| | |
每台
|
| |
合计
|
| ||||||
首次公开发行价格(1)
|
| | | $ | 5.50 | | | | | $ | 15,400,000 | | |
承销折扣和佣金(2)
|
| | | $ | 0.385 | | | | | $ | 1,078,000 | | |
未扣除费用的收益给我们
|
| | | $ | 5.115 | | | | | $ | 14,322,000 | | |
|
基准公司
|
| |
Roth Capital Partners
|
|
| | |
第
页
|
| |||
招股说明书摘要
|
| | | | 1 | | |
产品
|
| | | | 17 | | |
风险因素
|
| | | | 25 | | |
有关前瞻性陈述的警示说明
|
| | | | 54 | | |
使用收益
|
| | | | 56 | | |
股利政策
|
| | | | 57 | | |
组织交易
|
| | | | 58 | | |
大写
|
| | | | 63 | | |
稀释
|
| | | | 65 | | |
未经审计的备考合并财务信息
|
| | | | 68 | | |
管理层对财务状况和经营成果的讨论和分析
|
| | | | 75 | | |
业务
|
| | | | 94 | | |
管理
|
| | | | 107 | | |
高管薪酬
|
| | | | 114 | | |
某些关系和关联人交易
|
| | | | 120 | | |
主要股东
|
| | | | 124 | | |
证券说明
|
| | | | 126 | | |
有资格未来出售的股票
|
| | | | 133 | | |
针对非美国持有者的某些重要美国联邦所得税考虑事项
|
| | | | 134 | | |
承销
|
| | | | 143 | | |
法律事务
|
| | | | 150 | | |
专家
|
| | | | 150 | | |
| | |
截至的三个月
|
| ||||||||||||||||||||||||||||||||||||||||||
收入
|
| |
3月31日
2020 |
| |
06月30日
2020 |
| |
9月30日
2020 |
| |
12月31日
2020 |
| |
3月31日
2021 |
| |
06月30日
2021 |
| |
9月30日
2021 |
| | |||||||||||||||||||||||
DDH历史 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
买方广告
|
| | | $ | 1,444,533 | | | | | $ | 1,471,761 | | | | | $ | 1,461,414 | | | | | $ | 5,278,457 | | | | | $ | 4,828,047 | | | | | $ | 9,113,305 | | | | | $ | 6,033,883 | | | | ||
卖方广告
|
| | | $ | 175,758 | | | | | $ | 537,832 | | | | | $ | 784,710 | | | | | $ | 1,323,054 | | | | | $ | 865,685 | | | | | $ | 2,068,588 | | | | | $ | 2,326,862 | | | | ||
橙色142历史
|
| | | $ | 5,264,746 | | | | | $ | 6,272,039 | | | | | $ | 6,401,296 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
年终了
2020年12月31日 |
| |
截至9个月
2021年9月30日 |
| ||||||||||||||||||||||||
| | |
如报道的那样
|
| |
形式
用于 收购 橙色142, 有限责任公司 (未经审计) |
| |
形式,即
调整,针对 橙142 收购和 组织 交易记录 (未经审计) |
| |
据报道
(未经审计) |
| |
形式上,
调整后的 用于 组织 交易 (未经审计) |
| |||||||||||||||
收入 | | | | | | | | | | | | | | | | | |||||||||||||||
买方广告
|
| | | $ | 9,656,165 | | | | | $ | 27,594,246 | | | | | $ | 27,594,246 | | | | | $ | 19,975,235 | | | | | $ | 19,975,235 | | |
卖方广告
|
| | | | 2,821,354 | | | | | | 2,821,354 | | | | | | 2,821,354 | | | | | | 5,261,135 | | | | | | 5,261,135 | | |
总收入
|
| | | | 12,477,519 | | | | | | 30,415,600 | | | | | | 30,415,600 | | | | | | 25,236,370 | | | | | | 25,236,370 | | |
收入成本
|
| | | | | | | | | | | | | | | | |||||||||||||||
买方广告
|
| | | | 4,864,234 | | | | | | 10,131,697 | | | | | | 10,131,697 | | | | | | 7,480,727 | | | | | | 7,480,727 | | |
卖方广告
|
| | | | 2,440,975 | | | | | | 2,440,975 | | | | | | 2,440,975 | | | | | | 4,348,756 | | | | | | 4,348,756 | | |
收入总成本
|
| | | | 7,305,209 | | | | | | 12,572,672 | | | | | | 12,572,672 | | | | | | 11,829,483 | | | | | | 11,829,483 | | |
毛利
|
| | | | 5,172,310 | | | | | | 17,842,928 | | | | | | 17,842,928 | | | | | | 13,406,887 | | | | | | 13,406,887 | | |
运营费用 | | | | | | | | | | | | | | | | | |||||||||||||||
薪酬、税收和福利
|
| | | | 3,334,060 | | | | | | 7,095,086 | | | | | | 7,095,086 | | | | | | 6,131,930 | | | | | | 6,131,930 | | |
一般和行政
|
| | | | 1,848,407 | | | | | | 4,791,311 | | | | | | 4,791,311 | | | | | | 4,214,229 | | | | | | 4,214,229 | | |
总运营费用
|
| | | | 6,016,874 | | | | | | 11,886,397 | | | | | | 11,886,397 | | | | | | 10,346,159 | | | | | | 10,346,159 | | |
(损失)经营收入
|
| | | | (844,564) | | | | | | 5,956,531 | | | | | | 5,956,531 | | | | | | 3,060,728 | | | | | | 3,060,728 | | |
其他(费用)收入 | | | | | | | | | | | | | | | | | |||||||||||||||
其他收入
|
| | | | 134,776 | | | | | | 146,676 | | | | | | 146,676 | | | | | | 19,186 | | | | | | 19,186 | | |
薪资保护计划贷款的赦免
|
| | | | 277,100 | | | | | | 277,100 | | | | | | 277,100 | | | | | | 10,000 | | | | | | 10,000 | | |
重新估值和结算卖方票据和收益责任的收益
|
| | | | 401,677 | | | | | | 401,677 | | | | | | 401,677 | | | | | | 21,232 | | | | | | 21,232 | | |
优先单位赎回损失
|
| | | | — | | | | | | — | | | | | | (590,689) | | | | | | — | | | | | | (590,689) | | |
利息支出
|
| | | | (865,055) | | | | | | (2,937,006) | | | | | | (2,937,006) | | | | | | (2,432,567) | | | | | | (2,432,567) | | |
其他(费用)收入合计
|
| | | | (51,502) | | | | | | (2,111,553) | | | | | | (2,702,242) | | | | | | (2,382,149) | | | | | | (2,972,838) | | |
税费
|
| | | | (12,124) | | | | | | (61,095) | | | | | | (61,095) | | | | | | (54,878) | | | | | | (54,878) | | |
净收益(亏损)
|
| | | $ | (908,190) | | | | | $ | 3,783,883 | | | | | $ | 3,193,194 | | | | | $ | 623,701 | | | | | $ | 33,012 | | |
每普通股/普通股的净利润(损失):
|
| | | | | | | | | | | | | | | | |||||||||||||||
基础版
|
| | | $ | (30.32) | | | | | $ | (92.02) | | | | | $ | 0.23 | | | | | $ | 18.25 | | | | | $ | NM | | |
稀释
|
| | | $ | (30.32) | | | | | $ | (92.02) | | | | | $ | 0.19 | | | | | $ | 18.25 | | | | | $ | NM | | |
加权平均公用单位/
流通普通股: |
| | | | | | | | | | | | | | | | |||||||||||||||
基本
|
| | | | 29,954 | | | | | | 34,182 | | | | | | 14,178,000 | | | | | | 34,182 | | | | | | 14,178,000 | | |
稀释的
|
| | | | 29,954 | | | | | | 34,182 | | | | | | 16,978,000 | | | | | | 34,182 | | | | | | 16,978,000 | | |
| | |
截至
2021年9月30日 |
| |||||||||
| | |
实际
(未经审计) |
| |
形式
用于 组织 交易 (未经审计) |
| ||||||
资产 | | | | ||||||||||
当前资产 | | | | ||||||||||
现金和现金等价物
|
| | | $ | 2,603,152 | | | | | $ | 929,916 | | |
应收账款净额
|
| | | | 3,903,809 | | | | | | 3,903,809 | | |
预付费用和其他流动资产
|
| | | | 727,075 | | | | | | 727,075 | | |
流动资产总额
|
| | | | 7,234,036 | | | | | | 5,560,800 | | |
商誉
|
| | | | 6,519,636 | | | | | | 6,519,636 | | |
无形资产净值
|
| | | | 16,080,032 | | | | | | 16,080,032 | | |
递延融资成本,净额
|
| | | | 51,775 | | | | | | 51,775 | | |
其他长期资产
|
| | | | 12,948 | | | | | | 12,948 | | |
总资产
|
| | | $ | 29,898,427 | | | | | $ | 28,225,191 | | |
负债和成员股权/股东股权 | | | | | | | | | |||||
流动负债 | | | | | | | | | |||||
应付账款
|
| | | $ | 3,110,281 | | | | | $ | 3,110,281 | | |
应计负债
|
| | | | 1,510,563 | | | | | | 1,510,563 | | |
应付票据,当前部分
|
| | | | 2,611,685 | | | | | | 2,611,685 | | |
递延收入
|
| | | | 684,303 | | | | | | 684,303 | | |
关联方应付款
|
| | | | 69,837 | | | | | | 69,837 | | |
应付卖家票据
|
| | | | — | | | | | | — | | |
卖方应付收入
|
| | | | — | | | | | | — | | |
流动负债总额
|
| | | | 7,986,669 | | | | | | 7,986,669 | | |
应付票据,扣除短期部分和
截至2021年9月30日,递延融资成本为286,741美元 |
| | | | 9,086,328 | | | | | | 9,086,328 | | |
强制赎回的非参与者
首选单位 |
| | | | 9,913,940 | | | | | | 3,458,378 | | |
授信额度
|
| | | | 407,051 | | | | | | 407,051 | | |
薪资保护计划贷款
|
| | | | 287,143 | | | | | | 287,143 | | |
经济伤害灾难贷款
|
| | | | 150,000 | | | | | | 150,000 | | |
总负债
|
| | | | 27,831,131 | | | | | | 21,375,569 | | |
成员/股东股票 | | | | | | | | | |||||
截至2021年9月30日批准的单位为1,000,000单位;截至2021年9月30日已发行和未偿还的单位为34,182单位
|
| | | | 4,294,241 | | | | | | — | | |
累计亏损
|
| | | | (2,226,945) | | | | | | (2,817,634) | | |
A类普通股,每股面值0.001美元;截至2021年9月30日,实际无授权、已发行或已发行股份;截至2021年9月30日,已授权股份1.6亿股,已发行和已发行股份280万股,预计
|
| | | | — | | | | | | 2,800 | | |
| | |
截至
2021年9月30日 |
| |||||||||
| | |
实际
(未经审计) |
| |
形式
用于 组织 交易 (未经审计) |
| ||||||
B类普通股,每股面值0.001美元;截至2021年9月30日,实际无授权、已发行或已发行股份;截至2021年9月30日,已授权股份20,000,000股,已发行和已发行股份11,378,000股,预计
|
| | | | — | | | | | | 11,378 | | |
新增实收资本
|
| | | | — | | | | | | 9,653,078 | | |
会员/股东权益合计
|
| | | | 2,067,296 | | | | | | 6,849,622 | | |
总负债和成员/股东权益
|
| | | $ | 29,898,427 | | | | | $ | 28,225,191 | | |
|
| | |
截至2019年12月31日止的9个月
9月30日 |
| |
截至本年度的年度业绩
12月31日 |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
净收益(亏损)
|
| | | $ | 623,701 | | | | | $ | (380,490) | | | | | $ | (908,190) | | | | | $ | (883,768) | | |
加(减): | | | | | | | | | | | | | | | | | | | | | | | | | |
无形资产摊销
|
| | | | 1,465,364 | | | | | | — | | | | | | 488,454 | | | | | | — | | |
收购交易成本
|
| | | | — | | | | | | 650,000 | | | | | | 834,407 | | | | | | — | | |
利息支出
|
| | | | 2,432,567 | | | | | | 19,925 | | | | | | 865,055 | | | | | | 57,105 | | |
税费
|
| | | | 54,878 | | | | | | 12,154 | | | | | | 12,124 | | | | | | 39,137 | | |
薪资保护计划贷款的赦免
|
| | | | (10,000) | | | | | | — | | | | | | (277,100) | | | | | | — | | |
重新估值和结算卖方票据和收益责任的收益
|
| | | | (21,232) | | | | | | (401,677) | | | | | | (401,677) | | | | | | (79,091) | | |
调整后的EBITDA
|
| | | $ | 4,545,278 | | | | | $ | (100,088) | | | | | $ | 613,073 | | | | | $ | (866,617) | | |
| | |
截至2021年9月30日
|
| |||||||||||||||
| | |
实际
(未经审计) |
| |
形式:
组织 交易记录 不包括 产品 (未经审计) |
| |
形式:
组织 交易记录 和 产品 (未经审计)(1) |
| |||||||||
现金和现金等价物
|
| | | $ | 2,603,152 | | | | | $ | (11,443,299) | | | | | $ | 929,916 | | |
长期债务
|
| | | | 19,844,462 | | | | | | 13,388,900 | | | | | | 13,388,900 | | |
会员/股东(亏损)权益: | | | | | | | | | | | | | | | | | | | |
直接数字控股有限责任公司会员(亏损)权益
|
| | | | (2,226,945) | | | | | | (2,817,634) | | | | | | (2,817,634) | | |
个单位,授权1,000,000个单位;已发行34,182个单位,未完成
|
| | | | 4,294,241 | | | | | | — | | | | | | — | | |
A类普通股,每股面值0.001美元;无
已授权、已发行和已发行的实际股份;无 已授权、已发行和已发行的股份,形式上; 和160,000,000股授权发行,2,800,000股已发行 和未偿还的、形式上的产品 |
