| | 真诚的, | | | 真诚的, | |
| |
/s/吴文杰
吴文杰
特别委员会主席 |
| |
/s/Baoli Ma
Baoli Ma
Shlomo Kramer兼首席执行官 |
|
| | | |
页
|
| |||
| | | | | 3 | | | |
| | | | | 15 | | | |
| | | | | 22 | | | |
| | | | | 66 | | | |
| | | | | 68 | | | |
| | | | | 75 | | | |
| | | | | 93 | | | |
| | | | | 94 | | | |
| | | | | 96 | | | |
| | | | | 98 | | | |
| | | | | 99 | | | |
| | | | | 101 | | | |
| | | | | 102 | | | |
| | | | | 104 | | | |
| | | | | A-1 | | | |
| | | | | B-1 | | | |
| | | | | C-1 | | | |
| | | | | D-1 | | | |
| | | | | E-1 | | | |
| | | | | F-1 | | | |
| | | | | G-1 | | | |
| | | | | H-1 | | | |
| | | |
管理预测
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2022P
|
| |
2023P
|
| |
2024P
|
| |
2025P
|
| |
2026P
|
| |
2027P
|
| |
2028P
|
| |
2029P
|
| |
2030P
|
| |||||||||||||||||||||||||||
| | | |
(以百万人民币计,百分比除外)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
净收入
|
| | | | 1,066.47 | | | | | | 1,328.07 | | | | | | 1,506.84 | | | | | | 1,625.41 | | | | | | 1,737.51 | | | | | | 1,845.37 | | | | | | 1,954.45 | | | | | | 2,067.22 | | | | | | 2,176.37 | | |
|
收益成本
|
| | | | (742.57) | | | | | | (937.98) | | | | | | (1,067.72) | | | | | | (1,145.26) | | | | | | (1,220.99) | | | | | | (1,294.88) | | | | | | (1,370.51) | | | | | | (1,439.96) | | | | | | (1,508.00) | | |
|
毛利
|
| | | | 323.90 | | | | | | 390.09 | | | | | | 439.12 | | | | | | 480.14 | | | | | | 516.51 | | | | | | 550.49 | | | | | | 583.94 | | | | | | 627.26 | | | | | | 668.37 | | |
|
保证金%
|
| | | | 30.4% | | | | | | 29.4% | | | | | | 29.1% | | | | | | 29.5% | | | | | | 29.7% | | | | | | 29.8% | | | | | | 29.9% | | | | | | 30.3% | | | | | | 30.7% | | |
|
EBITDA
|
| | | | (104.93) | | | | | | (71.18) | | | | | | (41.12) | | | | | | (16.38) | | | | | | 3.94 | | | | | | 21.17 | | | | | | 34.72 | | | | | | 54.81 | | | | | | 71.94 | | |
|
保证金%
|
| | | | -9.8% | | | | | | -5.4% | | | | | | -2.7% | | | | | | -1.0% | | | | | | 0.2% | | | | | | 1.1% | | | | | | 1.8% | | | | | | 2.7% | | | | | | 3.3% | | |
|
息税前利润
|
| | | | (118.51) | | | | | | (86.89) | | | | | | (55.90) | | | | | | (31.13) | | | | | | (9.43) | | | | | | 7.13 | | | | | | 20.02 | | | | | | 43.09 | | | | | | 59.56 | | |
|
保证金%
|
| | | | -11.1% | | | | | | -6.5% | | | | | | -3.7% | | | | | | -1.9% | | | | | | -0.5% | | | | | | 0.4% | | | | | | 1.0% | | | | | | 2.1% | | | | | | 2.7% | | |
|
净收入
|
| | | | (116.76) | | | | | | (85.57) | | | | | | (54.87) | | | | | | (30.24) | | | | | | (8.59) | | | | | | 8.02 | | | | | | 21.06 | | | | | | 44.37 | | | | | | 48.92 | | |
|
保证金%
|
| | | | -10.9% | | | | | | -6.4% | | | | | | -3.6% | | | | | | -1.9% | | | | | | -0.5% | | | | | | 0.4% | | | | | | 1.1% | | | | | | 2.1% | | | | | | 2.2% | | |
|
资本支出(1)
|
| | | | 6.39 | | | | | | 7.96 | | | | | | 9.03 | | | | | | 9.74 | | | | | | 10.41 | | | | | | 11.06 | | | | | | 11.71 | | | | | | 12.39 | | | | | | 13.04 | | |
|
净营运资金
|
| | | | (44.48) | | | | | | (41.62) | | | | | | (48.16) | | | | | | (54.91) | | | | | | (61.97) | | | | | | (69.07) | | | | | | (76.29) | | | | | | (83.69) | | | | | | (91.43) | | |
| | | |
收入增长
|
| |
EBITDA增长
|
| |
EBITDA利润率
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
公司
|
| |
3年
复合年增长率 |
| |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
3年
复合年增长率 |
| |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
3年
平均 |
| |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
快手科技
|
| | | | 58.7% | | | | | | 37.9% | | | | | | 21.8% | | | | | | 23.5% | | | | | | 18.0% | | | | | | 纳米 | | | | | | 纳米 | | | | | | 纳米 | | | | | | 纳米 | | | | | | 纳米 | | | | | | -11.5% | | | | | | -28.7% | | | | | | -23.9% | | | | | | -13.7% | | | | | | -0.9% | | |
|
哔哩哔哩有限公司
|
| | | | 67.4% | | | | | | 61.5% | | | | | | 30.5% | | | | | | 31.2% | | | | | | 28.7% | | | | | | 纳米 | | | | | | 纳米 | | | | | | 纳米 | | | | | | 纳米 | | | | | | 纳米 | | | | | | -12.8% | | | | | | -20.6% | | | | | | -17.0% | | | | | | -4.9% | | | | | | 3.8% | | |
