| 註冊人☐提交的文件 | | |
註冊人☐以外的第三方提交的文件
|
| | | |
|
常用術語
|
| | | | III | | |
|
代理聲明摘要
|
| | | | ix | | |
|
彙總COMPOSECURE合併財務等數據
|
| | | | XXXIII | | |
|
預計財務信息
|
| | | | XXXV | | |
|
羅馬DBDR彙總財務等數據
|
| | | | XLIII | | |
|
彙總未經審計的備考簡明合併財務信息
|
| | | | XLIV | | |
|
比較分享信息
|
| | | | XLVI | | |
|
關於業務合併和專題會議的問答
|
| | | | 1 | | |
|
風險因素
|
| | | | 15 | | |
|
有關前瞻性陳述的注意事項
|
| | | | 50 | | |
|
羅馬DBDR股東特別會議
|
| | | | 52 | | |
|
未經審計的備考壓縮合並財務信息
|
| | | | 57 | | |
|
提案1:企業合併方案
|
| | | | 69 | | |
|
提案2:納斯達克股票發行提案
|
| | | | 111 | | |
|
提案3:管理文件提案
|
| | | | 114 | | |
|
提案4:諮詢章程提案
|
| | | | 118 | | |
|
提案5:董事選舉提案
|
| | | | 121 | | |
|
提案6:股權激勵計劃提案
|
| | | | 123 | | |
|
提案7:員工購股計劃提案
|
| | | | 132 | | |
|
提案8:休會提案
|
| | | | 136 | | |
|
羅馬DBDR業務摘要
|
| | | | 137 | | |
|
羅馬DBDR的高管薪酬
|
| | | | 140 | | |
|
羅馬DBDR的高管和董事
|
| | | | 141 | | |
|
羅馬DBDR精選財務等數據
|
| | | | 145 | | |
|
管理層對羅馬DBDR財務狀況和經營成果的討論和分析
|
| | | | 147 | | |
|
COMPOSECURE業務總結
|
| | | | 151 | | |
|
COMPOSECURE執行董事薪酬
|
| | | | 171 | | |
|
COMPOSECURE高管和關鍵員工
|
| | | | 177 | | |
|
企業合併後合併實體的管理
|
| | | | 179 | | |
|
選定的COMPOSECURE合併財務等數據
|
| | | | 185 | | |
|
管理層對公司財務狀況和經營業績的討論和分析
|
| | | | 187 | | |
|
企業合併後的證券説明
|
| | | | 199 | | |
|
股票代碼、市場價格和股利政策
|
| | | | 205 | | |
|
某些受益所有者和管理層的安全所有權
|
| | | | 206 | | |
|
某些關係和相關人員交易
|
| | | | 209 | | |
|
其他信息
|
| | | | 215 | | |
|
在哪裏可以找到更多信息
|
| | | | 217 | | |
|
羅馬DBDR截至2020年12月31日年度財務報表索引
|
| | | | F-1 | | |
|
羅馬DBDR截至2021年6月30日季度財務報表索引
|
| | | | F-22 | | |
|
COMPOSECURE Holdings,L.L.C.截至2020年12月31日的年度財務報表索引
|
| | | | F-46 | | |
|
COMPOSECURE Holdings,L.L.C.截至2021年6月30日的季度財務報表索引
|
| | | | F-69 | | |
|
附件A
合併協議和計劃
|
| | | | | ||
|
附件B
第二次修訂和重新頒發的公司註冊證書
|
| | | | | ||
|
附件C
第二次修訂和重新修訂的附則
|
| | | | | ||
|
附件D
2021年股權激勵計劃
|
| | | | | ||
|
附件E
2021員工購股計劃
|
| | | | | ||
|
附件F
CompoSecure第二次修訂和重新簽署有限責任公司協議
|
| | | | | ||
|
附件G
合併協議第1號修正案
|
| | | ||||
|
附件H
投票協議
|
| | | | | | |
| | |
無贖回
|
| |
最大贖回(1)
|
| ||||||||||||||||||
股東集團
|
| |
個共享
|
| |
%
|
| |
個共享
|
| |
%
|
| ||||||||||||
前CompoSecure股權持有人
|
| | | | 49,195,000(1) | | | | | | 59.5% | | | | | | 63,919,627(1) | | | | | | 77.3% | | |
公用管道投資股份
|
| | | | 4,500,000 | | | | | | 5.4% | | | | | | 4,500,000 | | | | | | 5.4% | | |
羅馬DBDR公共共享
|
| | | | 23,156,000 | | | | | | 28.0% | | | | | | 8,431,373 | | | | | | 10.2% | | |
羅馬DBDR贊助商共享
|
| | | | 5,789,000 | | | | | | 7.1% | | | | | | 5,789,000 | | | | | | 7.1% | | |
| | | | | 82,640,000 | | | | | | 100% | | | | | | 82,640,000 | | | | | | 100% | | |
|
資金來源
|
| |
使用
|
| ||||||||||||
|
(百萬)
|
| |||||||||||||||
|
信託賬户可用現金(1)
|
| | | $ | 236 | | | |
現金合併考慮事項
|
| | | $ | 361 | | |
|
共同管道投資收益
|
| | | $ | 45 | | | |
CompoSecure可報銷交易費用
|
| | | $ | 15 | | |
|
注意管道投資收益
|
| | | $ | 130 | | | |
羅馬DBDR預計交易費用(2)
|
| | | $ | 35 | | |
|
CompoSecure展期信用協議項下的淨債務
|
| | | $ | 250 | | | |
CompoSecure展期信用協議項下的淨債務
|
| | | $ | 250 | | |
|
CompoSecure展期權益
|
| | | $ | 492 | | | |
CompoSecure展期權益
|
| | | $ | 492 | | |
|
贊助商股份
|
| | | $ | 58 | | | |
贊助商股份
|
| | | $ | 58 | | |
|
總來源(3)
|
| | | $ | 1,211 | | | |
總使用量(3)(4)
|
| | | $ | 1,211 | | |
|
資金來源
|
| |
使用
|
| ||||||||||||
|
(百萬)
|
| |||||||||||||||
|
信託賬户可用現金(1)
|
| | | $ | 85 | | | |
現金合併考慮事項
|
| | | $ | 210 | | |
|
共同管道投資收益
|
| | | $ | 45 | | | |
CompoSecure可報銷交易費用(2)
|
| | | $ | 15 | | |
|
注意管道投資收益
|
| | | $ | 130 | | | |
羅馬DBDR預計交易費用
|
| | | $ | 35 | | |
|
CompoSecure展期信用協議項下的淨債務
|
| | | $ | 250 | | | |
CompoSecure展期信用協議項下的淨債務
|
| | | $ | 250 | | |
|
CompoSecure展期權益
|
| | | $ | 643 | | | |
CompoSecure展期權益
|
| | | $ | 643 | | |
|
贊助商股份
|
| | | $ | 58 | | | |
贊助商股份
|
| | | $ | 58 | | |
|
總來源(3)
|
| | | $ | 1,211 | | | |
總使用量(4)(5)
|
| | | $ | 1,211 | | |
| | |
截至6月30日的6個月
|
| |
截至2010年12月31日的年度
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
操作報表數據: | | | | | | | | | | | | | | | | | | | | | | | | | |
收入
|
| | | $ | 126,465 | | | | | $ | 143,000 | | | | | $ | 260,586 | | | | | $ | 243,290 | | |
毛利
|
| | | | 69,426 | | | | | | 73,119 | | | | | | 132,627 | | | | | | 127,863 | | |
總運營費用
|
| | | | 18,796 | | | | | | 17,342 | | | | | | 48,669 | | | | | | 40,937 | | |
調整後的EBITDA
|
| | | | 56,587 | | | | | | 65,804 | | | | | | 115,501 | | | | | | 106,845 | | |
淨收入
|
| | | | 44,702 | | | | | | 53,211 | | | | | | 77,816 | | | | | | 81,473 | | |
現金流量表數據: | | | | | | | | | | | | | | | | | | | | | | | | | |
經營活動提供的淨現金
|
| | | $ | 27,207 | | | | | $ | 46,737 | | | | | $ | 87,062 | | | | | $ | 81,186 | | |
投資活動使用的淨現金
|
| | | | (1,251) | | | | | | (6,456) | | | | | | (7,501) | | | | | | (9,642) | | |
融資活動使用的淨現金
|
| | | | (31,603) | | | | | | (22,158) | | | | | | (92,867) | | | | | | (57,840) | | |
| | |
截至6月30日
|
| |
截至12月31日
|
| ||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
(千)
|
| |||||||||||||||
資產負債表數據: | | | | | | | | | | | | | | | | | | | |
總資產
|
| | | $ | 102,493 | | | | | $ | 81,358 | | | | | $ | 95,525 | | |
總負債
|
| | | | 264,162 | | | | | | 273,911 | | | | | | 151,074 | | |
會員赤字總額
|
| | | | (161,669) | | | | | | (192,553) | | | | | | (55,549) | | |
營運資金
|
| | | | 25,865 | | | | | | 11,873 | | | | | | 33,416 | | |
| | |
截至6月30日的6個月
|
| |
截至2010年12月31日的年度
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
淨收入
|
| | | $ | 44,702 | | | | | $ | 53,210 | | | | | $ | 77,816 | | | | | $ | 81,473 | | |
添加: | | | | | | | | | | | | | | | | | | | | | | | | | |
折舊
|
| | | | 5,173 | | | | | | 4,788 | | | | | | 9,916 | | | | | | 8,606 | | |
利息費用淨額
|
| | | | 5,928 | | | | | | 2,567 | | | | | | 6,142 | | | | | | 5,454 | | |
EBITDA
|
| | | $ | 55,803 | | | | | $ | 60,565 | | | | | $ | 93,874 | | | | | $ | 95,533 | | |
特別管理獎金支出
|
| | | | — | | | | | | 1,526 | | | | | | 15,708 | | | | | | 7,631 | | |
股權薪酬費用
|
| | | | 784 | | | | | | 1,119 | | | | | | 1,848 | | | | | | 1,681 | | |
其他(1) | | | | | — | | | | | | 2,594 | | | | | | 4,071 | | | | | | 2,000 | | |
調整後的EBITDA
|
| | | $ | 56,587 | | | | | $ | 65,804 | | | | | $ | 115,501 | | | | | $ | 106,845 | | |
| | |
2021(1)(2)
|
| |
2022(1)(2)
|
| |
2023(1)
|
| |
2024(1)
|
| |
2025(1)
|
| |||||||||||||||||||||||||||
| | |
低
|
| |
高
|
| |
低
|
| |
高
|
| | | | | | | | | | | | | | | | | | | ||||||||||||
淨收入 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
支付硬件
|
| | | $ | 276 | | | | | $ | 276 | | | | | $ | 316 | | | | | $ | 316 | | | | | $ | 363 | | | | | $ | 418 | | | | | $ | 480 | | |
算術
|
| | | | — | | | | | | 20 | | | | | | 20 | | | | | | 60 | | | | | | 127 | | | | | | 429 | | | | | | 1,097 | | |
淨收入總額
|
| | | $ | 276 | | | | | $ | 296 | | | | | $ | 336 | | | | | $ | 376 | | | | | $ | 490 | | | | | $ | 847 | | | | | $ | 1,577 | | |
調整EBITDA
|
| | | $ | 95 | | | | | $ | 110 | | | | | $ | 100 | | | | | $ | 110 | | | | | $ | 160 | | | | | $ | 271 | | | | | $ | 586 | | |
調整EBITDA利潤率%
|
| | | | 34.4% | | | | | | 37.2% | | | | | | 29.8% | | | | | | 29.3% | | | | | | 32.7% | | | | | | 32.0% | | | | | | 37.2% | | |
| | |
金屬支付卡解決方案
|
| |
Arculus Crypto&數字資產生態系統
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| ||||||||||||||||||||||||||||||
單位銷售額
|
| | | | 22 | | | | | | 25 | | | | | | 29 | | | | | | 33 | | | | | | 39 | | | | | | 0.1 | | | | | | 0.3 | | | | | | 2 | | | | | | 7 | | | | | | 17 | | |
%的增長率
|
| | | | 7% | | | | | | 15% | | | | | | 14% | | | | | | 15% | | | | | | 15% | | | | | | — | | | | | | 255% | | | | | | 533% | | | | | | 229% | | | | | | 155% | | |
淨收入
|
| | | $ | 276 | | | | | $ | 316 | | | | | $ | 363 | | | | | $ | 418 | | | | | $ | 480 | | | | | $ | 10(1) | | | | | $ | 40(2) | | | | | $ | 127 | | | | | $ | 429 | | | | | $ | 1,097 | | |
%的增長率
|
| | | | 6% | | | | | | 15% | | | | | | 15% | | | | | | 15% | | | | | | 15% | | | | | | — | | | | | | 300% | | | | | | 217% | | | | | | 238% | | | | | | 156% | | |
運營費用(3)
|
| | | $ | (156) | | | | | $ | (178) | | | | | $ | (205) | | | | | $ | (237) | | | | | $ | (272) | | | | | $ | (3) | | | | | $ | (23) | | | | | $ | (55) | | | | | $ | (161) | | | | | $ | (368) | | |
營銷費用
|
| | | $ | (0.3) | | | | | $ | (0.3) | | | | | $ | (0.4) | | | | | $ | (0.4) | | | | | $ | (0.5) | | | | | $ | (25) | | | | | $ | (50) | | | | | $ | (70) | | | | | $ | (175) | | | | | $ | (350) | | |
調整後的EBITDA
|
| | | $ | 120 | | | | | $ | 138 | | | | | $ | 158 | | | | | $ | 181 | | | | | $ | 207 | | | | | $ | (18)(4) | | | | | $ | (33)(5) | | | | | $ | 2 | | | | | $ | 93 | | | | | $ | 379 | | |
%利潤率
|
| | | | 43% | | | | | | 44% | | | | | | 44% | | | | | | 43% | | | | | | 43% | | | | | | NM | | | | | | NM | | | | | | 1% | | | | | | 22% | | | | | | 35% | | |
| | |
這六個
個月截止 2021年6月30日 |
| |
期間
從8月21日起 2020(初始)至 2020年12月31日 |
| ||||||
組建和運營成本
|
| | | $ | 2,839,547 | | | | | $ | 188,995 | | |
運營損失
|
| | | | (2,839,547) | | | | | | (188,995) | | |
其他收入/(費用) | | | | | | | | | | | | | |
衍生負債的FV變化:私募認股權證
|
| | | $ | (5,093,578) | | | | | $ | (1,842,358) | | |
衍生負債的FV變化:公募認股權證
|
| | | | (4,862,760) | | | | | | (1,968,260) | | |
交易成本 - 私募認股權證
|
| | | | — | | | | | | (22,475) | | |
- 公開認股權證的交易成本
|
| | | | — | | | | | | (692,235) | | |
薪酬費用
|
| | | | — | | | | | | (650,244) | | |
有價證券的利息收入(費用)
|
| | | | 71,445 | | | | | | 22,970 | | |
信託賬户中持有的有價證券的未實現虧損
|
| | | | — | | | | | | 919 | | |
其他收入/(費用)合計
|
| | | | (9,884,893) | | | | | | (5,151,683) | | |
淨虧損
|
| | | $ | (12,724,440) | | | | | $ | (5,340,678) | | |
基本和稀釋後加權平均流通股,A類普通股
可能贖回的股票 |
| | | | 19,714,293 | | | | | | 19,525,316 | | |
每股基本和稀釋後淨收益,A類普通股,可能贖回
|
| | | $ | 0.00 | | | | | $ | 0.00 | | |
基本和稀釋後加權平均流通股、普通股
|
| | | | 9,230,707 | | | | | | 7,018,311 | | |
普通股每股基本和攤薄淨虧損
|
| | | $ | (1.38) | | | | | $ | (0.76) | | |
| | |
2021年6月30日
|
| |
2020年12月31日
|
| ||||||
資產負債表數據: | | | | | | | | | | | | | |
營運資金(不足)
|
| | | $ | (1,899,355) | | | | | $ | 940,192 | | |
總資產
|
| | | $ | 236,638,634 | | | | | $ | 237,253,393 | | |
總負債
|
| | | $ | 47,767,555 | | | | | $ | 35,657,874 | | |
股東權益
|
| | | $ | 5,000,010 | | | | | $ | 5,000,005 | | |
| | |
無贖回
|
| |
最大贖回(1)
|
| ||||||||||||||||||
股東集團
|
| |
個共享
|
| |
%
|
| |
個共享
|
| |
%
|
| ||||||||||||
前CompoSecure股權持有人
|
| | | | 49,195,000(1) | | | | | | 59.5% | | | | | | 63,919,627(1) | | | | | | 77.3% | | |
管道共享
|
| | | | 4,500,000 | | | | | | 5.4% | | | | | | 4,500,000 | | | | | | 5.4% | | |
羅馬DBDR公共公共
|
| | | | 23,156,000 | | | | | | 28.0% | | | | | | 8,431,373 | | | | | | 10.2% | | |
羅馬DBDR贊助商共享
|
| | | | 5,789,000 | | | | | | 7.1% | | | | | | 5,789,000 | | | | | | 7.1% | | |
| | | | | 82,640,000 | | | | | | 100% | | | | | | 82,640,000 | | | | | | 100% | | |
(千,不包括每股和每股金額)
|
| |
無贖回
|
| |
最大
贖回 |
| ||||||
彙總未經審計的備考簡明合併經營報表數據
|
| | | | | | | | | | | | |
截至2021年6月30日的6個月 | | | | | | | | | | | | | |
收入
|
| | | $ | 126,465 | | | | | $ | 126,465 | | |
可歸因於CompoSecure,Inc.的淨收入
|
| | | $ | 7,495 | | | | | $ | 4,171 | | |
每股淨收益,基本
|
| | | $ | 0.09 | | | | | $ | 0.05 | | |
加權平均流通股,基本
|
| | | | 82,640,000 | | | | | | 82,640,000 | | |
每股淨收益,稀釋後
|
| | | $ | 0.09 | | | | | $ | 0.05 | | |
加權平均流通股,稀釋
|
| | | | 86,179,417 | | | | | | 86,179,417 | | |
截至2020年12月31日的年度 | | | | | | | | | | | | | |
收入
|
| | | $ | 260,586 | | | | | $ | 260,586 | | |
可歸因於CompoSecure,Inc.的淨收入
|
| | | $ | 19,503 | | | | | $ | 10,889 | | |
每股淨收益 - Basic
|
| | | $ | 0.24 | | | | | $ | 0.13 | | |
加權平均流通股 - Basic
|
| | | | 82,640,000 | | | | | | 82,640,000 | | |
每股淨收益,稀釋後
|
| | | $ | 0.23 | | | | | $ | 0.13 | | |
加權平均流通股,稀釋
|
| | | | 86,179,417 | | | | | | 86,179,417 | | |
彙總未經審計的備考簡明合併資產負債表 | | | | | | | | | | | | | |
截至2021年6月30日 | | | | | | | | | | | | | |
總資產
|
| | | $ | 188,273 | | | | | $ | 135,146 | | |
總負債
|
| | | $ | 547,045 | | | | | $ | 502,137 | | |
股東虧損總額
|
| | | $ | (358,772) | | | | | $ | (366,991) | | |
| | | | | | | | | | | | | | |
形式組合
|
| |||||||||
| | |
羅馬DBDR
(歷史) |
| |
CompoSecure(3)
(歷史) |
| |
否
贖回 |
| |
最大
贖回 |
| ||||||||||||
截至2021年6月30日及截至2021年6月30日的6個月 | | | | | | | | | | | | | | | | | | | | | | | | | |
每股賬面價值(1)
|
| | | $ | 0.57 | | | | | | 不適用 | | | | | $ | (4.34) | | | | | $ | (4.44) | | |
每股基本和稀釋後淨收益,A類普通股,可能贖回(2)
|
| | | $ | 0.00 | | | | | | 不適用 | | | | | | 不適用 | | | | | | 不適用 | | |
基本和稀釋後加權平均流通股,可能贖回的A類普通股
|
| | | | 19,714,293 | | | | | | 不適用 | | | | | | 不適用 | | | | | | 不適用 | | |
普通股每股基本和攤薄淨虧損(2)
|
| | | $ | (1.38) | | | | | | 不適用 | | | | | | 不適用 | | | | | | 不適用 | | |
基本和稀釋後加權平均流通股、普通股
|
| | | | 9,230,707 | | | | | | 不適用 | | | | | | 不適用 | | | | | | 不適用 | | |
每股淨虧損 - Basic(2)
|
| | | | 不適用 | | | | | | 不適用 | | | | | $ | 0.09 | | | | | $ | 0.05 | | |
加權平均流通股 - Basic
|
| | | | 不適用 | | | | | | 不適用 | | | | | | 82,640,000 | | | | | | 82,640,000 | | |
稀釋後每股淨虧損 - (2)
|
| | | | 不適用 | | | | | | 不適用 | | | | | $ | 0.09 | | | | | $ | 0.05 | | |
加權平均流通股 - 稀釋
|
| | | | 不適用 | | | | | | 不適用 | | | | | | 86,179,417 | | | | | | 86,179,417 | | |
截至2020年12月31日的年度 | | | | | | | | | | | | | | | | | | | | | | | | | |
每股基本和稀釋後淨收益,A類普通股,可能贖回(2)
|
| | | $ | — | | | | | | 不適用 | | | | | | 不適用 | | | | | | 不適用 | | |
| | | | | | | | | | | | | | |
形式組合
|
| |||||||||
| | |
羅馬DBDR
(歷史) |
| |
CompoSecure(3)
(歷史) |
| |
否
贖回 |
| |
最大
贖回 |
| ||||||||||||
基本和稀釋後加權平均流通股,可能贖回的A類普通股
|
| | | | 19,525,316 | | | | | | 不適用 | | | | | | 不適用 | | | | | | 不適用 | | |
普通股每股基本和攤薄淨虧損(2)
|
