| | 由注册人提交 | | | ☒ | |
| |
由注册人以外的一方提交
|
| | ☐ | |
| | /s/Ezra Gardner | |
| | Ezra Gardner 首席执行官 |
|
| | | | | | 1 | | | |
| | | | | | 1 | | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 6 | | | |
| | | | | | 17 | | | |
| | | | | | 26 | | | |
| | | | | | 28 | | | |
| | | | | | 85 | | | |
| | | | | | 88 | | | |
| | | | | | 95 | | | |
| | | | | | 131 | | | |
| | | | | | 132 | | | |
| | | | | | 133 | | | |
| | | | | | 134 | | | |
| | | | | | 149 | | | |
| | | | | | 151 | | | |
| | | | | | 157 | | | |
| | | | | | 181 | | | |
| | | | | | 184 | | | |
| | | | | | 205 | | | |
| | | | | | 222 | | | |
| | | | | | 225 | | | |
| | | | | | 229 | | | |
| | | | | | 237 | | | |
| | | | | | 241 | | | |
| | | | | | 252 | | | |
| | | | | | 258 | | | |
| | | | | | 259 | | | |
| | | | | | 263 | | | |
| | | | | | 268 | | | |
| | | | | | 275 | | | |
| | | | | | 276 | | | |
| | | | | | 278 | | | |
| | | | | | 278 | | | |
| | | | | | 278 | | |
| | | | | | 278 | | | |
| | | | | | 278 | | | |
| | | | | | 279 | | | |
| | | | | | 280 | | | |
| | | | | | 285 | | | |
| | | | | | 285 | | | |
| | | | | | F-1 | | | |
| | | | | | A-1 | | | |
| | | | | | B-1 | | | |
| | | | | | C-1 | | | |
| | | | | | D-1 | | | |
| | | | | | E-1 | | |
| | | |
不赎回
场景(2) |
| |
临时赎回
场景(3) |
| |
最大赎回
场景(4) |
| |||||||||||||||||||||||||||
| | | |
货运
普通 股份 |
| |
股权%
|
| |
货运
普通 股份 |
| |
股权%
|
| |
货运
普通 股份 |
| |
股权%
|
| ||||||||||||||||||
|
Gesher公众股东
|
| | | | 11,500,000 | | | | | | 20.5% | | | | | | 6,245,000 | | | | | | 12.0% | | | | | | 990,000 | | | | | | 2.0% | | |
|
赞助商EarlyBird和Gesher的主要投资者
|
| | | | 3,075,000 | | | | | | 5.5% | | | | | | 3,075,000 | | | | | | 5.9% | | | | | | 3,075,000 | | | | | | 6.5% | | |
|
Freightos现有股东
|
| | | | 36,562,715 | | | | | | 65.1% | | | | | | 36,562,715 | | | | | | 70.5% | | | | | | 36,562,715 | | | | | | 76.8% | | |
|
私募投资者(1)
|
| | | | 5,000,000 | | | | | | 8.9% | | | | | | 6,000,000 | | | | | | 11.6% | | | | | | 7,000,000 | | | | | | 14.7% | | |
|
Freightos公司截至收盘时发行在外的普通股总数
|
| | | | 56,137,715 | | | | | | 100.0% | | | | | | 51,882,715 | | | | | | 100.0% | | | | | | 47,627,715 | | | | | | 100.0% | | |
| | | |
不赎回
场景(2) |
| |
临时赎回
场景(3) |
| |
最大赎回
场景(4) |
| |||||||||||||||||||||||||||
| | | |
货运
普通 股份 |
| |
股权%
|
| |
货运
普通 股份 |
| |
股权%
|
| |
货运
普通 股份 |
| |
股权%
|
| ||||||||||||||||||
|
Freightos公司截至收盘时发行在外的普通股总数
|
| | | | 56,137,715 | | | | | | 70.3% | | | | | | 51,882,715 | | | | | | 68.7% | | | | | | 47,627,715 | | | | | | 66.8% | | |
|
须向私人发出的货运证
配售投资者 |
| | | | 2,600,000 | | | | | | 3.3% | | | | | | 2,600,000 | | | | | | 3.4% | | | | | | 2,600,000 | | | | | | 3.6% | | |
|
公开认股权证
|
| | | | 5,750,000 | | | | | | 7.2% | | | | | | 5,750,000 | | | | | | 7.6% | | | | | | 5,750,000 | | | | | | 8.1% | | |
|
私人认股权证
|
| | | | 5,000,000 | | | | | | 6.3% | | | | | | 5,000,000 | | | | | | 6.6% | | | | | | 5,000,000 | | | | | | 7.0% | | |
|
转换后可发行的认股权证
流动资金贷款 赞助商(5) |
| | | | 1,500,000 | | | | | | 1.9% | | | | | | 1,500,000 | | | | | | 2.0% | | | | | | 1,500,000 | | | | | | 2.1% | | |
|
根据2022年长期投资计划可发行的股份(6)
|
| | | | 500,000 | | | | | | 0.6% | | | | | | 500,000 | | | | | | 0.7% | | | | | | 500,000 | | | | | | 0.7% | | |
|
Freightos现有股东的既得、未归属和未分配股份及未行使期权(7)
|
| | | | 8,334,030 | | | | | | 10.4% | | | | | | 8,334,030 | | | | | | 11.0% | | | | | | 8,334,030 | | | | | | 11.7% | | |
|
Freightos股份总数
|
| | | | 79,821,746 | | | | | | 100.0% | | | | | | 75,566,746 | | | | | | 100.0% | | | | | | 71,311,746 | | | | | | 100.0% | | |
| | | |
不赎回
场景(2) |
| |
占总数的百分比
募集资金 |
| |
临时
赎回 场景(3) |
| |
占总数的百分比
募集资金 |
| |
最大值
赎回 场景(4) |
| |
占总数的百分比
募集资金 |
| ||||||||||||||||||
|
承销佣金
|
| | | $ | 6,325,000 | | | | | | 3.2% | | | | | $ | 6,325,000 | | | | | | 4.8% | | | | | $ | 6,325,000 | | | | | | 7.0% | | |
| | | | | | | | | | | | | | | |
合并备考
|
| |||||||||
| | | |
格希尔
|
| |
货运
|
| |
无
赎回 场景 |
| |
最大值
赎回 场景 |
| ||||||||||||
| 截至2022年6月30日止六个月 | | | | | | ||||||||||||||||||||
|
每股帐面价值
|
| | | $ | (2.01) | | | | | | (1.39) | | | | | | 3.27 | | | | | | 2.05 | | |
|
加权平均流通股–基本和稀释(1)(2)
|
| | | | 14,575,000 | | | | | | 2,189,786 | | | | | | 56,137,715 | | | | | | 47,627,715 | | |
|
每股基本和摊薄净亏损
|
| | | $ | (0.19) | | | | | | (6.70) | | | | | | (0.20) | | | | | | (0.24) | | |
| | | | | | | | | | | | | | | |
合并备考
|
| |||||||||
| | | |
格希尔
|
| |
货运
|
| |
无
赎回 场景 |
| |
最大值
赎回 场景 |
| ||||||||||||
| 截至2021年12月31日止年度 | | | | | | ||||||||||||||||||||
|
每股帐面价值
|
| | | $ | (1.05) | | | | | | 1.98 | | | | | | 3.33 | | | | | | 2.11 | | |
|
加权平均流通股–基本和稀释(1)(2)
|
| | | | 5,722,418 | | | | | | 1,774,542 | | | | | | 55,567,128 | | | | | | 47,057,128 | | |
|
每股基本和摊薄净亏损
|
| | | $ | (0.03) | | | | | | (13.85) | | | | | | (1.14) | | | | | | (1.39) | | |
| | | |
企业价值与净收入之比
|
| |||||||||||||||
| | | |
2022财年E
|
| |
2023财年
|
| |
2024财年
|
| |||||||||
|
低
|
| | | | 3.8倍 | | | | | | 3.2倍 | | | | | | 2.5倍 | | |
|
高
|
| | | | 19.3倍 | | | | | | 16.1倍 | | | | | | 14.0倍 | | |
|
中位数
|
| | | | 8.9x | | | | | | 7.2倍 | | | | | | 6.4倍 | | |
|
平均
|
| | | | 9.9倍 | | | | | | 8.4倍 | | | | | | 7.3倍 | | |
|
评价标准
|
| |
Gesher Management & Board的评价
|
|
| 更新的预测 | | | Gesher的管理层和Gesher委员会分析和讨论了最新预测的内容。考虑到在最新预测中作出的各种假设,并在核算后,特别是对外汇波动作出的假设、Freightos主要业务交易数字的改善、预计2022和2023年自由现金流的改善及其对Gesher贴现现金流分析的影响,以及Gesher董事会以前审议过的具有公开交易股本证券的可比公司的交易市场得到改善,Gesher董事会的结论是,更新预测中的下调并没有超过Gesher董事会的其他考虑,这将对Gesher董事会对业务合并的评估产生重大不利影响,并认为Freightos管理团队将能够继续发展业务并为Gesher的股东提供有吸引力的投资。 | |
| 宏观经济因素 | | | 在审查最新预测时,Gesher公司管理层和Gesher董事会考虑到某些宏观经济因素,特别是汇率波动,这些因素影响了Freightos公司预计收入的名义价值,进而直接影响Freightos公司预计的调整后EBITDA和自由现金流量。虽然Gesher委员会承认与汇率波动以及海运集装箱运费和空运运费变动有关的风险,但认为这些宏观经济因素并不能说明Freightos业务的基本业绩。 | |
| 关键性能指标 | | | 关于Gesher委员会对最新预测的评价,Gesher委员会评价了Freightos自业务合并协议签署以来完成的两个季度期间的季度业绩。尤其是Freightos的# Transactions,Gesher的管理层和Gesher董事会认为这是关键 | |
|
评价标准
|
| |
Gesher Management & Board的评价
|
|
| | | | Freightos业务成功的业绩指标在《业务合并协议》签署后的这段时间里继续超过目标增长。Freightos管理层预计2022年第二季度和第三季度的交易量分别为135000笔和159000笔,而实际结果是2022年第二季度和第三季度的交易量分别为150000笔和192000笔(实际结果包括与7LFreight相关的5000笔和32000笔交易,以前Freightos没有模拟)。 | |
| 自由现金流 | | | 对Gesher公司管理层和Gesher董事会的分析,在Gesher公司谈判业务合并协议期间和签订业务合并协议时,也侧重于部署5000万至1.5亿美元的资本注入,相对于企业价值而言,回报率很高,以便为Gesher公司股东创造最大价值。此外,Gesher的管理层和Gesher董事会预计,企业合并中部署的资本将是目标公司实现正现金流所需现金的倍数。鉴于Freightos预计2022和2023年自由现金流的改善及其对Gesher贴现现金流分析的影响,再加上业务合并预期的资本注入相对于Freightos的预计现金需求,Gesher董事会得出结论认为,对2022年和2023年预计自由现金流的向上调整是其对业务合并的评价的基础,并且2024和2025年预计自由现金流的向下调整不足以超过Gesher董事会的其他考虑。 | |
| 上市公司可比公司的交易市场 | | | Gesher董事会还审议了Gesher董事会以前根据更新的可比公司分析和关于Freightos公司业务财务业绩的讨论审议的大多数具有公开交易股本证券的可比公司的交易市场得到改善的问题。因此,Gesher董事会确定,就业务合并而言,商定的Freightos隐含权益价值与公共同行的指标相比仍处于有吸引力的水平。 | |
| 市场机会 | | | 自《业务合并协议》签署以来,Freightos一直是领先的、供应商中立的国际货运预订和支付平台。此外,Freightos的#交易继续超过目标 | |
|
评价标准
|
| |
Gesher Management & Board的评价
|
|
| | | | 在签署业务合并协议后的这段时间里的增长,Gesher董事会认为这表明Freightos对Gesher的股东来说是一项有吸引力的投资。 | |
|
(百万美元)
|
| |
2022年E
(备考) |
| |
2023年
|
| |
2024年E
|
| |
2025E
|
| ||||||||||||
| 收入 | | | | $ | 21.1 | | | | | $ | 39.5 | | | | | $ | 80.3 | | | | | $ | 169.6 | | |
|
经调整EBITDA(1)(3)
|
| | | $ | (19.8) | | | | | $ | (23.10) | | | | | $ | (5.7) | | | | | $ | 40.5 | | |
|
自由现金流(2)(3)
|
| | | $ | (20.7) | | | | | $ | (24.2) | | | | | $ | (7.8) | | | | | $ | 37.0 | | |
|
(百万美元)
|
| |
2022年E
|
| |
2023年
|
| |
2024年E
|
| |
2025E
|
| ||||||||||||
| 收入 | | | | $ | 19.4 | | | | | $ | 29.8 | | | | | $ | 61.0 | | | | | $ | 134.1 | | |
|
经调整EBITDA(1)(3)
|
| | | $ | (17.5) | | | | | $ | (20.8) | | | | | $ | (9.0) | | | | | $ | 32.8 | | |
|
自由现金流(2)(3)
|
| | | $ | (18.0) | | | | | $ | (22.0) | | | | | $ | (10.9) | | | | | $ | 29.7 | | |
| | | |
第一季度
2021 |
| |
第二季度
2021 |
| |
第三季度
2021 |
| |
第四季度
2021 |
| |
第一季度
2022 |
| |
第二季度
2022 |
| ||||||||||||||||||
|
独特的预订航空和海运承运人
|
| | | | 22 | | | | | | 27 | | | | | | 28 | | | | | | 28 | | | | | | 31 | | | | | | 31 | | |
| |
Pro Forma #唯一买家用户
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| |
第一季度
2020 |
| |
第二季度
2020 |
| |
第三季度
2020 |
| |
第四季度
2020 |
| |
第一季度
2021 |
| |
第二季度
2021 |
| |
第三季度
2021 |
| |
第四季度
2021 |
| |
第一季度
2022 |
| |
第二季度
2022 |
| |||||||||||||||||||||||||||
| | 3,587 | | | | | 4,733 | | | | | | 6,388 | | | | | | 6,676 | | | | | | 7,582 | | | | | | 9,580 | | | | | | 10,053 | | | | | | 11,412 | | | | | | 12,601 | | | | | | 14,936 | | |
| |
备考#交易
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| |
第一季度
2020 |
| |
第二季度
2020 |
| |
第三季度
2020 |
| |
第四季度
2020 |
| |
第一季度
2021 |
| |
第二季度
2021 |
| |
第三季度
2021 |
| |
第四季度
2021 |
| |
第一季度
2022 |
| |
第二季度
2022 |
| |||||||||||||||||||||||||||
| | 7,401 | | | | | 8,964 | | | | | | 15,236 | | | | | | 22,338 | | | | | | 32,674 | | | | | | 57,094 | | | | | | 76,141 | | | | | | 96,863 | | | | | | 114,846 | | | | | | 150,244 | | |
|
公司/股票代码
|
| |
IPO日期
|
| | | | |
2018年
|
| |
2019年
|
| |
2020年
|
| |
2年
复合年增长率(%) |
| |||||||||
|
DoorDash公司(Dash)
|
| | 12/8/2020 | | |
收入
|
| | $361 | | | | $ | 971 | | | | | $ | 2,886 | | | | |
|
183%
|
| |
| | | | | | |
同比增长
|
| | — | | | | | 169% | | | | | | 197% | | | | | | | | |
| | | | | | | | | |
2018年
|
| |
2019年
|
| |
2020年
|
| | | | | | | ||||||
|
Global-e在线有限公司(GLBE)
|
| | 5/11/2021 | | |
收入
|
| | $39 | | | | $ | 66 | | | | | $ | 136 | | | | |
|
88%
|
| |
| | | | | | |
同比增长
|
| | — | | | | | 70% | | | | | | 107% | | | | | | | | |
| | | | | | | | | |
2019年
|
| |
2020年
|
| |
2021年
|
| | | | | | | ||||||
|
ACV Auctions Inc.(ACVA)
|
| | 3/23/2021 | | |
收入
|
| | $107 | | | | $ | 208 | | | | | $ | 358 | | | | |
|
83%
|
| |
| | | | | | |
同比增长
|
| | — | | | | | 95% | | | | | | 72% | | | | | | | | |
| | | | | | | | | |
2016年
|
| |
2017年
|
| |
2018年
|
| | | | | | | ||||||
|
Lyft, Inc.(LYFT)
|
| | 3/28/2019 | | |
收入
|
| | $343 | | | | $ | 1,060 | | | | | $ | 2,157 | | | | |
|
151%
|
| |
| | | | | | |
同比增长
|
| | — | | | | | 209% | | | | | | 103% | | | | | | | | |
| | | | | | | | | |
2004年
|
| |
CY2005
|
| |
2006年
|
| | | | | | | ||||||
|
MercadoLibre公司(MELI)
|
| | 8/9/2007 | | |
收入
|
| | $13 | | | | $ | 28 | | | | | $ | 52 | | | | |
|
103%
|
| |
| | | | | | |
同比增长
|
| | — | | | | | 123% | | | | | | 84% | | | | | | | | |
| | | | | | | | | |
2016年
|
| |
2017年
|
| |
2018年
|
| | | | | | | ||||||
|
Pinduoduo Inc.(PDD)
|
| | 7/25/2018 | | |
收入
|
| | $73 | | | | $ | 268 | | | | | $ | 1,908 | | | | |
|
412%
|
| |
| | | | | | |
同比增长
|
| | — | | | | | 269% | | | | | | 612% | | | | | | | | |
| | | | | | | | | |
2020年
|
| |
2021年
|
| |
2022年
|
| | | | | | | ||||||
|
Bill.com Holdings, Inc.(条例草案)
|
| | 12/11/2019 | | |
收入
|
| | $184 | | | | $ | 413 | | | | | $ | 812 | | | | |
|
110%
|
| |
| | | | | | |
同比增长
|
| | 37% | | | | | 125% | | | | | | 97% | | | | | | | | |
| | | | | | | | | |
2012年
|
| |
2013年
|
| |
2014年
|
| | | | | | | ||||||
|
Block, Inc.(SQL)
|
| | 11/18/2015 | | |
收入
|
| | $203 | | | | $ | 552 | | | | | $ | 850 | | | | |
|
104%
|
| |
| | | | | | |
同比增长
|
| | — | | | | | 172% | | | | | | 54% | | | | | | | | |
| | | | | | | | | |
2012年
|
| |
2013年
|
| |
2014年
|
| | | | | | | ||||||
|
Box, Inc.(方框)
|
| | 1/22/2015 | | |
收入
|
| | $59 | | | | $ | 124 | | | | | $ | 216 | | | | |
|
92%
|
| |
| | | | | | |
同比增长
|
| | 45% | | | | | 111% | | | | | | 74% | | | | | | | | |
| | | | | | | | | |
2016年
|
| |
2017年
|
| |
2018年
|
| | | | | | | ||||||
|
CrowdStrike Holdings, Inc.(CRWD)
|
| | 6/11/2019 | | |
收入
|
| | $53 | | | | $ | 119 | | | | | $ | 250 | | | | |
|
118%
|
| |
| | | | | | |
同比增长
|
| | — | | | | | 125% | | | | | | 110% | | | | | | | | |
| | | | | | | | | |
2017年
|
| |
2018年
|
| |
2019年
|
| | | | | | | ||||||
|
Datadog, Inc.(DDOG)
|
| | 9/18/2019 | | |
收入
|
| | $101 | | | | $ | 198 | | | | | $ | 363 | | | | |
|
90%
|
| |
| | | | | | |
同比增长
|
| | — | | | | | 97% | | | | | | 83% | | | | | | | | |
| | | | | | | | | |
2019年
|
| |
2020年
|
| |
2021年
|
| | | | | | | ||||||
|
Duolingo公司(DUOL)
|
| | 7/27/2021 | | |
收入
|
| | $71 | | | | $ | 162 | | | | | $ | 251 | | | | |
|
88%
|
| |
| | | | | | |
同比增长
|
| | — | | | | | 129% | | | | | | 55% | | | | | | | | |
| | | | | | | | | |
2014年
|
| |
2015年
|
| |
2016年
|
| | | | | | | ||||||
|
Okta, Inc.(OKTA)
|
| | 4/6/2017 | | |
收入
|
| | $41 | | | | $ | 86 | | | | | $ | 161 | | | | |
|
98%
|
| |
| | | | | | |
同比增长
|
| | — | | | | | 109% | | | | | | 87% | | | | | | | | |
| | | | | | | | | |
2012年
|
| |
2013年
|
| |
2014年
|
| | | | | | | ||||||
|
Shopify Inc.(专卖店)
|
| | 5/20/2015 | | |
收入
|
| | $24 | | | | $ | 50 | | | | | $ | 105 | | | | |
|
110%
|
| |
| | | | | | |
同比增长
|
| | — | | | | | 112% | | | | | | 109% | | | | | | | | |
| | | | | | | | | |
2018年
|
| |
2019年
|
| |
2020年
|
| | | | | | | ||||||
|
Snowflake Inc.(雪)
|
| | 9/15/2020 | | |
收入
|
| | $97 | | | | $ | 265 | | | | | $ | 592 | | | | |
|
147%
|
| |
| | | | | | |
同比增长
|
| | — | | | | | 173.9% | | | | | | 123.6% | | | | | | | | |
| | | | | | | | | |
2013年
|
| |
2014年
|
| |
2015年
|
| | | | | | | ||||||
|
Twilio Inc.(TWLO)
|
| | 6/22/2016 | | |
收入
|
| | $50 | | | | $ | 89 | | | | | $ | 167 | | | | |
|
83%
|
| |
| | | | | | |
同比增长
|
| | — | | | | | 78.0% | | | | | | 87.9% | | | | | | | | |
| | | | | | | | | |
2010年
|
| |
2011年
|
| |
2012年
|
| | | | | | | ||||||
|
Veeva Systems Inc.(VEEV)
|
| | 10/15/2013 | | |
收入
|
| | $29 | | | | $ | 61 | | | | | $ | 130 | | | | |
|
111%
|
| |
| | | | | | |
同比增长
|
| | — | | | | | 110% | | | | | | 111% | | | | | | | | |
| | | | | | | | | |
2009年
|
| |
2010年
|
| |
2011年
|
| | | | | | | ||||||
|
Workday, Inc.(WDAY)
|
| | 10/11/2012 | | |
收入
|
| | $25 | | | | $ | 68 | | | | | $ | 134 | | | | |
|
131%
|
| |
| | | | | | |
同比增长
|
| | — | | | | | 170% | | | | | | 98% | | | | | | | | |
| | | | | | | | | |
2016年
|
| |
2017年
|
| |
2018年
|
| | | | | | | ||||||
|
Zoom Video Communications, Inc.(ZM)
|
| | 4/17/2019 | | |
收入
|
| | $61 | | | | $ | 151 | | | | | $ | 331 | | | | |
|
133%
|
| |
| | | | | | |
同比增长
|
| | — | | | | | 149% | | | | | | 118% | | | | | | | | |
| | | | | | | | | |
2018年
|
| |
2019年
|
| |
2020年
|
| | | | | | | ||||||
|
ZoomInfo Technologies Inc.(ZI)
|
| | 6/3/2020 | | |
收入
|
| | $144 | | | | $ | 293 | | | | | $ | 476 | | | | |
|
82%
|
| |
| | | | | | |
同比增长
|
| | — | | | | | 103.3% | | | | | | 62.4% | | | | | | | | |
|
来源
|
| |
用途
|
| ||||||||||||
| (百万美元) | | | | | | | | | | | | | | | | |
|
信托账户中持有的现有现金(1)
|
| | | $ | 116 | | | |
资产负债表现金净额
|
| | | $ | 151 | | |
|
管道/远期采购协议(2)
|
| | | | 50 | | | |
交易费和开支(3)
|
| | | | 15 | | |
|
Founder股份
|
| | | | 31 | | | |
Founder股份
|
| | | | 31 | | |
|
现有Freightos股东权益
|
| | | | 390 | | | |
现有Freightos股东权益
|
| | | | 390 | | |
|
来源共计
|
| | | $ | 587 | | | |
总用途
|
| | | $ | 587 | | |
|
来源
|
| |
用途
|
| ||||||||||||
| (百万美元) | | | | | | | | | | | | | | | | |
|
信托账户中持有的现有现金(1)
|
| | | $ | 10 | | | |
资产负债表现金净额
|
| | | $ | 65 | | |
|
管道/远期采购协议(2)
|
| | | | 50 | | | |
交易费和开支(4)
|
| | | | 15 | | |
|
Founder股份
|
| | | | 31 | | | |
Founder股份
|
| | | | 31 | | |
|
现有Freightos股东权益
|
| | | | 390 | | | |
现有Freightos股东权益
|
| | | | 390 | | |
|
支持订阅(3)
|
| | | | 20 | | | | | | | | | | | |
|
来源共计
|
| | | $ | 501 | | | |
总用途
|
| | | $ | 501 | | |
|
姓名
|
| |
年龄
|
| |
职务
|
|
| 以斯拉·加德纳 | | |
45
|
| | 首席执行官兼董事 | |
| Omri Cherni | | |
39
|
| | 首席运营官兼董事 | |
| Chris Coward | | |
46
|
| | 首席财务官 | |
| Philip Broenniman | | |
55
|
| | 独立董事 | |
| Eugene Dozortsev | | |
42
|
| | 独立董事 | |
| Noah G. Levy | | |
45
|
| | 独立董事 | |
| | | |
解决方案
|
| |
平台
|
| |
合计
|
| |||||||||
| | | |
(以千计)
|
| |||||||||||||||
| 截至2021年12月31日止年度 | | | | | |||||||||||||||
|
欧洲
|
| | | $ | 4,322 | | | | | $ | — | | | | | $ | 4,322 | | |
|
香港
|
| | | | 198 | | | | | | 3,284 | | | | | | 3,482 | | |
|
美国
|
| | | | 2,725 | | | | | | — | | | | | | 2,725 | | |
|
其他
|
| | | | 588 | | | | | | — | | | | | | 588 | | |
| | | | | $ | 7,833 | | | | | $ | 3,284 | | | | | $ | 11,117 | | |
| | | |
解决方案
|
| |
平台
|
| |
合计
|
| |||||||||
| | | |
(以千计)
|
| |||||||||||||||
| 2020年12月31日终了年度 | | | | | |||||||||||||||
|
欧洲
|
| | | $ | 3,724 | | | | | $ | — | | | | | $ | 3,724 | | |
|
香港
|
| | | | 234 | | | | | | 2,088 | | | | | | 2,322 | | |
|
美国
|
| | | | 1,952 | | | | | | — | | | | | | 1,952 | | |
|
其他
|
| | | | 511 | | | | | | — | | | | | | 511 | | |