|
腾讯音乐娱乐集团
|
| | | | 18.1% | | | | | | 7.2% | | | | | | -12.0% | | | | | | -0.4% | | | | | | 3.3% | | | | | | 22.5% | | | | | | -15.7% | | | | | | -10.4% | | | | | | -17.2% | | | | | | -0.9% | | | | | | 15.8% | | | | | | 12.9% | | | | | | 13.1% | | | | | | 10.9% | | | | | | 10.5% | | |
|
微博公司
|
| | | | 9.5% | | | | | | 33.6% | | | | | | 7.8% | | | | | | 9.9% | | | | | | 6.1% | | | | | | 5.6% | | | | | | 39.6% | | | | | | 1.8% | | | | | | 15.9% | | | | | | 12.7% | | | | | | 33.5% | | | | | | 33.3% | | | | | | 31.5% | | | | | | 33.2% | | | | | | 35.3% | | |
|
思享无限控股公司(1)
|
| | | | 不适用 | | | | | | 57.4% | | | | | | 不适用 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 2.1% | | | | | | 不适用 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 16.1% | | | | | | 12.5% | | | | | | 不适用 | | | | | | 不适用 | | | | | | 不适用 | | |
|
知乎
|
| | | | 不适用 | | | | | | 118.9% | | | | | | 59.3% | | | | | | 53.1% | | | | | | 54.7% | | | | | | 纳米 | | | | | | 纳米 | | | | | | 纳米 | | | | | | 纳米 | | | | | | 纳米 | | | | | | -81.4% | | | | | | -46.3% | | | | | | -26.0% | | | | | | -16.7% | | | | | | -8.7% | | |
|
映客互娱有限公司
|
| | | | 33.5% | | | | | | 85.4% | | | | | | 不适用 | | | | | | 不适用 | | | | | | 不适用 | | | | | | -3.9% | | | | | | 719.9% | | | | | | 不适用 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 2.8% | | | | | | 6.0% | | | | | | 不适用 | | | | | | 不适用 | | | | | | 不适用 | | |
|
斗鱼网络科技有限公司
|
| | | | 72.0% | | | | | | -5.4% | | | | | | -20.8% | | | | | | 5.0% | | | | | | 2.0% | | | | | | 不适用 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 不适用 | | | | | | -6.3% | | | | | | -5.4% | | | | | | -5.8% | | | | | | -4.6% | | | | | | -6.0% | | |
|
挚文集团
|
| | | | 2.8% | | | | | | -3.0% | | | | | | -1.8% | | | | | | 7.2% | | | | | | 6.4% | | | | | | -13.5% | | | | | | -21.6% | | | | | | -26.2% | | | | | | 15.2% | | | | | | 3.4% | | | | | | 19.3% | | | | | | 15.6% | | | | | | 11.7% | | | | | | 12.6% | | | | | | 12.2% | | |
|
虎牙信息科技有限公司
|
| | | | 70.9% | | | | | | 4.0% | | | | | | -5.6% | | | | | | 5.7% | | | | | | 12.1% | | | | | | 不适用 | | | | | | -80.0% | | | | | | 不适用 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 4.3% | | | | | | 1.5% | | | | | | -3.8% | | | | | | -2.2% | | | | | | -0.2% | | |
|
广州华多网络科技有限公司
|
| | | | 2.6% | | | | | | 36.2% | | | | | | 10.2% | | | | | | 10.3% | | | | | | 8.2% | | | | | | 纳米 | | | | | | 纳米 | | | | | | 纳米 | | | | | | 60.2% | | | | | | -4.7% | | | | | | -5.9% | | | | | | -5.2% | | | | | | 3.9% | | | | | | 5.6% | | | | | | 4.9% | | |
| 意思是 | | | | | 37.3% | | | | | | 39.4% | | | | | | 9.9% | | | | | | 16.2% | | | | | | 15.5% | | | | | | 2.7% | | | | | | 107.4% | | | | | | -11.6% | | | | | | 18.5% | | | | | | 2.6% | | | | | | -2.4% | | | | | | -2.2% | | | | | | -1.8% | | | | | | 2.2% | | | | | | 5.6% | | |
| 中位数 | | | | | 33.5% | | | | | | 36.2% | | | | | | 7.8% | | | | | | 9.9% | | | | | | 8.2% | | | | | | 0.8% | | | | | | -6.8% | | | | | | -10.4% | | | | | | 15.5% | | | | | | 1.3% | | | | | | 2.8% | | | | | | 1.5% | | | | | | -3.8% | | | | | | -2.2% | | | | | | 3.8% | | |
|
公司
|
| | | | 29.0% | | | | | | 4.4% | | | | | | -0.9% | | | | | | 24.5% | | | | | | 13.5% | | | | | | 纳米 | | | | | | 纳米 | | | | | | 纳米 | | | | | | 纳米 | | | | | | 纳米 | | | | | | -13.7% | | | | | | -14.0% | | | | | | -8.8% | | | | | | -4.6% | | | | | | -2.0% | | |
| | | |
企业价值的倍数
|
| |
股票价格的倍数
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
公司
|
| |
2021
EBITDA |
| |
2022
EBITDA |
| |
2023
EBITDA |
| |
2024
EBITDA |
| |
2021
收入 |
| |
2022
收入 |
| |
2023
收入 |
| |
2024
收入 |
| |
书
每价值 分享 |
| |
有形的
书 每价值 分享 |
| ||||||||||||||||||||||||||||||
|
快手科技
|
| | | | 纳米 | | | | | | 纳米 | | | | | | 纳米 | | | | | | 纳米 | | | | | | 2.33倍 | | | | | | 1.91倍 | | | | | | 1.55倍 | | | | | | 1.31倍 | | | | | | 4.40倍 | | | | | | 4.51倍 | | |
|
哔哩哔哩有限公司
|
