货亭和组件
|
| | | $ | 190,496 | | | | | $ | 190,416 | | |
计算机、服务器和软件
|
| | | | 99,123 | | | | | | 87,113 | | |
租赁改进
|
| | | | 4,129 | | | | | | 3,991 | | |
办公家具和设备
|
| | | | 676 | | | | | | 676 | | |
租赁车辆
|
| | | | 11,380 | | | | | | 10,678 | | |
财产和设备,按成本计算
|
| | | $ | 305,804 | | | | | $ | 292,874 | | |
累计折旧
|
| | | | (265,180) | | | | | | (229,785) | | |
财产和设备,净额
|
| | | $ | 40,624 | | | | | $ | 63,089 | | |
Dollars in thousands
|
| |
Legacy
Business |
| |
Digital
Business |
| |
Total
|
| |||||||||
Balance as of December 31, 2019
|
| | | $ | 144,014 | | | | | $ | 3,509 | | | | | $ | 147,523 | | |
Balance as of December 31, 2020
|
| | | $ | 144,014 | | | | | $ | 3,509 | | | | | $ | 147,523 | | |
Balance as of December 31, 2021
|
| | | $ | 144,014 | | | | | $ | 3,509 | | | | | $ | 147,523 | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| |||||||||||||||||||||||||||||||||
Dollars in thousands
|
| |
Estimated
Useful Life |
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net
Carrying Amount |
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net
Carrying Amount |
| ||||||||||||||||||
应摊销的无形资产:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
与零售商的合同
|
| |
7 years
|
| | | $ | 370,000 | | | | | $ | (278,087) | | | | | $ | 91,913 | | | | | $ | 370,000 | | | | | $ | (225,230) | | | | | $ | 144,770 | | |
Trade name
|
| |
7 years
|
| | | | 60,000 | | | | | | (45,095) | | | | | | 14,905 | | | | | | 60,000 | | | | | | (36,524) | | | | | | 23,476 | | |
可联系的客户列表
|
| |
7 years
|
| | | | 40,000 | | | | | | (30,063) | | | | | | 9,937 | | | | | | 40,000 | | | | | | (24,349) | | | | | | 15,651 | | |
开发的技术
|
| |
7 years
|
| | | | 30,000 | | | | | | (22,548) | | | | | | 7,452 | | | | | | 30,000 | | | | | | (18,262) | | | | | | 11,738 | | |
应摊销的无形资产总额
|
| | | | | | $ | 500,000 | | | | | $ | (375,793) | | | | | $ | 124,207 | | | | | $ | 500,000 | | | | | $ | (304,365) | | | | | $ | 195,635 | | |
Dollars in thousands
|
| |
Amortization of
intangible assets |
| |||
2022
|
| | | $ | 71,428 | | |
2023
|
| | | | 52,779 | | |
2024
|
| | | | — | | |
2025
|
| | | | — | | |
2026
|
| | | | — | | |
预计摊销总额
|
| | | $ | 124,207 | | |
Dollars in thousands
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
应计工资及其他相关费用
|
| | | $ | 23,901 | | | | | $ | 24,212 | | |
应计收入份额
|
| | | | 11,786 | | | | | | 13,480 | | |
递延收入
|
| | | | 9,553 | | | | | | 10,019 | | |
应付所得税
|
| | | | — | | | | | | 15,777 | | |
Other
|
| | | | 12,515 | | | | | | 12,466 | | |
应计负债和其他流动负债总额
|
| | | $ | 57,755 | | | | | $ | 75,954 | | |
Dollars in thousands
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
B期设施
|
| | | $ | 271,562 | | | | | $ | 281,563 | | |
与定期贷款工具相关的实物支付利息
|
| | | | 31,480 | | | | | | — | | |
循环信贷安排
|
| | | | 15,000 | | | | | | 30,000 | | |
与循环信贷安排相关的实物支付利息
|
| | | | 2,731 | | | | | | — | | |
联合循环信贷安排
|
| | | | 4,616 | | | | | | 2,550 | | |
未偿债务总额
|
| | | $ | 325,389 | | | | | $ | 314,113 | | |
减去:未摊销债务发行成本
|
| | | | (3,823) | | | | | | (6,639) | | |
Total debt, net
|
| | | $ | 321,566 | | | | | $ | 307,474 | | |
一年内到期的部分
|
| | | $ | 34,211 | | | | | $ | — | | |
长期债务总额,净额
|
| | | $ | 287,355 | | | | | $ | 307,474 | | |
Dollars in thousands
|
| |
Repayment
Amount |
| |||
2022
|
| | | $ | 31,480 | | |
2023
|
| | | | — | | |
2024
|
| | | | 271,562 | | |
Total
|
| | | $ | 303,042 | | |
Dollars in thousands
|
| |
Balance Sheet
Location |
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
未指定为对冲工具的衍生工具: | | | | | | | | | | | | | | | | |
利率互换合约
|
| |
Other liabilities
|
| | | $ | — | | | | | $ | 4,782 | | |
| | |
For the years ended
December 31, |
| |||||||||||||||
Dollars in thousands
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
其他费用,净额
|
| | | $ | (394) | | | | | $ | 4,341 | | | | | $ | 3,946 | | |
Dollars in thousands
|
| |
Year Ended
December 31, 2021 |
| |||
已确认的薪酬成本: | | | | | | | |
受限库存单位
|
| | | $ | 996 | | |
总薪酬成本
|
| | | $ | 996 | | |
| | |
Shares
|
| |
Weighted
Average Grant-Date Fair Value Per Share |
| ||||||
截至2021年1月1日
|
| | | | — | | | | | $ | — | | |
Granted
|
| | | | 3,019,853 | | | | | | 8.02 | | |
已归属并已转换
|
| | | | — | | | | | | — | | |
被没收/过期
|
| | | | — | | | | | | — | | |
截至2021年12月31日
|
| | | | 3,019,853 | | | | | $ | 8.02 | | |
| | |
For the years ended December 31,
|
| |||||||||||||||
Dollars in thousands
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Net revenue | | | | | | | | | | | | | | | | | | | |
传统业务
|
| | | $ | 253,417 | | | | | $ | 506,437 | | | | | $ | 838,627 | | |
数字商务
|
| | | | 35,123 | | | | | | 39,754 | | | | | | 19,743 | | |
Total
|
| | | $ | 288,540 | | | | | $ | 546,191 | | | | | $ | 858,370 | | |
Adjusted EBITDA | | | | | | | | | | | | | | | | | | | |
传统业务
|
| | | $ | (15,932) | | | | | $ | 109,074 | | | | | $ | 197,887 | | |
数字商务
|
| | | | 787 | | | | | | 4,702 | | | | | | (2,238) | | |
Total
|
| | | $ | (15,145) | | | | | $ | 113,776 | | | | | $ | 195,649 | | |
| | |
Year ended December 31,
|
| |||||||||||||||
Dollars in thousands
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
所得税前亏损
|
| | | $ | (174,791) | | | | | $ | (94,707) | | | | | $ | (14,823) | | |
Add: | | | | | | | | | | | | | | | | | | | |
折旧和摊销
|
| | | | 108,505 | | | | | | 136,838 | | | | | | 138,274 | | |
利息和其他费用,净额
|
| | | | 31,523 | | | | | | 32,522 | | | | | | 44,578 | | |
业务优化(A)
|
| | | | 6,907 | | | | | | 19,011 | | | | | | 7,687 | | |
一次性非经常性(B)
|
| | | | 7,689 | | | | | | 10,584 | | | | | | 5,326 | | |
新企业启动成本(C)
|
| | | | 1,004 | | | | | | 6,041 | | | | | | 3,793 | | |
与重组相关(D)
