|
特拉華州
(州或其他司法管轄區 成立公司或組織) |
| |
7372
(主要標準行業 分類代碼號) |
| |
82-3031543
(税務局僱主 標識號) |
|
|
羅伯特·M·海沃德,P.C.
羅伯特·E·戈德特(Robert E.Goedert),P.C. 亞歷山大·M·施瓦茨 Kirkland&Ellis LLP 300北拉薩爾 伊利諾伊州芝加哥60654 (312) 862-2000 |
| |
邁克爾·卡普蘭
馬塞爾·R·福斯滕 Davis Polk&Wardwell LLP 列剋星敦大道450號 紐約,紐約10017 (212) 450-4000 |
|
| 大型加速文件管理器☐ | | |
加速了☐的文件管理器
|
| |
非加速文件管理器
|
| |
較小的☐報告公司
新興市場成長型公司 |
|
| | ||||||||||||||||
各類證券名稱
待註冊 |
| | |
金額為
已註冊(1) |
| | |
建議的最大值
每件產品的發行價 分享(2) |
| | |
建議的最大值
聚合產品 價格(1)(2) |
| | |
金額
註冊費 |
|
普通股,每股票面價值0.001美元
|
| | | | | | | | | | | | | | | | |
| | |
第
頁
|
| |||
招股説明書摘要
|
| | | | 1 | | |
風險因素
|
| | | | 16 | | |
前瞻性陳述
|
| | | | 58 | | |
市場和行業數據
|
| | | | 60 | | |
使用收益
|
| | | | 61 | | |
股利政策
|
| | | | 62 | | |
選定的合併財務數據
|
| | | | 63 | | |
管理層對財務狀況和經營成果的討論和分析
|
| | | | 68 | | |
業務
|
| | | | 97 | | |
管理
|
| | | | 119 | | |
高管薪酬
|
| | | | 126 | | |
本金和銷售股東
|
| | | | 132 | | |
某些關係和關聯方交易
|
| | | | 134 | | |
對某些債務的描述
|
| | | | 137 | | |
股本説明
|
| | | | 139 | | |
有資格未來出售的股票
|
| | | | 145 | | |
美國聯邦所得税和遺產税對非美國持有者的重大影響
|
| | | | 147 | | |
承銷
|
| | | | 152 | | |
法律事務
|
| | | | 159 | | |
專家
|
| | | | 159 | | |
您可以在這裏找到更多信息
|
| | | | 159 | | |
合併財務報表索引
|
| | | | F-1 | | |
| | |
截至6月30日的6個月
|
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(千,不包括每股和每股金額)
|
| |||||||||||||||||||||
合併報表數據:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
訂閲
|
| | | $ | 103,056 | | | | | $ | 70,956 | | | | | $ | 159,111 | | | | | $ | 100,350 | | |
服務
|
| | | | 6,461 | | | | | | 9,295 | | | | | | 19,008 | | | | | | 20,206 | | |
許可證
|
| | | | 13,104 | | | | | | 12,187 | | | | | | 25,908 | | | | | | 26,006 | | |
總收入
|
| | | | 122,621 | | | | | | 92,438 | | | | | | 204,027 | | | | | | 146,562 | | |
收入成本: | | | | | | | | | | | | | | | | | | | | | | | | | |
認購成本(1)(2)(不包括如下所示的攤銷費用)
|
| | | | 18,010 | | | | | | 14,380 | | | | | | 31,539 | | | | | | 24,088 | | |
服務成本(1)(2)(不包括如下所示的攤銷費用)
|
| | | | 5,293 | | | | | | 7,192 | | | | | | 14,224 | | | | | | 16,246 | | |
攤銷費用
|
| | | | 5,355 | | | | | | 4,954 | | | | | | 10,266 | | | | | | 8,969 | | |
總收入成本
|
| | | | 28,658 | | | | | | 26,526 | | | | | | 56,029 | | | | | | 49,303 | | |
毛利
|
| | | | 93,963 | | | | | | 65,912 | | | | | | 147,998 | | | | | | 97,259 | | |
運營費用: | | | | | | | | | | | | | | | | | | | | | | | | | |
銷售和營銷(1)(2)
|
| | | | 42,484 | | | | | | 31,888 | | | | | | 71,006 | | | | | | 51,976 | | |
研發(1)(2)
|
| | | | 24,546 | | | | | | 18,534 | | | | | | 42,829 | | | | | | 31,515 | | |
一般和行政(1)(2)(3)
|
| | | | 17,892 | | | | | | 14,797 | | | | | | 32,003 | | | | | | 22,270 | | |
攤銷費用
|
| | | | 11,308 | | | | | | 11,259 | | | | | | 22,416 | | | | | | 21,491 | | |
總運營費用
|
| | | | 96,230 | | | | | | 76,478 | | | | | | 168,254 | | | | | | 127,252 | | |
運營損失
|
| | | | (2,267) | | | | | | (10,566) | | | | | | (20,256) | | | | | | (29,993) | | |
利息費用淨額
|
| | | | (9,468) | | | | | | (10,952) | | | | | | (21,423) | | | | | | (18,203) | | |
外幣交易損失
|
| | | | (317) | | | | | | (450) | | | | | | (1,252) | | | | | | (418) | | |
其他收入,淨額
|
| | | | 91 | | | | | | 110 | | | | | | 220 | | | | | | 221 | | |
所得税優惠前虧損
|
| | | | (11,961) | | | | | | (21,858) | | | | | | (42,711) | | | | | | (48,393) | | |
| | |
截至6月30日的6個月
|
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(千,不包括每股和每股金額)
|
| |||||||||||||||||||||
所得税優惠
|
| | | | 3,248 | | | | | | 5,177 | | | | | | 10,111 | | | | | | 12,137 | | |
淨虧損
|
| | | $ | (8,713) | | | | | $ | (16,681) | | | | | $ | (32,600) | | | | | $ | (36,256) | | |
每股數據:(4) | | | | | | | | | | | | | | | | | | | | | | | | | |
每股淨虧損:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
基礎版
|
| | | $ | (0.08) | | | | | $ | (0.16) | | | | | $ | (0.32) | | | | | $ | (0.35) | | |
稀釋
|
| | | $ | (0.08) | | | | | $ | (0.16) | | | | | $ | (0.32) | | | | | $ | (0.35) | | |
計算每股淨虧損時使用的加權平均股份:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
基礎版
|
| | | | 102,861,475 | | | | | | 102,694,756 | | | | | | 102,752,092 | | | | | | 102,325,465 | | |
稀釋
|
| | | | 102,861,475 | | | | | | 102,694,756 | | | | | | 102,752,092 | | | | | | 102,325,465 | | |
| | |
截至6月30日的6個月
|
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
現金流量數據合併表:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
經營活動提供(使用)的淨現金
|
| | | $ | 9,457 | | | | | $ | (9,719) | | | | | $ | 11,183 | | | | | $ | 9,360 | | |
投資活動使用的淨現金
|
| | | | (1,366) | | | | | | (38,625) | | | | | | (47,363) | | | | | | (5,802) | | |
融資活動提供(使用)的淨現金
|
| | | | (2,100) | | | | | | 39,106 | | | | | | 29,373 | | | | | | 1,770 | | |
非GAAP財務數據(未經審計):
|
| | | | | | | | | | | | | | | | | | | | | | | | |
非公認會計準則毛利(5)
|
| | | $ | 99,394 | | | | | $ | 70,984 | | | | | $ | 158,458 | | | | | $ | 106,453 | | |
非公認會計準則營業收入(6)
|
| | | | 15,507 | | | | | | 7,769 | | | | | | 16,479 | | | | | | 2,940 | | |
調整後息税前利潤(7)
|
| | | | 17,937 | | | | | | 9,751 | | | | | | 20,824 | | | | | | 6,615 | | |
| | |
截至6個月
06月30日 |
| |
年終
12月31日 |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
收入成本: | | | | | | | | | | | | | | | | | | | | | | | | | |
訂閲
|
| | | $ | 76 | | | | | $ | 118 | | | | | $ | 194 | | | | | $ | 225 | | |
服務
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
銷售和營銷
|
| | | | 222 | | | | | | 236 | | | | | | 460 | | | | | | 529 | | |
研發
|
| | | | 298 | | | | | | 185 | | | | | | 394 | | | | | | 239 | | |
一般和行政
|
| | | | 979 | | | | | | 679 | | | | | | 1,413 | | | | | | 1,322 | | |
| | | | $ | 1,575 | | | | | $ | 1,218 | | | | | $ | 2,461 | | | | | $ | 2,315 | | |
| | |
截至6個月
06月30日 |
| |
年終
12月31日 |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
收入成本: | | | | | | | | | | | | | | | | | | | | | | | | | |
訂閲
|
| | | $ | 465 | | | | | $ | 397 | | | | | $ | 846 | | | | | $ | 745 | | |
服務
|
| | | | 100 | | | | | | 121 | | | | | | 232 | | | | | | 285 | | |
銷售和營銷
|
| | | | 932 | | | | | | 734 | | | | | | 1,582 | | | | | | 1,238 | | |
研發
|
| | | | 552 | | | | | | 490 | | | | | | 1,052 | | | | | | 905 | | |
一般和行政
|
| | | | 288 | | | | | | 130 | | | | | | 413 | | | | | | 281 | | |
| | | | $ | 2,337 | | | | | $ | 1,872 | | | | | $ | 4,125 | | | | | $ | 3,454 | | |
| | |
截至6個月
06月30日 |
| |
年終
12月31日 |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
一般和行政
|
| | | $ | 3,236 | | | | | $ | 904 | | | | | $ | 1,392 | | | | | $ | 158 | | |
| | |
06月30日
2020 |
| |||
| | |
(千)
|
| |||
合併資產負債表數據(期末): | | | | | | | |
現金和現金等價物
|
| | | $ | 38,424 | | |
營運資金(A)
|
| | | | (44,681) | | |
總資產
|
| | | | 909,350 | | |
遞延收入
|
| | | | 157,738 | | |
債務(B) | | | | | 201,891 | | |
總負債
|
| | | | 412,507 | | |
股東權益總額
|
| | | | 496,843 | | |
| | |
截至6月30日的6個月
|
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(千,不包括每股和每股金額)
|
| |||||||||||||||||||||
合併報表數據: | | | | | | | | | | | | | | | | | | | | | | | | | |
收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
訂閲
|
| | | $ | 103,056 | | | | | $ | 70,956 | | | | | $ | 159,111 | | | | | $ | 100,350 | | |
服務
|
| | | | 6,461 | | | | | | 9,295 | | | | | | 19,008 | | | | | | 20,206 | | |
許可證
|
| | | | 13,104 | | | | | | 12,187 | | | | | | 25,908 | | | | | | 26,006 | | |
總收入
|
| | | | 122,621 | | | | | | 92,438 | | | | | | 204,027 | | | | | | 146,562 | | |
收入成本: | | | | | | | | | | | | | | | | | | | | | | | | | |
認購成本(1)(2)(不包括攤銷費用
如下所示) |
| | | | 18,010 | | | | | | 14,380 | | | | | | 31,539 | | | | | | 24,088 | | |
服務成本(1)(2)(不包括如下所示的攤銷費用)
|
| | | | 5,293 | | | | | | 7,192 | | | | | | 14,224 | | | | | | 16,246 | | |
攤銷費用
|
| | | | 5,355 | | | | | | 4,954 | | | | | | 10,266 | | | | | | 8,969 | | |
總收入成本
|
| | | | 28,658 | | | | | | 26,526 | | | | | | 56,029 | | | | | | 49,303 | | |
毛利
|
| | | | 93,963 | | | | | | 65,912 | | | | | | 147,998 | | | | | | 97,259 | | |
運營費用: | | | | | | | | | | | | | | | | | | | | | | | | | |
銷售和營銷(1)(2)
|
| | | | 42,484 | | | | | | 31,888 | | | | | | 71,006 | | | | | | 51,976 | | |
研發(1)(2)
|
| | | | 24,546 | | | | | | 18,534 | | | | | | 42,829 | | | | | | 31,515 | | |
一般和行政(1)(2)(3)
|
| | | | 17,892 | | | | | | 14,797 | | | | | | 32,003 | | | | | | 22,270 | | |
攤銷費用
|
| | | | 11,308 | | | | | | 11,259 | | | | | | 22,416 | | | | | | 21,491 | | |
總運營費用
|
| | | | 96,230 | | | | | | 76,478 | | | | | | 168,254 | | | | | | 127,252 | | |
運營損失
|
| | | | (2,267) | | | | | | (10,566) | | | | | | (20,256) | | | | | | (29,993) | | |
利息費用淨額
|
| | | | (9,468) | | | | | | (10,952) | | | | | | (21,423) | | | | | | (18,203) | | |
外幣交易損失
|
| | | | (317) | | | | | | (450) | | | | | | (1,252) | | | | | | (418) | | |
其他收入,淨額
|
| | | | 91 | | | | | | 110 | | | | | | 220 | | | | | | 221 | | |
所得税優惠前虧損
|
| | | | (11,961) | | | | | | (21,858) | | | | | | (42,711) | | | | | | (48,393) | | |
所得税優惠
|
| | | | 3,248 | | | | | | 5,177 | | | | | | 10,111 | | | | | | 12,137 | | |
淨虧損
|
| | | $ | (8,713) | | | | | $ | (16,681) | | | | | $ | (32,600) | | | | | $ | (36,256) | | |
每股數據:(4) | | | | | | | | | | | | | | | | | | | | | | | | | |
每股淨虧損:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
基礎版
|
| | | $ | (0.08) | | | | | $ | (0.16) | | | | | $ | (0.32) | | | | | $ | (0.35) | | |
稀釋
|
| | | $ | (0.08) | | | | | $ | (0.16) | | | | | $ | (0.32) | | | | | $ | (0.35) | | |
計算每股淨虧損時使用的加權平均股份:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
基礎版
|
| | | | 102,861,475 | | | | | | 102,694,756 | | | | | | 102,752,092 | | | | | | 102,325,465 | | |
稀釋
|
| | | | 102,861,475 | | | | | | 102,694,756 | | | | | | 102,752,092 | | | | | | 102,325,465 | | |
| | |
截至6個月
06月30日 |
| |
年終
12月31日 |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
收入成本: | | | | | | | | | | | | | | | | | | | | | | | | | |
訂閲
|
| | | $ | 76 | | | | | $ | 118 | | | | | $ | 194 | | | | | $ | 225 | | |
服務
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
銷售和營銷
|
| | | | 222 | | | | | | 236 | | | | | | 460 | | | | | | 529 | | |
研發
|
| | | | 298 | | | | | | 185 | | | | | | 394 | | | | | | 239 | | |
一般和行政
|
