| 诚挚的, | | | 诚挚的, | |
|
/S/朱德妙
朱德苗
特别委员会主席 |
| |
/S/Gang陈晨
Gang陈晨
董事会主席 |
|
| 董事会命令, | | | | |
|
/S/Gang陈晨
Gang陈晨
董事会主席, Gravitas Education Holdings,Inc.董事会 |
| | | |
| 北京,中国 | | | | |
| 2023年7月31日 | | | | |
| | |
第
页
|
| |||
常用术语
|
| | | | 1 | | |
摘要条款表
|
| | | | 2 | | |
财务信息
|
| | | | 15 | | |
关于特别股东大会的问答
|
| | | | 17 | | |
每股市价和股息比较信息
|
| | | | 23 | | |
有关前瞻性陈述的警示声明
|
| | | | 24 | | |
风险因素
|
| | | | 26 | | |
特别股东大会
|
| | | | 47 | | |
提案一:合并提案
|
| | | | 52 | | |
合并协议
|
| | | | 57 | | |
投票协议
|
| | | | 79 | | |
提案二:修改提案
|
| | | | 81 | | |
提案III:更名提案
|
| | | | 82 | | |
方案四:变更股本方案
|
| | | | 83 | | |
提案五:合并对价提案的发布
|
| | | | 84 | | |
提案六:总体授权提案
|
| | | | 85 | | |
提案七:休会提案
|
| | | | 86 | | |
榆树相关信息
|
| | | | 87 | | |
管理层对榆树资本财务状况和经营业绩的讨论和分析
|
| | | | 95 | | |
董事和高管
|
| | | | 108 | | |
某些受益所有者和管理层的担保所有权
|
| | | | 109 | | |
您可以在哪里找到更多信息
|
| | | | 113 | | |
附件A合并协议和计划
|
| | | | A-1 | | |
附件B合并计划
|
| | | | B-1 | | |
附件C第六次修订和重述公司章程大纲和章程
|
| | | | C-1 | | |
附件D股份购买协议
|
| | | | D-1 | | |
附件E投票协议
|
| | | | E-1 | | |
代理卡附件F格式
|
| | | | F-1 | | |
附件G托管通知
|
| | | | G-1 | | |
美国存托股份投票指导卡附件H格式
|
| | | | H-1 | | |
附件一经审计的榆树资本合并财务信息
|
| | | | I-1 | | |
附件J未经审计的备考简明合并财务信息
|
| | | | J-1 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | |
(千)
|
| |||||||||||||||
收入
|
| | | $ | 584,684 | | | | | $ | 448,193 | | | | | $ | 312,060 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | |
(除%外以千为单位)
|
| |||||||||||||||
毛利
|
| | | $ | 143,915 | | | | | $ | 138,970 | | | | | $ | 97,432 | | |
毛利润占总收入的百分比
|
| | | | 24.6% | | | | | | 31.0% | | | | | | 31.2% | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | |
(千)
|
| |||||||||||||||
净收益(亏损)
|
| | | $ | 22,585 | | | | | $ | (1,102) | | | | | $ | 5,527 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | |
(千)
|
| |||||||||||||||
净收益(亏损)
|
| | | $ | 22,585 | | | | | $ | (1,102) | | | | | $ | 5,527 | | |
利息支出
|
| | | | 1,833 | | | | | | 173 | | | | | | 334 | | |
所得税费用(福利)
|
| | | | (25,275) | | | | | | 1,787 | | | | | | (20,572) | | |
折旧和摊销
|
| | | | 4,520 | | | | | | 6,116 | | | | | | 6,262 | | |
息税前利润
|
| | | $ | 3,663 | | | | | $ | 6,974 | | | | | $ | (8,449) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | |
(千)
|
| |||||||||||||||
净收益(亏损)
|
| | | $ | 22,585 | | | | | $ | (1,102) | | | | | $ | 5,527 | | |
停产造成的损失
|
| | | | 12,637 | | | | | | 7,960 | | | | | | 9,853 | | |
利息支出
|
| | | | 1,833 | | | | | | 173 | | | | | | 334 | | |
所得税费用(福利)
|
| | | | (25,275) | | | | | | 1,787 | | | | | | (20,572) | | |
折旧和摊销
|
| | | | 4,520 | | | | | | 6,116 | | | | | | 6,262 | | |
无形资产减值准备
|
| | | | — | | | | | | — | | | | | | 4,000 | | |
重组成本(1)
|
| | | | 238 | | | | | | 469 | | | | | | 124 | | |
诉讼费用(2)
|
| | | | 637 | | | | | | 1,840 | | | | | | 1,203 | | |
债务减免收益(3)
|
| | | | (4,923) | | | | | | — | | | | | | — | | |
调整后的EBITDA
|
| | | $ | 12,252 | | | | | $ | 17,243 | | | | | $ | 6,731 | | |
| | |
截至2013年12月31日的年度
|
| |
2021年 - 2022年变化
|
| |
2020年 - 2021年变化
|
| |||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |
$
|
| |
%
|
| |
$
|
| |
%
|
| |||||||||||||||||||||
收入
|
| | | $ | 584,684 | | | | | $ | 448,193 | | | | | $ | 312,060 | | | | | | 136,491 | | | | | | 30.5% | | | | | | 136,133 | | | | | | 43.6% | | |
销售成本 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
销售成本
|
| | | | 440,769 | | | | | | 309,223 | | | | | | 214,628 | | | | | | 131,546 | | | | | | 42.5% | | | | | | 94,595 | | | | | | 44.1% | | |
销售总成本
|
| | | | 440,769 | | | | | | 309,223 | | | | | | 214,628 | | | | | | 131,546 | | | | | | 42.5% | | | | | | 94,595 | | | | | | 44.1% | | |
毛利
|
| | | | 143,915 | | | | | | 138,970 | | | | | | 97,432 | | | | | | 4,945 | | | | | | 3.6% | | | | | | 41,538 | | | | | | 42.6% | | |
毛利润占总收入的百分比
|
| | | | 24.6% | | | | | | 31.0% | | | | | | 31.2% | | | | | | | | | | | | | | | | | | | | | | | | | | |
运营费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
一般和行政
|
| | | | 35,348 | | | | | | 31,768 | | | | | | 21,971 | | | | | | 3,580 | | | | | | 11.3% | | | | | | 9,797 | | | | | | 44.6% | | |
研发
|
| | | | 41,459 | | | | | | 35,591 | | | | | | 32,887 | | | | | | 5,868 | | | | | | 16.5% | | | | | | 2,704 | | | | | | 8.2% | | |
销售和营销
|
| | | | 60,848 | | | | | | 60,545 | | | | | | 45,417 | | | | | | 303 | | | | | | 0.5% | | | | | | 15,128 | | | | | | 33.3% | | |
无形资产减值准备
|
| | | | — | | | | | | — | | | | | | 4,000 | | | | | | — | | | | | | —% | | | | | | (4,000) | | | | | | (100.0)% | | |
总运营费用
|
| | | | 137,655 | | | | | | 127,904 | | | | | | 104,275 | | | | | | 9,751 | | | | | | 7.6% | | | | | | 23,629 | | | | | | 22.7% | | |
持续经营的收入(亏损)
操作 |
| | | | 6,260 | | | | | | 11,066 | | | | | | (6,843) | | | | | | (4,806) | | | | | | (43.4)% | | | | | | 17,909 | | | | | | (261.7)% | | |
继续经营的其他收入(费用)
操作,网络: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
利息支出
|
| | | | (1,833) | | | | | | (173) | | | | | | (334) | | | | | | (1,660) | | | | | | 959.5% | | | | | | 161 | | | | | | (48.2)% | | |
其他费用
|
| | | | (7) | | | | | | (2,608) | | | | | | (835) | | | | | | 2,601 | | | | | | (99.7)% | | | | | | (1,773) | | | | | | 212.3% | | |
债务减免收益
|
| | | | 4,923 | | | | | | — | | | | | | — | | | | | | 4,923 | | | | | | 100.0% | | | | | | — | | | | | | —% | | |
其他收入
|
| | | | 604 | | | | | | 360 | | | | | | 2,820 | | | | | | 244 | | | | | | 67.8% | | | | | | (2,460) | | | | | | (87.2)% | | |
持续经营的其他收入(费用)合计,净额
|
| | | | 3,687 | | | | | | (2,421) | | | | | | 1,651 | | | | | | 6,108 | | | | | | (252.3)% | | | | | | (4,072) | | | | | | (246.6)% | | |
所得税前持续经营的营业收入
|
| | | | 9,947 | | | | | | 8,645 | | | | | | (5,192) | | | | | | 1,302 | | | | | | 15.1% | | | | | | 13,837 | | | | | | (266.5)% | | |
所得税优惠(费用)
|
| | | | 25,275 | | | | | | (1,787) | | | | | | 20,572 | | | | | $ | 27,062 | | | | | | (1514.4)% | | | | | $ | (22,359) | | | | | | (108.7)% | | |
持续经营收入
|
| | | | 35,222 | | | | | | 6,858 | | | | | | 15,380 | | | | | $ | 28,364 | | | | | | 413.6% | | | | | $ | (8,522) | | | | | | (55.4)% | | |
非持续经营亏损,税后净额
|
| | | | (12,637) | | | | | | (7,960) | | | | | | (9,853) | | | | | $ | (4,677) | | | | | | 58.8% | | | | | $ | 1,893 | | | | | | (19.2)% | | |
净收益(亏损)
|
| | | $ | 22,585 | | | | | $ | (1,102) | | | | | $ | 5,527 | | | | | $ | 23,687 | | | | | | (2149.5)% | | | | | $ | (6,629) | | | | | | (119.9)% | | |
| | |
截至2013年12月31日的年度
|
| |
2021年 - 2022年变化
|
| |
2021 - 2020年的变化
|
| |||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |
$
|
| |
%
|
| |
$
|
| |
%
|
| |||||||||||||||||||||
经营性资产负债变动前经营活动提供的现金净额
|
| | | $ | 11,392 | | | | | $ | 12,983 | | | | | $ | 5,027 | | | | | $ | (1,591) | | | | | | (12.3)% | | | | | $ | 7,956 | | | | | | 158.3% | | |
营业资产净变动和
负债 |
| | | | (4,585) | | | | | | (26,465) | | | | | | 7,387 | | | | | | 21,880 | | | | | | (82.7)% | | | | | | (33,852) | | | | | | (458.3)% | | |
净现金提供方(使用方)
经营活动 - 继续 操作 |
| | | | 6,807 | | | | | | (13,482) | | | | | | 12,414 | | | | | | 20,289 | | | | | | (150.5)% | | | | | | (25,896) | | | | | | (208.6)% | | |
经营活动中使用的现金净额 - 停止经营
|
| | | | (12,079) | | | | | | (8,422) | | | | | | (8,689) | | | | | | (3,657) | | | | | | 43.4% | | | | | | 267 | | | | | | (3.1)% | | |
经营活动提供(用于)的现金净额
|
| | | | (5,272) | | | | | | (21,904) | | | | | | 3,725 | | | | | | 16,632 | | | | | | (75.9)% | | | | | | (25,629) | | | | | | (688.0)% | | |