| | | | | $ | 6,421 | | | | | $ | 2,088 | | | | | $ | 8,509 | | |
| | | |
研究&
发展 |
| |
销售&
市场营销 |
| |
业务
|
| |
一般&
行政 |
| |
合计
|
| |||||||||||||||
|
全职等效员工人数
|
| | | | 150.1 | | | | | | 53.6 | | | | | | 104.5 | | | | | | 40.1 | | | | | | 348.3 | | |
|
子公司名称
|
| |
法团的司法管辖权
|
|
| 货运有限公司 | | | 香港 | |
| Freightos印度私人有限公司 | | | 印度 | |
| Web Cargo,S.L.U。 | | | 西班牙 | |
| 货运有限公司 | | | 以色列 | |
|
子公司名称
|
| |
法团的司法管辖权
|
|
|
Freightos软件开发和数据
服务有限公司* |
| | 巴勒斯坦权力机构 | |
|
Freightos信息技术
(上海)有限公司。 |
| | 中国 | |
| Freightos公司。 | | | 美国特拉华州 | |
| Clearit Customs Brokers Inc。 | | | 加拿大 | |
| 9T Technologies LLC(d/b/a 7LFreight) | | | 美国俄勒冈州 | |
| Clearit Customs Services,Inc。 | | | 美国特拉华州 | |
| | | |
截至6月30日的六个月,
|
| |
截至12月31日,
|
| ||||||||||||||||||
| | | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | | |
(百万美元)
|
| |||||||||||||||||||||
|
预订总值(备考)
|
| | | $ | 281.5 | | | | | $ | 106.1 | | | | | $ | 302.7 | | | | | $ | 69.7 | | |
|
#交易(备考)
|
| | | | 265,078 | | | | | | 89,768 | | | | | | 262,771 | | | | | | 53,938 | | |
|
#唯一买方用户(形式上)
|
| | | | 26,274 | | | | | | 15,647 | | | | | | 22,747 | | | | | | 15,419 | | |
|
#载体
|
| | | | 34 | | | | | | 27 | | | | | | 29 | | | | | | 21 | | |
|
毛帐单(备考)
|
| | | $ | 39.0 | | | | | $ | 35.2 | | | | | $ | 79.7 | | | | | $ | 54.7 | | |
| | | |
截至6月30日的六个月,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| | | |
(千美元)
|
| |||||||||
|
收入
|
| | | $ | 9,548 | | | | | $ | 4,961 | | |
|
收益成本
|
| | | | 3,768 | | | | | | 2,264 | | |
|
毛利
|
| | | | 5,780 | | | | | | 2,697 | | |
|
总营业费用
|
| | | | 15,829 | | | | | | 9,728 | | |
|
经营亏损
|
| | | | (10,049) | | | | | | (7,031) | | |
|
融资收入(支出),净额
|
| | | | (135) | | | | | | (3) | | |
|
所得税费用(收益)
|
| | | | 38 | | | | | | (7) | | |
| 损失 | | | | $ | (10,222) | | | | | $ | (7,027) | | |
| | | |
截至6月30日的六个月,
|
| |
改变
$ |
| |
改变
% |
| |||||||||||||||
| | | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | | |
(千美元)
|
| |||||||||||||||||||||
|
平台
|
| | | $ | 3,069 | | | | | $ | 1,347 | | | | | $ | 1,722 | | | | | | 128% | | |
|
占总收入的百分比
|
| | | | 32% | | | | | | 27% | | | | | | | | | | | | | | |
|
解决方案
|
| | | $ | 6,479 | | | | | $ | 3,614 | | | | | $ | 2,865 | | | | | | 79% | | |
|
占总收入的百分比
|
| | | | 68% | | | | | | 73% | | | | | | | | | | | | | | |
|
总收入
|
| | | $ | 9,548 | | | | | $ | 4,961 | | | | | $ | 4,587 | | | | | | 92% | | |
| | | |
截至6月30日的六个月,
|
| |
改变
$ |
| |
改变
% |
| |||||||||||||||
| | | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | | |
(千美元)
|
| |||||||||||||||||||||
|
收益成本
|
| | | $ | 3,768 | | | | | $ | 2,264 | | | | | $ | 1,504 | | | | | | 66% | | |
| 收入成本的组成部分: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
劳动
|
| | | | 2,059 | | | | | | 1,161 | | | | | | 898 | | | | | | 77% | | |
|
信用卡费用
|
| | | | 634 | | | | | | 550 | | | | | | 84 | | | | | | 15% | | |
|
服务器
|
| | | | 384 | | | | | | 317 | | | | | | 67 | | | | | | 21% | | |
|
推广
|
| | | | 19 | | | | | | 14 | | | | | | 5 | | | | | | 36% | | |
|
折旧和摊销
|
| | | | 427 | | | | | | 64 | | | | | | 363 | | | | | | 567% | | |
|
其他
|
| | | | 245 | | | | | | 158 | | | | | | 87 | | | | | | 55% | | |
|
总毛利率
|
| | | | 61% | | | | | | 54% | | | | | | | | | | | | | | |
| | | |
截至6月30日的六个月,
|
| |
改变
$ |
| |
改变
% |
| |||||||||||||||
| | | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | | |
(千美元)
|
| |||||||||||||||||||||
|
研究与开发
|
| | | $ | 5,119 | | | | | $ | 3,680 | | | | | $ | 1,439 | | | | | | 39% | | |
|
占总收入的百分比
|
| | | | 54% | | | | | | 74% | | | | | | | | | | | | | | |
| | | |
截至6月30日的六个月,
|
| |
改变
$ |
| |
改变
% |
| |||||||||||||||
| | | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | | |
(千美元)
|
| |||||||||||||||||||||
|
销售与市场营销
|
| | | $ | 4,901 | | | | | $ | 3,168 | | | | | $ | 1,733 | | | | | | 55% | | |
|
占总收入的百分比
|
| | | | 51% | | | | | | 64% | | | | | | | | | | | | | | |
| | | |
截至6月30日的六个月,
|
| |
改变
$ |
| |
改变
% |
| |||||||||||||||
| | | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | | |
(千美元)
|
| |||||||||||||||||||||
|
一般和行政
|
| | | $ | 4,997 | | | | | $ | 2,880 | | | | | $ | 2,117 | | | | | | 74% | | |
|
占总收入的百分比
|
| | | | 52% | | | | | | 58% | | | | | | | | | | | | | | |
| | | |
截至6月30日的六个月,
|
| |
改变
$ |
| |
改变
% |
| |||||||||||||||
| | | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | | |
(千美元)
|
| |||||||||||||||||||||
|
与交易有关的费用
|
| | | $ | 812 | | | | | $ | — | | | | | $ | 812 | | | | | | — | | |
| | | |
截至6月30日的六个月,
|
| |
改变
$ |
| |
改变
% |
| |||||||||||||||
| | | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | | |
(千美元)
|
| |||||||||||||||||||||
|
财务收入
|
| | | $ | 171 | | | | | $ | 87 | | | | | $ | 84 | | | | | | 97% | | |
| | | |
截至6月30日的六个月,
|
| |
改变
$ |
| |
改变
% |
| |||||||||||||||
| | | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | | |
(千美元)
|
| |||||||||||||||||||||
|
财务费用
|
| | | $ | 306 | | | | | $ | 90 | | | | | $ | 216 | | | | | | 240% | | |
| | | |
截至6月30日的六个月,
|
| |
改变
$ |
| |
改变
% |
| |||||||||||||||
| | | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | | |
(千美元)
|
| |||||||||||||||||||||
|
所得税费用(收益)
|
| | | $ | 38 | | | | | $ | (7) | | | | | $ | 45 | | | | | | 643% | | |
| | | |
年终
|
| |||||||||
| | | |
12月31日,
2021 |
| |
12月31日,
2020 |
| ||||||
| | | |
(千美元)
|
| |||||||||
|
收入
|
| | | $ | 11,117 | | | | | $ | 8,509 | | |
|
收益成本
|
| | | | 4,596 | | | | | | 4,273 | | |
|
毛利
|
| | | | 6,521 | | | | | | 4,236 | | |
|
总营业费用
|
| | | | 22,869 | | | | | | 18,170 | | |
|
经营亏损
|
| | | | (16,348) | | | | | | (13,934) | | |
|
融资收入(支出),净额
|
| | | | (6) | | | | | | 21 | | |
|
所得税
|
| | | | 4 | | | | | | 259 | | |
|
净损失
|
| | | $ | (16,358) | | | | | $ | (14,172) | | |
| | | |
年终
|
| | | | | | | | | | | | | |||||||||
| | | |
12月31日,
2021 |
| |
12月31日,
2020 |
| |
改变
$ |
| |
改变
% |
| ||||||||||||
| | | |
(千美元)
|
| |||||||||||||||||||||
|
平台
|
| | | $ | 3,284 | | | | | $ | 2,088 | | | | | $ | 1,196 | | | | | | 57% | | |
|
占总收入的百分比
|
| | | | 30% | | | | | | 25% | | | | | | | | | | | | | | |
|
解决方案
|
| | | $ | 7,833 | | | | | $ | 6,421 | | | | | $ | 1,412 | | | | | | 22% | | |
|
占总收入的百分比
|
| | | | 70% | | | | | | 75% | | | | | | | | | | | | | | |
|
总收入
|
| | | $ | 11,117 | | | | | $ | 8,509 | | | | | $ | 2,608 | | | | | | 31% | | |
| | | |
年终
|
| | | | | | | | | | | | | |||||||||
| | | |
12月31日,
2021 |
| |
12月31日,
2020 |
| |
改变
$ |
| |
改变
% |
| ||||||||||||
| | | |
(千美元)
|
| |||||||||||||||||||||
|
收益成本
|
| | | $ | 4,596 | | | | | $ | 4,273 | | | | | $ | 323 | | | | | | 8% | | |
| 收入成本的组成部分: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
劳动
|
| | | | 2,307 | | | | | | 2,101 | | | | | | 206 | | | | | | 10% | | |
|
信用卡费用
|
| | | | 1,182 | | | | | | 677 | | | | | | 505 | | | | | | 75% | | |
|
服务器
|
| | | | 651 | | | | | | 657 | | | | | | (6) | | | | | | (1)% | | |
|
推广
|
| | | | 35 | | | | | | 314 | | | | | | (279) | | | | | | (89)% | | |
|
其他
|
| | | $ | 421 | | | | | $ | 524 | | | | | $ | (103) | | | | | | (20)% | | |
|
总毛利率
|
| | | | 59% | | | | | | 50% | | | | | | | | | | | | | | |
| | | |
年终
|
| | | | | | | | | | | | | |||||||||
| | | |
12月31日,
2021 |
| |
12月31日,
2020 |
| |
改变
$ |
| |
改变
% |
| ||||||||||||
| | | |
(千美元)
|
| |||||||||||||||||||||
|
研究与开发
|
| | | $ | 7,822 | | | | | $ | 6,910 | | | | | $ | 912 | | | | | | 13% | | |
|
占总收入的百分比
|
| | | | 70% | | | | | | 81% | | | | | | | | | | | | | | |
| | | |
年终
|
| | | | | | | | | | | | | |||||||||
| | | |
12月31日,
2021 |
| |
12月31日,
2020 |
| |
改变
$ |
| |
改变
% |
| ||||||||||||
| | | |
(千美元)
|
| |||||||||||||||||||||
|
销售与市场营销
|
| | | $ | 8,774 | | | | | $ | 5,807 | | | | | $ | 2,967 | | | | | | 51% | | |
|
占总收入的百分比
|
| | | | 79% | | | | | | 68% | | | | | | | | | | | | | | |
| | | |
年终
|
| | | | | | | | | | | | | |||||||||
| | | |
12月31日,
2021 |
| |
12月31日,
2020 |
| |
改变
$ |
| |
改变
% |
| ||||||||||||
| | | |
(千美元)
|
| |||||||||||||||||||||
|
一般和行政
|
| | | $ | 6,273 | | | | | $ | 4,562 | | | | | $ | 1,711 | | | | | | 38% | | |
|
占总收入的百分比
|
| | | | 56% | | | | | | 54% | | | | | | | | | | | | | | |
| | | |
年终
|
| | | | | | | | | | | | | |||||||||
| | | |
12月31日,
2021 |
| |
12月31日,
2020 |
| |
改变
$ |
| |
改变
% |
| ||||||||||||
| | | |
(千美元)
|
| |||||||||||||||||||||
|
重组费用
|
| | | $ | — | | | | | $ | 891 | | | | | $ | (891) | | | | | | (100)% | | |
| | | |
年终
|
| | | | | | | | | | | | | |||||||||
| | | |
12月31日,
2021 |
| |
12月31日,
2020 |
| |
改变
$ |
| |
改变
% |
| ||||||||||||
| | | |
(千美元)
|
| |||||||||||||||||||||
|
财务收入
|
| | | $ | 150 | | | | | $ | 193 | | | | | $ | (43) | | | | | | (22)% | | |
| | | |
年终
|
| | | | | | | | | | | | | |||||||||
| | | |
12月31日,
2021 |
| |
12月31日,
2020 |
| |
改变
$ |
| |
改变
% |
| ||||||||||||
| | | |
(千美元)
|
| |||||||||||||||||||||
|
财务费用
|
| | | $ | 156 | | | | | $ | 172 | | | | | $ | (16) | | | | | | -9% | | |
| | | |
年终
|
| | | | | | | | | | | | | |||||||||
| | | |
12月31日,
2021 |
| |
12月31日,
2020 |
| |
改变
$ |
| |
改变
% |
| ||||||||||||
| | | |
(千美元)
|
| |||||||||||||||||||||
|
所得税
|
| | | $ | 4 | | | | | $ | 259 | | | | | $ | (255) | | | | | | (98)% | | |
| | | |
截至6月30日的六个月,
|
| |
截至12月31日,
|
| ||||||||||||||||||
| | | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | | |
(千美元)
|
| |||||||||||||||||||||
|
损失
|
| | | $ | (10,222) | | | | | $ | (7,027) | | | | | $ | (16,358) | | | | | $ | (14,172) | | |
|
所得税费用(收益)
|
| | | | 38 | | | | | | (7) | | | | | | 4 | | | | | | 259 | | |
|
财务收入
|
| | | | (171) | | | | | | (87) | | | | | | (150) | | | | | | (193) | | |
|
财务费用
|
| | | | 306 | | | | | | 90 | | | | | | 156 | | | | | | 172 | | |
|
经营亏损
|
| | | | (10,049) | | | | | | (7,031) | | | | | | (16,348) | | | | | | (13,934) | | |
|
股份支付费用
|
| | | | 732 | | | | | | 456 | | | | | | 935 | | | | | | 822 | | |
|
折旧及摊销
|
| | | | 1,129 | | | | | | 506 | | | | | | 1,098 | | | | | | 1,271 | | |
|
重组费用
|
| | | | — | | | | | | — | | | | | | — | | | | | | 891 | | |
|
以发行股份结算的营业费用
|
| | | | — | | | | | | — | | | | | | 1,952 | | | | | | — | | |
|
搬迁费用
|
| | | | 516 | | | | | | | | | | | | — | | | | | | — | | |
|
与交易有关的费用
|
| | | | 812 | | | | | | | | | | | | — | | | | | | — | | |
|
经调整EBITDA
|
| | | $ | (6,860) | | | | | $ | (6,069) | | | | | $ | (12,363) | | | | | $ | (10,950) | | |
| | | |
截至6月30日的六个月,
|
| |
截至12月31日,
|
| ||||||||||||||||||
| | | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | | |
(千美元)
|
| |||||||||||||||||||||
|
经营活动所用现金净额
|
| | | $ | (7,003) | | | | | $ | (1,714) | | | | | $ | (17,324) | | | | | $ | (8,274) | | |
|
投资活动提供(用于)的现金净额
|
| | | | (4,989) | | | | | | (54) | | | | | | (4,546) | | | | | | 66 | | |
|
筹资活动提供(用于)的现金净额
|
| | | | (281) | | | | | | 25,521 | | | | | | 25,226 | | | | | | (273) | | |
|
现金和现金等价物余额汇兑差额
|
| | | | (371) | | | | | | (88) | | | | | | (167) | | | | | | 121 | | |
|
现金和现金等价物增加(减少)额
|
| | | $ | (12,644) | | | | | $ | 23,665 | | | | | $ | 3,189 | | | | | $ | (8,360) | | |
| | | |
(千美元)
|
| |||
|
2022年剩余时间
|
| | | $ | 360 | | |
|
2023
|
| | | | 657 | | |
|
2024
|
| | | | 477 | | |
|
2025
|
| | | | 2 | | |
|
合计
|
| | | $ | 1,496 | | |
| | | |
Freightos的股权(1)(2)
|
| |||||||||||||||||||||
| | | |
备考合并
(无赎回情形) |
| |
备考合并
(最大赎回情形) |
| ||||||||||||||||||
|
Freightos现有股东(5)
|
| | | | 36,562,715 | | | | | | 65.1% | | | | | | 36,562,715 | | | | | | 76.8% | | |
|
Gesher股东(6)
|
| | | | 14,575,000 | | | | | | 26% | | | | | | 4,065,000 | | | | | | 8.5% | | |
|
私募投资者(1)(2)
|
| | | | 5,000,000 | | | | | | 8.9% | | | | | | 7,000,000 | | | | | | 14.7% | | |
|
合计
|
| | | | 56,137,715 | | | | | | 100% | | | | | | 47,627,715 | | | | | | 100% | | |
| | | |
无
赎回方案(a) |
| |
最大值
赎回方案(b) |
| ||||||||||||||||||
|
(以千计,股份数额除外)(c)
|
| |
购买
价格 |
| |
股票/认股权证
已发行 |
| |
购买
价格 |
| |
股票/认股权证
已发行 |
| ||||||||||||
|
对Gesher股东的股份代价(c)
|
| | | | 145,896 | | | | | | 14,575,000 | | | | | | 40,691 | | | | | | 4,065,000 | | |
|
公共和私人认股权证对Gesher的公共和私人认股权证持有人的考虑(d)
|
| | | | 5,913 | | | | | | 10,750,000 | | | | | | 5,913 | | | | | | 10,750,000 | | |
|
对Gesher股东和认股权证持有人的总代价
|
| | | | 151,808 | | | | | | | | | | | | 46,603 | | | | | | | | |
|
股票及认股权证代价予私人配售投资者(a)(b)
|
| | | | 50,000 | | | |
5,000,000
股份, 2,600,000 认股权证 |
| | | | 70,000 | | | |
7,000,000
股份, 2,600,000 认股权证 |
| ||||||
| | | |
格希尔
截至 6月30日, 2022 |
| |
格希尔
国际财务报告准则 转换 和 介绍 对齐 |
| | | | |
格希尔
亲 形式为 调整 |
| |
货运
截至 6月30日, 2022 |
| |
不赎回
|
| |
最大赎回
|
| |||||||||||||||||||||||||||||||||||||||
| |
交易
会计 调整 |
| | | | | | | |
亲
福尔马 合并 |
| |
交易
会计 调整 |
| | | | | | | |
亲
福尔马 合并 |
| ||||||||||||||||||||||||||||||||||||||
| 物业、厂房及设备 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 当前资产: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
现金及现金等价物
|
| | | | 228 | | | | | | | | | | | | 228 | | | | | | 12,435 | | | | | | 150,185 | | | | | | (a) | | | | | | 162,848 | | | | | | 63,875 | | | | | | (a) | | | | | | 76,538 | | |
|
用户资金
|
| | | | | | | | | | | | | | | | | | | | | | 6,510 | | | | | | | | | | | | | | | | | | 6,510 | | | | | | | | | | | | | | | | | | 6,510 | | |
|
应收账款净额
|
| | | | | | | | | | | | | | | | | | | | | | 2,266 | | | | | | | | | | | | | | | | | | 2,266 | | | | | | | | | | | | | | | | | | 2,266 | | |
|
其他应收款和预付费用
|
| | | | 255 | | | | | | | | | | | | 255 | | | | | | 1,231 | | | | | | | | | | | | | | | | | | 1,486 | | | | | | | | | | | | | | | | | | 1,486 | | |
|
流动资产总额
|
| | | | 483 | | | | | | | | | | | | 483 | | | | | | 22,442 | | | | | | 150,185 | | | | | | | | | | | | 173,110 | | | | | | 63,875 | | | | | | | | | | | | 86,800 | | |
| 非流动资产: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
物业及设备净额
|
| | | | | | | | | | | | | | | | | | | | | | 820 | | | | | | | | | | | | | | | | | | 820 | | | | | | | | | | | | | | | | | | 820 | | |
|
使用权资产
|
| | | | | | | | | | | | | | | | | | | | | | 1,709 | | | | | | | | | | | | | | | | | | 1,709 | | | | | | | | | | | | | | | | | | 1,709 | | |
|
无形资产,净值
|
| | | | | | | | | | | | | | | | | | | | | | 10,291 | | | | | | | | | | | | | | | | | | 10,291 | | | | | | | | | | | | | | | | | | 10,291 | | |
|
商誉
|
| | | | | | | | | | | | | | | | | | | | | | 15,629 | | | | | | | | | | | | | | | | | | 15,629 | | | | | | | | | | | | | | | | | | 15,629 | | |
|
递延税款
|
| | | | | | | | | | | | | | | | | | | | | | 640 | | | | | | | | | | | | | | | | | | 640 | | | | | | | | | | | | | | | | | | 640 | | |
|
信托账户持有的有价证券
|
| | | | 116,310 | | | | | | | | | | | | 116,310 | | | | | | | | | | | | (116,310) | | | | | | (b) | | | | | | — | | | | | | (116,310) | | | | | | (b) | | | | | | — | | |
|
其他长期资产
|
| | | | 56 | | | | | | | | | | | | 56 | | | | | | 1,140 | | | | | | | | | | | | | | | | | | 1,196 | | | | | | | | | | | | | | | | | | 1,196 | | |
|
非流动资产合计
|
| | | | 116,366 | | | | | | | | | | | | 116,366 | | | | | | 30,229 | | | | | | (116,310) | | | | | | | | | | | | 30,285 | | | | | | (116,310) | | | | | | | | | | | | 30,285 | | |
|
总资产
|
| | | | 116,849 | | | | | | | | | | | | 116,849 | | | | | | 52,671 | | | | | | 33,875 | | | | | | | | | | | | 203,395 | | | | | | (52,435) | | | | | | | | | | | | 117,085 | | |
| 负债和权益/(赤字) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 流动负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
贸易应付款项
|
| | | | | | | | | | | | | | | | | | | | | | 2,319 | | | | | | | | | | | | | | | | | | 2,319 | | | | | | | | | | | | | | | | | | 2,319 | | |
|
用户帐户
|
| | | | | | | | | | | | | | | | | | | | | | 6,510 | | | | | | | | | | | | | | | | | | 6,510 | | | | | | | | | | | | | | | | | | 6,510 | | |
|
租赁负债的当前到期日
|
| | | | | | | | | | | | | | | | | | | | | | 660 | | | | | | | | | | | | | | | | | | 660 | | | | | | | | | | | | | | | | | | 660 | | |
| | | |
格希尔
截至 6月30日, 2022 |
| |
格希尔
国际财务报告准则 转换 和 介绍 对齐 |
| | | | | | | |
格希尔
亲 形式为 调整 |
| |
货运
截至 6月30日, 2022 |
| |
不赎回
|
| |
最大赎回
|
| ||||||||||||||||||||||||||||||||||||||||||
| |
交易
会计 调整 |
| | | | | | | |
亲
福尔马 合并 |
| |
交易
会计 调整 |
| | | | | | | |
亲
福尔马 合并 |
| ||||||||||||||||||||||||||||||||||||||||||||
|
应计费用和其他应付款
|
| | | | 1,597 | | | | | | | | | | | | | | | | | | 1,597 | | | | | | 7,131 | | | | | | (2,409) | | | | | | (d) | | | | | | 6,319 | | | | | | (2,409) | | | | | | (d) | | | | | | 6,319 | | |
|
