| | |
第
页
|
| |||
选定的定义
|
| | | | 1 | | |
有关前瞻性陈述的告诫声明
|
| | | | 5 | | |
招股说明书摘要
|
| | | | 7 | | |
产品
|
| | | | 10 | | |
风险因素
|
| | | | 11 | | |
承诺股权融资
|
| | | | 55 | | |
使用收益
|
| | | | 61 | | |
我们证券的市场价格
|
| | | | 62 | | |
管理层对财务状况和经营成果的讨论和分析
|
| | | | 63 | | |
业务
|
| | | | 88 | | |
管理
|
| | | | 109 | | |
Satixfy普通股说明
|
| | | | 132 | | |
Satixfy认股权证说明
|
| | | | 141 | | |
证券的实益所有权
|
| | | | 148 | | |
符合未来出售条件的Satixfy普通股
|
| | | | 150 | | |
销售股东
|
| | | | 152 | | |
某些关系和关联方交易
|
| | | | 154 | | |
美国联邦所得税考虑因素
|
| | | | 159 | | |
以色列的某些重要税务考虑
|
| | | | 165 | | |
分配计划(利益冲突)
|
| | | | 171 | | |
法律事务
|
| | | | 173 | | |
专家
|
| | | | 173 | | |
您可以在哪里找到更多信息
|
| | | | 173 | | |
财务报表索引
|
| | | | F-1 | | |
普通股假定交易价格
|
| |
数量:
售出股份 在 下 设施(1) |
| |
百分比:
出色的 SatixFy普通股 生效后 发送至 支架(2) |
| |
购进价格
适用于普通 售出股份 在 下 设施(3) |
| |||||||||
$5.00 | | | | | 15,295,125 | | | | | | 15.9% | | | | | $ | 7500万 | | |
$2.50
|
| | | | 15,295,125 | | | | | | 15.9% | | | | | $ | 7500万 | | |
$1.50
|
| | | | 15,295,125 | | | | | | 15.9% | | | | | $ | 7500万 | | |
$0.49(4) | | | | | 15,295,125 | | | | | | 15.9% | | | | | $ | 7500万 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | |
(美元千元,百分比除外)
|
| |||||||||||||||
收入
|
| | | $ | 10,626 | | | | | $ | 21,720 | | | | | $ | 10,632 | | |
毛利
|
| | | $ | 6,128 | | | | | $ | 12,877 | | | | | $ | 7,572 | | |
毛利
|
| | | | 58% | | | | | | 59% | | | | | | 71% | | |
净亏损(1)
|
| | | $ | (397,789) | | | | | $ | (17,050) | | | | | $ | (17,563) | | |
| | |
年终了
12月31日 |
| | | | | | | | | | | | | |||||||||
| | |
2022
|
| |
2021
|
| |
$更改
|
| |
%
|
| ||||||||||||
| | |
(美元千元,百分比除外)
|
| |||||||||||||||||||||
收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
开发服务和试生产
|
| | | | 10,081 | | | | | | 19,237 | | | | | | (9,156) | | | | | | (48)% | | |
产品销售
|
| | | | 545 | | | | | | 2,483 | | | | | | (1,938) | | | | | | (78)% | | |
总收入
|
| | | | 10,626 | | | | | | 21,720 | | | | | | (11,094) | | | | | | (51)% | | |
销售和服务成本: | | | | | | | | | | | | | | | | | | | | | | | | | |
开发服务和试生产
|
| | | | 4,166 | | | | | | 7,326 | | | | | | (3,160) | | | | | | (43)% | | |
产品销售
|
| | | | 332 | | | | | | 1,517 | | | | | | (1,185) | | | | | | (78)% | | |
销售和服务总成本
|
| | | | 4,498 | | | | | | 8,843 | | | | | | (4,345) | | | | | | (49)% | | |
毛利
|
| | | | 6,128 | | | | | | 12,877 | | | | | | (6,749) | | | | | | (52)% | | |
研发费用
|
| | | | 16,842 | | | | | | 17,944 | | | | | | (1,102) | | | | | | (6)% | | |
销售和营销费用
|
| | | | 2,335 | | | | | | 1,752 | | | | | | 583 | | | | | | 33% | | |
一般和行政费用
|
| | | | 9,249 | | | | | | 3,735 | | | | | | 5,513 | | | | | | 148% | | |
正常运营损失
|
| | | | (22,298) | | | | | | (10,554) | | | | | | (11,743) | | | | | | 111% | | |
财务收入
|
| | | | 17 | | | | | | — | | | | | | 17 | | | | | | — | | |
财务费用
|
| | | | (47,296) | | | | | | (4,598) | | | | | | (42,671) | | | | | | 928% | | |
其他收入
|
| | | | 5,474 | | | | | | — | | | | | | 5,474 | | | | | | — | | |
列出费用
|
| | | | (333,326) | | | | | | — | | | | | | (333,326) | | | | | | — | | |
按权益法核算的公司亏损份额:
净额 |
| | | | (360) | | | | | | (1,898) | | | | | | 1,538 | | | | | | (81)% | | |
所得税前亏损
|
| | | | (397,789) | | | | | | (17,050) | | | | | | (380,740) | | | | | | 2,233% | | |
所得税
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
该期间的亏损(1)
|
| | | | (397,789) | | | | | | (17,050) | | | | | | (380,740) | | | | | | 2,233% | | |
| | |
截至2013年12月31日的年度
|
| | | | | | | | | | | | | |||||||||
| | |
2021
|
| |
2020
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(美元千元,百分比除外)
|
| |||||||||||||||||||||
收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
开发服务和试生产
|
| | | | 19,237 | | | | | | 10,319 | | | | | | 8,918 | | | | | | 86% | | |
产品销售
|
| | | | 2,483 | | | | | | 313 | | | | | | 2,170 | | | | | | 693% | | |
总收入
|
| | | | 21,720 | | | | | | 10,632 | | | | | | 11,088 | | | | | | 104% | | |
销售和服务成本: | | | | | | | | | | | | | | | | | | | | | | | | | |
开发服务和试生产
|
| | | | 7,326 | | | | | | 2,966 | | | | | | 4,360 | | | | | | 147% | | |
产品销售
|
| | | | 1,517 | | | | | | 94 | | | | | | 1,423 | | | | | | 1,513% | | |
销售和服务总成本
|
| | | | 8,843 | | | | | | 3,060 | | | | | | 5,783 | | | | | | 189% | | |
| | |
年终
12月31日 |
| | | | | | | | | | | | | |||||||||
| | |
2021
|
| |
2020
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(美元千元,百分比除外)
|
| |||||||||||||||||||||
毛利
|
| | | | 12,877 | | | | | | 7,572 | | | | | | 5,305 | | | | | | 70% | | |
研发费用净额
|
| | | | 17,944 | | | | | | 16,637 | | | | | | 1,307 | | | | | | 8% | | |
销售和营销费用
|
| | | | 1,752 | | | | | | 1,088 | | | | | | 664 | | | | | | 61% | | |
一般和行政费用
|
| | | | 3,735 | | | | | | 2,612 | | | | | | 1,123 | | | | | | 43% | | |
正常运营的利润(亏损)
|
| | | | (10,554) | | | | | | (12,765) | | | | | | (2,211) | | | | | | (17)% | | |
财务收入
|
| | | | — | | | | | | 1,260 | | | | | | (1,260) | | | | | | (100)% | | |
财务费用
|
| | | | (4,598) | | | | | | (2,163) | | | | | | 2,435 | | | | | | 113% | | |
按权益法核算的公司亏损份额,净额
|
| | | | (1,898) | | | | | | (3,895) | | | | | | (1,997) | | | | | | (51)% | | |
所得税前亏损
|
| | | | (17,050) | | | | | | (17,563) | | | | | | (513) | | | | | | (3)% | | |
所得税
|
| | | | | | | | | | — | | | | | | | | | | | | | | |
本期亏损
|
| | | | (17,050) | | | | | | (17,563) | | | | | | (513) | | | | | | (3)% | | |
|
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | |
(以千美元为单位)
|
| |||||||||||||||
现金流数据: | | | | | | | | | | | | | | | | | | | |
