|
Delaware
(州或其他管辖范围
成立公司或组织) |
| |
6770
(主要标准工业
分类代码号) |
| |
85-2104918
(I.R.S. Employer
识别码) |
|
|
Michael J. Mies
Skadden, Arps, Slate, Meagher & Flom LLP 525 University Avenue, Suite 1400 Palo Alto, California 94301 Telephone: (650) 470-4500 |
| |
Nimish Patel, Esq.
Blake Baron, Esq. Mitchell Silberberg&Knupp LLP 2049 Century Park East, 18th Floor Los Angeles, California 90064 Telephone: (310) 312-2000 |
|
|
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
|
Non-accelerated filer
|
| |
较小的报告公司
|
|
| | | |
Emerging growth company
|
|
| | |
Page
|
| |||
对其他信息的引用
|
| | | | 4 | | |
商标、商号和服务标志
|
| | | | 5 | | |
MARKET AND INDUSTRY DATA
|
| | | | 6 | | |
SELECTED DEFINITIONS
|
| | | | 7 | | |
有关前瞻性陈述的警示声明
|
| | | | 12 | | |
关于合并和KINS特别会议的问答
|
| | | | 15 | | |
SUMMARY
|
| | | | 31 | | |
RISK FACTORS
|
| | | | 61 | | |
未经审计的备考简明合并财务信息
|
| | | | 101 | | |
KINS SPECIAL MEETING
|
| | | | 112 | | |
1号提案 - 企业合并提案
|
| | | | 118 | | |
提案2 - 宪章修正案提案
|
| | | | 175 | | |
提案3 - 咨询修正案提案
|
| | | | 181 | | |
提案4 - 董事竞选提案
|
| | | | 184 | | |
PROPOSAL NO. 5 – THE NASDAQ PROPOSAL
|
| | | | 186 | | |
提案6 - 2023年激励计划提案
|
| | | | 187 | | |
第7号提案 - 休会提案
|
| | | | 194 | | |
INFORMATION ABOUT KINS
|
| | | | 195 | | |
MANAGEMENT OF KINS
|
| | | | 204 | | |
KIN历史财务信息精选
|
| | | | 208 | | |
KINS管理层对财务状况和经营成果的讨论和分析
|
| | | | 209 | | |
某些受益所有者和管理层的担保所有权
|
| | | | 217 | | |
高管薪酬
|
| | | | 220 | | |
有关CXAPP的信息
|
| | | | 224 | | |
管理层对设计反应堆公司财务状况和运营结果的讨论和分析。和子公司
|
| | | | 234 | | |
合并后新CXAPP的管理
|
| | | | 252 | | |
REGULATORY MATTERS
|
| | | | 260 | | |
美国联邦所得税考虑因素
|
| | | | 261 | | |
公司治理与股东权利比较
|
| | | | 268 | | |
新CXAPP股本说明
|
| | | | 274 | | |
某些关系和关联方交易
|
| | | | 279 | | |
EXPERTS
|
| | | | 283 | | |
TRANSFER AGENT
|
| | | | 284 | | |
VALIDITY OF COMMON STOCK
|
| | | | 285 | | |
代理材料入库
|
| | | | 286 | | |
证券法对普通股转售的限制
|
| | | | 287 | | |
APPRAISAL RIGHTS
|
| | | | 288 | | |
股东提案和提名
|
| | | | 289 | | |
股东沟通
|
| | | | 290 | | |
| | |
Page
|
| |||
LEGAL MATTERS
|
| | | | 291 | | |
向股东交付文件
|
| | | | 292 | | |
您可以在哪里找到更多信息
|
| | | | 293 | | |
财务报表索引
|
| | | | F-1 | | |
附件A - 协议和合并计划
|
| | | | A-1 | | |
附件B - 分离和分销协议
|
| | | | B-1 | | |
附件C - 第二次修订和重述的CXAPP Inc.公司成立证书的格式。
|
| | | | C-1 | | |
附件D - 修订和重述的CXAPP公司章程表格
|
| | | | D-1 | | |
附件E - 员工事务协议表
|
| | | | E-1 | | |
附件F - 过渡服务协议格式
|
| | | | F-1 | | |
附件G - 税务事项协议格式
|
| | | | G-1 | | |
附件H - 赞助商支持协议
|
| | | | H-1 | | |
ANNEX I – CXAPP INC. 2023 INCENTIVE PLAN
|
| | | | I-1 | | |
ANNEX J – OPINION OF KNAV P.A.
|
| | | | J-1 | | |
附件K - 对双子座估值服务公司的意见
|
| | | | K-1 | | |
A:
|
(1)
|
本注册声明中的“CXApp”是指CXApp Holding Corp.,CXApp Holding Corp.是美国特拉华州的一家公司,是InPixon新成立的全资子公司,在内部重组后成为企业应用业务的控股公司。 |
| | |
假设最低赎回(股票)
|
| |
假设最大赎回(股份)
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Class A
|
| |
%
|
| |
Class C
|
| |
%
|
| |
Total
Shares |
| |
%
|
| |
Class A
|
| |
%
|
| |
Class C
|
| |
%
|
| |
Total
Shares |
| |
%
|
| ||||||||||||||||||||||||||||||||||||
CXApp现有股东(1)
|
| | | | 690,000 | | | | | | 5.0% | | | | | | 6,210,000 | | | | | | 45.0% | | | | | | 6,900,000 | | | | | | 50.0% | | | | | | 690,000 | | | | | | 5.0% | | | | | | 6,210,000 | | | | | | 45.0% | | | | | | 6,900,000 | | | | | | 50.0% | | |
KINS Public Stockholders(2)(7)
|
| | | | 387,551 | | | | | | 2.8% | | | | | | — | | | | | | —% | | | | | | 387,551 | | | | | | 2.8% | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Sponsor(3)(6)(7) | | | | | 5,721,150 | | | | | | 41.5% | | | | | | — | | | | | | —% | | | | | | 5,721,150 | | | | | | 41.5% | | | | | | 6,075,000 | | | | | | 44.1% | | | | | | — | | | | | | —% | | | | | | 6,075,000 | | | | | | 44.1% | | |
Direct Anchor Investors(4)
|
| | | | 225,000 | | | | | | 1.6% | | | | | | — | | | | | | —% | | | | | | 225,000 | | | | | | 1.6% | | | | | | 225,000 | | | | | | 1.6% | | | | | | — | | | | | | —% | | | | | | 225,000 | | | | | | 1.6% | | |
Inpixon(5)(6)(7) | | | | | 566,298 | | | | | | 4.1% | | | | | | — | | | | | | —% | | | | | | 566,298 | | | | | | 4.1% | | | | | | 599,999 | | | | | | 4.3% | | | | | | — | | | | | | —% | | | | | | 599,999 | | | | | | 4.3% | | |
Pro forma Common Stock
|
| | | | 7,589,999 | | | | | | 55.0% | | | | | | 6,210,000 | | | | | | 45.0% | | | | | | 13,799,999 | | | | | | 100.0% | | | | | | 7,589,999 | | | | | | 55.0% | | | | | | 6,210,000 | | | | | | 45.0% | | | | | | 13,799,999 | | | | | | 100.0% | | |
| | |
假设最低赎回(股票)
|
| |
假设最大赎回(股份)
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Class A
|
| |
%
|
| |
Class C
|
| |
%
|
| |
Total Shares
|
| |
%
|
| |
Class A
|
| |
%
|
| |
Class C
|
| |
%
|
| |
Total Shares
|
| |
%
|
| ||||||||||||||||||||||||||||||||||||
CXApp existing Stockholders(1)
|
| | | | 690,000 | | | | | | 5.0% | | | | | | 6,210,000 | | | | | | 45.0% | | | | | | 6,900,000 | | | | | | 50.0% | | | | | | 690,000 | | | | | | 5.0% | | | | | | 6,210,000 | | | | | | 45.0% | | | | | | 6,900,000 | | | | | | 50.0% | | |
KINS Public Stockholders(2)(7)
|
| | | | 387,551 | | | | | | 2.8% | | | | | | — | | | | | | —% | | | | | | 387,551 | | | | | | 2.8% | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Sponsor(3)(6)(7) | | | | | 5,721,150 | | | | | | 41.5% | | | | | | — | | | | | | —% | | | | | | 5,721,150 | | | | | | 41.5% | | | | | | 6,075,000 | | | | | | 44.1% | | | | | | — | | | | | | —% | | | | | | 6,075,000 | | | | | | 44.1% | | |
Direct Anchor Investors(4)
|
| | | | 225,000 | | | | | | 1.6% | | | | | | — | | | | | | —% | | | | | | 225,000 | | | | | | 1.6% | | | | | | 225,000 | | | | | | 1.6% | | | | | | — | | | | | | —% | | | | | | 225,000 | | | | | | 1.6% | | |
Inpixon(5)(6)(7) | | | | | 566,298 | | | | | | 4.1% | | | | | | — | | | | | | —% | | | | | | 566,298 | | | | | | 4.1% | | | | | | 599,999 | | | | | | 4.3% | | | | | | — | | | | | | —% | | | | | | 599,999 | | | | | | 4.3% | | |
Pro forma Common Stock
|
| | | | 7,589,999 | | | | | | 55.0% | | | | | | 6,210,000 | | | | | | 45.0% | | | | | | 13,799,999 | | | | | | 100.0% | | | | | | 7,589,999 | | | | | | 55.0% | | | | | | 6,210,000 | | | | | | 45.0% | | | | | | 13,799,999 | | | | | | 100.0% | | |
Sources of Funds
(in millions) |
| |
Uses
(in millions) |
| ||||||||||||
信托账户中持有的现金和投资(1)
|
| | | $ | 4.0 | | | |
向CXApp股东发行新的CXApp普通股(3)
|
| | | $ | 69.0 | | |
CXApp Contribution(2)
|
| | | | 10.0 | | | |
Transaction costs(4)
|
| | | | 6.1 | | |
新CXApp普通股发行至
CXApp Stockholders(3) |
| | | | 69.0 | | | |
现金到新的CXApp资产负债表
|
| | | | 7.9 | | |
Total Sources
|
| | | $ | 83.0 | | | |
Total Uses
|
| | | $ | 83.0 | | |
Sources of Funds
(in millions) |
| |
Uses
(in millions) |
| ||||||||||||
信托账户中持有的现金和投资(1)
|
| | | $ | — | | | |
向CXApp股东发行新的CXApp普通股(3)
|
| | | $ | 69.0 | | |
CXApp Contribution(2)
|
| | | | 10.0 | | | |
Transaction costs(4)
|
| | | | 6.1 | | |
新CXApp普通股发行至
CXApp Stockholders(3) |
| | | | 69.0 | | | |
现金到新的CXApp资产负债表
|
| | | | 3.9 | | |
Total Sources
|
| | | $ | 79.0 | | | |
Total Uses
|
| | | $ | 79.0 | | |
| | |
September 30, 2022
|
| |||
| | |
(in thousands)
|
| |||
Balance Sheet Data: | | | | | | | |
Cash and cash equivalents
|
| | | $ | 6,019 | | |
Total current assets
|
| | | $ | 9,603 | | |
Total assets
|
| | | $ | 31,353 | | |
Total current liabilities
|
| | | $ | 9,044 | | |
Total liabilities
|
| | | $ | 9,576 | | |
Total parent’s net equity
|
| | | $ | 21,777 | | |
| | |
For the Nine Months
Ended September 30, 2022 |
| |
For the Year Ended
December 31, 2021 |
| ||||||
| | |
(in thousands)
|
| |
(in thousands)
|
| ||||||
操作报表数据: | | | | | | | | | |||||
Revenues
|
| | | $ | 6,473 | | | | | $ | 6,368 | | |
Cost of revenues
|
| | | | 1,628 | | | | | | 1,646 | | |
Gross profit
|
| | | | 4,845 | | | | | | 4,722 | | |
Operating expenses: | | | | | | | | | | | | | |
Research and development
|
| | | | 6,929 | | | | | | 6,704 | | |
Sales and marketing
|
| | | | 3,872 | | | | | | 4,863 | | |
一般和行政
|
| | | | 7,503 | | | | | | 22,168 | | |
Acquisition-related costs
|
| | | | 16 | | | | | | 628 | | |
Impairment of goodwill
|
| | | | 5,540 | | | | | | 11,896 | | |
无形资产摊销
|
| | | | 2,919 | | | | | | 3,047 | | |
Total operating expenses
|
| | | | 26,779 | | | | | | 49,306 | | |
Loss from operations
|
| | | | (21,934) | | | | | | (44,584) | | |
| | |
For the Nine Months
Ended September 30, 2022 |
| |
For the Year Ended
December 31, 2021 |
| ||||||
| | |
(in thousands)
|
| |
(in thousands)
|
| ||||||
Total other (expense) income
|
| | | | (1,638) | | | | | | 82 | | |
Income tax (expense) benefit
|
| | | | (62) | | | | | | 2,527 | | |
Net loss
|
| | | $ | (23,634) | | | | | $ | (41,975) | | |
|
| | |
Pro Forma Combined
|
| |||||||||
| | |
Assuming
Minimum Redemptions |
| |
Assuming
Maximum Redemptions |
| ||||||
汇总未经审计的备考简明合并业务报表数据 | | ||||||||||||
For the Nine Months Ended September 30, 2022 | | | | | | | | | | | | | |
Net loss
|
| | | $ | (5,669) | | | | | $ | (5,669) | | |
基本和稀释后每股净收益 - A类普通股
|
| | | $ | (0.41) | | | | | $ | (0.41) | | |
加权平均流通股 - A类普通股
|
| | | | 7,589,999 | | | | | | 7,589,999 | | |
基本和稀释后每股净收益 - C类普通股
|
| | | $ | (0.41) | | | | | $ | (0.41) | | |
加权平均流通股 - C类普通股
|
| | | | 6,210,000 | | | | | | 6,210,000 | | |
汇总未经审计的备考简明合并业务报表数据 | | ||||||||||||
For the Year Ended December 31, 2021 | | | | | | | | | | | | | |
Net loss
|
| | | $ | (40,263) | | | | | $ | (40,263) | | |
每股基本和稀释后净亏损 - A类普通股
|
| | | $ | (2.92) | | | | | $ | (2.92) | | |
加权平均流通股 - A类普通股
|
| | | | 7,589,999 | | | | | | 7,589,999 | | |
每股基本和稀释后净亏损 - C类普通股
|
| | | $ | (2.92) | | | | | $ | (2.92) | | |
加权平均流通股 - C类普通股
|
| | | | 6,210,000 | | | | | | 6,210,000 | | |
汇总未经审计的备考简明合并资产负债表数据
As of September 30, 2022 |
| | | | | | | | | | | | |
Total assets
|
| | | $ | 73,234 | | | | | $ | 69,218 | | |
Total liabilities
|
| | | $ | 8,775 | | | | | $ | 8,775 | | |
Total stockholders’ equity
|
| | | $ | 64,459 | | | | | $ | 60,443 | | |
| | |
假设最低赎回(股票)
|
| |
假设最大赎回(股份)
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Class A
|
| |
%
|
| |
Class C
|
| |
%
|
| |
Total Shares
|
| |
%
|
| |
Class A
|
| |
%
|
| |
Class C
|
| |
%
|
| |
Total Shares
|
| |
%
|
| ||||||||||||||||||||||||||||||||||||
CXApp现有股东(1)
|
| | | | 690,000 | | | | | | 5.0% | | | | | | 6,210,000 | | | | | | 45.0% | | | | | | 6,900,000 | | | | | | 50.0% | | | | | | 690,000 | | | | | | 5.0% | | | | | | 6,210,000 | | | | | | 45.0% | | | | | | 6,900,000 | | | | | | 50.0% | | |
KINS Public Stockholders(2)(7)
|
| | | | 387,551 | | | | | | 2.8% | | | | | | — | | | | | | —% | | | | | | 387,551 | | | | | | 2.8% | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Sponsor(3)(6)(7) | | | | | 5,721,150 | | | | | | 41.5% | | | | | | — | | | | | | —% | | | | | | 5,721,150 | | | | | | 41.5% | | | | | | 6,075,000 | | | | | | 44.1% | | | | | | — | | | | | | —% | | | | | | 6,075,000 | | | | | | 44.1% | | |
Direct Anchor Investors(4)
|
| | | | 225,000 | | | | | | 1.6% | | | | | | — | | | | | | —% | | | | | | 225,000 | | | | | | 1.6% | | | | | | 225,000 | | | | | | 1.6% | | | | | | — | | | | | | —% | | | | | | 225,000 | | | | | | 1.6% | | |
Inpixon(5)(6)(7) | | | | | 566,298 | | | | | | 4.1% | | | | | | — | | | | | | —% | | | | | | 566,298 | | | | | | 4.1% | | | | | | 599,999 | | | | | | 4.3% | | | | | | — | | | | | | —% | | | | | | 599,999 | | | | | | 4.3% | | |
Pro forma Common Stock
|
| | | | 7,589,999 | | | | | | 55.0% | | | | | | 6,210,000 | | | | | | 45.0% | | | | | | 13,799,999 | | | | | | 100.0% | | | | | | 7,589,999 | | | | | | 55.0% | | | | | | 6,210,000 | | | | | | 45.0% | | | | | | 13,799,999 | | | | | | 100.0% | | |
| | |
KINS
(Historical) |
| | | | | | | |
CXApp
(Historical) |
| |
Autonomous
Entity Adjustments |
| | | | | | | |
Transaction
Accounting Adjustments (Assuming Minimum Redemptions) |
| | | | | | | |
Pro Forma
Combined (Assuming Minimum Redemptions) |
| |
Transaction
Accounting Adjustments (Assuming Maximum Redemptions) |
| | | | | | | |
Pro Forma
Combined (Assuming Maximum Redemptions) |
| |||||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 219 | | | | |
|
I
|
| | | | $ | 6,019 | | | | | $ | 3,981 | | | | |
|
A
|
| | | | $ | 4,016 | | | | |
|
B
|
| | | | $ | 8,130 | | | | | $ | (4,016) | | | | |
|
G
|
| | | | | 4,114 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (6,090) | | | | |
|
C
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (15) | | | | |
|
H
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
扣除备抵后的应收账款
|
| | | | — | | | | | | | | | | | | 1,496 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 1,496 | | | | | | — | | | | | | | | | | | | 1,496 | | |
票据和其他应收款
|
| | | | — | | | | | | | | | | | | 45 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 45 | | | | | | — | | | | | | | | | | | | 45 | | |
Inventory
|
| | | | — | | | | | | | | | | | | 10 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 10 | | | | | | — | | | | | | | | | | | | 10 | | |
预付费用和其他流动资产
|
| | | | 92 | | | | | | | | | | | | 2,033 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 2,125 | | | | | | — | | | | | | | | | | | | 2,125 | | |
Total current assets
|
| | | | 311 | | | | | | | | | | | | 9,603 | | | | | | 3,981 | | | | | | | | | | | | (2,089) | | | | | | | | | | | | 11,806 | | | | | | (4,016) | | | | | | | | | | | | 7,790 | | |
信托账户中的现金和投资
|
| | | | 9,575 | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | (4,016) | | | | |
|
B
|
| | | | | — | | | | | | — | | | | | | | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15 | | | | |
|
H
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (5,574) | | | | |
|
I
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
Property and equipment, net
|
| | | | — | | | | | | | | | | | | 213 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 213 | | | | | | — | | | | | | | | | | | | 213 | | |
经营性租赁使用权资产,净额
|
| | | | — | | | | | | | | | | | | 730 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 730 | | | | | | — | | | | | | | | | | | | 730 | | |
软件开发成本,净额
|
| | | | — | | | | | | | | | | | | 535 | | | | | | — | | | | | | | | | | | | (535) | | | | |
|
F
|
| | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Goodwill
|
| | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | 39,410 | | | | |
|
F
|
| | | | | 39,410 | | | | | | — | | | | | | | | | | | | 39,410 | | |
Intangible assets, net
|
| | | | — | | | | | | | | | | | | 20,215 | | | | | | — | | | | | | | | | | | | 803 | | | | |
|
F
|
| | | | | 21,018 | | | | | | — | | | | | | | | | | | | 21,018 | | |
Other assets
|
| | | | — | | | | | | | | | | | | 57 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 57 | | | | | | — | | | | | | | | | | | | 57 | | |
Total Assets
|
| | | $ | 9,886 | | | | | | | | | | | $ | 31,353 | | | | | $ | 3,981 | | | | | | | | | | | $ | 28,014 | | | | | | | | | | | $ | 73,234 | | | | | $ | (4,016) | | | | | | | | | | | $ | 69,218 | | |
负债、临时权益和股东权益(亏损)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | — | | | | | | | | | | | $ | 786 | | | | | $ | — | | | | | | | | | | | $ | — | | | | | | | | | | | $ | 786 | | | | | $ | — | | | | | | | | | | | $ | 786 | | |
Accrued liabilities
|
| | | | 1,839 | | | | | | | | | | | | 2,050 | | | | | | — | | | | | | | | | | | | (173) | | | | |
|
C
|
| | | | | 3,716 | | | | | | — | | | | | | | | | | | | 3,716 | | |
经营租赁债务,当前为
|
| | | | — | | | | | | | | | | | | 256 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 256 | | | | | | — | | | | | | | | | | | | 256 | | |
Deferred revenue
|
| | | | — | | | | | | | | | | | | 2,576 | | | | | | — | | | | | | | | | | | | (188) | | | | |
|
F
|
| | | | | 2,388 | | | | | | — | | | | | | | | | | | | 2,388 | | |
Acquisition liability
|
| | | | — | | | | | | | | | | | | 3,376 | | | | | | — | | | | | | | | | | | | (3,376) | | | | |
|
D
|
| | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Income taxes payable
|
| | | | 27 | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 27 | | | | | | — | | | | | | | | | | | | 27 | | |
本票 - 关联方营运资金
loan |
| | | | 348 | | | | |
|
I
|
| | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 348 | | | | | | — | | | | | | | | | | | | 348 | | |
Total current liabilities
|
| | | | 2,214 | | | | | | | | | | | | 9,044 | | | | | | — | | | | | | | | | | | | (3,737) | | | | | | | | | | | | 7,521 | | | | | | — | | | | | | | | | | | | 7,521 | | |
经营性租赁债务,非流动
|
| | | | — | | | | | | | | | | | | 502 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 502 | | | | | | — | | | | | | | | | | | | 502 | | |
其他非流动负债
|
| | | | — | | | | | | | | | | | | 30 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 30 | | | | | | — | | | | | | | | | | | | 30 | | |
Derivative liabilities
|
| | | | 722 | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 722 | | | | | | — | | | | | | | | | | | | 722 | | |
Total Liabilities
|
| | | | 2,936 | | | | | | | | | | | | 9,576 | | | | | | — | | | | | | | | | | | | (3,737) | | | | | | | | | | | | 8,775 | | | | | | — | | | | | | | | | | | | 8,775 | | |
Temporary Equity:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
可能赎回的普通股
|
| | | | 9,475 | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | (3,901) | | | | |
|
E
|
| | | | | — | | | | | | — | | | | | | | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (5,574) | | | | |
|
I
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
Total temporary equity
|
| | | | 9,475 | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | (9,475) | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Stockholders’ Equity (Deficit)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred stock
|
| | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Class A Common Stock
|
| | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | 1 | | | | |
|
E
|
| | | | | 1 | | | | | | — | | | | | | | | | | | | 1 | | |
Class B Common Stock
|
| | | | 1 | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | (1) | | | | |
|
E
|
| | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Class C Common Stock
|
| | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | 1 | | | | |
|
F
|
| | | | | 1 | | | | | | — | | | | | | | | | | | | 1 | | |
Parent’s equity
|
| | | | — | | | | | | | | | | | | 21,777 | | | | | | 3,981 | | | | |
|
A
|
| | | | | 3,376 | | | | |
|
D
|
| | | | | — | | | | | | — | | | | | | | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (29,134) | | | | |
|
F
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
Additional paid-in capital
|
| | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | 3,901 | | | | |
|
E
|
| | | | | 72,900 | | | | | | (4,016) | | | | |
|
G
|
| | | | | 68,884 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68,999 | | | | |
|
F
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
Accumulated deficit
|
| | | | (2,526) | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | (5,917) | | | | |
|
C
|
| | | | | (8,443) | | | | | | — | | | | | | | | | | | | (8,443) | | |
股东权益合计(亏损)
|
| | | | (2,525) | | | | | | | | | | | | 21,777 | | | | | | 3,981 | | | | | | | | | | | | 41,226 | | | | | | | | | | | | 64,459 | | | | | | (4,016) | | | | | | | | | | | | 60,443 | | |
总负债、临时权益和股东权益(亏损)
|
| | | $ | 9,886 | | | | | | | | | | | $ | 31,353 | | | | | $ | 3,981 | | | | | | | | | | | $ | 28,014 | | | | | | | | | | | $ | 73,234 | | | | | $ | (4,016) | | | | | | | | | | | $ | 69,218 | | |
| | |
KINS
(Historical) |
| |
CXApp
(Historical) |
| |
Autonomous
Entity Adjustments |
| | | | | | | |
Transaction
Accounting Adjustments (Assuming Minimum Redemptions) |
| | | | | | | |
Pro Forma
Combined (Assuming Minimum Redemptions) |
| |
Transaction
Accounting Adjustments (Assuming Maximum Redemptions) |
| |
Pro Forma
Combined (Assuming Maximum Redemptions) |
| |||||||||||||||||||||
Revenues
|
| | | $ | — | | | | | $ | 6,473 | | | | | $ | — | | | | | | | | | | | $ | — | | | | | | | | | | | $ | 6,473 | | | | | $ | — | | | | | $ | 6,473 | | |
Cost of revenues
|
| | | | — | | | | | | 1,628 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 1,628 | | | | | | — | | | | | | 1,628 | | |
Gross profit
|
| | | | — | | | | | | 4,845 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 4,845 | | | | | | — | | | | | | 4,845 | | |
Operating expenses:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
组建和运营成本
|
| | | | 1,722 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 1,722 | | | | | | — | | | | | | 1,722 | | |
Research and development
|
| | | | — | | | | | | 6,929 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 6,929 | | | | | | — | | | | | | 6,929 | | |
Sales and marketing
|
| | | | — | | | | | | 3,872 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 3,872 | | | | | | — | | | | | | 3,872 | | |
一般和行政
|
| | | | — | | | | | | 7,503 | | | | | | 608 | | | | |
|
AA
|
| | | | | — | | | | | | | | | | | | 8,111 | | | | | | — | | | | | | 8,111 | | |
Acquisition-related costs
|
| | | | — | | | | | | 16 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 16 | | | | | | — | | | | | | 16 | | |
Impairment of goodwill
|
| | | | — | | | | | | 5,540 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 5,540 | | | | | | — | | | | | | 5,540 | | |
无形资产摊销
|
| | | | — | | | | | | 2,919 | | | | | | — | | | | | | | | | | | | (109) | | | | |
|
DD
|
| | | | | 2,810 | | | | | | — | | | | | | 2,810 | | |
Total operating expenses
|
| | | | 1,722 | | | | | | 26,779 | | | | | | 608 | | | | | | | | | | | | (109) | | | | | | | | | | | | 29,000 | | | | | | — | | | | | | 29,000 | | |
Loss from operations
|
| | | | (1,722) | | | | | | (21,934) | | | | | | (608) | | | | | | | | | | | | 109 | | | | | | | | | | | | (24,155) | | | | | | — | | | | | | (24,155) | | |
Other income (expense):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income, net
|
| | | | — | | | | | | 3 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 3 | | | | | | — | | | | | | 3 | | |
Other (expense) income
|
| | | | — | | | | | | (1,641) | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | (1,641) | | | | | | — | | | | | | (1,641) | | |
延期免除抵销收益
underwriting fee |
| | | | 9,660 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 9,660 | | | | | | — | | | | | | 9,660 | | |
衍生负债公允价值变动
|
| | | | 10,553 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 10,553 | | | | | | — | | | | | | 10,553 | | |
信托账户中的现金和投资赚取的利息
|
| | | | 347 | | | | | | — | | | | | | — | | | | | | | | | | | | (347) | | | | |
|
BB
|
| | | | | — | | | | | | — | | | | | | — | | |
Total other income (expense)
|
| | | | 20,560 | | | | | | (1,638) | | | | | | — | | | | | | | | | | | | (347) | | | | | | | | | | | | 18,575 | | | | | | — | | | | | | 18,575 | | |
所得税前收入(亏损)
|
| | | | 18,838 | | | | | | (23,572) | | | | | | (608) | | | | | | | | | | | | (238) | | | | | | | | | | | | (5,580) | | | | | | — | | | | | | (5,580) | | |
Income tax expense
|
| | | | (27) | | | | | | (62) | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | (89) | | | | | | — | | | | | | (89) | | |
Net income (loss)
|
| | | $ | 18,811 | | | | | $ | (23,634) | | | | | $ | (608) | | | | | | | | | | | $ | (238) | | | | | | | | | | | $ | (5,669) | | | | | $ | — | | | | | $ | (5,669) | | |
Net income per share (Note 4): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
A类普通股(基本股和稀释股)
|
| | | $ | 0.81 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (0.41) | | | | | | | | | | | $ | (0.41) | | |
B类普通股(基本股和稀释股)
|
| | | $ | 0.81 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
C类普通股(基本股和稀释股)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (0.41) | | | | | | | | | | | $ | (0.41) | | |
加权平均流通股:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
A类普通股(基本股和稀释股)
|
| | | | 16,466,455 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,589,999 | | | | | | | | | | | | 7,589,999 | | |
B类普通股(基本股和稀释股)
|
| | | | 6,900,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
C类普通股(基本股和稀释股)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,210,000 | | | | | | | | | | | | 6,210,000 | | |
| | |
KINS
(Historical) |
| |
CXApp
(Historical) |
| |
Autonomous
Entity Adjustments |
| | | | | | | |
Transaction
Accounting Adjustments (Assuming Minimum Redemptions) |
| | | | | | | |
Pro Forma
Combined (Assuming Minimum Redemptions) |
| |
Transaction
Accounting Adjustments (Assuming Maximum Redemptions) |
| |
Pro Forma
Combined (Assuming Maximum Redemptions) |
| |||||||||||||||||||||
Revenues
|
| | | $ | — | | | | | $ | 6,368 | | | | | $ | — | | | | | | | | | | | $ | — | | | | | | | | | | | $ | 6,368 | | | | | $ | — | | | | | $ | 6,368 | | |
Cost of revenues
|
| | | | — | | | | | | 1,646 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 1,646 | | | | | | — | | | | | | 1,646 | | |
Gross profit
|
| | | | — | | | | | | 4,722 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 4,722 | | | | | | — | | | | | | 4,722 | | |
Operating expenses:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
组建和运营成本
|
| | | | 1,498 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 1,498 | | | | | | — | | | | | | 1,498 | | |
Research and development
|
| | | | — | | | | | | 6,704 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 6,704 | | | | | | — | | | | | | 6,704 | | |
Sales and marketing
|
| | | | — | | | | | | 4,863 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 4,863 | | | | | | — | | | | | | 4,863 | | |
一般和行政
|
| | | | — | | | | | | 22,168 | | | | | | 811 | | | | |
|
AA
|
| | | | | 5,917 | | | | |
|
CC
|
| | | | | 28,896 | | | | | | — | | | | | | 28,896 | | |
Acquisition-related costs
|
| | | | — | | | | | | 628 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 628 | | | | | | — | | | | | | 628 | | |
Impairment of goodwill
|
| | | | — | | | | | | 11,896 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 11,896 | | | | | | — | | | | | | 11,896 | | |
无形资产摊销
|
| | | | — | | | | | | 3,047 | | | | | | — | | | | | | | | | | | | 700 | | | | |
|
DD
|
| | | | | 3,747 | | | | | | — | | | | | | 3,747 | | |
Total operating expenses
|
| | | | 1,498 | | | | | | 49,306 | | | | | | 811 | | | | | | | | | | | | 6,617 | | | | | | | | | | | | 58,232 | | | | | | — | | | | | | 58,232 | | |
Loss from operations
|
| | | | (1,498) | | | | | | (44,584) | | | | | | (811) | | | | | | | | | | | | (6,617) | | | | | | | | | | | | (53,510) | | | | | | — | | | | | | (53,510) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income, net
|
| | | | — | | | | | | 1 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 1 | | | | | | | | | | | | 1 | | |
Other income
|
| | | | — | | | | | | 81 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 81 | | | | | | | | | | | | 81 | | |
衍生负债公允价值变动
|
| | | | 10,638 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 10,638 | | | | | | | | | | | | 10,638 | | |
信托账户中的现金和投资赚取的利息
|
| | | | 68 | | | | | | — | | | | | | — | | | | | | | | | | | | (68) | | | | |
|
BB
|
| | | | | — | | | | | | | | | | | | — | | |
Total other income (expense)
|
| | | | 10,706 | | | | | | 82 | | | | | | — | | | | | | | | | | | | (68) | | | | | | | | | | | | 10,720 | | | | | | — | | | | | | 10,720 | | |
所得税前收入(亏损)
|
| | | | 9,208 | | | | | | (44,502) | | | | | | (811) | | | | | | | | | | | | (6,685) | | | | | | | | | | | | (42,790) | | | | | | — | | | | | | (42,790) | | |
Income tax benefit
|
| | | | — | | | | | | 2,527 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 2,527 | | | | | | — | | | | | | 2,527 | | |
Net income (loss)
|
| | | $ | 9,208 | | | | | $ | (41,975) | | | | | $ | (811) | | | | | | | | | | | $ | (6,685) | | | | | | | | | | | $ | (40,263) | | | | | $ | — | | | | | $ | (40,263) | | |
Net loss per share (Note 4): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
A类普通股(基本股和稀释股)
|
| | | $ | 0.27 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (2.92) | | | | | | | | | | | $ | (2.92) | | |
B类普通股(基本股和稀释股)
|
| | | $ | 0.27 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
C类普通股(基本股和稀释股)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (2.92) | | | | | | | | | | | $ | (2.92) | | |
加权平均流通股:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
A类普通股(基本股和稀释股)
|
| | | | 27,600,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,589,999 | | | | | | | | | | | | 7,589,999 | | |
B类普通股(基本股和稀释股)
|
| | | | 6,900,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
C类普通股(基本股和稀释股)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,210,000 | | | | | | | | | | | | 6,210,000 | | |
| | |
Fair Value
(in thousands) |
| |||
对CXApp现有股东的股权对价(1)
|
| | | $ | 69,000 | | |
总体考虑
|
| | | $ | 69,000 | | |
Assets acquired: | | | | | | | |
现金和现金等价物
|
| | | $ | 10,000 | | |
扣除备抵后的应收账款
|
| | | | 1,496 | | |
票据和其他应收款
|
| | | | 45 | | |
Inventory
|
| | | | 10 | | |
预付费用和其他流动资产
|
| | | | 2,033 | | |
财产和设备,净额
|
| | | | 213 | | |
经营性租赁使用权资产,净额
|
| | | | 730 | | |
Other assets
|
| | | | 57 | | |
商品名称和商标
|
| | | | 2,960 | | |
客户关系
|
| | | | 5,654 | | |
开发的技术
|
| | | | 10,040 | | |
竞业禁止协议
|
| | | | 52 | | |
知识产权
|
| | | | 1,777 | | |
内部软件
|
| | | | 535 | | |
Goodwill
|
| | | | 39,410 | | |
收购的总资产
|
| | | | 75,012 | | |
Liabilities assumed: | | | | | | | |
应付账款
|
| | | | 786 | | |
应计负债
|
| | | | 2,050 | | |
递延收入
|
| | | | 2,388 | | |
经营租赁义务
|
| | | | 758 | | |
其他负债
|
| | | | 30 | | |
承担的总负债
|
| | | | 6,012 | | |
收购净资产的估计公允价值
|
| | | $ | 69,000 | | |
确认的无形资产(千)
|
| |
Fair Value
|
| |
Fair Value
Adjustment |
| |
Useful Life
(Years) |
| |||||||||
商品名称和商标
|
| | | $ | 2,960 | | | | | $ | 1,393 | | | | | | 7.00 | | |
客户关系
|
| | | | 5,654 | | | | | | 805 | | | | | | 5.00 | | |
开发的技术
|
| | | | 10,040 | | | | | | (2,093) | | | | | | 10.00 | | |
竞业禁止协议
|
| | | | 52 | | | | | | (1,614) | | | | | | 1.58 | | |
知识产权
|
| | | | 1,777 | | | | | | 1,777 | | | | | | 2.00 | | |
内部软件
|
| | | | 535 | | | | | | 535 | | | | | | 2.00 | | |
Total
|
| | | $ | 21,018 | | | | | $ | 803 | | | | | | | | |
| | | | | | | | | | | | | | |
Amortization for Period
|
| |||||||||
确认的无形资产(千)
|
| |
Fair Value
|
| |
Years of
Amortization |
| |
Nine Months
Ended September 30, 2022 |
| |
Year Ended
December 31, 2021 |
| ||||||||||||
商品名称和商标
|
| | | $ | 2,960 | | | | | | 7.00 | | | | | $ | 317 | | | | | $ | 423 | | |
客户关系 | | | | | 5,654 | | | | | | 5.00 | | | | | | 848 | | | | | | 1,131 | | |
开发的技术 | | | | | 10,040 | | | | | | 10.00 | | | | | | 753 | | | | | | 1,004 | | |
竞业禁止协议 | | | | | 52 | | | | | | 1.58 | | | | | | 25 | | | | | | 33 | | |
知识产权
|
| | | | 1,777 | | | | | | 2.00 | | | | | | 666 | | | | | | 889 | | |
内部软件
|
| | | | 535 | | | | | | 2.00 | | | | | | 201 | | | | | | 268 | | |
摊销费用总额
|
| | | | | | | | | | | | | | | $ | 2,810 | | | | | $ | 3,747 | | |
| | |
Nine Months Ended September 30, 2022(1)
|
| |
Year Ended December 31, 2021(1)
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Assuming No
Redemptions |
| |
Assuming
Maximum Redemptions |
| |
Assuming No
Redemptions |
| |
Assuming
Maximum Redemptions |
| ||||||||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class C
|
| |
Class A
|
| |
Class C
|
| |
Class A
|
| |
Class C
|
| |
Class A
|
| |
Class C
|
| ||||||||||||||||||||||||
Pro forma net loss
|
| | | $ | (3,118) | | | | | $ | (2,551) | | | | | $ | (3,118) | | | | | $ | (2,551) | | | | | $ | (22,145) | | | | | $ | (18,119) | | | | | $ | (22,145) | | | | | $ | (18,119) | | |
加权平均流通股 - 基本和稀释
|
| | | | 7,589,999 | | | | | | 6,210,000 | | | | | | 7,589,999 | | | | | | 6,210,000 | | | | | | 7,589,999 | | | | | | 6,210,000 | | | | | | 7,589,999 | | | | | | 6,210,000 | | |
预计每股净亏损 - 基本股和摊薄股
|
| | | $ | (0.41) | | | | | $ | (0.41) | | | | | $ | (0.41) | | | | | $ | (0.41) | | | | | $ | (2.92) | | | | | $ | (2.92) | | | | | $ | (2.92) | | | | | $ | (2.92) | | |
Excluded securities:(2)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Public Warrants
|
| | | | 13,800,000 | | | | | | 13,800,000 | | | | | | 13,800,000 | | | | | | 13,800,000 | | | | | | 13,800,000 | | | | | | 13,800,000 | | | | | | 13,800,000 | | | | | | 13,800,000 | | |
Private Warrants
|
| | | | 10,280,000 | | | | | | 10,280,000 | | | | | | 10,280,000 | | | | | | 10,280,000 | | | | | | 10,280,000 | | | | | | 10,280,000 | | | | | | 10,280,000 | | | | | | 10,280,000 | | |
| | |
假设最低赎回(股票)
|
| |
假设最大赎回(股份)
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Class A
|
| |
%
|
| |
Class C
|
| |
%
|
| |
Shares
|
| |
Total
% |
| |
Class A
|
| |
%
|
| |
Class C
|
| |
%
|
| |
Shares
|
| |
Total
% |
| ||||||||||||||||||||||||||||||||||||
CXApp Stockholders(1)
|
| | | | 690,000 | | | | | | 5.21% | | | | | | 6,210,000 | | | | | | 46.87% | | | | | | 6,900,000 | | | | | | 52.08% | | | | | | 690,000 | | | | | | 5.00% | | | | | | 6,210,000 | | | | | | 45.00% | | | | | | 6,900,000 | | | | | | 50.00% | | |
KINS公共股东(2)
|
| | | | 387,551 | | | | | | 2.93% | | | | |
|
—
|
| | | |
|
—%
|
| | | | | 387,551 | | | | | | 2.93% | | | | | | — | | | | |
|
—%
|
| | | |
|
—
|
| | | |
|
—%
|
| | | | | — | | | | |
|
—%
|
| |
Sponsor(3)(6) | | | | | 5,218,662 | | | | | | 39.38% | | | | | | | | | | | | | | | | | | 5,218,662 | | | | | | 39.38% | | | | | | 6,075,000 | | | | | | 44.02% | | | | | | | | | | | | | | | | | | 6,075,000 | | | | | | 44.02% | | |
Direct Anchor Investors(4)
|
| | | | 225,000 | | | | | | 1.70% | | | | | | | | | | | | | | | | | | 225,000 | | | | | | 1.70% | | | | | | 225,000 | | | | | | 1.63% | | | | | | | | | | | | | | | | | | 225,000 | | | | | | 1.63% | | |
Inpixon(5)(6) | | | | | 518,247 | | | | | | 3.91% | | | | | | — | | | | | | —% | | | | | | 518,247 | | | | | | 3.91% | | | | | | 599,999 | | | | | | 4.35% | | | | | | — | | | | | | —% | | | | | | 599,999 | | | | | | 4.35% | | |
Pro forma Common Stock
|
| | | | 7,039,460 | | | | | | 53.13% | | | | | | 6,210,000 | | | | | | 46.87% | | | | | | 13,249,460 | | | | | | 100.0% | | | | | | 7,589,999 | | | | | | 55.00% | | | | | | 6,210,000 | | | | | | 45.00% | | | | | | 13,799,999 | | | | | | 100.0% | | |
| | |
Share
|
| |
Market
|
| |
Enterprise
|
| |
EV/Revenue
|
| ||||||||||||||||||||||||
Company Name
|
| |
Price ($)
|
| |
Cap
|
| |
Value
|
| |
LTM
|
| |
2022E
|
| |
NTM
|
| ||||||||||||||||||
Zoom Video Communications,Inc.
|
| | | | 99.50 | | | | | | 29,689 | | | | | | 24,064 | | | | | | 5.7x | | | | | | 5.3x | | | | | | 5.1x | | |
Zendesk, Inc.
|
| | | | 76.55 | | | | | | 9,451 | | | | | | 9,179 | | | | | | 6.0x | | | | | | 5.5x | | | | | | 5.0x | | |
monday.com Ltd.
|
| | | | 126.39 | | | | | | 5,698 | | | | | | 4,922 | | | | | | 12.0x | | | | | | 9.8x | | | | | | 8.4x | | |
Smartsheet Inc.
|
| | | | 35.03 | | | | | | 4,535 | | | | | | 4,164 | | | | | | 6.9x | | | | | | 5.4x | | | | | | 5.1x | | |
Asana, Inc.
|
| | | | 21.97 | | | | | | 4,180 | | | | | | 4,153 | | | | | | 9.8x | | | | | | 7.8x | | | | | | 7.3x | | |
Freshworks Inc.
|
| | | | 14.39 | | | | | | 4,120 | | | | | | 2,977 | | | | | | 6.8x | | | | | | 6.0x | | | | | | 5.4x | | |
Cvent Holding Corp.
|
| | | | 5.94 | | | | | | 2,868 | | | | | | 2,976 | | | | | | 5.2x | | | | | | 4.8x | | | | | | 4.4x | | |
Matterport, Inc.
|
| | | | 4.87 | | | | | | 1,382 | | | | | | 909 | | | | | | 8.1x | | | | | | 6.8x | | | | | | 5.8x | | |
Smartsheet Inc.
|
| | | | 35.03 | | | | | | 4,535 | | | | | | 4,164 | | | | | | 6.9x | | | | | | 5.4x | | | | | | 5.1x | | |
Date
|
| |
Target
|
| |
Buyer
|
| |
Implied
Enterprise Value |
| |
EV/Revenue
|
| ||||||
4/18/2016
|
| | Cvent | | |
Vista Equity Partners
|
| | | | 1,562.6 | | | | | | 7.4x | | |
6/28/2021
|
| | QAD Inc. | | | Thoma Bravo | | | | | 1,789.5 | | | | | | 5.7x | | |
3/8/2021
|
| | NetSapiens | | | Crexendo, Inc. | | | | | 47.5 | | | | | | 4.1x | | |
4/11/2022
|
| | Datto | | | Kaseya Limited | | | | | 6,028.4 | | | | | | 9.4x | | |
12/11/2018
|
| | IQMS | | |
Dassault Systèmes SE
|
| | | | 425.0 | | | | | | 7.6x | | |
1/31/2022
|
| | Citrix Systems, Inc. | | |
TIBCO Software Inc.