| | | $ | (0.76) | | | | | | 不適用 | | | | | | 不適用 | | | | | | 不適用 | | |
基本和稀釋後加權平均流通股、普通股
|
| | | | 7,018,311 | | | | | | 不適用 | | | | | | 不適用 | | | | | | 不適用 | | |
每股淨虧損 - Basic(2)
|
| | | | 不適用 | | | | | | 不適用 | | | | | | 0.24 | | | | | $ | 0.13 | | |
加權平均流通股 - Basic
|
| | | | 不適用 | | | | | | 不適用 | | | | | | 82,640,000 | | | | | | 82,640,000 | | |
稀釋後每股淨虧損 - (2)
|
| | | | 不適用 | | | | | | 不適用 | | | | | $ | 0.23 | | | | | $ | 0.13 | | |
加權平均流通股 - 稀釋
|
| | | | 不適用 | | | | | | 不適用 | | | | | | 86,179,417 | | | | | | 86,179,417 | | |
來源
|
| | | | | | | |
使用
|
| | | | | | |
羅馬DBDR信託現金
|
| | | $ | 236,287 | | | |
現金合併考慮事項
|
| | | $ | 361,287 | | |
共同管道投資收益
|
| | | | 45,000 | | | |
預計費用和費用
|
| | | | 50,000 | | |
注意管道投資收益
|
| | | | 130,000 | | | |
贖回股東的現金
|
| | | | — | | |
| | | | $ | 411,287 | | | | | | | | $ | 411,287 | | |
來源
|
| | | | | | | |
使用
|
| | | | | | |
羅馬DBDR信託現金
|
| | | $ | 236,287 | | | |
現金合併考慮事項
|
| | | $ | 211,000 | | |
共同管道投資收益
|
| | | | 45,000 | | | |
預計費用和費用
|
| | | | 50,000 | | |
注意管道投資收益
|
| | | | 130,000 | | | |
贖回股東的現金
|
| | | | 150,287 | | |
| | | | $ | 411,287 | | | | | | | | $ | 411,287 | | |
| | |
無贖回
|
| |
最大贖回(1)
|
| ||||||||||||||||||
股東集團
|
| |
個共享
|
| |
%
|
| |
個共享
|
| |
%
|
| ||||||||||||
前CompoSecure股權持有人
|
| | | | 49,195,000(1) | | | | | | 59.5% | | | | | | 63,919,627(1) | | | | | | 77.3% | | |
管道共享
|
| | | | 4,500,000 | | | | | | 5.4% | | | | | | 4,500,000 | | | | | | 5.4% | | |
羅馬DBDR公共公共
|
| | | | 23,156,000 | | | | | | 28.0% | | | | | | 8,431,373 | | | | | | 10.2% | | |
羅馬DBDR贊助商共享
|
| | | | 5,789,000 | | | | | | 7.1% | | | | | | 5,789,000 | | | | | | 7.1% | | |
| | | | | 82,640,000 | | | | | | 100% | | | | | | 82,640,000 | | | | | | 100% | | |
| | | | | | | | | | | | | | |
假設沒有贖回
場景 |
| |
假設最大值
兑換場景 |
| ||||||||||||||||||||||||
| | |
羅馬文
DBDR (歷史) |
| |
CompoSecure
(歷史) |
| |
交易
會計 調整 |
| | | | |
形式
組合 |
| |
交易
會計 調整 |
| | | | |
形式
組合 |
| ||||||||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動資產:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 18 | | | | | $ | 7,775 | | | | | $ | 45,000 | | | |
a
|
| | | $ | 11,205 | | | | | $ | 45,000 | | | |
a
|
| | | $ | 11,205 | | |
| | | | | | | | | | | | | | | | | 130,000 | | | |
b
|
| | | | | | | | | | 130,000 | | | |
b
|
| | | | | | |
| | | | | | | | | | | | | | | | | (361,287) | | | |
c
|
| | | | | | | | | | (211,000) | | | |
c
|
| | | | | | |
| | | | | | | | | | | | | | | | | 236,287 | | | |
d
|
| | | | | | | | | | — | | | |
d
|
| | | | | | |
| | | | | | | | | | | | | | | | | (8,104) | | | |
e
|
| | | | | | | | | | (8,104) | | | |
e
|
| | | | | | |
| | | | | | | | | | | | | | | | | (1,907) | | | |
f
|
| | | | | | | | | | (1,907) | | | |
f
|
| | | | | | |
| | | | | | | | | | | | | | | | | (269) | | | |
g
|
| | | | | | | | | | (269) | | | |
g
|
| | | | | | |
| | | | | | | | | | | | | | | | | (36,308) | | | |
h
|
| | | | | | | | | | (36,308) | | | |
h
|
| | | | | | |
| | | | | | | | | | | | | | | | | — | | | |
l
|
| | | | | | | | | | 86,000 | | | |
l
|
| | | | | | |
應收賬款淨額
|
| | | | — | | | | | | 29,334 | | | | | | — | | | | | | | | | 29,334 | | | | | | — | | | | | | | | | 29,334 | | |
庫存
|
| | | | — | | | | | | 30,389 | | | | | | — | | | | | | | | | 30,389 | | | | | | — | | | | | | | | | 30,389 | | |
預付及其他流動資產
|
| | | | 334 | | | | | | 1,593 | | | | | | — | | | | | | | | | 1,927 | | | | | | — | | | | | | | | | 1,927 | | |
流動資產總額
|
| | | | 352 | | | | | | 69,091 | | | | | | 3,412 | | | | | | | | | 72,855 | | | | | | 3,412 | | | | | | | | | 72,855 | | |
物業和設備
|
| | | | | | | | | | 23,938 | | | | | | — | | | | | | | | | 23,938 | | | | | | — | | | | | | | | | 23,938 | | |
使用權資產
|
| | | | — | | | | | | 5,773 | | | | | | — | | | | | | | | | 5,773 | | | | | | — | | | | | | | | | 5,773 | | |
以信託形式持有的有價證券
|
| | | | 236,287 | | | | | | — | | | | | | (236,287) | | | |
d
|
| | | | — | | | | | | (236,287) | | | |
l
|
| | | | — | | |
遞延税金資產
|
| | | | — | | | | | | — | | | | | | 85,697 | | | |
i
|
| | | | 85,697 | | | | | | 32,570 | | | |
i
|
| | | | 32,570 | | |
存款和其他資產
|
| | | | — | | | | | | 3,691 | | | | | | (3,681) | | | |
g
|
| | | | 10 | | | | | | (3,681) | | | |
g
|
| | | | 10 | | |
總資產
|
| | | $ | 236,639 | | | | | $ | 102,493 | | | | | $ | (150,859) | | | | | | | | $ | 188,273 | | | | | $ | (203,986) | | | | | | | | $ | 135,146 | | |
負債、可贖回股票和股東虧損
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動負債:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
應付帳款
|
| | |
$
|
—
|
| | | | $ | 4,459 | | | | |
$
|
(269)
|
| | |
g
|
| | | $ | 4,190 | | | | | $ | (269) | | | |
g
|
| | | $ | 4,190 | | |
應計費用
|
| | | | 2,212 | | | | | | 13,681 | | | | | | (1,907) | | | |
f
|
| | | | 13,986 | | | | | | (1,907) | | | |
f
|
| | | | 13,986 | | |
關聯方墊款
|
| | | | 40 | | | | | | — | | | | | | — | | | | | | | | | 40 | | | | | | — | | | | | | | | | 40 | | |
租賃負債的當期部分
|
| | | | — | | | | | | 1,086 | | | | | | — | | | | | | | | | 1,086 | | | | | | — | | | | | | | | | 1,086 | | |
長期債務的當前部分
|
| | | | — | | | | | | 24,000 | | | | | | — | | | | | | | | | 24,000 | | | | | | — | | | | | | | | | 24,000 | | |
流動負債總額
|
| | | | 2,252 | | | | | | 43,226 | | | | | | (2,176) | | | | | | | | | 43,302 | | | | | | (2,176) | | | | | | | | | 43,302 | | |
長期債務,扣除遞延融資成本
|
| | | | | | | | | | 200,661 | | | | | | 130,000 | | | |
b
|
| | | | 328,061 | | | | | | 130,000 | | | |
b
|
| | | | 328,061 | | |
| | | | | | | | | | | | | | | | | (2,600) | | | |
h
|
| | | | | | | | | | (2,600) | | | |
h
|
| | | | | | |
授信額度
|
| | | | — | | | | | | 15,000 | | | | | | — | | | | | | | | | 15,000 | | | | | | — | | | | | | | | | 15,000 | | |
保修責任
|
| | | | 37,412 | | | | | | — | | | | | | — | | | | | | | | | 37,412 | | | | | | — | | | | | | | | | 37,412 | | |
延期承銷費
|
| | | | 8,104 | | | | | | — | | | | | | (8,104) | | | |
e
|
| | | | — | | | | | | (8,104) | | | |
e
|
| | | | — | | |
租賃負債
|
| | | | — | | | | | | 5,275 | | | | | | — | | | | | | | | | 5,275 | | | | | | — | | | | | | | | | 5,275 | | |
其他負債
|
| | | | — | | | | | | — | | | | | | 70,551 | | | |
i
|
| | | | 117,995 | | | | | | 25,643 | | | |
i
|
| | | | 73,087 | | |
| | | | | | | | | | | | | | | | | 47,444 | | | |
k
|
| | | | | | | | | | 47,444 | | | |
k
|
| | | | | | |
總負債
|
| | | | 47,768 | | | | | | 264,162 | | | | | | 235,115 | | | | | | | | | 547,045 | | | | | | 190,207 | | | | | | | | | 502,137 | | |
A類普通股可能需要贖回
|
| | | | 183,871 | | | | | | — | | | | | | (183,871) | | | |
d
|
| | | | — | | | | | | (183,871) | | | |
l
|
| | | | — | | |
| | | | | | | | | | | | | | |
假設沒有贖回
場景 |
| |
假設最大值
兑換場景 |
| ||||||||||||||||||||||||
| | |
羅馬文
DBDR (歷史) |
| |
CompoSecure
(歷史) |
| |
交易
會計 調整 |
| | | | |
形式
組合 |
| |
交易
會計 調整 |
| | | | |
形式
組合 |
| ||||||||||||||||||
會員資本
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
會員貢獻
|
| | | | — | | | | | | 2,661 | | | | | | | | | | | | | | | 2,661 | | | | | | | | | | | | | | | 2,661 | | |
累計虧損
|
| | | | — | | | | | | (164,330) | | | | | | | | | | | | | | | (164,330) | | | | | | | | | | | | | | | (164,330) | | |
會員總資本
|
| | | | — | | | | | | (161,669) | | | | | | 222,481 | | | |
j
|
| | | | 60,812 | | | | | | 289,039 | | | |
j
|
| | | | 127,370 | | |
非控股權益
|
| | | | — | | | | | | — | | | | | | (222,481) | | | |
j
|
| | | | (222,481) | | | | | | (289,039) | | | |
j
|
| | | | (289,039) | | |
股東權益(赤字)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
A類普通股
|
| | | | — | | | | | | — | | | | | | 1 | | | |
a
|
| | | | 3 | | | | | | 1 | | | |
a
|
| | | | 1 | | |
| | | | | | | | | | | | | | | | | 2 | | | |
d
|
| | | | | | | | | | 1 | | | |
l
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (1) | | | |
n
|
| | | | | | |
B類普通股
|
| | | | 1 | | | | | | — | | | | | | — | | | | | | | | | 5 | | | | | | — | | | | | | | | | 7 | | |
| | | | | | | | | | | | | | | | | 4 | | | |
n
|
| | | | | | | | | | 6 | | | |
n
|
| | | | | | |
新增實收資本
|
| | | | 23,064 | | | | | | — | | | | | | 44,999 | | | |
a
|
| | | | 149,030 | | | | | | 44,999 | | | |
a
|
| | | | (1,257) | | |
| | | | | | | | | | | | | | | | | 183,869 | | | |
d
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | (3,681) | | | |
g
|
| | | | | | | | | | (3,681) | | | |
g
|
| | | | | | |
| | | | | | | | | | | | | | | | | (33,708) | | | |
h
|
| | | | | | | | | | (33,708) | | | |
h
|
| | | | | | |
| | | | | | | | | | | | | | | | | (47,444) | | | |
k
|
| | | | | | | | | | (47,444) | | | |
k
|
| | | | | | |
| | | | | | | | | | | | | | | | | — | | | |
l
|
| | | | | | | | | | 33,583 | | | |
l
|
| | | | | | |
| | | | | | | | | | | | | | | | | (18,065) | | | |
m
|
| | | | | | | | | | (18,065) | | | |
m
|
| | | | | | |
| | | | | | | | | | | | | | | | | (4) | | | |
n
|
| | | | | | | | | | (5) | | | |
n
|
| | | | | | |
累計虧損
|
| | | | (18,065) | | | | | | — | | | | | | (361,287) | | | |
c
|
| | | | (346,141) | | | | | | (211,000) | | | |
c
|
| | | | (204,073) | | |
| | | | | | | | | | | | | | | | | 15,146 | | | |
i
|
| | | | | | | | | | 6,927 | | | |
i
|
| | | | | | |
| | | | | | | | | | | | | | | | | 18,065 | | | |
m
|
| | | | | | | | | | 18,065 | | | |
m
|
| | | | | | |
股東/會員權益合計(虧損)
|
| | | | 5,000 | | | | | | (161,669) | | | | | | (202,103) | | | | | | | | | (358,772) | | | | | | (210,322) | | | | | | | | | (366,911) | | |
總負債、可贖回股票和股東/會員權益/(虧損)
|
| | | $ | 236,639 | | | | | $ | 102,493 | | | | | $ | (150,859) | | | | | | | | $ | 188,273 | | | | | $ | (203,986) | | | | | | | | $ | 135,146 | | |
|
| | | | | | | | | | | | | | |
假設沒有贖回情況
|
| |
假設最大贖回方案
|
| ||||||||||||||||||||||||||||||
| | |
羅馬DBDR
(歷史) |
| |
CompoSecure
(歷史) |
| |
交易
會計 調整 |
| | | | | | | |
形式
組合 |
| |
交易
會計 調整 |
| | | | | | | |
形式
組合 |
| ||||||||||||||||||
淨銷售額 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
淨銷售額
|
| | | $ | — | | | | | $ | 260,586 | | | | | $ | — | | | | | | | | | | | $ | 260,586 | | | | | $ | — | | | | | | | | | | | $ | 260,586 | | |
銷售成本
|
| | | | — | | | | | | 127,959 | | | | | | — | | | | | | | | | | | | 127,959 | | | | | | — | | | | | | | | | | | | 127,959 | | |
毛利
|
| | | | — | | | | | | 132,627 | | | | | | — | | | | | | | | | | | | 132,627 | | | | | | — | | | | | | | | | | | | 132,627 | | |
運營費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
銷售、一般和行政
|
| | | | — | | | | | | 48,669 | | | | | | — | | | | | | | | | | | | 48,669 | | | | | | — | | | | | | | | | | | | 48,669 | | |
運營和組建成本
|
| | | | 189 | | | | | | — | | | | | | — | | | | | | | | | | | | 189 | | | | | | — | | | | | | | | | | | | 189 | | |
總運營費用
|
| | | | 189 | | | | | | 48,669 | | | | | | — | | | | | | | | | | | | 48,858 | | | | | | — | | | | | | | | | | | | 48,858 | | |
運營損失
|
| | | | (189) | | | | | | 83,958 | | | | | | — | | | | | | | | | | | | 83,769 | | | | | | — | | | | | | | | | | | | 83,769 | | |
其他(費用)收入 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
利息收入(費用)
|
| | | | — | | | | | | (5,266) | | | | | | (9,100) | | | | | | a | | | | | | (14,366) | | | | | | (9,100) | | | | | | a | | | | | | (14,366) | | |
信託賬户持有的有價證券的利息收入
|
| | | | 23 | | | | | | — | | | | | | — | | | | | | | | | | | | 23 | | | | | | — | | | | | | | | | | | | 23 | | |
信託賬户中持有的有價證券的未實現收益
|
| | | | 1 | | | | | | — | | | | | | — | | | | | | | | | | | | 1 | | | | | | — | | | | | | | | | | | | 1 | | |
變更未實現損益
權證負債公允價值 |
| | | | (3,811) | | | | | | — | | | | | | — | | | | | | | | | | | | (3,811) | | | | | | — | | | | | | | | | | | | (3,811) | | |
變更未實現損益
權證負債公允價值 |
| | | | (715) | | | | | | — | | | | | | — | | | | | | | | | | | | (715) | | | | | | — | | | | | | | | | | | | (715) | | |
交易成本 - 認股權證
|
| | | | (650) | | | | | | — | | | | | | — | | | | | | | | | | | | (650) | | | | | | — | | | | | | | | | | | | (650) | | |
遞延融資成本攤銷
|
| | | | — | | | | | | (877) | | | | | | (445) | | | | | | a | | | | | | (1,322) | | | | | | (445) | | | | | | a | | | | | | (1,322) | | |
其他收入,淨額
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
其他(費用)收入合計
|
| | | | (5,152) | | | | | | (6,143) | | | | | | (9,545) | | | | | | | | | | | | (20,840) | | | | | | (9,545) | | | | | | | | | | | | (20,840) | | |
所得税前收入(虧損)
|
| | | | (5,341) | | | | | | 77,815 | | | | | | (9,545) | | | | | | | | | | | | 62,929 | | | | | | (9,545) | | | | | | | | | | | | 62,929 | | |
所得税(費用)福利
|
| | | | — | | | | | | — | | | | | | (5,983) | | | | | | b | | | | | | (5,983) | | | | | | (3,396) | | | | | | b | | | | | | (3,396) | | |
淨收益(虧損)
|
| | | | (5,341) | | | | | | 77,815 | | | | | | (15,528) | | | | | | | | | | | | 56,946 | | | | | | (12,941) | | | | | | | | | | | | 59,533 | | |
可歸因於非控股權益的淨收入
|
| | | | — | | | | | | — | | | | | | 37,443 | | | | | | c | | | | | | 37,443 | | | | | | 48,644 | | | | | | c | | | | | | 48,644 | | |
可歸因於CompoSecure,Inc.的淨收益(虧損)
|
| | | $ | (5,341) | | | | | $ | 77,815 | | | | | $ | (52,971) | | | | | | | | | | | $ | 19,503 | | | | | $ | (61,585) | | | | | | | | | | | $ | 10,889 | | |
每股收益(虧損) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
加權平均流通股,基本
|
| | | | 7,018,311 | | | | | | | | | | | | | | | | | | | | | | | | 82,640,000 | | | | | | | | | | | | | | | | | | 82,640,000 | | |
每股基本淨收益(虧損)
|
