|
Delaware
(州或其他管轄範圍
成立公司或組織) |
| |
7389
(主要標準工業
分類代碼號) |
| |
87-1995316
(IRS Employer
識別碼) |
|
|
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
|
Non-accelerated filer
|
| |
較小的報告公司
☐
|
|
| | | |
Emerging growth company
|
|
|
有關前瞻性陳述的警示説明
|
| | | | viii | | |
|
招股説明書摘要
|
| | | | 1 | | |
|
RISK FACTORS
|
| | | | 4 | | |
|
USE OF PROCEEDS
|
| | | | 63 | | |
|
市場信息和股利政策
|
| | | | 64 | | |
|
Vacasa,Inc.未經審計的備考簡明合併財務信息。
|
| | | | 65 | | |
|
Vacasa,Inc.未經審計的形式簡明合併經營報表。
|
| | | | 66 | | |
|
未經審計備考簡明合併財務信息附註:
|
| | | | 67 | | |
|
歷史操作報表
|
| | | | 69 | | |
|
管理層對財務狀況和經營成果的討論和分析
|
| | | | 73 | | |
|
RESULTS OF OPERATIONS
|
| | | | 79 | | |
|
BUSINESS
|
| | | | 100 | | |
|
MANAGEMENT
|
| | | | 111 | | |
|
高管薪酬
|
| | | | 119 | | |
|
股本説明
|
| | | | 126 | | |
|
證券的實益所有權
|
| | | | 134 | | |
|
SELLING SHAREHOLDERS
|
| | | | 140 | | |
|
某些關係和關聯人交易
|
| | | | 146 | | |
|
PLAN OF DISTRIBUTION
|
| | | | 153 | | |
|
LEGAL MATTERS
|
| | | | 156 | | |
|
EXPERTS
|
| | | | 156 | | |
|
您可以在哪裏找到更多信息
|
| | | | 156 | | |
|
財務報表索引
|
| | | | F-1 | | |
| | |
For The Year Ended December 31, 2021
|
| |||||||||||||||||||||||||||
| | |
Vacasa, Inc.
Historical |
| |
Turn Key
Historical, As Adjusted |
| |
Transaction
Accounting Adjustments |
| |
Notes
|
| |
Vacasa, Inc.,
as adjusted Pro Forma Combined |
| |||||||||||||||
| | |
(千元,每股除外)
|
| |||||||||||||||||||||||||||
Revenue
|
| | | $ | 889,058 | | | | | $ | 31,562 | | | | | $ | — | | | | | | | | | | | $ | 920,620 | | |
運營成本和費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
不包括折舊和收入的成本
攤銷在下面單獨顯示 |
| | | | 440,753 | | | | | | 11,406 | | | | | | 124 | | | | | | (a) | | | | | | 452,283 | | |
Operations and support
|
| | | | 186,984 | | | | | | 7,141 | | | | | | 2,539 | | | | | | (a) | | | | | | 196,664 | | |
技術與開發
|
| | | | 48,709 | | | | | | 1,946 | | | | | | 1,264 | | | | | | (a) | | | | | | 51,919 | | |
Sales and marketing
|
| | | | 187,904 | | | | | | 7,584 | | | | | | 2,126 | | | | | | (a) | | | | | | 197,614 | | |
一般和行政
|
| | | | 88,835 | | | | | | 5,886 | | | | | | 2,258 | | | | | | (a) | | | | | | 96,979 | | |
Depreciation
|
| | | | 17,110 | | | | | | 241 | | | | | | — | | | | | | | | | | | | 17,351 | | |
無形資產攤銷
|
| | | | 44,163 | | | | | | — | | | | | | 6,440 | | | | | | (b) | | | | | | 50,603 | | |
總運營成本和費用
|
| | | | 1,014,458 | | | | | | 34,204 | | | | | | 14,751 | | | | | | | | | | | | 1,063,413 | | |
Loss from operations
|
| | | | (125,400) | | | | | | (2,642) | | | | | | (14,751) | | | | | | | | | | | | (142,793) | | |
Interest income
|
| | | | 36 | | | | | | 4 | | | | | | — | | | | | | | | | | | | 40 | | |
Interest expense
|
| | | | (31,723) | | | | | | (60) | | | | | | 60 | | | | | | (c) | | | | | | (1,030) | | |
| | | | | | | | | | | | | | | | | 30,693 | | | | | | (d) | | | | | | | | |
Other income (expense), net
|
| | | | 3,280 | | | | | | — | | | | | | — | | | | | | | | | | | | 3,280 | | |
Loss before income taxes
|
| | | | (153,807) | | | | | | (2,698) | | | | | | 16,002 | | | | | | | | | | | | (140,503) | | |
所得税(福利)費用
|
| | | | 784 | | | | | | 90 | | | | | | — | | | | | | | | | | | | 874 | | |
Net Loss
|
| | | $ | (154,591) | | | | | $ | (2,788) | | | | | $ | 16,002 | | | | | | | | | | | $ | (141,377) | | |
重新計量可贖回可轉換優先股造成的損失
|
| | | | (426,101) | | | | | | — | | | | | | 426,101 | | | | | | (e) | | | | | | — | | |
淨虧損包括可贖回可轉換優先股的重新計量
|
| | | | (580,692) | | | | | | (2,788) | | | | | | 442,103 | | | | | | | | | | | | (141,377) | | |
減去:Vacasa Holdings的淨虧損
重組前的有限責任公司 |
| | | | (555,437) | | | | | | — | | | | | | 555,437 | | | | | | (e) | | | | | | — | | |
減去:可贖回非控股權益的淨虧損
|
| | | | (12,558) | | | | | | — | | | | | | (60,380) | | | | | | (f) | | | | | | (72,938) | | |
A類普通股股東應佔淨虧損
|
| | | $ | (12,697) | | | | | $ | (2,788) | | | | | $ | (52,954) | | | | | | | | | | | $ | (68,439) | | |
A類普通股每股淨虧損,
basic and diluted(1) |
| | | $ | (0.06) | | | | | | | | | | | | | | | | | | | | | | | $ | (0.32) | | |
A類普通股加權平均股份
流通股、基本股和稀釋股(1): |
| | | | 214,794 | | | | | | | | | | | | | | | | | | | | | | | | 214,794 | | |
| | |
Three Months Ended March 31, 2021
|
| |||||||||||||||
| | |
TurnKey
Historical, Before Reclassifications |
| |
Reclassifications
|
| |
TurnKey
Historical, As Adjusted |
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Revenues
|
| | | $ | 30,618 | | | | | $ | 944 | | | | | $ | 31,562 | | |
Cost of revenues
|
| | | | 14,266 | | | | | | (14,266) | | | | | | — | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | |
收入成本,不包括折舊和攤銷,分別列在下面
|
| | | | | | | | | | 11,406 | | | | | | 11,406 | | |
Operations and support
|
| | | | | | | | | | 7,141 | | | | | | 7,141 | | |
技術與開發
|
| | | | | | | | | | 1,946 | | | | | | 1,946 | | |
員工薪酬和福利
|
| | | | 9,936 | | | | | | (9,936) | | | | | | — | | |
Transaction costs
|
| | | | 3,495 | | | | | | (3,495) | | | | | | — | | |
一般和行政
|
| | | | 3,006 | | | | | | 2,880 | | | | | | 5,886 | | |
Sales and marketing
|
| | | | 2,025 | | | | | | 5,559 | | | | | | 7,584 | | |
Travel
|
| | | | 291 | | | | | | (291) | | | | | | — | | |
折舊及攤銷
|
| | | | 241 | | | | | | (241) | | | | | | — | | |
Depreciation
|
| | | | | | | | | | 241 | | | | | | 241 | | |
總運營費用
|
| | | | 18,994 | | | | | | 15,210 | | | | | | 34,204 | | |
Loss from operations
|
| | | | (2,642) | | | | | | — | | | | | | (2,642) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 4 | | | | | | | | | | | | 4 | | |
Interest expense
|
| | | | (60) | | | | | | | | | | | | (60) | | |
Other expense, net
|
| | | | | | | | | | — | | | | | | — | | |
Total other income, net
|
| | | | (56) | | | | | | — | | | | | | (56) | | |
Loss before income taxes
|
| | | | (2,698) | | | | | | — | | | | | | (2,698) | | |
Income tax expense
|
| | | | 90 | | | | | | | | | | | | 90 | | |
Net loss
|
| | | $ | (2,788) | | | | | $ | — | | | | | $ | (2,788) | | |
(In thousands)
|
| | | | | | |
Cash Consideration
|
| | | $ | 45,000 | | |
Vacasa Holdings已發行公用事業單位公允價值
|
| | | | 573,800 | | |
已支付的購買對價總額
|
| | | $ | 618,800 | | |
已確認的購入可識別資產金額和承擔的負債 | | | | | | | |
現金和現金等價物
|
| | | | 40,461 | | |
Restricted cash
|
| | | | 14,444 | | |
Accounts receivable, net
|
| | | | 3,548 | | |
預付費用和其他流動資產
|
| | | | 7,614 | | |
Property and equipment
|
| | | | 1,494 | | |
Intangible assets
|
| | | | 107,600 | | |
Accounts payable
|
| | | | (9,334) | | |
Funds payable to owners
|
| | | | (24,711) | | |
應繳酒店費和銷售税
|
| | | | (5,748) | | |
Deferred revenue
|
| | | | (8,097) | | |
Future Stay Credits
|
| | | | (10,601) | | |
應計費用和其他負債
|
| | | | (8,474) | | |
其他長期負債
|
| | | | (6,385) | | |
可識別淨資產總額
|
| | | | 109,334 | | |
Goodwill
|
| | | | 516,989 | | |
Net Assets Acquired
|
| | | $ | 618,800 | | |
可識別無形資產
|
| |
Fair Value (in
thousands) |
| |
Estimated Useful
Life (in years) |
| |
Amortization
Expense For The Three Months Ended March 31, 2021 |
| |||||||||
Homeowner contracts
|
| | | $ | 102,300 | | | | | | 5 | | | | | $ | 5,115 | | |
Database and listings
|
| | | | 3,400 | | | | | | 1 | | | | | | 850 | | |
商標、商品名稱、品牌名稱
|
| | | | 1,900 | | | | | | 1 | | | | | | 475 | | |
| | | | $ | 107,600 | | | | | | | | | | $ | 6,440 | | |
| | |
Year Ended December 31,
|
| |
Three Months Ended
March 31, |
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
2022
|
| |
2021
|
| |||||||||||||||
Revenue
|
| | | $ | 889,058 | | | | | $ | 491,760 | | | | | $ | 299,281 | | | | | $ | 247,260 | | | | | $ | 129,418 | | |
運營成本和費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收入成本,不包括折舊和攤銷,在(1)下單獨列出
|
| | | | 440,753 | | | | | | 256,086 | | | | | | 164,466 | | | | | | 121,759 | | | | | | 75,626 | | |
Operations and support(1)
|
| | | | 186,984 | | | | | | 116,192 | | | | | | 78,782 | | | | | | 59,301 | | | | | | 30,336 | | |
技術與發展(1)
|
| | | | 48,709 | | | | | | 27,030 | | | | | | 16,929 | | | | | | 17,565 | | | | | | 7,496 | | |
Sales and marketing(1)
|
| | | | 187,904 | | | | | | 79,971 | | | | | | 70,584 | | | | | | 59,657 | | | | | | 25,540 | | |
一般和行政(1)
|
| | | | 88,835 | | | | | | 57,587 | | | | | | 36,289 | | | | | | 23,201 | | | | | | 21,423 | | |
Depreciation
|
| | | | 17,110 | | | | | | 15,483 | | | | | | 5,705 | | | | | | 4,919 | | | | | | 4,065 | | |
無形資產攤銷
|
| | | | 44,163 | | | | | | 18,817 | | | | | | 7,984 | | | | | | 16,263 | | | | | | 4,725 | | |
總運營成本和費用
|
| | | | 1,014,458 | | | | | | 571,166 | | | | | | 380,739 | | | | | | 302,665 | | | | | | 169,211 | | |
Loss from operations
|
| | | | (125,400) | | | | | | (79,406) | | | | | | (81,458) | | | | | | (55,405) | | | | | | (39,793) | | |
Interest income
|
| | | | 36 | | | | | | 385 | | | | | | 1,050 | | | | | | 38 | | | | | | 13 | | |
Interest expense
|
| | | | (31,723) | | | | | | (7,907) | | | | | | (1,186) | | | | | | (610) | | | | | | (2,831) | | |
Other income (expense), net
|
| | | | 3,280 | | | | | | (5,725) | | | | | | (3,354) | | | | | | 842 | | | | | | (6,721) | | |
Loss before income taxes
|
| | | | (153,807) | | | | | | (92,653) | | | | | | (84,948) | | | | | | (55,135) | | | | | | (49,332) | | |
所得税優惠(費用)
|
| | | | (784) | | | | | | 315 | | | | | | 76 | | | | | | (803) | | | | | | 39 | | |
Net loss
|
| | | $ | (154,591) | | | | | $ | (92,338) | | | | | $ | (84,872) | | | | | $ | (55,938) | | | | | $ | (49,293) | | |
| | |
Year Ended December 31,
|
| |
Three Months Ended
March 31, |
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
2022
|
| |
2021
|
| |||||||||||||||
Cost of revenue
|
| | | $ | 113 | | | | | $ | — | | | | | $ | — | | | | | $ | 298 | | | | | $ | — | | |
Operations and support
|
| | | | 2,574 | | | | | | 252 | | | | | | — | | | | | | 2,454 | | | | | | 31 | | |
技術與開發
|
| | | | 3,032 | | | | | | 641 | | | | | | — | | | | | | 2,761 | | | | | | 167 | | |
Sales and marketing
|
| | | | 8,270 | | | | | | 372 | | | | | | — | | | | | | 2,773 | | | | | | 239 | | |
一般和行政
|
| | | | 12,989 | | | | | | 2,084 | | | | | | 69 | | | | | | 3,344 | | | | | | 406 | | |
股權薪酬總支出
|
| | | $ | 26,978 | | | | | $ | 3,349 | | | | | $ | 69 | | | | | $ | 11,630 | | | | | $ | 843 | | |
| | |
Year Ended December 31,
|
| |
Three Months
Ended March 31, |
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
2022
|
| |
2021
|
| |||||||||||||||
Revenue
|
| | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | |
運營成本和費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收入成本,不包括折舊和攤銷,分別列在下面
|
| | | | 50% | | | | | | 52% | | | | | | 55% | | | | | | 49% | | | | | | 58% | | |
Operations and support
|
| | | | 21% | | | | | | 24% | | | | | | 26% | | | | | | 24% | | | | | | 23% | | |
技術與開發
|
| | | | 5% | | | | | | 5% | | | | | | 6% | | | | | | 7% | | | | | | 6% | | |
Sales and marketing
|
| | | | 21% | | | | | | 16% | | | | | | 24% | | | | | | 24% | | | | | | 20% | | |
一般和行政
|
| | | | 10% | | | | | | 12% | | | | | | 12% | | | | | | 9% | | | | | | 17% | | |
Depreciation
|
| | | | 2% | | | | | | 3% | | | | | | 2% | | | | | | 2% | | | | | | 3% | | |
無形資產攤銷
|
| | | | 5% | | | | | | 4% | | | | | | 3% | | | | | | 7% | | | | | | 4% | | |
總運營成本和費用
|
| | | | 114% | | | | | | 116% | | | | | | 127% | | | | | | 122% | | | | | | 131% | | |
Loss from operations
|
| | | | (14)% | | | | | | (16)% | | | | | | (27)% | | | | | | (22)% | | | | | | (31)% | | |
Interest income
|
| | | | —% | | | | | | —% | | | | | | —% | | | | | | —% | | | | | | —% | | |
Interest expense
|
| | | | (4)% | | | | | | (2)% | | | | | | —% | | | | | | —% | | | | | | (2)% | | |
Other income (expense), net
|
| | | | —% | | | | | | (1)% | | | | | | (1)% | | | | | | —% | | | | | | (5)% | | |
Loss before income taxes
|
| | | | (17)% | | | | | | (19)% | | | | | | (28)% | | | | | | (22)% | | | | | | (38)% | | |
所得税優惠(費用)
|
| | | | —% | | | | | | —% | | | | | | —% | | | | | | —% | | | | | | —% | | |
Net loss
|
| | | | (17)% | | | | | | (19)% | | | | | | (28)% | | | | | | (23)% | | | | | | (38)% | | |
| | |
Three Months Ended March 31,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(單位為千,百分比除外)
|
| |||||||||||||||||||||
Revenue
|
| | | $ | 247,260 | | | | | $ | 129,418 | | | | | $ | 117,842 | | | | | | 91% | | |
| | |
Three Months Ended March 31,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(單位為千,百分比除外)
|
| |||||||||||||||||||||
Cost of revenue
|
| | | $ | 121,759 | | | | | $ | 75,626 | | | | | $ | 46,133 | | | | | | 61% | | |
Percentage of revenue
|
| | | | 49.2% | | | | | | 58.4% | | | | | | | | | | | | | | |
| | |
Three Months Ended March 31,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(單位為千,百分比除外)
|
| |||||||||||||||||||||
Operations and support
|
| | | $ | 59,301 | | | | | $ | 30,336 | | | | | $ | 28,965 | | | | | | 95% | | |
Percentage of revenue
|
| | | | 24.0% | | | | | | 23.4% | | | | | | | | | | | | | | |
| | |
Three Months Ended March 31,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(單位為千,百分比除外)
|
| |||||||||||||||||||||
技術與開發
|
| | | $ | 17,565 | | | | | $ | 7,496 | | | | | $ | 10,069 | | | | | | 134% | | |
Percentage of revenue
|
| | | | 7.1% | | | | | | 5.8% | | | | | | | | | | | | | | |
| | |
Three Months Ended March 31,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(單位為千,百分比除外)
|
| |||||||||||||||||||||
Sales and marketing
|
| | | $ | 59,657 | | | | | $ | 25,540 | | | | | $ | 34,117 | | | | | | 134% | | |
Percentage of revenue
|
| | | | 24.1% | | | | | | 19.7% | | | | | | | | | | | | | | |
| | |
Three Months Ended March 31,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(單位為千,百分比除外)