经营活动中使用的净现金
|
| | | | (31,480) | | | | | | (5,866) | | | | | | (5,604) | | |
投资活动中使用的净现金
|
| | | | (582) | | | | | | (10) | | | | | | (299) | | |
融资活动提供的现金净额
|
| | | | 40,523 | | | | | | 2,755 | | | | | | 7,947 | | |
现金和现金等价物增加(减少)
|
| | | | 8,461 | | | | | | (3,121) | | | | | | 2,044 | | |
年初现金及现金等价物余额
|
| | | | 3,854 | | | | | | 6,983 | | | | | | 4,961 | | |
外汇汇率变动对现金和现金等价物的影响
|
| | | | (381) | | | | | | (8) | | | | | | (22) | | |
期末现金和现金等价物余额
|
| | | | 11,934 | | | | | | 3,854 | | | | | | 6,983 | | |
|
![]() |
| |
到目前为止,我们基于我们的SX-3000芯片的S-IDU调制解调器和我们的SX-3000芯片独立销售了大约174,600万台,最近开始提供基于我们的SX-3099芯片的模块上终端(TOM)调制解调器,并正在为某些客户设计基于SX-3099的TOM产品。在某些情况下,我们设计并销售我们的SX-3099芯片给那些喜欢自己设计外壳和电路板的客户。
|
|
|
![]() |
| |
通过Jet Talk,我们正处于开发Aero/IFC终端的高级阶段,该终端通过连接包括LEO卫星在内的多颗卫星实现飞行中的宽带连接,为商业或私人航班上的数百名乘客提供高性能宽带通信。我们正在测试一个原型,尽管不能保证原型何时或是否准备好用于商业用途,或者它是否会像预期的那样发挥作用。
|
|
|
![]() |
| |
我们正在开发一款能够为车辆提供宽带互联网能力的COTM用户终端,服务于公共交通和紧急服务等市场。
|
|
名称
|
| |
年龄
|
| |
职位
|
|
Yoav Leibovitch | | |
66
|
| | 董事会主席 | |
Ido Gur | | |
55
|
| | 首席执行官 | |
尼尔·巴坎 | | |
50
|
| | 首席产品和战略官 | |
奥伦·哈拉里 | | |
49
|
| | 临时首席财务官 | |
Doron Rainish | | |
67
|
| | 首席技术官 | |
查尔斯·A·布卢姆菲尔德 | | |
50
|
| | 首席执行官 - SatixFy空间系统 | |
迪瓦迪普·西克里 | | |
44
|
| | 总裁副总工程师 | |
斯蒂芬·佐哈尔 | | |
56
|
| | 总裁副 - 超大规模集成电路 | |
本·巴萨特 | | |
55
|
| | 执行副总裁产品开发和运营 | |
玛丽·P·科顿 | | |
66
|
| | 董事 | |
Yair Shamir | | |
78
|
| | 董事 | |
David·L·威利茨 | | |
67
|
| | 董事 | |
理查德·C.戴维斯 | | |
57
|
| | 董事 | |
摩西·艾森伯格 | | |
57
|
| | 董事 | |
York am Stettiner | | |
65
|
| | 董事 | |
董事的名称和职位或
警官 |
| |
基本工资
或其他 付款(1) |
| |
值为
社交 福利(2) |
| |
奖金
|
| |
权益价值-
基于 的 薪酬 已批准(3) |
| |
所有其他
薪酬(4) |
| |
合计
|
| ||||||||||||||||||
Yoav Leibovitch
|
| | | | 1,065,000 | | | | | | 0 | | | | | | 4,059,967 | | | | | | 38,694 | | | | | | 0 | | | | | | 5,163,66 | | |
David·里普斯坦
|
| | | | 188,571 | | | | | | 52,800 | | | | | | 200,000 | | | | | | 144,243 | | | | | | 12,000 | | | | | | 597,614 | | |
Simona Gat(5)
|
| | | | 660,000 | | | | | | 0 | | | | | | 40,178 | | | | | | 38,694 | | | | | | 0 | | | | | | 738,872 | | |
奥伦·哈拉里
|
| | | | 177,143 | | | | | | 49,600 | | | | | | 225,000 | | | | | | 41,990 | | | | | | 0 | | | | | | 493,733 | | |
Doron Rainish
|
| | | | 161,143 | | | | | | 45,120 | | | | | | 68,571 | | | | | | 3,183 | | | | | | 21,017 | | | | | | 299,034 | | |
| | |
SatixFy普通股的股票公平市值
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
≤10.00
|
| |
11.00
|
| |
12.00
|
| |
13.00
|
| |
14.00
|
| |
15.00
|
| |
16.00
|
| |
17.00
|
| |
≥18.00
|
| |||||||||||||||||||||||||||
60个月
|
| | | | 0.261 | | | | | | 0.281 | | | | | | 0.297 | | | | | | 0.311 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
57个月
|
| | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.310 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
54个月
|
| | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.361 | | |
51个月
|
| | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.320 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.361 | | |
48个月
|
| | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.361 | | |
45个月
|
| | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.330 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.361 | | |
42个月
|
| | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.361 | | |
39个月
|
| | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.290 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.340 | | | | | | 0.354 | | | | | | 0.361 | | |
36个月
|
| | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.361 | | |
33个月
|
| | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.280 | | | | | | 0.301 | | | | | | 0.320 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.361 | | |
30个月
|
| | | | 0.196 | | | | | | 0.224 | | | | | | 0.250 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.361 | | |
27个月
|
| | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.350 | | | | | | 0.361 | | |
24个月
|
| | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.260 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.361 | | |
21个月
|
| | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.361 | | |
18个月
|
| | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.361 | | |
15个月
|
| | | | 0.130 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.230 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.361 | | |
12个月
|
| | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.250 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.361 | | |
9个月
|
| | | | 0.090 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.361 | | |
6个半月
|
| | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.361 | | |
3个半月
|
| | | | 0.034 | | | | | | 0.065 | | | | | | 0.137 | | | | | | 0.150 | | | | | | 0.197 | | | | | | 0.243 | | | | | | 0.286 | | | | | | 0.326 | | | | | | 0.361 | | |
0个月
|
| | | | — | | | | | | — | | | | | | 0.042 | | | | | | 0.115 | | | | | | 0.179 | | | | | | 0.233 | | | | | | 0.281 | | | | | | 0.323 | | | | | | 0.361 | | |
| | |
数量:
个共享 受益 拥有 |
| |
百分比:
出色的 个共享 |
| ||||||
5%的持有者(高管和董事除外): | | | | | | | | | | | | | |
耐力南极洲伙伴有限责任公司(1)
|
| | | | 9,438,942 | | | | | | 11.7% | | |
Vella Opportunities Fund in Master,Ltd.(11)
|
| | | | 6,150,000 | | | | | | 7.6% | | |
执行干事和董事(2) | | | | | | | | | | | | | |
Ido Gur
|
| | | | — | | | | | | — | | |
奥伦·哈拉里
|
| | | | 79,200 | | | | | | * | | |
尼尔·巴坎
|
| | | | | | | | | | | | |
本·巴萨特
|