Gesher期票和应付关联方款项
|
| | | | 1,100 | | | | | | | | | | | | | | | | | | 1,100 | | | | | | | | | | | | (1,100) | | | | | | (g) | | | | | | — | | | | | | (1,100) | | | | | | (g) | | | | | | — | | |
|
流动负债合计
|
| | | | 2,697 | | | | | | | | | | | | | | | | | | 2,697 | | | | | | 16,620 | | | | | | (3,509) | | | | | | | | | | | | 15,808 | | | | | | (3,509) | | | | | | | | | | | | 15,808 | | |
| 长期负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
租赁负债
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 721 | | | | | | | | | | | | | | | | | | 721 | | | | | | | | | | | | | | | | | | 721 | | |
|
雇员福利负债,净额
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,235 | | | | | | | | | | | | | | | | | | 1,235 | | | | | | | | | | | | | | | | | | 1,235 | | |
|
其他长期负债
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,837 | | | | | | | | | | | | | | | | | | 1,837 | | | | | | | | | | | | | | | | | | 1,837 | | |
|
认股权证负债
|
| | | | | | | | | | 4,623 | | | | | | (AA) | | | | | | 4,623 | | | | | | — | | | | | | 1,118 | | | | | | (米) | | | | | | 5,741 | | | | | | 1,118 | | | | | | (米) | | | | | | 5,741 | | |
|
应付Gesher递延承销费
|
| | | | 4,025 | | | | | | | | | | | | | | | | | | 4,025 | | | | | | | | | | | | (4,025) | | | | | | (l) | | | | | | — | | | | | | (4,025) | | | | | | (l) | | | | | | — | | |
|
可予赎回的Gesher普通股
|
| | | | | | | | | | 116,310 | | | | | | (AA) | | | | | | 116,310 | | | | | | | | | | | | (116,310) | | | | | | (f) | | | | | | | | | | | | (116,310) | | | | | | (f) | | | | | | — | | |
|
长期负债总额
|
| | | | 4,025 | | | | | | 120,933 | | | | | | | | | | | | 124,958 | | | | | | 3,793 | | | | | | (119,217) | | | | | | | | | | | | 9,534 | | | | | | (119,217) | | | | | | | | | | | | 9,534 | | |
|
可予赎回的Gesher普通股
|
| | | | 116,310 | | | | | | (116,310) | | | | | | (AA) | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
| 权益/(赤字) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
股本
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | *) | | | | | | | | | | | | | | | | | | *) | | | | | | | | | | | | | | | | | | *) | | |
|
股份溢价
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 136,392 | | | | | | 191,386 | | | | | | (h) | | | | | | 327,778 | | | | | | 107,076 | | | | | | (h) | | | | | | 243,468 | | |
|
重新计量设定受益计划的准备金
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 93 | | | | | | | | | | | | | | | | | | 93 | | | | | | | | | | | | | | | | | | 93 | | |
|
累计赤字
|
| | | | (6,183) | | | | | | (4,623) | | | | | | (AA) | | | | | | (10,806) | | | | | | (104,227) | | | | | | (34,785) | | | | | | (k) | | | | | | 149,818 | | | | | | (36,785) | | | | | | (k) | | | | | | (151,818) | | |
|
Gesher普通股
|
| | | | *) | | | | | | | | | | | | | | | | | | *) | | | | | | | | | | | | | | | | | | | | | | | | *) | | | | | | | | | | | | | | | | | | *) | | |
|
总股本/(赤字)
|
| | | | (6,183) | | | | | | (4,623) | | | | | | | | | | | | (10,806) | | | | | | 32,258 | | | | | | 156,601 | | | | | | | | | | | | 178,053 | | | | | | 70,291 | | | | | | | | | | | | 91,743 | | |
|
负债和权益总额(赤字)
|
| | | | 116,849 | | | | | | — | | | | | | | | | | | | 116,849 | | | | | | 52,671 | | | | | | 33,875 | | | | | | | | | | | | 203,395 | | | | | | (52,435) | | | | | | | | | | | | 117,085 | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
格希尔
六个月 结束了 6月30日(1) |
| |
格希尔
国际财务报告准则 转换 和 介绍 对齐 |
| |
格希尔
亲 福尔马 作为 调整 |
| |
货运
实际 六个月 结束了 6月30日 |
| |
调整
为 收购 的 清除(2) |
| | | | |
货运
亲 福尔马 作为 调整 |
| |
无赎回方案
|
| |
最大赎回方案
|
| ||||||||||||||||||||||||||||||||||||||||||
| |
交易
会计 调整 |
| | | | | | | |
亲
福尔马 合并 |
| |
交易
会计 调整 |
| | | | | | | |
亲
福尔马 合并 |
| |||||||||||||||||||||||||||||||||||||||||||||||
|
收入
|
| | | | | | | | | | | | | | | | | | | | | | 9,548 | | | | | | 237 | | | |
(BB)
|
| | | | 9,785 | | | | | | | | | | | | | | | 9,785 | | | | | | | | | | | | | | | 9,785 | | |
|
收益成本
|
| | | | | | | | | | | | | | | | | | | | | | 3,768 | | | | | | 369 | | | |
(BB,CC)
|
| | | | 4,137 | | | |
|
| | | | | | | | | | 4,137 | | | |
|
| | | | | | | | | | 4,137 | | |
|
毛利
|
| | | | | | | | | | | | | | | | | | | | | | 5,780 | | | | | | (132) | | | | | | | | | 5,648 | | | | | | | | | | | | | | | 5,648 | | | | | | | | | | | | | | | 5,648 | | |
|
研究和开发费用
|
| | | | | | | | | | | | | | | | | | | | | | 5,119 | | | | | | 15 | | | |
(BB)
|
| | | | 5,134 | | | | | | | | | | | | | | | 5,134 | | | | | | | | | | | | | | | 5,134 | | |
|
销售和营销费用
|
| | | | | | | | | | | | | | | | | | | | | | 4,901 | | | | | | 151 | | | |
(BB,CC)
|
| | | | 5,052 | | | | | | | | | | | | | | | 5,052 | | | | | | | | | | | | | | | 5,052 | | |
| | | | | | | | | |
AA
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
|
一般和行政费用
|
| | | | 2,950 | | | | | | (1,578) | | | | | | 1,372 | | | | | | 4,997 | | | | | | 30 | | | |
(BB)
|
| | | | 5,027 | | | | | | | | | | | | | | | 6,399 | | | | | | | | | | | | | | | 6,399 | | |
| | | | | | | | | |
AA
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
|
合并相关费用
|
| | | | | | | | | | 1,578 | | | | | | 1,578 | | | | | | 812 | | | | | | | | | | | | | | | 812 | | | |
|
| | | | | | | | | | 2,390 | | | |
|
| | | | | | | | | | 2,390 | | |
|
总营业费用
|
| | | | 2,950 | | | | | | | | | | | | 2,950 | | | | | | 15,829 | | | | | | 196 | | | | | | | | | 16,025 | | | |
|
| | | | | | | | | | 18,975 | | | |
|
| | | | | | | | | | 18,975 | | |
|
净营业亏损
|
| | | | (2,950) | | | | | | | | | | | | (2,950) | | | | | | (10,049) | | | | | | (328) | | | | | | | | | (10,377) | | | |
|
| | | | | | | | | | (13,327) | | | |
|
| | | | | | | | | | (13,327) | | |
| | | | | | | | | |
(AA)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
|
Gesher认股权证公允价值变动
|
| | | | | | | | | | 1,720 | | | | | | 1,720 | | | | | | | | | | | | | | | | | | | | | | | | |
416
|
| | | | (DDD) | | | | | | 2,136 | | | |
416
|
| | | | (DDD) | | | | | | 2,136 | | |
|
财务收入
|
| | | | 157 | | | | | | | | | | | | 157 | | | | | | 171 | | | | | | | | | | | | | | | 171 | | | |
(157)
|
| | | | (AAA) | | | | | | 171 | | | |
(157)
|
| | | | (AAA) | | | | | | 171 | | |
|
财务费用
|
| | | | | | | | | | | | | | | | | | | | | | (306) | | | | | | | | | | | | | | | (306) | | | |
|
| | | | | | | | | | (306) | | | |
|
| | | | | | | | | | (306) | | |
|
所得税前亏损
|
| | | | (2,793) | | | | | | 1,720 | | | | | | (1,073) | | | | | | (10,184) | | | | | | (328) | | | | | | | | | (10,512) | | | |
259
|
| | | | | | | | | | (11,326) | | | |
259
|
| | | | | | | | | | (11,326) | | |
|
所得税
|
| | | | | | | | | | | | | | | | | | | | | | 38 | | | | | | | | | | | | | | | 38 | | | |
|
| | | | | | | | | | 38 | | | |
|
| | | | | | | | | | 38 | | |
|
净损失
|
| | | | (2,793) | | | | | | 1,720 | | | | | | (1,073) | | | | | | (10,222) | | | | | | (328) | | | | | | | | | (10,550) | | | |
259
|
| | | | | | | | | | (11,364) | | | |
259
|
| | | | | | | | | | (11,364) | | |
| 其他综合损失(扣除税收影响): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
设定受益计划的重新计量收益(损失)
|
| | | | — | | | | | | | | | | | | — | | | | | | 225 | | | | | | | | | | | | | | | 225 | | | |
|
| | | | | | | | | | 225 | | | |
|
| | | | | | | | | | 225 | | |
|
综合损失共计
|
| | | | (2,793) | | | | | | 1,720 | | | | | | (1,073) | | | | | | (9,997) | | | | | | (328) | | | | | | | | | (10,325) | | | |
259
|
| | | | | | | | | | (11,139) | | | |
259
|
| | | | | | | | | | (11,139) | | |
|
(千美元)
|
| |
格希尔
从 2月23日, 2021 (成立) 通过 12月31日, 2021(1) |
| |
格希尔
国际财务报告准则 转换 和 介绍 对齐 |
| |
格希尔
亲 福尔马 作为 调整 |
| |
货运
实际 |
| |
收购
这一年 结束了 12月31日, 2021(2) |
| |
调整
为 收购(2) |
| | | | |
货运
亲 福尔马 作为 调整 |
| |
无赎回方案
|
| |
最大赎回
|
| |||||||||||||||||||||||||||||||||||||||||||||
| |
交易
会计 调整 |
| | | | |
亲
福尔马 合并 |
| |
交易
会计 调整 |
| | | | |
亲
福尔马 合并 |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
收入
|
| | | | | | | | | | | | | | | | | | | | | | 11,117 | | | | | | 5,505 | | | | | | (187) | | | |
(FF)
|
| | | | 16,435 | | | | | | | | | | | | | | | 16,435 | | | | | | | | | | | | | | | 16,435 | | |
|
收益成本
|
| | | | | | | | | | | | | | | | | | | | | | 4,596 | | | | | | 2,229 | | | | | | 843 | | | |
(千兆克)
|
| | | | 7,668 | | | | | | | | | | | | | | | 7,668 | | | | | | | | | | | | | | | 7,668 | | |
|
毛利
|
| | | | | | | | | | | | | | | | | | | | | | 6,521 | | | | | | 3,276 | | | | | | (1,030) | | | | | | | | | 8,767 | | | | | | | | | | | | | | | 8,767 | | | | | | | | | | | | | | | 8,767 | | |
|
研究和开发费用
|
| | | | | | | | | | | | | | | | | | | | | | 7,822 | | | | | | 695 | | | | | | | | | | | | | | | 8,517 | | | | | | | | | | | | | | | 8,517 | | | | | | | | | | | | | | | 8,517 | | |
|
销售和营销费用
|
| | | | | | | | | | | | | | | | | | | | | | 8,774 | | | | | | 1,036 | | | | | | 377 | | | |
(FF,GG)
|
| | | | 10,187 | | | | | | | | | | | | | | | 10,187 | | | | | | | | | | | | | | | 10,187 | | |
|
一般和行政费用
|
| | | | 232 | | | | | | | | | | | | 232 | | | | | | 6,273 | | | | | | 1,048 | | | | | | | | | | | | | | | 7,321 | | | | | | | | | | | | | | | 7,553 | | | | | | | | | | | | | | | 7,553 | | |
|
合并相关费用
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,000 | | | |
(BBB)
|
| | | | 5,000 | | | | | | 6,000 | | | |
(BBB)
|
| | | | 6,000 | | |
|
股票上市服务(*)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41,000 | | | |
(CCC)
|
| | | | 41,000 | | | | | | 42,000 | | | |
(CCC)
|
| | | | 42,000 | | |
|
总营业费用
|
| | | | 232 | | | | | | | | | | | | 232 | | | | | | 22,869 | | | | | | 2,779 | | | | | | 377 | | | | | | | | | 26,025 | | | | | | 46,000 | | | | | | | | | 72,257 | | | | | | 48,000 | | | | | | | | | 74,257 | | |
|
净营业收入(亏损)
|
| | | | (232) | | | | | | — | | | | | | (232) | | | | | | (16,348) | | | | | | 497 | | | | | | (1,407) | | | | | | | | | (17,258) | | | | | | (46,000) | | | | | | | | | (63,490) | | | | | | (48,000) | | | | | | | | | (65,490) | | |
|
财务收入
|
| | | | 47 | | | | | | (AA) | | | | | | 47 | | | | | | 150 | | | | | | 1 | | | | | | | | | | | | | | | 151 | | | | | | — | | | |
(AAA)
|
| | | | 198 | | | | | | — | | | |
(AAA)
|
| | | | 198 | | |
|
财务费用
|
| | | | | | | | | | | | | | | | | | | | | | (156) | | | | | | (33) | | | | | | | | | | | | | | | (189) | | | | | | | | | | | | | | | (189) | | | | | | | | | | | | | | | (189) | | |
|
所得税前收入(亏损)
|
| | | | (185) | | | | | | — | | | | | | (185) | | | | | | (16,354) | | | | | | 465 | | | | | | (1,407) | | | | | | | | | (17,296) | | | | | | (46,000) | | | | | | | | | (63,481) | | | | | | (48,000) | | | | | | | | | (65,481) | | |
|
所得税
|
| | | | | | | | | | | | | | | | | | | | | | 4 | | | | | | 112 | | | | | | | | | | | | | | | 116 | | | | | | | | | | | | | | | 116 | | | | | | | | | | | | | | | 116 | | |
|
净收入(亏损)
|
| | | | (185) | | | | | | — | | | | | | (185) | | | | | | (16,358) | | | | | | 353 | | | | | | (1,407) | | | | | | | | | (17,412) | | | | | | (46,000) | | | | | | | | | (63,597) | | | | | | (48,000) | | | | | | | | | (65,597) | | |
|
其他综合收入(亏损):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
从定义的重新计量损失
福利计划 |
| | | | — | | | | | | | | | | | | | | | | | | (81) | | | | | | | | | | | | | | | | | | | | | (81) | | | | | | | | | | | | | | | (81) | | | | | | | | | | | | | | | (81) | | |
|
综合收益总额(亏损)
|
| | | | (185) | | | | | | — | | | | | | (185) | | | | | | (16,439) | | | | | | 353 | | | | | | (1,407) | | | | | | | | | (17,493) | | | | | | (46,000) | | | | | | | | | (63,678) | | | | | | (48,000) | | | | | | | | | (65,678) | | |
| |
技术摊销
|
| | | $ | 69 | | |
| |
客户关系摊销
|
| | | $ | 49 | | |
| | | |
7L运费
实际 |
| |
清除
实际 |
| |
总计–
收购 这一年 结束了 12月31日, 2021 |
| |
调整
用于购置 7L运费 |
| | | | |
调整
用于购置 清场 |
| | | | |
总计–
调整 为 收购 |
| ||||||||||||||||||
|
收入
|
| | | | 2,408 | | | | | | 3,097 | | | | | | 5,505 | | | | | | | | | | | | | | | (187) | | | |
(FF)
|
| | | | (187) | | |
|
收益成本
|
| | | | 833 | | | | | | 1,396 | | | | | | 2,229 | | | | | | 294 | | | |
(FF)
|
| | | | 549 | | | |
(千兆克)
|
| | | | 843 | | |
|
毛利
|
| | | | 1,575 | | | | | | 1,701 | | | | | | 3,276 | | | | | | (294) | | | | | | | | | (736) | | | | | | | | | (1,030) | | |
|
研究和开发费用
|
| | | | 542 | | | | | | 153 | | | | | | 695 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
销售和营销费用
|
| | | | 248 | | | | | | 788 | | | | | | 1,036 | | | | | | 170 | | | |
(FF)
|
| | | | 207 | | | |
(FF,GG)
|
| | | | 377 | | |
|
一般和行政费用
|
| | | | 588 | | | | | | 460 | | | | | | 1,048 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
总营业费用
|
| | | | 1,378 | | | | | | 1,401 | | | | | | 2,779 | | | | | | 170 | | | | | | | | | 207 | | | | | | | | | 377 | | |
|
净营业收入(亏损)
|
| | | | 197 | | | | | | 300 | | | | | | 497 | | | | | | (464) | | | | | | | | | (943) | | | | | | | | | (1,407) | | |
|
财务收入
|
| | | | 1 | | | | | | | | | | | | 1 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
财务费用
|
| | | | | | | | | | (33) | | | | | | (33) | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
所得税前亏损
|
| | | | 198 | | | | | | 267 | | | | | | 465 | | | | | | (464) | | | | | | | | | (943) | | | | | | | | | (1,407) | | |
|
所得税
|
| | | | — | | | | | | 112 | | | | | | 112 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
净收入(亏损)
|
| | | | 198 | | | | | | 155 | | | | | | 353 | | | | | | (464) | | | | | | | | | (943) | | | | | | | | | (1,407) | | |
| |
技术摊销
|
| | | $ | 294 | | |
| |
客户关系摊销
|
| | | $ | 170 | | |
| |
技术摊销
|
| | | $ | 549 | | |
| |
客户关系摊销
|
| | | $ | 394 | | |
| | | |
(以千计)
|
| |||||||||
|
信托账户中持有的有价证券的重新分类
|
| | | $ | 116,310 | | | | |
|
(b)
|
| |
|
管道融资收益
|
| | | | 50,000 | | | | |
|
(e)
|
| |
|
预期交易费用
|
| | | | (11,000) | | | | |
|
(d)
|
| |
|
偿还Gesher的关联方贷款
|
| | | | (1,100) | | | | |
|
(g)
|
| |
|
支付Gesher的递延承销费
|
| | | | (4,025) | | | | |
|
(l)
|
| |
| | | | | $ | 150,185 | | | | |
|
(a)
|
| |
| | | |
(以千计)
|
| |||||||||
|
信托账户中持有的有价证券的重新分类
|
| | | $ | 10,000 | | | | |
|
(c)
|
| |
|
管道融资收益和支持承诺
|
| | | | 70,000 | | | | |
|
(e)
|
| |
|
预期交易费用
|
| | | | (11,000) | | | | |
|
(d)
|
| |
|
偿还Gesher的关联方贷款
|
| | | | (1,100) | | | | |
|
(g)
|
| |
|
支付Gesher的递延承销费
|
| | | | (4,025) | | | | |
|
(l)
|
| |
| | | | | $ | 63,875 | | | | |
|
(a)
|
| |
| |
合并相关费用
|
| | | | (4,000) | | | | |
|
(d)
|
| |
| |
在Pipe融资中发行Freightos普通股
|
| | | | 50,000 | | | | |
|
(e)
|
| |
| |
在业务合并完成后,作为管道工程的一部分而发出认股权证的法律责任
|
| | | | (1,118) | | | | |
|
(米)
|
| |
| |
可赎回的Gesher普通股的重新分类
|
| | | | 116,310 | | | | |
|
(f)
|
| |
| |
股票上市服务(国际财务报告准则第2号)
|
| | | | 41,000 | | | | |
|
(j)
|
| |
| |
Gesher累计赤字的重新分类
|
| | | | (10,806) | | | | | | | | |
| | | | | | | 191,386 | | | | |
|
(h)
|
| |
| |
合并相关费用
|
| | | | (3,000) | | | | |
|
(d)
|
| |
| |
在PIPE融资和支持承诺中发行Freightos普通股
|
| | | | 70,000 | | | | |
|
(e)
|
| |
| |
在业务合并完成后,作为管道工程的一部分而发出认股权证的法律责任
|
| | | | (1,118) | | | | |
|
(米)
|
| |
| |
可赎回的Gesher普通股的重新分类假设最大限度的重新分配
|
| | | | 10,000 | | | | |
|
(f)
|
| |
| |
股票上市服务(国际财务报告准则第2号)
|
| | | | 42,000 | | | | |
|
(j)
|
| |
| |
Gesher累计赤字的重新分类
|
| | | | (10,806) | | | | | | | | |
| | | | | | | 107,076 | | | | |
|
(h)
|
| |
| |
预期合并相关费用
|
| | | | (4,591) | | | | |
|
(d)
|
| |
| |
国际财务报告准则第2号下的上市服务
|
| | | | (41,000) | | | | |
|
(j)
|
| |
| |
Gesher累计赤字的重新分类
|
| | | | 10,806 | | | | | | | | |
| | | | | | | (34,785) | | | | |
|
(k)
|
| |
| |
预期合并相关费用
|
| | | | (5,591) | | | | |
|
(d)
|
| |
| |
国际财务报告准则第2号下的上市服务
|
| | | | (42,000) | | | | |
|
(j)
|
| |
| |
Gesher累计赤字的重新分类
|
| | | | 10,806 | | | | | | | | |
| | | | | | | (36,785) | | | | |
|
(k)
|
| |
| | | |
三个月结束
2022年3月31日 |
| |
三个月结束
2022年6月30日 |
| |
总计–
六个月结束 2022年6月30日 |
| |||||||||
|
组建和业务费用
|
| | | | 707 | | | | | | 2,243 | | | | | | 2,950 | | |
|
业务损失
|
| | | | (707) | | | | | | (2,243) | | | | | | (2,950) | | |
|
信托账户赚取的利息收入
|
| | | | 10 | | | | | | 147 | | | | | | 157 | | |
|
超额分配单位的公允价值变动
|
| | | | | | | | | | | | | | | | | | |
|
净损失
|
| | | | (697) | | | | | | (2,096) | | | | | | (2,793) | | |
| | | |
从
2021年2月23日 (开始)至 2021年9月30日 |
| |
三个月结束
2021年12月31日 |
| |
合计–从
2021年2月23日 (开始)至 2021年12月31日 |
| |||||||||
|
组建和业务费用
|
| | | | 15 | | | | | | 217 | | | | | | 232 | | |
|
业务损失
|
| | | | (15) | | | | | | (217) | | | | | | (232) | | |
|
信托账户赚取的利息收入
|
| | | | | | | | | | 2 | | | | | | 2 | | |
|
超额分配单位的公允价值变动
|
| | | | | | | | | | 45 | | | | | | 45 | | |
|
净损失
|
| | | | (15) | | | | | | (170) | | | | | | (185) | | |
