| |
开曼群岛
(国家或其他司法管辖区)
公司或组织) |
| |
7319
(基本工业标准)
分类代码编号) |
| |
不适用
(I.R.S.雇主)
识别号) |
|
| |
Juan G.Giráldez
Cleary Gottlieb Steen&Hamilton LLP 自由广场一号 纽约,NY10006 (212) 225-2000 |
| |
莫里斯·布兰科
Byron B.Rooney Drew Glover Davis Polk&Wardwell LLP 列克星敦大道450号 纽约,NY10017 (212) 450-4000 |
|
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 4 | | | |
| | | | | 15 | | | |
| | | | | 34 | | | |
| | | | | 37 | | | |
| | | | | 42 | | | |
| | | | | 73 | | | |
| | | | | 74 | | | |
| | | | | 75 | | | |
| | | | | 76 | | | |
| | | | | 78 | | | |
| | | | | 80 | | | |
| | | | | 81 | | | |
| | | | | 93 | | | |
| | | | | 113 | | | |
| | | | | 147 | | | |
| | | | | 152 | | | |
| | | | | 155 | | | |
| | | | | 157 | | | |
| | | | | 176 | | | |
| | | | | 178 | | | |
| | | | | 182 | | | |
| | | | | 197 | | | |
| | | | | 198 | | | |
| | | | | 198 | | | |
| | | | | 199 | | | |
| | | | | 200 | | | |
| | | | | F-1战斗机战斗机 | | | |
| | | |
截至12月31日的一年,
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| | | |
(单位:千美元)
|
| |||||||||
|
净收入
|
| | | | 26,315 | | | | | | 2,207 | | |
| 调整项: | | | | | | | | | | | | | |
|
所得税费用
|
| | | | 8,577 | | | | | | 7,315 | | |
|
外币交易净损失
|
| | | | 1,081 | | | | | | 7,405 | | |
|
利息支出净额
|
| | | | 1,057 | | | | | | 736 | | |
|
折旧及摊销费用
|
| | | | 2,265 | | | | | | 1,978 | | |
|
长期激励计划
|
| | | | 2,798 | | | | | | 337 | | |
|
首次公开发行费用(未资本化)
|
| | | | 1,722 | | | | | | — | | |
|
从阿库马的翻转开始征收印花税
|
| | | | 1,512 | | | | | | — | | |
|
股票期权计划——基于共享的薪酬
|
| | | | 2,916 | | | | | | — | | |
|
收购业务的交易相关费用
|
| | | | 601 | | | | | | 71 | | |
|
经调整EBITDA
|
| | | | 48,844 | | | | | | 20,049 | | |
| | |||||||||||||
| | | |
截至2021年12月31日的年度,
|
| |||
| | | |
(单位:千美元)
|
| |||
|
形式净收入
|
| | | | 33,857 | | |
| 调整项: | | | | | | | |
|
形式所得税费用
|
| | | | 10,263 | | |
|
形式外币交易净损失
|
| | | | (452) | | |
|
形式利息支出净额
|
| | | | 3,309 | | |
|
形式折旧及摊销费用
|
| | | | 13,537 | | |
|
形式长期激励计划(1)
|
| | | | 2,798 | | |
|
形式首次公开发行费用(未资本化)(1)
|
| | | | 1,722 | | |
|
形式从阿库马的翻转开始征收印花税(1)
|
| | | | 1,512 | | |
|
形式股票期权计划——基于共享的薪酬(1)
|
| | | | 2,916 | | |
|
形式收购业务的交易相关费用
|
| | | | 672 | | |
|
形式经调整EBITDA
|
| | | | 70,134 | | |
| | |||||||
| | | | | | | | | |
来源
|
| |||||||||||||||||||||||||||||||||
|
国家
|
| |
公司
|
| |
经济情报股
|
| |
GlobalData
|
| |
eMarketer
|
| ||||||||||||||||||||||||||||||
| 发达 国家 |
| |
国家
哪里 阿勒夫 操作 |
| |
国家
包括在内 在 TAM(共计 可寻址 市场) 定义 |
| |
国家
包含在 人口 公制 |
| |
国家
包括在内 在现实中 国内生产总值 公制 |
| |
国家
包括在内 在互联网上 使用者 公制 |
| |
国家
包括在内 在社交方面 媒体(M) 智能手机 公制 |
| |
国家
包括在内 在数字领域 广告 支出 公制 |
| |||||||||||||||||||||
|
澳大利亚
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
奥地利
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
比利时
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
加拿大
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
丹麦
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
芬兰
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
法国
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
德国
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
香港
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
爱尔兰
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
以色列
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
意大利
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
日本
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
荷兰
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
新西兰
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
挪威
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
葡萄牙
|
| | | | x | | | | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
新加坡
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
西班牙
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
瑞典
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
瑞士
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
英国
|
| | | | x | | | | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
美国
|
| | | | x | | | | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
| 新兴国家 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
阿富汗
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | | | |
|
阿尔巴尼亚
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
阿尔及利亚
|
| | | | x(1) | | | | | | x(1) | | | | | | x(1) | | | | | | x(1) | | | | | | x(1) | | | | | | x(1) | | | | | | x(1) | | |
|
安哥拉
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | x | | | | | | | | |
|
安提瓜和巴布达
|
| | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
阿根廷
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
亚美尼亚
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
阿鲁巴
|
| | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
阿塞拜疆
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | x | | |
|
巴哈马群岛
|
| | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
| | | | | | | | | |
来源
|
| |||||||||||||||||||||||||||||||||
|
国家
|
| |
公司
|
| |
经济情报股
|
| |
GlobalData
|
| |
eMarketer
|
| ||||||||||||||||||||||||||||||
| 发达 国家 |
| |
国家
哪里 阿勒夫 操作 |
| |
国家
包括在内 在 TAM(共计 可寻址 市场) 定义 |
| |
国家
包含在 人口 公制 |
| |
国家
包括在内 在现实中 国内生产总值 公制 |
| |
国家
包括在内 在互联网上 使用者 公制 |
| |
国家
包括在内 在社交方面 媒体(M) 智能手机 公制 |
| |
国家
包括在内 在数字领域 广告 支出 公制 |
| |||||||||||||||||||||
|
巴林
|
| | | | x(1) | | | | | | x(1) | | | | | | x(1) | | | | | | x(1) | | | | | | | | | | | | x(1) | | | | | | x(1) | | |
|
孟加拉国
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | x | | | | | | x | | |
|
巴巴多斯
|
| | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
白俄罗斯
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
伯利兹
|
| | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
贝宁
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | x | | | | | | | | |
|
百慕大
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | | | |
|
不丹
|
| | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
玻利维亚
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | x | | | | | | x | | |
|
波斯尼亚和Herz。
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
博茨瓦纳
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | x | | | | | | | | |
|
巴西
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
文莱达鲁萨兰国
|
| | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
保加利亚
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
布基纳法索
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | | | |
|
布隆迪
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | | | |
|
柬埔寨
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
喀麦隆
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | x | | | | | | | | |
|
佛得角
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | | | |
|
开曼群岛
|
| | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
中非共和国
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | x | | | | | | | | |
|
乍得
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | x | | | | | | | | |
|
智利
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
中国
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
哥伦比亚
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
科摩罗
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | | | |
|
刚果。Dem。代表。
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | x | | | | | | | | |
|
刚果。代表。
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | | | |
|
哥斯达黎加
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | x | | | | | | x | | |
|
科特迪瓦
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | x | | | | | | | | |
|
克罗地亚
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
古巴
|
| | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
库拉索岛
|
| | | | | | | | | | | | | | | | x | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
塞浦路斯
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
捷克共和国
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
吉布提
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | |
来源
|
| |||||||||||||||||||||||||||||||||
|
国家
|
| |
公司
|
| |
经济情报股
|
| |
GlobalData
|
| |
eMarketer
|
| ||||||||||||||||||||||||||||||
| 发达 国家 |
| |
国家
哪里 阿勒夫 操作 |
| |
国家
包括在内 在 TAM(共计 可寻址 市场) 定义 |
| |
国家
包含在 人口 公制 |
| |
国家
包括在内 在现实中 国内生产总值 公制 |
| |
国家
包括在内 在互联网上 使用者 公制 |
| |
国家
包括在内 在社交方面 媒体(M) 智能手机 公制 |
| |
国家
包括在内 在数字领域 广告 支出 公制 |
| |||||||||||||||||||||
|
多米尼加
|
| | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
多米尼加共和国
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | x | | | | | | x | | |
|
厄瓜多尔
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
埃及
|
| | | | x(1) | | | | | | x(1) | | | | | | x(1) | | | | | | x(1) | | | | | | x(1) | | | | | | x(1) | | | | | | x(1) | | |
|
萨尔瓦多
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | x | | | | | | x | | |
|
赤道几内亚
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | x | | | | | | | | |
|
厄立特里亚
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | | | |
|
爱沙尼亚
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
埃斯瓦蒂尼
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | | | |
|
埃塞俄比亚
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | x | | | | | | | | |
|
斐济
|
| | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
加蓬
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | x | | | | | | | | |
|
冈比亚
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | | | |
|
格鲁吉亚
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
加纳
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | x | | | | | | | | |
|
希腊
|
| | | | x | | | | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x(2) | | |
|
格林纳达
|
| | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
危地马拉
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | x | | | | | | x | | |
|
几内亚
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | x | | | | | | | | |
|
几内亚-比绍
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | x | | | | | | | | |
|
圭亚那
|
| | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
海地
|
| | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
洪都拉斯
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | x | | | | | | x | | |
|
匈牙利
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
冰岛
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x(2) | | |
|
印度
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
印度尼西亚
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
伊朗
|
| | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
伊拉克
|
| | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | x | | | | | | x | | |
|
牙买加
|
| | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
约旦
|
| | | | x(1) | | | | | | x(1) | | | | | | x(1) | | | | | | x(1) | | | | | | | | | | | | x(1) | | | | | | x(1) | | |
|
哈萨克斯坦
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | x | | |
|
肯尼亚
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | x | | | | | | | | |
|
基里巴斯
|
| | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
科索沃
|
| | | | x | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
科威特
|
| | | | x(1) | | | | | | x(1) | | | | | | x(1) | | | | | | x(1) | | | | | | | | | | | | x(1) | | | | | | x(1) | | |
| | | | | | | | | |
来源
|
| |||||||||||||||||||||||||||||||||
|
国家
|
| |
公司
|
| |
经济情报股
|
| |
GlobalData
|
| |
eMarketer
|
| ||||||||||||||||||||||||||||||
| 发达 国家 |
| |
国家
哪里 阿勒夫 操作 |
| |
国家
包括在内 在 TAM(共计 可寻址 市场) 定义 |
| |
国家
包含在 人口 公制 |
| |
国家
包括在内 在现实中 国内生产总值 公制 |
| |
国家
包括在内 在互联网上 使用者 公制 |
| |
国家
包括在内 在社交方面 媒体(M) 智能手机 公制 |
| |
国家
包括在内 在数字领域 广告 支出 公制 |
| |||||||||||||||||||||
|
吉尔吉斯共和国
|
| | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
老挝
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
拉脱维亚
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
黎巴嫩
|
| | | | x(1) | | | | | | x(1) | | | | | | x(1) | | | | | | x(1) | | | | | | | | | | | | | | | | | | x(1) | | |
|
莱索托
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | | | |
|
利比里亚
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | | | |
|
利比亚
|
| | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
立陶宛
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
卢森堡
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x(2) | | |
|
澳门
|
| | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
马其顿
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
马达加斯加
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | x | | | | | | | | |
|
马拉维
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | | | |
|
马来西亚
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
马尔代夫
|
| | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | x | | | | | | x | | |
|
马里
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | x | | | | | | | | |
|
马耳他
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x(2) | | |
|
马绍尔群岛
|
| | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
毛里塔尼亚
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | | | |
|
毛里求斯
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | x | | | | | | | | |
|
墨西哥
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
密克罗尼西亚
|
| | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
摩尔多瓦
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
蒙古
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
黑山
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
摩洛哥
|
| | | | x(1) | | | | | | x(1) | | | | | | x(1) | | | | | | x(1) | | | | | | | | | | | | x(1) | | | | | | x(1) | | |
|
莫桑比克
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | x | | | | | | | | |
|
缅甸
|
| | | | x | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | x | | | | | | | | |
|
纳米比亚
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | | | |
|
瑙鲁
|
| | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
尼泊尔
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
新喀里多尼亚
|
| | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
尼加拉瓜
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | x | | | | | | x | | |
|
尼日尔
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | x | | | | | | | | |
|
尼日利亚
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | | | |
|
