|
摘要
|
| | | | 1 | | |
|
参与收购的各方
|
| | | | 1 | | |
|
收购
|
| | | | 1 | | |
|
收购注意事项
|
| | | | 2 | | |
|
需要股东批准
|
| | | | 2 | | |
|
特别会议
|
| | | | 2 | | |
|
公司董事会推荐
|
| | | | 3 | | |
|
财务顾问的意见
|
| | | | 3 | | |
|
公司董事和高管在收购中的利益
|
| | | | 3 | | |
|
问答
|
| | | | 5 | | |
|
前瞻性陈述
|
| | | | 10 | | |
|
特别会议
|
| | | | 11 | | |
|
日期、时间和地点
|
| | | | 11 | | |
|
特别会议的目的
|
| | | | 11 | | |
|
记录日期;有投票权的股份;法定人数
|
| | | | 11 | | |
|
出席特别会议
|
| | | | 11 | | |
|
需要投票;弃权和中间人不投票
|
| | | | 11 | | |
|
Wilks持有的股份
|
| | | | 12 | | |
|
代理投票
|
| | | | 12 | | |
|
代理的可撤销性
|
| | | | 12 | | |
|
董事会推荐
|
| | | | 13 | | |
|
代理征集
|
| | | | 13 | | |
|
其他事项
|
| | | | 13 | | |
|
关于特别会议代理材料供应的重要通知
|
| | | | 13 | | |
|
特别会议材料入户
|
| | | | 13 | | |
|
问题和其他信息
|
| | | | 14 | | |
|
收购
|
| | | | 15 | | |
|
参与收购的各方
|
| | | | 15 | | |
|
收购效果
|
| | | | 15 | | |
|
收购注意事项
|
| | | | 15 | | |
|
收购背景
|
| | | | 16 | | |
|
董事会的建议和收购原因
|
| | | | 23 | | |
|
财务顾问的意见
|
| | | | 27 | | |
|
收购的财务报表
|
| | | | 34 | | |
|
公司董事和高管在收购中的利益
|
| | | | 35 | | |
|
赔偿
|
| | | | 35 | | |
|
会计处理
|
| | | | 35 | | |
|
收购的监管审批
|
| | | | 35 | | |
|
提案1:批准发行道森普通股
根据可转换票据的条款,转给Wilks Brothers,LLC 纳斯达克上市规则第5635(A)条 |
| | | | 36 | | |
|
提案2:特别会议休会
|
| | | | 37 | | |
|
某些受益所有者和管理层的担保所有权
|
| | | | 42 | | |
|
未来股东提案
|
| | | | 43 | | |
|
您可以在哪里找到更多信息
|
| | | | 43 | | |
|
其他
|
| | | | 45 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
以百万为单位的$
|
| |
2021A
|
| |
2022A
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| ||||||||||||||||||
总收入
|
| | | $ | 24.7 | | | | | $ | 37.5 | | | | | $ | 74.0 | | | | | $ | 81.4 | | | | | $ | 89.5 | | | | | $ | 98.5 | | |
调整后的EBITDA(1)
|
| | | $ | (16.5) | | | | | $ | (10.8) | | | | | $ | 7.4 | | | | | $ | 12.3 | | | | | $ | 14.6 | | | | | $ | 17.2 | | |
资本支出
|
| | | $ | 0.5 | | | | | $ | 1.8 | | | | | $ | 3.0 | | | | | $ | 3.0 | | | | | $ | 5.0 | | | | | $ | 10.0 | | |
未加杠杆的自由现金流(2)
|
| | | $ | (16.9) | | | | | $ | (16.2) | | | | | $ | 7.7 | | | | | $ | 5.6 | | | | | $ | 9.9 | | | | | $ | 4.5 | | |
精选公司分析
|
| |
赠送:
|
| |
获取:
|
| ||||||
2023E息税前利润
|
| | | $ | 10.4 – $12.6 | | | | | $ | 17.6 – $26.6 | | |
2024E EBITDA
|
| | | $ | 10.9 – $14.5 | | | | | $ | 14.9 – $24.5 | | |
贴现现金流分析
|
| | | $ | 14.3 – $16.4 | | | | | $ | 27.2 – $33.8 | | |
精选公司分析
|
| |
赠送:
|
| |
获取:
|
| ||||||
2023E息税前利润
|
| | | $ | 10.4 – $12.6 | | | | | $ | 13.8 – $21.9 | | |
2024E EBITDA
|