|
| | | | 2,024 | | | | | | 3,471 | | | | | | 4,432 | | |
基于股票的薪酬费用
|
| | | | 1,994 | | | | | | 16 | | | | | | 156 | | |
停止游戏业务(E)
|
| | | | — | | | | | | — | | | | | | 6,226 | | |
调整后的EBITDA
|
| | | $ | (15,145) | | | | | $ | 113,776 | | | | | $ | 195,649 | | |
千美元,每股金额除外
|
| |
Year ended December 31,
|
| |||||||||||||||
|
2021
|
| |
2020
|
| |
2019
|
| |||||||||||
基本每股收益和稀释每股收益 | | | | | |||||||||||||||
Numerator: | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (140,756) | | | | | $ | (69,503) | | | | | $ | (7,567) | | |
减去:业务合并前遗留Redbox的净亏损
|
| | | | (105,496) | | | | | | 不适用 | | | | | | 不适用 | | |
减去:可归因于非控股权益的净亏损
|
| | | | (27,967) | | | | | | 不适用 | | | | | | 不适用 | | |
红盒娱乐公司 - Basic和
的净亏损
Diluted |
| | | $ | (7,293) | | | | | | 不适用 | | | | | | 不适用 | | |
Denominator: | | | | | | | | | | | | | | | | | | | |
A类已发行普通股加权平均股份 - Basic
and Diluted |
| | | | 12,618,516 | | | | | | 不适用 | | | | | | 不适用 | | |
A类已发行普通股每股收益 - Basic和
Diluted |
| | | $ | (0.58) | | | | | | 不适用 | | | | | | 不适用 | | |
| | |
Year ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
未归属的限制性股票单位
|
| | | | 110 | | | | | | 325 | | | | | | 376 | | |
公募和私募认股权证
|
| | | | 16,843,733 | | | | | | — | | | | | | — | | |
Dollars in thousands
|
| |
Level
|
| |
December 31,
2021 |
| ||||||
Liabilities: | | | | | | | | | | | | | |
认股权证责任 - 公共认股权证
|
| | | | 1 | | | | | $ | 11,213 | | |
认股权证责任 - 私募认股权证
|
| | | | 3 | | | | | $ | 6,608 | | |
全部保证责任
|
| | | | | | | | | $ | 17,821 | | |
Input
|
| |
(Initial Measurement)
|
| |||
无风险利率
|
| | | | 1.20% | | |
预期期限(年)
|
| | | | 5.00 | | |
预期波动性
|
| | | | 20.2% | | |
Stock price
|
| | | $ | 9.62 | | |
Input
|
| |
(Initial Measurement)
|
| |||
无风险利率
|
| | | | 1.20% | | |
预期期限(年)
|
| | | | 4.80 | | |
预期波动性
|
| | | | 31.4% | | |
Stock price
|
| | | $ | 7.41 | | |
Dollars in thousands
|
| |
Public
|
| |
Private
Placement |
| |
Warrant
Liabilities |
| |||||||||
企业合并结束时的初始计量
|
| | | $ | 13,477 | | | | | $ | 7,821 | | | | | $ | 21,298 | | |
估值投入或其他假设的变化
|
| | | | (2,264) | | | | | | (1,213) | | | | | | (3,477) | | |
截至2021年12月31日的公允价值
|
| | | $ | 11,213 | | | | | $ | 6,608 | | | | | $ | 17,821 | | |
Dollars in thousands
|
| |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
总财产和设备
|
| | | $ | 11,380 | | | | | $ | 10,677 | | |
累计折旧
|
| | | | (7,285) | | | | | | (5,204) | | |
净资产和设备
|
| | | $ | 4,095 | | | | | $ | 5,473 | | |
Dollars in thousands
|
| |
Capital
Leases |
| |
Operating
Leases(1) |
| ||||||
2022
|
| | | $ | 2,116 | | | | | $ | 3,527 | | |
2023
|
| | | | 1,010 | | | | | | 3,045 | | |
2024
|
| | | | 387 | | | | | | 2,244 | | |
2025
|
| | | | 144 | | | | | | 1,687 | | |
2026 & Thereafter
|
| | | | — | | | | | | — | | |
最低租赁承诺额合计
|
| | | $ | 3,657 | | | | | $ | 10,503 | | |
减去:资本租赁债务的当前部分
|
| | | | (2,116) | | | | | | | | |
资本租赁债务的长期部分
|
| | | $ | 1,541 | | | | | | | | |
Dollars in thousands
|
| |
Total
|
| |
2022
|
| |
2023
|
| |||||||||
最低估计电影内容承诺
|
| | | $ | 23,969 | | | | | $ | 19,860 | | | | | $ | 4,109 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
Dollars in thousands
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
U.S. operations
|
| | | $ | (174,791) | | | | | $ | (94,707) | | | | | $ | (14,823) | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
Dollars in thousands
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Current: | | | | | | | | | | | | | | | | | | | |
U.S. Federal
|
| | | $ | 3,459 | | | | | $ | (491) | | | | | $ | 11,653 | | |
州和地方
|
| | | | — | | | | | | 711 | | | | | | 4,209 | | |
总电流
|
| | | $ | 3,459 | | | | | $ | 220 | | | | | $ | 15,862 | | |
Deferred: | | | | | | | | | | | | | | | | | | | |
U.S. Federal
|
| | | | (28,078) | | | | | | (21,489) | | | | | | (19,467) | | |
州和地方
|
| | | | (9,416) | | | | | | (3,935) | | | | | | (3,651) | | |
合计延期
|
| | | $ | (37,494) | | | | | $ | (25,424) | | | | | $ | (23,118) | | |
所得税(福利)总支出
|
| | | $ | (34,035) | | | | | $ | (25,204) | | | | | $ | (7,256) | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
按法定税率计算的美国联邦税费
|
| | | | 21.0% | | | | | | 21.0% | | | | | | 21.0% | | |
扣除联邦福利后的州所得税
|
| | | | 3.0% | | | | | | 3.8% | | | | | | 8.7% | | |
估值津贴
|
| | | | (1.5)% | | | | | | (0.2)% | | | | | | (6.8)% | | |
联邦研发信贷
|
| | | | 0.5% | | | | | | 2.0% | | | | | | 7.4% | | |
联邦研发抵免的不确定税收优惠
|
| | | | (0.1)% | | | | | | (0.5)% | | | | | | (3.7)% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
释放不确定的税收优惠
|
| | | | 0.7% | | | | | | 0.2% | | | | | | 22.1% | | |
非控股利益的影响
|
| | | | (4.1)% | | | | | | —% | | | | | | —% | | |
Other
|
| | | | —% | | | | | | 0.4% | | | | | | 0.2% | | |
实际税率
|
| | | | 19.5% | | | | | | 26.7% | | | | | | 48.9% | | |
|
| | |
Year Ended December 31,
|
| |||||||||||||||
Dollars in thousands
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
期初余额
|
| | | $ | 2,213 | | | | | $ | 1,935 | | | | | $ | 4,558 | | |
根据与本年度相关的纳税头寸增加
|
| | | | 13 | | | | | | 250 | | | | | | 150 | | |
与前几年相关的税务职位增加
|
| | | | — | | | | | | 215 | | | | | | 509 | | |
与前几年相关的税务职位减少
|
| | | | (897) | | | | | | — | | | | | | — | | |
与前几年相关的税额扣除
|
| | | | — | | | | | | (187) | | | | | | (1,945) | | |
有效结清的税额抵扣
|
| | | | (1,151) | | | | | | — | | | | | | (1,337) | | |
余额,期末
|
| | | $ | 178 | | | | | $ | 2,213 | | | | | $ | 1,935 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
信用结转
|
| | | $ | 40 | | | | | $ | 1,117 | | |
净营业亏损结转
|
| | | | 1,459 | | | | | | — | | |
第163(J)节利息结转
|
| | | | 410 | | | | | | — | | |
投资的外部基差(1)
|
| | | | 20,186 | | | | | | — | | |
应计负债和备抵
|
| | | | — | | | | | | 1,388 | | |
应计薪酬