| | | |
历史
|
| |
备考合并
|
| ||||||||||||||||||
| | | |
格希尔
|
| |
货运
|
| |
假设没有
赎回方案 |
| |
假设最大
赎回方案 |
| ||||||||||||
|
截至2022年6月30日止六个月
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
每股帐面价值(1)(2)(3)
|
| | | | (2.01) | | | | | | (1.39) | | | | | | 3.27 | | | | | | 2.05 | | |
|
每股净亏损–基本和稀释每股普通股
|
| | | | (0.19) | | | | | | (6.70) | | | | | | (0.20) | | | | | | (0.24) | | |
|
加权平均已发行普通股–基本和稀释(4)
|
| | | | 14,575,000 | | | | | | 2,189,786 | | | | | | — | | | | | | — | | |
|
Freightos股东(5)(6)
|
| | | | | | | | | | | | | | | | 36,562,715 | | | | | | 36,562,715 | | |
|
Gesher股东(包括保荐人)
|
| | | | | | | | | | | | | | | | 14,575,000 | | | | | | 4,065,000 | | |
|
私募投资者
|
| | | | | | | | | | | | | | | | 5,000,000 | | | | | | 7,000,000 | | |
|
加权平均已发行普通股–基本和稀释(4)(6)
|
| | | | — | | | | | | — | | | | | | 56,137,715 | | | | | | 47,627,715 | | |
| | | |
历史
|
| |
备考合并
|
| ||||||||||||||||||
| | | |
格希尔
|
| |
货运
|
| |
假设没有
赎回方案 |
| |
假设最大
赎回方案 |
| ||||||||||||
| 截至2021年12月31日止年度 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
每股帐面价值(1)(2)(3)
|
| | | | (1.05) | | | | | | 1.98 | | | | | | 3.33 | | | | | | 2.11 | | |
|
每股净亏损–基本和稀释每股普通股
|
| | | | (0.03) | | | | | | (13.85) | | | | | | (1.14) | | | | | | (1.39) | | |
|
加权平均已发行普通股–基本和稀释(4)
|
| | | | 5,722,418 | | | | | | 1,774,542 | | | | | | | | | | | | | | |
|
Freightos股东(5)(6)
|
| | | | | | | | | | | | | | | | 35,992,128 | | | | | | 35,992,128 | | |
|
Gesher股东(包括保荐人)
|
| | | | | | | | | | | | | | | | 14,575,000 | | | | | | 4,065,000 | | |
|
私募投资者
|
| | | | | | | | | | | | | | | | 5,000,000 | | | | | | 7,000,000 | | |
|
加权平均已发行普通股–基本和稀释(4)(6)
|
| | | | — | | | | | | — | | | | | | 55,567,128 | | | | | | 47,057,128 | | |
|
姓名
|
| |
年龄
|
| |
职务
|
| |||
| 兹维·施赖伯 | | | | | 53 | | | | 首席执行官兼董事会主席 | |
| 冉沙列夫 | | | | | 51 | | | | 首席财务官 | |
| 露丝·阿马鲁 | | | | | 51 | | | | 首席产品官 | |
| 伊恩·阿罗约 | | | | | 38 | | | | Freightos.com首席商务官 | |
| Eytan Buchman | | | | | 36 | | | | 首席营销官 | |
| 曼努埃尔·加林多·梅德拉诺 | | | | | 35 | | | | WebCargo首席执行官 | |
| 迈克尔·奥伯兰德 | | | | | 54 | | | | 总法律顾问 | |
| 伊兰·斯拉斯基 | | | | | 52 | | | | 首席运营官 | |
| 陈威廉 | | | | | 45 | | | | 董事 | |
| Michael Eisenberg | | | | | 51 | | | | 董事 | |
| 纪尧姆·哈勒克斯 | | | | | 48 | | | | 董事 | |
| Inna Kuznetsova | | | | | 53 | | | | 董事 | |
| 乌多兰格 | | | | | 50 | | | | 董事 | |
| Robert J. Mylod, Jr. | | | | | 55 | | | | 董事 | |
| 格伦·施瓦伯 | | | | | 53 | | | | 董事 | |
| 以斯拉·加德纳 | | | | | 45 | | | | 董事提名人 | |
| | | |
格希尔条目
|
| |
Freightos A & R条目
|
|
|
股东大会;法定人数
|
| |
除周年大会外,所有大会均称为特别大会。
Gesher可以(但没有义务)(除非《公司法》要求)在每年举行一次大会,作为其年度大会,并应在召集大会的通知中具体说明该大会。股东周年大会应在董事指定的时间和地点举行。在这些会议上,应提交董事的报告(如有的话)。
董事、首席执行官或董事会主席可召集大会,为免生疑问,会员无权召集大会。
寻求在周年大会前提出业务或提名的成员
|
| |
除周年大会外,所有大会均称为特别大会。
Freightos可以但不应(除非《公司法》要求)有义务在每年举行一次大会,作为其年度大会,并应在召集大会的通知中具体说明该大会。股东周年大会应在董事指定的时间和地点举行。在这些会议上,应提交董事的报告(如有的话)。
董事或董事会主席可召集大会,为免生疑问,会员无权召集大会。
寻求在周年大会前处理事务或提名候选人以获委任为
|
|
| | | |
格希尔条目
|
| |
Freightos A & R条目
|
|
| | | | 在周年大会上获委任为董事的候选人,必须在Gesher就上一年度的周年大会而向会员发出的代理声明的日期前不少于120个历日,或如Gesher在上一年度没有举行周年大会,或如本年度的周年大会日期自上一年度的周年大会日期起已更改超过30天,则须将通知送交公司的主要执行办事处,然后,截止日期应由董事会确定,该截止日期是在Gesher开始打印和发送其相关代理材料之前的合理时间。 | | | 年度大会的董事必须在Freightos就上一年度的年度大会向股东发布代理声明的日期之前不少于120个历日之前向Freightos的主要执行办公室发出通知,如果Freightos上一年度没有举行年度大会,或者如果今年的年度大会日期从上一年度的会议日期起已更改了30天以上,然后,截止日期应由董事会确定,该截止日期是Freightos开始打印和发送其相关代理材料之前的合理时间。 | |
| | | |
任何大会应至少提前五个历日发出通知。每份通知均须指明会议的地点、日期及时间,以及在大会上进行的事务的一般性质,并须按下文所述的方式或按公司订明的其他方式发出,但不论本条所指明的通知是否已发出,亦不论有关大会的条文是否已获遵从,公司的大会均须举行,如经如此同意,则视为已妥为召开:
(a)
如属周年大会,则由有权出席大会并在大会上投票的所有会员;及
(b)
如属特别大会,则以有权出席的议员人数的过半数及
|
| |
任何大会应至少提前五个历日发出通知。每份通知均须指明会议的地点、日期及时间,以及在大会上进行的事务的一般性质,并须按下文所述的方式或按Freightos订明的其他方式发出,但不论Freightos大会是否已发出本条所指明的通知,亦不论Freightos A & R条文中有关大会的条文是否已获遵从,如经如此同意,则视为已妥为召开:
(a)
如属周年大会,则由有权出席大会并在大会上投票的所有会员;及
(b)
如属特别大会,则以有权出席的议员人数的过半数及
|
|
| | | |
格希尔条目
|
| |
Freightos A & R条目
|
|
| | | |
在会议上投票,合计持有不少于95%的股份面值,赋予该权利。
|
| |
在会议上投票,合计持有不少于95%的Freightos普通股的面值,赋予该权利。
|
|
| | | | Gesher普通股或优先股过半数的持有人是个人亲自出席或通过代理人出席,或者如果一家公司或其他非自然人由其正式授权的代表或代理人出席,则为法定人数。 | | | 凡持有Freightos普通股过半数股份的人士为亲自出席或由代理人出席的个人,或如任何法团或其他非自然人由其获正式授权的代表或代理人出席,则须为法定人数。 | |
|
不举行会议的股东书面决议
|
| | Gesher条款允许使用一致的书面决议。 | | | 股东书面决议是Freightos A & R条款允许的。 | |
|
查阅簿册及纪录
|
| | 股东一般无权查阅Gesher的任何帐目或簿册或文件,除非是《公司法》所授予的,或由董事或Gesher在大会上授权。 | | | 股东一般无权查阅或获取股东名册或公司其他公司记录的副本,除非《公司法》授予或董事授权或Freightos在大会上授权。 | |
|
董事的免职
|
| | Gesher可藉普通决议罢免任何处长。 | | | Freightos可藉普通决议将任何处长免职。 | |
|
董事人数
|
| |
董事会应由不少于一人组成;但格希尔可通过普通决议增加或减少董事人数的限制。
除《公司法》或其他适用法律另有规定外,在要求任命董事和/或罢免一名或多名董事的年度大会或特别大会与填补这方面的任何空缺之间的过渡期间,可由当时在任的其余董事过半数投票填补增补董事和董事会中的任何空缺,包括因故罢免董事而产生的未填补空缺,但
|
| |
董事会应由不少于一人组成;但Freightos可通过普通决议增加或减少董事人数的限制。
Freightos可藉普通决议委任任何人为董事,或可藉普通决议罢免任何董事
|
|
| | | |
格希尔条目
|
| |
Freightos A & R条目
|
|
| | | | 少于法定人数(如Gesher章程所界定),或由唯一余下的董事作出。 | | | | |
| | | | 在业务合并结束后,Gesher可藉普通决议委任任何人为董事,或可藉普通决议罢免任何董事。 | | | | |
|
分类板或交错板
|
| |
董事应分为三类:第一类、第二类和第三类。每个职类的董事人数应尽可能接近相等。在通过Gesher条款后,现任董事应通过决议将自己归类为第一类、第二类或第三类董事。第一类董事的任期至公司第一届股东周年大会止,Class II Directors的任期至公司第二届股东周年大会止,第三类董事的任期至公司第三届股东周年大会止。自公司第一次年度股东大会开始,并在其后的每一次年度股东大会上,获委任接替任期届满的董事的任期应在其获委任后的第三次年度股东大会上届满。
除《公司法》或其他适用法律另有规定外,在要求任命董事和/或罢免一名或多名董事以及填补这方面的任何空缺的年度大会或特别大会之间的过渡期间,增加董事和董事会的任何空缺,包括因
|
| | 董事应分为三类:第一类、第二类和第三类。每个职类的董事人数应尽可能接近相等。在通过Freightos A & R条款后,现任董事应通过决议将自己归类为第一类、第二类或第三类董事。第一类董事的任期应在Freightos的第一次年度股东大会上届满,Class II Directors的任期应在Freightos的第二次年度股东大会上届满,第三类董事的任期应在Freightos的第三次年度股东大会上届满。任期届满的董事有资格再获委任。自Freightos的第一次年度股东大会开始,并在其后的每一次年度股东大会上,任期届满的董事应被任命接替任期届满的董事,其任期应在其任命后的第三次年度股东大会上届满。除《公司法》或其他适用法律另有规定外,在要求任命董事和/或罢免一名或多名董事以及填补这方面的任何空缺的年度大会或特别大会之间的过渡期间,增加董事和董事会的任何空缺,包括未填补的空缺 | |
| | | |
格希尔条目
|
| |
Freightos A & R条目
|
|
| | | |
因故罢免董事,可由当时在任的其余董事过半数票填补,但不足法定人数(如Gesher章程所界定),或由仅剩的一名董事填补。
所有董事的任期至其各自任期届满为止,直至其继任者获得任命和合格为止。
获委任填补因处长死亡、辞职或被免职而产生的空缺的处长,须在处长因其死亡、辞职或被免职而产生该空缺的全部任期的剩余时间内任职,直至其继任人已获委任和符合资格为止。
|
| | 因故罢免董事所产生的空缺,可由当时在任的剩余董事过半数投票填补,但少于法定人数(定义见Freightos A & R条款),或由唯一的剩余董事填补。所有董事的任期至其各自任期届满为止,直至其继任者获得任命和合格为止。获委任填补因处长死亡、辞职或被免职而产生的空缺的处长,须在处长因其死亡、辞职或被免职而产生该空缺的全部任期的剩余时间内任职,直至其继任人已获委任和符合资格为止。 | |
| | | |
Gesher普通股
|
| |||||||||
|
受益所有人的姓名和地址(1)
|
| |
数目
股份 有益 拥有 |
| |
百分比
优秀 |
| ||||||
| Gesher现任董事和执行干事: | | | | | | | | | | | | | |
|
Ezra Gardner(2)
|
| | | | 2,825,000 | | | | | | 19.38% | | |
|
Omri Cherni(2)
|
| | | | 2,825,000 | | | | | | 19.38% | | |
|
Chris Coward(3)
|
| | | | | | | | | | | | |
|
Philip Broenniman(3)
|
| | | | — | | | | | | — | | |
|
Eugene Dozortsev(3)
|
| | | | — | | | | | | — | | |
|
Noah G. Levy(3)
|
| | | | — | | | | | | — | | |
|
所有执行干事和主任作为一个整体(六人)
|
| | | | 2,825,000 | | | | | | 19.38% | | |
| 百分之五或以上的持有者: | | | | | | | | | | | | | |
|
Gesher赞助有限责任公司(2)
|
| | | | 2,825,000 | | | | | | 19.38% | | |
|
Y.d More投资有限公司。(4)
|
| | | | 1,100,000 | | | | | | 7.55% | | |
|
Segantii亚太多战略基金(5)
|
| | | | 1,090,000 | | | | | | 7.48% | | |
|
UBS奥康纳有限责任公司(6)
|
| | | | 1,021,225 | | | | | | 7.01% | | |
|
M & G投资管理有限公司(7)
|
| | | | 990,000 | | | | | | 6.79% | | |
|
林登资本有限公司。(8)
|
| | | | 975,000 | | | | | | 6.69% | | |
|
极地资产管理伙伴公司。(9)
|
| | | | 922,902 | | | | | | 6.33% | | |
|
683 Capital Partners,LP(10)
|
| | | | 900,000 | | | | | | 6.17% | | |
|
Castle Creek套利公司(11)
|
| | | | 850,000 | | | | | | 5.83% | | |
|
Beryl资本管理公司(12)
|
| | | | 730,352 | | | | | | 5.0% | | |
| | | |
普通股
|
| |||||||||
|
受益所有人
|
| |
有益
拥有(1) |
| |
百分比
所有权 |
| ||||||
| Freightos公司现任董事和执行干事: | | | | | | | | | | | | | |
|
兹维·施赖伯(2)
|
| | | | 1,227,500 | | | | | | 12.02% | | |
|
冉沙列夫(3).
|
| | | | 65,000 | | | | | | * | | |
|
露丝·阿马鲁(4)
|
| | | | 79,499 | | | | | | * | | |
|
伊恩·阿罗约(5)
|
| | | | 25,500 | | | | | | * | | |
|
Eytan Buchman(6)
|
| | | | 61,562 | | | | | | * | | |
|
曼努埃尔·加林多·梅德拉诺(7)
|
| | | | 156,812 | | | | | | 1.53% | | |
|
迈克尔·奥伯兰德(8)
|
| | | | 8,050 | | | | | | * | | |
|
伊兰·斯拉斯基
|
| | | | — | | | | | | — | | |
|
陈威廉(9)
|
| | | | 1,350,135 | | | | | | 13.26% | | |
|
Michael Eisenberg(10)
|
| | | | 1,007,485 | | | | | | 9.89% | | |
|
纪尧姆·哈勒克斯(11)
|
| | | | 927,090 | | | | | | 9.10% | | |
|
Inna Kuznetsova
|
| | | | — | | | | | | — | | |
|
Udo Lange博士(12)
|
| | | | 427,543 | | | | | | 4.20% | | |
|
Robert J. Mylod
|
| | | | 448.153 | | | | | | 4.40% | | |
|
格伦·施瓦伯(13)
|
| | | | 1,052,491 | | | | | | 10.34% | | |
|
全体执行干事和主任(十五人)
|
| | | | 6,836,820 | | | | | | 64.96% | | |
| 百分之五或以上的持有者: | | | | | | | | | | | | | |
|
Aleph,L.P。(10)
|
| | | | 1,007,485 | | | | | | 9.89% | | |
|
亚洲门户投资有限公司。(9)
|
| | | | 1,350,135 | | | | | | 13.26% | | |
|
Alshaffafia贸易公司。(11)
|
| | | | 927,090 | | | | | | 9.10% | | |
|
Israel Cleantech Ventures II,L.P。(13)
|
| | | | 1,052,491 | | | | | | 10.34% | | |
|
兹维·施赖伯(2)
|
| | | | 1,227,500 | | | | | | 12.02% | | |
| | | |
业务后合并
(无赎回情形) |
| |
业务后合并
(最大赎回情形) |
| ||||||||||||||||||
|
受益所有人的姓名和地址
|
| |
数目
股份 有益 拥有 |
| |
百分比
优秀 |
| |
数目
股份 有益 拥有 |
| |
百分比
优秀 |
| ||||||||||||
|
Freightos公司董事和执行干事
业务后合并 |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
兹维·施赖伯(1)
|
| | | | 4,398,407 | | | | | | 7.83% | | | | | | 4,398,407 | | | | | | 9.23% | | |
|
冉沙列夫(2)
|
| | | | 232,910 | | | | | | * | | | | | | 232,910 | | | | | | * | | |
|
露丝·阿马鲁(3)
|
| | | | 284,863 | | | | | | * | | | | | | 284,863 | | | | | | * | | |
|
伊恩·阿罗约(4)
|
| | | | 91,372 | | | | | | * | | | | | | 91,372 | | | | | | * | | |
|
Eytan Buchman(5)
|
| | | | 220,590 | | | | | | * | | | | | | 220,590 | | | | | | * | | |
|
曼努埃尔·加林多·梅德拉诺(6)
|
| | | | 561,892 | | | | | | * | | | | | | 561,892 | | | | | | 1.18% | | |
|
迈克尔·奥伯兰德(7)
|
| | | | 28,845 | | | | | | * | | | | | | 28,845 | | | | | | * | | |
|
伊兰·斯拉斯基
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
陈威廉(8)
|
| | | | 4,837,835 | | | | | | 8.63% | | | | | | 4,837,835 | | | | | | 10.17% | | |
|
Michael Eisenberg(9)
|
| | | | 3,610,044 | | | | | | 6.44% | | | | | | 3,610,044 | | | | | | 7.59% | | |
|
纪尧姆·哈勒克斯(10)
|
| | | | 4,321,971 | | | | | | 7.71% | | | | | | 4,321,971 | | | | | | 9.09% | | |
|
Inna Kuznetsova
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Udo Lange博士(11)
|
| | | | 1,531,982 | | | | | | 2.73% | | | | | | 1,531,982 | | | | | | 3.22% | | |
|
Robert J. Mylod
|
| | | | 1,605,832 | | | | | | 2.86% | | | | | | 1,605,832 | | | | | | 3.38% | | |
|
格伦·施瓦伯(12)
|
| | | | 3,771,310 | | | | | | 6.73% | | | | | | 3,771,310 | | | | | | 7.93% | | |
|
Ezra Gardner(13)
|
| | | | 2,825,000 | | | | | | 5.04% | | | | | | 2,825,000 | | | | | | 5.94% | | |
|
全体执行干事和主任(十六人)
|
| | | | 28,322,853 | | | | | | 49.44% | | | | | | 28,322,853 | | | | | | 58.07% | | |
| | | |
业务后合并
(无赎回情形) |
| |
业务后合并
(最大赎回 情景) |
| ||||||||||||||||||
|
受益所有人的姓名和地址
|
| |
数目
股份 有益 拥有 |
| |
百分比
优秀 |
| |
数目
股份 有益 拥有 |
| |
百分比
优秀 |
| ||||||||||||
| 百分之五或以上的持有者 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Aleph,L.P。(9)
|
| | | | 3,610,044 | | | | | | 6.44% | | | | | | 3,610,044 | | | | | | 7.59% | | |
|
亚洲门户投资有限公司。(8)
|
| | | | 4,837,835 | | | | | | 8.63% | | | | | | 4,837,835 | | | | | | 10.17% | | |
|
Alshaffafia贸易公司。(10)
|
| | | | 4,321,971 | | | | | | 7.71% | | | | | | 4,321,971 | | | | | | 9.09% | | |
|
Israel Cleantech Ventures II,L.P。(12)
|
| | | | 3,771,310 | | | | | | 6.73% | | | | | | 3,771,310 | | | | | | 7.93% | | |
|
兹维·施赖伯(1)
|
| | | | 4,398,407 | | | | | | 7.83% | | | | | | 4,398,407 | | | | | | 9.23% | | |
|
Gesher公众股东
|
| | | | 11,500,000 | | | | | | 20.51% | | | | | | 2,990,000 | | | | | | 6.29% | | |
|
远期买方
|
| | | | 4,000,000 | | | | | | 7.13% | | | | | | 4,000,000 | | | | | | 8.41% | | |
|
保荐股份(13)
|
| | | | 2,825,000 | | | | | | 5.04% | | | | | | 2,825,000 | | | | | | 5.94% | | |
| | | |
页
|
|
| Freightos有限公司及其附属公司 | | | | |
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| 清关服务 | | | | |
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| 9T技术有限责任公司 | | | | |
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| Gesher I收购公司。 | | | | |
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | |
| | | |
页
|
|
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | |
| | | |
6月30日,
2022 |
| |
12月31日,
2021 |
| ||||||
| | | |
(未经审计)
|
| |
(经审计)
|
| ||||||
|
物业、厂房及设备
|
| | | | | | | | | | | | |
| 当前资产: | | | | | | | | | | | | | |
|
现金及现金等价物
|
| | | $ | 12,435 | | | | | $ | 25,079 | | |
|
用户资金
|
| | | | 6,510 | | | | | | 9,201 | | |
|
应收账款净额
|
| | | | 2,266 | | | | | | 1,667 | | |
|
其他应收款和预付费用
|
| | | | 1,231 | | | | | | 884 | | |
| | | | | | 22,442 | | | | | | 36,831 | | |
| 非流动资产: | | | | | | | | | | | | | |
|
物业及设备净额
|
| | | | 820 | | | | | | 702 | | |
|
使用权资产净额
|
| | | | 1,709 | | | | | | 1,983 | | |
|
无形资产,净值
|
| | | | 10,291 | | | | | | 5,296 | | |
|
商誉
|
| | | | 15,629 | | | | | | 8,021 | | |
|
递延税款
|
| | | | 640 | | | | | | 577 | | |
|
其他长期资产
|
| | | | 1,140 | | | | | | 667 | | |
| | | | | | 30,229 | | | | | | 17,246 | | |
|
合计物业、厂房及设备
|
| | | $ | 52,671 | | | | | $ | 54,077 | | |
|
负债和权益
|
| | | | | | | | | | | | |
| 流动负债: | | | | | | | | | | | | | |
|
贸易应付款项
|
| | | $ | 2,319 | | | | | $ | 587 | | |
|
用户帐户
|
| | | | 6,510 | | | | | | 9,201 | | |
|
租赁负债的当前到期日
|
| | | | 660 | | | | | | 655 | | |
|
应计费用和其他应付款
|
| | | | 7,131 | | | | | | 5,550 | | |
| | | | | | 16,620 | | | | | | 15,993 | | |
| 长期负债: | | | | | | | | | | | | | |
|
租赁负债
|
| | | | 721 | | | | | | 1,088 | | |
|
雇员福利负债,净额
|
| | | | 1,235 | | | | | | 1,390 | | |
|
其他长期负债
|
| | | | 1,837 | | | | | | 687 | | |
| | | | | | 3,793 | | | | | | 3,165 | | |
| 股票:(注6) | | | | | | | | | | | | | |
|
股本
|
| | | | (*) | | | | | | (*) | | |
|
股份溢价
|
| | | | 136,392 | | | | | | 129,056 | | |
|
重新计量设定受益计划的准备金
|
| | | | 93 | | | | | | (132) | | |
|
累计赤字
|
| | | | (104,227) | | | | | | (94,005) | | |
|
合计股权
|
| | | | 32,258 | | | | | | 34,919 | | |
|
合计负债和权益
|
| | | $ | 52,671 | | | | | $ | 54,077 | | |
| | | |
期间
六个月结束 6月30日, |
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| | | |
(未经审计)
|
| |
(未经审计)
|
| ||||||
|
收入
|
| | | $ | 9,548 | | | | | $ | 4,961 | | |
|
收益成本
|
| | | | 3,768 | | | | | | 2,264 | | |
|
毛利
|
| | | | 5,780 | | | | | | 2,697 | | |
| 营业费用: | | | | | | | | | | | | | |
|
研究与开发
|
| | | | 5,119 | | | | | | 3,680 | | |
|
销售和营销
|
| | | | 4,901 | | | | | | 3,168 | | |
|
一般和行政
|
| | | | 4,997 | | | | | | 2,880 | | |
|
与交易有关的费用(附注1d)
|
| | | | 812 | | | | | | — | | |
|
总营业费用
|
| | | | 15,829 | | | | | | 9,728 | | |
|
经营亏损
|
| | | | (10,049) | | | | | | (7,031) | | |
|
财务收入
|
| | | | 171 | | | | | | 87 | | |
|
财务费用
|
| | | | (306) | | | | | | (90) | | |
|
融资费用,净额
|
| | | | (135) | | | | | | (3) | | |
|
所得税前亏损
|
| | | | (10,184) | | | | | | (7,034) | | |
|
所得税(税收优惠)
|
| | | | 38 | | | | | | (7) | | |
|
损失
|
| | | $ | (10,222) | | | | | $ | (7,027) | | |
| 其他综合收入(亏损)(扣除税收影响): | | | | | | | | | | | | | |
|
设定受益计划的重新计量收益
|
| | | | 225 | | | | | | 41 | | |
|
以后不会重新分类到损益的构成部分共计
|
| | | | 225 | | | | | | 41 | | |
|
综合损失共计
|
| | | $ | (9,997) | | | | | $ | (6,986) | | |
|
每股普通股基本及摊薄亏损(附注10)
|
| | | $ | (6.70) | | | | | $ | (6.19) | | |
|
用于计算每股基本亏损和摊薄亏损的加权平均数
|
| | | | 2,189,786 | | | | | | 1,767,239 | | |
| | | |
分享
资本 |
| |
分享
溢价 |
| |
储备金
重新测量 定义的 福利计划 |
| |
累计
赤字 |
| |
合计
|
| |||||||||||||||
|
截至2021年12月31日的余额(经审计)
|
| | | $ | (*) | | | | | $ | 129,056 | | | | | $ | (132) | | | | | $ | (94,005) | | | | | $ | 34,919 | | |
|
损失
|
| | | | — | | | | | | — | | | | | | — | | | | | | (10,222) | | | | | | (10,222) | | |
|
其他综合收入共计
|
| | | | — | | | | | | — | | | | | | 225 | | | | | | — | | | | | | 225 | | |
|
综合收益总额(亏损)
|
| | | | — | | | | | | — | | | | | | 225 | | | | | | (10,222) | | | | | | (9,997) | | |
|
发行普通股
|
| | | | (*) | | | | | | 6,573 | | | | | | — | | | | | | — | | | | | | 6,573 | | |
|
选择权的行使
|
| | | | (*) | | | | | | 31 | | | | | | — | | | | | | — | | | | | | 31 | | |
|
股份补偿
|
| | | | — | | | | | | 732 | | | | | | — | | | | | | — | | | | | | 732 | | |
|
截至2022年6月30日的余额(未经审计)
|
| | | $ | (*) | | | | | $ | 136,392 | | | | | $ | 93 | | | | | $ | (104,227) | | | | | $ | 32,258 | | |
| | | |
分享
资本 |
| |
分享
溢价 |
| |
储备金
重新测量 定义的 福利计划 |
| |
累计
赤字 |
| |
合计
|
| |||||||||||||||
|
截至2020年12月31日的余额(经审计)
|
| | | $ | (*) | | | | | $ | 96,172 | | | | | $ | (51) | | | | | $ | (77,647) | | | | | $ | 18,474 | | |
|
损失
|