| | | | — | | | | | | — | | | | | | 2,800 | | |
B类普通股,每股面值0.001美元;无
已授权、已发行和已发行的实际股份;无 已授权、已发行和已发行的股份,形式上; 和20,000,000股授权发行,11,378,000股已发行 和未偿还的、形式上的产品 |
| | | | — | | | | | | — | | | | | | 11,378 | | |
新增实收资本
|
| | | | — | | | | | | 2,705,959 | | | | | | 9,653,078 | | |
会员/股东权益合计
|
| | | | 2,067,296 | | | | | | (111,675) | | | | | | 6,849,622 | | |
总市值
|
| | | $ | 21,911,758 | | | | | $ | 13,277,225 | | | | | $ | 20,238,522 | | |
|
假设每股首次公开募股价格(认股权证没有任何价值)
|
| | | | | | | | | $ | 5.50 | | |
|
截至2021年9月30日每股预计有形净账面价值(亏损)(1)(2)
|
| | | $ | (1.80) | | | |
|
| |||
|
由于新投资者在本次发行中购买股份,调整后的每股有形净账面价值(亏损),预计增加(减少)
|
| | | $ | 0.69 | | | | | | | | |
|
本次发行生效后调整后的每股有形净账面价值(亏损)的形式
|
| | | | | | | | | $ | (1.11) | | |
|
在此次发行中向新投资者每股摊薄
|
| | | | | | | | | $ | 6.61 | | |
| 分子: | | | | |
|
有形资产账面价值
|
| |
730万美元
|
|
|
减去:总负债
|
| |
(2780万)万
|
|
|
预计有形账面净值(赤字)(A)
|
| |
$(2050万)
|
|
| 分母: | | | | |
|
在紧接本次发行前和假定赎回后发行的A类普通股
|
| |
11,378,000
|
|
|
预计每股有形账面净值(亏损)
|
| |
$(1.80)
|
|
| 分子: | | | | |
|
有形资产账面价值
|
| |
560万美元
|
|
|
减去:总负债
|
| |
(2140万)
|
|
|
预计有形账面净值(亏损)
|
| |
$(1580万)
|
|
| 分母: | | | | |
|
A类普通股在本次发行和赎回后紧随其后流通股
|
| |
14,178,000
|
|
|
预计每股有形账面净值(亏损)
|
| |
$(1.11)
|
|
| | |
A类股份
普通股 购买了 |
| |
总体考虑
|
| |
均价
每台 |
| |||||||||||||||||||||
| | |
编号
|
| |
百分比
|
| |
金额
|
| |
百分比
|
| ||||||||||||||||||
继续拥有有限责任公司所有者
|
| | | | — | | | | | | —% | | | | | $ | — | | | | | | —% | | | | | $ | — | | |
此次发行的新投资者
|
| | | | 2,800,000 | | | | | | 100 | | | | | | 15,400,000 | | | | | | 100 | | | | | | 5.50 | | |
合计
|
| | | | 2,800,000 | | | | | | 100% | | | | | $ | 15,400,000 | | | | | | 100% | | | | | $ | 5.50 | | |
| | |
年终了
2020年12月31日 |
| |
截至9个月
2021年9月30日 |
| ||||||||||||||||||||||||||||||||||||
| | |
直接数字
控股有限责任公司 |
| |
Orange142,LLC
|
| |
形式
对 的调整 橙子142 收购 (未经审计) |
| |
备注
|
| |
形式,即
调整后,针对 橙子142 收购和 组织 交易 (未经审计) |
| |
直接数字
控股有限责任公司 (未经审计) |
| |
形式
用于 组织 交易记录 以及 报价 (未经审计) |
| |||||||||||||||||||||
收入 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
买方广告
|
| | | $ | 9,656,165 | | | | | $ | 17,938,081 | | | | | $ | — | | | | | | | | | | | $ | 27,594,246 | | | | | $ | 19,975,235 | | | | | $ | 19,975,235 | | |
卖方广告
|
| | | | 2,821,354 | | | | | | — | | | | | | — | | | | | | | | | | | | 2,821,354 | | | | | | 5,261,135 | | | | | | 5,261,135 | | |
总收入
|
| | | | 12,477,519 | | | | | | 17,938,081 | | | | | | — | | | | | | | | | | | | 30,415,600 | | | | | | 25,236,370 | | | | | | 25,236,370 | | |
收入成本 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
买方广告
|
| | | | 4,864,234 | | | | | | 5,267,463 | | | | | | — | | | | | | | | | | | | 10,131,697 | | | | | | 7,480,727 | | | | | | 7,480,727 | | |
卖方广告
|
| | | | 2,440,975 | | | | | | — | | | | | | — | | | | | | | | | | | | 2,440,975 | | | | | | 4,348,756 | | | | | | 4,348,756 | | |
收入总成本
|
| | | | 7,305,209 | | | | | | 5,267,463 | | | | | | — | | | | | | | | | | | | 12,572,672 | | | | | | 11,829,483 | | | | | | 11,829,483 | | |
毛利
|
| | | | 5,172,310 | | | | | | 12,670,618 | | | | | | — | | | | | | | | | | | | 17,842,928 | | | | | | 13,406,887 | | | | | | 13,406,887 | | |
运营费用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
薪酬、税收和福利
|
| | | | 3,334,060 | | | | | | 4,038,610 | | | | | | (277,584) | | | | | | (1) | | | | | | 7,095,086 | | | | | | 6,131,930 | | | | | | 6,131,930 | | |
一般和行政
|
| | | | 1,848,407 | | | | | | 757,540 | | | | | | 2,185,364 | | | | | | (2),(3) | | | | | | 4,791,311 | | | | | | 4,214,229 | | | | | | 4,214,229 | | |
收购交易
成本 |
| | | | 834,407 | | | | | | — | | | | | | (834,407) | | | | | | (4) | | | | | | — | | | | | | — | | | | | | — | | |
总运营费用
|
| | | | 6,016,874 | | | | | | 4,796,150 | | | | | | 1,073,373 | | | | | | | | | | | | 11,886,397 | | | | | | 10,346,159 | | | | | | 10,346,159 | | |
运营收入(亏损)
|
| | | | (844,564) | | | | | | 7,874,468 | | | | | | (1,073,373) | | | | | | | | | | | | 5,956,531 | | | | | | 3,060,728 | | | | | | 3,060,728 | | |
其他收入(费用) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
其他收入
|
| | | | 134,776 | | | | | | 11,900 | | | | | | — | | | | | | | | | | | | 146,676 | | | | | | 19,186 | | | | | | 19,186 | | |
薪资保护计划的赦免
贷款 |
| | | | 277,100 | | | | | | — | | | | | | — | | | | | | | | | | | | 277,100 | | | | | | 10,000 | | | | | | 10,000 | | |
卖方重新估价和结算的收益
票据和收益责任 |
| | | | 401,677 | | | | | | — | | | | | | — | | | | | | | | | | | | 401,677 | | | | | | 21,232 | | | | | | 21,232 | | |
优先单位赎回损失
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (590,689) | | | | | | — | | | | | | (590,689) | | |
利息支出
|
| | | | (865,055) | | | | | | — | | | | | | (2,071,951) | | | | | | (5) | | | | | | (2,937,006) | | | | | | (2,432,567) | | | | | | (2,432,567) | | |
其他收入(费用)合计
|
| | | | (51,502) | | | | | | 11,900 | | | | | | (2,071,951) | | | | | | | | | | | | (2,702,242) | | | | | | (2,382,149) | | | | | | (2,972,838) | | |
税费
|
| | | | (12,124) | | | | | | (48,971) | | | | | | — | | | | | | (6) | | | | | | (61,095) | | | | | | (54,878) | | | | | | (54,878) | | |
净收益(亏损)
|
| | | $ | (908,190) | | | | | $ | 7,837,397 | | | | | $ | (3,145,324) | | | | | | | | | | | $ | 3,193,194 | | | | |
$
|
623,701
|
| | | |
$
|
33,012
|
| |
每普通股/普通股的净利润(损失):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
基础版
|
| | | $ | (30.32) | | | | | $ | 1,853.69 | | | | | $ | (92.02) | | | | | | | | | | | $ | 0.23 | | | | | $ | 18.25 | | | | |
|
NM
|
| |
稀释后的
|
| | | $ | (30.32) | | | | | $ | 1,853.69 | | | | | $ | (92.02) | | | | | | | | | | | $ | 0.19 | | | | | $ | 18.25 | | | | |
|
NM
|
| |
加权平均普通单位/普通股
未偿(7): |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
基础版
|
| | | | 29,954 | | | | | | 4,228 | | | | | | 34,182 | | | | | | | | | | | | 14,178,000 | | | | | | 34,182 | | | | | | 14,178,000 | | |
稀释后的
|
| | | | 29,954 | | | | | | 4,228 | | | | | | 34,182 | | | | | | | | | | | | 16,978,000 | | | | | | 34,182 | | | | | | 16,978,000 | | |
| | |
截至2021年9月30日
|
| |||||||||||||||||||||||||||
| | |
实际
(未经审计) |
| |
形式
用于 组织 交易记录 不包括 产品 (未经审计) |
| |
备注
|
| |
形式
用于 组织 交易记录 以及 报价 (未经审计) |
| |
备注
|
| |||||||||||||||
资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
当前资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
现金和现金等价物
|
| | | $ | 2,603,152 | | | | | $ | 2,603,152 | | | | | | | | | | | $ | 929,916 | | | | | | (1) | | |
应收账款净额
|
| | | | 3,903,809 | | | | | | 3,903,809 | | | | | | | | | | | | 3,903,809 | | | | | | | | |
预付费用和其他流动资产
|
| | | | 727,075 | | | | | | 727,075 | | | | | | | | | | | | 727,075 | | | | | | | | |
流动资产总额
|
| | | | 7,234,036 | | | | | | 7,234,036 | | | | | | | | | | | | 5,560,800 | | | | | | | | |
商誉
|
| | | | 6,519,636 | | | | | | 6,519,636 | | | | | | | | | | | | 6,519,636 | | | | | | | | |
无形资产净值
|
| | | | 16,080,032 | | | | | | 16,080,032 | | | | | | | | | | | | 16,080,032 | | | | | | | | |
递延融资成本,净额
|
| | | | 51,775 | | | | | | 51,775 | | | | | | | | | | | | 51,775 | | | | | | | | |
其他长期资产
|
| | | | 12,948 | | | | | | 12,948 | | | | | | | | | | | | 12,948 | | | | | | | | |
总资产
|
| | | $ | 29,898,427 | | | | | $ | 29,898,427 | | | | | | | | | | | $ | 28,225,191 | | | | | | | | |
负债和成员/股东股票
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
应付账款
|
| | | $ | 3,110,281 | | | | | $ | 3,110,281 | | | | | | | | | | | $ | 3,110,281 | | | | | | | | |
应计负债
|
| | | | 1,510,563 | | | | | | 15,557,014 | | | | | | (1) | | | | | | 1,510,563 | | | | | | | | |
应付票据本期部分
|
| | | | 2,611,685 | | | | | | 2,611,685 | | | | | | | | | | | | 2,611,685 | | | | | | | | |
递延收入
|
| | | | 684,303 | | | | | | 684,303 | | | | | | | | | | | | 684,303 | | | | | | | | |
关联方应付款
|
| | | | 69,837 | | | | | | 69,837 | | | | | | | | | | | | 69,837 | | | | | | | | |
应付卖方票据
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | |
卖方应付分红
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | |
流动负债总额
|
| | | | 7,986,669 | | | | | | 22,033,120 | | | | | | | | | | | | 7,986,669 | | | | | | | | |
应付票据,扣除短期部分和延期的286,741美元
截至2021年9月30日的融资成本 |
| | | | 9,086,328 | | | | | | 9,086,328 | | | | | | | | | | | | 9,086,328 | | | | | | | | |
可强制赎回的非参股优先股
|
| | | | 9,913,940 | | | | | | 3,458,378 | | | | | | (2) | | | | | | 3,458,378 | | | | | | | | |
授信额度
|
| | | | 407,051 | | | | | | 407,051 | | | | | | | | | | | | 407,051 | | | | | | | | |
支付宝保障计划贷款
|
| | | | 287,143 | | | | | | 287,143 | | | | | | | | | | | | 287,143 | | | | | | | | |
经济伤害灾难贷款
|
| | | | 150,000 | | | | | | 150,000 | | | | | | | | | | | | 150,000 | | | | | | | | |
总负债
|
| | | | 27,831,131 | | | | | | 35,422,020 | | | | | | | | | | | | 21,375,569 | | | | | | | | |
会员/股东权益(亏损) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
单位,截至2021年9月30日授权1,000,000单位;34,182
截至2021年9月30日已发行和未偿还的单位 |
| | | | 4,294,241 | | | | | | — | | | | | | (3) | | | | | | — | | | | | | | | |