|
| |||||||||||||||||||||
一般和行政
|
| | | $ | 23,201 | | | | | $ | 21,423 | | | | | $ | 1,778 | | | | | | 8% | | |
Percentage of revenue
|
| | | | 9.4% | | | | | | 16.6% | | | | | | | | | | | | | | |
| | |
Three Months Ended March 31,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(單位為千,百分比除外)
|
| |||||||||||||||||||||
Depreciation
|
| | | $ | 4,919 | | | | | $ | 4,065 | | | | | $ | 854 | | | | | | 21% | | |
Percentage of revenue
|
| | | | 2.0% | | | | | | 3.1% | | | | | | | | | | | | | | |
無形資產攤銷
|
| | | $ | 16,263 | | | | | $ | 4,725 | | | | | $ | 11,538 | | | | | | 244% | | |
Percentage of revenue
|
| | | | 6.6% | | | | | | 3.7% | | | | | | | | | | | | | | |
| | |
Three Months Ended March 31,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(單位為千,百分比除外)
|
| |||||||||||||||||||||
Interest income
|
| | | $ | 38 | | | | | $ | 13 | | | | | $ | 25 | | | | | | 192% | | |
Percentage of revenue
|
| | | | —% | | | | | | —% | | | | | | | | | | | | | | |
Interest expense
|
| | | $ | (610) | | | | | $ | (2,831) | | | | | $ | 2,221 | | | | | | (78)% | | |
Percentage of revenue
|
| | | | (0.2)% | | | | | | (2.2)% | | | | | | | | | | | | | | |
Other income (expense), net
|
| | | $ | 842 | | | | | $ | (6,721) | | | | | $ | 7,563 | | | | | | (113)% | | |
Percentage of revenue
|
| | | | 0.3% | | | | | | (5.2)% | | | | | | | | | | | | | | |
| | |
Year Ended December 31,
|
| |
2020 to 2021
|
| |
2019 to 2020
|
| |||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| |
$ Change
|
| |
% Change
|
| |||||||||||||||||||||
| | |
(單位為千,百分比除外)
|
| |||||||||||||||||||||||||||||||||||||||
Revenue
|
| | | $ | 889,058 | | | | | $ | 491,760 | | | | | $ | 299,281 | | | | | $ | 397,298 | | | | | | 81% | | | | | $ | 192,479 | | | | | | 64% | | |
| | |
Year Ended December 31,
|
| |
2020 to 2021
|
| |
2019 to 2020
|
| |||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| |
$ Change
|
| |
% Change
|
| |||||||||||||||||||||
| | |
(單位為千,百分比除外)
|
| |||||||||||||||||||||||||||||||||||||||
Cost of Revenue
|
| | | $ | 440,753 | | | | | $ | 256,086 | | | | | $ | 164,466 | | | | | $ | 184,667 | | | | | | 72% | | | | | $ | 91,620 | | | | | | 56% | | |
Percentage of revenue
|
| | | | 49.6% | | | | | | 52.1% | | | | | | 55.0% | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Year Ended December 31,
|
| |
2020 to 2021
|
| |
2019 to 2020
|
| |||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| |
$ Change
|
| |
% Change
|
| |||||||||||||||||||||
| | |
(單位為千,百分比除外)
|
| |||||||||||||||||||||||||||||||||||||||
Operations and support
|
| | | $ | 186,984 | | | | | $ | 116,192 | | | | | $ | 78,782 | | | | | $ | 70,792 | | | | | | 61% | | | | | $ | 37,410 | | | | | | 47% | | |
Percentage of revenue
|
| | | | 21.0% | | | | | | 23.6% | | | | | | 26.3% | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Year Ended December 31,
|
| |
2020 to 2021
|
| |
2019 to 2020
|
| |||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| |
$ Change
|
| |
% Change
|
| |||||||||||||||||||||
| | |
(單位為千,百分比除外)
|
| |||||||||||||||||||||||||||||||||||||||
技術與開發
|
| | | $ | 48,709 | | | | | $ | 27,030 | | | | | $ | 16,929 | | | | | $ | 21,679 | | | | | | 80% | | | | | $ | 10,101 | | | | | | 60% | | |
Percentage of revenue
|
| | | | 5.5% | | | | | | 5.5% | | | | | | 5.7% | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Year Ended December 31,
|
| |
2020 to 2021
|
| |
2019 to 2020
|
| |||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| |
$ Change
|
| |
% Change
|
| |||||||||||||||||||||
| | |
(單位為千,百分比除外)
|
| |||||||||||||||||||||||||||||||||||||||
Sales and marketing
|
| | | $ | 187,904 | | | | | $ | 79,971 | | | | | $ | 70,584 | | | | | $ | 107,933 | | | | | | 135% | | | | | $ | 9,387 | | | | | | 13% | | |
Percentage of revenue
|
| | | | 21.1% | | | | | | 16.3% | | | | | | 23.6% | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Year Ended December 31,
|
| |
2020 to 2021
|
| |
2019 to 2020
|
| |||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| |
$ Change
|
| |
% Change
|
| |||||||||||||||||||||
| | |
(單位為千,百分比除外)
|
| |||||||||||||||||||||||||||||||||||||||
一般和行政
|
| | | $ | 88,835 | | | | | $ | 57,587 | | | | | $ | 36,289 | | | | | $ | 31,248 | | | | | | 54% | | | | | $ | 21,298 | | | | | | 59% | | |
Percentage of revenue
|
| | | | 10.0% | | | | | | 11.7% | | | | | | 12.1% | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Year Ended December 31,
|
| |
2020 to 2021
|
| |
2019 to 2020
|
| |||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| |
$ Change
|
| |
% Change
|
| |||||||||||||||||||||
| | |
(單位為千,百分比除外)
|
| |||||||||||||||||||||||||||||||||||||||
Depreciation
|
| | | $ | 17,110 | | | | | $ | 15,483 | | | | | $ | 5,705 | | | | | $ | 1,627 | | | | | | 11% | | | | | $ | 9,778 | | | | | | 171% | | |
Percentage of revenue
|
| | | | 1.9% | | | | | | 3.1% | | | | | | 1.9% | | | | | | | | | | | | | | | | | | | | | | | | | | |
無形資產攤銷
assets |
| | | $ | 44,163 | | | | | $ | 18,817 | | | | | $ | 7,984 | | | | | $ | 25,346 | | | | | | 135% | | | | | $ | 10,833 | | | | | | 136% | | |
Percentage of revenue
|
| | | | 5.0% | | | | | | 3.8% | | | | | | 2.7% | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Year Ended December 31,
|
| |
2020 to 2021
|
| |
2019 to 2020
|
| |||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| |
$ Change
|
| |
% Change
|
| |||||||||||||||||||||
| | |
(單位為千,百分比除外)
|
| |||||||||||||||||||||||||||||||||||||||
Interest income
|
| | | $ | 36 | | | | | $ | 385 | | | | | $ | 1,050 | | | | | $ | (349) | | | | | | (91)% | | | | | $ | (665) | | | | | | (63)% | | |
Percentage of revenue
|
| | | | —% | | | | | | 0.1% | | | | | | 0.4% | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | $ | (31,723) | | | | | $ | (7,907) | | | | | $ | (1,186) | | | | | $ | (23,816) | | | | | | 301% | | | | | $ | (6,721) | | | | | | 567% | | |
Percentage of revenue
|
| | | | (3.6)% | | | | | | (1.6)% | | | | | | (0.4)% | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other income (expense), net
|
| | | $ | 3,280 | | | | | $ | (5,725) | | | | | $ | (3,354) | | | | | $ | 9,005 | | | | | | (157)% | | | | | $ | (2,371) | | | | | | 71% | | |
Percentage of revenue
|
| | | | 0.4% | | | | | | (1.2)% | | | | | | (1.1)% | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Year Ended December 31,
|
| |
2020 to 2021
|
| |
2019 to 2020
|
| |
Three Months Ended March 31,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| |
$ Change
|
| |
% Change
|
| |
2022
|
| |
2021
|
| |
$ Change
|
| |
% Change
|
| |||||||||||||||||||||||||||||||||
| | |
(單位為千,百分比除外)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
GBV
|
| | | $ | 1,915,591 | | | | | $ | 935,447 | | | | | $ | 588,566 | | | | | $ | 980,144 | | | | | | 105% | | | | | $ | 346,881 | | | | | | 59% | | | | | $ | 494,442 | | | | | $ | 245,877 | | | | | $ | 248,565 | | | | | | 101% | | |
Nights Sold
|
| | | | 5,165 | | | | | | 3,005 | | | | | | 2,052 | | | | | | 2,160 | | | | | | 72% | | | | | | 953 | | | | | | 46% | | | | | | 1,349 | | | | | | 824 | | | | | | 525 | | | | | | 64% | | |
GBV per Night Sold
|
| | | $ | 371 | | | | | $ | 311 | | | | | $ | 287 | | | | | $ | 60 | | | | | | 19% | | | | | $ | 24 | | | | | | 8% | | | | | $ | 367 | | | | | $ | 298 | | | | | $ | 69 | | | | | | 23% | | |
| | |
Year Ended December 31,
|
| |
Three Months Ended March 31,
|
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
2022
|
| |
2021
|
| |||||||||||||||
| | |
(單位為千,百分比除外)
|
| |||||||||||||||||||||||||||
Net loss
|
| | | $ | (154,591) | | | | | $ | (92,338) | | | | | $ | (84,872) | | | | | $ | (55,938) | | | | | $ | (49,293) | | |
Add back: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
無形資產折舊及攤銷
|
| | | | 61,273 | | | | | | 34,300 | | | | | | 13,689 | | | | | | 21,182 | | | | | | 8,790 | | |
Interest income
|
| | | | (36) | | | | | | (385) | | | | | | (1,050) | | | | | | (38) | | | | | | (13) | | |
Interest expense
|
| | | | 31,723 | | | | | | 7,907 | | | | | | 1,186 | | | | | | 610 | | | | | | 2,831 | | |
Other income (expense), net
|
| | | | (3,280) | | | | | | 5,725 | | | | | | 3,354 | | | | | | (842) | | | | | | 6,721 | | |
所得税優惠(費用)
|
| | | | 784 | | | | | | (315) | | | | | | (76) | | | | | | 803 | | | | | | (39) | | |
股權薪酬
|
| | | | 26,978 | | | | | | 3,349 | | | | | | 69 | | | | | | 11,630 | | | | | | 843 | | |
業務合併成本(1)
|
| | | | 8,382 | | | | | | — | | | | | | 1,299 | | | | | | 421 | | | | | | 6,191 | | |
Restructuring(2)
|
| | | | 250 | | | | | | 6,805 | | | | | | — | | | | | | — | | | | | | 249 | | |
Adjusted EBITDA
|
| | | $ | (28,517) | | | | | $ | (34,952) | | | | | $ | (66,401) | | | | | $ | (22,172) | | | | | $ | (23,720) | | |
調整後的EBITDA佔收入的百分比
|
| | | | (3)% | | | | | | (7)% | | | | | | (22)% | | | | | | (9)% | | | | | | (18)% | | |
| | |
Year Ended December 31,
|
| |
Three Months Ended March 31,
|
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
2022
|
| |
2021
|
| |||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
經營活動提供(使用)的現金淨額
|
| | | $ | 63,265 | | | | | $ | (2,427) | | | | | $ | (35,456) | | | | | $ | 142,488 | | | | | $ | 144,110 | | |
投資活動中使用的淨現金
|
| | | | (114,633) | | | | | | (12,671) | | | | | | (134,409) | | | | | | (19,534) | | | | | | (5,596) | | |
融資活動提供(使用)的現金淨額
|
| | | | 279,611 | | | | | | 96,462 | | | | | | 298,782 | | | | | | (7,993) | | | | | | (4,076) | | |
匯率波動對現金、現金等價物和受限現金的影響
|
| | | | (119) | | | | | | 159 | | | | | | 12 | | | | | | 148 | | | | | | (19) | | |
現金、現金等價物和限制性現金淨增長
|
| | | $ | 228,124 | | | | | $ | 81,523 | | | | | $ | 128,929 | | | | | $ | 115,109 | | | | | $ | 134,419 | | |
Name
|
| |
Age
|
| |
Position
|
|
執行主任 | | | | | | | |
Matthew Roberts | | |
54
|
| | 首席執行官兼董事 | |
Jamie Cohen | | |
35
|
| | 首席財務官 | |
Craig Smith | | |
46
|
| | 首席運營官 | |
非員工董事 | | | | | | | |
Joerg Adams | | |
43
|
| | Director | |
Ryan Bone | | |
34
|
| | Director | |
Eric Breon | | |
43
|
| | Director | |
Chad Cohen | | |
47
|
| | Director | |
Benjamin Levin | | |
50
|
| | Director | |
Barbara Messing | | |
50
|
| | Director | |
Jeffrey Parks | | |
41
|
| | 董事會主席 | |
Karl Peterson | | |
51
|
| | Director | |
Chris Terrill | | |
54
|
| | Director | |
姓名和主要職務
|
| |
Year
|
| |
Salary ($)
|
| |
Bonus ($)(1)
|
| |
Stock
Awards ($)(2) |
| |
Non-Equity
Incentive Plan Compensation ($)(3) |
| |
All Other
Compensation ($)(4) |
| |
Total ($)
|
| |||||||||||||||||||||
Matt Roberts,
首席執行官 |
| | | | 2021 | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | 750,000 | | | | | | 4,615 | | | | | | 1,254,615 | | |
| | | 2020 | | | | | | 448,077 | | | | | | 482,218 | | | | | | 2,840,782 | | | | | | — | | | | | | — | | | | | | 3,771,077 | | | ||
Jamie Cohen,(5)
首席財務官 |
| | | | 2021 | | | | | | 330,769 | | | | | | 50,000 | | | | | | 7,535,368 | | | | | | 250,000 | | | | | | — | | | | | | 8,166,137 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Craig Smith,(6)
首席運營官 |
| | | | 2021 | | | | | | 355,769 | | | | | | — | | | | | | 7,506,250 | | | | | | 274,315 | | | | | | 102,308 | | | | | | 8,238,642 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Common Units
|
| |||||||||||||||
Name
|
| |
Vesting start date
|
| |
Number of units that
have not vested (#)(1) |
| |
Market value of units
that have not vested ($)(2) |
| |||||||||
Matt Roberts
|
| | | | 1/21/2020(3) | | | | | | 268,533 | | | | | $ | 2,234,195 | | |
Jamie Cohen
|
| | | | 3/1/2021(4) | | | | | | 1,236,393 | | | | | $ | 10,286,790 | | |
Craig Smith
|
| | | | 4/12/2021(4) | | | | | | 1,130,088 | | | | | $ | 9,402,332 | | |
Committee
|
| |
Member
|
| |
Chair
|
| ||||||
Audit Committee
|
| | | $ | 15,000 | | | | | $ | 25,000 | | |
薪酬委員會
|
| | | | 10,000 | | | | | | 20,000 | | |
Committee
|
| |
Member
|
| |
Chair
|
| ||||||
Audit Committee
|
| | | $ | 12,500 | | | | | $ | 25,000 | | |
薪酬委員會
|
| | | | 10,000 | | | | | | 20,000 | | |
提名和公司治理委員會
|
| | | | 5,000 | | | | | | 10,000 | | |
Name
|
| |
Fee Earned or
Paid in Cash(1) ($) |
| |
Stock
Awards ($) |
| |
All Other
Compensation ($) |
| |
Total ($)
|
| ||||||||||||
Joerg Adams
|
| | | $ | 5,385 | | | | | | — | | | | | | — | | | | | $ | 5,385 | | |
Ryan Bone
|
| | | | 4,808 | | | | | | — | | | | | | — | | | | | | 4,808 | | |
Eric Breon
|
| | | | 3,846 | | | | | | — | | | | | | — | | | | | | 3,846 | | |
Chad Cohen
|
| | | | 18,461 | | | | | | — | | | | | | — | | | | | | 18,461 | | |
Benjamin Levin
|
| | | | 5,769 | | | | | | — | | | | | | — | | | | | | 5,769 | | |
Barbara Messing
|
| | | | 4,615 | | | | | | — | | | | | | — | | | | | | 4,615 | | |
Jeffrey Parks
|
| | | | 7,308 | | | | | | — | | | | | | — | | | | | | 7,308 | | |
Karl Peterson
|
| | | | 4,231 | | | | | | — | | | | | | — | | | | | | 4,231 | | |
Chris Terrill
|
| | | | 10,769 | | | | | | — | | | | | | — | | | | | | 10,769 | | |
| | |
Unvested Common Units
Outstanding at Year End(1) |
| |
SARs Outstanding at
Year End (unexercisable) |
| ||||||
Joerg Adams
|
| | | | — | | | | | | — | | |
Ryan Bone
|
| | | | — | | | | | | — | | |
Eric Breon
|
| | | | — | | | | | | 510,930(2) | | |
Chad Cohen
|
| | | | 115,584 | | | | | | — | | |
Benjamin Levin
|
| | | | — | | | | | | — | | |
Barbara Messing
|
| | | | — | | | | | | — | | |
Jeffrey Parks
|
| | | | — | | | | | | — | | |
Karl Peterson
|
| | | | — | | | | | | — | | |
Chris Terrill
|
| | | | 115,584 | | | | | | — | | |
| | |