|
| | | | — | | | | | | 2,750 | | |
资产报废债务负债
|
| | | | — | | | | | | 1,994 | | |
递延收入
|
| | | | — | | | | | | 2,237 | | |
对冲责任
|
| | | | — | | | | | | 1,200 | | |
Other
|
| | | | — | | | | | | 253 | | |
递延税项总资产
|
| | | | 22,095 | | | | | | 10,939 | | |
减去:估值免税额
|
| | | | (22,095) | | | | | | (1,039) | | |
递延税金资产总额
|
| | | $ | — | | | | | $ | 9,900 | | |
递延纳税义务: | | | | | | | | | | | | | |
财产和设备
|
| | | | — | | | | | | (14,172) | | |
产品成本
|
| | | | — | | | | | | (3,905) | | |
预付费用
|
| | | | — | | | | | | (284) | | |
无形资产
|
| | | | — | | | | | | (30,965) | | |
Goodwill
|
| | | | — | | | | | | (1,745) | | |
递延纳税负债总额
|
| | | $ | — | | | | | $ | (51,071) | | |
递延纳税净负债
|
| | | $ | — | | | | | $ | (41,171) | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
Dollars in thousands
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
估值津贴,年初
|
| | | $ | 1,039 | | | | | $ | 851 | | | | | $ | 1,224 | | |
通过税费记录(发放)的估值免税额
|
| | | | 2,694 | | | | | | 188 | | | | | | (373) | | |
通过额外实收资本记录(发放)的估值免税额
|
| | | | 18,362 | | | | | | — | | | | | | — | | |
估值津贴,年终
|
| | | $ | 22,095 | | | | | $ | 1,039 | | | | | $ | 851 | | |
Dollars in thousands
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
关联方到期,净额
|
| | | $ | 3,813 | | | | | $ | 4,112 | | |
因关联方,净
|
| | | $ | 74 | | | | | $ | 449 | | |
| | |
Year Ended
December 31, |
| |||||||||
Dollars in thousands
|
| |
2021
|
| |
2020
|
| ||||||
现金和现金等价物
|
| | | $ | 14,320 | | | | | $ | 5,401 | | |
受限现金
|
| | | | 4,158 | | | | | | 3,526 | | |
现金、现金等价物和受限现金
|
| | | $ | 18,478 | | | | | $ | 8,927 | | |
| | |
Year Ended
December 31, |
| |||||||||
Dollars in thousands
|
| |
2021
|
| |
2020
|
| ||||||
计息期间支付的现金
|
| | | $ | — | | | | | $ | 29,061 | | |
期间支付(收到)的所得税现金,净额
|
| | | $ | (5,494) | | | | | $ | 2,993 | | |
| | |
Year Ended
December 31, |
| |||||||||
Dollars in thousands
|
| |
2021
|
| |
2020
|
| ||||||
购买由资本租赁债务提供资金的财产和设备
|
| | | $ | 1,561 | | | | | $ | 338 | | |
期末贸易应付款或应计和其他流动负债中包括的财产和设备的购置
|
| | | $ | 267 | | | | | $ | 653 | | |
|
ARTICLE I
THE MERGERS |
| ||||||
|
Section 1.01.
The First Merger
|
| | | | A-2 | | |
|
Section 1.02.
The Opco Merger
|
| | | | A-3 | | |
|
Section 1.03.
The Second Merger
|
| | | | A-3 | | |
|
Section 1.04.
Closing
|
| | | | A-3 | | |
|
Section 1.05.
Effects of the Mergers
|
| | | | A-3 | | |
|
Section 1.06.
组织文档
|
| | | | A-3 | | |
|
Section 1.07.
Directors; Managers
|
| | | | A-4 | | |
|
Section 1.08.
Officers
|
| | | | A-4 | | |
|
ARTICLE II
合并对股本和利息的影响; 证书交换 |
| ||||||
|
Section 2.01.
公司股本折算;存续折算
Corporation Stock
|
| | | | A-4 | | |
|
Section 2.02.
Opco LLC单位转换和公司B类普通股注销
|
| | | | A-5 | | |
|
Section 2.03.
公司股权奖励的处理
|
| | | | A-6 | | |
|
Section 2.04.
公司普通股的交换和支付
|
| | | | A-7 | | |
|
Section 2.05.
Withholding Rights
|
| | | | A-10 | | |
|
Section 2.06.
Dissenters Rights
|
| | | | A-10 | | |
|
ARTICLE III
公司各方的陈述和担保 |
| ||||||
|
Section 3.01.
组织;地位和权力;宪章文件;子公司
|
| | | | A-10 | | |
|
Section 3.02.
Capital Structure
|
| | | | A-11 | | |
|
Section 3.03.
授权;不违反;政府同意;董事会批准;反收购法规
|
| | | | A-13 | | |
|
Section 3.04.
美国证券交易委员会备案文件;财务报表;萨班斯-奥克斯利法案合规;未披露的负债;表外安排
|
| | | | A-14 | | |
|
Section 3.05.
未发生某些更改或事件
|
| | | | A-16 | | |
|
Section 3.06.
Taxes
|
| | | | A-16 | | |
|
Section 3.07.
知识产权
|
| | | | A-18 | | |
|
Section 3.08.
Compliance; Permits
|
| | | | A-19 | | |
|
Section 3.09.
Litigation
|
| | | | A-20 | | |
|
Section 3.10.
Brokers’ and Finders’ Fees
|
| | | | A-20 | | |
|
Section 3.11.
关联人交易
|
| | | | A-20 | | |
|
Section 3.12.
员工福利问题
|
| | | | A-20 | | |
|
Section 3.13.
[已保留]
|
| | | | A-23 | | |
|
Section 3.14.
不动产和个人财产问题
|
| | | | A-23 | | |
|
Section 3.15.
环境问题
|
| | | | A-23 | | |
|
Section 3.16.
Material Contracts
|
| | | | A-24 | | |
|
Section 3.17.
Insurance
|
| | | | A-25 | | |
|
Section 3.18.
Information Supplied
|
| | | | A-26 | | |
|
Section 3.19.
反腐败事务
|
| | | | A-26 | | |
|
Section 3.20.
Intended Tax Treatment
|
| | | | A-26 | | |
|
Section 3.21.
财务顾问意见
|
| | | | A-26 | | |
|
Section 3.22.
红杉投票协议
|
| | | | A-26 | | |
|
ARTICLE IV
母公司的陈述和担保 |
| ||||||
|
Section 4.01.
组织;地位和权力;宪章文件;子公司
|
| | | | A-27 | | |
|
Section 4.02.
Capital Structure
|
| | | | A-27 | | |
|
Section 4.03.
权威;不违反;政府同意;董事会批准
|
| | | | A-28 | | |
|
Section 4.04.
美国证券交易委员会备案文件;财务报表;未披露的负债
|
| | | | A-30 | | |
|
Section 4.05.
未发生某些更改或事件
|
| | | | A-31 | | |
|
Section 4.06.
Compliance; Permits
|
| | | | A-31 | | |
|
Section 4.07.
Litigation
|
| | | | A-32 | | |
|
Section 4.08.
关联人交易
|
| | | | A-32 | | |
|
Section 4.09.
Brokers
|
| | | | A-32 | | |
|
Section 4.10.
Information Supplied
|
| | | | A-32 | | |
|
Section 4.11.
反腐败事务
|
| | | | A-32 | | |
|
Section 4.12.
公司普通股所有权
|
| | | | A-33 | | |
|
Section 4.13.
Intended Tax Treatment
|
| | | | A-33 | | |
|
Section 4.14.
Merger Subs
|
| | | | A-33 | | |
|
Section 4.15.
Merger Consideration
|
| | | | A-33 | | |
|
Section 4.16.
财务顾问意见
|
| | | | A-33 | | |
|
Section 4.17.
Debt Financing
|
| | | | A-33 | | |
|
ARTICLE V
COVENANTS |
| ||||||
|
Section 5.01.
公司业务行为
|
| | | | A-34 | | |
|
Section 5.02.
母公司业务开展情况
|
| | | | A-37 | | |
|
Section 5.03.
信息访问;机密性
|
| | | | A-37 | | |
|
Section 5.04.
No Solicitation
|
| | | | A-38 | | |
|
Section 5.05.
编制S-4表格、信息报表和委托书
|
| | | | A-40 | | |
|
Section 5.06.
公司股东大会
|
| | | | A-41 | | |
|
Section 5.07.
某些活动的通知
|
| | | | A-41 | | |
|
Section 5.08.
Employees; Benefit Plans
|
| | | | A-42 | | |
|
Section 5.09.
董事和高级管理人员的赔偿和保险
|
| | | | A-43 | | |
|
Section 5.10.
合理的最大努力
|
| | | | A-44 | | |
|
Section 5.11.
Public Announcements
|
| | | | A-46 | | |
|
Section 5.12.