| | | $ | (0.76) | | | | | | | | | | | | | | | | | | | | | | | $ | 0.24 | | | | | | | | | | | | | | | | | $ | 0.13 | | |
加權平均流通股,稀釋
|
| | | | 7,018,311 | | | | | | | | | | | | | | | | | | | | | | | | 86,179,417 | | | | | | | | | | | | | | | | | | 86,179,417 | | |
稀釋後每股淨收益(虧損)
|
| | | $ | (0.76) | | | | | | | | | | | | | | | | | | | | | | | $ | 0.23 | | | | | | | | | | | | | | | | | $ | 0.13 | | |
加權平均流通股、基本普通股和稀釋後的A類普通股,受可能的影響
贖回 |
| | | | 19,525,316 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
每股基本和稀釋後淨收益,
A類普通股,以 可能的贖回 |
| | | $ | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
假設沒有贖回情況
|
| |
假設最大贖回方案
|
| ||||||||||||||||||||||||||||||
| | |
羅馬DBDR
(歷史) |
| |
CompoSecure
(歷史) |
| |
交易
會計 調整 |
| | | | | | | |
形式
組合 |
| |
交易
會計 調整 |
| | | | | | | |
形式
組合 |
| ||||||||||||||||||
淨銷售額 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
淨銷售額
|
| | | $ | — | | | | | $ | 126,465 | | | | | $ | — | | | | | | | | | | | $ | 126,465 | | | | | $ | — | | | | | | | | | | | $ | 126,465 | | |
銷售成本
|
| | | | — | | | | | | 57,039 | | | | | | — | | | | | | | | | | | | 57,039 | | | | | | — | | | | | | | | | | | | 57,039 | | |
毛利
|
| | | | — | | | | | | 69,426 | | | | | | — | | | | | | | | | | | | 69,426 | | | | | | — | | | | | | | | | | | | 69,426 | | |
運營費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
銷售、一般和行政
|
| | | | — | | | | | | 18,796 | | | | | | — | | | | | | | | | | | | 18,796 | | | | | | — | | | | | | | | | | | | 18,796 | | |
運營和組建成本
|
| | | | 2,839 | | | | | | — | | | | | | — | | | | | | | | | | | | 2,839 | | | | | | — | | | | | | | | | | | | 2,839 | | |
總運營費用
|
| | | | 2,839 | | | | | | 18,796 | | | | | | — | | | | | | | | | | | | 21,635 | | | | | | — | | | | | | | | | | | | 21,635 | | |
運營虧損(收入)
|
| | | | (2,839) | | | | | | 50,630 | | | | | | — | | | | | | | | | | | | 47,791 | | | | | | — | | | | | | | | | | | | 47,791 | | |
其他(費用)收入 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
利息收入(費用)
|
| | | | — | | | | | | (5,136) | | | | | | (4,550) | | | | | | a | | | | | | (9,686) | | | | | | (4,550) | | | | | | a | | | | | | (9,686) | | |
信託賬户持有的有價證券的利息收入
|
| | | | 71 | | | | | | — | | | | | | — | | | | | | | | | | | | 71 | | | | | | — | | | | | | | | | | | | 71 | | |
信託賬户中持有的有價證券的未實現收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
權證負債公允價值變動未實現損益
|
| | | | (9,956) | | | | | | — | | | | | | — | | | | | | | | | | | | (9,956) | | | | | | — | | | | | | | | | | | | (9,956) | | |
權證負債公允價值變動未實現損益
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
交易成本 - 認股權證
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
遞延融資成本攤銷
|
| | | | — | | | | | | (792) | | | | | | (236) | | | | | | a | | | | | | (1,028) | | | | | | (236) | | | | | | a | | | | | | (1,028) | | |
其他收入,淨額
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
其他(費用)收入合計
|
| | | | (9,885) | | | | | | (5,928) | | | | | | (4,786) | | | | | | | | | | | | (20,599) | | | | | | (4,786) | | | | | | | | | | | | (20,599) | | |
未收入(虧損)收入
税 |
| | | | (12,724) | | | | | | 44,702 | | | | | | (4,786) | | | | | | | | | | | | 27,192 | | | | | | (4,786) | | | | | | | | | | | | 27,192 | | |
所得税(費用)福利
|
| | | | — | | | | | | — | | | | | | (3,518) | | | | | | b | | | | | | (3,518) | | | | | | (2,002) | | | | | | b | | | | | | (2,002) | | |
淨(虧損)收入
|
| | | | (12,724) | | | | | | 44,702 | | | | | | (8,304) | | | | | | | | | | | | 23,674 | | | | | | (6,788) | | | | | | | | | | | | 25,190 | | |
可歸因於非控股權益的淨收入
|
| | | | — | | | | | | — | | | | | | 16,179 | | | | | | c | | | | | | 16,179 | | | | | | 21,019 | | | | | | c | | | | | | 21,019 | | |
可歸因於CompoSecure,Inc.的淨(虧損)收入
|
| | | $ | (12,724) | | | | | $ | 44,702 | | | | | $ | (24,483) | | | | | | | | | | | $ | 7,495 | | | | | $ | (27,807) | | | | | | | | | | | $ | 4,171 | | |
每股(虧損)收益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
加權平均流通股,
基礎版 |
| | | | 9,230,707 | | | | | | | | | | | | | | | | | | | | | | | | 82,640,000 | | | | | | | | | | | | | | | | | | 82,640,000 | | |
每股基本淨(虧損)收益
|
| | | $ | (1.38) | | | | | | | | | | | | | | | | | | | | | | | $ | 0.09 | | | | | | | | | | | | | | | | | $ | 0.05 | | |
加權平均流通股,
稀釋 |
| | | | 9,230,707 | | | | | | | | | | | | | | | | | | | | | | | | 86,179,417 | | | | | | | | | | | | | | | | | | 86,179,417 | | |
稀釋後每股淨(虧損)收益
|
| | | $ | (1.38) | | | | | | | | | | | | | | | | | | | | | | | $ | 0.09 | | | | | | | | | | | | | | | | | $ | 0.05 | | |
加權平均流通股,
普通A級基礎和稀釋 可能存在的庫存 贖回 |
| | | | 19,714,293 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
每股基本和稀釋後淨收益,A類普通股,可能贖回
|
| | | $ | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 羅馬DBDR交易成本: | | | | | | | |
|
可交換票據原始發行折扣2%
|
| | | $ | 2,600 | | |
|
第三方法律、諮詢和其他專業費用
|
| | | | 4,296 | | |
|
延期承銷商手續費(見上文(E)段)
|
| | | | 8,104 | | |
|
羅馬DBDR交易總成本
|
| | | | 15,000 | | |
| CompoSecure交易成本: | | | | | | | |
|
第三方法律、諮詢和其他專業費用
|
| | | | 15,000 | | |
|
分攤交易成本
|
| | | | 20,000 | | |
|
結算時預計支付的總成本
|
| | | | 50,000 | | |
|
減少遞延承銷費(見上文(E)段)
|
| | | | (8,104) | | |
|
羅馬DBDR在2021年6月30日累計的費用減少(見上文(F)部分)
|
| | | | (1,907) | | |
|
減少CompoSecure在2021年6月30日累計的費用(見上文(G)部分)
|
| | | | (3,681) | | |
|
成交時預計支付的總成本,不包括遞延承銷商費用和已發生的成本
|
| | | $ | 36,308 | | |
| | |
無兑換場景
|
| |
最大贖回方案
|
| ||||||||||||||||||||||||||||||
| | |
合計
股權 |
| |
NCI
@ 59.50% |
| |
控制
利息 @ 40.50% |
| |
合計
股權 |
| |
NCI
@ 77.30% |
| |
控制
利息 @ 22.70% |
| ||||||||||||||||||
History CompoSecure會員資本
|
| | | $ | (161,669) | | | | | $ | (96,193) | | | | | $ | (65,476) | | | | | $ | (161,669) | | | | | $ | (124,970) | | | | | $ | (36,699) | | |
歷史羅馬DBDR股東權益
|
| | | | 5,000 | | | | | | 2,975 | | | | | | 2,025 | | | | | | 5,000 | | | | | | 3,865 | | | | | | 1,135 | | |
形式調整 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
將可贖回股票重新分類為永久股權
|
| | | | 183,871 | | | | | | 109,403 | | | | | | 74,468 | | | | | | 33,584 | | | | | | 25,960 | | | | | | 7,624 | | |
管道投資者權益
|
| | | | 45,000 | | | | | | 26,775 | | | | | | 18,225 | | | | | | 45,000 | | | | | | 34,785 | | | | | | 10,215 | | |
成交時給現有CompoSecure股東的現金
|
| | | | (361,287) | | | | | | (214,966) | | | | | | (146,321) | | | | | | (211,000) | | | | | | (163,103) | | | | | | (47,897) | | |
支付交易成本
|
| | | | (37,389) | | | | | | (22,246) | | | | | | (15,143) | | | | | | (37,389) | | | | | | (28,902) | | | | | | (8,487) | | |
負債分類溢價股份
|
| | | | (47,444) | | | | | | (28,229) | | | | | | (19,215) | | | | | | (47,444) | | | | | | (36,674) | | | | | | (10,770) | | |
遞延税金,扣除應收税金協議後的淨額
|
| | | | 15,146 | | | | | | — | | | | | | 15,146 | | | | | | 6,927 | | | | | | — | | | | | | 6,927 | | |
股東權益/會員資本
|
| | | $ | (358,772) | | | | | $ | (222,481) | | | | | $ | (136,291) | | | | | $ | (366,991) | | | | | $ | (289,039) | | | | | $ | (77,952) | | |
| | |
截至的六個月
2021年6月30日 |
| |
截至的年度
2020年12月31日 |
| ||||||
美國聯邦法定税率
|
| | | | 21.00% | | | | | | 21.00% | | |
州税
|
| | | | 0.03% | | | | | | 0.03% | | |
估值免税額
|
| | | | 0.00% | | | | | | 0.00% | | |
NCI調整
|
| | | | -17.82% | | | | | | -13.17% | | |
永久性差異
|
| | | | 9.73% | | | | | | 1.65% | | |
有效形式税率
|
| | | | 12.94% | | | | | | 9.51% | | |
| | |
截至6個月
2021年6月30日 |
| |
年終
2020年12月31日 |
| ||||||||||||||||||
| | |
59.50%
不兑換 場景 |
| |
77.3%
最大 贖回 場景 |
| |
59.50%
不兑換 場景 |
| |
77.30%
最大 贖回 場景 |
| ||||||||||||
預計税前收入
|
| | | $ | 27,192 | | | | | $ | 27,192 | | | | | $ | 62,929 | | | | | $ | 62,929 | | |
預計非控股權益
調整 |
| | | $ | 16,179 | | | | | $ | 21,019 | | | | | $ | 37,443 | | | | | $ | 48,644 | | |
| | |
2021(1)(2)
|
| |
2022(1)(2)
|
| |
2023(1)
|
| |
2024(1)
|
| |
2025(1)
|
| |||||||||||||||||||||||||||
| | |
低
|
| |
高
|
| |
低
|
| |
高
|
| | | | | | | | | | | | | | | | | | | ||||||||||||
淨收入 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
支付硬件
|
| | | $ | 276 | | | | | $ | 276 | | | | | $ | 316 | | | | | $ | 316 | | | | | $ | 363 | | | | | $ | 418 | | | | | $ | 480 | | |
算術
|
| | | | — | | | | | | 20 | | | | | | 20 | | | | | | 60 | | | | | | 127 | | | | | | 429 | | | | | | 1,097 | | |
淨收入總額
|
| | | $ | 276 | | | | | $ | 296 | | | | | $ | 336 | | | | | $ | 376 | | | | | $ | 490 | | | | | $ | 847 | | | | | $ | 1,577 | | |
調整EBITDA
|
| | | $ | 95 | | | | | $ | 110 | | | | | $ | 100 | | | | | $ | 110 | | | | | $ | 160 | | | | | $ | 271 | | | | | $ | 586 | | |
| | |
金屬支付卡解決方案
|
| |
Arculus Crypto&數字資產生態系統
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| ||||||||||||||||||||||||||||||
單位銷售額
|
| | | | 22 | | | | | | 25 | | | | | | 29 | | | | | | 33 | | | | | | 39 | | | | | | 0.1 | | | | | | 0.3 | | | | | | 2 | | | | | | 7 | | | | | | 17 | | |
%的增長率
|
| | | | 7% | | | | | | 15% | | | | | | 14% | | | | | | 15% | | | | | | 15% | | | | | | — | | | | | | 255% | | | | | | 533% | | | | | | 229% | | | | | | 155% | | |
淨收入
|
| | | $ | 276 | | | | | $ | 316 | | | | | $ | 363 | | | | | $ | 418 | | | | | $ | 480 | | | | | $ | 10(1) | | | | | $ | 40(2) | | | | | $ | 127 | | | | | $ | 429 | | | | | $ | 1,097 | | |
%的增長率
|
| | | | 6% | | | | | | 15% | | | | | | 15% | | | | | | 15% | | | | | | 15% | | | | | | — | | | | | | 300% | | | | | | 217% | | | | | | 238% | | | | | | 156% | | |
運營費用(3)
|
| | | $ | (156) | | | | | $ | (178) | | | | | $ | (205) | | | | | $ | (237) | | | | | $ | (272) | | | | | $ | (3) | | | | | $ | (23) | | | | | $ | (55) | | | | | $ | (161) | | | | | $ | (368) | | |
營銷費用
|
| | | $ | (0.3) | | | | | $ | (0.3) | | | | | $ | (0.4) | | | | | $ | (0.4) | | | | | $ | (0.5) | | | | | $ | (25) | | | | | $ | (50) | | | | | $ | (70) | | | | | $ | (175) | | | | | $ | (350) | | |
調整後的EBITDA
|
| | | $ | 120 | | | | | $ | 138 | | | | | $ | 158 | | | | | $ | 181 | | | | | $ | 207 | | | | | $ | (18)(4) | | | | | $ | (33)(5) | | | | | $ | 2 | | | | | $ | 93 | | | | | $ | 379 | | |
%利潤率
|
| | | | 43% | | | | | | 44% | | | | | | 44% | | | | | | 43% | | | | | | 43% | | | | | | NM | | | | | | NM | | | | | | 1% | | | | | | 22% | | | | | | 35% | | |
|
資金來源
|
| |
使用
|
| ||||||||||||
|
(百萬)
|
| |||||||||||||||
|
信託賬户可用現金(1)
|
| | | $ | 236 | | | |
現金合併考慮事項
|
| | | $ | 361 | | |
|
共同管道投資收益
|
| | | $ | 45 | | | |
CompoSecure可報銷交易費用
|
| | | $ | 15 | | |
|
注意管道投資收益
|
| | | $ | 130 | | | |
羅馬DBDR預計交易費用(2)
|
| | | $ | 35 | | |
|
CompoSecure展期信用協議項下的淨債務
|
| | | $ | 250 | | | |
CompoSecure展期信用協議項下的淨債務
|
| | | $ | 250 | | |
|
CompoSecure展期權益
|
| | | $ | 492 | | | |
CompoSecure展期權益
|
| | | $ | 492 | | |
|
贊助商股份
|
| | | $ | 58 | | | |
贊助商股份
|
| | | $ | 58 | | |
|
總來源(3)
|
| | | $ | 1,211 | | | |
總使用量(3)(4)
|
| | | $ | 1,211 | | |
|
資金來源
|
| |
使用
|
| ||||||||||||
|
(百萬)
|
| |||||||||||||||
|
信託賬户可用現金(1)
|
| | | $ | 85 | | | |
現金合併考慮事項
|
| | | $ | 210 | | |
|
共同管道投資收益
|
| | | $ | 45 | | | |
CompoSecure可報銷交易費用
|
| | | $ | 15 | | |
|
注意管道投資收益
|
| | | $ | 130 | | | |
羅馬DBDR預計交易費用(2)
|
| | | $ | 35 | | |
|
CompoSecure展期信用協議項下的淨債務
|
| | | $ | 250 | | | |
CompoSecure展期信用協議項下的淨債務
|
| | | $ | 250 | | |
|
CompoSecure展期權益
|
| | | $ | 643 | | | |
CompoSecure展期權益
|
| | | $ | 643 | | |
|
贊助商股份
|
| | | $ | 58 | | | |
贊助商股份
|
| | | $ | 58 | | |
|
總來源(3)
|
| | | $ | 1,211 | | | |
總使用量(4)(5)
|
| | | $ | 1,211 | | |
名稱
|
| |
年齡
|
| |
職位
|
| |||
唐納德·G·巴西爾博士 | | | | | 55 | | | |
董事長兼聯席首席執行官
|
|
小迪克森玩偶(Dixon Doll,Jr.) | | | | | 53 | | | | 聯席首席執行官 | |
約翰·C·斯莫爾 | | | | | 53 | | | | 首席財務官 | |
迪克森娃娃 | | | | | 78 | | | | 高級總監 | |
艾倫·克萊曼 | | | | | 61 | | | | 導演 | |
保羅·米西爾 | | | | | 48 | | | | 導演 | |
阿倫·亞伯拉罕 | | | | | 39 | | | | 導演 | |
詹姆斯·L·納爾遜 | | | | | 72 | | | | 導演 | |
| | |
期間
從8月21日起 2020(初始)至 2020年12月31日 |
| |
這六個
個月截止 2021年6月30日 |
| ||||||
組建和運營成本
|
| | | $ | 188,995 | | | | | $ | 2,839,547 | | |
運營損失
|
| | | | (188,995) | | | | | | (2,839,547) | | |
其他收入/(費用) | | | | | | | | | | | | | |
衍生負債的FV變化:私募認股權證
|
| | | $ | (1,842,358) | | | | | $ | (9,956,338) | | |
衍生負債的FV變化:公募認股權證
|
| | | | (1,968,260) | | | | | | — | | |
交易成本 - 私募認股權證
|
| | | | (22,475) | | | | | | — | | |
- 公開認股權證的交易成本
|
| | | | (692,235) | | | | | | — | | |
薪酬費用
|
| | | | (650,244) | | | | | | — | | |
有價證券的利息收入(費用)
|
| | | | 22,970 | | | | | | 71,445 | | |
信託賬户中持有的有價證券的未實現虧損
|
| | | | 919 | | | | | | — | | |
其他收入/(費用)合計
|
| | | | (5,151,683) | | | | | | (9,884,893) | | |
淨虧損
|
| | | $ | (5,340,678) | | | | | $ | (12,724,440) | | |
加權平均流通股、基本股和稀釋股。(1)
|
| | | | 7,018,311 | | | | | | 9,230,707 | | |
普通股基本和稀釋後淨虧損。(2)
|
| | | $ | (0.76) | | | | | $ | (1.38) | | |
| | |
2020年12月31日
|
| |
2021年6月30日
|
| ||||||
資產負債表數據: | | | | | | | | | | | | | |
營運資金(不足)
|
| | | $ | 940,192 | | | | | $ | (1,899,355) | | |
總資產
|
| | | $ | 237,253,393 | | | | | $ | 236,638,634 | | |
總負債
|
| | | $ | 35,657,874 | | | | | $ | 47,767,555 | | |
股東權益
|
| | | $ | 5,000,005 | | | | | $ | 5,000,010 | | |
|
嵌入式金屬
|
| |
金屬單板輕便版
|
| |
金屬單板
|
| |
全金屬
|
|
|
•
具有聚合物正面和背面的金屬芯
•
採用雙界面技術
•
靈活的設計選項
•
重約12克
|
| |
•
金屬正面與聚合物背面
•
採用雙界面技術
•
重約13克
|
| |
•
金屬正面與聚合物背面
•
較重版本的金屬單板Lite
•
採用雙界面技術
•
可以雕刻
•
重約16克
|
| |
•
最大的金屬密度和重量
•
採用雙界面技術
•
支持2D/3D雕刻圖形
•
重約21-28克
|
|
|
今天
|
| |
2022
|
| |
2023
|
| |
2023
|
|
|
加密貨幣解決方案
|
| |
Arculus Payments
|
| |
數字資產和電子遊戲
|
| |
保修和保險
|
|
|
•
使用脱機設備(Arculus KeyTM卡)存儲私鑰並簽署交易
•
保護錢包免受基於網絡的漏洞,減輕現有解決方案的負擔
|
| |
•
將支付卡功能添加到數字資產存儲平臺
•
使用户能夠輕觸卡到手機驗證身份並打開Arculus錢包或啟用交易
|
| |
•
提高數字資產的安全性和便攜性
•