Class A Common Stock
Beneficially Owned (on a fully exchanged basis)(1) |
| |
Class B Common Stock
Beneficially Owned |
| |
Combined
Voting Power(2) |
| |||||||||||||||||||||
受益人姓名和地址
|
| |
Number
|
| |
%
|
| |
Number
|
| |
%
|
| |
%
|
| |||||||||||||||
持有5%以上股份的人 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Silver Lake(3)(4)
|
| | | | 110,898,651 | | | | | | 42.1% | | | | | | 48,425,037 | | | | | | 22.6% | | | | | | 25.8% | | |
Riverwood(3)(5) | | | | | 55,459,969 | | | | | | 22.4% | | | | | | 32,404,091 | | | | | | 15.1% | | | | | | 12.9% | | |
Level Equity Management(3)(6)
|
| | | | 40,085,456 | | | | | | 16.1% | | | | | | 33,560,727 | | | | | | 15.7% | | | | | | 9.3% | | |
Adams Street(7)
|
| | | | 16,527,901 | | | | | | 7.7% | | | | | | — | | | | | | —% | | | | | | 3.9% | | |
Altos Ventures(8)
|
| | | | 18,860,629 | | | | | | 8.8% | | | | | | — | | | | | | —% | | | | | | 4.4% | | |
Mossytree Inc.(3)(9)
|
| | | | 65,723,767 | | | | | | 23.5% | | | | | | 65,117,990 | | | | | | 30.4% | | | | | | 15.3% | | |
Silverton合作伙伴和附屬公司(10)
|
| | | | 11,443,760 | | | | | | 5.3% | | | | | | — | | | | | | —% | | | | | | 2.7% | | |
董事和被任命的高管 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Joerg Adams
|
| | | | — | | | | | | —% | | | | | | — | | | | | | —% | | | | | | —% | | |
Ryan Bone
|
| | | | — | | | | | | —% | | | | | | — | | | | | | —% | | | | | | —% | | |
Eric Breon(11)
|
| | | | 66,234,697 | | | | | | 23.6% | | | | | | 65,117,990 | | | | | | 30.4% | | | | | | 15.4% | | |
Chad Cohen(12)
|
| | | | 67,990 | | | | | | * | | | | | | 67,990 | | | | | | * | | | | | | * | | |
Benjamin Levin(13)
|
| | | | 40,085,456 | | | | | | 16.1% | | | | | | 33,560,727 | | | | | | 15.7% | | | | | | 9.3% | | |
Barbara Messing
|
| | | | — | | | | | | —% | | | | | | — | | | | | | —% | | | | | | —% | | |
Jeffrey Parks
|
| | | | — | | | | | | —% | | | | | | — | | | | | | —% | | | | | | —% | | |
Karl Peterson(14)
|
| | | | 4,892,504 | | | | | | 2.3% | | | | | | — | | | | | | —% | | | | | | 1.1% | | |
Chris Terrill(15)
|
| | | | 412,376 | | | | | | * | | | | | | 412,376 | | | | | | * | | | | | | * | | |
Matthew Roberts(16)
|
| | | | 6,561,652 | | | | | | 3.0% | | | | | | 6,499,386 | | | | | | 2.9% | | | | | | 1.5% | | |
Jamie Cohen(17)
|
| | | | 412,130 | | | | | | * | | | | | | 412,130 | | | | | | * | | | | | | * | | |
Craig Smith(18)
|
| | | | 329,609 | | | | | | * | | | | | | 329,609 | | | | | | * | | | | | | * | | |
Vacasa,Inc.的所有董事和高管(12人)(19)
|
| | | | 18,996,414 | | | | | | 37.0% | | | | | | 106,400,208 | | | | | | 48.0% | | | | | | 27.2% | | |
| | |
Shares of Class A
Common Stock Beneficially Owned Prior to the Offering |
| |
Number of
Shares Being Offered |
| |
Shares of Class A
Common Stock Beneficially Owned After the Offering |
| |||||||||||||||
銷售股東名稱
|
| |
Number
|
| |
Percentage
|
| ||||||||||||||||||
美國銀行家保險集團(1)
|
| | | | 7,115,999 | | | | | | 7,115,999 | | | | | | — | | | | | | — | | |
CFIP II (TPG), LLC(2)
|
| | | | 100,000 | | | | | | 100,000 | | | | | | — | | | | | | — | | |
Chad Cohen(3)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Chris Terrill(4)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Colin Carvey(5)
|
| | | | 9,409 | | | | | | 9,409 | | | | | | — | | | | | | — | | |
Craig Smith(6)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Eric Breon(7)
|
| | | | 66,234,697 | | | | | | 510,930 | | | | | | — | | | | | | — | | |
FirstMark Capital OF III, L.P.(8)
|
| | | | 1,578,948 | | | | | | 1,578,948 | | | | | | — | | | | | | — | | |
Jamie Cohen(9)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Karter V. Peterson
|
| | | | 10,000 | | | | | | 10,000 | | | | | | — | | | | | | — | | |
Kenmay Fund Investors LLC(10)
|
| | | | 2,529,849 | | | | | | 2,529,849 | | | | | | — | | | | | | — | | |
Kennedy G. Peterson
|
| | | | 10,000 | | | | | | 10,000 | | | | | | — | | | | | | — | | |
Level Equity Management(11)(12)
|
| | | | 40,085,456 | | | | | | 40,085,456 | | | | | | — | | | | | | — | | |
光街水星大師基金,L.P.(13)
|
| | | | 2,947,029 | | | | | | 1,157,895 | | | | | | 1,789,134 | | | | | | * | | |
Matthew Roberts(14)
|
| | | | 6,561,652 | | | | | | 6,561,652 | | | | | | — | | | | | | — | | |
Mossytree Inc.(12)(15)
|
| | | | 65,723,767 | | | | | | 65,723,767 | | | | | | — | | | | | | — | | |
NSG IV Unblocked AIV, L.P.(16)
|
| | | | 5,261,361 | | | | | | 5,261,361 | | | | | | — | | | | | | — | | |
Ohana Holdings, LLC(17)
|
| | | | 5,446,548 | | | | | | 5,446,548 | | | | | | — | | | | | | — | | |
| | |
Shares of Class A
Common Stock Beneficially Owned Prior to the Offering |
| |
Number of
Shares Being Offered |
| |
Shares of Class A
Common Stock Beneficially Owned After the Offering |
| |||||||||||||||
銷售股東名稱
|
| |
Number
|
| |
Percentage
|
| ||||||||||||||||||
PAR Investment Partners, L.P.(18)
|
| | | | 2,807,567 | | | | | | 2,631,579 | | | | | | 175,988 | | | | | | * | | |
Partners for Growth IV, L.P.(19)
|
| | | | 2,254,245 | | | | | | 2,254,245 | | | | | | — | | | | | | — | | |
彼得森資本合夥公司(20)
|
| | | | 1,070,659 | | | | | | 1,070,659 | | | | | | — | | | | | | — | | |
Riverwood(12)(21) | | | | | 55,459,969 | | | | | | 55,459,969 | | | | | | — | | | | | | — | | |
Silver Lake(12)(22)
|
| | | | 110,898,651 | | | | | | 110,898,651 | | | | | | — | | | | | | — | | |
SMALLCAP World Fund, Inc.(23)
|
| | | | 4,499,053 | | | | | | 3,421,053 | | | | | | 1,078,000 | | | | | | * | | |
Tarrant Remain Co III, L.P.
|
| | | | 474,000 | | | | | | 474,000 | | | | | | — | | | | | | — | | |
TPG Pace解決方案贊助商,Series LLC(12)(24)
|
| | | | 12,028,693 | | | | | | 12,028,693 | | | | | | — | | | | | | — | | |
FPA Investor Group 1
|
| | | | 56,527 | | | | | | 56,527 | | | | | | — | | | | | | — | | |
FPA Investor Group 2
|
| | | | 400,000 | | | | | | 400,000 | | | | | | — | | | | | | — | | |
FPA Investor Group 3
|
| | | | 1,313,158 | | | | | | 1,313,158 | | | | | | — | | | | | | — | | |
FPA Investor Group 4
|
| | | | 528,450 | | | | | | 200,000 | | | | | | 328,450 | | | | | | * | | |
FPA Investor Group 5
|
| | | | 1,606,433 | | | | | | 1,473,158 | | | | | | 133,275 | | | | | | * | | |
FPA Investor Group 6
|
| | | | 1,902,106 | | | | | | 1,902,106 | | | | | | — | | | | | | — | | |
FPA Investor Group 7
|
| | | | 750,000 | | | | | | 750,000 | | | | | | — | | | | | | — | | |
OpCo Unitholder Group 1(25)
|
| | | | 1,617,125 | | | | | | 1,617,125 | | | | | | — | | | | | | — | | |
OpCo Unitholder Group 2(26)
|
| | | | 1,100,079 | | | | | | 1,100,079 | | | | | | — | | | | | | — | | |
OpCo Unitholder Group 3(27)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Series C
Preferred Units |
| |
Aggregate
Purchase Price |
| |
Series C-1
Preferred Units |
| |
Aggregate
Purchase Price(1) |
| |
Series C-2
Preferred Units |
| |
Aggregate
Purchase Price(2) |
| ||||||||||||
銀湖附屬實體(3)
|
| | | | 94,636,030 | | | |
$250.0 million
|
| | | | — | | | | | | — | | | | | | — | | | |
—
|
|
Riverwood Capital附屬實體(4)
|
| | | | — | | | |
—
|
| | | | 16,223,229 | | | | | | — | | | | | | — | | | |
—
|
|
從屬於級別的實體
Equity Management(5) |
| | | | 1,050,460 | | | |
$2.8 million
|
| | | | 4,731,774 | | | | | | — | | | | | | 4,416,291 | | | |
$8.7 million
|
|
度假租賃目錄,Inc.(6)
|
| | | | — | | | |
—
|
| | | | — | | | | | | — | | | | | | 1,514,157 | | | |
$3.0 million
|
|
| | |
Initial Principal
Amount |
| |
Largest principal
amount outstanding after the issuance date (excluding any accrued PIK interest) |
| |
Interest Payments(2)
|
| |||||||||
銀湖附屬實體(1)
|
| | | $ | 70,000,000 | | | | | $ | 74,891,747 | | | | | $ | 2,096,463 | | |
Riverwood Capital附屬實體(3)
|
| | | $ | 15,000,000 | | | | | $ | 16,048,232 | | | | | | 449,242 | | |
附屬於級別股權管理的實體(4)
|
| | | $ | 13,263,436 | | | | | $ | 14,190,313 | | | | | | 397,233 | | |
| | |
Page
|
| |||
Vacasa, Inc. | | | | | | | |
截至2021年12月31日和2020年12月31日以及截至2021年、2020年和2019年12月31日的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-3 | | |
截至2021年12月31日和2020年12月31日的合併資產負債表
|
| | | | F-4 | | |
截至年度的合併經營報表和全面虧損
December 31, 2021, 2020 and 2019 |
| | | | F-5 | | |
截至2021年12月31日、2020年12月31日和2019年12月31日的合併現金流量表
|
| | | | F-6 | | |
截至2020年12月31日的合併權益(虧損)報表
and 2019 |
| | | | F-8 | | |
合併財務報表附註索引
|
| | | | F-10 | | |
合併財務報表附註
|
| | | | F-11 | | |
截至2022年3月31日和2021年3月31日及截至2021年3月31日的三個月未經審計的合併財務報表
|
| | | | | | |
截至2022年3月31日和2021年12月31日的合併資產負債表
|
| | | | F-49 | | |
截至2022年3月31日和2021年3月31日的三個月的合併經營報表和全面虧損
|
| | | | F-50 | | |
截至2022年3月31日和2021年3月31日的三個月現金流量表合併報表
|
| | | | F-51 | | |
截至2022年3月31日的三個月合併權益表(虧損)和
2021 |
| | | | F-52 | | |
合併財務報表附註索引
|
| | | | F-53 | | |
合併財務報表附註
|
| | | | F-54 | | |
交鑰匙度假租賃公司 | | | | | | | |
截至2020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-74 | | |
Balance Sheet as of December 31, 2020
|
| | | | F-75 | | |
截至2020年12月31日的年度經營報表
|
| | | | F-76 | | |
年度可贖回可轉換優先股和股東虧損變動表
Year Ended December 31, 2020 |
| | | | F-77 | | |
截至2020年12月31日的年度現金流量表
|
| | | | F-78 | | |
財務報表附註
|
| | | | F-79 | | |
截至2021年3月31日及2021年1月1日至2021年3月31日期間的未經審計財務報表
|
| | | | | | |
Balance Sheets as of March 31, 2021 and December 31, 2020
|
| | | | F-89 | | |
2021年1月1日至2021年3月31日期間經營情況説明書
|
| | | | F-90 | | |
年度可贖回可轉換優先股和股東虧損變動表
Period from January 1, 2021 to March 31, 2021 |
| | | | F-91 | | |
2021年1月1日至2021年3月31日現金流量表
|
| | | | F-92 | | |
財務報表附註
|
| | | | F-93 | | |
| | |
Page
|
| |||
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日期間的已審計財務報表
|
| | | | | | |
獨立註冊會計師事務所報告
|
| | | | F-102 | | |
Balance Sheet as of January 8, 2021.
|
| | | | F-103 | | |
2021年1月4日至2021年1月8日期間經營情況説明書
|
| | | | F-104 | | |
2021年1月4日至2021年1月8日期間股東權益變動表
|
| | | | F-105 | | |
2021年1月4日至2021年1月8日現金流量表
|
| | | | F-106 | | |
財務報表附註
|
| | | | F-107 | | |
截至2021年9月30日及2021年1月4日至
期間的未經審計財務報表
September 30, 2021 |
| | | | | | |
截至2021年9月30日的簡明資產負債表
|
| | | | F-115 | | |
截至2021年9月30日的三個月和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-116 | | |
2021年1月4日至2021年9月30日期間股東赤字變動簡表
|
| | | | F-117 | | |
2021年1月4日至2021年9月30日現金流量表簡表
|
| | | | F-118 | | |
簡明財務報表附註
|
| | | | F-119 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 353,842 | | | | | $ | 218,484 | | |
Restricted cash
|
| | | | 165,294 | | | | | | 72,528 | | |
Accounts receivable, net
|
| | | | 48,989 | | | | | | 10,161 | | |
預付費用和其他流動資產
|
| | | | 19,325 | | | | | | 10,191 | | |
Total current assets
|
| | | | 587,450 | | | | | | 311,364 | | |
財產和設備,淨額
|
| | | | 67,186 | | | | | | 65,087 | | |
Intangible assets, net
|
| | | | 216,499 | | | | | | 77,426 | | |
Goodwill
|
| | | | 754,506 | | | | | | 121,487 | | |
Other long-term assets
|
| | | | 11,269 | | | | | | 11,888 | | |
Total assets
|
| | | $ | 1,636,910 | | | | | $ | 587,252 | | |
負債、臨時股權和股權(赤字) | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 34,786 | | | | | $ | 15,648 | | |
Funds payable to owners
|
| | | | 214,301 | | | | | | 92,707 | | |
應繳酒店費和銷售税
|
| | | | 46,958 | | | | | | 20,721 | | |
Deferred revenue
|
| | | | 107,252 | | | | | | 49,992 | | |
Future stay credits
|
| | | | 30,995 | | | | | | 35,140 | | |
應計費用和其他流動負債
|
| | | | 71,833 | | | | | | 44,022 | | |
流動負債總額
|
| | | | 506,125 | | | | | | 258,230 | | |
長期債務,扣除當期部分的淨額
|
| | | | 512 | | | | | | 111,689 | | |
其他長期負債
|
| | | | 112,123 | | | | | | 22,204 | | |
Total liabilities
|
| | | $ | 618,760 | | | | | $ | 392,123 | | |
承付款和或有事項(附註16) | | | | | | | | | | | | | |
可贖回可轉換優先股
|
| | | | — | | | | | | 771,979 | | |
可贖回的非控股權益
|
| | | | 1,770,096 | | | | | | — | | |
Equity (Deficit): | | | | | | | | | | | | | |
Vacasa Holdings LLC A類和B類公用單元
|
| | | | — | | | | | | — | | |
Class A Common Stock, par value $0.00001, 1,000,000,000 shares authorized;
截至2021年12月31日,已發行和流通股為214,793,795和0股 and 2020, respectively. |
| | | | 21 | | | | | | — | | |
B類普通股,面值0.00001美元,授權發行498,330,079股;截至2021年12月31日和2020年12月31日,分別發行和發行了212,751,977股和0股。
|
| | | | 21 | | | | | | — | | |
新增實收資本
|
| | | | — | | | | | | — | | |
Accumulated deficit
|
| | | | (751,929) | | | | | | (577,091) | | |
累計其他綜合收益(虧損)
|
| | | | (59) | | | | | | 241 | | |
Total deficit:
|
| | | | (751,946) | | | | | | (576,850) | | |
負債、臨時權益和權益(虧損)合計
|
| | | $ | 1,636,910 | | | | | $ | 587,252 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Revenue
|
| | | $ | 889,058 | | | | | $ | 491,760 | | | | | $ | 299,281 | | |
運營成本和費用: | | | | | | | | | | | | | | | | | | | |
顯示的不包括折舊和攤銷的收入成本
separately below |
| | | | 440,753 | | | | | | 256,086 | | | | | | 164,466 | | |
Operations and support
|
| | | | 186,984 | | | | | | 116,192 | | | | | | 78,782 | | |
技術與開發
|
| | | | 48,709 | | | | | | 27,030 | | | | | | 16,929 | | |
Sales and marketing
|
| | | | 187,904 | | | | | | 79,971 | | | | | | 70,584 | | |
一般和行政
|
| | | | 88,835 | | | | | | 57,587 | | | | | | 36,289 | | |
Depreciation
|
| | | | 17,110 | | | | | | 15,483 | | | | | | 5,705 | | |
無形資產攤銷
|
| | | | 44,163 | | | | | | 18,817 | | | | | | 7,984 | | |
總運營成本和費用
|
| | | | 1,014,458 | | | | | | 571,166 | | | | | | 380,739 | | |
Loss from operations
|
| | | | (125,400) | | | | | | (79,406) | | | | | | (81,458) | | |
Interest income
|
| | | | 36 | | | | | | 385 | | | | | | 1,050 | | |
Interest expense
|
| | | | (31,723) | | | | | | (7,907) | | | | | | (1,186) | | |
Other income (expense), net
|
| | | | 3,280 | | | | | | (5,725) | | | | | | (3,354) | | |
Loss before income taxes
|
| | | | (153,807) | | | | | | (92,653) | | | | | | (84,948) | | |
所得税優惠(費用)
|
| | | | (784) | | | | | | 315 | | | | | | 76 | | |