A类普通股,每股票面价值0.001美元;截至2021年9月30日,无授权、已发行和已发行股份;截至2021年9月30日,已授权股份1.6亿股,已发行和已发行股份280万股,预计
|
| | | | — | | | | | | — | | | | | | | | | | | | 2,800 | | | | | | (4) | | |
B类普通股,每股票面价值0.001美元;截至2021年9月30日,无授权、已发行和已发行股份;截至2021年9月30日,已授权股份20,000,000股,已发行和已发行股份11,378,000股,预计
|
| | | | — | | | | | | — | | | | | | | | | | | | 11,378 | | | | | | (4) | | |
新增实收资本
|
| | | | — | | | | | | (2,705,959) | | | | | | (5) | | | | | | 9,653,078 | | | | | | (5) | | |
累计亏损
|
| | | | (2,226,945) | | | | | | (2,817,634) | | | | | | (2) | | | | | | (2,817,634) | | | | | | | | |
会员/股东权益合计(亏损)
|
| | | | 2,067,296 | | | | | | (5,523,593) | | | | | | | | | | | | 6,849,622 | | | | | | | | |
总负债和成员/股东权益(赤字)
|
| | | $ | 29,898,427 | | | | | $ | 29,898,427 | | | | | | | | | | | $ | 28,225,191 | | | | | | | | |
子公司
|
| |
当前%
所有权 |
| |
广告
解决方案和 细分市场 |
| |
成立日期
|
| |
收购日期
|
| ||||||
挤成一团的LLC
|
| | | | 100% | | | | | | 买方 | | | |
2012年11月13日
|
| |
2018年6月21日
|
|
巨人传媒有限责任公司
|
| | | | 100% | | | | | | 卖方 | | | |
2017年9月8日
|
| |
2018年6月21日
|
|
Orange142,LLC
|
| | | | 100% | | | | | | 买方 | | | | 2013年3月6日 | | |
2020年9月30日
|
|
| | |
截至2013年12月31日的年度
|
| |
更改
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
金额
|
| |
Pcnt
|
| ||||||||||||
收入 | | | | | | ||||||||||||||||||||
买方广告
|
| | | $ | 9,656,165 | | | | | $ | 5,472,485 | | | | | $ | 4,183,680 | | | | | | 76% | | |
卖方广告
|
| | | | 2,821,354 | | | | | | 798,622 | | | | | | 2,022,732 | | | | | | 253% | | |
总收入
|
| | | | 12,477,519 | | | | | | 6,271,107 | | | | | | 6,206,412 | | | | | | 99% | | |
收入成本 | | | | | | ||||||||||||||||||||
买方广告
|
| | | | 4,864,234 | | | | | | 3,720,594 | | | | | | 1,143,640 | | | | | | 31% | | |
卖方广告
|
| | | | 2,440,975 | | | | | | 816,083 | | | | | | 1,624,892 | | | | | | 199% | | |
收入总成本
|
| | | | 7,305,209 | | | | | | 4,536,677 | | | | | | 2,768,532 | | | | | | 61% | | |
毛利
|
| | | | 5,172,310 | | | | | | 1,734,430 | | | | | | 3,437,880 | | | | | | 198% | | |
运营费用
|
| | | | 6,016,874 | | | | | | 2,606,898 | | | | | | 3,409,976 | | | | | | 130% | | |
运营亏损
|
| | | | (844,564) | | | | | | (872,468) | | | | | | 27,904 | | | | | | 3% | | |
其他(费用)收入
|
| | | | (51,502) | | | | | | 27,837 | | | | | | (79,339) | | | | | | -285% | | |
税费
|
| | | | (12,124) | | | | | | (39,137) | | | | | | 27,012 | | | | | | 69% | | |
净亏损
|
| | | $ | (908,190) | | | | | $ | (883,768) | | | | | $ | (24,422) | | | | | | -3% | | |
调整后的EBITDA(1)
|
| | | $ | 613,074 | | | | | $ | (866,617) | | | | | $ | 1,479,690 | | | | | | 171% | | |
| | |
截至2013年12月31日的年度
|
| |
更改
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
金额
|
| |
Pcnt
|
| ||||||||||||
运营费用 | | | | | | | | | | | | | | | | | | | | | | | | | |
薪酬、税收和福利
|
| | | $ | 3,334,060 | | | | | $ | 1,613,692 | | | | | $ | 1,720,368 | | | | | | 107% | | |
一般和行政
|
| | | | 1,848,407 | | | | | | 993,206 | | | | | | 855,201 | | | | | | 86% | | |
收购交易成本
|
| | | | 834,407 | | | | | | — | | | | | | 834,407 | | | | | | NM | | |
总运营费用
|
| | | $ | 6,016,874 | | | | | $ | 2,606,898 | | | | | $ | 3,409,976 | | | | | | 131% | | |
| | |
截至2013年12月31日的年度
|
| |
更改
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
金额
|
| |
Pcnt
|
| ||||||||||||
其他(费用)收入 | | | | | | | | | | | | | | | | | | | | | | | | | |
其他收入
|
| | | $ | 134,776 | | | | | $ | 5,851 | | | | | $ | 128,925 | | | | | | NM | | |
免除购买力平价贷款
|
| | | | 277,100 | | | | | | — | | | | | | 277,100 | | | | | | NM | | |
重估和结算卖方票据和溢价负债的收益
|
| | | | 401,677 | | | | | | 79,091 | | | | | | 322,586 | | | | | | 408% | | |
利息支出
|
| | | | (865,055) | | | | | | (57,105) | | | | | | (807,950) | | | | | | NM | | |
其他(费用)收入合计
|
| | | $ | (51,502) | | | | | $ | 27,837 | | | | | $ | (79,339) | | | | | | -285% | | |
| | |
截至9月30日的9个月
|
| |
更改
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
金额
|
| |
Pcnt
|
| ||||||||||||
收入 | | | | | | ||||||||||||||||||||
买方广告
|
| | | $ | 19,975,235 | | | | | $ | 4,377,708 | | | | | $ | 15,597,527 | | | | | | 356% | | |
卖方广告
|
| | | | 5,261,135 | | | | | | 1,498,300 | | | | | | 3,762,835 | | | | | | 251% | | |
总收入
|
| | | | 25,236,370 | | | | | | 5,876,008 | | | | | | 19,360,362 | | | | | | 329% | | |
收入成本 | | | | | | ||||||||||||||||||||
买方广告
|
| | | | 7,480,727 | | | | | | 2,836,035 | | | | | | 4,644,692 | | | | | | 164% | | |
卖方广告
|
| | | | 4,348,756 | | | | | | 1,350,083 | | | | | | 2,998,673 | | | | | | 222% | | |
收入总成本
|
| | | | 11,829,483 | | | | | | 4,186,118 | | | | | | 7,643,365 | | | | | | 183% | | |
毛利
|
| | | | 13,406,887 | | | | | | 1,689,890 | | | | | | 11,716,997 | | | | | | 693% | | |
运营费用
|
| | | | 10,346,159 | | | | | | 2,574,739 | | | | | | 7,771,420 | | | | | | 302% | | |
运营收入(亏损)
|
| | | | 3,060,728 | | | | | | (884,849) | | | | | | 3,945,577 | | | | | | 446% | | |
其他(费用)收入
|
| | | | (2,382,149) | | | | | | 516,513 | | | | | | (2,898,662) | | | | | | -561% | | |
税费
|
| | | | (54,878) | | | | | | (12,154) | | | | | | (42,724) | | | | | | -352% | | |
净收益(亏损)
|
| | | $ | 623,701 | | | | | $ | (380,490) | | | | | $ | 1,004,191 | | | | | | 264% | | |
调整后的EBITDA(1)
|
| | | $ | 4,545,278 | | | | | $ | (100,088) | | | | | $ | 4,645,366 | | | | | | 464% | | |
| | |
截至9月30日的9个月
|
| |
更改
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
金额
|
| |
Pcnt
|
| ||||||||||||
运营费用 | | | | | | | | | | | | | | | | | | | | | | | | | |
薪酬、税收和福利
|
| | | $ | 6,131,930 | | | | | $ | 1,324,196 | | | | | $ | 4,807,734 | | | | | | 363% | | |
一般和行政
|
| | | | 4,214,229 | | | | | | 600,543 | | | | | | 3,613,686 | | | | | | 602% | | |
收购交易成本
|
| | | | — | | | | | | 650,000 | | | | | | (650,000) | | | | | | NM | | |
总运营费用
|
| | | $ | 10,346,159 | | | | | $ | 2,574,739 | | | | | $ | 7,771,420 | | | | | | 302% | | |
| | |
截至9月30日的9个月 |
| |
更改
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
金额
|
| |
Pcnt
|
| ||||||||||||
其他收入
|
| | | $ | 19,186 | | | | | $ | 134,761 | | | | | $ | (115,575) | | | | | | -86% | | |
免除购买力平价贷款
|
| | | | 10,000 | | | | | | — | | | | | | 10,000 | | | | | | NM | | |
重估和结算卖方票据和溢价负债的收益
|
| | | | 21,232 | | | | | | 401,677 | | | | | | (380,445) | | | | | | -95% | | |
利息支出
|
| | | | (2,432,567) | | | | | | (19,925) | | | | | | (2,412,642) | | | | | | NM% | | |
其他(费用)收入合计
|
| | | $ | (2,382,149) | | | | | $ | 516,513 | | | | | $ | (2,898,662) | | | | | | -561% | | |
| | |
2021年9月30日
|
| |
2020年12月31日
|
| |
2019年12月31日
|
| |||||||||
现金和现金等价物
|
| | | $ | 2,603,152 | | | | | $ | 1,611,998 | | | | | $ | 882,292 | | |
工作不足
|
| | | $ | (752,633) | | | | | $ | (117,779) | | | | | $ | (2,332,508) | | |
循环信贷安排下的可用性
|
| | | $ | 592,949 | | | | | $ | 592,949 | | | | | $ | — | | |
| | |
截至9月30日的9个月
|
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
经营活动提供(使用)的现金净额
|
| | | $ | 3,204,641 | | | | | $ | (952,134) | | | | | $ | (574,527) | | | | | $ | 210,243 | | |
投资活动中使用的净现金
|
| | | | — | | | | | | (10,985,849) | | | | | | (10,985,849) | | | | | | — | | |
融资活动提供的现金净额(用于)
|
| | | | (2,213,487) | | | | | | 13,190,632 | | | | | | 12,290,082 | | | | | | 43,001 | | |
现金和现金等价物净增长
|
| | | $ | 991,154 | | | | | $ | 1,252,649 | | | | | $ | 729,706 | | | | | $ | 253,244 | | |
|
支付给卖家的现金
|
| | | $ | 12,000,000 | | |
|
会员单位发放
|
| | | | 4,294,041 | | |
|
可强制赎回的单位
|
| | | | 9,913,940 | | |
|
总购买考量
|
| | | $ | 26,207,981 | | |
|
支付给卖家的现金
|
| | | $ | 12,000,000 | | |
|
现金收购
|
| | | | (1,014,151) | | |
|
收购中使用的净现金
|
| | | $ | 10,985,849 | | |
| 收购资产的公允价值: | | | |||||
|
现金和现金等价物
|
| | | $ | 1,014,151 | | |
|
应收账款
|
| | | | 4,590,945 | | |
|
预付费用和其他流动资产
|
| | | | 148,717 | | |
|
其他资产
|
| | | | 9,618 | | |
|
无形资产
|
| | | | 18,033,850 | | |
|
商誉
|
| | | | 4,095,700 | | |
|
收购的总资产
|
| | | $ | 27,892,981 | | |
| 假设负债的公允价值: | | | |||||
|
应付账款
|
| | | $ | 683,521 | | |
|
应计负债
|
| | | | 244,165 | | |
|
递延收入
|
| | | | 757,314 | | |
|
承担的总负债
|
| | | $ | 1,685,000 | | |
|
净资产公允价值总额
|
| | | $ | 26,207,981 | | |
|
2021
|
| | | $ | 143,211 | | |
|
2022
|
| | | | 121,651 | | |
|
2023
|
| | | | 90,138 | | |
| | | | | $ | 355,000 | | |
|
2021
|
| | | $ | 36,638 | | |
|
2022
|
| | | | 121,651 | | |
|
2023
|
| | | | 90,138 | | |
| | | | | $ | 248,427 | | |
名称
|
| |
年龄
|
| |
职位
|
|
马克·沃克 | | |
46
|
| | 董事长兼首席执行官 | |
基思·史密斯 | | |
53
|
| | 总裁和董事 | |
苏珊·埃查德 | | |
57
|
| | 首席财务官 | |
Anu Pillai | | |
51
|
| | 首席技术官 | |
理查德·科恩 | | |
70
|
| | 独立董事 | |
Antoinette R.Leatherberry | | |
60
|
| | 独立董事 | |
姓名和主要职务
|
| |
财政
年 |
| |
工资($)
|
| |
所有其他
薪酬 ($)(1) |
| |
总计($)
|
|
马克·沃克
|
| |
2021
|
| |
456,923
|
| |
66,863
|
| |
523,786
|
|
董事长兼首席执行官
|
| | | | | | | | | | | | |
基思·史密斯
|
| |
2021
|
| |
456,923
|
| |
99,624
|
| |
556,547
|
|
总裁兼临时首席财务官
|
| | | | | | | | | | | | |
苏珊·埃查德(2)
|
| |
2021
|
| |
—
|
| |
—
|
| |
—
|
|
首席财务官
|
| | | | | | | | | | | | |
名称
|
| |
生活
保险 保费 |
| |
Ins.