|
| | | | 13,598.1 | | | | | | 5.2x | | |
1/7/2021
|
| | Streamyard | | | Hopin | | | | | 250.0 | | | | | | 8.3x | | |
2/4/2019
|
| |
旗舰软件集团
|
| |
Hellman & Friedman
|
| | | | 10,984.4 | | | | | | 9.5x | | |
2/1/2019
|
| | SendGrid | | | Twilio | | | | | 1,739.7 | | | | | | 13.4x | | |
12/4/2019
|
| | Instructure | | | Thoma Bravo | | | | | 1,999.0 | | | | | | 7.6x | | |
10/1/2018
|
| | Social Tables | | | Cvent | | | | | 100.0 | | | | | | 6.7x | | |
12/10/2020
|
| | BrightTALK | | | TechTarget | | | | | 149.2 | | | | | | 3.0x | | |
1/20/2021
|
| | Second Street Media | | | Upland Software | | | | | 30.4 | | | | | | 3.2x | | |
12/1/2020
|
| | Upserve | | | Lightspeed POS | | | | | 430.3 | | | | | | 10.8x | | |
12/13/2020
|
| | Pluralsight | | |
Vista Equity Partners
|
| | | | 4,118.3 | | | | | | 11.1x | | |
11/11/2018
|
| | Apptio | | |
Vista Equity Partners
|
| | | | 1,809.7 | | | | | | 8.3x | | |
4/23/2018
|
| | Viewpoint | | | Trimble | | | | | 1,200.0 | | | | | | 7.7x | | |
1/30/2018
|
| | Callidus Software | | | SAP America | | | | | 2,568.3 | | | | | | 9.6x | | |
(in $ ’000)(1)
|
| |
Dec-22
FY-F |
| |
Dec-23
FY-F |
| |
Dec-24
FY-F |
| |
Dec-25
FY-F |
| |
Terminal
FY-F |
| |||||||||||||||
Revenue
|
| | | | 10,000 | | | | | | 15,000 | | | | | | 21,000 | | | | | | 29,400 | | | | | | 29,400 | | |
EBITDA(2) | | | | | (6,554) | | | | | | (2,318) | | | | | | 1,624 | | | | | | 7,285 | | | | | | 7,285 | | |
Unlevered Free Cash Flow(3)
|
| | | $ | (1,563) | | | | | $ | (1,618) | | | | | $ | 2,404 | | | | | $ | 8,377 | | | | | $ | 8,377 | | |
($ in thousands)(1)
|
| |
2022E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| ||||||||||||||||||||||||
Revenue
|
| | | | 10,000 | | | | | | 15,000 | | | | | | 21,000 | | | | | | 29,400 | | | | | | 38,220 | | | | | | 47,011 | | | | | | 54,532 | | | | | | 60,531 | | |
EBITDA(2) | | | | | (6,554) | | | | | | (2,318) | | | | | | 1,624 | | | | | | 7,285 | | | | | | 10,282 | | | | | | 13,459 | | | | | | 15,853 | | | | | | 18,014 | | |
Unlevered Free Cash Flow(3)
|
| | | | (6,140) | | | | | | (1,618) | | | | | | 2,083 | | | | | | 6,613 | | | | | | 8,786 | | | | | | 11,007 | | | | | | 12,424 | | | | | | 13,642 | | |
Particulars
|
| |
LTM
|
| |
NTM
|
| |
FY+2
|
| |||||||||
Zoom Video Communications,Inc.
|
| | | | 5.48x | | | | | | 5.05x | | | | | | 4.63x | | |
Smartsheet Inc.
|
| | | | 6.62x | | | | | | 4.89x | | | | | | 3.98x | | |
Asana, Inc.
|
| | | | 8.45x | | | | | | 6.17x | | | | | | 5.01x | | |
Cvent Holding Corp.
|
| | | | 4.80x | | | | | | 4.04x | | | | | | 3.71x | | |
Citrix Systems, Inc.
|
| | | | 4.68x | | | | | | 4.68x | | | | | | 4.48x | | |
Matterport, Inc.
|
| | | | 7.55x | | | | | | 5.19x | | | | | | 4.73x | | |
Monday.com Ltd.
|
| | | | 11.51x | | | | | | 8.15x | | | | | | 7.06x | | |
Zendesk, Inc.
|
| | | | 6.31x | | | | | | 5.22x | | | | | | 4.63x | | |
Freshworks Inc.
|
| | | | 6.23x | | | | | | 4.93x | | | | | | 4.38x | | |
Average
|
| | | | 6.85x | | | | | | 5.37x | | | | | | 4.73x | | |
Median
|
| | | | 6.31x | | | | | | 5.05x | | | | | | 4.63x | | |
25th percentile
|
| | | | 5.48x | | | | | | 4.89x | | | | | | 4.38x | | |
Acquiror
|
| |
Target
|
| |
EV/Revenue
|
|
Thoma Bravo, L.P. | | | Anaplan, Inc. | | | 15.96 x | |
Thoma Bravo, L.P. | | | Medallia, Inc. | | | 12.52 x | |
Versus Systems Inc. | | | Xcite Interactive | | | 7.95 x | |
Inpixon | | | 设计反应堆公司(d.b.a CxApp) | | | 8.58 x | |
Crexendo, Inc. | | | NetSapiens, Inc. | | | 4.14 x | |
Sangoma Technologies Corporation | | | StarBlue Inc. | | | 5.00 x | |
ESW Capital, LLC | | | BroadVision, Inc. | | | 4.51 x | |
弗朗西斯科合伙人管理公司;长荣海岸资本公司 | | | LogMeIn, Inc. | | | 3.37 x | |
| | | |
Existing Charter
|
| |
Proposed Charter
|
|
| 授权股份数量 | | | 现有章程授权220,000,000股,包括(A)220,000,000股普通股,包括(I)200,000,000股KINS A类普通股,(Ii)20,000,000股KINS B类普通股,以及(B)2,000,000股非指定优先股。 | | |
拟议的宪章将所有类别股本的法定股份总数改为股份,包括(1)200,000,000股A类普通股,(2)10,000,000股C类普通股,以及(3)2,000,000股非指定优先股,每股面值0.0001美元。
业务合并完成后,假设没有赎回和保荐人资本重组,我们预计将有大约7,589,999股A类普通股和6,210,000股C类普通股流通股。在业务合并完成后,合并后的公司预计不会有任何已发行的优先股。
|
|
| Name | | | KINS科技集团有限公司 | | | CXApp Inc. | |
| Purpose | | | 现行约章规定,公司法团体的宗旨是从事任何合法的行为或活动,而该等合法行为或活动是根据香港特区政府合同法委员会成立的。除了法律赋予KIN及其附带的权力和特权外,KIN还拥有并可以行使对KIN进行、推广或实现业务或目的所必需或方便的所有权力和特权,包括但不限于 | | | 拟议的宪章规定,合并后的公司的目的是从事任何合法的行为或活动,而公司可以根据DGCL组织起来。 | |
| | | |
Existing Charter
|
| |
Proposed Charter
|
|
| | | | (Br)实施合并、股本交换、资产收购、股票购买、重组或类似的企业合并,涉及合资企业和一家或多家企业。 | | | | |
| Voting | | | 现行章程规定,KINS A类普通股和KINS B类普通股的持有者独家拥有关于KINS的所有投票权。KINS普通股的持有者有权就KINS普通股持有者有权表决的每一件正式提交给KINS股东的事项,就每一股该等股份投一票。 | | | 拟议章程规定,A类普通股和C类普通股的持有人独占对合并后公司的所有投票权。合并后公司普通股的持有者有权就向合并后公司股东正式提交的、合并后公司普通股持有人有权投票表决的每一事项,就每一股该等股份投一票。 | |
| Duration of Existence | | | 现行章程规定,如果KINS未能在2023年6月15日之前完成初步业务合并(受法律要求的约束),它将被要求解散和清算其信托账户,方法是将该账户中当时剩余的资金返还给公众股东。 | | | 拟议的宪章删除了现有宪章中的清算条款,保留了DGCL永久存在的缺省情况。 | |
|
空白支票公司专用拨备
|
| | 根据现行章程,第九条规定了在完成初始业务合并之前,我们作为一家空白支票公司的运营的各种规定。 | | | 拟议的宪章完全删除了以前作为第九条包括在现有宪章中的条款,因为在完成业务合并后,KIN将不再是空白支票公司。此外,规定KINS首次公开发售所得款项须存放于信托账户直至KINS的业务合并或清盘为止的规定,以及管理KINS完成拟进行的业务合并的条款,将在业务合并完成后不再适用,因此将予删除。 | |
| | | |
Existing Charter
|
| |
Proposed Charter
|
|
|
公司注册证书修正案
|
| |
现有宪章需要单独或具体投票:
•
仅与一个或多个已发行优先股系列或另一系列普通股的条款有关的修订,如果其持有人有权单独投票的话;
•
将改变或改变KINS B类普通股的权力、优先权或相对、参与、可选或其他或特殊权利的修正案,这需要当时已发行的B类普通股的多数股份的持有人进行单独的类别投票或书面同意;
•
对现行公司注册证书条款的修订涉及KINS的初始业务合并、赎回权、信托账户分配、某些股票发行、与关联公司的交易、目标最低价值的要求,在完成KINS的初始业务合并之前,这些要求需要持有KINS普通股全部流通股至少65%(65%)的持有人的赞成票;以及
•
对现有宪章中有关董事责任限制的规定的修改,不得对董事亲属在修改之前发生的任何作为或不作为所享有的任何权利或保护产生不利影响。
|
| |
拟议的宪章需要单独或具体投票:
•
仅与一个或多个未偿还优先股系列的权利、权力、优惠(或其资格、限制或限制)或其他条款有关的修正案,前提是受影响系列的持有人有权单独或与一个或多个其他此类系列的持有人一起就此进行表决;
•
将创建具有与A类普通股不同投票权的任何单独类别的股票的修正案,应要求A类普通股的多数持有人投赞成票(作为单一类别单独投票);
•
对拟议宪章有关优先股、业务管理和处理合并后公司事务的规定的修订;特别会议;合并后公司董事的责任;对与任何有利害关系的股东的任何业务合并的限制;对合并后公司董事和高级管理人员的赔偿;以及论坛,要求持有合并后公司所有当时有权投票的流通股总投票权的至少66%(66%和2/3%)的持有者投赞成票,作为一个单一类别一起投票;和
•
对现有宪章中有关董事责任限制的规定的修改,不得对以下各项的任何权利或保护产生不利影响
|
|
| | | |
Existing Charter
|
| |
Proposed Charter
|
|
| | | | | | |
对于在该修正案提出之前发生的任何作为或不作为,提供董事赔偿。
|
|
|
董事会组成
|
| | 根据现行《宪章》,第五条规定了董事会的组成,将董事会分为三(3)类,即第一类、第二类和第三类,数量尽可能相等。 | | | 拟议的《宪章》规定继续设立一个分类委员会,该委员会分为第一类、第二类和第三类,数目尽可能相等,任期交错。如果一个或多个优先股系列被授予选举一名或多名董事的权利,除非适用的优先股名称另有明确规定,否则这些董事将被排除在三个类别的董事分配之外。 | |
| Choice of Forum | | | 现行宪章规定,除非KINS以书面形式同意选择替代论坛,否则特拉华州衡平法院应是任何KINS股东提起以下诉讼的唯一和独家论坛:(I)代表KINS提起的任何派生诉讼或法律程序;(Ii)声称KINS任何董事、高管或其他雇员违反对KINS或KINS股东的受信责任的任何诉讼;(Iii)根据DGCL或现有宪章或KINS章程的任何规定产生的针对KINS、其董事、高级职员或员工的任何诉讼;或(Iv)对受内部事务原则管辖的KIN、其董事、高级职员或雇员提出索赔的任何诉讼。专属法院条款不适用于为强制执行《交易法》规定的任何责任或义务或联邦法院拥有专属管辖权的任何其他索赔而提起的诉讼,除非KINS书面同意选择替代法院。 | | | 除非合并后的公司书面同意选择另一法庭,否则拟议宪章一般指定特拉华州衡平法院为任何股东(包括实益所有人)的唯一和独家法庭,以:(I)代表合并后的公司提起的任何衍生诉讼或法律程序;(Ii)声称合并后的公司的任何董事、高级职员或其他雇员违反对合并后的公司或合并后的公司股东的受信责任的任何诉讼;(Iii)根据DGCL或拟议章程或拟议附例的任何条文而向合并后的公司、其董事、高级职员或雇员提出申索的任何诉讼;及(Iv)除非合并后的公司书面同意另设法院,否则向合并后的公司、其董事、高级职员或受内部事务原则管限的雇员提出申索的任何诉讼。美利坚合众国的联邦地区法院将在最大程度上得到 | |
| | | |
Existing Charter
|
| |
Proposed Charter
|
|
| | | | | | | 适用法律,解决根据《证券法》提出的诉因的任何投诉的独家论坛。 | |
Name
|
| |
Age
|
| |
Title
|
|
Khurram P. Sheikh | | |
51
|
| | 董事长、首席执行官、首席财务官 | |
Eric Zimits | | |
62
|
| | 秘书兼首席企业发展官 | |
Hassan Ahmed | | |
64
|
| | Director | |
Di-Ann Eisnor | | |
50
|
| | Director | |
Camillo Martino | | |
60
|
| | Director | |
Atif Rafiq | | |
49
|
| | Director | |
Allen Salmasi | | |
68
|
| | Director | |
| | |
September 30,
2022 |
| |||
Balance Sheet Data: | | | | | | | |
Cash
|
| | | $ | 219 | | |
信托账户中的现金和投资
|
| | | $ | 9,575 | | |
Total assets
|
| | | $ | 9,886 | | |
Total liabilities
|
| | | $ | 2,936 | | |
可能赎回的普通股
|
| | | $ | 9,475 | | |
股东亏损总额
|
| | | $ | (2,525) | | |
| | |
For the
Nine Months Ended September 30, 2022 |
| |
For the
Year Ended December 31, 2021 |
| ||||||
操作报表数据: | | | | | | | | | | | | | |
Loss from operations
|
| | | $ | (1,722) | | | | | $ | (1,498) | | |
免除递延承销费的抵销收益
|
| | | $ | 9,660 | | | | | $ | — | | |
衍生负债公允价值变动
|
| | | $ | 10,553 | | | | | $ | 10,638 | | |
信托账户中的现金和投资赚取的利息
|
| | | $ | 347 | | | | | $ | 68 | | |
Net income
|
| | | $ | 18,811 | | | | | $ | 9,208 | | |
A类基本和稀释后加权平均流通股
|
| | | | 16,466,455 | | | | | $ | 27,600,000 | | |
普通股A类基本及稀释后每股净收益
|
| | | $ | 0.81 | | | | | $ | 0.27 | | |
B类基本和稀释后加权平均流通股
|
| | | | 6,900,000 | | | | | | 6,900,000 | | |
B类普通股每股基本及稀释后净收益
|
| | | $ | 0.81 | | | | | $ | 0.27 | | |
| | |
业务前合并
|
| |
业务后合并
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Number of
Shares(2) |
| |
% of Class A
Common Stock |
| |
% of Class B
Common Stock |
| |
% of
Common Stock |
| |
Assuming No
Redemptions(4) |
| |
Assuming
Maximum Redemption(4) |
| ||||||||||||||||||||||||||||||
| | |
Number of
Shares |
| |
%
|
| |
Number of
Shares |
| |
%
|
| ||||||||||||||||||||||||||||||||||||
受益人名称和地址(1)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
5% Holders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
KINS Capital, LLC(3)
|
| | | | 6,150,000 | | | | | | — | | | | | | 89.13% | | | | | | 78.46% | | | | | | 5,211,909 | | | | | | 37.77% | | | | | | 6,674,999 | | | | | | 48.37% | | |
BlackRock, Inc.(6)
|
| | | | 225,000(5) | | | | | | — | | | | | | 3.26% | | | | | | 9.57% | | | | | | 225,000 | | | | | | 3.80% | | | | | | 225,000 | | | | | | 1.63% | | |
ICS Opportunities, Ltd(7)
|
| | | | 175,000 | | | | | | 18.65% | | | | | | — | | | | | | 2.23% | | | | | | 175,000 | | | | | | 1.26% | | | | | | * | | | | | | * | | |
HRT Financial LLC(8)
|
| | | | 133,252 | | | | | | 14.20% | | | | | | — | | | | | | 1.93% | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
立体主义系统战略,有限责任公司(9)
|
| | | | 92,966 | | | | | | 9.91% | | | | | | — | | | | | | 1.19% | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
Khurram P. Sheikh
|
| | | | 6,150,000 | | | | | | — | | | | | | 89.13% | | | | | | — | | | | | | 5,211,909 | | | | | | 37.77% | | | | | | 6,674,999 | | | | | | 48.37% | | |
Eric Zimits
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Hassan Ahmed
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Di-Ann Eisnor
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Camillo Martino
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Atif Rafiq
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Allen Salmasi
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
作为一个整体,所有KIN董事和高管
(7 individuals) |
| | | | 6,150,000 | | | | | | — | | | | | | 89.13% | | | | | | — | | | | | | 5,211,909 | | | | | | 37.77% | | | | | | 6,674,999 | | | | | | 48.37% | | |
企业合并后的董事和高管
|
| | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
Khurram P. Sheikh
|
| | | | 6,150,000 | | | | | | — | | | | | | 89.13% | | | | | | 78.46% | | | | | | 5,211,909 | | | | | | 37.77% | | | | | | 6,674,999 | | | | | | 48.37% | | |
Camillo Martino
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Di-Ann Eisnor
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Shanti Priya
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
George Mathai
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Michael Angel
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Leon Papkoff
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 356,044 | | | | | | 2.58% | | | | | | 356,044 | | | | | | 2.58% | | |
所有新任CXApp董事和高管(7人)
|
| | | | 6,150,000 | | | | | | — | | | | | | 89.13% | | | | | | 78.46% | | | | | | 5,567,953 | | | | | | 40.35% | | | | | | 6,506,043 | | | | | | 50.95% | | |
Name and Principal
Position(1) |
| |
Year
|
| |
Salary
($) |
| |
Bonus
($) |
| |
Stock
Awards ($) |
| |
Option
Awards ($) |
| |
All Other
Compensation ($) |
| |
Total
($) |
| |||||||||||||||||||||
Khurram P. Sheikh
|
| | | | 2022 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
首席执行官
|
| | | | 2021 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Leon Papkoff
|
| | | | 2022 | | | | | $ | 250,000.00 | | | | | $ | 100,000.00 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 350,000.00 | | |
Chief Product Officer
|
| | | | 2021 | | | | | $ | 283,333.39 | | | | | $ | 75,000.00 | | | | | $ | 6,113,029.93(2) | | | | | $ | — | | | | | $ | — | | | | | $ | 6,471,363.32 | | |
| | |
For the Nine Months Ended
|
| | | | | | | | | | | | | |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| | | | | | | | | | | | | ||||||||||||||||||
(单位为千,百分比除外)
|
| |
Amount
|
| |
% of
Revenues |
| |
Amount
|
| |
% of
Revenues |
| |
$ Change
|
| |
%
Change* |
| ||||||||||||||||||
Revenues
|
| | | $ | 6,473 | | | | | | 100% | | | | | $ | 4,004 | | | | | | 100% | | | | | $ | 2,469 | | | | | | 62% | | |
Cost of revenues
|
| | | | 1,628 | | | | | | 25% | | | | | | 1,025 | | | | | | 26% | | | | | | 603 | | | | | | 59% | | |
Gross profit
|
| | | | 4,845 | | | | | | 75% | | | | | | 2,979 | | | | | | 74% | | | | | | 1,866 | | | | | | 63% | | |
Operating expenses
|
| | | | 26,779 | | | | | | 414% | | | | | | 24,431 | | | | | | 610% | | | | | | 2,348 | | | | | | 10% | | |
Loss from operations
|
| | | | (21,934) | | | | | | (339)% | | | | | | (21,452) | | | | | | (536)% | | | | | | (482) | | | | | | (2)% | | |
Other income (expense)
|
| | | | (1,638) | | | | | | (25)% | | | | | | 590 | | | | | | 15% | | | | | | (2,228) | | | | | | (378)% | | |
Income tax provision
|
| | | | (62) | | | | | | (1)% | | | | | | 4,316 | | | | | | 108% | | | | | | (4,378) | | | | | | (101)% | | |
Net loss
|
| | | $ | (23,634) | | | | | | (365)% | | | | | $ | (16,546) | | | | | | (413)% | | | | | $ | (7,088) | | | | | | (43)% | | |
| | |
For the Years Ended December 31,
|
| | | | | | | | | | | | | |||||||||||||||||||||
| | |
2021
|
| |
2020
|
| | | | | | | | | | | | | ||||||||||||||||||
(单位为千,百分比除外)
|
| |
Amount
|
| |
% of
Revenues |
| |
Amount
|
| |
% of
Revenues |
| |
$ Change
|
| |
%
Change* |
| ||||||||||||||||||
Revenues
|
| | | $ | 6,368 | | | | | | 100% | | | | | $ | 2,264 | | | | | | 100% | | | | | $ | 4,104 | | | | | | 181% | | |
Cost of revenues
|
| | | | 1,646 | | | | | | 26% | | | | | | 906 | | | | | | 40% | | | | | | 740 | | | | | | 82% | | |
Gross profit
|
| | | | 4,722 | | | | | | 74% | | | | | | 1,358 | | | | | | 60% | | | | | | 3,364 | | | | | | 248% | | |
Operating expenses
|
| | | | 49,306 | | | | | | 774% | | | | | | 14,427 | | | | | | 637% | | | | | | 34,879 | | | | | | 242% | | |
Loss from operations
|
| | | | (44,584) | | | | | | (700)% | | | | | | (13,069) | | | | | | (577)% | | | | | | (31,515) | | | | | | (241)% | | |
Other income (expense)
|
| | | | 82 | | | | | | 1% | | | | | | 75 | | | | | | 3% | | | | | | 7 | | | | | | 9% | | |
Income tax provision
|
| | | | 2,527 | | | | | | 40% | | | | | | 41 | | | | | | 2% | | | | | | 2,486 | | | | | | 6,063% | | |
Net loss
|
| | | $ | (41,975) | | | | | | (659)% | | | | | $ | (12,953) | | | | | | (572)% | | | | | $ | (29,022) | | | | | | (224)% | | |
| | |
For the Nine Months Ended
September 30, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Net loss
|
| | | $ | (23,634) | | | | | $ | (16,546) | | |
利息和其他收入
|
| | | | (3) | | | | | | (1) | | |
Tax expense (benefit)
|
| | | | 62 | | | | | | (4,316) | | |
折旧及摊销
|
| | | | 3,403 | | | | | | 2,448 | | |
EBITDA
|
| | | | (20,172) | | | | | | (18,415) | | |
Adjusted for: | | | | | | | | | | | | | |
收购交易/融资成本
|
| | | | 16 | | | | | | 628 | | |
收益补偿费用/(收益)
|
| | | | (2,827) | | | | | | — | | |
Impairment of goodwill
|
| | | | 5,540 | | | | | | — | | |
票据、贷款、投资的未实现收益
|
| | | | 1,546 | | | | | | (689) | | |
Restructuring
|
| | | | 479 | | | | | | — | | |
股票薪酬 - 薪酬及相关福利
|
| | | | 1,325 | | | | | | 3,422 | | |
Adjusted EBITDA
|
| | | $ | (14,093) | | | | | $ | (15,054) | | |
| | |
For the Years Ended
December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Net loss
|
| | | $ | (41,975) | | | | | $ | (12,953) | | |
利息和其他收入
|
| | | | 1 | | | | | | (1) | | |
Tax expense (benefit)
|
| | | | (2,527) | | | | | | (41) | | |
折旧及摊销
|
| | | | 3,571 | | | | | | 1,115 | | |
EBITDA
|
| | | | (40,930) | | | | | | (11,880) | | |
Adjusted for: | | | | | | | | | | | | | |
收购交易/融资成本
|
| | | | 628 | | | | | | 120 | | |
收益补偿费用/(收益)
|
| | | | 6,524 | | | | | | — | | |
专业服务费
|
| | | | 683 | | | | | | | | |
Impairment of goodwill
|
| | | | 11,896 | | | | | | — | | |
票据、贷款、投资的未实现收益
|
| | | | (185) | | | | | | — | | |
股票薪酬 - 薪酬及相关福利
|
| | | | 4,120 | | | | | | 566 | | |
Severance costs
|
