|
The Cayman Islands
|
| |
6199
|
| |
N/A
|
|
|
(州或其他管辖范围
公司或组织) |
| |
(主要标准工业
分类代码号) |
| |
(I.R.S. Employer
Identification No.) |
|
|
Grenfel Calheiros, Esq.
Simpson Thacher&Barlett LLP 平均。总统朱塞利诺·库比切克1455, 12th floor São Paulo, SP, Brazil, 04543-011 Tel: +55 11-3546 1000 |
| |
Mark A. Brod, Esq.
Simpson Thacher&Barlett LLP 425 Lexington Avenue New York, New York 10017 Tel: +1 (212) 455-2000 |
|
| | |
Page
|
| |||
About This Prospectus
|
| | | | ii | | |
财务报表展示
|
| | | | iii | | |
关于GAAP和非GAAP财务指标的重要信息
|
| | | | v | | |
Industry and Market Data
|
| | | | vii | | |
有关前瞻性陈述的告诫声明
|
| | | | viii | | |
Frequently Used Terms
|
| | | | x | | |
Prospectus Summary
|
| | | | 1 | | |
The Offering
|
| | | | 14 | | |
选定的历史财务数据
|
| | | | 17 | | |
Risk Factors
|
| | | | 22 | | |
Capitalization
|
| | | | 75 | | |
未经审计的形式简明合并财务信息
|
| | | | 76 | | |
Use of Proceeds
|
| | | | 100 | | |
Dividend Policy
|
| | | | 101 | | |
Business
|
| | | | 102 | | |
管理层对财务状况和经营成果的讨论和分析
|
| | | | 128 | | |
Management
|
| | | | 148 | | |
高管薪酬
|
| | | | 154 | | |
证券的实益所有权
|
| | | | 155 | | |
出售证券持有人
|
| | | | 157 | | |
某些关系和关联方交易
|
| | | | 161 | | |
证券说明
|
| | | | 168 | | |
符合未来销售条件的证券
|
| | | | 187 | | |
Taxation
|
| | | | 190 | | |
Plan of Distribution
|
| | | | 198 | | |
与产品相关的费用
|
| | | | 202 | | |
Legal Matters
|
| | | | 203 | | |
Experts
|
| | | | 204 | | |
民事责任和送达代理在美国的可执行性
|
| | | | 205 | | |
您可以在哪里找到更多信息
|
| | | | 206 | | |
财务报表索引
|
| | | | F-1 | | |
| | |
截至9月30日的9个月
|
| |||||||||||||||||||||
| | |
2022
|
| |
2022
|
| |
2021
|
| |
Varation
|
| ||||||||||||
| | |
(Unaudited)
|
| |||||||||||||||||||||
| | |
(in US$ millions)(1)
|
| |
(in R$ millions)
|
| |
%
|
| |||||||||||||||
Net revenue
|
| | | | 194.7 | | | | | | 1,052.6 | | | | | | 567.5 | | | | | | 85.5% | | |
Cost of services rendered
|
| | | | (153.5) | | | | | | (830.2) | | | | | | (439.7) | | | | | | 88.8% | | |
Gross profit
|
| | | | 41.1 | | | | | | 222.4 | | | | | | 127.8 | | | | | | 74.0% | | |
Operating profit
|
| | | | 37.8 | | | | | | 204.2 | | | | | | 120.8 | | | | | | 69.0% | | |
Net finance cost/revenue
|
| | | | (10.8) | | | | | | (58.2) | | | | | | 2.2 | | | | | | (2,717.3)% | | |
所得税和社会贡献
|
| | | | (5.0) | | | | | | (27.0) | | | | | | (32.6) | | | | | | (17.3)% | | |
| | |
For the six months ended June 30,
|
| |
For the year ended December 31,
|
| ||||||||||||||||||||||||||||||
| | |
2022
|
| |
2022
|
| |
2021
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||
| | |
(Unaudited Consolidated)
|
| |
(Audited Combined)
|
| ||||||||||||||||||||||||||||||
| | |
(in US$ millions)(1)
|
| |
(in R$ millions)
|
| |
(in US$ millions)(1)
|
| |
(in R$ millions)
|
| ||||||||||||||||||||||||
Net revenue
|
| | | | 125.0 | | | | | | 654.5 | | | | | | 334.6 | | | | | | 157.0 | | | | | | 822.2 | | | | | | 364.3 | | |
Cost of services rendered
|
| | | | (99.3) | | | | | | (520.0) | | | | | | (251.1) | | | | | | (118.1) | | | | | | (618.7) | | | | | | (256.1) | | |
Gross profit
|
| | | | 25.7 | | | | | | 134.5 | | | | | | 83.5 | | | | | | 38.9 | | | | | | 203.5 | | | | | | 108.1 | | |
Operating expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
销售、一般和行政费用
|
| | | | (2.7) | | | | | | (14.0) | | | | | | (13.9) | | | | | | (5.1) | | | | | | (26.8) | | | | | | (19.0) | | |
Other income, net expenses
|
| | | | 1.0 | | | | | | 5.1 | | | | | | (0.1) | | | | | | 0.3 | | | | | | 1.4 | | | | | | 0.7 | | |
Operating profit
|
| | | | 24.0 | | | | | | 125.6 | | | | | | 69.5 | | | | | | 34.0 | | | | | | 178.0 | | | | | | 89.9 | | |
Net finance cost/revenue
|
| | | | (4.5) | | | | | | (23.3) | | | | | | 5.9 | | | | | | (0.4) | | | | | | (2.0) | | | | | | (7.1) | | |
Profit before tax
|
| | | | 19.5 | | | | | | 102.3 | | | | | | 75.4 | | | | | | 33.6 | | | | | | 176.0 | | | | | | 82.8 | | |
所得税和社会贡献
|
| | | | (3.8) | | | | | | (19.9) | | | | | | (22.8) | | | | | | (7.2) | | | | | | (37.9) | | | | | | (16.7) | | |
Profit for the period
|
| | | | 15.7 | | | | | | 82.4 | | | | | | 52.6 | | | | | | 26.4 | | | | | | 138.1 | | | | | | 66.0 | | |
| | |
As of June 30,
|
| |
As of December 31,
|
| ||||||||||||||||||
| | |
2022
|
| |
2022
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
(Unaudited Consolidated)
|
| |
(Audited Combined)
|
| ||||||||||||||||||
| | |
(in US$ millions)(1)
|
| |
(in R$ millions)
|
| |
(in R$ millions)
|
| |||||||||||||||
Total current assets
|
| | | | 111.7 | | | | | | 585.3 | | | | | | 453.4 | | | | | | 233.8 | | |
Total non-current assets
|
| | | | 233.0 | | | | | | 1,220.7 | | | | | | 977.7 | | | | | | 367.0 | | |
Total assets
|
| | | | 344.8 | | | | | | 1,806.1 | | | | | | 1,431.1 | | | | | | 600.7 | | |
Total current liabilities
|
| | | | 71.3 | | | | | | 373.4 | | | | | | 346.1 | | | | | | 102.9 | | |
非流动负债合计
|
| | | | 199.6 | | | | | | 1,045.6 | | | | | | 747.0 | | | | | | 170.6 | | |
Total liabilities
|
| | | | 270.9 | | | | | | 1,419.0 | | | | | | 1,093.2 | | | | | | 273.5 | | |
Total equity
|
| | | | 73.9 | | | | | | 387.0 | | | | | | 337.9 | | | | | | 327.2 | | |
股东权益和负债合计
|
| | | | 344.8 | | | | | | 1,806.1 | | | | | | 1,431.1 | | | | | | 600.7 | | |
| | |
For the six months ended June 30,
|
| |
For the year ended December 31,
|
| ||||||||||||||||||||||||||||||
| | |
2022
|
| |
2022
|
| |
2021
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||
| | |
(Unaudited Consolidated)
|
| |
(Audited Combined)
|
| ||||||||||||||||||||||||||||||
| | |
(in US$ millions)(1)
|
| |
(in R$ millions)
|
| |
(in US$ millions)(1)
|
| |
(in R$ millions)
|
| ||||||||||||||||||||||||
经营活动产生的净现金
|
| | | | 16.8 | | | | | | 87.8 | | | | | | 31.0 | | | | | | 12.3 | | | | | | 64.3 | | | | | | 32.5 | | |
投资活动使用的现金净额
|
| | | | (49.5) | | | | | | (259.2) | | | | | | (256.6) | | | | | | (85.6) | | | | | | (448.4) | | | | | | (117.7) | | |
融资活动产生的净现金
|
| | | | 37.2 | | | | | | 195.1 | | | | | | 217.6 | | | | | | 82.7 | | | | | | 433.2 | | | | | | 108.9 | | |
| | |
For the six months ended June 30,
|
| |
For the year ended December 31,
|
| ||||||||||||||||||||||||||||||
| | |
2022
|
| |
2022
|
| |
2021
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||
| | |
(Unaudited Consolidated)
|
| |
(Unaudited Combined)
|
| ||||||||||||||||||||||||||||||
| | |
(in US$ millions,
except %)(1) |
| |
(in R$ millions,
except %) |
| |
(in US$ millions,
except %)(1) |
| |
(in R$ millions,
except %) |
| ||||||||||||||||||||||||
EBITDA(2) | | | | | 32.0 | | | | | | 167.9 | | | | | | 93.2 | | | | | | 45.5 | | | | | | 238.2 | | | | | | 112.4 | | |
EBITDA Margin(3)
|
| | | | 25.6% | | | | | | 25.6% | | | | | | 27.9% | | | | | | 29.0% | | | | | | 29.0% | | | | | | 30.9% | | |
ROIC(4) | | | | | 16.0% | | | | | | 16.0% | | | | | | 不适用(5个) | | | | | | 28.7% | | | | | | 28.7% | | | | | | 36.2% | | |
Free Cash Flow(6)
|
| | | | 9.9 | | | | | | 51.7 | | | | | | 0.4 | | | | | | (4.0) | | | | | | (20.8) | | | | | | 28.0 | | |
Cash Conversion Rate(7)
|
| | | | 30.8% | | | | | | 30.8% | | | | | | 0.4% | | | | | | (8.7)% | | | | | | (8.7)% | | | | | | 24.9% | | |
| | |
As of and for the six months
ended June 30, |
| |
As of and for the year
ended December 31, |
| ||||||||||||||||||||||||||||||
| | |
2022
|
| |
2022
|
| |
2021
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||
| | |
(Unaudited Consolidated)
|
| |
(Unaudited Combined)
|
| ||||||||||||||||||||||||||||||
| | |
(in US$ millions,
except %)(1) |
| |
(in R$ millions,
except %) |
| |
(in US$ millions,
except %)(1) |
| |
(in R$ millions,
except %) |
| ||||||||||||||||||||||||
Profit for the period
|
| | | | 15.7 | | | | | | 82.4 | | | | | | 52.6 | | | | | | 26.4 | | | | | | 138.1 | | | | | | 66.0 | | |
(+)所得税和社会贡献
|
| | | | 3.8 | | | | | | 19.9 | | | | | | 22.8 | | | | | | 7.2 | | | | | | 37.9 | | | | | | 16.7 | | |
(+) Net finance cost/revenue
|
| | | | 4.4 | | | | | | 23.3 | | | | | | (5.9) | | | | | | 0.4 | | | | | | 2.0 | | | | | | 7.1 | | |
(+)折旧和摊销费用
|
| | | | 8.1 | | | | | | 42.3 | | | | | | 23.7 | | | | | | 11.5 | | | | | | 60.2 | | | | | | 22.5 | | |
EBITDA (a)
|
| | | | 32.0 | | | | | | 167.9 | | | | | | 93.2 | | | | | | 45.5 | | | | | | 238.2 | | | | | | 112.4 | | |
Net revenue (b)
|
| | | | 125.0 | | | | | | 654.5 | | | | | | 334.6 | | | | | | 157.0 | | | | | | 822.2 | | | | | | 364.3 | | |
EBITDA Margin (a)/(b)
|
| | | | 25.6% | | | | | | 25.6% | | | | | | 27.9% | | | | | | 29.0% | | | | | | 29.0% | | | | | | 30.9% | | |
| | |
For the six months ended June 30,
|
| |
For the year ended December 31,
|
| ||||||||||||||||||||||||||||||
| | |
2022
|
| |
2022
|
| |
2021
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||
| | |
(Unaudited Consolidated)
|
| |
(Unaudited Combined)
|
| ||||||||||||||||||||||||||||||
| | |
(in US$ millions,
except %)(1) |
| |
(in R$ millions,
except %) |
| |
(in US$ millions,
except %)(1) |
| |
(in R$ millions,
except %) |
| ||||||||||||||||||||||||
Profit for the period
|
| | | | 15.7 | | | | | | 82.4 | | | | | | 52.6 | | | | | | 26.4 | | | | | | 138.1 | | | | | | 66.0 | | |
(+)所得税和社会贡献
|
| | | | 3.8 | | | | | | 19.9 | | | | | | 22.8 | | | | | | 7.2 | | | | | | 37.9 | | | | | | 16.7 | | |
(+) Net finance cost/revenue
|
| | | | 4.4 | | | | | | 23.3 | | | | | | (5.9) | | | | | | 0.4 | | | | | | 2.0 | | | | | | 7.1 | | |
(+)折旧及摊销
expenses |
| | | | 8.1 | | | | | | 42.3 | | | | | | 23.7 | | | | | | 11.5 | | | | | | 60.2 | | | | | | 22.5 | | |
EBITDA (b)
|
| | | | 32.0 | | | | | | 167.9 | | | | | | 93.2 | | | | | | 45.5 | | | | | | 238.2 | | | | | | 112.4 | | |
(-) Change in working capital(2)
|
| | | | 7.2 | | | | | | 37.5 | | | | | | 49.3 | | | | | | 25.8 | | | | | | 135.2 | | | | | | 62.4 | | |
(-)购置不动产、厂房和设备及无形资产
|
| | | | 15.0 | | | | | | 78.7 | | | | | | 43.5 | | | | | | 23.6 | | | | | | 123.8 | | | | | | 22.0 | | |
Free Cash Flow (a)
|
| | | | 9.9 | | | | | | 51.7 | | | | | | 0.4 | | | | | | (4.0) | | | | | | (20.8) | | | | | | 28.0 | | |
Cash Conversion Rate (a)/(b)
|
| | | | 30.8% | | | | | | 30.8% | | | | | | 0.4% | | | | | | (8.7)% | | | | | | (8.7)% | | | | | | 24.9% | | |
| | |
截至6月30日及截至6月30日的6个月,
|
| |
As of and for the year
ended December 31, |
| ||||||||||||||||||||||||
| | |
2022
|
| |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| |||||||||||||||
| | |
(Unaudited Consolidated)
|
| |
(Unaudited Combined)
|
| ||||||||||||||||||||||||
| | |
(in US$ millions,
except %)(1) |
| |
(in R$ millions,
except %) |
| |
(in US$ millions,
except %)(1) |
| |
(in R$ millions,
except %) |
| ||||||||||||||||||
Operating profit
|
| | | | 24.0 | | | | | | 125.6 | | | | | | 34.0 | | | | | | 178.0 | | | | | | 90.0 | | |
Income tax adjustment(2)
|
| | | | (4.7) | | | | | | (24.5) | | | | | | (7.3) | | | | | | (38.3) | | | | | | (18.2) | | |
税后净营业利润(A)
|
| | | | 19.3 | | | | | | 101.1 | | | | | | 26.7 | | | | | | 139.7 | | | | | | 71.7 | | |
Total shareholders’ equity
|
| | | | 73.9 | | | | | | 387.0 | | | | | | 64.5 | | | | | | 337.9 | | | | | | 327.2 | | |
(-) Goodwill
|
| | | | 137.5 | | | | | | 720.3 | | | | | | 111.7 | | | | | | 584.9 | | | | | | 221.5 | | |
(-) Intangibles assets
|
| | | | 1.9 | | | | | | 9.9 | | | | | | 2.0 | | | | | | 10.5 | | | | | | 3.1 | | |
(+) Loans and financing (current and
non-current) |
| | | | 32.3 | | | | | | 169.5 | | | | | | 29.6 | | | | | | 155.3 | | | | | | 73.7 | | |
(+) Debentures
|
| | | | 65.6 | | | | | | 343.6 | | | | | | — | | | | | | — | | | | | | — | | |
(+)关联方贷款负债(非流动)
|
| | | | 69.7 | | | | | | 365.1 | | | | | | 92.1 | | | | | | 482.2 | | | | | | 54.2 | | |
(+)收购投资产生的债务(流动和非流动)
|
| | | | 50.4 | | | | | | 264.0 | | | | | | 43.8 | | | | | | 229.4 | | | | | | 57.4 | | |
(+) Dividend payable
|
| | | | 6.0 | | | | | | 31.5 | | | | | | 6.0 | | | | | | 31.5 | | | | | | — | | |
(-) Cash and cash equivalents
|
| | | | 30.0 | | | | | | 157.2 | | | | | | 22.7 | | | | | | 118.9 | | | | | | 61.8 | | |
(-)关联方贷款资产(当前
and non-current) |
| | | | 7.8 | | | | | | 41.0 | | | | | | 6.6 | | | | | | 34.7 | | | | | | 28.3 | | |
Invested capital (b)
|
| | | | 120.7 | | | | | | 632.3 | | | | | | 93.0 | | | | | | 487.2 | | | | | | 197.8 | | |
ROIC (a)/(b)
|
| | | | 16.0% | | | | | | 16.0% | | | | | | 28.7% | | | | | | 28.7% | | | | | | 36.2% | | |
| | |
As of June 30, 2022
|
| |||||||||
| | |
Actual
|
| |
Pro Forma
|
| ||||||
| | |
(R$ millions)
|
| |||||||||
现金和现金等价物
|
| | | | 157.2 | | | | | | 557.9 | | |
Debt: | | | | | | | | | | | | | |
Loans and financing – current
|
| | | | 38.5 | | | | | | 38.5 | | |
Debentures – current
|
| | | | 13.4 | | | | | | 13.4 | | |
Lease liabilities – current
|
| | | | 11.2 | | | | | | 13.8 | | |
Total current debt
|
| | |
|
63.1
|
| | | |
|
65.7
|
| |
贷款和融资 - 非流动
|
| | | | 131.0 | | | | | | 673.4 | | |
Debentures – noncurrent
|
| | | | 330.2 | | | | | | 330.2 | | |
租赁负债 - 非流动
|
| | | | 22.1 | | | | | | 34.0 | | |
Total noncurrent debt
|
| | |
|
483.3
|
| | | |
|
1,037.6
|
| |
Total debt
|
| | | | 546.4 | | | | | | 1,103.3 | | |
Equity: | | | | | | | | | | | | | |
Capital
|
| | | | 261.9 | | | | | | 242.5 | | |
新增实收资本
|
| | | | — | | | | | | 959.0 | | |
累计平移调整
|
| | | | (72.0) | | | | | | (72.0) | | |
Reserves
|
| | | | 78.7 | | | | | | 78.7 | | |
留存收益(亏损)
|
| | | | 78.3 | | | | | | (148.6) | | |
非控股权益
|
| | | | 40.2 | | | | | | 40.2 | | |
Total equity
|
| | | | 387.1 | | | | | | 1,099.8 | | |
Total capitalization
|
| | | | 933.5 | | | | | | 2,203.1 | | |
成交时的形式股权资本化(1)
|
| |
Class A and
Class B Ordinary Shares |
| |
%
|
| ||||||
| | |
(in millions)
|
| | | | | | | |||
Ambipar(2) | | | | | 39.23 | | | | | | 70.8% | | |
HPX公众股东(发起人及其附属公司除外)(由
内部人士和拉斐尔·德·萨尔瓦多·格里索利亚)(3) |
| | | | 0.96 | | | | | | 1.7% | | |
赞助商及其附属公司(由内部人士和拉斐尔·德·萨尔瓦多·格里索利亚组成)(4)
|
| | | | 1.92 | | | | | | 3.5% | | |
PIPE Investors(5)(6)
|
| | | | 13.32 | | | | | | 24.0% | | |
交易完成时已发行的公司普通股总数
|
| | | | 55.43 | | | | | | 100% | | |
| | |
Emergencia
Historical (IFRS) |
| |
HPX
Historical (IFRS, See Note 2 for U.S. GAAP to IFRS Conversion) |
| |
Witt
O’Brien’s Historical (IFRS, See Note 4 for U.S. GAAP to IFRS Conversion) |
| |
Transaction
Accounting Adjustments |
| | | | |
Financing
Adjustments(1) |
| | | | |
Witt
O’Brien’s Transaction Accounting Adjustments (See Note 5) |
| | | | |
Witt
O’Brien’s Financing Adjustments |
| |
Pro
Forma Combined |
| |
Proforma
Combined In US$ Thousands(2) |
| |||||||||||||||||||||||||||
现金和现金等价物
|
| | | R$ | 157,230 | | | | | R$ | 4,078 | | | | | R$ | 9,046 | | | | | R$ | (70,270) | | | |
a, b, c (i),
c (ii), d, i
|
| | | R$ | 864,270 | | | |
n
|
| | | R$ | (877,831) | | | |
A
|
| | | R$ | 471,420o | | | | | R$ | 557,943 | | | | | $ | 106,519 | | |
贸易和其他应收账款
|
| | | | 326,072 | | | | | | — | | | | | | 604,900 | | | | | | — | | | | | | | | | — | | | | | | | | | (273,199) | | | |
D
|
| | | | — | | | | | | 657,774 | | | | | | 125,577 | | |
Advances to suppliers
|
| | | | 26,561 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | 26,561 | | | | | | 5,071 | | |
Prepaid expenses
|
| | | | 18,086 | | | | | | 302 | | | | | | 5,458 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | 23,846 | | | | | | 4,552 | | |
Inventories
|
| | | | 13,408 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | 13,408 | | | | | | 2,560 | | |
其他账户等价物
|
| | | | 25,539 | | | | | | — | | | | | | 1,031 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | 26,570 | | | | | | 5,073 | | |
Other tax assets
|
| | | | 11,685 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | 11,685 | | | | | | 2,231 | | |
Current tax assets
|
| | | | 6,747 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | 6,747 | | | | | | 1,288 | | |
Total current assets
|
| | | | 585,328 | | | | | | 4,380 | | | | | | 620,436 | | | | | | (70,270) | | | | | | | | | 864,270 | | | | | | | | | (1,151,030) | | | | | | | | | 471,420 | | | | | | 1,324,534 | | | | | | 252,871 | | |
信托账户中持有的有价证券
|
| | | | — | | | | | | 1,327,212 | | | | | | — | | | | | | (1,327,212) | | | |
a
|
| | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | — | | |
Related party loans
|
| | | | 41,041 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | 41,041 | | | | | | 7,835 | | |
Deferred taxes
|
| | | | 6,308 | | | | | | — | | | | | | 8,826 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | 15,134 | | | | | | 2,889 | | |
Judicial deposits
|
| | | | 116 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | 116 | | | | | | 22 | | |
Other accounts
receivable |
| | | | 21,521 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | 21,521 | | | | | | 4,109 | | |
Other long term assets
|
| | | | — | | | | | | — | | | | | | 10,282 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | 10,282 | | | | | | 1,963 | | |
Property, plant and
equipment |
| | | | 421,510 | | | | | | — | | | | | | 19,637 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | 441,147 | | | | | | 84,221 | | |
Goodwill
|
| | | | 720,300 | | | | | | — | | | | | | 149,314 | | | | | | — | | | | | | | | | — | | | | | | | | | 240,917 | | | |
C
|
| | | | — | | | | | | 1,110,531 | | | | | | 212,014 | | |
Intangible assets
|
| | | | 9,945 | | | | | | — | | | | | | 30,338 | | | | | | — | | | | | | | | | — | | | | | | | | | 332,132 | | | |
C
|
| | | | — | | | | | | 372,415 | | | | | | 71,099 | | |
非流动资产合计
|
| | | | 1,220,741 | | | | | | 1,327,212 | | | | | | 218,397 | | | | | | (1,327,212) | | | | | | | | | — | | | | | | | | | 573,049 | | | | | | | | | — | | | | | | 2,012,187 | | | | | | 384,152 | | |
Total assets
|
| | | R$ | 1,806,069 | | | | | R$ | 1,331,592 | | | | | R$ | 838,833 | | | | | R$ | (1,397,482) | | | | | | | | R$ | 864,270 | | | | | | | | R$ | (577,981) | | | | | | | | R$ | 471,420 | | | | | R$ | 3,336,721 | | | | | $ | 637,023 | | |
Loans and financing
|
| | | R$ | 38,475 | | | | | R$ | — | | | | | R$ | — | | | | | R$ | — | | | | | | | | R$ | — | | | | | | | | R$ | — | | | | | | | | R$ | — | | | | | R$ | 38,475 | | | | | $ | 7,345 | | |
Debentures
|
| | | | 13,409 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | 13,409 | | | | | | 2,560 | | |
Promissory note – related party
|
| | | | — | | | | | | 3,667 | | | | | | — | | | | | | (3,667) | | | |
b
|
| | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | — | | |
应付账款和应计账款
expenses |
| | | | 51,701 | | | | | | 3,576 | | | | | | 120,532 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | 175,809 | | | | | | 33,564 | | |
Accrued offering costs
|
| | | | — | | | | | | 837 | | | | | | — | | | | | | (837) | | | |
c (i)
|
| | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | — | | |
Labor obligations
|
| | | | 32,198 | | | | | | — | | | | | | 23,309 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | 55,507 | | | | | | 10,597 | | |
Dividends payable
|
| | | | 31,469 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | 31,469 | | | | | | 6,008 | | |
当期所得税和社会税
contribution payable |
| | | | 7,369 | | | | | | — | | | | | | 4,054 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | 11,423 | | | | | | 2,181 | | |
| | |
Emergencia
Historical (IFRS) |
| |
HPX
Historical (IFRS, See Note 2 for U.S. GAAP to IFRS Conversion) |
| |
Witt
O’Brien’s Historical (IFRS, See Note 4 for U.S. GAAP to IFRS Conversion) |
| |
Transaction
Accounting Adjustments |
| | | | |
Financing
Adjustments(1) |
| | | | |
Witt
O’Brien’s Transaction Accounting Adjustments (See Note 5) |
| | | | |
Witt
O’Brien’s Financing Adjustments |
| |
Pro Forma
Combined |
| |
Proforma
Combined In US$ Thousands(2) |
| |||||||||||||||||||||||||||
Other tax payable
|
| | | | 22,273 | | | | | | — | | | | | | — | | | | | | — | | | | | | | |
|
—
|
| | | | | | |
|
—
|
| | | | | | | | — | | | | | | 22,273 | | | | | | 4,252 | | |
收购投资所产生的债务
|
| | | | 129,481 | | | | | | — | | | | | | — | | | | | | — | | | | | | | |
|
—
|
| | | | | | |
|
—
|
| | | | | | | | — | | | | | | 129,481 | | | | | | 24,720 | | |
Other bills to pay
|
| | | | 35,765 | | | | | | — | | | | | | 32,062 | | | | | | — | | | | | | | |
|
—
|
| | | | | | |
|
—
|
| | | | | | | | — | | | | | | 67,827 | | | | | | 12,949 | | |
Lease liabilities
|
| | | | 11,244 | | | | | | — | | | | | | 2,598 | | | | | | — | | | | | | | |
|
—
|
| | | | | | |
|
—
|
| | | | | | | | — | | | | | | 13,842 | | | | | | 2,643 | | |
流动负债总额
|
| | | | 373,384 | | | | | | 8,080 | | | | | | 182,555 | | | | | | (4,504) | | | | | | | | | — | | | | | | | | | — | | | | | | | |
|
—
|
| | | | | 559,515 | | | | | | 106,819 | | |
非流动负债:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Warrant liability
|
| | | | — | | | | | | 8,249 | | | | | | — | | | | | | — | | | | | | | |
|
—
|
| | | | | | |
|
—
|
| | | | | | | | — | | | | | | 8,249 | | | | | | 1,575 | | |
延期承销费
payable |
| | | | — | | | | | | 46,382 | | | | | | — | | | | | | (46,382) | | | |
e d, f
|
| | |
|
—
|
| | | | | | |
|
—
|
| | | | | | | | — | | | | | | — | | | | | | — | | |
Loans and financing
|
| | | | 130,997 | | | | | | 1,327,212 | | | | | | 70,990 | | | | | | (1,327,212) | | | | | | | |
|
—
|
| | | | | | |
|
—
|
| | | | | | | | 471,420 | | | | | | 673,407 | | | | | | 128,562 | | |
Debentures
|
| | | | 330,201 | | | | | | — | | | | | | — | | | | | | — | | | | | | | |
|
—
|
| | | | | | |
|
—
|
| | | | | | | | — | | | | | | 330,201 | | | | | | 63,040 | | |
Deferred legal fees
|
| | | | — | | | | | | 16,198 | | | | | | — | | | | | | — | | | | | | | |
|
—
|
| | | | | | |
|
—
|
| | | | | | | | — | | | | | | 16,198 | | | | | | 3,092 | | |
Other tax expenses
|
| | | | 7,626 | | | | | | — | | | | | | — | | | | | | — | | | | | | | |
|
—
|
| | | | | | |
|
—
|
| | | | | | | | — | | | | | | 7,626 | | | | | | 1,456 | | |
Related party loans
|
| | | | 365,111 | | | | | | — | | | | | | — | | | | | | — | | | | | | | |
|
—
|
| | | | | | |
|
—
|
| | | | | | | | — | | | | | | 365,111 | | | | | | 69,704 | | |
递延所得税和社会贡献
|
| | | | 35,832 | | | | | | — | | | | | | — | | | | | | — | | | | | | | |
|
—
|
| | | | | | |
|
—
|
| | | | | | | | — | | | | | | 35,832 | | | | | | 6,841 | | |
收购投资所产生的债务
|
| | | | 134,482 | | | | | | — | | | | | | — | | | | | | — | | | | | | | |
|
—
|
| | | | | | |
|
—
|
| | | | | | | | — | | | | | | 134,482 | | | | | | 25,674 | | |
应急准备
|
| | | | 129 | | | | | | — | | | | | | — | | | | | | 44,654 | | | |
g, h
|
| | |
|
—
|
| | | | | | |
|
—
|
| | | | | | | | — | | | | | | 44,783 | | | | | | 8,550 | | |
Other bills to pay
|
| | | | 19,157 | | | | | | — | | | | | | 8,533 | | | | | | — | | | | | | | |
|
—
|
| | | | | | |
|
—
|
| | | | | | | | — | | | | | | 27,690 | | | | | | 5,286 | | |
Lease liabilities
|
| | | | 22,100 | | | | | | — | | | | | | 11,869 | | | | | | — | | | | | | | |
|
—
|
| | | | | | |
|
—
|
| | | | | | | | — | | | | | | 33,969 | | | | | | 6,485 | | |
非流动负债合计
|
| | | | 1,045,635 | | | | | | 1,398,041 | | | | | | 91,392 | | | | | | (1,328,940) | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 471,420 | | | | | | 1,677,548 | | | | | | 320,265 | | |
Total liabilities
|
| | | R$ | 1,419,019 | | | | | R$ | 1,406,121 | | | | | R$ | 273,947 | | | | | R$ | (1,333,444) | | | | | | | | R$ | — | | | | | | | | R$ | — | | | | | | | | R$ | 471,420 | | | | | R$ | 2,237,063 | | | | | $ | 427,084 | | |
股东权益(亏损)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
股本(历史)
|
| | | | 261,920 | | | | | | — | | | | | | 5 | | | | | | (261,920) | | | |
i
|
| | |
|
—
|
| | | | | | |
|
(5)
|
| | |
B
|
| | | | — | | | | | | — | | | | | | — | | |
Preference shares, $0.0001 par value
(折算等值面值 being R$0.0005); 5,000,000 shares authorized; none issued and outstanding |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | — | | |
Class A ordinary shares, $0.0001
面值(折算等值 par value being R$0.0005); 500,000,000 shares authorized; 未发行且未偿还的债券 (excluding 25,300,000 shares 可能会被赎回)作为 of June 30, 2022(3) |
| | | | — | | | | | | — | | | | | | — | | | | | | 26 | | | |
f, j, k
|
| | |
|
314
|
| | |
n
|
| | |
|
—
|
| | | | | | | | — | | | | | | 340 | | | | | | 65 | | |
| | |
Emergencia
Historical (IFRS) |
| |
HPX
Historical (IFRS, See Note 2 for U.S. GAAP to IFRS Conversion) |
| |
Witt
O’Brien’s Historical (IFRS, See Note 4 for U.S. GAAP to IFRS Conversion) |
| |
Transaction
Accounting Adjustments |
| | | | |
Financing
Adjustments(1) |
| | | | | | | |
Witt O’Brien’s
Transaction Accounting Adjustments (See Note 5) |
| | | | | | | |
Witt
O’Brien’s Financing Adjustments |
| |
Pro Forma
Combined |
| |
Pro Forma
Combined In US$ Thousands(2) |
| ||||||||||||||||||||||||
Class B ordinary shares,
$0.0001 par value (converted 等值面值为 R$0.0005); 50,000,000 shares authorized; 6,305,000 shares 截至 已发行和未偿还 June 30, 2022 |
| | | | — | | | | | | 3 | | | | | | — | | | | | | 241,984 | | | |
i, j
|
| | | | 139 | | | | | | n | | | |
—
|
| | | | | | | | | | — | | | | | | 242,126 | | | | | | 46,225 | | |
新增实收资本
|
| | | | — | | | | | | — | | | | | | 256,416 | | | | | | 108,249 | | | |
c(i), c(ii),
e, f, g,
k, l, m
|
| | | | 863,817 | | | | | | n | | | |
(269,511)
|
| | | | B | | | | | | — | | | | | | 958,971 | | | | | | 183,080 | | |
为未来增资预支资金
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | |
—
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | |
Profit reserves
|
| | | | 179,679 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | |
—
|
| | | | | | | | | | — | | | | | | 179,679 | | | | | | 34,303 | | |
Capital transactions
|
| | | | (101,997) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | |
—
|
| | | | | | | | | | — | | | | | | (101,997) | | | | | | (19,473) | | |
股权估值调整
|
| | | | 984 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | |
—
|
| | | | | | | | | | — | | | | | | 984 | | | | | | 188 | | |
累计平移调整
|
| | | | (71,994) | | | | | | — | | | | | | (3,222) | | | | | | — | | | | | | | | | — | | | | | | | | | |
3,222
|
| | | | B | | | | | | — | | | | | | (71,994) | | | | | | (13,745) | | |
留存收益(亏损)
|
| | | | 78,285 | | | | | | (74,532) | | | | | | 311,687 | | | | | | (152,377) | | | |
k, l, m
|
| | | | — | | | | | | | | | |
(311,687)
|
| | | | | | | | | | — | | | | | | (148,624) | | | | | | (28,374) | | |
非控股权益
|
| | | | 40,173 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | |
—
|
| | | | B | | | | | | | | | | | | 40,173 | | | | | | 7,670 | | |
股东权益(亏损)合计
|
| | | | 387,050 | | | | | | (74,529) | | | | | | 564,886 | | | | | | (64,038) | | | | | | | | | 864,270 | | | | | | | | | |
(577,981)
|
| | | | | | | | | | — | | | | | | 1,099,658 | | | | | | 209,939 | | |
总负债、可赎回普通股和股东权益
(Deficit) |
| | | R$ | 1,806,069 | | | | | R$ | 1,331,592 | | | | | R$ | 838,833 | | | | | R$ | (1,397,482) | | | | | | | | R$ | 864,270 | | | | | | | | | |
R$(577,981)
|
| | | | | | | | | R$ | 471,420 | | | | | R$ | 3,336,721 | | | | | $ | 637,023 | | |
| | |
Emergencia
Historical (IFRS) |
| |
HPX
Historical (IFRS, See Note2 for U.S. GAAP to IFRS Conversion) |
| |
Witt
O’Brien’s Historical (IFRS, See Note2 for U.S. GAAP to IFRS Conversion) |
| |
Transaction
Accounting Adjustments |
| | | | |
Financial
Adjustments(1) |
| |
Witt
O’Brien’s Accounting Adjustments (See Note 5) |
| | | | |
Witt
O’Brien’s Financing Adjustments |
| | | | |
Pro Forma
Combined |
| |
Proforma
Combined In US Thousands(2) |
| |||||||||||||||||||||||||||
Revenue
|
| | | R$ | 654,526 | | | | | R$ | — | | | | | R$ | 455,646 | | | | | R$ | — | | | | | | | | R$ | — | | | | | R$ | — | | | | | | | | R$ | — | | | | | | | | R$ | 1,110,172 | | | | | $ | 218,613 | | |
提供服务的成本
|
| | | | (520,041) | | | | | | — | | | | | | (305,512) | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | (825,553) | | | | | | (162,567) | | |
Gross profit
|
| | | | 134,485 | | | | | | — | | | | | | 150,134 | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 284,619 | | | | | | 56,046 | | |
运营费用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
销售、一般和行政费用
|
| | | | (14,043) | | | | | | (18,952) | | | | | | (68,059) | | | | | | — | | | |
aa
|
| | | | — | | | | | | (7,059) | | | |
C
|
| | | | — | | | | | | | | | (108,113) | | | | | | (21,289) | | |
Other income, net of
expenses |
| | | | 5,163 | | | | | | — | | | | | | (4,982) | | | | | | (225,893) | | | |
bb
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | (225,712) | | | | | | (44,447) | | |
Operating profit
|
| | | | 125,605 | | | | | | (18,952) | | | | | | 77,093 | | | | | | (225,893) | | | | | | | | | — | | | | | | (7,059) | | | | | | | | | — | | | | | | | | | (49,206) | | | | | | (9,691) | | |
Finance costs
|
| | | | (28,847) | | | | | | 47,359 | | | | | | (3,880) | | | | | | (1,747) | | | |
cc
|
| | | | — | | | | | | — | | | | | | | | | (14,534) | | | |
ee
|
| | | | (1,649) | | | | | | (325) | | |
经营利息收入
bank account |
| | | | 5,535 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 5,535 | | | | | | 1,090 | | |
Profit (loss) before tax
|
| | | | 102,293 | | | | | | 28,407 | | | | | | 73,213 | | | | | | (227,640) | | | | | | | | | — | | | | | | (7,059) | | | | | | | | | (14,534) | | | | | | | | | (45,320) | | | | | | (8,926) | | |
当期所得税和社会税
contribution |
| | | | (14,685) | | | | | | — | | | | | | (6,333) | | | | | | — | | | | | | | | | — | | | | | | 1,482 | | | |
C
|
| | | | 4,942 | | | |
ee
|
| | | | (14,594) | | | | | | (2,874) | | |
递延所得税和社会税
contribution |
| | | | (5,227) | | | | | | — | | | | | | 1,183 | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | (4,044) | | | | | | (796) | | |
Profit (loss) for the period
|
| | | R$ | 82,381 | | | | | R$ | 28,407 | | | | | R$ | 68,063 | | | | | R$ | (227,640) | | | | | | | | R$ | — | | | | | R$ | (5,577) | | | | | | | | R$ | (9,592) | | | | | | | | R$ | (63,958) | | | | | $ | (12,596) | | |
应占利润(亏损): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Owners of the group
|
| | | R$ | 78,285 | | | | | R$ | 28,407 | | | | | R$ | 68,063 | | | | | R$ | (227,640) | | | |
dd
|
| | | R$ | — | | | | | R$ | (5,577) | | | | | | | | R$ | (9,592) | | | | | | | | R$ | (68,054) | | | | | $ | (13,401) | | |
非控股权益
|
| | | R$ | 4,096 | | | | | R$ | — | | | | | R$ | — | | | | | R$ | — | | | |
dd
|
| | | R$ | — | | | | | R$ | — | | | | | | | | R$ | — | | | | | | | | R$ | 4,096 | | | | | $ | 805 | | |
基本加权和稀释加权
平均流通股, Class A ordinary shares |
| | | | | | | | | | 25,300,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16,195,105 | | | | | | 16,195,105 | | |
A类普通股每股基本及摊薄利润(亏损)
|
| | | | | | | | | R$ | 0.91 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | R$ | (1.15) | | | | | $ | (0.23) | | |
基本加权和稀释加权
平均流通股, Class B ordinary shares |
| | | | | | | | | | 6,305,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39,234,746 | | | | | | 39,234,746 | | |
普通股、B类普通股每股基本及摊薄利润(亏损)
|
| | | | | | | | | R$ | 0.91 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | R$ | (1.15) | | | | | $ | (0.23) | | |
| | |
Emergencia
Historical (IFRS) |
| |
HPX
Historical (IFRS, See Note 2 for U.S. GAAP to IFRS Conversion) |
| |
Witt
O’Brien’s Historical (IFRS, See Note 2 for U.S. GAAP to IFRS Conversion) |
| |
Transaction
Accounting Adjustments |
| | | | |
Financial
Adjustments(1) |
| |
Witt
O’Brien’s Accounting Adjustments (See Note 5) |
| | | | |
Witt
O’Brien’s Financing Adjustments |
| | | | |
Pro Forma
Combined |
| |
Pro Forma
Combined In U.S. Thousands(2) |
| |||||||||||||||||||||||||||
Revenue | | | | R$ | 822,203 | | | | | R$ | — | | | | | R$ | 1,046,658 | | | | | R$ | — | | | | | | | | R$ | — | | | | | R$ | — | | | | | | | | R$ | — | | | | | | | | R$ | 1,868,861 | | | | | $ | 346,370 | | |
Cost of services
rendered |
| | | | (618,691) | | | | | | — | | | | | | (632,295) | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | (1,250,986) | | | | | | (231,855) | | |
Gross profit
|
| | | | 203,512 | | | | | | — | | | | | | 414,363 | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 617,875 | | | | | | 114,515 | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
销售、一般和行政费用
|
| | | | (26,837) | | | | | | (6,279) | | | | | | (154,081) | | | | | | (1,079) | | | |
aa
|
| | | | — | | | | | | (14,929) | | | |
C
|
| | | | — | | | | | | | | | (203,205) | | | | | | (37,662) | | |
Other income, net of
expenses |
| | | | 1,355 | | | | | | — | | | | | | (55,364) | | | | | | (269,318) | | | |
bb
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | (323,327) | | | | | | (59,925) | | |
Operating profit
|
| | | | 178,030 | | | | | | (6,279) | | | | | | 204,918 | | | | | | (270,397) | | | | | | | | | — | | | | | | (14,929) | | | | | | | | | — | | | | | | | | | 91,343 | | | | | | 16,928 | | |
Finance costs
|
| | | | (12,804) | | | | | | 56,969 | | | | | | (19,581) | | | | | | (137) | | | |
cc
|
| | |
|
—
|
| | | |
|
—
|
| | | | | | | | (30,884) | | | |
ee
|
| | | | (6,437) | | | | | | (1,193) | | |
营业银行账户利息收入
|
| | | | 10,776 | | | | | | — | | | | | | — | | | | | | — | | | | | | | |
|
—
|
| | | |
|
—
|
| | | | | | | | — | | | | | | | | | 10,776 | | | | | | 1,997 | | |
Profit before tax
|
| | | | 176,002 | | | | |
|
50,690
|
| | | |
|
185,337
|
| | | | | (270,534) | | | | | | | |
|
—
|
| | | |
|
(14,929)
|
| | | | | | | | (30,884) | | | | | | | | | 95,682 | | | | | | 17,732 | | |
所得税和社会贡献
|
| | | | (37,860) | | | | | | — | | | | | | (11,843) | | | | | | — | | | | | | | |
|
—
|
| | | | | 3,135 | | | |
C
|
| | | | 10,501 | | | |
ee
|
| | | | (36,067) | | | | | | (6,685) | | |
递延所得税和社会贡献
|
| | | | — | | | | | | — | | | | | | 1,937 | | | | | | — | | | | | | | |
|
—
|
| | | | | — | | | | | | | | | — | | | | | | | | | 1,937 | | | | | | 359 | | |
Profit for the year
|
| | | R$ | 138,142 | | | | | R$ | 50,690 | | | | | R$ | 175,431 | | | | | R$ | (270,534) | | | | | | | | R$ | — | | | | | R$ | (11,794) | | | | | | | | R$ | (20,383) | | | | | | | | R$ | 61,552 | | | | | $ | 11,406 | | |
应占利润: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Owners of the group
|
| | | R$ | 131,117 | | | | | R$ | 50,690 | | | | | R$ | 175,431 | | | | | R$ | (266,896) | | | |
dd
|
| | | | — | | | | | R$ | (11,794) | | | | | | | | R$ | (20,383) | | | | | | | |
R$
|
58,165
|
| | | | $ | 10,780 | | |
非控股权益
|
| | | R$ | 7,025 | | | | | R$ | — | | | | | R$ | — | | | | | R$ | (3,638) | | | |
dd
|
| | | R$ | — | | | | | R$ | — | | | | | | | | R$ | — | | | | | | | | R$ | 3,387 | | | | | $ | 626 | | |
基本加权和稀释加权
平均流通股, Class A ordinary shares |
| | | | | | | | | | 25,300,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16,195,105 | | | | | | 16,195,105 | | |
基本和摊薄利润(亏损)
per ordinary share, Class A ordinary shares |
| | | | | | | | | R$ | 1.62 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | R$ | 1.11 | | | | | $ | 0.21 | | |
基本加权和稀释加权
平均流通股, Class B ordinary shares |
| | | | | | | | | | 6,305,055 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39,234,746 | | | | | | 39,234,746 | | |
基本和摊薄利润(亏损)
per ordinary share, Class B ordinary shares |
| | | | | | | | | R$ | 1.62 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | R$ | 1.11 | | | | | $ | 0.21 | | |
(in thousands of reais)
|
| |
Six Months
ended June 30, 2022 |
| |||
收购HPX的公开和保荐人股权工具的公允价值(1)
|
| | | R$ | 149,352 | | |
减去:赚取股份的公允价值
|
| | | | 44,654 | | |
为收购HPX而发行的股权工具的公允价值(2)
|
| | | | 104,698 | | |
Net Liabilities of HPX as of June 30, 2022(3)(4)(5)
|
| | | | (26,912) | | |
减少:HPX的交易成本
|
| | | | 94,284 | | |
HPX截至2022年6月30日的调整后净资产/(负债)
|
| | | | (121,196) | | |
上市服务国际财务报告准则2收费
|
| | | R$ | 225,894 | | |
|
Total Assets of HPX
|
| | | R$ | 1,331,592 | | |
|
Less: Redeemed Shares
|
| | | | 1,279,595 | | |
|
Adjusted Total Assets
|
| | | | 51,997 | | |
|
Total Liabilities of HPX
|
| | | | 78,909 | | |
|
Net liabilities of HPX
|
| | | R$ | (26,912) | | |
Description
|
| |
Reference
|
| |
Amount
(in thousands of reais) |
| |||
非经常性交易成本
|
| |
(c)(i)
|
| | | R$ | (43,686) | | |
非经常性交易成本
|
| |
(c)(ii)
|
| | | | (49,761) | | |
延期承销费结算
|
| |
(e)
|
| | | | 46,382 | | |
永久权益负债
|
| |
(f)
|
| | | | 47,592 | | |
Earnout Shares
|
| |
(g)
|
| | | | (44,654) | | |
RSU compensation
|
| |
(k)
|
| | | | 1,015 | | |
消除历史累计赤字
|
| |
(l)
|
| | | | (74,532) | | |
Description
|
| |
Reference
|
| |
Amount
(in thousands of reais) |
| |||
IFRS 2 listing expense
|
| |
(m)
|
| | | | 225,893 | | |
额外实收资本调整
|
| | | | | | R$ | 108,249 | | |
Redemption
|
| |
Reference
|
| |
Shares
|
| |
Class A
Par Value (in thousands of reais) |
| |
Class B
Par Value (in thousands of reais) |
| |||||||||
Historical Balance
|
| | | | | | | — | | | | | R$ | — | | | | | R$ | 3 | | |
永久权益负债
|
| |
(f)
|
| | | | 918,105 | | | | | | 25 | | | | | | — | | |
发行B类普通股
|
| |
(i)
|
| | | | 34,184,746 | | | | | | — | | | | | | 241,984 | | |
B类普通股转换为A类普通股
|
| |
(j)
|
| | | | — | | | | | | — | | | | | | — | | |
RSU compensation
|
| |
(k)
|
| | | | 20,000 | | | | | | 1 | | | | | | — | | |
融资调整
|
| |
(n)
|
| | | | 16,500,000 | | | | | | 314 | | | | | | 139 | | |
Non-redeeming shares
|
| | | | | | | 3,807,000 | | | | | | — | | | | | | — | | |
Totals | | | | | | | | 55,429,851 | | | | | R$ | 340 | | | | | R$ | 242,126 | | |
|
Restricted Stock Units
|
| | | | 20,000 | | |
|
Reference Price
|
| | | $ | 10.00 | | |
|
2021 Average Spot Rate
|
| | | | 5.3956 | | |
|
RSU补偿费用
|
| | | R$ | 1,079,112 | | |
| | |
For the six
months ended June 30, 2022 |
| |
For the year
ended December 31, 2021 |
| ||||||
Net liabilities of HPX
|
| | | R$ | (26,912) | | | | | R$ | (59,688) | | |
减少:HPX的交易成本
|
| | | | 94,284 | | | | | | 100,449 | | |
HPX调整后净负债
|
| | | | (121,196) | | | | | | (160,137) | | |
上市服务国际财务报告准则2收费
|
| | | R$ | 225,894 | | | | | R$ | 269,318 | | |
(单位:千雷亚尔,共享数据除外)
|
| |
Six Months
ended June 30, 2022 |
| |
Year Ended
December 31, 2021 |
| ||||||
Pro forma net income (loss)
|
| | | R$ | (63,958) | | | | | R$ | 61,552 | | |
基本和稀释后加权平均流通股、A类和B类普通股
|
| | | | 55,429,851 | | | | | | 55,429,851 | | |
预计每股净收益(亏损) - 基本和稀释后A类和B类普通股
|
| | | R$ | (1.15) | | | | | R$ | 1.11 | | |
加权平均流通股 - 基本和稀释,A类和B类普通股(1)
|
| | | | | | | | | | | | |
Ambipar(2) | | | | | 39,234,746 | | | | | | 39,234,746 | | |
惠普公众股东(赞助商及其附属公司(包括内部人士和拉斐尔·德·萨尔瓦多·格里索利亚))(3)
|
| | | | 955,205 | | | | | | 955,205 | | |
(单位:千雷亚尔,共享数据除外)
|
| |
Six Months
ended June 30, 2022 |
| |
Year Ended
December 31, 2021 |
| ||||||
赞助商及其附属公司(由内部人士和拉斐尔·德·萨尔瓦多组成)
Grisolia)(4) |
| | | | 1,916,100 | | | | | | 1,916,100 | | |
PIPE Investors(5)(6)
|
| | | | 13,323,800 | | | | | | 13,323,800 | | |
Total | | | | | 55,429,851 | | | | | | 55,429,851 | | |
|
As of June 30, 2022
|
| |
Before conversion
(In ‘000 of US$) |
| |
Before conversion
(In ‘000 of reais)(a) |
| |
IFRS
conversion |
| |
Footnote
reference |
| |
After conversion
(In ‘000 of reais) |
| ||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-Current Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
信托账户中持有的有价证券
|
| | | $ | 253,381 | | | | | R$ | 1,327,212 | | | | | R$ | — | | | | | | | | R$ | 1,327,212 | | |
非流动资产合计
|
| | |
|
253,381
|
| | | |
|
1,327,212
|
| | | | | — | | | | | | | |
|
1,327,212
|
| |
Current Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Prepaid expenses
|
| | | | 58 | | | | | | 302 | | | | | | — | | | | | | | | | 302 | | |
现金和现金等价物
|
| | | | 779 | | | | | | 4,078 | | | | | | — | | | | | | | | | 4,078 | | |
Total Current Assets
|
| | | | 836 | | | | | | 4,380 | | | | | | — | | | | | | | | | 4,380 | | |
Total Assets
|
| | | $ | 254,218 | | | | | R$ | 1,331,592 | | | | | R$ | — | | | | | | | | R$ | 1,331,592 | | |
负债和股东赤字
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
股东亏损 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class B ordinary shares, $0.0001 par
价值(折算等值面值 value being R$0.0005); 50,000,000 shares authorized; 6,305,000 shares 截至 已发行和未偿还 June 30, 2022 |
| | | | 1 | | | | | | 3 | | | | | | — | | | | | | | | | 3 | | |
Accumulated deficit
|
| | | | (14,229) | | | | | | (74,532) | | | | | | — | | | | | | | | | (74,532) | | |
股东亏损总额
|
| | | | (14,229) | | | | | | (74,529) | | | | | | — | | | | | | | | | (74,529) | | |
承付款和或有事项 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
可能赎回的A类普通股,截至2022年6月30日按赎回价值计算为2530万股
|
| | | | 253,381 | | | | | | 1,327,212 | | | | | | (1,327,212) | | | |
b
|
| | | | — | | |
非流动负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans and borrowings
|
| | | | — | | | | | | — | | | | | | 1,327,212 | | | |
b
|
| | | | 1,327,212 | | |
Deferred legal fees
|
| | | | 3,092 | | | | | | 16,198 | | | | | | — | | | | | | | | | 16,198 | | |
Warrant liabilities
|
| | | | 1,575 | | | | | | 8,249 | | | | | | — | | | | | | | | | 8,249 | | |
应付延期承销费
|
| | | | 8,855 | | | | | | 46,382 | | | | | | — | | | | | | | | | 46,382 | | |
非流动负债合计
|
| | | | 13,522 | | | | | | 70,829 | | | | | | 1,327,212 | | | | | | | | | 1,398,041 | | |
流动负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Promissory note – related party