阿曼
|
| | | | x(1) | | | | | | x(1) | | | | | | x(1) | | | | | | x(1) | | | | | | | | | | | | x(1) | | | | | | | | |
| | | | | | | | | |
来源
|
| |||||||||||||||||||||||||||||||||
|
国家
|
| |
公司
|
| |
经济情报股
|
| |
GlobalData
|
| |
eMarketer
|
| ||||||||||||||||||||||||||||||
| 发达 国家 |
| |
国家
哪里 阿勒夫 操作 |
| |
国家
包括在内 在 TAM(共计 可寻址 市场) 定义 |
| |
国家
包含在 人口 公制 |
| |
国家
包括在内 在现实中 国内生产总值 公制 |
| |
国家
包括在内 在互联网上 使用者 公制 |
| |
国家
包括在内 在社交方面 媒体(M) 智能手机 公制 |
| |
国家
包括在内 在数字领域 广告 支出 公制 |
| |||||||||||||||||||||
|
巴基斯坦
|
| | | | x(1) | | | | | | x(1) | | | | | | x(1) | | | | | | x(1) | | | | | | x(1) | | | | | | x(1) | | | | | | x(1) | | |
|
帕劳
|
| | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
巴拿马
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | x | | | | | | x | | |
|
巴布亚新几内亚
|
| | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
巴拉圭
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | x | | | | | | x | | |
|
秘鲁
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
菲律宾
|
| | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
波兰
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
波多黎各
|
| | | | x | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | | | |
|
卡塔尔
|
| | | | x(1) | | | | | | x(1) | | | | | | x(1) | | | | | | x(1) | | | | | | | | | | | | x(1) | | | | | | x(1) | | |
|
罗马尼亚
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
俄罗斯
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
卢旺达
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | x | | | | | | | | |
|
萨摩亚
|
| | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
圣多美和普林西比
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | | | |
|
沙特阿拉伯
|
| | | | x(1) | | | | | | x(1) | | | | | | x(1) | | | | | | x(1) | | | | | | x(1) | | | | | | x(1) | | | | | | x(1) | | |
|
塞内加尔
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | x | | | | | | | | |
|
塞尔维亚
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
塞舌尔
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | | | |
|
塞拉利昂
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | x | | | | | | | | |
|
斯洛伐克
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
斯洛文尼亚
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | x | | | | | | x | | |
|
所罗门群岛
|
| | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
索马里
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | | | |
|
南非
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | | | |
|
韩国
|
| | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
斯里兰卡
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
圣基茨和尼维斯
|
| | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
圣卢西亚
|
| | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
圣文森特和格林纳丁斯
|
| | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | | | | | | | |
|
苏丹
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | x | | | | | | | | |
|
苏里南
|
| | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
阿拉伯叙利亚共和国
|
| | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
台湾
|
| | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
塔吉克斯坦
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
| | | | | | | | | |
来源
|
| |||||||||||||||||||||||||||||||||
|
国家
|
| |
公司
|
| |
经济情报股
|
| |
GlobalData
|
| |
eMarketer
|
| ||||||||||||||||||||||||||||||
| 发达 国家 |
| |
国家
哪里 阿勒夫 操作 |
| |
国家
包括在内 在 TAM(共计 可寻址 市场) 定义 |
| |
国家
包含在 人口 公制 |
| |
国家
包括在内 在现实中 国内生产总值 公制 |
| |
国家
包括在内 在互联网上 使用者 公制 |
| |
国家
包括在内 在社交方面 媒体(M) 智能手机 公制 |
| |
国家
包括在内 在数字领域 广告 支出 公制 |
| |||||||||||||||||||||
|
坦桑尼亚
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | x | | | | | | | | |
|
泰国
|
| | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
东帝汶
|
| | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
多哥
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | x | | | | | | | | |
|
汤加
|
| | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
特立尼达和多巴哥
|
| | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
突尼斯
|
| | | | x(1) | | | | | | x(1) | | | | | | x(1) | | | | | | x(1) | | | | | | | | | | | | x(1) | | | | | | x(1) | | |
|
土耳其
|
| | | | x(1) | | | | | | x(1) | | | | | | x(1) | | | | | | x(1) | | | | | | x(1) | | | | | | x(1) | | | | | | x(1) | | |
|
土库曼斯坦
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
特克斯和凯科斯群岛
|
| | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
图瓦卢
|
| | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
乌干达
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | x | | | | | | | | |
|
乌克兰
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
阿拉伯联合酋长国
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
乌拉圭
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | x | | | | | | x | | |
|
乌兹别克斯坦
|
| | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
瓦努阿图
|
| | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
委内瑞拉
|
| | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
越南
|
| | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | | | | | x | | |
|
维尔京群岛
|
| | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
也门
|
| | | | | | | | | | x | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | x | | |
|
赞比亚
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | x | | | | | | | | |
|
津巴布韦
|
| | | | | | | | | | | | | | | | x | | | | | | x | | | | | | | | | | | | | | | | | | | | |
| | | |
截至12月31日,
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| | | |
(单位:千美元)
|
| |||||||||
|
流动资产总额
|
| | | | 317,827 | | | | | | 194,060 | | |
|
非流动资产合计
|
| | | | 74,427 | | | | | | 44,982 | | |
|
总资产
|
| | | | 392,254 | | | | | | 239,042 | | |
|
流动负债合计
|
| | | | 330,890 | | | | | | 186,547 | | |
|
非流动负债合计
|
| | | | 5,949 | | | | | | 9,907 | | |
|
负债总额
|
| | | | 336,839 | | | | | | 196,454 | | |
|
Aleph Group,Inc股东应占股东权益总额
|
| | | | 54,972 | | | | | | 32,698 | | |
|
非控制性权益
|
| | | | 443 | | | | | | 9,890 | | |
|
股东权益总额
|
| | | | 55,415 | | | | | | 42,588 | | |
|
负债总额和股东权益
|
| | | | 392,254 | | | | | | 239,042 | | |
| | | |
截至12月31日的一年,
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| | | |
(单位:千美元,
每股除外 金额) |
| |||||||||
|
净收入
|
| | | | 131,139 | | | | | | 70,272 | | |
|
收入成本
|
| | | | (16,480) | | | | | | (13,579) | | |
|
销售、一般和行政费用
|
| | | | (75,364) | | | | | | (37,052) | | |
| | | |
截至12月31日的一年,
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| | | |
(单位:千美元,
每股除外 金额) |
| |||||||||
|
折旧及摊销费用
|
| | | | (2,265) | | | | | | (1,978) | | |
|
经营收入
|
| | | | 37,030 | | | | | | 17,663 | | |
|
利息支出净额
|
| | | | (1,057) | | | | | | (736) | | |
|
外币交易净损失
|
| | | | (1,081) | | | | | | (7,405) | | |
|
所得税前净收入
|
| | | | 34,892 | | | | | | 9,522 | | |
|
所得税费用
|
| | | | (8,577) | | | | | | (7,315) | | |
|
净收入
|
| | | | 26,315 | | | | | | 2,207 | | |
|
减:归属于非控制性权益的净收入
|
| | | | (5,340) | | | | | | (5,258) | | |
|
Aleph Group,Inc股东应占净收入(亏损)
|
| | |
|
20,975
|
| | | |
|
(3,051)
|
| |
| 每股净收益(亏损): | | | | | | | | | | | | | |
|
每股普通股股东应占基本收益(亏损)
分享(1) |
| | | | 0.00 | | | | | | (0.00) | | |
|
每股普通股股东应占摊薄后每股收益(亏损)
分享(1) |
| | | | 0.00 | | | | | | (0.00) | | |
| | | |
截至12月31日的一年,
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| | | |
(单位:千美元)
|
| |||||||||
|
经营活动所产生的现金净额
|
| | | | 79,142 | | | | | | 59,900 | | |
|
投资活动所用现金净额
|
| | | | (16,250) | | | | | | (1,187) | | |
|
筹资活动提供的(使用的)现金净额
|
| | | | (5,226) | | | | | | 1,973 | | |
|
外汇汇率变动对现金及现金等价物的影响
|
| | | | (4,106) | | | | | | 813 | | |
|
现金、现金等价物和受限制现金净增加额
|
| | | | 53,560 | | | | | | 61,499 | | |
| | | |
形式
截至2021年12月31日 |
| ||||||
| | | |
(单位:千美元)
|
| ||||||
|
流动资产总额
|
| | | | | | | 411,796 | | |
|
非流动资产合计
|
| | | | | | | 312,368 | | |
|
总资产
|
| | | | | | | 724,164 | | |
| | | | | | | | | | | |
|
流动负债合计
|
| | | | | | | 418,227 | | |
|
非流动负债合计
|
| | | | | | | 91,651 | | |
|
负债总额
|
| | | | | |
|
509,878
|
| |
|
归属于控股股东的股东权益总额
|
| | | | | | | 189,543 | | |
|
非控制性权益
|
| | | | | | | 24,743 | | |
|
股东权益总额
|
| | | | | | | 214,286 | | |
|
负债总额和股东权益
|
| | | | | | | 724,164 | | |
| | | |
形式
截至2021年12月31日的年度 |
| | | | ||||||
| | | |
(单位:千美元,
每股除外 金额) |
| | ||||||||
|
形式净收入
|
| | | | | | | 168,138 | | | | ||
|
形式收入成本
|
| | | | | | | (18,768) | | | | ||
|
形式销售、一般和行政费用
|
| | | | | | | (88,856) | | | | ||
|
形式折旧及摊销费用
|
| | | | | | | (13,537) | | | | ||
|
形式经营收入
|
| | | | | | | 46,977 | | | | ||
|
形式利息支出净额
|
| | | | | | | (3,309) | | | | ||
|
形式外币交易净损失
|
| | | | | | | 452 | | | | ||
|
形式所得税前净收入
|
| | | | | | | 44,120 | | | | ||
|
形式所得税费用
|
| | | | | | | (10,263) | | | | ||
|
形式净收入
|
| | | | | | | 33,857 | | | | ||
|
减:形式归属于非控制性权益的净收入
|
| | | | | | | (8,565) | | | | ||
|
形式Aleph Group,Inc股东应占净收入
|
| | | | | |
|
25,292
|
| | | ||
| 形式每股净收益: | | | | | | | | | | | | ||
|
形式归属于股东的每股普通股基本收益(1)
|
| | | | | | | 0.00 | | | | ||
|
形式每股普通股股东应占摊薄后每股收益(1)
|
| | | | | | | 0.00 | | | | ||
| | | |
截至12月31日的一年,
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| | | |
(单位:千美元)
|
| |||||||||
|
总广告量(1)
|
| | |
|
971,821
|
| | | |
|
432,730
|
| |
|
净收入
|
| | | | 131,139 | | | | | | 70,272 | | |
|
经调整EBITDA(2)
|
| | | | 48,844 | | | | | | 20,049 | | |
|
形式经调整EBITDA(3)
|
| | | | 70,134 | | | | | | — | | |
|
净收入
|
| | | | 26,315 | | | | | | 2,207 | | |
| | | |
截至12月31日的一年,
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| | | |
(单位:千美元)
|
| |||||||||
|
净收入
|
| | | | 26,315 | | | | | | 2,207 | | |
| 调整项: | | | | | | | | | | | | | |
|
所得税费用
|
| | | | 8,577 | | | | | | 7,315 | | |
|
外币交易净损失
|
| | | | 1,081 | | | | | | 7,405 | | |
|
利息支出净额
|
| | | | 1,057 | | | | | | 736 | | |
|
折旧及摊销费用
|
| | | | 2,265 | | | | | | 1,978 | | |
|
长期激励计划
|
| | | | 2,798 | | | | | | 337 | | |
|
首次公开发行费用(未资本化)
|
| | | | 1,722 | | | | | | — | | |
|
从阿库马的翻转开始征收印花税
|
| | | | 1,512 | | | | | | — | | |
|
股票期权计划-基于共享的薪酬
|
| | | | 2,916 | | | | | | — | | |
|
收购业务的交易相关费用
|
| | | | 601 | | | | | | 71 | | |
|
经调整EBITDA
|
| | | | 48,844 | | | | | | 20,049 | | |
| | | |
截至2021年12月31日的年度,
|
| | | | ||||||
| | | |
(单位:千美元)
|
| | | | ||||||
|
形式净收入
|
| | | | | | | 33,857 | | | | ||
|
调整项:
|
| | | | | | | | | | | ||
|
形式所得税费用
|
| | | | | | | 10,263 | | | | ||
|
形式外币交易净损失
|
| | | | | | | (452) | | | | ||
|
形式利息支出净额
|
| | | | | | | 3,309 | | | | ||
|
形式折旧及摊销费用
|
| | | | | | | 13,537 | | | | ||
|
形式长期激励计划(1)
|
| | | | | | | 2,798 | | | | ||
|
形式首次公开发行费用(未资本化)(1)
|
| | | | | | | 1,722 | | | | ||
|
形式从阿库马的翻转开始征收印花税(1)
|
| | | | | | | 1,512 | | | | ||
|
形式股票期权计划-基于共享的薪酬(1)
|
| | | | | | | 2,916 | | | | ||
|
形式收购业务的交易相关费用
|
| | | | | | | 672 | | | | ||
|
形式经调整EBITDA
|
| | | | | | | 70,134 | | | | ||
| | | |
截至2021年12月31日
|
| ||||||
| | | |
实际
|
| |
调整后
|
| |||
| | | |
(单位:千美元)
|
| ||||||
|
现金及现金等价物
|
| | | | 113,053 | | | | | |
|
限制现金
|
| | | | 11,135 | | | | | |
|
现金、现金等价物和限制性现金
|
| | | | 124,188 | | | | | |
|
应付贷款和其他金融负债
|
| | | | 32,148 | | | | | |
|
与关联方的其他负债
|
| | | | 6,977 | | | | | |
|
负债总额
|
| | |
|
39,125
|
| | | | |
| 股东权益: | | | | | | | | | | |
|
普通股
|
| | | | 20,088 | | | | | |
|
额外实收资本
|
| | | | 44,306 | | | | | |
|
累计赤字
|
| | | | (2,991) | | | | | |
|
累计其他综合损失
|
| | | | (6,431) | | | | | |
|
Aleph Group,Inc股东应占股东权益总额
|
| | | | 54,972 | | | | | |
|
非控制性权益
|
| | | | 443 | | | | | |
|
股东权益总额
|
| | | | 55,415 | | | | | |
|
资本总额
|
| | | | 94,540 | | | | | |
| | | |
实际
|
|
|
假设每股A类普通股的首次公开发行价格(1)
|
| |
美元
|
|
|
截至2021年12月31日的每股普通股有形账面净值
|
| |
美元
|
|
|
现有股东应占每股有形账面净值增加
|
| |
美元
|
|
|
形式本次发行完成后,普通股每股有形账面净值
|
| |
美元
|
|
|
对新投资者每股A类普通股的稀释
|
| |
美元
|
|
|
稀释形式归属于新股东的每股普通股有形账面净值
|
| |
%
|
|
| | | |
购买的股票
|
| |
总对价
|
| |
平均价格
每股收益 |
| |||||||||
| | | |
数字
|
| |
百分比
|
| |
数额
|
| |
百分比
|
| ||||||
|
现有持有人
|
| |
|
| | | | | | | | | | | | | |||
|
本次发行的新投资者
|
| | | | | | | | | | | | | | | | | | |
|
合计
|
| |
|
| | | | | | | | | | | | | |||
| | | |
历史的
截至本年度 2021年12月31日 Aleph Group,Inc |
| |
历史的
截至本年度 2021年12月31日 连接广告 |
| |
形式
交易 会计 调整数 |
| |
附注3
参考文献。 |
| |
首次公开募股
收益 (m) |
| |
Aleph Group,Inc
形式 |
| |||||||||||||||
|
净收入
|
| | | | 131,139 | | | | | | 36,999 | | | | | | — | | | | | | | | | | | | | | | 168,138 | | |
|
收入成本
|
| | | | (16,480) | | | | | | (2,288) | | | | | | — | | | | | | | | | | | | | | | (18,768) | | |
|
销售,一般
和 行政管理 支出 |
| | | | (75,364) | | | | | | (13,421) | | | | | | (71) | | | | | | (a)) | | | | | | | | | (88,856) | | |
|
折旧和
摊销 费用 |
| | | | (2,265) | | | | | | (136) | | | | | | (11,136) | | | | | | (b)) | | | | | | | | | (13,537) | | |
|
经营收入
|
| | | | 37,030 | | | | | | 21,154 | | | | | | (11,207) | | | | | | | | | | | | | | | 46,977 | | |
|
利息支出,
净额 |
| | | | (1,057) | | | | | | 254 | | | | | | (2,506) | | | | | | (c)) | | | | | | | | | (3,309) | | |
|
外币交易净损失
|
| | | | (1,081) | | | | | | 1,533 | | | | | | — | | | | | | | | | | | | | | | 452 | | |
|
净收入
收入前 税收 |
| | | | 34,892 | | | | | | 22,941 | | | | | | (13,713) | | | | | | | | | | | | | | | 44,120 | | |
|
所得税费用
|
| | | | (8,577) | | | | | | (5,287) | | | | | | 3,601 | | | | | | (d)) | | | | | | | | | (10,263) | | |
|
净收入
|
| | | | 26,315 | | | | | | 17,654 | | | | | | (10,112) | | | | | | | | | | | | | | | 33,857 | | |
|
减:净收入
归因于 非控制性 兴趣 |
| | | | (5,340) | | | | | | (3,596) | | | | | | 371 | | | | | | (e)) | | | | | | | |
|
(8,565)
|
| |
|
净收入
归因于 阿勒夫 GROUP,INC 股东 |
| | | | 20,975 | | | | | | 14,058 | | | | | | (9,741) | | | | | | | | | | | | | | | 25,292 | | |
|
每股净收益
分享: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | |
历史的
截至本年度 2021年12月31日 Aleph Group,Inc |
| |
历史的
截至本年度 2021年12月31日 连接广告 |
| |
形式
交易 会计 调整数 |
| |
附注3
参考文献。 |
| |
首次公开募股
收益 (m) |
| |
Aleph Group,Inc
形式 |
| |||||||||||||||
|
基本收益
每股, 归因于 Aleph集团, INC 股东 每普通 分享 |
| | | | 0.000123 | | | | | | — | | | | | | — | | | | | | (f)) | | | | | | | | | 0.000135 | | |
|
稀释后的收益
每股, 归因于 Aleph集团, INC 股东 每普通 分享 |
| | | | 0.000123 | | | | | | — | | | | | | — | | | | | | (f)) | | | | | | | | | 0.000135 | | |
|
加权平均
股份 杰出的 (基本) |