Net loss
|
| | | $ | (154,591) | | | | | $ | (92,338) | | | | | $ | (84,872) | | |
重新計量可贖回可轉換優先股造成的損失
|
| | | | (426,101) | | | | | | (202,433) | | | | | | (42,186) | | |
淨虧損包括可贖回可轉換優先股的重新計量
|
| | | | (580,692) | | | | | | (294,771) | | | | | | (127,058) | | |
減去:淨虧損,包括在反向資本重組前對可贖回可轉換優先股的重新計量
|
| | | | (555,437) | | | | | | (294,771) | | | | | | (127,058) | | |
減去:可贖回非控股權益的淨虧損
|
| | | | (12,558) | | | | | | — | | | | | | — | | |
A類普通股股東應佔淨虧損
|
| | | $ | (12,697) | | | | | $ | — | | | | | $ | — | | |
A類普通股每股淨虧損(1): | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | $ | (0.06) | | | | | | 不適用 | | | | | | 不適用 | | |
加權平均A類普通股流通股(1): | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 214,794 | | | | | | 不適用 | | | | | | 不適用 | | |
Net loss
|
| | | $ | (154,591) | | | | | $ | (92,338) | | | | | $ | (84,872) | | |
外幣折算調整
|
| | | | (358) | | | | | | (313) | | | | | | 939 | | |
全面虧損
|
| | | $ | (154,949) | | | | | $ | (92,651) | | | | | $ | (83,933) | | |
減去:反向資本重組前的綜合虧損
|
| | | | (129,720) | | | | | | (92,651) | | | | | | (83,933) | | |
減去:可贖回非控股權益造成的綜合損失
|
| | | | (12,545) | | | | | | — | | | | | | — | | |
A類普通股股東應佔全面虧損總額
|
| | | $ | (12,684) | | | | | $ | — | | | | | $ | — | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
經營活動現金: | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (154,591) | | | | | $ | (92,338) | | | | | $ | (84,872) | | |
將淨虧損與經營活動提供(用於)的現金淨額進行調整:
|
| | | | | | | | | | | | | | | | | | |
Bad debt expense
|
| | | | 4,689 | | | | | | 6,403 | | | | | | 1,272 | | |
Depreciation
|
| | | | 17,110 | | | | | | 15,483 | | | | | | 5,705 | | |
無形資產攤銷
|
| | | | 44,163 | | | | | | 18,817 | | | | | | 7,984 | | |
Deferred income taxes
|
| | | | (55) | | | | | | (556) | | | | | | (77) | | |
Other gains and losses
|
| | | | 77 | | | | | | (36) | | | | | | 727 | | |
衍生負債的公允價值調整
|
| | | | (2,889) | | | | | | 6,636 | | | | | | 931 | | |
債務清償損失
|
| | | | — | | | | | | — | | | | | | 2,136 | | |
非現金利息支出
|
| | | | 27,496 | | | | | | 5,145 | | | | | | 135 | | |
股權薪酬費用
|
| | | | 26,978 | | | | | | 3,349 | | | | | | 69 | | |
經營性資產和負債,扣除收購資產和承擔負債後的淨額變化:
|
| | | | | | | | | | | | | | | | | | |
Accounts receivable
|
| | | | 35,400 | | | | | | 2,295 | | | | | | (7,246) | | |
預付費用和其他資產
|
| | | | (6,178) | | | | | | 13,384 | | | | | | (10,836) | | |
Accounts payable
|
| | | | 8,288 | | | | | | (3,491) | | | | | | (16,748) | | |
Funds payable to owners
|
| | | | 40,199 | | | | | | (17,250) | | | | | | 31,652 | | |
應繳酒店費和銷售税
|
| | | | 11,076 | | | | | | 3,952 | | | | | | 1,961 | | |
遞延收入和未來停留積分
|
| | | | 3,576 | | | | | | 24,980 | | | | | | 19,386 | | |
應計費用和其他負債
|
| | | | 7,926 | | | | | | 10,800 | | | | | | 12,365 | | |
經營活動提供(使用)的現金淨額
|
| | | | 63,265 | | | | | | (2,427) | | | | | | (35,456) | | |
投資活動產生的現金: | | | | | | | | | | | | | | | | | | | |
購置房產和設備
|
| | | | (5,853) | | | | | | (1,619) | | | | | | (4,528) | | |
出售財產和設備的收益
|
| | | | — | | | | | | — | | | | | | 2,321 | | |
為內部開發軟件支付的現金
|
| | | | (5,387) | | | | | | (7,856) | | | | | | (16,940) | | |
為企業合併支付的現金,扣除現金和獲得的限制性現金的淨額
|
| | | | (103,393) | | | | | | (3,519) | | | | | | (115,037) | | |
其他投資活動
|
| | | | — | | | | | | 323 | | | | | | (225) | | |
投資活動中使用的淨現金
|
| | | | (114,633) | | | | | | (12,671) | | | | | | (134,409) | | |
融資活動產生的現金: | | | | | | | | | | | | | | | | | | | |
反向資本重組收益淨額
|
| | | | 302,638 | | | | | | — | | | | | | — | | |
支付反向資本重組成本
|
| | | | (7,937) | | | | | | — | | | | | | — | | |
企業合併支付的現金
|
| | | | (13,647) | | | | | | (9,461) | | | | | | (9,131) | | |
發行長期債務的收益
|
| | | | — | | | | | | 115,931 | | | | | | — | | |
償還長期債務
|
| | | | (125) | | | | | | (10,169) | | | | | | (5,125) | | |
優先股發行收益,扣除發行成本後的收益
|
| | | | — | | | | | | 500 | | | | | | 313,038 | | |
其他融資活動
|
| | | | (1,318) | | | | | | (339) | | | | | | — | | |
融資活動提供的現金淨額
|
| | | | 279,611 | | | | | | 96,462 | | | | | | 298,782 | | |
匯率波動對現金、現金等價物和限制性的影響
cash |
| | | | (119) | | | | | | 159 | | | | | | 12 | | |
現金、現金等價物和限制性現金淨增長
|
| | | | 228,124 | | | | | | 81,523 | | | | | | 128,929 | | |
期初現金、現金等價物和受限現金
|
| | | | 291,012 | | | | | | 209,489 | | | | | | 80,560 | | |
現金、現金等價物和受限現金,期末
|
| | | $ | 519,136 | | | | | $ | 291,012 | | | | | $ | 209,489 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
現金流量信息補充披露: | | | | | | | | | | | | | | | | | | | |
已支付所得税的現金,扣除退款後的淨額
|
| | | $ | 310 | | | | | $ | 188 | | | | | $ | 37 | | |
Cash paid for interest
|
| | | $ | 3,767 | | | | | $ | 1,280 | | | | | $ | 1,141 | | |
非現金投融資活動補充披露: | | | | | | | | | | | | | | | | | | | |
在企業合併中考慮的通用單位的發行
|
| | | $ | 573,800 | | | | | $ | — | | | | | $ | 1,172 | | |
發行與D-1票據轉換相關的普通股(見附註10,債務)
|
| | | $ | 140,393 | | | | | $ | — | | | | | $ | — | | |
| | |
Redeemable
Non-controlling Interests |
| |
Redeemable
Convertible Preferred Units |
| |
Common
Units |
| |
Class A
Common Stock |
| |
Class B
Common Stock |
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Total
Equity (Deficit) |
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Amount
|
| |
Units
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Amount
|
| |
Amount
|
| |
Amount
|
| |
Amount
|
| |||||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2018
|
| | | $ | — | | | | | | 131,932,428 | | | | | $ | 209,781 | | | | | | 172,597,788 | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | (164,908) | | | | | $ | (385) | | | | | $ | (165,293) | | |
採用ASU 2014-09的累積效應
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,056 | | | | | | | | | | |
|
5,056
|
| |
發行C系列可贖回可轉換債券
首選單位,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,發行後淨額 costs |
| | | | | | | | | | 27,985,068 | | | | | | 50,344 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
—
|
| |
發行C-2系列可贖回
可轉換優先股,發行後淨額 costs |
| | | | | | | | | | 8,706,402 | | | | | | 16,782 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
—
|
| |
發行通用單位以供考慮
企業合併中的 |
| | | | | | | | | | | | | | | | | | | | | | 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
|
| |
Net Loss
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (84,872) | | | | | | | | | | |
|
(84,872)
|
| |
Balance as of December 31, 2019
|
| | | $ | — | | | | | | 264,310,388 | | | | | $ | 565,005 | | | | | | 176,824,152 | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | (285,669) | | | | | $ | 554 | | | | | $ | (285,115) | | |
發行C-1系列可贖回
可轉換優先股,發行後淨額 costs |
| | | | | | | | | | 270,387 | | | | | | 500 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
—
|
| |
A系列首選單元演練
warrnt |
| | | | | | | | | | 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)
|
| |
Net Loss
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (92,338) | | | | | | | | | | |
|
(92,338)
|
| |
Balance as of December 31, 2020
|
| | | $ | — | | | | | | 267,688,054 | | | | | $ | 771,979 | | | | | | 176,824,152 | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | (577,091) | | | | | $ | 241 | | | | | $ | (576,850) | | |
| | |
Redeemable
Non-controlling Interests |
| |
Redeemable
Convertible Preferred Units |
| |
Common
Units |
| |
Class A
Common Stock |
| |
Class B
Common Stock |
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Total
Equity (Deficit) |
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Amount
|
| |
Units
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Amount
|
| |
Amount
|
| |
Amount
|
| |
Amount
|
| |||||||||||||||||||||||||||||||||||||||
Balance as of December 31,
2020 |
| | | $ | — | | | | | | 267,688,054 | | | | | $ | 771,979 | | | | | | 176,824,152 | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | (577,091) | | | | | $ | 241 | | | | | $ | (576,850) | | |
Issuance of common units
for consideration in a business combination |
| | | | | | | | | | | | | | | | | | | | | | 161,518,057 | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 573,800 | | | | | | | | | | | | | | | | |
|
573,800
|
| |
Equity-based
compensation prior to 反向資本重組 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,863 | | | | | | | | | | | | | | | | |
|
6,863
|
| |
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 | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
—
|
| |
Foreign currency
轉換調整 prior to Reverse Recapitalization |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (384) | | | | |
|
(384)
|
| |
反向資本重組前淨虧損
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (129,336) | | | | | | | | | | |
|
(129,336)
|
| |
反向資本重組的影響,淨額
|
| | | | 508,737 | | | | | | (267,688,054) | | | | | | (1,198,080) | | | | | | (340,432,417) | | | | | | | | | | | | 214,793,795 | | | | | | 21 | | | | | | 212,393,793 | | | | | | 21 | | | | | | 503,719 | | | | | | 562,630 | | | | | | 71 | | | | |
|
1,066,462
|
| |
員工權益單位歸屬
|
| | | | 431 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 358,184 | | | | | | | | | | | | (431) | | | | | | | | | | | | | | | | |
|
(431)
|
| |
反向後的股權薪酬
Recapitalization |
| | | | 534 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19,581 | | | | | | | | | | | | | | | | |
|
19,581
|
| |
Foreign currency
轉換調整 subsequent to the Reverse Recapitalization |
| | | | 13 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13 | | | | |
|
13
|
| |
沖銷後淨虧損
Recapitalization |
| | | | (12,558) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (12,697) | | | | | | | | | | |
|
(12,697)
|
| |
可贖回調整
非控股權益 to redemption amount |
| | | | 1,272,939 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,102,697) | | | | | | (170,242) | | | | | | | | | | |
|
(1,272,939)
|
| |
Balance as of December 31,
2021 |
| | | $ | 1,770,096 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 214,793,795 | | | | | $ | 21 | | | | | | 212,751,977 | | | | | $ | 21 | | | | | $ | — | | | | | $ | (751,929) | | | | | $ | (59) | | | | | $ | (751,946) | | |
| | |
Page
|
| |||
Note 1:
業務描述
|
| | | | F-11 | | |
Note 2:
重要會計政策
|
| | | | F-11 | | |
Note 3:
反向資本重組
|
| | | | F-23 | | |
Note 4:
Acquisitions
|
| | | | F-26 | | |
Note 5:
公允價值計量
|
| | | | F-30 | | |
Note 6:
財產和設備,淨額
|
| | | | F-32 | | |
Note 7:
無形資產、淨額和商譽
|
| | | | F-33 | | |
Note 8:
Leases
|
| | | | F-34 | | |
Note 9:
應計費用和其他流動負債
|
| | | | F-34 | | |
Note 10:
Debt
|
| | | | F-35 | | |
Note 11:
其他長期負債
|
| | | | F-37 | | |
Note 12:
Income Taxes
|
| | | | F-38 | | |
Note 13:
Equity
|
| | | | F-40 | | |
Note 14:
股權薪酬
|
| | | | F-42 | | |
Note 15:
Net Loss Per Share
|
| | | | F-45 | | |
Note 16:
承付款和或有事項
|
| | | | F-46 | | |
| | |
As of December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
現金和現金等價物
|
| | | $ | 353,842 | | | | | $ | 218,484 | | | | | $ | 144,205 | | |
Restricted Cash
|
| | | | 165,294 | | | | | | 72,528 | | | | | | 65,284 | | |
Total
|
| | | $ | 519,136 | | | | | $ | 291,012 | | | | | $ | 209,489 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
度假租賃平臺
|
| | | $ | 841,973 | | | | | $ | 454,476 | | | | | $ | 289,720 | | |
Other services
|
| | | | 47,085 | | | | | | 37,284 | | | | | | 9,561 | | |
Total
|
| | | $ | 889,058 | | | | | $ | 491,760 | | | | | $ | 299,281 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
年初的未來留存信用負債
|
| | | $ | 35,140 | | | | | $ | — | | |
Issuances
|
| | | | 31,376 | | | | | | 100,100 | | |
以業務組合方式收購的資產
|
| | | | 11,032 | | | | | | — | | |
Redemptions
|
| | | | (46,433) | | | | | | (64,855) | | |
外幣波動
|
| | | | (120) | | | | | | (105) | | |
年底的未來留存信用負債
|
| | | $ | 30,995 | | | | | $ | 35,140 | | |
| | |
Fair Value
|
| |||
支付現金對價
|
| | | $ | 45,000 | | |
Issuance of common units
|
| | | | 573,800 | | |
總購買考量
|
| | | $ | 618,800 | | |
| | |
Amount
|
| |||
現金和現金等價物
|
| | | $ | 40,461 | | |
Restricted cash
|
| | | | 14,444 | | |
Accounts receivable, net
|
| | | | 3,548 | | |
預付費用和其他流動資產
|
| | | | 7,614 | | |
Property and equipment
|
| | | | 1,494 | | |
Intangible assets
|
| | | | 107,600 | | |
Total assets acquired
|
| | | | 175,161 | | |
Accounts payable
|
| | | | (8,446) | | |
Funds payable to owners
|
| | | | (20,393) | | |
應繳酒店費和銷售税
|
| | | | (5,575) | | |
Deferred revenue
|
| | | | (5,953) | | |
Future stay credits
|
| | | | (10,601) | | |
應計費用和其他負債
|
| | | | (8,474) | | |
其他長期負債
|
| | | | (6,385) | | |
承擔的總負債
|
| | | | (65,827) | | |
Net assets purchased
|
| | | | 109,334 | | |
Goodwill
|
| | | | 509,466 | | |
總購買考量
|
| | | $ | 618,800 | | |
| | |
Estimated Useful
Life (Years) |
| |
Fair Value
|
| ||||||
Homeowner contracts
|
| | | | 5 | | | | | $ | 102,300 | | |
Database and listings
|
| | | | 1 | | | | | $ | 3,400 | | |
商標、商品名稱、品牌名稱
|
| | | | 1 | | | | | $ | 1,900 | | |
可識別無形資產總額
|
| | | | | | | | | $ | 107,600 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Revenue
|
| | | $ | 920,620 | | | | | $ | 585,848 | | |
Net loss
|
| | | | (149,622) | | | | | | (136,510) | | |
| | |
Fair Value
|
| |||
支付現金對價
|
| | | $ | 156,404 | | |
Issuance of common units
|
| | | | 1,172 | | |
總購買考量
|
| | | $ | 157,576 | | |
| | |
Amount
|
| |||
Cash
|
| | | $ | 42,429 | | |
Other current assets
|
| | | | 9,838 | | |
物業、廠房和設備
|
| | | | 35,539 | | |
可識別無形資產
|
| | | | 79,247 | | |
Other assets
|
| | | | 1,201 | | |
Total assets acquired
|
| | | | 168,254 | | |
Current liabilities
|
| | | | (62,553) | | |
Other liabilities
|
| | | | (2,677) | | |
承擔的總負債
|
| | | | (65,230) | | |
Net assets purchased
|
| | | | 103,024 | | |
Goodwill
|
| | | | 54,552 | | |
總購買考量
|
| | | $ | 157,576 | | |
| | |
Estimated Useful
Life (Years) |
| |
Fair Value
|
| ||||||
商標和商品名稱
|
| | | | 2 | | | | | $ | 5,500 | | |
Database and listings
|