| | | | 979 | | | | | | 679 | | | | | | 1,413 | | | | | | 1,322 | | |
| | | | $ | 1,575 | | | | | $ | 1,218 | | | | | $ | 2,461 | | | | | $ | 2,315 | | |
| | |
截至6個月
06月30日 |
| |
年終
12月31日 |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
收入成本: | | | | | | | | | | | | | | | | | | | | | | | | | |
訂閲
|
| | | $ | 465 | | | | | $ | 397 | | | | | $ | 846 | | | | | $ | 745 | | |
服務
|
| | | | 100 | | | | | | 121 | | | | | | 232 | | | | | | 285 | | |
銷售和營銷
|
| | | | 932 | | | | | | 734 | | | | | | 1,582 | | | | | | 1,238 | | |
研發
|
| | | | 552 | | | | | | 490 | | | | | | 1,052 | | | | | | 905 | | |
一般和行政
|
| | | | 288 | | | | | | 130 | | | | | | 413 | | | | | | 281 | | |
| | | | $ | 2,337 | | | | | $ | 1,872 | | | | | $ | 4,125 | | | | | $ | 3,454 | | |
| | |
截至6個月
06月30日 |
| |
年終
12月31日 |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
一般和行政
|
| | | $ | 3,236 | | | | | $ | 904 | | | | | $ | 1,392 | | | | | $ | 158 | | |
| | |
06月30日
2020 |
| |
12月31日
|
| ||||||||||||
| | |
2019
|
| |
2018
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||
合併資產負債表數據(期末): | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 38,424 | | | | | $ | 32,433 | | | | | $ | 39,240 | | |
營運資金(A)
|
| | | | (44,681) | | | | | | (52,938) | | | | | | (27,230) | | |
總資產
|
| | | | 909,350 | | | | | | 904,808 | | | | | | 853,384 | | |
遞延收入
|
| | | | 157,738 | | | | | | 140,710 | | | | | | 100,662 | | |
債務(B) | | | | | 201,891 | | | | | | 201,319 | | | | | | 171,749 | | |
總負債
|
| | | | 412,507 | | | | | | 400,930 | | | | | | 320,290 | | |
股東權益總額
|
| | | | 496,843 | | | | | | 503,878 | | | | | | 533,094 | | |
| | |
截至6月30日的6個月
|
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
毛利
|
| | | $ | 93,963 | | | | | $ | 65,912 | | | | | $ | 147,998 | | | | | $ | 97,259 | | |
攤銷費用
|
| | | | 5,355 | | | | | | 4,954 | | | | | | 10,266 | | | | | | 8,969 | | |
股票薪酬
|
| | | | 76 | | | | | | 118 | | | | | | 194 | | | | | | 225 | | |
非GAAP毛利
|
| | | $ | 99,394 | | | | | $ | 70,984 | | | | | $ | 158,458 | | | | | $ | 106,453 | | |
| | |
截至6月30日的6個月
|
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
營業虧損
|
| | | $ | (2,267) | | | | | $ | (10,566) | | | | | $ | (20,256) | | | | | $ | (29,993) | | |
股票薪酬
|
| | | | 1,575 | | | | | | 1,218 | | | | | | 2,461 | | | | | | 2,315 | | |
收購相關費用
|
| | | | 3,236 | | | | | | 904 | | | | | | 1,392 | | | | | | 158 | | |
攤銷費用
|
| | | | 16,663 | | | | | | 16,213 | | | | | | 32,682 | | | | | | 30,460 | | |
收購相關溢價
|
| | | | (3,700) | | | | | | — | | | | | | 200 | | | | | | — | | |
非GAAP營業收入
|
| | | $ | 15,507 | | | | | $ | 7,769 | | | | | $ | 16,479 | | | | | $ | 2,940 | | |
| | |
截至6月30日的6個月
|
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
淨虧損
|
| | | $ | (8,713) | | | | | $ | (16,681) | | | | | $ | (32,600) | | | | | $ | (36,256) | | |
利息費用淨額
|
| | | | 9,468 | | | | | | 10,952 | | | | | | 21,423 | | | | | | 18,203 | | |
所得税優惠
|
| | | | (3,248) | | | | | | (5,177) | | | | | | (10,111) | | | | | | (12,137) | | |
折舊攤銷
|
| | | | 19,002 | | | | | | 18,085 | | | | | | 36,807 | | | | | | 33,914 | | |
股票薪酬
|
| | | | 1,575 | | | | | | 1,218 | | | | | | 2,461 | | | | | | 2,315 | | |
收購相關費用
|
| | | | 3,236 | | | | | | 904 | | | | | | 1,392 | | | | | | 158 | | |
收購相關溢價
|
| | | | (3,700) | | | | | | — | | | | | | 200 | | | | | | — | | |
外幣交易損失
|
| | | | 317 | | | | | | 450 | | | | | | 1,252 | | | | | | 418 | | |
調整後的EBITDA
|
| | | $ | 17,937 | | | | | $ | 9,751 | | | | | $ | 20,824 | | | | | $ | 6,615 | | |
| | |
截至
的往績12個月
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
3月31日
2018 |
| |
06月30日
2018 |
| |
09月30日
2018 |
| |
12月31日
2018 |
| |
3月31日
2019 |
| |
06月30日
2019 |
| |
09月30日
2019 |
| |
12月31日
2019 |
| |
3月31日
2020 |
| |
06月30日
2020 |
| ||||||||||||||||||||||||||||||
以美元計算的淨留存率
|
| | | | 120% | | | | | | 118% | | | | | | 119% | | | | | | 117% | | | | | | 119% | | | | | | 120% | | | | | | 118% | | | | | | 118% | | | | | | 120% | | | | | | 117% | | |
| | |
截至6個月
06月30日 |
| |
年終
12月31日 |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
合併報表數據: | | | | | | | | | | | | | | | | | | | | | | | | | |
收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
訂閲
|
| | | $ | 103,056 | | | | | $ | 70,956 | | | | | $ | 159,111 | | | | | $ | 100,350 | | |
服務
|
| | | | 6,461 | | | | | | 9,295 | | | | | | 19,008 | | | | | | 20,206 | | |
許可證
|
| | | | 13,104 | | | | | | 12,187 | | | | | | 25,908 | | | | | | 26,006 | | |
總收入
|
| | | | 122,621 | | | | | | 92,438 | | | | | | 204,027 | | | | | | 146,562 | | |
收入成本: | | | | | | | | | | | | | | | | | | | | | | | | | |
認購成本(1)(2)(不包括如下所示的攤銷費用)
|
| | | | 18,010 | | | | | | 14,380 | | | | | | 31,539 | | | | | | 24,088 | | |
服務成本(1)(2)(不包括如下所示的攤銷費用)
|
| | | | 5,293 | | | | | | 7,192 | | | | | | 14,224 | | | | | | 16,246 | | |
攤銷費用
|
| | | | 5,355 | | | | | | 4,954 | | | | | | 10,266 | | | | | | 8,969 | | |
總收入成本
|
| | | | 28,658 | | | | | | 26,526 | | | | | | 56,029 | | | | | | 49,303 | | |
毛利
|
| | | | 93,963 | | | | | | 65,912 | | | | | | 147,998 | | | | | | 97,259 | | |
運營費用: | | | | | | | | | | | | | | | | | | | | | | | | | |
銷售和營銷(1)(2)
|
| | | | 42,484 | | | | | | 31,888 | | | | | | 71,006 | | | | | | 51,976 | | |
研發(1)(2)
|
| | | | 24,546 | | | | | | 18,534 | | | | | | 42,829 | | | | | | 31,515 | | |
一般和行政(1)(2)(3)
|
| | | | 17,892 | | | | | | 14,797 | | | | | | 32,003 | | | | | | 22,270 | | |
攤銷費用
|
| | | | 11,308 | | | | | | 11,259 | | | | | | 22,416 | | | | | | 21,491 | | |
總運營費用
|
| | | | 96,230 | | | | | | 76,478 | | | | | | 168,254 | | | | | | 127,252 | | |
運營損失
|
| | | | (2,267) | | | | | | (10,566) | | | | | | (20,256) | | | | | | (29,993) | | |
利息費用淨額
|
| | | | (9,468) | | | | | | (10,952) | | | | | | (21,423) | | | | | | (18,203) | | |
外幣交易損失
|
| | | | (317) | | | | | | (450) | | | | | | (1,252) | | | | | | (418) | | |
其他收入,淨額
|
| | | | 91 | | | | | | 110 | | | | | | 220 | | | | | | 221 | | |
所得税優惠前虧損
|
| | | | (11,961) | | | | | | (21,858) | | | | | | (42,711) | | | | | | (48,393) | | |
所得税優惠
|
| | | | 3,248 | | | | | | 5,177 | | | | | | 10,111 | | | | | | 12,137 | | |
淨虧損
|
| | | $ | (8,713) | | | | | $ | (16,681) | | | | | $ | (32,600) | | | | | $ | (36,256) | | |
| | |
截至6個月
06月30日 |
| |
年終
12月31日 |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
收入成本: | | | | | | | | | | | | | | | | | | | | | | | | | |
訂閲
|
| | | $ | 76 | | | | | $ | 118 | | | | | $ | 194 | | | | | $ | 225 | | |
服務
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
銷售和營銷
|
| | | | 222 | | | | | | 236 | | | | | | 460 | | | | | | 529 | | |
研發
|
| | | | 298 | | | | | | 185 | | | | | | 394 | | | | | | 239 | | |
一般和行政
|
| | | | 979 | | | | | | 679 | | | | | | 1,413 | | | | | | 1,322 | | |
| | | | $ | 1,575 | | | | | $ | 1,218 | | | | | $ | 2,461 | | | | | $ | 2,315 | | |
| | |
截至6個月
06月30日 |
| |
年終
12月31日 |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
收入成本: | | | | | | | | | | | | | | | | | | | | | | | | | |
訂閲
|
| | | $ | 465 | | | | | $ | 397 | | | | | $ | 846 | | | | | $ | 745 | | |
服務
|
| | | | 100 | | | | | | 121 | | | | | | 232 | | | | | | 285 | | |
銷售和營銷
|
| | | | 932 | | | | | | 734 | | | | | | 1,582 | | | | | | 1,238 | | |
研發
|
| | | | 552 | | | | | | 490 | | | | | | 1,052 | | | | | | 905 | | |
一般和行政
|
| | | | 288 | | | | | | 130 | | | | | | 413 | | | | | | 281 | | |
| | | | $ | 2,337 | | | | | $ | 1,872 | | | | | $ | 4,125 | | | | | $ | 3,454 | | |
| | |
截至6個月
06月30日 |
| |
年終
12月31日 |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
一般和行政
|
| | | $ | 3,236 | | | | | $ | 904 | | | | | $ | 1,392 | | | | | $ | 158 | | |
| | |
截至6個月
06月30日 |
| |
年終
12月31日 |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(佔總收入的百分比)
|
| |||||||||||||||||||||
合併報表數據: | | | | | | | | | | | | | | | | | | | | | | | | | |
收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
訂閲
|
| | | | 84% | | | | | | 77% | | | | | | 78% | | | | | | 68% | | |
服務
|
| | | | 5% | | | | | | 10% | | | | | | 9% | | | | | | 14% | | |
許可證
|
| | | | 11% | | | | | | 13% | | | | | | 13% | | | | | | 18% | | |
總收入
|
| | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | |
收入成本: | | | | | | | | | | | | | | | | | | | | | | | | | |
認購成本(不包括攤銷費用)
下面) |
| | | | 15% | | | | | | 16% | | | | | | 15% | | | | | | 16% | | |
服務成本(不包括如下所示的攤銷費用)
|
| | | | 4% | | | | | | 8% | | | | | | 7% | | | | | | 11% | | |
攤銷費用
|
| | | | 4% | | | | | | 5% | | | | | | 5% | | | | | | 6% | | |
總收入成本
|
| | | | 23% | | | | | | 29% | | | | | | 27% | | | | | | 34% | | |
毛利
|
| | | | 77% | | | | | | 71% | | | | | | 73% | | | | | | 66% | | |
運營費用: | | | | | | | | | | | | | | | | | | | | | | | | | |
銷售和營銷
|
| | | | 35% | | | | | | 34% | | | | | | 35% | | | | | | 35% | | |
研發
|
| | | | 20% | | | | | | 20% | | | | | | 21% | | | | | | 22% | | |
一般和行政
|
| | | | 15% | | | | | | 16% | | | | | | 16% | | | | | | 15% | | |
攤銷費用
|
| | | | 9% | | | | | | 12% | | | | | | 11% | | | | | | 15% | | |
總運營費用
|
| | | | 78% | | | | | | 83% | | | | | | 82% | | | | | | 87% | | |
運營損失
|
| | | | -2% | | | | | | -11% | | | | | | -10% | | | | | | -20% | | |
利息費用淨額
|
| | | | -8% | | | | | | -12% | | | | | | -11% | | | | | | -12% | | |
外幣交易損失
|
| | | | 0% | | | | | | 0% | | | | | | -1% | | | | | | 0% | | |
其他收入,淨額
|
| | | | 0% | | | | | | 0% | | | | | | 0% | | | | | | 0% | | |
所得税優惠前虧損
|
| | | | -9% | | | | | | -23% | | | | | | -21% | | | | | | -33% | | |
所得税優惠
|
| | | | 3% | | | | | | 6% | | | | | | 5% | | | | | | 8% | | |
淨虧損
|
| | | | -7% | | | | | | -17% | | | | | | -16% | | | | | | -25% | | |
|
| | |
截至6個月
06月30日 |
| |
更改
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(單位為千,不包括百分比)
|
| |||||||||||||||||||||
SaaS訂閲以及支持和維護
|
| | | $ | 103,056 | | | | | $ | 70,956 | | | | | $ | 32,100 | | | | | | 45% | | |
本地訂閲
|
| | | | 10,310 | | | | | | 7,089 | | | | | | 3,221 | | | | | | 45% | | |
經常性收入
|
| | | | 113,366 | | | | | | 78,045 | | | | | | 35,321 | | | | | | 45% | | |
