| | | | | | 1 | | | |
| | | | | | 14 | | | |
| | | | | | 14 | | | |
| | | | | | 15 | | | |
| | | | | | 15 | | | |
| | | | | | 16 | | | |
| | | | | | 16 | | | |
| | | | | | 17 | | | |
| | | | | | 17 | | | |
| | | | | | 20 | | | |
| | | | | | 22 | | | |
| | | | | | 22 | | | |
| | | | | | 22 | | | |
| | | | | | 22 | | | |
| | | | | | 22 | | | |
| | | | | | 23 | | | |
| | | | | | 23 | | | |
| | | | | | 24 | | | |
| | | | | | 24 | | | |
| | | | | | 24 | | | |
| | | | | | 25 | | | |
| | | | | | 27 | | | |
| | | | | | 27 | | | |
| | | | | | 34 | | | |
| | | | | | 36 | | | |
| | | | | | 37 | | | |
| | | | | | 38 | | | |
| | | | | | 38 | | | |
| | | | | | 39 | | | |
| | | | | | 39 | | | |
| | | | | | 39 | | | |
| | | | | | 49 | | | |
| | | | | | 52 | | | |
| | | | | | 54 | | | |
| | | | | | 60 | | | |
| | | | | | 65 | | | |
| | | | | | 66 | | | |
| | | | | | 67 | | | |
| | | | | | 67 | | | |
| | | | | | 68 | | | |
| | | | | | 68 | | |
| | | | | | 68 | | | |
| | | | | | 68 | | | |
| | | | | | 68 | | | |
| | | | | | 69 | | | |
| | | | | | 69 | | | |
| | | | | | 70 | | | |
| | | | | | 70 | | | |
| | | | | | 71 | | | |
| | | | | | 74 | | | |
| | | | | | 76 | | | |
| | | | | | 78 | | | |
| | | | | | 78 | | | |
| | | | | | 79 | | | |
| | | | | | 79 | | | |
| | | | | | 80 | | | |
| | | | | | 81 | | | |
| | | | | | 82 | | | |
| | | | | | 83 | | | |
| | | | | | 83 | | | |
| | | | | | 86 | | | |
| | | | | | 87 | | | |
| | | | | | 87 | | | |
| | | | | | 87 | | | |
| | | | | | 88 | | | |
| | | | | | 92 | | | |
| | | | | | 93 | | | |
| | | | | | 94 | | | |
| | | | | | 116 | | | |
| | | | | | 116 | | | |
| | | | | | 116 | | | |
| | | | | | 116 | | | |
| | | | | | 116 | | | |
| | | | | | 116 | | | |
| | | | | | 117 | | | |
| | | | | | 117 | | | |
| | | | | | 117 | | | |
| | | | | | 117 | | | |
| | | | | | 117 | | | |
| | | | | | 118 | | | |
| | | | | | 118 | | | |
| | | | | | 118 | | | |
| | | | | | 119 | | | |
| | | | | | 119 | | | |
| | | | | | 119 | | |
| | | | | | 119 | | | |
| | | | | | 120 | | | |
| | | | | | 120 | | | |
| | | | | | 121 | | | |
| | | | | | 121 | | | |
| | | | | | 121 | | | |
| | | | | | 122 | | | |
| | | | | | 123 | | | |
| | | | | | 124 | | | |
| | | | | | 126 | | | |
| | | | | | 127 | | | |
| | | | | | 129 | | | |
| | | | | | 129 | | | |
| | | | | | 130 | | | |
| | | | | | 132 | | | |
| | | | | | 132 | | | |
| | | | | | 133 | | | |
| | | | | | 135 | | | |
| | | | | | 135 | | | |
| | | | | | 135 | | | |
| | | | | | 135 | | | |
| | | | | | 137 | | | |
| | | | | | 137 | | | |
| | | | | | 138 | | | |
| | | | | | 138 | | | |
| | | | | | 139 | | | |
| | | | | | 152 | | | |
| | | | | | 153 | | | |
| | | | | | 153 | | | |
| | | | | | 153 | | | |
| | | | | | 153 | | | |
| | | | | | 154 | | | |
| | | | | | 155 | | | |
| | | | | | 156 | | | |
| | | | | | 156 | | | |
| | | | | | 156 | | | |
| | | | | | 156 | | | |
| | | | | | 158 | | | |
| | | | | | A-1 | | | |
| | | | | | B-1 | | | |
| | | | | | C-1 | | | |
| | | | | | D-1 | | |
| | | |
A级火箭
普通股 |
| |
Redfin
普通股 |
| |
每股隐含
合并的价值 考虑 |
| |||||||||
|
2025年3月7日
|
| | | $ | 15.77 | | | | | $ | 5.82 | | | | | $ | 12.50 | | |
|
2025年4月30日
|
| | | $ | 12.91 | | | | | $ | 9.51 | | | | | $ | 10.23 | | |
| | | |
2025财年
|
| |
2026财年
|
| |
2027财年
|
| |
2028财年
|
| |
2029财年
|
| |
2030财年
|
| |
2031财年
|
| |
2032财年
|
| |
2033财年
|
| |
2034财年
|
| |
2035财年
|
| |||||||||||||||||||||||||||||||||
|
收入
|
| | | $ | 1,097 | | | | | $ | 1,219 | | | | | $ | 1,468 | | | | | $ | 1,634 | | | | | $ | 1,818 | | | | | $ | 2,018 | | | | | $ | 2,220 | | | | | $ | 2,420 | | | | | $ | 2,614 | | | | | $ | 2,771 | | | | | $ | 2,937 | | |
|
毛利
|
| | | | 398 | | | | | | 471 | | | | | | 577 | | | | | | 654 | | | | | | 741 | | | | | | 823 | | | | | | 905 | | | | | | 987 | | | | | | 1,066 | | | | | | 1,130 | | | | | | 1,198 | | |
|
非公认会计原则EBITDA(1)
|
| | | | 11 | | | | | | 95 | | | | | | 181 | | | | | | 237 | | | | | | 303 | | | | | | 380 | | | | | | 466 | | | | | | 561 | | | | | | 662 | | | | | | 762 | | | | | | 808 | | |
|
无杠杆自由现金流(2)
|
| | | | (67) | | | | | | 14 | | | | | | 80 | | | | | | 123 | | | | | | 173 | | | | | | 227 | | | | | | 288 | | | | | | 356 | | | | | | 430 | | | | | | 503 | | | | | | 534 | | |
|
姓名
|
| |
职务
|
|
| Glenn Kelman | | | 首席执行官 | |
| Chris Nielsen | | | 首席财务官 | |
| Bridget Frey | | | 首席技术官 | |
| Anthony Kappus | | | 法律事务和数字收入主管 | |
| Christian Taubman | | | 首席增长官 | |
| Anna Stevens | | | 首席人力资源官 | |
| 杰森·阿里姆* | | | 地产服务总监 | |
|
姓名
|
| | | |
| David Lissy | | | | |
| Robert Bass | | | | |
| Julie Bornstein | | | | |
| Kerry D. Chandler | | | | |
| Austin Ligon | | | | |
| 布拉德·辛格 | | | | |
| James Slavet | | | | |
| Selina Tobaccowala | | | | |
| | | |
Redfin股票
期权 |
| |
Redfin RSU
|
| |
Redfin PSU
|
| |||||||||||||||||||||
|
姓名
|
| |
既得
Redfin 期权(#) |
| |
既得
Redfin RSU(#)* |
| |
未归属
Redfin RSU(#) |
| |
既得
Redfin PSU(#) |
| |
未归属
Redfin PSU(#) |
| |||||||||||||||
| 执行干事: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Glenn Kelman
|
| | | | 802,824 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Chris Nielsen
|
| | | | 249,999 | | | | | | — | | | | | | 96,375 | | | | | | — | | | | | | 273,073 | | |
|
Bridget Frey
|
| | | | 167,781 | | | | | | — | | | | | | 92,095 | | | | | | — | | | | | | 273,073 | | |
|
Anthony Kappus
|
| | | | 38,143 | | | | | | — | | | | | | 74,917 | | | | | | — | | | | | | 218,457 | | |
|
Christian Taubman
|
| | | | — | | | | | | — | | | | | | 90,755 | | | | | | — | | | | | | 273,466 | | |
|
Anna Stevens
|
| | | | — | | | | | | — | | | | | | 74,807 | | | | | | — | | | | | | 272,402 | | |
|
杰森·阿里姆
|
| | | | — | | | | | | — | | | | | | 64,628 | | | | | | — | | | | | | 170,109 | | |
| 非雇员董事: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
David Lissy
|
| | | | — | | | | | | 44,795 | | | | | | 29,275 | | | | | | — | | | | | | — | | |
|
Robert Bass
|
| | | | 66,666 | | | | | | — | | | | | | 25,423 | | | | | | — | | | | | | — | | |
|
Julie Bornstein
|
| | | | 20,000 | | | | | | — | | | | | | 25,423 | | | | | | — | | | | | | — | | |
|
Kerry D. Chandler
|
| | | | — | | | | | | — | | | | | | 25,423 | | | | | | — | | | | | | — | | |
|
Austin Ligon
|
| | | | 37,567 | | | | | | 26,062 | | | | | | 25,423 | | | | | | — | | | | | | — | | |
|
布拉德·辛格
|
| | | | — | | | | | | 16,819 | | | | | | 25,423 | | | | | | — | | | | | | — | | |
|
James Slavet
|
| | | | — | | | | | | 3,767 | | | | | | 25,423 | | | | | | — | | | | | | — | | |
|
Selina Tobaccowala
|
| | | | — | | | | | | — | | | | | | 25,423 | | | | | | — | | | | | | — | | |
|
姓名
|
| |
现金(美元)(1)
|
| |
股权
奖项(美元)(2) |
| |
健康
保险 保费(美元)(3) |
| |
共计(美元)
|
| ||||||||||||
|
Glenn Kelman
|
| | | | 150,000 | | | | | | — | | | | | | 5,906 | | | | | | 155,906 | | |
|
Chris Nielsen
|
| | | | 360,000 | | | | | | 3,896,200 | | | | | | 18,155 | | | | | | 4,274,355 | | |
|
Bridget Frey
|
| | | | 225,000 | | | | | | 3,851,063 | | | | | | 11,346 | | | | | | 4,087,409 | | |
|
Anthony Kappus
|
| | | | 435,000 | | | | | | 3,093,929 | | | | | | 18,155 | | | | | | 3,547,084 | | |
|
Christian Taubman
|
| | | | 225,000 | | | | | | 3,841,081 | | | | | | 16,754 | | | | | | 4,082,835 | | |
|
姓名
|
| |
基地
工资 遣散费(美元) |
| |
交易
奖金(美元) |
| |
共计(美元)
|
| |||||||||
|
Glenn Kelman
|
| | | | 150,000 | | | | | | — | | | | | | 150,000 | | |
|
Chris Nielsen
|
| | | | 250,000 | | | | | | 110,000 | | | | | | 360,000 | | |
|
Bridget Frey
|
| | | | 225,000 | | | | | | — | | | | | | 225,000 | | |
|
Anthony Kappus
|
| | | | 220,000 | | | | | | 215,000 | | | | | | 435,000 | | |
|
Christian Taubman
|
| | | | 225,000 | | | | | | — | | | | | | 225,000 | | |
|
姓名
|
| |
估计数
价值 加速 未归属 Redfin RSU(美元) |
| |
估计数
价值 加速 未归属 Redfin PSU(美元) |
| |
共计(美元)
|
| |||||||||
|
Glenn Kelman
|
| | | | — | | | | | | — | | | | | | — | | |
|
Chris Nielsen
|
| | | | 1,016,371 | | | | | | 2,879,829 | | | | | | 3,896,200 | | |
|
Bridget Frey
|
| | | | 971,234 | | | | | | 2,879,829 | | | | | | 3,851,063 | | |
|
Anthony Kappus
|
| | | | 790,075 | | | | | | 2,303,854 | | | | | | 3,093,929 | | |
|
Christian Taubman
|
