| | | | 董事会命令 | |
| | | |
/s/ David T. Hamamoto
David T. Hamamoto
Diamondhead Holdings Corp. 联席首席执行官兼董事会主席 |
|
|
其他信息
|
| | | | iii | | |
|
Market and Industry Data
|
| | | | iv | | |
|
Trademarks
|
| | | | v | | |
|
演示文稿的选定定义和依据
|
| | | | vi | | |
|
Questions and Answers
|
| | | | ix | | |
|
Summary
|
| | | | 1 | | |
|
DHHC的汇总历史财务数据
|
| | | | 20 | | |
|
GSH汇总历史财务数据
|
| | | | 21 | | |
|
汇总未经审计的备考简明合并财务信息
|
| | | | 23 | | |
|
DHHC和GSH未经审计的历史比较和预计每股比较数据
|
| | | | 25 | | |
|
市场价格和股息信息
|
| | | | 27 | | |
|
前瞻性陈述
|
| | | | 28 | | |
|
Risk Factors
|
| | | | 30 | | |
|
未经审计的形式简明合并财务信息
|
| | | | 71 | | |
|
DHHC股东特别大会
|
| | | | 87 | | |
|
1号提案 - 企业合并提案
|
| | | | 97 | | |
|
2号提案 - 宪章审批提案
|
| | | | 98 | | |
|
提案3 - 治理提案
|
| | | | 102 | | |
|
提案4 - 董事选举提案
|
| | | | 104 | | |
|
Proposal No. 5 – The NASDAQ Proposal
|
| | | | 108 | | |
|
第6号提案 - 奖励计划提案
|
| | | | 110 | | |
|
第7号提案 - 休会提案
|
| | | | 117 | | |
|
Information About DHHC
|
| | | | 118 | | |
|
Management of DHHC
|
| | | | 127 | | |
|
DHHC管理层对财务状况和经营成果的讨论和分析
|
| | | | 134 | | |
|
DHHC和合并后公司某些实益所有者的担保所有权和管理
|
| | | | 141 | | |
|
Information About GSH
|
| | | | 148 | | |
|
Management Of GSH
|
| | | | 162 | | |
|
GSH管理层对财务状况和经营结果的讨论和分析
|
| | | | 166 | | |
|
某些受益者的担保所有权和GSH的管理
|
| | | | 190 | | |
|
企业合并后公司的管理
|
| | | | 191 | | |
|
GSH高管薪酬
|
| | | | 202 | | |
|
业务组合
|
| | | | 206 | | |
|
预期会计处理
|
| | | | 233 | | |
|
Public Trading Markets
|
| | | | 234 | | |
|
企业合并协议
|
| | | | 235 | | |
|
Other Agreements
|
| | | | 253 | | |
|
重要的美国联邦所得税后果
|
| | | | 256 | | |
|
股东权利对比
|
| | | | 261 | | |
|
合并后公司股本说明
|
| | | | 268 | | |
|
证券法对DHHC A类普通股转售的限制
|
| | | | 282 | | |
|
某些关系和关联方交易
|
| | | | 283 | | |
|
Experts
|
| | | | 288 | | |
|
Validity Of Securities
|
| | | | 289 | | |
|
Other Matters
|
| | | | 290 | | |
|
Appraisal Rights
|
| | | | 291 | | |
|
向股东交付文件
|
| | | | 292 | | |
|
转让代理和注册处
|
| | | | 293 | | |
|
在这里您可以找到更多信息;通过引用合并
|
| | | | 294 | | |
|
财务报表索引
|
| | | | F-1 | | |
|
附件A - 业务合并协议
|
| | | | A-1 | | |
|
附件B - 经修订和重述的联合家园集团公司注册证书格式。
|
| | | | B-1 | | |
|
联合家园集团修订和重述的章程附件C - 格式
|
| | | | C-1 | | |
|
附件D - 修改和重述的注册权协议格式
|
| | | | D-1 | | |
|
附件E - 赞助商支持协议
|
| | | | E-1 | | |
|
联合家园集团公司的附件F - 表。2023年股权激励计划
|
| | | | F-1 | | |
|
招股说明书中不要求提供第二部分信息
|
| | | | II-0 | | |
| | |
Per Share
Upfront Consideration |
| |
Earn Out
Shares |
| ||||||
GSH A类普通股持有者
|
| | | | 378,817 | | | | | | 186,151 | | |
GSH B类普通股持有者
|
| | | | 37,502,833 | | | | | | 18,428,911 | | |
Holders of GSH Options
|
| | | | 924,268 | | | | | | 454,185 | | |
Holders of GSH Warrants
|
| | | | 1,894,082 | | | | | | 930,753 | | |
TOTAL
|
| | | | 40,700,000 | | | | | | 20,000,000 | | |
| | |
Assuming No
Redemption(1) |
| |
Assuming Maximum
Redemption(2) |
| ||||||||||||||||||
| | |
Ownership
in Shares |
| |
Equity %
|
| |
Ownership
in Shares |
| |
Equity %
|
| ||||||||||||
UHG A类股东 | | | | | | | | | | | | | | | | | | | | | | | | | |
Public Stockholders
|
| | | | 4,441,032 | | | | | | 9.6% | | | | | | 2,500,000 | | | | | | 5.7% | | |
Initial Stockholders(4)
|
| | | | 4,160,931 | | | | | | 9.0% | | | | | | 3,417,123 | | | | | | 7.8% | | |
GSH大股东以外的股东(5)
|
| | | | 378,817 | | | | | | 0.8% | | | | | | 378,817 | | | | | | 0.9% | | |
UHG B类股东 | | | | | | | | | | | | | | | | | | | | | | | | | |
Majority Stockholders(3)(6)
|
| | | | 37,502,833 | | | | | | 80.6% | | | | | | 37,502,833 | | | | | | 85.6% | | |
未偿还的UHG普通股总数,不包括“额外稀释来源”
|
| | | | 46,483,613 | | | | | | 100.0% | | | | | | 43,798,773 | | | | | | 100.0% | | |
股票赎回后的预计权益总价值($‘000)(7)
|
| | | $ | 464,836 | | | | | | | | | | | $ | 437,988 | | | | | | | | |
| | |
Assuming No
Redemption(1) |
| |
Assuming Maximum
Redemption(4) |
| ||||||||||||||||||
| | |
Ownership
in Shares |
| |
Equity
%(9) |
| |
Ownership
in shares |
| |
Equity
%(9) |
| ||||||||||||
其他稀释源 | | | | | | | | | | | | | | | | | | | | | | | | | |
Sponsor Earnout Shares(9)
|
| | | | 1,886,378 | | | | | | 2.1% | | | | | | 2,630,186 | | | | | | 2.9% | | |
Earn Out Shares(10)
|
| | | | 20,000,000 | | | | | | 21.7% | | | | | | 20,000,000 | | | | | | 22.3% | | |
Public Warrants(11)
|
| | | | 8,625,000 | | | | | | 9.4% | | | | | | 8,625,000 | | | | | | 9.6% | | |
私募认股权证(12)
|
| | | | 2,966,664 | | | | | | 3.2% | | | | | | 2,966,664 | | | | | | 3.3% | | |
Rollover Options(13)
|
| | | | 924,268 | | | | | | 1.0% | | | | | | 924,268 | | | | | | 1.0% | | |
Assumed Warrants(14)
|
| | | | 1,894,082 | | | | | | 2.1% | | | | | | 1,894,082 | | | | | | 2.1% | | |
2023 Plan(15)
|
| | | | 9,193,507 | | | | | | 10.0% | | | | | | 8,978,511 | | | | | | 10.0% | | |
额外稀释源合计
|
| | | | 45,489,899 | | | | | | 49.5% | | | | | | 46,018,711 | | | | | | 51.2% | | |
| | |
Per Share
Upfront Consideration |
| |
Earn Out
Shares |
| ||||||
GSH A类普通股持有者
|
| | | | 378,817 | | | | | | 186,151 | | |
GSH B类普通股持有者
|
| | | | 37,502,833 | | | | | | 18,428,911 | | |
Holders of GSH Options
|
| | | | 924,268 | | | | | | 454,185 | | |
Holders of GSH Warrants
|
| | | | 1,894,082 | | | | | | 930,753 | | |
TOTAL
|
| | | | 40,700,000 | | | | | | 20,000,000 | | |
| | |
For the Nine Months
Ended September 30, 2022 |
| |
For the year ended
December 31, 2021 |
| ||||||
操作报表数据: | | | | | | | | | | | | | |
一般和行政费用
|
| | | $ | 2,546,562 | | | | | $ | 1,030,906 | | |
Franchise tax expense
|
| | | | 147,945 | | | | | | 200,000 | | |
Loss from operations
|
| | | | (2,694,507) | | | | | | (1,230,906) | | |
Other income (expense)
|
| | | | | | | | | | | | |
衍生权证负债公允价值变动
|
| | | | 5,300,330 | | | | | | 4,367,500 | | |
融资成本 - 衍生品权证负债
|
| | | | — | | | | | | (449,070) | | |
上市延期承销佣金结算收益
warrants |
| | | | 271,688 | | | | | | | | |
信托账户投资收益
|
| | | | 2,076,393 | | | | | | 20,717 | | |
所得税前净收益
|
| | | | 4,953,904 | | | | | | 2,708,241 | | |
Income tax expense
|
| | | | 457,045 | | | | | | — | | |
Net income
|
| | | $ | 4,496,859 | | | | | $ | 2,708,241 | | |
A类普通股基本和稀释后的加权平均流通股
|
| | | | 34,500,000 | | | | | | 31,947,945 | | |
A类普通股每股基本和稀释后净收益
|
| | | $ | 0.10 | | | | | $ | 0.07 | | |
基本B类普通股加权平均流通股
|
| | | | 8,625,000 | | | | | | 8,541,781 | | |
稀释后的B类普通股加权平均流通股
|
| | | | 8,625,000 | | | | | | 8,625,000 | | |
每股基本和稀释后净收益,B类普通股
|
| | | $ | 0.10 | | | | | $ | 0.07 | | |
| | |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||
Balance Sheet Data: | | | | | | | | | | | | | |
Total current assets
|
| | | $ | 147,983 | | | | | $ | 492,676 | | |
Total assets
|
| | | | 346,763,550 | | | | | | 345,513,393 | | |
Total current liabilities
|
| | | | 2,614,351 | | | | | | 289,036 | | |
Total liabilities
|
| | | | 6,108,351 | | | | | | 21,158,366 | | |
可能赎回的A类普通股
|
| | | | 346,085,953 | | | | | | 345,000,000 | | |
Total stockholders’ deficit
|
| | | | (5,430,754) | | | | | | (20,644,973) | | |
| | |
As of and for the Nine
Months Ended September 30, 2022 |
| |
As of and for the Year
Ended December 31, 2021 |
| |
As of and for the Year
Ended December 31, 2020 |
| |||||||||
Operating Data | | | | | | | | | | | | | | | | | | | |
扣除销售折扣后的收入
|
| | | $ | 361,951,774 | | | | | $ | 432,891,510 | | | | | $ | 327,254,305 | | |
Cost of sales
|
| | | | 264,730,624 | | | | | | 332,274,788 | | | | | | 260,115,893 | | |
销售、一般和管理费用
|
| | | | 38,892,250 | | | | | | 38,461,370 | | | | | | 29,891,622 | | |
Other income (expense), net
|
| | | | 312,991 | | | | | | 257,659 | | | | | | 1,729,584 | | |
合资企业投资净亏损中的权益
|
| | | | (49,000) | | | | | | — | | | | | | — | | |
Net Income
|
| | | $ | 58,592,891 | | | | | $ | 62,413,011 | | | | | $ | 38,976,374 | | |
Basic earnings per share
|
| | | $ | 585.93 | | | | | $ | 624.13 | | | | | $ | 389.76 | | |
Diluted earnings per share
|
| | | | 577.54 | | | | | | 624.13 | | | | | | 389.76 | | |
加权-平均股份数
|
| | | | 100,000 | | | | | | 100,000 | | | | | | 100,000 | | |
稀释加权平均股数
|
| | | | 101,453 | | | | | | 100,000 | | | | | | 100,000 | | |
| | |
As of and for the Nine
Months Ended September 30, 2022 |
| |
As of and for the Year
Ended December 31, 2021 |
| |
As of and for the Year
Ended December 31, 2020 |
| |||||||||
Balance Sheet Data | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 19,372,727 | | | | | $ | 51,504,887 | | | | | $ | 29,179,787 | | |
Total assets
|
| | | | 235,652,884 | | | | | | 202,259,985 | | | | | | 131,601,790 | | |
房屋建设债务和其他附属债务
|
| | | | 139,491,922 | | | | | | 102,502,287 | | | | | | 74,815,384 | | |
Total liabilities
|
| | | | 183,940,920 | | | | | | 135,701,573 | | | | | | 97,433,249 | | |
股东及其他关联公司的净投资合计
|
| | | | 51,711,964 | | | | | | 66,558,412 | | | | | | 34,168,541 | | |
其他财务和经营数据(未经审计)
|
| | | | | | | | | | | | | | | | | | |
期末活跃社区
|
| | | | 57 | | | | | | 69 | | | | | | 76 | | |
Home closings(a)
|
| | | | 1,216 | | | | | | 1,705 | | | | | | 1,471 | | |
成交房屋均价
|
| | | $ | 297,658 | | | | | $ | 253,895 | | | | | $ | 222,471 | | |
Net new orders (units)
|
| | | | 988 | | | | | | 1,821 | | | | | | 1,737 | | |
Cancellation rate
|
| | | | 15.4% | | | | | | 14.3% | | | | | | 11.5% | | |
Backlog
|
| | | | 391 | | | | | | 800 | | | | | | 513 | | |
Gross profit
|
| | | $ | 97,221,150 | | | | | $ | 100,616,722 | | | | | $ | 67,138,412 | | |
Gross profit %(b)
|
| | | | 26.9% | | | | | | 23.2% | | | | | | 20.5% | | |
Adjusted gross profit(c)
|
| | | $ | 100,387,715 | | | | | $ | 104,243,854 | | | | | $ | 71,030,408 | | |
Adjusted gross profit %(b)
|
| | | | 27.7% | | | | | | 24.1% | | | | | | 21.7% | | |
EBITDA(c) | | | | $ | 61,972,322 | | | | | $ | 66,604,538 | | | | | $ | 43,449,376 | | |
EBITDA margin %(b)
|
| | | | 17.1% | | | | | | 15.4% | | | | | | 13.3% | | |
Adjusted EBITDA(c)
|
| | | $ | 63,344,948 | | | | | $ | 66,604,538 | | | | | $ | 41,755,576 | | |
Adjusted EBITDA margin %(b)
|
| | | | 17.5% | | | | | | 15.4% | | | | | | 12.8% | | |
| | |
Combined Pro Forma
|
| |||||||||
| | |
Assuming
No Redemptions |
| |
Assuming
Maximum Redemptions |
| ||||||
汇总未经审计的备考简明合并业务报表数据
|
| | | | | | | | | | | | |
Nine Months Ended September 30, 2022 | | | | | | | | | | | | | |
Net sales and gross revenues
|
| | | $ | 361,951,774 | | | | | $ | 361,961,774 | | |
Net income (loss)
|
| | | $ | 40,726,863 | | | | | $ | 40,726,863 | | |
Net earnings per share (basic)
|
| | | $ | 0.88 | | | | | $ | 0.93 | | |
加权平均流通股(基本)
|
| | | | 46,483,613 | | | | | | 43,798,773 | | |
每股净收益(稀释后)
|
| | | $ | 0.83 | | | | | $ | 0.87 | | |
加权平均流通股(稀释后)
|
| | | | 49,301,963 | | | | | | 46,617,123 | | |
汇总未经审计的备考简明合并业务报表数据
|
| | | | | | | | | | | | |
Year Ended December 31, 2021 | | | | | | | | | | | | | |
Net sales and gross revenues
|
| | | $ | 432,891,510 | | | | | $ | 432,891,510 | | |
Net income (loss)
|
| | | $ | 42,321,531 | | | | | $ | 42,321,531 | | |
Net income per share (basic)
|
| | | $ | 0.91 | | | | | $ | 0.97 | | |
加权平均流通股(基本)
|
| | | | 46,483,613 | | | | | | 43,798,773 | | |
Net income per share (diluted)
|
| | | $ | 0.86 | | | | | $ | 0.91 | | |
加权平均流通股(稀释后)
|
| | | | 49,301,963 | | | | | | 46,617,123 | | |
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
|
| | | $ | 249,761,154 | | | | | $ | 235,711,392 | | |
Total liabilities
|
| | | $ | 383,989,006 | | | | | $ | 389,675,409 | | |
股东及其他关联公司的净投资
|
| | | $ | — | | | | | $ | — | | |
股东及其他关联公司的应得和应得净额
|
| | | $ | — | | | | | $ | — | | |
股东权益合计(亏损)
|
| | | $ | (134,227,852) | | | | | $ | (153,964,017) | | |
| | |
Historical
|
| |
Pro Forma Combined
|
| ||||||||||||||||||
| | |
DHHC
|
| |
GSH
|
| |
Assuming No
Redemptions |
| |
Assuming
Maximum Redemptions |
| ||||||||||||
As of September 30, 2022 | | | | | | | | | | | | | | | | | | | | | |||||
普通股每股账面价值(1)
|
| | | $ | (0.13) | | | | | | 517.12 | | | | | $ | (2.89) | | | | | $ | (3.52) | | |
截至2022年9月30日的9个月 | | | | | | | | | | | | | | | | | | | | | |||||
加权平均已发行普通股 - Basic
|
| | | | 不适用 | | | | | | 100,000 | | | | | | 46,483,613 | | | | | | 43,798,773 | | |
加权平均已发行普通股 - 稀释
|
| | | | 不适用 | | | | | | 101,453 | | | | | | 49,301,963 | | | | | | 46,617,123 | | |
Net income (loss) per common share – basic
|
| | | | 不适用 | | | | | $ | 585.93 | | | | | $ | 0.88 | | | | | $ | 0.93 | | |
稀释后每股普通股净收益(亏损) -
|
| | | | 不适用 | | | | | $ | 577.54 | | | | | $ | 0.83 | | | | | $ | 0.87 | | |
A类普通股加权平均流通股
|
| | | | 34,500,000 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 不适用 | | |
A类普通股每股基本和稀释后净收益(亏损)
|
| | | $ | 0.10 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 不适用 | | |
B类普通股基本加权平均流通股
stock |
| | | | 8,625,000 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 不适用 | | |
B类普通股每股基本和稀释后净收益(亏损)
|
| | | $ | 0.10 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 不适用 | | |
For the year ended December 31, 2021 | | | | | | | | | | | | | | | | | | | | | |||||
加权平均已发行普通股 - Basic
|
| | | | 不适用 | | | | | | 100,000 | | | | | | 46,483,613 | | | | | | 43,798,773 | | |
加权平均已发行普通股 - 稀释
|
| | | | 不适用 | | | | | | 100,000 | | | | | | 49,301,963 | | | | | | 46,617,123 | | |
| | |
Historical
|
| |
Pro Forma Combined
|
| ||||||||||||||||||
| | |
DHHC
|
| |
GSH
|
| |
Assuming No
Redemptions |
| |
Assuming
Maximum Redemptions |
| ||||||||||||
Net income (loss) per common share – basic
|
| | | | 不适用 | | | | | $ | 624.13 | | | | | $ | 0.91 | | | | | $ | 0.97 | | |
稀释后每股普通股净收益(亏损) -
|
| | | | 不适用 | | | | | $ | 624.13 | | | | | $ | 0.86 | | | | | $ | 0.91 | | |
A类普通股加权平均流通股
|
| | | | 34,500,000 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 不适用 | | |
A类普通股每股基本和稀释后净收益(亏损)
|
| | | $ | 0.07 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 不适用 | | |
B类普通股基本加权平均流通股
|
| | | | 8,625,000 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 不适用 | | |
B类普通股每股基本和稀释后净收益(亏损)
|
| | | $ | 0.07 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 不适用 | | |
| | |
September 30, 2022
|
| |
No Redemption
|
| |
Maximum Redemption
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
DiamondHead
Holdings Corp. (Historical) |
| |
The
Homebuilding Operations of Great Southern Homes, Inc. (Historical) |
| |
Transaction
Accounting Adjustments |
| | | | |
Autonomous
Entity Adjustments |
| | | | | | | |
Pro Forma
Combined |
| |
Transaction
Accounting Adjustments |
| | | | |
Autonomous
Entity Adjustments |
| | | | |
Pro Forma
Combined |
| ||||||||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 10,920 | | | | | $ | 19,372,727 | | | | | $ | 45,079,724 | | | |
3a
|
| | | $ | — | | | | | | | | | | | $ | 40,863,948 | | | | | $ | 25,608,306 | | | |
3a
|
| | | $ | — | | | | | | | | $ | 26,814,186 | | |
| | | | | | | | | | | | | | | | | (23,599,423) | | | |
3b
|
| | | | | | | | | | | | | | | | | | | | | | (18,177,767) | | | |
3b
|
| | | | | | | | | | | | | | | |
Accounts Receivable
|
| | | | — | | | | | | 3,942,778 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 3,942,778 | | | | | | — | | | | | | | | | — | | | | | | | | | 3,942,778 | | |
Inventories
|
| | | | — | | | | | | 200,822,208 | | | | | | — | | | | | | | | | 3,991,844 | | | | | | 3o | | | | | | 194,833,648 | | | | | | — | | | | | | | | | 3,991,844 | | | |
3o
|
| | | | 194,833,648 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | (9,980,404) | | | | | | 3o | | | | | | | | | | | | | | | | | | | | | (9,980,404) | | | |
3o
|
| | | | | | |
Due from related party
|
| | | | — | | | | | | 1,437,235 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 1,437,235 | | | | | | — | | | | | | | | | — | | | | | | | | | 1,437,235 | | |
批量采购协议保证金
|
| | | | — | | | | | | 3,610,491 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 3,610,491 | | | | | | — | | | | | | | | | — | | | | | | | | | 3,610,491 | | |
Property and equipment,
net |
| | | | — | | | | | | 1,421,114 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 1,421,114 | | | | | | — | | | | | | | | | — | | | | | | | | | 1,421,114 | | |
经营性租赁使用权资产
|
| | | | — | | | | | | 716,851 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 716,851 | | | | | | — | | | | | | | | | — | | | | | | | | | 716,851 | | |
预付费用和其他流动资产
|
| | | | 137,063 | | | | | | 4,329,480 | | | | | | (1,460,142) | | | |
3b
|
| | | | — | | | | | | | | | | | | 2,935,089 | | | | | | (1,460,142) | | | |
3b
|
| | | | — | | | | | | | | | 2,935,089 | | |
| | | | | | | | | | | | | | | | | (71,312) | | | |
3c
|
| | | | | | | | | | | | | | | | | | | | | | (71,312) | | | |
3c
|
| | | | | | | | | | | | | | | |
Investments held in Trust
Account |
| | | | 346,615,567 | | | | | | — | | | | | | (346,615,567) | | | |
3a
|
| | | | — | | | | | | | | | | | | — | | | | | | (346,615,567) | | | |
3a
|
| | | | — | | | | | | | | | — | | |
Total assets
|
| | | $ | 346,763,550 | | | | | $ | 235,652,884 | | | | | $ | (326,666,720) | | | | | | | | $ | (5,988,560) | | | | | | | | | | | $ | 249,761,154 | | | | | $ | (340,716,482) | | | | | | | | $ | (5,988,560) | | | | | | | | $ | 235,711,392 | | |
负债和股东权益
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 146,192 | | | | | $ | 35,827,634 | | | | | $ | — | | | | | | | | $ | — | | | | | | | | | | | $ | 35,973,826 | | | | | | — | | | | | | | | $ | — | | | | | | | | $ | 35,973,826 | | |
房屋建设债务和其他
affiliate debt |
| | | | — | | | | | | 139,491,922 | | | | | | — | | | | | | | | | 3,991,844 | | | | | | 3o | | | | | | 143,483,766 | | | | | | — | | | | | | | | | 3,991,844 | | | |
3o
|
| | | | 143,483,766 | | |
经营性租赁负债
|
| | | | — | | | | | | 716,851 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 716,851 | | | | | | — | | | | | | | | | — | | | | | | | | | 716,851 | | |
其他应计费用和负债
|
| | | | 2,099,500 | | | | | | 7,904,513 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 10,004,013 | | | | | | — | | | | | | | | | — | | | | | | | | | 10,004,013 | | |
Income tax payable
|
| | | | 352,045 | | | | | | — | | | | | | (352,045) | | | |
3d
|
| | | | (1,242,869) | | | | | | 3o | | | | | | 29,249,436 | | | | | | (352,045) | | | |
3d
|
| | | | (1,242,869) | | | |
3o
|
| | | | 29,249,436 | | |
| | | | | | | | | | | | | | | | | 31,844,341 | | | |
3e
|
| | | | (1,352,036) | | | | | | 3o | | | | | | | | | | | | 31,844,341 | | | |
3e
|
| | | | (1,352,036) | | | |
3o
|
| | | | | | |
Franchise tax payable
|
| | | | 16,614 | | | | | | — | | | | | | (16,614) | | | |
3d
|
| | | | — | | | | | | | | | | | | — | | | | | | (16,614) | | | |
3d
|
| | | | — | | | | | | | | | — | | |
Deferred underwriting
commissions |
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | |
衍生负债
|
| | | | 3,494,000 | | | | | | — | | | | | | 163,849,115 | | | |
3f
|