用于投资的现金净额
活动 |
| | | | (15,776) | | | | | | (1,194) | | | | | | (633) | | | | | | (14,582) | | | | | | 1,221.3% | | | | | | (561) | | | | | | 88.6% | | |
| | |
截至2013年12月31日的年度
|
| |
2021年 - 2022年变化
|
| |
2021 - 2020年的变化
|
| |||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |
$
|
| |
%
|
| |
$
|
| |
%
|
| |||||||||||||||||||||
融资活动提供的现金净额
|
| | | | 11,349 | | | | | | 25,461 | | | | | | 12,697 | | | | | | (14,112) | | | | | | (55.4)% | | | | | | 12,764 | | | | | | 100.5% | | |
现金净(减)增和
现金等价物 |
| | | $ | (9,699) | | | | | $ | 2,363 | | | | | $ | 15,789 | | | | | $ | (12,062) | | | | | | (510.5)% | | | | | $ | (13,426) | | | | | | (85.0)% | | |
|
董事和高管
|
| |
年龄
|
| |
职位/头衔
|
|
梁林坚,Simon | | |
68
|
| |
非执行董事
|
|
Vin Riera | | |
53
|
| |
董事高管
|
|
| | |
实益拥有的普通股
|
| |||||||||||||||||||||||||||
| | |
A类
普通 个共享 |
| |
B类
普通 个共享 |
| |
普通总数
个共享 |
| |
百分比:
普通合计 个共享 |
| |
百分比
第 个,共 个 聚合 投票 电源† |
| |||||||||||||||
董事和高管:* | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gang陈晨(1)
|
| | | | 5,713,612 | | | | | | 2,831,131 | | | | | | 8,544,743 | | | | | | 30.1% | | | | | | 37.4% | | |
曹启民(2)
|
| | | | 4,990,605 | | | | | | 2,059,005 | | | | | | 7,049,610 | | | | | | 24.4% | | | | | | 28.0% | | |
延莱士(3)
|
| | | | 2,610,674 | | | | | | 2,059,005 | | | | | | 4,669,679 | | | | | | 15.4% | | | | | | 25.0% | | |
乔尔·A·盖兹
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
{br]朱德苗
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
常振功
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
{br]王思源
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
所有董事和高管
组 |
| | | | 13,314,891 | | | | | | 6,949,141 | | | | | | 20,264,032 | | | | | | 65.6% | | | | | | 88.6% | | |
主要股东: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ascendent Rainrow(开曼)有限公司(4)
|
| | | | 5,713,612 | | | | | | 2,831,131 | | | | | | 8,544,743 | | | | | | 30.1% | | | | | | 37.4% | | |
joy年华有限公司(5)
|
| | | | 4,135,854 | | | | | | 2,059,005 | | | | | | 6,194,859 | | | | | | 21.8% | | | | | | 27.2% | | |
Trump Creation Limited(6)
|
| | | | 2,108,691 | | | | | | — | | | | | | 2,108,691 | | | | | | 7.4% | | | | | | 2.3% | | |
高尚英雄控股有限公司(7)
|
| | | | 1,984,933 | | | | | | — | | | | | | 1,984,933 | | | | | | 6.5% | | | | | | 2.1% | | |
Bloom Star Limited(8)
|
| | | | — | | | | | | 1,194,865 | | | | | | 1,194,865 | | | | | | 4.2% | | | | | | 13.1% | | |
红黄蓝有限公司(9)
|
| | | | 300,741 | | | | | | 864,140 | | | | | | 1,164,881 | | | | | | 4.1% | | | | | | 9.8% | | |
| | |
百分比
总数中的 普通 个共享 |
| |||
主要股东: | | | | | | | |
网龙网络软件公司(1)
|
| | | | 77.3% | | |
| | |
普通股受益
拥有 |
| |
占总数的百分比
普通股 |
| ||||||
董事和高管:* | | | | | | | | | | | | | |
梁林坚,西蒙
|
| | | | — | | | | | | — | | |
冯·里埃拉
|
| | | | — | | | | | | — | | |
所有董事和高级管理人员为一组
|
| | | | — | | | | | | — | | |
主要股东: | | | | | | | | | | | | | |
网龙网络软件公司(1)
|
| | | | 333,926,748 | | | | | | 61.3% | | |
ACP(2)
|
| | | | 36,946,781 | | | | | | 6.8% | | |
|
文章I定义
|
| | | | A-3 | | |
|
1.1
定义的术语
|
| | | | A-3 | | |
|
第二条合并
|
| | | | A-18 | | |
|
2.1
关闭前操作
|
| | | | A-18 | | |
|
2.2
合并
|
| | | | A-18 | | |
|
2.3
关闭
|
| | | | A-18 | | |
|
2.4
有效时间
|
| | | | A-19 | | |
|
2.5
合并的影响
|
| | | | A-19 | | |
|
2.6
管理文件
|
| | | | A-19 | | |
|
2.7
主任和官员
|
| | | | A-19 | | |
|
第三条证券待遇
|
| | | | A-19 | | |
|
3.1
股份待遇
|
| | | | A-19 | | |
|
3.2
葛喜股权奖待遇
|
| | | | A-20 | | |
|
3.3
持不同意见的股份
|
| | | | A-21 | | |
|
3.4
更换流程
|
| | | | A-21 | | |
|
3.5
证券发行收盘数量
|
| | | | A-21 | | |
|
3.6
葛喜融资证
|
| | | | A-21 | | |
|
3.7
结账计算
|
| | | | A-22 | | |
|
3.8
预缴税款
|
| | | | A-22 | | |
|
3.9
采取必要行动;进一步行动
|
| | | | A-22 | | |
|
3.10
交易费用
|
| | | | A-23 | | |
|
3.11
分红
|
| | | | A-23 | | |
|
Elmtree各方的第四条陈述和担保
|
| | | | A-23 | | |
|
4.1
组织和资质
|
| | | | A-23 | | |
|
4.2
榆树子公司
|
| | | | A-23 | | |
|
4.3
榆树的大小写
|
| | | | A-24 | | |
|
4.4
与本协议相关的权限
|
| | | | A-25 | | |
|
4.5
无冲突;所需的文件和意见书
|
| | | | A-26 | | |
|
4.6
合规性;审批
|
| | | | A-26 | | |
|
4.7
财务报表
|
| | | | A-27 | | |
|
4.8
没有未披露的负债
|
| | | | A-27 | | |
|
4.9
未发生某些更改或事件
|
| | | | A-27 | | |
|
4.10
诉讼
|
| | | | A-28 | | |
|
4.11
员工福利计划
|
| | | | A-28 | | |
|
4.12
劳工事务
|
| | | | A-30 | | |
|
4.13
不动产;有形财产
|
| | | | A-31 | | |
|
4.14
税
|
| | | | A-32 | | |
|
4.15
经纪人;第三方费用
|
| | | | A-34 | | |
|
4.16
知识产权;隐私
|
| | | | A-34 | | |
|
4.17
协议、合同和承诺
|
| | | | A-35 | | |
|
4.18
保险
|
| | | | A-37 | | |
|
4.19
相关方交易
|
| | | | A-37 | | |
|
4.20
提供的信息
|
| | | | A-37 | | |
|
4.21
反贿赂、反腐败
|
| | | | A-38 | | |
|
4.22
国际贸易;制裁
|
| | | | A-38 | | |
|
4.23
客户和供应商
|
| | | | A-39 | | |
|
4.24
其他保修免责声明
|
| | | | A-39 | | |
|
第五条Gehi和合并子的陈述和保证
|
| | | | A-40 | | |
|
5.1
组织和资质
|
| | | | A-40 | | |
|
5.2
Gehi子公司
|
| | | | A-40 | | |
|
5.3
大写
|
| | | | A-41 | | |
|
5.4
与本协议相关的权限
|
| | | | A-42 | | |
|
5.5
无冲突;所需的文件和意见书
|
| | | | A-43 | | |
|
5.6
合规性;审批
|
| | | | A-43 | | |
|
5.7
美国证券交易委员会报告和财务报表
|
| | | | A-44 | | |
|
5.8
未发生某些更改或事件
|
| | | | A-46 | | |
|
5.9
诉讼
|
| | | | A-46 | | |
|
5.10
员工福利计划
|
| | | | A-46 | | |
|
5.11
劳工事务
|
| | | | A-47 | | |
|
5.12
房地产
|
| | | | A-49 | | |
|
5.13
税
|
| | | | A-50 | | |
|
5.14
经纪人
|
| | | | A-51 | | |
|
5.15
知识产权;隐私
|
| | | | A-51 | | |
|
5.16
协议、合同和承诺
|
| | | | A-53 | | |
|
5.17
保险
|
| | | | A-54 | | |
|
5.18
相关方交易
|
| | | | A-55 | | |
|
5.19
提供的信息
|
| | | | A-55 | | |
|
5.20
反贿赂、反腐败
|
| | | | A-55 | | |
|
5.21
国际贸易;制裁
|
| | | | A-56 | | |
|
5.22
客户和供应商
|
| | | | A-56 | | |
|
5.23
Gehi列表
|
| | | | A-56 | | |
|
5.24
Gehi资产剥离
|
| | | | A-56 | | |
|
5.25
财务顾问的意见
|
| | | | A-57 | | |
|
5.26
其他保修免责声明
|
| | | | A-57 | | |
|
第六条结案前的行为
|
| | | | A-58 | | |
|
6.1
榆树经商
|
| | | | A-58 | | |
|
6.2
歌姬集团公司开展业务
|
| | | | A-61 | | |
|
6.3
同意请求
|
| | | | A-63 | | |
|
第七条附加协议
|
| | | | A-63 | | |
|
7.1
委托书;特别会议;股东批准
|
| | | | A-63 | | |
|
7.2
列出应用程序;列出
|
| | | | A-67 | | |
|
7.3
某些监管事项
|
| | | | A-67 | | |
|
7.4
其他文件;新闻稿
|
| | | | A-69 | | |
|
7.5
保密;沟通计划;信息访问
|
| | | | A-69 | | |
|
7.6
合理的最大努力
|
| | | | A-70 | | |
|
7.7
没有Gehi证券交易
|
| | | | A-70 | | |
|
7.8
某些事项的披露
|
| | | | A-70 | | |
|
7.9
请勿征集
|
| | | | A-71 | | |
|
7.10
董事和理赔保险
|
| | | | A-71 | | |
|
7.11
税务问题
|
| | | | A-73 | | |
|
7.12
临时交易融资
|
| | | | A-73 | | |
|
7.13
ACP债券购买协议;Gehi剥离协议;Gehi股份购买协议
|
| | | | A-73 | | |
|
7.14
董事会
|
| | | | A-75 | | |
|
7.15
财务报表
|
| | | | A-76 | | |
|
7.16
榆树重组
|
| | | | A-76 | | |
|
7.17
有保障的权利分配
|
| | | | A-76 | | |
|
7.18
总锁定协议
|
| | | | A-76 | | |
|
第八条交易条件
|
| | | | A-76 | | |
|
8.1
各方义务的条件
|
| | | | A-76 | | |
|
8.2
榆树各方义务的附加条件
|
| | | | A-77 | | |
|
8.3
歌姬义务的附加条件
|
| | | | A-77 | | |
|
第九条终止
|
| | | | A-78 | | |
|
9.1
终止
|
| | | | A-78 | | |
|
9.2
终止通知;终止的效果
|
| | | | A-79 | | |
|
文章X无法生存
|
| | | | A-79 | | |
|
10.1
无人生还
|
| | | | A-79 | | |
|
第十一条总则
|
| | | | A-79 | | |
|
11.1
通知
|
| | | | A-79 | | |
|
11.2
解读
|
| | | | A-81 | | |
|
11.3
对应;电子交付
|
| | | | A-81 | | |
|
11.4
完整协议;第三方受益人
|
| | | | A-81 | | |
|
11.5
可分割性
|
| | | | A-81 | | |
|
11.6
其他补救措施;具体表现
|
| | | | A-81 | | |
|
11.7
治国理政
|
| | | | A-82 | | |
|
11.8
同意管辖权;放弃陪审团审判
|
| | | | A-82 | | |
|
11.9
施工规程
|
| | | | A-83 | | |
|
11.10
费用
|
| | | | A-83 | | |
|
11.11
作业
|
| | | | A-83 | | |
|
11.12
修正案
|
| | | | A-83 | | |
|
11.13
延期;豁免
|
| | | | A-83 | | |
|
11.14
无追索权
|
| | | | A-83 | | |
|
11.15
公开信和展品
|
| | | | A-84 | | |
|
由 签名
|
| | ) | | | | |
| 已正式授权 | | | ) | | |
|
|
| 并代表 | | | ) | | | 董事 | |