保费 |
|
马克·沃克
|
| |
—
|
| |
66,863
|
|
基思·史密斯
|
| |
25,155
|
| |
74,469
|
|
苏珊·埃查德
|
| |
—
|
| |
—
|
|
| | |
A类普通股股份
实益拥有的 |
| |
B类普通股股份
实益拥有的 |
| |
总投票权受益
拥有 |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
给予后
对 的影响 组织 交易记录 和 之前的 提供服务 |
| |
给予后
对 的影响 组织 交易 在 之后 提供服务 |
| |
给予后
对 的影响 组织 交易 在 之前 提供服务 |
| |
给予后
对 的影响 组织 交易 在 之后 提供服务 |
| |
给予后
对 的影响 组织 交易 在 之前 提供服务 |
| |
给予后
对 的影响 组织 交易 在 之后 提供服务 |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
不。
|
| |
百分比
|
| |
不。
|
| |
百分比
|
| |
不。
|
| |
百分比
|
| |
不。
|
| |
百分比
|
| |
不。
|
| |
百分比
|
| |
不。
|
| |
百分比
|
| ||||||||||||||||||||||||||||||||||||||
5%股东
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
直接数字管理有限责任公司(1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | —% | | | | | | 11,378,000 | | | | | | 100% | | | | | | — | | | | | | —% | | | | | | 11,378,000 | | | | | | 80.3% | | |
指定执行官和董事
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
马克·沃克(2)
|
| | | | — | | | | | | —% | | | | | | — | | | | | | —% | | | | | | — | | | | | | — | | | | | | 5,689,000 | | | | | | 50.0% | | | | | | — | | | | | | —% | | | | | | 5,689,000 | | | | | | 40.1% | | |
基思·史密斯(2)
|
| | | | — | | | | | | —% | | | | | | — | | | | | | —% | | | | | | — | | | | | | — | | | | | | 5,689,000 | | | | | | 50.0% | | | | | | — | | | | | | —% | | | | | | 5,689,000 | | | | | | 40.1% | | |
苏珊·埃查德
|
| | | | — | | | | | | —% | | | | | | — | | | | | | —% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Anu Pillai
|
| | | | — | | | | | | —% | | | | | | — | | | | | | —% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
理查德·科恩
|
| | | | — | | | | | | —% | | | | | | — | | | | | | —% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Antoinette R.Leatherberry
|
| | | | — | | | | | | —% | | | | | | — | | | | | | —% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
全体高管和董事(6人)(3)
|
| | | | — | | | | | | —% | | | | | | — | | | | | | —% | | | | | | — | | | | | | — | | | | | | 11,378,000 | | | | | | 100% | | | | | | — | | | | | | —% | | | | | | 11,378,000 | | | | | | 80.3% | | |
承销商
|
| |
编号
个单位 |
| |||
The Benchmark Company,LLC
|
| | | | 1,400,000 | | |
Roth Capital Partners,LLC
|
| | | | 1,400,000 | | |
合计
|
| | | | 2,800,000 | | |
| | |
每台
|
| |
总计
否 结束- 分配 |
| |
总计
结束- 分配 |
| |||||||||
承保折扣由我们支付
|
| | | | 0.385 | | | | | | 1,078,000 | | | | | | 1,239,700 | | |
| | |
第
页
|
|
经审计的Direct Digital Holdings,Inc.财务报表 | | | | |
独立注册会计师事务所报告
|
| |
F-4
|
|
截至2021年8月26日的资产负债表
|
| |
F-5
|
|
财务报表附注
|
| |
F-6
|
|
经审计的Direct Digital Holdings LLC合并财务报表 | | | | |
独立注册会计师事务所报告
|
| |
F-9
|
|
截至2020年12月31日和2019年12月31日的综合资产负债表
|
| |
F-10
|
|
截至2020年12月31日止年度的综合经营报表和
2019 |
| |
F-11
|
|
截至2020年12月31日和2019年12月31日止年度会员权益变动综合报表
|
| |
F-12
|
|
截至2020年12月31日和2019年12月31日止年度的合并现金流量表
|
| |
F-13
|
|
经审计的合并财务报表附注
|
| |
F-14
|
|
Direct Digital Holdings LLC未经审计的合并财务报表 | | | | |
截至2021年9月30日和2020年12月31日的合并资产负债表
|
| |
F-34
|
|
截至2021年9月30日和2020年9月30日的9个月综合经营报表
|
| |
F-35
|
|
截至2021年9月30日和2020年9月30日的9个月会员权益变动综合报表
|
| |
F-36
|
|
截至2021年9月30日和2020年9月30日的9个月现金流量表
|
| |
F-37
|
|
合并财务报表附注
|
| |
F-38
|
|
Orange142有限责任公司经审计的合并财务报表 | | | ||
截至2019年12月31日和2018年12月31日的资产负债表
|
| |
F-59
|
|
截至2019年12月31日和2018年12月31日止年度的营运报表
|
| |
F-60
|
|
截至2019年12月31日的年度会员权益变动报表和
2018 |
| |
F-60
|
|
截至2019年12月31日和2018年12月31日的部分年度现金流量表
|
| |
F-61
|
|
Orange142,LLC未经审计的合并财务报表 | | | | |
截至2020年9月30日的资产负债表
|
| |
F-69
|
|
截至2020年9月30日的9个月的运营报表
|
| |
F-70
|
|
截至2020年9月30日止九个月股东权益变动表
|
| |
F-71
|
|
截至2020年9月30日的九个月现金流量表
|
| |
F-72
|
|
| | |
第
页
|
| |||
独立注册会计师事务所报告
|
| | | | F-4 | | |
财务报表 | | | | | | | |
资产负债表
|
| | | | F-5 | | |
财务报表注释
|
| | | | F-6 | | |
| 资产: | | | | | | | |
|
现金
|
| | | $ | 200 | | |
|
总资产
|
| | | $ | 200 | | |
| 承付款和或有事项 | | | | | | | |
| 股东权益: | | | | | | | |
|
普通股,每股面值0美元,授权、已发行和已发行股票1,000股
|
| | | $ | — | | |
|
新增实收资本
|
| | | | 200 | | |
|
总股东权益
|
| | | $ | 200 | | |
| | |
第
页
|
| |||
独立注册会计师事务所报告
|
| | | | F-9 | | |
合并财务报表 | | | | | | | |
合并资产负债表
|
| | | | F-10 | | |
合并业务报表
|
| | | | F-11 | | |
股东权益(赤字)合并变动表
|
| | | | F-12 | | |
现金流量表合并报表
|
| | | | F-13 | | |
合并财务报表附注
|
| | | | F-14 | | |
| | |
12月31日
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
资产 | | | | | | | | | | | | | |
当前资产 | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 1,611,998 | | | | | $ | 882,292 | | |
应收账款
|
| | | | 4,679,376 | | | | | | 834,071 | | |
预付费用和其他流动资产
|
| | | | 223,344 | | | | | | 67,535 | | |
流动资产总额
|
| | | | 6,514,718 | | | | | | 1,783,898 | | |
商誉
|
| | | | 6,519,636 | | | | | | 2,423,936 | | |
无形资产净值
|
| | | | 17,545,396 | | | | | | − | | |
递延融资成本,净额
|
| | | | 90,607 | | | | | | − | | |
其他长期资产
|
| | | | 25,118 | | | | | | 15,500 | | |
总资产
|
| | | $ | 30,695,475 | | | | | $ | 4,223,334 | | |
负债和会员权益 | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | |
应付账款
|
| | | $ | 3,263,326 | | | | | $ | 3,096,495 | | |
应计负债
|
| | | | 1,392,520 | | | | | | 608,324 | | |
应付票据本期部分
|
| | | | 1,206,750 | | | | | | − | | |
递延收入
|
| | | | 308,682 | | | | | | 41,945 | | |
关联方应付款(注7)
|
| | | | 70,801 | | | | | | − | | |
应付卖家票据
|
| | | | 315,509 | | | | | | − | | |
卖方应付收入
|
| | | | 74,909 | | | | | | 369,642 | | |
流动负债总额
|
| | | | 6,632,497 | | | | | | 4,116,406 | | |
应付票据,扣除短期部分和501,796美元递延融资成本
|
| | | | 11,213,697 | | | | | | − | | |
可强制赎回的非参股优先股
|
| | | | 9,913,940 | | | | | | − | | |
授信额度
|
| | | | 407,051 | | | | | | 727,000 | | |
应付卖家票据
|
| | | | − | | | | | | 526,403 | | |
卖方应付收入,扣除短期部分
|
| | | | − | | | | | | 124,367 | | |
支付宝保障计划贷款
|
| | | | 10,000 | | | | | | − | | |
经济伤害灾难贷款
|
| | | | 150,000 | | | | | | − | | |
总负债
|
| | | | 28,327,185 | | | | | | 5,494,176 | | |
承诺和连续性(注8) | | | | | | | | | | | | | |
成员股权(赤字) | | | | | | | | | | | | | |
2020年和2019年12月31日已授权1,000,000个单位,截至2020年和2019年12月31日已发行和未偿还的单位分别为34,182个和28,545个
|
| | | | 4,294,241 | | | | | | 200 | | |
应收会员款项(注7)
|
| | | | − | | | | | | (370,789) | | |
累计亏损
|
| | | | (1,925,951) | | | | | | (900,253) | | |
成员权益总额(赤字)
|
| | | | 2,368,290 | | | | | | (1,270,842) | | |
负债总额和成员权益(赤字)
|
| | | $ | 30,695,475 | | | | | $ | 4,223,334 | | |
| | |
12月31日
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
收入 | | | | | | | | | | | | | |
买方广告
|
| | | $ | 9,656,165 | | | | | $ | 5,472,485 | | |
卖方广告
|
| | | | 2,821,354 | | | | | | 798,622 | | |
总收入
|
| | | | 12,477,519 | | | | | | 6,271,107 | | |
收入成本 | | | | | | | | | | | | | |
买方广告
|
| | | | 4,864,234 | | | | | | 3,720,594 | | |
卖方广告
|
| | | | 2,440,975 | | | | | | 816,083 | | |
收入总成本
|
| | | | 7,305,209 | | | | | | 4,536,677 | | |
毛利
|
| | | | 5,172,310 | | | | | | 1,734,430 | | |
运营费用 | | | | | | | | | | | | | |
薪酬、税收和福利
|
| | | | 3,334,060 | | | | | | 1,613,692 | | |
一般和行政
|
| | | | 1,848,407 | | | | | | 993,206 | | |
收购交易成本
|
| | | | 834,407 | | | | | | − | | |
总运营费用
|
| | | | 6,016,874 | | | | | | 2,606,898 | | |
运营亏损
|
| | | | (844,564) | | | | | | (872,468) | | |
其他(费用)收入 | | | | | | | | | | | | | |
其他收入
|
| | | | 134,776 | | | | | | 5,851 | | |
薪资保护计划贷款的赦免
|
| | | | 277,100 | | | | | | − | | |
重估和结算卖方票据和溢价负债的收益
|
| | | | 401,677 | | | | | | 79,091 | | |
利息支出
|
| | | | (865,055) | | | | | | (57,105) | | |
其他(费用)收入合计
|
| | | | (51,502) | | | | | | 27,837 | | |
税费
|
| | | | (12,124) | | | | | | (39,137) | | |
净亏损
|
| | | $ | (908,190) | | | | | $ | (883,768) | | |
每公用单位净损失: | | | | | | | | | | | | | |
基本和稀释
|
| | | $ | (30.32) | | | | | $ | (30.96) | | |
未完成的加权平均公用单位: | | | | | | | | | | | | | |
基本和稀释
|
| | | | 29,954 | | | | | | 28,545 | | |
| | |
常用部件
|
| |
应收账款
来自 成员 |
| |
累计
股权(赤字) |
| |
成员‘
股权(赤字) |