| | | | 5 | | | | | | 14,540 | | |
有利的租賃權益
|
| | | | 2 | | | | | | 127 | | |
Homeowner contracts
|
| | | | 10 | | | | | | 59,080 | | |
可識別無形資產總額
|
| | | | | | | | | $ | 79,247 | | |
| | |
Year Ended
December 31, 2019 |
| |||
Revenue
|
| | | $ | 505,957 | | |
Net loss
|
| | | | (85,261) | | |
| | |
As of December 31, 2021
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
或有對價
|
| | | $ | — | | | | | $ | — | | | | | $ | 37,966 | | | | | $ | 37,966 | | |
Class G Common Stock (Note 13)
|
| | | | — | | | | | | — | | | | | | 61,514 | | | | | | 61,514 | | |
| | |
As of December 31, 2020
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
或有對價
|
| | | $ | — | | | | | $ | — | | | | | $ | 7,681 | | | | | $ | 7,681 | | |
權證衍生負債
|
| | | | — | | | | | | — | | | | | | 6,516 | | | | | | 6,516 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
期初餘額
|
| | | $ | — | | | | | $ | — | | |
確認G類普通股(1)
|
| | | | 75,860 | | | | | | — | | |
收益中包含的G類普通股公允價值變動
|
| | | | (14,346) | | | | | | — | | |
Balance, end of period
|
| | | $ | 61,514 | | | | | $ | — | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
期初餘額
|
| | | $ | 6,516 | | | | | $ | 3,950 | | |
收益中包含的權證衍生負債的公允價值變化
|
| | | | 11,457 | | | | | | 6,637 | | |
期內行使認股權證的公允價值
|
| | | | (17,973) | | | | | | (4,071) | | |
Balance, end of period
|
| | | $ | — | | | | | $ | 6,516 | | |
| | | | | |
As of December 31,
|
| |||||||||
| | |
Useful Lives (Years)
|
| |
2021
|
| |
2020
|
| ||||||
Land
|
| |
Indefinite
|
| | | $ | 13,394 | | | | | $ | 11,612 | | |
建築和建築改進
|
| |
12 – 35
|
| | | | 12,665 | | | | | | 9,084 | | |
租賃改進
|
| |
預計使用壽命縮短
or lease term |
| | | | 6,426 | | | | | | 6,108 | | |
Computer equipment
|
| |
3
|
| | | | 11,471 | | | | | | 7,376 | | |
傢俱、固定裝置和其他
|
| |
2 – 10
|
| | | | 15,900 | | | | | | 12,769 | | |
Vehicles
|
| |
2 – 8
|
| | | | 6,457 | | | | | | 4,427 | | |
Internal-use software
|
| |
4
|
| | | | 43,234 | | | | | | 38,150 | | |
Total
|
| | | | | | | 109,547 | | | | | | 89,526 | | |
減去:累計折舊
|
| | | | | | | (42,361) | | | | | | (24,439) | | |
財產和設備,淨額
|
| | | | | | $ | 67,186 | | | | | $ | 65,087 | | |
| | | | | | | | |
As of December 31, 2021
|
| |||||||||||||||
| | |
Weighted
Average Useful Life Remaining (Years) |
| |
Gross Carrying
Amount |
| |
Accumulated
Amortization |
| |
Net Carrying
Amount |
| ||||||||||||
Homeowner contracts
|
| | | | 5 | | | | | $ | 253,359 | | | | | $ | (48,669) | | | | | $ | 204,690 | | |
數據庫、照片和房產列表
|
| | | | 1 | | | | | | 25,659 | | | | | | (15,953) | | | | | | 9,706 | | |
Trade names
|
| | | | 1 | | | | | | 9,908 | | | | | | (8,370) | | | | | | 1,538 | | |
Other(1) | | | | | 4 | | | | | | 3,022 | | | | | | (2,457) | | | | | | 565 | | |
無形資產合計
|
| | | | | | | | | $ | 291,948 | | | | | $ | (75,449) | | | | | $ | 216,499 | | |
| | | | | | | | |
As of December 31, 2020
|
| |||||||||||||||
| | |
Weighted
Average Useful Life Remaining (Years) |
| |
Gross Carrying
Amount |
| |
Accumulated
Amortization |
| |
Net Carrying
Amount |
| ||||||||||||
Homeowner contracts
|
| | | | 7 | | | | | $ | 80,835 | | | | | $ | (17,097) | | | | | $ | 63,738 | | |
數據庫、照片和房產列表
|
| | | | 3 | | | | | | 18,159 | | | | | | (7,765) | | | | | | 10,394 | | |
Trade names
|
| | | | 1 | | | | | | 7,215 | | | | | | (4,454) | | | | | | 2,761 | | |
Other(1) | | | | | 2 | | | | | | 2,665 | | | | | | (2,132) | | | | | | 533 | | |
無形資產合計
|
| | | | | | | | | $ | 108,874 | | | | | $ | (31,448) | | | | | $ | 77,426 | | |
Year Ending December 31:
|
| |
Amount
|
| |||
2022
|
| | | $ | 52,448 | | |
2023
|
| | | | 47,098 | | |
2024
|
| | | | 42,240 | | |
2025
|
| | | | 39,330 | | |
2026
|
| | | | 19,052 | | |
Thereafter
|
| | | | 16,331 | | |
Total
|
| | | $ | 216,499 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
期初餘額
|
| | | $ | 121,487 | | | | | $ | 115,914 | | |
Acquisitions
|
| | | | 632,983 | | | | | | 5,486 | | |
外匯折算及其他
|
| | | | 36 | | | | | | 87 | | |
Balance at end of period
|
| | | $ | 754,506 | | | | | $ | 121,487 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Cost of revenue
|
| | | $ | 5,791 | | | | | $ | 9,630 | | |
Operations and support
|
| | | | 15,194 | | | | | | 15,158 | | |
一般和行政
|
| | | | 6,066 | | | | | | 5,089 | | |
Total rent expense
|
| | | $ | 27,051 | | | | | $ | 29,877 | | |
| | |
Operating Leases
|
| |||
2022
|
| | | $ | 13,820 | | |
2023
|
| | | | 8,221 | | |
2024
|
| | | | 5,916 | | |
2025
|
| | | | 4,936 | | |
2026
|
| | | | 3,770 | | |
Thereafter
|
| | | | 7,285 | | |
未來最低債務總額
|
| | | $ | 43,948 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
與員工相關的應計項目
|
| | | $ | 25,599 | | | | | $ | 13,409 | | |
Homeowner reserves
|
| | | | 6,365 | | | | | | 4,962 | | |
權證衍生負債
|
| | | | — | | | | | | 6,516 | | |
收購負債的當期部分(1)
|
| | | | 31,444 | | | | | | 10,460 | | |
Other
|
| | | | 8,425 | | | | | | 8,675 | | |
應計費用和其他流動負債總額
|
| | | $ | 71,833 | | | | | $ | 44,022 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
高級擔保可轉換票據
|
| | | $ | — | | | | | $ | 112,793 | | |
Other
|
| | | | 637 | | | | | | 764 | | |
Total debt
|
| | | | 637 | | | | | | 113,557 | | |
減去:遞延融資成本
|
| | | | — | | | | | | 1,743 | | |
Less: current maturities(1)
|
| | | | 125 | | | | | | 125 | | |
Long-term portion
|
| | | $ | 512 | | | | | $ | 111,689 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Class G Common Stock (Note 13)
|
| | | $ | 61,514 | | | | | $ | — | | |
收購負債的長期部分(1)
|
| | | | 33,301 | | | | | | 6,076 | | |
Other
|
| | | | 17,308 | | | | | | 16,128 | | |
其他長期負債合計
|
| | | $ | 112,123 | | | | | $ | 22,204 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
United States
|
| | | $ | (145,346) | | | | | $ | (83,232) | | | | | $ | (76,530) | | |
Foreign
|
| | | | (8,461) | | | | | | (9,421) | | | | | | (8,418) | | |
Total
|
| | | $ | (153,807) | | | | | $ | (92,653) | | | | | $ | (84,948) | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Current: | | | | | | | | | | | | | | | | | | | |
Federal U.S.
|
| | | $ | (14) | | | | | $ | 14 | | | | | $ | — | | |
State and local
|
| | | | 889 | | | | | | 110 | | | | | | 2 | | |
Foreign
|
| | | | (36) | | | | | | 117 | | | | | | (1) | | |
所得税當期準備金總額
|
| | | | 839 | | | | | | 241 | | | | | | 1 | | |
Deferred and other: | | | | | | | | | | | | | | | | | | | |
Federal U.S.
|
| | | | — | | | | | | — | | | | | | — | | |
State and local
|
| | | | — | | | | | | (223) | | | | | | — | | |
Foreign
|
| | | | (55) | | | | | | (333) | | | | | | (77) | | |
所得税遞延收益總額
|
| | | | (55) | | | | | | (556) | | | | | | (77) | | |
所得税總支出(福利)
|
| | | $ | 784 | | | | | $ | (315) | | | | | $ | (76) | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
按聯邦法定税率計算的所得税支出(福利)
|
| | | | 21% | | | | | | 21% | | | | | | 21% | | |
税率增加(降低)原因: | | | | | | | | | | | | | | | | | | | |
流過實體的影響
|
| | | | (17)% | | | | | | (21)% | | | | | | (21)% | | |
非控股權益
|
| | | | (2)% | | | | | | —% | | | | | | —% | | |
G類普通股公允價值調整
|
| | | | 2% | | | | | | —% | | | | | | —% | | |
Valuation Allowance
|
| | | | (2)% | | | | | | —% | | | | | | —% | | |
Other
|
| | | | (2)% | | | | | | —% | | | | | | —% | | |
所得税支出(福利)
|
| | | | —% | | | | | | —% | | | | | | —% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
遞延税金資產(DTA): | | | | | | | | | | | | | | | | | | | |
淨營業虧損和税收抵免結轉
|
| | | $ | 37,000 | | | | | $ | 704 | | | | | $ | 259 | | |
出於税務目的,準備金和應計項目目前不能扣除
|
| | | | 14 | | | | | | 96 | | | | | | 63 | | |
商譽和其他無形資產 - dta
|
| | | | — | | | | | | 902 | | | | | | 865 | | |
物業、廠房和設備
|
| | | | 1 | | | | | | — | | | | | | — | | |
投資Vacasa Holdings LLC
|
| | | | 283 | | | | | | — | | | | | | — | | |
對子公司的投資
|
| | | | 61 | | | | | | — | | | | | | — | | |
Intangibles
|
| | | | 803 | | | | | | — | | | | | | — | | |
Other – DTA
|
| | | | 312 | | | | | | 29 | | | | | | — | | |
遞延税項總資產
|
| | | | 38,474 | | | | | | 1,731 | | | | | | 1,187 | | |
減去:估值免税額
|
| | | | (38,376) | | | | | | (1,672) | | | | | | (1,125) | | |
遞延税金資產總額
|
| | | $ | 98 | | | | | $ | 59 | | | | | $ | 62 | | |
遞延納税義務(DTL): | | | | | | | | | | | | | | | | | | | |
財產、廠房和設備
|
| | | | (72) | | | | | | (46) | | | | | | (5) | | |
商譽和其他無形資產 - DTL
|
| | | | (1,157) | | | | | | (1,218) | | | | | | (1,549) | | |
Other – DTL
|
| | | | (4) | | | | | | (3) | | | | | | (10) | | |
遞延納税負債總額
|
| | | $ | (1,233) | | | | | $ | (1,267) | | | | | $ | (1,564) | | |
遞延納税淨負債(1)
|
| | | $ | (1,135) | | | | | $ | (1,208) | | | | | $ | (1,502) | | |
| | |
Stock Appreciation
Rights (in thousands) |
| |
Weighted Average
Exercise Price |
| ||||||
Outstanding as of January 1, 2021
|
| | | | — | | | | | $ | — | | |
反向資本重組的效果
|
| | | | 5,028 | | | | | $ | 2.95 | | |
Forfeited
|
| | | | (14) | | | | | $ | 3.56 | | |
Outstanding as of December 31, 2021
|
| | | | 5,014 | | | | | $ | 2.95 | | |
| | |
Stock Options
(in thousands) |
| |
Weighted Average
Exercise Price |
| ||||||
Outstanding at January 1, 2021
|
| | | | — | | | | | $ | — | | |
反向資本重組的效果
|
| | | | 5,553 | | | | | $ | 0.93 | | |
Forfeited
|
| | | | (92) | | | | | $ | 1.64 | | |
Outstanding at December 31, 2021
|
| | | | 5,461 | | | | | $ | 0.91 | | |
| | |
Employee Equity
Units (in thousands) |
| |
Weighted-Average
Grant Date Fair Value |
| ||||||
Balance as of December 31, 2020
|
| | | | 6,074 | | | | | $ | 0.93 | | |
Units granted
|
| | | | 2,931 | | | | | $ | 6.41 | | |
與反向資本重組相關的歸屬單位
|
| | | | (3,693) | | | | | $ | 0.76 | | |
反向資本重組時的未歸屬餘額
|
| | | | 5,312 | | | | | $ | 4.10 | | |
反向資本重組後歸屬的單位
|
| | | | (358) | | | | | $ | 0.69 | | |
被沒收或取消的單位
|
| | | | — | | | | | $ | — | | |
Unvested balance as of December 31, 2021
|
| | | | 4,954 | | | | | $ | 4.34 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Cost of revenue
|
| | | $ | 113 | | | | | $ | — | | | | | $ | — | | |
Operations and support
|
| | | | 2,574 | | | | | | 252 | | | | | | — | | |
技術與開發
|
| | | | 3,032 | | | | | | 641 | | | | | | — | | |
Sales and marketing
|
| | | | 8,270 | | | | | | 372 | | | | | | — | | |
一般和行政
|
| | | | 12,989 | | | | | | 2,084 | | | | | | 69 | | |
股權薪酬總支出
|
| | | $ | 26,978 | | | | | $ | 3,349 | | | | | $ | 69 | | |
| | |
December 6, 2021 –
December 31, 2021 |
| |||
A類普通股股東每股基本和稀釋後淨虧損
|
| | | $ | (12,697) | | |
加權平均每股基本虧損和稀釋後每股虧損
|
| | | | 214,794 | | |
A類普通股每股基本和攤薄虧損
|
| | | $ | (0.06) | | |
| | |
December 6, 2021 –
December 31, 2021 |
| |||
OpCo units(1) | | | | | 212,752 | | |
Employee equity units
|
| | | | 4,954 | | |
股票增值權
|
| | | | 5,014 | | |
Stock Options
|
| | | | 5,461 | | |
Class G Common Stock
|
| | | | 8,227 | | |
普通股不計入攤薄淨虧損計算
|
| | | | 236,408 | | |
| | |
As of March 31,
|
| |
As of December, 31
|
| ||||||
| | |
2022
|
| |
2021
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 354,767 | | | | | $ | 353,842 | | |
Restricted cash
|
| | | | 279,478 | | | | | | 165,294 | | |
Accounts receivable, net
|
| | | | 44,901 | | | | | | 48,989 | | |
預付費用和其他流動資產
|
| | | | 27,375 | | | | | | 19,325 | | |
Total current assets
|
| | | | 706,521 | | | | | | 587,450 | | |
財產和設備,淨額
|
| | | | 68,709 | | | | | | 67,186 | | |
Intangible assets, net
|
| | | | 207,576 | | | | | | 216,499 | | |
Goodwill
|
| | | | 777,620 | | | | | | 754,506 | | |
Other long-term assets
|
| | | | 46,134 | | | | | | 11,269 | | |
Total assets
|
| | | $ | 1,806,560 | | | | | $ | 1,636,910 | | |
負債、臨時股權和股權(赤字) | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 44,466 | | | | | $ | 34,786 | | |
Funds payable to owners
|
| | | | 325,110 | | | | | | 214,301 | | |
應繳酒店費和銷售税
|
| | | | 69,285 | | | | | | 46,958 | | |
Deferred revenue
|
| | | | 162,401 | | | | | | 107,252 | | |
Future stay credits
|
| | | | 10,393 | | | | | | 30,995 | | |
應計費用和其他流動負債
|
| | | | 91,231 | | | | | | 71,833 | | |
流動負債總額
|
| | | | 702,886 | | | | | | 506,125 | | |
長期債務,扣除當期部分的淨額
|
| | | | 250 | | | | | | 512 | | |
其他長期負債
|
| | | | 129,137 | | | | | | 112,123 | | |
Total liabilities
|
| | | $ | 832,273 | | | | | $ | 618,760 | | |
承付款和或有事項(附註15)
|
| | | | | | | | | | | | |
可贖回的非控股權益
|
| | | | 1,766,459 | | | | | | 1,770,096 | | |
Equity (Deficit): | | | | | | | | | | | | | |
A類普通股,面值0.00001美元,授權發行1,000,000,000股;截至2022年3月31日和2021年12月31日,已發行和已發行股份分別為214,803,880股和214,793,795股。
|
| | | | 21 | | | | | | 21 | | |
B類普通股,面值0.00001,498,330,079股;截至2022年3月31日和2021年12月31日,分別發行和發行了213,598,566股和212,751,977股。
|
| | | | 21 | | | | | | 21 | | |
新增實收資本
|
| | | | — | | | | | | — | | |
Accumulated deficit
|
| | | | (792,368) | | | | | | (751,929) | | |
累計其他綜合收益(虧損)
|
| | | | 154 | | | | | | (59) | | |
Total deficit
|
| | | | (792,172) | | | | | | (751,946) | | |
負債、臨時權益和權益(虧損)合計
|
| | | $ | 1,806,560 | | | | | $ | 1,636,910 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Revenue
|
| | | $ | 247,260 | | | | | $ | 129,418 | | |
運營成本和費用: | | | | | | | | | | | | | |
不包括折舊和攤銷的收入成本
below |
| | | | 121,759 | | | | | | 75,626 | | |
Operations and support
|
| | | | 59,301 | | | | | | 30,336 | | |
技術與開發
|
| | | | 17,565 | | | | | | 7,496 | | |
Sales and marketing
|
| | | | 59,657 | | | | | | 25,540 | | |
一般和行政
|
| | | | 23,201 | | | | | | 21,423 | | |
Depreciation
|
| | | | 4,919 | | | | | | 4,065 | | |
無形資產攤銷
|
| | | | 16,263 | | | | | | 4,725 | | |
總運營成本和費用
|
| | | | 302,665 | | | | | | 169,211 | | |
Loss from operations
|
| | | | (55,405) | | | | | | (39,793) | | |
Interest income
|
| | | | 38 | | | | | | 13 | | |
Interest expense
|
| | | | (610) | | | | | | (2,831) | | |
Other income (expense), net
|
| | | | 842 | | | | | | (6,721) | | |