| | | | 211,192 | | | | | | * | | |
玛丽·P·科顿
|
| | | | — | | | | | | — | | |
Richard C.Davis(1)
|
| | | | — | | | | | | — | | |
摩西·艾森伯格。
|
| | | | — | | | | | | — | | |
Doron Rainish(3)
|
| | | | 1,153,679 | | | | | | 1.4% | | |
Yair Shamir(4)
|
| | | | — | | | | | | — | | |
York am Stettiner
|
| | | | — | | | | | | — | | |
David·威利茨(5)
|
| | | | 26,400 | | | | | | * | | |
查尔斯·A·布卢姆菲尔德(6)
|
| | | | 34,496 | | | | | | * | | |
Simona Gat(7)(12)
|
| | | | 16,186,298 | | | | | | 20.0% | | |
Yoav Leibovitch(8)
|
| | | | 21,903,349 | | | | | | 27.1% | | |
DivayDeep Sikry(9)
|
| | | | 40,128 | | | | | | * | | |
斯蒂芬·佐哈尔(10)
|
| | | | 45,144 | | | | | | * | | |
作为一个组的所有高管和董事
|
| | | | 39,679,886 | | | | | | 48.9% | | |
出售股东名称
|
| |
普通股数量
之前拥有的 提供服务 |
| |
最大
数量: 普通 个共享 待报价 根据 这个 招股书(4) |
| |
数量:
普通 个共享 之后拥有的 提供服务 |
| |||||||||||||||
| | |
号码(1)
|
| |
百分比(2)
|
| |
编号
|
| |
百分比(2)
|
| ||||||||||||
cf主体投资有限责任公司(3)
|
| | | | 500,000 | | | | | | 0.01% | | | | | | 15,295,125 | | | | | | 15.9% | | |
| | |
第
页
|
| |||
独立注册会计师事务所的报告(Ziv Haft;以色列特拉维夫;PCAOB,ID#1185)
|
| | | | F-2 | | |
合并财务状况报表
|
| | | | F-3 | | |
全面损失合并报表
|
| | | | F-5 | | |
股东亏损变动合并报表
|
| | | | F-6 | | |
现金流量表合并报表
|
| | | | F-9 | | |
合并财务报表附注
|
| | | | F-11 | | |
| | | | | |
截至2013年12月31日
|
| |||||||||
| | |
备注:
|
| |
2022
|
| |
2021
|
| ||||||
| | | | | |
以千美元为单位
|
| |||||||||
资产 | | | | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| |
14
|
| | | | 11,934 | | | | | | 3,854 | | |
应收贸易账款
|
| | | | | | | 1,295 | | | | | | 806 | | |
合同资产
|
| |
3
|
| | | | 5,035 | | | | | | 6,015 | | |
预付费用和其他
|
| | | | | | | 3,648 | | | | | | 563 | | |
政府部门和机构应收账款
|
| | | | | | | 6,156 | | | | | | 2,856 | | |
关联方
|
| |
13
|
| | | | 157 | | | | | | — | | |
衍生品FPA
|
| |
16
|
| | | | 12,775 | | | | | | — | | |
库存
|
| |
4
|
| | | | 831 | | | | | | 685 | | |
流动资产总额
|
| | | | | | | 41,831 | | | | | | 14,779 | | |
非流动资产: | | | | | | | | | | | | | | | | |
使用权资产净额
|
| |
5
|
| | | | 2,794 | | | | | | 3,147 | | |
财产、厂房和设备,净额
|
| |
7
|
| | | | 1,643 | | | | | | 972 | | |
对Jet Talk的投资
|
| |
6
|
| | | | 1,777 | | | | | | 2,137 | | |
长期存款
|
| | | | | | | 203 | | | | | | 271 | | |
衍生品FPA
|
| |
16
|
| | | | 28,077 | | | | | | — | | |
非流动资产合计
|
| | | | | | | 34,494 | | | | | | 6,527 | | |
总资产
|
| | | | | | | 76,325 | | | | | | 21,306 | | |
| | | | | |
截至2013年12月31日
|
| |||||||||
| | |
备注:
|
| |
2022
|
| |
2021
|
| ||||||
| | | | | |
以千美元为单位
|
| |||||||||
负债和股东亏损 | | | | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | | | | |
贸易应付款
|
| | | | | | | 1,459 | | | | | | 8,522 | | |
金融机构的短期贷款
|
| |
11
|
| | | | — | | | | | | 6,334 | | |
合同责任
|
| |
8
|
| | | | 622 | | | | | | 474 | | |
欧空局预付款
|
| |
18
|
| | | | 5,800 | | | | | | 15,270 | | |
客户预付款
|
| | | | | | | 12,176 | | | | | | 1,504 | | |
租赁负债
|
| |
5
|
| | | | 1,021 | | | | | | 989 | | |
其他应付帐款和应计费用
|
| |
9
|
| | | | 7,843 | | | | | | 6,230 | | |
关联方
|
| |
13
|
| | | | 408 | | | | | | 2,149 | | |
流动负债总额
|
| | | | | | | 29,329 | | | | | | 41,472 | | |
非流动负债: | | | | | | | | | | | | | | | | |
金融机构的长期贷款
|
| |
11
|
| | | | 54,926 | | | | | | 6,943 | | |
租赁负债
|
| |
5
|
| | | | 2,280 | | | | | | 2,984 | | |
股东借款,净额
|
| |
12
|
| | | | — | | | | | | 4,533 | | |
衍生品工具负债
|
| |
14
|
| | | | 20,305 | | | | | | 1,392 | | |
应付版税的责任
|
| |
15
|
| | | | 1,107 | | | | | | 1,368 | | |
非流动负债合计
|
| | | | | | | 78,618 | | | | | | 17,220 | | |
股东亏损:
|
| |
17
|
| | | | | | | | | | | | |
股本
|
| | | | | | | — | | | | | | 4 | | |
股票溢价
|
| | | | | | | 446,488 | | | | | | 46,203 | | |
资本储备
|
| | | | | | | 3,498 | | | | | | 226 | | |
累计亏损
|
| | | | | | | (481,608) | | | | | | (83,819) | | |
股东亏损总额
|
| | | | | | | (31,622) | | | | | | (37,386) | | |
总负债和股东赤字
|
| | | | | | | 76,325 | | | | | | 21,306 | | |
| | | | | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
备注:
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
收入:
|
| |
19
|
| | | | | | | | | | | | | | | | | | |
开发服务和试生产
|
| | | | | | | 10,081 | | | | | | 19,237 | | | | | | 10,319 | | |
产品销售
|
| | | | | | | 545 | | | | | | 2,483 | | | | | | 313 | | |
总收入
|
| | | | | | | 10,626 | | | | | | 21,720 | | | | | | 10,632 | | |
销售和服务成本:
|
| |
20
|
| | | | | | | | | | | | | | | | | | |
开发服务和试生产
|
| | | | | | | 4,166 | | | | | | 7,326 | | | | | | 2,966 | | |
产品销售
|
| | | | | | | 332 | | | | | | 1,517 | | | | | | 94 | | |
销售和服务总成本
|
| | | | | | | 4,498 | | | | | | 8,843 | | | | | | 3,060 | | |
毛利
|
| | | | | | | 6,128 | | | | | | 12,877 | | | | | | 7,572 | | |
研发费用净额
|
| |
21
|
| | | | 16,842 | | | | | | 17,944 | | | | | | 16,637 | | |
销售和营销费用
|
| |
22
|
| | | | 2,335 | | | | | | 1,752 | | | | | | 1,088 | | |
一般和行政费用
|
| |
23
|
| | | | 9,249 | | | | | | 3,735 | | | | | | 2,612 | | |
运营亏损
|
| | | | | | | (22,298) | | | | | | (10,554) | | | | | | (12,765) | | |
财务收入
|
| | | | | | | 17 | | | | | | — | | | | | | 1,260 | | |
财务费用
|
| | | | | | | (9,919) | | | | | | (4,399) | | | | | | (1,862) | | |
衍生品重估
|
| |
14
|
| | | | (37,377) | | | | | | (199) | | | | | | (301) | | |
其他收入
|
| |
12
|
| | | | 5,474 | | | | | | — | | | | | | — | | |
列出费用
|
| |
24
|
| | | | (333,326) | | | | | | — | | | | | | — | | |
按权益法核算的公司应占损失,净额
|
| |
6
|
| | | | (360) | | | | | | (1,898) | | | | | | (3,895) | | |
所得税前亏损
|
| | | | | | | (397,789) | | | | | | (17,050) | | | | | | (17,563) | | |
所得税
|
| |
25
|
| | | | — | | | | | | — | | | | | | — | | |
本期亏损
|
