|
特拉華
(州或其他司法管轄區 成立公司或組織) |
| |
7389
(主要標準行業 分類代碼號) |
| |
87-1995316
(美國國税局僱主 識別碼) |
|
|
大型加速文件服務器
☐
|
| |
加速文件管理器
☐
|
|
|
非加速文件管理器
|
| |
較小的報告公司
☐
|
|
| | | |
新興成長型公司
|
|
| | |||||||||||||||||||||||||
各類證券名稱
待註冊 |
| | |
金額為
已註冊 |
| | |
建議的最大值
每件 發行價 安全性(2) |
| | |
建議的最大值
聚合產品 價格(2) |
| | |
金額
註冊費 |
| |||||||||
A類普通股(1)
|
| | | | | | | | $ | | | | | | $ | | | | | | $ | | |
| | |
第{BR}頁
|
| |||
有關前瞻性陳述的注意事項
|
| | | | {BR}走開 | | |
招股説明書摘要
|
| | | | 1 | | |
風險因素
|
| | | | 4 | | |
收益使用情況
|
| | | | 63 | | |
{BR}股利政策{BR}
|
| | | | 64 | | |
Vacasa,Inc.未經審計的形式簡明合併財務報表
|
| | | | 65 | | |
Vacasa Holdings未經審計的備考濃縮合並財務信息
|
| | | | 81 | | |
管理層對財務狀況和經營成果的討論和分析
|
| | | | 90 | | |
業務
|
| | | | 125 | | |
管理
|
| | | | 156 | | |
高管薪酬
|
| | | | 163 | | |
股本説明
|
| | | | 175 | | |
證券受益所有權
|
| | | | 183 | | |
{BR}出售股東{BR}
|
| | | | 187 | | |
某些關係和相關人員交易
|
| | | | 188 | | |
配送計劃
|
| | | | 196 | | |
法律事務
|
| | | | 199 | | |
{BR}專家{BR}
|
| | | | 199 | | |
您可以在哪裏找到更多信息
|
| | | | 199 | | |
財務報表索引
|
| | | | F-1 | | |
| | |
個共享
|
| |
%
|
| |||
TPG Pace公眾股東
|
| |
|
| | | | | | |
現有VH持有人(1)
|
| | | | | | | | | |
贊助商和子公司(2)
|
| | | | | | | | | |
管道投資者
|
| | | | | | | | | |
遠期買家(不包括附屬公司)(3)
|
| | | | | | | | | |
收盤股票
|
| | | | | | | 100.0% | | |
A類普通股
|
| | | | | | | | | |
B類普通股(4)
|
| | | | | | | | | |
收盤股票
|
| | | | | | | 100.0% | | |
| | |
個共享
|
| |
%
|
| |||
TPG Pace公眾股東
|
| |
|
| | | | | | |
現有VH持有人(1)
|
| | | | | | | | | |
贊助商和子公司(2)
|
| | | | | | | | | |
管道投資者
|
| | | | | | | | | |
遠期買家(不包括附屬公司)(3)
|
| | | | | | | | | |
其他稀釋權益工具(4)
|
| | | | | | | | | |
收盤股票
|
| | | | | | | 100.0% | | |
A類普通股
|
| | | | | | | | | |
B類普通股(5)
|
| | | | | | | | | |
收盤股票
|
| | | | | | | 100.0% | | |
| | |
TPG
{BR}步速{BR} 解決方案 公司 |
| |
{BR}瓦卡薩{BR}
控股 調整後的 |
| |
重新分類
調整 |
| |
交易
會計 調整 |
| |
備註
|
| |
形式{BR}
組合 |
| |||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 627 | | | | | $ | 150,417 | | | |
|
| | | $ | | | |
(A)
|
| |
|
| |
| | | | | | | | | | | | | | | | | | | | | | | |
(B)
|
| | | |
| | | | | | | | | | | | | | | | | | | | | | | |
(C)
|
| | | |
| | | | | | | | | | | | | | | | | | | | | | | |
(E)
|
| | | |
| | | | | | | | | | | | | | | | | | | | | | | |
(F)
|
| | | |
受限現金
|
| | | | | | | | | | 135,079 | | | | | | | | | | | | | | | | | |
應收賬款淨額
|
| | | | | | | | | | 44,299 | | | | | | | | | | | | | | | | | |
預付費用和其他流動資產
|
| | | | 496 | | | | | | 21,091 | | | | | | | | | | | | |
(F)
|
| | | |
流動資產總額
|
| | | | 1,123 | | | | | | 350,886 | | | | | | | | | | | | | | | | | |
財產和設備,淨額
|
| | | | | | | | | | 62,977 | | | | | | | | | | | | | | | | | |
無形資產淨值
|
| | | | | | | | | | 217,204 | | | | | | | | | | | | | | | | | |
商譽
|
| | | | | | | | | | 709,962 | | | | | | | | | | | | | | | | | |
其他長期資產
|
| | | | | | | | | | 13,090 | | | | | | | | | | | | | | | | | |
遞延税金資產
|
| | | | | | | | | | — | | | | | | | | | | | | |
(H)
|
| | | |
信託賬户中持有的投資
|
| | | | 285,000 | | | | | | | | | | | | | | | | | | |
(A)
|
| | | |
總資產
|
| | | | 286,123 | | | | | | 1,354,119 | | | | | | | | | | | | | | | | | |
負債可贖回優先股和會員/
股權 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
應付帳款
|
| | | | | | | | | $ | 36,747 | | | | | | | | | | | | | | | | | |
應付業主的資金
|
| | | | | | | | | | 175,249 | | | | | | | | | | | | | | | | | |
應繳酒店費和銷售税
|
| | | | | | | | | | 42,348 | | | | | | | | | | | | | | | | | |
遞延收入
|
| | | | | | | | | | 77,654 | | | | | | | | | | | | | | | | | |
未來住宿積分
|
| | | | | | | | | | 32,517 | | | | | | | | | | | | | | | | | |
應計費用和其他流動負債
|
| | | | | | | | | | 85,925 | | | | | | | | | | | | |
(T)
|
| | | |
| | | | | | | | | | | | | | | | | | | | | | | |
(F)
|
| | | |
應計組建和發售成本
|
| | | | 2,114 | | | | | | | | | | | | | | | | | | | | | | | |
流動負債總額
|
| | | | 2,114 | | | | | | 450,440 | | | | | | | | | | | | | | | | | |
長期債務,扣除發行成本
|
| | | | | | | | | | 118,057 | | | | | | | | | | | | |
(G)
|
| | | |
其他長期負債
|
| | | | | | | | | | 47,958 | | | | | | | | | | | | | | | | | |
應收税金協議負債
|
| | | | | | | | | | | | | | | | | | | | | | |
(I)
|
| | | |
延期承保補償
|
| | | | 9,975 | | | | | | — | | | | | | | | | | | | |
(E)
|
| | | |
盈利負債
|
| | | | | | | | | | | | | | | | | | | | | | |
(J)
|
| | | |
總負債
|
| | | | 12,089 | | | | | | 616,455 | | | | | | | | | | | | | | | | | |
承付款和或有事項
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
可贖回股票 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
可能贖回的TPG PACE A類普通股;28,500,000股,贖回價值為每股10.00美元
|
| | | | 285,000 | | | | | | | | | | | | | | | | | | |
(K)
|
| | | |
| | |
TPG
{BR}步速{BR} 解決方案 公司 |
| |
{BR}瓦卡薩{BR}
控股 調整後的 |
| |
重新分類
調整 |
| |
交易
會計 調整 |
| |
備註
|
| |
形式{BR}
組合 |
| |||||||||||||||
可贖回優先股: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Vacasa可兑換優先股;
授權744,886,638台;發放和 未償還金額為267,688,054;合計 579,162美元的清算優先權 |
| | | | | | | | | | 1,198,080 | | | | | | | | | | | | | | | |
(D)
|
| | | | | | |
可贖回的非控股權益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
可贖回的非控股權益
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
(L)
|
| | | | | | |
股東權益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
TPG PACE F類普通股,面值0.0001美元;授權3000萬股,已發行和已發行3166,667股
|
| | | | — | | | | | | | | | | | | | | | | | | | | | |
(M)
|
| | | | — | | |
TPG PACE G類普通股,面值0.0001美元;授權股份3000萬股,已發行和已發行股票6,333,333股
|
| | | | 1 | | | | | | | | | | | | | | | | | | | | | |
(J)
|
| | | | | | |
A類普通股
|
| | | | — | | | | | | | | | | | | | | | | | | | | | |
(B)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(C)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(D)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(M)
|
| | | | | | |
B類普通股
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
(D)
|
| | | | | | |
新增實收資本
|
| | | | — | | | | | | 578,238 | | | | | | | | | | | | | | | |
(B)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(C)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(D)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(D)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(F)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(G)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(J)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(K)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(L)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(M)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(Q)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(T)
|
| | | | | | |
累計虧損
|
| | | | (10,967) | | | | | | (1,038,654) | | | | | | | | | | | | | | | |
(F)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(L)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(M)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(Q)
|
| | | | | | |
股東權益/會員合計虧損
|
| | | | (10,966) | | | | | | (460,416) | | | | | | — | | | | | | | | | | | | | | | | ||
總負債、可贖回的非控股權益和股東權益/會員虧損
|
| | | $ | 286,123 | | | | | $ | 1,354,119 | | | | | $ | — | | | | | | | | | | | | | | | | | |
|
| | |
TPG空間
解決方案 {BR}公司{BR} (歷史) |
| |
{BR}瓦卡薩{BR}
控股 調整後的 {BR}(形式{BR} 合併) |
| |
重新分類
調整 |
| |
交易
會計 調整 |
| |
備註
|
| |
形式{BR}
組合 |
| |||||||||||||||
回來吧。
|
| | | $ | — | | | | | $ | 728,516 | | | | | | | | | | | | | | | |
|
| | | $ | | | |
運營成本和費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
不包括折舊和攤銷的收入成本
下方 |
| | | | | | | | | | 343,861 | | | | | | | | | | | | | | | |
(S)
|
| | | | | | |
運營和支持
|
| | | | | | | | | | 139,977 | | | | | | | | | | | | | | | |
(S)
|
| | | | | | |
技術與開發
|
| | | | | | | | | | 32,881 | | | | | | | | | | | | | | | |
(S)
|
| | | | | | |
銷售和營銷
|
| | | | | | | | | | 122,241 | | | | | | | | | | | | | | | |
(S)
|
| | | | | | |
一般和行政
|
| | | | | | | | | | 54,614 | | | | | | | | | | | | | | | |
(S)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(V)
|
| | | | | | |
折舊
|
| | | | | | | | | | 12,962 | | | | | | | | | | | | | | | | | | | | | | | |
無形資產攤銷
|
| | | | | | | | | | 35,893 | | | | | | | | | | | | | | | | | | | | | | | |
專業費用和組建成本
|
| | | | 2,248 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
總運營成本和費用
|
| | | | 2,248 | | | | | | 742,429 | | | | | | | | | | | | | | | | | | | | | | | |
運營損失
|
| | | | (2,248) | | | | | | (13,913) | | | | | | | | | | | | | | | | | | | | | | | |
利息收入
|
| | | | — | | | | | | 36 | | | | | | | | | | | | | | | | | | | | | | | |
利息支出
|
| | | | | | | | | | (9,219) | | | | | | | | | | | | | | | |
(N)
|
| | | | | | |
其他收入(費用),淨額
|
| | | | | | | | | | (10,199) | | | | | | | | | | | | | | | | | | | | | | | |
所得税前虧損
|
| | | | (2,248) | | | | | | (33,295) | | | | | | | | | | | | | | | | | | | | | | | |
所得税費用(福利)
|
| | | | | | | | | | 14 | | | | | | | | | | | | | | | |
(O)
|
| | | | | | |
淨虧損
|
| | | | (2,248) | | | | | | (33,309) | | | | | | | | | | | | | | | | | | | | | | | |
非控制性淨虧損
利息 |
| | | | — | | | | | | — | | | | | | — | | | | | | | | | |
(P)
|
| | | | | | |
可歸因於Vacasa,Inc.的淨虧損
|
| | | $ | (2,248) | | | | | $ | (33,309) | | | | | $ | — | | | | | | | | | | | | | | | | | |
每股普通股淨虧損 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
A類普通股 - Basic和
稀釋 |
| | | $ | (0.09) | | | | | | | | | | | | | | | | | | | | | |
(R)
|
| | | | | | |
方正股份和私募股份 - 基本和稀釋
|
| | | $ | (1.37) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
加權平均流通股
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
A類普通股 - Basic和
稀釋 |
| | | | 18,050,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
方正股份和私募股份 - 基本和稀釋
|
| | | | 12,417,914 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
{BR}TPG空間{BR}
解決方案 {BR}公司{BR} (歷史) |
| |
{BR}瓦卡薩{BR}
控股 調整後的 {BR}(形式{BR} 合併) |
| |
重新分類
調整 |
| |
交易
會計 調整 |
| |
備註
|
| |
形式{BR}
組合 |
| ||||||||||||
回來吧。
|
| | | $ | — | | | | | $ | 585,848 | | | | | | | | | |
|
| | | | | | $ | | | |
運營成本和費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收入成本,不包括折舊和攤銷,分別顯示在下面
|
| | | | | | | | | | 292,673 | | | | | | | | | | | | |
(S)
|
| | | | | | |
運營和支持
|
| | | | | | | | | | 140,543 | | | | | | | | | | | | |
(S)
|
| | | | | | |
技術與開發
|
| | | | | | | | | | 33,503 | | | | | | | | | | | | |
(S)
|
| | | | | | |
銷售和營銷
|
| | | | | | | | | | 104,532 | | | | | | | | | | | | |
(S)
|
| | | | | | |
一般和行政
|
| | | | | | | | | | 76,958 | | | | | | — | | | | | | |
(S)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
(U)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
(V)
|
| | | | | | |
折舊
|
| | | | | | | | | | 16,441 | | | | | | | | | | | | | | | | | | | | |
無形資產攤銷
|
| | | | | | | | | | 44,577 | | | | | | | | | | | | | | | | | | | | |
總運營成本和費用
|
| | | | — | | | | | | 709,227 | | | | | | — | | | | | | | | | | | | | | |
運營損失
|
| | | | — | | | | | | (123,379) | | | | | | — | | | | | | | | | | | | | | |
利息收入
|
| | | | — | | | | | | 467 | | | | | | | | | | | | | | | | | | | | |
利息支出
|
| | | | | | | | | | (7,907) | | | | | | | | | | | | |
(N)
|
| | | | | | |
其他收入(費用),淨額
|
| | | | | | | | | | (5,578) | | | | | | | | | | | | | | | | | | | | |
所得税前虧損
|
| | | | — | | | | | | (136,397) | | | | | | — | | | | | | | | | | | | | | |
所得税費用(福利)
|
| | | | | | | | | | (187) | | | | | | | | | | | | |
(O)
|
| | | | | | |
淨虧損
|
| | | | — | | | | | | (136,210) | | | | | | — | | | | | | | | | | | | | | |
可歸因於非控股權益的淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | |
(P)
|
| | | | | | |
可歸因於Vacasa,Inc.的淨虧損
|
| | | $ | — | | | | | $ | (136,210) | | | | | $ | — | | | | | | | | | | | | | | |
每股普通股淨虧損 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
A類普通股 - 基本股和稀釋股
|
| | | $ | — | | | | | | | | | | | | | | | | | | |
(R)
|
| | | | | | |
方正股份和私募股份 - 基本和稀釋
|
| | | $ | — | | | | | | | | | | | | | | | | | | | | | | | | | | |
加權平均流通股
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
A類普通股 - 基本股和稀釋股
|
| | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | |
方正股份和私募股份 - 基本和稀釋
|
| | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
{BR}經濟{BR}
興趣 |
| |
%的
{BR}經濟{BR} 興趣 |
| |||
Vacasa Inc.A類普通股
|
| |
|
| | | | | | |
瓦卡薩控股運營公司
|
| | | | | | | | | |
| | | | | | | | 100.0% | | |
(以千為單位)
|
| |
截至9個月
{BR}2021年9月30日{BR} |
| |
年終
2020年12月31日 |
|
預計淨虧損
|
| | | | | | |
非控股權益百分比
|
| | | | | | |
非控股權益形式調整
|
| | | | | | |
可歸因於Vacasa,Inc.的淨虧損
|
| | | | | | |
| | |
截至9個月
{BR}2021年9月30日{BR} |
| |
年終
2020年12月31日 |
|
Vacasa Inc.預計淨虧損
|
| | | | | | |
加權平均A類普通股流通股、基本股和稀釋股
|
| | | | | | |
A類普通股基本稀釋後每股淨虧損
|
| | | | | | |
TPG Pace公眾股東
|
| | | | | | |
{BR}Vacasa A類股東{BR}
|
| | | | | | |
贊助商和分支機構
|
| | | | | | |
管道投資者
|
| | | | | | |
遠期採購商(不包括關聯公司)
|
| | | | | | |
形式流通股、基本股和稀釋股
|
| | | | | | |
| | |
{BR}瓦卡薩{BR}
控股 歷史 |
| |
交鑰匙
歷史, 調整後的 |
| |
交易
會計 調整 |
| |
備註
|
| |
{BR}瓦卡薩{BR}
控股,作為 調整後的專業人員 {BR}表單{BR} 組合 |
| ||||||||||||
回來吧。
|
| | | $ | 696,954 | | | | | $ | 31,562 | | | | | $ | — | | | | | | | | $ | 728,516 | | |
運營成本和費用: | | | | | | | | | | | | | | | | | | | | | | | | |||||
收入成本,不包括折舊和攤銷,分別顯示在下面
|
| | | | 332,455 | | | | | | 11,406 | | | | | | — | | | | | | | | | 343,861 | | |
運營和支持
|
| | | | 132,836 | | | | | | 7,141 | | | | | | — | | | | | | | | | 139,977 | | |
技術與開發
|
| | | | 30,935 | | | | | | 1,946 | | | | | | — | | | | | | | | | 32,881 | | |
銷售和營銷
|
| | | | 114,657 | | | | | | 7,584 | | | | | | — | | | | | | | | | 122,241 | | |
一般和行政
|
| | | | 59,672 | | | | | | 5,886 | | | | | | (10,944) | | | |
(a)
|
| | | | 54,614 | | |
折舊
|
| | | | 12,721 | | | | | | 241 | | | | | | — | | | | | | | | | 12,962 | | |
無形資產攤銷
|
| | | | 30,778 | | | | | | — | | | | | | 5,115 | | | |
(b)
|
| | | | 35,893 | | |
總運營成本和費用
|
| | | | 714,054 | | | | | | 34,204 | | | | | | (5,829) | | | | | | | | | 742,429 | | |
運營損失
|
| | | | (17,100) | | | | | | (2,642) | | | | | | 5,829 | | | | | | | | | (13,913) | | |
利息收入
|
| | | | 32 | | | | | | 4 | | | | | | — | | | | | | | | | 36 | | |
利息支出
|
| | | | (9,219) | | | | | | (60) | | | | | | 60 | | | |
(c)
|
| | | | (9,219) | | |
其他收入(費用),淨額
|
| | | | (10,199) | | | | | | — | | | | | | — | | | | | | | | | (10,199) | | |
所得税前虧損
|
| | | | (36,486) | | | | | | (2,698) | | | | | | 5,889 | | | | | | | | | (33,295) | | |
所得税費用(福利)
|
| | | | (76) | | | | | | 90 | | | | | | — | | | | | | | | | 14 | | |
淨虧損
|
| | | $ | (36,410) | | | | | $ | (2,788) | | | | | $ | 5,889 | | | | | | | | $ | (33,309) | | |
| | |
{BR}瓦卡薩{BR}
控股 歷史 |
| |
交鑰匙
歷史, 調整後的 |
| |
交易
會計 調整 |
| |
備註
|
| |
{BR}瓦卡薩{BR}
控股,作為 調整後的專業人員 {BR}表單{BR} 組合 |
| ||||||||||||
回來吧。
|
| | | $ | 491,760 | | | | | $ | 94,088 | | | | | $ | — | | | | | | | | $ | 585,848 | | |
運營成本和費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收入成本,不包括折舊和攤銷,分別顯示在下面
|
| | | | 256,086 | | | | | | 36,587 | | | | | | — | | | | | | | | | 292,673 | | |
運營和支持
|
| | | | 116,192 | | | | | | 24,351 | | | | | | — | | | | | | | | | 140,543 | | |
技術與開發
|
| | | | 27,030 | | | | | | 6,473 | | | | | | — | | | | | | | | | 33,503 | | |
銷售和營銷
|
| | | | 79,971 | | | | | | 24,561 | | | | | | — | | | | | | | | | 104,532 | | |
一般和行政
|
| | | | 57,587 | | | | | | 8,427 | | | | | | 10,944 | | | |
(a)
|
| | | | 76,958 | | |
折舊
|
| | | | 15,483 | | | | | | 958 | | | | | | — | | | | | | | | | 16,441 | | |
無形資產攤銷
|
| | | | 18,817 | | | | | | — | | | | | | 25,760 | | | |
(b)
|
| | | | 44,577 | | |
總運營成本和費用
|
| | | | 571,166 | | | | | | 101,357 | | | | | | 36,704 | | | | | | | | | 709,227 | | |
運營損失
|
| | | | (79,406) | | | | | | (7,269) | | | | | | (36,704) | | | | | | | | | (123,379) | | |
利息收入
|
| | | | 385 | | | | | | 82 | | | | | | — | | | | | | | | | 467 | | |
利息支出
|
| | | | (7,907) | | | | | | (274) | | | | | | 274 | | | |
(c)
|
| | | | (7,907) | | |
其他收入(費用),淨額
|
| | | | (5,725) | | | | | | 147 | | | | | | — | | | | | | | | | (5,578) | | |