| | | | 957,102 | | | | | | 2,883,979 | | | | | | 3,841,081 | | |
| | | |
Rocket
重新分类 (注3) |
| |
向上-C
崩溃 |
| |
(注2)
|
| |
火箭Pro
Forma for 向上-C 崩溃 |
| |
Redfin
重新分类 (注3) |
| |
Redfin
交易 会计 调整 |
| |
(注5)
|
| |
Rocket
备考 调整后 适用于Redfin 合并 |
| |
库珀先生
重新分类 (注6) |
| |
库珀先生
交易 会计 调整 |
| |
(注8)
|
| |
库珀先生
融资 调整 |
| |
(注9)
|
| |
Rocket
临 福尔马 合并 |
| ||||||||||||||||||||||||||||||
| 物业、厂房及设备 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
现金及现金等价物
|
| | | $ | 1,272,853 | | | | | $ | (117,773) | | | |
(a)(b)
|
| | | $ | 1,155,080 | | | | | $ | 124,743 | | | | | $ | (266,575) | | | |
(a)(b)
|
| | |
$
|
1,013,248
|
| | | | $ | 753,394 | | | | | $ | (5,321,271) | | | |
(a)(b)
|
| | | $ | 4,888,075 | | | |
(a)
|
| | | $ | 1,333,446 | | |
|
受限制现金
|
| | | | 16,468 | | | | | | — | | | | | | | | | 16,468 | | | | | | 229 | | | | | | — | | | | | | | | | 16,697 | | | | | | 219,465 | | | | | | — | | | | | | | | | — | | | | | | | | | 236,162 | | |
|
按公允价值持有待售的抵押贷款
|
| | | | 9,020,176 | | | | | | — | | | | | | | | | 9,020,176 | | | | | | 152,426 | | | | | | — | | | | | | | | | 9,172,602 | | | | | | 2,211,160 | | | | | | — | | | | | | | | | — | | | | | | | | | 11,383,762 | | |
|
利率锁定承诺(“IRLCs”),按公允价值
|
| | | | 103,101 | | | | | | — | | | | | | | | | 103,101 | | | | | | 3,961 | | | | | | — | | | | | | | | | 107,062 | | | | | | 27,768 | | | | | | — | | | | | | | | | — | | | | | | | | | 134,830 | | |
|
抵押还本付息权(“MSRs”),按公允价值
|
| | | | 7,633,371 | | | | | | — | | | | | | | | | 7,633,371 | | | | | | 2,736 | | | | | | — | | | | | | | | | 7,636,107 | | | | | | 11,736,472 | | | | | | — | | | | | | | | | — | | | | | | | | | 19,372,579 | | |
|
应收票据和应收关联公司票据
|
| | | | 14,245 | | | | | | 1,092 | | | |
(a)
|
| | | | 15,337 | | | | | | — | | | | | | — | | | | | | | | | 15,337 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 15,337 | | |
|
物业及设备净额
|
| | | | 213,848 | | | | | | 139 | | | |
(a)
|
| | | | 213,987 | | | | | | 41,302 | | | | | | — | | | | | | | | | 255,289 | | | | | | 58,128 | | | | | | — | | | | | | | | | — | | | | | | | | | 313,417 | | |
|
递延所得税资产,净额
|
| | | | 521,824 | | | | | | (521,824) | | | |
(c)
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | 230,179 | | | | | | (230,179) | | | |
(f)
|
| | | | — | | | | | | | | | — | | |
|
使用权资产的租赁权
|
| | | | 281,770 | | | | | | — | | | | | | | | | 281,770 | | | | | | 23,713 | | | | | | — | | | | | | | | | 305,483 | | | | | | 43,934 | | | | | | — | | | | | | | | | — | | | | | | | | | 349,417 | | |
|
远期承诺,按公允价值
|
| | | | 89,332 | | | | | | — | | | | | | | | | 89,332 | | | | | | 462 | | | | | | — | | | | | | | | | 89,794 | | | | | | 18,658 | | | | | | — | | | | | | | | | — | | | | | | | | | 108,452 | | |
|
受回购权约束的贷款
从金妮·梅 |
| | | | 2,785,146 | | | | | | — | | | | | | | | | 2,785,146 | | | | | | — | | | | | | — | | | | | | | | | 2,785,146 | | | | | | 1,176,120 | | | | | | — | | | | | | | | | — | | | | | | | | | 3,961,266 | | |
|
商誉和无形资产,净额
|
| | | | 1,227,517 | | | | | | — | | | | | | | | | 1,227,517 | | | | | | 560,892 | | | | | | 1,401,659 | | | |
(c)(d)
|
| | | | 3,190,068 | | | | | | 260,211 | | | | | | 5,264,397 | | | |
(c)(d)
|
| | | | — | | | | | | | | | 8,714,676 | | |
|
其他资产
|
| | | | 1,330,412 | | | | | | 12,121 | | | |
(a)(c)
|
| | | | 1,342,533 | | | | | | 101,993 | | | | | | — | | | | | | | | | 1,444,526 | | | | | | 2,203,753 | | | | | | — | | | | | | | | | — | | | | | | | | | 3,648,279 | | |
|
总资产
|
| | | $ | 24,510,063 | | | | | $ | (626,245) | | | | | | | | $ | 23,883,818 | | | | | $ | 1,012,457 | | | | | $ | 1,135,084 | | | | | | | | $ | 26,031,359 | | | | | $ | 18,939,242 | | | | | $ | (287,053) | | | | | | | | $ | 4,888,075 | | | | | | | | $ | 49,571,623 | | |
| 负债和权益: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 负债: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
资金便利
|
| | | $ | 6,708,186 | | | | | $ | — | | | | | | | | $ | 6,708,186 | | | | | $ | 146,629 | | | | | $ | — | | | | | | | | $ | 6,854,815 | | | | | $ | 1,899,129 | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | 8,753,944 | | |
|
其他融资便利和债务:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
优先票据,净额
|
| | | | 4,038,926 | | | | | | — | | | | | | | | | 4,038,926 | | | | | | 572,207 | | | | | | (61,901) | | | |
(e)
|
| | | | 4,549,232 | | | | | | 4,890,673 | | | | | | (4,890,673) | | | |
(a)
|
| | | | 4,888,075 | | | |
(a)
|
| | | | 9,437,307 | | |
|
MSR和先期设施,净额
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | 4,482,943 | | | | | | — | | | | | | | | | — | | | | | | | | | 4,482,943 | | |
|
提前买断设施
|
| | | | 92,949 | | | | | | — | | | | | | | | | 92,949 | | | | | | — | | | | | | — | | | | | | | | | 92,949 | | | | | | 112,443 | | | | | | — | | | | | | | | | — | | | | | | | | | 205,392 | | |
|
定期贷款债务
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 243,344 | | | | | | (243,344) | | | |
(a)
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | |
|
应付票据及应付联属公司款项
|
| | | | 31,280 | | | | | | 14 | | | |
(a)
|
| | | | 31,294 | | | | | | — | | | | | | — | | | | | | | | | 31,294 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 31,294 | | |
|
MSR相关负债–按公允价值计算的无追索权
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | 418,495 | | | | | | — | | | | | | | | | — | | | | | | | | | 418,495 | | |
|
应付账款
|
| | | | 181,713 | | | | | | 111 | | | |
(a)
|
| | | | 181,824 | | | | | | 17,004 | | | | | | — | | | | | | | | | 198,828 | | | | | | 129,233 | | | | | | — | | | | | | | | | — | | | | | | | | | 328,061 | | |
|
租赁负债
|
| | | | 319,296 | | | | | | — | | | | | | | | | 319,296 | | | | | | 32,717 | | | | | | — | | | | | | | | | 352,013 | | | | | | 56,889 | | | | | | — | | | | | | | | | — | | | | | | | | | 408,902 | | |
|
远期承诺,按公允价值
|
| | | | 11,209 | | | | | | — | | | | | | | | | 11,209 | | | | | | 873 | | | | | | — | | | | | | | | | 12,082 | | | | | | 153,527 | | | | | | — | | | | | | | | | — | | | | | | | | | 165,609 | | |
|
投资者准备金
|
| | | | 99,998 | | | | | | — | | | | | | | | | 99,998 | | | | | | 2,408 | | | | | | — | | | | | | | | | 102,406 | | | | | | 59,771 | | | | | | — | | | | | | | | | — | | | | | | | | | 162,177 | | |
|
应收税款协议
责任 |
| | | | 581,183 | | | | | | (15,601) | | | |
(d)
|
| | | | 565,582 | | | | | | — | | | | | | 6,461 | | | |
(f)
|
| | | | 572,043 | | | | | | — | | | | | | (1,600) | | | |
(e)
|
| | | | — | | | | | | | | | 570,443 | | |
|
受回购权约束的贷款
从金妮·梅 |
| | | | 2,785,146 | | | | | | — | | | | | | | | | 2,785,146 | | | | | | — | | | | | | — | | | | | | | | | 2,785,146 | | | | | | 1,176,120 | | | | | | — | | | | | | | | | — | | | | | | | | | 3,961,266 | | |
|
递延所得税负债,净额
|
| | | | 17,445 | | | | | | 758,633 | | | |
(c)
|
| | | | 776,078 | | | | | | 672 | | | | | | (22,190) | | | |
(f)(g)
|
| | | | 754,560 | | | | | | — | | | | | | 123,023 | | | |
(e)(f)
|
| | | | — | | | | | | | | | 877,583 | | |
|
其他负债
|
| | | | 599,352 | | | | | | 34,480 | | | |
(a)(e)(f)
|
| | | | 633,832 | | | | | | 79,271 | | | | | | 22,980 | | | |
(h)
|
| | | | 736,083 | | | | | | 746,898 | | | | | | (54,715) | | | |
(a)(g)
|
| | | | — | | | | | | | | | 1,428,266 | | |
|
负债总额
|
| | | $ | 15,466,683 | | | | | $ | 777,637 | | | | | | | | $ | 16,244,320 | | | | | $ | 1,095,125 | | | | | $ | (297,994) | | | | | | | | $ | 17,041,451 | | | | | $ | 14,126,121 | | | | | $ | (4,823,965) | | | | | | | | $ | 4,888,075 | | | | | | | | $ | 31,231,682 | | |
| 股权: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
A类普通股
|
| | | $ | 1 | | | | | $ | — | | | | | | | | $ | 1 | | | | | $ | 126 | | | | | $ | (125) | | | |
(一)
|
| | | $ | 2 | | | | | $ | 1,058 | | | | | $ | (1,051) | | | |
(h)
|
| | | $ | — | | | | | | | | $ | 9 | | |
|
B类普通股
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | |
|
C类普通股
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | |
|
D类普通股
|
| | | | 19 | | | | | | (19) | | | |
(h)
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | |
|
L类普通股
|
| | | | — | | | | | | 19 | | | |
(h)
|
| | | | 19 | | | | | | — | | | | | | — | | | | | | | | | 19 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 19 | | |
|