| | | | | | | (397,789) | | | | | | (17,050) | | | | | | (17,563) | | |
其他综合收益(亏损)税后净额: | | | | | | | | | | | | | | | | | | | | | | |
将或可能重新分类为损益的项目: | | | | | | | | | | | | | | | | | | | | | | |
对外业务翻译汇兑损益
|
| | | | | | | 3,272 | | | | | | 1,131 | | | | | | (790) | | |
本期综合亏损总额
|
| | | | | | | (394,517) | | | | | | (15,919) | | | | | | (18,353) | | |
每股基本和摊薄亏损(美元)
|
| |
26
|
| | | | (13.25) | | | | | | *(0.91) | | | | | | *(0.95) | | |
已发行的基本和稀释加权平均普通股
|
| | | | | | | 30,031 | | | | | | *18,732 | | | | | | *18,365 | | |
| | |
普通
个共享 |
| |
首选
A股 |
| |
首选
股票B |
| |
首选
共享C |
| |
共享
大写 |
| |
共享
高级版 |
| |
累计
赤字 |
| |
大写
储量 |
| |
合计
|
| |||||||||||||||||||||||||||
| | |
股份数量
|
| |
美元千元
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
截至2022年1月1日的余额
|
| | | | 18,783,168 | | | | | | 7,638,647 | | | | | | 4,999,651 | | | | | | 895,710 | | | | | | 4 | | | | | | 46,203 | | | | | | (83,819) | | | | | | 226 | | | | | | (37,386) | | |
员工期权的行使
|
| | | | 236,446 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 101 | | | | | | — | | | | | | — | | | | | | 100 | | |
向金融机构发行的股票
|
| | | | 846,432 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,978 | | | | | | — | | | | | | — | | | | | | 1,978 | | |
授权已执行
|
| | | | — | | | | | | — | | | | | | 57,660 | | | | | | 860,802 | | | | | | — | | | | | | 5,399 | | | | | | — | | | | | | — | | | | | | 5,399 | | |
按份额支付
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 570 | | | | | | — | | | | | | — | | | | | | 570 | | |
SPAC交易后的股票发行-(见附注1)
|
| | | | 56,647,836 | | | | | | (7,638,647) | | | | | | (5,057,311) | | | | | | (1,756,512) | | | | | | (4) | | | | | | 339,858 | | | | | | — | | | | | | — | | | | | | 339,854 | | |
SPAC行使认股权证
|
| | | | 2,553,692 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,381 | | | | | | — | | | | | | — | | | | | | 2,381 | | |
作为FPA的一部分发行股票
|
| | | | 1,605,100 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 49,998 | | | | | | — | | | | | | — | | | | | | 49,998 | | |
本年度全面亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (397,789) | | | | | | 3,272 | | | | | | (394,517) | | |
截至2022年12月31日的余额
|
| | | | 80,672,674 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 446,488 | | | | | | (481,608) | | | | | | 3,498 | | | | | | (31,622) | | |
| | |
普通
共享** |
| |
首选
A股** |
| |
首选
股票B** |
| |
首选
共享C** |
| |
共享
大写 |
| |
共享
高级版 |
| |
累计
赤字 |
| |
大写
储量 |
| |
合计
|
| |||||||||||||||||||||||||||
| | |
股份数量
|
| |
美元千元
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
截至2021年1月1日的余额
|
| | | | 18,722,010 | | | | | | 7,638,647 | | | | | | 4,999,651 | | | | | | 895,710 | | | | | | 4 | | | | | | 45,990 | | | | | | (66,769) | | | | | | (905) | | | | | | (21,680) | | |
期权的行使
|
| | | | 61,158 | | | | | | — | | | | | | — | | | | | | — | | | | |
|
(*)
|
| | | | | 64 | | | | | | — | | | | | | — | | | | | | 64 | | |
按份额支付
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
(*)
|
| | | | | 149 | | | | | | — | | | | | | — | | | | | | 149 | | |
本年度全面亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (17,050) | | | | | | 1,131 | | | | | | (15,919) | | |
截至2021年12月31日的余额
|
| | | | 18,783,168 | | | | | | 7,638,647 | | | | | | 4,999,651 | | | | | | 895,710 | | | | | | 4 | | | | | | 46,203 | | | | | | (83,819) | | | | | | 226 | | | | | | (37,386) | | |
| | |
普通
共享** |
| |
首选
A股** |
| |
首选
股票B** |
| |
首选
共享C** |
| |
共享
大写 |
| |
共享
高级版 |
| |
累计
赤字 |
| |
大写
储量 |
| |
合计
|
| |||||||||||||||||||||||||||
| | |
股份数量
|
| |
美元千元
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
截至2020年1月1日的余额
|
| | | | 18,003,769 | | | | | | 7,638,647 | | | | | | 4,999,651 | | | | | | 895,710 | | | | | | 4 | | | | | | 44,151 | | | | | | (49,206) | | | | | | (115) | | | | | | (5,166) | | |
员工期权的行使
|
| | | | 589,535 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 14 | | | | | | — | | | | | | — | | | | | | 14 | | |
股票发行
|
| | | | 128,706 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 750 | | | | | | — | | | | | | — | | | | | | 750 | | |
按份额支付
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 76 | | | | | | — | | | | | | — | | | | | | 76 | | |
签发认股权证
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 999 | | | | | | — | | | | | | — | | | | | | 999 | | |
本年度全面亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (17,563) | | | | | | (790) | | | | | | (18,353) | | |
截至2020年12月31日的余额
|
| | | | 18,722,010 | | | | | | 7,638,647 | | | | | | 4,999,651 | | | | | | 895,710 | | | | | | 4 | | | | | | 45,990 | | | | | | (66,769) | | | | | | (905) | | | | | | (21,680) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
经营活动现金流: | | | | | | | | | | | | | | | | | | | |
本年度亏损
|
| | | | (397,789) | | | | | | (17,050) | | | | | | (17,563) | | |
将净利润与经营活动提供的净现金进行调整:
|
| | | | | | | | | | | | | | | | | | |
折旧及摊销
|
| | | | 1,162 | | | | | | 1,421 | | | | | | 1,328 | | |
按权益法核算的公司亏损份额,
净额 |
| | | | 360 | | | | | | 1,898 | | | | | | 3,895 | | |
借款财务费用
|
| | | | 5,211 | | | | | | 917 | | | | | | 675 | | |
衍生品公允价值变动
|
| | | | 37,374 | | | | | | 200 | | | | | | 9 | | |
按份额支付
|
| | | | 570 | | | | | | 149 | | | | | | 76 | | |
SPAC交易损失调整
|
| | | | 332,272 | | | | | | — | | | | | | — | | |
贸易应收账款减少(增加)
|
| | | | (587) | | | | | | (305) | | | | | | 1,056 | | |
合同资产减少(增加)
|
| | | | 537 | | | | | | (4,119) | | | | | | 1,001 | | |
库存增加
|
| | | | (146) | | | | | | (10) | | | | | | (63) | | |
其他流动资产增加(减少)
|
| | | | (7,007) | | | | | | 3,256 | | | | | | (1,198) | | |