| ||||||||||||||||||
| | |
个单位
|
| |
金额
|
| ||||||||||||||||||||||||
余额,2019年1月1日
|
| | | | 28,545 | | | | | $ | 200 | | | | | $ | (58,500) | | | | | $ | 5,515 | | | | | $ | (52,785) | | |
向会员预付款
|
| | | | − | | | | | | − | | | | | | (312,289) | | | | | | − | | | | | | (312,289) | | |
分发给成员
|
| | | | − | | | | | | − | | | | | | − | | | | | | (22,000) | | | | | | (22,000) | | |
净亏损
|
| | | | − | | | | | | − | | | | | | − | | | | | | (883,768) | | | | | | (883,768) | | |
Balance,2019年12月31日
|
| | | | 28,545 | | | | | | 200 | | | | | | (370,789) | | | | | | (900,253) | | | | | | (1,270,842) | | |
会员收据
|
| | | | − | | | | | | − | | | | | | 370,789 | | | | | | − | | | | | | 370,789 | | |
分发给会员
|
| | | | − | | | | | | − | | | | | | − | | | | | | (117,508) | | | | | | (117,508) | | |
为收购Orange 142,LLC而发行的股份
|
| | | | 5,637 | | | | | | 4,294,041 | | | | | | − | | | | | | − | | | | | | 4,294,041 | | |
净亏损
|
| | | | | | | | | | | | | | | | | | | | | | (908,190) | | | | | | (908,190) | | |
平衡,2020年12月31日
|
| | | | 34,182 | | | | | $ | 4,294,241 | | | | | $ | − | | | | | $ | (1,925,951) | | | | | $ | 2,368,290 | | |
| | |
12月31日
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
运营活动提供的现金流(使用): | | | | | | | | | | | | | |
净亏损
|
| | | $ | (908,190) | | | | | $ | (883,768) | | |
将净亏损与经营活动提供的净现金(使用)进行调节的调整:
|
| | | | | | | | | | | | |
递延融资成本摊销
|
| | | | 84,629 | | | | | | − | | |
无形资产摊销
|
| | | | 488,454 | | | | | | − | | |
薪资保护计划贷款的赦免
|
| | | | (277,100) | | | | | | − | | |
实物支付利息
|
| | | | 97,243 | | | | | | − | | |
重新评估和结算收益负债的收益
|
| | | | (401,677) | | | | | | (79,091) | | |
坏账支出
|
| | | | 8,086 | | | | | | 109,777 | | |
经营性资产和负债变动:
|
| | | | | | | | | | | | |
应收账款
|
| | | | 737,554 | | | | | | 390,986 | | |
预付费用和其他流动资产
|
| | | | (7,093) | | | | | | 965 | | |
应付账款
|
| | | | (516,690) | | | | | | 352,210 | | |
应计负债
|
| | | | 540,033 | | | | | | 280,375 | | |
递延收入
|
| | | | (490,577) | | | | | | 38,789 | | |
关联方应付
|
| | | | 70,801 | | | | | | − | | |
经营活动提供的现金净额(用于)
|
| | | | (574,527) | | | | | | 210,243 | | |
投资活动中使用的现金流: | | | | | | | | | | | | | |
收购Orange 142支付的现金,扣除收购现金后
|
| | | | (10,985,849) | | | | | | − | | |
投资活动中使用的净现金
|
| | | | (10,985,849) | | | | | | − | | |
融资活动提供的现金流: | | | | | | | | | | | | | |
应付票据收益
|
| | | | 12,825,000 | | | | | | (200,082) | | |
诉讼和解付款
|
| | | | (210,000) | | | | | | − | | |
信贷额度收益
|
| | | | 1,083,051 | | | | | | 1,040,000 | | |
信用额度付款
|
| | | | (1,403,000) | | | | | | (313,000) | | |
递延融资成本的支付
|
| | | | (677,032) | | | | | | — | | |
薪资保护计划贷款收益
|
| | | | 287,100 | | | | | | — | | |
经济伤害灾难贷款收益
|
| | | | 150,000 | | | | | | — | | |
会员(预付款)收据
|
| | | | 370,789 | | | | | | (312,289) | | |
卖方票据和应付收入的付款
|
| | | | (18,318) | | | | | | (149,628) | | |
分发给成员
|
| | | | (117,508) | | | | | | (22,000) | | |
融资活动提供的现金净额
|
| | | | 12,290,082 | | | | | | 43,001 | | |
现金和现金等价物净增长
|
| | | | 729,706 | | | | | | 253,244 | | |
年初现金和现金等价物
|
| | | | 882,292 | | | | | | 629,048 | | |
现金及现金等值物,年底
|
| | | $ | 1,611,998 | | | | | $ | 882,292 | | |
非现金投资和融资: | | | | | | | | | | | | | |
发行会员单位作为购买对价(注3)
|
| | | $ | 14,207,981 | | | | | $ | − | | |
现金流信息补充披露: | | | | | | | | | | | | | |
缴税现金
|
| | | $ | 12,124 | | | | | $ | 39,137 | | |
支付利息的现金
|
| | | $ | 620,474 | | | | | $ | 31,735 | | |
子公司
|
| |
当前%
所有权 |
| |
广告
解决方案 |
| |
成立日期
|
| |
日期:
收购 |
| ||||||
挤成一团的LLC
|
| | | | 100% | | | | | | 买方 | | | |
2012年11月13日
|
| |
2018年6月21日
|
|
巨人传媒有限责任公司
|
| | | | 100% | | | | | | 卖方 | | | |
2017年9月8日
|
| |
2018年6月21日
|
|
Orange142,LLC
|
| | | | 100% | | | | | | 买方 | | | |
2013年3月6日
|
| |
2020年9月30日
|
|
| | |
12月31日
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
客户A
|
| | | | 40.4% | | | | | | 0.0% | | |
客户B
|
| | | | 18.4% | | | | | | 8.3% | | |
客户C
|
| | | | 7.4% | | | | | | 13.8% | | |
客户D
|
| | | | 0.0% | | | | | | 22.1% | | |
客户E
|
| | | | 0.0% | | | | | | 20.3% | | |
客户F
|
| | | | 0.0% | | | | | | 10.0% | | |
| | |
12月31日
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
客户B
|
| | | | 14.0% | | | | | | 3.5% | | |
客户E
|
| | | | 11.2% | | | | | | 28.4% | | |
客户G
|
| | | | 9.5% | | | | | | 0.0% | | |
客户C
|
| | | | 7.1% | | | | | | 9.5% | | |
客户F
|
| | | | 2.9% | | | | | | 12.4% | | |
客户D
|
| | | | 0.6% | | | | | | 9.3% | | |
| | |
客户列表
|
| |
商标和
商号 |
| |
竞业禁止
协议 |
| |
合计
|
| ||||||||||||
收购日的公允价值
|
| | | $ | 13,028,320 | | | | | $ | 3,501,200 | | | | | $ | 1,504,330 | | | | | $ | 18,033,850 | | |
累计摊销
|
| | | | (325,708) | | | | | | (87,530) | | | | | | (75,217) | | | | | | (488,455) | | |
无形资产,截至2020年12月31日的净额
|
| | | $ | 12,702,612 | | | | | $ | 3,413,670 | | | | | $ | 1,429,114 | | | | | $ | 17,545,396 | | |
预计寿命(年)
|
| | | | 10 | | | | | | 10 | | | | | | 5 | | | | |||||
加权-2020年12月31日的平均剩余寿命(年)
|
| | | | 9.75 | | | | | | 9.75 | | | | | | 4.75 | | | | | | | | |
| | |
合计
|
| |||
2021
|
| | | $ | 1,953,818 | | |
2022
|
| | | | 1,953,818 | | |
2023
|
| | | | 1,953,818 | | |
2024
|
| | | | 1,953,818 | | |
2025
|
| | | | 1,878,602 | | |
之后
|
| | | | 7,851,522 | | |
合计
|
| | | $ | 17,545,396 | | |
|
支付给卖家的现金
|
| | | $ | 12,000,000 | | |
|
会员单位发放
|
| | | | 4,294,041 | | |
|
可强制赎回的单位
|
| | | | 9,913,940 | | |
|
总购买对价
|
| | | $ | 26,207,981 | | |
| 收购资产的公允价值: | | | | | | | |
|
现金和现金等价物
|
| | | $ | 1,014,151 | | |
|
应收账款
|
| | | | 4,590,945 | | |
|
预付费用和其他流动资产
|
| | | | 148,717 | | |
|
其他资产
|
| | | | 9,618 | | |
|
无形资产
|
| | | | 18,033,850 | | |
|
商誉
|
| | | | 4,095,700 | | |
|
收购的总资产
|
| | | | 27,892,981 | | |
| 所承担负债的公允价值: | | | | | | | |
|
应付账款
|
| | | $ | 683,521 | | |
|
应计负债
|
| | | | 244,165 | | |
|
递延收入
|
| | | | 757,314 | | |
|
承担的总负债
|
| | | | 1,685,000 | | |
|
净资产公允价值总额
|
| | | $ | 26,207,981 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
收入 - 形式合计
|
| | | $ | 30,415,600 | | | | | $ | 23,226,165 | | |
净收益(亏损) - 预计合计
|
| | | $ | 3,783,883 | | | | | $ | (1,140,754) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
收入
|
| | | $ | 12,477,519 | | | | | $ | 6,271,107 | | |
添加:收入,橙色142
|
| | | | 17,938,081 | | | | | | 16,955,058 | | |
收入 - 形式合计
|
| | | $ | 30,415,600 | | | | | $ | 23,226,165 | | |
| | |
12月31日
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
应计薪酬和福利
|
| | | $ | 482,436 | | | | | $ | 80,294 | | |
应计诉讼费
|
| | | | 501,078 | | | | | | 501,078 | | |
应计费用
|
| | | | 317,401 | | | | | | — | | |
应计利息
|
| | | | 91,605 | | | | | | 26,952 | | |
应计负债总额
|
| | | $ | 1,392,520 | | | | | $ | 608,324 | | |
| | |
12月31日
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
利息支出 - 东西岸
|
| | | $ | 9,391 | | | | | $ | — | | |
利息支出 - 第一公民银行
|
| | | | 19,158 | | | | | | 4,544 | | |
递延融资成本摊销
|
| | | | 12,944 | | | | | | — | | |
递延融资成本的利息支出和摊销总额
|
| | | $ | 41,493 | | | | | $ | 4,544 | | |
| | |
12月31日
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
利息支出
|
| | | $ | 518,622 | | | | | $ | — | | |
递延融资成本摊销
|
| | | | 71,685 | | | | | | — | | |
递延融资成本的利息支出和摊销总额
|
| | | $ | 590,307 | | | | | $ | — | | |
|
2021
|
| | | $ | 1,206,750 | | |
|
2022
|
| | | | 4,677,123 | | |
|
2023
|
| | | | 7,455,421 | | |
|
2024
|
| | | | — | | |
|
2025
|
| | | | 473 | | |
|
之后
|
| | | | 149,527 | | |
|
合计
|
| | | | 13,489,294 | | |
|
当前部分较少
|
| | | | (1,206.750) | | |
|
递延融资成本减少
|
| | | | (501,796) | | |
|
长期债务,净额
|
| | | $ | 11,780,748 | | |
|
2021
|
| | | $ | 143,211 | | |
|
2022
|
| | | | 121,651 | | |
|
2023
|
| | | | 90,138 | | |
| | | | | $ | 355,000 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
会员应占单位净亏损
|
| | | $ | (908,190) | | | | | $ | (883,768) | | |
年初未完成的单位数量
|