永久許可證
|
| | | | 2,794 | | | | | | 5,098 | | | | | | (2,304) | | | | | | -45% | | |
專業服務
|
| | | | 6,461 | | | | | | 9,295 | | | | | | (2,834) | | | | | | -30% | | |
非經常性收入
|
| | | | 9,255 | | | | | | 14,393 | | | | | | (5,138) | | | | | | -36% | | |
總收入
|
| | | $ | 122,621 | | | | | $ | 92,438 | | | | | $ | 30,183 | | | | | | 33% | | |
| | |
截至6個月
06月30日 |
| |
更改
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(單位為千,不包括百分比)
|
| |||||||||||||||||||||
收入成本: | | | | | | | | | | | | | | | | | | | | | | | | | |
認購成本(不包括如下所示的攤銷)
|
| | | $ | 18,010 | | | | | $ | 14,380 | | | | | $ | 3,630 | | | | | | 25% | | |
服務成本(不包括以下攤銷)
|
| | | | 5,293 | | | | | | 7,192 | | | | | | (1,899) | | | | | | -26% | | |
攤銷費用
|
| | | | 5,355 | | | | | | 4,954 | | | | | | 401 | | | | | | 8% | | |
總收入成本
|
| | | $ | 28,658 | | | | | $ | 26,526 | | | | | $ | 2,132 | | | | | | 8% | | |
毛利: | | | | | | | | | | | | | | | | | | | | | | | | | |
認購(不包括攤銷)
|
| | | | 84% | | | | | | 82% | | | | | | | | | | | | | | |
服務(不包括攤銷)
|
| | | | 43% | | | | | | 50% | | | | | | | | | | | | | | |
總毛利
|
| | | | 77% | | | | | | 71% | | | | | | | | | | | | | | |
| | |
截至6個月
06月30日 |
| |
更改
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(單位為千,不包括百分比)
|
| |||||||||||||||||||||
運營費用: | | | | | | | | | | | | | | | | | | | | | | | | | |
銷售和營銷
|
| | | $ | 42,484 | | | | | $ | 31,888 | | | | | $ | 10,596 | | | | | | 33% | | |
研發
|
| | | | 24,546 | | | | | | 18,534 | | | | | | 6,012 | | | | | | 32% | | |
一般和行政
|
| | | | 17,892 | | | | | | 14,797 | | | | | | 3,095 | | | | | | 21% | | |
攤銷費用
|
| | | | 11,308 | | | | | | 11,259 | | | | | | 49 | | | | | | 0% | | |
運營費用
|
| | | $ | 96,230 | | | | | $ | 76,478 | | | | | $ | 19,752 | | | | | | 26% | | |
| | |
截至6個月
06月30日 |
| |
更改
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(單位為千,不包括百分比)
|
| |||||||||||||||||||||
利息費用淨額
|
| | | $ | 9,468 | | | | | $ | 10,952 | | | | | $ | (1,484) | | | | | | -14% | | |
| | |
截至6個月
06月30日 |
| |
更改
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(單位為千,不包括百分比)
|
| |||||||||||||||||||||
外幣交易損失
|
| | | $ | 317 | | | | | $ | 450 | | | | | $ | (133) | | | | | | -30% | | |
| | |
截至6個月
06月30日 |
| |
更改
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(單位為千,不包括百分比)
|
| |||||||||||||||||||||
其他收入,淨額
|
| | | $ | 91 | | | | | $ | 110 | | | | | $ | (19) | | | | | | -17% | | |
| | |
截至6個月
06月30日 |
| |
更改
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(單位為千,不包括百分比)
|
| |||||||||||||||||||||
所得税優惠
|
| | | $ | 3,248 | | | | | $ | 5,177 | | | | | $ | (1,929) | | | | | | -37% | | |
| | |
年終
12月31日 |
| | | | | | | | | | | | | |||||||||
| | |
2019
|
| |
2018
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
SaaS訂閲以及支持和維護
|
| | | $ | 159,111 | | | | | $ | 100,350 | | | | | $ | 58,761 | | | | | | 59% | | |
本地訂閲
|
| | | | 16,078 | | | | | | 12,690 | | | | | | 3,388 | | | | | | 27% | | |
經常性收入
|
| | | | 175,189 | | | | | | 113,040 | | | | | | 62,149 | | | | | | 55% | | |
永久許可證
|
| | | | 9,830 | | | | | | 13,316 | | | | | | (3,486) | | | | | | −26% | | |
專業服務
|
| | | | 19,008 | | | | | | 20,206 | | | | | | (1,198) | | | | | | −6% | | |
非經常性收入
|
| | | | 28,838 | | | | | | 33,522 | | | | | | (4,684) | | | | | | −14% | | |
總收入
|
| | | $ | 204,027 | | | | | $ | 146,562 | | | | | $ | 57,465 | | | | | | 39% | | |
| | |
年終
12月31日 |
| | | | | | | | | | | | | |||||||||
| | |
2019
|
| |
2018
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
收入成本: | | | | | | | | | | | | | | | | | | | | | | | | | |
認購成本(不包括攤銷)
下面) |
| | | $ | 31,539 | | | | | $ | 24,088 | | | | | $ | 7,451 | | | | | | 31% | | |
服務成本(不包括以下攤銷)
|
| | | | 14,224 | | | | | | 16,246 | | | | | | (2,022) | | | | | | −12% | | |
攤銷費用
|
| | | | 10,266 | | | | | | 8,969 | | | | | | 1,297 | | | | | | 14% | | |
總收入成本
|
| | | $ | 56,029 | | | | | $ | 49,303 | | | | | $ | 6,726 | | | | | | 14% | | |
毛利: | | | | | | | | | | | | | | | | | | | | | | | | | |
認購(不包括攤銷)
|
| | | | 80% | | | | | | 76% | | | | | | | | | | | | | | |
服務(不包括攤銷)
|
| | | | 25% | | | | | | 20% | | | | | | | | | | | | | | |
總毛利
|
| | | | 73% | | | | | | 66% | | | | | | | | | | | | | | |
| | |
年終
12月31日 |
| | | | | | | | | | | | | |||||||||
| | |
2019
|
| |
2018
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
運營費用: | | | | | | | | | | | | | | | | | | | | | | | | | |
銷售和營銷
|
| | | $ | 71,006 | | | | | $ | 51,976 | | | | | $ | 19,030 | | | | | | 37% | | |
研發
|
| | | | 42,829 | | | | | | 31,515 | | | | | | 11,314 | | | | | | 36% | | |
一般和行政
|
| | | | 32,003 | | | | | | 22,270 | | | | | | 9,733 | | | | | | 44% | | |
攤銷費用
|
| | | | 22,416 | | | | | | 21,491 | | | | | | 925 | | | | | | 4% | | |
運營費用
|
| | | $ | 168,254 | | | | | $ | 127,252 | | | | | $ | 41,002 | | | | | | 32% | | |
| | |
年終
12月31日 |
| | | | | | | | | | | | | |||||||||
| | |
2019
|
| |
2018
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
利息費用淨額
|
| | | $ | 21,423 | | | | | $ | 18,203 | | | | | $ | 3,220 | | | | | | 18% | | |
| | |
年終
12月31日 |
| | | | | | | | | | | | | |||||||||
| | |
2019
|
| |
2018
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
外幣交易損失
|
| | | $ | 1,252 | | | | | $ | 418 | | | | | $ | 834 | | | | | | 200% | | |
| | |
年終
12月31日 |
| | | | | | | | | | | | | |||||||||
| | |
2019
|
| |
2018
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
其他收入,淨額
|
| | | $ | 220 | | | | | $ | 221 | | | | | $ | (1) | | | | | | 0% | | |
| | |
年終
12月31日 |
| | | | | | | | | | | | | |||||||||
| | |
2019
|
| |
2018
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
所得税優惠
|
| | | $ | 10,111 | | | | | $ | 12,137 | | | | | $ | (2,026) | | | | | | −17% | | |
| | |
截至的三個月,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
06月30日
2020 |
| |
3月31日
2020 |
| |
12月31日
2019 |
| |
09月30日
2019 |
| |
06月30日
2019 |
| |
3月31日
2019 |
| |
12月31日
2018 |
| |
09月30日
2018 |
| |
06月30日
2018 |
| |
3月31日
2018 |
| ||||||||||||||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
合併報表數據:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收入: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
訂閲
|
| | | $ | 52,978 | | | | | $ | 50,078 | | | | | $ | 46,239 | | | | | $ | 41,916 | | | | | $ | 37,216 | | | | | $ | 33,740 | | | | | $ | 30,580 | | | | | $ | 26,663 | | | | | $ | 23,009 | | | | | $ | 20,098 | | |
服務
|
| | | | 2,451 | | | | | | 4,010 | | | | | | 4,479 | | | | | | 5,234 | | | | | | 4,794 | | | | | | 4,501 | | | | | | 5,332 | | | | | | 5,510 | | | | | | 4,970 | | | | | | 4,394 | | |
許可證
|
| | | | 6,802 | | | | | | 6,302 | | | | | | 6,303 | | | | | | 7,418 | | | | | | 6,300 | | | | | | 5,887 | | | | | | 5,985 | | | | | | 7,120 | | | | | | 6,628 | | | | | | 6,273 | | |
總收入
|
| | | | 62,231 | | | | | | 60,390 | | | | | | 57,021 | | | | | | 54,568 | | | | | | 48,310 | | | | | | 44,128 | | | | | | 41,897 | | | | | | 39,293 | | | | | | 34,607 | | | | | | 30,765 | | |
收入成本: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
訂閲的成本(1)(不包括如下所示的攤銷費用)
|
| | | | 8,762 | | | | | | 9,248 | | | | | | 9,114 | | | | | | 8,045 | | | | | | 7,423 | | | | | | 6,957 | | | | | | 6,519 | | | | | | 6,264 | | | | | | 5,752 | | | | | | 5,553 | | |
服務成本(1)(不包括如下所示的攤銷費用)
|
| | | | 2,207 | | | | | | 3,086 | | | | | | 3,635 | | | | | | 3,397 | | | | | | 3,549 | | | | | | 3,643 | | | | | | 3,811 | | | | | | 4,097 | | | | | | 4,110 | | | | | | 4,228 | | |
攤銷
費用 |
| | | | 2,678 | | | | | | 2,677 | | | | | | 2,678 | | | | | | 2,634 | | | | | | 2,513 | | | | | | 2,441 | | | | | | 2,298 | | | | | | 2,231 | | | | | | 2,220 | | | | | | 2,220 | | |
總收入成本
|
| | | | 13,647 | | | | | | 15,011 | | | | | | 15,427 | | | | | | 14,076 | | | | | | 13,485 | | | | | | 13,041 | | | | | | 12,628 | | | | | | 12,592 | | | | | | 12,082 | | | | | | 12,001 | | |
毛利
|
| | | | 48,584 | | | | | | 45,379 | | | | | | 41,594 | | | | | | 40,492 | | | | | | 34,825 | | | | | | 31,087 | | | | | | 29,269 | | | | | | 26,701 | | | | | | 22,525 | | | | | | 18,764 | | |
運營費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
銷售和營銷(1)
|
| | | | 20,202 | | | | | | 22,282 | | | | | | 22,156 | | | | | | 16,962 | | | | | | 16,612 | | | | | | 15,276 | | | | | | 15,500 | | | | | | 13,298 | | | | | | 12,554 | | | | | | 10,624 | | |
研發(1)
|
| | | | 11,929 | | | | | | 12,617 | | | | | | 13,376 | | | | | | 10,919 | | | | | | 9,491 | | | | | | 9,043 | | | | | | 8,375 | | | | | | 7,902 | | | | | | 7,540 | | | | | | 7,698 | | |
一般和管理(1)
|
| | | | 6,603 | | | | | | 11,289 | | | | | | 10,427 | | | | | | 6,779 | | | | | | 7,534 | | | | | | 7,263 | | | | | | 6,743 | | | | | | 5,164 | | | | | | 5,063 | | | | | | 5,300 | | |
攤銷
費用 |
| | | | 5,634 | | | | | | 5,674 | | | | | | 5,530 | | | | | | 5,627 | | | | | | 5,626 | | | | | | 5,633 | | | | | | 5,375 | | | | | | 5,372 | | | | | | 5,372 | | | | | | 5,372 | | |
總運營費用
|
| | | | 44,368 | | | | | | 51,862 | | | | | | 51,489 | | | | | | 40,287 | | | | | | 39,263 | | | | | | 37,215 | | | | | | 35,993 | | | | | | 31,736 | | | | | | 30,529 | | | | | | 28,994 | | |
來自
的收入(虧損)
操作 |
| | | | 4,216 | | | | | | (6,483) | | | | | | (9,895) | | | | | | 205 | | | | | | (4,438) | | | | | | (6,128) | | | | | | (6,724) | | | | | | (5,035) | | | | | | (8,004) | | | | | | (10,230) | | |
利息費用,
淨額 |
| | | | (4,690) | | | | | | (4,778) | | | | | | (4,998) | | | | | | (5,473) | | | | | | (5,481) | | | | | | (5,471) | | | | | | (4,285) | | | | | | (4,738) | | | | | | (4,778) | | | | | | (4,402) | | |
外幣交易損失
|
| | | | (13) | | | | | | (304) | | | | | | 59 | | | | | | (861) | | | | | | (197) | | | | | | (253) | | | | | | (79) | | | | | | (94) | | | | | | (183) | | | | | | (62) | | |
其他收入,淨額
|
| | | | 36 | | | | | | 55 | | | | | | 55 | | | | | | 55 | | | | | | 55 | | | | | | 55 | | | | | | 55 | | | | | | 55 | | | | | | 56 | | | | | | 55 | | |
所得税優惠前虧損
|