| | | | 169,903,623,436 | | | | | | — | | | | | | 17,666,259,032 | | | | | | (f)) | | | | | | | | | 187,569,882,467 | | |
|
加权平均
股份 杰出的 (稀释) |
| | | | 170,027,566,727 | | | | | | — | | | | | | 17,666,259,032 | | | | | | (f)) | | | | | | | | | 187,693,825,758 | | |
| | | |
历史的
截至12月31日, 2021 Aleph Group,Inc |
| |
历史的
截至12月31日, 2021 连接广告 |
| |
形式
交易 会计 调整数 |
| |
附注3
参考文献。 |
| |
首次公开募股
收益 (m) |
| |
Aleph Group,Inc
形式 |
| |||||||||||||||
| 物业、厂房及设备 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
| 流动资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
|
现金及现金等价物
|
| | | | 113,053 | | | | | | 10,930 | | | | | | — | | | | | | | | | | | | | | | 123,983 | | |
|
限制现金
|
| | | | 11,135 | | | | | | — | | | | | | (200) | | | | | | (L)) | | | | | | | | | 10,935 | | |
|
短期投资
|
| | | | 2,500 | | | | | | — | | | | | | — | | | | | | | | | | | | | | | 2,500 | | |
|
应收账款和技术合作
应计应收款项 |
| | | | 189,541 | | | | | | 89,688 | | | | | | — | | | | | | | | | | | | | | | 279,229 | | |
|
信贷损失备抵
|
| | | | (7,880) | | | | | | (10,020) | | | | | | — | | | | | | | | | | | | | | | (17,900) | | |
|
应收相关款项
政党 |
| | | | — | | | | | | 1,677 | | | | | | — | | | | | | | | | | | | | | | 1,677 | | |
|
预付费用
|
| | | | 2,362 | | | | | | 427 | | | | | | — | | | | | | | | | | | | | | | 2,789 | | |
|
其他流动资产
|
| | | | 7,116 | | | | | | 1,467 | | | | | | — | | | | | | | | | | | | | | | 8,583 | | |
|
流动资产总额
|
| | |
|
317,827
|
| | | |
|
94,169
|
| | | | | (200) | | | | | | | | | | | | | |
|
411,796
|
| |
| 非流动资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
物业及设备净额
|
| | | | 1,360 | | | | | | 365 | | | | | | — | | | | | | | | | | | | | | | 1,725 | | |
|
商誉
|
| | | | 41,704 | | | | | | — | | | | | | 126,823 | | | | | | (g)) | | | | | | | | | 168,527 | | |
|
无形资产,净值
|
| | | | 20,574 | | | | | | 6 | | | | | | 109,000 | | | | | | (b)) | | | | | | | | | 129,580 | | |
|
递延所得税资产净额
|
| | | | 10,258 | | | | | | 1,747 | | | | | | — | | | | | | | | | | | | | | | 12,005 | | |
|
其他资产和矿床
|
| | | | 531 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | 531 | | |
|
非流动资产总额
|
| | |
|
74,427
|
| | | |
|
2,118
|
| | | |
|
235,823
|
| | | | | | | | | | | | |
|
312,368
|
| |
|
总资产
|
| | |
|
392,254
|
| | | |
|
96,287
|
| | | |
|
235,623
|
| | | | | | | | | | | | |
|
724,164
|
| |
| | | |
历史的
2021年12月31日 Aleph Group,Inc |
| |
历史的
2021年12月31日 连接广告 |
| |
形式
交易 会计 调整数 |
| |
附注3
参考文献。 |
| |
首次公开募股
收益 (m) |
| |
Aleph Group,Inc
形式 |
| ||||||||||||||||||
|
负债和
股东权益 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
| 流动负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
|
应付账款和应计费用
|
| | | | 244,837 | | | | | | 66,533 | | | | | | 71 | | | | | | (a)) | | | | | | | | | | | | 311,441 | | |
|
客户预付款
|
| | | | 11,110 | | | | | | 8,327 | | | | | | — | | | | | | | | | | | | | | | | | | 19,437 | | |
|
应付贷款和其他金融负债
|
| | | | 32,148 | | | | | | 5,047 | | | | | | — | | | | | | | | | | | | | | | | | | 37,195 | | |
|
工资和社会保障
应付款项 |
| | | | 13,773 | | | | | | 1,685 | | | | | | — | | | | | | | | | | | | | | | | | | 15,458 | | |
|
与关联方的负债
|
| | | | 6,977 | | | | | | 6 | | | | | | — | | | | | | | | | | | | | | | | | | 6,983 | | |
|
应付所得税
|
| | | | 6,347 | | | | | | 3,210 | | | | | | — | | | | | | | | | | | | | | | | | | 9,557 | | |
|
其他应付税款
|
| | | | 15,588 | | | | | | 2,458 | | | | | | — | | | | | | | | | | | | | | | | | | 18,046 | | |
|
其他流动负债
|
| | | | 110 | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | 110 | | |
|
流动负债合计
|
| | |
|
330,890
|
| | | |
|
87,266
|
| | | |
|
71
|
| | | | | | | | | | | | | | | |
|
418,227
|
| |
| 非流动负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
应付贷款和其他金融负债
|
| | | | — | | | | | | — | | | | | | 55,400 | | | | | | (c)) | | | | | | | | | | | | 55,400 | | |
|
设定受益养老金计划
|
| | | | — | | | | | | 1,503 | | | | | | — | | | | | | | | | | | | | | | | | | 1,503 | | |
|
递延税项负债
|
| | | | 5,949 | | | | | | 23 | | | | | | 28,776 | | | | | | (h)) | | | | | | | | | | | | 34,748 | | |
|
非流动负债总额
|
| | |
|
5,949
|
| | | |
|
1,526
|
| | | |
|
84,176
|
| | | | | | | | | | | | | | | |
|
91,651
|
| |
|
负债总额
|
| | |
|
336,839
|
| | | |
|
88,792
|
| | | |
|
84,247
|
| | | | | | | | | | | | | | | |
|
509,878
|
| |
| 股东权益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
普通股
|
| | | | 20,088 | | | | | | 46 | | | | | | 1,721 | | | | | | (i)) | | | | | | (i)) | | | | | | 21,855 | | |
|
额外实收资本
|
| | | | 44,306 | | | | | | — | | | | | | 132,879 | | | | | | (j)) | | | | | | (j)) | | | | | | 177,185 | | |
|
留存收益(累计赤字)
|
| | | | (2,991) | | | | | | 6,998 | | | | | | (7,073) | | | | | | (k)) | | | | | | | | | | | | (3,066) | | |
|
累计其他综合损失
|
| | | | (6,431) | | | | | | (2,560) | | | | | | 2,560 | | | | | | (k)) | | | | | | | | | | | | (6,431) | | |
|
股东权益总额
归因于 控股权益 |
| | | | 54,972 | | | | | | 4,484 | | | | | | 130,087 | | | | | | | | | | | | | | | | | | 189,543 | | |
|
非控制性
兴趣 |
| | |
|
443
|
| | | |
|
3,011
|
| | | |
|
21,289
|
| | | | | (e)) | | | | | | | | | | |
|
24,743
|
| |
|
权益总额
|
| | | | 55,415 | | | | | | 7,495 | | | | | | 151,376 | | | | | | | | | | | | | | | | | | 214,286 | | |
|
负债总额和股东权益
|
| | |
|
392,254
|
| | | |
|
96,287
|
| | | |
|
235,623
|
| | | | | | | | | | | | | | | |
|
724,164
|
| |
| | | |
(以美元计)
(千人) |
| |||
|
现金
|
| | | | 47,400 | | |
|
托管中持有的现金
|
| | | | 5,000 | | |
|
推迟审议
|
| | | | 900 | | |
|
泄漏考虑
|
| | | | 400 | | |
|
赚出1
|
| | | | 400 | | |
|
赚出2
|
| | | | 1,500 | | |
|
代价股份
|
| | | | 86,000 | | |
|
总购买价对价
|
| | | | 141,600 | | |
|
新华保险的公允价值
|
| | | | 26,600 | | |
|
新华保险内含看跌期权的公允价值
|
| | | | 22,048 | | |
|
新华保险总值
|
| | |
|
48,648
|
| |
|
总购买价、对价和新华保险
|
| | | | 190,248 | | |
| | | |
(单位:千美元)
|
| |||
| 获得的资产: | | | | | | | |
|
现金及现金等价物
|
| | | | 10,930 | | |
|
应收账款(扣除备抵)
|
| | | | 79,668 | | |
|
其他流动资产
|
| | | | 3,571 | | |
|
可辨认无形资产
|
| | | | 109,000 | | |
|
其他非流动资产
|
| | | | 2,118 | | |
| 承担的负债: | | | | | | | |
|
应付账款和客户预付款
|
| | | | (74,860) | | |
|
应付贷款和其他金融负债
|
| | | | (5,047) | | |
|
其他流动负债
|
| | | | (7,359) | | |
|
其他非流动负债
|
| | | | (1,503) | | |
|
递延所得税负债
|
| | | | (28,799) | | |
|
Connect ADS子公司的非控股权益
|
| | | | (24,300) | | |
|
可辨认净资产和新华保险总额
|
| | | | 63,419 | | |
|
商誉
|
| | | | 126,829 | | |
|
获得的总资产和承担的负债
|
| | | | 190,248 | | |
|
无形资产
|
| |
估计公允价值
|
| |
估计数
使用年限 (以年为单位) |
| |
估计数形式
摊销 年度结束 2021年12月31日 |
| ||||||
| | | |
(单位:千美元)
|
| | | | |
(单位:千美元)
|
| ||||||
|
数字平台关系
|
| | | | 106,000 | | | |
11
|
| | | | (9,636) | | |
|
商品名称
|
| | | | 3,000 | | | |
2
|
| | | | (1,500) | | |
|
形式 原始成本
|
| | |
|
109,000
|
| | | | | | |
|
(11,136)
|
| |
|
历史摊销费用
|
| | | | | | | | | | | | | – | | |
|
形式 损益表调整数
|
| | | | | | | | | | | |
|
(11,136)
|
| |
|
形式 资产负债表调整
截至2021年12月31日 |
| | | | | | | | | | | | | 109,000 | | |
| | | |
截至12月31日的一年,
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| | | |
(单位:千美元)
|
| |||||||||
|
总广告量
|
| | | | 971,821 | | | | | | 432,730 | | |
|
净收入
|
| | | | 131,139 | | | | | | 70,272 | | |
|
经调整EBITDA(1)
|
| | | | 48,844 | | | | | | 20,049 | | |
|
形式经调整EBITDA(2)
|
| | | | 70,134 | | | | | | — | | |
|
净收入
|
| | | | 26,315 | | | | | | 2,207 | | |
| | | |
截至12月31日的一年,
|
| |
变更
|
| ||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
美元
|
| |
%
|
| ||||||||||||
| | | |
(除每股金额外,以千美元计)
|
| |||||||||||||||||||||
|
净收入
|
| | | | 131,139 | | | | | | 70,272 | | | | | | 60,867 | | | | | | 86.6% | | |
|
收入成本
|
| | | | (16,480) | | | | | | (13,579) | | | | | | 2,901 | | | | | | 21.4% | | |
|
销售、一般和行政费用
|
| | | | (75,364) | | | | | | (37,052) | | | | | | 38,312 | | | | | | 103.4% | | |
|
折旧及摊销费用
|
| | | | (2,265) | | | | | | (1,978) | | | | | | 287 | | | | | | 14.5% | | |
|
经营收入
|
| | | | 37,030 | | | | | | 17,663 | | | | | | 19,367 | | | | | | 109.6% | | |
|
利息支出净额
|
| | | | (1,057) | | | | | | (736) | | | | | | 321 | | | | | | 43.6% | | |
|
外币交易净损失
|
| | | | (1,081) | | | | | | (7,405) | | | | | | (6,324) | | | | | | (85.4%) | | |
|
所得税前净收入
|
| | | | 34,892 | | | | | | 9,522 | | | | | | 25,370 | | | | | | 266.4% | | |
|
所得税费用
|
| | | | (8,577) | | | | | | (7,315) | | | | | | 1,262 | | | | | | 17.3% | | |
|
净收入
|
| | | | 26,315 | | | | | | 2,207 | | | | | | 24,108 | | | | | | 1,092.3% | | |
|
减:归属于非控制性权益的净收入
|
| | | | (5,340) | | | | | | (5,258) | | | | | | 82 | | | | | | 1.6% | | |
|
Aleph Group,Inc应占净收入(亏损)
股东 |
| | | | 20,975 | | | | | | (3,051) | | | | | | 24,026 | | | | | | 787.5% | | |
|
每股净收益(亏损):
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
归属于普通股股东的每股基本收益(亏损)(1)(2)
|
| | | | 0.00 | | | | | | (0.00) | | | | | | | | | | | | | | |
|
每股普通股股东应占摊薄后每股收益(亏损)(2)
|
| | | | 0.00 | | | | | | (0.00) | | | | | | | | | | | | | | |
| | | |
截至12月31日的一年,
|
| |
变更
|
| | ||||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
美元
|
| |
%
|
| | ||||||||||||||
| | | |
(单位:千美元)
|
| | | | |||||||||||||||||||||
|
表示
|
| | | | 122,220 | | | | | | 61,829 | | | | | | 60,391 | | | | | | 97.7% | | | | ||
|
白标/跨渠道服务
|
| | | | 4,636 | | | | | | 6,094 | | | | | | (1,458) | | | | | | (23.9)% | | | | ||
|
其他
|
| | | | 4,283 | | | | | | 2,349 | | | | | | 1,934 | | | | | | 82.3% | | | | ||
|
净收入总额
|
| | | | 131,139 | | | | | | 70,272 | | | | | | 60,867 | | | | | | 86.6% | | | | ||
| | | |
截至12月31日的一年,
|
| |
变更
|
| | ||||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
美元
|
| |
%
|
| | ||||||||||||||
| | | |
(单位:千美元)
|
| | | | |||||||||||||||||||||
|
收入成本
|
| | | | 16,480 | | | | | | 13,579 | | | | | | 2,901 | | | | | | 21.4% | | | | ||
| | | |
截至12月31日的一年,
|
| |
变更
|
| | ||||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
美元
|
| |
%
|
| | ||||||||||||||
| | | |
(单位:千美元)
|
| | | | |||||||||||||||||||||
|
工资和社会保障税
|
| | | | 35,585 | | | | | | 17,387 | | | | | | 18,198 | | | | | | 104.7% | | | | ||
|
专业费用
|
| | | | 13,282 | | | | | | 4,433 | | | | | | 8,849 | | | | | | 199.6% | | | | ||
|
预期信用损失
|
| | | | 3,881 | | | | | | 3,937 | | | | | | (56) | | | | | | (1.4%) | | | | ||
|
销售佣金
|
| | | | 6,292 | | | | | | 3,059 | | | | | | 3,233 | | | | | | 105.7% | | | | ||
|
办公室费用
|
| | | | 2,555 | | | | | | 1,568 | | | | | | 987 | | | | | | 62.9% | | | | ||
|
租金
|
| | | | 1,762 | | | | | | 1,531 | | | | | | 231 | | | | | | 15.1% | | | | ||
|
差旅和营销费用
|
| | | | 3,230 | | | | | | 1,181 | | | | | | 2,049 | | | | | | 173.5% | | | | ||
|
技术
|
| | | | 1,372 | | | | | | 655 | | | | | | 717 | | | | | | 109.5% | | | | ||
|
其他税项
|
| | | | 5,493 | | | | | | 2,170 | | | | | | 3,323 | | | | | | 153.1% | | | | ||
|
其他费用
|
| | | | 1,912 | | | | | | 1,132 | | | | | | 781 | | | | | | 69.1% | | | | ||
|
销售、一般和行政费用总额
|
| | | | 75,364 | | | | | | 37,052 | | | | | | 38,312 | | | | | | 103.4% | | | | ||
| | | |
截至12月31日的一年,
|
| |
变更
|
| | ||||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
美元
|
| |
%
|
| | ||||||||||||||
| | | |
(单位:千美元)
|
| | | | |||||||||||||||||||||
|
折旧及摊销费用
|
| | | | 2,265 | | | | | | 1,978 | | | | | | 287 | | | | | | 14.5% | | | | ||
| | | |
截至12月31日的一年,
|
| |
变更
|
| | ||||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
美元
|
| |
%
|
| | ||||||||||||||
| | | |
(单位:千美元)
|
| | | | |||||||||||||||||||||
|
利息支出净额
|
| | | | 1,057 | | | | | | 736 | | | | | | 321 | | | | | | 43.6% | | | | ||
| | | |
截至12月31日的一年,
|
| |
变更
|
| | ||||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
美元
|
| |
%
|
| | ||||||||||||||
| | | |
(单位:千美元)
|
| | | | |||||||||||||||||||||
|
外币交易净损失
|
| | | | 1,081 | | | | | | 7,405 | | | | | | (6,324) | | | | | | (85.4%) | | | | ||
| | | |
截至12月31日的一年,
|
| |
变更
|
| | ||||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
美元
|
| |
%
|
| | ||||||||||||||
| | | |
(单位:千美元)
|
| | | | |||||||||||||||||||||
|
当期税收支出
|
| | | | 11,640 | | | | | | 6,962 | | | | | | 4,678 | | | | | | 67.2% | | | | ||
|
递延所得税(收入)费用
|
| | | | (3,063) | | | | | | 353 | | | | | | (3,416) | | | | | | (967.7%) | | | | ||
|
所得税费用总额
|
| | | | 8,577 | | | | | | 7,315 | | | | | | 1,262 | | | | | | 17.3% | | | | ||
| | | |
截至今年年底的三个月里
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
3月31日,
2020 |
| |
6月30日,
2020 |
| |
9月30日,
2020 |
| |
12月31日,
2020 |
| |
3月31日,
2021 |
| |
6月30日,
2021 |
| |
9月30日,
2021 |
| |
12月31日,
2021 |
| | ||||||||||||||||||||||||||
| | | |
(单位:千美元)
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
|
合计
广告 音量(1) |
| | | | 65,076 | | | | | | 90,086 | | | | | | 112,734 | | | | | | 164,834 | | | | | | 192,205 | | | | | | 244,339 | | | | | | 237,442 | | | | | | 297,835 | | | | ||
| | | |
截至12月31日的一年,
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| | | |
(单位:千美元)
|
| |||||||||
|
经营活动所产生的现金净额
|
| | | | 79,142 | | | | | | 59,900 | | |
|
投资活动所用现金净额
|
| | | | (16,250) | | | | | | (1,187) | | |
|
筹资活动提供的(使用的)现金净额
|
| | | | (5,226) | | | | | | 1,973 | | |
| | | |
合计
|
| |
少于
1年 |
| |
1-3年
|
| |
3-5年
|
| |
超过
5年 |
| |||||||||||||||
| | | |
(单位:千美元)
|
| |||||||||||||||||||||||||||
|
应付贷款和其他金融负债
|
| | | | 32,148 | | | | | | 32,148 | | | | | | — | | | | | | — | | | | | | — | | |
|
与关联方的负债
|
| | | | 6,977 | | | | | | 6,977 | | | | | | — | | | | | | — | | | | | | — | | |
| 租赁 | | | | | 3,131 | | | | | | 1,530 | | | | | | 1,079 | | | | | | 416 | | | | | | 116 | | |
| | | |
截至12月31日,
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| | | |
(除非另有说明,以千美元为单位)
|
| |||||||||
|
现金及现金等价物
|
| | | | 57,980 | | | | | | 27,030 | | |
|
应收账款、净收入和应计收入
|
| | | | 63,867 | | | | | | 28,210 | | |
|
应付账款和应计费用
|
| | | | (135,634) | | | | | | (55,444) | | |
|
与关联方的应收账款
|
| | | | 75,842 | | | | | | 33,782 | | |
|
与关联方的应付账款
|
| | | | (90,348) | | | | | | (67,143) | | |
|
汇率变动
|
| | | | 10.0% | | | | | | 10.0% | | |
|
对所得税前净收入的影响
|
| | | | (2,572) | | | | | | (3,051) | | |
| | | |
截至12月31日,
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
|
公司
|
| | | | 9 | | | | | | 5 | | |
|
销售与市场营销
|
| | | | 390 | | | | | | 237 | | |
|
业务
|
| | | | 376 | | | | | | 249 | | |
|
一般事务和行政事务
|
| | | | 289 | | | | | | 167 | | |