| | | | 28,545 | | | | | | 28,545 | | |
年内发行的加权平均单位数
|
| | | | 1,409 | | | | | | — | | |
年底未偿还的基本单位和稀释单位数量
|
| | | | 29,954 | | | | | | 28,545 | | |
基本和稀释后的单位净亏损
|
| | | $ | (30.32) | | | | | $ | (30.96) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
买方广告
|
| | | $ | 9,656,165 | | | | | $ | 5,472,485 | | |
卖方广告
|
| | | | 2,821,354 | | | | | | 798,622 | | |
总收入
|
| | | $ | 12,477,519 | | | | | $ | 6,271,107 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
买方广告
|
| | | $ | 1,171,324 | | | | | $ | 108,978 | | |
卖方广告
|
| | | | 29,633 | | | | | | (497,276) | | |
公司办公费用
|
| | | | (2,045,521) | | | | | | (484,170) | | |
合并营业亏损
|
| | | $ | (844,564) | | | | | $ | (872,468) | | |
| | |
12月31日
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
买方广告
|
| | | $ | 27,622,180 | | | | | $ | 1,962,895 | | |
卖方广告
|
| | | | 2,641,325 | | | | | | 1,484,711 | | |
公司办公室
|
| | | | 431,970 | | | | | | 775,728 | | |
总资产
|
| | | $ | 30,695,475 | | | | | $ | 4,223,334 | | |
| | |
第
页
|
| |||
Direct Digital Holdings LLC未经审计的合并财务报表 | | | | | | | |
截至2021年9月30日和2020年12月31日的合并资产负债表
|
| | | | F-34 | | |
截至2021年9月30日止九个月的合并经营报表和
2020 |
| | | | F-35 | | |
截至2021年9月30日和2020年9月30日的9个月会员权益变动综合报表
|
| | | | F-36 | | |
截至2021年9月30日止九个月的合并现金流量表和
2020 |
| | | | F-37 | | |
合并财务报表附注
|
| | | | F-38 | | |
| | |
9月30日
2021 (未经审计) |
| |
12月31日
2020 (已审核) |
| | ||||||||
资产 | | | | | | | | | | | | | | | ||
当前资产
|
| | | | | | | | | | | | | | ||
现金和现金等价物
|
| | | $ | 2,603,152 | | | | | $ | 1,611,998 | | | | ||
应收账款净额
|
| | | | 3,903,809 | | | | | | 4,679,376 | | | | ||
预付费用和其他流动资产
|
| | | | 727,075 | | | | | | 223,344 | | | | ||
流动资产总额
|
| | | | 7,234,036 | | | | | | 6,514,718 | | | | ||
商誉
|
| | | | 6,519,636 | | | | | | 6,519,636 | | | | ||
无形资产净值
|
| | | | 16,080,032 | | | | | | 17,545,396 | | | | ||
递延融资成本,净额
|
| | | | 51,775 | | | | | | 90,607 | | | | ||
其他长期资产
|
| | | | 12,948 | | | | | | 25,118 | | | | ||
总资产
|
| | | $ | 29,898,427 | | | | | $ | 30,695,475 | | | | ||
负债和会员权益 | | | | | | | | | | | | | | | ||
流动负债: | | | | | | | | | | | | | | | ||
应付账款
|
| | | $ | 3,110,281 | | | | | $ | 3,263,326 | | | | ||
应计负债
|
| | | | 1,510,563 | | | | | | 1,392,520 | | | | ||
应付票据本期部分
|
| | | | 2,611,685 | | | | | | 1,206,750 | | | | ||
递延收入
|
| | | | 684,303 | | | | | | 308,682 | | | | ||
关联方应付款(注7)
|
| | | | 69,837 | | | | | | 70,801 | | | | | |
应付卖家票据
|
| | | | — | | | | | | 315,509 | | | | ||
卖方应付收入
|
| | | | — | | | | | | 74,909 | | | | ||
流动负债总额
|
| | | | 7,986,669 | | | | | | 6,632,497 | | | | ||
应付票据,扣除短期部分以及截至2021年9月30日和2020年12月31日的递延融资成本分别为286,741美元和501,796美元
|
| | | | 9,086,328 | | | | | | 11,213,697 | | | | ||
可强制赎回的非参股优先股
|
| | | | 9,913,940 | | | | | | 9,913,940 | | | | ||
授信额度
|
| | | | 407,051 | | | | | | 407,051 | | | | ||
支付宝保障计划贷款
|
| | | | 287,143 | | | | | | 10,000 | | | | ||
经济伤害灾难贷款
|
| | | | 150,000 | | | | | | 150,000 | | | | ||
总负债
|
| | | | 27,831,131 | | | | | | 28,327,185 | | | | ||
承诺和连续性(注8) | | | | | | | | | | | | | | | ||
成员股权 | | | | | | | | | | | | | | | ||
单位,2021年9月30日和12月31日已授权1,000,000个单位,
2020年;截至2021年9月30日,已发行和未偿还的单位为34,182个和 2020年12月31日 |
| | | | 4,294,241 | | | | | | 4,294,241 | | | | ||
累计亏损
|
| | | | (2,226,945) | | | | | | (1,925,951) | | | | ||
会员权益合计
|
| | | | 2,067,296 | | | | | | 2,368,290 | | | | ||
总负债和成员权益
|
| | | $ | 29,898,427 | | | | | $ | 30,695,475 | | | |
| | |
截至的9个月
9月30日 |
| |||||||||
| | |
2021
(未经审计) |
| |
2020
(未经审计) |
| ||||||
收入 | | | | | | | | | | | | | |
买方广告
|
| | | $ | 19,975,235 | | | | | $ | 4,377,708 | | |
卖方广告
|
| | | | 5,261,135 | | | | | | 1,498,300 | | |
总收入
|
| | | | 25,236,370 | | | | | | 5,876,008 | | |
收入成本
|
| | | | | | | | | | | | |
买方广告
|
| | | | 7,480,727 | | | | | | 2,836,035 | | |
卖方广告
|
| | | | 4,348,756 | | | | | | 1,350,083 | | |
收入总成本
|
| | | | 11,829,483 | | | | | | 4,186,118 | | |
毛利
|
| | | | 13,406,887 | | | | | | 1,689,890 | | |
运营费用 | | | | | | | | | | | | | |
薪酬、税收和福利
|
| | | | 6,131,930 | | | | | | 1,324,196 | | |
一般和行政
|
| | | | 4,214,229 | | | | | | 600,543 | | |
收购交易成本
|
| | | | — | | | | | | 650,000 | | |
总运营费用
|
| | | | 10,346,159 | | | | | | 2,574,739 | | |
运营收入(亏损)
|
| | | | 3,060,728 | | | | | | (884,849) | | |
其他(费用)收入 | | | | | | | | | | | | | |
其他收入
|
| | | | 19,186 | | | | | | 134,761 | | |
薪资保护计划贷款的赦免
|
| | | | 10,000 | | | | | | — | | |
卖方重新估价和结算的收益
票据和收益责任 |
| | | | 21,232 | | | | | | 401,677 | | |
利息支出
|
| | | | (2,432,567) | | | | | | (19,925) | | |
其他(费用)收入合计
|
| | | | (2,382,149) | | | | | | 516,513 | | |
税费
|
| | | | (54,878) | | | | | | (12,154) | | |
净收益(亏损)
|
| | | $ | 623,701 | | | | | $ | (380,490) | | |
单位净利润(损失): | | | | | | | | | | | | | |
基本和稀释
|
| | | $ | 18.25 | | | | | $ | (13.32) | | |
未完成的加权平均公用单位: | | | | | | | | | | | | | |
基本和稀释
|
| | | | 34,182 | | | | | | 28,566 | | |
| | |
公共单位
|
| | | | | | | | | | | | | | ||||||||||||||
| | |
个共享
|
| |
金额
|
| |
应收账款
来自 成员 |
| |
累计
股权 |
| |
会员权益
|
| |||||||||||||||
余额,2019年12月31日(已审计)
|
| | | | 28,545 | | | | | $ | 200 | | | | | $ | (370,789) | | | | | $ | (900,253) | | | | | $ | (1,270,842) | | |
会员收据
|
| | | | — | | | | | | — | | | | | | 370,789 | | | | | | — | | | | | | 370,789 | | |
分发给会员
|
| | | | | | | | | | | | | | | | | | | | | | (116,958) | | | | | | (116,958) | | |
为收购
而发行的股份
Orange142,LLC |
| | | | 5,637 | | | | | | 4,294,041 | | | | | | — | | | | | | — | | | | | | 4,294,041 | | |
净亏损
|
| | |
|
—
|
| | | |
|
—
|
| | | | | — | | | | | | (380,490) | | | | | | (380,490) | | |
余额,2020年9月30日(未经审计)
|
| | | | 34,182 | | | | | $ | 4,294,241 | | | | | $ | — | | | | | $ | (1,397,701) | | | | | $ | 2,896,540 | | |
| | |
常用部件
|
| | | | | | | | | | | | | | | | | | | |||||||||
| | |
个共享
|
| |
金额
|
| |
应收账款
来自 成员 |
| |
累计
股权 |
| |
会员权益
|
| |||||||||||||||
余额,2019年12月31日(已审计)
|
| | | | 28,545 | | | | | $ | 200 | | | | | $ | (370,789) | | | | | $ | (900,253) | | | | | $ | (1,270,842) | | |
会员收据
|
| | | | — | | | | | | — | | | | | | 370,789 | | | | | | — | | | | | | 370,789 | | |
分发给会员
|
| | | | | | | | | | | | | | | | | | | | | | (117,508) | | | | | | (117,508) | | |
为收购
而发行的股份
Orange142,LLC |
| | | | 5,637 | | | | | | 4,294,041 | | | | | | — | | | | | | — | | | | | | 4,294,041 | | |
净亏损
|
| | |
|
—
|
| | | |
|
—
|
| | | | | — | | | | | | (908,190) | | | | | | (908,190) | | |
余额,2020年12月31日(已审计)
|
| | | | 34,182 | | | | | | 4,294,241 | | | | | | — | | | | | | (1,925,951) | | | | | | 2,368,290 | | |
分发给会员
|
| | | | — | | | | | | — | | | | | | — | | | | | | (924,695) | | | | | | (924,695) | | |
净收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | 623,701 | | | | | | 623,701 | | |
余额,2021年9月30日(未经审计)
|
| | | | 34,182 | | | | | $ | 4,294,241 | | | | | $ | — | | | | | $ | (2,226,945) | | | | | $ | 2,067,296 | | |
| | |
截至的9个月
9月30日 |
| |||||||||
| | |
2021
(未经审计) |
| |
2020
(未经审计) |
| ||||||
运营活动提供的(用于)现金流: | | | | | | | | | | | | | |
净收益(亏损)
|
| | | $ | 623,701 | | | | | $ | (380,490) | | |
将净收益(亏损)与(使用的)提供的净现金进行调整
在)经营活动: |
| | | | | | | | | | | | |
递延融资成本摊销
|
| | | | 253,887 | | | | | | — | | |
无形资产摊销
|
| | | | 1,465,364 | | | | | | — | | |
薪资保护计划贷款的赦免
|
| | | | (10,000) | | | | | | — | | |
实物支付利息
|
| | | | 269,260 | | | | | | — | | |
重新评估和结算收益负债的收益
|
| | | | (21,232) | | | | | | (401,677) | | |
坏账支出
|
| | | | 67,541 | | | | | | 8,086 | | |
经营性资产和负债变动:
|
| | | | | | | | | | | | |
应收账款
|
| | | | 708,025 | | | | | | (342,221) | | |
预付费用和其他流动资产
|
| | | | (491,560) | | | | | | 17,298 | | |
应付账款
|
| | | | (153,045) | | | | | | (424,001) | | |
应计负债
|