| | | | — | | | | | | | | | | | | 164,561,114 | | | | | | 169,535,518 | | | |
3f
|
| | | | — | | | | | | | | | 170,247,517 | | |
| | | | | | | | | | | | | | | | | (2,782,001) | | | |
3g,m
|
| | | | | | | | | | | | | | | | | | | | | | (2,782,001) | | | |
3g,m
|
| | | | | | | | | | | | | | | |
Total liabilities
|
| | | $ | 6,108,351 | | | | | $ | 183,940,920 | | | | | $ | 192,542,796 | | | | | | | | $ | 1,396,939 | | | | | | | | | | | $ | 383,989,006 | | | | | $ | 198,229,199 | | | | | | | | $ | 1,396,939 | | | | | | | | $ | 389,675,409 | | |
承付款和或有事项
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
A类普通股科目
to possible redemption , $0.0001 par value; 34,500,000 at $10.031 and $10.00 per share redemption value at September 30, 2022 and December 31, 2021, respectively |
| | | | 346,085,953 | | | | | | — | | | | | | (346,085,953) | | | |
3h
|
| | | | — | | | | | | | | | | | | — | | | | | | (346,085,953) | | | |
3h
|
| | | | — | | | | | | | | | — | | |
STOCKHOLDERS’
DEFICIT |
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | |
优先股,面值0.0001美元;授权发行1000万股;未发行或未发行
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | |
A类普通股,面值0.0001美元;授权发行300,000,000股;未发行不可赎回股票
or outstanding at September 30, 2022 and December 31, 2021 |
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | |
| | |
September 30, 2022
|
| |
No Redemption
|
| |
Maximum Redemption
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
DiamondHead
Holdings Corp. (Historical) |
| |
The
Homebuilding Operations of Great Southern Homes, Inc. (Historical) |
| |
Transaction
Accounting Adjustments |
| | | | |
Autonomous
Entity Adjustments |
| | | | | | | |
Pro Forma
Combined |
| |
Transaction
Accounting Adjustments |
| | | | |
Autonomous
Entity Adjustments |
| | | | |
Pro Forma
Combined |
| ||||||||||||||||||||||||
Class B common stock,
$0.0001 par value; 10,000,000 shares authorized; 8,625,000 shares issued and outstanding at September 30, 2022 and December 31, 2021 |
| | | | 863 | | | | | | — | | | | | | (863) | | | |
3i
|
| | | | — | | | | | | | | | | | | — | | | | | | (863) | | | |
3i
|
| | | | — | | | | | | | | | — | | |
UHG Class A Common Shares, $0.0001 par value
|
| | | | — | | | | | | — | | | | | | 444 | | | |
3h
|
| | | | — | | | | | | | | | | | | 4,648 | | | | | | 250 | | | |
3h
|
| | | | — | | | | | | | | | 4,380 | | |
| | | | | | | | | | | | | | | | | 416 | | | |
3i
|
| | | | | | | | | | | | | | | | | | | | | | 342 | | | |
3i
|
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | 3,788 | | | |
3j
|
| | | | | | | | | | | | | | | | | | | | | | 3,788 | | | |
3j
|
| | | | | | | | | | | | | | | |
新增实收资本(1)
|
| | | | — | | | | | | — | | | | | | (25,044,128) | | | |
3b
|
| | | | — | | | | | | | | | | | | — | | | | | | (19,622,472) | | | |
3b
|
| | | | — | | | | | | | | | — | | |
| | | | | | | | | | | | | | | | | 44,549,666 | | | |
3h
|
| | | | | | | | | | | | | | | | | | | | | | 25,078,442 | | | |
3h
|
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | 447 | | | |
3i
|
| | | | | | | | | | | | | | | | | | | | | | 521 | | | |
3i
|
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | (3,788) | | | |
3j
|
| | | | | | | | | | | | | | | | | | | | | | (3,788) | | | |
3j
|
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | (161,173,797) | | | |
3k,f
|
| | | | | | | | | | | | | | | | | | | | | | (166,860,200) | | | |
3k,f
|
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | 1,554,211 | | | |
3l
|
| | | | | | | | | | | | | | | | | | | | | | 1,554,211 | | | |
3l
|
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | 4,752,093 | | | |
3m
|
| | | | | | | | | | | | | | | | | | | | | | 4,752,093 | | | |
3m
|
| | | | | | | | | | | | | | | |
Accumulated deficit
|
| | | | (5,431,617) | | | | | | — | | | | | | (15,437) | | | |
3b
|
| | | | (7,385,499) | | | | | | 3o | | | | | | (134,232,500) | | | | | | (15,437) | | | |
3b
|
| | | | (7,385,499) | | | |
3o
|
| | | $ | (153,968,397) | | |
| | | | | | | | | | | | | | | | | (31,475,682) | | | |
3d,e
|
| | | | | | | | | | | | | | | | | | | | | | (31,475,682) | | | |
3d,e
|
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | (1,970,092) | | | |
3m
|
| | | | | | | | | | | | | | | | | | | | | | (1,970,092) | | | |
3m
|
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | (40,813,275) | | | |
3n
|
| | | | | | | | | | | | | | | | | | | | | | (40,813,275) | | | |
3n
|
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | (2,675,318) | | | |
3k,f
|
| | | | | | | | | | | | | | | | | | | | | | (2,675,318) | | | |
3k,f
|
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | 90,971,028 | | | |
3l
|
| | | | | | | | | | | | | | | | | | | | | | 90,971,028 | | | |
3l
|
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | (71,312) | | | |
3c
|
| | | | | | | | | | | | | | | | | | | | | | (71,312) | | | |
3c
|
| | | | | | | | | | | | | | | |
股东及其他关联公司的净投资
|
| | | | — | | | | | | 92,525,239 | | | | | | (92,525,239) | | | |
3l
|
| | | | — | | | | | | | | | | | | — | | | | | | (92,525,239) | | | |
3l
|
| | | | — | | | | | | | | | — | | |
股东及其他关联公司的应得和应得净额
|
| | | | — | | | | | | (40,813,275) | | | | | | 40,813,275 | | | |
3n
|
| | | | — | | | | | | | | | | | | — | | | | | | 40,813,275 | | | |
3n
|
| | | | — | | | | | | | | | — | | |
股东权益总额(亏损)
|
| | | | (5,430,754) | | | | | | 51,711,964 | | | | | | (173,123,563) | | | | | | | | | (7,385,499) | | | | | | | | | | | | (134,227,852) | | | | | | (192,859,728) | | | | | | | | | (7,385,499) | | | | | | | | | (153,964,017) | | |
总负债和股东及其他关联公司的净投资
|
| | | $ | 346,763,550 | | | | | $ | 235,652,884 | | | | | $ | (326,666,720) | | | | | | | | $ | (5,988,560) | | | | | | | | | | | $ | 249,761,154 | | | | | $ | (340,716,482) | | | | | | | | $ | (5,988,560) | | | | | | | | $ | 235,711,392 | | |
|
| | |
December 31, 2021
|
| |
No Redemption
|
| |
Maximum Redemption
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Diamondhead
Holding Corp. (Historical) |
| |
The Homebuilding
Operations of Great Southern Homes, Inc. (Historical) |
| |
Transaction
Accounting Adjustments |
| | | | |
Autonomous
Entity Adjustments |
| | | | | | | |
Pro Forma
Combined |
| |
Transaction
Accounting Adjustments |
| | | | |
Autonomous
Entity Adjustments |
| | | | |
Pro Forma
Combined |
| ||||||||||||||||||||||||
净销售额和毛收入
|
| | | $ | — | | | | | $ | 432,891,510 | | | | | $ | — | | | | | | | | $ | — | | | | | | | | | | | $ | 432,891,510 | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | 432,891,510 | | |
Cost of sales
|
| | | | — | | | | | | 332,274,788 | | | | | | — | | | | | | | | | 5,200,139 | | | | | | 4i | | | | | | 337,474,927 | | | | | | — | | | | | | | | | 5,200,139 | | | |
4i
|
| | | | 337,474,927 | | |
Gross profit (loss)
|
| | | | — | | | | | | 100,616,722 | | | | | | — | | | | | | | | | (5,200,139) | | | | | | | | | | | | 95,416,583 | | | | | | — | | | | | | | | | (5,200,139) | | | | | | | | | 95,416,583 | | |
销售、一般和行政费用
|
| | | | 1,230,906 | | | | | | 38,461,370 | | | | | | 1,953,628 | | | |
4a
|
| | | | — | | | | | | | | | | | | 41,532,653 | | | | | | 1,953,628 | | | |
4a
|
| | | | — | | | | | | | | | 41,532,653 | | |
| | | | | | | | | | | | | | | | | 15,437 | | | |
4b
|
| | | | | | | | | | | | | | | | | | | | | | 15,437 | | | |
4b
|
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | 71,312 | | | |
4c
|
| | | | | | | | | | | | | | | | | | | | | | 71,312 | | | |
4c
|
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | (200,000) | | | |
4g
|
| | | | | | | | | | | | | | | | | | | | | | (200,000) | | | |
4g
|
| | | | | | | | | | | | | | | |
运营净收入
|
| | | | (1,230,906) | | | | | | 62,155,352 | | | | | | (1,840,377) | | | | | | | | | (5,200,139) | | | | | | | | | | | | 53,883,930 | | | | | | (1,840,377) | | | | | | | | | (5,200,139) | | | | | | | | | 53,883,930 | | |
Other income (expense), net
|
| | | | 3,939,147 | | | | | | 257,659 | | | | | | (20,717) | | | |
4d
|
| | | | — | | | | | | | | | | | | 3,377,599 | | | | | | (20,717) | | | |
4d
|
| | | | — | | | | | | | | | 3,377,599 | | |
| | | | | | | | | | | | | | | | | (890,001) | | | |
4e
|
| | | | | | | | | | | | | | | | | | | | | | (890,001) | | | |
4e
|
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | 91,511 | | | |
4f
|
| | | | | | | | | | | | | | | | | | | | | | 91,511 | | | |
4f
|
| | | | | | | | | | | | | | | |
Income (loss) before taxes
|
| | | | 2,708,241 | | | | | | 62,413,011 | | | | | | (2,659,584) | | | | | | | | | (5,200,139) | | | | | | | | | | | | 57,261,529 | | | | | | (2,659,584) | | | | | | | | | (5,200,139) | | | | | | | | | 57,261,529 | | |
| | |
December 31, 2021
|
| |
No Redemption
|
| |
Maximum Redemption
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Diamondhead
Holding Corp. (Historical) |
| |
The Homebuilding
Operations of Great Southern Homes, Inc. (Historical) |
| |
Transaction
Accounting Adjustments |
| | | | |
Autonomous
Entity Adjustments |
| | | | | | | |
Pro Forma
Combined |
| |
Transaction
Accounting Adjustments |
| | | | |
Autonomous
Entity Adjustments |
| | | | |
Pro Forma
Combined |
| ||||||||||||||||||||||||
所得税支出(福利)
|
| | | | — | | | | | | — | | | | | | 16,292,034 | | | |
4h
|
| | | | (1,352,036) | | | | | | 4j | | | | | | 14,939,998 | | | | | | 16,292,034 | | | |
4h
|
| | | | (1,352,036) | | | |
4j
|
| | | | 14,939,998 | | |
Net income (loss)
|
| | | $ | 2,708,241 | | | | | $ | 62,413,011 | | | | | $ | (18,951,618) | | | | | | | | $ | (3,848,103) | | | | | | | | | | | $ | 42,321,531 | | | | | $ | (18,951,618) | | | | | | | | $ | (3,848,103) | | | | | | | | $ | 42,321,531 | | |
基本每股收益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基本加权平均流通股
|
| | | | 40,489,726 | | | | | | 100,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | 46,483,613 | | | | | | | | | | | | | | | | | | | | | | | | 43,798,773 | | |
Basic earnings per share
|
| | | | 0.07 | | | | | | 624.13 | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91 | | | | | | | | | | | | | | | | | | | | | | | | 0.97 | | |
稀释后每股收益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
稀释加权平均流通股
|
| | | | 40,572,945 | | | | | | 100,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | 49,301,963 | | | | | | | | | | | | | | | | | | | | | | | | 46,617,123 | | |
稀释后每股收益
|
| | | | 0.07 | | | | | | 624.13 | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.86 | | | | | | | | | | | | | | | | | | | | | | | | 0.91 | | |
| | |
September 30, 2022
|
| |
No Redemption
|
| |
Maximum Redemption
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Diamondhead
Holding Corp. (Historical) |
| |
The Homebuilding
Operations of Great Southern Homes, Inc. (Historical) |
| |
Transaction
Accounting Adjustments |
| | | | |
Autonomous
Entity Adjustments |
| | | | | | | |
Pro Forma
Combined |
| |
Transaction
Accounting Adjustments |
| | | | |
Autonomous
Entity Adjustments |
| | | | |
Pro Forma
Combined |
| ||||||||||||||||||||||||
净销售额和毛收入
|
| | | $ | — | | | | | $ | 361,951,774 | | | | | $ | — | | | | | | | | $ | — | | | | | | | | | | | $ | 361,951,774 | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | 361,951,774 | | |
Cost of sales
|
| | | | — | | | | | | 264,730,624 | | | | | | — | | | | | | | | | 4,780,265 | | | | | | 5f | | | | | | 269,510,889 | | | | | | — | | | | | | | | | 4,780,265 | | | |
5f
|
| | | | 269,510,889 | | |
Gross profit (loss)
|
| | | | — | | | | | | 97,221,150 | | | | | | — | | | | | | | | | (4,780,265) | | | | | | | | | | | | 92,440,885 | | | | | | — | | | | | | | | | (4,780,265) | | | | | | | | | 92,440,885 | | |
销售、一般和行政费用
|
| | | | 2,694,507 | | | | | | 38,892,250 | | | | | | 721,690 | | | |
5a
|
| | | | — | | | | | | | | | | | | 42,160,502 | | | | | | 721,690 | | | |
5a
|
| | | | — | | | | | | | | | 42,160,502 | | |
| | | | | | | | | | | | | | | | | (147,945) | | | |
5h
|
| | | | | | | | | | | | | | | | | | | | | | (147,945) | | | |
5h
|
| | | | | | | | | | | | | | | |
运营净收益(亏损)
|
| | | | (2,694,507) | | | | | | 58,328,900 | | | | | | (573,745) | | | | | | | | | (4,780,265) | | | | | | | | | | | | 50,280,383 | | | | | | (573,745) | | | | | | | | | (4,780,265) | | | | | | | | | 50,280,383 | | |
Other income (expense), net
|
| | | | 7,648,411 | | | | | | 312,991 | | | | | | (2,076,393) | | | |
5b
|
| | | | — | | | | | | | | | | | | 4,804,918 | | | | | | (2,076,393) | | | |
5b
|
| | | | — | | | | | | | | | 4,804,918 | | |
| | | | | | | | | | | | | | | | | (1,080,091) | | | |
5c
|
| | | | | | | | | | | | | | | | | | | | | | (1,080,091) | | | |
5c
|
| | | | | | | | | | | | | | | |
投资净亏损中的权益
joint venture |
| | | | — | | | | | | (49,000) | | | | | | — | | | | | | | | | — | | | | | | | | | | | | (49,000) | | | | | | — | | | | | | | | | — | | | | | | | | | (49,000) | | |
Income (loss) before taxes
|
| | | | 4,953,904 | | | | | | 58,592,891 | | | | | | (3,730,229) | | | | | | | | | (4,780,265) | | | | | | | | | | | | 55,036,301 | | | | | | (3,730,229) | | | | | | | | | (4,780,265) | | | | | | | | | 55,036,301 | | |
所得税支出(福利)
|
| | | | 457,045 | | | | | | — | | | | | | (457,045) | | | |
5d
|
| | | | (1,242,869) | | | | | | 5g | | | | | | 14,309,438 | | | | | | (457,045) | | | |
5d
|
| | | | (1,242,869) | | | |
5g
|
| | | | 14,309,438 | | |
| | | | | | | | | | | | | | | | | 15,552,307 | | | |
5e
|
| | | | | | | | | | | | | | | | | | | | | | 15,552,307 | | | |
5e
|
| | | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 4,496,859 | | | | | $ | 58,592,891 | | | | | $ | (18,825,491) | | | | | | | | $ | (3,537,396) | | | | | | | | | | | $ | 40,726,863 | | | | | $ | (18,825,491) | | | | | | | | $ | (3,537,396) | | | | | | | | $ | 40,726,863 | | |
基本每股收益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基本加权平均流通股
|
| | | | 43,125,000 | | | | | | 100,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | 46,483,613 | | | | | | | | | | | | | | | | | | | | | | | | 43,798,773 | | |
Basic earnings share
|
| | | | 0.10 | | | | | | 585.93 | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88 | | | | | | | | | | | | | | | | | | | | | | | | 0.93 | | |
稀释后每股收益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
稀释加权平均流通股
|
| | | | 43,125,000 | | | | | | 101,453 | | | | | | | | | | | | | | | | | | | | | | | | | | | 49,301,963 | | | | | | | | | | | | | | | | | | | | | | | | 46,617,123 | | |
稀释后每股收益
|
| | | | 0.10 | | | | | | 577.54 | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83 | | | | | | | | | | | | | | | | | | | | | | | | 0.87 | | |
| | |
No Redemption
|
| |
Maximum Redemption
|
| ||||||||||||||||||||||||||||||
| | |
Shares
|
| |
% Voting
|
| |
% Ownership
|
| |
Shares
|
| |
% Voting
|
| |
% Ownership
|
| ||||||||||||||||||
DHHC Class A Common Shares – Rolled
over to UHG Class A Common Shares |
| | | | 4,441,032 | | | | | | 5.3% | | | | | | 9.6% | | | | | | 2,500,000 | | | | | | 3.1% | | | | | | 5.7% | | |
DHHC B类普通股 - 转换为UHG A类普通股
|
| | | | 4,160,931 | | | | | | 5.0% | | | | | | 9.0% | | | | | | 3,417,123 | | | | | | 4.2% | | | | | | 7.8% | | |
GSH B类普通股 - 转换
至UHG B类普通股 |
| | | | 37,502,833 | | | | | | 89.2% | | | | | | 80.6% | | | | | | 37,502,833 | | | | | | 92.2% | | | | | | 85.6% | | |
GSH A类普通股 - 转换为UHG A类普通股
|
| | | | 378,817 | | | | | | 0.5% | | | | | | 0.8% | | | | | | 378,817 | | | | | | 0.5% | | | | | | 0.9% | | |
Total | | | | | 46,483,613 | | | | | | 100.0% | | | | | | 100.0% | | | | | | 43,798,773 | | | | | | 100.0% | | | | | | 100.0% | | |
Amount
|
| |
DHHC财务报表中的列报
|
| |
以未经审计的形式浓缩的演示文稿
综合财务信息 |
|
ASSETS
|
| ||||||
$346,615,567 | | | 信托账户中持有的投资 | | | 现金和现金等价物 | |
Amount
|
| |
DHHC财务报表中的列报
|
| |
以未经审计的形式浓缩的演示文稿
综合财务信息 |
|
REVENUE
|
| ||||||
$4,367,500 | | | 衍生权证负债公允价值变动 | | | 其他收入(费用),净额 | |
$20,717 | | | 信托账户中的投资收入 | | | 其他收入(费用),净额 | |
EXPENSE
|
| ||||||
$(200,000) | | | 特许经营税费 | | | 销售、一般和行政费用 | |
$(449,070) | | | 融资成本 - 衍生品权证负债 | | | 其他收入(费用),净额 | |
Amount
|
| |
DHHC财务报表中的列报
|
| |
以未经审计的形式浓缩的演示文稿
综合财务信息 |
|
REVENUE
|
| ||||||
$5,300,330 | | | 衍生权证负债公允价值变动 | | | 其他收入(费用),净额 | |
$2,076,393 | | | 信托账户中的投资收入 | | | 其他收入(费用),净额 | |
$271,688 | | | 延期承销佣金结算收益 | | | 其他收入(费用),净额 | |
EXPENSE
|
| ||||||
$(147,945) | | | 特许经营税费 | | | 销售、一般和行政费用 | |
| | |
Year ended December 31, 2021
|
| |||||||||
| | |
Pro Forma
|
| |||||||||
| | |
No Redemption
|
| |
Maximum
Redemption |
| ||||||
普通股股东应占净收益
|
| | | $ | 42,321,531 | | | | | $ | 42,321,531 | | |
加权平均流通股 - Basic
|
| | | | 46,483,613 | | | | | | 43,798,773 | | |
基本每股收益
|
| | | $ | 0.91 | | | | | $ | 0.97 | | |
普通股股东应占净收益
|
| | | $ | 42,321,531 | | | | | $ | 42,321,531 | | |
加权平均流通股 - 稀释
|
| | | | 49,301,963 | | | | | | 46,617,123 | | |
稀释后每股收益
|
| | | $ | 0.86 | | | | | $ | 0.91 | | |
| | |
Nine months ended September 30, 2022
|
| |||||||||
| | |
Pro Forma
|
| |||||||||
| | |
No Redemption
|
| |
Maximum
Redemption |
| ||||||
普通股股东应占净收益
|
| | | $ | 40,726,863 | | | | | $ | 40,726,863 | | |
加权平均流通股 - Basic
|
| | | | 46,483,613 | | | | | | 43,798,773 | | |
基本每股收益
|
| | | $ | 0.88 | | | | | $ | 0.93 | | |
普通股股东应占净收益
|
| | | $ | 40,726,863 | | | | | $ | 40,726,863 | | |
加权平均流通股 - 稀释
|
| | | | 49,301,963 | | | | | | 46,617,123 | | |
稀释后每股收益
|
| | | $ | 0.83 | | | | | $ | 0.87 | | |
Name
|
| |
Age
|
| |
Title
|
|
David T. Hamamoto | | |
62
|
| | 董事长兼联席首席执行官 | |
Michael Bayles | | |
39
|
| | 董事和联席首席执行官 | |
Judith A. Hannaway | | |
70
|
| | Director | |
Jonathan A. Langer | | |
52
|
| | Director | |
Charles W. Schoenherr | | |
62
|
| | Director | |
Keith Feldman | | |
46
|
| | 首席财务官 | |
Plan Category
|
| |
Number of
Securities to be Issued Upon Exercise of Outstanding Options, Warrants and Rights |
| |
Weighted
Average Exercise Price of Outstanding Options, Warrants and Rights |
| |
Number of
Securities Remaining Available for Future Issuance Under Equity Compensation Plans |
| |||||||||
证券持有人批准的股权补偿计划
|
| | | | — | | | | | | — | | | | | | — | | |
股权补偿计划未经证券持有人批准
|
| | | | — | | | | | | — | | | | | | — | | |
| | |
在业务合并之前(1)
|
| |||||||||||||||||||||
受益人姓名和地址
|
| |
Number of
DHHC Class A Common Shares |
| |
% of
Class |
| |
Number of
DHHC Class B Common Shares |
| |
% of
Class |
| ||||||||||||
DHHC的主要股东:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
DHP SPAC-II Sponsor LLC(2)
|
| | | | — | | | | | | — | | | | | | 8,625,000 | | | | | | 100 | | |
业务合并前的董事和指定高管:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
David T. Hamamoto(3)
|
