| |
Cayman Islands
|
| |
3826
|
| |
Not Applicable
|
|
| |
(State or Other Jurisdiction of
Incorporation or Organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification Number) |
|
| |
Jonathan B. Stone, Esq.
Paloma Wang, Esq. Skadden, Arps, Slate, Meagher & Flom LLP 42/F, Edinburgh Tower, The Landmark 15 Queen’s Road Central Hong Kong Tel: +852 3740-4700 |
| |
Peter X. Huang, Esq.
Skadden, Arps, Slate, Meagher & Flom LLP 30/F, China World Office 2 No. 1, Jian Guo Men Wai Avenue Beijing 100004, P.R. China Tel: +86 10-6535-5500 |
| |
Jesse Sheley
Joseph Raymond Casey Ram Narayan Louis Rabinowitz Kirkland & Ellis International LLP 26th Floor, Gloucester Tower The Landmark 15 Queen’s Road Central Hong Kong Tel: +852-3761-3300 |
| |
Steve Lin
Kirkland & Ellis International LLP 29th Floor, China World Office 2 No.1 Jian Guo Men Wai Avenue Beijing 100004, P.R. China Tel: +86 10-5737-9300 |
|
| |
CALCULATION OF REGISTRATION FEE
|
| ||||||||||||||||||||||||||||
| |
Title of each class of securities
to be registered |
| | |
Amount to be
registered |
| | |
Proposed maximum
offering price per unit |
| | |
Proposed maximum
aggregate offering price |
| | |
Amount of
registration fee(3) |
| ||||||||||||
| |
PubCo Class A Ordinary Shares
|
| | | | | 127,530,989(1) | | | | | | $ | 9.88 | | | | | | $ | 1,260,006,171.32(2) | | | | | | $ | 116,802.57 | | |
| |
PubCo Class A Ordinary Shares
|
| | | | | 803,622(4) | | | | | | $ | 9.90 | | | | | | $ | 7,955,857.80(5) | | | | | | $ | 737.51 | | |
| |
PubCo Warrants to purchase PubCo Class A Ordinary Shares
|
| | | | | 11,311,390(6) | | | | | | $ | 1.01 | | | | | | $ | 11,424,504.90(7) | | | | | | $ | 1,059.05 | | |
| |
Total
|
| | | | | | | | | | | | | | | | | | $ | 1,279,386,533.02 | | | | | | $ | 118,599.13 | | |
| | | | | Sincerely, | |
| | | | |
Cheng Yin Pan
Chief Executive Officer and Director |
|
| | | |
PAGES
|
| |||
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 8 | | | |
| | | | | 24 | | | |
| | | | | 45 | | | |
| | | | | 46 | | | |
| | | | | 57 | | | |
| | | | | 59 | | | |
| | | | | 62 | | | |
| | | | | 64 | | | |
| | | | | 126 | | | |
| | | | | 132 | | | |
| | | | | 150 | | | |
| | | | | 152 | | | |
| | | | | 185 | | | |
| | | | | 186 | | | |
| | | | | 187 | | | |
| | | | | 189 | | | |
| | | | | 204 | | | |
| | | | | 208 | | | |
| | | | | 219 | | | |
| | | | | 260 | | | |
| | | | | 279 | | | |
| | | | | 294 | | | |
| | | | | 303 | | | |
| | | | | 314 | | | |
| | | | | 320 | | | |
| | | | | 328 | | | |
| | | | | 330 | | | |
| | | | | 333 | | | |
| | | | | 336 | | | |
| | | | | 337 | | | |
| | | | | 338 | | | |
| | | | | 339 | | | |
| | | | | 340 | | | |
| | | |
PAGES
|
| |||
| | | | | 341 | | | |
| | | | | 342 | | | |
| | | | | 343 | | | |
| EXPERTS | | | | | 344 | | |
| | | | | F-1 | | | |
| ANNEXES | | | |||||
|
Annex A:
Business Combination Agreement (filed as Exhibit 2.1 to this proxy statement/prospectus)
|
| | | | | | |
|
Annex B:
Amended and Restated Memorandum and Articles of Association of PubCo (filed as Exhibit 3.1 to this proxy statement/prospectus)
|
| | | | | | |
| | | |
Share Ownership and Voting Power in PubCo(1)(2)(3)(4)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Assuming No Redemptions (Shares)
|
| |
Assuming Maximum Redemptions (Shares)
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Number of
Class A Ordinary Shares |
| |
Share
Ownership % |
| |
Voting
Power % |
| |
Number of
Class B Ordinary Shares |
| |
Share
Ownership % |
| |
Voting
Power % |
| |
Number of
Class A Ordinary Shares |
| |
Share
Ownership % |
| |
Voting
Power % |
| |
Number of
Class B Ordinary Shares |
| |
Share
Ownership % |
| |
Voting
Power % |
| ||||||||||||||||||||||||||||||||||||
|
Prenetics Shareholders
|
| | | | 73,105,428 | | | | | | 52.62% | | | | | | 22.37% | | | | | | 9,890,352 | | | | | | 7.12% | | | | | | 60.52% | | | | | | 73,105,428 | | | | | | 64.72% | | | | | | 24.30% | | | | | | 9,890,352 | | | | | | 8.75% | | | | | | 65.74% | | |
|
Artisan Public Shareholders
|
| | | | 33,934,235 | | | | | | 24.43% | | | | | | 10.38% | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,003,035 | | | | | | 7.08% | | | | | | 2.66% | | | | | | — | | | | | | — | | | | | | — | | |
|
Sponsor and certain Artisan directors(5)
|
| | | | 9,233,558 | | | | | | 6.65% | | | | | | 2.83% | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,233,558 | | | | | | 8.17% | | | | | | 3.07% | | | | | | — | | | | | | — | | | | | | — | | |
|
PIPE Investors
|
| | | | 6,000,000 | | | | | | 4.32% | | | | | | 1.84% | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,000,000 | | | | | | 5.31% | | | | | | 1.99% | | | | | | — | | | | | | — | | | | | | — | | |
|
Forward Purchase Investors(5)
|
| | | | 6,750,000 | | | | | | 4.86% | | | | | | 2.07% | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,750,000 | | | | | | 5.97% | | | | | | 2.24% | | | | | | — | | | | | | — | | | | | | — | | |
|
Pro forma Combined Company Ordinary Shares
|
| | | | 129,023,221 | | | | | | 92.88% | | | | | | 39.48% | | | | | | 9,890,352 | | | | | | 7.12% | | | | | | 60.52% | | | | | | 103,092,021 | | | | | | 91.25% | | | | | | 34.26% | | | | | | 9,890,352 | | | | | | 8.75% | | | | | | 65.74% | | |
| | | |
As of September 30, 2021
|
| |||
| Balance Sheet Data: | | | | | | | |
|
Cash
|
| | | $ | 227,157 | | |
|
Investments held in trust account
|
| | | $ | 339,362,925 | | |
|
Total assets
|
| | | $ | 340,418,018 | | |
|
Warrant liabilities
|
| | | $ | 19,690,172 | | |
|
Derivative liability – forward purchase agreement
|
| | | $ | 1,111,201 | | |
|
Total liabilities
|
| | | $ | 34,473,791 | | |
|
Class A ordinary shares subject to possble redemption
|
| | | $ | 339,342,350 | | |
|
Total shareholders’ deficit
|
| | | $ | (33,398,123) | | |
| | | |
Three Months
Ended September 30, 2021 |
| |
For the Period
From February 2, 2021 (Inception) Through September 30, 2021 |
| ||||||
| Statements of Operations Data: | | | | | | | | | | | | | |
|
Loss from operations
|
| | | $ | (1,689,501) | | | | | $ | (2,202,636) | | |
|
Expensed offering costs
|
| | | | — | | | | | | (534,056) | | |
|
Unrealized gain on investments held in trust account
|
| | | | 50,905 | | | | | | 20,575 | | |
|
Change in fair value of derivative liability – forward purchase agreement
|
| | | | (1,723,962) | | | | | | (1,500,843) | | |
|
Change in fair value of warrant liabilities
|
| | | | (741,308) | | | | | | (5,435,602) | | |
|
Net loss
|
| | | $ | (4,103,866) | | | | | $ | (9,652,562) | | |
|
Basic and diluted weighted average shares outstanding
|
| | | | 43,917,793 | | | | | | 24,987,098 | | |
|
Basic and diluted net loss per ordinary share
|
| | | $ | (0.09) | | | | | $ | (0.39) | | |
| | | |
For the Period
From February 2, 2021 (Inception) Through September 30, 2021 |
| |||
| Statement of Cash Flows Data: | | | | | | | |
|
Net cash used in operating activities
|
| | | $ | (1,246,636) | | |
|
Net cash used in investing activities
|
| | | $ | (339,342,350) | | |
|
Net cash provided by financing activities
|
| | | $ | 340,816,143 | | |
| | | |
For the Six Months
Ended June 30, |
| |
For the Years Ended
December 31, |
| ||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
|
Selected Statement of Profit or Loss and Other Comprehensive Income Data:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Revenues
|
| | | $ | 136,477,480 | | | | | $ | 11,980,796 | | | | | $ | 65,179,515 | | | | | $ | 9,233,089 | | |
|
Operating expenses
|
| | | | (110,602,062) | | | | | | (17,133,455) | | | | | | (66,174,641) | | | | | | (30,036,374) | | |
|
Profit/(loss) from operations
|
| | | | 25,875,418 | | | | | | (5,152,659) | | | | | | (995,126) | | | | | | (20,803,285) | | |
|
Finance costs
|
| | | | (422,356) | | | | | | (27,359) | | | | | | (59,567) | | | | | | (69,390) | | |
|
Fair value loss on convertible securities
|
| | | | (29,054,669) | | | | | | — | | | | | | (2,846,750) | | | | | | — | | |
|
Loss before taxation
|
| | | | (3,601,607) | | | | | | (5,180,018) | | | | | | (3,901,443) | | | | | | (20,872,675) | | |
|
Income tax (expense)/credit
|
| | | | (4,258,869) | | | | | | (130,959) | | | | | | 1,937,558 | | | | | | 677,474 | | |
|
Loss for the period/year
|
| | | | (7,860,476) | | | | | | (5,310,977) | | | | | | (1,963,885) | | | | | | (20,195,201) | | |
| Loss attributable to: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Equity shareholders of Prenetics
|
| | | | (7,855,358) | | | | | | (5,308,556) | | | | | | (1,939,689) | | | | | | (20,141,991) | | |
|
Non-controlling interests
|
| | | | (5,118) | | | | | | (2,421) | | | | | | (24,196) | | | | | | (53,210) | | |
|
Loss for the period/year
|
| | | | (7,860,476) | | | | | | (5,310,977) | | | | | | (1,963,885) | | | | | | (20,195,201) | | |
|
Weighted average number of ordinary, shares for the purpose of basic loss per share
|
| | | | 14,543,817 | | | | | | 12,891,569 | | | | | | 13,176,752 | | | | | | 12,891,569 | | |
|
Basic loss per share
|
| | | $ | (0.54) | | | | | $ | (0.41) | | | | | $ | (0.15) | | | | | $ | (1.56) | | |
|
Diluted loss per share
|
| | | $ | (0.54) | | | | | $ | (0.41) | | | | | $ | (0.15) | | | | | $ | (1.56) | | |
| | | |
As of June 30,
2021 |
| |
As of December 31,
|
| ||||||||||||
| |
2020
|
| |
2019
|
| ||||||||||||||
| Selected Statement of Financial Position Data: | | | | | | | | | | | | | | | | | | | |
| Assets | | | | | | | | | | | | | | | | | | | |
|
Non-current assets
|
| | | $ | 39,185,044 | | | | | | 34,926,561 | | | | | | 14,056,248 | | |
|
Current assets
|
| | | | 109,804,442 | | | | | | 43,956,750 | | | | | | 15,630,093 | | |
|
Total assets
|
| | | | 148,989,486 | | | | | | 78,883,311 | | | | | | 29,686,341 | | |
| Liabilities | | | | | | | | | | | | | | | | | | | |
|
Preferred shares classified as non-current liabilities
|
| | | | 356,336,512 | | | | | | — | | | | | | — | | |
|
Other non-current liabilities
|
| | | | 2,339,209 | | | | | | 804,574 | | | | | | 930,559 | | |
|
Current liabilities
|
| | | | 44,417,947 | | | | | | 47,071,730 | | | | | | 11,903,076 | | |
|
Total liabilities
|
| | | | 403,093,668 | | | | | | 47,876,304 | | | | | | 12,833,635 | | |
| Equity | | | | | | | | | | | | | | | | | | | |
|
Total (equity deficiency)/equity attributable to equity shareholders of Prenetics
|
| | | | (254,021,658) | | | | | | 31,084,413 | | | | | | 16,905,916 | | |
|
Non-controlling interests
|
| | | | (82,524) | | | | | | (77,406) | | | | | | (53,210) | | |
|
Total (equity deficiency)/equity
|
| | | | (254,104,182) | | | | | | 31,007,007 | | | | | | 16,852,706 | | |
|
Total equity and liabilities
|
| | | | 148,989,486 | | | | | | 78,883,311 | | | | | | 29,686,341 | | |
| | | |
For the six months ended June 30, 2021
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Prenetics
$ |
| |
Prenetics HK
$ |
| |
WFOE
$ |
| |
VIE
$ |
| |
Other
Subsidiaries $ |
| |
Prenetics
Adjustment $ |
| |
WFOE
Adjustment $ |
| |
VIE
Adjustment $ |
| |
Other
Adjustment $ |
| |
Prenetics
Group $ |
| ||||||||||||||||||||||||||||||
|
Revenue
|
| | | | — | | | | | | 68,848,016 | | | | | | — | | | | | | — | | | | | | 69,086,625 | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,457,161) | | | | | | 136,477,480 | | |
|
Direct costs
|
| | | | — | | | | | | (26,940,064) | | | | | | — | | | | | | — | | | | | | (54,323,753) | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,412,428 | | | | | | (79,851,389) | | |
|
Gross profit
|
| | | | — | | | | | | 41,907,952 | | | | | | — | | | | | | — | | | | | | 14,762,872 | | | | | | — | | | | | | — | | | | | | — | | | | | | (44,733) | | | | | | 56,626,091 | | |
|
Other income and other net
gains/(losses) |
| | | | — | | | | | | (197,745) | | | | | | 3,445 | | | | | | 59 | | | | | | 722,159 | | | | | | — | | | | | | — | | | | | | — | | | | | | (171,875) | | | | | | 356,043 | | |
|
Selling and distribution expenses
|
| | | | — | | | | | | (4,141,439) | | | | | | — | | | | | | — | | | | | | (2,141,804) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,283,243) | | |
|
Research and development
expenses |
| | | | — | | | | | | (2,263,374) | | | | | | — | | | | | | — | | | | | | (670,117) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,933,491) | | |
|
Administrative and other operating expenses
|
| | | | — | | | | | | (11,876,112) | | | | | | (8,996) | | | | | | (222) | | | | | | (9,614,103) | | | | | | — | | | | | | — | | | | | | — | | | | | | (390,549) | | | | | | (21,889,982) | | |
|
Profit/(loss) from
operations |
| | | | — | | | | | | 23,429,282 | | | | | | (5,551) | | | | | | (163) | | | | | | 3,059,007 | | | | | | — | | | | | | — | | | | | | — | | | | | | (607,157) | | | | | | 25,875,418 | | |
|
Finance costs
|
| | | | (340,387) | | | | | | (33,536) | | | | | | — | | | | | | — | | | | | | (72,029) | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,596 | | | | | | (422,356) | | |
|
Fair value loss on convertible securities
|
| | | | 811,819 | | | | | | (29,673,603) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (192,885) | | | | | | (29,054,669) | | |
|
Fair value loss on financial
derivative |
| | | | — | | | | | | (9,750,930) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,750,930 | | | | | | — | | |
|
Loss before taxation
|
| | | | 471,432 | | | | | | (16,028,787) | | | | | | (5,551) | | | | | | (163) | | | | | | 2,986,978 | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,974,484 | | | | | | (3,601,607) | | |
|
Income tax credit/(expense)
|
| | | | — | | | | | | (4,263,574) | | | | | | — | | | | | | — | | | | | | (96) | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,801 | | | | | | (4,258,869) | | |
|
Loss for the period
|
| | | | 471,432 | | | | | | (20,292,361) | | | | | | (5,551) | | | | | | (163) | | | | | | 2,986,882 | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,979,285 | | | | | | (7,860,476) | | |
|
Other comprehensive income
for the period |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Item that may be
reclassified subsequently to profit or loss: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange differences on
translation of: |
| | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
– financial statements of
subsidiaries and joint venture outside Hong Kong |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (147,833) | | | | | | (147,833) | | |
|
Total comprehensive income
for the period |
| | | | 471,432 | | | | | | (20,292,361) | | | | | | (5,551) | | | | | | (163) | | | | | | 2,986,882 | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,831,452 | | | | | | (8,008,309) | | |
| | | |
June 30, 2021
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Prenetics
$ |
| |
Prenetics HK
$ |
| |
WFOE
$ |
| |
VIE
$ |
| |
Other
Subsidiaries $ |
| |
Prenetics
Adjustment $ |
| |
WFOE
Adjustment $ |
| |
VIE
Adjustment $ |
| |
Other
Adjustment $ |
| |
Prenetics
Group $ |
| ||||||||||||||||||||||||||||||
| Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, plant and equipment
|
| | | | — | | | | | | 6,140,480 | | | | | | — | | | | | | — | | | | | | 3,130,877 | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,380 | | | | | | 9,280,737 | | |
|
Intangible assets
|
| | | | — | | | | | | 1,895,834 | | | | | | — | | | | | | — | | | | | | 125,517 | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,497,879 | | | | | | 25,519,230 | | |
|
Goodwill
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,041,369 | | | | | | 4,041,369 | | |
|
Deferred tax assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 64,303 | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,801 | | | | | | 69,104 | | |
|
Investment in WFOE
|
| | | | — | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (500,000) | | | | | | — | | | | | | — | | | | | | — | | |
|
Investment in VIE (note (a))
|
| | | | — | | | | | | 43,940 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (43,940) | | | | | | — | | | | | | — | | |
|
Investment in
subsidiaries |
| | | | 94,300,953 | | | | | | 10,007,241 | | | | | | — | | | | | | — | | | | | | 18,599,819 | | | | | | (94,300,953) | | | | | | — | | | | | | — | | | | | | (28,607,060) | | | | | | — | | |
|
Other non-current
assets |
| | | | — | | | | | | 7,834,110 | | | | | | — | | | | | | — | | | | | | 12,806 | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,572,312) | | | | | | 274,604 | | |
|
Non-current assets
|
| | | | 94,300,953 | | | | | | 26,421,605 | | | | | | — | | | | | | — | | | | | | 21,933,322 | | | | | | (94,300,953) | | | | | | (500,000) | | | | | | (43,940) | | | | | | (8,625,943) | | | | | | 39,185,044 | | |
|
Inventories
|