|
榆树公司
|
| | ) | | | ||
|
由 签名
|
| | ) | | | | |
| 已正式授权 | | | ) | | |
|
|
| 并代表 | | | ) | | | 董事 | |
|
阳光明媚有限公司
|
| | ) | | |
|
“美国存托股份”
|
| | 指代表普通股的美国存托股份; | |
|
“分支机构”
|
| |
就某人而言,指通过一个或多个中间人直接或间接控制、被该人控制或与其共同控制的任何其他人,(I)就自然人而言,应包括但不限于该人的配偶、父母、子女、兄弟姐妹、岳母、岳父、妹夫、嫂子、为前述任何人的利益而设立的信托,以及一个公司,合伙企业或由上述任何一项全资或共同拥有的任何其他实体;及(Ii)就实体而言,应包括直接或通过一个或多个中介机构直接或间接控制、控制或与该实体共同控制的合伙企业、公司或任何其他实体或任何自然人。“控制”一词是指直接或间接拥有公司、合伙企业或其他实体超过50%(50%)投票权的股份的所有权(就公司而言,不包括仅因发生意外事件而具有这种投票权的证券),或有权控制该公司、合伙企业或其他实体的董事会或同等决策机构的管理层或选举多数成员的权力;
|
|
|
《文章》
|
| |
指公司的本公司章程,经不时修订或取代;
|
|
|
“最佳助理邦德”
|
| |
指本金为2,500万美元、于2025年3月9日到期的有担保可交换可赎回债券,由Best Assistant Education Online Limited于[日期]2023年,根据NetDragon、Best Assistant Education Online Limited、Preture Education(Cayman)Limited和其中指名的其他各方于2019年11月10日签订的债券和认股权证购买协议(经不时修订)以及该等债券的条款和条件;
|
|
|
“董事会”、“董事会”和“董事”
|
| |
指当其时的公司董事,或作为董事会或委员会组成的董事;
|
|
|
“董事长”
|
| | 指董事会主席; | |
|
“类”或“类”
|
| |
指本公司可能不时发行的任何一类或多类股份;
|
|
|
“佣金”
|
| |
指美利坚合众国证券交易委员会或当时管理《证券法》的任何其他联邦机构;
|
|
|
“公司”
|
| | 指Mynd.ai,Inc.,开曼群岛豁免公司; | |
|
《公司法》
|
| |
指开曼群岛的《公司法》(经修订)及其任何法定修正案或重新颁布;
|
|
|
“公司网站”
|
| |
指公司的主要公司/投资者关系网站,其地址或域名已在公司向证监会提交的与其首次公开发行美国存托凭证相关的任何登记声明中披露,或已以其他方式通知股东;
|
|
|
“指定证券交易所”
|
| |
指任何股票和美国存托凭证在其上市交易的美国证券交易所;
|
|
|
《指定证券交易所规则》
|
| |
指因任何股票或美国存托凭证原来或继续在指定证券交易所上市而适用的经不时修订的相关守则、规则和条例;
|
|
|
“电子”
|
| |
具有《电子交易法》(经修订)及其当时有效的任何修正案或重新制定的法律所赋予的含义,并包括与之并入或取代的所有其他法律;
|
|
|
“电子通信”
|
| |
指以电子方式张贴到公司网站、发送到任何号码、地址或互联网站或其他经董事会不少于三分之二投票决定和批准的电子交付方式;
|
|
|
《电子交易法》
|
| |
指开曼群岛的《电子交易法》(经修订)及其任何法定修正案或重新颁布;
|
|
|
“电子记录”
|
| |
具有《电子交易法》及其当时有效的任何修正案或重新制定的法律所赋予的含义,并包括与之合并或取代的所有其他法律;
|
|
|
《公司章程》
|
| |
指不时修订或取代的公司组织章程大纲;
|
|
|
“网龙”
|
| | 指网龙Websoft控股有限公司; | |
|
“普通分辨率”
|
| |
表示解决方案:
(a)
在根据本章程细则举行的公司股东大会上,有权亲自投票的股东,或在允许委托代表的情况下,由其正式授权的代表投票的股东,以简单多数票通过;或
|
|
| | | |
(b)
由所有有权在公司股东大会上表决的股东在一份或多份由一名或多名股东签署的文书中书面批准,如此通过的决议的生效日期为文书的签立日期,如果文书多于一份,则为最后一份此类文书的签立日期;
|
|
|
“普通股”
|
| |
指公司股本中面值0.001美元的普通股,指定为普通股,具有本章程规定的权利;
|
|
|
“已付清”
|
| |
指已缴足的任何股票发行的面值,包括入账列为缴足的;
|
|
|
“人”
|
| |
指任何自然人、商号、公司、合资企业、合伙企业、公司、协会或其他实体(无论是否具有单独的法人资格)或其中任何一个,如上下文所需;
|
|
|
“注册”
|
| |
是指根据《公司法》保存的公司成员名册;
|
|
|
“注册办公室”
|
| |
指《公司法》规定的公司注册办事处;
|
|
|
“印章”
|
| |
指公司的公章(如果采用),包括其任何传真件;
|
|
|
“秘书”
|
| |
指由董事委任以履行本公司秘书任何职责的任何人士;
|
|
|
《证券法》
|
| |
指经修订的美利坚合众国1933年证券法,或任何类似的联邦法规以及委员会在该法令下的规则和条例,均应在当时有效;
|
|
|
“分享”
|
| |
指公司股本中的股份。凡提及“股份”,应视为任何或所有类别的股份,视上下文需要而定。为免生疑问,在本章程中,“股份”一词应包括一小部分股份;
|
|
|
“股东”或“成员”
|
| |
指在登记册上登记为一股或多股持有人的人;
|
|
|
“共享高级帐户”
|
| |
指根据本章程和《公司法》设立的股份溢价账户;
|
|
|
“已签署”
|
| |
指带有以机械方式或电子符号或程序附加在电子通信上或与电子通信逻辑相关并由意图签署该电子通信的人执行或采用的签名或签名的表示;
|
|
|
“特殊解决方案”
|
| |
是指公司根据《公司法》通过的特别决议,即:
(a)
在公司股东大会上,有权亲自投票的股东,或在允许委托代表的情况下,由其正式授权的代表或(如属公司)其正式授权的代表,以不少于三分之二的票数通过,而该股东已妥为发出通知,指明拟提出该决议作为特别决议;或
(b)
由所有有权在公司股东大会上表决的股东在一份或多份由一名或多名股东签署的文书中书面批准,如此通过的特别决议的生效日期为该文书或最后一份此类文书(如多于一份)签立的日期;
|
|
|
“国库股”
|
| |
指根据《公司法》以公司名义作为库存股持有的股份;和
|
|
|
“美国”
|
| |
指美利坚合众国、其领土、财产和受其管辖的所有地区。
|
|
44.
|
(a)
|
董事可行使绝对酌情权拒绝登记任何未缴足股款或本公司有留置权的股份转让。 |
61.
|
(a)
|
本公司可(但无义务)于每一历年举行股东周年大会,并须在召开大会的通告中指明该大会为股东周年大会。股东周年大会将于董事决定的时间及地点举行。 |
62.
|
(a)
|
主席或过半数董事可召开股东大会,并应股东要求立即召开本公司特别股东大会。 |
88.
|
(a)
|
除本公司于股东大会上另有决定外,董事人数不得少于三(3)名董事,具体人数由董事会不时厘定。 |
|
第一条定义
|
| | | | D-1 | | |
|
第1.1节
定义的术语
|
| | | | D-1 | | |
|
第1.2节
其他定义的术语
|
| | | | D-6 | | |
|
第1.3节
解释和施工规则
|
| | | | D-6 | | |
|
第二条股份发行认购
|
| | | | D-7 | | |
|
第2.1节
买卖股份
|
| | | | D-7 | | |
|
第2.2节
关闭
|
| | | | D-7 | | |
|
第2.3节
母公司关闭交付项
|
| | | | D-7 | | |
|
第2.4节
买方结清交付品
|
| | | | D-7 | | |
|
第三条家长的陈述和保证
|
| | | | D-8 | | |
|
第3.1节
母公司的注册、资格和权限
|
| | | | D-8 | | |
|
第3.2节
公司和业务子公司的注册成立和资格
|
| | | | D-8 | | |
|
第3.3节
大写
|
| | | | D-8 | | |
|
第3.4节
无违规行为
|
| | | | D-9 | | |
|
第3.5节
政府意见书和批文
|
| | | | D-9 | | |
|
第3.6节
遵纪守法
|
| | | | D-9 | | |
|
第3.7节
缺席诉讼
|
| | | | D-9 | | |
|
第3.8节
税务问题
|
| | | | D-9 | | |
|
第3.9节
就业问题
|
| | | | D-10 | | |
|
第3.10节
控制文档
|
| | | | D-10 | | |
|
第3.11节
知识产权
|
| | | | D-10 | | |
|
第3.12节
重组
|
| | | | D-11 | | |
|
第3.13节
公司间合同
|
| | | | D-11 | | |
|
第四条买方的陈述和保证
|
| | | | D-11 | | |
|
第4.1节
注册、资格和权限
|
| | | | D-11 | | |
|
第4.2节
无违规行为
|
| | | | D-12 | | |
|
第4.3节
政府意见书和批文
|
| | | | D-12 | | |
|
第4.4节
现金充足
|
| | | | D-12 | | |
|
第五条附加协议
|
| | | | D-12 | | |
|
第5.1节
保密
|
| | | | D-12 | | |
|
第5.2节
重组
|
| | | | D-12 | | |
|
第5.3节
开展业务
|
| | | | D-12 | | |
|
第5.4节
完善的努力
|
| | | | D-15 | | |
|
第5.5节
税务问题
|
| | | | D-15 | | |
|
第5.6节
业务合并协议
|
| | | | D-15 | | |
|
第5.7节
错误的口袋
|
| | | | D-16 | | |
|
第六条关闭前的条件
|
| | | | D-16 | | |
|
第6.1节
一般情况
|
| | | | D-16 | | |
|
第6.2节
父母义务的前提条件
|
| | | | D-16 | | |
|
第6.3节
买方义务的前提条件
|
| | | | D-16 | | |
|
第七条终止
|
| | | | D-17 | | |
|
第7.1节
终止
|
| | | | D-17 | | |
|
第7.2节
终止影响
|
| | | | D-17 | | |
|
第八条赔偿
|
| | | | D-17 | | |
|
第九条其他
|
| | | | D-19 | | |
|
第9.1节
无人生还
|
| | | | D-19 | | |
|
第9.2节
通知
|
| | | | D-19 | | |
|
第9.3节
公开披露
|
| | | | D-20 | | |
|
第9.4节
修改和弃权
|
| | | | D-20 | | |
|
第9.5节
手续费和开支
|
| | | | D-20 | | |
|
第9.6节
继任者和分配者
|
| | | | D-20 | | |
|
第9.7节
治国理政
|
| | | | D-20 | | |
|
第9.8节
争议解决
|
| | | | D-20 | | |
|
第9.9节
其他补救措施;具体表现
|
| | | | D-21 | | |
|
第9.10节
完整协议;第三方受益人
|
| | | | D-21 | | |
|
第9.11节
可分割性
|
| | | | D-21 | | |
|
第9.12节
对应;电子交付
|
| | | | D-22 | | |
| 时间表 | | | |||||
|
时间表1
商业子公司
|
| | | | | | |
|
时间表2
重组计划
|
| | | | | | |
|
时间表3
截至本协议之日,公司及其业务子公司的资本化情况
|
| | | | | | |
| 协议 | | |
前言
|
|
| 仲裁员 | | |
第9.8(A)节
|
|
| BCA关闭 | | |
第6.3(C)节
|
|
| 商业子公司 | | |
独奏会
|
|
| 索赔通知 | | |
第8.4(A)节
|
|
| 关闭 | | |
第2.2节
|
|
| 截止日期 | | |
第2.2节
|
|
| 公司 | | |
独奏会
|
|
| 资产剥离税 | | |
第5.5(A)节
|
|
| 财务报表 | | |
第1.1节
|
|
| HKIAC | | |
第9.8(A)节
|
|
| HKIAC规则 | | |
第9.8(A)节
|
|
| 许可证 | | |
第3.12(D)节
|
|
| 亏损 | | |
第8.2节
|
|
| 家长 | | |
前言
|
|
| 母板 | | |
独奏会
|
|
| 派对 | | |
前言
|
|
| 当事人 | | |
前言
|
|
| 供货方 | | |
第5.1节
|
|
| 采购员 | | |
前言
|
|
| 采购板 | | |
独奏会
|
|
| 收货方 | | |
第5.1节
|
|
| 重组 | | |
独奏会
|
|
| 出售股份 | | |
独奏会
|
|
| 二次SPA关闭 | | |
第6.3(B)节
|
|
| 特别委员会 | | |
独奏会
|
|
| 第三方索赔 | | |
第8.4(A)节
|
|
| 天津启源 | | |
第1.1节
|
|
| 交易费用 | | |
第9.5节
|
|
| 转让价格 | | |
第2.1节
|
|
| 竹豆投资 | | |
第1.1节
|
|
| | | | Gravitas Education Holdings,Inc. | | ||||||
| | | | 发信人: | | |
/S/朱德妙
|
| |||
| | | | | | | 名称: | | | 朱德苗 | |
| | | | | | | 标题: | | | 董事 | |
| | | | 彩虹伴侣公司 | | ||||||
| | | | 发信人: | | |
/S/林娜娜
|
| |||
| | | | | | | 名称: | | | 林娜娜 | |
| | | | | | |
标题: 授权签字人
|
| |
| 通知地址: | | | | |
| Gehi股东 | | |
地址:怡和大厦35楼3501套房
香港中环康乐广场1号
注意:梁梦、石石
电子邮件:leon@ascendentcp.com;stone.c.shi@ascendentcp.com
|
|
| 通知地址: | | | | |
| Gehi股东 | | |
地址:丰台区方庄1号方古园28号楼3楼
北京,人民Republic of China
注意:曹启民
邮箱:ccmin@geh.com.cn
|
|
| 通知地址: | | | | |
| Gehi股东 | | |
地址:丰台区方庄1号方古园28号楼3楼
北京,人民Republic of China
注意:文虎
|
|
| 通知地址: | | | | |
| Gehi股东 | | |
地址:丰台区方庄1号方古园28号楼3楼
北京,人民Republic of China
注意:延莱士
邮箱:sylai@geh.com.cn
|
|
| 通知地址: | | | | |
| Gehi股东 | | |
地址:丰台区方庄1号方古园28号楼3楼
北京,人民Republic of China
注意:延莱士
邮箱:sylai@geh.com.cn
|
|
葛喜股东名称
|
| |
截至本协议日期的表决权股份类型和数量
|
|
Ascendent Rainrow(Cayman)Limited | | |
5,713,612股歌喜A股
2,831,131股歌喜B类股 |
|
joy年华有限公司 | | |
4,135,854股歌喜A股
2,059,005 Gehi B类股 |
|
Trump Creation Limited | | |
2,108,691股歌喜A股
|
|
开花之星有限公司 | | |
1,194,865股Gehi B类股
|
|
红黄蓝有限公司 | | |
300,741股歌喜A股
864,140 Gehi B类股 |
|
建议书
|
| |
特殊分辨率
|
| |
用于
(注3) |
| |
与
(注3) |
| |
弃权
(注3) |
|