所得税前虧損
|
| | | | (92,653) | | | | | | (7,314) | | | | | | (36,430) | | | | | | | | | (136,397) | | |
所得税費用(福利)
|
| | | | (315) | | | | | | 128 | | | | | | — | | | | | | | | | (187) | | |
淨虧損
|
| | | $ | (92,338) | | | | | $ | (7,442) | | | | | $ | (36,430) | | | | | | | | $ | (136,210) | | |
| | |
交鑰匙歷史記錄,
之前的 重新分類 |
| |
重新分類
|
| |
TurnKey
歷史, 調整後的 |
| |||||||||
回來
|
| | | $ | 30,618 | | | | | $ | 944 | | | | | $ | 31,562 | | |
收入成本
|
| | | | 14,266 | | | | | | (14,266) | | | | | | — | | |
運營費用: | | | | | | | | | | | | | | | | | | | |
收入成本,不包括折舊和攤銷,分別顯示在下面
|
| | | | | | | | | | 11,406 | | | | | | 11,406 | | |
運營和支持
|
| | | | | | | | | | 7,141 | | | | | | 7,141 | | |
技術與開發
|
| | | | | | | | | | 1,946 | | | | | | 1,946 | | |
員工薪酬和福利
|
| | | | 9,936 | | | | | | (9,936) | | | | | | — | | |
交易成本
|
| | | | 3,495 | | | | | | (3,495) | | | | | | — | | |
一般和行政
|
| | | | 3,006 | | | | | | 2,880 | | | | | | 5,886 | | |
銷售和營銷
|
| | | | 2,025 | | | | | | 5,559 | | | | | | 7,584 | | |
旅行
|
| | | | 291 | | | | | | (291) | | | | | | — | | |
折舊攤銷
|
| | | | 241 | | | | | | (241) | | | | | | — | | |
折舊
|
| | | | | | | | | | 241 | | | | | | 241 | | |
無形資產攤銷
|
| | | | | | | | | | | | | | | | — | | |
總運營費用
|
| | | | 18,994 | | | | | | 15,210 | | | | | | 34,204 | | |
運營損失
|
| | | | (2,642) | | | | | | — | | | | | | (2,642) | | |
其他收入(費用): | | | | | | | | | | | | | | | | | | | |
利息收入
|
| | | | 4 | | | | | | | | | | | | 4 | | |
利息支出
|
| | | | (60) | | | | | | | | | | | | (60) | | |
其他費用,淨額
|
| | | | | | | | | | — | | | | | | — | | |
其他收入合計,淨額
|
| | | | (56) | | | | | | — | | | | | | (56) | | |
所得税前虧損
|
| | | | (2,698) | | | | | | — | | | | | | (2,698) | | |
所得税費用
|
| | | | 90 | | | | | | | | | | | | 90 | | |
淨虧損
|
| | | $ | (2,788) | | | | | $ | — | | | | | $ | (2,788) | | |
| | |
交鑰匙歷史記錄,
之前的 重新分類 |
| |
重新分類
|
| |
TurnKey
歷史, 調整後的 |
| |||||||||
回來
|
| | | $ | 93,214 | | | | | $ | 874 | | | | | $ | 94,088 | | |
收入成本
|
| | | | 47,439 | | | | | | (47,439) | | | | | | — | | |
運營費用: | | | | | | | | | | | | | | | | | | | |
收入成本,不包括折舊和攤銷,分別顯示在下面
|
| | | | | | | | | | 36,587 | | | | | | 36,587 | | |
運營和支持
|
| | | | | | | | | | 24,351 | | | | | | 24,352 | | |
技術與開發
|
| | | | | | | | | | 6,473 | | | | | | 6,473 | | |
員工薪酬和福利
|
| | | | 34,306 | | | | | | (34,306) | | | | | | — | | |
一般和行政
|
| | | | 10,352 | | | | | | (1,925) | | | | | | 8,427 | | |
銷售和營銷
|
| | | | 5,975 | | | | | | 18,586 | | | | | | 24,561 | | |
旅行
|
| | | | 1,306 | | | | | | (1,306) | | | | | | — | | |
折舊攤銷
|
| | | | 958 | | | | | | (958) | | | | | | — | | |
折舊
|
| | | | | | | | | | 958 | | | | | | 958 | | |
無形資產攤銷
|
| | | | | | | | | | | | | | | | — | | |
總運營費用
|
| | | | 52,897 | | | | | | 48,460 | | | | | | 101,357 | | |
運營損失
|
| | | | (7,122) | | | | | | (147) | | | | | | (7,269) | | |
其他收入(費用):
|
| | | | | | | | | | | | | | | | | | |
利息收入
|
| | | | 82 | | | | | | | | | | | | 82 | | |
利息支出
|
| | | | (274) | | | | | | | | | | | | (274) | | |
其他收入(費用),淨額
|
| | | | — | | | | | | 147 | | | | | | 147 | | |
其他收入合計,淨額
|
| | | | (192) | | | | | | 147 | | | | | | (45) | | |
所得税前虧損
|
| | | | (7,314) | | | | | | (0) | | | | | | (7,314) | | |
所得税費用
|
| | | | 128 | | | | | | | | | | | | 128 | | |
淨虧損
|
| | | $ | (7,442) | | | | | $ | (0) | | | | | $ | (7,442) | | |
(千)
|
| | | | | | |
現金對價
|
| | | $ | 45,000 | | |
Vacasa Holdings已發行公用單位公允價值
|
| | | | 573,800 | | |
已支付的全部購買對價
|
| | | $ | 618,800 | | |
(千)
|
| | | | | | |
已確認的收購可識別資產金額和承擔的負債 | | | | | | | |
現金和現金等價物
|
| | | | 40,461 | | |
受限現金
|
| | | | 14,444 | | |
應收賬款淨額
|
| | | | 3,548 | | |
預付費用和其他流動資產
|
| | | | 7,614 | | |
物業和設備
|
| | | | 1,494 | | |
無形資產
|
| | | | 107,600 | | |
應付帳款
|
| | | | (8,446) | | |
應付業主的資金
|
| | | | (20,393) | | |
應繳酒店費和銷售税
|
| | | | (5,575) | | |
遞延收入
|
| | | | (5,953) | | |
未來住宿積分
|
| | | | (10,601) | | |
應計費用和其他負債
|
| | | | (8,474) | | |
其他長期負債
|
| | | | (5,850) | | |
可識別淨資產總額
|
| | | | 109,869 | | |
商譽
|
| | | | 508,931 | | |
獲取的淨資產
|
| | | $ | 618,800 | | |
可識別無形資產
|
| |
預計
公平 值 (千) |
| |
預計
使用壽命 (年) |
| |
攤銷
費用 年份 {BR}已結束{BR} 2020年12月31日 |
| |
攤銷
費用 三個 {BR}個月結束{BR} {BR}2021年3月31日{BR} |
| ||||||||||||
房主合同
|
| | | $ | 102,300 | | | | | | 5 | | | | | $ | 20,460 | | | | | $ | 5,115 | | |
數據庫和列表
|
| | | | 3,400 | | | | | | 1 | | | | | | 3,400 | | | | | | — | | |
商標、商品名稱、品牌名稱
|
| | | | 1,900 | | | | | | 1 | | | | | | 1,900 | | | | | | — | | |
| | | | $ | 107,600 | | | | | | | | | | | $ | 25,760 | | | | | $ | 5,115 | | |
| 説明性客人住宿 | | | | | | | |
| 租金:{BR} | | | | | | | |
|
每晚租金
|
| | | $ | 175 | | |
|
售出的夜數
|
| | | | 4 | | |
|
租金合計
|
| | | $ | 700 | | |
|
住宿費和服務費(1)
|
| | | $ | 240 | | |
|
住宿税
|
| | | $ | 60 | | |
|
從客人處收取的總額(預訂毛值)
|
| | | $ | 1,000 | | |
|
少交房税
|
| | | | (60) | | |
|
減少:房主支出(2)
|
| | | $ | (490) | | |
|
Vacasa總收入
|
| | | $ | 450 | | |
| | |
年終
12月31日 (千) |
| |
9月30日,{BR} (千) |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
回來吧。
|
| | | $ | 299,281 | | | | | $ | 491,760 | | | | | $ | 382,851 | | | | | $ | 696,954 | | |
運營成本和費用: | | | | | | | | | | | | | | | | | | | | | | | | | |
收入成本,不包括折舊和攤銷,分別列在(1)下面
|
| | | | 164,466 | | | | | | 256,086 | | | | | | 187,089 | | | | | | 332,455 | | |
運營和支持(1)
|
| | | | 78,782 | | | | | | 116,192 | | | | | | 87,193 | | | | | | 132,836 | | |
技術與發展(1)
|
| | | | 16,929 | | | | | | 27,030 | | | | | | 19,452 | | | | | | 30,935 | | |
銷售和營銷(1)
|
| | | | 70,584 | | | | | | 79,971 | | | | | | 62,735 | | | | | | 114,657 | | |
一般和行政(1)
|
| | | | 36,289 | | | | | | 57,587 | | | | | | 38,990 | | | | | | 59,672 | | |
折舊
|
| | | | 5,705 | | | | | | 15,483 | | | | | | 11,381 | | | | | | 12,721 | | |
無形資產攤銷
|
| | | | 7,984 | | | | | | 18,817 | | | | | | 14,519 | | | | | | 30,778 | | |
總成本和費用
|
| | | | 380,739 | | | | | | 571,166 | | | | | | 421,359 | | | | | | 714,054 | | |
運營損失
|
| | | | (81,458) | | | | | | (79,406) | | | | | | (38,508) | | | | | | (17,100) | | |
利息收入
|
| | | | 1,050 | | | | | | 385 | | | | | | 379 | | | | | | 32 | | |
利息支出
|
| | | | (1,186) | | | | | | (7,907) | | | | | | (4,772) | | | | | | (9,219) | | |
其他收入(費用),淨額
|
| | | | (3,354) | | | | | | (5,725) | | | | | | (4,375) | | | | | | (10,199) | | |
所得税前虧損
|
| | | | (84,948) | | | | | | (92,653) | | | | | | (47,276) | | | | | | (36,486) | | |
所得税優惠
|
| | | | 76 | | | | | | 315 | | | | | | 236 | | | | | | 76 | | |
淨虧損
|
| | | $ | (84,872) | | | | | $ | (92,338) | | | | | $ | (47,040) | | | | | $ | (36,410) | | |
| | |
年終
12月31日 (千) |
| |
截至9個月
9月30日,{BR} (千) |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
收入成本
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
運營和支持
|
| | | | — | | | | | | 252 | | | | | | 224 | | | | | | 86 | | |
技術與開發
|
| | | | — | | | | | | 641 | | | | | | 407 | | | | | | 489 | | |
銷售和營銷
|
| | | | — | | | | | | 372 | | | | | | 98 | | | | | | 1,047 | | |
一般和行政
|
| | | | 69 | | | | | | 2,084 | | | | | | 1,143 | | | | | | 3,651 | | |
股權薪酬總支出
|
| | | $ | 69 | | | | | $ | 3,349 | | | | | $ | 1,872 | | | | | $ | 5,273 | | |
| | |
年終
12月31日 |
| |
截至9個月
9月30日,{BR} |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
回來吧。
|
| | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | |
運營成本和費用: | | | | | | | | | | | | | | | | | | | | | | | | | |
收入成本,不包括折舊和攤銷,分別顯示在下面
|
| | | | 55% | | | | | | 52% | | | | | | 49% | | | | | | 48% | | |
運營和支持
|
| | | | 26% | | | | | | 24% | | | | | | 23% | | | | | | 19% | | |
技術與開發
|
| | | | 6% | | | | | | 5% | | | | | | 5% | | | | | | 4% | | |
銷售和營銷
|
| | | | 24% | | | | | | 16% | | | | | | 16% | | | | | | 16% | | |
一般和行政
|
| | | | 12% | | | | | | 12% | | | | | | 10% | | | | | | 9% | | |
折舊
|
| | | | 2% | | | | | | 3% | | | | | | 3% | | | | | | 2% | | |
無形資產攤銷
|
| | | | 3% | | | | | | 4% | | | | | | 4% | | | | | | 4% | | |
總成本和費用
|
| | | | 127% | | | | | | 116% | | | | | | 110% | | | | | | 102% | | |
運營損失
|
| | | | (27)% | | | | | | (16)% | | | | | | (10)% | | | | | | (2)% | | |
利息收入
|
| | | | —% | | | | | | —% | | | | | | —% | | | | | | —% | | |
利息支出
|
| | | | —% | | | | | | (2)% | | | | | | (1)% | | | | | | (1)% | | |
其他收入(費用),淨額
|
| | | | (1)% | | | | | | (1)% | | | | | | (1)% | | | | | | (1)% | | |
所得税前虧損
|
| | | | (28)% | | | | | | (19)% | | | | | | (12)% | | | | | | (5)% | | |
所得税(福利)費用
|
| | | | —% | | | | | | —% | | | | | | —% | | | | | | —% | | |
淨虧損
|
| | | | (28)% | | | | | | (19)% | | | | | | (12)% | | | | | | (5)% | | |
| | |
{BR}截至9月30日的9個月{BR}
|
| |||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千元,百分比除外)
|
| |||||||||||||||||||||
回來吧。
|
| | | $ | 382,851 | | | | | $ | 696,954 | | | | | $ | 314,103 | | | | | | 82% | | |
| | |
{BR}截至9月30日的9個月{BR}
|
| |||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千元,百分比除外)
|
| |||||||||||||||||||||
收入成本
|
| | | $ | 187,089 | | | | | $ | 332,455 | | | | | $ | 145,366 | | | | | | 78% | | |
收入百分比
|
| | | | 48.9% | | | | | | 47.7% | | | | | | | | | | | | | | |
| | |
{BR}截至9月30日的9個月{BR}
|
| |||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(千元,百分比除外)
|
| |||||||||||||||||||||
運營和支持
|
| | | $ | 87,193 | | | | | $ | 132,836 | | | | | $ | 45,643 | | | | | | 52% | | |
收入百分比
|
| | | | 22.8% | | | | | | 19.1% | | | | | | | | | | | | | | |
| | |
{BR}截至9月30日的9個月{BR}
|
| |||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(千元,百分比除外)
|
| |||||||||||||||||||||
技術與開發
|
| | | $ | 19,452 | | | | | $ | 30,935 | | | | | $ | 11,483 | | | | | | 59% | | |
收入百分比
|
| | | | 5.1% | | | | | | 4.4% | | | | | | | | | | | | | | |
| | |
{BR}截至9月30日的9個月{BR}
|
| |||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(千元,百分比除外)
|
| |||||||||||||||||||||
銷售和營銷
|
| | | $ | 62,735 | | | | | $ | 114,657 | | | | | $ | 51,922 | | | | | | 83% | | |
收入百分比
|
| | | | 16.4% | | | | | | 16.5% | | | | | | | | | | | | | | |
| | |
{BR}截至9月30日的9個月{BR}
|
| |||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(千元,百分比除外)
|
| |||||||||||||||||||||
一般和行政
|
| | | $ | 38,990 | | | | | $ | 59,672 | | | | | $ | 20,682 | | | | | | 53% | | |
收入百分比
|
| | | | 10.2% | | | | | | 8.6% | | | | | | | | | | | | | | |
| | |
{BR}截至9月30日的9個月{BR}
|
| |||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(千元,百分比除外)
|
| |||||||||||||||||||||
折舊
|
| | | $ | 11,381 | | | | | $ | 12,721 | | | | | $ | 1,340 | | | | | | 12% | | |
收入百分比
|
| | | | 3.0% | | | | | | 1.8% | | | | | | | | | | | | | | |
無形資產攤銷
|
| | | $ | 14,519 | | | | | $ | 30,778 | | | | | $ | 16,259 | | | | | | 112% | | |
收入百分比
|
| | | | 3.8% | | | | | | 4.4% | | | | | | | | | | | | | | |
| | |
{BR}截至9月30日的9個月{BR}
|
| |||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(千元,百分比除外)
|
| |||||||||||||||||||||
利息收入
|
| | | $ | 379 | | | | | $ | 32 | | | | | $ | (347) | | | | | | (92)% | | |
收入百分比
|
| | | | 0.1% | | | | | | 0.0% | | | | | | | | | | | | | | |
利息支出
|
| | | $ | (4,772) | | | | | $ | (9,219) | | | | | $ | (4,447) | | | | | | 93% | | |
收入百分比
|
| | | | (1.2)% | | | | | | (1.3)% | | | | | | | | | | | | | | |
其他收入(費用),淨額
|
| | | $ | (4,375) | | | | | $ | (10,199) | | | | | $ | (5,824) | | | | | | 133% | | |
收入百分比
|
| | | | (1.1)% | | | | | | (1.5)% | | | | | | | | | | | | | | |
| | |
截至12月31日的年度
|
| |||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千元,百分比除外)
|
| |||||||||||||||||||||
回來吧。
|
| | | $ | 299,281 | | | | | $ | 491,760 | | | | | $ | 192,479 | | | | | | 64% | | |
| | |
截至12月31日的年度
|
| |||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千元,百分比除外)
|
| |||||||||||||||||||||
不包括折舊和攤銷的收入成本
|
| | | $ | 164,466 | | | | | $ | 256,086 | | | | | $ | 91,620 | | | | | | 56% | | |
收入百分比
|
| | | | 55.0% | | | | | | 52.1% | | | | | | | | | | | | | | |
| | |
截至12月31日的年度
|
| |||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千元,百分比除外)
|
| |||||||||||||||||||||
運營和支持
|
| | | $ | 78,782 | | | | | $ | 116,192 | | | | | $ | 37,410 | | | | | | 47% | | |
收入百分比
|
| | | | 26.3% | | | | | | 23.6% | | | | | | | | | | | | | | |
| | |
截至12月31日的年度
|
| |||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千元,百分比除外)
|
| |||||||||||||||||||||
技術與開發
|
| | | $ | 16,929 | | | | | $ | 27,030 | | | | | $ | 10,101 | | | | | | 60% | | |
收入百分比
|
| | | | 5.7% | | | | | | 5.5% | | | | | | | | | | | | | | |
| | |
截至12月31日的年度
|
| |||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千元,百分比除外)
|
| |||||||||||||||||||||
銷售和營銷
|
| | | $ | 70,584 | | | | | $ | 79,971 | | | | | $ | 9,387 | | | | | | 13% | | |
收入百分比
|
| | | | 23.6% | | | | | | 16.3% | | | | | | | | | | | | | | |
| | |
截至12月31日的年度
|
| |||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千元,百分比除外)
|
| |||||||||||||||||||||
一般和行政
|
| | | $ | 36,289 | | | | | $ | 57,587 | | | | | $ | 21,298 | | | | | | 59% | | |
收入百分比
|
| | | | 12.1% | | | | | | 11.7% | | | | | | | | | | | | | | |
| | |
截至12月31日的年度
|
| |||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千元,百分比除外)
|
| |||||||||||||||||||||
一般和行政
|
| | | $ | 5,705 | | | | | $ | 15,483 | | | | | $ | 9,778 | | | | | | 171% | | |
收入百分比
|
| | | | 1.9% | | | | | | 3.1% | | | | | | | | | | | | | | |
無形資產攤銷
|
| | | $ | 7,984 | | | | | $ | 18,817 | | | | | $ | 10,833 | | | | | | 136% | | |
收入百分比
|
| | | | 2.7% | | | | | | 3.8% | | | | | | | | | | | | | | |
| | |
截至12月31日的年度
|
| |||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千元,百分比除外)
|
| |||||||||||||||||||||
利息收入
|
| | | $ | 1,050 | | | | | $ | 385 | | | | | $ | (665) | | | | | | (63)% | | |
收入百分比
|
| | | | 0.4% | | | | | | 0.1% | | | | | | | | | | | | | | |
利息支出
|
| | | $ | (1,186) | | | | | $ | (7,907) | | | | | $ | (6,721) | | | | | | 567% | | |
收入百分比
|
| | | | (0.4)% | | | | | | (1.6)% | | | | | | | | | | | | | | |
其他收入(費用),淨額
|
| | | $ | (3,354) | | | | | $ | (5,725) | | | | | $ | (2,371) | | | | | | 71% | | |
收入百分比
|
| | | | (1.1)% | | | | | | (1.2)% | | | | | | | | | | | | | | |
| | |
截止三個月
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Sep.30,
2019 |
| |
{BR}12月31日,{BR}
2019 |
| |
3月31日,
2020 |
| |
{BR}年6月30日
2020 |
| |
Sep.30,
2020 |
| |
{BR}12月31日,{BR}
2020 |
| |
3月31日,
2021 |
| |
{BR}年6月30日
2021 |
| |
Sep.30,
2021 |
| |||||||||||||||||||||||||||
| | |
(單位:百萬)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
回來吧。
|
| | | $ | 97.7 | | | | | $ | 81.7 | | | | | $ | 113.4 | | | | | $ | 83.3 | | | | | $ | 186.1 | | | | | $ | 108.9 | | | | | $ | 129.4 | | | | | $ | 237.6 | | | | | $ | 329.9 | | |
運營成本和費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收入成本,不包括
折舊攤銷 在(1)下面單獨顯示 |
| | | | 46.5 | | | | | | 52.5 | | | | | | 62.8 | | | | | | 41.6 | | | | | | 82.7 | | | | | | 69.0 | | | | | | 75.6 | | | | | | 118.4 | | | | | | 138.5 | | |
運營和支持(1)
|
| | | | 18.4 | | | | | | 28.7 | | | | | | 31.4 | | | | | | 21.1 | | | | | | 34.7 | | | | | | 29.0 | | | | | | 30.3 | | | | | | 47.1 | | | | | | 55.4 | | |
技術和
開發(1) |
| | | | 3.6 | | | | | | 6.4 | | | | | | 8.5 | | | | | | 4.1 | | | | | | 6.8 | | | | | | 7.6 | | | | | | 7.5 | | | | | | 11.1 | | | | | | 12.3 | | |
銷售和營銷(1)
|
| | | | 17.6 | | | | | | 23.6 | | | | | | 26.7 | | | | | | 13.6 | | | | | | 22.5 | | | | | | 17.2 | | | | | | 25.5 | | | | | | 39.2 | | | | | | 49.9 | | |
一般和行政(1)
|
| | | | 8.8 | | | | | | 14.2 | | | | | | 12.3 | | | | | | 11.4 | | | | | | 15.3 | | | | | | 18.6 | | | | | | 21.4 | | | | | | 18.9 | | | | | | 19.3 | | |
折舊
|
| | | | 1.6 | | | | | | 2.0 | | | | | | 3.7 | | | | | | 3.8 | | | | | | 3.9 | | | | | | 4.1 | | | | | | 4.1 | | | | | | 4.2 | | | | | | 4.4 | | |
無形資產攤銷
|