| | | | 135 | | | | | | — | | |
Adjusted EBITDA
|
| | | $ | (17,129) | | | | | $ | (11,194) | | |
| | |
For the Nine Months Ended
September 30, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
经营活动中使用的净现金
|
| | | $ | (15,481) | | | | | $ | (10,770) | | |
投资活动中使用的净现金
|
| | | | (359) | | | | | | (15,526) | | |
融资活动提供的现金净额
|
| | | | 16,906 | | | | | | 29,906 | | |
汇率变动对现金的影响
|
| | | | (75) | | | | | | (115) | | |
现金和现金等价物净增长
|
| | | $ | 991 | | | | | $ | 3,495 | | |
| | |
As of
September 30, 2022 |
| |
As of
December 31, 2021 |
| ||||||
现金和现金等价物
|
| | | $ | 6,019 | | | | | $ | 5,028 | | |
营运资本盈余(赤字)
|
| | | $ | 559 | | | | | $ | (9,702) | | |
| | |
For the Nine Months Ended
September 30, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Net loss
|
| | | $ | (23,634) | | | | | $ | (16,546) | | |
非现金收支
|
| | | | 8,807 | | | | | | 863 | | |
营业资产和负债净变化
|
| | | | (654) | | | | | | 4,913 | | |
经营活动中使用的净现金
|
| | | $ | (15,481) | | | | | $ | (10,770) | | |
| $ | 484 | | | | 折旧及摊销 | |
| | 2,919 | | | | 无形资产摊销 | |
| | 206 | | | | 使用权资产摊销 | |
| | 1,325 | | | | 基于股票的薪酬 | |
| | (2,827) | | | | 分红费用估值收益 | |
| | 1,546 | | | | 票据上的未实现损益 | |
| | 5 | | | | 坏账准备 | |
| | 5,540 | | | | 商誉减值 | |
| | (391) | | | | Other | |
| $ | 8,807 | | | | 非现金费用合计 | |
| $ | 280 | | | | 应收账款和其他应收账款减少 | |
| | 1 | | | | 库存减少 | |
| | (1,156) | | | | 预付费用和其他流动资产增加 | |
| | 13 | | | | 其他资产减少 | |
| | 131 | | | | 应付帐款增加 | |
| | 1,301 | | | | 应计负债增加 | |
| | (517) | | | | 所得税负债减少 | |
| | (510) | | | | 递延收入减少 | |
| | (197) | | | | 经营性租赁债务减少 | |
| $ | (654) | | | | 经营性资产和负债变动中使用的净现金 | |
| $ | 380 | | | | 折旧及摊销 | |
| | 2,068 | | | | 无形资产摊销 | |
| | 207 | | | | 使用权资产摊销 | |
| | 3,422 | | | | 基于股票的薪酬 | |
| | (689) | | | | 票据上的未实现损益 | |
| | (4,505) | | | | Deferred income tax | |
| | (20) | | | | Other | |
| $ | 863 | | | | 非现金费用合计 | |
| $ | 256 | | | | 应收账款和其他应收账款减少 | |
| | 44 | | | | 预付费用和其他流动资产减少 | |
| | (9) | | | | 其他资产增加 | |
| | (38) | | | | 应付账款减少 | |
| | 3,692 | | | | 应计负债增加 | |
| | 154 | | | | 所得税负债增加 | |
| | 1,024 | | | | 递延收入增加 | |
| | (210) | | | | 经营性租赁债务减少 | |
| $ | 4,913 | | | | 经营资产和负债变动提供的现金净额 | |
| | |
For the Years Ended
December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
经营活动中使用的净现金
|
| | | $ | (16,919) | | | | | $ | (11,217) | | |
投资活动中使用的净现金
|
| | | | (15,469) | | | | | | (2,271) | | |
融资活动提供的现金净额
|
| | | | 37,330 | | | | | | 13,623 | | |
汇率变动对现金的影响
|
| | | | (61) | | | | | | (122) | | |
现金和现金等价物净增长
|
| | | $ | 4,881 | | | | | $ | 13 | | |
| | |
As of
December 31, 2021 |
| |
As of
December 31, 2020 |
| ||||||
现金和现金等价物
|
| | | $ | 5,028 | | | | | $ | 147 | | |
营运资本盈余(赤字)
|
| | | $ | (9,702) | | | | | $ | (1,831) | | |
| | |
For the Years Ended
December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Net loss
|
| | | $ | (41,975) | | | | | $ | (12,953) | | |
非现金收支
|
| | | | 23,585 | | | | | | 1,831 | | |
营业资产和负债净变化
|
| | | | 1,471 | | | | | | (95) | | |
经营活动中使用的净现金
|
| | | $ | (16,919) | | | | | $ | (11,217) | | |
| $ | 3,571 | | | | 折旧及摊销 | |
| | 257 | | | | 使用权资产摊销 | |
| | 4,120 | | | | 作为公司运营一部分发行的认股权证和期权的股票薪酬支出 | |
| | (185) | | | | 票据上的未实现损益 | |
| | (2,591) | | | | Deferred income tax | |
| | 11,897 | | | | 商誉减值 | |
| | 6,524 | | | | 分红付款费用 | |
| | (8) | | | | Other | |
| $ | 23,585 | | | | 非现金费用合计 | |
| $ | 255 | | | | 应收账款和其他应收账款减少 | |
| | (427) | | | | 库存、其他流动资产和其他资产增加 | |
| | 69 | | | | 应付帐款增加 | |
| | 892 | | | | 应计负债和其他负债增加 | |
| | (275) | | | | 经营性租赁负债减少 | |
| | 957 | | | | 递延收入增加 | |
| $ | 1,471 | | | | 经营性资产和负债变动中使用的净现金 | |
| $ | 1,115 | | | | 折旧及摊销 | |
| | 193 | | | | 使用权资产摊销 | |
| | 566 | | | | 可归因于作为公司运营一部分发行的认股权证和期权以及收购Jibestream的股票薪酬支出 | |
| | (43) | | | | Other | |
| $ | 1,831 | | | | 非现金费用合计 | |
| $ | (38) | | | | 应收账款和其他应收账款增加 | |
| | (303) | | | | 库存、其他流动资产和其他资产增加 | |
| | 63 | | | | 应付账款减少 | |
| | 382 | | | | 应计负债和其他负债增加 | |
| | (200) | | | | 经营租赁负债增加 | |
| | 1 | | | | 递延收入增加 | |
| $ | (95) | | | | 经营资产和负债变动提供的现金净额 | |
Name
|
| |
Age
|
| |
Position
|
|
Khurram P. Sheikh | | |
51
|
| | 董事长兼首席执行官 | |
Michael Angel | | |
67
|
| | 首席财务官 | |
Leon Papkoff | | |
50
|
| | 首席产品官 | |
Name
|
| |
Age
|
| |
Position
|
|
Khurram P. Sheikh | | |
51
|
| | 董事三类候选人、董事长兼首席执行官 | |
Camillo Martino(1)(2)(3) | | |
60
|
| | 董事二类提名者 | |
Di-Ann Eisnor(1)(2)(3) | | |
50
|
| | 董事一级提名者 | |
George Mathai(1)(3) | | |
56
|
| | 董事三类提名者 | |
Shanti Priya(2)(3) | | |
52
|
| | 董事二类提名者 | |
|
董事会多样性矩阵(截至2022年10月14日)
|
| ||||||
|
导演总数
|
| |
5
|
| |||
| | | |
Female
|
| |
Male
|
|
| 第一部分:性别认同 | | | | | |||
|
Directors
|
| |
2
|
| |
3
|
|
| 第二部分:人口统计背景 | | | | | |||
|
Asian
|
| |
1
|
| |
2
|
|
|
White
|
| | | | |
1
|
|
|
两个或多个种族或民族
|
| |
1
|
| | | |
| LGBTQ+ | | | | |
| | | |
KINS
|
| |
New CXApp
|
| |
Inpixon
|
|
|
授权股份数量
|
| | 现有章程授权发行220,000,000股普通股,包括(A)220,000,000股普通股,包括(I)200,000,000股KINS A类普通股,(Ii)20,000,000股KINS B类普通股,以及(B)2,000,000股非指定优先股。 | | | 拟议宪章将所有类别股本的法定股份总数减少至212,000,000股,包括(1)200,000,000股A类普通股,(2)10,000,000股C类普通股,以及(3)2,000,000股非指定优先股,每股面值0.0001美元。在完成业务合并后,我们预计将有大约7,589,999股A类普通股和6,210,000股C类普通股流通股,假设没有赎回和 | | | 根据英派康的公司章程,英派康目前获授权发行31,666,667股股份,包括(A)26,666,667股普通股,每股面值0.001美元,及(B)5,000,000股优先股,每股面值0.001美元。 | |
| | | |
KINS
|
| |
New CXApp
|
| |
Inpixon
|
|
| | | | | | | 资本重组。在业务合并完成后,合并后的公司预计不会有任何已发行的优先股。 | | | | |
|
Name
|
| | KINS科技集团有限公司 | | | CXApp Inc. | | | Inpixon | |
|
Purpose
|
| | 现行约章规定,公司法团体的宗旨是从事任何合法的行为或活动,而该等合法行为或活动是根据香港特区政府合同法委员会成立的。除法律赋予KIN及其附带的权力和特权外,KIN拥有并可行使对KIN进行、推广或实现业务或目的所必需或方便的所有权力和特权,包括但不限于合并、股本交换、资产收购、股票购买、重组或类似的业务合并,涉及KIN和一项或多项业务。 | | | 拟议的宪章规定,合并后的公司的目的是从事任何合法的行为或活动,而公司可以在DGCL下成立。 | | | InPixon的公司章程规定,InPixon的目的或宗旨是从事根据内华达州法律可成立公司的任何合法行为或活动。 | |
|
Voting
|
| | 现行章程规定,KINS A类普通股和KINS B类普通股的持有者独家拥有与KINS有关的所有投票权。KINS普通股的持有者有权就每一份正式提交给KINS普通股的事项投一票。 | | | 拟议章程规定,A类普通股和C类普通股的持有人独占对合并后公司的所有投票权。合并后公司普通股的持有者有权就每一份正式提交的事项投一票。 | | | InPixon的公司章程规定,InPixon普通股的持有者独家拥有与InPixon有关的所有投票权;但前提是InPixon系列8可转换优先股的持有者有权(在转换后的基础上)与所有其他类别和系列的 | |
| | | |
KINS
|
| |
New CXApp
|
| |
Inpixon
|
|
| | | | KINS普通股持有人有权投票的股东。 | | | 授予合并后公司普通股持有人有权表决的合并后公司股东。 | | | 关于公司股东将采取的所有行动的单一类别的InPixon股票。InPixon普通股和系列8可转换优先股的持有者有权就适当提交给InPixon股东的每一事项上的每一股此类股票有一票投票权(按系列8可转换优先股的折算基准)。 | |
|
Duration of Existence
|
| | 现行章程规定,如果KINS未能在2023年6月15日之前完成初步业务合并(受法律要求的约束),它将被要求解散和清算其信托账户,方法是将该账户中当时剩余的资金返还给公众股东。 | | | 拟议的宪章删除了现有宪章中的清算条款,保留了DGCL永久存在的缺省情况。 | | | InPixon的公司章程规定,根据内华达州的法律,公司将永久存在。 | |
|
空白支票公司专用拨备
|
| | 根据现行章程,第九条规定了在完成初始业务合并之前,我们作为一家空白支票公司的运营的各种规定。 | | | 拟议的宪章完全删除了以前作为第九条包括在现有宪章中的条款,因为在完成业务合并后,KIN将不再是空白支票公司。此外,要求在企业合并或KIN清算之前将发行所得资金存放在信托账户中的条款以及管理KIN完成拟议业务合并的条款将不适用于 | | | None. | |
| | | |
KINS
|
| |
New CXApp
|
| |
Inpixon
|
|
| | | | | | | 业务合并已完成,因此将被删除。 | | | | |
|
公司注册证书修正案
|
| |
现有宪章需要单独或具体投票:
•
仅与一个或多个已发行优先股系列或另一系列普通股的条款有关的修订,如果其持有人有权单独投票的话;
•
将改变或改变KINS B类普通股的权力、优先权或相对、参与、可选或其他或特殊权利的修正案,这需要当时已发行的B类普通股的多数股份的持有人进行单独的类别投票或书面同意;
•
对现行公司注册证书条款的修订涉及KIN的初始业务合并、赎回权、来自信托账户的分配、某些股票发行、与关联公司的交易、标的最低价值等方面的要求,在此之前
|
| |
拟议的宪章需要单独或具体投票:
•
仅与一个或多个优秀系列的权利、权力、优惠(或其资格、限制或限制)或其他条款有关的修正案;
•
将创建具有与A类普通股不同投票权的任何单独类别的股票的修正案,应要求A类普通股的多数持有人投赞成票(作为单一类别单独投票);
•
对拟议宪章中有关优先股的规定的修订;对合并后公司的业务管理和事务的处理;特别会议;合并后公司董事的责任;对与任何有利害关系的股东的任何业务合并的限制;对合并后的董事和高级管理人员的赔偿
|
| | InPixon的公司章程和内华达州法律规定,特定类别流通股的持有者有权作为一个类别就拟议的修订投票,如果该修订会改变或改变任何类别的一个或多个系列的权力、优先权或特别权利,从而对他们产生不利影响。 | |
| | | |
KINS
|
| |
New CXApp
|
| |
Inpixon
|
|
| | | |
完成KINS的初始业务合并需要持有KINS普通股全部流通股至少65%(65%)的持有者的赞成票;以及
•
对现有宪章中有关董事责任限制的规定的修改,不得对董事亲属在修改之前发生的任何作为或不作为所享有的任何权利或保护产生不利影响。
|
| |
公司;和论坛要求持有合并后公司所有当时有权投票的流通股总投票权的至少66%和三分之二(66%和2/3%)的持有人投赞成票,作为一个类别一起投票;以及
•
对现有宪章中有关董事责任限制的规定的修改,不得对董事亲属在修改之前发生的任何作为或不作为所享有的任何权利或保护产生不利影响。
|
| | | |
|
董事会组成
|
| | 根据现行《宪章》,第五条规定了董事会的组成,将董事会分为三类,数量尽可能相等,即第一类、第二类和第三类。 | | | 拟议的《宪章》规定继续设立一个分类委员会,该委员会分为第一类、第二类和第三类,数目尽可能相等,任期交错。如果一个或多个优先股系列被授予选举一名或多名董事的权利,这些董事将被排除在三个类别的董事分配之外,除非适用的优先股指定另有明确规定。 | | | InPixon的公司章程并未规定设立机密董事会。 | |
|
Choice of Forum
|
| | 现行宪章规定,除非KINS书面同意选择替代方案 | | | 除非合并后的公司书面同意选择替代论坛,否则 | | | InPixon的公司章程不提供论坛选择。 | |
| | | |
KINS
|
| |
New CXApp
|
| |
Inpixon
|
|
| | | | 在论坛上,特拉华州衡平法院应是任何KINS股东提起(I)代表KINS提起的任何派生诉讼或法律程序的唯一和独家论坛;(Ii)任何声称违反KINS、KINS高管或其他员工对KINS或KINS股东的受信责任的诉讼;(Iii)根据DGCL或现有宪章或KINS附例的任何规定产生的针对KINS、其董事、高级职员或员工的任何诉讼;或(Iv)对受内部事务原则管辖的KIN、其董事、高级职员或雇员提出索赔的任何诉讼。专属法院条款不适用于为强制执行《交易法》规定的任何责任或义务或联邦法院拥有专属管辖权的任何其他索赔而提起的诉讼,除非KINS书面同意选择替代法院。 | | | 拟议的宪章一般指定特拉华州衡平法院为任何股东(包括实益所有人)的唯一和独家论坛,以:(1)代表合并后的公司提起的任何派生诉讼或诉讼;(2)声称合并后公司的任何董事、高级职员或其他雇员违反对合并后公司或合并后公司股东的受托责任的任何诉讼;(Iii)根据DGCL或拟议章程或拟议附例的任何条文而向合并后的公司、其董事、高级职员或雇员提出申索的任何诉讼;及(Iv)除非合并后的公司书面同意另设法院,否则向合并后的公司、其董事、高级职员或受内部事务原则管限的雇员提出申索的任何诉讼。在适用法律允许的最大范围内,美利坚合众国的联邦地区法院将是解决根据《证券法》提出的诉因的任何申诉的独家论坛。 | | | | |
|
独立注册会计师事务所报告
|
| |
F-2
|
|
| 财务报表: | | | | |
|
Balance Sheets
|
| |
F-3
|
|
|
运营报表
|
| |
F-4
|
|
|
股东亏损变动报表
|
| |
F-5
|
|
|
Statements of Cash Flows
|
| |
F-6
|
|
|
财务报表附注
|
| |
F-7
|
|
|
截至2022年9月30日和2021年12月31日的简明综合资产负债表
|
| | | | F-22 | | |
|
截至2022年和2021年9月30日的三个月和九个月的简明综合经营报表
|
| | | | F-23 | | |
|
截至2022年和2021年9月30日止三个月和九个月股东赤字变动简明综合报表
|
| | | | F-24 | | |
|
截至2022年9月30日和2021年9月30日止九个月现金流量表简明综合报表
|
| | | | F-25 | | |
|
简明合并财务报表附注
|
| | | | F-26 | | |
|
独立注册会计师事务所报告
|
| |
F-46
|
|
| 财务报表: | | | | |
|
Balance Sheets
|
| |
F-47
|
|
|
运营报表
|
| |
F-48
|
|
|
母公司净投资变动报表
|
| |
F-49
|
|
|
现金流量表
|
| |
F-50
|
|
|
财务报表附注
|
| |
F-51
|
|
|
截至2022年9月30日和2021年12月31日的合并分拆资产负债表
|
| |
F-77
|
|
|
截至2022年9月30日和2021年9月30日的9个月合并分拆经营报表
|
| |
F-79
|
|
|
截至2022年9月30日和2021年9月30日的9个月母公司净投资变动合并分拆报表
|
| |
F-80
|
|
|
截至2022年9月30日和2021年9月30日的9个月现金流量合并分割表
|
| |
F-81
|
|
|
合并分拆报表备注
|
| |
F-82
|
|
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash
|
| | | $ | 406,126 | | | | | $ | 1,019,026 | | |
Prepaid expenses
|
| | | | 126,667 | | | | | | 456,634 | | |
Total current assets
|
| | | | 532,793 | | | | | | 1,475,660 | | |
信托账户中的现金和投资
|
| | | | 278,836,080 | | | | | | 278,767,785 | | |
TOTAL ASSETS
|
| | | $ | 279,368,873 | | | | | $ | 280,243,445 | | |
负债和股东亏损 | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | |
Accrued expenses
|
| | | $ | 767,253 | | | | | $ | 194,699 | | |
Accrued offering costs
|
| | | | — | | | | | | 17,579 | | |
流动负债总额
|
| | | | 767,253 | | | | | | 212,278 | | |
Derivative liability
|
| | | | 11,275,369 | | | | | | 21,912,800 | | |
应付延期承销费
|
| | | | 9,660,000 | | | | | | 9,660,000 | | |
Total Liabilities
|
| | | $ | 21,702,622 | | | | | $ | 31,785,078 | | |
承付款和或有事项 | | | | | | | | | | | | | |
可能赎回的A类普通股2760万
截至2021年12月31日每股赎回价值10.10美元的股票 and 2020 |
| | | | 278,760,000 | | | | | | 278,760,000 | | |
股东亏损 | | | | | | | | | | | | | |
优先股,面值0.0001美元;授权发行2,000,000股;未发行或未发行
|
| | | | — | | | | | | — | | |
Class B common stock, $0.0001 par value; 20,000,000 shares
授权;截至12月31日发行和发行的股票为6,900,000股 2021 and 2020 |
| | | | 690 | | | | | | 690 | | |
新增实收资本
|
| | | | — | | | | | | — | | |
Accumulated deficit
|
| | | | (21,094,439) | | | | | | (30,302,323) | | |
股东亏损总额
|
| | | | (21,093,749) | | | | | | (30,301,633) | | |
总负债和股东赤字
|
| | | $ | 279,368,873 | | | | | $ | 280,243,445 | | |
| | |
Year Ended
December 31, 2021 |
| |
For the Period
from July 20, 2020 (inception) through December 31, 2020 |
| ||||||
运营和组建成本
|
| | | $ | 1,497,914 | | | | | $ | 252,783 | | |
Loss from operations
|
| | | | (1,497,914) | | | | | | (252,783) | | |
Other income (expense): | | | | | | | | | | | | | |
信托账户中的现金和投资赚取的利息
|
| | | | 68,295 | | | | | | 7,785 | | |
Interest income – bank
|
| | | | 72 | | | | | | 13 | | |
衍生负债公允价值变动
|
| | | | 10,637,431 | | | | | | (3,371,200) | | |
分配给衍生权证负债的交易成本
|
| | | | — | | | | | | (468,315) | | |
Other income (expense), net
|
| | | | 10,705,798 | | | | | | (3,831,717) | | |
Net income (loss)
|
| | | $ | 9,207,884 | | | | | $ | (4,084,500) | | |
基本和稀释后加权平均流通股,A类普通股
|
| | | | 27,600,000 | | | | | | 2,356,098 | | |
A类普通股每股基本和稀释后净收益(亏损)
|
| | | $ | 0.27 | | | | | $ | (0.50) | | |
基本和稀释后加权平均流通股,B类普通股
|
| | | | 6,900,000 | | | | | | 5,820,732 | | |
B类普通股每股基本和稀释后净收益(亏损)
|
| | | $ | 0.27 | | | | | $ | (0.50) | | |
| | |
Class A
Common Stock |
| |
Class B
Common Stock |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – July 20, 2020 (Inception)
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of Class B common
stock to the Sponsor |
| | | | — | | | | | | — | | | | | | 6,900,000 | | | | | | 690 | | | | | | 24,310 | | | | | | — | | | | | | 25,000 | | |
Cash paid in excess of fair
私募的价值 Warrants |
| | | | | | | | | | | | | | | | — | | | | | | — | | | | | | 2,383,287 | | | | | | — | | | | | | 2,383,287 | | |
A类普通股增持赎回
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,407,597) | | | | | | (26,217,823) | | | | | | (28,625,420) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,084,500) | | | | | | (4,084,500) | | |
Balance – December 31, 2020
|
| | |
|
—
|
| | | | $ | — | | | | | | 6,900,000 | | | | | $ | 690 | | | | | $ | — | | | | | $ | (30,302,323) | | | | | $ | (30,301,633) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,207,884 | | | | | | 9,207,884 | | |
Balance – December 31, 2021
|
| | |
|
—
|
| | | | $ | — | | | | | | 6,900,000 | | | | | $ | 690 | | | | | $ | — | | | | | $ | (21,094,439) | | | | | $ | (21,093,749) | | |
| | |
Year Ended
December 31, 2021 |
| |
For the Period
from July 20, 2020 (Inception) through December 31, 2020 |
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 9,207,884 | | | | | $ | (4,084,500) | | |
将净收益(亏损)与经营活动中使用的现金净额进行调整:
|
| | | | | | | | | | | | |
信托账户中的现金和投资赚取的利息
|
| | | | (68,295) | | | | | | (7,785) | | |
衍生负债公允价值变动
|
| | | | (10,637,431) | | | | | | 3,371,200 | | |
分配给衍生权证负债的交易成本
|
| | | | — | | | | | | 468,315 | | |
经营性资产和负债变动:
|
| | | | | | | | | | | | |
Prepaid expenses
|
| | | | 329,967 | | | | | | (456,634) | | |
Accrued expenses
|
| | | | 572,554 | | | | | | 194,699 | | |
经营活动中使用的净现金
|
| | | | (595,321) | | | | | | (514,705) | | |
投资活动现金流: | | | | | | | | | | | | | |
将现金投资到信托账户
|
| | | | — | | | | | | (278,760,000) | | |
投资活动中使用的净现金
|
| | | | — | | | | |
|
(278,760,000)
|
| |
融资活动的现金流: | | | | | | | | | | | | | |
出售单位的收益,扣除支付的承保折扣后的净额
|
| | | | — | | | | | | 270,480,000 | | |
出售私募认股权证的收益
|
| | | | — | | | | | | 10,280,000 | | |
本票 - 关联方收益
|
| | | | — | | | | | | 38,087 | | |
本票还款 - 关联方
|
| | | | — | | | | | | (118,249) | | |
支付产品费用
|
| | | | (17,579) | | | | | | (386,107) | | |
融资活动提供的现金净额(用于)
|
| | | | (17,579) | | | | | | 280,293,731 | | |
Net Change in Cash
|
| | | | (612,900) | | | | | | 1,019,026 | | |
Cash – Beginning of period
|
| | | | 1,019,026 | | | | | | — | | |
Cash – End of period
|
| | | $ | 406,126 | | | | | $ | 1,019,026 | | |
非现金投融资活动: | | | | | | | | | | | | | |
计入应计发售成本的发售成本
|
| | | $ | — | | | | | $ | 17,579 | | |
保荐人支付的发行费用以换取方正股票的发行
|
| | | $ | — | | | | | $ | 25,000 | | |
通过本票支付的报价成本
|
| | | $ | — | | | | | $ | 80,162 | | |
应付延期承销费
|
| | | $ | — | | | | | $ | 9,660,000 | | |
|
Gross proceeds
|
| | | $ | 276,000,000 | | |
| Less: | | | | | | | |
|
分配给公开认股权证的收益
|
| | | $ | (10,626,000) | | |
|
A类普通股发行成本
|
| | | | (15,239,420) | | |
| Plus: | | | | | | | |
|
账面价值增加到赎回价值
|
| | | | 28,625,420 | | |
|
可能赎回的A类普通股
|
| | | $ | 278,760,000 | | |
| | |
Year Ended
December 31, 2021 |
| |
For the Period from July 20,
2020 (inception) through December 31, 2020 |
| ||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||
普通股基本和稀释后净收益(亏损)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
调整后的净收益(亏损)分配
|
| | | $ | 7,366,307 | | | | | $ | 1,841,577 | | | | | $ | (1,176,921) | | | | | $ | (2,907,579) | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
基本和稀释后加权平均流通股
|
| | | | 27,600,000 | | | | | | 6,900,000 | | | | | | 2,356,098 | | | | | | 5,820,732 | | |
普通股基本和稀释后净收益(亏损)
|
| | | $ | 0.27 | | | | | $ | 0.27 | | | | | $ | (0.50) | | | | | $ | (0.50) | | |
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Deferred tax asset | | | | | | | | | | | | | |
组织成本/启动费用
|
| | | $ | 322,963 | | | | | $ | 50,401 | | |
净营业亏损结转
|
| | | | 28,689 | | | | | | 1,046 | | |
Total deferred tax asset
|
| | | | 351,652 | | | | | | 51,447 | | |
Valuation allowance
|
| | | | (351,652) | | | | | | (51,447) | | |
扣除免税额后的递延纳税资产
|
| | | $ | — | | | | | $ | — | | |
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Federal | | | | | | | | | | | | | |
Current
|
| | | $ | — | | | | | $ | — | | |
Deferred
|
| | | | (300,205) | | | | | | (51,447) | | |
