| | |
第{BR}頁
|
| |||
招股説明書摘要
|
| | | | 1 | | |
風險因素
|
| | | | 8 | | |
市場和行業數據
|
| | | | 37 | | |
收益使用情況
|
| | | | 37 | | |
發行價的確定
|
| | | | 37 | | |
證券和股利政策市場信息
|
| | | | 38 | | |
管理層對財務狀況和經營成果的討論和分析
|
| | | | 39 | | |
業務
|
| | | | 54 | | |
{BR}管理{BR}
|
| | | | 67 | | |
高管薪酬
|
| | | | 75 | | |
某些關係和關聯方交易
|
| | | | 85 | | |
主要證券持有人
|
| | | | 92 | | |
出售證券持有人
|
| | | | 94 | | |
我們的證券説明
|
| | | | 104 | | |
重要的美國聯邦所得税後果
|
| | | | 114 | | |
配送計劃
|
| | | | 120 | | |
法律事務
|
| | | | 123 | | |
專家
|
| | | | 123 | | |
在哪裏可以找到更多信息
|
| | | | 123 | | |
財務報表索引
|
| | | | F-1 | | |
(千美元)
|
| |
截止三個月
|
| | | | | | | |
截至9個月
|
| | | | | | | ||||||||||||||||||
|
9月30日,{BR}
2021 |
| |
9月30日,{BR}
2020 |
| |
$更改
|
| |
9月30日,{BR}
2021 |
| |
9月30日,{BR}
2020 |
| |
$更改
|
| ||||||||||||||||||||
**淨髒**
|
| | | $ | 543 | | | | | $ | — | | | | | $ | 543 | | | | | $ | 5,980 | | | | | $ | — | | | | | $ | 5,980 | | |
銷貨成本
|
| | | | 7,482 | | | | | | — | | | | | | 7,482 | | | | | | 30,001 | | | | | | — | | | | | | 30,001 | | |
| | | | | (6,939) | | | | | | — | | | | | | (6,939) | | | | | | (24,021) | | | | | | — | | | | | | (24,021) | | |
運營費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
銷售、一般和行政費用
|
| | | | 25,401 | | | | | | 5,742 | | | | | | 19,659 | | | | | | 84,357 | | | | | | 8,435 | | | | | | 75,922 | | |
總運營費用
|
| | | | 25,401 | | | | | | 5,742 | | | | | | 19,659 | | | | | | 84,357 | | | | | | 8,435 | | | | | | 75,922 | | |
營業虧損
|
| | | | (32,340) | | | | | | (5,742) | | | | | | (26,598) | | | | | | (108,378) | | | | | | (8,435) | | | | | | (99,943) | | |
關聯方開發費收入
|
| | | | — | | | | | | 136 | | | | | | (136) | | | | | | — | | | | | | 408 | | | | | | (408) | | |
關聯方利息支出
|
| | | | — | | | | | | (64) | | | | | | 64 | | | | | | (658) | | | | | | (90) | | | | | | (568) | | |
利息支出
|
| | | | (805) | | | | | | — | | | | | | (805) | | | | | | (893) | | | | | | — | | | | | | (893) | | |
私募認股權證公允價值變動
|
| | | | 15,781 | | | | | | — | | | | | | 15,781 | | | | | | 32,095 | | | | | | — | | | | | | 32,095 | | |
其他
|
| | | | 113 | | | | | | (13) | | | | | | 126 | | | | | | 574 | | | | | | (13) | | | | | | 587 | | |
所得税前虧損
|
| | | | (17,251) | | | | | | (5,683) | | | | | | (11,568) | | | | | | (77,260) | | | | | | (8,130) | | | | | | (69,130) | | |
(千美元)
|
| |
截止三個月
|
| | | | | | | |
截至9個月
|
| | | | | | | ||||||||||||||||||
|
9月30日,{BR}
2021 |
| |
9月30日,{BR}
2020 |
| |
$更改
|
| |
9月30日,{BR}
2021 |
| |
9月30日,{BR}
2020 |
| |
$更改
|
| ||||||||||||||||||||
所得税費用
|
| | | | (17) | | | | | | — | | | | | | (17) | | | | | | (539) | | | | | | — | | | | | | (539) | | |
淨虧損
|
| | | $ | (17,268) | | | | | $ | (5,683) | | | | | $ | (11,585) | | | | | $ | (77,799) | | | | | $ | (8,130) | | | | | $ | (69,669) | | |
|
(千美元)
|
| |
截止三個月
|
| |
截至9個月
|
| ||||||||||||||||||
|
9月30日,{BR}
2021 |
| |
9月30日,{BR}
2020 |
| |
9月30日,{BR}
2021 |
| |
9月30日,{BR}
2020 |
| ||||||||||||||
淨虧損
|
| | | $ | (17,268) | | | | | $ | (5,683) | | | | | $ | (77,799) | | | | | $ | (8,130) | | |
關聯方利息支出
|
| | | | — | | | | | | 64 | | | | | | 658 | | | | | | 90 | | |
利息支出
|
| | | | 805 | | | | | | — | | | | | | 893 | | | | | | — | | |
利息收入
|
| | | | (82) | | | | | | — | | | | | | (178) | | | | | | (31) | | |
所得税費用
|
| | | | 17 | | | | | | — | | | | | | 539 | | | | | | — | | |
折舊攤銷費用
|
| | | | 3,160 | | | | | | — | | | | | | 7,762 | | | | | | 15 | | |
{BR}EBITDA{BR}
|
| | | | (13,368) | | | | | | (5,619) | | | | | | (68,125) | | | | | | (8,056) | | |
私募認股權證公允價值變動
|
| | | | (15,781) | | | | | | — | | | | | | (32,095) | | | | | | — | | |
股票薪酬費用
|
| | | | 11,571 | | | | | | 49 | | | | | | 31,248 | | | | | | 108 | | |
業務合併完成後的交易成功獎金
|
| | | | — | | | | | | — | | | | | | 1,500 | | | | | | — | | |
重組成本
|
| | | | 946 | | | | | | — | | | | | | 946 | | | | | | — | | |
企業合併交易成本
|
| | | | 112 | | | | | | — | | | | | | 13,916 | | | | | | — | | |
Root AI採購成本
|
| | | | — | | | | | | — | | | | | | 1,032 | | | | | | — | | |
調整後的EBITDA
|
| | | $ | (16,520) | | | | | | (5,570) | | | | | $ | (51,578) | | | | | $ | (7,948) | | |
(千美元)
|
| |
2020
|
| |
2019
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
總收入。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
運營費用: | | | | | | | | | | | | | | | | | | | | | | | | | |
銷售、一般和行政費用。。。。。。。。。。。。
|
| | | | 16,295 | | | | | | 2,717 | | | | | | 13,578 | | | | | | 499.8% | | |
折舊。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。
|
| | | | 176 | | | | | | 16 | | | | | | 160 | | | | | | 990.2% | | |
總運營費用。。。。。。。。。。。。。。。。。。。。。。。。。。。
|
| | | | 16,471 | | | | | | 2,733 | | | | | | 13,738 | | | | | | 502.7% | | |
營業虧損。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。
|
| | | | (16,471) | | | | | | (2,733) | | | | | | (13,738) | | | | | | 502.7% | | |
關聯方開發費收入。。。。。。。。。。。。。
|
| | | | 406 | | | | | | 350 | | | | | | 56 | | | | | | 16.1% | | |
(千美元)
|
| |
2020
|
| |
2019
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
安全票據重估損失。。。。。。。。。。。。。。。。。。。。。。
|
| | | | — | | | | | | (345) | | | | | | 345 | | | | | | -100.0% | | |
關聯方利息支出。。。。。。。。。。。。。。。。。。。
|
| | | | (1,423) | | | | | | (28) | | | | | | (1,396) | | | | | | 5,072.5% | | |
其他。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。
|
| | | | 49 | | | | | | 9 | | | | | | 40 | | | | | | 419.6% | | |
所得税前虧損。。。。。。。。。。。。。。。。。。。。。。。。。。。
|
| | | | (17,439) | | | | | | (2,746) | | | | | | (14,693) | | | | | | 535.0% | | |
所得税費用。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。
|
| | | | 9 | | | | | | — | | | | | | 9 | | | | | | — | | |
淨虧損和綜合虧損。。。。。。。。。。。。。。。。。。。。。。。。。
|
| | | $ | (17,448) | | | | | $ | (2,746) | | | | | $ | (14,702) | | | | | | 535.4% | | |
|
(千美元)
|
| |
{BR}截至9月30日的9個月{BR}
|
| |
截至12月31日的年度
|
| ||||||||||||||||||
|
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||||
經營活動使用的淨現金
|
| | | $ | (81,342) | | | | | $ | (6,257) | | | | | $ | (13,147) | | | | | $ | (5,491) | | |
投資活動使用的淨現金
|
| | | | (250,570) | | | | | | (11,164) | | | | | | (35,682) | | | | | | (3,615) | | |
融資活動提供的淨現金
|
| | | | 538,827 | | | | | | 64,981 | | | | | | 64,707 | | | | | | 14,782 | | |
年初現金和現金等價物
|
| | | | 21,909 | | | | | | 6,031 | | | | | | 6,031 | | | | | | 355 | | |
現金和現金等價物(包括限制性現金)期末
|
| | | $ | 228,824 | | | | | $ | 53,591 | | | | | $ | 21,909 | | | | | $ | 6,031 | | |
(千美元)
|
| |
按期限到期付款
|
| |||||||||||||||||||||||||||
|
合計
|
| |
不到1年
|
| |
1個 - 3年
|
| |
3 - 5年
|
| |
5年以上
|
| |||||||||||||||||
合同義務 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
經營租賃
|
| | | $ | 3,363 | | | | | $ | 734 | | | | | $ | 1,218 | | | | | $ | 898 | | | | | $ | 513 | | |
長期債務(1)
|
| | | | 98,413 | | | | | | 5,879 | | | | | | 13,177 | | | | | | 12,546 | | | | | | 66,811 | | |
信用債額度(2)
|
| | | | 23,986 | | | | | | 8,147 | | | | | | 15,839 | | | | | | ― | | | | | | ― | | |
天然氣採購承諾
|
| | | | 364 | | | | | | 364 | | | | | | ― | | | | | | ― | | | | | | ― | | |
合同總義務
|
| | | $ | 126,126 | | | | | $ | 15,124 | | | | | $ | 30,234 | | | | | $ | 13,444 | | | | | $ | 67,324 | | |
| | |
2020
|
| |
2019
|
| ||||||
預期期限
|
| | | | 5.80 | | | | | | 5.72 | | |
無風險利率
|
| | | | 0.41% | | | | | | 2.27% | | |
預期波動率
|
| | | | 49.45% | | | | | | 40.98% | | |
預期股息收益率
|
| | | | —% | | | | | | —% | | |
| | | |
職位
|
| |||||
執行主任 | | | | | | | | | | |
喬納森·韋伯。。。。。。。。。。。。。。。。。。。。。。。。。。。。
|
| | | | 36 | | | | 首席執行官兼董事長 | |
大衞·李。不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不
|
| | | | 50 | | | | 總裁兼總監 | |
羅倫·埃格爾頓。不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不
