|
特拉华州
(州或其他管辖范围
公司或组织) |
| |
6770
(主要标准工业
分类代码号) |
| |
86-2556699
(税务局雇主
识别码) |
|
|
Jerry·海曼
董事长 400 Skokie大道,820套房 伊利诺伊州诺斯布鲁克,邮编:60062 电话:(847)757-3812 |
| |
基思·贾菲
首席执行官 400 Skokie大道,820套房 伊利诺伊州诺斯布鲁克,邮编:60062 电话:(847)757-3812 |
|
|
克里斯蒂安·O·纳格勒,P.C.
P.C.彼得·塞利格森 Kirkland&Ellis LLP 列克星敦大道601号 纽约,纽约10022 电话:(212)446-4800 传真:(212)446-4900 |
| |
Mark D.伍德先生
Elizabeth C.麦克尼科尔先生 Katten Muchin Rosenman LLP 525 W. Monroe Street 芝加哥,IL 60661 电话:(312)902-5200 |
|
|
大型加速文件服务器
☐
|
| |
加速文件管理器
☐
|
|
|
非加速文件管理器
|
| |
较小的报告公司
|
|
| | | |
新兴成长型公司
|
|
| | | | 真的是你的, | |
| | | |
Jerry·海曼
|
|
| | | |
公司董事会主席
榕树收购公司 |
|
| | |
第
页
|
| |||
关于本联合委托书/征求同意书/招股说明书
|
| | | | III | | |
其他信息
|
| | | | III | | |
某些定义的术语
|
| | | | iv | | |
商标
|
| | | | xi | | |
市场和行业信息
|
| | | | xi | | |
有关前瞻性陈述的警示说明
|
| | | | 十二 | | |
联合委托书/征求同意书摘要/
招股说明书 |
| | | | 1 | | |
关于建议书的问答
|
| | | | 29 | | |
榕树历史财务信息汇总
|
| | | | 55 | | |
汇总细条纹的历史财务信息
|
| | | | 56 | | |
汇总未经审计的备考简明合并财务信息
|
| | | | 57 | | |
比较历史和未经审计的每股备考信息
|
| | | | 62 | | |
风险因素
|
| | | | 64 | | |
股票代码、市场价格和股息信息
|
| | | | 116 | | |
榕树股东特别会议
|
| | | | 117 | | |
1号提案 - 企业合并提案
|
| | | | 124 | | |
提案2 - 宪章修正案提案
|
| | | | 181 | | |
提案3 - 治理提案
|
| | | | 183 | | |
4号提案 - 上市提案
|
| | | | 186 | | |
第5号提案 - 股权激励计划提案
|
| | | | 188 | | |
第6号提案 - ESPP提案
|
| | | | 194 | | |
第7号提案 - 休会提案
|
| | | | 199 | | |
某些重要的美国联邦所得税考虑因素
|
| | | | 200 | | |
征求Pinstripe股东的同意
|
| | | | 208 | | |
未经审计的备考压缩合并合并财务信息
|
| | | | 210 | | |
未经审计的备考简明合并财务报表附注
|
| | | | 217 | | |
榕树相关信息
|
| | | | 235 | | |
管理层对榕树财务状况和经营业绩的讨论和分析
|
| | | | 247 | | |
有关细条纹的信息
|
| | | | 252 | | |
管理层对Pinstrips的财务状况和经营结果的讨论和分析
|
| | | | 265 | | |
细条纹债务
|
| | | | 288 | | |
| | |
第
页
|
| |||
业务合并后的新细条纹管理
|
| | | | 290 | | |
高管薪酬
|
| | | | 299 | | |
某些关系和关联人交易
|
| | | | 302 | | |
证券的实益所有权
|
| | | | 310 | | |
证券说明
|
| | | | 312 | | |
有资格在未来转售的股票
|
| | | | 327 | | |
考核权
|
| | | | 329 | | |
寄存信息;向股东交付文件
|
| | | | 329 | | |
提交股东建议书
|
| | | | 329 | | |
未来股东提案
|
| | | | 329 | | |
法律事务
|
| | | | 330 | | |
专家
|
| | | | 330 | | |
转会代理
|
| | | | 331 | | |
您可以在哪里找到更多信息
|
| | | | 331 | | |
财务报表索引
|
| | | | F-1 | | |
附件A - 修订和重述业务合并
协议 |
| | | | A-1 | | |
附件B - 第二次修订和重述的Pinstripe Holdings,Inc.公司注册证书格式。
|
| | | | B-1 | | |
附件C - 修订和重述Pinstripe控股公司章程的形式。
|
| | | | C-1 | | |
附件D - 形式的股权激励计划
|
| | | | D-1 | | |
ESPP计划附件E - 表
|
| | | | E-1 | | |
附件F - 注册权协议格式
|
| | | | F-1 | | |
附件G - 对标量有限责任公司的意见
|
| | | | G-1 | | |
祖金认证服务有限责任公司附件H - 合理基础审查报告
|
| | | | H-1 | | |
特拉华州普通公司法附件一 - 第262条
|
| | | | I-1 | | |
| | |
假设没有
赎回 公共的 个 共享(1) |
| |
假设50%
赎回 公共共享(2) |
| |
假设
最大 赎回 公共的 个 共享(3) |
| |||||||||
榕树的公众股东(4)
|
| | | | 10.6% | | | | | | 6.3% | | | | | | 2.1% | | |
赞助商持有人(5)
|
| | | | 5.0% | | | | | | 5.0% | | | | | | 5.0% | | |
Pinstripe股权持有人
|
| | | | 76.1% | | | | | | 75.9% | | | | | | 75.8% | | |
系列投资者(6)
|
| | | | 5.7% | | | | | | 5.7% | | | | | | 5.7% | | |
管道投资者(7)
|
| | | | 2.4% | | | | | | 6.9% | | | | | | 11.3% | | |
其他(8) | | | | | 0.1% | | | | | | 0.1% | | | | | | 0.1% | | |
| | |
假设
无赎回(1) |
| |
假设
50%赎回(2) |
| |
假设
最大 赎回(3) |
| |||||||||||||||||||||||||||
股东
|
| |
所有权
共享中的 |
| |
股权
% |
| |
所有权
共享中的 |
| |
股权
% |
| |
所有权
共享中的 |
| |
股权
% |
| ||||||||||||||||||
榕树公众股东股份(4)
|
| | | | 5,017,437 | | | | | | 5.9% | | | | | | 3,018,093 | | | | | | 3.5% | | | | | | 1,018,750 | | | | | | 1.2% | | |
新的Pinstripe公共认股权证
|
| | | | 12,075,000 | | | | | | 14.1% | | | | | | 12,075,000 | | | | | | 14.1% | | | | | | 12,075,000 | | | | | | 14.1% | | |
Banyan公众股东总数
|
| | | | 17,092,437 | | | | | | 20.0% | | | | | | 15,093,093 | | | | | | 17.7% | | | | | | 13,093,750 | | | | | | 15.3% | | |
保荐人持股(5)
|
| | | | 2,396,250 | | | | | | 2.8% | | | | | | 2,396,250 | | | | | | 2.8% | | | | | | 2,396,250 | | | | | | 2.8% | | |
赞助商持有者股票归属价格为12.00美元
|
| | | | 1,662,028 | | | | | | 1.9% | | | | | | 1,662,028 | | | | | | 1.9% | | | | | | 1,662,028 | | | | | | 1.9% | | |
保荐人股份归属价格为14.00美元
|
| | | | 1,662,028 | | | | | | 1.9% | | | | | | 1,662,028 | | | | | | 1.9% | | | | | | 1,662,028 | | | | | | 1.9% | | |
保荐人新Pinstripe私募认股权证(6)
|
| | | | 10,860,000 | | | | | | 12.7% | | | | | | 10,860,000 | | | | | | 12.7% | | | | | | 10,860,000 | | | | | | 12.7% | | |
赞助商持有人合计
|
| | | | 16,580,306 | | | | | | 19.4% | | | | | | 16,580,306 | | | | | | 19.4% | | | | | | 16,580,306 | | | | | | 19.4% | | |
新股承销商新股条私募认股权证(7)
|
| | | | 1,050,000 | | | | | | 1.2% | | | | | | 1,050,000 | | | | | | 1.2% | | | | | | 1,050,000 | | | | | | 1.2% | | |
Pinstripe股权持有人
|
| | | | 36,137,203 | | | | | | 42.3% | | | | | | 36,137,203 | | | | | | 42.3% | | | | | | 36,137,203 | | | | | | 42.2% | | |
Pinstripe股权持有人以12.00美元的价格获得股票
|
| | | | 2,500,000 | | | | | | 2.9% | | | | | | 2,500,000 | | | | | | 2.9% | | | | | | 2,500,000 | | | | | | 2.9% | | |
Pinstripe股权持有人以14.00美元的价格获得股票
|
| | | | 2,500,000 | | | | | | 2.9% | | | | | | 2,500,000 | | | | | | 2.9% | | | | | | 2,500,000 | | | | | | 2.9% | | |
新的细条纹选项
|
| | | | 5,600,361 | | | | | | 6.6% | | | | | | 5,600,361 | | | | | | 6.6% | | | | | | 5,600,361 | | | | | | 6.5% | | |
股东总数
|
| | | | 46,737,564 | | | | | | 54.7% | | | | | | 46,737,564 | | | | | | 54.7% | | | | | | 46,737,564 | | | | | | 54.6% | | |
第一轮投资者(8)
|
| | | | 2,715,150 | | | | | | 3.2% | | | | | | 2,715,150 | | | | | | 3.2% | | | | | | 2,715,150 | | | | | | 3.2% | | |
PIPE Investors(9)
|
| | | | 1,154,324 | | | | | | 1.4% | | | | | | 3,263,852 | | | | | | 3.8% | | | | | | 5,373,380 | | | | | | 6.3% | | |
其他(10) | | | | | 50,000 | | | | | | 0.1% | | | | | | 50,000 | | | | | | 0.1% | | | | | | 50,000 | | | | | | 0.1% | | |
总
|
| | | | 85,379,781 | | | | | | 100% | | | | | | 85,489,965 | | | | | | 100% | | | | | | 85,600,150 | | | | | | 100% | | |
| | | | | |
额外的公共共享数量
需要审批提案 |
| |||
建议书
|
| |
审批标准
|
| |
如果只有
法定人数为 在场并全部 当前共享 投票 |
| |
如果所有共享
存在并且 所有现有共享 投票 |
|
业务合并方案
|
| |
大部分Banyan普通股
投票数 |
| |
0
|
| |
0
|
|
章程修订提案 | | |
Banyan普通股65%的流通股
|
| |
不适用
|
| |
63,397
|
|
治理建议 | | |
大部分Banyan普通股
投票数 |
| |
0
|
| |
0
|
|
上市建议 | | |
大部分Banyan普通股
投票数 |
| |
0
|
| |
0
|
|
股权激励计划提案 | | |
大部分Banyan普通股
投票数 |
| |
0
|
| |
0
|
|
ESPP提案 | | |
大部分Banyan普通股
投票数 |
| |
0
|
| |
0
|
|
休会提案 | | |
大部分Banyan普通股
投票数 |
| |
0
|
| |
0
|
|
| | |
持有的证券
赞助商集团 |
| |
赞助商集团成本
在IPO上 |
| ||||||
公共共享
|
| | | | — | | | | | $ | — | | |
方正股份
|
| | | | 7,245,000 | | | | | | 25,000 | | |
榕树私募认股权证
|
| | | | 10,860,000 | | | | | | 10,860,000 | | |
合计 | | | | | | | | | | $ | 10,885,000 | | |
| | |
证券
由 持有 赞助商 组在 关闭 |
| |
每个
值
安全性为 ,2023年的 |
| |
赞助商
集团成本 在 之间 IPO和 关闭 |
| |
合计
值 |
| ||||||||||||
在Pinstripe系列I可转换优先股转换后发行的新Pinstripe A类普通股
|
| |
|
| | | $ | (1) | | | | | $ | | | |
|
| |||||||
向持股人发行的新Pinstripe A类普通股
方正共享(3) |
| | | | 2,396,250 | | | | | $ | (1) | | | | | | — | | | | | | | | |
新的Pinstrips私募认股权证
|
| | | | 10,860,000 | | | | | $ | (2) | | | | | | — | | | | | | | | |
合计
|
| | | | | | | | | | | | | | | $ | | | | | $ | | | |
| | |
假设没有
赎回(1) |
| |
假设
最大 赎回(2) |
| ||||||
来源 | | | | | | | | | | | | | |
信托账户中的现金和投资(3)
|
| | | $ | 42 | | | | | $ | 0 | | |
第一轮融资(4)
|
| | | $ | 22 | | | | | $ | 22 | | |
管道融资
|
| | | $ | 12 | | | | | $ | 54 | | |
现有的Pinstripe股东权益展期
|
| | | $ | 361 | | | | | $ | 361 | | |
来源合计
|
| | | $ | 437 | | | | | $ | 437 | | |
使用 | | | | | | | | | | | | | |
现有的Pinstripe股东权益展期
|
| | | $ | 361 | | | | | $ | 361 | | |
资产负债表中的现金
|
| | | $ | 55 | | | | | $ | 55 | | |
交易手续费和费用
|
| | | $ | 21 | | | | | $ | 21 | | |
总使用量
|
| | | $ | 437 | | | | | $ | 437 | | |
| | |
假设没有
赎回 公共共享(1) |
| |
假设50%
赎回 公共共享(2) |
| |
假设
最大 赎回 公共共享(3) |
| |||||||||
榕树的公众股东(4)
|
| | | | 10.6% | | | | | | 6.3% | | | | | | 2.1% | | |
赞助商持有人(5)
|
| | | | 5.0% | | | | | | 5.0% | | | | | | 5.0% | | |
Pinstripe股权持有人
|
| | | | 76.1% | | | | | | 75.9% | | | | | | 75.8% | | |
第一代投资者(6)
|
| | | | 5.7% | | | | | | 5.7% | | | | | | 5.7% | | |
管道投资者(7)
|
| | | | 2.4% | | | | | | 6.9% | | | | | | 11.3% | | |
其他(8) | | | | | 0.1% | | | | | | 0.1% | | | | | | 0.1% | | |
| | |
假设
无赎回(1) |
| |
假设
50%赎回(2) |
| |
假设
最大 赎回(3) |
| |||||||||||||||||||||||||||
股东
|
| |
所有权
共享中的 |
| |
股权
% |
| |
所有权
共享中的 |
| |
股权
% |
| |
所有权
共享中的 |
| |
股权
% |
| ||||||||||||||||||
榕树公众股东股份(4)
|
| | | | 5,017,437 | | | | | | 5.9% | | | | | | 3,018,093 | | | | | | 3.5% | | | | | | 1,018,750 | | | | | | 1.2% | | |
新的Pinstripe公共认股权证
|
| | | | 12,075,000 | | | | | | 14.1% | | | | | | 12,075,000 | | | | | | 14.1% | | | | | | 12,075,000 | | | | | | 14.1% | | |
Banyan公众股东总数
|
| | | | 17,092,437 | | | | | | 20.0% | | | | | | 15,093,093 | | | | | | 17.7% | | | | | | 13,093,750 | | | | | | 15.3% | | |
保荐人持股(5)
|
| | | | 2,396,250 | | | | | | 2.8% | | | | | | 2,396,250 | | | | | | 2.8% | | | | | | 2,396,250 | | | | | | 2.8% | | |
赞助商持有者股票归属价格为12.00美元
|
| | | | 1,662,028 | | | | | | 1.9% | | | | | | 1,662,028 | | | | | | 1.9% | | | | | | 1,662,028 | | | | | | 1.9% | | |
保荐人股份归属价格为14.00美元
|
| | | | 1,662,028 | | | | | | 1.9% | | | | | | 1,662,028 | | | | | | 1.9% | | | | | | 1,662,028 | | | | | | 1.9% | | |
保荐人新Pinstripe私募认股权证(6)
|
| | | | 10,860,000 | | | | | | 12.7% | | | | | | 10,860,000 | | | | | | 12.7% | | | | | | 10,860,000 | | | | | | 12.7% | | |
赞助商持有人合计
|
| | | | 16,580,306 | | | | | | 19.4% | | | | | | 16,580,306 | | | | | | 19.4% | | | | | | 16,580,306 | | | | | | 19.4% | | |
新股承销商新股条私募认股权证(7)
|
| | | | 1,050,000 | | | | | | 1.2% | | | | | | 1,050,000 | | | | | | 1.2% | | | | | | 1,050,000 | | | | | | 1.2% | | |
Pinstripe股权持有人
|
| | | | 36,137,203 | | | | | | 42.3% | | | | | | 36,137,203 | | | | | | 42.3% | | | | | | 36,137,203 | | | | | | 42.2% | | |
Pinstripe股权持有人以12.00美元的价格获得股票
|
| | | | 2,500,000 | | | | | | 2.9% | | | | | | 2,500,000 | | | | | | 2.9% | | | | | | 2,500,000 | | | | | | 2.9% | | |
Pinstripe股权持有人以14.00美元的价格获得股票
|
| | | | 2,500,000 | | | | | | 2.9% | | | | | | 2,500,000 | | | | | | 2.9% | | | | | | 2,500,000 | | | | | | 2.9% | | |
新的细条纹选项
|
| | | | 5,600,361 | | | | | | 6.6% | | | | | | 5,600,361 | | | | | | 6.6% | | | | | | 5,600,361 | | | | | | 6.5% | | |
Pinstripe股东合计
|
| | | | 46,737,564 | | | | | | 54.7% | | | | | | 46,737,564 | | | | | | 54.7% | | | | | | 46,737,564 | | | | | | 54.6% | | |
第一代投资者(8)
|
| | | | 2,715,150 | | | | | | 3.2% | | | | | | 2,715,150 | | | | | | 3.2% | | | | | | 2,715,150 | | | | | | 3.2% | | |
管道投资者(9)
|
| | | | 1,154,324 | | | | | | 1.4% | | | | | | 3,263,852 | | | | | | 3.8% | | | | | | 5,373,380 | | | | | | 6.3% | | |
其他(10) | | | | | 50,000 | | | | | | 0.1% | | | | | | 50,000 | | | | | | 0.1% | | | | | | 50,000 | | | | | | 0.1% | | |
合计
|
| | | | 85,379,781 | | | | | | 100% | | | | | | 85,489,965 | | | | | | 100% | | | | | | 85,600,150 | | | | | | 100% | | |
| | |
假设
无赎回(1) |
| |
假设
50%赎回(2) |
| |
假设最大值
赎回(3) |
| |||||||||||||||||||||||||||
股东
|
| |
所有权
共享中的 |
| |
股权
% |
| |
所有权
共享中的 |
| |
股权
% |
| |
所有权
共享中的 |
| |
股权
% |
| ||||||||||||||||||
榕树公众股东(4)
|
| | | | 5,017,437 | | | | | | 10.6% | | | | | | 3,018,093 | | | | | | 6.4% | | | | | | 1,018,750 | | | | | | 2.1% | | |
赞助商持有人(5)
|
| | | | 2,396,250 | | | | | | 5.0% | | | | | | 2,396,250 | | | | | | 5.0% | | | | | | 2,396,250 | | | | | | 5.0% | | |
Pinstripe股权持有人
|
| | | | 36,137,203 | | | | | | 76.1% | | | | | | 36,137,203 | | | | | | 75.9% | | | | | | 36,137,203 | | | | | | 75.8% | | |
系列投资者(6)
|
| | | | 2,715,150 | | | | | | 5.7% | | | | | | 2,715,150 | | | | | | 5.7% | | | | | | 2,715,150 | | | | | | 5.7% | | |
管道投资者(7)
|
| | | | 1,154,324 | | | | | | 2.4% | | | | | | 3,263,852 | | | | | | 6.9% | | | | | | 5,373,380 | | | | | | 11.3% | | |
其他(8) | | | | | 50,000 | | | | | | 0.1% | | | | | | 50,000 | | | | | | 0.1% | | | | | | 50,000 | | | | | | 0.1% | | |
未偿还股份总数,不包括“额外摊薄来源”
|
| | | | 47,470,364 | | | | | | 100% | | | | | | 47,580,548 | | | | | | 100% | | | | | | 47,690,733 | | | | | | 100% | | |
赎回后的预计权益总价值(9)
|
| | | $ | 474,703,640 | | | | | | | | | | | $ | 475,805,480 | | | | | | | | | | | $ | 476,907,330 | | | | | | | | |
赎回后的预计账面总价值(10)
|
| | | $ | (12,524,297) | | | | | | | | | | | $ | (12,524,297) | | | | | | | | | | | $ | (12,524,297) | | | | | | | | |
预计每股账面价值(11)
|
| | | $ | (0.26) | | | | | | | | | | | $ | (0.26) | | | | | | | | | | | $ | (0.26) | | | | | | | | |
| | |
假设
无赎回(1) |
| |
假设
50%赎回(2) |
| |
假设最大值
赎回(3) |
| |||||||||||||||||||||||||||
其他稀释源
|
| |
所有权
共享中的 |
| |
股权
%(12) |
| |
所有权
共享中的 |
| |
股权
%(12) |
| |
所有权
共享中的 |
| |
股权
%(12) |
| ||||||||||||||||||
新的细条纹认股权证 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
新的细条纹公共认股权证
|
| | | | 12,075,000 | | | | | | 20.3% | | | | | | 12,075,000 | | | | | | 20.2% | | | | | | 12,075,000 | | | | | | 20.2% | | |
新细条纹私募认股权证(13)
|
| | | | 11,910,000 | | | | | | 20.1% | | | | | | 11,910,000 | | | | | | 20.0% | | | | | | 11,910,000 | | | | | | 20.0% | | |
所有权证小计
|
| | | | 23,985,000 | | | | | | 33.6% | | | | | | 23,985,000 | | | | | | 33.5% | | | | | | 23,985,000 | | | | | | 33.5% | | |
新的细条纹选项
|
| | | | 5,600,361 | | | | | | 10.6% | | | | | | 5,600,361 | | | | | | 10.5% | | | | | | 5,600,361 | | | | | | 10.5% | | |
Pinstripe股权持有人以12.00美元的价格获得股票
|
| | | | 2,500,000 | | | | | | 5.0% | | | | | | 2,500,000 | | | | | | 5.0% | | | | | | 2,500,000 | | | | | | 5.0% | | |
Pinstripe股权持有人以14.00美元的价格获得股票
|
| | | | 2,500,000 | | | | | | 5.0% | | | | | | 2,500,000 | | | | | | 5.0% | | | | | | 2,500,000 | | | | | | 5.0% | | |
保荐人股份归属
12.00美元 |
| | | | 1,662,028 | | | | | | 3.4% | | | | | | 1,662,028 | | | | | | 3.4% | | | | | | 1,662,028 | | | | | | 3.4% | | |
保荐人股份归属
14.00美元 |
| | | | 1,662,028 | | | | | | 3.4% | | | | | | 1,662,028 | | | | | | 3.4% | | | | | | 1,662,028 | | | | | | 3.4% | | |
额外稀释源合计
|
| | | | 37,909,417 | | | | | | 44.4% | | | | | | 37,909,417 | | | | | | 44.3% | | | | | | 37,909,417 | | | | | | 44.3% | | |
| | |
假设
无赎回(1) |
| |
假设
50%赎回(2) |
| |
假设
最大赎回(3) |
| |||||||||||||||||||||||||||
延期折扣
|
| |
金额$
|
| |
毛收入的%
首次公开募股 收益 剩余 受信任 帐户(14) |
| |
金额$
|
| |
毛收入的%
首次公开募股 收益 剩余 受信任 帐户(14) |
| |
金额$
|
| |
毛收入的%
首次公开募股 收益 剩余 受信任 帐户(14) |
| ||||||||||||||||||
有效递延折扣(15)
|
| | | | 3,622,500 | | | | | | 8.6% | | | | | | 3,622,500 | | | | | | 17.2% | | | | | | 3,622,500 | | | | | | 不适用 | | |
| | |
假设没有
赎回(1) |
| |
假设50%
赎回(2) |
| |
假设
最大 赎回(3) |
| |||||||||
(千元,不包括股票和每股)
|
| | | | | | | | | | | | | | | | | | |
榕树A类普通股未赎回
|
| | | | 3,998,687 | | | | | | 1,999,343 | | | | | | 0 | | |
信托账户现金收益总额为每股10.55美元
|
| | | $ | 42,191 | | | | | $ | 21,095 | | | | | $ | 0 | | |
第一轮融资的总现金收益
|
| | | $ | 21,266 | | | | | $ | 21,266 | | | | | $ | 21,266 | | |
管道融资的总现金收益
|
| | | $ | 11,543 | | | | | $ | 32,639 | | | | | $ | 53,734 | | |
总现金收益总额
|
| | | $ | 75,000 | | | | | $ | 75,000 | | | | | $ | 75,000 | | |
预计交易费用
|
| | | $ | 20,600 | | | | | $ | 20,600 | | | | | $ | 20,600 | | |
现金净收益
|
| | | $ | 54,400 | | | | | $ | 54,400 | | | | | $ | 54,400 | | |
未偿还股份总数
|
| | | | 47,470,364 | | | | | | 47,580,548 | | | | | | 47,690,733 | | |
未偿还新品条纹A类普通股每股净现金
|
| | | $ | 1.15 | | | | | $ | 1.14 | | | | | $ | 1.14 | | |
| | |
持有的证券
赞助商集团 |
| |
赞助商集团
首次公开募股的成本 |
| ||||||
公共共享
|
| | | | — | | | | | $ | — | | |
方正股份
|
| | | | 7,245,000 | | | | | | 25,000 | | |
榕树私募认股权证
|
| | | | 10,860,000 | | | | | | 10,860,000 | | |
合计 | | | | | | | | | | $ | 10,885,000 | | |
| | |
证券
由 持有 赞助商 组在 关闭 |
| |
每个
值
安全性为 ,2023年的 |
| |
赞助商
集团成本 在 之间 IPO和 关闭 |
| |
合计
值 |
| ||||||||||||
第一系列可转换优先股转换后发行的新A类普通股
|
| | | | | | | | | $ | (1) | | | | | $ | | | |
|
| ||||
向方正股份持有人发行新的Pinstripe A类普通股(3)
|
| | | | 2,396,250 | | | | | $ | (1) | | | | | | — | | | | | | | | |
新的Pinstrips私募认股权证
|
| | | | 10,860,000 | | | | | $ | (2) | | | | | | — | | | | | | | | |
合计
|
| | | | | | | | | | | | | | | $ | | | | | $ | | | |
作业说明书数据
(千,不包括每股和每股数据) |
| |
六个月
截至6月30日 2023 |
| |
年终了
12月31日 2022 |
| ||||||
律师费
|
| | | $ | 2,513 | | | | | $ | 215 | | |
一般、行政和其他费用
|
| | | $ | 1,030 | | | | | $ | 878 | | |
运营亏损
|
| | | | (3,586) | | | | | | (1,754) | | |
其他收入(费用) | | | | | | | | | | | | | |
权证负债公允价值变动
|
| | | | (4,677) | | | | | | 14,304 | | |
信托账户持有的国库证券的利息收入
|
| | | | 3,891 | | | | | | 3,939 | | |
信托账户持有的国库证券未实现(损失)收益
|
| | | | (107) | | | | | | 57 | | |
净(亏损)收入
|
| | | $ | (5,263) | | | | | $ | 15,764 | | |
基本和稀释后加权平均流通股,A类普通股
|
| | | | 16,356,675 | | | | | | 22,604,795 | | |
每股基本和稀释后净(亏损)收益,A类普通股
|
| | | $ | (0.22) | | | | | $ | 0.53 | | |
基本和稀释后加权平均流通股,B类普通股
|
| | | | 7,245,000 | | | | | | 7,245,000 | | |
每股基本和稀释后净(亏损)收益,B类普通股
|
| | | $ | (0.22) | | | | | $ | 0.53 | | |
资产负债表数据(期末)
(in千,共享数据除外) |
| |
6月30日
2023 |
| |
12月31日
2022 |
| ||||||
总资产
|
| | | $ | 42,741 | | | | | $ | 251,107 | | |
总负债
|
| | | $ | 14,474 | | | | | $ | 11,482 | | |
A类普通股,面值0.0001美元;授权240,000,000股;截至2023年6月30日和2022年12月31日,分别有3,998,687股和24,150,000股已发行和发行在外的股票可能被赎回
|
| | | $ | 42,191 | | | | | $ | 250,327 | | |
A类普通股,面值0.0001美元;授权240,000,000股;
2,000,000,无已发行及未偿还,不包括3,998,687及24,150,000 截至2023年6月30日和12月31日可能赎回的股份, 分别为 2022 |
| | | | — | | | | | | — | | |
B类普通股,面值0.0001美元;授权60,000,000股; 5,245,000股
及截至2023年6月30日已发行及流通股7,245,000股 2022年12月31日 |
| | | | 1 | | | | | | 1 | | |
股东亏损总额
|
| | | $ | (13,923) | | | | | $ | (10,702) | | |
简明合并资产负债表数据:
|
| |
(未经审计)
截至 2023年7月23日 |
| |
截至
2023年4月30日 |
| ||||||
(千人)
|
| | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 17,621 | | | | | | 8,436 | | |
总资产
|
| | | $ | 143,385 | | | | | | 130,927 | | |
总负债
|
| | | $ | 189,357 | | | | | | 192,457 | | |
可赎回可转换优先股
|
| | | $ | 73,488 | | | | | | 53,468 | | |
股东亏损总额
|
| | | $ | (119,460) | | | | | | (114,998) | | |
简明合并经营报表:
|
| |
(未经审计)
十二周结束 2023年7月23日 |
| |
会计年度结束
2023年4月30日 |
| ||||||
(千人)
|
| | | | | | | | | | | | |
收入
|
| | | $ | 25,740 | | | | | | 111,273 | | |
业务费用
|
| | | $ | 26,613 | | | | | | 125,002 | | |
其他收入(费用),净额
|
| | | $ | (2,101) | | | | | | 6,396 | | |
净亏损
|
| | | $ | (3,046) | | | | | | (7,525) | | |
| | |
未经审计的形式合并股份所有权(1)
|
| |||||||||||||||||||||||||||||||||
| | |
假设没有
赎回(2) |
| |
假设50%
赎回(2) |
| |
假设最大值
赎回(2) |
| |||||||||||||||||||||||||||
| | |
编号
共 个共享 |
| |
百分比
所有权 |
| |
编号
共 个共享 |
| |
编号
共 个共享 |
| |
编号
共 个共享 |
| |
百分比
所有权 |
| ||||||||||||||||||
Pinstripe股东(3)
|
| | | | 36,137,203 | | | | | | 76.1% | | | | | | 36,137,203 | | | | | | 76.0% | | | | | | 36,137,203 | | | | | | 75.8% | | |
榕树公众股东(4)
|
| | | | 5,017,437 | | | | | | 10.6% | | | | | | 3,018,093 | | | | | | 6.3% | | | | | | 1,018,750 | | | | | | 2.1% | | |
第一代投资者(5)
|
| | | | 2,715,150 | | | | | | 5.7% | | | | | | 2,715,150 | | | | | | 5.7% | | | | | | 2,715,150 | | | | | | 5.7% | | |
赞助商持有人(6)
|
| | | | 2,396,250 | | | | | | 5.1% | | | | | | 2,396,250 | | | | | | 5.0% | | | | | | 2,396,250 | | | | | | 5.0% | | |
管道投资者(7)
|
| | | | 1,154,324 | | | | | | 2.4% | | | | | | 3,263,852 | | | | | | 6.9% | | | | | | 5,373,380 | | | | | | 11.3% | | |
其他(8) | | | | | 50,000 | | | | | | 0.1% | | | | | | 50,000 | | | | | | 0.1% | | | | | | 50,000 | | | | | | 0.1% | | |
收盘时的总股份
|
| | | | 47,470,364 | | | | | | 100.0% | | | | | | 47,580,548 | | | | | | 100.0% | | | | | | 47,690,733 | | | | | | 100.0% | | |
| | |
截至2023年7月23日
|
| |||||||||||||||
汇总未经审计的备考简明合并资产负债表数据:
|
| |
假设没有
赎回 |
| |
假设50%
赎回 |
| |
假设
最大 赎回 |
| |||||||||
(千人)
|
| | | | | | | | | | | | | | | | | | |
总资产
|
| | | $ | 187,799 | | | | | $ | 187,799 | | | | | $ | 187,799 | | |
总负债
|
| | | $ | 200,323 | | | | | | 200,323 | | | | | | 200,323 | | |