| | | | — | | | | | | 2,037,451 | | | | | | — | | | | | | — | | | | | | 2,510,249 | | | | | | — | | | | | | — | | | | | | — | | | | | | (428,408) | | | | | | 4,119,292 | | |
|
Trade receivables
|
| | | | — | | | | | | 35,659,470 | | | | | | — | | | | | | — | | | | | | 24,639,913 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 60,299,383 | | |
|
Deposits and
prepayments |
| | | | — | | | | | | 4,446,819 | | | | | | 1,403 | | | | | | 108 | | | | | | 1,134,042 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,582,372 | | |
|
Other receivables
|
| | | | — | | | | | | 67,802 | | | | | | — | | | | | | — | | | | | | 1,871,005 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,938,807 | | |
|
Amount due from a shareholder
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 106,950 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 106,950 | | |
|
Amount due from
WFOE |
| | | | — | | | | | | — | | | | | | 6,108 | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,108) | | | | | | — | | | | | | — | | | | | | — | | |
|
Amounts due from subsidiaries
|
| | | | 53,235,535 | | | | | | 25,462,167 | | | | | | — | | | | | | — | | | | | | 4,897,326 | | | | | | (53,235,533) | | | | | | — | | | | | | — | | | | | | (30,359,495) | | | | | | — | | |
|
Amount due from a joint venture
|
| | | | — | | | | | | 176,227 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 176,227 | | |
|
Cash and cash
equivalents |
| | | | — | | | | | | 29,136,067 | | | | | | 481,365 | | | | | | 43,561 | | | | | | 7,920,418 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 37,581,411 | | |
|
Current assets
|
| | | | 53,235,535 | | | | | | 96,986,003 | | | | | | 488,876 | | | | | | 43,669 | | | | | | 43,079,903 | | | | | | (53,235,533) | | | | | | (6,108) | | | | | | — | | | | | | (30,787,903) | | | | | | 109,804,442 | | |
|
Total assets
|
| | | | 147,536,488 | | | | | | 123,407,608 | | | | | | 488,876 | | | | | | 43,669 | | | | | | 65,013,225 | | | | | | (147,536,486) | | | | | | (506,108) | | | | | | (43,940) | | | | | | (39,413,846) | | | | | | 148,989,486 | | |
| Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preference shares
liabilities |
| | | | 356,143,555 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 192,957 | | | | | | — | | | | | | — | | | | | | — | | | | | | 356,336,512 | | |
|
Deferred tax
liabilities |
| | | | — | | | | | | 536,258 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 536,258 | | |
|
Amount due to immediate holding company
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 13,614,996 | | | | | | — | | | | | | — | | | | | | — | | | | | | (13,614,996) | | | | | | — | | |
|
Lease liabilities
|
| | | | — | | | | | | 1,633,262 | | | | | | — | | | | | | — | | | | | | 169,689 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,802,951 | | |
|
Other non-current liabilities (note (c)/(d))
|
| | | | — | | | | | | 12,398,305 | | | | | | — | | | | | | 4,509,151 | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,509,151) | | | | | | (12,398,305) | | | | | | — | | |
|
Non-current liabilities
|
| | | | 356,143,555 | | | | | | 14,567,825 | | | | | | — | | | | | | 4,509,151 | | | | | | 13,784,685 | | | | | | 192,957 | | | | | | — | | | | | | (4,509,151) | | | | | | (26,013,301) | | | | | | 358,675,721 | | |
|
Trade payables
|
| | | | — | | | | | | 3,881,803 | | | | | | — | | | | | | — | | | | | | 17,625,717 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 21,507,520 | | |
|
Accrued expenses and other current liabilities
|
| | | | — | | | | | | 4,613,658 | | | | | | (108) | | | | | | 924 | | | | | | 11,295,075 | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,700,122) | | | | | | 10,209,427 | | |
|
Deferred
consideration |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,353,016 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,353,016 | | |
|
Amounts due to shareholders
|
| | | | — | | | | | | 53,139 | | | | | | — | | | | | | — | | | | | | 130,357 | | | | | | — | | | | | | — | | | | | | — | | | | | | (53,139) | | | | | | 130,357 | | |
|
Amount due to
WFOE |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,108 | | | | | | — | | | | | | (6,108) | | | | | | — | | | | | | — | | | | | | — | | |
|
Amounts due to subsidiaries
|
| | | | — | | | | | | 601,104 | | | | | | — | | | | | | — | | | | | | 23,686,192 | | | | | | — | | | | | | — | | | | | | — | | | | | | (24,287,296) | | | | | | — | | |
|
Contract liabilities
|
| | | | — | | | | | | 5,409,803 | | | | | | — | | | | | | — | | | | | | 2,691,895 | | | | | | — | | | | | | — | | | | | | — | | | | | | 33,560 | | | | | | 8,135,258 | | |
|
Lease liabilities
|
| | | | — | | | | | | 1,111,778 | | | | | | — | | | | | | — | | | | | | 116,016 | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,223 | | | | | | 1,238,017 | | |
|
Tax payable
|
| | | | — | | | | | | 1,841,511 | | | | | | — | | | | | | — | | | | | | 2,841 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,844,352 | | |
|
Current liabilities
|
| | | | — | | | | | | 17,512,796 | | | | | | (108) | | | | | | 924 | | | | | | 56,907,217 | | | | | | — | | | | | | (6,108) | | | | | | — | | | | | | (29,996,774) | | | | | | 44,417,947 | | |
|
Total liabilities
|
| | | | 356,143,555 | | | | | | 32,080,621 | | | | | | (108) | | | | | | 4,510,075 | | | | | | 70,691,902 | | | | | | 192,957 | | | | | | (6,108) | | | | | | (4,509,151) | | | | | | (56,010,075) | | | | | | 403,093,668 | | |
| Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share capital
(note (a)) |
| | | | 15,344,800 | | | | | | 15,349,780 | | | | | | 480,231 | | | | | | 43,940 | | | | | | 499,996 | | | | | | (15,344,800) | | | | | | (480,231) | | | | | | (43,940) | | | | | | (499,943) | | | | | | 15,349,833 | | |
|
Reserves (note (b)/(d))
|
| | | | (223,951,867) | | | | | | 75,977,207 | | | | | | 8,753 | | | | | | (4,510,346) | | | | | | (6,178,673) | | | | | | (132,384,643) | | | | | | (19,769) | | | | | | 4,509,151 | | | | | | 17,178,696 | | | | | | (269,371,491) | | |
|
Total (equity deficiency)/
equity attributable to equity shareholders of the Company |
| | | | (208,607,067) | | | | | | 91,326,987 | | | | | | 488,984 | | | | | | (4,466,406) | | | | | | (5,678,677) | | | | | | (147,729,443) | | | | | | (500,000) | | | | | | 4,465,211 | | | | | | 16,678,753 | | | | | | (254,021,658) | | |
|
Non-controlling
interests |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (82,524) | | | | | | (82,524) | | |
|
Total (equity deficiency)/
equity |
| | | | (208,607,067) | | | | | | 91,326,987 | | | | | | 488,984 | | | | | | (4,466,406) | | | | | | (5,678,677) | | | | | | (147,729,443) | | | | | | (500,000) | | | | | | 4,465,211 | | | | | | 16,596,229 | | | | | | (254,104,182) | | |
|
Total equity and
liabilities |
| | | | 147,536,488 | | | | | | 123,407,608 | | | | | | 488,876 | | | | | | 43,669 | | | | | | 65,013,225 | | | | | | (147,536,486) | | | | | | (506,108) | | | | | | (43,940) | | | | | | (39,413,846) | | | | | | 148,989,486 | | |
| | | |
For the six months ended June 30, 2021
|
| |||||||||||||||||||||||||||||||||||||||
| | | |
Prenetics
|
| |
Prenetics HK
|
| |
WFOE
|
| |
VIE
|
| |
Other
Subsidiaries |
| |
Consolidation
Adjustment |
| |
Prenetics
Group |
| |||||||||||||||||||||
| | | |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |||||||||||||||||||||
| Operating activities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash (used in)/generated from operations
|
| | | | — | | | | | | (7,704,626) | | | | | | (9,250) | | | | | | 55,150 | | | | | | 7,286,369 | | | | | | (583,558) | | | | | | (955,915) | | |
|
Income tax refund
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,671 | | | | | | — | | | | | | 6,671 | | |
|
Net cash (used in)/generated from operating activities
|
| | | | — | | | | | | (7,704,626) | | | | | | (9,250) | | | | | | 55,150 | | | | | | 7,293,040 | | | | | | (583,558) | | | | | | (949,244) | | |
| Investing activities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payment for purchase of property, plant and equipment
|
| | | | — | | | | | | (2,200,530) | | | | | | — | | | | | | — | | | | | | (2,031,181) | | | | | | — | | | | | | (4,231,711) | | |
|
Proceeds from disposal of property, plant and equipment
|
| | | | — | | | | | | 44,242 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 44,242 | | |
|
Payment for purchase of intangible assets
|
| | | | — | | | | | | (1,472,542) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,472,542) | | |
|
Increase in amount due from a shareholder
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (771) | | | | | | — | | | | | | (771) | | |
|
Interest received
|
| | | | — | | | | | | 2,018 | | | | | | — | | | | | | 59 | | | | | | (59) | | | | | | — | | | | | | 2,018 | | |
|
Net cash (used in)/generated from investing activities
|
| | | | — | | | | | | (3,626,812) | | | | | | — | | | | | | 59 | | | | | | (2,032,011) | | | | | | — | | | | | | (5,658,764) | | |
| Financing activities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital element of lease rentals paid
|
| | | | — | | | | | | (470,821) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (470,821) | | |
|
Interest element of lease rentals paid
|
| | | | — | | | | | | (59,625) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (59,625) | | |
|
Interest paid
|
| | | | — | | | | | | (15) | | | | | | — | | | | | | (15) | | | | | | 15 | | | | | | — | | | | | | (15) | | |
|
Proceeds from issuance of preference shares liabilities
|
| | | | — | | | | | | 25,970,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,970,000 | | |
|
Proceeds from issuance of convertible securities
|
| | | | — | | | | | | 4,980,718 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,980,718 | | |
|
Increase/(decrease) in amounts due to shareholders
|
| | | | — | | | | | | 48,622 | | | | | | — | | | | | | — | | | | | | (51,579) | | | | | | — | | | | | | (2,957) | | |
|
Net cash generated from/(used in) financing activities
|
| | | | — | | | | | | 30,468,879 | | | | | | — | | | | | | (15) | | | | | | (51,564) | | | | | | — | | | | | | 30,417,300 | | |
|
Net increase/(decrease) in cash and cash equivalents
|
| | | | — | | | | | | 19,137,441 | | | | | | (9,250) | | | | | | 55,194 | | | | | | 5,209,465 | | | | | | (583,558) | | | | | | 23,809,292 | | |
|
Cash and cash equivalents at the beginning of the period
|
| | | | — | | | | | | 9,651,347 | | | | | | 480,984 | | | | | | 43,348 | | | | | | 4,314,201 | | | | | | — | | | | | | 14,489,880 | | |
|
Effect of foreign exchange rate changes
|
| | | | — | | | | | | (188,979) | | | | | | 9,631 | | | | | | (54,981) | | | | | | (1,066,990) | | | | | | 583,558 | | | | | | (717,761) | | |
|
Cash and cash equivalents at the end of the period
|
| | | | — | | | | | | 28,599,809 | | | | | | 481,365 | | | | | | 43,561 | | | | | | 8,456,676 | | | | | | — | | | | | | 37,581,411 | | |
| | | |
For the year ended December 31, 2020
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Prenetics HK
$ |
| |
WFOE
$ |
| |
VIE
$ |
| |
Other
Subsidiaries $ |
| |
WFOE
Adjustment $ |
| |
VIE
Adjustment $ |
| |
Other
Adjustment $ |
| |
Total
$ |
| | | ||||||||||||||||||||||||||||
|
Revenue
|
| | | | 35,944,905 | | | | | | — | | | | | | — | | | | | | 29,908,447 | | | | | | — | | | | | | — | | | | | | (673,837) | | | | | | 65,179,515 | | | | | ||||
|
Direct costs
|
| | | | (14,612,185) | | | | | | — | | | | | | — | | | | | | (25,079,099) | | | | | | — | | | | | | — | | | | | | 856,588 | | | | | | (38,834,696) | | | | | ||||
|
Gross profit
|
| | | | 21,332,720 | | | | | | — | | | | | | — | | | | | | 4,829,348 | | | | | | — | | | | | | — | | | | | | 182,751 | | | | | | 26,344,819 | | | | | ||||
|
Other income and other net gains/(losses) (note (b))
|
| | | | (6,017,981) | | | | | | (32,417) | | | | | | (570,584) | | | | | | 1,025,363 | | | | | | — | | | | | | 4,372,746 | | | | | | 907,469 | | | | | | (315,404) | | | | | ||||
|
Share of loss of a joint venture
|
| | | | — | | | | | | — | | | | | | (1,133,321) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,133,321) | | | | | ||||
|
Selling and distribution expenses
|
| | | | (4,944,128) | | | | | | — | | | | | | — | | | | | | (1,548,507) | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,492,635) | | | | | ||||
|
Research and development
expenses |
| | | | (2,681,980) | | | | | | — | | | | | | — | | | | | | (100,143) | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,782,123) | | | | | ||||
|
Administrative and other operating expenses
|
| | | | (11,385,658) | | | | | | (1,644) | | | | | | (2,104) | | | | | | (5,058,687) | | | | | | — | | | | | | — | | | | | | (168,369) | | | | | | (16,616,462) | | | | | ||||
|
(Loss)/profit from operations
|
| | | | (3,697,027) | | | | | | (34,061) | | | | | | (1,706,009) | | | | | | (852,626) | | | | | | — | | | | | | 4,372,746 | | | | | | 921,851 | | | | | | (995,126) | | | | | ||||
|
Finance costs
|
| | | | (33,473) | | | | | | — | | | | | | — | | | | | | (35,020) | | | | | | — | | | | | | — | | | | | | 8,926 | | | | | | (59,567) | | | | | ||||
|
Fair value loss on convertible securities
|
| | | | (2,846,750) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,846,750) | | | | | ||||
|
(Loss)/profit before
taxation |
| | | | (6,577,250) | | | | | | (34,061) | | | | | | (1,706,009) | | | | | | (887,646) | | | | | | — | | | | | | 4,372,746 | | | | | | 930,777 | | | | | | (3,901,443) | | | | | ||||
|
Income tax credit/(expense)
|
| | | | 1,885,807 | | | | | | (543) | | | | | | — | | | | | | (19,128) | | | | | | — | | | | | | — | | | | | | 71,422 | | | | | | 1,937,558 | | | | | ||||
|
(Loss)/profit for the year
|
| | | | (4,691,443) | | | | | | (34,604) | | | | | | (1,706,009) | | | | | | (906,774) | | | | | | — | | | | | | 4,372,746 | | | | | | 1,002,199 | | | | | | (1,963,885) | | | | | ||||
| Other comprehensive income for the year | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
|
Item that may be reclassified subsequently to profit or loss:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
|
Exchange differences on translation of:
|
| | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||
|
– financial statements of subsidiaries and joint venture outside Hong Kong
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,581,372 | | | | | | 1,581,372 | | | | | | | ||
|
Total comprehensive income for the year
|
| | | | (4,691,443) | | | | | | (34,604) | | | | | | (1,706,009) | | | | | | (906,774) | | | | | | — | | | | | | 4,372,746 | | | | | | 2,583,571 | | | | | | (382,513) | | | | | ||||
| | | |
December 31, 2020
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Prenetics HK
$ |
| |
WFOE
$ |
| |
VIE
$ |
| |
Other
Subsidiaries $ |
| |
WFOE
Adjustment $ |
| |
VIE
Adjustment $ |
| |
Other
Adjustment $ |
| |
Prenetics
Group $ |
| | | ||||||||||||||||||||||||||||
| Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
|
Property, plant and equipment
|
| | | | 3,082,559 | | | | | | — | | | | | | — | | | | | | 1,596,291 | | | | | | — | | | | | | — | | | | | | 14,468 | | | | | | 4,693,318 | | | | | ||||
|
Intangible assets
|
| | | | 176,129 | | | | | | — | | | | | | — | | | | | | 57,648 | | | | | | — | | | | | | — | | | | | | 23,861,723 | | | | | | 24,095,500 | | | | | ||||
|
Goodwill
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,993,007 | | | | | | 3,993,007 | | | | | ||||
|
Deferred tax assets
|
| | | | 1,885,807 | | | | | | — | | | | | | — | | | | | | 65,347 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,951,154 | | | | | ||||
|
Amount due from a subsidiary
|
| | | | 7,972,386 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,972,386) | | | | | | — | | | | | ||||
|
Investment in
subsidiaries |
| | | | 10,007,251 | | | | | | — | | | | | | — | | | | | | 18,333,780 | | | | | | — | | | | | | — | | | | | | (28,341,031) | | | | | | — | | | | | ||||
|
Investment in WFOE
|
| | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | (500,000) | | | | | | — | | | | | | — | | | | | | — | | | | | ||||
|
Investment in VIE (note (a))
|
| | | | 43,940 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (43,940) | | | | | | — | | | | | | — | | | | | ||||
|
Other non-current assets
|
| | | | 160,882 | | | | | | — | | | | | | — | | | | | | 32,700 | | | | | | — | | | | | | — | | | | | | — | | | | | | 193,582 | | | | | ||||
|
Non-current assets
|
| | | | 23,828,954 | | | | | | — | | | | | | — | | | | | | 20,085,766 | | | | | | (500,000) | | | | | | (43,940) | | | | | | (8,444,219) | | | | | | 34,926,561 | | | | | ||||
|
Inventories
|