|
| | | | 39 | | | | 首席財務官 | |
非員工董事 | | | | | | | | | | |
{Br}Kiran Bhatraju(2)。? 。? 。? 。? 。? 。? 。? 。? 。? 。? 。? 。? 。? 。? 。? 。? 。? 。? 。? 。? 。? 。? 。? 。? 。? 。
|
| | | | 36 | | | | 導演{BR} | |
==參考====參考====參考====參考====參考====參考====參考====參考====參考====參考====參考====參考====參考====參考====參考====參考====參考====參考====參考====參考====參考====參考==
|
| | | | 54 | | | | 導演{BR} | |
Greg沙發(1)。。。。。。。。。。。。。。。。。。。。。。。。。。。。。
|
| | | | 48 | | | | 導演{BR} | |
{Br} Robert J(2)(3)。? 。? 。? 。? 。? 。? 。? 。? 。? 。? 。? 。? 。? 。? 。? 。? 。? 。? 。? 。? 。? 。? 。? 。
|
| | | | 58 | | | | 導演{BR} | |
{BR}安娜·梅森(1)。==參考====參考====參考====參考====參考====參考====參考====參考====參考====參考====參考====參考====參考====參考====參考====參考====參考====參考====參考====參考====參考====參考====參考====參考====參考====參考====參考==
|
| | | | 37 | | | | 導演{BR} | |
R·格夫·羅切斯特。不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不
|
| | | | 62 | | | | 導演{BR} | |
瑪莎·斯圖爾特(2)。不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不不
|
| | | | 80 | | | | 導演{BR} | |
傑弗裏·烏本(3)。。。。。。。。。。。。。。。。。。。。。。。。。。。
|
| | | | 60 | | | | 導演{BR} | |
名稱{BR}
|
| |
{BR}選項{BR}
獎項(1)(2) |
| |
庫存
獎項(2)(3) |
| |
合計
|
| |||||||||
基蘭箭頭
|
| | | | — | | | | | | — | | | | | | — | | |
陳大衞(4)
|
| | | | — | | | | | | — | | | | | | — | | |
Greg沙發
|
| | | | — | | | | | | — | | | | | | — | | |
大衞·李(5){BR}
|
| | | | — | | | | | $ | 3,449,792 | | | | | $ | 3,449,792 | | |
{BR}安娜·梅森{BR}
|
| | | | — | | | | | | — | | | | | | — | | |
瑪莎·斯圖爾特{BR}
|
| | | $ | 192,623 | | | | | | — | | | | | | 192,623 | | |
傑夫·烏本{BR}
|
| | | | — | | | | | | — | | | | | | — | | |
J.D.萬斯(6)
|
| | | | — | | | | | | — | | | | | | — | | |
名稱{BR}
|
| |
{BR}選項{BR}
獎項(#) |
| |
庫存
獎項(#) |
| ||||||
基蘭箭頭
|
| | | | — | | | | | | — | | |
陳大衞
|
| | | | — | | | | | | — | | |
Greg沙發
|
| | | | — | | | | | | — | | |
大衞·李
|
| | | | — | | | | | | 100,000 | | |
{BR}安娜·梅森{BR}
|
| | | | — | | | | | | — | | |
瑪莎·斯圖爾特{BR}
|
| | | | 273,734 | | | | | | — | | |
傑夫·烏本{BR}
|
| | | | — | | | | | | — | | |
J.D.萬斯
|
| | | | — | | | | | | — | | |
姓名和主要職務
|
| |
薪資(1)
|
| |
庫存
獎項(2) |
| |
所有其他
補償 |
| |
合計
|
| ||||||||||||
喬納森·韋伯
首席執行官 |
| | | $ | 137,692 | | | | | $ | — | | | | | $ | 22,717(3) | | | | | $ | 160,409 | | |
Loren Eggleton{BR}
首席財務官 |
| | | | 182,468 | | | | | | — | | | | | | 8,209(4) | | | | | | 190,677 | | |
瑪塞拉·巴特勒(5)
首席運營官 |
| | | | 99,615 | | | | | | 1,726,788 | | | | | | 25,605(6) | | | | | | 1,852,009 | | |
| | |
期權獎勵
|
| |
股票獎勵
|
| ||||||||||||||||||||||||||||||||||||
名稱{BR}
|
| |
授予日期
|
| |
數量
證券 底層 未鍛鍊 選項 {\pos(192,220)}{\pos(192,220)} (#) |
| |
數量
證券 底層 未鍛鍊 選項 無法控制 (#) |
| |
{BR}選項{BR}
練習 價格 ($) |
| |
{BR}選項{BR}
過期 日期{BR} |
| |
數量
個共享 庫存 個 那個 沒有 {BR}已授予{BR} (#) |
| |
市場
值 股份 庫存 具有 {BR}不是{BR} 歸屬 ($)(1) |
| |||||||||||||||||||||
喬納森·韋伯
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Loren Eggleton{BR}
|
| | | | 05/21/2019 | | | | | | 40,104 | | | | | | 166,146(2) | | | | | $ | 0.46 | | | | | | 05/20/2029 | | | | | | — | | | | | | — | | |
瑪塞拉·巴特勒(3)
|
| | | | 08/28/2020 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 120,000(4) | | | | | $ | 4,139,754 | | |
股東
|
| |
股份
{BR}A系列{BR} {BR}首選{BR} 庫存 |
| |
股份
常見 庫存 |
| |
現金總額
購買 價格 |
| |
轉換
簡單協議 面向未來 股權 |
| ||||||||||||
Rest Seed Fund,LP(1)
|
| | | | 1,395,617 | | | | | | 462,460 | | | | | $ | 1,499,999 | | | | | $ | 1,193,510 | | |
包容性資本合夥人春季大師基金,L.P.(2)
|
| | | | 1,053,296 | | | | | | — | | | | | | 1,999,999 | | | | | | — | | |
股東
|
| |
股份
{BR}B系列{BR} {BR}首選{BR} 庫存 |
| |
合計
購買 價格 |
| ||||||
CEFF AppHarest Equity Holdings,LLC(1)
|
| | | | 1,079,628 | | | | | $ | 4,499,997 | | |
包容性資本合夥人春季大師基金,L.P.(2)
|
| | | | 719,752 | | | | | | 2,999,998 | | |
Rest Seed Fund,LP(3)
|
| | | | 359,876 | | | | | | 1,499,999 | | |
股東
|
| |
股份
{BR}C系列{BR} {BR}首選{BR} 庫存 |
| |
合計
購買 價格 |
| ||||||
Narya Capital Fund I,L.P.(1)
|
| | | | 1,366,991 | | | | | $ | 7,499,996 | | |
包容性資本合夥人春季大師基金,L.P.(2)
|
| | | | 1,275,858 | | | | | | 6,999,995 | | |
CEFF AppHarest Equity Holdings,LLC(3)
|
| | | | 452,173 | | | | | | 2,480,847 | | |
Rest Seed Fund,LP(4)
|
| | | | 291,624 | | | | | | 1,599,995 | | |
沙發控股II,LLC(5)
|
| | | | 23,839 | | | | | | 130,793 | | |
受益人姓名和地址(1)
|
| |
數量
個共享 |
| |
%的股份
|
| ||||||
5%和更大股東 | | | | | | | | | | | | | |
喬納森·韋伯
|
| | | | 18,319,047 | | | | | | 18.2% | | |
包容性資本合夥人春季大師基金,L.P.(2)
|
| | | | 8,798,704 | | | | | | 8.7% | | |
Rest Seed Fund,LP(3)
|
| | | | 5,396,594 | | | | | | 5.4% | | |
董事和高管 | | | | | | | | | | | | | |
喬納森·韋伯
|
| | | | 18,319,047 | | | | | | 18.2% | | |
羅倫·埃格爾頓(4){BR}
|
| | | | 396,183 | | | | | | * | | |
瑪塞拉·巴特勒*
|
| | | | 108,440 | | | | | | * | | |
大衞·李(5){BR}
|
| | | | 411,827 | | | | | | * | | |
基蘭箭頭
|
| | | | 550,663 | | | | | | * | | |
Greg Couch(6)
|
| | | | 269,689 | | | | | | * | | |
{BR}Ciara A.Burnham{BR}
|
| | | | 14,150 | | | | | | * | | |
羅伯特J(7)
|
| | | | 591,882 | | | | | | * | | |
{BR}安娜·梅森{BR}
|
| | | | — | | | | | | — | | |
R.Geof Rochester{BR}
|
| | | | 32,256 | | | | | | * | | |
瑪莎·斯圖爾特(8){BR}
|
| | | | 310,665 | | | | | | * | | |
傑弗裏·烏本(2)
|
| | | | 8,798,704 | | | | | | 8.7% | | |
全體董事和高管(11人)為一組(9)
|
| | | | 29,695,066 | | | | | | 29.1% | | |
| | |
普通股
|
| |
購買普通股的認股權證
|
| ||||||||||||||||||||||||||||||||||||||||||
名稱{BR}
|
| |
{BR}編號{BR}
受益 擁有 之前的 提供服務 |
| |
{BR}編號{BR}
{BR}已註冊{BR} 待售 特此 |
| |
{BR}編號{BR}
受益 擁有 之後的 提供服務 |
| |
{BR}百分比{BR}
擁有 之後的 提供服務 |
| |
{BR}編號{BR}
受益 擁有 之前的 提供服務 |
| |
{BR}編號{BR}
{BR}已註冊{BR} 待售 特此 |
| |
{BR}編號{BR}
受益 擁有 在 之後 提供服務 |
| |
{BR}百分比{BR}
擁有 之後的 提供服務 |
| ||||||||||||||||||||||||
總部基地聯合投資有限責任公司(1)
|
| | | | 1,179,858 | | | | | | 200,000 | | | | | | 979,858 | | | | | | 1.00% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
亞歷克斯·帕斯考夫(2){BR}
|
| | | | 169,302 | | | | | | 169,302 | | | | | | — | | | | | | — | | | | | | 90,176 | | | | | | 90,176 | | | | | | — | | | | | | — | | |
{BR}亞歷山大·萊金(3){BR}
|
| | | | 126,976 | | | | | | 126,976 | | | | | | — | | | | | | — | | | | | | 67,632 | | | | | | 67,632 | | | | | | — | | | | | | — | | |
Alyeska Master Fund,L.P.(4)
|
| | | | 7,179,134 | | | | | | 6,000,000 | | | | | | 1,179,134 | | | | | | 1.20% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
艾米·考夫曼(5){BR}
|
| | | | 1,500 | | | | | | 1,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
安妮·T·狄龍(6){BR}
|
| | | | 84,651 | | | | | | 84,651 | | | | | | — | | | | | | — | | | | | | 45,088 | | | | | | 45,088 | | | | | | — | | | | | | — | | |
BEMAP Master Fund Ltd(7)
|
| | | | 504,000 | | | | | | 504,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
定製Alpha MAC MIM
{BR}LP(7){BR} |
| | | | 60,000 | | | | | | 60,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
普通股
|
| |
購買普通股的認股權證
|
| ||||||||||||||||||||||||||||||||||||||||||
名稱{BR}
|
| |
{BR}編號{BR}
受益 擁有 之前的 提供服務 |
| |
{BR}編號{BR}
{BR}已註冊{BR} 待售 特此 |
| |
{BR}編號{BR}
受益 擁有 之後的 提供服務 |
| |
{BR}百分比{BR}
擁有 之後的 提供服務 |
| |
{BR}編號{BR}
受益 擁有 之前的 提供服務 |
| |
{BR}編號{BR}
{BR}已註冊{BR} 待售 特此 |
| |
{BR}編號{BR}
受益 擁有 在 之後 提供服務 |
| |
{BR}百分比{BR}
擁有 之後的 提供服務 |
| ||||||||||||||||||||||||
法國巴黎銀行為地球提供資金(8)
|
| | | | 618,627 | | | | | | 350,000 | | | | | | 268,627 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
法國巴黎銀行基金能源轉換(8)
|
| | | | 2,316,992 | | | | | | 950,000 | | | | | | 1,366,992 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
布拉德利·A·博斯蒂克(9)
|
| | | | 328,954 | | | | | | 328,954 | | | | | | — | | | | | | — | | | | | | 135,264 | | | | | | 135,264 | | | | | | — | | | | | | — | | |
Brian C.Pahud(10)
|