|
| | | | 700 | | | | | | 3,667 | | | | | | — | | | | | | | | | 3,667 | | |
应付账款和应计账款
expenses |
| | | | 682 | | | | | | 3,576 | | | | | | — | | | | | | | | | 3,576 | | |
Accrued offering costs
|
| | | | 160 | | | | | | 837 | | | | | | — | | | | | | | | | 837 | | |
流动负债总额
|
| | | | 1,542 | | | | | | 8,080 | | | | | | — | | | | | | | | | 8,080 | | |
Total Liabilities
|
| | | $ | 15,065 | | | | | R$ | 78,909 | | | | | R$ | 1,327,212 | | | | | | | | R$ | 1,406,121 | | |
总负债和股东亏损
|
| | | $ | 254,218 | | | | | R$ | 1,331,592 | | | | | R$ | — | | | | | | | | R$ | 1,331,592 | | |
截至
的六个月 June 30, 2022 |
| |
Before conversion
(In ‘000 of US$) |
| |
Before conversion
(In ‘000 of reais)(aa) |
| |
IFRS
conversion |
| |
Footnote
reference |
| |
After conversion
(In ‘000 of reais) |
| |||||||||||||||
运营和组建成本
|
| | | $ | 3,732 | | | | | R$ | 18,952 | | | | | R$ | — | | | | | | | | | | | R$ | 18,952 | | |
Loss from operations
|
| | | | (3,732) | | | | | | (18,952) | | | | | | — | | | | | | | | | | | | (18,952) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Finance income
|
| | | | — | | | | | | — | | | | | | 47,359 | | | | | | BB | | | | | | 47,359 | | |
权证负债公允价值变动
|
| | | | 8,982 | | | | | | 45,612 | | | | | | (45,612) | | | | | | BB | | | | | | — | | |
信托账户中持有的有价证券赚取的利息
|
| | | | 344 | | | | | | 1,747 | | | | | | (1,747) | | | | | | BB | | | | | | — | | |
Net income (loss)
|
| | | $ | 5,594 | | | | | R$ | 28,407 | | | | | R$ | — | | | | | | | | | | | R$ | 28,407 | | |
截至
的12个月 December 31, 2021 |
| |
Before conversion
(In ‘000 of US$) |
| |
Before conversion
(In ‘000 of reais)(aa) |
| |
IFRS
conversion |
| |
Footnote
reference |
| |
After conversion
(In ‘000 of reais) |
| |||||||||||||||
运营和组建成本
|
| | | $ | 1,164 | | | | | R$ | 6,279 | | | | | R$ | — | | | | | | | | | | | R$ | 6,279 | | |
Gross profit
|
| | | | (1,164) | | | | | | (6,279) | | | | | | — | | | | | | | | | | | | (6,279) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Finance income
|
| | | | — | | | | | | — | | | | | | 56,969 | | | | | | BB | | | | | | 56,969 | | |
权证负债公允价值变动
|
| | | | 10,533 | | | | | | 56,832 | | | | | | (56,832) | | | | | | BB | | | | | | — | | |
有价证券的利息收入
信托账户中持有的证券 |
| | | | 25 | | | | | | 137 | | | | | | (137) | | | | | | BB | | | | | | — | | |
Net income (loss)
|
| | | $ | 9,395 | | | | | R$ | 50,690 | | | | | R$ | — | | | | | | | | | | | R$ | 50,690 | | |
| | |
Successor
June 30, 2022 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
Assets
|
| |
Total before
presentation alignment & conversion (In ‘000 of US$) |
| |
Total before
presentation alignment & conversion (In ‘000 of reais) |
| |
Presentation
Alignment |
| |
Total before
conversion (In ‘000 of reais) |
| |
IFRS
conversion |
| | | | |
After conversion
(In ‘000 of reais) |
| ||||||||||||||||||
Current Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 1,727 | | | | | R$ | 9,046 | | | | | R$ | — | | | | | R$ | 9,046 | | | | | R$ | — | | | | | | | | R$ | 9,046 | | |
Receivables
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
2022年和2021年扣除坏账准备后的贸易净额分别为5515美元和5641美元
|
| | | | 115,483 | | | | | | 604,900 | | | | | | (604,900) | | | | | | — | | | | | | — | | | | | | | | | — | | |
Other
|
| | | | 466 | | | | | | 2,441 | | | | | | (2,441) | | | | | | — | | | | | | — | | | | | | | | | — | | |
贸易和其他应收账款
|
| | | | — | | | | | | — | | | | | | 607,341 | | | | | | 607,341 | | | | | | (2,441) | | | |
(b)
|
| | | | 604,901 | | |
Prepaid expenses
|
| | | | 443 | | | | | | 2,320 | | | | | | — | | | | | | 2,320 | | | | | | (1,289) | | | |
(b)
|
| | | | 1,031 | | |
其他应收账款
|
| | | | — | | | | | | — | | | | | | 1,729 | | | | | | 1,729 | | | | | | 3,729 | | | |
(b)
|
| | | | 5,458 | | |
Other Assets
|
| | | | 330 | | | | | | 1,729 | | | | | | (1,729) | | | | | | — | | | | | | — | | | | | | | | | — | | |
Total current assets
|
| | | | 118,449 | | | | | | 620,436 | | | | | | — | | | | | | 620,436 | | | | | | — | | | | | | | | | 620,436 | | |
Property and Equipment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
Historical Cost
|
| | | | 1,619 | | | | | | 8,480 | | | | | | (8,480) | | | | | | — | | | | | | — | | | | | | | | | — | | |
累计折旧
|
| | | | (643) | | | | | | (3,368) | | | | | | 3,368 | | | | | | — | | | | | | — | | | | | | | | | — | | |
净资产和设备
|
| | | | 976 | | | | | | 5,112 | | | | | | (5,112) | | | | | | — | | | | | | — | | | | | | | | | — | | |
财产、厂房和设备
|
| | | | — | | | | | | — | | | | | | 5,112 | | | | | | 5,112 | | | | | | 14,525 | | | |
(b), (c)
|
| | | | 19,637 | | |
经营性租赁使用权资产
|
| | | | 2,749 | | | | | | 14,399 | | | | | | — | | | | | | 14,399 | | | | | | (14,399) | | | |
(b)
|
| | | | — | | |
股权投资,持股比例不超过50%的公司
|
| | | | 1,736 | | | | | | 9,093 | | | | | | (9,093) | | | | | | — | | | | | | — | | | | | | | | | — | | |
无形资产,2022年和2021年分别累计摊销1,438美元和843美元后的净额
|
| | | | 9,762 | | | | | | 51,133 | | | | | | — | | | | | | 51,133 | | | | | | (20,795) | | | |
(e)
|
| | | | 30,338 | | |
Deferred Income Taxes
|
| | | | 1,685 | | | | | | 8,826 | | | | | | — | | | | | | 8,826 | | | | | | — | | | | | | | | | 8,826 | | |
Other Assets
|
| | | | 227 | | | | | | 1,189 | | | | | | (1,189) | | | | | | — | | | | | | — | | | | | | | | | — | | |
Other long term assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,282 | | | |
(b)
|
| | | | 10,282 | | |
Goodwill
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 149,314 | | | |
(d)
|
| | | | 149,314 | | |
其他应收账款
|
| | | | — | | | | | | — | | | | | | 10,282 | | | | | | 10,282 | | | | | | (10,282) | | | |
(b)
|
| | | | — | | |
| | | | $ | 135,584 | | | | | R$ | 710,188 | | | | | R$ | — | | | | | R$ | 710,188 | | | | | R$ | 128,645 | | | | | | | | R$ | 838,833 | | |
| | |
Successor
June 30, 2022 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
Assets
|
| |
Total before
presentation alignment & conversion (In ‘000 of US$) |
| |
Total before
presentation alignment & conversion (In ‘000 of reais) |
| |
Presentation
Alignment |
| |
Total before
conversion (In ‘000 of reais) |
| |
IFRS
conversion |
| | | | |
After conversion
(In ‘000 of reais) |
| ||||||||||||||||||
负债和成员权益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
长期运营的当前部分
lease liabilities |
| | | $ | 496 | | | | | R$ | 2,598 | | | | | R$ | — | | | | | R$ | 2,598 | | | | | R$ | — | | | | | | | | R$ | 2,598 | | |
应付账款和应计账款
expenses |
| | | | 23,011 | | | | | | 120,532 | | | | | | — | | | | | | 120,532 | | | | | | — | | | | | | | | | 120,532 | | |
Contract liabilities
|
| | | | 5,650 | | | | | | 29,595 | | | | | | (29,595) | | | | | | — | | | | | | — | | | | | | | | | — | | |
其他流动负债
|
| | | | 5,695 | | | | | | 29,830 | | | | | | (29,830) | | | | | | — | | | | | | — | | | | | | | | | — | | |
Employee benefits
|
| | | | — | | | | | | — | | | | | | 23,309 | | | | | | 23,309 | | | | | | — | | | | | | | | | 23,309 | | |
应缴当期所得税和社会缴费
|
| | | | — | | | | | | — | | | | | | 4,054 | | | | | | 4,054 | | | | | | — | | | | | | | | | 4,054 | | |
Other bills to pay
|
| | | | — | | | | | | — | | | | | | 32,062 | | | | | | 32,062 | | | | | | — | | | | | | | | | 32,062 | | |
流动负债总额
|
| | | | 34,852 | | | | | | 182,555 | | | | | | — | | | | | | 182,555 | | | | | | — | | | | | | | | | 182,555 | | |
Long-Term Operating Lease
Liabilities |
| | | | 2,266 | | | | | | 11,869 | | | | | | — | | | | | | 11,869 | | | | | | — | | | | | | | | | 11,869 | | |
Advances from SEACOR
|
| | | | 19,397 | | | | | | 101,601 | | | | | | (101,601) | | | | | | — | | | | | | — | | | | | | | | | — | | |
Loans and borrowings
|
| | | | — | | | | | | — | | | | | | 101,601 | | | | | | 101,601 | | | | | | (30,611) | | | |
(f)
|
| | | | 70,990 | | |
Other bills to pay
|
| | | | — | | | | | | — | | | | | | 8,533 | | | | | | 8,533 | | | | | | — | | | | | | | | | 8,533 | | |
Other Liabilities
|
| | | | 1,629 | | | | | | 8,533 | | | | | | (8,533) | | | | | | — | | | | | | — | | | | | | | | | — | | |
Total liabilities
|
| | | | 58,144 | | | | | | 304,558 | | | | | | — | | | | | | 304,558 | | | | | | (30,611) | | | | | | | | | 273,947 | | |
Members’ Equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock
|
| | | | 1 | | | | | | 5 | | | | | | (5) | | | | | | — | | | | | | — | | | | | | | | | — | | |
Share Capital
|
| | | | — | | | | | | — | | | | | | 5 | | | | | | 5 | | | | | | — | | | | | | | | | 5 | | |
新增实收资本
|
| | | | 32,601 | | | | | | 170,764 | | | | | | — | | | | | | 170,764 | | | | | | 85,652 | | | |
(g)
|
| | | | 256,416 | | |
Retained earnings
|
| | | | 44,883 | | | | | | 235,097 | | | | | | — | | | | | | 235,097 | | | | | | 76,590 | | | |
(i)
|
| | | | 311,687 | | |
其他全面亏损
|
| | | | (45) | | | | | | (236) | | | | | | — | | | | | | (236) | | | | | | (2,986) | | | |
(h)
|
| | | | (3,222) | | |
Total members’ equity
|
| | | | 77,440 | | | | | | 405,630 | | | | | | — | | | | | | 405,630 | | | | | | 159,256 | | | | | | | | | 564,886 | | |
总负债和成员权益
|
| | | $ | 135,584 | | | | | R$ | 710,188 | | | | | R$ | — | | | | | R$ | 710,188 | | | | | R$ | 128,645 | | | | | | | | R$ | 838,833 | | |
|
| | |
Successor
January 1, 2022 through June 30, 2022 |
| |
Total before
presentation alignment & conversion (In ‘000 of US$) |
| |
Total before
presentation alignment & conversion (In ‘000 of reais) |
| |
Presentation
Alignment |
| |
Total before
conversion (In ‘000 of reais) |
| |
IFRS
conversion |
| | | | |
After
conversion (In ‘000 of reais) |
| |||||||||||||||||||||
Operating Revenues
|
| | | $ | 89,725 | | | | | $ | 89,725 | | | | | R$ | 455,646 | | | | | R$ | — | | | | | R$ | 455,646 | | | | | R$ | — | | | | | | | | R$ | 455,646 | | |
提供服务的成本
|
| | | | — | | | | | | — | | | | | | — | | | | | | 305,512 | | | | | | 305,512 | | | | | | — | | | | | | | | | 305,512 | | |
Gross Profit
|
| | | | 89,725 | | | | | | 89,725 | | | | | | 455,646 | | | | | | (305,512) | | | | | | 150,134 | | | | | | — | | | | | | | | | 150,134 | | |
Costs and Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating
|
| | | | 60,161 | | | | | | 60,161 | | | | | | 305,512 | | | | | | (305,512) | | | | | | — | | | | | | — | | | | | | | | | — | | |
行政和一般事务
|
| | | | 12,484 | | | | | | 12,484 | | | | | | 63,397 | | | | | | (63,397) | | | | | | — | | | | | | — | | | | | | | | | — | | |
折旧及摊销
|
| | | | 892 | | | | | | 892 | | | | | | 4,530 | | | | | | (4,530) | | | | | | — | | | | | | — | | | | | | | | | — | | |
销售、一般和行政管理
expenses |
| | | | — | | | | | | — | | | | | | — | | | | | | 67,927 | | | | | | 67,927 | | | | | | 132 | | | |
bb
|
| | | | 68,059 | | |
其他收入、净支出
|
| | | | — | | | | | | — | | | | | | — | | | | | | 4,982 | | | | | | 4,982 | | | | | | — | | | | | | | | | 4,982 | | |
Operating Income
|
| | | | 16,188 | | | | | | 16,188 | | | | | | 82,207 | | | | | | (4,982) | | | | | | 77,225 | | | | | | (132) | | | | | | | | | 77,093 | | |
| | |
Successor
January 1, 2022 through June 30, 2022 |
| |
Total before
presentation alignment & conversion (In ‘000 of US$) |
| |
Total before
presentation alignment & conversion (In ‘000 of reais) |
| |
Presentation
Alignment |
| |
Total before
conversion (In ‘000 of reais) |
| |
IFRS
conversion |
| | | | |
After
conversion (In ‘000 of reais) |
| |||||||||||||||||||||
Other Income (Expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
预付款的利息支出
SEACOR |
| | | | (711) | | | | | | (711) | | | | | | (3,611) | | | | | | 3,611 | | | | | | — | | | | | | — | | | | | | | | | — | | |
Finance costs
|
| | | | — | | | | | | — | | | | | | — | | | | | | (3,611) | | | | | | (3,611) | | | | | | (269) | | | |
bb
|
| | | | (3,880) | | |
SEACOR management fees
|
| | | | (1,465) | | | | | | (1,465) | | | | | | (7,440) | | | | | | 7,440 | | | | | | — | | | | | | — | | | | | | | | | — | | |
外币损失净额
|
| | | | 89 | | | | | | 89 | | | | | | 452 | | | | | | (452) | | | | | | — | | | | | | — | | | | | | | | | — | | |
Other, net
|
| | | | 15 | | | | | | 15 | | | | | | 76 | | | | | | (76) | | | | | | — | | | | | | — | | | | | | | | | — | | |
所得税费用前收入和
Equity in Earnings of 50% or Less Owned Companies |
| | | | 14,116 | | | | | | 14,116 | | | | | | 71,684 | | | | | | 1,930 | | | | | | 73,614 | | | | | | (401) | | | | | | | | | 73,213 | | |
所得税费用(福利): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current
|
| | | | 1,014 | | | | | | 1,014 | | | | | | 5,150 | | | | | | (5,150) | | | | | | — | | | | | | — | | | | | | | | | — | | |
当期所得税和社会贡献
|
| | | | — | | | | | | — | | | | | | — | | | | | | 6,333 | | | | | | 6,333 | | | | | | — | | | | | | | | | 6,333 | | |
Deferred
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,183) | | | | | | (1,183) | | | | | | — | | | | | | | | | (1,183) | | |
递延所得税和社会税
contribution |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
50%及以下持股公司的股权前收益
|
| | | | 13,102 | | | | | | 13,102 | | | | | | 66,534 | | | | | | 1,930 | | | | | | 68,464 | | | | | | (401) | | | | | | | | | 68,063 | | |
50%或50%以下所有权公司的净收益中扣除税金的净额
|
| | | | 380 | | | | | | 380 | | | | | | 1,930 | | | | | | (1,930) | | | | | | — | | | | | | — | | | | | | | | | — | | |
Net Income
|
| | | | 13,482 | | | | | | 13,482 | | | | | | 68,464 | | | | | | — | | | | | | 68,464 | | | | | | (401) | | | | | | | | | 68,063 | | |
外币折算损失,税后净额
|
| | | | (19) | | | | | | (19) | | | | | | (96) | | | | | | — | | | | | | (96) | | | | | | — | | | | | | | | | (96) | | |
Comprehensive Income
|
| | | $ | 13,463 | | | | | $ | 13,463 | | | | | R$ | 68,368 | | | | | R$ | — | | | | | R$ | 68,368 | | | | | R$ | (401) | | | | | | | | R$ | 67,967 | | |
|
| | |
Successor
|
| | |
Predecessor
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
| | |
April 15,
2021 through December 31, 2021 |
| | |
January 1,
2021 through April 14, 2021 |
| |
Total before
presentation alignment & conversion (In ‘000 of US$) |
| |
Total before
presentation alignment & conversion (In ‘000 of reais) |
| |
Presentation
Alignment |
| |
Total before
conversion (In ‘000 of reais) |
| |
IFRS
conversion |
| | | | |
After
conversion (In ‘000 of reais) |
| ||||||||||||||||||||||||
Operating Revenues
|
| | | $ | 165,696 | | | | | | $ | 28,289 | | | | | $ | 193,985 | | | | | R$ | 1,046,658 | | | | | R$ | — | | | | | R$ | 1,046,658 | | | | | R$ | — | | | | | | | | R$ | 1,046,658 | | |
提供服务的成本
|
| | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | 632,295 | | | | | | 632,295 | | | | | | — | | | | | | | | | 632,295 | | |
Gross Profit
|
| | | | 165,696 | | | | | | | 28,289 | | | | | | 193,985 | | | | | | 1,046,658 | | | | | | (632,295) | | | | | | 414,363 | | | | | | — | | | | | | | | | 414,363 | | |
Costs and Expenses
Operating |
| | | | 98,641 | | | | | | | 18,547 | | | | | | 117,188 | | | | | | 632,295 | | | | | | (632,295) | | | | | | — | | | | | | — | | | | | | | | | — | | |
行政和一般事务
|
| | | | 20,408 | | | | | | | 6,487 | | | | | | 26,895 | | | | | | 145,114 | | | | | | (145,114) | | | | | | — | | | | | | — | | | | | | | | | — | | |
Depreciation and
amortization |
| | | | 1,170 | | | | | | | 426 | | | | | | 1,596 | | | | | | 8,611 | | | | | | (8,611) | | | | | | — | | | | | | — | | | | | | | | | — | | |
销售、一般和行政费用
|
| | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | 153,725 | | | | | | 153,725 | | | | | | 356 | | | |
bb
|
| | | | 154,081 | | |
Other income, net
expenses |
| | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | 55,364 | | | | | | 55,364 | | | | | | — | | | | | | | | | 55,364 | | |
Operating Income
|
| | | | 45,477 | | | | | | | 2,829 | | | | | | 48,306 | | | | | | 260,638 | | | | | | (55,364) | | | | | | 205,274 | | | | | | (356) | | | | | | | | | 204,918 | | |
Other Income (Expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
SEACOR垫款的利息支出
|
| | | | (2,815) | | | | | | | (767) | | | | | | (3,582) | | | | | | (19,327) | | | | | | 19,327 | | | | | | — | | | | | | — | | | | | | | | | — | | |
Finance costs
|
| | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (19,327) | | | | | | (19,327) | | | | | | (254) | | | |
bb
|
| | | | (19,581) | | |
| | |
Successor
|
| | |
Predecessor
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
| | |
April 15,
2021 through December 31, 2021 |
| | |
January 1,
2021 through April 14, 2021 |
| |
Total before
presentation alignment & conversion (In ‘000 of US$) |
| |
Total before
presentation alignment & conversion (In ‘000 of reais) |
| |
Presentation
Alignment |
| |
Total before
conversion (In ‘000 of reais) |
| |
IFRS
conversion |
| | | | |
After
conversion (In ‘000 of reais) |
| ||||||||||||||||||||||||
SEACOR management fees
|
| | | | (10,501) | | | | | | | (707) | | | | | | (11,208) | | | | | | (60,473) | | | | | | 60,473 | | | | | | — | | | | | | — | | | | | | | | | — | | |
外币损失净额
|
| | | | (17) | | | | | | | (1) | | | | | | (18) | | | | | | (97) | | | | | | 97 | | | | | | — | | | | | | — | | | | | | | | | — | | |
Other, net
|
| | | | 13 | | | | | | | 13 | | | | | | 26 | | | | | | 140 | | | | | | (140) | | | | | | — | | | | | | — | | | | | | | | | — | | |
持股50%及以下公司的所得税前收入、费用和收益中的权益
|
| | | | 32,157 | | | | | | | 1,367 | | | | | | 33,524 | | | | | | 180,881 | | | | | | 5,066 | | | | | | 185,947 | | | | | | (610) | | | | | | | | | 185,337 | | |
Income Tax Expense (Benefit):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current
|
| | | | 1,856 | | | | | | | 339 | | | | | | 2,195 | | | | | | 11,843 | | | | | | (11,843) | | | | | | — | | | | | | — | | | | | | | | | — | | |
当期所得税和社会税
contribution |
| | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,843 | | | | | | 11,843 | | | | | | — | | | | | | | | | 11,843 | | |
Deferred
|
| | | | (292) | | | | | | | (67) | | | | | | (359) | | | | | | (1,937) | | | | | | 1,937 | | | | | | — | | | | | | — | | | | | | | | | — | | |
递延所得税和社会贡献
|
| | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,937) | | | | | | (1,937) | | | | | | — | | | | | | | | | (1,937) | | |
50%及以下持股公司的股权前收益
|
| | | | 30,593 | | | | | | | 1,095 | | | | | | 31,688 | | | | | | 170,975 | | | | | | 5,066 | | | | | | 176,041 | | | | | | (610) | | | | | | | | | 175,431 | | |
Equity in Earnings of 50% or
Less Owned Companies, Net of Tax |
| | | | 962 | | | | | | | 57 | | | | | | 1,019 | | | | | | 5,498 | | | | | | (5,498) | | | | | | — | | | | | | — | | | | | | | | | — | | |
Net Income
|
| | | | 31,555 | | | | | | | 1,152 | | | | | | 32,707 | | | | | | 176,473 | | | | | | (432) | | | | | | 176,041 | | | | | | (610) | | | | | | | | | 175,431 | | |
外币折算损失,税后净额
|
| | | | (26) | | | | | | | (54) | | | | | | (80) | | | | | | (432) | | | | | | 432 | | | | | | — | | | | | | — | | | | | | | | | — | | |
Comprehensive Income
|
| | | $ | 31,529 | | | | | | $ | 1,098 | | | | | $ | 32,627 | | | | | R$ | 176,041 | | | | | R$ | — | | | | | R$ | 176,041 | | | | | R$ | (610) | | | | | | | | R$ | 175,431 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 初步采购价格分配(以2000雷亚尔为单位) | | | | | | | |
|
已转移现金对价
|
| | | R$ | 855,690 | | |
|
贸易和其他应收账款
|
| | | | 331,702 | | |
|
Prepaid expenses
|
| | | | 5,458 | | |
|
其他应收账款、流动和非流动应收账款
|
| | | | 1,031 | | |
|
物业、厂房和设备
|
| | | | 19,637 | | |
|
Deferred taxes
|
| | | | 8,826 | | |
|
Other long-term assets
|
| | | | 10,282 | | |
|
Intangible assets
|
| | | | 362,470 | | |
|
应付账款和应计费用
|
| | | | (120,532) | | |
|
Income taxes payable
|
| | | | (4,054) | | |
|
Other liabilities
|
| | | | (78,371) | | |
|
Loans and financing
|
| | | | (70,990) | | |
|
Net Assets Acquired
|
| | | | 465,459 | | |
|
分配给商誉的金额
|
| | | R$ | 390,231 | | |
| | |
For the six months ended June 30,
|
| |||||||||
Net Revenue
|
| |
2022
|
| |
2021
|
| ||||||
| | |
(in millions of R$)
|
| |||||||||
Brazil
|
| | | | 209.7 | | | | | | 103.1 | | |
拉丁美洲(巴西除外)(1)
|
| | | | 98.7 | | | | | | 61.5 | | |
North America
|
| | | | 262.8 | | | | | | 108.7 | | |
Europe(2) | | | | | 83.3 | | | | | | 61.3 | | |
Total | | | | | 654.5 | | | | | | 334.6 | | |
| | |
For the year ended December 31,
|
| |||||||||
Net Revenue
|
| |
2021
|
| |
2020
|
| ||||||
| | |
(in millions of R$)
|
| |||||||||
Brazil
|
| | | | 210.4 | | | | | | 156.2 | | |
拉丁美洲(巴西除外)(1)
|
| | | | 144.4 | | | | | | 104.8 | | |
North America
|
| | | | 334.8 | | | | | | 69.2 | | |
Europe(2) | | | | | 132.6 | | | | | | 34.0 | | |
Total | | | | | 822.2 | | | | | | 364.3 | | |
| | |
As of June 30, 2022
|
| |||
| | |
Total
|
| |||
Brazil
|
| | | | 1,761 | | |
拉丁美洲(不包括巴西和南极洲)
|
| | | | 1,075 | | |
North America
|
| | | | 387 | | |
Europe (including Africa)
|
| | | | 130 | | |
Total | | | | | 3,353 | | |
| | |
For the Six Months
Ended June 30, |
| |
For the Year Ended
December 31, |
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
应急响应和工业现场服务
|
| | | | 93.3% | | | | | | 98.0% | | | | | | 90.4% | | | | | | 96.1% | | |
Consulting services
|
| | | | 5.6% | | | | | | 1.3% | | | | | | 8.4% | | | | | | 2.5% | | |
Training services
|
| | | | 1.2% | | | | | | 0.7% | | | | | | 1.2% | | | | | | 1.4% | | |
| | |
For the six months ended June 30,
|
| |
For the year ended December 31,
|
| ||||||||||||||||||||||||||||||
| | |
2022
|
| |
2022
|
| |
2021
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||
| | |
(Unaudited Consolidated)
|
| |
(Unaudited Combined)
|
| ||||||||||||||||||||||||||||||
| | |
(in US$ millions,
except %)(1) |
| |
(in R$ millions,
except %) |
| |
(in US$ millions,
except %)(1) |
| |
(in R$ millions,
except %) |
| ||||||||||||||||||||||||
EBITDA(2) | | | | | 32.0 | | | | | | 167.9 | | | | | | 93.2 | | | | | | 45.5 | | | | | | 238.2 | | | | | | 112.4 | | |
EBITDA Margin(3)
|
| | | | 25.6% | | | | | | 25.6% | | | | | | 27.9% | | | | | | 29.0% | | | | | | 29.0% | | | | | | 30.9% | | |
ROIC(4) | | | | | 16.0% | | | | | | 16.0% | | | | | | 不适用(5) | | | | | | 28.7% | | | | | | 28.7% | | | | | | 36.2% | | |
Free Cash Flow(6)
|
| | | | 9.9 | | | | | | 51.7 | | | | | | 0.4 | | | | | | (4.0) | | | | | | (20.8) | | | | | | 28.0 | | |
Cash Conversion Rate(7)
|
| | | | 30.8% | | | | | | 30.8% | | | | | | 0.4% | | | | | | (8.7)% | | | | | | (8.7)% | | | | | | 24.9% | | |
| | |
For the six months ended June 30,
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
Variation
|
| |||||||||
| | |
(in R$ millions)
|
| |
%
|
| ||||||||||||
Net revenue
|
| | | | 654.5 | | | | | | 334.6 | | | | | | 95.6% | | |
提供服务的成本
|
| | | | (520.0) | | | | | | (251.1) | | | | | | 107.1% | | |
Gross profit
|
| | | | 134.5 | | | | | | 83.5 | | | | | | 61.1% | | |
运营费用 | | | | | | | | | | | | | | | | | | | |
销售、一般和行政费用
|
| | | | (14.0) | | | | | | (13.9) | | | | | | 0.7% | | |
其他收入、净支出
|
| | | | 5.1 | | | | | | (0.1) | | | | | | (5200.0)% | | |
Operating profit
|
| | | | 125.6 | | | | | | 69.5 | | | | | | 80.7% | | |
Net finance cost/revenue
|
| | | | (23.3) | | | | | | 5.9 | | | | | | (494.9)% | | |
Profit before tax
|
| | | | 102.3 | | | | | | 75.4 | | | | | | 35.7% | | |
所得税和社会贡献
|
| | | | (19.9) | | | | | | (22.8) | | | | | | (12.7)% | | |
Profit for the period
|
| | | | 82.4 | | | | | | 52.6 | | | | | | 56.7% | | |
| | |
For the six months ended June 30,
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
Variation
|
| |||||||||
| | |
(in R$ millions)
|
| |
%
|
| ||||||||||||
Brazil
|
| | | | 209.7 | | | | | | 103.1 | | | | | | 103.4% | | |
拉丁美洲(巴西除外)(1)
|
| | | | 98.7 | | | | | | 61.5 | | | | | | 60.5% | | |
North America
|
| | | | 262.8 | | | | | | 108.7 | | | | | | 141.8% | | |
Europe(2) | | | | | 83.3 | | | | | | 61.3 | | | | | | 35.9% | | |
Net revenue
|
| | | | 654.5 | | | | | | 334.6 | | | | | | 95.6% | | |
| | |
2021
|
| |
2020
|
| |
Variation
|
| |||||||||
| | |
(in R$ millions)
|
| |
%
|
| ||||||||||||
Net revenue
|
| | | | 822.2 | | | | | | 364.3 | | | | | | 125.7% | | |
提供服务的成本
|
| | | | (618.7) | | | | | | (256.1) | | | | | | 141.6% | | |
Gross profit
|
| | | | 203.5 | | | | | | 108.1 | | | | | | 88.3% | | |
运营费用 | | | | | | | | | | | | | | | | | | | |
销售、一般和行政费用
|
| | | | (26.8) | | | | | | (19.0) | | | | | | 41.1% | | |
其他收入、净支出
|
| | | | 1.4 | | | | | | 0.7 | | | | | | 100.0% | | |
Operating profit
|
| | | | 178.0 | | | | | | 89.9 | | | | | | 98.0% | | |
| | |
2021
|
| |
2020
|
| |
Variation
|
| |||||||||
| | |
(in R$ millions)
|
| |
%
|
| ||||||||||||
Net finance costs
|
| | | | (2.0) | | | | | | (7.1) | | | | | | (71.8)% | | |
Profit before tax
|
| | | | 176.0 | | | | | | 82.8 | | | | | | 112.6% | | |
所得税和社会贡献
|
| | | | (37.9) | | | | | | (16.7) | | | | | | 126.9% | | |
Profit for the year
|
| | | | 138.1 | | | | | | 66.0 | | | | | | 109.2% | | |
|
| | |
For the years ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
Variation
|
| |||||||||
| | |
(in R$ millions)
|
| |
%
|
| ||||||||||||
Brazil
|
| | | | 210.4 | | | | | | 156.3 | | | | | | 34.6% | | |
拉丁美洲(巴西除外)(1)
|
| | | | 144.4 | | | | | | 104.8 | | | | | | 37.8% | | |
North America
|
| | | | 334.8 | | | | | | 69.2 | | | | | | 383.8% | | |
Europe(2) | | | | | 132.6 | | | | | | 34.0 | | | | | | 290.0% | | |
Net revenue
|
| | | | 822.2 | | | | | | 364.3 | | | | | | 125.7% | | |
| | |
For the
Six Months Ended June 30, |
| |
For the
Year Ended December 31 , |
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
(in millions of R$)
|
| |||||||||||||||||||||
年末现金和现金等价物
|
| | | | 157.2 | | | | | | 80.8 | | | | | | 118.9 | | | | | | 61.8 | | |
经营活动产生的净现金
|
| | | | 87.8 | | | | | | 31.0 | | | | | | 64.3 | | | | | | 32.5 | | |
投资活动中使用的净现金
|
| | | | (259.2) | | | | | | (256.6) | | | | | | (448.4) | | | | | | (117.7) | | |
融资活动产生的净现金
|
| | | | 195.1 | | | | | | 217.6 | | | | | | 433.3 | | | | | | 108.9 | | |
现金和现金等价物的汇率变化
|
| | | | 14.7 | | | | | | 27.0 | | | | | | 8.0 | | | | | | 25.8 | | |
现金和现金等价物增加
|
| | | | 23.6 | | | | | | (8.0) | | | | | | 49.2 | | | | | | 23.7 | | |
| | |
As of June 30, 2022
|
| |||||||||||||||
| | |
Weighted
Average Interest rate on June 30, 2022 |
| |
Maturity
|
| |
Current
|
| |
Non-current
|
| ||||||
| | | | | | | | |
(combined)
(in millions of R$) |
| |||||||||
Working capital
|
| |
12.49%
|
| | March 2027 | | | | | 17.0 | | | | | | 62.3 | | |
Investment financing(1)
|
| |
12.48%
|
| | June, 2027 | | | | | 19.5 | | | | | | 66.6 | | |
融资租赁负债
|
| |
7.98%
|
| |
November, 2025
|
| | | | 2.0 | | | | | | 2.1 | | |
Debenture
|
| |
CDI + 3.5%
|
| | February 2028 | | | | | 13.4 | | | | | | 330.2 | | |
Total | | | | | | | | | | | 51.9 | | | | | | 461.2 | | |
| | |
As of June 30, 2022
|
| |||
| | |
(in millions of R$)
|
| |||
Year of maturity: | | | | | | | |
2023
|
| | | | 32.3 | | |
2024
|
| | | | 43.6 | | |
2025
|
| | | | 33.7 | | |
2026
|
| | | | 17.6 | | |
2027
|
| | | | 3.9 | | |
Total | | | | | 131.0 | | |
| | |
As of June 30, 2022
|
| |||
| | |
(in millions of R$)
|
| |||
Year of maturity: | | | | | | | |
2023
|
| | | | 59.3 | | |
2024
|
| | | | 55.3 | | |
2025
|
| | | | 55.3 | | |
2026
|
| | | | 160.5 | | |
Total | | | | | 330.2 | | |
| | |
As of
June 30, 2022 |
| |
Scenario I −
Probable |
| |
Scenario II−
Possible (25%) |
| |
Scenario III −
Remote (50%) |
| ||||||||||||
| | |
(in millions of R$)
|
| | | | | | | |
(in millions of R$)
|
| | | | | | | ||||||
Index risk | | | | | | | | | | | | | | | | | | | | | | | | | |
CDI - 利息赚取银行存款
|
| | | | 64.1 | | | | | | 8.5 | | | | | | (10.6) | | | | | | 12.7 | | |
CDI – Loans and Financing
|
| | | | (169.5) | | | | | | (22.5) | | | | | | (28.1) | | | | | | (33.7) | | |
CDI – Debentures
|
| | | | (343.6) | | | | | | (45.5) | | | | | | (56.9) | | | | | | (68.3) | | |
Net exposure
|
| | | | (449.0) | | | | | | (59.5) | | | | | | (74.4) | | | | | | (89.2) | | |
| | |
As of
December 31, 2021 |
| |
Scenario I −
Probable |
| |
Scenario II−
Possible (25%) |
| |
Scenario III −
Remote (50%) |
| ||||||||||||
| | |
(in millions of R$)
|
| | | | | | | |
(in millions of R$)
|
| | | | | | | ||||||
Index risk | | | | | | | | | | | | | | | | | | | | | | | | | |
CDI - 利息赚取银行存款
|
| | | | 61.5 | | | | | | 5.7 | | | | | | 4.3 | | | | | | 2.8 | | |
CDI – Loans and Financing
|
| | | | (155.3) | | | | | | (14.4) | | | | | | (18.0) | | | | | | (21.5) | | |
Net exposure
|
| | | | (93.8) | | | | | | (8.7) | | | | | | (13.7) | | | | | | (18.7) | | |
Name
|
| |
Age
|
| |
Position
|
|
小Tércio Borlenghi | | |
52
|
| | Chairman of the Board | |
Izabel Cristina Andriotti Cruz de Oliveira | | |
57
|
| | Director | |
Alessandra Bessa Alves de Melo | | |
51
|
| | Director | |
Thiago da Costa Silva | | |
38
|
| | Director | |
玛丽安娜·洛约拉·费雷拉·斯加比 | | |
39
|
| | 独立董事 | |
Carlos Piani | | |
49
|
| | 独立董事 | |
Victor Almeida | | |
32
|
| | 独立董事 | |
Name
|
| |
Age
|
| |
Position
|
|
1. Carlos Piani | | |
49
|
| | Member | |
2. Thiago da Costa Silva | | |
38
|
| | Member | |
3.Mariana Loyola Ferreira Sgarbi | | |
39
|
| | Member | |
Name
|
| |
Age
|
| |
Position
|
|
执行主任 | | | | | | | |
1. Yuri Keiserman | | |
47
|
| | 首席执行官 | |
2. Rafael Espírito Santo | | |
42
|
| | 首席财务官 | |
3.吉列尔梅·帕蒂尼·博朗希 | | |
29
|
| | 首席运营官 | |
4. Pedro Petersen | | |
30
|
| | 首席投资者关系官 | |
| | |
Class A
Ordinary Shares |
| |
Class B
Ordinary Shares |
| |
Total
Ordinary Shares |
| |
Total
Voting Power |
| ||||||||||||||||||||||||
Beneficial Owner
|
| |
Number
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| |
Percentage
|
| |
Percentage
|
| ||||||||||||||||||
主要股东: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ambipar Participaçóes e Empreendimentos S.A.(1)
|
| | | | — | | | | | | — | | | | | | 39,234,746 | | | | | | 100% | | | | | | 70.8% | | | | | | 96.0% | | |
机会农业Fundo de Invstiento em Participaçóes MultiestratéGia Invstiento no
Exterior(2) |
| | | | 14,090,000 | | | | | | 76.3% | | | | | | — | | | | | | — | | | | | | 24.4% | | | | | | 3.4% | | |
HPX Capital Partners LLC(3)
|
| | | | 2,512,807 | | | | | | 14.9% | | | | | | — | | | | | | — | | | | | | 4.5% | | | | | | 0.6% | | |
董事和高管:(4) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tércio Borlenghi Junior(1)
|
| | | | — | | | | | | — | | | | | | 22,049,927 | | | | | | 56.2% | | | | | | 39.8% | | | | | | 54.0% | | |
Izabel Cristina Andriotti Cruz de Oliveira
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Alessandra Bessa Alves de Melo
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Thiago da Costa Silva
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
玛丽安娜·洛约拉·费雷拉·斯加比
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Carlos Piani(3)
|
| | | | 837,602 | | | | | | 5.1% | | | | | | — | | | | | | — | | | | | | 1.5% | | | | | | 0.2% | | |
Victor Almeida
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Class A
Ordinary Shares |
| |
Class B
Ordinary Shares |
| |
Total
Ordinary Shares |
| |
Total
Voting Power |
| ||||||||||||||||||||||||
Beneficial Owner
|
| |
Number
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| |
Percentage
|
| |
Percentage
|
| ||||||||||||||||||
Yuri Keiserman
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Rafael Espírito Santo
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
吉列尔梅·帕蒂尼·博朗希
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Pedro Petersen
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
全体董事和高管(11人)
|
| | | | 837,602 | | | | | | 5.1% | | | | | | 22,049,927 | | | | | | 56.2% | | | | | | 41.1% | | | | | | 54.1% | | |
| | |
实益拥有的证券
prior to offering |
| |
Securities to be sold
in the offering(1) |
| |
实益拥有的证券
after offering(2) |
| |||||||||||||||||||||||||||||||||||||||||||||||||||
销售证券持有人名称
|
| |
Class A
Ordinary Shares(3) |
| |
%(4)
|
| |
Warrants
|
| |
%(5)
|
| |
Class A
Ordinary Shares |
| |
Warrants
|
| |
Class A
Ordinary Shares |
| |
%(4)
|
| |
Warrants
|
| |
%
|
| ||||||||||||||||||||||||||||||
HPX Capital Partners
LLC(6) |
| | | | 2,512,807 | | | | | | 14.9 | | | | | | 676,707 | | | | | | 4.2 | | | | | | 2,512,807 | | | | | | 676,707 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Wolney E. G. Bertiol(7)
|
| | | | 20,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Marcos V. B. Peigo(8)
|
| | | | 20,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Maria Salete G. Pinheiro(9)
|
| | | | 20,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Opportunity Agro Fundo de
Investimento em Participações Multiestratégia Investimento no Exterior(10) |
| | | | 14,090,000 | | | | | | 76.3 | | | | | | 2,280,000 | | | | | | 14.1 | | | | | | 14,090,000 | | | | | | 2,280,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Constellation Funds(11)
|
| | | | 711,700 | | | | | | 4.4 | | | | | | 137,500 | | | | | | * | | | | | | 711,700 | | | | | | 137,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
巴西国际基金SPC - XP长期偏向国际基金类别(12)
|
| | | | 647,000 | | | | | | 4.0 | | | | | | 125,000 | | | | | | * | | | | | | 647,000 | | | | | | 125,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Cygnus Fund Icon(13)
|
| | | | 463,200 | | | | | | 2.8 | | | | | | 150,000 | | | | | | * | | | | | | 388,200 | | | | | | 75,000 | | | | | | 75,000 | | | | | | * | | | | | | 75,000 | | | | | | * | | |
Tuchola Investments
Inc.(14) |
| | | | 129,400 | | | | | | * | | | | | | 25,000 | | | | | | * | | | | | | 129,400 | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
XP Trend SPAC FIA
IE(15) |
| | | | 702,866 | | | | | | 4.3 | | | | | | 135,793 | | | | | | * | | | | | | 159,693 | | | | | | 135,793 | | | | | | 543,173 | | | | | | 3.4 | | | | | | — | | | | | | — | | |
Genome Fund Inc.(16)
|
| | | | 438,226 | | | | | | 2.7 | | | | | | 300,000 | | | | | | 1.9 | | | | | | 58,800 | | | | | | 50,000 | | | | | | 379,426 | | | | | | 2.3 | | | | | | 250,000 | | | | | | 1.5 | | |
Gannett Peek Limited(17)
|
| | | | 100,734 | | | | | | * | | | | | | 25,000 | | | | | | * | | | | | | 29,400 | | | | | | 25,000 | | | | | | 71,334 | | | | | | * | | | | | | — | | | | | | — | | |
Rafael de Salvador Grisolia(18)
|
| | | | 20,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Redemption Date
|
| |
A类普通股的公允市值
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
(保证书到期前)
|
| | | | ≤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 | | |
Redemption Date
|
| |
A类普通股的公允市值
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
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 | | |
| | |
Amount (US$)
|
| |||
Expenses:
|
| |
|
| |||
SEC registration fee
|
| |
45,350.71
|
| |||
FINRA filing fees
|
| | | | * | | |
Legal fees and expenses
|
| | | | * | | |
会计费和费用
|
| | | | * | | |
Printing expenses
|
| | | | * | | |
Miscellaneous costs
|
| | | | * | | |
Total
|
| | | | * | | |
|
独立注册会计师事务所报告(PCAOB ID号688)
|
| |
F-3
|
|
| 财务报表: | | | | |
|
Balance Sheets
|
| |
F-4
|
|
|
运营报表
|
| |
F-5
|
|
|
股东亏损变动报表
|
| |
F-6
|
|
|
Statements of Cash Flows
|
| |
F-7
|
|
|
财务报表附注
|
| |
F-8 to F-22
|
|
|
精简资产负债表
|
| |
F-23
|
|
|
运营简明报表
|
| |
F-24
|
|
|
股东亏损变动简明说明
|
| |
F-25
|
|
|
现金流量表简表
|
| |
F-26
|
|
|
简明财务报表附注
|
| |
F-27 to F-45
|
|
|
精简资产负债表
|
| |
F-46
|
|
|
运营简明报表
|
| |
F-47
|
|
|
股东亏损变动简明说明
|
| |
F-48
|
|
|
现金流量表简表
|
| |
F-49
|
|
|
简明财务报表附注
|
| |
F-50 to F-71
|
|
|
独立注册会计师事务所报告(PCAOB ID 5485)
|
| |
F-72
|
|
| 合并财务报表: | | | | |
|
合并财务状况表
|
| |
F-74
|
|
|
合并损益表
|
| |
F-76
|
|
|
综合全面收益表
|
| |
F-77
|
|
|
股东权益变动合并报表
|
| |
F-78
|
|
|
合并现金流量表
|
| |
F-79
|
|
|
合并财务报表附注
|
| |
F-80 to F-151
|
|
|
未经审计的中期简明合并财务状况报表
|
| |
F-152
|
|
|
未经审计的中期简明合并损益表
|
| |
F-153
|
|
|
未经审计的中期全面收益简明合并报表
|
| |
F-154
|
|
|
未经审计的中期简明合并股东变动表
equity |
| |
F-155
|
|
|
未经审计的中期现金流量表简明合并报表 - 间接法
|
| |
F-156
|
|
|
未经审计的中期简明合并财务报表附注
|
| |
F-157 to F-223
|
|
|
独立注册会计师报告
|
| |
F-224
|
|
| 合并财务报表: | | | ||
|
截至2021年12月31日和2020年12月31日的合并资产负债表
|
| |
F-226
|
|
|
2021年4月15日至2021年12月31日及前一期间2021年1月1日至2021年4月14日及2020年12月31日终了年度的合并收益和全面收益表
|
| |
F-227
|
|
|
2021年4月15日至2021年12月31日的继任期和2021年1月1日至2021年4月14日的前续期和2020年12月31日终了的年度的会员权益变动合并报表
|
| |
F-228
|
|
|
后续期2021年4月15日至2021年12月31日及前续期2021年1月1日至2021年4月14日及2020年12月31日终了年度合并现金流量表
|
| |
F-229
|
|
|
合并财务报表附注
|
| |
F-230 to F-240
|
|
|
简明合并资产负债表
|
| |
F-241
|
|
|
业务简明合并报表
|
| |
F-242
|
|
|
会员权益变动简明综合报表
|
| |
F-243
|
|
|
现金流量表简明合并报表
|
| |
F-244
|
|
|
简明合并财务报表附注
|
| |
F-245 to F-250
|
|
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash
|
| | | $ | 549,792 | | | | | $ | 1,132,050 | | |
Prepaid expenses
|
| | | | 99,402 | | | | | | 259,147 | | |
Total Current Assets
|
| | | | 649,194 | | | | | | 1,391,197 | | |
信托账户中持有的有价证券
|
| | | | 253,037,516 | | | | | | 253,012,211 | | |
TOTAL ASSETS
|
| | | $ | 253,686,710 | | | | | $ | 254,403,408 | | |
负债和股东亏损 | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | |
应付账款和应计费用
|
| | | $ | 555,895 | | | | | $ | 134,297 | | |
Accrued offering costs
|
| | | | 159,880 | | | | | | 159,880 | | |
流动负债总额
|
| | | | 715,775 | | | | | | 294,177 | | |
Warrant liabilities
|
| | | | 10,556,676 | | | | | | 21,089,700 | | |
应付延期承销费
|
| | | | 8,855,000 | | | | | | 8,855,000 | | |
Total Liabilities
|
| | | | 20,127,451 | | | | | | 30,238,877 | | |
承付款和或有事项 | | | | | | | | | | | | | |
可能赎回的A类普通股;25,300,000股按赎回价值计算
|
| | | | 253,037,516 | | | | | | 253,012,211 | | |
股东亏损 | | | | | | | | | | | | | |
优先股,面值0.0001美元;授权发行500万股;未发行和已发行
|
| | | | — | | | | | | — | | |
A类普通股,面值0.0001美元;授权发行5亿股;
未发行和已发行(不包括25,300,000股受 限制的股票 possible redemption) |
| | | | — | | | | | | — | | |
B类普通股,面值0.0001美元;授权发行5000万股;分别于2021年12月31日和2020年12月31日发行和发行6,305,000股和6,325,000股
|
| | | | 631 | | | | | | 633 | | |
Accumulated deficit
|
| | | | (19,478,888) | | | | | | (28,848,313) | | |
股东亏损总额
|
| | | | (19,478,257) | | | | | | (28,847,680) | | |
总负债和股东赤字
|
| | | $ | 253,686,710 | | | | | $ | 254,403,408 | | |
| | |
Year Ended
December 31, 2021 |
| |
For the
Period from March 20, 2020 (Inception) through December 31, 2020 |
| ||||||
运营和组建成本
|
| | | $ | 1,163,690 | | | | | $ | 314,723 | | |
Loss from operations
|
| | | | (1,163,690) | | | | | | (314,723) | | |
Other income (expense): | | | | | | | | | | | | | |
权证负债公允价值变动
|
| | | | 10,533,024 | | | | | | (7,884,000) | | |
权证可分配的交易成本
|
| | | | — | | | | | | (497,297) | | |
营业银行账户利息收入
|
| | | | 89 | | | | | | 71 | | |
信托账户中持有的有价证券赚取的利息
|
| | | | 25,305 | | | | | | 12,211 | | |
其他收入(费用)合计,净额
|
| | | | 10,558,418 | | | | | | (8,369,015) | | |
Net income (loss)
|
| | | $ | 9,394,728 | | | | | $ | (8,683,738) | | |
基本和稀释后加权平均流通股,
Class A ordinary shares |
| | | | 25,300,000 | | | | | | 14,507,692 | | |
每股普通股基本和稀释后净收益(亏损),
Class A ordinary shares |
| | | $ | 0.30 | | | | | $ | (0.43) | | |
基本和稀释后加权平均流通股,
Class B ordinary shares |
| | | | 6,305,055 | | | | | | 5,634,703 | | |
每股普通股基本和稀释后净收益(亏损),
Class B ordinary shares |
| | | $ | 0.30 | | | | | $ | (0.43) | | |
| | |
Class A Ordinary
Shares |
| |
Class B Ordinary
Shares |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Deficit |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – March 20, 2020 (inception)
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
向保荐人发行B类普通股
|
| | | | — | | | | | | — | | | | | | 6,325,001 | | | | | | 633 | | | | | | 24,367 | | | | | | — | | | | | | 25,000 | | |
注销B类普通股
|
| | | | — | | | | | | — | | | | | | (1) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Remeasurement of Class A
ordinary shares to redemption amount |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,354,167) | | | | | | (20,164,575) | | | | | | (22,518,742) | | |
收到的收益超过
of fair value of Private Placement Warrants |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,329,800 | | | | | | — | | | | | | 2,329,800 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,683,738) | | | | | | (8,683,738) | | |
Balance – December 31, 2020
|
| | | | — | | | | | $ | — | | | | | | 6,325,000 | | | | | $ | 633 | | | | | $ | — | | | | | $ | (28,848,313) | | | | | $ | (28,847,680) | | |
Remeasurement of Class A
ordinary shares to redemption amount |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (25,305) | | | | | | (25,305) | | |
Cancellation of Class B
ordinary shares |
| | | | | | | | | | (20,000) | | | | | | (2) | | | | | | — | | | | | | 2 | | | | | | — | | | | | | | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,394,728 | | | | | | 9,394,728 | | |
Balance – December 31, 2021
|
| | | | — | | | | | $ | — | | | | | | 6,305,000 | | | | | $ | 631 | | | | | $ | — | | | | | $ | (19,478,888) | | | | | $ | (19,478,257) | | |
| | |
Year Ended
December 31, 2021 |
| |
For the Period from
March 20, 2020 (Inception) Through December 31, 2020 |
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 9,394,728 | | | | | $ | (8,683,738) | | |
将净收益(亏损)与净现金进行调整
经营活动中使用的 : |
| | | | | | | | | | | | |
信托账户中持有的有价证券赚取的利息
|
| | | | (25,305) | | | | | | (12,211) | | |
权证负债公允价值变动
|
| | | | (10,533,024) | | | | | | 7,884,000 | | |
权证可分配的交易成本
|
| | | | — | | | | | | 497,297 | | |
经营性资产和负债变动: | | | | | | | | | | | | | |
Prepaid expenses
|
| | | | 159,745 | | | | | | (259,147) | | |