1. | | | 本公司、开曼群岛豁免公司Bright Sunlight Limited及本公司的直接全资附属公司Best Assistant Education Online Limited(“合并附属公司”)于2023年4月18日订立并经不时修订的合并协议(“合并协议”)(该等合并协议以随附特别股东大会通知的委托书附件A所载的形式提出,并将于特别股东大会上出示及供查阅)。一家获开曼群岛豁免的公司(“Best Assistant”)及一家获开曼群岛豁免的公司NetDragon Websoft Holdings Limited(香港交易所:0777,“NetDragon”)的受控附属公司,以及仅就其中若干指定章节而言的NetDragon,据此Best Assistant将成立一家获开曼群岛豁免的股份有限公司(“Elmtree”)作为其全资附属公司,并将NetDragon的教育业务转移至中国以外的Elmtree,而Merge Sub将与Elmtree合并及并入Elmtree,继续作为尚存的公司并成为本公司的全资附属公司(“合并”),以及合并协议、合并协议及合并协议项下拟进行的任何及所有交易包括合并,予以授权和批准。 | | |
☐
|
| |
☐
|
| |
☐
|
|
建议书
|
| |
特殊分辨率
|
| |
用于
(注3) |
| |
与
(注3) |
| |
弃权
(注3) |
|
2. | | | 在合并生效及生效的条件下,修订及重述本公司第五份经修订及重述的组织章程大纲及章程细则,将其全部删除,并以紧接合并生效时间(“生效时间”)前生效的第六份经修订及重述的本公司组织章程大纲及章程细则(“A&R MAA”)(以随附的委托书附件C所载的格式,并将于股东特别大会上出示及供查阅)取代。 | | |
☐
|
| |
☐
|
| |
☐
|
|
3. | | | 在合并生效后,公司名称由“Gravitas Education Holdings,Inc.”改为“Gravitas Education Holdings,Inc.”。致“Mynd.ai,Inc.”在生效时间之前立即生效(“更名”)。 | | |
☐
|
| |
☐
|
| |
☐
|
|
4. | | | 在紧接生效时间之前,受合并生效的制约和条件,本公司的法定股本变动如下(“股本变动”):(A)本公司的法定股本将变动为1,000,000,000美元,分为1,000,000,000股,包括(I)9.90,000,000股每股面值0.001美元的普通股(每股“上市公司普通股”)及(Ii)10,000,000股每股面值0.001美元的普通股,由董事会根据A&R MAA厘定,及(B)A&RMAA采纳前本公司所有A类普通股每股面值0.001美元(“Listco A类普通股”)及A&R MAA采纳前本公司所有B类普通股(“Listco A类普通股”)在本公司法定股本中的面值每股0.001美元(“Listco A类普通股”)(包括所有已发行及已发行的Listco A类普通股及Listco B类普通股,以及所有获授权但未发行的Listco A类普通股及Listco B类普通股)将重新指定为Listco普通股。 | | |
☐
|
| |
☐
|
| |
☐
|
|
建议书
|
| |
普通分辨率
|
| |
用于
(注3) |
| |
与
(注3) |
| |
弃权
(注3) |
|
5. | | | 授权和批准在生效时间发行合并对价(定义如下):在生效时间,Elmtree在紧接生效时间之前发行和发行的每股普通股将被注销,以换取获得若干有效发行的权利,缴足股款及不应评税的上市公司普通股等于(A)Elmtree每股价值(按(I)Elmtree股权价值(假设合并完成时营运资金正常化水平不少于25,000,000美元计算)除以(Ii)Elmtree于紧接生效时间前已发行的普通股数目),再除以(B)Gehi每股价值(按(I)除Gehi股权价值(假设本公司于交易结束时净现金为15,000,000美元)计算),除以(Ii)在紧接生效时间前在全面摊薄基础上已发行的所有Listco A类普通股的数目(“每股合并代价”,以及本公司将发行的Listco普通股总数,“合并代价”),但(X)在紧接生效时间前由本公司、Elmtree、Merge Sub或Elmtree的任何全资附属公司拥有的所有Elmtree普通股(“除外股份”)将自动注销并不复存在,及(Y)已根据开曼群岛公司法(“开曼群岛公司法”)(经修订)第238节有效行使或以其他方式丧失持不同政见者对该等Elmtree普通股的权利(该等Elmtree普通股统称为“异议股份”,而异议股份的持有人统称为“异议股东”)在紧接生效时间前发行及发行的Elmtree普通股,将于生效时间注销及不再存在,而异议股东无权收取每股合并代价,但只有权收取根据开曼群岛公司法第238节厘定由彼等持有的持不同意见股份的公平价值。 | | |
☐
|
| |
☐
|
| |
☐
|
|
6. | | | 授权本公司每名董事及高级管理人员作出一切必要的事情,以使合并协议及据此拟进行的交易生效,包括合并、发行合并代价、采纳A&R MAA、更名及更改股本。 | | |
☐
|
| |
☐
|
| |
☐
|
|
建议书
|
| |
普通分辨率
|
| |
用于
(注3) |
| |
与
(注3) |
| |
弃权
(注3) |
|
7. | | | 如有需要,批准特别股东大会续会,以便在特别股东大会召开时收到的委托书不足以通过将在特别股东大会、特别股东大会或其任何续会上提出的决议时,允许进一步征集委托书。 | | |
☐
|
| |
☐
|
| |
☐
|
|
|
签名(S)(注4)
|
| | | | | | |
| 打印名称 | | | | | | | |
| 标题 | | | | | | | |
| 日期 | | | | | , 2023 | | |
| 密封件 | | | | | | |
|
美国存托凭证:
|
| | 美国存托股份(“美国存托股份”)。 | |
|
美国存托股份合作文号:
|
| | 74979W200. | |
|
美国存托股份录制日期:
|
| | 2023年8月7日。 | |
|
会议细节:
|
| | [br]临时股东大会将于2023年9月11日上午10时(北京时间)在北京市丰台区方庄方古园1段28号楼3楼人民Republic of China(以下简称《大会》)举行。 | |
|
会议议程:
|
| | 请参阅公司的会议通知。 | |
|
美国存托股份投票指令截止日期:
|
| |
纽约时间上午10:00或之前
2023年9月5日。 |
|
|
保证金:
|
| | | |
|
美国存托股份比例:
|
| | 二十(20)股对一(1)美国存托股份。 | |
|
寄存人:
|
| | 花旗银行,N.A. | |
|
证券托管人:
|
| | 花旗银行,N.A. - 香港。 | |
|
存款协议:
|
| | 本公司、托管人以及根据该协议发行的美国存托凭证的所有持有人和实益所有人签署的存托协议,日期为2017年9月26日。 | |
|
独立注册会计师事务所 - 德勤会计师事务所报告
|
| | | | I-2 | | |
|
独立注册会计师事务所 - 德勤会计师事务所报告
|
| | | | I-4 | | |
|
截至2022年和2021年12月31日的合并和合并资产负债表
|
| | | | I-5 | | |
|
截至2022年12月31日止三个年度内各年度的合并及合并经营及全面收益(亏损)报表
|
| | | | I-6 | | |
|
截至2022年12月31日的三个年度母公司净投资的合并和合并变动表
|
| | | | I-7 | | |
|
截至2022年12月31日的三个年度的合并和合并现金流量表
|
| | | | I-8 | | |
|
合并合并财务报表附注
|
| | | | I-9 | | |
| | |
12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
资产 | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 29,312 | | | | | $ | 40,508 | | |
应收账款,扣除2,970美元和2,970美元的备用金
|
| | | | 61,061 | | | | | | 89,240 | | |
库存
|
| | | | 111,227 | | | | | | 97,510 | | |
预付费用和其他流动资产
|
| | | | 8,977 | | | | | | 9,503 | | |
关联方到期
|
| | | | 2,093 | | | | | | 888 | | |
应收借款、关联方
|
| | | | 7,919 | | | | | | — | | |
预付费订阅
|
| | | | 7,300 | | | | | | — | | |
停产业务流动资产
|
| | | | 5 | | | | | | 578 | | |
流动资产总额
|
| | | | 227,894 | | | | | | 238,227 | | |
商誉
|
| | | | 42,048 | | | | | | 34,255 | | |
财产、厂房和设备、净值
|
| | | | 2,998 | | | | | | 2,094 | | |
无形资产,净额
|
| | | | 47,997 | | | | | | 49,915 | | |
使用权资产
|
| | | | 3,110 | | | | | | 3,501 | | |
递延税金资产,净额
|
| | | | 44,627 | | | | | | 21,652 | | |
其他非流动资产
|
| | | | 107 | | | | | | 93 | | |
非流动资产合计
|
| | | | 140,887 | | | | | | 111,510 | | |
总资产
|
| | | | 368,781 | | | | | | 349,737 | | |
负债和母公司净投资 | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
应付账款
|
| | | | 81,471 | | | | | | 90,518 | | |
应计费用和其他流动负债
|
| | | | 47,085 | | | | | | 59,053 | | |
应付贷款
|
| | | | 48,030 | | | | | | 39,539 | | |
应付贷款,关联方
|
| | | | — | | | | | | 3,550 | | |
合同责任
|
| | | | 10,148 | | | | | | 7,564 | | |
累计保修
|
| | | | 13,550 | | | | | | 11,202 | | |
租赁负债,流动
|
| | | | 1,788 | | | | | | 1,635 | | |
因关联方原因
|
| | | | 3,978 | | | | | | 509 | | |
停产业务的流动负债
|
| | | | 597 | | | | | | 612 | | |
流动负债总额
|
| | | | 206,647 | | | | | | 214,182 | | |
长期负债: | | | | | | | | | | | | | |
长期应付贷款
|
| | | | 276 | | | | | | — | | |
应付贷款、关联方、长期贷款
|
| | | | 4,445 | | | | | | 3,698 | | |
合同责任,长期
|
| | | | 17,692 | | | | | | 12,437 | | |
租赁负债,长期
|
| | | | 1,634 | | | | | | 2,183 | | |
其他长期负债
|
| | | | 1,076 | | | | | | — | | |
非流动负债合计
|
| | | | 25,123 | | | | | | 18,318 | | |
总负债
|
| | | | 231,770 | | | | | | 232,500 | | |
承付款和或有事项(附注13) | | | | | | | | | | | | | |
母公司净投资: | | | | | | | | | | | | | |
母公司净投资
|
| | | | 137,011 | | | | | | 117,237 | | |
总负债和母公司净投资
|
| | | $ | 368,781 | | | | | $ | 349,737 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
收入
|
| | | $ | 584,684 | | | | | $ | 448,193 | | | | | $ | 312,060 | | |
销售成本
|
| | | | 440,769 | | | | | | 309,223 | | | | | | 214,628 | | |
毛利
|
| | | | 143,915 | | | | | | 138,970 | | | | | | 97,432 | | |
运营费用: | | | | | | | | | | | | | | | | | | | |
一般和行政
|
| | | | 35,348 | | | | | | 31,768 | | | | | | 21,971 | | |
研发
|
| | | | 41,459 | | | | | | 35,591 | | | | | | 32,887 | | |
销售和营销
|
| | | | 60,848 | | | | | | 60,545 | | | | | | 45,417 | | |
无形资产减值准备
|
| | | | — | | | | | | — | | | | | | 4,000 | | |
总运营费用
|
| | | | 137,655 | | | | | | 127,904 | | | | | | 104,275 | | |
营业收入(亏损)
|
| | | | 6,260 | | | | | | 11,066 | | | | | | (6,843) | | |
其他收入(费用): | | | | | | | | | | | | | | | | | | | |
利息支出
|
| | | | (1,833) | | | | | | (173) | | | | | | (334) | | |
其他费用
|
| | | | (7) | | | | | | (2,608) | | | | | | (835) | | |
债务减免收益
|
| | | | 4,923 | | | | | | — | | | | | | — | | |
其他收入
|
| | | | 604 | | | | | | 360 | | | | | | 2,820 | | |
其他收入(费用)合计
|
| | | | 3,687 | | | | | | (2,421) | | | | | | 1,651 | | |
所得税前持续经营所得(亏损)
|
| | | | 9,947 | | | | | | 8,645 | | | | | | (5,192) | | |
所得税优惠(费用)
|
| | | | 25,275 | | | | | | (1,787) | | | | | | 20,572 | | |
持续经营收入
|
| | | $ | 35,222 | | | | | $ | 6,858 | | | | | $ | 15,380 | | |
非持续经营亏损,税后净额(附注17)
|
| | | | (12,637) | | | | | | (7,960) | | | | | | (9,853) | | |
净收益(亏损)
|
| | | $ | 22,585 | | | | | $ | (1,102) | | | | | $ | 5,527 | | |
其他综合(亏损)收入: | | | | | | | | | | | | | | | | | | | |
外币换算调整的变化
|
| | | | (3,367) | | | | | | (755) | | | | | | 1,315 | | |
其他综合(亏损)收入合计
|
| | | | (3,367) | | | | | | (755) | | | | | | 1,315 | | |
综合收益(亏损)合计
|
| | | $ | 19,218 | | | | | $ | (1,857) | | | | | $ | 6,842 | | |
| | |
母公司
净投资 |
| |||
2020年1月1日的余额
|
| | | $ | 25,631 | | |
母公司贡献
|
| | | | 733 | | |
外币折算差异 - 对外业务
|
| | | | 1,315 | | |
净收入
|
| | | | 5,527 | | |
2020年12月31日的余额
|
| | | $ | 33,206 | | |
母公司贡献
|
| | | | 85,888 | | |
外币折算差异 - 对外业务
|
| | | | (755) | | |
净亏损
|