| 合计 | | | | | 1,064 | | | | | | 658 | | |
| | |||||||||||||
| | | |
截至12月31日,
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
|
美洲
|
| | | | 292 | | | | | | 273 | | |
|
欧洲和亚太地区
|
| | | | 690 | | | | | | 385 | | |
|
非洲
|
| | | | 82 | | | | | | — | | |
| 合计 | | | | | 1,064 | | | | | | 658 | | |
| | |||||||||||||
|
姓名
|
| |
年龄
|
| |
职务
|
|
|
Imran Khan
|
| |
44
|
| |
主席
|
|
|
Christian Gastón Taratuta
|
| |
49
|
| |
董事
|
|
|
Ignacio Martin Vidaguren
|
| |
50
|
| |
董事
|
|
|
Steven Buyse
|
| |
52
|
| |
董事
|
|
|
Aljo A Jenko
|
| |
42
|
| |
董事
|
|
|
Pedro Arnt
|
| |
48
|
| |
董事
|
|
|
Juan Manuel Ruiz
|
| |
50
|
| |
董事
|
|
|
Marius Ivanovas
|
| |
43
|
| |
董事
|
|
|
姓名
|
| |
年龄
|
| |
职务
|
|
|
Christian Gastón Taratuta
|
| |
49
|
| |
首席执行官
|
|
|
Ignacio Martin Vidaguren
|
| |
50
|
| |
首席运营官
|
|
|
Aljo A Jenko
|
| |
42
|
| |
首席战略官
|
|
|
Juan Manuel Ruiz
|
| |
50
|
| |
首席财务官
|
|
|
Marius Ivanovas…………………………………………………………………………………………………………………………………………………………………………………………………………………
|
| |
43
|
| |
首席收益官
|
|
| | | |
SHares实益拥有
发行前 |
| |
%占总数
受益方 所有权 在此之前 提供(1) |
| |
S野兔
被出售 提供 |
| |
S野兔受益
提供后拥有 不行使 承销商的选择权 |
| |
%占总数
受益方 所有权 提供后 没有 行使权力 承销商的 选项(1) |
| |
S野兔受益
提供后拥有 充分行使权力 承销商的选择权 |
| |
%占总数
受益方 所有权 提供后 带满 行使权力 承销商的 选项(1) |
| |||||||||||||||||||||||||||
| | | |
A级
|
| |
B级
|
| |
A级
|
| |
B级
|
| |
A级
|
| |
B级
|
| ||||||||||||||||||||||||||||||
| | | |
股份
|
| |
%
|
| |
股份
|
| |
%
|
| |
股份
|
| |
%
|
| |
股份
|
| |
%
|
| |
股份
|
| |
%
|
| |
股份
|
| |
%
|
| ||||||||||||
|
5%的股东
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Aleph Internet Media Services,LLC (2)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Aleph Maradona LP (3)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
索尼影视电视广告销售公司
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Akuma Ventures Ltd.(4)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
执行官和董事(5)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Imran Khan(6)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pedro Arnt(7)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
所有董事和执行官(共12人)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
其他
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
公众持股量
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 合计 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
保险商
|
| |
A级的数量
普通股 |
|
|
J.P.Morgan Securities LLC
|
| | | |
|
花旗集团全球市场公司
|
| | | |
|
高盛公司
|
| | | |
|
美国银行证券公司
|
| |
|
|
|
瑞银证券有限责任公司
|
| | | |
|
德意志银行证券公司
|
| | | |
|
法国巴黎银行证券公司
|
| | | |
|
麦格理资本(美国)有限公司
|
| | | |
|
合计
|
| | | |
| | ||||
| | | |
每A类
普通 分享 |
| |
没有锻炼
的选择权 购买 额外股份 |
| |
充分运动
的选择权 购买 额外股份 |
| |||||||||
| | | |
(单位:美元)
|
| |
(单位:百万美元)
|
| ||||||||||||
|
公开发行价格
|
| | | | | | | | | | | | | | | | | | |
|
我们应支付的承销折扣和佣金
|
| | | | | | | | | | | | | | | | | | |
|
包销折扣和售股股东应支付的佣金
|
| | | | | | | | | | | | | | | | | | |
|
扣除费用前给我们的收益
|
| | | | | | | | | | | | | | | | | | |
|
扣除费用前出售股东的收益
|
| | | | | | | | | | | | | | | | |||
|
合计
|
| | | | | | | | | | | | | | | | | | |
|
支出
|
| |
数额
|
|
|
美国证券交易委员会注册费
|
| | 美元 | |
|
纽约证券交易所上市费用
|
| | | |
|
FINRA申请费
|
| | | |
|
印刷和雕刻费用
|
| | | |
|
法律费用和开支
|
| | | |
|
会计费用和开支
|
| | | |
|
杂项费用
|
| | | |
| 合计 | | | 美元 | |
| | ||||
| | | |
Page
|
| |||
|
Aleph Group,Inc截至2021年12月31日止年度的经审计合并财务报表,与截至2020年12月31日止财政年度的数字进行了比较
|
| | | | | | |
| | | | | F-2战斗机战斗机 | | | |
| | | | | F-3战斗机战斗机 | | | |
| | | | | F-4战斗机战斗机 | | | |
| | | | | F-5战斗机战斗机 | | | |
| | | | | F-6战斗机战斗机 | | | |
| | | | | F-7战斗机战斗机 | | | |
| | | | | F-8战斗机战斗机 | | | |
|
Connect ADS DMCC截至2021年12月31日止年度的经审计合并财务报表,与截至2020年12月31日止财政年度的数字进行了比较
|
| | | | | | |
| | | | | F-47战斗机战斗机 | | | |
| | | | | F-49战斗机战斗机 | | | |
| | | | | F-50战斗机战斗机 | | | |
| | | | | F-51战斗机战斗机 | | | |
| | | | | F-52战斗机战斗机 | | | |
| | | | | F-53战斗机战斗机 | | | |
| | | | | F-54战斗机战斗机 | | | |
| | | |
注
|
| |
2021
|
| |
2020
|
| ||||||
| 物业、厂房及设备 | | | | | | | | | | | | | | | | |
| 流动资产 | | | | | | | | | | | | | | | | |
|
现金及现金等价物
|
| |
4
|
| | | | 113,053 | | | | | | 70,628 | | |
|
限制现金
|
| |
4
|
| | | | 11,135 | | | | | | — | | |
|
短期投资
|
| | | | | | | 2,500 | | | | | | — | | |
|
应收账款和应计应收款项
|
| |
5
|
| | | | 189,541 | | | | | | 118,375 | | |
|
信贷损失备抵
|
| |
5
|
| | | | (7,880) | | | | | | (4,967) | | |
|
预付费用
|
| | | | | | | 2,362 | | | | | | 1,714 | | |
|
其他流动资产
|
| |
6
|
| | | | 7,116 | | | | | | 8,310 | | |
|
流动资产总额
|
| | | | | | | 317,827 | | | | | | 194,060 | | |
| 非流动资产 | | | | | | | | | | | | | | | | |
|
物业及设备净额
|
| |
7
|
| | | | 1,360 | | | | | | 1,077 | | |
|
商誉
|
| |
9
|
| | | | 41,704 | | | | | | 28,446 | | |
|
无形资产,净值
|
| |
8
|
| | | | 20,574 | | | | | | 4,608 | | |
|
应收关联方款项
|
| |
19
|
| | | | — | | | | | | 4,214 | | |
|
递延所得税资产净额
|
| |
18
|
| | | | 10,258 | | | | | | 6,226 | | |
|
其他资产和矿床
|
| | | | | | | 531 | | | | | | 411 | | |
|
非流动资产合计
|
| | | | | | | 74,427 | | | | | | 44,982 | | |
|
总资产
|
| | | | | | | 392,254 | | | | | | 239,042 | | |
| 负债和股东权益 | | | | | | | | | | | | | | | | |
| 流动负债 | | | | | | | | | | | | | | | | |
|
应付账款和应计费用
|
| |
12
|
| | | | 244,837 | | | | | | 142,938 | | |
|
客户预付款
|
| |
14
|
| | | | 11,110 | | | | | | 3,197 | | |
|
应付贷款和其他金融负债
|
| |
15
|
| | | | 32,148 | | | | | | 5,087 | | |
|
应付薪金和社会保障
|
| | | | | | | 13,773 | | | | | | 6,363 | | |
|
与关联方的负债
|
| |
19
|
| | | | 6,977 | | | | | | 10,423 | | |
|
应付所得税
|
| |
18
|
| | | | 6,347 | | | | | | 7,206 | | |
|
其他应付税款
|
| |
18
|
| | | | 15,588 | | | | | | 11,333 | | |
|
其他流动负债
|
| | | | | | | 110 | | | | | | — | | |
|
流动负债合计
|
| | | | | | | 330,890 | | | | | | 186,547 | | |
| 非流动负债 | | | | | | | | | | | | | | | | |
|
与关联方的负债
|
| |
19
|
| | | | — | | | | | | 7,340 | | |
|
递延税项负债
|
| |
18
|
| | | | 5,949 | | | | | | 2,567 | | |
|
非流动负债合计
|
| | | | | | | 5,949 | | | | | | 9,907 | | |
|
负债总额
|
| | | | | | | 336,839 | | | | | | 196,454 | | |
| 承诺与或有事项-见附注21 | | | | | | | | | | | | | | | | |
| 股东权益 | | | | | | | | | | | | | | | | |
|
普通股(截至2021年12月31日和2020年12月31日,分别为面值0.0001美元,授权500,000,000,000股,已发行和发行在外的200,884,710,279和147,600,000,000股),请参见附注13。
|
| | | | | | | 20,088 | | | | | | 14,760 | | |
|
额外实收资本
|
| | | | | | | 44,306 | | | | | | 25,438 | | |
|
累计赤字
|
| | | | | | | (2,991) | | | | | | (4,267) | | |
|
累计其他综合损失
|
| | | | | | | (6,431) | | | | | | (3,233) | | |
|
Aleph Group,Inc股东应占股东权益总额
|
| | | | | | | 54,972 | | | | | | 32,698 | | |
|
非控制性权益
|
| | | | | |
|
443
|
| | | |
|
9,890
|
| |
|
股东权益总额
|
| | | | | | | 55,415 | | | | | | 42,588 | | |
|
负债总额和股东权益
|
| | | | | | | 392,254 | | | | | | 239,042 | | |
| | | |
注
|
| |
2021
|
| |
2020
|
| ||||||
|
净收入
|
| |
16
|
| | | | 131,139 | | | | | | 70,272 | | |
|
收入成本
|
| |
17
|
| | | | (16,480) | | | | | | (13,579) | | |
|
销售、一般和行政费用
|
| |
17
|
| | | | (75,364) | | | | | | (37,052) | | |
|
折旧及摊销费用
|
| | | | | | | (2,265) | | | | | | (1,978) | | |
|
经营收入
|
| | | | | | | 37,030 | | | | | | 17,663 | | |
|
利息支出净额
|
| | | | | | | (1,057) | | | | | | (736) | | |
|
外币交易净损失
|
| | | | | | | (1,081) | | | | | | (7,405) | | |
|
所得税前净收入
|
| | | | | | | 34,892 | | | | | | 9,522 | | |
|
所得税费用
|
| |
18
|
| | | | (8,577) | | | | | | (7,315) | | |
|
净收入
|
| | | | | | | 26,315 | | | | | | 2,207 | | |
|
减:归属于非控制性权益的净收入
|
| | | | | | | (5,340) | | | | | | (5,258) | | |
|
Aleph Group,Inc股东应占净收入(亏损)
|
| | | | | | | 20,975 | | | | | | (3,051) | | |
| 每股净收益(亏损): | | | | | | | | | | | | | | | | |
|
Aleph Group,Inc股东应占每股基本盈利(亏损)
普通股(1) |
| |
3
|
| | | | 0.00 | | | | | | (0.00) | | |
|
Aleph Group,Inc股东每股普通股应占摊薄后每股收益(亏损)(1)
|
| |
3
|
| | | | 0.00 | | | | | | (0.00) | | |
| | | |
2021
|
| |
2020
|
| ||||||
|
净收入
|
| | | | 26,315 | | | | | | 2,207 | | |
| 其他综合(亏损)收入:(1) | | | | | | | | | | | | | |
|
外币换算
|
| | | | (3,340) | | | | | | 2,595 | | |
|
综合收益总额
|
| | | | 22,975 | | | | | | 4,802 | | |
|
减:归属于非控制性权益的综合收益
|
| | | | (5,198) | | | | | | (6,237) | | |
|
Aleph Group,Inc股东应占全面收益(亏损)总额
|
| | | | 17,777 | | | | | | (1,435) | | |
| | | |
普通
股票(1) |
| |
附加
缴入 资本(2) |
| |
累计
赤字 |
| |
累计
其他 全面 损失 |
| |
非控制性
兴趣 |
| |
合计
|
| ||||||||||||||||||
|
截至2020年1月1日的余额
|
| | | | 14,760 | | | | | | 11,716 | | | | | | (1,619) | | | | | | (4,849) | | | | | | 8,581 | | | | | | 28,589 | | |
|
雇员补偿
福利-幻影期权计划 (见附注24) |
| | | | — | | | | | | — | | | | | | 403 | | | | | | — | | | | | | 131 | | | | | | 534 | | |
|
在索尼上执行的资本化
买断交易(见附注15) |
| | | | — | | | | | | 24,327 | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,327 | | |
|
额外购买HHLUK股份(见附注19)
|
| | | | — | | | | | | (10,605) | | | | | | — | | | | | | — | | | | | | (5,059) | | | | | | (15,664) | | |
|
净(亏损)收入
|
| | | | — | | | | | | — | | | | | | (3,051) | | | | | | — | | | | | | 5,258 | | | | | | 2,207 | | |
|
其他综合收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,616 | | | | | | 979 | | | | | | 2,595 | | |
|
截至2020年12月31日的余额
|
| | | | 14,760 | | | | | | 25,438 | | | | | | (4,267) | | | | | | (3,233) | | | | | | 9,890 | | | | | | 42,588 | | |
|
发行股份以换取非控股权益(见附注13)
|
| | | | 5,240 | | | | | | 6,040 | | | | | | — | | | | | | — | | | | | | (11,280) | | | | | | — | | |
|
出资(见附注13)
|
| | | | 88 | | | | | | 9,912 | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,000 | | |
|
股票期权计划-基于共享的薪酬(见附注13)
|
| | | | — | | | | | | 2,916 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,916 | | |
|
股息分配(见附注13)
|
| | | | — | | | | | | — | | | | | | (16,082) | | | | | | — | | | | | | (3,365) | | | | | | (19,447) | | |
|
视同股息分配(3)
|
| | | | — | | | | | | — | | | | | | (3,617) | | | | | | — | | | | | | — | | | | | | (3,617) | | |
|
净收入
|
| | | | — | | | | | | — | | | | | | 20,975 | | | | | | — | | | | | | 5,340 | | | | | | 26,315 | | |
|
其他综合损失
|
| | | | — | | | | | | — | | | | | | — | | | | | | (3,198) | | | | | | (142) | | | | | | (3,340) | | |
|
截至2021年12月31日的余额
|
| | | | 20,088 | | | | | | 44,306 | | | | | | (2,991) | | | | | | (6,431) | | | | | | 443 | | | | | | 55,415 | | |
| | | |
2021
|
| |
2020
|
| ||||||
|
净收入
|
| | | | 26,315 | | | | | | 2,207 | | |
| 为使合并净收入与经营活动所产生的现金净额相一致而进行的调整: | | | | | | | | | | | | | |
|
未实现外汇
|
| | | | 911 | | | | | | 6,355 | | |
|
信贷损失备抵
|
| | | | 3,881 | | | | | | 3,937 | | |
|
折旧及摊销费用
|
| | | | 2,265 | | | | | | 1,978 | | |
|
应计未付长期激励计划
|
| | | | 1,003 | | | | | | — | | |
|
幻影期权计划
|
| | | | — | | | | | | 534 | | |
|
股票期权计划
|
| | | | 2,916 | | | | | | | | |
|
财产和设备的注销
|
| | | | 37 | | | | | | — | | |
|
应计利息费用净额
|
| | | | 455 | | | | | | — | | |
|
递延税款
|
| | | | (3,063) | | | | | | 353 | | |
| 资产和负债变动 | | | | | | | | | | | | | |
|
应收账款和应计应收款项的增加
|
| | | | (63,590) | | | | | | (46,212) | | |
|
其他流动资产(增加)/减少额
|
| | | | 1,120 | | | | | | 1,036 | | |
|
预付费用(增加)/减少额
|
| | | | (670) | | | | | | 399 | | |
|
应付账款和应计费用的增加
|
| | | | 94,453 | | | | | | 78,679 | | |
|
应付薪金和社会保障的增加
|
| | | | 6,145 | | | | | | 3,594 | | |
|
客户预付款增加
|
| | | | 7,110 | | | | | | 349 | | |
|
其他负债的增加
|
| | | | 108 | | | | | | — | | |
|
应付所得税(减少)/增加额
|
| | | | (3,372) | | | | | | 2,992 | | |
|
利息的支付
|
| | | | (513) | | | | | | (150) | | |
|
其他应付税款的增加
|
| | | | 3,631 | | | | | | 3,849 | | |
|
经营活动所产生的现金净额
|
| | | | 79,142 | | | | | | 59,900 | | |
| 投资活动产生的现金流量: | | | | | | | | | | | | | |
|
购置财产和设备
|
| | | | (802) | | | | | | (197) | | |
|
无形资产的取得
|
| | | | (2,231) | | | | | | (990) | | |
|
短期投资增加
|
| | | | (2,500) | | | | | | — | | |
|
向关联方发放贷款
|
| | | | (2,017) | | | | | | — | | |
|
对关联方贷款的收款
|
| | | | 2,880 | | | | | | — | | |
|
为收购业务支付的款项,已购现金净额
|
| | | | (11,580) | | | | | | — | | |
|
投资活动所用现金净额
|
| | | | (16,250) | | | | | | (1,187) | | |
| 筹资活动产生的现金流量: | | | | | | | | | | | | | |
|
贷款收益
|
| | | | 28,450 | | | | | | 2,536 | | |
|
支付信贷额度
|
| | | | (13,995) | | | | | | (563) | | |
|
股息支付
|
| | | | (20,709) | | | | | | — | | |
|
资本贡献
|
| | | | 10,000 | | | | | | — | | |
|
支付与收购非控股权益有关的递延对价
|
| | | | (8,972) | | | | | | — | | |
|
筹资活动提供的(使用的)现金净额
|
| | | | (5,226) | | | | | | 1,973 | | |
|
外汇汇率变动对现金及现金等价物的影响
|
| | | | (4,106) | | | | | | 813 | | |
|
现金、现金等价物和受限制现金净增加额
|
| | | | 53,560 | | | | | | 61,499 | | |
|
年初现金、现金等价物和限制性现金
|
| | | | 70,628 | | | | | | 9,129 | | |
|
年末现金、现金等价物和限制性现金
|
| | | | 124,188 | | | | | | 70,628 | | |
| 其他现金流量信息的补充披露: | | | | | | | | | | | | | |
|
本年度支付的利息现金
|
| | | | (513) | | | | | | (150) | | |
|
本年度支付的所得税现金
|
| | | | (8,677) | | | | | | (3,970) | | |
| 非现金投资活动: | | | | | | | | | | | | | |
|
收购Ad Dynamo(附注25)
|
| | | | 13,079 | | | | | | — | | |
| 非现金融资活动: | | | | | | | | | | | | | |
|
债务资本化(附注15)
|
| | | | — | | | | | | 24,327 | | |
|
以应收贷款支付股息(附注13)
|
| | | | 1,820 | | | | | | — | | |
|
已分配股息的预扣税
|
| | | | 535 | | | | | | — | | |
|
以应收贷款清偿债务(附注19)
|
| | | | 1,336 | | | | | | 3,000 | | |
|
收购非控股权益(Akuma Flip-Up,附注13)
|
| | | | 11,280 | | | | | | — | | |
|
收购非控股权益(附注19)
|
| | | | — | | | | | | 15,664 | | |
|
股东
|
| |
股本权益
在Aleph(%) |
| |||
|
目标
|
| | | | 48.9(1) | | |
|
阿库马
|
| | | | 22.2(2) | | |
|
SPT
|
| | | | 5.4 | | |
|
CVC
|
| | | | 23.5 | | |
| 合计 | | | | | 100.0 | | |
|
股东
|
| |
股本权益
在Aleph(%) |
| |||
|
目标
|
| | | | 47.4 | | |
|
阿库马
|
| | | | 22.1 | | |
|
SPT
|
| | | | 5.4 | | |
|
CVC
|
| | | | 23.4 | | |
|
其他
|
| | | | 1.7 | | |
| 合计 | | | | | 100.0 | | |
| | | |
普通
股票 |
| |
附加
实收资本 |
| |
保留
收益 (累计 赤字) |
| |
累计
其他 全面 损失 |
| |
非-
控制 兴趣 |
| |
合计
|
| ||||||||||||||||||
|
截至2020年1月1日的IMS余额
|
| | | | 18 | | | | | | 26,458 | | | | | | (1,352) | | | | | | (4,849) | | | | | | 8,581 | | | | | | 28,856 | | |
|
报告实体的变更
|
| | | | 14,742 | | | | | | (14,742) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
其他调整(1)
|
| | | | — | | | | | | — | | | | | | (267) | | | | | | — | | | | | | — | | | | | | (267) | | |
|
截至1月1日Aleph的余额,
2020 |
| | | | 14,760 | | | | | | 11,716 | | | | | | (1,619) | | | | | | (4,849) | | | | | | 8,581 | | | | | | 28,589 | | |
| | | | | | |
持股百分比
|
| |||
|
子公司
|
| |
国家
|
| |
2021
|
| |
2020
|
|
|
IMS Internet Media Services,Inc.