| | | $ | 10.9 – $14.5 | | | | | $ | 11.1 – $19.8 | | |
贴现现金流分析
|
| | | $ | 14.3 – $16.4 | | | | | $ | 20.5 – $26.3 | | |
精选公司分析
|
| |
赠送:
|
| |
获取:
|
| ||||||
2023E息税前利润
|
| | | $ | 10.4 – $12.6 | | | | | $ | 10.1 – $17.3 | | |
2024E EBITDA
|
| | | $ | 10.9 – $14.5 | | | | | $ | 7.4 – $15.2 | | |
贴现现金流分析
|
| | | $ | 14.3 – $16.4 | | | | | $ | 13.8 – $18.8 | | |
| | |
道森地球物理
公司历史 金额 |
| |
布雷肯里奇
地球物理有限责任公司 历史金额 |
| |
形式
调整 |
| |
形式
组合 金额 |
| ||||||||||||
营业收入
|
| | | $ | 37,480 | | | | | $ | 16,892 | | | | | $ | (2,201) (a) | | | | | $ | 52,171 | | |
运营成本: | | | | | | | | | | | | | | | | | | | | | | | | | |
运营费用
|
| | | | 37,910 | | | | | | 11,164 | | | | | | (2,201) (a) | | | | | | 46,873 | | |
一般和行政
|
| | | | 13,785 | | | | | | 1,727 | | | | | | | | | | | | 15,512 | | |
折旧及摊销
|
| | | | 9,795 | | | | | | 2,129 | | | | | | | | | | | | 11,924 | | |
| | | | | 61,490 | | | | | | 15,020 | | | | | | (2,201) (a) | | | | | | 74,309 | | |
运营(亏损)收入
|
| | | | (24,010) | | | | | | 1,872 | | | | | | — | | | | | | (22,138) | | |
其他收入(费用): | | | | | | | | | | | | | | | | | | | | | | | | | |
利息收入
|
| | | | 316 | | | | | | 1 | | | | | | | | | | | | 317 | | |
利息支出
|
| | | | (31) | | | | | | | | | | | | | | | | | | (31) | | |
其他收入(费用),净额
|
| | | | 415 | | | | | | (4) | | | | | | | | | | | | 411 | | |
员工留任积分收益
|
| | | | 2,966 | | | | | | | | | | | | | | | | | | 2,966 | | |
所得税前(亏损)收入
|
| | | | (20,344) | | | | | | 1,869 | | | | | | — | | | | | | (18,475) | | |
所得税优惠(费用): | | | | | | | | | | | | | | | | | | | | | | | | | |
当前
|
| | | | 9 | | | | | | | | | | | | | | | | | | 9 | | |
延期
|
| | | | (116) | | | | | | | | | | | | | | | | | | (116) | | |
| | | | | (107) | | | | | | — | | | | | | — | | | | | | (107) | | |
净(亏损)收入
|
| | | $ | (20,451) | | | | | $ | 1,869 | | | | | $ | — | | | | | $ | (18,582) | | |
普通股每股基本亏损
|
| | | $ | (0.86) | | | | | $ | — | | | | | $ | 0.12 (b) | | | | | $ | (0.74) | | |
普通股每股摊薄亏损
库存 |
| | | $ | (0.86) | | | | | $ | — | | | | | $ | 0.12 (b) | | | | | $ | (0.74) | | |
加权平均等值已发行普通股
|
| | | | 23,782,796 | | | | | | — | | | | | | 1,188,235 (b) | | | | | | 24,971,031 | | |
加权平均等值已发行普通股 - 假设
稀释 |
| | |
|
23,782,796
|
| | | |
|
—
|
| | | |
|
1,188,235 (b)
|
| | | |
|
24,971,031
|
| |
| | |
道森地球物理
公司历史 金额 |
| |
布雷肯里奇
地球物理有限责任公司 未经审计的 历史金额 |
| |
形式
调整 |
| |
形式
组合 金额 |
| ||||||||||||
营业收入
|
| | | $ | 24,695 | | | | | $ | 5,352 | | | | | $ | | | | | $ | 30,047 | | | |