| | | | (1,102) | | |
2021年12月31日的余额
|
| | | $ | 117,237 | | |
母公司贡献
|
| | | | 556 | | |
外币折算差异 - 对外业务
|
| | | | (3,367) | | |
净收入
|
| | | | 22,585 | | |
2022年12月31日的余额
|
| | | $ | 137,011 | | |
| | |
本年度
截至2010年12月31日 |
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
经营活动现金流: | | | | | | | | | | | | | | | | | | | |
净收益(亏损)
|
| | | $ | 22,585 | | | | | $ | (1,102) | | | | | $ | 5,527 | | |
非持续经营亏损,税后净额
|
| | | | 12,637 | | | | | | 7,960 | | | | | | 9,853 | | |
将净收益(亏损)与经营活动提供(用于)的现金净额进行调整: | | | | | | | | | | | | | | | | | | | |
折旧和摊销
|
| | | | 4,520 | | | | | | 6,116 | | | | | | 6,262 | | |
递延税金
|
| | | | (25,275) | | | | | | (3,505) | | | | | | (23,198) | | |
非现金租赁费用
|
| | | | 1,818 | | | | | | 1,867 | | | | | | 2,563 | | |
债务减免收益
|
| | | | (4,923) | | | | | | — | | | | | | — | | |
无形资产减值准备
|
| | | | — | | | | | | — | | | | | | 4,000 | | |
使用权资产减值
|
| | | | — | | | | | | 1,553 | | | | | | — | | |
处置财产、厂房和设备的损失
|
| | | | 30 | | | | | | 94 | | | | | | 20 | | |
经营性资产和负债变动: | | | | | | | | | | | | | | | | | — | | |
应收账款
|
| | | | 25,346 | | | | | | (46,249) | | | | | | 12,024 | | |
库存
|
| | | | (16,286) | | | | | | (57,393) | | | | | | (8,966) | | |
预付费用和其他资产
|
| | | | 701 | | | | | | (5,015) | | | | | | 2,784 | | |
预付费订阅
|
| | | | (7,300) | | | | | | — | | | | | | — | | |
关联方到期
|
| | | | (4,376) | | | | | | 1,034 | | | | | | (1,469) | | |
应付账款
|
| | | | (1,820) | | | | | | 54,786 | | | | | | 9,305 | | |
应计费用和其他负债
|
| | | | (13,280) | | | | | | 21,809 | | | | | | 984 | | |
累计保修
|
| | | | 3,266 | | | | | | 2,735 | | | | | | (1,740) | | |
因关联方原因
|
| | | | 3,469 | | | | | | 509 | | | | | | (2,023) | | |
合同责任
|
| | | | 7,779 | | | | | | 3,430 | | | | | | (431) | | |
租赁义务 - 经营租赁
|
| | | | (2,084) | | | | | | (2,111) | | | | | | (3,081) | | |
经营活动提供(用于) - 持续经营的现金净额
|
| | | | 6,807 | | | | | | (13,482) | | | | | | 12,414 | | |
经营活动中使用的现金净额 - 停止经营
|
| | | | (12,079) | | | | | | (8,422) | | | | | | (8,689) | | |
经营活动提供(用于)的现金净额
|
| | | | (5,272) | | | | | | (21,904) | | | | | | 3,725 | | |
投资活动的现金流: | | | | | | | | | | | | | | | | | | | |
购置房产、厂房和设备
|
| | | | (829) | | | | | | (1,194) | | | | | | (633) | | |
内部使用软件开发成本
|
| | | | (1,028) | | | | | | — | | | | | | — | | |
应收贷款发放、关联方
|
| | | | (7,919) | | | | | | — | | | | | | — | | |
收购解释一切公司。
|
| | | | (6,000) | | | | | | — | | | | | | — | | |
用于投资活动的净现金 - 持续运营
|
| | | | (15,776) | | | | | | (1,194) | | | | | | (633) | | |
用于投资活动的现金净额 - 停止运营
|
| | | | — | | | | | | — | | | | | | — | | |
用于投资活动的现金净额
|
| | | | (15,776) | | | | | | (1,194) | | | | | | (633) | | |
融资活动的现金流: | | | | | | | | | | | | | | | | | | | |
偿还银行借款
|
| | | | (49,305) | | | | | | — | | | | | | (17,793) | | |
银行借款收益
|
| | | | 63,000 | | | | | | 34,000 | | | | | | 10,000 | | |
支付宝保障计划贷款的偿还
|
| | | | (5) | | | | | | — | | | | | | — | | |
支付宝保障计划贷款收益
|
| | | | — | | | | | | — | | | | | | 5,396 | | |
网龙集团贷款还款
|
| | | | (3,210) | | | | | | (33,320) | | | | | | (8,761) | | |
网龙集团贷款收益
|
| | | | 869 | | | | | | 24,781 | | | | | | 23,855 | | |
融资活动提供的现金净额 - 持续运营
|
| | | | 11,349 | | | | | | 25,461 | | | | | | 12,697 | | |
融资活动提供的现金净额 - 停止运营
|
| | | | — | | | | | | — | | | | | | — | | |
融资活动提供的现金净额
|
| | | | 11,349 | | | | | | 25,461 | | | | | | 12,697 | | |
现金净变化
|
| | | | (9,699) | | | | | | 2,363 | | | | | | 15,789 | | |
现金和现金等价物,年初
|
| | | | 40,508 | | | | | | 37,817 | | | | | | 21,198 | | |
汇率效应
|
| | | | (1,497) | | | | | | 328 | | | | | | 830 | | |
年终现金和现金等价物
|
| | | $ | 29,312 | | | | | $ | 40,508 | | | | | $ | 37,817 | | |
补充披露非现金投融资活动交易: | | | | | | | | | | | | | | | | | | | |
网龙集团贷款非现金偿还
|
| | | $ | — | | | | | $ | 23,970 | | | | | $ | 3,750 | | |
与收购相关的应计收购价格
|
| | | $ | 1,688 | | | | | $ | — | | | | | $ | — | | |
与收购相关的溢利应计价值
|
| | | $ | 377 | | | | | $ | — | | | | | $ | — | | |
现金交易补充披露: | | | | | | | | | | | | | | | | | | | |
支付利息的现金
|
| | | $ | — | | | | | $ | — | | | | | $ | 545 | | |
已缴纳税款的现金,扣除退款
|
| | | $ | 969 | | | | | $ | 6,419 | | | | | $ | 2,231 | | |
| | |
12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
期初余额
|
| | | $ | 2,970 | | | | | $ | 176 | | |
估计信贷损失准备金
|
| | | | — | | | | | | 2,794 | | |
期末余额
|
| | | $ | 2,970 | | | | | $ | 2,970 | | |
资产类别
|
| |
折旧寿命
|
|
建筑物
|
| |
25年
|
|
厂房和机械
|
| |
3年至10年
|
|
计算机和办公设备
|
| |
3年
|
|
家具和固定装置
|
| |
5年
|
|
在建工程
|
| |
不适用
|
|
租赁改进
|
| |
**
|
|
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
来自硬件和配件的收入
|
| | | $ | 573,409 | | | | | $ | 440,984 | | | | | $ | 307,576 | | |
服务收入
|
| | | | 11,275 | | | | | | 7,209 | | | | | | 4,484 | | |
总收入
|
| | | $ | 584,684 | | | | | $ | 448,193 | | | | | $ | 312,060 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
美国
|
| | | $ | 417,476 | | | | | $ | 296,601 | | | | | $ | 169,110 | | |
世界其他地区
|
| | | | 167,208 | | | | | | 151,592 | | | | | | 142,950 | | |
总收入
|
| | | $ | 584,684 | | | | | $ | 448,193 | | | | | $ | 312,060 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
合同责任 | | | | | | | | | | | | | |
递延收入:增强保修
|
| | | $ | 19,264 | | | | | $ | 16,519 | | |
递延收入:其他服务
|
| | | | 8,576 | | | | | | 3,482 | | |
| | | | $ | 27,840 | | | | | $ | 20,001 | | |
| | |
增强版
保修 |
| |
其他
服务 |
| ||||||
合同责任 | | | | | | | | | | | | | |
一年或以下
|
| | | $ | 3,652 | | | | | $ | 6,496 | | |
1至2年
|
| | | | 3,218 | | | | | | 1,304 | | |
两年或两年以上
|
| | | | 12,394 | | | | | | 776 | | |
| | | | $ | 19,264 | | | | | $ | 8,576 | | |
| | |
12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
原材料和消耗品
|
| | | $ | 768 | | | | | $ | 861 | | |
成品
|
| | | | 110,459 | | | | | | 96,649 | | |
| | | | $ | 111,227 | | | | | $ | 97,510 | | |
| | |
12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
建筑物
|
| | | $ | 1,675 | | | | | $ | 1,708 | | |
厂房和机械
|
| | | | 2,124 | | | | | | 2,096 | | |
租赁改进
|
| | | | 133 | | | | | | 141 | | |
计算机和办公设备
|
| | | | 14,618 | | | | | | 15,136 | | |
家具和固定装置
|
| | | | 1,750 | | | | | | 1,757 | | |
施工中
|
| | | | 1,079 | | | | | | 641 | | |
| | | | | 21,379 | | | | | | 21,479 | | |
减去:累计折旧
|
| | | | (18,381) | | | | | | (19,385) | | |
财产、厂房和设备、净值
|
| | | $ | 2,998 | | | | | $ | 2,094 | | |
| | |
商誉
|
| |
无限期生活
商号 |
| ||||||
Balance,2019年12月31日
|
| | | $ | 34,255 | | | | | $ | 39,997 | | |
减值
|
| | | | — | | | | | | (4,000) | | |
平衡,2020年12月31日
|
| | | | 34,255 | | | | | | 35,997 | | |
外币调整
|
| | | | — | | | | | | — | | |
Balance,2021年12月31日
|
| | | | 34,255 | | | | | | 35,997 | | |
外币调整
|
| | | | 501 | | | | | | — | | |
添加
|
| | | | 7,292 | | | | | | — | | |
Balance,2022年12月31日
|
| | | $ | 42,048 | | | | | $ | 35,997 | | |
| | |
2022年12月31日
|
| |||||||||||||||||||||
| | |
毛收入
携带 金额 |
| |
累计
摊销 |
| |
上网本
值 |
| |
加权
平均 剩余 使用寿命 (年) |
| ||||||||||||
客户关系
|
| | | $ | 10,514 | | | | | $ | (10,514) | | | | | $ | — | | | | | | — | | |
专利和开发技术
|
| | | | 37,403 | | | | | | (26,022) | | | | | | 11,381 | | | | | | 2.8 | | |
商号
|
| | | | 560 | | | | | | — | | | | | | 560 | | | | | | 10.0 | | |
竞业禁止协议
|
| | | | 59 | | | | | | — | | | | | | 59 | | | | | | 2.0 | | |
| | | | $ | 48,536 | | | | | $ | (36,536) | | | | | $ | 12,000 | | | | | | | | |
| | |
2021年12月31日
|
| |||||||||||||||||||||
| | |
毛收入
携带 金额 |
| |
累计
摊销 |
| |
上网本
值 |
| |
加权
平均 剩余 使用寿命 (年) |
| ||||||||||||
客户关系
|
| | | $ | 10,514 | | | | | $ | (10,514) | | | | | $ | — | | | | | | — | | |
专利和开发技术
|