| | | | 1.3 | | | | | | 3.1 | | | | | | 4.8 | | | | | | 4.9 | | | | | | 4.8 | | | | | | 4.3 | | | | | | 4.7 | | | | | | 12.1 | | | | | | 14.0 | | |
總運營成本和費用
|
| | | | 97.8 | | | | | | 130.5 | | | | | | 150.2 | | | | | | 100.5 | | | | | | 170.7 | | | | | | 149.8 | | | | | | 169.2 | | | | | | 251.0 | | | | | | 293.9 | | |
來自
的收入(虧損)
操作 |
| | | | (0.1) | | | | | | (48.8) | | | | | | (36.8) | | | | | | (17.2) | | | | | | 15.4 | | | | | | (40.9) | | | | | | (39.8) | | | | | | (13.3) | | | | | | 36.0 | | |
利息收入
|
| | | | 0.2 | | | | | | 0.4 | | | | | | 0.3 | | | | | | 0.1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
利息支出
|
| | | | (0.4) | | | | | | (0.3) | | | | | | (0.2) | | | | | | (1.5) | | | | | | (3.1) | | | | | | (3.1) | | | | | | (2.8) | | | | | | (3.1) | | | | | | (3.3) | | |
其他收入(費用),淨額
|
| | | | (0.2) | | | | | | (3.1) | | | | | | (0.3) | | | | | | (1.0) | | | | | | (3.0) | | | | | | (1.4) | | | | | | (6.7) | | | | | | (3.6) | | | | | | 0.2 | | |
所得税前收入(虧損)
|
| | | | (0.6) | | | | | | (51.7) | | | | | | (37.0) | | | | | | (19.6) | | | | | | 9.3 | | | | | | (45.4) | | | | | | (49.3) | | | | | | (20.0) | | | | | | 32.9 | | |
所得税優惠(費用)
|
| | | | (0.1) | | | | | | 0.3 | | | | | | 0.1 | | | | | | 0.1 | | | | | | 0.1 | | | | | | 0.1 | | | | | | — | | | | | | 0.1 | | | | | | (0.1) | | |
淨收益(虧損)
|
| | | $ | (0.7) | | | | | $ | (51.5) | | | | | $ | (36.9) | | | | | $ | (19.5) | | | | | $ | 9.4 | | | | | $ | (45.3) | | | | | $ | (49.3) | | | | | $ | (19.9) | | | | | $ | 32.8 | | |
| | |
截止三個月
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Sep.30,
2019 |
| |
{BR}12月31日,{BR}
2019 |
| |
3月31日,
2020 |
| |
{BR}年6月30日
2020 |
| |
Sep.30,
2020 |
| |
{BR}12月31日,{BR}
2020 |
| |
3月31日,
2021 |
| |
{BR}年6月30日
2021 |
| |
Sep.30,
2021 |
| |||||||||||||||||||||||||||
| | |
(單位:百萬)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
收入成本
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
運營和支持
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.2 | | | | | | 0.1 | | | | | | — | | | | | | 0.1 | | | | | | 0.0 | | |
技術與開發
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.4 | | | | | | 0.2 | | | | | | 0.2 | | | | | | 0.1 | | | | | | 0.2 | | |
銷售和營銷
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.1 | | | | | | 0.3 | | | | | | 0.2 | | | | | | 0.4 | | | | | | 0.4 | | |
一般和行政
|
| | | | — | | | | | | 0.1 | | | | | | — | | | | | | 0.7 | | | | | | 0.5 | | | | | | 0.9 | | | | | | 0.4 | | | | | | 1.6 | | | | | | 1.7 | | |
股權薪酬總支出
|
| | | $ | — | | | | | $ | 0.1 | | | | | $ | — | | | | | $ | 0.7 | | | | | $ | 1.2 | | | | | $ | 1.5 | | | | | $ | 0.8 | | | | | $ | 2.2 | | | | | $ | 2.3 | | |
| | |
截止三個月
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Sep.30,
2019 |
| |
{BR}12月31日,{BR}
2019 |
| |
3月31日,
2020 |
| |
{BR}年6月30日
2020 |
| |
Sep.30,
2020 |
| |
{BR}12月31日,{BR}
2020 |
| |
3月31日,
2021 |
| |
{BR}年6月30日
2021 |
| |
Sep.30,
2021 |
| |||||||||||||||||||||||||||
回來吧。
|
| | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | |
運營成本和費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收入成本,不包括折舊和攤銷,分別顯示在下面
|
| | | | 48% | | | | | | 64% | | | | | | 55% | | | | | | 50% | | | | | | 44% | | | | | | 63% | | | | | | 58% | | | | | | 50% | | | | | | 42% | | |
運營和支持
|
| | | | 19% | | | | | | 35% | | | | | | 28% | | | | | | 25% | | | | | | 19% | | | | | | 27% | | | | | | 23% | | | | | | 20% | | | | | | 17% | | |
技術與開發
|
| | | | 4% | | | | | | 8% | | | | | | 8% | | | | | | 5% | | | | | | 4% | | | | | | 7% | | | | | | 6% | | | | | | 5% | | | | | | 4% | | |
銷售和營銷
|
| | | | 18% | | | | | | 29% | | | | | | 24% | | | | | | 16% | | | | | | 12% | | | | | | 16% | | | | | | 20% | | | | | | 16% | | | | | | 15% | | |
一般和行政
|
| | | | 9% | | | | | | 17% | | | | | | 11% | | | | | | 14% | | | | | | 8% | | | | | | 17% | | | | | | 17% | | | | | | 8% | | | | | | 6% | | |
折舊
|
| | | | 2% | | | | | | 2% | | | | | | 3% | | | | | | 5% | | | | | | 2% | | | | | | 4% | | | | | | 3% | | | | | | 2% | | | | | | 1% | | |
無形資產攤銷
|
| | | | 1% | | | | | | 4% | | | | | | 4% | | | | | | 6% | | | | | | 3% | | | | | | 4% | | | | | | 4% | | | | | | 5% | | | | | | 4% | | |
總運營成本和
費用 |
| | | | 100% | | | | | | 160% | | | | | | 132% | | | | | | 121% | | | | | | 92% | | | | | | 138% | | | | | | 131% | | | | | | 106% | | | | | | 89% | | |
運營收入(虧損)
|
| | | | —% | | | | | | (60)% | | | | | | (32)% | | | | | | (21)% | | | | | | 8% | | | | | | (38)% | | | | | | (31)% | | | | | | (6)% | | | | | | 11% | | |
利息收入
|
| | | | —% | | | | | | —% | | | | | | —% | | | | | | —% | | | | | | —% | | | | | | —% | | | | | | —% | | | | | | —% | | | | | | —% | | |
利息支出
|
| | | | —% | | | | | | —% | | | | | | —% | | | | | | (2)% | | | | | | (2)% | | | | | | (3)% | | | | | | (2)% | | | | | | (1)% | | | | | | (1)% | | |
其他收入(費用),淨額
|
| | | | —% | | | | | | (4)% | | | | | | —% | | | | | | (1)% | | | | | | (2)% | | | | | | (1)% | | | | | | (5)% | | | | | | (2)% | | | | | | —% | | |
所得税前收入(虧損)
|
| | | | (1)% | | | | | | (63)% | | | | | | (33)% | | | | | | (24)% | | | | | | 5% | | | | | | (42)% | | | | | | (38)% | | | | | | (8)% | | | | | | 10% | | |
所得税優惠(費用)
|
| | | | —% | | | | | | —% | | | | | | —% | | | | | | —% | | | | | | —% | | | | | | —% | | | | | | —% | | | | | | —% | | | | | | —% | | |
淨收益(虧損)
|
| | | | (1)% | | | | | | (63)% | | | | | | (33)% | | | | | | (23)% | | | | | | 5% | | | | | | (42)% | | | | | | (38)% | | | | | | (8)% | | | | | | 10% | | |
| | |
十二個
個月 已結束 |
| |
截止三個月
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(單位為千,GBV除外
每晚售出) |
| |
{BR}12月31日{BR}
2019 |
| |
{BR}12月31日{BR}
2020 |
| |
Sep.30,
2019 |
| |
{BR}12月31日{BR}
2019 |
| |
3月31日,
2020 |
| |
6月30日,{BR}
2020 |
| |
Sep.30,
2020 |
| |
{BR}12月31日{BR}
2020 |
| |
3月31日,
2021 |
| |
6月30日,{BR}
2021 |
| |
Sep.30,
2021 |
| |||||||||||||||||||||||||||||||||
總預訂額
{BR}(‘GBV’){BR} |
| | | $ | 588,566 | | | | | $ | 935,447 | | | | | $ | 199,956 | | | | | $ | 138,526 | | | | | $ | 200,636 | | | | | $ | 148,153 | | | | | $ | 393,571 | | | | | $ | 193,087 | | | | | $ | 245,877 | | | | | $ | 514,201 | | | | | $ | 776,150 | | |
售出的夜數
|
| | | | 2,052 | | | | | | 3,005 | | | | | | 644 | | | | | | 514 | | | | | | 739 | | | | | | 449 | | | | | | 1,113 | | | | | | 704 | | | | | | 824 | | | | | | 1,407 | | | | | | 1,840 | | |
每晚售出{BR}GBV{BR}
|
| | | $ | 287 | | | | | $ | 311 | | | | | $ | 310 | | | | | $ | 270 | | | | | $ | 271 | | | | | $ | 330 | | | | | $ | 354 | | | | | $ | 274 | | | | | $ | 298 | | | | | $ | 365 | | | | | $ | 422 | | |
| | |
截止三個月
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Sep.30,
2019 |
| |
{BR}12月31日,{BR}
2019 |
| |
3月31日,
2020 |
| |
{BR}年6月30日
2020 |
| |
Sep.30,
2020 |
| |
{BR}12月31日,{BR}
2020 |
| |
3月31日,
2021 |
| |
{BR}年6月30日
2021 |
| |
Sep.30,
2021 |
| |||||||||||||||||||||||||||
| | |
(單位:百萬)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
調整後的EBITDA
|
| | | $ | 2.8 | | | | | $ | (42.4) | | | | | $ | (24.8) | | | | | $ | (6.4) | | | | | $ | 25.4 | | | | | $ | (29.2) | | | | | $ | (23.7) | | | | | $ | 6.5 | | | | | $ | 56.9 | | |
調整後EBITDA佔收入的百分比
|
| | | | 3% | | | | | | (52)% | | | | | | (22)% | | | | | | (8)% | | | | | | 14% | | | | | | (27)% | | | | | | (18)% | | | | | | 3% | | | | | | 17% | | |
TTM調整後EBITDA
|
| | | $ | (49.8) | | | | | $ | (66.4) | | | | | $ | (76.1) | | | | | $ | (70.8) | | | | | $ | (48.1) | | | | | $ | (35.0) | | | | | $ | (33.9) | | | | | $ | (21.0) | | | | | $ | 10.5 | | |
TTM調整後EBITDA%
收入的 |
| | | | (19)% | | | | | | (22)% | | | | | | (21)% | | | | | | (19)% | | | | | | (10)% | | | | | | (7)% | | | | | | (7)% | | | | | | (3)% | | | | | | 1% | | |
| | |
截止三個月
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Sep.30,
2019 |
| |
{BR}12月31日,{BR}
2019 |
| |
3月31日,
2020 |
| |
{BR}年6月30日
2020 |
| |
Sep.30,
2020 |
| |
{BR}12月31日,{BR}
2020 |
| |
3月31日,
2021 |
| |
{BR}年6月30日
2021 |
| |
Sep.30,
2021 |
| |||||||||||||||||||||||||||
| | |
(單位:百萬)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
淨收益(虧損)
|
| | | $ | (0.7) | | | | | $ | (51.5) | | | | | $ | (36.9) | | | | | $ | (19.5) | | | | | $ | 9.4 | | | | | $ | (45.3) | | | | | $ | (49.3) | | | | | $ | (19.9) | | | | | $ | 32.8 | | |
添加回: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
無形資產折舊攤銷
|
| | | | 2.9 | | | | | | 5.1 | | | | | | 8.4 | | | | | | 8.7 | | | | | | 8.8 | | | | | | 8.4 | | | | | | 8.8 | | | | | | 16.3 | | | | | | 18.4 | | |
利息收入
|
| | | | (0.2) | | | | | | (0.4) | | | | | | (0.3) | | | | | | (0.1) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
利息支出
|
| | | | 0.4 | | | | | | 0.3 | | | | | | 0.2 | | | | | | 1.5 | | | | | | 3.1 | | | | | | 3.1 | | | | | | 2.8 | | | | | | 3.1 | | | | | | 3.3 | | |
其他收入(費用),淨額
|
| | | | 0.2 | | | | | | 3.1 | | | | | | 0.3 | | | | | | 1.0 | | | | | | 3.0 | | | | | | 1.4 | | | | | | 6.7 | | | | | | 3.6 | | | | | | (0.2) | | |
所得税優惠(費用)
|
| | | | 0.1 | | | | | | (0.3) | | | | | | (0.1) | | | | | | (0.1) | | | | | | (0.1) | | | | | | (0.1) | | | | | | — | | | | | | (0.1) | | | | | | 0.1 | | |
股權薪酬
|
| | | | — | | | | | | 0.1 | | | | | | — | | | | | | 0.7 | | | | | | 1.2 | | | | | | 1.5 | | | | | | 0.8 | | | | | | 2.2 | | | | | | 2.3 | | |
業務合併成本(1)
|
| | | | — | | | | | | 1.3 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6.2 | | | | | | 1.3 | | | | | | 0.2 | | |
重組成本(2)
|
| | | | — | | | | | | — | | | | | | 3.6 | | | | | | 1.3 | | | | | | — | | | | | | 1.8 | | | | | | 0.2 | | | | | | — | | | | | | — | | |
調整後的EBITDA
|
| | | $ | 2.8 | | | | | $ | (42.4) | | | | | $ | (24.8) | | | | | $ | (6.4) | | | | | $ | 25.4 | | | | | $ | (29.2) | | | | | $ | (23.7) | | | | | $ | 6.5 | | | | | $ | 56.9 | | |
| | |
年終
|
| |||||||||
| | |
{BR}2019年12月31日{BR}
|
| |
{BR}2020年12月31日{BR}
|
| ||||||
| | |
(單位:百萬)
|
| |||||||||
淨收益(虧損)
|
| | | $ | (84.9) | | | | | $ | (92.3) | | |
添加回: | | | | | | | | | | | | | |
無形資產折舊攤銷
|
| | | | 13.7 | | | | | | 34.3 | | |
利息收入
|
| | | | (1.1) | | | | | | (0.4) | | |
利息支出
|
| | | | 1.2 | | | | | | 7.9 | | |
其他收入(費用),淨額
|
| | | | 3.4 | | | | | | 5.7 | | |
所得税優惠(費用)
|
| | | | (0.1) | | | | | | (0.3) | | |
股權薪酬
|
| | | | 0.1 | | | | | | 3.3 | | |
業務合併成本(1)
|
| | | | 1.3 | | | | | | — | | |
重組成本(2)
|
| | | | — | | | | | | 6.8 | | |
調整後的EBITDA
|
| | | $ | (66.4) | | | | | $ | (35.0) | | |
| | |
年終
12月31日 |
| |
9月30日,{BR} |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
經營活動提供的淨現金(用於)
|
| | | $ | (35,456) | | | | | $ | (2,427) | | | | | $ | 37,716 | | | | | $ | 76,290 | | |
投資活動使用的淨現金
|
| | | | (134,409) | | | | | | (12,671) | | | | | | (10,444) | | | | | | (71,997) | | |
融資活動提供(使用)的淨現金
|
| | | | 298,782 | | | | | | 96,462 | | | | | | 98,289 | | | | | | (9,725) | | |
匯率波動對現金、現金等價物和限制性現金的影響
|
| | | | 12 | | | | | | 159 | | | | | | (177) | | | | | | (84) | | |
現金、現金等價物和限制性現金淨增(減)
|
| | | $ | 128,929 | | | | | $ | 81,523 | | | | | $ | 125,384 | | | | | $ | (5,516) | | |
| | |
按期限到期付款
|
| |||||||||||||||||||||||||||
| | |
合計
|
| |
少於
1年 |
| |
1 – 3
年 |
| |
3 – 5
年 |
| |
超過
5年 |
| |||||||||||||||
| | |
(單位:百萬)
|
| |||||||||||||||||||||||||||
長期債務(1)
|
| | | $ | 108.8 | | | | | $ | 0.1 | | | | | $ | 108.3 | | | | | $ | 0.3 | | | | | $ | 0.1 | | |
長期債務的估計利息(2)
|
| | | | 10.4 | | | | | | 3.2 | | | | | | 7.2 | | | | | | — | | | | | | — | | |
經營租賃(3)
|
| | | | 54.6 | | | | | | 13.0 | | | | | | 16.4 | | | | | | 9.8 | | | | | | 15.4 | | |
合同總義務
|
| | | $ | 173.8 | | | | | $ | 16.3 | | | | | $ | 131.9 | | | | | $ | 10.1 | | | | | $ | 15.5 | | |
名稱{BR}
|
| |
{BR}年齡{BR}
|
| |
職位
|
|
非員工董事 | | | | | | | |
Joerg亞當斯 | | | 42 | | | 導演{BR} | |
哦,天哪。哦,天哪。哦,天哪,我很抱歉。 | | | 33 | | | 導演{BR} | |
Eric Breon | | | 43 | | | 導演{BR} | |
查德·科恩 | | | 46 | | | 導演{BR} | |
本傑明·萊文 | | | 49 | | | 導演{BR} | |
BarbaraMesing | | | 50 | | | 導演{BR} | |
傑弗裏·帕克斯 | | | 40 | | | 董事會主席 | |
卡爾·彼得森 | | | 53 | | | 導演{BR} | |
Chris Terrill | | | 50 | | | 導演{BR} | |
執行主任 | | | | | | | |
馬修·羅伯茨 | | | 53 | | | 首席執行官兼董事 | |
傑米·科恩{BR} | | | 35 | | | 首席財務官 | |
克雷格·史密斯 | | | 46 | | | 首席運營官 | |
姓名和主要職務
|
| |
年
|
| |
薪資($)
|
| |
獎金($1){BR}
|
| |
股票獎勵
($)(2) |
| |
非股權
獎勵計劃 補償 ($) |
| |
所有其他
補償 ($)(3) |
| |
總計($)
|
| |||||||||||||||||||||
{BR}馬修·羅伯茨(4){BR}
|
| | | | 2020 | | | | | | 448,077 | | | | | | 482,218 | | | | | | 2,840,782 | | | | | | — | | | | | | — | | | | | | 3,771,077 | | |
首席執行官
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Eric Breon(5)
|
| | | | 2020 | | | | | | 80,769 | | | | | | — | | | | | | — | | | | | | — | | | | | | 287,404 | | | | | | 368,173 | | |
前首席執行官
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Jim Pit(6){BR}
|
| | | | 2020 | | | | | | 400,480 | | | | | | 4,086 | | | | | | 554,546 | | | | | | — | | | | | | 235,405 | | | | | | 1,194,517 | | |
前首席財務官
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | |
單位增值權(“UARS”)
|
| |
員工權益單位
|
| |||||||||||||||||||||||||||
名稱{BR}
|
| |
歸屬
{BR}開始{BR} {BR}日期{BR} |
| |
{BR}編號{BR}
證券的 個 底層 未鍛鍊身體 {BR}UARS{BR} (#) 鍛鍊 |
| |
{BR}編號{BR}
證券的 個 底層 未鍛鍊身體 {BR}UARS{BR} (#) 不能行使 |
| |
{BR}UAR{BR}
鍛鍊身體。 價格 ($) |
| |
{BR}UAR{BR}
* {BR}日期{BR} |
| |
{BR}編號{BR}
個單位 具有 未授予 (#) |
| |
市值
個單位 有 未授予 ($)(1) |
| |||||||||||||||
馬修·羅伯茨
|
| |
1/21/2020
|
| | | | — | | | | | | — | | | | | | — | | | |
—
|
| | | | 9,966,341 | | | | | | 10,564,323 | | |
Eric Breon
|
| |
—
|
| | | | — | | | | | | 1,357,500(3) | | | | | | 1.00 | | | |
9/7/2026
|
| | | | — | | | | | | — | | |
吉姆·皮特
|
| |
—
|
| | | | — | | | | | | — | | | | | | — | | | |
—
|
| | | | — | | | | | | — | | |
委員會
|
| |
|
| |
椅子
|
| ||||||
審計委員會
|
| | | $ | 15,000 | | | | | $ | 25,000 | | |
薪酬委員會
|
| | | $ | 10,000 | | | | | $ | 20,000 | | |
名稱{BR}
|
| |
賺取的費用或
現金支付 ($) |
| |
庫存
獎項 ($)(1) |
| |
所有其他
補償 ($) |
| |
合計
($) |
| ||||||||||||
Chris Terrill
|
| | | | 8,750 | | | | | | 241,714 | | | | | | — | | | | | | 250,464 | | |
查德·科恩
|
| | | | 17,500 | | | | | | 241,714 | | | | | | — | | | | | | 259,214 | | |
Joerg亞當斯
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
哦,天哪。哦,天哪。哦,天哪,我很抱歉。
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
本傑明·萊文
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
傑弗裏·帕克斯
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Brian吉爾
|
| | | | 60,000 | | | | | | — | | | | | | — | | | | | | 60,000 | | |
名稱{BR}
|
| |
未授權員工
權益單位 年度業績突出 結束{BR} |
| |
未完成的UARS
年底 {\pos(192,220)}(不可執行){pos(192,220)} |
| ||||||
Chris Terrill
|
| | | | 575,000 | | | | | | — | | |
查德·科恩
|
| | | | 575,000 | | | | | | — | | |
Joerg亞當斯
|
| | | | — | | | | | | — | | |
名稱{BR}
|
| |
未授權員工
權益單位 年度業績突出 結束{BR} |
| |
未完成的UARS
年底 {\pos(192,220)}(不可執行){pos(192,220)} |
| ||||||
哦,天哪。哦,天哪。哦,天哪,我很抱歉。
|
| | | | — | | | | | | — | | |
本傑明·萊文
|
| | | | — | | | | | | — | | |
傑弗裏·帕克斯
|
| | | | — | | | | | | — | | |
Brian吉爾
|
| | | | — | | | | | | 200,000(1) | | |
| | |
{BR}瓦卡薩A類{BR}
普通股 擁有 |
| |
瓦卡薩B類
普通股 擁有 |
| |
組合
投票權 (%) |
| | ||||||||
受益人姓名和地址(1)
|
| |
{BR}編號{BR}
|
| |
%
|
| |
{BR}編號{BR}
|
| |
%
|
| | | | |||
董事和指定高管 | | | | | | | | | | | | | | | | | | ||
Joerg亞當斯
|
| | | | | | | | | | | | | | | | | ||
哦,天哪。哦,天哪。哦,天哪,我很抱歉。
|
| | | | | | | | | | | | | | | | | ||
Eric Breon(2)
|
| | | | | | | | | | | | | | | | | ||
查德·科恩(3)
|
| | | | | | | | | | | | | | | | | ||
本傑明·萊文(4)
|
| | | | | | | | | | | | | | | | | ||
BarbaraMesing
|
| | | | | | | | | | | | | | | | | ||
傑弗裏·帕克斯
|
| | | | | | | | | | | | | | | | | ||
{BR}卡爾·彼得森(5)(6){BR}
|
| | | | | | | | | | | | | | | | | ||
Chris Terrill(7)
|
| | | | | | | | | | | | | | | | | ||
馬修·羅伯茨(8){BR}
|