| | | | — | | | | | | — | | | | | | — | | | | | | (7,027) | | | | | | (7,027) | | |
|
其他综合收入共计
|
| | | | — | | | | | | — | | | | | | 41 | | | | | | — | | | | | | 41 | | |
|
综合收益总额(亏损)
|
| | | | — | | | | | | — | | | | | | 41 | | | | | | (7,027) | | | | | | (6,986) | | |
|
发行优先C股,净额
|
| | | | (*) | | | | | | 26,131 | | | | | | — | | | | | | — | | | | | | 26,131 | | |
|
选择权的行使
|
| | | | (*) | | | | | | 14 | | | | | | — | | | | | | — | | | | | | 14 | | |
|
股份补偿
|
| | | | — | | | | | | 456 | | | | | | — | | | | | | — | | | | | | 456 | | |
|
截至2021年6月30日的余额(未经审计)
|
| | | $ | (*) | | | | | $ | 122,773 | | | | | $ | (10) | | | | | $ | (84,674) | | | | | $ | 38,089 | | |
| | | |
期间
六个月结束 6月30日, |
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| | | |
(未经审计)
|
| |
(未经审计)
|
| ||||||
| 经营活动产生的现金流量: | | | | | | | | | | | | | |
|
损失
|
| | | $ | (10,222) | | | | | $ | (7,027) | | |
|
为将净亏损与业务活动所用现金净额进行核对而作出的调整:
|
| | | | | | | | | | | | |
|
损益项目的调整:
|
| | | | | | | | | | | | |
|
折旧及摊销
|
| | | | 1,129 | | | | | | 506 | | |
|
或有对价公允价值变动
|
| | | | (129) | | | | | | — | | |
|
股份补偿
|
| | | | 732 | | | | | | 456 | | |
|
财务费用,净额
|
| | | | 264 | | | | | | 3 | | |
|
收入税
|
| | | | 38 | | | | | | (7) | | |
| | | | | | 2,034 | | | | | | 958 | | |
|
资产和负债项目的变动:
|
| | | | | | | | | | | | |
|
用户资金减少
|
| | | | 2,691 | | | | | | — | | |
|
用户账户增加(减少)额
|
| | | | (2,691) | | | | | | 3,497 | | |
|
其他应收款和预付费用增加
|
| | | | (164) | | | | | | (93) | | |
|
贸易应收款增加
|
| | | | (328) | | | | | | (202) | | |
|
贸易应付款项增加
|
| | | | 773 | | | | | | 94 | | |
|
应计离职偿金增加净额
|
| | | | 85 | | | | | | 117 | | |
|
其他长期资产减少
|
| | | | — | | | | | | 29 | | |
|
应计费用和其他应付款增加
|
| | | | 1,024 | | | | | | 940 | | |
| | | | | | 1,390 | | | | | | 4,382 | | |
|
在此期间支付和收到的现金:
|
| | | | | | | | | | | | |
|
已付利息,净额
|
| | | | (161) | | | | | | (24) | | |
|
已缴税款
|
| | | | (44) | | | | | | (3) | | |
| | | | | | (205) | | | | | | (27) | | |
|
经营活动所用现金净额
|
| | | | (7,003) | | | | | | (1,714) | | |
| 投资活动产生的现金流量: | | | | | | | | | | | | | |
|
购置财产和设备
|
| | | | (169) | | | | | | (54) | | |
|
收购子公司,扣除所获现金(a)
|
| | | | (4,183) | | | | | | — | | |
|
支付以前收购一家子公司的应付款项
|
| | | | (156) | | | | | | — | | |
|
其他长期资产增加
|
| | | | (481) | | | | | | — | | |
|
投资活动所用现金净额
|
| | | $ | (4,989) | | | | | $ | (54) | | |
| | | |
期间
六个月结束 6月30日, |
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| | | |
(未经审计)
|
| |
(未经审计)
|
| ||||||
| 筹资活动产生的现金流量: | | | | | | | | | | | | | |
|
发行优先C股的收益,净额
|
| | | $ | — | | | | | $ | 26,131 | | |
|
偿还租赁负债
|
| | | | (312) | | | | | | (260) | | |
|
偿还长期银行贷款
|
| | | | — | | | | | | (364) | | |
|
选择权的行使
|
| | | | 31 | | | | | | 14 | | |
|
筹资活动提供(用于)的现金净额
|
| | | | (281) | | | | | | 25,521 | | |
|
现金和现金等价物余额汇兑差额
|
| | | | (371) | | | | | | (88) | | |
|
现金和现金等价物增加(减少)额
|
| | | | (12,644) | | | | | | 23,665 | | |
|
期初现金和现金等价物
|
| | | | 25,079 | | | | | | 21,890 | | |
|
期末现金和现金等价物
|
| | | $ | 12,435 | | | | | $ | 45,555 | | |
| (a)收购一家初步合并的子公司: | | | | | | | | | | | | | |
|
周转资金(不包括现金和现金等价物)
|
| | | $ | (992) | | | | | $ | — | | |
|
其他应收款
|
| | | | 163 | | | | | | | | |
|
财产和设备
|
| | | | 12 | | | | | | — | | |
|
无形资产
|
| | | | 5,734 | | | | | | — | | |
|
商誉
|
| | | | 7,607 | | | | | | — | | |
|
已发行股份
|
| | | | (6,573) | | | | | | — | | |
|
或有对价
|
| | | | (1,768) | | | | | | — | | |
|
收购子公司,扣除所获现金
|
| | | $ | 4,183 | | | | | $ | — | | |
| 重大非现金交易: | | | | | | | | | | | | | |
|
与相应租赁负债一起确认的使用权资产
|
| | | $ | 74 | | | | | $ | — | | |
| |
已付现金
|
| | | $ | 4,837 | | |
| |
已发行股份
|
| | | | 6,573 | | |
| |
或有对价的公允价值
|
| | | | 1,768 | | |
| | | | | | $ | 13,178 | | |
| |
现金
|
| | | $ | 817 | | |
| |
流动资产
|
| | | | 559 | | |
| |
财产和设备
|
| | | | 12 | | |
| |
客户关系
|
| | | | 1,972 | | |
| |
技术
|
| | | | 3,762 | | |
| |
商誉
|
| | | | 7,607 | | |
| |
流动负债
|
| | | | (1,551) | | |
| | | | | | $ | 13,178 | | |
| | | |
期间
六个月结束 6月30日, |
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| | | |
(未经审计)
|
| |
(未经审计)
|
| ||||||
|
形式收入
|
| | | $ | 9,760 | | | | | $ | 6,408 | | |
|
形式损失
|
| | | | (10,548) | | | | | | (7,059) | | |
|
每股普通股预计亏损
|
| | | $ | (6.63) | | | | | $ | (5.38) | | |
| | | |
公允价值等级(未经审计)
|
| |||||||||||||||||||||
|
截至2022年6月30日:
|
| |
1级
|
| |
2级
|
| |
3级
|
| |
合计
|
| ||||||||||||
| 以公允价值计量的资产: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
其他流动应收款----对冲工具
|
| | | $ | 1 | | | | | $ | — | | | | | $ | — | | | | | $ | 1 | | |
| 以公允价值计量的负债: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
其他流动负债–企业合并的或有付款
|
| | | | — | | | | | | — | | | | | | (1,195) | | | | | | (1,195) | | |
|
其他流动负债–对冲工具
|
| | | | (143) | | | | | | — | | | | | | — | | | | | | (143) | | |
|
其他长期负债——企业合并的或有付款
|
| | | $ | — | | | | | $ | — | | | | | $ | (1,819) | | | | | $ | (1,819) | | |
| | | |
公允价值等级(经审计)
|
| |||||||||||||||||||||
|
截至2021年12月31日:
|
| |
1级
|
| |
2级
|
| |
3级
|
| |
合计
|
| ||||||||||||
| 以公允价值计量的资产: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
其他流动应收款----对冲工具
|
| | | $ | 19 | | | | | $ | — | | | | | $ | — | | | | | $ | 19 | | |
| 以公允价值计量的负债: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
其他流动负债–企业合并的或有付款
|
| | | | — | | | | | | — | | | | | | (688) | | | | | | (688) | | |
|
其他流动负债–对冲工具
|
| | | | (10) | | | | | | — | | | | | | — | | | | | | (10) | | |
|
其他长期负债–企业合并的或有付款
|
| | | $ | — | | | | | $ | — | | | | | $ | (687) | | | | | $ | (687) | | |
| | | |
应计
费用和 其他应付款 |
| |
其他长-
定期负债 |
| |
合计
|
| |||||||||
|
截至2021年12月31日的公允价值
|
| | | $ | 688 | | | | | $ | 687 | | | | | $ | 1,375 | | |
|
企业合并(见附注4)
|
| | | | — | | | | | | 1,768 | | | | | | 1,768 | | |
|
公允价值变动
|
| | | | 72 | | | | | | (201) | | | | | | (129) | | |
|
当前期限的分类
|
| | | | 435 | | | | | | (435) | | | | | | — | | |
| | | | | $ | 1,195 | | | | | $ | 1,819 | | | | | $ | 3,014 | | |
| | | |
授权
|
| |
发行和
优秀 |
| ||||||
| | | |
2022年6月30日
|
| |||||||||
|
普通股每股0.00001美元
|
| | | | 16,232,651 | | | | | | 2,279,563 | | |
|
Seed系列优先股,每股0.00001美元
|
| | | | 698,000 | | | | | | 698,000 | | |
|
A1系列优先股,每股0.00001美元
|
| | | | 1,314,285 | | | | | | 1,314,285 | | |
|
A2系列优先股,每股0.00001美元
|
| | | | 264,983 | | | | | | 264,983 | | |
|
B系列优先股,每股0.00001美元
|
| | | | 2,352,445 | | | | | | 2,352,445 | | |
|
C系列优先股每股0.00001美元
|
| | | | 5,232,616 | | | | | | 3,232,616 | | |
| | | | | | 26,094,980 | | | | | | 10,141,892 | | |
| | | |
发行和
优秀 |
| |||
| | | |
2021年12月31日
|
| |||
|
普通股
|
| | | | 1,974,544 | | |
|
系列种子优先股
|
| | | | 698,000 | | |
|
A1系列优先股
|
| | | | 1,314,285 | | |
|
A2系列优先股
|
| | | | 264,983 | | |
|
B系列优先股
|
| | | | 2,352,445 | | |
|
C系列优先股
|
| | | | 3,232,616 | | |
| | | | | | 9,836,873 | | |
| | | |
数目
股份 |
| |||
|
截至2022年1月1日的余额
|
| | | | 9,836,873 | | |
|
发行普通股
|
| | | | 272,851 | | |
|
将雇员的期权行使为普通股
|
| | | | 32,168 | | |
|
截至2022年6月30日的余额
|
| | | | 10,141,892 | | |
| | | |
期间
六个月结束 6月30日, |
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| | | |
(未经审计)
|
| |
(未经审计)
|
| ||||||
|
加权平均预期期限(年)
|
| | | | 6.05 | | | | | | 6.04 | | |
|
息率
|
| | | | 1.93% | | | | | | 0.99% | | |
|
波动性
|
| | | | 52% | | | | | | 51% | | |
|
股息收益率
|
| | | | — | | | | | | — | | |
| | | |
期间
六个月结束 6月30日, |
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| | | |
(未经审计)
|
| |
(未经审计)
|
| ||||||
|
收益成本
|
| | | $ | 65 | | | | | $ | 43 | | |
|
研究与开发
|
| | | | 130 | | | | | | 74 | | |
|
销售和营销
|
| | | | 237 | | | | | | 195 | | |
|
一般和行政
|
| | | | 300 | | | | | | 144 | | |
| | | | | $ | 732 | | | | | $ | 456 | | |
| | | |
六个月期间
截至6月30日, |
| |||||||||||||||||||||
| | | |
2022年(未经审计)
|
| |
2021年(未经审计)
|
| ||||||||||||||||||
| | | |
编号
选择 |
| |
加权
平均 行权价 |
| |
编号
选择 |
| |
加权
平均 行权价 |
| ||||||||||||
| | | | | | | | | |
$
|
| | | | | | | |
$
|
| ||||||
|
期初备选方案
|
| | | | 1,095,675 | | | | | | 5.67 | | | | | | 982,344 | | | | | | 3.78 | | |
|
已获批
|
| | | | 374,450 | | | | | | 14.66 | | | | | | 105,633 | | | | | | 11.55 | | |
|
已锻炼
|
| | | | (32,168) | | | | | | 3.44 | | | | | | (14,841) | | | | | | 3.09 | | |
|
没收
|
| | | | (58,151) | | | | | | 6.25 | | | | | | (47,595) | | | | | | 3.69 | | |
|
期末未行使的期权
|
| | | | 1,379,806 | | | | | | 8.14 | | | | | | 1,025,541 | | | | | | 4.59 | | |
|
期末可行使的期权
|
| | | | 672,572 | | | | | | 4.02 | | | | | | 550,444 | | | | | | 3.25 | | |
| | | |
解决方案
|
| |
平台
|
| |
未分配
|
| |
合计
|
| ||||||||||||
|
截至2022年6月30日止六个月期间(未经审计)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
订阅
|
| | | $ | 5,864 | | | | | $ | — | | | | | $ | — | | | | | $ | 5,864 | | |
|
与SaaS相关的专业服务
|
| | | | 615 | | | | | | — | | | | | | — | | | | | | 615 | | |
|
交易平台费用
|
| | | | — | | | | | | 3,069 | | | | | | — | | | | | | 3,069 | | |
|
总收入
|
| | | | 6,479 | | | | | | 3,069 | | | | | | — | | | | | | 9,548 | | |
|
营业收入(亏损)
|
| | | $ | 871 | | | | | $ | (4,927) | | | | | $ | (5,993) | | | | | $ | (10,049) | | |
| | | |
解决方案
|
| |
平台
|
| |
未分配
|
| |
合计
|
| ||||||||||||
|
截至2021年6月30日止六个月期间(未经审计)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
订阅
|
| | | $ | 3,525 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,525 | | |
|
与SaaS相关的专业服务
|
| | | | 89 | | | | | | — | | | | | | — | | | | | | 89 | | |
|
交易平台费用
|
| | | | — | | | | | | 1,347 | | | | | | — | | | | | | 1,347 | | |
|
总收入
|
| | | | 3,614 | | | | | | 1,347 | | | | | | — | | | | | | 4,961 | | |
|
经营亏损
|
| | | $ | (340) | | | | | $ | (4,151) | | | | | $ | (2,540) | | | | | $ | (7,031) | | |
| | | |
解决方案
|
| |
平台
|
| |
合计
|
| |||||||||
| 截至2022年6月30日止六个月期间(未经审计) | | | | | | | | | | | | | | | | | | | |
|
欧洲
|
| | | $ | 2,524 | | | | | $ | — | | | | | $ | 2,524 | | |
|
香港
|
| | | | 161 | | | | | | 3,069 | | | | | | 3,230 | | |
|
美国
|
| | | | 3,459 | | | | | | — | | | | | | 3,459 | | |
|
其他
|
| | | | 335 | | | | | | — | | | | | | 335 | | |
| | | | | $ | 6,479 | | | | | $ | 3,069 | | | | | $ | 9,548 | | |
| | | |
解决方案
|
| |
平台
|
| |
合计
|
| |||||||||
| 截至2021年6月30日止六个月期间(未经审计) | | | | | | | | | | | | | | | | | | | |
|
欧洲
|
| | | $ | 2,145 | | | | | $ | — | | | | | $ | 2,145 | | |
|
香港
|
| | | | 45 | | | | | | 1,347 | | | | | | 1,392 | | |
|
美国
|
| | | | 1,210 | | | | | | — | | | | | | 1,210 | | |
|
其他
|
| | | | 214 | | | | | | — | | | | | | 214 | | |
| | | | | $ | 3,614 | | | | | $ | 1,347 | | | | | $ | 4,961 | | |
| | | |
股份数
|
| |||||||||
| | | |
期间
六个月结束 6月30日, |
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| | | |
(未经审计)
|
| |
(未经审计)
|
| ||||||
|
普通股加权股数(*)
|
| | | | 2,189,786 | | | | | | 1,767,239 | | |
| | | |
期间
六个月结束 6月30日, |
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| | | |
(未经审计)
|
| |
(未经审计)
|
| ||||||
|
损失
|
| | | $ | 10,222 | | | | | $ | 7,027 | | |
|
优先股股息(见附注6)
|
| | | | 4,452 | | | | | | 3,911 | | |
|
用于计算每股基本亏损和摊薄亏损
|
| | | $ | 14,674 | | | | | $ | 10,938 | | |
| | | |
期间
六个月结束 6月30日, |
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| | | |
(未经审计)
|
| |
(未经审计)
|
| ||||||
|
短期雇员福利
|
| | | $ | 951 | | | | | $ | 826 | | |
|
股份支付
|
| | | | 360 | | | | | | 138 | | |
|
离职后福利
|
| | | | 9 | | | | | | 10 | | |
| | | | | $ | 1,320 | | | | | $ | 974 | | |
|
主要干事和主任人数
|
| | | | 15 | | | | | | 13 | | |
| | 2022年11月2日 | | |
/s/Kost Forer Gabbay & Kasierer
|
|
| | 以色列特拉维夫 | | |
安永会计师事务所成员
|
|
| | | |
12月31日,
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
|
物业、厂房及设备
|
| | | | | | | | | | | | |
| 当前资产: | | | | | | | | | | | | | |
|
现金及现金等价物
|
| | | $ | 25,079 | | | | | $ | 21,890 | | |
|
用户资金
|
| | | | 9,201 | | | | | | — | | |
|
应收账款,净额(附注7)
|
| | | | 1,667 | | | | | | 1,018 | | |
|
其他应收款和预付费用(附注8)
|
| | | | 884 | | | | | | 409 | | |
| | | | | | 36,831 | | | | | | 23,317 | | |
| 非流动资产: | | | | | | | | | | | | | |
|
财产和设备净额(附注9)
|
| | | | 702 | | | | | | 745 | | |
|
使用权资产净额(附注10)
|
| | | | 1,983 | | | | | | 2,154 | | |
|
无形资产,净值(附注11)
|
| | | | 5,296 | | | | | | 1,668 | | |
|
商誉(附注11)
|
| | | | 8,021 | | | | | | 2,298 | | |
|
递延税款(附注21)
|
| | | | 577 | | | | | | 470 | | |
|
其他长期资产(附注12)
|
| | | | 667 | | | | | | 518 | | |
| | | | | | 17,246 | | | | | | 7,853 | | |
|
合计物业、厂房及设备
|
| | | $ | 54,077 | | | | | $ | 31,170 | | |
|
负债和权益
|
| | | | | | | | | | | | |
| 流动负债: | | | | | | | | | | | | | |
|
贸易应付款项
|
| | | $ | 587 | | | | | $ | 286 | | |
|
用户帐户
|
| | | | 9,201 | | | | | | 6,411 | | |
|
租赁负债的当前到期日(附注10)
|
| | | | 655 | | | | | | 532 | | |
|
应计费用和其他应付款(附注13)
|
| | | | 5,550 | | | | | | 2,644 | | |
| | | | | | 15,993 | | | | | | 9,873 | | |
| 长期负债: | | | | | | | | | | | | | |
|
租赁负债(附注10)
|
| | | | 1,088 | | | | | | 1,488 | | |
|
雇员福利负债净额(附注15)
|
| | | | 1,390 | | | | | | 1,009 | | |
|
其他长期负债(附注14)
|
| | | | 687 | | | | | | 326 | | |
| | | | | | 3,165 | | | | | | 2,823 | | |
| 股票:(注16) | | | | | | | | | | | | | |
|
股本
|
| | | | (*) | | | | | | (*) | | |
|
股份溢价
|
| | | | 129,056 | | | | | | 96,172 | | |
|
重新计量设定受益计划的准备金
|
| | | | (132) | | | | | | (51) | | |
|
累计赤字
|
| | | | (94,005) | | | | | | (77,647) | | |
|
合计股权
|
| | | | 34,919 | | | | | | 18,474 | | |
|
合计负债和权益
|
| | | $ | 54,077 | | | | | $ | 31,170 | | |
| | | |
年终
12月31日, |
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
|
收入
|
| | | $ | 11,117 | | | | | $ | 8,509 | | |
|
收入成本(附注20)
|
| | | | 4,596 | | | | | | 4,273 | | |
|
毛利
|
| | | | 6,521 | | | | | | 4,236 | | |
| 营业费用: | | | | | | | | | | | | | |
|
研究与发展(注20)
|
| | | | 7,822 | | | | | | 6,910 | | |
|
销售及市场推广(附注20)
|
| | | | 8,774 | | | | | | 5,807 | | |
|
一般和行政(附注20)
|
| | | | 6,273 | | | | | | 4,562 | | |
|
重组(附注1c)
|
| | | | — | | | | | | 891 | | |
|
总营业费用
|
| | | | 22,869 | | | | | | 18,170 | | |
|
经营亏损
|
| | | | (16,348) | | | | | | (13,934) | | |
|
财务收入
|
| | | | 150 | | | | | | 193 | | |
|
财务费用
|
| | | | (156) | | | | | | (172) | | |
|
融资收入(支出),净额
|
| | | | (6) | | | | | | 21 | | |
|
所得税前亏损
|
| | | | (16,354) | | | | | | (13,913) | | |
|
所得税(附注21)
|
| | | | 4 | | | | | | 259 | | |
|
损失
|
| | | $ | (16,358) | | | | | $ | (14,172) | | |
| 其他综合损失(扣除税收影响): | | | | | | | | | | | | | |
|
设定受益计划的重新计量损失
|
| | | | (81) | | | | | | (51) | | |
|
以后不会重新分类到损益的构成部分共计
|
| | | | (81) | | | | | | (51) | | |
|
综合损失共计
|
| | | $ | (16,439) | | | | | $ | (14,223) | | |
|
每股普通股基本及摊薄亏损(附注22)
|
| | | $ | (13.85) | | | | | $ | (12.23) | | |
|
用于计算每股基本亏损和摊薄亏损的加权平均数
|
| | | | 1,774,542 | | | | | | 1,690,104 | | |
| | | |
分享
资本 |
| |
分享
溢价 |
| |
储备金
重新测量 定义的 福利计划 |
| |
累计
赤字 |
| |
合计
|
| |||||||||||||||
|
截至2020年1月1日的余额
|
| | | $ | (*) | | | | | $ | 95,304 | | | | | $ | — | | | | | $ | (63,475) | | | | | $ | 31,829 | | |
|
损失
|
| | | | — | | | | | | — | | | | | | — | | | | | | (14,172) | | | | | | (14,172) | | |
|
其他综合损失共计
|
| | | | — | | | | | | — | | | | | | (51) | | | | | | — | | | | | | (51) | | |
|
综合损失共计
|
| | | | — | | | | | | — | | | | | | (51) | | | | | | (14,172) | | | | | | (14,223) | | |
|
选择权的行使
|
| | | | (*) | | | | | | 46 | | | | | | — | | | | | | — | | | | | | 46 | | |
|
股份补偿
|
| | | | — | | | | | | 822 | | | | | | — | | | | | | — | | | | | | 822 | | |
|
截至2020年12月31日的余额
|
| | | | (*) | | | | | | 96,172 | | | | | | (51) | | | | | | (77,647) | | | | | | 18,474 | | |
|
损失
|
| | | | — | | | | | | — | | | | | | — | | | | | | (16,358) | | | | | | (16,358) | | |
|
其他综合损失共计
|
| | | | — | | | | | | — | | | | | | (81) | | | | | | — | | | | | | (81) | | |
|
综合损失共计
|
| | | | — | | | | | | — | | | | | | (81) | | | | | | (16,358) | | | | | | (16,439) | | |
|
发行普通股
|
| | | | (*) | | | | | | 4,417 | | | | | | — | | | | | | — | | | | | | 4,417 | | |
|
发行优先C股,净额
|
| | | | (*) | | | | | | 27,499 | | | | | | — | | | | | | — | | | | | | 27,499 | | |
|
选择权的行使
|
| | | | (*) | | | | | | 33 | | | | | | — | | | | | | — | | | | | | 33 | | |
|
股份补偿
|
| | | | — | | | | | | 935 | | | | | | — | | | | | | — | | | | | | 935 | | |
|
截至2021年12月31日的余额
|
| | | | (*) | | | | | $ | 129,056 | | | | | $ | (132) | | | | | $ | (94,005) | | | | | $ | 34,919 | | |
| | | |
年终
12月31日, |
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| 经营活动产生的现金流量: | | | | | | | | | | | | | |
|
损失
|
| | | $ | (16,358) | | | | | $ | (14,172) | | |
|
为将净亏损与业务活动所用现金净额进行核对而作出的调整:
|
| | | | | | | | | | | | |
|
损益项目的调整:
|
| | | | | | | | | | | | |
|
折旧及摊销
|
| | | | 1,098 | | | | | | 1,271 | | |
|
股份补偿
|
| | | | 935 | | | | | | 822 | | |
|
以发行股份结算的业务费用(见附注16d.4)
|
| | | | 1,952 | | | | | | — | | |