| | | | 134,651 | | | | | | 134,651 | | | | | | — | | | | | | — | | | | | | 45,088 | | | | | | 45,088 | | | | | | — | | | | | | — | | |
CEFF AppHarest股權控股有限責任公司(11)
|
| | | | 3,293,985 | | | | | | 3,293,985 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Cliff Holdings,LLC(12)
|
| | | | 194,302 | | | | | | 194,302 | | | | | | — | | | | | | — | | | | | | 90,176 | | | | | | 90,176 | | | | | | — | | | | | | — | | |
Coleen McGlynn(5)
|
| | | | 1,000 | | | | | | 1,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
沙發控股II,LLC(13)
|
| | | | 256,316 | | | | | | 256,316 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
CVI Investments,Inc.(14)
|
| | | | 925,000 | | | | | | 925,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
附屬於D.E.Shaw集團的實體(15)
|
| | | | 760,000 | | | | | | 760,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
大衞·努斯鮑姆(5){BR}
|
| | | | 25,000 | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
{BR}DNE SPAC AH LLC(16){BR}
|
| | | | 130,000 | | | | | | 130,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
EarlyBirdCapital,Inc.(17)
|
| | | | 600,000 | | | | | | 600,000 | | | | | | — | | | | | | — | | | | | | 500,000 | | | | | | 500,000 | | | | | | — | | | | | | — | | |
Edward Kovary(5)
|
| | | | 20,000 | | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
{BR}ESK Partner LLC(18){BR}
|
| | | | 200,000 | | | | | | 200,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
伊桑·邁耶斯不可撤銷投資信託(19)
|
| | | | 42,324 | | | | | | 42,324 | | | | | | — | | | | | | — | | | | | | 22,544 | | | | | | 22,544 | | | | | | — | | | | | | — | | |
FIAM目標日期藍籌股{BR}
增長混合池 發信人:富達機構資產 管理信託公司為 受託人(20) |
| | | | 163,402 | | | | | | 163,402 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
富達顧問系列I:富達
顧問增長機會 {BR}基金ρ(20){BR} |
| | | | 3,990,851 | | | | | | 3,990,851 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
富達顧問系列I:富達顧問系列成長機會基金(20)
|
| | | | 117,259 | | | | | | 117,259 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
保真藍籌股增長
混合池 發信人:富達管理信託 公司,作為受託人(20) |
| | | | 56,448 | | | | | | 56,448 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
富達藍籌股成長機構信託
其經理加拿大富達投資公司ULC(20) |
| | | | 5,509 | | | | | | 5,509 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
富達成長公司
混合池 發信人:富達管理信託 公司,作為受託人(20) |
| | | | 2,041,529 | | | | | | 2,041,529 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Fidelity Mt.弗農街信託:富達成長公司基金(20)
|
| | | | 2,170,878 | | | | | | 2,170,878 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Fidelity Mt.弗農街信託:富達成長公司K6基金(20)
|
| | | | 302,318 | | | | | | 302,318 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Fidelity Mt.弗農街信託:富達系列成長公司基金(20)
|
| | | | 485,276 | | | | | | 485,276 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
富達北極星基金
其經理加拿大富達投資公司ULC(20) |
| | | | 178,611 | | | | | | 178,611 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
富達證券基金:富達藍籌成長基金(20)
|
| | | | 1,824,864 | | | | | | 1,824,864 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
普通股
|
| |
購買普通股的認股權證
|
| ||||||||||||||||||||||||||||||||||||||||||
名稱{BR}
|
| |
{BR}編號{BR}
受益 擁有 之前的 提供服務 |
| |
{BR}編號{BR}
{BR}已註冊{BR} 待售 特此 |
| |
{BR}編號{BR}
受益 擁有 之後的 提供服務 |
| |
{BR}百分比{BR}
擁有 之後的 提供服務 |
| |
{BR}編號{BR}
受益 擁有 之前的 提供服務 |
| |
{BR}編號{BR}
{BR}已註冊{BR} 待售 特此 |
| |
{BR}編號{BR}
受益 擁有 在 之後 提供服務 |
| |
{BR}百分比{BR}
擁有 之後的 提供服務 |
| ||||||||||||||||||||||||
富達證券基金:富達藍籌成長K6基金(20)
|
| | | | 195,665 | | | | | | 195,665 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
富達證券基金:富達靈活大盤成長基金(20)
|
| | | | 3,042 | | | | | | 3,042 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
富達證券基金:富達系列藍籌成長基金(20)
|
| | | | 251,069 | | | | | | 251,069 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
富達美國增長
機會投資信託基金 由其經理富達投資 加拿大投資公司ULC(20) |
| | | | 104,394 | | | | | | 104,394 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Finovus LLC(21)
|
| | | | 253,954 | | | | | | 253,954 | | | | | | — | | | | | | — | | | | | | 135,264 | | | | | | 135,264 | | | | | | — | | | | | | — | | |
{BR}格里森·考克斯(5){BR}
|
| | | | 1,500 | | | | | | 1,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
格雷戈裏·斯托普尼茨基(5) | | | | | 2,000 | | | | | | 2,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
希瑟·古德曼(22)
|
| | | | 136,956 | | | | | | 136,956 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
赫希·M·克拉夫(23){BR}
|
| | | | 116,500 | | | | | | 116,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
赫希家庭生活信託基金(24)
|
| | | | 169,302 | | | | | | 169,302 | | | | | | — | | | | | | — | | | | | | 90,176 | | | | | | 90,176 | | | | | | — | | | | | | — | | |
包容性資本合夥人春季大師基金,L.P.(25)
|
| | | | 11,798,704 | | | | | | 11,798,704 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
集成核心戰略(美國)有限責任公司(26)
|
| | | | 1,000,000 | | | | | | 1,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jacqueline Chang(5)
|
| | | | 500 | | | | | | 500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
傑伊·D·斯坦(27){BR}
|
| | | | 70,000 | | | | | | 70,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jeffrey Foster Living Trust(28)
|
| | | | 670,408 | | | | | | 670,408 | | | | | | — | | | | | | — | | | | | | 270,528 | | | | | | 270,528 | | | | | | — | | | | | | — | | |
吉莉安卡特(5)
|
| | | | 1,500 | | | | | | 1,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
約瑟夫·蒙傑洛(5){BR}
|
| | | | 1,000 | | | | | | 1,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
喬爾·A·霍夫曼(Joel A.Hoffman)(29){BR}
|
| | | | 84,651 | | | | | | 84,651 | | | | | | — | | | | | | — | | | | | | 45,088 | | | | | | 45,088 | | | | | | — | | | | | | — | | |
喬納森·塔格特·伯奇(30){BR}
|
| | | | 25,000 | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
喬納森·韋伯(31歲)
|
| | | | 18,341,499 | | | | | | 18,341,499 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
卡琳·米歇爾持有可撤銷信託(32)
|
| | | | 219,302 | | | | | | 219,302 | | | | | | — | | | | | | — | | | | | | 90,176 | | | | | | 90,176 | | | | | | — | | | | | | — | | |
肯·N·拜爾(33歲)
|
| | | | 169,302 | | | | | | 169,302 | | | | | | — | | | | | | — | | | | | | 90,176 | | | | | | 90,176 | | | | | | — | | | | | | — | | |
基蘭箭頭(34)
|
| | | | 550,663 | | | | | | 550,663 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
蘭登·海德利·巴特勒(35歲)
|
| | | | 40,000 | | | | | | 40,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
蘭登·V·巴特勒(Landon V.Butler Jr.)管理
信任(36) |
| | | | 60,000 | | | | | | 60,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
拉里·M·保爾森和格雷琴·V
保爾森家族信託基金日期 2019年9月4日和任何 對(37)的修訂 |
| | | | 607,909 | | | | | | 607,909 | | | | | | — | | | | | | — | | | | | | 270,529 | | | | | | 270,529 | | | | | | — | | | | | | — | | |
羅倫·埃格爾頓(38){BR}
|
| | | | 271,040 | | | | | | 234,080 | | | | | | 36,960 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
路易斯·康福爾蒂(39歲)
|
| | | | 338,605 | | | | | | 338,605 | | | | | | — | | | | | | — | | | | | | 180,352 | | | | | | 180,352 | | | | | | — | | | | | | — | | |
Magnetar Capital Master Fund,Ltd(40)
|
| | | | 150,000 | | | | | | 150,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
馬克·範·特里赫特(5){BR}
|
| | | | 5,000 | | | | | | 5,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
瑪麗亞·瑪爾塔·雷內羅·伯奇可撤銷信託基金12月(41)
|
| | | | 278,954 | | | | | | 278,954 | | | | | | — | | | | | | — | | | | | | 135,264 | | | | | | 135,264 | | | | | | — | | | | | | — | | |
Mark Changei(5)
|
| | | | 500 | | | | | | 500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
毛羅·科尼耶斯基(5)
|
| | | | 2,500 | | | | | | 2,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
理查德·邁克爾·鮑威爾(5){BR}
|