应付账款和应计费用
|
| | | | 421,598 | | | | | | 134,297 | | |
经营活动中使用的净现金
|
| | | | (582,258) | | | | | | (439,502) | | |
投资活动产生的现金流 | | | | | | | | | | | | | |
将现金投资到信托账户
|
| | | | — | | | | | | (253,000,000) | | |
投资活动中使用的净现金
|
| | | | — | | | | | | (253,000,000) | | |
融资活动的现金流: | | | | | | | | | | | | | |
向保荐人发行B类普通股所得款项
|
| | | | — | | | | | | 25,000 | | |
出售单位的收益,扣除支付的承保折扣后的净额
|
| | | | — | | | | | | 247,940,000 | | |
出售私募认股权证的收益
|
| | | | — | | | | | | 7,060,000 | | |
关联方垫款
|
| | | | — | | | | | | 10,000 | | |
偿还关联方垫款
|
| | | | — | | | | | | (10,000) | | |
本票 - 关联方收益
|
| | | | — | | | | | | 300,000 | | |
本票还款 - 关联方
|
| | | | — | | | | | | (300,000) | | |
支付产品费用
|
| | | | — | | | | | | (453,448) | | |
融资活动提供的现金净额
|
| | | | — | | | | | | 254,571,552 | | |
Net Change in Cash
|
| | | | (582,258) | | | | | | 1,132,050 | | |
Cash – Beginning
|
| | | | 1,132,050 | | | | | | — | | |
Cash – Ending | | | | $ | 549,792 | | | | | $ | 1,132,050 | | |
非现金投融资活动: | | | | | | | | | | | | | |
计入应计发售成本的发售成本
|
| | | $ | — | | | | | $ | 159,880 | | |
A类普通股重新计量至赎回金额
|
| | | $ | 25,305 | | | | | $ | 22,518,742 | | |
应付延期承销费
|
| | | $ | — | | | | | $ | 8,855,000 | | |
方正股份注销
|
| | | $ | (2) | | | | | | — | | |
|
首次公开募股的总收益
|
| | | $ | 253,000,000 | | |
| Less: | | | | | | | |
|
分配给公开认股权证的收益
|
| | | | (8,475,500) | | |
|
A类普通股发行成本
|
| | | | (14,031,031) | | |
| Plus: | | | | | | | |
|
账面价值到赎回价值的初始重新计量
|
| | | | 22,506,531 | | |
|
后续将账面价值重新计量为赎回价值
|
| | | | 12,211 | | |
|
账面价值与赎回价值的总重计量
|
| | | | 22,518,742 | | |
|
可能赎回的A类普通股,2020年12月31日
|
| | | | 253,012,211 | | |
|
账面价值到赎回价值的重新计量
|
| | | | 25,305 | | |
|
可能赎回的A类普通股,2021年12月31日
|
| | | $ | 253,037,516 | | |
| | |
Year Ended December 31, 2021
|
| |
For the Period from March 20,
2020 (Inception) through December 31, 2020 |
| ||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||
每股普通股基本及摊薄后净收益(亏损)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
净收益(亏损)分摊
|
| | | $ | 7,520,525 | | | | | $ | 1,874,203 | | | | | $ | (6,254,519) | | | | | $ | (2,429,219) | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
基本和稀释加权平均股份
outstanding |
| | | | 25,300,000 | | | | | | 6,305,055 | | | | | | 14,507,692 | | | | | | 5,634,703 | | |
每股普通股基本及摊薄后净收益(亏损)
|
| | | $ | 0.30 | | | | | $ | 0.30 | | | | | $ | (0.43) | | | | | $ | (0.43) | | |
Description
|
| |
Level
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| |||||||||
Assets: | | | | | | | | | | | | | | | | | | | |
信托账户中持有的有价证券
|
| | | | 1 | | | | | $ | 253,037,516 | | | | | $ | 253,012,211 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | |
认股权证责任 - 公共认股权证
|
| | | | 1 | | | | | $ | 6,775,340 | | | | | $ | 13,535,500 | | |
认股权证责任 - 私募认股权证
|
| | | | 3 | | | | | $ | 3,781,336 | | | | | $ | 7,554,200 | | |
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Exercise price
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
Share price
|
| | | $ | 9.87 | | | | | $ | 10.02 | | |
Volatility
|
| | | | 12.3 | | | | | | 17.5% | | |
Term
|
| | | | 5.00 | | | | | | 5.00 | | |
Risk-free rate
|
| | | | 1.10 | | | | | | 0.35% | | |
Dividend yield
|
| | | | 0.00 | | | | | | 0.00% | | |
| | |
Private
Placement |
| |
Public
|
| |
Warrant
Liabilities |
| |||||||||
Fair value as of March 20, 2020 (inception)
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
2020年7月20日(首次公开募股)的首次测量
|
| | | | 4,730,200 | | | | | | 8,475,500 | | | | | | 13,205,700 | | |
Change in fair value
|
| | | | 2,824,000 | | | | | | 2,909,500 | | | | | | 5,733,500 | | |
Transfers out of Level 3
|
| | | | — | | | | | | (11,385,000) | | | | | | (11,385,000) | | |
Fair value as of December 31, 2020
|
| | | $ | 7,554,200 | | | | | $ | — | | | | | $ | 7,554,200 | | |
| | |
Private
Placement |
| |||
Fair value as of December 31, 2020
|
| | | $ | 7,554,200 | | |
Change in fair value
|
| | | | (3,772,864) | | |
Fair value as of December 31, 2021
|
| | | $ | 3,781,336 | | |
| | |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
ASSETS | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash
|
| | | $ | 778,575 | | | | | $ | 549,792 | | |
Prepaid expenses
|
| | | | 57,576 | | | | | | 99,402 | | |
Total Current Assets
|
| | | | 836,151 | | | | | | 649,194 | | |
信托账户中持有的有价证券
|
| | | | 253,381,468 | | | | | | 253,037,516 | | |
TOTAL ASSETS
|
| | | $ | 254,217,619 | | | | | $ | 253,686,710 | | |
负债和股东亏损 | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | |
应付账款和应计费用
|
| | | $ | 682,464 | | | | | $ | 555,895 | | |
Accrued offering costs
|
| | | | 159,880 | | | | | | 159,880 | | |
Promissory note – related party
|
| | | | 700,000 | | | | | | — | | |
流动负债总额
|
| | | | 1,542,344 | | | | | | 715,775 | | |
Deferred legal fees
|
| | | | 3,092,479 | | | | | | — | | |
Warrant liabilities
|
| | | | 1,574,829 | | | | | | 10,556,676 | | |
应付延期承销费
|
| | | | 8,855,000 | | | | | | 8,855,000 | | |
Total Liabilities
|
| | | | 15,064,652 | | | | | | 20,127,451 | | |
承付款和或有事项(附注6) | | | | | | | | | | | | | |
可能赎回的A类普通股;截至2022年6月30日和2021年12月31日按赎回价值计算的25,300,000股
|
| | | | 253,381,468 | | | | | | 253,037,516 | | |
股东亏损 | | | | | | | | | | | | | |
优先股,面值0.0001美元;授权发行500万股;未发行和已发行
|
| | | | — | | | | | | — | | |
A类普通股,面值0.0001美元;授权发行5亿股;
未发行和已发行(不包括25,300,000股受 限制的股票 possible redemption) as of June 30, 2022 and December 31, 2021 |
| | | | — | | | | | | — | | |
B类普通股,面值0.0001美元;授权发行5000万股;截至2022年6月30日和2021年12月31日已发行和已发行股票6,30.5万股
|
| | | | 631 | | | | | | 631 | | |
Accumulated deficit
|
| | | | (14,229,132) | | | | | | (19,478,888) | | |
股东亏损总额
|
| | | | (14,228,501) | | | | | | (19,478,257) | | |
总负债和股东赤字
|
| | | $ | 254,217,619 | | | | | $ | 253,686,710 | | |
| | |
For the Three Months Ended
June 30, |
| |
For the Six Months Ended
June 30, |
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
运营和组建成本
|
| | | $ | 2,440,653 | | | | | $ | 385,917 | | | | | $ | 3,732,091 | | | | | $ | 565,570 | | |
Loss from operations
|
| | | | (2,440,653) | | | | | | (385,917) | | | | | | (3,732,091) | | | | | | (565,570) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
权证负债公允价值变动
|
| | | | 2,006,478 | | | | | | (1,450,300) | | | | | | 8,981,847 | | | | | | 3,674,300 | | |
营业银行利息收入
account |
| | | | — | | | | | | 24 | | | | | | — | | | | | | 51 | | |
信托账户中持有的有价证券收益
|
| | | | 321,395 | | | | | | 6,309 | | | | | | 343,952 | | | | | | 12,548 | | |
其他收入(费用)合计,净额
|
| | | | 2,327,873 | | | | | | (1,443,967) | | | | | | 9,325,799 | | | | | | 3,686,899 | | |
Net (loss) income
|
| | | $ | (112,780) | | | | | $ | (1,829,884) | | | | | $ | 5,593,708 | | | | | $ | 3,121,329 | | |
加权平均流通股,A类普通股
|
| | | | 25,300,000 | | | | | | 25,300,000 | | | | | | 25,300,000 | | | | | | 25,300,000 | | |
A类普通股每股基本和稀释后净(亏损)收益
|
| | | $ | (0.00) | | | | | $ | (0.06) | | | | | $ | 0.18 | | | | | $ | 0.10 | | |
加权平均流通股,B类普通股
|
| | | | 6,305,000 | | | | | | 6,325,000 | | | | | | 6,305,000 | | | | | | 6,325,000 | | |
每股基本和稀释后净(亏损)收益,B类普通股
|
| | | $ | (0.00) | | | | | $ | (0.06) | | | | | $ | 0.18 | | | | | $ | 0.10 | | |
| | |
Class A
Ordinary Shares |
| |
Class B
Ordinary Shares |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Deficit |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – January 1, 2022
|
| | | | — | | | | | $ | — | | | | |
|
6,305,000
|
| | | |
$
|
631
|
| | | | $ | — | | | | |
$
|
(19,478,888)
|
| | | |
$
|
(19,478,257)
|
| |
Remeasurement of Class A
需要赎回的普通股 amount |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 37,516 | | | | | | 37,516 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,706,488 | | | | | | 5,706,488 | | |
Balance – March 31, 2022
|
| | | | — | | | | | | — | | | | |
|
6,305,000
|
| | | |
|
631
|
| | | | | — | | | | |
|
(13,734,884)
|
| | | |
|
(13,734,253)
|
| |
Remeasurement of Class A
需要赎回的普通股 amount |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (381,468) | | | | | | (381,468) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (112,780) | | | | | | (112,780) | | |
Balance – June 30, 2022
|
| | | | — | | | | | $ | — | | | | | | 6,305,000 | | | | | $ | 631 | | | | | $ | — | | | | | $ | (14,229,132) | | | | | $ | (14,228,501) | | |
| | |
Class A
Ordinary Shares |
| |
Class B
Ordinary Shares |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Equity (Deficit) |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – January 1, 2021
|
| | | | — | | | | | $ | — | | | | | | 6,325,000 | | | | | $ | 633 | | | | | $ | — | | | | | $ | (28,848,313) | | | | | $ | (28,847,680) | | |
Remeasurement of Class A
需要赎回的普通股 amount |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,239) | | | | | | (6,239) | | |
取消B类普通业务
shares |
| | | | | | | | | | | | | | | | (20,000) | | | | | | (2) | | | | | | — | | | | | | 2 | | | | | | — | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,951,213 | | | | | | 4,951,213 | | |
Balance – March 31, 2021
|
| | | | — | | | | | | — | | | | |
|
6,305,000
|
| | | |
|
631
|
| | | | | — | | | | |
|
(23,903,337)
|
| | | |
|
(23,902,706)
|
| |
Remeasurement of Class A
需要赎回的普通股 amount |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,309) | | | | | | (6,309) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,829,884) | | | | | | (1,829,884) | | |
Balance – June 30, 2021
|
| | | | — | | | | | $ | — | | | | | | 6,305,000 | | | | | $ | 631 | | | | | $ | — | | | | | $ | (25,739,530) | | | | | $ | (25,738,899) | | |
| | |
For the Six Months Ended June 30,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
Net income
|
| | | $ | 5,593,708 | | | | | $ | 3,121,329 | | |
将净收入与经营活动中使用的净现金进行调整:
|
| | | | | | | | | | | | |
权证负债公允价值变动
|
| | | | (8,981,847) | | | | | | (3,674,300) | | |
信托账户中持有的有价证券收益
|
| | | | (343,952) | | | | | | (12,548) | | |
经营性资产和负债变动:
|
| | | | | | | | | | | | |
Prepaid expenses
|
| | | | 41,826 | | | | | | 50,606 | | |
应付账款和应计费用
|
| | | | 126,569 | | | | | | 302,237 | | |
Deferred legal fees
|
| | | | 3,092,479 | | | | | | — | | |
经营活动中使用的净现金
|
| | | | (471,217) | | | | | | (212,676) | | |
融资活动的现金流: | | | | | | | | | | | | | |
本票 - 关联方收益
|
| | | | 700,000 | | | | | | — | | |
融资活动提供的现金净额
|
| | | | 700,000 | | | | | | — | | |
Net Change in Cash
|
| | | | 228,783 | | | | | | (212,676) | | |
Cash – Beginning of period
|
| | | | 549,792 | | | | | | 1,132,050 | | |
Cash – End of period
|
| | | $ | 778,575 | | | | | $ | 919,374 | | |
非现金投融资活动: | | | | | | | | | | | | | |
A类普通股重新计量至赎回金额
|
| | | $ | 343,952 | | | | | $ | 6,309 | | |
|
首次公开募股的总收益
|
| | | $ | 253,000,000 | | |
| Less: | | | | | | | |
|
分配给公开认股权证的收益
|
| | | | (8,475,500) | | |
|
A类普通股发行成本
|
| | | | (14,031,031) | | |
| Plus: | | | | | | | |
|
账面价值到赎回价值的初始重新计量
|
| | | | 22,506,531 | | |
|
后续将账面价值重新计量为赎回价值
|
| | | | 12,211 | | |
|
账面价值与赎回价值的总重计量
|
| | | | 22,518,742 | | |
|
可能赎回的A类普通股,2021年12月31日
|
| | | | 253,037,516 | | |
|
账面价值到赎回价值的重新计量
|
| | | | (343,952) | | |
|
可能赎回的A类普通股,2022年6月30日
|
| | | $ | 253,381,468 | | |
| | |
Three Months Ended
June 30, 2022 |
| |
Three Months Ended
June 30, 2021 |
| |
Six Months Ended
June 30, 2022 |
| |
Six Months Ended
June 30, 2021 |
| ||||||||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||
每股普通股基本和稀释后净(亏损)收益
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net (loss)
income |
| | | $ | (90,281) | | | | | $ | (22,499) | | | | | $ | (1,463,907) | | | | | $ | (365,977) | | | | | $ | 4,474,966 | | | | | $ | 1,118,742 | | | | | $ | 2,497,063 | | | | | $ | 624,266 | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基本和稀释后加权平均流通股
|
| | | | 25,300,000 | | | | | | 6,305,000 | | | | | | 25,300,000 | | | | | | 6,325,000 | | | | | | 25,300,000 | | | | | | 6,305,000 | | | | | | 25,300,000 | | | | | | 6,325,000 | | |
每股普通股基本和稀释后净(亏损)收益
|
| | | $ | (0.00) | | | | | $ | (0.00) | | | | | $ | (0.06) | | | | | $ | (0.06) | | | | | $ | 0.18 | | | | | $ | 0.18 | | | | | $ | 0.10 | | | | | $ | 0.10 | | |
Description
|
| |
Level
|
| |
December 31,
2021 |
| |
Level
|
| |
June 30,
2022 |
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
信托账户中持有的有价证券
|
| | | | 1 | | | | | $ | 253,037,516 | | | | | | 1 | | | | | $ | 253,381,468 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
认股权证责任 - 公共认股权证
|
| | | | 1 | | | | | $ | 6,775,340 | | | | | | 1 | | | | | $ | 1,010,735 | | |
认股权证责任 - 私募认股权证
|
| | | | 3 | | | | | $ | 3,781,336 | | | | | | 2 | | | | | $ | 564,094 | | |
| | |
December 31,
2021 |
| |||
Exercise price
|
| | | $ | 11.50 | | |
Share price
|
| | | $ | 9.87 | | |
Volatility
|
| | | | 12.3% | | |
Term
|
| | | | 5.00 | | |
Risk-free rate
|
| | | | 1.10% | | |
Dividend yield
|
| | | | 0.00 | | |
| | |
Private
Placement |
| |||
Fair value as of December 31, 2021
|
| | | $ | 3,781,336 | | |
Change in fair value
|
| | | | (2,498,534) | | |
Transfer to Level 2
|
| | | | (1,282,802) | | |
Fair value as of June 30, 2022
|
| | | $ | — | | |
| | |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
ASSETS | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash
|
| | | $ | 218,475 | | | | | $ | 549,792 | | |
Prepaid expenses
|
| | | | 140,767 | | | | | | 99,402 | | |
Total Current Assets
|
| | | | 359,242 | | | | | | 649,194 | | |
信托账户中持有的现金
|
| | | | 58,650,422 | | | | | | — | | |
信托账户中持有的有价证券
|
| | | | — | | | | | | 253,037,516 | | |
TOTAL ASSETS
|
| | | $ | 59,009,664 | | | | | $ | 253,686,710 | | |
负债、可能赎回的股票和股东亏损
|
| | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | |
应付账款和应计费用
|
| | | $ | 588,986 | | | | | $ | 555,895 | | |
Accrued offering costs
|
| | | | 159,880 | | | | | | 159,880 | | |
Promissory note – related party
|
| | | | 700,000 | | | | | | — | | |
流动负债总额
|
| | | | 1,448,866 | | | | | | 715,775 | | |
Deferred legal fees
|
| | | | 4,304,833 | | | | | | — | | |
Warrant liabilities
|
| | | | 4,730,400 | | | | | | 10,556,676 | | |
管道衍生责任
|
| | | | 3,109,245 | | | | | | — | | |
应付延期承销费
|
| | | | — | | | | | | 8,855,000 | | |
Total Liabilities
|
| | | | 13,593,344 | | | | | | 20,127,451 | | |
承付款和或有事项(附注6) | | | | | | | | | | | | | |
可能赎回的股票 | | | | | | | | | | | | | |
可能赎回的A类普通股;截至2022年9月30日和2021年12月31日的赎回价值分别为5827,517股和25,300,000股
|
| | | | 58,650,422 | | | | | | 253,037,516 | | |
股东亏损 | | | | | | | | | | | | | |
优先股,面值0.0001美元;授权发行500万股;未发行和已发行
|
| | | | — | | | | | | — | | |
A类普通股,面值0.0001美元;授权500,000,000股;无已发行和已发行股票(分别不包括2022年9月30日和2021年12月31日可能赎回的5,827,517股和25,300,000股)
|
| | | | — | | | | | | — | | |
B类普通股,面值0.0001美元;授权发行5000万股;截至2022年9月30日和2021年12月31日,已发行和已发行股票630.5万股
|
| | | | 631 | | | | | | 631 | | |
新增实收资本
|
| | | | 5,009,691 | | | | | | — | | |
Accumulated deficit
|
| | | | (18,244,424) | | | | | | (19,478,888) | | |
股东亏损总额
|
| | | | (13,234,102) | | | | | | (19,478,257) | | |
总负债、可能赎回的股份和股东亏损
|
| | | $ | 59,009,664 | | | | | $ | 253,686,710 | | |
| | |
For the Three Months Ended
September 30, |
| |
For the Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
运营和组建成本
|
| | | $ | 1,595,785 | | | | | $ | 154,559 | | | | | $ | 5,327,876 | | | | | $ | 720,129 | | |
Loss from operations
|
| | | | (1,595,785) | | | | | | (154,559) | | | | | | (5,327,876) | | | | | | (720,129) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
权证负债公允价值变动
|
| | | | (3,155,571) | | | | | | 4,603,900 | | | | | | 5,826,276 | | | | | | 8,278,200 | | |
管道衍生负债公允价值变动
|
| | | | 89,022 | | | | | | — | | | | | | 89,022 | | | | | | — | | |
营业银行账户利息收入
|
| | | | — | | | | | | 21 | | | | | | — | | | | | | 72 | | |
现金和有价证券的利息收入
held in Trust Account |
| | | | 350,399 | | | | | | 6,379 | | | | | | 694,351 | | | | | | 18,927 | | |
Other income
|
| | | | 296,643 | | | | | | — | | | | | | 296,643 | | | | | | — | | |
其他(费用)收入总额,净额
|
| | | | (2,419,507) | | | | | | 4,610,300 | | | | | | 6,906,292 | | | | | | 8,297,199 | | |
Net (loss) income
|
| | | $ | (4,015,292) | | | | | $ | 4,455,741 | | | | | $ | 1,578,416 | | | | | $ | 7,577,070 | | |
加权平均流通股,A类普通股
|
| | | | 8,790,721 | | | | | | 25,300,000 | | | | | | 19,736,433 | | | | | | 25,300,000 | | |
A类基本和稀释后每股净(亏损)收益
ordinary shares |
| | | $ | (0.27) | | | | | $ | 0.14 | | | | | $ | 0.06 | | | | | $ | 0.24 | | |
加权平均流通股,B类普通股
|
| | | | 6,305,000 | | | | | | 6,325,000 | | | | | | 6,305,000 | | | | | | 6,305,055 | | |
每股基本和稀释后净(亏损)收益,B类
ordinary shares |
| | | $ | (0.27) | | | | | $ | 0.14 | | | | | $ | 0.06 | | | | | $ | 0.24 | | |
| | |
Class A
Ordinary Shares |
| |
Class B
Ordinary Shares |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Deficit |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – January 1, 2022
|
| | | | — | | | | | $ | — | | | | | | 6,305,000 | | | | | $ | 631 | | | | | $ | — | | | | | $ | (19,478,888) | | | | | $ | (19,478,257) | | |
Remeasurement of Class A
需要赎回的普通股 amount |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 37,516 | | | | | | 37,516 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,706,488 | | | | | | 5,706,488 | | |
Balance – March 31, 2022
|
| | | | — | | | | | | — | | | | | | 6,305,000 | | | | | | 631 | | | | | | — | | | | | | (13,734,884) | | | | | | (13,734,253) | | |
Remeasurement of Class A
需要赎回的普通股 amount |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (381,468) | | | | | | (381,468) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (112,780) | | | | | | (112,780) | | |
Balance – June 30, 2022
|
| | | | — | | | | | | — | | | | | | 6,305,000 | | | | | | 631 | | | | | | — | | | | | | (14,229,132) | | | | | | (14,228,501) | | |
Remeasurement of Class A
需要赎回的普通股 amount |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (350,399) | | | | | | — | | | | | | (350,399) | | |
免除应付延期承销费
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,558,357 | | | | | | — | | | | | | 8,558,357 | | |
管道衍生负债的初始计量
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,198,267) | | | | | | — | | | | | | (3,198,267) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,015,292) | | | | | | (4,015,292) | | |
Balance – September 30, 2022
|
| | | | — | | | | | $ | — | | | | | | 6,305,000 | | | | | $ | 631 | | | | | $ | 5,009,691 | | | | | $ | (18,244,424) | | | | | $ | (13,234,102) | | |
| | |
Class A
Ordinary Shares |
| |
Class B
Ordinary Shares |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Deficit |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – January 1, 2021
|
| | | | — | | | | | $ | — | | | | | | 6,325,000 | | | | | $ | 633 | | | | | $ | — | | | | | $ | (28,848,313) | | | | | $ | (28,847,680) | | |
Remeasurement of Class A
需要赎回的普通股 amount |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,239) | | | | | | (6,239) | | |
取消B类普通业务
shares |
| | | | — | | | | | | — | | | | | | (20,000) | | | | | | (2) | | | | | | — | | | | | | 2 | | | | | | — | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,951,213 | | | | | | 4,951,213 | | |
Balance – March 31, 2021
|
| | | | — | | | | | | — | | | | | | 6,305,000 | | | | | | 631 | | | | | | — | | | | | | (23,903,337) | | | | | | (23,902,706) | | |
Remeasurement of Class A
需要赎回的普通股 amount |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,309) | | | | | | (6,309) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,829,884) | | | | | | (1,829,884) | | |
Balance – June 30, 2021
|
| | | | — | | | | | | — | | | | | | 6,305,000 | | | | | | 631 | | | | | | — | | | | | | (25,739,530) | | | | | | (25,738,899) | | |
Remeasurement of Class A
需要赎回的普通股 amount |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,379) | | | | | | (6,379) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,455,741 | | | | | | 4,455,741 | | |
Balance – September 30, 2021
|
| | | | — | | | | | $ | — | | | | | | 6,305,000 | | | | | $ | 631 | | | | | $ | — | | | | | $ | (21,290,168) | | | | | $ | (21,289,537) | | |
| | |
For the Nine Months Ended
September 30, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
Net income
|
| | | $ | 1,578,416 | | | | | $ | 7,577,070 | | |
将净收入与经营活动中使用的净现金进行调整: | | | | | | | | | | | | | |
权证负债公允价值变动
|
| | | | (5,826,276) | | | | | | (8,278,200) | | |
管道衍生负债公允价值变动
|
| | | | (89,022) | | | | | | — | | |
信托账户中持有的现金和有价证券的利息收入
|
| | | | (694,351) | | | | | | (18,927) | | |
Other income
|
| | | | (296,643) | | | | | | — | | |
经营性资产和负债变动:
|
| | | | | | | | | | | | |
Prepaid expenses
|
| | | | (41,365) | | | | | | 102,481 | | |
应付账款和应计费用
|
| | | | 33,091 | | | | | | 219,069 | | |
Deferred legal fees
|
| | | | 4,304,833 | | | | | | — | | |
经营活动中使用的净现金
|
| | | | (1,031,317) | | | | | | (398,507) | | |
投资活动现金流: | | | | | | | | | | | | | |
赎回时从信托账户中提取的现金
|
| | | | 195,081,445 | | | | | | — | | |
投资活动提供的现金净额
|
| | | | 195,081,445 | | | | | | — | | |
融资活动的现金流: | | | | | | | | | | | | | |
本票 - 关联方收益
|
| | | | 700,000 | | | | | | — | | |
赎回A类普通股
|
| | | | (195,081,445) | | | | | | — | | |
用于融资活动的现金净额
|
| | | | (194,381,445) | | | | | | — | | |
Net Change in Cash
|
| | | | (331,317) | | | | | | (398,507) | | |
Cash – Beginning of period
|
| | | | 549,792 | | | | | | 1,132,050 | | |
Cash – End of period
|
| | | $ | 218,475 | | | | | $ | 733,543 | | |
非现金投融资活动: | | | | | | | | | | | | | |
A类普通股重新计量至赎回金额
|
| | | $ | 694,351 | | | | | $ | 18,927 | | |
免除对额外实收资本收取的递延承销费
|
| | | $ | (8,558,357) | | | | | $ | — | | |
管道衍生负债的初始计量
|
| | | $ | 3,198,267 | | | | | $ | — | | |
|
2020年7月首次公开募股的总收益
|
| | | $ | 253,000,000 | | |
| Less: | | | | | | | |
|
分配给公开认股权证的收益
|
| | | | (8,475,500) | | |
|
A类普通股发行成本
|
| | | | (14,031,031) | | |
| Plus: | | | | | | | |
|
账面价值到赎回价值的初始重新计量
|
| | | | 22,506,531 | | |
|
后续将账面价值重新计量为赎回价值
|
| | | | 12,211 | | |
|
账面价值与赎回价值的总重计量
|
| | | | 22,518,742 | | |
|
可能赎回的A类普通股,2021年12月31日
|
| | | | 253,037,516 | | |
| Less: | | | | | | | |
|
A类普通股于2022年7月14日赎回
|
| | | | (195,081,445) | | |
| Add: | | | | | | | |
|
账面价值到赎回价值的重新计量
|
| | | | 694,351 | | |
|
可能赎回的A类普通股,2022年9月30日
|
| | | $ | 58,650,422 | | |
| | |
Three Months Ended
September 30, 2022 |
| |
Three Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2022 |
| |
Nine Months Ended
September 30, 2021 |
| ||||||||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||
每股普通股基本和稀释后净(亏损)收益
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
净(亏损)收入分摊
|
| | | $ | (2,338,233) | | | | | $ | (1,677,059) | | | | | $ | 3,564,593 | | | | | $ | 891,148 | | | | | $ | 1,195,341 | | | | | $ | 383,075 | | | | | $ | 6,065,481 | | | | | $ | 1,511,589 | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基本和稀释后加权平均流通股
|
| | | | 8,790,721 | | | | | | 6,305,000 | | | | | | 25,300,000 | | | | | | 6,325,000 | | | | | | 19,736,433 | | | | | | 6,305,000 | | | | | | 25,300,000 | | | | | | 6,305,055 | | |
每股普通股基本和稀释后净(亏损)收益
|
| | | $ | (0.27) | | | | | $ | (0.27) | | | | | $ | 0.14 | | | | | $ | 0.14 | | | | | $ | 0.06 | | | | | $ | 0.06 | | | | | $ | 0.24 | | | | | $ | 0.24 | | |
Description
|
| |
Level
|
| |
December 31,
2021 |
| |
Level
|
| |
September 30,
2022 |
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
利息支票信托账户中持有的现金
|
| | | | 1 | | | | | $ | — | | | | | | 1 | | | | | $ | 58,650,422 | | |
信托账户中持有的有价证券
|
| | | | 1 | | | | | $ | 253,037,516 | | | | | | 1 | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
认股权证责任 - 公共认股权证
|
| | | | 1 | | | | | $ | 6,775,340 | | | | | | 1 | | | | | $ | 3,036,000 | | |
认股权证责任 - 私募认股权证
|
| | | | 3 | | | | | $ | 3,781,336 | | | | | | 2 | | | | | $ | 1,694,400 | | |
管道衍生责任
|
| | | | 3 | | | | | $ | — | | | | | | 3 | | | | | $ | 3,109,245 | | |
| | |
December 31,
2021 |
| |||
Exercise price
|
| | | $ | 11.50 | | |
Share price
|
| | | $ | 9.87 | | |
Volatility
|
| | | | 12.3% | | |
Term
|
| | | | 5.00 | | |
Risk-free rate
|
| | | | 1.10% | | |
Dividend yield
|
| | | | 0.00 | | |
| | |
Private
Placement |
| |||
Fair value as of December 31, 2021
|
| | | $ | 3,781,336 | | |
Change in fair value
|
| | | | (2,498,534) | | |
Transfer to Level 2
|
| | | | (1,282,802) | | |
Fair value as of September 30, 2022
|
| | | $ | — | | |
Input
|
| |
July 5, 2022
(Initial Measurement) |
| |
September 30,
2022 |
| ||||||
Initial share price
|
| | | $ | 9.98 | | | | | $ | 9.92 | | |
在测量日期调整的价格CPI
|
| | | $ | 10.80 | | | | | $ | 10.66 | | |
到期天数(营业天数)
|
| | | | 630 | | | | | | 630 | | |
Fraction of a year (years)
|
| | | | 2.5 | | | | | | 2.5 | | |
Risk-free rate
|
| | | | 2.80% | | | | | | 4.30% | | |
Dividend yield
|
| | | | 0.00% | | | | | | 0.00% | | |
历史波动性
|
| | | | 58.49% | | | | | | 55.63% | | |
累计预期通胀率
|
| | | | 8.20% | | | | | | 7.50% | | |
Block trade fee
|
| | | | 1.00% | | | | | | 1.00% | | |
Illiquidity discount
|
| | | | 2.20% | | | | | | 2.20% | | |
| | |
PIPE Derivative
Liability |
| |||
Initial measurement on July 5, 2022
|
| | | $ | 3,198,267 | | |
估值投入或其他假设的变化
|
| | | | (89,022) | | |
Fair value as of September 30, 2022
|
| | |
$
|
3,109,245
|
| |
| | |
Note
|
| |
December 31, 2021
|
| |
December 31, 2020
|
| |
January 1, 2020
|
| ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | | 4 | | | | | | 118,918 | | | | | | 61,754 | | | | | | 12,266 | | |
贸易和其他应收账款
|
| | | | 5 | | | | | | 234,288 | | | | | | 113,353 | | | | | | 54,277 | | |
Current tax assets
|
| | | | 6 | | | | | | 4,895 | | | | | | 2,350 | | | | | | 1,907 | | |
Other tax assets
|
| | | | 6 | | | | | | 13,308 | | | | | | 8,491 | | | | | | 12,682 | | |
Prepaid expenses
|
| | | | | | | | | | 1,484 | | | | | | 513 | | | | | | — | | |
Advances to suppliers
|
| | | | | | | | | | 47,283 | | | | | | 17,996 | | | | | | 1,795 | | |
Inventories
|
| | | | | | | | | | 8,781 | | | | | | 5,174 | | | | | | 1,437 | | |
其他账户等价物
|
| | | | 4 | | | | | | 24,454 | | | | | | 24,133 | | | | | | 9,584 | | |
Current assets
|
| | | | | | | | | | 453,411 | | | | | | 233,764 | | | | | | 93,948 | | |
Non-current assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Related parties loans
|
| | | | 15 | | | | | | 34,726 | | | | | | 28,318 | | | | | | 18,857 | | |
Deferred taxes
|
| | | | 21 | | | | | | 8,987 | | | | | | 5,793 | | | | | | 4,946 | | |
Judicial deposits
|
| | | | 14 | | | | | | 147 | | | | | | 407 | | | | | | 711 | | |
其他应收账款
|
| | | | | | | | | | 6,811 | | | | | | 5,071 | | | | | | 349 | | |
财产、厂房和设备
|
| | | | 8 | | | | | | 331,621 | | | | | | 102,781 | | | | | | 49,724 | | |
Goodwill
|
| | | | 8 | | | | | | 584,893 | | | | | | 221,466 | | | | | | 41,244 | | |
Intangible assets
|
| | | | 9 | | | | | | 10,485 | | | | | | 3,141 | | | | | | 2,638 | | |
非流动资产合计
|
| | | | | | | | | | 977,670 | | | | | | 366,977 | | | | | | 118,469 | | |
Total assets
|
| | | | | | | | | | 1,431,081 | | | | | | 600,741 | | | | | | 212,417 | | |
| | |
Note
|
| |
December 31, 2021
|
| |
December 31, 2020
|
| |
January 1, 2020
|
| ||||||||||||
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans and Financing
|
| | | | 10 | | | | | | 60,755 | | | | | | 15,216 | | | | | | 14,287 | | |
Trade and other payables
|
| | | | 11 | | | | | | 39,573 | | | | | | 20,174 | | | | | | 6,479 | | |
Labor Obligation
|
| | | | | | | | | | 21,552 | | | | | | 14,359 | | | | | | 6,604 | | |
Dividends payable
|
| | | | 15.1 | | | | | | 31,469 | | | | | | — | | | | | | — | | |
当期应付所得税
|
| | | | 12 | | | | | | 6,872 | | | | | | 1,637 | | | | | | 1,894 | | |
Other tax payable
|
| | | | 12 | | | | | | 17,678 | | | | | | 11,418 | | | | | | 7,121 | | |
收购投资所产生的债务
|
| | | | 7 | | | | | | 128,130 | | | | | | 28,167 | | | | | | — | | |
Lease liabilities
|
| | | | 13 | | | | | | 9,635 | | | | | | 3,134 | | | | | | 2,320 | | |
Other bills to pay
|
| | | | | | | | | | 30,480 | | | | | | 8,833 | | | | | | 6,210 | | |
Current liabilities
|
| | | | | | | | | | 346,144 | | | | | | 102,938 | | | | | | 44,915 | | |
非流动负债 | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans and Financing
|
| | | | 10 | | | | | | 94,549 | | | | | | 58,475 | | | | | | 19,332 | | |
Other tax expenses
|
| | | | 12 | | | | | | 4,065 | | | | | | — | | | | | | 7,446 | | |
Related parties loans
|
| | | | 15 | | | | | | 482,161 | | | | | | 54,213 | | | | | | 64,182 | | |
递延所得税和社会贡献
|
| | | | 21 | | | | | | 33,404 | | | | | | 12,923 | | | | | | 6,491 | | |
收购投资所产生的债务
|
| | | | 7 | | | | | | 101,278 | | | | | | 29,267 | | | | | | — | | |
应急准备
|
| | | | 14 | | | | | | 181 | | | | | | 546 | | | | | | 1,020 | | |
Lease liabilities
|
| | | | 13 | | | | | | 22,032 | | | | | | 5,807 | | | | | | 1,935 | | |
Other bills to pay
|
| | | | | | | | | | 9,349 | | | | | | 9,378 | | | | | | 1,977 | | |
非流动负债
|
| | | | | | | | | | 747,019 | | | | | | 170,609 | | | | | | 102,383 | | |
Total liabilities
|
| | | | | | | | | | 1,093,163 | | | | | | 273,547 | | | | | | 147,298 | | |
Shareholders’ equity | | | | | | | | | | | | | | | | | | | | | | | | | |
Capital
|
| | | | | | | | | | 261,920 | | | | | | 36,899 | | | | | | 36,899 | | |
为未来增资预支资金
|
| | | | | | | | | | — | | | | | | 176,000 | | | | | | — | | |
Profit reserves
|
| | | | | | | | | | 176,148 | | | | | | 76,430 | | | | | | 14,731 | | |
Capital transactions
|
| | | | | | | | | | (116,486) | | | | | | (3,458) | | | | | | (3,458) | | |
股权估值调整
|
| | | | | | | | | | 984 | | | | | | 984 | | | | | | 984 | | |
累计平移调整
|
| | | | | | | | | | 3,428 | | | | | | 16,818 | | | | | | 2,086 | | |
Equity attributable to
|
| | | | 16 | | | | | | 325,994 | | | | | | 303,673 | | | | | | 51,242 | | |
Non-controlling
|
| | | | 16 | | | | |
|
11,924
|
| | | |
|
23,521
|
| | | |
|
13,877
|
| |
Total equity
|
| | | | | | | | | | 337,918 | | | | | | 327,194 | | | | | | 65,119 | | |
股东权益和负债合计
|
| | | | | | | | | | 1,431,081 | | | | | | 600,741 | | | | | | 212,417 | | |
| | |
Note
|
| |
2021
|
| |
2020
|
| |||||||||
Net Revenue
|
| | | | 18 | | | | | | 822,203 | | | | | | 364,284 | | |
提供服务的成本
|
| | | | 19 | | | | | | (618,691) | | | | | | (256,147) | | |
Gross profit
|
| | | | | | | | | | 203,512 | | | | | | 108,137 | | |
销售、一般和行政费用
|
| | | | 19 | | | | | | (26,837) | | | | | | (18,956) | | |
其他收入、净支出
|
| | | | 19 | | | | | | 1.355 | | | | | | 705 | | |
Operating expenses
|
| | | | | | | | | | (25,482) | | | | | | (18,251) | | |
Operating profit
|
| | | | | | | | | | 178,030 | | | | | | 89,886 | | |
Finance costs
|
| | | | 20 | | | | | | (12,804) | | | | | | (14,483) | | |
Finance income
|
| | | | 20 | | | | | | 10,776 | | | | | | 7,405 | | |
Net finance costs
|
| | | | | | | | | | (2,028) | | | | | | (7,078) | | |
Profit before tax
|
| | | | | | | | | | 176,002 | | | | | | 82,808 | | |
所得税和社会贡献
|
| | | | 21 | | | | | | (37,860) | | | | | | (16,754) | | |
Profit for the year
|
| | | | | | | | | | 138,142 | | | | | | 66,054 | | |
应占利润: | | | | | | | | | | | | | | | | | | | |
Owners of the group
|
| | | | | | | | | | 131,117 | | | | | | 61,699 | | |
非控股权益
|
| | | | | | | | | | 7,025 | | | | | | 4,355 | | |
年终股数
|
| | | | | | | | | | 48,615,599 | | | | | | 36,898,917 | | |
年末每股收益(基本和稀释后) - 单位:雷亚尔$
|
| | | | | | | | | | 2,84 | | | | | | 1,79 | | |
| | |
2021
|
| |
2020
|
| ||||||
Profit for the year
|
| | | | 138,142 | | | | | | 66,054 | | |
随后重新分类为损益的项目: | | | | | | | | | | | | | |
被投资人在境外商誉的汇率变动
|
| | | | (9,042) | | | | | | 1,632 | | |
累计平移调整
|
| | | | 20,731 | | | | | | 13,100 | | |
当期其他综合收益,税后净额
|
| | | | 11,689 | | | | | | 14,732 | | |
综合收益总额,税后净额
|
| | | | 149,831 | | | | | | 80,786 | | |
Attributable to: | | | | | | | | | | | | | |
Owners of the group
|
| | | | 131,117 | | | | | | 61,699 | | |
非控股权益
|
| | | | 18,714 | | | | | | 19,087 | | |
| | | | | 149,831 | | | | | | 80,786 | | |
| | | | | | | | |
归因于集团所有者
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Note
|
| |
Capital
|
| |
Advances
for future capital increase |
| |
Capital
transactions |
| |
Legal
reserve |
| |
Unrealized
income reserve |
| |
Equity
valuation adjustment |
| |
Accumulated
translation adjustment |
| |
Retained
earnings |
| |
Total
attributable to the controlling shareholder |
| |
Non
controlling interests |
| |
Total
|
| | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balances at January 1, 2020
|
| | | | | | | | | | 36,899 | | | | | | — | | | | | | (3,458) | | | | | | 5,024 | | | | | | 9,707 | | | | | | 984 | | | | | | 2,086 | | | | | | — | | | | | | 51,242 | | | | | | 13,877 | | | | | | 65,119 | | | | | | | | | | | | | ||||||||||||||||||||
为未来增资预支资金
|
| | | | 16,2 | | | | | | — | | | | | | 176,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 176,000 | | | | | | — | | | | |
|
176,000
|
| | | | | | | | | | | | ||||||||||||||||||||
非控股股东利益
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,289 | | | | |
|
5,289
|
| | | | | | | | | | | | ||||||||||||||||||||
其他综合收益
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,732 | | | | | | — | | | | | | 14,732 | | | | | | — | | | | |
|
14,732
|
| | | | | | | | | | | | ||||||||||||||||||||
Net income for the year
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 61,699 | | | | | | 61,699 | | | | | | 4,355 | | | | |
|
66,054
|
| | | | | | | | | | | | ||||||||||||||||||||
利润分配 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||
Legal reserve
|
| | | | 16,3 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,356 | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,356) | | | | | | — | | | | | | — | | | | |
|
—
|
| | | | | | | | | | | | ||||||||||||||||||||
未实现利润准备金
|
| | | | 16,3 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 59,343 | | | | | | — | | | | | | — | | | | | | (59,343) | | | | | | — | | | | | | — | | | | |
|
—
|
| | | | | | | | | | | | ||||||||||||||||||||
December 31, 2020
|
| | | | | | | | | | 36,899 | | | | | | 176,000 | | | | | | (3,458) | | | | | | 7,380 | | | | | | 69,050 | | | | | | 984 | | | | | | 16,818 | | | | | | — | | | | | | 303,673 | | | | | | 23,521 | | | | | | 327,194 | | | | | | | | | | | | | ||||||||||||||||||||
投资转移增资
|
| | | | 16,1 | | | | | | 49,021 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (25,016) | | | | | | — | | | | | | 24,005 | | | | | | — | | | | |
|
24,005
|
| | | | | | | | | | | | ||||||||||||||||||||
为未来增资预支资金
|
| | | | 16,1 | | | | | | 176,000 | | | | | | (176,000)) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
—
|
| | | | | | | | | | | | ||||||||||||||||||||
与股东的交易
|
| | | | 16,6 | | | | | | — | | | | | | — | | | | | | (113,028) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (113,028) | | | | | | — | | | | |
|
(113,028)
|
| | | | | | | | | | | | ||||||||||||||||||||
提前发放储备
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (307) | | | | | | — | | | | | | — | | | | | | — | | | | | | (307) | | | | | | — | | | | |
|
(307)
|
| | | | | | | | | | | | ||||||||||||||||||||
非控股股东利益
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (18,622) | | | | |
|
(18,622)
|
| | | | | | | | | | | | ||||||||||||||||||||
其他综合收益
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 63 | | | | | | — | | | | | | 11,626 | | | | | | — | | | | | | 11,689 | | | | | | — | | | | |
|
11,689
|
| | | | | | | | | | | | ||||||||||||||||||||
Net income for the year
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 131,117 | | | | | | 131,117 | | | | | | 7,025 | | | | |
|
138,142
|
| | | | | | | | | | | | ||||||||||||||||||||
利润分配 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||
Legal reserve
|
| | | | 16,3 | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,559 | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,559) | | | | | | — | | | | | | — | | | | |
|
—
|
| | | | | | | | | | | | ||||||||||||||||||||
最低强制性股息
|
| | | | 16,3 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 31,155) | | | | | | (31,155) | | | | | | — | | | | |
|
(31,155)
|
| | | | | | | | | | | | ||||||||||||||||||||
未实现利润准备金
|
| | | | 16,3 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 93,403 | | | | | | — | | | | | | — | | | | | | (93,403) | | | | | | — | | | | | | — | | | | |
|
—
|
| | | | | | | | | | | | ||||||||||||||||||||
As of December 31, 2021
|
| | | | | | | | | | 261,920 | | | | | | — | | | | | | (116,486) | | | | | | 13,939 | | | | | | 162,209 | | | | | | 984 | | | | | | 3,428 | | | | | | — | | | | | | 325,994 | | | | | | 11,924 | | | | | | 337,918 | | | | | | | | | | | | |
| | |
Combined
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
经营活动产生的现金流 | | | | | | | | | | | | | |
Profit for the year
|
| | | | 138,142 | | | | | | 66,054 | | |
非现金项目调整 | | | | | | | | | | | | | |
折旧及摊销
|
| | | | 60,163 | | | | | | 22,519 | | |
预计信贷损失
|
| | | | (340) | | | | | | 39 | | |
已核销财产、厂房设备和无形资产残值
|
| | | | (6,355) | | | | | | 3,969 | | |
应急准备
|
| | | | (365) | | | | | | (474) | | |
所得税和社会贡献 - 延期
|
| | | | 14,087 | | | | | | 5,480 | | |
贷款和融资利息与汇率变动
|
| | | | 2,919 | | | | | | 2,846 | | |
资产和负债变动: | | | | | | | | | | | | | |
Accounts receivable
|
| | | | (79,118) | | | | | | (32,243) | | |
Recoverable taxes
|
| | | | (6,102) | | | | | | 5,317 | | |
Prepaid expenses
|
| | | | 1,778 | | | | | | 19 | | |
Advances to suppliers
|
| | | | (29,287) | | | | | | (16,201) | | |
Inventories
|
| | | | (3,607) | | | | | | (3,737) | | |
其他应收账款
|
| | | | 24,850 | | | | | | (13,192) | | |
Suppliers
|
| | | | (21,740) | | | | | | (7,340) | | |
工资和社保费
|
| | | | (1,485) | | | | | | 6,953 | | |
Taxes payable
|
| | | | (2,900) | | | | | | (1,595) | | |
Other accounts payable
|
| | | | (17,565) | | | | | | (350) | | |
经营活动产生的现金
|
| | | | 73,075 | | | | | | 38,064 | | |
贷款和融资支付的利息
|
| | | | (5,985) | | | | | | (2,722) | | |
Interest paid on leases
|
| | | | (573) | | | | | | (183) | | |
所得税和社会贡献
|
| | | | (2,193) | | | | | | (2,656) | | |
经营活动产生的净现金
|
| | | | 64,324 | | | | | | 32,503 | | |
投资活动产生的现金流 | | | | | | | | | | | | | |
用于公司收购的现金;扣除收到的现金后的净额
|
| | | | (286,134) | | | | | | (76,023) | | |
支付收购投资所产生的债务
|
| | | | (38,493) | | | | | | (19,638) | | |
购置不动产、厂房和设备及无形资产
|
| | | | (123,794) | | | | | | (22,001) | | |
投资活动中使用的净现金
|
| | | | (448,420) | | | | | | (117,662) | | |
融资活动产生的现金流 | | | | | | | | | | | | | |
利润分配 - 前期
|
| | | | (63) | | | | | | — | | |
Related parties
|
| | | | 441,662 | | | | | | 113,965 | | |
Lease payments – Principal
|
| | | | (6,819) | | | | | | (3,955) | | |
贷款和融资收益
|
| | | | 50,620 | | | | | | 22,415 | | |
贷款和融资 - 本金的支付
|
| | | | (52,152) | | | | | | (23,547) | | |
融资活动产生的净现金
|
| | | | 433,248 | | | | | | 108,878 | | |
现金和现金等价物增加
|
| | | | 49,152 | | | | | | 23,719 | | |
现金和现金等价物的汇率变化
|
| | | | 8,012 | | | | | | 25,769 | | |
年初的现金和现金等价物
|
| | | | 61,754 | | | | | | 12,266 | | |
年末现金和现金等价物
|
| | | | 118,918 | | | | | | 61,754 | | |
现金和现金等价物增加
|
| | | | 49,152 | | | | | | 23,719 | | |
| | | | | | | | |
Ownership held
by Group |
| |
Ownership held
by NCI |
| | | | | | | ||||||||||||||||||
Company
|
| |
Place of Business/ Country
of Incorporation |
| |
Controller
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |
Consolidation
method |
| |||||||||||||||
|
%
|
| |
%
|
| |
%
|
| |
%
|
| ||||||||||||||||||||||||||
Emergência Participações S.A.
|
| | Brazil | | | Ambipar Participações | | | | | 100,00 | | | | | | 100,00 | | | | | | — | | | | | | — | | | | | | 饱满 | | |
Ambipar Howells Consulting Limited
|
| | United Kingdom | | |
Emergência Participações
|
| | | | 100,00 | | | | | | — | | | | | | — | | | | | | 100,00 | | | | | | 饱满 | | |
| | | | | | Ambipar Participações | | | | | — | | | | | | 100,00 | | | | | | 100,00 | | | | | | — | | | | | | 饱满 | | |
Ambipar Response Limited
|
| | United Kingdom | | |
Emergência Participações
|
| | | | 100,00 | | | | | | — | | | | | | — | | | | | | 100,00 | | | | | | 饱满 | | |
| | | | | | Ambipar Participações | | | | | — | | | | | | 100,00 | | | | | | 100,00 | | | | | | — | | | | | | 饱满 | | |
Ambipar Response S.A.
|
| | Brazil | | |
Emergência Participações
|
| | | | 100,00 | | | | | | 100,00 | | | | | | — | | | | | | — | | | | | | 饱满 | | |
Ambipar保险公司Corretora de Seguros Ltd.
|
| | Brazil | | |
Emergência Participações
|
| | | | 100,00 | | | | | | 100,00 | | | | | | — | | | | | | — | | | | | | 饱满 | | |
A Seguros Ltd.的Ambipar Response保险( - AtenDimento a Seguros Ltd.)
|
| | Brazil | | |
Emergência Participações
|
| | | | 100,00 | | | | | | 100,00 | | | | | | — | | | | | | — | | | | | | 饱满 | | |
Atmo Hazmat Ltda
|
| | Brazil | | |
Emergência Participações
|
| | | | 100,00 | | | | | | 100,00 | | | | | | — | | | | | | — | | | | | | 饱满 | | |
Suatrans Chile S.A.
|
| | Chile | | |
Emergência Participações
|
| | | | 100,00 | | | | | | 50,00 | | | | | | — | | | | | | 50,00 | | | | | | 饱满 | | |
Suatrans Peru SAC
|
| | Peru | | | Suatrans Chile | | | | | 99,78 | | | | | | 49,89 | | | | | | 0,22 | | | | | | 50,11 | | | | | | 饱满 | | |
Suatrans Training S.A.
|
| | Chile | | | Suatrans Chile | | | | | 99,99 | | | | | | 50,00 | | | | | | 0,01 | | | | | | 50,00 | | | | | | 饱满 | | |
SIS - Servicios Industriales Especalizados S.A.
|
| | Chile | | | Suatrans Chile | | | | | 99,99 | | | | | | 49,95 | | | | | | 0,01 | | | | | | 50,05 | | | | | | 饱满 | | |
Horvefel S.A.