| | | | 36,309 | | | | | | (22,391) | | | | | | 13,918 | | | | | | 3.8 | | |
| | | | $ | 46,823 | | | | | $ | (32,905) | | | | | $ | 13,918 | | | | | | | | |
截至2013年12月31日的一年
|
| | | | | | |
2023
|
| | | $ | 3,827 | | |
2024
|
| | | | 3,826 | | |
2025
|
| | | | 3,190 | | |
2026
|
| | | | 165 | | |
2027
|
| | | | 165 | | |
之后
|
| | | | 827 | | |
合计
|
| | | $ | 12,000 | | |
| | |
12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
应计工资总额
|
| | | $ | 21,163 | | | | | $ | 23,430 | | |
应计关税和运费
|
| | | | 5,761 | | | | | | 23,201 | | |
应计利息
|
| | | | 2,096 | | | | | | 161 | | |
应计专业费用
|
| | | | 276 | | | | | | 493 | | |
应计其他负债和其他负债
|
| | | | 18,865 | | | | | | 11,768 | | |
| | | | $ | 48,161 | | | | | $ | 59,053 | | |
| | |
12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
信用额度
|
| | | $ | 47,838 | | | | | $ | 34,143 | | |
支付宝保障计划贷款
|
| | | | 468 | | | | | | 5,396 | | |
本票
|
| | | | — | | | | | | 3,550 | | |
网龙集团贷款
|
| | | | 4,445 | | | | | | 3,698 | | |
| | | | $ | 52,751 | | | | | $ | 46,787 | | |
| | |
本年度
截至2010年12月31日 |
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
经营租赁费用
|
| | | $ | 1,818 | | | | | $ | 1,867 | | | | | $ | 2,563 | | |
短期租赁费用
|
| | | | 110 | | | | | | 198 | | | | | | 124 | | |
总租赁成本
|
| | | $ | 1,928 | | | | | $ | 2,065 | | | | | $ | 2,687 | | |
| | |
12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
资产 | | | | | | | | | | | | | |
经营性租赁使用权资产
|
| | | $ | 3,110 | | | | | $ | 3,501 | | |
租赁资产总额
|
| | | | 3,110 | | | | | | 3,501 | | |
负债 | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
经营租赁负债 - 当期部分
|
| | | | 1,788 | | | | | | 1,635 | | |
非流动负债: | | | | | | | | | | | | | |
经营租赁负债,扣除当期部分
|
| | | | 1,634 | | | | | | 2,183 | | |
租赁总负债
|
| | | $ | 3,422 | | | | | $ | 3,818 | | |
| | |
本年度
截至2010年12月31日 |
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
经营性租赁的营运现金流
|
| | | $ | 2,084 | | | | | $ | 2,111 | | | | | $ | 3,081 | | |
截至2013年12月31日的年度
|
| |
经营租赁
|
| |||
2023
|
| | | $ | 1,934 | | |
2024
|
| | | | 926 | | |
2025
|
| | | | 458 | | |
2026
|
| | | | 280 | | |
2027
|
| | | | 69 | | |
之后
|
| | | | 22 | | |
最低租金总额
|
| | | | 3,689 | | |
减去:折扣的影响
|
| | | | (267) | | |
未来最低租赁付款的现值
|
| | | $ | 3,422 | | |
| | |
本年度
截至2010年12月31日 |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
期初余额
|
| | | $ | 11,202 | | | | | $ | 8,560 | | |
拨备
|
| | | | 8,923 | | | | | | 7,014 | | |
已使用
|
| | | | (5,939) | | | | | | (4,305) | | |
外币调整
|
| | | | (636) | | | | | | (67) | | |
期末余额
|
| | | $ | 13,550 | | | | | $ | 11,202 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
当期费用:
|
| | | | | | | | | | | | | | | | | | |
英国
|
| | | $ | 87 | | | | | $ | 71 | | | | | $ | 98 | | |
美国
|
| | | | (313) | | | | | | 4,924 | | | | | | 2,544 | | |
外国
|
| | | | 722 | | | | | | 297 | | | | | | (16) | | |
当期总费用
|
| | | | 496 | | | | | | 5,292 | | | | | | 2,626 | | |
递延福利:
|
| | | | | | | | | | | | | | | | | | |
英国
|
| | | | (1,231) | | | | | | (5,198) | | | | | | (20,563) | | |
美国
|
| | | | (23,982) | | | | | | (209) | | | | | | (474) | | |
外国
|
| | | | (558) | | | | | | 1,902 | | | | | | (2,161) | | |
递延收益总额
|
| | | | (25,771) | | | | | | (3,505) | | | | | | (23,198) | | |
所得税拨备总额
|
| | | $ | (25,275) | | | | | $ | 1,787 | | | | | $ | (20,572) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
按法定税率计算的税费(福利)(19%)
|
| | | $ | (511) | | | | | $ | 130 | | | | | $ | (2,859) | | |
不同司法管辖区不同税率的影响
|
| | | | 150 | | | | | | 871 | | | | | | (142) | | |
永久性物品
|
| | | | (1,024) | | | | | | (1) | | | | | | 68 | | |
研发积分的效果
|
| | | | (1,831) | | | | | | (270) | | | | | | (1,068) | | |
税率变化
|
| | | | — | | | | | | (3,572) | | | | | | 6 | | |
更改估值免税额
|
| | | | (21,928) | | | | | | 5,210 | | | | | | (16,038) | | |
其他
|
| | | | (131) | | | | | | (581) | | | | | | (539) | | |
| | | | $ | (25,275) | | | | | $ | 1,787 | | | | | $ | (20,572) | | |
| | |
本年度
截至2010年12月31日 |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
递延税金资产: | | | | | | | | | | | | | |
应计费用
|
| | | $ | 4,967 | | | | | $ | 5,503 | | |
递延收入
|
| | | | 3,240 | | | | | | 2,212 | | |
库存
|
| | | | 1,165 | | | | | | 929 | | |
无形资产
|
| | | | 642 | | | | | | 1,292 | | |
固定资产
|
| | | | 1,381 | | | | | | 1,820 | | |
亏损结转
|
| | | | 46,784 | | | | | | 44,716 | | |
租赁责任
|
| | | | 315 | | | | | | 450 | | |
其他
|
| | | | 62 | | | | | | 703 | | |
减去:估值免税额
|
| | | | (1,828) | | | | | | (22,963) | | |
递延税金净资产
|
| | | | 56,728 | | | | | | 34,662 | | |
递延纳税义务: | | | | | | | | | | | | | |
无形资产
|
| | | | (11,517) | | | | | | (12,206) | | |
租赁资产
|
| | | | (334) | | | | | | (448) | | |
其他
|
| | | | (250) | | | | | | (356) | | |
递延纳税净负债
|
| | | | (12,101) | | | | | | (13,010) | | |
递延税金净资产
|
| | | $ | 44,627 | | | | | $ | 21,652 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
(千)
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
收入
|
| | | $ | 560 | | | | | $ | 1,488 | | | | | $ | 2,234 | | |
销售成本
|
| | | | 3,460 | | | | | | 4,483 | | | | | | 7,907 | | |
毛损
|
| | | | (2,900) | | | | | | (2,995) | | | | | | (5,673) | | |
运营费用: | | | | | | | | | | | | | | | | | | | |
一般和行政
|
| | | | 1,400 | | | | | | 946 | | | | | | 562 | | |
研发
|
| | | | 6,224 | | | | | | 2,537 | | | | | | — | | |
销售和营销
|
| | | | 2,113 | | | | | | 1,482 | | | | | | 3,618 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
(千)
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
无形资产减值准备
|
| | | | — | | | | | | — | | | | | | — | | |
总运营费用
|
| | | | 9,737 | | | | | | 4,965 | | | | | | 4,180 | | |
停产造成的营业亏损
|
| | | | (12,637) | | | | | | (7,960) | | | | | | (9,853) | | |
停产业务的其他费用(收入): | | | | | | | | | | | | | | | | | | | |
其他费用
|
| | | | — | | | | | | — | | | | | | — | | |
其他收入
|
| | | | — | | | | | | — | | | | | | — | | |
停产的其他费用(收入)合计
|
| | | | — | | | | | | — | | | | | | — | | |
所得税前非持续经营亏损
|
| | | | (12,637) | | | | | | (7,960) | | | | | | (9,853) | | |
所得税优惠(费用)
|
| | | | — | | | | | | — | | | | | | — | | |
停产净亏损
|
| | | $ | (12,637) | | | | | $ | (7,960) | | | | | $ | (9,853) | | |
|
| | |
榆树
(历史) |
| |
您好
(历史) |
| |
交易
会计 调整 |
| | | | | | | |
您好
留存公司 (历史) |
| |
其他
交易 会计 调整 |
| | | | | | | |
形式
组合 |
| ||||||||||||||||||
| | |
A
|
| |
B
|
| |
C
|
| | | | | | | |
B+C
|
| |
D
|
| | | | | | | |
A+B+C+D
|
| ||||||||||||||||||
资产
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 29,312 | | | | | $ | 31,168 | | | | | $ | 4,342 | | | | |
|
A
|
| | | | $ | 35,510 | | | | | $ | 61,750 | | | | |
|
C
|
| | | | $ | 101,072 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (25,500) | | | | |
|
E
|
| | | | | | | |
应收账款 - 第三方
|
| | | | — | | | | | | 1,293 | | | | | | (635) | | | | |
|
A
|
| | | | | 658 | | | | | | | | | | | | | | | | | | 658 | | |
应收账款 - 关联方
|
| | | | — | | | | | | 1,144 | | | | | | (640) | | | | |
|
A
|
| | | | | 504 | | | | | | | | | | | | | | | | | | 504 | | |
应收账款
|
| | | | 61,061 | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | 61,061 | | |
库存
|
| | | | 111,227 | | | | | | 4,958 | | | | | | (4,862) | | | | |
|
A
|
| | | | | 96 | | | | | | | | | | | | | | | | | | 111,323 | | |
预付费用和其他流动资产
|
| | | | 8,977 | | | | | | 2,682 | | | | | | (1,991) | | | | |
|
A
|
| | | | | 691 | | | | | | 3,250 | | | | | | | | | | | | 12,918 | | |
关联方到期
|
| | | | 2,093 | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | 2,093 | | |
预付费订阅
|