| | | | 10,000 | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
米萊有限公司(42)
|
| | | | 500,000 | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
{BR}MMF LT,LLC(43){BR}
|
| | | | 1,000,000 | | | | | | 1,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
普通股
|
| |
購買普通股的認股權證
|
| ||||||||||||||||||||||||||||||||||||||||||
名稱{BR}
|
| |
{BR}編號{BR}
受益 擁有 之前的 提供服務 |
| |
{BR}編號{BR}
{BR}已註冊{BR} 待售 特此 |
| |
{BR}編號{BR}
受益 擁有 之後的 提供服務 |
| |
{BR}百分比{BR}
擁有 之後的 提供服務 |
| |
{BR}編號{BR}
受益 擁有 之前的 提供服務 |
| |
{BR}編號{BR}
{BR}已註冊{BR} 待售 特此 |
| |
{BR}編號{BR}
受益 擁有 在 之後 提供服務 |
| |
{BR}百分比{BR}
擁有 之後的 提供服務 |
| ||||||||||||||||||||||||
Monashee Pure Alpha SPV I
{BR}LP(7){BR} |
| | | | 264,000 | | | | | | 264,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Monashee Solitario Fund LP(7)
|
| | | | 300,000 | | | | | | 300,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
蒙斯投資有限責任公司(44)
|
| | | | 337,454 | | | | | | 337,454 | | | | | | — | | | | | | — | | | | | | 135,264 | | | | | | 135,264 | | | | | | — | | | | | | — | | |
Narya Capital Fund I,L.P.(45)
|
| | | | 2,939,577 | | | | | | 2,939,577 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
第九屆全球併購套利大師有限公司(46)
|
| | | | 461,500 | | | | | | 461,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
{BR}第九個全球併購套利機會{BR}
{BR}基金ρ(46){BR} |
| | | | 77,000 | | | | | | 77,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
第九個77全球多元戰略
{BR}Alpha Master Limited(46){BR} |
| | | | 461,500 | | | | | | 461,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
挪威銀行(挪威中央銀行)
|
| | | | 3,000,000 | | | | | | 3,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Peter C.Stop(47){BR}
|
| | | | 83,180 | | | | | | 40,000 | | | | | | 43,180 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Pilot Rock Ventures LLC(48){BR}
|
| | | | 250,000 | | | | | | 250,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
剩餘種子基金的崛起,
{BR}LP(49){BR} |
| | | | 5,396,594 | | | | | | 5,396,594 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
羅伯特·格拉德斯通(5){BR}
|
| | | | 2,000 | | | | | | 2,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
羅伯特J(50)
|
| | | | 754,382 | | | | | | 754,382 | | | | | | — | | | | | | — | | | | | | 315,247 | | | | | | 315,247 | | | | | | — | | | | | | — | | |
Ronald J.Sznaider和Michele A.{BR}
Sznaider Living Trust日期 2020年8月14日ρ(51) |
| | | | 25,000 | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
薩曼莎·邁耶斯不可撤銷投資信託(52)
|
| | | | 42,324 | | | | | | 42,324 | | | | | | — | | | | | | — | | | | | | 22,544 | | | | | | 22,544 | | | | | | — | | | | | | — | | |
Sandia Capital,LLC(53)
|
| | | | 800,000 | | | | | | 800,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
肖恩·維傑·馬德尼(54)
|
| | | | 269,302 | | | | | | 269,302 | | | | | | — | | | | | | — | | | | | | 90,176 | | | | | | 90,176 | | | | | | — | | | | | | — | | |
sedd Bond Holdings LLC(55)
|
| | | | 253,954 | | | | | | 253,954 | | | | | | — | | | | | | — | | | | | | 135,264 | | | | | | 135,264 | | | | | | — | | | | | | — | | |
SFL SPV I LP(7)
|
| | | | 72,000 | | | | | | 72,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
史蒂文·萊文(5){BR}
|
| | | | 25,000 | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Tech Opportunities LLC(56)
|
| | | | 3,250,000 | | | | | | 3,250,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
{BR}特蕾西·費扎(5){BR}
|
| | | | 1,000 | | | | | | 1,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
可變保險產品
基金III:增長機會 {BR}Portfolioρ(20){BR} |
| | | | 608,885 | | | | | | 608,885 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
文森特·多納戈(57歲)
|
| | | | 363,605 | | | | | | 363,605 | | | | | | — | | | | | | — | | | | | | 180,352 | | | | | | 180,352 | | | | | | — | | | | | | — | | |
ZakH時間(58)
|
| | | | 126,976 | | | | | | 126,976 | | | | | | — | | | | | | — | | | | | | 67,632 | | | | | | 67,632 | | | | | | — | | | | | | — | | |
合計 | | | | | 87,106,311 | | | | | | 84,211,418 | | | | | | | | | | | | | | | | | | 3,250,000 | | | | | | 3,250,000 | | | | | | | | | | | | | | |
調配
|
| |
傳統特拉華州
法人團體 |
| |
特拉華州公益事業
法人團體 |
| |
其他實際差異
|
|
常規{BR}
|
| | 所有方面均須遵守DGCL的規定。 | | | 與傳統的特拉華州公司相同,除非第十五章規定了額外或不同的要求,在這種情況下,這些要求應適用。 | | | 不適用。 | |
目的
|
| | 通常註冊為營利性公司,可從事任何合法行為或活動,公司可根據 | | | 與傳統的特拉華州公司相同;此外,特拉華州的公益公司旨在產生公共利益或公共利益,並在 | | | 公益公司的管理既可以考慮股東的財務利益,也可以促進其公眾利益 | |
調配
|
| |
傳統特拉華州
法人團體 |
| |
特拉華州公益事業
法人團體 |
| |
其他實際差異
|
|
| | | {BR}DGCL。{BR} | | |
以負責任和可持續的方式。因此,特拉華州公益公司應:
•
在其營業或目的説明書中確定一個或多個具體的“公共利益”,即對一個或多個類別的個人、實體、社區或利益(股東以股東身份除外)產生的積極影響(或減少負面影響),由公司推動;以及
•
在標題中註明它是一家公益公司。
|
| | 以負責任和可持續的方式受益和運營。 | |
董事職責
|
| | 從公司及其股東的最佳利益出發進行管理。 | | | 管理方式應平衡股東的經濟利益、公司行為的重大影響者的最佳利益以及公司註冊證書中確定的特定公共利益。 | | | 傳統特拉華州公司的董事通常會採取他們認為在短期內不符合股東最佳利益的行動,至少如果他們認為行動符合公司的長期最佳利益的話。對公益性公司董事的平衡要求可能更容易允許他們採取股東認為不符合其財務最佳利益的行動,但並不要求他們這樣做。 | |
董事公益責任
|
| | 不適用。 | | | 公益性公司的董事不應因 而根據DGCL的公益性條款對任何人負有任何責任 | | | 沒有實際區別;傳統特拉華州公司的董事和公益公司的董事都必須謹慎行事 | |
調配
|
| |
傳統特拉華州
法人團體 |
| |
特拉華州公益事業
法人團體 |
| |
其他實際差異
|
|
| | | | | | 該人在公司註冊證書中確定的公共利益或公共利益中的任何利益,或由於公司行為對其產生重大影響的任何利益,以及就涉及上文“董事職責”中所述的平衡要求的決定而言,如果該董事的決定是知情和無利害關係的,而不是任何普通、明智的人都不會批准的,則該人的任何利益將被視為滿足該董事對股東和公司的受信責任。 | | | 和忠誠義務。 | |
董事公益義務的利益衝突
|
| | 不適用。 | | | 董事對公益公司股票的所有權或其他利益不應單獨就董事涉及上文“董事職責”中所述平衡要求的決定造成董事方面的利益衝突,但如果公司不是公益公司,該所有權或利益將產生利益衝突的情況除外。在沒有利益衝突的情況下,就DGCL第102(B)(7)條或第145條而言,未能滿足該平衡要求,不構成非善意的行為或不作為,或違反忠實義務,除非公司註冊證書有此規定。 | | | 沒有實際差別;傳統特拉華州公司關於高管和董事利益衝突的DGCL要求同樣適用於公益公司。 | |
調配
|
| |
傳統特拉華州
法人團體 |
| |
特拉華州公益事業
法人團體 |
| |
其他實際差異
|
|
執行董事公益義務的訴訟
|
| | 不適用。 | | | 不得提起任何強制執行上述“董事義務”所述平衡要求的訴訟,包括任何個人、衍生品或任何其他類型的訴訟,除非該訴訟中的原告在提起訴訟之日單獨或集體擁有至少2%的公司流通股,或(如果是在國家證券交易所上市的公司)在提起訴訟之日市值至少為2,000,000美元的公司的該百分比或股份中較小的一部分。第十五章的規定並不免除原告遵守適用於提起派生訴訟的任何其他條件,包括DGCL第327條和提起訴訟的法院的任何規則。 | | | 已達到門檻要求的特拉華州公益公司股東可使用的執行訴訟結構可能會規定,特拉華州公益公司成為與董事會作出的特定平衡決定相關的訴訟標的的額外情況。 | |
公益告示
|
| | 不適用。 | | | 公益性公司應當在每份股東大會通知中包含一項聲明,表明其是根據第十五章成立的公益性公司。 | | | 公益性公司的股東大會通知必須包括一項聲明,表明其為公益性公司。 | |
兩年一度的公益公司報告
|
| | 不適用。 | | | 公益公司應至少每兩年向其股東提供一份聲明,説明公司促進公司註冊證書中確定的公共利益或公共利益,以及公司行為對其有重大影響的人的最大利益。 | | | 公益公司的股東將有權獲得定期報告,這些報告強調了公益公司行為的某些方面,這些方面可能無法提供給傳統特拉華州公司的股東。 | |
調配
|
| |
傳統特拉華州
法人團體 |
| |
特拉華州公益事業
法人團體 |
| |
其他實際差異
|
|
| | | | | | 聲明應包括第十五章中規定的項目。 | | | | |
公司控制權交易中的普通法受託責任
|
| | 在涉及出售公司控制權的某些交易中,特拉華州普通法可能會要求傳統公司的董事承擔最大化短期股東價值的責任。 | | | 作為對所有出售交易的迴應,公益公司的董事必須遵守上述“董事職責”中描述的平衡要求。 | | | 在公益性公司的潛在出售控制權交易中,董事會除了考慮和平衡短期股東價值最大化外,還會考慮和權衡各種因素。在敵意收購公益公司的情況下,在傳統公司的董事可能因其受託責任而被迫接受這樣的要約的情況下,董事會可以選擇拒絕這樣的出價。因此,公益性公司的股東可能不會那麼容易通過出售控制權交易來實現他們的投資。 | |
| | |
第{BR}頁
|
| |||
APPHARVEST財務報表 | | | | | | | |
AppHarest,Inc.及其子公司截至2020年12月31日和2019年12月31日的合併財務報表
|
| | | | | | |
獨立註冊會計師事務所報告
|
| | | | F-2 | | |
合併財務報表 | | | | | | | |
截至2020年12月31日和2019年12月31日的合併資產負債表
|
| | | | F-3 | | |
截至12月31日年度的合併經營報表和全面虧損
2020年和2019年 |
| | | | F-4 | | |
截至2020年12月31日和2019年12月31日的股東權益合併報表
|
| | | | F-5 | | |
截至2020年12月31日和2019年12月31日的年度現金流量合併報表
|
| | | | F-6 | | |
合併財務報表附註
|
| | | | F-7 | | |
AppHeavest,Inc.及其子公司這三家公司的簡明合併財務報表
截至2021年9月30日和2020年9月30日的9個月(未經審計) |
| | | | | | |
截至2021年9月30日和2020年12月31日的簡明合併資產負債表
|
| | | | F-24 | | |
截至2021年9月30日和2020年9月30日的三個月和九個月的簡明綜合經營報表和全面虧損
|
| | | | F-25 | | |
截至2021年9月30日和2020年9月30日的三個月和九個月股東權益簡明合併報表
|
| | | | F-26 | | |
截至2021年9月30日和2020年9月30日的9個月現金流量表簡表
|
| | | | F-28 | | |
精簡合併財務報表附註
|
| | | | F-29 | | |
| | |
12月31日
2020 |
| |
12月31日
2019 |
| ||||||
資產 | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 21,909 | | | | | $ | 6,031 | | |
庫存,淨額
|
| | | | 3,387 | | | | | | — | | |
預付費用和其他流動資產
|
| | | | 481 | | | | | | 26 | | |
流動資產總額
|
| | | | 25,777 | | | | | | 6,057 | | |