|
| |
美国
|
| |
100.00%
|
| |
100.00%
|
|
|
10MIDIA Publicidade e Propaganda Ltda。
|
| |
巴西
|
| |
100.00%
|
| |
100.00%
|
|
|
Personal Corp.墨西哥,S.de R.L.de C.V。(4)
|
| |
墨西哥
|
| |
—
|
| |
100.00%
|
|
|
互联网媒体墨西哥,S.de R.L.de C.V。
|
| |
墨西哥
|
| |
100.00%
|
| |
100.00%
|
|
|
IMS Media,LLC及其子公司:
|
| |
美国
|
| |
100.00%
|
| |
100.00%
|
|
|
•
互联网媒体服务欧洲有限公司。
|
| |
西班牙
|
| |
100.00%
|
| |
100.00%
|
|
|
•
Internet Media Services Europe S.L.(意大利分公司)
|
| |
意大利
|
| |
100.00%
|
| |
100.00%
|
|
|
互联网媒体服务哥伦比亚公司
|
| |
哥伦比亚
|
| |
100.00%
|
| |
100.00%
|
|
|
Radobel S.A.及其子公司:
|
| |
乌拉圭
|
| |
100.00%
|
| |
100.00%
|
|
|
•
IMS Argentina S.R.L。
|
| |
阿根廷
|
| |
100.00%
|
| |
100.00%
|
|
|
•
IMS智利水疗中心
|
| |
智利
|
| |
100.00%
|
| |
100.00%
|
|
|
•
Blue Sky Servicios de Publicidade Ltda。
|
| |
巴西
|
| |
100.00%
|
| |
100.00%
|
|
|
•
IMS-Brasil Marketing e Publicidade Ltda。
|
| |
巴西
|
| |
100.00%
|
| |
100.00%
|
|
|
•
互联网媒体服务秘鲁,S.R.L。
|
| |
秘鲁
|
| |
100.00%
|
| |
100.00%
|
|
|
•
Neokei S.A.:
|
| |
乌拉圭
|
| |
75.00%
|
| |
75.00%
|
|
|
–
Social Media S.A.(阿根廷)
|
| |
阿根廷
|
| |
74.91%
|
| |
74.91%
|
|
|
–
Social Media S.A.(巴拿马)
|
| |
巴拿马
|
| |
75.00%
|
| |
75.00%
|
|
|
–
Snack Media S.A.de C.V.(墨西哥)
|
| |
墨西哥
|
| |
71.25%
|
| |
71.25%
|
|
|
–
Social Snack S.L。(3)
|
| |
西班牙
|
| |
75.00%
|
| |
—
|
|
|
IMS互联网媒体服务巴拿马,S.de R.L。
|
| |
巴拿马省
|
| |
100.00%
|
| |
100.00%
|
|
| | | | | | |
持股百分比
|
| |||
|
子公司
|
| |
国家
|
| |
2021
|
| |
2020
|
|
|
互联网媒体服务厄瓜多尔,S.A。
|
| |
厄瓜多尔
|
| |
100.00%
|
| |
100.00%
|
|
|
HHLUK,一家控股公司及其子公司(1):
|
| |
英国
|
| |
100.00%
|
| |
75.50%
|
|
|
•
Httpool Online Marketing GmbH
|
| |
奥地利
|
| |
100.00%
|
| |
75.50%
|
|
|
•
Httpool Bulgaria EEOD
|
| |
保加利亚
|
| |
100.00%
|
| |
75.50%
|
|
|
•
Httpool A.S
|
| |
捷克共和国
|
| |
100.00%
|
| |
75.50%
|
|
|
•
HTTPOOL亚洲有限公司
|
| |
香港
|
| |
100.00%
|
| |
75.50%
|
|
|
•
Httpool Digital Private Limited
|
| |
印度
|
| |
100.00%
|
| |
75.47%
|
|
|
•
Httpool在线和移动广告SRL
|
| |
罗马尼亚
|
| |
100.00%
|
| |
75.50%
|
|
|
•
Httpool LLC
|
| |
俄罗斯
|
| |
100.00%
|
| |
75.50%
|
|
|
•
Httpool Hellas S.M.P.C
|
| |
希腊
|
| |
100.00%
|
| |
75.50%
|
|
|
•
Httpool Baltics OU
|
| |
爱沙尼亚
|
| |
100.00%
|
| |
75.50%
|
|
|
•
Httpool数字营销FZE
|
| |
阿拉伯联合酋长国
|
| |
100.00%
|
| |
75.50%
|
|
|
•
Httpool Polska Sp。Z.O.O
|
| |
波兰
|
| |
100.00%
|
| |
75.50%
|
|
|
•
Httpool sh.p.k
|
| |
科索沃
|
| |
100.00%
|
| |
75.50%
|
|
|
•
Httpool Internet Marketing,D.O.O。
|
| |
斯洛文尼亚
|
| |
100.00%
|
| |
75.50%
|
|
|
•
Httpool Ukraine LLC
|
| |
乌克兰
|
| |
100.00%
|
| |
75.50%
|
|
|
•
Httpool Doo Beograd
|
| |
塞尔维亚
|
| |
100.00%
|
| |
75.50%
|
|
|
•
Httpool Drushtvo ZA网络营销Dooel Skopje
|
| |
马其顿
|
| |
100.00%
|
| |
75.50%
|
|
|
•
Httpool Digital Malaysia Sdn。Bhd。
|
| |
马来西亚
|
| |
100.00%
|
| |
75.50%
|
|
|
•
Httpool Hungary Kft。
|
| |
匈牙利
|
| |
100.00%
|
| |
75.50%
|
|
|
•
Noovo Internet D.O.O。
|
| |
克罗地亚
|
| |
100.00%
|
| |
75.50%
|
|
|
•
Httpool Digital Indonesia (2)
|
| |
印度尼西亚
|
| |
100.00%
|
| |
38.50%
|
|
|
•
Httpool Latvia Sia
|
| |
拉脱维亚
|
| |
100.00%
|
| |
75.50%
|
|
|
•
立陶宛UAB
|
| |
立陶宛
|
| |
100.00%
|
| |
75.50%
|
|
|
•
Httpool Bangladesh Limited
|
| |
孟加拉国
|
| |
100.00%
|
| |
75.50%
|
|
|
•
HTTPOOL LAO SOLE CO.,LTD。
|
| |
老挝
|
| |
100.00%
|
| |
75.50%
|
|
|
•
Httpool Myanmar Limited
|
| |
缅甸
|
| |
100.00%
|
| |
75.50%
|
|
|
•
HTTPOOL(柬埔寨)有限公司
|
| |
柬埔寨
|
| |
100.00%
|
| |
75.50%
|
|
|
•
Httpool AB
|
| |
瑞典
|
| |
100.00%
|
| |
75.50%
|
|
|
•
Httpool Oy
|
| |
芬兰
|
| |
100.00%
|
| |
75.50%
|
|
|
•
Httpool丹麦APS (3)
|
| |
丹麦
|
| |
100.00%
|
| |
—
|
|
|
•
Httpool Norway AS (3)
|
| |
挪威
|
| |
100.00%
|
| |
—
|
|
|
•
HTTPOOL哈萨克斯坦有限责任公司(3)
|
| |
哈萨克斯坦
|
| |
100.00%
|
| |
—
|
|
|
•
Httpool Digital Pte.Ltd.(3)
|
| |
新加坡
|
| |
100.00%
|
| |
—
|
|
|
•
Httpool Digital蒙古有限责任公司(3)
|
| |
蒙古
|
| |
100.00%
|
| |
—
|
|
|
•
Httpool Pvt.Ltd.(3)
|
| |
尼泊尔
|
| |
100.00%
|
| |
—
|
|
|
•
HTTPool by Limited Liability Company (3)
|
| |
白俄罗斯
|
| |
100.00%
|
| |
—
|
|
|
•
Ad Dynamo International Limited及其附属公司:(3)
|
| |
南非
|
| |
100.00%
|
| |
—
|
|
|
–
Bangers and Mash(南非)(3)
|
| |
南非
|
| |
100.00%
|
| |
—
|
|
|
–
Ad Dynamo控股有限公司及其附属公司:(3)
|
| |
英国
|
| |
100.00%
|
| |
—
|
|
|
•
Ad Dynamo肯尼亚有限公司(3)
|
| |
肯尼亚
|
| |
100.00%
|
| |
—
|
|
|
•
Ad Dynamo UK有限公司(3)
|
| |
英国
|
| |
100.00%
|
| |
—
|
|
|
•
Ad Dynamo Ireland Limited (3)
|
| |
爱尔兰
|
| |
100.00%
|
| |
—
|
|
| | | |
年度收入增长率
考虑过(1) |
| |
长期增长
费率 |
| |
平均折现率(1)
|
| |||||||||
| | | |
31.12.2021(3)
|
| |
31.12.2020
|
| |
31.12.2021
|
| |
31.12.2020
|
| |
31.12.2021
|
| |
31.12.2020
|
|
|
美国
|
| |
21%至41%
|
| |
20%至40%
|
| |
2%
|
| |
2%
|
| |
8%
|
| |
9%
|
|
|
欧洲和亚太地区
|
| |
36%
|
| |
26%至40%
|
| |
2%
|
| |
2%
|
| |
20%
|
| |
20%
|
|
| 非洲(2) | | |
8%至73%
|
| |
—
|
| |
2%
|
| |
—
|
| |
38%
|
| |
—
|
|
| | | |
2021年12月31日
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
货币
|
| |
欧元(欧元)
|
| |
S.A。
兰德 |
| |
阿根廷人
比索 |
| |
俄文
卢布 |
| |
美国。
美元 |
| |
巴西人
真实的 |
| |
其他
|
| |
合计
|
| ||||||||||||||||||||||||
|
物业、厂房及设备
|
| | | | 18,943 | | | | | | — | | | | | | 8,072 | | | | | | 1,034 | | | | | | 154,680 | | | | | | 2,424 | | | | | | 12,536 | | | | | | 197,689 | | |
|
负债
|
| | | | (43,158) | | | | | | (7,151) | | | | | | (11,068) | | | | | | (2,209) | | | | | | (152,381) | | | | | | (361) | | | | | | (9,654) | | | | | | (225,982) | | |
|
资产/(负债),净额
|
| | | | (24,215) | | | | | | (7,151) | | | | | | (2,996) | | | | | | (1,175) | | | | | | 2,299 | | | | | | 2,063 | | | | | | 2,882 | | | | | | (28,293) | | |
| | | |
2021
|
| |
2020
|
| ||||||||||||||||||
| | | |
基本EPS
|
| |
稀释每股收益
|
| |
基本LPS
|
| |
稀释后的LP
|
| ||||||||||||
|
每股净收益(亏损)(1)
|
| | | | 0.00 | | | | | | 0.00 | | | | | | (0.00) | | | | | | (0.00) | | |
| 分子: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
净收入
|
| | | | 26,315 | | | | | | 26,315 | | | | | | 2,207 | | | | | | 2,207 | | |
|
减:归因于公司的净收入
非控制性权益 |
| | | | (5,340) | | | | | | (5,340) | | | | | | (5,258) | | | | | | (5,258) | | |
|
Aleph Group,Inc股东的净收入(亏损)
|
| | | | 20,975 | | | | | | 20,975 | | | | | | (3,051) | | | | | | (3,051) | | |
| 分母: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
加权平均普通股数量
杰出的 |
| | | | 169,903,623,436 | | | | | | 170,027,566,727 | | | | | | 147,600,000,000 | | | | | | 147,600,000,000 | | |
| | | |
2021
|
| |
2020
|
| ||||||
|
以美元计的现金和银行存款
|
| | | | 38,260 | | | | | | 22,953 | | |
|
外币现金和银行存款
|
| | | | 69,789 | | | | | | 47,675 | | |
|
美元定期存款
|
| | | | 5,004 | | | | | | — | | |
|
现金及现金等价物共计
|
| | | | 113,053 | | | | | | 70,628 | | |
| | | |
2021
|
| |
2020
|
| ||||||
|
限制现金(1)
|
| | | | 11,135 | | | | | | — | | |
|
受限制现金总额
|
| | | | 11,135 | | | | | | — | | |
| | | |
2021
|
| |
2020
|
| ||||||
| 应收账款 | | | | | | | | | | | | | |
|
应收账款(1)
|
| | | | 149,584 | | | | | | 88,583 | | |
|
诉讼中的应收款项
|
| | | | 1,957 | | | | | | 2,121 | | |
|
应收账款共计
|
| | | | 151,541 | | | | | | 90,704 | | |
| 应计应收款项 | | | | | | | | | | | | | |
|
表示
|
| | | | 33,044 | | | | | | 25,217 | | |
|
白标/跨渠道服务
|
| | | | 4,299 | | | | | | 2,111 | | |
|
其他
|
| | | | 657 | | | | | | 343 | | |
|
应计应收款项总额
|
| | | | 38,000 | | | | | | 27,671 | | |
|
应收账款和应计应收款项共计
|
| | | | 189,541 | | | | | | 118,375 | | |
| | | |
2021
|
| |
2020
|
| ||||||
|
年初余额
|
| | | | 27,671 | | | | | | 12,965 | | |
|
发票金额(不含增值税)
|
| | | | (27,671) | | | | | | (12,965) | | |
|
应计应收款项的增加
|
| | |
|
38,000
|
| | | | | 27,671 | | |
|
年末余额
|
| | | | 38,000 | | | | | | 27,671 | | |
| | | |
2021
|
| |
2020
|
| ||||||
|
未到期
|
| | | | 106,085 | | | | | | 78,304 | | |
|
3个月内
|
| | | | 35,092 | | | | | | 5,599 | | |
|
4-12个月内
|
| | | | 7,175 | | | | | | 3,989 | | |
|
超过12个月
|
| | | | 3,189 | | | | | | 2,812 | | |
| 合计 | | | | | 151,541 | | | | | | 90,704 | | |
| | | |
2021
|
| |
2020
|
| ||||||
|
特定客户津贴
|
| | | | (4,096) | | | | | | (3,080) | | |
|
全球预期信贷损失
|
| | | | (3,784) | | | | | | (1,887) | | |
|
信贷损失备抵总额
|
| | | | (7,880) | | | | | | (4,967) | | |
| | | |
截至本年度
2021年12月31日 |
| |
截至本年度
2020年12月31日 |
| ||||||
|
年初余额
|
| | | | (4,967) | | | | | | (821) | | |
|
首次采用CECL对期初股本的影响(见附注2.3)
|
| | | | — | | | | | | (361) | | |
|
信贷损失准备金增加
|
| | | | (3,881) | | | | | | (1,525) | | |
|
购置发电机
|
| | | | (209) | | | | | | — | | |
|
诉讼及其他项下应收款项备抵的增加
|
| | | | — | | | | | | (2,412) | | |
|
年内注销
|
| | | | 960 | | | | | | 152 | | |
|
外币换算调整
|
| | | | 217 | | | | | | — | | |
|
年末余额
|
| | | | (7,880) | | | | | | (4,967) | | |
| | | |
2021
|
| |
2020
|
| ||||||
|
所得税抵免
|
| | | | 3,261 | | | | | | 5,331 | | |
|
应收增值税
|
| | | | 2,538 | | | | | | 2,337 | | |
|
其他
|
| | | | 1,317 | | | | | | 642 | | |
|
其他流动资产共计
|
| | | | 7,116 | | | | | | 8,310 | | |
| | | |
估计数
使用寿命 (以年为单位) |
| |
2021
|
| |
2020
|
| ||||||
|
租赁权益改善
|
| |
7
|
| | | | 1,058 | | | | | | 1,545 | | |
|
计算机设备
|
| |
3
|
| | | | 2,703 | | | | | | 2,034 | | |
|
家具和固定装置
|
| |
5 - 15
|
| | | | 870 | | | | | | 807 | | |
|
车辆
|
| |
5
|
| | | | 5 | | | | | | 6 | | |
|
财产和设备共计
|
| | | | | | | 4,636 | | | | | | 4,392 | | |
|
减:累计折旧
|
| | | | | | | (3,276) | | | | | | (3,315) | | |
|
物业及设备净额共计
|
| | | | | | | 1,360 | | | | | | 1,077 | | |
| | | |
2021
|
| |
2020
|
| ||||||
|
租赁权益改善
|
| | | | 159 | | | | | | 323 | | |
|
计算机设备
|
| | | | 823 | | | | | | 358 | | |
|
家具和固定装置
|
| | | | 378 | | | | | | 396 | | |
|
物业及设备净额共计
|
| | | | 1,360 | | | | | | 1,077 | | |
| | | |
估计数
使用寿命 (以年为单位) |
| |
2021
|
| |
2020
|
| ||||||
|
商品名称Name
|
| |
3 - 10
|
| | | | 1,214 | | | | | | 656 | | |
|
伙伴关系
|
| |
3 - 9
|
| | | | 16,392 | | | | | | 1,441 | | |
|
客户关系
|
| |
5
|
| | | | 2,586 | | | | | | 2,586 | | |
|
软件开发
|
| |
4
|
| | | | 4,444 | | | | | | 2,716 | | |
|
购买的软件
|
| |
5
|
| | | | 2,127 | | | | | | 1,851 | | |
|
无形资产总额
|
| | | | | | | 26,763 | | | | | | 9,250 | | |
| 减:累计摊销 | | | | | | | | | | | | | | | | |
|
商品名称Name
|
| | | | | | | (303) | | | | | | (222) | | |
|
伙伴关系
|
| | | | | | | (1,455) | | | | | | (1,166) | | |
|
客户关系
|
| | | | | | | (2,172) | | | | | | (1,652) | | |
|
软件开发
|
| | | | | | | (904) | | | | | | (392) | | |
|
购买的软件
|
| | | | | | | (1,355) | | | | | | (1,210) | | |
|
无形资产累计摊销总额
|
| | | | | | | (6,189) | | | | | | (4,642) | | |
|
无形资产,净值共计
|
| | | | | | | 20,574 | | | | | | 4,608 | | |
| | | |
2021
|
| |
2020
|
| ||||||
|
商品名称Name
|
| | | | 911 | | | | | | 434 | | |
|
伙伴关系
|
| | | | 14,937 | | | | | | 275 | | |
|
客户关系
|
| | | | 414 | | | | | | 934 | | |
|
软件开发
|
| | | | 3,540 | | | | | | 2,324 | | |
|
购买的软件
|
| | | | 772 | | | | | | 641 | | |
|
无形资产,净值共计
|
| | | | 20,574 | | | | | | 4,608 | | |
|
在截至12月31日的一年里,
|
| |
估计数
摊销 费用 |
| |||
|
2022
|
| | | | 3,761 | | |
|
2023
|
| | | | 3,286 | | |
|
2024
|
| | | | 2,778 | | |
|
2025
|
| | | | 2,310 | | |
|
2026
|
| | | | 1,882 | | |
|
2027年及以后
|
| | | | 6,557 | | |
| 合计 | | | | | 20,574 | | |
| | | |
2021
|
| |