股东亏损总额
|
| | | $ | (12,524) | | | | | $ | (12,524) | | | | | $ | (12,524) | | |
| | |
截至2023年4月30日的财政年度
|
| |||||||||||||||
汇总未经审计的备考简明合并经营报表
数据: |
| |
假设没有
赎回 |
| |
假设50%
赎回 |
| |
假设
最大 赎回 |
| |||||||||
(金额单位为千,股份和每股金额除外)
|
| | | | | | | | | | | | | | | | | | |
总收入
|
| | | $ | 111,273 | | | | | $ | 111,273 | | | | | $ | 111,273 | | |
总运营费用
|
| | | $ | 129,308 | | | | | $ | 129,308 | | | | | $ | 129,308 | | |
其他收入
|
| | | $ | 2,943 | | | | | $ | 2,943 | | | | | $ | 2,943 | | |
净亏损
|
| | | $ | (16,759) | | | | | $ | (16,759) | | | | | $ | (16,759) | | |
加权平均流通股 - 基本和稀释
|
| | | | 47,470,364 | | | | | | 47,580,548 | | | | | | 47,690,733 | | |
每股净亏损
|
| | | $ | (0.35) | | | | | $ | (0.35) | | | | | $ | (0.35) | | |
| | |
截至2023年7月23日的12周
|
| |||||||||||||||
汇总未经审计的备考简明合并经营报表
数据: |
| |
假设没有
赎回 |
| |
假设50%
赎回 |
| |
假设
最大 赎回 |
| |||||||||
(金额单位为千,股份和每股金额除外)
|
| | | | | | | | | | | | | | | | | | |
总收入
|
| | | $ | 25,740 | | | | | $ | 25,740 | | | | | $ | 25,740 | | |
总运营费用
|
| | | $ | 29,820 | | | | | $ | 29,820 | | | | | $ | 29,820 | | |
其他费用
|
| | | $ | (6,254) | | | | | $ | (6,254) | | | | | $ | (6,254) | | |
净亏损
|
| | | $ | (10,643) | | | | | $ | (10,643) | | | | | $ | (10,643) | | |
加权平均流通股 - 基本和稀释
|
| | | | 47,470,364 | | | | | | 47,580,548 | | | | | | 47,690,733 | | |
每股净亏损
|
| | | $ | (0.22) | | | | | $ | (0.22) | | | | | $ | (0.22) | | |
| | |
截至2023年4月30日的财政年度
|
| |||||||||||||||||||||||||||
| | |
历史
|
| |
未经审计的备考合并
|
| ||||||||||||||||||||||||
| | |
(未经审计)
榕树 十二个月 已结束 2023年6月30日 |
| |
细条纹
十二个月 已结束 2023年4月30日 |
| |
假设没有
赎回 |
| |
假设50%
赎回 |
| |
假设
最大 赎回 |
| |||||||||||||||
(金额以千为单位,不包括份额
和每股金额) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
每股净亏损 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基础版
|
| | | $ | (0.01) | | | | | $ | (1.21) | | | | | $ | (0.35) | | | | | $ | (0.35) | | | | | $ | (0.35) | | |
稀释
|
| | | $ | (0.01) | | | | | $ | (1.21) | | | | | $ | (0.35) | | | | | $ | (0.35) | | | | | $ | (0.35) | | |
加权平均流通股
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基础版
|
| | | | 27,507,247 | | | | | | 6,210,254 | | | | | | 47,470,364 | | | | | | 47,580,548 | | | | | | 47,690,733 | | |
稀释
|
| | | | 27,507,247 | | | | | | 6,210,254 | | | | | | 47,470,364 | | | | | | 47,580,548 | | | | | | 47,690,733 | | |
每股现金股息
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | |
截至2023年7月23日的12周
|
| |||||||||||||||||||||||||||
| | |
历史
|
| |
未经审计的备考合并
|
| ||||||||||||||||||||||||
| | |
(未经审计)
榕树 截至 2023年6月30日 |
| |
未经审计的
细条纹 截至 2023年7月23日 |
| |
假设没有
赎回 |
| |
假设50%
赎回 |
| |
假设
最大 赎回 |
| |||||||||||||||
(以千为单位,不包括份额和
每股金额) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
每股净亏损 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基础版
|
| | | $ | (0.41) | | | | | $ | (0.70) | | | | | $ | (0.22) | | | | | $ | (0.22) | | | | | $ | (0.22) | | |
稀释
|
| | | $ | (0.41) | | | | | $ | (0.70) | | | | | $ | (0.22) | | | | | $ | (0.22) | | | | | $ | (0.22) | | |
加权平均流通股
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基础版
|
| | | | 15,893,990 | | | | | | 6,557,581 | | | | | | 47,470,364 | | | | | | 47,580,548 | | | | | | 47,690,733 | | |
稀释
|
| | | | 15,893,990 | | | | | | 6,557,581 | | | | | | 47,470,364 | | | | | | 47,580,548 | | | | | | 47,690,733 | | |
每股现金股息
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | | — | | |
股东亏损
|
| | | $ | (13,923) | | | | | $ | (119,460) | | | | | $ | (12,524) | | | | | $ | (12,524) | | | | | $ | (12,524) | | |
每股账面价值(1)
|
| | | $ | (1.92) | | | | | $ | (19.33) | | | | | $ | (0.26) | | | | | $ | (0.26) | | | | | | (0.26) | | |
| | |
假设没有
赎回 公共共享(1) |
| |
假设50%
赎回 公共共享(2) |
| |
假设
最大 赎回 公共共享(3) |
| |||||||||
榕树的公众股东(4)
|
| | | | 10.6% | | | | | | 6.3% | | | | | | 2.1% | | |
赞助商持有人(5)
|
| | | | 5.0% | | | | | | 5.0% | | | | | | 5.0% | | |
Pinstripe股权持有人
|
| | | | 76.1% | | | | | | 75.9% | | | | | | 75.8% | | |
第一代投资者(6)
|
| | | | 5.7% | | | | | | 5.7% | | | | | | 5.7% | | |
管道投资者(7)
|
| | | | 2.4% | | | | | | 6.9% | | | | | | 11.3% | | |
其他(8) | | | | | 0.1% | | | | | | 0.1% | | | | | | 0.1% | | |
| | |
假设
无赎回(1) |
| |
假设
50%赎回(2) |
| |
假设
最大 赎回(3) |
| |||||||||||||||||||||||||||
股东
|
| |
所有权
共享中的 |
| |
股权
% |
| |
所有权
共享中的 |
| |
股权
% |
| |
所有权
共享中的 |
| |
股权
% |
| ||||||||||||||||||
榕树公众股东股份(4)
|
| | | | 5,017,437 | | | | | | 5.9% | | | | | | 3,018,093 | | | | | | 3.5% | | | | | | 1,018,750 | | | | | | 1.2% | | |
新的Pinstripe公共认股权证
|
| | | | 12,075,000 | | | | | | 14.1% | | | | | | 12,075,000 | | | | | | 14.1% | | | | | | 12,075,000 | | | | | | 14.1% | | |
Banyan公众股东总数
|
| | | | 17,092,437 | | | | | | 20.0% | | | | | | 15,093,093 | | | | | | 17.7% | | | | | | 13,093,750 | | | | | | 15.3% | | |
保荐人持股(5)
|
| | | | 2,396,250 | | | | | | 2.8% | | | | | | 2,396,250 | | | | | | 2.8% | | | | | | 2,396,250 | | | | | | 2.8% | | |
保荐人股份归属于
$12.00 |
| | | | 1,662,028 | | | | | | 1.9% | | | | | | 1,662,028 | | | | | | 1.9% | | | | | | 1,662,028 | | | | | | 1.9% | | |
保荐人股份归属于
$14.00 |
| | | | 1,662,028 | | | | | | 1.9% | | | | | | 1,662,028 | | | | | | 1.9% | | | | | | 1,662,028 | | | | | | 1.9% | | |
保荐人新Pinstripe私募认股权证(6)
|
| | | | 10,860,000 | | | | | | 12.7% | | | | | | 10,860,000 | | | | | | 12.7% | | | | | | 10,860,000 | | | | | | 12.7% | | |
赞助商持有人合计
|
| | | | 16,580,306 | | | | | | 19.4% | | | | | | 16,580,306 | | | | | | 19.4% | | | | | | 16,580,306 | | | | | | 19.4% | | |
IPO承销商New Pinstripe Private
配售认股权证(7) |
| | | | 1,050,000 | | | | | | 1.2% | | | | | | 1,050,000 | | | | | | 1.2% | | | | | | 1,050,000 | | | | | | 1.2% | | |
Pinstripe股权持有人
|
| | | | 36,137,203 | | | | | | 42.3% | | | | | | 36,137,203 | | | | | | 42.3% | | | | | | 36,137,203 | | | | | | 42.2% | | |
Pinstripe股权持有人以12.00美元的价格获得股票
|
| | | | 2,500,000 | | | | | | 2.9% | | | | | | 2,500,000 | | | | | | 2.9% | | | | | | 2,500,000 | | | | | | 2.9% | | |
Pinstripe股权持有人以14.00美元的价格获得股票
|
| | | | 2,500,000 | | | | | | 2.9% | | | | | | 2,500,000 | | | | | | 2.9% | | | | | | 2,500,000 | | | | | | 2.9% | | |
新的细条纹选项
|
| | | | 5,600,361 | | | | | | 6.6% | | | | | | 5,600,361 | | | | | | 6.6% | | | | | | 5,600,361 | | | | | | 6.5% | | |
Pinstripe股东合计
|
| | | | 46,737,564 | | | | | | 54.7% | | | | | | 46,737,564 | | | | | | 54.7% | | | | | | 46,737,564 | | | | | | 54.6% | | |
第一代投资者(8)
|
| | | | 2,715,150 | | | | | | 3.2% | | | | | | 2,715,150 | | | | | | 3.2% | | | | | | 2,715,150 | | | | | | 3.2% | | |
管道投资者(9)
|
| | | | 1,154,324 | | | | | | 1.4% | | | | | | 3,263,852 | | | | | | 3.8% | | | | | | 5,373,380 | | | | | | 6.3% | | |
其他(10) | | | | | 50,000 | | | | | | 0.1% | | | | | | 50,000 | | | | | | 0.1% | | | | | | 50,000 | | | | | | 0.1% | | |
合计
|
| | | | 85,379,781 | | | | | | 100% | | | | | | 85,489,965 | | | | | | 100% | | | | | | 85,600,150 | | | | | | 100% | | |
(单位:百万)
|
| |
日历年结束
2024年12月31日第 |
| |||
总收入
|
| | | $ | 194 | | |
调整后的EBITDA(2)
|
| | | | 36 | | |
(单位:百万)
|
| |
日历年结束
2024年12月31日P |
| |||
总收入
|
| | | $ | 175 – 185 | | |
调整后的EBITDA(2)
|
| |
28 – 30
|
|
(百万美元)
精选公司 |
| |
市场
大写 |
| |
企业
值 |
| |
NTM
收入 |
| |
NTM
EBITDA |
| |
2024财年
收入 |
| |
2024财年
EBITDA |
| ||||||||||||||||||
Bowlero Corp.
|
| | | $ | 1,974.4 | | | | | $ | 3,327.0 | | | | | $ | 1,131.1 | | | | | $ | 381.5 | | | | | $ | 1,208.9 | | | | | $ | 413.3 | | |
达顿餐饮公司
|
| | | | 20,052.5 | | | | | | 21,820.8 | | | | | | 11,305.9 | | | | | | 1,733.0 | | | | | | 12,034.3 | | | | | | 1,854.1 | | |
Dave&Buster‘s Entertainment,Inc.
|
| | | | 1,805.3 | | | | | | 2,943.4 | | | | | | 2,342.4 | | | | | | 565.4 | | | | | | 2,451.5 | | | | | | 586.7 | | |
荷兰兄弟公司
|
| | | | 1,630.8 | | | | | | 2,268.6 | | | | | | 1,035.6 | | | | | | 137.8 | | | | | | 1,246.9 | | | | | | 179.1 | | |
库拉寿司美国公司
|
| | | | 976.7 | | | | | | 954.6 | | | | | | 211.0 | | | | | | 13.6 | | | | | | 260.0 | | | | | | 21.6 | | |
生命时代集团控股有限公司
|
| | | | 3,742.8 | | | | | | 5,598.3 | | | | | | 2,302.3 | | | | | | 502.5 | | | | | | 2,519.3 | | | | | | 563.9 | | |
Portillo‘s Inc.
|
| | | | 1,138.5 | | | | | | 1,563.2 | | | | | | 708.8 | | | | | | 102.4 | | | | | | 774.6 | | | | | | 111.5 | | |
餐饮品牌国际公司
|
| | | | 23,692.5 | | | | | | 37,654.5 | | | | | | 7,022.2 | | | | | | 2,581.3 | | | | | | 7,314.8 | | | | | | 2,710.5 | | |
Shake Shack Inc.
|
| | | | 2,915.6 | | | | | | 2,897.8 | | | | | | 1,133.0 | | | | | | 120.8 | | | | | | 1,266.9 | | | | | | 140.3 | | |
Sweetgreen,Inc.
|
| | | | 1,194.8 | | | | | | 897.9 | | | | | | 614.4 | | | | | | (11.6) | | | | | | 710.9 | | | | | | 8.4 | | |
TOPGOLF Callaway Brands Corp.
|
| | | | 3,532.0 | | | | | | 5,964.8 | | | | | | 4,547.2 | | | | | | 651.5 | | | | | | 4,874.6 | | | | | | 721.2 | | |
Vail Resorts,Inc.
|
| | | | 9,490.4 | | | | | | 11,762.6 | | | | | | 3,078.6 | | | | | | 961.4 | | | | | | 3,144.7 | | | | | | 967.0 | | |
| | |
企业价值/
|
| |||||||||||||||||||||
精选公司
|
| |
NTM
收入 |
| |
NTM
EBITDA |
| |
2024财年
收入 |
| |
2024财年
EBITDA |
| ||||||||||||
Bowlero Corp.
|
| | | | 2.9x | | | | | | 8.7x | | | | | | 2.8x | | | | | | 8.0x | | |
达顿餐饮公司
|
| | | | 1.9x | | | | | | 12.6x | | | | | | 1.8x | | | | | | 11.8x | | |
Dave&Buster‘s Entertainment,Inc.
|
| | | | 1.3x | | | | | | 5.2x | | | | | | 1.2x | | | | | | 5.0x | | |
荷兰兄弟公司
|
| | | | 2.2x | | | | | | 16.5x | | | | | | 1.8x | | | | | | 12.7x | | |
库拉寿司美国公司
|
| | | | 4.5x | | | | | | 70.1x | | | | | | 3.7x | | | | | | 44.2x | | |
生命时代集团控股有限公司
|
| | | | 2.4x | | | | | | 11.1x | | | | | | 2.2x | | | | | | 9.9x | | |
Portillo‘s Inc.
|
| | | | 2.2x | | | | | | 15.3x | | | | | | 2.0x | | | | | | 14.0x | | |
餐饮品牌国际公司
|
| | | | 5.4x | | | | | | 14.6x | | | | | | 5.1x | | | | | | 13.9x | | |
Shake Shack Inc.
|
| | | | 2.6x | | | | | | 24.0x | | | | | | 2.3x | | | | | | 20.6x | | |
Sweetgreen,Inc.
|
| | | | 1.5x | | | | | | 不适用 | | | | | | 1.3x | | | | | | 107.4x | | |
TOPGOLF Callaway Brands Corp.
|
| | | | 1.3x | | | | | | 9.2x | | | | | | 1.2x | | | | | | 8.3x | | |
Vail Resorts,Inc.
|
| | | | 3.8x | | | | | | 12.2x | | | | | | 3.7x | | | | | | 12.2x | | |
Bowlero Corp.
|
| | | | 2.9x | | | | | | 8.7x | | | | | | 2.8x | | | | | | 8.0x | | |
达顿餐饮公司
|
| | | | 1.9x | | | | | | 12.6x | | | | | | 1.8x | | | | | | 11.8x | | |
| | |
共享数量
|
| |
对价
|
| ||||||
既得创办人股份
|
| | | | 2,415,001 | | | | | $ | 24,150,010 | | |
非赎回股份
|
| | | | 1,000,000 | | | | | | 10,000,000 | | |
过桥融资股
|
| | | | 500,000 | | | | | | 5,000,000 | | |
为交换Pinstripe股票而发行的股票
|
| | | | 40,587,319 | | | | | | 405,873,190 | | |
为换取Pinstripe系列I股而发行的股票
|
| | | | 2,066,667 | | | | | | 20,666,670 | | |
替代选项
|
| | | | 5,303,778 | | | | | | 53,037,777 | | |
现金交易费用
|
| | | | 不适用 | | | | | | 15,000,000 | | |
完全稀释的交易对价价值
|
| | | | 51,872,765 | | | | | $ | 533,727,647 | | |
期权收益调整
|
| | | | | | | | | | (22,441,442) | | |
交易对价总额
|
| | | | | | | | | $ | 511,286,205 | | |
| | |
每股隐含预计价值为
新的Pinstripe普通股 |
| |||||||||||||||
精选公司分析
|
| |
低
|
| |
中间
|
| |
高
|
| |||||||||
收入倍数
|
| | | $ | 9.53 | | | | | $ | 10.30 | | | | | $ | 11.07 | | |
EBITDA倍数
|
| | | $ | 9.07 | | | | | $ | 10.04 | | | | | $ | 11.00 | | |
| | |
持有的证券
赞助商集团 |
| |
赞助商集团成本
在IPO上 |
| ||||||
公共共享
|
| | | | — | | | | | $ | — | | |
方正股份
|
| | | | 7,245,000 | | | | | | 25,000 | | |
榕树私募认股权证
|
| | | | 10,860,000 | | | | | | 10,860,000 | | |
合计 | | | | | | | | | | $ | 10,885,000 | | |
| | |
证券
由 持有 赞助商 组在 关闭 |
| |
每个
值
安全 自 起, 2023 |
| |
赞助商
集团成本 在 之间 IPO和 关闭 |
| |
合计
值 |
| ||||||||||||
第一系列可转换优先股转换后发行的新A类普通股
|
| | | | — | | | | | $ | —(1) | | | | | $ | — | | | | | | — | | |
向持有人发行新的Pinstripe A类普通股
方正股份的 (3) |
| | | | 2,396,250 | | | | | $ | —(1) | | | | | | — | | | | | | — | | |
新的Pinstrips私募认股权证
|
| | | | 10,860,000 | | | | | $ | —(2) | | | | | | — | | | | | | — | | |
合计
|
| | | | | | | | | | | | | | | $ | | | | | $ | | |
| | |
假设没有
赎回(1) |
| |
假设
最大 赎回(2) |
| ||||||
来源 | | | | | | | | | | | | | |
信托账户中的现金和投资(3)
|
| | | $ | 42 | | | | | $ | 0 | | |
第一轮融资(4)
|
| | | $ | 22 | | | | | $ | 22 | | |
管道融资
|
| | | $ | 12 | | | | | $ | 54 | | |
现有的Pinstripe股东权益展期
|
| | | $ | 361 | | | | | $ | 361 | | |
来源合计
|
| | | $ | 437 | | | | | $ | 437 | | |
| | |
假设没有
赎回(1) |
| |
假设
最大 赎回(2) |
| ||||||
使用 | | | | | | | | | | | | | |
现有的Pinstripe股东权益展期
|
| | | $ | 361 | | | | | $ | 361 | | |
资产负债表中的现金
|
| | | $ | 53 | | | | | $ | 53 | | |
交易手续费和费用
|
| | | $ | 23 | | | | | $ | 23 | | |
总使用量
|
| | | $ | 437 | | | | | $ | 437 | | |
| | |
历史
|
| |
假设没有赎回
|
| |
假设赎回50%
|
| |
假设最大赎回
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
(未经审计)
Banyan截止日期 2023年6月30日 |
| |
(未经审计)
自 起的条纹数 2023年7月23日 |
| |
形式
交易 会计 调整 |
| |
备注:
|
| |
形式
组合 |
| |
形式
交易 会计 调整 |
| |
备注:
|
| |
形式
组合 |
| |
形式
交易 会计 调整 |
| |
备注:
|
| |
形式
组合 |
| ||||||||||||||||||||||||
资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流动资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 359 | | | | | $ | 17,621 | | | | | $ | 46,622 | | | |
3(a)
|
| | | $ | 64,602 | | | | | $ | 46,622 | | | |
3(a)
|
| | | $ | 64,602 | | | | | $ | 46,622 | | | |
3(a)
|
| | | $ | 64,602 | | |
应收账款
|
| | | | — | | | | | | 920 | | | | | | — | | | | | | | | | 920 | | | | | | — | | | | | | | | | 920 | | | | | | — | | | | | | | | | 920 | | |
库存
|
| | | | — | | | | | | 802 | | | | | | — | | | | | | | | | 802 | | | | | | — | | | | | | | | | 802 | | | | | | — | | | | | | | | | 802 | | |
其他流动资产
|
| | | | 192 | | | | | | 635 | | | | | | — | | | | | | | | | 827 | | | | | | — | | | | | | | | | 827 | | | | | | — | | | | | | | | | 827 | | |
流动资产总额
|
| | | | 551 | | | | | | 19,978 | | | | | | 46,622 | | | | | | | | | 67,151 | | | | | | 46,622 | | | | | | | | | 67,151 | | | | | | 46,622 | | | | | | | | | 67,151 | | |
信托账户中的资金
|
| | | | 42,191 | | | | | | — | | | | | | (42,191) | | | |
3(b)
|
| | | | — | | | | | | (42,191) | | | |
3(b)
|
| | | | — | | | | | | (42,191) | | | |
3(b)
|
| | | | — | | |
财产和设备,净额
|
| | | | — | | | | | | 65,999 | | | | | | — | | | | | | | | | 65,999 | | | | | | — | | | | | | | | | 65,999 | | | | | | — | | | | | | | | | 65,999 | | |
经营租赁使用权资产
|
| | | | — | | | | | | 51,002 | | | | | | — | | | | | | | | | 51,002 | | | | | | — | | | | | | | | | 51,002 | | | | | | — | | | | | | | | | 51,002 | | |
其他长期资产
|
| | | | — | | | | | | 6,406 | | | | | | (2,759) | | | |
3(c)
|
| | | | 3,647 | | | | | | (2,759) | | | |
3(c)
|
| | | | 3,647 | | | | | | (2,759) | | | |
3(c)
|
| | | | 3,647 | | |
总资产
|
| | | $ | 42,742 | | | | | $ | 143,385 | | | | | $ | 1,672 | | | | | | | | $ | 187,799 | | | | | $ | 1,672 | | | | | | | | $ | 187,799 | | | | | $ | 1,672 | | | | | | | | $ | 187,799 | | |
负债,夹层
股权,以及 股东亏损 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
应付账款
|
| | | $ | 253 | | | | | $ | 22,332 | | | | | | (2,409) | | | |
3(d)
|
| | | $ | 20,176 | | | | | $ | (2,409) | | | |
3(d)
|
| | | $ | 20,176 | | | | | $ | (2,409) | | | |
3(d)
|
| | | $ | 20,176 | | |
应计费用
|
| | | | 2,547 | | | | | | — | | | | | | (2,247) | | | |
3(e)
|
| | | | 300 | | | | | | (2,247) | | | |
3(e)
|
| | | | 300 | | | | | | (2,247) | | | |
3(e)
|
| | | | 300 | | |
应付客户款项
|
| | | | — | | | | | | 7,008 | | | | | | — | | | | | | | | | 7,008 | | | | | | — | | | | | | | | | 7,008 | | | | | | — | | | | | | | | | 7,008 | | |
长期债务的当期部分
|
| | | | — | | | | | | 1,055 | | | | | | — | | | | | | | | | 1,055 | | | | | | — | | | | | | | | | 1,055 | | | | | | — | | | | | | | | | 1,055 | | |
应计占用费用
|
| | | | — | | | | | | 6,483 | | | | | | — | | | | | | | | | 6,483 | | | | | | — | | | | | | | | | 6,483 | | | | | | — | | | | | | | | | 6,483 | | |
其他流动负债
|
| | | | 275 | | | | | | 10,732 | | | | | | (2,795) | | | |
3(f)
|
| | | | 8,212 | | | | | | (2,795) | | | |
3(f)
|
| | | | 8,212 | | | | | | (2,795) | | | |
3(f)
|
| | | | 8,212 | | |
消费税负债
|
| | | | 2,100 | | | | | | — | | | | | | — | | | | | | | | | 2,100 | | | | | | — | | | | | | | | | 2,100 | | | | | | — | | | | | | | | | 2,100 | | |
本票,相关
缔约方 |
| | | | 400 | | | | | | — | | | | | | (400) | | | |
3(g)
|
| | | | — | | | | | | (400) | | | |
3(g)
|
| | | | — | | | | | | (400) | | | |
3(g)
|
| | | | — | | |
经营租赁负债,
电流 |
| | | | — | | | | | | 10,616 | | | | | | — | | | | | | | | | 10,616 | | | | | | — | | | | | | | | | 10,616 | | | | | | — | | | | | | | | | 10,616 | | |
流动负债总额
|
| | | | 5,575 | | | | | | 58,226 | | | | | | (7,851) | | | | | | | | | 55,950 | | | | | | (7,851) | | | | | | | | | 55,950 | | | | | | (7,851) | | | | | | | | | 55,950 | | |
长期债务
|
| | | | — | | | | | | 36,437 | | | | | | 7,966 | | | |
3(h)
|
| | | | 44,403 | | | | | | 7,966 | | | |
3(h)
|
| | | | 44,403 | | | | | | 7,966 | | | |
3(h)
|
| | | | 44,403 | | |
长期应计占用成本
|
| | | | — | | | | | | 1,218 | | | | | | — | | | | | | | | | 1,218 | | | | | | — | | | | | | | | | 1,218 | | | | | | — | | | | | | | | | 1,218 | | |
经营性租赁负债,非流动
|
| | | | — | | | | | | 92,626 | | | | | | — | | | | | | | | | 92,626 | | | | | | — | | | | | | | | | 92,626 | | | | | | — | | | | | | | | | 92,626 | | |
其他长期负债
|
| | | | — | | | | | | 850 | | | | | | — | | | | | | | | | 850 | | | | | | — | | | | | | | | | 850 | | | | | | — | | | | | | | | | 850 | | |
保证责任
|
| | | | 5,276 | | | | | | — | | | | | | — | | | | | | | | | 5,276 | | | | | | — | | | | | | | | | 5,276 | | | | | | — | | | | | | | | | 5,276 | | |
延期承销费
|
| | | | 3,623 | | | | | | — | | | | | | (3,623) | | | |
3(i)
|
| | | | — | | | | | | (3,623) | | | |
3(i)
|
| | | | — | | | | | | (3,623) | | | |
3(i)
|
| | | | — | | |
总负债
|
| | | $ | 14,474 | | | | | | 189,357 | | | | | | (3,508) | | | | | | | | | 200,323 | | | | | | (3,508) | | | | | | | | | 200,323 | | | | | | (3,508) | | | | | | | | | 200,323 | | |
夹层股权 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pinstripe的可赎回可转换优先股
|
| | | | — | | | | | | 73,488 | | | | | | (73,488) | | | |
3(j)
|
| | | | — | | | | | | (73,488) | | | |
3(j)
|
| | | | — | | | | | | (73,488) | | | |
3(j)
|
| | | | — | | |
Banyan可赎回A类普通股
|
| | | | 42,191 | | | | | | — | | | | | | (42,191) | | | |
3(k)
|
| | | | — | | | | | | (42,191) | | | |
3(k)
|
| | | | — | | | | | | (42,191) | | | |
3(k)
|
| | | | — | | |
股东亏损 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pinstripe普通股
|
| | | | — | | | | | | 62 | | | | | | (61) | | | |
3(l)
|
| | | | 1 | | | | | | (61) | | | |
3(l)
|
| | | | 1 | | | | | | (61) | | | |
3(l)
|
| | | | 1 | | |
新的普通细条纹
库存 |
| | | | — | | | | | | — | | | | | | 5 | | | |
3(m)
|
| | | | 5 | | | | | | 5 | | | |
3(m)
|
| | | | 5 | | | | | | 5 | | | |
3(m)
|
| | | | 5 | | |
常见的榕树班
库存 |
| | | | — | | | | | | — | | | | | | (0) | | | |
3(n)
|
| | | | — | | | | | | (0) | | | |
3(n)
|
| | | | — | | | | | | (0) | | | |
3(n)
|
| | | | — | | |
榕树B级常见
库存 |
| | | | 1 | | | | | | — | | | | | | (1) | | | |
3(o)
|
| | | | — | | | | | | (1) | | | |
3(o)
|
| | | | — | | | | | | (1) | | | |
3(o)
|
| | | | — | | |
新增实收资本
|
| | | | — | | | | | | 2,317 | | | | | | 108,318 | | | |
3(p)
|
| | | | 110,635 | | | | | | 108,318 | | | |
3(p)
|
| | | | 110,635 | | | | | | 108,318 | | | |
3(p)
|
| | | | 110,635 | | |
累计赤字
|
| | | | (13,924) | | | | | | (121,839) | | | | | | 12,598 | | | |
3(q)
|
| | | | (123,165) | | | | | | 12,598 | | | |
3(q)
|
| | | | (123,165) | | | | | | 12,598 | | | |
3(q)
|
| | | | (123,165) | | |
股东亏损总额
|
| | | | (13,923) | | | | | | (119,460) | | | | | | 120,859 | | | | | | | | | (12,524) | | | | | | 120,859 | | | | | | | | | (12,524) | | | | | | 120,859 | | | | | | | | | (12,524) | | |