經營性租賃使用權資產,淨額
|
| | | | 1,307 | | | | | | 144 | | |
財產和設備,淨額
|
| | | | 152,645 | | | | | | 3,701 | | |
與關聯方租賃押金
|
| | | | — | | | | | | 4,000 | | |
其他資產
|
| | | | 1,188 | | | | | | 41 | | |
非流動資產合計
|
| | | | 155,140 | | | | | | 7,886 | | |
總資產
|
| | | $ | 180,917 | | | | | $ | 13,943 | | |
負債和股東權益 | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
應付帳款
|
| | | $ | 1,342 | | | | | $ | 167 | | |
應計費用
|
| | | | 5,184 | | | | | | 49 | | |
與關聯方的租賃負債當期部分
|
| | | | 59,217 | | | | | | — | | |
租賃負債的當期部分
|
| | | | 166 | | | | | | 45 | | |
與關聯方的當前融資義務部分
|
| | | | 58,795 | | | | | | — | | |
關聯方遞延開發費收入
|
| | | | — | | | | | | 406 | | |
關聯方應付票據
|
| | | | 30,000 | | | | | | — | | |
其他流動負債
|
| | | | 77 | | | | | | — | | |
流動負債總額
|
| | | | 154,781 | | | | | | 667 | | |
租賃負債,扣除當期部分
|
| | | | 1,370 | | | | | | 104 | | |
與關聯方的融資義務
|
| | | | — | | | | | | 4,096 | | |
非流動負債合計
|
| | | | 1,370 | | | | | | 4,200 | | |
總負債
|
| | | | 156,151 | | | | | | 4,867 | | |
承付款和或有事項 | | | | ||||||||||
股東權益 | | | | | | | | | | | | | |
優先股,面值0.0001美元,授權10,000股,截至2020年12月31日和2019年12月31日分別為0股已發行和已發行股票
|
| | | | — | | | | | | — | | |
截至2020年12月31日和2019年12月31日,普通股,面值0.0001美元,授權股份750,000股,已發行和已發行股票分別為44,461股和30,800股
|
| | | | 4 | | | | | | 3 | | |
新增實收資本
|
| | | | 45,890 | | | | | | 12,753 | | |
累計虧損
|
| | | | (21,128) | | | | | | (3,680) | | |
股東權益總額
|
| | | | 24,766 | | | | | | 9,076 | | |
總負債和股東權益
|
| | | $ | 180,917 | | | | | $ | 13,943 | | |
| | |
截至12月31日的年度
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
回來吧。
|
| | | $ | — | | | | | $ | — | | |
運營費用 | | | | | | | | | | | | | |
銷售、一般和行政費用
|
| | | | 16,295 | | | | | | 2,717 | | |
折舊
|
| | | | 176 | | | | | | 16 | | |
總運營費用
|
| | | | 16,471 | | | | | | 2,733 | | |
運營損失
|
| | | | (16,471) | | | | | | (2,733) | | |
其他收入(費用): | | | | | | | | | | | | | |
關聯方開發費收入
|
| | | | 406 | | | | | | 350 | | |
安全票據重估損失
|
| | | | — | | | | | | (345) | | |
關聯方利息支出
|
| | | | (1,423) | | | | | | (28) | | |
其他
|
| | | | 49 | | | | | | 10 | | |
所得税前虧損
|
| | | | (17,439) | | | | | | (2,746) | | |
所得税費用
|
| | | | 9 | | | | | | — | | |
淨虧損和綜合虧損
|
| | | $ | (17,448) | | | | | $ | (2,746) | | |
每股普通股基本和攤薄淨虧損
|
| | | $ | (0.46) | | | | | $ | (0.11) | | |
用於計算基本普通股和稀釋後每股普通股淨虧損的加權平均普通股
|
| | | | 38,072 | | | | | | 25,571 | | |
| | |
普通股
|
| |
其他
實收 大寫 |
| |
累計
{BR}赤字{BR} |
| |
合計
股東的 股權 |
| ||||||||||||||||||
|
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||
餘額,2018年12月31日
|
| | | | 9,100 | | | | | $ | 1 | | | | | $ | 12 | | | | | $ | (934) | | | | | $ | (921) | | |
資本重組的追溯應用
|
| | | | 10,469 | | | | | | 1 | | | | | | (1) | | | | | | — | | | | | | — | | |
調整後餘額,2018年12月31日
|
| | | | 19,569 | | | | | | 2 | | | | | | 11 | | | | | | (934) | | | | | | (921) | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2,746) | | | | | | (2,746) | | |
優先股發行,淨額
|
| | | | 8,575 | | | | | | 1 | | | | | | 11,006 | | | | | | — | | | | | | 11,007 | | |
{BR}安全票據轉換{BR}
|
| | | | 2,656 | | | | | | — | | | | | | 1,596 | | | | | | — | | | | | | 1,596 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | 140 | | | | | | — | | | | | | 140 | | |
餘額,2019年12月31日
|
| | | | 30,800 | | | | | | 3 | | | | | | 12,753 | | | | | | (3,680) | | | | | | 9,076 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (17,448) | | | | | | (17,448) | | |
優先股發行,淨額
|
| | | | 13,503 | | | | | | 1 | | | | | | 32,948 | | | | | | — | | | | | | 32,949 | | |
股票期權行權
|
| | | | 158 | | | | | | — | | | | | | 35 | | | | | | — | | | | | | 35 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | 154 | | | | | | — | | | | | | 154 | | |
Balance,2020年12月31日
|
| | | | 44,461 | | | | | $ | 4 | | | | | $ | 45,890 | | | | | $ | (21,128) | | | | | $ | 24,766 | | |
| | |
截至12月31日的年度
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
經營活動 | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (17,448) | | | | | $ | (2,746) | | |
調整以調整淨虧損與經營活動中使用的淨現金:
|
| | | | | | | | | | | | |
遞延所得税
|
| | | | 9 | | | | | | — | | |
折舊
|
| | | | 176 | | | | | | 16 | | |
股票薪酬費用
|
| | | | 154 | | | | | | 140 | | |
安全票據重估損失
|
| | | | — | | | | | | 345 | | |
租金支付(超過)低於平均租金費用,淨額
|
| | | | 26 | | | | | | — | | |
與關聯方融資應計利息
|
| | | | 1,414 | | | | | | 22 | | |
與關聯方攤銷開發費
|
| | | | (406) | | | | | | — | | |
資產負債變動:
|
| | | | | | | | | | | | |
庫存
|
| | | | (2,962) | | | | | | — | | |
預付費用和其他流動資產
|
| | | | (347) | | | | | | (22) | | |
其他資產淨額
|
| | | | (948) | | | | | | (35) | | |
應付帳款
|
| | | | 1,175 | | | | | | 346 | | |
應計費用
|
| | | | 1,933 | | | | | | 37 | | |
關聯方遞延收入
|
| | | | — | | | | | | 406 | | |
其他流動負債
|
| | | | 77 | | | | | | — | | |
與關聯方租賃押金
|
| | | | 4,000 | | | | | | (4,000) | | |
經營活動使用的淨現金
|
| | | | (13,147) | | | | | | (5,491) | | |
投資活動 | | | | | | | | | | | | | |
購置房產和設備
|
| | | | (35,682) | | | | | | (3,615) | | |
投資活動使用的淨現金
|
| | | | (35,682) | | | | | | (3,615) | | |
融資活動 | | | | | | | | | | | | | |
與關聯方的融資租賃責任付款
|
| | | | (258) | | | | | | — | | |
向關聯方支付融資義務
|
| | | | (19) | | | | | | — | | |
與關聯方的貸款協議收益
|
| | | | 32,000 | | | | | | — | | |
與關聯方的土地抵押貸款借款及相關融資
|
| | | | — | | | | | | 3,775 | | |
股票期權行權收益
|
| | | | 35 | | | | | | — | | |
優先股發行,淨額
|
| | | | 32,949 | | | | | | 11,008 | | |
其他融資活動
|
| | | | — | | | | | | (1) | | |
融資活動提供的淨現金
|
| | | | 64,707 | | | | | | 14,782 | | |
現金和現金等價物變動
|
| | | $ | 15,878 | | | | | $ | 5,676 | | |
現金和現金等價物 | | | | | | | | | | | | | |
期初
|
| | | | 6,031 | | | | | | 355 | | |
期末
|
| | | $ | 21,909 | | | | | $ | 6,031 | | |
非現金活動 | | | | | | | | | | | | | |
安全轉換
|
| | | $ | — | | | | | $ | 1,596 | | |
將設備借款轉換為與關聯方的融資租賃負債
|
| | | $ | 2,089 | | | | | $ | — | | |
應計購置房產和設備
|
| | | $ | 2,574 | | | | | $ | — | | |
| | |
2020
|
| |
2019
|
| ||||||
累計建設成本
|
| | | $ | 2,574 | | | | | $ | — | | |
累計專業服務費
|
| | | | 693 | | | | | | 35 | | |
與關聯方的可轉換債務應計利息
|
| | | | 618 | | | | | | — | | |
應計工資總額
|
| | | | 563 | | | | | | 2 | | |
應計公用設施
|
| | | | 384 | | | | | | — | | |
其他應計負債
|
| | | | 352 | | | | | | 12 | | |
應計費用合計
|
| | | $ | 5,184 | | | | | $ | 49 | | |
|
成品
|
| | | $ | — | | |
|
原材料
|
| | | | 781 | | |
|
種植農作物
|
| | | | 2,606 | | |
|
總庫存,淨額
|
| | | $ | 3,387 | | |
| | |
2020年12月31日
|
| |||||||||||||||
|
原始成本
|
| |
累計
折舊 |
| |
資產淨值
|
| |||||||||||
國家/地區
|
| | | $ | 3,678 | | | | | $ | — | | | | | $ | 3,678 | | |
與關聯方的土地 - 見附註8(A)
|
| | | | 3,599 | | | | | | — | | | | | | 3,599 | | |
建築物
|
| | | | 57,362 | | | | | | (436) | | | | | | 56,926 | | |
施工中
|
| | | | 23,526 | | | | | | — | | | | | | 23,526 | | |
與關聯方 - 的建設正在進行中見附註8(A)
|
| | | | 54,649 | | | | | | — | | | | | | 54,649 | | |
汽車
|
| | | | 152 | | | | | | (15) | | | | | | 137 | | |
租賃改進
|
| | | | 871 | | | | | | (18) | | | | | | 854 | | |
設備
|
| | | | 1,803 | | | | | | (68) | | | | | | 1,735 | | |
機械
|
| | | | 7,625 | | | | | | (84) | | | | | | 7,542 | | |
| | | | $ | 153,266 | | | | | $ | (620) | | | | | $ | 152,645 | | |
| | |
2019年12月31日
|
| |||||||||||||||
|
原始成本
|
| |
累計
折舊 |
| |
資產淨值
|
| |||||||||||
與關聯方的土地 - 見附註8(A)
|
| | | $ | 3,599 | | | | | $ | — | | | | | $ | 3,599 | | |
設備
|
| | | | 25 | | | | | | (7) | | | | | | 18 | | |
機械
|
| | | | 96 | | | | | | (12) | | | | | | 84 | | |
| | | | $ | 3,720 | | | | | $ | (19) | | | | | $ | 3,701 | | |
| 遞延所得税: | | | | | | | |
|
聯邦{BR}
|
| | | $ | 9 | | |
|
狀態
|
| | | | 1 | | |
|
遞延所得税總額
|
| | | | 9 | | |
|
所得税總費用
|
| | | $ | 9 | | |
| | |
2020
|
| |
2019
|
| ||||||
所得税前虧損
|
| | | $ | (17,439) | | | | | $ | (2,746) | | |
按美國聯邦法定税率享受所得税優惠
|
| | | | (3,662) | | | | | | (577) | | |