| | | | (451) | | | | | | (11,510) | | | | | | (14,779) | | | | | | (6,074) | | | | | | (10,061) | | | | | | (11,797) | | | | | | (11,033) | | | | | | (9,812) | | | | | | (12,909) | | | | | | (14,639) | | |
所得税優惠
|
| | | | 28 | | | | | | 3,220 | | | | | | 3,530 | | | | | | 1,404 | | | | | | 2,390 | | | | | | 2,787 | | | | | | 3,039 | | | | | | 2,352 | | | | | | 3,239 | | | | | | 3,507 | | |
淨虧損
|
| | | $ | (423) | | | | | $ | (8,290) | | | | | $ | (11,249) | | | | | $ | (4,670) | | | | | $ | (7,671) | | | | | $ | (9,010) | | | | | $ | (7,994) | | | | | $ | (7,460) | | | | | $ | (9,670) | | | | | $ | (11,132) | | |
| | |
截至的三個月,
|
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
06月30日
2020 |
| |
3月31日
2020 |
| |
12月31日
2019 |
| |
09月30日
2019 |
| |
06月30日
2019 |
| |
3月31日
2019 |
| |
12月31日
2018 |
| |
09月30日
2018 |
| |
06月30日
2018 |
| |
3月31日
2018 |
| | ||||||||||||||||||||||||||||||||
| | |
(千)
|
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
收入成本: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
訂閲
|
| | | $ | 38 | | | | | $ | 38 | | | | | $ | 38 | | | | | $ | 38 | | | | | $ | 55 | | | | | $ | 63 | | | | | $ | 60 | | | | | $ | 62 | | | | | $ | 59 | | | | | $ | 44 | | | | ||
服務
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
銷售和營銷
|
| | | | 111 | | | | | | 111 | | | | | | 112 | | | | | | 112 | | | | | | 143 | | | | | | 93 | | | | | | 202 | | | | | | 113 | | | | | | 132 | | | | | | 81 | | | | ||
研發
|
| | | | 141 | | | | | | 157 | | | | | | 110 | | | | | | 99 | | | | | | 95 | | | | | | 90 | | | | | | (20) | | | | | | 84 | | | | | | 86 | | | | | | 89 | | | | | |
一般和行政
|
| | | | 474 | | | | | | 505 | | | | | | 385 | | | | | | 349 | | | | | | 356 | | | | | | 323 | | | | | | 326 | | | | | | 353 | | | | | | 369 | | | | | | 275 | | | | ||
| | | | $ | 764 | | | | | $ | 811 | | | | | $ | 645 | | | | | $ | 598 | | | | | $ | 649 | | | | | $ | 569 | | | | | $ | 568 | | | | | $ | 612 | | | | | $ | 646 | | | | | $ | 489 | | | |
| | |
截至的三個月,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
06月30日
2020 |
| |
3月31日
2020 |
| |
12月31日
2019 |
| |
09月30日
2019 |
| |
06月30日
2019 |
| |
3月31日
2019 |
| |
12月31日
2018 |
| |
09月30日
2018 |
| |
06月30日
2018 |
| |
3月31日
2018 |
| ||||||||||||||||||||||||||||||
| | |
(佔總收入的百分比)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
合併報表數據:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收入: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
訂閲
|
| | | | 85% | | | | | | 83% | | | | | | 81% | | | | | | 77% | | | | | | 77% | | | | | | 76% | | | | | | 73% | | | | | | 68% | | | | | | 66% | | | | | | 65% | | |
服務
|
| | | | 4% | | | | | | 7% | | | | | | 8% | | | | | | 10% | | | | | | 10% | | | | | | 10% | | | | | | 13% | | | | | | 14% | | | | | | 14% | | | | | | 14% | | |
許可證
|
| | | | 11% | | | | | | 10% | | | | | | 11% | | | | | | 14% | | | | | | 13% | | | | | | 13% | | | | | | 14% | | | | | | 18% | | | | | | 19% | | | | | | 20% | | |
總收入
|
| | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | |
收入成本: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
認購成本(不包括如下所示的攤銷費用)
|
| | | | 14% | | | | | | 15% | | | | | | 16% | | | | | | 15% | | | | | | 15% | | | | | | 16% | | | | | | 16% | | | | | | 16% | | | | | | 17% | | | | | | 18% | | |
服務成本(不包括如下所示的攤銷費用)
|
| | | | 4% | | | | | | 5% | | | | | | 6% | | | | | | 6% | | | | | | 7% | | | | | | 8% | | | | | | 9% | | | | | | 10% | | | | | | 12% | | | | | | 14% | | |
攤銷
費用 |
| | | | 4% | | | | | | 4% | | | | | | 5% | | | | | | 5% | | | | | | 5% | | | | | | 6% | | | | | | 5% | | | | | | 6% | | | | | | 6% | | | | | | 7% | | |
總收入成本
|
| | | | 22% | | | | | | 25% | | | | | | 27% | | | | | | 26% | | | | | | 28% | | | | | | 30% | | | | | | 30% | | | | | | 32% | | | | | | 35% | | | | | | 39% | | |
毛利
|
| | | | 78% | | | | | | 75% | | | | | | 73% | | | | | | 74% | | | | | | 72% | | | | | | 70% | | | | | | 70% | | | | | | 68% | | | | | | 65% | | | | | | 61% | | |
運營費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
銷售額和
營銷 |
| | | | 32% | | | | | | 37% | | | | | | 39% | | | | | | 31% | | | | | | 34% | | | | | | 35% | | | | | | 37% | | | | | | 34% | | | | | | 36% | | | | | | 35% | | |
研發
|
| | | | 19% | | | | | | 21% | | | | | | 23% | | | | | | 20% | | | | | | 20% | | | | | | 20% | | | | | | 20% | | | | | | 20% | | | | | | 22% | | | | | | 25% | | |
一般和行政
|
| | | | 11% | | | | | | 19% | | | | | | 18% | | | | | | 12% | | | | | | 16% | | | | | | 16% | | | | | | 16% | | | | | | 13% | | | | | | 15% | | | | | | 17% | | |
攤銷
費用 |
| | | | 9% | | | | | | 9% | | | | | | 10% | | | | | | 10% | | | | | | 12% | | | | | | 13% | | | | | | 13% | | | | | | 14% | | | | | | 16% | | | | | | 17% | | |
總運營費用
|
| | | | 71% | | | | | | 86% | | | | | | 90% | | | | | | 74% | | | | | | 81% | | | | | | 84% | | | | | | 86% | | | | | | 81% | | | | | | 88% | | | | | | 94% | | |
來自
的收入(虧損)
操作 |
| | | | 7% | | | | | | -11% | | | | | | -17% | | | | | | 0% | | | | | | -9% | | | | | | -14% | | | | | | -16% | | | | | | -13% | | | | | | -23% | | | | | | -33% | | |
利息費用,
淨額 |
| | | | -8% | | | | | | -8% | | | | | | -9% | | | | | | -10% | | | | | | -11% | | | | | | -12% | | | | | | -10% | | | | | | -12% | | | | | | -14% | | | | | | -14% | | |
外幣交易損失
|
| | | | 0% | | | | | | -1% | | | | | | 0% | | | | | | -2% | | | | | | 0% | | | | | | -1% | | | | | | 0% | | | | | | 0% | | | | | | -1% | | | | | | 0% | | |
其他收入,淨額
|
| | | | 0% | | | | | | 0% | | | | | | 0% | | | | | | 0% | | | | | | 0% | | | | | | 0% | | | | | | 0% | | | | | | 0% | | | | | | 0% | | | | | | 0% | | |
收益前虧損
税收優惠 |
| | | | -1% | | | | | | -19% | | | | | | -26% | | | | | | -11% | | | | | | -21% | | | | | | -27% | | | | | | -26% | | | | | | -25% | | | | | | -37% | | | | | | -48% | | |
所得税優惠
|
| | | | 0% | | | | | | 5% | | | | | | 6% | | | | | | 3% | | | | | | 5% | | | | | | 6% | | | | | | 7% | | | | | | 6% | | | | | | 9% | | | | | | 11% | | |
淨虧損
|
| | | | -1% | | | | | | -14% | | | | | | -20% | | | | | | -9% | | | | | | -16% | | | | | | -20% | | | | | | -19% | | | | | | -19% | | | | | | -28% | | | | | | -36% | | |
|
| | |
截至6個月
06月30日 |
| |
年終
12月31日 |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
經營活動提供(使用)的淨現金
|
| | | $ | 9,457 | | | | | $ | (9,719) | | | | | $ | 11,183 | | | | | $ | 9,360 | | |
投資活動使用的淨現金
|
| | | | (1,366) | | | | | | (38,625) | | | | | | (47,363) | | | | | | (5,802) | | |
融資活動提供(使用)的淨現金
|
| | | | (2,100) | | | | | | 39,106 | | | | | | 29,373 | | | | | | 1,770 | | |
現金及現金等價物淨增(減)
|
| | | | 5,991 | | | | | | (9,238) | | | | | | (6,807) | | | | | | 5,328 | | |
期初現金和現金等價物
|
| | | | 32,433 | | | | | | 39,240 | | | | | | 39,240 | | | | | | 33,912 | | |
期末現金和現金等價物
|
| | | $ | 38,424 | | | | | $ | 30,002 | | | | | $ | 32,433 | | | | | $ | 39,240 | | |
付息現金
|
| | | $ | 9,262 | | | | | $ | 10,568 | | | | | $ | 20,693 | | | | | $ | 17,835 | | |
購買設備和改進租賃所支付的現金
|
| | | | 1,366 | | | | | | 3,319 | | | | | | 7,190 | | | | | | 2,909 | | |
| | |
按期限到期付款
|
| |||||||||||||||||||||||||||
| | |
合計
|
| |
少於
1年 |
| |
1-3年
|
| |
3-5年
|
| |
超過
5年 |
| |||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||
定期貸款 - 本金
|
| | | $ | 205,000 | | | | | $ | — | | | | | $ | 205,000 | | | | | $ | — | | | | | $ | — | | |
定期貸款 - 利息(1)
|
| | | | 52,390 | | | | | | 18,264 | | | | | | 34,126 | | | | | | — | | | | | | — | | |
經營租賃義務
|
| | | | 30,459 | | | | | | 4,745 | | | | | | 9,205 | | | | | | 7,959 | | | | | | 8,550 | | |
其他義務(2)
|
| | | | 18,869 | | | | | | 9,791 | | | | | | 8,735 | | | | | | 343 | | | | | | — | | |
合計
|
| | | $ | 306,718 | | | | | $ | 32,800 | | | | | $ | 257,066 | | | | | $ | 8,302 | | | | | $ | 8,550 | | |
名稱
|
| |
年齡
|
| |
職位
|
|
Dean Hager
|
| |
53
|
| | 首席執行官兼董事 | |
Dave Alampi
|
| |
57
|
| | 首席營銷官 | |
山姆·約翰遜
|
| |
39
|
| | 首席客户官 | |
傑夫·倫迪諾
|
| |
49
|
| | 首席法務官 | |
吉爾·普特曼
|
| |
53
|
| | 首席財務官 | |
John Strosahl
|
| |
53
|
| | 首席運營官 | |
Jason Wudi
|
| |
41
|
| | 首席技術官 | |
Betsy Atkins
|
| |
67
|
| | 導演 | |
David Break
|
| |
53
|
| | 導演 | |
安德烈·杜蘭德
|
| |
52
|
| | 導演 | |
邁克爾·福斯諾
|
| |
42
|
| | 導演 | |
查爾斯·關
|
| |
33
|
| | 導演 | |
凱文·克勞斯邁耶
|
| |
62
|
| | 導演 | |
布萊恩·謝斯
|
| |
44
|
| | 導演 | |
馬丁·泰勒
|
| |
50
|
| | 導演 | |
董事會成員
|
| |
審計委員會
|
| |
薪酬和
提名委員會 |
|
Betsy Atkins
|
| | | | |
X(主席)
|
|
David Break
|
| | | | |
X
|
|
安德烈·杜蘭德
|
| |
X
|
| | | |
邁克爾·福斯諾
|
| | | | |
X
|
|
查爾斯·關
|
| |
X
|
| | | |
凱文·克勞斯邁耶
|
| |
X(主席)
|
| | | |
布萊恩·謝斯
|
| | | | | | |
馬丁·泰勒
|
| | | | |
X
|
|
姓名和主要職務
|
| |
年
|
| |
工資
|
| |
獎金(1)
|
| |
非股權
獎勵計劃 薪酬(2) |
| |
合計
|
| |||||||||||||||
Dean Hager,
首席執行官(3) |
| | | | 2019 | | | | | $ | 300,001 | | | | | $ | 11,550 | | | | | $ | 382,124 | | | | | $ | 693,675 | | |
吉爾·普特曼(Jill Putman),
首席財務官 |
| | | | 2019 | | | | | $ | 313,899 | | | | | $ | 12,300 | | | | | $ | 210,676 | | | | | $ | 536,875 | | |
John Strosahl,
首席營收官(4) |
| | | | 2019 | | | | | $ | 253,165 | | | | | $ | 9,837 | | | | | $ | 263,138 | | | | | $ | 526,140 | | |
| | |
選項獎(1)
|
| |||||||||||||||||||||||||||||||||
名稱
|
| |
授予日期
|
| |
數量
證券 底層 未鍛鍊 選項 (#) 可執行(2) |
| |
數量
證券 底層 未鍛鍊 選項 (#) 不可執行(2) |
| |
股權
獎勵 計劃 獎項: 數量 證券 底層 未鍛鍊 不勞而獲 選項 (#)(3) |
| |
選項
練習 價格 ($) |
| |
選項
到期 日期 |
| ||||||||||||||||||
Dean Hager
|
| | | | 11/21/2017 | | | | | | 825,000.00 | | | | | | 825,000.00 | | | | | | 825,000.00 | | | | | $ | 5.49 | | | | | | 11/21/2027 | | |
| | | | | 12/10/2019 | | | | | | — | | | | | | — | | | | | | 284,625.00 | | | | | $ | 8.70 | | | | | | 12/10/2029 | | |
吉爾·普特曼
|
| | | | 11/21/2017 | | | | | | 183,333.00 | | | | | | 183,334.00 | | | | | | 183,334.00 | | | | | $ | 5.49 | | | | | | 11/21/2027 | | |
| | | | | 10/10/2019 | | | | | | — | | | | | | — | | | | | | 63,250.00 | | | | | $ | 8.21 | | | | | | 10/10/2029 | | |
John Strosahl
|
| | | | 11/21/2017 | | | | | | 60,500.00 | | | | | | 121,000.00 | | | | | | 121,000.00 | | | | | $ | 5.49 | | | | | | 11/21/2027 | | |
| | | | | 10/10/2019 | | | | | | — | | | | | | — | | | | | | 123,750.00 | | | | | $ | 8.21 | | | | | | 10/10/2029 | | |
