| | | | | | S-1 | | | |
| | | | | | S-2 | | | |
| | | | | | S-4 | | | |
| | | | | | S-7 | | | |
| | | | | | S-12 | | | |
| | | | | | S-14 | | | |
| | | | | | S-23 | | | |
| | | | | | S-24 | | | |
| | | | | | S-27 | | | |
| | | | | | S-29 | | | |
| | | | | | S-33 | | | |
| | | | | | S-37 | | | |
| | | | | | S-41 | | | |
| | | | | | S-41 | | |
| | | |
三个月结束
12月31日, |
| |
年终
12月31日, |
| ||||||||||||||||||
|
(百万)
|
| |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
|
净亏损
|
| | | $ | (127.4) | | | | | $ | (135.6) | | | | | $ | (632.4) | | | | | $ | (352.6) | | |
| 加: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
所得税拨备
|
| | | | 0.5 | | | | | | 0.7 | | | | | | 4.5 | | | | | | 2.1 | | |
|
利息支出
|
| | | | 142.2 | | | | | | 123.9 | | | | | | 530.2 | | | | | | 443.7 | | |
|
折旧及摊销
|
| | | | 80.1 | | | | | | 78.3 | | | | | | 313.4 | | | | | | 319.5 | | |
|
长期资产减值(b)
|
| | | | 43.5 | | | | | | 72.3 | | | | | | 43.5 | | | | | | 72.3 | | |
|
若干经营开支(c)
|
| | | | 8.5 | | | | | | 1.9 | | | | | | 14.6 | | | | | | 5.4 | | |
|
非合并实体收益中的权益(d)
|
| | | | (2.3) | | | | | | (2.5) | | | | | | (6.8) | | | | | | (12.4) | | |
|
应占EBITDA(e)
|
| | | | 1.4 | | | | | | 0.7 | | | | | | 2.3 | | | | | | 1.9 | | |
|
投资收益(f)
|
| | | | (23.7) | | | | | | (1.9) | | | | | | (32.1) | | | | | | (16.3) | | |
|
其他费用(收入)(g)
|
| | | | 11.7 | | | | | | 20.1 | | | | | | 129.8 | | | | | | (141.8) | | |
|
合并、收购及其他成本(h)
|
| | | | 0.4 | | | | | | — | | | | | | 3.6 | | | | | | 0.1 | | |
|
基于股票的补偿费用(一)
|
| | | | (0.8) | | | | | | 6.9 | | | | | | 16.9 | | | | | | 22.0 | | |
|
经调整EBITDA(a)
|
| | | $ | 134.1 | | | | | $ | 164.8 | | | | | $ | 387.5 | | | | | $ | 343.9 | | |
| | | |
三个月结束
12月31日, |
| |
年终
12月31日, |
| ||||||||||||||||||
|
(百万)
|
| |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
|
非合并实体的权益(收益)
|
| | | $ | (2.3) | | | | | $ | (2.5) | | | | | $ | (6.8) | | | | | $ | (12.4) | | |
| 减: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
不包括在内的非合并实体的权益(收益)
国际剧院合资公司 |
| | | | (1.1) | | | | | | (1.2) | | | | | | (5.7) | | | | | | (11.5) | | |
|
国际剧院合资企业收益中的权益
|
| | | | 1.2 | | | | | | 1.3 | | | | | | 1.1 | | | | | | 0.9 | | |
|
所得税拨备
|
| | | | 0.2 | | | | | | 0.1 | | | | | | 0.1 | | | | | | — | | |
|
投资收益
|
| | | | (0.5) | | | | | | (0.4) | | | | | | (0.5) | | | | | | (0.4) | | |
|
利息支出
|
| | | | 0.1 | | | | | | — | | | | | | 0.2 | | | | | | 0.1 | | |
|
折旧及摊销
|
| | | | 0.4 | | | | | | (0.1) | | | | | | 1.4 | | | | | | 1.3 | | |
|
其他收益
|
| | | | — | | | | | | (0.2) | | | | | | — | | | | | | — | | |
|
应占EBITDA
|
| | | $ | 1.4 | | | | | $ | 0.7 | | | | | $ | 2.3 | | | | | $ | 1.9 | | |
| | | |
提供
|
| |||
|
假设每股普通股公开发行价格
|
| | | $ | 1.48 | | |
|
截至2025年9月30日普通股每股有形账面净值
|
| | | $ | (8.42) | | |
|
归属于本次发行的普通股每股有形账面净值增加
|
| | | $ | 0.24 | | |
|
作为通过销售代理进行假定发售后调整后的普通股每股有形账面净值,作为代表我们的代理
|
| | | $ | (6.79) | | |
|
在这种假定发行中向新投资者稀释每股普通股(1)
|
| | | $ | (8.27) | | |
| | | |
页
|
| |||
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 9 | | | |
| | | | | 10 | | | |
| | | | | 14 | | | |
| | | | | 15 | | | |
| | | | | 16 | | | |
| | | | | 17 | | | |
| | | | | 18 | | | |
| | | | | 19 | | | |
| | | | | 21 | | | |
| | | | | 21 | | | |