额外实收资本
|
| | | | 389,695 | | | | | | 7,064,631 | | | |
(h)
|
| | | | 7,454,326 | | | | | | 905,506 | | | | | | 480,102 | | | |
(一)
|
| | | | 8,839,934 | | | | | | 1,077,384 | | | | | | 8,315,945 | | | |
(h)
|
| | | | — | | | | | | | | | 18,233,263 | | |
|
留存收益
|
| | | | 312,834 | | | | | | (127,206) | | | |
(h)
|
| | | | 185,628 | | | | | | (988,134) | | | | | | 952,935 | | | |
(一)
|
| | | | 150,429 | | | | | | 3,734,679 | | | | | | (3,777,982) | | | |
(h)
|
| | | | — | | | | | | | | | 107,126 | | |
|
累计其他综合
收入(亏损) |
| | | | (48) | | | | | | — | | | | | | | | | (48) | | | | | | (166) | | | | | | 166 | | | |
(一)
|
| | | | (48) | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | |
(48)
|
| |||
|
非控股权益
|
| | | | 8,340,879 | | | | | | (8,341,307) | | | |
(g)
|
| | | | (428) | | | | | | — | | | | | | — | | | | | | | | | (428) | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | |
(428)
|
| |||
|
总股本
|
| | | | 9,043,380 | | | | | | (1,403,882) | | | | | | | | | 7,639,498 | | | | | | (82,668) | | | | | | 1,433,078 | | | | | | | | | 8,989,908 | | | | | | 4,813,121 | | | | | | 4,536,912 | | | | | | | | | — | | | | | | | | | 18,339,941 | | |
|
总负债及权益
|
| | | $ | 24,510,063 | | | | | $ | (626,245) | | | | | | | | $ | 23,883,818 | | | | | $ | 1,012,457 | | | | | $ | 1,135,084 | | | | | | | | $ | 26,031,359 | | | | | $ | 18,939,242 | | | | | $ | (287,053) | | | | | | | | $ | 4,888,075 | | | | | | | | $ | 49,571,623 | | |
| | | |
Rocket
重新分类 (注3) |
| |
向上-C
崩溃 |
| |
(注2)
|
| |
Rocket
备考 为UP-C 崩溃 |
| |
Redfin
重新分类 (注3) |
| |
Redfin
交易 会计 调整 |
| |
(注5)
|
| |
Rocket
备考 调整后 适用于Redfin 合并 |
| |
库珀先生
重新分类 (注6) |
| |
库珀先生
交易 会计 调整 |
| |
(注8)
|
| |
库珀先生
融资 调整 |
| |
(注9)
|
| |
Rocket
临 福尔马 合并 |
| ||||||||||||||||||||||||||||||
| 收入 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 出售贷款收益: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
不包括MSR公允价值的出售贷款收益,净额
|
| | | $ | 1,682,697 | | | | | $ | — | | | | | | | | $ | 1,682,697 | | | | | $ | 102,363 | | | | | $ | — | | | | | | | | $ | 1,785,060 | | | | | $ | 64,585 | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | 1,849,645 | | |
|
原始MSR的公允价值
|
| | | | 1,330,216 | | | | | | — | | | | | | | | | 1,330,216 | | | | | | 26,489 | | | | | | — | | | | | | | | | 1,356,705 | | | | | | 458,998 | | | | | | — | | | | | | | | | — | | | | | | | | | 1,815,703 | | |
|
出售贷款收益,净额
|
| | | | 3,012,913 | | | | | | — | | | | | | | | | 3,012,913 | | | | | | 128,852 | | | | | | — | | | | | | | | | 3,141,765 | | | | | | 523,583 | | | | | | — | | | | | | | | | — | | | | | | | | | 3,665,348 | | |
| 贷款服务收入: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
服务费收入
|
| | | | 1,462,173 | | | | | | — | | | | | | | | | 1,462,173 | | | | | | 2,146 | | | | | | — | | | | | | | | | 1,464,319 | | | | | | 2,475,426 | | | | | | — | | | | | | | | | — | | | | | | | | | 3,939,745 | | |
|
MSR公允价值变动
|
| | | | (578,681) | | | | | | — | | | | | | | | | (578,681) | | | | | | (2,375) | | | | | | — | | | | | | | | | (581,056) | | | | | | (842,030) | | | | | | — | | | | | | | | | — | | | | | | |
(1,423,086)
|
| |||
|
贷款服务收入,
净 |
| | | | 883,492 | | | | | | — | | | | | | | | | 883,492 | | | | | | (229) | | | | | | — | | | | | | | | | 883,263 | | | | | | 1,633,396 | | | | | | — | | | | | | | | | — | | | | | | | | | 2,516,659 | | |
| 利息收入: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
利息收入
|
| | | | 413,159 | | | | | | — | | | | | | | | | 413,159 | | | | | | 10,980 | | | | | | — | | | | | | | | | 424,139 | | | | | | 102,047 | | | | | | — | | | | | | | | | — | | | | | | | | | 526,186 | | |
|
融资便利的利息支出
|
| | | | (315,593) | | | | | | — | | | | | | | | | (315,593) | | | | | | (11,226) | | | | | | — | | | | | | | | | (326,819) | | | | | | (84,475) | | | | | | — | | | | | | | | | — | | | | | | |
(411,294)
|
| |||
|
利息收入,净额
|
| | | | 97,566 | | | | | | — | | | | | | | | | 97,566 | | | | | | (246) | | | | | | — | | | | | | | | | 97,320 | | | | | | 17,572 | | | | | | — | | | | | | | | | — | | | | | | | | | 114,892 | | |
|
其他收益
|
| | | | 1,106,827 | | | | | | 6,513 | | | |
(a)
|
| | | | 1,113,340 | | | | | | 910,193 | | | | | | — | | | | | | | | | 2,023,533 | | | | | | 793,189 | | | | | | — | | | | | | | | | — | | | | | | | | | 2,816,722 | | |
|
总收入,净额
|
| | | | 5,100,798 | | | | | | 6,513 | | | | | | | | | 5,107,311 | | | | | | 1,038,570 | | | | | | — | | | | | | | | | 6,145,881 | | | | | | 2,967,740 | | | | | | — | | | | | | | | | — | | | | | | | | | 9,113,621 | | |
| 费用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
工资、佣金、团队成员福利
|
| | | | 2,261,245 | | | | | | 4,113 | | | |
(a)
|
| | | | 2,265,358 | | | | | | 768,938 | | | | | | (22,726) | | | |
(j)
|
| | | | 3,011,570 | | | | | | 771,164 | | | | | | 42,643 | | | |
(一)
|
| | | | — | | | | | | | | | 3,825,377 | | |
|
一般和行政费用
|
| | | | 893,154 | | | | | | 11,190 | | | |
(a)(f)
|
| | | | 904,344 | | | | | | 237,267 | | | | | | 22,980 | | | |
(h)
|
| | | | 1,164,591 | | | | | | 465,219 | | | | | | 45,982 | | | |
(g)
|
| | | | — | | | | | | | | | 1,675,792 | | |
|
营销和广告费用
|
| | | | 824,042 | | | | | | 40 | | | |
(a)
|
| | | | 824,082 | | | | | | 119,816 | | | | | | — | | | | | | | | | 943,898 | | | | | | 39,002 | | | | | | — | | | | | | | | | — | | | | | | | | | 982,900 | | |
|
折旧及摊销
|
| | | | 112,917 | | | | | | 59 | | | |
(a)
|
| | | | 112,976 | | | | | | 42,834 | | | | | | 139,295 | | | |
(d)
|
| | | | 295,105 | | | | | | 43,550 | | | | | | 257,793 | | | |
(d)
|
| | | | — | | | | | | | | | 596,448 | | |
|
非资金债务的利息和摊销费用
|
| | | | 153,637 | | | | | | — | | | | | | | | | 153,637 | | | | | | 27,707 | | | | | | 12,708 | | | |
(e)
|
| | | | 194,052 | | | | | | 641,934 | | | | | | (281,761) | | | |
(a)
|
| | | | 505,490 | | | |
(b)
|
| | | | 1,059,715 | | |
|
其他费用
|
| | | | 187,751 | | | | | | (15,601) | | | |
(d)
|
| | | | 172,150 | | | | | | 7,339 | | | | | | 6,461 | | | |
(f)
|
| | | | 185,950 | | | | | | 105,706 | | | | | | (1,600) | | | |
(e)
|
| | | | — | | | | | | | | | 290,056 | | |
|
费用总额
|
| | | | 4,432,746 | | | | | | (199) | | | | | | | | | 4,432,547 | | | | | | 1,203,901 | | | | | | 158,718 | | | | | | | | | 5,795,166 | | | | | | 2,066,575 | | | | | | 63,057 | | | | | | | | | 505,490 | | | | | | | | | 8,430,288 | | |
|
收入前收入(亏损)
税收 |
| | | | 668,052 | | | | | | 6,712 | | | | | | | | | 674,764 | | | | | | (165,331) | | | | | | (158,718) | | | | | | | | | 350,715 | | | | | | 901,165 | | | | | | (63,057) | | | | | | | | | (505,490) | | | | | | | | | 683,333 | | |
|
(拨备)受益于
所得税 |
| | | | (32,224) | | | | | | (129,720) | | | |
(一)
|
| | | | (161,944) | | | | | | 530 | | | | | | 71,484 | | | |
(f)(k)
|
| | | | (89,930) | | | | | | (232,065) | | | | | | 31,998 | | | |
(e)(j)
|
| | | | 121,317 | | | |
(c)
|
| |
(168,680)
|
| |||
|
净收入(亏损)
|
| | | | 635,828 | | | | | | (123,008) | | | | | | | | | 512,820 | | | | | | (164,801) | | | | | | (87,234) | | | | | | | | | 260,785 | | | | | | 669,100 | | | | | | (31,059) | | | | | | | | | (384,173) | | | | | | | | | 514,653 | | |
|
归属于非控股权益的净(收入)亏损
|
| | | | (606,458) | | | | | | 607,509 | | | |
(g)
|
| | | | 1,051 | | | | | | — | | | | | | — | | | | | | | | | 1,051 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 1,051 | | |
|
归属于火箭公司的净收益(亏损)
|
| | | $ | 29,370 | | | | | $ | 484,501 | | | | | | | | $ | 513,871 | | | | | $ | (164,801) | | | | | $ | (87,234) | | | | | | | | $ | 261,836 | | | | | $ | 669,100 | | | | | $ | (31,059) | | | | | | | | $ | (384,173) | | | | | | | | $ | 515,704 | | |
|
A类普通股每股收益(亏损)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
注(10)
|
| |||
|
基本
|
| | | $ | 0.21 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 0.13 | | |
|
摊薄
|
| | | $ | 0.21 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 0.13 | | |
|
加权平均流通股
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
基本
|
| | | | 141,037,083 | | | | | | 1,848,879,483 | | | | | | | | | | | | | | | | | | | | | 101,283,994 | | | | | | | | | | | | | | | | | | | | | 703,817,103 | | | | | | | | | | | | | | | | | | 2,795,017,663 | | |
|
摊薄
|