| | | | 682,905 | | | | | | — | | | | | | — | | | | | | 4,234,453 | | | | | | — | | | | | | — | | | | | | (419,781) | | | | | | 4,497,577 | | | | | ||||
|
Trade receivables
|
| | | | 12,189,145 | | | | | | — | | | | | | — | | | | | | 10,325,046 | | | | | | — | | | | | | — | | | | | | 476,536 | | | | | | 22,990,727 | | | | | ||||
|
Deposits and prepayments
|
| | | | 625,103 | | | | | | 1,386 | | | | | | (53) | | | | | | 266,354 | | | | | | — | | | | | | — | | | | | | — | | | | | | 892,790 | | | | | ||||
|
Other receivables
|
| | | | 18,928 | | | | | | — | | | | | | — | | | | | | 779,844 | | | | | | — | | | | | | — | | | | | | — | | | | | | 798,772 | | | | | ||||
|
Amount due from a
shareholder |
| | | | — | | | | | | — | | | | | | — | | | | | | 106,179 | | | | | | — | | | | | | — | | | | | | — | | | | | | 106,179 | | | | | ||||
|
Amount due from WFOE
|
| | | | — | | | | | | 6,032 | | | | | | — | | | | | | — | | | | | | (6,032) | | | | | | — | | | | | | — | | | | | | — | | | | | ||||
|
Amounts due from subsidiaries
|
| | | | 19,081,750 | | | | | | — | | | | | | — | | | | | | 4,612,830 | | | | | | — | | | | | | — | | | | | | (23,694,580) | | | | | | — | | | | | ||||
|
Amount due from a joint venture
|
| | | | 180,825 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 180,825 | | | | | ||||
|
Cash and cash equivalents
|
| | | | 9,651,347 | | | | | | 480,984 | | | | | | 43,348 | | | | | | 4,314,201 | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,489,880 | | | | | ||||
|
Current assets
|
| | | | 42,430,003 | | | | | | 488,402 | | | | | | 43,295 | | | | | | 24,638,907 | | | | | | (6,032) | | | | | | — | | | | | | (23,637,825) | | | | | | 43,956,750 | | | | | ||||
|
Total assets
|
| | | | 66,258,957 | | | | | | 488,402 | | | | | | 43,295 | | | | | | 44,724,673 | | | | | | (506,032) | | | | | | (43,940) | | | | | | (32,082,044) | | | | | | 78,883,311 | | | | | ||||
| Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||
|
Lease liabilities
|
| | | | 578,518 | | | | | | — | | | | | | — | | | | | | 223,195 | | | | | | — | | | | | | — | | | | | | 2,861 | | | | | | 804,574 | | | | | ||||
|
Other non-current liabilities (note
(c)/(d)) |
| | | | 2,647,378 | | | | | | — | | | | | | 4,453,628 | | | | | | 13,434,774 | | | | | | — | | | | | | (4,453,628) | | | | | | (16,082,152) | | | | | | — | | | | | ||||
|
Non-current liabilities
|
| | | | 3,225,896 | | | | | | — | | | | | | 4,453,628 | | | | | | 13,657,969 | | | | | | — | | | | | | (4,453,628) | | | | | | (16,079,291) | | | | | | 804,574 | | | | | ||||
|
Trade payables
|
| | | | 3,859,555 | | | | | | — | | | | | | — | | | | | | 9,576,419 | | | | | | — | | | | | | — | | | | | | 50,831 | | | | | | 13,486,805 | | | | | ||||
|
Accrued expenses and other current liabilities
|
| | | | 4,474,580 | | | | | | 53 | | | | | | 914 | | | | | | 10,144,743 | | | | | | — | | | | | | — | | | | | | (5,739,249) | | | | | | 8,881,041 | | | | | ||||
|
Deferred consideration
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,304,588 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,304,588 | | | | | ||||
|
Amounts due to shareholders
|
| | | | 4,517 | | | | | | — | | | | | | — | | | | | | 128,797 | | | | | | — | | | | | | — | | | | | | — | | | | | | 133,314 | | | | | ||||
|
Amount due to WFOE
|
| | | | 6,032 | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,032) | | | | | | — | | | | | | — | | | | | | — | | | | | ||||
|
Amounts due to subsidiaries
|
| | | | 523,132 | | | | | | — | | | | | | — | | | | | | 17,848,945 | | | | | | — | | | | | | — | | | | | | (18,372,077) | | | | | | — | | | | | ||||
|
Contract liabilities
|
| | | | 6,087,619 | | | | | | — | | | | | | — | | | | | | 421,741 | | | | | | — | | | | | | — | | | | | | 545,226 | | | | | | 7,054,586 | | | | | ||||
|
Lease liabilities
|
| | | | 744,695 | | | | | | — | | | | | | — | | | | | | 107,908 | | | | | | — | | | | | | — | | | | | | 12,680 | | | | | | 865,283 | | | | | ||||
|
Convertible securities
|
| | | | 15,346,113 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 15,346,113 | | | | | ||||
|
Current liabilities
|
| | | | 31,046,243 | | | | | | 53 | | | | | | 914 | | | | | | 39,533,141 | | | | | | (6,032) | | | | | | — | | | | | | (23,502,589) | | | | | | 47,071,730 | | | | | ||||
|
Total liabilities
|
| | | | 34,272,139 | | | | | | 53 | | | | | | 4,454,542 | | | | | | 53,191,110 | | | | | | (6,032) | | | | | | (4,453,628) | | | | | | (39,581,880) | | | | | | 47,876,304 | | | | | ||||
| Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
Share capital (note (a))
|
| | | | 53,240,604 | | | | | | 480,231 | | | | | | 43,940 | | | | | | 449,269 | | | | | | (480,231) | | | | | | (43,940) | | | | | | (449,269) | | | | | | 53,240,604 | | | | | ||||
|
Reserves (note (b)/(d))
|
| | | | (21,253,786) | | | | | | 8,118 | | | | | | (4,455,187) | | | | | | (8,915,706) | | | | | | (19,769) | | | | | | 4,453,628 | | | | | | 8,026,511 | | | | | | (22,156,191) | | | | | ||||
|
Total equity/(equity deficiency) attributable to equity shareholders of the
Company |
| | | | 31,986,818 | | | | | | 488,349 | | | | | | (4,411,247) | | | | | | (8,466,437) | | | | | | (500,000) | | | | | | 4,409,688 | | | | | | 7,577,242 | | | | | | 31,084,413 | | | | | ||||
|
Non-controlling interests
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (77,406) | | | | | | (77,406) | | | | | ||||
|
Total equity/(equity deficiency)
|
| | | | 31,986,818 | | | | | | 488,349 | | | | | | (4,411,247) | | | | | | (8,466,437) | | | | | | (500,000) | | | | | | 4,409,688 | | | | | | 7,499,836 | | | | | | 31,007,007 | | | | | ||||
|
Total equity and liabilities
|
| | | | 66,258,957 | | | | | | 488,402 | | | | | | 43,295 | | | | | | 44,724,673 | | | | | | (506,032) | | | | | | (43,940) | | | | | | (32,082,044) | | | | | | 78,883,311 | | | | | ||||
| | | |
For the year ended December 31, 2020
|
| |||||||||||||||||||||||||||||||||
| | | |
Prenetics HK
$ |
| |
WFOE
$ |
| |
VIE
$ |
| |
Other
Subsidiaries $ |
| |
Consolidation
Adjustment $ |
| |
Prenetics
Group $ |
| ||||||||||||||||||
| Operating activities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash (used in)/generated from operations
|
| | | | (10,574,901) | | | | | | 1,753 | | | | | | (2,051) | | | | | | 6,088,968 | | | | | | 1,725,369 | | | | | | (2,760,862) | | |
|
Income tax paid
|
| | | | — | | | | | | — | | | | | | — | | | | | | (118,849) | | | | | | — | | | | | | (118,849) | | |
|
Net cash (used in)/generated from operating activities
|
| | | | (10,574,901) | | | | | | 1,753 | | | | | | (2,051) | | | | | | 5,970,119 | | | | | | 1,725,369 | | | | | | (2,879,711) | | |
|
Investing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payment for purchase of property, plant and equipment
|
| | | | (1,628,496) | | | | | | — | | | | | | — | | | | | | (1,234,406) | | | | | | — | | | | | | (2,862,902) | | |
|
Proceeds from disposal of property, plant and equipment
|
| | | | — | | | | | | — | | | | | | — | | | | | | 10,890 | | | | | | — | | | | | | 10,890 | | |
|
Payment for purchase of intangible assets
|
| | | | (142,654) | | | | | | — | | | | | | — | | | | | | (54,505) | | | | | | — | | | | | | (197,159) | | |
|
Payment for acquisition of a subsidiary, net of cash acquired
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2,929,533) | | | | | | — | | | | | | (2,929,533) | | |
|
Increase in amount due from a shareholder
|
| | | | — | | | | | | — | | | | | | — | | | | | | (4,182) | | | | | | — | | | | | | (4,182) | | |
|
Interest received
|
| | | | 9,906 | | | | | | 198 | | | | | | 120 | | | | | | (2,181) | | | | | | — | | | | | | 8,043 | | |
|
Net cash (used in)/generated from investing activities
|
| | | | (1,761,244) | | | | | | 198 | | | | | | 120 | | | | | | (4,213,917) | | | | | | — | | | | | | (5,974,843) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Financing activities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital element of lease rentals paid
|
| | | | (488,687) | | | | | | — | | | | | | — | | | | | | (122,239) | | | | | | — | | | | | | (610,926) | | |
|
Interest element of lease rentals paid
|
| | | | — | | | | | | — | | | | | | — | | | | | | (49,400) | | | | | | — | | | | | | (49,400) | | |
|
Interest paid
|
| | | | — | | | | | | — | | | | | | — | | | | | | (654) | | | | | | — | | | | | | (654) | | |
|
Proceeds from issuance of convertible securities
|
| | | | 12,499,363 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 12,499,363 | | |
|
Increase/(decrease) in amounts due to shareholders
|
| | | | (33,473) | | | | | | — | | | | | | — | | | | | | 37,950 | | | | | | — | | | | | | 4,477 | | |
|
Net cash generated from/(used in) financing activities
|
| | | | 11,977,203 | | | | | | — | | | | | | — | | | | | | (134,343) | | | | | | — | | | | | | 11,842,860 | | |
|
Net (decrease)/increase in cash and cash equivalents
|
| | | | (358,942) | | | | | | 1,951 | | | | | | (1,931) | | | | | | 1,621,859 | | | | | | 1,725,369 | | | | | | 2,988,306 | | |
|
Cash and cash equivalents at the beginning of the year
|
| | | | 10,010,288 | | | | | | 481,044 | | | | | | 41,784 | | | | | | 988,389 | | | | | | — | | | | | | 11,521,505 | | |
|
Effect of foreign exchange rate changes
|
| | | | — | | | | | | (2,011) | | | | | | 3,495 | | | | | | (21,415) | | | | | | — | | | | | | (19,931) | | |
|
Cash and cash equivalents at the end of the year
|
| | | | 9,651,346 | | | | | | 480,984 | | | | | | 43,348 | | | | | | 2,588,833 | | | | | | 1,725,369 | | | | | | 14,489,880 | | |
| | | |
For the year ended December 31, 2019
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
Prenetics HK
$ |
| |
WFOE
$ |
| |
VIE
$ |
| |
Other
Subsidiaries $ |
| |
WFOE
Adjustment $ |
| |
VIE
Adjustment $ |
| |
Other
Adjustment $ |
| |
Prenetics
Group $ |
| ||||||||||||||||||||||||
|
Revenue
|
| | | | 4,607,112 | | | | | | — | | | | | | — | | | | | | 4,866,669 | | | | | | — | | | | | | — | | | | | | (240,692) | | | | | | 9,233,089 | | |
|
Direct costs
|
| | | | (3,904,928) | | | | | | — | | | | | | — | | | | | | (2,686,800) | | | | | | — | | | | | | — | | | | | | 73,933 | | | | | | (6,517,795) | | |
|
Gross profit
|
| | | | 702,184 | | | | | | — | | | | | | — | | | | | | 2,179,869 | | | | | | — | | | | | | — | | | | | | (166,759) | | | | | | 2,715,294 | | |
|
Other income and other net gains/(losses)
|
| | | | 50,076 | | | | | | — | | | | | | — | | | | | | 649,560 | | | | | | — | | | | | | — | | | | | | (696,519) | | | | | | 3,117 | | |
|
Share of loss of a joint venture
|
| | | | — | | | | | | — | | | | | | (2,576,842) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,576,842) | | |
|
Selling and distribution
expenses |
| | | | (2,583,820) | | | | | | — | | | | | | — | | | | | | (2,186,151) | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,769,971) | | |
|
Research and development expenses
|
| | | | (2,981,893) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,865) | | | | | | (2,989,758) | | |
|
Administrative and other operating expenses
|
| | | | (8,672,872) | | | | | | — | | | | | | — | | | | | | (4,725,038) | | | | | | — | | | | | | — | | | | | | 212,785 | | | | | | (13,185,125) | | |
|
Loss from operations
|
| | | | (13,486,325) | | | | | | — | | | | | | (2,576,842) | | | | | | (4,081,760) | | | | | | — | | | | | | — | | | | | | (658,358) | | | | | | (20,803,285) | | |
|
Finance costs
|
| | | | (44,165) | | | | | | — | | | | | | — | | | | | | (5,283) | | | | | | — | | | | | | — | | | | | | (19,942) | | | | | | (69,390) | | |
|
Loss before taxation
|
| | | | (13,530,490) | | | | | | — | | | | | | (2,576,842) | | | | | | (4,087,043) | | | | | | — | | | | | | — | | | | | | (678,300) | | | | | | (20,872,675) | | |
|
Income tax credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | 64,156 | | | | | | — | | | | | | — | | | | | | 613,318 | | | | | | 677,474 | | |
|
Loss for the year
|
| | | | (13,530,490) | | | | | | — | | | | | | (2,576,842) | | | | | | (4,022,887) | | | | | | — | | | | | | — | | | | | | (64,982) | | | | | | (20,195,201) | | |
| Other comprehensive income for the year | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Item that may be reclassified subsequently to profit or loss:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange differences on translation of:
|
| | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
|
– financial statements of subsidiaries and joint
venture outside Hong Kong |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 154,055 | | | | | | 154,055 | | |
|
Total comprehensive income for the year
|
| | | | (13,530,490) | | | | | | — | | | | | | (2,576,842) | | | | | | (4,022,887) | | | | | | — | | | | | | — | | | | | | 89,073 | | | | | | (20,041,146) | | |
| | | |
December 31, 2019
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
Prenetics HK
$ |
| |
WFOE
$ |
| |
VIE
$ |
| |
Other
Subsidiaries $ |
| |
WFOE
Adjustment $ |
| |
VIE
Adjustment $ |
| |
Other
Adjustment $ |
| |
Prenetics
Group $ |
| ||||||||||||||||||||||||
| Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, plant and
equipment |
| | | | 1,765,460 | | | | | | — | | | | | | — | | | | | | 69,988 | | | | | | — | | | | | | — | | | | | | 275,396 | | | | | | 2,110,844 | | |
|
Intangible assets
|
| | | | 305,225 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,965,052 | | | | | | 6,270,277 | | |
|
Goodwill
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,854,199 | | | | | | 3,854,199 | | |
|
Interest in joint venture
|
| | | | — | | | | | | — | | | | | | 1,659,923 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,659,923 | | |
|
Investment in subsidiaries
|
| | | | 10,007,251 | | | | | | — | | | | | | — | | | | | | 3 | | | | | | — | | | | | | — | | | | | | (10,007,254) | | | | | | — | | |
|
Investment in WFOE
|
| | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | (500,000) | | | | | | — | | | | | | — | | | | | | — | | |
|
Investment in VIE
(note (a)) |
| | | | 43,940 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (43,940) | | | | | | — | | | | | | — | | |
|
Deferred tax assets
|
| | | | 4,372,747 | | | | | | — | | | | | | — | | | | | | 71,528 | | | | | | — | | | | | | — | | | | | | (4,444,275) | | | | | | — | | |
|
Other non-current assets
|
| | | | 149,141 | | | | | | — | | | | | | — | | | | | | 11,864 | | | | | | — | | | | | | — | | | | | | — | | | | | | 161,005 | | |
|
Non-current assets
|
| | | | 17,143,764 | | | | | | — | | | | | | 1,659,923 | | | | | | 153,383 | | | | | | (500,000) | | | | | | (43,940) | | | | | | (4,356,882) | | | | | | 14,056,248 | | |
|
Inventories
|
| | | | 529,146 | | | | | | — | | | | | | — | | | | | | 392,015 | | | | | | — | | | | | | — | | | | | | (373,307) | | | | | | 547,854 | | |
|
Trade receivables
|
| | | | 2,491,421 | | | | | | — | | | | | | — | | | | | | 400,888 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,892,309 | | |
|
Deposits and prepayments
|
| | | | 169,993 | | | | | | 1,299 | | | | | | — | | | | | | 122,772 | | | | | | — | | | | | | — | | | | | | — | | | | | | 294,064 | | |
|
Other receivables
(note (b)/(d)) |
| | | | 4,433,914 | | | | | | — | | | | | | — | | | | | | 11,509 | | | | | | — | | | | | | (4,372,746) | | | | | | — | | | | | | 72,677 | | |
|
Amount due from a shareholder
|
| | | | — | | | | | | — | | | | | | — | | | | | | 101,997 | | | | | | — | | | | | | — | | | | | | — | | | | | | 101,997 | | |
|
Amount due from WFOE
|
| | | | — | | | | | | 9,471 | | | | | | — | | | | | | — | | | | | | (9,471) | | | | | | — | | | | | | — | | | | | | — | | |
|
Amounts due from
subsidiaries |
| | | | 2,897,174 | | | | | | — | | | | | | — | | | | | | 294,599 | | | | | | — | | | | | | — | | | | | | (3,191,773) | | | | | | — | | |
|
Amount due from a joint venture
|
| | | | 199,687 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 199,687 | | |
|
Cash and cash equivalents
|
| | | | 10,010,288 | | | | | | 481,044 | | | | | | 41,784 | | | | | | 988,389 | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,521,505 | | |
|
Current assets
|
| | | | 20,731,623 | | | | | | 491,814 | | | | | | 41,784 | | | | | | 2,312,169 | | | | | | (9,471) | | | | | | (4,372,746) | | | | | | (3,565,080) | | | | | | 15,630,093 | | |
|
Total assets
|
| | | | 37,875,387 | | | | | | 491,814 | | | | | | 1,701,707 | | | | | | 2,465,552 | | | | | | (509,471) | | | | | | (4,416,686) | | | | | | (7,921,962) | | | | | | 29,686,341 | | |
| Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Lease liabilities
|
| | | | 588,228 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 186,999 | | | | | | 775,227 | | |
|
Amount due to
shareholders |