名稱
|
| |
賺取的費用
或已支付 現金 |
| |
股票獎勵(1)
|
| |
總計($)
|
| |||||||||
安德烈·杜蘭德
|
| | | $ | 75,000 | | | | | $ | 230,074.34 | | | | | $ | 305,074.34 | | |
Kevin Klausmeyer(2)
|
| | | $ | — | | | | | $ | 230,074.34 | | | | | $ | 230,074.34 | | |
説明
|
| |
金額
|
|
年度現金補償
|
| |
$100,000
|
|
委員會主席額外的年度現金報酬
|
| |
$20,000
|
|
年度股權薪酬
|
| |
$150,000(RSU)
|
|
| | | | | | | | | | | |
本次發行後實益擁有的股份
|
| | | | | |||||||||||||||||
| | |
股票受益
之前擁有 此產品 |
| |
不鍛鍊
數量 個共享 |
| |
全面鍛鍊
數量 個共享 |
| |
不鍛鍊
共 個 個 承銷商‘ 選項 |
| |
全面鍛鍊
共 個 個 承銷商‘ 選項 |
| | | | | | | | | | | | | ||||||
受益人姓名5%
股東: |
| |
數量
個共享 |
| | | | | | |||||||||||||||||||||||||
|
百分比
|
| |
百分比
|
| |
百分比
|
| | | | | ||||||||||||||||||||||
Vista基金(1)
|
| | | | % | | | | | | | | | | | | | | | | | | | | | | ||||||||
董事和指定高管:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
Dean Hager(2)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
吉爾·普特曼(3)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
John Strosahl(4)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
Betsy Atkins
|
| | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
David Break
|
| | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
安德烈·杜蘭德
|
| | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
邁克爾·福斯諾
|
| | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
查爾斯·關
|
| | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
凱文·克勞斯邁耶
|
| | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
布萊恩·謝斯
|
| | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
馬丁·泰勒
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | |
本次發行後實益擁有的股份
|
| | | | | |||||||||||||||||
| | |
股票受益
之前擁有 此產品 |
| |
不鍛鍊
數量 個共享 |
| |
全面鍛鍊
數量 個共享 |
| |
不鍛鍊
共 個 個 承銷商‘ 選項 |
| |
全面鍛鍊
共 個 個 承銷商‘ 選項 |
| | | | | | | | | | | | | |||
受益人姓名5%
股東: |
| |
數量
個共享 |
| | | | | | ||||||||||||||||||||||
|
百分比
|
| |
百分比
|
| |
百分比
|
| | | | | |||||||||||||||||||
董事和高管作為一個羣體
(14個人)(5) |
| | | | | | | | | | | | | | | | | | | | | | |
承銷商
|
| |
股份數量
|
|
高盛有限責任公司
|
| | | |
摩根大通證券有限責任公司
|
| | | |
合計
|
| | | |
由出售股東支付
|
| |
不鍛鍊
|
| |
全面鍛鍊
|
| ||||||
每股
|
| | | $ | | | | | | $ | | | |
合計
|
| | | $ | | | | | | $ | | | |
| | |
第
頁
|
| |||
JAMF Holding Corp.(前身為Juno Topco,Inc.)合併財務報表
|
| | | | | | |
獨立註冊會計師事務所報告
|
| | | | F-2 | | |
截至2019年12月31日和2018年12月31日的合併資產負債表
|
| | | | F-3 | | |
截至2019年12月31日和2018年12月31日的年度合併經營報表
|
| | | | F-4 | | |
截至2019年12月31日和
年度股東權益合併報表
2018 |
| | | | F-5 | | |
截至2019年12月31日和2018年12月31日的年度現金流量合併報表
|
| | | | F-6 | | |
合併財務報表附註
|
| | | | F-7 | | |
JAMF Holding Corp.未經審計的中期合併財務報表 | | | | | | | |
截至2020年6月30日(未經審計)和2019年12月31日的合併資產負債表
|
| | | | F-32 | | |
截至2020年6月30日和6月30日的三個月和六個月的合併運營報表
2019年(未經審計) |
| | | | F-33 | | |
截至6月30日的三個月和六個月股東權益合併報表
2020和2019年(未經審計) |
| | | | F-34 | | |
截至2020年6月30日和2019年6月30日的6個月合併現金流量表(未經審計)
|
| | | | F-35 | | |
合併財務報表附註(未經審計)
|
| | | | F-36 | | |
| | |
12月31日
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
資產 | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 32,433 | | | | | $ | 39,240 | | |
應收貿易賬款淨額
|
| | | | 46,513 | | | | | | 30,854 | | |
應收所得税
|
| | | | 14 | | | | | | 65 | | |
延期合同成本
|
| | | | 5,553 | | | | | | 2,526 | | |
預付費用
|
| | | | 10,935 | | | | | | 6,682 | | |
其他流動資產
|
| | | | 3,133 | | | | | | 922 | | |
流動資產總額
|
| | | | 98,581 | | | | | | 80,289 | | |
設備和租賃改進,淨額
|
| | | | 12,477 | | | | | | 9,228 | | |
商譽
|
| | | | 539,818 | | | | | | 501,145 | | |
其他無形資產淨值
|
| | | | 235,099 | | | | | | 252,171 | | |
延期合同成本
|
| | | | 16,234 | | | | | | 8,461 | | |
其他資產
|
| | | | 2,599 | | | | | | 2,090 | | |
總資產
|
| | | $ | 904,808 | | | | | $ | 853,384 | | |
負債和股東權益
|
| | | | | | | | | | | | |
流動負債:
|
| | | | | | | | | | | | |
應付帳款
|
| | | $ | 3,684 | | | | | $ | 2,343 | | |
應計負債
|
| | | | 26,927 | | | | | | 18,809 | | |
應付所得税
|
| | | | 819 | | | | | | 147 | | |
遞延收入
|
| | | | 120,089 | | | | | | 86,220 | | |
流動負債總額
|
| | | | 151,519 | | | | | | 107,519 | | |
遞延收入,非流動收入
|
| | | | 20,621 | | | | | | 14,442 | | |
遞延納税義務
|
| | | | 18,133 | | | | | | 26,384 | | |
債務
|
| | | | 201,319 | | | | | | 171,749 | | |
其他負債
|
| | | | 9,338 | | | | | | 196 | | |
總負債
|
| | | | 400,930 | | | | | | 320,290 | | |
承付款和或有事項 | | | | | | | | | | | | | |
股東權益: | | | | | | | | | | | | | |
普通股,面值0.001美元,授權股份132,000,000股,分別於2019年12月31日和2018年12月31日發行和發行102,843,612股和102,649,701股
|
| | | | 103 | | | | | | 103 | | |
新增實收資本
|
| | | | 568,756 | | | | | | 565,372 | | |
累計虧損
|
| | | | (64,981) | | | | | | (32,381) | | |
股東權益總額
|
| | | | 503,878 | | | | | | 533,094 | | |
總負債和股東權益
|
| | | $ | 904,808 | | | | | $ | 853,384 | | |
|
| | |
年終
12月31日 |
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
收入: | | | | | | | | | | | | | |
訂閲
|
| | | $ | 159,111 | | | | | $ | 100,350 | | |
服務
|
| | | | 19,008 | | | | | | 20,206 | | |
許可證
|
| | | | 25,908 | | | | | | 26,006 | | |
總收入
|
| | | | 204,027 | | | | | | 146,562 | | |
收入成本: | | | | | | | | | | | | | |
認購成本(不包括如下所示的攤銷)
|
| | | | 31,539 | | | | | | 24,088 | | |
服務成本(不包括如下所示的攤銷)
|
| | | | 14,224 | | | | | | 16,246 | | |
攤銷費用
|
| | | | 10,266 | | | | | | 8,969 | | |
總收入成本
|
| | | | 56,029 | | | | | | 49,303 | | |
毛利
|
| | | | 147,998 | | | | | | 97,259 | | |
運營費用: | | | | | | | | | | | | | |
銷售和營銷
|
| | | | 71,006 | | | | | | 51,976 | | |
研發
|
| | | | 42,829 | | | | | | 31,515 | | |
一般和行政
|
| | | | 32,003 | | | | | | 22,270 | | |
攤銷費用
|
| | | | 22,416 | | | | | | 21,491 | | |
總運營費用
|
| | | | 168,254 | | | | | | 127,252 | | |
運營損失
|
| | | | (20,256) | | | | | | (29,993) | | |
利息費用淨額
|
| | | | (21,423) | | | | | | (18,203) | | |
外幣交易損失
|
| | | | (1,252) | | | | | | (418) | | |
其他收入,淨額
|
| | | | 220 | | | | | | 221 | | |
所得税優惠前虧損
|
| | | | (42,711) | | | | | | (48,393) | | |
所得税優惠
|
| | | | 10,111 | | | | | | 12,137 | | |
淨虧損
|
| | | $ | (32,600) | | | | | $ | (36,256) | | |
每股基本和攤薄淨虧損
|
| | | $ | (0.32) | | | | | $ | (0.35) | | |
用於計算基本和稀釋後每股淨虧損的加權平均股份
|
| | | | 102,752,092 | | | | | | 102,325,465 | | |
| | |
庫存類別
|
| |
其他
實收 大寫 |
| |
保留
收入 (累計 赤字) |
| |
股東的
股權 |
| ||||||||||||||||||
| | |
常見
|
| |||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||
餘額,2017年12月31日
|
| | | | 102,300,010 | | | | | $ | 102 | | | | | $ | 561,288 | | | | | $ | 3,875 | | | | | $ | 565,265 | | |
普通股發行
|
| | | | 349,691 | | | | | | 1 | | | | | | 1,769 | | | | | | — | | | | | | 1,770 | | |
基於股份的薪酬
|
| | | | — | | | | | | — | | | | | | 2,315 | | | | | | — | | | | | | 2,315 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (36,256) | | | | | | (36,256) | | |
BALANCE,2018年12月31日
|
| | | | 102,649,701 | | | | | $ | 103 | | | | | $ | 565,372 | | | | |
$
|
(32,381)
|
| | | |
$
|
533,094
|
| |
普通股發行
|
| | | | 193,911 | | | | | | — | | | | | | 923 | | | | | | — | | | | | | 923 | | |
基於股份的薪酬
|
| | | | — | | | | | | — | | | | | | 2,461 | | | | | | — | | | | | | 2,461 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (32,600) | | | | | | (32,600) | | |
Balance,2019年12月31日
|
| | | | 102,843,612 | | | | | $ | 103 | | | | | $ | 568,756 | | | | | $ | (64,981) | | | | | $ | 503,878 | | |
| | |
年終
12月31日 |
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
經營活動提供(使用)的現金: | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (32,600) | | | | | $ | (36,256) | | |
對淨虧損與經營活動提供(用於)現金的調整:
|
| | | | | | | | | | | | |
折舊攤銷費用
|
| | | | 36,807 | | | | | | 33,914 | | |
延期合同成本攤銷
|
| | | | 6,250 | | | | | | 3,391 | | |
債務發行成本攤銷
|
| | | | 1,120 | | | | | | 513 | | |
退貨津貼更改
|
| | | | — | | | | | | — | | |
設備處置和租賃改進損失(收益)
|
| | | | (17) | | | | | | 14 | | |
基於股份的薪酬
|
| | | | 2,461 | | | | | | 2,315 | | |
遞延税款
|
| | | | (11,247) | | | | | | (12,550) | | |
調整Digita收益
|
| | | | 200 | | | | | | — | | |
經營性資產和負債變動:
|
| | | | | | | | | | | | |
應收貿易賬款
|
| | | | (14,462) | | | | | | (3,316) | | |
應收/應付所得税
|
| | | | 559 | | | | | | (977) | | |
預付費用和其他資產
|
| | | | (6,862) | | | | | | (2,555) | | |
延期合同成本
|
| | | | (17,050) | | | | | | (13,222) | | |
應付帳款
|
| | | | 1,295 | | | | | | (313) | | |
應計負債
|
| | | | 7,789 | | | | | | 5,965 | | |
遞延收入
|
| | | | 36,998 | | | | | | 32,476 | | |
其他負債
|
| | | | (58) | | | | | | (39) | | |
經營活動提供的淨現金
|
| | | | 11,183 | | | | | | 9,360 | | |
投資活動使用的現金: | | | | | | | | | | | | | |
收購,扣除收購現金後的淨額
|
| | | | (40,173) | | | | | | (2,893) | | |
設備採購和租賃改進
|
| | | | (7,190) | | | | | | (2,909) | | |
投資活動使用的淨現金
|
| | | | (47,363) | | | | | | (5,802) | | |
融資活動提供的現金: | | | | | | | | | | | | | |
信貸協議收益
|
| | | | 40,000 | | | | | | — | | |
發債成本
|
| | | | (1,550) | | | | | | — | | |
Revolver付款
|
| | | | (10,000) | | | | | | — | | |
行使股票期權收益
|
| | | | 923 | | | | | | 1,770 | | |
融資活動提供的淨現金
|
| | | | 29,373 | | | | | | 1,770 | | |
現金淨增(減)
|
| | | | (6,807) | | | | | | 5,328 | | |
現金,期初
|
| | | | 39,240 | | | | | | 33,912 | | |
現金,期末
|
| | | $ | 32,433 | | | | | $ | 39,240 | | |
現金流量信息補充披露: | | | | | | | | | | | | | |
付息現金
|
| | | $ | 20,693 | | | | | $ | 17,835 | | |
扣除退税後支付的所得税現金
|
| | | | 596 | | | | | | 1,461 | | |
| | |
年終
12月31日 |
| |||||||||
($000’s)
|
| |
2019
|
| |
2018
|
| ||||||
收入: | | | | | | | | | | | | | |
美洲
|
| | | $ | 156,259 | | | | | $ | 117,454 | | |
歐洲、中東、印度和非洲
|
| | | | 36,235 | | | | | | 20,536 | | |
亞太地區
|
| | | | 11,533 | | | | | | 8,572 | | |
| | | | $ | 204,027 | | | | | $ | 146,562 | | |
| | |
年終
12月31日 |
| |||||||||
($000’s)
|
| |
2019
|
| |
2018
|
| ||||||
期初餘額
|
| | | $ | 60 | | | | | $ | 60 | | |
壞賬費用
|
| | | | 279 | | | | | | 37 | | |
帳目核銷
|
| | | | (139) | | | | | | (37) | | |
餘額,期末
|
| | | $ | 200 | | | | | $ | 60 | | |
| | |
截至2013年12月31日的年度
|
| |||
| | |
2019
|
| |
2018
|
|
選項的預期壽命
|
| |
6.25年
|
| |
6.25年
|
|
預期波動率
|
| |
45.1% – 45.3%
|
| |
44.8% – 46.6%
|
|
無風險利率
|
| |
1.6% – 1.7%
|
| |
2.5% – 2.8%
|
|
預期股息收益率
|
| |
—
|
| |
—
|
|
加權平均授予日期公允價值
|
| |
$7.29
|
| |
$2.69
|
|
| | |
截至2013年12月31日的年度
|
| |||
| | |
2019
|
| |
2018
|
|
選項的預期壽命
|
| |
3個 - 3.25年
|
| |
4.50年
|
|
預期波動率
|
| |
50% – 55%
|
| |
55%