|
| | Uruguai | | | Suatrans Chile | | | | | 100,00 | | | | | | 50,00 | | | | | | — | | | | | | 50,00 | | | | | | 饱满 | | |
SABI Tech S.A.S
|
| | Colombia | | | Suatrans Chile | | | | | 100,00 | | | | | | — | | | | | | — | | | | | | — | | | | | | 饱满 | | |
Ambipar Holding USA, INC
|
| |
United States of America
|
| |
Emergência Participações
|
| | | | 100,00 | | | | | | 100,00 | | | | | | — | | | | | | — | | | | | | 饱满 | | |
联合国际应急有限责任公司。
|
| |
United States of America
|
| | Ambipar Holding USA | | | | | 100,00 | | | | | | 100,00 | | | | | | — | | | | | | — | | | | | | 饱满 | | |
一站式环保有限责任公司
|
| |
United States of America
|
| | Ambipar Holding USA | | | | | 100,00 | | | | | | 100,00 | | | | | | — | | | | | | — | | | | | | 饱满 | | |
海岸内环境有限责任公司
|
| |
United States of America
|
| | Ambipar Holding USA | | | | | 100,00 | | | | | | 100,00 | | | | | | — | | | | | | — | | | | | | 饱满 | | |
客户环境服务公司
|
| |
United States of America
|
| | Ambipar Holding USA | | | | | 100,00 | | | | | | 100,00 | | | | | | — | | | | | | — | | | | | | 饱满 | | |
Ambipar Holdings UK Limited
|
| | United Kingdom | | |
Emergência Participações
|
| | | | 100,00 | | | | | | 100,00 | | | | | | — | | | | | | — | | | | | | 饱满 | | |
Ambipar Holding Canadá, INC
|
| | Canadá | | |
Emergência Participações
|
| | | | 100,00 | | | | | | 100,00 | | | | | | — | | | | | | — | | | | | | 饱满 | | |
JM Serviços Integrados Ltd.
|
| | Brazil | | |
Emergência Participações
|
| | | | 70,00 | | | | | | — | | | | | | 30,00 | | | | | | — | | | | | | 饱满 | | |
JM Serviços e Locações Ltda
|
| | Brazil | | |
Emergência Participações
|
| | | | 70,00 | | | | | | — | | | | | | 30,00 | | | | | | — | | | | | | 饱满 | | |
Lacerda&Lacerda Serviços de Transportes e Emergèncias Ambientais Ltd.
|
| | Brazil | | |
Emergência Participações
|
| | | | 70,00 | | | | | | — | | | | | | 30,00 | | | | | | — | | | | | | 饱满 | | |
Desentupidora Belo Ltd.
|
| | Brazil | | |
Emergência Participações
|
| | | | 70,00 | | | | | | — | | | | | | 30,00 | | | | | | — | | | | | | 饱满 | | |
Ambipar Response Gás Ltda.
|
| | Brazil | | |
Emergência Participações
|
| | | | 100,00 | | | | | | — | | | | | | — | | | | | | — | | | | | | 饱满 | | |
EnviroClear Site Service Limited
|
| | United Kingdom | | | Ambipar Holding UK | | | | | 100,00 | | | | | | — | | | | | | — | | | | | | — | | | | | | 饱满 | | |
猎户座环境服务有限公司
|
| | Canadá | | |
Ambipar Holding Canadá
|
| | | | 100,00 | | | | | | — | | | | | | — | | | | | | — | | | | | | 饱满 | | |
Inversiones Disal Emergencias S.A.
|
| | Chile | | |
Emergência Participações
|
| | | | 100,00 | | | | | | — | | | | | | — | | | | | | — | | | | | | 饱满 | | |
EMS Environmental, Inc
|
| |
United States of America
|
| | Ambipar Holding USA | | | | | 100,00 | | | | | | — | | | | | | — | | | | | | — | | | | | | 饱满 | | |
| | | | | | | | |
Ownership
held by Group |
| |
Ownership
held by NCI |
| | | | | | | ||||||||||||||||||
Company
|
| |
Place of Business/ Country
of Incorporation |
| |
Controller
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |
Consolidation
method |
| |||||||||||||||
|
%
|
| |
%
|
| |
%
|
| |
%
|
| ||||||||||||||||||||||||||
Ambipar Atendimento Médico
Hospitalar Ltda. |
| | Brazil | | |
Emergência Participações
|
| | | | 100,00 | | | | | | — | | | | | | — | | | | | | — | | | | | | 饱满 | | |
[br]羊肚菌Fènix Emergúncias Ambientais Ltd.
|
| | Brazil | | |
Emergência Participações
|
| | | | 100,00 | | | | | | — | | | | | | — | | | | | | — | | | | | | 饱满 | | |
APW Ambiental e Transport Ltd.
|
| | Brazil | | |
Emergência Participações
|
| | | | 100,00 | | | | | | — | | | | | | — | | | | | | — | | | | | | 饱满 | | |
Ambipar Response ES S.A.
|
| | Brazil | | |
Emergência Participações
|
| | | | 70,00 | | | | | | — | | | | | | 30,00 | | | | | | — | | | | | | 饱满 | | |
Ambipar Response Control环境咨询公司
|
| | Brazil | | | Ambipar Response ES | | | | | 70,00 | | | | | | — | | | | | | 30,00 | | | | | | — | | | | | | 饱满 | | |
[br]Ambipar Response Orbitgeo Ltd.
|
| | Brazil | | | Ambipar Response ES | | | | | 70,00 | | | | | | — | | | | | | 30,00 | | | | | | — | | | | | | 饱满 | | |
[br]Ambipar Response OGTEC Facilities Ltd.
|
| | Brazil | | | Ambipar Response ES | | | | | 70,00 | | | | | | — | | | | | | 30,00 | | | | | | — | | | | | | 饱满 | | |
[br]Ambipar Response污水控制有限公司
|
| | Brazil | | | Ambipar Response ES | | | | | 70,00 | | | | | | — | | | | | | 30,00 | | | | | | — | | | | | | 饱满 | | |
[br]Ambipar Response Geoweb Ltd.
|
| | Brazil | | | Ambipar Response ES | | | | | 70,00 | | | | | | — | | | | | | 30,00 | | | | | | — | | | | | | 饱满 | | |
[br]Ambipar Response Geociéncias Ltd.(*)
|
| | Brazil | | | Ambipar Response ES | | | | | 38,50 | | | | | | — | | | | | | 61,50 | | | | | | — | | | | | | 饱满 | | |
Swat Consulting Inc.
|
| |
United States of America
|
| | Ambipar Holding USA | | | | | 100,00 | | | | | | — | | | | | | — | | | | | | — | | | | | | 饱满 | | |
专业应急资源服务
|
| |
United States of America
|
| | Ambipar Holding USA | | | | | 100,00 | | | | | | — | | | | | | — | | | | | | — | | | | | | 饱满 | | |
Emerge Hydrovac Inc.
|
| | Canadá | | |
Ambipar Holding Canadá
|
| | | | 100,00 | | | | | | — | | | | | | — | | | | | | — | | | | | | 饱满 | | |
Lynx Creek工业和水力发电有限公司
|
| | Canadá | | |
Ambipar Holding Canadá
|
| | | | 100,00 | | | | | | — | | | | | | — | | | | | | — | | | | | | 饱满 | | |
Ambipar Holding爱尔兰有限公司
|
| | Ireland | | | Ambipar Holding UK | | | | | 100,00 | | | | | | — | | | | | | — | | | | | | — | | | | | | 饱满 | | |
Lehane环境与工业
Services Ltd |
| | Ireland | | |
Ambipar Holding爱尔兰
|
| | | | 100,00 | | | | | | — | | | | | | — | | | | | | — | | | | | | 饱满 | | |
| FVTPL的金融资产 | | | 这些资产随后按公允价值计量,净损益,包括任何利息或股息收入,在损益中确认。 | |
| 摊销成本的金融资产 | | | 这些资产随后采用实际利息法按摊销成本计量。摊销成本减去减值损失,利息收入、汇兑损益和减值在损益中确认。终止确认的任何收益或亏损均在损益中确认。 | |
| FVOCI的债务投资 | | | 这些资产随后按公允价值计量,采用实际利息法计算的利息收入、汇兑损益和减值在损益中确认。其他净损益在保险业保监处确认。在终止确认时,保监处累积的损益重新分类为损益。 | |
| FVOCI的股权投资 | | | 这些资产随后按公允价值计量,股息在损益中确认为收入,除非股息明确表示收回部分投资成本,其他净收益和亏损在保险业确认,永远不会重新归类为损益。 | |
| | |
JM Serviços
Integrados S.A. |
| |
Lacerda &
Lacerda Serv.de Transp.e Emergências Ambientais Ltda |
| |
AMBIPAR
Response ES S.A. |
| |
Suatrans Chile
S.A. (*) |
| |
Total
|
| |||||||||||||||
| | |
December 31,
2021 |
| |
December 31,
2021 |
| |
December 31,
2021 |
| |
Jun 30,
2021 |
| |
December 31,
2021 |
| |||||||||||||||
财务状况汇总表
|
| | | | | | |||||||||||||||||||||||||
Current assets
|
| | | | 6,579 | | | | | | 15,765 | | | | | | 34,396 | | | | | | 80,101 | | | | | | 136,841 | | |
Current liabilities
|
| | | | (4,928) | | | | | | (6,499) | | | | | | (11,356) | | | | | | (24,251) | | | | | | (47,034) | | |
Current net assets
|
| | | | 1,651 | | | | | | 9,266 | | | | | | 23,040 | | | | | | 55,850 | | | | | | 89,807 | | |
Non-current assets
|
| | | | 10,869 | | | | | | 213 | | | | | | 15,453 | | | | | | 25,741 | | | | | | 52,276 | | |
非流动负债
|
| | | | (7,533) | | | | | | (7,187) | | | | | | (6,323) | | | | | | (30,518) | | | | | | (51,561) | | |
Non-current net assets
|
| | | | 3,336 | | | | | | (6,974) | | | | | | 9,130 | | | | | | (4,777) | | | | | | 715 | | |
Net assets
|
| | | | 4,987 | | | | | | 2,292 | | | | | | 32,170 | | | | | | 51,073 | | | | | | 90,522 | | |
净资产控制
|
| | | | 4,987 | | | | | | 2,292 | | | | | | 32,030 | | | | | | 51,073 | | | | | | 90,382 | | |
非控制性净资产
|
| | | | — | | | | | | — | | | | | | 140 | | | | | | — | | | | | | 140 | | |
Accumulated NCI 2020
|
| | | | 23,521 | | | | | | | | | | | | | | | | | | | | | | | | | | |
其他非控制性调整
|
| | | | (1,496) | | | | | | (688) | | | | | | (9,413) | | | | | | — | | | | | | (11,597) | | |
Accumulated NCI adjusted 2021
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 11,924 | | |
| | |
JM Serviços
Integrados S.A. |
| |
Lacerda &
Lacerda Serv.de Transp.e Emergências Ambientais Ltda |
| |
AMBIPAR
Response ES S.A.(**) |
| |
Suatrans Chile
S.A. (*) (**) |
| |
Total
|
|
财务状况汇总表 | | | | | | | ||||||||||
Revenue
|
| |
15,415
|
| |
18,040
|
| |
34,301
|
| |
61,516
|
| |
129,272
|
|
提供服务的成本
|
| |
(9,359)
|
| |
(4,018)
|
| |
(24,328)
|
| |
(41,448)
|
| |
(79,153)
|
|
Gross profit
|
| |
6,056
|
| |
14,021
|
| |
9,973
|
| |
20,068
|
| |
50,118
|
|
销售、一般和行政管理
expenses |
| |
(3,423)
|
| |
(2,867)
|
| |
(3,796)
|
| |
(8,964)
|
| |
(19,050)
|
|
Other expense
|
| |
(43)
|
| |
254
|
| |
972
|
| |
124
|
| |
1,307
|
|
Operating expenses
|
| |
(3,466)
|
| |
(2,614)
|
| |
(2,825)
|
| |
(8,840)
|
| |
(17,744)
|
|
Operating profit
|
| |
2,591
|
| |
11,408
|
| |
7,148
|
| |
11,228
|
| |
32,374
|
|
Finance costs
|
| |
(763)
|
| |
(379)
|
| |
(496)
|
| |
(972)
|
| |
(2,610)
|
|
Finance income
|
| |
6
|
| |
51
|
| |
417
|
| |
13
|
| |
487
|
|
Net finance costs
|
| |
(757)
|
| |
(327)
|
| |
(79)
|
| |
(959)
|
| |
(2,123)
|
|
Profit before tax
|
| |
1,833
|
| |
11,080
|
| |
7,069
|
| |
10,269
|
| |
30,251
|
|
所得税和社会贡献
|
| |
(3,024)
|
| |
(3,235)
|
| |
(2,550)
|
| |
(2,993)
|
| |
(11,801)
|
|
Profit for the year
|
| |
(1,190)
|
| |
7,846
|
| |
4,519
|
| |
7,276
|
| |
18,451
|
|
控制年度利润
|
| |
(833)
|
| |
5,492
|
| |
3,128
|
| |
3,638
|
| |
11,425
|
|
非控股年度利润
|
| |
(357)
|
| |
2,354
|
| |
1,391
|
| |
3,638
|
| |
7,026
|
|
非控股股东应占权益
|
| |
30,00%
|
| |
30,00%
|
| |
30,00%
|
| |
50,00%
|
| | | |
| | |
(Combined) scenarios
|
| |||||||||||||||||||||
Index risk
|
| |
Base
|
| |
Probable
|
| |
Possible
|
| |
Remote
|
| ||||||||||||
CDI - 利息赚取银行存款
|
| | | | 61,461 | | | | | | 5,685 | | | | | | 4,264 | | | | | | 2,843 | | |
CDI – Loans and Financing
|
| | | | (155,304) | | | | | | (14,366) | | | | | | (17,958) | | | | | | (21,549) | | |
Net exposure
|
| | | | (93,843) | | | | | | (8,681) | | | | | | (13,694) | | | | | | (18,706) | | |
| | |
(Combined) scenarios
|
| |||||||||||||||||||||
Index risk
|
| |
Base
|
| |
Probable
|
| |
Possible
|
| |
Remote
|
| ||||||||||||
CDI - 利息赚取银行存款
|
| | | | 23,135 | | | | | | 636 | | | | | | 477 | | | | | | 318 | | |
CDI – Loans and Financing
|
| | | | (73,691) | | | | | | (2,027) | | | | | | (2,534) | | | | | | (3,041) | | |
Net exposure
|
| | | | (50,556) | | | | | | (1,391) | | | | | | (2,057) | | | | | | (2,723) | | |
| | |
(Combined) scenarios
|
| |||||||||||||||||||||
Index risk
|
| |
Base
|
| |
Probable
|
| |
Possible
|
| |
Remote
|
| ||||||||||||
CDI - 利息赚取银行存款
|
| | | | 2,713 | | | | | | 157 | | | | | | 118 | | | | | | 79 | | |
CDI – Loans and Financing
|
| | | | (33,619) | | | | | | (1,947) | | | | | | (2,434) | | | | | | (2,921) | | |
Net exposure
|
| | | | (30,906) | | | | | | (1,790) | | | | | | (2,316) | | | | | | (2,842) | | |
| | |
|
| |
1-2 years
|
| |
2-5 years
|
| |
>5 years
|
| |
Total
|
| |||||||||||||||
As of December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans and financing
|
| | | | 60,755 | | | | | | 33,264 | | | | | | 61,285 | | | | | | — | | | | | | 155,304 | | |
贷款和融资(利息)
|
| | | | 5,972 | | | | | | 3,270 | | | | | | 6,024 | | | | | | 15,266 | | | | | | | | |
Lease liabilities
|
| | | | 12,252 | | | | | | 8,621 | | | | | | 15,740 | | | | | | 36,613 | | | | | | | | |
供应商及其他应付帐款
|
| | | | 39,573 | | | | | | — | | | | | | — | | | | | | — | | | | | | 39,573 | | |
| | | | | 118,552 | | | | | | 45,155 | | | | | | 83,049 | | | | | | — | | | | | | 246,756 | | |
December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans and financing
|
| | | | 15,216 | | | | | | 18,357 | | | | | | 40,118 | | | | | | — | | | | | | 73,691 | | |
贷款和融资(利息)
|
| | | | 1,496 | | | | | | 1,804 | | | | | | 3,944 | | | | | | — | | | | | | 7,244 | | |
Lease liabilities
|
| | | | 2,026 | | | | | | 3,523 | | | | | | 4,521 | | | | | | — | | | | | | 10,070 | | |
供应商及其他应付帐款
|
| | | | 20,174 | | | | | | — | | | | | | — | | | | | | — | | | | | | 20,174 | | |
| | | | | 38,912 | | | | | | 23,684 | | | | | | 48,583 | | | | | | — | | | | | | 111,179 | | |
January 1, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans and financing
|
| | | | 14,287 | | | | | | 7,121 | | | | | | 12,211 | | | | | | — | | | | | | 33,619 | | |
贷款和融资(利息)
|
| | | | 1,405 | | | | | | 700 | | | | | | 1,200 | | | | | | — | | | | | | 3,305 | | |
Lease liabilities
|
| | | | 1,496 | | | | | | 1,414 | | | | | | 1,457 | | | | | | — | | | | | | 4,367 | | |
供应商及其他应付帐款
|
| | | | 6,479 | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,479 | | |
| | | | | 23,667 | | | | | | 9,235 | | | | | | 14,868 | | | | | | — | | | | | | 47,770 | | |
综合财务信息
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| |
January 1,
2020 |
| |||||||||
Loans and financing
|
| | | | 155,304 | | | | | | 73,691 | | | | | | 33,619 | | |
减少:现金和现金等价物
|
| | | | (118,918) | | | | | | (61,754) | | | | | | (12,266) | | |
银行净贷款和融资
|
| | |
|
36,386
|
| | | |
|
11,937
|
| | | |
|
21,353
|
| |
股东权益合计
|
| | | | 337,918 | | | | | | 327,194 | | | | | | 65,119 | | |
Total capital
|
| | | | 374,304 | | | | | | 339,131 | | | | | | 86,472 | | |
Leverage ratio
|
| | | | 9,72% | | | | | | 3,52% | | | | | | 24,69% | | |
| | | | | |
Combined
|
| |||||||||
| | |
Category & Fair value level
|
| |
Book value
|
| |
Market
value |
| ||||||
Financial assets | | | | | | | | | | | | | | | | |
Cash and banks
|
| |
Amortized cost – Level 1
|
| | | | 57,457 | | | | | | 57,457 | | |
有利息的银行存款
|
| |
Amortized cost – Level 1
|
| | | | 61,461 | | | | | | 61,461 | | |
Accounts receivable
|
| |
Amortized cost – Level 1
|
| | | | 234,288 | | | | | | 234,288 | | |
Related parties
|
| |
Amortized cost – Level 2
|
| | | | 34,726 | | | | | | 34,726 | | |
财务负债 | | | | | | | | | | | | | | | | |
贷款和租赁负债
|
| |
Amortized cost – Level 2
|
| | | | 155,304 | | | | | | 155,304 | | |
Suppliers
|
| |
Amortized cost – Level 1
|
| | | | 39,573 | | | | | | 39,573 | | |
收购投资所产生的债务
|
| |
Amortized cost – Level 2
|
| | | | 229,408 | | | | | | 229,408 | | |
Related parties
|
| |
Amortized cost – Level 2
|
| | | | 482,161 | | | | | | 482,161 | | |
Lease liabilities
|
| |
Amortized cost – Level 2
|
| | | | 31,667 | | | | | | 31,667 | | |
| | | | | |
Combined
|
| |||||||||
| | |
Category & Fair value level
|
| |
Book value
|
| |
Market
value |
| ||||||
Financial assets | | | | | | | | | | | | | | | | |
Cash and banks
|
| |
Amortized cost – Level 1
|
| | | | 38,619 | | | | | | 38,619 | | |
有利息的银行存款
|
| |
Amortized cost – Level 1
|
| | | | 23,135 | | | | | | 23,135 | | |
Accounts receivable
|
| |
Amortized cost – Level 1
|
| | | | 113,353 | | | | | | 113,353 | | |
Related parties
|
| |
Amortized cost – Level 2
|
| | | | 28,318 | | | | | | 28,318 | | |
| | | | | |
Combined
|
| |||||||||
| | |
Category & Fair value level
|
| |
Book value
|
| |
Market
value |
| ||||||
财务负债 | | | | | | | | | | | | | | | | |
贷款和租赁负债
|
| |
Amortized cost – Level 2
|
| | | | 73,691 | | | | | | 73,691 | | |
Suppliers
|
| |
Amortized cost – Level 1
|
| | | | 20,174 | | | | | | 20,174 | | |
收购投资所产生的债务
|
| |
Amortized cost – Level 2
|
| | | | 57,434 | | | | | | 57,434 | | |
Related parties
|
| |
Amortized cost – Level 2
|
| | | | 54,213 | | | | | | 54,213 | | |
Lease liabilities
|
| |
Amortized cost – Level 2
|
| | | | 8,941 | | | | | | 8,941 | | |
| | | | | |
Combined
|
| |||||||||
| | |
Category & Fair value level
|
| |
Book value
|
| |
Market
value |
| ||||||
Financial assets | | | | | | | | | | | | | | | | |
Cash and banks
|
| |
Amortized cost – Level 1
|
| | | | 9,553 | | | | | | 9,553 | | |
有利息的银行存款
|
| |
Amortized cost – Level 1
|
| | | | 2,713 | | | | | | 2,713 | | |
Accounts receivable
|
| |
Amortized cost – Level 1
|
| | | | 54,277 | | | | | | 54,277 | | |
Related parties
|
| |
Amortized cost – Level 2
|
| | | | 18,857 | | | | | | 18,857 | | |
财务负债 | | | | | | | | | | | | | | | | |
贷款和租赁负债
|
| |
Amortized cost – Level 2
|
| | | | 33,619 | | | | | | 33,619 | | |
Suppliers
|
| |
Amortized cost – Level 1
|
| | | | 6,479 | | | | | | 6,479 | | |
Related parties
|
| |
Amortized cost – Level 2
|
| | | | 64,182 | | | | | | 64,182 | | |
Lease liabilities
|
| |
Amortized cost – Level 2
|
| | | | 4,255 | | | | | | 4,255 | | |
| | |
Combined
|
| |||||||||||||||
| | |
December 31,
2021 |
| |
December 31,
2020 |
| |
January 1,
2020 |
| |||||||||
Cash and banks
|
| | | | 57,457 | | | | | | 38,619 | | | | | | 9,553 | | |
有利息的银行存款
|
| | | | 61,461 | | | | | | 23,135 | | | | | | 2,713 | | |
| | | | | 118,918 | | | | | | 61,754 | | | | | | 12,266 | | |
| | |
Combined
|
| |||||||||||||||
| | |
December 31,
2021 |
| |
December 31,
2020 |
| |
January 1,
2020 |
| |||||||||
应收商业票据 - 国内业务
|
| | | | 82,300 | | | | | | 54,458 | | | | | | 33,114 | | |
应收商业票据 - 对外业务
|
| | | | 153,549 | | | | | | 60,796 | | | | | | 23,025 | | |
| | | | | 235,849 | | | | | | 115,254 | | | | | | 56,139 | | |
Expected credit losses
|
| | | | (1,561) | | | | | | (1,901) | | | | | | (1,862) | | |
| | | | | 234,288 | | | | | | 113,353 | | | | | | 54,277 | | |
Current
|
| | | | 234,288 | | | | | | 113,353 | | | | | | 54,277 | | |
Non-current
|
| | | | — | | | | | | — | | | | | | — | | |
| | |
Combined
|
| |||||||||||||||
| | |
December 31,
2021 |
| |
December 31,
2020 |
| |
January 1,
2020 |
| |||||||||
预缴所得税和社会缴费(IR/CS)
|
| | | | 4,895 | | | | | | 2,350 | | | | | | 1,907 | | |
| | | | | 4,895 | | | | | | 2,350 | | | | | | 1,907 | | |
| | |
Combined
|
| |||||||||||||||
| | |
December 31,
2021 |
| |
December 31,
2020 |
| |
January 1,
2020 |
| |||||||||
可退还的INSS(社保税)预扣
|
| | | | 2,545 | | | | | | 832 | | | | | | 7,587 | | |
可退还的PIS(销售税)
|
| | | | 65 | | | | | | 171 | | | | | | 32 | | |
可收回的COFINS(销售税)
|
| | | | 299 | | | | | | 785 | | | | | | 145 | | |
可回收ICMS(国家增值税)
|
| | | | 95 | | | | | | — | | | | | | 60 | | |
要抵销的IRRF(预提所得税)
|
| | | | 9,691 | | | | | | 6,607 | | | | | | 4,858 | | |
可退还的其他税款
|
| | | | 613 | | | | | | 96 | | | | | | — | | |
| | | | | 13,308 | | | | | | 8,491 | | | | | | 12,682 | | |
Base date
|
| |
Target Company
|
| |
Interest acquired (%)
|
|
Jan 2020 | | | 联合国际应急有限责任公司, | | |
100
|
|
Sep 2020 | | | 海岸内环境有限责任公司 | | |
100
|
|
Sep 2020 | | | 一站式环保有限责任公司 | | |
100
|
|
Dec 2020 | | |
客户环境服务公司(EUA)
|
| |
100
|
|
Jan 2021 | | | JM Serviços Integrados Ltd. | | |
70
|
|
Jan 2021 | | |
Lacerda e Lacerda Serv tr Emerg Amb Ltd.
|
| |
70
|
|
Jan 2021 | | | MDTEC Engenharia e Serviços Ltd. | | |
100
|
|
Feb 2021 | | | EnviroClear Site Services Limited | | |
100
|
|
Feb 2021 | | | 猎户座环境服务有限公司 | | |
100
|
|
June 2021 | | | EMS环境公司 | | |
100
|
|
July 2021 | | | ControlPar Participaçóes S.A. | | |
70
|
|
July 2021 | | | Swat Consulting Inc. | | |
100
|
|
July 2021 | | | 专业应急资源服务 | | |
100
|
|
July 2021 | | | SABI Tech S.A.S – Suatrans Chile | | |
100
|
|
August 2021 | | | 费尼克斯Ambientais Ltd. | | |
100
|
|
August 2021 | | | APW Ambiental e Transport Ltd. | | |
100
|
|
Sep 2021 | | | Emerge Hydrovac Inc, | | |
100
|
|
Sep 2021 | | | Lynx Creek工业水务有限公司, | | |
100
|
|
Sep 2021 | | |
Lehane环境与工业
Services Ltd |
| |
100
|
|
| | |
Response
|
| | | | | | | |||||||||||||||||||||
资产和负债
acquired at fair value (*) |
| |
Allied
|
| |
Intracoastal
|
| |
One Stop
|
| |
CES
|
| |
TOTAL
|
| |||||||||||||||
Current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | | 1.021 | | | | | | 3.492 | | | | | | 1.898 | | | | | | 175 | | | | | | 6.586 | | |
贸易和其他应收账款
|
| | | | 2.543 | | | | | | 5.143 | | | | | | 9.588 | | | | | | 1.432 | | | | | | 18.706 | | |
Inventories
|
| | | | — | | | | | | 11 | | | | | | — | | | | | | 1.190 | | | | | | 1.201 | | |
Related parties loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
其他应收账款
|
| | | | 1 | | | | | | 386 | | | | | | 466 | | | | | | 289 | | | | | | 1.142 | | |
Non-current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deferred taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
其他应收账款
|
| | | | — | | | | | | — | | | | | | 362 | | | | | | 76 | | | | | | 438 | | |
Investiments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
物业、厂房和设备
|
| | | | 2.432 | | | | | | 3.971 | | | | | | 4.138 | | | | | | 201 | | | | | | 10.742 | | |
Intangible assets
|
| | | | — | | | | | | 12 | | | | | | — | | | | | | — | | | | | | 12 | | |
流动负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade and other
payables |
| | | | (287) | | | | | | (273) | | | | | | (1.668) | | | | | | (15.382) | | | | | | (17.610) | | |
Loans and Financing
|
| | | | — | | | | | | — | | | | | | (142) | | | | | | 681 | | | | | | 539 | | |
Labor Obligation
|
| | | | (15) | | | | | | (2) | | | | | | (238) | | | | | | (29) | | | | | | (284) | | |
当期应付所得税
|
| | | | (105) | | | | | | — | | | | | | — | | | | | | (63) | | | | | | (168) | | |
Related parties loans
|
| | | | — | | | | | | (14.923) | | | | | | (12.982) | | | | | | (12.159) | | | | | | (40.064) | | |
Other liabilities
|
| | | | (3) | | | | | | — | | | | | | (294) | | | | | | (4) | | | | | | (301) | | |
| | |
Response
|
| | | | | | | |||||||||||||||||||||
资产和负债
acquired at fair value (*) |
| |
Allied
|
| |
Intracoastal
|
| |
One Stop
|
| |
CES
|
| |
TOTAL
|
| |||||||||||||||
非流动负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans and Financing
|
| | | | — | | | | | | (2.481) | | | | | | (5.187) | | | | | | — | | | | | | (7.668) | | |
Trade and other
payables |
| | | | (2.366) | | | | | | — | | | | | | — | | | | | | (6.639) | | | | | | (9.005) | | |
Total identifiable net
assets (liabilities) at fair value |
| | | | 3.221 | | | | | | (4.664) | | | | | | (4.059) | | | | | | (30.232) | | | | | | (35.734) | | |
已转移对价总额
|
| | | | 43.092 | | | | | | 59.985 | | | | | | 28.687 | | | | | | 11.092 | | | | | | 142.856 | | |
(-) Cash acquired
|
| | | | (1.021) | | | | | | (3.492) | | | | | | (1.898) | | | | | | (175) | | | | | | (6.586) | | |
(-)对
承担的债务金额
pay |
| | | | (26.538) | | | | | | (14.395) | | | | | | (14.146) | | | | | | (5.168) | | | | | | (60.247) | | |
Cash paid, net of cash received (**)
|
| | | | 15.533 | | | | | | 42.098 | | | | | | 12.643 | | | | | | 5.749 | | | | | | 76.023 | | |
根据预期未来盈利能力确定商誉(*)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
转移对价的总金额,净额
|
| | | | 43.092 | | | | | | 59.985 | | | | | | 28.687 | | | | | | 11.092 | | | | | | 142.856 | | |
Total amount of
identifiable net (assets) liabilities |
| | | | (3.221) | | | | | | 4.664 | | | | | | 4.059 | | | | | | 30.232 | | | | | | 35.734 | | |
因预期未来盈利而产生的商誉付款
|
| | | | 39.871 | | | | | | 64.649 | | | | | | 32.746 | | | | | | 41.324 | | | | | | 178.590 | | |
Date of acquisition
|
| |
29/01/2020
|
| |
29/09/2020
|
| |
29/09/2020
|
| |
31/12/2020
|
| | | | — | | | ||||||||||||
Control start date
|
| |
01/01/2020
|
| |
30/09/2020
|
| |
30/09/2020
|
| |
31/12/2020
|
| | | | — | | | ||||||||||||
获得控制权的公司
|
| |
Ambipar Holding USA
|
| |
Ambipar Holding USA
|
| |
Ambipar Holding USA
|
| |
Ambipar Holding USA
|
| | | | — | | | ||||||||||||
Value of acquisition
|
| |
USD 8.453
|
| |
USD 10.634
|
| |
USD 5.086
|
| |
USD 1.935
|
| | | | — | | | ||||||||||||
Percentage acquired
|
| |
100%
|
| |
100%
|
| |
100%
|
| |
100%
|
| | | | — | | |
| | |
Response
|
| | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
资产和负债
acquired at fair value (*) |
| |
Enviroclear
|
| |
Orion
(Canadá) |
| |
EMS
Environmental |
| |
SABI
|
| |
SWAT
|
| |
Controlpar
|
| |
PERS
|
| |
Lynx
|
| |
Emerge
|
| |
Lehane
|
| |
Others (***)
|
| |
Total
2021 |
| ||||||||||||||||||||||||||||||||||||
Current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | | 1.718 | | | | | | (2.548) | | | | | | 736 | | | | | | 72 | | | | | | 12.546 | | | | | | 6.459 | | | | | | 2.033 | | | | | | 552 | | | | | | 2.206 | | | | | | 6.798 | | | | | | 3.401 | | | | |
|
33.973
|
| |
贸易和其他应收账款
|
| | | | 22.409 | | | | | | 11.165 | | | | | | 3.916 | | | | | | 4.489 | | | | | | 1.674 | | | | | | 8.338 | | | | | | 471 | | | | | | 6.230 | | | | | | 8.746 | | | | | | 6.252 | | | | | | 2.055 | | | | |
|
75.745
|
| |
Inventories
|
| | | | 190 | | | | | | — | | | | | | — | | | | | | 503 | | | | | | — | | | | | | 236 | | | | | | 38 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
967
|
| |
Related parties loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8.933 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 246 | | | | |
|
9.179
|
| |
| | | | | 983 | | | | | | 2.498 | | | | | | 63 | | | | | | 19 | | | | | | 454 | | | | | | 9.584 | | | | | | 7 | | | | | | — | | | | | | 24 | | | | | | 1.927 | | | | | | 1.223 | | | | | | 16.782 | | |
Non-Current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deferred taxes
|
| | | | — | | | | | | 1.133 | | | | | | — | | | | | | 10 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 728 | | | | | | — | | | | |
|
1.871
|
| |
| | | | | — | | | | | | — | | | | | | 48 | | | | | | 1.103 | | | | | | 4 | | | | | | 1.143 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2.298 | | |
Investiments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4.055 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
4.055
|
| |
物业、厂房和设备
|
| | | | 32.518 | | | | | | 39.685 | | | | | | 1.041 | | | | | | 2.322 | | | | | | 3.060 | | | | | | 5.787 | | | | | | 199 | | | | | | 6.024 | | | | | | 14.077 | | | | | | 24.137 | | | | | | 5.933 | | | | |
|
134.783
|
| |
Intangible assets
|
| | | | 1.572 | | | | | | — | | | | | | — | | | | | | 3.611 | | | | | | — | | | | | | 1.195 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
6.378
|
| |
流动负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade and other payables
|
| | | | (9.269) | | | | | | (7.377) | | | | | | (624) | | | | | | (1.108) | | | | | | (586) | | | | | | (2.719) | | | | | | (5) | | | | | | (2.533) | | | | | | (3.300) | | | | | | (2.070) | | | | | | (874) | | | | |
|
(30.465)
|
| |
Loans and Financing
|
| | | | (11.857) | | | | | | (27.550) | | | | | | — | | | | | | (2.095) | | | | | | — | | | | | | (3.396) | | | | | | — | | | | | | (77) | | | | | | (21) | | | | | | — | | | | | | (1.119) | | | | |
|
(46.115)
|
| |
Labor obligation
|
| | | | (1.533) | | | | | | (524) | | | | | | — | | | | | | (856) | | | | | | — | | | | | | (3.354) | | | | | | (360) | | | | | | (143) | | | | | | — | | | | | | — | | | | | | (257) | | | | |
|
(7.027)
|
| |
当期应付所得税
|
| | | | (3.987) | | | | | | (2.839) | | | | | | — | | | | | | (695) | | | | | | 22 | | | | | | (3.016) | | | | | | (4) | | | | | | (865) | | | | | | (94) | | | | | | (953) | | | | | | (4.102) | | | | |
|
(16.533)
|
| |
Related parties loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | (122) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (239) | | | | |
|
(361)
|
| |
Other liabilities
|
| | | | (10.949) | | | | | | (1.107) | | | | | | 1 | | | | | | (375) | | | | | | (36.242) | | | | | | (2.145) | | | | | | (124) | | | | | | (36) | | | | | | — | | | | | | (380) | | | | | | (1.516) | | | | |
|
(53.473)
|
| |
非流动负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans and Financing
|
| | | | (4.699) | | | | | | (6.906) | | | | | | — | | | | | | (3.083) | | | | | | — | | | | | | (2.210) | | | | | | — | | | | | | (1.849) | | | | | | (1.860) | | | | | | — | | | | | | — | | | | |
|
(20.607)
|
| |
Trade and other payables
|
| | | | (13.230) | | | | | | (3.492) | | | | | | — | | | | | | (945) | | | | | | (1.644) | | | | | | (216) | | | | | | — | | | | | | (1.809) | | | | | | (10.581) | | | | | | — | | | | | | — | | | | |
|
(31.917)
|
| |
按公允价值计算的可确认净资产(负债)总额
|
| | | | 3.866 | | | | | | 1.538 | | | | | | 5.181 | | | | | | 2.972 | | | | | | (20.712) | | | | | | 28.552 | | | | | | 2.255 | | | | | | 5.494 | | | | | | 9.197 | | | | | | 36.439 | | | | | | 4.751 | | | | | | 79.533 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
在公交会上取得的资产净额和承担的负债
value: |
| | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
-归属于集团控股股东
|
| | | | 3.866 | | | | | | 1.538 | | | | | | 5.181 | | | | | | 2.972 | | | | | | (20.712) | | | | | | 19.986 | | | | | | 2.255 | | | | | | 5.494 | | | | | | 9.197 | | | | | | 36.439 | | | | | | 4.301 | | | | | | 70.517 | | |
-归属于本集团非控股股东
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8.566 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 450 | | | | | | 9.016 | | |
已转移对价总额
|
| | | | 36.534 | | | | | | 72.390 | | | | | | 15.006 | | | | | | 13.363 | | | | | | 23.201 | | | | | | 61.946 | | | | | | 27.144 | | | | | | 18.922 | | | | | | 28.300 | | | | | | 51.923 | | | | | | 43.624 | | | | |
|
392.353
|
| |
(-) Cash acquired
|
| | | | (1.718) | | | | | | 2.548 | | | | | | (736) | | | | | | (72) | | | | | | (12.546) | | | | | | (6.459) | | | | | | (2.033) | | | | | | (552) | | | | | | (2.206) | | | | | | (6.798) | | | | | | (3.401) | | | | |
|
(33.973)
|
| |
| | |
Response
|
| | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
资产和负债
acquired at fair value (*) |
| |
Enviroclear
|
| |
Orion
(Canadá) |
| |
EMS
Environmental |
| |
SABI
|
| |
SWAT
|
| |
Controlpar
|
| |
PERS
|
| |
Lynx
|
| |
Emerge
|
| |
Lehane
|
| |
Others (***)
|
| |
Total
2021 |
| ||||||||||||||||||||||||||||||||||||
(-)承担的支付义务金额
|
| | | | (22.059) | | | | | | (55.297) | | | | | | (11.255) | | | | | | — | | | | | | (13.598) | | | | | | (31.946) | | | | | | (13.572) | | | | | | (9.461) | | | | | | (14.150) | | | | | | (15.588) | | | | | | (28.745) | | | | |
|
(215.671)
|
| |
Cash paid, net of cash received (**)
|
| | | | 12.757 | | | | | | 19.641 | | | | | | 3.015 | | | | | | 13.291 | | | | | | (2.943) | | | | | | 23.541 | | | | | | 11.539 | | | | | | 8.909 | | | | | | 11.944 | | | | | | 29.537 | | | | | | 11.478 | | | | | | 142.709 | | |
根据预期未来盈利能力确定商誉(*) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
转移对价的总金额,净额
|
| | | | 36.534 | | | | | | 72.390 | | | | | | 15.006 | | | | | | 13.363 | | | | | | 23.201 | | | | | | 61.946 | | | | | | 27.144 | | | | | | 18.922 | | | | | | 28.300 | | | | | | 51.923 | | | | | | 43.624 | | | | |
|
392.353
|
| |
收购的可确认资产净额和承担的归属于集团控股股东的负债
|
| | | | (3.866) | | | | | | (1.538) | | | | | | (5.181) | | | | | | (2.972) | | | | | | 20.712 | | | | | | (19.986) | | | | | | (2.255) | | | | | | (5.494) | | | | | | (9.197) | | | | | | (36.439) | | | | | | (4.301) | | | | |
|
(70.517)
|
| |
因预期未来盈利而产生的商誉付款
|
| | | | 32.668 | | | | | | 70.852 | | | | | | 9.825 | | | | | | 10.391 | | | | | | 43.913 | | | | | | 41.960 | | | | | | 24.889 | | | | | | 13.428 | | | | | | 19.103 | | | | | | 15.484 | | | | | | 39.323 | | | | | | 321.836 | | |
Date of acquisition
|
| |
04/02/2021
|
| |
11/02/2021
|
| |
25/06/2021
|
| |
04/07/2021
|
| |
06/07/2021
|
| |
29/07/2021
|
| |
30/07/2021
|
| |
01/09/2021
|
| |
08/09/2021
|
| |
20/09/2021
|
| |
(***)
|
| | | | — | | | |||||||||||||||||||||||||||||||||
| | |
02/2021
|
| |
02/2021
|
| |
06/2021
|
| |
07/2021
|
| |
07/2021
|
| |
07/2021
|
| |
07/2021
|
| |
09/2021
|
| |
09/2021
|
| |
09/2021
|
| |
(***)
|
| | | | — | | | |||||||||||||||||||||||||||||||||
获得控制权的公司
|
| |
Ambipar
Holdings UK |
| |
Ambipar
Holding Canadá |
| |
Ambipar
Holding USA, Inc. |
| |
Suatrans
Chile S.A. |
| |
Ambipar
Holding USA, Inc. |
| |
Emergência
Participações S.A. |
| |
Ambipar
Holding USA, Inc. |
| |
Ambipar
Holding Canadá Inc. |
| |
Ambipar
Holding Canadá Inc. |
| |
Ambipar
Holdings UK Limited. |
| |
Emergência
Participações S.A. |
| | | | — | | | |||||||||||||||||||||||||||||||||
Aquisition Value
|
| |
£4.649
|
| |
CAD 15.971
|
| |
U$3.000
|
| |
CLP 1.949.895
|
| |
U$4.530
|
| |
R$61.946
|
| |
U$5.300
|
| |
CAD 4.407
|
| |
CAD 6.592
|
| |
€8.244
|
| |
R$43.624
|
| | | | — | | | |||||||||||||||||||||||||||||||||
Percentage acquired
|
| |
100%
|
| |
100%
|
| |
100%
|
| |
100%
|
| |
100%
|
| |
70%
|
| |
100%
|
| |
100%
|
| |
100%
|
| |
100%
|
| |
Controle
|
| | | | — | | |
| | |
2021
|
| |
2020
|
| ||||||||||||||||||
| | |
Net
Revenue |
| |
Profit for
the year |
| |
Net
Revenue |
| |
Profit for
the year |
| ||||||||||||
JM Serviços Integrados Ltd.
|
| | | | 15,415 | | | | | | (1,190) | | | | | | — | | | | | | — | | |
Lacerda e Lacerda Serv tr Emerg Amb Ltd.
|
| | | | 18.040 | | | | | | 7,846 | | | | | | — | | | | | | — | | |
MDTEC Engenharia e Serviços Ltd.
|
| | | | 6.851 | | | | | | (1,184) | | | | | | — | | | | | | — | | |
EnviroClear Site Services Limited
|
| | | | 85,412 | | | | | | 3,596 | | | | | | — | | | | | | — | | |
猎户座环境服务有限公司
|
| | | | 87,932 | | | | | | 26,927 | | | | | | — | | | | | | — | | |
EMS Environmental, Inc
|
| | | | 5,540 | | | | | | (532) | | | | | | — | | | | | | — | | |
ControlPar Participações S.A.
|
| | | | 34,301 | | | | | | 4,519 | | | | | | — | | | | | | — | | |
Swat Consulting Inc.
|
| | | | 5,780 | | | | | | (983) | | | | | | — | | | | | | — | | |
专业应急资源服务
|
| | | | 8.383 | | | | | | (1,042) | | | | | | — | | | | | | — | | |
SABI Tech S.A.S – Suatrans Chile
|
| | | | 8,587 | | | | | | (611) | | | | | | — | | | | | | — | | |
费尼克斯Ambientais Ltd.
|
| | | | 754 | | | | | | 538 | | | | | | — | | | | | | — | | |
APW Ambiental e Transport Ltd.
|
| | | | 265 | | | | | | 292 | | | | | | — | | | | | | — | | |
Emerge Hydrovac Inc.