| | | | 31,012 | | | | | | — | | | | | | — | | | | | | 124,320 | | | | | | — | | | | | | — | | | | | | — | | | | | | 155,332 | | |
|
Other non-current liabilities (note (c)/(d))
|
| | | | — | | | | | | — | | | | | | 4,173,750 | | | | | | — | | | | | | — | | | | | | (4,173,750) | | | | | | — | | | | | | — | | |
|
Non-current liabilities
|
| | | | 619,240 | | | | | | — | | | | | | 4,173,750 | | | | | | 124,320 | | | | | | — | | | | | | (4,173,750) | | | | | | 186,999 | | | | | | 930,559 | | |
|
Trade payables
|
| | | | 2,101,611 | | | | | | — | | | | | | — | | | | | | 659,231 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,760,842 | | |
|
Accrued expenses and other current liabilities
|
| | | | 2,289,897 | | | | | | 50 | | | | | | 50 | | | | | | 835,111 | | | | | | — | | | | | | — | | | | | | (129,751) | | | | | | 2,995,357 | | |
|
Amounts due to
shareholders |
| | | | 22,127 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 22,127 | | |
|
Amount due to WFOE
|
| | | | 8,348 | | | | | | 1,013 | | | | | | — | | | | | | — | | | | | | (9,361) | | | | | | — | | | | | | — | | | | | | — | | |
|
Amounts due to
subsidiaries |
| | | | 284,749 | | | | | | — | | | | | | — | | | | | | 7,286,193 | | | | | | — | | | | | | — | | | | | | (7,570,942) | | | | | | — | | |
|
Contract liabilities
|
| | | | 4,643,296 | | | | | | — | | | | | | — | | | | | | 511,443 | | | | | | — | | | | | | — | | | | | | 414,265 | | | | | | 5,569,004 | | |
|
Lease liabilities
|
| | | | 443,209 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 112,537 | | | | | | 555,746 | | |
|
Current liabilities
|
| | | | 9,793,237 | | | | | | 1,063 | | | | | | 50 | | | | | | 9,291,978 | | | | | | (9,361) | | | | | | — | | | | | | (7,173,891) | | | | | | 11,903,076 | | |
|
Total liabilities
|
| | | | 10,412,477 | | | | | | 1,063 | | | | | | 4,173,800 | | | | | | 9,416,298 | | | | | | (9,361) | | | | | | (4,173,750) | | | | | | (6,986,892) | | | | | | 12,833,635 | | |
| Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share capital (note (a))
|
| | | | 45,691,346 | | | | | | 480,231 | | | | | | 43,940 | | | | | | 107,672 | | | | | | (480,231) | | | | | | (43,940) | | | | | | (107,672) | | | | | | 45,691,346 | | |
|
Reserves (note (d))
|
| | | | (18,228,436) | | | | | | 10,520 | | | | | | (2,516,033) | | | | | | (7,058,418) | | | | | | (19,879) | | | | | | (198,996) | | | | | | (774,188) | | | | | | (28,785,430) | | |
|
Total equity/(equity deficiency) attributable to equity shareholders of the Company
|
| | | | 27,462,910 | | | | | | 490,751 | | | | | | (2,472,093) | | | | | | (6,950,746) | | | | | | (500,110) | | | | | | (242,936) | | | | | | (881,860) | | | | | | 16,905,916 | | |
|
Non-controlling interests
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (53,210) | | | | | | (53,210) | | |
|
Total equity/(equity
deficiency) |
| | | | 27,462,910 | | | | | | 490,751 | | | | | | (2,472,093) | | | | | | (6,950,746) | | | | | | (500,110) | | | | | | (242,936) | | | | | | (935,070) | | | | | | 16,852,706 | | |
|
Total equity and liabilities
|
| | | | 37,875,387 | | | | | | 491,814 | | | | | | 1,701,707 | | | | | | 2,465,552 | | | | | | (509,471) | | | | | | (4,416,686) | | | | | | (7,921,962) | | | | | | 29,686,341 | | |
| | | |
For the year ended December 31, 2019
|
| |||||||||||||||||||||||||||||||||
| | | |
Prenetics
HK $ |
| |
WFOE
$ |
| |
VIE
$ |
| |
Other
Subsidiaries $ |
| |
Consolidation
Adjustment $ |
| |
Prenetics
Group $ |
| ||||||||||||||||||
| Operating activities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash (used in)/generated from operations
|
| | | | (7,389,035) | | | | | | (9,707) | | | | | | 4,173,800 | | | | | | 1,187,152 | | | | | | 198,996 | | | | | | (1,838,794) | | |
|
Income tax paid
|
| | | | — | | | | | | — | | | | | | — | | | | | | (44,316) | | | | | | — | | | | | | (44,316) | | |
|
Net cash (used in)/generated from operating activities
|
| | | | (7,389,035) | | | | | | (9,707) | | | | | | 4,173,800 | | | | | | 1,142,836 | | | | | | 198,996 | | | | | | (1,883,110) | | |
|
Investing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payment for purchase of property, plant and equipment
|
| | | | (201,083) | | | | | | — | | | | | | — | | | | | | (58,095) | | | | | | — | | | | | | (259,178) | | |
|
Payment for purchase of intangible assets
|
| | | | (114,680) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (114,680) | | |
|
Increase in amount due from a shareholder
|
| | | | — | | | | | | — | | | | | | — | | | | | | (3,077) | | | | | | — | | | | | | (3,077) | | |
|
Investment in joint venture
|
| | | | — | | | | | | — | | | | | | (4,236,765) | | | | | | — | | | | | | — | | | | | | (4,236,765) | | |
|
Proceeds from partial disposal of a subsidiary without loss of control
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | — | | | | | | 1 | | |
|
Interest received
|
| | | | 15,112 | | | | | | — | | | | | | — | | | | | | 394 | | | | | | — | | | | | | 15,506 | | |
|
Payment for acquisition of subsidiaries
|
| | | | (551,184) | | | | | | — | | | | | | — | | | | | | — | | | | | | 551,184 | | | | | | — | | |
|
Net cash (used in)/generated from investing activities
|
| | | | (851,835) | | | | | | — | | | | | | (4,236,765) | | | | | | (60,777) | | | | | | 551,184 | | | | | | (4,598,193) | | |
|
Financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital element of lease rentals paid
|
| | | | (391,883) | | | | | | — | | | | | | — | | | | | | (111,702) | | | | | | — | | | | | | (503,585) | | |
|
Interest element of lease rentals paid
|
| | | | (44,165) | | | | | | — | | | | | | — | | | | | | (19,942) | | | | | | — | | | | | | (64,107) | | |
|
Interest paid
|
| | | | — | | | | | | — | | | | | | — | | | | | | (5,283) | | | | | | — | | | | | | (5,283) | | |
|
Increase in amounts due to shareholders
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,836 | | | | | | — | | | | | | 3,836 | | |
|
Contribution received from parent
|
| | | | — | | | | | | 500,000 | | | | | | 43,940 | | | | | | 7,244 | | | | | | (551,184) | | | | | | — | | |
|
Net cash (used in)/generated from financing activities
|
| | | | (436,048) | | | | | | 500,000 | | | | | | 43,940 | | | | | | (125,847) | | | | | | (551,184) | | | | | | (569,139) | | |
|
Net (decrease)/increase in cash and cash equivalents
|
| | | | (8,676,918) | | | | | | 490,293 | | | | | | (19,025) | | | | | | 956,212 | | | | | | 198,996 | | | | | | (7,050,442) | | |
|
Cash and cash equivalents at the beginning of the year
|
| | | | 18,687,206 | | | | | | — | | | | | | — | | | | | | 94,667 | | | | | | — | | | | | | 18,781,873 | | |
|
Effect of foreign exchange rate changes
|
| | | | — | | | | | | (9,249) | | | | | | 60,809 | | | | | | (62,490) | | | | | | (198,996) | | | | | | (209,926) | | |
|
Cash and cash equivalents at the end of the year
|
| | | | 10,010,288 | | | | | | 481,044 | | | | | | 41,784 | | | | | | 988,389 | | | | | | — | | | | | | 11,521,505 | | |
|
(in thousands, except share and per share amounts)
|
| |
Pro Forma Combined
|
| |||||||||
| |
Assuming
No Redemptions |
| |
Assuming
Maximum Redemptions |
| ||||||||
|
Summary Unaudited Pro Forma Condensed Combined Statement of Profit or
Loss Data For the Period Ended June 30, 2021 |
| | | | | | | | | | | | |
|
Earnings for the period
|
| | | $ | 6,547 | | | | | $ | 6,547 | | |
|
Net earnings per share, PubCo Class A ordinary shares – basic
|
| | | $ | 0.05 | | | | | $ | 0.06 | | |
|
Weighted average shares outstanding, PubCo Class A ordinary shares – basic
|
| | | | 129,023,221 | | | | | | 103,086,921 | | |
|
Net earnings per share, PubCo Class A ordinary shares – diluted
|
| | | $ | 0.04 | | | | | $ | 0.05 | | |
|
Weighted average shares outstanding, PubCo Class A ordinary shares – diluted
|
| | | | 139,065,578 | | | | | | 113,129,278 | | |
|
Net earnings per share, PubCo Class B ordinary shares – basic
|
| | | $ | 0.05 | | | | | $ | 0.06 | | |
|
Weighted average shares outstanding, PubCo Class B ordinary shares – basic
|
| | | | 9,890,352 | | | | | | 9,890,352 | | |
|
Net earnings per share, PubCo Class B ordinary shares – diluted
|
| | | $ | 0.02 | | | | | $ | 0.02 | | |
|
Weighted average shares outstanding, PubCo Class B ordinary shares – diluted
|
| | | | 30,244,993 | | | | | | 30,244,993 | | |
|
Summary Unaudited Pro Forma Condensed Combined Statement of Profit or
Loss Data For the Year Ended December 31, 2020 |
| | | | | | | | | | | | |
|
Loss for the year
|
| | | $ | (157,530) | | | | | $ | (159,605) | | |
|
Net loss per share, PubCo Class A ordinary shares – basic and diluted
|
| | | $ | (1.13) | | | | | $ | (1.41) | | |
|
Weighted average shares outstanding, PubCo Class A ordinary shares – basic and diluted
|
| | | | 129,023,221 | | | | | | 103,086,921 | | |
|
Net loss per share, PubCo Class B ordinary shares – basic and diluted
|
| | | $ | (1.13) | | | | | $ | (1.41) | | |
|
Weighted average shares outstanding, PubCo Class B ordinary shares – basic and diluted
|
| | | | 9,890,352 | | | | | | 9,890,352 | | |
|
Summary Unaudited Pro Forma Condensed Combined Balance Sheet Data As of June 30, 2021
|
| | | | | | | | | | | | |
|
Total assets
|
| | | $ | 573,812 | | | | | $ | 314,449 | | |
|
Total liabilities
|
| | | $ | 68,241 | | | | | $ | 68,241 | | |
|
Total equity
|
| | | $ | 505,571 | | | | | $ | 246,208 | | |
| | | |
Historical
|
| |
Pro Forma Combined(5)
|
| ||||||||||||||||||||||||||||||||||||
| |
Artisan
|
| |
Prenetics
|
| |
Assuming
No Redemption |
| |
Assuming
Maximum Redemption |
| ||||||||||||||||||||||||||||||||
| |
Class A
Shares |
| |
Class B
Shares |
| |
Ordinary
Shares |
| |
Class A
Shares |
| |
Class B
Shares |
| |
Class A
Shares |
| |
Class B
Shares |
| |||||||||||||||||||||||
|
As of and For the Period Ended June 30, 2021(9)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Book value per
share(1)(2)(3) |
| | | $ | (0.76) | | | | | $ | (0.76) | | | | | $ | (17.47) | | | | | $ | 3.64 | | | | | $ | 3.64 | | | | | $ | 2.18 | | | | | $ | 2.18 | | |
|
Net (loss) earnings per share – basic
|
| | | $ | (0.39) | | | | | $ | (0.39) | | | | | $ | (0.94) | | | | | $ | 0.05 | | | | | $ | 0.05 | | | | | $ | 0.06 | | | | | $ | 0.06 | | |
|
Prenetics
Shareholders |
| | | | | | | | | | | | | | | | | | | | | | 73,105,428 | | | | | | 9,890,352 | | | | | | 73,105,428 | | | | | | 9,890,352 | | |
|
Artisan Public Shareholders
|
| | | | | | | | | | | | | | | | | | | | | | 33,934,235 | | | | | | — | | | | | | 7,997,935 | | | | | | — | | |
|
Sponsor and certain Artisan directors(4)
|
| | | | | | | | | | | | | | | | | | | | | | 9,233,558 | | | | | | — | | | | | | 9,233,558 | | | | | | — | | |
|
PIPE investors
|
| | | | | | | | | | | | | | | | | | | | | | 6,000,000 | | | | | | — | | | | | | 6,000,000 | | | | | | — | | |
|
Forward Purchase Investors(4)
|
| | | | | | | | | | | | | | | | | | | | | | 6,750,000 | | | | | | — | | | | | | 6,750,000 | | | | | | — | | |
|
Weighted average shares outstanding – basic
|
| | | | 16,679,788 | | | | | | 8,307,310 | | | | | | 14,543,817 | | | | | | 129,023,221 | | | | | | 9,890,352 | | | | | | 103,086,921 | | | | | | 9,890,352 | | |
|
Net (loss) earnings per share – diluted
|
| | | $ | (0.39) | | | | | $ | (0.39) | | | | | $ | (0.94) | | | | | $ | 0.04 | | | | | $ | 0.02 | | | | | | 0.05 | | | | | | 0.02 | | |
|
Weighted average shares outstanding –
diluted(6) |
| | | | 16,679,788 | | | | | | 8,307,310 | | | | | | 14,543,817 | | | | | | 139,065,578 | | | | | | 30,244,993 | | | | | | 113,129,278 | | | | | | 30,244,993 | | |
|
As of and For the Year Ended
December 31, 2020 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Book value per
share(1)(2)(3) |
| | | | N/A(7) | | | | | | N/A(7) | | | | | $ | 2.13 | | | | | | N/A(8) | | | | | | N/A(8) | | | | | | N/A(8) | | | | | | N/A(8) | | |
|
Net loss per share – basic
and diluted |
| | | | N/A(7) | | | | | | N/A(7) | | | | | $ | (0.15) | | | | | $ | (1.13) | | | | | $ | (1.13) | | | | | $ | (1.41) | | | | | $ | (1.41) | | |
|
Prenetics
Shareholders |
| | | | | | | | | | | | | | | | | | | | | | 73,105,428 | | | | | | 9,890,352 | | | | | | 73,105,428 | | | | | | 9,890,352 | | |
|
Artisan Public Shareholders
|
| | | | | | | | | | | | | | | | | | | | | | 33,934,235 | | | | | | — | | | | | | 7,997,935 | | | | | | — | | |
|
Sponsor and certain Artisan directors(4)
|
| | | | | | | | | | | | | | | | | | | | | | 9,233,558 | | | | | | — | | | | | | 9,233,558 | | | | | | — | | |
|
PIPE investors
|
| | | | | | | | | | | | | | | | | | | | | | 6,000,000 | | | | | | — | | | | | | 6,000,000 | | | | | | — | | |
|
Forward Purchase Investors(4)
|
| | | | | | | | | | | | | | | | | | | | | | 6,750,000 | | | | | | — | | | | | | 6,750,000 | | | | | | — | | |
|
Weighted average shares
outstanding – basic and diluted |
| | | | — | | | | | | — | | | | | | 13,176,752 | | | | | | 129,023,221 | | | | | | 9,890,352 | | | | | | 103,086,921 | | | | | | 9,890,352 | | |
| | | |
Fiscal Year Ending December 31,
|
| |||||||||||||||||||||||||||
|
($ in millions)
|
| |
2021E
|
| |
2022E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |||||||||||||||
| Prevention | | | | $ | 20 | | | | | $ | 31 | | | | | $ | 69 | | | | | $ | 102 | | | | | $ | 159 | | |
| Diagnostics | | | | $ | 185 | | | | | $ | 236 | | | | | $ | 215 | | | | | $ | 290 | | | | | $ | 434 | | |
|
– Project Screen
|
| | | $ | 173 | | | | | $ | 162 | | | | | $ | 32 | | | | | $ | 6 | | | | | $ | — | | |
|
– Other Diagnostic Products
|
| | | $ | 12 | | | | | $ | 74 | | | | | $ | 183 | | | | | $ | 284 | | | | | $ | 434 | | |
|
Personalized Care
|
| | | $ | — | | | | | $ | 4 | | | | | $ | 23 | | | | | $ | 37 | | | | | $ | 47 | | |
| Revenue | | | | $ | 205 | | | | | $ | 272 | | | | | $ | 307 | | | | | $ | 429 | | | | | $ | 640 | | |
|
Year-on-Year Growth %
|
| | | | 214% | | | | | | 33% | | | | | | 13% | | | | | | 40% | | | | | | 49% | | |
|
Adjusted Gross Profit (Non-IFRS)1
|
| | | $ | 85 | | | | | $ | 118 | | | | | $ | 137 | | | | | $ | 185 | | | | | $ | 295 | | |
|
Adjusted Gross Margin %
|
| | | | 41.4% | | | | | | 43.2% | | | | | | 44.6% | | | | | | 43.1% | | | | | | 46.1% | | |
|
Year-on-Year Growth %
|
| | | | 217% | | | | | | 38% | | | | | | 17% | | | | | | 35% | | | | | | 60% | | |
|
Adjusted EBITDA (Non-IFRS)2
|
| | | $ | 21 | | | | | $ | 14 | | | | | $ | (21) | | | | | $ | (7) | | | | | $ | 39 | | |
|
Adjusted EBITDA Margin %
|
| | | | 10% | | | | | | 5% | | | | | | (7)% | | | | | | (2)% | | | | | | 6% | | |
|
Depreciation and Amortization
|
| | |
$
|
(8)
|
| | | |
$
|
(13)
|
| | | |
$
|
(17)
|
| | | |
$
|
(20)
|
| | | |
$
|
(21)
|
| |
| EBIT | | | | $ | 13 | | | | | $ | 1 | | | | | $ | (38) | | | | | $ | (26) | | | | | $ | 18 | | |
|
Net interest income / (expense)
|
| | |
$
|
0
|
| | | |
$
|
(0)
|
| | | |
$
|
(0)
|
| | | |
$
|
(0)
|
| | | |
$
|
(0)
|
| |
|
ESOP
|
| | |
$
|
(12)
|
| | | |
$
|
(16)
|
| | | |
$
|
(18)
|
| | | |
$
|
(25)
|
| | | |
$
|
(37)
|
| |
|
Net Operating Profit / (Loss)
|
| | | $ | 1 | | | | | $ | (15) | | | | | $ | (56) | | | | | $ | (52) | | | | | $ | (19) | | |
|
Other Non-Operating Expense
|
| | |
$
|
(41)
|
| | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Profit/(Loss) before taxation
|
| | | $ | (41) | | | | | $ | (15) | | | | | $ | (56) | | | | | $ | (52) | | | | | $ | (19) | | |
|
Income Tax
|
| | |
$
|
(0)
|
| | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Net Profit / (Loss)
|
| | | $ | (41) | | | | | $ | (15) | | | | | $ | (56) | | | | | $ | (52) | | | | | $ | (19) | | |
|
Net Profit Margin %
|
| | | | (20)% | | | | | | (6)% | | | | | | (18)% | | | | | | (12)% | | | | | | (3)% | | |
| | | |
Fiscal Year Ended December 31,
|
| |
Six Months
Ended June 30, |
| ||||||||||||
|
($ in thousands)
|
| |
2019A
|
| |
2020A
|
| |
2021A
|
| |||||||||
|
Gross Profit
|
| | | $ | 2,715 | | | | | $ | 26,345 | | | | | $ | 56,626 | | |
|
Depreciation and Amortization Adjustments.
|
| | | $ | 348 | | | | | $ | 463 | | | | | $ | 448 | | |
|
Adjusted Gross Profit
|
| | | $ | 3,064 | | | | | $ | 26,808 | | | | | $ | 57,075 | | |
|
Preventive Genomics
|
| |
Medical Genomics
|
| |
Colorectal Cancer Screening
|
|
| Exact Sciences Corporation | | |
Exact Sciences Corporation
|
| | Exact Sciences Corporation | |
| Natera, Inc. | | | Guardant Health, Inc. | | | New Horizon Health Limited | |
| Invitae Corp. | | | Natera, Inc. | | | Genetron Holdings Ltd | |
| 23andMe, Inc. | | | Invitae Corp. | | | | |
| | | |
Burning Rock Biotech Ltd.
|
| | | |
| | | | Genetron Holdings Ltd | | | | |
| | | | Berry Genomics Co. Ltd. | | | | |
|
Viral POCT Testing
|
| |
At-home Test
|
| |
Supplements
|
|
|
Guangzhou Wondfo Biotech Co.