| | | | 141,037,083 | | | | | | 1,857,291,757 | | | | | | | | | | | | | | | | | | | | | 107,130,424 | | | | | | | | | | | | | | | | | | | | | 716,805,278 | | | | | | | | | | | | | | | | | | 2,822,264,542 | | |
| | | |
额外
实收资本 |
| |
保留
收益 |
| |
非控制性
利息 |
|
| 备考UP-C崩调整: | | | | | | | | | | |
|
(a)
保留实体的净资产和运营合并
|
| |
$ 2,024
|
| |
$ —
|
| |
$ —
|
|
|
(b)
特别股息支付
|
| |
—
|
| |
(120,120)
|
| |
—
|
|
|
(c)
DTA的逆转和DTL的认可
|
| |
(1,278,700)
|
| |
10,080
|
| |
—
|
|
|
(d)
TRA负债的变化
|
| |
—
|
| |
15,601
|
| |
—
|
|
|
(e)
应付未归属受限制股份单位持有人的股息等价物
|
| |
—
|
| |
(24,102)
|
| |
—
|
|
|
(f)
预期非经常性收购相关交易成本
|
| |
—
|
| |
(8,665)
|
| |
—
|
|
|
(g)
消除非控制性权益(1)
|
| |
8,341,307
|
| |
—
|
| |
(8,341,307)
|
|
|
净备考交易会计调整权益:
|
| |
$7,064,631
|
| |
$(127,206)
|
| |
$(8,341,307)
|
|
|
Redfin历史资产负债表项目
|
| |
Redfin
历史 截至 12月31日, 2024 |
| |
重新分类
|
| |
火箭历史资产负债表行项目(1)
|
| |
重新分类
|
| |
Redfin
重新分类 截至 12月31日, 2024 |
| ||||||||||||
|
现金及现金等价物
|
| | | $ | 124,743 | | | | | | — | | | |
现金及现金等价物
|
| | | | | | | | | $ | 124,743 | | |
|
受限制现金
|
| | | | 229 | | | | | | — | | | |
受限制现金
|
| | | | | | | | | | 229 | | |
|
应收账款,扣除信用损失准备金
|
| | | | 48,730 | | | | | | (48,730) | | | |
按公允价值持有待售的抵押贷款
|
| | | | | | | | | | 152,426 | | |
|
持有待售贷款
|
| | | | 152,426 | | | | | | — | | | |
IRLC,按公允价值
|
| | | | | | | | | | 3,961 | | |
|
预付费用
|
| | | | 26,853 | | | | | | (26,853) | | | |
其他流动资产
|
| | | | 3,961 | | | | | | | | |
|
其他流动资产
|
| | | | 22,457 | | | | | | (22,457) | | | |
MSR,按公允价值
|
| | | | | | | | | | 2,736 | | |
|
流动资产总额
|
| | | | 375,438 | | | | | | — | | | |
物业及设备净额
|
| | | | | | | | | | 41,302 | | |
|
物业及设备净额
|
| | | | 41,302 | | | | | | — | | | |
使用权资产的租赁权
|
| | | | | | | | | | 23,713 | | |
|
使用权资产,净额
|
| | | | 23,713 | | | | | | — | | | |
远期承诺,按公允价值
|
| | | | | | | | | | 462 | | |
|
MSR,按公允价值
|
| | | | 2,736 | | | | | | — | | | |
其他流动资产
|
| | | | 462 | | | | | | | | |
|
商誉
|
| | | | 461,349 | | | | | | — | | | |
商誉和无形资产,净额
|
| | | | | | | | | | 560,892 | | |
|
无形资产,净值
|
| | | | 99,543 | | | | | | — | | | |
商誉
|
| | | | 461,349 | | | | | | | | |
|
其他资产,非流动
|
| | | | 8,376 | | | | | | (8,376) | | | |
无形资产,净值
|
| | | | 99,543 | | | | | | | | |
|
总资产
|
| | | | 1,012,457 | | | | | | — | | | |
其他资产
|
| | | | | | | | | | 101,993 | | |
|
应付账款
|
| | | | 16,847 | | | | | | — | | | |
应收账款,扣除信用损失准备金
|
| | | | 48,730 | | | | | | | | |
|
应计负债和其他负债
|
| | | | 82,709 | | | | | | (82,709) | | | |
其他流动资产
|
| | | | 18,034 | | | | | | | | |
|
仓库信贷便利
|
| | | | 146,629 | | | | | | (146,629) | | | |
预付费用
|
| | | | 26,853 | | | | | | | | |
|
可转换优先票据,净额
|
| | | | 73,516 | | | | | | (73,516) | | | |
其他资产,非流动
|
| | | | 8,376 | | | | | | | | |
|
租赁负债
|
| | | | 12,862 | | | | | | (12,862) | | | |
总资产
|
| | | | | | | | | | 1,012,457 | | |
|
流动负债合计
|
| | | | 332,563 | | | | | | — | | | |
资金便利
|
| | | | | | | | | | 146,629 | | |
|
租赁负债,非流动
|
| | | | 19,855 | | | | | | (19,855) | | | |
仓库信贷便利
|
| | | | 146,629 | | | | | | | | |
|
可转换优先票据,净额,非流动
|
| | | | 498,691 | | | | | | (498,691) | | | |
优先票据,净额
|
| | | | | | | | | | 572,207 | | |
|
定期贷款
|
| | | | 243,344 | | | | | | — | | | |
可转换优先票据,净额
|
| | | | 73,516 | | | | | | | | |
|
递延所得税负债
|
| | | | 672 | | | | | | — | | | |
可转换优先票据,净额,非流动
|
| | | | 498,691 | | | | | | | | |
|
负债总额
|
| | | $ | 1,095,125 | | | | | | — | | | |
定期贷款债务
|
| | | | | | | | | | 243,344 | | |
| | | | | | | | | | | | | | | |
应付账款
|
| | | | | | | | | | 17,004 | | |
| | | | | | | | | | | | | | | |
应付账款
|
| | | | 16,847 | | | | | | | | |
| | | | | | | | | | | | | | | |
应计负债和其他负债
|
| | | | 157 | | | | | | | | |
| | | | | | | | | | | | | | | |
租赁负债
|
| | | | | | | | | | 32,717 | | |
| | | | | | | | | | | | | | | |
租赁负债
|
| | | | 12,862 | | | | | | | | |
| | | | | | | | | | | | | | | |
租赁负债,非流动
|
| | | | 19,855 | | | | | | | | |
| | | | | | | | | | | | | | | |
远期承诺,按公允价值
|
| | | | | | | | | | 873 | | |
| | | | | | | | | | | | | | | |
应计负债和其他负债
|
| | | | 873 | | | | | | | | |
| | | | | | | | | | | | | | | |
投资者准备金
|
| | | | | | | | | | 2,408 | | |
| | | | | | | | | | | | | | | |
应计负债和其他负债
|
| | | | 2,408 | | | | | | | | |
| | | | | | | | | | | | | | | |
递延所得税负债,净额
|
| | | | | | | | | | 672 | | |
| | | | | | | | | | | | | | | |
其他负债
|
| | | | | | | | | | 79,271 | | |
| | | | | | | | | | | | | | | |
应计负债和其他负债
|
| | | | 79,271 | | | | | | | | |
| | | | | | | | | | | | | | | |
负债总额
|
| | | | | | | | | $ | 1,095,125 | | |
| Redfin历史声明 损益线项目 |
| |
Redfin
历史 为 年终 12月31日, 2024 |
| |
重新分类
|
| | 火箭历史声明 收入项目(1) |
| |
重新分类
|
| |
Redfin
重新分类 为 年终 12月31日, 2024 |
| ||||||||||||
|
收入
|
| | | $ | 1,042,979 | | | | | | (1,042,979) | | | |
不包括MSR公允价值的出售贷款收益,净额
|
| | | | | | | | | $ | 102,363 | | |
|
收益成本
|
| | | | 678,778 | | | | | | (678,778) | | | |
收入
|
| | | | 102,363 | | | | | | | | |
|
技术与发展
|
| | | | 163,927 | | | | | | (163,927) | | | |
原始MSR的公允价值
|
| | | | | | | | | | 26,489 | | |
|
市场营销
|
| | | | 114,481 | | | | | | (114,481) | | | |
收入
|
| | | | 26,489 | | | | | | | | |
|
一般和行政
|
| | | | 235,364 | | | | | | (235,364) | | | |
服务费收入
|
| | | | | | | | | | 2,146 | | |
|
重组重组
|
| | | | 5,684 | | | | | | (5,684) | | | |
收入
|
| | | | 2,146 | | | | | | | | |
|
利息收入
|
| | | | 6,348 | | | | | | (6,348) | | | |
MSR公允价值变动
|
| | | | | | | |
(2,375)
|
| |||
|
利息支出
|
| | | | (27,780) | | | | | | 27,780 | | | |
收入
|
| | | | (2,375) | | | | | | | | |
|
所得税优惠
|
| | | | 530 | | | | | | — | | | |
利息收入
|
| | | | | | | | | | 10,980 | | |
|
可转换优先票据的终止收益
|
| | | | 12,000 | | | | | | (12,000) | | | |
收入
|
| | | | 10,980 | | | | | | | | |
|
其他费用,净额
|
| | | | (644) | | | | | | 644 | | | |
资金利息支出
设施 |
| | | | | | | |
(11,226)
|
| |||
|
净亏损
|
| | | $ | (164,801) | | | | | | — | | | |
收益成本
|
| | | | (11,226) | | | | | | | | |
| | | | | | | | | | | | | | | |
其他收益
|
| | | | | | | | | | 910,193 | | |
| | | | | | | | | | | | | | | |
收入
|
| | | | 903,784 | | | | | | | | |
| | | | | | | | | | | | | | | |
利息收入
|
| | | | 6,348 | | | | | | | | |
| | | | | | | | | | | | | | | |
其他费用,净额
|
| | | | 61 | | | | | | | | |
| | | | | | | | | | | | | | | |
工资、佣金、团队成员福利
|
| | | | | | | | | | 768,938 | | |
| | | | | | | | | | | | | | | |
收益成本
|
| | | | 498,761 | | | | | | | | |
| | | | | | | | | | | | | | | |
技术与发展
|
| | | | 107,224 | | | | | | | | |
| | | | | | | | | | | | | | | |
市场营销
|
| | | | 24,150 | | | | | | | | |
| | | | | | | | | | | | | | | |
一般和行政
|
| | | | 133,141 | | | | | | | | |
| | | | | | | | | | | | | | | |
重组重组
|
| | | | 5,662 | | | | | | | | |
| | | | | | | | | | | | | | | |
一般和行政
开支 |
| | | | | | | | | | 237,267 | | |
| | | | | | | | | | | | | | | |
收益成本
|
| | | | 117,312 | | | | | | | | |
| | | | | | | | | | | | | | | |
技术与发展
|
| | | | 37,364 | | | | | | | | |
| | | | | | | | | | | | | | | |
市场营销
|
| | | | 5,225 | | | | | | | | |
| Redfin历史声明 损益线项目 |
| |
Redfin
历史 为 年终 12月31日, 2024 |
| |
重新分类
|
| | 火箭历史声明 收入项目(1) |
| |
重新分类
|
| |
Redfin
重新分类 为 年终 12月31日, 2024 |
| ||||||
| | | | | | | | | |
一般和行政
|
| | | | 77,344 | | | | | | | | |
| | | | | | | | | |
重组重组
|
| | | | 22 | | | | | | | | |
| | | | | | | | | |
营销和广告费用
|
| | | | | | | | | | 119,816 | | |
| | | | | | | | | |
收益成本
|
| | | | 33,775 | | | | | | | | |
| | | | | | | | | |
技术与发展
|
| | | | 89 | | | | | | | | |
| | | | | | | | | |
市场营销
|
| | | | 84,859 | | | | | | | | |
| | | | | | | | | |
一般和行政
|
| | | | 1,093 | | | | | | | | |
| | | | | | | | | |
折旧及摊销
|
| | | | | | | | | | 42,834 | | |
| | | | | | | | | |
收益成本
|
| | | | 2,814 | | | | | | | | |
| | | | | | | | | |
技术与发展
|
| | | | 19,250 | | | | | | | | |
| | | | | | | | | |
市场营销
|
| | | | 233 | | | | | | | | |
| | | | | | | | | |
一般和行政
|
| | | | 20,537 | | | | | | | | |
| | | | | | | | | |
利息和摊销费用
非资金债务 |
| | | | | | | | | | 27,707 | | |
| | | | | | | | | |
利息支出
|
| | | | 27,707 | | | | | | | | |
| | | | | | | | | |
其他费用
|
| | | | | | | | | | 7,339 | | |
| | | | | | | | | |
收入
|
| | | | 408 | | | | | | | | |
| | | | | | | | | |
收益成本
|
| | | | 14,890 | | | | | | | | |
| | | | | | | | | |
市场营销
|
| | | | 14 | | | | | | | | |
| | | | | | | | | |
一般和行政
|
| | | | 3,249 | | | | | | | | |
| | | | | | | | | |
利息支出
|
| | | | 73 | | | | | | | | |