State and Local | | | | | | | | | | | | | |
Current
|
| | | | — | | | | | | — | | |
Deferred
|
| | | | — | | | | | | — | | |
估值免税额变动
|
| | | | 300,205 | | | | | | 51,447 | | |
Income tax provision
|
| | | $ | — | | | | | $ | — | | |
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
法定联邦所得税税率
|
| | | | 21.0% | | | | | | 21.0% | | |
州税,扣除联邦税收优惠后的净额
|
| | | | 0.0% | | | | | | 0.0% | | |
分配给衍生权证负债的交易成本
|
| | | | 0.0% | | | | | | (2.4)% | | |
衍生权证负债公允价值变动
|
| | | | (24.3)% | | | | | | (17.3)% | | |
Valuation allowance
|
| | | | 3.3% | | | | | | (1.3)% | | |
Income tax provision
|
| | | | 0.0% | | | | | | 0.0% | | |
| | |
Held-To-Maturity
|
| |
Level
|
| |
Amortized
Cost |
| |
Gross
Holding Gain |
| |
Fair Value
|
| ||||||||||||
December 31, 2020
|
| |
U.S. Treasury Securities
(Matures on 03/18/21) |
| | | | 1 | | | | | $ | 278,766,888 | | | | | $ | 7,079 | | | | | $ | 278,773,966 | | |
December 31, 2021
|
| | Money Market Funds | | | | | 1 | | | | | $ | — | | | | | $ | — | | | | | $ | 278,835,182 | | |
Description
|
| |
Level
|
| |
December 31,
2021 |
| |
Level
|
| |
December 31,
2020 |
| ||||||||||||
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
认股权证责任 - 公共认股权证
|
| | | | 1 | | | | | $ | 6,461,798 | | | | | | 3 | | | | | $ | 12,558,000 | | |
认股权证责任 - 私募认股权证
|
| | | | 2 | | | | | $ | 4,813,571 | | | | | | 3 | | | | | $ | 9,354,800 | | |
| | |
Private Placement
|
| |
Public
|
| |
Warrant Liabilities
|
| |||||||||
Fair value as of December 31, 2020
|
| | | $ | 9,354,800 | | | | | $ | 12,558,000 | | | | | $ | 21,912,800 | | |
Change in fair value
|
| | | | (2,672,800) | | | | | | (3,588,000) | | | | | | (1,685,600) | | |
Transfer to Level 1
|
| | | | — | | | | | | (8,970,000) | | | | | | (8,970,000) | | |
Transfer to Level 2
|
| | | | (6,682,000) | | | | | | — | | | | | | (6,682,000) | | |
Fair value as of December 31, 2021
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | |
September 30, 2022
|
| |
December 31, 2021
|
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
ASSETS | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash
|
| | | $ | 219,337 | | | | | $ | 406,126 | | |
Prepaid expenses
|
| | | | 92,375 | | | | | | 126,667 | | |
Total current assets
|
| | | | 311,712 | | | | | | 532,793 | | |
信托账户中的现金和投资
|
| | | | 9,574,661 | | | | | | 278,836,080 | | |
TOTAL ASSETS
|
| | | $ | 9,886,373 | | | | | $ | 279,368,873 | | |
负债、可能赎回的A类普通股和股东亏损
|
| | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | |
Accrued expenses
|
| | | $ | 1,839,394 | | | | | $ | 767,253 | | |
Income taxes payable
|
| | | | 26,729 | | | | | | — | | |
本票 - 关联方流动资金贷款
|
| | | | 347,961 | | | | | | — | | |
流动负债总额
|
| | | | 2,214,084 | | | | | | 767,253 | | |
衍生负债
|
| | | | 722,400 | | | | | | 11,275,369 | | |
应付延期承销费
|
| | | | — | | | | | | 9,660,000 | | |
TOTAL LIABILITIES
|
| | | | 2,936,484 | | | | | | 21,702,622 | | |
承付款和或有事项 | | | | | | | | | | | | | |
截至2022年9月30日和2021年12月31日,可能赎回的A类普通股分别为938,090股和27,600,000股,每股赎回价值10.10美元。
|
| | | | 9,474,709 | | | | | | 278,760,000 | | |
股东亏损 | | | | | | | | | | | | | |
优先股,面值0.0001美元;授权发行2,000,000股;未发行或未发行
|
| | | | — | | | | | | — | | |
B类普通股,面值0.0001美元;授权发行2000万股;于2022年9月30日和2021年12月31日发行和发行690万股
|
| | | | 690 | | | | | | 690 | | |
新增实收资本
|
| | | | — | | | | | | — | | |
Accumulated deficit
|
| | | | (2,525,510) | | | | | | (21,094,439) | | |
股东亏损总额
|
| | | | (2,524,820) | | | | | | (21,093,749) | | |
总负债、可能赎回的A类普通股和股东亏损
|
| | | $ | 9,886,373 | | | | | $ | 279,368,873 | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
运营和组建成本
|
| | | $ | 1,096,726 | | | | | $ | 346,362 | | | | | $ | 1,721,711 | | | | | $ | 1,070,671 | | |
Loss from operations
|
| | | | (1,096,726) | | | | | | (346,362) | | | | | | (1,721,711) | | | | | | (1,070,671) | | |
Other income: | | | | | | | | | | | | | | | | | | | | | | | | | |
信托账户中的现金和投资所赚取的利息
|
| | | | 46,485 | | | | | | 7,029 | | | | | | 347,367 | | | | | | 61,163 | | |
Interest income – bank
|
| | | | 12 | | | | | | 19 | | | | | | 28 | | | | | | 63 | | |
免除递延承销费的抵销收益
|
| | | | — | | | | | | — | | | | | | 9,660,000 | | | | | | — | | |
衍生负债公允价值变动
|
| | | | 1,926,400 | | | | | | 4,575,200 | | | | | | 10,552,969 | | | | | | 6,260,800 | | |
Total other income
|
| | | | 1,972,897 | | | | | | 4,582,248 | | | | | | 20,560,364 | | | | | | 6,322,026 | | |
未计提所得税准备的收入
|
| | | | 876,171 | | | | | | 4,235,886 | | | | | | 18,838,653 | | | | | | 5,251,355 | | |
所得税拨备
|
| | | | (3,863) | | | | | | — | | | | | | (26,729) | | | | | | — | | |
Net income
|
| | | $ | 872,308 | | | | | $ | 4,235,886 | | | | | $ | 18,811,924 | | | | | $ | 5,251,355 | | |
加权平均流通股,A类普通股
|
| | | | 938,090 | | | | | | 27,600,000 | | | | | | 16,466,455 | | | | | | 27,600,000 | | |
A类普通股每股基本和稀释后净收益
|
| | | $ | 0.11 | | | | | $ | 0.12 | | | | | $ | 0.81 | | | | | $ | 0.15 | | |
加权平均流通股,B类普通股
|
| | | | 6,900,000 | | | | | | 6,900,000 | | | | | | 6,900,000 | | | | | | 6,900,000 | | |
每股基本和稀释后净收益,B类普通股
|
| | | $ | 0.11 | | | | | $ | 0.12 | | | | | $ | 0.81 | | | | | $ | 0.15 | | |
| | |
Class A
Common Stock |
| |
Class B
Common Stock |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – December 31, 2021
|
| | | | — | | | | | $ | — | | | | | | 6,900,000 | | | | | $ | 690 | | | | | $ | — | | | | | $ | (21,094,439) | | | | | $ | (21,093,749) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,868,169 | | | | | | 7,868,169 | | |
Balance – March 31, 2022
(unaudited) |
| | | | — | | | | | | — | | | | | | 6,900,000 | | | | | | 690 | | | | | | — | | | | | | (13,226,270) | | | | | | (13,225,580) | | |
需赎回的普通股价值变动
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (242,995) | | | | | | (242,995) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,071,447 | | | | | | 10,071,447 | | |
Balance – June 30, 2022 (unaudited)
|
| | | | — | | | | | | — | | | | | | 6,900,000 | | | | | | 690 | | | | | | — | | | | | | (3,397,818) | | | | | | (3,397,128) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 872,308 | | | | | | 872,308 | | |
Balance – September 30, 2022 (unaudited)
|
| | | | — | | | | | $ | — | | | | | | 6,900,000 | | | | | $ | 690 | | | | | $ | — | | | | | $ | (2,525,510) | | | | | $ | (2,524,820) | | |
| | |
Class A
Common Stock |
| |
Class B
Common Stock |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – December 31, 2020
|
| | | | — | | | | | $ | — | | | | | | 6,900,000 | | | | | $ | 690 | | | | | $ | — | | | | | $ | (30,302,323) | | | | | $ | (30,301,633) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,909,731 | | | | | | 5,909,731 | | |
Balance – March 31, 2021
(unaudited) |
| | | | — | | | | | | — | | | | | | 6,900,000 | | | | | | 690 | | | | | | — | | | | | | (24,392,592) | | | | | | (24,391,902) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,894,262) | | | | | | (4,894,262) | | |
Balance – June 30, 2021 (unaudited)
|
| | | | — | | | | | | — | | | | | | 6,900,000 | | | | | | 690 | | | | | | — | | | | | | (29,286,854) | | | | | | (29,286,164) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,235,886 | | | | | | 4,235,886 | | |
Balance – September 30, 2021 (unaudited)
|
| | | | — | | | | | $ | — | | | | | | 6,900,000 | | | | | $ | 690 | | | | | $ | — | | | | | $ | (25,050,968) | | | | | $ | (25,050,278) | | |
| | |
Nine months Ended
September 30, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
Net income
|
| | | $ | 18,811,924 | | | | | $ | 5,251,355 | | |
将净收入与经营活动中使用的净现金进行调整:
|
| | | | | | | | | | | | |
衍生负债公允价值变动
|
| | | | (10,552,969) | | | | | | (6,260,800) | | |
信托账户中的现金和投资所赚取的利息
|
| | | | (347,367) | | | | | | (61,163) | | |
取消递延承销费带来的收益
|
| | | | (9,660,000) | | | | | | — | | |
经营性资产和负债变动:
|
| | | | | | | | | | | | |
Prepaid expenses
|
| | | | 34,292 | | | | | | 231,550 | | |
Income tax payable
|
| | | | 26,729 | | | | | | — | | |
应付账款和应计费用
|
| | | | 1,072,141 | | | | | | 324,089 | | |
经营活动中使用的净现金
|
| | | | (615,250) | | | | | | (514,969) | | |
投资活动现金流: | | | | | | | | | | | | | |
从信托账户提取的现金用于支付特许经营税
|
| | | | 80,500 | | | | | | — | | |
赎回时从信托账户中提取的现金
|
| | | | 269,528,286 | | | | | | — | | |
投资活动提供的现金净额
|
| | | | 269,608,786 | | | | | | — | | |
融资活动的现金流: | | | | | | | | | | | | | |
普通股赎回
|
| | | | (269,528,286) | | | | | | — | | |
本票 - 关联方营运资金贷款收益
|
| | | | 347,961 | | | | | | — | | |
支付产品费用
|
| | | | — | | | | | | (17,579) | | |
用于融资活动的现金净额
|
| | | | (269,180,325) | | | | | | (17,579) | | |
Net change in cash
|
| | | | (186,789) | | | | | | (532,548) | | |
Cash – beginning of period
|
| | | | 406,126 | | | | | | 1,019,026 | | |
Cash – end of period
|
| | | $ | 219,337 | | | | | $ | 486,478 | | |
非现金投融资活动: | | | | | | | | | | | | | |
可能赎回的A类普通股价值变动
|
| | | $ | 242,995 | | | | | $ | — | | |
|
Gross proceeds
|
| | | $ | 276,000,000 | | |
| Less: | | | | | | | |
|
分配给公募认股权证的收益
|
| | | | (10,626,000) | | |
|
A类普通股发行成本
|
| | | | (15,239,420) | | |
| Plus: | | | | | | | |
|
账面价值增加到赎回价值
|
| | | | 28,625,420 | | |
|
可能赎回的A类普通股,2021年12月31日
|
| | | | 278,760,000 | | |
| Plus: | | | | | | | |
|
账面价值增加到赎回价值
|
| | | | 242,995 | | |
| Less: | | | | | | | |
|
Redemption
|
| | | | (269,528,286) | | |
|
需赎回的A类普通股,2022年9月30日
|
| | | $ | 9,474,709 | | |
| | |
Three Months Ended
September 30, 2022 |
| |
Three Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2022 |
| |
Nine Months Ended
September 30, 2021 |
| ||||||||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||
基本和稀释后净收益
per common share |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net income
|
| | | $ | 104,401 | | | | | $ | 767,907 | | | | | $ | 3,388,709 | | | | | $ | 847,177 | | | | | $ | 13,256,855 | | | | | $ | 5,555,069 | | | | | $ | 4,201,084 | | | | | $ | 1,050,271 | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基本和稀释后加权平均流通股
|
| | | | 938,090 | | | | | | 6,900,000 | | | | | | 27,600,000 | | | | | | 6,900,000 | | | | | | 16,466,455 | | | | | | 6,900,000 | | | | | | 27,600,000 | | | | | | 6,900,000 | | |
基本和稀释后净收益
per common stock |
| | | $ | 0.11 | | | | | $ | 0.11 | | | | | $ | 0.12 | | | | | $ | 0.12 | | | | | $ | 0.81 | | | | | $ | 0.81 | | | | | $ | 0.15 | | | | | $ | 0.15 | | |
Description
|
| |
Level
|
| |
September 30,
2022 |
| |
Level
|
| |
December 31,
2021 |
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Money Market Funds
|
| | | | 1 | | | | | | 9,573,549 | | | | | | 1 | | | | | $ | 278,835,182 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
认股权证负债 - 公共认股权证
|
| | | | 1 | | | | | $ | 414,000 | | | | | | 1 | | | | | $ | 6,461,798 | | |
认股权证责任 - 私募认股权证
|
| | | | 2 | | | | | $ | 308,400 | | | | | | 2 | | | | | $ | 4,813,571 | | |
| | |
Private Placement
|
| |
Public
|
| |
Warrant Liabilities
|
| |||||||||
Fair value as of December 31, 2020
|
| | | $ | 9,354,800 | | | | | $ | 12,558,000 | | | | | $ | 21,912,800 | | |
Change in fair value
|
| | | | (2,672,800) | | | | | | (3,588,000) | | | | | | (6,260,800) | | |
Transfer to Level 1
|
| | | | — | | | | | | (8,970,000) | | | | | | (8,970,000) | | |
| | |
Private Placement
|
| |
Public
|
| |
Warrant Liabilities
|
| |||||||||
Transfer to Level 2
|
| | | | (6,682,000) | | | | | | — | | | | | | (6,682,000) | | |
Fair value as of March 31, 2021
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Fair value as of June 30, 2021
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Fair value as of September 30, 2021
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
| | |
As of
December 31, 2021 |
| |
As of
December 31, 2020 |
| ||||||
Assets | | | | | | | | | | | | | |
Current Assets | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 5,028 | | | | | $ | 147 | | |
应收账款,分别扣除9美元和-美元的备用金
|
| | | | 1,764 | | | | | | 498 | | |
Other receivables
|
| | | | 106 | | | | | | — | | |
Inventory
|
| | | | 11 | | | | | | 11 | | |
预付费用和其他流动资产
|
| | | | 889 | | | | | | 405 | | |
Total Current Assets
|
| | | | 7,798 | | | | | | 1,061 | | |
财产和设备,净额
|
| | | | 231 | | | | | | 132 | | |
经营性租赁使用权资产,净额
|
| | | | 723 | | | | | | 984 | | |
软件开发成本,净额
|
| | | | 648 | | | | | | 846 | | |
Intangible assets, net
|
| | | | 23,468 | | | | | | 7,761 | | |
Goodwill
|
| | | | 5,546 | | | | | | 2,135 | | |
Other assets
|
| | | | 76 | | | | | | 65 | | |
Total Assets
|
| | | $ | 38,490 | | | | | $ | 12,984 | | |
| | |
As of
December 31, 2021 |
| |
As of
December 31, 2020 |
| ||||||
负债和股东权益 | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | |
Accounts payable
|
| | | | 661 | | | | | | 389 | | |
Accrued liabilities
|
| | | | 7,847 | | | | | | 879 | | |
经营租赁债务,当前为
|
| | | | 213 | | | | | | 256 | | |
Income tax liabilities
|
| | | | 520 | | | | | | — | | |
Deferred revenue
|
| | | | 3,146 | | | | | | 868 | | |
收购责任
|
| | | | 5,113 | | | | | | 500 | | |
流动负债总额
|
| | | | 17,500 | | | | | | 2,892 | | |
长期负债 | | | | | | | | | | | | | |
经营性租赁债务,非流动
|
| | | | 531 | | | | | | 746 | | |
其他非流动负债
|
| | | | 28 | | | | | | — | | |
收购负债,非流动
|
| | | | 220 | | | | | | — | | |
Total Liabilities
|
| | | | 18,279 | | | | | | 3,638 | | |
承付款和或有事项
|
| | | | — | | | | | | — | | |
Parent’s Net Equity | | | | | | | | | | | | | |
Parent’s net equity
|
| | | | 20,211 | | | | | | 9,346 | | |
Total Parent’s Net Equity
|
| | | | 20,211 | | | | | | 9,346 | | |
总负债和母公司净资产
|
| | | $ | 38,490 | | | | | $ | 12,984 | | |
| | |
For the Years Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Revenues
|
| | | $ | 6,368 | | | | | $ | 2,264 | | |
Cost of Revenues
|
| | | | 1,646 | | | | | | 906 | | |
Gross Profit
|
| | | | 4,722 | | | | | | 1,358 | | |
运营费用 | | | | | | | | | | | | | |
研发
|
| | | | 6,704 | | | | | | 3,516 | | |
Sales and marketing
|
| | | | 4,863 | | | | | | 2,705 | | |
一般和行政
|
| | | | 22,168 | | | | | | 7,216 | | |
收购相关成本
|
| | | | 628 | | | | | | 120 | | |
Impairment of goodwill
|
| | | | 11,896 | | | | | | — | | |
无形资产摊销
|
| | | | 3,047 | | | | | | 870 | | |
总运营费用
|
| | | | 49,306 | | | | | | 14,427 | | |
Loss from Operations
|
| | | | (44,584) | | | | | | (13,069) | | |
Other Income (Expense) | | | | | | | | | | | | | |
利息收入(费用),净额
|
| | | | 1 | | | | | | (1) | | |
Other income (expense), net
|
| | | | 81 | | | | | | 76 | | |
其他收入(费用)合计
|
| | | | 82 | | | | | | 75 | | |
Net Loss, before tax
|
| | | | (44,502) | | | | | | (12,994) | | |
Income tax benefit
|
| | | | 2,527 | | | | | | 41 | | |
Net Loss
|
| | | | (41,975) | | | | | $ | (12,953) | | |
| | |
For the Years
Ended December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
年初母公司净投资
|
| | | $ | 9,346 | | | | | $ | 7,010 | | |
Net loss
|
| | | | (41,975) | | | | | | (12,953) | | |
为员工和顾问提供服务的股票期权和限制性股票奖励
|
| | | | 4,120 | | | | | | 566 | | |
母公司为收购Visualix而发行的净股本
|
| | | | 429 | | | | | | — | | |
母公司为收购CXApp而发行的净股本
|
| | | | 10,000 | | | | | | — | | |
母公司为收购Ten Degrees发行的净股本
|
| | | | — | | | | | | 600 | | |
按股票薪酬支付的税款
|
| | | | (681) | | | | | | — | | |
母公司净投资
|
| | | | 38,972 | | | | | | 14,123 | | |
年终母公司净投资
|
| | | $ | 20,211 | | | | | $ | 9,346 | | |
| | |
For the Years
Ended December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
经营活动使用的现金流 | | | | | | | | | | | | | |
Net loss
|
| | | $ | (41,975) | | | | | $ | (12,953) | | |
将净亏损调整为经营活动中使用的现金净额: | | | | | | | | | | | | | |
折旧及摊销
|
| | | | 524 | | | | | | 245 | | |
无形资产摊销
|
| | | | 3,047 | | | | | | 870 | | |
使用权资产摊销
|
| | | | 257 | | | | | | 193 | | |
基于股票的薪酬
|
| | | | 4,120 | | | | | | 566 | | |
分红付款费用
|
| | | | 6,524 | | | | | | — | | |
Unrealized gain on note
|
| | | | (185) | | | | | | — | | |
Deferred income tax
|
| | | | (2,591) | | | | | | — | | |
Impairment of goodwill
|
| | | | 11,897 | | | | | | — | | |
Other
|
| | | | (8) | | | | | | (43) | | |
经营性资产和负债变动: | | | | | | | | | | | | | |
应收账款和其他应收账款
|
| | | | 255 | | | | | | (38) | | |
Inventory
|
| | | | — | | | | | | (8) | | |
预付费用和其他流动资产
|
| | | | (417) | | | | | | (280) | | |
Other assets
|
| | | | (10) | | | | | | (15) | | |
Accounts payable
|
| | | | 69 | | | | | | 63 | | |
Accrued liabilities
|
| | | | 390 | | | | | | 382 | | |
Income tax liabilities
|
| | | | 502 | | | | | | — | | |
Deferred revenue
|
| | | | 957 | | | | | | 1 | | |
经营租赁债务
|
| | | | (275) | | | | | | (200) | | |
经营活动中使用的净现金
|
| | | $ | (16,919) | | | | | $ | (11,217) | | |