|
| | Dr. Lal PathLabs Limited | | | By-health Co., Ltd. | |
| Quidel Corporation | | | Metropolis Healthcare Ltd. | | | Hims & Hers Health, Inc. | |
| Talis Biomedical Corp. | | | | | | Jamieson Wellness, Inc. | |
| | | | | | | Blackmores Limited | |
| | | |
2022
|
| |
2023
|
| ||||||
|
Preventive Genomics
|
| | | | 11.4x | | | | | | 9.5x | | |
|
Medical Genomics
|
| | | | 12.5x | | | | | | 8.5x | | |
|
Colorectal Cancer Screening
|
| | | | 12.5x | | | | | | 8.5x | | |
|
Viral POCT Testing
|
| | | | 5.2x | | | | | | 4.8x | | |
|
At-home Test
|
| | | | 11.2x | | | | | | 9.7x | | |
|
Supplements
|
| | | | 4.7x | | | | | | 5.3x | | |
|
Implied Present Value
US$ in million |
| |
Based on
1-Year Forward P/S Ratio |
| |
Based on
2-Year Forward P/S Ratio |
| ||||||
|
Circle DNA
|
| | | | 398 | | | | | | 400 | | |
|
ColoClear
|
| | | | 142 | | | | | | 116 | | |
| Prevention | | | | | 540 | | | | | | 516 | | |
|
Circle HealthPod
|
| | | | 534 | | | | | | 594 | | |
|
COVID-19 Test
|
| |
112
(based on DCF) |
| |||||||||
|
Circle Snapshot
|
| | | | 330 | | | | | | 343 | | |
|
Circle Medical
|
| | | | 328 | | | | | | 268 | | |
| Diagnostics | | | | | 1,305 | | | | | | 1,317 | | |
|
Personalized Care
|
| |
1172
|
| |||||||||
| Total | | | | | 1,961 | | | | | | 1,950 | | |
|
Comparable Company
|
| |
Equity Value
($ in billions)* |
| |
2021E Revenue
($ in billions)* |
| |
2022E Revenue
($ in billions)* |
| |
2021E P / S (x)*
|
| |
2022E P / S (x)*
|
| |||||||||||||||
|
BGI Genomics
|
| | | | 7.1 | | | | | | 1.0 | | | | | | 0.9 | | | | | | 7.8 | | | | | | 8.3 | | |
|
Berry Genomics
|
| | | | 1.6 | | | | | | 0.3 | | | | | | 0.3 | | | | | | 6.0 | | | | | | 5.1 | | |
|
Mean
|
| | | | | | | | | | | | | | | | | | | | | | 6.9 | | | | | | 6.7 | | |
|
Comparable Company
|
| |
Equity Value
($ in billions)* |
| |
2021E Revenue
($ in billions)* |
| |
2022E Revenue
($ in billions)* |
| |
2023E P / S (x)*
|
| |
2023E P / S (x)*
|
| |||||||||||||||
|
Invitae
|
| | | | 6.4 | | | | | | 0.5 | | | | | | 0.7 | | | | | | 13.8 | | | | | | 9.8 | | |
|
Autobio Diagnostics
|
| | | | 6.6 | | | | | | 0.7 | | | | | | 0.9 | | | | | | 10.7 | | | | | | 8.2 | | |
|
Lucira Health
|
| | | | 0.2 | | | | | | 0.1 | | | | | | 0.1 | | | | | | 3.9 | | | | | | 2.3 | | |
|
Mean
|
| | | | | | | | | | | | | | | | | | | | | | 9.5 | | | | | | 6.8 | | |
|
Comparable Company
|
| |
Enterprise Value ($ in billions)*
|
| |
2023E Revenue ($ in billions)*
|
| |
2023E EV/Revenue (x)*
|
| |||||||||
|
23andMe
|
| | | | 3.2 | | | | | | 0.4 | | | | | | 8.3 | | |
|
Natera
|
| | | | 9.9 | | | | | | 0.8 | | | | | | 11.7 | | |
|
Invitae
|
| | | | 6.7 | | | | | | 0.9 | | | | | | 7.5 | | |
|
New Horizon Health
|
| | | | 3.9 | | | | | | 0.2 | | | | | | 24.4 | | |
|
BGI Genomics
|
| | | | 7.3 | | | | | | 1.3 | | | | | | 5.7 | | |
|
Berry Genomics
|
| | | | 1.6 | | | | | | 0.4 | | | | | | 4.0 | | |
| Mean | | | | | | | | | | | | | | | | | 10.3 | | |
|
Comparable Company
|
| |
Enterprise Value ($ in billions)*
|
| |
2023E Revenue ($ in billions)*
|
| |
2023E EV/Revenue (x)*
|
| |||||||||
|
Quidel
|
| | | | 4.9 | | | | | | 0.8 | | | | | | 6.2 | | |
|
Invitae
|
| | | | 6.7 | | | | | | 0.9 | | | | | | 7.5 | | |
|
Autobio Diagnostics
|
| | | | 6.7 | | | | | | 1.1 | | | | | | 6.1 | | |
|
Dr. Lal Path Labs
|
| | | | 3.8 | | | | | | 0.3 | | | | | | 12.0 | | |
|
Metropolis Healthcare
|
| | | | 2.0 | | | | | | 0.2 | | | | | | 9.6 | | |
| Mean | | | | | | | | | | | | | | | | | 8.3 | | |
|
Name
|
| |
Age
|
| |
Position
|
|
| Cheng Yin Pan (Ben) | | |
33
|
| |
Chief Executive Officer and Director
|
|
| William Keller | | |
74
|
| | Independent Director | |
| Mitch Garber | | |
58
|
| | Independent Director | |
| Fan (Frank) Yu | | |
52
|
| | Independent Director | |
| Sean O’Neill | | |
44
|
| | Independent Director | |
|
Individual
|
| |
Entity
|
| |
Entity’s Business
|
| |
Affiliation
|
|
| Cheng Yin Pan (Ben) | | | C Ventures | | | Financial Services | | | Managing Partner | |
| | | | New World Development Company Limited | | | Conglomerate | | | General Manager | |
| | | | ARTA TechFin Corporation Ltd | | | Financial Services | | | Chief Investment Officer of Private Equity Department | |
| William Keller | | | WuXi Biologics | | | Biopharmaceuticals | | | Independent Director | |
| | | | Hua Medicine | | | Biopharmaceuticals | | | Independent Director | |
| | | | Cathay Biotech | | |
Industrial Biotechnology
|
| | Independent Director | |
| Mitch Garber | | | Invest in Canada | | | Government Agency | | | Chairman | |
| | | | Rackspace | | | Technology Services | | | Director | |
| | | | LANVIN | | | Consumer Products | | | Director | |
| | | | Wolford | | | Consumer Products | | | Director | |
| | | | Shutterfly | | | Technology Services | | | Director | |
| | | | Aiola | | | Technology Services | | | Director | |
| Fan (Frank) Yu | | | ABG Management Ltd. | | | Financial Services | | |
Shareholder and Director
|
|
| | | | Ally Bridge Group (HK) Limited | | | Financial Services | | | Executive Director | |
| | | |
Ally Bridge Group
(NY) LLC |
| | Financial Services | | | Shareholder and Director of the sole member | |
| | | | Ally Bridge Group (PE) LLC | | | Financial Services | | | Shareholder and Director of the sole member | |
| | | | Certain funds and portfolio companies managed or advised directly or indirectly by ABG Management Ltd., Ally Bridge Group (HK) Limited, Ally Bridge | | | Financial Services | | | Director/Investment Committee Member | |
|
Individual
|
| |
Entity
|
| |
Entity’s Business
|
| |
Affiliation
|
|
| | | | Group (NY) LLC or Ally Bridge Group (PE) LLC | | | | | | | |
| | | | Lake Bleu Prime Healthcare Master Fund Limited and its feeder funds | | | Financial Services | | | Shareholder/Director | |
| | | | Quantum Surgical | | | Medical Devices | | | Director | |
| | | | Mavrik Dental Systems Ltd. | | | Medical Devices | | | Director | |
| | | | Imperative Care, Inc. | | | Medical Devices | | | Director | |
| | | |
ABG Acquisition Corp. I
|
| | Special Purpose Acquisition Company | | | Chief Executive Officer and Director | |
| | | | Sonoma Biotherapeutics, Inc. | | | Biopharmaceuticals | | | Director | |
|
Overall
|
| |
Circle
HealthPod |
| |
qPCR
|
| |
Percentage (%)
|
| |||||||||
|
PPA
|
| | | | 161 | | | | | | 172 | | | | | | 93.60% | | |
|
NPA
|
| | | | 516 | | | | | | 516 | | | | | | 100.00% | | |
|
OPA
|
| | | | 677 | | | | | | 688 | | | | | | 98.40% | | |
|
Ct < 34
|
| |
Circle
HealthPod |
| |
qPCR
|
| |
Percentage (%)
|
| |||||||||
|
PPA
|
| | | | 132 | | | | | | 142 | | | | | | 92.96% | | |
|
NPA
|
| | | | 516 | | | | | | 516 | | | | | | 100.00% | | |
|
OPA
|
| | | | 648 | | | | | | 658 | | | | | | 98.48% | | |
|
Ct < 33
|
| |
Circle
HealthPod |
| |
qPCR
|
| |
Percentage (%)
|
| |||||||||
|
PPA
|
| | | | 117 | | | | | | 123 | | | | | | 95.12% | | |
|
NPA
|
| | | | 516 | | | | | | 516 | | | | | | 100.00% | | |
|
OPA
|
| | | | 633 | | | | | | 639 | | | | | | 99.06% | | |
|
Ct < 32
|
| |
Circle
HealthPod |
| |
qPCR
|
| |
Percentage (%)
|
| |||||||||
|
PPA
|
| | | | 108 | | | | | | 111 | | | | | | 97.30% | | |
|
NPA
|
| | | | 516 | | | | | | 516 | | | | | | 100.00% | | |
|
OPA
|
| | | | 624 | | | | | | 627 | | | | | | 99.52% | | |
| | | |
Six months Ended June 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||||||||||||||
| | | |
($ in thousands, unless otherwise stated)
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
(unaudited)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||
|
Prevention
|
| | | | 8,001 | | | | | | 8,005 | | | | | | (3) | | | | | | — | | | | | | 14,265 | | | | | | 9,233 | | | | | | 5,032 | | | | | | 55% | | |
|
Diagnostics
|
| | | | 128,476 | | | | | | 3,976 | | | | | | 124,500 | | | | | | 3131% | | | | | | 50,915 | | | | | | — | | | | | | 50,915 | | | | | | — | | |
|
Total Revenue
|
| | | | 136,477 | | | | | | 11,981 | | | | | | 124,497 | | | | | | 1039% | | | | | | 65,180 | | | | | | 9,233 | | | | | | 55,947 | | | | | | 606% | | |
| | | |
Six months Ended June 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||||||||||||||
| | | |
($ in thousands, unless otherwise stated)
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
(unaudited)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||
|
Hong Kong
|
| | | | 68,844 | | | | | | 6,759 | | | | | | 62,084 | | | | | | 919% | | | | | | 35,412 | | | | | | 4,156 | | | | | | 31,256 | | | | | | 752% | | |
|
United Kingdom
|
| | | | 67,634 | | | | | | 5,222 | | | | | | 62,412 | | | | | | 1195% | | | | | | 29,768 | | | | | | 5,077 | | | | | | 24,691 | | | | | | 486% | | |
|
Total Revenue
|
| | | | 136,477 | | | | | | 11,981 | | | | | | 124,497 | | | | | | 1039% | | | | | | 65,180 | | | | | | 9,233 | | | | | | 55,947 | | | | | | 606% | | |
| | | |
Six months Ended June 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
$
Change |
| |
%
Change |
| |
2020
|
| |
2019
|
| |
$
Change |
| |
%
Change |
| ||||||||||||||||||||||||
| | | |
($ in thousands, unless otherwise stated)
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
(unaudited)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||
|
Revenue
|
| | | | 136,477 | | | | | | 11,981 | | | | | | 124,497 | | | | | | 1039% | | | | | | 65,180 | | | | | | 9,233 | | | | | | 55,947 | | | | | | 606% | | |
| | | |
Six months Ended June 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
$
Change |
| |
%
Change |
| |
2020
|
| |
2019
|
| |
$
Change |
| |
%
Change |
| ||||||||||||||||||||||||
| | | |
($ in thousands, unless otherwise stated)
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
(unaudited)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||
|
Direct costs
|
| | | | (79,851) | | | | | | (7,998) | | | | | | (71,853) | | | | | | 898% | | | | | | (38,835) | | | | | | (6,518) | | | | | | (32,317) | | | | | | 496% | | |
|
Gross profit
|
| | | | 56,626 | | | | | | 3,982 | | | | | | 52,644 | | | | | | 1322% | | | | | | 26,345 | | | | | | 2,715 | | | | | | 23,630 | | | | | | 870% | | |
|
Other income and other net
gains/(losses) |
| | | | 356 | | | | | | 56 | | | | | | 300 | | | | | | 540% | | | | | | (315) | | | | | | 3 | | | | | | (318) | | | | | | — | | |
|
Share of loss of a joint venture
|
| | | | — | | | | | | (124) | | | | | | 124 | | | | | | — | | | | | | (1,133) | | | | | | (2,576) | | | | | | 1,443 | | | | | | (56)% | | |
|
Selling and distribution expenses
|
| | | | (6,283) | | | | | | (2,880) | | | | | | (3,403) | | | | | | 118% | | | | | | (6,493) | | | | | | (4,770) | | | | | | (1,723) | | | | | | 36% | | |
|
Research and development expenses
|
| | | | (2,933) | | | | | | (878) | | | | | | (2,055) | | | | | | 234% | | | | | | (2,782) | | | | | | (2,990) | | | | | | 208 | | | | | | (7)% | | |
|
Administrative and other operating expenses
|
| | | | (21,890) | | | | | | (5,308) | | | | | | (16,582) | | | | | | 312% | | | | | | (16,617) | | | | | | (13,185) | | | | | | (3,432) | | | | | | 26% | | |
|
Profit/(loss) from operations
|
| | | | 25,875 | | | | | | (5,153) | | | | | | 31,028 | | | | | | (602)% | | | | | | (995) | | | | | | (20,803) | | | | | | 19,808 | | | | | | (95)% | | |
|
Finance costs
|
| | | | (422) | | | | | | (27) | | | | | | (395) | | | | | | 1444% | | | | | | (60) | | | | | | (69) | | | | | | 9 | | | | | | (13)% | | |
|
Fair value loss on convertible
securities |
| | | | (29,055) | | | | | | — | | | | | | (29,055) | | | | | | — | | | | | | (2,847) | | | | | | — | | | | | | (2,847) | | | | | | — | | |
|
Loss before taxation
|
| | | | (3,602) | | | | | | (5,180) | | | | | | 1,578 | | | | | | (30)% | | | | | | (3,902) | | | | | | (20,872) | | | | | | 16,970 | | | | | | (81)% | | |
|
Income tax credit/
(expense) |
| | | | (4,259) | | | | | | (131) | | | | | | (4,128) | | | | | | 3152% | | | | | | 1,938 | | | | | | 677 | | | | | | 1,261 | | | | | | 186% | | |
|
Loss for the period
|
| | | | (7,860) | | | | | | (5,311) | | | | | | (2,549) | | | | | | 48% | | | | | | (1,964) | | | | | | (20,195) | | | | | | 18,231 | | | | | | (90)% | | |
|
Other comprehensive income
for the period |
| | | | (148) | | | | | | (529) | | | | | | 381 | | | | | | (72)% | | | | | | 1,581 | | | | | | 154 | | | | | | 1,427 | | | | | | 927% | | |
|
Total comprehensive income
for the period |
| | | | (8,008) | | | | | | (5,840) | | | | | | (2,169) | | | | | | 37% | | | | | | (383) | | | | | | (20,041) | | | | | | 19,658 | | | | | | (98)% | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Six Months Ended June 30,
|
| |||||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | | |
($ in thousands, unless otherwise stated)
|
| |||||||||||||||||||||
| | | |
(unaudited)
|
| | | | | | | | | | | | | |||||||||
|
Prevention
|
| | | | 8,001 | | | | | | 8,005 | | | | | | (3) | | | | | | — | | |
|
Diagnostics
|
| | | | 128,476 | | | | | | 3,976 | | | | | | 124,500 | | | | | | 3131% | | |
|
Total Revenue
|
| | | | 136,477 | | | | | | 11,981 | | | | | | 124,497 | | | | | | 1039% | | |
| | | |
Year Ended December 31
|
| |||||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | | |
($ in thousands, unless otherwise stated)
|
| |||||||||||||||||||||
|
Prevention
|
| | | | 14,265 | | | | | | 9,233 | | | | | | 5,032 | | | | | | 55% | | |
|
Diagnostics
|
| | | | 50,915 | | | | | | — | | | | | | 50,915 | | | | | | — | | |
|
Total Revenue
|
| | | | 65,180 | | | | | | 9,233 | | | | | | 55,947 | | | | | | 606% | | |
| | | |
Six Months Ended June 30
|
| |
Year Ended December 31
|
| ||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | | |
(unaudited)
|
| | | | | | | | | | | | | |||||||||
|
Net cash from/ (used in) operating activities
|
| | | | (949) | | | | | | 2,264 | | | | | | (2,880) | | | | | | (1,883) | | |
|
Net cash (used in) investing activities
|
| | | | (5,659) | | | | | | (303) | | | | | | (5,975) | | | | | | (4,598) | | |
|
Net cash from/ (used in) financing activities
|
| | | | 30,417 | | | | | | (293) | | | | | | 11,843 | | | | | | (569) | | |
| | | |
Six months ended
June 30, 2021 |
|
|
Fair value at measurement date
|
| |
$13.89
|
|
|
Share price
|
| |
$13.89
|
|
|
Exercise price
|
| |
$0.01
|
|
|
Expected volatility
|
| |
41.03%
|
|
|
Expected option life
|
| |
1 year
|
|
|
Expected dividends
|
| |
0%
|
|
|
Risk-free interest rate
|
| |
1%
|
|
|
Likelihood of achieving a redemption event
|
| |
5%
|
|
|
Likelihood of achieving a liquidity event
|
| |
5%
|
|
| | | |
Share Ownership in PubCo(1)(2)(3)
|
| |||||||||||||||||||||||||||||||||||||||||||||
| |
Assuming No Redemptions (Shares)
|
| |
Assuming Maximum Redemptions (Shares)
|
| ||||||||||||||||||||||||||||||||||||||||||||
| |
Number of
Class A Ordinary Shares |
| |
%
|
| |
Number of
Class B Ordinary Shares |
| |
%
|
| |
Number of
Class A Ordinary Shares |
| |
%
|
| |
Number of
Class B Ordinary Shares |
| |
%
|
| ||||||||||||||||||||||||||
|
Prenetics Shareholders
|
| | | | 73,105,428 | | | | | | 52.62% | | | | | | 9,890,352 | | | | | | 7.12% | | | | | | 73,105,428 | | | | | | 64.72% | | | | | | 9,890,352 | | | | | | 8.75% | | |
|
Artisan Public Shareholders
|
| | | | 33,934,235 | | | | | | 24.43% | | | | | | — | | | | | | —% | | | | | | 7,997,935 | | | | | | 7.08% | | | | | | — | | | | | | —% | | |
|
Sponsor and certain Artisan
directors(4) |
| | | | 9,233,558 | | | | | | 6.65% | | | | | | — | | | | | | —% | | | | | | 9,233,558 | | | | | | 8.17% | | | | | | — | | | | | | —% | | |
|
PIPE investors
|
| | | | 6,000,000 | | | | | | 4.32% | | | | | | — | | | | | | —% | | | | | | 6,000,000 | | | | | | 5.31% | | | | | | — | | | | | | —% | | |
|
Forward Purchase Investors(4)
|
| | | | 6,750,000 | | | | | | 4.86% | | | | | | — | | | | | | —% | | | | | | 6,750,000 | | | | | | 5.97% | | | | | | — | | | | | | —% | | |
|
Pro forma Combined Company Ordinary
Shares |
| | | | 129,023,221 | | | | | | 92.88% | | | | | | 9,890,352 | | | | | | 7.12% | | | | | | 103,086,921 | | | | | | 91.25% | | | | | | 9,890,352 | | | | | | 8.75% | | |
| | | |
As of
September 30, 2021 |
| |
As of June 30,
2021 |
| | | | | | | | | | | | | | | | | | | |
As of June 30,
2021 |
| | | | | | | | | | |
As of June 30,
2021 |
| ||||||||||||
| | | |
Artisan
(U.S. GAAP, Historical) |
| |
Prenetics (IFRS,
Historical) |
| |
IFRS
Conversion and Presentation Alignment (Note 2) |
| | | | |
Transaction
Accounting Adjustments (No Redemption Scenario) |
| | | | |
Pro Forma
Combined (No Redemption Scenario) |
| |
Transaction
Accounting Adjustments (Maximum Redemption Scenario) |
| | | | |
Pro Forma
Combined (Maximum Redemption Scenario) |
| |||||||||||||||||||||
| ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Non-current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, plant and equipment
|
| | | $ | — | | | | | $ | 9,281 | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | 9,281 | | | | | $ | — | | | | | | | | $ | 9,281 | | |
|
Intangible assets
|
| | | | — | | | | | | 25,519 | | | | | | — | | | | | | | | | — | | | | | | | | | 25,519 | | | | | | — | | | | | | | | | 25,519 | | |
|
Goodwill
|