总负债、夹层权益、
股东亏损 |
| | | $ | 42,742 | | | | | $ | 143,385 | | | | | $ | 1,672 | | | | | | | | $ | 187,799 | | | | | $ | 1,672 | | | | | | | | $ | 187,799 | | | | | $ | 1,672 | | | | | | | | $ | 187,799 | | |
| | |
历史
|
| |
假设没有赎回
|
| |
假设赎回50%
|
| |
假设最大赎回
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
(未经审计)
榕树 十二个月 已结束 2023年6月30日 |
| |
细条纹
十二个月 已结束 2023年4月30日 |
| |
形式
交易 会计 调整 |
| |
备注:
|
| |
形式
组合 |
| |
形式
交易 会计 调整 |
| |
备注:
|
| |
形式
组合 |
| |
形式
交易 会计 调整 |
| |
备注:
|
| |
形式
组合 |
| ||||||||||||||||||||||||
收入 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
餐饮收入
|
| | | $ | — | | | | | $ | 87,467 | | | | | $ | — | | | | | | | | $ | 87,467 | | | | | $ | — | | | | | | | | $ | 87,467 | | | | | $ | — | | | | | | | | $ | 87,467 | | |
娱乐收入
|
| | | | — | | | | | | 23,806 | | | | | | — | | | | | | | | | 23,806 | | | | | | — | | | | | | | | | 23,806 | | | | | | — | | | | | | | | | 23,806 | | |
总收入
|
| | | | — | | | | | | 111,273 | | | | | | — | | | | | | | | | 111,273 | | | | | | — | | | | | | | | | 111,273 | | | | | | — | | | | | | | | | 111,273 | | |
运营费用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
食物的成本和
饮料 |
| | | | — | | | | | | 18,968 | | | | | | — | | | | | | | | | 18,968 | | | | | | — | | | | | | | | | 18,968 | | | | | | — | | | | | | | | | 18,968 | | |
存储人工和
好处 |
| | | | — | | | | | | 40,415 | | | | | | — | | | | | | | | | 40,415 | | | | | | — | | | | | | | | | 40,415 | | | | | | — | | | | | | | | | 40,415 | | |
店铺占用成本,不包括折旧
|
| | | | — | | | | | | 18,375 | | | | | | — | | | | | | | | | 18,375 | | | | | | — | | | | | | | | | 18,375 | | | | | | — | | | | | | | | | 18,375 | | |
其他店铺营运开支,不包括折旧
|
| | | | — | | | | | | 18,655 | | | | | | — | | | | | | | | | 18,655 | | | | | | — | | | | | | | | | 18,655 | | | | | | — | | | | | | | | | 18,655 | | |
交易所上市费
|
| | | | 83 | | | | | | — | | | | | | — | | | | | | | | | 83 | | | | | | — | | | | | | | | | 83 | | | | | | — | | | | | | | | | 83 | | |
法律费用
|
| | | | 2,607 | | | | | | — | | | | | | — | | | | | | | | | 2,607 | | | | | | — | | | | | | | | | 2,607 | | | | | | — | | | | | | | | | 2,607 | | |
一般和行政
费用 |
| | | | 1,472 | | | | | | 13,205 | | | | | | 144 | | | |
4(a)
|
| | | | 14,821 | | | | | | 144 | | | |
4(a)
|
| | | | 14,821 | | | | | | 144 | | | |
4(a)
|
| | | | 14,821 | | |
折旧费用
|
| | | | — | | | | | | 8,086 | | | | | | — | | | | | | | | | 8,086 | | | | | | — | | | | | | | | | 8,086 | | | | | | — | | | | | | | | | 8,086 | | |
减值亏损
|
| | | | — | | | | | | 2,363 | | | | | | — | | | | | | | | | 2,363 | | | | | | — | | | | | | | | | 2,363 | | | | | | — | | | | | | | | | 2,363 | | |
开业前费用
|
| | | | — | | | | | | 4,935 | | | | | | — | | | | | | | | | 4,935 | | | | | | — | | | | | | | | | 4,935 | | | | | | — | | | | | | | | | 4,935 | | |
总运营情况
费用 |
| | | | 4,162 | | | | | | 125,002 | | | | | | 144 | | | | | | | | | 129,308 | | | | | | 144 | | | | | | | | | 129,308 | | | | | | 144 | | | | | | | | | 129,308 | | |
营业亏损
|
| | | | (4,162) | | | | | | (13,729) | | | | | | (144) | | | | | | | | | (18,035) | | | | | | (144) | | | | | | | | | (18,035) | | | | | | (144) | | | | | | | | | (18,035) | | |
其他收入(费用) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
利息收入
|
| | | | 7,388 | | | | | | — | | | | | | (7,388) | | | |
4(b)
|
| | | | — | | | | | | (7,388) | | | |
4(b)
|
| | | | — | | | | | | (7,388) | | | |
4(b)
|
| | | | — | | |
利息支出
|
| | | | — | | | | | | (1,946) | | | | | | (1,320) | | | |
4(c)
|
| | | | (3,266) | | | | | | (1,320) | | | |
4(c)
|
| | | | (3,266) | | | | | | (1,320) | | | |
4(c)
|
| | | | (3,266) | | |
其他营业外费用
|
| | | | — | | | | | | (13) | | | | | | — | | | | | | | | | (13) | | | | | | — | | | | | | | | | (13) | | | | | | — | | | | | | | | | (13) | | |
债务清偿收益
|
| | | | — | | | | | | 8,355 | | | | | | — | | | | | | | | | 8,355 | | | | | | — | | | | | | | | | 8,355 | | | | | | — | | | | | | | | | 8,355 | | |
信托基金的未实现亏损
帐户 |
| | | | (11) | | | | | | — | | | | | | 11 | | | |
4(d)
|
| | | | — | | | | | | 11 | | | |
4(d)
|
| | | | — | | | | | | 11 | | | |
4(d)
|
| | | | — | | |
权证负债的公允价值变动
|
| | | | (2,133) | | | | | | — | | | | | | — | | | | | | | | | (2,133) | | | | | | — | | | | | | | | | (2,133) | | | | | | — | | | | | | | | | (2,133) | | |
其他收入(费用)合计
|
| | | | 5,244 | | | | | | 6,396 | | | | | | (8,697) | | | | | | | | | 2,943 | | | | | | (8,697) | | | | | | | | | 2,943 | | | | | | (8,697) | | | | | | | | | 2,943 | | |
所得税前收入(亏损)
|
| | | | 1,082 | | | | | | (7,333) | | | | | | (8,841) | | | | | | | | | (15,092) | | | | | | (8,841) | | | | | | | | | (15,092) | | | | | | (8,841) | | | | | | | | | (15,092) | | |
所得税费用
|
| | | | 1,475 | | | | | | 192 | | | | | | — | | | | | | | | | 1,667 | | | | | | — | | | | | | | | | 1,667 | | | | | | — | | | | | | | | | 1,667 | | |
净亏损
|
| | | $ | (393) | | | | | $ | (7,525) | | | | | $ | (8,841) | | | | | | | | $ | (16,759) | | | | | $ | (8,841) | | | | | | | | $ | (16,759) | | | | | $ | (8,841) | | | | | | | | $ | (16,759) | | |
加权平均份额
出色的 - Basic和 稀释 |
| | | | 27,507,247 | | | | | | 6,210,254 | | | | | | | | | |
6
|
| | | | 47,470,364 | | | | | | | | | |
6
|
| | | | 47,580,548 | | | | | | | | | |
6
|
| | | | 47,690,733 | | |
每股净亏损
|
| | | $ | (0.01) | | | | | $ | (1.21) | | | | | | | | | |
6
|
| | | $ | (0.35) | | | | | | | | | |
6
|
| | | $ | (0.35) | | | | | | | | | |
6
|
| | | $ | (0.35) | | |
| | |
历史
|
| |
假设没有赎回
|
| |
假设赎回50%
|
| |
假设最大赎回
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
(未经审计)
榕树 三个 个月 已结束 2023年6月30日 |
| |
(未经审计)
细条纹 十二 周数 告一段落 2023年7月23日 |
| |
形式
交易 会计 调整 |
| |
备注:
|
| |
形式
组合 |
| |
形式
交易 会计 调整 |
| |
备注:
|
| |
形式
组合 |
| |
形式
交易 会计 调整 |
| |
备注:
|
| |
形式
组合 |
| ||||||||||||||||||||||||
收入 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
餐饮收入
|
| | | $ | — | | | | | $ | 20,517 | | | | | $ | — | | | | | | | | $ | 20,517 | | | | | $ | | | | | | | | $ | 20,517 | | | | | $ | | | | | | | | $ | 20,517 | | | ||
娱乐收入
|
| | | | — | | | | | | 5,223 | | | | | | — | | | | | | | | | 5,223 | | | | | | | | | | | | | | | 5,223 | | | | | | | | | | | | | | | 5,223 | | |
总收入
|
| | | | — | | | | | | 25,740 | | | | | | — | | | | | | | | | 25,740 | | | | | | — | | | | | | | | | 25,740 | | | | | | — | | | | | | | | | 25,740 | | |
运营费用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
餐饮费
|
| | | | — | | | | | | 4,438 | | | | | | — | | | | | | | | | 4,438 | | | | | | — | | | | | | | | | 4,438 | | | | | | — | | | | | | | | | 4,438 | | |
存储人工和
好处 |
| | | | — | | | | | | 9,297 | | | | | | — | | | | | | | | | 9,297 | | | | | | — | | | | | | | | | 9,297 | | | | | | — | | | | | | | | | 9,297 | | |
商店占用成本,不包括
折旧 |
| | | | — | | | | | | 1,007 | | | | | | — | | | | | | | | | 1,007 | | | | | | — | | | | | | | | | 1,007 | | | | | | — | | | | | | | | | 1,007 | | |
其他店铺营运开支,不包括折旧
|
| | | | — | | | | | | 4,422 | | | | | | — | | | | | | | | | 4,422 | | | | | | — | | | | | | | | | 4,422 | | | | | | — | | | | | | | | | 4,422 | | |
交易所上市费
|
| | | | 21 | | | | | | — | | | | | | — | | | | | | | | | 21 | | | | | | — | | | | | | | | | 21 | | | | | | — | | | | | | | | | 21 | | |
法律费用
|
| | | | 2,373 | | | | | | — | | | | | | — | | | | | | | | | 2,373 | | | | | | — | | | | | | | | | 2,373 | | | | | | — | | | | | | | | | 2,373 | | |
一般和行政费用
|
| | | | 813 | | | | | | 3,528 | | | | | | — | | | | | | | | | 4,341 | | | | | | — | | | | | | | | | 4,341 | | | | | | — | | | | | | | | | 4,341 | | |
折旧费用
|
| | | | — | | | | | | 1,644 | | | | | | — | | | | | | | | | 1,644 | | | | | | — | | | | | | | | | 1,644 | | | | | | — | | | | | | | | | 1,644 | | |
开业前费用
|
| | | | — | | | | | | 2,277 | | | | | | — | | | | | | | | | 2,277 | | | | | | — | | | | | | | | | 2,277 | | | | | | — | | | | | | | | | 2,277 | | |
总运营情况
费用 |
| | | | 3,207 | | | | | | 26,613 | | | | | | — | | | | | | | | | 29,820 | | | | | | — | | | | | | | | | 29,820 | | | | | | — | | | | | | | | | 29,820 | | |
营业亏损
|
| | | | (3,207) | | | | | | (873) | | | | | | — | | | | | | | | | (4,080) | | | | | | — | | | | | | | | | (4,080) | | | | | | — | | | | | | | | | (4,080) | | |
其他费用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
利息收入
|
| | | | 1,178 | | | | | | — | | | | | | (1,178) | | | |
5(a)
|
| | | | — | | | | | | (1,178) | | | |
5(a)
|
| | | | — | | | | | | (1,178) | | | |
5(a)
|
| | | | — | | |
利息支出
|
| | | | — | | | | | | (1,692) | | | | | | (338) | | | |
5(b)
|
| | | | (2,030) | | | | | | (338) | | | |
5(b)
|
| | | | (2,030) | | | | | | (338) | | | |
5(b)
|
| | | | (2,030) | | |
权证负债的公允价值变动
|
| | | | (4,224) | | | | | | (409) | | | | | | 409 | | | |
5(c)
|
| | | | (4,224) | | | | | | 409 | | | |
5(c)
|
| | | | (4,224) | | | | | | 409 | | | |
5(c)
|
| | | | (4,224) | | |
资金未实现亏损
在信托中持有 帐户 |
| | | | (91) | | | | | | — | | | | | | 91 | | | |
5(d)
|
| | | | — | | | | | | 91 | | | |
5(d)
|
| | | | — | | | | | | 91 | | | |
5(d)
|
| | | | — | | |
其他费用合计
|
| | | | (3,137) | | | | | | (2,101) | | | | | | (1,016) | | | | | | | | | (6,254) | | | | | | (1,016) | | | | | | | | | (6,254) | | | | | | (1,016) | | | | | | | | | (6,254) | | |
未计收入前亏损
税金 |
| | | | (6,344) | | | | | | (2,974) | | | | | | (1,016) | | | | | | | | | (10,334) | | | | | | (1,016) | | | | | | | | | (10,334) | | | | | | (1,016) | | | | | | | | | (10,334) | | |
所得税费用
|
| | | | 237 | | | | | | 72 | | | | | | — | | | | | | | | | 309 | | | | | | — | | | | | | | | | 309 | | | | | | — | | | | | | | | | 309 | | |
净亏损
|
| | | $ | (6,581) | | | | | $ | (3,046) | | | | | $ | (1,016) | | | | | | | | $ | (10,643) | | | | | $ | (1,016) | | | | | | | | $ | (10,643) | | | | | $ | (1,016) | | | | | | | | $ | (10,643) | | |
少:累计未付
分红和变化 赎回金额 个细条带‘ 可赎回的 可兑换优先选项 库存(系列I) |
| | | | — | | | | | | (1,557) | | | | | | 1,557 | | | |
5(e)
|
| | | | — | | | | | | 1,557 | | | |
5(e)
|
| | | | — | | | | | | 1,557 | | | |
5(e)
|
| | | | — | | |
普通股可用净亏损
股东 |
| | | | (6,581) | | | | | $ | (4,603) | | | | | $ | 541 | | | | | | | | $ | (10,643) | | | | | $ | 541 | | | | | | | | $ | (10,643) | | | | | $ | 541 | | | | | | | | $ | (10,643) | | |
加权平均份额
出色的 - Basic 和稀释 |
| | | | 15,893,990 | | | | | | 6,557,581 | | | | | | | | | |
6
|
| | | | 47,470,364 | | | | | | | | | |
6
|
| | | | 47,580,548 | | | | | | | | | |
6
|
| | | | 47,690,733 | | |
每股净亏损 - Basic
和稀释 |
| | | $ | (0.41) | | | | | | (0.70) | | | | | | | | | |
6
|
| | | $ | (0.22) | | | | | | | | | |
6
|
| | | $ | (0.22) | | | | | | | | | |
6
|
| | | $ | (0.22) | | |
| | |
未经审计的形式合并股份所有权(1)
|
| |||||||||||||||||||||||||||||||||
| | |
假设没有赎回(2)
|
| |
假设赎回50%(2)
|
| |
假设最大赎回(2)
|
| |||||||||||||||||||||||||||
| | |
编号
共 个共享 |
| |
百分比
所有权 |
| |
编号
共 个共享 |
| |
编号
共 个共享 |
| |
编号
共 个共享 |
| |
百分比
所有权 |
| ||||||||||||||||||
Pinstripe股东(3)
|
| | | | 36,137,203 | | | | | | 76.1% | | | | | | 36,137,203 | | | | | | 76.0% | | | | | | 36,137,203 | | | | | | 75.8% | | |
榕树公众股东(4)
|
| | | | 5,017,437 | | | | | | 10.6% | | | | | | 3,018,093 | | | | | | 6.3% | | | | | | 1,018,750 | | | | | | 2.1% | | |
第一代投资者(5)
|
| | | | 2,715,150 | | | | | | 5.7% | | | | | | 2,715,150 | | | | | | 5.7% | | | | | | 2,715,150 | | | | | | 5.7% | | |
赞助商持有人(6)
|
| | | | 2,396,250 | | | | | | 5.1% | | | | | | 2,396,250 | | | | | | 5.0% | | | | | | 2,396,250 | | | | | | 5.0% | | |
管道投资者(7)
|
| | | | 1,154,324 | | | | | | 2.4% | | | | | | 3,263,852 | | | | | | 6.9% | | | | | | 5,373,380 | | | | | | 11.3% | | |
其他(8) | | | | | 50,000 | | | | | | 0.1% | | | | | | 50,000 | | | | | | 0.1% | | | | | | 50,000 | | | | | | 0.1% | | |
收盘时的总股份
|
| | | | 47,470,364 | | | | | | 100.0% | | | | | | 47,580,548 | | | | | | 100.0% | | | | | | 47,690,733 | | | | | | 100.0% | | |
说明
|
| |
备注:
|
| |
假设没有
赎回 |
| |
假设50%
赎回 |
| |
假设
最大 赎回 |
| |||||||||
(千人)
|
| | | | | | | | | | | | | | | | | | | | | |
信托账户所持资金的重新分类
|
| |
3(a)㈠
|
| | | $ | 42,191 | | | | | $ | 21,095 | | | | | $ | — | | |
延期支付承销商费用
|
| |
3(a)㈡
|
| | | | (3,623) | | | | | | (3,623) | | | | | | (3,623) | | |
PIPE融资的假定收益
|
| |
3(A)(三)
|
| | | | 11,543 | | | | | | 32,639 | | | | | | 53,734 | | |
支付交易费用
|
| |
3(A)(Iv)
|
| | | | (16,967) | | | | | | (16,967) | | | | | | (16,967) | | |
解决榕树未偿还的无担保问题
本票 |
| |
3(A)(V)
|
| | | | (400) | | | | | | (400) | | | | | | (400) | | |
发行Pinstripe第I系列可赎回可转换优先股所得款项
|
| |
3(A)(Vi)
|
| | | | 1,378 | | | | | | 1,378 | | | | | | 1,378 | | |
来自Pinstripe债务融资安排的收益
|
| |
3(A)(Vii)
|
| | | | 12,500 | | | | | | 12,500 | | | | | | 12,500 | | |
形式调整 - 现金及现金等价物
|
| | | | | | $ | 46,622 | | | | | $ | 46,622 | | | | | $ | 46,622 | | |
说明
|
| |
备注:
|
| |
假设没有
赎回 |
| |
假设50%
赎回 |
| |
假设
最大 赎回 |
| |||||||||
(千人)
|
| | | | | | | | | | | | | | | | | | | | | |
Banyan可赎回A类普通股
|
| |
3(B)(I)
|
| | | $ | — | | | | | $ | (21,096) | | | | | $ | (42,191) | | |
信托账户所持资金的重新分类
|
| |
3(B)(Ii)
|
| | | | (42,191) | | | | | | (21,095) | | | | | | — | | |
信托基金中的预计调整 - 资金
帐户 |
| | | | | | $ | (42,191) | | | | | $ | (42,191) | | | | | $ | (42,191) | | |
说明
|
| |
备注:
|
| |
假设没有
赎回 |
| |
假设50%
赎回 |
| |
假设
最大 赎回 |
| |||||||||
(千人)
|
| | | | | | | | | | | | | | | | | | | | | |
支付榕树交易费用
|
| |
3(D)(I)
|
| | | $ | (183) | | | | | $ | (183) | | | | | $ | (183) | | |
支付Pinstripe交易成本
|
| |
3(D)(Ii)
|
| | | | (2,226) | | | | | | (2,226) | | | | | | (2,226) | | |
形式调整 - 应付帐款
|
| | | | | | $ | (2,409) | | | | | $ | (2,409) | | | | | $ | (2,409) | | |
说明
|
| |
备注:
|
| |
假设没有
赎回 |
| |
假设50%
赎回 |
| |
假设
最大 赎回 |
| |||||||||
(千人)
|
| | | | | | | | | | | | | | | | | | | | | |
可转换Pinstripe的利息增值
备注 |
| |
3(F)(I)
|
| | | $ | 22 | | | | | $ | 22 | | | | | $ | 22 | | |
Pinstripe的责任转换-分类认股权证
|
| |
3(F)(Ii)
|
| | | | (2,334) | | | | | | (2,334) | | | | | | (2,334) | | |
支付Pinstripe的交易成本
|
| |
3(F)(Iii)
|
| | | | (483) | | | | | | (483) | | | | | | (483) | | |
预计调整 - 其他流动负债
|
| | | | | | $ | (2,795) | | | | | $ | (2,795) | | | | | $ | (2,795) | | |
说明
|
| |
备注:
|
| |
假设没有
赎回 |
| |
假设50%
赎回 |
| |
假设
最大 赎回 |
| |||||||||
(千人)
|
| | | | | | | | | | | | | | | | | | | | | |
Pinstripe可转换票据的折算
|
| |
3(H)(I)
|
| | | $ | (5,000) | | | | | $ | (5,000) | | | | | $ | (5,000) | | |
Pinstripe的债务融资安排
|
| |
3(H)(Ii)
|
| | | | 12,500 | | | | | | 12,500 | | | | | | 12,500 | | |
Pinstripe的额外债务融资利息增加
|
| |
3(H)(Iii)
|
| | | | 466 | | | | | | 466 | | | | | | 466 | | |
预计调整 - 长期债务
|
| | | | | | $ | 7,966 | | | | | $ | 7,966 | | | | | $ | 7,966 | | |
说明
|
| |
备注:
|
| |
假设没有
赎回 |
| |
假设50%
赎回 |
| |
假设
最大 赎回 |
| |||||||||
(千人)
|
| | | | | | | | | | | | | | | | | | | | | |
发行Pinstripes的第一系列可赎回可转换优先股
|
| |
3(j)㈠
|
| | | $ | 1,378 | | | | | $ | 1,378 | | | | | $ | 1,378 | | |
第I系列可赎回可转换优先股赎回价值变动
|
| |
3(J)(Ii)
|
| | | | 2 | | | | | | 2 | | | | | | 2 | | |
Pinstripe第一系列可赎回可转换优先股的实物支付利息增加
|
| |
3(J)(Iii)
|
| | | | 692 | | | | | | 692 | | | | | | 692 | | |
Pinstripe可赎回可转换优先股的转换
|
| |
3(J)(Iv)
|
| | | | (75,560) | | | | | | (75,560) | | | | | | (75,560) | | |
形式调整 - 细条纹可赎回
可转换优先股 |
| | | | | | $ | 73,488 | | | | | $ | 73,488 | | | | | $ | 73,488 | | |
说明
|
| |
备注:
|
| |
假设没有
赎回 |
| |
假设50%
赎回 |
| |
假设
最大 赎回 |
| |||||||||
(千人)
|
| | | | | | | | | | | | | | | | | | | | | |
Banyan可赎回A类普通股
|
| |
3(K)(I)
|
| | | $ | — | | | | | $ | (21,096) | | | | | $ | (42,191) | | |
Banyan可赎回类普通股的重新分类
|
| |
3(K)(Ii)
|
| | | | (42,191) | | | | | | (21,095) | | | | | | — | | |
形式调整 - 榕树可赎回A类普通股
|
| | | | | | $ | (42,191) | | | | | $ | (42,191) | | | | | $ | (42,191) | | |
说明
|
| |
备注:
|
| |
假设没有
赎回 |
| |
假设50%
赎回 |
| |
假设
最大 赎回 |
| |||||||||
(千人)
|
| | | | | | | | | | | | | | | | | | | | | |
Pinstripe股权转换-分类
认股权证 |
| |
(L)(一)
3(L)
|
| | | | 3 | | | | | | 3 | | | | | | 3 | | |
Pinstripe的责任转换-分类
认股权证 |
| |
3(L)(二)
|
| | | | 1 | | | | | | 1 | | | | | | 1 | | |
Pinstripe可转换票据的折算
|
| |
3(L)(三)
|
| | | | 5 | | | | | | 5 | | | | | | 5 | | |
Pinstripe可赎回可转换优先股的转换
|
| |
(L)(四)
3(L)
|
| | | | 111 | | | | | | 111 | | | | | | 111 | | |
Pinstripe普通股换算
|
| |
(L)(V)
3(L)
|
| | | | (181) | | | | | | (181) | | | | | | (181) | | |
形式调整 - Pinstripe普通股
|
| | | | | | $ | (61) | | | | | $ | (61) | | | | | $ | (61) | | |
说明
|
| |
备注:
|
| |
假设没有
赎回 |
| |
假设50%
赎回 |
| |
假设
最大 赎回 |
| |||||||||
(千人)
|
| | | | | | | | | | | | | | | | | | | | | |
Banyan可赎回类普通股的重新分类
|
| |
3(M)(I)
|
| | | $ | 0 | | | | | $ | 0 | | | | | | — | | |
假定通过管道融资发行
|
| |
3(M)(Ii)
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | |
Pinstripe普通股换算
|
| |
3(M)(Iii)
|
| | | | 4 | | | | | | 4 | | | | | | 4 | | |
榕树A类普通股转股
|
| |
3(M)(Iv)
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | |
榕树B类普通股折算
|
| |
3(M)(V)
|
| | | | 1 | | | | | | 1 | | | | | | 1 | | |
发行新的Pinstripe普通股,用于支付Pinstripe的交易费用
|
| |
3(M)(Vi)
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | |
形式调整 - 新平纹普通股
|
| | | | | | $ | 5 | | | | | $ | 5 | | | | | $ | 5 | | |
说明
|
| |
备注:
|
| |
假设没有
赎回 |
| |
假设50%
赎回 |
| |
假设
最大 赎回 |
| |||||||||
(千人)
|
| | | | | | | | | | | | | | | | | | | | | |
转换Pinstripe的股票分类权证
|
| |
3(p)㈠
|
| | | $ | (3) | | | | | $ | (3) | | | | | $ | (3) | | |
Pinstripe的责任转换-分类认股权证
|
| |
3(p)㈡
|
| | | | 2,333 | | | | | | 2,333 | | | | | | 2,333 | | |
转换Pinstripes Convertible
备注 |
| |
3(p)㈢
|
| | | | 4,995 | | | | | | 4,995 | | | | | | 4,995 | | |
Pinstripe可赎回可转换优先股的转换
|
| |
3(p)㈣
|
| | | | 75,449 | | | | | | 75,449 | | | | | | 75,449 | | |
Pinstripe普通股换算
|
| |
3(p)(v)
|
| | | | 178 | | | | | | 178 | | | | | | 178 | | |
Banyan可赎回类普通股的重新分类
|
| |
3(p)㈥
|
| | | | 42,190 | | | | | | 21,095 | | | | | | — | | |
PIPE融资的假定收益
|
| |
3(p)㈦
|
| | | | 11,543 | | | | | | 32,638 | | | | | | 53,733 | | |
Banyan累计亏损重新分类为额外缴入资本(消除)
|
| |
3(P)(Viii)
|
| | | | (19,078) | | | | | | (19,078) | | | | | | (19,078) | | |
加速授予Pinstripe期权
|
| |
3(P)(Ix)
|
| | | | 144 | | | | | | 144 | | | | | | 144 | | |
Pinstripe的预计未来交易成本
以现金和现金等价物支付 |
| |
3(P)(X)
|
| | | | (6,674) | | | | | | (6,674) | | | | | | (6,674) | | |
Pinstripe的预计未来交易成本
以New Pinstripe的股票支付 |
| |
3(P)(Xi)
|
| | | | (0) | | | | | | (0) | | | | | | (0) | | |
Pinstripe资本化交易成本的重新分类
|
| |
3(P)(十二)
|
| | | | (2,759) | | | | | | (2,759) | | | | | | (2,759) | | |
形式调整 - 额外实收资本
|
| | | | | | $ | 108,318 | | | | | $ | 108,318 | | | | | $ | 108,318 | | |
说明
|
| |
备注:
|
| |
假设没有
赎回 |
| |
假设50%
赎回 |
| |
假设
最大 赎回 |
| |||||||||
(千人)
|
| | | | | | | | | | | | | | | | | | | | | |
加速授予Pinstripe期权
|
| |
3(Q)(I)
|
| | | $ | (144) | | | | | $ | (144) | | | | | | (144) | | |
第I系列可赎回可转换股票赎回价值公允价值变动
|
| |
3(Q)(Ii)
|
| | | | (2) | | | | | | (2) | | | | | | (2) | | |
可转换Pinstripe的利息增值
备注 |
| |
3(Q)(Iii)
|
| | | | (22) | | | | | | (22) | | | | | | (22) | | |
在
上增加实物支付利息
Pinstripe系列I可赎回可兑换敞篷车 优先股 |
| |
3(Q)(Iv)
|
| | | | (692) | | | | | | (692) | | | | | | (692) | | |
确认榕树的估计剩余数量
交易成本 |
| |
3(Q)(V)
|
| | | | (5,154) | | | | | | (5,154) | | | | | | (5,154) | | |
Banyan累计亏损重新分类为额外缴入资本(消除)
|
| |
3(Q)(Vi)
|
| | | | 19,078 | | | | | | 19,078 | | | | | | 19,078 | | |
Pinstripe的额外利息增加
债务融资 |
| |
3(Q)(Vii)
|
| | | | (466) | | | | | | (466) | | | | | | (466) | | |
预计调整 - 累计赤字
|
| | | | | | $ | 12,598 | | | | | $ | 12,598 | | | | | $ | 12,598 | | |
说明
|
| |
备注:
|
| |
假设没有
赎回 |
| |
假设50%
赎回 |
| |
假设
最大 赎回 |
| |||||||||
(千人)
|
| | | | | | | | | | | | | | | | | | | | | |
利息支出抵销
|
| |
4(C)(I)
|
| | | $ | 406 | | | | | $ | 406 | | | | | $ | 406 | | |