使電子遊戲平臺能夠接受不斷增加的貨幣列表,並在快速擴張的遊戲市場中保護賬户免受黑客攻擊和損失
|
| |
•
保護加密貨幣和其他數字資產不會丟失
•
促進數字資產市場的IP地址檢查、篩選、瞭解您的交易(KYT)等流程
|
|
|
發行商/經銷商
|
| |
摩根大通
|
| |
美國運通
|
| |
第一資本
|
| |
費瑟夫
|
|
|
專有程序
|
| |
•
首選藍寶石®
•
藍寶石保護區®
•
JPM Reserve®
|
| |
•
Centurion®
•
白金®
•
Gold®
|
| |
•
Venture®
•
Savor®
•
Spark Business®
|
| | 不適用 | |
|
聯合品牌計劃
|
| |
•
Amazon Prime®
•
Whole Foods®
•
United®
|
| |
•
Amazon Prime Business®
•
萬豪®
•
Delta®
|
| | 不適用 | | |
•
Verizon®
•
摩根士丹利®
|
|
|
加密貨幣/數字資產
|
| |
支持存儲和
點對點/發送& 接收 |
| |
支持購買和
掉期交易 |
|
|
比特幣(BTC)
|
| |
✓
|
| |
✓
|
|
|
比特幣現金(BCH)
|
| |
✓
|
| |
✓
|
|
|
乙醚(ETH)
|
| |
✓
|
| |
✓
|
|
|
美元硬幣(USDC)
|
| |
✓
|
| |
✓
|
|
|
TrueUSD(TUSD)
|
| |
✓
|
| |
✓
|
|
|
封裝BTC(WBTC)
|
| |
✓
|
| |
✓
|
|
|
傣族
|
| |
✓
|
| |
✓
|
|
|
Chainlink(鏈接)
|
| |
✓
|
| |
✓
|
|
|
繫繩(USDT)
|
| |
✓
|
| |
✓
|
|
|
Maker(MKR)
|
| |
✓
|
| |
不適用
|
|
|
XRP
|
| |
✓
|
| |
不適用
|
|
|
Uniswap
|
| |
✓
|
| |
不適用
|
|
|
AAVE
|
| |
✓
|
| |
不適用
|
|
|
化合物(組件)
|
| |
✓
|
| |
不適用
|
|
|
圖形(G)
|
| |
✓
|
| |
不適用
|
|
|
位置
|
| |
運營
|
| |
近似。平方英尺
|
|
|
新澤西州薩默塞特
(皮爾斯街) |
| |
執行辦公室、銷售、財務、質量保證、設計、營銷和生產
|
| |
116,000
|
|
|
新澤西州薩默塞特
(紀念道) |
| |
質量保證、生產
|
| |
46,000
|
|
|
新澤西州薩默塞特
(Apgar Drive) |
| |
預製件和組件生產
|
| |
11,000
|
|
姓名和主要職務
|
| |
年
|
| |
工資
($)(1) |
| |
獎金
($)(2) |
| |
所有其他
薪酬($)(3) |
| |
合計
($) |
| |||||||||||||||
喬納森·威爾克
首席執行官 |
| | | | 2020 | | | | | | 447,359 | | | | | | 326,462 | | | | | | 4,072,151 | | | | | | 4,845,972 | | |
蒂莫西·菲茨西蒙斯
首席財務官 |
| | | | 2020 | | | | | | 309,804 | | | | | | 110,155 | | | | | | 2,044,724 | | | | | | 2,464,683 | | |
亞當·洛
首席創新官 |
| | | | 2020 | | | | | | 257,743 | | | | | | 150,000 | | | | | | 1,632,666 | | | | | | 2,040,409 | | |
被任命為首席執行官
|
| |
分發&
付款(A)(B) |
| |
公司
匹配 投稿 至401(K)計劃 |
| |
生活
保險 高級版 |
| |
車
津貼 |
| |
手機
津貼 |
| |
合計
|
| ||||||||||||||||||
喬納森·威爾克
|
| | | $ | 4,061,602 | | | | | $ | 9,975 | | | | | $ | 574 | | | | | | — | | | | | | — | | | | | $ | 4,072,151 | | |
蒂莫西·菲茨西蒙斯
|
| | | $ | 2,030,799 | | | | | $ | 9,975 | | | | | $ | 1,750 | | | | | $ | 1,600 | | | | | $ | 600 | | | | | $ | 2,044,724 | | |
亞當·洛
|
| | | $ | 1,624,645 | | | | | $ | 6,941 | | | | | $ | 480 | | | | | | — | | | | | $ | 600 | | | | | $ | 1,632,666 | | |
被任命為首席執行官
|
| |
授予日期
|
| |
C類數量
底層單位 未執行的選項 (#)可行使 |
| |
C類數量
底層單位 未鍛鍊 選項(#) 不可行使 |
| |
選項
練習 價格($) |
| |
選項
過期 日期 |
| ||||||||||||
喬納森·威爾克
|
| | | | 5/11/2017 | | | | | | 1,833.33 | | | | | | —(1)(2) | | | | | | — | | | |
—
|
|
| | | 5/11/2017 | | | | | | 427.77 | | | | | | 183.34(1)(3) | | | | | | — | | | |
—
|
| ||
蒂莫西·菲茨西蒙斯 | | | | | 5/11/2015 | | | | | | 1,222.22(4) | | | | | | — | | | | | | 0.76 | | | |
5/11/2025
|
|
亞當·洛
|
| | | | 5/15/2015 | | | | | | 488.89(5) | | | | | | — | | | | | | 0.76 | | | |
5/15/2025
|
|
| | | 10/9/2018 | | | | | | 295.11(6) | | | | | | 193.78 | | | | | $ | 2,987.50 | | | |
10/9/2028
|
|
被任命為首席執行官
|
| |
現金
考慮事項 |
| |
股權
考慮事項 |
| |
總計($)
|
| |||||||||
喬納森·威爾克
|
| | | $ | 6,376,782(1) | | | | | $ | 9,198,280(1) | | | | | $ | 15,575,062(2) | | |
蒂莫西·菲茨西蒙斯
|
| | | $ | 3,446,969(3) | | | | | $ | 4,973,580(4) | | | | | $ | 8,420,549 | | |
亞當·洛
|
| | | $ | 2,147,586(3) | | | | | $ | 3,098,719(4) | | | | | $ | 5,256,305 | | |
名稱
|
| |
年齡
|
| |
個職位
|
|
喬納森·威爾克 | | |
52
|
| | 首席執行官 | |
蒂莫西·菲茨西蒙斯 | | |
57
|
| | 首席財務官 | |
Gregoire(Greg)Maes | | |
47
|
| | 首席運營官 | |
亞當·洛 | | |
36
|
| | 首席創新官 | |
斯蒂芬·洛夫特 | | |
68
|
| | 副總裁兼全球銷售主管 | |
劉易斯·魯博維茨 | | |
47
|
| |
副總裁兼戰略和業務發展負責人
|
|
多裏·斯凱丁 | | |
53
|
| | 市場營銷和售前服務副總裁 | |
名稱
|
| |
年齡
|
| |
職位
|
|
米切爾·霍林 | | |
58
|
| | 董事、董事會主席 | |
Michele Logan | | |
54
|
| | 導演 | |
Donald G.Basile | | |
55
|
| | 導演 | |
[ ] | | |
[ ]
|
| | 導演 | |
[ ] | | |
[ ]
|
| | 導演 | |
[ ] | | |
[ ]
|
| | 導演 | |
喬納森·威爾克 | | |
52
|
| | 首席執行官兼董事 | |
蒂莫西·菲茨西蒙斯 | | |
57
|
| | 首席財務官 | |
Gregoire(Greg)Maes | | |
47
|
| | 首席運營官 | |
亞當·洛 | | |
36
|
| | 首席創新官 | |
斯蒂芬·洛夫特 | | |
68
|
| | 副總裁兼全球銷售主管 | |
劉易斯·魯博維茨 | | |
47
|
| |
副總裁兼戰略和業務發展負責人
|
|
多裏·斯凱丁 | | |
53
|
| | 市場營銷和售前服務副總裁 | |
| | |
截至6月30日的6個月
|
| |
截至2010年12月31日的年度
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
操作報表數據: | | | | | | | | | | | | | | | | | | | | | | | | | |
收入
|
| | | $ | 126,465 | | | | | $ | 143,000 | | | | | $ | 260,586 | | | | | $ | 243,290 | | |
銷售成本
|
| | | | 57,039 | | | | | | 69,881 | | | | | | 127,959 | | | | | | 115,427 | | |
運營費用
|
| | | | 18,796 | | | | | | 17,342 | | | | | | 48,669 | | | | | | 40,937 | | |
營業收入
|
| | | | 50,630 | | | | | | 55,777 | | | | | | 83,959 | | | | | | 86,926 | | |
其他費用,淨額
|
| | | | (5,928) | | | | | | (2,567) | | | | | | (6,143) | | | | | | (5,453) | | |
調整後的EBITDA
|
| | | | 56,587 | | | | | | 65,804 | | | | | | 115,501 | | | | | | 106,845 | | |
淨收入
|
| | | | 44,702 | | | | | | 53,210 | | | | | | 77,816 | | | | | | 81,473 | | |
| | |
截至6月30日
|
| |
截至12月31日
|
| ||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
(千)
|
| |||||||||||||||
資產負債表數據: | | | | | |||||||||||||||
總資產
|
| | | $ | 102,493 | | | | | $ | 81,358 | | | | | $ | 95,525 | | |
總負債
|
| | | | 264,162 | | | | | | 273,911 | | | | | | 151,074 | | |
會員赤字總額
|
| | | | (161,669) | | | | | | (192,553) | | | | | | (55,549) | | |
營運資金
|
| | | | 25,865 | | | | | | 11,873 | | | | | | 33,416 | | |
| | |
截至6月30日的6個月
|
| |
截至2010年12月31日的年度
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
淨收入
|
| | | $ | 44,702 | | | | | $ | 53,210 | | | | | $ | 77,816 | | | | | $ | 81,473 | | |
添加: | | | | | | | | | | | | | | | | | | | | | | | | | |
折舊
|
| | | | 5,173 | | | | | | 4,788 | | | | | | 9,916 | | | | | | 8,606 | | |
利息費用淨額
|
| | | | 5,928 | | | | | | 2,567 | | | | | | 6,142 | | | | | | 5,454 | | |
EBITDA
|
| | | $ | 55,803 | | | | | $ | 60,565 | | | | | $ | 93,874 | | | | | $ | 95,533 | | |
特別管理獎金支出
|
| | | | — | | | | | | 1,526 | | | | | | 15,708 | | | | | | 7,631 | | |
股權薪酬費用
|
| | | | 784 | | | | | | 1,119 | | | | | | 1,848 | | | | | | 1,681 | | |
其他(1) | | | | | — | | | | | | 2,594 | | | | | | 4,071 | | | | | | 2,000 | | |
調整後的EBITDA
|
| | | $ | 56,587 | | | | | $ | 65,804 | | | | | $ | 115,501 | | | | | $ | 106,845 | | |
| | |
截至6月30日的6個月
|
| |||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
淨銷售額
|
| | | $ | 126,465 | | | | | $ | 143,000 | | | | | $ | (16,535) | | | | | | -12% | | |
銷售成本
|
| | | | 57,039 | | | | | | 69,881 | | | | | | (12,842) | | | | | | -18% | | |
毛利
|
| | | | 69,426 | | | | | | 73.119 | | | | | | (3,693) | | | | | | -5% | | |
運營費用
|
| | | | 18,796 | | | | | | 17,342 | | | | | | 1,454 | | | | | | 8% | | |
運營收入
|
| | | | 50,630 | | | | | | 55,777 | | | | | | (5,146) | | | | | | (9)% | | |
其他費用,淨額
|
| | | | (5,928) | | | | | | (2,567) | | | | | | (3,361) | | | | | | 131% | | |
淨收入
|
| | | $ | 44,702 | | | | | $ | 53,210 | | | | | $ | (8,509) | | | | | | (16)% | | |
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
毛利
|
| | | | 55% | | | | | | 51% | | |
營業利潤率
|
| | | | 40% | | | | | | 39% | | |
| | |
截至6月30日的6個月
|
| |||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
按地區劃分的淨銷售額 | | | | | | | | | | | | | | | | | | | | | | | | | |
國內
|
| | | | 102,726 | | | | | | 116,241 | | | | | | (13,515) | | | | | | -12% | | |
國際
|
| | | | 23,740 | | | | | | 26,759 | | | | | | (3,020) | | | | | | -11% | | |
合計
|
| | | | 126,465 | | | | | | 143,000 | | | | | | (16,535) | | | | | | -12% | | |
| | |
截至6個月
|
| |||||||||||||||||||||
| | |
2021年6月30日
|
| |
2020年12月31日
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
淨銷售額
|
| | | $ | 126,465 | | | | | $ | 117,586 | | | | | $ | 8,880 | | | | | | 8% | | |
| | |
截至2010年12月31日的年度
|
| |||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
淨銷售額
|
| | | $ | 260,586 | | | | | $ | 243,290 | | | | | $ | 17,296 | | | | | | 7% | | |
銷售成本
|
| | | | 127,959 | | | | | | 115,427 | | | | | | 12,532 | | | | | | 11% | | |
毛利
|
| | | | 132,627 | | | | | | 127,863 | | | | | | 4,764 | | | | | | 4% | | |
運營費用
|
| | | | 48,669 | | | | | | 40,937 | | | | | | 7,733 | | | | | | 19% | | |
運營收入
|
| | | | 83,959 | | | | | | 86,926 | | | | | | (2,968) | | | | | | (3)% | | |
其他費用,淨額
|
| | | | (6,143) | | | | | | (5,453) | | | | | | (690) | | | | | | 13% | | |
淨收入
|
| | | $ | 77,816 | | | | | $ | 81,473 | | | | | $ | (3,657) | | | | | | (4)% | | |
| | |
截至2010年12月31日的年度
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
毛利
|
| | | | 51% | | | | | | 53% | | |
營業利潤率
|
| | | | 32% | | | | | | 36% | | |
| | |
截至2010年12月31日的年度
|
| |||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
按地區劃分的淨銷售額 | | | | | | | | | | | | | | | | | | | | | | | | | |
國內
|
| | | | 213,982 | | | | | | 191,502 | | | | | | 22,480 | | | | | | 12% | | |
國際
|
| | | | 46,603 | | | | | | 51,788 | | | | | | (5,185) | | | | | | (10)% | | |
合計
|
| | | | 260,586 | | | | | | 243,290 | | | | | | 17,296 | | | | | | 7% | | |
| | |
截至6月30日的6個月
|
| |
截至2010年12月31日的年度
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
淨收入
|
| | | $ | 44,702 | | | | | $ | 53,211 | | | | | $ | 77,816 | | | | | $ | 81,473 | | |
添加: | | | | | | | | | | | | | | | | | | | | | | | | | |
折舊
|
| | | | 5,173 | | | | | | 4,788 | | | | | | 9,916 | | | | | | 8,606 | | |
利息費用淨額
|
| | | | 5,928 | | | | | | 2,567 | | | | | | 6,142 | | | | | | 5,454 | | |
EBITDA
|
| | | $ | 55,803 | | | | | $ | 60,565 | | | | | $ | 93,874 | | | | | $ | 95,533 | | |
特別管理獎金支出
|
| | | | — | | | | | | 1,526 | | | | | | 15,708 | | | | | | 7,631 | | |
股權薪酬費用
|
| | | | 784 | | | | | | 1,119 | | | | | | 1,848 | | | | | | 1,681 | | |
其他(1) | | | | | — | | | | | | 2,594 | | | | | | 4,071 | | | | | | 2,000 | | |
調整後的EBITDA
|
| | | $ | 56,587 | | | | | $ | 65,804 | | | | | $ | 115,501 | | | | | $ | 106,845 | | |
|
預期期限
|
| |
1.0年
|
|
|
波動性
|
| | 44.0% | |
|
無風險費率
|
| | 1.07% | |
|
預期股息
|
| | 0% | |
|
預計罰沒率
|
| | 0% | |
| | |
按期限到期付款
|
| |||||||||||||||||||||||||||
合同義務
|
| |
一年以內
|
| |
2年 - 3
|
| |
4年 - 5
|
| |
第五年之後
|
| |
合計
|
| |||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||
長期債務(1)
|
| | | $ | 24,000 | | | | | $ | 204,000 | | | | | $ | — | | | | | $ | — | | | | | $ | 228,000 | | |
授信額度(1)
|
| | | | — | | | | | | 15,000 | | | | | | — | | | | | | — | | | | | | 15,000 | | |
運營租賃(2)
|
| | | | 631 | | | | | | 2,592 | | | | | | 2,565 | | | | | | 1,193 | | | | | | 6,980 | | |
合計 | | | | $ | 24,631 | | | | | $ | 221,592 | | | | | $ | 2,565 | | | | | $ | 1,193 | | | | | $ | 249,980 | | |
生效日期
|
| |
名義金額
|
| |
固定費率
|
| ||||||
2020年11月5日至2023年11月5日
|
| | | $ | 100,000 | | | | | | 1.06% | | |
| | |
業務前合併
和管道投資 |
| |
業務前合併
和管道投資 |
| |
後續業務合併和管道投資
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
假設沒有贖回
|
| |
假設贖回14,724,627
A類普通股 |
| ||||||||||||||||||||||||||||||||||||
| | |
A類
普通股 |
| |
B類
普通股 |
| |
A類
普通股 |
| |
B類
普通股 |
| |
A類
普通股 |
| |
B類
普通股 |
| ||||||||||||||||||||||||||||||||||||||||||||||||
名稱和地址
受益所有者(1) |
| |
數量
個共享 受益 擁有(2) |
| |
%的
出色的 股份 常見 庫存 |
| |
數量
個共享 受益 擁有(2) |
| |
%的
出色的 股份 常見 庫存 |
| |
號碼
共 個共享 |
| |
%
|
| |
號碼
共 個共享 |
| |
%
|
| |
號碼
共 個共享 |
| |
%
|
| |
號碼
共 個共享 |
| |
%
|
| ||||||||||||||||||||||||||||||
5%的持有者
羅馬DBDR的 : |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
羅馬DBDR技術
贊助商有限責任公司(3) |
| | | | — | | | | | | — | | | | | | 5,789,000 | | | | | | 100% | | | | | | 5,789,000 | | | | | | — | | | | | | — | | | |
|
| | | | 5,789,000 | | | | | | — | | | | | | — | | | |
|
|
導演和
執行主任 羅馬DBDR的 : |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
小Dixon Doll,Jr.(3)
|
| | | | — | | | | | | — | | | | | | 5,789,000 | | | | | | 100% | | | | | | 5,789,000 | | | | | | — | | | | | | — | | | |
|
| | | | 5,789,000 | | | | | | — | | | | | | — | | | |
|
|
| | |
業務前合併
和管道投資 |
| |
業務前合併
和管道投資 |
| |
後續業務合併和管道投資
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
假設沒有贖回
|
| |
假設贖回14,724,627
A類普通股 |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
A類
普通股 |
| |
B類
普通股 |
| |
A類
普通股 |
| |
B類
普通股 |
| |
A類
普通股 |
| |
B類
普通股 |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
名稱和地址
受益所有者(1) |
| |
數量
個共享 受益 擁有(2) |
| |
%的
出色的 股份 常見 庫存 |
| |
數量
個共享 受益 擁有(2) |
| |
%的
出色的 股份 常見 庫存 |
| |
號碼
共 個共享 |
| |
%
|
| |
號碼
共 個共享 |
| |
%
|
| |
號碼
共 個共享 |
| |
%
|
| |
號碼
共 個共享 |
| |
%
|
| ||||||||||||||||||||||||||||||||||||
唐納德·G·巴西爾博士(3)
|
| | | | — | | | | | | — | | | | | | 5,789,000 | | | | | | 100% | | | | | | 5,789,000 | | | | | | — | | | | | | — | | | |
|
| | | | 5,789,000 | | | | | | — | | | | | | — | | | |
|
| ||||||
John C.Small(4)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
迪克森娃娃(4)
|
| | | | 100 | | | | | | * | | | | | | — | | | | | | — | | | | | | 100 | | | | | | * | | | | | | — | | | | | | — | | | | | | 100 | | | | | | * | | | | | | — | | | | | | — | | |
Alan Clingman(4)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
保羅·米塞爾(4)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
阿倫·亞伯拉罕(4)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
詹姆斯·L
nelson(4) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
所有控制器和
執行主任 羅馬DBDR的 作為一個組(8 個人) |
| | | | 100 | | | | | | * | | | | | | 5,789,100 | | | | | | 100% | | | | | | 5,789,100 | | | | | | — | | | | | | — | | | |
|
| | | | 5,789,100 | | | | | | — | | | | | | — | | | |
|
| ||||||
導演和
執行主任 合併後的 個 後的 實體 完成 業務 組合: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
小迪克森玩偶(Dixon Doll,Jr.)