| | | | 1,250,000 | | | | | | 28.1 | | | | | | 8,625,000 | | | | | | 100 | | |
Michael Bayles
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Judith A. Hannaway
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jonathan A. Langer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Charles W. Schoenherr
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Keith Feldman
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
企业合并前的所有董事和高管(6人:)
|
| | | | 1,250,000 | | | | | | 28.1 | | | | | | 8,625,000 | | | | | | 100 | | |
Alan Levine(4)
|
| | | | 1,000,000 | | | | | | 22.5 | | | | | | — | | | | | | — | | |
Antara Capital(5)
|
| | | | 1,250,000 | | | | | | 28.1 | | | | | | — | | | | | | — | | |
| | |
企业合并后
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Assuming No Redemptions(23)
|
| |
假设最大赎回(24)
|
| ||||||||||||||||||||||||||||||||||||||||||
受益人姓名和地址
|
| |
Number of
UHG Class A Common Shares(25) |
| |
% of
Class |
| |
Number of
UHG Class B Common Shares |
| |
% of
Class |
| |
Number of
UHG Class A Common Shares(25) |
| |
% of
Class |
| |
Number of
UHG Class B Common Shares |
| |
% of
Class |
| ||||||||||||||||||||||||
DHHC的主要股东:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
DHP SPAC-II赞助商有限责任公司(赞助商)(6)
|
| | | | 6,491,998 | | | | | | 56.6 | | | | | | — | | | | | | — | | | | | | 5,748,190 | | | | | | 65.4 | | | | | | — | | | | | | — | | |
业务合并前的董事和指定高管:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
David T. Hamamoto(7)(28)
|
| | | | 7,741,998 | | | | | | 67.5 | | | | | | — | | | | | | — | | | | | | 6,998,190 | | | | | | 79.6 | | | | | | — | | | | | | — | | |
Michael Bayles
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Judith A. Hannaway(8)
|
| | | | 27,121 | | | | | | * | | | | | | — | | | | | | — | | | | | | 22,078 | | | | | | * | | | | | | — | | | | | | — | | |
Jonathan A. Langer(8)
|
| | | | 27,121 | | | | | | * | | | | | | — | | | | | | — | | | | | | 22,078 | | | | | | * | | | | | | — | | | | | | — | | |
Charles W. Schoenherr(8)
|
| | | | 27,121 | | | | | | * | | | | | | — | | | | | | — | | | | | | 22,078 | | | | | | * | | | | | | — | | | | | | — | | |
Keith Feldman(9)(30)
|
| | | | 384,638 | | | | | | 4.2 | | | | | | — | | | | | | — | | | | | | 340,917 | | | | | | 5.3 | | | | | | — | | | | | | — | | |
开业前的所有董事和高管
Combination (6 persons:)(10) |
| | | | 7,741,998 | | | | | | 67.5 | | | | | | — | | | | | | — | | | | | | 6,998,190 | | | | | | 79.8 | | | | | | — | | | | | | — | | |
根据业务合并任命的董事和高管:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Alan Levine(11)(30)
|
| | | | 1,008,997 | | | | | | 12.0 | | | | | | — | | | | | | — | | | | | | 8,997 | | | | | | * | | | | | | — | | | | | | — | | |
David T. Hamamoto(7)(30)
|
| | | | 7,741,998 | | | | | | 67.5 | | | | | | — | | | | | | — | | | | | | 6,998,190 | | | | | | 79.6 | | | | | | — | | | | | | — | | |
Eric Bland(12)(30)
|
| | | | 99,000 | | | | | | 1.1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
James Clements(13)(30)
|
| | | | 24,997 | | | | | | * | | | | | | — | | | | | | — | | | | | | 8,997 | | | | | | * | | | | | | — | | | | | | — | | |
Jason Enoch(14)(30)
|
| | | | 18,997 | | | | | | * | | | | | | — | | | | | | — | | | | | | 8,997 | | | | | | * | | | | | | — | | | | | | — | | |
Michael Bayles(30)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Michael Nieri(15)(30)
|
| | | | — | | | | | | — | | | | | | 19,319,641 | | | | | | 51.5 | | | | | | — | | | | | | — | | | | | | 19,319,641 | | | | | | 51.5 | | |
Nikki Haley(16)(26)
|
| | | | 27,085 | | | | | | * | | | | | | — | | | | | | — | | | | | | 27,085 | | | | | | * | | | | | | — | | | | | | — | | |
Robert Dozier(17)(26)
|
| | | | 13,997 | | | | | | * | | | | | | — | | | | | | — | | | | | | 8,997 | | | | | | * | | | | | | — | | | | | | — | | |
Tom O’Grady(18)(26)
|
| | | | 757,633 | | | | | | 7.8 | | | | | | — | | | | | | — | | | | | | 757,633 | | | | | | 10.7 | | | | | | — | | | | | | — | | |
Keith Feldman(9)(26)
|
| | | | 384,638 | | | | | | 4.2 | | | | | | — | | | | | | — | | | | | | 340,917 | | | | | | 5.4 | | | | | | — | | | | | | — | | |
| | |
企业合并后
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Assuming No Redemptions(23)
|
| |
假设最大赎回(24)
|
| ||||||||||||||||||||||||||||||||||||||||||
受益人姓名和地址
|
| |
Number of
UHG Class A Common Shares(25) |
| |
% of
Class |
| |
Number of
UHG Class B Common Shares |
| |
% of
Class |
| |
Number of
UHG Class A Common Shares(25) |
| |
% of
Class |
| |
Number of
UHG Class B Common Shares |
| |
% of
Class |
| ||||||||||||||||||||||||
Shelton Twine(19)(26)
|
| | | | 407,405 | | | | | | 4.5 | | | | | | 18,183,192 | | | | | | 48.5 | | | | | | 207,404 | | | | | | 3.3 | | | | | | 18,183,192 | | | | | | 48.5 | | |
企业合并后的所有董事和高管(12人)(20)
|
| | | | 10,100,109 | | | | | | 82.0 | | | | | | 37,502,833 | | | | | | 100.0 | | | | | | 8,026,301 | | | | | | 83.4 | | | | | | 37,502,833 | | | | | | 100.0 | | |
DHHC和合并后公司的5%持有者:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Antara Capital(21)
|
| | | | 4,455,318 | | | | | | 43.6 | | | | | | — | | | | | | — | | | | | | 4,090,979 | | | | | | 54.2 | | | | | | — | | | | | | — | | |
| | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | — | | |
| | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | — | | |
BlackRock, Inc.(22)(25)
|
| | | | 330,284 | | | | | | 3.7 | | | | | | — | | | | | | — | | | | | | 330,284 | | | | | | 5.2 | | | | | | — | | | | | | — | | |
PWN Trust 2018(27)
|
| | | | 66,667 | | | | | | * | | | | | | 6,061,064 | | | | | | 16.2 | | | | |
|
—
|
| | | | | — | | | | | | 6,061,064 | | | | | | 16.2 | | |
MEN Trust 2018(28)
|
| | | | 66,667 | | | | | | * | | | | | | 6,061,064 | | | | | | 16.2 | | | | | | — | | | | | | — | | | | | | 6,061,064 | | | | | | 16.2 | | |
PMN Trust 2018(29)
|
| | | | 66,667 | | | | | | * | | | | | | 6,061,064 | | | | | | 16.2 | | | | | | — | | | | | | — | | | | | | 6,061,064 | | | | | | 16.2 | | |
| | |
购房者简介 - 按市场划分的价格区间(1)
|
| |||||||||
Market
|
| |
Entry-Level
|
| |
1st Move-Up
|
| |
2nd Move-Up
|
| |
3rd Move-Up / Custom
|
|
Upstate, SC
|
| |
|
| |
$250,000 – $300,000
|
| |
$300,000 – $375,000
|
| |
$375,000 – $450,000+
|
|
Midlands, SC
|
| |
|
| |
$250,000 – $350,000
|
| |
$350,000 – $400,000
|
| |
$400,000 – $500,000+
|
|
Coastal, SC
|
| |
|
| |
$325,000 – $350,000
|
| |
$350,000 – $450,000
|
| |
$450,000 – $600,000+
|
|
Overall GSH
|
| |
|
| |
$250,000 – $300,000
|
| |
$300,000 – $375,000
|
| |
$375,000+
|
|
| | |
购房者配置文件 - 产品组合(按买家类型)
|
| |||||||||||||||||||||
| | |
Nine Months Ended September 30, 2022
|
| |
Year Ended December 31, 2021
|
| ||||||||||||||||||
Homebuyer Profile
|
| |
Number of Home
Closings |
| |
% of Total
|
| |
Number of Home
Closings |
| |
% of Total
|
| ||||||||||||
Entry Level
|
| | | | 625 | | | | | | 51.4% | | | | | | 924 | | | | | | 54.2% | | |
1st Move-Up
|
| | | | 474 | | | | | | 39.0% | | | | | | 644 | | | | | | 37.8% | | |
2nd Move-Up
|
| | | | 94 | | | | | | 7.7% | | | | | | 104 | | | | | | 6.1% | | |
3rd Move-Up
|
| | | | 23 | | | | | | 1.9% | | | | | | 33 | | | | | | 1.9% | | |
Total | | | | | 1,216 | | | | | | 100.0% | | | | | | 1,705 | | | | | | 100.0% | | |
| | |
购房者简介 - 按买家类型和市场划分的产品组合
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Nine Months Ended September 30, 2022
|
| | | | |
Year Ended December 31, 2021
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Number of Home
Closings |
| | | | | | | | | | | | | | | | |
Number of Home
Closings |
| | | | | | | | | | | | | ||||||||||||||||||||||||||||||
| | |
Upstate
|
| |
Midlands
|
| |
Coastal
|
| |
Total
|
| |
% of Total
|
| | | | |
Upstate
|
| |
Midlands
|
| |
Coastal
|
| |
Total
|
| |
% of Total
|
| ||||||||||||||||||||||||||||||
Entry Level
|
| | | | 160 | | | | | | 311 | | | | | | 154 | | | | | | 625 | | | | | | 51.4% | | | |
Entry Level
|
| | | | 203 | | | | | | 616 | | | | | | 105 | | | | | | 924 | | | | | | 54.2% | | |
1st Move-Up
|
| | | | 94 | | | | | | 375 | | | | | | 5 | | | | | | 474 | | | | | | 39% | | | |
1st Move-Up
|
| | | | 184 | | | | | | 452 | | | | | | 8 | | | | | | 644 | | | | | | 37.8% | | |
2nd Move-Up
|
| | | | 67 | | | | | | 4 | | | | | | 23 | | | | | | 94 | | | | | | 7.7% | | | |
2nd Move-Up
|
| | | | 45 | | | | | | 21 | | | | | | 38 | | | | | | 104 | | | | | | 6.1% | | |
3rd Move-Up
|
| | | | 12 | | | | | | 2 | | | | | | 9 | | | | | | 23 | | | | | | 1.9% | | | |
3rd Move-Up
|
| | | | 22 | | | | | | 2 | | | | | | 9 | | | | | | 33 | | | | | | 1.9% | | |
Total | | | | | 333 | | | | | | 692 | | | | | | 191 | | | | | | 1,216 | | | | | | 100.0% | | | | Total | | | | | 454 | | | | | | 1,091 | | | | | | 160 | | | | | | 1,705 | | | | | | 100.0% | | |
| | |
As of September 30, 2022
|
| |
As of December 31, 2021
|
| ||||||||||||||||||||||||||||||
Market / Division
|
| |
Owned
|
| |
Controlled
|
| |
Total
|
| |
Owned
|
| |
Controlled
|
| |
Total
|
| ||||||||||||||||||
Midlands
|
| | | | 108 | | | | | | 5,423 | | | | | | 5,531 | | | | | | 109 | | | | | | 5,636 | | | | | | 5,745 | | |
Coastal
|
| | | | 26 | | | | | | 1,227 | | | | | | 1,253 | | | | | | 44 | | | | | | 1,135 | | | | | | 1,179 | | |
Upstate
|
| | | | 129 | | | | | | 2,625 | | | | | | 2,754 | | | | | | 147 | | | | | | 1,704 | | | | | | 1,851 | | |
Total | | | | | 263 | | | | | | 9,275 | | | | | | 9,538 | | | | | | 300 | | | | | | 8,475 | | | | | | 8,775 | | |
| | |
As of
September 30, 2022 |
| |
As of
December 31, 2021 |
| ||||||
自有房地产库存状态(1)
|
| |
% of Owned Real Estate
Inventory |
| |
% of Owned Real Estate
Inventory |
| ||||||
在建房屋和竣工房屋
|
| | | | 85% | | | | | | 88% | | |
Developed lots
|
| | | | 15% | | | | | | 12% | | |
Total
|
| | | | 100% | | | | | | 100% | | |
| | |
截至9月30日的9个月
|
| |
Period Over Period
Percent Change |
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
Market
|
| |
Sales
|
| |
Starts
|
| |
Closings
|
| |
Sales
|
| |
Starts
|
| |
Closings
|
| |
Sales
|
| |
Starts
|
| |
Closings
|
| |||||||||||||||||||||||||||
Coastal
|
| | | | 128 | | | | | | 169 | | | | | | 191 | | | | | | 153 | | | | | | 449 | | | | | | 97 | | | | |
|
(16)%
|
| | | |
|
(62)%
|
| | | |
|
97%
|
| |
Midlands
|
| | | | 577 | | | | | | 611 | | | | | | 692 | | | | | | 880 | | | | | | 1,730 | | | | | | 760 | | | | |
|
(34)%
|
| | | |
|
(65)%
|
| | | |
|
(9)%
|
| |
Upstate
|
| | | | 283 | | | | | | 317 | | | | | | 333 | | | | | | 364 | | | | | | 785 | | | | | | 317 | | | | |
|
(22)%
|
| | | |
|
(60)%
|
| | | |
|
5%
|
| |
Total
|
| | |
|
988
|
| | | |
|
1,097
|
| | | |
|
1,216
|
| | | |
|
1,397
|
| | | |
|
2,964
|
| | | |
|
1,174
|
| | | |
|
(29)%
|
| | | |
|
(63)%
|
| | | |
|
4%
|
| |
| | |
Year Ended December 31,
|
| |
Period Over Period
Percent Change |
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
Market
|
| |
Sales
|
| |
Starts
|
| |
Closings
|
| |
Sales
|
| |
Starts
|
| |
Closings
|
| |
Sales
|
| |
Starts
|
| |
Closings
|
| |||||||||||||||||||||||||||
Coastal
|
| | | | 204 | | | | | | 260 | | | | | | 160 | | | | | | 276 | | | | | | 169 | | | | | | 239 | | | | |
|
(26)%
|
| | | |
|
54%
|
| | | |
|
(33)%
|
| |
Midlands
|
| | | | 1,123 | | | | | | 1,133 | | | | | | 1,091 | | | | | | 990 | | | | | | 1,004 | | | | | | 862 | | | | |
|
13%
|
| | | |
|
13%
|
| | | |
|
27%
|
| |
Upstate
|
| | | | 494 | | | | | | 474 | | | | | | 454 | | | | | | 471 | | | | | | 506 | | | | | | 370 | | | | |
|
5%
|
| | | |
|
(6)%
|
| | | |
|
23%
|
| |
Total
|
| | |
|
1,821
|
| | | |
|
1,867
|
| | | |
|
1,705
|
| | | |
|
1,737
|
| | | |
|
1,679
|
| | | |
|
1,471
|
| | | |
|
5%
|
| | | |
|
11%
|
| | | |
|
16%
|
| |
| | |
截至9月30日的9个月
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
Net New Orders
|
| | | | 988 | | | | | | 1,397 | | | | | | 1,821 | | | | | | 1,737 | | |
Cancellation Rate
|
| | | | 15.4% | | | | | | 14.2% | | | | | | 14.3% | | | | | | 11.5% | | |
| | |
As of September 30,
|
| |
As of December 31,
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
Ending Backlog – Homes
|
| | | | 391 | | | | | | 744 | | | | | | 800 | | | | | | 513 | | |
Ending Backlog - 值(千)
|
| | | $ | 123,544 | | | | | $ | 196,438 | | | | | $ | 210,000 | | | | | $ | 121,000 | | |
Name
|
| |
Age
|
| |
Position
|
|
Michael Nieri | | |
58
|
| | 董事长兼首席执行官总裁和董事 | |
Shelton Twine | | |
49
|
| | 首席运营官 | |
Tom O’Grady | | |
67
|
| | 首席行政官和董事 | |
Steve Lenker | | |
55
|
| |
常务副总裁总法律顾问兼公司秘书
|
|
Dan Goldstein | | |
45
|
| | 总裁常务副总裁 - 财务 | |
Kookie McGuire | | |
49
|
| | Vice President – Finance | |
Pennington Nieri | | |
29
|
| | 联席执行副总裁总裁 - 建筑服务 | |
Jeremy Pyle | | |
45
|
| | 联席执行副总裁总裁 - 建筑服务 | |
Rob Penny | | |
48
|
| | 执行副总裁总裁 - 销售 | |
Allan Hutto | | |
51
|
| | 副总裁 - 投资者关系和政府事务 | |
Eric S. Bland | | |
60
|
| | Director | |
James P. Clements | | |
58
|
| | Director | |
Robert Dozier, Jr. | | |
54
|
| | Director | |
Jason Enoch | | |
55
|
| | Director | |
Nikki R. Haley | | |
50
|
| | Director | |
Alan Levine | | |
61
|
| | Director | |
| | |
截至9月30日的9个月
|
| | | | | | | | | | | | | |||||||||
| | |
2022
|
| |
2021
|
| |
Amount
Change |
| |
% Change
|
| ||||||||||||
损益表 | | | | | | | | | | | | | | | | | | | | | | | | | |
扣除销售折扣后的收入
|
| | | $ | 361,951,774 | | | | | $ | 267,271,398 | | | | | $ | 94,680,376 | | | | | | 35.4% | | |
Cost of sales
|
| | | | 264,730,624 | | | | | | 202,315,055 | | | | | | 62,415,569 | | | | | | 30.8% | | |
销售、一般和管理费用
|
| | | | 38,892,250 | | | | | | 24,772,473 | | | | | | 14,119,777 | | | | | | 56.9% | | |
Other income (expense), net
|
| | | | 312,991 | | | | | | 240,738 | | | | | | 72,253 | | | | | | 50.0% | | |
合资企业投资净亏损中的权益
|
| | | | (49,000) | | | | | | — | | | | | | (49,000) | | | | | | 100.0% | | |
Net income
|
| | | $ | 58,592,891 | | | | | $ | 40,424,608 | | | | | $ | 18,168,283 | | | | | | 45.0% | | |
其他财务和经营数据: | | | | | | | | | | | | | | | | | | | | | | | | | |
期末活跃社区
|
| | | | 57 | | | | | | 58 | | | | | | (1) | | | | | | (1.7)% | | |
Home closings(a)
|
| | | | 1,216 | | | | | | 1,174 | | | | | | 42 | | | | | | 3.6% | | |
成交房屋均价
|
| | | $ | 297,658 | | | | | $ | 227,659 | | | | | $ | 69,999 | | | | | | 30.7% | | |
Net new orders (units)
|
| | | | 988 | | | | | | 1,397 | | | | | | (409) | | | | | | (29.3)% | | |
Cancellation rate
|
| | | | 15.4% | | | | | | 14.2% | | | | | | 1.2% | | | | | | 8.5% | | |
Backlog
|
| | | | 391 | | | | | | 744 | | | | | | (376) | | | | | | (46.4)% | | |
Gross profit
|
| | | $ | 97,221,150 | | | | | $ | 64,956,343 | | | | | $ | 32,264,807 | | | | | | 49.5% | | |
Gross profit %(b)
|
| | | | 26.9% | | | | | | 24.3% | | | | | | 2.6% | | | | | | 10.7% | | |
Adjusted gross profit(c)
|
| | | $ | 100,387,715 | | | | | $ | 67,804,044 | | | | | $ | 32,583,671 | | | | | | 48.1% | | |
Adjusted gross profit %(b)
|
| | | | 27.7% | | | | | | 25.4% | | | | | | 2.3% | | | | | | 9.1% | | |
EBITDA(c) | | | | $ | 61,972,322 | | | | | $ | 43,422,913 | | | | | $ | 18,549,409 | | | | | | 42.7% | | |
EBITDA margin %(b)
|
| | | | 17.1% | | | | | | 16.2% | | | | | | 0.9% | | | | | | 5.6% | | |
Adjusted EBITDA(c)
|
| | | $ | 63,344,948 | | | | | $ | 43,422,913 | | | | | $ | 19,922,035 | | | | | | 45.9% | | |
Adjusted EBITDA margin %(b)
|
| | | | 17.5% | | | | | | 16.2% | | | | | | 1.3% | | | | | | 8.0% | | |
| | |
Year Ended December 31,
|
| | | | | | | | | | | | | |||||||||
| | |
2021
|
| |
2020
|
| |
Amount
Change |
| |
% Change
|
| ||||||||||||
损益表 | | | | | | | | | | | | | | | | | | | | | | | | | |
扣除销售折扣后的收入
|
| | | $ | 432,891,510 | | | | | $ | 327,254,305 | | | | | $ | 105,637,205 | | | | | | 32.3% | | |
Cost of sales
|
| | | | 332,274,788 | | | | | | 260,115,893 | | | | | | 72,158,895 | | | | | | 27.7% | | |
销售、一般和管理费用
|
| | | | 38,461,370 | | | | | | 29,891,622 | | | | | | 8,569,748 | | | | | | 28.7% | | |
Other income (expense), net
|
| | | | 257,659 | | | | | | 1,729,584 | | | | | | (1,471,925) | | | | | | (85.1)% | | |
Net income
|
| | | $ | 62,413,011 | | | | | $ | 38,976,374 | | | | | $ | 23,436,637 | | | | | | 60.1% | | |
其他财务和经营数据: | | | | | | | | | | | | | | | | | | | | | | | | | |
期末活跃社区
|
| | | | 69 | | | | | | 76 | | | | | | (7) | | | | | | (9.2)% | | |
Home closings(a)
|
| | | | 1,705 | | | | | | 1,471 | | | | | | 234 | | | | | | 15.9% | | |
成交房屋均价
|
| | | $ | 253,895 | | | | | $ | 222,471 | | | | | $ | 31,424 | | | | | | 14.1% | | |
Net new orders (units)
|
| | | | 1,821 | | | | | | 1,737 | | | | | | 84 | | | | | | 4.8% | | |
Cancellation rate
|
| | | | 14.3% | | | | | | 11.5% | | | | | | 2.8% | | | | | | 24.3% | | |
Backlog
|
| | | | 800 | | | | | | 513 | | | | | | 287 | | | | | | 55.9% | | |
Gross profit
|
| | | $ | 100,616,722 | | | | | $ | 67,138,412 | | | | | $ | 33,478,310 | | | | | | 49.9% | | |
Gross profit %(b)
|
| | | | 23.2% | | | | | | 20.5% | | | | | | 2.7% | | | | | | 13.2% | | |
Adjusted gross profit(c)
|
| | | $ | 104,243,854 | | | | | $ | 71,030,408 | | | | | $ | 33,213,446 | | | | | | 46.8% | | |
Adjusted gross profit %(b)
|
| | | | 24.1% | | | | | | 21.7% | | | | | | 2.4% | | | | | | 11.1% | | |
EBITDA(c) | | | | $ | 66,604,538 | | | | | $ | 43,449,376 | | | | | $ | 23,155,162 | | | | | | 53.3% | | |
EBITDA margin %(b)
|
| | | | 15.4% | | | | | | 13.3% | | | | | | 2.1% | | | | | | 15.8% | | |
Adjusted EBITDA(c)
|
| | | $ | 66,604,538 | | | | | $ | 41,755,576 | | | | | $ | 24,848,962 | | | | | | 59.5% | | |
Adjusted EBITDA margin %(b)
|
| | | | 15.4% | | | | | | 12.8% | | | | | | 2.6% | | | | | | 20.3% | | |
| | |
Year Ended December 31,
|
| | | | | | | | | | | | | |||||||||
| | |
2020
|
| |
2019
|
| |
Amount Change
|
| |
% Change
|
| ||||||||||||
损益表 | | | | | | | | | | | | | | | | | | | | | | | | | |
扣除销售折扣后的收入
|
| | | $ | 327,254,305 | | | | | $ | 272,225,885 | | | | | $ | 55,028,420 | | | | | | 20.2% | | |
Cost of sales
|
| | | | 260,115,893 | | | | | | 217,102,498 | | | | | | 43,013,395 | | | | | | 19.8% | | |
销售、一般和管理费用
|
| | | | 29,891,622 | | | | | | 26,786,604 | | | | | | 3,105,018 | | | | | | 11.6% | | |
Other income (expense), net
|
| | | | 1,729,584 | | | | | | (57,231) | | | | | | 1,786,815 | | | | | | 3,122.1% | | |
Net income
|
| | | $ | 38,976,374 | | | | | $ | 28,279,552 | | | | | $ | 10,696,822 | | | | | | 37.8% | | |
其他财务和经营数据: | | | | | | | | | | | | | | | | | | | | | | | | | |
期末活跃社区
|
| | | | 76 | | | | | | 84 | | | | | | (8) | | | | | | (9.5)% | | |
Home closings(a)
|
| | | | 1,471 | | | | | | 1,266 | | | | | | 205 | | | | | | 16.2% | | |