Pinstripe的额外债务融资利息增加
|
| |
4(C)(Ii)
|
| | | | (1,725) | | | | | | (1,725) | | | | | | (1,725) | | |
形式调整 - 利息费用
|
| | | | | |
$
|
(1,320)
|
| | | |
$
|
(1,320)
|
| | | |
$
|
(1,320)
|
| |
说明
|
| |
备注:
|
| |
假设没有
赎回 |
| |
假设50%
赎回 |
| |
假设
最大 赎回 |
| |||||||||
(千人)
|
| | | | | | | | | | | | | | | | | | | | | |
利息支出抵销
|
| |
5(B)(I)
|
| | | $ | 93 | | | | | $ | 93 | | | | | $ | 93 | | |
Pinstripe的额外债务融资利息增加
|
| |
5(B)(Ii)
|
| | | | (431) | | | | | | (431) | | | | | | (431) | | |
形式调整 - 利息费用
|
| | | | | |
$
|
(338)
|
| | | |
$
|
(338)
|
| | | |
$
|
(338)
|
| |
说明
|
| |
假设没有
赎回 |
| |
假设50%
赎回 |
| |
假设
最大 赎回 |
| |||||||||
(千元,不包括每股和每股)
|
| | | | | | | | | | | | | | | | | | |
截至2023年4月30日的财年 | | | | | | | | | | | | | | | | | | | |
预计基本和稀释后每股净亏损−基本和稀释后净亏损
|
| | | | | | | | | | | | | | | | | | |
预计股东应占净亏损
|
| | | $ | (16,759) | | | | | | (16,759) | | | | | | (16,759) | | |
加权平均流通股 - Basic和
稀释 |
| | | | 47,470,364 | | | | | | 47,580,548 | | | | | | 47,690,733 | | |
预计每股净亏损 - 基本版和稀释版
|
| | | $ | (0.35) | | | | | | (0.35) | | | | | | (0.35) | | |
截至2023年7月23日的12周
|
| | | | | | | | | | | | | | | | | | |
预计基本和稀释后每股净亏损−基本和稀释后净亏损
|
| | | | | | | | | | | | | | | | | | |
预计股东应占净亏损
|
| | | $ | (10,643) | | | | | | (10,643) | | | | | | (10,643) | | |
加权平均流通股 - Basic和
稀释 |
| | | | 47,470,364 | | | | | | 47,580,548 | | | | | | 47,690,733 | | |
预计每股净亏损 - 基本版和稀释版
|
| | | $ | (0.22) | | | | | | (0.22) | | | | | | (0.22) | | |
备考加权平均流通股-基本和摊薄
|
| | | | | | | | | | | | | | | | | | |
(1)公司简介
|
| | | | 36,137,203 | | | | | | 36,137,203 | | | | | | 36,137,203 | | |
Banyan公众股东(2)
|
| | | | 5,017,437 | | | | | | 3,018,093 | | | | | | 1,018,750 | | |
第一轮投资者(3)
|
| | | | 2,715,150 | | | | | | 2,715,150 | | | | | | 2,715,150 | | |
赞助商持有人(4)
|
| | | | 2,396,250 | | | | | | 2,396,250 | | | | | | 2,396,250 | | |
PIPE投资者(5)
|
| | | | 1,154,324 | | | | | | 3,263,852 | | | | | | 5,373,380 | | |
其他(6) | | | | | 50,000 | | | | | | 50,000 | | | | | | 50,000 | | |
备考加权平均已发行股份-基本及摊薄
|
| | | | 47,470,364 | | | | | | 47,580,548 | | | | | | 47,690,733 | | |
说明
|
| |
假设没有
赎回 |
| |
假设50%
赎回 |
| |
假设
最大 赎回 |
| |||||||||
新的条纹状认股权证(1)
|
| | | | 23,985,000 | | | | | | 23,985,000 | | | | | | 23,985,000 | | |
新的细条纹选项
|
| | | | 5,600,361 | | | | | | 5,600,361 | | | | | | 5,600,361 | | |
新细条带B类普通股 - 细条带非既得股(2)
|
| | | | 5,000,000 | | | | | | 5,000,000 | | | | | | 5,000,000 | | |
新品条纹B类普通股未归属股份 - 发起人获利股份(3)
|
| | | | 3,324,056 | | | | | | 3,324,056 | | | | | | 3,324,056 | | |
形式上的普通股等值
|
| | | | 37,909,417 | | | | | | 37,909,417 | | | | | | 37,909,417 | | |
名称
|
| |
年龄
|
| |
职位
|
|
Jerry·海曼 | | |
68
|
| | 董事长 | |
基思·贾菲 | | |
63
|
| | 首席执行官兼董事 | |
乔治·库尔托 | | |
68
|
| | 首席财务官 | |
布鲁斯·鲁宾 | | |
69
|
| | 董事 | |
奥的斯·卡特 | | |
45
|
| | 董事 | |
彼得·卡梅伦 | | |
76
|
| | 董事 | |
| | |
截止的财政年度
|
| |||||||||||||||
(百万美元)
|
| |
04月30日
2023 |
| |
04月24日
2022 |
| |
04月25日
2021 |
| |||||||||
地点总数
|
| | | | 13 | | | | | | 13 | | | | | | 13 | | |
AUV
|
| | | $ | 8.6 | | | | | $ | 5.9 | | | | | $ | 1.9 | | |
| | |
十二周结束
|
| |
美元
更改 |
| |
百分比
更改 |
| |||||||||||||||
(千美元金额)
|
| |
2023年7月23日
|
| |
2022年7月17日
|
| ||||||||||||||||||
餐饮收入
|
| | | $ | 20,517 | | | | | $ | 20,400 | | | | | $ | 117 | | | | | | 0.6% | | |
娱乐收入
|
| | | | 5,223 | | | | | | 4,582 | | | | | | 641 | | | | | | 14.0% | | |
总收入
|
| | | | 25,740 | | | | | | 24,982 | | | | | | 758 | | | | | | 3.0% | | |
餐饮费
|
| | | | 4,438 | | | | | | 4,429 | | | | | | 9 | | | | | | 0.2% | | |
存储劳动力和福利
|
| | | | 9,297 | | | | | | 9,015 | | | | | | 282 | | | | | | 3.1% | | |
店铺占用成本,不包括折旧
|
| | | | 1,007 | | | | | | 4,029 | | | | | | (3,022) | | | | | | (75.0)% | | |
其他店铺营运开支,不包括折旧
|
| | | | 4,422 | | | | | | 4,314 | | | | | | 108 | | | | | | 2.5% | | |
一般和行政费用
|
| | | | 3,528 | | | | | | 3,999 | | | | | | (471) | | | | | | (11.8)% | | |
折旧费用
|
| | | | 1,644 | | | | | | 1,853 | | | | | | (209) | | | | | | (11.3)% | | |
开业前费用
|
| | | | 2,277 | | | | | | 526 | | | | | | 1,751 | | | | | | 332.9% | | |
营业亏损
|
| | | | (873) | | | | | | (3,183) | | | | | | 2,310 | | | | | | (72.6)% | | |
利息支出
|
| | | | (1,692) | | | | | | (192) | | | | | | (1,500) | | | | | | 781.3% | | |
认股权证负债公允价值变动损失
|
| | | | (409) | | | | | | — | | | | | | (409) | | | | | | (100.0)% | | |
债务清偿收益
|
| | | | — | | | | | | 8,458 | | | | | | (8,458) | | | | | | (100.0)% | | |
所得税前亏损
|
| | | | (2,974) | | | | | | 5,083 | | | | | | (8,057) | | | | | | (158.5)% | | |
所得税费用
|
| | | | 72 | | | | | | 48 | | | | | | 24 | | | | | | 50.0% | | |
净收益(亏损)
|
| | | $ | (3,046) | | | | | $ | 5,035 | | | | | $ | (8,801) | | | | | | (160.5)% | | |
| | |
12周结束
|
| |||||||||||||||
(千美元金额)
|
| |
7月23日
2023 |
| |
7月17日
2022 |
| |
百分比
更改 |
| |||||||||
餐饮费
|
| | | $ | 4,438 | | | | | $ | 4,429 | | | | | | 0.2% | | |
占总收入的百分比
|
| | | | 17.2% | | | | | | 18.1% | | | | | | | | |
| | |
12周结束
|
| |||||||||||||||
(千美元金额)
|
| |
7月23日
2023 |
| |
7月17日
2022 |
| |
百分比
更改 |
| |||||||||
存储劳动力和福利
|
| | | $ | 9,297 | | | | | $ | 9,015 | | | | | | 3.1% | | |
占总收入的百分比
|
| | | | 36.1% | | | | | | 36.1% | | | | | | | | |
| | |
12周结束
|
| |||||||||||||||
(千美元金额)
|
| |
7月23日
2023 |
| |
7月17日
2022 |
| |
百分比
更改 |
| |||||||||
店铺占用成本,不包括折旧
|
| | | $ | 1,007 | | | | | $ | 4,029 | | | | | | (75.0)% | | |
占总收入的百分比
|
| | | | 3.9% | | | | | | 16.5% | | | | | | | | |
| | |
12周结束
|
| |||||||||||||||
(千美元金额)
|
| |
7月23日
2023 |
| |
7月17日
2022 |
| |
百分比
更改 |
| |||||||||
其他店铺营运开支,不包括折旧
|
| | | $ | 4,422 | | | | | $ | 4,314 | | | | | | 2.5% | | |
占总收入的百分比
|
| | | | 17.2% | | | | | | 17.7% | | | | | | | | |
| | |
12周结束
|
| |||||||||||||||
(千美元金额)
|
| |
7月23日
2023 |
| |
7月17日
2022 |
| |
百分比
更改 |
| |||||||||
一般和行政费用
|
| | | $ | 3,528 | | | | | $ | 3,999 | | | | | | (11.8)% | | |
占总收入的百分比
|
| | | | 13.7% | | | | | | 16.4% | | | | | | | | |
| | |
12周结束
|
| |||||||||||||||
(千美元金额)
|
| |
7月23日
2023 |
| |
7月17日
2022 |
| |
百分比
更改 |
| |||||||||
折旧费用
|
| | | $ | 1,644 | | | | | $ | 1,853 | | | | | | (11.3)% | | |
占总收入的百分比
|
| | | | 6.4% | | | | | | 7.6% | | | | | | | | |
| | |
12周结束
|
| |||||||||||||||
(千美元金额)
|
| |
7月23日
2023 |
| |
7月17日
2022 |
| |
百分比
更改 |
| |||||||||
开业前费用
|
| | | $ | 2,277 | | | | | $ | 526 | | | | | | 332.9% | | |
占总收入的百分比
|
| | | | 8.8% | | | | | | 2.2% | | | | | | | | |
| | |
12周结束
|
| |||||||||||||||
(千美元金额)
|
| |
7月23日
2023 |
| |
7月17日
2022 |
| |
百分比
更改 |
| |||||||||
利息支出总额
|
| | | $ | (1,692) | | | | | $ | (192) | | | | | | 781.3% | | |
占总收入的百分比
|
| | | | 6.6% | | | | | | 0.8% | | | | | | | | |
| | |
12周结束
|
| |||||||||||||||
(千美元金额)
|
| |
7月23日
2023 |
| |
7月17日
2022 |
| |
百分比
更改 |
| |||||||||
认股权证负债公允价值变动损失
|
| | | $ | (409) | | | | | $ | — | | | | | | 100.0% | | |
占总收入的百分比
|
| | | | 1.6% | | | | | | — | | | | | | | | |
| | |
12周结束
|
| |||||||||||||||
(千美元金额)
|
| |
7月23日
2023 |
| |
7月17日
2022 |
| |
百分比
更改 |
| |||||||||
债务清偿收益
|
| | | $ | — | | | | | $ | 8,458 | | | | | | (100.0)% | | |
占总收入的百分比
|
| | | | — | | | | | | 34.6% | | | | | | | | |
| | |
12周结束
|
| |||||||||||||||
(千美元金额)
|
| |
7月23日
2023 |
| |
7月17日
2022 |
| |
百分比
更改 |
| |||||||||
(税前亏损)
|
| | | $ | (2,974) | | | | | $ | 5,085 | | | | | | (158.5)% | | |
| | |
12周结束
|
| |||||||||||||||
(千美元金额)
|
| |
7月23日
2023 |
| |
7月17日
2022 |
| |
百分比
更改 |
| |||||||||
净(亏损)/收入
|
| | | $ | (3,046) | | | | | $ | 5,035 | | | | | | (160.5)% | | |
| | |
截止的财政年度
|
| | | |||||||||||||||||||
(千美元金额)
|
| |
04月30日
2023 |
| |
04月24日
2022 |
| |
美元
更改 |
| |
百分比
更改 |
| ||||||||||||
餐饮收入
|
| | | $ | 87,467 | | | | | $ | 63,650 | | | | | | 23,817 | | | | | | 37.4% | | |
娱乐收入
|
| | | | 23,806 | | | | | | 13,448 | | | | | | 10,358 | | | | | | 77.0% | | |
总收入
|
| | | | 111,273 | | | | | | 77,098 | | | | | | 34,175 | | | | | | 44.3% | | |
餐饮费用
|
| | | | 18,968 | | | | | | 16,027 | | | | | | 2,941 | | | | | | 18.4% | | |
存储劳动力和福利
|
| | | | 40,415 | | | | | | 24,145 | | | | | | 16,270 | | | | | | 67.4% | | |
商店占用成本,不包括折旧
|
| | | | 18,375 | | | | | | 12,592 | | | | | | 5,783 | | | | | | 45.9% | | |
不包括折旧的其他门店运营费用
|
| | | | 18,655 | | | | | | 14,531 | | | | | | 4,124 | | | | | | 28.4% | | |
一般和行政费用
|
| | | | 13,205 | | | | | | 12,316 | | | | | | 889 | | | | | | 7.2% | | |
折旧费
|
| | | | 8,086 | | | | | | 8,818 | | | | | | (732) | | | | | | (8.3)% | | |
减值损失
|
| | | | 2,363 | | | | | | — | | | | | | 2,363 | | | | | | 100.0% | | |
开业前费用
|
| | | | 4,935 | | | | | | — | | | | | | 4,935 | | | | | | 100.0% | | |
营业亏损
|
| | | | (13,729) | | | | | | (11,331) | | | | | | (2,398) | | | | | | (21.2)% | | |
利息支出
|
| | | | (1,946) | | | | | | (1,348) | | | | | | (598) | | | | | | 44.4% | | |
其他费用
|
| | | | (13) | | | | | | — | | | | | | (13) | | | | | | 100.0% | | |
债务清偿收益
|
| | | | 8,355 | | | | | | 2,800 | | | | | | 5,555 | | | | | | 198.4% | | |
所得税前亏损
|
| | | | (7,333) | | | | | | (9,879) | | | | | | 2,546 | | | | | | (25.8)% | | |
所得税费用
|
| | | | 192 | | | | | | 38 | | | | | | 154 | | | | | | 405.3% | | |
净亏损
|
| | | $ | (7,525) | | | | | $ | (9,917) | | | | | $ | 2,392 | | | | | | 24.1% | | |
| | |
截止的财政年度
|
| | ||||||||||||||
(千美元金额)
|
| |
04月30日
2023 |
| |
04月24日
2022 |
| |
百分比
更改 |
| |||||||||
餐饮费用
|
| | | $ | 18,968 | | | | | $ | 16,027 | | | | | | 18.4% | | |
占总收入的百分比
|
| | | | 17.0% | | | | | | 20.8% | | | | | | | | |
| | |
截止的财政年度
|
| | ||||||||||||||
(千美元金额)
|
| |
04月30日
2023 |
| |
04月24日
2022 |
| |
百分比
更改 |
| |||||||||
存储劳动力和福利
|
| | | $ | 40,415 | | | | | $ | 24,145 | | | | | | 67.4% | | |
占总收入的百分比
|
| | | | 36.3% | | | | | | 31.3% | | | | | | | | |
| | |
截止的财政年度
|
| | ||||||||||||||
(千美元金额)
|
| |
04月30日
2023 |
| |
04月24日
2022 |
| |
百分比
更改 |
| |||||||||
商店占用成本,不包括折旧
|
| | | $ | 18,375 | | | | | $ | 12,592 | | | | | | 45.9% | | |
占总收入的百分比
|
| | | | 16.5% | | | | | | 16.3% | | | | | | | | |
| | |
截止的财政年度
|
| | ||||||||||||||
(千美元金额)
|
| |
04月30日
2023 |
| |
04月24日
2022 |
| |
百分比
更改 |
| |||||||||
不包括折旧的其他门店运营费用
|
| | | $ | 18,655 | | | | | $ | 14,531 | | | | | | 28.4% | | |
占总收入的百分比
|
| | | | 16.8% | | | | | | 18.8% | | | | | | | | |
| | |
截止的财政年度
|
| | ||||||||||||||
(千美元金额)
|
| |
04月30日
2023 |
| |
04月24日
2022 |
| |
百分比
更改 |
| |||||||||
一般和行政费用
|
| | | $ | 13,205 | | | | | $ | 12,316 | | | | | | 7.2% | | |
占总收入的百分比
|
| | | | 11.9% | | | | | | 16.0% | | | | | | | | |
| | |
截止的财政年度
|
| | ||||||||||||||
(千美元金额)
|
| |
04月30日
2023 |
| |
04月24日
2022 |
| |
百分比
更改 |
| |||||||||
折旧费
|
| | | $ | 8,086 | | | | | $ | 8,818 | | | | | | (8.3)% | | |
占总收入的百分比
|
| | | | 7.3% | | | | | | 11.4% | | | | | | | | |
| | |
截止的财政年度
|
| | ||||||||||||||
(千美元金额)
|
| |
4月30日
2023 |
| |
4月24日
2022 |
| |
百分比
更改 |
| |||||||||
减值损失
|
| | | $ | 2,363 | | | | | $ | — | | | | | | 100.0% | | |
占总收入的百分比
|
| | | | 2.1% | | | | | | — | | | | | | | | |
| | |
截止的财政年度
|
| | ||||||||||||||
(千美元金额)
|
| |
04月30日
2023 |
| |
04月24日
2022 |
| |
百分比
更改 |
| |||||||||
开业前费用
|
| | | $ | 4,935 | | | | | $ | | | | | | 100.0% | | | |
占总收入的百分比
|
| | | | 4.4% | | | | | | — | | | | | | | | |
| | |
截止的财政年度
|
| | ||||||||||||||
(千美元金额)
|
| |
04月30日
2023 |
| |
04月24日
2022 |
| |
百分比
更改 |
| |||||||||
利息支出总额
|
| | | $ | (1,946) | | | | | $ | (1,348) | | | | | | 44.4% | | |
占总收入的百分比
|
| | | | 1.7% | | | | | | 1.7% | | | | | | | | |
| | |
截止的财政年度
|
| | ||||||||||||||
(千美元金额)
|
| |
04月30日
2023 |
| |
04月24日
2022 |
| |
百分比
更改 |
| |||||||||
债务清偿收益
|
| | | $ | 8,355 | | | | | $ | 2,800 | | | | | | 198.4% | | |
占总收入的百分比
|
| | | | 7.5% | | | | | | 3.6% | | | | | | | | |
| | |
截止的财政年度
|
| | ||||||||||||||
(千美元金额)
|
| |
04月30日
2023 |
| |
04月24日
2022 |
| |
百分比
更改 |
| |||||||||
所得税前亏损
|
| | | $ | (7,333) | | | | | $ | (9,879) | | | | | | (25.8)% | | |
| | |
截止的财政年度
|
| | ||||||||||||||
(千美元金额)
|
| |
04月30日
2023 |
| |
04月24日
2022 |
| |
百分比
更改 |
| |||||||||
所得税费用
|
| | | $ | 192 | | | | | $ | 38 | | | | | | 405.3% | | |
| | |
截止的财政年度
|
| | ||||||||||||||
(千美元金额)
|
| |
04月30日
2023 |
| |
04月24日
2022 |
| |
百分比
更改 |
| |||||||||
净亏损
|
| | | $ | (7,525) | | | | | $ | (9,917) | | | | | | 24.1% | | |
| | |
截止的财政年度
|
| | | |||||||||||||||||||
(千美元金额)
|
| |
04月24日
2022 |
| |
04月25日
2021 |
| |
美元
更改 |
| |
百分比
更改 |
| ||||||||||||
餐饮收入
|
| | | $ | 63,650 | | | | | $ | 20,791 | | | | | | 42,859 | | | | | | 206.1% | | |
娱乐收入
|
| | | | 13,448 | | | | | | 4,226 | | | | | | 9,222 | | | | | | 218.2% | | |
总收入
|
| | | | 77,098 | | | | | | 25,017 | | | | | | 52,081 | | | | | | 208.2% | | |
餐饮费用
|
| | | | 16,027 | | | | | | 6,697 | | | | | | 9,330 | | | | | | 139.3% | | |
存储劳动力和福利
|
| | | | 24,145 | | | | | | 10,776 | | | | | | 13,369 | | | | | | 124.1% | | |
商店占用成本,不包括折旧
|
| | | | 12,592 | | | | | | 14,920 | | | | | | (2,328) | | | | | | (15.6)% | | |
不包括折旧的其他门店运营费用
|
| | | | 14,531 | | | | | | 7,037 | | | | | | 7,494 | | | | | | 106.5% | | |
一般和行政费用
|
| | | | 12,316 | | | | | | 6,320 | | | | | | 5,996 | | | | | | 94.9% | | |
折旧费
|
| | | | 8,818 | | | | | | 8,805 | | | | | | (13) | | | | | | (0.1)% | | |
营业亏损
|
| | | | (11,331) | | | | | | (29,538) | | | | | | 18,207 | | | | | | (61.6)% | | |
利息支出
|
| | | | (1,348) | | | | | | (835) | | | | | | (513) | | | | | | 61.4% | | |
债务清偿收益
|
| | | | 2,800 | | | | | | 388 | | | | | | 2,412 | | | | | | 621.6% | | |
所得税前亏损
|
| | | | (9,879) | | | | | | (29,985) | | | | | | 20,106 | | | | | | (67.1)% | | |
所得税费用
|
| | | | 38 | | | | | | 13 | | | | | | 25 | | | | | | 192.3% | | |
净亏损
|
| | | $ | (9,917) | | | | | | (29,998) | | | | | $ | 20,081 | | | | | | (66.9)% | | |
| | |
截止的财政年度
|
| | ||||||||||||||
(千美元金额)
|
| |
04月24日
2022 |
| |
04月25日
2021 |
| |
百分比
更改 |
| |||||||||
餐饮费用
|
| | | $ | 16,027 | | | | | $ | 6,697 | | | | | | 139.3% | | |
占总收入的百分比
|
| | | | 20.8% | | | | | | 26.8% | | | | | | | | |
| | |
截止的财政年度
|
| | ||||||||||||||
(千美元金额)
|
| |
04月24日
2022 |
| |
04月25日
2021 |
| |
百分比
更改 |
| |||||||||
存储劳动力和福利
|
| | | $ | 24,145 | | | | | $ | 10,776 | | | | | | 124.1% | | |
占总收入的百分比
|
| | | | 31.3% | | | | | | 43.1% | | | | | | | | |
| | |
截止的财政年度
|
| | ||||||||||||||
(千美元金额)
|
| |
04月24日
2022 |
| |
04月25日
2021 |
| |
百分比
更改 |
| |||||||||
商店占用成本,不包括折旧
|
| | | $ | 12,592 | | | | | $ | 14,920 | | | | | | (15.6)% | | |
占总收入的百分比
|
| | | | 16.3% | | | | | | 59.6% | | | | | | | | |
| | |
截止的财政年度
|
| | ||||||||||||||
(千美元金额)
|
| |
04月24日
2022 |
| |
04月25日
2021 |
| |
百分比
更改 |
| |||||||||
不包括折旧的其他门店运营费用
|
| | | $ | 14,531 | | | | | $ | 7,037 | | | | | | 106.5% | | |
占总收入的百分比
|
| | | | 18.8% | | | | | | 28.1% | | | | | | | | |
| | |
截止的财政年度
|
| | ||||||||||||||
(千美元金额)
|
| |
04月24日
2022 |
| |
04月25日
2021 |
| |
百分比
更改 |
| |||||||||
一般和行政费用
|
| | | $ | 12,316 | | | | | $ | 6,320 | | | | | | 94.9% | | |
占总收入的百分比
|
| | | | 16.0% | | | | | | 25.3% | | | | | | | | |
| | |
截止的财政年度
|
| | ||||||||||||||
(千美元金额)
|
| |
04月24日
2022 |
| |
04月25日
2021 |
| |
百分比
更改 |
| |||||||||
折旧费
|
| | | $ | 8,818 | | | | | $ | 8,805 | | | | | | 0.1% | | |
占总收入的百分比
|
| | | | 11.4% | | | | | | 35.2% | | | | | | | | |
| | |
截止的财政年度
|
| | ||||||||||||||
(千美元金额)
|
| |
04月24日
2022 |
| |
04月25日
2021 |
| |
百分比
更改 |
| |||||||||
利息支出总额
|
| | | $ | (1,348) | | | | | $ | (835) | | | | | | 61.4% | | |
占总收入的百分比
|
| | | | 1.7% | | | | | | 3.3% | | | | | | | | |
| | |
截止的财政年度
|
| | ||||||||||||||
(千美元金额)
|
| |
04月24日
2022 |
| |
04月25日
2021 |
| |
百分比
更改 |
| |||||||||
债务清偿收益
|
| | | $ | 2,800 | | | | | $ | 388 | | | | | | 621.6% | | |
占总收入的百分比
|
| | | | 3.6% | | | | | | 1.6% | | | | | | | | |
| | |
截止的财政年度
|
| | ||||||||||||||
(千美元金额)
|
| |
04月24日
2022 |
| |
04月25日
2021 |
| |
百分比
更改 |
| |||||||||
所得税前亏损
|
| | | $ | (9,879) | | | | | $ | (29,985) | | | | | | (67.1)% | | |
| | |
截止的财政年度
|
| | ||||||||||||||
(千美元金额)
|
| |
04月24日
2022 |
| |
04月25日
2021 |
| |
百分比
更改 |
| |||||||||
所得税费用
|
| | | $ | 38 | | | | | $ | 13 | | | | | | 192.3% | | |
占总收入的百分比
|
| | | | — | | | | | | — | | | | | | | | |
| | |
截止的财政年度
|
| | ||||||||||||||
(千美元金额)
|
| |
04月25日
2022 |
| |
04月25日
2021 |
| |
百分比
更改 |
| |||||||||
净亏损
|
| | | $ | (9,917) | | | | | $ | (29,998) | | | | | | (66.9)% | | |
| | |
十二周结束
|
| |
截止的财政年度
|
| ||||||||||||||||||||||||
(单位:千美元)
|
| |
7月23日,
2023 |
| |
7月17日,
2022 |
| |
四月三十日,
2023 |
| |
四月二十四日,
2022 |
| |
四月二十五日,
2021 |
| |||||||||||||||
净现金(用于)经营活动
|
| | | $ | (5,319) | | | | | $ | (2,002) | | | | | $ | (12,040) | | | | | $ | (5,586) | | | | | $ | (8,185) | | |
净现金(用于)投资活动
|
| | | | (5,244) | | | | | | (579) | | | | | | (12,987) | | | | | | (1,898) | | | | | | (644) | | |
融资活动提供(使用)的现金净额
|
| | | | 19,748 | | | | | | (294) | | | | | | 24,556 | | | | | | 11,063 | | | | | | 5,791 | | |
现金及现金等价物净(减少)增加额
|
| | | $ | 9,185 | | | | | $ | (2,875) | | | | | $ | (471) | | | | | $ | 3,579 | | | | | $ | (3,038) | | |
(千)
|
| |
合计
|
| |
少于
1年 |
| |
1个 - 3年
|
| |
3 - 5年
|
| |
超过
5年 |
| |||||||||||||||
经营性租赁义务
|
| | | $ | 253,684 | | | | | $ | 22,187 | | | | | $ | 53,345 | | | | | $ | 46,207 | | | | | $ | 131,945 | | |
长期债务(本金)
|
| | | $ | 43,484 | | | | | $ | 1,055 | | | | | $ | 13,176 | | | | | $ | 28,753 | | | | | $ | 500 | | |
利息支出
|
| | | $ | 19,176 | | | | | $ | 5,536 | | | | | $ | 9,467 | | | | | $ | 3,759 | | | | | $ | 414 | | |
| | | | $ | 316,344 | | | | | $ | 28,778 | | | | | $ | 75,988 | | | | | $ | 78,719 | | | | | $ | 132,859 | | |
名称
|
| |
年龄
|
| |
个职位
|
|
戴尔·施瓦茨 | | |
62
|
| | 董事会主席总裁、首席执行官 | |
Anthony Querciagrossa | | |
39
|
| | 首席财务官 | |
杰克·格林伯格 | | |
81
|
| | 独立董事 | |
医学博士Daniel·P·戈德堡 | | |
62
|
| | 独立董事 | |
Jerry·海曼 | | |
68
|
| | 独立董事 | |
拉里·卡迪斯 | | |
74
|
| | 独立董事 | |
George Koutsogiorgas | | |
69
|
| | 独立董事 | |
姓名和职务
|
| |
财政
年 |
| |
工资(2)
($) |
| |
奖金(3)
($) |
| |
合计
($) |
| ||||||||||||
戴尔·施瓦茨
|
| | | | 2022 | | | | | | 316,246 | | | | | | 125,000 | | | | | | 441,246 | | |
首席执行官
|
| | | | 2023 | | | | | | 356,731 | | | | | | 229,530 | | | | | | 586,261 | | |
采购人姓名
|
| |
融资
系列 |
| |
购买
每件价格 共享 |
| |
转换
价格 |
| |
主体
金额 |
| |
分红
费率/ 共享 |
| |
的股份数量
优先股 |
| |||||||||||||||
杰克·格林伯格
|
| | 系列C | | | | $ | 2.50 | | | | | $ | 2.50 | | | | | $ | 200,000 | | | | | $ | 0.20 | | | | | | 80,000 | | |
| | | 系列D-1 | | | | $ | 3.00 | | | | | $ | 3.00 | | | | | $ | 99,999 | | | | | $ | 0.24 | | | | | | 33,333 | | |
Daniel·戈德堡
|
| | 系列A | | | | $ | 0.50 | | | | | $ | 0.50 | | | | | $ | 62,500 | | | | | $ | 0.40 | | | | | | 125,000 | | |
| | | 系列B | | | | $ | 2.00 | | | | | $ | 2.00 | | | | | $ | 140,625 | | | | | $ | 0.16 | | | | | | 56,250 | | |
| | | 系列D-1 | | | | $ | 3.00 | | | | | $ | 3.00 | | | | | $ | 187,500 | | | | | $ | 0.24 | | | | | | 62,500 | | |
| | | 系列D-2 | | | | $ | 4.50 | | | | | $ | 4.50 | | | | | $ | 374,998.50 | | | | | $ | 0.36 | | | | | | 83,333 | | |
拉里·卡迪斯
|
| | 系列A | | | | $ | 0.50 | | | | | $ | 0.50 | | | | | $ | 62,500 | | | | | $ | 0.40 | | | | | | 125,000 | | |
| | | 系列D-1 | | | | $ | 3.00 | | | | | $ | 3.00 | | | | | $ | 187,500 | | | | | $ | 0.24 | | | | | | 62,500 | | |
BPR Cumulus LLC,附属公司
布鲁克菲尔德的 和5%的 Pinstripe的股东 |
| | 系列F型 | | | | $ | 8.00 | | | | | $ | 8.00 | | | | | $ | 11,500,000 | | | | | $ | 0.64 | | | | | | 1,437,500 | | |
Macerich的附属公司、Pinstripe 5%的股东MP PS LLC
|
| | 系列H型 | | | | $ | 15.00 | | | | | $ | 15.00 | | | | | $ | 6,000,000 | | | | | $ | 1.20 | | | | | | 400,000 | | |
非这样的有限责任公司,
的附属公司
哈德逊湾和5%的利率 Pinstripe的股东 |
| | 系列F型 | | | | $ | 8.00 | | | | | $ | 8.00 | | | | | $ | 10,000,000 | | | | | $ | 0.64 | | | | | | 1,250,000 | | |
附属公司SPG Pinstripe,Inc.