| | | | 7,300 | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | 7,300 | | |
应收借款、关联方
|
| | | | 7,919 | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | 7,919 | | |
停产业务流动资产
|
| | | | 5 | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | 5 | | |
流动资产总额
|
| | | | 227,894 | | | | | | 41,245 | | | | | | (3,786) | | | | | | | | | | | | 37,459 | | | | | | 39,500 | | | | | | | | | | | | 304,853 | | |
商誉
|
| | | | 42,048 | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | 2,544 | | | | |
|
D
|
| | | | | 44,592 | | |
财产、厂房和设备、净值
|
| | | | 2,998 | | | | | | 6,862 | | | | | | (2,082) | | | | |
|
A
|
| | | | | 4,780 | | | | | | | | | | | | | | | | | | 7,778 | | |
无形资产,净额
|
| | | | 47,997 | | | | | | 6,291 | | | | | | (644) | | | | |
|
A
|
| | | | | 5,647 | | | | | | (2,450) | | | | |
|
D
|
| | | | | 51,194 | | |
长期投资
|
| | | | — | | | | | | 246 | | | | | | (246) | | | | |
|
A
|
| | | | | — | | | | | | | | | | | | | | | | | | — | | |
经营性租赁使用权资产
|
| | | | 3,110 | | | | | | 17,253 | | | | | | (11,694) | | | | |
|
A
|
| | | | | 5,559 | | | | | | | | | | | | | | | | | | 8,669 | | |
递延税金资产,净额
|
| | | | 44,627 | | | | | | 5,538 | | | | | | (5,504) | | | | |
|
A
|
| | | | | 34 | | | | | | | | | | | | | | | | | | 44,661 | | |
向关联方预付款项
|
| | | | — | | | | | | — | | | | | | 1,009 | | | | |
|
A
|
| | | | | 1,009 | | | | | | | | | | | | | | | | | | 1,009 | | |
其他非流动资产
|
| | | | 107 | | | | | | 3,238 | | | | | | (1,884) | | | | |
|
A
|
| | | | | 1,354 | | | | | | | | | | | | | | | | | | 1,461 | | |
总资产
|
| | | $ | 368,781 | | | | | $ | 80,673 | | | | | $ | (24,831) | | | | | | | | | | | $ | 55,842 | | | | | $ | 39,594 | | | | | | | | | | | $ | 464,217 | | |
负债、临时股本和股东权益
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
应付账款
|
| | | | 81,471 | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | 81,471 | | |
客户预付款 - Current
份 |
| | | | — | | | | | | 1,830 | | | | | | (1,777) | | | | |
|
A
|
| | | | | 53 | | | | | | | | | | | | | | | | | | 53 | | |
客户 - 关联方的预付款,本期部分
|
| | | | — | | | | | | 25 | | | | | | (25) | | | | |
|
A
|
| | | | | — | | | | | | | | | | | | | | | | | | — | | |
应计费用和其他流动负债 - 第三方
|
| | | | 47,085 | | | | | | 13,690 | | | | | | (10,020) | | | | |
|
A
|
| | | | | 3,670 | | | | | | | | | | | | | | | | | | 50,755 | | |
应计费用和其他流动负债 - 关联方
|
| | | | — | | | | | | — | | | | | | 232 | | | | |
|
A
|
| | | | | 232 | | | | | | | | | | | | | | | | | | 232 | | |
应付所得税
|
| | | | — | | | | | | 6,277 | | | | | | (5,328) | | | | |
|
A
|
| | | | | 949 | | | | | | | | | | | | | | | | | | 949 | | |
递延收入 - 当前部分
|
| | | | — | | | | | | 5,039 | | | | | | (4,147) | | | | |
|
A
|
| | | | | 892 | | | | | | | | | | | | | | | | | | 892 | | |
应付贷款
|
| | | | 48,030 | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | 48,030 | | |
衍生负债
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 17,229 | | | | |
|
C
|
| | | | | 17,229 | | |
合同责任
|
| | | | 10,148 | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | 10,148 | | |
| | |
榆树
(历史) |
| |
您好
(历史) |
| |
交易
会计 调整 |
| | | | | | | |
您好
留存公司 (历史) |
| |
其他
交易 会计 调整 |
| | | | | | | |
形式
组合 |
| ||||||||||||||||||
| | |
A
|
| |
B
|
| |
C
|
| | | | | | | |
B+C
|
| |
D
|
| | | | | | | |
A+B+C+D
|
| ||||||||||||||||||
累计保修
|
| | | | 13,550 | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | 13,550 | | |
租赁负债,流动
|
| | | | 1,788 | | | | | | 5,372 | | | | | | (2,444) | | | | |
|
A
|
| | | | | 2,928 | | | | | | | | | | | | | | | | | | 4,716 | | |
因关联方原因
|
| | | | 3,978 | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | 3,978 | | |
停产业务的流动负债
|
| | | | 597 | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | 597 | | |
流动负债总额
|
| | | | 206,647 | | | | | | 32,233 | | | | | | (23,509) | | | | | | | | | | | | 8,724 | | | | | | 17,229 | | | | | | | | | | | | 232,600 | | |
非流动负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
客户预付款,非当期部分
|
| | | | — | | | | | | 871 | | | | | | (871) | | | | |
|
A
|
| | | | | — | | | | | | | | | | | | | | | | | | — | | |
递延收入,非当期部分
|
| | | | — | | | | | | 737 | | | | | | (737) | | | | |
|
A
|
| | | | | — | | | | | | | | | | | | | | | | | | — | | |
递延所得税负债
|
| | | | — | | | | | | 959 | | | | | | | | | | | | | | | | | | 959 | | | | | | 800 | | | | |
|
D
|
| | | | | 1,759 | | |
长期应付贷款
|
| | | | 276 | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | 276 | | |
应付贷款、关联方、长期贷款
|
| | | | 4,445 | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | 4,445 | | |
合同责任,长期
|
| | | | 17,692 | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | 17,692 | | |
非流动经营租赁负债
份 |
| | | | 1,634 | | | | | | 12,374 | | | | | | (9,906) | | | | |
|
A
|
| | | | | 2,468 | | | | | | | | | | | | | | | | | | 4,102 | | |
可转换债券,净额
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | 47,771 | | | | |
|
C
|
| | | | | 47,771 | | |
其他长期负债
|
| | | | 1,076 | | | | | | 8,600 | | | | | | (4,996) | | | | |
|
A
|
| | | | | 3,604 | | | | | | | | | | | | | | | | | | 4,680 | | |
总负债
|
| | | | 231,770 | | | | | | 55,774 | | | | | | (40,019) | | | | | | | | | | | | 15,755 | | | | | | 65,800 | | | | | | | | | | | | 313,325 | | |
母公司净投资:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
母公司净投资
|
| | | | 137,011 | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | (137,011) | | | | |
|
B
|
| | | | | — | | |
母公司净投资总额
|
| | | | 137,011 | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | (137,011) | | | | | | | | | | | | — | | |
夹层股权 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
可赎回的非控股权益
|
| | | | — | | | | | | 111 | | | | | | (111) | | | | |
|
A
|
| | | | | — | | | | | | | | | | | | | | | | | | — | | |
股权 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股
|
| | | | — | | | | | | 29 | | | | | | | | | | | | | | | | | | 29 | | | | | | 429 | | | | |
|
B
|
| | | | | 458 | | |
库存股
|
| | | | — | | | | | | (7,445) | | | | | | | | | | | | | | | | | | (7,445) | | | | | | | | | | | | | | | | | | (7,445) | | |
新增实收资本
|
| | | | — | | | | | | 135,060 | | | | | | (47,520) | | | | |
|
A
|
| | | | | 87,540 | | | | | | 136,582 | | | | |
|
B
|
| | | | | 224,122 | | |
法定准备金
|
| | | | — | | | | | | 5,293 | | | | | | (5,293) | | | | |
|
A
|
| | | | | — | | | | | | | | | | | | | | | | | | — | | |
累计其他综合损失
|
| | | | — | | | | | | (1,625) | | | | | | 1,102 | | | | |
|
A
|
| | | | | (523) | | | | | | | | | | | | | | | | | | (523) | | |
累计赤字
|
| | | | — | | | | | | (107,059) | | | | | | 65,907 | | | | |
|
A
|
| | | | | (41,152) | | | | | | (706) | | | | |
|
D
|
| | | | | (67,358) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (25,500) | | | | |
|
E
|
| | | | | | | |
股东权益总额
|
| | | | — | | | | | | 24,253 | | | | | | 14,196 | | | | | | | | | | | | 38,449 | | | | | | 110,805 | | | | | | | | | | | | 149,254 | | |
非控股权益
|
| | | | — | | | | | | 535 | | | | | | 1,103 | | | | |
|
A
|
| | | | | 1,638 | | | | | | | | | | | | | | | | | | 1,638 | | |
总股本
|
| | | | — | | | | | | 24,788 | | | | | | 15,299 | | | | | | | | | | | | 40,087 | | | | | | 110,805 | | | | | | | | | | | | 150,892 | | |
总负债、夹层股本和总股本
|
| | | $ | 368,781 | | | | | $ | 80,673 | | | | | $ | (24,831) | | | | | | | | | | | $ | 55,842 | | | | | $ | 39,594 | | | | | | | | | | | $ | 464,217 | | |
|
| | |
榆树
(历史) |
| |
您好
(历史) |
| |
交易
会计 调整 |
| | | | | | | |
您好
留存公司 (历史) |
| |
其他
交易 会计 调整 |
| | | | | | | |
形式
组合 |
| ||||||||||||||||||
| | |
A
|