| | | | 纳米 | | | | | | 纳米 | | | | | | 纳米 | | | | | | 23.9倍 | | | | | | 1.99倍 | | | | | | 1.52倍 | | | | | | 1.16倍 | | | | | | 0.90倍 | | | | | | 2.57倍 | | | | | | 3.59倍 | | |
|
腾讯音乐娱乐集团
|
| | | | 3.9倍 | | | | | | 4.3倍 | | | | | | 5.2倍 | | | | | | 5.2倍 | | | | | | 0.51倍 | | | | | | 0.58倍 | | | | | | 0.58倍 | | | | | | 0.57倍 | | | | | | 0.90倍 | | | | | | 1.69倍 | | |
|
微博公司
|
| | | | 2.0倍 | | | | | | 1.9倍 | | | | | | 1.7倍 | | | | | | 1.5倍 | | | | | | 0.66倍 | | | | | | 0.61倍 | | | | | | 0.55倍 | | | | | | 0.52倍 | | | | | | 1.36倍 | | | | | | 1.48倍 | | |
|
思享无限控股公司(1)
|
| | | | 1.6倍 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 0.20倍 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 0.93倍 | | | | | | 1.69倍 | | |
|
知乎
|
| | | | 纳米 | | | | | | 纳米 | | | | | | 纳米 | | | | | | 纳米 | | | | | | 纳米 | | | | | | 纳米 | | | | | | 纳米 | | | | | | 纳米 | | | | | | 0.74倍 | | | | | | 0.76倍 | | |
|
映客互娱有限公司
|
| | | | 纳米 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 纳米 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 0.54倍 | | | | | | 0.63倍 | | |
|
斗鱼网络科技有限公司
|
| | | | 纳米 | | | | | | 纳米 | | | | | | 纳米 | | | | | | 不适用 | | | | | | 纳米 | | | | | | 纳米 | | | | | | 纳米 | | | | | | 纳米 | | | | | | 0.53倍 | | | | | | 0.54倍 | | |
|
挚文集团
|
| | | | 纳米 | | | | | | 纳米 | | | | | | 纳米 | | | | | | 纳米 | | | | | | 纳米 | | | | | | 纳米 | | | | | | 纳米 | | | | | | 纳米 | | | | | | 0.58倍 | | | | | | 0.58倍 | | |
|
虎牙信息科技有限公司
|
| | | | 纳米 | | | | | | 纳米 | | | | | | 纳米 | | | | | | 不适用 | | | | | | 纳米 | | | | | | 纳米 | | | | | | 纳米 | | | | | | 纳米 | | | | | | 0.57倍 | | | | | | 0.57倍 | | |
|
广州华多网络科技有限公司
|
| | | | 纳米 | | | | | | 纳米 | | | | | | 纳米 | | | | | | 不适用 | | | | | | 纳米 | | | | | | 纳米 | | | | | | 纳米 | | | | | | 纳米 | | | | | | 0.52倍 | | | | | | 0.93倍 | | |
| 意思是 | | | | | 2.5倍 | | | | | | 3.1倍 | | | | | | 3.4倍 | | | | | | 10.2倍 | | | | | | 1.14倍 | | | | | | 1.16倍 | | | | | | 0.96倍 | | | | | | 0.83倍 | | | | | | 1.24倍 | | | | | | 1.54倍 | | |
| 中位数 | | | | | 2.0倍 | | | | | | 3.1倍 | | | | | | 3.4倍 | | | | | | 5.2倍 | | | | | | 0.66倍 | | | | | | 1.07倍 | | | | | | 0.87倍 | | | | | | 0.73倍 | | | | | | 0.74倍 | | | | | | 0.93倍 | | |
| 部分并购交易分析 (百万美元) |
| ||||||||||||||||||||||||||||||||||||||||||
|
宣布
|
| |
目标名称
|
| |
收单方名称
|
| |
企业
价值 |
| |
长期管理
收入 |
| |
长期管理
EBITDA |
| |
EBITDA
保证金 |
| |
电动汽车/
收入 |
| |
电动汽车/
EBITDA |
| ||||||||||||||||||
|
8/23/2021
|
| | RESI媒体有限责任公司 | | | Pushpay控股有限公司 | | | | $ | 150 | | | | | $ | 17 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 8.83倍 | | | | | | 不适用 | | |
|
2/5/2021
|
| | SPOTX,INC。 | | | Magnite, Inc. | | | | $ | 1,141 | | | | | $ | 171 | | | | | $ | 35 | | | | | | 20.4% | | | | | | 6.66倍 | | | | | | 32.6倍 | | |
|
1/7/2021
|
| | STREAMYARD,INC。 | | | 合平有限公司 | | | | $ | 250 | | | | | $ | 30 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 8.33倍 | | | | | | 不适用 | | |
|
11/16/2020
|
| | 广州华多网络科技有限公司国内视频娱乐直播业务 | | | 百度集团股份有限公司 | | | | $ | 3,600 | | | | | $ | 2,788 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 1.29倍 | | | | | | 不适用 | | |
|
8/10/2020
|
| | 虎牙信息科技有限公司 | | | 腾讯控股有限公司 | | | | $ | 4,396 | | | | | $ | 1,414 | | | | | $ | 80 | | | | | | 5.7% | | | | | | 3.11倍 | | | | | | 54.9倍 | | |
|
7/6/2020
|
| | 新浪公司 | | | 新浪公司董事长兼首席执行官 | | | | $ | 3,187 | | | | | $ | 2,098 | | | | | $ | 485 | | | | | | 23.1% | | | | | | 1.52倍 | | | | | | 6.6倍 | | |
|
3/5/2020
|
| | The Meet Group, Inc. | | | 帕希普集团有限公司 | | | | $ | 506 | | | | | $ | 212 | | | | | $ | 33 | | | | | | 15.5% | | | | | | 2.39倍 | | | | | | 15.4倍 | | |
|
3/4/2019
|
| |
比戈科技PTE有限公司
|
| | NKA:YY公司(广州华多网络科技有限公司) | | | | $ | 2,330 | | | | | $ | 440 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 5.30倍 | | | | | | 不适用 | | |
|
1/18/2018
|
| | Aufeminin.com | | | T é l é vision Fran ç aise 1 soci é t é anonyme | | | | $ | 379 | | | | | $ | 139 | | | | | $ | 25 | | | | | | 18.1% | | | | | | 2.73倍 | | | | | | 15.0倍 | | |
|
意思是