Anti-Takeover Statutes
|
| | | | A-46 | | |
|
Section 5.13.
Section 16 Matters
|
| | | | A-46 | | |
|
Section 5.14.
Stock Exchange Matters
|
| | | | A-46 | | |
|
Section 5.15.
Certain Tax Matters
|
| | | | A-46 | | |
|
Section 5.16.
股东诉讼
|
| | | | A-47 | | |
|
Section 5.17.
交付CSSE控制权持有人书面同意
|
| | | | A-47 | | |
|
Section 5.18.
合并子书面意见书交付
|
| | | | A-47 | | |
|
Section 5.19.
Resignations
|
| | | | A-48 | | |
|
Section 5.20.
TRA Amendment
|
| | | | A-48 | | |
|
Section 5.21.
B-2 Debt Conversion
|
| | | | A-48 | | |
|
Section 5.22.
Debt Financing
|
| | | | A-48 | | |
|
Section 5.23.
Warrants
|
| | | | A-49 | | |
|
Section 5.24.
红杉投票协议
|
| | | | A-49 | | |
|
Section 5.25.
Registration Rights
|
| | | | A-49 | | |
|
Section 5.26.
Further Assurances
|
| | | | A-49 | | |
|
ARTICLE VI
CONDITIONS |
| ||||||
|
Section 6.01.
各方完成合并的义务的条件
|
| | | | A-49 | | |
|
Section 6.02.
母方义务的条件
|
| | | | A-50 | | |
|
Section 6.03.
公司的义务条件
|
| | | | A-51 | | |
|
ARTICLE VII
终止、修改和放弃 |
| ||||||
|
Section 7.01.
经双方同意终止合同
|
| | | | A-51 | | |
|
Section 7.02.
母公司或公司终止合同
|
| | | | A-51 | | |
|
Section 7.03.
Termination by Parent
|
| | | | A-52 | | |
|
Section 7.04.
被公司终止
|
| | | | A-52 | | |
|
Section 7.05.
终止通知;终止的效力
|
| | | | A-53 | | |
|
Section 7.06.
终止合同后的费用和支出
|
| | | | A-53 | | |
|
Section 7.07.
Amendment
|
| | | | A-53 | | |
|
Section 7.08.
Extension; Waiver
|
| | | | A-54 | | |
|
ARTICLE VIII
MISCELLANEOUS |
| ||||||
|
Section 8.01.
Definitions
|
| | | | A-54 | | |
|
Section 8.02.
解释;施工
|
| | | | A-64 | | |
|
Section 8.03.
Survival
|
| | | | A-64 | | |
|
Section 8.04.
Governing Law
|
| | | | A-64 | | |
|
Section 8.05.
提交司法管辖
|
| | | | A-64 | | |
|
Section 8.06.
Waiver of Jury Trial
|
| | | | A-65 | | |
|
Section 8.07.
Notices
|
| | | | A-65 | | |
|
Section 8.08.
Entire Agreement
|
| | | | A-66 | | |
|
Section 8.09.
没有第三方受益人
|
| | | | A-66 | | |
|
Section 8.10.
Severability
|
| | | | A-66 | | |
|
Section 8.11.
Assignment
|
| | | | A-66 | | |
|
Section 8.12.
Remedies Cumulative
|
| | | | A-66 | | |
|
Section 8.13.
Specific Performance
|
| | | | A-67 | | |
|
Section 8.14.
对应方;有效性
|
| | | | A-67 | | |
|
如果是给母公司或任何其他母公司,则给:
|
| | | |
| | | |
灵魂娱乐公司的鸡汤
132 E Putnam Ave Cos Cob, CT 06807 注意:小威廉·J·鲁哈纳 电子邮件:wrouhana@chickensoupforforesoul.com |
|
| 将副本(不会构成对母公司或其他母公司的通知)发送给: | | | | |
| | | |
Graubard Miller
克莱斯勒大楼 405 Lexington Ave New York, NY 10174 请注意:大卫·艾伦·米勒和布莱恩·L·罗斯 邮箱:dmiler@graubard.com bross@graubardcom |
|
| 如果给公司或任何其他公司方,给: | | | | |
| | | |
红盒娱乐公司
1 Tower Lane, Suite 800 Oakbrook Terrace, Illinois 60801 注意:弗雷德里克·斯坦 邮箱:fstein@redbox.com |
|
| 将副本(不会构成向公司发出的通知)发送至: | | | | |
| | | |
Weil, Gotshal & Manges LLP
767 5th Avenue New York, NY 10153 注意:Frederick S.Green;Matthew J.Gilroy 邮箱:frederick.green@weil.com; matthew.gilroy@weil.com |
|
| | | | COMPANY: | | |||
| | | | 红盒娱乐公司 | | |||
| | | | By: | | |
/s/ Galen C. Smith
|
|
| | | | | | |
Name:
Galen C. Smith
|
|
| | | | | | |
Title:
首席执行官
|
|
| | | | REDWOOD HOLDCO, LP | | |||
| | | | 作者:Redwood Holdco GP,LLC,其普通合作伙伴 | | |||
| | | | 作者:New Outerwall,Inc.,其唯一成员 | | |||
| | | | 作者:Aspen Parent,Inc.,其唯一股东 | | |||
| | | | 作者:Oterwall Holdings,LLC,其A类股的唯一持有人 | | |||
| | | | 作者:Aspen Parent Holdings,LLC,其控股成员 | | |||
| | | | 作者:AP VIII Aspen Holdings,L.P.,其唯一成员 | | |||
| | | | 作者:AP VIII Aspen Holdings GP,LLC,其普通合伙人 | | |||
| | | | By: | | |
/s/ Joseph D. Glatt
|
|
| | | | | | |
Name:
Joseph D. Glatt
|
|
| | | | | | |
Title:
Vice President
|
|
| | | | AP VIII Aspen Holdings,L.P. | | |||
| | | | 出处:AP VIII Aspen Holdings GP,LLC | | |||
| | | | By: | | |
/s/ Joseph D. Glatt
|
|
| | | | | | |
Name:
Joseph D. Glatt
|
|
| | | | | | |
Title:
Vice President
|
|
| | | | 海港全球空间有限责任公司 | | |||
| | | | By: | | |
/s/ Steve Smith
|
|
| | | | | | |
Name:
Steve Smith
|
|
| | | | | | |
Title:
首席执行官
|
|
|
|
| |
古根海姆证券有限责任公司
330 Madison Avenue New York, New York 10017 GuggenheimPartners.com |
|
|
Confidential
Board of Directors of
红盒娱乐公司 One Tower Lane Suite 800 Oakbrook Terrace, IL 60181 |
| |
May 10, 2022
|
|
| | |
Page
|
| |||
Article I Definitions
|
| | | | F-1 | | |
Section 1.01
Defined Terms
|
| | | | F-1 | | |
Section 1.02
Terms Generally
|
| | | | F-44 | | |
Section 1.03
交易完成情况
|
| | | | F-44 | | |
Section 1.04
付款或履行的时间安排
|
| | | | F-44 | | |
Section 1.05
Times of Day
|
| | | | F-44 | | |
Section 1.06
Rates
|
| | | | F-44 | | |
Article II The Credits
|
| | | | F-45 | | |
Section 2.01
Commitments
|
| | | | F-45 | | |
Section 2.02
Loans and Borrowings
|
| | | | F-46 | | |
Section 2.03
借款申请
|
| | | | F-46 | | |
Section 2.04
[已保留].