|
| | | | — | | | | | | — | | | | | | 5,789,000 | | | | | | 100% | | | | | | 5,789,000 | | | |
|
| | | | | | | | | | — | | | | | | 5,789,000 | | | | | | — | | | | | | — | | | | | | — | | | |||
唐納德·G博士
巴西勒 |
| | | | — | | | | | | — | | | | | | 5,789,000 | | | | | | 100% | | | | | | 5,789,000 | | | |
|
| | | | | | | | | | — | | | | | | 5,789,000 | | | | | | — | | | | | | — | | | | | | — | | | |||
約翰·C·斯莫爾
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
迪克森娃娃
|
| | | | 100 | | | | | | * | | | | | | — | | | | | | — | | | | | | 100 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | — | | |
艾倫·克萊曼
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
保羅·米西爾
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
阿倫·亞伯拉罕
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
詹姆斯·L·納爾遜
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
所有控制器和
執行主任 合併後的 個 實體為 組 |
| | | | 100 | | | | | | * | | | | | | — | | | | | | — | | | | | | 5,789,100 | | | |
|
| | | | — | | | | | | — | | | | | | 5,789,100 | | | |
|
| | | | — | | | | | | — | | | ||||||
5%的持有者
合併後的 個 後的 實體 完成 業務 組合: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
羅馬DBDR技術
贊助商有限責任公司(5) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | |
|
| |
|
| | | | — | | | | | | — | | | |
|
| |
|
| | | | — | | | | | | — | | | ||||||||||||
卡爾普斯投資管理(6)
|
| | | | 5,534,788 | | | | | | 23.9% | | | | | | — | | | | | | — | | | |
|
| |
|
| | | | — | | | | | | — | | | |
|
| |
|
| | | | — | | | | | | — | | | ||||||||||||
資本管理,L.P.(7)
|
| | | | 2,297,637 | | | | | | 9.92% | | | | | | — | | | | | | — | | | |
|
| |
|
| | | | — | | | | | | — | | | |
|
| |
|
| | | | — | | | | | | — | | | ||||||||||||
極地資產管理(8)
|
| | | | 1,328,000 | | | | | | 5.74% | | | | | | — | | | | | | — | | | |
|
| |
|
| | | | — | | | | | | — | | | |
|
| |
|
| | | | — | | | | | | — | | |
|
獨立註冊會計師事務所報告
|
| |
F-2
|
|
| 財務報表: | | | | |
|
資產負債表
|
| |
F-3
|
|
|
操作説明書
|
| |
F-4
|
|
|
股東權益變動表
|
| |
F-5
|
|
|
現金流量表
|
| |
F-6
|
|
|
財務報表附註
|
| |
F-7至F-21
|
|
| 資產 | | | | | | | |
| 流動資產 | | | | | | | |
|
現金
|
| | | $ | 603,615 | | |
|
預付費用
|
| | | | 434,689 | | |
|
流動資產總額
|
| | | | 1,038,304 | | |
|
信託賬户中持有的現金和有價證券
|
| | | | 236,215,089 | | |
|
總資產
|
| | | $ | 237,253,393 | | |
| 負債和股東權益 | | | | | | | |
| 流動負債 | | | | | | | |
|
應計費用
|
| | | $ | 98,112 | | |
|
流動負債總額
|
| | | | 98,112 | | |
|
保修責任
|
| | | | 27,455,162 | | |
|
延期承保應付
|
| | | | 8,104,600 | | |
|
總負債
|
| | | | 35,657,874 | | |
| 承諾 | | | | | | | |
|
可能贖回的A類普通股,贖回價值19,274,070股
|
| | | | 196,595,514 | | |
| 股東權益 | | | | | | | |
|
優先股,面值0.0001美元;授權100萬股;未發行和發行
|
| | | | — | | |
|
A類普通股,面值0.0001美元;授權發行2億股;已發行3881,930股
和已發行股票(不包括可能贖回的19,274,070股) |
| | | | 389 | | |
|
B類普通股,面值0.0001美元;授權發行2000萬股;已發行和已發行股票578.9萬股
|
| | | | 579 | | |
|
新增實收資本
|
| | | | 10,339,715 | | |
|
累計虧損
|
| | | | (5,340,678) | | |
|
股東權益合計
|
| | | | 5,000,005 | | |
|
總負債和股東權益
|
| | | $ | 237,253,393 | | |
| | |
用於
期間 來自 8月21日 2020 (初始) 至 12月31日 2020 |
| |||
運營和組建成本
|
| | | $ | 188,995 | | |
運營損失
|
| | | | (188,995) | | |
其他費用: | | | | | | | |
衍生負債公允價值變動:私募認股權證
|
| | | | (1,842,358) | | |
衍生負債公允價值變動:公募認股權證
|
| | | | (1,968,260) | | |
交易成本:私募認股權證
|
| | | | (22,475) | | |
交易成本:私募公募認股權證
|
| | | | (692,235) | | |
薪酬費用
|
| | | | (650,244) | | |
信託賬户中持有的有價證券賺取的利息
|
| | | | 22,970 | | |
信託賬户中持有的有價證券的未實現收益
|
| | | | 919 | | |
其他費用,淨額
|
| | | | (5,151,683) | | |
所得税撥備前虧損
|
| | | | (5,340,678) | | |
所得税撥備
|
| | | | — | | |
淨虧損
|
| | | $ | (5,340,678) | | |
基本和稀釋後加權平均流通股,可能贖回的A類普通股
|
| | | | 19,525,316 | | |
每股基本和稀釋後淨收益,A類普通股,受可能的影響
贖回 |
| | | $ | 0.00 | | |
基本和稀釋後加權平均流通股、普通股
|
| | | | 7,018,311 | | |
普通股每股基本和攤薄淨虧損
|
| | | | (0.76) | | |
| | |
A類
普通股 |
| |
B類
普通股 |
| |
其他
實收 大寫 |
| |
累計
赤字 |
| |
合計
股東的 股權 |
| |||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||
Balance - 2020年8月21日(初始)
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
向保薦人發行B類普通股
|
| | |
|
—
|
| | | | | — | | | | | | 6,325,000 | | | | | | 633 | | | | | | 24,367 | | | | | | — | | | | | | 25,000 | | |
銷售23,156,000台,扣除承保折扣
|
| | | | 23,156,000 | | | | | | 2,315 | | | | | | — | | | | | | — | | | | | | 206,908,882 | | | | | | — | | | | | | 206,911,197 | | |
方正股份被沒收
|
| | | | — | | | | | | — | | | | | | (536,000) | | | | | | (54) | | | | | | 54 | | | | | | — | | | | | | — | | |
A類普通股可能需要贖回
|
| | | | (19,274,070) | | | | | | (1,926) | | | | | | — | | | | | | — | | | | | | (196,593,588) | | | | | | — | | | | | | (196,595,514) | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,340,678) | | | | | | (5,340,678) | | |
Balance - 2020年12月31日
|
| | | | 3,881,930 | | | | | $ | 389 | | | | | | 5,789,000 | | | | | $ | 579 | | | | | $ | 10,339,715 | | | | | $ | (5,340,678) | | | | | $ | 5,000,005 | | |
| 經營活動現金流: | | | | | | | |
|
淨虧損
|
| | | $ | (5,340,678) | | |
|
調整以調整淨虧損與經營活動中使用的淨現金:
|
| | | | | | |
|
信託賬户中持有的有價證券賺取的利息
|
| | | | (22,970) | | |
|
權證負債公允價值變動
|
| | | | 4,460,862 | | |
|
與首次公開發行(IPO)相關的交易成本
|
| | | | 714,710 | | |
|
信託賬户中持有的有價證券的未實現收益
|
| | | | (919) | | |
|
經營性資產和負債變動:
|
| | | | | | |
|
預付費用
|
| | | | (434,689) | | |
|
應計費用
|
| | | | 98,112 | | |
|
經營活動使用的淨現金
|
| | | | (525,572) | | |
| 投資活動現金流: | | | | | | | |
|
信託賬户現金投資
|
| | | | (236,191,200) | | |
|
投資活動使用的淨現金
|
| | | | (236,191,200) | | |
| 融資活動現金流: | | | | | | | |
|
出售單位的收益,扣除支付的承保折扣後的淨額
|
| | | | 226,928,800 | | |
|
私募認股權證銷售收益
|
| | | | 10,837,400 | | |
|
本票 - 關聯方收益
|
| | | | 95,657 | | |
|
本票 - 關聯方還款
|
| | | | (95,657) | | |
|
支付產品費用
|
| | | | (445,813) | | |
|
融資活動提供的淨現金
|
| | | | 237,320,387 | | |
|
現金淨變動
|
| | | | 603,615 | | |
|
Cash - 期初
|
| | |
|
—
|
| |
|
Cash - 期末
|
| | | $ | 603,615 | | |
| 非現金投融資活動: | | | | | | | |
|
可能贖回的A類普通股初始分類
|
| | | $ | 200,570,524 | | |
|
可能贖回的A類普通股價值變動
|
| | | $ | (3,975,006) | | |
|
應付延期承銷費
|
| | | $ | 8,104,600 | | |
|
保薦人支付發行費用以換取發行B類普通股
庫存 |
| | | $ | 25,000 | | |
|
方正股份被沒收
|
| | | $ | (54) | | |
| | |
作為
之前的 報告 |
| |
調整
|
| |
作為
重複 |
| |||||||||
截至2020年11月10日的資產負債表(經審計) | | | | | | | | | | | | | | | | | | | |
保修責任
|
| | | $ | — | | | | | $ | 22,547,500 | | | | | $ | 22,547,500 | | |
A類普通股可能需要贖回
|
| | | | 212,828,471 | | | | | | (22,547,500) | | | | | | 190,280,971 | | |
A類普通股
|
| | | | 113 | | | | | | 222 | | | | | | 335 | | |
新增實收資本
|
| | | | 4,999,970 | | | | | | 1,303,608 | | | | | | 6,303,578 | | |
累計虧損
|
| | | | (712) | | | | | | (1,303,830) | | | | | | (1,304,542) | | |
截至2020年12月31日的資產負債表(經審計) | | | | | | | | | | | | | | | | | | | |
保修責任
|
| | | $ | — | | | | | $ | 27,455,162 | | | | | $ | 27,455,162 | | |
A類普通股可能需要贖回
|
| | | | 224,050,680 | | | | | | (27,455,162) | | | | | | 195,595,518 | | |
普通股
|
| | | | 119 | | | | | | 270 | | | | | | 389 | | |
新增實收資本
|
| | | | 5,164,409 | | | | | | 5,175,301 | | | | | | 10,339,710 | | |
累計虧損
|
| | | | (165,106) | | | | | | (5,175,571) | | | | | | (5,340,677) | | |
股東權益
|
| | | | 5,000,001 | | | | | | 4 | | | | | | 5,000,005 | | |
2020年8月21日起的營業報表
(開始)至2020年12月31日(已審核) |
| | | | | | | | | | | | | | | | | | |
權證負債公允價值變動
|
| | | $ | — | | | | | $ | (4,460,862) | | | | | $ | (4,460,862) | | |
與首次公開發行(IPO)相關的交易成本
|
| | | | — | | | | | | (714,710) | | | | | | (714,710) | | |
淨虧損
|
| | | | (165,106) | | | | | | (5,175,572) | | | | | | (5,340,678) | | |
加權平均流通股、可能贖回的普通股
|
| | | | 21,828,647 | | | | | | (2,303,331) | | | | | | 19,525,316 | | |
每股基本和稀釋後淨收益,普通股可能需要贖回
|
| | | | 0.00 | | | | | | — | | | | | | 0.00 | | |
加權平均流通股,普通股
|
| | | | 6,078,552 | | | | | | 939,759 | | | | | | 7,018,311 | | |
普通股每股基本和攤薄淨虧損
|
| | | | (0.03) | | | | | | (0.73) | | | | | | (0.76) | | |
2020年8月21日(開始)至2020年12月31日(經審計)的現金流量表
|
| | | | | | | | | | | | | | | | | | |
淨虧損
|
| | | | (165,106) | | | | | | (5,175,572) | | | | | | (5,340,678) | | |
權證負債公允價值變動
|
| | | $ | — | | | | | $ | (4,460,862) | | | | | $ | (4,460,862) | | |
與首次公開發行(IPO)相關的交易成本
|
| | | | — | | | | | | (714,710) | | | | | | (714,710) | | |
可能贖回的A類普通股初始分類
|
| | | | 224,215,068 | | | | | | (23,644,544) | | | | | | 200,570,524 | | |
可能贖回的A類普通股價值變動
|
| | | | (164,388) | | | | | | (3,810,618) | | | | | | (3,975,006) | | |
| | |
期間
來自 2020年8月21日 (開始) 至 12月31日 2020 |
| |||
可能贖回的A類普通股 | | | | | | | |
分子:可分配給普通股但可能贖回的收益
|
| | | | | | |
信託賬户中持有的有價證券賺取的利息
|
| | | $ | 22,970 | | |
信託賬户中持有的有價證券的未實現收益
|
| | | | 919 | | |
減去:可用於繳税的利息
|
| | | | (23,889) | | |
淨收入
|
| | |
$
|
—
|
| |
分母:可能贖回的普通股加權平均類別
|
| | | | | | |
基本和稀釋後加權平均流通股
|
| | |
|
19,525,316
|
| |
| | |
期間
來自 2020年8月21日 (開始) 至 12月31日 2020 |
| |||
每股基本和稀釋後淨收益
|
| | |
$
|
0.00
|
| |
不可贖回普通股 | | | | | | | |
分子:淨虧損減去淨收益
|
| | | | | | |
淨虧損
|
| | | $ | (5,340,678) | | |
可分配給可能贖回的A類普通股的淨收入
|
| | |
|
—
|
| |
不可贖回淨虧損
|
| | |
$
|
(5,340,678)
|
| |
分母:加權平均不可贖回普通股
|
| | | | | | |
基本和稀釋後加權平均流通股,不可贖回普通股,
|
| | | | 7,018,311 | | |
每股基本和攤薄淨虧損,不可贖回
|
| | | $ | (0.76) | | |
|
| | |
12月31日
2020 |
| |||
| | ||||||
遞延税金資產(負債) | | | | | | | |
組織/啟動成本
|
| | | $ | 24,416 | | |
淨營業虧損結轉
|
| | | | 10,449 | | |
有價證券未實現收益
|
| | | | (193) | | |
遞延税金資產總額,淨額
|
| | | | 34,672 | | |
估值免税額
|
| | | | (34,672) | | |
遞延納税義務,扣除估值免税額
|
| | | $ | — | | |
| | |
12月31日
2020 |
| |||
| | ||||||
聯邦政府 | | | | | | | |
當前
|
| | | $ | — | | |
延期
|
| | | | (34,672) | | |
州和地方 | | | | | | | |
當前
|
| | | | — | | |
延期
|
| | | | — | | |
估值免税額變動
|
| | | | 34,672 | | |
所得税撥備
|
| | | $ | — | | |
| | |
12月31日
2020 |
| |||
法定聯邦所得税税率
|
| | | | 21.0% | | |
權證發行成本
|
| | | | (2.8)% | | |
認股權證相關費用
|
| | | | (2.6)% | | |
權證負債公允價值變動
|
| | | | (15.0)% | | |
估值免税額變動
|
| | | | (0.6)% | | |
所得税撥備
|
| | | | (0.0)% | | |
説明
|
| |
級別
|
| |
12月31日
2020 |
| ||||||
資產: | | | | | | | | | | | | | |
信託賬户持有的有價證券
|
| | | | 1 | | | | | $ | 236,214,150 | | |
負債: | | | | | | | | | | | | | |
擔保責任 - 公共認股權證
|
| | | | 1 | | | | | | 14,125,160 | | |
認股權證責任 - 私募認股權證
|
| | | | 3 | | | | | | 13,330,002 | | |
輸入
|
| |
2020年11月5日
(首字母 測量) |
| |
12月31日
2020(後續 測量) |
| ||||||
無風險利率
|
| | | | 0.36 | | | | | | 0.37% | | |
預期期限(年)
|
| | | | 5 | | | | | | 5.05 | | |
預期波動率
|
| | | | 20.0 | | | | | | 18.5% | | |
行權價
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
單位公允價值
|
| | | $ | 10.00 | | | | | | 10.11 | | |
| | |
私人
放置 |
| |
公共
|
| |
保修
負債 |
| |||||||||
截至2020年8月21日的公允價值
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
2020年11月5日的初步測量
|
| | | | 11,487,644 | | | | | | 12,156,000 | | | | | | 23,156,900 | | |
估值輸入或其他假設的變化
|
| | | | 1,842,358 | | | | | | 1,968,260 | | | | | | 3,810,618 | | |
截至2020年12月31日的公允價值
|
| | | $ | 13,330,002 | | | | | $ | 14,125,160 | | | | | $ | 27,455,162 | | |
| | |
第
頁
|
| |||
截至2021年6月30日(未經審計)和2020年12月31日的濃縮資產負債表
|
| | | | F-23 | | |
截至2021年6月30日的三個月簡明營業報表(未經審計)
|
| | | | F-24 | | |
截至2021年6月30日的三個月和六個月股東權益變動簡明報表(未經審計)
|
| | | | F-25 | | |
截至2021年6月30日的三個月現金流量簡表(未經審計)
|
| | | | F-26 | | |
簡明財務報表附註(未經審計)
|
| | | | F-27 | | |
| | |
06月30日
2021 |
| |
12月31日
2020 |
| ||||||
| | |
(未審核)
|
| | | | | | | |||
資產 | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | |
現金
|
| | | $ | 18,045 | | | | | $ | 603,615 | | |
預付費用
|
| | | | 334,055 | | | | | | 434,689 | | |
流動資產總額
|
| | | | 352,100 | | | | | | 1,038,304 | | |
信託賬户中持有的現金和有價證券
|
| | | | 236,286,534 | | | | | | 236,215,089 | | |
總資產
|
| | | $ | 236,638,634 | | | | | $ | 237,253,393 | | |
負債和股東權益 | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | |
應付賬款和應計費用
|
| | | $ | 2,211,455 | | | | | $ | 98,112 | | |
關聯方墊款
|
| | | | 40,000 | | | | | | — | | |
流動負債總額
|
| | | | 2,251,455 | | | | | | 98,112 | | |
衍生品責任 - 私募認股權證
|
| | | | 18,423,580 | | | | | | 13,330,002 | | |
衍生品責任 - 公共認股權證
|
| | | | 18,987,920 | | | | | | 14,125,160 | | |
應付延期承銷費
|
| | | | 8,104,600 | | | | | | 8,104,600 | | |
總負債
|
| | | | 47,767,555 | | | | | | 35,657,874 | | |
承付款和或有事項 | | | | | | | | | | | | | |
A類普通股,可能贖回18,026,575和
2021年6月30日和12月31日贖回價值的19,274,070股 分別為2020年 |
| | | | 183,871,069 | | | | | | 196,595,514 | | |
股東權益 | | | | | | | | | | | | | |
優先股,面值0.0001美元;授權100萬股;無已發行和已發行股票
|
| | | | — | | | | | | — | | |
A類普通股,面值0.0001美元;授權2億股;分別於2021年6月30日和2021年12月31日發行和發行5,129,425股和3,881,930股(不包括可能贖回的18,026,575股和19,274,070股)
|
| | | | 513 | | | | | | 389 | | |
B類普通股,面值0.0001美元;授權發行2000萬股;