成交房屋均价
|
| | | $ | 222,471 | | | | | $ | 215,028 | | | | | $ | 7,443 | | | | | | 3.5% | | |
Net new orders (units)
|
| | | | 1,737 | | | | | | 1,326 | | | | | | 411 | | | | | | 31.0% | | |
Cancellation rate
|
| | | | 11.5% | | | | | | 11.4% | | | | | | 0.1% | | | | | | 0.9% | | |
Backlog
|
| | | | 513 | | | | | | 247 | | | | | | 266 | | | | | | 107.7% | | |
Gross profit
|
| | | $ | 67,138,412 | | | | | $ | 55,123,387 | | | | | $ | 12,015,025 | | | | | | 21.8% | | |
Gross profit %(b)
|
| | | | 20.5% | | | | | | 20.2% | | | | | | 0.3% | | | | | | 1.5% | | |
Adjusted gross profit(c)
|
| | | $ | 71,030,408 | | | | | $ | 60,098,689 | | | | | $ | 10,931,719 | | | | | | 18.2% | | |
Adjusted gross profit %(b)
|
| | | | 21.7% | | | | | | 22.1% | | | | | | (0.4)% | | | | | | (1.8)% | | |
EBITDA(c) | | | | $ | 43,449,376 | | | | | $ | 33,611,907 | | | | | $ | 9,837,469 | | | | | | 29.3% | | |
EBITDA margin %(b)
|
| | | | 13.3% | | | | | | 12.3% | | | | | | 1.0% | | | | | | 8.1% | | |
Adjusted EBITDA(c)
|
| | | $ | 41,755,576 | | | | | $ | 33,611,907 | | | | | $ | 8,143,669 | | | | | | 24.2% | | |
Adjusted EBITDA margin %(b)
|
| | | | 12.8% | | | | | | 12.3% | | | | | | 0.5% | | | | | | 4.1% | | |
| | |
截至9月30日的9个月
|
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||||||||
Revenue, net of sales
discounts |
| | | $ | 361,951,774 | | | | | $ | 267,271,398 | | | | | $ | 432,891,510 | | | | | $ | 327,254,305 | | | | | $ | 272,225,885 | | |
Cost of sales
|
| | | | 264,730,624 | | | | | | 202,315,055 | | | | | | 332,274,788 | | | | | | 260,115,893 | | | | | | 217,102,498 | | |
Gross profit
|
| | | $ | 97,221,150 | | | | | $ | 64,956,343 | | | | | $ | 100,616,722 | | | | | $ | 67,138,412 | | | | | $ | 55,123,387 | | |
Interest expense in cost
of sales |
| | | | 3,166,565 | | | | | | 2,847,701 | | | | | | 3,627,132 | | | | | | 3,891,996 | | | | | | 4,975,302 | | |
Adjusted gross profit
|
| | | $ | 100,387,715 | | | | | $ | 67,804,044 | | | | | $ | 104,243,854 | | | | | $ | 71,030,408 | | | | | $ | 60,098,689 | | |
Gross profit %(a)
|
| | | | 26.9% | | | | | | 24.3% | | | | | | 23.2% | | | | | | 20.5% | | | | | | 20.2% | | |
Adjusted gross profit %(a)
|
| | | | 27.7% | | | | | | 25.4% | | | | | | 24.1% | | | | | | 21.7% | | | | | | 22.1% | | |
| | |
截至9月30日的9个月
|
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||||||||
Net income
|
| | | $ | 58,592,891 | | | | | $ | 40,424,608 | | | | | $ | 62,413,011 | | | | | $ | 38,976,374 | | | | | $ | 28,279,552 | | |
销售成本中的利息支出
|
| | | | 3,166,565 | | | | | | 2,847,701 | | | | | | 3,627,132 | | | | | | 3,891,996 | | | | | | 4,975,302 | | |
折旧及摊销
|
| | | | 264,884 | | | | | | 266,029 | | | | | | 358,587 | | | | | | 182,786 | | | | | | 83,546 | | |
Taxes(a) | | | | | (52,018) | | | | | | (115,425) | | | | | | 205,808 | | | | | | 398,220 | | | | | | 273,507 | | |
EBITDA
|
| | | $ | 61,972,322 | | | | | $ | 43,422,913 | | | | | $ | 66,604,538 | | | | | $ | 43,449,376 | | | | | $ | 33,611,907 | | |
基于股票的薪酬费用
|
| | | | 1,372,626 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
债务清偿收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,693,800) | | | | | | — | | |
Adjusted EBITDA
|
| | | $ | 63,344,948 | | | | | $ | 43,422,913 | | | | | $ | 66,604,538 | | | | | $ | 41,755,576 | | | | | $ | 33,611,907 | | |
EBITDA margin(b)
|
| | | | 17.1% | | | | | | 16.2% | | | | | | 15.4% | | | | | | 13.3% | | | | | | 12.3% | | |
Adjusted EBITDA margin(b)
|
| | | | 17.5% | | | | | | 16.2% | | | | | | 15.4% | | | | | | 12.8% | | | | | | 12.3% | | |
| | |
As of September 30, 2022
|
| ||||||||||||||||||||||||
| | |
Weighted
average interest rate(1) |
| |
Homebuilding
Debt – Wells Fargo Syndication |
| |
Homebuilding
Debt – Other |
| |
Other Affiliates(3)
|
| |
Total
|
| ||||||||||||
Wells Fargo Bank
|
| |
4.31%
|
| | | | 45,004,236 | | | | | $ | — | | | | | $ | 4,007,651 | | | | | $ | 49,011,887 | | |
Regions Bank
|
| |
4.31%
|
| | | | 31,257,904 | | | | | | — | | | | | | — | | | | | | 31,257,904 | | |
Texas Capital Bank
|
| |
4.31%
|
| | | | 22,324,318 | | | | | | — | | | | | | — | | | | | | 22,324,318 | | |
Truist Bank
|
| |
4.31%
|
| | | | 22,304,732 | | | | | | — | | | | | | — | | | | | | 22,304,732 | | |
First National Bank
|
| |
4.31% / 5.38%
|
| | | | 8,929,747 | | | | | | — | | | | | | 1,208,124 | | | | | | 10,137,871 | | |
Anderson Brothers
|
| |
4.64%
|
| | | | — | | | | | | — | | | | | | 2,133,300 | | | | | | 2,133,300 | | |
First Community
|
| |
4.00%
|
| | | | — | | | | | | — | | | | | | 1,575,611 | | | | | | 1,575,611 | | |
Security Federal
|
| |
6.38%
|
| | | | — | | | | | | — | | | | | | 746,299 | | | | | | 746,299 | | |
Total debt on contracts
|
| | | | | | $ | 129,820,937 | | | | | $ | — | | | | | $ | 9,670,985 | | | | | $ | 139,491,922 | | |
| | |
As of December 31, 2021
|
| ||||||||||||||||||||||||
| | |
Weighted
average interest rate(2) |
| |
Homebuilding
Debt – Wells Fargo Syndication |
| |
Homebuilding
Debt – Other |
| |
Other Affiliates(3)
|
| |
Total
|
| ||||||||||||
Wells Fargo Bank
|
| |
3.63%
|
| | | $ | 36,453,801 | | | | | $ | — | | | | | $ | — | | | | | $ | 36,453,801 | | |
Regions Bank
|
| |
3.63% / 4.40%
|
| | | | 23,189,545 | | | | | | — | | | | | | 918,453 | | | | | | 24,107,998 | | |
Texas Capital Bank
|
| |
3.63%
|
| | | | 16,561,385 | | | | | | — | | | | | | — | | | | | | 16,561,385 | | |
Truist Bank
|
| |
3.63%
|
| | | | 16,543,353 | | | | | | — | | | | | | — | | | | | | 16,543,353 | | |
First National Bank
|
| |
3.63% / 3.88%
|
| | | | 6,624,554 | | | | | | — | | | | | | 21,160 | | | | | | 6,645,714 | | |
Anderson Brothers
|
| |
4.25%
|
| | | | — | | | | | | 439,200 | | | | | | 1,608,300 | | | | | | 2,047,500 | | |
Other debt
|
| |
—%
|
| | | | — | | | | | | 142,536 | | | | | | — | | | | | | 142,536 | | |
Total debt on contracts
|
| | | | | | $ | 99,372,638 | | | | | $ | 581,736 | | | | | $ | 2,547,913 | | | | | $ | 102,502,287 | | |
| | |
As of December 31, 2020
|
| |||||||||||||||||||||
| | |
Weighted
average interest rate |
| |
Homebuilding
Debt |
| |
Other Affiliates(3)
|
| |
Total
|
| ||||||||||||
Wells Fargo Bank
|
| | | | 4.31% | | | | | $ | 26,914,877 | | | | | $ | 3,980,502 | | | | | $ | 30,895,379 | | |
Regions Bank
|
| | | | 4.82% | | | | | | 17,856,941 | | | | | | — | | | | | | 17,856,941 | | |
Texas Capital Bank
|
| | | | 4.52% | | | | | | 9,371,299 | | | | | | 1,209,463 | | | | | | 10,580,762 | | |
Truist Bank
|
| | | | 3.99% | | | | | | 5,876,998 | | | | | | — | | | | | | 5,876,998 | | |
| | |
As of December 31, 2020
|
| |||||||||||||||||||||
| | |
Weighted
average interest rate |
| |
Homebuilding
Debt |
| |
Other Affiliates(3)
|
| |
Total
|
| ||||||||||||
First National Bank
|
| | | | 4.87% | | | | | | 4,277,966 | | | | | | — | | | | | | 4,277,966 | | |
Ameris Bank
|
| | | | 5.07% | | | | | | 3,760,562 | | | | | | 294,420 | | | | | | 4,054,982 | | |
Walters Investment
|
| | | | 6.00% | | | | | | — | | | | | | 1,086,750 | | | | | | 1,086,750 | | |
Other debt
|
| | | | —% | | | | | | 185,606 | | | | | | — | | | | | | 185,606 | | |
Total debt on contracts
|
| | | | | | | | | $ | 68,244,249 | | | | | $ | 6,571,135 | | | | | $ | 74,815,384 | | |
|
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
经营活动提供的现金净额
|
| | | $ | 19,664,352 | | | | | $ | 18,348,871 | | |
投资活动中使用的净现金
|
| | | | (151,612) | | | | | | (286,439) | | |
用于融资活动的现金净额
|
| | | | (51,644,900) | | | | | | (6,279,166) | | |
| | |
Year Ended, December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
经营活动提供的现金净额
|
| | | $ | 58,318,036 | | | | | $ | 71,781,702 | | |
投资活动中使用的净现金
|
| | | | (394,054) | | | | | | (785,294) | | |
用于融资活动的现金净额
|
| | | | (35,598,882) | | | | | | (51,419,649) | | |
| | |
Year Ended, December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
经营活动提供的现金净额
|
| | | $ | 71,781,702 | | | | | $ | 24,182,647 | | |
投资活动中使用的净现金
|
| | | | (785,294) | | | | | | (319,930) | | |
用于融资活动的现金净额
|
| | | | (51,419,649) | | | | | | (20,261,741) | | |
| | |
Common Stock
Beneficially Owned |
| |
继
之后实益拥有的普通股
GSH收盘前资本重组 |
| |||||||||||||||||||||||||||
受益人姓名和地址(1)(2)
|
| |
Number of
Shares(3) |
| |
Percentage
|
| |
Number of
Shares |
| |
Class
|
| |
Percentage of
Outstanding Shares |
| |
Percentage of
Class |
| |||||||||||||||
执行主任 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
董事会主席迈克尔·涅里、总裁、首席执行官
|
| | | | 51,000(3) | | | | | | 48.3% | | | | | | 51,000 | | | |
B
|
| | | | 48.3% | | | | | | 51.5% | | |
首席运营官Shelton Twin
|
| | | | | | | | | | | | | | | | 548 | | | |
A
|
| | | | * | | | | | | 8.3% | | |
| | | 48,548(4) | | | | | | 45.9% | | | | | | 48,000 | | | |
B
|
| | | | 45.5% | | | | | | 48.5% | | | ||
- 建筑服务联席执行副总裁总裁Pennington Nieri
|
| | | | 16,048(5) | | | | | | 15.2% | | | | | | 16,048 | | | |
B
|
| | | | 15.2% | | | | | | 16.2% | | |
Directors
|
| | | | — | | | | | | — | | | | | | — | | | |
—
|
| | | | — | | | | | | — | | |
Eric S. Bland
|
| | | | — | | | | | | — | | | | | | — | | | |
—
|
| | | | — | | | | | | — | | |
James P. Clements
|
| | | | 24 | | | | | | * | | | | | | 24 | | | |
A
|
| | | | * | | | | | | * | | |
Robert Dozier
|
| | | | 24 | | | | | | * | | | | | | 24 | | | |
A
|
| | | | * | | | | | | * | | |
Jason Enoch
|
| | | | 24 | | | | | | * | | | | | | 24 | | | |
A
|
| | | | * | | | | | | * | | |
Nikki R. Haley
|
| | | | 72 | | | | | | * | | | | | | 72 | | | |
A
|
| | | | * | | | | | | 1.1% | | |
Alan Levine
|
| | | | 24 | | | | | | * | | | | | | 24 | | | |
A
|
| | | | * | | | | | | * | | |
Tom O’Grady
|
| | | | 2,000(6) | | | | | | 1.9% | | | | | | 2,000 | | | |
A
|
| | | | 1.9% | | | | | | 30.3% | | |
所有董事和高级管理人员
group |
| | | | 101,764 | | | | | | 96.3% | | | | | | 101,764 | | | | | | | | | 96.3% | | | | | | | | |
5%或更大股东 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
PWN Trust 2018 dated 7/17/2018
|
| | | | 16,000 | | | | | | 15.2% | | | | | | 16,000 | | | |
B
|
| | | | 16.0% | | | | | | 16.2% | | |
MEN Trust 2018 dated 7/17/2018
|
| | | | 16,000 | | | | | | 15.2% | | | | | | 16,000 | | | |
B
|
| | | | 16.0% | | | | | | 16.2% | | |
PMN Trust 2018 dated 7/17/2018
|
| | | | 16,000 | | | | | | 15.2% | | | | | | 16,000 | | | |
B
|
| | | | 16.0% | | | | | | 16.2% | | |
Name
|
| |
Age
|
| |
Position
|
|
Michael Nieri | | | 58 | | | 董事长兼首席执行官总裁和董事 | |
Shelton Twine | | | 49 | | | 首席运营官 | |
Keith Feldman | | | 46 | | | 首席财务官 | |
Tom O’Grady | | | 67 | | | 首席行政官和董事 | |
Steve Lenker | | | 55 | | |
常务副总裁总法律顾问兼公司秘书
|
|
Dan Goldstein | | | 45 | | | 总裁常务副总裁 - 财务 | |
Kookie McGuire | | | 49 | | | Vice President – Finance | |
Pennington Nieri | | | 29 | | | 联席执行副总裁总裁 - 建筑服务 | |
Jeremy Pyle | | | 45 | | | 联席执行副总裁总裁 - 建筑服务 | |
Rob Penny | | | 48 | | | 执行副总裁总裁 - 销售 | |
Allan Hutto | | | 51 | | | 副总裁 - 投资者关系和政府事务 | |
David Hamamoto(3) | | | 62 | | | Director | |
Eric S. Bland | | | 60 | | | Director | |
James P. Clements(2)(3) | | | 58 | | | Director | |
Robert Dozier(1)(2)(3) | | | 54 | | | Director | |
Jason Enoch(1)(2)(4) | | | 55 | | | Director | |
Nikki R. Haley(3) | | | 50 | | | Director | |
Alan Levine(1)(2)(4) | | | 61 | | | Director | |
Michael Bayles(1) | | | 39 | | | Director | |
姓名和主要职务
|
| |
Year
|
| |
Salary
|
| |
Bonus
|
| |
Stock
Awards |
| |
Option
Awards(1) |
| |
Non-Equity
Incentive Plan Compensation |
| |
All Other
Compensation(2) |
| |
Total
|
| ||||||||||||||||||||||||
Michael Nieri,
董事长、总裁、首席执行官 |
| | | | 2022 | | | | | $ | 1,300,000 | | | | | $ | 666,667 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 48,210 | | | | | $ | 2,014,877 | | |
| | | | | 2021 | | | | | $ | 95,519 | | | | | $ | 500,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 37,489 | | | | | $ | 633,008 | | |
Pennington Nieri,
Co-Executive Vice President − 建筑服务 |
| | | | 2022 | | | | | $ | 221,667 | | | | | $ | 266,667 | | | | | $ | — | | | | | $ | 75,011 | | | | | $ | — | | | | | $ | 28,641 | | | | | $ | 591,996 | | |
| | | | | 2021 | | | | | $ | 139,481 | | | | | $ | 250,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 22,683 | | | | | $ | 412,164 | | |
Shelton Twine,
首席运营官 |
| | | | 2022 | | | | | $ | 259,385 | | | | | $ | 218,667 | | | | | $ | — | | | | | $ | 75,011 | | | | | $ | — | | | | | $ | 31,534 | | | | | $ | 584,597 | | |
| | | | | 2021 | | | | | $ | 144,200 | | | | | $ | 190,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 25,086 | | | | | $ | 359,286 | | |
Name
|
| |
Year
|
| |
Auto
Allowance |
| |
401(k)
Company Match |
| |
Cost of Medical
Insurance Premiums |
| ||||||||||||
Michael Nieri
|
| | | | 2022 | | | | | $ | 25,000 | | | | | $ | 12,200 | | | | | $ | 11,010 | | |
| | | | | 2021 | | | | | $ | 23,007 | | | | | $ | 2,335 | | | | | $ | 12,078 | | |
Pennington Nieri
|
| | | | 2022 | | | | | $ | 5,200 | | | | | $ | 8,867 | | | | | $ | 14,574 | | |
| | | | | 2021 | | | | | $ | 5,200 | | | | | $ | 5,405 | | | | | $ | 12,078 | | |
Shelton Twine
|
| | | | 2022 | | | | | $ | 13,000 | | | | | $ | 10,375 | | | | | $ | 8,159 | | |
| | | | | 2021 | | | | | $ | 13,000 | | | | | $ | 5,546 | | | | | $ | 6,540 | | |
| | |
Option Awards
|
| |||||||||||||||||||||||||||
Name
|
| |
Grant
Date(1) |
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Option
Exercise Price |
| |
Option
Expiration Date |
| |||||||||||||||
Michael Nieri
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Pennington Nieri
|
| | | | 1/19/2022 | | | | | | — | | | | | | 190 | | | | | $ | 199,424 | | | | | | 1/19/2032 | | |
Shelton Twine
|
| | | | 1/19/2022 | | | | | | — | | | | | | 190 | | | | | $ | 199,424 | | | | | | 1/19/2032 | | |
Name
|
| |
Year
|
| |
Fees Earned
or Paid in Cash |
| |
Stock
Awards |
| |
Option
Awards(1) |
| |
Non-Equity
Incentive Plan Compensation |
| |
All Other
Compensation |
| |
Total
|
| |||||||||||||||||||||
Michael Nieri(2)
|
| | |
|
2022
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| |
| |
|
2021
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | ||
Robert Dozier
|
| | |
|
2022
|
| | | |
$
|
75,000
|
| | | |
$
|
—
|
| | | |
$
|
37,493
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
112,493
|
| |
| |
|
2021
|
| | | |
$
|
5,000(3)
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
5,000
|
| | ||
Jason Enoch
|
| | |
|
2022
|
| | | |
$
|
75,000
|
| | | |
$
|
—
|
| | | |
$
|
37,493
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
112,493
|
| |
| |
|
2021
|
| | | |
$
|
15,000(3)
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
15,000
|
| | ||
Alan Levine
|
| | |
|
2022
|
| | | |
$
|
75,000
|
| | | |
$
|
—
|
| | | |
$
|
37,493
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
112,493
|
| |
| |
|
2021
|
| | | |
$
|
5,000(3)
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
5,000
|
| | ||
Tom O’Grady
|
| | |
|
2022
|
| | | |
$
|
75,000
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
730,720(4)
|
| | | |
$
|
805,720
|
| |
| |
|
2021
|
| | | |
$
|
20,000(3)
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
20,000(5)
|
| | | |
$
|
40,000
|
| | ||
Nikki Haley(6)
|
| | |
|
2022
|
| | | |
$
|
75,000
|
| | | |
$
|
—
|
| | | |
$
|
112,873
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
187,873
|
| |
| |
|
2021
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | ||
Eric Bland(6)
|
| | |
|
2022
|
| | | |
$
|
56,250
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
56,250
|
| |
| |
|
2021
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| |
| | |
Per Share
Upfront Consideration |
| |
Earn Out
Shares |
|
GSH A类普通股持有者
|
| |
378,817
|
| |
186,151
|
|
GSH B类普通股持有者
|
| |
37,502,833
|
| |
18,428,911
|
|
Holders of GSH Options
|
| |
924,268
|
| |
454,185
|
|
Holders of GSH Warrants
|
| |
1,894,082
|
| |
930,753
|
|
TOTAL
|
| |
40,700,000
|
| |
20,000,000
|
|
($ millions)
|
| |
FY 2021A
|
| |
FY 2022E
|
| |
FY 2023E
|
| |||||||||
Total Closings
|
| | | | 1,705 | | | | | | 1,736 | | | | | | 2,074 | | |
Revenue | | | | $ | 432.9 | | | | | $ | 515.5 | | | | | $ | 630.2 | | |
YoY Revenue Growth
|
| | | | 32% | | | | | | 19% | | | | | | 22% | | |
Cost of Goods Sold
|
| | | | 332.3 | | | | | | 375.9 | | | | | | 460.5 | | |
Gross Profit
|
| | | $ | 100.6 | | | | | $ | 139.6 | | | | | $ | 169.7 | | |
Gross Profit (%)
|
| | | | 23% | | | | | | 27% | | | | | | 27% | | |
SG&A
|
| | | | 38.5 | | | | | | 49.0 | | | | | | 63.2 | | |
Operating Income
|
| | | $ | 62.1 | | | | | $ | 90.6 | | | | | $ | 106.5 | | |
营业收入利润率
|
| | | | 13% | | | | | | 18% | | | | | | 17% | | |
Other Income/Expense
|
| | | | 0.3 | | | | | | 1.0 | | | | | | 3.1 | | |
Corporate Income Tax
|
| | | | 0.0 | | | | | | 0.0 | | | | | | 28.5 | | |
Net Income
|
| | | $ | 62.4 | | | | | $ | 91.6 | | | | | $ | 81.2 | | |
Net Income Margin
|
| | | | 13% | | | | | | 18% | | | | | | 13% | | |
Adjusted EBITDA
|
| | | $ | 62.4 | | | | | $ | 97.1 | | | | | $ | 118.2 | | |
调整后的EBITDA利润率
|
| | | | 14% | | | | | | 19% | | | | | | 19% | | |
选定的上市公司
|
| |
2021-2022E
Revenue Growth |
| |
2022-2023E
Revenue Growth |
| ||||||
地光房屋建筑商 | | | | | | | | | | | | | |
Dream Finders Homes, Inc.
|
| | | | 20.8% | | | | | | 12.9% | | |
NVR, Inc.
|
| | | | 10.5% | | | | | | (10.2)% | | |
小型房屋建筑商 | | | | | | | | | | | | | |
Mean
|
| | | | 14.0% | | | | | | (7.1)% | | |
大盘股房屋建筑商 | | | | | | | | | | | | | |
Mean
|
| | | | 16.4% | | | | | | (3.9)% | | |
选定的上市公司
|
| |
2021-2022E
EBITDA Growth |
| |
2022-2023E
EBITDA Growth |
| ||||||
地光房屋建筑商 | | | | | | | | | | | | | |
Dream Finders Homes, Inc.
|
| | | | 93.1% | | | | | | 2.5% | | |
NVR, Inc.
|
| | | | 50.9% | | | | | | (23.4)% | | |
小型房屋建筑商 | | | | | | | | | | | | | |
Mean
|
| | | | 37.4% | | | | | | (21.9)% | | |
大盘股房屋建筑商 | | | | | | | | | | | | | |
Mean
|
| | | | 31.9% | | | | | | (18.2)% | | |
选定的上市公司
|
| |
2022E
EBITDA Margin |
| |
2023E
EBITDA Margin |
| ||||||
地光房屋建筑商 | | | | | | | | | | | | | |
Dream Finders Homes, Inc.
|
| | | | 12.6% | | | | | | 11.4% | | |
NVR, Inc.
|
| | | | 21.9% | | | | | | 18.7% | | |
小型房屋建筑商 | | | | | | | | | | | | | |
Mean
|
| | | | 18.2% | | | | | | 15.6% | | |
大盘股房屋建筑商 | | | | | | | | | | | | | |
Mean
|
| | | | 20.3% | | | | | | 17.3% | | |
选定的上市公司
|
| |
Enterprise Value
/ 2022E EBITDA |
| |
Enterprise Value
/ 2023E EBITDA |
| ||||||
地光房屋建筑商 | | | | | | | | | | | | | |
Dream Finders Homes, Inc.
|
| | | | 5.1x | | | | | | 5.0x | | |
NVR, Inc.