西蒙地产集团的 和 5%的股东 细条纹 |
| | 系列F型 | | | | $ | 8.00 | | | | | $ | 8.00 | | | | | $ | 5,000,000 | | | | | $ | 0.64 | | | | | | 625,000 | | |
| | | | | | | | | | | |
企业合并后
|
| |||||||||
| | |
业务合并前的
|
| |
假设没有
赎回 |
| |
假设最大值
赎回 |
| ||||||||||||
受益人姓名
|
| |
编号
第 个,共 个 A类 个共享 |
| |
编号
第 个,共 个 B类 个共享 |
| |
%的班级
|
| |
股票数量:
新细条纹 常见的 库存 |
| |
%的班级
|
| |
股票数量:
新细条纹 常见的 库存 |
| |
%的班级
|
|
5%的持有者
|
| | | | | | | | | | | | | | | | | | | | | |
榕树的董事和高管
|
| | | | | | | | | | | | | | | | | | | | | |
Jerry·海曼
|
| | | | | | | | | | | | | | | | | | | | | |
基思·贾菲
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | |
企业合并后
|
| |||||||||
| | |
开业前
组合 |
| |
假设没有
赎回 |
| |
假设最大值
赎回 |
| ||||||||||||
受益人姓名
|
| |
编号
第 个,共 个 A类 个共享 |
| |
编号
第 个,共 个 B类 个共享 |
| |
%的班级
|
| |
股票数量:
新细条纹 常见的 库存 |
| |
%的班级
|
| |
股票数量:
新细条纹 常见的 库存 |
| |
%的班级
|
|
乔治·库尔托
|
| | | | | | | | | | | | | | | | | | | | | |
布鲁斯·鲁宾
|
| | | | | | | | | | | | | | | | | | | | | |
奥的斯·卡特
|
| | | | | | | | | | | | | | | | | | | | | |
彼得·卡梅伦
|
| | | | | | | | | | | | | | | | | | | | | |
所有Banyan董事和高管(6人)
|
| | | | | | | | | | | | | | | | | | | | | |
关闭后的New Pinstripe董事和高管
|
| | | | | | | | | | | | | | | | | | | | | |
戴尔·施瓦茨
|
| | | | | | | | | | | | | | | | | | | | | |
杰克·格林伯格
|
| | | | | | | | | | | | | | | | | | | | | |
医学博士Daniel·P·戈德堡
|
| | | | | | | | | | | | | | | | | | | | | |
Jerry·海曼
|
| | | | | | | | | | | | | | | | | | | | | |
拉里·卡迪斯
|
| | | | | | | | | | | | | | | | | | | | | |
George Koutsogiorgas
|
| | | | | | | | | | | | | | | | | | | | | |
New Pinstripes集团的所有董事和执行官(人)
|
| | | | | | | | | | | | | | | | | | | | | |
| | |
新品条纹A类普通股的公允市值
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
赎回日期
(保证书到期前) |
| |
$10.00
|
| |
$11.00
|
| |
$12.00
|
| |
$13.00
|
| |
$14.00
|
| |
$15.00
|
| |
$16.00
|
| |
$17.00
|
| |
$18.00
|
| |||||||||||||||||||||||||||
60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 | | | | | | 0.104 | | | | | | 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 | | |
|
截至2023年6月30日(未经审计)和2022年12月31日的简明综合资产负债表
|
| | | | F-2 | | |
|
截至2023年6月30日和2022年6月30日的三个月和六个月的简明综合经营报表(未经审计)
|
| | | | F-3 | | |
|
截至2023年6月30日和2022年6月30日的三个月和六个月股东赤字变动简明综合报表(未经审计)
|
| | | | F-4 | | |
|
截至2023年6月30日和2022年6月30日止六个月的简明现金流量表(未经审计)
|
| | | | F-5 | | |
|
简明合并财务报表附注(未经审计)
|
| | | | F-6 | | |
| 经审计的财务报表 | | | | | | | |
|
独立注册会计师事务所报告
|
| | | | F-26 | | |
|
截至2022年和2021年12月31日的资产负债表
|
| | | | F-27 | | |
|
截至2022年12月31日的年度及2021年3月10日(开始)至2021年12月31日的经营报表
|
| | | | F-28 | | |
|
截至2022年12月31日的年度股东(亏损)权益变动表和
从2021年3月10日(开始)到2021年12月31日 |
| | | | F-29 | | |
|
截至2022年12月31日止年度及自2021年3月10日(开始)至2021年12月31日的现金流量表
|
| | | | F-30 | | |
|
财务报表附注
|
| | | | F-31 | | |
| 未经审计的简明合并财务报表 | | | | | | | |
|
未经审计的简明合并资产负债表
|
| | | | F-48 | | |
|
未经审计的经营简明合并报表
|
| | | | F-49 | | |
|
未经审计的可赎回可转换优先股简并报表和
股东亏损 |
| | | | F-50 | | |
|
未经审计的现金流量简并报表
|
| | | | F-51 | | |
|
未经审计的简明合并财务报表附注
|
| | | | F-52 | | |
|
独立注册会计师事务所报告
|
| | | | F-66 | | |
|
截至2023年4月30日和2022年4月24日的合并资产负债表
|
| | | | F-67 | | |
|
截至2023年4月30日、2022年4月24日和2021年4月25日的财政年度合并业务报表
|
| | | | F-68 | | |
|
截至2023年4月30日、2022年4月24日和2021年4月25日的财政年度可赎回优先股和股东亏损合并报表
|
| | | | F-69 | | |
|
截至2023年4月30日、2022年4月24日和2021年4月25日的财政年度现金流量合并报表
|
| | | | F-70 | | |
|
合并财务报表附注
|
| | | | F-71 | | |
| | |
06月30日
2023 (未经审计) |
| |
12月31日
2022 |
| ||||||
资产 | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | |
现金
|
| | | $ | 358,560 | | | | | $ | 510,893 | | |
预付费用 - 当前
|
| | | | 191,572 | | | | | | 256,157 | | |
流动资产总额
|
| | | | 550,132 | | | | | | 767,050 | | |
非流动资产: | | | | | | | | | | | | | |
信托账户持有的国库券
|
| | | | 42,190,562 | | | | | | 250,326,857 | | |
预付费用 - 非流动
|
| | | | — | | | | | | 12,764 | | |
非流动资产合计
|
| | | | 42,190,562 | | | | | | 250,339,621 | | |
总资产
|
| | | $ | 42,740,694 | | | | | $ | 251,106,671 | | |
负债、可赎回A类普通股和股东亏损 | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
应计费用
|
| | | $ | 2,547,000 | | | | | $ | — | | |
应付所得税
|
| | | | 255,326 | | | | | | 783,546 | | |
应计特许经营税支出
|
| | | | 19,178 | | | | | | 193,490 | | |
消费税负担
|
| | | | 2,100,318 | | | | | | — | | |
本票 - 关联方
|
| | | | 400,000 | | | | | | — | | |
应付账款
|
| | | | 252,767 | | | | | | 244,891 | | |
流动负债总额
|
| | | | 5,574,589 | | | | | | 1,221,927 | | |
非流动负债: | | | | | | | | | | | | | |
保修责任
|
| | | | 5,276,500 | | | | | | 599,875 | | |
延期承销商应付费用
|
| | | | 3,622,500 | | | | | | 9,660,000 | | |
非流动负债合计
|
| | | | 8,899,000 | | | | | | 10,259,875 | | |
总负债
|
| | | | 14,473,589 | | | | | | 11,481,802 | | |
承付款和或有事项(附注8) | | | | | | | | | | | | | |
可赎回A类普通股 | | | | | | | | | | | | | |
截至2023年6月30日和2022年12月31日,A类普通股,面值0.0001美元;授权股份240,000,000股;已发行和已发行股票分别为3,998,687股和24,150,000股,但可能需要赎回
|
| | | | 42,190,562 | | | | | | 250,326,857 | | |
股东亏损: | | | | | | | | | | | | | |
优先股,面值0.0001美元,授权1,000,000股;未发行和已发行
|
| | | | — | | | | | | — | | |
A类普通股,面值0.0001美元;授权2,400,000,000股;2,000,000股,未发行和已发行股票,不包括分别于2023年6月30日和2022年12月31日可能赎回的3,998,687股和24,150,000股
|
| | | | 200 | | | | | | — | | |
截至2023年6月30日和2022年12月31日,B类普通股,面值0.0001美元;授权股份60,000,000股;已发行和已发行股票分别为5,245,000股和7,245,000股
|
| | | | 525 | | | | | | 725 | | |
新增实收资本
|
| | | | — | | | | | | — | | |
累计亏损
|
| | | | (13,924,182) | | | | | | (10,702,713) | | |
股东亏损总额
|
| | | | (13,923,457) | | | | | | (10,701,988) | | |
总负债、可赎回A类普通股和股东亏损
|
| | | $ | 42,740,694 | | | | | $ | 251,106,671 | | |
| | |
用于
截止三个月 06月30日 |
| |
用于
截至6个月的时间 06月30日 |
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
运营费用: | | | | | | | | | | | | | | | | | | | | | | | | | |
权证发行费用
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 500,307 | | |
交易所挂牌费
|
| | | | 21,249 | | | | | | 20,178 | | | | | | 42,269 | | | | | | 120,365 | | |
律师费
|
| | | | 2,373,475 | | | | | | 26,945 | | | | | | 2,513,475 | | | | | | 121,945 | | |
一般、行政和其他费用
|
| | | | 813,203 | | | | | | 207,840 | | | | | | 1,030,413 | | | | | | 435,861 | | |
总运营费用
|
| | | | 3,207,927 | | | | | | 254,963 | | | | | | 3,586,157 | | | | | | 1,178,478 | | |
运营亏损
|
| | | | (3,207,927) | | | | | | (254,963) | | | | | | (3,586,157) | | | | | | (1,178,478) | | |
其他收入(费用): | | | | | | | | | | | | | | | | | | | | | | | | | |
权证负债公允价值变动
|
| | | | (4,224,105) | | | | | | 1,459,707 | | | | | | (4,676,625) | | | | | | 11,760,463 | | |
银行现金利息收入
帐户 |
| | | | 4,259 | | | | | | — | | | | | | 15,090 | | | | | | — | | |
信托账户持有的国库证券的利息收入
|
| | | | 1,173,738 | | | | | | 392,079 | | | | | | 3,891,253 | | | | | | 457,476 | | |
信托账户持有的国库证券未实现(损失)收益
|
| | | | (91,323) | | | | | | (38,227) | | | | | | (107,187) | | | | | | (38,227) | | |
其他收入
|
| | | | (3,137,431) | | | | | | 1,813,559 | | | | | | (877,469) | | | | | | 12,179,712 | | |
未计提收入拨备前的收入(亏损)
税费 |
| | | | (6,345,358) | | | | | | 1,558,596 | | | | | | (4,463,626) | | | | | | 11,001,234 | | |
所得税拨备
|
| | | | (236,909) | | | | | | (108,421) | | | | | | (799,505) | | | | | | (108,421) | | |
净(亏损)收入
|
| | | $ | (6,582,267) | | | | | $ | 1,450,175 | | | | | $ | (5,263,131) | | | | | $ | 10,892,813 | | |
基本和稀释后加权平均流通股,A类普通股
|
| | | | 8,648,990 | | | | | | 24,150,000 | | | | | | 16,356,675 | | | | | | 21,081,215 | | |
每股基本和稀释后净(亏损)收益,可赎回A类普通股
|
| | | $ | (0.41) | | | | | $ | 0.05 | | | | | $ | (0.22) | | | | | $ | 0.38 | | |
基本和稀释后加权平均流通股、不可赎回的A类和B类普通股
|
| | | | 7,245,000 | | | | | | 7,245,000 | | | | | | 7,245,000 | | | | | | 7,245,000 | | |
每股基本和稀释后净(亏损)收益、不可赎回的A类和B类普通股
|
| | | $ | (0.41) | | | | | $ | 0.05 | | | | | $ | (0.22) | | | | | $ | 0.38 | | |
| | |
A类普通股
受制于 可能的赎回 |
| | |
A类
普通股 |
| |
B类
普通股 |
| |
额外的
实收 大写 |
| |
累计
赤字 |
| |
合计
股东的 赤字 |
| ||||||||||||||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| | |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||||||||
Balance - 2022年12月31日
|
| | |
|
24,150,000
|
| | | | $ | 250,326,857 | | | | | | | — | | | | | $ | — | | | | | | 7,245,000 | | | | | $ | 725 | | | | | $ | — | | | | | $ | (10,702,713) | | | | | $ | (10,701,988) | | |
A类普通股到赎回价值的重新计量
|
| | | | — | | | | | | 813,105 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (813,105) | | | | | | (813,105) | | |
净收入
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,319,136 | | | | | | 1,319,136 | | |
Balance - 2023年3月31日(未经审计)
|
| | | | 24,150,000 | | | | | | 251,139,962 | | | | | | | — | | | | | | — | | | | | | 7,245,000 | | | | | | 725 | | | | | | — | | | | | | (10,196,682) | | | | | | (10,195,957) | | |
赎回A类普通股
|
| | | | (20,151,313) | | | | | | (210,031,815) | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
非赎回协议保荐人出资
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 892,911 | | | | | | — | | | | | | 844,916 | | |
不可兑换协议
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (892,911) | | | | | | — | | | | | | (844,916) | | |
将B类普通股转换为
A类普通股 |
| | | | — | | | | | | — | | | | | | | 2,000,000 | | | | | | 200 | | | | | | (2,000,000) | | | | | | (200) | | | | | | — | | | | | | — | | | | | | — | | |
消费税
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,100,318) | | | | | | (2,100,318) | | |
A类普通股到赎回价值的重新计量
|
| | | | — | | | | | | 1,082,415 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,082,415) | | | | | | (1,082,415) | | |
降低递延承销商应付费用
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,037,500 | | | | | | 6,037,500 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,582,267) | | | | | | (6,582,267) | | |
Balance - 2023年6月30日(未经审计)
|
| | | | 3,998,687 | | | | | $ | 42,190,562 | | | | | | | 2,000,000 | | | | | $ | 200 | | | | | | 5,245,000 | | | | | $ | 525 | | | | | $ | — | | | | | $ | (13,924,182) | | | | | $ | (13,923,457) | | |
| | |
A类普通股
受制于 可能的赎回 |
| | |
A类
普通股 |
| |
B类
普通股 |
| |
额外的
实收 大写 |
| |
累计
赤字 |
| |
合计
股东的 股权(赤字) |
| ||||||||||||||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| | |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||||||||
Balance - 2021年12月31日
|
| | | | — | | | | | $ | — | | | | | | | — | | | | | $ | — | | | | | | 7,245,000 | | | | | $ | 725 | | | | | $ | 24,275 | | | | | $ | (22,252) | | | | | $ | 2,748 | | |
IPO单位发行量
|
| | | | 24,150,000 | | | | | | 219,353,777 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
视为发行出资额
个私募认股权证 |
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,504,363 | | | | | | — | | | | | | 4,504,363 | | |
A类普通股重新计量
首次公开募股时的赎回价值 |
| | | | — | | | | | | 26,976,223 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,528,638) | | | | | | (22,447,585) | | | | | | (26,976,223) | | |
A类普通股重新计量
到赎回价值 |
| | | | — | | | | | | 65,397 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (65,397) | | | | | | (65,397) | | |
净收入
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,442,637 | | | | | | 9,442,637 | | |
Balance - 2022年3月31日(未经审计)
|
| | | | 24,150,000 | | | | | $ | 246,395,397 | | | | | | | — | | | | | | — | | | | | | 7,245,000 | | | | | $ | 725 | | | | | $ | — | | | | | $ | (13,092,597) | | | | | $ | (13,091,872) | | |
A类普通股重新计量
到赎回价值 |
| | | | — | | | | | | 353,852 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (353,852) | | | | | | (353,852) | | |
净收入
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,450,175 | | | | | | 1,450,175 | | |
Balance - 2022年6月30日(未经审计)
|
| | | | 24,150,000 | | | | | $ | 246,749,249 | | | | | | | — | | | | | $ | — | | | | | | 7,245,000 | | | | | $ | 725 | | | | | $ | — | | | | | $ | (11,996,274) | | | | | $ | (11,995,549) | | |
| | |
截至的六个月
06月30日 |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
净(亏损)收入
|
| | | $ | (5,263,131) | | | | | $ | 10,892,813 | | |
将净收入与经营活动中使用的净现金进行调整:
|
| | | | | | | | | | | | |
信托账户持有的国库证券的利息收入
|
| | | | (3,891,253) | | | | | | (457,476) | | |
信托账户持有的短期投资的未实现亏损
|
| | | | 107,187 | | | | | | 38,227 | | |
权证负债公允价值变动
|
| | | | 4,676,625 | | | | | | (11,760,463) | | |
权证发行费用
|
| | | | — | | | | | | 500,307 | | |
经营性资产和负债变动:
|
| | | | | | | | | | | | |
预付费用
|
| | | | 77,349 | | | | | | (432,442) | | |
应计费用
|
| | | | 2,547,000 | | | | | | (4,703) | | |
应付所得税
|
| | | | (528,220) | | | | | | 108,421 | | |
应付账款
|
| | | | 7,876 | | | | | | 124,405 | | |
应计产品成本
|
| | | | — | | | | | | (364,557) | | |
应计特许经营税
|
| | | | (174,312) | | | | | | 87,736 | | |
经营活动中使用的净现金
|
| | | | (2,440,879) | | | | | | (1,267,732) | | |
投资活动现金流: | | | | | | | | | | | | | |
信托账户现金投资
|
| | | | — | | | | | | (246,330,000) | | |
出售投资的收益
|
| | | | 210,031,815 | | | | | | — | | |
从信托账户中提取税款
|
| | | | 1,888,546 | | | | | | — | | |
由投资活动提供(用于)的净现金
|
| | | | 211,920,361 | | | | | | (246,330,000) | | |
融资活动的现金流: | | | | | | | | | | | | | |
发行首次公开招股单位所得款项(扣除承销费)
|
| | | | — | | | | | | 236,670,000 | | |
私募认股权证销售收益
|
| | | | — | | | | | | 11,910,000 | | |
A类普通股赎回的支付
|
| | | | (210,031,815) | | | | | | — | | |
本票付款 - 关联方
|
| | | | — | | | | | | (289,425) | | |
本票 - 关联方收益
|
| | | | 400,000 | | | | | | — | | |
延期发售成本
|
| | | | — | | | | | | (42,392) | | |
融资活动提供的现金净额(用于)
|
| | | | (209,631,815) | | | | | | 248,248,183 | | |
现金净变化
|
| | | | (152,333) | | | | | | 650,451 | | |
现金 - 开始
|
| | | | 510,893 | | | | | | 54,057 | | |
现金 - 结束 | | | | $ | 358,560 | | | | | $ | 704,508 | | |
非现金投融资活动: | | | | | | | | | | | | | |
A类普通股的初始公允价值可能
赎回 |
| | | $ | — | | | | | $ | 219,353,777 | | |
可能发生的A类普通股的重新计量
赎回 |
| | | $ | 1,895,520 | | | | | $ | 27,395,472 | | |
应付延期承销费
|
| | | $ | — | | | | | $ | 9,660,000 | | |
权证负债的初始计量
|
| | | $ | — | | | | | $ | 14,904,213 | | |
降低延期承销商应付费用
|
| | | $ | (6,037,500) | | | | | $ | — | | |
消费税负担
|
| | | $ | 2,100,318 | | | | | $ | — | | |
|
首次公开募股的总收益
|
| | | $ | 241,500,000 | | |
| 少: | | | | | | | |
|
分配给公募认股权证的公允价值
|
| | | | (7,498,575) | | |
|
分配给可能赎回的A类普通股的发行成本
|
| | | | (14,647,648) | | |
| 加号: | | | | | | | |
|
可能赎回的A类普通股重新计量
|
| | | | 30,973,080 | | |
|
可能赎回的A类普通股,2022年12月31日
|
| | | $ | 250,326,857 | | |
|
可能赎回的A类普通股重新计量
|
| | | | 813,105 | | |
|
可能赎回的A类普通股,2023年3月31日
|
| | | | 251,139,962 | | |
|
赎回A类普通股
|
| | | | (210,031,815) | | |
|
可能赎回的A类普通股重新计量
|
| | | | 1,082,415 | | |
|
可能赎回的A类普通股,2023年6月30日
|
| | | $ | 42,190,562 | | |
| | |
截至的三个月
06月30日 |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
A类普通股可能需要赎回 | | | | | | | | | | | | | |
分子:(亏损)可能赎回的A类普通股的收入
|
| | | | | | | | | | | | |
净(亏损)收入
|
| | | $ | (3,581,854) | | | | | $ | 1,115,519 | | |
分母:可能赎回的普通股加权平均类别
|
| | | | (3,581,854) | | | | | | 1,115,519 | | |
基本和稀释加权平均流通股,A类普通股
可能会被赎回 |
| | | | 8,684,990 | | | | | | 24,150,000 | | |
每股基本和摊薄净(亏损)收益,可能赎回的A类普通股
|
| | | $ | (0.41) | | | | | $ | 0.05 | | |
不可赎回A类和B类普通股 | | | | | | | | | | | | | |
分子:净(亏损)收益 | | | | | | | | | | | | | |
净(亏损)收入
|
| | | $ | (3,000,413) | | | | | $ | 334,656 | | |
分母:加权平均不可赎回A类和B类普通股
|
| | | | (3,000,413) | | | | | | 334,656 | | |
基本和稀释后加权平均流通股、不可赎回的A类和B类普通股
|
| | | | 7,245,000 | | | | | | 7,245,000 | | |
每股基本和摊薄净(亏损)收益,不可赎回A类和B类普通股
|
| | | $ | (0.41) | | | | | $ | 0.05 | | |
| | |
截至的六个月
06月30日 |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
A类普通股可能需要赎回 | | | | | | | | | | | | | |
分子:归属于A类普通股的收入,可能受
赎回 |
| | | | | | | | | | | | |
净(亏损)收入
|
| | | $ | (3,647,509) | | | | | $ | 8,106,757 | | |
分母:可能赎回的普通股加权平均类别
|
| | | | (3,647,509) | | | | | | 8,106,757 | | |
基本和稀释后加权平均流通股,A类普通股,可能需要赎回
|
| | | | 16,356,675 | | | | | | 21,081,215 | | |
每股基本和摊薄净(亏损)收益,可能赎回的A类普通股
|
| | | $ | (0.22) | | | | | $ | 0.38 | | |
不可赎回A类和B类普通股 | | | | | | | | | | | | | |
分子:净(亏损)收益 | | | | | | | | | | | | | |
净(亏损)收入
|
| | | $ | (1,615,622) | | | | | $ | 2,786,056 | | |
分母:加权平均不可赎回A类和B类普通股
|
| | | | (1,615,622) | | | | | | 2,786,056 | | |
基本和稀释后加权平均流通股、不可赎回的A类和B类普通股
|
| | | | 7,245,000 | | | | | | 7,245,000 | | |
每股基本和摊薄净(亏损)收益,不可赎回A类和B类普通股
|
| | | $ | (0.22) | | | | | $ | 0.38 | | |
| | |
公共
认股权证 |
| |
私人
安置 认股权证 |
| |
总级别3
财务 仪器 |
| |||||||||
截至2022年12月31日的衍生权证负债
|
| | | $ | — | | | | | $ | 298,000 | | | | | $ | 298,000 | | |
公允价值变动
|
| | | | — | | | | | | 240,000 | | | | | | 240,000 | | |
截至2023年3月31日的3级衍生权证负债
|
| | | | — | | | | | | 538,000 | | | | | | 538,000 | | |
公允价值变动
|
| | | | — | | | | | | 2,082,000 | | | | | | 2,082,000 | | |
截至2023年6月30日的3级衍生权证负债
|
| | | $ | — | | | | | $ | 2,620,000 | | | | | $ | 2,620,000 | | |
| | |
(一级)
|
| |
(二级)
|
| |
(三级)
|
| |||||||||
资产
|
| | | | | | | | | | | | | | | | | | |
信托账户持有的国库券
|
| | | $ | 42,190,562 | | | | | $ | — | | | | | $ | — | | |
负债
|
| | | | | | | | | | | | | | | | | | |
公开认股权证
|
| | | $ | 2,656,500 | | | | | $ | — | | | | | $ | — | | |
私募认股权证
|
| | | $ | — | | | | | $ | — | | | | | $ | 2,620,000 | | |
| | |
公共
认股权证 |
| |
私人
安置 认股权证 |
| |
保修期
责任 |
| |||||||||
截至2022年12月31日的衍生权证负债
|
| | | $ | 301,875 | | | | | $ | 298,000 | | | | | $ | 599,875 | | |
公允价值变动
|
| | | | 212,520 | | | | | | 240,000 | | | | | | 452,520 | | |
截至2023年3月31日的衍生权证负债
|
| | | | 514,395 | | | | | | 538,000 | | | | | | 1,052,395 | | |
公允价值变动
|
| | | | 2,142,105 | | | | | | 2,082,000 | | | | | | 4,224,105 | | |
截至2023年6月30日的衍生权证负债
|
| | | $ | 2,656,500 | | | | | $ | 2,620,000 | | | | | $ | 5,276,500 | | |
输入
|
| |
B类
普通股 |
| |||
普通股价格
|
| | | $ | 10.41 | | |
行权价
|
| | | $ | 11.50 | | |
无风险利率
|
| | | | 4.060% | | |
波动性
|
| | | | 0.001% | | |
术语
|
| | | | 5.34 | | |
一份权证的价值
|
| | | $ | 0.220 | | |
股息率
|
| | | | 0.000% | | |
| | |
2022年1月24日
|
| |||||||||
输入
|
| |
公共
认股权证 |
| |
私人
认股权证 |
| ||||||
普通股价格
|
| | | $ | 9.69 | | | | | $ | 9.69 | | |
行权价
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
无风险利率
|
| | | | 1.61% | | | | | | 1.61% | | |
波动性
|
| | | | 10.85% | | | | | | 10.86% | | |
术语
|
| | | | 6.00 | | | | | | 6.00 | | |
一份权证的价值
|
| | | $ | 0.62 | | | | | $ | 0.62 | | |
股息率
|
| | | | 0.00% | | | | | | 0.00% | | |
输入
|
| |
私人
认股权证 |
| |||
普通股价格
|
| | | $ | 10.41 | | |
初始业务合并的预计概率
|
| | | | 10.00% | | |
波动性
|
| | | | 40.00% | | |
无风险费率
|
| | | | 4.25% | | |
过期时间
|
| | | | 1.50 | | |
| | |
第
页
|
| |||
独立注册会计师事务所报告(PCAOB ID 688)
|
| | | | F-26 | | |
经审计的财务报表: | | | | | | | |
资产负债表
|
| | | | F-27 | | |
运营报表
|
| | | | F-28 | | |
股东(亏损)权益变动表
|
| | | | F-29 | | |
现金流量表
|
| | | | F-30 | | |
财务报表附注
|
| | | | F-31 | | |
| | |
12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
资产 | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | |
现金
|
| | | $ | 510,893 | | | | | $ | 54,057 | | |
预付费用 - 当前
|
| | | | 256,157 | | | | | | — | | |
流动资产总额
|
| | | | 767,050 | | | | | | 54,057 | | |
非流动资产: | | | | | | | | | | | | | |
信托账户持有的国库券
|
| | | | 250,326,857 | | | | | | — | | |
预付费用 - 非流动
|
| | | | 12,764 | | | | | | — | | |
与首次公开募股相关的递延发行成本
|
| | | | — | | | | | | 615,563 | | |
非流动资产合计
|
| | | | 250,339,621 | | | | | | 615,563 | | |
总资产
|
| | | $ | 251,106,671 | | | | | $ | 669,620 | | |
负债、可赎回A类普通股和股东(亏损)股权
|
| | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
应计费用
|
| | | $ | — | | | | | $ | 4,703 | | |
应付所得税
|
| | | | 783,546 | | | | | | — | | |
应计特许经营税支出
|
| | | | 193,490 | | | | | | 8,187 | | |
应付账款
|
| | | | 244,891 | | | | | | — | | |
应计产品成本
|
| | | | — | | | | | | 364,557 | | |
本票 - 关联方
|
| | | | — | | | | | | 289,425 | | |
流动负债总额
|
| | | | 1,221,927 | | | | | | 666,872 | | |
非流动负债: | | | | | | | | | | | | | |
保修责任
|
| | | | 599,875 | | | | | | — | | |
延期承销商应付费用