2021年6月30日和 已發行和已發行股票5,789,000股 2020年12月31日 |
| | | | 579 | | | | | | 579 | | |
新增實收資本
|
| | | | 23,064,036 | | | | | | 10,339,715 | | |
累計虧損
|
| | | | (18,065,118) | | | | | | (5,340,678) | | |
股東權益合計
|
| | | | 5,000,010 | | | | | | 5,000,005 | | |
總負債和股東權益
|
| | | $ | 236,638,634 | | | | | $ | 237,253,393 | | |
| | |
三個月
截至06月30日 2021 |
| |
六個月
截至06月30日 2021 |
| ||||||
運營和組建成本
|
| | | $ | 1,393,952 | | | | | $ | 2,839,547 | | |
運營損失
|
| | | | (1,393,952) | | | | | | (2,839,547) | | |
其他費用: | | | | | | | | | | | | | |
信託賬户中持有的有價證券賺取的利息
|
| | | | 30,188 | | | | | | 71,445 | | |
信託賬户中持有的有價證券的未實現收益
|
| | | | (24,454) | | | | | | — | | |
衍生負債公允價值變動
|
| | | | (20,267,422) | | | | | | (9,956,338) | | |
其他費用,淨額
|
| | | | (20,261,688) | | | | | | (9,884,893) | | |
所得税前虧損
|
| | | | (21,655,640) | | | | | | (12,724,440) | | |
所得税撥備
|
| | | | — | | | | | | — | | |
淨虧損
|
| | | $ | (21,655,640) | | | | | $ | (12,724,440) | | |
基本和稀釋後加權平均流通股,可能贖回的A類普通股
|
| | | | 20,149,678 | | | | | | 19,714,293 | | |
每股基本和稀釋後淨收益,A類普通股,可能贖回
|
| | | $ | 0.00 | | | | | $ | 0.00 | | |
基本和稀釋後加權平均流通股、普通股
|
| | | | 8,795,322 | | | | | | 9,230,707 | | |
普通股每股基本和攤薄淨虧損
|
| | | $ | (2.46) | | | | | $ | (1.38) | | |
| | |
A類
普通股 |
| |
B類
普通股 |
| |
其他
已支付 大寫 |
| |
累計
赤字 |
| |
合計
股東的 股權 |
| |||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||
Balance - 2021年1月1日
|
| | | | 3,881,930 | | | | | $ | 389 | | | | | | 5,789,000 | | | | | $ | 579 | | | | | $ | 10,339,715 | | | | | $ | (5,340,678) | | | | | $ | 5,000,005 | | |
可能贖回的A類普通股價值變動
|
| | | | (875,608) | | | | | | (88) | | | | | | — | | | | | | — | | | | | | (8,931,114) | | | | | | — | | | | | | (8,931,202) | | |
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,931,200 | | | | | | 8,931,200 | | |
Balance - 2021年3月31日
|
| | | | 3,006,322 | | | | | $ | 301 | | | | | | 5,789,000 | | | | | $ | 579 | | | | | $ | 1,408,601 | | | | | $ | 3,590,522 | | | | | $ | 5,000,003 | | |
可能贖回的A類普通股價值變動
|
| | | | 2,123,103 | | | | | | 212 | | | | | | — | | | | | | — | | | | | | 21,655,435 | | | | | | — | | | | | | 21,655,647 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (21,655,640) | | | | | | (21,655,640) | | |
Balance - 2021年6月30日
|
| | | | 5,129,425 | | | | | $ | 513 | | | | | | 5,789,000 | | | | | $ | 579 | | | | | $ | 23,064,036 | | | | | $ | (18,065,118) | | | | | $ | 5,000,010 | | |
| 經營活動現金流: | | | | | | | |
|
淨虧損
|
| | | $ | (12,724,440) | | |
| 調整以調整淨虧損與經營活動中使用的淨現金: | | | | | | | |
|
權證負債公允價值變動
|
| | | | 9,956,338 | | |
|
信託賬户中持有的有價證券賺取的利息
|
| | | | (71,445) | | |
|
經營性資產和負債變動:
|
| | | | | | |
|
預付費用
|
| | | | 100,634 | | |
|
應付賬款和應計費用
|
| | | | 2,113,343 | | |
|
經營活動使用的淨現金
|
| | | | (625,570) | | |
| 融資活動現金流: | | | | | | | |
|
關聯方預付款
|
| | | | 40,000 | | |
|
融資活動提供的淨現金
|
| | | | 40,000 | | |
|
現金淨變動
|
| | | | (585,570) | | |
|
Cash - 期初
|
| | | | 603,615 | | |
|
Cash - 期末
|
| | | $ | 18,045 | | |
| 非現金投融資活動: | | | | | | | |
|
可能贖回的A類普通股價值變動
|
| | | $ | (12,724,445) | | |
| | |
三個月
已結束 06月30日 2021 |
| |
六個月
已結束 06月30日 2021 |
| ||||||
可能贖回的A類普通股 | | | | | | | | | | | | | |
分子:可分配給普通股但可能贖回的收益
|
| | | | | | | | | | | | |
信託賬户中持有的有價證券賺取的利息
|
| | | $ | 5,734 | | | | | $ | 71,445 | | |
減去:可用於繳税的利息
|
| | | | (5,734) | | | | | | (71,445) | | |
可分配給可能贖回的A類普通股的淨收入
|
| | | $ | — | | | | | $ | — | | |
分母:可能贖回的普通股加權平均類別
|
| | | | | | | | | | | | |
基本和稀釋後加權平均流通股
|
| | | | 20,149,678 | | | | | | 19,714,293 | | |
每股基本和稀釋後淨收益
|
| | | $ | 0.00 | | | | | $ | 0.00 | | |
| | |
三個月
已結束 06月30日 2021 |
| |
六個月
已結束 06月30日 2021 |
| ||||||
不可贖回普通股 | | | | | | | | | | | | | |
分子:淨虧損減去淨收益
|
| | | | | | | | | | | | |
淨收入
|
| | | $ | (21,655,640) | | | | | $ | (12,724,440) | | |
可分配給可能贖回的A類普通股的淨收入
|
| | | | — | | | | | | — | | |
不可贖回淨收入
|
| | | $ | (21,655,640) | | | | |
$
|
(12,724,440)
|
| |
分母:加權平均不可贖回普通股 | | | | | | | | | | | | | |
基本和稀釋後加權平均流通股,不可贖回普通股,
|
| | | | 8,795,322 | | | | | | 9,230,707 | | |
基本和稀釋後每股淨收益,不可贖回
|
| | | $ | (2.46) | | | | |
$
|
(1.38)
|
| |
| 級別1: | | | 相同資產或負債的活躍市場報價。資產或負債的活躍市場是指資產或負債的交易發生的頻率和數量足以持續提供定價信息的市場。 | |
| 二級: | | | 1級輸入以外的可觀察輸入。二級投入的例子包括活躍市場上類似資產或負債的報價,以及不活躍市場上相同資產或負債的報價。 | |
| 級別3: | | | 基於我們對市場參與者將用於為資產或負債定價的假設的評估,無法觀察到的輸入。 | |
説明
|
| |
級別
|
| |
06月30日
2021 |
| |
12月31日
2020 |
| |||||||||
資產: | | | | | | | | | | | | | | | | | | | |
信託賬户持有的有價證券
|
| | | | 1 | | | | | $ | 236,286,534 | | | | | $ | 236,215,089 | | |
負債: | | | | | | | | | | | | | | | | | | | |
擔保責任 - 公共認股權證
|
| | | | 1 | | | | | | 18,987,920 | | | | | | 14,125,160 | | |
認股權證責任 - 私募認股權證
|
| | | | 3 | | | | | | 18,423,580 | | | | | | 13,330,002 | | |
輸入
|
| |
11月5日
2020(首字母 測量) |
| |
12月31日
2020(後續 測量) |
| |
2021年6月30日
(後續 測量) |
| |||||||||
無風險利率
|
| | | | 0.36 | | | | | | 0.37 | | | | | | 0.86% | | |
預期期限(年)
|
| | | | 5.00 | | | | | | 5.05 | | | | | | 4.94 | | |
預期波動率
|
| | | | 20.0 | | | | | | 18.5 | | | | | | 23.0% | | |
行權價
|
| | | $ | 11.50 | | | | | $ | 11.50 | | | | | $ | 11.50 | | |
單位公允價值
|
| | | $ | 9.48 | | | | | $ | 10.11 | | | | | $ | 10.11 | | |
| | |
截至2021年6月30日的公允價值
|
| |||||||||||||||||||||
| | |
一級
|
| |
二級
|
| |
第三級
|
| |
合計
|
| ||||||||||||
以信託形式持有的現金和有價證券
|
| | | $ | 236,286,534 | | | | | $ | — | | | | | $ | — | | | | | $ | 236,286,534 | | |
權證衍生責任: | | | | | | | | | | | | | | | | | | | | | | | | | |
公共認股權證
|
| | | $ | 18,987,920 | | | | | $ | — | | | | | $ | — | | | | | $ | 18,987,920 | | |
私募認股權證
|
| | | | — | | | | | | — | | | | | | 18,423,580 | | | | | | 18,423,580 | | |
權證衍生品責任總額
|
| | | $ | 18,987,920 | | | | | $ | — | | | | | $ | 18,423,580 | | | | | $ | 37,411,500 | | |
| | |
截至2020年12月31日的公允價值
|
| |||||||||||||||||||||
| | |
一級
|
| |
二級
|
| |
第三級
|
| |
合計
|
| ||||||||||||
以信託形式持有的現金和有價證券
|
| | | $ | 236,215,089 | | | | | $ | — | | | | | $ | — | | | | | $ | 236,215,089 | | |
權證衍生責任: | | | | | | | | | | | | | | | | | | | | | | | | | |
公共認股權證
|
| | | $ | 14,125,160 | | | | | $ | — | | | | | $ | — | | | | | $ | 14,125,160 | | |
私募認股權證
|
| | | | — | | | | | | — | | | | | | 13,330,002 | | | | | | 13,330,002 | | |
權證衍生品責任總額
|
| | | $ | 14,125,160 | | | | | $ | — | | | | | $ | 13,330,002 | | | | | $ | 27,455,162 | | |
| | |
私人
放置 |
| |
公共
|
| |
保修
負債 |
| |||||||||
截至2020年8月21日的公允價值
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
2020年11月6日的初步測量
|
| | | | 11,487,644 | | | | | | 12,156,900 | | | | | | 23,644,544 | | |
估值輸入或其他假設的變化
|
| | | | 1,842,358 | | | | | | 1,968,260 | | | | | | 3,810,618 | | |
截至2020年12月31日的公允價值
|
| | | $ | 13,330,002 | | | | | $ | 14,125,160 | | | | | $ | 27,455,162 | | |
估值輸入或其他假設的變化
|
| | | | 5,093,578 | | | | | | 4,862,760 | | | | | | 9,956,338 | | |
截至2021年6月30日的公允價值
|
| | | $ | 18,423,580 | | | | | $ | 18,987,920 | | | | | $ | 37,411,500 | | |
| | |
第
頁
|
| |||
獨立註冊會計師事務所報告
|
| | | | F-47 | | |
截至2020年12月31日和2019年12月31日的合併資產負債表
|
| | | | F-48 | | |
截至2020年12月31日、2019年12月31日和2018年12月31日的年度合併營業報表
|
| | | | F-49 | | |
截至2018年12月31日、2020年、2019年和2018年12月31日的會員赤字合併報表
|
| | | | F-50 | | |
截至2018年12月31日、2020年、2019年和2018年12月31日的合併現金流量表
|
| | | | F-51 | | |
合併財務報表附註
|
| | | | F-52 | | |
| | |
2020年12月31日
|
| |
2019年12月31日
|
| ||||||
資產 | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 13,422 | | | | | $ | 26,728 | | |
應收賬款淨額
|
| | | | 8,792 | | | | | | 19,041 | | |
庫存
|
| | | | 30,197 | | | | | | 18,488 | | |
預付費用和其他流動資產
|
| | | | 1,077 | | | | | | 899 | | |
流動資產總額
|
| | | | 53,488 | | | | | | 65,156 | | |
財產和設備,淨額
|
| | | | 27,859 | | | | | | 30,274 | | |
存款和其他資產
|
| | | | 10 | | | | | | 95 | | |
總資產
|
| | | $ | 81,358 | | | | | $ | 95,525 | | |
負債和會員赤字 | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | |
應付帳款
|
| | | $ | 2,421 | | | | | $ | 2,878 | | |
應計費用
|
| | | | 11,556 | | | | | | 10,464 | | |
應付獎金
|
| | | | 3,638 | | | | | | 4,398 | | |
長期債務的當前部分
|
| | | | 24,000 | | | | | | 14,000 | | |
流動負債總額
|
| | | | 41,615 | | | | | | 31,740 | | |
長期債務,扣除遞延融資成本
|
| | | | 211,887 | | | | | | 117,243 | | |
授信額度
|
| | | | 20,000 | | | | | | — | | |
其他負債
|
| | | | 409 | | | | | | 2,091 | | |
總負債
|
| | | | 273,911 | | | | | | 151,074 | | |
會員赤字
|
| | | | (192,553) | | | | | | (55,549) | | |
總負債和會員赤字
|
| | | $ | 81,358 | | | | | $ | 95,525 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
收入 | | | | | | | | | | | | | | | | | | | |
淨銷售額
|
| | | $ | 260,586 | | | | | $ | 243,290 | | | | | $ | 155,424 | | |
銷售成本
|
| | | | 127,959 | | | | | | 115,427 | | | | | | 76,205 | | |
毛利
|
| | | | 132,627 | | | | | | 127,863 | | | | | | 79,219 | | |
運營費用 | | | | | | | | | | | | | | | | | | | |
銷售、一般和行政
|
| | | | 48,669 | | | | | | 40,937 | | | | | | 22,127 | | |
運營收入
|
| | | $ | 83,959 | | | | | $ | 86,926 | | | | | $ | 57,092 | | |
其他費用 | | | | | | | | | | | | | | | | | | | |
扣除利息收入後的利息支出
|
| | | | (5,266) | | | | | | (4,753) | | | | | | (4,574) | | |
遞延融資成本攤銷
|
| | | | (877) | | | | | | (700) | | | | | | (531) | | |
淨收入
|
| | | $ | 77,816 | | | | | $ | 81,473 | | | | | $ | 51,987 | | |
| | |
A類
|
| |
B類
|
| |
C類
|
| |
利潤利息
|
| |
合計
|
| |||||||||||||||
2017年12月31日的餘額
|
| | | $ | (57,823) | | | | | $ | 17,633 | | | | | $ | 726 | | | | | $ | 2,024 | | | | | $ | (37,440) | | |
分發
|
| | | | (14,475) | | | | | | (33,282) | | | | | | — | | | | | | (2,899) | | | | | | (50,656) | | |
淨收入
|
| | | | 20,343 | | | | | | 30,514 | | | | | | — | | | | | | 1,130 | | | | | | 51,987 | | |
股權薪酬費用
|
| | | | — | | | | | | — | | | | | | 717 | | | | | | 497 | | | | | | 1,214 | | |
2018年12月31日的餘額
|
| | | $ | (51,955) | | | | | $ | 14,865 | | | | | $ | 1,443 | | | | | $ | 752 | | | | | $ | (34,895) | | |
分發
|
| | | | (45,435) | | | | | | (54,216) | | | | | | — | | | | | | (4,157) | | | | | | (103,808) | | |
淨收入
|
| | | | 31,881 | | | | | | 47,822 | | | | | | — | | | | | | 1,770 | | | | | | 81,473 | | |
股權薪酬費用
|
| | | | — | | | | | | — | | | | | | 1,211 | | | | | | 470 | | | | | | 1,681 | | |
2019年12月31日的餘額
|
| | | $ | (65,510) | | | | | $ | 8,471 | | | | | $ | 2,654 | | | | | $ | (1,165) | | | | | $ | (55,549) | | |
分發
|
| | | | (88,199) | | | | | | (123,415) | | | | | | — | | | | | | (5,054) | | | | | | (216,668) | | |
淨收入
|
| | | | 30,449 | | | | | | 45,675 | | | | | | — | | | | | | 1,692 | | | | | | 77,816 | | |
股權薪酬費用
|
| | | | — | | | | | | — | | | | | | 1,414 | | | | | | 434 | | | | | | 1,848 | | |
2020年12月31日的餘額
|
| | | $ | (123,260) | | | | | $ | (69,269) | | | | | $ | 4,068 | | | | | $ | (4,092) | | | | | $ | (192,553) | | |
| | |
截至2010年12月31日的年度
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
經營活動的現金流 | | | | | | | | | | | | | | | | | | | |
淨收入
|
| | | $ | 77,816 | | | | | $ | 81,473 | | | | | $ | 51,987 | | |
將淨收入與經營活動提供的淨現金進行調整
|
| | | | |||||||||||||||
折舊
|
| | | | 9,916 | | | | | | 8,606 | | | | | | 7,605 | | |
股權薪酬費用
|
| | | | 1,848 | | | | | | 1,681 | | | | | | 1,214 | | |
庫存儲備
|
| | | | 1,157 | | | | | | (473) | | | | | | 410 | | |
遞延融資成本攤銷
|
| | | | 842 | | | | | | 669 | | | | | | 501 | | |
資產負債變動
|
| | | | | | | | | | | | | | | | | | |
應收賬款
|
| | | | 10,249 | | | | | | 5,827 | | | | | | (19,680) | | |
庫存
|
| | | | (12,866) | | | | | | (5,678) | | | | | | (4,168) | | |
預付費用和其他資產
|
| | | | (94) | | | | | | 1,343 | | | | | | (1,006) | | |
其他負債
|
| | | | (1,682) | | | | | | 492 | | | | | | (21) | | |
應付貿易賬款
|
| | | | (456) | | | | | | (29) | | | | | | 2,045 | | |
應計費用
|
| | | | 332 | | | | | | (12,726) | | | | | | 83 | | |
經營活動提供的淨現金
|
| | | | 87,062 | | | | | | 81,186 | | | | | | 38,970 | | |
投資活動產生的現金流 | | | | | | | | | | | | | | | | | | | |
購置房產和設備
|
| | | | (7,501) | | | | | | (9,642) | | | | | | (9,064) | | |
用於投資活動的淨現金
|
| | | | (7,501) | | | | | | (9,642) | | | | | | (9,064) | | |
融資活動的現金流 | | | | | | | | | | | | | | | | | | | |
信用額度收益
|
| | | | 20,000 | | | | | | — | | | | | | 29,000 | | |
信用額度付款
|
| | | | — | | | | | | (18,000) | | | | | | (11,000) | | |
定期貸款收益
|
| | | | 117,500 | | | | | | 76,000 | | | | | | — | | |
支付定期貸款
|
| | | | (10,500) | | | | | | (11,000) | | | | | | (6,000) | | |
與發債相關的遞延融資成本
|
| | | | (3,199) | | | | | | (1,032) | | | | | | — | | |
分發給成員‘
|
| | | | (216,668) | | | | | | (103,808) | | | | | | (50,655) | | |