|
| | | | 6.1x | | | | | | 8.0x | | |
小型房屋建筑商 | | | | | | | | | | | | | |
Mean
|
| | | | 3.6x | | | | | | 4.6x | | |
大盘股房屋建筑商 | | | | | | | | | | | | | |
Mean
|
| | | | 3.8x | | | | | | 4.6x | | |
|
Share Price:
|
| | | $ | 5.00 | | | | | $ | 7.50 | | | | | $ | 10.00 | | | | | $ | 12.50 | | | | | $ | 15.00 | | | | | $ | 17.50 | | | | | $ | 20.00 | | |
|
Public Shares(1)
|
| | | | 4.4 | | | | | | 4.4 | | | | | | 4.4 | | | | | | 4.4 | | | | | | 4.4 | | | | | | 4.4 | | | | | | 4.4 | | |
|
Public Warrants
|
| | | | — | | | | | | — | | | | | | — | | | | | | 0.7 | | | | | | 2.0 | | | | | | 3.0 | | | | | | 3.7 | | |
|
Founder Shares(2)(3)
|
| | | | 4.2 | | | | | | 4.2 | | | | | | 4.2 | | | | | | 4.9 | | | | | | 5.6 | | | | | | 6.0 | | | | | | 6.0 | | |
|
私募认股权证(4)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 0.2 | | | | | | 0.7 | | | | | | 1.0 | | | | | | 1.3 | | |
|
GSH股东展期股权(5)
|
| | | | 37.9 | | | | | | 37.9 | | | | | | 37.9 | | | | | | 45.4 | | | | | | 52.9 | | | | | | 57.9 | | | | | | 57.9 | | |
|
合并后公司货币化后权益价值
|
| | | | 232.4 | | | | | | 348.6 | | | | | | 464.8 | | | | | | 695.2 | | | | | | 984.0 | | | | | | 1,266.0 | | | | | | 1,465.9 | | |
| Implied Returns ($mm): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Illustrative IPO Investor Return (%)(1)(6)(7)
|
| | | | (50)% | | | | | | (25)% | | | | | | 0% | | | | | | 44% | | | | | | 118% | | | | | | 192% | | | | | | 265% | | |
|
Initial Stockholders
Gain ($)(2)(3)(8) |
| | | $ | 11.9 | | | | | $ | 22.3 | | | | | $ | 32.7 | | | | | $ | 54.9 | | | | | $ | 85.1 | | | | | $ | 114.7 | | | | | $ | 137.2 | | |
|
说明性初始股东回报(%)(2)(3)(8)
|
| | | | 133% | | | | | | 250% | | | | | | 366% | | | | | | 615% | | | | | | 953% | | | | | | 1285% | | | | | | 1538% | | |
|
Implied Ownership:
|
| | | $ | 5.00 | | | | | $ | 7.50 | | | | | $ | 10.00 | | | | | $ | 12.50 | | | | | $ | 15.00 | | | | | $ | 17.50 | | | | | $ | 20.00 | | |
|
Public Stockholders(1)
|
| | | | 9.5% | | | | | | 9.5% | | | | | | 9.5% | | | | | | 9.2% | | | | | | 9.8% | | | | | | 10.2% | | | | | | 11.0% | | |
|
Initial Stockholders(2)(3)
|
| | | | 9.0 | | | | | | 9.0 | | | | | | 9.0 | | | | | | 9.2 | | | | | | 9.6 | | | | | | 9.8 | | | | | | 10.0 | | |
|
GSH Stockholders(5)
|
| | | | 81.5 | | | | | | 81.5 | | | | | | 81.5 | | | | | | 81.6 | | | | | | 80.6 | | | | | | 80.0 | | | | | | 79.0 | | |
| Total | | | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | |
|
方正股份和私募认股权证的隐含稀释
|
| | | | 9.0% | | | | | | 9.0% | | | | | | 9.0% | | | | | | 9.2% | | | | | | 9.6% | | | | | | 9.8% | | | | | | 10.0% | | |
|
Share Price:
|
| | | $ | 5.00 | | | | | $ | 7.50 | | | | | $ | 10.00 | | | | | $ | 12.50 | | | | | $ | 15.00 | | | | | $ | 17.50 | | | | | $ | 20.00 | | |
|
Public Shares
|
| | | | 2.5 | | | | | | 2.5 | | | | | | 2.5 | | | | | | 2.5 | | | | | | 2.5 | | | | | | 2.5 | | | | | | 2.5 | | |
|
Public Warrants(1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 0.7 | | | | | | 2.0 | | | | | | 3.0 | | | | | | 3.7 | | |
|
Founder Shares(2)(3)
|
| | | | 3.4 | | | | | | 3.4 | | | | | | 3.4 | | | | | | 4.4 | | | | | | 5.4 | | | | | | 6.0 | | | | | | 6.0 | | |
|
私募认股权证(4)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 0.2 | | | | | | 0.7 | | | | | | 1.0 | | | | | | 1.3 | | |
|
GSH股东展期股权(5)
|
| | | | 37.9 | | | | | | 37.9 | | | | | | 37.9 | | | | | | 45.4 | | | | | | 52.9 | | | | | | 57.9 | | | | | | 57.9 | | |
|
合并后的货币后权益价值
Company |
| | | $ | 219.0 | | | | | $ | 328.5 | | | | | $ | 438.0 | | | | | $ | 664.9 | | | | | $ | 951.6 | | | | | $ | 1,231.2 | | | | | $ | 1,426.1 | | |
| Implied Returns ($mm): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Illustrative IPO Investor Return (%)(1)(6)(7)
|
| | | | (50)% | | | | | | (25)% | | | | | | 0% | | | | | | 60% | | | | | | 171% | | | | | | 282% | | | | | | 393% | | |
|
Initial Stockholders
Gain ($)(2)(3)(8) |
| | | $ | 8.2 | | | | | $ | 16.7 | | | | | $ | 25.2 | | | | | $ | 49.1 | | | | | $ | 82.3 | | | | | $ | 114.7 | | | | | $ | 137.2 | | |
|
说明性初始股东回报(%)(2)(3)(8)
|
| | | | 91% | | | | | | 187% | | | | | | 283% | | | | | | 550% | | | | | | 922% | | | | | | 1285% | | | | | | 1538% | | |
|
Implied Ownership:
|
| | | $ | 5.00 | | | | | $ | 7.50 | | | | | $ | 10.00 | | | | | $ | 12.50 | | | | | $ | 15.00 | | | | | $ | 17.50 | | | | | $ | 20.00 | | |
|
Public Stockholders
|
| | | | 5.7% | | | | | | 5.7% | | | | | | 5.7% | | | | | | 6.0% | | | | | | 7.1% | | | | | | 7.8% | | | | | | 8.6% | | |
|
Initial Stockholders(2)(3)
|
| | | | 7.8 | | | | | | 7.8 | | | | | | 7.8 | | | | | | 8.7 | | | | | | 9.6 | | | | | | 10.0 | | | | | | 10.2 | | |
|
GSH Stockholders(5)
|
| | | | 86.5 | | | | | | 86.5 | | | | | | 86.5 | | | | | | 85.3 | | | | | | 83.3 | | | | | | 82.2 | | | | | | 81.2 | | |
| Total | | | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | |
|
方正股份和私募认股权证的隐含稀释
|
| | | | 7.8% | | | | | | 7.8% | | | | | | 7.8% | | | | | | 8.7% | | | | | | 9.6% | | | | | | 10.0% | | | | | | 10.2% | | |
Name
|
| |
Position
|
|
Michael Nieri | | | 董事长、首席执行官、总裁 | |
Shelton Twine | | | 首席运营官 | |
Tom O’Grady | | | 首席行政官 | |
Steve Lenker | | | 常务副总裁总法律顾问兼公司秘书 | |
Dan Goldstein | | | 总裁常务副总裁 - 财务 | |
Kookie McGuire | | | Vice President – Finance | |
Pennington Nieri | | | 联席执行副总裁总裁 - 建筑服务 | |
Jeremy Pyle | | | 联席执行副总裁总裁 - 建筑服务 | |
Rob Penny | | | 执行副总裁总裁 - 销售 | |
Allan Hutto | | | 副总裁 - 投资者关系和政府事务 | |
| | |
Per Share
Upfront Consideration |
| |
Earn Out
Shares |
| ||||||
GSH A类普通股持有者
|
| | | | 378,817 | | | | | | 186,151 | | |
GSH B类普通股持有者
|
| | | | 37,502,833 | | | | | | 18,428,911 | | |
Holders of GSH Options
|
| | | | 924,268 | | | | | | 454,185 | | |
Holders of GSH Warrants
|
| | | | 1,894,082 | | | | | | 930,753 | | |
TOTAL
|
| | | | 40,700,000 | | | | | | 20,000,000 | | |
|
DHHC
|
| |
合并后公司
|
|
| Diamondhead Holdings Corp. | | | United Homes Group, Inc. (“UHG”) | |
|
法定股本
|
| |||
|
根据现行章程,DHHC获授权发行合共320,000,000股股本,包括(A)31,000,000股普通股,包括(I)300,000,000股A类普通股及(Ii)10,000,000股B类普通股及(B)10,000,000股优先股。
优先股可按DHHC董事会决议决定的一个或多个类别或系列指定和发行。
这些股本的面值为每股0.0001美元。
|
| |
根据拟议的宪章,UHG将被授权发行4.5亿股股本,包括(A)4.1亿股普通股,包括(I)3.5亿股A类普通股和(Ii)60,000,000股B类普通股和(B)40,000,000股优先股。
优先股可按超重集团董事会决议确定的一个或多个类别或系列指定和发行。
这些股本的面值为每股0.001美元。
|
|
|
COMMON STOCK
|
| |||
|
在业务合并方面,所有B类普通股将自动转换为A类普通股,而DHHC B类普通股的前持有人将成为UHG A类普通股的持有人,但须遵守保荐人协议下的某些没收。
|
| |||
| 转换权。A类普通股不具有转换权。企业合并结束后,B类普通股可一对一自动转换为A类普通股,如有A类普通股增发,可上调换股比例。 | | | 转换权。A类普通股不具有转换权。根据拟议的宪章,每股B类普通股将根据持有人的选择权转换为一股A类普通股,方法是向UHG递交书面通知,说明其转换此类股票的意图。此外,B类普通股的每股流通股将自动转换为 | |
|
DHHC
|
| |
合并后公司
|
|
| 未偿还或可根据未偿还衍生证券发行超过首次公开发售及首次业务合并所预期的金额。B类普通股的大多数持有者可以免除调整条款,但在任何情况下,转换比例都不能低于1:1。 | | |
根据持有人列举的某些转让,不包括(I)转让给持有人的关联公司或家庭成员,(Ii)转让给B类普通股的另一持有人,或(Iii)经UHG董事会批准的转让。就自动转换条款而言,“转让”一词的定义中也有某些例外情况。
根据拟议的章程,UHG还将被要求保留足够数量的A类普通股的授权和未发行股份,以便完全转换所有B类普通股的流通股。
|
|
| 投票。一般而言,A类普通股或B类普通股的每位持有者每股有一票投票权,作为一个单一类别一起投票。 | | | 投票。一般来说,A类普通股的每位持有者每股有一票投票权,而B类普通股的每位持有者每股有两票投票权,作为一个单一类别一起投票。 | |
| 分红。在适用法律及根据本章程指定的任何已发行优先股系列的规限下,东华控股董事会可不时宣布及东华控股可派发本公司已发行股本的股息。 | | | 分红。在适用法律及根据拟议宪章指定的任何未偿还优先股系列的规限下,普通股持有人有权在UHG董事会不时宣布时,从UHG合法可供支付的任何资产或资金中收取该等股息及其他分派。所有普通股应具有同等的等级,并且在获得该等股息的权利方面应相同。 | |
| 清算。在适用法律及任何已发行优先股系列的规限下,普通股持有人有权在东华控股发生任何自愿或非自愿清盘、解散或清盘的情况下,按其持有的A类普通股股份数目(按换算基准向B类普通股持有人)按比例收取东华控股的所有剩余资产,以供分配予股东。 | | | 清算。在适用法律和任何已发行的优先股系列的情况下,如果超重集团清算,普通股持有人将有权按照当时已发行和已发行普通股的总股数按比例分享任何可供分配给普通股持有人的剩余资产。 | |
|
董事的某些问题
|
| |||
|
分类版面。根据现行章程,DHHC董事会分为三类,数量尽可能相等,分别指定为I类、II类和III类。I类董事会的首届任期于第一届股东年会届满;II类董事会的首届任期至第二届股东年会届满;III类董事会的首届任期至第三届股东周年大会届满。
在接下来的每一次股东年会上,从第一次年度会议开始,每一位继任者被选为任期在该年度届满的董事类别
|
| |
分类版面。董事课程将与宪章下的课程基本相同,只是每个课程的初始条款以拟议的宪章的生效日期为基础。
根据拟议的宪章,(I)只要B类普通股持有人至少持有普通股已发行股份的多数投票权,则有权就此投票的UHG股本中不少于多数流通股的持有人投赞成票,以及(Ii)如果B类普通股持有人不再持有普通股已发行股份的至少多数投票权
|
|
|
DHHC
|
| |
合并后公司
|
|
|
会议的任期为三年,或直至其各自的继任者当选并获得资格为止,但条件是他们提前去世、辞职或被免职。
然而,根据赋予持有人选举一名或多名董事的权利的一系列优先股而任命的董事将被排除在董事三个类别中的任何一个类别之外,除非该系列优先股的指定证书明确规定将他或她纳入一个类别。
|
| |
拥有不少于三分之二(2/3)投票权的超重集团已发行股本中有权对其进行表决的股东投赞成票时,应要求修订或废除拟议宪章的上述分类董事会规定。
根据拟议的宪章,在一个或多个系列优先股的持有人有权单独选举额外董事的任何期间,当时的核定董事总数将自动增加任何系列优先股持有人有权选举的董事人数。当有单独权利选举额外董事的一个或多个优先股系列的持有人不再拥有这种权利时,由该系列优先股持有人选举的所有优先股董事的任期和核定董事总数将自动相应减少。
|
|
| 删除控制器。在任何优先股东权利的规限下,董事可在任何时候被免职,但仅限于有权在董事选举中投票的所有当时已发行股本的多数投票权的持有人以赞成票的情况下,作为一个类别一起投票。 | | | 删除控制器。在任何优先股东的任何权利的规限下,只要超重集团董事会根据拟议宪章进行分类,(I)只要B类普通股持有人至少持有已发行普通股的多数投票权,则任何董事或超重集团整个董事会均可随时由当时有权在董事选举中投票的股本多数持有人在有权投票的情况下随时罢免,不论是否有理由,以及(Ii)如果B类普通股持有人不再持有已发行普通股的至少多数投票权,任何董事或UHG的整个董事会可以随时罢免,但只能是出于某种原因,持有当时有权在董事选举中投票的股本股份的多数投票权。 | |
| 关联方交易。没有明文规定解决这一问题。 | | | 关联方交易。拟议的宪章要求UHG董事会建立和维持一个由至少三名独立董事组成的关联方交易委员会(根据其中规定的标准),以审查和批准UHG及其任何子公司与Michael Nieri先生或Nieri先生的任何关联公司或联系人之间的任何合同或交易。 | |
|
DHHC
|
| |
合并后公司
|
|
|
某些股东事宜
|
| |||
| 特别会议。在任何已发行系列优先股及适用法律要求的规限下,DHHC股东的特别会议只能由DHHC董事会主席、首席执行官或DHHC董事会多数成员通过的决议召开,DHHC股东召开特别会议的能力被明确拒绝。 | | | 特别会议。除非法律另有规定,并在任何一系列优先股持有人的权利的规限下,(I)只要B类普通股的持有人至少持有已发行普通股的多数投票权,股东特别会议应仅由:(A)UHG董事会召开;或(B)规划环境地政司接获一项或多于一项召开股东特别会议的书面要求,要求召开股东特别会议,而该等股东须合共拥有至少51%的已发行股本股份的投票权,而该等股东有权就一项或多於一项符合拟议附例所列召开股东特别会议的程序的一项或多於一项建议的特别会议进行表决,及。(Ii)自B类普通股的持有人不再持有普通股已发行股份的至少过半数投票权的时间起及之后,UHG的股东特别会议只能由UHG董事会召开。 | |
| 书面同意的行动。股东须采取或准许采取的任何行动,必须由该等股东召开正式召开的股东周年大会或特别会议作出,且不得经股东书面同意而作出,但可书面同意采取行动的B类普通股除外。 | | | 书面同意的行动。在任何一系列优先股持有人的权利的规限下,(I)只要B类普通股的股份持有人至少持有普通股已发行股份的过半数投票权,则股东须采取或准许采取的任何行动,可藉同意代替召开会议而进行;及(Ii)如B类普通股的持有人不再持有普通股已发行股份的至少过半数投票权,股东须采取或准许采取的任何行动,必须在正式召开的股东周年大会或特别大会上作出,且不得经该等股东同意而作出。 | |
| DGCL反收购条款。根据现行约章,大华人寿并没有选择退出《特拉华州上市公司条例》第203条,该条文一般禁止在全国证券交易所上市或由2,000名或以上股东登记持有某类别有表决权股份的特拉华州公司,在该股东成为有利害关系的股东后的三年内与该公司进行“业务合并”,除非该项业务合并已按订明方式获得批准。“企业合并”除其他事项外,包括合并、出售资产或股票或其他为利害关系人带来经济利益的交易。 | | | DGCL反收购条款。建议的约章选择不受《香港政府合同法》第203条的规限,使UHG不受该条文所载的限制所规限,自建议的约章根据《香港政府合同法》首次生效之日起计12个月生效。 | |
|
DHHC
|
| |
合并后公司
|
|
|
股东。“有利害关系的股东”是指在确定有利害关系的股东地位之前的三年内,与关联公司和联营公司一起拥有或确实拥有公司15%或更多有投票权股票的人。
根据第203条,公司与有利害关系的股东之间的企业合并是被禁止的,除非它满足下列条件之一:(I)在股东有利害关系之前,DHHC董事会批准了导致该股东成为有利害关系的股东的企业合并或交易;(Ii)在导致该股东成为有利害关系的股东的交易完成后,该有利害关系的股东在交易开始时拥有该法团至少85%的已发行有表决权股份,但不包括为厘定已发行的有表决权股份、由身为董事及高级人员的人所拥有的股份,以及在某些情况下的雇员股份计划;或(Iii)在股东开始拥有权益之时或之后,该企业合并获该公司DHHC董事会批准,并在股东周年大会或股东特别大会上以至少三分之二(2/3)的已发行有表决权股份获得至少三分之二(2/3)的赞成票批准,而该已发行的有表决权股份并非由该股东拥有。
DGCL允许公司选择退出或选择不受其反收购法规的管辖,方法是在其原始公司注册证书(或随后对其公司注册证书或股东批准的公司章程的修正案)中明确说明这一点。现行的《宪章》没有明确规定不适用《宪章》第203条。因此,DHHC受这项反收购法规的约束。
|
| | | |
|
BYLAW AMENDMENTS
|
| |||
| 现行章程赋予DHHC董事会通过、修改、更改或废除现行附例的权力。现行附例亦可由DHHC所有当时已发行股本的投票权至少过半数的持有人以赞成票通过、修订、更改或废除,该等股东一般有权在董事选举中投票,并作为一个类别一起投票。 | | | 拟议的章程赋予UHG董事会通过、修改、更改或废除拟议的章程的权力。拟议的章程也可由股东以至少三分之二(2/3)的股东的赞成票通过,该股东有权在董事选举中普遍投票,并作为一个类别一起投票。 | |
|
DHHC
|
| |
合并后公司
|
|
|
董事责任限制
|
| |||
| 本章程规定,董事控股有限公司不应因违反董事的受信责任而对董事控股公司或其股东承担个人责任,但如董事公司现行章程不允许免除责任或限制,或以后可能修改,则不在此限。 | | | 拟议的章程对董事和高级管理人员的责任限制基本相似,但也明确规定:(I)只要B类普通股持有人至少持有已发行普通股的多数投票权,有权就此投票的股本持有人有权投赞成票,以及(Ii)如果B类普通股持有人不再持有普通股已发行股份的至少多数投票权,拥有不少于三分之二(2/3)投票权的已发行股本的持有者有权对其进行表决的,应要求其投赞成票,以修订或废除上述责任限制。 | |
|
费用的补偿和垫付
|
| |||
|
[br}本宪章规定,凡是或曾经是董事的一方,或身为董事的一方,或应董事之请,身为另一实体或其他企业的高管、雇员或代理人的每一人,都将就其因其是或可能因上述服务而成为一方或被威胁成为一方的任何受威胁、待决或已完成的诉讼、诉讼或法律程序而招致的费用(包括律师费)、判决、罚款和为达成和解而支付的款项,向其作出弥偿并使其免受损害。并将在法律允许的最大程度上垫付官员或董事为任何民事、刑事、行政或调查行动、诉讼或诉讼辩护而产生的费用(包括律师费)。
(Br)今后对本《宪章》中上述赔偿条款的任何废除或修正,不得以任何方式减损或不利影响在废除或修正时根据这些条款存在的任何权利或保护。
|
| |
拟议的《宪章》中没有涉及赔偿和垫付费用的相应规定。拟议附例规定,凡现为或曾经是董事或UHG高级人员的人,或应UHG要求现在或曾经是另一实体或其他企业(均为“受弥偿人”)的董事的高级人员、雇员或代理人而服务的人,均将就该人因其是一方或可能因该服务而成为一方的任何受威胁、待决或已完成的诉讼、诉讼或法律程序而招致的开支(包括律师费)、判决、罚款及为和解而支付的款项,向其作出弥偿及使其免受损害。并将在法律允许的最大程度上垫付官员或董事为任何民事、刑事、行政或调查行动、诉讼或诉讼辩护所产生的费用(包括律师费)。
拟议的附例进一步规定,UHG应按照法律并在法律允许的最大程度上,支付被保险人在最终处置之前为任何诉讼辩护而发生的费用。
未来对拟议附例中上述赔偿和推进条款的任何废除或修订,不得以任何方式减少或不利影响在废除或修订时根据该等条款存在的任何权利或保护。
|
|
|
DHHC
|
| |
合并后公司
|
|
|
业务组合要求
|
| |||
| 本章程载有多项与大和宏利初始业务合并有关的条文,以及大和宏利股东就初始业务合并所拥有的赎回权。 | | | 建议约章并无涉及于建议约章生效时应已完成的初始业务合并,亦没有就UHG股东的任何进一步赎回权利作出任何规定。 | |
|
EXCLUSIVE FORUM
|
| |||
| 本宪章指定特拉华州衡平法院为任何内部或公司内部索赔或根据内部事务原则提起的任何诉讼或程序的专属法院。目前的宪章指定特拉华州的联邦地区法院为根据1933年《证券法》提起诉讼的独家论坛,如果适用法律要求,也可以指定特拉华州衡平法院作为诉讼的独家论坛。根据目前的宪章,DHHC可酌情放弃这些规定。 | | | 拟议的宪章规定:(A)(1)代表海航集团提起的任何派生诉讼或法律程序;(2)任何声称海航集团现任或前任高管、其他雇员或股东违反对海航集团或其股东负有的受信责任的诉讼;(3)依据海航集团的任何规定提出索赔的任何诉讼;拟议的宪章或拟议的附例(可予修订或重述)或DGCL授予特拉华州衡平法院管辖权的任何诉讼,或(Iv)任何主张受特拉华州法律的内务原则管辖的索赔的诉讼,应在法律允许的最大范围内,完全由特拉华州衡平法院提起,如果该法院对特拉华州联邦地区法院没有标的管辖权,则应完全由特拉华州联邦地区法院提起;(B)美国联邦地区法院应是解决根据1933年《证券法》提出的诉因的申诉的独家机构。根据《宪章》,UHG可酌情放弃这些规定。 | |
Redemption Date (period
至保修期到期) |
| |
东海人寿A类普通股公允市值
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
≤$10.00
|
| |
$11.00
|
| |
$12.00
|
| |
$13.00
|
| |
$14.00
|
| |
$15.00
|
| |
$16.00
|
| |
$17.00
|
| |
≥$18.00
|
| |||||||||||||||||||||||||||||
60 months
|
| | | | 0.261 | | | | | | 0.281 | | | | | | 0.297 | | | | | | 0.311 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
57 months
|
| | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.310 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
54 months
|
| | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.361 | | |
51 months
|
| | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.320 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.361 | | |
48 months
|
| | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.361 | | |
45 months
|
| | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.330 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.361 | | |
42 months
|
| | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.361 | | |
39 months
|
| | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.290 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.340 | | | | | | 0.354 | | | | | | 0.361 | | |
36 months
|
| | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.361 | | |
33 months
|
| | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.280 | | | | | | 0.301 | | | | | | 0.320 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.361 | | |
30 months
|
| | | | 0.196 | | | | | | 0.224 | | | | | | 0.250 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.361 | | |
27 months
|
| | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.350 | | | | | | 0.361 | | |
24 months
|
| | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.260 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.361 | | |
21 months
|
| | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.361 | | |
18 months
|
| | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.361 | | |
15 months
|
| | | | 0.130 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.230 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.361 | | |
12 months
|
| | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.250 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.361 | | |
9 months
|
| | | | 0.090 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.361 | | |
6 months
|
| | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.361 | | |
3 months
|
| | | | 0.034 | | | | | | 0.065 | | | | | | 0.104 | | | | | | 0.150 | | | | | | 0.197 | | | | | | 0.243 | | | | | | 0.286 | | | | | | 0.326 | | | | | | 0.361 | | |
0 months
|
| | | | — | | | | | | — | | | | | | 0.042 | | | | | | 0.115 | | | | | | 0.179 | | | | | | 0.233 | | | | | | 0.281 | | | | | | 0.323 | | | | | | 0.361 | | |
| | |
Page
|
|
财务报表(已审计) | | | | |
|
独立注册会计师事务所报告
|
| | | | F-2 | | |
|
Balance Sheets as of December 31, 2021 and 2020
|
| | | | F-3 | | |
|
截至2021年12月31日的年度和2020年10月7日(开始)至2020年12月31日期间的经营报表
|
| | | | F-4 | | |
|
截至2021年12月31日的年度和2020年10月7日(成立)至2020年12月31日的股东权益(赤字)变动表
|
| | | | F-5 | | |
|
截至2021年12月31日的年度及自10月7日起的现金流量表
2020 (inception) through December 31, 2020 |
| | | | F-6 | | |
|
财务报表附注
|
| | | | F-7 | | |
| 财务报表(未经审计) | | | | |
|
截至2022年9月30日(未经审计)和2021年12月31日的精简资产负债表
|
| | | | F-23 | | |
|
截至2022年9月30日和2021年9月30日的三个月和九个月未经审计的经营简明报表
|
| | | | F-24 | | |
|
截至2022年9月30日和2021年9月30日的三个月和九个月未经审计的股东权益(亏损)简明变动表
|
| | | | F-25 | | |
|
截至2022年9月30日和2021年9月30日的9个月未经审计的现金流量简明报表
|
| | | | F-26 | | |
|
未经审计的简明财务报表附注
|
| | | | F-27 | | |
| | |
Page
|
| |||
截至2021年12月31日和2020年12月31日的分拆财务报表以及截至2021年12月31日的三个年度的每一年的财务报表(经审计)
|
| | | | | | |
独立注册会计师事务所报告
|
| | | | F-45 | | |
Balance Sheets
|
| | | | F-46 | | |
Statements of Income
|
| | | | F-47 | | |
股东及其他关联公司净投资变动声明
|
| | | | F-48 | | |
Statements of Cash Flows
|
| | | | F-49 | | |
分拆财务报表附注
|
| | | | F-50 | | |
|
截至2022年9月30日和2021年12月31日的分拆财务报表,以及
截至2022年9月30日和2021年9月30日的9个月(未经审计) |
| | | | | | |
|
精简资产负债表
|
| | | | F-69 | | |
|
简明损益表
|
| | | | F-70 | | |
|
股东及其他关联公司净投资简明报表
|
| | | | F-71 | | |
|
现金流量表简表
|
| | | | F-72 | | |
|
简明分拆财务报表附注
|
| | | | F-74 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Assets: | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 252,601 | | | | | $ | 16,110 | | |
Prepaid expenses
|
| | | | 240,075 | | | | | | — | | |
Total current assets
|
| | | | 492,676 | | | | | | 16,110 | | |
延期发售成本
|
| | | | — | | | | | | 275,140 | | |
信托账户中持有的投资
|
| | | | 345,020,717 | | | | | | — | | |
Total Assets
|
| | | $ | 345,513,393 | | | | | $ | 291,250 | | |
负债、可能赎回的A类普通股和股东权益(亏损):
|
| | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 54,391 | | | | | $ | 724 | | |
Accrued expenses
|
| | | | 120,000 | | | | | | 136,250 | | |
Franchise tax payable
|
| | | | 114,645 | | | | | | 1,168 | | |
Note payable – related party
|
| | | | — | | | | | | 130,000 | | |
流动负债总额
|
| | | | 289,036 | | | | | | 268,142 | | |
延期承销佣金
|
| | | | 12,075,000 | | | | | | — | | |
衍生权证负债
|
| | | | 8,794,330 | | | | | | — | | |
Total liabilities
|
| | | | 21,158,366 | | | | | | 268,142 | | |
承付款和或有事项(附注6) | | | | | | | | | | | | | |
可能赎回的A类普通股,面值0.0001美元;2021年12月31日和2020年12月31日分别为34,500,000股和0股,每股赎回价值10美元。
|
| | | | 345,000,000 | | | | | | — | | |
股东权益(亏损): | | | | | | | | | | | | | |
优先股,面值0.0001美元;授权发行1000万股;未发行或
outstanding |
| | | | — | | | | | | — | | |
A类普通股,面值0.0001美元;授权300,000,000股;无
2021年12月31日和2020年12月31日发行或发行的不可赎回股票 |
| | | | — | | | | | | — | | |
B类普通股,面值0.0001美元;授权发行1,000万股;已发行和已发行股票8,625,000股
|
| | | | 863 | | | | | | 863 | | |
新增实收资本
|
| | | | — | | | | | | 24,137 | | |
Accumulated deficit
|
| | | | (20,645,836) | | | | | | (1,892) | | |
股东权益合计(亏损)
|
| | | | (20,644,973) | | | | | | 23,108 | | |
总负债、可能赎回的A类普通股和股东权益(亏损)
|
| | | $ | 345,513,393 | | | | | $ | 291,250 | | |
| | |
For the Year
Ended December 31, 2021 |
| |
For the period
From October 7, 2020 (Inception) through December 31, 2020 |
| ||||||
一般和行政费用
|
| | | $ | 1,030,906 | | | | | $ | 724 | | |