|
| | | | 9,660,000 | | | | | | — | | |
非流动负债合计
|
| | | | 10,259,875 | | | | | | — | | |
总负债
|
| | | | 11,481,802 | | | | | | 666,872 | | |
承付款和或有事项(附注8) | | | | | | | | | | | | | |
可赎回A类普通股 | | | | | | | | | | | | | |
A类普通股,面值0.0001美元;授权股份240,000,000股;24,150,000股,没有发行和发行的股份,可能需要赎回
|
| | | | 250,326,857 | | | | | | — | | |
股东(亏损)权益: | | | | | | | | | | | | | |
优先股,面值0.0001美元,授权1,000,000股;未发行和已发行
|
| | | | — | | | | | | — | | |
A类普通股,面值0.0001美元;授权发行2.4亿股;未发行和已发行股票,不包括可能赎回的24,150,000股
|
| | | | — | | | | | | — | | |
B类普通股,面值0.0001美元;授权股份6000万股;已发行和已发行股份7245,000股
|
| | | | 725 | | | | | | 725 | | |
新增实收资本
|
| | | | — | | | | | | 24,275 | | |
累计亏损
|
| | | | (10,702,713) | | | | | | (22,252) | | |
股东(亏损)总股本
|
| | | | (10,701,988) | | | | | | 2,748 | | |
总负债、可赎回A类普通股和股东(亏损)
股权 |
| | | $ | 251,106,671 | | | | | $ | 669,620 | | |
| | |
年
已结束 12月31日 2022 |
| |
用于
从 开始的期间 2021年3月10日 (开始) 至 12月31日 2021 |
| ||||||
运营费用: | | | | | | | | | | | | | |
权证发行费用
|
| | | $ | 500,307 | | | | | $ | — | | |
交易所挂牌费
|
| | | | 160,721 | | | | | | — | | |
律师费
|
| | | | 215,000 | | | | | | — | | |
一般、行政和其他费用
|
| | | | 877,640 | | | | | | 22,252 | | |
总运营费用
|
| | | | 1,753,668 | | | | | | 22,252 | | |
运营亏损
|
| | | | (1,753,668) | | | | | | (22,252) | | |
其他收入: | | | | | | | | | | | | | |
权证负债公允价值变动
|
| | | | 14,304,338 | | | | | | — | | |
利息收入
|
| | | | 3,939,359 | | | | | | — | | |
信托账户持有的国库券未实现收益
|
| | | | 57,498 | | | | | | — | | |
其他收入
|
| | | | 18,301,195 | | | | | | — | | |
扣除所得税准备前的收入(亏损)
|
| | | | 16,547,527 | | | | | | (22,252) | | |
所得税拨备
|
| | | | (783,546) | | | | | | — | | |
净收益(亏损)
|
| | | $ | 15,763,981 | | | | | $ | (22,252) | | |
基本和稀释后加权平均流通股,A类普通股
|
| | | | 22,604,795 | | | | | | — | | |
A类普通股每股基本和稀释后净收益
|
| | | $ | 0.53 | | | | | $ | — | | |
基本和稀释后加权平均流通股,B类普通股(1)
|
| | | | 7,245,000 | | | | | | 6,300,000 | | |
每股基本和稀释后净收益,B类普通股
|
| | | $ | 0.53 | | | | | $ | (0.00) | | |
| | |
A类普通股
受制于 可能的赎回 |
| | |
B类
普通股 |
| |
额外的
实收 大写 |
| |
累计
赤字 |
| |
合计
股东的 (赤字)股权 |
| |||||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| | |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||
Balance - 2022年1月1日
|
| | |
|
—
|
| | | | $ | — | | | | | | | 7,245,000 | | | | | $ | 725 | | | | | $ | 24,275 | | | | | $ | (22,252) | | | | | $ | 2,748 | | |
IPO单位发行量
|
| | | | 24,150,000 | | | | | | 219,353,777 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
被视为私募认股权证的出资
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 4,504,363 | | | | | | — | | | | | | 4,504,363 | | |
A类普通股首次公开募股时赎回价值的重新计量
|
| | | | — | | | | | | 26,976,223 | | | | | | | — | | | | | | — | | | | | | (4,528,638) | | | | | | (22,447,585) | | | | | | (26,976,223) | | |
A类普通股重新计量赎回
|
| | | | — | | | | | | 3,996,857 | | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,996,857) | | | | | | (3,996,857) | | |
净收入
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | 15,763,981 | | | | | | 15,763,981 | | |
Balance - 2022年12月31日
|
| | | | 24,150,000 | | | | | $ | 250,326,857 | | | | | | | 7,245,000 | | | | | $ | 725 | | | | | $ | — | | | | | $ | (10,702,713) | | | | | $ | (10,701,988) | | |
| | |
A类普通股
受制于 可能的赎回 |
| | |
B类
普通股 |
| |
额外的
实收 大写 |
| |
累计
赤字 |
| |
合计
股东的 股权 |
| |||||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| | |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||
Balance - 2021年3月10日(开始)
|
| | | | — | | | | | $ | — | | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | |
向保荐人发行B类普通股(1)
|
| | | | — | | | | | | — | | | | | | | 7,245,000 | | | | | | 725 | | | | | | 24,275 | | | | | | — | | | | | | 25,000 | | |
净收入
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (22,252) | | | | | | (22,252) | | |
Balance - 2021年12月31日
|
| | |
|
—
|
| | | | $ | — | | | | | | | 7,245,000 | | | | | | 725 | | | | | | 24,275 | | | | | $ | (22,252) | | | | | $ | 2,748 | | |
| | |
年
已结束 12月31日 2022 |
| |
用于
期间 来自 3月10日 2021 (初始) 至 12月31日 2021 |
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
净收益(亏损)
|
| | | $ | 15,763,981 | | | | | $ | (22,252) | | |
将净收入与经营活动中使用的净现金进行调整:
|
| | | | | | | | | | | | |
利息收入
|
| | | | (3,939,359) | | | | | | — | | |
短期投资未实现收益
|
| | | | (57,498) | | | | | | — | | |
权证负债公允价值变动
|
| | | | (14,304,338) | | | | | | — | | |
权证发行费用
|
| | | | 500,307 | | | | | | — | | |
经营性资产和负债变动:
|
| | | | | | | | | | | | |
预付费用
|
| | | | (268,921) | | | | | | — | | |
应计费用
|
| | | | (4,703) | | | | | | 4,703 | | |
应付所得税
|
| | | | 783,546 | | | | | | — | | |
应付账款
|
| | | | 244,891 | | | | | | 8,187 | | |
应计产品成本
|
| | | | (364,556) | | | | | | 364,557 | | |
应计特许经营税
|
| | | | 185,303 | | | | | | 8,187 | | |
经营活动提供的现金净额(用于)
|
| | | | (1,461,347) | | | | | | 355,195 | | |
投资活动现金流: | | | | | | | | | | | | | |
信托账户现金投资
|
| | | | (246,330,000) | | | | | | — | | |
投资活动提供的现金净额(用于)
|
| | |
|
(246,330,000)
|
| | | | | — | | |
融资活动的现金流: | | | | | | | | | | | | | |
发行首次公开招股单位所得款项(扣除承销费)
|
| | | | 236,670,000 | | | | | | — | | |
私募认股权证销售收益
|
| | | | 11,910,000 | | | | | | — | | |
本票 - 关联方的(付款)收益
|
| | | | (289,425) | | | | | | 289,425 | | |
延期发售成本
|
| | | | (42,392) | | | | | | (615,563) | | |
向保荐人发行B类普通股所得款项
|
| | | | — | | | | | | 25,000 | | |
融资活动提供(使用)的现金净额
|
| | | | 248,248,183 | | | | | | (301,138) | | |
现金净变化
|
| | | | 456,836 | | | | | | 54,057 | | |
现金 - 开始
|
| | | | 54,057 | | | | | | — | | |
现金 - 结束 | | | | $ | 510,893 | | | | | $ | 54,057 | | |
非现金投融资活动: | | | | | | | | | | | | | |
可能赎回的A类普通股初始公允价值
|
| | | $ | 219,353,777 | | | | | $ | — | | |
可能赎回的A类普通股重新计量
|
| | | $ | 30,973,080 | | | | | $ | — | | |
应付延期承销费
|
| | | $ | 9,660,000 | | | | | $ | — | | |
权证负债的初始计量
|
| | | $ | 14,904,213 | | | | | $ | — | | |
计入应计发售成本的延期发售成本
|
| | | $ | — | | | | | $ | 364,557 | | |
保荐人为换取发行B类普通股支付的预付费用
|
| | | $ | — | | | | | $ | 25,000 | | |
|
首次公开募股的总收益
|
| | | $ | 241,500,000 | | |
| 少: | | | | | | | |
|
分配给公募认股权证的公允价值
|
| | | | (7,498,575) | | |
|
分配给可能赎回的A类普通股的发行成本
|
| | | | (14,647,648) | | |
| 加号: | | | | | | | |
|
可能赎回的A类普通股重新计量
|
| | | | 30,973,080 | | |
|
可能赎回的A类普通股,2022年12月31日
|
| | | $ | 250,326,857 | | |
| | |
十二个月
已结束 12月31日 |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
A类普通股可能需要赎回 | | | | | | | | | | | | | |
分子:可能赎回的A类普通股应占收入
|
| | | | | | | | | | | | |
净收入
|
| | | $ | 11,937,823 | | | | | $ | — | | |
分母:可能赎回的普通股加权平均类别
|
| | | | | | | | | | | | |
基本和稀释后加权平均流通股,A类普通股,可能需要赎回
|
| | | | 22,604,795 | | | | | | — | | |
每股基本和稀释后净收益,A类普通股,受可能的影响
赎回 |
| | | $ | 0.53 | | | | | $ | — | | |
不可赎回的B类普通股 | | | | | | | | | | | | | |
分子:不可赎回B类普通股的收入 | | | | | | | | | | | | | |
净收益(亏损)
|
| | | $ | 3,826,158 | | | | | $ | (22,252) | | |
分母:加权平均不可赎回B类普通股 | | | | | | | | | | | | | |
基本和稀释后的加权平均流通股,不可赎回的B类普通股
|
| | | | 7,245,000 | | | | | | 6,300,000 | | |
每股基本和稀释后净收益(亏损),不可赎回的B类普通股
|
| | | $ | 0.53 | | | | | $ | (0.00) | | |
| | |
公共
认股权证 |
| |
私人
安置 认股权证 |
| |
总级别3
财务 仪器 |
| |||||||||
截至2021年3月10日的衍生权证负债
(开始) |
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
发行时的初始公允价值
|
| | | | 7,498,575 | | | | | | 7,405,638 | | | | | | 14,904,213 | | |
将公共权证责任转移到一级计量
|
| | | | (7,498,575) | | | | | | — | | | | | | (7,498,575) | | |
公允价值变动
|
| | | | — | | | | | | (7,107,638) | | | | | | (7,107,638) | | |
截至2022年12月31日的3级衍生权证负债
|
| | | $ | — | | | | | $ | 298,000 | | | | | $ | 298,000 | | |
| | |
(一级)
|
| |
(二级)
|
| |
(三级)
|
| |||||||||
资产 | | | | | | | | | | | | | | | | | | | |
信托账户中持有的现金和有价证券
|
| | | $ | 250,326,857 | | | | | $ | — | | | | | $ | — | | |
负债 | | | | | | | | | | | | | | | | | | | |
公开认股权证
|
| | | $ | 301,875 | | | | | $ | — | | | | | $ | — | | |
私募认股权证
|
| | | $ | — | | | | | $ | — | | | | | $ | 298,000 | | |
| | |
公共
认股权证 |
| |
私人
安置 认股权证 |
| |
保修期
责任 |
| |||||||||
截至2022年1月1日的衍生权证负债
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
权证负债于2022年1月24日的初始公允价值
|
| | | | 7,498,575 | | | | | | 7,405,638 | | | | | | 14,904,213 | | |
公允价值变动
|
| | | | (7,196,700) | | | | | | (7,107,638) | | | | | | (14,304,338) | | |
截至2022年12月31日的衍生权证负债
|
| | | $ | 301,875 | | | | | $ | 298,000 | | | | | $ | 599,875 | | |
| | |
2022年12月31日
|
| |||||||||
输入
|
| |
公共
认股权证 |
| |
私人
认股权证 |
| ||||||
普通股价格
|
| | | $ | — | | | | | $ | 10.21 | | |
行权价
|
| | | $ | — | | | | | $ | 11.50 | | |
无风险利率
|
| | | | —% | | | | | | 3.95% | | |
波动性
|
| | | | —% | | | | | | 0.00% | | |
术语
|
| | | | — | | | | | | 5.25 | | |
一份权证的价值
|
| | | $ | 0.03 | | | | | $ | 0.03 | | |
股息率
|
| | | | —% | | | | | | 0.00% | | |
| | |
2022年1月24日
|
| |||||||||
输入
|
| |
公共
认股权证 |
| |
私人
认股权证 |
| ||||||
普通股价格
|
| | | $ | 9.69 | | | | | $ | 9.69 | | |
行权价
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
无风险利率
|
| | | | 1.61% | | | | | | 1.61% | | |
波动性
|
| | | | 10.85% | | | | | | 10.86% | | |
术语
|
| | | | 6.00 | | | | | | 6.00 | | |
一份权证的价值
|
| | | $ | 0.62 | | | | | $ | 0.62 | | |
股息率
|
| | | | 0.00% | | | | | | 0.00% | | |
| | |
12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
递延纳税资产 | | | | | | | | | | | | | |
资本化启动成本
|
| | | $ | 329,224 | | | | | $ | 4,009 | | |
净营业亏损结转
|
| | | | — | | | | | | 2,334 | | |
递延税金资产总额
|
| | | | 329,224 | | | | | | 6,343 | | |
估值免税额
|
| | | | (317,149) | | | | | | (6,343) | | |
递延纳税义务 | | | | | | | | | | | | | |
应计费用及其他
|
| | | | (12,075) | | | | | | — | | |
递延纳税负债总额
|
| | | | (12,075) | | | | | | — | | |
递延税金净资产
|
| | | $ | — | | | | | | — | | |
| | |
12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
本期费用 | | | | | | | | | | | | | |
联邦政府
|
| | | $ | 783,546 | | | | | | — | | |
状态
|
| | | | — | | | | | | — | | |
递延福利 | | | | | | | | | | | | | |
联邦政府
|
| | | | (312,476) | | | | | | (4,673) | | |
状态
|
| | | | 1,670 | | | | | | (1,670) | | |
估值免税额更改
|
| | | | 310,806 | | | | | | 6,343 | | |
所得税费用
|
| | | $ | 783,546 | | | | | | — | | |
| | |
12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
美国法定联邦所得税税率
|
| | | | 21.00% | | | | | | 21.00% | | |
权证负债公允价值变动
|
| | | | (18.15)% | | | | | | 0.00% | | |
州税,扣除联邦税收优惠后的净额
|
| | | | (0.01)% | | | | | | 7.51% | | |
估值免税额变动
|
| | | | 1.88% | | | | | | (28.51)% | | |
所得税拨备
|
| | | | 4.74% | | | | | | 0.00% | | |
| 未经审计的简明合并财务报表 | | | | |
|
简明合并资产负债表
|
| |
F-48
|
|
|
未经审计的经营简明合并报表
|
| |
F-49
|
|
|
未经审计的可赎回可转换优先股简明合并报表和股东亏损
|
| |
F-50
|
|
|
未经审计的现金流量简并报表
|
| |
F-51
|
|
|
未经审计的简明合并财务报表附注
|
| |
F-52 - F-63
|
|
| | |
7月23日
2023 |
| |
04月30日
2023 |
| ||||||
| | |
(未经审计)
|
| | | | | | | |||
资产:
|
| | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 17,621 | | | | | $ | 8,436 | | |
应收账款
|
| | | | 920 | | | | | | 1,310 | | |
库存
|
| | | | 802 | | | | | | 802 | | |
预付费用和其他流动资产
|
| | | | 635 | | | | | | 577 | | |
流动资产总额
|
| | | | 19,978 | | | | | | 11,125 | | |
财产和设备,净额
|
| | | | 65,999 | | | | | | 62,842 | | |
经营性租赁使用权资产
|
| | | | 51,002 | | | | | | 55,604 | | |
其他长期资产
|
| | | | 6,406 | | | | | | 1,356 | | |
总资产
|
| | | $ | 143,385 | | | | | $ | 130,927 | | |
负债、可赎回可转换优先股和股东权益
赤字: |
| | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
应付账款
|
| | | $ | 22,332 | | | | | $ | 19,305 | | |
欠客户的金额
|
| | | | 7,008 | | | | | | 7,349 | | |
长期应付票据的当期部分
|
| | | | 1,055 | | | | | | 1,044 | | |
应计占用费用
|
| | | | 6,483 | | | | | | 14,940 | | |
其他应计负债
|
| | | | 10,732 | | | | | | 8,613 | | |
经营租赁负债的当期部分
|
| | | | 10,616 | | | | | | 10,727 | | |
流动负债总额
|
| | | | 58,226 | | | | | | 61,978 | | |
长期应付票据
|
| | | | 36,437 | | | | | | 36,211 | | |
长期应计占用成本
|
| | | | 1,218 | | | | | | 2,020 | | |
经营租赁负债
|
| | | | 92,626 | | | | | | 91,398 | | |
其他长期负债
|
| | | | 850 | | | | | | 850 | | |
总负债
|
| | | | 189,357 | | | | | | 192,457 | | |
承付款和或有事项(注11) | | | | | | | | | | | | | |
可赎回可转换优先股(注7)
|
| | | | 73,488 | | | | | | 53,468 | | |
股东亏损: | | | | | | | | | | | | | |
普通股(面值:0.01美元;授权:35,000,000股;已发行和已发行:2023年7月23日的6,178,962股和2023年4月30日的6,178,962股)
|
| | | | 62 | | | | | | 62 | | |
新增实收资本
|
| | | | 2,317 | | | | | | 3,733 | | |
累计赤字
|
| | | | (121,839) | | | | | | (118,793) | | |
股东亏损总额
|
| | | | (119,460) | | | | | | (114,998) | | |
总负债、可赎回可转换优先股和股东权益
赤字 |
| | | $ | 143,385 | | | | | $ | 130,927 | | |
| | |
十二周结束
|
| |||||||||
| | |
7月23日
2023 |
| |
7月17日
2022 |
| ||||||
餐饮收入
|
| | | $ | 20,517 | | | | | $ | 20,400 | | |
娱乐收入
|
| | | | 5,223 | | | | | | 4,582 | | |
总收入
|
| | | | 25,740 | | | | | | 24,982 | | |
餐饮费
|
| | | | 4,438 | | | | | | 4,429 | | |
存储劳动力和福利
|
| | | | 9,297 | | | | | | 9,015 | | |
店铺占用成本,不包括折旧
|
| | | | 1,007 | | | | | | 4,029 | | |
其他店铺营运开支,不包括折旧
|
| | | | 4,422 | | | | | | 4,314 | | |
一般和行政费用
|
| | | | 3,528 | | | | | | 3,999 | | |
折旧费用
|
| | | | 1,644 | | | | | | 1,853 | | |
开业前费用
|
| | | | 2,277 | | | | | | 526 | | |
营业亏损
|
| | | | (873) | | | | | | (3,183) | | |
利息支出
|
| | | | (1,692) | | | | | | (192) | | |
认股权证负债公允价值变动损失
|
| | | | (409) | | | | | | — | | |
债务清偿收益(附注4)
|
| | | | — | | | | | | 8,458 | | |
所得税前收入(亏损)
|
| | | | (2,974) | | | | | | 5,083 | | |
所得税费用
|
| | | | 72 | | | | | | 48 | | |
净(亏损)收入
|
| | | | (3,046) | | | | | | 5,035 | | |
减去:优先股累计未支付股息和赎回金额变化
|
| | | | (1,557) | | | | | | — | | |
应归属于普通股股东的净(亏损)收入
|
| | | $ | (4,603) | | | | | $ | 5,035 | | |
每股基本亏损
|
| | | $ | (0.70) | | | | | $ | 0.82 | | |
每股摊薄亏损
|
| | | $ | (0.70) | | | | | $ | 0.30 | | |
加权平均流通股,基本
|
| | | | 6,558 | | | | | | 6,168 | | |
加权平均流通股,稀释后
|
| | | | 6,558 | | | | | | 16,909 | | |
| | |
截至2023年7月23日和2022年7月17日的12周
|
| ||||||||||||||||||||||||||||||||||||||||
| | |
可赎回可兑换
优先股 |
| | |
常见的
|
| |
额外的
实收资本 |
| |
累计
赤字 |
| |
合计
股东的 赤字 |
| |||||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| | |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||
截至4月30日的余额
2023 |
| | | | 10,203,945 | | | | | $ | 53,468 | | | | | | | 6,178,962 | | | | | $ | 62 | | | | | $ | 3,733 | | | | | $ | (118,793) | | | | | $ | (114,998) | | |
净亏损
|
| | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,046) | | | | | | (3,046) | | |
发行系列I首选
库存 |
| | | | 795,448 | | | | | | 18,463 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
累计未支付股息
优先股 |
| | | | | | | | | | 134 | | | | | | | | | | | | | | | | | | | (134) | | | | | | | | | | | | (134) | | |
优先赎回金额变化
库存 |
| | | | | | | | | | 1,423 | | | | | | | | | | | | | | | | | | | (1,423) | | | | | | | | | | | | (1,423) | | |
基于股票的薪酬
|
| | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | 141 | | | | | | — | | | | | | 141 | | |
截至2023年7月23日的余额
|
| | | | 10,999,393 | | | | | $ | 73,488 | | | | | | | 6,178,962 | | | | | $ | 62 | | | | | $ | 2,317 | | | | | $ | (121,839) | | | | | $ | (119,460) | | |
截至4月24日的余额
2022 |
| | | | 10,085,612 | | | | | $ | 52,218 | | | | | | | 6,167,254 | | | | | $ | 62 | | | | | $ | 1,650 | | | | | $ | (111,268) | | | | | $ | (109,556) | | |
净收入
|
| | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,035 | | | | | | 5,035 | | |
发行G系列优先股
|
| | | | 105,000 | | | | | | 1,050 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
发行H系列优先股
|
| | | | 13,333 | | | | | | 200 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
股票期权的行使
|
| | | | | | | | | | | | | | | | | 1,000 | | | | | | — | | | | | | 6 | | | | | | — | | | | | | 6 | | |
基于股票的薪酬
|
| | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | 52 | | | | | | — | | | | | | 52 | | |
截至2022年7月17日的余额
|
| | | | 10,203,945 | | | | | $ | 53,468 | | | | | | | 6,168,254 | | | | | $ | 62 | | | | | $ | 1,708 | | | | | $ | (106,233) | | | | | $ | (104,463) | | |
| | |
十二周结束
|
| |||||||||
| | |
7月23日
2023 |
| |
7月17日
2022 |
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
净(亏损)收入
|
| | | $ | (3,046) | | | | | | 5,035 | | |
将净(亏损)收入与经营活动中使用的现金净额进行调整:
|
| | | | | | | | | | | | |
修改经营租约的收益
|
| | | | (3,281) | | | | | | — | | |
折旧费用
|
| | | | 1,644 | | | | | | 1,853 | | |
非现金经营租赁费用
|
| | | | 1,325 | | | | | | 1,257 | | |
经营租赁租户津贴
|
| | | | 1,610 | | | | | | 1,656 | | |
基于股票的薪酬
|
| | | | 141 | | | | | | 52 | | |
认股权证负债公允价值变动损失
|
| | | | 409 | | | | | | — | | |
债务清偿收益
|
| | | | — | | | | | | (8,458) | | |
债务发行成本摊销
|
| | | | 451 | | | | | | 4 | | |
经营资产(增加)减少:
|
| | | | | | | | | | | | |
应收账款
|
| | | | 389 | | | | | | (11) | | |
库存
|
| | | | — | | | | | | (31) | | |
预付费用和其他流动资产
|
| | | | (58) | | | | | | 97 | | |
其他长期资产
|
| | | | (50) | | | | | | — | | |
经营负债(减少)增加:
|
| | | | | | | | | | | | |
应付账款
|
| | | | (762) | | | | | | 804 | | |
欠客户的金额
|
| | | | (341) | | | | | | (550) | | |
应计占用费用
|
| | | | (2,764) | | | | | | (1,075) | | |
其他应计负债
|
| | | | 1,711 | | | | | | (495) | | |
经营租赁负债
|
| | | | (2,697) | | | | | | (2,140) | | |
业务活动(使用)现金净额
|
| | | | (5,319) | | | | | | (2,002) | | |
投资活动现金流: | | | | | | | | | | | | | |
购置物业和设备
|
| | | | (5,244) | | | | | | (579) | | |
投资活动提供(用于)之现金净额:
|
| | | | (5,244) | | | | | | (579) | | |
融资活动的现金流: | | | | | | | | | | | | | |
股票期权收益
|
| | | | — | | | | | | 6 | | |
发行优先股所得款项
|
| | | | 19,886 | | | | | | 200 | | |
应付长期票据本金
|
| | | | (138) | | | | | | (500) | | |
融资活动提供(使用)的现金净额
|
| | | | 19,748 | | | | | | (294) | | |
现金和现金等价物净变化
|
| | | | 9,185 | | | | | | (2,875) | | |
期初现金和现金等价物
|
| | | | 8,436 | | | | | | 8,907 | | |
现金和现金等价物,期末
|
| | | $ | 17,621 | | | | | $ | 6,032 | | |
现金流量信息补充披露: | | | | | | | | | | | | | |
支付利息的现金
|
| | | $ | 1,148 | | | | | $ | 341 | | |
非现金经营、投资和融资活动的补充披露: | | | | | | | | | | | | | |
经营租赁租金减免
|
| | | $ | 3,214 | | | | | $ | — | | |
长期借款转换为优先股
|
| | | $ | — | | | | | $ | 1,050 | | |
经营性租赁使用权资产减少(增加)
|
| | | $ | 63 | | | | | $ | (2,654) | | |
应付账款中包含的非现金资本支出
|
| | | $ | 2,710 | | | | | $ | 2,883 | | |
优先股赎回金额变动
|
| | | $ | 1,423 | | | | | $ | — | | |
优先股累计未支付股息
|
| | | $ | 134 | | | | | $ | — | | |
| | |
十二周结束
|
| |||||||||
| | |
7月23日
2023 |
| |
7月17日
2022 |
| ||||||
扣除折扣后的赎回
|
| | | $ | 514 | | | | | $ | 373 | | |
破损
|
| | | | 142 | | | | | | 390 | | |
礼品卡收入,净额
|
| | | $ | 656 | | | | | $ | 763 | | |
| | |
7月23日
2023 |
| |
04月30日
2023 |
| ||||||
饮料
|
| | | $ | 549 | | | | | $ | 545 | | |
食物
|
| | | | 253 | | | | | | 257 | | |
合计
|
| | | $ | 802 | | | | | $ | 802 | | |
| | |
7月23日
2023 |
| |
04月30日
2023 |
| ||||||
租赁改进
|
| | | $ | 61,608 | | | | | $ | 61,534 | | |
家具、固定装置和设备
|
| | | | 33,581 | | | | | | 33,361 | | |
建筑和建筑改进
|
| | | | 7,000 | | | | | | 7,000 | | |
施工中
|
| | | | 29,075 | | | | | | 24,568 | | |
总成本
|
| | | | 131,264 | | | | | | 126,463 | | |
减去:累计折旧
|
| | | | (65,265) | | | | | | (63,621) | | |
财产和设备,净额
|
| | | $ | 65,999 | | | | | $ | 62,842 | | |
| | |
7月23日
2023 |
| |
04月30日
2023 |
| ||||||
PPP和SBA贷款
|
| | | $ | 500 | | | | | $ | 500 | | |
定期贷款
|
| | | | 22,500 | | | | | | 22,500 | | |
设备贷款
|
| | | | 11,500 | | | | | | 11,500 | | |
可转换票据
|
| | | | 5,000 | | | | | | 5,000 | | |
财务义务
|
| | | | 3,865 | | | | | | 3,995 | | |
其他
|
| | | | 119 | | | | | | 127 | | |
减去:未摊销债务发行成本和折扣
|
| | | | (5,992) | | | | | | (6,367) | | |
合计
|
| | | | 37,492 | | | | | | 37,255 | | |
减:当前部分
|
| | | | (1,055) | | | | | | (1,044) | | |
长期应付票据
|
| | | $ | 36,437 | | | | | $ | 36,211 | | |
| | |
十二周结束
|
| |||||||||
| | |
7月23日
2023 |
| |
7月17日
2022 |
| ||||||
运营租赁成本
|
| | | $ | 332 | | | | | $ | 2,869 | | |
可变租赁成本
|
| | | $ | 1,301 | | | | | $ | 1,314 | | |
总租赁成本
|
| | | $ | 1,633 | | | | | $ | 4,183 | | |