贸易应付款增加
|
| | | | (6,236) | | | | | | 1,461 | | | | | | 1,038 | | |
欧空局预付款增加
|
| | | | (7,609) | | | | | | 1,882 | | | | | | 7,295 | | |
递延收入减少
|
| | | | — | | | | | | (612) | | | | | | (5,031) | | |
其他应付帐款和应计费用增加
|
| | | | (1,571) | | | | | | 3,282 | | | | | | 2,563 | | |
客户预付款增加
|
| | | | 11,811 | | | | | | 1,504 | | | | | | — | | |
应付特许权使用费负债增加(减少)
|
| | | | 168 | | | | | | 260 | | | | | | (685) | | |
经营活动中使用的净现金
|
| | | | (31,480) | | | | | | (5,866) | | | | | | (5,604) | | |
投资活动产生的现金流 | | | | | | | | | | | | | | | | | | | |
银行长期存款减少(增加)
|
| | | | (11) | | | | | | 201 | | | | | | (6) | | |
购置房产、厂房和设备
|
| | | | (571) | | | | | | (211) | | | | | | (293) | | |
投资活动中使用的净现金
|
| | | | (582) | | | | | | (10) | | | | | | (299) | | |
融资活动产生的现金流 | | | | | | | | | | | | | | | | | | | |
收到银行的长期贷款
|
| | | | — | | | | | | — | | | | | | 4,504 | | |
向银行发行权证
|
| | | | — | | | | | | — | | | | | | 295 | | |
收到金融机构的长期贷款
|
| | | | 52,837 | | | | | | 7,300 | | | | | | — | | |
向股东偿还贷款
|
| | | | (5,000) | | | | | | — | | | | | | 4,001 | | |
向股东发行认股权证
|
| | | | — | | | | | | — | | | | | | 999 | | |
偿还银行贷款
|
| | | | (13,818) | | | | | | (2,930) | | | | | | (891) | | |
特许权使用费责任的偿还
|
| | | | (429) | | | | | | (488) | | | | | | — | | |
支付租赁债务
|
| | | | (1,029) | | | | | | (1,191) | | | | | | (975) | | |
股票发行-SPAC交易
|
| | | | 1,362 | | | | | | — | | | | | | — | | |
员工对股票的期权行使
|
| | | | 100 | | | | | | 64 | | | | | | 14 | | |
认股权证的行使,净额
|
| | | | 6,500 | | | | | | — | | | | | | — | | |
融资活动提供的现金净额
|
| | | | 40,523 | | | | | | 2,755 | | | | | | 7,947 | | |
现金和现金等价物增加(减少)
|
| | | | 8,461 | | | | | | (3,121) | | | | | | 2,044 | | |
年初现金及现金等价物余额
|
| | | | 3,854 | | | | | | 6,983 | | | | | | 4,961 | | |
外汇汇率变动对现金和现金等价物的影响
|
| | | | (381) | | | | | | (8) | | | | | | (22) | | |
年末现金和现金等价物余额
|
| | | | 11,934 | | | | | | 3,854 | | | | | | 6,983 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
附录:本年度支付和收到的 - 现金: | | | | | | | | | | | | | | | | | | | |
已支付利息
|
| | | | 921 | | | | | | 1,625 | | | | | | 386 | | |
本年度附录B - 非现金交易: | | | | | | | | | | | | | | | | | | | |
在信贷中购买固定资产
|
| | | | 319 | | | | | | — | | | | | | — | | |
发行股份抵偿责任
|
| | | | 49,998 | | | | | | — | | | | | | — | | |
借入股票发行
|
| | | | 1,978 | | | | | | — | | | | | | 750 | | |
根据认股权证发行股票
|
| | | | 1,280 | | | | | | — | | | | | | — | | |
| | |
持股百分比
|
| | | |||||||||||||
名称
|
| |
2022
|
| |
2021
|
| |
由
持有
|
| |
注册国家/地区
|
| ||||||
Satixfy以色列有限公司
|
| | | | 100% | | | | | | 100% | | | |
Satixfy通信
|
| |
以色列
|
|
Satixfy UK
|
| | | | 100% | | | | | | 100% | | | |
Satixfy通信
|
| |
英国
|
|
英国Satixfy空间系统公司
|
| | | | 100% | | | | | | 100% | | | |
Satixfy通信
|
| |
英国
|
|
保加利亚Satixfy
|
| | | | 100% | | | | | | 100% | | | |
Satixfy UK
|
| |
保加利亚
|
|
Satixfy US LLC
|
| | | | 100% | | | | | | 100% | | | |
Satixfy通信
|
| |
美国
|
|
Satixfy MS
|
| | | | 100% | | | | | | — | | | |
Satixfy通信
|
| |
开曼群岛
|
|
| | |
持股百分比
|
| | | ||||||||||||||||
名称
|
| |
2022
|
| |
2021
|
| |
由
持有
|
| |
注册国家/地区
|
| |||||||||
Jet Talk
|
| | | | 51% | | | | | | 51% | | | |
Satixfy UK
|
| | | | 英国 | | |
| 1级 | | | — | | | 相同资产或负债的活跃市场报价(未调整)。 | |
| 二级 | | | — | | | 直接或间接可观察到的第1级报价以外的其他投入。 | |
| 3级 | | | — | | | 不基于可观察市场数据的输入(使用不基于可观察市场数据的输入的估值技术)。 | |
| | |
%
|
|
租赁改进
|
| |
25 – 33
|
|
机械设备
|
| |
7 – 14
|
|
计算机
|
| |
33.3
|
|
家具
|
| |
15
|
|
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
关联方(见附注13)
|
| | | | 1,679 | | | | | | 1,685 | | |
其他贸易应收账款
|
| | | | 3,356 | | | | | | 4,330 | | |
| | | | | 5,035 | | | | | | 6,015 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
原材料
|
| | | | 817 | | | | | | 547 | | |
产成品库存
|
| | | | 14 | | | | | | 138 | | |
| | | | | 831 | | | | | | 685 | | |
| | |
建筑物
|
| |
汽车
|
| |
合计
|
| |||||||||
成本 | | | | | | | | | | | | | | | | | | | |
2022年1月1日
|
| | | | 5,294 | | | | | | 82 | | | | | | 5,376 | | |
添加内容
|
| | | | 434 | | | | | | 156 | | | | | | 590 | | |
处置
|
| | | | (810) | | | | | | (83) | | | | | | (893) | | |
2022年12月31日
|
| | | | 4,918 | | | | | | 155 | | | | | | 5,073 | | |
累计折旧 | | | | | | | | | | | | | | | | | | | |
2022年1月1日
|
| | | | (2,155) | | | | | | (74) | | | | | | (2,229) | | |
添加内容
|
| | | | (911) | | | | | | (32) | | | | | | (943) | | |
处置
|
| | | | 810 | | | | | | 83 | | | | | | 893 | | |
2022年12月31日
|
| | | | (2,256) | | | | | | (23) | | | | | | (2,279) | | |
账面净值2022年12月31日
|
| | | | 2,662 | | | | | | 132 | | | | | | 2,794 | | |
| | |
建筑物
|
| |
汽车
|
| |
合计
|
| |||||||||
成本 | | | | | | | | | | | | | | | | | | | |
2021年1月1日
|
| | | | 4,743 | | | | | | 214 | | | | | | 4,957 | | |
添加内容
|
| | | | 670 | | | | | | — | | | | | | 670 | | |
处置
|
| | | | (119) | | | | | | (132) | | | | | | (251) | | |
2021年12月31日
|
| | | | 5,294 | | | | | | 82 | | | | | | 5,376 | | |
折旧 | | | | | | | | | | | | | | | | | | | |
2021年1月1日
|
| | | | (1,126) | | | | | | (134) | | | | | | (1,260) | | |
添加内容
|
| | | | (1,148) | | | | | | (69) | | | | | | (1,217) | | |
处置
|
| | | | 119 | | | | | | 129 | | | | | | 248 | | |
2021年12月31日
|
| | | | (2,155) | | | | | | (74) | | | | | | (2,229) | | |
账面净值2021年12月31日
|
| | | | 3,139 | | | | | | 8 | | | | | | 3,147 | | |
| | |
截至本年度的年度业绩
|
| |||||||||
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
租赁负债的利息支出
|
| | | | 393 | | | | | | 547 | | |
本年度租赁本金付款
|
| | | | 1,029 | | | | | | 1,191 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| |