Loss before income taxes
|
| | | | (55,135) | | | | | | (49,332) | | |
所得税優惠(費用)
|
| | | | (803) | | | | | | 39 | | |
Net loss
|
| | | $ | (55,938) | | | | | $ | (49,293) | | |
重新計量可贖回可轉換優先股造成的損失
|
| | | | — | | | | | | (426,101) | | |
淨虧損包括可贖回可轉換優先股的重新計量
|
| | | | (55,938) | | | | | | (475,394) | | |
減去:淨虧損,包括在反向資本重組前對可贖回可轉換優先股的重新計量
|
| | | | — | | | | | | (475,394) | | |
減去:可贖回非控股權益的淨虧損
|
| | | | (27,856) | | | | | | — | | |
A類普通股股東應佔淨虧損
|
| | | $ | (28,082) | | | | | $ | — | | |
A類普通股每股淨虧損(1): | | | | | | | | | | | | | |
Basic and diluted
|
| | | $ | (0.13) | | | | | | 不適用 | | |
加權平均A類普通股流通股(1): | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 214,940 | | | | | | 不適用 | | |
Net loss
|
| | | $ | (55,938) | | | | | $ | (49,293) | | |
外幣折算調整
|
| | | | 424 | | | | | | (305) | | |
全面虧損
|
| | | $ | (55,514) | | | | | $ | (49,598) | | |
減去:反向資本重組前的綜合虧損
|
| | | | — | | | | | | (49,598) | | |
減去:可贖回非控股權益造成的綜合損失
|
| | | | (27,645) | | | | | | — | | |
A類普通股股東應佔全面虧損總額
|
| | | $ | (27,869) | | | | | $ | — | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
經營活動現金: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (55,938) | | | | | $ | (49,293) | | |
將淨虧損與經營活動提供的現金淨額進行調整: | | | | | | | | | | | | | |
Credit loss expense
|
| | | | 859 | | | | | | 1,946 | | |
Depreciation
|
| | | | 4,919 | | | | | | 4,065 | | |
無形資產攤銷
|
| | | | 16,263 | | | | | | 4,725 | | |
未來留任信用違約
|
| | | | (15,044) | | | | | | — | | |
減少使用權資產賬面金額
|
| | | | 3,064 | | | | | | — | | |
Deferred income taxes
|
| | | | 601 | | | | | | (225) | | |
Other gains and losses
|
| | | | 510 | | | | | | (476) | | |
衍生負債的公允價值調整
|
| | | | (802) | | | | | | 6,638 | | |
非現金利息支出
|
| | | | 54 | | | | | | 1,928 | | |
股權薪酬費用
|
| | | | 11,630 | | | | | | 843 | | |
經營性資產和負債,扣除收購資產和承擔負債後的淨額變化:
|
| | | | | | | | | | | | |
Accounts receivable, net
|
| | | | 13,491 | | | | | | (4,919) | | |
預付費用和其他資產
|
| | | | (10,049) | | | | | | (4,714) | | |
Accounts payable
|
| | | | 9,876 | | | | | | 13,212 | | |
Funds payable to owners
|
| | | | 103,325 | | | | | | 89,785 | | |
應繳酒店費和銷售税
|
| | | | 20,841 | | | | | | 19,339 | | |
遞延收入和未來停留積分
|
| | | | 36,939 | | | | | | 57,874 | | |
經營性租賃義務
|
| | | | (1,393) | | | | | | — | | |
應計費用和其他負債
|
| | | | 3,342 | | | | | | 3,382 | | |
經營活動提供的現金淨額
|
| | | | 142,488 | | | | | | 144,110 | | |
投資活動產生的現金: | | | | | | | | | | | | | |
購置房產和設備
|
| | | | (4,013) | | | | | | (626) | | |
為內部開發軟件支付的現金
|
| | | | (2,207) | | | | | | (1,005) | | |
為企業合併支付的現金,扣除現金和獲得的限制性現金的淨額
|
| | | | (13,314) | | | | | | (3,965) | | |
投資活動中使用的淨現金
|
| | | | (19,534) | | | | | | (5,596) | | |
融資活動產生的現金: | | | | | | | | | | | | | |
支付反向資本重組成本
|
| | | | (459) | | | | | | — | | |
企業合併支付的現金
|
| | | | (7,251) | | | | | | (4,046) | | |
償還長期債務
|
| | | | (125) | | | | | | — | | |
行使股票期權的收益
|
| | | | 4 | | | | | | — | | |
其他融資活動
|
| | | | (162) | | | | | | (30) | | |
用於融資活動的現金淨額
|
| | | | (7,993) | | | | | | (4,076) | | |
匯率波動對現金、現金等價物和受限現金的影響
|
| | | | 148 | | | | | | (19) | | |
現金、現金等價物和限制性現金淨增長
|
| | | | 115,109 | | | | | | 134,419 | | |
期初現金、現金等價物和受限現金
|
| | | | 519,136 | | | | | | 291,012 | | |
現金、現金等價物和受限現金,期末
|
| | | $ | 634,245 | | | | | $ | 425,431 | | |
現金流量信息補充披露: | | | | | | | | | | | | | |
已支付所得税的現金,扣除退款後的淨額
|
| | | $ | 19 | | | | | $ | 31 | | |
Cash paid for interest
|
| | | | 224 | | | | | | 177 | | |
現金、現金等價物和受限現金對賬: | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 354,767 | | | | | $ | 290,282 | | |
Restricted cash
|
| | | | 279,478 | | | | | | 135,149 | | |
現金總額、現金等價物和受限現金
|
| | | $ | 634,245 | | | | | $ | 425,431 | | |
| | |
Redeemable
Non- controlling Interests |
| |
Redeemable
Convertible Preferred Units |
| | |
Common
Units |
| |
Class A
Common Stock |
| |
Class B
Common Stock |
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Total
Equity (Deficit) |
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Amount
|
| |
Units
|
| |
Amount
|
| | |
Units
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Amount
|
| |
Amount
|
| |
Amount
|
| |
Amount
|
| |||||||||||||||||||||||||||||||||||||||
Balance as of December 31,
2021 |
| | | $ | 1,770,096 | | | | | | — | | | | | $ | — | | | | | | | — | | | | | $ | — | | | | | | 214,793,795 | | | | | $ | 21 | | | | | | 212,751,977 | | | | | $ | 21 | | | | | $ | — | | | | | $ | (751,929) | | | | | $ | (59) | | | | | $ | (751,946) | | |
員工權益單位歸屬
|
| | | | 992 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 846,589 | | | | | | | | | | | | (992) | | | | | | | | | | | | | | | | |
|
(992)
|
| |
Exercise of stock
options |
| | | | (12) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10,085 | | | | | | | | | | | | | | | | | | | | | | | | 33 | | | | | | | | | | | | | | | | |
|
33
|
| |
Equity-based
compensation |
| | | | 1,616 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10,014 | | | | | | | | | | | | | | | | |
|
10,014
|
| |
外幣折算
adjustments |
| | | | 211 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 213 | | | | |
|
213
|
| |
Net loss
|
| | | | (27,856) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (28,082) | | | | | | | | | | |
|
(28,082)
|
| |
可贖回調整
對 的非控股權益 redemption amount |
| | | | 21,412 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (9,055) | | | | | | (12,357) | | | | | | | | | | |
|
(21,412)
|
| |
Balance as of March 31,
2022 |
| | | $ | 1,766,459 | | | | | | — | | | | | $ | — | | | | | | | — | | | | | $ | — | | | | | | 214,803,880 | | | | | $ | 21 | | | | | | 213,598,566 | | | | | $ | 21 | | | | | $ | — | | | | | $ | (792,368) | | | | | $ | 154 | | | | | $ | (792,172) | | |
Balance as of December 31,
2020 |
| | | $ | — | | | | | | 267,688,054 | | | | | $ | 771,979 | | | | | | | 176,824,152 | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | (577,091) | | | | | $ | 241 | | | | | $ | (576,850) | | |
股權薪酬
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 843 | | | | | | | | | | | | | | | | |
$
|
843
|
| |
行使股權期權
|
| | | | | | | | | | | | | | | | | | | | | | | 65,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 65 | | | | | | | | | | | | | | | | |
$
|
65
|
| |
可贖回可轉換優先股的重新計量
|
| | | | | | | | | | | | | | | $ | 426,101 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (908) | | | | | $ | (425,193) | | | | | | | | | | |
$
|
(426,101)
|
| |
外幣折算
adjustments |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (305) | | | | |
$
|
(305)
|
| |
Net Loss
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (49,293) | | | | | | | | | | |
$
|
(49,293)
|
| |
Balance as of March 31,
2021 |
| | | $ | — | | | | | | 267,688,054 | | | | | $ | 1,198,080 | | | | | | | 176,889,152 | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | (1,051,577) | | | | | $ | (64) | | | | | $ | (1,051,641) | | |
| | |
Page
|
| |||
Note 1:
業務描述
|
| | | | F-54 | | |
Note 2:
重要會計政策
|
| | | | F-54 | | |
Note 3:
Revenue
|
| | | | F-57 | | |
Note 4:
Acquisitions
|
| | | | F-59 | | |
Note 5:
公允價值計量
|
| | | | F-60 | | |
Note 6:
財產和設備,淨額
|
| | | | F-61 | | |
Note 7:
無形資產、淨額和商譽
|
| | | | F-61 | | |
Note 8:
Leases
|
| | | | F-62 | | |
Note 9:
應計費用和其他流動負債
|
| | | | F-64 | | |
Note 10:
Debt
|
| | | | F-65 | | |
Note 11:
其他長期負債
|
| | | | F-66 | | |
Note 12:
Income Taxes
|
| | | | F-67 | | |
Note 13:
股權和基於股權的薪酬
|
| | | | F-67 | | |
Note 14:
Net Loss Per Share
|
| | | | F-69 | | |
Note 15:
承付款和或有事項
|
| | | | F-71 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
度假租賃平臺
|
| | | $ | 236,383 | | | | | $ | 118,213 | | |
Other services
|
| | | | 10,877 | | | | | | 11,205 | | |
Total
|
| | | $ | 247,260 | | | | | $ | 129,418 | | |
| | |
Three Months Ended
March 31, |
| |||
| | |
2022
|
| |||
Balance as of December 31, 2021
|
| | | $ | 30,995 | | |
Issuances
|
| | | | 4,994 | | |
以業務組合方式收購的資產
|
| | | | 35 | | |
Redemptions
|
| | | | (10,591) | | |
在收入中確認的折舊
|
| | | | (15,044) | | |
外幣波動
|
| | | | 4 | | |
Balance as of March 31, 2022
|
| | | $ | 10,393 | | |
| | |
As of March 31, 2022
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
或有對價
|
| | | $ | — | | | | | $ | — | | | | | $ | 31,783 | | | | | $ | 31,783 | | |
Class G Common Stock(1)
|
| | | | — | | | | | | — | | | | | | 60,712 | | | | | | 60,712 | | |
| | |
As of December 31, 2021
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
或有對價
|
| | | $ | — | | | | | $ | — | | | | | $ | 37,966 | | | | | $ | 37,966 | | |
Class G Common Stock(1)
|
| | | | — | | | | | | — | | | | | | 61,514 | | | | | | 61,514 | | |
| | |
Three Months Ended
March 31, |
| |||
| | |
2022
|
| |||
Balance as of December 31, 2021
|
| | | $ | 61,514 | | |
收益中包含的G類普通股公允價值變動
|
| | | | (802) | | |
Balance as of March 31, 2022
|
| | | $ | 60,712 | | |
| | |
As of March 31,
|
| |
As of December 31,
|
| ||||||
| | |
2022
|
| |
2021
|
| ||||||
Land
|
| | | $ | 13,394 | | | | | $ | 13,394 | | |
建築和建築改進
|
| | | | 12,474 | | | | | | 12,665 | | |
租賃改進
|
| | | | 6,534 | | | | | | 6,426 | | |
Computer equipment
|
| | | | 12,454 | | | | | | 11,471 | | |
傢俱、固定裝置和其他
|
| | | | 18,280 | | | | | | 15,900 | | |
Vehicles
|
| | | | 6,809 | | | | | | 6,457 | | |
Internal-use software
|
| | | | 45,721 | | | | | | 43,234 | | |
Total
|
| | | | 115,666 | | | | | | 109,547 | | |
減去:累計折舊
|
| | | | (46,957) | | | | | | (42,361) | | |
財產和設備,淨額
|
| | | $ | 68,709 | | | | | $ | 67,186 | | |
| | |
Weighted
Average Useful Life Remaining (in years) |
| |
As of March 31, 2022
|
| ||||||||||||||||||
| | |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net
Carrying Amount |
| |||||||||||||||
Homeowner contracts
|
| | | | 5 | | | | | $ | 260,150 | | | | | $ | (61,348) | | | | | $ | 198,802 | | |
數據庫、照片和房產列表
|
| | | | 1 | | | | | | 26,143 | | | | | | (18,868) | | | | | | 7,275 | | |
Trade names
|
| | | | 1 | | | | | | 9,949 | | | | | | (8,946) | | | | | | 1,003 | | |
Other(1) | | | | | 3 | | | | | | 3,087 | | | | | | (2,591) | | | | | | 496 | | |
無形資產合計
|
| | | | | | | | | $ | 299,329 | | | | | $ | (91,753) | | | | | $ | 207,576 | | |
| | |
Weighted
Average Useful Life Remaining (in years) |
| |
As of December 31, 2021
|
| ||||||||||||||||||
| | |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net
Carrying Amount |
| |||||||||||||||
Homeowner contracts
|
| | | | 5 | | | | | $ | 253,359 | | | | | $ | (48,669) | | | | | $ | 204,690 | | |
數據庫、照片和房產列表
|
| | | | 1 | | | | | | 25,659 | | | | | | (15,953) | | | | | | 9,706 | | |
Trade names
|
| | | | 1 | | | | | | 9,908 | | | | | | (8,370) | | | | | | 1,538 | | |
Other(1) | | | | | 4 | | | | | | 3,022 | | | | | | (2,457) | | | | | | 565 | | |
無形資產合計
|
| | | | | | | | | $ | 291,948 | | | | | $ | (75,449) | | | | | $ | 216,499 | | |
Year Ending December 31:
|
| |
Amount
|
| |||
Remainder of 2022
|
| | | $ | 39,136 | | |
2023
|
| | | | 48,385 | | |
2024
|
| | | | 43,314 | | |
2025
|
| | | | 40,409 | | |
2026
|
| | | | 19,980 | | |
Thereafter
|
| | | | 16,352 | | |
Total
|
| | | $ | 207,576 | | |
| | |
Three Months Ended
March 31, |
| |||
| | |
2022
|
| |||
Balance as of December 31, 2021
|
| | | $ | 754,506 | | |
Acquisitions
|
| | | | 13,266 | | |
測算期調整
|
| | | | 9,779 | | |
外匯折算及其他
|
| | | | 69 | | |
Balance as of March 31, 2022
|
| | | $ | 777,620 | | |
| | |
Three Months Ended
March 31, |
| |||
| | |
2022
|
| |||
Operating lease cost
|
| | | $ | 3,505 | | |
Variable lease cost
|
| | | | 723 | | |
Short-term lease cost
|
| | | | 1,554 | | |
Total lease cost
|
| | | $ | 5,782 | | |
| | |
As of March 31,
|
| |||
| | |
2022
|
| |||
Assets | | | | | | | |
Other long-term assets
|
| | | $ | 32,929 | | |
Liabilities | | | | | | | |
應計費用和其他流動負債
|
| | | $ | 10,417 | | |
其他長期負債
|
| | | | 24,180 | | |
租賃總負債
|
| | | $ | 34,597 | | |
| | |
As of March 31,
|
| |||
| | |
2022
|
| |||
Remainder of 2022
|
| | | $ | 9,797 | | |
2023
|
| | | | 8,352 | | |
2024
|
| | | | 6,039 | | |
2025
|
| | | | 4,959 | | |
2026
|
| | | | 3,644 | | |
Thereafter
|
| | | | 7,051 | | |
Total lease payments
|
| | | | 39,842 | | |
Less: Interest
|
| | | | (5,245) | | |
租賃總負債
|
| | | $ | 34,597 | | |
| | |
As of December 31,
|
| |||
| | |
2021
|
| |||
2022
|
| | | $ | 13,820 | | |
2023
|
| | | | 8,221 | | |
2024
|
| | | | 5,916 | | |
2025
|
| | | | 4,936 | | |
2026
|
| | | | 3,770 | | |
Thereafter
|
| | | | 7,285 | | |
未來最低債務總額
|
| | | $ | 43,948 | | |
| | |
As of March 31,
|
| |||
| | |
2022
|
| |||
加權平均剩餘租賃年限(年)
|
| | | | 4.9 | | |
加權平均貼現率
|
| | | | 5.6% | | |
| | |
Three Months Ended
March 31, |
| |||
| | |
2022
|
| |||
為經營租賃負債支付的現金
|
| | | $ | 3,505 | | |
以使用權資產交換租賃負債
|
| | | $ | 883 | | |
| | |
As of March 31,
|
| |
As of December 31,
|
| ||||||
| | |
2022
|
| |
2021
|
| ||||||
與員工相關的應計項目
|
| | | $ | 29,234 | | | | | $ | 25,599 | | |
Homeowner reserves
|
| | | | 7,891 | | | | | | 6,365 | | |
收購負債的當期部分(1)
|
| | | | 32,774 | | | | | | 31,444 | | |
經營租賃負債的當期部分
|
| | | | 10,417 | | | | | | — | | |
Other
|
| | | | 10,915 | | | | | | 8,425 | | |
應計費用和其他流動負債總額
|
| | | $ | 91,231 | | | | | $ | 71,833 | | |
| | |
As of March 31,
|
| |
As of December 31,
|
| ||||||
| | |
2022
|
| |
2021
|
| ||||||
高級擔保可轉換票據
|
| | | $ | — | | | | | $ | — | | |
Other
|
| | | | 500 | | | | | | 637 | | |
Total debt
|
| | | | 500 | | | | | | 637 | | |
減去:遞延融資成本
|
| | | | — | | | | | | — | | |
Less: Current maturities(1)
|
| | | | (250) | | | | | | (125) | | |
Long-term portion
|
| | | $ | 250 | | | | | $ | 512 | | |
| | |
As of March 31,
|
| |
As of December 31,
|
| ||||||
| | |
2022
|
| |
2021
|
| ||||||
Class G Common Stock(1)