|
| | | | F-47 | | |
Section 2.05
[已保留]
|
| | | | F-47 | | |
Section 2.06
Funding of Borrowings
|
| | | | F-47 | | |
Section 2.07
Interest Elections
|
| | | | F-47 | | |
Section 2.08
终止和减少承诺额
|
| | | | F-48 | | |
Section 2.09
还贷;债务证明
|
| | | | F-49 | | |
Section 2.10
偿还定期贷款、循环贷款承诺和循环贷款
|
| | | | F-49 | | |
Section 2.11
Prepayment of Loans
|
| | | | F-50 | | |
Section 2.12
Fees
|
| | | | F-51 | | |
Section 2.13
Interest
|
| | | | F-51 | | |
Section 2.14
替代利率
|
| | | | F-53 | | |
Section 2.15
Increased Costs
|
| | | | F-53 | | |
Section 2.16
Break Funding Payments
|
| | | | F-54 | | |
Section 2.17
Taxes
|
| | | | F-54 | | |
Section 2.18
一般付款;按比例处理;分摊抵销
|
| | | | F-57 | | |
Section 2.19
减轻义务;更换贷款人
|
| | | | F-58 | | |
Section 2.20
Illegality
|
| | | | F-59 | | |
Section 2.21
增量定期贷款承诺
|
| | | | F-59 | | |
Section 2.22
Defaulting Lender
|
| | | | F-61 | | |
Section 2.23
基准替换设置。
|
| | | | F-62 | | |
第三条陈述和保证
|
| | | | F-63 | | |
Section 3.01
Organization; Powers
|
| | | | F-63 | | |
Section 3.02
Authorization
|
| | | | F-63 | | |
Section 3.03
Enforceability
|
| | | | F-63 | | |
Section 3.04
政府审批
|
| | | | F-64 | | |
Section 3.05
Financial Statements
|
| | | | F-64 | | |
Section 3.06
无实质性不良影响
|
| | | | F-64 | | |
| | |
Page
|
| |||
Section 3.07
物业所有权;租约占有
|
| | | | F-64 | | |
Section 3.08
Subsidiaries
|
| | | | F-65 | | |
Section 3.09
诉讼;守法
|
| | | | F-65 | | |
Section 3.10
美联储法规
|
| | | | F-65 | | |
Section 3.11
Investment Company Act
|
| | | | F-65 | | |
Section 3.12
Use of Proceeds
|
| | | | F-65 | | |
Section 3.13
Tax Returns
|
| | | | F-65 | | |
Section 3.14
没有重大错误陈述
|
| | | | F-66 | | |
Section 3.15
Employee Benefit Plans
|
| | | | F-66 | | |
Section 3.16
环境问题
|
| | | | F-66 | | |
Section 3.17
Security Documents
|
| | | | F-67 | | |
Section 3.18
不动产所在地
|
| | | | F-67 | | |
Section 3.19
Solvency
|
| | | | F-67 | | |
Section 3.20
Labor Matters
|
| | | | F-68 | | |
Section 3.21
Insurance
|
| | | | F-68 | | |
Section 3.22
No Default
|
| | | | F-68 | | |
Section 3.23
知识产权;许可证等
|
| | | | F-68 | | |
Section 3.24
Senior Debt
|
| | | | F-69 | | |
Section 3.25
USA PATRIOT Act; OFAC
|
| | | | F-69 | | |
Section 3.26
《反海外腐败法》
|
| | | | F-70 | | |
第四条出借条件
|
| | | | F-70 | | |
Section 4.01
All Borrowings
|
| | | | F-70 | | |
Section 4.02
Closing Date
|
| | | | F-70 | | |
第五条肯定之约
|
| | | | F-73 | | |
Section 5.01
存在;商业和物业
|
| | | | F-73 | | |
Section 5.02
Insurance
|
| | | | F-74 | | |
Section 5.03
Taxes
|
| | | | F-75 | | |
Section 5.04
财务报表、报告等。
|
| | | | F-75 | | |
Section 5.05
诉讼和其他通知
|
| | | | F-77 | | |
Section 5.06
Compliance with Laws
|
| | | | F-77 | | |
Section 5.07
维护记录;访问物业和检查
|
| | | | F-77 | | |
Section 5.08
Use of Proceeds
|
| | | | F-77 | | |
Section 5.09
遵守环境法的情况
|
| | | | F-77 | | |
Section 5.10
进一步的保证;额外的安全性
|
| | | | F-77 | | |
Section 5.11
[已保留]
|
| | | | F-80 | | |
Section 5.12
Post-Closing
|
| | | | F-80 | | |
Section 5.13
遵守《美国爱国者法案》、反腐败法律和制裁
Laws
|
| | | | F-80 | | |
Section 5.14
Cash Management Systems.
|
| | | | F-80 | | |
Section 5.15
Copyrights
|
| | | | F-80 | | |
| | |
Page
|
| |||
第六条消极公约
|
| | | | F-80 | | |
Section 6.01
Indebtedness
|
| | | | F-81 | | |
Section 6.02
Liens
|
| | | | F-84 | | |
Section 6.03
回售和回租交易
|
| | | | F-87 | | |
Section 6.04
投资、贷款和垫款
|
| | | | F-87 | | |
Section 6.05
合并、合并、出售资产和收购
|
| | | | F-90 | | |
Section 6.06
股息和分配
|
| | | | F-92 | | |
Section 6.07
与子公司的交易
|
| | | | F-93 | | |
Section 6.08
借款人和子公司的业务
|
| | | | F-95 | | |
Section 6.09
债务偿付和修改的限制;公司注册证书、章程和某些其他协议的修改;等等。
|
| | | | F-95 | | |
Section 6.10
Fiscal Year
|
| | | | F-97 | | |
Section 6.11
Financial Covenant
|
| | | | F-98 | | |
第七条违约事件
|
| | | | F-98 | | |
Section 7.01
Events of Default
|
| | | | F-98 | | |
Section 7.02
对某些付款的处理
|
| | | | F-100 | | |
Article VIII The Agents
|
| | | | F-101 | | |
Section 8.01
Appointment
|
| | | | F-101 | | |
Section 8.02
Delegation of Duties
|
| | | | F-101 | | |
Section 8.03
免责条款
|
| | | | F-102 | | |
Section 8.04
Reliance by Agents
|
| | | | F-102 | | |
Section 8.05
Notice of Default
|
| | | | F-103 | | |
Section 8.06
不依赖代理商和其他贷款人
|
| | | | F-103 | | |
Section 8.07
Indemnification
|
| | | | F-103 | | |
Section 8.08
代理以个人身份
|
| | | | F-104 | | |
Section 8.09
后续管理代理
|
| | | | F-104 | | |
Section 8.10
Credit Bidding
|
| | | | F-104 | | |
Section 8.11
证券凭证和抵押品代理
|
| | | | F-105 | | |
Section 8.12
抵押品变现和强制执行担保的权利
|
| | | | F-105 | | |
Section 8.13
Withholding Tax
|
| | | | F-106 | | |
第九条其他
|
| | | | F-106 | | |
Section 9.01
通知;通信
|
| | | | F-106 | | |
Section 9.02
Survival of Agreement
|
| | | | F-107 | | |
Section 9.03
Binding Effect
|
| | | | F-107 | | |
Section 9.04
Successors and Assigns
|
| | | | F-107 | | |
Section 9.05
Expenses; Indemnity
|
| | | | F-111 | | |
Section 9.06
Right of Set-off
|
| | | | F-112 | | |
Section 9.07
Applicable Law
|
| | | | F-112 | | |
Section 9.08
Waivers; Amendment
|
| | | | F-113 | | |
Section 9.09
利率限制
|
| | | | F-116 | | |
| | |
Page
|
| |||
Section 9.10
Entire Agreement
|
| | | | F-116 | | |
Section 9.11
WAIVER OF JURY TRIAL
|
| | | | F-116 | | |