| | | | | | | | | |
可转换优先票据的终止收益
|
| | | | (12,000) | | | | | | | | |
| | | | | | | | | |
其他费用,净额
|
| | | | 705 | | | | | | | | |
| | | | | | | | | |
所得税(拨备)利益
|
| | | | | | | | | | 530 | | |
| | | | | | | | | |
净亏损
|
| | | | | | | |
$(164,801)
|
| |||
| | | |
金额
|
| |||
|
将向Redfin发行的Rocket A类普通股的估计公允价值
股东(一) |
| | | $ | 1,332,897 | | |
|
归属于合并前服务的已转换Redfin股权奖励的估计公允价值(二)
|
| | | | 52,712 | | |
|
为偿还定期贷款、应计利息、提前还款溢价而支付的现金(三)
|
| | | | 249,975 | | |
|
预计Rocket将支付的与Redfin收购相关的交易费用(四)
|
| | | | 16,600 | | |
|
初步估计合并代价
|
| | | $ | 1,652,184 | | |
| | | |
股价
|
| |
估计数共计
考虑 |
| |
改变
|
| ||||||
|
增长10%
|
| | | $ | 14.48 | | | | | $ | 1,790,745 | | | |
$ 138,561
|
|
|
减少10%
|
| | | $ | 11.84 | | | | | $ | 1,513,623 | | | |
$(138,561)
|
|
| | | |
金额
|
|
|
预计合并对价:
|
| |
$1,652,184
|
|
|
现金及现金等价物
|
| |
124,743
|
|
|
受限制现金
|
| |
229
|
|
|
按公允价值持有待售的抵押贷款
|
| |
152,426
|
|
|
IRLC,按公允价值
|
| |
3,961
|
|
|
MSR,按公允价值
|
| |
2,736
|
|
|
物业及设备净额
|
| |
41,302
|
|
|
使用权资产的租赁权
|
| |
23,713
|
|
|
远期承诺,按公允价值
|
| |
462
|
|
|
无形资产,净值(一)
|
| |
815,000
|
|
|
其他资产
|
| |
101,993
|
|
|
资金便利
|
| |
146,629
|
|
|
优先票据,净额
|
| |
510,306
|
|
|
应付账款
|
| |
17,004
|
|
|
租赁负债
|
| |
32,717
|
|
|
远期承诺,按公允价值
|
| |
873
|
|
|
投资者准备金
|
| |
2,408
|
|
|
递延所得税负债,净额(二)
|
| |
(27,276)
|
|
|
其他负债
|
| |
79,271
|
|
|
取得的有形资产净值(不含商誉)
|
| |
504,633
|
|
|
商誉
|
| |
1,147,551
|
|
|
取得的净资产总额
|
| |
$1,652,184
|
|
| | | |
初步
公允价值 |
| |
估计有用
寿命(年) |
| ||||||
| 收购的无形资产的初步公允价值: | | | | | | | | | | | | | |
|
商品名称和商标
|
| | | $ | 300,000 | | | | | | 5 | | |
|
客户关系
|
| | | | 240,000 | | | | | | 7 | | |
|
发达技术
|
| | | | 275,000 | | | | | | 4 | | |
|
取得的无形资产
|
| | | $ | 815,000 | | | | | | | | |
| | | |
截至本年度
2024年12月31日 |
| |||
| 备考交易会计调整: | | | | | | | |
|
去除历史上的Redfin无形资产摊销
|
| | | $ | (23,741) | | |
|
无形资产摊销
|
| | | | 163,036 | | |
|
折旧和摊销的净备考交易会计调整
|
| | | $ | 139,295 | | |
| | | |
截至本年度
2024年12月31日 |
| |||
| 备考交易会计调整: | | | | | | | |
|
去除历史利息费用(1)
|
| | | $ | (27,707) | | |
|
备考利息支出
|
| | | | 40,415 | | |
|
对非资金债务的利息和摊销费用的净备考交易会计调整
|
| | | $ | 12,708 | | |
| | | |
A类
常见 股票 |
| |
额外
实缴 资本 |
| |
保留
收益 |
| |
累计
其他 综合 损失 |
| ||||||||||||
| 备考交易会计调整: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
消除Redfin的历史权益
|
| | | $ | (126) | | | | | $ | (905,506) | | | | | $ | 988,134 | | | | | $ | 166 | | |
|
向Redfin股东发行的Rocket A类普通股–见注4
|
| | | | 1 | | | | | | 1,332,896 | | | | | | — | | | | | | — | | |
|
归属于合并前股权奖励归属的估计公允价值–见附注4
|
| | | | — | | | | | | 52,712 | | | | | | — | | | | | | — | | |
|
与购置有关的交易费用估计数–见附注5(h)
|
| | | | — | | | | | | — | | | | | | (22,980) | | | | | | — | | |
|
Rocket的TRA负债和递延所得税负债的变化–见附注5(f)
|
| | | | — | | | | | | — | | | | | | (12,219) | | | | | | — | | |
|
备考交易会计调整净额
股权 |
| | | $ | (125) | | | | | $ | 480,102 | | | | | $ | 952,935 | | | | | $ | 166 | | |
| | | |
截至本年度
2024年12月31日 |
| |||
| 备考交易会计调整: | | | | | | | |
|
去除历史上的Redfin股票补偿费用
|
| | | $ | (71,159) | | |
|
记录来自更换的年化股票补偿费用
奖项 |
| | | | 48,433 | | |
|
对工资、佣金和
团队成员福利 |
| | | $ | (22,726) | | |
| 库珀先生历史平衡 薄板线项目 |
| |
库珀先生
历史 余额 截至 12月31日, 2024 |
| |
重新分类
|
| | 火箭历史平衡 薄板线项目(1) |
| |
重新分类
|
| |
库珀先生
重新分类 截至 12月31日, 2024 |
| ||||||||||||
|
现金及现金等价物
|
| | | $ | 753,394 | | | | | | — | | | |
现金及现金等价物
|
| | | | | | | | | $ | 753,394 | | |
|
受限制现金
|
| | | | 219,465 | | | | | | — | | | |
受限制现金
|
| | | | | | | | | | 219,465 | | |
|
按公允价值计算的抵押还本付息权
|
| | | | 11,736,472 | | | | | | — | | | |
按公允价值持有待售的抵押贷款
|
| | | | | | | | | | 2,211,160 | | |
|
垫款和其他应收款,准备金净额
|
| | | | 1,344,552 | | | | | | (1,344,552) | | | |
利率锁定承诺(“IRLCs”),按公允价值
|
| | | | | | | | | | 27,768 | | |
|
按公允价值持有待售的按揭贷款
|
| | | | 2,211,160 | | | | | | — | | | |
其他资产
|
| | | | 27,768 | | | | | | | | |
|
财产和设备,扣除累计折旧
|
| | | | 58,128 | | | | | | — | | | |
抵押还本付息权(“MSRs”),
按公允价值 |
| | | | | | | | | | 11,736,472 | | |
|
递延所得税资产,净额
|
| | | | 230,179 | | | | | | — | | | |
物业及设备净额
|
| | | | | | | | | | 58,128 | | |
|
其他资产
|
| | | | 2,385,892 | | | | | | (2,385,892) | | | |
递延所得税资产,净额
|
| | | | | | | | | | 230,179 | | |
|
总资产
|
| | | | 18,939,242 | | | | | | — | | | |
使用权资产的租赁权
|
| | | | | | | | | | 43,934 | | |
|
无抵押优先票据,净额
|
| | | | 4,890,673 | | | | | | — | | | |
其他资产
|
| | | | 43,934 | | | | | | | | |
|
预付款、仓库和MSR设施,净额
|
| | | | 6,494,515 | | | | | | (6,494,515) | | | |
远期承诺,按公允价值
|
| | | | | | | | | | 18,658 | | |
|
应付款项和其他负债
|
| | | | 2,322,438 | | | | | | (2,322,438) | | | |
其他资产
|
| | | | 18,658 | | | | | | | | |
|
MSR相关负债–按公允价值计算的无追索权
|
| | | | 418,495 | | | | | | — | | | |
向Ginnie Mae(资产)提供的受回购权约束的贷款
|
| | | | | | | | | | 1,176,120 | | |
|
负债总额
|
| | | $ | 14,126,121 | | | | | | — | | | |
其他资产
|
| | | | 1,176,120 | | | | | | | | |
| | | | | | | | | | | | | | | |
商誉和无形资产,净额
|
| | | | | | | | | | 260,211 | | |
| | | | | | | | | | | | | | | |
其他资产
|
| | | | 260,211 | | | | | | | | |
| | | | | | | | | | | | | | | |
其他资产
|
| | | | | | | | | | 2,203,753 | | |
| | | | | | | | | | | | | | | |
垫款和其他应收款,准备金净额
|
| | | | 1,344,552 | | | | | | | | |
| | | | | | | | | | | | | | | |
其他资产
|
| | | | 859,201 | | | | | | | | |
| | | | | | | | | | | | | | | |
总资产
|
| | | | | | | | | | 18,939,242 | | |
| | | | | | | | | | | | | | | |
资金便利
|
| | | | | | | | | | 1,899,129 | | |
| | | | | | | | | | | | | | | |
预付款、仓库和MSR设施,净额
|
| | | | 1,899,129 | | | | | | | | |
| | | | | | | | | | | | | | | |
优先票据,净额
|
| | | | | | | | | | 4,890,673 | | |
| | | | | | | | | | | | | | | |
MSR和先期设施,净额
|
| | | | | | | | | | 4,482,943 | | |
| | | | | | | | | | | | | | | |
预付款、仓库和MSR设施,净额
|
| | | | 4,482,943 | | | | | | | | |
| | | | | | | | | | | | | | | |
提前买断设施
|
| | | | | | | | | | 112,443 | | |
| 库珀先生历史平衡 薄板线项目 |
| |
库珀先生
历史 余额 截至 12月31日, 2024 |
| |
重新分类
|
| | 火箭历史平衡 薄板线项目(1) |
| |
重新分类
|
| |
库珀先生
重新分类 截至 12月31日, 2024 |
| ||||||
| | | | | | | | | |
预付款、仓库和MSR设施,净额
|
| | | | 112,443 | | | | | | | | |
| | | | | | | | | |
MSR相关负债–无追索权
按公允价值 |
| | | | | | | | | | 418,495 | | |
| | | | | | | | | |
应付账款
|
| | | | | | | | | | 129,233 | | |
| | | | | | | | | |
应付款项和其他负债
|
| | | | 129,233 | | | | | | | | |
| | | | | | | | | |
租赁负债
|
| | | | | | | | | | 56,889 | | |
| | | | | | | | | |
应付款项和其他负债
|
| | | | 56,889 | | | | | | | | |
| | | | | | | | | |
远期承诺,按公允价值
|
| | | | | | | | | | 153,527 | | |
| | | | | | | | | |
应付款项和其他负债
|
| | | | 153,527 | | | | | | | | |
| | | | | | | | | |
投资者准备金
|
| | | | | | | | | | 59,771 | | |
| | | | | | | | | |
应付款项和其他负债
|
| | | | 59,771 | | | | | | | | |
| | | | | | | | | |
向Ginnie Mae提供的受回购权约束的贷款(负债)
|
| | | | | | | | | | 1,176,120 | | |
| | | | | | | | | |
应付款项和其他负债
|
| | | | 1,176,120 | | | | | | | | |
| | | | | | | | | |
其他负债
|
| | | | | | | | | | 746,898 | | |
| | | | | | | | | |
应付款项和其他负债
|
| | | | 746,898 | | | | | | | | |
| | | | | | | | | |
负债总额
|
| | | | | | | | | $ | 14,126,121 | | |
| Cooper先生的历史声明 操作行项目 |
| |
库珀先生
历史 为 年终 12月31日, 2024 |
| |
重新分类
|
| | 火箭历史声明 收入项目(1) |
| |
重新分类
|
| |
库珀先生
重新分类 为 年终 12月31日, 2024 |
| ||||||||||||
|
服务相关,净额
|
| | | $ | 1,788,183 | | | | | | (1,788,183) | | | |
不包括MSR公允价值的出售贷款收益,净额
|
| | | | | | | | | $ | 64,585 | | |
|
持有的抵押贷款净收益
出售 |
| | | | 437,344 | | | | | | (437,344) | | | |
服务相关,净额
|
| | | | 86,239 | | | | | | | | |
|
工资、工资和福利
|
| | | | 694,722 | | | | | | — | | | |
持有待售抵押贷款净收益
|
| | | | (21,654) | | | | | | | | |
|
一般和行政
|
| | | | 624,213 | | | | | | (624,213) | | | |
原始MSR的公允价值
|
| | | | | | | | | | 458,998 | | |
|
利息收入
|
| | | | 789,738 | | | | | | (789,738) | | | |
持有待售抵押贷款净收益
|
| | | | 458,998 | | | | | | | | |
|
利息支出
|
| | | | (776,478) | | | | | | 776,478 | | | |
服务费收入
|
| | | | | | | | | | 2,475,426 | | |
|
其他收入(费用),净额
|
| | | | (18,687) | | | | | | 18,687 | | | |
服务相关,净额
|
| | | | 2,475,426 | | | | | | | | |
|
所得税费用
|
| | | | 232,065 | | | | | | — | | | |
MSR公允价值变动
|
| | | | | | | |
(842,030)
|
| |||
|
净收入
|
| | | $ | 669,100 | | | | | | — | | | |
服务相关,净额
|
| | | | (842,030) | | | | | | | | |
| | | | | | | | | | | | | | | |
利息收入
|
| | | | | | | | | | 102,047 | | |
| | | | | | | | | | | | | | | |
利息收入
|
| | | | 102,047 | | | | | | | | |
| | | | | | | | | | | | | | | |
资金利息支出
设施 |
| | | | | | | |
(84,475)
|
| |||
| | | | | | | | | | | | | | | |