| | | | 118,043 | | | | | | 257,908 | | |
递延收入
|
| | | | 375,621 | | | | | | 242,162 | | |
关联方应付
|
| | | | (964) | | | | | | 70,801 | | |
经营活动提供(使用)的现金净额
|
| | | | 3,204,641 | | | | | | (952,134) | | |
投资活动中使用的现金流: | | | | | | | | | | | | | |
收购Orange 142支付的现金,扣除收购现金后
|
| | | | — | | | | | | (10,985,849) | | |
投资活动中使用的净现金
|
| | | | — | | | | | | (10,985,849) | | |
融资活动提供的现金流(使用): | | | | | | | | | | | | | |
应付票据收益
|
| | | | — | | | | | | 12,825,000 | | |
应付票据付款
|
| | | | (1,206,750) | | | | | | — | | |
诉讼和解付款
|
| | | | — | | | | | | (210,000) | | |
信贷额度收益
|
| | | | — | | | | | | 430,051 | | |
递延融资成本的支付
|
| | | | — | | | | | | (527,032) | | |
薪资保护计划贷款收益
|
| | | | 287,143 | | | | | | 287,100 | | |
经济伤害灾难贷款收益
|
| | | | — | | | | | | 150,000 | | |
会员收据
|
| | | | — | | | | | | 370,789 | | |
卖方票据和应付收入的付款
|
| | | | (369,185) | | | | | | (18,318) | | |
分发给成员
|
| | | | (924,695) | | | | | | (116,958) | | |
融资活动提供的现金净额(用于)
|
| | | | (2,213,487) | | | | | | 13,190,632 | | |
现金和现金等价物净增长
|
| | | | 991,154 | | | | | | 1,252,649 | | |
现金及现金等值物,期末
|
| | | | 1,611,998 | | | | | | 882,292 | | |
现金及现金等值物,期末
|
| | | $ | 2,603,152 | | | | | $ | 2,134,941 | | |
非现金投资和融资:
|
| | | | | | | | | | | | |
发行会员单位作为购买对价(注3)
|
| | | $ | — | | | | | $ | 14,592,689 | | |
现金流信息补充披露: | | | | | | | | | | | | | |
缴税现金
|
| | | $ | 14,878 | | | | | $ | 12,154 | | |
支付利息的现金
|
| | | $ | 3,111,628 | | | | | $ | 51,133 | | |
子公司
|
| |
当前%
所有权 |
| |
广告
解决方案 |
| |
成立日期
|
| |
日期:
收购 |
|
挤成一团的LLC
|
| |
100%
|
| |
买方
|
| |
2012年11月13日
|
| |
2018年6月21日
|
|
巨人传媒有限责任公司
|
| |
100%
|
| |
卖方
|
| |
2017年9月8日
|
| |
2018年6月21日
|
|
Orange142,LLC | | |
100%
|
| |
买方
|
| |
2013年3月6日
|
| |
2020年9月30日
|
|
| | |
9月30日
2021 |
| |
12月31日
2020 |
| ||||||
客户A
|
| | | | 49.9% | | | | | | 7.4% | | |
客户B
|
| | | | 6.0% | | | | | | 40.4% | | |
客户C
|
| | | | 5.3% | | | | | | 18.4% | | |
| | |
截至的9个月
9月30日 |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
客户E
|
| | | | 16.8% | | | | | | 0.0% | | |
客户A
|
| | | | 16.7% | | | | | | 9.1% | | |
客户D
|
| | | | 15.4% | | | | | | 0.0% | | |
客户C
|
| | | | 3.0% | | | | | | 15.2% | | |
客户F
|
| | | | 0.0% | | | | | | 35.6% | | |
客户G
|
| | | | 2.8% | | | | | | 12.4% | | |
| | |
客户列表
|
| |
商标和
商号 |
| |
竞业禁止
协议 |
| |
合计
|
| ||||||||||||
收购日的公允价值
|
| | | $ | 13,028,320 | | | | | $ | 3,501,200 | | | | | $ | 1,504,330 | | | | | $ | 18,033,850 | | |
累计摊销
|
| | | | (1,302,832) | | | | | | (350,120) | | | | | | (300,866) | | | | | | (1,953,818) | | |
无形资产,截至2021年9月30日的净值
|
| | | $ | 11,725,488 | | | | | $ | 3,151,080 | | | | | $ | 1,203,464 | | | | | $ | 16,080,032 | | |
预计寿命(年)
|
| | | | 10 | | | | | | 10 | | | | | | 5 | | | | | | | | |
2021年9月30日加权平均剩余寿命(年)
|
| | | | 9.0 | | | | | | 9.0 | | | | | | 4.0 | | | | | | | | |
| | |
合计
|
| |||
2021
|
| | | $ | 488,454 | | |
2022
|
| | | | 1,953,818 | | |
2023
|
| | | | 1,953,818 | | |
2024
|
| | | | 1,953,818 | | |
2025
|
| | | | 1,878,602 | | |
之后
|
| | | | 7,851,522 | | |
合计
|
| | | $ | 16,080,032 | | |
|
支付给卖家的现金
|
| | | $ | 12,000,000 | | |
|
会员单位发放
|
| | | | 4,294,041 | | |
|
可强制赎回的单位
|
| | | | 9,913,940 | | |
|
总购买考量
|
| | | $ | 26,207,981 | | |
| 收购资产的公允价值: | | | |||||
|
现金和现金等价物
|
| | | $ | 1,014,151 | | |
|
应收账款
|
| | | | 4,590,945 | | |
|
预付费用和其他流动资产
|
| | | | 148,717 | | |
|
其他资产
|
| | | | 9,618 | | |
|
无形资产
|
| | | | 18,033,850 | | |
|
商誉
|
| | | | 4,095,700 | | |
|
收购的总资产
|
| | | | 27,892,981 | | |
| | | | | | | | |
| 所承担负债的公允价值: | | | |||||
|
应付账款
|
| | | $ | 683,521 | | |
|
应计负债
|
| | | | 244,165 | | |
|
递延收入
|
| | | | 757,314 | | |
|
承担的总负债
|
| | | | 1,685,000 | | |
|
净资产公允价值总额
|
| | | $ | 26,207,981 | | |
|
| | |
用于
九个月 已结束 9月30日 2020 |
| |||
收入 - 形式合计
|
| | | $ | 23,814,089 | | |
净收入 - 形式合并
|
| | | $ | 3,989,949 | | |
| | |
用于
九个月 已结束 9月30日 2020 |
| |||
收入
|
| | | $ | 5,876,008 | | |
添加:收入,橙色142
|
| | | | 17,938,081 | | |
收入 - 形式合计
|
| | | $ | 23,814,089 | | |
| | |
9月30日
2021 |
| |
12月31日
2020 |
| ||||||
应计薪酬和福利
|
| | | $ | 610,166 | | | | | $ | 482,436 | | |
应计诉讼费
|
| | | | 501,078 | | | | | | 501,078 | | |
应计费用
|
| | | | 313,287 | | | | | | 317,401 | | |
应计利息
|
| | | | 86,032 | | | | | | 91,605 | | |
应计负债总额
|
| | | $ | 1,510,563 | | | | | $ | 1,392,520 | | |
| | |
截至的9个月
9月30日 |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
利息支出 - 东西岸
|
| | | $ | 28,368 | | | | | $ | — | | |
利息支出 - 第一公民银行
|
| | | | — | | | | | | 18,297 | | |
递延融资成本摊销
|
| | | | 38,832 | | | | | | — | | |
递延融资成本的利息支出和摊销总额
|
| | | $ | 67,200 | | | | | $ | 18,297 | | |
| | |
截至的9个月
9月30日 |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
利息支出
|
| | | $ | 1,509,752 | | | | | $ | — | | |
递延融资成本摊销
|
| | | | 215,055 | | | | | | — | | |
递延融资成本的利息支出和摊销总额
|
| | | $ | 1,724,807 | | | | | $ | — | | |
|
2021
|
| | | $ | — | | |
|
2022
|
| | | | 3,062,435 | | |
|
2023
|
| | | | 9,447,981 | | |
|
2024
|
| | | | 74,912 | | |
|
2025
|
| | | | 75,385 | | |
|
之后
|
| | | | 168,235 | | |
|
合计
|
| | | | 12,828,948 | | |
|
当前部分较少
|
| | | | (2,611,685) | | |
|
递延融资成本减少
|
| | | | (286,741) | | |
|
长期债务,净额
|
| | | $ | 9,930,522 | | |
|
2021
|
| | | $ | 36,638 | | |
|
2022
|
| | | | 121,651 | | |
|
2023
|
| | | | 90,138 | | |
| | | | | $ | 248,427 | | |
| | |
截至9月30日的9个月
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
会员单位应占净收益(亏损)
|
| | | $ | 623,701 | | | | | $ | (380,490) | | |
年初未完成的单位数量
|
| | | | 34,182 | | | | | | 28,545 | | |
年内发行的加权平均单位数
|
| | | | — | | | | | | 21 | | |
年底未偿还的基本单位和稀释单位数量
|
| | | | 34,182 | | | | | | 28,566 | | |
基本和摊薄后的单位净收益(亏损)
|
| | | $ | 18.25 | | | | | $ | (13.32) | | |
| | |
截至的9个月
9月30日 |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
买方广告
|
| | | $ | 19,975,235 | | | | | $ | 4,377,708 | | |
卖方广告
|
| | | | 5,261,135 | | | | | | 1,498,300 | | |
总收入
|
| | | $ | 25,236,370 | | | | | $ | 5,876,008 | | |
| | |
截至的9个月
9月30日 |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
买方广告
|
| | | $ | 4,705,408 | | | | | $ | 536,181 | | |
卖方广告
|
| | | | 277,293 | | | | | | (95,655) | | |
公司办公室
|
| | | | (1,921,973) | | | | | | (1,325,375) | | |
合并营业收入(亏损)
|
| | | $ | 3,060,728 | | | | | $ | (884,849) | | |
| | |
在
9月30日 2021 |
| |
在
12月31日 2020 |
| ||||||
买方广告
|
| | | $ | 25,653,242 | | | | | $ | 27,622,180 | | |
卖方广告
|
| | | | 3,608,434 | | | | | | 2,641,325 | | |
公司办公室
|
| | | | 636,751 | | | | | | 431,970 | | |
总资产
|
| | | $ | 29,898,427 | | | | | $ | 30,695,475 | | |
| | |
第
页
|
| |||
I独立审计师报告
|
| | | | F-57 | | |
F财务报表: | | | | | | | |
截至2019年12月31日和2018年12月31日的资产负债表
|
| | | | F-59 | | |
截至2019年和2018年12月31日止年度的经营报表和股东权益变动
|
| | | | F-60 | | |
截至2019年和2018年12月31日止年度现金流量表
|
| | | | F-61 | | |
N财务报表注释
|
| | |
|
F-62
|
| |
| | |
2019
|
| |
2018
|
| ||||||
资产
|
| ||||||||||||
流动资产: | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 614,048 | | | | | $ | 897,479 | | |
应收账款净额
|
| | | | 3,154,887 | | | | | | 1,636,790 | | |
预付费用和其他流动资产
|
| | | | 250,201 | | | | | | 58,839 | | |
流动资产总额
|
| | | | 4,019,136 | | | | | | 2,593,108 | | |
其他资产
|
| | | | 9,618 | | | | | | 26,483 | | |
总资产
|
| | |
$
|
4,028,754
|
| | | | $ | 2,619,591 | | |
负债和会员权益
|
| ||||||||||||
流动负债: | | | | | | | | | | | | | |
应付账款
|
| | | $ | 570,226 | | | | | $ | 165,593 | | |
应计负债
|
| | | | 366,566 | | | | | | 419,127 | | |
递延收入
|
| | | | 375,794 | | | | | | 845,211 | | |
流动负债总额
|
| | | | 1,312,586 | | | | | | 1,429,931 | | |
总负债
|
| | | | 1,312,586 | | | | | | 1,429,931 | | |
成员股权
|
| | | | 2,716,168 | | | | | | 1,189,660 | | |
总负债和成员权益
|
| | |
$
|
4,028,754
|
| | | | $ | 2,619,591 | | |
| | |
2019
|
| |
2018
|
| ||||||