|
| | | | 11,761 | | | | | | 4,513 | | | | | | — | | | | | | — | | |
Lynx Creek工业和水力发电有限公司
|
| | | | 6.132 | | | | | | 1,879 | | | | | | — | | | | | | — | | |
乐汉环境与工业服务有限公司
|
| | | | 7.723 | | | | | | 10,879 | | | | | | — | | | | | | — | | |
联合国际应急有限责任公司。
|
| | | | — | | | | | | — | | | | | | 40,535 | | | | | | 4,380 | | |
海岸内环境有限责任公司
|
| | | | — | | | | | | — | | | | | | 6,968 | | | | | | 1.617 | | |
一站式环保有限责任公司
|
| | | | — | | | | | | — | | | | | | 21,682 | | | | | | 3.487 | | |
客户环境服务公司(EUA)(*)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | | 302,876 | | | | | | 55,447 | | | | | | 69,185 | | | | | | 9,484 | | |
| | |
2021
|
| |
2020
|
| ||||||
Net Revenue
|
| | | | 1,003,206 | | | | | | 459,392 | | |
Profit for the year
|
| | | | 153,716 | | | | | | 76,240 | | |
| | |
2021
|
| |||||||||
| | |
Valor
|
| |
%
|
| ||||||
Controlpar
|
| | | | 8,566 | | | | | | 30 | | |
JM Serviços
|
| | | | 1,853 | | | | | | 30 | | |
Lacerda & Lacerda
|
| | | | (1,403) | | | | | | 30 | | |
Total
|
| | | | 9,016 | | | | | | | | |
Year of maturity
|
| |
Combined
|
| |||
2022
|
| | | | 134,107 | | |
2023
|
| | | | 74,258 | | |
2024
|
| | | | 21,043 | | |
| | | | | 229,408 | | |
|
Current
|
| | | | 128,130 | | |
|
Non-current
|
| | | | 101,278 | | |
| | |
December 31, 2021
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Buildings
|
| |
Facilities
|
| |
Machinery and
equipment |
| |
IT
equipment |
| |
Furniture and
fixtures |
| |
Vehicles
|
| |
Leasehold
improvements |
| |
Works in
progress |
| |
Vessels
|
| |
Right-of-
use assets |
| |
Other
|
| |
Total
|
| ||||||||||||||||||||||||||||||||||||
Cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Opening balance
|
| | | | 1,566 | | | | | | 153 | | | | | | 88,963 | | | | | | 3,185 | | | | | | 3,561 | | | | | | 70,905 | | | | | | 6,631 | | | | | | 4,562 | | | | | | 5,132 | | | | | | 24,559 | | | | | | 2 | | | | | | 209,219 | | |
Transfers
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Additions
|
| | | | 63 | | | | | | 1 | | | | | | 32,915 | | | | | | 1,290 | | | | | | 210 | | | | | | 35,742 | | | | | | 186 | | | | | | 41,822 | | | | | | 818 | | | | | | 28,742 | | | | | | — | | | | | | 141,789 | | |
Write-offs
|
| | | | (2,638) | | | | | | (366) | | | | | | (10,379) | | | | | | (252) | | | | | | (117) | | | | | | (5,912) | | | | | | — | | | | | | (75) | | | | | | (20) | | | | | | — | | | | | | (2) | | | | | | (19,761) | | |
Business combination (*)
|
| | | | 20,163 | | | | | | 441 | | | | | | 84,795 | | | | | | 2,276 | | | | | | 3,192 | | | | | | 165,078 | | | | | | 3,255 | | | | | | 132 | | | | | | — | | | | | | 3,851 | | | | | | — | | | | | | 283,183 | | |
Exchange-rate change
|
| | | | 1,558 | | | | | | — | | | | | | 1,690 | | | | | | 4 | | | | | | 269 | | | | | | (143) | | | | | | 156 | | | | | | — | | | | | | 154 | | | | | | (1,166) | | | | | | — | | | | | | 2,522 | | |
Balance
|
| | | | 20,712 | | | | | | 229 | | | | | | 197,984 | | | | | | 6,503 | | | | | | 7,115 | | | | | | 265,670 | | | | | | 10,228 | | | | | | 46,441 | | | | | | 6,084 | | | | | | 55,986 | | | | |
|
—
|
| | | | | 616,952 | | |
累计折旧 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Opening balance
|
| | | | (1,091) | | | | | | (44) | | | | | | (52,829) | | | | | | (1,404) | | | | | | (2,917) | | | | | | (30,557) | | | | | | (1,487) | | | | | | — | | | | | | (1,623) | | | | | | (14,484) | | | | | | (2) | | | | | | (106,438) | | |
Depreciation
|
| | | | (756) | | | | | | (17) | | | | | | (15,532) | | | | | | (785) | | | | | | (330) | | | | | | (32,548) | | | | | | (1,418) | | | | | | — | | | | | | (201) | | | | | | (8,456) | | | | | | — | | | | | | (60,043) | | |
Write-offs
|
| | | | 18 | | | | | | 416 | | | | | | 12,176 | | | | | | 252 | | | | | | 47 | | | | | | 11,580 | | | | | | 108 | | | | | | — | | | | | | 960 | | | | | | 1,025 | | | | | | 2 | | | | | | 26,584 | | |
Business combination (*)
|
| | | | (4,238) | | | | | | (419) | | | | | | (42,688) | | | | | | (1,156) | | | | | | (1,789) | | | | | | (91,891) | | | | | | (2,369) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (144,550) | | |
Exchange-rate change
|
| | | | 116 | | | | | | — | | | | | | (2,351) | | | | | | (6) | | | | | | (243) | | | | | | 667 | | | | | | (123) | | | | | | — | | | | | | (99) | | | | | | 1,155 | | | | | | — | | | | | | (884) | | |
Balance
|
| | |
|
(5,951)
|
| | | |
|
(64)
|
| | | |
|
(101,224)
|
| | | |
|
(3,099)
|
| | | |
|
(5,232)
|
| | | |
|
(142,749)
|
| | | |
|
(5,289)
|
| | | |
|
—
|
| | | |
|
(963)
|
| | | |
|
(20,760)
|
| | | |
|
—
|
| | | |
|
(285,331)
|
| |
Cost
|
| | | | 20,712 | | | | | | 229 | | | | | | 197,984 | | | | | | 6,503 | | | | | | 7,115 | | | | | | 265,670 | | | | | | 10,228 | | | | | | 46,441 | | | | | | 6,084 | | | | | | 55,986 | | | | | | — | | | | | | 616,952 | | |
折旧及摊销
|
| | | | (5,951) | | | | | | (64) | | | | | | (101,224) | | | | | | (3,099) | | | | | | (5,232) | | | | | | (142,749) | | | | | | (5,289) | | | | | | — | | | | | | (963) | | | | | | (20,760) | | | | | | — | | | | | | (285,331) | | |
| | | | | 14,761 | | | | | | 165 | | | | | | 96,760 | | | | | | 3,404 | | | | | | 1,883 | | | | | | 122,921 | | | | | | 4,939 | | | | | | 46,441 | | | | | | 5,121 | | | | | | 35,226 | | | | | | — | | | | | | 331,621 | | |
| | |
December 31, 2020
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Buildings
|
| |
Facilities
|
| |
Machinery and
equipment |
| |
IT
equipment |
| |
Furniture and
fixtures |
| |
Vehicles
|
| |
Leasehold
improvements |
| |
Works in
progress |
| |
Vessels
|
| |
Right-of-
use assets |
| |
Other
|
| |
Total
|
| ||||||||||||||||||||||||||||||||||||
Cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Opening balance
|
| | | | 1,102 | | | | | | 135 | | | | | | 57,403 | | | | | | 1,590 | | | | | | 1,032 | | | | | | 32,828 | | | | | | 6,421 | | | | | | 438 | | | | | | 2,607 | | | | | | 13,903 | | | | | | — | | | | | | 117,459 | | |
Additions
|
| | | | 83 | | | | | | 18 | | | | | | 13,068 | | | | | | 1,356 | | | | | | 192 | | | | | | 26,171 | | | | | | 28 | | | | | | 4,124 | | | | | | 625 | | | | | | 8,464 | | | | | | — | | | | | | 54,129 | | |
Write-offs
|
| | | | — | | | | | | — | | | | | | (10,809) | | | | | | — | | | | | | (32) | | | | | | (2,066) | | | | | | — | | | | | | — | | | | | | — | | | | | | (963) | | | | | | — | | | | | | (13,870) | | |
Business combination (*)
|
| | | | — | | | | | | — | | | | | | 18,476 | | | | | | 170 | | | | | | 2,202 | | | | | | 14,531 | | | | | | 186 | | | | | | — | | | | | | 2,062 | | | | | | — | | | | | | 2 | | | | | | 37,629 | | |
Exchange-rate change
|
| | | | 381 | | | | | | — | | | | | | 10,825 | | | | | | 69 | | | | | | 167 | | | | | | (559) | | | | | | (4) | | | | | | — | | | | | | (162) | | | | | | 3,155 | | | | | | — | | | | | | 13,872 | | |
Balance
|
| | | | 1,566 | | | | | | 153 | | | | | | 88,963 | | | | | | 3,185 | | | | | | 3,561 | | | | | | 70,905 | | | | | | 6,631 | | | | | | 4,562 | | | | | | 5,132 | | | | | | 24,559 | | | | | | 2 | | | | | | 209,219 | | |
累计折旧 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Opening balance
|
| | | | (691) | | | | | | (17) | | | | | | (38,990) | | | | | | (943) | | | | | | (673) | | | | | | (15,857) | | | | | | (45) | | | | | | — | | | | | | (144) | | | | | | (10,375) | | | | | | — | | | | | | (67,735) | | |
Depreciation
|
| | | | (186) | | | | | | (27) | | | | | | (11,572) | | | | | | (289) | | | | | | (91) | | | | | | (7,216) | | | | | | (1,275) | | | | | | — | | | | | | (152) | | | | | | (1,479) | | | | | | — | | | | | | (22,467) | | |
Write-offs
|
| | | | 10 | | | | | | — | | | | | | 16,312 | | | | | | — | | | | | | 43 | | | | | | 2,830 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,040 | | | | | | — | | | | | | 20,235 | | |
Business combination (*)
|
| | | | — | | | | | | — | | | | | | (12,516) | | | | | | (119) | | | | | | (2,070) | | | | | | (10,568) | | | | | | (169) | | | | | | — | | | | | | (1,442) | | | | | | — | | | | | | (2) | | | | | | (26,886) | | |
Exchange-rate change
|
| | | | (224) | | | | | | — | | | | | | (5,883) | | | | | | (53) | | | | | | (126) | | | | | | 254 | | | | | | 2 | | | | | | — | | | | | | 115 | | | | | | (3,670) | | | | | | — | | | | | | (9,585) | | |
Balance
|
| | |
|
(1,091)
|
| | | |
|
(44)
|
| | | |
|
(52,829)
|
| | | |
|
(1,404)
|
| | | |
|
(2,917)
|
| | | |
|
(30,557)
|
| | | |
|
(1,487)
|
| | | |
|
—
|
| | | |
|
(1,623)
|
| | | |
|
(14,484)
|
| | | |
|
(2)
|
| | | |
|
(106,438)
|
| |
Cost
|
| | | | 1,566 | | | | | | 153 | | | | | | 88,963 | | | | | | 3,185 | | | | | | 3,561 | | | | | | 70,905 | | | | | | 6,631 | | | | | | 4,562 | | | | | | 5,132 | | | | | | 24,559 | | | | | | 2 | | | | | | 209,219 | | |
折旧及摊销
|
| | | | (1,091) | | | | | | (44) | | | | | | (52,829) | | | | | | (1,404) | | | | | | (2,917) | | | | | | (30,557) | | | | | | (1,487) | | | | | | — | | | | | | (1,623) | | | | | | (14,484) | | | | | | (2) | | | | | | (106,438) | | |
| | | | | 475 | | | | | | 109 | | | | | | 36,134 | | | | | | 1,781 | | | | | | 644 | | | | | | 40,348 | | | | | | 5,144 | | | | | | 4,562 | | | | | | 3,509 | | | | | | 10,075 | | | | | | — | | | | | | 102,781 | | |
Assets
|
| |
Useful life
(in years) |
| |
Annual
weighted average rate (%) |
| ||||||
租赁改进
|
| | | | 3 – 10 | | | | | | 19,08 | | |
Buildings
|
| | | | 10 – 25 | | | | | | 4,00 | | |
Vessels
|
| | | | 18 – 20 | | | | | | 5,25 | | |
Tools
|
| | | | 5 – 10 | | | | | | 15,00 | | |
Equipment
|
| | | | 3 – 10 | | | | | | 21,44 | | |
Facilities
|
| | | | 3 – 10 | | | | | | 14,17 | | |
Software license
|
| | | | 5 | | | | | | 21,90 | | |
机械设备
|
| | | | 3 – 10 | | | | | | 15,75 | | |
机械设备 - 船队
|
| | | | 2,5 – 10 | | | | | | 19,60 | | |
Furniture and fixtures
|
| | | | 3 – 10 | | | | | | 14,07 | | |
Software
|
| | | | 3 – 5 | | | | | | 20,00 | | |
Vehicles
|
| | | | 3 – 25 | | | | | | 21,33 | | |
Vehicles – Fleet
|
| | | | 4 – 30 | | | | | | 14,83 | | |
In percent
|
| |
%
|
| |||
Discount rate
|
| | | | 20,19 | | |
终端价值增长率
|
| | | | 3,4 | | |
| | |
Opening
balance on January 1, 2021 |
| |
Business
Combination |
| |
New
agreements |
| |
Depreciation
|
| |
Cost
|
| |
Accumulated
depreciation |
| |
Net value
|
| |||||||||||||||||||||
Right-of-use
|
| | | | 10,075 | | | | | | 3,851 | | | | | | 28,601 | | | | | | (7,301) | | | | | | 55,986 | | | | | | (20,760) | | | | | | 35,226 | | |
| | | | | 10,075 | | | | | | 3,851 | | | | | | 28,601 | | | | | | (7,301) | | | | | | 55,986 | | | | | | (20,760) | | | | | | 35,226 | | |
| | |
Opening
balance on January 1, 2020 |
| |
Business
Combination |
| |
New
agreements |
| |
Depreciation
|
| |
Cost
|
| |
Accumulated
depreciation |
| |
Net value
|
| |||||||||||||||||||||
Right-of-use
|
| | | | 3,528 | | | | | | — | | | | | | 9,177 | | | | | | (2,630) | | | | | | 24,559 | | | | | | (14,484) | | | | | | 10,075 | | |
| | | | | 3,528 | | | | | | — | | | | | | 9,177 | | | | | | (2,630) | | | | | | 24,559 | | | | | | (14,484) | | | | | | 10,075 | | |
| | | | | | | | |
Combined – December 31, 2021
|
| |||||||||||||||||||||||||||||||||
| | |
Trademarks and
patents |
| |
Software
|
| |
Client
portfolio |
| |
Goodwill
|
| |
Others
|
| |
Research and
development |
| |
Total
|
| |||||||||||||||||||||
Cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Opening balance
|
| | | | 1,087 | | | | | | 2,454 | | | | | | 351 | | | | | | 221,466 | | | | | | 853 | | | | | | 221 | | | | | | 226,432 | | |
Additions
|
| | | | 139 | | | | | | 1,683 | | | | | | — | | | | | | 321,836 | | | | | | — | | | | | | — | | | | |
|
323,658
|
| |
Write-offs
|
| | | | — | | | | | | (455) | | | | | | — | | | | | | — | | | | | | — | | | | | | (232) | | | | |
|
(687)
|
| |
Business combination
|
| | | | 1,089 | | | | | | 5,594 | | | | | | 1,800 | | | | | | — | | | | | | — | | | | | | — | | | | |
|
8,483
|
| |
Exchange-rate change
|
| | | | — | | | | | | 77 | | | | | | (77) | | | | | | 41,591 | | | | | | — | | | | | | 11 | | | | |
|
41,602
|
| |
Closing balance
|
| | | | 2,315 | | | | | | 9,353 | | | | | | 2,074 | | | | | | 584,893 | | | | | | 853 | | | | | | — | | | | | | 599,488 | | |
累计摊销 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Opening balances
|
| | | | — | | | | | | (1,615) | | | | | | — | | | | | | — | | | | | | — | | | | | | (210) | | | | | | (1,825) | | |
Amortization
|
| | | | — | | | | | | (120) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
(120)
|
| |
Write-offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 219 | | | | |
|
219
|
| |
Business combination
|
| | | | — | | | | | | (1,877) | | | | | | (228) | | | | | | — | | | | | | — | | | | | | — | | | | |
|
(2,105)
|
| |
Exchange-rate change
|
| | | | — | | | | | | (280) | | | | | | 10 | | | | | | — | | | | | | — | | | | | | (9) | | | | |
|
(279)
|
| |
Closing balances
|
| | | | — | | | | | | (3,892) | | | | | | (218) | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,110) | | |
Cost
|
| | | | 2,315 | | | | | | 9,353 | | | | | | 2,074 | | | | | | 584,893 | | | | | | 853 | | | | | | — | | | | |
|
599,488
|
| |
累计摊销
|
| | | | — | | | | | | (3,892) | | | | | | (218) | | | | | | — | | | | | | — | | | | | | — | | | | |
|
(4,110)
|
| |
| | | | | 2,315 | | | | | | 5,461 | | | | | | 1,856 | | | | | | 584,893 | | | | | | 853 | | | | | | — | | | | | | 595,378 | | |
| | | | | | | | |
Combined – December 31, 2020
|
| |||||||||||||||||||||||||||||||||
| | |
Trademarks and
patents |
| |
Right-of-
use of software |
| |
Client
portfolio |
| |
Goodwill
|
| |
Others
|
| |
Research and
development |
| |
Total
|
| |||||||||||||||||||||
Cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Opening balance
|
| | | | 1,417 | | | | | | 1,123 | | | | | | 351 | | | | | | 41,244 | | | | | | 853 | | | | | | — | | | | | | 44,988 | | |
Transfers
|
| | | | (1,196) | | | | | | 1,196 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Additions
|
| | | | 314 | | | | | | 49 | | | | | | — | | | | | | 178,590 | | | | | | — | | | | |
|
—
|
| | | |
|
178,953
|
| |
Initial assets
|
| | | | — | | | | | | 64 | | | | | | — | | | | | | — | | | | | | — | | | | |
|
240
|
| | | |
|
304
|
| |
Exchange-rate change
|
| | | | 552 | | | | | | 22 | | | | | | — | | | | | | 1,632 | | | | | | — | | | | |
|
(19)
|
| | | |
|
2,187
|
| |
Closing balance
|
| | | | 1,087 | | | | | | 2,454 | | | | | | 351 | | | | | | 221,466 | | | | | | 853 | | | | | | 221 | | | | | | 226,432 | | |
累计摊销 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Opening balances
|
| | | | — | | | | | | (1,106) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,106) | | |
Amortization
|
| | | | — | | | | | | (52) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
(52)
|
| |
Initial assets
|
| | | | — | | | | | | (64) | | | | | | — | | | | | | — | | | | | | — | | | | | | (228) | | | | |
|
(292)
|
| |
| | | | | | | | |
Combined – December 31, 2020
|
| |||||||||||||||||||||||||||||||||
| | |
Trademarks and
patents |
| |
Right-of-
use of software |
| |
Client
portfolio |
| |
Goodwill
|
| |
Others
|
| |
Research and
development |
| |
Total
|
| |||||||||||||||||||||
Exchange-rate change
|
| | | | — | | | | | | (393) | | | | | | — | | | | | | — | | | | | | — | | | | | | 18 | | | | |
|
(375)
|
| |
Closing balances
|
| | | | — | | | | | | (1,615) | | | | | | — | | | | | | — | | | | | | — | | | | | | (210) | | | | | | (1,825) | | |
Cost
|
| | | | 1,087 | | | | | | 2,454 | | | | | | 351 | | | | | | 221,466 | | | | | | 853 | | | | | | 221 | | | | |
|
226,432
|
| |
累计摊销
|
| | | | — | | | | | | (1,615) | | | | | | — | | | | | | — | | | | | | — | | | | | | (210) | | | | |
|
(1,825)
|
| |
| | | | | 1,087 | | | | | | 839 | | | | | | 351 | | | | | | 221,466 | | | | | | 853 | | | | | | 11 | | | | | | 224,607 | | |
|
Carrying amounts
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Indefinite life
|
| | | | 588,061 | | | | | | 223,406 | | |
Definite life
|
| | | | 7,317 | | | | | | 1,201 | | |
| | | | | 595.378 | | | | | | 224.607 | | |
Assets
|
| |
Useful life
(in years) |
| |
Annual
amortization rate (%) |
| ||||||
Trademarks and patents (*) | | | | | | | | | | | | | |
Right-of-use of software
|
| | | | 5 | | | | | | 20% | | |
研发
|
| | | | 2 | | | | | | 50% | | |
Goodwill (*) | | | | | | | | | | | | | |
Client portfolio
|
| | | | 2 | | | | | | 50% | | |
| | | | | | | | | | | |
Combined
|
| |||||||||||||||||||||||||||||||||
| | | | | | | | | | | |
December 31, 2021
|
| |
December 31, 2020
|
| |
January 1, 2020
|
| |||||||||||||||||||||||||||
Description
|
| |
Financial
charges – % p,a, (*) |
| |
Maturity
|
| |
Current
|
| |
Non-
current |
| |
Current
|
| |
Non-
current |
| |
Current
|
| |
Non-
current |
| |||||||||||||||||||||
Working capital
|
| | | | 9,02 | | | |
July 2026
|
| | | | 44,181 | | | | | | 44,792 | | | | | | 6,701 | | | | | | 18,798 | | | | | | 10,379 | | | | | | 3,864 | | |
Investment financing
|
| | | | 10,64 | | | |
June 2027
|
| | | | 14,973 | | | | | | 46,028 | | | | | | 8,422 | | | | | | 39,372 | | | | | | 3,692 | | | | | | 15,393 | | |
融资租赁负债
|
| | | | 7,98 | | | |
November 2025
|
| | | | 1,601 | | | | | | 3,729 | | | | | | 93 | | | | | | 305 | | | | | | 216 | | | | | | 75 | | |
| | | | | | | | | | | | | | 60,755 | | | | | | 94,549 | | | | | | 15,216 | | | | | | 58,475 | | | | | | 14,287 | | | | | | 19,332 | | |
| | |
(R$)
|
| |||
Balance at January 1, 2021
|
| | | | 73,691 | | |
Borrowing
|
| | | | 50,620 | | |
Interest expense
|
| | | | 7,454 | | |
Principal paid
|
| | | | (52,152) | | |
Interest paid
|
| | | | (5,985) | | |
Business Combination
|
| | | | 59,456 | | |
资产收购现金 - 非现金事件
|
| | | | 19,818 | | |
外汇汇率变动的影响
|
| | | | 2,402 | | |
Balance at December 31, 2021
|
| | | | 155,304 | | |
| | |
(R$)
|
| |||
Balance at January 1, 2020
|
| | | | 33,619 | | |
Borrowing
|
| | | | 22,415 | | |
Interest expense
|
| | | | 3,186 | | |
Principal paid
|
| | | | (23,547) | | |
Interest paid
|
| | | | (2,722) | | |
Business Combination
|
| | | | 7,129 | | |
资产收购现金 - 非现金事件
|
| | | | 32,491 | | |
外汇汇率变动的影响
|
| | | | 1,120 | | |
Balance at December 31, 2020
|
| | | | 73,691 | | |
Year of maturity:
|
| |
Combined
2021 |
| |||
2022
|
| | | | — | | |
2023
|
| | | | 33,264 | | |
2024
|
| | | | 28,137 | | |
2025
|
| | | | 23,743 | | |
2026
|
| | | | 9,405 | | |
| | | | | 94,549 | | |
| | |
Combined
|
| |||||||||||||||
| | |
Current
|
| |||||||||||||||
| | |
December 31, 2021
|
| |
December 31, 2020
|
| |
January 1, 2020
|
| |||||||||
贸易应付款 - 供应链融资安排 - 国内业务
|
| | | | 1,145 | | | | | | 6 | | | | | | 970 | | |
贸易应付款 - 供应链融资安排 - 海外业务
|
| | | | 38,428 | | | | | | 20,168 | | | | | | 5,509 | | |
| | | | | 39,573 | | | | | | 20,174 | | | | | | 6,479 | | |
| | |
Combined
|
| |||||||||||||||
| | |
December 31, 2021
|
| |
December 31, 2020
|
| |
January 1, 2020
|
| |||||||||
Income tax
|
| | | | 6,490 | | | | | | 1,562 | | | | | | 1,638 | | |
Social contribution
|
| | | | 382 | | | | | | 75 | | | | | | 256 | | |
| | | | | 6,872 | | | | | | 1,637 | | | | | | 1,894 | | |
| | |
Combined
|
| |||||||||||||||||||||||||||||||||
| | |
December 31, 2021
|
| |
December 31, 2020
|
| |
January 1, 2020
|
| |||||||||||||||||||||||||||
| | |
Current
|
| |
Non-
current |
| |
Current
|
| |
Non-
current |
| |
Current
|
| |
Non-
current |
| ||||||||||||||||||
PIS
|
| | | | 668 | | | | | | — | | | | | | 488 | | | | | | — | | | | | | 170 | | | | | | — | | |
COFINS
|
| | | | 3,075 | | | | | | — | | | | | | 2,248 | | | | | | — | | | | | | 1,694 | | | | | | — | | |
ICMS
|
| | | | 75 | | | | | | — | | | | | | 57 | | | | | | — | | | | | | — | | | | | | — | | |
ISS
|
| | | | 583 | | | | | | — | | | | | | 298 | | | | | | — | | | | | | 581 | | | | | | — | | |
IVA
|
| | | | 8,433 | | | | | | — | | | | | | 8,294 | | | | | | — | | | | | | 2,560 | | | | | | — | | |
Other taxes
|
| | | | 4,331 | | | | | | — | | | | | | 9 | | | | | | — | | | | | | 29 | | | | | | — | | |
Installment
|
| | | | 13 | | | | | | 4,065 | | | | | | — | | | | | | — | | | | | | 2,035 | | | | | | 7,446 | | |
IRRF
|
| | | | 500 | | | | | | — | | | | | | 24 | | | | | | — | | | | | | 52 | | | | | | — | | |
| | | | | 17,678 | | | | | | 4,065 | | | | | | 11,418 | | | | | | — | | | | | | 7,121 | | | | | | 7,446 | | |
| | |
Combined
|
| |||||||||
| | |
2021
|
| |||||||||
| | |
Current
|
| |
Non-current
|
| ||||||
Simples national
|
| | | | — | | | | | | 1,285 | | |
Other PGFN debits
|
| | | | — | | | | | | 2,056 | | |
Social Security – RFB
|
| | | | — | | | | | | 139 | | |
Social Security – PGFN
|
| | | | — | | | | | | 328 | | |
Installment payment – INSS
|
| | | | 13 | | | | | | 124 | | |
PIS分期付款
|
| | | | — | | | | | | 20 | | |
COFINS Installment
|
| | | | — | | | | | | 94 | | |
Installment payment – IRRF
|
| | | | — | | | | | | 13 | | |
Other
|
| | | | — | | | | | | 6 | | |
| | | | | 13 | | | | | | 4,065 | | |
| | |
Combined
|
| |||||||||||||||
| | |
Lease liabilities
|
| |
Unwinding
interest from lease agreements |
| |
Net lease
liability |
| |||||||||
Opening balance as of January 1, 2021
|
| | | | 10,070 | | | | | | (1.129) | | | | | | 8,941 | | |
Additions
|
| | | | 25,414 | | | | | | (4,133) | | | | | | 21,281 | | |
Business combination
|
| | | | 4,716 | | | | | | (864) | | | | | | 3,852 | | |
Paymen – s – Principal
|
| | | | (6,820) | | | | | | — | | | | | | (6,820) | | |
Interest payment
|
| | | | (573) | | | | | | — | | | | | | (573) | | |
利息拨付
|
| | | | — | | | | | | 1,180 | | | | | | 1,180 | | |
Exchange-rate change
|
| | | | 3,806 | | | | | | — | | | | | | 3,806 | | |
Balance at December 31, 2021
|
| | | | 36,613 | | | | | | (4,946) | | | | | | 31,667 | | |
Current
|
| | | | 11,599 | | | | | | (1,964) | | | | | | 9,635 | | |
Non-current
|
| | | | 25,014 | | | | | | (2,982) | | | | | | 22,032 | | |
| | |
Combined
|
| |||||||||||||||
| | |
Lease liabilities
|
| |
Unwinding interest
from lease agreements |
| |
Net lease liability
|
| |||||||||
Opening balance as of January 1, 2020
|
| | | | 4,367 | | | | | | (112) | | | | | | 4,255 | | |
Additions
|
| | | | 1,709 | | | | | | (1,183) | | | | | | 526 | | |
Business combination
|
| | | | 7,208 | | | | | | (280) | | | | | | 6,928 | | |
Paymen – s – Principal
|
| | | | (3,957) | | | | | | — | | | | | | (3,957) | | |
Interest payment
|
| | | | (183) | | | | | | — | | | | | | (183) | | |
利息拨付
|
| | | | — | | | | | | 446 | | | | | | 446 | | |
Exchange-rate change
|
| | | | 926 | | | | | | — | | | | | | 926 | | |
Balance at December 31, 2020
|
| | | | 10,070 | | | | | | (1,129) | | | | | | 8,941 | | |
Current
|
| | | | 3,645 | | | | | | (511) | | | | | | 3,134 | | |
Non-current
|
| | | | 6,425 | | | | | | (618) | | | | | | 5,807 | | |
| | |
Combined
|
| |||||||||||||||||||||||||||||||||
| | |
December 31, 2021
|
| |
December 31, 2020
|
| |
January 1, 2020
|
| |||||||||||||||||||||||||||
| | |
Judicial
deposits |
| |
Provision for
contingencies |
| |
Judicial
deposits |
| |
Provision for
contingencies |
| |
Judicial
deposits |
| |
Provision for
contingencies |
| ||||||||||||||||||
可能的或有事项: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
劳动力和社会保障应急费用
|
| | | | 147 | | | | | | 181 | | | | | | 407 | | | | | | 546 | | | | | | 711 | | | | | | 1,020 | | |
| | | | | 147 | | | | | | 181 | | | | | | 407 | | | | | | 546 | | | | | | 711 | | | | | | 1,020 | | |
| | |
Combined
|
| |||
(=) Balance at January 1, 2020
|
| | | | 1,020 | | |
(+)本年度拨备
|
| | | | 468 | | |
(-)本年度拨备已冲销
|
| | | | (120) | | |
(-)本年度使用的拨备
|
| | | | (822) | | |
(=) Balance at December 31, 2020
|
| | | | 546 | | |
(+)本年度拨备
|
| | | | 63 | | |
(-)本年度拨备已冲销
|
| | | | (26) | | |
(-)本年度使用的拨备
|
| | | | (402) | | |
(=) Balance at December 31, 2021
|
| | | | 181 | | |
| | |
Combined
|
| |||||||||||||||
| | |
December 31,
2021 |
| |
December 31,
2020 |
| |
January 1,
2020 |
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | |
Loan (non-current) | | | | | | | | | | | | | | | | | | | |
Ambipar Participaçóes e Empreendimentos S.A.
|
| | | | 4,508 | | | | | | 83 | | | | | | 6,051 | | |
Ambipar环境逆向制造公司
|
| | | | 622 | | | | | | 621 | | | | | | 562 | | |
Ambipar研发Pesquisa,Desenvolvimento Ltd.
|
| | | | 48 | | | | | | 48 | | | | | | 18 | | |
Ambipar Logistics Ltda.
|
| | | | 14,477 | | | | | | 14,578 | | | | | | 1,782 | | |
| | |
Combined
|
| |||||||||||||||
| | |
December 31,
2021 |
| |
December 31,
2020 |
| |
January 1,
2020 |
| |||||||||
环保ESG Participaçóes S.A.
|
| | | | 532 | | | | | | 332 | | | | | | 327 | | |
Ambipar Eco Products S.A.
|
| | | | 2,261 | | | | | | 2,207 | | | | | | 1,932 | | |
Ambipar劳动力解决方案Mão de Obra Temp,Ltd.
|
| | | | 5,759 | | | | | | 5,373 | | | | | | 4,469 | | |
环境解决方案 - s - Soluçóes Ambientais Ltd.
|
| | | | 5,037 | | | | | | 3,689 | | | | | | 1,695 | | |
Ambipar环境废物物流有限公司,
|
| | | | 1,352 | | | | | | 1,387 | | | | | | 2,021 | | |
Amazon Resíduos Ltda.
|
| | | | 127 | | | | | | — | | | | | | — | | |
Disal Perú S.A.C
|
| | | | 3 | | | | | | — | | | | | | — | | |
| | | | | 34,726 | | | | | | 28,318 | | | | | | 18,857 | | |
Liabilities | | | | | | | | | | | | | | | | | | | |
Dividends payable | | | | | | | | | | | | | | | | | | | |
控股股东
|
| | | | 31,154 | | | | | | — | | | | | | — | | |
非控股股东
|
| | | | 315 | | | | | | — | | | | | | — | | |
| | | | | 31,469 | | | | | | — | | | | | | — | | |
Loan (non-current) | | | | | | | | | | | | | | | | | | | |
Ambipar Participaçóes e Empreendimentos S.A.
|
| | | | 470,824 | | | | | | 52,886 | | | | | | 62,017 | | |
Ambipar Eco Products S.A.
|
| | | | 240 | | | | | | 239 | | | | | | 1,077 | | |
Ambipar环境废物物流有限公司,
|
| | | | 1,088 | | | | | | 1,088 | | | | | | 1,088 | | |
[br]Ambipar环境解决方案 - Soluçóes Ambientais Ltd.
|
| | | | 61 | | | | | | — | | | | | | — | | |
环保ESG Participaçóes S.A.
|
| | | | 9,595 | | | | | | — | | | | | | — | | |
智利赛尼托里奥便携式设备有限公司。
|
| | | | 340 | | | | | | — | | | | | | — | | |
Gestión de Servicios Ambientales S.A.C.
|
| | | | 13 | | | | | | — | | | | | | — | | |
| | | | | 482,161 | | | | | | 54,213 | | | | | | 64,182 | | |
Profit or loss | | | | | |||||||||||||||
关键人员薪酬
|
| | | | 7,631 | | | | | | 8,060 | | | | | | 4,562 | | |
|
| | |
Combined
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
损益表(业务往来) | | | | | | | | | | | | | |
Net Revenues | | | | | | | | | | | | | |
智利赛尼托里奥便携式有限公司,
|
| | | | 47 | | | | | | 51 | | |
Ingeniería en Sanitización S.A.
|
| | | | — | | | | | | 1 | | |
Ingeclean Perú SAC
|
| | | | — | | | | | | 7 | | |
Gestión de Servicios Ambientales SAC
|
| | | | — | | | | | | 50 | | |
Inmobiliaria e Inversiones D&G Ltd.,
|
| | | | — | | | | | | 28 | | |
| | | | | 47 | | | | | | 137 | | |
Costs | | | | | | | | | | | | | |
智利赛尼托里奥便携式有限公司,
|
| | | | — | | | | | | (14) | | |
Ingeniería en Sanitización S.A.
|
| | | | — | | | | | | — | | |
Gestión de Servicios Ambientales SAC
|
| | | | — | | | | | | (191) | | |
Inversiones Algarrobo S.A.
|
| | | | — | | | | | | (296) | | |
| | | | | — | | | | | | (501) | | |
Net Income (loss)
|
| | |
|
47
|
| | | |
|
(364)
|
| |
| | |
Share Capital
(R$) |
| |||
Balance, January 01, 2020
|
| | | | 36,899,916 | | |
Balance, December 31, 2020
|
| | | | 212,898,917 | | |
Balance, December 31, 2021
|
| | | | 261,920,439 | | |
| | |
2021
|
| |
2020
|
| ||||||
Net income for the year
|
| | | | 131,117 | | | | | | 61,699 | | |
法定准备金的目的地(5%)
|
| | | | (6,559) | | | | | | (2,356) | | |
本年度收入分配情况
|
| | | | (31,140) | | | | | | — | | |
未实现利润准备中的拨备
|
| | | | 93,418 | | | | | | 59,343 | | |
Earning per share
|
| |
2021
|
| |
2020
|
| ||||||
扣除前归属于母公司股东的每股收益
|
| | | | 138,142 | | | | | | 66,054 | | |
普通股数量
|
| | | | 48,615,599 | | | | | | 36,898,917 | | |
基本每股收益(单位:雷亚尔)
|
| | | | 2,84 | | | | | | 1,79 | | |
稀释后每股收益(单位:雷亚尔)
|
| | | | 2,84 | | | | | | 1,79 | | |
| | |
Response
Inversiones Disal Emergencias |
| |||
按公允价值收购的资产和负债 | | | | | | | |
现金和现金等价物
|
| | | | 1,005 | | |
Other assets
|
| | | | 25,650 | | |
Other liabilities
|
| | | | (326) | | |
可识别净资产总额
|
| | | | 26,329 | | |
已转移对价总额
|
| | | | 144,430 | | |
(-) Cash acquired
|
| | | | (1,005) | | |
(-)承担的付款义务价值
|
| | | | — | | |
已付现金,扣除已收/应收现金(*)
|
| | | | 143,425 | | |
| | |
Response
Inversiones Disal Emergencias |
| |||
商誉的确定 | | | | | | | |
总对价金额,净额
|
| | | | 144,430 | | |
可识别净资产总额
|
| | | | (26,329) | | |
商誉按预期未来盈利能力支付
|
| | | | 118,101 | | |
追加收购日期
|
| |
06/28/2021
|
| |||
获得控制权的公司
|
| |
Emergência Participações S.A.
|
| |||
Value of acquisition
|
| |
US$26,185 (thousand)
|
| |||
Percentage acquired
|
| |
100%
|
|
| | |
2021
|
| |
2020
|
| ||||||
Net Revenue | | | | | | | | | | | | | |
Brazil
|
| | | | 210,397 | | | | | | 156,250 | | |
拉丁美洲(巴西除外)
|
| | | | 144,410 | | | | | | 104,809 | | |
Europe
|
| | | | 132,617 | | | | | | 34,041 | | |
North America
|
| | | | 334,779 | | | | | | 69,184 | | |
Total | | | | | 822,203 | | | | | | 364,284 | | |
| | |
2021
|
| |
2020
|
| ||||||
Net Revenue | | | | | | | | | | | | | |
Brazil
|
| | | | 289,762 | | | | | | 107,122 | | |
拉丁美洲(巴西除外)
|
| | | | 42,875 | | | | | | 15,260 | | |
Europe
|
| | | | 115,549 | | | | | | 7,981 | | |
North America
|
| | | | 478,813 | | | | | | 197,025 | | |
Total | | | | | 926,999 | | | | | | 327,388 | | |
| | |
Combined
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
国内市场净收入(*)
|
| | | | 210,397 | | | | | | 156,249 | | |
国外市场净收入
|
| | | | 611,806 | | | | | | 208,035 | | |
提供服务的净收入
|
| | | | 822,203 | | | | | | 364,284 | | |
| | |
Combined
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
提供服务时使用的材料
|
| | | | (32,036) | | | | | | (3,314) | | |
人员和人工费用
|
| | | | (317,749) | | | | | | (162,186) | | |
Fuels
|
| | | | (24,744) | | | | | | (1,764) | | |
Freight and tolls
|
| | | | (2,683) | | | | | | (1,958) | | |
机器、电器、设备和车辆的维护
|
| | | | (24,306) | | | | | | (3,608) | | |
Taxes
|
| | | | (10,099) | | | | | | (2,698) | | |
Rent and condominiums
|
| | | | (8,884) | | | | | | (4,606) | | |
货物、车辆、机器和设备租赁
|
| | | | (14,294) | | | | | | (3,262) | | |
Telephony expenses
|
| | | | (2,011) | | | | | | (1,375) | | |
Travel expenses
|
| | | | (12,588) | | | | | | (6,258) | | |
折旧及摊销
|
| | | | (60,163) | | | | | | (22,519) | | |
广告宣传
|
| | | | (3,399) | | | | | | (4,415) | | |
Third party services
|
| | | | (89,455) | | | | | | (27,454) | | |
Other expenses
|
| | | | (41,762) | | | | | | (28,981) | | |
| | | | | (644,173) | | | | | | (274,398) | | |
提供服务的成本
|
| | | | (618,691) | | | | | | (256,147) | | |
总务部、行政部和销售部
|
| | | | (26,837) | | | | | | (18,956) | | |
其他营业收入(费用),净额
|
| | | | 1,355 | | | | | | 705 | | |
| | | | | (644,173) | | | | | | (274,398) | | |
| | |
Combined
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Financial income | | | | | | | | | | | | | |
Discounts obtained
|
| | | | 82 | | | | | | 81 | | |
Interest charged
|
| | | | 830 | | | | | | 348 | | |
银行存款利息收入
|
| | | | 3,714 | | | | | | 1 | | |
外汇收入
|
| | | | 5,636 | | | | | | 6,481 | | |
Holding gain
|
| | | | 40 | | | | | | 456 | | |
Other
|
| | | | 474 | | | | | | 38 | | |
| | | | | 10,776 | | | | | | 7,405 | | |
| | |
Combined
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
财务支出 | | | | | | | | | | | | | |
Interest paid
|
| | | | (1,610) | | | | | | (1,942) | | |
Interest right of use
|
| | | | (978) | | | | | | (291) | | |
Interest on loans
|
| | | | (7,454) | | | | | | (3,848) | | |
Discounts granted
|
| | | | (830) | | | | | | (331) | | |
Bank expenses
|
| | | | (362) | | | | | | (460) | | |
IOF
|
| | | | (1,108) | | | | | | (616) | | |
Foreign exchange costs
|
| | | | (163) | | | | | | (5,644) | | |
Other
|
| | | | (299) | | | | | | (1,351) | | |
| | | | | (12,804) | | | | | | (14,483) | | |
Net financial expense
|
| | | | (2,028) | | | | | | (7,078) | | |
| | |
Combined
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
当期所得税和社会贡献
|
| | | | (23,773) | | | | | | (11,274) | | |
递延所得税和社会贡献
|
| | | | (14,087) | | | | | | (5,480) | | |
所得税和社会缴费
|
| | |
|
(37,860)
|
| | | |
|
(16,754)
|
| |
| | |
Combined
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
所得税和社会贡献前收入
|
| | | | 176,002 | | | | | | 82,808 | | |
按现行税率 - 计算的税款34%
|
| | | | (59,841) | | | | | | (28,155) | | |
Reconciliation: | | | | | | | | | | | | | |
子公司净收入中的权益
|
| | | | — | | | | | | — | | |
递延税损资产确认
|
| | | | (8,987) | | | | | | (847) | | |
其他司法管辖区的永久差额调整
|
| | | | 38,571 | | | | | | 8,416 | | |
税制差异调整
|
| | | | (4,061) | | | | | | — | | |
临时和永久性差异中的其他调整
|
| | | | (3,542) | | | | | | 3,832 | | |
所得税和社会贡献
|
| | |
|
(37,860)
|
| | | |
|
(16,754)
|
| |
所得税和社会贡献的有效税率 - %
|
| | | | 21,5% | | | | | | 20,2% | | |
| | |
Combined
|
| |||||||||||||||
Tax bases – Assets
|
| |
December 31, 2021
|
| |
December 31, 2020
|
| |
January 1, 2020
|
| |||||||||
税损和负基数
|
| | | | 17,962 | | | | | | 5,438 | | | | | | 5,262 | | |
另一个司法管辖区的暂时性差异
|
| | | | 8,470 | | | | | | 11,600 | | | | | | 9,283 | | |
Income tax – 25%
|
| | | | 6,608 | | | | | | 4,260 | | | | | | 3,636 | | |
Social contribution – 9%
|
| | | | 2,379 | | | | | | 1,533 | | | | | | 1,310 | | |
所得税和社会贡献 - 资产
|
| | | | 8,987 | | | | | | 5,793 | | | | | | 4,946 | | |
| | |
Combined
|
| |||||||||||||||
Tax bases – Liabilities
|
| |
December 31, 2021
|
| |
December 31, 2020
|
| |
January 1, 2020
|
| |||||||||
拨备 - 暂时性差异
|
| | | | (45,862) | | | | | | (28,611) | | | | | | (12,461) | | |
另一个司法管辖区的暂时性差异
|
| | | | (52,384) | | | | | | (9,397) | | | | | | (6,629) | | |
| | | | | (98,246) | | | | | | (38,008) | | | | | | (19,090) | | |
Income tax – 25%
|
| | | | (24,562) | | | | | | (9,502) | | | | | | (4,773) | | |
Social contribution – 9%
|
| | | | (8,842) | | | | | | (3,421) | | | | | | (1,718) | | |
所得税和社会贡献 - 负债
|
| | | | (33,404) | | | | | | (12,923) | | | | | | (6,491) | | |
| | |
Combined
|
| |||||||||||||||
Changes
|
| |
December 31, 2021
|
| |
December 31, 2020
|
| |
January 1, 2020
|
| |||||||||
期初余额 - 资产,扣除负债后的净额
|
| | | | (7,130) | | | | | | (1,545) | | | | | | (3,677) | | |
损益表变现
|
| | | | (14,087) | | | | | | (5,480) | | | | | | (701) | | |
Other changes
|
| | | | (3,200) | | | | | | (105) | | | | | | 2,833 | | |
期末余额 - 资产,扣除负债后的净额
|
| | | | (24,417) | | | | | | (7,130) | | | | | | (1,545) | | |
Realization per annum
|
| |
December 31, 2021
|
| |
December 31, 2020
|
| |
January 1, 2020
|
| |||||||||
2020
|
| | | | — | | | | | | — | | | | | | 1,237 | | |
2021
|
| | | | — | | | | | | 1,448 | | | | | | 1,237 | | |
2022
|
| | | | 2,247 | | | | | | 1,448 | | | | | | 1,237 | | |
2023
|
| | | | 2,247 | | | | | | 1,448 | | | | | | 1,235 | | |
2024
|
| | | | 2,247 | | | | | | 1,449 | | | | | | — | | |
2025
|
| | | | 2,246 | | | | | | — | | | | | | — | | |
| | | | | 8,987 | | | | | | 5,793 | | | | | | 4,946 | | |
| | |
Combined
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
通过融资收购物业、厂房和设备
|
| | | | 19,818 | | | | | | 32,491 | | |
Operational lease
|
| | | | 21,281 | | | | | | 526 | | |
收购投资的应付余额
|
| | | | 157,397 | | | | | | 77,072 | | |
累计平移调整
|
| | | | 11,626 | | | | | | 10,329 | | |
非控股股东利益
|
| | | | (18,622) | | | | | | 5,289 | | |
Dividends payable
|
| | | | (31,155) | | | | | | — | | |
通过AFAC增资
|
| | | | 176,000 | | | | | | — | | |
用投资收据增资
|
| | | | 49,021 | | | | | | — | | |
|
Item
|
| |
Event
|
| |
Date
|
| |
Description
|
|
|
1
|
| | 通过其直接子公司Ambipar Holding CanadáInc.收购公司First Response的100%股份。 | | | February 2022 | | | 2022年2月,公司宣布通过其直接子公司Ambipar Holding Canada Inc.收购First Response 100%的股份,该公司成立于2007年。First Response专门从事环境应急响应 | |
|
Item
|
| |
Event
|
| |
Date
|
| |
Description
|
|
| | | | | | | | | | ,侧重于消防、培训、模拟以及消防员和消防设备的外包,是该细分市场的参考。它在加拿大的不列颠哥伦比亚省和艾伯塔省有8个作战基地。2021年,其净收入达到1020万加元,EBITDA为210万加元。 | |
|
2
|
| | 首次发行紧急Participaçóes S.A.债券 | | | February 2022 | | | 截至2022年2月15日,Emergíncia Participaçóes发行了第一批无担保、不可转换为股票的简单债券,发行了单一系列债券,并提供了额外的个人担保。总共发行了335,500雷亚尔的债券,总金额为335,500雷亚尔,单位面值为1雷亚尔,最终到期日为2028年2月。 | |
|
3
|
| | 收购Dracares Apoio MatíTimo e Portuário Ltd.公司51%的股份。 | | | March 2022 | | | 2022年3月,该公司宣布收购Dracares Apoio MaríTimo e Portuário Ltd da的控股权,Dracares Apoio MaríTimo e Portuário Ltd.是一家专门从事离岸和陆上漏油应急服务的公司,运营着自己的船只,以应对漏油、侦察地震船只、环境数据收集和水深测量。2021年,它获得了5000万BRL的利润,EBITDA为1400万BRL。对本集团而言,是次收购:(I)进军海上溢油及对抗海洋污染紧急服务市场;(Ii)增加环境服务及解决方案组合;(Iii)创造营运及行政协同效应及交叉销售机会;与其战略增长计划保持一致,以捕捉协同效应及潜在最大化利润率及回报。 | |
|
4
|
| | 收购Flyone Service Aéreo Especalizado,Comércio e Serviços Ltd.公司51%的股份。 | | | March 2022 | | | 2022年3月,本公司宣布收购Flyone Serviço Aéreo Especalizado,Comércio e Serviços Ltd.公司的控股权,该公司专门为森林火灾应急提供空中服务,运营着自己的中小型和大型直升机、地面支援车辆和特种设备。2021年,它获得了7000万BRL的利润,EBITDA为2100万BRL。对本集团而言,这项收购:(I)允许通过飞机进入环境紧急服务市场;(Ii)允许缩短当前客户组合来电的响应时间 | |
|
Item
|
| |
Event
|
| |
Date
|
| |
Description
|
|
| | | | | | | | | | (三)增加服务和环境解决方案的组合;(四)产生运营、行政协同效应和交叉销售机会;与其战略增长计划保持一致,实现协同效应和潜在的利润率最大化和回报。 | |
|
5
|
| | 收购RG咨询公司Técnica Ambiental S.A.(“RG咨询”)51%的股份 | | | March 2022 | | | 2022年3月18日,该公司收购了RG ConsulVictoria Tecnica Ambiental S.A.公司51%的股本,该公司专门从事该国中部地区的应急准备和响应。 | |
|
6
|
| | 通过其子公司Ambipar Response ES S.A.收购Bioenv AnáLise Ambientais Ltd.(“Bioenv”)51%的股份。 | | | Jun 2022 | | | 直接子公司Ambipar Response ES S.A.收购了Bioenv AnáLise Ambientais Ltd.(“Bioenv”)公司51%的股份。BIOENV成立于2008年,专门从事环境分析,并在巴西开发了几个监测项目,包括为跨国公司开发的项目。它位于阿拉克鲁斯/埃斯市,拥有一个配备了分析实验室的基地,可以进行质量通过CGCRE ISO/IEC INMETRO 17025认证的环境评估。对本集团而言,本次收购:(I)进入实验室分析市场;(Ii)增加环境服务和解决方案的组合;(Iii)产生运营和行政协同效应以及交叉销售机会;与其战略增长计划保持一致,获得协同效应并潜在地最大化利润率和回报。 | |
|
7
|
| | 与HPX Corp.(“HPX”)(纽约证券交易所代码:HPX)的业务合并。 | | | July 2022 | | | 2022年7月6日,母公司Ambipar Participaçóes e Empreendimentos S.A.通知其股东和市场,Emergencia Participaçóes S.A.与特殊目的收购公司(SPAC)HPX Corp.(以下简称HPX)(纽约证券交易所代码:HPX)签订了一项业务合并协议(“业务合并”)。通过上述业务合并,合并后的公司预计将拥有约31亿雷亚尔的预计企业价值,这意味着基于截至2022年3月31日的最后12个月报告的EBITDA,隐含EV/EBITDA倍数为11.1倍,预计隐含股本价值约为29亿雷亚尔。 | |
|
8
|
| | 收购CTA Serviços em Meio Ambiente Ltd.(“CTA”)公司100%的股份。 | | | July 2022 | | | 7月,该公司通过收购受控公司CTA Serviços em Meio Ambiente Ltd.CTA成立于1993年,位于圣埃斯皮里托,是一家专门从事 | |
|
Item
|
| |
Event
|
| |
Date
|
| |
Description
|
|
| | | | | | | | | | 环境服务,在发生环境事故时,作为维护和保护动植物以及恢复动植物的主要待命和反应领域。全年净收入为2,160万雷亚尔,EBITDA为500万雷亚尔。对本集团而言,此次收购具有战略意义,并与目前在巴西、拉丁美洲、北美和欧洲的业务具有协同效应,为产品组合的补充做出了如下贡献:(I)使环境紧急情况进入市场,保护和恢复动植物,加强Ambipar与受污染产品污染的动物康复中心的应急响应的运营结构,在统一的应急指挥中心提供技术支持,并支持规划、准备和参与环境紧急情况的模拟演习。(Ii)通过编制动植物保护计划(PPAF),与现有的环境监测服务相关联,增加动植物咨询服务组合;以及(Iii)在您现有的客户组合中创造交叉销售机会。 | |
|
9
|
| | 收购格雷厄姆公用事业公司100%的股份。 | | | July 2022 | | | 2022年7月,子公司安比帕控股加拿大公司宣布通过其子公司安比帕控股加拿大公司收购格雷厄姆公用事业公司100%的股份。格雷厄姆公用事业公司成立于2015年,专注于工业服务和骇维金属加工的紧急服务,其基地位于贝尔维尔省,距离安大略河的一条航道12公里,而贝尔维尔省还没有安比帕尔公司。2021年,其营业额为320万加元,相当于1410万雷亚尔,EBITDA为150万加元,相当于660万雷亚尔。对本集团而言,本次收购:(I)扩大本公司在北美的业务,增加另一个本公司所在的省份;(Ii)开启在加拿大经营海运服务的可能性;(Iii)扩大北美的服务组合和规模;(Iv)产生运营、行政协同效应和交叉销售机会;与其战略增长计划保持一致,实现协同效应和潜在的利润率最大化和回报。 | |
|
Item
|
| |
Event
|
| |
Date
|
| |
Description
|
|
|
10
|
| | 获得C-Tank公司的股权控制权 | | | July 2022 | | | 2022年7月,公司宣布收购C-Tank公司的持股控制权。C-Tank成立于2015年,是一家专门从事工业和海军坦克清洗的公司,为不同细分市场的客户提供陆上和海上解决方案。C-Tank的业务主要集中在里约热内卢州和圣保罗州,总部设在尼特罗伊。2021年,C-Tank的营业额为4100万雷亚尔,EBITDA为1900万雷亚尔。此次收购具有战略意义,并与Ambipar目前的业务产生协同效应,因为:(I)允许进入海洋油罐清洁部门;(Ii)增加环境服务和解决方案的组合;(Iii)带来运营和行政效率并产生交叉销售机会;以及(Iv)允许共享结构和团队,以提高资产的利用率和效率。与其他收购一致,它扩大并加强了一站式服务模式,通过这种模式,单一平台作为环境服务的参考得到了加强。 | |
|
11
|
| | Ambipar和Emergencia之间的公司间贷款协议 | | | July 2022 | | | 2022年7月5日,Ambipar和Emergencia签订了Ambipar公司间贷款协议,根据该协议,Ambipar正式根据上述公司间贷款向Emergencia支付总额为317,094,454,24雷亚尔的款项。根据Ambipar公司间贷款协议,Ambipar可在本协议终止前的任何时间,自行酌情将相当于50,500,000.00美元的金额(以巴西雷亚尔表示)转换为Emergencia的股权,作为认购及根据Ambipar认购协议按每股10.00美元认购5,050,000股新Pubco B类普通股的代价。 | |
|
12
|
| | 通过其直接子公司Ambipar Holding CanadáInc.收购Ridgeline加拿大公司(“Ridgeline”)100%的股份。 | | | August 2022 | | | Ridgeline成立于1999年,专门为石油和天然气、公用事业、采矿和建筑行业的公司提供应急响应和环境服务。它在不列颠哥伦比亚省、艾伯塔省和萨斯喀彻温省有16个基地,与加拿大目前的Ambipar结构相辅相成。2021年营业额3410万加元,相当于1.5亿雷亚尔,EBITDA为420万加元,相当于 | |
|
Item
|
| |
Event
|
| |
Date
|
| |
Description
|
|
| | | | | | | | | | 1850万雷亚尔。对本集团而言,是次收购:(I)在地理上扩大本公司在北美的业务,在加拿大增加本公司没有的新省份;(Ii)增加在北美提供的环境服务组合;(Iii)产生经营、行政协同效应及交叉销售机会;与其战略增长计划保持一致,以捕捉协同效应及潜在利润率最大化及回报。 | |
|
13
|
| | 与Itau BBA International PLC签订新的贷款协议 | | | August 2022 | | | 2022年8月,为了为收购Witt O‘Brien’s提供资金,Ambipar Holding USA Inc.与Itau BBA International PLC签订了一项贷款协议,根据该协议,Itau BBA International PLC向Ambipar Holding USA Inc.提供本金9,000万美元,年利率6.36%,从2023年3月至2027年3月分9次每半年支付一次,本金于2027年9月13日到期。 | |
|
14
|
| | 第二次发行债券 | | | September 2022 | | | 第二次发行债券是指Emergencia于2022年9月20日发行本金总额2.5亿雷亚尔的单一系列无担保、不可转换债券,根据第二份债券契约于2028年9月20日到期。这笔款项是本公司于2022年10月第一周收到的。 | |
|
15
|
| | 通过其直接子公司Ambipar Holding USA Inc.收购Witt O‘Brien’s,LLC公司(“Witt O‘Brien’s”)100%的股份。 | | | October 2022 | | | 2022年10月,公司宣布通过其直接子公司Ambipar Holding USA Inc.完成对Witt O‘Brien’s,LLC(“Witt O‘Brien’s”)公司的股权控制。WOB于2012年由O‘Brien’s Response Management和Witt Associates合并而成,是危机和应急管理行业的全球领导者,为蓝筹企业客户以及公共部门的应急和复原力计划提供服务。在企业领域,WOB为超过1,200名客户提供服务,并享有诱人的利润率和可持续的订阅型收入。从历史上看,这一细分市场的流失率不到5%。最近的客户包括31家财富100强公司,其中许多是石油、交通、能源、媒体和科技行业的领先者。此次收购符合Ambipar Response的全球扩张战略和 | |
|
Item
|
| |
Event
|
| |
Date
|
| |
Description
|
|
| | | | | | | | | | 加速了它在美国的增长。WOB拥有一支经验丰富的多功能领导团队,与其业务计划的执行保持一致。此外,它的组织结构配置为支持其增长和整合Ambipar Response在美国的现有业务。 | |
| | |
Note
|
| |
June 30, 2022
|
| |
December 31, 2021
|
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | | 4 | | | | | | 157,230 | | | | | | 118,918 | | |
贸易和其他应收账款
|
| | | | 5 | | | | | | 326,072 | | | | | | 234,288 | | |
Current tax assets
|
| | | | 6.1 | | | | | | 6,747 | | | | | | 4,895 | | |
Other tax assets
|
| | | | 6.2 | | | | | | 11,685 | | | | | | 13,308 | | |
Prepaid expenses
|
| | | | | | | | | | 18,086 | | | | | | 1,484 | | |
Advances to suppliers
|
| | | | | | | | | | 26,561 | | | | | | 47,283 | | |
Inventories
|
| | | | | | | | | | 13,408 | | | | | | 8,781 | | |
其他账户等价物
|
| | | | | | | | | | 25,539 | | | | | | 24,454 | | |
Current assets
|
| | | | | | | | | | 585,328 | | | | | | 453,411 | | |
Non-current assets | | | | | | | | | | | | | | | | | | | |
Related parties loans
|
| | | | 16 | | | | | | 41,041 | | | | | | 34,726 | | |
Deferred taxes
|
| | | | 22 | | | | | | 6,308 | | | | | | 8,987 | | |
Judicial deposits
|
| | | | 15 | | | | | | 116 | | | | | | 147 | | |
其他应收账款
|
| | | | | | | | | | 21,521 | | | | | | 6,811 | | |
财产、厂房和设备
|
| | | | 8 | | | | | | 421,510 | | | | | | 331,621 | | |
Goodwill
|
| | | | 9 | | | | | | 720,300 | | | | | | 584,893 | | |
Intangible assets
|
| | | | 9 | | | | | | 9,945 | | | | | | 10,485 | | |
非流动资产合计
|
| | | | | | | | | | 1,220,741 | | | | | | 977,670 | | |
Total assets
|
| | | | | | | | | | 1,806,069 | | | | | | 1,431,081 | | |
| | |
Note
|
| |
June 30, 2022
|
| |
December 31, 2021
|
| |||||||||
Liabilities | | | | | | | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | | | | | | | |
Loans and Financing
|
| | | | 10 | | | | | | 38,475 | | | | | | 60,755 | | |
Debentures
|
| | | | 11 | | | | | | 13,409 | | | | | | — | | |
Trade and other payables
|
| | | | 12 | | | | | | 51,701 | | | | | | 39,573 | | |
Labor obligations
|
| | | | | | | | | | 32,198 | | | | | | 21,552 | | |
Dividends payable
|
| | | | 16 | | | | | | 31,469 | | | | | | 31,469 | | |
应缴当期所得税和社会缴费
|
| | | | 13 | | | | | | 7,369 | | | | | | 6,872 | | |
Other tax payable
|
| | | | 13 | | | | | | 22,273 | | | | | | 17,678 | | |
收购投资所产生的债务
|
| | | | 7 | | | | | | 129,481 | | | | | | 128,130 | | |
Lease liabilities
|
| | | | 14 | | | | | | 11,244 | | | | | | 9,635 | | |
Other bills to pay
|
| | | | | | | | | | 35,765 | | | | | | 30,480 | | |
Current liabilities
|
| | | | | | | | | | 373,384 | | | | | | 346,144 | | |
非流动负债 | | | | | | | | | | | | | | | | | | | |
Loans and Financing
|
| | | | 10 | | | | | | 130,997 | | | | | | 94,549 | | |
Debentures
|
| | | | 11 | | | | | | 330,201 | | | | | | — | | |
Other tax expenses
|
| | | | 13 | | | | | | 7,626 | | | | | | 4,065 | | |
Related parties loans
|
| | | | 16 | | | | | | 365,111 | | | | | | 482,161 | | |
递延所得税和社会贡献
|
| | | | 22 | | | | | | 35,832 | | | | | | 33,404 | | |
收购投资所产生的债务
|
| | | | 7 | | | | | | 134,482 | | | | | | 101,278 | | |
应急准备
|
| | | | 15 | | | | | | 129 | | | | | | 181 | | |
Lease liabilities
|
| | | | 14 | | | | | | 22,100 | | | | | | 22,032 | | |
Other bills to pay
|
| | | | | | | | | | 19,157 | | | | | | 9,349 | | |
非流动负债
|
| | | | | | | | | | 1,045,635 | | | | | | 747,019 | | |
Total liabilities
|
| | | | | | | | | | 1,419,019 | | | | | | 1,093,163 | | |
Shareholders’ equity | | | | | | | | | | | | | | | | | | | |
Capital
|
| | | | | | | | | | 261,920 | | | | | | 261,920 | | |
Profit reserves
|
| | | | | | | | | | 179,679 | | | | | | 176,148 | | |
Capital transactions
|
| | | | | | | | | | (101,997) | | | | | | (116,486) | | |
股权估值调整
|
| | | | | | | | | | 984 | | | | | | 984 | | |
累计平移调整
|
| | | | | | | | | | (71,994) | | | | | | 3,428 | | |
Retained earnings
|
| | | | | | | | | | 78,285 | | | | | | — | | |
集团所有者应占权益
|
| | | | 17 | | | | | | 346,877 | | | | | | 325,994 | | |
非控股权益
|
| | | | 17 | | | | | | 40,173 | | | | | | 11,924 | | |
Total equity
|
| | | | | | | | | | 387,050 | | | | | | 337,918 | | |
股东权益和负债合计
|
| | | | | | | | | | 1,806,069 | | | | | | 1,431,081 | | |
| | | | | | | | |
Consolidated
|
| |
Combined
|
| ||||||
| | |
Note
|
| |
June 30, 2022
|
| |
June 30, 2021
|
| |||||||||
Net Revenue
|
| | | | 19 | | | | | | 654,526 | | | | | | 334,617 | | |
提供服务的成本
|
| | | | 20 | | | | | | (520,041) | | | | | | (251,150) | | |
Gross profit
|
| | | | | | | | | | 134,485 | | | | | | 83,467 | | |
销售、一般和行政费用
|
| | | | 20 | | | | | | (14,043) | | | | | | (13,856) | | |
其他收入、净支出
|
| | | | 20 | | | | | | 5,163 | | | | | | (105) | | |
Operating expenses
|
| | | | | | | | | | (8,880) | | | | | | (13,961) | | |
Operating profit
|
| | | | | | | | | | 125,605 | | | | | | 69,506 | | |
Finance costs
|
| | | | 21 | | | | | | (28,847) | | | | | | (6,556) | | |
Finance income
|
| | | | 21 | | | | | | 5,535 | | | | | | 12,435 | | |
Net finance costs
|
| | | | | | | | | | (23,312) | | | | | | 5,879 | | |
Profit before tax
|
| | | | | | | | | | 102,293 | | | | | | 75,385 | | |
当期所得税和社会贡献
|
| | | | 22 | | | | | | (14,685) | | | | | | (11,007) | | |
递延所得税和社会贡献
|
| | | | 22 | | | | | | (5,227) | | | | | | (11,820) | | |
Profit for the period
|
| | | | | | | | | | 82,381 | | | | | | 52,558 | | |
应占利润: | | | | | | | | | | | | | | | | | | | |
Owners of the group
|
| | | | | | | | | | 78,285 | | | | | | 51,723 | | |
非控股权益
|
| | | | | | | | | | 4,096 | | | | | | 835 | | |
期末股数
|
| | | | | | | | | | 261,920,439 | | | | | | 212,898,917 | | |
年末每股收益(基本和稀释后) - 单位:雷亚尔$
|
| | | | | | | | | | 0.31 | | | | | | 0.25 | | |
| | |
Consolidated
|
| |
Combined
|
| ||||||
| | |
June 30, 2022
|
| |
June 30, 2021
|
| ||||||
Profit for the period
|
| | | | 82,381 | | | | | | 52,558 | | |
随后重新分类为损益的项目: | | | | | | | | | | | | | |
被投资人在境外商誉的汇率变动
|
| | | | (1,070) | | | | | | (217) | | |
累计平移调整
|
| | | | (74,352) | | | | | | (14,584) | | |
当期其他综合亏损,税后净额
|
| | | | (75,422) | | | | | | (14,801) | | |
综合收益总额,税后净额
|
| | | | 6,959 | | | | | | 37,757 | | |
Attributable to: | | | | | | | | | | | | | |
Owners of the group
|
| | | | 78,285 | | | | | | 51,723 | | |
非控股权益
|
| | | | (71,326) | | | | | | (13,966) | | |
| | | | | 6,959 | | | | | | 37,757 | | |
| | | | | | | | |
归因于集团所有者
|
| | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Note
|
| |
Capital
|
| |
Advances
for future capital increase |
| |
Capital
transactions |
| |
Legal
reserve |
| |
Unrealized
income reserve |
| |
Equity
valuation adjustment |
| |
Accumulated
translation adjustment |
| |
Retained
earnings |
| |
Total
attributable to the controlling shareholder |
| |
Non
controlling interests |
| |
Total
|
| ||||||||||||||||||||||||||||||||||||
Balances at January 1st,
2021 |
| | | | | | | | | | 36,899 | | | | | | 176,000 | | | | | | (3,458) | | | | | | 7,380 | | | | | | 69,050 | | | | | | 984 | | | | | | 16,818 | | | | | | — | | | | | | 303,673 | | | | | | 23,521 | | | | | | 327,194 | | |
为未来增资预支资金
|
| | | | 17,1 | | | | | | 176,000 | | | | | | (176,000) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
—
|
| |
与股东的交易
|
| | | | | | | | | | — | | | | | | — | | | | | | (103,906) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (103,906) | | | | | | — | | | | |
|
(103,906)
|
| |
上一年度利润分配情况
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (307) | | | | | | — | | | | | | — | | | | | | — | | | | | | (307) | | | | | | | | | | |
|
(307)
|
| |
非控制人参与
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (23,317) | | | | |
|
(23,317)
|
| |
对往年的调整
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,470 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,470 | | | | | | — | | | | |
|
3,470
|
| |
其他全面亏损
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (14,801) | | | | | | — | | | | | | (14,801) | | | | | | — | | | | |
|
(14,801)
|
| |
Net income for the period
|
| | | | 17,4 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 51,723 | | | | | | 51,723 | | | | | | 835 | | | | |
|
52,558
|
| |
Balance, June 30,
2021 |
| | | | | | | | | | 212,899 | | | | | | — | | | | | | (107,364) | | | | | | 7,380 | | | | | | 72,213 | | | | | | 984 | | | | | | 2,017 | | | | | | 51,723 | | | | | | 239,852 | | | | | | 1,039 | | | | | | 240,891 | | |
Balance, December 31, 2021
|
| | | | | | | | | | 261,920 | | | | | | — | | | | | | (116,486) | | | | | | 13,939 | | | | | | 162,209 | | | | | | 984 | | | | | | 3,428 | | | | | | — | | | | | | 325,994 | | | | | | 11,924 | | | | | | 337,918 | | |
与股东的交易
|
| | | | | | | | | | — | | | | | | — | | | | | | 14,489 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,489 | | | | | | — | | | | |
|
14,489
|
| |
对往年的调整
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,531 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,531 | | | | | | | | | | |
|
3,531
|
| |
非控制人参与
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,153 | | | | |
|
24,153
|
| |
其他全面亏损
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (75,422) | | | | | | — | | | | | | (75,422) | | | | | | — | | | | |
|
(75,422)
|
| |
Net income for the period
|
| | | | 17,4 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 78,285 | | | | | | 78,285 | | | | | | 4,096 | | | | |
|
82,381
|
| |
As of June 30, 2022
|
| | | | | | | | | | 261,920 | | | | | | — | | | | | | (101,997) | | | | | | 13,939 | | | | | | 165,740 | | | | | | 984 | | | | | | (71,994) | | | | | | 78,285 | | | | | | 346,877 | | | | | | 40,173 | | | | | | 387,050 | | |
| | |
Consolidated
|
| |
Combined
|
| ||||||
| | |
June 30, 2022
|
| |
June 30, 2021
|
| ||||||
经营活动产生的现金流 | | | | | | | | | | | | | |
Profit for the period
|
| | | | 82,381 | | | | | | 52,558 | | |
非现金项目调整 | | | | | | | | | | | | | |
折旧及摊销
|
| | | | 42,264 | | | | | | 23,709 | | |
预计信贷损失
|
| | | | (28) | | | | | | 39 | | |
已核销财产、厂房设备和无形资产残值
|
| | | | 23,433 | | | | | | 3,820 | | |
应急准备
|
| | | | (144) | | | | | | 346 | | |
所得税和社会贡献 - 延期
|
| | | | 5,227 | | | | | | 11,820 | | |
贷款和融资、债券和汇率变动的利息
|
| | | | (20,360) | | | | | | 1,758 | | |
资产和负债变动: | | | | | | | | | | | | | |
Accounts receivable
|
| | | | (71,614) | | | | | | (29,618) | | |
Recoverable taxes
|
| | | | 45 | | | | | | (771) | | |
Prepaid expenses
|
| | | | (14,711) | | | | | | (110) | | |
Advances to suppliers
|
| | | | 25,248 | | | | | | (2,347) | | |
Inventories
|
| | | | (2,043) | | | | | | (501) | | |
其他应收账款
|
| | | | 12,723 | | | | | | (22,621) | | |
Suppliers
|
| | | | 3,409 | | | | | | (6,870) | | |
工资和社保费
|
| | | | 9,500 | | | | | | 3,851 | | |
Taxes payable
|
| | | | (3,518) | | | | | | 2,610 | | |
Other accounts payable
|
| | | | 3,478 | | | | | | 7,061 | | |
经营活动产生的现金
|
| | | | 95,290 | | | | | | 44,734 | | |
贷款和融资支付的利息
|
| | | | (5,724) | | | | | | (12,517) | | |
Interest paid on leases
|
| | | | (1,185) | | | | | | (72) | | |
所得税和社会贡献
|
| | | | (595) | | | | | | (1,162) | | |
经营活动产生的净现金
|
| | | | 87,786 | | | | | | 30,983 | | |
投资活动产生的现金流 | | | | | | | | | | | | | |
用于公司收购的现金;扣除收到的现金后的净额
|
| | | | (140,365) | | | | | | (182,291) | | |
支付收购投资所产生的债务
|
| | | | (40,116) | | | | | | (30,752) | | |
购置不动产、厂房和设备及无形资产
|
| | | | (78,715) | | | | | | (43,528) | | |
投资活动中使用的净现金
|
| | | | (259,196) | | | | | | (256,571) | | |
融资活动产生的现金流 | | | | | | | | | | | | | |
利润分配 - 前期
|
| | | | — | | | | | | (307) | | |
Related parties
|
| | | | (101,675) | | | | | | 223,259 | | |
Lease payments – Principal
|
| | | | (7,332) | | | | | | (1,971) | | |
贷款和融资收益
|
| | | | 7,255 | | | | | | 27,675 | | |
Funding of debentures
|
| | | | 335,500 | | | | | | — | | |
贷款和融资 - 本金的支付
|
| | | | (33,396) | | | | | | (31,031) | | |
股票发行费用的支付
|
| | | | (5,299) | | | | | | — | | |
融资活动产生的净现金
|
| | | | 195,053 | | | | | | 217,625 | | |
现金和现金等价物增加
|
| | | | 23,643 | | | | | | (7,963) | | |
现金和现金等价物的汇率变化
|
| | | | 14,669 | | | | | | 27,017 | | |
期初现金和现金等价物
|
| | | | 118,918 | | | | | | 61,754 | | |
期末现金和现金等价物
|
| | | | 157,230 | | | | | | 80,808 | | |
| | | | | | | | |
Ownership held by
Group |
| |
Ownership held by
NCI |
| | | | | | | ||||||||||||||||||
Company
|
| |
Place of Business/
注册国家/地区 |
| |
Controller
|
| |
30.06.2022
% |
| |
31.12.2021
% |
| |
30.06.2022
% |
| |
31.12.2021
% |
| |
Consolidation
method |
| |||||||||||||||
Emergência Participações S.A.