| | | | | | | | | | | | | | | | | ||
吉姆·皮特
|
| | | | | | | | | | | | | | | | | ||
Vacasa,Inc.全體董事和高管(12人)(9)
|
| | | | | | | | | | | | | | | | | ||
5%的持有者 | | | | | | | | | | | | | | | | | | ||
銀湖(10)(11)
|
| | | | | | | | | | | | | | | | | ||
Riverwood(11)(12) | | | | | | | | | | | | | | | | | | ||
級別股權管理(11)(13)
|
| | | | | | | | | | | | | | | | | ||
{BR}亞當斯街(14){BR}
|
| | | | | | | | | | | | | | | | | ||
高風險投資(15)
|
| | | | | | | | | | | | | | | | | ||
Mossytree Inc.(11)(16)
|
| | | | | | | | | | | | | | | | |
| | |
實益擁有的股份
在提供之前 |
| |
股份數量
正在提供 |
| |
實益擁有的股份
發售後 |
| ||||||||||||
銷售股東名稱
|
| |
{BR}編號{BR}
|
| |
{BR}百分比{BR}
|
| | | | |
{BR}編號{BR}
|
| |
{BR}百分比{BR}
|
| ||||||
(1) | | | | | | | | % | | | | | | | | | | | | % | | |
| | |
{BR}系列B-2{BR}
首選 個單位 |
| |
{BR}聚合{BR}
購買 價格 |
| |||
Riverwood Capital附屬實體(1)
|
| | | | 12,500,000 | | | |
2,500萬美元
|
|
從屬於級別股權管理的實體(2)
|
| | | | 7,500,000 | | | |
1500萬美元
|
|
| | |
{BR}C系列{BR}
{BR}首選{BR} 個單位 |
| |
{BR}聚合{BR}
購買 價格 |
| |
{BR}系列C-1{BR}
{BR}首選{BR} 個單位 |
| |
{BR}聚合{BR}
購買 價格(1) |
| |
{BR}系列C-2{BR}
{BR}首選{BR} 個單位 |
| |
{BR}聚合{BR}
購買 價格(2) |
| ||||||||||||
銀湖附屬實體(3)
|
| | | | 94,636,030 | | | |
2.5億美元
|
| | | | — | | | | | | — | | | | | | — | | | |
—
|
|
Riverwood Capital附屬實體(4)
|
| | | | — | | | |
—
|
| | | | 16,223,229 | | | | | | — | | | | | | — | | | |
—
|
|
隸屬於級別股權管理的實體(5)
|
| | | | 1,050,460 | | | |
280萬美元
|
| | | | 4,731,774 | | | | | | — | | | | | | 4,416,291 | | | |
870萬美元
|
|
度假租賃目錄,Inc.(6)
|
| | | | — | | | |
—
|
| | | | — | | | | | | — | | | | | | 1,514,157 | | | |
300萬美元
|
|
| | |
主首字母{BR}
金額 |
| |
本金金額
截至 的未償還金額 {BR}2021年9月30日(1){BR} |
| |
利息
付款(3) |
| |||||||||
銀湖附屬實體(2)
|
| | | $ | 70,000,000 | | | | | $ | 74,891,747 | | | | | $ | 2,096,463 | | |
Riverwood Capital附屬實體(4)
|
| | | $ | 15,000,000 | | | | | $ | 16,048,282 | | | | | $ | 449,242 | | |
隸屬於級別股權管理的實體(5)
|
| | | $ | 13,263,436 | | | | | $ | 14,190,313 | | | | | $ | 397,233 | | |
| | |
第{BR}頁
|
| |||
{BR}Vacasa,Inc.{BR} | | | | | | | |
截至2021年7月1日經審計的資產負債表 | | | | | | | |
獨立註冊會計師事務所報告
|
| | | | F-3 | | |
截至2021年7月1日的資產負債表
|
| | | | F-4 | | |
資產負債表附註
|
| | | | F-5 | | |
截至2021年9月30日和2021年7月1日的未經審計資產負債表 | | | | | | | |
截至2021年9月30日和2021年7月1日的資產負債表
|
| | | | F-6 | | |
資產負債表附註
|
| | | | F-7 | | |
Vacasa Holdings LLC | | | | | | | |
截至2020年12月31日和2019年12月31日止年度經審計的合併財務報表
|
| | | | | | |
獨立註冊會計師事務所報告
|
| | | | F-11 | | |
截至2020年12月31日和2019年12月31日的合併資產負債表
|
| | | | F-12 | | |
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-13 | | |
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-14 | | |
截至2020年12月31日和2019年12月31日的年度可贖回可轉換優先股和會員赤字變化合並報表
|
| | | | F-15 | | |
合併財務報表附註索引
|
| | | | F-16 | | |
合併財務報表附註
|
| | | | F-17 | | |
截至2021年9月30日和2020年9月30日的三個月和九個月的未經審計的合併財務報表
|
| | | | | | |
截至2021年9月30日和2020年12月31日的9個月未經審計的合併資產負債表
|
| | | | F-49 | | |
截至2021年和2020年9月30日的三個月和九個月未經審計的合併經營報表和全面虧損
|
| | | | F-50 | | |
截至2021年9月30日的9個月未經審計的現金流量表
和2020年 |
| | | | F-51 | | |
截至2021年9月30日和2020年9月30日的三個月和九個月未經審計的可贖回可轉換優先股變動和會員赤字合併報表
|
| | | | F-52 | | |
合併財務報表附註索引
|
| | | | F-54 | | |
合併財務報表附註
|
| | | | F-55 | | |
交鑰匙度假租賃公司 | | | | | | | |
截至2020年12月31日及截至本年度的經審計財務報表 | | | | | | | |
獨立審計師報告
|
| | | | F-91 | | |
截至2020年12月31日的資產負債表
|
| | | | F-92 | | |
截至2020年12月31日的年度營業報表
|
| | | | F-93 | | |
年度可贖回可轉換優先股和股東虧損變動表
截至2020年12月31日的年度 |
| | | | F-94 | | |
截至2020年12月31日的年度現金流量表
|
| | | | F-95 | | |
財務報表附註
|
| | | | F-96 | | |
| | |
第{BR}頁
|
| |||
截至2021年3月31日以及2021年1月1日至2021年3月31日期間的未經審計財務報表
|
| | | | | | |
截至2021年3月31日和2020年12月31日的資產負債表
|
| | | | F-107 | | |
2021年1月1日至2021年3月31日經營情況説明書
|
| | | | F-108 | | |
年度可贖回可轉換優先股和股東虧損變動表
2021年1月1日至2021年3月31日 |
| | | | F-109 | | |
2021年1月1日至2021年3月31日現金流量表
|
| | | | F-110 | | |
財務報表附註
|
| | | | F-111 | | |
TPG Pace Solutions Corp. | | | | | | | |
截至2021年1月8日和2021年1月4日至2021年1月8日的經審計財務報表
|
| | | | | | |
獨立註冊會計師事務所報告
|
| | | | F-120 | | |
截至2021年1月8日的資產負債表
|
| | | | F-121 | | |
2021年1月4日至2021年1月8日經營情況説明書
|
| | | | F-122 | | |
2021年1月4日至2021年1月8日期間股東權益變動表
|
| | | | F-123 | | |
2021年1月4日至2021年1月8日現金流量表
|
| | | | F-124 | | |
財務報表附註
|
| | | | F-125 | | |
截至2021年9月30日和2021年1月4日至
期間的未經審計財務報表
{BR}2021年9月30日{BR} |
| | | | | | |
截至2021年9月30日的精簡資產負債表
|
| | | | F-133 | | |
截至2021年9月30日的三個月以及2021年1月4日(開始)至2021年9月30日期間的簡明運營報表
|
| | | | F-134 | | |
2021年1月4日至2021年9月30日期間股東赤字變動簡表
|
| | | | F-135 | | |
2021年1月4日至2021年9月30日現金流量表簡表
|
| | | | F-136 | | |
簡明財務報表附註
|
| | | | F-137 | | |
| | |
2021年7月1日
|
| |||
{BR}資產{BR} | | | | | | | |
總資產
|
| | | $ | — | | |
{BR}證券{BR} | | | | | | | |
總負債
|
| | | $ | — | | |
股東權益{BR} | | | | | | | |
普通股,每股票面價值0.00001美元,1,000股已授權、已發行和已發行股票
|
| | | | — | | |
總股東權益
|
| | | $ | — | | |
總負債和股東權益
|
| | | $ | — | | |
| | |
截至9月30日
2021 |
| |
截至7月1日
2021 |
| ||||||
資產 | | | | | | | | | | | | | |
總資產
|
| | | $ | — | | | | | $ | — | | |
負債 | | | | | | | | | | | | | |
總負債
|
| | | $ | — | | | | | $ | — | | |
股東權益 | | | | | | | | | | | | | |
普通股,每股面值0.00001美元,1,000股授權、發行和發行
|
| | | | — | | | | | | — | | |
總股東權益
|
| | | | — | | | | | | — | | |
總負債和股東權益
|
| | | $ | — | | | | | $ | — | | |
| | |
第{BR}頁
|
| |||
獨立註冊會計師事務所報告
|
| | | | F-11 | | |
合併資產負債表
|
| | | | F-12 | | |
合併經營報表和全面虧損
|
| | | | F-13 | | |
現金流量合併報表
|
| | | | F-14 | | |
可贖回可轉換優先股和會員虧損合併變動表
|
| | | | F-15 | | |
合併財務報表附註索引
|
| | | | F-16 | | |
| | |
截至12月31日
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
資產 | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 218,484 | | | | | $ | 144,205 | | |
受限現金
|
| | | | 72,528 | | | | | | 65,284 | | |
應收賬款,淨額
|
| | | | 10,161 | | | | | | 19,486 | | |
預付費用和其他流動資產
|
| | | | 10,191 | | | | | | 13,409 | | |
流動資產總額
|
| | | | 311,364 | | | | | | 242,384 | | |
財產和設備,淨值
|
| | | | 65,087 | | | | | | 71,327 | | |
無形的、淨的
|
| | | | 77,426 | | | | | | 92,794 | | |
商譽
|
| | | | 121,487 | | | | | | 115,914 | | |
其他長期資產
|
| | | | 11,888 | | | | | | 21,883 | | |
總資產
|
| | | $ | 587,252 | | | | | $ | 544,302 | | |
負債、可贖回可轉換優先股和會員赤字 | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
應付賬款
|
| | | $ | 15,648 | | | | | $ | 19,125 | | |
應付給業主的資金
|
| | | | 92,707 | | | | | | 107,657 | | |
應繳酒店費和銷售税
|
| | | | 20,721 | | | | | | 16,339 | | |
遞延收入
|
| | | | 49,992 | | | | | | 58,862 | | |
未來住宿積分
|
| | | | 35,140 | | | | | | — | | |
應計費用和其他流動負債
|
| | | | 44,022 | | | | | | 39,319 | | |
流動負債總額
|
| | | | 258,230 | | | | | | 241,302 | | |
長期債務,扣除當期部分
|
| | | | 111,689 | | | | | | 782 | | |
其他長期負債
|
| | | | 22,204 | | | | | | 22,328 | | |
總負債
|
| | | $ | 392,123 | | | | | $ | 264,412 | | |
承付款和或有事項(附註14) | | | | | | | | | | | | | |
可贖回可轉換優先股;授權744,886,638和
截至2020年12月31日和2019年12月31日,分別為294,616,251個;已發行和 截至2020年12月31日和2019年12月31日,未償還金額分別為267,688,054和264,310,388 ;截至 ,合計清算優先權分別為572,011美元和544,773美元 分別於2020年12月31日和2019年12月31日。 |
| | | | 771,979 | | | | | | 565,005 | | |
會員赤字: | | | | | | | | | | | | | |
普通單位;無面值,截至2020年12月31日和2019年12月31日分別為3250,000,000和500,890,000個;截至2020年12月31日和2019年12月31日,已發行和未償還的公用單位分別為176,824,152個。截至2020年12月31日和2019年12月31日,A類普通單位 - 分別授權161,518,057個單位,沒有發行和未發行單位。B類普通單位 - 授權32.5億套,截至2020年12月31日和2019年12月31日分別沒有發行和未發行單位。
|
| | | | — | | | | | | — | | |
新增實收資本
|
| | | | — | | | | | | — | | |
累計赤字
|
| | | | (577,091) | | | | | | (285,669) | | |
累計其他綜合收益(虧損)
|
| | | | 241 | | | | | | 554 | | |
會員赤字總額
|
| | | | (576,850) | | | | | | (285,115) | | |
總負債、可贖回可轉換優先股和會員赤字
|
| | | $ | 587,252 | | | | | $ | 544,302 | | |
| | |
截至12月31日的年度
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
收入
|
| | | $ | 491,760 | | | | | $ | 299,281 | | |
運營成本和費用: | | | | | | | | | | | | | |
收入成本,不包括下面單獨顯示的折舊和攤銷
|
| | | | 256,086 | | | | | | 164,466 | | |
運營和支持
|
| | | | 116,192 | | | | | | 78,782 | | |
技術與發展
|
| | | | 27,030 | | | | | | 16,929 | | |
銷售和營銷
|
| | | | 79,971 | | | | | | 70,584 | | |
一般和行政
|
| | | | 57,587 | | | | | | 36,289 | | |
折舊
|
| | | | 15,483 | | | | | | 5,705 | | |
無形資產攤銷
|
| | | | 18,817 | | | | | | 7,984 | | |
總運營成本和費用
|
| | | | 571,166 | | | | | | 380,739 | | |
運營損失
|
| | | | (79,406) | | | | | | (81,458) | | |
利息收入
|
| | | | 385 | | | | | | 1,050 | | |
利息費用
|
| | | | (7,907) | | | | | | (1,186) | | |
其他收入(費用),淨額
|
| | | | (5,725) | | | | | | (3,354) | | |
所得税前虧損
|
| | | | (92,653) | | | | | | (84,948) | | |
所得税優惠
|
| | | | 315 | | | | | | 76 | | |
淨虧損
|
| | | $ | (92,338) | | | | | $ | (84,872) | | |
可贖回可轉換優先股的重新計量
|
| | | | 202,433 | | | | | | 42,186 | | |
可歸因於普通單位的淨虧損
|
| | | $ | (294,771) | | | | | $ | (127,058) | | |
可歸因於 - 基本單位和稀釋單位的單位淨虧損
|
| | | $ | (1.67) | | | | | $ | (0.73) | | |
用於計算可歸因於 - 基本單位和稀釋單位的單位淨虧損的加權平均單位
|
| | | | 176,824 | | | | | | 173,408 | | |
可歸因於普通單位的淨虧損
|
| | | $ | (294,771) | | | | | $ | (127,058) | | |
其他綜合收益(虧損): | | | | | | | | | | | | | |
外幣折算調整
|
| | | $ | (313) | | | | | $ | 939 | | |
全面虧損
|
| | | $ | (295,084) | | | | | $ | (126,119) | | |
| | |
截至12月31日的年度
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
經營活動現金: | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (92,338) | | | | | $ | (84,872) | | |
調整以調整淨虧損與經營活動提供(用於)的淨現金:
|
| | | | | | | | | | | | |
壞賬支出
|
| | | | 6,403 | | | | | | 1,272 | | |
折舊
|
| | | | 15,483 | | | | | | 5,705 | | |
無形資產攤銷
|
| | | | 18,817 | | | | | | 7,984 | | |
遞延所得税
|
| | | | (556) | | | | | | (77) | | |
其他得失
|
| | | | (36) | | | | | | 727 | | |
權證衍生負債的公允價值調整
|
| | | | 6,636 | | | | | | 931 | | |
債務清償損失
|
| | | | — | | | | | | 2,136 | | |
非現金利息支出
|
| | | | 5,145 | | | | | | 135 | | |
股權薪酬費用
|
| | | | 3,349 | | | | | | 69 | | |
營業資產和負債變動: | | | | | | | | | | | | | |
應收賬款
|
| | | | 2,295 | | | | | | (7,246) | | |
預付費用和其他資產
|
| | | | 13,384 | | | | | | (10,836) | | |
應付賬款
|
| | | | (3,491) | | | | | | (16,748) | | |
應付給業主的資金
|
| | | | (17,250) | | | | | | 31,652 | | |
應繳酒店費和銷售税
|
| | | | 3,952 | | | | | | 1,961 | | |
遞延收入和未來停留積分
|
| | | | 24,980 | | | | | | 19,386 | | |
應計費用和其他負債
|
| | | | 10,800 | | | | | | 12,365 | | |
經營活動提供(用於)的淨現金
|
| | | | (2,427) | | | | | | (35,456) | | |
投資活動現金: | | | | | | | | | | | | | |
購置房產和設備
|
| | | | (1,619) | | | | | | (4,528) | | |
出售財產和設備的收益
|
| | | | — | | | | | | 2,321 | | |
為內部開發的軟件支付的現金
|
| | | | (7,856) | | | | | | (16,940) | | |
為企業合併支付的現金,扣除獲得的現金
|
| | | | (3,519) | | | | | | (115,037) | | |
其他投資活動
|
| | | | 323 | | | | | | (225) | | |
用於投資活動的淨現金
|
| | | | (12,671) | | | | | | (134,409) | | |
融資活動現金: | | | | | | | | | | | | | |
企業合併支付的現金
|
| | | | (9,461) | | | | | | (9,131) | | |
發行長期債券的收益
|
| | | | 115,931 | | | | | | — | | |
償還長期債務
|
| | | | (10,169) | | | | | | (5,125) | | |
優先股發行收益,扣除發行成本
|
| | | | 500 | | | | | | 313,038 | | |
其他融資活動
|
| | | | (339) | | | | | | — | | |
融資活動提供(使用)的淨現金
|
| | | | 96,462 | | | | | | 298,782 | | |
匯率波動對現金、現金等價物和限制性現金的影響
|
| | | | 159 | | | | | | 12 | | |
現金、現金等價物和限制性現金淨增長
|
| | | | 81,523 | | | | | | 128,929 | | |
期初現金、現金等價物和限制性現金
|
| | | | 209,489 | | | | | | 80,560 | | |
現金、現金等價物和限制性現金,期末
|
| | | $ | 291,012 | | | | | $ | 209,489 | | |
現金流量信息補充披露: | | | | | | | | | | | | | |
扣除退款後繳納所得税的現金
|
| | | $ | 188 | | | | | $ | 37 | | |
支付利息的現金
|
| | | $ | 1,280 | | | | | $ | 1,141 | | |
在企業合併中考慮的通用單位的發行
|
| | | $ | — | | | | | $ | 1,172 | | |
| | |
可贖回可兑換
首選部件 |
| | |
常用部件
|
| |
其他
實收資本 |
| |
累計
其他 綜合 收入(虧損) |
| |
累計
{BR}赤字{BR} |
| |
合計
members“ {BR}赤字{BR} |
| ||||||||||||||||||||||||||||||
| | |
個單位
|
| |
金額
|
| | |
個單位
|
| |
金額
|
| |
金額
|
| |
金額
|
| |
金額
|
| |
金額
|
| ||||||||||||||||||||||||
截至2018年12月31日的餘額
|
| | | | 131,932,428 | | | | | $ | 209,781 | | | | | | | 172,597,788 | | | | | $ | — | | | | | $ | — | | | | | $ | (385) | | | | | $ | (164,908) | | | | | $ | (165,293) | | |
採用ASU的累積效應2014-09
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,056 | | | | |
|
5,056
|
| |
發行C系列可贖回可轉換優先股,扣除發行成本
|
| | | | 95,686,490 | | | | | | 245,912 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
—
|
| |
發行C-1系列可贖回可轉換優先股,扣除發行成本
|
| | | | 27,985,068 | | | | | | 50,344 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
—
|
| |
發行C-2系列可贖回可轉換優先股,扣除發行成本
|
| | | | 8,706,402 | | | | | | 16,782 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
—
|
| |
在企業合併中考慮的通用單位的發行
|
| | | | | | | | | | | | | | | | | 4,226,364 | | | | | | | | | | | | 1,172 | | | | | | | | | | | | | | | | |
|
1,172
|
| |
股權薪酬
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69 | | | | | | | | | | | | | | | | |
|
69
|
| |
可贖回可轉換優先股的重新計量
|
| | | | | | | | | | 42,186 | | | | | | | | | | | | | | | | | | | (1,241) | | | | | | | | | | | | (40,945) | | | | |
|
(42,186)
|
| |
外幣折算調整
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 939 | | | | | | | | | | |
|
939
|
| |
淨虧損
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (84,872) | | | | |
|
(84,872)
|
| |
截至2019年12月31日的餘額
|
| | | | 264,310,388 | | | | | $ | 565,005 | | | | | | | 176,824,152 | | | | | $ | — | | | | | $ | — | | | | | $ | 554 | | | | | $ | (285,669) | | | | | $ | (285,115) | | |
發行C-1系列可贖回可轉換優先股,扣除發行成本
|
| | | | 270,387 | | | | | | 500 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
—
|
| |
行使A系列優先股權證
|
| | | | 3,107,279 | | | | | | 4,041 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
—
|
| |
股權薪酬
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,349 | | | | | | | | | | | | | | | | |
|
3,349
|
| |
可贖回可轉換優先股的重新計量
|
| | | | | | | | | | 202,433 | | | | | | | | | | | | | | | | | | | (3,349) | | | | | | | | | | | | (199,084) | | | | |
|
(202,433)
|
| |
外幣折算調整
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (313) | | | | | | | | | | |
|
(313)
|
| |
淨虧損
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (92,338) | | | | |
|
(92,338)
|
| |
截至2020年12月31日的餘額
|
| | | | 267,688,054 | | | | | $ | 771,979 | | | | | | | 176,824,152 | | | | | $ | — | | | | | $ | — | | | | | $ | 241 | | | | | $ | (577,091) | | | | | $ | (576,850) | | |
| | |
第{BR}頁
|
| |||
{BR}注意1:{BR}
業務描述
|
| | | | F-17 | | |
{BR}注意2:{BR}
重要會計政策
|
| | | | F-17 | | |
{BR}注意3:{BR}
收購
|
| | | | F-28 | | |
{BR}注意4:{BR}
公允價值計量
|
| | | | F-30 | | |
{BR}注意5:{BR}
財產和設備,淨額
|
| | | | F-31 | | |
{BR}注意6:{BR}
無形資產、淨額和商譽
|
| | | | F-31 | | |
{BR}注意7:{BR}
租約
|
| | | | F-33 | | |
{BR}注意8:{BR}
應計費用和其他流動負債
|
| | | | F-33 | | |
{BR}注意9:{BR}
債務
|
| | | | F-33 | | |
{BR}注意10:{BR}
所得税
|
| | | | F-35 | | |
{BR}注意11:{BR}
可贖回可轉換優先股和股權
|
| | | | F-37 | | |
{BR}注意12:{BR}
股權薪酬
|
| | | | F-42 | | |
{BR}注13:{BR}
每個公用事業單位淨虧損
|
| | | | F-44 | | |
{BR}注意14:{BR}
承付款和或有事項
|
| | | | F-45 | | |
{BR}注意15:{BR}
後續活動
|
| | | | F-47 | | |
| | |
截至12月31日
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
現金和現金等價物
|
| | | $ | 218,484 | | | | | $ | 144,205 | | |
受限現金
|
| | | | 72,528 | | | | | | 65,284 | | |
合計
|
| | | $ | 291,012 | | | | | $ | 209,489 | | |
| | |
截至12月31日的年度
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
度假租賃平臺
|
| | | $ | 454,476 | | | | | $ | 289,720 | | |
其他服務
|
| | | | 37,284 | | | | | | 9,561 | | |
合計
|
| | | $ | 491,760 | | | | | $ | 299,281 | | |
| | |
{BR}公允價值{BR}
|
| |||
支付給温德姆目的地公司的現金對價。
|
| | | $ | 156,404 | | |
發行給温德姆目的地公司的瓦卡薩公用單位的公允價值。
|
| | | | 1,172 | | |
購買總考慮事項
|
| | | $ | 157,576 | | |
| | |
金額
|
| |||
現金
|
| | | $ | 42,429 | | |
其他流動資產
|
| | | | 9,838 | | |
財產、廠房和設備
|
| | | | 35,539 | | |
可識別無形資產
|
| | | | 79,247 | | |
其他資產
|
| | | | 1,201 | | |
收購的總資產
|
| | | | 168,254 | | |
流動負債
|
| | | | (62,553) | | |
其他負債
|
| | | | (2,677) | | |
承擔的總負債
|
| | | | (65,230) | | |
購買的淨資產
|
| | | | 103,024 | | |
商譽
|
| | | | 54,552 | | |
購買總考慮事項
|
| | | $ | 157,576 | | |
| | |
預計使用壽命
|
| |
{BR}公允價值{BR}
|
| |||
商標和商號
|
| |
2年
|
| | | $ | 5,500 | | |
數據庫和列表