融資活動使用的淨現金
|
| | | $ | (92,867) | | | | | $ | (57,840) | | | | | $ | (38,655) | | |
淨增(減)現金、現金等價物和限制性現金
|
| | | $ | (13,306) | | | | | $ | 13,704 | | | | | $ | (8,749) | | |
年初現金、現金等價物和限制性現金
|
| | | | 26,728 | | | | | | 13,024 | | | | | | 21,773 | | |
年終現金、現金等價物和限制性現金
|
| | | $ | 13,422 | | | | | $ | 26,728 | | | | | $ | 13,024 | | |
補充披露現金流信息
|
| | | | | | | | | | | | | | | | | | |
年內支付的利息現金
|
| | | $ | 5,317 | | | | | $ | 4,889 | | | | | $ | 4,703 | | |
| | |
12月31日
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
原材料
|
| | | $ | 27,094 | | | | | $ | 16,701 | | |
在製品
|
| | | | 1,055 | | | | | | 1,538 | | |
成品
|
| | | | 3,999 | | | | | | 1,042 | | |
庫存儲備
|
| | | | (1,950) | | | | | | (793) | | |
| | | | $ | 30,197 | | | | | $ | 18,488 | | |
| | |
使用壽命
|
| |
12月31日
|
| |||||||||
|
2020
|
| |
2019
|
| |||||||||||
機械設備
|
| |
5年 - 10年
|
| | | $ | 57,360 | | | | | $ | 48,722 | | |
傢俱和固定裝置
|
| |
3個 - 5年
|
| | | | 955 | | | | | | 955 | | |
計算機設備
|
| |
3個 - 5年
|
| | | | 908 | | | | | | 885 | | |
租賃改進
|
| |
租期較短的
或預計使用壽命 |
| | | | 10,875 | | | | | | 10,757 | | |
車輛
|
| |
5年
|
| | | | 264 | | | | | | 264 | | |
軟件
|
| |
1個 - 3年
|
| | | | 1,186 | | | | | | 841 | | |
施工中
|
| | | | | | | 519 | | | | | | 2,141 | | |
合計
|
| | | | | | | 72,066 | | | | | | 64,565 | | |
減去:累計折舊
|
| | | | | | | 44,207 | | | | | | 34,291 | | |
| | | | | | | $ | 27,859 | | | | | $ | 30,274 | | |
| | |
12月31日
2020 |
| |
12月31日
2019 |
| ||||||
總債務
|
| | | $ | 240,000 | | | | | $ | 133,000 | | |
減少:定期貸款的當前部分(計劃付款)
|
| | | | 24,000 | | | | | | 14,000 | | |
減去:遞延融資淨成本
|
| | | | 4,113 | | | | | | 1,757 | | |
長期債務總額
|
| | | $ | 211,887 | | | | | $ | 117,243 | | |
年
|
| | | | | | |
2021
|
| | | $ | 24,000 | | |
2022
|
| | | | 24,000 | | |
2023
|
| | | | 192,000 | | |
總債務
|
| | | $ | 240,000 | | |
| | |
2020
|
| |
2019
|
| |
2018
|
|
預期期限
|
| |
1年
|
| |
1.25年
|
| |
兩年
|
|
波動性
|
| |
44.00%
|
| |
30.00%
|
| |
30.00%
|
|
無風險費率
|
| |
1.07%
|
| |
2.36%
|
| |
2.36%
|
|
預期股息
|
| |
0%
|
| |
0%
|
| |
0%
|
|
預計罰沒率
|
| |
0%
|
| |
0%
|
| |
0%
|
|
| | |
號碼
共 個共享 |
| |
加權平均
行使價 每股 |
| |
加權平均
剩餘 合同 期限(年) |
| |
聚合
內在 值 (千) |
| ||||||||||||
2020年1月1日業績突出
|
| | | | 9,290 | | | | | $ | 542.49 | | | | | | 6.1 | | | | | | | | |
已批准
|
| | | | 488 | | | | | | 4,387.00 | | | | | | 10.0 | | | | | | | | |
鍛鍊
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
2020年12月31日業績突出
|
| | | | 9,778 | | | | | $ | 799.80 | | | | | | 5.4 | | | | | | 5,547 | | |
已歸屬,預計將於2020年12月31日歸屬
|
| | | | 9,778 | | | | | $ | 799.80 | | | | | | 5.4 | | | | | | 5,547 | | |
可於2020年12月31日行使
|
| | | | 8,438 | | | | | $ | 406.63 | | | | | | 4.9 | | | | | | 5,537 | | |
| | |
截至2010年12月31日的年度
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
按國家/地區劃分的淨銷售額
|
| | | | | | | | | | | | | | | | | | |
國內
|
| | | $ | 213,982 | | | | | $ | 191,502 | | | | | $ | 136,140 | | |
國際
|
| | | | 46,603 | | | | | | 51,788 | | | | | | 19,284 | | |
合計
|
| | | $ | 260,586 | | | | | $ | 243,290 | | | | | $ | 155,424 | | |
截至2013年12月31日的年份
|
| | | | | | |
2021
|
| | | $ | 1,252 | | |
2022
|
| | | | 1,294 | | |
2023
|
| | | | 1,298 | | |
2024
|
| | | | 1,263 | | |
2025
|
| | | | 1,302 | | |
此後
|
| | | | 1,193 | | |
合計
|
| | | $ | 7,602 | | |
| | |
第
頁
|
| |||
截至2021年6月30日(未經審計)和2020年12月31日的合併資產負債表
|
| | | | F-70 | | |
截至2021年6月30日和2020年6月30日的6個月合併營業報表(未經審計)
|
| | | | F-71 | | |
截至2021年6月30日和2020年6月30日的6個月會員赤字合併報表(未經審計)
|
| | | | F-72 | | |
截至2021年6月30日和2020年6月30日的6個月合併現金流量表(未經審計)
|
| | | | F-73 | | |
合併財務報表附註(未經審計)
|
| | | | F-74 - F-87 | | |
| | |
未經審計的
|
| |||||||||
| | |
06月30日
2021 |
| |
12月31日
2020 |
| ||||||
資產 | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 7,775 | | | | | $ | 13,422 | | |
應收賬款淨額
|
| | | | 29,334 | | | | | | 8,792 | | |
庫存
|
| | | | 30,389 | | | | | | 30,197 | | |
預付費用和其他流動資產
|
| | | | 1,593 | | | | | | 1,077 | | |
流動資產總額
|
| | | | 69,091 | | | | | | 53,488 | | |
財產和設備,淨額
|
| | | | 23,938 | | | | | | 27,859 | | |
使用權資產淨額
|
| | | | 5,773 | | | | | | — | | |
存款和其他資產
|
| | | | 3,691 | | | | | | 10 | | |
總資產
|
| | | $ | 102,493 | | | | | $ | 81,358 | | |
負債和會員赤字 | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | |
長期債務的當前部分
|
| | | $ | 24,000 | | | | | $ | 24,000 | | |
租賃負債的當期部分
|
| | | | 1,086 | | | | | | — | | |
應付帳款
|
| | | | 4,459 | | | | | | 6,059 | | |
應計費用
|
| | | | 13,681 | | | | | | 11,556 | | |
流動負債總額
|
| | | | 43,226 | | | | | | 41,615 | | |
長期債務,扣除遞延融資成本
|
| | | | 200,661 | | | | | | 211,887 | | |
租賃負債
|
| | | | 5,275 | | | | | | — | | |
授信額度
|
| | | | 15,000 | | | | | | 20,000 | | |
其他負債
|
| | | | — | | | | | | 409 | | |
總負債
|
| | | | 264,162 | | | | | | 273,911 | | |
承付款和或有事項(附註10) | | | | | | | | | | | | | |
會員赤字
|
| | | | (161,669) | | | | | | (192,553) | | |
總負債和會員赤字
|
| | | $ | 102,493 | | | | | $ | 81,358 | | |
| | |
截至6月30日的6個月
|
| |||||||||
| | |
未經審計的
|
| |
未經審計的
|
| ||||||
| | |
2021
|
| |
2020
|
| ||||||
淨銷售額
|
| | | $ | 126,465 | | | | | $ | 143,000 | | |
銷售成本
|
| | | | 57,039 | | | | | | 69,881 | | |
毛利
|
| | | | 69,426 | | | | | | 73,119 | | |
運營費用 | | | | | | | | | | | | | |
銷售、一般和行政
|
| | | | 18,796 | | | | | | 17,342 | | |
運營收入
|
| | | | 50,630 | | | | | | 55,778 | | |
其他收入(費用) | | | | | | | | | | | | | |
利息支出,扣除2021年和2020年的利息收入分別為0美元和52美元
|
| | | | (5,136) | | | | | | (2,204) | | |
遞延融資成本攤銷
|
| | | | (792) | | | | | | (363) | | |
其他費用合計
|
| | | | (5,928) | | | | | | (2,567) | | |
淨收入
|
| | | $ | 44,702 | | | | | $ | 53,211 | | |
| | |
A類
|
| |
B類
|
| |
C類
|
| |
利潤利息
|
| |
合計
|
| |||||||||||||||
2020年1月1日的餘額
|
| | | $ | (65,510) | | | | | $ | 8,471 | | | | | $ | 2,654 | | | | | $ | (1,164) | | | | | $ | (55,549) | | |
股權薪酬費用
|
| | | | — | | | | | | — | | | | | | 887 | | | | | | 232 | | | | | | 1,119 | | |
淨收入
|
| | | | 20,822 | | | | | | 31,232 | | | | | | — | | | | | | 1,157 | | | | | | 53,211 | | |
分發
|
| | | | (14,427) | | | | | | (14,776) | | | | | | — | | | | | | (955) | | | | | | (30,158) | | |
2020年6月30日的餘額
|
| | | $ | (59,115) | | | | | $ | 24,927 | | | | | $ | 3,541 | | | | | $ | (730) | | | | | $ | (31,377) | | |
| | |
A類
|
| |
B類
|
| |
C類
|
| |
利潤利息
|
| |
合計
|
| |||||||||||||||
2021年1月1日的餘額
|
| | | $ | (123,260) | | | | | $ | (69,269) | | | | | $ | 4,068 | | | | | $ | (4,092) | | | | | $ | (192,553) | | |
股權薪酬費用
|
| | | | — | | | | | | — | | | | | | 649 | | | | | | 135 | | | | | | 784 | | |
淨收入
|
| | | | 17,492 | | | | | | 26,237 | | | | | | — | | | | | | 973 | | | | | | 44,702 | | |
分發
|
| | | | (8,532) | | | | | | (5,452) | | | | | | — | | | | | | (618) | | | | | | (14,602) | | |
2021年6月30日的餘額
|
| | | $ | 114,300 | | | | | $ | 48,484 | | | | | $ | 4,717 | | | | | $ | (3,602) | | | | | $ | (161,669) | | |
| | |
截至6月30日的6個月
|
| |||||||||
| | |
未經審計的
|
| |
未經審計的
|
| ||||||
| | |
2021
|
| |
2020
|
| ||||||
經營活動的現金流 | | | | | | | | | | | | | |
淨收入
|
| | | $ | 44,702 | | | | | $ | 53,211 | | |
將淨收入與經營活動提供的淨現金進行調整
|
| | | | | | | | | | | | |
折舊
|
| | | | 5,173 | | | | | | 4,788 | | |
股權薪酬費用
|
| | | | 784 | | | | | | 1,119 | | |
遞延融資成本攤銷
|
| | | | 774 | | | | | | 347 | | |
資產負債變動
|
| | | | | | | | | | | | |
應收賬款
|
| | | | (20,542) | | | | | | (2,994) | | |
庫存
|
| | | | (192) | | | | | | (8,296) | | |
預付費用和其他資產
|
| | | | (515) | | | | | | 353 | | |
存款和其他資產
|
| | | | (3,681) | | | | | | — | | |
應付帳款
|
| | | | (1,600) | | | | | | 3,120 | | |
應計費用
|
| | | | 2,125 | | | | | | (4,894) | | |
其他負債
|
| | | | 180 | | | | | | (17) | | |
經營活動提供的淨現金
|
| | | | 27,206 | | | | | | 46,737 | | |
投資活動產生的現金流 | | | | | | | | | | | | | |
購置房產和設備
|
| | | | (1,251) | | | | | | (6,456) | | |
投資活動使用的淨現金
|
| | | | (1,251) | | | | | | (6,456) | | |
融資活動的現金流 | | | | | | | | | | | | | |
信用額度收益
|
| | | | — | | | | | | 15,000 | | |
信用額度付款
|
| | | | (5,000) | | | | | | — | | |
支付定期貸款
|
| | | | (12,000) | | | | | | (7,000) | | |
分發給成員
|
| | | | (14,602) | | | | | | (30,158) | | |
融資活動使用的淨現金
|
| | | | (31,602) | | | | | | (22,158) | | |
現金及現金等價物淨(減)增
|
| | | | (5,646) | | | | | | 18,123 | | |
期初現金和現金等價物
|
| | | | 13,422 | | | | | | 26,728 | | |
現金和現金等價物,期末
|
| | | $ | 7,775 | | | | | $ | 44,851 | | |
補充披露現金流信息 | | | | | | | | | | | | | |
利息支出支付的現金
|
| | | $ | 5,136 | | | | | $ | 2,113 | | |
| | |
資產負債表分類
|
| |
2021年6月30日
|
| |||
使用權資產
|
| |
使用權資產
|
| | | $ | 5,773 | | |
流動租賃負債
|
| |
租賃負債的當期部分
|
| | | | 1,086 | | |
非流動租賃負債
|
| |
租賃負債的非流動部分
|
| | | | 5,275 | | |
| | |
六個月
期間結束 2021年6月30日 |
| |||
運營租賃成本
|
| | | $ | 319 | | |
可變租賃成本
|
| | | | 199 | | |
總租賃成本
|
| | | $ | 518 | | |
|
2021年(不包括截至2021年6月30日的6個月)
|
| | | $ | 631 | | |
|
2022
|
| | | | 1,294 | | |
|
2023
|
| | | | 1,298 | | |
|
2024
|
| | | | 1,263 | | |
|
2025
|
| | | | 1,302 | | |
|
2026
|
| | | | 1,096 | | |
|
三年後
|
| | | | 97 | | |
|
租賃支付總額
|
| | | | 6,980 | | |
|
少:計入利息
|
| | | | 619 | | |
|
租賃負債現值
|
| | | $ | 6,361 | | |
| | |
六個月
期間結束 2021年6月30日 |
| |||
營業現金流信息: | | | | | | | |
計入租賃負債的金額支付的現金
|
| | | $ | 636 | | |
非現金活動: | | | | | | | |
以租賃義務換取的使用權資產
|
| | | $ | — | | |
| | |
2021年6月30日
|
| |
2020年12月31日
|
| ||||||
原材料
|
| | | $ | 30,537 | | | | | $ | 27,094 | | |
在製品
|
| | | | 2,061 | | | | | | 1,055 | | |
成品
|
| | | | 405 | | | | | | 3,999 | | |
庫存儲備
|
| | | | (2,613) | | | | | | (1,950) | | |
| | | | $ | 30,389 | | | | | $ | 30,197 | | |
| | |
使用壽命
|
| |
2021年6月30日
|
| |
2020年12月31日
|
| ||||||
機械設備
|
| |
5年 - 10年
|
| | | $ | 58,427 | | | | | $ | 57,360 | | |
傢俱和固定裝置
|
| |
3個 - 5年
|
| | | | 955 | | | | | | 955 | | |
計算機設備
|
| |
3個 - 5年
|
| | | | 925 | | | | | | 908 | | |
租賃改進
|
| |
租期較短
或預計有用 生活 |
| | | | 11,017 | | | | | | 10,875 | | |
車輛
|
| |
5年
|
| | | | 264 | | | | | | 264 | | |
軟件
|
| |
1個 - 3年
|
| | | | 1,206 | | | | | | 1,186 | | |
施工中
|
| | | | | | | 523 | | | | | | 519 | | |
合計
|
| | | | | | | 73,317 | | | | | | 72,066 | | |
減去:累計折舊
|
| | | | | | | 49,379 | | | | | | 44,207 | | |
| | | | | | | $ | 23,938 | | | | | $ | 27,859 | | |
| | |
06月30日
2021 |
| |
12月31日
2020 |
| ||||||
總債務
|
| | | $ | 228,000 | | | | | $ | 240,000 | | |
減少:定期貸款的當前部分(計劃付款)
|
| | | | 24,000 | | | | | | 24,000 | | |
減去:遞延融資淨成本
|
| | | | 3,339 | | | | | | 4,113 | | |
長期債務總額
|
| | | $ | 200,661 | | | | | $ | 211,887 | | |
|
2021年剩餘時間
|
| | | $ | 12,000 | | |
|
2022
|
| | | | 24,000 | | |
|
2023
|
| | | | 192,000 | | |
|
總債務
|
| | | $ | 228,000 | | |
| | |
股份數量
|
| |
加權平均
每行權價 個共享 |
| |
加權平均
剩餘 合同條款 (年) |
| |
聚合
內在價值 (千) |
| ||||||||||||
2021年1月1日業績突出
|
| | | | 9,778 | | | | | $ | 799.80 | | | | | | 5.4 | | | | | $ | 5,547 | | |
已批准
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
鍛鍊
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
已轉發
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
2021年6月30日業績突出
|
| | | | 9,778 | | | | | $ | 799.80 | | | | | | 4.9 | | | | | $ | 5,547 | | |
已歸屬,預計將於2021年6月30日歸屬
|
| | | | 9,778 | | | | | $ | 799.80 | | | | | | 4.9 | | | | | $ | 5,547 | | |
可於2021年6月30日行使
|
| | | | 8,843 | | | | | $ | 525.21 | | | | | | 4.5 | | | | | $ | 5,547 | | |
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
各地區淨銷售額: | | | | | | | | | | | | | |
國內
|
| | | $ | 102,726 | | | | | $ | 116,241 | | |
國際
|
| | | | 23,740 | | | | | | 26,759 | | |
合計
|
| | | $ | 126,465 | | | | | $ | 143,000 | | |
| | |
第
頁
|
| |||
文章I某些定義
|
| | | | A-8 | | |
第1.1節
某些定義
|
| | | | A-8 | | |
第1.2節
解讀。
|
| | | | A-21 | | |
第二條.合併
|
| | | | A-21 | | |
第2.1節
合併
|
| | | | A-21 | | |
第2.2節
合併證書
|
| | | | A-21 | | |
第2.3節
組織文檔;倖存實體名稱
|
| | | | A-22 | | |
第2.4節
倖存實體的官員
|
| | | | A-22 | | |
第2.5節
倖存實體經理
|
| | | | A-22 | | |
第2.6節
合併的效果
|
| | | | A-22 | | |
第2.7節
合併考慮;意見書。
|
| | | | A-24 | | |
第2.8節
家長結賬證明
|
| | | | A-24 | | |
第2.9節
分紅
|
| | | | A-24 | | |
第2.10節
選項
|
| | | | A-26 | | |
第2.11節
扣押權
|
| | | | A-27 | | |
第2.12節
調整
|
| | | | A-27 | | |
第2.13節
採取必要行動;進一步行動
|
| | | | A-27 | | |
文章三、結案
|
| | | | A-27 | | |
第3.1節
關閉
|
| | | | A-27 | | |
第3.2節
公司交易費用
|
| | | | A-28 | | |
第3.3節
成交時的交貨和程序
|
| | | | A-28 | | |
第四條.公司的陳述和保證
|
| | | | A-29 | | |
第4.1節
組織和資質;子公司
|
| | | | A-29 | | |
第4.2節
授權;董事會批准。
|
| | | | A-29 | | |
第4.3節
無衝突
|
| | | | A-30 | | |
第4.4節
大寫。
|
| | | | A-30 | | |
第4.5節
財務報表
|
| | | | A-31 | | |