| | | | — | | | | | | 4,041 | | | | | | — | | | | | | | | | — | | | | | | | | | 4,041 | | | | | | — | | | | | | | | | 4,041 | | |
|
Interest in joint venture
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
|
Deferred tax assets
|
| | | | — | | | | | | 69 | | | | | | — | | | | | | | | | — | | | | | | | | | 69 | | | | | | — | | | | | | | | | 69 | | |
|
Prepaid insurance – non-current
|
| | | | 314 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 314 | | | | | | — | | | | | | | | | 314 | | |
|
Investments held in trust account
|
| | | | 339,363 | | | | | | — | | | | | | — | | | | | | | | | (339,363) | | | |
D
|
| | | | — | | | | | | — | | | | | | | | | — | | |
|
Other non-current assets
|
| | | | — | | | | | | 275 | | | | | | — | | | | | | | | | — | | | | | | | | | 275 | | | | | | — | | | | | | | | | 275 | | |
|
Total non-current assets
|
| | |
|
339,677
|
| | | |
|
39,185
|
| | | |
|
—
|
| | | | | | |
|
(339,363)
|
| | | | | | |
|
39,499
|
| | | |
|
—
|
| | | | | | |
|
39,499
|
| |
| Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventories
|
| | | | — | | | | | | 4,119 | | | | | | — | | | | | | | | | — | | | | | | | | | 4,119 | | | | | | — | | | | | | | | | 4,119 | | |
|
Trade receivables
|
| | | | — | | | | | | 60,300 | | | | | | — | | | | | | | | | — | | | | | | | | | 60,300 | | | | | | — | | | | | | | | | 60,300 | | |
|
Deposits and prepayments
|
| | | | 514 | | | | | | 5,582 | | | | | | — | | | | | | | | | — | | | | | | | | | 6,096 | | | | | | — | | | | | | | | | 6,096 | | |
|
Other receivables
|
| | | | — | | | | | | 1,939 | | | | | | — | | | | | | | | | — | | | | | | | | | 1,939 | | | | | | — | | | | | | | | | 1,939 | | |
|
Amount due from a shareholder
|
| | | | — | | | | | | 107 | | | | | | — | | | | | | | | | — | | | | | | | | | 107 | | | | | | — | | | | | | | | | 107 | | |
|
Amount due from a joint venture
|
| | | | — | | | | | | 176 | | | | | | — | | | | | | | | | — | | | | | | | | | 176 | | | | | | — | | | | | | | | | 176 | | |
|
Cash and cash equivalents
|
| | | | 227 | | | | | | 37,581 | | | | | | — | | | | | | | | | 339,363 | | | |
D
|
| | | | 461,576 | | | | | | (259,363) | | | |
O
|
| | | | 202,213 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | 60,000 | | | |
E
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | 60,000 | | | |
F
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | (23,718) | | | |
G
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | (11,877) | | | |
H
|
| | | | | | | | | | | | | | | | | | | | | |
|
Total current assets
|
| | |
|
741
|
| | | |
|
109,804
|
| | | |
|
—
|
| | | | | | |
|
423,768
|
| | | | | | |
|
534,313
|
| | | |
|
(259,363)
|
| | | | | | |
|
274,950
|
| |
|
Total assets
|
| | |
|
340,418
|
| | | |
|
148,989
|
| | | |
|
—
|
| | | | | | |
|
84,405
|
| | | | | | |
|
573,812
|
| | | |
|
(259,363)
|
| | | | | | |
|
314,449
|
| |
|
LIABILITIES AND EQUITY (DEFICIT)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Non-current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Warrant liabilities
|
| | | $ | 19,690 | | | | | $ | — | | | | | | — | | | | | | | | | 1,710 | | | |
F
|
| | | | 21,400 | | | | | | — | | | | | | | | | 21,400 | | |
|
Derivative liability – forward purchase agreement
|
| | | | 1,111 | | | | | | — | | | | | | — | | | | | | | | | (1,111) | | | |
F
|
| | | | — | | | | | | — | | | | | | | | | — | | |
|
Deferred underwriting fee payable
|
| | | | 11,877 | | | | | | — | | | | | | — | | | | | | | | | (11,877) | | | |
H
|
| | | | — | | | | | | — | | | | | | | | | — | | |
|
Preference shares liabilities
|
| | | | — | | | | | | 356,337 | | | | | | — | | | | | | | | | (356,337) | | | |
C
|
| | | | — | | | | | | — | | | | | | | | | — | | |
|
Deferred tax liabilities
|
| | | | — | | | | | | 536 | | | | | | — | | | | | | | | | — | | | | | | | | | 536 | | | | | | — | | | | | | | | | 536 | | |
|
Lease liabilities
|
| | | | — | | | | | | 1,803 | | | | | | — | | | | | | | | | — | | | | | | | | | 1,803 | | | | | | — | | | | | | | | | 1,803 | | |
|
Artisan ordinary shares subject to redemption
|
| | | | — | | | | | | — | | | | | | 339,342 | | | |
A
|
| | | | (339,342) | | | |
J
|
| | | | — | | | | | | — | | | | | | | | | — | | |
|
Total non-current liabilities
|
| | |
|
32,678
|
| | | |
|
358,676
|
| | | |
|
339,342
|
| | | | | | |
|
(706,957)
|
| | | | | | |
|
23,739
|
| | | |
|
—
|
| | | | | | |
|
23,739
|
| |
| Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Accounts payables
|
| | | | 21 | | | | | | 21,508 | | | | | | — | | | | | | | | | — | | | | | | | | | 21,529 | | | | | | — | | | | | | | | | 21,529 | | |
|
Accrued offering costs
|
| | | | 13 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 13 | | | | | | — | | | | | | | | | 13 | | |
|
Promissory note – related party
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
|
Due to related party
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
|
Accrued expenses
|
| | | | 1,712 | | | | | | — | | | | | | — | | | | | | | | | (1,712) | | | |
G
|
| | | | — | | | | | | — | | | | | | | | | — | | |
|
Accrued expenses – related party
|
| | | | 50 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 50 | | | | | | — | | | | | | | | | 50 | | |
|
Accrued expenses and other current
liabilities |
| | | | — | | | | | | 10,210 | | | | | | — | | | | | | | | | — | | | | | | | | | 10,210 | | | | | | — | | | | | | | | | 10,210 | | |
|
Deferred consideration
|
| | | | — | | | | | | 1,353 | | | | | | — | | | | | | | | | — | | | | | | | | | 1,353 | | | | | | — | | | | | | | | | 1,353 | | |
|
Amounts due to shareholders
|
| | | | — | | | | | | 130 | | | | | | — | | | | | | | | | — | | | | | | | | | 130 | | | | | | — | | | | | | | | | 130 | | |
|
Contract liabilities
|
| | | | — | | | | | | 8,135 | | | | | | — | | | | | | | | | — | | | | | | | | | 8,135 | | | | | | — | | | | | | | | | 8,135 | | |
| | | |
As of
September 30, 2021 |
| |
As of June 30,
2021 |
| | | | | | | | | | | | | | | | | | | |
As of June 30,
2021 |
| | | | | | | | | | |
As of June 30,
2021 |
| ||||||||||||
| | | |
Artisan
(U.S. GAAP, Historical) |
| |
Prenetics (IFRS,
Historical) |
| |
IFRS
Conversion and Presentation Alignment (Note 2) |
| | | | |
Transaction
Accounting Adjustments (No Redemption Scenario) |
| | | | |
Pro Forma
Combined (No Redemption Scenario) |
| |
Transaction
Accounting Adjustments (Maximum Redemption Scenario) |
| | | | |
Pro Forma
Combined (Maximum Redemption Scenario) |
| |||||||||||||||||||||
|
Lease liabilities
|
| | | | — | | | | | | 1,238 | | | | | | — | | | | | | | | | — | | | | | | | | | 1,238 | | | | | | — | | | | | | | | | 1,238 | | |
|
Convertible securities
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
|
Tax payable
|
| | | | — | | | | | | 1,844 | | | | | | — | | | | | | | | | — | | | | | | | | | 1,844 | | | | | | — | | | | | | | | | 1,844 | | |
|
Total current liabilities
|
| | |
|
1,796
|
| | | |
|
44,418
|
| | | |
|
—
|
| | | | | | |
|
(1,712)
|
| | | | | | |
|
44,502
|
| | | |
|
—
|
| | | | | | |
|
44,502
|
| |
|
Total liabilities
|
| | |
|
34,474
|
| | | |
|
403,094
|
| | | |
|
339,342
|
| | | | | | |
|
(708,669)
|
| | | | | | |
|
68,241
|
| | | |
|
—
|
| | | | | | |
|
68,241
|
| |
|
Ordinary shares subject to possible redemption
|
| | | | 339,342 | | | | | | — | | | | | | (339,342) | | | |
A
|
| | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
| Equity (deficit): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Artisan Preference shares
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
|
Artisan Class A ordinary shares
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | 3 | | | |
J
|
| | | | — | | | | | | — | | | | | | | | | — | | |
| | | | | | — | | | | | | | | | | | | | | | | | | | | | (3) | | | |
L
|
| | | | | | | | | | | | | | | | | | | | | |
|
Artisan Class B ordinary shares
|
| | | | 1 | | | | | | — | | | | | | — | | | | | | | | | (1) | | | |
L
|
| | | | — | | | | | | — | | | | | | | | | — | | |
|
Share capital
|
| | | | — | | | | | | 15,350 | | | | | | — | | | | | | | | | 114,054 | | | |
C
|
| | | | 722,872 | | | | | | (259,360) | | | |
O
|
| | | | 465,587 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | 59,999 | | | |
E
|
| | | | | | | | | | 2,075 | | | |
N
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | 59,400 | | | |
F
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | (17,735) | | | |
G
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1,774 | | | |
I
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | 339,339 | | | |
J
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | (8) | | | |
M
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | 150,699 | | | |
N
|
| | | | | | | | | | | | | | | | | | | | | |
|
PubCo Class A ordinary shares
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | 1 | | | |
E
|
| | | | 13 | | | | | | (3) | | | |
O
|
| | | | 10 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1 | | | |
F
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | 4 | | | |
L
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | 7 | | | |
M
|
| | | | | | | | | | | | | | | | | | | | | |
|
PubCo Class B ordinary shares
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | 1 | | | |
M
|
| | | | 1 | | | | | | — | | | | | | | | | 1 | | |
|
Reserves
|
| | | | — | | | | | | (269,372) | | | | | | 24 | | | |
B
|
| | | | 242,283 | | | |
C
|
| | | | (217,232) | | | | | | (2,075) | | | |
N
|
| | | | (219,307) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | (4,271) | | | |
G
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | (1,774) | | | |
I
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | (33,423) | | | |
K
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | (150,699) | | | |
N
|
| | | | | | | | | | | | | | | | | | | | | |
|
Additional paid-in capital
|
| | | | 24 | | | | | | — | | | | | | (24) | | | |
B
|
| | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
|
Accumulated deficit
|
| | | | (33,423) | | | | | | — | | | | | | — | | | | | | | | | 33,423 | | | |
K
|
| | | | — | | | | | | — | | | | | | | | | — | | |
|
Prenetics non-controlling interests
|
| | | | — | | | | | | (83) | | | | | | — | | | | | | | | | — | | | | | | | | | (83) | | | | | | — | | | | | | | | | (83) | | |
|
Total equity (deficit)
|
| | |
|
(33,398)
|
| | | |
|
(254,105)
|
| | | |
|
—
|
| | | | | | |
|
793,074
|
| | | | | | |
|
505,571
|
| | | |
|
(259,363)
|
| | | | | | |
|
246,208
|
| |
|
Total liabilities and equity (deficit)
|
| | | $ | 340,418 | | | | | $ | 148,989 | | | | | $ | — | | | | | | | | $ | 84,405 | | | | | | | | $ | 573,812 | | | | | $ | (259,363) | | | | | | | | $ | 314,449 | | |
| | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
For the
Period from February 2, 2021 (Inception) Through September 30, 2021 |
| |
Nine Months
Ended June 30, 2021 (Note 1) |
| |
IFRS
Conversion and Presentation Alignment (Note 2) |
| |
Transaction
Accounting Adjustments (No Redemption Scenario) |
| | | | | | | |
For the
Period Ended June 30, 2021 |
| |
Transaction
Accounting Adjustments (Maximum Redemption Scenario) |
| |
For the
Period Ended June 30, 2021 |
| |||||||||||||||||||||
| |
Artisan
(U.S. GAAP, Historical) |
| |
Prenetics
(IFRS, Historical) |
| |
Pro Forma
Combined (No Redemption Scenario) |
| |
Pro Forma
Combined (Maximum Redemption Scenario) |
| ||||||||||||||||||||||||||||||||||||||
|
Revenue
|
| | | $ | — | | | | | $ | 163,750 | | | | | $ | — | | | | | $ | — | | | | | | | | | | | $ | 163,750 | | | | | $ | — | | | | | $ | 163,750 | | |
|
Direct costs
|
| | | | — | | | | | | (98,602) | | | | | | — | | | | | | — | | | | | | | | | | | | (98,602) | | | | | | — | | | | | | (98,602) | | |
|
Gross profit
|
| | | | — | | | | | | 65,148 | | | | | | — | | | | | | — | | | | | | | | | | | | 65,148 | | | | | | — | | | | | | 65,148 | | |
|
Other income and other net losses
|
| | | | — | | | | | | (296) | | | | | | — | | | | | | — | | | | | | | | | | | | (296) | | | | | | — | | | | | | (296) | | |
|
Share of loss of a joint venture
|
| | | | — | | | | | | (161) | | | | | | — | | | | | | — | | | | | | | | | | | | (161) | | | | | | — | | | | | | (161) | | |
|
Selling and distribution expenses
|
| | | | — | | | | | | (8,612) | | | | | | — | | | | | | (4) | | | | |
|
DD
|
| | | | | (8,616) | | | | | | — | | | | | | (8,616) | | |
|
Research and development expenses
|
| | | | — | | | | | | (4,045) | | | | | | — | | | | | | (844) | | | | |
|
DD
|
| | | | | (4,889) | | | | | | — | | | | | | (4,889) | | |
|
Administrative and other operating expenses
|
| | | | (2,203) | | | | | | (29,173) | | | | | | — | | | | | | (2,937) | | | | |
|
DD
|
| | | | | (34,313) | | | | | | — | | | | | | (34,313) | | |
|
(Loss) income from operations
|
| | | | (2,203) | | | | | | 22,861 | | | | | | — | | | | | | (3,785) | | | | | | | | | | | | 16,873 | | | | | | — | | | | | | 16,873 | | |
|
Expensed offering costs
|
| | | | (534) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (534) | | | | | | — | | | | | | (534) | | |
|
Unrealized gain on investments held in trust account
|
| | | | 21 | | | | | | — | | | | | | — | | | | | | (21) | | | | |
|
BB
|
| | | | | — | | | | | | — | | | | | | — | | |
|
Change in fair value of derivative liability – forward purchase agreement
|
| | | | (1,501) | | | | | | — | | | | | | — | | | | | | 1,501 | | | | |
|
FF
|
| | | | | — | | | | | | — | | | | | | — | | |
|
Change in fair value of warrant liabilities
|
| | | | (5,436) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (5,436) | | | | | | — | | | | | | (5,436) | | |
|
Finance costs
|
| | | | — | | | | | | (445) | | | | | | — | | | | | | 340 | | | | |
|
GG
|
| | | | | (105) | | | | | | — | | | | | | (105) | | |
|
Fair value loss on convertible securities
|
| | | | — | | | | | | (31,901) | | | | | | — | | | | | | 31,901 | | | | |
|
CC
|
| | | | | — | | | | | | — | | | | | | — | | |
|
(Loss) income before taxation
|
| | | | (9,653) | | | | | | (9,485) | | | | | | — | | | | | | 29,936 | | | | | | | | | | | | 10,798 | | | | | | — | | | | | | 10,798 | | |
|
Income tax expense
|
| | | | — | | | | | | (4,251) | | | | | | — | | | | | | — | | | | | | | | | | | | (4,251) | | | | | | — | | | | | | (4,251) | | |
|
(Loss) income for the period
|
| | | | (9,653) | | | | | | (13,736) | | | | | | — | | | | | | 29,936 | | | | | | | | | | | | 6,547 | | | | | | — | | | | | | 6,547 | | |
|
Other comprehensive loss for the period
|
| | | | — | | | | | | 1,654 | | | | | | — | | | | | | — | | | | | | | | | | | | 1,654 | | | | | | — | | | | | | 1,654 | | |
|
Total comprehensive (loss) income for the period
|
| | | $ | (9,653) | | | | | $ | (12,082) | | | | | $ | — | | | | | $ | 29,936 | | | | | | | | | | | $ | 8,201 | | | | | $ | — | | | | | $ | 8,201 | | |
| Net earnings (loss) per share (Note 4): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted weighted average shares outstanding, redeemable Class A ordinary shares
|
| | | | 16,679,788 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted net loss per share, redeemable Class A ordinary shares
|
| | | $ | (0.39) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted weighted average shares outstanding, non-redeemable Class B ordinary shares
|
| | | | 8,307,310 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted net loss per share, non-redeemable Class B ordinary shares
|
| | | $ | (0.39) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic weighted average ordinary shares outstanding
|
| | | | | | | | | | 14,543,817 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic loss per share
|
| | | | | | | | | $ | (0.94) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Diluted weighted average ordinary shares outstanding
|
| | | | | | | | | | 14,543,817 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | |
For the
Period from February 2, 2021 (Inception) Through September 30, 2021 |
| |
Nine Months
Ended June 30, 2021 (Note 1) |
| |
IFRS
Conversion and Presentation Alignment (Note 2) |
| |
Transaction
Accounting Adjustments (No Redemption Scenario) |
| | | | |
For the
Period Ended June 30, 2021 |
| |
Transaction
Accounting Adjustments (Maximum Redemption Scenario) |
| |
For the
Period Ended June 30, 2021 |
| |||||||||
| |
Artisan
(U.S. GAAP, Historical) |
| |
Prenetics
(IFRS, Historical) |
| |
Pro Forma
Combined (No Redemption Scenario) |
| |
Pro Forma
Combined (Maximum Redemption Scenario) |
| |||||||||||||||||||||||
|
Diluted loss per share
|
| | | | | | $ | (0.94) | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Weighted average shares outstanding, PubCo Class A ordinary shares – basic
|
| | | | | | | | | | | | | | | | | | | | | | 129,023,221 | | | | | | | | | 103,086,921 | | |
|
Net earnings per share, PubCo Class A ordinary shares – basic
|
| | | | | | | | | | | | | | | | | | | | | $ | 0.05 | | | | | | | | $ | 0.06 | | |
|
Weighted average shares outstanding,
PubCo Class A ordinary shares – diluted |
| | | | | | | | | | | | | | | | | | | | | | 139,065,578 | | | | | | | | | 113,129,278 | | |
|