投资活动使用的现金流 | | | | | | | | | | | | | |
购置物业和设备
|
| | | $ | (197) | | | | | $ | (118) | | |
对大写软件的投资
|
| | | | (221) | | | | | | (653) | | |
购买无形资产
|
| | | | (13) | | | | | | — | | |
十度的获得
|
| | | | — | | | | | | (1,500) | | |
Acquisition of CXApp
|
| | | | (14,977) | | | | | | — | | |
收购Visualix
|
| | | | (61) | | | | | | — | | |
用于投资活动的净现金
|
| | | $ | (15,469) | | | | | $ | (2,271) | | |
融资活动产生的现金 | | | | | | | | | | | | | |
与限售股单位股份净结清有关的税款
|
| | | | (681) | | | | | | — | | |
偿还CXApp收购责任
|
| | | | (461) | | | | | | — | | |
向地方股东偿还收购责任
|
| | | | (500) | | | | | | (500) | | |
母公司的股权贡献
|
| | | | 38,972 | | | | | | 14,123 | | |
融资活动提供的净现金
|
| | | $ | 37,330 | | | | | $ | 13,623 | | |
汇率对现金变动的影响
|
| | | | (61) | | | | | | (122) | | |
现金和现金等价物净增长
|
| | | | 4,881 | | | | | | 13 | | |
年初现金和现金等价物 -
|
| | | | 147 | | | | | | 134 | | |
现金和现金等价物 - 年终
|
| | | $ | 5,028 | | | | | $ | 147 | | |
现金流量信息补充披露: | | | | | | | | | | | | | |
Cash paid for: | | | | | | | | | | | | | |
Interest
|
| | | $ | 1 | | | | | $ | 2 | | |
Income Taxes
|
| | | $ | 2 | | | | | $ | — | | |
非现金投融资活动 | | | | | | | | | | | | | |
母公司为收购Ten Degree发行的净股本
|
| | | $ | — | | | | | $ | 600 | | |
母公司为收购CXApp而发行的净股本
|
| | | $ | 10,000 | | | | | $ | — | | |
母公司为收购Visualix资产而发行的净股本
|
| | | $ | 429 | | | | | $ | — | | |
| | |
For the Years
Ended December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Recurring revenue | | | | | | | | | | | | | |
Hardware
|
| | | $ | — | | | | | $ | — | | |
Software
|
| | | | 3,309 | | | | | | 1,177 | | |
专业服务
|
| | | | 35 | | | | | | 134 | | |
经常性收入总额
|
| | | $ | 3,344 | | | | | $ | 1,311 | | |
非经常性收入 | | | | | | | | | | | | | |
Hardware
|
| | | $ | 38 | | | | | $ | 64 | | |
Software
|
| | | | 4 | | | | | | — | | |
专业服务
|
| | | | 2,982 | | | | | | 889 | | |
非经常性收入合计
|
| | | $ | 3,024 | | | | | $ | 953 | | |
Total Revenue
|
| | | $ | 6,368 | | | | | $ | 2,264 | | |
| | |
For the Years
Ended December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
在某个时间点确认的收入(1)
|
| | | $ | 43 | | | | | $ | 63 | | |
Revenue recognized over time(2)(3)
|
| | | $ | 6,325 | | | | | $ | 2,201 | | |
Total | | | | $ | 6,368 | | | | | $ | 2,264 | | |
| | |
Fair
Value Allocation |
| |||
Assets Acquired: | | | | | | | |
Developed technology
|
| | | $ | 1,701 | | |
Non-compete agreements
|
| | | | 399 | | |
Total Purchase Price
|
| | | $ | 2,100 | | |
|
Cash
|
| | | $ | 61 | | |
|
Stock (4,928 common stock shares at $87.00 per share)
|
| | | | 429 | | |
|
Total Purchase Price
|
| | | $ | 490 | | |
|
Developed Technology
|
| | | $ | 429 | | |
|
Non-compete Agreements
|
| | | | 61 | | |
|
Total Purchase Price
|
| | | $ | 490 | | |
|
Cash
|
| | | $ | 22,132 | | |
|
股票(母公司117,994股普通股,每股84.75美元)
|
| | | | 10,000 | | |
|
Total Purchase Price
|
| | | $ | 32,132 | | |
| | |
Acquisition
Liability |
| |||
Current | | | | | | | |
Option payout
|
| | | $ | 296 | | |
Bonus payout
|
| | | | 34 | | |
卖家交易费用
|
| | | | 72 | | |
其他应计费用
|
| | | | 174 | | |
Total current
|
| | | $ | 576 | | |
Noncurrent | | | | | | | |
Option payout
|
| | | $ | 493 | | |
Bonus payout
|
| | | | 57 | | |
Holdback funds
|
| | | | 4,875 | | |
Total noncurrent
|
| | | | 5,425 | | |
| | | | | 6,001 | | |
由于测算期调整而减少对预提资金的调整
|
| | | | (209) | | |
在截至2021年6月30日的三个月内支付的款项减少
|
| | | | (136) | | |
在截至2021年9月30日的三个月内支付的款项减少
|
| | | | (104) | | |
在截至2021年12月31日的三个月内支付的款项减少
|
| | | $ | (220) | | |
收购总负债
|
| | | $ | 5,332 | | |
| | |
Fair
Value Allocation |
| |||
Assets acquired: | | | | | | | |
现金和现金等价物
|
| | | $ | 1,153 | | |
贸易和其他应收账款
|
| | | | 1,626 | | |
预付费用和其他流动资产
|
| | | | 68 | | |
物业、厂房和设备
|
| | | | 6 | | |
Tradename
|
| | | | 2,170 | | |
专有技术
|
| | | | 8,350 | | |
客户关系
|
| | | | 5,020 | | |
Non-compete agreements
|
| | | | 2,690 | | |
Goodwill
|
| | | | 15,306 | | |
Total assets acquired
|
| | | $ | 36,389 | | |
承担的负债: | | | | | | | |
Accounts payable
|
| | | $ | 203 | | |
Deferred revenue
|
| | | | 1,319 | | |
应计费用和其他负债
|
| | | | 116 | | |
Deferred tax liability
|
| | | | 2,591 | | |
非流动的其他纳税义务
|
| | | | 28 | | |
承担的总负债
|
| | | | 4,257 | | |
收购净资产的估计公允价值:
|
| | | $ | 32,132 | | |
|
Accounting fees
|
| | | $ | 115 | | |
|
Legal fees
|
| | | | 389 | | |
|
采购总成本
|
| | | $ | 504 | | |
| | |
For the Years
Ended December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Revenues
|
| | | $ | 5,846 | | | | | $ | 8,218 | | |
普通股股东应占净亏损
|
| | | $ | (14,626) | | | | | $ | (42,101) | | |
| | |
As of
December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Finished goods
|
| | | | 11 | | | | | | 11 | | |
Total Inventory
|
| | | | 11 | | | | | | 11 | | |
| | |
As of
December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
计算机和办公设备
|
| | | $ | 938 | | | | | $ | 362 | | |
Furniture and fixtures
|
| | | | 180 | | | | | | 41 | | |
租赁改进
|
| | | | 30 | | | | | | 30 | | |
Software
|
| | | | 26 | | | | | | 8 | | |
Total
|
| | | | 1,174 | | | | | | 441 | | |
减去:累计折旧和摊销
|
| | | | (943) | | | | | | (309) | | |
总财产和设备,净额
|
| | | $ | 231 | | | | | $ | 132 | | |
| | |
As of
December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
资本化的软件开发成本
|
| | | $ | 2,374 | | | | | $ | 2,314 | | |
累计摊销
|
| | | | (1,726) | | | | | | (1,468) | | |
软件开发成本,净额
|
| | | $ | 648 | | | | | $ | 846 | | |
截至12月31日的年度
|
| |
Amount
|
| |||
2022
|
| | | $ | 434 | | |
2023
|
| | | | 174 | | |
2024
|
| | | | 40 | | |
Total | | | | $ | 648 | | |
Acquisition
|
| |
Locality
|
| |
Jibestream
|
| |
CXApp
|
| |
Total
|
| ||||||||||||
Balance as of January 1, 2020
|
| | | $ | 672 | | | | | $ | 1,398 | | | | | $ | — | | | | | $ | 2,070 | | |
通过收购增加商誉
|
| | | | — | | | | | | 15 | | | | | | — | | | | | | 15 | | |
2020年12月31日的汇率波动
|
| | | | — | | | | | | 50 | | | | | | — | | | | | | 50 | | |
Balance as of January 1, 2021
|
| | | $ | 672 | | | | | $ | 1,463 | | | | | $ | — | | | | | $ | 2,135 | | |
通过收购增加商誉
|
| | | | — | | | | | | — | | | | | | 17,432 | | | | | | 17,432 | | |
Goodwill impairment
|
| | | | (689) | | | | | | (967) | | | | | | (10,239) | | | | | | (11,895) | | |
估值计量期调整(A)
|
| | | | — | | | | | | — | | | | | | (2,127) | | | | | | (2,127) | | |
2021年12月31日的汇率波动
|
| | | | 17 | | | | | | (16) | | | | | | — | | | | | | 1 | | |
Balance as of December 31, 2021
|
| | | $ | — | | | | | $ | 480 | | | | | $ | 5,066 | | | | | $ | 5,546 | | |
| | |
Gross Carrying
Amount December 31, |
| |
累计摊销
December 31, |
| |
Remaining Weighted
Average Useful Life |
| |||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||
Trade Name/Trademarks
|
| | | $ | 2,183 | | | | | $ | — | | | | | $ | (290) | | | | | $ | — | | | | | | 4.37 | | |
客户关系
|
| | | | 6,493 | | | | | | 1,470 | | | | | | (909) | | | | | | (253) | | | | | | 6.41 | | |
Developed Technology
|
| | | | 15,479 | | | | | | 6,691 | | | | | | (1,909) | | | | | | (661) | | | | | | 9.42 | | |
Non-compete Agreements
|
| | | | 3,635 | | | | | | 883 | | | | | | (1,214) | | | | | | (369) | | | | | | 2.48 | | |
Totals | | | | $ | 27,790 | | | | | $ | 9,044 | | | | | $ | (4,322) | | | | | $ | (1,283) | | | | | | | | |
截至12月31日的年度
|
| |
Amount
|
| |||
2022
|
| | | | 3,897 | | |
2023
|
| | | | 3,857 | | |
2024
|
| | | | 3,191 | | |
2025
|
| | | | 2,862 | | |
2026 and thereafter
|
| | | | 9,661 | | |
Total | | | | $ | 23,468 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Deferred Revenue | | | | | | | | | | | | | |
维护协议
|
| | | $ | 2,524 | | | | | $ | 722 | | |
Service agreements
|
| | | | 622 | | | | | | 146 | | |
递延收入总额
|
| | | $ | 3,146 | | | | | $ | 868 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
应计薪酬和福利
|
| | | $ | 7,101 | | | | | $ | 362 | | |
应计奖金和佣金
|
| | | | 340 | | | | | | 250 | | |
Accrued other
|
| | | | 399 | | | | | | 218 | | |
应计销售额和其他应交间接税
|
| | | | 7 | | | | | | 49 | | |
| | | | $ | 7,847 | | | | | $ | 879 | | |
| | |
For the Years Ended December 31,
|
| |||
| | |
2021
|
| |
2020
|
|
Risk-free interest rate
|
| |
0.59% – 1.26%
|
| |
0.33% – 0.35%
|
|
期权授予的预期寿命
|
| |
5 years
|
| |
5 years
|
|
标的股票预期波动率
|
| |
37.21% – 38.15%
|
| |
34.43%
|
|
Dividends assumption
|
| |
$ —
|
| |
$ —
|
|
| | |
For the Years
Ended December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Domestic
|
| | | $ | (37,909) | | | | | $ | (9,020) | | |
Foreign
|
| | | | (6,593) | | | | | | (3,974) | | |
未计提所得税准备前持续经营亏损
|
| | | $ | (44,502) | | | | | $ | (12,994) | | |
| | |
For the Years
Ended December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Foreign | | | | | | | | | | | | | |
Current
|
| | | $ | 64 | | | | | $ | 45 | | |
Deferred
|
| | | | 314 | | | | | | (1,562) | | |
U.S. federal
|
| | | | — | | | | | | — | | |
Current
|
| | | | — | | | | | | — | | |
Deferred
|
| | | | (5,413) | | | | | | (1,752) | | |
State and local
|
| | | | — | | | | | | — | | |
Current
|
| | | | 2 | | | | | | 1 | | |
Deferred
|
| | | | (461) | | | | | | (395) | | |
| | | | | (5,494) | | | | | | (3,663) | | |
估值免税额变动
|
| | | | 2,967 | | | | | | 3,622 | | |
Income Tax Benefit
|
| | | $ | (2,527) | | | | | $ | (41) | | |
| | |
For the Years
Ended December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
U.S. federal statutory rate
|
| | | | 21.0% | | | | | | 21.0% | | |
扣除联邦福利后的州所得税
|
| | | | 0.82% | | | | | | 2.39% | | |
激励性股票期权
|
| | | | (0.12)% | | | | | | (0.44)% | | |
162(m) Compensation Limit
|
| | | | (0.32)% | | | | | | —% | | |
商誉减值损失
|
| | | | (4.83)% | | | | | | —% | | |
美国-外国所得税税率差异
|
| | | | 0.86% | | | | | | 1.69% | | |
Other permanent items
|
| | | | (1.10)% | | | | | | 0.05% | | |
准备退还调整
|
| | | | (0.33)% | | | | | | (1.23)% | | |
仅延期调整
|
| | | | (3.64)% | | | | | | 4.73% | | |
估值免税额变动
|
| | | | (6.67)% | | | | | | (27.87)% | | |
Effective Rate
|
| | | | 5.67% | | | | | | 0.32% | | |
| | |
As of December 31,
|
| |||||||||
(in 000s)
|
| |
2021
|
| |
2020
|
| ||||||
Deferred Tax Asset | | | | | | | | | | | | | |
净营业亏损结转
|
| | | $ | 14,142 | | | | | $ | 6,612 | | |
基于股票的薪酬
|
| | | | 936 | | | | | | 71 | | |
Research credits
|
| | | | 131 | | | | | | 131 | | |
Accrued compensation
|
| | | | 46 | | | | | | 20 | | |
Reserves
|
| | | | — | | | | | | — | | |
Intangibles
|
| | | | — | | | | | | 45 | | |
Fixed assets
|
| | | | 38 | | | | | | 270 | | |
Unrealized gain
|
| | | | — | | | | | | — | | |
Other
|
| | | | 400 | | | | | | 1,994 | | |
Total Deferred Tax Asset
|
| | | | 15,693 | | | | | | 9,143 | | |
减去:估值免税额
|
| | | | (9,758) | | | | | | (6,781) | | |
递延税金资产,扣除估值准备后的净额
|
| | | $ | 5,935 | | | | | $ | 2,362 | | |
| | |
As of
December 31, |
| |||||||||
递延纳税义务
|
| |
2021
|
| |
2020
|
| ||||||
Intangible assets
|
| | | $ | (5,396) | | | | | $ | (1,974) | | |
Fixed assets
|
| | | | (16) | | | | | | — | | |
Other
|
| | | | (152) | | | | | | (237) | | |
Capitalized research
|
| | | | (112) | | | | | | (151) | | |
递延纳税负债总额
|
| | | | (5,935) | | | | | | (2,362) | | |
递延税金净资产(负债)
|
| | | $ | — | | | | | $ | — | | |
| | |
For the Year
Ended December 31, 2021 |
| |
For the Year
Ended December 31, 2020 |
| ||||||||||||||||||
| | |
$
|
| |
%
|
| |
$
|
| |
%
|
| ||||||||||||
Customer A
|
| | | $ | 760 | | | | | | 12% | | | | | | — | | | | | | — | | |
Customer B
|
| | | | — | | | | | | — | | | | | $ | 347 | | | | | | 15% | | |
Customer C
|
| | | | — | | | | | | — | | | | | $ | 219 | | | | | | 10% | | |
| | |
United
States |
| |
Canada
|
| |
India
|
| |
Eliminations
|
| |
Total
|
| |||||||||||||||
For the Year Ended December 31, 2021: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
按地理区域划分的收入
|
| | | $ | 4,651 | | | | | $ | 2,638 | | | | | $ | 1,211 | | | | | $ | (2,132) | | | | | $ | 6,368 | | |
按地理区域划分的营业收入(亏损)
|
| | | $ | (38,345) | | | | | $ | (6,537) | | | | | $ | 295 | | | | | $ | 3 | | | | | $ | (44,584) | | |
按地理区域划分的净收益(亏损)
|
| | | $ | (35,320) | | | | | $ | (6,882) | | | | | $ | 227 | | | | | $ | — | | | | | $ | (41,975) | | |
For the Year Ended December 31, 2020: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
按地理区域划分的收入
|
| | | $ | 830 | | | | | $ | 2,570 | | | | | $ | 997 | | | | | $ | (2,133) | | | | | $ | 2,264 | | |
按地理区域划分的营业收入(亏损)
|
| | | $ | (9,318) | | | | | $ | (3,963) | | | | | $ | 212 | | | | | $ | — | | | | | $ | (13,069) | | |
按地理区域划分的净收益(亏损)
|
| | | $ | (9,022) | | | | | $ | (4,096) | | | | | $ | 165 | | | | | $ | — | | | | | $ | (12,953) | | |
As of December 31, 2021: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
按地理区域划分的可识别资产
|
| | | $ | 89,500 | | | | | $ | 7,191 | | | | | $ | 331 | | | | | $ | (58,532) | | | | | $ | 38,490 | | |
按地理区域划分的长寿资产
|
| | | $ | 19,033 | | | | | $ | 5,864 | | | | | $ | 173 | | | | | $ | — | | | | | $ | 25,070 | | |
按地理区域划分的商誉
|
| | | $ | 5,066 | | | | | $ | 480 | | | | | $ | — | | | | | $ | — | | | | | $ | 5,546 | | |
As of December 31, 2020: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
按地理区域划分的可识别资产
|
| | | $ | 20,763 | | | | | $ | 9,652 | | | | | $ | 358 | | | | | $ | (17,789) | | | | | $ | 12,984 | | |
按地理区域划分的长寿资产
|
| | | $ | 2,682 | | | | | $ | 6,775 | | | | | $ | 266 | | | | | $ | — | | | | | $ | 9,723 | | |
按地理区域划分的商誉
|
| | | $ | — | | | | | $ | 2,135 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,135 | | |
| | |
As of
December 31, 2021 |
| |
As of
December 31, 2020 |
| ||||||
Hyderabad, India Office
|
| | | | 359 | | | | | | 365 | | |
Coquitlam, Canada Office
|
| | | | 97 | | | | | | 96 | | |
加拿大威斯敏斯特办事处
|
| | | | — | | | | | | 10 | | |
Toronto, Canada Office
|
| | | | 949 | | | | | | 949 | | |
累计摊销减少
|
| | | | (682) | | | | | | (436) | | |
Right-of-use asset, net
|
| | | $ | 723 | | | | | $ | 984 | | |
| | |
As of
December 31, 2021 |
| |
As of
December 31, 2020 |
| ||||||
Total lease liability
|
| | | $ | 744 | | | | | $ | 1,002 | | |
Less: short term portion
|
| | | | (213) | | | | | | (256) | | |
Long term portion
|
| | | $ | 531 | | | | | $ | 746 | | |
|
Year ending December 31, 2022
|
| | | $ | 263 | | |
|
Year ending December 31, 2023
|
| | | | 230 | | |
|
Year ending December 31, 2024
|
| | | | 160 | | |
|
Year ending December 31, 2025
|
| | | | 146 | | |
|
Year ending December 31, 2026
|
| | | | 60 | | |
|
Total
|
| | | $ | 859 | | |
|
减去:现值折扣
|
| | | | (115) | | |
|
Lease liability
|
| | | $ | 744 | | |
| | |
As of September 30,
2022 |
| |
As of December 31,
2021 |
| ||||||
| | |
(Unaudited)
|
| |
(Audited)
|
| ||||||
Assets | | | | | | | | | | | | | |
Current Assets | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 6,019 | | | | | $ | 5,028 | | |
应收账款,分别扣除零和9美元的备用金
|
| | | | 1,496 | | | | | | 1,764 | | |
票据和其他应收款
|
| | | | 45 | | | | | | 106 | | |
Inventory
|
| | | | 10 | | | | | | 11 | | |
预付费用和其他流动资产
|
| | | | 2,033 | | | | | | 889 | | |
Total Current Assets
|
| | | | 9,603 | | | | | | 7,798 | | |
财产和设备,净额
|
| | | | 213 | | | | | | 231 | | |
经营性租赁使用权资产,净额
|
| | | | 730 | | | | | | 723 | | |
软件开发成本,净额
|
| | | | 535 | | | | | | 648 | | |
Intangible assets, net
|
| | | | 20,215 | | | | | | 23,468 | | |
Goodwill
|
| | | | — | | | | | | 5,546 | | |
Other assets
|
| | | | 57 | | | | | | 76 | | |
Total Assets
|
| | | $ | 31,353 | | | | | $ | 38,490 | | |
| | |
As of September 30,
2022 |
| |
As of December 31,
2021 |
| ||||||
| | |
(Unaudited)
|
| |
(Audited)
|
| ||||||
负债和股东权益 | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 786 | | | | | $ | 661 | | |
Accrued liabilities
|
| | | | 2,050 | | | | | | 7,847 | | |
经营租赁债务,当前为
|
| | | | 256 | | | | | | 213 | | |
Income tax liabilities
|
| | | | — | | | | | | 520 | | |
Deferred revenue
|
| | | | 2,576 | | | | | | 3,146 | | |
收购责任
|
| | | | 3,376 | | | | | | 5,113 | | |
流动负债总额
|
| | | | 9,044 | | | | | | 17,500 | | |
长期负债 | | | | | | | | | | | | | |
经营性租赁债务,非流动
|
| | | | 502 | | | | | | 531 | | |
其他非流动负债
|
| | | | 30 | | | | | | 28 | | |
收购负债,非流动
|
| | | | — | | | | | | 220 | | |
Total Liabilities
|
| | | | 9,576 | | | | | | 18,279 | | |
承付款和或有事项
|
| | | | — | | | | | | — | | |
Parent’s Net Equity | | | | | | | | | | | | | |
Parent’s Net Equity
|
| | | | 21,777 | | | | | | 20,211 | | |
Total Parent’s Net Equity
|
| | | | 21,777 | | | | | | 20,211 | | |
总负债和母公司净资产
|
| | | $ | 31,353 | | | | | $ | 38,490 | | |
| | |
For the Nine Months Ended
September 30, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Revenues