Franchise tax expense
|
| | | | 200,000 | | | | | | 1,168 | | |
Loss from operations
|
| | | | (1,230,906) | | | | | | (1,892) | | |
衍生权证负债公允价值变动
|
| | | | 4,367,500 | | | | | | — | | |
融资成本 - 衍生品权证负债
|
| | | | (449,070) | | | | | | — | | |
信托账户中的投资收入
|
| | | | 20,717 | | | | | | — | | |
Net income (loss)
|
| | | $ | 2,708,241 | | | | | $ | (1,892) | | |
A类普通股加权平均流通股
|
| | | | 31,947,945 | | | | | | — | | |
A类普通股每股基本和稀释后净收益
|
| | | $ | 0.07 | | | | | $ | — | | |
B类普通股基本加权平均流通股
|
| | | | 8,541,781 | | | | | | 7,500,000 | | |
稀释后的B类普通股加权平均流通股
|
| | | | 8,625,000 | | | | | | 7,500,000 | | |
B类普通股每股基本和稀释后净收益(亏损)
|
| | | $ | 0.07 | | | | | $ | (0.00) | | |
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity (Deficit) |
| ||||||||||||||||||||||||||||||
|
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||||||||||||||||
|
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||
Balance – December 31, 2020
|
| | | | — | | | | | $ | — | | | | | | 8,625,000 | | | | | $ | 863 | | | | | $ | 24,137 | | | | | $ | (1,892) | | | | | $ | 23,108 | | |
收到的现金超过私募认股权证的公允价值
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,500,670 | | | | | | — | | | | | | 3,500,670 | | |
Accretion of Class A common
股票到赎回金额 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,524,807) | | | | | | (23,352,185) | | | | | | (26,876,992) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,708,241 | | | | | | 2,708,241 | | |
Balance – December 31, 2021
|
| | | | — | | | | | $ | — | | | | | | 8,625,000 | | | | | $ | 863 | | | | | $ | — | | | | | $ | (20,645,836) | | | | | $ | (20,644,973) | | |
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity (Deficit) |
| ||||||||||||||||||||||||||||||
|
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||||||||||||||||
|
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||
Balance – October 7, 2020 (inception)
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | | — | | |
向保荐人发行B类普通股
|
| | | | — | | | | | | — | | | | | | 8,625,000 | | | | | | 863 | | | | | | 24,137 | | | | | | — | | | | | | 25,000 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,892) | | | | | | (1,892) | | |
Balance – December 31, 2020
|
| | | | — | | | | | $ | — | | | | | | 8,625,000 | | | | | $ | 863 | | | | | $ | 24,137 | | | | | $ | (1,892) | | | | | $ | 23,108 | | |
| | |
For the Year
Ended December 31, 2021 |
| |
For the Period
From October 7, 2020 (Inception) through December 31, 2020 |
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 2,708,241 | | | | | $ | (1,892) | | |
将净收益(亏损)与经营使用的现金净额进行调整
activities: |
| | | | | | | | | | | | |
衍生权证负债公允价值变动
|
| | | | (4,367,500) | | | | | | — | | |
融资成本 - 衍生品权证负债
|
| | | | 449,070 | | | | | | — | | |
信托账户中的投资收入
|
| | | | (20,717) | | | | | | — | | |
经营性资产和负债变动: | | | | | | | | | | | | | |
Prepaid expenses
|
| | | | (240,075) | | | | | | — | | |
Accounts payable
|
| | | | 53,667 | | | | | | 724 | | |
Accrued expenses
|
| | | | (86,250) | | | | | | — | | |
Franchise tax payable
|
| | | | 113,477 | | | | | | 1,168 | | |
经营活动中使用的净现金
|
| | | | (1,390,087) | | | | | | — | | |
投资活动产生的现金流 | | | | | | | | | | | | | |
存入信托账户的现金
|
| | | | (345,000,000) | | | | | | — | | |
投资活动中使用的净现金
|
| | | | (345,000,000) | | | | | | — | | |
融资活动的现金流: | | | | | | | | | | | | | |
应付关联方票据的收益
|
| | | | — | | | | | | 130,000 | | |
应付票据的偿还
|
| | | | (130,000) | | | | | | — | | |
从首次公开募股获得的收益,毛
|
| | | | 345,000,000 | | | | | | — | | |
私募收益
|
| | | | 8,900,000 | | | | | | — | | |
Offering costs paid
|
| | | | (7,143,422) | | | | | | (113,890) | | |
融资活动提供的现金净额
|
| | | | 346,626,578 | | | | | | 16,110 | | |
Net increase in cash
|
| | | | 236,491 | | | | | | 16,110 | | |
Cash – beginning of the period
|
| | |
|
16,110
|
| | | |
|
—
|
| |
Cash – end of the period
|
| | | $ | 252,601 | | | | | $ | 16,110 | | |
补充披露非现金融资活动: | | | | | | | | | | | | | |
保荐人支付的发行费用以换取发行B类普通股
|
| | | $ | — | | | | | $ | 25,000 | | |
计入应计费用的销售成本
|
| | | $ | 70,000 | | | | | $ | 136,250 | | |
延期承销佣金
|
| | | $ | 12,075,000 | | | | | $ | — | | |
| | |
For the Year Ended
December 31, 2021 |
| |
For the Period From October 7,
2020 (Inception) through December 31, 2020 |
| ||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||
每股普通股基本和稀释后净收益(亏损):
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
净收益(亏损)分配 - Basic
|
| | | $ | 2,136,906 | | | | | $ | 571,335 | | | | | $ | — | | | | | $ | (1,892) | | |
分配净收益(亏损) - 稀释
|
| | | $ | 2,132,523 | | | | | $ | 575,718 | | | | | $ | — | | | | | $ | (1,892) | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
已发行基本加权平均普通股
|
| | | | 31,947,945 | | | | | | 8,541,781 | | | | | | — | | | | | | 7,500,000 | | |
已发行稀释加权平均普通股
|
| | | | 31,947,945 | | | | | | 8,625,000 | | | | | | — | | | | | | 7,500,000 | | |
普通股基本和稀释后净收益(亏损)
|
| | | $ | 0.07 | | | | | $ | 0.07 | | | | | $ | — | | | | | $ | (0.00) | | |
|
Gross Proceeds
|
| | | $ | 345,000,000 | | |
| Less: | | | | | | | |
|
分配给公开认股权证的收益
|
| | | | (7,762,500) | | |
|
A类普通股发行成本
|
| | | | (19,114,492) | | |
| Plus: | | | | | | | |
|
账面价值增加到赎回价值
|
| | | | 26,876,992 | | |
|
可能赎回的A类普通股
|
| | | $ | 345,000,000 | | |
| | |
Fair Value Measured as of December 31, 2021
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
信托账户 - 货币市场基金持有的投资
|
| | | $ | 345,020,717 | | | | | $ | — | | | | | $ | — | | | | | $ | 345,020,717 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
衍生公募权证负债
|
| | | $ | 5,175,000 | | | | | $ | — | | | | | $ | — | | | | | $ | 5,175,000 | | |
衍生私募认股权证负债
|
| | | $ | — | | | | | $ | — | | | | | $ | 3,619,330 | | | | | $ | 3,619,330 | | |
| | |
As of
January 28, 2021 |
| |
As of
December 31, 2021 |
| ||||||
Exercise price
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
Stock Price
|
| | | $ | 9.79 | | | | | $ | 9.74 | | |
Option term (in years)
|
| | | | 5.00 | | | | | | 4.82 | | |
Volatility
|
| | | | 19% | | | | | | 12% | | |
Risk-free interest rate
|
| | | | 0.7% | | | | | | 1.3% | | |
|
2021年1月1日的衍生权证负债 - Level 3
|
| | | $ | — | | |
|
发行衍生权证 - Level 3
|
| | | | 13,161,830 | | |
|
将公共认股权证转让至1级
|
| | | | (7,762,500) | | |
|
衍生权证负债公允价值变动 - Level 3
|
| | | | (1,780,000) | | |
|
2021年12月31日的衍生权证负债 - Level 3
|
| | | $ | 3,619,330 | | |
| | |
December 31, 2021
|
| |||
Current | | | | | | | |
Federal
|
| | | $ | — | | |
State
|
| | | | — | | |
Deferred | | | | | | | |
Federal
|
| | | | (254,140) | | |
State
|
| | | | — | | |
Valuation allowance
|
| | | | 254,140 | | |
Income tax provision
|
| | | $ | — | | |
| | |
December 31, 2021
|
| |||
Deferred tax assets: | | | | | | | |
Net operating loss
|
| | | | 37,649 | | |
启动/组织成本
|
| | | | 216,490 | | |
递延税金资产总额
|
| | | | 254,140 | | |
Valuation allowance
|
| | | | (254,140) | | |
扣除免税额后的递延纳税资产
|
| | | $ | — | | |
| | |
December 31, 2021
|
| |||
法定联邦所得税税率
|
| | | | 21.0% | | |
Financing costs
|
| | | | 3.5% | | |
衍生权证负债公允价值变动
|
| | | | (33.9)% | | |
估值免税额变动
|
| | | | 9.4% | | |
Income taxes benefit
|
| | | | 0.0% | | |
| | |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||
| | |
(unaudited)
|
| | | | | | | |||
Assets: | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 10,920 | | | | | $ | 252,601 | | |
Prepaid expenses
|
| | | | 137,063 | | | | | | 240,075 | | |
Total current assets
|
| | | | 147,983 | | | | | | 492,676 | | |
信托账户中持有的投资
|
| | | | 346,615,567 | | | | | | 345,020,717 | | |
Total Assets
|
| | | $ | 346,763,550 | | | | | $ | 345,513,393 | | |
负债、可能赎回的A类普通股和股东亏损:
|
| | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 146,192 | | | | | $ | 54,391 | | |
Accrued expenses
|
| | | | 2,099,500 | | | | | | 120,000 | | |
Income tax payable
|
| | | | 352,045 | | | | | | — | | |
Franchise tax payable
|
| | | | 16,614 | | | | | | 114,645 | | |
流动负债总额
|
| | | | 2,614,351 | | | | | | 289,036 | | |
延期承销佣金
|
| | | | — | | | | | | 12,075,000 | | |
衍生权证负债
|
| | | | 3,494,000 | | | | | | 8,794,330 | | |
Total liabilities
|
| | | | 6,108,351 | | | | | | 21,158,366 | | |
承付款和或有事项(附注6) | | | | | | | | | | | | | |
可能赎回的A类普通股,面值0.0001美元;2022年9月30日和2021年12月31日分别以每股10.031美元和10.000美元赎回的34,500,000股普通股
|
| | | | 346,085,953 | | | | | | 345,000,000 | | |
Stockholders’ Deficit: | | | | | | | | | | | | | |
优先股,面值0.0001美元;授权发行1000万股;未发行或未发行
|
| | | | — | | | | | | — | | |
A类普通股,面值0.0001美元;授权股份300,000,000股;于2022年9月30日和2021年12月31日没有发行或发行不可赎回股票
|
| | | | — | | | | | | — | | |
B类普通股,面值0.0001美元;授权发行1,000万股;2022年9月30日和2021年12月31日发行和发行8,625,000股
|
| | | | 863 | | | | | | 863 | | |
新增实收资本
|
| | | | — | | | | | | — | | |
Accumulated deficit
|
| | | | (5,431,617) | | | | | | (20,645,836) | | |
股东亏损总额
|
| | | | (5,430,754) | | | | | | (20,644,973) | | |
总负债、可能赎回的A类普通股和
Stockholders’ Deficit |
| | | $ | 346,763,550 | | | | | $ | 345,513,393 | | |
| | |
For the Three Months Ended
September 30, |
| |
For the Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
一般和行政费用
|
| | | $ | 2,102,853 | | | | | $ | 100,792 | | | | | $ | 2,546,562 | | | | | $ | 867,930 | | |
Franchise tax expense
|
| | | | 49,863 | | | | | | 49,863 | | | | | | 147,945 | | | | | | 147,447 | | |
Loss from operations
|
| | | | (2,152,716) | | | | | | (150,655) | | | | | | (2,694,507) | | | | | | (1,015,377) | | |
衍生权证负债公允价值变动
|
| | | | (2,038,170) | | | | | | 6,669,920 | | | | | | 5,300,330 | | | | | | 3,930,750 | | |
融资成本 - 衍生权证
liabilities |
| | | | — | | | | | | — | | | | | | — | | | | | | (449,070) | | |
信托账户中的投资收入
|
| | | | 1,558,441 | | | | | | 5,301 | | | | | | 2,076,393 | | | | | | 14,175 | | |
公开认股权证递延承销佣金结算收益
|
| | | | 271,688 | | | | | | — | | | | | | 271,688 | | | | | | — | | |
扣除所得税费用前的净(亏损)收入
|
| | | | (2,360,757) | | | | | | 6,524,566 | | | | | | 4,953,904 | | | | | | 2,480,478 | | |
Income tax expense
|
| | | | 394,167 | | | | | | — | | | | | | 457,045 | | | | | | — | | |
Net (loss) income
|
| | | $ | (2,754,924) | | | | | $ | 6,524,566 | | | | | $ | 4,496,859 | | | | | $ | 2,480,478 | | |
A类普通股加权平均流通股
|
| | | | 34,500,000 | | | | | | 34,500,000 | | | | | | 34,500,000 | | | | | | 31,087,912 | | |
A类普通股每股基本和稀释后净(亏损)收益
|
| | | $ | (0.06) | | | | | $ | 0.15 | | | | | $ | 0.10 | | | | | $ | 0.06 | | |
B类普通股基本加权平均流通股
|
| | | | 8,625,000 | | | | | | 8,625,000 | | | | | | 8,625,000 | | | | | | 8,513,736 | | |
稀释后的B类普通股加权平均流通股
|
| | | | 8,625,000 | | | | | | 8,625,000 | | | | | | 8,625,000 | | | | | | 8,625,000 | | |
每股基本和稀释后净(亏损)收益,B类普通股
|
| | | $ | (0.06) | | | | | $ | 0.15 | | | | | $ | 0.10 | | | | | $ | 0.06 | | |
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| ||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – December 31, 2021
|
| | | | — | | | | | $ | — | | | | | | 8,625,000 | | | | | $ | 863 | | | | | $ | — | | | | | $ | (20,645,836) | | | | | $ | (20,644,973) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,628,047 | | | | | | 3,628,047 | | |
Balance – March 31, 2022 (unaudited)
|
| | | | — | | | | | $ | — | | | | | | 8,625,000 | | | | | $ | 863 | | | | | $ | — | | | | | $ | (17,017,789) | | | | | $ | (17,016,926) | | |
A类普通股标的重新计量
to redemption |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (76,542) | | | | | | (76,542) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,623,736 | | | | | | 3,623,736 | | |
Balance – June 30, 2022 (unaudited)
|
| | | | — | | | | | $ | — | | | | | | 8,625,000 | | | | | $ | 863 | | | | | $ | — | | | | | $ | (13,470,595) | | | | | $ | (13,469,732) | | |
取消公股递延承销佣金
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,803,313 | | | | | | — | | | | | | 11,803,313 | | |
从追加实收资本改为留存资本
earnings |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (11,803,313) | | | | | | 11,803,313 | | | | | | — | | |
A类普通股标的重新计量
to redemption |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,009,411) | | | | | | (1,009,411) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,754,924) | | | | | | (2,754,924) | | |
Balance – September 30, 2022 (unaudited)
|
| | | | — | | | | | $ | — | | | | | | 8,625,000 | | | | | $ | 863 | | | | | $ | — | | | | | $ | (5,431,617) | | | | | $ | (5,430,754) | | |
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity (Deficit) |
| ||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – December 31, 2020
|
| | | | — | | | | | $ | — | | | | | | 8,625,000 | | | | | $ | 863 | | | | | $ | 24,137 | | | | | $ | (1,892) | | | | | $ | 23,108 | | |
收到的现金超过私募认股权证的公允价值
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,500,670 | | | | | | — | | | | | | 3,500,670 | | |
A类普通股增持赎回
amount |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,524,807) | | | | | | (23,352,185) | | | | | | (26,876,992) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,112,761 | | | | | | 3,112,761 | | |
Balance – March 31, 2021 (unaudited)
|
| | | | — | | | | | $ | — | | | | | | 8,625,000 | | | | | $ | 863 | | | | | $ | — | | | | | $ | (20,241,316) | | | | | $ | (20,240,453) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,156,849) | | | | | | (7,156,849) | | |
Balance – June 30, 2021 (unaudited)
|
| | | | — | | | | | $ | — | | | | | | 8,625,000 | | | | | $ | 863 | | | | | $ | — | | | | | $ | (27,398,165) | | | | | $ | (27,397,302) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,524,566 | | | | | | 6,524,566 | | |
Balance – September 30, 2021 (unaudited)
|
| | | | — | | | | | $ | — | | | | | | 8,625,000 | | | | | $ | 863 | | | | | $ | — | | | | | $ | (20,873,599) | | | | | $ | (20,872,736) | | |
| | |
For the Nine Months Ended
September 30, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
Net income
|
| | | $ | 4,496,859 | | | | | $ | 2,480,478 | | |
将净收入与经营活动中使用的净现金进行调整:
|
| | | | | | | | | | | | |
衍生权证负债公允价值变动
|
| | | | (5,300,330) | | | | | | (3,930,750) | | |
融资成本 - 衍生品权证负债
|
| | | | — | | | | | | 449,070 | | |
信托账户中的投资收入
|
| | | | (2,076,393) | | | | | | (14,175) | | |
公开认股权证递延承销佣金结算收益
|
| | | | (271,688) | | | | | | — | | |
经营性资产和负债变动: | | | | | | | | | | | | | |
Prepaid expenses
|
| | | | 103,013 | | | | | | (296,330) | | |
Accounts payable
|
| | | | 91,801 | | | | | | 47,392 | | |
Accrued expenses
|
| | | | 2,049,500 | | | | | | (136,250) | | |
Franchise tax payable
|
| | | | (98,031) | | | | | | 100,362 | | |
Income tax payable
|
| | | | 352,045 | | | | | | — | | |
经营活动中使用的净现金
|
| | | | (653,224) | | | | | | (1,300,203) | | |
投资活动产生的现金流
|
| | | | | | | | | | | | |
存入信托账户的现金
|
| | | | — | | | | | | (345,000,000) | | |
从信托账户释放的利息
|
| | | | 481,543 | | | | | | — | | |
由投资活动提供(用于)的净现金
|
| | | | 481,543 | | | | | | (345,000,000) | | |
融资活动的现金流: | | | | | | | | | | | | | |
应付票据的偿还
|
| | | | — | | | | | | (130,000) | | |
从首次公开募股获得的收益,毛
|
| | | | — | | | | | | 345,000,000 | | |
私募收益
|
| | | | — | | | | | | 8,900,000 | | |
Offering costs paid
|
| | | | (70,000) | | | | | | (7,143,422) | | |
融资活动提供的现金净额(用于)
|
| | | | (70,000) | | | | | | 346,626,578 | | |
现金净(减)增
|
| | | | (241,681) | | | | | | 326,375 | | |
Cash – beginning of the period
|
| | |
|
252,601
|
| | | |
|
16,110
|
| |
Cash – end of the period
|
| | | $ | 10,920 | | | | | $ | 342,485 | | |
补充披露非现金融资活动: | | | | | | | | | | | | | |
可能发生的A类普通股重新计量
redemption |
| | | $ | 1,085,953 | | | | | $ | — | | |
计入应计费用的销售成本
|
| | | $ | — | | | | | $ | 70,000 | | |
延期承销佣金
|
| | | $ | — | | | | | $ | 12,075,000 | | |
| | |
For the Three Months Ended
September 30, 2022 |
| |
For the Three Months Ended
September 30, 2021 |
| ||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||
普通股基本和稀释后净(亏损)收益:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
净(亏损)收益 - 基本和摊薄的分配
|
| | | $ | (2,203,939) | | | | | $ | (550,985) | | | | | $ | 5,219,653 | | | | | $ | 1,304,913 | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
已发行基本和摊薄加权平均普通股
|
| | | | 34,500,000 | | | | | | 8,625,000 | | | | | | 34,500,000 | | | | | | 8,625,000 | | |
普通股基本和稀释后净(亏损)收益
|
| | | $ | (0.06) | | | | | $ | (0.06) | | | | | $ | 0.15 | | | | | $ | 0.15 | | |
| | |
For the Nine Months Ended
September 30, 2022 |
| |
For the Nine Months Ended
September 30, 2021 |
| ||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||
普通股基本和稀释后净收益: | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
净收入 - 基本分配和摊薄分配
|
| | | $ | 3,597,487 | | | | | $ | 899,372 | | | | | $ | 1,947,214 | | | | | $ | 533,264 | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
已发行基本加权平均普通股
|
| | | | 34,500,000 | | | | | | 8,625,000 | | | | | | 31,087,912 | | | | | | 8,513,736 | | |
已发行稀释加权平均普通股
|
| | | | 34,500,000 | | | | | | 8,625,000 | | | | | | 31,087,912 | | | | | | 8,625,000 | | |
普通股基本和稀释后净收益
|
| | | $ | 0.10 | | | | | $ | 0.10 | | | | | $ | 0.06 | | | | | $ | 0.06 | | |
|
Gross Proceeds
|
| | | $ | 345,000,000 | | |
| Less: | | | | | | | |
|
分配给公开认股权证的收益
|
| | | | (7,762,500) | | |
|
A类普通股发行成本
|
| | | | (19,114,492) | | |
| Plus: | | | | | | | |
|
账面价值增加到赎回价值
|
| | | | 26,876,992 | | |
|
A类普通股可能于2021年12月31日赎回
|
| | | | 345,000,000 | | |
|
需要赎回的A类普通股增加赎回价值
|
| | | | 1,085,953 | | |
|
A类普通股可能于2022年9月30日赎回
|
| | | $ | 346,085,953 | | |
| | |
截至2022年9月30日的公允价值
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
信托账户 - 货币市场基金持有的投资
|
| | | $ | 346,615,567 | | | | | $ | — | | | | | $ | — | | | | | $ | 346,615,567 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
衍生公募权证负债
|
| | | $ | 2,070,000 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,070,000 | | |
衍生私募认股权证负债
|
| | | $ | — | | | | | $ | — | | | | | $ | 1,424,000 | | | | | $ | 1,424,000 | | |
| | |
Fair Value Measured as of December 31, 2021
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
信托账户 - 货币市场基金持有的投资
|
| | | $ | 345,020,717 | | | | | $ | — | | | | | $ | — | | | | | $ | 345,020,717 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
衍生公募权证负债
|
| | | $ | 5,175,000 | | | | | $ | — | | | | | $ | — | | | | | $ | 5,175,000 | | |
衍生私募认股权证负债
|
| | | $ | — | | | | | $ | — | | | | | $ | 3,619,330 | | | | | $ | 3,619,330 | | |
| | |
As of
September 30, 2022 |
| |
As of
December 31, 2021 |
| ||||||
Exercise price
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
Stock Price
|
| | | $ | 9.85 | | | | | $ | 9.74 | | |
Option term (in years)
|
| | | | 5.09 | | | | | | 4.82 | | |
Volatility
|