|
| | Brazil | | | Ambipar Participações | | | | | 100.00 | | | | | | 100.00 | | | | | | — | | | | | | — | | | | | | 饱满 | | |
Ambipar Howells Consulting Limited
|
| | United Kingdom | | |
Emergência Participações
|
| | | | 100.00 | | | | | | 100.00 | | | | | | — | | | | | | — | | | | | | 饱满 | | |
Ambipar Response Limited
|
| | United Kingdom | | |
Emergência Participações
|
| | | | 100.00 | | | | | | 100.00 | | | | | | — | | | | | | — | | | | | | 饱满 | | |
Ambipar Response S.A.
|
| | Brazil | | |
Emergência Participações
|
| | | | 100.00 | | | | | | 100.00 | | | | | | — | | | | | | — | | | | | | 饱满 | | |
Ambipar保险公司Corretora de Seguros Ltd.
|
| | Brazil | | |
Emergência Participações
|
| | | | 100.00 | | | | | | 100.00 | | | | | | — | | | | | | — | | | | | | 饱满 | | |
A Seguros Ltd.的Ambipar Response保险( - AtenDimento a Seguros Ltd.)
|
| | Brazil | | |
Emergência Participações
|
| | | | 100.00 | | | | | | 100.00 | | | | | | — | | | | | | — | | | | | | 饱满 | | |
Atmo Hazmat Ltda
|
| | Brazil | | |
Emergência Participações
|
| | | | 100.00 | | | | | | 100.00 | | | | | | — | | | | | | — | | | | | | 饱满 | | |
Suatrans Chile S.A.
|
| | Chile | | |
Emergência Participações
|
| | | | 100.00 | | | | | | 100.00 | | | | | | — | | | | | | — | | | | | | 饱满 | | |
Suatrans Peru SAC
|
| | Peru | | | Suatrans Chile | | | | | 99.78 | | | | | | 99.78 | | | | | | 0.22 | | | | | | 0.22 | | | | | | 饱满 | | |
Suatrans Training S.A.
|
| | Chile | | | Suatrans Chile | | | | | 99.99 | | | | | | 99.99 | | | | | | 0.01 | | | | | | 0.01 | | | | | | 饱满 | | |
SIS - Servicios Industriales Especalizados S.A.
|
| | Chile | | | Suatrans Chile | | | | | 99.99 | | | | | | 99.99 | | | | | | 0.01 | | | | | | 0.01 | | | | | | 饱满 | | |
Horvefel S.A.
|
| | Uruguai | | | Suatrans Chile | | | | | 100.00 | | | | | | 100.00 | | | | | | — | | | | | | — | | | | | | 饱满 | | |
SABI Tech S.A.S
|
| | Colombia | | | Suatrans Chile | | | | | 100.00 | | | | | | 100.00 | | | | | | — | | | | | | — | | | | | | 饱满 | | |
Ambipar Holding USA, INC
|
| |
United States of America
|
| |
Emergência Participações
|
| | | | 100.00 | | | | | | 100.00 | | | | | | — | | | | | | — | | | | | | 饱满 | | |
联合国际应急有限责任公司。
|
| |
United States of America
|
| | Ambipar Holding USA | | | | | 100.00 | | | | | | 100.00 | | | | | | — | | | | | | — | | | | | | 饱满 | | |
一站式环保有限责任公司
|
| |
United States of America
|
| | Ambipar Holding USA | | | | | 100.00 | | | | | | 100.00 | | | | | | — | | | | | | — | | | | | | 饱满 | | |
海岸内环境有限责任公司
|
| |
United States of America
|
| | Ambipar Holding USA | | | | | 100.00 | | | | | | 100.00 | | | | | | — | | | | | | — | | | | | | 饱满 | | |
客户环境服务公司
|
| |
United States of America
|
| | Ambipar Holding USA | | | | | 100.00 | | | | | | 100.00 | | | | | | — | | | | | | — | | | | | | 饱满 | | |
EMS Environmental, Inc
|
| |
United States of America
|
| | Ambipar Holding USA | | | | | 100.00 | | | | | | 100.00 | | | | | | — | | | | | | — | | | | | | 饱满 | | |
Swat Consulting Inc.
|
| |
United States of America
|
| | Ambipar Holding USA | | | | | 100.00 | | | | | | 100.00 | | | | | | — | | | | | | — | | | | | | 饱满 | | |
专业应急资源服务
|
| |
United States of America
|
| | Ambipar Holding USA | | | | | 100.00 | | | | | | 100.00 | | | | | | — | | | | | | — | | | | | | 饱满 | | |
Ambipar Holdings UK Limited
|
| | United Kingdom | | |
Emergência Participações
|
| | | | 100.00 | | | | | | 100.00 | | | | | | — | | | | | | — | | | | | | 饱满 | | |
EnviroClear Site Service Limited
|
| | United Kingdom | | | Ambipar Holding UK | | | | | 100.00 | | | | | | 100.00 | | | | | | — | | | | | | — | | | | | | 饱满 | | |
Ambipar Holding爱尔兰有限公司
|
| | Ireland | | | Ambipar Holding UK | | | | | 100.00 | | | | | | 100.00 | | | | | | — | | | | | | — | | | | | | 饱满 | | |
乐汉环境与工业服务有限公司
|
| | Ireland | | |
Ambipar Holding爱尔兰
|
| | | | 100.00 | | | | | | 100.00 | | | | | | — | | | | | | — | | | | | | 饱满 | | |
Ambipar Holding Canadá, INC
|
| | Canadá | | |
Emergência Participações
|
| | | | 100.00 | | | | | | 100.00 | | | | | | — | | | | | | — | | | | | | 饱满 | | |
Emerge Hydrovac Inc.
|
| | Canadá | | |
Ambipar Holding Canadá
|
| | | | 100.00 | | | | | | 100.00 | | | | | | — | | | | | | — | | | | | | 饱满 | | |
Lynx Creek工业和水力发电有限公司
|
| | Canadá | | |
Ambipar Holding Canadá
|
| | | | 100.00 | | | | | | 100.00 | | | | | | — | | | | | | — | | | | | | 饱满 | | |
猎户座环境服务有限公司
|
| | Canadá | | |
Ambipar Holding Canadá
|
| | | | 100.00 | | | | | | 100.00 | | | | | | — | | | | | | — | | | | | | 饱满 | | |
First Response Inc
|
| | Canadá | | |
Ambipar Holding Canadá
|
| | | | 100.00 | | | | | | 100.00 | | | | | | — | | | | | | — | | | | | | 饱满 | | |
Ambipar Response ES S.A.
|
| | Brazil | | |
Emergência Participações
|
| | | | 70.00 | | | | | | 70.00 | | | | | | 30.00 | | | | | | 30.00 | | | | | | 饱满 | | |
Ambipar Response Control环境咨询公司
|
| | Brazil | | | Ambipar Response ES | | | | | 70.00 | | | | | | 70.00 | | | | | | 30.00 | | | | | | 30.00 | | | | | | 饱满 | | |
[br]Ambipar Response Orbitgeo Ltd.
|
| | Brazil | | | Ambipar Response ES | | | | | 70.00 | | | | | | 70.00 | | | | | | 30.00 | | | | | | 30.00 | | | | | | 饱满 | | |
[br]Ambipar Response OGTEC Facilities Ltd.
|
| | Brazil | | | Ambipar Response ES | | | | | 70.00 | | | | | | 70.00 | | | | | | 30.00 | | | | | | 30.00 | | | | | | 饱满 | | |
[br]Ambipar Response污水控制有限公司
|
| | Brazil | | | Ambipar Response ES | | | | | 70.00 | | | | | | 70.00 | | | | | | 30.00 | | | | | | 30.00 | | | | | | 饱满 | | |
| | | | | | | | |
Ownership held by
Group |
| |
Ownership held by
NCI |
| | | | | | | ||||||||||||||||||
Company
|
| |
Place of Business/
注册国家/地区 |
| |
Controller
|
| |
30.06.2022
% |
| |
31.12.2021
% |
| |
30.06.2022
% |
| |
31.12.2021
% |
| |
Consolidation
method |
| |||||||||||||||
[br]Ambipar Response Geoweb Ltd.
|
| | Brazil | | | Ambipar Response ES | | | | | 70.00 | | | | | | 70.00 | | | | | | 30.00 | | | | | | 30.00 | | | | | | 饱满 | | |
[br]Ambipar Response Geociéncias Ltd.(*)
|
| | Brazil | | | Ambipar Response ES | | | | | 38.50 | | | | | | 38.50 | | | | | | 61.50 | | | | | | 61.50 | | | | | | 饱满 | | |
Bioenv AnáLise Ambientais Ltd.da
|
| | Brazil | | | Ambipar Response ES | | | | | 70.00 | | | | | | 70.00 | | | | | | 30.00 | | | | | | 30.00 | | | | | | 饱满 | | |
RG咨询公司Técnica Ambiental S.A.
|
| | Brazil | | |
Emergência Participações
|
| | | | 51.00 | | | | | | 51.00 | | | | | | 49.00 | | | | | | 49.00 | | | | | | 饱满 | | |
RG咨询公司Técnica Ambiental Brasil Ltd.
|
| | Brazil | | | RG Consultoria | | | | | 51.00 | | | | | | 51.00 | | | | | | 49.00 | | | | | | 49.00 | | | | | | 饱满 | | |
JM Serviços Integrados Ltd.
|
| | Brazil | | |
Emergência Participações
|
| | | | 70.00 | | | | | | 70.00 | | | | | | 30.00 | | | | | | 30.00 | | | | | | 饱满 | | |
JM Serviços e Locações Ltda
|
| | Brazil | | |
Emergência Participações
|
| | | | 70.00 | | | | | | 70.00 | | | | | | 30.00 | | | | | | 30.00 | | | | | | 饱满 | | |
Lacerda&Lacerda Serviços de Transportes e Emergèncias Ambientais Ltd.
|
| | Brazil | | |
Emergência Participações
|
| | | | 100.00 | | | | | | 70.00 | | | | | | — | | | | | | 30.00 | | | | | | 饱满 | | |
Desentupidora Belo Ltd.
|
| | Brazil | | |
Emergência Participações
|
| | | | — | | | | | | 70.00 | | | | | | 100.00 | | | | | | 30.00 | | | | | | 饱满 | | |
Ambipar Response Gás Ltda.
|
| | Brazil | | |
Emergência Participações
|
| | | | 100.00 | | | | | | 100.00 | | | | | | — | | | | | | — | | | | | | 饱满 | | |
Inversiones Disal Emergencias S.A.
|
| | Chile | | |
Emergência Participações
|
| | | | 100.00 | | | | | | 100.00 | | | | | | — | | | | | | — | | | | | | 饱满 | | |
[br]Ambipar AtenDimto Médico Hospital Ltd.
|
| | Brazil | | |
Emergência Participações
|
| | | | 100.00 | | | | | | 100.00 | | | | | | — | | | | | | — | | | | | | 饱满 | | |
[br]羊肚菌Fènix Emergúncias Ambientais Ltd.
|
| | Brazil | | |
Emergência Participações
|
| | | | 100.00 | | | | | | 100.00 | | | | | | — | | | | | | — | | | | | | 饱满 | | |
APW Ambiental e Transport Ltd.
|
| | Brazil | | |
Emergência Participações
|
| | | | 100.00 | | | | | | 100.00 | | | | | | — | | | | | | — | | | | | | 饱满 | | |
Dracares Apoio MaríTimo e Portuário Ltd.
|
| | Brazil | | |
Emergência Participações
|
| | | | 51.00 | | | | | | 51.00 | | | | | | 49.00 | | | | | | 49.00 | | | | | | 饱满 | | |
Flyone Serviço Aéreo Especalizado,Comércio e Serviço Ltd.
|
| | Brazil | | |
Emergência Participações
|
| | | | 51.00 | | | | | | 51.00 | | | | | | 49.00 | | | | | | 49.00 | | | | | | 饱满 | | |
| FVTPL的金融资产 | | | 这些资产随后按公允价值计量,净损益,包括任何利息或股息收入,在损益中确认。 | |
| 摊销成本的金融资产 | | | 这些资产随后采用实际利息法按摊销成本计量。摊销成本减去减值损失,利息收入、汇兑损益和减值在损益中确认。终止确认的任何收益或亏损均在损益中确认。 | |
| FVOCI的债务投资 | | | 这些资产随后按公允价值计量,采用实际利息法计算的利息收入、汇兑损益和减值在损益中确认。其他净损益在保险业保监处确认。在终止确认时,保监处累积的损益重新分类为损益。 | |
| FVOCI的股权投资 | | | 这些资产随后按公允价值计量,股息在损益中确认为收入,除非股息明确代表投资的成本部分收回。其他净损益在OCI中确认,永远不会重新归类为损益。 | |
| | |
JM Serviços
Integrados S.A. |
| |
Lacerda &
Lacerda Serv.de Transp.e Emergências Ambientais Ltda |
| |
AMBIPAR
Response ES S.A. (*) |
| |
Dracares Apoio
Maritimo E Portuario Ltda. |
| |
Flyone Serviço
Aéreo Especializado, Comércio e Serviço Ltda. |
| |
RG Consultoria
Tecnica Ambiental S.A. |
| |
Total
|
| |||||||||||||||||||||
| | |
June 30, 2022
|
| |
June 30, 2022
|
| |
June 30, 2022
|
| |
June 30, 2022
|
| |
June 30, 2022
|
| |
June 30, 2022
|
| |
June 30, 2022
|
| |||||||||||||||||||||
财务状况汇总表 | | | | | | | | | |||||||||||||||||||||||||||||||||||
Current assets
|
| | | | 8,305 | | | | | | 16,816 | | | | | | 37,798 | | | | | | 5,018 | | | | | | 25,243 | | | | | | 2,957 | | | | | | 96,137 | | |
Current liabilities
|
| | | | (4,237) | | | | | | (2,394) | | | | | | (22,065) | | | | | | (6,938) | | | | | | (15,747) | | | | | | (590) | | | | | | (51,971) | | |
Current net assets
|
| | | | 4,068 | | | | | | 14,422 | | | | | | 15,733 | | | | | | (1,920) | | | | | | 9,496 | | | | | | 2,367 | | | | | | 44,166 | | |
Non-current assets
|
| | | | 15,052 | | | | | | 1,750 | | | | | | 33,434 | | | | | | 24,106 | | | | | | 44,613 | | | | | | 1,594 | | | | | | 120,549 | | |
非流动负债
|
| | | | (14,146) | | | | | | (12,573) | | | | | | (15,396) | | | | | | (3,467) | | | | | | (20,522) | | | | | | (642) | | | | | | (66,746) | | |
Non-current net assets
|
| | | | 906 | | | | | | (10,823) | | | | | | 18,038 | | | | | | 20,639 | | | | | | 24,091 | | | | | | 952 | | | | | | 53,803 | | |
Net assets
|
| | | | 4,974 | | | | | | 3,599 | | | | | | 33,771 | | | | | | 18,719 | | | | | | 33,587 | | | | | | 3,319 | | | | | | 97,969 | | |
净资产控制
|
| | | | 4,974 | | | | | | 3,599 | | | | | | 32,493 | | | | | | 18,719 | | | | | | 33,587 | | | | | | 3,319 | | | | | | 96,691 | | |
净资产名义控制
|
| | | | — | | | | | | — | | | | | | 1,278 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,278 | | |
Accumulated NCI 2021
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,924 | | |
其他非控制性调整
|
| | | | (4) | | | | | | 662 | | | | | | 335 | | | | | | 9,172 | | | | | | 16,458 | | | | | | 1,626 | | | | | | 28,249 | | |
Accumulated NCI adjusted 2022
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40,173 | | |
| | |
JM Serviços
Integrados S.A. |
| |
Lacerda &
Lacerda Serv.de Transp.e Emergências Ambientais Ltda |
| |
AMBIPAR
Response ES S.A. (*) |
| |
Dracares Apoio
Maritimo E Portuario Ltda. |
| |
Flyone Serviço
Aéreo Especializado, Comércio e Serviço Ltda. |
| |
RG Consultoria
Tecnica Ambiental S.A. |
| |
Total
|
| |||||||||||||||||||||
财务状况汇总表 | | | | | | | | | |||||||||||||||||||||||||||||||||||
Revenue
|
| | | | 7,926 | | | | | | 3,201 | | | | | | 37,536 | | | | | | 27,608 | | | | | | 28,809 | | | | | | 4,211 | | | | | | 109,291 | | |
提供服务的成本
|
| | | | (5,599) | | | | | | (1,490) | | | | | | (31,781) | | | | | | (19,873) | | | | | | (13,246) | | | | | | (2,810) | | | | | | (74,799) | | |
Gross profit
|
| | | | 2,327 | | | | | | 1,711 | | | | | | 5,755 | | | | | | 7,735 | | | | | | 15,563 | | | | | | 1,401 | | | | | | 34,492 | | |
销售、一般和行政费用
|
| | | | (1,761) | | | | | | (371) | | | | | | (4,277) | | | | | | (1,555) | | | | | | (8,332) | | | | | | (409) | | | | | | (16,705) | | |
Other expense
|
| | | | (15) | | | | | | — | | | | | | 397 | | | | | | 248 | | | | | | 95 | | | | | | 315 | | | | | | 1,040 | | |
Operating expenses
|
| | | | (1,776) | | | | | | (371) | | | | | | (3,880) | | | | | | (1,307) | | | | | | (8,237) | | | | | | (94) | | | | | | (15,665) | | |
Operating profit
|
| | | | 551 | | | | | | 1,340 | | | | | | 1,875 | | | | | | 6,428 | | | | | | 7,326 | | | | | | 1,307 | | | | | | 18,827 | | |
Finance costs
|
| | | | (946) | | | | | | (53) | | | | | | (1,154) | | | | | | (755) | | | | | | (2,098) | | | | | | (22) | | | | | | (5,028) | | |
Finance income
|
| | | | 10 | | | | | | 1 | | | | | | 881 | | | | | | 34 | | | | | | 88 | | | | | | 1 | | | | | | 1,015 | | |
Net finance costs
|
| | | | (936) | | | | | | (52) | | | | | | (273) | | | | | | (721) | | | | | | (2,010) | | | | | | (21) | | | | | | (4,013) | | |
Profit before tax
|
| | | | (385) | | | | | | 1,288 | | | | | | 1,602 | | | | | | 5,707 | | | | | | 5,316 | | | | | | 1,286 | | | | | | 14,814 | | |
所得税和社会贡献
|
| | |
|
373
|
| | | |
|
(502)
|
| | | |
|
(1,181)
|
| | | |
|
(2,894)
|
| | | |
|
(1,496)
|
| | | |
|
(200)
|
| | | |
|
(5,900)
|
| |
Profit for the year
|
| | | | (12) | | | | | | 786 | | | | | | 421 | | | | | | 2,813 | | | | | | 3,820 | | | | | | 1,086 | | | | | | 8,914 | | |
控制年度利润
|
| | | | (12) | | | | | | 621 | | | | | | 267 | | | | | | 1,435 | | | | | | 1,948 | | | | | | 554 | | | | | | 4,813 | | |
非控股年度利润
|
| | | | (4) | | | | | | 165 | | | | | | 154 | | | | | | 1,378 | | | | | | 1,872 | | | | | | 532 | | | | | | 4,097 | | |
非控股利息
shareholders |
| | | | 30.00% | | | | | | 30.00% | | | | | | 30.00% | | | | | | 49.00% | | | | | | 49.00% | | | | | | 49.00% | | | | | | | | |
| | |
(Consolidated) scenarios
|
| |||||||||||||||||||||
| | |
Base
|
| |
Probable
|
| |
Possible
|
| |
Remote
|
| ||||||||||||
Index risk | | | | | | ||||||||||||||||||||
CDI - 利息赚取银行存款
|
| | | | 64,081 | | | | | | 8,491 | | | | | | 10,614 | | | | | | 12,737 | | |
CDI – Loans and Financing
|
| | | | (169,472) | | | | | | (22,455) | | | | | | (28,069) | | | | | | (33,683) | | |
CDI – Debentures
|
| | | | (343,610) | | | | | | (45,528) | | | | | | (56,910) | | | | | | (68,292) | | |
Net exposure
|
| | | | (449,001) | | | | | | (59,492) | | | | | | (74,365) | | | | | | (89,238) | | |
| | |
(Consolidated) scenarios
|
| |||||||||||||||||||||
| | |
Base
|
| |
Probable
|
| |
Possible
|
| |
Remote
|
| ||||||||||||
Index risk | | | | | | ||||||||||||||||||||
CDI - 利息赚取银行存款
|
| | | | 61,461 | | | | | | 5,685 | | | | | | 4,264 | | | | | | 2,843 | | |
CDI – Loans and Financing
|
| | | | (155,304) | | | | | | (14,366) | | | | | | (17,958) | | | | | | (21,549) | | |
Net exposure
|
| | | | (93,843) | | | | | | (8,681) | | | | | | (13,694) | | | | | | (18,706) | | |
| | |
|
| |
1-2 years
|
| |
2-5 years
|
| |
>5 years
|
| |
Total
|
| |||||||||||||||
As of June 30, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans and financing
|
| | | | 38,475 | | | | | | 75,906 | | | | | | 55,091 | | | | | | — | | | | | | 169,472 | | |
贷款和融资(利息)
|
| | | | 4,790 | | | | | | 8,980 | | | | | | 6,517 | | | | | | — | | | | | | 16,659 | | |
Debentures
|
| | | | 13,409 | | | | | | 114,500 | | | | | | 215,701 | | | | | | — | | | | | | 343,610 | | |
Lease liabilities
|
| | | | 13,085 | | | | | | 9,975 | | | | | | 15,031 | | | | | | — | | | | | | 38,091 | | |
供应商及其他应付帐款
|
| | | | 87,466 | | | | | | 19,157 | | | | | | — | | | | | | — | | | | | | 106,204 | | |
| | | | | 157,225 | | | | | | 228,518 | | | | | | 292,340 | | | | | | — | | | | | | 674,455 | | |
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans and financing
|
| | | | 60,755 | | | | | | 33,264 | | | | | | 61,285 | | | | | | — | | | | | | 155,304 | | |
贷款和融资(利息)
|
| | | | 5,972 | | | | | | 3,270 | | | | | | 6,024 | | | | | | | | | | | | 15,266 | | |
Lease liabilities
|
| | | | 12,252 | | | | | | 8,621 | | | | | | 15,740 | | | | | | | | | | | | 36,613 | | |
供应商及其他应付帐款
|
| | | | 39,573 | | | | | | — | | | | | | — | | | | | | — | | | | | | 39,573 | | |
| | | | | 118,552 | | | | | | 45,155 | | | | | | 83,049 | | | | | | — | | | | | | 246,756 | | |
合并财务信息
|
| |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
贷款、融资和债券
|
| | | | 513,082 | | | | | | 155,304 | | |
减少:现金和现金等价物
|
| | | | (157,230) | | | | | | (118,918) | | |
银行净贷款和融资
|
| | | | 355,852 | | | | | | 36,386 | | |
股东权益合计
|
| | | | 387,050 | | | | | | 337,918 | | |
Total capital
|
| | | | 742,902 | | | | | | 374,304 | | |
Leverage ratio
|
| | | | 47.9% | | | | | | 9.7% | | |
| | | | | |
Consolidated
|
| |||||||||
| | |
Category & Fair value level
|
| |
Book value
|
| |
Market value
|
| ||||||
Financial assets | | | | | | | | | | | | | | | | |
Cash and banks
|
| |
Amortized cost – Level 1
|
| | | | 93,149 | | | | | | 93,149 | | |
有利息的银行存款
|
| |
Amortized cost – Level 1
|
| | | | 64,081 | | | | | | 64,081 | | |
Accounts receivable
|
| |
Amortized cost – Level 1
|
| | | | 326,072 | | | | | | 326,072 | | |
Related parties
|
| |
Amortized cost – Level 2
|
| | | | 41,041 | | | | | | 41,041 | | |
财务负债 | | | | | | | | | | | | | | | | |
贷款和租赁负债
|
| |
Amortized cost – Level 2
|
| | | | 169,472 | | | | | | 169,472 | | |
Debentures
|
| |
Amortized cost – Level 2
|
| | | | 343,610 | | | | | | 343,610 | | |
Suppliers
|
| |
Amortized cost – Level 1
|
| | | | 51,701 | | | | | | 51,701 | | |
收购投资所产生的债务
|
| |
Amortized cost – Level 2
|
| | | | 263,963 | | | | | | 263,963 | | |
Related parties
|
| |
Amortized cost – Level 2
|
| | | | 365,111 | | | | | | 365,111 | | |
Lease liabilities
|
| |
Amortized cost – Level 2
|
| | | | 33,344 | | | | | | 33,344 | | |
| | | | | |
Consolidated
|
| |||||||||
| | |
Category & Fair value level
|
| |
Book value
|
| |
Market value
|
| ||||||
Financial assets | | | | | | | | | | | | | | | | |
Cash and banks
|
| |
Amortized cost – Level 1
|
| | | | 57,457 | | | | | | 57,457 | | |
有利息的银行存款
|
| |
Amortized cost – Level 1
|
| | | | 61,461 | | | | | | 61,461 | | |
Accounts receivable
|
| |
Amortized cost – Level 1
|
| | | | 234,288 | | | | | | 234,288 | | |
Related parties
|
| |
Amortized cost – Level 2
|
| | | | 34,726 | | | | | | 34,726 | | |
财务负债 | | | | | | | | | | | | | | | | |
贷款和租赁负债
|
| |
Amortized cost – Level 2
|
| | | | 155,304 | | | | | | 155,304 | | |
Suppliers
|
| |
Amortized cost – Level 1
|
| | | | 39,573 | | | | | | 39,573 | | |
收购投资所产生的债务
|
| |
Amortized cost – Level 2
|
| | | | 229,408 | | | | | | 229,408 | | |
Related parties
|
| |
Amortized cost – Level 2
|
| | | | 482,161 | | | | | | 482,161 | | |
Lease liabilities
|
| |
Amortized cost – Level 2
|
| | | | 31,667 | | | | | | 31,667 | | |
| | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
Cash and banks
|
| | | | 93,149 | | | | | | 57,457 | | |
有利息的银行存款
|
| | | | 64,081 | | | | | | 61,461 | | |
| | | | | 157,230 | | | | | | 118,918 | | |
| | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
应收商业票据 - 国内业务
|
| | | | 102,424 | | | | | | 82,300 | | |
应收商业票据 - 对外业务
|
| | | | 225,181 | | | | | | 153,549 | | |
| | | | | 327,605 | | | | | | 235,849 | | |
Expected credit losses
|
| | | | (1,533) | | | | | | (1,561) | | |
| | | | | 326,072 | | | | | | 234,288 | | |
Current
|
| | | | 326,072 | | | | | | 234,288 | | |
Non-current
|
| | | | — | | | | | | — | | |
| | | | | 326,072 | | | | | | 234,288 | | |
| | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
预缴所得税和社会缴费(IR/CS)
|
| | | | 6,747 | | | | | | 4,895 | | |
| | | | | 6,747 | | | | | | 4,895 | | |
| | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
可退还的INSS(社保税)预扣
|
| | | | 3,301 | | | | | | 2,545 | | |
可退还的PIS(销售税)
|
| | | | 148 | | | | | | 65 | | |
可收回的COFINS(销售税)
|
| | | | 687 | | | | | | 299 | | |
可回收ICMS(国家增值税)
|
| | | | 313 | | | | | | 95 | | |
要抵销的IRRF(预提所得税)
|
| | | | 6,524 | | | | | | 9,691 | | |
可退还的其他税款
|
| | | | 712 | | | | | | 613 | | |
| | | | | 11,685 | | | | | | 13,308 | | |
Base date
|
| |
Target Company
|
| |
Interest acquired (%)
|
|
Jan 2021 | | | JM Serviços Integrados Ltd. | | |
70
|
|
Jan 2021 | | | Lacerda e Lacerda Serv tr Emerg Amb Ltd. | | |
70
|
|
Jan 2021 | | | MDTEC Engenharia e Serviços Ltd. | | |
100
|
|
Feb 2021 | | | EnviroClear Site Services Limited | | |
100
|
|
Feb 2021 | | | 猎户座环境服务有限公司 | | |
100
|
|
June 2021 | | | EMS环境公司 | | |
100
|
|
July 2021 | | | ControlPar Participaçóes S.A. | | |
70
|
|
July 2021 | | | Swat Consulting Inc. | | |
100
|
|
July 2021 | | | 专业应急资源服务 | | |
100
|
|
July 2021 | | | SABI Tech S.A.S – Suatrans Chile | | |
100
|
|
August 2021 | | | 费尼克斯Ambientais Ltd. | | |
100
|
|
August 2021 | | | APW Ambiental e Transport Ltd. | | |
100
|
|
Sep 2021 | | | Emerge Hydrovac Inc, | | |
100
|
|
Sep 2021 | | | Lynx Creek工业水务有限公司, | | |
100
|
|
Sep 2021 | | | 乐汉环境与工业服务有限公司 | | |
100
|
|
Jan 2022 | | | [br]Dracares Apoio MaríTimo e Portuário Ltd. | | |
51
|
|
Jan 2022 | | |
Flyone Serviço Aéreo Especalizado,Comércio e Serviço Ltd.
|
| |
51
|
|
Jan 2022 | | | RG咨询公司Técnica Ambiental S.A. | | |
51
|
|
Fev 2022 | | | First Response Inc | | |
100
|
|
Jun 2022 | | | Bioenv AnáLise e Monitor oramento Ambiental Ltd. | | |
51
|
|
| | |
Response
|
| | ||||||||||||||||||||||||||||||||
按公允价值收购的资产和负债(*)
|
| |
First Response
|
| |
Dracares
|
| |
Flyone
|
| |
RG
|
| |
Bioenv
|
| |
Total
|
| ||||||||||||||||||
Current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | | — | | | | | | 985 | | | | | | 3,125 | | | | | | 2,843 | | | | | | 889 | | | | | | 7,842 | | |
贸易和其他应收账款
|
| | | | 12,055 | | | | | | 4,249 | | | | | | 2,109 | | | | | | 907 | | | | | | 824 | | | | | | 20,144 | | |
Inventories
|
| | | | 572 | | | | | | 2,012 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,584 | | |
Related parties loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Other Assets
|
| | | | 349 | | | | | | 10,079 | | | | | | 16,854 | | | | | | 243 | | | | | | 42 | | | | | | 27,567 | | |
Non-Current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deferred taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Other Assets
|
| | | | — | | | | | | 3,642 | | | | | | 4,190 | | | | | | — | | | | | | 1,000 | | | | | | 8,832 | | |
Investments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
物业、厂房和设备
|
| | | | 3,897 | | | | | | 20,366 | | | | | | 36,657 | | | | | | 689 | | | | | | 149 | | | | | | 61,758 | | |
Intangible assets
|
| | | | — | | | | | | — | | | | | | 4 | | | | | | — | | | | | | — | | | | | | 4 | | |
流动负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade and other payables
|
| | | | (1,146) | | | | | | (1,243) | | | | | | (6,306) | | | | | | (14) | | | | | | (15) | | | | | | (8,724) | | |
Loans and Financing
|
| | | | — | | | | | | (1,787) | | | | | | (6,716) | | | | | | (224) | | | | | | (77) | | | | | | (8,804) | | |
Employee benefits
|
| | | | — | | | | | | (862) | | | | | | (123) | | | | | | (79) | | | | | | (81) | | | | | | (1,145) | | |
当期应付所得税
|
| | | | (196) | | | | | | (1,429) | | | | | | (7,073) | | | | | | (60) | | | | | | (169) | | | | | | (8,927) | | |
Related parties loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Other liabilities
|
| | | | (1,369) | | | | | | (10,351) | | | | | | (1,466) | | | | | | (2,071) | | | | | | (148) | | | | | | (15,405) | | |
非流动负债
|
| | | | | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | |
Loans and Financing
|
| | | | — | | | | | | (2,439) | | | | | | — | | | | | | — | | | | | | (4) | | | | | | (10,167) | | |
当期应付所得税
|
| | | | — | | | | | | (61) | | | | | | (3,841) | | | | | | — | | | | | | — | | | | | | (3,902) | | |
按公允价值计算的可识别净资产总额
|
| | | | 14,162 | | | | | | 23,161 | | | | | | 29,690 | | | | | | 2,234 | | | | | | 2,410 | | | | | | 71,657 | | |
按公允价值收购的净资产和承担的负债:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
本集团控股股东应占权益
|
| | |
|
14,162
|
| | | |
|
9,771
|
| | | |
|
15,142
|
| | | |
|
1,139
|
| | | |
|
1,229
|
| | | |
|
41,443
|
| |
归属于非控股股东的
Group |
| | |
|
—
|
| | | |
|
13,390
|
| | | |
|
14,548
|
| | | |
|
1,095
|
| | | |
|
1,181
|
| | | |
|
30,214
|
| |
已转移对价总额
|
| | | | 63,109 | | | | | | 86,684 | | | | | | 50,000 | | | | | | 19,905 | | | | | | 2,606 | | | | | | 222,304 | | |
(-) Cash acquired
|
| | | | — | | | | | | (985) | | | | | | (3,125) | | | | | | (2,843) | | | | | | (889) | | | | | | (7,842) | | |
(-)承担的支付义务金额
|
| | | | (37,294) | | | | | | (1,000) | | | | | | (25,000) | | | | | | (10,000) | | | | | | (803) | | | | | | (74,097) | | |
Cash paid, net of cash received (**)
|
| | | | 25,815 | | | | | | 84,699 | | | | | | 21,875 | | | | | | 7,062 | | | | | | 914 | | | | | | 140,365 | | |
根据预期未来盈利能力确定商誉(*)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
转移对价的总金额,净额
|
| | | | 63,109 | | | | | | 86,684 | | | | | | 50,000 | | | | | | 19,905 | | | | | | 2,606 | | | | | | 222,304 | | |
取得的可识别净资产净额合计
和承担的应归属于 的负债 集团控股股东 |
| | | | (14,162) | | | | | | (9,771) | | | | | | (15,141) | | | | | | (1,140) | | | | | | (1,229) | | | | | | (41,443) | | |
预期未来产生的商誉付款
profitability |
| | | | 48,947 | | | | | | 76,913 | | | | | | 34,859 | | | | | | 18,765 | | | | | | 1,377 | | | | | | 180,861 | | |
Date of acquisition
|
| |
02/01/2022
|
| |
02/16/2022
|
| |
03/18/2022
|
| |
03/18/2022
|
| |
06/28/2022
|
| | | | | | | |||||||||||||||
| | |
02/2022
|
| |
01/2022
|
| |
01/2022
|
| |
01/2022
|
| |
06/2022
|
| | | | | | | |||||||||||||||
获得控制权的公司
|
| |
Ambipar
Holding Canadá |
| |
Emergência
Participações S.A. |
| |
Emergência
Participações S.A. |
| |
Emergência
Participações S.A. |
| |
Ambipar
Response Espírito Santo S.A. |
| | | | | | | |||||||||||||||
Aquisition Value
|
| |
CAD $16,625
|
| |
R$35,987
|
| |
R$50,000
|
| |
R$19,905
|
| |
R$2,606
|
| | | | | | | |||||||||||||||
Percentage acquired
|
| |
100%
|
| |
51%
|
| |
51%
|
| |
51%
|
| |
51%
|
| | | | | | |
| | |
Response
|
| | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
按公允价值收购的资产和负债(*)
|
| |
Enviroclear
|
| |
Orion
(Canadá) |
| |
EMS
Environmental |
| |
SABI
|
| |
SWAT
|
| |
Controlpar
|
| |
PERS
|
| |
Lynx
|
| |
Emerge
|
| |
Lehane
|
| |
Others (***)
|
| |
Total
2021 |
| ||||||||||||||||||||||||||||||||||||
Current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | | 1,718 | | | | | | (2,548) | | | | | | 736 | | | | | | 72 | | | | | | 12,546 | | | | | | 6,459 | | | | | | 2,033 | | | | | | 552 | | | | | | 2,206 | | | | | | 6,798 | | | | | | 3,401 | | | | |
|
33,973
|
| |
贸易和其他应收账款
|
| | | | 22,409 | | | | | | 11,165 | | | | | | 3,916 | | | | | | 4,489 | | | | | | 1,674 | | | | | | 8,338 | | | | | | 471 | | | | | | 6,230 | | | | | | 8,746 | | | | | | 6,252 | | | | | | 2,055 | | | | |
|
75,745
|
| |
Inventories
|
| | | | 190 | | | | | | — | | | | | | — | | | | | | 503 | | | | | | — | | | | | | 236 | | | | | | 38 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
967
|
| |
Related parties loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,933 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 246 | | | | |
|
9,179
|
| |
Other assets
|
| | | | 983 | | | | | | 2,498 | | | | | | 63 | | | | | | 19 | | | | | | 454 | | | | | | 9,584 | | | | | | 7 | | | | | | — | | | | | | 24 | | | | | | 1,927 | | | | | | 1,223 | | | | |
|
16,782
|
| |
Non-Current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deferred taxes
|
| | | | — | | | | | | 1,133 | | | | | | — | | | | | | 10 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 728 | | | | | | — | | | | |
|
1,871
|
| |
Other assets
|
| | |
|
—
|
| | | |
|
—
|
| | | | | 48 | | | | | | 1,103 | | | | | | 4 | | | | | | 1,143 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
2,298
|
| |
Investiments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,055 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
4,055
|
| |
物业、厂房和设备
|
| | | | 32,518 | | | | | | 39,685 | | | | | | 1,041 | | | | | | 2,322 | | | | | | 3,060 | | | | | | 5,787 | | | | | | 199 | | | | | | 6,024 | | | | | | 14,077 | | | | | | 24,137 | | | | | | 5,933 | | | | |
|
134,783
|
| |
Intangible assets
|
| | | | 1,572 | | | | | | — | | | | | | — | | | | | | 3,611 | | | | | | — | | | | | | 1,195 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
6,378
|
| |
流动负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade and other payables
|
| | | | (9,269) | | | | | | (7,377) | | | | | | (624) | | | | | | (1,108) | | | | | | (586) | | | | | | (2,719) | | | | | | (5) | | | | | | (2,533) | | | | | | (3,300) | | | | | | (2,070) | | | | | | (874) | | | | |
|
(30,465)
|
| |
Loans and Financing
|
| | | | (11,857) | | | | | | (27,550) | | | | | | — | | | | | | (2,095) | | | | | | — | | | | | | (3,396) | | | | | | — | | | | | | (77) | | | | | | (21) | | | | | | — | | | | | | (1,119) | | | | |
|
(46,115)
|
| |
Employee benefits
|
| | | | (1,533) | | | | | | (524) | | | | | | — | | | | | | (856) | | | | | | — | | | | | | (3,354) | | | | | | (360) | | | | | | (143) | | | | | | — | | | | | | — | | | | | | (257) | | | | |
|
(7,027)
|
| |
当期应付所得税
|
| | | | (3,987) | | | | | | (2,839) | | | | | | — | | | | | | (695) | | | | | | 22 | | | | | | (3,016) | | | | | | (4) | | | | | | (865) | | | | | | (94) | | | | | | (953) | | | | | | (4,102) | | | | |
|
(16,533)
|
| |
Related parties loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | (122) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (239) | | | | |
|
(361)
|
| |
Other liabilities
|
| | | | (10,949) | | | | | | (1,107) | | | | | | 1 | | | | | | (375) | | | | | | (36,242) | | | | | | (2,145) | | | | | | (124) | | | | | | (36) | | | | | | — | | | | | | (380) | | | | | | (1,516) | | | | |
|
(53,473)
|
| |
非流动负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans and Financing
|
| | | | (4,699) | | | | | | (6,906) | | | | | | — | | | | | | (3,083) | | | | | | — | | | | | | (2,210) | | | | | | — | | | | | | (1,849) | | | | | | (1,860) | | | | | | — | | | | | | — | | | | |
|
(20,607)
|
| |
Trade and other payables
|
| | | | (13,230) | | | | | | (3,492) | | | | | | — | | | | | | (945) | | | | | | (1,644) | | | | | | (216) | | | | | | — | | | | | | (1,809) | | | | | | (10,581) | | | | | | — | | | | | | — | | | | |
|
(31,917)
|
| |
按公允价值计算的可确认净资产(负债)总额
|
| | | | 3,866 | | | | | | 1,538 | | | | | | 5,181 | | | | | | 2,972 | | | | | | (20,712) | | | | | | 28,552 | | | | | | 2,255 | | | | | | 5,494 | | | | | | 9,197 | | | | | | 36,439 | | | | | | 4,751 | | | | | | 79,533 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
在公交会上取得的资产净额和承担的负债
value: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
归属于本公司控股股东的
Group |
| | | | 3,866 | | | | | | 1,538 | | | | | | 5,181 | | | | | | 2,972 | | | | | | (20,712) | | | | | | 19,986 | | | | | | 2,255 | | | | | | 5,494 | | | | | | 9,197 | | | | | | 36,439 | | | | | | 4,301 | | | | | | 70,517 | | |
本集团非控股股东应占
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,566 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 450 | | | | | | 9,016 | | |
已转移对价总额
|
| | | | 36,534 | | | | | | 72,390 | | | | | | 15,006 | | | | | | 13,363 | | | | | | 23,201 | | | | | | 61,946 | | | | | | 27,144 | | | | | | 18,922 | | | | | | 28,300 | | | | | | 51,923 | | | | | | 43,624 | | | | |
|
392,353
|
| |
| | |
Response
|
| | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
按公允价值收购的资产和负债(*)
|
| |
Enviroclear
|
| |
Orion
(Canadá) |
| |
EMS
Environmental |
| |
SABI
|
| |
SWAT
|
| |
Controlpar
|
| |
PERS
|
| |
Lynx
|
| |
Emerge
|
| |
Lehane
|
| |
Others (***)
|
| |
Total
2021 |
| ||||||||||||||||||||||||||||||||||||
(-) Cash acquired
|
| | | | (1,718) | | | | | | 2,548 | | | | | | (736) | | | | | | (72) | | | | | | (12,546) | | | | | | (6,459) | | | | | | (2,033) | | | | | | (552) | | | | | | (2,206) | | | | | | (6,798) | | | | | | (3,401) | | | | |
|
(33,973)
|
| |
(-)承担的支付义务金额
|
| | | | (22,059) | | | | | | (55,297) | | | | | | (11,255) | | | | | | — | | | | | | (13,598) | | | | | | (31,946) | | | | | | (13,572) | | | | | | (9,461) | | | | | | (14,150) | | | | | | (15,588) | | | | | | (28,745) | | | | |
|
(215,671)
|
| |
Cash paid, net of cash received (**)
|
| | | | 12,757 | | | | | | 19,641 | | | | | | 3,015 | | | | | | 13,291 | | | | | | (2,943) | | | | | | 23,541 | | | | | | 11,539 | | | | | | 8,909 | | | | | | 11,944 | | | | | | 29,537 | | | | | | 11,478 | | | | | | 142,709 | | |
根据预期未来盈利能力确定商誉(*) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
转移对价的总金额,净额
|
| | | | 36,534 | | | | | | 72,390 | | | | | | 15,006 | | | | | | 13,363 | | | | | | 23,201 | | | | | | 61,946 | | | | | | 27,144 | | | | | | 18,922 | | | | | | 28,300 | | | | | | 51,923 | | | | | | 43,624 | | | | |
|
392,353
|
| |
收购的可识别净资产净额和
承担的可归因于控股的负债 集团股东 |
| | | | (3,866) | | | | | | (1,538) | | | | | | (5,181) | | | | | | (2,972) | | | | | | 20,712 | | | | | | (19,986) | | | | | | (2,255) | | | | | | (5,494) | | | | | | (9,197) | | | | | | (36,439) | | | | | | (4,301) | | | | |
|
(70,517)
|
| |
因预期未来盈利而产生的商誉付款
|
| | | | 32,668 | | | | | | 70,852 | | | | | | 9,825 | | | | | | 10,391 | | | | | | 43,913 | | | | | | 41,960 | | | | | | 24,889 | | | | | | 13,428 | | | | | | 19,103 | | | | | | 15,484 | | | | | | 39,323 | | | | | | 321,836 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Date of acquisition
|
| |
04/02/2021
|
| |
11/02/2021
|
| |
25/06/2021
|
| |
04/07/2021
|
| |
06/07/2021
|
| |
29/07/2021
|
| |
30/07/2021
|
| |
01/09/2021
|
| |
08/09/2021
|
| |
20/09/2021
|
| |
(***)
|
| | | | | | | |||||||||||||||||||||||||||||||||
| | |
02/2021
|
| |
02/2021
|
| |
06/2021
|
| |
07/2021
|
| |
07/2021
|
| |
07/2021
|
| |
07/2021
|
| |
09/2021
|
| |
09/2021
|
| |
09/2021
|
| |
(***)
|
| | | | | | | |||||||||||||||||||||||||||||||||
获得控制权的公司
|
| |
Ambipar
Holdings UK |
| |
Ambipar
Holding Canadá |
| |
Ambipar
Holding USA, Inc. |
| |
Suatrans
Chile S.A. |
| |
Ambipar
Holding USA, Inc. |
| |
Emergência
Participações S.A. |
| |
Ambipar
Holding USA, Inc. |
| |
Ambipar
Holding Canadá Inc. |
| |
Ambipar
Holding Canadá Inc. |
| |
Ambipar
Holdings UK Limited. |
| |
Emergência
Participações S.A. |
| | | | | | | |||||||||||||||||||||||||||||||||
Aquisition Value
|
| |
£4.649
|
| |
CAD 15.971
|
| |
U$3.000
|
| |
CLP 1.949.895
|
| |
U$4.530
|
| |
R$61.946
|
| |
U$5.300
|
| |
CAD 4.407
|
| |
CAD 6.592
|
| |
€8.244
|
| |
R$43.624
|
| | | | | | | |||||||||||||||||||||||||||||||||
Percentage acquired
|
| |
100%
|
| |
100%
|
| |
100%
|
| |
100%
|
| |
100%
|
| |
70%
|
| |
100%
|
| |
100%
|
| |
100%
|
| |
100%
|
| |
Controle
|
| | | | | | |
| | |
Valor
|
| |||
Enviroclear
|
| | | | 12,757 | | |
Orion
|
| | | | 19,641 | | |
EMS
|
| | | | 3,015 | | |
JM Serviços
|
| | | | 5,754 | | |
Lacerda & Lacerda
|
| | | | (107) | | |
MD Tech
|
| | | | (2,194) | | |
Total
|
| | | | 38,866 | | |
| | |
Consolidated
|
| |
Combined
|
| ||||||||||||||||||
| | |
30.06.2022
|
| |
30.06.2021
|
| ||||||||||||||||||
| | |
Net Revenue
|
| |
Profit for the
year |
| |
Net Revenue
|
| |
Profit for the
year |
| ||||||||||||
First Response Inc
|
| | | | 30.498 | | | | | | 13.306 | | | | | | — | | | | | | — | | |
[br]Dracares Apoio MaríTimo e Portuário Ltd.和MB Transportes AquaviáRios Ltd.