| |
B
|
| |
C
|
| | | | | | | |
B+C
|
| |
D
|
| | | | | | | |
A+B+C+D
|
| ||||||||||||||||||
收入
|
| | | $ | 584,684 | | | | | $ | 50,014 | | | | | $ | (19,262) | | | | |
|
AA型
|
| | | | $ | 30,752 | | | | | | | | | | | | | | | | | $ | 615,436 | | |
收入成本
|
| | | | 440,769 | | | | | | 45,554 | | | | | | (16,775) | | | | |
|
AA型
|
| | | | | 28,779 | | | | | | 463 | | | | |
|
抄送
|
| | | | | 470,011 | | |
毛利
|
| | | | 143,915 | | | | | | 4,460 | | | | | | (2,487) | | | | | | | | | | | | 1,973 | | | | | | (463) | | | | | | | | | | | | 145,425 | | |
运营费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
销售费用
|
| | | | 60,848 | | | | | | 1,935 | | | | | | (1,507) | | | | |
|
AA型
|
| | | | | 428 | | | | | | | | | | | | | | | | | | 61,276 | | |
一般和行政
|
| | | | 35,348 | | | | | | 14,500 | | | | | | (8,473) | | | | |
|
AA型
|
| | | | | 6,027 | | | | | | 25,500 | | | | |
|
BB
|
| | | | | 66,875 | | |
商誉减值损失
|
| | | | — | | | | | | 19,156 | | | | | | — | | | | | | | | | | | | 19,156 | | | | | | | | | | | | | | | | | | 19,156 | | |
长期资产减值损失
|
| | | | — | | | | | | 3,505 | | | | | | | | | | | | | | | | | | 3,505 | | | | | | | | | | | | | | | | | | 3,505 | | |
应收对价减值损失
|
| | | | — | | | | | | 22,107 | | | | | | (22,107) | | | | |
|
AA型
|
| | | | | — | | | | | | | | | | | | | | | | | | — | | |
应收贷款减值损失
|
| | | | — | | | | | | 23,347 | | | | | | (23,347) | | | | |
|
AA型
|
| | | | | — | | | | | | | | | | | | | | | | | | — | | |
研发
|
| | | | 41,459 | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | 41,459 | | |
资产剥离收益
|
| | | | — | | | | | | — | | | | | | (15,188) | | | | |
|
A
|
| | | | | (15,188) | | | | | | | | | | | | | | | | | | (15,188) | | |
总运营费用
|
| | | | 137,655 | | | | | | 84,550 | | | | | | (70,622) | | | | | | | | | | | | 13,928 | | | | | | 25,500 | | | | | | | | | | | | 177,083 | | |
营业收入(亏损)
|
| | | | 6,260 | | | | | | (80,090) | | | | | | 68,135 | | | | | | | | | | | | (11,955) | | | | | | (25,963) | | | | | | | | | | | | (31,658) | | |
利息收入
|
| | | | — | | | | | | 49 | | | | | | (19) | | | | |
|
AA型
|
| | | | | 30 | | | | | | | | | | | | | | | | | | 30 | | |
政府补贴收入
|
| | | | — | | | | | | 1,682 | | | | | | | | | | | | | | | | | | 1,682 | | | | | | | | | | | | | | | | | | 1,682 | | |
利息支出
|
| | | | (1,833) | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | (6,500) | | | | |
|
DD
|
| | | | | (8,333) | | |
债务减免收益
|
| | | | 4,923 | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | 4,923 | | |
其他费用
|
| | | | (7) | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | (7) | | |
其他收入
|
| | | | 604 | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | 604 | | |
其他收入(费用)合计
|
| | | | 3,687 | | | | | | 1,731 | | | | | | (19) | | | | | | | | | | | | 1,712 | | | | | | (6,500) | | | | | | | | | | | | (1,101) | | |
所得税前收入(亏损)
|
| | | | 9,947 | | | | | | (78,359) | | | | | | 68,116 | | | | | | | | | | | | (10,243) | | | | | | (32,463) | | | | | | | | | | | | (32,759) | | |
减去:所得税(费用)福利
|
| | | | 25,275 | | | | | | (829) | | | | | | 1,618 | | | | |
|
AA型
|
| | | | | 789 | | | | | | 2,316 | | | | |
|
EE
|
| | | | | 28,380 | | |
权益法投资的收益(亏损),所得税净额
|
| | | | — | | | | | | (8) | | | | | | 8 | | | | |
|
AA型
|
| | | | | — | | | | | | | | | | | | | | | | | | — | | |
持续经营收益(亏损)
|
| | | $ | 35,222 | | | | | $ | (79,196) | | | | | $ | 69,742 | | | | | | | | | | | $ | (9,454) | | | | | $ | (30,147) | | | | | | | | | | | $ | (4,379) | | |
持续运营每股净亏损(注6):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
持续运营 - 基本和稀释后普通股股东应占每股净亏损
|
| | | $ | — | | | | | $ | (2.70) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
加权平均股份使用量
计算每股净收益 普通股归属 - Basic 和稀释 |
| | | | — | | | | | | 28,291,887 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基本和稀释后加权平均流通股
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 458,078,112 | | |
持续运营的每股基本和摊薄净亏损
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (0.01) | | |
| | |
公允价值
|
| |||
资产 | | | | | | | |
流动资产: | | | | | | | |
现金和现金等价物
|
| | | $ | 15,010 | | |
应收账款 - 第三方
|
| | | | 658 | | |
应收账款 - 关联方
|
| | | | 504 | | |
库存
|
| | | | 96 | | |
预付费用和其他流动资产
|
| | | | 691 | | |
流动资产总额
|
| | | | 16,959 | | |
非流动资产 | | | | | | | |
财产、厂房和设备、净值
|
| | | | 4,780 | | |
可识别无形资产
|
| | | | | | |
商标(1)
|
| | | | 1,754 | | |
特许经营权(2)
|
| | | | 226 | | |
学生基础(2)
|
| | | | 1,217 | | |
经营性租赁使用权资产
|
| | | | 5,559 | | |
递延税金资产,净额
|
| | | | 34 | | |
向关联方预付款项
|
| | | | 1,009 | | |
其他非流动资产
|
| | | | 1,354 | | |
商誉
|
| | | | 2,544 | | |
总资产
|
| | | $ | 35,436 | | |
负债 | | | | | | | |
流动负债: | | | | | | | |
客户预付款 - 当前部分
|
| | | $ | 53 | | |
应计费用和其他流动负债 - 第三方
|
| | | | 3,670 | | |
应计费用和其他流动负债 - 关联方
|
| | | | 232 | | |
应付所得税
|
| | | | 949 | | |
递延收入 - 当前部分
|
| | | | 892 | | |
租赁负债,流动
|
| | | | 2,928 | | |
流动负债总额
|
| | | | 8,724 | | |
非流动负债 | | | | | | | |
递延所得税负债
|
| | | | 1,759 | | |
经营租赁负债,非流动部分
|
| | | | 2,468 | | |
其他长期负债
|
| | | | 3,604 | | |
总负债
|
| | | $ | 16,555 | | |
|
榆树普通股的等值发行(1)
|
| | | $ | 18,881 | | |
| | |
金额
|
| |||
中国业务持有的现金和现金等价物预计将被剥离
|
| | | $ | (10,658) | | |
假设在资产剥离中收到的收益
|
| | | | 15,000 | | |
预计调整总额
|
| | | $ | 4,342 | | |
| | |
金额
|
| |||
假设在资产剥离中收到的收益
|
| | | $ | 15,000 | | |
预计剥离中国业务的净负债
|
| | | | 188 | | |
资产剥离收益
|
| | | $ | 15,188 | | |
| | |
家长
公司网 投资 |
| |
普通
个共享 |
| |
额外的
实收 大写 |
| |||||||||
预计总股本合计
|
| | | $ | — | | | | | $ | 458 | | | | | $ | 224,122 | | |
剥离中国业务
|
| | | | — | | | | | | — | | | | | | 47,520 | | |
榆树母公司净投资减少
|
| | | | (137,011) | | | | | | — | | | | | | — | | |
合并前Gehi股本减少
|
| | | | — | | | | | | (29) | | | | | | (135,060) | | |
预计调整总额
|
| | | $ | (137,011) | | | | | $ | 429 | | | | | $ | 136,582 | | |
| | |
账面价值
|
| |
公允价值
|
| |
调整
|
| |||||||||
调整营运资金(不包括现金)
|
| | | $ | (6,775) | | | | | $ | (6,775) | | | | | $ | — | | |
财产、厂房和设备、净值
|
| | | | 4,780 | | | | | | 4,780 | | | | | | — | | |
可识别无形资产 | | | | | | | | | | | | | | | | | | | |
商标
|
| | | | 5,647 | | | | | | 1,754 | | | | | | (3,893) | | |
特许经营权
|
| | | | — | | | | | | 226 | | | | | | 226 | | |
学生基础
|
| | | | — | | | | | | 1,217 | | | | | | 1,217 | | |
经营性租赁使用权资产
|
| | | | 5,559 | | | | | | 5,559 | | | | | | — | | |
递延税金资产,净额
|
| | | | 34 | | | | | | 34 | | | | | | — | | |
向关联方预付款项
|
| | | | 1,009 | | | | | | 1,009 | | | | | | — | | |
其他非流动资产
|
| | | | 1,354 | | | | | | 1,354 | | | | | | — | | |
商誉
|
| | | | — | | | | | | 2,544 | | | | | | 2,544 | | |
递延所得税负债
|
| | | | (959) | | | | | | (1,759) | | | | | | (800) | | |
经营租赁负债,非流动部分
|
| | | | (2,468) | | | | | | (2,468) | | | | | | — | | |
其他长期负债
|
| | | | (3,604) | | | | | | (3,604) | | | | | | — | | |
股权/收购价
|
| | | $ | 4,577 | | | | | $ | 3,871 | | | | | $ | (706) | | |
| | |
历史
账面价值 |
| |
公允价值
|
| |
预计
保持有用 寿命(以年计) |
| |
增量
年度 摊销 |
| ||||||||||||
商标
|
| | | $ | 5,647 | | | | | $ | 1,754 | | | | | | 10 | | | | | $ | 175 | | |
特许经营权
|
| | | | — | | | | | | 226 | | | | | | 5 | | | | | | 45 | | |
学生基础
|
| | | | — | | | | | | 1,217 | | | | | | 5 | | | | | | 243 | | |
| | | | $ | 5,647 | | | | | $ | 3,197 | | | | | | | | | | | $ | 463 | | |
| | |
截至本年度的年度业绩
2022年12月31日(1) |
| |||
| | |
(以千为单位,
除Share和 每股金额) |
| |||
预计持续运营净亏损
|
| | | $ | (4,379) | | |
加权平均流通股 - 基本和稀释
|
| | | | 458,078,112 | | |
持续运营的预计每股净亏损 - 基本和稀释后
|
| | | $ | (0.01) | | |
不包括证券:(2)
|
| | | | | | |
新的可转换债券
|
| | | | 32,364,214 | | |
新员工持股计划
|
| | | | 54,493,592 | | |