2020
|
| ||||||
| 美国(1) | | | | | 21,813 | | | | | | 21,813 | | |
|
欧洲和亚太地区(2)
|
| | | | 6,633 | | | | | | 6,633 | | |
| 非洲(3) | | | | | 13,258 | | | | | | — | | |
|
商誉总额
|
| | | | 41,704 | | | | | | 28,446 | | |
| | | |
截至本年度
2021年12月31日 |
| |
截至本年度
2020年12月31日 |
| ||||||
|
年初余额
|
| | |
|
28,446
|
| | | |
|
28,446
|
| |
|
业务收购(附注25)
|
| | | | 13,301 | | | | | | — | | |
|
汇率变动的影响
|
| | | | (43) | | | | | | — | | |
|
年末余额
|
| | | | 41,704 | | | | | | 28,446 | | |
| | | |
截至本年度
2021年12月31日 |
| |
截至本年度
2020年12月31日 |
| ||||||
|
净收入
|
| | | | 131,139 | | | | | | 70,272 | | |
|
经调整EBITDA(1)
|
| | | | 48,844 | | | | | | 20,049 | | |
| | | |
截至本年度
2021年12月31日 |
| |
截至本年度
2020年12月31日 |
| ||||||
|
净收入
|
| | | | 26,315 | | | | | | 2,207 | | |
| 调整数: | | | | | | | | | | | | | |
|
所得税费用
|
| | | | 8,577 | | | | | | 7,315 | | |
|
外币交易净损失
|
| | | | 1,081 | | | | | | 7,405 | | |
|
利息支出净额
|
| | | | 1,057 | | | | | | 736 | | |
|
折旧及摊销费用
|
| | | | 2,265 | | | | | | 1,978 | | |
|
长期激励计划
|
| | | | 2,798 | | | | | | 337 | | |
|
首次公开发行费用(未资本化)
|
| | | | 1,722 | | | | | | — | | |
|
从阿库马的翻转开始征收印花税
|
| | | | 1,512 | | | | | | — | | |
|
股票期权计划-基于共享的薪酬(注13)
|
| | | | 2,916 | | | | | | — | | |
|
收购业务的交易相关费用
|
| | | | 601 | | | | | | 71 | | |
|
经调整EBITDA
|
| | | | 48,844 | | | | | | 20,049 | | |
| | | |
截至本年度
2021年12月31日 |
| |
截至本年度
2020年12月31日 |
| ||||||
| 欧洲 | | | | | | | | | | | | | |
|
斯洛文尼亚
|
| | | | 20,897 | | | | | | 15,371 | | |
|
拉脱维亚
|
| | | | 13,208 | | | | | | 7,276 | | |
|
爱沙尼亚
|
| | | | 8,713 | | | | | | 2,444 | | |
|
奥地利
|
| | | | 7,762 | | | | | | 5,749 | | |
|
其他(*)
|
| | | | 41,189 | | | | | | 19,435 | | |
|
欧洲小计
|
| | | | 91,769 | | | | | | 50,275 | | |
| APAC | | | | | | | | | | | | | |
|
柬埔寨
|
| | | | 5,872 | | | | | | 488 | | |
|
孟加拉国
|
| | | | 3,287 | | | | | | 760 | | |
|
印度
|
| | | | 3,037 | | | | | | 2,018 | | |
|
阿拉伯联合酋长国
|
| | | | 2,075 | | | | | | 759 | | |
|
其他(*)
|
| | | | 3,062 | | | | | | 2,302 | | |
|
亚太经合组织小计
|
| | | | 17,333 | | | | | | 6,327 | | |
|
欧洲和亚太国家共计
|
| | | | 109,102 | | | | | | 56,602 | | |
| 美国 | | | | | | | | | | | | | |
|
美国
|
| | | | 8,263 | | | | | | 2,706 | | |
|
墨西哥
|
| | | | 5,491 | | | | | | 3,052 | | |
|
阿根廷
|
| | | | 2,000 | | | | | | 4,100 | | |
|
巴拿马
|
| | | | 1,707 | | | | | | 1,811 | | |
|
其他(*)
|
| | | | 3,779 | | | | | | 2,001 | | |
|
美国总计
|
| | | | 21,240 | | | | | | 13,670 | | |
| 非洲(1) | | | | | | | | | | | | | |
|
南非
|
| | | | 776 | | | | | | — | | |
|
其他(*)
|
| | | | 21 | | | | | | — | | |
|
非洲共计
|
| | | | 797 | | | | | | — | | |
|
净收入总额
|
| | | | 131,139 | | | | | | 70,272 | | |
| | | |
2021
|
| |
2020
|
| ||||||
| 欧洲和亚太地区 | | | | | | | | | | | | | |
|
斯洛文尼亚
|
| | | | 3,818 | | | | | | 2,775 | | |
|
其他(*)
|
| | | | 988 | | | | | | 315 | | |
|
欧洲和亚太国家共计
|
| | | | 4,806 | | | | | | 3,090 | | |
| 美国 | | | | | | | | | | | | | |
|
美国
|
| | | | 1,209 | | | | | | 2,022 | | |
|
其他(*)
|
| | | | 500 | | | | | | 573 | | |
|
美国总计
|
| | | | 1,709 | | | | | | 2,595 | | |
| 非洲 | | | | | | | | | | | | | |
|
南非
|
| | | | 15,419 | | | | |
|
—
|
| |
|
非洲共计
|
| | | | 15,419 | | | | | | — | | |
|
固定资产总额
|
| | | | 21,934 | | | | | | 5,685 | | |
| | | |
2021
|
| |
2020
|
| ||||||
|
应付贸易
|
| | | | 175,355 | | | | | | 112,965 | | |
|
媒体费用应计
|
| | | | 69,482 | | | | | | 29,973 | | |
|
应付账款和应计费用共计
|
| | | | 244,837 | | | | | | 142,938 | | |
| | | |
2021
|
| |
2020
|
| ||||||
|
年初余额
|
| | | | 3,197 | | | | | | 2,831 | | |
|
为客户提供的服务(1)
|
| | | | (3,197) | | | | | | (2,831) | | |
|
提前收取的客户款项
|
| | | | 11,110 | | | | | | 3,197 | | |
|
年末余额
|
| | | | 11,110 | | | | | | 3,197 | | |
|
类型
|
| |
机构
|
| |
货币
|
| |
应计
利息 |
| |
加权
平均数 息率 |
| |
2021
|
| |||||||||
|
贷款
|
| |
花旗银行
|
| |
美元
|
| | | | 69 | | | | | | 3.05% | | | | | | 19,069(1) | | |
|
应付贷款总额
|
| | | | | | | | | | | | | | | | | | | | | | 19,069 | | |
|
其他金融负债共计(2)
|
| | | | | | | | | | | | | | | | | | | | |
|
13,079
|
| |
|
应付贷款和其他金融负债共计
|
| | | | | | | | | | | | | | | | | | | | | | 32,148 | | |
|
类型
|
| |
机构
|
| |
货币
|
| |
应计
利息 |
| |
加权
平均数 息率 |
| |
2020
|
| |||||||||
|
贷款
|
| |
花旗银行
|
| |
美元
|
| | | | 66 | | | | | | 3.87% | | | | | | 5,066(1) | | |
|
贷款
|
| |
CEF
|
| |
巴西雷亚尔
|
| | | | — | | | | | | 11.80% | | | | | | 21 | | |
|
应付贷款总额
|
| | | | | | | | | | | | | | | | | | | | | | 5,087 | | |
|
其他金融负债共计
|
| | | | | | | | | | | | | | | | | | | | | | — | | |
|
应付贷款和其他金融负债共计
|
| | | | | | | | | | | | | | | | | | | | | | 5,087 | | |
| | | |
2021
|
| |
2020
|
| ||||||
|
年初余额
|
| | | | 5,087 | | | | | | 30,607 | | |
|
贷款收益(包括信贷额度)
|
| | | | 28,450 | | | | | | 2,536 | | |
|
支付信贷额度
|
| | | | (13,995) | | | | | | (563) | | |
|
债务-Ad Dynamo收购
|
| | | | 13,079 | | | | | | — | | |
|
支付的利息
|
| | | | (513) | | | | | | (150) | | |
|
债务资本化
|
| | | | — | | | | | | (24,327) | | |
|
以应收贷款注销债务(附注19)
|
| | | | — | | | | | | (3,000) | | |
|
应计利息
|
| | | | 516 | | | | | | 201 | | |
|
汇兑差额、外币折算、利息及其他
|
| | | | (476) | | | | | | (217) | | |
|
年末余额
|
| | | | 32,148 | | | | | | 5,087 | | |
| | | |
截至本年度
2021年12月31日 |
| |
截至本年度
2020年12月31日 |
| ||||||
| 表示(1) | | | | | 122,220 | | | | | | 61,829 | | |
|
白标/跨渠道服务(1)
|
| | | | 4,636 | | | | | | 6,094 | | |
| 其他(1) | | | | | 4,283 | | | | | | 2,349 | | |
|
净收入总额
|
| | | | 131,139 | | | | | | 70,272 | | |
| | | |
截至本年度
2021年12月31日 |
| |
截至本年度
2020年12月31日 |
| ||||||
|
工资和社会保障税
|
| | | | 14,893 | | | | | | 12,457 | | |
|
其他
|
| | | | 1,587 | | | | | | 1,122 | | |
|
收入总成本
|
| | | | 16,480 | | | | | | 13,579 | | |
| | | |
截至本年度
2021年12月31日 |
| |
截至本年度
2020年12月31日 |
| ||||||
|
工资和社会保障税
|
| | | | 35,585 | | | | | | 17,387 | | |
|
专业费用
|
| | | | 13,282 | | | | | | 4,433 | | |
|
预期信用损失
|
| | | | 3,881 | | | | | | 3,937 | | |
|
销售佣金
|
| | | | 6,292 | | | | | | 3,059 | | |
|
办公室费用
|
| | | | 2,555 | | | | | | 1,568 | | |
|
租金
|
| | | | 1,762 | | | | | | 1,531 | | |
|
差旅和营销费用
|
| | | | 3,230 | | | | | | 1,181 | | |
|
技术
|
| | | | 1,372 | | | | | | 655 | | |
|
其他税项
|
| | | | 5,493 | | | | | | 2,170 | | |
|
其他费用
|
| | | | 1,912 | | | | | | 1,131 | | |
|
销售、一般和行政费用总额
|
| | | | 75,364 | | | | | | 37,052 | | |
| | | |
截至本年度
2021年12月31日 |
| |
截至本年度
2020年12月31日 |
| ||||||
| 当期税收优惠(费用): | | | | | | | | | | | | | |
|
联邦
|
| | | | (1,298) | | | | | | (2,846) | | |
|
国家
|
| | | | (32) | | | | | | (237) | | |
|
外国
|
| | | | (10,310) | | | | | | (3,879) | | |
| | | | | | (11,640) | | | | | | (6,962) | | |
| 递延税收优惠(费用): | | | | | | | | | | | | | |
|
联邦
|
| | | | 248 | | | | | | (110) | | |
|
国家
|
| | | | — | | | | | | (18) | | |
|
外国
|
| | | | 2,815 | | | | | | (225) | | |
| | | | | | 3,063 | | | | | | (353) | | |
|
所得税费用总额
|
| | | | (8,577) | | | | | | (7,315) | | |
| | | |
截至本年度
2021年12月31日 |
| |
截至本年度
2020年12月31日 |
| ||||||
|
所得税前净收入
|
| | | | 34,892 | | | | | | 9,522(3) | | |
|
法定所得税率
|
| | | | 21% | | | | | | 21%(1) | | |
|
按法定税率计算的所得税费用
|
| | | | (7,327) | | | | | | (2,000) | | |
|
预扣税款
|
| | | | (1,346) | | | | | | (1,115) | | |
|
永久性差异
|
| | | | (164) | | | | | | (141) | | |
|
应课税资本化债务(附注15)
|
| | | | — | | | | | | (5,109) | | |
|
估价备抵(增加)/减少额
|
| | | | (666) | | | | | | 1,022 | | |
|
与上一年有关的调整数
|
| | | | — | | | | | | 447 | | |
| | | | | | (178) | | | | | | — | | |
|
所得税爱沙尼亚和拉脱维亚
|
| | | | 708 | | | | | | (1,963)(2) | | |
|
其他
|
| | | | (421) | | | | | | (433) | | |
|
在公司经营所在的国家适用不同法定利率的影响
|
| | | | 1,095 | | | | | | 2,383 | | |
|
全球无形低税收入
|
| | | | (4,129) | | | | | | (2,005) | | |
|
外国税收抵免
|
| | | | 3,851 | | | | | | 1,599 | | |
|
所得税费用总额
|
| | | | (8,577) | | | | | | (7,315) | | |
| | | |
2021
|
| |
2020
|
| ||||||
|
美国。
|
| | | | 368 | | | | | | (9,533) | | |
|
非美国
|
| | | | 34,524 | | | | | | 19,055 | | |
| | | | | | 34,892 | | | | | | 9,522 | | |
| | | |
2021
|
| |
2020
|
| ||||||
| 递延所得税资产 | | | | | | | | | | | | | |
|
净经营亏损
|
| | | | 1,013 | | | | | | 1,156 | | |
|
信贷损失备抵
|
| | | | 1,351 | | | | | | 523 | | |
|
未实现外汇
|
| | | | 840 | | | | | | 1,023 | | |
|
其他暂时性差异(1)
|
| | | | 7,054 | | | | | | 3,524 | | |
|
递延所得税资产共计,净额
|
| | | | 10,258 | | | | | | 6,226 | | |
| 递延所得税负债 | | | | | | | | | | | | | |
|
其他暂时性差异爱沙尼亚
|
| | | | 1,040 | | | | | | 609 | | |
|
其他暂时性差异拉脱维亚
|
| | | | — | | | | | | 1,404 | | |
|
其他暂时性差异美国。
|
| | | | 510 | | | | | | 530 | | |
|
其他
|
| | | | 99 | | | | | | 24 | | |
|
无形资产(2)
|
| | | | 4,300 | | | | | | — | | |
|
递延所得税负债共计
|
| | | | 5,949 | | | | | | 2,567 | | |
| | | |
2021
|
| |||
|
2023
|
| | | | 45 | | |
|
2024
|
| | | | 41 | | |
|
2025
|
| | | | 128 | | |
|
2025年后
|
| | | | 799 | | |
| 合计 | | | | | 1,013 | | |
| | | |
2021
|
| |
2020
|
| ||||||
|
增值税(增值税)
|
| | | | 10,256 | | | | | | 8,384 | | |
|
其他
|
| | | | 5,332 | | | | | | 2,949 | | |
|
其他应付税款共计
|
| | | | 15,588 | | | | | | 11,333 | | |
| | | |
2021
|
| |
2020
|
| ||||||
| 非当前资产: | | | | | | | | | | | | | |
|
应收贷款-Akuma
|
| | | | — | | | | | | 3,764 | | |
|
应收利息-Akuma
|
| | | | — | | | | | | 450 | | |
| | | | | | — | | | | | | 4,214 | | |
|
应收关联方款项共计
|
| | | | — | | | | | | 4,214 | | |
| | | |
2021
|
| |
2020
|
| ||||||
| 流动负债: | | | | | | | | | | | | | |
|
与关联方的负债-Akuma
|
| | | | 6,977 | | | | | | 10,423 | | |
| | | | | | 6,977 | | | | | | 10,423 | | |
| 非流动负债: | | | | | | | | | | | | | |
|
与关联方的负债-Akuma
|
| | | | — | | | | | | 7,340 | | |
| | | | | | — | | | | | | 7,340 | | |
|
与关联方的负债总额
|
| | | | 6,977 | | | | | | 17,763 | | |
| | | |
2021
|
| |
2020
|
| ||||||
|
兴趣-LATAM媒体
|
| | | | 61 | | | | | | — | | |
|
利息(费用)收入-Akuma
|
| | | | (55) | | | | | | 103 | | |
|
金融折扣-Akuma
|
| | | | (335) | | | | | | (361) | | |
|
合计
|
| | | | (329) | | | | | | (258) | | |
|
年份
|
| |
数额
|
| |||
|
2022
|
| | | | 1,530 | | |
|
2023
|
| | | | 668 | | |
|
2024
|
| | | | 411 | | |
|
2025
|
| | | | 279 | | |
|
此后
|
| | | | 243 | | |
| 合计 | | | | | 3,131 | | |
| | | |
(单位:百万)
|
| |||
| 考虑 | | | | | | | |
|
支付的现金
|
| | | | 14.4 | | |
|
推迟审议(1)
|
| | | | 13.1 | | |
|
转让总对价的公允价值
|
| | | | 27.5 | | |
| 取得的可辨认资产和承担的负债的认列金额 | | | | | | | |
|
现金
|
| | | | 2.8 | | |
|
应收账款
|
| | | | 7.0 | | |
|
不动产、厂场和设备
|
| | | | 0.1 | | |
|
可辨认无形资产
|
| | | | 15.5 | | |
|
其他资产
|
| | | | 0.1 | | |
|
应付账款
|
| | | | (5.5) | | |
|
递延所得税负债
|
| | | | (4.3) | | |
|
其他流动负债
|
| | | | (1.5) | | |
|
可辨认净资产总额
|
| | | | 14.2 | | |
| 商誉 | | | | | 13.3 | | |
| | | | | | 27.5 | | |
|
购置相关费用(计入公司收益表中的销售、一般和管理费用)
|
| | | | 0.4 | | |
| | | |
从2021年12月1日至
2021年12月31日 |
| |||
|
收入
|
| | | | 880 | | |
|
净收入
|
| | | | 263 | | |
| | | |
2021年12月31日
|
| |
2020年12月31日
|
| ||||||
|
预计净收入
|
| | | | 138,613 | | | | | | 75,303 | | |
|
形式净收入
|
| | | | 28,026 | | | | | | 1,829 | | |
| |
|
| |
致同会计师事务所审计与会计
Limited(迪拜分行) 办公室5 第3级 办公室303 中环一号,DWTC 阿联酋迪拜 邮政信箱1620 T+97143889925 F+97143889915 |
|
| | | |
注
|
| |
12月31日,
2021 |
| |
12月31日,
2020 |
| ||||||