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.46倍 | | | | | | 24.9倍 | | |
|
中位数
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.11倍 | | | | | | 15.4倍 | | |
| | | |
合并前的所有权(1)
|
| |
合并后的所有权(2)
|
| ||||||||||||||||||||||||||||||||||||||||||
| | | |
账面净值
|
| |
净亏损
|
| |
账面净值
|
| |
净亏损
|
| ||||||||||||||||||||||||||||||||||||
|
姓名
|
| |
美国000
|
| |
%
|
| |
美国000
|
| |
%
|
| |
美国000
|
| |
%
|
| |
美国000
|
| |
%
|
| ||||||||||||||||||||||||
|
创始人
|
| | | | 21,903 | | | | | | 31.1 | | | | | | 15,208 | | | | | | 31.1 | | | | | | 8,957 | | | | | | 12.8 | | | | | | 6,219 | | | | | | 12.8 | | |
|
蓝城兄弟传媒有限公司
|
| | | | 21,204 | | | | | | 30.3 | | | | | | 14,722 | | | | | | 30.3 | | | | | | 8,957 | | | | | | 12.8 | | | | | | 6,219 | | | | | | 12.8 | | |
|
闪烁蓝宝石控股有限公司
|
| | | | 21,204 | | | | | | 30.3 | | | | | | 14,722 | | | | | | 30.3 | | | | | | 8,957 | | | | | | 12.8 | | | | | | 6,219 | | | | | | 12.8 | | |
|
CANTRUST(远东)有限公司
|
| | | | 21,204 | | | | | | 30.3 | | | | | | 14,722 | | | | | | 30.3 | | | | | | 8,957 | | | | | | 12.8 | | | | | | 6,219 | | | | | | 12.8 | | |
|
飞行员D,L.P。
|
| | | | 1,260 | | | | | | 1.8 | | | | | | 875 | | | | | | 1.8 | | | | | | 1,260 | | | | | | 1.8 | | | | | | 875 | | | | | | 1.8 | | |
|
鼎晖中国高频控股有限公司
|
| | | | 1,260 | | | | | | 1.8 | | | | | | 875 | | | | | | 1.8 | | | | | | 1,260 | | | | | | 1.8 | | | | | | 875 | | | | | | 1.8 | | |
|
彩虹雨有限公司
|
| | | | 4,059 | | | | | | 5.8 | | | | | | 2,818 | | | | | | 5.8 | | | | | | 3,849 | | | | | | 5.5 | | | | | | 2,672 | | | | | | 5.5 | | |
|
Roger Field Fund,L.P。
|
| | | | 4,059 | | | | | | 5.8 | | | | | | 2,818 | | | | | | 5.8 | | | | | | 3,849 | | | | | | 5.5 | | | | | | 2,672 | | | | | | 5.5 | | |
|
鼎晖丰收控股有限公司
|
| | | | 4,059 | | | | | | 5.8 | | | | | | 2,818 | | | | | | 5.8 | | | | | | 3,849 | | | | | | 5.5 | | | | | | 2,672 | | | | | | 5.5 | | |
|
吴尚志
|
| | | | 5,318 | | | | | | 7.6 | | | | | | 3,693 | | | | | | 7.6 | | | | | | 5,108 | | | | | | 7.3 | | | | | | 3,547 | | | | | | 7.3 | | |
|
保荐人申报人
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 55,913 | | | | | | 79.9 | | | | | | 38,821 | | | | | | 79.9 | | |
|
董事及高级职员姓名
|
| |
分享
有益的 拥有 (不包括 翻转 分享) |
| |
现金支付
对于股票 (美元) |
| |
翻转
选项 有益的 拥有 |
| |
兑现
选项 有益的 拥有 |
| |
现金支付
对于选项 (美元) |
| |
总现金
付款 (美元) |
| ||||||||||||||||||
|
Baoli Ma
|
| | | | 3,153,155.5 | | | | | $ | 10,090,097.60 | | | | | | 224,312.5 | | | | | | 37,943.0 | | | | | $ | 121,038.17 | | | | | $ | 10,211,135.77 | | |
|
荣胜文
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
吴文杰
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Weiru Chen
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Guojie Shi
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Junchen Sun
|
| | | | 18,396.5 | | | | | $ | 58,868.80 | | | | | | — | | | | | | 3,429.5 | | | | | $ | 10,940.11 | | | | | $ | 69,808.91 | | |
|
Liang Zhao
|
| | | | 9,652.5 | | | | | $ | 30,888.00 | | | | | | — | | | | | | 15,513.0 | | | | | $ | 49,486.47 | | | | | $ | 80,374.47 | | |
|
所有董事和执行官作为一个整体
|
| | | | 3,181,204.5 | | | | | $ | 10,179,854.40 | | | | | | 224,312.5 | | | | | | 56,885.5 | | | | | $ | 181,464.75 | | | | | $ | 10,361,319.15 | | |
|
描述
|
| |
数量
(美元) |
| |||
|
法律费用和开支
|
| | | | 2,110,000 | | |
|
财务顾问费和开支
|
| | | | 730,000 | | |
|
申请费
|
| | | | 4,524 | | |
|
特别委员会薪酬
|
| | | | 312,000 | | |
| 各种各样的 (例如,ADS计划终止费、会计、打印机、代理征集和邮寄费用) |
| | | | 2,406,600 | | |
|
合计
|
| | |
|
5,563,124
|
| |
| | | |
交易价格
(美元) |
| |||||||||
| | | |
高的
|
| |
低的
|
| ||||||
| 2020 | | | | | | | | | | | | | |
|
第三季度(自2020年7月9日起)
|
| | | | 28.00 | | | | | | 8.61 | | |
|
第四季度
|
| | | | 14.99 | | | | | | 8.04 | | |
| 2021 | | | | | | | | | | | | | |
|
第一季度
|
| | | | 20.46 | | | | | | 8.05 | | |
|
第二季度
|
| | | | 9.30 | | | | | | 6.30 | | |
|
第三季度
|
| | | | 7.65 | | | | | | 2.90 | | |
|
第四季度
|
| | | | 3.37 | | | | | | 1.25 | | |
| 2022 | | | | | | | | | | | | | |