|
|
無風險利率
|
| |
1.49% – 1.67%
|
| |
2.7%
|
|
預期股息收益率
|
| |
—
|
| |
—
|
|
加權平均授予日期公允價值
|
| |
$6.02
|
| |
$1.91
|
|
| | |
年終
12月31日 |
| |||||||||
($000’s)
|
| |
2019
|
| |
2018
|
| ||||||
SaaS訂閲以及支持和維護
|
| | | $ | 159,111 | | | | | $ | 100,350 | | |
本地訂閲
|
| | | | 16,078 | | | | | | 12,690 | | |
經常性收入
|
| | | | 175,189 | | | | | | 113,040 | | |
永久許可證
|
| | | | 9,830 | | | | | | 13,316 | | |
專業服務
|
| | | | 19,008 | | | | | | 20,206 | | |
非經常性收入
|
| | | | 28,838 | | | | | | 33,522 | | |
總收入
|
| | | $ | 204,027 | | | | | $ | 146,562 | | |
| | |
年終
12月31日 |
| |||||||||
($000’s)
|
| |
2019
|
| |
2018
|
| ||||||
期初餘額
|
| | | $ | 100,662 | | | | | $ | 68,048 | | |
收入收入
|
| | | | (86,220) | | | | | | (54,955) | | |
收入延期
|
| | | | 126,268 | | | | | | 87,569 | | |
餘額,期末
|
| | | $ | 140,710 | | | | | $ | 100,662 | | |
| | |
截至
12月31日 |
| |||||||||
($000’s)
|
| |
2019
|
| |
2018
|
| ||||||
台計算機
|
| | | $ | 8,505 | | | | | $ | 4,552 | | |
軟件
|
| | | | 527 | | | | | | 519 | | |
傢俱/固定裝置
|
| | | | 3,675 | | | | | | 1,876 | | |
租賃改進
|
| | | | 6,523 | | | | | | 5,160 | | |
在建資金
|
| | | | 70 | | | | | | 120 | | |
| | | | | 19,300 | | | | | | 12,227 | | |
減去:累計折舊
|
| | | | (6,823) | | | | | | (2,999) | | |
| | | | $ | 12,477 | | | | | $ | 9,228 | | |
($000’s)
|
| | | | | | |
收購資產: | | | | | | | |
現金
|
| | | $ | 3,325 | | |
其他流動資產
|
| | | | 1,306 | | |
長期資產
|
| | | | 154 | | |
承擔的負債: | | | | | | | |
應付賬款和應計負債
|
| | | | (419) | | |
遞延收入
|
| | | | (3,050) | | |
遞延納税義務
|
| | | | (2,996) | | |
收購無形資產
|
| | | | 12,310 | | |
商譽
|
| | | | 28,000 | | |
總購買考量
|
| | | $ | 38,630 | | |
| | |
年終
12月31日 2018 |
| |||
收入
|
| | | $ | 149,445 | | |
淨虧損
|
| | | | (40,186) | | |
每股基本和攤薄淨虧損
|
| | | $ | (0.39) | | |
($000’s)
|
| | | | | | |
收購資產: | | | | | | | |
現金
|
| | | $ | 512 | | |
其他流動資產
|
| | | | 1 | | |
長期資產
|
| | | | 12 | | |
承擔的負債: | | | | | | | |
應付賬款和應計負債
|
| | | | (119) | | |
收購無形資產
|
| | | | 3,300 | | |
商譽
|
| | | | 10,673 | | |
總購買考量
|
| | | $ | 14,379 | | |
($000’s)
|
| | | | | | |
收購資產: | | | | | | | |
現金
|
| | | $ | 138 | | |
其他流動資產
|
| | | | 71 | | |
長期資產
|
| | | | 10 | | |
承擔的負債: | | | | | | | |
應付賬款和應計負債
|
| | | | (73) | | |
遞延收入
|
| | | | (138) | | |
遞延納税義務
|
| | | | (356) | | |
收購無形資產
|
| | | | 1,580 | | |
商譽
|
| | | | 835 | | |
總購買考量
|
| | | $ | 2,067 | | |
|
| | |
年終
12月31日 |
| |||||||||
($000’s)
|
| |
2019
|
| |
2018
|
| ||||||
商譽,期初
|
| | | $ | 501,145 | | | | | $ | 499,892 | | |
商譽收購
|
| | | | 38,673 | | | | | | 1,253 | | |
商譽,期末
|
| | | $ | 539,818 | | | | | $ | 501,145 | | |
($000’s)
|
| |
使用壽命
|
| |
毛值
|
| |
累計
攤銷 |
| |
淨載貨
值 |
| |
加權-
平均 剩餘 使用壽命 |
| |||||||||
商標
|
| |
8年
|
| | | $ | 34,300 | | | | | $ | 4,859 | | | | | $ | 29,441 | | | | | |
客户關係
|
| |
2個 - 12年
|
| | | | 206,420 | | | | | | 19,497 | | | | | | 186,923 | | | | | |
開發的技術
|
| |
5年
|
| | | | 45,960 | | | | | | 10,153 | | | | | | 35,807 | | | | | |
Balance,12月31日
2018 |
| | | | | | $ | 286,680 | | | | | $ | 34,509 | | | | | $ | 252,171 | | | | | |
商標
|
| |
1個 - 8年
|
| | | | 34,320 | | | | | | 9,167 | | | | | | 25,153 | | | |
5.8年
|
|
客户關係
|
| |
2個 - 12年
|
| | | | 214,320 | | | | | | 37,564 | | | | | | 176,756 | | | |
9.7年
|
|
開發的技術
|
| |
5年
|
| | | | 53,560 | | | | | | 20,419 | | | | | | 33,141 | | | |
3.2年
|
|
競業禁止
|
| |
兩年
|
| | | | 90 | | | | | | 41 | | | | | | 49 | | | |
1.1年
|
|
Balance,12月31日
2019 |
| | | | | | $ | 302,290 | | | | | $ | 67,191 | | | | | $ | 235,099 | | | | | |
($000’s)
|
| | | | | | |
截至2013年12月31日的年份: | | | | | | | |
2020
|
| | | $ | 33,290 | | |
2021
|
| | | | 33,187 | | |
2022
|
| | | | 32,003 | | |
2023
|
| | | | 24,218 | | |
2024
|
| | | | 22,921 | | |
此後
|
| | | | 89,480 | | |
| | | | $ | 235,099 | | |
($000’s)
|
| |
無關
|
| |
相關
|
| |
合計
|
| |||||||||
截至2013年12月31日的年份: | | | | | | | | | | | | | | | | | | | |
2020
|
| | | $ | 3,676 | | | | | $ | 1,069 | | | | | $ | 4,745 | | |
2021
|
| | | | 3,693 | | | | | | 1,079 | | | | | | 4,772 | | |
2022
|
| | | | 3,343 | | | | | | 1,090 | | | | | | 4,433 | | |
2023
|
| | | | 3,206 | | | | | | 1,101 | | | | | | 4,307 | | |
2024
|
| | | | 2,820 | | | | | | 832 | | | | | | 3,652 | | |
此後
|
| | | | 8,550 | | | | | | — | | | | | | 8,550 | | |
| | | | $ | 25,288 | | | | | $ | 5,171 | | | | | $ | 30,459 | | |
($000’s)
|
| |
無關
|
| |||
截至2013年12月31日的年份: | | | | | | | |
2020
|
| | | $ | 9,791 | | |
2021
|
| | | | 4,193 | | |
2022
|
| | | | 4,542 | | |
2023
|
| | | | 343 | | |
2024
|
| | | | — | | |
此後
|
| | | | — | | |
| | | | $ | 18,869 | | |
| | |
選項
|
| |
加權-
平均 練習 價格 |
| |
加權-
平均 剩餘 合同 期限(年) |
| |
聚合
內在 值 (千) |
| ||||||||||||
出色,2018年1月1日
|
| | | | 4,122,070 | | | | | $ | 5.49 | | | | | | | | | | | $ | — | | |
已批准
|
| | | | 535,957 | | | | | | 5.62 | | | | | | | | | | | | — | | |
鍛鍊
|
| | | | (322,851) | | | | | | 5.49 | | | | | | | | | | | | 123 | | |
沒收
|
| | | | (89,467) | | | | | | 5.49 | | | | | | | | | | | | — | | |
出色,2018年12月31日
|
| | | | 4,245,709 | | | | | | 5.51 | | | | | | 8.9 | | | | | | — | | |
已批准
|
| | | | 212,668 | | | | | | 8.21 | | | | | | | | | | | | — | | |
鍛鍊
|
| | | | (168,391) | | | | | | 5.49 | | | | | | | | | | | | 256 | | |
沒收
|
| | | | (216,700) | | | | | | 5.49 | | | | | | | | | | | | — | | |
傑出,2019年12月31日
|
| | | | 4,073,286 | | | | | $ | 5.65 | | | | | | 8.1 | | | | | $ | 37,520 | | |
12月31日可行使的期權
2019 |
| | | | 1,640,037 | | | | | $ | 5.50 | | | | | | 8.0 | | | | | $ | 15,350 | | |
已歸屬或預計將於12月31日歸屬
2019 |
| | | | 4,073,286 | | | | | $ | 5.65 | | | | | | 8.1 | | | | | $ | 37,520 | | |
| | |
年終
12月31日 |
| |||||||||
($000’s)
|
| |
2019
|
| |
2018
|
| ||||||
收入成本: | | | | | | | | | | | | | |
訂閲
|
| | | $ | 194 | | | | | $ | 225 | | |
服務
|
| | | | — | | | | | | — | | |
銷售和營銷
|
| | | | 460 | | | | | | 529 | | |
研發
|
| | | | 394 | | | | | | 239 | | |
一般和行政
|
| | | | 1,413 | | | | | | 1,322 | | |
| | | | $ | 2,461 | | | | | $ | 2,315 | | |
| | |
選項
|
| |
加權-
平均 練習 價格 |
| |
加權-
平均 剩餘 合同 期限(年) |
| |
聚合
內在 值 (千) |
| ||||||||||||
出色,2018年1月1日
|
| | | | 2,105,772 | | | | | $ | 5.49 | | | | | | | | | | | $ | — | | |
已批准
|
| | | | 183,884 | | | | | | 5.54 | | | | | | | | | | | | — | | |
鍛鍊
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | |
沒收
|
| | | | (89,467) | | | | | | 5.49 | | | | | | | | | | | | — | | |
出色,2018年12月31日
|
| | | | 2,200,189 | | | | | | 5.49 | | | | | | 8.9 | | | | | | — | | |
已批准
|
| | | | 1,653,209 | | | | | | 8.29 | | | | | | | | | | | | — | | |
鍛鍊
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | |
沒收
|
| | | | (165,734) | | | | | | 5.49 | | | | | | | | | | | | — | | |
傑出,2019年12月31日
|
| | | | 3,687,664 | | | | | $ | 6.75 | | | | | | 8.8 | | | | | $ | 29,908 | | |
12月31日可行使的期權
2019 |
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | |
已歸屬或預計將於12月31日歸屬
2019 |
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | |
| | |
個單位
|
| |
每台
公允價值 |
| ||||||
出色,2018年1月1日
|
| | | | 26,840 | | | | | $ | 5.49 | | |
已批准
|
| | | | 25,520 | | | | | | 5.87 | | |
限制失效
|
| | | | (26,840) | | | | | | 5.49 | | |
被沒收
|
| | | | — | | | | | | — | | |
出色,2018年12月31日
|
| | | | 25,520 | | | | | | 5.87 | | |
已批准
|
| | | | 36,520 | | | | | | 12.60 | | |
限制失效
|
| | | | (25,520) | | | | | | 5.87 | | |
被沒收
|
| | | | — | | | | | | — | | |
傑出,2019年12月31日
|
| | | | 36,520 | | | | | | 12.60 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
分子: | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (32,600) | | | | | $ | (36,256) | | |
分母: | | | | | | | | | | | | | |
加權平均流通股
|
| | | | 102,752,092 | | | | | | 102,325,465 | | |
用於計算基本和稀釋後每股淨虧損的加權平均股份
|
| | | | 102,752,092 | | | | | | 102,325,465 | | |
每股基本和攤薄淨虧損
|
| | | $ | (0.32) | | | | | $ | (0.35) | | |
| | |
年終
12月31日 |
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
未償還股票期權
|
| | | | 7,760,950 | | | | | | 6,445,898 | | |
未授予的限制性股票單位
|
| | | | 36,520 | | | | | | 25,520 | | |
潛在稀釋證券合計
|
| | | | 7,797,470 | | | | | | 6,471,418 | | |
| | |
年終
12月31日 |
| |||||||||
($000’s)
|
| |
2019
|
| |
2018
|
| ||||||
電流: | | | | | | | | | | | | | |
聯邦政府
|
| | | $ | (7) | | | | | $ | (38) | | |
狀態
|
| | | | 138 | | | | | | 123 | | |
外來
|
| | | | 1,013 | | | | | | 328 | | |
延期: | | | | | | | | | | | | | |
聯邦政府
|
| | | | (8,990) | | | | | | (10,625) | | |
狀態
|
| | | | (1,638) | | | | | | (1,947) | | |
外來
|
| | | | (627) | | | | | | 22 | | |
| | | | $ | (10,111) | | | | | $ | (12,137) | | |
| | |
年終
12月31日 |
| |||||||||
($000’s)
|
| |
2019
|
| |
2018
|
| ||||||
計算出的“預期”税收優惠
|
| | | | 21.0% | | | | | | 21.0% | | |
州所得税優惠,扣除聯邦税收影響
|
| | | | 2.8% | | | | | | 3.4% | | |
永久性差異
|
| | | | (0.5)% | | | | | | (0.3)% | | |
外幣匯率差異
|
| | | | 0.2% | | | | | | (0.1)% | | |
重新計量損益
|
| | | | 0.5% | | | | | | 0.0% | | |
税收抵免
|
| | | | 2.2% | | | | | | 2.3% | | |
估值津貼
|
| | | | (1.1)% | | | | | | (0.5)% | | |
交易成本
|
| | | | (0.4)% | | | | | | (0.1)% | | |
延遲費率更改
|
| | | | (0.3)% | | | | | | (0.2)% | | |
GILTI包含
|
| | | | (0.5)% | | | | | | (1.3)% | | |
其他
|
| | | | (0.2)% | | | | | | 0.9% | | |
| | | | | 23.7% | | | | | | 25.1% | | |
| | |
12月31日
|
| |||||||||
($000’s)
|
| |
2019
|
| |
2018
|
| ||||||
遞延税金資產: | | | | | | | | | | | | | |
壞賬準備
|
| | | $ | 49 | | | | | $ | 15 | | |
應計薪酬
|
| | | | 1,911 | | | | | | 1,600 | | |
遞延收入
|
| | | | 2,554 | | | | | | 1,288 | | |
延期租金
|
| | | | 191 | | | | | | 68 | | |
設備和租賃改進
|
| | | | 285 | | | | | | 254 | | |
股票期權
|
| | | | 882 | | | | | | 410 | | |
聯邦税收抵免
|
| | | | 3,301 | | | | | | 2,547 | | |
其他
|
| | | | 988 | | | | | | 514 | | |
淨營業虧損
|
| | | | 25,157 | | | | | | 26,161 | | |
國家研發税收抵免
|
| | | | 1,383 | | | | | | 1,219 | | |
商業利益限制
|
| | | | 7,945 | | | | | | 4,176 | | |
估值津貼
|
| | | | (1,213) | | | | | | (750) | | |
遞延税金淨資產
|
| | | | 43,433 | | | | | | 37,502 | | |
遞延納税義務: | | | | | | | | | | | | | |
預付費項目
|
| | | | (691) | | | | | | (500) | | |
延期合同成本
|
| | | | (5,322) | | | | | | (2,676) | | |
無形資產
|
| | | | (55,553) | | | | | | (60,710) | | |
遞延税金淨資產(負債)
|