| | |
首选
库存 授权 |
| |
首选
库存 已发布和 未偿还的 |
| |
携带
值 |
| |
清算
值 |
| ||||||||||||
A系列
|
| | | | 2,301,202 | | | | | | 2,301,200 | | | | | $ | 1,151 | | | | | $ | 2,894 | | |
系列B
|
| | | | 471,164 | | | | | | 464,914 | | | | | | 930 | | | | | | 2,286 | | |
系列C
|
| | | | 240,000 | | | | | | 120,000 | | | | | | 300 | | | | | | 701 | | |
D系列
|
| | | | 3,229,645 | | | | | | 2,670,373 | | | | | | 10,340 | | | | | | 20,223 | | |
系列E
|
| | | | 5,000,000 | | | | | | 367,833 | | | | | | 2,207 | | | | | | 3,768 | | |
系列F型
|
| | | | 4,125,000 | | | | | | 3,411,292 | | | | | | 27,290 | | | | | | 41,222 | | |
系列GG
|
| | | | 500,000 | | | | | | 355,000 | | | | | | 3,550 | | | | | | 5,044 | | |
系列H型
|
| | | | 3,000,000 | | | | | | 513,333 | | | | | | 7,700 | | | | | | 10,551 | | |
系列I
|
| | | | 3,000,000 | | | | | | 795,448 | | | | | | 20,020 | | | | | | 24,882 | | |
合计
|
| | | | 21,867,011 | | | | | | 10,999,393 | | | | | | 73,488 | | | | | | 111,571 | | |
选项
|
| |
数量:
选项 |
| |
加权平均
行使价 |
| |
加权平均
剩余 合同条款 (单位:年) |
| |
聚合
固有的 值 (千) |
| ||||||||||||
2023年4月30日业绩突出
|
| | | | 2,284,399 | | | | | $ | 9.84 | | | | | | 6.56 | | | | | $ | 16,628 | | |
已批准
|
| | | | 159,500 | | | | | | 16.79 | | | | | | | | | | | | | | |
锻炼
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
已过期
|
| | | | (13,000) | | | | | | 3.35 | | | | | | | | | | | | | | |
被没收或取消
|
| | | | (30,547) | | | | | | 12.57 | | | | | | | | | | | | | | |
2023年7月23日业绩突出
|
| | | | 2,400,352 | | | | | $ | 10.30 | | | | | | 6.57 | | | | | $ | 16,726 | | |
可于2023年7月23日行使
|
| | | | 1,226,241 | | | | | $ | 7.27 | | | | | | 4.70 | | | | | | | | |
认股权证
|
| |
认股权证数量
|
| |
加权平均
行使价 |
| ||||||
2023年4月30日业绩突出
|
| | | | 483,649 | | | | | $ | 1.31 | | |
已批准
|
| | | | — | | | | | | — | | |
已过期
|
| | | | — | | | | | | — | | |
截至2023年7月23日
|
| | | | 483,649 | | | | | $ | 1.31 | | |
|
截至2023年4月30日的保证责任
|
| | | $ | 1,925 | | |
|
公允价值变动
|
| | | | 409 | | |
|
截至2023年7月23日的保证责任
|
| | | $ | 2,334 | | |
| | |
十二周结束
|
| |||||||||
| | |
7月23日
2023 |
| |
7月17日
2022 |
| ||||||
分子: | | | | | | | | | | | | | |
净亏损
|
| | | $ | (3,046) | | | | | $ | 5,035 | | |
优先股累计未支付股息
|
| | | | (134) | | | | | | — | | |
优先股赎回金额变动
|
| | | | (1,423) | | | | | | — | | |
计算基本每股收益和稀释后每股收益的净亏损
|
| | | | (4,603) | | | | | | 5,035 | | |
分母: | | | | | | | | | | | | | |
加权平均已发行普通股,基本
|
| | | | 6,558 | | | | | | 6,168 | | |
悬而未决的稀释奖
|
| | | | — | | | | | | 10,741 | | |
加权平均已发行普通股,稀释后
|
| | | | 6,558 | | | | | | 16,909 | | |
每股收益(亏损): | | | | | | | | | | | | | |
基础版
|
| | | | (0.70) | | | | | | 0.82 | | |
稀释
|
| | | | (0.70) | | | | | | 0.30 | | |
| | |
十二周结束
|
| |||
| | |
7月23日
2023 |
| |||
股票期权
|
| | | | 2,400 | | |
优先股(转换为普通股)
|
| | | | 10,999 | | |
可转换债务(转换为普通股)
|
| | | | 500 | | |
认股权证
|
| | | | 105 | | |
普通股总等价物
|
| | | | 14,004 | | |
|
独立注册会计师事务所报告
|
| |
F-66
|
|
| | | | | |
| 合并财务报表 | | | | |
|
合并资产负债表
|
| |
F-67
|
|
|
合并业务报表
|
| |
F-68
|
|
|
可赎回可转换优先股与股东亏损合并报表
|
| |
F-69
|
|
|
现金流量表合并报表
|
| |
F-70
|
|
|
合并财务报表附注
|
| |
F-71 - F-93
|
|
| | |
04月30日
2023 |
| |
04月24日
2022 |
| ||||||
资产: | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 8,436 | | | | | $ | 8,907 | | |
应收账款
|
| | | | 1,310 | | | | | | 879 | | |
库存
|
| | | | 802 | | | | | | 703 | | |
预付费用和其他流动资产
|
| | | | 577 | | | | | | 327 | | |
流动资产总额
|
| | | | 11,125 | | | | | | 10,816 | | |
财产和设备,净额
|
| | | | 62,842 | | | | | | 50,380 | | |
经营性租赁使用权资产
|
| | | | 55,604 | | | | | | 53,276 | | |
其他长期资产
|
| | | | 1,356 | | | | | | — | | |
总资产
|
| | | $ | 130,927 | | | | | $ | 114,472 | | |
负债、可赎回可转换优先股和股东赤字: | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
应付账款
|
| | | $ | 19,305 | | | | | $ | 16,932 | | |
欠客户的金额
|
| | | | 7,349 | | | | | | 7,258 | | |
长期应付票据的当期部分
|
| | | | 1,044 | | | | | | 10,126 | | |
应计入住费
|
| | | | 14,940 | | | | | | 15,244 | | |
短期借款
|
| | | | — | | | | | | 1,150 | | |
其他应计负债
|
| | | | 8,613 | | | | | | 7,519 | | |
经营租赁负债的当期部分
|
| | | | 10,727 | | | | | | 8,898 | | |
流动负债总额
|
| | | | 61,978 | | | | | | 67,127 | | |
长期应付票据
|
| | | | 36,211 | | | | | | 13,820 | | |
长期应计占用成本
|
| | | | 2,020 | | | | | | 5,311 | | |
经营性租赁负债
|
| | | | 91,398 | | | | | | 85,552 | | |
其他长期负债
|
| | | | 850 | | | | | | — | | |
总负债
|
| | | | 192,457 | | | | | | 171,810 | | |
承付款和或有事项(附注16) | | | | | | | | | | | | | |
可赎回可转换优先股(附注12)
|
| | | | 53,468 | | | | | | 52,218 | | |
股东亏损: | | | | | | | | | | | | | |
普通股(面值:0.01美元;授权:20,000,000股;已发行和已发行:2023年4月30日为6,178,962股,2022年4月24日为6,167,254股)
|
| | | | 62 | | | | | | 62 | | |
新增实收资本
|
| | | | 3,733 | | | | | | 1,650 | | |
累计亏损
|
| | | | (118,793) | | | | | | (111,268) | | |
股东亏损总额
|
| | | | (114,998) | | | | | | (109,556) | | |
总负债、可赎回可转换优先股和股东权益
赤字 |
| | | $ | 130,927 | | | | | $ | 114,472 | | |
| | |
截止的财政年度
|
| |||||||||||||||
| | |
04月30日
2023 |
| |
04月24日
2022 |
| |
04月25日
2021 |
| |||||||||
餐饮收入
|
| | | $ | 87,467 | | | | | $ | 63,650 | | | | | $ | 20,791 | | |
娱乐收入
|
| | | | 23,806 | | | | | | 13,448 | | | | | | 4,226 | | |
总收入
|
| | | | 111,273 | | | | | | 77,098 | | | | | | 25,017 | | |
餐饮费用
|
| | | | 18,968 | | | | | | 16,027 | | | | | | 6,697 | | |
存储劳动力和福利
|
| | | | 40,415 | | | | | | 24,145 | | | | | | 10,776 | | |
商店占用成本,不包括折旧
|
| | | | 18,375 | | | | | | 12,592 | | | | | | 14,920 | | |
不包括折旧的其他门店运营费用
|
| | | | 18,655 | | | | | | 14,531 | | | | | | 7,037 | | |
一般和行政费用
|
| | | | 13,205 | | | | | | 12,316 | | | | | | 6,320 | | |
折旧费
|
| | | | 8,086 | | | | | | 8,818 | | | | | | 8,805 | | |
减值损失
|
| | | | 2,363 | | | | | | — | | | | | | — | | |
开业前费用
|
| | | | 4,935 | | | | | | — | | | | | | — | | |
营业亏损
|
| | | | (13,729) | | | | | | (11,331) | | | | | | (29,538) | | |
利息支出
|
| | | | (1,946) | | | | | | (1,348) | | | | | | (835) | | |
其他费用
|
| | | | (13) | | | | | | — | | | | | | — | | |
债务清偿收益(注9)
|
| | | | 8,355 | | | | | | 2,800 | | | | | | 388 | | |
所得税前亏损
|
| | | | (7,333) | | | | | | (9,879) | | | | | | (29,985) | | |
所得税费用
|
| | | | 192 | | | | | | 38 | | | | | | 13 | | |
净亏损
|
| | | $ | (7,525) | | | | | $ | (9,917) | | | | | $ | (29,998) | | |
每股基本和摊薄亏损
|
| | | $ | (1.21) | | | | | $ | (1.62) | | | | | $ | (4.93) | | |
| | |
可赎回可兑换
优先股 |
| | |
常见的
|
| |
额外的
实收资本 |
| |
累计
赤字 |
| |
合计
股东的 赤字 |
| |||||||||||||||||||||||||||
|
个共享
|
| |
金额
|
| | |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||||
Balance - 2020年4月26日
|
| | | | 9,310,612 | | | | | $ | 42,018 | | | | | | | 6,055,400 | | | | | $ | 61 | | | | | $ | 870 | | | | | $ | (71,353) | | | | | $ | (70,422) | | |
净亏损
|
| | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | (29,998) | | | | | | (29,998) | | |
发行F系列优先股
|
| | | | 25,000 | | | | | | 200 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
发行G系列优先股
|
| | | | 250,000 | | | | | | 2,500 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
行使股票期权
|
| | | | | | | | | | | | | | | | | 49,063 | | | | | | — | | | | | | 80 | | | | | | — | | | | | | 80 | | |
基于股票的薪酬
|
| | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | 365 | | | | | | — | | | | | | 365 | | |
Balance - 2021年4月25日
|
| | | | 9,585,612 | | | | | $ | 44,718 | | | | | | | 6,104,463 | | | | | $ | 61 | | | | | $ | 1,315 | | | | | $ | (101,351) | | | | | | (99,975) | | |
净亏损
|
| | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | (9,917) | | | | | | (9,917) | | |
行权证收益
|
| | | | | | | | | | | | | | | | | 55,791 | | | | | | 1 | | | | | | 55 | | | | | | — | | | | | | 56 | | |
发行H系列优先股
|
| | | | 500,000 | | | | | | 7,500 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
行使股票期权
|
| | | | | | | | | | | | | | | | | 7,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
基于股票的薪酬
|
| | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | 280 | | | | | | — | | | | | | 280 | | |
Balance - 2022年4月24日
|
| | | | 10,085,612 | | | | | $ | 52,218 | | | | | | | 6,167,254 | | | | | $ | 62 | | | | | $ | 1,650 | | | | | $ | (111,268) | | | | | $ | (109,556) | | |
净亏损
|
| | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,525) | | | | | | (7,525) | | |
认股权证发行
|
| | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | 1,722 | | | | | | — | | | | | | 1,722 | | |
发行G系列优先股
|
| | | | 105,000 | | | | | | 1,050 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
发行H系列优先股
|
| | | | 13,333 | | | | | | 200 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
行使股票期权
|
| | | | | | | | | | | | | | | | | 11,708 | | | | | | — | | | | | | 66 | | | | | | — | | | | | | 66 | | |
基于股票的薪酬
|
| | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | 295 | | | | | | — | | | | | | 295 | | |
Balance - 2023年4月30日
|
| | | | 10,203,945 | | | | | $ | 53,468 | | | | | | | 6,178,962 | | | | | $ | 62 | | | | | $ | 3,733 | | | | | $ | (118,793) | | | | | $ | (114,998) | | |
| | |
截止的财政年度
|
| |||||||||||||||
| | |
04月30日
2023 |
| |
04月24日
2022 |
| |
04月25日
2021 |
| |||||||||
经营活动现金流: | | | | | | | | | | | | | | | | | | | |
净亏损
|
| | | $ | (7,525) | | | | | $ | (9,917) | | | | | $ | (29,998) | | |
将净亏损与经营活动中使用的现金净额进行调整:
|
| | | | | | | | | | | | | | | | | | |
减值损失
|
| | | | 2,363 | | | | | | — | | | | | | — | | |
折旧费
|
| | | | 8,086 | | | | | | 8,818 | | | | | | 8,805 | | |
非现金经营租赁费用
|
| | | | 5,252 | | | | | | 4,155 | | | | | | 5,269 | | |
经营租赁租户津贴
|
| | | | 7,727 | | | | | | — | | | | | | — | | |
基于股票的薪酬
|
| | | | 295 | | | | | | 280 | | | | | | 365 | | |
债务清偿收益
|
| | | | (8,355) | | | | | | (2,800) | | | | | | (388) | | |
债务发行成本摊销
|
| | | | 246 | | | | | | 19 | | | | | | 19 | | |
经营性资产(增加)减少:
|
| | | | | | | | | | | | | | | | | | |
应收账款
|
| | | | (431) | | | | | | (402) | | | | | | (373) | | |
库存
|
| | | | (99) | | | | | | (134) | | | | | | 158 | | |
预付费用和其他流动资产
|
| | | | (250) | | | | | | 126 | | | | | | 120 | | |
员工留任积分
|
| | | | — | | | | | | 3,006 | | | | | | (3,006) | | |
(减少)经营负债增加:
|
| | | | | | | | | | | | | | | | | | |
应付账款
|
| | | | (7,551) | | | | | | 1,820 | | | | | | 1,004 | | |
欠客户的金额
|
| | | | 91 | | | | | | 2,981 | | | | | | (136) | | |
应计入住费
|
| | | | (3,595) | | | | | | (5,363) | | | | | | 16,100 | | |
其他应计负债
|
| | | | (662) | | | | | | 276 | | | | | | 1,917 | | |
经营性租赁负债
|
| | | | (7,632) | | | | | | (8,451) | | | | | | (8,041) | | |
经营活动中使用的净现金
|
| | | | (12,040) | | | | | | (5,586) | | | | | | (8,185) | | |
投资活动现金流: | | | | | | | | | | | | | | | | | | | |
购置物业和设备
|
| | | | (12,987) | | | | | | (1,898) | | | | | | (644) | | |
投资活动使用的现金净额:
|
| | | | (12,987) | | | | | | (1,898) | | | | | | (644) | | |
融资活动的现金流: | | | | | | | | | | | | | | | | | | | |
股票期权行权收益
|
| | | | 66 | | | | | | — | | | | | | 80 | | |
认股权证发行收益
|
| | | | 3,758 | | | | | | 56 | | | | | | — | | |
发行优先股所得收益
|
| | | | 200 | | | | | | 7,500 | | | | | | 2,700 | | |
长期应付票据本金付款
|
| | | | (6,144) | | | | | | (2,618) | | | | | | (779) | | |
赎回可转换票据
|
| | | | (100) | | | | | | — | | | | | | — | | |
债权证和股权证发行成本
|
| | | | (2,304) | | | | | | — | | | | | | — | | |
短期借款收益
|
| | | | — | | | | | | 775 | | | | | | 375 | | |
长期借款收益
|
| | | | 29,080 | | | | | | 5,350 | | | | | | 3,415 | | |
融资活动提供的现金净额
|
| | | | 24,556 | | | | | | 11,063 | | | | | | 5,791 | | |
现金和现金等价物净变化
|
| | | | (471) | | | | | | 3,579 | | | | | | (3,038) | | |
现金和现金等价物,财政年度开始
|
| | | | 8,907 | | | | | | 5,328 | | | | | | 8,366 | | |
现金和现金等价物,财政年度末
|
| | | $ | 8,436 | | | | | $ | 8,907 | | | | | $ | 5,328 | | |
现金流量信息补充披露: | | | | | | | | | | | | | | | | | | | |
支付利息的现金
|
| | | $ | 1,428 | | | | | $ | 824 | | | | | $ | 488 | | |
非现金投融资活动补充披露: | | | | | | | | | | | | | | | | | | | |
以新的经营租赁负债换取租赁资产
|
| | | $ | 7,580 | | | | | $ | 16,586 | | | | | $ | 1,061 | | |
将长期借款转换为优先股
|
| | | $ | 1,050 | | | | | $ | — | | | | | $ | — | | |
应付账款中包含的非现金资本支出
|
| | | $ | 9,924 | | | | | $ | 1,054 | | | | | $ | 16 | | |
| | |
截至2022年4月24日
|
| |||||||||||||||
| | |
如报道的那样
|
| |
调整
|
| |
更正后的
|
| |||||||||
财产和设备,净额
|
| | | $ | 50,627 | | | | | $ | (247) | | | | | $ | 50,380 | | |
经营性租赁使用权资产
|
| | | | 52,958 | | | | | | 318 | | | | | | 53,276 | | |
总资产
|
| | | | 114,401 | | | | | | 71 | | | | | | 114,472 | | |
应付账款
|
| | | | 17,348 | | | | | | (416) | | | | | | 16,932 | | |
应计入住费
|
| | | | 15,723 | | | | | | (479) | | | | | | 15,244 | | |
其他应计负债
|
| | | | 7,358 | | | | | | 161 | | | | | | 7,519 | | |
经营租赁负债的当期部分
|
| | | | 9,177 | | | | | | (279) | | | | | | 8,898 | | |
流动负债总额
|
| | | | 68,140 | | | | | | (1,013) | | | | | | 67,127 | | |
经营性租赁负债
|
| | | | 82,413 | | | | | | 3,139 | | | | | | 85,552 | | |
总负债
|
| | | | 169,684 | | | | | | 2,126 | | | | | | 171,810 | | |
普通股(面值:$.01)
|
| | | | 57 | | | | | | 5 | | | | | | 62 | | |
新增实收资本
|
| | | | 1,350 | | | | | | 300 | | | | | | 1,650 | | |
累计亏损
|
| | | | (108,908) | | | | | | (2,360) | | | | | | (111,268) | | |
股东亏损总额
|
| | | | (107,501) | | | | | | (2,055) | | | | | | (109,556) | | |
总负债、可赎回可转换优先股和
股东亏损 |
| | | | 114,401 | | | | | | 71 | | | | | | 114,472 | | |
| | |
截至2022年4月24日的财政年度
|
| |||||||||||||||
| | |
如报道的那样
|
| |
调整
|
| |
更正后的
|
| |||||||||
存储劳动力和福利
|
| | | $ | 23,984 | | | | | $ | 161 | | | | | $ | 24,145 | | |
商店占用成本(不包括折旧)
|
| | | | 12,958 | | | | | | (366) | | | | | | 12,592 | | |
不包括折旧的其他门店运营费用
|
| | | | 15,162 | | | | | | (631) | | | | | | 14,531 | | |
一般和行政费用
|
| | | | 11,639 | | | | | | 677 | | | | | | 12,316 | | |
折旧费
|
| | | | 8,846 | | | | | | (28) | | | | | | 8,818 | | |
营业亏损
|
| | | | (11,518) | | | | | | 187 | | | | | | (11,331) | | |
所得税前亏损
|
| | | | (10,066) | | | | | | 187 | | | | | | (9,879) | | |
净亏损
|
| | | | (10,104) | | | | | | 187 | | | | | | (9,917) | | |
每股基本和摊薄亏损
|
| | | $ | (1.65) | | | | | $ | 0.03 | | | | | $ | (1.62) | | |
| | |
截至2021年4月25日的财政年度
|
| |||||||||||||||
| | |
如报道的那样
|
| |
调整
|
| |
更正后的
|
| |||||||||
商店占用成本(不包括折旧)
|
| | | $ | 14,524 | | | | | $ | 396 | | | | | $ | 14,920 | | |
不包括折旧的其他门店运营费用
|
| | | | 7,317 | | | | | | (280) | | | | | | 7,037 | | |
一般和行政费用
|
| | | | 5,978 | | | | | | 342 | | | | | | 6,320 | | |
营业亏损
|
| | | | (29,080) | | | | | | (458) | | | | | | (29,538) | | |
所得税前亏损
|
| | | | (29,527) | | | | | | (458) | | | | | | (29,985) | | |
净亏损
|
| | | | (29,540) | | | | | | (458) | | | | | | (29,998) | | |
每股基本和摊薄亏损
|
| | | $ | (4.86) | | | | | $ | (0.08) | | | | | $ | (4.93) | | |
| | |
如报道的那样
|
| |
调整
|
| |
更正后的
|
| |||||||||
普通股(面值:0.01美元) - ,2020年4月26日
|
| | | $ | 56 | | | | | $ | 5 | | | | | $ | 61 | | |
额外实收资本 - 2020年4月26日
|
| | | | 819 | | | | | | 51 | | | | | | 870 | | |
累计赤字余额 - 2020年4月26日
|
| | | | (69,264) | | | | | | (2,089) | | | | | | (71,353) | | |
股东赤字余额合计 - 2020年4月26日
|
| | | | (68,389) | | | | | | (2,033) | | | | | | (70,422) | | |
截至2021年4月25日的 - 财年净亏损
|
| | | | (29,540) | | | | | | (458) | | | | | | (29,998) | | |
基于股票的薪酬
|
| | | | 303 | | | | | | 62 | | | | | | 365 | | |
额外实收资本 - 2021年4月25日
|
| | | | 1,202 | | | | | | 113 | | | | | | 1,315 | | |
累计赤字余额 - 2021年4月25日
|
| | | | (98,804) | | | | | | (2,547) | | | | | | (101,351) | | |
股东赤字余额合计 - 2021年4月25日
|
| | | | (97,546) | | | | | | (2,429) | | | | | | (99,975) | | |
截至2022年4月24日的 - 财年净亏损
|
| | | | (10,104) | | | | | | 187 | | | | | | (9,917) | | |
基于股票的薪酬
|
| | | | 93 | | | | | | 187 | | | | | | 280 | | |
额外实收资本 - 2022年4月24日
|
| | | | 1,350 | | | | | | 300 | | | | | | 1,650 | | |
累计赤字余额 - 2022年4月24日
|
| | | | (108,908) | | | | | | (2,361) | | | | | | (111,269) | | |
股东赤字余额合计 - 2022年4月24日
|
| | | | (107,501) | | | | | | (2,056) | | | | | | (109,557) | | |
| | |
截至2022年4月24日的财政年度
|
| |||||||||||||||
| | |
如报道的那样
|
| |
调整
|
| |
更正后的
|
| |||||||||
净亏损
|
| | | $ | (10,104) | | | | | $ | 187 | | | | | $ | (9,917) | | |
将净亏损与经营活动中使用的现金净额进行调整:
|
| | | | | | | | | | | | | | | | | | |
折旧费
|
| | | | 8,846 | | | | | | (28) | | | | | | 8,818 | | |
非现金租赁费用
|
| | | | 4,114 | | | | | | 41 | | | | | | 4,155 | | |
基于股票的薪酬
|
| | | | 93 | | | | | | 187 | | | | | | 280 | | |
(减少)经营负债增加 | | | | | | | | | | | | | | | | | | | |
应付账款
|
| | | | 1,961 | | | | | | (141) | | | | | | 1,820 | | |
应计入住费
|
| | | | (4,703) | | | | | | (660) | | | | | | (5,363) | | |
其他应计负债
|
| | | | 115 | | | | | | 161 | | | | | | 276 | | |
经营租赁负债
|
| | | | (8,705) | | | | | | 254 | | | | | | (8,451) | | |
现金流量信息补充披露: | | | | | | | | | | | | | | | | | | | |
应付帐款资本支出增加
|
| | | | 1,328 | | | | | | (274) | | | | | | 1,054 | | |
经营活动中使用的净现金
|
| | | | (5,586) | | | | | | — | | | | | | (5,586) | | |
| | |
截至2021年4月25日的财政年度
|
| |||||||||||||||
| | |
如报道的那样
|
| |
调整
|
| |
更正后的
|
| |||||||||
净亏损
|
| | | $ | (29,540) | | | | | $ | (458) | | | | | $ | (29,998) | | |
将净亏损与经营活动中使用的现金净额进行调整:
|
| | | | | | | | | | | | | | | | | | |
非现金租赁费用
|
| | | | 5,241 | | | | | | 28 | | | | | | 5,269 | | |
基于股票的薪酬
|
| | | | 303 | | | | | | 62 | | | | | | 365 | | |
(减少)经营负债增加 | | | | | | | | | | | | | | | | | | | |
应计入住费
|
| | | | 15,976 | | | | | | 124 | | | | | | 16,100 | | |
经营租赁负债
|
| | | | (8,285) | | | | | | 244 | | | | | | (8,041) | | |
现金流量信息补充披露: | | | | | | | | | | | | | | | | | | | |
以新的经营租赁负债换取租赁资产
|
| | | | 1,049 | | | | | | 12 | | | | | | 1,061 | | |
经营活动中使用的净现金
|
| | | | (8,185) | | | | | | — | | | | | | (8,185) | | |
| | |
折旧
寿命 - 年 |
| |||
家具、固定装置和设备
|
| | | | 3 – 10 | | |
租赁改进
|
| | | | 10 – 20 | | |
建筑和建筑改进
|
| | | | 15 – 30 | | |
| | |
截止的财政年度
|
| |||||||||||||||
| | |
04月30日
2023 |
| |
04月24日
2022 |
| |
04月25日
2021 |
| |||||||||
扣除折扣后的赎回情况
|
| | | $ | 1,415 | | | | | $ | 960 | | | | | $ | 444 | | |
破损
|
| | | | 755 | | | | | | 286 | | | | | | 95 | | |
礼品卡收入净额
|
| | | $ | 2,170 | | | | | $ | 1,246 | | | | | $ | 539 | | |
| | |
截止的财政年度
|
| |||||||||||||||
| | |
04月30日
2023 |
| |
04月24日
2022 |
| |
04月25日
2021 |
| |||||||||
一般和行政费用
|
| | | | 3,044 | | | | | | 3,436 | | | | | | 1,724 | | |
开业前费用
|
| | | | 604 | | | | | | — | | | | | | — | | |
| | | | $ | 3,648 | | | | | $ | 3,436 | | | | | $ | 1,724 | | |
| | |
04月30日
2023 |
| |
04月24日
2022 |
| ||||||
饮料
|
| | | $ | 545 | | | | | $ | 459 | | |
食物
|
| | | | 257 | | | | | | 244 | | |
合计
|
| | | $ | 802 | | | | | $ | 703 | | |
| | |
04月30日
2023 |
| |
04月24日
2022 |
| ||||||
租赁改进
|
| | | $ | 63,606 | | | | | $ | 65,048 | | |
家具、固定装置和设备
|
| | | | 34,069 | | | | | | 34,381 | | |
建筑和建筑改进
|
| | | | 7,000 | | | | | | 7,000 | | |
施工中
|
| | | | 24,569 | | | | | | 2,261 | | |
总成本
|
| | | | 129,244 | | | | | | 108,690 | | |
减去:累计折旧
|
| | | | (66,402) | | | | | | (58,310) | | |
财产和设备,净额
|
| | | $ | 62,842 | | | | | $ | 50,380 | | |
| | |
04月30日
2023 |
| |
04月24日
2022 |
| ||||||
应计工资总额
|
| | | $ | 2,241 | | | | | $ | 1,873 | | |
保修责任
|
| | | | 1,925 | | | | | | — | | |
应计销售税和所得税
|
| | | | 1,072 | | | | | | 933 | | |
应计利息
|
| | | | 924 | | | | | | 636 | | |
房东预支建设资金
|
| | | | 912 | | | | | | 3,407 | | |
应计保险
|
| | | | 864 | | | | | | 354 | | |
应计其他
|
| | | | 387 | | | | | | 316 | | |
应计专业费用
|
| | | | 288 | | | | | | — | | |
合计
|
| | | $ | 8,613 | | | | | $ | 7,519 | | |
| | |
长期应计
占用成本 |
| |||
2025
|
| | | $ | 1,800 | | |
2026
|
| | | | 220 | | |
长期应计总占用成本
|
| | | $ | 2,020 | | |
| | |
04月30日
2023 |
| |
04月24日
2022 |
| ||||||
PPP和SBA贷款
|
| | | $ | 500 | | | | | $ | 8,789 | | |