利息支出
|
| | | | (84,475) | | | | | | | | |
| | | | | | | | | | | | | | | |
其他收益
|
| | | | | | | | | | 793,189 | | |
| | | | | | | | | | | | | | | |
服务相关,净额
|
| | | | 68,548 | | | | | | | | |
| | | | | | | | | | | | | | | |
利息收入
|
| | | | 722,832 | | | | | | | | |
| | | | | | | | | | | | | | | |
其他收入(费用),净额
|
| | | | 1,809 | | | | | | | | |
| | | | | | | | | | | | | | | |
工资、佣金、团队成员福利
|
| | | | | | | | | | 771,164 | | |
| | | | | | | | | | | | | | | |
工资、工资和福利
|
| | | | 694,722 | | | | | | | | |
| | | | | | | | | | | | | | | |
一般和行政
|
| | | | 76,442 | | | | | | | | |
| | | | | | | | | | | | | | | |
一般和行政
开支 |
| | | | | | | | | | 465,219 | | |
| | | | | | | | | | | | | | | |
一般和行政
|
| | | | 465,219 | | | | | | | | |
| | | | | | | | | | | | | | | |
营销和广告费用
|
| | | | | | | | | | 39,002 | | |
| | | | | | | | | | | | | | | |
一般和行政
|
| | | | 39,002 | | | | | | | | |
| | | | | | | | | | | | | | | |
折旧及摊销
|
| | | | | | | | | | 43,550 | | |
| | | | | | | | | | | | | | | |
一般和行政
|
| | | | 43,550 | | | | | | | | |
| | | | | | | | | | | | | | | |
利息和摊销费用
非资金债务(2) |
| | | | | | | | | | 641,934 | | |
| | | | | | | | | | | | | | | |
利息支出
|
| | | | 641,934 | | | | | | | | |
| Cooper先生的历史声明 操作行项目 |
| |
库珀先生
历史 为 年终 12月31日, 2024 |
| |
重新分类
|
| | 火箭历史声明 收入项目(1) |
| |
重新分类
|
| |
库珀先生
重新分类 为 年终 12月31日, 2024 |
| ||||||
| | | | | | | | | |
其他费用
|
| | | | | | | | | | 105,706 | | |
| | | | | | | | | |
利息收入
|
| | | | 35,141 | | | | | | | | |
| | | | | | | | | |
利息支出
|
| | | | 50,069 | | | | | | | | |
| | | | | | | | | |
其他收入(费用),净额
|
| | | | 20,496 | | | | | | | | |
| | | | | | | | | |
所得税(拨备)利益
|
| | | | | | | |
(232,065)
|
| |||
| | | | | | | | | |
净收入
|
| | | | | | | | | $ | 669,100 | | |
| | | |
金额
|
| |||
|
将向Mr. Cooper股东发行的Rocket A类普通股的估计公允价值(一)
|
| | | $ | 9,262,233 | | |
|
归属于合并前的转换后Mr. Cooper股权奖励的估计公允价值
服务(二) |
| | | | 131,103 | | |
|
为偿付库柏先生票据、应计利息、预付款项溢价而支付的现金(三)
|
| | | | 5,100,197 | | |
|
估计将由Rocket支付的与Cooper先生收购相关的交易费用(四)
|
| | | | 93,107 | | |
|
初步估计合并代价
|
| | | $ | 14,586,640 | | |
| | | |
股价
|
| |
估计数共计
考虑 |
| |
改变
|
| ||||||
|
增长10%
|
| | | $ | 14.48 | | | | | $ | 15,525,974 | | | |
$ 939,334
|
|
|
减少10%
|
| | | $ | 11.84 | | | | | $ | 13,647,306 | | | |
$(939,334)
|
|
| | | |
金额
|
| |||
|
预计合并对价:
|
| | | $ | 14,586,640 | | |
|
现金及现金等价物(一)
|
| | | | 625,427 | | |
|
受限制现金
|
| | | | 219,465 | | |
|
按公允价值持有待售的抵押贷款
|
| | | | 2,211,160 | | |
|
IRLC,按公允价值
|
| | | | 27,768 | | |
|
MSR,按公允价值
|
| | | | 11,736,472 | | |
|
物业及设备净额
|
| | | | 58,128 | | |
|
使用权资产的租赁权
|
| | | | 43,934 | | |
|
远期承诺,按公允价值
|
| | | | 18,658 | | |
|
向Ginnie Mae(资产)提供的受回购权约束的贷款
|
| | | | 1,176,120 | | |
|
无形资产,净值(二)
|
| | | | 1,860,000 | | |
|
其他资产
|
| | | | 2,203,753 | | |
|
资金便利
|
| | | | 1,899,129 | | |
|
优先票据,净额
|
| | | | — | | |
|
MSR和先期设施,净额
|
| | | | 4,482,943 | | |
|
提前买断设施
|
| | | | 112,443 | | |
|
MSR相关负债–按公允价值计算的无追索权
|
| | | | 418,495 | | |
| | | |
金额
|
| |||
|
应付账款
|
| | | | 129,233 | | |
|
租赁负债
|
| | | | 56,889 | | |
|
远期承诺,按公允价值
|
| | | | 153,527 | | |
|
投资者准备金
|
| | | | 59,771 | | |
|
向Ginnie Mae提供的受回购权约束的贷款(负债)
|
| | | | 1,176,120 | | |
|
递延所得税负债,净额(三)
|
| | | | 124,102 | | |
|
其他负债
|
| | | | 646,201 | | |
|
取得的有形资产净值(不含商誉)
|
| | | | 10,922,032 | | |
|
商誉
|
| | | | 3,664,608 | | |
|
取得的净资产总额
|
| | | $ | 14,586,640 | | |
| | |||||||
| | | |
初步
公允价值 |
| |
估计有用
寿命(年) |
| ||||||
| 收购的无形资产的初步公允价值: | | | | | | | | | | | | | |
|
关系
|
| | | $ | 1,500,000 | | | | | | 10 | | |
|
商品名称
|
| | | | 200,000 | | | | | | 3 | | |
|
内部开发的技术
|
| | | | 150,000 | | | | | | 3 | | |
|
其他
|
| | | | 10,000 | | | | | | 2 | | |
|
取得的无形资产
|
| | | $ | 1,860,000 | | | | | | | | |
| | | |
对于
年终 12月31日, 2024 |
| |||
| 备考交易会计调整: | | | | | | | |
|
去除历史上的Cooper先生摊销无形资产
|
| | | $ | (13,874) | | |
|
无形资产摊销
|
| | | | 271,667 | | |
|
折旧和摊销的净备考交易会计调整
|
| | | $ | 257,793 | | |
| | | |
A类
普通股 |
| |
额外
实收资本 |
| |
保留
收益 |
|
| 备考交易会计调整: | | | | | | | | | | |
|
收盘前Mr. Cooper股息
|
| |
$ —
|
| |
$ —
|
| |
$ (127,967)
|
|
|
消除Cooper先生的历史股权
|
| |
(1,058)
|
| |
(1,077,384)
|
| |
(3,606,712)
|
|
|
向Mr. Cooper股东发行的Rocket A类普通股–见附注7
|
| |
7
|
| |
9,262,226
|
| |
—
|
|
|
归属于合并前股权奖励归属的估计公允价值–见附注7
|
| |
—
|
| |
131,103
|
| |
—
|
|
|
Rocket的TRA负债和递延所得税负债的变化–见附注8(e)
|
| |
—
|
| |
—
|
| |
2,679
|
|
|
与购置有关的交易费用估计数–见附注8(g)
|
| |
—
|
| |
—
|
| |
(45,982)
|
|
|
净备考交易会计调整权益
|
| |
$(1,051)
|
| |
$ 8,315,945
|
| |
$(3,777,982)
|
|
| | | |
截至本年度
2024年12月31日 |
| |||
| 备考交易会计调整: | | | | | | | |
|
去除历史上的Mr. Cooper基于股票的补偿费用
|
| | | $ | (37,000) | | |
|
记录来自更换的年化股票补偿费用
奖项 |
| | | | 79,643 | | |
|
对工资、佣金和
团队成员福利 |
| | | $ | 42,643 | | |
| | | |
截至本年度
2024年12月31日 |
|
| 分子 | | | | |
|
备考净收入
|
| |
$ 515,704
|
|
|
普通股特别股息
|
| |
(120,120)
|
|
|
未归属的Rocket股票奖励的股息等价物
|
| |
(24,102)
|
|
|
归属于普通股股东的备考净利润
|
| |
$ 371,482
|
|
| 分母(1): | | | | |
|
历史火箭加权平均流通股–基本
|
| |
141,037,083
|
|
|
UP-C崩溃后L类普通股的股份
|
| |
1,848,879,483
|
|
|
向Redfin股东发行的A类普通股股份
|
| |
101,283,994
|
|
|
向Mr. Cooper股东发行的A类普通股股份
|
| |
703,817,103
|
|
|
已发行普通股的加权平均股数–基本
|
| |
2,795,017,663
|
|
|
历史火箭加权平均流通股–稀释
|
| |
141,037,083
|
|
|
UP-C崩溃后L类普通股的股份
|
| |
1,848,879,483
|
|
|
火箭稀释性股份奖励(2)
|
| |
8,412,274
|
|
|
向Redfin股东发行的A类普通股股份
|
| |
101,283,994
|
|
|
Rocket份额化奖励发放换取Redfin份额化奖励(3)
|
| |
5,846,430
|
|
|
Cooper先生股东的A类普通股股份
|
| |
703,817,103
|
|
|
发行Rocket股票奖励以换取Mr. Cooper股票奖励(4)
|
| |
12,988,175
|
|
|
已发行普通股加权平均股数–稀释
|
| |
2,822,264,542
|
|
|
已发行普通股的备考每股净收益–基本
|
| |
$ 0.13
|
|
|
已发行普通股的备考每股净收益–摊薄
|
| |
$ 0.13
|
|
|
实益拥有人名称
|
| |
股份数量
实益拥有 |
| |
班级百分比
|
| ||||||
| > 5%实益拥有人 | | | | | | | | | | | | | |
|
巴雷斯资本管理公司。
|
| | | | 8,719,526(1) | | | | | | 6.81% | | |
|
贝莱德,公司。
|
| | | | 8,887,629(2) | | | | | | 6.94% | | |
|
领航集团
|
| | | | 16,827,798(3) | | | | | | 13.14% | | |
| 管理 | | | | | | | | | | | | | |
|
杰森·阿里姆
|
| | | | 126,771(4) | | | | | | * | | |
|
Robert Bass
|
| | | | 133,824(5) | | | | | | * | | |
|
Julie Bornstein
|
| | | | 88,642(6) | | | | | | * | | |
|
Kerry D. Chandler
|
| | | | 55,399 | | | | | | * | | |
|
Bridget Frey
|
| | | | 659,042(7) | | | | | | * | | |
|
Anthony Kappus
|
| | | | 81,585(8) | | | | | | * | | |
|
Glenn Kelman
|
| | | | 2,261,272(9) | | | | | | 1.76% | | |
|
Austin Ligon
|
| | | | 693,002(10) | | | | | | * | | |
|
David Lissy
|
| | | | 69,835(11) | | | | | | * | | |
|
Chris Nielsen
|
| | | | 762,248(12) | | | | | | * | | |
|
布拉德·辛格
|
| | | | 91,578(13) | | | | | | * | | |
|
James Slavet
|
| | | | 292,787(14) | | | | | | * | | |
|
Anna Stevens
|
| | | | 64,158(15) | | | | | | * | | |
|
Christian Taubman
|
| | | | 98,519(16) | | | | | | * | | |
|
Selina Tobaccowala
|
| | | | 156,320(17) | | | | | | * | | |
|
全体董事和执行官为一组(14人)
|
| | | | 5,638,982(18) | | | | | | 4.35% | | |
|
专题
|
| |
持有人的权利
火箭普通股 UP-C崩溃之前 |
| |
持有人的权利
火箭普通股 UP-C崩溃后 |
| |
持有人的权利
Redfin普通股 |
|
| 股本 | | | | | | | | | | |
| 股票类别 | | |
•
A类普通股
•
B类普通股
•
C类普通股
•
D类普通股
•
优先股
|
| |
•
A类普通股
•
L类普通股
•
优先股
|
| |
•
普通股
•
优先股
|
|
| 授权股份 | | |
•
A类普通股10,000,000,000股
•
6,000,000,000股B类普通股
•
6,000,000,000股C类普通股
•
6,000,000,000股D类普通股
•
优先股500,000,000股
|
| |
•
A类普通股10,000,000,000股
•
6,000,000,000股L类普通股,包括3,000,000,000股L-1系列普通股和3,000,000,000股L-2系列L类普通股
•
优先股500,000,000股
|
| |
•
500,000,000股普通股
•
优先股10,000,000股
|
|
|
专题
|
| |
持有人的权利
火箭普通股 UP-C崩溃之前 |
| |
持有人的权利
火箭普通股 UP-C崩溃后 |
| |
持有人的权利
Redfin普通股 |
|
| 票面价值 | | | 每股0.00001美元 | | |
同“UP-C崩溃前的火箭普通股”
|
| |
•
每股0.00 1美元
|
|
| 普通股的投票权 | | |
•
A类普通股:每股1票
•
B类普通股:每股10票
•
C类普通股:每股1票
•
D类普通股:每股10票
|
| |
•
A类普通股:每股1票
•
L类普通股:每股1票
|
| |
•
普通股:每股1票
|
|
| | | | Rocket的公司注册证书规定了双重类别的普通股结构,这使Gilbert先生有能力控制需要股东批准的事项的结果,即使他实益拥有的Rocket已发行普通股的股份明显少于大多数,包括选举董事和重大公司交易,例如合并或出售Rocket几乎所有的资产。 | | |
同“UP-C崩溃前的火箭普通股”
|
| | ||
| | | | 有关Rocket公司注册证书和章程的规定如何延迟、推迟或阻止控制权变更的更多信息,请阅读标题为“Rocket股本说明— Rocket公司注册证书及附例的反收购影响”页面开头135. | | |
同“UP-C崩溃前的火箭普通股”
|
| | ||
|
专题
|
| |
持有人的权利
火箭普通股 UP-C崩溃之前 |
| |
持有人的权利
火箭普通股 UP-C崩溃后 |
| |
持有人的权利
Redfin普通股 |
|
| 股息权 | | | Rocket A类普通股和B类普通股的持有人有权在Rocket董事会以合法可用资金宣布的情况下获得股息。不得就B类普通股宣派或支付股息,除非就Rocket A类普通股以相同金额和相同类型的现金或财产(或其组合)宣派或支付,反之亦然。关于股票股息,B类普通股的持有者必须获得B类普通股,而Rocket A类普通股的持有者必须获得Rocket A类普通股。 | | |
Rocket A类普通股持有人将享有与“UP-C崩溃前的火箭普通股”.