| | | $ | (18,133) | | | | | $ | (26,384) | | |
|
| | |
12月31日
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
資產 | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | — | | | | | $ | — | | |
流動資產總額
|
| | | | — | | | | | | — | | |
子公司投資
|
| | | | 503,878 | | | | | | 533,094 | | |
總資產
|
| | | $ | 503,878 | | | | | $ | 533,094 | | |
負債和股東權益 | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
流動負債
|
| | | $ | — | | | | | $ | — | | |
流動負債總額
|
| | | | — | | | | | | — | | |
其他負債 - 非流動
|
| | | | — | | | | | | — | | |
總負債
|
| | | | — | | | | | | — | | |
承付款和或有事項 | | | | | | | | | | | | | |
股東權益: | | | | | | | | | | | | | |
普通股,面值0.001美元,授權股份132,000,000股,分別於2019年12月31日和2018年12月31日發行和發行102,843,612股和102,649,701股
|
| | | | 103 | | | | | | 103 | | |
新增實收資本
|
| | | | 568,756 | | | | | | 565,372 | | |
累計虧損
|
| | | | (64,981) | | | | | | (32,381) | | |
股東權益總額
|
| | | | 503,878 | | | | | | 533,094 | | |
總負債和股東權益
|
| | | $ | 503,878 | | | | | $ | 533,094 | | |
| | |
年終
12月31日 |
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
收入
|
| | | $ | — | | | | | $ | — | | |
運營費用
|
| | | | — | | | | | | — | | |
運營收入
|
| | | | — | | | | | | — | | |
其他收入(費用),淨額
|
| | | | — | | | | | | — | | |
子公司所得税前收益和淨收益中的權益
|
| | | | — | | | | | | — | | |
所得税優惠
|
| | | | — | | | | | | — | | |
子公司淨收益(虧損)權益
|
| | | | (32,600) | | | | | | (36,256) | | |
淨虧損
|
| | | $ | (32,600) | | | | | $ | (36,256) | | |
|
| | |
06月30日
2020 |
| |
12月31日
2019 |
| ||||||
| | |
(未審核)
|
| | | | | | | |||
資產 | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 38,424 | | | | | $ | 32,433 | | |
應收貿易賬款淨額
|
| | | | 53,275 | | | | | | 46,513 | | |
應收所得税
|
| | | | 554 | | | | | | 14 | | |
延期合同成本
|
| | | | 7,270 | | | | | | 5,553 | | |
預付費用
|
| | | | 10,880 | | | | | | 10,935 | | |
其他流動資產
|
| | | | 6,314 | | | | | | 3,133 | | |
流動資產總額
|
| | | | 116,717 | | | | | | 98,581 | | |
設備和租賃改進,淨額
|
| | | | 11,494 | | | | | | 12,477 | | |
商譽
|
| | | | 539,818 | | | | | | 539,818 | | |
其他無形資產淨值
|
| | | | 218,430 | | | | | | 235,099 | | |
延期合同成本
|
| | | | 20,334 | | | | | | 16,234 | | |
其他資產
|
| | | | 2,557 | | | | | | 2,599 | | |
總資產
|
| | | $ | 909,350 | | | | | $ | 904,808 | | |
負債和股東權益 | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
應付帳款
|
| | | $ | 3,909 | | | | | $ | 3,684 | | |
應計負債
|
| | | | 26,099 | | | | | | 26,927 | | |
應付所得税
|
| | | | 1,081 | | | | | | 819 | | |
遞延收入
|
| | | | 130,309 | | | | | | 120,089 | | |
流動負債總額
|
| | | | 161,398 | | | | | | 151,519 | | |
遞延收入,非流動收入
|
| | | | 27,429 | | | | | | 20,621 | | |
遞延納税義務
|
| | | | 14,913 | | | | | | 18,133 | | |
債務
|
| | | | 201,891 | | | | | | 201,319 | | |
其他負債
|
| | | | 6,876 | | | | | | 9,338 | | |
總負債
|
| | | | 412,507 | | | | | | 400,930 | | |
承付款和或有事項 | | | | | | | | | | | | | |
股東權益: | | | | | | | | | | | | | |
普通股,面值0.001美元,授權股份1.32億股,分別於2019年6月30日(未經審計)和2019年12月31日發行和發行102,862,404股和102,843,612股
|
| | | | 103 | | | | | | 103 | | |
新增實收資本
|
| | | | 570,434 | | | | | | 568,756 | | |
累計虧損
|
| | | | (73,694) | | | | | | (64,981) | | |
股東權益總額
|
| | | | 496,843 | | | | | | 503,878 | | |
總負債和股東權益
|
| | | $ | 909,350 | | | | | $ | 904,808 | | |
| | |
截止三個月
06月30日 |
| |
截至6個月
06月30日 |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
訂閲
|
| | | $ | 52,978 | | | | | $ | 37,216 | | | | | $ | 103,056 | | | | | $ | 70,956 | | |
服務
|
| | | | 2,451 | | | | | | 4,794 | | | | | | 6,461 | | | | | | 9,295 | | |
許可證
|
| | | | 6,802 | | | | | | 6,300 | | | | | | 13,104 | | | | | | 12,187 | | |
總收入
|
| | | | 62,231 | | | | | | 48,310 | | | | | | 122,621 | | | | | | 92,438 | | |
收入成本: | | | | | | | | | | | | | | | | | | | | | | | | | |
認購成本(不包括如下所示的攤銷)
|
| | | | 8,762 | | | | | | 7,423 | | | | | | 18,010 | | | | | | 14,380 | | |
服務成本(不包括如下所示的攤銷)
|
| | | | 2,207 | | | | | | 3,549 | | | | | | 5,293 | | | | | | 7,192 | | |
攤銷費用
|
| | | | 2,678 | | | | | | 2,513 | | | | | | 5,355 | | | | | | 4,954 | | |
總收入成本
|
| | | | 13,647 | | | | | | 13,485 | | | | | | 28,658 | | | | | | 26,526 | | |
毛利
|
| | | | 48,584 | | | | | | 34,825 | | | | | | 93,963 | | | | | | 65,912 | | |
運營費用: | | | | | | | | | | | | | | | | | | | | | | | | | |
銷售和營銷
|
| | | | 20,202 | | | | | | 16,612 | | | | | | 42,484 | | | | | | 31,888 | | |
研發
|
| | | | 11,929 | | | | | | 9,491 | | | | | | 24,546 | | | | | | 18,534 | | |
一般和行政
|
| | | | 6,603 | | | | | | 7,534 | | | | | | 17,892 | | | | | | 14,797 | | |
攤銷費用
|
| | | | 5,634 | | | | | | 5,626 | | | | | | 11,308 | | | | | | 11,259 | | |
總運營費用
|
| | | | 44,368 | | | | | | 39,263 | | | | | | 96,230 | | | | | | 76,478 | | |
來自
的收入(虧損)
操作 |
| | | | 4,216 | | | | | | (4,438) | | | | | | (2,267) | | | | | | (10,566) | | |
利息費用淨額
|
| | | | (4,690) | | | | | | (5,481) | | | | | | (9,468) | | | | | | (10,952) | | |
外幣交易損失
|
| | | | (13) | | | | | | (197) | | | | | | (317) | | | | | | (450) | | |
其他收入,淨額
|
| | | | 36 | | | | | | 55 | | | | | | 91 | | | | | | 110 | | |
所得税前虧損
福利 |
| | | | (451) | | | | | | (10,061) | | | | | | (11,961) | | | | | | (21,858) | | |
所得税優惠
|
| | | | 28 | | | | | | 2,390 | | | | | | 3,248 | | | | | | 5,177 | | |
淨虧損
|
| | | $ | (423) | | | | | $ | (7,671) | | | | | $ | (8,713) | | | | | $ | (16,681) | | |
每股淨虧損,基本虧損和
稀釋 |
| | | $ | (0.00) | | | | | $ | (0.07) | | | | | $ | (0.08) | | | | | $ | (0.16) | | |
加權平均股份用於
計算每股淨虧損,基本 和稀釋後每股虧損,基本 和稀釋 |
| | | | 102,862,404 | | | | | | 102,709,405 | | | | | | 102,861,475 | | | | | | 102,694,756 | | |
| | |
庫存類別
|
| |
其他
|
| | | ||||||||||||||||||||||
| | |
常見
|
| |
實收
|
| |
累計
|
| |
股東的
|
| ||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
大寫
|
| |
赤字
|
| |
股權
|
| |||||||||||||||
截至6月30日的三個月
2020: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance,2020年3月31日
|
| | | | 102,862,404 | | | | | $ | 103 | | | | | $ | 569,670 | | | | | $ | (73,271) | | | | | $ | 496,502 | | |
普通股發行
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
基於股份的薪酬
|
| | | | — | | | | | | — | | | | | | 764 | | | | | | — | | | | | | 764 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (423) | | | | | | (423) | | |
Balance,2020年6月30日
|
| | | | 102,862,404 | | | | | $ | 103 | | | | | $ | 570,434 | | | | | $ | (73,694) | | | | | $ | 496,843 | | |
截至6月30日的三個月
2019: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance,2019年3月31日
|
| | | | 102,692,784 | | | | | $ | 103 | | | | | $ | 566,177 | | | | | $ | (41,391) | | | | | $ | 524,889 | | |
普通股發行
|
| | | | 76,540 | | | | | | — | | | | | | 422 | | | | | | — | | | | | | 422 | | |
基於股份的薪酬
|
| | | | — | | | | | | — | | | | | | 649 | | | | | | — | | | | | | 649 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (7,671) | | | | | | (7,671) | | |
BALANCE,2019年6月30日
|
| | | | 102,769,324 | | | | | $ | 103 | | | | | $ | 567,248 | | | | | $ | (49,062) | | | | | $ | 518,289 | | |
截至2020年6月30日的6個月:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance,12月31日
2019 |
| | | | 102,843,612 | | | | | $ | 103 | | | | | $ | 568,756 | | | | | $ | (64,981) | | | | | $ | 503,878 | | |
普通股發行
|
| | | | 18,792 | | | | | | — | | | | | | 103 | | | | | | — | | | | | | 103 | | |
基於股份的薪酬
|
| | | | — | | | | | | — | | | | | | 1,575 | | | | | | — | | | | | | 1,575 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (8,713) | | | | | | (8,713) | | |
Balance,2020年6月30日
|
| | | | 102,862,404 | | | | | $ | 103 | | | | | $ | 570,434 | | | | | $ | (73,694) | | | | | $ | 496,843 | | |
截至2019年6月30日的6個月:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance,12月31日
2018 |
| | | | 102,649,701 | | | | | $ | 103 | | | | | $ | 565,372 | | | | | $ | (32,381) | | | | | $ | 533,094 | | |
普通股發行
|
| | | | 119,623 | | | | | | — | | | | | | 658 | | | | | | — | | | | | | 658 | | |
基於股份的薪酬
|
| | | | — | | | | | | — | | | | | | 1,218 | | | | | | — | | | | | | 1,218 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (16,681) | | | | | | (16,681) | | |
BALANCE,2019年6月30日
|
| | | | 102,769,324 | | | | | $ | 103 | | | | | $ | 567,248 | | | | | $ | (49,062) | | | | | $ | 518,289 | | |
| | |
截至6個月
06月30日 |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
經營活動的現金流 | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (8,713) | | | | | $ | (16,681) | | |
對淨虧損與經營活動提供(用於)現金的調整:
|
| | | | | | | | | | | | |
折舊攤銷費用
|
| | | | 19,002 | | | | | | 18,085 | | |
延期合同成本攤銷
|
| | | | 4,218 | | | | | | 2,795 | | |
債務發行成本攤銷
|
| | | | 571 | | | | | | 571 | | |
壞賬費用和回報撥備
|
| | | | 812 | | | | | | — | | |
設備處置和租賃改進損失(收益)
|
| | | | 12 | | | | | | (7) | | |
基於股份的薪酬
|
| | | | 1,575 | | | | | | 1,218 | | |
遞延税款
|
| | | | (3,217) | | | | | | (5,407) | | |
或有對價調整
|
| | | | (3,700) | | | | | | — | | |
經營性資產和負債變動:
|
| | | | | | | | | | | | |
應收貿易賬款
|
| | | | (7,374) | | | | | | (10,637) | | |
應收/應付所得税
|
| | | | (278) | | | | | | (226) | | |
預付費用和其他資產
|
| | | | 429 | | | | | | (2,663) | | |
延期合同成本
|
| | | | (10,035) | | | | | | (8,701) | | |
應付帳款
|
| | | | 258 | | | | | | (1,437) | | |
應計負債
|
| | | | (2,371) | | | | | | (828) | | |
遞延收入
|
| | | | 17,028 | | | | | | 14,207 | | |
其他負債
|
| | | | 1,240 | | | | | | (8) | | |
經營活動提供(使用)的淨現金
|
| | | | 9,457 | | | | | | (9,719) | | |
投資活動產生的現金流 | | | | | | | | | | | | | |
收購,扣除收購現金後的淨額
|
| | | | — | | | | | | (35,306) | | |
設備採購和租賃改進
|
| | | | (1,366) | | | | | | (3,319) | | |
投資活動使用的淨現金
|
| | | | (1,366) | | | | | | (38,625) | | |
融資活動產生的現金流 | | | | | | | | | | | | | |
信貸協議收益
|
| | | | — | | | | | | 40,000 | | |
發債成本
|
| | | | — | | | | | | (1,550) | | |
發行成本支付的現金
|
| | | | (2,203) | | | | | | — | | |
行使股票期權收益
|
| | | | 103 | | | | | | 656 | | |
融資活動提供(使用)的淨現金
|
| | | | (2,100) | | | | | | 39,106 | | |
現金淨增(減)
|
| | | | 5,991 | | | | | | (9,238) | | |
現金,期初
|
| | | | 32,433 | | | | | | 39,240 | | |
現金,期末
|
| | | $ | 38,424 | | | | | $ | 30,002 | | |
現金流量信息補充披露: | | | | | | | | | | | | | |
付息現金
|
| | | $ | 9,262 | | | | | $ | 10,568 | | |
扣除退税後支付的所得税現金
|
| | | | 411 | | | | | | 451 | | |
應計但尚未支付的報價成本
|