12月31日
2020 |
| |||||||||
收入
|
| | | | — | | | | | | — | | | | | | — | | |
净亏损公司股份
|
| | | | 705 | | | | | | 3,722 | | | | | | 7,636 | | |
按权益法核算的公司应占损失,净额
|
| | | | 360 | | | | | | 1,898 | | | | | | 3,895 | | |
| | |
计算机
|
| |
租赁
改进 |
| |
家具
|
| |
机械和
设备 |
| |
合计
|
| |||||||||||||||
成本 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2022年1月1日
|
| | | | 956 | | | | | | 477 | | | | | | 345 | | | | | | 414 | | | | | | 2,192 | | |
添加内容
|
| | | | 136 | | | | | | 123 | | | | | | 2 | | | | | | 629 | | | | | | 890 | | |
2022年12月31日
|
| | | | 1,092 | | | | | | 600 | | | | | | 347 | | | | | | 1,043 | | | | | | 3,082 | | |
累计折旧 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2022年1月1日
|
| | | | (714) | | | | | | (212) | | | | | | (138) | | | | | | (156) | | | | | | (1,220) | | |
添加内容
|
| | | | (118) | | | | | | (50) | | | | | | (24) | | | | | | (27) | | | | | | (219) | | |
2022年12月31日
|
| | | | (832) | | | | | | (262) | | | | | | (162) | | | | | | (183) | | | | | | (1,439) | | |
账面净值2022年12月31日
|
| | | | 260 | | | | | | 338 | | | | | | 185 | | | | | | 860 | | | | | | 1,643 | | |
| | |
计算机
|
| |
租赁
改进 |
| |
家具
|
| |
机械和
设备 |
| |
合计
|
| |||||||||||||||
成本 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2021年1月1日
|
| | | | 866 | | | | | | 467 | | | | | | 234 | | | | | | 414 | | | | | | 1,981 | | |
添加内容
|
| | | | 90 | | | | | | 10 | | | | | | 111 | | | | | | — | | | | | | 211 | | |
2021年12月31日
|
| | | | 956 | | | | | | 477 | | | | | | 345 | | | | | | 414 | | | | | | 2,192 | | |
累计折旧 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2021年1月1日
|
| | | | (570) | | | | | | (171) | | | | | | (94) | | | | | | (128) | | | | | | (963) | | |
添加内容
|
| | | | (144) | | | | | | (41) | | | | | | (44) | | | | | | (28) | | | | | | (257) | | |
2021年12月31日
|
| | | | (714) | | | | | | (212) | | | | | | (138) | | | | | | (156) | | | | | | (1,220) | | |
账面净值2021年12月31日
|
| | | | 242 | | | | | | 265 | | | | | | 207 | | | | | | 258 | | | | | | 972 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
员工、工资和事业单位工资方面的责任
|
| | | | 3,023 | | | | | | 4,094 | | |
应计费用
|
| | | | 4,607 | | | | | | 1,653 | | |
收到赠款后对政府机构的负债
|
| | | | 161 | | | | | | 314 | | |
政府部门和机构
|
| | | | 52 | | | | | | 169 | | |
| | | | | 7,843 | | | | | | 6,230 | | |
| | |
截至本年度的年度业绩
12月31日 |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
金融机构的长期贷款
|
| | | | 54,926 | | | | | | 6,943 | | |
当前期限
|
| | | | — | | | | | | 6,334 | | |
| | |
截至本年度的年度业绩
12月31日 |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Jet Talk的收入
|
| | | | — | | | | | | 3,116 | | |
iDirect的收入(*)
|
| | | | 489 | | | | | | 2,074 | | |
名称
|
| |
职位
|
| |
范围
职位 |
| |
持有
费率 |
| |
工资和
相关 费用 |
| |
预期为
奖金 |
| |
共享-
基于 的 付款 |
| ||||||||||||
宜兰Gat(Simona Gat)
|
| |
总裁兼首席运营官
|
| |
全职
|
| | | | 19.8% | | | | | | 660 | | | | | | 40 | | | | | | 39 | | |
RaySat(Yoav Leibovitch)
|
| |
董事长兼前首席财务官
|
| |
全职
|
| | | | 27.04% | | | | | | 5,065 | | | | | | 60 | | | | | | 39 | | |
名称
|
| |
职位
|
| |
范围
职位 |
| |
持有
费率 |
| |
工资和
相关费用 |
| |
预期为
奖金 |
| |
共享-
基于 的 付款 |
| ||||||||||||
宜兰盖特(Yoel Gat)
|
| |
前首席执行官
|
| |
全职
|
| | | | 22.5% | | | | | | 660 | | | | | | 76 | | | | | | 39 | | |
宜兰Gat(Simona Gat)
|
| |
总裁兼首席运营官
|
| |
全职
|
| | | | 0% | | | | | | 660 | | | | | | 76 | | | | | | 39 | | |
RaySat(Yoav Leibovitch)
|
| |
首席财务官
|
| |
全职
|
| | | | 12.2% | | | | | | 660 | | | | | | 76 | | | | | | 39 | | |
| | |
截至本年度的年度业绩
12月31日 |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
资产 | | | | | | | | | | | | | |
合同资产(Jet Talk)
|
| | | | 1,679 | | | | | | 1,685 | | |
Jet Talk
|
| | | | 157 | | | | | | — | | |
总资产
|
| | |
|
1,836
|
| | | | | 1,685 | | |
能力 | | | | | | | | | | | | | |
RaySat以色列有限公司
|
| | | | 160 | | | | | | 605 | | |
宜兰盖特工程有限公司
|
| | | | 95 | | | | | | 1,210 | | |
对股东的责任
|
| | | | — | | | | | | 334 | | |
前CEO应计奖金
|
| | | | 100 | | | | | | — | | |
Jet Talk
|
| | | | 53 | | | | | | — | | |
总负债
|
| | | | 408 | | | | | | 2,149 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
现金
|
| | | | 11,934 | | | | | | 3,854 | | |
贸易应收账款
|
| | | | 1,295 | | | | | | 806 | | |
其他应收账款
|
| | | | 2,166 | | | | | | 711 | | |
FPA
|
| | | | 40,852 | | | | | | — | | |
合同资产
|
| | | | 5,035 | | | | | | 6,015 | | |
合计
|
| | | | 61,282 | | | | | | 11,386 | | |
| | |
2022年12月31日
|
| |||||||||||||||||||||||||||
| | |
NIS
|
| |
欧元
|
| |
英镑
|
| |
美元
|
| |
合计
|
| |||||||||||||||
资产: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | | 1,281 | | | | | | 640 | | | | | | 607 | | | | | | 9,406 | | | | | | 11,934 | | |
贸易应收账款
|
| | | | — | | | | | | 187 | | | | | | 804 | | | | | | 304 | | | | | | 1,295 | | |
预付费用和其他
|
| | | | — | | | | | | 2,149 | | | | | | — | | | | | | 17 | | | | | | 2,166 | | |
衍生品FPA
|
| | | | — | | | | | | — | | | | | | — | | | | | | 40,852 | | | | | | 40,852 | | |
合同资产
|
| | | | — | | | | | | — | | | | | | 3,720 | | | | | | 1,315 | | | | | | 5,035 | | |
| | | | | 1,281 | | | | | | 2,976 | | | | | | 5,131 | | | | | | 51,894 | | | | | | 61,282 | | |
负债: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
本期长期贷款
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
贸易应付款
|
| | | | (614) | | | | | | (324) | | | | | | (433) | | | | | | (89) | | | | | | (1,460) | | |
应付款和贷方余额
|
| | | | (2,644) | | | | | | (942) | | | | | | (721) | | | | | | (3,322) | | | | | | (7,629) | | |
| | | | | (3,258) | | | | | | (1,266) | | | | | | (1,154) | | | | | | (3,411) | | | | | | (9,089) | | |