Net earnings per share, PubCo Class A ordinary shares – diluted
|
| | | | | | | | | | | | | | | | | | | | | $ | 0.04 | | | | | | | | $ | 0.05 | | |
|
Weighted average shares outstanding, PubCo Class B ordinary shares – basic
|
| | | | | | | | | | | | | | | | | | | | | | 9,890,352 | | | | | | | | | 9,890,352 | | |
|
Net earnings per share, PubCo Class B ordinary shares – basic
|
| | | | | | | | | | | | | | | | | | | | | $ | 0.05 | | | | | | | | $ | 0.06 | | |
|
Weighted average shares outstanding, PubCo Class B ordinary shares – diluted
|
| | | | | | | | | | | | | | | | | | | | | | 30,244,993 | | | | | | | | | 30,244,993 | | |
|
Net earnings per share, PubCo Class B ordinary shares – diluted
|
| | | | | | | | | | | | | | | | | | | | | $ | 0.02 | | | | | | | | $ | 0.02 | | |
| | | |
Artisan
(U.S. GAAP, Historical) |
| |
Prenetics
(IFRS, Historical) |
| |
IFRS
Conversion and Presentation Alignment (Note 2) |
| |
Transaction
Accounting Adjustments (No Redemption Scenario) |
| | | | |
Pro Forma
Combined (No Redemption Scenario) |
| |
Transaction
Accounting Adjustments (Maximum Redemption Scenario) |
| | | | |
Pro Forma
Combined (Maximum Redemption Scenario) |
| |||||||||||||||||||||
|
Revenue
|
| | | $ | — | | | | | $ | 65,180 | | | | | $ | — | | | | | $ | — | | | | | | | | $ | 65,180 | | | | | $ | — | | | | | | | | $ | 65,180 | | |
|
Direct costs
|
| | | | — | | | | | | (38,835) | | | | | | — | | | | | | — | | | | | | | | | (38,835) | | | | | | — | | | | | | | | | (38,835) | | |
|
Gross profit
|
| | | | — | | | | | | 26,345 | | | | | | — | | | | | | — | | | | | | | | | 26,345 | | | | | | — | | | | | | | | | 26,345 | | |
|
Other income and other net losses
|
| | | | — | | | | | | (315) | | | | | | — | | | | | | — | | | | | | | | | (315) | | | | | | — | | | | | | | | | (315) | | |
|
Share of loss of a joint venture
|
| | | | — | | | | | | (1,133) | | | | | | — | | | | | | — | | | | | | | | | (1,133) | | | | | | — | | | | | | | | | (1,133) | | |
|
Selling and distribution expenses
|
| | | | — | | | | | | (6,493) | | | | | | — | | | | | | (2) | | | |
DD
|
| | | | (6,495) | | | | | | — | | | | | | | | | (6,495) | | |
|
Research and development expenses
|
| | | | — | | | | | | (2,782) | | | | | | — | | | | | | (386) | | | |
DD
|
| | | | (3,168) | | | | | | — | | | | | | | | | (3,168) | | |
|
Administrative and other operating expenses
|
| | | | — | | | | | | (16,617) | | | | | | — | | | | | | (5,983) | | | |
AA
|
| | | | (174,642) | | | | | | (2,075) | | | |
EE
|
| | | | (176,717) | | |
| | | | | | | | | | | | | | | | | | | | | | | | (1,343) | | | |
DD
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | (150,699) | | | |
EE
|
| | | | | | | | | | | | | | | | | | | | | |
|
Loss from operations
|
| | | | — | | | | | | (995) | | | | | | — | | | | | | (158,413) | | | | | | | | | (159,408) | | | | | | (2,075) | | | | | | | | | (161,483) | | |
|
Finance costs
|
| | | | — | | | | | | (60) | | | | | | — | | | | | | — | | | | | | | | | (60) | | | | | | — | | | | | | | | | (60) | | |
|
Fair value loss on convertible securities
|
| | | | — | | | | | | (2,847) | | | | | | — | | | | | | 2,847 | | | |
CC
|
| | | | — | | | | | | — | | | | | | | | | — | | |
|
Loss before taxation
|
| | | | — | | | | | | (3,902) | | | | | | — | | | | | | (155,566) | | | | | | | | | (159,468) | | | | | | (2,075) | | | | | | | | | (161,543) | | |
|
Income tax credit
|
| | | | — | | | | | | 1,938 | | | | | | — | | | | | | — | | | | | | | | | 1,938 | | | | | | — | | | | | | | | | 1,938 | | |
|
Loss for the year
|
| | | | — | | | | | | (1,964) | | | | | | — | | | | | | (155,566) | | | | | | | | | (157,530) | | | | | | (2,075) | | | | | | | | | (159,605) | | |
|
Other comprehensive income for the year
|
| | | | — | | | | | | 1,581 | | | | | | — | | | | | | — | | | | | | | | | 1,581 | | | | | | — | | | | | | | | | 1,581 | | |
|
Total comprehensive loss for the year
|
| | | $ | — | | | | | $ | (383) | | | | | $ | — | | | | | $ | (155,566) | | | | | | | | $ | (155,949) | | | | | $ | (2,075) | | | | | | | | $ | (158,024) | | |
| Net loss per share (Note 4): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted weighted average ordinary shares outstanding
|
| | | | | | | | | | 13,176,752 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic loss per share
|
| | | | | | | | | $ | (0.15) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Diluted loss per share
|
| | | | | | | | | $ | (0.15) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Weighted average shares outstanding,
PubCo Class A ordinary shares – basic and diluted |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129,023,221 | | | | | | | | | | | | | | | 103,086,921 | | |
|
Net loss per share, PubCo Class A ordinary shares – basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (1.13) | | | | | | | | | | | | | | $ | (1.41) | | |
|
Weighted average shares outstanding,
PubCo Class B ordinary shares – basic and diluted |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9,890,352 | | | | | | | | | | | | | | | 9,890,352 | | |
|
Net loss per share, PubCo Class B ordinary shares – basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (1.13) | | | | | | | | | | | | | | $ | (1.41) | | |
| | | |
Six Months
Ended June 30, 2021 |
| |
Three Months
Ended December 31, 2020 |
| |
Nine Months
Ended June 30, 2021 |
| |||||||||
|
Revenue
|
| | | $ | 136,477 | | | | | $ | 27,273 | | | | | $ | 163,750 | | |
|
Direct costs
|
| | | | (79,851) | | | | | | (18,751) | | | | | | (98,602) | | |
|
Gross profit
|
| | | | 56,626 | | | | | | 8,522 | | | | | | 65,148 | | |
|
Other income and other net losses
|
| | | | 356 | | | | | | (652) | | | | | | (296) | | |
|
Share of loss of a joint venture
|
| | | | — | | | | | | (161) | | | | | | (161) | | |
|
Selling and distribution expenses
|
| | | | (6,283) | | | | | | (2,329) | | | | | | (8,612) | | |
|
Research and development expenses
|
| | | | (2,934) | | | | | | (1,111) | | | | | | (4,045) | | |
|
Administrative and other operating expenses
|
| | | | (21,890) | | | | | | (7,283) | | | | | | (29,173) | | |
|
Income (loss) from operations
|
| | | | 25,875 | | | | | | (3,014) | | | | | | 22,861 | | |
|
Finance costs
|
| | | | (422) | | | | | | (23) | | | | | | (445) | | |
|
Fair value loss on convertible securities
|
| | | | (29,054) | | | | | | (2,847) | | | | | | (31,901) | | |
|
Loss before taxation
|
| | | | (3,601) | | | | | | (5,884) | | | | | | (9,485) | | |
|
Income tax expense
|
| | | | (4,259) | | | | | | 8 | | | | | | (4,251) | | |
|
Loss for the period
|
| | | | (7,860) | | | | | | (5,876) | | | | | | (13,736) | | |
|
Other comprehensive (loss) income for the period
|
| | | | (148) | | | | | | 1,802 | | | | | | 1,654 | | |
|
Total comprehensive loss for the period
|
| | | $ | (8,008) | | | | | $ | (4,074) | | | | | $ | (12,082) | | |
| | | |
No Redemption
Scenario |
| |
Maximum Redemption
Scenario |
| ||||||||||||||||||
| | | |
Shares
|
| |
(in 000s)
|
| |
Shares
|
| |
(in 000s)
|
| ||||||||||||
|
Artisan Public Shareholders
|
| | | | 33,934,235 | | | | | | | | | | | | 7,997,935 | | | | | | | | |
|
Sponsor and certain Artisan directors
|
| | | | 9,233,558 | | | | | | | | | | | | 9,233,558 | | | | | | | | |
|
Forward Purchase Investors
|
| | | | 750,000 | | | | | | | | | | | | 750,000 | | | | | | | | |
|
Total PubCo Shares to be issued to Artisan shareholders
|
| | | | 43,917,793 | | | | | | | | | | | | 17,981,493 | | | | | | | | |
|
Market value per share at September 30, 2021
|
| | | $ | 9.92 | | | | | | | | | | | $ | 9.92 | | | | | | | | |
|
Fair value of shares issued
|
| | | | | | | | | $ | 435,665 | | | | | | | | | | | $ | 178,376 | | |
|
Artisan Public Warrants
|
| | | | 11,311,390 | | | | | | | | | | | | 11,311,390 | | | | | | | | |
|
Artisan Private Warrants
|
| | | | 5,857,898 | | | | | | | | | | | | 5,857,898 | | | | | | | | |
|
Total PubCo Warrants to be issued to Artisan Warrant holders
|
| | | | 17,169,288 | | | | | | | | | | | | 17,169,288 | | | | | | | | |
|
Market value per Public Warrant
|
| | | $ | 1.14 | | | | | | | | | | | $ | 1.14 | | | | | | | | |
|
Fair Value per Private Warrant
|
| | | $ | 1.38 | | | | | | | | | | | $ | 1.38 | | | | | | | | |
|
Fair value of warrants issued
|
| | | | | | | | | $ | 20,979 | | | | | | | | | | | $ | 20,979 | | |
|
Fair value of shares and warrants issued in consideration for combination
|
| | | | | | | | | $ | 456,644 | | | | | | | | | | | $ | 199,355 | | |
|
Net assets of Artisan as of June 30, 2021
|
| | | | | | | | | $ | 305,944 | | | | | | | | | | | $ | 46,581 | | |
|
Difference – being IFRS 2 charge for listing services
|
| | | | | | | | | $ | 150,700 | | | | | | | | | | | $ | 152,774 | | |
| | | |
For the Period Ended
June 30, 2021 |
| |
For the Year Ended
December 31, 2020 |
| ||||||||||||||||||||||||||||||||||||||||||
| |
Assuming
No Redemptions |
| |
Assuming
Maximum Redemptions |
| |
Assuming
No Redemptions |
| |
Assuming
Maximum Redemptions |
| ||||||||||||||||||||||||||||||||||||||
| |
Class A
Shares |
| |
Class B
Shares |
| |
Class A
Shares |
| |
Class B
Shares |
| |
Class A
Shares |
| |
Class B
Shares |
| |
Class A
Shares |
| |
Class B
Shares |
| ||||||||||||||||||||||||||
|
Net earnings (loss) allocated to each class
|
| | | $ | 6,081 | | | | | $ | 466 | | | | | $ | 5,974 | | | | | $ | 573 | | | | | $ | (146,314) | | | | | $ | (11,216) | | | | | $ | (145,633) | | | | | $ | (13,972) | | |
|
Weighted average ordinary shares outstanding – basic
|
| | | | 129,023,221 | | | | | | 9,890,352 | | | | | | 103,086,921 | | | | | | 9,890,352 | | | | | | 129,023,221 | | | | | | 9,890,352 | | | | | | 103,086,921 | | | | | | 9,890,352 | | |
|
Net earnings (loss) per share – basic
|
| | | $ | 0.05 | | | | | $ | 0.05 | | | | | $ | 0.06 | | | | | $ | 0.06 | | | | | $ | (1.13) | | | | | $ | (1.13) | | | | | $ | (1.41) | | | | | $ | (1.41) | | |
|
Weighted average ordinary shares outstanding – basic
|
| | | | 129,023,221 | | | | | | 9,890,352 | | | | | | 103,086,921 | | | | | | 9,890,352 | | | | | | 129,023,221 | | | | | | 9,890,352 | | | | | | 103,086,921 | | | | | | 9,890,352 | | |
|
Dilutive effect of PubCo RSUs(3)
|
| | | | 10,042,357 | | | | | | 20,354,641 | | | | | | 10,042,357 | | | | | | 20,354,641 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Weighted average ordinary shares outstanding – diluted
|
| | | | 139,065,578 | | | | | | 30,244,993 | | | | | | 113,129,278 | | | | | | 30,244,993 | | | | | | 129,023,221 | | | | | | 9,890,352 | | | | | | 103,086,921 | | | | | | 9,890,352 | | |
|
Net earnings (loss) per share – diluted
|
| | | $ | 0.04 | | | | | $ | 0.02 | | | | | $ | 0.05 | | | | | $ | 0.02 | | | | | $ | (1.13) | | | | | $ | (1.13) | | | | | $ | (1.41) | | | | | $ | (1.41) | | |
| Excluded securities:(1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Public Warrants(2)
|
| | | | 12,811,390 | | | | | | — | | | | | | 12,811,390 | | | | | | — | | | | | | 12,811,390 | | | | | | — | | | | | | 12,811,390 | | | | | | — | | |
|
Private Placement Warrants
|
| | | | 5,857,898 | | | | | | — | | | | | | 5,857,898 | | | | | | — | | | | | | 5,857,898 | | | | | | — | | | | | | 5,857,898 | | | | | | — | | |
|
Name
|
| |
Age
|
| |
Position/Title
|
|
| Yeung Danny Sheng Wu | | |
42
|
| |
Director, Chairperson and Chief Executive Officer
|
|
| Cheng Yin Pan (Ben) | | |
33
|
| | Director | |
| Dr. Tzang Chi Hung Lawrence | | |
47
|
| | Chief Scientific Officer | |
| Avrom Boris Lasarow | | |
45
|
| | Chief Executive Officer of EMEA | |
| Lo Hoi Chun (Stephen) | | |
37
|
| | Chief Financial Officer | |
| Dr. Ong Shih-Chang (Frank) | | |
44
|
| | Chief Medical Officer | |
| Dr. Senthil Sundaram | | |
48
|
| | Chief Clinical Officer | |
| Dr. Wong Yung Ho Peter | | |
39
|
| | Chief Technology Officer | |
| Dr. Ma Wu Po (Mike) | | |
57
|
| | Head of R&D | |
|
Name
|
| |
Number of Prenetics
Ordinary Shares Underlying RSUs |
| |
Date of Grant
|
| |||
|
Yeung Danny Sheng Wu
|
| | | | 2,374,200 | | | |
1 November 2014
|
|
| | | | | | 4,190,033 | | | |
29 March 2016
|
|
| | | | | | 3,268,753 | | | |
30 June 2021
|
|
|
Dr. Tzang Chi Hung Lawrence
|
| | | | 949,680 | | | |
1 November 2014
|
|
| | | | | | 1,117,343 | | | |
29 March 2016
|
|
|
Avrom Boris Lasarow
|
| | | | 58,444 | | | |
2 April 2018
|
|
| | | | | | 278,429 | | | |
30 June 2021
|
|
|
Lo Hoi Chun (Stephen)
|
| | | | * | | | |
5 July 2018
|
|
| | | | | | * | | | |
30 June 2020
|
|
| | | | | | * | | | |
30 June 2021
|
|
|
Dr. Senthil Sundaram
|
| | | | * | | | |
9 July 2015
|
|
| | | | | | * | | | |
1 March 2016
|
|
|
Name
|
| |
Number of Prenetics
Ordinary Shares Underlying RSUs |
| |
Date of Grant
|
| |||
| | | | | | * | | | |
18 April 2017
|
|
|
Dr. Wong Yung Ho Peter
|
| | | | * | | | |
31 August 2017
|
|
| | | | | | * | | | |
30 June 2019
|
|
|
Dr. Ma Wu Po (Mike)
|
| | | | * | | | |
31 December 2019
|
|
| |
Artisan
|
| |
PubCo
|
|
| |
Authorized Share Capital
|
| |||
| | Artisan’s authorized share capital is $33,300 divided into 300,000,000 Artisan Public Shares of a par value of $0.0001 each, 30,000,000 Founder Shares of a par value of $0.0001 each and 3,000,000 preference shares of a par value of $0.0001 each. | | |
PubCo’s authorized share capital is $50,000 divided into 500,000,000 shares of $0.0001 par value each, of which (i) 400,000,000 shall be designated as PubCo Class A Ordinary Shares, (ii) 50,000,000 shall be designated as PubCo Class B Ordinary Shares and (iii) 50,000,000 shall be designated as shares of such class or classes (however designated) as the board of directors may determine in accordance with the Amended PubCo Articles.
In respect of all matters upon which holders of PubCo Ordinary Shares are entitled to vote, each PubCo Class A Ordinary Share will be entitled to one (1) vote and each PubCo Class B Ordinary Share will be entitled to 20 votes.
|
|
| |
Rights of Preference Shares
|
| |||
| | Subject to the Artisan Articles, any direction that may be given by Artisan Shareholders in general meeting and, where applicable, the rules and regulations of the NASDAQ, the SEC and/or any other competent regulatory authority or otherwise under applicable law, and without prejudice to any rights attached to any existing Artisan Shares, the Artisan Board may allot, issue, grant options over or otherwise dispose of Artisan Shares with or without preferred, deferred or other rights or restrictions, whether in regard to dividends or other distributions, voting, return of capital or otherwise, provided the Artisan Board shall not do any of the foregoing to the extent it may affect the ability of Artisan to carry out the conversion of the Founder Shares into Artisan Public Shares as set out in the Artisan Articles. | | | Subject to the Amended PubCo Articles, the directors may provide, out of unissued shares (other than unissued PubCo Ordinary Shares), for series of preference shares and to establish the number of shares to constitute such series and any voting rights, powers, preferences and relative, participating, optional and other special rights, and any qualifications, limitations and restrictions of such series. | |
| |
Artisan
|
| |
PubCo
|
|
| |
Number and Qualification of Directors
|
| |||
| | Artisan shareholders may by ordinary resolution fix the maximum and minimum number of directors to be appointed to the Artisan Board but unless such numbers are fixed, the minimum number of directors is one and the maximum number of directors is unlimited. | | |
Unless otherwise determined by PubCo shareholders by ordinary resolution, the number of directors shall not be less than two directors and the exact number of directors shall be determined from time to time by the board of directors.
Directors will not be required to hold any shares in PubCo.
|
|
| | Directors will not be required to hold any shares in Artisan unless and until such time that Artisan shareholders in a general meeting fix a minimum shareholding required to be held by a director. | | | | |
| |
Election/Removal of Directors
|
| |||
| |
The directors may appoint any person to be a director, either to fill a vacancy or as an additional director, provided that the appointment does not cause the number of directors to exceed any number fixed by or in accordance with the Artisan Articles as the maximum number of directors.
Artisan shareholders may appoint any person to be a director by ordinary resolution and may remove any director by ordinary resolution, provided that, prior to the closing of an initial business combination, only holders of Founder Shares will have the right to vote on the appointment and removal of directors. Prior to the closing of an initial business combination, holders of Artisan Public Shares have no right to vote on the appointment or removal of directors.
|
| |
The directors may, so long as a quorum of directors remains in office, appoint any person to be a director so as to fill a casual vacancy or as an addition to the existing board of directors.