| | | | 40% | | | | | | 12% | | |
Risk-free interest rate
|
| | | | 4.1% | | | | | | 1.3% | | |
|
2020年12月31日的衍生权证债务 - 3级
|
| | | $ | — | | |
|
发行衍生权证 - Level 3
|
| | | | 13,161,830 | | |
|
将公共认股权证转让至1级
|
| | | | (7,762,500) | | |
|
衍生权证负债公允价值变动 - Level 3
|
| | | | (1,661,330) | | |
|
2021年3月31日的衍生权证负债 - Level 3
|
| | | $ | 3,738,000 | | |
|
衍生权证负债公允价值变动 - Level 3
|
| | | | 2,848,000 | | |
|
2021年6月30日的衍生权证负债 - Level 3
|
| | | $ | 6,586,000 | | |
|
衍生权证负债公允价值变动 - Level 3
|
| | | | (2,788,670) | | |
|
2021年9月30日的衍生权证负债 - Level 3
|
| | | $ | 3,797,330 | | |
|
2021年12月31日的衍生权证负债 - Level 3
|
| | | $ | 3,619,330 | | |
|
衍生权证负债公允价值变动 - Level 3
|
| | | | (1,542,660) | | |
|
2022年3月31日的衍生权证负债 - Level 3
|
| | | | 2,076,670 | | |
|
衍生权证负债公允价值变动 - Level 3
|
| | | | (1,483,340) | | |
|
2022年6月30日的衍生权证负债 - Level 3
|
| | | | 593,330 | | |
|
衍生权证负债公允价值变动 - Level 3
|
| | | | 830,670 | | |
|
2022年9月30日的衍生权证负债 - Level 3
|
| | | $ | 1,424,000 | | |
| | |
2021
|
| |
2020
|
| ||||||
ASSETS | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 51,504,887 | | | | | $ | 29,179,787 | | |
Accounts receivable
|
| | | | 2,086,018 | | | | | | 907,635 | | |
Inventories:
|
| | | | | | | | | | | | |
在建房屋和竣工房屋
|
| | | | 123,000,199 | | | | | | 76,520,837 | | |
Developed lots
|
| | | | 17,025,273 | | | | | | 19,124,604 | | |
批量采购协议保证金
|
| | | | 2,946,001 | | | | | | 3,363,026 | | |
财产和设备,净额
|
| | | | 1,590,353 | | | | | | 1,225,375 | | |
预付费用和其他资产
|
| | | | 4,107,254 | | | | | | 1,280,526 | | |
Total Assets
|
| | | $ | 202,259,985 | | | | | $ | 131,601,790 | | |
负债和股东及其他关联公司的净投资
|
| | | | | | | | | | | | |
Accounts payable
|
| | | $ | 28,741,054 | | | | | $ | 18,803,832 | | |
房屋建设债务和其他附属债务
|
| | | | 102,502,287 | | | | | | 74,815,384 | | |
其他应计费用和负债
|
| | | | 4,458,232 | | | | | | 3,814,033 | | |
Total Liabilities
|
| | | | 135,701,573 | | | | | | 97,433,249 | | |
承付款和或有事项(注9) | | | | | | | | | | | | | |
股东及其他关联公司的净投资
|
| | | | 83,586,722 | | | | | | 54,697,321 | | |
股东及其他关联公司的应得和应得净额
|
| | | | (17,028,310) | | | | | | (20,528,780) | | |
股东及其他关联公司的净投资合计
|
| | | | 66,558,412 | | | | | | 34,168,541 | | |
总负债和股东及其他关联公司的净投资
|
| | | $ | 202,259,985 | | | | | $ | 131,601,790 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
扣除销售折扣后的收入
|
| | | $ | 432,891,510 | | | | | $ | 327,254,305 | | | | | $ | 272,225,885 | | |
Cost of sales
|
| | | | 332,274,788 | | | | | | 260,115,893 | | | | | | 217,102,498 | | |
Gross Profit
|
| | | | 100,616,722 | | | | | | 67,138,412 | | | | | | 55,123,387 | | |
销售、一般和管理费用
|
| | | | 38,461,370 | | | | | | 29,891,622 | | | | | | 26,786,604 | | |
运营净收入
|
| | | | 62,155,352 | | | | | | 37,246,790 | | | | | | 28,336,783 | | |
Other income (expense), net
|
| | | | 257,659 | | | | | | 1,729,584 | | | | | | (57,231) | | |
Net Income
|
| | | $ | 62,413,011 | | | | | $ | 38,976,374 | | | | | $ | 28,279,552 | | |
Earnings per share
|
| | | $ | 624.13 | | | | | $ | 389.76 | | | | | $ | 282.80 | | |
加权-平均股份数
|
| | | | 100,000 | | | | | | 100,000 | | | | | | 100,000 | | |
| | |
Shareholders’ and
Other Affiliates’ Net Investment |
| |
Net Due To and Due
From Shareholders and Other Affiliates |
| |
Total
|
| |||||||||
Balance, January 1, 2019
|
| | | $ | 20,171,762 | | | | | $ | (12,507,145) | | | | | $ | 7,664,617 | | |
对股东和其他关联公司的分配和净转移
|
| | | | (10,400,098) | | | | | | (5,293,008) | | | | | | (15,693,106) | | |
Net income
|
| | | | 28,279,552 | | | | | | — | | | | | | 28,279,552 | | |
Balance, December 31, 2019
|
| | | $ | 38,051,216 | | | | | $ | (17,800,153) | | | | | $ | 20,251,063 | | |
对股东和其他关联公司的分配和净转移
|
| | | | (22,330,269) | | | | | | (2,728,627) | | | | | | (25,058,896) | | |
Net income
|
| | | | 38,976,374 | | | | | | — | | | | | | 38,976,374 | | |
Balance, December 31, 2020
|
| | | $ | 54,697,321 | | | | | $ | (20,528,780) | | | | | $ | 34,168,541 | | |
对股东和其他关联公司的分配和净转移
|
| | | | (33,523,610) | | | | | | 3,500,470 | | | | | | (30,023,140) | | |
Net income
|
| | | | 62,413,011 | | | | | | — | | | | | | 62,413,011 | | |
Balance, December 31, 2021
|
| | | $ | 83,586,722 | | | | | $ | (17,028,310) | | | | | $ | 66,558,412 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
经营活动现金流: | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | $ | 62,413,011 | | | | | $ | 38,976,374 | | | | | $ | 28,279,552 | | |
调整以将净收入与来自
的净现金流进行核对
operating activities: |
| | | | | | | | | | | | | | | | | | |
Depreciation
|
| | | | 358,587 | | | | | | 182,786 | | | | | | 83,546 | | |
财产和设备损失(收益)
|
| | | | 15,000 | | | | | | 14,368 | | | | | | (3,400) | | |
递延贷款成本摊销
|
| | | | 421,186 | | | | | | 408,674 | | | | | | 393,919 | | |
营业资产和负债净变化:
|
| | | | | | | | | | | | | | | | | | |
Accounts receivable
|
| | | | (1,178,383) | | | | | | (563,109) | | | | | | (192,259) | | |
Inventories
|
| | | | (12,726,300) | | | | | | 29,294,686 | | | | | | (6,929,124) | | |
批量采购协议保证金
|
| | | | 417,025 | | | | | | (1,290,574) | | | | | | (614,213) | | |
预付费用和其他资产
|
| | | | (1,983,511) | | | | | | 229,838 | | | | | | (785,574) | | |
Accounts payable
|
| | | | 9,937,222 | | | | | | 3,869,223 | | | | | | 3,389,933 | | |
其他应计费用和负债
|
| | | | 644,199 | | | | | | 659,436 | | | | | | 560,267 | | |
经营活动提供的净现金流
|
| | | | 58,318,036 | | | | | | 71,781,702 | | | | | | 24,182,647 | | |
投资活动现金流: | | | | | | | | | | | | | | | | | | | |
购置房产和设备
|
| | | | (404,244) | | | | | | (805,294) | | | | | | (328,105) | | |
出售财产和设备所得收益
|
| | | | 10,190 | | | | | | 20,000 | | | | | | 8,175 | | |
用于投资活动的净现金流
|
| | | | (394,054) | | | | | | (785,294) | | | | | | (319,930) | | |
融资活动的现金流: | | | | | | | | | | | | | | | | | | | |
住房建设债务收益
|
| | | | 285,392,912 | | | | | | 194,418,471 | | | | | | 183,652,418 | | |
住房建设债务的偿还
|
| | | | (262,064,474) | | | | | | (210,255,229) | | | | | | (183,517,455) | | |
来自其他关联公司债务的收益
|
| | | | 10,025,865 | | | | | | 13,259,394 | | | | | | 9,437,378 | | |
偿还其他关联公司债务
|
| | | | (5,624,330) | | | | | | (7,499,472) | | | | | | (6,701,466) | | |
设备融资收益
|
| | | | — | | | | | | — | | | | | | 299,861 | | |
设备融资还款
|
| | | | (43,070) | | | | | | (95,411) | | | | | | (18,844) | | |
延期贷款成本的支付
|
| | | | (1,264,403) | | | | | | (337,500) | | | | | | (410,979) | | |
对股东和其他关联公司的分配和净转移
|
| | | | (33,523,610) | | | | | | (22,330,269) | | | | | | (10,400,098) | | |
股东及其他关联公司的净额变动
|
| | | | (28,497,772) | | | | | | (18,579,633) | | | | | | (12,602,556) | | |
用于融资活动的净现金流量
|
| | | | (35,598,882) | | | | | | (51,419,649) | | | | | | (20,261,741) | | |
现金和现金等价物净变化
|
| | | | 22,325,100 | | | | | | 19,576,759 | | | | | | 3,600,976 | | |
年初现金和现金等价物
|
| | | | 29,179,787 | | | | | | 9,603,028 | | | | | | 6,002,052 | | |
现金和现金等价物,年终
|
| | | $ | 51,504,887 | | | | | $ | 29,179,787 | | | | | $ | 9,603,028 | | |
补充现金流信息: | | | | | | | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 3,199,503 | | | | | $ | 4,235,364 | | | | | $ | 5,432,843 | | |
非现金融资活动 | | | | | | | | | | | | | | | | | | | |
将其他附属公司的债务转换为住房建设
debt |
| | | | 7,985,557 | | | | | | 6,101,195 | | | | | | 1,522,946 | | |
从关联方收购已开发地块,以清偿其他关联公司的到期款项
|
| | | | 33,170,761 | | | | | | 19,541,090 | | | | | | 10,537,357 | | |
已建成的样板房转让给相关方
|
| | | | (1,517,030) | | | | | | (3,690,084) | | | | | | (3,227,809) | | |
固定资产贡献
|
| | | | 344,511 | | | | | | — | | | | | | — | | |
非现金融资活动合计
|
| | | $ | 39,983,799 | | | | | $ | 21,952,201 | | | | | $ | 8,832,494 | | |
Asset Group
|
| |
Estimated Useful Lives
|
|
Furniture and Fixtures
|
| |
5 to 7 years
|
|
租赁改进
|
| |
40年以下或租赁期
|
|
机械设备
|
| |
5 to 7 years
|
|
Office Equipment
|
| |
5 to 7 years
|
|
Vehicles
|
| |
5 years
|
|
| | |
2021
|
| |
2020
|
| ||||||
1月1日的资本化利息:
|
| | | $ | 812,874 | | | | | $ | 1,191,731 | | |
利息成本资本化
|
| | | | 3,400,879 | | | | | | 3,980,670 | | |
Interest cost expensed
|
| | | | (3,023,435) | | | | | | (4,359,527) | | |
12月31日资本化利息:
|
| | | $ | 1,190,318 | | | | | $ | 812,874 | | |
Asset Group
|
| |
2021
|
| |
2020
|
| ||||||
Furniture and fixtures
|
| | | $ | 580,065 | | | | | $ | 61,617 | | |
租赁改进
|
| | | | 380,187 | | | | | | 380,187 | | |
机械设备
|
| | | | 985,699 | | | | | | 664,270 | | |
Office equipment
|
| | | | 154,043 | | | | | | 154,043 | | |
Vehicles
|
| | | | 790,519 | | | | | | 707,703 | | |
全部物业和设备
|
| | | | 2,890,513 | | | | | | 1,967,820 | | |
减去:累计折旧
|
| | | | (1,300,160) | | | | | | (742,445) | | |
财产和设备,净额
|
| | | $ | 1,590,353 | | | | | $ | 1,225,375 | | |
| | |
2021
|
| ||||||||||||||||||||||||
| | |
Weighted
average interest rate(1) |
| |
Homebuilding
Debt – Wells Fargo Syndication |
| |
Homebuilding
Debt – Other |
| |
Other
Affiliates(2) |
| |
Total
|
| ||||||||||||
Wells Fargo Bank
|
| |
3.63%
|
| | | $ | 36,453,801 | | | | | $ | — | | | | | $ | — | | | | | $ | 36,453,801 | | |
Regions Bank
|
| |
3.63%/ 4.40%
|
| | | | 23,189,545 | | | | | | — | | | | | | 918,453 | | | | | | 24,107,998 | | |
Texas Capital Bank
|
| |
3.63%
|
| | | | 16,561,385 | | | | | | — | | | | | | — | | | | | | 16,561,385 | | |
Truist Bank
|
| |
3.63%
|
| | | | 16,543,353 | | | | | | — | | | | | | — | | | | | | 16,543,353 | | |
First National Bank
|
| |
3.63%/ 3.88%
|
| | | | 6,624,554 | | | | | | — | | | | | | 21,160 | | | | | | 6,645,714 | | |
Anderson Brothers
|
| |
4.25%
|
| | | | — | | | | | | 439,200 | | | | | | 1,608,300 | | | | | | 2,047,500 | | |
Other debt
|
| |
—%
|
| | | | — | | | | | | 142,536 | | | | | | — | | | | | | 142,536 | | |
Total debt on contracts
|
| | | | | | $ | 99,372,638 | | | | | $ | 581,736 | | | | | $ | 2,547,913 | | | | | $ | 102,502,287 | | |
| | |
2020
|
| |||||||||||||||||||||
| | |
Weighted
average interest rate |
| |
Homebuilding
Debt |
| |
Other
Affiliates(2) |
| |
Total
|
| ||||||||||||
Wells Fargo Bank
|
| | | | 4.31% | | | | | $ | 26,914,877 | | | | | $ | 3,980,502 | | | | | $ | 30,895,379 | | |
Regions Bank
|
| | | | 4.82% | | | | | | 17,856,941 | | | | | | — | | | | | | 17,856,941 | | |
Texas Capital Bank
|
| | | | 4.52% | | | | | | 9,371,299 | | | | | | 1,209,463 | | | | | | 10,580,762 | | |
Truist Bank
|
| | | | 3.99% | | | | | | 5,876,998 | | | | | | — | | | | | | 5,876,998 | | |
First National Bank
|
| | | | 4.87% | | | | | | 4,277,966 | | | | | | — | | | | | | 4,277,966 | | |
Ameris Bank
|
| | | | 5.07% | | | | | | 3,760,562 | | | | | | 294,420 | | | | | | 4,054,982 | | |
Walters Investment
|
| | | | 6.00% | | | | | | — | | | | | | 1,086,750 | | | | | | 1,086,750 | | |
Other debt
|
| | | | —% | | | | | | 185,606 | | | | | | — | | | | | | 185,606 | | |
Total debt on contracts
|
| | | | | | | | | $ | 68,244,249 | | | | | $ | 6,571,135 | | | | | $ | 74,815,384 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
一般公司拨款
|
| | | $ | (2,867,929) | | | | | $ | (1,733,849) | | | | | $ | (1,253,721) | | |
一般融资活动
|
| | | | (30,655,681) | | | | | | (20,596,420) | | | | | | (9,146,377) | | |
对股东和其他关联公司的分配和净转移
|
| | | $ | (33,523,610) | | | | | $ | (22,330,269) | | | | | $ | (10,400,098) | | |
| | |
Year ended December 31, 2021
|
| |||||||||||||||
| | |
Land
Development Affiliates |
| |
Other
Operating Affiliates |
| |
Total
|
| |||||||||
融资现金流: | | | | | | | | | | | | | | | | | | | |
土地开发费用
|
| | | $ | (30,231,766) | | | | | $ | (76,762) | | | | | $ | (30,308,528) | | |
Model home sales
|
| | | | — | | | | | | 6,039,243 | | | | | | 6,039,243 | | |
Other activities
|
| | | | (691,040) | | | | | | (3,537,447) | | | | | | (4,228,487) | | |
融资现金流总额
|
| | | $ | (30,922,806) | | | | | $ | 2,425,034 | | | | | $ | (28,497,772) | | |
Non-cash activities | | | | | | | | | | | | | | | | | | | |
从关联方收购已开发地块,以清偿其他关联公司的到期款项
|
| | | $ | 33,390,760 | | | | | $ | (219,999) | | | | | $ | 33,170,761 | | |
已建成的样板房转让给相关方
|
| | | | — | | | | | | (1,517,030) | | | | | | (1,517,030) | | |
固定资产贡献
|
| | | | — | | | | | | 344,511 | | | | | | 344,511 | | |
Total non-cash activity
|
| | | $ | 33,390,760 | | | | | $ | (1,392,518) | | | | | $ | 31,998,242 | | |
| | |
Year ended December 31, 2020
|
| |||||||||||||||
| | |
Land
Development Affiliates |
| |
Other
Operating Affiliates |
| |
Total
|
| |||||||||
融资现金流: | | | | | | | | | | | | | | | | | | | |
土地开发费用
|
| | | $ | (22,990,840) | | | | | $ | (96,903) | | | | | $ | (23,087,743) | | |
Model home sales
|
| | | | — | | | | | | 3,266,711 | | | | | | 3,266,711 | | |
Other activities
|
| | | | 450,282 | | | | | | 791,117 | | | | | | 1,241,399 | | |
融资现金流总额
|
| | | $ | (22,540,558) | | | | | $ | 3,960,925 | | | | | $ | (18,579,633) | | |
Non-cash activities | | | | | | | | | | | | | | | | | | | |
从关联方收购已开发地块,以清偿其他关联公司的到期款项
|
| | | $ | 18,884,590 | | | | | $ | 656,500 | | | | | $ | 19,541,090 | | |
已建成的样板房转让给相关方
|
| | | | — | | | | | | (3,690,084) | | | | | | (3,690,084) | | |
Total non-cash activity
|
| | | $ | 18,884,590 | | | | | $ | (3,033,584) | | | | | $ | 15,851,006 | | |
| | |
Year ended December 31, 2019
|
| |||||||||||||||
| | |
Land
Development Affiliates |
| |
Other
Operating Affiliates |
| |
Total
|
| |||||||||
融资现金流: | | | | | | | | | | | | | | | | | | | |
土地开发费用
|
| | | $ | (17,163,453) | | | | | $ | (525,084) | | | | | $ | (17,688,537) | | |
Model home sales
|
| | | | — | | | | | | 8,144,959 | | | | | | 8,144,959 | | |
Other activities
|
| | | | (1,552,496) | | | | | | (1,506,482) | | | | | | (3,058,978) | | |
融资现金流总额
|
| | | $ | (18,715,949) | | | | | $ | 6,113,393 | | | | | $ | (12,602,556) | | |
Non-cash activities | | | | | | | | | | | | | | | | | | | |
从关联方收购已开发地块,以清偿其他关联公司的到期款项
|
| | | $ | 9,248,117 | | | | | $ | 1,289,240 | | | | | $ | 10,537,357 | | |
已建成的样板房转让给相关方
|
| | | | — | | | | | | (3,227,809) | | | | | | (3,227,809) | | |
Total non-cash activity
|
| | | $ | 9,248,117 | | | | | $ | (1,938,569) | | | | | $ | 7,309,548 | | |
| | |
2021
|
| |
2020
|
| ||||||
定金和收购前成本
|
| | | $ | 2,946,001 | | | | | $ | 3,363,026 | | |
剩余购置价
|
| | | | 77,007,079 | | | | | | 68,053,049 | | |
Total contract value
|
| | | $ | 79,953,080 | | | | | $ | 71,416,075 | | |
| | |
2021
|
| |
2020
|
| ||||||
1月1日的保修储备
|
| | | $ | 963,204 | | | | | $ | 795,636 | | |
Reserves provided
|
| | | | 1,206,142 | | | | | | 936,525 | | |
支付保修费和其他费用
|
| | | | (893,752) | | | | | | (768,957) | | |
12月31日的保修储备
|
| | | $ | 1,275,594 | | | | | $ | 963,204 | | |
| | |
Lease Payment
|
| |||
2022
|
| | | $ | 606,000 | | |
2023
|
| | | | 351,000 | | |
2024
|
| | | | 96,000 | | |
2025
|
| | | | 96,000 | | |
2026
|
| | | | 48,000 | | |
Thereafter
|
| | | | — | | |
| | | | $ | 1,197,000 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Numerator | | | | | | | | | | | | | | | | | | | |
Net Income
|
| | | $ | 62,413,011 | | | | | $ | 38,976,374 | | | | | $ | 28,279,552 | | |
Denominator | | | | | | | | | | | | | | | | | | | |
用于计算基本每股收益的加权平均流通股数量
|
| | | | 100,000 | | | | | | 100,000 | | | | | | 100,000 | | |
Basic earnings per share
|
| | | $ | 624.13 | | | | | $ | 389.76 | | | | | $ | 282.80 | | |
| | |
September 30, 2022
|
| |
December 31, 2021
|
| ||||||
ASSETS | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 19,372,727 | | | | | $ | 51,504,887 | | |
Accounts receivable
|
| | | | 3,942,778 | | | | | | 2,086,018 | | |
Inventories:
|
| | | | | | | | | | | | |
在建房屋和竣工房屋
|
| | | | 180,360,698 | | | | | | 123,000,199 | | |
Developed lots
|
| | | | 20,461,510 | | | | | | 17,025,273 | | |
Due from related party
|
| | | | 1,437,235 | | | | | | — | | |
批量采购协议保证金
|
| | | | 3,610,491 | | | | | | 2,946,001 | | |
财产和设备,净额
|
| | | | 1,421,114 | | | | | | 1,590,353 | | |
经营性租赁使用权资产
|
| | | | 716,851 | | | | | | — | | |
预付费用和其他资产
|
| | | | 4,329,480 | | | | | | 4,107,254 | | |
Total Assets
|
| | | $ | 235,652,884 | | | | | $ | 202,259,985 | | |
负债和股东及其他关联公司的净投资
|
| | | | | | | | | | | | |
Accounts payable
|
| | | $ | 35,827,634 | | | | | $ | 28,741,054 | | |
房屋建设债务和其他附属债务
|
| | | | 139,491,922 | | | | | | 102,502,287 | | |
经营性租赁负债
|
| | | | 716,851 | | | | | | — | | |
其他应计费用和负债
|
| | | | 7,904,513 | | | | | | 4,458,232 | | |
Total Liabilities
|
| | | | 183,940,920 | | | | | | 135,701,573 | | |
承付款和或有事项(注9) | | | | | | | | | | | | | |
股东及其他关联公司的净投资
|
| | | | 92,525,239 | | | | | | 83,586,722 | | |
股东及其他关联公司的应得和应得净额
|
| | | | (40,813,275) | | | | | | (17,028,310) | | |
股东及其他关联公司的净投资总额
|
| | | | 51,711,964 | | | | | | 66,558,412 | | |
总负债和股东及其他关联公司的净投资
|
| | | $ | 235,652,884 | | | | | $ | 202,259,985 | | |
| | |
September 30, 2022
|
| |
September 30, 2021
|
| ||||||
扣除销售折扣后的收入
|
| | | $ | 361,951,774 | | | | | $ | 267,271,398 | | |
Cost of sales
|
| | | $ | 264,730,624 | | | | | $ | 202,315,055 | | |
Gross Profit
|
| | | | 97,221,150 | | | | | | 64,956,343 | | |
销售、一般和管理费用
|
| | | $ | 38,892,250 | | | | | $ | 24,772,473 | | |
运营净收入
|
| | | | 58,328,900 | | | | | | 40,183,870 | | |
Other income (expense), net
|
| | | | 312,991 | | | | | | 240,738 | | |
合资企业投资净亏损中的权益
|
| | | | (49,000) | | | | | | — | | |
Net Income
|
| | | $ | 58,592,891 | | | | | $ | 40,424,608 | | |
基本每股收益和稀释后每股收益 | | | | | | | | | | | | | |
Basic
|
| | | $ | 585.93 | | | | | $ | 404.25 | | |
Diluted
|
| | | $ | 577.54 | | | | | $ | 404.25 | | |
基本和稀释后的加权平均股数 | | | | | | | | | | | | | |
Basic
|
| | | | 100,000 | | | | | | 100,000 | | |
Diluted
|
| | | | 101,453 | | | | | | 100,000 | | |
| | |
Shareholders’ and
Other Affiliates’ Net Investment |
| |
Net Due To and Due
From Shareholders and Other Affiliates |
| |
Total
|
| |||||||||
Balance, December 31, 2020
|
| | | $ | 54,697,321 | | | | | $ | (20,528,780) | | | | | $ | 34,168,541 | | |
向(从)股东的分配和净转移
and other affiliates |
| | | | (23,716,041) | | | | | | 413,160 | | | | | | (23,302,881) | | |
Net income
|
| | | | 40,424,608 | | | | | | — | | | | | | 40,424,608 | | |
Balance, September 30, 2021
|
| | | $ | 71,405,888 | | | | | $ | (20,115,620) | | | | | $ | 51,290,268 | | |
| | |
Shareholders’ and
Other Affiliates’ Net Investment |
| |
Net Due To and Due
From Shareholders and Other Affiliates |
| |
Total
|
| |||||||||
Balance, December 31, 2021
|
| | | $ | 83,586,722 | | | | | $ | (17,028,310) | | | | | $ | 66,558,412 | | |
对股东和其他关联公司的分配和净转移
|
| | | | (51,027,000) | | | | | | (23,784,965) | | | | | | (74,811,965) | | |
Stock compensation