|
| | | | 28.019 | | | | | | 3.095 | | | | | | — | | | | | | — | | |
Flyone Serviço Aéreo Especalizado,Comércio e Serviço Ltd.
|
| | | | 28.809 | | | | | | 3.820 | | | | | | — | | | | | | — | | |
RG咨询公司Técnica Ambiental S.A.和RG咨询公司Técnica Ambiental Brasil Ltd.
|
| | | | 4.788 | | | | | | 1.505 | | | | | | — | | | | | | — | | |
Bioenv AnáLise e Monitor oramento Ambiental Ltd.
|
| | | | 204 | | | | | | 15 | | | | | | — | | | | | | — | | |
JM Serviços Integrados Ltd.
|
| | | | — | | | | | | — | | | | | | 5.813 | | | | | | (3.345) | | |
Lacerda e Lacerda Serv tr Emerg Amb Ltd.
|
| | | | — | | | | | | — | | | | | | 11.697 | | | | | | 6.131 | | |
MDTEC Engenharia e Serviços Ltd.
|
| | | | — | | | | | | — | | | | | | 4.001 | | | | | | 512 | | |
EnviroClear Site Services Limited
|
| | | | — | | | | | | — | | | | | | 41.686 | | | | | | 2.238 | | |
猎户座环境服务有限公司
|
| | | | — | | | | | | — | | | | | | 39.074 | | | | | | 22.721 | | |
EMS Environmental, Inc (*)
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | | 92.317 | | | | | | 21.741 | | | | | | 102.271 | | | | | | 28.257 | | |
| | |
Consolidated
|
| |
Combined
|
| ||||||
| | |
06.30.2022
|
| |
06.30.2021
|
| ||||||
Net Revenue
|
| | | | 734,212 | | | | | | 392,837 | | |
Profit for the year
|
| | | | 99,913 | | | | | | 52,599 | | |
| | |
2022
|
| |||||||||
| | |
Valor
|
| |
%
|
| ||||||
Dracares
|
| | | | 13,390 | | | | | | 49 | | |
Flyone
|
| | | | 14,548 | | | | | | 49 | | |
RG Consultoria
|
| | | | 1,095 | | | | | | 49 | | |
Bioenv
|
| | | | 1,181 | | | | | | 49 | | |
Total
|
| | | | 30,214 | | | | | | | | |
Year of maturity
|
| |
Consolidated
|
| |||
2022
|
| | | | 101,017 | | |
2023
|
| | | | 105,007 | | |
2024
|
| | | | 57,939 | | |
| | | | | 263,963 | | |
|
Current
|
| | | | 129,481 | | |
|
Non-current
|
| | | | 134,482 | | |
| | |
Consolidated – June 30, 2022
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Buildings
|
| |
Facilities
|
| |
Machinery and
equipment |
| |
IT equipment
|
| |
Furniture and
fixtures |
| |
Vehicles
|
| |
Leasehold
improvements |
| |
Works in
progress |
| |
Vessels
|
| |
Right-of-
use assets |
| |
Aircraft
|
| |
Total
|
| ||||||||||||||||||||||||||||||||||||
Cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Opening balance
|
| | | | 20,712 | | | | | | 229 | | | | | | 197,984 | | | | | | 6,503 | | | | | | 7,115 | | | | | | 265,670 | | | | | | 10,228 | | | | | | 46,441 | | | | | | 6,084 | | | | | | 55,986 | | | | | | — | | | | | | 616,952 | | |
Transfers
|
| | | | 6,047 | | | | | | — | | | | | | (22,859) | | | | | | 190 | | | | | | 330 | | | | | | (7,995) | | | | | | 26,531 | | | | | | (26,530) | | | | | | (2) | | | | | | 25,035 | | | | | | — | | | | | | 747 | | |
Additions
|
| | | | 1,033 | | | | | | 131 | | | | | | 22,980 | | | | | | 1,135 | | | | | | 1,101 | | | | | | 45,451 | | | | | | 625 | | | | | | 10,417 | | | | | | 5,023 | | | | | | 17,714 | | | | | | 2,984 | | | | | | 108,593 | | |
Write-offs
|
| | | | (812) | | | | | | — | | | | | | (4,050) | | | | | | (248) | | | | | | (80) | | | | | | (2,606) | | | | | | 529 | | | | | | (13,600) | | | | | | (1,841) | | | | | | (14,106) | | | | | | — | | | | | | (36,814) | | |
Business combination (*)
|
| | | | 99 | | | | | | — | | | | | | 4,645 | | | | | | 139 | | | | | | 146 | | | | | | 7,016 | | | | | | — | | | | | | 4,554 | | | | | | 19,341 | | | | | | (11) | | | | | | 39,887 | | | | | | 75,816 | | |
Exchange-rate change
|
| | | | (2,531) | | | | | | — | | | | | | (16,509) | | | | | | (224) | | | | | | (524) | | | | | | (13,994) | | | | | | (246) | | | | | | — | | | | | | (320) | | | | | | (4,880) | | | | | | — | | | | | | (39,228) | | |
Balance | | | | | 24,548 | | | | | | 360 | | | | | | 182,191 | | | | | | 7,495 | | | | | | 8,088 | | | | | | 293,542 | | | | | | 37,667 | | | | | | 21,282 | | | | | | 28,285 | | | | | | 79,738 | | | | | | 42,871 | | | | | | 726,066 | | |
累计折旧 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Opening balance
|
| | | | (5,951) | | | | | | (64) | | | | | | (101,224) | | | | | | (3,099) | | | | | | (5,232) | | | | | | (142,749) | | | | | | (5,289) | | | | | | — | | | | | | (963) | | | | | | (20,760) | | | | | | — | | | | | | (285,331) | | |
Transfers
|
| | | | (3,875) | | | | | | — | | | | | | 13,695 | | | | | | (14) | | | | | | (31) | | | | | | (3,248) | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,685) | | | | | | — | | | | | | (158) | | |
Depreciation
|
| | | | (2,385) | | | | | | (14) | | | | | | (7,185) | | | | | | (600) | | | | | | (420) | | | | | | (20,899) | | | | | | (880) | | | | | | — | | | | | | (525) | | | | | | (7,079) | | | | | | (2,240) | | | | | | (42,227) | | |
Write-offs
|
| | | | 477 | | | | | | — | | | | | | 9,081 | | | | | | 35 | | | | | | 9 | | | | | | 5,043 | | | | | | 49 | | | | | | — | | | | | | 144 | | | | | | (1,457) | | | | | | — | | | | | | 13,381 | | |
Business combination (*)
|
| | | | (6) | | | | | | — | | | | | | (1,245) | | | | | | (39) | | | | | | (86) | | | | | | (2,711) | | | | | | — | | | | | | — | | | | | | (4,591) | | | | | | 11 | | | | | | (5,419) | | | | | | (14,086) | | |
Exchange-rate change
|
| | | | 1,259 | | | | | | — | | | | | | 9,025 | | | | | | 153 | | | | | | 412 | | | | | | 9,673 | | | | | | 177 | | | | | | — | | | | | | 183 | | | | | | 2,983 | | | | | | — | | | | | | 23,865 | | |
Balance
|
| | |
|
(10,481)
|
| | | |
|
(78)
|
| | | |
|
(77,853)
|
| | | |
|
(3,564)
|
| | | |
|
(5,348)
|
| | | |
|
(154,891)
|
| | | |
|
(5,943)
|
| | | |
|
—
|
| | | |
|
(5,752)
|
| | | |
|
(32,987)
|
| | | |
|
(7,659)
|
| | | |
|
(304,556)
|
| |
Cost
|
| | | | 24,548 | | | | | | 360 | | | | | | 182,191 | | | | | | 7,495 | | | | | | 8,088 | | | | | | 293,542 | | | | | | 37,667 | | | | | | 21,282 | | | | | | 28,285 | | | | | | 79,738 | | | | | | 42,871 | | | | | | 726,066 | | |
折旧及摊销
|
| | | | (10,481) | | | | | | (78) | | | | | | (77,853) | | | | | | (3,564) | | | | | | (5,348) | | | | | | (154,891) | | | | | | (5,943) | | | | | | — | | | | | | (5,752) | | | | | | (32,987) | | | | | | (7,659) | | | | | | (304,556) | | |
| | | | | 14,067 | | | | | | 282 | | | | | | 104,338 | | | | | | 3,931 | | | | | | 2,740 | | | | | | 138,651 | | | | | | 31,724 | | | | | | 21,282 | | | | | | 22,533 | | | | | | 46,751 | | | | | | 35,212 | | | | | | 421,510 | | |
| | |
Combined – December 31, 2021
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Buildings
|
| |
Facilities
|
| |
Machinery and
equipment |
| |
IT equipment
|
| |
Furniture and
fixtures |
| |
Vehicles
|
| |
Leasehold
improvements |
| |
Works in progress
|
| |
Vessels
|
| |
Right-of-use
assets |
| |
Other
|
| |
Total
|
| ||||||||||||||||||||||||||||||||||||
Cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Opening balance
|
| | | | 1,566 | | | | | | 153 | | | | | | 88,963 | | | | | | 3,185 | | | | | | 3,561 | | | | | | 70,905 | | | | | | 6,631 | | | | | | 4,562 | | | | | | 5,132 | | | | | | 24,559 | | | | | | 2 | | | | | | 209,219 | | |
Transfers
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Additions
|
| | | | 63 | | | | | | 1 | | | | | | 32,915 | | | | | | 1,290 | | | | | | 210 | | | | | | 35,742 | | | | | | 186 | | | | | | 41,822 | | | | | | 818 | | | | | | 28,742 | | | | | | — | | | | | | 141,789 | | |
Write-offs
|
| | | | (2,638) | | | | | | (366) | | | | | | (10,379) | | | | | | (252) | | | | | | (117) | | | | | | (5,912) | | | | | | — | | | | | | (75) | | | | | | (20) | | | | | | — | | | | | | (2) | | | | | | (19,761) | | |
Business combination (*)
|
| | | | 20,163 | | | | | | 441 | | | | | | 84,795 | | | | | | 2,276 | | | | | | 3,192 | | | | | | 165,078 | | | | | | 3,255 | | | | | | 132 | | | | | | — | | | | | | 3,851 | | | | | | — | | | | | | 283,183 | | |
Exchange-rate change
|
| | | | 1,558 | | | | | | — | | | | | | 1,690 | | | | | | 4 | | | | | | 269 | | | | | | (143) | | | | | | 156 | | | | | | — | | | | | | 154 | | | | | | (1,166) | | | | | | — | | | | | | 2,522 | | |
Balance
|
| | | | 20,712 | | | | | | 229 | | | | | | 197,984 | | | | | | 6,503 | | | | | | 7,115 | | | | | | 265,670 | | | | | | 10,228 | | | | | | 46,441 | | | | | | 6,084 | | | | | | 55,986 | | | | |
|
—
|
| | | | | 616,952 | | |
累计折旧 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Opening balance
|
| | | | (1,091) | | | | | | (44) | | | | | | (52,829) | | | | | | (1,404) | | | | | | (2,917) | | | | | | (30,557) | | | | | | (1,487) | | | | | | — | | | | | | (1,623) | | | | | | (14,484) | | | | | | (2) | | | | | | (106,438) | | |
Depreciation
|
| | | | (756) | | | | | | (17) | | | | | | (15,532) | | | | | | (785) | | | | | | (330) | | | | | | (32,548) | | | | | | (1,418) | | | | | | — | | | | | | (201) | | | | | | (8,456) | | | | | | — | | | | | | (60,043) | | |
Write-offs
|
| | | | 18 | | | | | | 416 | | | | | | 12,176 | | | | | | 252 | | | | | | 47 | | | | | | 11,580 | | | | | | 108 | | | | | | — | | | | | | 960 | | | | | | 1,025 | | | | | | 2 | | | | | | 26,584 | | |
Business combination (*)
|
| | | | (4,238) | | | | | | (419) | | | | | | (42,688) | | | | | | (1,156) | | | | | | (1,789) | | | | | | (91,891) | | | | | | (2,369) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (144,550) | | |
Exchange-rate change
|
| | | | 116 | | | | | | — | | | | | | (2,351) | | | | | | (6) | | | | | | (243) | | | | | | 667 | | | | | | (123) | | | | | | — | | | | | | (99) | | | | | | 1,155 | | | | | | — | | | | | | (884) | | |
Balance
|
| | |
|
(5,951)
|
| | | |
|
(64)
|
| | | |
|
(101,224)
|
| | | |
|
(3,099)
|
| | | |
|
(5,232)
|
| | | |
|
(142,749)
|
| | | |
|
(5,289)
|
| | | |
|
—
|
| | | |
|
(963)
|
| | | |
|
(20,760)
|
| | | |
|
—
|
| | | |
|
(285,331)
|
| |
Cost
|
| | | | 20,712 | | | | | | 229 | | | | | | 197,984 | | | | | | 6,503 | | | | | | 7,115 | | | | | | 265,670 | | | | | | 10,228 | | | | | | 46,441 | | | | | | 6,084 | | | | | | 55,986 | | | | | | — | | | | | | 616,952 | | |
折旧及摊销
|
| | | | (5,951) | | | | | | (64) | | | | | | (101,224) | | | | | | (3,099) | | | | | | (5,232) | | | | | | (142,749) | | | | | | (5,289) | | | | | | — | | | | | | (963) | | | | | | (20,760) | | | | | | — | | | | | | (285,331) | | |
| | | | | 14,761 | | | | | | 165 | | | | | | 96,760 | | | | | | 3,404 | | | | | | 1,883 | | | | | | 122,921 | | | | | | 4,939 | | | | | | 46,441 | | | | | | 5,121 | | | | | | 35,226 | | | | | | — | | | | | | 331,621 | | |
Assets
|
| |
Useful life
(in years) |
| |
Annual
weighted average rate (%) |
| ||||||
租赁改进
|
| | | | 3 – 10 | | | | | | 19.08 | | |
Buildings
|
| | | | 10 – 25 | | | | | | 4.00 | | |
Vessels
|
| | | | 18 – 20 | | | | | | 5.25 | | |
Tools
|
| | | | 5 – 10 | | | | | | 15.00 | | |
Equipment
|
| | | | 3 – 10 | | | | | | 21.44 | | |
Facilities
|
| | | | 3 – 10 | | | | | | 14.17 | | |
Software license
|
| | | | 5 | | | | | | 21.90 | | |
机械设备
|
| | | | 3 – 10 | | | | | | 15.75 | | |
机械设备 - 船队
|
| | | | 2,5 – 10 | | | | | | 19.60 | | |
Furniture and fixtures
|
| | | | 3 – 10 | | | | | | 14.07 | | |
Software
|
| | | | 3 – 5 | | | | | | 20.00 | | |
Vehicles
|
| | | | 3 – 25 | | | | | | 21.33 | | |
Vehicles – Fleet
|
| | | | 4 – 30 | | | | | | 14.83 | | |
Aircrafts
|
| | | | 10 | | | | | | 10.00 | | |
In percent
|
| |
%
|
| |||
Discount rate
|
| | | | 20.19 | | |
终端价值增长率
|
| | | | 3.4 | | |
| | |
Opening
balance on January 1st, 2022 |
| |
Business
Combination |
| |
New
agreements |
| |
Depreciation
|
| |
Cost
|
| |
Accumulated
depreciation |
| |
Net value
|
| |||||||||||||||||||||
Right-of-use
|
| | | | 35,226 | | | | | | | | | | | | 15,621 | | | | | | (4,096) | | | | | | 79,738 | | | | | | (32,987) | | | | | | 46,751 | | |
| | | | | 35,226 | | | | | | — | | | | | | 15,621 | | | | | | (4,096) | | | | | | 79,738 | | | | | | (32,987) | | | | | | 46,751 | | |
| | |
Opening
balance on January 1st, 2021 |
| |
Business
Combination |
| |
New
agreements |
| |
Depreciation
|
| |
Cost
|
| |
Accumulated
depreciation |
| |
Net value
|
| |||||||||||||||||||||
Right-of-use
|
| | | | 10,075 | | | | | | 3,851 | | | | | | 29,756 | | | | | | (8,456) | | | | | | 55,986 | | | | | | (20,760) | | | | | | 35,226 | | |
| | | | | 10,075 | | | | | | 3,851 | | | | | | 29,756 | | | | | | (8,456) | | | | | | 55,986 | | | | | | (20,760) | | | | | | 35,226 | | |
| | |
Consolidated – June 30, 2022
|
| |||||||||||||||||||||||||||||||||
| | |
Trademarks and
patents |
| |
Software
|
| |
Client
portfolio |
| |
Goodwill
|
| |
Others
|
| |
Total
|
| ||||||||||||||||||
Cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Opening balance
|
| | | | 2,315 | | | | | | 9,353 | | | | | | 2,074 | | | | | | 584,893 | | | | | | 853 | | | | | | 599,488 | | |
Transfers
|
| | | | — | | | | | | — | | | | | | — | | | | | | (16,658) | | | | | | — | | | | | | (16,658) | | |
Additions
|
| | | | — | | | | | | 1,465 | | | | | | — | | | | | | 180,861 | | | | | | — | | | | | | 182,326 | | |
Write-offs
|
| | | | — | | | | | | (1,198) | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,198) | | |
Business combination
|
| | | | 4 | | | | | | — | | | | | | (130) | | | | | | — | | | | | | (853) | | | | | | (979) | | |
Exchange-rate change
|
| | | | — | | | | | | (1,148) | | | | | | (264) | | | | | | (28,796) | | | | | | — | | | | | | (30,208) | | |
Closing balance
|
| | | | 2,319 | | | | | | 8,472 | | | | | | 1,680 | | | | | | 720,300 | | | | | | — | | | | | | 732,771 | | |
累计摊销 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Opening balances
|
| | | | — | | | | | | (3,892) | | | | | | (218) | | | | | | — | | | | | | — | | | | | | (4,110) | | |
Transfers
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Additions
|
| | | | — | | | | | | (37) | | | | | | — | | | | | | — | | | | | | — | | | | | | (37) | | |
Write-offs
|
| | | | — | | | | | | 1,198 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,198 | | |
Exchange-rate change
|
| | | | — | | | | | | 390 | | | | | | 33 | | | | | | — | | | | | | — | | | | | | 423 | | |
Closing balances
|
| | | | — | | | | | | (2,341) | | | | | | (185) | | | | | | — | | | | | | — | | | | | | (2,526) | | |
Cost
|
| | |
|
2,319
|
| | | |
|
8,472
|
| | | |
|
1,680
|
| | | |
|
720,300
|
| | | |
|
—
|
| | | |
|
732,771
|
| |
累计摊销
|
| | |
|
—
|
| | | |
|
(2,341)
|
| | | |
|
(185)
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
(2,526)
|
| |
| | | | | 2,319 | | | | | | 6,131 | | | | | | 1,495 | | | | | | 720,300 | | | | | | — | | | | | | 730,245 | | |
| | |
Combined – December 31, 2021
|
| |||||||||||||||||||||||||||||||||||||||
| | |
Trademarks and
patents |
| |
Software
|
| |
Client
portfolio |
| |
Goodwill
|
| |
Others
|
| |
Research and
development |
| |
Total
|
| |||||||||||||||||||||
Cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Opening balance
|
| | | | 1,087 | | | | | | 2,454 | | | | | | 351 | | | | | | 221,466 | | | | | | 853 | | | | | | 221 | | | | | | 226,432 | | |
Additions
|
| | | | 139 | | | | | | 1,683 | | | | | | — | | | | | | 321,836 | | | | | | — | | | | | | — | | | | |
|
323,658
|
| |
Write-offs
|
| | | | — | | | | | | (455) | | | | | | — | | | | | | — | | | | | | — | | | | | | (232) | | | | |
|
(687)
|
| |
Business combination
|
| | | | 1,089 | | | | | | 5,594 | | | | | | 1,800 | | | | | | — | | | | | | — | | | | | | — | | | | |
|
8,483
|
| |
Exchange-rate change
|
| | | | — | | | | | | 77 | | | | | | (77) | | | | | | 41,591 | | | | | | — | | | | | | 11 | | | | |
|
41,602
|
| |
Closing balance
|
| | | | 2,315 | | | | | | 9,353 | | | | | | 2,074 | | | | | | 584,893 | | | | | | 853 | | | | | | — | | | | | | 599,488 | | |
累计摊销 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Opening balances
|
| | | | — | | | | | | (1,615) | | | | | | — | | | | | | — | | | | | | — | | | | | | (210) | | | | | | (1,825) | | |
Amortization
|
| | | | — | | | | | | (120) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
(120)
|
| |
Write-offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 219 | | | | |
|
219
|
| |
Business combination
|
| | | | — | | | | | | (1,877) | | | | | | (228) | | | | | | — | | | | | | — | | | | | | — | | | | |
|
(2,105)
|
| |
Exchange-rate change
|
| | | | — | | | | | | (280) | | | | | | 10 | | | | | | — | | | | | | — | | | | | | (9) | | | | |
|
(279)
|
| |
Closing balances
|
| | | | — | | | | | | (3,892) | | | | | | (218) | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,110) | | |
Cost
|
| | | | 2,315 | | | | | | 9,353 | | | | | | 2,074 | | | | | | 584,893 | | | | | | 853 | | | | | | — | | | | |
|
599,488
|
| |
累计摊销
|
| | | | — | | | | | | (3,892) | | | | | | (218) | | | | | | — | | | | | | — | | | | | | — | | | | |
|
(4,110)
|
| |
| | | | | 2,315 | | | | | | 5,461 | | | | | | 1,856 | | | | | | 584,893 | | | | | | 853 | | | | | | — | | | | | | 595,378 | | |
Carrying amounts
|
| |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
Indefinite life
|
| | | | 722,619 | | | | | | 588,061 | | |
Definite life
|
| | | | 7,626 | | | | | | 7,317 | | |
| | | | | 730,245 | | | | | | 595,378 | | |
Assets
|
| |
Useful life
(in years) |
| |
Annual
amortization rate (%) |
| ||||||
Trademarks and patents (*) | | | | | | | | | | | | | |
Right-of-use of software
|
| | | | 5 | | | | | | 20% | | |
研发
|
| | | | 2 | | | | | | 50% | | |
Goodwill (*) | | | | | | | | | | | | | |
Client portfolio
|
| | | | 2 | | | | | | 50% | | |
| | |
Financial
charges – % p,a, (*) |
| | | | |
June 30, 2022
|
| |
December 31, 2021
|
| |||||||||||||||||||||
Description
|
| |
Maturity
|
| |
Current
|
| |
Non-current
|
| |
Current
|
| |
Non-current
|
| ||||||||||||||||||
Working capital
|
| | | | 12.49 | | | |
March 2027
|
| | | | 17,045 | | | | | | 62,337 | | | | | | 44,181 | | | | | | 44,792 | | |
Investment financing
|
| | | | 12.48 | | | |
June 2027
|
| | | | 19,471 | | | | | | 66,559 | | | | | | 14,973 | | | | | | 46,028 | | |
融资租赁负债
|
| | | | 7.98 | | | |
November 2025
|
| | | | 1,959 | | | | | | 2,101 | | | | | | 1,601 | | | | | | 3,729 | | |
| | | | | | | | | | | | | | 38,475 | | | | | | 130,997 | | | | | | 60,755 | | | | | | 94,549 | | |
|
Balance at January 1st, 2022
|
| | | | 155,304 | | |
|
Borrowing
|
| | | | 7,255 | | |
|
Interest expense
|
| | | | 6,320 | | |
|
Principal paid
|
| | | | (33,396) | | |
|
Interest paid
|
| | | | (5,724) | | |
|
Business Combination
|
| | | | 18,971 | | |
|
资产收购现金 - 非现金事件
|
| | | | 30,145 | | |
|
外汇汇率变动的影响
|
| | | | (9,403) | | |
|
Balance at June 30, 2022
|
| | | | 169,472 | | |
|
Balance at January 1st, 2021
|
| | | | 73,691 | | |
|
Borrowing
|
| | | | 50,620 | | |
|
Interest expense
|
| | | | 7,454 | | |
|
Principal paid
|
| | | | (52,152) | | |
|
Interest paid
|
| | | | (5,985) | | |
|
Business Combination
|
| | | | 59,456 | | |
|
资产收购现金 - 非现金事件
|
| | | | 19,818 | | |
|
外汇汇率变动的影响
|
| | | | 2,402 | | |
|
Balance at December 31, 2021
|
| | | | 155,304 | | |
Year of maturity:
|
| |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||
2022
|
| | | | — | | | | | | — | | |
2023
|
| | | | 32,293 | | | | | | 33,264 | | |
2024
|
| | | | 43,613 | | | | | | 28,137 | | |
2025
|
| | | | 33,648 | | | | | | 23,743 | | |
2026
|
| | | | 17,559 | | | | | | 9,405 | | |
2027
|
| | | | 3,884 | | | | | | — | | |
| | | | | 130,997 | | | | | | 94,549 | | |
| | | | | | | | |
合并合并
|
| |||||||||||||||||||||
| | | | | | | | |
Current
|
| |
Non Current
|
| ||||||||||||||||||
Description
|
| |
Financial
charges – % p,a, (*) |
| |
Mature
|
| |
June 30,
2022 |
| |
December 31,
2021 |
| |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||||||||
Debentures
|
| |
CDI + 3.5
|
| |
February 2028
|
| | | | 13,409 | | | | | | — | | | | | | 330,201 | | | | | | — | | |
| | | | | | | | | | | 13,409 | | | | | | — | | | | | | 330,201 | | | | | | — | | |
| | |
Consolidated
|
| |
Combined
|
| ||||||
Year of maturity:
|
| |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||
2023
|
| | | | 59,250 | | | | | | — | | |
2024
|
| | | | 55,250 | | | | | | — | | |
2025
|
| | | | 55,250 | | | | | | — | | |
2026
|
| | | | 160,451 | | | | | | — | | |
Total | | | | | 330,201 | | | | | | — | | |
Funding cost (long term)
|
| | |
|
(5,299)
|
| | | |
|
—
|
| |
| | |
Consolidated
|
| |
Combined
|
| ||||||
| | |
Current
|
| |
Current
|
| ||||||
| | |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||
应付款贸易 - 供应链融资
安排 - 国内运营 |
| | | | 7,772 | | | | | | 1,145 | | |
应付款贸易 - 供应链融资
安排 - 对外业务 |
| | | | 43,929 | | | | | | 38,428 | | |
| | | | | 51,701 | | | | | | 39,573 | | |
| | |
Consolidated
|
| |
Combined
|
| ||||||
| | |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||
Income tax
|
| | | | 5,722 | | | | | | 6,490 | | |
Social contribution
|
| | | | 1,647 | | | | | | 382 | | |
| | | | | 7,369 | | | | | | 6,872 | | |
| | |
Consolidated
|
| |
Combined
|
| ||||||||||||||||||
| | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||||||||||||||
| | |
Current
|
| |
Non-current
|
| |
Current
|
| |
Non-current
|
| ||||||||||||
PIS
|
| | | | 1,128 | | | | | | — | | | | | | 668 | | | | | | — | | |
COFINS
|
| | | | 5,201 | | | | | | — | | | | | | 3,075 | | | | | | — | | |
ICMS
|
| | | | 696 | | | | | | — | | | | | | 75 | | | | | | — | | |
ISS
|
| | | | 700 | | | | | | — | | | | | | 583 | | | | | | — | | |
IVA
|
| | | | 9,212 | | | | | | 263 | | | | | | 8,433 | | | | | | — | | |
Other taxes
|
| | | | 4,219 | | | | | | — | | | | | | 4,331 | | | | | | — | | |
Installment
|
| | | | 526 | | | | | | 7,363 | | | | | | 13 | | | | | | 4,065 | | |
IRRF
|
| | | | 591 | | | | | | — | | | | | | 500 | | | | | | — | | |
| | | | | 22,273 | | | | | | 7,626 | | | | | | 17,678 | | | | | | 4,065 | | |
| | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||||||||||||||
| | |
Current
|
| |
Non-current
|
| |
Current
|
| |
Non-current
|
| ||||||||||||
Simples National
|
| | | | 6 | | | | | | 1,168 | | | | | | — | | | | | | 1,285 | | |
Social Security – PGFN
|
| | | | — | | | | | | — | | | | | | — | | | | | | 328 | | |
Other PGFN debits
|
| | | | 94 | | | | | | 2,040 | | | | | | — | | | | | | 2,056 | | |
Social Security – RFB
|
| | | | 191 | | | | | | 1,026 | | | | | | — | | | | | | 139 | | |
Other RFB debits
|
| | | | — | | | | | | 2,103 | | | | | | — | | | | | | — | | |
Installment payment – INSS
|
| | | | — | | | | | | — | | | | | | 13 | | | | | | 124 | | |
PIS分期付款
|
| | | | — | | | | | | — | | | | | | — | | | | | | 20 | | |
COFINS Installment
|
| | | | — | | | | | | 105 | | | | | | — | | | | | | 94 | | |
Installment payment – IRRF
|
| | | | — | | | | | | 11 | | | | | | — | | | | | | 13 | | |
Other
|
| | | | 235 | | | | | | 910 | | | | | | — | | | | | | 6 | | |
| | | | | 526 | | | | | | 7,363 | | | | | | 13 | | | | | | 4,065 | | |
| | |
Consolidated
|
| |||||||||||||||
| | |
Lease liabilities
|
| |
Unwinding
interest from lease agreements |
| |
Net lease
liability |
| |||||||||
Opening balance as of January 1st, 2022
|
| | | | 36,613 | | | | | | (4,946) | | | | | | 31,667 | | |
Additions
|
| | | | 10,573 | | | | | | (5,235) | | | | | | 5,338 | | |
Business combination
|
| | | | — | | | | | | — | | | | | | — | | |
Payments – Principal
|
| | | | (7,332) | | | | | | — | | | | | | (7,332) | | |
Interest payment
|
| | | | (1,185) | | | | | | — | | | | | | (1,185) | | |
利息拨付
|
| | | | — | | | | | | 4,716 | | | | | | 4,716 | | |
Exchange-rate change
|
| | | | (578) | | | | | | 718 | | | | | | 140 | | |
Balance at June 30, 2022
|
| | | | 38,091 | | | | | | (4,747) | | | | | | 33,344 | | |
Current
|
| | | | 13,086 | | | | | | (1,842) | | | | | | 11,244 | | |
Non-current
|
| | | | 25,005 | | | | | | (2,905) | | | | | | 22,100 | | |
| | |
Combined
|
| |||||||||||||||
| | |
Lease liabilities
|
| |
Unwinding
interest from lease agreements |
| |
Net lease
liability |
| |||||||||
Opening balance as of January 1st, 2021
|
| | | | 10,070 | | | | | | (1,129) | | | | | | 8,941 | | |
Additions
|
| | | | 25,414 | | | | | | (4,133) | | | | | | 21,281 | | |
Business combination
|
| | | | 4,716 | | | | | | (864) | | | | | | 3,852 | | |
Payments – Principal
|
| | | | (6,820) | | | | | | — | | | | | | (6,820) | | |
Interest payment
|
| | | | (573) | | | | | | — | | | | | | (573) | | |
利息拨付
|
| | | | — | | | | | | 1,180 | | | | | | 1,180 | | |
Exchange-rate change
|
| | | | 3,806 | | | | | | — | | | | | | 3,806 | | |
Balance at December 31, 2021
|
| | | | 36,613 | | | | | | (4,946) | | | | | | 31,667 | | |
Current
|
| | | | 11,599 | | | | | | (1,964) | | | | | | 9,635 | | |
Non-current
|
| | | | 25,014 | | | | | | (2,982) | | | | | | 22,032 | | |
| | |
Consolidated
|
| |
Combined
|
| ||||||||||||||||||
| | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||||||||||||||
| | |
Judicial
deposits |
| |
Provision for
contingencies |
| |
Judicial
deposits |
| |
Provision for
contingencies |
| ||||||||||||
可能的或有事项: | | | | | | | | | | | | | | | | | | | | | | | | | |
劳动力和社会保障应急费用
|
| | | | 116 | | | | | | 129 | | | | | | 147 | | | | | | 181 | | |
| | | | | 116 | | | | | | 129 | | | | | | 147 | | | | | | 181 | | |
| | |
Consolidated and
Combined |
| |||
(=) Balance at January 1st, 2021 (combined)
|
| | |
|
546
|
| |
(+)本年度拨备
|
| | | | 63 | | |
(-)本年度拨备已冲销
|
| | |
|
(26)
|
| |
(-)本年度使用的拨备
|
| | | | (402) | | |
(=) Balance at December 31, 2021 (consolidated)
|
| | |
|
181
|
| |
(+)本年度拨备
|
| | | | — | | |
(-)本年度拨备已冲销
|
| | | | — | | |
(-)本年度使用的拨备
|
| | | | (52) | | |
(=) Balance at June 30, 2022 (consolidated)
|
| | |
|
129
|
| |
| | |
Consolidated
|
| |
Consolidated
|
| ||||||
| | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
Assets: | | | | | | | | | | | | | |
Loan (non-current): | | | | | | | | | | | | | |
Ambipar Participaçóes e Empreendimentos S.A.
|
| | | | 4,500 | | | | | | 4,508 | | |
Ambipar环境逆向制造公司
|
| | | | 34 | | | | | | 622 | | |
[br]Ambipar R&D Pesquisa,Desenvolvimento Ltd.
|
| | | | 43 | | | | | | 48 | | |
Ambipar Logistics Ltda.
|
| | | | 1,815 | | | | | | 14,477 | | |
环保ESG Participaçóes S.A.
|
| | | | 9,095 | | | | | | 532 | | |
Ambipar Eco Products S.A.
|
| | | | 2,229 | | | | | | 2,261 | | |
Ambipar劳动力解决方案Mão de Obra Temp,Ltd.
|
| | | | 5,578 | | | | | | 5,759 | | |
[br]Ambipar环境解决方案 - Soluçóes Ambientais Ltd.
|
| | | | 1,156 | | | | | | 5,037 | | |
[br]Ambipar环境废弃物物流有限公司。
|
| | | | 925 | | | | | | 1,352 | | |
Amazon Resíduos Ltda.
|
| | | | — | | | | | | 127 | | |
Atmo Hazmat Ltda.
|
| | | | 5,403 | | | | | | — | | |
Ambipar Environmental Suprema Industrial Solutions S.A.
|
| | | | 29 | | | | | | — | | |
Ambipar Holding Canada,Inc.
|
| | | | 6,935 | | | | | | — | | |
猎户座环境服务有限公司(OES)
|
| | | | 3,299 | | | | | | — | | |
Disal Perú S.A.C
|
| | | | — | | | | | | 3 | | |
| | | | | 41,041 | | | | | | 34,726 | | |
Liabilities: | | | | | | | | | | | | | |
Dividends payable: | | | | | | | | | | | | | |
控股股东
|
| | | | 31,154 | | | | | | 31,154 | | |
非控股股东
|
| | | | 315 | | | | | | 315 | | |
| | | | | 31,469 | | | | | | 31,469 | | |
Loan (non-current): | | | | | | | | | | | | | |
Ambipar Participaçóes e Empreendimentos S.A.
|
| | | | 313,570 | | | | | | 470,824 | | |
Ambipar Eco Products S.A.
|
| | | | 2,206 | | | | | | 240 | | |
[br]Ambipar环境废弃物物流有限公司。
|
| | | | 1,088 | | | | | | 1,088 | | |
[br]Ambipar环境解决方案 - Soluçóes Ambientais Ltd.
|
| | | | 1,752 | | | | | | 61 | | |
环保ESG Participaçóes S.A.
|
| | | | 9,095 | | | | | | 9,595 | | |
智利赛尼托里奥便携式设备有限公司。
|
| | | | 153 | | | | | | 340 | | |
Gestión de Servicios Ambientales S.A.C.
|
| | | | — | | | | | | 13 | | |
| | |
Consolidated
|
| |
Consolidated
|
| ||||||
| | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
Ambipar Holding USA, Inc.
|
| | | | 10,233 | | | | | | — | | |
[br]Ambipar R&D Pesquisa e Densenvolvimento Ltd.
|
| | | | 51 | | | | | | — | | |
Ambipar Logistics Ltda.
|
| | | | 1,943 | | | | | | — | | |
Dial Ambiental Holding S.A.
|
| | | | 462 | | | | | | — | | |
Ambipar Green Tech Ltda.
|
| | | | 6 | | | | | | — | | |
Ambipar Compliance Solutions S.A.
|
| | | | 3 | | | | | | — | | |
Ambipar Environmental Centroust S.A.
|
| | | | 4 | | | | | | — | | |
[br]Ambipar Worforce Solution Mão de Obra Temporaria Ltd.
|
| | | | 5,578 | | | | | | — | | |
Ambipar Bank Intermediação de Negócios,Pag e Part S.A.
|
| | | | 18,967 | | | | | | — | | |
| | | | | 365,111 | | | | | | 482,161 | | |
|
| | |
Consolidated
|
| |
Combined
|
| ||||||
| | |
June 30, 2022
|
| |
June 30, 2021
|
| ||||||
关键人员薪酬
|
| | |
|
5,569
|
| | | |
|
4,679
|
| |
| | |
Consolidated
|
| |
Combined
|
| ||||||
| | |
June 30, 2022
|
| |
June 30, 2021
|
| ||||||
损益表(业务往来) | | | | | | | | | | | | | |
Revenues | | | | | | | | | | | | | |
智利赛尼托里奥便携式有限公司,
|
| | | | 24 | | | | | | 47 | | |
| | | | | 24 | | | | | | 47 | | |
Costs | | | | | | | | | | | | | |
智利赛尼托里奥便携式有限公司,
|
| | | | — | | | | | | — | | |
| | | | | — | | | | | | — | | |
Net Income (loss)
|
| | |
|
24
|
| | | |
|
47
|
| |
| | |
2021
|
| |||
Net income for the year
|
| | | | 131,117 | | |
法定准备金的目的地(5%)
|
| | | | (6,559) | | |
本年度收入分配情况
|
| | | | (31,140) | | |
未实现利润准备中的拨备
|
| | | | 93,418 | | |
| | |
Consolidated
|
| |
Combined
|
| ||||||
Earning per share
|
| |
June 30, 2022
|
| |
June 30, 2021
|
| ||||||
扣除前归属于母公司股东的每股收益
|
| | | | 82,381 | | | | | | 52,558 | | |
普通股数量
|
| | | | 261,920,439 | | | | | | 212,898,917 | | |
基本每股收益(单位:雷亚尔)
|
| | | | 0.31 | | | | | | 0.25 | | |
稀释后每股收益(单位:雷亚尔)
|
| | | | 0.31 | | | | | | 0.25 | | |
| | |
Response
|
| |||
| | |
逆转式紧急情况
|
| |||
按公允价值收购的资产和负债(*) | | | | | | | |
现金和现金等价物
|
| | | | 1,005 | | |
Other assets
|
| | | | 25,650 | | |
Other liabilities
|
| | | | (326) | | |
可识别净资产总额
|
| | | | 26,329 | | |
已转移对价总额
|
| | | | 144,430 | | |
(-) Cash acquired
|
| | | | (1,005) | | |
(-)承担的付款义务价值
|
| | | | — | | |
已付现金,扣除已收/应收现金的净值
|
| | | | 143,425 | | |
商誉的确定(*) | | | | | | | |
总对价金额,净额
|
| | | | 144,430 | | |
可识别净资产总额
|
| | | | (26,329) | | |
商誉按预期未来盈利能力支付
|
| | | | 118,101 | | |
追加收购日期
|
| |
06/28/2021
|
| |||
获得控制权的公司
|
| |
Emergência Participações S.A.