| 物业、厂房及设备 | | | | | | | | | | | | | | | | |
| 流动资产 | | | | | | | | | | | | | | | | |
|
现金及现金等价物
|
| |
4
|
| | | | 10,930 | | | | | | 9,675 | | |
|
应收账款和应计应收款项
|
| |
5
|
| | | | 89,688 | | | | | | 63,133 | | |
|
信贷损失备抵
|
| |
5
|
| | | | (10,020) | | | | | | (9,454) | | |
|
应收关联方款项
|
| |
6
|
| | | | 1,677 | | | | | | 641 | | |
|
预付费用
|
| | | | | | | 427 | | | | | | 468 | | |
|
其他流动资产
|
| |
7
|
| | | | 1,467 | | | | | | 1,415 | | |
|
流动资产总额
|
| | | | | | | 94,169 | | | | | | 65,878 | | |
| 非流动资产 | | | | | | | | | | | | | | | | |
|
物业及设备净额
|
| |
8
|
| | | | 365 | | | | | | 411 | | |
|
递延所得税资产
|
| |
16
|
| | | | 1,747 | | | | | | 1,522 | | |
|
无形资产,净值
|
| |
9
|
| | | | 6 | | | | | | 13 | | |
|
非流动资产合计
|
| | | | | | | 2,118 | | | | | | 1,946 | | |
|
总资产
|
| | | | | | | 96,287 | | | | | | 67,824 | | |
| 负债和股东权益 | | | | | | | | | | | | | | | | |
| 流动负债 | | | | | | | | | | | | | | | | |
|
应付账款和应计费用
|
| |
10
|
| | | | 66,533 | | | | | | 47,525 | | |
|
客户预付款
|
| |
11
|
| | | | 8,327 | | | | | | 4,499 | | |
|
应付薪金和社会保障
|
| | | | | | | 1,685 | | | | | | 983 | | |
|
其他金融负债
|
| |
13
|
| | | | 5,047 | | | | | | — | | |
|
与关联方的负债
|
| |
6
|
| | | | 6 | | | | | | 14 | | |
|
应付所得税
|
| |
16
|
| | | | 3,210 | | | | | | 1,321 | | |
|
其他应付税款
|
| |
16
|
| | | | 2,458 | | | | | | 3,905 | | |
|
流动负债合计
|
| | | | | | | 87,266 | | | | | | 58,247 | | |
| 非流动负债 | | | | | | | | | | | | | | | | |
|
设定受益养老金计划
|
| |
12
|
| | | | 1,503 | | | | | | 1,033 | | |
|
递延所得税负债
|
| |
16
|
| | | | 23 | | | | | | 38 | | |
|
非流动负债总额
|
| | | | | | | 1,526 | | | | | | 1,071 | | |
|
负债总额
|
| | | | | | | 88,792 | | | | | | 59,318 | | |
| 股东权益 | | | | | | | | | | | | | | | | |
|
普通股(170股授权发行,每股272.22美元)
|
| |
13
|
| | | | 46 | | | | | | 46 | | |
|
留存收益
|
| | | | | | | 6,998 | | | | | | 7,303 | | |
|
累计其他综合损失
|
| | | | | | | (2,560) | | | | | | (1,489) | | |
|
归属于Connect ADS DMCC的股东权益总额
|
| | | | | | | 4,484 | | | | | | 5,860 | | |
|
非控制性权益
|
| | | | | |
|
3,011
|
| | | | | 2,646 | | |
|
股东权益总额
|
| | | | | | | 7,495 | | | | | | 8,506 | | |
|
负债总额和股东权益
|
| | | | | | | 96,287 | | | | | | 67,824 | | |
| | | |
注
|
| |
12月31日,
2021 |
| |
12月31日,
2020 |
| ||||||
|
净收入
|
| |
14
|
| | | | 36,999 | | | | | | 21,839 | | |
|
收入成本
|
| |
15
|
| | | | (2,288) | | | | | | (1,586) | | |
|
销售、一般和行政费用
|
| |
15
|
| | | | (13,421) | | | | | | (12,607) | | |
|
折旧及摊销费用
|
| | | | | | | (136) | | | | | | (145) | | |
|
经营收入
|
| | | | | | | 21,154 | | | | | | 7,501 | | |
|
利息收入
|
| | | | | | | 254 | | | | | | 162 | | |
|
外币交易净收益
|
| | | | | | | 1,533 | | | | | | 174 | | |
|
所得税前净收入
|
| | | | | | | 22,941 | | | | | | 7,837 | | |
|
所得税费用
|
| |
16
|
| | | | (5,287) | | | | | | (1,945) | | |
|
净收入
|
| | | | | | | 17,654 | | | | | | 5,892 | | |
|
减:归属于非控制性权益的净收入
|
| | | | | | | (3,596) | | | | | | (1,824) | | |
|
Connect ADS DMCC股东应占净收入
|
| | | | | | | 14,058 | | | | | | 4,068 | | |
| 每股净收益: | | | | | | | | | | | | | | | | |
|
归属于股东的每股普通股基本收益
|
| |
3
|
| | |
|
82.69
|
| | | |
|
23.93
|
| |
|
每股普通股股东应占摊薄后每股收益
|
| |
3
|
| | |
|
82.69
|
| | | |
|
23.93
|
| |
| | | |
注
|
| |
12月31日,
2021 |
| |
12月31日,
2020 |
| ||||||
|
净收入
|
| | | | | | | 17,654 | | | | | | 5,892 | | |
| 其他综合损失:(1) | | | | | | | | | | | | | | | | |
|
重新计量设定受益义务的精算损失(2)
|
| | | | | | | (287) | | | | | | (37) | | |
|
外币换算
|
| | | | | | | (2,058) | | | | | | (952) | | |
|
其他综合损失
|
| | | | | | | (2,345) | | | | | | (989) | | |
|
综合收益总额
|
| | | | | | | 15,309 | | | | | | 4,903 | | |
|
减:归属于非控制性权益的综合收益
|
| | | | | | | (2,612) | | | | | | (1,503) | | |
|
归属于Connect ADS DMCC股东的全面收益总额
|
| | | | | | | 12,697 | | | | | | 3,400 | | |
| | | |
普通
股票 |
| |
保留
收益 |
| |
累计
其他 全面 损失 |
| |
非控制性
兴趣 |
| |
合计
|
| |||||||||||||||
|
截至2020年1月1日的余额
|
| | | | 46 | | | | | | 6,544 | | | | | | (856) | | | | | | 1,243 | | | | | | 6,977 | | |
|
首次采用CECL的影响(见附注5),扣除递延税项51万美元
|
| | | | — | | | | | | (3,274) | | | | | | — | | | | | | — | | | | | | (3,274) | | |
|
净收入
|
| | | | — | | | | | | 4,068 | | | | | | — | | | | | | 1,824 | | | | | | 5,892 | | |
|
其他综合收益
|
| | | | — | | | | | | (35) | | | | | | (633) | | | | | | (321) | | | | | | (989) | | |
|
支付给非控制性权益的股息
|
| | | | — | | | | | | — | | | | | | — | | | | | | (100) | | | | | | (100) | | |
|
截至2020年12月31日的余额
|
| | | | 46 | | | | | | 7,303 | | | | | | (1,489) | | | | | | 2,646 | | | | | | 8,506 | | |
|
净收入
|
| | | | — | | | | | | 14,058 | | | | | | — | | | | | | 3,596 | | | | | | 17,654 | | |
|
对Connect ADS Italy S.R.L控股权减少的调整
|
| | | | — | | | | | | (26) | | | | | | — | | | | | | 26 | | | | | | — | | |
|
其他综合损失
|
| | | | — | | | | | | (290) | | | | | | (1,071) | | | | | | (984) | | | | | | (2,345) | | |
|
已宣布的股息
|
| | | | — | | | | | | (14,047) | | | | | | — | | | | | | (2,273) | | | | | | (16,320) | | |
|
截至2021年12月31日的余额
|
| | | | 46 | | | | | | 6,998 | | | | | | (2,560) | | | | | | 3,011 | | | | | | 7,495 | | |
| | | |
12月31日,
2021 |
| |
12月31日,
2020 |
| ||||||
|
净收入
|
| | |
|
17,654
|
| | | |
|
5,892
|
| |
|
为使合并净收入与经营活动所产生的现金净额相一致而进行的调整:
|
| | | | | | | | | | | | |
|
应收账款和应计收入的预期信用损失备抵
|
| | | | 642 | | | | | | 2,699 | | |
|
应收关联方款项的预期信用损失备抵
|
| | | | 183 | | | | | | — | | |
|
折旧及摊销费用
|
| | | | 136 | | | | | | 145 | | |
| 资产和负债变动 | | | | | | | | | | | | | |
|
应收账款和应计应收款项(增加)额
|
| | | | (26,555) | | | | | | (15,189) | | |
|
其他流动资产(增加)/减少额
|
| | | | (46) | | | | | | 850 | | |
|
应收关联方款项(增加)额
|
| | | | (1,219) | | | | | | (2,380) | | |
|
预付费用减少(增加)额
|
| | | | 41 | | | | | | (140) | | |
|
递延税款(增加)
|
| | | | (240) | | | | | | (593) | | |
|
设定受益义务准备金的增加
|
| | | | 176 | | | | | | 212 | | |
|
应付账款和应计费用的增加
|
| | | | 19,008 | | | | | | 6,836 | | |
|
客户预付款增加
|
| | | | 3,828 | | | | | | (517) | | |
|
与关联方的负债(减少)/增加
|
| | | | (8) | | | | | | 820 | | |
|
应付所得税的增加/(减少)
|
| | | | 1,889 | | | | | | (56) | | |
|
其他应付税款(减少)/增加额
|
| | | | (745) | | | | | | 3,431 | | |
|
经营活动所产生的现金净额
|
| | | | 14,744 | | | | | | 2,010 | | |
| 投资活动中使用的现金流量: | | | | | | | | | | | | | |
|
购置财产和设备
|
| | | | (131) | | | | | | (32) | | |
|
无形资产的取得
|
| | | | (1) | | | | | | (11) | | |
|
投资活动所用现金净额
|
| | | | (132) | | | | | | (43) | | |
| 筹资活动中使用的现金流量: | | | | | | | | | | | | | |
|
派息Connect ADS DMCC股东
|
| | | | (9,000) | | | | | | — | | |
|
支付给非控制性权益的股息
|
| | | | (2,273) | | | | | | (100) | | |
|
筹资活动使用的现金净额
|
| | | | (11,273) | | | | | | (100) | | |
|
外汇汇率变动对现金及现金等价物的影响
|
| | | | (2,084) | | | | | | (970) | | |
|
现金及现金等价物净增加额
|
| | | | 1,255 | | | | | | 897 | | |
|
年初现金及现金等价物
|
| | | | 9,675 | | | | | | 8,778 | | |
|
年终现金及现金等价物
|
| | | | 10,930 | | | | | | 9,675 | | |
| 其他现金流量信息的补充披露: | | | | | | | | | | | | | |
|
本年度支付的所得税现金
|
| | | | 3,321 | | | | | | 2,561 | | |
| | | | | | |
12月31日,
2021 |
| |
12月31日,
2020 |
| ||||||
|
子公司
|
| |
国家
|
| |
持股百分比
|
| |
持股百分比
|
| ||||||
|
为广告和节目制作连接广告
|
| | 埃及 | | | | | 100% | | | | | | 100% | | |
|
Technodev LLC
|
| | 埃及 | | | | | 100% | | | | | | 100% | | |
|
4G Advanced Technology LLC
|
| | 埃及 | | | | | 100% | | | | | | 100% | | |
|
连接广告KSA
|
| |
沙特阿拉伯王国
|
| | | | 100% | | | | | | 100% | | |
|
连接广告意大利S.R.L。
|
| | 意大利 | | | | | 95% | | | | | | 100% | | |
|
Genart Media ReklamiciHK Ileticity Ticaret Limited
|
| | 土耳其 | | | | | 51% | | | | | | 51% | | |
| | | |
2021年12月31日
|
| |||||||||||||||||||||||||||
|
货币
|
| |
联合
阿拉伯人 阿联酋 迪拉姆 |
| |
沙特人
阿拉伯文 里亚尔 |
| |
埃及人
庞德 |
| |
土耳其语
里拉 |
| |
欧元
|
| |||||||||||||||
|
物业、厂房及设备
|
| | | | 25,222 | | | | | | 57,511 | | | | | | 5,224 | | | | | | 18,754 | | | | | | 3,969 | | |
|
负债
|
| | | | (23,507) | | | | | | (52,946) | | | | | | (10,766) | | | | | | (12,996) | | | | | | (3,177) | | |
|
资产/(负债),净额
|
| | | | 1,715 | | | | | | 4,565 | | | | | | (5,542) | | | | | | 5,758 | | | | | | 792 | | |
| | | |
2020年12月31日
|
| |||||||||||||||||||||||||||
|
货币
|
| |
联合
阿拉伯人 阿联酋 迪拉姆 |
| |
沙特人
阿拉伯文 里亚尔 |
| |
埃及人
庞德 |
| |
土耳其语
里拉 |
| |
欧元
|
| |||||||||||||||
|
物业、厂房及设备
|
| | | | 16,912 | | | | | | 40,272 | | | | | | 4,531 | | | | | | 12,479 | | | | | | 2,749 | | |
|
负债
|
| | | | (13,408) | | | | | | (35,722) | | | | | | (9,768) | | | | | | (7,373) | | | | | | (2,379) | | |
|
资产/(负债),净额
|
| | | | 3,504 | | | | | | 4,550 | | | | | | (5,237) | | | | | | 5,106 | | | | | | 370 | | |
| | | |
2021年12月31日
|
| |
2020年12月31日
|
| ||||||||||||||||||
| | | |
基本EPS
|
| |
稀释每股收益
|
| |
基本EPS
|
| |
稀释每股收益
|
| ||||||||||||
|
每股净收益(1)
|
| | |
|
82.69
|
| | | |
|
82.69
|
| | | | | 23.93 | | | | | | 23.93 | | |
| 分子: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
净收入
|
| | | | 17,654 | | | | | | 17,654 | | | | | | 5,892 | | | | | | 5,892 | | |
|
减:归属于非控制性权益的净收入
|
| | | | (3,596) | | | | | | (3,596) | | | | | | (1,824) | | | | | | (1,824) | | |
|
连通美国存托凭证DMCC股东对应的净收入
|
| | | | 14,058 | | | | | | 14,058 | | | | | | 4,068 | | | | | | 4,068 | | |
| 分母: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
已发行普通股加权平均数
|
| | | | 170 | | | | | | 170 | | | | | | 170 | | | | | | 170 | | |
| | | |
12月31日,
2021 |
| |
12月31日,
2020 |
| ||||||
|
外币现金
|
| | | | 10,200 | | | | | | 9,519 | | |
|
AED中的现金
|
| | | | 730 | | | | | | 156 | | |
|
现金及现金等价物共计
|
| | |
|
10,930
|
| | | | | 9,675 | | |
| | | |
12月31日,
2021 |
| |
12月31日,
2020 |
| ||||||
| 应收账款 | | | | | | | | | | | | | |
|
应收账款
|
| | | | 71,394 | | | | | | 62,034 | | |
|
诉讼中的应收款项
|
| | | | 189 | | | | | | 189 | | |
|
应收账款共计
|
| | |
|
71,583
|
| | | | | 62,223 | | |
| 应计应收款项 | | | | | | | | | | | | | |
|
代表及其他事项
|
| | | | 18,105 | | | | | | 910 | | |
|
应计应收款项总额
|
| | | | 18,105 | | | | | | 910 | | |
|
应收账款和应计应收款项共计
|
| | |
|
89,688
|
| | | | | 63,133 | | |
| | | |
12月31日,
2021 |
| |
12月31日,
2020 |
| ||||||
|
年初余额
|
| | | | 910 | | | | | | 6,834 | | |
|
发票金额(不含增值税)
|
| | | | (910) | | | | | | (6,834) | | |
|
应计应收款项的增加
|
| | | | 18,105 | | | | | | 910 | | |
|
年末余额
|
| | |
|
18,105
|
| | | | | 910 | | |
| | | |
12月31日,
2021 |
| |
12月31日,
2020 |
| ||||||
|
未到期
|
| | | | 47,357 | | | | | | 36,894 | | |
|
3个月内
|
| | | | 12,940 | | | | | | 9,424 | | |
|
4-12个月内
|
| | | | 3,148 | | | | | | 9,161 | | |
|
超过12个月
|
| | | | 8,138 | | | | | | 6,744 | | |
|
合计
|
| | |
|
71,583
|
| | | | | 62,223 | | |
| | | |
12月31日,
2021 |
| |
12月31日,
2020 |
| ||||||
|
特定客户津贴
|
| | | | 189 | | | | | | 189 | | |
|
一般预期信贷损失
|
| | | | 9,831 | | | | | | 9,265 | | |
|
信贷损失备抵总额
|
| | |
|
10,020
|
| | | | | 9,454 | | |
| | | |
截至本年度
12月31日, 2021 |
| |
截至本年度
12月31日, 2020 |
| ||||||
|
年初余额
|
| | | | 9,454 | | | | | | 2,678 | | |
|
首次采用CECL对期初股本的影响(见附注2.4)
|
| | | | — | | | | | | 3,781 | | |
|
信贷损失备抵的增加(见附注2.3)
|
| | | | 642 | | | | | | 2,699 | | |
|
转自其他流动资产备抵的款项
|
| | | | — | | | | | | 312 | | |
|
外币换算调整
|
| | | | (76) | | | | | | (16) | | |
|
年末余额
|
| | |
|
10,020
|
| | | | | 9,454 | | |
| | | |
12月31日,
2021 |
| |
12月31日,
2020 |
| ||||||