|
第一季度
|
| | | | 2.02 | | | | | | 1.08 | | |
|
第二季度(至2022年5月24日)
|
| | | | 1.44 | | | | | | 1.15 | | |
| | | |
截至12月31日止年度,
|
| |||||||||||||||
| | | |
2020
|
| |
2021
|
| ||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
美元(1)
|
| |||||||||
| 综合损失数据综合报表 | | | | | | | | | | | | | | | | | | | |
|
收入
|
| | | | 1,031,323,444 | | | | | | 1,076,591,430 | | | | | | 168,940,688 | | |
| 成本和费用: | | | | | | | | | | | | | | | | | | | |
|
收入成本
|
| | | | (720,370,586) | | | | | | (728,065,167) | | | | | | (114,249,312) | | |
|
销售和营销费用
|
| | | | (187,281,558) | | | | | | (220,464,208) | | | | | | (34,595,645) | | |
|
技术和开发费用
|
| | | | (149,255,609) | | | | | | (219,741,246) | | | | | | (34,482,197) | | |
|
一般及行政开支
|
| | | | (209,086,316) | | | | | | (109,099,156) | | | | | | (17,120,038) | | |
|
无形资产减值
|
| | | | — | | | | | | (2,915,000) | | | | | | (457,427) | | |
|
商誉减值
|
| | | | — | | | | | | (106,949,249) | | | | | | (16,782,671) | | |
|
总成本和费用
|
| | | | (1,265,994,069) | | | | | | (1,387,234,026) | | | | | | (217,687,290) | | |
|
经营亏损
|
| | | | (234,670,625) | | | | | | (310,642,596) | | | | | | (48,746,602) | | |
|
金融工具公允价值变动
|
| | | | (5,247) | | | | | | — | | | | | | — | | |
|
处置投资证券的收益(损失)
|
| | | | 4,863,233 | | | | | | (50,000) | | | | | | (7,846) | | |
|
消除可转换债务的收益
|
| | | | — | | | | | | — | | | | | | — | | |
|
利息收入
|
| | | | 6,517,961 | | | | | | 1,889,658 | | | | | | 296,529 | | |
|
所得税前亏损
|
| | | | (223,294,678) | | | | | | (308,802,938) | | | | | | (48,457,919) | | |
|
所得税(费用)福利
|
| | | | 1,441,814 | | | | | | (821,006) | | | | | | (128,834) | | |
|
净亏损
|
| | | | (221,852,864) | | | | | | (309,623,944) | | | | | | (48,586,753) | | |
|
(增加)可赎回可转换优先股增加和修改为赎回价值的冲销
|
| | | | 244,080,678 | | | | | | — | | | | | | — | | |
|
可供分配的净(亏损)收入
|
| | | | 22,227,814 | | | | | | (309,623,944) | | | | | | (48,586,753) | | |
|
每股A类和B类普通股的净(亏损)收入
|
| | | | | | | | | | | | | | | | | | |
|
基本的
|
| | | | 1.30 | | | | | | (16.00) | | | | | | (2.51) | | |
|
–稀释
|
| | | | (14.63) | | | | | | (16.00) | | | | | | (2.51) | | |
| | | |
截至12月31日止年度,
|
| |||||||||||||||
| | | |
2020
|
| |
2021
|
| ||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
美元(1)
|
| |||||||||
|
用于计算每股A类和B类普通股的净(亏损)收入的A类和B类普通股以及已发行普通股等价物的加权平均数
|
| | | | | | | | | | | | | | | | | | |
|
基本的
|
| | | | 11,974,046 | | | | | | 19,352,595 | | | | | | 19,352,595 | | |
|
–稀释
|
| | | | 15,208,426 | | | | | | 19,352,595 | | | | | | 19,352,595 | | |
|
净亏损
|
| | | | (221,852,864) | | | | | | (309,623,944) | | | | | | (48,586,753) | | |
| 其他综合损失 | | | | | | | | | | | | | | | | | | | |
|
可供出售投资的未实现收益,扣除零所得税
|
| | | | 1,456,370 | | | | | | — | | | | | | — | | |
|
可供出售收益的重分类调整
在净收入中实现的投资,扣除零收入 税收 |
| | | | (4,863,233) | | | | | | — | | | | | | — | | |
|
外币换算调整,扣除零所得税
|
| | | | (63,005,931) | | | | | | (17,598,892) | | | | | | (2,761,650) | | |
|
综合损失
|
| | | | (288,265,658) | | | | | | (327,222,836) | | | | | | (51,348,403) | | |
| | |||||||||||||||||||
| | | |
截至12月31日,
|
| |||||||||||||||
| | | |
2020
|
| |
2021
|
| ||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
美元(1)
|
| |||||||||
|
选定的合并资产负债表数据
|
| | | | | | | | | | | | | | | | | | |
|
流动资产
|
| | | | 682,820,789 | | | | | | 469,842,783 | | | | | | 73,728,584 | | |
|
非流动资产
|
| | | | 262,008,756 | | | | | | 140,319,805 | | | | | | 22,019,239 | | |
|
总资产
|
| | | | 944,829,545 | | | | | | 610,162,588 | | | | | | 95,747,823 | | |
|
流动负债
|
| | | | 176,680,478 | | | | | | 152,312,966 | | | | | | 23,901,227 | | |
|
非流动负债
|
| | | | 10,954,883 | | | | | | 11,903,096 | | | | | | 1,867,855 | | |
|
负债总额
|
| | | | 187,635,361 | | | | | | 164,216,062 | | | | | | 25,769,082 | | |
|
股东权益总额
|
| | | | 757,194,184 | | | | | | 445,946,526 | | | | | | 69,978,741 | | |
|
总负债和股东权益
|
| | | | 944,829,545 | | | | | | 610,162,588 | | | | | | 95,747,823 | | |
| |
采购员
|
| |
购买日期
|
| |
总数
购买的ADS |
| |