运营成本: | | | | | | | | | | | | | | | | | | | | | | | | | |
运营费用
|
| | | | 29,016 | | | | | | 3,955 | | | | | | | | | | | | 32,971 | | |
一般和行政
|
| | | | 12,046 | | | | | | 1,590 | | | | | | | | | | | | 13,636 | | |
折旧及摊销
|
| | | | 12,863 | | | | | | 2,203 | | | | | | | | | | | | 15,066 | | |
| | | | | 53,925 | | | | | | 7,748 | | | | | | — | | | | | | 61,673 | | |
运营(亏损)收入
|
| | | | (29,230) | | | | | | (2,396) | | | | | | — | | | | | | (31,626) | | |
其他收入(费用): | | | | | | | | | | | | | | | | | | | | | | | | | |
利息收入
|
| | | | 220 | | | | | | 16 | | | | | | | | | | | | 236 | | |
利息支出
|
| | | | (21) | | | | | | | | | | | | | | | | | | (21) | | |
其他收入(费用),净额
|
| | | | (86) | | | | | | 78 | | | | | | | | | | | | (8) | | |
员工留任积分收益
|
| | | | — | | | | | | | | | | | | | | | | | | — | | |
所得税前(亏损)收入
|
| | | | (29,117) | | | | | | (2,302) | | | | | | — | | | | | | (31,419) | | |
所得税优惠(费用): | | | | | | | | | | | | | | | | | | | | | | | | | |
当前
|
| | | | 27 | | | | | | (37) | | | | | | | | | | | | (10) | | |
延期
|
| | | | (1) | | | | | | | | | | | | | | | | | | (1) | | |
| | | | | 26 | | | | | | (37) | | | | | | — | | | | | | (11) | | |
净(亏损)收入
|
| | | $ | (29,091) | | | | | $ | (2,339) | | | | | $ | — | | | | | $ | (31,430) | | |
普通股每股基本亏损
|
| | | $ | (1.23) | | | | | $ | — | | | | | $ | (0.04) (b) | | | | | $ | (1.27) | | |
普通股每股摊薄亏损
|
| | | $ | (1.23) | | | | | $ | — | | | | | $ | (0.04) (b) | | | | | $ | (1.27) | | |
加权平均等值已发行普通股
|
| | | | 23,570,455 | | | | | | — | | | | | | 1,188,235 (b) | | | | | | 24,758,690 | | |
加权平均等值已发行普通股 - 假设
稀释 |
| | |
|
23,570,455
|
| | | |
|
—
|
| | | |
|
1,188,235 (b)
|
| | | |
|
24,758,690
|
| |
受益人姓名
|
| |
数量:
个共享 受益 拥有 |
| |
百分比:
个共享 受益 拥有 |
| ||||||
Stephen C.Jumper
|
| | | | 0 | | | | | | 0.00% | | |
C.雷·托拜厄斯
|
| | | | 0 | | | | | | 0.00% | | |
詹姆斯·K·布拉塔
|
| | | | 0 | | | | | | 0.00% | | |
安东尼·克拉克
|
| | | | 0 | | | | | | 0.00% | | |
马修·威尔克斯(3)
|
| | | | 0 | | | | | | 0.00% | | |
布鲁斯·布拉德利
|
| | | | 0 | | | | | | 0.00% | | |
阿尔伯特·康利
|
| | | | 0 | | | | | | 0.00% | | |
何塞·卡洛斯·费尔南德斯
|
| | | | 0 | | | | | | 0.00% | | |
谢尔盖·克雷洛夫(4)
|
| | | | 0 | | | | | | 0.00% | | |
作为一个整体,我们所有现任董事和高管
|
| | | | 0 | | | | | | 0.00% | | |
其他5%的股东: | | | | | | | | | | | | | |
Wilks Brothers,LLC(1)
|
| | | | 18,847,330(2) | | | | | | 75.39% | | |
| 本金:9880,000.50美元 | | |
发行日期:2023年3月24日
|
|