非流动负债: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
银行的长期贷款
|
| | | | — | | | | | | — | | | | | | — | | | | | | (54,926) | | | | | | (54,926) | | |
净余额
|
| | | | (1,977) | | | | | | 1,710 | | | | | | 3,977 | | | | | | (6,443) | | | | | | (2,733) | | |
| | |
2021年12月31日
|
| |||||||||||||||||||||||||||
| | |
NIS
|
| |
欧元
|
| |
英镑
|
| |
美元
|
| |
合计
|
| |||||||||||||||
资产: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | | 747 | | | | | | 19 | | | | | | 2,454 | | | | | | 634 | | | | | | 3,854 | | |
贸易应收账款
|
| | | | 80 | | | | | | 77 | | | | | | 608 | | | | | | 41 | | | | | | 806 | | |
其他应收账款
|
| | | | — | | | | | | 711 | | | | | | — | | | | | | — | | | | | | 711 | | |
合同资产
|
| | | | — | | | | | | — | | | | | | 1,248 | | | | | | 4,767 | | | | | | 6,015 | | |
| | | | | 827 | | | | | | 807 | | | | | | 4,310 | | | | | | 5,442 | | | | | | 11,386 | | |
负债: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
本期长期贷款
|
| | | | (508) | | | | | | — | | | | | | — | | | | | | (5,826) | | | | | | (6,334) | | |
贸易应付款
|
| | | | (518) | | | | | | (945) | | | | | | (3,594) | | | | | | (3,465) | | | | | | (8,522) | | |
应付款和贷方余额
|
| | | | (5,164) | | | | | | — | | | | | | (1,032) | | | | | | (436) | | | | | | (6,632) | | |
| | | | | (6,190) | | | | | | (945) | | | | | | (4,626) | | | | | | (9,727) | | | | | | (21,488) | | |
非流动负债: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
银行的长期贷款
|
| | | | (1,543) | | | | | | — | | | | | | — | | | | | | (5,400) | | | | | | (6,943) | | |
净余额
|
| | | | (6,906) | | | | | | (138) | | | | | | (316) | | | | | | (9,685) | | | | | | (17,045) | | |
| | |
2022年12月31日
|
| |
2021年12月31日
|
| ||||||
链接到NIS
|
| | | | (1,977) | | | | | | (6,906) | | |
| | | | | 10% | | | | | | 10% | | |
| | | | | (198) | | | | | | (690) | | |
与欧元挂钩
|
| | | | 1,711 | | | | | | (138) | | |
| | | | | 10% | | | | | | 10% | | |
| | | | | 171 | | | | | | (14) | | |
链接到英镑
|
| | | | 3,977 | | | | | | (316) | | |
| | | | | 10% | | | | | | 10% | | |
| | | | | 398 | | | | | | (32) | | |
2022年12月31日
|
| |
30天内
|
| |
1个 - 12个月
|
| |
1 - 5年
|
| |
合计
|
| ||||||||||||
本期长期贷款
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
租赁方面的负债--ST
|
| | | | 269 | | | | | | 752 | | | | | | — | | | | | | 1,021 | | |
贸易应付款
|
| | | | 251 | | | | | | 1,209 | | | | | | — | | | | | | 1,460 | | |
关联方应付款
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
其他应付帐款
|
| | | | 3,534 | | | | | | 4,309 | | | | | | — | | | | | | 7,843 | | |
来自银行的长期贷款,净额
|
| | | | — | | | | | | — | | | | | | 77,543 | | | | | | 77,543 | | |
租赁方面的负债-LT
|
| | | | — | | | | | | — | | | | | | 2,280 | | | | | | 2,280 | | |
股东借款
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
衍生工具负债
|
| | | | — | | | | | | — | | | | | | 20,305 | | | | | | 20,305 | | |
合计
|
| | | | 4,054 | | | | | | 6,270 | | | | | | 100,128 | | | | | | 110,452 | | |
2021年12月31日
|
| |
30天内
|
| |
1个 - 12个月
|
| |
1 - 5年
|
| |
合计
|
| ||||||||||||
本期长期贷款
|
| | | | 448 | | | | | | 5,886 | | | | | | — | | | | | | 6,334 | | |
租赁方面的负债--ST
|
| | | | 132 | | | | | | 857 | | | | | | — | | | | | | 989 | | |
贸易应付款
|
| | | | — | | | | | | 8,522 | | | | | | — | | | | | | 8,522 | | |
关联方应付款
|
| | | | — | | | | | | 2,149 | | | | | | — | | | | | | 2,149 | | |
其他应付帐款
|
| | | | — | | | | | | 4,483 | | | | | | — | | | | | | 4,483 | | |
来自银行的长期贷款,净额
|
| | | | — | | | | | | — | | | | | | 6,943 | | | | | | 6,943 | | |
租赁方面的负债-LT
|
| | | | — | | | | | | — | | | | | | 2,984 | | | | | | 2,984 | | |
股东借款
|
| | | | — | | | | | | — | | | | | | 4,533 | | | | | | 4,533 | | |
衍生工具负债
|
| | | | — | | | | | | 1,392 | | | | | | — | | | | | | 1,392 | | |
合计
|
| | | | 580 | | | | | | 23,289 | | | | | | 14,460 | | | | | | 38,329 | | |
| | |
级别
|
| |
2022年12月31日
|
| |
2021年12月31日
|
| |||||||||
财务负债: | | | | | | | | | | | | | | | | | | | |
认股权证
|
| | | | 3 | | | | | | — | | | | | | 1,392 | | |
SPAC公共授权
|
| | | | 1 | | | | | | 286 | | | | | | — | | |
SPAC私人授权书
|
| | | | 2 | | | | | | 121 | | | | | | — | | |
调价份额
|
| | | | 3 | | | | | | 19,898 | | | | | | — | | |
合计
|
| | | | | | | | | | 20,305 | | | | | | 1,392 | | |
| | |
认股权证
|
| |||
2021年1月1日的余额
|
| | | | 1,118 | | |
认股权证发行
|
| | | | 74 | | |
财务费用中确认的公允价值变动
|
| | | | 200 | | |
2021年12月31日的余额
|
| | | | 1,392 | | |
行使认股权证
|
| | | | (397) | | |
对现金行使认股权证(对其他应付账款进行调整)
|
| | | | (800) | | |
财务费用中确认的公允价值变动
|
| | | | (195) | | |
2022年12月31日的余额
|
| | | | — | | |
| | |
SPAC认股权证
|
| |||
2021年12月31日的余额
|
| | | | — | | |
认股权证发行(SPAC交易)
|
| | | | 416 | | |
财务费用中确认的公允价值变动
|
| | | | 872 | | |
行使认股权证
|
| | | | (881) | | |
2022年12月31日的余额
|
| | | | 407 | | |
| | |
PAS
|
| |||
2021年12月31日的余额
|
| | | | — | | |
发放通行证(责任部分)
|
| | | | 21,543 | | |
财务费用中确认的公允价值变动
|
| | | | (1,645) | | |
2022年12月31日的余额
|
| | | | 19,898 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
1月1日
|
| | | | 1,368 | | | | | | 1,596 | | |
本金付款
|
| | | | (429) | | | | | | (488) | | |
确认为研发费用抵销的金额
|
| | | | (210) | | | | | | (340) | | |
负债重估
|
| | | | 378 | | | | | | 600 | | |
截至2013年12月31日
|
| | | | 1,107 | | | | | | 1,368 | | |
| | |
2022
|
| |||
1月1日
|
| | | | — | | |
FPA(空间交易) - 资产
|
| | | | 42,502 | | |
平安险(SPAC交易) - 责任
|
| | | | (13,306) | | |
FPA(SPAC交易)净额
|
| | | | 29,196 | | |
2022年11月21日重估
|
| | | | (36,692) | | |
2022年11月21日股票发行量
|
| | | | 49,998 | | |
截至2022年12月31日的重估
|
| | | | (1,650) | | |
截至2013年12月31日