| | | | 2,865 | | | | | | — | | |
| | |
截至6月30日的三個月
|
| |
截至6月30日的6個月
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
美洲
|
| | | $ | 49,558 | | | | | $ | 36,537 | | | | | $ | 97,879 | | | | | $ | 70,521 | | |
歐洲、中東、印度和非洲
|
| | | | 9,199 | | | | | | 9,068 | | | | | | 18,025 | | | | | | 16,659 | | |
亞太地區
|
| | | | 3,474 | | | | | | 2,705 | | | | | | 6,717 | | | | | | 5,258 | | |
| | | | $ | 62,231 | | | | | $ | 48,310 | | | | | $ | 122,621 | | | | | $ | 92,438 | | |
| | |
截至6月30日的三個月
|
| |
截至6月30日的6個月
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
SaaS訂閲以及支持和維護
|
| | | $ | 52,978 | | | | | $ | 37,216 | | | | | $ | 103,056 | | | | | $ | 70,956 | | |
本地訂閲
|
| | | | 5,770 | | | | | | 4,048 | | | | | | 10,310 | | | | | | 7,089 | | |
經常性收入
|
| | | | 58,748 | | | | | | 41,264 | | | | | | 113,366 | | | | | | 78,045 | | |
永久許可證
|
| | | | 1,032 | | | | | | 2,252 | | | | | | 2,794 | | | | | | 5,098 | | |
專業服務
|
| | | | 2,451 | | | | | | 4,794 | | | | | | 6,461 | | | | | | 9,295 | | |
非經常性收入
|
| | | | 3,483 | | | | | | 7,046 | | | | | | 9,255 | | | | | | 14,393 | | |
總收入
|
| | | $ | 62,231 | | | | | $ | 48,310 | | | | | $ | 122,621 | | | | | $ | 92,438 | | |
|
| | |
截至6月30日的三個月
|
| |
截至6月30日的6個月
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
期初餘額
|
| | | $ | 145,735 | | | | | $ | 111,255 | | | | | $ | 140,710 | | | | | $ | 100,662 | | |
收入收入
|
| | | | (49,562) | | | | | | (42,277) | | | | | | (97,285) | | | | | | (76,884) | | |
收入延期
|
| | | | 61,565 | | | | | | 48,941 | | | | | | 114,313 | | | | | | 94,141 | | |
餘額,期末
|
| | | $ | 157,738 | | | | | $ | 117,919 | | | | | $ | 157,738 | | | | | $ | 117,919 | | |
| 收購資產: | | | | | | | |
|
現金
|
| | | $ | 3,325 | | |
|
其他流動資產
|
| | | | 1,306 | | |
|
長期資產
|
| | | | 154 | | |
| 承擔的負債: | | | | | | | |
|
應付賬款和應計負債
|
| | | | (419) | | |
|
遞延收入
|
| | | | (3,050) | | |
|
遞延納税義務
|
| | | | (2,996) | | |
|
收購無形資產
|
| | | | 12,310 | | |
|
商譽
|
| | | | 28,000 | | |
|
總購買考量
|
| | | $ | 38,630 | | |
| 收購資產: | | | | | | | |
|
現金
|
| | | $ | 512 | | |
|
其他流動資產
|
| | | | 1 | | |
|
長期資產
|
| | | | 12 | | |
| 承擔的負債: | | | | | | | |
|
應付賬款和應計負債
|
| | | | (119) | | |
|
收購無形資產
|
| | | | 3,300 | | |
|
商譽
|
| | | | 10,673 | | |
|
總購買考量
|
| | | $ | 14,379 | | |
| | |
截至6月30日的三個月
|
| |
截至6月30日的6個月
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
商譽,期初
|
| | | $ | 539,818 | | | | | $ | 529,145 | | | | | $ | 539,818 | | | | | $ | 501,145 | | |
商譽收購
|
| | | | — | | | | | | — | | | | | | — | | | | | | 28,000 | | |
商譽,期末
|
| | | $ | 539,818 | | | | | $ | 529,145 | | | | | $ | 539,818 | | | | | $ | 529,145 | | |
| | |
使用壽命
|
| |
毛值
|
| |
累計
攤銷 |
| |
淨載貨
值 |
| |
加權-
平均 剩餘 使用壽命 |
| ||||||||||||
| | |
(千)
|
| ||||||||||||||||||||||||
商標
|
| |
1個 - 8年
|
| | | $ | 34,320 | | | | | $ | 9,167 | | | | | $ | 25,153 | | | | | | 5.8億年 | | |
客户關係
|
| |
2個 - 12年
|
| | | | 214,320 | | | | | | 37,564 | | | | | | 176,756 | | | | | | 97年 | | |
開發的技術
|
| |
5年
|
| | | | 53,560 | | | | | | 20,419 | | | | | | 33,141 | | | | | | 3.2年。 | | |
競業禁止
|
| |
兩年
|
| | | | 90 | | | | | | 41 | | | | | | 49 | | | | | | 11年 | | |
Balance,12月31日
2019 |
| | | | | | $ | 302,290 | | | | | $ | 67,191 | | | | | $ | 235,099 | | | | | | | | |
商標
|
| |
8年
|
| | | $ | 34,320 | | | | | $ | 11,310 | | | | | $ | 23,010 | | | | | | 53年 | | |
客户關係
|
| |
2個 - 12年
|
| | | | 214,320 | | | | | | 46,711 | | | | | | 167,609 | | | | | | 92年 | | |
開發的技術
|
| |
5年
|
| | | | 53,560 | | | | | | 25,775 | | | | | | 27,785 | | | | | | 270年 | | |
競業禁止
|
| |
兩年
|
| | | | 90 | | | | | | 64 | | | | | | 26 | | | | | | 0.6年 | | |
Balance,2020年6月30日
|
| | | | | | $ | 302,290 | | | | | $ | 83,860 | | | | | $ | 218,430 | | | | | | | | |
| | |
截至6月30日的三個月
|
| |
截至6月30日的6個月
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(千,不包括每股和每股數據)
|
| |||||||||||||||||||||
分子: | | | | | | | | | | | | | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (423) | | | | | $ | (7,671) | | | | | $ | (8,713) | | | | | $ | (16,681) | | |
分母: | | | | | | | | | | | | | | | | | | | | | | | | | |
加權平均股份用於
計算每股淨虧損, 基本稀釋 |
| | | | 102,862,404 | | | | | | 102,709,405 | | | | | | 102,861,475 | | | | | | 102,694,756 | | |
每單位基本和攤薄淨虧損
共享 |
| | | $ | (0.00) | | | | | $ | (0.07) | | | | | $ | (0.08) | | | | | $ | (0.16) | | |
| | |
截至6月30日的三個月
|
| |
截至6月30日的6個月
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
未償還股票期權
|
| | | | 7,742,158 | | | | | | 6,038,890 | | | | | | 7,742,158 | | | | | | 6,038,890 | | |
未授予的限制性股票單位
|
| | | | 36,520 | | | | | | 25,520 | | | | | | 36,520 | | | | | | 25,520 | | |
潛在稀釋證券合計
|
| | | | 7,778,678 | | | | | | 6,064,410 | | | | | | 7,778,678 | | | | | | 6,064,410 | | |
| | |
選項
|
| |
加權-
平均 練習 價格 |
| |
加權-
平均 剩餘 合同 期限(年) |
| |
聚合
內在 值 (千) |
| ||||||||||||
傑出,2019年12月31日
|
| | | | 3,687,664 | | | | | $ | 6.75 | | | | | | 8.8 | | | | | $ | 29,908 | | |
已批准
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
鍛鍊
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | |
沒收
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
傑出,2020年6月30日
|
| | | | 3,687,664 | | | | | $ | 6.75 | | | | | | 8.3 | | | | | $ | 39,644 | | |
2020年6月30日可行使的期權
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | |
歸屬或預計將於6月30日歸屬
2020 |
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | |
| | |
個單位
|
| |
每台
公允價值 |
| ||||||
傑出,2019年12月31日
|
| | | | 36,520 | | | | | $ | 12.60 | | |
已批准
|
| | | | — | | | | | | — | | |
限制失效
|
| | | | — | | | | | | — | | |
被沒收
|
| | | | — | | | | | | — | | |
傑出,2020年6月30日
|
| | | | 36,520 | | | | | $ | 12.60 | | |
| | |
選項
|
| |
加權-
平均 練習 價格 |
| |
加權-
平均 剩餘 合同 期限(年) |
| |
聚合
內在 值 (千) |
| ||||||||||||
傑出,2019年12月31日
|
| | | | 4,073,286 | | | | | $ | 5.65 | | | | | | 8.1 | | | | | $ | 37,520 | | |
已批准
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
鍛鍊
|
| | | | (18,792) | | | | | | 5.49 | | | | | | | | | | | | 60 | | |
沒收
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
傑出,2020年6月30日
|
| | | | 4,054,494 | | | | | $ | 5.65 | | | | | | 7.6 | | | | | $ | 48,044 | | |
2020年6月30日可行使的期權
|
| | | | 2,150,893 | | | | | $ | 5.50 | | | | | | 7.5 | | | | | $ | 25,806 | | |
歸屬或預計將於6月30日歸屬
2020 |
| | | | 4,054,494 | | | | | $ | 5.65 | | | | | | 7.6 | | | | | $ | 48,044 | | |
| | |
截至6月30日的三個月
|
| |
截至6月30日的6個月
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
收入成本: | | | | | | | | | | | | | | | | | | | | | | | | | |
訂閲
|
| | | $ | 38 | | | | | $ | 55 | | | | | $ | 76 | | | | | $ | 118 | | |
服務
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
銷售和營銷
|
| | | | 111 | | | | | | 143 | | | | | | 222 | | | | | | 236 | | |
研發
|
| | | | 141 | | | | | | 95 | | | | | | 298 | | | | | | 185 | | |
一般和行政
|
| | | | 474 | | | | | | 356 | | | | | | 979 | | | | | | 679 | | |
| | | | $ | 764 | | | | | $ | 649 | | | | | $ | 1,575 | | | | | $ | 1,218 | | |
|
|
SEC註冊費
|
| | | $ | * | | |
|
FINRA費用
|
| | | | * | | |
|
納斯達克費用
|
| | | | * | | |
|
打印費
|
| | | | * | | |
|
律師費和開支
|
| | | | * | | |
|
會計費和費用
|
| | | | * | | |
|
雜費
|
| | | | * | | |
|
總費用
|
| | | $ | * | | |
|
展品
號碼 |
| |
説明
|
|
| 1.1* | | | 承保協議格式 | |
| 3.1 | | | JAMF控股公司第二次修訂和重新註冊的公司註冊證書(通過引用附件3.1併入公司於2020年7月27日提交給證券交易委員會的當前8-K表格報告中) | |
| 3.2 | | | 修訂和重新修訂JAMF控股公司章程(通過引用附件3.2併入公司於2020年7月27日提交給證券交易委員會的當前8-K表格報告中) | |
| 4.1 | | | 註冊權協議(通過引用附件4.1併入公司於2020年7月27日提交給證券交易委員會的當前8-K表格報告中) | |
| 5.1* | | | Kirkland&Ellis LLP的意見 | |
| 10.1 | | | JAMF控股公司(JAMF Holdings,Inc.)作為借款人Juno Intermediate,Inc.作為擔保人,Juno Parent,LLC作為擔保人,其他貸款方、貸款方和摩根大通銀行(JPMorgan Chase Bank N.A.)作為行政代理人簽訂的信貸協議,日期為2020年7月27日(通過引用附件10.1併入公司於2020年7月29日提交給證券交易委員會的當前8-K表格報告中){br | |
| 10.2 | | | Vista Consulting Group,LLC和JAMF Holdings,Inc.(通過參考公司於2020年6月29日提交給證券交易委員會的S-1表格註冊聲明(第333-239535號)附件10.4合併而成) 主服務協議,自2017年11月13日起生效 | |
| 10.3+ | | | JAMF Holdings,Inc.和Dean Hager之間的信函協議,日期為2017年10月20日(通過引用公司於2020年6月29日提交給證券交易委員會的S-1表格註冊聲明(第333-239535號)第10.5號附件) | |
| 10.4+ | | | JAMF控股公司和Jill Putman之間的信函協議,日期為2017年11月20日(通過引用本公司於2020年6月29日提交給證券交易委員會的S-1表格註冊聲明(第333-239535號)第10.6號附件) | |
| 10.5+ | | | JAMF控股公司和John Strosahl之間的信函協議,日期為2017年11月20日(通過引用附件10.7併入公司於2020年6月29日提交給證券交易委員會的S-1表格(333-239535)註冊聲明中) | |
| 10.6+ | | | JAMF Holding Corp.綜合激勵計劃(通過引用本公司於2020年7月24日提交給證券交易委員會的S-8表格(第333-240087號)註冊説明書第10.1號) | |
| 10.7+ | | | 股票期權獎勵協議表格(引用本公司於2020年6月29日提交給證券交易委員會的S-1表格註冊説明書(第333-239535號)附件10.9) | |
| 10.8+ | | | 限售股獎勵協議表格(引用本公司於2020年6月29日提交給證券交易委員會的S-1表格(第333-239535號)註冊説明書附件10.10) | |
|
展品
號碼 |
| |
説明
|
|
| 10.9+ | | | 股票增值權獎勵協議表格(作為參考併入公司於2020年6月29日提交給證券交易委員會的S-1表格(第333-239535號)註冊説明書第10.11號) | |
| 10.10+ | | |
限制性股票獎勵協議表格(引用本公司於2020年6月29日提交給證券交易委員會的S-1表格(第333-239535號)註冊説明書附件10.12)
|
|
| 10.11+ | | | 賠償協議表格(引用本公司於2020年6月29日提交給證券交易委員會的S-1表格(第333-239535號)註冊説明書附件10.13) | |
| 10.12 | | | 公司與簽字方之間於2020年9月1日修訂並重新簽署的董事提名協議(通過參考2020年9月2日提交給證券交易委員會的公司10-Q季度報告附件10.10併入) | |
| 10.13+ | | | 修訂和重新啟動了JAMF Holding Corp.股票期權計劃(通過引用附件10.7併入公司於2020年7月24日提交給證券交易委員會的S-8表格註冊説明書(第333-240087號)附件10.7) | |
| 10.14+ | | | 修訂和重訂的JAMF Holding Corp.股票期權計劃和授予協議表格(通過引用附件10.16併入公司於2020年6月29日提交給證券交易委員會的S-1表格(第333-239535號)的註冊説明書中) | |
| 21.1 | | | JAMF Holding Corp.子公司名單(通過引用附件221.1併入公司於2020年6月29日提交給證券交易委員會的S-1表格(第333-239535號)註冊説明書中) | |
| 23.1* | | | 安永律師事務所同意 | |
| 23.2* | | | Kirkland&Ellis LLP同意(包含在附件5.1中) | |
| 23.3* | | | Frost&Sullivan同意 | |
| 24.1* | | | 授權書(包括在簽名頁上) | |
| | | | JAMF Holding Corp. | | |||
| | | | 發件人: | | |
名稱:
Dean Hager
|
|
| | | | | | |
標題:
首席執行官
|
|
|
簽名
|
| |
標題
|
| |
日期
|
|
|
Dean Hager
|
| |
首席執行官兼董事
(首席執行官) |
| | , 2020 | |
|
吉爾·普特曼
|
| |
首席財務官
(首席財務官) |
| | , 2020 | |
|
伊恩·古德金德
|
| |
首席會計官
(首席會計官) |
| | , 2020 | |
|
Betsy Atkins
|
| | 導演 | | | , 2020 | |
|
大衞·A·布魯克斯
|
| | 導演 | | | , 2020 | |
|
安德烈·杜蘭德
|
| | 導演 | | | , 2020 | |
|
簽名
|
| |
標題
|
| |
日期
|
|
|
邁克爾·福斯諾
|
| | 導演 | | | , 2020 | |
|
查爾斯·關
|
| | 導演 | | | , 2020 | |
|
凱文·克勞斯邁耶
|
| | 導演 | | | , 2020 | |
|
布萊恩·謝斯
|
| | 導演 | | | , 2020 | |
|
馬丁·泰勒
|
| | 導演 | | | , 2020 | |