永久性物品
|
| | | | 211 | | | | | | 95 | | |
估值免税額變動
|
| | | | 4,122 | | | | | | 572 | | |
州所得税,扣除美國聯邦所得税優惠
|
| | | | (662) | | | | | | (91) | | |
所得税費用
|
| | | $ | 9 | | | | | $ | — | | |
| | |
12月31日
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
遞延税金資產: | | | | | | | | | | | | | |
淨營業虧損結轉
|
| | | $ | 4,857 | | | | | $ | 812 | | |
租賃負債
|
| | | | 15,680 | | | | | | 40 | | |
融資義務
|
| | | | 15,582 | | | | | | 962 | | |
其他
|
| | | | 20 | | | | | | 4 | | |
| | | | | 36,137 | | | | | | 1,818 | | |
估值津貼
|
| | | | (4,922) | | | | | | (800) | | |
| | |
12月31日
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
| | | | | 31,216 | | | | | | 1,018 | | |
遞延納税義務: | | | | | | | | | | | | | |
物業和設備
|
| | | $ | (30,879) | | | | | $ | (983) | | |
經營性租賃使用權資產
|
| | | | (349) | | | | | | (39) | | |
| | | | | (31,228) | | | | | | (1,021) | | |
遞延納税淨負債
|
| | | $ | (13) | | | | | $ | (4) | | |
|
| | |
操作中
租約 |
| |
融資租賃
與 均衡 |
| ||||||
2021
|
| | | $ | 258 | | | | | $ | 59,447 | | |
2022
|
| | | | 281 | | | | | | — | | |
2023
|
| | | | 270 | | | | | | — | | |
2024
|
| | | | 277 | | | | | | — | | |
2025
|
| | | | 265 | | | | | | — | | |
| | |
操作中
租約 |
| |
融資租賃
與 均衡 |
| ||||||
2026及以後
|
| | | | 550 | | | | | | — | | |
所需最低付款總額
|
| | | | 1,901 | | | | | | 59,447 | | |
減去:估算利息成本(1)
|
| | | | (364) | | | | | | (230) | | |
最低租賃淨付款現值(2)
|
| | | $ | 1,537 | | | | | $ | 59,216 | | |
加權平均推算利率
|
| | | | 6.29% | | | | | | 4.72% | | |
加權平均剩餘租期
|
| | | | 6.9 | | | | | | 0.2 | | |
| | |
2020
|
| |
2019
|
| ||||||
計入經營租賃負債的金額支付的現金
|
| | | $ | 96 | | | | | $ | 38 | | |
以新的經營租賃換取的經營租賃使用權資產
負債 |
| | | $ | 1,441 | | | | | $ | 161 | | |
| | |
2020
|
| |
2019
|
| ||||||
預期期限
|
| | | | 5.80 | | | | | | 5.72 | | |
無風險利率
|
| | | | 0.41% | | | | | | 2.27% | | |
預期波動率
|
| | | | 49.45% | | | | | | 40.98% | | |
預期股息收益率
|
| | | | —% | | | | | | —% | | |
選項
|
| |
個共享
|
| |
加權
平均 鍛鍊身體。 價格 |
| |
{BR}平均{BR}
剩餘 {BR}合同{BR} 術語 |
| |||||||||
截至2019年12月31日未完成
|
| | | | 2,159 | | | | | $ | 0.21 | | | | | | 9.39 | | |
已批准
|
| | | | 1,014 | | | | | | 0.56 | | | | | | | | |
鍛鍊
|
| | | | (159) | | | | | | 0.23 | | | | | | | | |
被沒收或過期
|
| | | | (37) | | | | | | 0.56 | | | | | | | | |
2020年12月31日業績突出
|
| | | | 2,978 | | | | | $ | 0.33 | | | | | | 8.71 | | |
預計將於2020年12月31日授予
|
| | | | 1,713 | | | | | | 0.37 | | | | | | 8.84 | | |
可行使,2020年12月31日
|
| | | | 1,265 | | | | | | 0.27 | | | | | | 8.53 | | |
{BR}個RSU{BR}
|
| |
個單位
|
| |
加權
平均補助 約會集市 價值 |
| ||||||
截至2019年12月31日未完成
|
| | | | — | | | | | $ | — | | |
已批准
|
| | | | 3,002 | | | | | | 8.90 | | |
歸屬
|
| | | | — | | | | | | — | | |
被沒收
|
| | | | (457) | | | | | | 7.91 | | |
2020年12月31日解除授權
|
| | | | 2,545 | | | | | $ | 9.07 | | |
預計將於2020年12月31日授予
|
| | | | 2,545 | | | | | $ | 9.07 | | |
| | |
12月31日
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
反稀釋普通股等價物: | | | | | | | | | | | | | |
股票期權
|
| | | | 2,978 | | | | | | 2,159 | | |
受限庫存單位
|
| | | | 2,545 | | | | | | — | | |
| | |
12月31日
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
總反稀釋普通股等價物
|
| | | | 5,523 | | | | | | 2,159 | | |
|
| | |
截至12月31日的年度
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
{BR}分子:{BR} | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (17,448) | | | | | $ | (2,746) | | |
{BR}分母:{BR} | | | | | | | | | | | | | |
加權平均已發行普通股、基本普通股和稀釋普通股
|
| | | | 38,072 | | | | | | 25,571 | | |
每股普通股基本和攤薄淨虧損
|
| | | $ | (0.46) | | | | | $ | (0.11) | | |
| | |
9月30日,{BR}
2021 |
| |
12月31日
2020 |
| ||||||
資產 | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 221,574 | | | | | $ | 21,909 | | |
受限現金
|
| | | | 7,250 | | | | | | — | | |
庫存,淨額
|
| | | | 4,187 | | | | | | 3,387 | | |
預付費用和其他流動資產
|
| | | | 3,410 | | | | | | 481 | | |
流動資產總額
|
| | | | 236,421 | | | | | | 25,777 | | |
經營性租賃使用權資產,淨額
|
| | | | 2,196 | | | | | | 1,307 | | |
財產和設備,淨額
|
| | | | 288,610 | | | | | | 152,645 | | |
商譽
|
| | | | 50,863 | | | | | | — | | |
其他無形資產淨值
|
| | | | 9,321 | | | | | | — | | |
其他資產淨額
|
| | | | 16,724 | | | | | | 1,188 | | |
非流動資產合計
|
| | | | 367,714 | | | | | | 155,140 | | |
總資產
|
| | | $ | 604,135 | | | | | $ | 180,917 | | |
負債和股東權益 | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
應付帳款
|
| | | $ | 16,354 | | | | | $ | 1,342 | | |
應計費用
|
| | | | 14,516 | | | | | | 5,184 | | |
與關聯方的租賃負債當期部分
|
| | | | — | | | | | | 59,217 | | |
租賃負債的當期部分
|
| | | | 537 | | | | | | 166 | | |
與關聯方的當前融資義務部分
|
| | | | — | | | | | | 58,795 | | |
長期債務的當前部分
|
| | | | 9,633 | | | | | | — | | |
關聯方應付票據
|
| | | | — | | | | | | 30,000 | | |
其他流動負債
|
| | | | 960 | | | | | | 77 | | |
流動負債總額
|
| | | | 42,000 | | | | | | 154,781 | | |
長期債務,扣除當期部分
|
| | | | 85,436 | | | | | | — | | |
租賃負債,扣除當期部分
|
| | | | 2,276 | | | | | | 1,370 | | |
遞延所得税負債
|
| | | | 1,967 | | | | | | — | | |
私募擔保負債
|
| | | | 4,337 | | | | | | — | | |
其他負債
|
| | | | 2,679 | | | | | | — | | |
非流動負債合計
|
| | | | 96,695 | | | | | | 1,370 | | |
總負債
|
| | | | 138,695 | | | | | | 156,151 | | |
承付款和或有事項 | | | | | | | | | | | | | |
股東權益 | | | | | | | | | | | | | |
截至2021年9月30日和2020年12月31日,優先股,面值0.0001美元,授權10,000股,0股已發行和已發行
|
| | | | — | | | | | | — | | |
截至2021年9月30日和2020年12月31日,普通股,面值0.0001美元,授權股份750,000股,已發行和已發行股票分別為100,674股和44,461股
|
| | | | 10 | | | | | | 4 | | |
新增實收資本
|
| | | | 566,935 | | | | | | 45,890 | | |
累計虧損
|
| | | | (98,927) | | | | | | (21,128) | | |
累計其他綜合損失
|
| | | | (2,578) | | | | | | — | | |
股東權益總額
|
| | | | 465,440 | | | | | | 24,766 | | |
總負債和股東權益
|
| | | $ | 604,135 | | | | | $ | 180,917 | | |
| | |
截止三個月
9月30日,{BR} |
| |
9月30日,{BR} |
| ||||||||||||||||||
|
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||||
**淨髒**
|
| | | $ | 543 | | | | | $ | — | | | | | $ | 5,980 | | | | | $ | — | | |
銷貨成本
|
| | | | 7,482 | | | | | | — | | | | | | 30,001 | | | | | | — | | |
| | | | | (6,939) | | | | | | — | | | | | | (24,021) | | | | | | — | | |
運營費用: | | | | | | | | | | | | | | | | | | | | | | | | | |
銷售、一般和行政費用
|
| | | | 25,401 | | | | | | 5,742 | | | | | | 84,357 | | | | | | 8,435 | | |
總運營費用
|
| | | | 25,401 | | | | | | 5,742 | | | | | | 84,357 | | | | | | 8,435 | | |
運營損失
|
| | | | (32,340) | | | | | | (5,742) | | | | | | (108,378) | | | | | | (8,435) | | |
其他收入(費用): | | | | | | | | | | | | | | | | | | | | | | | | | |
關聯方開發費收入
|
| | | | — | | | | | | 136 | | | | | | — | | | | | | 408 | | |
關聯方利息支出
|
| | | | — | | | | | | (64) | | | | | | (658) | | | | | | (90) | | |
利息支出
|
| | | | (805) | | | | | | — | | | | | | (893) | | | | | | — | | |
私募認股權證公允價值變動
|
| | | | 15,781 | | | | | | — | | | | | | 32,095 | | | | | | — | | |
其他
|
| | | | 113 | | | | | | (13) | | | | | | 574 | | | | | | (13) | | |
所得税前虧損
|
| | | | (17,251) | | | | | | (5,683) | | | | | | (77,260) | | | | | | (8,130) | | |
所得税費用
|
| | | | (17) | | | | | | — | | | | | | (539) | | | | | | — | | |
淨虧損
|
| | | | (17,268) | | | | | | (5,683) | | | | | | (77,799) | | | | | | (8,130) | | |
其他綜合損失: | | | | | | | | | | | | | | | | | | | | | | | | | |
衍生品合約未實現淨虧損,
税後淨額 |
| | | | (66) | | | | | | — | | | | | | (2,578) | | | | | | — | | |
全面虧損
|
| | | $ | (17,334) | | | | | $ | (5,683) | | | | | $ | (80,377) | | | | | $ | (8,130) | | |
每股普通股淨虧損: | | | | | | | | | | | | | | | | | | | | | | | | | |
基本稀釋
|
| | | $ | (0.17) | | | | | $ | (0.14) | | | | | $ | (0.83) | | | | | $ | (0.23) | | |
加權平均已發行普通股: | | | | | | | | | | | | | | | | | | | | | | | | | |
基本稀釋
|
| | | | 100,437 | | | | | | 41,558 | | | | | | 93,823 | | | | | | 35,960 | | |
| | |
可贖回可轉換優先股