定期贷款
|
| | | | 22,500 | | | | | | 5,598 | | |
设备贷款
|
| | | | 11,500 | | | | | | — | | |
可转换票据
|
| | | | 5,000 | | | | | | 5,000 | | |
财务义务
|
| | | | 3,995 | | | | | | 4,488 | | |
其他
|
| | | | 127 | | | | | | 180 | | |
减:未摊销债务发行成本和折扣
|
| | | | (6,367) | | | | | | (109) | | |
合计
|
| | | | 37,255 | | | | | | 23,946 | | |
少:当前部分
|
| | | | (1,044) | | | | | | (10,126) | | |
长期应付票据
|
| | | $ | 36,211 | | | | | $ | 13,820 | | |
| | |
截止的财政年度
|
| |||||||||||||||
| | |
04月30日
2023 |
| |
04月24日
2022 |
| |
04月25日
2021 |
| |||||||||
公私伙伴关系贷款和应计利息的减免
|
| | | $ | 8,458 | | | | | $ | 2,728 | | | | | $ | — | | |
消除剩余发行成本
|
| | | | (93) | | | | | | — | | | | | | — | | |
其他
|
| | | | (10) | | | | | | 72 | | | | | | 388 | | |
合计
|
| | | $ | 8,355 | | | | | $ | 2,800 | | | | | $ | 388 | | |
|
2024
|
| | | $ | 1,044 | | |
|
2025
|
| | | | 3,124 | | |
|
2026
|
| | | | 9,604 | | |
|
2027
|
| | | | 7,125 | | |
|
2028
|
| | | | 22,225 | | |
|
之后
|
| | | | 500 | | |
|
合计
|
| | | $ | 43,622 | | |
| | |
截止的财政年度
|
| |||||||||||||||
| | |
04月30日
2023 |
| |
04月24日
2022 |
| |
04月25日
2021 |
| |||||||||
当前: | | | | | | | | | | | | | | | | | | | |
州和地方
|
| | | $ | 192 | | | | | $ | 38 | | | | | $ | 13 | | |
总电流
|
| | | | 192 | | | | | | 38 | | | | | | 13 | | |
所得税费用
|
| | | $ | 192 | | | | | $ | 38 | | | | | $ | 13 | | |
| | |
截止的财政年度
|
| |||||||||||||||
| | |
04月30日
2023 |
| |
04月24日
2022 |
| |
04月25日
2021 |
| |||||||||
法定税率的美国联邦规定
|
| | | $ | (1,540) | | | | | $ | (2,075) | | | | | $ | (6,297) | | |
扣除联邦福利后的州所得税
|
| | | | (711) | | | | | | (762) | | | | | | (1,387) | | |
永久性差异
|
| | | | 102 | | | | | | 140 | | | | | | 148 | | |
PPP贷款豁免
|
| | | | (1,755) | | | | | | (573) | | | | | | — | | |
股票薪酬
|
| | | | (12) | | | | | | (2) | | | | | | (29) | | |
税收抵免
|
| | | | (157) | | | | | | (361) | | | | | | (255) | | |
估值免税额变动
|
| | | | 4,265 | | | | | | 3,671 | | | | | | 7,833 | | |
所得税费用
|
| | | $ | 192 | | | | | $ | 38 | | | | | $ | 13 | | |
| | |
04月30日
2023 |
| |
04月24日
2022 |
| ||||||
递延税金资产: | | | | | | | | | | | | | |
应计入住费
|
| | | $ | — | | | | | $ | 597 | | |
欠客户的金额
|
| | | | 1,474 | | | | | | 1,657 | | |
经营性租赁负债
|
| | | | 28,481 | | | | | | 25,785 | | |
第163(J)节限制
|
| | | | 1,481 | | | | | | 1,017 | | |
净营业亏损
|
| | | | 14,961 | | | | | | 9,069 | | |
税收抵免
|
| | | | 4,328 | | | | | | 4,171 | | |
其他应计负债
|
| | | | 97 | | | | | | 54 | | |
股票薪酬
|
| | | | 271 | | | | | | 223 | | |
财产和设备 - 状态
|
| | | | 2,002 | | | | | | 2,625 | | |
财产和设备 - 联邦
|
| | | | — | | | | | | 8,905 | | |
其他
|
| | | | 3 | | | | | | 3 | | |
递延纳税资产
|
| | | | 53,098 | | | | | | 54,106 | | |
估值免税额
|
| | | | (43,021) | | | | | | (38,756) | | |
递延税金净资产
|
| | | $ | 10,077 | | | | | $ | 15,350 | | |
递延纳税义务: | | | | | | | | | | | | | |
财产和设备
|
| | | $ | (4,599) | | | | | $ | — | | |
经营性租赁使用权资产
|
| | | | (5,478) | | | | | | (15,350) | | |
递延纳税负债总额
|
| | | | (10,077) | | | | | | (15,350) | | |
递延纳税净负债
|
| | | $ | — | | | | | $ | — | | |
| | |
截止的财政年度
|
| |||||||||||||||
| | |
04月30日
2023 |
| |
04月24日
2022 |
| |
04月25日
2021 |
| |||||||||
运营租赁成本
|
| | | $ | 14,199 | | | | | $ | 12,381 | | | | | $ | 11,211 | | |
可变租赁成本
|
| | | | 3,616 | | | | | | (1,995) | | | | | | 1,926 | | |
短期租赁成本
|
| | | | 43 | | | | | | 223 | | | | | | 139 | | |
总租赁成本
|
| | | $ | 17,858 | | | | | $ | 10,609 | | | | | $ | 13,276 | | |
| | |
截止的财政年度
|
| |||||||||||||||
| | |
04月30日
2023 |
| |
04月24日
2022 |
| |
04月25日
2021 |
| |||||||||
计入租赁负债的金额所支付的现金:
|
| | | | | | | | | | | | | | | | | | |
经营租赁产生的营运现金流
|
| | | $ | 25,549 | | | | | $ | 20,896 | | | | | $ | 2,017 | | |
| | |
运行中
租约 |
| |||
2024
|
| | | $ | 17,116 | | |
2025
|
| | | | 23,398 | | |
2026
|
| | | | 17,885 | | |
2027
|
| | | | 17,131 | | |
2028
|
| | | | 16,104 | | |
之后
|
| | | | 68,017 | | |
租赁支付总额
|
| | | | 159,651 | | |
少:利息
|
| | | | (57,526) | | |
合计
|
| | | $ | 102,125 | | |
| | |
2023
|
| |
2022
|
| ||||||
加权-平均剩余租赁年限(年)
|
| | | | 9.8 | | | | | | 9.5 | | |
加权平均贴现率
|
| | | | 9.5% | | | | | | 8.6% | | |
| | |
首选
库存 授权 |
| |
首选
库存 已发布和 未偿还的 |
| |
携带
值 |
| |
清算
值 |
| ||||||||||||
系列A
|
| | | | 2,301,202 | | | | | | 2,301,200 | | | | | $ | 1,151 | | | | | $ | 2,873 | | |
系列B
|
| | | | 471,164 | | | | | | 464,914 | | | | | | 930 | | | | | | 2,268 | | |
系列C
|
| | | | 240,000 | | | | | | 120,000 | | | | | | 300 | | | | | | 696 | | |
系列D
|
| | | | 3,229,645 | | | | | | 2,670,373 | | | | | | 10,340 | | | | | | 20,043 | | |
系列E
|
| | | | 5,000,000 | | | | | | 367,833 | | | | | | 2,207 | | | | | | 3,727 | | |
系列F型
|
| | | | 4,125,000 | | | | | | 3,411,292 | | | | | | 27,290 | | | | | | 40,720 | | |
系列GG
|
| | | | 500,000 | | | | | | 355,000 | | | | | | 3,550 | | | | | | 4,979 | | |
系列H型
|
| | | | 3,000,000 | | | | | | 513,333 | | | | | | 7,700 | | | | | | 10,409 | | |
合计
|
| | | | 18,867,011 | | | | | | 10,203,945 | | | | | $ | 53,468 | | | | | $ | 85,715 | | |
| | |
财政年度
2023 |
| |
财政年度
2022 |
| |
财政年度
2021 |
|
预期波动率
|
| |
35% – 40%
|
| |
70.00%
|
| |
72.00%
|
|
预期股息
|
| |
—
|
| |
—
|
| |
—
|
|
预期期限(以年为单位)
|
| |
不适用
|
| |
6.5
|
| |
6.5
|
|
无风险费率
|
| |
2.67% – 4.10%
|
| |
2.88%
|
| |
0.34%
|
|
加权平均授予日期公允价值
|
| |
$ 1.86
|
| |
$1.71
|
| |
$1.39
|
|
选项
|
| |
数量:
选项 |
| |
加权平均
行使价 |
| |
加权平均
剩余 合同条款 (单位:年) |
| |||||||||
2020年4月26日业绩突出
|
| | | | 2,225,200 | | | | | $ | 6.64 | | | | | | 7.57 | | |
已批准
|
| | | | 433,163 | | | | | | 8.00 | | | | | | | | |
锻炼
|
| | | | (77,000) | | | | | | 2.52 | | | | | | | | |
被没收或取消
|
| | | | (313,769) | | | | | | 7.53 | | | | | | | | |
在2021年4月25日表现突出
|
| | | | 2,267,594 | | | | | $ | 6.88 | | | | | | 7.15 | | |
已批准
|
| | | | 547,000 | | | | | | 12.54 | | | | | | | | |
锻炼
|
| | | | (10,000) | | | | | | 3.00 | | | | | | | | |
已过期
|
| | | | (27,500) | | | | | | 3.00 | | | | | | | | |
被没收或取消
|
| | | | (633,209) | | | | | | 7.30 | | | | | | | | |
在2022年4月24日表现突出
|
| | | | 2,143,885 | | | | | $ | 8.27 | | | | | | 6.82 | | |
已批准
|
| | | | 644,500 | | | | | | 15.00 | | | | | | | | |
锻炼
|
| | | | (11,708) | | | | | | 5.63 | | | | | | | | |
已过期
|
| | | | (40,500) | | | | | | 3.00 | | | | | | | | |
被没收或取消
|
| | | | (451,778) | | | | | | 10.45 | | | | | | | | |
2023年4月30日业绩突出
|
| | | | 2,284,399 | | | | | $ | 9.84 | | | | | | 6.56 | | |
可于2022年4月24日行使
|
| | | | 1,037,077 | | | | | $ | 6.36 | | | | | | 5.06 | | |
可于2023年4月30日行使
|
| | | | 1,201,860 | | | | | $ | 7.07 | | | | | | 4.77 | | |
认股权证
|
| |
数量:
认股权证 |
| |
加权平均
行使价 |
| ||||||
2020年4月26日业绩突出
|
| | | | 186,797 | | | | | $ | 3.45 | | |
在2021年4月25日表现突出
|
| | | | 186,797 | | | | | | 3.45 | | |
锻炼
|
| | | | (55,791) | | | | | | 1.00 | | |
在2022年4月24日表现突出
|
| | | | 131,006 | | | | | | 4.49 | | |
已批准
|
| | | | 386,119 | | | | | | 0.20 | | |
已过期
|
| | | | (33,476) | | | | | | 1.00 | | |
2023年4月30日业绩突出
|
| | | | 483,649 | | | | | $ | 1.31 | | |
| | |
04月30日
2023 |
| |
04月24日
2022 |
| |
04月25日
2021 |
| |||||||||
计算基本每股收益和稀释后每股收益所依据的净亏损
|
| | | $ | (7,525) | | | | | $ | (9,917) | | | | | $ | (29,998) | | |
基本每股收益和稀释后每股收益为
的加权股数
已计算 |
| | | | 6,210 | | | | | | 6,108 | | | | | | 6,079 | | |
每股基本亏损
|
| | | | (1.21) | | | | | | (1.62) | | | | | | (4.93) | | |
每股摊薄亏损
|
| | | | (1.21) | | | | | | (1.62) | | | | | | (4.93) | | |
| | |
财政年度
2023 |
| |
财政年度
2022 |
| |
财政年度
2021 |
| |||||||||
股票期权
|
| | | | 2,284 | | | | | | 2,144 | | | | | | 2,268 | | |
优先股(转换为普通股)
|
| | | | 10,204 | | | | | | 10,086 | | | | | | 9,586 | | |
可转换债务(转换为普通股)
|
| | | | 500 | | | | | | 500 | | | | | | — | | |
认股权证
|
| | | | 105 | | | | | | 131 | | | | | | 187 | | |
普通股总等价物
|
| | | | 13,093 | | | | | | 12,861 | | | | | | 12,040 | | |
| | |
第
页
|
| |||
文章I某些定义
|
| | | | A-3 | | |
第1.1节
某些定义
|
| | | | A-3 | | |
第二条合并;结束
|
| | | | A-20 | | |
第2.1节
合并
|
| | | | A-20 | | |
第2.2节
关闭
|
| | | | A-21 | | |
第2.3节
分配计划
|
| | | | A-21 | | |
第2.4节
公司期权的处理方式
|
| | | | A-23 | | |
第2.5节
更换流程
|
| | | | A-23 | | |
第2.6节
关闭时的交货和操作
|
| | | | A-25 | | |
第2.7节
持不同意见的股东
|
| | | | A-26 | | |
第2.8节
代扣代缴
|
| | | | A-27 | | |
第2.9节
采取必要行动;进一步行动
|
| | | | A-27 | | |
第2.10节
分红
|
| | | | A-27 | | |
第三条关于集团公司的陈述和保证
|
| | | | A-29 | | |
第3.1节
组织性、权威性、可执行性
|
| | | | A-29 | | |
第3.2节
未违反规定;政府批准
|
| | | | A-30 | | |
第3.3节
大写
|
| | | | A-30 | | |
第3.4节
财务报表;没有未披露的负债
|
| | | | A-31 | | |
第3.5节
无实质性不良影响
|
| | | | A-33 | | |
第3.6节
缺少某些开发项目
|
| | | | A-33 | | |
第3.7节
不动产
|
| | | | A-33 | | |
第3.8节
税务问题
|
| | | | A-34 | | |
第3.9节
合同
|
| | | | A-36 | | |
第3.10节
知识产权
|
| | | | A-38 | | |
第3.11节
提供的信息
|
| | | | A-39 | | |
第3.12节
诉讼
|
| | | | A-40 | | |
第3.13节
经纪业务
|
| | | | A-40 | | |
第3.14节
劳工事务
|
| | | | A-40 | | |
第3.15节
员工福利计划
|
| | | | A-42 | | |
第3.16节
保险
|
| | | | A-43 | | |
第3.17节
遵守法律;许可
|
| | | | A-43 | | |
第3.18节
环境问题
|
| | | | A-44 | | |
第3.19节
资产的所有权和充分性
|
| | | | A-44 | | |
第3.20节
关联交易
|
| | | | A-44 | | |
第3.21节
贸易和反腐败合规
|
| | | | A-45 | | |
第3.22节
数据保护
|
| | | | A-45 | | |
第3.23节
信息技术
|
| | | | A-46 | | |
第3.24节
未支付的公司费用
|
| | | | A-46 | | |
第3.25节
没有其他陈述和保证
|
| | | | A-46 | | |
| | |
第
页
|
| |||
第四条SPAC各方的陈述和保证
|
| | | | A-47 | | |
第4.1节
组织性、权威性、可执行性
|
| | | | A-47 | | |
第4.2节
未违规
|
| | | | A-48 | | |
第4.3节
诉讼
|
| | | | A-48 | | |
第4.4节
经纪业务
|
| | | | A-48 | | |
第4.5节
业务活动
|
| | | | A-48 | | |
第4.6节
遵纪守法
|
| | | | A-49 | | |
第4.7节
合并子组织
|
| | | | A-49 | | |
第4.8节
税务问题
|
| | | | A-49 | | |
第4.9节
空格大小写
|
| | | | A-51 | | |
第4.10节
提供的信息;注册声明/代理声明
|
| | | | A-52 | | |
第4.11节
信托帐户
|
| | | | A-52 | | |
第4.12节
SPAC美国证券交易委员会文档;财务报表;控制
|
| | | | A-53 | | |
第4.13节
列表
|
| | | | A-54 | | |
第4.14节
投资公司;新兴成长型公司
|
| | | | A-54 | | |
第4.15节
检查;SPAC的陈述
|
| | | | A-54 | | |
第4.16节
关联人交易
|
| | | | A-55 | | |
第4.17节
员工
|
| | | | A-55 | | |
第4.18节
保险
|
| | | | A-55 | | |
第4.19节
协议、合同和承诺
|
| | | | A-55 | | |
第4.20节
未支付的SPAC费用
|
| | | | A-56 | | |
第4.21节
延期修正案
|
| | | | A-56 | | |
第4.22节
财务顾问的意见
|
| | | | A-56 | | |
第4.23节
没有其他陈述和保证
|
| | | | A-56 | | |
与集团公司行为有关的第五条公约
和SPAC各方 |
| | | | A-57 | | |
第5.1节
集团公司临时经营契约
|
| | | | A-57 | | |
第5.2节
空间委员会临时运营契约
|
| | | | A-60 | | |
第六条成交前协议
|
| | | | A-62 | | |
第6.1节
合理的最大努力;进一步的保证
|
| | | | A-62 | | |
第6.2节
信托和结账资金
|
| | | | A-62 | | |
第6.3节
状态保存
|
| | | | A-62 | | |
第6.4节
证券交易所上市
|
| | | | A-63 | | |
第6.5节
机密信息
|
| | | | A-63 | | |
第6.6节
访问信息
|
| | | | A-63 | | |
第6.7节
某些事项的通知
|
| | | | A-63 | | |
第6.8节
监管审批;努力
|
| | | | A-63 | | |
第6.9节
交流;新闻稿;美国证券交易委员会备案
|
| | | | A-64 | | |
第6.10节
SPAC特别会议
|
| | | | A-67 | | |
第6.11节
费用
|
| | | | A-68 | | |
第6.12节
融资;融资合作
|
| | | | A-68 | | |
第6.13节
董事和高级管理人员
|
| | | | A-70 | | |
第6.14节
代销商义务
|
| | | | A-71 | | |
| | |
第
页
|
| |||
第6.15节
故意省略
|
| | | | A-72 | | |
第6.16节
无SPAC份额交易
|
| | | | A-72 | | |
第6.17节
排他性
|
| | | | A-72 | | |
第6.18节
2023年综合激励计划
|
| | | | A-72 | | |
第6.19节
第16节事项
|
| | | | A-72 | | |
第6.20节
公司书面同意
|
| | | | A-73 | | |
第6.21节
雇佣合规事宜
|
| | | | A-73 | | |
第七条附加义务
|
| | | | A-73 | | |
第7.1节
书籍和唱片
|
| | | | A-73 | | |
第八条税务事项
|
| | | | A-73 | | |
第8.1节
某些税务事项
|
| | | | A-73 | | |
第九条当事人义务的条件
|
| | | | A-74 | | |
第9.1节
各方义务的条件
|
| | | | A-74 | | |
第9.2节
SPAC各方义务的条件
|
| | | | A-75 | | |
第9.3节
公司义务的条件
|
| | | | A-76 | | |
第9.4节
成交条件受挫
|
| | | | A-76 | | |
第9.5节
放弃成交条件
|
| | | | A-77 | | |
第X条终止
|
| | | | A-77 | | |
第10.1节
终止
|
| | | | A-77 | | |
第10.2节
终止的效果
|
| | | | A-78 | | |
第10.3节
费用报销
|
| | | | A-78 | | |
第十一条其他
|
| | | | A-78 | | |
第11.1节
修改和豁免
|
| | | | A-78 | | |
第11.2节
通知
|
| | | | A-79 | | |
第11.3节
作业
|
| | | | A-79 | | |
第11.4节
可分割性
|
| | | | A-79 | | |
第11.5节
解读
|
| | | | A-79 | | |
第11.6节
完整协议
|
| | | | A-80 | | |
第11.7节
适用法律;放弃陪审团审判;管辖权
|
| | | | A-81 | | |
第11.8节
无法生存
|
| | | | A-81 | | |
第11.9节
信托账户豁免
|
| | | | A-81 | | |
第11.10节
对应;电子交付
|
| | | | A-82 | | |
第11.11节
具体表现
|
| | | | A-82 | | |
第11.12节
没有第三方受益人
|
| | | | A-82 | | |
第11.13节
时间表和展品
|
| | | | A-83 | | |
第11.14节
无追索权
|
| | | | A-83 | | |
第11.15节
公平调整
|
| | | | A-84 | | |
第11.16节
法律代表和特权
|
| | | | A-84 | | |
第11.17节
确认
|
| | | | A-85 | | |
|
附件A
第一系列优先股购买协议
|
| | | |
|
展品B-1
安全持有者支持协议
|
| | | |
|
展品B-2
锁定协议
|
| | | |
|
附件C
保荐信协议
|
| | | |
|
展品D
SPAC第二次修订和恢复注册证书和第二次修订和重新修订的SPAC章程格式
|
| | | |
|
展品:E
董事指定协议格式
|
| | | |
|
附件F
提交函格式
|
| | | |
|
展品:GG
收盘后董事和高级管理人员
|
| | | |
|
展品:H
公司同意书表格
|
| | | |
|
给SPAC各方的通知:
榕树收购公司
斯科基大道400号。斯蒂。820 伊利诺伊州诺斯布鲁克,邮编:60062 注意:Jerry·海曼 邮箱:Jerry@banyanquisition.com |
| |
将副本(不构成通知)发送给:
Kirkland&Ellis LLP
列克星敦大道601号 纽约,纽约10002 注意:卡洛·曾克纳,P.C.;克里斯蒂安·纳格勒, P.C.;彼得·塞利格森,P.C.;Peter C.Fritz; 邮箱:carlo.zenkner@kirkland.com; christian.nagler@kirkland.com; peter.seligson@kirkland.com; 邮箱:peter.fritz@kirkland.com |
|
|
给公司的通知(收盘前):
Pinstripe,Inc.
柳树路1150号 伊利诺伊州诺斯布鲁克,邮编:60062 注意:戴尔·施瓦茨 电子邮件:dale@pinstripe.com |
| |
将副本(不构成通知)发送给:
Katten Muchin Rosenman LLP
门罗街西525号 芝加哥,IL 60661 注意:马克·伍德;克里斯托弗·阿特金森; 哈罗德·戴维森
电子邮件:mark.wood@kten.com;
christopher.atkinson@kten.com; harold.davidson@kten.com |
|
|
董事会
|
| |
![]() |
|
|
董事会
|
| |
![]() |
|
|
董事会
|
| |
![]() |
|
|
董事会
|
| |
![]() |
|
c)
|
(1)
|
如果公司的现任或前任董事或高级职员在本节(a)和(b)款所述的任何诉讼、起诉或程序中,或在其中的任何索赔、问题或事项的辩护中,根据案情或其他方面获得成功,则该人应承担与此相关的实际和合理费用(包括律师费)。对于2020年12月31日之后发生的任何作为或不作为的赔偿,本条第(c)(1)和(2)款所称的“高级职员”仅指在该行为或不行为发生时,根据特拉华州法典第3114(b)条,通过向公司注册代理人交付法律文件,被视为已同意送达的人。第10章(为 |
|
展品:
编号 |
| |
展品说明
|
|
| 1.1* | | |
Banyan Acquisition Corporation和BTIG,LLC之间签订的承销协议,日期为2022年1月19日(通过参考Banyan Acquisition Corporation于2022年1月24日提交给美国证券交易委员会的当前8-K表格报告附件11.1合并)。
|
|
| 2.1**† | | | 榕树收购公司、黑豹合并子公司和Pinstripe,Inc.之间的业务合并协议,日期为2023年6月22日(合并内容参考榕树收购公司于2023年6月23日提交给美国证券交易委员会的8-K表格当前报告的附件2.1)。 | |
| 2.2**† | | | 由Banyan Acquisition Corporation、Panther Merge Sub Inc.和Pinstripe,Inc.修订并重新签署的商业合并协议,日期为2023年9月26日(作为联合委托书/征求同意声明/招股说明书的附件A,构成本注册声明的一部分)。 | |
|
展品:
编号 |
| |
展品说明
|
|
| 3.1* | | |
修改和重新发布的《榕树收购公司注册证书》(通过参考榕树收购公司于2022年1月24日提交给美国证券交易委员会的8-K表格当前报告附件3.1并入)。
|
|
| 3.2* | | |
2023年4月21日修订并重新发布的《榕树收购公司注册证书》修正案。
|
|
| 3.3* | | |
修订和重新修订《榕树收购公司章程》(参照榕树收购公司2023年3月31日提交给美国证券交易委员会的10-K表格年报附件3.2)。
|
|
| 3.4** | | |
Pinstripe Holdings,Inc.第二次修订和重新签署的公司注册证书格式(作为本注册声明的一部分,作为联合委托书/征求同意书/招股说明书的附件B)。
|
|
| 3.5* | | |
Pinstripe Holdings,Inc.修订和重新修订的章程格式(作为本注册声明的一部分的联合委托书/征求同意书/招股说明书的附件C)。
|
|
| 4.1* | | |
单位证书样本(2021年8月6日向美国证券交易委员会备案的榕树收购公司注册说明书S-1表格附件4.1)。
|
|
| 4.2* | | |
A类普通股股票样本(2021年8月6日向美国证券交易委员会备案的榕树收购公司注册说明书S-1表格附件4.2)。
|
|
| 4.3* | | |
授权书样本(附于附件44.4)。
|
|
| 4.4* | | |
由榕树收购公司和大陆股票转让信托公司作为认股权证代理签订的认股权证协议,日期为2022年1月19日(通过引用Banyan Acquisition Corporation于2022年1月24日提交给美国证券交易委员会的8-K表格当前报告的附件4.1并入)。
|
|
| 5.1*** | | | Kirkland&Ellis LLP的法律意见。 | |
| 10.1* | | |
Banyan Acquisition Corporation、Pinstripes,Inc.、Banyan Acquisition Sponsor LLC及其其他方(通过引用Banyan Acquisition Corporation于2023年6月23日向SEC提交的8-K表格当前报告的附件10.1合并)。
|
|
| 10.2* | | |
证券持有人支持协议,日期为2023年6月22日,由Banyan Acquisition Corporation,Pinstripes,Inc.和Pinstripes公司的某些证券持有人(通过引用Banyan Acquisition Corporation于2023年6月23日向SEC提交的8-K表格当前报告的附件10.2合并)。
|
|
| 10.3* | | |
锁定协议,日期为2023年6月22日,由Banyan Acquisition Corporation,Pinstripes,Inc.以及其中规定的某些证券持有人(通过引用Banyan Acquisition Corporation于2023年6月23日向SEC提交的表格8-K当前报告的附件10.3合并)。
|
|
| 10.4** | | |
Banyan Acquisition Corporation和Dale Schwartz之间的董事指定协议格式。
|
|
| 10.5*** | | | 股权激励计划表格(作为附件D附于构成本注册声明一部分的联合委托书/征求同意书/招股说明书)。 | |
| 10.6*** | | | ESPP计划表格(作为附件E附于联合委托书/征求同意书/招股说明书,构成本登记声明的一部分)。 | |
| 10.7*** | | | 注册权协议格式(作为附件F附于构成本注册声明一部分的联合委托书/征求同意书/招股说明书)。 | |
| 10.8* | | |
本票,日期为2023年6月1日,由Banyan Acquisition Corporation向Jerry Hyman发行(通过引用Banyan Acquisition Corporation于2023年6月5日向SEC提交的表格8-K当前报告的附件10.1合并)。
|
|
|
展品:
编号 |
| |
展品说明
|
|
| 10.9* | | |
本票,日期为2023年6月1日,由Banyan Acquisition Corporation向Keith Jaffee发行(通过引用Banyan Acquisition Corporation于2023年6月5日向SEC提交的表格8-K当前报告的附件10.2合并)。
|
|
| 10.10* | | |
协议书(参考Banyan Acquisition Corporation于2022年1月24日向SEC提交的8-K表格当前报告的附件10.1)。
|
|
| 10.11* | | |
投资管理信托协议(通过引用Banyan Acquisition Corporation于2022年1月24日向SEC提交的表格8-K当前报告的附件10.2合并)。
|
|
| 10.12* | | |
2023年4月21日,大陆股份转让与信托公司与Banyan收购公司之间的投资管理信托协议的投资管理信托协议修正案。
|
|
| 10.13* | | |
与Banyan Acquisition Sponsor LLC的认股权证购买协议(通过引用Banyan Acquisition Corporation于2022年1月24日向SEC提交的8-K表格当前报告的附件10.4合并)。
|
|
| 10.14* | | |
Banyan Acquisition Corporation与BTIG于2022年1月19日签订的BTIG认股权证购买协议(通过引用Banyan Acquisition Corporation于2022年1月24日向SEC提交的表格8-K当前报告的附件10.5合并)。
|
|
| 10.15* | | |
I-Bankers认股权证购买协议,日期为2022年1月19日,由Banyan Acquisition Corporation和I-Bankers签署(通过引用Banyan Acquisition Corporation于2022年1月24日向SEC提交的表格8-K当前报告的附件10.6合并)。
|
|
| 10.16* | | |
Banyan Acquisition Corporation和保荐人之间于2022年1月19日签订的支持服务协议(通过引用Banyan Acquisition Corporation于2022年1月24日提交给美国证券交易委员会的8-K表格当前报告的附件10.7而并入)。
|
|
| 10.17* | | |
赔偿协议表(参照2021年8月6日向美国证券交易委员会备案的榕树收购公司登记说明书S-1表附件10.7并入)。
|
|
| 10.18**# | | |
Sysco Chicago Inc.及其附属公司和Pinstripe Inc.之间签订的主服务协议,日期为2023年1月1日。
|
|
| 10.19**# | | |
Pinstripe Inc.的分销能力和建议书,日期为2010年3月1日,由Pinstripe Inc.和Edward Don&Company合作完成
|
|
| 10.20** | | |
定期贷款和担保协议,日期为2023年4月19日,由GCCP II代理有限责任公司和Pinstripe Inc.签订。
|
|
| 10.21** | | |
贷款和担保协议的第1号修正案,日期为2023年7月27日,由Pinstripe Inc.、该协议的金融机构和GCCP II代理有限责任公司之间签署。
|
|
| 10.22** | | |
供应商协议,日期为2023年4月19日,由GCCP II代理、有限责任公司、C.Rae室内装饰有限公司和Pinstripe Inc.签订。
|
|
| 10.23** | | |
贷款协议,日期为2023年3月7日,由Pinstripe,Inc.、Silverview Credit Partners LP和其他机构投资者不时签署。
|
|
| 10.24** | | |
质押和安全协议,日期为2023年3月7日,由Pinstripe Inc.、Pinstripe Hillsdale LLC、Pinstripe at Prairiefire,Inc.、Pinstripe Illinois,LLC和Silverview Credit Partners LP签署。
|
|
| 10.25** | | |
由Pinstripe Inc.、Pinstripe Hillsdale LLC、Pinstripe at Prairiefire,Inc.、Pinstripe Illinois,LLC和Silverview Credit Partners LP签订的持续担保协议,日期为2023年3月7日。
|
|
|
展品:
编号 |
| |
展品说明
|
|
| 10.26** | | |
贷款协议第一修正案和质押和担保协议第一修正案,日期为2023年4月19日,由Pinstripe,Inc.、Silverview Credit Partners LP和其他机构投资者不时进行。
|
|
| 10.27** | | |
第二次修订贷款协议和有限同意,日期为2023年7月27日,由Pinstripe,Inc.、Silverview Credit Partners LP和其他机构投资者不时提出。
|
|
| 10.28** | | |
Pinstripe,Inc.、Silverview Credit Partners LP和其他机构投资者不时签署的《贷款协议和有限同意第三修正案》,日期为2023年8月9日。
|
|
| 10.29** | | |
截至2014年7月2日,Pinstripe Northbrook,LLC和30 West Pershing,LLC之间的买卖协议,买卖位于伊利诺伊州诺斯布鲁克市柳树路1150号的Pinstripe Northbrook
|
|
| 23.1** | | |
Banyan Acquisition Corporation的独立注册会计师事务所Marcum LLP同意。
|
|
| 23.2** | | |
Pinstripe,Inc.的独立注册会计师事务所安永会计师事务所同意。
|
|
| 23.3*** | | | Kirkland&Ellis LLP同意(包含在附件5.1中)。 | |
| 24.1* | | |
授权书(包括在本注册声明最初提交时的签字页上)。
|
|
| 99.1*** | | | 代理卡形式。 | |
| 99.2** | | |
Scalar,LLC同意。
|
|
| 99.3* | | |
戴尔·施瓦茨同意。
|
|
| 99.4* | | |
杰克·格林伯格同意。
|
|
| 99.5* | | |
Daniel P.戈德堡医学博士同意。
|
|
| 99.6* | | |
拉里·卡迪斯同意。
|
|
| 99.7* | | |
George Koutsogiorgas同意。
|
|
| 99.8** | | |
Zukin认证服务有限责任公司同意
|
|
| 107.1** | | |
备案费表。
|
|
| 101.INS | | | XBRL实例文档。 | |
| 101.SCH | | | XBRL分类扩展架构文档。 | |
| 101.校准 | | | XBRL分类扩展计算链接库文档。 | |
| 101.DEF | | | XBRL分类扩展定义Linkbase文档。 | |
| 101.实验室 | | | XBRL分类扩展标签Linkbase文档。 | |
| 101.价格 | | | XBRL分类扩展演示文稿Linkbase文档。 | |
|
名称
|
| |
职位
|
| |
日期
|
|
|
/S/Jerry海曼
Jerry·海曼
|
| | 董事长 | | |
2023年10月31日
|
|
|
/S/基思·贾菲
基思·贾菲
|
| |
首席执行官兼董事
(首席执行官) |
| |
2023年10月31日
|
|
|
/S/乔治·库尔托
乔治·库尔托
|
| |
首席财务官
(首席财务会计官) |
| |
2023年10月31日
|
|
|
*
布鲁斯·鲁宾
|
| | 董事 | | |
2023年10月31日
|
|
|
*
奥的斯·卡特
|
| | 董事 | | |
2023年10月31日
|
|
|
*
彼得·卡梅伦
|
| | 董事 | | |
2023年10月31日
|
|