|
| |
5年
|
| | | | 14,540 | | |
優惠的租賃權益
|
| |
2年
|
| | | | 127 | | |
房主合同
|
| |
10年
|
| | | | 59,080 | | |
可識別無形資產總額
|
| | | | | | $ | 79,247 | | |
| | |
截至2019年12月31日的年度
|
|
收入
|
| |
$505,957
|
|
淨虧損
|
| |
(85,261)
|
|
| | |
截至2020年12月31日
|
| |||||||||||||||||||||
| | |
1級
|
| |
2級
|
| |
3級
|
| |
合計
|
| ||||||||||||
負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
或有對價
|
| | | $ | — | | | | | $ | — | | | | | $ | 7,681 | | | | | $ | 7,681 | | |
權證衍生負債(附註11)
|
| | | | — | | | | | | — | | | | | | 6,516 | | | | | | 6,516 | | |
| | |
截至2019年12月31日
|
| |||||||||||||||||||||
| | |
1級
|
| |
2級
|
| |
3級
|
| |
合計
|
| ||||||||||||
負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
或有對價
|
| | | $ | — | | | | | $ | — | | | | | $ | 10,422 | | | | | $ | 10,422 | | |
權證衍生負債(附註11)
|
| | | | — | | | | | | — | | | | | $ | 3,950 | | | | | $ | 3,950 | | |
| | |
截至12月31日的年度
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
期初餘額
|
| | | $ | 3,950 | | | | | $ | 883 | | |
債務清償時記錄的權證衍生負債
|
| | | | — | | | | | | 2,136 | | |
收益中計入權證衍生負債的公允價值變動
|
| | | | 6,637 | | | | | | 931 | | |
期內行使認股權證的公允價值
|
| | | | (4,071) | | | | | | — | | |
餘額,期末
|
| | | $ | 6,516 | | | | | $ | 3,950 | | |
| | | | | |
截至12月31日
|
| |||||||||
| | |
使用壽命(年)
|
| |
2020
|
| |
2019
|
| ||||||
個國家/地區
|
| |
{BR}無限期{BR}
|
| | | $ | 11,612 | | | | | $ | 11,612 | | |
建築和建築改進
|
| |
12 – 35
|
| | | | 9,084 | | | | | | 9,063 | | |
租賃改進
|
| |
短於
預計 使用壽命或 租期 |
| | | | 6,108 | | | | | | 6,013 | | |
計算機設備
|
| |
3
|
| | | | 7,376 | | | | | | 6,518 | | |
傢俱、固定裝置等
|
| |
2 – 12
|
| | | | 12,769 | | | | | | 12,736 | | |
輛車
|
| |
2 – 8
|
| | | | 4,427 | | | | | | 4,204 | | |
內部使用軟件
|
| |
4
|
| | | | 38,150 | | | | | | 30,271 | | |
合計
|
| | | | | | | 89,526 | | | | | | 80,417 | | |
減去:累計折舊
|
| | | | | | | (24,439) | | | | | | (9,090) | | |
財產和設備,淨值
|
| | | | | | $ | 65,087 | | | | | $ | 71,327 | | |
| | |
加權
平均有用 剩餘壽命 (年) |
| |
截至2020年12月31日
|
| ||||||||||||||||||
|
毛收入
金額 |
| |
累計
攤銷 |
| |
淨載貨
金額 |
| |||||||||||||||||
房主合同
|
| | | | 7 | | | | | $ | 80,835 | | | | | $ | (17,097) | | | | | $ | 63,738 | | |
數據庫、照片和房產列表
|
| | | | 3 | | | | | | 18,159 | | | | | | (7,765) | | | | | | 10,394 | | |
商品名稱
|
| | | | 1 | | | | | | 7,215 | | | | | | (4,454) | | | | | | 2,761 | | |
其他(1)個
|
| | | | 2 | | | | | | 2,665 | | | | | | (2,132) | | | | | | 533 | | |
無形資產總額
|
| | | | | | | | | $ | 108,874 | | | | | $ | (31,448) | | | | | $ | 77,426 | | |
| | |
加權
平均有用 剩餘壽命 (年) |
| |
截至2019年12月31日
|
| ||||||||||||||||||
|
毛收入
金額 |
| |
累計
攤銷 |
| |
淨載貨
金額 |
| |||||||||||||||||
房主合同
|
| | | | 9 | | | | | $ | 79,600 | | | | | $ | (8,419) | | | | | $ | 71,181 | | |
數據庫、照片和房產列表
|
| | | | 4 | | | | | | 17,712 | | | | | | (3,020) | | | | | | 14,692 | | |
商品名稱
|
| | | | 2 | | | | | | 7,088 | | | | | | (1,370) | | | | | | 5,718 | | |
其他(1)個
|
| | | | 2 | | | | | | 2,451 | | | | | | (1,248) | | | | | | 1,203 | | |
無形資產總額
|
| | | | | | | | | $ | 106,851 | | | | | $ | (14,057) | | | | | $ | 92,794 | | |
截至12月31日的年度:
|
| |
金額
|
| |||
2021
|
| | | $ | 17,984 | | |
2022
|
| | | | 14,852 | | |
2023
|
| | | | 13,558 | | |
2024
|
| | | | 7,728 | | |
2025
|
| | | | 6,004 | | |
之後
|
| | | | 17,300 | | |
合計
|
| | | $ | 77,426 | | |
| | |
截至12月31日的年度
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
期初餘額
|
| | | $ | 115,914 | | | | | $ | 47,399 | | |
收購
|
| | | | 5,486 | | | | | | 68,027 | | |
外匯轉換和其他
|
| | | | 87 | | | | | | 488 | | |
期末餘額
|
| | | $ | 121,487 | | | | | $ | 115,914 | | |
| | |
截至12月31日的年度
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
收入成本
|
| | | $ | 9,630 | | | | | $ | 12,961 | | |
運營和支持
|
| | | | 15,158 | | | | | | 7,975 | | |
一般和行政
|
| | | | 5,089 | | | | | | 2,678 | | |
租金總費用
|
| | | $ | 29,877 | | | | | $ | 23,614 | | |
| | |
經營租賃
|
| |||
2021
|
| | | $ | 12,979 | | |
2022
|
| | | | 10,617 | | |
2023
|
| | | | 5,810 | | |
2024
|
| | | | 5,006 | | |
2025
|
| | | | 4,747 | | |
之後
|
| | | | 15,392 | | |
未來最低債務總額
|
| | | $ | 54,551 | | |
| | |
截至12月31日
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
與員工相關的應計項目
|
| | | $ | 13,409 | | | | | $ | 14,559 | | |
房主儲備
|
| | | | 4,962 | | | | | | 4,738 | | |
權證衍生負債
|
| | | | 6,516 | | | | | | 3,950 | | |
收購負債的流動部分
|
| | | | 10,460 | | | | | | 9,920 | | |
其他流動負債
|
| | | | 8,675 | | | | | | 6,152 | | |
應計費用和其他流動負債總額
|
| | | $ | 44,022 | | | | | $ | 39,319 | | |
| | |
截至12月31日
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
高級擔保可轉換票據
|
| | | $ | 112,793 | | | | | $ | — | | |
其他
|
| | | | 764 | | | | | | 1,016 | | |
債務總額
|
| | | | 113,557 | | | | | | 1,016 | | |
遞延融資成本降低
|
| | | | 1,743 | | | | | | 26 | | |
較少的當前到期日(1)
|
| | | | 125 | | | | | | 208 | | |
長期部分
|
| | | $ | 111,689 | | | | | $ | 782 | | |
|
2021
|
| | | $ | 125 | | |
|
2022
|
| | | | 125 | | |
|
2023
|
| | | | 112,932 | | |
|
2024
|
| | | | 125 | | |
|
2025
|
| | | | 125 | | |
|
之後
|
| | | | 125 | | |
|
合計
|
| | | $ | 113,557 | | |
| | |
截至12月31日的年度
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
美國
|
| | | $ | (83,232) | | | | | $ | (76,530) | | |
外來
|
| | | | (9,421) | | | | | | (8,418) | | |
合計
|
| | | $ | (92,653) | | | | | $ | (84,948) | | |
| | |
截至12月31日的年度
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
電流: | | | | | | | | | | | | | |
美國聯邦政府
|
| | | $ | 14 | | | | | $ | — | | |
州和地方
|
| | | | 110 | | | | | | 2 | | |
外來
|
| | | | 117 | | | | | | (1) | | |
| | | | | 241 | | | | | | 1 | | |
延期及其他: | | | | | | | | | | | | | |
美國聯邦政府
|
| | | | — | | | | | | — | | |
州和地方
|
| | | | (223) | | | | | | — | | |
外來
|
| | | | (333) | | | | | | (77) | | |
| | | | | (556) | | | | | | (77) | | |
總税收優惠
|
| | | $ | (315) | | | | | $ | (76) | | |
| | |
截至12月31日的年度
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
按聯邦法定税率計算的所得税費用(福利)
|
| | | | 21% | | | | | | 21% | | |
税率增加(降低)原因: | | | | | | | | | | | | | |
流過實體的效果
|
| | | | (21)% | | | | | | (21)% | | |
所得税費用(福利)
|
| | | | —% | | | | | | —% | | |
| | |
截至12月31日的年度
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
遞延税金資產: | | | | | | | | | | | | | |
NOL和税收抵免結轉
|
| | | $ | 704 | | | | | $ | 259 | | |
出於税收目的,準備金和應計項目目前不可抵扣
|
| | | | 96 | | | | | | 63 | | |
商譽和其他無形資產 - 差額分析
|
| | | | 902 | | | | | | 865 | | |
其他 - 數據分析
|
| | | | 29 | | | | | | — | | |
遞延税項總資產
|
| | | | 1,731 | | | | | | 1,187 | | |
減去:估值免税額
|
| | | | (1,672) | | | | | | (1,125) | | |
遞延税金資產總額
|
| | | $ | 59 | | | | | $ | 62 | | |
遞延納税義務: | | | | | | | | | | | | | |
物業、廠房和設備
|
| | | | (46) | | | | | | (5) | | |
商譽和其他無形資產 - dtl
|
| | | | (1,218) | | | | | | (1,549) | | |
其他 - dtl
|
| | | | (3) | | | | | | (10) | | |
遞延納税負債總額
|
| | | $ | (1,267) | | | | | $ | (1,564) | | |
遞延納税淨負債(1)
|
| | | $ | (1,208) | | | | | $ | (1,502) | | |
| | |
截至2020年12月31日
|
| |||||||||||||||||||||||||||
| | |
授權單位
|
| |
個單位
已發佈和 出色的 |
| |
每個
發行價
單元 |
| |
淨載貨
值 |
| |
{BR}聚合{BR}
清算 首選項 |
| |||||||||||||||
{BR}系列A
|
| | | | 35,000 | | | | | | 33,107 | | | | | | 1.00 | | | | | $ | 68,334 | | | | | $ | 38,288 | | |
{BR}B系列
|
| | | | 69,933 | | | | | | 69,933 | | | | | | 1.48 | | | | | | 175,416 | | | | | | 121,209 | | |
B-2系列
|
| | | | 47,000 | | | | | | 32,000 | | | | | | 2.00 | | | | | | 94,261 | | | | | | 71,459 | | |
{BR}C系列
|
| | | | 105,992 | | | | | | 95,686 | | | | | | 2.64 | | | | | | 330,071 | | | | | | 267,922 | | |
{BR}系列C-1
|
| | | | 28,256 | | | | | | 28,256 | | | | | | 1.85 | | | | | | 78,656 | | | | | | 54,850 | | |
{BR}系列C-2
|
| | | | 8,706 | | | | | | 8,706 | | | | | | 1.98 | | | | | | 25,241 | | | | | | 18,283 | | |
{BR}系列D-1
|
| | | | 150,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
{BR}D-2系列
|
| | | | 300,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
合計
|
| | | | 744,887 | | | | | | 267,688 | | | | | | | | | | | $ | 771,979 | | | | | $ | 572,011 | | |
| | |
截至2019年12月31日
|
| |||||||||||||||||||||||||||
| | |
授權單位
|
| |
個單位
已發佈和 出色的 |
| |
每個
發行價
單元 |
| |
淨載貨
值 |
| |
{BR}聚合{BR}
清算 首選項 |
| |||||||||||||||
{BR}系列A
|
| | | | 35,000 | | | | | | 30,000 | | | | | $ | 1.00 | | | | | $ | 42,143 | | | | | $ | 36,465 | | |
{BR}B系列
|
| | | | 69,933 | | | | | | 69,933 | | | | | | 1.48 | | | | | | 124,325 | | | | | | 115,437 | | |
B-2系列
|
| | | | 47,000 | | | | | | 32,000 | | | | | | 2.00 | | | | | | 69,701 | | | | | | 68,056 | | |
{BR}C系列
|
| | | | 105,992 | | | | | | 95,686 | | | | | | 2.64 | | | | | | 255,164 | | | | | | 255,164 | | |
{BR}系列C-1
|
| | | | 27,985 | | | | | | 27,985 | | | | | | 1.85 | | | | | | 55,458 | | | | | | 52,239 | | |
{BR}系列C-2
|
| | | | 8,706 | | | | | | 8,706 | | | | | | 1.98 | | | | | | 18,214 | | | | | | 17,412 | | |
合計
|
| | | | 294,616 | | | | | | 264,310 | | | | | | | | | | | $ | 565,005 | | | | | $ | 544,773 | | |
| | |
截至12月31日
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
轉換未贖回可轉換優先股
|
| | | | 292,201 | | | | | | 288,798 | | |
已發行和未償還的單位增值權
|
| | | | 13,345 | | | | | | 17,358 | | |
A系列優先股權證未償還
|
| | | | — | | | | | | 5,000 | | |
D-1系列可轉換票據的轉換
|
| | | | 114,820 | | | | | | — | | |
普通單位權證的行使和轉換
|
| | | | 7,453 | | | | | | 7,453 | | |
合計
|
| | | | 427,819 | | | | | | 318,609 | | |
| | |
截至12月31日的年度
|
| |||
| | |
2020
|
| |
2019
|
|
預期波動率
|
| |
36.2% – 45.6%
|
| |
31.0% – 32.4%
|
|
股息率
|
| |
—%
|
| |
—%
|
|
預期期限(以年為單位)
|
| |
2.3 — 3.1
|
| |
3.0
|
|
無風險費率
|
| |
0.1% — 0.2%
|
| |
1.5% — 2.5%
|
|
適銷性折扣
|
| |
23.4% — 39.7%
|
| |
29.1% — 29.9%
|
|
單位增值權
|
| |
個單位(000s)
|
| |
加權平均
行使價 |
| |
加權平均
剩餘 {BR}合同條款{BR} (年) |
| |||||||||
截至2019年12月31日的餘額
|
| | | | 17,358 | | | | | $ | 1.07 | | | | | | 7 | | |
烤肉
|
| | | | 2,451 | | | | | $ | 1.13 | | | | | | | | |
被沒收或過期
|
| | | | (6,464) | | | | | $ | 1.10 | | | | | | | | |
截至2020年12月31日的餘額
|
| | | | 13,345 | | | | | $ | 1.07 | | | | | | 7 | | |
| | |
截至12月31日的年度
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
授予的UAR數量(000)
|
| | | | 2,451 | | | | | | 4,988 | | |
每個UAR的加權平均授予日期公允價值
|
| | | $ | 0.16 | | | | | $ | 0.04 | | |
| | |
截至12月31日的年度
|
|
| | |
2020
|
|
預期波動率
|
| |
36.2% – 45.6%
|
|
股息率
|
| |
—%
|
|
預期期限(以年為單位)
|
| |
2.3 – 3.1
|
|
無風險費率
|
| |
0.1% – 0.2%
|
|
適銷性折扣
|
| |
23.4% – 39.7%
|
|
| | |
單位數
(000s) |
| |
加權平均
授予日期公允價值{BR} |
| ||||||
截至2019年12月31日的未歸屬餘額
|
| | | | — | | | | | $ | — | | |
批出單位
|
| | | | 34,042 | | | | | $ | 0.26 | | |
已授予的單位
|
| | | | (14,272) | | | | | $ | 0.23 | | |
被沒收或取消的單位
|
| | | | — | | | | | $ | — | | |
截至2020年12月31日的未歸屬餘額
|
| | | | 19,770 | | | | | $ | 0.29 | | |
| | |
截至12月31日的年度
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
收入成本
|
| | | $ | — | | | | | $ | — | | |
運營和支持
|
| | | | 252 | | | | | | — | | |
技術與發展
|
| | | | 641 | | | | | | — | | |
銷售和營銷
|
| | | | 372 | | | | | | — | | |
一般和行政
|
| | | | 2,084 | | | | | | 69 | | |
股權薪酬總支出
|
| | | $ | 3,349 | | | | | $ | 69 | | |
| | |
截至12月31日的年度
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
{BR}分子{BR} | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (92,338) | | | | | $ | (84,872) | | |
可贖回可轉換優先股的重新計量
|
| | | | (202,433) | | | | | | (42,186) | | |
可歸因於普通單位的淨虧損
|
| | | $ | (294,771) | | | | | $ | (127,058) | | |
{BR}分母{BR} | | | | | | | | | | | | | |
用於計算可歸因於 - 基本單位和稀釋單位的單位淨虧損的加權平均單位
|
| | | | 176,824 | | | | | | 173,408 | | |
每個普通單位的基本淨虧損和攤薄淨虧損
|
| | | $ | (1.67) | | | | | $ | (0.73) | | |
| | |
截至12月31日的年度
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
普通單位認股權證未結清
|
| | | | 7,453 | | | | | | 7,453 | | |
A系列優先股權證未償還
|
| | | | — | | | | | | 5,000 | | |
D-1系列可轉換票據的轉換
|
| | | | 114,820 | | | | | | — | | |
未償還的可贖回可轉換優先股
|
| | | | 292,201 | | | | | | 288,798 | | |
合計
|
| | | | 414,474 | | | | | | 301,251 | | |
| | |
截至9月30日
|
| |
截至12月31日
|
| ||||||
| | |
2021
|
| |
2020
|
| ||||||
資產 | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 150,417 | | | | | $ | 218,484 | | |
受限現金
|
| | | | 135,079 | | | | | | 72,528 | | |
應收賬款淨額
|
| | | | 44,299 | | | | | | 10,161 | | |
預付費用和其他流動資產
|
| | | | 21,091 | | | | | | 10,191 | | |
流動資產總額
|
| | | | 350,886 | | | | | | 311,364 | | |
財產和設備,淨額
|
| | | | 62,977 | | | | | | 65,087 | | |
無形的、淨的
|
| | | | 217,204 | | | | | | 77,426 | | |
商譽
|
| | | | 709,962 | | | | | | 121,487 | | |
其他長期資產
|
| | | | 13,090 | | | | | | 11,888 | | |
總資產
|
| | | $ | 1,354,119 | | | | | $ | 587,252 | | |
負債、可贖回可轉換優先股和會員赤字 | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
應付帳款
|
| | | $ | 36,747 | | | | | $ | 15,648 | | |
應付業主的資金
|
| | | | 175,249 | | | | | | 92,707 | | |
應繳酒店費和銷售税
|
| | | | 42,348 | | | | | | 20,721 | | |
遞延收入
|
| | | | 77,654 | | | | | | 49,992 | | |
未來住宿積分
|
| | | | 32,517 | | | | | | 35,140 | | |
應計費用和其他流動負債
|
| | | | 85,925 | | | | | | 44,022 | | |
流動負債總額
|
| | | | 450,440 | | | | | | 258,230 | | |
長期債務,扣除當期部分
|
| | | | 118,057 | | | | | | 111,689 | | |
其他長期負債
|
| | | | 47,958 | | | | | | 22,204 | | |
總負債
|
| | | $ | 616,455 | | | | | $ | 392,123 | | |
承付款和或有事項(附註13) | | | | | | | | | | | | | |
可贖回可轉換優先股;截至
授權的744,886,638股
2021年9月30日和2020年12月31日;267,688,054台 截至2021年9月30日和2020年12月31日發行和未償還的債券 ;合計清算優先權分別為593,463美元和572,011美元 分別為2021年9月30日和2020年12月31日的 。 |
| | | | 1,198,080 | | | | | | 771,979 | | |
會員赤字: | | | | | | | | | | | | | |
A類公用房,無面值 - 161,518,057套授權,
截至2021年9月30日已發行和未償還的161,518,057只,沒有單位 截至2020年12月31日發行並未償還。B類公共單元, 無面值 - 3250,000,000台授權,178,914,360臺和 截至2021年9月30日已發行和未償還的176,824,152只 分別於2020年12月31日。 |
| | | | — | | | | | | — | | |
新增實收資本
|
| | | | 578,238 | | | | | | — | | |
累計虧損
|
| | | | (1,038,694) | | | | | | (577,091) | | |
累計其他綜合收益
|
| | | | 40 | | | | | | 241 | | |
會員赤字總額
|
| | | | (460,416) | | | | | | (576,850) | | |
總負債、可贖回可轉換優先股和會員赤字
|
| | | $ | 1,354,119 | | | | | $ | 587,252 | | |
| | |
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
|
| ||||||||||||
回來吧。
|
| | | $ | 329,927 | | | | | $ | 186,126 | | | | | $ | 696,954 | | | | | $ | 382,851 | | |
運營成本和費用: | | | | | | | | | | | | | | | | | | | | | | | | | |
收入成本,不包括折舊和攤銷,分別顯示在下面
|
| | | | 138,461 | | | | | | 82,706 | | | | | | 332,455 | | | | | | 187,089 | | |
運營和支持
|
| | | | 55,435 | | | | | | 34,719 | | | | | | 132,836 | | | | | | 87,193 | | |
技術與開發
|
| | | | 12,332 | | | | | | 6,783 | | | | | | 30,935 | | | | | | 19,452 | | |
銷售和營銷
|
| | | | 49,943 | | | | | | 22,448 | | | | | | 114,657 | | | | | | 62,735 | | |
一般和行政
|
| | | | 19,326 | | | | | | 15,248 | | | | | | 59,672 | | | | | | 38,990 | | |
折舊
|
| | | | 4,414 | | | | | | 3,936 | | | | | | 12,721 | | | | | | 11,381 | | |
無形資產攤銷
|
| | | | 13,979 | | | | | | 4,844 | | | | | | 30,778 | | | | | | 14,519 | | |
總運營成本和費用
|
| | | | 293,890 | | | | | | 170,684 | | | | | | 714,054 | | | | | | 421,359 | | |
運營收入(虧損)
|
| | | | 36,037 | | | | | | 15,442 | | | | | | (17,100) | | | | | | (38,508) | | |
利息收入
|
| | | | 6 | | | | | | 15 | | | | | | 32 | | | | | | 379 | | |
利息支出
|
| | | | (3,313) | | | | | | (3,143) | | | | | | (9,219) | | | | | | (4,772) | | |
其他收入(費用),淨額
|
| | | | 150 | | | | | | (2,977) | | | | | | (10,199) | | | | | | (4,375) | | |
所得税前收入(虧損)
|
| | | | 32,880 | | | | | | 9,337 | | | | | | (36,486) | | | | | | (47,276) | | |
所得税優惠(費用)
|
| | | | (76) | | | | | | 79 | | | | | | 76 | | | | | | 236 | | |
淨收益(虧損)
|
| | | $ | 32,804 | | | | | $ | 9,416 | | | | | $ | (36,410) | | | | | $ | (47,040) | | |
減去:重新計量可贖回可轉換優先股
|
| | | | — | | | | | | (51,638) | | | | | | (426,101) | | | | | | (45,009) | | |
減去:優先股的未分配收益
|
| | | | (15,185) | | | | | | — | | | | | | — | | | | | | — | | |
可歸因於普通單位的淨收益(虧損)
|
| | | $ | 17,619 | | | | | $ | (42,222) | | | | | $ | (462,511) | | | | | $ | (92,049) | | |