第4.6節
未披露的負債
|
| | | | A-31 | | |
第4.7節
未發生某些更改或事件
|
| | | | A-31 | | |
第4.8節
標題;不動產。
|
| | | | A-31 | | |
第4.9節
資產狀況和充足性
|
| | | | A-32 | | |
第4.10節
知識產權。
|
| | | | A-32 | | |
第4.11節
隱私和數據安全。
|
| | | | A-34 | | |
第4.12節
系統和IT。
|
| | | | A-35 | | |
第4.13節
合同
|
| | | | A-35 | | |
第4.14節
訴訟
|
| | | | A-37 | | |
第4.15節
遵守法律;許可。
|
| | | | A-37 | | |
第4.16節
環境問題
|
| | | | A-37 | | |
| | |
第
頁
|
| |||
第4.17節
員工福利很重要。
|
| | | | A-38 | | |
第4.18節
税
|
| | | | A-40 | | |
第4.19節
員工關係
|
| | | | A-42 | | |
第4.20節
保險
|
| | | | A-44 | | |
第4.21節
與關聯方的交易
|
| | | | A-44 | | |
第4.22節
經紀人
|
| | | | A-44 | | |
第4.23節
交換法案
|
| | | | A-44 | | |
第4.24節
母公司普通股
|
| | | | A-44 | | |
第4.25節
提供的信息
|
| | | | A-44 | | |
第4.26節
其他保修免責聲明。
|
| | | | A-44 | | |
第4.27節
沒有其他陳述或保證
|
| | | | A-45 | | |
第五條母公司和合並子公司的陳述和擔保
|
| | | | A-45 | | |
第5.1節
組織
|
| | | | A-45 | | |
第5.2節
授權
|
| | | | A-45 | | |
第5.3節
無衝突
|
| | | | A-46 | | |
第5.4節
意見
|
| | | | A-46 | | |
第5.5節
經紀人
|
| | | | A-46 | | |
第5.6節
SEC備案文件。
|
| | | | A-46 | | |
第5.7節
大寫。
|
| | | | A-47 | | |
第5.8節
訴訟
|
| | | | A-48 | | |
第5.9節
遵紀守法
|
| | | | A-48 | | |
第5.10節
證券交易所上市
|
| | | | A-48 | | |
第5.11節
上級結賬後資本化
|
| | | | A-49 | | |
第5.12節
與關聯方的交易
|
| | | | A-49 | | |
第5.13節
董事會批准;股東投票
|
| | | | A-49 | | |
第5.14節
信託賬户
|
| | | | A-49 | | |
第5.15節
税
|
| | | | A-49 | | |
第5.16節
提供的信息
|
| | | | A-51 | | |
第5.17節
母子公司組織運營
|
| | | | A-51 | | |
第5.18節
獨立調查
|
| | | | A-51 | | |
第5.19節
其他保修免責聲明
|
| | | | A-51 | | |
第5.20節
沒有其他陳述或保證
|
| | | | A-52 | | |
第六條:契約和協定
|
| | | | A-53 | | |
第6.1節
公司的訪問權限和信息;公司的財務報表
公司
|
| | | | A-53 | | |
第6.2節
公司實體的業務行為
|
| | | | A-53 | | |
第6.3節
進一步保證。
|
| | | | A-55 | | |
第6.4節
公告
|
| | | | A-56 | | |
第6.5節
會員同意
|
| | | | A-56 | | |
| | |
第
頁
|
| |||
第6.6節
同意和棄權表格
|
| | | | A-56 | | |
第6.7節
總監和高級管理人員賠償。
|
| | | | A-57 | | |
第6.8節
委託書;母公司股東大會。
|
| | | | A-58 | | |
第6.9節
Form 8K備案
|
| | | | A-59 | | |
第6.10節
協議併發執行
|
| | | | A-60 | | |
第6.11節
排他性。
|
| | | | A-60 | | |
第6.12節
信託賬户
|
| | | | A-61 | | |
第6.13節
税務事宜。
|
| | | | A-61 | | |
第6.14節
辭職;上級D&O尾部政策
|
| | | | A-64 | | |
第6.15節
財務報表更新
|
| | | | A-64 | | |
第6.16節
結賬條件
|
| | | | A-64 | | |
第6.17節
第16節事項
|
| | | | A-64 | | |
第6.18節
家長的訪問權限和信息
|
| | | | A-64 | | |
第6.19節
母公司經營業務
|
| | | | A-65 | | |
第6.20節
無法控制對方的業務
|
| | | | A-66 | | |
第6.21節
關閉後的母公司董事和管理人員
|
| | | | A-66 | | |
第6.22節
訂閲協議
|
| | | | A-66 | | |
第6.23節
公司債務融資
|
| | | | A-66 | | |
第6.24節
員工福利很重要。
|
| | | | A-67 | | |
第七條完成合並的條件
|
| | | | A-68 | | |
第7.1節
相互條件
|
| | | | A-68 | | |
第7.2節
母公司和兼併子公司義務的條件
|
| | | | A-68 | | |
第7.3節
公司義務的條件
|
| | | | A-69 | | |
第八條終止、修改和棄權
|
| | | | A-70 | | |
第8.1節
終止
|
| | | | A-70 | | |
第8.2節
鍛鍊方式
|
| | | | A-71 | | |
第8.3節
終止影響
|
| | | | A-71 | | |
第8.4節
棄權
|
| | | | A-71 | | |
第九條。其他
|
| | | | A-71 | | |
第9.1節
生存
|
| | | | A-71 | | |
第9.2節
通知
|
| | | | A-71 | | |
第9.3節
附件、展品和時間表
|
| | | | A-72 | | |
第9.4節
時間計算
|
| | | | A-72 | | |
第9.5節
費用
|
| | | | A-73 | | |
第9.6節
治國理政
|
| | | | A-73 | | |
第9.7節
分配;繼任者和分配;沒有第三方權利
|
| | | | A-73 | | |
第9.8節
對應對象
|
| | | | A-73 | | |
第9.9節
標題和標題
|
| | | | A-73 | | |
第9.10節
完整協議
|
| | | | A-73 | | |
| | |
第
頁
|
| |||
第9.11節
可分割性
|
| | | | A-74 | | |
第9.12節
具體表現
|
| | | | A-74 | | |
第9.13節
放棄陪審團審判
|
| | | | A-74 | | |
第9.14節
失敗或縱容不放棄
|
| | | | A-74 | | |
第9.15節
公司權限
|
| | | | A-74 | | |
第9.16節
會員代表
|
| | | | A-75 | | |
第9.17節
修改
|
| | | | A-76 | | |
第9.18節
信託賬户豁免
|
| | | | A-77 | | |
| 附件A | | | 註冊權協議格式 | |
| 附件B | | | 應收税金協議格式 | |
| 附件C | | | 股東協議格式 | |
| 附件D | | | 投票協議 | |
| 附件E-1 | | | 母公司股權補償計劃表格 | |
| 附件E-2 | | | 上級員工購股計劃表 | |
| 附件F | | | 交換協議格式 | |
| 附件G | | | 費用上限和豁免協議 | |
| 附件H-1 | | | 共同訂閲協議 | |
| 附件H-2 | | | 可交換訂閲協議 | |
| 附件一 | | | 合併證書格式 | |
| 附件J | | | CompoSecure Holdings,L.L.C.第二次修訂和重新簽署的有限責任公司協議表格 | |
| 附件K | | | 母公司第二次修訂重新註冊證書格式 | |
| 附件L | | | 修訂和重新制定的家長章程表格 | |
| 附件M | | | 函格式 | |
| 時間表1.1(A) | | | 指定股東 | |
| 時間表1.1(B) | | | 支撐架 | |
| 時間表1.1(C) | | | 公司知識方 | |
| 時間表1.1(D) | | | 家長知識方 | |
| 時間表為2.6 | | | 合併考慮時間表 | |
| 時間表:6.2 | | | 公司實體經營業務 | |
| 時間表6.14 | | | 上級D&O辭職 | |
| 時間表6.19 | | | 母公司經營業務 | |
| 時間表6.24 | | | 關鍵員工 | |
| 日程表7.2(G) | | | 某些內容 | |
| | | | Roman DBDR Tech Acquisition Corp. | | | | | |||
| | | | 發件人: | | |
|
| | ||
| | | | 名稱: | | | | | | ||
| | | | 標題: | | | | | |
|
文章I定義
|
| | | | F-5 | | |
|
第1.1節
定義
|
| | | | F-5 | | |
|
第1.2節
交叉引用
|
| | | | F-11 | | |
|
第1.3節
施工
|
| | | | F-12 | | |
|
第二條公司續展
|
| | | | F-12 | | |
|
第2.1節
續
|
| | | | F-12 | | |
|
第2.2節
名稱
|
| | | | F-13 | | |
|
第2.3節
主要營業地點
|
| | | | F-13 | | |
|
第2.4節
註冊辦事處和註冊代理
|
| | | | F-13 | | |
|
第2.5節
目的和權力
|
| | | | F-13 | | |
|
第2.6節
術語
|
| | | | F-13 | | |
|
第三條會員
|
| | | | F-13 | | |
|
第3.1節
會員
|
| | | | F-13 | | |
|
第3.2節
額外會員入場
|
| | | | F-13 | | |
|
第3.3節
投票權
|
| | | | F-14 | | |
|
第3.4節
會員責任限制
|
| | | | F-14 | | |
|
第3.5節
資金優先和返還
|
| | | | F-14 | | |
|
第3.6節
陳述和保修
|
| | | | F-14 | | |
|
會員第四條會議
|
| | | | F-15 | | |
|
第4.1節
記錄日期
|
| | | | F-15 | | |
|
第4.2節
召開會議
|
| | | | F-15 | | |
|
第4.3節
通知
|
| | | | F-15 | | |
|
第4.4節
參與
|
| | | | F-15 | | |
|
第4.5節
代理投票
|
| | | | F-15 | | |
|
第4.6節
開展業務
|
| | | | F-15 | | |
|
第4.7節
法定人數
|
| | | | F-16 | | |
|
第4.8節
在不開會的情況下執行操作
|
| | | | F-16 | | |
|
文章V管理
|
| | | | F-16 | | |
|
第5.1節
董事會成立
|
| | | | F-16 | | |
|
第5.2節
董事會組成;空缺
|
| | | | F-16 | | |
|
第5.3節
董事會會議;行動。
|
| | | | F-16 | | |
|
第5.4節
通知
|
| | | | F-17 | | |
|
第5.5節
法定人數。
|
| | | | F-17 | | |
|
第5.6節
公司賬簿
|
| | | | F-17 | | |
|
第5.7節
與子公司的關係
|
| | | | F-17 | | |
|
第5.8節
資產所有權
|
| | | | F-17 | | |
|
第5.9節
第三方的可靠性
|
| | | | F-17 | | |
|
第5.10節
報銷費用
|
| | | | F-17 | | |
|
第5.11節
名警官。
|
| | | | F-17 | | |
|
第六條義務、賠償和免責
|
| | | | F-18 | | |
|
第6.1節
履行職責,成員或官員不承擔任何責任
|
| | | | F-18 | | |
|
第6.2節
機密信息
|
| | | | F-19 | | |
|
第6.3節
獲得賠償的權利
|
| | | | F-19 | | |
|
第6.4節
預付款
|
| | | | F-20 | | |
|
第6.5節
員工和代理商的賠償
|
| | | | F-20 | | |
|
第6.6節
以證人身份亮相
|
| | | | F-20 | | |
|
第6.7節
權利的非排他性
|
| | | | F-20 | | |
|
第6.8節
保險
|
| | | | F-20 | | |
|
第6.9節
儲蓄條款
|
| | | | F-20 | | |
|
第七條資本結構
|
| | | | F-20 | | |
|
第7.1節
資本結構
|
| | | | F-20 | | |
|
第7.2節
Exchange的影響
|
| | | | F-21 | | |
|
第7.3節
資本賬户
|
| | | | F-22 | | |
|
第7.4節
會員出資額
|
| | | | F-22 | | |
|
第八條分配和分配
|
| | | | F-22 | | |
|
第8.1節
分配
|
| | | | F-22 | | |
|
第8.2節
會員利益調整導致的臨時撥款
|
| | | | F-22 | | |
|
第8.3節
某些税務事項
|
| | | | F-22 | | |
|
第8.4節
分發
|
| | | | F-24 | | |
|
第8.5節
實物分發
|
| | | | F-24 | | |
|
第8.6節
分配規則和預扣税款
|
| | | | F-24 | | |
|
第8.7節
分發限制
|
| | | | F-25 | | |
|
第8.8節
會計核算方法
|
| | | | F-25 | | |
|
第8.9節
出資利息和返還
|
| | | | F-25 | | |
|
第8.10節
税
|
| | | | F-25 | | |
|
第8.11節
税務代表
|
| | | | F-26 | | |
|
第8.12節
會計決策;審計師
|
| | | | F-27 | | |
|
第8.13節
税種
|
| | | | F-27 | | |
|
第8.14節
會計核算方法
|
| | | | F-27 | | |
|
第8.15節
會計記錄
|
| | | | F-27 | | |
|
第九條轉讓;合夥人的加入和退出
|
| | | | F-27 | | |
|
第9.1節
單位分配
|
| | | | F-27 | | |
|
第9.2節
會員轉賬
|
| | | | F-27 | | |
|
第9.3節
允許轉讓的效果
|
| | | | F-28 | | |
|
第9.4節
公司對轉讓的認可
|
| | | | F-29 | | |
|
第9.5節
會員死亡、不稱職、破產或解散
|
| | | | F-29 | | |
|
第9.6節
退出公司
|
| | | | F-29 | | |
|
第9.7節
拖拽權限。
|
| | | | F-29 | | |
|
第十條公司解散和終止
|
| | | | F-30 | | |
|
第10.1節
公司解散
|
| | | | F-30 | | |
|
第10.2節
公司解散後公司資產的清盤、清算和分配
|
| | | | F-30 | | |
|
第10.3節
註銷證明
|
| | | | F-30 | | |
|
第10.4節
會員無追索權退款
|
| | | | F-31 | | |
|
第十一條雜項規定
|
| | | | F-31 | | |
|
第11.1節
通知
|
| | | | F-31 | | |
|
第11.2節
完整協議;不放棄
|
| | | | F-31 | | |
|
第11.3節
修改
|
| | | | F-31 | | |
|
第11.4節
無豁免
|
| | | | F-31 | | |
|
第11.5節
適用法律
|
| | | | F-32 | | |
|
第11.6節
提交司法管轄;放棄陪審團審判;選擇法院
|
| | | | F-32 | | |
|
第11.7節
進一步保證
|
| | | | F-32 | | |
|
第11.8節
合同和權利轉讓
|
| | | | F-32 | | |
|
第11.9節
無權分區
|
| | | | F-32 | | |
|
第11.10節
沒有第三方權利
|
| | | | F-32 | | |
|
第11.11節
繼任者和分配
|
| | | | F-32 | | |
|
第11.12節
可分割性
|
| | | | F-33 | | |
|
第11.13節
補救措施不是獨家的
|
| | | | F-33 | | |
|
第11.14節
律師代表
|
| | | | F-33 | | |
|
第11.15節
對應對象
|
| | | | F-33 | | |
|
第11.16節
律師費
|
| | | | F-33 | | |
術語
|
| |
節
|
|
Act....
|
| | 獨奏會 | |
Agreement...
|
| | 前導 | |
修改後的Agreement..
|
| | 獨奏會 | |
適用的Sale...
|
| | 9.7(a) | |
適用的銷售公告..
|
| | 9.7(b) | |
Company...
|
| | 前導 | |
Damages...
|
| | 6.3 | |
赤字Member...
|
| | 8.3(g) | |
赤字Unit...
|
| | 8.3(g) | |
指定的Individual..
|
| | 8.11(a) | |
術語
|
| |
節
|
|
拖拽Right.
|
| | 9.7(a) | |
有效轉賬時間..
|
| | 9.3 | |
地層Date...
|
| | 獨奏會 | |
合併Agreement....
|
| | 獨奏會 | |
原始Agreement...
|
| | 獨奏會 | |
允許的Transferee..
|
| | 9.2(b) | |
Proceeding...
|
| | 6.3 | |
監管Allocations..
|
| | 8.3(h) | |
Tax Distribution...
|
| | 8.4(a) | |
Tax Excess...
|
| | 8.6(b) | |
Tax Liability...
|
| | 8.6(b) | |
税務代表..
|
| | 8.11(a) | |
| | | | A類會員: | | |||
| | | | COMPOSECURE,Inc. | | |||
| | | | 發件人: | | |
|
|
| | | | 名稱: | | | ||
| | | | 標題: | | |
| | | | B類成員: | | |||
| | | | LLR股權合夥人IV,L.P. | | |||
| | | |
作者:LLR Capital IV,L.P.,其普通合夥人
by:LLR Capital IV,LLC,其普通合夥人 |
| |||
| | | | 發件人: | | |
|
|
| | | | 名稱: | | | ||
| | | | 標題: | | | ||
| | | | LLR股權合夥人平行IV,L.P. | | |||
| | | |
作者:LLR Capital IV,L.P.,其普通合夥人
by:LLR Capital IV,LLC,其普通合夥人 |
| |||
| | | | 發件人: | | |
|
|
| | | | 名稱: | | | ||
| | | | 標題: | | |
| | | | B類成員: | | |||
| | | | [實體名稱] | | |||
| | | | 發件人: | | |
|
|
| | | | 名稱: | | | ||
| | | | 標題: | | |
| | | | B類成員: | | |||
| | | |
[個人姓名]
|
|
名稱
|
| |
地址
|
| |
個單位
|
| |
百分比
利息 |
|
CompoSecure,Inc. | | |
內華達州拉斯維加斯702號天堂路2877號,郵編89109
注意:[•] 電子郵件:[•] |
| |
[•]
A類 |
| |
[•]
|
|
LLR Equity Partners IV,L.P. | | |
賓夕法尼亞州費城拱街2929號,郵編19104
注意:米切爾·霍林 電子郵件:mhollin@llrpartners.com |
| |
[•]
B類 |
| |
[•]
|
|
LLR Equity Partners Parallel IV,L.P.
|
| |
賓夕法尼亞州費城拱街2929號,郵編19104
注意:米切爾·霍林 電子郵件:mhollin@llrpartners.com |
| |
[•]
B類 |
| |
[•]
|
|
Michele D.Logan | | |
支路11號
新澤西州Far Hills,郵編:07931 電子郵件:michele.logan@gmail.com |
| |
[•]
B類 |
| |
[•]
|
|
Michele D.Logan 2017慈善剩餘單位,日期為2017年12月28日 | | |
受託人鐵德曼信託公司c/o
貝爾維尤大道200號,525套房 德州威爾明頓,郵編:19809 電子郵件:michele.logan@gmail.com |
| |
[•]
B類 |
| |
[•]
|
|
以弗所3:16控股有限責任公司 | | |
米歇爾·洛根的C/O
鐵德曼信託公司c/o 貝爾維尤大道200號,525套房 德州威爾明頓,郵編:19809 電子郵件:michele.logan@gmail.com |
| |
[•]
B類 |
| |
[•]
|
|
路易斯·達席爾瓦 | | |
河景路194號
新澤西州布里奇沃特,郵編:08807 郵箱:ldasilva@posecure.com |
| |
[•]
B類 |
| |
[•]
|
|
卡羅爾·D·赫斯洛信用避難所
信任B |
| |
c/o約翰·H·赫斯洛,共同受託人
羅賓遜球場3403號 新澤西州布里奇沃特,郵編:08807 郵箱:john.herlow@gmail.com |
| |
[•]
B類 |
| |
[•]
|
|
Richard Vague | | |
德蘭西廣場1807號
賓夕法尼亞州費城19103 電子郵件:rvague@gmail.com |
| |
[•]
B類 |
| |
[•]
|
|
凱文·克萊因施密特2016信託基金日期為2016年1月至22日 | | |
雲杉街1520號,公寓800
賓夕法尼亞州費城19102 注意:凱文·克萊因施密特 電子郵件:kevinkleinschmidt@gmail.com |
| |
[•]
B類 |
| |
[•]
|
|
約瑟夫·M·莫里斯 | | | 郵箱:jmorris@pcrllc.com | | |
[•]
B類 |
| |
[•]
|
|
B.Graeme Frazier,IV | | | 電子郵件:bgfrazier@pcrllc.com | | |
[•]
B類 |
| |
[•]
|
|
[•] | | | [•] | | |
[•]
B類 |
| |
[•]
|
|
| | | | Roman DBDR Tech Acquisition Corp. | | | | | |||
| | | | 發件人: | | |
/s/Donald Basile博士
|
| | ||
| | | | 姓名: Donald Basile博士 | | | |||||
| | | | 職務: 聯席首席執行官 | | | |||||
| | | | 羅馬母公司合併子公司,LLC | | | |||||
| | | | 發件人: | | |
/s/Donald Basile博士
|
| | ||
| | | | 姓名: Donald Basile博士 | | | |||||
| | | | 職務: 首席執行官 | | | |||||
| | | | COMPOSECURE Holdings,L.L.C. | | | |||||
| | | | 發件人: | | |
/s/Jonathan C.Wilk
|
| | ||
| | | | 姓名: 喬納森·C·威爾克 | | | |||||
| | | | 職務: 首席執行官 | | |
股東名稱
|
| |
地址
|
| |
股份
公司 常見 庫存 |
| |
選項和
認股權證至 購買 公司 常見 庫存 |
| |
其他公司
股票證券或 獲取權限 公司權益 證券 |
| |||||||||
Roman DBDR技術贊助商有限責任公司 | | |
天堂路2877號
#702拉斯維加斯, NV 89109 |
| | | | 5,789,000 | | | | | | 10,837,400 | | | | | | — | | |
單位文件夾名稱
|
| |
地址
|
| |
單位:
控股 |
| |
選項和
認股權證至 購買 單位: 控股 |
| |
其他公司
股票證券或 獲取權限 控股股權 證券 |
| |||||||||
LLR Equity Partners IV,L.P. | | |
Cira中心
拱街2929號,2700套房 賓夕法尼亞州費城19104 |
| | | | 60,731.71 | | | | | | — | | | | | | — | | |
LLR Equity Partners Parallel IV,L.P. | | |
Cira中心
拱街2929號,2700套房 賓夕法尼亞州費城19104 |
| | | | 2,671.56 | | | | | | — | | | | | | — | | |
Michele D.Logan | | |
支路11號
新澤西州Far Hills,郵編:07931 |
| | | | 23,485.00 | | | | | | — | | | | | | — | | |
Michele D.Logan 2017慈善剩餘單位 | | |
受託人鐵德曼信託公司c/o
貝爾維尤大道200號 525套房 德州威爾明頓,郵編:19809 |
| | | | 2,555.00 | | | | | | — | | | | | | — | | |
以弗所控股3:16有限責任公司 | | |
c/o和Michele D.Logan
受託人鐵德曼信託公司c/o 貝爾維尤大道200號 525套房 德州威爾明頓,郵編:19809 |
| | | | 12,000.00 | | | | | | — | | | | | | — | | |