|
| | | $ | 6,473 | | | | | $ | 4,004 | | |
Cost of Revenues
|
| | | | 1,628 | | | | | | 1,025 | | |
Gross Profit
|
| | | | 4,845 | | | | | | 2,979 | | |
运营费用 | | | | | | | | | | | | | |
研发
|
| | | | 6,929 | | | | | | 4,801 | | |
Sales and marketing
|
| | | | 3,872 | | | | | | 3,535 | | |
一般和行政
|
| | | | 7,503 | | | | | | 13,399 | | |
收购相关成本
|
| | | | 16 | | | | | | 628 | | |
Impairment of goodwill
|
| | | | 5,540 | | | | | | — | | |
无形资产摊销
|
| | | | 2,919 | | | | | | 2,068 | | |
总运营费用
|
| | | | 26,779 | | | | | | 24,431 | | |
Loss from Operations
|
| | | | (21,934) | | | | | | (21,452) | | |
Other Income (Expense) | | | | | | | | | | | | | |
Interest income, net
|
| | | | 3 | | | | | | 1 | | |
Other (expense)/income, net
|
| | | | (1,641) | | | | | | 589 | | |
其他收入(费用)合计
|
| | | | (1,638) | | | | | | 590 | | |
所得税拨备前亏损
|
| | | | (23,572) | | | | | | (20,862) | | |
所得税(费用)/福利
|
| | | | (62) | | | | | | 4,316 | | |
Net Loss
|
| | | $ | (23,634) | | | | | $ | (16,546) | | |
| | |
For the Nine Months Ended
September 30, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
年初母公司净投资
|
| | | $ | 20,211 | | | | | $ | 9,346 | | |
Net loss
|
| | | | (23,634) | | | | | | (16,546) | | |
向员工和顾问发放的股票期权和限制性股票奖励
services |
| | | | 1,325 | | | | | | 3,422 | | |
母公司为收购Visualix而发行的净股本
|
| | | | — | | | | | | 429 | | |
为CXApp溢价发行的普通股
|
| | | | 3,697 | | | | | | — | | |
母公司为收购CXApp而发行的净股本
|
| | | | — | | | | | | 10,000 | | |
按股票薪酬支付的税款
|
| | | | (104) | | | | | | (513) | | |
累计平移调整
|
| | | | 1,315 | | | | | | 46 | | |
母公司净投资
|
| | | | 18,967 | | | | | | 31,160 | | |
年终母公司净投资
|
| | | $ | 21,777 | | | | | $ | 37,344 | | |
| | |
For the Nine Months Ended
September 30, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
(Unaudited)
|
| |||||||||
经营活动使用的现金流 | | | | | | | | | | | | | |
Net loss
|
| | | $ | (23,634) | | | | | $ | (16,546) | | |
将净亏损调整为经营活动中使用的现金净额: | | | | | | | | | | | | | |
折旧及摊销
|
| | | | 484 | | | | | | 380 | | |
无形资产摊销
|
| | | | 2,919 | | | | | | 2,068 | | |
使用权资产摊销
|
| | | | 206 | | | | | | 207 | | |
基于股票的薪酬
|
| | | | 1,325 | | | | | | 3,422 | | |
分红费用估值收益
|
| | | | (2,827) | | | | | | — | | |
Unrealized gain on note
|
| | | | 1,546 | | | | | | (689) | | |
坏账准备
|
| | | | 5 | | | | | | — | | |
Deferred income tax
|
| | | | — | | | | | | (4,505) | | |
Impairment of goodwill
|
| | | | 5,540 | | | | | | — | | |
Other
|
| | | | (391) | | | | | | (20) | | |
经营性资产和负债变动: | | | | | | | | | | | | | |
应收账款和其他应收账款
|
| | | | 280 | | | | | | 256 | | |
Inventory
|
| | | | 1 | | | | | | — | | |
预付费用和其他流动资产
|
| | | | (1,156) | | | | | | 44 | | |
Other assets
|
| | | | 13 | | | | | | (9) | | |
Accounts payable
|
| | | | 131 | | | | | | (38) | | |
Accrued liabilities
|
| | | | 1,301 | | | | | | 3,692 | | |
Income tax liabilities
|
| | | | (517) | | | | | | 154 | | |
Deferred revenue
|
| | | | (510) | | | | | | 1,024 | | |
经营租赁债务
|
| | | | (197) | | | | | | (210) | | |
经营活动中使用的净现金
|
| | | | (15,481) | | | | | | (10,770) | | |
投资活动使用的现金流 | | | | | | | | | | | | | |
购置物业和设备
|
| | | | (72) | | | | | | (80) | | |
对大写软件的投资
|
| | | | (287) | | | | | | (199) | | |
Acquisition of CXApp
|
| | | | — | | | | | | (15,186) | | |
收购Visualix
|
| | | | — | | | | | | (61) | | |
用于投资活动的净现金
|
| | | | (359) | | | | | | (15,526) | | |
融资活动产生的现金 | | | | | | | | | | | | | |
与限售股单位股份净结清有关的税款
|
| | | | (104) | | | | | | (513) | | |
母公司出资入股
|
| | | | 18,967 | | | | | | 31,160 | | |
偿还CXApp收购责任
|
| | | | (1,957) | | | | | | (241) | | |
向地方股东偿还收购责任
|
| | | | — | | | | | | (500) | | |
融资活动提供的净现金
|
| | | | 16,906 | | | | | | 29,906 | | |
汇率对现金变动的影响
|
| | | | (75) | | | | | | (115) | | |
现金和现金等价物净增长
|
| | | | 991 | | | | | | 3,495 | | |
期初现金和现金等价物 -
|
| | | | 5,028 | | | | | | 382 | | |
现金和现金等价物 - 期末
|
| | | $ | 6,019 | | | | | $ | 3,877 | | |
现金流量信息补充披露: | | | | | | | | | | | | | |
Cash paid for: | | | | | | | | | | | | | |
Interest
|
| | | $ | 1 | | | | | $ | 1 | | |
Income Taxes
|
| | | $ | 100 | | | | | $ | — | | |
非现金投融资活动 | | | | | | | | | | | | | |
为清偿责任而发行的普通股
|
| | | $ | — | | | | | $ | — | | |
以租赁负债换取的使用权资产
|
| | | $ | 284 | | | | | $ | — | | |
为CXApp分红支付发行的普通股
|
| | | $ | 3,697 | | | | | $ | — | | |
为收购CXApp发行的普通股
|
| | | $ | — | | | | | $ | 10,000 | | |
为收购Visualix资产发行的普通股
|
| | | $ | — | | | | | $ | 429 | | |
优先股转换为普通股
|
| | | $ | — | | | | | $ | — | | |
| | |
For the Nine Months Ended
September 30, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Recurring revenue | | | | | | | | | | | | | |
Hardware
|
| | | $ | — | | | | | $ | — | | |
Software
|
| | | | 3,991 | | | | | | 2,057 | | |
专业服务
|
| | | | — | | | | | | 35 | | |
经常性收入总额
|
| | | $ | 3,991 | | | | | $ | 2,092 | | |
非经常性收入 | | | | | | | | | | | | | |
Hardware
|
| | | $ | 1 | | | | | $ | 18 | | |
Software
|
| | | | — | | | | | | — | | |
专业服务
|
| | | | 2,481 | | | | | | 1,894 | | |
非经常性收入合计
|
| | | $ | 2,482 | | | | | $ | 1,912 | | |
Total Revenue
|
| | | $ | 6,473 | | | | | $ | 4,004 | | |
| | |
For the Nine Months Ended
September 30, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
在某个时间点确认的收入(1)
|
| | | $ | 1 | | | | | $ | 18 | | |
Revenue recognized over time(2) (3)
|
| | | | 6,472 | | | | | | 3,986 | | |
Total
|
| | | $ | 6,473 | | | | | $ | 4,004 | | |
| | |
For the
Nine Months Ended September 30, 2021 |
| |||
Revenues
|
| | | $ | 5,854 | | |
普通股股东应占净收益(亏损)
|
| | | $ | (17,157) | | |
Acquisitions
|
| |
Balance as of
January 1, 2022 |
| |
Goodwill
additions through acquisitions |
| |
Valuation
Measurement Period Adjustments |
| |
Exchange rate
fluctuations as of September 30, 2022 |
| |
Balance as of
September 30, 2022 |
| |||||||||||||||
Jibestream
|
| | | | 480 | | | | | | — | | | | | | (474) | | | | | | (6) | | | | | | — | | |
CXApp
|
| | | | 5,066 | | | | | | — | | | | | | (5,066) | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 5,546 | | | | | $ | — | | | | | $ | (5,540) | | | | | | (6) | | | | | $ | — | | |
| | |
Gross Carrying Amount
|
| |
累计摊销金额
|
| |
Remaining
Weighted Average Useful Life |
| |||||||||||||||||||||
| | |
September 30,
2022 |
| |
December 31,
2021 |
| |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||||||||||||||
Trade Name/Trademarks
|
| | | | 2,183 | | | | | | 2,183 | | | | | | (616) | | | | | | (290) | | | | | | 3.62 | | |
客户关系
|
| | | | 6,388 | | | | | | 6,493 | | | | | | (1,539) | | | | | | (909) | | | | | | 5.68 | | |
Developed Technology
|
| | | | 15,137 | | | | | | 15,479 | | | | | | (3,004) | | | | | | (1,909) | | | | | | 8.68 | | |
Non-compete Agreements
|
| | | | 3,150 | | | | | | 3,636 | | | | | | (1,484) | | | | | | (1,215) | | | | | | 1.76 | | |
Totals | | | | $ | 26,858 | | | | | $ | 27,791 | | | | | $ | (6,643) | | | | | $ | (4,323) | | | | | | | | |
| | |
Amount
|
| |||
December 31, 2022 (for 3 months)
|
| | | $ | 965 | | |
December 31, 2023
|
| | | | 3,821 | | |
December 31, 2024
|
| | | | 3,158 | | |
December 31, 2025
|
| | | | 2,829 | | |
December 31, 2026 and thereafter
|
| | | | 9,442 | | |
| | | | $ | 20,215 | | |
| | |
As of
September 30, 2022 |
| |
As of
December 31, 2021 |
| ||||||
Finished goods
|
| | | $ | 10 | | | | | $ | 11 | | |
Total Inventory
|
| | | $ | 10 | | | | | $ | 11 | | |
| | |
As of
September 30, 2022 |
| |
As of
December 31, 2021 |
| ||||||
应计薪酬和福利
|
| | | $ | 512 | | | | | $ | 7,101 | | |
应计奖金和佣金
|
| | | | 419 | | | | | | 340 | | |
Accrued other
|
| | | | 626 | | | | | | 399 | | |
应计销售额和其他应交间接税
|
| | | | 493 | | | | | | 7 | | |
| | | | $ | 2,050 | | | | | $ | 7,847 | | |
| | |
For the Nine
Months Ended September 30, 2022 |
|
Risk-free interest rate
|
| |
1.50%
|
|
期权授予的预期寿命
|
| |
5 years
|
|
标的股票预期波动率
|
| |
37.24%
|
|
Dividends assumption
|
| |
—
|
|
| | |
For the Nine
Months Ended September 30, 2022 |
| |
For the Nine
Months Ended September 30, 2021 |
| ||||||||||||||||||
| | |
$
|
| |
%
|
| |
$
|
| |
%
|
| ||||||||||||
Customer A
|
| | | | 838 | | | | | | 13% | | | | | | 334 | | | | | | 8% | | |
| | |
United
States |
| |
Canada
|
| |
India
|
| |
Philippines
|
| |
Eliminations
|
| |
Total
|
| ||||||||||||||||||
截至2022年9月30日的9个月:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
按地理区域划分的收入
|
| | | $ | 5,311 | | | | | $ | 1,701 | | | | | $ | 819 | | | | | $ | — | | | | | $ | (1,358) | | | | | $ | 6,473 | | |
按地理区域划分的营业(亏损)收入
|
| | | $ | (17,532) | | | | | $ | (4,476) | | | | | $ | 138 | | | | | $ | (86) | | | | | $ | 22 | | | | | $ | (21,934) | | |
按地理区域划分的净(亏损)收入
|
| | | $ | (17,135) | | | | | $ | (6,549) | | | | | $ | 142 | | | | | $ | (92) | | | | | $ | — | | | | | $ | (23,634) | | |
截至9月30日的9个月
2021: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
按地理区域划分的收入
|
| | | $ | 2,723 | | | | | $ | 2,018 | | | | | $ | 619 | | | | | $ | — | | | | | $ | (1,356) | | | | | $ | 4,004 | | |
按地理区域划分的营业(亏损)收入
|
| | | $ | (16,861) | | | | | $ | (3,230) | | | | | $ | — | | | | | $ | — | | | | | $ | (1,361) | | | | | $ | (21,452) | | |
按地理区域划分的净(亏损)收入
|
| | | $ | (13,162) | | | | | $ | (3,371) | | | | | $ | (13) | | | | | $ | — | | | | | $ | — | | | | | $ | (16,546) | | |
As of September 30, 2022: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
按地理区域划分的可识别资产
|
| | | $ | 87,990 | | | | | $ | 5,784 | | | | | $ | 301 | | | | | $ | 267 | | | | | $ | (62,989) | | | | | $ | 31,353 | | |
按地理区域划分的长寿资产
|
| | | $ | 16,451 | | | | | $ | 4,916 | | | | | $ | 117 | | | | | $ | 209 | | | | | $ | — | | | | | $ | 21,693 | | |
按地理区域划分的商誉
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
As of December 31, 2021: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
按地理区域划分的可识别资产
|
| | | $ | 89,500 | | | | | $ | 7,191 | | | | | $ | 331 | | | | | $ | — | | | | | $ | (58,532) | | | | | $ | 38,490 | | |
按地理区域划分的长寿资产
|
| | | $ | 19,033 | | | | | $ | 5,864 | | | | | $ | 173 | | | | | $ | — | | | | | $ | — | | | | | $ | 25,070 | | |
按地理区域划分的商誉
|
| | | $ | 5,066 | | | | | $ | 480 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 5,546 | | |
| | |
As of
September 30, 2022 |
| |
As of
December 31, 2021 |
| ||||||
Hyderabad, India Office
|
| | | | 349 | | | | | | 359 | | |
Coquitlam, Canada Office
|
| | | | 90 | | | | | | 97 | | |
Toronto, Canada Office
|
| | | | 559 | | | | | | 949 | | |
菲律宾马尼拉办事处
|
| | | | 234 | | | | | | — | | |
累计摊销减少
|
| | | | (502) | | | | | | (682) | | |
Right-of-use asset, net
|
| | | $ | 730 | | | | | $ | 723 | | |
| | |
As of
September 30, 2022 |
| |
As of
December 31, 2021 |
| ||||||
Total lease liability
|
| | | $ | 758 | | | | | $ | 744 | | |
Less: short term portion
|
| | | | (256) | | | | | | (213) | | |
Long term portion
|
| | | $ | 502 | | | | | $ | 531 | | |
|
Year ending December 31, 2022
|
| | | $ | 77 | | |
|
Year ending December 31, 2023
|
| | | | 306 | | |
|
Year ending December 31, 2024
|
| | | | 242 | | |
|
Year ending December 31, 2025
|
| | | | 166 | | |
|
Year ending December 31, 2026
|
| | | | 56 | | |
|
Total
|
| | | $ | 847 | | |
|
减去:现值折扣
|
| | | | (89) | | |
|
Lease liability
|
| | | $ | 758 | | |
| | |
Page
|
| |||
ARTICLE I
|
| | | | | | |
CERTAIN DEFINITIONS
|
| | | | | | |
Section 1.1.
Definitions
|
| | | | A-2 | | |
Section 1.2.
Construction
|
| | | | A-13 | | |
Section 1.3.
Knowledge
|
| | | | A-14 | | |
ARTICLE II
|
| | | | | | |
THE MERGER; CLOSING
|
| | | | | | |
Section 2.1.
The Merger
|
| | | | A-14 | | |
Section 2.2.
Effects of the Merger
|
| | | | A-14 | | |
Section 2.3.
Closing; Effective Time
|
| | | | A-14 | | |
Section 2.4.
Closing Deliverables
|
| | | | A-15 | | |
Section 2.5.
Governing Documents
|
| | | | A-16 | | |
Section 2.6.
Directors and Officers
|
| | | | A-16 | | |
Section 2.7.
Closing Calculations
|
| | | | A-16 | | |
ARTICLE III
|
| | | | | | |
合并对公司股本的影响
|
| | | | | | |
Section 3.1.
证券折算
|
| | | | A-16 | | |
Section 3.2.
Exchange Procedures
|
| | | | A-17 | | |
Section 3.3.
Withholding
|
| | | | A-18 | | |
Section 3.4.
Dissenting Shares
|
| | | | A-18 | | |
ARTICLE IV
|
| | | | | | |
INPIXON和公司的陈述和保证
|
| | | | | | |
Section 4.1.
Company Organization
|
| | | | A-18 | | |
Section 4.2.
Subsidiaries
|
| | | | A-19 | | |
Section 4.3.
Due Authorization
|
| | | | A-19 | | |
Section 4.4.
No Conflict
|
| | | | A-20 | | |
Section 4.5.
政府当局;异议
|
| | | | A-20 | | |
Section 4.6.
公司市值
|
| | | | A-20 | | |
Section 4.7.
子公司资本化
|
| | | | A-21 | | |
Section 4.8.
Inpixon SEC Filings
|
| | | | A-21 | | |
Section 4.9.
Financial Statements
|
| | | | A-21 | | |
Section 4.10.
未披露的负债
|
| | | | A-22 | | |
Section 4.11.
诉讼和诉讼程序
|
| | | | A-22 | | |
Section 4.12.
Legal Compliance
|
| | | | A-23 | | |
Section 4.13.
Contracts; No Defaults
|
| | | | A-23 | | |
Section 4.14.
Benefit Plans
|
| | | | A-25 | | |
Section 4.15.
劳动关系;员工
|
| | | | A-27 | | |
Section 4.16.
Taxes
|
| | | | A-28 | | |
Section 4.17.
Brokers’ Fees
|
| | | | A-30 | | |
Section 4.18.
Insurance
|
| | | | A-30 | | |
Section 4.19.
Licenses
|
| | | | A-30 | | |
| | |
Page
|
| |||
Section 4.20.
设备和其他有形财产
|
| | | | A-31 | | |
Section 4.21.
Real Property
|
| | | | A-31 | | |
Section 4.22.
知识产权
|
| | | | A-32 | | |
Section 4.23.
隐私和网络安全
|
| | | | A-33 | | |
Section 4.24.
环境问题
|
| | | | A-34 | | |
Section 4.25.
Absence of Changes
|
| | | | A-34 | | |
Section 4.26.
反腐败合规
|
| | | | A-34 | | |
Section 4.27.
制裁和国际贸易合规
|
| | | | A-35 | | |
Section 4.28.
Information Supplied
|
| | | | A-35 | | |
Section 4.29.
Customers/Vendors
|
| | | | A-35 | | |
Section 4.30.
Sufficiency of Assets
|
| | | | A-35 | | |
Section 4.31.
不提供额外的陈述或担保
|
| | | | A-36 | | |
ARTICLE V
|
| | | | | | |
收购和合并子公司的陈述和担保
|
| | | | | | |
Section 5.1.
Company Organization
|
| | | | A-36 | | |
Section 5.2.
Due Authorization
|
| | | | A-36 | | |
Section 5.3.
No Conflict
|
| | | | A-37 | | |
Section 5.4.
诉讼和诉讼程序
|
| | | | A-37 | | |
Section 5.5.
SEC Filings
|
| | | | A-38 | | |
Section 5.6.
内部控制;上市;财务报表
|
| | | | A-38 | | |
Section 5.7.
政府当局;异议
|
| | | | A-39 | | |
Section 5.8.
Trust Account
|
| | | | A-39 | | |
Section 5.9.
《投资公司法》;《就业法案》
|
| | | | A-40 | | |
Section 5.10.
Absence of Changes
|
| | | | A-40 | | |
Section 5.11.
没有未披露的负债
|
| | | | A-40 | | |
Section 5.12.
收购要约的资本化
|
| | | | A-40 | | |
Section 5.13.
Brokers’ Fees
|
| | | | A-41 | | |
Section 5.14.
Indebtedness
|
| | | | A-41 | | |
Section 5.15.
Taxes
|
| | | | A-41 | | |
Section 5.16.
Business Activities
|
| | | | A-42 | | |
Section 5.17.
纳斯达克行情
|
| | | | A-42 | | |
Section 5.18.
Acquiror SEC Documents
|
| | | | A-42 | | |
Section 5.19.
No Outside Reliance
|
| | | | A-43 | | |
Section 5.20.
不提供额外的陈述或担保
|
| | | | A-43 | | |
ARTICLE VI
|
| | | | | | |
COVENANTS OF THE COMPANY
|
| | | | | | |
Section 6.1.
Conduct of Business
|
| | | | A-43 | | |
Section 6.2.
Inspection
|
| | | | A-46 | | |
Section 6.3.
编制和交付额外的公司财务报表
|
| | | | A-47 | | |
Section 6.4.
收购建议书
|
| | | | A-47 | | |
Section 6.5.
Distribution
|
| | | | A-48 | | |
| | |
Page
|
| |||
ARTICLE VII
|
| | | | | | |
COVENANTS OF ACQUIROR
|
| | | | | | |
Section 7.1.
信托账户收益和相关可用股本
|
| | | | A-48 | | |
Section 7.2.
Nasdaq Listing
|
| | | | A-48 | | |
Section 7.3.
请假请示
|
| | | | A-48 | | |
Section 7.4.
收购业务行为
|
| | | | A-49 | | |
Section 7.5.
收盘后董事和收购主管
|
| | | | A-50 | | |
Section 7.6.
赔偿和保险
|
| | | | A-50 | | |
Section 7.7.
收购错误公开文件
|
| | | | A-51 | | |
Section 7.8.
股东诉讼
|
| | | | A-51 | | |
ARTICLE VIII
|
| | | | | | |
JOINT COVENANTS
|
| | | | | | |
Section 8.1.
Governmental Filings
|
| | | | A-51 | | |
Section 8.2.
准备注册说明书;股东大会和批准
|
| | | | A-53 | | |
Section 8.3.
Support of Transaction
|
| | | | A-56 | | |
Section 8.4.
Tax Matters
|
| | | | A-57 | | |
Section 8.5.
Section 16 Matters
|
| | | | A-57 | | |
Section 8.6.
Extension
|
| | | | A-57 | | |
Section 8.7.
非赎回和融资交易
|
| | | | A-57 | | |
Section 8.8.
合作;协商
|
| | | | A-58 | | |
ARTICLE IX
|
| | | | | | |
义务的条件
|
| | | | | | |
Section 9.1.
收购、合并子公司和公司的义务条件
|
| | | | A-58 | | |
Section 9.2.
收购和兼并子公司义务的条件
|
| | | | A-58 | | |
Section 9.3.
公司义务的条件
|
| | | | A-59 | | |
ARTICLE X
|
| | | | | | |
终止/生效
|
| | | | | | |
Section 10.1.
Termination
|
| | | | A-60 | | |
Section 10.2.
Effect of Termination
|
| | | | A-60 | | |
Section 10.3.
Termination Fees
|
| | | | A-60 | | |
ARTICLE XI
|
| | | | | | |
MISCELLANEOUS
|
| | | | | | |
Section 11.1.