广告收入
|
| | | $ | 14,043,423 | | | | | $ | 10,002,965 | | |
营销收入
|
| | | | 2,911,636 | | | | | | 36,441 | | |
总收入
|
| | | | 16,955,059 | | | | | | 10,039,406 | | |
销售成本
|
| | | | 5,296,385 | | | | | | 4,125,520 | | |
毛利润
|
| | | | 11,658,674 | | | | | | 5,913,886 | | |
运营费用: | | | | | | | | | | | | | |
工资相关成本
|
| | | | 4,594,768 | | | | | | 2,495,993 | | |
一般和行政
|
| | | | 1,512,376 | | | | | | 1,229,738 | | |
总运营费用
|
| | | | 6,107,144 | | | | | | 3,725,731 | | |
运营收入
|
| | | | 5,551,530 | | | | | | 2,188,155 | | |
其他收入: | | | | | | | | | | | | | |
利息收入
|
| | | | 240 | | | | | | 241 | | |
出售物业和设备的收益
|
| | | | 11,200 | | | | | | — | | |
其他收入合计
|
| | | | 11,440 | | | | | | 241 | | |
税前收入
|
| | | | 5,562,970 | | | | | | 2,188,396 | | |
税金拨备
|
| | | | (51,638) | | | | | | (28,872) | | |
净收入
|
| | | $ | 5,511,332 | | | | | $ | 2,159,524 | | |
成员权益,年初
|
| | | $ | 1,189,660 | | | | | $ | 1,319,951 | | |
从USDM LLC转移的股权
|
| | | | 76,638 | | | | | | — | | |
分配给父母
|
| | | | (4,061,462) | | | | | | (2,289,815) | | |
净收入
|
| | | | 5,511,332 | | | | | | 2,159,524 | | |
成员权益,年底
|
| | | $ | 2,716,168 | | | | | $ | 1,189,660 | | |
| | |
2019
|
| |
2018
|
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
净收入
|
| | | $ | 5,511,332 | | | | | $ | 2,159,524 | | |
将净收益与经营活动提供的现金净额进行调整:
|
| | | | | | | | | | | | |
出售物业和设备的收益
|
| | | | (11,200) | | | | | | — | | |
经营性资产和负债变动:
|
| | | | | | | | | | | | |
应收账款
|
| | | | (1,518,097) | | | | | | (790,602) | | |
预付费用和其他资产
|
| | | | (174,497) | | | | | | (14,909) | | |
应付账款和应计负债
|
| | | | 352,072 | | | | | | (18,010) | | |
递延收入
|
| | | | (469,417) | | | | | | 444,503 | | |
关联方应收账款
|
| | | | — | | | | | | 296,300 | | |
经营活动提供的现金净额
|
| | | | 3,690,193 | | | | | | 2,076,806 | | |
投资活动的现金流: | | | | | | | | | | | | | |
出售财产和设备的现金收益
|
| | | | 11,200 | | | | | | — | | |
投资活动提供的现金净额
|
| | | | 11,200 | | | | | | — | | |
融资活动的现金流: | | | | | | | | | | | | | |
分配给父母
|
| | | | (4,061,462) | | | | | | (2,289,815) | | |
从USDM LLC转移的股权
|
| | | | 76,638 | | | | | | — | | |
用于融资活动的现金净额
|
| | | | (3,984,824) | | | | | | (2,289,815) | | |
现金和现金等价物净减少
|
| | | | (283,431) | | | | | | (213,009) | | |
年初现金和现金等价物
|
| | | | 897,479 | | | | | | 1,110,488 | | |
现金和现金等价物,年终
|
| | | $ | 614,048 | | | | | $ | 897,479 | | |
补充信息: | | | | | | | | | | | | | |
缴纳所得税的现金
|
| | | $ | 51,638 | | | | | $ | 28,872 | | |
| | |
2019
|
| |
2018
|
| ||||||
应付奖金
|
| | | $ | 59,013 | | | | | $ | 90,576 | | |
其他付费媒体
|
| | | | — | | | | | | 241,222 | | |
其他应计费用
|
| | | | 21,035 | | | | | | 39,913 | | |
客户存款
|
| | | | 113,799 | | | | | | — | | |
应付佣金
|
| | | | 172,719 | | | | | | 47,416 | | |
| | | | $ | 366,566 | | | | | $ | 419,127 | | |
| 截至2012年12月31日的财政年度 | | | |||||
|
2020
|
| | | $ | 78,000 | | |
|
2021
|
| | | | 80,400 | | |
|
合计
|
| | | $ | 158,400 | | |
| | |
第
页
|
| |||
财务报表 | | | | | | | |
资产负债表 - 2020年9月30日(未经审计)和2019年12月31日(已审计)
|
| | | | F-69 | | |
运营报表
(未经审计) |
| | | | F-70 | | |
股东权益变动表
2020年(未经审计) |
| | | | F-71 | | |
现金流量表
(未经审计) |
| | | | F-72 | | |
财务报表附注
|
| | | | F-73 | | |
| | |
9月30日
2020 |
| |
12月31日
2019 |
| ||||||
| | |
(未经审计)
|
| |
(已审核)
|
| ||||||
资产 | | | | ||||||||||
当前资产 | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 1,014,151 | | | | | $ | 614,048 | | |
应收账款净额
|
| | | | 4,590,945 | | | | | | 3,154,887 | | |
预付费用和其他流动资产
|
| | | | 148,717 | | | | | | 250,201 | | |
流动资产总额
|
| | | | 5,753,813 | | | | | | 4,019,136 | | |
其他长期资产
|
| | | | 9,618 | | | | | | 9,618 | | |
总资产
|
| | | $ | 5,763,431 | | | | | $ | 4,028,754 | | |
负债和会员权益 | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | |
应付账款
|
| | | $ | 683,521 | | | | | $ | 570,226 | | |
应计负债
|
| | | | 244,165 | | | | | | 366,566 | | |
递延收入
|
| | | | 757,314 | | | | | | 375,794 | | |
流动负债总额
|
| | | | 1,685,000 | | | | | | 1,312,586 | | |
成员股权
|
| | | | 4,078,431 | | | | | | 2,716,168 | | |
负债总额和成员权益
|
| | | $ | 5,763,431 | | | | | $ | 4,028,754 | | |
| | |
截至的9个月
2020年9月30日 |
| |
截至的9个月
2019年9月30日 |
| | ||||||||
收入 | | | | | | | | | | | | | | | | |
广告收入
|
| | | $ | 14,887,635 | | | | | $ | 9,443,989 | | | | | |
营销收入
|
| | | | 3,050,446 | | | | | | 2,161,962 | | | | | |
总收入
|
| | | | 17,938,081 | | | | | | 11,605,951 | | | | | |
收入成本
|
| | | | 5,267,463 | | | | | | 3,750,595 | | | | | |
毛利
|
| | | | 12,670,618 | | | | | | 7,855,356 | | | | | |
运营费用 | | | | | | | | | | | | | | | | |
薪酬、税收和福利
|
| | | | 4,038,610 | | | | | | 3,028,255 | | | | | |
一般和行政
|
| | | | 757,540 | | | | | | 1,128,554 | | | | | |
总运营费用
|
| | | | 4,796,150 | | | | | | 4,156,809 | | | | | |
运营收入
|
| | | | 7,874,468 | | | | | | 3,698,547 | | | | | |
其他收入
|
| | | | 11,900 | | | | | | 11,380 | | | | | |
其他收入合计
|
| | | | 11,900 | | | | | | 11,380 | | | | | |
税费
|
| | | | (48,971) | | | | | | — | | | | | |
净收入
|
| | | $ | 7,837,397 | | | | | $ | 3,709,927 | | | | | |
| | |
常用部件
|
| |
累计
股权 |
| |
成员‘
股权 |
| |||||||||||||||
|
个共享
|
| |
金额
|
| ||||||||||||||||||||
余额,2018年12月31日(已审计)
|
| | | | 1,000 | | | | | $ | 10 | | | | | $ | 1,189,648 | | | | | $ | 1,189,658 | | |
USDM LLC的股权转让
|
| | | | | | | | | | | | | | | | 76,638 | | | | | | 76,638 | | |
分发给会员
|
| | | | | | | | | | | | | | | | (3,235,600) | | | | | | (3,235,600) | | |
净收入
|
| | | | | | | | | | | | | | | | 3,709,927 | | | | | | 3,709,927 | | |
余额,2019年9月30日(未经审计)
|
| | | | 1,000 | | | | | $ | 10 | | | | | $ | 1,740,613 | | | | | $ | 1,740,623 | | |
| | |
常用部件
|
| |
累计
股权 |
| |
成员‘
股权 |
| |||||||||||||||
|
个共享
|
| |
金额
|
| ||||||||||||||||||||
余额,2018年12月31日(已审计)
|
| | | | 1,000 | | | | | $ | 10 | | | | | $ | 1,189,648 | | | | | $ | 1,189,658 | | |
USDM LLC的股权转让
|
| | | | | | | | | | | | | | | | 76,638 | | | | | | 76,638 | | |
分发给会员
|
| | | | | | | | | | | | | | | | (4,061,462) | | | | | | (4,061,462) | | |
净收入
|
| | | | | | | | | | | | | | | | 5,511,332 | | | | | | 5,511,332 | | |
余额,2019年12月31日(已审计)
|
| | | | 1,000 | | | | | | 10 | | | | | | 2,716,156 | | | | | | 2,716,166 | | |
分发给会员
|
| | | | | | | | | | | | | | | | (6,475,132) | | | | | | (6,475,132) | | |
净收入
|
| | | | | | | | | | | | | | | | 7,837,397 | | | | | | 7,837,397 | | |
余额,2020年9月30日(未经审计)
|
| | | | 1,000 | | | | | $ | 10 | | | | | $ | 4,078,421 | | | | | $ | 4,078,431 | | |
| | |
9月30日
2020 |
| |
9月30日
2019 |
| ||||||
经营活动产生的现金流: | | | | | | | | | | | | | |
净收入
|
| | | $ | 7,837,397 | | | | | $ | 3,709,927 | | |
将净亏损与经营活动提供的现金净额进行调整:
|
| | | | | | | | | | | | |
经营性资产和负债变动:
|
| | | | | | | | | | | | |
应收账款
|
| | | | (1,436,059) | | | | | | (758,546) | | |
预付费用和其他流动资产
|
| | | | 101,484 | | | | | | (212,319) | | |
其他长期资产
|
| | | | — | | | | | | 16,865 | | |
应付账款
|
| | | | 113,293 | | | | | | 257,304 | | |
应计负债
|
| | | | (122,400) | | | | | | 111,090 | | |
递延收入
|
| | | | 381,520 | | | | | | 232,803 | | |
经营活动提供的现金净额
|
| | | | 6,875,235 | | | | | | 3,357,124 | | |
融资活动提供的现金流(使用): | | | | | | | | | | | | | |
分发给成员
|
| | | | (6,475,132) | | | | | | (3,235,600) | | |
从USDM LLC转移的股权
|
| | | | — | | | | | | 76,638 | | |
用于融资活动的现金净额
|
| | | | (6,475,132) | | | | | | (3,158,962) | | |
现金和现金等价物净增长
|
| | | | 400,103 | | | | | | 198,162 | | |
现金及现金等值物,期末
|
| | | | 614,048 | | | | | | 897,479 | | |
现金及现金等值物,期末
|
| | | $ | 1,014,151 | | | | | $ | 1,095,641 | | |
| | |
9月30日
2020 |
| |
12月31日
2019 |
| ||||||
应计佣金
|
| | | $ | 136,525 | | | | | $ | 172,719 | | |
其他应计费用
|
| | | | 99,835 | | | | | | 21,035 | | |
累积奖金
|
| | | | 6,185 | | | | | | 59,013 | | |
客户存款
|
| | | | 1,620 | | | | | | 113,799 | | |
应计负债总额
|
| | | $ | 244,165 | | | | | $ | 366,566 | | |