|
财务费用(收入),净额
|
| | | | 6 | | | | | | (21) | | |
|
收入税
|
| | | | 4 | | | | | | 259 | | |
| | | | | | 3,995 | | | | | | 2,331 | | |
|
资产和负债项目的变动:
|
| | | | | | | | | | | | |
|
用户资金增加
|
| | | | (9,201) | | | | | | — | | |
|
用户账户增加
|
| | | | 2,790 | | | | | | 6,411 | | |
|
其他应收款和预付费用减少(增加)额
|
| | | | (530) | | | | | | 274 | | |
|
贸易应收款减少(增加)额
|
| | | | (613) | | | | | | 743 | | |
|
应付贸易账款增加(减少)额
|
| | | | 403 | | | | | | (501) | | |
|
应计离职偿金增加净额
|
| | | | 296 | | | | | | 158 | | |
|
增加其他长期资产
|
| | | | (264) | | | | | | (73) | | |
|
应计费用和其他应付款增加(减少)额
|
| | | | 2,223 | | | | | | (3,019) | | |
| | | | | | (4,896) | | | | | | 3,993 | | |
|
本年度支付和收到的现金:
|
| | | | | | | | | | | | |
|
已付利息,净额
|
| | | | (3) | | | | | | (9) | | |
|
已缴税款
|
| | | | (62) | | | | | | (417) | | |
| | | | | | (65) | | | | | | (426) | | |
|
经营活动所用现金净额
|
| | | | (17,324) | | | | | | (8,274) | | |
| 投资活动产生的现金流量: | | | | | | | | | | | | | |
|
购置财产和设备
|
| | | | (181) | | | | | | (56) | | |
|
出售财产和设备的收益
|
| | | | 2 | | | | | | 14 | | |
|
收购一家子公司,扣除获得的现金(b)
|
| | | | (4,367) | | | | | | — | | |
|
限制现金减少
|
| | | | — | | | | | | 108 | | |
|
投资活动提供(用于)的现金净额
|
| | | | (4,546) | | | | | | 66 | | |
| 筹资活动产生的现金流量: | | | | | | | | | | | | | |
|
发行优先C股的收益,净额
|
| | | | 26,131 | | | | | | — | | |
|
偿还租赁负债
|
| | | | (574) | | | | | | (657) | | |
|
从长期银行贷款收到的款项
|
| | | | — | | | | | | 338 | | |
|
偿还长期银行贷款
|
| | | | (364) | | | | | | — | | |
|
选择权的行使
|
| | | | 33 | | | | | | 46 | | |
|
筹资活动提供(用于)的现金净额
|
| | | $ | 25,226 | | | | | $ | (273) | | |
| | | |
年终
12月31日, |
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
|
现金和现金等价物余额汇兑差额
|
| | | $ | (167) | | | | | $ | 121 | | |
|
现金和现金等价物增加(减少)额
|
| | | | 3,189 | | | | | | (8,360) | | |
|
期初现金和现金等价物
|
| | | | 21,890 | | | | | | 30,250 | | |
|
期末现金和现金等价物
|
| | | $ | 25,079 | | | | | $ | 21,890 | | |
| (a)收购一家初步合并的子公司: | | | | | | | | | | | | | |
|
周转资金(不包括现金和现金等价物)
|
| | | $ | 23 | | | | | $ | — | | |
|
财产和设备
|
| | | | 4 | | | | | | — | | |
|
无形资产
|
| | | | 2,613 | | | | | | — | | |
|
商誉
|
| | | | 5,723 | | | | | | — | | |
|
其他应付款
|
| | | | (156) | | | | | | — | | |
|
已发行股份
|
| | | | (2,465) | | | | | | — | | |
|
或有对价
|
| | | | (1,375) | | | | | | — | | |
|
收购一家子公司,扣除所获现金
|
| | | $ | 4,367 | | | | | $ | — | | |
| (b)重大非现金交易: | | | | | | | | | | | | | |
|
购买以优先C股支付的无形资产(见附注11c)
|
| | | $ | 1,368 | | | | | $ | — | | |
|
与相应租赁负债一起确认的使用权资产
(见附注10) |
| | | $ | 354 | | | | | $ | 719 | | |
| | |||||||||||||
| | | |
%
|
|
|
计算机和硬件
|
| |
15 – 33
|
|
|
办公家具和设备
|
| |
6 – 20
|
|
|
租赁改进
|
| |
见下文
|
|
| |
已付现金
|
| | | $ | 4,650 | | |
| |
已发行股份
|
| | | | 2,465 | | |
| |
或有对价的公允价值
|
| | | | 1,375 | | |
| | | | | | $ | 8,490 | | |
| |
现金
|
| | | $ | 127 | | |
| |
流动资产
|
| | | | 52 | | |
| |
财产和设备
|
| | | | 4 | | |
| |
客户关系
|
| | | | 850 | | |
| |
技术
|
| | | | 1,763 | | |
| |
商誉
|
| | | | 5,723 | | |
| |
流动负债
|
| | | | (29) | | |
| | | | | | $ | 8,490 | | |
| | | |
年终
12月31日, |
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
|
形式收入
|
| | | $ | 13,525 | | | | | $ | 10,934 | | |
|
形式损失
|
| | | | (16,624) | | | | | | (14,376) | | |
|
每股普通股预计亏损
|
| | | $ | (13.23) | | | | | $ | (11.65) | | |
| | | |
小于
一年 |
| |
1至2
年份 |
| |
2至3
年份 |
| |
合计
|
| ||||||||||||
|
贸易应付款项
|
| | | $ | 587 | | | | | $ | — | | | | | $ | — | | | | | $ | 587 | | |
|
用户帐户
|
| | | | 9,201 | | | | | | — | | | | | | — | | | | | | 9,201 | | |
|
应计费用和其他应付款
|
| | | | 2,873 | | | | | | — | | | | | | — | | | | | | 2,873 | | |
|
租赁负债
|
| | | | 702 | | | | | | 658 | | | | | | 467 | | | | | | 1,827 | | |
|
或有对价
|
| | | | 300 | | | | | | 300 | | | | | | — | | | | | | 600 | | |
| | | | | $ | 13,663 | | | | | $ | 958 | | | | | $ | 467 | | | | | $ | 15,088 | | |
| | | |
小于
一年 |
| |
1至2
年份 |
| |
2至3
年份 |
| |
3至4
年份 |
| |
4至5
年份 |
| |
合计
|
| ||||||||||||||||||
|
贸易应付款项
|
| | | $ | 286 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 286 | | |
|
用户帐户
|
| | | | 6,411 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,411 | | |
|
应计费用和其他应付款
|
| | | | 1,768 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,768 | | |
|
银行贷款
|
| | | | 40 | | | | | | 82 | | | | | | 82 | | | | | | 82 | | | | | | 40 | | | | | | 326 | | |
|
租赁负债
|
| | | | 582 | | | | | | 582 | | | | | | 582 | | | | | | 392 | | | | | | — | | | | | | 2,138 | | |
| | | | | $ | 9,087 | | | | | $ | 664 | | | | | $ | 664 | | | | | $ | 474 | | | | | $ | 40 | | | | | $ | 10,929 | | |
| | | |
长期
银行贷款(*) |
| |
租赁
负债 |
| |
特遣队
考虑 |
| |
合计
负债 产生 从 融资 活动 |
| ||||||||||||
|
截至2020年1月1日的余额
|
| | | $ | — | | | | | $ | 1,851 | | | | | $ | — | | | | | $ | 1,851 | | |
|
新租约
|
| | | | | | | | | | 745 | | | | | | | | | | | | 745 | | |
|
处置
|
| | | | | | | | | | (26) | | | | | | | | | | | | (26) | | |
|
现金流量
|
| | | | 338 | | | | | | (657) | | | | | | — | | | | | | (319) | | |
|
货币重估
|
| | | | 30 | | | | | | 107 | | | | | | — | | | | | | 137 | | |
|
截至2020年12月31日的余额
|
| | | | 368 | | | | | | 2,020 | | | | | | — | | | | | | 2,388 | | |
|
新租约
|
| | | | — | | | | | | 305 | | | | | | — | | | | | | 305 | | |
|
修改
|
| | | | — | | | | | | 49 | | | | | | — | | | | | | 49 | | |
|
企业合并的或有付款
|
| | | | — | | | | | | — | | | | | | 1,375 | | | | | | 1,375 | | |
|
现金流量
|
| | | | (364) | | | | | | (574) | | | | | | — | | | | | | (938) | | |
|
货币重估
|
| | | | (4) | | | | | | (57) | | | | | | — | | | | | | (61) | | |
|
截至2021年12月31日的余额
|
| | | $ | — | | | | | $ | 1,743 | | | | | $ | 1,375 | | | | | $ | 3,118 | | |
| | | |
公允价值等级
|
| |||||||||||||||||||||
| | | |
1级
|
| |
2级
|
| |
3级
|
| |
合计
|
| ||||||||||||
| 以公允价值计量的资产: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
其他流动应收款----对冲工具
|
| | | $ | 19 | | | | | $ | — | | | | | $ | — | | | | | $ | 19 | | |
| 以公允价值计量的负债: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
其他流动负债–企业合并的或有付款
|
| | | | — | | | | | | — | | | | | | (688) | | | | | | (688) | | |
|
其他流动应付款----对冲工具
|
| | | | (10) | | | | | | — | | | | | | — | | | | | | (10) | | |
|
其他长期负债–企业合并的或有付款
|
| | | $ | — | | | | | $ | — | | | | | $ | (687) | | | | | $ | (687) | | |
| | | |
公允价值等级
|
| |||||||||||||||||||||
| | | |
1级
|
| |
2级
|
| |
3级
|
| |
合计
|
| ||||||||||||
| 以公允价值计量的资产: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
其他流动应收款----对冲工具
|
| | | $ | 19 | | | | | $ | — | | | | | $ | — | | | | | $ | 19 | | |
|
以公允价值计量的负债:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
其他流动应付款----对冲工具
|
| | | $ | (2) | | | | | $ | — | | | | | $ | — | | | | | $ | (2) | | |
| | | |
12月31日,
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
|
开户
|
| | | $ | 1,762 | | | | | $ | 1,125 | | |
|
减–呆账备抵
|
| | | | (95) | | | | | | (107) | | |
|
应收账款净额
|
| | | $ | 1,667 | | | | | $ | 1,018 | | |
| |
截至2020年1月1日的余额
|
| | | $ | 22 | | |
| |
本年度经费
|
| | | | 184 | | |
| |
坏账的终止确认
|
| | | | (94) | | |
| |
已收可疑帐目的转回
|
| | | | (10) | | |
| |
货币重估
|
| | | | 5 | | |
| |
截至2020年12月31日的余额
|
| | | | 107 | | |
| |
本年度经费
|
| | | | 133 | | |
| |
坏账的终止确认
|
| | | | (64) | | |
| |
已收可疑帐目的转回
|
| | | | (78) | | |
| |
货币重估
|
| | | | (3) | | |
| |
截至2021年12月31日的余额
|
| | | $ | 95 | | |
| | | |
不是
逾期 |
| |
逾期应收账款
|
| ||||||||||||||||||||||||||||||||||||
| | | |
< 30
天数 |
| |
31 – 60
天数 |
| |
61 – 90
天数 |
| |
91 – 120
天数 |
| |
>120
天数 |
| |
合计
|
| ||||||||||||||||||||||||
| | | |
千美元
|
| |||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
账面总额
|
| | | $ | 729 | | | | | $ | 650 | | | | | $ | 146 | | | | | $ | 77 | | | | | $ | 93 | | | | | $ | 67 | | | | | $ | 1,762 | | |
|
呆账备抵
|
| | | $ | — | | | | | $ | 1 | | | | | $ | 7 | | | | | $ | 8 | | | | | $ | 15 | | | | | $ | 64 | | | | | $ | 95 | | |
| | | |
不是
逾期 |
| |
逾期应收账款
|
| ||||||||||||||||||||||||||||||||||||
| | | |
< 30
天数 |
| |
31 – 60
天数 |
| |
61 –
90 天数 |
| |
91 –
120天 |
| |
>120
天数 |
| |
合计
|
| ||||||||||||||||||||||||
| | | |
千美元
|
| |||||||||||||||||||||||||||||||||||||||
|
账面总额
|
| | | $ | 361 | | | | | $ | 462 | | | | | $ | 108 | | | | | $ | 17 | | | | | $ | 52 | | | | | $ | 125 | | | | | $ | 1,125 | | |
|
呆账备抵
|
| | | $ | — | | | | | $ | — | | | | | $ | 3 | | | | | $ | 13 | | | | | $ | 9 | | | | | $ | 82 | | | | | $ | 107 | | |
| | | |
12月31日,
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
|
预付费用
|
| | | $ | 718 | | | | | $ | 284 | | |
|
政府当局
|
| | | | 128 | | | | | | 89 | | |
|
其他
|
| | | | 38 | | | | | | 36 | | |
| | | | | $ | 884 | | | | | $ | 409 | | |
| | | |
计算机
设备 |
| |
办公室
家具 和设备 |
| |
租赁权
改进 |
| |
合计
|
| ||||||||||||
| 费用: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2021年1月1日余额
|
| | | $ | 523 | | | | | $ | 286 | | | | | $ | 950 | | | | | $ | 1,759 | | |
|
最初合并的公司
|
| | | | 4 | | | | | | — | | | | | | — | | | | | | 4 | | |
|
增补
|
| | | | 176 | | | | | | 2 | | | | | | 3 | | | | | | 181 | | |
|
扣除
|
| | | | (47) | | | | | | — | | | | | | — | | | | | | (47) | | |
|
2021年12月31日余额
|
| | | | 656 | | | | | | 288 | | | | | | 953 | | | | | | 1,897 | | |
| | | |
计算机
设备 |
| |
办公室
家具 和设备 |
| |
租赁权
改进 |
| |
合计
|
| ||||||||||||
| 累计折旧: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2021年1月1日余额
|
| | | | 381 | | | | | | 174 | | | | | | 459 | | | | | | 1,014 | | |
|
增补
|
| | | | 90 | | | | | | 21 | | | | | | 115 | | | | | | 226 | | |
|
扣除
|
| | | | (45) | | | | | | — | | | | | | — | | | | | | (45) | | |
|
2021年12月31日余额
|
| | | | 426 | | | | | | 195 | | | | | | 574 | | | | | | 1,195 | | |
|
截至2021年12月31日的折旧成本
|
| | | $ | 230 | | | | | $ | 93 | | | | | $ | 379 | | | | | $ | 702 | | |
| | |||||||||||||||||||||||||
| | | |
计算机
设备 |
| |
办公室
家具和 设备 |
| |
租赁权
改进 |
| |
合计
|
| ||||||||||||
| 费用: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2020年1月1日余额
|
| | | $ | 520 | | | | | $ | 280 | | | | | $ | 944 | | | | | $ | 1,744 | | |
|
增补
|
| | | | 44 | | | | | | 6 | | | | | | 6 | | | | | | 56 | | |
|
扣除
|
| | | | (41) | | | | | | — | | | | | | — | | | | | | (41) | | |
|
2020年12月31日余额
|
| | | | 523 | | | | | | 286 | | | | | | 950 | | | | | | 1,759 | | |
| 累计折旧: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2020年1月1日余额
|
| | | | 325 | | | | | | 114 | | | | | | 315 | | | | | | 754 | | |
|
增补
|
| | | | 84 | | | | | | 60 | | | | | | 144 | | | | | | 288 | | |
|
扣除
|
| | | | (28) | | | | | | — | | | | | | — | | | | | | (28) | | |
|
2020年12月31日余额
|
| | | | 381 | | | | | | 174 | | | | | | 459 | | | | | | 1,014 | | |
|
截至2020年12月31日的折旧成本
|
| | | $ | 142 | | | | | $ | 112 | | | | | $ | 491 | | | | | $ | 745 | | |
| | | |
12月31日,
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
|
租赁负债利息支出
|
| | | $ | 51 | | | | | $ | 27 | | |
|
租赁现金流出总额
|
| | | $ | 625 | | | | | $ | 684 | | |
| | | |
使用权
租赁办公室 |
| |
累计
折旧 |
| |
使用权
资产净额 |
| |||||||||
|
截至2020年1月1日的余额
|
| | | $ | 2,420 | | | | | $ | (346) | | | | | $ | 2,074 | | |
|
加法
|
| | | | 745 | | | | | | (619) | | | | | | 126 | | |
|
处置
|
| | | | (575) | | | | | | 549 | | | | | | (26) | | |
|
租金存款
|
| | | | (20) | | | | | | — | | | | | | (20) | | |
|
截至2020年12月31日的余额
|
| | | | 2,570 | | | | | | (416) | | | | | | 2,154 | | |
|
加法
|
| | | | 305 | | | | | | (519) | | | | | | (214) | | |
|
修改
|
| | | | 49 | | | | | | — | | | | | | 49 | | |
|
租金存款
|
| | | | (6) | | | | | | — | | | | | | (6) | | |
|
截至2021年12月31日的余额
|
| | | $ | 2,918 | | | | | $ | (935) | | | | | $ | 1,983 | | |
| | | |
商誉
|
| |
技术
|
| |
贸易
姓名 |
| |
顾客
关系 |
| |
顾客
数据库 |
| |
合计
|
| ||||||||||||||||||
| 费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
截至2021年1月1日的余额
|
| | | $ | 2,298 | | | | | $ | 378 | | | | | $ | 85 | | | | | $ | 2,658 | | | | | $ | 200 | | | | | $ | 5,619 | | |
|
最初合并的公司
|
| | | | 5,723 | | | | | | 1,763 | | | | | | — | | | | | | 850 | | | | | | — | | | | | | 8,336 | | |
|
采购
|
| | | | — | | | | | | 1,368 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,368 | | |
|
截至2021年12月31日的余额
|
| | | | 8,021 | | | | | | 3,509 | | | | | | 85 | | | | | | 3,508 | | | | | | 200 | | | | | | 15,323 | | |
|
累计摊销和减值:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
截至2021年1月1日的余额
|
| | | | — | | | | | | 378 | | | | | | 69 | | | | | | 1,115 | | | | | | 91 | | | | | | 1,653 | | |
|
当年确认的摊销
|
| | | | — | | | | | | — | | | | | | 16 | | | | | | 257 | | | | | | 80 | | | | | | 353 | | |
|
截至2021年12月31日的余额
|
| | | | — | | | | | | 378 | | | | | | 85 | | | | | | 1,372 | | | | | | 171 | | | | | | 2,006 | | |
|
2021年12月31日摊余成本
|
| | | $ | 8,021 | | | | | $ | 3,131 | | | | | $ | — | | | | | $ | 2,136 | | | | | $ | 29 | | | | | $ | 13,317 | | |
| | | |
商誉
|
| |
技术
|
| |
贸易
姓名 |
| |
顾客
关系 |
| |
顾客
数据库 |
| |
合计
|
| ||||||||||||||||||
| 费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
截至2020年1月1日的余额
|
| | | $ | 2,298 | | | | | $ | 378 | | | | | $ | 85 | | | | | $ | 2,658 | | | | | $ | 200 | | | | | $ | 5,619 | | |
|
采购
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
截至2020年12月31日的余额
|
| | | | 2,298 | | | | | | 378 | | | | | | 85 | | | | | | 2,658 | | | | | | 200 | | | | | | 5,619 | | |
| 累计摊销和减值: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
截至2020年1月1日的余额
|
| | | | — | | | | | | 378 | | | | | | 53 | | | | | | 858 | | | | | | — | | | | | | 1,289 | | |
|
当年确认的摊销
|
| | | | — | | | | | | — | | | | | | 16 | | | | | | 257 | | | | | | 91 | | | | | | 364 | | |
|
截至2020年12月31日的余额
|
| | | | — | | | | | | 378 | | | | | | 69 | | | | | | 1,115 | | | | | | 91 | | | | | | 1,653 | | |
|
2020年12月31日摊余成本
|
| | | $ | 2,298 | | | | | $ | — | | | | | $ | 16 | | | | | $ | 1,543 | | | | | $ | 109 | | | | | $ | 3,966 | | |
| | | |
12月31日,
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
|
存款(*)
|
| | | $ | 658 | | | | | $ | 499 | | |
|
其他
|
| | | | 9 | | | | | | 19 | | |
| | | | | $ | 667 | | | | | $ | 518 | | |
| | | |
12月31日,
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
|
雇员和应计薪金
|
| | | $ | 1,807 | | | | | $ | 1,327 | | |
|
应计费用
|
| | | | 725 | | | | | | 370 | | |
|
递延收入
|
| | | | 1,989 | | | | | | 876 | | |
|
客户预付款
|
| | | | 70 | | | | | | — | | |
|
或有考虑(见附注5)
|
| | | | 688 | | | | | | — | | |
|
其他
|
| | | | 271 | | | | | | 71 | | |
| | | | | $ | 5,550 | | | | | $ | 2,644 | | |
| | | |
12月31日,
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
|
或有考虑(见附注5)
|
| | | $ | 687 | | | | | $ | — | | |
|
长期银行贷款(*)
|
| | | | — | | | | | | 326 | | |
| | | | | $ | 687 | | | | | $ | 326 | | |
| | | |
截至12月31日,
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
|
费用–固定缴款计划
|
| | | $ | 544 | | | | | $ | 429 | | |
| | | |
2021
|
| |
2020
|
| ||||||
| 设定受益义务: | | | | | | | | | | | | | |
|
截至1月1日的余额,
|
| | | $ | 1,080 | | | | | $ | 851 | | |
|
当前服务成本
|
| | | | 321 | | | | | | 265 | | |
|
付款
|
| | | | (46) | | | | | | (128) | | |
|
净利息支出
|
| | | | 26 | | | | | | 26 | | |
|
在该期间损益中确认的费用总额
|
| | | | 301 | | | | | | 163 | | |
|
其他综合损失中重新计量的损失----精算损失,净额
|
| | | | 85 | | | | | | 53 | | |
|
汇率变动的影响
|
| | | | 8 | | | | | | 13 | | |
|
截至12月31日的余额,
|
| | | | 1,474 | | | | | | 1,080 | | |
| 计划资产的公允价值: | | | | | | | | | | | | | |
|
截至1月1日的余额,
|
| | | | (71) | | | | | | (59) | | |
|
净利息收入
|
| | | | (2) | | | | | | (2) | | |
|
其他综合收益中重新计量的收益,净额
|
| | | | (4) | | | | | | (2) | | |
|
汇率变动的影响
|
| | | | (3) | | | | | | (4) | | |
|
捐款
|
| | | | (4) | | | | | | (4) | | |
|
截至12月31日的余额,
|
| | | | (84) | | | | | | (71) | | |
| 界定负债净额: | | | | | | | | | | | | | |
|
截至1月1日的余额,
|
| | | | 1,009 | | | | | | 792 | | |
|
当前服务成本
|
| | | | 321 | | | | | | 265 | | |
|
付款
|
| | | | (46) | | | | | | (128) | | |
|
净利息支出
|
| | | | 24 | | | | | | 24 | | |
|
在该期间损益中确认的费用总额
|
| | | | 299 | | | | | | 161 | | |
|
其他综合损失中重新计量的损失–精算损失,净额
|
| | | | 81 | | | | | | 51 | | |
|
汇率变动的影响
|
| | | | 5 | | | | | | 9 | | |
|
捐款
|
| | | | (4) | | | | | | (4) | | |
|
截至12月31日的余额,
|
| | | $ | 1,390 | | | | | $ | 1,009 | | |
| | | |
2021
|
| |
2020
|
| ||||||
| | | |
%
|
| |||||||||
|
贴现率(*)
|
| | | | 2.9 – 2.5 | | | | | | 2.6 – 2.0 | | |
|
预期薪金增加率
|
| | | | 5 | | | | | | 5 | | |
| | | |
年数
|
| |||||||||
|
65岁时的预期寿命
|
| | | | 9.4 – 14.2 | | | | | | 9.6 – 15.2 | | |
| | | |
12月31日,
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| | | |
已发行和未结清
|
| |||||||||
|
普通股
|
| | | | 1,974,544 | | | | | | 1,759,749 | | |
|
系列种子优先股
|
| | | | 698,000 | | | | | | 698,000 | | |
|
A1系列优先股