Trust Account Waiver
|
| | | | A-61 | | |
Section 11.2.
Waiver
|
| | | | A-62 | | |
Section 11.3.
Notices
|
| | | | A-62 | | |
Section 11.4.
Assignment
|
| | | | A-63 | | |
Section 11.5.
Rights of Third Parties
|
| | | | A-63 | | |
Section 11.6.
Expenses
|
| | | | A-63 | | |
Section 11.7.
Governing Law
|
| | | | A-63 | | |
Section 11.8.
标题;对应项;有效性
|
| | | | A-63 | | |
Section 11.9.
公司和收购信息披露函
|
| | | | A-63 | | |
Section 11.10.
Entire Agreement
|
| | | | A-64 | | |
Section 11.11.
Amendments
|
| | | | A-64 | | |
| | |
Page
|
| |||
Section 11.12.
Publicity
|
| | | | A-64 | | |
Section 11.13.
Severability
|
| | | | A-64 | | |
Section 11.14.
管辖权;放弃陪审团审判
|
| | | | A-64 | | |
Section 11.15.
Enforcement
|
| | | | A-65 | | |
Section 11.16.
Non-Recourse
|
| | | | A-65 | | |
Section 11.17.
陈述、保证和契诺不再有效
|
| | | | A-65 | | |
Section 11.18.
冲突和特权
|
| | | | A-65 | | |
|
第一条定义和解释
|
| | | | B-2 | | |
|
Section 1.1
General
|
| | | | B-2 | | |
|
Section 1.2
参考文献;解释
|
| | | | B-17 | | |
|
ARTICLE II THE SEPARATION
|
| | | | B-17 | | |
|
Section 2.1
General
|
| | | | B-17 | | |
|
Section 2.2
重组:转移资产;承担负债
|
| | | | B-18 | | |
|
Section 2.3
共享合同的处理方式
|
| | | | B-19 | | |
|
Section 2.4
公司间账户、贷款和协议
|
| | | | B-20 | | |
|
Section 2.5
责任限制;公司间合同
|
| | | | B-20 | | |
|
Section 2.6
未在分发时间或之前生效的转账;转账被视为自分发时间起生效
|
| | | | B-21 | | |
|
Section 2.7
转易和假设工具
|
| | | | B-22 | | |
|
Section 2.8
进一步保证;附属协议
|
| | | | B-23 | | |
|
Section 2.9
责任更新;赔偿
|
| | | | B-23 | | |
|
Section 2.10
担保;信用支持工具
|
| | | | B-25 | | |
|
Section 2.11
陈述和保证免责声明
|
| | | | B-26 | | |
|
Section 2.12
现金管理;考虑因素
|
| | | | B-27 | | |
|
第三条分发完成
|
| | | | B-27 | | |
|
Section 3.1
分发前的操作
|
| | | | B-27 | | |
|
Section 3.2
影响分销
|
| | | | B-28 | | |
|
Section 3.3
分配条件
|
| | | | B-29 | | |
|
第四条某些公约
|
| | | | B-29 | | |
|
Section 4.1
Cooperation
|
| | | | B-29 | | |
|
Section 4.2
Retained Names
|
| | | | B-30 | | |
|
Section 4.3
Limited License Grants
|
| | | | B-31 | | |
|
Section 4.4
不限制竞争
|
| | | | B-31 | | |
|
第五条赔偿
|
| | | | B-31 | | |
|
Section 5.1
发布预售报销单
|
| | | | B-31 | | |
|
Section 5.2
InPixon赔偿
|
| | | | B-34 | | |
|
Section 5.3
Spinco、设计反应堆和KINS提供赔偿
|
| | | | B-34 | | |
|
Section 5.4
赔偿程序
|
| | | | B-35 | | |
|
Section 5.5
防务和结算合作
|
| | | | B-36 | | |
|
Section 5.6
赔款
|
| | | | B-37 | | |
|
Section 5.7
扣除保险收益和其他金额后的赔偿义务
|
| | | | B-37 | | |
|
Section 5.8
Contribution
|
| | | | B-38 | | |
|
Section 5.9
其他事项;赔偿存续
|
| | | | B-38 | | |
|
第六条记录的保存;信息的获取;机密性;特权
|
| | | | B-39 | | |
|
Section 6.1
保存公司记录
|
| | | | B-39 | | |
|
Section 6.2
Access to Information
|
| | | | B-39 | | |
|
Section 6.3
Auditors and Audits
|
| | | | B-41 | | |
|
Section 6.4
Witness Services
|
| | | | B-41 | | |
|
Section 6.5
报销;其他事项
|
| | | | B-41 | | |
|
Section 6.6
Confidentiality
|
| | | | B-41 | | |
|
Section 6.7
Privilege Matters
|
| | | | B-43 | | |
|
Section 6.8
信息所有权
|
| | | | B-44 | | |
|
Section 6.9
个人信息处理
|
| | | | B-44 | | |
|
Section 6.10
Other Agreements
|
| | | | B-44 | | |
|
第七条争议解决
|
| | | | B-45 | | |
|
Section 7.1
Negotiation
|
| | | | B-45 | | |
|
Section 7.2
Relief in Court
|
| | | | B-45 | | |
|
Section 7.3
服务的连续性和性能
|
| | | | B-45 | | |
|
ARTICLE VIII INSURANCE
|
| | | | B-45 | | |
|
Section 8.1
Insurance Matters
|
| | | | B-45 | | |
|
第九条其他
|
| | | | B-46 | | |
|
Section 9.1
完整协议;施工
|
| | | | B-46 | | |
|
Section 9.2
Ancillary Agreements
|
| | | | B-47 | | |
|
Section 9.3
Counterparts
|
| | | | B-47 | | |
|
Section 9.4
Survival of Agreements
|
| | | | B-47 | | |
|
Section 9.5
Expenses
|
| | | | B-47 | | |
|
Section 9.6
Notices
|
| | | | B-47 | | |
|
Section 9.7
Consents
|
| | | | B-48 | | |
|
Section 9.8
Assignment
|
| | | | B-48 | | |
|
Section 9.9
Successors and Assigns
|
| | | | B-48 | | |
|
Section 9.10
终止和修改
|
| | | | B-48 | | |
|
Section 9.11
Payment Terms
|
| | | | B-48 | | |
|
Section 9.12
Subsidiaries
|
| | | | B-49 | | |
|
Section 9.13
第三方受益人
|
| | | | B-49 | | |
|
Section 9.14
Title and Headings
|
| | | | B-49 | | |
|
Section 9.15
Exhibits and Schedules
|
| | | | B-49 | | |
|
Section 9.16
管辖法律和地点;提交司法管辖权;选择论坛;陪审团放弃审判
|
| | | | B-49 | | |
|
Section 9.17
Specific Performance
|
| | | | B-50 | | |
|
Section 9.18
Severability
|
| | | | B-51 | | |
|
Section 9.19
Interpretation
|
| | | | B-51 | | |
|
Section 9.20
无复制;无双恢复
|
| | | | B-51 | | |
|
Section 9.21
付款的税务处理
|
| | | | B-51 | | |
|
Section 9.22
No Waiver
|
| | | | B-51 | | |
|
Section 9.23
不承认责任
|
| | | | B-51 | | |
| 1.1(43)(ii) | | | 企业应用资产 - 常规 | |
| 1.1(43)(v) | | | 企业应用资产 - 租赁/转租 | |
| 1.1(43)(vii) | | | 企业应用资产 - 知识产权 | |
| 1.1(43)(x) | | | 企业应用资产 - IT资产 | |
| 1.1(47) | | | 企业应用合同 | |
| 1.1(51)(ii) | | | 企业应用负债 - 一般信息 | |
| 1.1(51)(vi) | | | 企业应用程序负债 - 操作 | |
| 1.1(79)(i) | | | InPixon留存资产 | |
| 1.1(82) | | | InPixon留存负债 | |
| 1.1(83) | | | InPixon保留的名称 | |
| 1.1(102) | | | 其他InPixon证券 | |
| 1.1(136) | | | 已转让实体 | |
| 2.3(a) | | | Shared Contracts | |
| 2.10(a)(i) | | | CXApp集团提供担保 | |
| 2.10(a)(ii) | | | 由InPixon集团提供担保 | |
| 3.2(b) | | | InPixon认股权证持有人 | |
|
第一条定义和解释
|
| | | | E-1 | | |
|
1.1
General
|
| | | | E-1 | | |
|
1.2
参考文献;解释
|
| | | | E-4 | | |
|
第二条总则
|
| | | | E-4 | | |
|
2.1
Nature of Liabilities
|
| | | | E-4 | | |
|
2.2
一般情况下员工和独立承包人的调动
|
| | | | E-4 | | |
|
2.3
一般情况下负债的承担和保留
|
| | | | E-5 | | |
|
2.4
薪酬和福利计划的待遇;雇用条件
|
| | | | E-7 | | |
|
2.5
参与公司福利计划
|
| | | | E-7 | | |
|
2.6
Service Recognition
|
| | | | E-7 | | |
|
2.7
限制性契约的转让。
|
| | | | E-7 | | |
|
2.8
WARN
|
| | | | E-8 | | |
|
2.10
未终止;未更改控制
|
| | | | E-8 | | |
|
第三条某些福利计划规定
|
| | | | E-8 | | |
|
3.1
健康和福利福利计划
|
| | | | E-8 | | |
|
3.2
Disability
|
| | | | E-9 | | |
|
3.3
401(k) Plans
|
| | | | E-9 | | |
|
3.4
某些成本的按存储容量使用计费
|
| | | | E-10 | | |
|
第四条股权激励奖励
|
| | | | E-10 | | |
|
4.1
公司股权计划;公司股权奖
|
| | | | E-10 | | |
|
4.2
Parent Equity Plan
|
| | | | E-10 | | |
|
第五条其他事项
|
| | | | E-10 | | |
|
5.1
现金奖励计划
|
| | | | E-10 | | |
|
5.2
Severance
|
| | | | E-10 | | |
|
5.3
Time-Off Benefits
|
| | | | E-11 | | |
|
5.4
工伤赔偿责任
|
| | | | E-11 | | |
|
5.5
COBRA
|
| | | | E-11 | | |
|
5.6
Code Section 409A
|
| | | | E-11 | | |
|
5.7
工资税和报告
|
| | | | E-11 | | |
|
5.8
Regulatory Filings
|
| | | | E-11 | | |
|
5.9
Certain Requirements
|
| | | | E-11 | | |
|
第六条母公司和兼并子公司的义务
|
| | | | E-12 | | |
|
6.1
Obligations of Parent
|
| | | | E-12 | | |
|
第七条一般和行政
|
| | | | E-12 | | |
|
7.1
Employer Rights
|
| | | | E-12 | | |
|
7.2
Effect on Employment
|
| | | | E-12 | | |
|
7.3
Consent of Third Parties
|
| | | | E-12 | | |
|
7.4
Access to Employees
|
| | | | E-12 | | |
|
7.5
受益人指定/发布信息/获得报销的权利
|
| | | | E-12 | | |
|
7.6
没有第三方受益人
|
| | | | E-12 | | |
|
7.7
员工福利管理
|
| | | | E-13 | | |
|
7.8
对所提供信息的审核权
|
| | | | E-13 | | |
|
7.9
Cooperation
|
| | | | E-13 | | |
|
第八条其他
|
| | | | E-13 | | |
|
8.1
Entire Agreement
|
| | | | E-13 | | |
|
8.2
Counterparts
|
| | | | E-13 | | |
|
8.3
Survival of Agreements
|
| | | | E-13 | | |
|
8.4
Notices
|
| | | | E-13 | | |
|
8.5
Consents
|
| | | | E-14 | | |
|
8.6
Assignment
|
| | | | E-15 | | |
|
8.7
Successors and Assigns
|
| | | | E-15 | | |
|
8.8
终止和修改
|
| | | | E-15 | | |
|
8.9
Subsidiaries
|
| | | | E-15 | | |
|
8.10
Title and Headings
|
| | | | E-15 | | |
|
8.11
Governing Law
|
| | | | E-15 | | |
|
8.12
WAIVER OF JURY TRIAL
|
| | | | E-16 | | |
|
8.13
Severability
|
| | | | E-16 | | |
|
8.14
Interpretation
|
| | | | E-16 | | |
|
8.15
无复制;无双恢复
|
| | | | E-16 | | |
|
8.16
No Waiver
|
| | | | E-16 | | |
|
8.17
不承认责任
|
| | | | E-16 | | |
| | |
Page
|
| |||
ARTICLE I DEFINITIONS
|
| | | | 1 | | |
Section 1.1
General
|
| | | | 2 | | |
第二条付款和退税
|
| | | | 7 | | |
Section 2.1
联邦税收分配
|
| | | | 7 | | |
Section 2.2
国家税收分配情况
|
| | | | 19 | | |
Section 2.3
外国税收分配
|
| | | | 8 | | |
Section 2.4
某些交易税
|
| | | | 9 | | |
Section 2.5
关于税收分配和归属的确定
|
| | | | 9 | | |
Section 2.6
就业税分配
|
| | | | 9 | | |
Section 2.7
Tax Refunds
|
| | | | 9 | | |
Section 2.8
Tax Benefits
|
| | | | 10 | | |
Section 2.9
Prior Agreements
|
| | | | 10 | | |
第三条纳税申报单的编制和归档
|
| | | | 10 | | |
Section 3.1
Remainco的责任
|
| | | | 10 | | |
Section 3.2
Spinco’s Responsibility
|
| | | | 10 | | |
Section 3.3
查看纳税申报单的权利
|
| | | | 10 | | |
Section 3.4
Cooperation
|
| | | | 10 | | |
Section 3.5
纳税申报惯例
|
| | | | 11 | | |
Section 3.6
重组报告
|
| | | | 11 | | |
Section 3.7
Payment of Taxes
|
| | | | 12 | | |
Section 3.8
修改后的退货和结转
|
| | | | 13 | | |
Section 3.9
Tax Attributes
|
| | | | 13 | | |
第四条分销的免税状态
|
| | | | 13 | | |
Section 4.1
陈述和保修
|
| | | | 13 | | |
Section 4.2
与分销相关的限制
|
| | | | 14 | | |
第五条赔偿义务
|
| | | | 16 | | |
Section 5.1
赔偿义务
|
| | | | 16 | | |
Section 5.2
赔款
|
| | | | 16 | | |
Section 5.3
Payment Mechanics
|
| | | | 16 | | |
Section 5.4
Treatment of Payments
|
| | | | 31 | | |
ARTICLE VI TAX CONTESTS
|
| | | | 17 | | |
Section 6.1
Notice
|
| | | | 17 | | |
Section 6.2
Separate Returns
|
| | | | 17 | | |
Section 6.3
Joint Return
|
| | | | 17 | | |
Section 6.4
继续通知的义务
|
| | | | 39 | | |
Section 6.5
Settlement Rights
|
| | | | 18 | | |
Section 6.6
参加税务竞赛
|
| | | | 18 | | |
第七条合作
|
| | | | 18 | | |
Section 7.1
General
|
| | | | 18 | | |
Section 7.2
Consistent Treatment
|
| | | | 19 | | |
| | |
Page
|
| |||
第八条记录的保留;访问
|
| | | | 19 | | |
Section 8.1
Retention of Records
|
| | | | 53 | | |
Section 8.2
Access to Tax Records
|
| | | | 19 | | |
第九条争议解决
|
| | | | 19 | | |
Section 9.1
Dispute Resolution
|
| | | | 19 | | |
第十条杂项规定
|
| | | | 20 | | |
Section 10.1
完整协议;施工
|
| | | | 20 | | |
Section 10.2
逾期付款利息
|
| | | | 20 | | |
Section 10.3
Successors and Assigns
|
| | | | 63 | | |
Section 10.4
Subsidiaries
|
| | | | 20 | | |
Section 10.5
Assignability
|
| | | | 60 | | |
Section 10.6
没有信托关系
|
| | | | 20 | | |
Section 10.7
Further Assurances
|
| | | | 20 | | |
Section 10.8
Survival
|
| | | | 20 | | |
Section 10.9
Notices
|
| | | | 62 | | |
Section 10.10
Counterparts
|
| | | | 64 | | |
Section 10.11
Consents
|
| | | | 21 | | |
Section 10.12
Expenses
|
| | | | 63 | | |
Section 10.13
终止和修改
|
| | | | 21 | | |
Section 10.14
Titles and Headings
|
| | | | 21 | | |
Section 10.15
Severability
|
| | | | 21 | | |
Section 10.16
Interpretation
|
| | | | 65 | | |
Section 10.17
无复制;无双恢复
|
| | | | 21 | | |
Section 10.18
No Waiver
|
| | | | 21 | | |
Section 10.19
Governing Law
|
| | | | 63 | | |
Section 10.20
Distribution Time
|
| | | | 22 | | |
|
|
| |
1100 Glendon Ave, 905 Los Angeles, CA 90024 |
| |
T: 310-696-4001 F: 310-696-4007 |
|
|
Exhibit
Number |
| |
Description
|
|
| 1.1* | | |
KINS与UBS Securities LLC、Stifel,Nicolaus&Company Inc.和BTIG,LLC之间的承销协议,日期为2020年12月14日,作为几家承销商的代表(通过引用KINS于2020年12月21日提交的Form 8-K中的附件1.1并入本文)。
|
|
| 2.1+* | | |
KINS、KINS合并子公司、InPixon和CXApp之间的协议和合并计划,日期为2022年9月25日(包括在委托书/招股说明书附件A中)
|
|
| 2.2+* | | |
KINS、KINS合并子公司、InPixon和CXApp之间的分离和分销协议,日期为2022年9月25日(作为委托书/招股说明书附件B)
|
|
| 3.1* | | | 修订和重新注册的KINS公司注册证书,日期为2020年12月14日(由KINS公司修订和重新注册的注册证书修订证书修订,日期为2022年6月10日)(通过引用KINS公司2020年12月21日提交的8-K表格上的附件3.1和2022年6月13日提交的KINS公司表格8-K上的附件3.1) | |
| 3.2* | | |
新CXApp注册证书格式,在交易结束时生效(包括在委托书/招股说明书附件C中)
|
|
| 3.3* | | |
新CXApp章程格式,于成交时生效(包括在委托书/招股说明书附件D中)
|
|
| 4.1* | | |
单位证书样本(引用自2020年12月21日提交的KINS‘Form 8-K中的附件4.1)
|
|
| 4.2* | | |
A类普通股证书样本(引用自2020年12月21日提交的KINS‘Form 8-K表中的附件4.2)
|
|
| 4.3* | | |
保证书样本(包含在附件4.4中)(引用自2020年12月21日提交的KINS‘Form 8-K中的附件4.4)
|
|
| 4.4* | | |
认股权证购买协议,日期为2020年12月14日,由KINS和大陆股票转让和信托公司作为认股权证代理签订(通过引用KINS于2020年12月21日提交的8-K表格中的附件4.1并入本文)
|
|
| 5.1 | | |
Skadden、Arps、Slate、Meagher&Flom LLP的意见
|
|
| 8.1 | | |
RSM US LLP分销税意见
|
|
| 10.1* | | |
保荐人支持协议,日期为2022年9月25日,由KIN、保荐人和CXApp(作为委托书/招股说明书附件H)签署
|
|
| 10.2* | | |
KINS和Khurram P.Sheikh之间的赔偿协议,日期为2020年12月14日(通过引用KINS于2020年12月21日提交的Form 8-K中的附件10.6将其并入本文)
|
|
| 10.3* | | |
由KINS和Eric Zimits签署的、日期为2020年12月14日的赔偿协议(通过引用KINS‘Form 8-K,2020年12月21日提交的附件10.7合并于此)
|
|
| 10.4* | | |
KINS和Hassan Ahmed之间的赔偿协议,日期为2020年12月14日(通过引用KINS公司2020年12月21日提交的Form 8-K中的附件10.8将其并入本文)
|
|
| 10.5* | | |
KINS和Di-Ann Eisnor之间的赔偿协议,日期为2020年12月14日(通过引用KINS于2020年12月21日提交的Form 8-K中的附件10.9将其并入本文)
|
|
|
Exhibit
Number |
| |
Description
|
|
| 10.6* | | |
KINS和Camillo Martino之间的赔偿协议,日期为2020年12月14日(通过引用KINS于2020年12月21日提交的Form 8-K中的附件10.10将其并入本文)
|
|
| 10.7* | | |
由KINS和Atif Rafiq签署的、日期为2020年12月14日的赔偿协议(通过引用KINS于2020年12月21日提交的Form 8-K中的附件10.11合并于此)
|
|
| 10.8* | | |
KINS和Allen Salmasi之间的赔偿协议,日期为2020年12月14日,由KINS和Allen Salmasi形式简明(通过引用KINS于2020年12月21日提交的Form 8-K中的附件10.12并入本文)
|
|
| 10.9* | | |
由KINS、KINS合并子公司、InPixon和CXApp(作为委托书/招股说明书附件E)提交的员工事项协议表
|
|
| 10.10+* | | |
InPixon和CXApp之间的过渡服务协议格式(包括在委托书/招股说明书附件F中)
|
|
| 10.11* | | |
KINS、InPixon和CXApp之间的税务协议格式(包括在委托书/招股说明书附件G中)
|
|
| 10.12* | | |
新的CXApp2023股权激励计划(包括在委托书/招股说明书附件I中)
|
|
| 10.13 | | |
设计反应堆公司和Michael Angel签订的雇佣协议,日期为2023年1月9日
|
|
| 14.1* | | |
商业行为和道德准则
|
|
| 21.1* | | |
注册方子公司名单
|
|
| 23.1 | | |
个人电脑Smith+Brown同意
|
|
| 23.2 | | |
Consent of Marcum LLP
|
|
| 23.4 | | |
Skadden,Arps,Slate,Meagher&Flom LLP同意(包括在附件5.1中)
|
|
| 24.1* | | |
授权书(包括在最初提交注册声明的签字页上)
|
|
| 99.1* | | |
KINS特别会议代理卡格式
|
|
| 99.2* | | |
库拉姆·P·谢赫同意被命名为董事
|
|
| 99.3* | | |
卡米洛·马蒂诺同意命名为董事
|
|
| 99.4* | | |
迪安·艾斯纳同意将其命名为董事
|
|
| 99.5* | | |
乔治·马泰同意被命名为董事
|
|
| 99.6* | | |
同意将Shanti Priya命名为董事
|
|
| 99.7* | | |
KNAV P.A.的意见(作为委托书/招股说明书附件J)
|
|
| 99.8* | | |
双子估价服务有限责任公司的意见(作为委托书/招股说明书附件K)
|
|
| 107* | | |
Filing Fee Table
|
|
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ Khurram P. Sheikh
Khurram P. Sheikh
|
| |
董事长、首席执行官兼首席财务官(首席执行官和首席会计官)
|
| |
February 8, 2023
|
|
|
/s/ Eric Zimits
Eric Zimits
|
| |
秘书兼首席企业发展官
|
| |
February 8, 2023
|
|
|
/s/ Hassan Ahmed
Hassan Ahmed
|
| |
Director
|
| |
February 8, 2023
|
|
|
/s/ Di-Ann Eisnor
Di-Ann Eisnor
|
| |
Director
|
| |
February 8, 2023
|
|
|
/s/ Camillo Martino
Camillo Martino
|
| |
Director
|
| |
February 8, 2023
|
|
|
/s/ Atif Rafiq
Atif Rafiq
|
| |
Director
|
| |
February 8, 2023
|
|
|
/s/ Allen Salmasi
Allen Salmasi
|
| |
Director
|
| |
February 8, 2023
|
|