支付的价格
每个ADS |
| |||
| |
Baoli Ma
|
| |
2020年7月8日
|
| | | | 312,500 | | | |
16.00美元
|
|
| | | |
A级
普通的 分享 |
| |
B级
普通的 分享 |
| |
合计
普通股 |
| |
占总数的百分比
普通的 分享 |
| |
%的
聚合的 投票权† |
| |||||||||||||||
| 董事和执行官* *: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Baoli Ma(1)
|
| | | | 795,990 | | | | | | 5,114,840 | | | | | | 5,910,830 | | | | | | 31.1% | | | | | | 67.3% | | |
|
荣胜文
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
吴文杰
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Weiru Chen
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Guojie Shi
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Junchen Sun
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | |
|
Liang Zhao
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | |
|
所有董事和执行官作为
团体 |
| | | | 836,881.5 | | | | | | 5,114,840 | | | | | | 5,951,721.5 | | | | | | 31.3% | | | | | | 67.4% | | |
| 主要股东: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
蓝城兄弟传媒有限公司(2)
|
| | | | 571,677.5 | | | | | | 5,114,840 | | | | | | 5,686,517.5 | | | | | | 30.3% | | | | | | 66.7% | | |
|
顺为创投三期有限公司(3)
|
| | | | 938,890 | | | | | | — | | | | | | 938,890 | | | | | | 5.0% | | | | | | 2.4% | | |
|
鼎晖实体***(4)
|
| | | | 1,423,186 | | | | | | — | | | | | | 1,423,186 | | | | | | 7.6% | | | | | | 3.6% | | |
|
自由英雄有限公司(5)
|
| | | | 1,150,862 | | | | | | — | | | | | | 1,150,862 | | | | | | 6.1% | | | | | | 2.9% | | |
| | | | | | |
页
|
| |||
| 第一条定义和解释 | | | | | A-2 | | | |||
| 第1.01节 | | | | | | | A-2 | | | |
| 第1.02节 | | | | | | | A-8 | | | |
| 第1.03节 | | | | | | | A-9 | | | |
| 第二条合并 | | | | | A-10 | | | |||
| 第2.01节 | | | | | | | A-10 | | | |
| 第2.02节 | | | | | | | A-10 | | | |
| 第2.03节 | | | | | | | A-10 | | | |
| 第2.04节 | | | | | | | A-11 | | | |
| 第2.05节 | | | | | | | A-11 | | | |
| 第2.06节 | | | | | | | A-11 | | | |
| 第三条证券的处理 | | | | | A-11 | | | |||
| 第3.01节 | | | | | | | A-11 | | | |
| 第3.02节 | | | | | | | A-12 | | | |
| 第3.03节 | | | | | | | A-14 | | | |
| 第3.04节 | | | | | | | A-15 | | | |
| 第3.05节 | | | | | | | A-15 | | | |
| 第3.06节 | | | | | | | A-15 | | | |
| 第四条公司的陈述和保证 | | | | | A-16 | | | |||
| 第4.01节 | | | | | | | A-16 | | | |
| 第4.02节 | | | | | | | A-16 | | | |
| 第4.03节 | | | | | | | A-17 | | | |
| 第4.04节 | | | | | | | A-18 | | | |
| 第4.05节 | | | | | | | A-18 | | | |
| 第4.06节 | | | | | | | A-18 | | | |
| 第4.07节 | | | | | | | A-19 | | | |
| 第4.08节 | | | | | | | A-19 | | | |
| 第4.09节 | | | | | | | A-20 | | | |
| 第4.10节 | | | | | | | A-20 | | | |
| 第4.11节 | | | | | | | A-20 | | | |
| 第4.12节 | | | | | | | A-21 | | | |
| 第4.13节 | | | | | | | A-21 | | | |
| 第4.14节 | | | | | | | A-22 | | | |
| 第4.15节 | | | | | | | A-23 | | | |
| 第4.16节 | | | | | | | A-24 | | | |
| 第4.17节 | | | | | | | A-26 | | | |
| 第4.18节 | | | | | | | A-26 | | | |
| 第4.19节 | | | | | | | A-27 | | | |
| | | | | | |
页
|
| |||
| 第4.20节 | | | | | | | A-27 | | | |
| 第4.21节 | | | | | | | A-27 | | | |
| 第4.22节 | | | | | | | A-27 | | | |
| 第4.23节 | | | | | | | A-27 | | | |
| 第4.24节 | | | | | | | A-27 | | | |
| 第V条母公司和合并子公司的声明和保证 | | | | | A-28 | | | |||
| 第5.01节 | | | | | | | A-28 | | | |
| 第5.02节 | | | | | | | A-28 | | | |
| 第5.03节 | | | | | | | A-28 | | | |
| 第5.04节 | | | | | | | A-28 | | | |
| 第5.05节 | | | | | | | A-29 | | | |
| 第5.06节 | | | | | | | A-29 | | | |
| 第5.07节 | | | | | | | A-30 | | | |
| 第5.08节 | | | | | | | A-30 | | | |
| 第5.09节 | | | | | | | A-30 | | | |
| 第5.10节 | | | | | | | A-30 | | | |
| 第5.11节 | | | | | | | A-30 | | | |
| 第5.12节 | | | | | | | A-30 | | | |
| 第5.13节 | | | | | | | A-31 | | | |
| 第5.14节 | | | | | | | A-31 | | | |
| 第六条合并前的业务行为 | | | | | A-31 | | | |||
| 第6.01节 | | | | | | | A-31 | | | |
| 第6.02节 | | | | | | | A-34 | | | |
| 第6.03节 | | | | | | | A-37 | | | |
| 第6.04节 | | | | | | | A-38 | | | |
| 第七条附加协议 | | | | | A-40 | | | |||
| 第7.01节 | | | | | | | A-40 | | | |
| 第7.02节 | | | | | | | A-40 | | | |
| 第7.03节 | | | | | | | A-41 | | | |