可歸因於普通單位的單位淨收益(虧損):
|
| | | | | | | | | | | | | | | | | | | | | | | | |
基礎版
|
| | | $ | 0.05 | | | | | $ | (0.24) | | | | | $ | (1.62) | | | | | $ | (0.52) | | |
稀釋
|
| | | $ | 0.05 | | | | | $ | (0.24) | | | | | $ | (1.62) | | | | | $ | (0.52) | | |
用於計算可歸因於公共單位的單位淨收益(虧損)的加權平均單位:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
基礎版
|
| | | | 338,566 | | | | | | 176,824 | | | | | | 285,210 | | | | | | 176,824 | | |
稀釋
|
| | | | 463,792 | | | | | | 176,824 | | | | | | 285,210 | | | | | | 176,824 | | |
淨收益(虧損)
|
| | | $ | 32,804 | | | | | $ | 9,416 | | | | | $ | (36,410) | | | | | $ | (47,040) | | |
其他綜合收益(虧損): | | | | | | | | | | | | | | | | | | | | | | | | | |
外幣折算調整
|
| | | $ | (940) | | | | | $ | (2,361) | | | | | $ | (201) | | | | | $ | 210 | | |
綜合收益(虧損)
|
| | | $ | 31,864 | | | | | $ | 7,055 | | | | | $ | (36,611) | | | | | $ | (46,830) | | |
| | |
{BR}截至9月30日的9個月{BR}
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
經營活動現金: | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (36,410) | | | | | $ | (47,040) | | |
將淨虧損與經營活動提供的現金淨額進行調整: | | | | | | | | | | | | | |
壞賬支出
|
| | | | 1,159 | | | | | | 4,646 | | |
折舊
|
| | | | 12,721 | | | | | | 11,381 | | |
無形資產攤銷
|
| | | | 30,778 | | | | | | 14,519 | | |
遞延所得税
|
| | | | (178) | | | | | | (417) | | |
其他損益
|
| | | | 1,381 | | | | | | 790 | | |
權證衍生負債公允價值調整
|
| | | | 10,317 | | | | | | 4,324 | | |
非現金利息支出
|
| | | | 6,221 | | | | | | 2,997 | | |
股權薪酬費用
|
| | | | 5,273 | | | | | | 1,872 | | |
營業資產和負債變動: | | | | | | | | | | | | | |
應收賬款
|
| | | | 20,351 | | | | | | 4,080 | | |
預付費用和其他資產
|
| | | | (10,794) | | | | | | 12,154 | | |
應付帳款
|
| | | | 11,028 | | | | | | 1,763 | | |
應付業主的資金
|
| | | | 17,594 | | | | | | (8,931) | | |
應繳酒店費和銷售税
|
| | | | 9,605 | | | | | | 6,009 | | |
遞延收入和未來停留積分
|
| | | | (16,470) | | | | | | 22,007 | | |
應計費用和其他負債
|
| | | | 13,714 | | | | | | 7,562 | | |
經營活動提供的淨現金
|
| | | | 76,290 | | | | | | 37,716 | | |
投資活動現金: | | | | | | | | | | | | | |
購置房產和設備
|
| | | | (3,646) | | | | | | (1,590) | | |
內部開發軟件支付的現金
|
| | | | (4,874) | | | | | | (6,713) | | |
企業合併支付的現金,扣除獲得的現金
|
| | | | (63,477) | | | | | | (2,141) | | |
投資活動使用的淨現金
|
| | | | (71,997) | | | | | | (10,444) | | |
融資活動現金: | | | | | | | | | | | | | |
企業合併支付的現金
|
| | | | (9,421) | | | | | | (7,235) | | |
發行長期債務的收益
|
| | | | — | | | | | | 115,931 | | |
償還長期債務
|
| | | | (125) | | | | | | (10,127) | | |
其他融資活動
|
| | | | (179) | | | | | | (280) | | |
融資活動提供(使用)的淨現金
|
| | | | (9,725) | | | | | | 98,289 | | |
匯率波動對現金、現金等價物和限制性現金的影響
|
| | | | (84) | | | | | | (177) | | |
現金、現金等價物和限制性現金淨增(減)
|
| | | | (5,516) | | | | | | 125,384 | | |
期初現金、現金等價物和限制性現金
|
| | | | 291,012 | | | | | | 209,489 | | |
現金、現金等價物和受限現金,期末
|
| | | $ | 285,496 | | | | | $ | 334,873 | | |
現金流量信息補充披露: | | | | | | | | | | | | | |
扣除退税後支付的所得税現金
|
| | | $ | 291 | | | | | $ | 28 | | |
付息現金
|
| | | $ | 3,539 | | | | | $ | 915 | | |
在企業合併中考慮的通用單位發行
|
| | | $ | 573,800 | | | | | $ | — | | |
| | |
可贖回可兑換
首選部件 |
| | |
常用部件
|
| |
其他
實收資本 |
| |
累計
其他 綜合 收入 |
| |
累計
{BR}赤字{BR} |
| |
合計
{BR}赤字{BR} |
| ||||||||||||||||||||||||||||||
| | |
個單位
|
| |
金額
|
| | |
個單位
|
| |
金額
|
| |
金額
|
| |
金額
|
| |
金額
|
| |
金額
|
| ||||||||||||||||||||||||
截至2020年12月31日的餘額
|
| | | | 267,688,054 | | | | | $ | 771,979 | | | | | | | 176,824,152 | | | | | $ | — | | | | | $ | — | | | | | $ | 241 | | | | | $ | (577,091) | | | | | | (576,850) | | |
發行通用單位供考慮
企業合併中的 |
| | | | | | | | | | | | | | | | | 161,518,057 | | | | |
|
—
|
| | | | | 573,800 | | | | | | | | | | | | | | | | |
|
573,800
|
| |
股權薪酬
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,273 | | | | | | | | | | | | | | | | |
|
5,273
|
| |
行使股權期權
|
| | | | | | | | | | | | | | | | | 70,208 | | | | |
|
—
|
| | | | | 73 | | | | | | | | | | | | | | | | |
|
73
|
| |
可贖回可轉換優先股的重新計量
|
| | | | | | | | | | 426,101 | | | | | | | | | | | | | | | | | | | (908) | | | | | | | | | | | | (425,193) | | | | |
|
(426,101)
|
| |
普通單位認股權證淨行使
|
| | | | | | | | | | | | | | | | | 2,020,000 | | | | | | — | | | | | | | | | | | | | | | | | | | | | | |
|
—
|
| |
外幣折算調整
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (201) | | | | | | | | | | |
|
(201)
|
| |
淨收益(虧損)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (36,410) | | | | |
|
(36,410)
|
| |
截至2021年9月30日的餘額
|
| | | | 267,688,054 | | | | | $ | 1,198,080 | | | | | | | 340,432,417 | | | | | $ | — | | | | | $ | 578,238 | | | | | $ | 40 | | | | | $ | (1,038,694) | | | | | $ | (460,416) | | |
截至2021年6月30日的餘額
|
| | | | 267,688,054 | | | | | $ | 1,198,080 | | | | | | | 338,412,417 | | | | | $ | — | | | | | $ | 575,966 | | | | | $ | 980 | | | | | $ | (1,071,498) | | | | | $ | (494,552) | | |
股權薪酬
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,272 | | | | | | | | | | | | | | | | |
|
2,272
|
| |
普通單位認股權證淨行使
|
| | | | | | | | | | | | | | | | | 2,020,000 | | | | | | — | | | | | | | | | | | | | | | | | | | | | | |
|
—
|
| |
外幣折算調整
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (940) | | | | | | | | | | |
|
(940)
|
| |
淨收益(虧損)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32,804 | | | | |
|
32,804
|
| |
截至2021年9月30日的餘額
|
| | | | 267,688,054 | | | | | $ | 1,198,080 | | | | | | | 340,432,417 | | | | | $ | — | | | | | $ | 578,238 | | | | | $ | 40 | | | | | $ | (1,038,694) | | | | | $ | (460,416) | | |
| | |
可贖回可兑換
首選部件 |
| | |
A類和B類
常用部件 |
| |
其他
實收資本 |
| |
累計
其他 綜合 收入(虧損) |
| |
累計
{BR}赤字{BR} |
| |
合計
{BR}赤字{BR} |
| | ||||||||||||||||||||||||||||||||
| | |
個單位
|
| |
金額
|
| | |
個單位
|
| |
金額
|
| |
金額
|
| |
金額
|
| |
金額
|
| |
金額
|
| | ||||||||||||||||||||||||||
截至2019年12月31日的餘額
|
| | | | 264,310,388 | | | | | $ | 565,005 | | | | | | | 176,824,152 | | | | | $ | — | | | | | $ | — | | | | | $ | 554 | | | | | $ | (285,669) | | | | | $ | (285,115) | | | | | |
行使首輪優先股權證
|
| | | | 3,107,279 | | | | | | 4,041 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
—
|
| | | | |
股權薪酬
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,872 | | | | | | | | | | | | | | | | |
|
1,872
|
| | | | |
可贖回可轉換優先股的重新計量
|
| | | | | | | | | | 45,009 | | | | | | | | | | | | | | | | | | | (1,872) | | | | | | | | | | | | (43,137) | | | | |
|
(45,009)
|
| | | | |
外幣折算調整
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 210 | | | | | | | | | | |
|
210
|
| | | | |
淨收益(虧損)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (47,040) | | | | |
|
(47,040)
|
| | | | |
截至2020年9月30日的餘額
|
| | | | 267,417,667 | | | | | $ | 614,055 | | | | | | | 176,824,152 | | | | | $ | — | | | | | $ | — | | | | | $ | 764 | | | | | $ | (375,846) | | | | | $ | (375,082) | | | | | |
截至2020年6月30日的餘額
|
| | | | 264,310,388 | | | | | $ | 558,376 | | | | | | | 176,824,152 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,125 | | | | | $ | (334,806) | | | | | $ | (331,681) | | | | | |
行使首輪優先股權證
|
| | | | 3,107,279 | | | | | | 4,041 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
—
|
| | | | |
股權薪酬
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,182 | | | | | | | | | | | | | | | | |
|
1,182
|
| | | | |
可贖回可轉換優先股的重新計量
|
| | | | | | | | | | 51,638 | | | | | | | | | | | | | | | | | | | (1,182) | | | | | | | | | | | | (50,456) | | | | |
|
(51,638)
|
| | | | |
外幣折算調整
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (2,361) | | | | | | | | | | |
|
(2,361)
|
| | | | |
淨收益(虧損)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9,416 | | | | |
|
9,416
|
| | | | |
截至2020年9月30日的餘額
|
| | | | 267,417,667 | | | | | $ | 614,055 | | | | | | | 176,824,152 | | | | | $ | — | | | | | $ | — | | | | | $ | 764 | | | | | $ | (375,846) | | | | | $ | (375,082) | | | | | |
| | |
第{BR}頁
|
| |||
{BR}注意1:{BR}
業務描述
|
| | | | F-55 | | |
{BR}注意2:{BR}
重要會計政策
|
| | | | F-55 | | |
{BR}注意3:{BR}
收購
|
| | | | F-66 | | |
{BR}注意4:{BR}
公允價值計量
|
| | | | F-69 | | |
{BR}注意5:{BR}
財產和設備,淨額
|
| | | | F-70 | | |
{BR}注意6:{BR}
無形資產、淨額和商譽
|
| | | | F-71 | | |
{BR}注意7:{BR}
租約
|
| | | | F-72 | | |
{BR}注意8:{BR}
應計費用和其他流動負債
|
| | | | F-72 | | |
{BR}注意9:{BR}
債務
|
| | | | F-73 | | |
{BR}注意10:{BR}
可贖回可轉換優先股和股權
|
| | | | F-74 | | |
{BR}注意11:{BR}
股權薪酬
|
| | | | F-80 | | |
{BR}注意12:{BR}
每個普通單位的淨收益(虧損)
|
| | | | F-83 | | |
{BR}注13:{BR}
承付款和或有事項
|
| | | | F-85 | | |
{BR}注意14:{BR}
後續活動
|
| | | | F-87 | | |
| | |
截至9月30日
|
| |
截至12月31日
|
| ||||||
| | |
2021
|
| |
2020
|
| ||||||
現金和現金等價物
|
| | | $ | 150,417 | | | | | $ | 218,484 | | |
受限現金
|
| | | | 135,079 | | | | | | 72,528 | | |
合計
|
| | | $ | 285,496 | | | | | $ | 291,012 | | |
| | |
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
|
| ||||||||||||
度假租賃平臺
|
| | | $ | 317,691 | | | | | $ | 176,294 | | | | | $ | 661,933 | | | | | $ | 355,869 | | |
其他服務
|
| | | | 12,236 | | | | | | 9,832 | | | | | | 35,021 | | | | | | 26,982 | | |
合計
|
| | | $ | 329,927 | | | | | $ | 186,126 | | | | | $ | 696,954 | | | | | $ | 382,851 | | |
| | |
{BR}公允價值{BR}
|
| |||
支付給交鑰匙度假租賃公司的現金對價
|
| | | $ | 45,000 | | |
發行給交鑰匙度假租賃公司的瓦卡薩普通股公允價值
|
| | | | 573,800 | | |
總購買考量
|
| | | $ | 618,800 | | |
| | |
金額
|
| |||
現金和現金等價物
|
| | | $ | 40,461 | | |
受限現金
|
| | | | 14,444 | | |
應收賬款淨額
|
| | | | 3,548 | | |
預付費用和其他流動資產
|
| | | | 7,614 | | |
物業和設備
|
| | | | 1,494 | | |
無形資產
|
| | | | 107,600 | | |
收購的總資產
|
| | | | 175,161 | | |
應付帳款
|
| | | | (8,446) | | |
應付業主的資金
|
| | | | (20,393) | | |
應繳酒店費和銷售税
|
| | | | (5,575) | | |
遞延收入
|
| | | | (5,953) | | |
未來住宿積分
|
| | | | (10,601) | | |
應計費用和其他負債
|
| | | | (8,474) | | |
其他長期負債
|
| | | | (5,850) | | |
承擔的總負債
|
| | | | (65,292) | | |
購買的淨資產
|
| | | | 109,869 | | |
商譽
|
| | | | 508,931 | | |
總購買考量
|
| | | $ | 618,800 | | |
| | |
預計使用壽命
|
| |
{BR}公允價值{BR}
|
| |||
房主合同
|
| |
5年
|
| | | $ | 102,300 | | |
數據庫和列表
|
| |
1年
|
| | | $ | 3,400 | | |
商標、商品名稱、品牌名稱
|
| |
1年
|
| | | $ | 1,900 | | |
可識別無形資產總額
|
| | | | | | $ | 107,600 | | |
| | |
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
|
| ||||||||||||
回來吧。
|
| | | $ | 329,927 | | | | | $ | 224,569 | | | | | $ | 728,516 | | | | | $ | 452,486 | | |
淨收益(虧損)
|
| | | | 32,917 | | | | | | 8,773 | | | | | | (33,309) | | | | | | (81,501) | | |
| | |
截至2021年9月30日
|
| |||||||||||||||||||||
| | |
1級
|
| |
2級
|
| |
3級
|
| |
合計
|
| ||||||||||||
負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
或有對價
|
| | | $ | — | | | | | $ | — | | | | | $ | 35,926 | | | | | $ | 35,926 | | |
權證衍生負債(附註10)
|
| | | | — | | | | | | — | | | | | | 16,833 | | | | | | 16,833 | | |
| | |
截至2020年12月31日
|
| |||||||||||||||||||||
| | |
1級
|
| |
2級
|
| |
3級
|
| |
合計
|
| ||||||||||||
負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
或有對價
|
| | | $ | — | | | | | $ | — | | | | | $ | 7,681 | | | | | $ | 7,681 | | |
權證衍生負債(附註10)
|
| | | | — | | | | | | — | | | | | | 6,516 | | | | | | 6,516 | | |
| | |
截至9個月
9月30日,{BR} |
| |
年終
12月31日 |
| ||||||
| | |
2021
|
| |
2020
|
| ||||||
期初餘額
|
| | | $ | 6,516 | | | | | $ | 3,950 | | |
收益中包含的權證衍生負債公允價值變動
|
| | | | 10,317 | | | | | | 6,637 | | |
期內行使認股權證的公允價值
|
| | | | — | | | | | | (4,071) | | |
餘額,期末
|
| | | $ | 16,833 | | | | | $ | 6,516 | | |
| | |
使用壽命(年)
|
| |
截至
9月30日,{BR} 2021 |
| |
截至
12月31日 |
| ||||||
|
2020
|
| ||||||||||||||
國家/地區
|
| |
{BR}無限期{BR}
|
| | | $ | 11,612 | | | | | $ | 11,612 | | |
建築和建築改進
|
| |
12 – 35
|
| | | | 9,298 | | | | | | 9,084 | | |
租賃改進
|
| |
短於
預計有用 使用年限或租賃期 |
| | | | 6,726 | | | | | | 6,108 | | |
計算機設備
|
| |
3
|
| | | | 10,587 | | | | | | 7,376 | | |
傢俱、固定裝置和其他
|
| |
2 – 12
|
| | | | 14,664 | | | | | | 12,769 | | |
車輛
|
| |
2 – 8
|
| | | | 5,580 | | | | | | 4,427 | | |
內部使用軟件
|
| |
4
|
| | | | 42,700 | | | | | | 38,150 | | |
合計
|
| | | | | | | 101,167 | | | | | | 89,526 | | |
減去:累計折舊
|
| | | | | | | (38,190) | | | | | | (24,439) | | |
財產和設備,淨額
|
| | | | | | $ | 62,977 | | | | | $ | 65,087 | | |
| | |
加權
平均有用 剩餘壽命 (年) |
| |
截至2021年9月30日
|
| ||||||||||||||||||
| | |
毛收入
金額 |
| |
累計
攤銷 |
| |
淨載貨
金額 |
| |||||||||||||||
房主合同
|
| | | | 5 | | | | | $ | 229,616 | | | | | $ | (37,953) | | | | | $ | 191,663 | | |
數據庫、照片和房產列表
|
| | | | 1 | | | | | | 24,261 | | | | | | (13,155) | | | | | | 11,106 | | |
商品名稱
|
| | | | 1 | | | | | | 9,708 | | | | | | (7,605) | | | | | | 2,103 | | |
其他(1) | | | | | 4 | | | | | | 15,712 | | | | | | (3,380) | | | | | | 12,332 | | |
無形資產合計
|
| | | | | | | | | $ | 279,297 | | | | | $ | (62,093) | | | | | $ | 217,204 | | |
| | |
加權
平均有用 剩餘壽命 (年) |
| |
截至2020年12月31日
|
| ||||||||||||||||||
| | |
毛收入
金額 |
| |
累計
攤銷 |
| |
淨載貨
金額 |
| |||||||||||||||
房主合同
|
| | | | 7 | | | | | $ | 80,835 | | | | | $ | (17,097) | | | | | $ | 63,738 | | |
數據庫、照片和房產列表
|
| | | | 3 | | | | | | 18,159 | | | | | | (7,765) | | | | | | 10,394 | | |
商品名稱
|
| | | | 1 | | | | | | 7,215 | | | | | | (4,454) | | | | | | 2,761 | | |
其他(1) | | | | | 2 | | | | | | 2,665 | | | | | | (2,132) | | | | | | 533 | | |
無形資產合計
|
| | | | | | | | | $ | 108,874 | | | | | $ | (31,448) | | | | | $ | 77,426 | | |
截至12月31日的年度:
|
| |
金額
|
| |||
2021年剩餘時間
|
| | | $ | 13,191 | | |
2022
|
| | | | 46,186 | | |
2023
|
| | | | 42,384 | | |
2024
|
| | | | 37,483 | | |
2025
|
| | | | 34,550 | | |
此後
|
| | | | 43,410 | | |
合計
|
| | | $ | 217,204 | | |
| | |
截至9個月
9月30日,{BR} |
| |
年終
12月31日 |
| ||||||
| | |
2021
|
| |
2020
|
| ||||||
期初餘額
|
| | | $ | 121,487 | | | | | $ | 115,914 | | |
收購
|
| | | | 588,413 | | | | | | 5,486 | | |
外匯轉換及其他
|
| | | | 62 | | | | | | 87 | | |
期末餘額
|
| | | $ | 709,962 | | | | | $ | 121,487 | | |
| | |
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
|
| ||||||||||||
收入成本
|
| | | $ | 1,650 | | | | | $ | 2,151 | | | | | $ | 4,595 | | | | | $ | 7,279 | | |
運營和支持
|
| | | | 4,885 | | | | | | 4,625 | | | | | | 11,838 | | | | | | 11,679 | | |
一般和行政
|
| | | | 1,652 | | | | | | 1,242 | | | | | | 4,588 | | | | | | 3,421 | | |
租金總費用
|
| | | $ | 8,187 | | | | | $ | 8,018 | | | | | $ | 21,021 | | | | | $ | 22,379 | | |
| | |
截至9月30日
|
| |
截至12月31日
|
| ||||||
| | |
2021
|
| |
2020
|
| ||||||
與員工相關的應計項目
|
| | | $ | 26,933 | | | | | $ | 13,409 | | |
房主儲備
|
| | | | 6,120 | | | | | | 4,962 | | |
認股權證衍生負債
|
| | | | 16,833 | | | | | | 6,516 | | |
收購負債的當期部分
|
| | | | 26,135 | | | | | | 10,460 | | |
其他流動負債
|
| | | | 9,904 | | | | | | 8,675 | | |
應計費用和其他流動負債總額
|
| | | $ | 85,925 | | | | | $ | 44,022 | | |
| | |
截至9月30日
|
| |
截至12月31日
|
| ||||||
| | |
2021
|
| |
2020
|
| ||||||
高級擔保可轉換票據
|
| | | $ | 118,542 | | | | | $ | 112,793 | | |
其他
|
| | | | 910 | | | | | | 764 | | |
總債務
|
| | | | 119,452 | | | | | | 113,557 | | |
減少遞延融資成本
|
| | | | 1,270 | | | | | | 1,743 | | |
當前期限減少(1)
|
| | | | 125 | | | | | | 125 | | |
長期部分
|
| | | $ | 118,057 | | | | | $ | 111,689 | | |
| | |
截至2021年9月30日
|
| |||||||||||||||||||||||||||
| | |
單位授權
|
| |
個單位
已發佈和 出色的 |
| |
每個
發行價
單元 |
| |
淨載貨
值 |
| |
{BR}聚合{BR}
清算 首選項 |
| |||||||||||||||
{BR}A系列{BR}
|
| | | | 35,000 | | | | | | 33,107 | | | | | | 1.00 | | | | | $ | 111,688 | | | | | $ | 39,724 | | |
{BR}B系列{BR}
|
| | | | 69,933 | | | | | | 69,933 | | | | | | 1.48 | | | | | | 278,827 | | | | | | 125,755 | | |
{BR}系列B-2{BR}
|
| | | | 47,000 | | | | | | 32,000 | | | | | | 2.00 | | | | | | 145,965 | | | | | | 74,139 | | |
{BR}C系列{BR}
|
| | | | 105,992 | | | | | | 95,686 | | | | | | 2.64 | | | | | | 498,036 | | | | | | 277,970 | | |
| | | | 28,256 | | | | | | 28,256 | | | | | | 1.85 | | | | | | 124,083 | | | | | | 56,907 | | | |
{BR}系列C-2{BR}
|
| | | | 8,706 | | | | | | 8,706 | | | | | | 1.98 | | | | | | 39,481 | | | | | | 18,968 | | |
{BR}系列D-1{BR}
|
| | | | 150,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