Section 9.12
Severability
|
| | | | F-116 | | |
Section 9.13
Counterparts
|
| | | | F-116 | | |
Section 9.14
Headings
|
| | | | F-117 | | |
Section 9.15
管辖权;同意送达法律程序文件
|
| | | | F-117 | | |
Section 9.16
Confidentiality
|
| | | | F-117 | | |
Section 9.17
平台;借款人资料
|
| | | | F-118 | | |
Section 9.18
解除留置权和担保
|
| | | | F-118 | | |
Section 9.19
Judgment Currency
|
| | | | F-120 | | |
Section 9.20
USA PATRIOT Act Notice
|
| | | | F-120 | | |
Section 9.21
[已保留]
|
| | | | F-120 | | |
Section 9.22
借款人为贷款方代理的情况
|
| | | | F-120 | | |
Section 9.23
[已保留]
|
| | | | F-120 | | |
Section 9.24
确认并同意EEA金融机构的纾困
|
| | | | F-120 | | |
| Exhibit A | | | 转让和验收表格 | |
| Exhibit B | | | [故意省略] | |
| Exhibit C | | | 偿付能力证书格式 | |
| Exhibit D | | | 借用申请表 | |
| Exhibit E | | | 感兴趣表格选择请求 | |
| Exhibit F | | | VCOC信息函 | |
| Exhibit G | | | [故意省略] | |
| Exhibit H | | | 合规证书格式 | |
| Exhibit I | | | [故意省略] | |
| Exhibit J | | | 非银税凭证格式 | |
| Exhibit K | | | 公司间从属条款格式 | |
| Exhibit L | | | 截止日期证书 | |
| Schedule 1.01(A) | | | 非实质子公司 | |
| Schedule 1.01(B) | | | 抵押房产 | |
| Schedule 1.01(C) | | | Hedge Banks | |
| Schedule 1.01(D) | | | Redbox Entertainment,LLC IP资产 | |
| Schedule 2.01 | | | Commitments | |
| Schedule 3.01 | | | 条理清晰,信誉良好 | |
| Schedule 3.04 | | | 政府审批 | |
| Schedule 3.05 | | | 财务报表 | |
| Schedule 3.07(c) | | | 谴责通知 | |
| Schedule 3.08(a) | | | Subsidiaries | |
| Schedule 3.08(b) | | | Subscriptions | |
| Schedule 3.13 | | | Taxes | |
| Schedule 3.21 | | | Insurance | |
| Schedule 3.23 | | | 知识产权 | |
| Schedule 3.23(b) | | | Programs | |
| Schedule 3.23(d) | | | 申请和注册未完全生效。 | |
| Schedule 5.12 | | | Post-Closing Items | |
| Schedule 6.01 | | | Indebtedness | |
| Schedule 6.02(a) | | | Liens | |
| Schedule 6.04 | | | Investments | |
| Schedule 6.07 | | | 与子公司的交易 | |
| Schedule 9.01 | | | 通知信息 | |
Pricing Level
|
| |
Net Secured Leverage
Ratio |
| |
Adjusted Term SOFR
Rate Loans |
| |
ABR Loans
|
| ||||||
I
|
| | > 5.00 to 1.00 | | | | | 7.25% | | | | | | 6.25% | | |
II
|
| |
> 4.50 to 1.00, but ≤
5.00 to 1.00
|
| | | | 7.00% | | | | | | 6.00% | | |
III
|
| |
> 4.00 to 1.00, but ≤
4.50 to 1.00
|
| | | | 6.75% | | | | | | 5.75% | | |
IV
|
| |
> 3.50 to 1.00, but ≤
4.00 to 1.00
|
| | | | 6.50% | | | | | | 5.50% | | |
V
|
| |
> 3.00 to 1.00, but ≤
3.50 to 1.00
|
| | | | 6.25% | | | | | | 5.25% | | |
VI
|
| | ≤ 3.00 to 1.00 | | | | | 6.00% | | | | | | 5.00% | | |
Fiscal Quarter
|
| |
Net Secured
Leverage Ratio |
| |||
[ ]14 | | | | | 5.25:1.00 | | |
[ ]
|
| | | | 5.25:1.00 | | |
[ ]
|
| | | | 5.25:1.00 | | |
[ ]
|
| | | | 4.75:1.00 | | |
[ ]
|
| | | | 4.75:1.00 | | |
[ ]
|
| | | | 4.75:1.00 | | |
[ ]
|
| | | | 4.25:1.00 | | |
[ ]
|
| | | | 4.25:1.00 | | |
[ ]
|
| | | | 4.25:1.00 | | |
[ ]
|
| | | | 3.75:1.00 | | |
Thereafter
|
| | | | 3.75:1.00 | | |
|
By:
/s/ Joseph D. Glatt
Name:
Joseph D. Glatt
|
| | ||
|
Title:
Vice President
|
| | | |
|
By:
/s/ Galen C. Smith
Name:
Galen C. Smith
|
| | ||
|
Title:
首席执行官
|
| | | |
|
By:
/s/ Galen C. Smith
Name:
Galen C. Smith
|
| | ||
|
Title:
President
|
| | | |
|
By:
/s/ William J. Rouhana, Jr.
Name:
William J. Rouhana, Jr.
|
| | | |
|
Title:
首席执行官
|
| | | |
| | |
Page
|
| |||
ARTICLE I Definitions
|
| | | | I-1 | | |
Section 1.01
Defined Terms
|
| | | | I-1 | | |
Section 1.02
Terms Generally
|
| | | | I-44 | | |
Section 1.03
交易完成情况
|
| | | | I-45 | | |
Section 1.04
付款或履行的时间安排
|
| | | | I-45 | | |
Section 1.05
Times of Day
|
| | | | I-45 | | |
ARTICLE II The Credits
|
| | | | I-45 | | |
Section 2.01
Commitments
|
| | | | I-45 | | |
Section 2.02
Loans and Borrowings
|
| | | | I-46 | | |
Section 2.03
借款申请
|
| | | | I-46 | | |
Section 2.04
[已保留]
|
| | | | I-47 | | |
Section 2.05
[已保留]
|
| | | | I-47 | | |
Section 2.06
Funding of Borrowings
|
| | | | I-47 | | |
Section 2.07
Interest Elections
|
| | | | I-48 | | |
Section 2.08
终止和减少承诺额
|
| | | | I-49 | | |
Section 2.09
还贷;债务证明
|
| | | | I-51 | | |
Section 2.10
偿还定期贷款、循环贷款承诺和循环贷款
|
| | | | I-51 | | |
Section 2.11
Prepayment of Loans
|
| | | | I-52 | | |
Section 2.12
Fees
|
| | | | I-54 | | |
Section 2.13
Interest
|
| | | | I-55 | | |
Section 2.14
替代利率
|
| | | | I-56 | | |
Section 2.15
Increased Costs
|
| | | | I-57 | | |
Section 2.16
Break Funding Payments
|
| | | | I-58 | | |
Section 2.17
Taxes
|
| | | | I-59 | | |
Section 2.18
一般付款;按比例处理;分摊抵销
|
| | | | I-61 | | |
Section 2.19
减轻义务;更换贷款人
|
| | | | I-62 | | |
Section 2.20
Illegality
|
| | | | I-63 | | |
Section 2.21
增量定期贷款承诺
|
| | | | I-64 | | |
Section 2.22
Defaulting Lender
|
| | | | I-65 | | |
第三条陈述和保证
|
| | | | I-66 | | |
Section 3.01
Organization; Powers
|
| | | | I-67 | | |
Section 3.02
Authorization
|
| | | | I-67 | | |
Section 3.03
Enforceability
|
| | | | I-67 | | |
Section 3.04
政府审批
|
| | | | I-67 | | |
Section 3.05
Financial Statements
|
| | | | I-67 | | |
Section 3.06
无实质性不良影响
|
| | | | I-67 | | |
Section 3.07
物业所有权;租约占有
|
| | | | I-68 | | |
Section 3.08
Subsidiaries
|
| | | | I-68 | | |
| | |
Page
|
| |||
Section 3.09
诉讼;守法
|
| | | | I-68 | | |
Section 3.10
美联储法规
|
| | | | I-69 | | |