|
| | |
普通股
|
| |
其他
實收 大寫 |
| |
累計
{BR}赤字{BR} |
| |
合計
股東的 股權 |
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
{BR}A系列{BR}
|
| |
{BR}系列A-1{BR}
|
| |
{BR}B系列{BR}
|
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| | |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||||||||||||||
2019年12月31日
|
| | | | 2,770 | | | | | $ | 5,203 | | | | | | 392 | | | | | $ | 992 | | | | | | 1,483 | | | | | $ | 6,063 | | | | | | | 9,677 | | | | | $ | 1 | | | | | $ | 497 | | | | | $ | (3,680) | | | | | $ | (3,182) | | |
資本重組的追溯應用
|
| | | | (2,770) | | | | | | (5,203) | | | | | | (392) | | | | | | (992) | | | | | | (1,483) | | | | | | (6,063) | | | | | | | 21,123 | | | | | | 2 | | | | | | 12,256 | | | | | | — | | | | | | 12,258 | | |
調整後餘額,2019年12月31日
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 30,800 | | | | | | 3 | | | | | | 12,753 | | | | | | (3,680) | | | | | | 9,076 | | |
優先股發行,淨額
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 2,470 | | | | | | — | | | | | | 4,880 | | | | | | — | | | | | | 4,880 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 19 | | | | | | — | | | | | | 19 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (818) | | | | | | (818) | | |
{BR}2020年3月31日{BR}
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | | 33,270 | | | | | $ | 3 | | | | | $ | 17,652 | | | | | $ | (4,498) | | | | | $ | 13,157 | | |
行使股票期權
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 148 | | | | | | — | | | | | | 32 | | | | | | — | | | | | | 32 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 40 | | | | | | — | | | | | | 40 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,629) | | | | | | (1,629) | | |
{BR}2020年6月30日{BR}
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | | 33,418 | | | | | $ | 3 | | | | | | 17,724 | | | | | $ | (6,127) | | | | | $ | 11,600 | | |
優先股發行,淨額
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 11,033 | | | | | | 1 | | | | | | 28,068 | | | | | | — | | | | | | 28,069 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 49 | | | | | | — | | | | | | 49 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,683) | | | | | | (5,683) | | |
{BR}2020年9月30日{BR}
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | | 44,451 | | | | | $ | 4 | | | | | $ | 45,841 | | | | | $ | (11,810) | | | | | $ | 34,035 | | |
| | |
可贖回可轉換優先股
|
| | |
普通股
|
| |
其他
實收 大寫 |
| |
累計
{BR}赤字{BR} |
| |
累計
其他 綜合 虧損 |
| |
合計
股東的 股權 |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
{BR}A系列{BR}
|
| |
{BR}系列A-1{BR}
|
| |
{BR}B系列{BR}
|
| |
{BR}C系列{BR}
|
| | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| | |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
2020年12月31日
|
| | | | 2,770 | | | | | $ | 5,203 | | | | | | 392 | | | | | $ | 992 | | | | | | 2,632 | | | | | $ | 10,942 | | | | | | 5,131 | | | | | $ | 28,069 | | | | | | | 9,750 | | | | | $ | 1 | | | | | $ | 686 | | | | | $ | (21,128) | | | | | $ | — | | | | | $ | (20,441) | | |
資本重組的追溯應用
|
| | | | (2,770) | | | | | | (5,203) | | | | | | (392) | | | | | | (992) | | | | | | (2,632) | | | | | | (10,942) | | | | | | (5,131) | | | | | | (28,069) | | | | | | | 34,711 | | | | | | 3 | | | | | | 45,204 | | | | | | — | | | | | | — | | | | | | 45,207 | | |
調整後餘額,
2020年12月31日 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 44,461 | | | | | | 4 | | | | | | 45,890 | | | | | | (21,128) | | | | | | — | | | | | | 24,766 | | |
業務合併和管道
份,淨額 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 53,361 | | | | | | 6 | | | | | | 433,521 | | | | | | — | | | | | | — | | | | | | 433,527 | | |
私募認股權證轉換
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 5,819 | | | | | | — | | | | | | — | | | | | | 5,819 | | |
行使股票期權
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 103 | | | | | | — | | | | | | 35 | | | | | | — | | | | | | — | | | | | | 35 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 6,287 | | | | | | — | | | | | | — | | | | | | 6,287 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (28,515) | | | | | | — | | | | | | (28,515) | | |
其他綜合虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (669) | | | | | | (669) | | |
{BR}2021年3月31日{BR}
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | | 97,925 | | | | | $ | 10 | | | | | $ | 491,552 | | | | | $ | (49,643) | | | | | $ | (669) | | | | | $ | 441,250 | | |
私募認股權證轉換
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 3,114 | | | | | | — | | | | | | — | | | | | | 3,114 | | |
發行普通股進行收購
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 2,329 | | | | | | — | | | | | | 48,991 | | | | | | — | | | | | | — | | | | | | 48,991 | | |
發行收購股票期權
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 361 | | | | | | — | | | | | | — | | | | | | 361 | | |
限制性股票單位換算
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 21 | | | | | | — | | | | | | (108) | | | | | | — | | | | | | — | | | | | | (108) | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 13,390 | | | | | | — | | | | | | — | | | | | | 13,390 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (32,016) | | | | | | — | | | | | | (32,016) | | |
其他綜合虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,843) | | | | | | (1,843) | | |
{BR}2021年6月30日{BR}
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | | 100,275 | | | | | $ | 10 | | | | | $ | 557,300 | | | | | $ | (81,659) | | | | | $ | (2,512) | | | | | $ | 473,139 | | |
私募認股權證轉換
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 201 | | | | | | — | | | | | | — | | | | | | 201 | | |
限制性股票單位換算
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 391 | | | | | | — | | | | | | (2,233) | | | | | | — | | | | | | — | | | | | | (2,233) | | |
認股權證的行使
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 8 | | | | | | — | | | | | | 96 | | | | | | — | | | | | | — | | | | | | 96 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 11,571 | | | | | | — | | | | | | — | | | | | | 11,571 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (17,268) | | | | | | — | | | | | | (17,268) | | |
其他綜合虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (66) | | | | | | (66) | | |
{BR}2021年9月30日{BR}
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | | 100,674 | | | | | $ | 10 | | | | | $ | 566,935 | | | | | $ | (98,927) | | | | | $ | (2,578) | | | | | $ | 465,440 | | |
| | |
{BR}截至9月30日的9個月{BR}
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
經營活動 | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (77,799) | | | | | $ | (8,130) | | |
調整以調整淨虧損與經營活動中使用的淨現金:
|
| | | | | | | | | | | | |
私募認股權證公允價值變動
|
| | | | (32,095) | | | | | | — | | |
遞延所得税撥備
|
| | | | 539 | | | | | | — | | |
折舊攤銷
|
| | | | 7,791 | | | | | | 66 | | |
股票薪酬費用
|
| | | | 31,248 | | | | | | 108 | | |
租金超過租金支出
|
| | | | (72) | | | | | | — | | |
與關聯方的應計利息
|
| | | | — | | | | | | 50 | | |
與關聯方攤銷開發費
|
| | | | — | | | | | | (405) | | |
扣除收購後的營業資產和負債變動
|
| | | | | | | | | | | | |
應收賬款
|
| | | | 259 | | | | | | — | | |
庫存,淨額
|
| | | | (800) | | | | | | (277) | | |
預付費用和其他流動資產
|
| | | | (2,752) | | | | | | (292) | | |
其他資產淨額
|
| | | | (10,486) | | | | | | (2) | | |
應付帳款
|
| | | | 811 | | | | | | 1,347 | | |
應計費用
|
| | | | 1,575 | | | | | | 1,282 | | |
其他流動負債
|
| | | | (178) | | | | | | (4) | | |
其他非流動負債
|
| | | | 617 | | | | | | — | | |
經營活動使用的淨現金
|
| | | | (81,342) | | | | | | (6,257) | | |
投資活動 | | | | | | | | | | | | | |
購置房產和設備
|
| | | | (112,903) | | | | | | (11,149) | | |
從關聯方購買房產和設備
|
| | | | (122,911) | | | | | | — | | |