|
| | | | 1,314,285 | | | | | | 1,314,285 | | |
|
A2系列优先股
|
| | | | 264,983 | | | | | | 264,983 | | |
|
B系列优先股
|
| | | | 2,352,445 | | | | | | 2,352,445 | | |
|
C系列优先股
|
| | | | 3,232,616 | | | | | | 2,000,000 | | |
| | | | | | 9,836,873 | | | | | | 8,389,462 | | |
| | | |
股份数
|
| |||
|
截至2020年1月1日的余额
|
| | | | 8,268,215 | | |
|
将雇员的期权行使为普通股
|
| | | | 121,247 | | |
|
截至2020年12月31日的余额
|
| | | | 8,389,462 | | |
|
发行优先股(见附注16d.1和16d.3)
|
| | | | 1,232,616 | | |
|
发行普通股(见附注16d.2和16d.4)
|
| | | | 183,320 | | |
|
将雇员的期权行使为普通股
|
| | | | 31,475 | | |
|
截至2021年12月31日的余额
|
| | | | 9,836,873 | | |
| | | |
截至12月31日止年度
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
|
加权平均预期期限(年)
|
| | | | 6.05 | | | | | | 6.09 | | |
|
息率
|
| | | | 0.98% | | | | | | 0.69% | | |
|
波动性
|
| | | | 51% | | | | | | 49% | | |
|
股息收益率
|
| | | | — | | | | | | — | | |
| | | |
截至12月31日,
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
|
收益成本
|
| | | $ | 98 | | | | | $ | 95 | | |
|
研究与开发
|
| | | | 184 | | | | | | 208 | | |
|
销售和营销
|
| | | | 348 | | | | | | 262 | | |
|
一般和行政
|
| | | | 305 | | | | | | 257 | | |
| | | | | $ | 935 | | | | | $ | 822 | | |
| | | |
截至12月31日,
|
| |||||||||||||||||||||
| | | |
2021
|
| |
2020
|
| ||||||||||||||||||
| | | |
编号
选择 |
| |
加权
平均 行权价 |
| |
编号
选择 |
| |
加权
平均 行权价 |
| ||||||||||||
| | | | | | | | | |
$
|
| | | | | | | |
$
|
| ||||||
|
年初期权
|
| | | | 982,344 | | | | | | 3.78 | | | | | | 947,090 | | | | | | 3.24 | | |
|
已获批
|
| | | | 223,558 | | | | | | 13.19 | | | | | | 329,175 | | | | | | 4.65 | | |
|
已锻炼
|
| | | | (31,475) | | | | | | 3.19 | | | | | | (121,247) | | | | | | 1.54 | | |
|
没收
|
| | | | (78,752) | | | | | | 4.37 | | | | | | (172,674) | | | | | | 4.05 | | |
|
年底未行使的期权
|
| | | | 1,095,675 | | | | | | 5.67 | | | | | | 982,344 | | | | | | 3.78 | | |
|
年底可行使的期权
|
| | | | 638,297 | | | | | | 3.50 | | | | | | 521,464 | | | | | | 3.18 | | |
| | | |
解决方案
|
| |
平台
|
| |
未分配
|
| |
合计
|
| ||||||||||||
| 截至2021年12月31日止年度 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
订阅
|
| | | $ | 7,259 | | | | | $ | — | | | | | $ | — | | | | | $ | 7,259 | | |
|
SaaS相关专业服务
|
| | | | 574 | | | | | | — | | | | | | — | | | | | | 574 | | |
|
交易平台费用
|
| | | | — | | | | | | 3,284 | | | | | | — | | | | | | 3,284 | | |
|
总收入
|
| | | | 7,833 | | | | | | 3,284 | | | | | | — | | | | | | 11,117 | | |
|
经营亏损
|
| | | $ | (667) | | | | | $ | (10,231) | | | | | $ | (5,450) | | | | | $ | (16,348) | | |
| | | |
解决方案
|
| |
平台
|
| |
未分配
|
| |
合计
|
| ||||||||||||
| 2020年12月31日终了年度 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
订阅
|
| | | $ | 5,900 | | | | | $ | — | | | | | $ | — | | | | | $ | 5,900 | | |
|
SaaS相关专业服务
|
| | | | 521 | | | | | | — | | | | | | — | | | | | | 521 | | |
|
交易平台费用
|
| | | | — | | | | | | 2,088 | | | | | | — | | | | | | 2,088 | | |
|
总收入
|
| | | | 6,421 | | | | | | 2,088 | | | | | | — | | | | | | 8,509 | | |
|
营业收入(亏损)
|
| | | $ | (451) | | | | | $ | (8,784) | | | | | $ | (4,699) | | | | | $ | (13,934) | | |
| | |||||||||||||||||||||||||
| | | |
解决方案
|
| |
平台
|
| |
合计
|
| |||||||||
| 截至2021年12月31日止年度 | | | | | | | | | | | | | | | | | | | |
|
欧洲
|
| | | $ | 4,322 | | | | | $ | — | | | | | $ | 4,322 | | |
|
香港
|
| | | | 198 | | | | | | 3,284 | | | | | | 3,482 | | |
|
美国
|
| | | | 2,725 | | | | | | — | | | | | | 2,725 | | |
|
其他
|
| | | | 588 | | | | | | — | | | | | | 588 | | |
| | | | | $ | 7,833 | | | | | $ | 3,284 | | | | | $ | 11,117 | | |
| | | |
解决方案
|
| |
平台
|
| |
合计
|
| |||||||||
| 2020年12月31日终了年度 | | | | | | | | | | | | | | | | | | | |
|
欧洲
|
| | | $ | 3,724 | | | | | $ | — | | | | | $ | 3,724 | | |
|
香港
|
| | | | 234 | | | | | | 2,088 | | | | | | 2,322 | | |
|
美国
|
| | | | 1,952 | | | | | | — | | | | | | 1,952 | | |
|
其他
|
| | | | 511 | | | | | | — | | | | | | 511 | | |
| | | | | $ | 6,421 | | | | | $ | 2,088 | | | | | $ | 8,509 | | |
| | | |
截至12月31日,
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
|
劳动
|
| | | $ | 2,307 | | | | | $ | 2,101 | | |
|
推广
|
| | | | 35 | | | | | | 314 | | |
|
信用卡费用
|
| | | | 1,182 | | | | | | 677 | | |
|
服务器
|
| | | | 651 | | | | | | 657 | | |
|
服务和工具
|
| | | | 169 | | | | | | 114 | | |
|
旅行
|
| | | | 10 | | | | | | 45 | | |
|
折旧及摊销
|
| | | | 107 | | | | | | 164 | | |
|
股份补偿
|
| | | | 98 | | | | | | 95 | | |
|
其他
|
| | | | 37 | | | | | | 106 | | |
| | | | | $ | 4,596 | | | | | $ | 4,273 | | |
| |
劳动
|
| | | $ | 6,828 | | | | | $ | 5,746 | | |
| |
服务器
|
| | | | 257 | | | | | | 264 | | |
| |
Software
|
| | | | 199 | | | | | | 282 | | |
| |
旅行
|
| | | | 25 | | | | | | 41 | | |
| |
折旧及摊销
|
| | | | 296 | | | | | | 252 | | |
| |
股份补偿
|
| | | | 184 | | | | | | 208 | | |
| |
其他
|
| | | | 33 | | | | | | 117 | | |
| | | | | | $ | 7,822 | | | | | $ | 6,910 | | |
| |
劳动
|
| | | $ | 4,953 | | | | | $ | 4,032 | | |
| |
营销和推广(*)
|
| | | | 1,952 | | | | | | — | | |
| |
数字广告
|
| | | | 535 | | | | | | 509 | | |
| |
旅行
|
| | | | 78 | | | | | | 44 | | |
| |
软件工具
|
| | | | 165 | | | | | | 106 | | |
| |
通信和公关
|
| | | | 21 | | | | | | 15 | | |
| |
折旧及摊销
|
| | | | 536 | | | | | | 755 | | |
| |
股份补偿
|
| | | | 348 | | | | | | 262 | | |
| |
其他
|
| | | | 186 | | | | | | 84 | | |
| | | | | | $ | 8,774 | | | | | $ | 5,807 | | |
| | | |
截至12月31日,
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
|
劳动
|
| | | $ | 3,821 | | | | | $ | 2,270 | | |
|
租金及相关
|
| | | | 373 | | | | | | 485 | | |
|
咨询
|
| | | | 516 | | | | | | 536 | | |
|
办公费用
|
| | | | 145 | | | | | | 285 | | |
|
软件工具
|
| | | | 233 | | | | | | 191 | | |
|
旅行
|
| | | | 30 | | | | | | 18 | | |
|
折旧和摊销
|
| | | | 159 | | | | | | 100 | | |
|
股份补偿
|
| | | | 305 | | | | | | 257 | | |
|
人力资源
|
| | | | 269 | | | | | | 70 | | |
|
坏账
|
| | | | 55 | | | | | | 174 | | |
|
其他
|
| | | | 367 | | | | | | 176 | | |
| | | | | $ | 6,273 | | | | | $ | 4,562 | | |
| | | |
财务报表
职务 |
| |
利润表或
损失 |
| ||||||||||||||||||
| | | |
12月31日,
|
| |
年终
12月31日, |
| ||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| 递延所得税资产: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
结转税款损失
|
| | | $ | 41 | | | | | $ | 49 | | | | | $ | (8) | | | | | $ | (18) | | |
|
雇员福利和其他负债
|
| | | | 199 | | | | | | 153 | | | | | | 46 | | | | | | 25 | | |
|
股份补偿
|
| | | | 337 | | | | | | 268 | | | | | | 69 | | | | | | 58 | | |
|
递延所得税(支出)
|
| | | | | | | | | | | | | | | $ | 107 | | | | | $ | 65 | | |
|
递延所得税资产
|
| | | $ | 577 | | | | | $ | 470 | | | | | | | | | | | | | | |
| | | |
年终
12月31日, |
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
|
目前的税收
|
| | | $ | 97 | | | | | $ | 28 | | |
|
递延税款,另见上文附注21d
|
| | | | (107) | | | | | | (65) | | |
|
以前年度的税款
|
| | | | 14 | | | | | | 296 | | |
| | | | | $ | 4 | | | | | $ | 259 | | |
| | | |
股份数
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
|
普通股加权股数(*)
|
| | | | 1,774,542 | | | | | | 1,690,104 | | |
| | | |
截至12月31日,
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
|
损失
|
| | | $ | 16,358 | | | | | $ | 14,172 | | |
|
优先股股息(见附注16e.2)
|
| | | | 8,211 | | | | | | 6,498 | | |
|
用于计算每股基本亏损和摊薄亏损
|
| | | $ | 24,569 | | | | | $ | 20,670 | | |
| | | |
截至12月31日,
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
|
短期雇员福利
|
| | | $ | 1,736 | | | | | $ | 1,211 | | |
|
股份支付
|
| | | | 275 | | | | | | 218 | | |
|
离职后福利
|
| | | | 29 | | | | | | 20 | | |
| | | | | $ | 2,040 | | | | | $ | 1,449 | | |
|
主要干事和主任人数
|
| | | | 13 | | | | | | 12 | | |
| |
|
|
| | 以色列特拉维夫 | | | /s/Kost Forer Gabbay & Kasierer | |
| | 2022年9月22日 | | | 安永会计师事务所成员 | |
| | | |
12月31日,
2021 |
| |||
| 物业、厂房及设备 | | | | | | | |
| 流动资产 | | | | | | | |
|
现金及现金等价物
|
| | | | 777 | | |
|
应收账款净额
|
| | | | 216 | | |
|
应收Arrival Customs Brokers Ltd.款项。
|
| | | | 614 | | |
|
应收税款
|
| | | | 27 | | |
|
流动资产总额
|
| | | | 1,634 | | |
| 非流动资产 | | | | | | | |
|
物业及设备净额
|
| | | | 6 | | |
|
非流动资产合计
|
| | | | 6 | | |
|
总资产
|
| | | | 1,640 | | |
| 负债和权益 | | | | | | | |
| 流动负债 | | | | | | | |
|
应付账款和应计负债
|
| | | | 934 | | |
|
应缴税款
|
| | | | 98 | | |
|
流动负债合计
|
| | | | 1,032 | | |
| 股权 | | | | | | | |
|
清空美国资本
|
| | | | 5 | | |
|
Clearit-CA母公司投资
|
| | | | 195 | | |
|
留存收益
|
| | | | 412 | | |
|
累计其他综合损失
|
| | | | (4) | | |
|
总股本
|
| | | | 608 | | |
|
负债和权益总额
|
| | | | 1,640 | | |
| | | |
年终
12月31日, 2021 |
| |||
| 收入 | | | | | 3,097 | | |
|
收益成本
|
| | | | 1,396 | | |
|
毛利
|
| | | | 1,701 | | |
|
销售、一般和管理费用
|
| | | | 1,427 | | |
|
其他费用,净额
|
| | | | 7 | | |
|
所得税前所得税拨备前收入
|
| | | | 267 | | |
|
所得税
|
| | | | 112 | | |
|
净收入
|
| | | | 155 | | |
| | | |
年终
12月31日, 2021 |
| |||
|
净收入
|
| | | | 155 | | |
|
外币换算调整数
|
| | | | (4) | | |
|
综合收入
|
| | | | 151 | | |
| | | |
清关-美国
资本 |
| |
Clearit-CA
父母 投资 |
| |
保留
收益 |
| |
累计
其他 综合损失 |
| |
合计
股权 |
| |||||||||||||||
|
截至2020年12月31日的合并股本
|
| | | | 5 | | | | | | 195 | | | | | | 257 | | | | | | — | | | | | | 457 | | |
|
截至2021年12月31日期间的变化:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
综合收益净额
|
| | | | — | | | | | | — | | | | | | 155 | | | | | | (4) | | | | | | 151 | | |
|
截至2021年12月31日的合并股本
|
| | | | 5 | | | | | | 195 | | | | | | 412 | | | | | | (4) | | | | | | 608 | | |
| | | |
年终
12月31日, 2021 |
| |||
| 经营活动产生的现金流量 | | | | | | | |
|
净收入
|
| | | | 155 | | |
| 为将净收益与业务活动提供的现金净额进行核对而作出的调整: | | | | | | | |
|
折旧
|
| | | | 1 | | |
|
免除PPP贷款
|
| | | | (43) | | |
|
应收Arrival Customs Brokers Ltd.账款增加。
|
| | | | (358) | | |
|
应收账款增加,净额
|
| | | | (209) | | |
|
应收税款增加
|
| | | | (52) | | |
|
应付账款和应计负债增加
|
| | | | 843 | | |
|
应缴税款增加
|
| | | | 33 | | |
|
经营活动所产生的现金净额
|
| | | | 370 | | |
| 投资活动产生的现金流量 | | | | | | | |
|
购置财产和设备
|
| | | | (7) | | |
|
投资活动所用现金净额
|
| | | | (7) | | |
|
现金和现金等价物增加
|
| | | | 363 | | |
|
期初现金和现金等价物
|
| | | | 414 | | |
|
期末现金和现金等价物
|
| | | | 777 | | |
| | | |
率
|
| |||
|
家具和固定装置
|
| | | | 20% | | |
| | | |
USD
数千 |
| |||
|
美国
|
| | | | 1,689 | | |
|
加拿大
|
| | | | 1,408 | | |
|
合计
|
| | | | 3,097 | | |
| | | |
12月31日,
2021 |
| |||
| 成本: | | | | | | | |
|
家具和固定装置
|
| | | | 7 | | |
| | | | | | 7 | | |
|
减:累计折旧:
|
| | | | 1 | | |
|
财产和设备净额
|
| | | | 6 | | |
| | | |
年终
12月31日, 2021 |
| |||
|
与购置有关的专业人员费用(见附注1)
|
| | | | 50 | | |
|
免除PPP贷款
|
| | | | (43) | | |
| | | | | | 7 | | |
| | | |
年终
12月31日, 2021 |
| |||
|
加拿大
|
| | | | 425 | | |
|
美国
|
| | | | (158) | | |
| | | | | | 267 | | |
| | | |
年终
12月31日, 2021 |
| |||
|
当前
|
| | | | 112 | | |
|
递延
|
| | | | — | | |
| | | | | | 112 | | |
| | | |
年终
12月31日, 2021 |
| |||
|
加拿大
|
| | | | 100 | | |
|
美国
|
| | | | 12 | | |
| | | | | | 112 | | |
| |
|
|
| | 以色列特拉维夫 | | | /s/Kost Forer Gabbay & Kasierer | |
| | 2022年9月7日 | | | 安永会计师事务所成员 | |
| | | |
12月29日,
2021 |
| |||
|
物业、厂房及设备
|
| | | | | | |
| 当前资产: | | | | | | | |
|
现金及现金等价物
|
| | | $ | 127 | | |
|
应收账款
|
| | | | 37 | | |
|
其他应收款
|
| | | | 15 | | |
|
合计流动资产
|
| | | | 179 | | |
|
物业及设备净额
|
| | | | 4 | | |
|
合计物业、厂房及设备
|
| | | $ | 183 | | |
|
负债和股东权益
|
| | | | | | |
| 流动负债: | | | | | | | |
|
递延收入
|
| | | $ | 6 | | |
|
其他应付账款
|
| | | | 23 | | |
|
合计流动负债
|
| | | | 29 | | |
| 成员权益: | | | | | | | |
|
成员权益
|
| | | | * | | |
|
留存收益
|
| | | | 154 | | |
|
合计成员权益
|
| | | | 154 | | |
|
合计负债和成员权益
|
| | | $ | 183 | | |
| | | |
从
2021年1月1日至 2021年12月29日 |
| |||
|
收入
|
| | | | 2,408 | | |
|
收益成本
|
| | | | 833 | | |
|
毛利
|
| | | | 1,575 | | |
| 营业费用: | | | | | | | |
|
研究与开发
|
| | | | 542 | | |
|
销售与市场营销
|
| | | | 248 | | |
|
一般和行政
|
| | | | 588 | | |
|
合计营业费用
|
| | | | 1,378 | | |
|
营业收入
|
| | | | 197 | | |
|
财务收入,净额
|
| | | | 1 | | |
|
净收入和综合收入
|
| | | $ | 198 | | |
| | | |
成员"
股权 |
| |
保留
收益 |
| |
合计
|
| |||||||||
|
截至2021年1月1日的余额
|
| | | $ | * | | | | | $ | 390 | | | | | $ | 390 | | |
|
成员的分配
|
| | | | — | | | | | | (434) | | | | | | (434) | | |
|
综合收益总额
|
| | | | — | | | | | | 198 | | | | | | 198 | | |
|
截至2021年12月29日的余额
|
| | | $ | * | | | | | $ | 154 | | | | | $ | 154 | | |
| | | |
期间
自2021年1月1日起 至2021年12月29日 |
| |||
| 经营活动产生的现金流量: | | | | | | | |
|
净收入
|
| | | $ | 198 | | |
|
为调节净收入与业务活动所用现金净额而作出的调整:
|
| | | | | | |
|
折旧
|
| | | | * | | |
|
应收账款减少
|
| | | | 46 | | |
|
其他应收款增加
|
| | | | (5) | | |
|
其他应付账款增加
|
| | | | 6 | | |
|
递延收入增加
|
| | | | 7 | | |
|
经营活动所产生的现金净额
|
| | | | 252 | | |
| 投资活动产生的现金流量: | | | | | | | |
|
购置财产和设备
|
| | | | (4) | | |
|
投资活动所用现金净额
|
| | | | (4) | | |
|
筹资活动产生的现金流量:
|
| | | | | | |
|
成员分配
|
| | | | (434) | | |
|
筹资活动使用的现金净额
|
| | | | (434) | | |
|
现金和现金等价物减少
|
| | | | (186) | | |
|
期初现金和现金等价物
|
| | | | 313 | | |
|
期末现金和现金等价物
|
| | | $ | 127 | | |
| | | |
%
|
|
|
办公家具和计算机设备
|
| |
7% – 10%
|
|
|
租赁改进
|
| |
见下文
|
|
| | | |
12月29日,
2021 |
| |||
| 费用: | | | | | | | |
|
办公家具和计算机设备
|
| | | $ | 21 | | |
|
租赁改进
|
| | | | 68 | | |
| | | | | | 89 | | |
| 累计折旧: | | | | | | | |
| | | | | | 85 | | |
|
折旧成本
|
| | | $ | 4 | | |
|
成员
|
| |
损益
百分比 |
| |||
|
成员1
|
| | | | 50% | | |
|
成员2
|
| | | | 50% | | |
| | | | | | 100% | | |
| | | |
6月30日,
2022 |
| |
9月30日,
2021 |
| ||||||
| | | |
(未经审计)
(重述) |
| | | | | | | |||
| 资产: | | | | | | | | | | | | | |
| 当前资产: | | | | | | | | | | | | | |
|
现金
|
| | | $ | 228,350 | | | | | $ | — | | |
|
预付费用
|
| | | | 255,222 | | | | | | — | | |
|
递延发行费用
|
| | | | — | | | | | | 208,199 | | |
|
流动资产总额
|
| | | | 483,572 | | | | | | 208,199 | | |
|
预付费用,非流动
|
| | | | 54,802 | | | | | | — | | |
|
信托账户持有的有价证券
|
| | | | 116,310,252 | | | | | | — | | |
|
总资产
|
| | | $ | 116,848,626 | | | | | $ | 208,199 | | |
| 负债和股东(赤字)权益 | | | | | | | | | | | | | |
| 流动负债: | | | | | | | | | | | | | |
|
应计发行成本和费用
|
| | | $ | 1,596,522 | | | | | | 22,318 | | |
|
本票-关联方
|
| | | | 1,014,945 | | | | | | 175,827 | | |
|
应付关联方款项
|
| | | | 85,000 | | | | | | — | | |
|
流动负债合计
|
| | | | 2,696,467 | | | | | | 198,145 | | |
|
递延承销佣金
|
| | | | 4,025,000 | | | | | | — | | |
|
负债总额
|
| | | | 6,721,467 | | | | | | 198,145 | | |
| 承付款项和意外开支(附注7) | | | | | | | | | | | | | |
|
可能赎回的普通股,分别为2022年6月30日和2021年9月30日的11,500,000股和0股。
|
| | | | 116,310,252 | | | | | | — | | |
| 股东(赤字)权益: | | | | | | | | | | | | | |
|
优先股,面值0.0001美元;核准1000000股;未发行
和杰出的 |
| | | | — | | | | | | — | | |
|
普通股,面值0.0001美元;核准股份100000000股;3075000股
已发行和流通在外的股份(不包括11,500,000股和0股 可能赎回)的日期为2022年6月30日和2021年9月30日, 分别。 |
| | | | 308 | | | | | | 308 | | |
|
额外实收资本
|
| | | | — | | | | | | 24,692 | | |
|
累计赤字
|
| | | | (6,183,401) | | | | | | (14,946) | | |
|
股东(赤字)权益共计
|
| | | | (6,183,093) | | | | | | 10,054 | | |
|
负债总额和股东(赤字)权益
|
| | | $ | 116,848,626 | | | | | $ | 208,199 | | |
| | | |
三个月
已结束 6月30日, 2022 |
| |
三个月
已结束 6月30日, 2021 |
| |
九个月
已结束 6月30日, 2022 |
| |
对于
期间从 2月23日, 2021 (开始)至 6月30日, 2021 |
| ||||||||||||
| | | |
(重述)
|
| | | | | | | |
(重述)
|
| | | | | | | ||||||
|
组建和业务费用
|
| | | $ | 2,242,839 | | | | | $ | 240 | | | | | $ | 3,166,891 | | | | | $ | 7,067 | | |
|
业务损失
|
| | | | (2,242,839) | | | | | | (240) | | | | | | (3,166,891) | | | | | | (7,067) | | |
| 其他收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
超额分配单位的公允价值变动
|
| | | | — | | | | | | — | | | | | | 44,550 | | | | | | — | | |
|
信托账户赚取的利息收入
|
| | | | 147,531 | | | | | | — | | | | | | 160,252 | | | | | | — | | |
|
其他收入共计
|
| | | | 147,531 | | | | | | — | | | | | | 204,802 | | | | | | — | | |
|
净损失
|
| | | $ | (2,095,308) | | | | | $ | (240) | | | | | $ | (2,962,089) | | | | | $ | (7,067) | | |
|
基本和稀释加权平均流通股,可赎回的普通股
|
| | | | 11,500,000 | | | | | | — | | | | | | 10,919,414 | | | | | | — | | |
|
每股普通股基本和摊薄净亏损
可能的赎回 |
| | | $ | (0.14) | | | | | $ | — | | | | | $ | (0.21) | | | | | $ | — | | |
|
基本和稀释加权平均流通股,不可赎回普通股
|
| | | | 3,075,000 | | | | | | 2,700,000 | | | | | | 3,048,901 | | | | | | 2,700,000 | | |
|
每股不可赎回普通股基本和摊薄净亏损
|
| | | $ | (0.14) | | | | | $ | (0.00) | | | | | $ | (0.21) | | | | | $ | (0.00) | | |
| | | |
普通股
|
| |
附加
实收 资本 |
| |
累计
赤字 |
| |
股东"
股权 (赤字) |
| ||||||||||||||||||
| | | |
股份
|
| |
金额
|
| ||||||||||||||||||||||||
|
截至2021年10月1日的余额
|
| | | | 3,075,000 | | | | | $ | 308 | | | | | $ | 24,692 | | | | | $ | (14,946) | | | | | $ | 10,054 | | |
|
分配给公开认股权证的收益
|
| | | | — | | | | | | — | | | | | | 8,165,000 | | | | | | — | | | | | | 8,165,000 | | |
|
分配给私募认股权证的收益
|
| | | | — | | | | | | — | | | | | | 5,000,000 | | | | | | — | | | | | | 5,000,000 | | |
|
锚定投资者和远期购买者的激励措施
|
| | | | — | | | | | | — | | | | | | 4,073,565 | | | | | | — | | | | | | 4,073,565 | | |