|
| | | | 40,852 | | |
未完成的选项
|
| |
可行使的期权
|
| |||||||||||||||
在
上未完成的数字
2022年12月31日(单位:千) |
| |
加权平均
剩余合同期限 |
| |
可在
上行使的数字
2022年12月31日(单位:千) |
| |
行使价
|
| |||||||||
| | |
年
|
| | | | | | | |
美元
|
| ||||||
822
|
| | | | 2.07 | | | | | | 822 | | | | | | 0.0001 | | |
589
|
| | | | 1.17 | | | | | | 589 | | | | | | 0.536 | | |
272
|
| | | | 5.45 | | | | | | 272 | | | | | | 0.550 | | |
1,326
|
| | | | 6.24 | | | | | | 1,189 | | | | | | 1.102 | | |
4,626
|
| | | | 5.55 | | | | | | 444 | | | | | | 2.5 | | |
7,635
|
| | | | | | | | | | 3,316 | | | | | | | | |
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | |
数量:
选项 |
| |
加权
平均 练习 价格 |
| |
数量:
选项 |
| |
加权
平均 练习 价格 |
| ||||||||||||
| | |
美元
|
| | | | | | | |
美元
|
| | | | | | | ||||||
年初未完成的期权:
|
| | | | 8,067 | | | | | | 1.72 | | | | | | 6,755 | | | | | | 1.57 | | |
本年度的变化: | | | | | | | | | | | | | | | | | | | | | | | | | |
已批准
|
| | | | 1,470 | | | | | | 2.50 | | | | | | 1,569 | | | | | | 2.34 | | |
锻炼
|
| | | | 236 | | | | | | 0.42 | | | | | | 61 | | | | | | 1.10 | | |
被没收
|
| | | | 1,666 | | | | | | 0.22 | | | | | | 196 | | | | | | 1.83 | | |
年底未完成的期权
|
| | | | 7,635 | | | | | | 1.76 | | | | | | 8,067 | | | | | | 1.72 | | |
年底可行使的期权
|
| | | | 3,316 | | | | | | 0.87 | | | | | | 3,471 | | | | | | 0.70 | | |
| | |
截至本年度的年度业绩
|
| |||||||||||||||||||||||||||||||||
| | |
31.12.2022
|
| |
31.12.2021
|
| |
31.12.2020
|
| |||||||||||||||||||||||||||
| | |
千美元
|
| |
%
|
| |
千美元
|
| |
%
|
| |
千美元
|
| |
%
|
| ||||||||||||||||||
Jet Talk
|
| | | | — | | | | | | — | | | | | | 3,116 | | | | | | 14% | | | | | | 7,279 | | | | | | 68% | | |
空中客车
|
| | | | 318 | | | | | | 3% | | | | | | 3,256 | | | | | | 15% | | | | | | 3,683 | | | | | | 35% | | |
Telesat
|
| | | | 5,326 | | | | | | 50% | | | | | | 8,400 | | | | | | 39% | | | | | | — | | | | | | — | | |
iDirect
|
| | | | 489 | | | | | | 5% | | | | | | 2,074 | | | | | | 10% | | | | | | — | | | | | | — | | |
Trustcom
|
| | | | 1,108 | | | | | | 10% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
丙二醛
|
| | | | 1,907 | | | | | | 18% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
美国和加拿大
|
| |
英国
|
| |
其他
|
| |
合并
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |
2022
|
| |
2021
|
| |
2020
|
| |
2022
|
| |
2021
|
| |
2020
|
| |
2022
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||||||||||||||||||||
收入
|
| | | | 9,310 | | | | | | 13,196 | | | | | | — | | | | | | 1,070 | | | | | | 7,325 | | | | | | 10,316 | | | | | | 246 | | | | | | 1,199 | | | | | | 316 | | | | | | 10,626 | | | | | | 21,720 | | | | | | 10,632 | | |
| | |
2022年12月31日
|
| |
2021年12月31日
|
| |
2020年12月31日
|
| |||||||||
工资及相关费用
|
| | | | 3,556 | | | | | | 6,764 | | | | | | 1,184 | | |
材料和型号
|
| | | | 707 | | | | | | 1,516 | | | | | | 63 | | |
折旧 | | | | | 21 | | | | | | 56 | | | | | | 59 | | |
芯片开发工具和分包商
|
| | | | 214 | | | | | | 507 | | | | | | 1,754 | | |
合计
|
| | | | 4,498 | | | | | | 8,843 | | | | | | 3,060 | | |
| | |
截至本年度的年度业绩
|
| |||||||||||||||
| | |
12月31日
2022 |
| |
12月31日
2021 |
| |
12月31日
2020 |
| |||||||||
工资及相关费用
|
| | | | 18,660 | | | | | | 16,508 | | | | | | 16,048 | | |
开发工具和分包商
|
| | | | 10,477 | | | | | | 15,238 | | | | | | 14,814 | | |
政府支持和拨款
|
| | | | (12,295) | | | | | | (13,802) | | | | | | (14,225) | | |
合计
|
| | | | 16,842 | | | | | | 17,944 | | | | | | 16,637 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| |
12月31日
2020 |
| |||||||||
工资及相关费用
|
| | | | 2,335 | | | | | | 1,752 | | | | | | 1,088 | | |
合计
|
| | | | 2,335 | | | | | | 1,752 | | | | | | 1,088 | | |
| | |
截至本年度的年度业绩
|
| |||||||||||||||
| | |
12月31日
2022 |
| |
12月31日
2021 |
| |
12月31日
2020 |
| |||||||||
工资及相关费用
|
| | | | 8,175 | | | | | | 3,233 | | | | | | 1,440 | | |
折旧和管理费用
|
| | | | 132 | | | | | | 240 | | | | | | 273 | | |
其他费用
|
| | | | 942 | | | | | | 262 | | | | | | 899 | | |
合计
|
| | | | 9,249 | | | | | | 3,735 | | | | | | 2,612 | | |
| | |
备注:
|
| |
10月27日
2022 |
| ||||||
调价份额
|
| | | | | | | | | | 212,675 | | |
股票发行
|
| | | | | | | | | | 149,657 | | |
私募认股权证
|
| | | | 14 | | | | | | 1,681 | | |
公开认股权证
|
| | | | 14 | | | | | | 2,203 | | |
管道认股权证
|
| | | | 14 | | | | | | 22 | | |
企业合并净负债
|
| | | | | | | | | | 687 | | |
远期采购协议 - 负债
|
| | | | 16 | | | | | | 13,306 | | |
| | | | | | | | | | | 380,231 | | |
现金总额
|
| | | | | | | | | | (7,813) | | |
远期购买协议 - Assets
|
| | | | 16 | | | | | | (42,502) | | |
| | | | | | | | | | | (50,315) | | |
其他上市费用
|
| | | | | | | | | | 3,410 | | |
合计
|
| | | | | | | | | | 333,326 | | |
| | |
数量
|
| |
价格
|
| |
总金额
|
| | | | | | | |||||||||
调价份额
|
| | | | 27,500 | | | | | | 7.73 | | | | | | 212,675 | | | | | | 2 | | |
高级空间共享
|
| | | | 14,800 | | | | | | 10.11 | | | | | | 149,657 | | | | | | 3 | | |
认股权证
|
| | | | 18,630 | | | | | | 0.22 | | | | | | 4,104 | | | | | | 1 | | |
远期采购协议 - 负债
|
| | | | 1,605 | | | | | | 8.29 | | | | | | 13,306 | | | | | | 1 | | |
远期购买协议 - Assets
|
| | | | | | | | | | | | | | | | 42,502 | | | | | | 4 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
基本每股收益计算: | | | | | | | | | | | | | | | | | | | |
净亏损
|
| | | | (397,789) | | | | | | (17,050) | | | | | | (17,563) | | |
普通股股东亏损(美元)
|
| | | | (397,789) | | | | | | (17,050) | | | | | | (17,563) | | |
普通股加权平均数
|
| | | | 30,030,805 | | | | | | *18,732,473 | | | | | | *18,365,191 | | |
每股基本和稀释后亏损,单位为美元
|
| | | | (13.25) | | | | | | *(0.91) | | | | | | *(0.95) | | |