|
| | | $ | 60,712 | | | | | $ | 61,514 | | |
收購負債的長期部分(2)
|
| | | | 30,670 | | | | | | 33,301 | | |
經營租賃負債的長期部分
|
| | | | 24,180 | | | | | | — | | |
Other
|
| | | | 13,575 | | | | | | 17,308 | | |
其他長期負債合計
|
| | | $ | 129,137 | | | | | $ | 112,123 | | |
Activity Type
|
| |
Restricted Stock
Units |
| |
Weighted Average
Grant Date Fair Value |
| ||||||
| | |
(in thousands)
|
| | | | | | | |||
Outstanding as of December 31, 2021
|
| | | | — | | | | | $ | — | | |
Granted
|
| | | | 3,769 | | | | | | 6.54 | | |
Vested
|
| | | | (345) | | | | | | 8.11 | | |
Forfeited
|
| | | | (34) | | | | | | 6.43 | | |
Outstanding as of March 31, 2022
|
| | | | 3,390 | | | | | | 6.38 | | |
Activity Type
|
| |
Performance Stock
Units |
| |
Weighted Average
Grant Date Fair Value |
| ||||||
| | |
(in thousands)
|
| | | | | | | |||
Outstanding as of December 31, 2021
|
| | | | — | | | | | $ | — | | |
Granted
|
| | | | 764 | | | | | | 4.97 | | |
Outstanding as of March 31, 2022
|
| | | | 764 | | | | | | 4.97 | | |
Activity Type
|
| |
Stock Appreciation
Rights |
| |
Weighted Average
Exercise Price |
| ||||||
| | |
(in thousands)
|
| | | | | | | |||
Outstanding as of December 31, 2021
|
| | | | 5,014 | | | | | $ | 2.95 | | |
Exercised
|
| | | | — | | | | | | — | | |
Forfeited
|
| | | | (122) | | | | | | 6.13 | | |
Outstanding as of March 31, 2022
|
| | | | 4,892 | | | | | | 2.88 | | |
Activity Type
|
| |
Stock Options
|
| |
Weighted Average
Exercise Price |
| ||||||
| | |
(in thousands)
|
| | | | | | | |||
Outstanding as of December 31, 2021
|
| | | | 5,461 | | | | | $ | 0.91 | | |
Exercised
|
| | | | (10) | | | | | | 2.05 | | |
Forfeited
|
| | | | (35) | | | | | | 1.87 | | |
Outstanding as of March 31, 2022
|
| | | | 5,416 | | | | | | 0.91 | | |
| | |
Employee Equity
Units |
| |
Weighted-Average
Grant Date Fair Value |
| ||||||
| | |
(in thousands)
|
| | | | | | | |||
截至2021年12月31日的未歸屬未償債務
|
| | | | 4,954 | | | | | $ | 4.34 | | |
Vested
|
| | | | (847) | | | | | | 1.02 | | |
Forfeited
|
| | | | — | | | | | | — | | |
截至2022年3月31日的未歸屬未償債務
|
| | | | 4,107 | | | | | | 4.65 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Cost of revenue
|
| | | $ | 298 | | | | | $ | — | | |
Operations and support
|
| | | | 2,454 | | | | | | 31 | | |
技術與開發
|
| | | | 2,761 | | | | | | 167 | | |
Sales and marketing
|
| | | | 2,773 | | | | | | 239 | | |
一般和行政
|
| | | | 3,344 | | | | | | 406 | | |
股權薪酬總支出
|
| | | $ | 11,630 | | | | | $ | 843 | | |
| | |
Three Months Ended
March 31, |
| |||
| | |
2022
|
| |||
可歸因於A類普通股股東的基本淨虧損和攤薄淨虧損
share |
| | | $ | (28,082) | | |
加權平均每股基本淨虧損和稀釋後每股淨虧損(1)
|
| | | | 214,940 | | |
A類普通股每股基本和稀釋後淨虧損
|
| | | $ | (0.13) | | |
| | |
Three Months Ended
March 31, |
| |||
| | |
2022
|
| |||
OpCo units(1) | | | | | 213,599 | | |
Restricted stock units
|
| | | | 3,390 | | |
Performance stock units(2)
|
| | | | 1,527 | | |
股票增值權
|
| | | | 4,892 | | |
Stock options
|
| | | | 5,416 | | |
Employee equity units
|
| | | | 4,107 | | |
Class G Common Stock
|
| | | | 8,227 | | |
普通股不在每股攤薄淨虧損的計算範圍內
|
| | | | 241,158 | | |
| Assets | | | | | | | |
| Current assets: | | | | | | | |
|
現金和現金等價物
|
| | | $ | 42,095,831 | | |
|
代表業主持有的資金
|
| | | | 18,711,538 | | |
|
Accounts receivable, net
|
| | | | 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 | | |
|
Total current assets
|
| | | | 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 | | |
|
Other assets
|
| | | | 68,861 | | |
|
Total
|
| | | $ | 68,945,117 | | |
| 負債和股東權益(虧損) | | | | | | | |
| 流動負債: | | | | | | | |
|
Accounts payable
|
| | | $ | 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 | | |
|
Deferred revenue
|
| | | | 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 | | |
|
Line of credit
|
| | | | 8,000,000 | | |
|
Total liabilities
|
| | | | 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股已授權、已發行和已發行股票
|
| | | | 30,999,475 | | |
|
C系列優先股,14,575,720股授權股份,14,492,624股已發行和已發行股份
|
| | | | 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 | | |
|
Accumulated deficit
|
| | | | (94,241,518) | | |
|
股東虧損總額
|
| | | | (93,383,780) | | |
|
Total
|
| | | $ | 68,945,117 | | |
|
Revenues
|
| | | $ | 93,214,432 | | |
|
Cost of revenues
|
| | | | 47,439,183 | | |
|
Gross profit
|
| | | | 45,775,249 | | |
| Operating expenses: | | | | | | | |
|
員工薪酬和福利
|
| | | | 34,306,070 | | |
|
一般和行政
|
| | | | 10,351,726 | | |
|
Sales and marketing
|
| | | | 5,974,809 | | |
|
Travel
|
| | | | 1,307,462 | | |
|
折舊及攤銷
|
| | | | 957,526 | | |
|
總運營費用
|
| | | | 52,897,593 | | |
|
Loss from operations
|
| | | | (7,122,344) | | |
| Other income (expense): | | | | | | | |
|
Interest income
|
| | | | 82,338 | | |
|
Interest expense
|
| | | | (274,391) | | |
|
Other expense, net
|
| | | | (99) | | |
|
Total other income, net
|
| | | | (192,152) | | |
|
Loss before income taxes
|
| | | | (7,314,496) | | |
|
Income tax expense
|
| | | | 128,001 | | |
|
淨虧損和綜合虧損
|
| | | $ | (7,442,497) | | |
| | |
可贖回可兑換
Preferred Stock |
| |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance, December 31, 2019
|
| | | | 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 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,442,497) | | | | | | (7,442,497) | | |
Balance, December 31, 2020
|
| | | | 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: | | | | | | | |
|
Net loss
|
| | | $ | (7,442,497) | | |
|
將淨虧損與經營活動中使用的現金淨額進行調整:
|
| | | | | | |
|
釋放壞賬準備
|
| | | | (4,351) | | |
|
攤銷合同費用
|
| | | | 1,214,369 | | |
|
折舊及攤銷
|
| | | | 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) | | |
|
Accounts receivable
|
| | | | (1,394,339) | | |
|
資本化合同成本
|
| | | | (2,083,908) | | |
|
預付費用和其他資產
|
| | | | 106,289 | | |
|
Accounts payable
|
| | | | 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 | | |
|
Deferred revenue
|
| | | | 3,480,373 | | |
|
經營活動提供的現金淨額
|
| | | | 200,816 | | |
| 投資活動產生的現金流- | | | | | | | |
|
購置房產和設備
|
| | | | (939,746) | | |
|
投資活動中使用的淨現金
|
| | | | (939,746) | | |
| 融資活動的現金流: | | | | | | | |
|
支付寶保護計劃貸款的借款
|
| | | | 6,419,900 | | |
|
信用額度借款
|
| | | | 8,500,000 | | |
|
信用額度付款
|
| | | | (500,000) | | |
|
行使普通股期權所得收益
|
| | | | 123,218 | | |
|
融資活動提供的現金淨額
|
| | | | 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 | | |
|
現金和現金等價物,年終
|
| | | $ | 42,095,831 | | |
| 補充現金披露- | | | | | | | |
|
Cash paid for interest
|
| | | $ | 240,419 | | |
|
物業管理服務
|
| | | $ | 91,192,075 | | |
|
Other
|
| | | | 2,022,357 | | |
|
Total revenues
|
| | | $ | 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 | | |
|
Deferred revenue
|
| | | | 3,959,804 | | |
|
與未來住宿積分相關的總負債
|
| | | $ | 13,465,781 | | |
|
傢俱和設備
|
| | | $ | 1,590,925 | | |
|
Computers
|
| | | | 981,582 | | |
|
Software
|
| | | | 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 | | |
|
Total
|
| | | $ | 369,083 | | |
| | |
Number of
Options |
| |
Weighted
Average Exercise Price Per Share |
| |
Weighted
Average Remaining Contractual Term (in years) |
| |||||||||
Options outstanding, December 31, 2019
|
| | | | 8,593,262 | | | | | $ | 0.59 | | | | | | | | |
Granted
|
| | | | 1,115,800 | | | | | | 1.02 | | | | | | | | |
Exercised
|
| | | | (480,371) | | | | | | 0.26 | | | | | | | | |
Forfeited
|
| | | | (924,165) | | | | | | 0.83 | | | | | | | | |
Options outstanding, December 31, 2020
|
| | | | 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 | | |
|
Expected volatility
|
| |
40.9%
|
|
|
Expected life
|
| |
6 years
|
|
|
Risk-free rate
|
| |
0.49%
|
|
|
Type of Stock
|
| |
Number of
Shares |
| |
Exercise
Price |
| |
Expiration Date
|
| ||||||
|
Series A Preferred Stock
|
| | | | 120,000 | | | | | $ | 0.7886 | | | |
May 26, 2025
|
|
|
Series C Preferred Stock
|
| | | | 83,096 | | | | | $ | 1.4730 | | | |
November 22, 2026
|
|
|
Common Stock
|
| | | | 32,673 | | | | | $ | 0.01 | | | |
December 9, 2030
|
|
|
Common Stock
|
| | | | 32,673 | | | | | $ | 1.01 | | | |
December 9, 2030
|
|
|
United States
|
| | | $ | (7,314,496) | | |
|
Total
|
| | | $ | (7,314,496) | | |
| Current: | | | | | | | |
|
Federal
|
| | | $ | — | | |
|
State
|
| | | | 128,001 | | |
|
Total current
|
| | | | 128,001 | | |
| Deferred: | | | | | | | |
|
Federal
|
| | | | — | | |
|
State
|
| | | | — | | |
|
Total deferred
|
| | | | — | | |
|
Total income tax expense
|
| | | $ | 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: | | | | | | | |
|
扣除聯邦税收優惠後的州和地方所得税
|
| | | | 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 | | |
|
Other, net
|
| | | | 42,712 | | |
|
Income tax expense
|
| | | $ | 128,001 | | |
| Deferred tax assets: | | | | | | | |
|
淨營業虧損結轉
|
| | | $ | 19,119,476 | | |
|
Other
|
| | | | 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
|
| | | $ | — | | |
| | |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
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 | | |
Accounts receivable, net
|
| | | | 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 | | |
Total current assets
|
| | | | 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 | | |
Other assets
|
| | | | 68,305 | | | | | | 68,861 | | |
Total
|
| | | $ | 70,806,731 | | | | | $ | 68,945,117 | | |
負債和股東權益(虧損) | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 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 | | |
Deferred revenue
|
| | | | 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 | | |
Line of credit
|
| | | | — | | | | | | 8,000,000 | | |
Total liabilities
|
| | | | 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股已授權、已發行和已發行股票
|
| | | | 30,999,475 | | | | | | 30,999,475 | | |
C系列優先股,14,575,720股授權股,14,492,624股
issued and outstanding |
| | | | 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19,643,492股
|
| | | | 1,964 | | | | | | 1,913 | | |
新增實收資本
|
| | | | 1,291,866 | | | | | | 855,825 | | |
Accumulated deficit
|
| | | | (97,029,227) | | | | | | (94,241,518) | | |
股東虧損總額
|
| | | | (95,735,397) | | | | | | (93,383,780) | | |
Total
|
| | | $ | 70,806,731 | | | | | $ | 68,945,117 | | |
|
Revenues
|
| | | $ | 30,617,934 | | |
|
Cost of revenues
|
| | | | 14,266,044 | | |
|
Gross profit
|
| | | | 16,351,890 | | |
| Operating expenses: | | | | | | | |
|
員工薪酬和福利
|
| | | | 9,935,966 | | |
|
Transaction costs (Note 10)
|
| | | | 3,494,714 | | |
|
一般和行政
|
| | | | 3,005,622 | | |
|
Sales and marketing
|
| | | | 2,024,779 | | |
|
Travel
|
| | | | 291,550 | | |
|
折舊及攤銷
|
| | | | 241,102 | | |
|
總運營費用
|
| | | | 18,993,733 | | |
|
Loss from operations
|
| | | | (2,641,843) | | |
|
Other income (expense):
|
| | | | | | |
|
Interest income
|
| | | | 4,256 | | |
|
Interest expense
|
| | | | (60,161) | | |
|
Total other expense, net
|
| | | | (55,905) | | |
|
Loss before income taxes
|
| | | | (2,697,748) | | |
|
Income tax expense
|
| | | | 89,961 | | |
|
淨虧損和綜合虧損
|
| | | $ | (2,787,709) | | |
| | |
Redeemable Convertible
Preferred Stock |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance, December 31, 2020
|
| | | | 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 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,787,709) | | | | | | (2,787,709) | | |
Balance, March 31, 2021
|
| | | | 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: | | | | | | | |
|
Net loss
|
| | | $ | (2,787,709) | | |
|
將淨虧損與經營活動提供的現金淨額進行調整:
|
| | | | | | |
|
釋放壞賬準備
|
| | | | (7,011) | | |
|
攤銷合同費用
|
| | | | 432,057 | | |
|
折舊及攤銷
|
| | | | 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) | | |
|
Accounts receivable
|
| | | | (495,305) | | |
|
資本化合同成本
|
| | | | (558,300) | | |
|
預付費用和其他資產
|
| | | | (527,987) | | |
|
Accounts payable
|
| | | | 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 | | |
|
Deferred revenue
|
| | | | 2,583,796 | | |
|
經營活動提供的現金淨額
|
| | | | 3,801,656 | | |
| 投資活動產生的現金流- | | | | | | | |
|
購置房產和設備
|
| | | | (300,024) | | |
|
投資活動中使用的淨現金
|
| | | | (300,024) | | |
| 融資活動的現金流: | | | | | | | |
|
信用額度付款
|
| | | | (8,000,000) | | |
|
行使普通股期權所得收益
|
| | | | 248,881 | | |
|
用於融資活動的現金淨額
|
| | | | (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 | | |
|
現金和現金等價物,年終
|
| | | $ | 37,846,344 | | |
| 補充現金披露- | | | | | | | |
|
Cash paid for interest
|
| | | $ | 78,133 | | |
|
物業管理服務
|
| | | $ | 29,764,703 | | |
|
Other
|
| | | | 853,231 | | |
|
Total revenues
|
| | | $ | 30,617,934 | | |
|
代表業主持有的資金的責任
|
| | | $ | 6,540,531 | | |
|
Deferred revenue
|
| | | | 3,148,359 | | |
|
應計費用和其他流動負債
|
| | | | 911,646 | | |
|
與未來住宿積分相關的總負債
|
| | | $ | 10,600,536 | | |
|
傢俱和設備
|
| | | $ | 1,668,651 | | |
|
Computers
|
| | | | 1,128,803 | | |
|
Software
|
| | | | 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 | | |
|
Total
|
| | | $ | 295,294 | | |
| | |
Number of
Options |
| |
Weighted
Average Exercise Price Per Share |
| |
Weighted
Average Remaining Contractual Term (in years) |
| |||||||||
Options outstanding, December 31, 2020
|
| | | | 8,304,526 | | | | | $ | 0.64 | | | | | | | | |
Granted
|
| | | | 476,450 | | | | | | 3.82 | | | | | | | | |
Exercised
|
| | | | (507,754) | | | | | | 0.49 | | | | | | | | |
Forfeited
|
| | | | (112,157) | | | | | | 0.81 | | | | | | | | |
Options outstanding, March 31, 2021
|
| | | | 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 | | |
|
Expected volatility
|
| |
37.2%
|
|
|
Expected life
|
| |
6 years
|
|
|
Risk-free rate
|
| |
1.12%
|
|
Type of Stock
|
| |
Number of
Shares |
| |
Exercise
Price |
| |
Expiration Date
|
| ||||||
Series A Preferred Stock
|
| | | | 120,000 | | | | | $ | 0.7886 | | | |