| 应收关联方款项: | | | | | | | | | | | | | |
| 共同控制下的实体 | | | | | | | | | | | | | |
|
罗斯坦投资公司
|
| | | | 1,539 | | | | | | 442 | | |
|
LINKDOTNET卡塔尔有限公司
|
| | | | 23 | | | | | | 112 | | |
|
A15Digital Technology S.A.E。
|
| | | | 298 | | | | | | 76 | | |
|
ARPU电信服务A.S.E
|
| | | | — | | | | | | 10 | | |
|
A15基金
|
| | | | — | | | | | | 1 | | |
| | | | | | 1,860 | | | | | | 641 | | |
|
预期信贷损失备抵
|
| | | | (183) | | | | | | — | | |
|
应收关联方款项共计
|
| | |
|
1,677
|
| | | | | 641 | | |
| | | |
12月31日,
2021 |
| |
12月31日,
2020 |
| ||||||
| 与关联方的负债: | | | | | | | | | | | | | |
| 共同控制下的实体 | | | | | | | | | | | | | |
|
ARPU电信服务的S.A.E
|
| | | | 5 | | | | | | 6 | | |
|
Tattlr公司
|
| | | | 1 | | | | | | — | | |
|
Link Development S.A.E。
|
| | | | — | | | | | | 8 | | |
|
与关联方的负债总额
|
| | |
|
6
|
| | | | | 14 | | |
| | | |
12月31日,
2021 |
| |
12月31日,
2020 |
| ||||||
|
WHT应收款项
|
| | | | 490 | | | | | | 456 | | |
|
应收票据
|
| | | | 216 | | | | | | 392 | | |
|
应收佣金
|
| | | | 362 | | | | | | 353 | | |
|
可退还订金
|
| | | | 184 | | | | | | 57 | | |
|
应收增值税
|
| | | | — | | | | | | 3 | | |
|
其他
|
| | | | 215 | | | | | | 154 | | |
|
其他流动资产共计
|
| | |
|
1,467
|
| | | | | 1,415 | | |
| | | |
估计数
使用寿命 (以年为单位) |
| |
12月31日,
2021 |
| |
12月31日,
2020 |
| ||||||
|
租赁权益改善
|
| |
5
|
| | | | 166 | | | | | | 170 | | |
|
计算机
|
| |
5
|
| | | | 453 | | | | | | 384 | | |
|
办公室家具和固定装置
|
| |
3 - 15
|
| | | | 99 | | | | | | 83 | | |
|
车辆
|
| |
5
|
| | | | 126 | | | | | | 195 | | |
|
财产和设备共计
|
| | | | | |
|
844
|
| | | | | 832 | | |
|
减:累计折旧
|
| | | | | | | (479) | | | | | | (421) | | |
|
物业及设备净额共计
|
| | | | | |
|
365
|
| | | | | 411 | | |
| | | |
12月31日,
2021 |
| |
12月31日,
2020 |
| ||||||
|
租赁权益改善
|
| | | | 65 | | | | | | 87 | | |
|
计算机
|
| | | | 195 | | | | | | 160 | | |
|
办公室家具和固定装置
|
| | | | 54 | | | | | | 47 | | |
|
车辆
|
| | | | 51 | | | | | | 117 | | |
|
物业及设备净额共计
|
| | |
|
365
|
| | | | | 411 | | |
| | | |
估计数
使用寿命 (以年为单位) |
| |
12月31日,
2021 |
| |
12月31日,
2020 |
| ||||||
|
购买的软件
|
| |
5
|
| | | | 22 | | | | | | 32 | | |
|
无形资产总额
|
| | | | | | | 22 | | | | | | 32 | | |
|
减:累计摊销
|
| | | | | | | | | | | | | | | |
|
购买的软件
|
| | | | | | | (16) | | | | | | (19) | | |
|
无形资产累计摊销总额
|
| | | | | | | (16) | | | | | | (19) | | |
|
无形资产,净值共计
|
| | | | | |
|
6
|
| | | | | 13 | | |
| | | |
12月31日,
2021 |
| |
12月31日,
2020 |
| ||||||
|
购买的软件
|
| | | | 6 | | | | | | 13 | | |
|
无形资产,净值共计
|
| | |
|
6
|
| | | | | 13 | | |
| | | |
12月31日,
2021 |
| |
12月31日,
2020 |
| ||||||
|
应付贸易
|
| | | | 50,645 | | | | | | 45,679 | | |
|
媒体费用应计
|
| | | | 15,888 | | | | | | 1,846 | | |
|
应付账款和应计费用共计
|
| | |
|
66,533
|
| | | | | 47,525 | | |
| | | |
12月31日,
2021 |
| |
12月31日,
2020 |
| ||||||
|
年初余额
|
| | | | 7,101 | | | | | | 7,144 | | |
|
预收客户款项
|
| | | | 17,981 | | | | | | 22,097 | | |
|
为客户提供的服务(1)
|
| | | | (16,755) | | | | | | (24,742) | | |
|
年末余额
|
| | |
|
8,327
|
| | | | | 4,499 | | |
| | | |
12月31日,
2021 |
| |
12月31日,
2020 |
| ||||||
|
年初余额
|
| | | | 1,033 | | | | | | 821 | | |
|
服务成本
|
| | | | 181 | | | | | | 177 | | |
|
利息成本
|
| | | | 51 | | | | | | 32 | | |
|
精算损失
|
| | | | 294 | | | | | | 49 | | |
|
支付的福利
|
| | | | (35) | | | | | | (40) | | |
|
外币汇率变动
|
| | | | (21) | | | | | | (6) | | |
|
年末余额
|
| | |
|
1,503
|
| | | | | 1,033 | | |
| | | |
12月31日,
2021 |
| |
12月31日,
2020 |
| ||||||
|
确认的净定期收益成本
|
| | | | 232 | | | | | | 209 | | |
|
在累计其他全面收益中确认的福利义务的其他变化:
|
| | | | | | | | | | | | |
|
重新计量设定受益养老金债务的精算净损失
|
| | | | 294 | | | | | | 49 | | |
|
合计
|
| | |
|
526
|
| | | | | 258 | | |
| | | |
2021年12月31日
|
| |
2020年12月31日
|
|
|
贴现率
|
| |
1.3% - 14.7%
|
| |
3.46% - 4.93%
|
|
|
年报酬增长率
|
| |
0.75% - 12%
|
| |
2% - 5%
|
|
| | | |
为的
年度结束 12月31日, 2021 |
| |
为的
年度结束 12月31日, 2020 |
| ||||||
| 表示(1) | | | | | 34,209 | | | | | | 19,708 | | |
|
其他
|
| | | | 2,790 | | | | | | 2,131 | | |
|
净收入总额
|
| | |
|
36,999
|
| | | | | 21,839 | | |
| | | |
为的
年度结束 12月31日, 2021 |
| |
为的
年度结束 12月31日, 2020 |
| ||||||
|
工资和社会保障税
|
| | | | 1,924 | | | | | | 1,565 | | |
|
其他费用
|
| | | | 364 | | | | | | 21 | | |
|
收入总成本
|
| | |
|
2,288
|
| | | | | 1,586 | | |
| | | |
为的
年度结束 12月31日, 2021 |
| |
为的
年度结束 12月31日, 2020 |
| ||||||
|
工资和社会保障税
|
| | | | 8,872 | | | | | | 7,262 | | |
|
专业费用
|
| | | | 746 | | | | | | 501 | | |
|
预期信用损失应收账款和应计收入
|
| | | | 642 | | | | | | 2,699 | | |
|
其他税项
|
| | | | 638 | | | | | | 127 | | |
|
外包费用
|
| | | | 570 | | | | | | 357 | | |
|
办公费用
|
| | | | 545 | | | | | | 492 | | |
|
保险费用
|
| | | | 472 | | | | | | 368 | | |
|
租金支出*
|
| | | | 322 | | | | | | 327 | | |
|
应收关联方款项的预期信用损失
|
| | | | 183 | | | | | | — | | |
|
许可证费用
|
| | | | 157 | | | | | | 252 | | |
|
旅费
|
| | | | 114 | | | | | | 123 | | |
|
其他费用
|
| | | | 160 | | | | | | 99 | | |
|
销售、一般和行政费用总额
|
| | |
|
13,421
|
| | | | | 12,607 | | |
|
年份
|
| |
12月31日,
2021 |
| |||
|
2022
|
| | | | 277 | | |
|
2023
|
| | | | 197 | | |
|
2024
|
| | | | 110 | | |
| 合计 | | | | | 584 | | |
| | | |
为的
年度结束 12月31日, 2021 |
| |
为的
年度结束 12月31日, 2020 |
| ||||||
| 当期税收支出 | | | | | | | | | | | | | |
|
外国司法管辖区
|
| | | | 5,543 | | | | | | 2,518 | | |
| 递延税收优惠 | | | | | | | | | | | | | |
|
外国司法管辖区
|
| | | | (256) | | | | | | (573) | | |
|
所得税费用总额
|
| | |
|
5,287
|
| | | | | 1,945 | | |
| | | |
为的
年度结束 12月31日, 2021 |
| |
为的
年度结束 12月31日, 2020 |
| ||||||
|
所得税前净收入(1)
|
| | | | 22,941 | | | | | | 7,837 | | |
|
法定所得税率(2)
|
| | | | 22.19% | | | | | | 24.77% | | |
|
所得税费用
|
| | | | 5,090 | | | | | | 1,941 | | |
|
不可扣除暂时性差异的影响
|
| | | | 453 | | | | | | 577 | | |
|
递延税收优惠
|
| | | | (256) | | | | | | (573) | | |
|
所得税费用总额
|
| | |
|
5,287
|
| | | | | 1,945 | | |
| | | |
12月31日,
2021 |
| |
12月31日,
2020 |
| ||||||
| 递延所得税资产 | | | | | | | | | | | | | |
|
信贷损失备抵
|
| | | | 1,594 | | | | | | 1,435 | | |
|
设定受益义务的规定
|
| | | | 116 | | | | | | 81 | | |
|
其他暂时性差异(1)
|
| | | | 37 | | | | | | 6 | | |
|
递延所得税资产共计
|
| | |
|
1,747
|
| | | | | 1,522 | | |
| 递延所得税负债 | | | | | | | | | | | | | |
|
信贷损失备抵
|
| | | | — | | | | | | (10) | | |
|
设定受益义务的规定
|
| | | | — | | | | | | (9) | | |
|
其他暂时性差异(1)
|
| | | | 23 | | | | | | 57 | | |
|
递延所得税负债共计
|
| | |
|
23
|
| | | | | 38 | | |
| | | |
12月31日,
2021 |
| |
12月31日,
2020 |
| ||||||
|
增值税
|
| | | | 1,817 | | | | | | 2,718 | | |
|
WHT
|
| | | | 561 | | | | | | 1,062 | | |
|
薪俸税
|
| | | | 80 | | | | | | 125 | | |
|
其他应付税款共计
|
| | | | 2,458 | | | | |
|
3,905
|
| |
| | | |
为的
年度结束 12月31日, 2021 |
| |
为的
年度结束 12月31日, 2020 |
| ||||||
|
净收入
|
| | | | 36,999 | | | | | | 21,839 | | |
|
经调整EBITDA(1)
|
| | | | 21,290 | | | | | | 7,646 | | |
| | | |
为的
年度结束 12月31日, 2021 |
| |
为的
年度结束 12月31日, 2020 |
| ||||||
|
净收入
|
| | | | 17,654 | | | | | | 5,892 | | |
| 调整项: | | | | | | | | | | | | | |
|
所得税
|
| | | | 5,287 | | | | | | 1,945 | | |
|
外币交易净收益
|
| | | | (1,533) | | | | | | (174) | | |
|
利息收入
|
| | | | (254) | | | | | | (162) | | |
|
折旧及摊销费用
|
| | | | 136 | | | | | | 145 | | |
|
经调整EBITDA
|
| | |
|
21,290
|
| | | | | 7,646 | | |
| | |||||||||||||
| | | |
为的
年度结束 12月31日, 2021 |
| |
为的
年度结束 12月31日, 2020 |
| ||||||
| 欧洲 | | | | | | | | | | | | | |
|
土耳其
|
| | | | 9,525 | | | | | | 6,647 | | |
|
意大利
|
| | | | 1,432 | | | | | | 878 | | |
|
其他(*)
|
| | | | 134 | | | | | | 96 | | |
|
欧洲小计
|
| | | | 11,091 | | | | | | 7,621 | | |
| 梅纳 | | | | | | | | | | | | | |
|
沙特阿拉伯王国
|
| | | | 16,703 | | | | | | 8,790 | | |
|
阿拉伯联合酋长国
|
| | | | 3,891 | | | | | | 2,843 | | |
|
埃及
|
| | | | 2,811 | | | | | | 1,824 | | |
|
科威特
|
| | | | 1,014 | | | | | | 436 | | |
|
其他(*)
|
| | | | 1,489 | | | | | | 325 | | |
|
中东和北非小计
|
| | | | 25,908 | | | | | | 14,218 | | |
|
欧洲和中东和北非合计
|
| | |
|
36,999
|
| | | | | 21,839 | | |
| | | |
12月31日,
2021 |
| |
12月31日,
2020 |
| ||||||
| 欧洲 | | | | | | | | | | | | | |
|
土耳其
|
| | | | 71 | | | | | | 140 | | |
|
意大利
|
| | | | 7 | | | | | | 4 | | |
|
欧洲小计
|
| | | | 78 | | | | | | 144 | | |
| 梅纳 | | | | | | | | | | | | | |
|
埃及
|
| | | | 182 | | | | | | 187 | | |
|
沙特阿拉伯王国
|
| | | | 74 | | | | | | 69 | | |
|
阿拉伯联合酋长国
|
| | | | 37 | | | | | | 24 | | |
|
中东和北非小计
|
| | | | 293 | | | | | | 280 | | |
|
固定资产总额
|
| | |
|
371
|
| | | | | 424 | | |
|
合并收益表
|
| |
作为
以前 报告 |
| |
校正
|
| |
作为
目前 报告 |
| |||||||||
|
净收入
|
| | | | 21,851 | | | | | | (12) | | | | |
|
21,839
|
| |
|
收入成本
|
| | | | — | | | | | | (1,586) | | | | |
|
(1,586)
|
| |
|
销售、一般和行政费用
|
| | | | (14,205) | | | | | | 1,598 | | | | |
|
(12,607)
|
| |
| | | | | | 7,646 | | | | | | — | | | | |
|
7,646
|
| |
|
合并资产负债表
|
| |
作为
以前 报告 |
| |
校正
|
| |
作为
目前 报告 |
| |||||||||
|
应收账款和应计应收款项
|
| | | | 65,735 | | | | | | (2,602) | | | | |
|
63,133
|
| |
|
客户预付款
|
| | | | (7,101) | | | | | | 2,602 | | | | |
|
(4,499)
|
| |
| | | | | | 58,634 | | | | | | — | | | | |
|
58,634
|
| |
| |
J.P.Morgan
|
| | 花旗集团 | | |
高盛公司
|
| |
美国银行证券
|
|
| |
瑞银投资银行
|
| |
德意志银行证券
|
| |
法国巴黎银行
|
| |
麦格理资本
|
|
|
附件
没有。 |
| |
附件
|
| |||
| | | 1.1 | | | | 包销协议的形式。* | |
| | | 3.1 | | | | 经修订及重列的组织章程大纲及经修订及重列的组织章程细则。* | |
|
附件
没有。 |
| |
附件
|
| |||
| | | 4.1† | | | | | |
| | | 4.2† | | | | | |
| | | 4.3† | | | | | |
| | | 4.4† | | | | 第2号修正案,并同意IMS Internet Media Services,Inc.与N.A.花旗银行之间于2021年7月28日签署的第一次修订和重述的未承诺信用额度协议。 | |
| | | 4.5† | | | | | |
| | | 5.1 | | | | Maples and Calder LLP对A类普通股的意见。* | |
| | | 10.1 | | | | Aleph Internet Media Services LLC,A15Holding Netherlands B.V.,IMS Internet Media Services,Inc.,Httpool Holdings UK Limited和Connect Ads DMCC之间的日期为2021年7月5日的买卖协议(经修订) | |
| | | 10.2 | | | | | |
| | | 10.3 | | | | Aleph Internet Media Services LLC,Akuma Ventures Ltd.,Sony Pictures Television Advertising Sales Company,Aleph Maradona LP和Aleph Group,Inc.之间修订和重述的股东协议* | |
| | | 14.1 | | | | 行为守则* | |
| | | 16.1 | | | | BDO关于变更认证会计师的信函。** | |
| | | 21.1 | | | | | |
| | | 23.1 | | | | | |
| | | 23.2 | | | | 同意Maples and Calder LLP,开曼群岛Aleph的特别法律顾问(包括在附件5.1中)。* | |
| | | 23.3 | | | | 独立注册公共会计公司致同审计会计有限公司的同意书 坚定。 |
|
| | | 24.1 | | | | 授权书(包含在注册声明的签名页中)。 | |
| | | 107 | | | | | |
| | | | | Aleph Group,Inc | | |||
| | | | |
由:
/s/Christian Gastón Taratuta
姓名:Christian Gastón Taratuta
职务:首席执行官 |
| |||
| | | | |
由:
/s/Juan Manuel Ruiz
姓名:Juan Manuel Ruiz
职务:首席财务官 |
| |||
| |
签名
|
| |
标题
|
| |
日期
|
|
| |
Imran Khan
|
| | 主席 | | | | |
| |
/s/Christian Gastón Taratuta
Christian Gastón Taratuta
|
| | 董事 | | | 2022年2月7日 | |
| |
/s/Ignacio Martin Vidaguren
Ignacio Martin Vidaguren
|
| | 董事 | | | 2022年2月7日 | |
| |
/s/Steven Buyse
Steven Buyse
|
| | 董事 | | | 2022年2月7日 | |
| |
/s/Aljo A Jenko
Aljo A Jenko
|
| | 董事 | | | 2022年2月7日 | |
| |
Pedro Arnt
|
| | 董事 | | | | |
| |
/s/Juan Manuel Ruiz
Juan Manuel Ruiz
|
| | 董事 | | | 2022年2月7日 | |
| |
/s/Tommy Noesen
Tommy Noesen
|
| | 董事 | | | 2022年2月7日 | |
| | | | | 授权美国代表-Puglisi&Associates | | |||
| | | | |
由:
/s/Donald J.Puglisi
姓名:Donald J.Puglisi
职衔:董事总经理 |
| |||