{BR}D-2系列{BR}
|
| | | | 300,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
合計
|
| | | | 744,887 | | | | | | 267,688 | | | | | | | | | | | $ | 1,198,080 | | | | | $ | 593,463 | | |
| | |
截至2020年12月31日
|
| |||||||||||||||||||||||||||
| | |
授權單位
|
| |
個單位
已發佈和 出色的 |
| |
每個
發行價
單元 |
| |
淨載貨
值 |
| |
{BR}聚合{BR}
清算 首選項 |
| |||||||||||||||
{BR}A系列{BR}
|
| | | | 35,000 | | | | | | 33,107 | | | | | | 1.00 | | | | | $ | 68,334 | | | | | $ | 38,288 | | |
{BR}B系列{BR}
|
| | | | 69,933 | | | | | | 69,933 | | | | | | 1.48 | | | | | | 175,416 | | | | | | 121,209 | | |
{BR}系列B-2{BR}
|
| | | | 47,000 | | | | | | 32,000 | | | | | | 2.00 | | | | | | 94,261 | | | | | | 71,459 | | |
{BR}C系列{BR}
|
| | | | 105,992 | | | | | | 95,686 | | | | | | 2.64 | | | | | | 330,071 | | | | | | 267,922 | | |
{BR}系列C-1{BR}
|
| | | | 28,256 | | | | | | 28,256 | | | | | | 1.85 | | | | | | 78,656 | | | | | | 54,850 | | |
{BR}系列C-2{BR}
|
| | | | 8,706 | | | | | | 8,706 | | | | | | 1.98 | | | | | | 25,241 | | | | | | 18,283 | | |
{BR}系列D-1{BR}
|
| | | | 150,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
{BR}D-2系列{BR}
|
| | | | 300,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
合計
|
| | | | 744,887 | | | | | | 267,688 | | | | | | | | | | | $ | 771,979 | | | | | $ | 572,011 | | |
| | |
截至9月30日
|
| |
截至12月31日
|
| ||||||
| | |
2021
|
| |
2020
|
| ||||||
轉換未贖回可轉換優先股
|
| | | | 292,201 | | | | | | 292,201 | | |
已發行和未償還的單位增值權
|
| | | | 13,520 | | | | | | 13,345 | | |
D-1系列可轉換票據的轉換
|
| | | | 119,796 | | | | | | 114,820 | | |
普通單位權證的行使和轉換
|
| | | | 5,430 | | | | | | 7,453 | | |
合計
|
| | | | 430,947 | | | | | | 427,819 | | |
| | |
{BR}截至9月30日的9個月{BR}
|
| |||
| | |
2021
|
| |
2020
|
|
預期波動率
|
| |
45.6% – 55.0%
|
| |
31.0% – 45.6%
|
|
股息率
|
| |
—%
|
| |
—%
|
|
預期期限(年)
|
| |
0.3 – 2.3
|
| |
2.3 – 3.1
|
|
無風險費率
|
| |
0.0% – 0.2%
|
| |
0.1% – 1.5%
|
|
適銷性折扣
|
| |
8.3% – 23.4%
|
| |
23.4% – 39.7%
|
|
單位增值權
|
| |
個單位(000s)
|
| |
加權平均
行使價 |
| |
加權平均
剩餘 合同條款 (年) |
| |||||||||
截至2020年12月31日的餘額
|
| | | | 13,345 | | | | | $ | 1.07 | | | | | | 7 | | |
已批准
|
| | | | 821 | | | | | $ | 1.92 | | | | | | | | |
被沒收或過期
|
| | | | (646) | | | | | $ | 1.16 | | | | | | | | |
截至2021年9月30日的餘額
|
| | | | 13,520 | | | | | $ | 1.11 | | | | | | 6 | | |
| | |
{BR}截至9月30日的9個月{BR}
|
| |||
| | |
2021
|
| |
2020
|
|
預期波動率
|
| |
45.6% – 55.0%
|
| |
31.0% – 45.6%
|
|
股息率
|
| |
—%
|
| |
—%
|
|
預期期限(年)
|
| |
0.6 – 2.3
|
| |
2.3 – 3.1
|
|
無風險費率
|
| |
0.0% – 0.1%
|
| |
0.1% – 1.5%
|
|
適銷性折扣
|
| |
23.4% – 26.6%
|
| |
23.4% – 39.7%
|
|
| | |
單位數
(000s) |
| |
加權平均
授予日期公允價值{BR} |
| ||||||
截至2020年12月31日的未歸屬餘額
|
| | | | 19,770 | | | | | $ | 0.29 | | |
批出單位
|
| | | | 12,046 | | | | | $ | 1.56 | | |
歸屬單位
|
| | | | (9,266) | | | | | $ | 0.25 | | |
單位被沒收或取消
|
| | | | — | | | | | $ | — | | |
截至2021年9月30日的未歸屬餘額
|
| | | | 22,550 | | | | | $ | 1.02 | | |
| | |
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
|
| ||||||||||||
收入成本
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
運營和支持
|
| | | | 24 | | | | | | 224 | | | | | | 86 | | | | | | 224 | | |
技術與開發
|
| | | | 167 | | | | | | 407 | | | | | | 489 | | | | | | 407 | | |
銷售和營銷
|
| | | | 393 | | | | | | 98 | | | | | | 1,047 | | | | | | 98 | | |
一般和行政
|
| | | | 1,688 | | | | | | 453 | | | | | | 3,651 | | | | | | 1,143 | | |
單位薪酬總費用
|
| | | $ | 2,272 | | | | | $ | 1,182 | | | | | $ | 5,273 | | | | | $ | 1,872 | | |
| | |
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} | | | | | | | | | | | | | | | | | | | | | | | | | |
淨收益(虧損)
|
| | | $ | 32,804 | | | | | $ | 9,416 | | | | | $ | (36,410) | | | | | $ | (47,040) | | |
減去:重新計量可贖回可轉換優先股
|
| | | | — | | | | | | (51,638) | | | | | | (426,101) | | | | | | (45,009) | | |
減去:優先股的未分配收益
|
| | | | (15,185) | | | | | | — | | | | | | — | | | | | | — | | |
單位基本淨收益(虧損)歸因於普通單位的淨收益(虧損)
|
| | | $ | 17,619 | | | | | $ | (42,222) | | | | | $ | (462,511) | | | | | $ | (92,049) | | |
新增:D-1可轉換票據利息
|
| | | | 3,313 | | | | | | — | | | | | | — | | | | | | — | | |
按單位攤薄淨收益(虧損)分配給普通單位的淨收益(虧損)
|
| | | $ | 20,932 | | | | | $ | (42,222) | | | | | $ | (462,511) | | | | | $ | (92,049) | | |
{BR}分母{BR} | | | | | | | | | | | | | | | | | | | | | | | | | |
用於計算可歸因於公共單位的單位淨收益(虧損)的加權平均單位 - Basic
|
| | | | 338,566 | | | | | | 176,824 | | | | | | 285,210 | | | | | | 176,824 | | |
普通單位權證的稀釋效應
|
| | | | 5,430 | | | | | | — | | | | | | — | | | | | | — | | |
D-1可轉換票據轉換稀釋效應
|
| | | | 119,796 | | | | | | — | | | | | | — | | | | | | — | | |
用於計算可歸因於公用事業單位 - 攤薄的單位淨收入(虧損)的加權平均單位
|
| | | | 463,792 | | | | | | 176,824 | | | | | | 285,210 | | | | | | 176,824 | | |
每個普通單位的淨收益(虧損)-基本
|
| | | $ | 0.05 | | | | | $ | (0.24) | | | | | $ | (1.62) | | | | | $ | (0.52) | | |
稀釋後的單位 - 淨收益(虧損)
|
| | | $ | 0.05 | | | | | $ | (0.24) | | | | | $ | (1.62) | | | | | $ | (0.52) | | |
| | |
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
|
| ||||||||||||
普通單位未償還認股權證
|
| | | | — | | | | | | 7,453 | | | | | | 5,430 | | | | | | 7,453 | | |
A系列優先股權證未償還
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
D-1系列可轉換票據的轉換
|
| | | | — | | | | | | 111,967 | | | | | | 119,796 | | | | | | 111,967 | | |
未償還的可贖回可轉換優先股
|
| | | | 292,201 | | | | | | 292,201 | | | | | | 292,201 | | | | | | 292,201 | | |
合計
|
| | | | 292,201 | | | | | | 411,621 | | | | | | 417,427 | | | | | | 411,621 | | |
| 截至2021年12月31日及截至該年度的經審計財務報表 | | | |||||
|
獨立審計師報告
|
| | | | F-91 | | |
|
截至2020年12月31日的資產負債表
|
| | | | F-92 | | |
|
截至2020年12月31日的年度營業報表
|
| | | | F-93 | | |
|
年度可贖回可轉換優先股和股東虧損變動表
截至2020年12月31日的年度 |
| | | | F-94 | | |
|
截至2020年12月31日的年度現金流量表
|
| | | | F-95 | | |
|
財務報表附註
|
| | | | F-96 | | |
| 資產 | | | | | | | |
| 流動資產: | | | | | | | |
|
現金和現金等價物
|
| | | $ | 42,095,831 | | |
|
代表業主持有的資金
|
| | | | 18,711,538 | | |
|
應收賬款淨額
|
| | | | 3,004,237 | | |
|
資本化合同成本,淨額
|
| | | | 1,536,540 | | |
|
預付費用和其他流動資產
|
| | | | 953,327 | | |
|
流動資產總額
|
| | | | 66,301,473 | | |
|
資本化合同成本,淨額
|
| | | | 1,032,290 | | |
|
財產和設備,淨額
|
| | | | 1,542,493 | | |
|
其他資產
|
| | | | 68,861 | | |
|
合計
|
| | | $ | 68,945,117 | | |
| 負債和股東權益(赤字) | | | | | | | |
| 流動負債: | | | | | | | |
|
應付帳款
|
| | | $ | 1,247,404 | | |
|
應計費用和其他流動負債
|
| | | | 7,329,802 | | |
|
代表業主持有的資金的責任
|
| | | | 25,052,558 | | |
|
遞延收入
|
| | | | 8,896,187 | | |
|
支付寶保障計劃貸款(附註6)
|
| | | | 6,419,900 | | |
|
流動負債總額
|
| | | | 48,945,851 | | |
|
授信額度
|
| | | | 8,000,000 | | |
|
總負債
|
| | | | 56,945,851 | | |
| 承付款和或有事項(注7) | | | | | | | |
| 可贖回可轉換優先股,票面價值$0.001: | | | | | | | |
|
E系列優先股,11,203,300股已授權、已發行和已發行股票
|
| | | | 33,000,441 | | |
|
D系列優先股,12,995,504股授權、發行和發行
|
| | | | 30,999,475 | | |
|
C系列優先股,14,575,720股授權股票,14,492,624股已發行和已發行股票
|
| | | | 21,347,635 | | |
|
B系列優先股,10,102,990股已授權、已發行和已發行股票
|
| | | | 10,299,998 | | |
|
A系列優先股,6,340,548股已授權、已發行和已發行股票
|
| | | | 5,000,156 | | |
|
系列種子2優先股,8,463,310股已授權、已發行和已發行股票
|
| | | | 3,037,482 | | |
|
系列種子1優先股,6,265,163股授權、發行和發行
|
| | | | 1,697,859 | | |
|
可贖回可轉換優先股合計
|
| | | | 105,383,046 | | |
| 股東權益(虧損): | | | | | | | |
|
截至2020年12月31日,普通股,面值0.0001美元,授權發行106,941,000股,已發行和已發行19,135,738股
|
| | | | 1,913 | | |
|
新增實收資本
|
| | | | 855,825 | | |
|
累計虧損
|
| | | | (94,241,518) | | |
|
股東虧損總額
|
| | | | (93,383,780) | | |
|
合計
|
| | | $ | 68,945,117 | | |
|
回來
|
| | | $ | 93,214,432 | | |
|
收入成本
|
| | | | 47,439,183 | | |
|
毛利
|
| | | | 45,775,249 | | |
| 運營費用: | | | | | | | |
|
員工薪酬和福利
|
| | | | 34,306,070 | | |
|
一般和行政
|
| | | | 10,351,726 | | |
|
銷售和營銷
|
| | | | 5,974,809 | | |
|
旅行
|
| | | | 1,307,462 | | |
|
折舊攤銷
|
| | | | 957,526 | | |
|
總運營費用
|
| | | | 52,897,593 | | |
|
運營損失
|
| | | | (7,122,344) | | |
| 其他收入(費用): | | | | | | | |
|
利息收入
|
| | | | 82,338 | | |
|
利息支出
|
| | | | (274,391) | | |
|
其他費用,淨額
|
| | | | (99) | | |
|
其他收入合計,淨額
|
| | | | (192,152) | | |
|
所得税前虧損
|
| | | | (7,314,496) | | |
|
所得税費用
|
| | | | 128,001 | | |
|
淨虧損和綜合虧損
|
| | | $ | (7,442,497) | | |
| | |
可贖回可兑換
優先股 |
| |
普通股
|
| |
其他
實收資本 |
| |
累計
{BR}赤字{BR} |
| |
合計
股東的 {BR}赤字{BR} |
| |||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||
餘額,2019年12月31日
|
| | | | 69,863,439 | | | | | $ | 105,383,046 | | | | | | 18,655,367 | | | | | $ | 1,865 | | | | | $ | 354,171 | | | | | $ | (86,799,021) | | | | | $ | (86,442,985) | | |
行使普通股期權
|
| | | | — | | | | | | — | | | | | | 480,371 | | | | | | 48 | | | | | | 123,170 | | | | | | — | | | | | | 123,218 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 378,484 | | | | | | — | | | | | | 378,484 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,442,497) | | | | | | (7,442,497) | | |
Balance,2020年12月31日
|
| | | | 69,863,439 | | | | | $ | 105,383,046 | | | | | | 19,135,738 | | | | | $ | 1,913 | | | | | $ | 855,825 | | | | | $ | (94,241,518) | | | | | $ | (93,383,780) | | |
| 經營活動現金流: | | | | | | | |
|
淨虧損
|
| | | $ | (7,442,497) | | |
|
調整以調整淨虧損與經營活動中使用的淨現金:
|
| | | | | | |
|
壞賬撥備發放
|
| | | | (4,351) | | |
|
合同費用攤銷
|
| | | | 1,214,369 | | |
|
折舊攤銷
|
| | | | 957,526 | | |
|
財產和設備處置損失
|
| | | | 50,868 | | |
|
股票薪酬
|
| | | | 378,484 | | |
|
提供(使用)現金的營業資產和負債變動:
|
| | | | | | |
|
代表業主持有的資金
|
| | | | (5,558,231) | | |
|
應收賬款
|
| | | | (1,394,339) | | |
|
資本化合同成本
|
| | | | (2,083,908) | | |
|
預付費用和其他資產
|
| | | | 106,289 | | |
|
應付帳款
|
| | | | 675,988 | | |
|
應計費用和其他流動負債
|
| | | | 2,305,430 | | |
|
代表業主持有的資金的責任
|
| | | | 7,514,815 | | |
|
遞延收入
|
| | | | 3,480,373 | | |
|
經營活動提供的淨現金
|
| | | | 200,816 | | |
| 投資活動的現金流- | | | | | | | |
|
購置房產和設備
|
| | | | (939,746) | | |
|
投資活動使用的淨現金
|
| | | | (939,746) | | |
| 融資活動現金流: | | | | | | | |
|
支付寶保障計劃貸款借款
|
| | | | 6,419,900 | | |
|
信用額度借款
|
| | | | 8,500,000 | | |
|
信用額度付款
|
| | | | (500,000) | | |
|
行使普通股期權收益
|
| | | | 123,218 | | |
|
融資活動提供的淨現金
|
| | | | 14,543,118 | | |
|
現金和現金等價物淨變化
|
| | | | 13,804,188 | | |
|
年初現金和現金等價物
|
| | | | 28,291,643 | | |
|
年終現金和現金等價物
|
| | | $ | 42,095,831 | | |
| 補充現金披露- | | | | | | | |
|
付息現金
|
| | | $ | 240,419 | | |
|
物業管理服務
|
| | | $ | 91,192,075 | | |
|
其他
|
| | | | 2,022,357 | | |
|
總收入
|
| | | $ | 93,214,432 | | |
|
應計費用和其他流動負債
|
| | | $ | 1,252,358 | | |
|
代表業主持有的資金的責任
|
| | | | 8,253,619 | | |
|
遞延收入
|
| | | | 3,959,804 | | |
|
與未來停留積分相關的總負債
|
| | | $ | 13,465,781 | | |
|
傢俱和設備
|
| | | $ | 1,590,925 | | |
|
台計算機
|
| | | | 981,582 | | |
|
{BR}軟件{BR}
|
| | | | 174,135 | | |
|
租賃改進
|
| | | | 400,659 | | |
| | | | | | 3,147,301 | | |
|
減去累計折舊
|
| | | | (1,604,808) | | |
|
財產和設備,淨額
|
| | | $ | 1,542,493 | | |
|
2021
|
| | | $ | 295,156 | | |
|
2022
|
| | | | 73,927 | | |
|
合計
|
| | | $ | 369,083 | | |
| | |
數量
選項 |
| |
加權
{BR}平均{BR} 行使價 共享{BR}的{BR} |
| |
加權
{BR}平均{BR} 剩餘 {BR}合同{BR} 期限(年) |
| |||||||||
未完成期權,2019年12月31日
|
| | | | 8,593,262 | | | | | $ | 0.59 | | | | | | | | |
已批准
|
| | | | 1,115,800 | | | | | | 1.02 | | | | | | | | |
鍛鍊
|
| | | | (480,371) | | | | | | 0.26 | | | | | | | | |
被沒收
|
| | | | (924,165) | | | | | | 0.83 | | | | | | | | |
未完成期權,2020年12月31日
|
| | | | 8,304,526 | | | | | $ | 0.64 | | | | | | 7.0 | | |
已授予並可行使的期權,2020年12月31日
|
| | | | 5,169,118 | | | | | $ | 0.46 | | | | | | 6.0 | | |
|
預期波動率
|
| |
40.9%
|
|
|
預期壽命
|
| |
6年
|
|
|
無風險費率
|
| |
0.49%
|
|
|
庫存類型
|
| |
數量
個共享 |
| |
練習
價格 |
| |
到期日
|
| ||||||
|
A系列優先股
|
| | | | 120,000 | | | | | $ | 0.7886 | | | |
2025年5月26日
|
|
|
C系列優先股
|
| | | | 83,096 | | | | | $ | 1.4730 | | | |
2026年11月22日
|
|
|
普通股
|
| | | | 32,673 | | | | | $ | 0.01 | | | |
2030年12月9日
|
|
|
普通股
|
| | | | 32,673 | | | | | $ | 1.01 | | | |
2030年12月9日
|
|
|
美國
|
| | | $ | (7,314,496) | | |
|
合計
|
| | | $ | (7,314,496) | | |
| 電流: | | | | | | | |
|
聯邦{BR}
|
| | | $ | — | | |
|
狀態
|
| | | | 128,001 | | |
|
總電流
|
| | | | 128,001 | | |
| 延期: | | | | | | | |
|
聯邦{BR}
|
| | | | — | | |
|
狀態
|
| | | | — | | |
|
合計延期
|
| | | | — | | |
|
所得税總費用
|
| | | $ | 128,001 | | |
|
按聯邦法定税率計算的所得税費用
|
| | | $ | (1,536,044) | | |
| 税率增加(降低)原因: | | | | | | | |
|
州和地方所得税,扣除聯邦税收優惠
|
| | | | 158,455 | | |
|
不可抵扣/非應税項目
|
| | | | 38,133 | | |
|
股票薪酬
|
| | | | 79,482 | | |
|
估值免税額變動
|
| | | | 1,345,263 | | |
|
其他,淨額
|
| | | | 42,712 | | |
|
所得税費用
|
| | | $ | 128,001 | | |
| 遞延税金資產: | | | | | | | |
|
淨營業虧損結轉
|
| | | $ | 19,119,476 | | |
|
其他
|
| | | | 404,232 | | |
|
遞延税金資產總額
|
| | | | 19,523,708 | | |
| 遞延納税義務: | | | | | | | |
|
資本化合同成本
|
| | | | (591,652) | | |
|
遞延納税負債總額
|
| | | | (591,652) | | |
|
減去:估值免税額
|
| | | | (18,932,056) | | |
|
遞延税金資產總額
|
| | | $ | — | | |
|
截至2021年3月31日以及2021年1月1日至2021年3月31日期間的未經審計財務報表
|
| | | | | | |
|
截至2021年3月31日和2020年12月31日的資產負債表(未經審計)
|
| | | | F-107 | | |
|
2021年1月1日至2021年3月31日期間經營報表(未經審計)
|
| | | | F-108 | | |
|
2021年1月1日至2021年3月31日期間可贖回可轉換優先股和股東赤字變動表(未經審計)
|
| | | | F-109 | | |
|
2021年1月1日至2021年3月31日現金流量表(未經審計)
|
| | | | F-110 | | |
|
財務報表附註(未經審計)
|
| | | | F-111 | | |
| | |
3月31日{BR}
2021 |
| |
12月31日
2020 |
| ||||||
資產 | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 37,846,344 | | | | | $ | 42,095,831 | | |
代表業主持有的資金
|
| | | | 23,607,171 | | | | | | 18,711,538 | | |
應收賬款淨額
|
| | | | 3,506,553 | | | | | | 3,004,237 | | |
資本化合同成本,淨額
|
| | | | 1,662,783 | | | | | | 1,536,540 | | |
預付費用和其他流動資產
|
| | | | 1,481,870 | | | | | | 953,327 | | |
流動資產總額
|
| | | | 68,104,721 | | | | | | 66,301,473 | | |
資本化合同成本,淨額
|
| | | | 1,032,290 | | | | | | 1,032,290 | | |
財產和設備,淨額
|
| | | | 1,601,415 | | | | | | 1,542,493 | | |
其他資產
|
| | | | 68,305 | | | | | | 68,861 | | |
合計
|
| | | $ | 70,806,731 | | | | | $ | 68,945,117 | | |
負債和股東權益(赤字) | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
應付帳款
|
| | | $ | 1,921,434 | | | | | $ | 1,247,404 | | |
應計費用和其他流動負債
|
| | | | 9,709,642 | | | | | | 7,329,802 | | |
代表業主持有的資金的責任
|
| | | | 31,628,123 | | | | | | 25,052,558 | | |
遞延收入
|
| | | | 11,479,983 | | | | | | 8,896,187 | | |
支付寶保障計劃貸款(附註6)
|
| | | | 6,419,900 | | | | | | 6,419,900 | | |
流動負債總額
|
| | | | 61,159,082 | | | | | | 48,945,851 | | |
授信額度
|
| | | | — | | | | | | 8,000,000 | | |
總負債
|
| | | | 61,159,082 | | | | | | 56,945,851 | | |
承付款和或有事項(注7) | | | | | | | | | | | | | |
可贖回可轉換優先股,票面價值$0.001: | | | | | | | | | | | | | |
E系列優先股,11,203,300股已授權、已發行和已發行股票
|
| | | | 33,000,441 | | | | | | 33,000,441 | | |
D系列優先股,12,995,504股授權、發行和發行
|
| | | | 30,999,475 | | | | | | 30,999,475 | | |
C系列優先股,授權14,575,720股,14,492,624股
已發行且未償還 |
| | | | 21,347,635 | | | | | | 21,347,635 | | |
B系列優先股,10,102,990股已授權、已發行和已發行股票
|
| | | | 10,299,998 | | | | | | 10,299,998 | | |
A系列優先股,6,340,548股已授權、已發行和已發行股票
|
| | | | 5,000,156 | | | | | | 5,000,156 | | |
系列種子2優先股,8,463,310股已授權、已發行和已發行股票
|
| | | | 3,037,482 | | | | | | 3,037,482 | | |
系列種子1優先股,6,265,163股授權、發行和發行
|
| | | | 1,697,859 | | | | | | 1,697,859 | | |
可贖回可轉換優先股合計
|
| | | | 105,383,046 | | | | | | 105,383,046 | | |
股東權益(虧損): | | | | | | | | | | | | | |
截至2021年3月31日,普通股,面值0.0001美元,授權發行106,941,000股,已發行和已發行股票19,643,492股
|
| | | | 1,964 | | | | | | 1,913 | | |
新增實收資本
|
| | | | 1,291,866 | | | | | | 855,825 | | |
累計虧損
|
| | | | (97,029,227) | | | | | | (94,241,518) | | |
股東虧損總額
|
| | | | (95,735,397) | | | | | | (93,383,780) | | |
合計
|
| | | $ | 70,806,731 | | | | | $ | 68,945,117 | | |
|
回來
|
| | | $ | 30,617,934 | | |
|
收入成本
|
| | | | 14,266,044 | | |
|
毛利
|
| | | | 16,351,890 | | |
| 運營費用: | | | | | | | |
|
員工薪酬和福利
|
| | | | 9,935,966 | | |
|
交易成本(附註10)
|
| | | | 3,494,714 | | |
|
一般和行政
|
| | | | 3,005,622 | | |
|
銷售和營銷
|
| | | | 2,024,779 | | |
|
旅行
|
| | | | 291,550 | | |
|
折舊攤銷
|
| | | | 241,102 | | |
|
總運營費用
|
| | | | 18,993,733 | | |
|
運營損失
|
| | | | (2,641,843) | | |
|
其他收入(費用):
|
| | | | | | |
|
利息收入
|
| | | | 4,256 | | |
|
利息支出
|