|
| |||
Value of acquisition
|
| |
US$26,185 (thousand)
|
| |||
Percentage acquired
|
| | | | 100% | | |
| | |
Consolidated
|
| |
Combined
|
| ||||||
| | |
June 30,2022
|
| |
June 30, 2021
|
| ||||||
Net Revenue | | | | | | | | | | | | | |
Brazil
|
| | | | 209,712 | | | | | | 103,068 | | |
拉丁美洲(巴西除外)
|
| | | | 98,763 | | | | | | 61,516 | | |
Europe
|
| | | | 83,269 | | | | | | 61,325 | | |
North America
|
| | | | 262,782 | | | | | | 108,708 | | |
Total | | | | | 654,526 | | | | | | 334,617 | | |
| | |
June 30,2022
|
| |
December 31, 2021
|
| ||||||
Brazil
|
| | | | 493,565 | | | | | | 289,762 | | |
拉丁美洲(巴西除外)
|
| | | | 34,626 | | | | | | 42,875 | | |
Europe
|
| | | | 104,403 | | | | | | 115,549 | | |
North America
|
| | | | 519,161 | | | | | | 478,813 | | |
Total
|
| | | | 1,151,755 | | | | | | 926,999 | | |
| | |
Consolidated
|
| |
Combined
|
| ||||||
| | |
June 30, 2022
|
| |
June 30, 2021
|
| ||||||
国内市场净收入(*)
|
| | | | 209,712 | | | | | | 103,068 | | |
国外市场净收入
|
| | | | 444,814 | | | | | | 231,549 | | |
提供服务的净收入
|
| | | | 654,526 | | | | | | 334,617 | | |
| | |
Consolidated
|
| |
Combined
|
| ||||||
| | |
June 30, 2022
|
| |
June 30, 2021
|
| ||||||
提供服务时使用的材料
|
| | | | (33,248) | | | | | | (13,976) | | |
人员和人工费用
|
| | | | (238,161) | | | | | | (130,393) | | |
Fuels
|
| | | | (30,871) | | | | | | (9,139) | | |
Freight and tolls
|
| | | | (2,311) | | | | | | (1,079) | | |
机器、电器、设备和车辆的维护
|
| | | | (14,697) | | | | | | (13,601) | | |
Taxes
|
| | | | (15,574) | | | | | | (2,844) | | |
Rent and condominiums
|
| | | | (8,558) | | | | | | (5,071) | | |
货物、车辆、机器和设备租赁
|
| | | | (10,581) | | | | | | (7,418) | | |
Telephony expenses
|
| | | | (1,216) | | | | | | (832) | | |
Travel expenses
|
| | | | (9,237) | | | | | | (4,600) | | |
折旧及摊销
|
| | | | (42,264) | | | | | | (23,709) | | |
广告宣传
|
| | | | (1,225) | | | | | | (1,660) | | |
Third party services
|
| | | | (96,363) | | | | | | (32,872) | | |
Other expenses
|
| | | | (24,615) | | | | | | (17,917) | | |
| | | | | (528,921) | | | | | | (265,111) | | |
提供服务的成本
|
| | | | (520,041) | | | | | | (251,150) | | |
总务部、行政部和销售部
|
| | | | (14,043) | | | | | | (13,856) | | |
其他营业收入(费用),净额
|
| | | | 5,163 | | | | | | (105) | | |
| | | | | (528,921) | | | | | | (265,111) | | |
| | |
Consolidated
|
| |
Combined
|
| ||||||
| | |
June 30, 2022
|
| |
June 30, 2021
|
| ||||||
Financial income | | | | | | | | | | | | | |
Discounts obtained
|
| | | | 91 | | | | | | 10 | | |
Interest charged
|
| | | | 564 | | | | | | 3,790 | | |
银行存款利息收入
|
| | | | 3,477 | | | | | | 2,112 | | |
外汇收入
|
| | | | 1,132 | | | | | | 5,273 | | |
Other
|
| | | | 271 | | | | | | 1,250 | | |
| | | | | 5,535 | | | | | | 12,435 | | |
| | |
Consolidated
|
| |
Combined
|
| ||||||
| | |
June 30, 2022
|
| |
June 30, 2021
|
| ||||||
财务支出 | | | | | | | | | | | | | |
Interest paid
|
| | | | (2,419) | | | | | | (649) | | |
Interest right of use
|
| | | | (1,027) | | | | | | (273) | | |
Interest on loans
|
| | | | (6,320) | | | | | | (2,944) | | |
Debenture interest
|
| | | | (13,409) | | | | | | — | | |
Discounts granted
|
| | | | (1,006) | | | | | | (662) | | |
Bank expenses
|
| | | | (915) | | | | | | (539) | | |
IOF
|
| | | | (1,140) | | | | | | (455) | | |
公司间利息
|
| | | | (623) | | | | | | — | | |
Foreign exchange costs
|
| | | | (113) | | | | | | (298) | | |
Other
|
| | | | (1,875) | | | | | | (736) | | |
| | | | | (28,847) | | | | | | (6,556) | | |
净财务(费用)/收入
|
| | | | (23,312) | | | | | | 5,879 | | |
| | |
Consolidated
|
| |
Combined
|
| ||||||
| | |
June 30, 2022
|
| |
June 30, 2021
|
| ||||||
当期所得税和社会贡献
|
| | | | (14,685) | | | | | | (11,007) | | |
递延所得税和社会贡献
|
| | | | (5,227) | | | | | | (11,820) | | |
所得税和社会缴费
|
| | |
|
(19,912)
|
| | | |
|
(22,827)
|
| |
| | |
Consolidated
|
| |
Combined
|
| ||||||
| | |
June 30, 2022
|
| |
June 30, 2021
|
| ||||||
所得税和社会贡献前收入
|
| | | | 102,293 | | | | | | 75,385 | | |
按现行税率 - 计算的税款34%
|
| | | | (34,780) | | | | | | (25,631) | | |
Reconciliation: | | | | | | | | | | | | | |
子公司净收入中的权益
|
| | | | — | | | | | | — | | |
递延税损资产确认
|
| | | | 2,679 | | | | | | 5,439 | | |
其他司法管辖区的永久差额调整
|
| | | | 23,334 | | | | | | 17,282 | | |
税制差异调整
|
| | | | 1,212 | | | | | | — | | |
临时和永久性差异中的其他调整
|
| | | | (12,357) | | | | | | (19,917) | | |
所得税和社会贡献
|
| | |
|
(19,912)
|
| | | |
|
(22,827)
|
| |
所得税和社会贡献的有效税率 - %
|
| | | | 19.5% | | | | | | 30.3% | | |
| | |
Consolidated
|
| |
Combined
|
| ||||||
Tax bases – Assets
|
| |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
税损和负基数
|
| | | | (6,607) | | | | | | 17,962 | | |
另一个司法管辖区的暂时性差异
|
| | | | 13,722 | | | | | | 8,470 | | |
拨备 - 暂时性差异
|
| | | | 11,439 | | | | | | — | | |
| | | | | 18,554 | | | | | | 26,432 | | |
Income tax – 25%
|
| | | | 4,638 | | | | | | 6,608 | | |
Social contribution – 9%
|
| | | | 1,670 | | | | | | 2,379 | | |
所得税和社会贡献 - 资产
|
| | | | 6,308 | | | | | | 8,987 | | |
| | |
Consolidated
|
| |
Combined
|
| ||||||
Tax bases – Liabilities
|
| |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
拨备 - 暂时性差异
|
| | | | (36,331) | | | | | | (45,862) | | |
另一个司法管辖区的暂时性差异
|
| | | | (69,059) | | | | | | (52,384) | | |
| | | | | (105,390) | | | | | | (98,246) | | |
Income tax – 25%
|
| | | | (26,347) | | | | | | (24,562) | | |
Social contribution – 9%
|
| | | | (9,485) | | | | | | (8,842) | | |
所得税和社会贡献 - 负债
|
| | | | (35,832) | | | | | | (33,404) | | |
| | |
Consolidated
|
| |
Combined
|
| ||||||
Changes
|
| |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
期初余额 - 资产,扣除负债后的净额
|
| | | | (24,417) | | | | | | (7,130) | | |
损益表变现
|
| | | | (5,227) | | | | | | (14,087) | | |
Other changes
|
| | | | 120 | | | | | | (3,200) | | |
期末余额 - 资产,扣除负债后的净额
|
| | | | (29,524) | | | | | | (24,417) | | |
Realization per annum
|
| |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
2022
|
| | | | 789 | | | | | | 2,247 | | |
2023
|
| | | | 1,577 | | | | | | 2,247 | | |
2024
|
| | | | 1,577 | | | | | | 2,247 | | |
2025
|
| | | | 1,577 | | | | | | 2,246 | | |
2026
|
| | | | 788 | | | | | | — | | |
| | | | | 6,308 | | | | | | 8,987 | | |
| | |
Consolidated
|
| |
Combined
|
| ||||||
| | |
June 30, 2022
|
| |
June 30, 2021
|
| ||||||
通过融资收购物业、厂房和设备
|
| | | | 30,145 | | | | | | 7,977 | | |
Operational lease
|
| | | | 5,338 | | | | | | — | | |
收购投资的应付余额
|
| | | | 16,311 | | | | | | 40,331 | | |
累计平移调整
|
| | | | (75,422) | | | | | | (14,801) | | |
非控股股东利益
|
| | | | 24,153 | | | | | | (22,482) | | |
用投资收据增资
|
| | | | — | | | | | | 176,000 | | |
|
Item
|
| |
Event
|
| |
Date
|
| |
Description
|
|
|
1
|
| | 与HPX Corp.(“HPX”)(纽约证券交易所代码:HPX)的业务合并。 | | | July 2022 | | | 2022年7月6日,母公司Ambipar Participaçóes e Empreendimentos S.A.通知其股东和市场,Emergencia Participaçóes S.A.与特殊目的收购公司(SPAC)HPX Corp.(以下简称HPX)(纽约证券交易所代码:HPX)签订了一项业务合并协议(“业务合并”)。通过上述业务合并,合并后的公司预计将拥有约31亿雷亚尔的预计企业价值,这意味着基于截至2022年3月31日的最后12个月报告的EBITDA,隐含EV/EBITDA倍数为11.1倍,预计隐含股本价值约为29亿雷亚尔。 | |
|
2
|
| | 收购CTA公司100%的股份。 | | | July 2022 | | | 7月,该公司通过收购受控公司CTA Serviços em Meio Ambiente Ltd.CTA于1993年在圣埃斯皮里托成立,是一家专门从事环境服务的公司,在发生环境事故时,其主要待命和应对领域是保护动植物和恢复动植物。全年净收入为2,160万雷亚尔,EBITDA为500万雷亚尔。对本集团而言,此次收购具有战略意义,并与目前在巴西、拉丁美洲、北美和欧洲的业务具有协同效应,对投资组合的补充如下:(I)允许进入市场保护和修复环境紧急情况 | |
|
Item
|
| |
Event
|
| |
Date
|
| |
Description
|
|
| | | | | | | | | | 植物和动物恢复,加强Ambipar与受污染产品污染的动物康复中心的应急响应业务结构,在统一的应急指挥中心提供技术支持,并支持规划、准备和参与环境紧急情况模拟演习。(Ii)通过编制动植物保护计划(PPAF),与现有的环境监测服务相关联,增加动植物咨询服务组合;以及(Iii)在您现有的客户组合中创造交叉销售机会。 | |
|
3
|
| | 收购格雷厄姆公用事业公司100%的股份。 | | | July 2022 | | | 2022年7月,子公司安比帕控股加拿大公司宣布通过其子公司安比帕控股加拿大公司收购格雷厄姆公用事业公司100%的股份。格雷厄姆公用事业公司成立于2015年,专注于工业服务和骇维金属加工的紧急服务,其基地位于贝尔维尔省,距离安大略河的一条航道12公里,而贝尔维尔省还没有安比帕尔公司。2021年,其营业额为320万加元,相当于1410万雷亚尔,EBITDA为150万加元,相当于660万雷亚尔。对本集团而言,本次收购:(I)扩大本公司在北美的业务,增加另一个本公司所在的省份;(Ii)开启在加拿大经营海运服务的可能性;(Iii)扩大北美的服务组合和规模;(Iv)产生运营、行政协同效应和交叉销售机会;与其战略增长计划保持一致,实现协同效应和潜在的利润率最大化和回报。 | |
|
4
|
| | 获得C-Tank公司的股权控制权 | | | July 2022 | | | 2022年7月,公司宣布收购C-Tank公司的持股控制权。C-Tank成立于2015年,是一家专门从事工业和海军坦克清洗的公司,为不同细分市场的客户提供陆上和海上解决方案。其业务主要集中在里约热内卢州和圣保罗州,总部设在尼托伊。2021年,C-Tank的营业额为4100万雷亚尔 | |
|
Item
|
| |
Event
|
| |
Date
|
| |
Description
|
|
| | | | | | | | | | 息税前利润为1900万雷亚尔。此次收购具有战略意义,并与Ambipar目前的业务产生协同效应,因为:(I)允许进入海洋油罐清洁部门;(Ii)增加环境服务和解决方案的组合;(Iii)带来运营和行政效率并产生交叉销售机会;以及(Iv)允许共享结构和团队,以提高资产的利用率和效率。与其他收购一致,它扩大并加强了一站式服务模式,通过这种模式,单一平台作为环境服务的参考得到了加强。 | |
|
5
|
| | Ambipar和Emergencia之间的公司间贷款协议 | | | July 2022 | | | 2022年7月5日,Ambipar和Emergencia签订了Ambipar公司间贷款协议,根据该协议,Ambipar正式根据上述公司间贷款向Emergencia支付总额为317,094,454,24雷亚尔的款项。根据Ambipar公司间贷款协议,Ambipar可在本协议终止前的任何时间,自行酌情将相当于50,500,000.00美元的金额(以巴西雷亚尔表示)转换为Emergencia的股权,作为认购及根据Ambipar认购协议按每股10.00美元认购5,050,000股新Pubco B类普通股的代价。 | |
|
6
|
| | 收购Ridgeline Canada Inc.(“Ridgeline”)100%。 | | | August 2022 | | | Ridgeline成立于1999年,专门为石油和天然气、公用事业、采矿和建筑行业的公司提供应急响应和环境服务。它在不列颠哥伦比亚省、艾伯塔省和萨斯喀彻温省有16个基地,与加拿大目前的Ambipar结构相辅相成。2021年,其营业额为3410万加元,相当于1.5亿雷亚尔,EBITDA为420万加元,相当于1850万雷亚尔。对本集团而言,是次收购:(I)在地理上扩大本公司在北美的业务,增加本公司在加拿大并无业务的新省份;(Ii)增加在北美提供的环境服务组合;(Iii)产生营运、行政协同效应及交叉销售机会;第 | |
|
Item
|
| |
Event
|
| |
Date
|
| |
Description
|
|
| | | | | | | | | | 其战略增长计划,实现协同效应、潜在利润率最大化和回报。 | |
|
7
|
| | 与Itau BBA International PLC签订新的贷款协议 | | | August 2022 | | | 2022年8月,为了为收购Witt O‘Brien’s提供资金,Ambipar Holding USA Inc.与Itau BBA International PLC签订了一项贷款协议,根据该协议,Itau BBA International PLC向Ambipar Holding USA Inc.提供本金9,000万美元,年利率6.36%,从2023年3月至2027年3月分9次每半年支付一次,本金于2027年9月13日到期。 | |
|
8
|
| | 第二次发行债券 | | | September 2022 | | | 第二次发行债券是指Emergencia于2022年9月20日发行本金总额2.5亿雷亚尔的单一系列无担保、不可转换债券,根据第二份债券契约于2028年9月20日到期。这笔款项是本公司于2022年10月第一周收到的。 | |
|
9
|
| | 通过其直接子公司Ambipar Holding USA Inc.收购Witt O‘Brien’s,LLC公司(“Witt O‘Brien’s”)100%的股份。 | | | October 2022 | | | 2022年10月,公司宣布通过其直接子公司Ambipar Holding USA Inc.完成对Witt O‘Brien’s,LLC(“Witt O‘Brien’s”)公司的股权控制。WOB于2012年由O‘Brien’s Response Management和Witt Associates合并而成,是危机和应急管理行业的全球领导者,为蓝筹企业客户以及公共部门的应急和复原力计划提供服务。在企业领域,WOB为超过1,200名客户提供服务,并享有诱人的利润率和可持续的订阅型收入。从历史上看,这一细分市场的流失率不到5%。最近的客户包括31家财富100强公司,其中许多是石油、交通、能源、媒体和科技行业的领先者。此次收购符合Ambipar Response的全球扩张战略,并加速了其在美国的增长。WOB拥有一支经验丰富的多功能领导团队,与其业务计划的执行保持一致。此外,它还有一个组织结构 | |
|
Item
|
| |
Event
|
| |
Date
|
| |
Description
|
|
| | | | | | | | | | 配置为支持其增长和整合Ambipar Response在美国的现有业务。 | |
|
![]() |
| |
独立注册会计师报告
Members
Witt O’Brien’s LLC
Opinion
我们审计了Witt O‘Brien’s LLC(特拉华州的一家公司)及其子公司(“公司”)的合并财务报表,其中包括截至2021年12月31日(继任者)和2020年12月31日(前身)的综合资产负债表,以及2021年4月15日至2021年12月31日(继任者)期间的相关综合收益表和全面收益表、成员权益变动表和现金流量表,时间为2021年1月1日至2021年4月14日(前身),以及截至2020年12月31日(前身)的年度。以及财务报表的相关附注。
我们认为,所附综合财务报表按照美国公认的会计原则,在所有重要方面公平地反映了本公司于2021年12月31日(前身)及2020年12月31日(前身)的财务状况,以及2021年4月15日至2021年12月31日(前身)期间及截至2020年12月31日(前身)止年度的经营业绩及现金流量。
Basis for opinion
我们根据美国公认的审计准则对综合财务报表进行审计。我们根据这些标准承担的责任在我们报告的“审计师对财务报表的审计责任”一节中作了进一步说明。我们被要求独立于公司,并根据与我们的审计相关的道德要求履行我们的其他道德责任。我们相信,我们所获得的审计证据是充分和适当的,可以为我们的审计意见提供依据。
财务报表管理职责
管理层负责根据美国公认的会计原则编制及公允列报综合财务报表,并负责设计、实施及维持与编制及公允列报综合财务报表有关的内部控制,以确保综合财务报表不会因欺诈或错误而出现重大错报。
在编制合并财务报表时,管理层需要评估是否存在一些条件或事件,从总体上看,这些情况或事件令人对公司在财务报表发布之日起一年内继续经营下去的能力产生重大怀疑。
|
|
| | | |
审计师对财务报表的审计责任
我们的目标是合理确定合并财务报表作为一个整体是否没有重大错报,无论是由于欺诈还是错误,并出具一份包含我们意见的审计师报告。合理保证是一种高水平的保证,但不是绝对保证,因此不能保证根据美国公认会计准则进行的审计在存在重大错误陈述时始终会发现该错误陈述。由于欺诈可能涉及串通、伪造、故意遗漏、歪曲陈述或凌驾于内部控制之上,因此不能发现由欺诈造成的重大错报的风险高于因错误造成的错报。如个别或整体错误陈述极有可能影响合理使用者根据综合财务报表作出的判断,则被视为重大错误陈述。
在根据美国公认会计准则进行审计时,我们:
•
在整个审计过程中,保持专业判断和专业怀疑态度。
•
识别和评估合并财务报表重大错报的风险,无论是由于欺诈还是错误,并针对这些风险设计和执行审计程序。这些程序包括在测试的基础上审查与财务报表中的金额和披露有关的证据。
•
了解与审计相关的内部控制,以便设计适合情况的审计程序,但不是为了对公司内部控制的有效性发表意见。因此,没有表达这样的意见。
•
评估所用会计政策的适当性和管理层作出的重大会计估计的合理性,以及评估合并财务报表的整体列报。
•
得出结论,根据我们的判断,是否存在综合考虑的情况或事件,使人对本公司作为一家持续经营的企业在合理时期内继续经营的能力产生重大怀疑。
我们需要与负责治理的人员就审计的计划范围和时间、重大审计结果以及我们在审计期间发现的某些与内部控制相关的事项进行沟通。
![]()
Fort Lauderdale, Florida
May 19, 2022 |
|
| | |
Successor
|
| | |
Predecessor
|
| ||||||
| | |
December 31,
2021 |
| | |
December 31,
2020 |
| ||||||
ASSETS
|
| | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | | |
Cash
|
| | | $ | 2,551 | | | | | | $ | 1,882 | | |
Receivables:
|
| | | | | | | | | | | | | |
2021年扣除坏账准备后的贸易净额分别为5641美元和4725美元
and 2020, respectively |
| | | | 143,387 | | | | | | | 135,896 | | |
Other
|
| | | | 102 | | | | | | | — | | |
Prepaid expenses
|
| | | | 354 | | | | | | | 522 | | |
Other assets
|
| | | | 723 | | | | | | | 191 | | |
Total current assets
|
| | | | 147,117 | | | | | | | 138,491 | | |
物业和设备: | | | | | | | | | | | | | | |
Historical Cost
|
| | | | 1,224 | | | | | | | 493 | | |
累计折旧
|
| | | | (347) | | | | | | | (442) | | |
净资产和设备
|
| | | | 877 | | | | | | | 51 | | |
经营性租赁使用权资产
|
| | | | 3,138 | | | | | | | 1,396 | | |
股权投资,持股比例不超过50%的公司
|
| | | | 1,297 | | | | | | | 1,247 | | |
Goodwill
|
| | | | — | | | | | | | 28,506 | | |
无形资产,2021年和2020年分别累计摊销843美元和5432美元后的净额
|
| | | | 10,357 | | | | | | | 7,813 | | |
Deferred Income Taxes
|
| | | | 1,452 | | | | | | | 1,093 | | |
Other Assets
|
| | | | 225 | | | | | | | 225 | | |
| | | | $ | 164,463 | | | | | | $ | 178,822 | | |
负债和会员权益
|
| | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | | |
长期经营租赁负债的当期部分
|
| | | $ | 507 | | | | | | $ | 1,412 | | |
应付账款和应计费用
|
| | | | 33,960 | | | | | | | 17,199 | | |
应计工资和福利
|
| | | | 9,104 | | | | | | | 5,584 | | |
Accrued income taxes
|
| | | | — | | | | | | | 728 | | |
Contract liabilities
|
| | | | 626 | | | | | | | 596 | | |
其他流动负债
|
| | | | 1,621 | | | | | | | 6,547 | | |
流动负债总额
|
| | | | 45,818 | | | | | | | 32,066 | | |
长期经营租赁负债
|
| | | | 2,641 | | | | | | | — | | |
Advances from SEACOR
|
| | | | 50,317 | | | | | | | 82,322 | | |
Other Liabilities
|
| | | | 1,625 | | | | | | | 2,112 | | |
Total liabilities
|
| | | | 100,401 | | | | | | | 116,500 | | |
Members’ Equity: | | | | | | | | | | | | | | |
Common stock
|
| | | | 1 | | | | | | | 1 | | |
新增实收资本
|
| | | | 32,601 | | | | | | | 48,953 | | |
Retained earnings
|
| | | | 31,486 | | | | | | | 13,885 | | |
其他全面亏损
|
| | | | (26) | | | | | | | (517) | | |
Total members’ equity
|
| | | | 64,062 | | | | | | | 62,322 | | |
| | | | $ | 164,463 | | | | | | $ | 178,822 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
April 15, 2021
through December 31, 2021 |
| | |
January 1, 2021
through April 14, 2021 |
| |
For the year ended
December 31, 2020 |
| |||||||||
Operating Revenues
|
| | | $ | 165,696 | | | | | | $ | 28,289 | | | | | $ | 92,480 | | |
Costs and Expenses: | | | | | | | | | | | | | | | | | | | | |
Operating
|
| | | | 98,641 | | | | | | | 18,547 | | | | | | 58,520 | | |
行政和一般事务
|
| | | | 20,408 | | | | | | | 6,487 | | | | | | 28,003 | | |
折旧及摊销
|
| | | | 1,170 | | | | | | | 426 | | | | | | 1,335 | | |
| | | | | 120,219 | | | | | | | 25,460 | | | | | | 87,858 | | |
Operating Income
|
| | | | 45,477 | | | | | | | 2,829 | | | | | | 4,622 | | |
Other Income (Expense): | | | | | | | | | | | | | | | | | | | | |
SEACOR垫款的利息支出
|
| | | | (2,815) | | | | | | | (767) | | | | | | (2,635) | | |
SEACOR management fees
|
| | | | (10,501) | | | | | | | (707) | | | | | | (1,700) | | |
外币损失净额
|
| | | | (17) | | | | | | | (1) | | | | | | (48) | | |
Other, net
|
| | | | 13 | | | | | | | 13 | | | | | | 149 | | |
| | | | | (13,320) | | | | | | | (1,462) | | | | | | (4,234) | | |
持股50%及以下公司的所得税前收入、费用和收益中的权益
|
| | | | 32,157 | | | | | | | 1,367 | | | | | | 388 | | |
所得税费用(福利): | | | | | | | | | | | | | | | | | | | | |
Current
|
| | | | 1,856 | | | | | | | 339 | | | | | | 1,176 | | |
Deferred
|
| | | | (292) | | | | | | | (67) | | | | | | (1,093) | | |
| | | | | 1,564 | | | | | | | 272 | | | | | | 83 | | |
50%及以下持股公司的股权前收益
|
| | | | 30,593 | | | | | | | 1,095 | | | | | | 305 | | |
50%或50%以下所有权公司的净收益中扣除税金的净额
|
| | | | 962 | | | | | | | 57 | | | | | | 806 | | |
Net Income
|
| | | | 31,555 | | | | | | | 1,152 | | | | | | 1,111 | | |
其他全面亏损: | | | | | | | | | | | | | | | | | | | | |
外币折算损失,税后净额
|
| | | | (26) | | | | | | | (54) | | | | | | (121) | | |
Comprehensive Income
|
| | | $ | 31,529 | | | | | | $ | 1,098 | | | | | $ | 990 | | |
| | |
Witt O’Brien’s, LLC Members’ Equity
|
| | | | | | | |||||||||||||||||||||
| | |
Common
Stock |
| |
Additional
Paid-In Capital |
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive Loss |
| |
Total
Equity |
| |||||||||||||||
Predecessor | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2019
|
| | | $ | 1 | | | | | $ | 48,953 | | | | | $ | 12,794 | | | | | $ | (396) | | | | | $ | 61,352 | | |
分发给成员
|
| | | | — | | | | | | — | | | | | | (20) | | | | | | — | | | | | | (20) | | |
Net income
|
| | | | — | | | | | | — | | | | | | 1,111 | | | | | | — | | | | | | 1,111 | | |
其他全面亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | (121) | | | | | | (121) | | |
Year ended December 31, 2020
|
| | | | 1 | | | | | | 48,953 | | | | | | 13,885 | | | | | | (517) | | | | | | 62,322 | | |
Net income
|
| | | | — | | | | | | — | | | | | | 1,152 | | | | | | — | | | | | | 1,152 | | |
其他全面亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | (54) | | | | | | (54) | | |
Period ended April 14, 2021
|
| | | $ | 1 | | | | | $ | 48,953 | | | | | $ | 15,037 | | | | | $ | (571) | | | | | $ | 63,420 | | |
Successor | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
April 15, 2021
|
| | | $ | 1 | | | | | $ | 32,601 | | | | | $ | — | | | | | $ | — | | | | | $ | 32,602 | | |
分发给成员
|
| | | | — | | | | | | — | | | | | | (69) | | | | | | — | | | | | | (69) | | |
Net income
|
| | | | — | | | | | | — | | | | | | 31,555 | | | | | | — | | | | | | 31,555 | | |
其他全面亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | (26) | | | | | | (26) | | |
Period ended December 31, 2021
|
| | | $ | 1 | | | | | $ | 32,601 | | | | | $ | 31,486 | | | | | $ | (26) | | | | | $ | 64,062 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
April 15, 2021
through December 31, 2021 |
| | |
January 1, 2021
through April 14, 2021 |
| |
For the year ended
December 31, 2020 |
| |||||||||
经营活动现金流: | | | | | | | | | | | | | | | | | | | | |
Net Income
|
| | | $ | 31,555 | | | | | | $ | 1,152 | | | | | $ | 1,111 | | |
将净收入与使用的净现金进行调整
in operating activities: |
| | | | | | | | | | | | | | | | | | | |
折旧及摊销
|
| | | | 1,170 | | | | | | | 426 | | | | | | 1,335 | | |
经营性租赁使用权摊销
assets |
| | | | 660 | | | | | | | 436 | | | | | | 1,519 | | |
Bad debt expense
|
| | | | 468 | | | | | | | 656 | | | | | | 4,502 | | |
外币损失净额
|
| | | | 17 | | | | | | | 1 | | | | | | 48 | | |
递延所得税优惠
|
| | | | (292) | | | | | | | (67) | | | | | | (1,093) | | |
50%或50%以下所有权公司的净收益中扣除税金的净额
|
| | | | (962) | | | | | | | (57) | | | | | | (806) | | |
从持股50%或以下公司获得的股息
|
| | | | 903 | | | | | | | — | | | | | | 553 | | |
经营性资产和负债变动:
|
| | | | | | | | | | | | | | | | | | | |
应收账款增加
|
| | | | (4,472) | | | | | | | (4,274) | | | | | | (33,479) | | |
预付费用及其他增加(减少)
assets |
| | | | (379) | | | | | | | 8 | | | | | | 321 | | |
应付账款、应计费用和其他负债增加
|
| | | | 8,051 | | | | | | | 4,858 | | | | | | 9,733 | | |
经营活动提供(使用)的现金净额
|
| | | | 36,719 | | | | | | | 3,139 | | | | | | (16,256) | | |
投资活动现金流: | | | | | | | | | | | | | | | | | | | | |
购置房产和设备
|
| | | | (1,190) | | | | | | | (2) | | | | | | — | | |
业务收购,扣除收购现金后的净额
|
| | | | — | | | | | | | — | | | | | | (970) | | |
投资活动中使用的净现金
|
| | | | (1,190) | | | | | | | (2) | | | | | | (970) | | |
融资活动的现金流: | | | | | | | | | | | | | | | | | | | | |
SEACOR预付款的收益(付款),净额
|
| | | | (39,779) | | | | | | | 1,872 | | | | | | 18,511 | | |
分发给成员
|
| | | | (69) | | | | | | | — | | | | | | (20) | | |
融资活动提供(使用)的现金净额
|
| | | | (39,848) | | | | | | | 1,872 | | | | | | 18,491 | | |
汇率变动对现金的影响
|
| | | | (28) | | | | | | | 7 | | | | | | 63 | | |
现金净增(减)
|
| | | | (4,347) | | | | | | | 5,016 | | | | | | 1,328 | | |
Cash, Beginning of Year
|
| | | | 6,898 | | | | | | | 1,882 | | | | | | 554 | | |
Cash, End of Year
|
| | | $ | 2,551 | | | | | | $ | 6,898 | | | | | $ | 1,882 | | |
| | |
April 15, 2021
|
| |||
现金和现金等价物
|
| | | $ | 6,898 | | |
贸易和其他应收账款
|
| | | | 139,509 | | |
Other current assets
|
| | | | 699 | | |
Property and Equipment
|
| | | | 5 | | |
Right of use assets
|
| | | | 902 | | |
股权投资,预付款给持股50%或以下的公司
|
| | | | 1,236 | | |
| | |
April 15, 2021
|
| |||
Deferred Income Taxes
|
| | | | 1,160 | | |
Goodwill
|
| | | | — | | |
Intangible Assets
|
| | | | 11,200 | | |
Other Assets
|
| | | | 225 | | |
应付账款和其他应计负债
|
| | | | (18,650) | | |
其他流动负债
|
| | | | (17,220) | | |
经营性租赁负债
|
| | | | (909) | | |
Advances from SEACOR
|
| | | | (90,206) | | |
Other Liabilities
|
| | | | (2,247) | | |
Fair value of net assets
|
| | | $ | 32,602 | | |
|
| | |
Successor
|
| | |
Predecessor
|
| ||||||
| | |
2021
|
| | |
2020
|
| ||||||
期初余额
|
| | | $ | 596 | | | | | | $ | 434 | | |
以前在完成履约义务时确认的递延收入
during the period |
| | | | (596) | | | | | | | (434) | | |
期间产生的合同净负债
|
| | | | 626 | | | | | | | 596 | | |
Balance at end of period
|
| | | $ | 626 | | | | | | $ | 596 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
April 15, 2021
through December 31, 2021 |
| | |
January 1, 2021
through April 14, 2021 |
| |
For the
year ended December 31, 2020 |
| |||||||||
与客户的合同收入: | | | | | | | | | | | | | | | | | | | | |
时间和材料合同
|
| | | $ | 104,258 | | | | | | $ | 23,621 | | | | | $ | 78,184 | | |
Per unit contracts
|
| | | | 50,841 | | | | | | | 438 | | | | | | — | | |
Retainer contracts
|
| | | | 9,020 | | | | | | | 3,457 | | | | | | 11,823 | | |
Other
|
| | | | 1,577 | | | | | | | 773 | | | | | | 2,473 | | |
| | | | $ | 165,696 | | | | | | $ | 28,289 | | | | | $ | 92,480 | | |
Successor
|
| | | | | | |
2022
|
| | | $ | 1,190 | | |
2023
|
| | | | 942 | | |
2024
|
| | | | 840 | | |
2025
|
| | | | 840 | | |
2026
|
| | | | 840 | | |
Years subsequent to 2026
|
| | | | 3,605 | | |
| | | | $ | 8,257 | | |
| | |
Predecessor
|
| |||
| | |
2020
|
| |||
贸易和其他应收账款
|
| | | $ | 295 | | |
Other current assets
|
| | | | 103 | | |
Property and Equipment
|
| | | | 5 | | |
Intangible Assets
|
| | | | 3,078 | | |
应付账款和其他应计负债(2)
|
| | | | (31) | | |
其他流动负债(2)
|
| | | | (2,113) | | |
Other Liabilities(2)
|
| | | | (367) | | |
Purchase price(3)
|
| | | $ | 970 | | |
Successor
|
| | | | | | |
2022
|
| | | $ | 632 | | |
2023
|
| | | | 639 | | |
2024
|
| | | | 646 | | |
2025
|
| | | | 652 | | |
2026
|
| | | | 660 | | |
Years subsequent to 2026
|
| | | | 333 | | |
| | | | | 3,562 | | |
Interest component
|
| | | | 414 | | |
| | | | | 3,148 | | |
长期经营租赁负债的当期部分
|
| | | | 507 | | |
长期经营租赁负债
|
| | | $ | 2,641 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
April 15, 2021
through December 31, 2021 |
| | |
January 1, 2021
through April 14, 2021 |
| |
For the
year ended December 31, 2020 |
| |||||||||
经营租赁费用
|
| | | $ | 770 | | | | | | $ | 490 | | | | | $ | 1,519 | | |
短期租赁费用(租赁开始时租赁期限不超过12个月)
|
| | | | 172 | | | | | | | 46 | | | | | | 14 | | |
| | | | $ | 942 | | | | | | $ | 536 | | | | | $ | 1,533 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
April 15, 2021
through December 31, 2021 |
| | |
January 1, 2021
through April 14, 2021 |
| |
For the
year ended December 31, 2020 |
| |||||||||
经营性租赁的经营性现金流出
|
| | | $ | 768 | | | | | | $ | 498 | | | | | $ | 1,707 | | |
以经营租赁换取的使用权资产
liabilities |
| | | $ | 2,965 | | | | | | $ | 17 | | | | | $ | (33) | | |
加权平均剩余租赁期限,以年为单位
|
| | | | 5.5 | | | | | | | 0.6 | | | | | | 0.9 | | |
加权平均贴现率
|
| | | | 4.0% | | | | | | | 4.0% | | | | | | 4.0% | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
April 15, 2021
through December 31, 2021 |
| | |
January 1, 2021
through April 14, 2021 |
| |
Year ended
December 31, 2020 |
| |||||||||
Statutory rate
|
| | | | 21.0% | | | | | | | 21.0% | | | | | | 21.0% | | |
不缴纳美国所得税的海外收益
|
| | | | (21.0)% | | | | | | | (21.0)% | | | | | | (21.0)% | | |
外国税不能抵扣美国所得税
|
| | | | 17.3% | | | | | | | 13.4% | | | | | | (37.0)% | | |
| | | | | 17.3% | | | | | | | 13.4% | | | | | | (37.0)% | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||
| | |
2021
|
| | |
2020
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | | |
不允许的利息扣除结转
|
| | | $ | 277 | | | | | | $ | 82 | | |
坏账准备产生的暂时性差异
|
| | | | 1,168 | | | | | | | 998 | | |
Other
|
| | | | 7 | | | | | | | 13 | | |
递延税金资产总额
|
| | | $ | 1,452 | | | | | | $ | 1,093 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
April 15, 2021
through December 31, 2021 |
| | |
January 1, 2021
through April 14, 2021 |
| |
Year ended
December 31, 2020 |
| |||||||||
参与SEACOR员工福利计划
|
| | | $ | 460 | | | | | | $ | 176 | | | | | $ | 509 | | |
参与SEACOR定义缴费计划
|
| | | | 338 | | | | | | | 199 | | | | | | 499 | | |
参与SEACOR股票奖励计划
|
| | | | — | | | | | | | 269 | | | | | | 185 | | |
用于行政支持的共享服务分配
|
| | | | 791 | | | | | | | 346 | | | | | | 982 | | |
| | | | $ | 1,589 | | | | | | $ | 990 | | | | | $ | 2,175 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
April 15, 2021
through December 31, 2021 |
| | |
January 1, 2021
through April 14, 2021 |
| |
For the
year ended December 31, 2020 |
| |||||||||
Income taxes paid
|
| | | $ | 2,216 | | | | | | $ | 817 | | | | | $ | 500 | | |
非现金投融资活动时间表: | | | | | | | | | | | | | | | | | | | | |
以经营性租赁负债换取(处置)使用权资产
|
| | | | 2,965 | | | | | | | 17 | | | | | | (33) | | |
| | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
ASSETS
|
| | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 1,727 | | | | | $ | 2,551 | | |
Receivables:
|
| | | | | | | | | | | | |
2022年和2021年扣除坏账准备后的贸易净额分别为5515美元和5641美元
|
| | | | 115,483 | | | | | | 143,387 | | |
Other
|
| | | | 466 | | | | | | 102 | | |
Prepaid expenses
|
| | | | 443 | | | | | | 723 | | |
Other assets
|
| | | | 330 | | | | | | 354 | | |
Total current assets
|
| | | | 118,449 | | | | | | 147,117 | | |
物业和设备: | | | | | | | | | | | | | |
Historical Cost
|
| | | | 1,619 | | | | | | 1,224 | | |
累计折旧
|
| | | | (643) | | | | | | (347) | | |
净资产和设备
|
| | | | 976 | | | | | | 877 | | |
经营性租赁使用权资产
|
| | | | 2,749 | | | | | | 3,138 | | |
股权投资,持股比例不超过50%的公司
|
| | | | 1,736 | | | | | | 1,297 | | |
无形资产,2022年累计摊销净额1,438美元和843美元
and 2021, respectively |
| | | | 9,762 | | | | | | 10,357 | | |
Deferred Income Taxes
|
| | | | 1,685 | | | | | | 1,452 | | |
Other Assets
|
| | | | 227 | | | | | | 225 | | |
| | | | $ | 135,584 | | | | | $ | 164,463 | | |
负债和会员权益
|
| | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
长期经营租赁负债的当期部分
|
| | | $ | 496 | | | | | $ | 507 | | |
应付账款和应计费用
|
| | | | 23,011 | | | | | | 33,960 | | |
Contract liabilities
|
| | | | 5,650 | | | | | | 626 | | |
其他流动负债
|
| | | | 5,695 | | | | | | 10,725 | | |
流动负债总额
|
| | | | 34,852 | | | | | | 45,818 | | |
长期经营租赁负债
|
| | | | 2,266 | | | | | | 2,641 | | |
Advances from SEACOR
|
| | | | 19,397 | | | | | | 50,317 | | |
Other Liabilities
|
| | | | 1,629 | | | | | | 1,625 | | |
Total liabilities
|
| | | | 58,144 | | | | | | 100,401 | | |
Members’ Equity: | | | | | | | | | | | | | |
Common stock
|
| | | | 1 | | | | | | 1 | | |
新增实收资本
|
| | | | 32,601 | | | | | | 32,601 | | |
Retained earnings
|
| | | | 44,883 | | | | | | 31,486 | | |
其他全面亏损
|
| | | | (45) | | | | | | (26) | | |
Total members’ equity
|
| | | | 77,440 | | | | | | 64,062 | | |
| | | | $ | 135,584 | | | | | $ | 164,463 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
Six Months Ended
June 30, 2022 |
| |
April 15, 2021
through June 30, 2021 |
| | |
January 1, 2021
through April 14, 2021 |
| |||||||||
Operating Revenues
|
| | | $ | 89,725 | | | | | $ | 37,341 | | | | | | $ | 28,289 | | |
Costs and Expenses: | | | | | | | | | | | | | | | | | | | | |
Operating
|
| | | | 60,161 | | | | | | 21,742 | | | | | | | 18,547 | | |
行政和一般事务
|
| | | | 12,484 | | | | | | 4,790 | | | | | | | 6,487 | | |
折旧及摊销
|
| | | | 892 | | | | | | 249 | | | | | | | 426 | | |
| | | | | 73,537 | | | | | | 26,781 | | | | | | | 25,460 | | |
Operating Income
|
| | | | 16,188 | | | | | | 10,560 | | | | | | | 2,829 | | |
Other Income (Expense): | | | | | | | | | | | | | | | | | | | | |
SEACOR垫款的利息支出
|
| | | | (711) | | | | | | (1,001) | | | | | | | (767) | | |
SEACOR management fees
|
| | | | (1,465) | | | | | | (1,379) | | | | | | | (707) | | |
外币收益(亏损)净额
|
| | | | 89 | | | | | | 3 | | | | | | | (1) | | |
Other, net
|
| | | | 15 | | | | | | 6 | | | | | | | 13 | | |
| | | | | (2,072) | | | | | | (2,371) | | | | | | | (1,462) | | |
所得税前收入、费用和收益中的权益
of 50% or Less Owned Companies |
| | | | 14,116 | | | | | | 8,189 | | | | | | | 1,367 | | |
Income Tax Expense
|
| | | | 1,014 | | | | | | 723 | | | | | | | 272 | | |
50%及以下持股公司的股权前收益
|
| | | | 13,102 | | | | | | 7,466 | | | | | | | 1,095 | | |
50%或50%以下所有权公司的净收益中扣除税金的净额
|
| | | | 380 | | | | | | 234 | | | | | | | 57 | | |
Net Income
|
| | | | 13,482 | | | | | | 7,700 | | | | | | | 1,152 | | |
其他全面收益(亏损): | | | | | | | | | | | | | | | | | | | | |
外币折算收益(亏损),税后净额
|
| | | | (19) | | | | | | 148 | | | | | | | (54) | | |
Comprehensive Income
|
| | | $ | 13,463 | | | | | $ | 7,848 | | | | | | $ | 1,098 | | |
| | |
Witt O’Brien’s, LLC Members’ Equity
|
| |
Total
Equity |
| ||||||||||||||||||||||||
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive Loss |
| ||||||||||||||||||
For the six months ended June 30, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2021
|
| | | $ | 1 | | | | | $ | 32,601 | | | | | $ | 31,486 | | | | | $ | (26) | | | | | $ | 64,062 | | |
分发给成员
|
| | | | — | | | | | | — | | | | | | (85) | | | | | | — | | | | | | (85) | | |
Net income
|
| | | | — | | | | | | — | | | | | | 13,482 | | | | | | — | | | | | | 13,482 | | |
其他全面亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | (19) | | | | | | (19) | | |
June 30, 2022
|
| | | $ | 1 | | | | | $ | 32,601 | | | | | $ | 44,883 | | | | | $ | (45) | | | | | $ | 77,440 | | |
| | |
Witt O’Brien’s, LLC Members’ Equity
|
| |
Total
Equity |
| ||||||||||||||||||||||||
Predecessor
|
| |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive Loss |
| ||||||||||||||||||
For the Period January 1, 2021 through April 14,
2021 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2020
|
| | | $ | 1 | | | | | $ | 48,953 | | | | | $ | 13,885 | | | | | $ | (517) | | | | | $ | 62,322 | | |
Net income
|
| | | | — | | | | | | — | | | | | | 1,152 | | | | | | — | | | | | | 1,152 | | |
其他全面亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | (54) | | | | | | (54) | | |
Period Ended April 14, 2021
|
| | | $ | 1 | | | | | $ | 48,953 | | | | | $ | 15,037 | | | | | $ | (571) | | | | | $ | 63,420 | | |
| | |
Witt O’Brien’s, LLC Members’ Equity
|
| |
Total
Equity |
| ||||||||||||||||||||||||
Successor
|
| |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive Income |
| ||||||||||||||||||
For the Period April 15, 2021 through June 30, 2021
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
April 15, 2021
|
| | | $ | 1 | | | | | $ | 32,601 | | | | | $ | — | | | | | $ | — | | | | | $ | 32,602 | | |
Net income
|
| | | | — | | | | | | — | | | | | | 7,700 | | | | | | — | | | | | | 7,700 | | |
其他综合收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | 148 | | | | | | 148 | | |
Period Ended June 30, 2021
|
| | | $ | 1 | | | | | $ | 32,601 | | | | | $ | 7,700 | | | | | $ | 148 | | | | | $ | 40,450 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
Six Months Ended
June 30, 2022 |
| |
April 15, 2021
through June 30, 2021 |
| | |
January 1, 2021
through April 14, 2021 |
| |||||||||
经营活动提供的现金净额
|
| | | $ | 30,674 | | | | | $ | 8,303 | | | | | | $ | 3,139 | | |
投资活动现金流: | | | | | | | | | | | | | | | | | | | | |
购置房产和设备
|
| | | | (395) | | | | | | — | | | | | | | (2) | | |
投资活动中使用的净现金
|
| | | | (395) | | | | | | — | | | | | | | (2) | | |
融资活动的现金流: | | | | | | | | | | | | | | | | | | | | |
SEACOR预付款的收益(付款),净额
|
| | | | (30,909) | | | | | | (12,848) | | | | | | | 1,872 | | |
分发给成员
|
| | | | (85) | | | | | | — | | | | | | | — | | |
融资活动提供(使用)的现金净额
|
| | | | (30,994) | | | | | | (12,848) | | | | | | | 1,872 | | |
汇率变动对现金的影响
|
| | | | (109) | | | | | | (9) | | | | | | | 7 | | |
现金净增(减)
|
| | | | (824) | | | | | | (4,554) | | | | | | | 5,016 | | |
Cash, Beginning of Year
|
| | | | 2,551 | | | | | | 6,898 | | | | | | | 1,882 | | |
Cash, End of Year
|
| | | $ | 1,727 | | | | | $ | 2,344 | | | | | | $ | 6,898 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
Six Months Ended
June 30, 2022 |
| |
April 15, 2021
through June 30, 2021 |
| | |
January 1, 2021
through April 14, 2021 |
| |||||||||
期初余额
|
| | | $ | 626 | | | | | $ | 7,156 | | | | | | $ | 596 | | |
以前在完成时确认的递延收入
期间的履约义务 |
| | | | (312) | | | | | | (2,054) | | | | | | | (174) | | |
期间产生的合同净负债
|
| | | | 5,336 | | | | | | 691 | | | | | | | 6,734 | | |
Balance at end of period
|
| | | $ | 5,650 | | | | | $ | 5,793 | | | | | | $ | 7,156 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
Six Months Ended
June 30, 2022 |
| |
April 15, 2021
through June 30, 2021 |
| | |
January 1, 2021
through April 14, 2021 |
| |||||||||
与客户的合同收入: | | | | | | | | | | | | | | | | | | | | |
时间和材料合同
|
| | | $ | 68,522 | | | | | $ | 24,176 | | | | | | $ | 23,621 | | |
Per unit contracts
|
| | | | 13,162 | | | | | | 10,241 | | | | | | | 438 | | |
Retainer contracts
|
| | | | 6,814 | | | | | | 2,518 | | | | | | | 3,457 | | |
Other
|
| | | | 1,227 | | | | | | 406 | | | | | | | 773 | | |
| | | | $ | 89,725 | | | | | $ | 37,341 | | | | | | $ | 28,289 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
Six Months Ended
June 30, 2022 |
| |
April 15, 2021
through June 30, 2021 |
| | |
January 1, 2021
through April 14, 2021 |
| |||||||||
经营租赁费用
|
| | | $ | 316 | | | | | $ | 311 | | | | | | $ | 490 | | |
短期租赁费用(租赁开始时租赁期限不超过12个月)
|
| | | | 109 | | | | | | 42 | | | | | | | 46 | | |
| | | | $ | 425 | | | | | $ | 353 | | | | | | $ | 536 | | |
|
经营性租赁的经营性现金流出
|
| | | $ | 313 | | |
|
以经营性租赁负债换取的使用权资产
|
| | | $ | (132) | | |
|
加权平均剩余租赁期限,以年为单位
|
| | | | 5.0 | | |
|
加权平均贴现率
|
| | | | 4.0% | | |
|
Statutory rate
|
| | | | 21.0% | | |
|
不缴纳美国所得税的海外收益
|
| | | | (21.0)% | | |
|
外国税不能抵扣美国所得税
|
| | | | 22.9% | | |
| | | | | | 22.9% | | |
|
参与SEACOR员工福利计划
|
| | | $ | 3,502 | | |
|
参与SEACOR定义缴费计划
|
| | | | 528 | | |
|
用于行政支持的共享服务分配
|
| | | | 408 | | |
| | | | | $ | 4,438 | | |
|
Exhibit
No. |
| |
Description
|
|
| 2.1 | | | 惠普、本公司、合并子公司、Emergencia和Ambipar之间的业务合并协议,日期为2022年7月5日(通过参考2023年1月30日提交给美国证券交易委员会的F-4表格注册说明书(文件编号333-268795)的委托书/招股说明书附件A合并而成)。 | |
| 2.2 | | | 惠普公司和公司之间的第一份合并计划,日期为2023年3月3日(通过引用壳牌公司2023年3月7日提交给美国证券交易委员会的20-F表报告(文件编号001-41638)的附件4.2合并而成)。 | |
| 2.3 | | | 合并子公司和公司之间的第二份合并计划,日期为2023年3月3日(通过引用壳牌公司2023年3月7日提交给美国证券交易委员会的20-F表报告(文件编号001-41638)的附件4.3并入)。 | |
| 3.1 | | | 修订和重新修订的公司组织章程大纲和章程,日期为2023年3月3日(通过参考壳牌公司2023年3月7日提交给美国证券交易委员会的20-F表报告附件1.1(文件编号001-41638)合并)。 | |
| 4.1 | | | HPX与大陆股票转让与信托公司签订的、日期为2020年7月15日的认股权证协议(通过引用HPX于2020年7月21日提交的8-K表格(文件编号001-39382)当前报告的附件4.1并入)。 | |
| 4.2* | | | 公司授权书样本。 | |
| 4.3* | | | 董事限售股奖励协议。 | |
| 4.4* | | | 限制性股票单位修正案。 | |
| 5.1* | | | 开曼群岛开曼群岛法律顾问Carey Olsen Cayman Limited对所登记证券的有效性的意见。 | |
| 5.2* | | | Simpson Thacher&Bartlett LLP的观点。关于根据纽约法律登记的认股权证的有效性。 | |
| 10.1 | | | HPX、其董事、保荐人、本公司和Emergencia之间于2022年7月5日签署的保荐函协议(通过参考2023年1月30日提交给美国证券交易委员会的F-4表格注册说明书(文件编号333-268795)的委托书/招股说明书附件E而并入)。 | |
| 10.2 | | | 投票和支持协议,日期为2022年7月5日,由惠普公司和Ambipar公司签订(通过参考2023年1月30日提交给美国证券交易委员会的F-4表格注册说明书(文件编号333-268795)的委托书/招股说明书附件F并入)。 | |
| 10.3 | | | Ambipar认购协议,日期为2022年7月5日,由惠普、本公司和Ambipar(通过参考2023年1月30日提交给美国证券交易委员会的F-4表格注册说明书(文件编号333-268795)的委托书/招股说明书附件G合并而成)。 | |
|
Exhibit
No. |
| |
Description
|
|
| 10.4 | | | 机会认购协议,日期为2022年7月5日,由惠普、本公司和机会(通过参考2023年1月30日提交给美国证券交易委员会的F-4表格注册说明书(文件编号333-268795)的委托书/招股说明书附件H合并而成)。 | |
| 10.5 | | | 由惠普证券交易所与其签署的认购方签署的认购协议格式(通过参考2023年1月30日提交给美国证券交易委员会的F-4表格注册说明书(文件编号333-268795)的委托书/招股说明书附件I而并入)。 | |
| 10.6 | | | 天鹅座认购协议,日期为2022年12月8日,由惠普、本公司和天鹅座基金图标(通过参考2023年1月30日提交给美国证券交易委员会的F-4表格注册说明书(文件编号333-268795)的委托书/招股说明书附件T合并而成)。 | |
| 10.7 | | | 公司间贷款协议,日期为2022年7月5日,由Ambipar和Emergencia签订(通过引用F-4表格注册说明书的委托书/招股说明书附件10.5并入(档案)。第333-268795号),2023年1月30日向美国证券交易委员会提交)。 | |
| 10.8 | | | 本公司、保荐人、Ambipar、Opportunity和某些其他股东签署的于2022年7月5日签署的投资者权利协议(通过参考2023年1月30日提交给美国证券交易委员会的F-4表格注册说明书(文件编号333-268795)的委托书/招股说明书附件M合并)。 | |
| 10.9 | | | 《成本分摊协议》,日期为2023年3月3日,由Ambipar公司、Emergencia公司及其某些子公司签订(合并内容参考壳牌公司于2023年3月7日提交给美国证券交易委员会的20-F表格报告(文件编号001-41638)附件4.12)。 | |
| 10.10 | | | 主要下行保护协议,日期为2022年7月6日,由本公司、保荐人Ambipar、管道投资者(星座基金除外)、Genome、Gannett Peek和Cygnus(通过参考2023年1月30日提交给美国证券交易委员会的F-4表格注册说明书(文件编号333-268795)的委托声明/招股说明书附件O合并而成)。 | |
| 10.11 | | | XP下行保护协议,日期为2022年7月5日,由本公司、Ambipar、保荐人和XP非赎回股东之间修订并于2022年11月24日重新声明(通过参考2023年1月30日提交给美国证券交易委员会的F-4表格注册说明书(文件编号333-268795)的委托书/招股说明书附件P而并入)。 | |
| 10.12 | | | 星座下行保护协议,日期为2022年11月24日,由本公司、Ambipar、保荐人和星座基金之间签订(通过参考2023年1月30日提交给美国证券交易委员会的F-4表格注册说明书(文件编号333-268795)的委托书/招股说明书附件Q合并)。 | |
| 10.13 | | | 2023年应急响应综合激励计划,日期为2023年3月3日(通过引用附件4.16并入壳牌公司于2023年3月7日提交给美国证券交易委员会的20-F表报告(文件编号001-41638)中)。 | |
| 10.14 | | | 商标许可协议,日期为2023年3月3日,由Emergencia和Ambipar签订(通过引用壳牌公司于2023年3月7日提交给美国证券交易委员会的20-F表格报告(文件编号001-41638)的附件4.17而并入)。 | |
| 10.15# | | | WOB卖方、Seacor和Ambipar USA之间的买卖协议,日期为2022年9月13日(通过引用代理声明的附件10.38并入F-4表格的注册声明(文件)中的招股说明书。第333-268795号),2023年1月30日向美国证券交易委员会提交)。 | |
|
Exhibit
No. |
| |
Description
|
|
| 10.16 | | | 小Tércio Borlanhi与公司之间的赔偿协议,日期为2023年3月3日(通过引用壳牌公司于2023年3月7日提交给美国证券交易委员会的20-F表报告(文件编号001-41638)的附件4.19而并入)。 | |
| 10.17 | | | 伊扎贝尔·克里斯蒂娜·安德烈奥蒂·克鲁兹·德·奥利维拉与公司签订的赔偿协议,日期为2023年3月3日(合并内容参考壳牌公司于2023年3月7日提交给美国证券交易委员会的20-F表格报告(文件编号001-41638)附件4.20)。 | |
| 10.18 | | | 亚历山德拉·贝萨·阿尔维斯·德梅洛与公司之间的赔偿协议,日期为2023年3月3日(通过引用壳牌公司2023年3月7日提交给美国证券交易委员会的20-F表报告(文件编号001-41638)的附件4.21而并入)。 | |
| 10.19 | | | 蒂亚戈·达·科斯塔·席尔瓦与公司签订的赔偿协议,日期为2023年3月3日(引用壳牌公司于2023年3月7日提交给美国证券交易委员会的20-F表报告(文件编号001-41638)的附件4.22)。 | |
| 10.20 | | | 玛丽安娜·洛约拉·费雷拉·斯加比与公司签订的赔偿协议,日期为2023年3月3日(引用壳牌公司于2023年3月7日提交给美国证券交易委员会的20-F表报告(文件编号001-41638)的附件4.23)。 | |
| 10.21 | | | 卡洛斯·奥古斯托·里昂·皮亚尼与壳牌公司签订的赔偿协议,日期为2023年3月3日(引用壳牌公司于2023年3月7日提交给美国证券交易委员会的20-F表报告(文件编号001-41638)的附件4.24)。 | |
| 10.22 | | | 维克多·阿尔梅达与公司签订的赔偿协议,日期为2023年3月3日(通过参考2023年3月7日提交给美国证券交易委员会的壳牌公司20-F报表(文件编号001-41638)附件4.25并入)。 | |
| 10.23 | | | 尤里·凯瑟曼公司和公司之间的赔偿协议,日期为2023年3月3日(通过引用壳牌公司2023年3月7日提交给美国证券交易委员会的20-F表报告(文件编号001-41638)的附件4.26而并入)。 | |
| 10.24 | | | Rafael Espírito Santo和公司之间的赔偿协议,日期为2023年3月3日(引用壳牌公司2023年3月7日提交给美国证券交易委员会的20-F表报告(文件编号001-41638)的附件4.27)。 | |
| 10.25 | | | Guilherme Patini Borlanhi与公司签订的赔偿协议,日期为2023年3月3日(引用壳牌公司于2023年3月7日提交给美国证券交易委员会的20-F表报告(文件编号001-41638)的附件4.28)。 | |
| 10.26 | | | 佩德罗·彼得森和公司之间的赔偿协议,日期为2023年3月3日(通过引用壳牌公司2023年3月7日提交给美国证券交易委员会的20-F表报告(文件编号001-41638)的附件4.29而并入)。 | |
| 21.1 | | | 公司子公司清单(参照2023年1月30日提交给美国证券交易委员会的F-4表格登记说明书附件21.1(文件编号333-268795)合并)。 | |
| 23.1* | | | HPX的独立注册会计师事务所Marcum LLP同意。 | |
| 23.2* | | | BDO RCS审计师独立会计师事务所SS同意,该事务所是Emergencia独立注册会计师事务所。 | |
| 23.3* | | | Witt O‘Brien’s,LLC的独立注册公共会计师均富律师事务所同意。 | |
| 23.4* | | | 凯瑞·奥尔森开曼有限公司同意(作为附件5.1的一部分)。 | |
| 23.5* | | | Simpson Thacher&Bartlett LLP同意(作为附件5.2的一部分)。 | |
| 24.1* | | | 授权书(包括在本注册声明的签名页上)。 | |
| 107.1* | | | 备案费表的计算。 | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ Yuri Keiserman
Yuri Keiserman
|
| |
首席执行官
(首席执行官) |
| |
March 13, 2023
|
|
|
/s/ Rafael Espírito Santo
Rafael Espírito Santo
|
| |
首席财务官
(首席财务官) |
| |
March 13, 2023
|
|
|
/s/ Tércio Borlenghi Junior
Tércio Borlenghi Junior
|
| |
董事会主席
|
| |
March 13, 2023
|
|
|
/s/Izabel Cristina Andriotti Cruz de Oliveira
Izabel Cristina Andriotti Cruz de Oliveira
|
| | Director | | |
March 13, 2023
|
|
|
/s/Alessandra Bessa Alves de Melo
Alessandra Bessa Alves de Melo
|
| | Director | | |
March 13, 2023
|
|
|
/s/ Thiago da Costa Silva
Thiago da Costa Silva
|
| | Director | | |
March 13, 2023
|
|
|
/s/Mariana Loyola Ferreira Sgarbi
玛丽安娜·洛约拉·费雷拉·斯加比
|
| | Director | | |
March 13, 2023
|
|
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ Carlos Piani
Carlos Piani
|
| | Director | | |
March 13, 2023
|
|
|
/s/ Victor Almeida
Victor Almeida
|
| | Director | | |
March 13, 2023
|
|