| 第7.04节 | | | | | | | A-42 | | | |
| 第7.05节 | | | | | | | A-42 | | | |
| 第7.06节 | | | | | | | A-44 | | | |
| 第7.07节 | | | | | | | A-44 | | | |
| 第7.08节 | | | | | | | A-44 | | | |
| 第7.09节 | | | | | | | A-44 | | | |
| 第7.10节 | | | | | | | A-44 | | | |
| 第7.11节 | | | | | | | A-45 | | | |
| 第7.12节 | | | | | | | A-45 | | | |
| | | | | | |
页
|
| |||
| 第八条完成合并的条件 | | | | | A-45 | | | |||
| 第8.01节 | | | | | | | A-45 | | | |
| 第8.02节 | | | | | | | A-45 | | | |
| 第8.03节 | | | | | | | A-46 | | | |
| 第8.04节 | | | | | | | A-46 | | | |
| 第九条终止 | | | | | A-46 | | | |||
| 第9.01节 | | | | | | | A-46 | | | |
| 第9.02节 | | | | | | | A-47 | | | |
| 第十条杂项 | | | | | A-49 | | | |||
| 第10.01节 | | | | | | | A-49 | | | |
| 第10.02节 | | | | | | | A-50 | | | |
| 第10.03节 | | | | | | | A-50 | | | |
| 第10.04节 | | | | | | | A-50 | | | |
| 第10.05节 | | | | | | | A-51 | | | |
| 第10.06节 | | | | | | | A-51 | | | |
| 第10.07节 | | | | | | | A-51 | | | |
| 第10.08节 | | | | | | | A-51 | | | |
| 第10.09节 | | | | | | | A-52 | | | |
| 第10.10节 | | | | | | | A-52 | | | |
| 第10.11节 | | | | | | | A-52 | | | |
| | 时间表和展览 | | |||
| | 附表一 | | | 展期股东名单 | |
| | 附件 A | | | 合并计划 | |
| | 不利建议变更 | | |
第6.02(c)条
|
|
| | 协议 | | |
序言
|
|
| | 替代收购协议 | | |
第6.02(c)条
|
|
| | 仲裁员 | | |
第10.08(b)条
|
|
| | 假设选项 | | |
第3.03(b)条
|
|
| | 基本保费 | | |
第7.05(d)条
|
|
| | 福利计划 | | |
第4.15(b)条
|
|
| | 蓝城兄弟控股有限公司 | | |
第2.06节
|
|
| | 关闭 | | |
第2.02节
|
|
| | 截止日期 | | |
第2.02节
|
|
| | 公司 | | |
序言
|
|
| | 公司董事会 | | |
独奏会
|
|
| | 公司董事会推荐 | | |
独奏会
|
|
| | 公司股权 | | |
第4.02(b)条
|
|
| | 公司集团 | | |
第9.02(h)条
|
|
| | 公司终止费 | | |
第9.02(e)条
|
|
| | 竞争提案 | | |
第6.02(g)条
|
|
| | 涵盖人员 | | |
第7.05(a)条
|
|
| | 存款协议 | | |
第3.05节
|
|
| | 保管人 | | |
第3.05节
|
|
| | 持不同意见的股东 | | |
第3.06(a)条
|
|
| | 异议股份 | | |
第3.06(a)条
|
|
| | 有效时间 | | |
第2.03节
|
|
| | 可执行性例外 | | |
第4.03节
|
|
| | 股权承诺书 | | |
第5.05(a)条
|
|
| | 股权融资 | | |
第5.05(a)条
|
|
| | 汇率 | | |
第3.03(b)条
|
|
| | 财务报表 | | |
第4.06(b)条
|
|
| | 香港国际交流中心 | | |
第10.08(b)条
|
|
| | 香港国际仲裁中心规则 | | |
第10.08(b)条
|
|
| | 赔偿协议 | | |
第7.05(a)条
|
|
| | 保险单 | | |
第4.18节
|
|
| | 干预事件 | | |
第6.02(e)节
|
|
| | 法律程序 | | |
第5.08节
|
|
| | 有限保证 | | |
独奏会
|
|
| | 重大合同 | | |
第4.16(a)条
|
|
| | 合并 | | |
独奏会
|
|
| | 合并考虑 | | |
第3.02(a)条
|
|
| | 合并对价基金 | | |
第3.02(a)条
|
|
| | 合并子 | | |
序言
|
|
| | 纳斯达克 | | |
第4.02(c)条
|
|
| | 非必需的补救措施 | | |
第7.02(d)条
|
|
| | 营运附属公司 | | |
第4.16(a)条
|
|
| | 家长 | | |
序言
|
|
| | 家长组 | | |
第9.02(h)条
|
|
| | 家长终止费 | | |
第9.02(f)条
|
|
| | 派对 | | |
序言
|
|
| | 派对 | | |
序言
|
|
| | 付款代理 | | |
第3.02(a)条
|
|
| | 每个ADS合并考虑 | | |
第3.01(b)条
|
|
| | 每股合并对价 | | |
第3.01(a)条
|
|
| | 合并计划 | | |
第2.03节
|
|
| | 中国子公司 | | |
第4.09(a)条
|
|
| | 代理声明 | | |
第4.05节
|
|
| | 记录ADS持有者 | | |
第6.04(a)条
|
|
| | 记录日期 | | |
第6.04(a)条
|
|
| | 公司注册处处长 | | |
第2.03节
|
|
| | 展期股东 | | |
独奏会
|
|
| | 萨班斯-奥克斯利法案 | | |
第4.06(a)节
|
|
| | 附表13E-3 | | |
第6.03(a)条
|
|
| | 美国证券交易委员会文件 | | |
第4.06(a)节
|
|
| | 证券法 | | |
第4.06(a)节
|
|
| | 股票证书 | | |
第3.02(b)(i)条
|
|
| | 社会保险 | | |
第4.15(k)节
|
|
| | 特别委员会 | | |
独奏会
|
|
| | 高级提案 | | |
第6.02(h)节
|
|
| | 支持协议 | | |
独奏会
|
|
| | 幸存的公司 | | |
第2.01节
|
|
| | 收购法 | | |
第4.23节
|
|
| | 纳税申报表 | | |
第4.13(a)条
|
|
| | 交易诉讼 | | |
第7.08节
|
|
| | 交易 | | |
独奏会
|
|
| | 美国公认会计原则 | | |
第4.06(b)条
|
|
| | 无证股 | | |
第3.02(b)(i)条
|
|
| | VIE合同 | | |
第4.09(c)条
|
|
| | | | | 蓝城兄弟控股有限公司 | | |||
| | | | | 经过: | | |
/s/吴文杰
姓名:吴文杰
头衔:导演 |
|
| | | | | Multelements有限公司 | | |||
| | | | | 经过: | | |
/s/Baoli Ma
姓名:Baoli Ma
头衔:导演 |
|
| | | | | 多元化未来有限公司 | | |||
| | | | | 经过: | | |
/s/Baoli Ma
姓名:Baoli Ma
头衔:导演 |
|
| |
代表DiverseFuture Limited签署:
|
| | ) | | |
正式授权签字人
|
|
| | | | | ) | | | | |
| | | | | ) | | |
名称:
|
|
| | | | | ) | | | | |
| | | | | ) | | |
标题:
|
|
| | | | | ) | | | | |
| | | | | ) | | | | |
| |
代表蓝城兄弟控股有限公司签署:
|
| | ) | | |
正式授权签字人
|
|
| | | | | ) | | | | |
| | | | | ) | | |
名称:
|
|
| | | | | ) | | | | |
| | | | | ) | | |
标题:
|
|