| | | | (60,161) | | |
|
其他費用合計,淨額
|
| | | | (55,905) | | |
|
所得税前虧損
|
| | | | (2,697,748) | | |
|
所得税費用
|
| | | | 89,961 | | |
|
淨虧損和綜合虧損
|
| | | $ | (2,787,709) | | |
| | |
可贖回可兑換
優先股 |
| | |
普通股
|
| |
其他
實收 大寫 |
| |
累計
{BR}赤字{BR} |
| |
合計
股東的 {BR}赤字{BR} |
| |||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| | |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||
Balance,2020年12月31日
|
| | | | 69,863,439 | | | | | $ | 105,383,046 | | | | | | | 19,135,738 | | | | | $ | 1,913 | | | | | $ | 855,825 | | | | | $ | (94,241,518) | | | | | $ | (93,383,780) | | |
行使普通股期權
|
| | | | — | | | | | | — | | | | | | | 507,754 | | | | | | 51 | | | | | | 248,830 | | | | | | — | | | | | | 248,881 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 187,211 | | | | | | — | | | | | | 187,211 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,787,709) | | | | | | (2,787,709) | | |
BALANCE,2021年3月31日
|
| | | | 69,863,439 | | | | | $ | 105,383,046 | | | | | | | 19,643,492 | | | | | $ | 1,964 | | | | | $ | 1,291,866 | | | | | $ | (97,029,227) | | | | | $ | (95,735,397) | | |
| 經營活動現金流: | | | | | | | |
|
淨虧損
|
| | | $ | (2,787,709) | | |
|
將淨虧損與經營活動提供的現金淨額進行調整:
|
| | | | | | |
|
壞賬撥備發放
|
| | | | (7,011) | | |
|
合同費用攤銷
|
| | | | 432,057 | | |
|
折舊攤銷
|
| | | | 241,102 | | |
|
股票薪酬
|
| | | | 187,211 | | |
|
提供(使用)現金的營業資產和負債變動:
|
| | | | | | |
|
代表業主持有的資金
|
| | | | (4,895,633) | | |
|
應收賬款
|
| | | | (495,305) | | |
|
資本化合同成本
|
| | | | (558,300) | | |
|
預付費用和其他資產
|
| | | | (527,987) | | |
|
應付帳款
|
| | | | 674,030 | | |
|
應計費用和其他流動負債
|
| | | | 2,379,840 | | |
|
代表業主持有的資金的責任
|
| | | | 6,575,565 | | |
|
遞延收入
|
| | | | 2,583,796 | | |
|
經營活動提供的淨現金
|
| | | | 3,801,656 | | |
| 投資活動的現金流- | | | | | | | |
|
購置房產和設備
|
| | | | (300,024) | | |
|
投資活動使用的淨現金
|
| | | | (300,024) | | |
| 融資活動現金流: | | | | | | | |
|
信用額度付款
|
| | | | (8,000,000) | | |
|
行使普通股期權收益
|
| | | | 248,881 | | |
|
融資活動使用的淨現金
|
| | | | (7,751,119) | | |
|
現金和現金等價物淨變化
|
| | | | (4,249,487) | | |
|
年初現金和現金等價物
|
| | | | 42,095,831 | | |
|
年終現金和現金等價物
|
| | | $ | 37,846,344 | | |
| 補充現金披露- | | | | | | | |
|
付息現金
|
| | | $ | 78,133 | | |
|
物業管理服務
|
| | | $ | 29,764,703 | | |
|
其他
|
| | | | 853,231 | | |
|
總收入
|
| | | $ | 30,617,934 | | |
|
代表業主持有的資金的責任
|
| | | $ | 6,540,531 | | |
|
遞延收入
|
| | | | 3,148,359 | | |
|
應計費用和其他流動負債
|
| | | | 911,646 | | |
|
與未來停留積分相關的總負債
|
| | | $ | 10,600,536 | | |
|
傢俱和設備
|
| | | $ | 1,668,651 | | |
|
台計算機
|
| | | | 1,128,803 | | |
|
{BR}軟件{BR}
|
| | | | 249,090 | | |
|
租賃改進
|
| | | | 400,780 | | |
| | | | | | 3,447,324 | | |
|
減去累計折舊和攤銷
|
| | | | (1,845,909) | | |
|
財產和設備,淨額
|
| | | $ | 1,601,415 | | |
|
2021
|
| | | $ | 221,367 | | |
|
2022
|
| | | | 73,927 | | |
|
合計
|
| | | $ | 295,294 | | |
| | |
數量
選項 |
| |
加權
{BR}平均{BR} 行使價 共享{BR}的{BR} |
| |
加權
{BR}平均{BR} 剩餘 {BR}合同{BR} 期限(年) |
| |||||||||
未完成期權,2020年12月31日
|
| | | | 8,304,526 | | | | | $ | 0.64 | | | | | | | | |
已批准
|
| | | | 476,450 | | | | | | 3.82 | | | | | | | | |
鍛鍊
|
| | | | (507,754) | | | | | | 0.49 | | | | | | | | |
被沒收
|
| | | | (112,157) | | | | | | 0.81 | | | | | | | | |
未完成期權,2021年3月31日
|
| | | | 8,161,065 | | | | | $ | 0.84 | | | | | | 7.0 | | |
已授予並可行使的期權,2021年3月31日
|
| | | | 5,242,550 | | | | | $ | 0.49 | | | | | | 6.0 | | |
|
預期波動率
|
| |
37.2%
|
|
|
預期壽命
|
| |
6年
|
|
|
無風險費率
|
| |
1.12%
|
|
庫存類型
|
| |
數量
個共享 |
| |
練習
價格 |
| |
到期日
|
| ||||||
A系列優先股
|
| | | | 120,000 | | | | | $ | 0.7886 | | | |
2025年5月26日
|
|
C系列優先股
|
| | | | 83,096 | | | | | $ | 1.4730 | | | |
2026年11月22日
|
|
普通股
|
| | | | 32,673 | | | | | $ | 0.01 | | | |
2030年12月9日
|
|
普通股
|
| | | | 32,673 | | | | | $ | 1.01 | | | |
2030年12月9日
|
|
| | |
2021年1月8日
|
| |||
資產 | | | | | | | |
流動資產: | | | | | | | |
現金
|
| | | $ | 25,000 | | |
延期發售成本
|
| | | | 1,936 | | |
總資產
|
| | | $ | 26,936 | | |
負債和股東權益 | | | | | | | |
流動負債: | | | | | | | |
應計組建和發售成本
|
| | | $ | 10,706 | | |
總負債
|
| | | | 10,706 | | |
承付款和或有事項
|
| | | | | | |
股東權益: | | | | | | | |
優先股,面值0.0001美元;授權500萬股,未發行或未發行
|
| | | | — | | |
A類普通股,面值0.0001美元;授權發行5億股;未發行或
未償還的 |
| | | | — | | |
F類普通股,面值0.0001美元;授權5000萬股,已發行和已發行2000萬股
|
| | | | 2,000 | | |
新增實收資本
|
| | | | 23,000 | | |
累計虧損
|
| | | | (8,770) | | |
總股東權益
|
| | | | 16,230 | | |
總負債和股東權益
|
| | | $ | 26,936 | | |
| | |
期間
從2021年1月4日起 (開始)至 2021年1月8日 |
| |||
回來吧。
|
| | | $ | — | | |
成型成本
|
| | | | 8,770 | | |
普通股應佔淨虧損
|
| | | $ | (8,770) | | |
每股普通股淨虧損: | | | | | | | |
基本稀釋
|
| | | $ | (0.00) | | |
加權平均已發行普通股: | | | | | | | |
基本稀釋
|
| | | | 4,000,000 | | |
| | |
優先股
|
| |
A類普通股
|
| |
F類普通股
|
| |
其他
實收資本 |
| |
累計
{BR}赤字{BR} |
| |
股東的
股權 |
| ||||||||||||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||||||||
2021年1月4日(開始)的餘額
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
將F類普通股出售給
2021年1月8日的贊助商 每股0.001美元 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 20,000,000 | | | | | | 2,000 | | | | | | 23,000 | | | | | | — | | | | | | 25,000 | | |
普通股應佔淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,770) | | | | | | (8,770) | | |
2021年1月8日的餘額
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 20,000,000 | | | | | $ | 2,000 | | | | | $ | 23,000 | | | | | $ | (8,770) | | | | | $ | 16,230 | | |
| | |
期間
從2021年1月4日起 (開始)至 2021年1月8日 |
| |||
經營活動現金流: | | | | | | | |
普通股應佔淨虧損
|
| | | $ | (8,770) | | |
經營性資產和負債變動:
|
| | | | | | |
延期發售成本
|
| | | | (1,936) | | |
應計組建和發售成本
|
| | | | 10,706 | | |
經營活動提供的淨現金
|
| | | | — | | |
融資活動現金流: | | | | | | | |
向保薦人出售F類普通股所得收益
|
| | | | 25,000 | | |
融資活動提供的淨現金
|
| | | | 25,000 | | |
現金淨變化
|
| | | | 25,000 | | |
期初現金
|
| | | | — | | |
期末現金
|
| | | $ | 25,000 | | |
| | |
{BR}2021年9月30日{BR}
|
| |||
資產 | | | | | | | |
流動資產: | | | | | | | |
現金
|
| | | $ | 626,638 | | |
預付費用
|
| | | | 496,549 | | |
流動資產總額
|
| | | | 1,123,187 | | |
信託賬户中持有的現金
|
| | | | 285,000,000 | | |
總資產
|
| | | $ | 286,123,187 | | |
負債和股東虧損 | | | | | | | |
流動負債: | | | | | | | |
應計組建和發售成本
|
| | | $ | 2,114,194 | | |
流動負債總額
|
| | | | 2,114,194 | | |
延期承保補償
|
| | | | 9,975,000 | | |
總負債
|
| | | | 12,089,194 | | |
承付款和或有事項 | | | | | | | |
可能贖回的A類普通股:28,500,000股,贖回價值為每股10.00美元
|
| | | | 285,000,000 | | |
股東虧損: | | | | | | | |
優先股,面值0.0001美元;授權500萬股,未發行或未發行
|
| | | | — | | |
A類普通股,面值0.0001美元;授權發行5億股,已發行和已發行股票770,000股(不包括可能贖回的28,500,000股
|
| | | | 77 | | |
F類普通股,面值0.0001美元;授權3000萬股,已發行和已發行3166,667股
|
| | | | 317 | | |
G類普通股,面值0.0001美元;授權股份3000萬股,6333333股
已發行和已發行股票 |
| | | | 633 | | |
新增實收資本
|
| | | | — | | |
累計虧損
|
| | | | (10,967,034) | | |
股東虧損總額
|
| | | | (10,966,007) | | |
總負債和股東赤字
|
| | | $ | 286,123,187 | | |
| | |
這三個
個月截止 {BR}2021年9月30日{BR} |
| |
從
開始的期間
2021年1月4日(開始) 至2021年9月30日 |
| ||||||
回來吧。
|
| | | $ | — | | | | | $ | — | | |
專業費用和組建成本
|
| | | | 1,498,767 | | | | | | 2,247,630 | | |
運營損失
|
| | | | (1,498,767) | | | | | | (2,247,630) | | |
普通股應佔淨虧損
|
| | | $ | (1,498,767) | | | | | $ | (2,247,630) | | |
每股普通股淨虧損: | | | | | | | | | | | | | |
可能贖回的A類普通股 - Basic
和稀釋 |
| | | $ | (0.04) | | | | | $ | (0.09) | | |
方正股份和私募股份 - 基本和稀釋
|
| | | $ | (0.04) | | | | | $ | (1.37) | | |
加權平均已發行普通股: | | | | | | | | | | | | | |
可能贖回的A類普通股 - Basic
和稀釋 |
| | | | 28,500,000 | | | | | | 18,050,000 | | |
方正股份和私募股份 - 基本和稀釋
|
| | | | 10,270,000 | | | | | | 12,417,914 | | |
| | |
優先股
|
| |
{BR}A類{BR}
普通股 |
| |
{BR}F類{BR}
普通股 |
| |
G類{BR}
普通股 |
| |
其他
{BR}實繳{BR} 大寫 |
| |
累計
{BR}赤字{BR} |
| |
股東的
{BR}赤字{BR} |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||||||||||||||
2021年1月4日(開始)的餘額
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
2021年1月8日向保薦人出售F類普通股,每股0.001美元
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 20,000,000 | | | | | | 2,000 | | | | | | — | | | | | | — | | | | | | 23,000 | | | | | | — | | | | | | 25,000 | | |
2021年3月18日F類股被沒收
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (17,222,222) | | | | | | (1,722) | | | | | | — | | | | | | — | | | | | | 1,722 | | | | | | — | | | | | | — | | |
2021年3月18日發行G類股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,555,556 | | | | | | 556 | | | | | | (556) | | | | | | — | | | | | | — | | |
普通股應佔淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (51,429) | | | | | | (51,429) | | |
2021年3月31日的餘額
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 2,777,778 | | | | | $ | 278 | | | | | | 5,555,556 | | | | | $ | 556 | | | | | $ | 24,166 | | | | | $ | (51,429) | | | | | $ | (26,429) | | |
2021年4月13日向保薦人出售私募股份,每股10.00美元
|
| | | | — | | | | | | — | | | | | | 770,000 | | | | | | 77 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,699,923 | | | | | | — | | | | | | 7,700,000 | | |
2021年4月13日發行給贊助商的方正股份股息0.14
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 388,889 | | | | | | 39 | | | | | | 777,777 | | | | | | 77 | | | | | | (116) | | | | | | — | | | | | | — | | |
將可能贖回的A類普通股增加到2021年6月30日的最高贖回價值的調整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,723,973) | | | | | | (8,719,404) | | | | | | (16,443,377) | | |
普通股應佔淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (697,434) | | | | | | (697,434) | | |
2021年6月30日的餘額
|
| | | | — | | | | | $ | — | | | | | | 770,000 | | | | | $ | 77 | | | | | | 3,166,667 | | | | | $ | 317 | | | | | | 6,333,333 | | | | | $ | 633 | | | | | $ | — | | | | | $ | (9,468,267) | | | | | $ | (9,467,240) | | |
普通股應佔淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,498,767) | | | | | | (1,498,767) | | |
2021年9月30日的餘額
|
| | | | — | | | | | $ | — | | | | | | 770,000 | | | | | $ | 77 | | | | | | 3,166,667 | | | | | $ | 317 | | | | | | 6,333,333 | | | | | $ | 633 | | | | | $ | — | | | | | $ | (10,967,034) | | | | | $ | (10,966,007) | | |
| | |
從
開始的期間
2021年1月4日(開始) 至2021年9月30日 |
| |||
經營活動現金流: | | | | | | | |
普通股應佔淨虧損
|
| | | $ | (2,247,630) | | |
經營性資產和負債變動:
|
| | | | | | |
預付費用
|
| | | | (496,549) | | |
應計費用和組建成本
|
| | | | 1,646,514 | | |
經營活動使用的淨現金
|
| | | | (1,097,665) | | |
投資活動現金流: | | | | | | | |
收益存入信託賬户
|
| | | | (285,000,000) | | |
投資活動使用的淨現金
|
| | | | (285,000,000) | | |
融資活動現金流: | | | | | | | |
向保薦人出售F類普通股所得收益
|
| | | | 25,000 | | |
首次公開發行(IPO)出售單位的收益
|
| | | | 285,000,000 | | |
向保薦人出售私募股份所得收益
|
| | | | 7,700,000 | | |
保薦人應付票據收益
|
| | | | 750,000 | | |
承銷商折扣支付
|
| | | | (5,700,000) | | |
支付應計發售成本
|
| | | | (300,697) | | |
償還應付保薦人的票據
|
| | | | (750,000) | | |
融資活動提供的淨現金
|
| | | | 286,724,303 | | |
現金淨變化
|
| | | | 626,638 | | |
期初現金
|
| | | | — | | |
期末現金
|
| | | $ | 626,638 | | |
補充披露非現金融資活動: | | | | | | | |
應計產品成本
|
| | | $ | 467,568 | | |
| | |
截至的三個月
{BR}2021年9月30日{BR} |
| |
從
開始的期間
2021年1月4日(開始)至 {BR}2021年9月30日{BR} |
| ||||||||||||||||||
| | |
A類普通
受 限制的股票 可能的贖回 |
| |
方正股份
和私有 配售共享 |
| |
A類普通
受 限制的股票 可能的贖回 |
| |
方正股份
和私有 配售共享 |
| ||||||||||||
普通股基本及攤薄淨虧損:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
{BR}分子:{BR}
|
| | | | | | | | | | | | | | | | | | | | | | | | |
淨虧損分攤
|
| | | $ | (1,101,750) | | | | | $ | (397,017) | | | | | $ | (1,652,243) | | | | | $ | (595,387) | | |
A類普通股增值
需贖回 |
| | | | — | | | | | | — | | | | | | — | | | | | | (16,443,377) | | |
| | | | $ | (1,101,750) | | | | | $ | (397,017) | | | | | $ | (1,652,243) | | | | | $ | (17,038,764) | | |
{BR}分母:{BR}
|
| | | | | | | | | | | | | | | | | | | | | | | | |
加權平均已發行普通股:
|
| | | | 28,500,000 | | | | | | 10,270,000 | | | | | | 18,050,000 | | | | | | 12,471,914 | | |
每個普通股的基本和攤薄淨虧損
共享 |
| | | $ | (0.04) | | | | | $ | (0.04) | | | | | $ | (0.09) | | | | | $ | (1.37) | | |
|
美國證券交易委員會註冊費
|
| | | $ | | | |
|
會計費和費用
|
| | | | | | |
|
律師費和開支
|
| | | | | | |
|
財務打印費和雜費
|
| | | | | | |
|
合計
|
| | | $ | | | |
|
展品編號
|
| |
説明
|
|
| 2.1 | | | 商業合併協議,日期為2021年7月28日,由TPG Pace Solutions Corp.、TK Newco、BLOCKS、Vacasa,Inc.、Vacasa Holdings和其中指定的某些其他方簽署(通過引用註冊人S-4表格註冊聲明的附件2.1(文件編號333-258739)併入)。 | |
| 2.2† | | | 交鑰匙度假租賃公司和瓦卡薩控股有限責任公司簽訂的、日期為2021年3月7日的出資協議(通過引用註冊人S-4表格註冊聲明的附件2.2(文件編號333-258739)併入)。 | |
| 2.3* | | | 合併計劃(結合於2021年向美國證券交易委員會( )提交的註冊人8-K表格的附件 )。 | |
| 3.1* | | | 修改和重新發布的瓦卡薩公司註冊證書(通過引用附件 合併到2021年向 提交給美國證券交易委員會的註冊人Form 8-K中)。 | |
| 3.2* | | | 修訂和重新修訂了瓦卡薩公司的章程(通過引用附件 併入註冊人提交給 的2021年美國證券交易委員會的8-K表格)。 | |
| 4.1 | | | Vacasa,Inc.的A類普通股證書樣本(通過引用表格S-4註冊人註冊聲明的附件4.1併入(文件編號333-258739))。 | |
| 5.1* | | | Latham&Watkins LLP對Vacasa,Inc.A類普通股股票有效性的意見。 | |
| 10.1 | | | 與PIPE投資者簽訂的認購協議表(通過引用附件10.1併入註冊人的S-4表格註冊聲明(文件編號333-258739))。 | |
| 10.2 | | | 註冊人、TPG Pace Solutions Corp.、TPG Pace Solutions贊助商、Series LLC和其他第三方之間修訂和重新簽署的遠期購買協議表(通過引用附件10.2併入註冊人S-4註冊聲明中(文件編號333-258739)。 | |
| 10.3 | | | 註冊人、TPG Pace Solutions Corp.、TPG Holdings III,L.P.和TPG Pace Solutions贊助商Series LLC之間修訂和重新簽署的截至2021年7月28日的遠期購買協議(通過引用註冊人S-4註冊聲明的附件10.3(文件編號333-258739)併入)。 | |
| 10.4* | | | 股東協議(通過引用附件 併入註冊人提交給 的2021年美國證券交易委員會8-K表格)。 | |
| 10.5* | | | 修訂和重新簽署的註冊權協議(通過引用附件 併入註冊人提交給 的2021年美國證券交易委員會8-K表格)。 | |
| 10.6* | | | 應收税金協議(在2021年向美國證券交易委員會( )提交的註冊人8-K表格中引用附件 )。 | |
| 10.7* | | | 瓦卡薩控股有限責任公司第四次修訂和重新簽署的有限責任公司協議(通過引用附件 併入註冊人提交給 的2021年美國證券交易委員會8-K表格中)。 | |
| 10.8 | | | 修改並重新簽署保薦信協議(通過引用附件10.9併入註冊人的S-4表格註冊聲明(文件編號333-258739))。 | |
| 10.9# | | | Vacasa,Inc.2021年獎勵計劃(通過引用附件10.10併入註冊人的S-4表格註冊聲明(文件編號333-258739))。 | |
| 10.10# | | | Vacasa,Inc.2021年非合格員工股票購買計劃(通過引用附件10.11併入註冊人的S-4表格註冊聲明(文件編號333-258739))。 | |
|
展品編號
|
| |
説明
|
|
| 10.11# | | | 瓦卡薩有限責任公司和馬修·羅伯茨於2021年7月24日簽署的邀請函(通過引用附件10.12併入註冊人的S-4表格註冊聲明(檔案號333-258739))。 | |
| 10.12# | | | Vacasa LLC與Matthew Roberts於2021年7月26日簽訂的《變更控制和保留協議》(通過引用附件10.13併入註冊人的S-4表格註冊聲明(文件編號333-258739))。 | |
| 10.13 | | | 截至2020年5月21日的票據購買協議,由Vacasa Holdings LLC、購買方和威爾明頓儲蓄基金協會(Wilmington Savings Fund Society,FSB)簽署,作為行政代理和抵押品代理,經修訂(通過引用註冊人S-4表格註冊聲明的附件10.17(文件第333-258739號)併入)。 | |
| 10.14 | | | 擔保和抵押品協議,日期為2020年5月21日,由Vacasa Holdings LLC、其中指明的其他票據當事人和作為抵押品代理的威爾明頓儲蓄基金協會簽訂(通過引用S-4表格註冊聲明中的附件10.18併入(文件編號333-258739))。 | |
| 10.15 | | | Vacasa Holdings LLC、V-Revolver Sub LLC、貸款方V-Revolver Sub LLC和北卡羅來納州摩根大通銀行(作為行政代理、抵押品代理和開證行,日期為2021年10月7日)簽訂的循環信貸協議(通過引用註冊人S-4表格註冊聲明的附件10.19(文件編號333-258739)併入)。 | |
| 10.16 | | | Vacasa Holdings LLC、V-Revolver Sub LLC(其中確定的附屬擔保人)和摩根大通銀行(北卡羅來納州JPMorgan Chase Bank)作為行政代理簽訂的擔保協議,日期為2021年10月7日(通過引用S-4表格註冊人註冊聲明中的附件10.20(文件編號333-258739)合併)。 | |
| 10.17 | | | (br}由Vacasa Holdings LLC、V-Revolver Sub LLC、V-Revolver Sub LLC、授予人的其他一方和作為抵押品代理的摩根大通銀行(JPMorgan Chase Bank,N.A.)作為抵押品代理的抵押品協議格式(通過引用S-4表格註冊人註冊聲明的附件10.21(文件編號333-258739)合併)。 | |
| 10.18# | | | Vacasa,Inc.2016年股權薪酬激勵計劃(通過引用附件10.22併入註冊人的S-4表格註冊聲明(文件編號333-258739))。 | |
| 10.19# | | | 單位鑑賞權授予協議表(參看表格S-4註冊人註冊説明書附件10.23(檔案號333-258739))。 | |
| 10.20 | | | Vacasa,Inc.與其董事和高級管理人員之間的賠償協議表(通過引用附件10.24併入註冊人的S-4表格註冊聲明(文件編號333-258739))。 | |
| 10.21 | | | 瓦卡薩公司和芭芭拉·梅辛於2021年10月28日簽署的邀請函(通過引用附件10.25併入註冊人的S-4表格註冊聲明中(文件編號333-258739))。 | |
| 21.1 | | | Vacasa,Inc.子公司列表(通過引用S-4表格註冊人註冊聲明中的附件21.1併入(文件編號333-258739))。 | |
| 23.1* | | | 畢馬威有限責任公司同意(關於經審計的Vacasa,Inc.財務報表)。 | |
| 23.2* | | | 畢馬威有限責任公司同意(關於經審計的Vacasa Holdings財務報表)。 | |
| 23.3* | | | Maxwell Locke&Ritter LLP同意(關於交鑰匙度假租賃公司的經審計財務報表)。 | |
| 23.4* | | | 畢馬威有限責任公司同意TPG PACE的經審計財務報表。 | |
| 23.5* | | | Latham&Watkins LLP同意(作為附件5.1的一部分)。 | |
| 24.1* | | | 授權書(包括在本註冊聲明的簽名頁上)。 | |
| | | | {BR}Vacasa,Inc.{BR} | | |||
| | | | 發件人: | | |
姓名:馬修·羅伯茨(Matthew Roberts){BR}
職務: 首席執行官 |
|
|
{BR}簽名{BR}
|
| |
標題
|
|
|
馬修·羅伯茨
|
| |
首席執行官
(首席執行官)兼董事 |
|
|
傑米·科恩{BR}
|
| |
首席財務官
(首席財務會計官) |
|
|
Joerg亞當斯
|
| |
導演{BR}
|
|
|
哦,天哪。哦,天哪。哦,天哪,我很抱歉。
|
| |
導演{BR}
|
|
|
Eric Breon
|
| |
導演{BR}
|
|
|
查德·科恩
|
| |
導演{BR}
|
|
|
本傑明·萊文
|
| |
導演{BR}
|
|
|
{BR}簽名{BR}
|
| |
標題
|
|
|
BarbaraMesing
|
| |
導演{BR}
|
|
|
傑弗瑞公園
|
| |
導演{BR}
|
|
|
卡爾·彼得森
|
| |
導演{BR}
|
|
|
Chris Terrill
|
| |
導演{BR}
|
|