|
| | | | 1,372,626 | | | | | | — | | | | | | 1,372,626 | | |
Net income
|
| | | | 58,592,891 | | | | | | — | | | | | | 58,592,891 | | |
Balance, September 30, 2022
|
| | | $ | 92,525,239 | | | | | $ | (40,813,275) | | | | | $ | 51,711,964 | | |
| | |
截至9月30日的9个月
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
Net income
|
| | | $ | 58,592,891 | | | | | $ | 40,424,608 | | |
将净收入与经营活动的净现金流量进行调整:
|
| | | | | | | | | | | | |
Depreciation
|
| | | | 264,884 | | | | | | 266,029 | | |
递延贷款成本摊销
|
| | | | 283,157 | | | | | | 310,460 | | |
股票薪酬费用
|
| | | | 1,372,626 | | | | | | — | | |
财产和设备损失
|
| | | | 6,967 | | | | | | 15,000 | | |
合资企业投资净亏损中的权益
|
| | | | 49,000 | | | | | | — | | |
经营性租赁使用权资产摊销
|
| | | | 396,628 | | | | | | — | | |
营业资产和负债净变化:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (1,856,760) | | | | | | 593,696 | | |
关联方应收账款
|
| | | | (1,437,235) | | | | | | — | | |
Inventories
|
| | | | (46,974,166) | | | | | | (33,415,124) | | |
批量采购协议保证金
|
| | | | (664,490) | | | | | | (8,742) | | |
预付费用和其他资产
|
| | | | (505,383) | | | | | | (2,313,600) | | |
Accounts payable
|
| | | | 7,086,580 | | | | | | 13,617,582 | | |
经营性租赁负债
|
| | | | (396,628) | | | | | | — | | |
其他应计费用和负债
|
| | | | 3,446,281 | | | | | | (1,141,038) | | |
经营活动提供的净现金流
|
| | |
|
19,664,352
|
| | | |
|
18,348,871
|
| |
投资活动现金流: | | | | | | | | | | | | | |
购置房产和设备
|
| | | | (116,420) | | | | | | (296,629) | | |
出售财产和设备所得收益
|
| | | | 13,808 | | | | | | 10,190 | | |
合资企业出资
|
| | | | (49,000) | | | | | | — | | |
用于投资活动的净现金流
|
| | |
|
(151,612)
|
| | | |
|
(286,439)
|
| |
融资活动的现金流: | | | | | | | | | | | | | |
住房建设债务收益
|
| | | | 129,089,631 | | | | | | 253,660,207 | | |
住房建设债务的偿还
|
| | | | (100,495,213) | | | | | | (219,279,187) | | |
来自其他关联公司债务的收益
|
| | | | 9,456,206 | | | | | | 10,140,499 | | |
偿还其他关联公司债务
|
| | | | (918,453) | | | | | | (5,479,625) | | |
设备融资还款
|
| | | | (142,536) | | | | | | (26,496) | | |
延期贷款成本的支付
|
| | | | — | | | | | | (1,264,403) | | |
对股东和其他人的分配和净转移
affiliates |
| | | | (51,027,000) | | | | | | (23,716,041) | | |
股东及其他关联公司的净额变动
|
| | | | (37,607,535) | | | | | | (20,314,120) | | |
用于融资活动的净现金流量
|
| | |
|
(51,644,900)
|
| | | |
|
(6,279,166)
|
| |
现金和现金等价物净变化
|
| | | | (32,132,160) | | | | | | 11,783,266 | | |
| | |
截至9月30日的9个月
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
期初现金和现金等价物
|
| | | | 51,504,887 | | | | | | 29,179,787 | | |
现金和现金等价物,期末
|
| | | $ | 19,372,727 | | | | | $ | 40,963,053 | | |
补充现金流信息: | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 2,969,521 | | | | | $ | 2,156,806 | | |
非现金投融资活动: | | | | | | | | | | | | | |
将其他附属公司债务转换为住房建设债务
|
| | | | 1,414,681 | | | | | | 7,985,556 | | |
从关联方收购已开发地块,以清偿其他关联公司的到期款项
|
| | | | 13,822,570 | | | | | | 21,874,897 | | |
固定资产贡献
|
| | | | — | | | | | | 344,511 | | |
已建成的样板房转让给相关方
|
| | | | — | | | | | | (1,492,128) | | |
新增使用权租赁资产和负债
|
| | | | 1,149,832 | | | | | | — | | |
非现金投资和融资活动总额
|
| | | $ | 16,387,083 | | | | | $ | 28,712,836 | | |
|
| | |
2022
|
| |
2021
|
| ||||||
1月1日的资本化利息:
|
| | | $ | 1,190,318 | | | | | $ | 812,874 | | |
利息成本资本化
|
| | | | 3,361,561 | | | | | | 2,156,806 | | |
Interest cost expensed
|
| | | | (3,542,333) | | | | | | (2,584,626) | | |
9月30日的资本化利息:
|
| | | $ | 1,009,546 | | | | | $ | 385,054 | | |
Asset Group
|
| |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||
Furniture and fixtures
|
| | | $ | 633,221 | | | | | $ | 580,065 | | |
租赁改进
|
| | | | 380,187 | | | | | | 380,187 | | |
机械设备
|
| | | | 1,037,231 | | | | | | 985,699 | | |
Office equipment
|
| | | | 165,774 | | | | | | 154,043 | | |
Vehicles
|
| | | | 750,950 | | | | | | 790,519 | | |
全部物业和设备
|
| | | | 2,967,363 | | | | | | 2,890,513 | | |
减去:累计折旧
|
| | | | (1,546,249) | | | | | | (1,300,160) | | |
财产和设备,净额
|
| | | $ | 1,421,114 | | | | | $ | 1,590,353 | | |
| | |
As of September 30, 2022
|
| ||||||||||||||||||
| | |
Weighted
average interest rate(1) |
| |
Homebuilding
Debt – Wells Fargo Syndication |
| |
Other
Affiliates(3) |
| |
Total
|
| |||||||||
Wells Fargo Bank
|
| |
4.31%
|
| | | $ | 45,004,236 | | | | | $ | 4,007,651 | | | | | $ | 49,011,887 | | |
Regions Bank
|
| |
4.31%
|
| | | | 31,257,904 | | | | | | — | | | | | | 31,257,904 | | |
Texas Capital Bank
|
| |
4.31%
|
| | | | 22,324,318 | | | | | | — | | | | | | 22,324,318 | | |
Truist Bank
|
| |
4.31%
|
| | | | 22,304,732 | | | | | | — | | | | | | 22,304,732 | | |
First National Bank
|
| |
4.31%/ 5.38%
|
| | | | 8,929,747 | | | | | | 1,208,124 | | | | | | 10,137,871 | | |
Anderson Brothers
|
| |
4.64%
|
| | | | — | | | | | | 2,133,300 | | | | | | 2,133,300 | | |
First Community
|
| |
4.00%
|
| | | | — | | | | | | 1,575,611 | | | | | | 1,575,611 | | |
Security Federal
|
| |
6.38%
|
| | | | — | | | | | | 746,299 | | | | | | 746,299 | | |
Total debt on contracts
|
| | | | | | $ | 129,820,937 | | | | | $ | 9,670,985 | | | | | $ | 139,491,922 | | |
| | |
As of December 31, 2021
|
| ||||||||||||||||||||||||
| | |
Weighted
average interest rate(2) |
| |
Homebuilding
Debt – Wells Fargo Syndication |
| |
Homebuilding
Debt – Other |
| |
Other
Affiliates(3) |
| |
Total
|
| ||||||||||||
Wells Fargo Bank
|
| |
3.63%
|
| | | $ | 36,453,801 | | | | | $ | — | | | | | $ | — | | | | | $ | 36,453,801 | | |
Regions Bank
|
| |
3.63%/ 4.40%
|
| | | | 23,189,545 | | | | | | — | | | | | | 918,453 | | | | | | 24,107,998 | | |
Texas Capital Bank
|
| |
3.63%
|
| | | | 16,561,385 | | | | | | — | | | | | | — | | | | | | 16,561,385 | | |
Truist Bank
|
| |
3.63%
|
| | | | 16,543,353 | | | | | | — | | | | | | — | | | | | | 16,543,353 | | |
First National Bank
|
| |
3.63%/ 3.88%
|
| | | | 6,624,554 | | | | | | — | | | | | | 21,160 | | | | | | 6,645,714 | | |
Anderson Brothers
|
| |
4.25%
|
| | | | — | | | | | | 439,200 | | | | | | 1,608,300 | | | | | | 2,047,500 | | |
Other debt
|
| |
—%
|
| | | | — | | | | | | 142,536 | | | | | | — | | | | | | 142,536 | | |
Total debt on contracts
|
| | | | | | $ | 99,372,638 | | | | | $ | 581,736 | | | | | $ | 2,547,913 | | | | | $ | 102,502,287 | | |
| | |
2022
|
| |
2021
|
| ||||||
一般公司拨款
|
| | | $ | (3,499,974) | | | | | $ | (1,349,682) | | |
一般融资活动
|
| | | | (46,154,400) | | | | | | (22,366,359) | | |
对股东和其他关联公司的分配和净转移(1)
|
| | | $ | (49,654,374) | | | | | $ | (23,716,041) | | |
| | |
Nine Months Ended September 30, 2022
|
| |||||||||||||||
| | |
Land
Development Affiliates |
| |
Other
Operating Affiliates |
| |
Total
|
| |||||||||
融资现金流: | | | | | | | | | | | | | | | | | | | |
土地开发费用
|
| | | $ | (29,264,304) | | | | | $ | (665,777) | | | | | $ | (29,930,081) | | |
Other activities
|
| | | | (1,928,677) | | | | | | (748,777) | | | | | | (2,677,454) | | |
Cash transfer, net of repayment of $5,000,000
|
| | | | — | | | | | | (5,000,000) | | | | | | (5,000,000) | | |
融资现金流总额
|
| | | $ | (31,192,981) | | | | | $ | (6,414,554) | | | | | $ | (37,607,535) | | |
Non-cash activities | | | | | | | | | | | | | | | | | | | |
从关联方收购已开发地块,以清偿其他关联公司的到期金额
|
| | | $ | 13,822,570 | | | | | $ | — | | | | | $ | 13,822,570 | | |
Total non-cash activity
|
| | | $ | 13,822,570 | | | | | $ | — | | | | | $ | 13,822,570 | | |
| | |
Nine Months Ended September 30, 2021
|
| |||||||||||||||
| | |
Land
Development Affiliates |
| |
Other
Operating Affiliates |
| |
Total
|
| |||||||||
融资现金流: | | | | | | | | | | | | | | | | | | | |
土地开发费用
|
| | | $ | (22,460,078) | | | | | $ | 1,649,170 | | | | | $ | (20,810,908) | | |
Model home sales
|
| | | | — | | | | | | (5,048,548) | | | | | | (5,048,548) | | |
Other activities
|
| | | | 93,468 | | | | | | 5,451,868 | | | | | | 5,545,336 | | |
融资现金流总额
|
| | | $ | (22,366,610) | | | | | $ | 2,052,490 | | | | | $ | (20,314,120) | | |
Non-cash activities | | | | | | | | | | | | | | | | | | | |
从关联方收购已开发地块,以清偿其他关联公司的到期金额
|
| | | $ | 21,874,897 | | | | | $ | — | | | | | $ | 21,874,897 | | |
已建成的样板房转让给相关方
|
| | | | — | | | | | | (1,492,128) | | | | | | (1,492,128) | | |
固定资产贡献
|
| | | | — | | | | | | 344,511 | | | | | | 344,511 | | |
Total non-cash activity
|
| | | $ | 21,874,897 | | | | | $ | (1,147,617) | | | | | $ | 20,727,280 | | |
| | |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||
定金和收购前成本
|
| | | $ | 3,610,491 | | | | | $ | 2,946,001 | | |
剩余购置价
|
| | | | 65,325,006 | | | | | | 77,007,079 | | |
Total contract value
|
| | | $ | 68,935,497 | | | | | $ | 79,953,080 | | |
| | |
Nine months ended
September 30, 2022 |
| |
Year ended
December 31, 2021 |
| ||||||
期初保修准备金
|
| | | $ | 1,275,594 | | | | | $ | 963,204 | | |
Reserves provided
|
| | | | 847,000 | | | | | | 1,206,142 | | |
支付保修费和其他费用
|
| | | | (834,463) | | | | | | (893,752) | | |
保修期结束时的保修保证金
|
| | | $ | 1,288,131 | | | | | $ | 1,275,594 | | |
| | |
Lease Payment
|
| |||
2022
|
| | | $ | 151,500 | | |
2023
|
| | | | 351,000 | | |
2024
|
| | | | 96,000 | | |
2025
|
| | | | 96,000 | | |
2026
|
| | | | 48,000 | | |
Thereafter
|
| | | | — | | |
未贴现的经营租赁负债合计
|
| | | | 742,500 | | |
经营性租赁负债利息
|
| | | | (25,649) | | |
经营租赁负债现值合计
|
| | | $ | 716,851 | | |
| | |
Lease Payment
|
| |||
2022
|
| | | $ | 606,000 | | |
2023
|
| | | | 351,000 | | |
2024
|
| | | | 96,000 | | |
2025
|
| | | | 96,000 | | |
2026
|
| | | | 48,000 | | |
Thereafter
|
| | | | — | | |
| | | | $ | 1,197,000 | | |
| | |
Stock options
|
| |
Weighted-Average
Per share Exercise price |
| ||||||
Outstanding, December 31, 2021
|
| | |
|
—
|
| | | | $ | — | | |
Granted
|
| | | | 2,524 | | | | | | 1,049.60 | | |
Forfeited
|
| | | | (182) | | | | | | 1,049.60 | | |
Outstanding, September 30, 2022
|
| | | | 2,342 | | | | | $ | 1,049.60 | | |
2022年9月30日可行使的期权
|
| | | | — | | | | | $ | — | | |
Inputs
|
| |
September 30,
2022 |
| |||
Risk free interest rate
|
| | | | 1.82% | | |
Expected volatility
|
| | | | 35% | | |
预期股息收益率
|
| | | | —% | | |
Expected life (in years)
|
| | | | 6.25 | | |
Fair value of options
|
| | | $ | 394.7 | | |
Inputs
|
| |
September 30,
2022 |
| |||
Risk free interest rate
|
| | | | 1.78% | | |
Expected volatility
|
| | | | 35% | | |
预期股息收益率
|
| | | | —% | | |
Expected life (in years)
|
| | | | 6.40 | | |
授权证的公允价值
|
| | | $ | 275.4 | | |
| | |
September 30,
2022 |
| |
September 30,
2021 |
| ||||||
Numerator | | | | | | | | | | | | | |
Net Income
|
| | | $ | 58,592,891 | | | | | $ | 40,424,608 | | |
Denominator | | | | | | | | | | | | | |
加权平均已发行普通股数量 - Basic
|
| | | | 100,000 | | | | | | 100,000 | | |
稀释证券的影响
|
| | | | 1,453 | | | | | | — | | |
加权-已发行普通股平均数 - 稀释后
|
| | | | 101,453 | | | | | | 100,000 | | |
Basic earnings per share
|
| | | $ | 585.93 | | | | | $ | 404.25 | | |
稀释后每股收益
|
| | | $ | 577.54 | | | | | $ | 404.25 | | |
| | |
September 30,
2022 |
| |
September 30,
2021 |
| ||||||
Warrants
|
| | | | 4,130 | | | | | | — | | |
Stock Options
|
| | | | 1,858 | | | | | | — | | |
全部抗稀释功能
|
| | | | 5,988 | | | | | | — | | |
| | |
Page
|
| |||
第1条某些定义
|
| | | | A-2 | | |
Section 1.1
Definitions
|
| | | | A-2 | | |
第二条收盘前资本重组;合并
|
| | | | A-16 | | |
Section 2.1
Pre-Closing Recapitalization
|
| | | | A-16 | | |
Section 2.2
The Merger
|
| | | | A-17 | | |
Section 2.3
本协议预期的交易结束
|
| | | | A-18 | | |
Section 2.4
Calculation of Closing Consideration
|
| | | | A-18 | | |
Section 2.5
Consideration Schedule
|
| | | | A-18 | | |
Section 2.6
Treatment of Company Options
|
| | | | A-19 | | |
Section 2.7
Treatment of Company Warrants
|
| | | | A-20 | | |
Section 2.8
Exchange Procedures; Surrender of Company Shares
|
| | | | A-20 | | |
Section 2.9
Withholding
|
| | | | A-22 | | |
Section 2.10
Cash in Lieu of Fractional Shares
|
| | | | A-22 | | |
Section 2.11
Dissenters’ Rights
|
| | | | A-22 | | |
ARTICLE 3 EARN OUT
|
| | | | A-22 | | |
Section 3.1
Company Earn Out
|
| | | | A-22 | | |
Section 3.2
Acceleration Event
|
| | | | A-23 | | |
Section 3.3
Tax Treatment of Earn Out Shares
|
| | | | A-23 | | |
第四条与集团公司有关的陈述和担保
|
| | | | A-24 | | |
Section 4.1
Organization and Qualification
|
| | | | A-24 | | |
Section 4.2
Capitalization of the Group Companies
|
| | | | A-24 | | |
Section 4.3
Authority; Approval and Fairness
|
| | | | A-25 | | |
Section 4.4
Financial Statements; Undisclosed Liabilities
|
| | | | A-26 | | |
Section 4.5
同意和必要的政府批准;没有违规行为
|
| | | | A-27 | | |
Section 4.6
Permits
|
| | | | A-27 | | |
Section 4.7
Material Contracts
|
| | | | A-28 | | |
Section 4.8
Absence of Changes
|
| | | | A-30 | | |
Section 4.9
Litigation
|
| | | | A-30 | | |
Section 4.10
Compliance with Applicable Law
|
| | | | A-30 | | |
Section 4.11
Employee Benefit Plans
|
| | | | A-31 | | |
Section 4.12
Environmental Matters
|
| | | | A-33 | | |
Section 4.13
Intellectual Property
|
| | | | A-33 | | |
Section 4.14
Labor Matters
|
| | | | A-34 | | |
Section 4.15
Insurance
|
| | | | A-36 | | |
Section 4.16
Tax Matters
|
| | | | A-37 | | |
Section 4.17
Brokers
|
| | | | A-38 | | |
Section 4.18
Real and Personal Property
|
| | | | A-38 | | |
Section 4.19
Homeowners Associations
|
| | | | A-39 | | |
Section 4.20
Construction Matters
|
| | | | A-40 | | |
Section 4.21
Transactions with Affiliates
|
| | | | A-40 | | |
| | |
Page
|
| |||
Section 4.22
遵守国际贸易和反腐败法
|
| | | | A-40 | | |
Section 4.23
Information Supplied
|
| | | | A-41 | | |
Section 4.24
Investigation
|
| | | | A-41 | | |
Section 4.25
Servicing Matters
|
| | | | A-41 | | |
Section 4.26
EXCLUSIVITY OF REPRESENTATIONS AND WARRANTIES
|
| | | | A-41 | | |
第5条与DHHC各方有关的陈述和保证
|
| | | | A-42 | | |
Section 5.1
Organization and Qualification
|
| | | | A-42 | | |
Section 5.2
Authority
|
| | | | A-42 | | |
Section 5.3
同意和必要的政府批准;没有违规行为
|
| | | | A-43 | | |
Section 5.4
Brokers
|
| | | | A-43 | | |
Section 5.5
Information Supplied
|
| | | | A-43 | | |
Section 5.6
Capitalization of the DHHC Parties
|
| | | | A-44 | | |
Section 5.7
SEC Filings
|
| | | | A-44 | | |
Section 5.8
Trust Account
|
| | | | A-45 | | |
Section 5.9
Transactions with Affiliates
|
| | | | A-46 | | |
Section 5.10
Litigation
|
| | | | A-46 | | |
Section 5.11
Compliance with Applicable Law
|
| | | | A-46 | | |
Section 5.12
Business Activities
|
| | | | A-46 | | |
Section 5.13
Internal Controls; Listing; Financial Statements
|
| | | | A-46 | | |
Section 5.14
No Undisclosed Liabilities
|
| | | | A-48 | | |
Section 5.15
Tax Matters
|
| | | | A-48 | | |
Section 5.16
Investigation
|
| | | | A-49 | | |
Section 5.17
Employees and Employee Benefit Plans
|
| | | | A-49 | | |
Section 5.18
Properties
|
| | | | A-49 | | |
Section 5.19
遵守国际贸易和反腐败法
|
| | | | A-49 | | |
Section 5.20
Company Status
|
| | | | A-49 | | |
Section 5.21
EXCLUSIVITY OF REPRESENTATIONS AND WARRANTIES
|
| | | | A-50 | | |
ARTICLE 6 COVENANTS
|
| | | | A-50 | | |
Section 6.1
Conduct of Business of the Company
|
| | | | A-50 | | |
Section 6.2
Efforts to Consummate; Litigation
|
| | | | A-53 | | |
Section 6.3
Confidentiality and Access to Information
|
| | | | A-55 | | |
Section 6.4
Public Announcements
|
| | | | A-56 | | |
Section 6.5
Tax Matters
|
| | | | A-56 | | |
Section 6.6
Exclusive Dealing
|
| | | | A-57 | | |
Section 6.7
DHHC Stockholder Approval
|
| | | | A-59 | | |
Section 6.8
Merger Sub Stockholder Approval
|
| | | | A-60 | | |
Section 6.9
Conduct of Business of DHHC
|
| | | | A-60 | | |
Section 6.10
Nasdaq Listing
|
| | | | A-61 | | |
Section 6.11
Trust Account
|
| | | | A-61 | | |
Section 6.12
Company Stockholder Approval
|
| | | | A-61 | | |
Section 6.13
DHHC Indemnification; Directors’ and Officers’ Insurance
|
| | | | A-62 | | |
Section 6.14
公司赔偿;董事和高级职员保险
|
| | | | A-63 | | |
| | |
Page
|
| |||
Section 6.15
Post-Closing Directors and Officers
|
| | | | A-63 | | |
Section 6.16
PCAOB Financials
|
| | | | A-64 | | |
Section 6.17
DHHC Incentive Equity Plan
|
| | | | A-65 | | |
Section 6.18
FIRPTA Certificates
|
| | | | A-65 | | |
Section 6.19
DHHC Public Filings
|
| | | | A-65 | | |
Section 6.20
Expense Statement
|
| | | | A-66 | | |
Section 6.21
Lender Consents; Company Financing
|
| | | | A-66 | | |
Section 6.22
Third-Party Consents
|
| | | | A-66 | | |
Section 6.23
Further Assurances
|
| | | | A-66 | | |
Section 6.24
Pennington
|
| | | | A-66 | | |
Section 6.25
Cooperation as to Certain Indebtedness
|
| | | | A-67 | | |
完成本协议预期的交易的第七条条件
|
| | | | A-67 | | |
Section 7.1
Conditions to the Obligations of the Parties
|
| | | | A-67 | | |
Section 7.2
Other Conditions to the Obligations of the DHHC Parties
|
| | | | A-67 | | |
Section 7.3
Other Conditions to the Obligations of the Company
|
| | | | A-68 | | |
Section 7.4
Frustration of Closing Conditions
|
| | | | A-69 | | |
ARTICLE 8 TERMINATION
|
| | | | A-69 | | |
Section 8.1
Termination
|
| | | | A-69 | | |
Section 8.2
Effect of Termination
|
| | | | A-70 | | |
ARTICLE 9 MISCELLANEOUS
|
| | | | A-71 | | |
Section 9.1
Non-Survival
|
| | | | A-71 | | |
Section 9.2
Entire Agreement; Assignment
|
| | | | A-71 | | |
Section 9.3
Amendment
|
| | | | A-71 | | |
Section 9.4
Notices
|
| | | | A-71 | | |
Section 9.5
Governing Law
|
| | | | A-72 | | |
Section 9.6
Fees and Expenses
|
| | | | A-72 | | |
Section 9.7
Construction; Interpretation
|
| | | | A-72 | | |
Section 9.8
Exhibits and Schedules
|
| | | | A-73 | | |
Section 9.9
Parties in Interest
|
| | | | A-73 | | |
Section 9.10
Severability
|
| | | | A-73 | | |
Section 9.11
Counterparts; Electronic Signatures
|
| | | | A-74 | | |
Section 9.12
Knowledge of Company; Knowledge of DHHC
|
| | | | A-74 | | |
Section 9.13
No Recourse
|
| | | | A-74 | | |
Section 9.14
Extension; Waiver
|
| | | | A-74 | | |
Section 9.15
Waiver of Jury Trial
|
| | | | A-74 | | |
Section 9.16
Submission to Jurisdiction
|
| | | | A-75 | | |
Section 9.17
Remedies
|
| | | | A-75 | | |
Section 9.18
Trust Account Waiver
|
| | | | A-76 | | |
Section 9.19
SEC Statements
|
| | | | A-76 | | |
| | |
Page
|
|
展品和时间表 | | | ||
Exhibit A
Sponsor Support Agreement
|
| | | |
Exhibit B
DHHC A&R注册证书格式
|
| | | |
Exhibit C
Form of DHHC A&R Bylaws
|
| | | |
Exhibit D
注册权协议格式
|
| | | |
Exhibit E
Form of DHHC Incentive Equity Plan
|
| | | |
Exhibit F
公司注册证书格式
|
| | | |
Exhibit G
《公司章程》格式
|
| | | |
Exhibit H
Pennington Term Sheet
|
| | | |
Schedule I
注册权协议签字人
|
| | | |