| | | | | ) | | | | |
| | | | | ) | | | | |
| |
代表DiverseFuture Limited签署:
|
| | ) | | |
正式授权签字人
|
|
| | | | | ) | | | | |
| | | | | ) | | |
名称:
|
|
| | | | | ) | | | | |
| | | | | ) | | |
标题:
|
|
| | | | | ) | | | | |
| | | | | ) | | | | |
| |
代表蓝城兄弟控股有限公司签署:
|
| | ) | | |
正式授权签字人
|
|
| | | | | ) | | | | |
| | | | | ) | | |
名称:
|
|
| | | | | ) | | | | |
| | | | | ) | | |
标题:
|
|
| | | | | ) | | | | |
| | | | | ) | | | | |
| |
|
| | | |
| | 机密的 | | |
2022年4月30日
|
|
| | 董事会专门委员会 蓝城兄弟控股有限公司 2座B座028室 平果社区22号 朝阳区百子湾路 北京100022 中华人民共和国 |
| | ||
|
姓名
|
| |
目前主要工作
|
| |
公民身份
|
|
| Baoli Ma | | | 创始人,Shlomo Kramer兼首席执行官 | | | 中华人民共和国 | |
| 荣胜文 | | | 独立董事 | | | 美国 | |
| 吴文杰 | | | 独立董事 | | | 香港 | |
| Weiru Chen | | | 独立董事 | | | 新加坡 | |
| Guojie Shi | | | 独立董事 | | | 中华人民共和国 | |
| Alfred Chung-Chieh Ying | | | 首席战略官 | | |
台湾省
|
|
| Junchen Sun | | | Chief Financial Officer | | | 中华人民共和国 | |
| Liang Zhao | | | 首席风险官 | | | 中华人民共和国 | |
| 刘元臣 | | | 首席技术官 | | | 中华人民共和国 | |
|
董事
|
| |
地址
|
| |
主要职业
|
| |
公民身份
|
|
| Baoli Ma | | |
中华人民共和国北京市朝阳区百子湾路平果社区22号2座B座028室
|
| |
公司Shlomo Kramer兼首席执行官
|
| |
中华人民共和国
|
|
| 苏健 | | |
中华人民共和国北京市朝阳区下广里9号中电发展大厦12F
|
| |
Newborn Town Inc.执行董事
|
| |
中华人民共和国
|
|
|
董事
|
| |
地址
|
| |
主要职业
|
| |
公民身份
|
|
| Baoli Ma | | |
中华人民共和国北京市朝阳区百子湾路平果社区22号2座B座028室
|
| |
公司Shlomo Kramer兼首席执行官
|
| |
中华人民共和国
|
|
| 苏健 | | |
中华人民共和国北京市朝阳区下广里9号中电发展大厦12F
|
| |
Newborn Town Inc.执行董事
|
| |
中华人民共和国
|
|
|
董事
|
| |
地址
|
| |
主要职业
|
| |
公民身份
|
|
| 萨比纳·克莱门特 | | |
Ritter House,Wickhams Cay II,Road Town,Tortola VG1110,英属维尔京群岛
|
| |
CanTrust Limited董事
|
| |
英属维尔京群岛
|
|
| 莎妮卡·马杜罗-克里斯托弗 | | |
Ritter House,Wickhams Cay II,Road Town,Tortola VG1110,英属维尔京群岛
|
| |
CanTrust Limited董事
|
| |
英属维尔京群岛
|
|
|
刘丽诗
|
| |
香港湾仔港湾道18号中环广场3806号
|
| |
CanTrust Limited董事
|
| |
香港
|
|
|
董事
|
| |
地址
|
| |
主要职业
|
| |
公民身份
|
|
| 刘春和 | | |
中华人民共和国北京市朝阳区下广里9号中电发展大厦12F
|
| |
Newborn Town Inc.执行董事
|
| |
中华人民共和国
|
|
|
董事
|
| |
地址
|
| |
主要职业
|
| |
公民身份
|
|
| William Shang Wi Hsu | | |
淡马锡大道一号,# 18-02,Millenia Tower,新加坡039192
|
| |
鼎晖投资首席法律与合规官
|
| |
台湾
|
|
| 应伟 | | |
香港九龙柯士甸道西1号国际贸易中心15楼1503
|
| |
鼎晖投资管理合伙人
|
| |
香港
|
|
| |
我/我们,(注1)
|
| | | |
| | | | |
请打印姓名
|
|
| | 的 | | | | |
| | | | |
请打印地址
|
|
|
提案
|
| |
为了
(注3) |
| |
反对
(注3) |
| |
弃权
(注3) |
|
| 第1号提案。 | | |
☐
|
| |
☐
|
| |
☐
|
|
| 作为一个特别决议: | | | | | ||||||
|
合并协议和计划, 截至4月30日, 2022年(“合并协议”), 在公司中, Multelements有限公司, 一家根据开曼群岛法律注册成立的获豁免公司(“母公司”), 和多元化未来有限公司, 一家根据开曼群岛法律注册成立的获豁免公司和母公司的全资子公司(“合并子公司”), 据此,合并子公司将与本公司合并, 本公司是合并的存续公司(“存续公司”)并成为母公司(“合并”)的全资子公司(此类合并协议的格式如本协议随附的委托书附件A所示)临时股东大会通知并将在临时股东大会上制作并供查阅), 需要就合并向开曼群岛公司注册处处长登记的合并计划(“合并计划”)(该合并计划实质上采用所附表格作为本临时股东大会通知随附的代理声明的附件B,并将在临时股东大会上制作并提供以供查阅), 以及完成合并协议和合并计划中拟进行的交易(统称, “交易”)包括(i)合并, 在合并生效后(“生效时间”), 这,
|
| | | | | | | | | |
|
提案
|
| |
为了
(注3) |
| |
反对
(注3) |
| |
弃权
(注3) |
|
|
本公司法定股本从500,000美元变动为5,000,000,000股每股面值0.0001美元的股份, 包括(i)4,600,000,000股每股面值0.0001美元的A类普通股, 200,000,000股每股面值0.0001美元的B类普通股和200,000,000股每股面值0.0001美元的股份,由董事会根据现有备忘录决定和公司章程至50,000美元,分为50,000股每股面值1.00美元的普通股(“资本变动”)和公司现有组织章程大纲和章程的修订和重述通过完全删除它们以及在合并生效时取代本公司(作为存续公司)的新组织章程大纲和章程, 以合并计划附件2所附的形式(“通过经修订的并购”), 经本公司批准和授权;,
|
| | | | | | | | | |
| 第2号提案。 | | |
☐
|
| |
☐
|
| |
☐
|
|
| 作为一个特别决议: | | | | | ||||||
|
仅由本公司独立且无利害关系的董事组成的董事会特别委员会(“特别委员会”)的每位成员均被授权做所有必要的事情,以使合并协议、合并计划和完成交易,包括合并,以及合并生效后的资本变动和采用经修订的并购;
|
| | | | | | | | | |
| 第3号提案。 | | |
☐
|
| |
☐
|
| |
☐
|
|
| 如有必要,作为普通决议: | | | | | ||||||
|
那临时股东大会休会,以允许本公司在临时股东大会召开时收到的委托书不足以通过将在临时股东大会上提出的特别决议案的情况下征求额外的委托书。
|
| | | | | | | | | |
| |
日期,2022
|
| |
签名(注4)
|
| | | |
| | | | | | | |
|
|
| |
CUSIP:
|
| | 09610L106(DTC合格) | | | 伊辛:US09610L1061 | |
| |
注册国家:
|
| | 开曼群岛 | | | ||
| |
会议详情:
|
| | 临时股东大会 | | | ||
| |
记录日期:
|
| | 2022年6月23日 | | | ||
| |
投票截止日期:
|
| | 2022年7月22日美国东部时间上午10:00 | | | ||
| |
会议日期:
|
| | 2022年7月29日 | | | ||
| |
会议议程:
|
| | 公司的会议通知,包括议程,可在公司网站上获取:https://ir.blue-city.com/ | | |||
| |
比率:):
|
| | 1 : 2 | | | ||