L类普通股持有人有权在Rocket董事会宣布从合法可用资金中获得股息的情况下获得股息。不得就L类普通股宣派或支付股息,除非就Rocket A类普通股以相同金额和相同类型的现金或财产(或其组合)宣派或支付,反之亦然。关于股票股息,L类普通股的持有者必须获得L类普通股。
|
| | 如果Redfin董事会酌情决定发放股息,并且仅在Redfin董事会可能确定的时间和金额发放股息,则Redfin普通股持有人有权从合法可用的资金中获得股息。 | |
| | | |
C类普通股和D类普通股的持有人没有任何权利获得除由Rocket股份组成的股息以外的任何股息(i)C类普通股,按比例支付给Rocket的每一股已发行的C类普通股,以及(ii)D类普通股,按比例支付给Rocket的每一股已发行的D类普通股,在每种情况下都与股票股息有关。
|
| | | ||||
|
专题
|
| |
持有人的权利
火箭普通股 UP-C崩溃之前 |
| |
持有人的权利
火箭普通股 UP-C崩溃后 |
| |
持有人的权利
Redfin普通股 |
|
| 转换条款 | | |
每一股Rocket的B类普通股可随时根据持有人的选择转换为一股Rocket的A类普通股,每一股Rocket的D类普通股可随时根据持有人的选择转换为一股C类普通股。
每一股Rocket的B类普通股将自动转换为一股Rocket的A类普通股,每一股Rocket的D类普通股将自动转换为一股Rocket的C类普通股,紧接在此类股份的任何转让之前,但Rocket的公司注册证书中描述的某些转让除外。
此外,每股Rocket的B类普通股将自动转换为一股Rocket的A类普通股,如果RHI、RHI的直接或间接权益持有人及其许可受让方持有的Rocket已发行在外普通股股份总数的比例低于10%,则每股Rocket的D类普通股将自动转换为一股Rocket的C类普通股。
|
| |
每一股L类普通股可随时根据持有人的选择转换为一股Rocket A类普通股,前提是L类普通股的适用锁定期已届满。
每一股L类普通股(a)可随时根据持有人的选择转换为一股Rocket A类普通股,(b)将自动转换为一股Rocket A类普通股,前提是L类普通股的适用锁定期已届满,紧接在此类股份的任何转让之前,但Rocket公司注册证书中描述的某些允许转让除外。
此外,每一股Rocket的L类普通股将自动转换为一股Rocket A类普通股,在第一个日期,L类普通股的总投票权低于Rocket已发行股本总投票权的79%。
Rocket A类普通股的股份不受任何转换权的约束。
|
| | Redfin普通股的股份不受任何转换权的约束。 | |
|
专题
|
| |
持有人的权利
火箭普通股 UP-C崩溃之前 |
| |
持有人的权利
火箭普通股 UP-C崩溃后 |
| |
持有人的权利
Redfin普通股 |
|
| | | | Rocket A类普通股和C类普通股的股份不受任何转换权的约束。 | | | | | | | |
| 下沉基金 | | | 无 | | | 无 | | | 无 | |
| 赎回权 | | | 无 | | | 无 | | | 无 | |
| 优先购买权 | | | 无 | | | 无 | | | 无 | |
| 清算权 | | |
在Rocket清算或解散后,Rocket A类普通股和B类普通股的持有人有权按比例分享在支付债务后合法可供分配给股东的Rocket资产,但须遵守当时已发行优先股的任何持有人的优先权利。
除面值外,Rocket的C类普通股和D类普通股的持有人在清算或解散时没有任何权利获得分配。
|
| | 在Rocket清算或解散后,Rocket A类普通股和L类普通股的持有人将有权按比例分享在支付债务后合法可分配给股东的Rocket资产,但须遵守当时已发行优先股的任何持有人的优先权利。 | | | 在Redfin清算、解散或清盘时,可合法用于向Redfin股东分配的资产将在届时已发行的Redfin普通股和任何参与优先股的持有人之间按比例分配,但须事先清偿所有未偿债务和负债以及任何已发行优先股的优先权和清算优先权的支付(如有)。 | |
|
专题
|
| |
持有人的权利
火箭普通股 UP-C崩溃之前 |
| |
持有人的权利
火箭普通股 UP-C崩溃后 |
| |
持有人的权利
Redfin普通股 |
|
| 对可疏离性的限制 | | | 无 | | |
Gilbert先生和其他Rock Equityholders将被禁止转让或以其他方式处置(a)UP-C收盘日期一周年之前的任何L类普通股股份和(b)UP-C收盘日期两周年之前的50% L类普通股股份。在UP-C收盘日期两周年之后,L类普通股的任何股份都不会受到锁定期的限制。
上段所述的限制不适用于任何允许的转让,但在某些情况下须遵守各种条件(包括转让锁定限制)。
|
| | 无 | |
| 歧视大股东的条文 | | | Rocket的公司注册证书规定,在任何时候当已发行的RHI证券的总投票权将等于或大于Rocket已发行股票总投票权的79%时,每只RHI证券的每股投票数将减少,从而使得所有RHI证券的总投票权等于79%。 | | | Rocket在UP-C崩溃后的公司注册证书将规定,在任何时候,当已发行的L类普通股的总投票权等于或大于Rocket已发行股票总投票权的79%时,将减少L类普通股每股的投票数量,以便所有此类L类普通股的总投票权等于79%。 | | | 无 | |
|
专题
|
| |
持有人的权利
火箭普通股 UP-C崩溃之前 |
| |
持有人的权利
火箭普通股 UP-C崩溃后 |
| |
持有人的权利
Redfin普通股 |
|
| 董事会 | | | | | | | | | | |
| 董事人数 | | | 董事人数由Rocket董事会不时确定。 | | |
同“UP-C崩溃前的火箭普通股”
|
| | 董事人数不时由Redfin董事会厘定。 | |
| 罢免董事 | | | 在RHI各方实益拥有的总投票权少于Rocket普通股的多数之前,任何董事都可以通过Rocket已发行普通股的过半数赞成票被罢免,无论是否有因由。在RHI各方不再实益拥有普通股合并投票权的多数后,Rocket的公司注册证书规定,任何董事只有在有资格在董事选举中投票的Rocket已发行普通股合并投票权的75%的持有人的赞成票下,才能作为单一类别一起投票而被因故罢免。 | | | 在吉尔伯特夫妇实益拥有的火箭普通股合并投票权不到多数之前,任何董事都可以通过对火箭已发行普通股的多数股份投赞成票而被罢免,无论是否有因由。在吉尔伯特夫妇不再实益拥有普通股合并投票权的多数后,Rocket的公司注册证书规定,任何董事只有在有资格在董事选举中投票的Rocket已发行普通股合并投票权的75%的持有人的赞成票(作为单一类别一起投票)的情况下,才能因故被罢免。 | | | 在2025年年度股东大会(“2025年年度会议”)(届时Redfin董事会将停止分类)之前,在符合任何系列优先股持有人权利的情况下,除非因故且仅通过持有届时有权在作为单一类别共同投票的董事选举中有权投票的Redfin当时已发行在外股本的至少三分之二投票权的持有人的赞成票,否则不得罢免任何董事。自2025年年度会议选举董事起及之后,在符合任何系列优先股持有人权利的情况下,任何董事均可在有或无因由的情况下,在作为单一类别共同投票的董事选举中,由当时有权投票的Redfin当时已发行股本的至少过半数表决权的持有人以赞成票罢免任何董事。 | |
|
专题
|
| |
持有人的权利
火箭普通股 UP-C崩溃之前 |
| |
持有人的权利
火箭普通股 UP-C崩溃后 |
| |
持有人的权利
Redfin普通股 |
|
| 填补董事会空缺 | | | Rocket董事会的空缺和新设立的董事职位可随时由剩余的董事或Rocket的股东填补,但在RHI各方不再实益拥有Rocket普通股合并投票权的多数后,Rocket董事会的空缺,无论是由于董事人数增加或董事死亡、免职或辞职,将仅由Rocket董事会填补,而不是由股东填补。 | | | Rocket董事会的空缺和新设立的董事职位可随时由其余董事或Rocket股东填补,但条件是,在吉尔伯特夫妇不再实益拥有Rocket普通股的多数合并投票权后,Rocket董事会的空缺,无论是由于董事人数增加或董事死亡、免职或辞职,将仅由Rocket董事会填补,而不是由股东填补。 | | | Redfin董事会因任何原因出现的任何空缺,以及因任何授权董事人数增加而产生的任何新设立的董事职位,除非(a)Redfin董事会经决议决定任何该等空缺或新设立的董事职位应由股东填补,或(b)法律另有规定,仅由当时在任的董事过半数(尽管低于法定人数)投赞成票后方可填补,或由一名唯一剩余的董事填补,而不是由股东填补。 | |
| 赔偿 | | | Rocket的公司注册证书和章程将董事和高级管理人员的责任限制在DGCL允许的最大范围内。Rocket通常有义务向董事和高级管理人员提供惯常的赔偿和晋升权利。 | | |
同“UP-C崩溃前的火箭普通股”
|
| | Redfin的公司注册证书和章程在DGCL允许的最大范围内限制董事和高级职员的责任。Redfin通常有义务向董事和高级职员提供惯常的赔偿和预支权。 | |
|
专题
|
| |
持有人的权利
火箭普通股 UP-C崩溃之前 |
| |
持有人的权利
火箭普通股 UP-C崩溃后 |
| |
持有人的权利
Redfin普通股 |
|
| 分类委员会 | | |
Rocket的注册证书规定,Rocket的董事会分为三个级别的董事,级别在数量上尽可能接近相等。因此,火箭董事会每年大约有三分之一的成员当选。董事分类的效果是,股东更难改变火箭董事会的组成。
Rocket的公司注册证书还规定,根据优先股持有人在特定情况下选举额外董事的任何权利,董事人数完全根据Rocket董事会通过的决议确定。
|
| |
同“UP-C崩溃前的火箭普通股”
|
| | Redfin的公司注册证书规定,在2023年年度股东大会之前,董事应就其各自任职的时间分为三类董事,分别指定为I类、II类和III类(每类董事的人数尽可能接近相等)。自2023年年会开始,根据Redfin的公司注册证书的条款,若干董事的连续组别开始在班级任职,任期为一年,因此,自2025年年会选举董事起及之后,Redfin董事会应停止分类,并应在2025年年会(以及其后的每次股东年会)上选出的董事,任期至下一次股东年会上届满。 | |
|
专题
|
| |
持有人的权利
火箭普通股 UP-C崩溃之前 |
| |
持有人的权利
火箭普通股 UP-C崩溃后 |
| |
持有人的权利
Redfin普通股 |
|
| 股东权利 | | | | | | | | | | |
|
召集特别会议
|
| | 受制于任何系列优先股持有人的任何特殊权利,股东特别会议只能由Rocket董事会主席或首席执行官召集,或由Rocket董事会召集。股东不得召开特别会议或要求火箭董事会召开特别会议。 | | |
同“UP-C崩溃前的火箭普通股”
|
| | Redfin股东的特别会议只能由Redfin董事会主席、首席执行官、总裁或Redfin董事会召集。 | |
| 经书面同意采取行动的Ability | | | 可以书面同意代替会议的方式采取股东行动;前提是在RHI各方不再实益拥有Rocket普通股合并投票权的多数后,股东行动只能在年度股东大会或特别股东大会上采取,不能以书面同意代替会议。 | | | 股东行动可以书面同意代替开会;条件是在吉尔伯特夫妇不再实益拥有Rocket普通股合并投票权的多数后,股东行动只能在年度股东大会或特别股东大会上采取,不能以书面同意代替开会。 | | | 在遵守任何一系列优先股权利的情况下,除在适当召开的年度股东大会或特别股东大会上外,Redfin的股东不得采取任何行动,且股东不得以书面同意的方式采取任何行动。 | |
| 提出业务及提名的事先告知书 | | | 股东希望在此类会议上提出的提案或董事提名,必须在Rocket股东会议之前提前发出书面通知。 | | |
同“UP-C崩溃前的火箭普通股”
|
| | 对于股东希望在该会议上提出的提案或董事提名,必须在Redfin的股东大会召开之前提前发出书面通知。 | |
|
专题
|
| |
持有人的权利
火箭普通股 UP-C崩溃之前 |
| |
持有人的权利
火箭普通股 UP-C崩溃后 |
| |
持有人的权利
Redfin普通股 |
|
| 附例修订 | | |
只要RHI各方拥有Rocket普通股合并投票权的多数,则有资格在董事选举中投票、作为单一类别一起投票的Rocket已发行普通股合并投票权的多数持有人的赞成票将被要求修改、更改、更改或废除Rocket的章程。
在RHI各方不再实益拥有Rocket普通股合并投票权的多数后,将需要拥有Rocket已发行普通股合并投票权75%的持有人在董事选举中的赞成票,作为单一类别一起投票,以修改、更改、更改或废除Rocket的章程。
|
| |
只要吉尔伯特夫妇拥有Rocket普通股合并投票权的多数,拥有在董事选举中投票资格的Rocket已发行普通股合并投票权多数的持有人的赞成票,作为单一类别一起投票,将被要求修改、更改、更改或废除Rocket的章程。
在吉尔伯特夫妇不再实益拥有Rocket普通股合并投票权的多数后,将需要拥有有资格在董事选举中投票的Rocket已发行普通股合并投票权75%的持有人的赞成票,作为单一类别一起投票,以修改、更改、更改或废除Rocket的章程。
|
| | 对Redfin章程的任何变更、修订或废除,以及任何新章程的采用,均需获得Redfin董事会或Redfin的公司注册证书中明确规定的Redfin的TERM2股东的批准。 | |
|
专题
|
| |
持有人的权利
火箭普通股 UP-C崩溃之前 |
| |
持有人的权利
火箭普通股 UP-C崩溃后 |
| |
持有人的权利
Redfin普通股 |
|
| 法团注册证明书修订 | | |
只要RHI各方拥有Rocket普通股合并投票权的多数,则将需要拥有Rocket已发行普通股合并投票权多数的持有人在董事选举中有投票权的赞成票,作为单一类别一起投票,以修改、更改、更改或废除Rocket公司注册证书的特定条款。
在RHI各方不再实益拥有Rocket普通股合并投票权的多数后,将需要拥有Rocket已发行普通股75%合并投票权的持有人在董事选举中的赞成票,作为单一类别一起投票,以修改、更改、更改或废除Rocket公司注册证书的特定条款。
|
| |
只要吉尔伯特夫妇拥有Rocket普通股合并投票权的多数,拥有Rocket已发行普通股合并投票权的多数持有人在董事选举中有资格投票的赞成票,作为单一类别一起投票,将被要求修改、更改、更改或废除Rocket公司注册证书的特定条款。
在吉尔伯特夫妇不再实益拥有Rocket普通股合并投票权的多数后,将需要拥有在董事选举中有投票权的Rocket已发行普通股合并投票权75%的持有人的赞成票,作为单一类别一起投票,以修改、更改、更改或废除Rocket公司注册证书的特定条款。
|
| | 尽管Redfin的公司注册证书有任何其他规定或任何法律规定可能允许较少的投票或反对票,但除了法律或Redfin重述的公司注册证书要求的任何类别或系列的股票持有人的任何投票外,Redfin当时有权在选举董事时享有普遍投票权的所有已发行股本股本的至少过半数投票权的持有人的赞成票,作为单一类别一起投票,应被要求修订或废除Redfin经重述的公司注册证书的任何条款。 | |
|
专题
|
| |
持有人的权利
火箭普通股 UP-C崩溃之前 |
| |
持有人的权利
火箭普通股 UP-C崩溃后 |
| |
持有人的权利
Redfin普通股 |
|
|
专属论坛
|
| |
Rocket的公司注册证书要求,在法律允许的最大范围内,(i)代表Rocket提起的任何派生诉讼或程序,(ii)声称违反Rocket的任何董事、高级管理人员或股东对Rocket或Rocket的股东所承担的信托义务的索赔的任何诉讼,(iii)根据DGCL或Rocket的公司注册证书或Rocket的章程的任何条款引起的对Rocket提出索赔的任何诉讼,或(iv)根据内政原则对Rocket提出索赔的任何诉讼将只能在第三司法巡回法院提起,密歇根州韦恩县(或者,如果第三司法巡回法院、密歇根州韦恩县对这类诉讼或程序缺乏管辖权,那么密歇根州的另一个州法院,或者,如果没有密歇根州的州法院拥有管辖权,那么美国密歇根州东区地方法院)或特拉华州衡平法院(或者,如果特拉华州衡平法院缺乏管辖权,则特拉华州的任何其他州法院,或者如果特拉华州没有州拥有管辖权,特拉华州联邦地区法院),除非Rocket书面同意选择替代法院。