收購成本,扣除收購現金後的淨額
|
| | | | (9,756) | | | | | | — | | |
對未合併實體的投資
|
| | | | (5,000) | | | | | | — | | |
設備方面的進展
|
| | | | — | | | | | | (15) | | |
投資活動使用的淨現金
|
| | | | (250,570) | | | | | | (11,164) | | |
融資活動 | | | | | | | | | | | | | |
欠關聯方的債務收益
|
| | | | — | | | | | | 32,000 | | |
企業合併和管道股份收益淨額
|
| | | | 448,500 | | | | | | — | | |
債務收益
|
| | | | 95,709 | | | | | | — | | |
發債成本
|
| | | | (1,046) | | | | | | — | | |
向關聯方支付融資義務
|
| | | | (2,088) | | | | | | — | | |
行使股票期權收益
|
| | | | 35 | | | | | | 32 | | |
行權證收益
|
| | | | 95 | | | | | | — | | |
限制性股票單位轉換預扣税的支付
|
| | | | (2,341) | | | | | | — | | |
優先股發行,淨額
|
| | | | — | | | | | | 32,949 | | |
其他融資活動
|
| | | | (37) | | | | | | — | | |
融資活動提供的淨現金
|
| | | | 538,827 | | | | | | 64,981 | | |
現金和現金等價物變動
|
| | | | 206,915 | | | | | | 47,560 | | |
現金和現金等價物(包括限制性現金) | | | | | | | | | | | | | |
期初
|
| | | | 21,909 | | | | | | 6,031 | | |
期末
|
| | | $ | 228,824 | | | | | $ | 53,591 | | |
非現金活動: | | | | | | | | | | | | | |
應付賬款固定資產購置
|
| | | $ | 14,170 | | | | | $ | — | | |
應計負債中的固定資產購置
|
| | | $ | 8,331 | | | | | $ | — | | |
經營租賃使用權資產負債
|
| | | $ | 1,055 | | | | | $ | 376 | | |
| | |
資本重組
|
| |||
扣除贖回後的Cash - Novus信託和現金
|
| | | $ | 99,896 | | |
現金 - 渠道融資
|
| | | | 375,000 | | |
非現金可轉換票據轉換
|
| | | | 30,808 | | |
11月承擔的非現金淨負債
|
| | | | (2,850) | | |
減去:假設普通股私募認股權證的公允價值
|
| | | | (45,565) | | |
減去:分配給股權的交易成本
|
| | | | (23,762) | | |
對股東權益總額的淨影響
|
| | | | 433,527 | | |
減去:結賬時交易成本的現金支付
|
| | | | (2,634) | | |
減少:非現金可轉換票據轉換
|
| | | | (30,808) | | |
新增:11月起承擔的非現金淨負債
|
| | | | 2,850 | | |
新增:假設普通股私募認股權證非現金公允價值
|
| | | | 45,565 | | |
融資活動提供的淨現金影響
|
| | | | 448,500 | | |
減去:包含在經營活動使用的淨現金中的交易成本(A)
|
| | | | (13,261) | | |
截止日期現金和現金等價物淨增加總額
|
| | | $ | 435,239 | | |
|
已發行普通股(2329股,每股約21.00美元)
|
| | | $ | 48,991 | | |
|
為取代未授予的Root AI股票期權而發行的股票期權
|
| | | | 361 | | |
|
總股本
|
| | | | 49,352 | | |
|
結算既有Root AI股票期權支付的現金對價
|
| | | | 230 | | |
|
支付給Root AI股東的現金對價
|
| | | | 9,512 | | |
|
為補償Root AI產生的賣方交易成本而支付的現金對價
|
| | | | 150 | | |
|
現金收購
|
| | | | (136) | | |
|
淨現金
|
| | | $ | 9,756 | | |
|
支付淨對價
|
| | | $ | 59,108 | | |
|
商譽
|
| | | $ | 50,863 | | |
|
{BR}無形資產{BR}
|
| | | | 9,754 | | |
|
遞延税款
|
| | | | (1,420) | | |
|
淨營業資產和淨負債
|
| | | | (89) | | |
|
獲取的淨資產
|
| | | $ | 59,108 | | |
| | |
資產負債表賬户
|
| |
截至2021年9月30日的公允價值
|
| |||||||||||||||||||||
|
1級
|
| |
2級
|
| |
3級
|
| |
合計
|
| |||||||||||||||||
資產: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
外幣合同
|
| | 其他資產淨額 | | | | $ | — | | | | | $ | 46 | | | | | $ | — | | | | | $ | 46 | | |
總資產
|
| | | | | | $ | — | | | | | $ | 46 | | | | | $ | — | | | | | $ | 46 | | |
負債: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
外幣合同
|
| | 其他流動負債 | | | | $ | — | | | | | $ | 645 | | | | | $ | — | | | | | $ | 645 | | |
利率互換
|
| | 其他負債 | | | | | — | | | | | | 2,073 | | | | | | — | | | | | | 2,073 | | |
私募認股權證
|
| |
私募擔保負債
|
| | | | — | | | | | | 4,337 | | | | | | — | | | | | | 4,337 | | |
總負債
|
| | | | | | $ | — | | | | | $ | 7,055 | | | | | $ | — | | | | | $ | 7,055 | | |
| | |
截止日期
業務的 組合 |
| |
{BR}2021年9月30日{BR}
|
| ||||||
行權價
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
股價
|
| | | $ | 24.95 | | | | | $ | 6.52 | | |
波動性
|
| | | | 25.0% | | | | | | 54.6% | | |
剩餘期限(年)
|
| | | | 5.00 | | | | | | 4.33 | | |
無風險費率
|
| | | | 0.45% | | | | | | 0.94% | | |
股息率
|
| | | | — | | | | | | — | | |
| | |
(千)
|
| |||
私募認股權證截止日期的公允價值
|
| | | $ | 45,565 | | |
私募認股權證轉為公募認股權證的公允價值
|
| | | | (5,819) | | |
私募認股權證公允價值變動
|
| | | | (9,826) | | |
截至2021年3月31日未發行私募認股權證的公允價值
|
| | | $ | 29,920 | | |
私募認股權證轉為公募認股權證的公允價值
|
| | | | (3,113) | | |
私募認股權證公允價值變動
|
| | | | (6,488) | | |
截至2021年6月30日未發行私募認股權證的公允價值
|
| | | $ | 20,319 | | |
私募認股權證轉為公募認股權證的公允價值
|
| | | | (201) | | |
私募認股權證公允價值變動
|
| | | | (15,781) | | |
截至2021年9月30日未發行私募認股權證的公允價值
|
| | | $ | 4,337 | | |
| | |
{BR}2021年9月30日{BR}
|
| |
2020年12月31日
|
| ||||||
原材料
|
| | | $ | 1,255 | | | | | $ | 781 | | |
種植農作物
|
| | | | 2,932 | | | | | | 2,606 | | |
成品
|
| | | | — | | | | | | — | | |
總庫存,淨額
|
| | | $ | 4,187 | | | | | $ | 3,387 | | |
| | |
{BR}2021年9月30日{BR}
|
| |
2020年12月31日
|
| ||||||
國家/地區
|
| | | $ | 30,526 | | | | | $ | 7,277 | | |
建築物
|
| | | | 77,949 | | | | | | 57,362 | | |
機械設備
|
| | | | 49,153 | | | | | | 9,581 | | |
施工中
|
| | | | 133,666 | | | | | | 78,174 | | |
租賃改進
|
| | | | 3,577 | | | | | | 871 | | |
減去:累計折舊
|
| | | | (6,261) | | | | | | (620) | | |
總財產和設備,淨額
|
| | | $ | 288,610 | | | | | $ | 152,645 | | |
| | |
{BR}2021年9月30日{BR}
|
| |
2020年12月31日
|
| ||||||
公用設施押金
|
| | | $ | 5,571 | | | | | $ | — | | |
對未合併實體的投資
|
| | | | 5,000 | | | | | | — | | |
固定資產預付款
|
| | | | 2,567 | | | | | | — | | |
套期保值計劃抵押品
|
| | | | 2,480 | | | | | | — | | |
企業合併預付交易費用
|
| | | | — | | | | | | 1,127 | | |
其他資產
|
| | | | 1,106 | | | | | | 61 | | |
其他資產合計
|
| | | $ | 16,724 | | | | | $ | 1,188 | | |
| | |
{BR}2021年9月30日{BR}
|
| |
2020年12月31日
|
| ||||||
工資單及相關
|
| | | $ | 1,576 | | | | | $ | 563 | | |
專業服務費
|
| | | | 991 | | | | | | 693 | | |
建設成本
|
| | | | 8,331 | | | | | | 2,574 | | |
其他應計負債
|
| | | | 1,044 | | | | | | 352 | | |
激勵性薪酬
|
| | | | 2,510 | | | | | | — | | |
實用程序
|
| | | | 64 | | | | | | 384 | | |
與關聯方的可轉換債務利息
|
| | | | — | | | | | | 618 | | |
應計費用合計
|
| | | $ | 14,516 | | | | | $ | 5,184 | | |
| | |
{BR}2021年9月30日{BR}
|
| |||
{BR}貸款對接{BR}
|
| | | $ | 75,000 | | |
建設貸款
|
| | | | 13,832 | | |
摩根大通貸款
|
| | | | 6,877 | | |
未攤銷債務發行成本
|
| | | | (640) | | |
債務,扣除發行成本
|
| | | | 95,069 | | |
♪少電流部分♪
|
| | | | (9,633) | | |
長期淨額
|
| | | $ | 85,436 | | |
| | |
經營租賃
|
| |||
2021年剩餘時間
|
| | | $ | 175 | | |
2022
|
| | | | 715 | | |
2023
|
| | | | 647 | | |
2024
|
| | | | 529 | | |
2025
|
| | | | 448 | | |
2026及以後
|
| | | | 849 | | |
所需最低付款總額
|
| | | | 3,363 | | |
減去:估算利息成本(1)
|
| | | | (550) | | |
最低租賃淨付款現值(2)
|
| | | $ | 2,813 | | |
加權平均推算利率
|
| | | | 6.33% | | |
加權平均剩餘租期
|
| | | | 5.3 | | |
| | |
截至9月30日的期間
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
計入經營租賃負債的金額支付的現金
|
| | | $ | 378 | | | | | $ | 54 | | |
以新的經營租賃負債換取的經營租賃使用權資產
|
| | | $ | 1,055 | | | | | $ | 376 | | |
| | |
截至2021年9月30日的三個月
|
| |
{BR}截至2021年9月30日的9個月{BR}
|
| ||||||||||||||||||||||||||||||
|
税前
|
| |
税(費)
福利 |
| |
{BR}税後{BR}
|
| |
税前
|
| |
税(費)
福利 |
| |
税後
|
| ||||||||||||||||||||
外幣
|
| | | $ | (414) | | | | | $ | — | | | | | $ | (414) | | | | | $ | (504) | | | | | $ | — | | | | | $ | (504) | | |
利率互換{BR}
|
| | | | 348 | | | | | | — | | | | | | 348 | | | | | | (2,074) | | | | | | — | | | | | | (2,074) | | |
AOCL合計
|
| | | $ | (66) | | | | | $ | — | | | | | $ | (66) | | | | | $ | (2,578) | | | | | $ | — | | | | | $ | (2,578) | | |
反稀釋普通股等價物
|
| |
{BR}2021年9月30日{BR}
|
| |
{BR}2020年9月30日{BR}
|
| ||||||
股票期權
|
| | | | 2,824 | | | | | | 3,026 | | |
受限庫存單位
|
| | | | 7,669 | | | | | | 1,301 | | |
認股權證
|
| | | | 13,242 | | | | | | — | | |
總反稀釋普通股等價物
|
| | | | 23,735 | | | | | | 4,327 | | |
| | |
截至9月30日的三個月
|
| |
{BR}截至9月30日的9個月{BR}
|
| ||||||||||||||||||
|
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||||
{BR}分子:{BR} | | | | | | | | | | | | | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (17,268) | | | | | $ | (5,683) | | | | | $ | (77,799) | | | | | $ | (8,130) | | |
{BR}分母:{BR} | | | | | | | | | | | | | | | | | | | | | | | | | |
加權平均已發行普通股、基本普通股和稀釋普通股
|
| | | | 100,437 | | | | | | 41,558 | | | | | | 93,823 | | | | | | 35,960 | | |
每股普通股基本和攤薄淨虧損
|
| | | $ | (0.17) | | | | | $ | (0.14) | | | | | $ | (0.83) | | | | | $ | (0.23) | | |