Section 3.11
Investment Company Act
|
| | | | I-69 | | |
Section 3.12
Use of Proceeds
|
| | | | I-69 | | |
Section 3.13
Tax Returns
|
| | | | I-69 | | |
Section 3.14
没有重大错误陈述
|
| | | | I-69 | | |
Section 3.15
Employee Benefit Plans
|
| | | | I-70 | | |
Section 3.16
环境问题
|
| | | | I-70 | | |
Section 3.17
Security Documents
|
| | | | I-70 | | |
Section 3.18
不动产所在地
|
| | | | I-71 | | |
Section 3.19
Solvency
|
| | | | I-71 | | |
Section 3.20
Labor Matters
|
| | | | I-72 | | |
Section 3.21
Insurance
|
| | | | I-72 | | |
Section 3.22
No Default
|
| | | | I-72 | | |
Section 3.23
知识产权;许可证等
|
| | | | I-72 | | |
Section 3.24
Senior Debt
|
| | | | I-72 | | |
Section 3.25
USA PATRIOT Act; OFAC
|
| | | | I-72 | | |
Section 3.26
《反海外腐败法》
|
| | | | I-73 | | |
第四条出借条件
|
| | | | I-73 | | |
Section 4.01
All Borrowings
|
| | | | I-73 | | |
Section 4.02
Closing Date
|
| | | | I-74 | | |
第五条肯定公约
|
| | | | I-75 | | |
Section 5.01
存在;商业和物业
|
| | | | I-76 | | |
Section 5.02
Insurance
|
| | | | I-76 | | |
Section 5.03
Taxes
|
| | | | I-77 | | |
Section 5.04
财务报表、报告等。
|
| | | | I-77 | | |
Section 5.05
诉讼和其他通知
|
| | | | I-80 | | |
Section 5.06
Compliance with Laws
|
| | | | I-80 | | |
Section 5.07
维护记录;访问物业和检查
|
| | | | I-80 | | |
Section 5.08
Use of Proceeds
|
| | | | I-80 | | |
Section 5.09
遵守环境法的情况
|
| | | | I-80 | | |
Section 5.10
进一步的保证;额外的安全性
|
| | | | I-80 | | |
Section 5.11
[已保留]
|
| | | | I-83 | | |
Section 5.12
Post-Closing
|
| | | | I-83 | | |
Section 5.13
遵守《美国爱国者法》、反腐败法和制裁法
|
| | | | I-83 | | |
Section 5.14
现金管理系统
|
| | | | I-83 | | |
Section 5.15
Sale Covenant
|
| | | | I-83 | | |
Section 5.16
红盒娱乐现金管理
|
| | | | I-83 | | |
第六条消极公约
|
| | | | I-85 | | |
Section 6.01
Indebtedness
|
| | | | I-85 | | |
| | |
Page
|
| |||
Section 6.02
Liens
|
| | | | I-88 | | |
Section 6.03
回售和回租交易
|
| | | | I-91 | | |
Section 6.04
投资、贷款和垫款
|
| | | | I-91 | | |
Section 6.05
合并、合并、出售资产和收购
|
| | | | I-94 | | |
Section 6.06
股息和分配
|
| | | | I-96 | | |
Section 6.07
与子公司的交易
|
| | | | I-98 | | |
Section 6.08
借款人和子公司的业务
|
| | | | I-100 | | |
Section 6.09
债务偿付和修改的限制;公司注册证书、章程和某些其他协议的修改;等等。
|
| | | | I-100 | | |
Section 6.10
Fiscal Year
|
| | | | I-102 | | |
第七条违约事件
|
| | | | I-103 | | |
Section 7.01
Events of Default
|
| | | | I-103 | | |
Section 7.02
对某些付款的处理
|
| | | | I-105 | | |
ARTICLE VIII The Agents
|
| | | | I-106 | | |
Section 8.01
Appointment
|
| | | | I-106 | | |
Section 8.02
Delegation of Duties
|
| | | | I-107 | | |
Section 8.03
免责条款
|
| | | | I-107 | | |
Section 8.04
Reliance by Agents
|
| | | | I-108 | | |
Section 8.05
Notice of Default
|
| | | | I-108 | | |
Section 8.06
不依赖代理商和其他贷款人
|
| | | | I-108 | | |
Section 8.07
Indemnification
|
| | | | I-109 | | |
Section 8.08
代理以个人身份
|
| | | | I-109 | | |
Section 8.09
后续管理代理
|
| | | | I-109 | | |
Section 8.10
[已保留]
|
| | | | I-109 | | |
Section 8.11
证券凭证和抵押品代理
|
| | | | I-110 | | |
Section 8.12
抵押品变现和强制执行担保的权利
|
| | | | I-110 | | |
Section 8.13
Withholding Tax
|
| | | | I-111 | | |
第九条其他
|
| | | | I-111 | | |
Section 9.01
通知;通信
|
| | | | I-111 | | |
Section 9.02
Survival of Agreement
|
| | | | I-112 | | |
Section 9.03
Binding Effect
|
| | | | I-112 | | |
Section 9.04
Successors and Assigns
|
| | | | I-113 | | |
Section 9.05
Expenses; Indemnity
|
| | | | I-116 | | |
Section 9.06
Right of Set-off
|
| | | | I-118 | | |
Section 9.07
Applicable Law
|
| | | | I-118 | | |
Section 9.08
Waivers; Amendment
|
| | | | I-118 | | |
Section 9.09
利率限制
|
| | | | I-122 | | |
Section 9.10
Entire Agreement
|
| | | | I-122 | | |
Section 9.11
WAIVER OF JURY TRIAL
|
| | | | I-122 | | |
Section 9.12
Severability
|
| | | | I-122 | | |
| | |
Page
|
| |||
Section 9.13
Counterparts
|
| | | | I-122 | | |
Section 9.14
Headings
|
| | | | I-122 | | |
Section 9.15
管辖权;同意送达法律程序文件
|
| | | | I-122 | | |
Section 9.16
Confidentiality
|
| | | | I-123 | | |
Section 9.17
平台;借款人资料
|
| | | | I-123 | | |
Section 9.18
解除留置权和担保
|
| | | | I-124 | | |
Section 9.19
Judgment Currency
|
| | | | I-125 | | |
Section 9.20
USA PATRIOT Act Notice
|
| | | | I-126 | | |
Section 9.21
[已保留]
|
| | | | I-126 | | |
Section 9.22
借款人为贷款方代理的情况
|
| | | | I-126 | | |
Section 9.23
[已保留]
|
| | | | I-126 | | |
Section 9.24
确认并同意EEA金融机构的纾困
|
| | | | I-126 | | |
|
Exhibit A
转让和验收表格
|
| | | |
|
Exhibit B
[故意省略]
|
| | | |
|
Exhibit C
偿付能力证书格式
|
| | | |
|
Exhibit D
借用申请表
|
| | | |
|
Exhibit E
感兴趣表格选择请求
|
| | | |
|
Exhibit F
VCOC信息函
|
| | | |
|
Exhibit G
[故意省略]
|
| | | |
|
Exhibit H
合规证书格式
|
| | | |
|
Exhibit I
[故意省略]
|
| | | |
|
Exhibit J
非银税凭证格式
|
| | | |
|
Exhibit K
公司间从属条款格式
|
| | | |
|
Exhibit L
截止日期证书
|
| | | |
|
Schedule 1.01(A)
非实质子公司
|
| | | |
|
Schedule 1.01(B)
Mortgaged Properties
|
| | | |
|
Schedule 1.01(C)
Hedge Banks
|
| | | |
|
Schedule 2.01
Commitments
|
| | | |
|
Schedule 3.01
条理清晰,信誉良好
|
| | | |
|
Schedule 3.04
政府审批
|
| | | |
|
Schedule 3.05
Financial Statements
|
| | | |
|
Schedule 3.07(c)
谴责通知
|
| | | |
|
Schedule 3.08(a)
Subsidiaries
|
| | | |
|
Schedule 3.08(b)
Subscriptions
|
| | | |
|
Schedule 3.13
Taxes
|
| | | |
|
Schedule 3.21
Insurance
|
| | | |