May 26, 2025
|
|
Series C Preferred Stock
|
| | | | 83,096 | | | | | $ | 1.4730 | | | |
November 22, 2026
|
|
Common Stock
|
| | | | 32,673 | | | | | $ | 0.01 | | | |
December 9, 2030
|
|
Common Stock
|
| | | | 32,673 | | | | | $ | 1.01 | | | |
December 9, 2030
|
|
| | |
January 8, 2021
|
| |||
Assets | | | | | | | |
Current assets: | | | | | | | |
Cash
|
| | | $ | 25,000 | | |
延期發售成本
|
| | | | 1,936 | | |
Total assets
|
| | | $ | 26,936 | | |
負債和股東權益 | | | | | | | |
流動負債: | | | | | | | |
應計組建和發售成本
|
| | | $ | 10,706 | | |
Total liabilities
|
| | | | 10,706 | | |
承付款和或有事項
|
| | | | | | |
Shareholder’s equity: | | | | | | | |
優先股,面值0.0001美元;授權500萬股,未發行或已發行
|
| | | | — | | |
A類普通股,面值0.0001美元;授權發行5億股;未發行或
outstanding |
| | | | — | | |
F類普通股,面值0.0001美元;授權股份5000萬股,已發行和已發行股份2000萬股
|
| | | | 2,000 | | |
新增實收資本
|
| | | | 23,000 | | |
Accumulated deficit
|
| | | | (8,770) | | |
總股東權益
|
| | | | 16,230 | | |
總負債和股東權益
|
| | | $ | 26,936 | | |
| | |
For the Period
from January 4, 2021 (inception) to January 8, 2021 |
| |||
Revenue
|
| | | $ | — | | |
Formation costs
|
| | | | 8,770 | | |
普通股應佔淨虧損
|
| | | $ | (8,770) | | |
每股普通股淨虧損: | | | | | | | |
Basic and diluted
|
| | | $ | (0.00) | | |
加權平均已發行普通股: | | | | | | | |
Basic and diluted
|
| | | | 4,000,000 | | |
| | |
Preferred Shares
|
| |
Class A Ordinary Shares
|
| |
Class F Ordinary Shares
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Shareholder’s
Equity |
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
Balance at January 4, 2021 (inception)
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
將F類普通股出售給
Sponsor on January 8, 2021 at $0.001 per share |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 20,000,000 | | | | | | 2,000 | | | | | | 23,000 | | | | | | — | | | | | | 25,000 | | |
普通股應佔淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,770) | | | | | | (8,770) | | |
Balance at January 8, 2021
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 20,000,000 | | | | | $ | 2,000 | | | | | $ | 23,000 | | | | | $ | (8,770) | | | | | $ | 16,230 | | |
| | |
For the Period
from January 4, 2021 (inception) to January 8, 2021 |
| |||
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 | | |
經營活動提供的現金淨額
|
| | | | — | | |
融資活動的現金流: | | | | | | | |
向保薦人出售F類普通股所得收益
|
| | | | 25,000 | | |
融資活動提供的現金淨額
|
| | | | 25,000 | | |
Net change in cash
|
| | | | 25,000 | | |
期初現金
|
| | | | — | | |
Cash at end of period
|
| | | $ | 25,000 | | |
| | |
September 30, 2021
|
| |||
Assets | | | | | | | |
Current assets: | | | | | | | |
Cash
|
| | | $ | 626,638 | | |
Prepaid expenses
|
| | | | 496,549 | | |
Total current assets
|
| | | | 1,123,187 | | |
信託賬户中持有的現金
|
| | | | 285,000,000 | | |
Total assets
|
| | | $ | 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 | | |
Total liabilities
|
| | | | 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 | | |
Shareholders’ deficit: | | | | | | | |
優先股,面值0.0001美元;授權500萬股,未發行或已發行
|
| | | | — | | |
A類普通股,面值0.0001美元;授權股份5億股,已發行和已發行股份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 | | |
Class G ordinary shares, $0.0001 par value; 30,000,000 shares authorized, 6,333,333
已發行和已發行股票 |
| | | | 633 | | |
新增實收資本
|
| | | | — | | |
Accumulated deficit
|
| | | | (10,967,034) | | |
股東虧損總額
|
| | | | (10,966,007) | | |
總負債和股東虧損
|
| | | $ | 286,123,187 | | |
| | |
For the Three
Months Ended September 30, 2021 |
| |
For the Period from
January 4, 2021 (inception) to September 30, 2021 |
| ||||||
Revenue
|
| | | $ | — | | | | | $ | — | | |
專業費用和組建成本
|
| | | | 1,498,767 | | | | | | 2,247,630 | | |
Loss from operations
|
| | | | (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
and diluted |
| | | $ | (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
and diluted |
| | | | 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 | | |
| | |
Preferred Shares
|
| |
Class A
Ordinary Shares |
| |
Class F
Ordinary Shares |
| |
Class G
Ordinary Shares |
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Shareholders’
Deficit |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||
Balance at January 4, 2021 (inception)
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
於2021年1月8日以每股0.001美元的價格向保薦人出售F類普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 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 | | | | | | — | | | | | | — | | |
Issuance of Class G shares on March 18, 2021
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,555,556 | | | | | | 556 | | | | | | (556) | | | | | | — | | | | | | — | | |
普通股應佔淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (51,429) | | | | | | (51,429) | | |
Balance at March 31, 2021
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 2,777,778 | | | | | $ | 278 | | | | | | 5,555,556 | | | | | $ | 556 | | | | | $ | 24,166 | | | | | $ | (51,429) | | | | | $ | (26,429) | | |
2021年4月13日以每股10.00美元的價格向保薦人出售私募股份
|
| | | | — | | | | | | — | | | | | | 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) | | |
Balance at June 30, 2021
|
| | | | — | | | | | $ | — | | | | | | 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) | | |
Balance at September 30, 2021
|
| | | | — | | | | | $ | — | | | | | | 770,000 | | | | | $ | 77 | | | | | | 3,166,667 | | | | | $ | 317 | | | | | | 6,333,333 | | | | | $ | 633 | | | | | $ | — | | | | | $ | (10,967,034) | | | | | $ | (10,966,007) | | |
| | |
For the Period from
January 4, 2021 (inception) to September 30, 2021 |
| |||
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:
|
| | | | | | |
Prepaid expenses
|
| | | | (496,549) | | |
應計費用和組建成本
|
| | | | 1,646,514 | | |
經營活動中使用的淨現金
|
| | | | (1,097,665) | | |
投資活動現金流: | | | | | | | |
將收益存入信託賬户
|
| | | | (285,000,000) | | |
投資活動中使用的淨現金
|
| | | | (285,000,000) | | |
融資活動的現金流: | | | | | | | |
向保薦人出售F類普通股所得收益
|
| | | | 25,000 | | |
首次公開募股的單位銷售收益
|
| | | | 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 | | |
承銷商折扣的支付
|
| | | | (5,700,000) | | |
支付應計發行成本
|
| | | | (300,697) | | |
償還應付保薦人的票據
|
| | | | (750,000) | | |
融資活動提供的現金淨額
|
| | | | 286,724,303 | | |
Net change in cash
|
| | | | 626,638 | | |
期初現金
|
| | | | — | | |
Cash at end of period
|
| | | $ | 626,638 | | |
補充披露非現金融資活動: | | | | | | | |
Accrued offering costs
|
| | | $ | 467,568 | | |
| | |
For the Three Months Ended
September 30, 2021 |
| |
For the Period from
January 4, 2021 (inception) to September 30, 2021 |
| ||||||||||||||||||
| | |
Class A ordinary
shares subject to possible redemption |
| |
Founder Shares
and Private Placement Shares |
| |
Class A ordinary
shares subject to possible redemption |
| |
Founder Shares
and Private Placement Shares |
| ||||||||||||
普通股基本及攤薄淨虧損:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Numerator:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net loss
|
| | | $ | (1,101,750) | | | | | $ | (397,017) | | | | | $ | (1,652,243) | | | | | $ | (595,387) | | |
A類普通股增值
subject to redemption |
| | | | — | | | | | | — | | | | | | — | | | | | | (16,443,377) | | |
| | | | $ | (1,101,750) | | | | | $ | (397,017) | | | | | $ | (1,652,243) | | | | | $ | (17,038,764) | | |
Denominator:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
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
share |
| | | $ | (0.04) | | | | | $ | (0.04) | | | | | $ | (0.09) | | | | | $ | (1.37) | | |
| | |
Amount
|
| |||
美國證券交易委員會註冊費
|
| | | $ | * | | |
會計費和費用
|
| | | | * | | |
Legal fees and expenses
|
| | | | * | | |
財務打印費和雜項費用
|
| | | | * | | |
Total expenses
|
| | | $ | * | | |
Exhibit No.
|
| |
Description
|
|
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(通過參考2021年8月12日提交給美國證券交易委員會的註冊人S-4表格註冊聲明(文件編號333-258739)的附件2.1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出資協議,日期為2021年3月7日(通過參考2021年10月22日提交給美國證券交易委員會的S-4表格登記聲明(文件編號333-258739)附件2.2併入)。 | |
3.1 | | | 修訂和重新簽署的Vacasa,Inc.公司註冊證書(通過引用註冊人於2021年12月9日提交給美國證券交易委員會的8-K表格當前報告(文件號001-41130)的附件3.1併入)。 | |
3.2 | | | 《瓦卡薩公司章程》(通過引用註冊人於2021年12月9日提交給美國證券交易委員會的8-K表格當前報告(文件號001-41130)附件3.2併入)。 | |
Exhibit No.
|
| |
Description
|
|
4.1 | | | Vacasa,Inc.的A類普通股證書樣本(通過參考2021年10月22日提交給美國證券交易委員會的註冊人S-4表格登記聲明(文件編號333-258739)的附件4.1併入)。 | |
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投資者的認購協議表格(通過引用附件10.1併入註冊人於2021年8月12日提交給美國證券交易委員會的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格式(通過引用附件10.2併入註冊人於2021年8月12日提交給美國證券交易委員會的S-4表格註冊聲明(文件編號333-258739)中)。 | |
10.3 | | | 由註冊人、TPG Pace Solutions Corp.、TPG Holdings III,L.P.和TPG Pace Solutions贊助商Series LLC修訂和重新簽署的遠期購買協議,日期為2021年7月28日(通過參考2021年8月12日提交給美國證券交易委員會的註冊人S-4表格註冊聲明(文件編號333-258739)的附件10.3併入)。 | |
10.4 | | | 股東協議(引用註冊人於2021年12月9日提交給美國證券交易委員會的8-K表格當前報告(文件編號001-41130)的附件10.1)。 | |
10.5 | | | 修訂和重新簽署的註冊權協議(通過引用註冊人於2021年12月9日提交給美國證券交易委員會的8-K表格當前報告(文件編號001-41130)的附件10.2而併入)。 | |
10.6 | | | 應收税款協議(通過引用登記人於2021年12月9日提交給美國證券交易委員會的8-K表格當前報告(文件編號001-41130)的附件10.3而併入)。 | |
10.7 | | | Vacasa Holdings,LLC的第四次修訂和重新簽署的有限責任公司協議(通過引用註冊人於2021年12月9日提交給美國證券交易委員會的8-K表格當前報告(文件編號001-41130)的附件10.4而併入)。 | |
10.8 | | | 修訂和重新簽署保薦信協議(通過引用附件10.9併入註冊人於2021年8月12日提交給美國證券交易委員會的S-4表格註冊聲明(文件編號333-258739)中)。 | |
10.9# | | | Vacasa,Inc.2021年獎勵計劃(通過引用附件99.3併入註冊人於2021年12月16日提交給美國證券交易委員會的S-8表格註冊聲明(文件編號333-261693)中)。 | |
10.9.1# | | | Vacasa,Inc.2021年激勵獎勵計劃下的期權獎勵協議格式(通過引用附件10.9.1併入2021年12月28日首次提交的S-1表格(文件編號333-261922)中)。 | |
10.9.2# | | | Vacasa,Inc.2021年激勵獎勵計劃下的限制性股票單位獎勵協議格式(通過引用附件10.9.2併入2021年12月28日首次提交的S-1表格(文件編號333-261922)中)。 | |
10.10# | | | Vacasa,Inc.2021年非合格員工股票購買計劃(通過引用附件99.4併入註冊人於2021年12月16日提交給美國證券交易委員會的S-8表格登記聲明(文件編號333-261693)中)。 | |
10.11# | | | Vacasa,Inc.2016年股權薪酬激勵計劃(通過引用附件99.2併入註冊人於2021年12月16日提交給美國證券交易委員會的S-8表格註冊聲明(文件編號333-261693)中)。 | |
10.12# | | | 單位收益權授予協議表(參考註冊人於2021年11月8日提交給美國證券交易委員會的S-4表格登記説明書(文件編號333-258739)附件10.23)。 | |
10.13# | | | 瓦卡薩,Inc.非員工董事薪酬計劃(通過引用附件10.8併入註冊人於2021年12月9日提交給美國證券交易委員會的當前8-K表格報告(文件編號001-41130)中)。 | |
Exhibit No.
|
| |
Description
|
|
10.14# | | | 瓦卡薩有限責任公司和馬修·羅伯茨於2021年7月24日發出的邀請函(通過引用附件10.12併入註冊人於2021年10月22日提交給美國證券交易委員會的S-4表格註冊聲明(文件編號333-258739)中)。 | |
10.15# | | | Vacasa LLC和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併入註冊人於2021年10月22日提交給美國證券交易委員會的S-4表格註冊聲明(文件編號333-258739)中)。 | |
10.16# | | | 瓦卡薩,Inc.和芭芭拉·梅辛於2021年10月28日發出的邀請函(通過引用附件10.25併入註冊人於2021年11月8日提交給美國證券交易委員會的S-4表格註冊聲明(文件編號333-258739)中)。 | |
10.17 | | | 票據購買協議,日期為2020年5月21日,由Vacasa Holdings LLC、其買方和作為行政代理和抵押品代理的威爾明頓儲蓄基金協會FSB之間簽訂,經修訂(通過參考2021年10月22日提交給美國證券交易委員會的註冊人S-4表格登記聲明(文件編號333-258739)附件10.17併入)。 | |
10.18 | | | 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(通過引用附件10.18併入註冊人於2021年10月22日提交給美國證券交易委員會的S-4表格註冊聲明(文件編號333-258739)中)。 | |
10.19 | | | 循環信貸協議,日期為2021年10月7日,由Vacasa Holdings LLC,V-Revolver Sub LLC,貸款方,以及作為行政代理、抵押品代理和開證行的北卡羅來納州摩根大通銀行簽訂(通過參考2021年10月22日提交給美國證券交易委員會的註冊人S-4表格註冊聲明(文件編號333-258739)附件10.19合併)。 | |
10.20 | | | Vacasa Holdings LLC、V-Revolver Sub LLC、V-Revolver Sub LLC和作為行政代理、抵押品代理和開證行的北卡羅來納州摩根大通銀行(JPMorgan Chase Bank,N.A.)(通過參考註冊人於2021年12月9日提交的8-K表格當前報告(文件編號001-41130)的附件10.6併入),於2021年10月7日生效的循環信貸協議第1號修正案,日期為2021年10月7日。 | |
10.21 | | | 擔保協議,日期為2021年10月7日,由Vacasa Holdings LLC,V-Revolver Sub LLC,其中確定的附屬擔保人,以及作為行政代理的摩根大通銀行(通過引用登記人於2021年10月22日提交給美國證券交易委員會的S-4表格註冊聲明(文件編號333-258739)的附件10.20併入)。 | |
10.22 | | | 抵押品協議,日期為2021年12月6日,由Vacasa Holdings LLC、V-Revolver Sub LLC、其其他授予人以及作為抵押品代理的摩根大通銀行(通過引用註冊人於2021年12月9日提交的8-K表格當前報告(文件編號001-41130)的附件10.7併入)。 | |
10.23 | | | Vacasa,Inc.與其董事和高級管理人員之間的賠償協議表格(通過引用登記人於2021年11月8日提交給美國證券交易委員會的S-4表格註冊聲明(文件編號333-258739)的附件10.24而併入)。 | |
10.24# | | | 經修訂的交鑰匙休假公司2014年股權激勵計劃(通過引用附件99.1併入註冊人於2021年12月16日提交給美國證券交易委員會的S-8表格註冊聲明(文件編號333-261693)中)。 | |
10.25# | | | 瓦卡薩有限責任公司和傑米·科恩於2020年12月8日發出的邀請函(通過引用附件10.18併入我們於2022年3月21日提交給美國證券交易委員會的截至2021年12月31日的10-K表格年度報告(文件編號001-41130))。 | |
10.26# | | | Vacasa LLC與Jamie Cohen於2021年3月1日簽訂的《控制和保留變更協議》(通過引用附件10.19併入我們於2022年3月21日提交給美國證券交易委員會的截至2021年12月31日的Form 10-K年度報告(文件編號001-41130))。 | |
Exhibit No.
|
| |
Description
|
|
10.27# | | | 瓦卡薩有限責任公司和克雷格·史密斯於2021年4月6日發出的邀請函(通過引用附件10.20併入我們於2021年3月21日提交給美國證券交易委員會的截至2021年12月31日的10-K表格年度報告(文件編號001-41130))。 | |
10.28#^ | | | Vacasa LLC和Craig Smith於2021年4月12日簽訂的《控制和保留變更協議》(通過引用附件10.21併入我們於2022年3月21日提交給美國證券交易委員會的截至2021年12月31日的Form 10-K年度報告(文件編號001-41130))。 | |
10.29#^ | | | 瓦卡薩有限責任公司和克雷格·史密斯於2021年2月11日簽署的諮詢協議(通過引用附件10.22納入我們於2021年3月21日提交給美國證券交易委員會的截至2021年12月31日的10-K表格年度報告(文件編號001-41130))。 | |
10.30# | | | 高管激勵薪酬計劃(參考我們於2022年3月21日提交給美國證券交易委員會的截至2021年12月31日的10-K表格年度報告(文件編號001-41130)的附件10.23)。 | |
21.1 | | | 瓦卡薩公司子公司清單(參考我們於2022年3月21日提交給美國證券交易委員會的截至2021年12月31日的10-K表格年度報告(文件編號001-41130)的附件21.1)。 | |
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* | | | 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)。 | |
23.3* | | | 畢馬威有限責任公司同意(關於TPG Pace Solutions Corp.的經審計財務報表)。 | |
23.4* | | | 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)。 | |
107* | | | Filing Fee Table. | |
| | | | Vacasa, Inc. | |
| | | |
By:
Name: Matthew Roberts
職務:首席執行官 |
|
|
Signature
|
| |
Title
|
|
| | | | ||
|
Matthew Roberts
|
| |
首席執行官(首席執行官)和董事
|
|
| | | | ||
|
Jamie Cohen
|
| |
首席財務官(首席財務會計官)
|
|
| | | | ||
|
Joerg Adams
|
| |
Director
|
|
| | | | ||
|
Ryan Bone
|
| |
Director
|
|
| | | | ||
|
Eric Breon
|
| |
Director
|
|
| | | | ||
|
Chad Cohen
|
| |
Director
|
|
| | | | ||
|
Benjamin Levin
|
| |
Director
|
|
|
Signature
|
| |
Title
|
|
| | | | ||
|
Barbara Messing
|
| |
Director
|
|
| | | | ||
|
Jeffrey Parks
|
| |
Director
|
|
| | | | ||
|
Karl Peterson
|
| |
Director
|
|
| | | | ||
|
Chris Terrill
|
| |
Director
|
|