|
分配给认股权证的发行成本
|
| | | | — | | | | | | — | | | | | | (956,456) | | | | | | — | | | | | | (956,456) | | |
|
按赎回价值重新计算可赎回股份
|
| | | | — | | | | | | — | | | | | | (16,306,801) | | | | | | (3,048,576) | | | | | | (19,355,377) | | |
|
净损失
|
| | | | — | | | | | | — | | | | | | — | | | | | | (169,564) | | | | | | (169,564) | | |
|
截至2021年12月31日的余额
|
| | | | 3,075,000 | | | | | | 308 | | | | | | — | | | | | | (3,233,086) | | | | | | (3,232,778) | | |
|
按赎回价值重新计算可赎回股份
|
| | | | (10,259) | | | | | | (10,259) | | | | | | | | | | | | | | | | | | | | |
|
净损失
|
| | | | — | | | | | | — | | | | | | — | | | | | | (697,217) | | | | | | (697,217) | | |
|
截至2022年3月31日的余额
|
| | | | 3,075,000 | | | | | | 308 | | | | | | — | | | | | | (3,940,562) | | | | | | (3,940,254) | | |
|
按赎回价值重新计算可赎回股份
|
| | | | (147,531) | | | | | | (147,531) | | | | | | | | | | | | | | | | | | | | |
|
净损失(经重报)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2,095,308) | | | | | | (2,095,308) | | |
|
截至2022年6月30日的余额(重报)
|
| | | | 3,075,000 | | | | | $ | 308 | | | | | $ | — | | | | | $ | (6,183,401) | | | | | $ | (6,183,093) | | |
| | | |
普通股
|
| |
附加
实收 资本 |
| |
累计
赤字 |
| |
股东"
股权 |
| ||||||||||||||||||
| | | |
股份
|
| |
金额
|
| ||||||||||||||||||||||||
|
截至2021年2月23日的余额(期初)
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
向保荐人发行的普通股
|
| | | | 2,875,000 | | | | | | 288 | | | | | | 24,712 | | | | | | — | | | | | | 25,000 | | |
|
发行有代表性的股份
|
| | | | 200,000 | | | | | | 20 | | | | | | (20) | | | | | | — | | | | | | — | | |
|
净损失
|
| | | | — | | | | | | — | | | | | | — | | | | | | (6,827) | | | | | | (6,827) | | |
|
截至2021年3月31日的余额
|
| | | | 3,075,000 | | | | | | 308 | | | | | | 24,692 | | | | | | (6,827) | | | | | | 18,173 | | |
|
净损失
|
| | | | — | | | | | | — | | | | | | — | | | | | | (240) | | | | | | (240) | | |
|
截至2021年6月30日的余额
|
| | | | 3,075,000 | | | | | $ | 308 | | | | | $ | 24,692 | | | | | $ | (7,067) | | | | | $ | 17,933 | | |
| | | |
九个月
已结束 6月30日, 2022 |
| |
对于
期间从 2月23日, 2021 (成立) 通过 6月30日, 2021 |
| ||||||
| 经营活动产生的现金流量: | | | | | | | | | | | | | |
|
净损失(经重报)
|
| | | $ | (2,962,089) | | | | | $ | (7,067) | | |
| 为将净亏损与业务活动所用现金净额进行核对而作出的调整: | | | | | | | | | | | | | |
|
保荐人为换取发行普通股而支付的组建费用
|
| | | | — | | | | | | 6,827 | | |
|
由保证人贷款支付的组建费用
|
| | | | — | | | | | | 240 | | |
|
信托账户持有的有价证券所赚取的利息
|
| | | | (160,252) | | | | | | — | | |
|
流动资产和负债变动:
|
| | | | | | | | | | | | |
|
预付资产
|
| | | | (310,024) | | | | | | — | | |
|
应付关联方款项
|
| | | | 85,000 | | | | | | — | | |
|
应计发行成本和费用(重报)
|
| | | | 1,574,204 | | | | | | — | | |
|
经营活动所用现金净额
|
| | |
|
(1,773,161)
|
| | | | | — | | |
| 投资活动产生的现金流量: | | | | | | | | | | | | | |
|
存入信托账户的本金
|
| | | | (116,150,000) | | | | | | — | | |
|
投资活动所用现金净额
|
| | |
|
(116,150,000)
|
| | | | | — | | |
| 筹资活动产生的现金流量: | | | | | | | | | | | | | |
|
首次公开发行收益,扣除成本
|
| | | | 112,655,450 | | | | | | — | | |
|
私募收益
|
| | | | 5,000,000 | | | | | | — | | |
|
发放关联方贷款的收益
|
| | | | 1,014,945 | | | | | | — | | |
|
向关联方支付本票
|
| | | | (182,127) | | | | | | — | | |
|
支付递延发行费用
|
| | | | (336,757) | | | | | | — | | |
|
筹资活动提供的现金净额
|
| | |
|
118,151,511
|
| | | | | — | | |
|
现金净变动
|
| | |
|
228,350
|
| | | | | — | | |
|
现金–期初
|
| | | | — | | | | | | — | | |
| 现金–期末 | | | | $ | 228,350 | | | | |
$
|
—
|
| |
| 非现金投资和筹资活动: | | | | | | | | | | | | | |
|
保荐人为换取发行普通股而支付的递延发行费用
股份 |
| | | $ | — | | | | | $ | 18,173 | | |
|
应付递延承销佣金,记入额外实收资本
|
| | | $ | 4,025,000 | | | | | $ | — | | |
|
由保证人贷款支付的递延发行费用
|
| | | $ | 6,300 | | | | | $ | 105,020 | | |
|
锚定投资者和远期购买者的激励措施
|
| | | $ | 4,073,565 | | | | | $ | — | | |
|
发行有代表性的股份
|
| | | $ | — | | | | | $ | 20 | | |
|
须予赎回的A类普通股的重新计量
|
| | | $ | 160,252 | | | | | $ | — | | |
|
截至2022年6月30日的资产负债表
|
| |
如前
已报告 |
| |
调整
|
| |
如重述
|
| |||||||||
|
应计发行成本和费用
|
| | | $ | 1,018,922 | | | | | $ | 577,600 | | | | | $ | 1,596,522 | | |
|
流动负债
|
| | | $ | 2,118,867 | | | | | $ | 577,600 | | | | | $ | 2,696,467 | | |
|
负债总额
|
| | | $ | 6,143,867 | | | | | $ | 577,600 | | | | | $ | 6,721,467 | | |
|
累计赤字
|
| | | $ | (5,605,801) | | | | | $ | (577,600) | | | | | $ | (6,183,401) | | |
|
股东赤字总额
|
| | | $ | (5,605,493) | | | | | $ | (577,600) | | | | | $ | (6,183,093) | | |
|
截至2022年6月30日止三个月的经营报表
|
| |
如前
已报告 |
| |
调整
|
| |
如重述
|
| |||||||||
|
组建和业务费用
|
| | | $ | 1,665,239 | | | | | $ | 577,600 | | | | | $ | 2,242,839 | | |
|
净损失
|
| | | $ | (1,517,708) | | | | | $ | (577,600) | | | | | $ | (2,095,308) | | |
|
每股普通股基本净收益(亏损),可赎回的普通股
|
| | | $ | (0.10) | | | | | $ | (0.04) | | | | | $ | (0.14) | | |
|
每股普通股基本净收益(亏损),不可赎回普通股
|
| | | $ | (0.10) | | | | | $ | (0.04) | | | | | $ | (0.14) | | |
|
截至2022年6月30日止九个月的经营报表
|
| |
如前
已报告 |
| |
调整
|
| |
如重述
|
| |||||||||
|
组建和业务费用
|
| | | $ | 2,589,291 | | | | | $ | 577,600 | | | | | $ | 3,166,891 | | |
|
净损失
|
| | | $ | (2,384,489) | | | | | $ | (577,600) | | | | | $ | (2,962,089) | | |
|
普通股每股基本净亏损
可能的赎回 |
| | | $ | (0.17) | | | | | $ | (0.04) | | | | | $ | (0.21) | | |
|
每股普通股基本净亏损,不可赎回普通股
|
| | | $ | (0.17) | | | | | $ | (0.04) | | | | | $ | (0.21) | | |
| 截至6月30日的三个月股东赤字报表, 2022 |
| |
如前
已报告 |
| |
调整
|
| |
如重述
|
| |||||||||
|
净损失
|
| | | $ | (1,517,708) | | | | | $ | (577,600) | | | | | $ | (2,095,308) | | |
|
累计赤字
|
| | | $ | (5,605,801) | | | | | $ | (577,600) | | | | | $ | (6,183,401) | | |
|
股东赤字总额
|
| | | $ | (5,605,493) | | | | | $ | (577,600) | | | | | $ | (6,183,093) | | |
|
截至2022年6月30日止九个月现金流量表
|
| |
如前
已报告 |
| |
调整
|
| |
如重述
|
| |||||||||
|
净损失
|
| | | $ | (2,384,489) | | | | | $ | (577,600) | | | | | $ | (2,962,089) | | |
|
应计发行成本和费用
|
| | | $ | 996,604 | | | | | $ | 577,600 | | | | | $ | 1,574,204 | | |
| | | |
三个月结束
2022年6月30日 |
| |
三个月结束
2021年6月30日 |
| |
九个月结束
2022年6月30日 |
| |
从
2021年2月23日 (成立)至 2021年6月30日 |
| ||||||||||||||||||||||||||||||||||||
| | | |
可赎回
|
| |
非-
可赎回 |
| |
可赎回
|
| |
非-
可赎回 |
| |
可赎回
|
| |
非-
可赎回 |
| |
可赎回
|
| |
非-
可赎回 |
| ||||||||||||||||||||||||
| | | |
(重述)
|
| | | | | | | | | | | | | |
(重述)
|
| | | | | | | | | | | | | ||||||||||||||||||
| 分子 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
净损失的分配
|
| | | $ | (1,653,245) | | | | | $ | (442,063) | | | | | $ | — | | | | | | (240) | | | | | $ | (2,315,546) | | | | | $ | (646,543) | | | | | $ | — | | | | | $ | (7,067) | | |
| 分母 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
加权平均流通股
|
| | | | 11,500,000 | | | | | | 3,075,000 | | | | | | — | | | | | | 2,700,000 | | | | | | 10,919,414 | | | | | | 3,048,901 | | | | | | — | | | | | | 2,700,000 | | |
|
每股基本和摊薄净亏损
|
| | | $ | (0.14) | | | | | $ | (0.14) | | | | | $ | — | | | | | | — | | | | | $ | (0.21) | | | | | $ | (0.21) | | | | | $ | — | | | | | $ | — | | |
| |
IPO总收益
|
| | | $ | 115,000,000 | | |
| | 减: | | | | | | | |
| |
分配给公开认股权证的收益
|
| | | | (8,165,000) | | |
| |
普通股发行费用
|
| | | | (10,037,915) | | |
| | 加: | | | | | | | |
| |
账面价值对赎回价值的Accretion
|
| | | | 19,355,377 | | |
| |
可赎回的普通股,截至2021年12月31日
|
| | | | 116,152,462 | | |
| | 加: | | | | | | | |
| |
账面价值对赎回价值的Accretion
|
| | | | 10,259 | | |
| |
截至2022年3月31日可赎回的普通股
|
| | | | 116,162,721 | | |
| | 加: | | | | | | | |
| |
账面价值对赎回价值的Accretion
|
| | | | 147,531 | | |
| |
可赎回的普通股,截至2022年6月30日
|
| | | $ | 116,310,252 | | |
| | | |
10月14日,
2021 |
| |||
|
行使价
|
| | | $ | 11.50 | | |
|
股票价格
|
| | | $ | 9.26 | | |
|
波动性
|
| | | | 30.0% | | |
|
任期
|
| | | | 5.00 | | |
|
无风险利率
|
| | | | 0.93% | | |
|
股息收益率
|
| | | | 0.0% | | |
| | | |
6月30日,
2022 |
| |
引用
价格 活跃 市场 (1级) |
| |
重大
其他 可观察 输入 (2级) |
| |
重大
其他 不可观察 输入 (第3级) |
| ||||||||||||
| 资产: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
信托账户持有的有价证券
|
| | | $ | 116,310,252 | | | | | $ | 116,310,252 | | | | | $ | — | | | | | $ | — | | |
| | | | | $ | 116,310,252 | | | | | $ | 116,310,252 | | | | | $ | — | | | | | $ | — | | |
|
输入
|
| |
10月14日,
2021 |
| |||
|
无风险利率
|
| | | | 0.04% | | |
|
预期任期(年)
|
| | | | 0.12 | | |
|
预期波动
|
| | | | 5.0% | | |
|
行使价
|
| | | $ | 10.00 | | |
|
单价
|
| | | $ | 10.00 | | |
|
输入
|
| |
10月20日,
2021 |
| |||
|
无风险利率
|
| | | | 0.04% | | |
|
预期任期(年)
|
| | | | 0.11 | | |
|
预期波动
|
| | | | 5.0% | | |
|
行使价
|
| | | $ | 10.00 | | |
|
单价
|
| | | $ | 10.00 | | |
| | | |
超额分配
责任 |
| |||
|
截至2021年10月1日的公允价值
|
| | | $ | — | | |
|
IPO发行时超额配售负债的初始公允价值
|
| | | | 105,450 | | |
|
公允价值变动
|
| | | | (44,550) | | |
|
行使时记入股东(赤字)权益
|
| | | | (60,900) | | |
|
截至2022年6月30日的公允价值
|
| | | $ | — | | |
| | 物业、厂房及设备 | | | | | | | |
| |
递延发行费用
|
| | | $ | 208,199 | | |
| |
总资产
|
| | | $ | 208,199 | | |
| | 负债和股东权益 | | | | | | | |
| | 流动负债: | | | | | | | |
| |
应计发行成本和费用
|
| | | $ | 22,318 | | |
| |
本票-关联方
|
| | | | 175,827 | | |
| |
流动负债合计
|
| | | | 198,145 | | |
| | 承付款项和意外开支(附注6) | | | | | | | |
| | 股东权益: | | | | | | | |
| |
优先股,面值0.0001美元;核准1000000股;未发行和未发行
|
| | | | — | | |
| |
普通股,面值0.0001美元;核准的100000000股;已发行和未发行的3075000股(1)
|
| | | | 308 | | |
| |
额外实收资本
|
| | | | 24,692 | | |
| |
累计赤字
|
| | | | (14,946) | | |
| |
股东权益合计
|
| | | | 10,054 | | |
| |
负债和股东权益共计
|
| | | $ | 208,199 | | |
| |
组建和业务费用
|
| | | $ | 14,946 | | |
| |
净损失
|
| | | $ | (14,946) | | |
| |
基本和稀释加权平均流通股(1)
|
| | | | 2,700,000 | | |
| |
每股基本和摊薄净亏损
|
| | | $ | (0.01) | | |
| | | |
普通股
|
| |
附加
实收 资本 |
| |
累计
赤字 |
| |
股东"
股权 |
| ||||||||||||||||||
| | | |
股份(1)
|
| |
金额
|
| ||||||||||||||||||||||||
|
截至2021年2月23日的余额(期初)
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
向保荐人发行的普通股
|
| | | | 2,875,000 | | | | | | 288 | | | | | | 24,712 | | | | | | — | | | | | | 25,000 | | |
|
发行有代表性的股份
|
| | | | 200,000 | | | | | | 20 | | | | | | (20) | | | | | | — | | | | | | — | | |
|
净损失
|
| | | | — | | | | | | — | | | | | | — | | | | | | (14,946) | | | | | | (14,946) | | |
|
截至2021年9月30日的余额
|
| | | | 3,075,000 | | | | | $ | 308 | | | | | $ | 24,692 | | | | | $ | (14,946) | | | | | $ | 10,054 | | |
| | 经营活动产生的现金流量: | | | | | | | |
| |
净损失
|
| | | $ | (14,946) | | |
| |
经营资产和负债的变化:
|
| | | | | | |
| |
保荐人为换取发行普通股而支付的组建费用
|
| | | | 6,827 | | |
| |
保荐期票支付的营业成本
|
| | | | 8,119 | | |
| |
经营活动所用现金净额
|
| | | | — | | |
| |
现金净变动
|
| | | | — | | |
| |
期初现金
|
| | | | — | | |
| |
现金,期末
|
| | | $ | — | | |
| | 补充披露现金流量信息: | | | | | | | |
| |
保荐人为换取发行普通股而支付的递延发行费用
|
| | | $ | 18,173 | | |
| |
保荐期票支付的递延发行费用
|
| | | $ | 167,708 | | |
| |
列入应计发行费用和开支的递延发行费用
|
| | | $ | 22,318 | | |
| |
发行有代表性的股份
|
| | | $ | 20 | | |
| | | |
页
|
| |||
| | | | | A-4 | | | |
| | | | | A-4 | | | |
| | | | | A-5 | | | |
| | | | | A-5 | | | |
| | | | | A-5 | | | |
| | | | | A-6 | | | |
| | | | | A-6 | | | |
| | | | | A-6 | | | |
| | | | | A-6 | | | |
| | | | | A-6 | | | |
| | | | | A-7 | | | |
| | | | | A-8 | | | |
| | | | | A-9 | | | |
| | | | | A-9 | | | |
| | | | | A-11 | | | |
| | | | | A-11 | | | |
| | | | | A-11 | | | |
| | | | | A-12 | | | |
| | | | | A-14 | | | |
| | | | | A-14 | | | |
| | | | | A-15 | | | |
| | | | | A-15 | | | |
| | | | | A-16 | | | |
| | | | | A-18 | | | |
| | | | | A-19 | | | |
| | | | | A-19 | | | |
| | | | | A-19 | | | |
| | | | | A-19 | | | |
| | | | | A-21 | | | |
| | | | | A-22 | | | |
| | | | | A-22 | | | |
| | | | | A-24 | | | |
| | | | | A-25 | | | |
| | | | | A-28 | | | |
| | | | | A-28 | | | |
| | | | | A-29 | | | |
| | | | | A-29 | | | |
| | | | | A-29 | | | |
| | | | | A-29 | | | |
| | | | | A-30 | | | |
| | | | | A-30 | | | |
| | | |
页
|
| |||
| | | | | A-30 | | | |
| | | | | A-30 | | | |
| | | | | A-30 | | | |
| | | | | A-31 | | | |
| | | | | A-31 | | | |
| | | | | A-31 | | | |
| | | | | A-32 | | | |
| | | | | A-32 | | | |
| | | | | A-33 | | | |
| | | | | A-33 | | | |
| | | | | A-34 | | | |
| | | | | A-34 | | | |
| | | | | A-34 | | | |
| | | | | A-34 | | | |
| | | | | A-34 | | | |
| | | | | A-35 | | | |
| | | | | A-35 | | | |
| | | | | A-35 | | | |
| | | | | A-35 | | | |
| | | | | A-36 | | | |
| | | | | A-36 | | | |
| | | | | A-37 | | | |
| | | | | A-37 | | | |
| | | | | A-37 | | | |
| | | | | A-38 | | | |
| | | | | A-38 | | | |
| | | | | A-38 | | | |
| | | | | A-38 | | | |
| | | | | A-39 | | | |
| | | | | A-39 | | | |
| | | | | A-39 | | | |
| | | | | A-39 | | | |
| | | | | A-40 | | | |
| | | | | A-40 | | | |
| | | | | A-40 | | | |
| | | | | A-40 | | | |
| | | | | A-40 | | | |
| | | | | A-42 | | | |
| | | | | A-43 | | | |
| | | | | A-44 | | | |
| | | | | A-45 | | | |
| | | | | A-45 | | | |
| | | |
页
|
| |||
| | | | | A-46 | | | |
| | | | | A-46 | | | |
| | | | | A-46 | | | |
| | | | | A-46 | | | |
| | | | | A-46 | | | |
| | | | | A-47 | | | |
| | | | | A-47 | | | |
| | | | | A-47 | | | |
| | | | | A-47 | | | |
| | | | | A-47 | | | |
| | | | | A-47 | | | |
| | | | | A-48 | | | |
| | | | | A-49 | | | |
| | | | | A-50 | | | |
| | | | | A-50 | | | |
| | | | | A-50 | | | |
| | | | | A-50 | | | |
| | | | | A-50 | | | |
| | | | | A-51 | | | |
| | | | | A-51 | | | |
| | | | | A-51 | | | |
| | | | | A-51 | | | |
| | | | | A-52 | | | |
| | | | | A-53 | | | |
| | | | | A-54 | | | |
| | | | | A-54 | | | |
| | | | | A-54 | | | |
| | | | | A-55 | | | |
| | | | | A-55 | | | |
| | | | | A-55 | | | |
| | | | | A-56 | | | |
| | | | | A-56 | | | |
| | | | | A-56 | | | |
| | | | | A-57 | | | |
| | | | | A-57 | | | |
| | | | | A-57 | | | |
| | | | | A-57 | | | |
| | | | | A-58 | | | |
| | | | | A-58 | | | |
| | | | | A-58 | | | |
| | | | | A-59 | | | |
| | | | | A-59 | | | |
| | | | | A-59 | | | |
| | | |
页
|
| |||
| | | | | A-59 | | | |
| | | | | A-59 | | | |
| | | | | A-59 | | | |
| | | | | A-60 | | | |
| | | | | A-60 | | | |
| | | | | A-60 | | | |
| | | | | 签名: | | |
/s/Ezra Gardner
姓名:Ezra Gardner
|
|
| | | | | | | | 职务:首席执行官 | |
| | | | | 签名: | | |
/s/Zvi Schreiber
姓名:Zvi Schreiber
|
|
| | | | | | | | 职务:主任 | |
| | | | | 签名: | | |
/s/Zvi Schreiber
姓名:Zvi Schreiber
|
|
| | | | | | | | 职务:主任 | |
| | | | | 签名: | | |
/s/Zvi Schreiber
姓名:Zvi Schreiber
|
|
| | | | | | | | 职务:主任 | |
| |
“适用法律”
|
| | 就任何人而言,指适用于该人的任何政府当局的法律、法规、条例、规则、规例、许可证、证明书、判决、决定、法令或命令的所有条文。 | |
| |
“文章”
|
| | 指根据本章程及本章程不时更改或增补的经修订及重述的本公司章程。 | |
| |
“审计委员会”
|
| | 指根据本章程设立的公司董事会审计委员会或任何继任委员会。 | |
| |
“审计员”
|
| | 指当其时履行公司核数师职责的人(如有的话)。 | |
| |
“票据交换所”
|
| | 指股票(或其存托凭证)在该司法管辖区的证券交易所或交易商间报价系统上市或报价的司法管辖区法律认可的结算所。 | |
| |
“公司”
|
| | 指上述公司。 | |
| |
“公司网站”
|
| | 指公司的网站,其地址或域名已通知会员。 | |
| |
“薪酬委员会”
|
| | 指根据本章程设立的公司董事会薪酬委员会或任何继任委员会。 | |
| |
“指定证券交易所”
|
| | 指公司证券上市交易的任何美国国家证券交易所,包括纳斯达克资本市场。 | |
| |
“董事”
|
| | 指当其时公司的董事。 | |
| |
“股息”
|
| | 指根据本章程决议须就股份支付的任何股息(不论是中期股息或末期股息)。 | |
| |
“电子通讯”
|
| | 指以电子方式发出的通讯,包括以电子方式张贴于本公司的网站,传送至任何号码、地址或互联网网站(包括证券交易委员会的网站),或董事另有决定及批准的其他电子传送方式。 | |
| |
“电子记录”
|
| | 具有与《电子交易法》相同的含义。 | |
| |
“电子交易法”
|
| | 指《开曼群岛电子交易法》(经修订)。 | |
| |
《交易法》
|
| | 指经修订的1934年《美国证券交易法》或任何类似的美国联邦法规及证券交易委员会的规则和条例,均在当时有效。 | |
| |
“独立董事”
|
| | 与指定证券交易所的规则和条例或《交易法》第10A-3条(视情况而定)中的含义相同。 | |
| |
“会员”
|
| | 具有与规约相同的含义。 | |
| |
“备忘录”
|
| | 指经修订及重述的本公司组织章程大纲。 | |
| |
“官员”
|
| | 指获委任在本公司任职的人。 | |
| |
“普通决议”
|
| | 指(i)有权亲自投票的议员,或如任何议员是一个组织,则由其获正式授权的代表投票,或(如允许代理人的话)在股东大会上以代理人投票的方式,以简单多数票通过的决议,或(ii)一项一致通过的书面决议。 | |
| |
“普通股”
|
| | 指公司股本中面值0.00001美元的普通股,并享有本章程规定的权利。 | |
| |
"其他赔偿人”
|
| | 指公司以外的人或实体,可就该等获弥偿人参与公司的管理而向该等获弥偿人提供弥偿、预支开支及/或保险。 | |
| |
“优先股”
|
| | 指公司股本中面值为0.00001美元的优先股。 | |
| |
“会员登记册”
|
| | 指按照本章程备存的会员名册,包括(除非另有说明)任何会员名册的分支机构或副本。 | |
| |
“注册办事处”
|
| | 指当其时公司的注册办事处。 | |
| |
“印章”
|
| | 指公司的法团印章,包括每一份复印印章。 | |
| |
“证券交易委员会”
|
| | 指美国证券交易委员会。 | |
| |
“证券法”
|
| | 指经修订的1933年《美国证券法》或任何类似的美国联邦法规及证券交易委员会的规则和条例,均在当时有效。 | |
| |
“分享”
|
| | 指公司股本中的任何股份,包括普通股、优先股,并包括公司股份的一小部分。 | |
| |
“特别决议”
|
| | 指(i)由有权这样做的议员以不少于三分之二的票数通过的决议, | |
| | | | | 在已妥为发出通知,指明拟将该决议作为特别决议提出的意向的大会上,亲自投票或在允许委托代理人的情况下委托代理人投票,或(ii)一致通过的书面决议。 | |
| |
“规约”
|
| | 指《开曼群岛公司法》(经修订)。 | |
| |
“Treasury Share”
|
| | 指根据章程以公司名义作为库存股持有的股份。 | |
|
姓名
|
| |
地址
|
|
| Ezra Gardner | | | | |
| Omri Cherni | | | | |
| Philip Broenniman | | | | |
| Eugene Dozortsev | | | | |
| Noah G. Levy | | | | |
| |
签署并代表
Gesher I收购公司。:
|
| |
)
)
)
)
)
)
)
)
|
| |
通过埃兹拉·加德纳
董事
|
|
| |
签署并代表
Freightos合并分组I:
|
| |
)
)
)
)
)
)
)
)
|
| |
通过兹维·施莱伯
董事
|
|
| |
董事会建议对第1、2、3和4号提案投“赞成”票。
|
| |
请将您的投票标记为本例所示
|
| |
☒
|
|
| | ☐ | | | ☐反对 | | | ☐弃权 | |
| | ☐ | | | ☐反对 | | | ☐弃权 | |
| | ☐ | | | ☐反对 | | | ☐弃权 | |
| | ☐ | | | ☐反对 | | | ☐弃权 | |