|
Schedule 3.23
知识产权
|
| | | |
|
Schedule 5.12
Post-Closing Items
|
| | | |
|
Schedule 6.01
Indebtedness
|
| | | |
|
Schedule 6.02(a)
Liens
|
| | | |
|
Schedule 6.04
Investments
|
| | | |
|
Schedule 6.07
与子公司的交易
|
| | | |
|
Schedule 9.01
Notice Information
|
| | | |
Exhibit
Number |
| |
Description
|
|
2.1 | | | 合并协议,日期为2022年5月10日,由The Soul Entertainment,Inc.、RB First Merge Sub Inc.、RB Second Merge Sub LLC、Redwood Opco Merge Sub LLC、Redbox Entertainment Inc.和Redwood Intermediate LLC之间的合并协议(通过引用注册人对2022年5月12日提交给美国证券交易委员会的8-K表格当前报告的第1号修正案的附件2.1合并而成) | |
3.1 | | | Redbox Entertainment Inc.第二次修订和重新发布的注册证书(通过引用Redbox Entertainment Inc.于2021年10月28日提交给美国证券交易委员会的8-K表格当前报告的附件3.1合并而成) | |
3.2 | | | 修改和重新修订红盒娱乐公司的章程(通过引用红盒娱乐公司于2021年10月28日向美国证券交易委员会提交的8-K表格的当前报告的附件3.2而并入) | |
3.3 | | | 注册人注册证书(参照2016年9月21日向美国证券交易委员会备案的注册人注册证书附件3.1合并) | |
3.3.1 | | | 注册人9.75%A系列累积可赎回永久优先股指定、权利和偏好证书(参考2018年6月22日提交美国证券交易委员会的注册人S-1表格(第333-225603号)注册人修正案第3号附件3.3并入) | |
3.3.2 | | | 注册人9.75%A系列累积可赎回永久优先股指定、权利和偏好证书修正案1(通过引用2018年9月28日提交给美国证券交易委员会的注册人S-3注册说明书(第333-227596号)附件4.2并入) | |
3.3.3 | | | 注册人9.75%A系列累积可赎回永久优先股的名称、权利和偏好证书修正案2(通过引用附件3.1并入注册人于2018年11月19日提交给美国证券交易委员会的8-K表格当前报告中) | |
3.3.4 | | | 注册人9.75%A系列累积可赎回永久优先股指定、权利和偏好证书修正案3(参照2019年8月1日提交给美国证券交易委员会的S-1表格(第333-232588号)注册人修正案1附件4.4并入) | |
3.4 | | | 注册人章程(参照2016年9月21日向美国证券交易委员会备案的注册人注册通知书附件3.2合并) | |
3.5 | | | RB First Merge子公司公司注册证书 | |
3.6 | | | RB First Merge Sub Inc.章程 | |
3.7 | | | 红木Opco合并子有限责任公司成立证书 | |
3.8 | | | RB第二合并子有限责任公司成立证书 | |
4.1 | | | Seaport Global Acquisition Corp.和Continental Stock Transfer&Trust Company作为权证代理(通过引用附件4.1合并为Redbox Entertainment Inc.于2020年12月3日提交给美国证券交易委员会的当前8-K表格报告) | |
4.2 | | | 灵魂鸡汤娱乐公司与大陆股票转让信托公司签订的W类认股权证协议(通过引用附件4.1并入注册人于2020年11月24日提交给美国证券交易委员会的8-K表格当前报告中) | |
4.3 | | | 灵魂鸡汤娱乐公司与大陆股票转让信托公司之间的Z类认股权证协议(通过引用附件4.2并入注册人于2020年11月24日提交给美国证券交易委员会的8-K表格当前报告中 | |
4.4 | | | 注册人I类授权书表格(参考注册人2019年5月15日提交给美国证券交易委员会的8-K表格当前报告的附件4.1) | |
Exhibit
Number |
| |
Description
|
|
4.5 | | | 注册人II类认股权证表格(通过引用注册人2019年5月15日提交给美国证券交易委员会的8-K表格当前报告附件4.2并入) | |
4.6 | | | 注册人III-A类认股权证表格(通过引用注册人2019年5月15日提交给美国证券交易委员会的8-K表格当前报告的附件4.3并入) | |
4.7 | | | 注册人III-B类认股权证表格(参考注册人2019年5月15日提交给美国证券交易委员会的当前8-K表格报告附件4.4) | |
4.8 | | | Seaport Global Acquisition Corp.和Continental Stock Transfer&Trust Company作为权证代理(通过引用附件4.1合并为Redbox Entertainment Inc.于2020年12月3日提交给美国证券交易委员会的当前8-K表格报告) | |
5.1 | | | 格劳巴德·米勒的意见 | |
10.1 | | | 发布协议,日期为2022年5月10日,由(I)Redwood Holdco,LP,AP VIII Aspen Holdings,L.P.和Apollo Global Management,Inc.,(Ii)灵魂鸡汤娱乐公司,RB First Merge Sub Inc.,RB Second Merge Sub LLC和Redwood Opco Merger Sub,LLC,(Iii)HPS Investment Partners,LLC,(Iv)Redbox Entertainment Inc.,Redwood Intermediate,LLC和Redbox Automated Retail,LLC,以及(V)Seaport Global Spac,有限责任公司(通过引用注册人修正案第1号的附件10.1合并到2022年5月12日提交给美国证券交易委员会的8-K表格的当前报告中) | |
10.2 | | | 应收税款协议修正案,日期为2022年5月10日,由作为海港全球收购公司、灵魂鸡汤娱乐公司、Redwood Holdco,LP和Redwood Intermediate,LLC的继任者的Redbox Entertainment Inc.(通过引用注册人对2022年5月12日提交给美国证券交易委员会的8-K表格当前报告的第1号修正案的附件10.2并入) | |
10.3 | | | 由Redbox Automated Retail,LLC,Redwood Intermediate LLC,Redwood Holdco,LP,New Outerwall,Inc.,Aspen Parent,Inc.,Aspen Parent,Inc.,Redbox Entertainment Inc.和HPS Investment Partners LLC(通过引用Redbox Entertainment Inc.于2022年5月11日提交给美国证券交易委员会的8-K表格当前报告的附件10.1合并而成)的贡献和交换协议 | |
10.4 | | | Redwood Intermediate,LLC第四次修订和重新签署的有限责任公司协议(通过引用注册人于2021年10月28日提交给美国证券交易委员会的8-K表格当前报告的附件10.3而并入) | |
10.5 | | | 红木Opco合并子有限责任公司协议 | |
10.6 | | | RB第二合并子有限责任公司协议 | |
10.7 | | | 由Redwood Intermediate,LLC,Redbox Automated Retail,LLC,其贷款方以及作为行政代理和抵押品代理的HPS Investment Partners LLC之间签订的、日期为2017年10月20日的信贷协议(通过参考Redbox Entertainment Inc.于2022年4月28日提交给美国证券交易委员会的Form 10-K年度报告附件10.9并入)。 | |
10.8 | | | 第6号增量假设和修订协议,日期为2022年4月15日,由Redwood Intermediate,LLC,Redbox Automated Retail,LLC,Redbox Incentive LLC,HPS Investment Partners,LLC及其每一贷款人之间签订(通过引用Redbox Entertainment Inc.于2022年4月15日提交给美国美国证券交易委员会的8-K表格当前报告修正案1的附件10.1而并入)。 | |
23.1 | | | Rosenfield&Co.,PLLC同意 | |
23.2 | | | Moss Adams LLP同意 | |
23.3 | | | 均富同意 | |
23.5 | | | Consent of Kroll, LLC | |
Exhibit
Number |
| |
Description
|
|
23.6 | | |
古根海姆证券同意
|
|
23.7 | | |
Graubard Miller同意(包括在其意见文件中,作为附件5.1)
|
|
99.1* | | | 红盒代理卡格式 | |
107 | | |
Fee Table
|
|
| | | | By: | | |
/s/ William J. Rouhana, Jr.
William J. Rouhana, Jr.
首席执行官 |
|
| By: | | | | | | | |
| | | |
/s/ William J. Rouhana, Jr.
小威廉·J·鲁哈纳,董事长兼首席执行官
|
| |
June 15, 2022
|
|
| | | |
/s/ Christopher Mitchell
首席财务官克里斯托弗·米切尔
|
| |
June 15, 2022
|
|
| | | |
/s/ Jason Meier
首席会计官Jason Meier
|
| |
June 15, 2022
|
|
| | | |
/s/ Amy L. Newmark
Amy L. Newmark, Director
|
| |
June 15, 2022
|
|
| | | |
/s/ Cosmo DeNicola
Cosmo DeNicola, Director
|
| |
June 15, 2022
|
|
| | | |
/s/ Fred M. Cohen
Fred M. Cohen, Director
|
| |
June 15, 2022
|
|
| | | |
/s/ Christina Weiss Lurie
董事的克里斯蒂娜·维斯·卢里
|
| |
June 15, 2022
|
|
| | | |
/s/ Diana Wilkin
Diana Wilkin, Director
|
| |
June 15, 2022
|
|
| | | |
/s/ Vikram Somaya
Vikram Somaya, Director
|
| |
June 15, 2022
|
|
| | | |
/s/ Martin Pompadur
董事的Martin Pompadur
|
| |
June 15, 2022
|
|