|
| |
同“UP-C崩溃前的火箭普通股”
|
| |
Redfin的公司注册证书规定,除非Redfin书面同意选择替代诉讼地,否则特拉华州衡平法院应是(a)代表Redfin提起的任何派生诉讼或程序;(b)任何声称违反Redfin的任何董事、高级职员或其他雇员对Redfin或Redfin的股东所负信托义务的索赔的诉讼;(c)根据特拉华州一般公司法的任何规定对Redfin提出索赔的任何诉讼,Redfin的公司注册证书或章程;(d)任何解释、应用、执行或确定Redfin公司注册证书或章程有效性的行动,或(e)根据内政原则对Redfin提出索赔的任何行动。
|
|
| | | | | | A-1 | | | |
| | | | | | A-1 | | | |
| | | | | | A-2 | | | |
| | | | | | A-2 | | | |
| | | | | | A-2 | | | |
| | | | | | A-2 | | | |
| | | | | | A-4 | | | |
| | | | | | A-5 | | | |
| | | | | | A-5 | | | |
| | | | | | A-6 | | | |
| | | | | | A-6 | | | |
| | | | | | A-6 | | | |
| | | | | | A-7 | | | |
| | | | | | A-7 | | | |
| | | | | | A-9 | | | |
| | | | | | A-10 | | | |
| | | | | | A-10 | | | |
| | | | | | A-10 | | | |
| | | | | | A-12 | | | |
| | | | | | A-12 | | | |
| | | | | | A-13 | | | |
| | | | | | A-14 | | | |
| | | | | | A-16 | | | |
| | | | | | A-17 | | | |
| | | | | | A-18 | | | |
| | | | | | A-19 | | | |
| | | | | | A-20 | | | |
| | | | | | A-21 | | | |
| | | | | | A-21 | | | |
| | | | | | A-21 | | | |
| | | | | | A-22 | | | |
| | | | | | A-22 | | | |
| | | | | | A-22 | | | |
| | | | | | A-22 | | | |
| | | | | | A-22 | | | |
| | | | | | A-22 | | | |
| | | | | | A-25 | | | |
| | | | | | A-25 | | | |
| | | | | | A-26 | | | |
| | | | | | A-26 | | | |
| | | | | | A-26 | | |
| | | | | | A-27 | | | |
| | | | | | A-27 | | | |
| | | | | | A-28 | | | |
| | | | | | A-29 | | | |
| | | | | | A-30 | | | |
| | | | | | A-30 | | | |
| | | | | | A-30 | | | |
| | | | | | A-30 | | | |
| | | | | | A-30 | | | |
| | | | | | A-31 | | | |
| | | | | | A-31 | | | |
| | | | | | A-31 | | | |
| | | | | | A-31 | | | |
| | | | | | A-31 | | | |
| | | | | | A-31 | | | |
| | | | | | A-32 | | | |
| | | | | | A-32 | | | |
| | | | | | A-35 | | | |
| | | | | | A-35 | | | |
| | | | | | A-35 | | | |
| | | | | | A-37 | | | |
| | | | | | A-37 | | | |
| | | | | | A-41 | | | |
| | | | | | A-43 | | | |
| | | | | | A-43 | | | |
| | | | | | A-45 | | | |
| | | | | | A-46 | | | |
| | | | | | A-46 | | | |
| | | | | | A-46 | | | |
| | | | | | A-47 | | | |
| | | | | | A-47 | | | |
| | | | | | A-48 | | | |
| | | | | | A-48 | | | |
| | | | | | A-48 | | | |
| | | | | | A-49 | | | |
| | | | | | A-49 | | | |
| | | | | | A-49 | | | |
| | | | | | A-50 | | | |
| | | | | | A-50 | | | |
| | | | | | A-50 | | | |
| | | | | | A-51 | | |
| | | | | | A-52 | | | |
| | | | | | A-52 | | | |
| | | | | | A-53 | | | |
| | | | | | A-53 | | | |
| | | | | | A-54 | | | |
| | | | | | A-54 | | | |
| | | | | | A-54 | | | |
| | | | | | A-54 | | | |
| | | | | | A-55 | | | |
| | | | | | A-55 | | | |
| | | | | | A-55 | | | |
| | | | | | A-55 | | | |
| | | | | | A-56 | | | |
| | | | | | A-56 | | | |
| | | | | | A-56 | | | |
| | | | | | A-57 | | | |
| | | | | | A-57 | | | |
| | | | | | A-57 | | | |
| | | | | | A-57 | | | |
| | | | | | A-57 | | |
| | 附件 A | | | — | | | 定义术语的某些定义和索引 | |
| | 附件 b | | | — | | | 合并证明书表格 | |
| | 附件 C-1 | | | — | | | 父母税务证明 | |
| | 附件 C-2 | | | — | | | 公司税务证明 | |
| | Rocket Companies, Inc. | | | |||||
| | 签名: | | |
/s/Varun Krishna
|
| | | |
| | 姓名: | | | 瓦伦·克里希纳 | | | | |
| | 职位: | | | 首席执行官 | | | | |
| | 海王星合并分公司。 | | | |||||
| | 签名: | | |
/s/克里斯·霍华德
|
| | ||
| | 姓名: | | | 克里斯·霍华德 | | | | |
| | 职位: | | | 总裁 | | | | |
| | Redfin Corporation | | | |||||
| | 签名: | | |
/s/Glenn Kelman
|
| | ||
| | 姓名: | | | Glenn Kelman | | | | |
| | 职位: | | | 首席执行官 | | | | |
| |
401(k)计划
|
| |
第4.9(e)节)
|
|
| |
已实现公司PSU
|
| |
第1.5(a)(六)节)
|
|
| |
机构
|
| |
第2.24(a)款)
|
|
| |
协议
|
| |
序言
|
|
| |
协议日期
|
| |
序言
|
|
| |
AI技术
|
| |
第2.13(i)节)
|
|
| |
替代收购协议
|
| |
第4.6(b)(三)条)
|
|
| |
反垄断令
|
| |
第4.7(c)节)
|
|
| |
假定期权
|
| |
第1.5(a)(四)节)
|
|
| |
假定单位
|
| |
第1.5(a)(五)节)
|
|
| |
审计委员会
|
| |
第2.8(c)节)
|
|
| |
簿记份额
|
| |
第1.8(c)款)
|
|
| |
注销股份
|
| |
第1.5(a)款(三)项)
|
|
| |
大写日期
|
| |
第2.2(a)款)
|
|
| |
合并证明书
|
| |
第1.3节
|
|
| |
更改董事会建议
|
| |
第4.6(e)节)
|
|
| |
A类普通股
|
| |
第3.2(a)款)
|
|
| |
B类普通股
|
| |
第3.2(a)款)
|
|
| |
C类普通股
|
| |
第3.2(a)款)
|
|
| |
D类普通股
|
| |
第3.2(a)款)
|
|
| |
收盘
|
| |
第1.3节
|
|
| |
截止日期
|
| |
第1.3节
|
|
| |
普通股信托
|
| |
第1.6(b)款)
|
|
| |
公司
|
| |
序言
|
|
| |
公司资产负债表
|
| |
第2.8节(a)款)
|
|
| |
公司董事会
|
| |
独奏会
|
|
| |
公司董事会推荐
|
| |
独奏会
|
|
| |
公司章程
|
| |
第2.1(b)款)
|
|
| |
公司证书
|
| |
第2.1(b)款)
|
|
| |
公司普通股
|
| |
第2.2(a)款)
|
|
| |
公司法律顾问
|
| |
第5.3(e)款)
|
|
| |
公司披露函
|
| |
第二条
|
|
| |
公司员工
|
| |
第4.9(a)款)
|
|
| |
公司股权
|
| |
第2.2(d)款)
|
|
| |
公司ESPP
|
| |
第1.5(a)(vii)节)
|
|
| |
公司财务报表
|
| |
第2.8节(a)款)
|
|
| |
公司物资合同
|
| |
第2.11(a)款)
|
|
| |
公司优先股
|
| |
第2.2(a)款)
|
|
| |
公司SEC文件
|
| |
第2.7(a)款)
|
|
| |
公司股东批准
|
| |
第2.3(c)款)
|
|
| |
公司股东大会
|
| |
第4.5节
|
|
| |
公司税务证明
|
| |
第4.13(b)款)
|
|
| |
公司终止费
|
| |
第6.3(a)款)
|
|
| |
持续雇员
|
| |
第4.9(b)款)
|
|
| |
转换后的RSU
|
| |
第1.5(a)(六)节)
|
|
| |
当前购买期
|
| |
第1.5(a)(vii)节)
|
|
| |
D & O赔偿协议
|
| |
第4.10(a)款)
|
|
| |
D & O径流保险
|
| |
第4.10(d)款)
|
|
| |
数据带
|
| |
第2.24(k)款)
|
|
| |
损害
|
| |
第4.7(e)节)
|
|
| |
生效时间
|
| |
第1.3节
|
|
| |
电子交付
|
| |
第7.12款
|
|
| |
可执行性例外
|
| |
第2.3(a)款)
|
|
| |
股权奖励表
|
| |
第2.2(c)款)
|
|
| |
超额股份
|
| |
第1.6(a)款)
|
|
| |
交换代理
|
| |
第1.8(a)款)
|
|
| |
外汇基金
|
| |
第1.8(b)款)
|
|
| |
兑换率
|
| |
第1.5(a)款(三)项)
|
|
| |
股权奖励表
|
| |
第2.2(c)款)
|
|
| |
房利美
|
| |
第2.24(a)款)
|
|
| |
财务顾问
|
| |
第2.19款
|
|
| |
房地美
|
| |
第2.24(a)款)
|
|
| |
金妮·梅
|
| |
第2.24(a)款)
|
|
| |
对冲交易对手
|
| |
第4.18(c)节)
|
|
| |
获弥偿人
|
| |
第4.10(a)款)
|
|
| |
获弥偿人士
|
| |
第4.10(a)款)
|
|
| |
保险单
|
| |
第2.22款
|
|
| |
介入事件通知期
|
| |
第4.6(g)(i)条)
|
|
| |
租赁不动产
|
| |
第2.17(b)款)
|
|
| |
最高金额
|
| |
第4.10(d)款)
|
|
| |
合并
|
| |
独奏会
|
|
| |
合并对价
|
| |
第1.5(a)款(三)项)
|
|
| |
合并子公司
|
| |
序言
|
|
| |
新计划
|
| |
第4.9(a)款)
|
|
| |
通知及报告表
|
| |
第4.7(c)节)
|
|
| |
OFAC
|
| |
第2.6(d)款)
|
|
| |
开源技术
|
| |
第2.13(g)节)
|
|
| |
其他所需备案
|
| |
第2.18款
|
|
| |
外部日期
|
| |
第6.1(b)(i)条)
|
|
| |
家长
|
| |
序言
|
|
| |
母资产负债表
|
| |
第3.6(a)款)
|
|
| |
母普通股
|
| |
第3.2(a)款)
|
|
| |
母公司披露信
|
| |
第三条
|
|
| |
母公司权益
|
| |
第3.2(d)款)
|
|
| |
母公司财务报表
|
| |
第3.6(a)款)
|
|
| |
母优先股
|
| |
第3.2(a)款)
|
|
| |
母公司重组股东批准
|
| |
第3.16(b)款)
|
|
| |
母公司重组书面同意书
|
| |
第3.16(b)款)
|
|
| |
家长代表
|
| |
第4.3(a)款)
|
|
| |
母公司SEC文件
|
| |
第3.5(a)款)
|
|
| |
父母税务证明
|
| |
第4.13(b)款)
|
|
| |
家长福利计划
|
| |
第4.9(a)款)
|
|
| |
缔约方
|
| |
序言
|
|
| |
党
|
| |
序言
|
|
| |
付款信
|
| |
第4.19款
|
|
| |
交割前期间
|
| |
第4.1节
|
|
| |
代理声明
|
| |
第4.4(a)款)
|
|
| |
代理声明/招股章程
|
| |
第4.4(a)款)
|
|
| |
合资格收购建议
|
| |
第4.6(c)节)
|
|
| |
注册声明
|
| |
第4.4(a)款)
|
|
| |
补救措施
|
| |
第4.7(e)节)
|
|
| |
重组交易
|
| |
独奏会
|
|
| |
回购义务
|
| |
第2.24(l)款)
|
|
| |
萨班斯-奥克斯利法案
|
| |
第2.7(a)款)
|
|
| |
安全事件
|
| |
第2.14(a)款)
|
|
| |
分享
|
| |
独奏会
|
|
| |
股份
|
| |
独奏会
|
|
| |
国务院
|
| |
第2.6(d)款)
|
|
| |
股东诉讼
|
| |
第4.15款
|
|
| |
优越提案通知期
|
| |
第4.6(f)(i)条)
|
|
| |
存续公司
|
| |
第1.1节
|
|
| |
接管法
|
| |
第2.3(b)款)
|
|
| |
税务意见
|
| |
第4.13(b)款)
|
|
| |
交易协议
|
| |
独奏会
|
|
| |
交易
|
| |
独奏会
|
|
|
姓名
|
| |
公司注册状态
|
|
| Redfin Corporation | | | 特拉华州 | |
| Neptune Merger Sub,Inc。 | | | 特拉华州 | |