PubCo Class A Ordinary Shares and PubCo Class B Ordinary Shares voting together as a single class may by ordinary resolution appoint any person to be a director and may in like manner remove any director and may appoint another person to replace that director.
|
|
| |
Cumulative Voting
|
| |||
| | Holders of Artisan Shares will not have cumulative voting rights. | | | Holders of PubCo Ordinary Shares will not have cumulative voting rights. | |
| |
Vacancies on the Board of Directors
|
| |||
| |
The office of any director shall be vacated if:
(a) such director resigns by notice in writing to Artisan;
(b) such director absents himself (for the avoidance of doubt, without being represented by proxy or an alternate director appointed by him) from three consecutive meetings of the Artisan Board without special leave of absence from the other directors, and the other directors pass a resolution that he has by reason of such absence vacated office;
(c) such director dies, becomes bankrupt or makes any arrangement or composition with his creditors generally;
(d) such director is found to be or becomes of unsound mind;
|
| |
The office of any director shall be vacated if:
(a) such director resigns their office by notice in writing signed by such director and left at the registered office of PubCo;
(b) such director becomes bankrupt or makes any arrangement or composition with such director’s creditors generally;
(c) such director dies or is found to be or becomes of unsound mind;
(d) such director ceases to be a director by virtue of, or becomes prohibited from being a director by reason of, an order made under any provisions of any law or enactment;
(e) such director is removed from office by notice addressed to such director at their last known
|
|
| |
Artisan
|
| |
PubCo
|
|
| |
(e) all of the other directors (being not less than two in number) determine that such director should be removed as a director, either by a resolution passed by all of the other directors at a meeting of the directors duly convened and held in accordance with the Artisan Articles or by a resolution in writing signed by all of the other directors; or
(f) the director is removed from office pursuant to any other provision of the Artisan Articles, including by the Artisan shareholders by ordinary resolution pursuant to the provisions summarized under “Election/Removal of Directors” above.
|
| |
address and signed by all of the co-directors (not being less than two in number); or
(f) such director is removed from office by ordinary resolution, pursuant to the provisions summarized under “Election/Removal of Directors” above.
|
|
| |
Amendment to Articles of Association
|
| |||
| | Pursuant to the Cayman Islands Companies Act, the Artisan Articles may only be amended by shareholders by a special resolution (as defined in the Artisan Articles); provided that, prior to the closing of the initial business combination, in the event that any amendment is made to the Artisan Articles (a) to modify the substance or timing of Artisan’s obligation to allow redemption in connection with a business combination or redeem 100 per cent of the Artisan Public Shares if Artisan does not consummate a business combination within 24 months after the date of the closing of the Artisan IPO or (b) with respect to any other provision of the Artisan Articles relating to the rights of holders of Artisan Public Shares, each Artisan Public Shareholder shall be provided with the opportunity to redeem their Artisan Public Shares upon the approval of any such amendment at a per-share price, payable in cash, equal to the aggregate amount then on deposit in the trust account, including interest earned on the trust account and not previously released to Artisan to pay its income taxes, if any (less up to $100,000 of interest to pay dissolution expenses), divided by the number of Artisan Public Shares then in issue, provided that Artisan shall not redeem Artisan Public Shares in an amount that would cause Artisan’s net tangible assets to be less than $5,000,001 following such redemption. | | | PubCo may at any time and from time to time by special resolution (as defined by the Cayman Islands Companies Act) alter or amend the Amended PubCo Articles, in whole or in part; provided that PubCo shall not, without the approval of the holders of a majority of the voting power of the PubCo Class B Ordinary Shares, voting exclusively and as a separate class, amend, restate, waive, adopt any provision inconsistent with or otherwise vary or alter any provision of the Amended PubCo Articles relating to the voting, conversion or other rights, powers, preferences, privileges or restrictions of the PubCo Class B Ordinary Shares. | |
| |
Quorum
|
| |||
| |
Shareholders. No business shall be transacted at any general meeting unless a quorum of shareholders is present. One or more shareholders holding in the aggregate not less than one-third of the total issued Artisan Shares present in person or by proxy and entitled to vote shall be a quorum for a general meeting of Artisan.
Board of Directors. The quorum for the
|
| | Shareholders. No business will be transacted at any general meeting unless a quorum of shareholders is present at the time when the meeting proceeds to business. One or more shareholders holding not less than one-third of the total issued share capital of PubCo in issue present in person or by proxy and entitled to vote will be a quorum for all purposes; provided that, from and after the Acquisition Effective Time where there are PubCo | |
| |
Artisan
|
| |
PubCo
|
|
| | transaction of the business of the Artisan Board may be fixed by the Artisan directors, and unless so fixed shall be a majority of the Artisan directors then in office. | | |
Class B Ordinary Shares in issue, the presence in person or by proxy of holders of a majority of PubCo Class B Ordinary Shares will be required in any event.
Board of Directors. The quorum necessary for the transaction of the business of the PubCo board of directors may be fixed by the directors and unless so fixed will be a majority of the directors then in office, and must include the Chairperson (who will initially be Danny Yeung); provided, however, a quorum will nevertheless exist at a meeting at which a quorum would exist but for the fact that the Chairperson is voluntarily absent from the meeting and notifies the board of directors his decision to be absent from that meeting, before or at the meeting.
|
|
| |
Shareholder Meetings
|
| |||
| |
Artisan may, but will not (unless required by the Cayman Islands Companies Act or the rules and regulations of NASDAQ) be obliged to hold an annual general meeting.
General meetings may be called by the Artisan directors whenever they think fit, and the directors shall on a shareholders’ requisition forthwith proceed to convene an extraordinary general meeting of Artisan.
A shareholders’ requisition is a requisition of shareholders holding at the date of deposit of the requisition not less than thirty per cent in par value of the issued Artisan Shares which as at that date carry the right to vote at general meetings of Artisan.
|
| |
PubCo will hold an annual general meeting and will specify the meeting as such in the notices calling it. The annual general meeting will be held at such time and place as the directors will determine.
The directors may call extraordinary general meetings whenever they think fit, and must convene an extraordinary general meeting upon the requisition of (a) PubCo shareholders holding at least one third of the votes that may be cast at such meeting, or (b) the holders of PubCo Class B Ordinary Shares entitled to cast a majority of the votes that all PubCo Class B Ordinary Shares are entitled to cast
Separate general meetings of the holders of a class or series of shares may be called only by:
(a) the chairperson of the board of directors (the “Chairperson”);
(b) a majority of the entire board of directors (unless otherwise specifically provided by the terms of issue of the shares of such class or series); or
(c) with respect to general meetings of the holders of PubCo Class B Ordinary Shares, Danny Yeung.
|
|
| |
Notice of Shareholder Meetings
|
| |||
| | At least five clear days’ notice shall be given of any general meeting. Clear days means that period excluding the day when the notice is received or deemed to be received and the day for which it is given or on which it is to take effect. Every notice shall specify the place, the day and the hour of the meeting and the general nature of the business to be conducted at the general meeting and will be given in the manner hereinafter mentioned or in such other manner if any as may be prescribed by | | | At least seven calendar days’ notice will be given for any general meeting. Every notice will be exclusive of the day on which it is given or deemed to be given and will specify the place, the day and the hour of the meeting and the general nature of the business to be conducted at the meeting and will be given in the manner hereinafter mentioned or in such other manner as may be prescribed by PubCo shareholders by ordinary resolution; provided that a general meeting of PubCo will, whether or not the | |
| |
Artisan
|
| |
PubCo
|
|
| |
Artisan shareholders by ordinary resolution to such persons as are, under the Artisan Articles, entitled to receive such notices; provided that a general meeting of Artisan will, whether or not the notice provisions have been complied with, be deemed to have been duly convened if it is so agreed:
(a) in the case of an annual general meeting, by all shareholders entitled to attend and vote thereat; and
(b) in the case of an extraordinary general meeting, by a majority in number of the shareholders having a right to attend and vote at the meeting, together holding not less than ninety-five per cent in par value of the Artisan Shares giving that right.
|
| |
notice provisions have been complied with, be deemed to have been duly convened if it is so agreed:
(a) in the case of an annual general meeting, by all shareholders (or their proxies) entitled to attend and vote thereat; and
(b) in the case of an extraordinary general meeting, by shareholders (or their proxies) having a right to attend and vote at the meeting, together holding shares entitling the holders to not less than two thirds of the votes entitled to be cast at such extraordinary general meeting.
|
|
| |
Indemnification, liability insurance of Directors and Officers
|
| |||
| |
Every director and officer of Artisan (which for the avoidance of doubt, shall not include auditors of Artisan), together with every former director and former officer of Artisan (each an “Indemnified Person”) shall be indemnified out of Artisan’s assets against any liability, action, proceeding, claim, demand, costs, damages or expenses, including legal expenses, whatsoever which they or any of them may incur as a result of any act or failure to act in carrying out their functions other than such liability (if any) that they may incur by reason of their own actual fraud, willful neglect or willful default. No person shall be found to have committed actual fraud, willful default or willful neglect unless or until a court of competent jurisdiction shall have made a finding to that effect.
Artisan shall advance to each Indemnified Person reasonable attorneys’ fees and other costs and expenses incurred in connection with the defense of any action, suit, proceeding or investigation involving such Indemnified Person for which indemnity will or could be sought under the Artisan Articles.
The directors, on behalf of Artisan, may purchase and maintain insurance for the benefit of any Artisan director or officer against any liability which, by virtue of any rule of law, would otherwise attach to such person in respect of any negligence, default, breach of duty or breach of trust of which such person may be guilty in relation to Artisan.
|
| |
To the maximum extent permitted by applicable law, every director and officer of PubCo, together with every former director and former officer of PubCo, will be indemnified out of the assets of PubCo against any liability, action, proceeding, claim, demand, costs, damages or expenses, including legal expenses, whatsoever which they or any of them may incur as a result of any act or failure to act in carrying out their functions other than such liability (if any) that they may incur by reason of their own dishonesty, actual fraud or willful default.
The directors, on behalf of PubCo, may purchase and maintain insurance for the benefit of any person who is or was a director or officer of PubCo indemnifying them against any liability which may lawfully be insured against by PubCo.
|
|
| |
Artisan
|
| |
PubCo
|
|
| |
Dividends
|
| |||
| | Subject to the Cayman Islands Companies Act and the Artisan Articles and except as otherwise provided by the rights attached to any Artisan Shares, the Artisan directors may resolve to pay dividends or other distributions on Artisan Shares in issue and authorize payment of the dividends or other distributions out of the funds of Artisan lawfully available therefor. A dividend will be deemed to be an interim dividend unless the terms of the resolution pursuant to which the Artisan directors resolve to pay such dividend specifically state that such dividend will be a final dividend. No dividend or other distribution will be paid except out of the realized or unrealized profits of Artisan, out of the share premium account or as otherwise permitted by law. | | |
Subject to the Cayman Islands Companies Act, rights and restrictions attached to any class of shares and the Amended PubCo Articles, the directors may from time to time declare dividends and other distributions on PubCo Ordinary Shares in issue and authorize payment of the same out of the funds of PubCo lawfully available therefor.
Subject to rights and restrictions attached to any class of shares and the Amended PubCo Articles, PubCo shareholders may by ordinary resolution declare dividends, but no dividend may exceed the amount recommended by the directors.
The directors when paying dividends to the shareholders in accordance with the foregoing provisions may make such payment either in cash or in specie; provided that no dividend will be made in specie on any PubCo Class A Ordinary Shares unless a dividend in specie in equal proportion is made on the PubCo Class B Ordinary Shares.
|
|
| |
Winding up
|
| |||
| |
The Artisan Articles provide that if Artisan does not consummate a business combination (as defined in the Artisan Articles) within twenty-four months after the consummation of Artisan’s IPO, Artisan will cease all operations except for the purposes of winding up and will redeem the Artisan Public Shares and liquidate its trust account.
Subject to the rights attaching to any shares, in a winding up:
(a) if the assets available for distribution amongst the shareholders are insufficient to repay the whole of Artisan’s issued share capital, such assets shall be distributed so that, as nearly as may be, the losses shall be borne by the shareholders in proportion to the par value of the shares held by them; or
(b) if the assets available for distribution amongst the shareholders are more than sufficient to repay the whole of Artisan’s issued share capital at the commencement of the winding up, the surplus shall be distributed amongst the shareholders in proportion to the par value of the shares held by them at the commencement of the winding up subject to a deduction from those shares in respect of which there are monies due, of all monies payable to Artisan for unpaid calls or otherwise.
If Artisan is wound up, the liquidator may, subject to the rights attaching to any shares and with the approval of a special resolution and any other
|
| |
Subject to the rights attaching to any shares, in a winding up:
(a) if the assets available for distribution amongst the shareholders are insufficient to repay the whole of PubCo’s issued share capital, such assets will be distributed so that, as nearly as may be, the losses be borne by the shareholders in proportion to the par value of the shares held by them; or
(b) if the assets available for distribution amongst the shareholders are more than sufficient to repay the whole of PubCo’s issued share capital at the commencement of the winding up, the surplus will be distributed amongst the shareholders in proportion to the par value of the shares held by them at the commencement of the winding up subject to a deduction from those shares in respect of which there are monies due, of all monies payable to PubCo for unpaid calls or otherwise.
If PubCo is wound up, the liquidator may, subject to the rights attaching to any shares and with the approval of a special resolution, divide amongst the shareholders in kind the whole or any part of the assets of PubCo, and whether or not the assets consist of property of a single kind, and may for that purpose set such value as the liquidator deems fair upon any one or more class or classes of property, and determine how the division will be carried out as between the shareholders. The liquidator may, with the like approval, vest any part
|
|
| |
Artisan
|
| |
PubCo
|
|
| | approval required by the Cayman Islands Companies Act, divide amongst the shareholders in kind the whole or any part of the assets of Artisan (whether such assets consist of property of the same kind or not) and may for that purpose value any assets and determine how the division shall be carried out as between the shareholders or different classes of shareholders. The liquidator may, with the like approval, vest the whole or any part of such assets in trustees upon such trusts for the benefit of the shareholders as the liquidator, with the like approval, shall think fit, but so that no shareholder shall be compelled to accept any asset upon which there is a liability. | | | of such assets in trustees upon such trusts for the benefit of the shareholders as the liquidator, with the like approval, shall think fit, but so that no shareholder shall be compelled to accept any asset upon which there is a liability. | |
| |
Supermajority Voting Provisions
|
| |||
| |
A special resolution, requiring not less than a two-thirds vote (and, prior to the closing of a business combination, with respect to an amendment to the provisions in Artisan’s Articles governing the appointment or removal of directors prior to an initial business combination, also requiring the approval of a simple majority of the Founder Shares), is required to:
(a) amend the Artisan Articles;
(b) change Artisan’s name;
(c) change Artisan’s registration to a jurisdiction outside the Cayman Islands;
(d) merge or consolidate Artisan with one or more other constituent companies;
(e) reduce Artisan’s share capital and any capital redemption reserve; and
(f) in a winding up, approve the liquidator to divide amongst the shareholders the assets of Artisan, value the assets for that purpose and determine how the division will be carried out between the shareholders or different classes of shareholders, or vest the whole or any part of such assets in trustees upon such trusts for the benefit of the shareholders as the liquidator shall think fit, except that no shareholder shall be compelled to accept any asset upon which there is a liability.
Additionally, prior to the closing of the initial business combination, only holders of Founder Shares will have the right to vote on a shareholder resolution for the appointment or removal of directors.
|
| |
A special resolution, requiring not less than a two-thirds vote, is required to:
(a) amend the Amended PubCo Articles;
(b) change PubCo’s name;
(c) change PubCo’s registration to a jurisdiction outside the Cayman Islands;
(d) merge or consolidate PubCo with one or more other constituent companies;
(e) reduce PubCo’s share capital and any capital redemption reserve; and
(f) in a winding up, direct the liquidator to divide amongst the shareholders the assets of PubCo, value the assets for that purpose and determine how the division will be carried out between the shareholders or different classes of shareholders.
Additionally, PubCo will not, without the approval of holders of a majority of the voting power of the PubCo Class B Ordinary Shares, voting exclusively and as a separate class:
(a) increase the number of authorized PubCo Class B Ordinary Shares;
(b) issue any PubCo Class B Ordinary Shares or securities convertible into or exchangeable for PubCo Class B Ordinary Shares, other than to (i) Key Executives or their Affiliates; or (ii) on a pro rata basis to all holders of PubCo Class B Ordinary Shares permitted to hold such shares under the Amended PubCo Articles;
(c) create, authorize, issue, or reclassify into, any preference shares in the capital of PubCo or any shares in the capital of PubCo that carry more than one (1) vote per share;
|
|
| |
Artisan
|
| |
PubCo
|
|
| | | | |
(d) reclassify any PubCo Class B Ordinary Shares into any other class of shares or consolidate or combine any PubCo Class B Ordinary Shares without proportionately increasing the number of votes per PubCo Class B Ordinary Share; or
(e) amend, restate, waive, adopt any provision inconsistent with or otherwise alter any provision of the Amended PubCo Articles relating to the voting, conversion or other rights, powers, preferences, privileges or restrictions of the PubCo Class B Ordinary Shares.
|
|
| |
Anti-Takeover Provisions
|
| |||
| | The provision of the Artisan Articles that authorizes the Artisan Board to issue and set the voting and other rights of preference shares from time to time and the terms and rights of the Artisan Shares. | | | | |
| | The provision of the Artisan Articles that, for so long as any Artisan Shares are traded on a designated stock exchange, the Artisan Board shall be divided into three classes: Class I, Class II and Class III. At the first annual general meeting of shareholders following Artisan’s IPO, the term of office of directors assigned to Class I shall expire and Class I directors shall be elected for a full term of three years; at the second annual general meeting of shareholders following Artisan’s IPO, the term of office of the directors assigned to Class II shall expire and Class II directors shall be elected for a full term of three years; and at the third annual general meeting of shareholders following Artisan’s IPO, the term of office of the directors assigned to Class III shall expire and Class III directors. shall be elected for a full term of three years. These term limits do not apply to those directors appointed prior to the first annual general meeting of shareholders. The Artisan Board is responsible for assigning directors to each class. | | | The provision of the Amended PubCo Articles that authorizes the board of directors to issue and set the voting and other rights of preference shares from time to time and the terms and rights of the PubCo Class B Ordinary Shares. | |
| | | |
Ordinary Shares of Prenetics
Benefically Owned Immediately Prior to Closing of the Business Combination |
| |
Ordinary Shares of PubCo
Beneficially Owned Immediately After Closing of the Business Combination |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | |
No Redemption Scenario
|
| |
Maximum Redemption Scenario
|
| ||||||||||||||||||||||||||||||||||||||||||
| | | |
Number
|
| |
%
|
| |
Class A
ordinary shares |
| |
Class B
ordinary shares |
| |
% of
total ordinary shares |
| |
% of
voting power† |
| |
Class A
ordinary shares |
| |
Class B
ordinary shares |
| |
% of
total ordinary shares |
| |
% of
voting power† |
| ||||||||||||||||||||||||||||||
| Directors and Executive Officers*: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
|
Yeung Danny Sheng Wu(1)
|
| | | | 4,777,863 | | | | | | 11.92 | | | | | | — | | | | | | 9,890,352 | | | | | | 7.12 | | | | | | 60.52 | | | | | | — | | | | | | 9,890,352 | | | | | | 8.75 | | | | | | 65.74 | | |
|
Cheng Yin Pan (Ben)(2)
|
| | | | — | | | | | | — | | | | | | 9,133,558 | | | | | | — | | | | | | 6.57 | | | | | | 2.79 | | | | | | 9,133,558 | | | | | | — | | | | | | 8.08 | | | | | | 3.04 | | |
|
Dr. Tzang Chi Hung Lawrence(3)
|
| | | | 1,889,095 | | | | | | 4.71 | | | | | | 3,910,496 | | | | | | — | | | | | | 2.82 | | | | | | 1.20 | | | | | | 3,910,496 | | | | | | — | | | | | | 3.46 | | | | | | 1.30 | | |
|
Avrom Boris Lasarow(4)
|
| | | | 925,604 | | | | | | 2.31 | | | | | | 1,916,035 | | | | | | — | | | | | | 1.38 | | | | | | 0.59 | | | | | | 1,916,035 | | | | | | — | | | | | | 1.70 | | | | | | 0.64 | | |
|
Lo Hoi Chun (Stephen)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Dr. Ong Shih-Chang (Frank)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Dr. Senthil Sundaram
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Dr. Wong Yung Ho Peter
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Dr. Ma Wu Po (Mike)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
All Directors and Executive Officers
as a Group |
| | | | 7,592,562 | | | | | | 18.94 | | | | | | 14,960,089 | | | | | | 9,890,352 | | | | | | 17.88 | | | | | | 65.10 | | | | | | 14,960,089 | | | | | | 9,890,352 | | | | | | 21.99 | | | | | | 70.72 | | |
| Principal Shareholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
|
Prudential Hong Kong Limited(5)
|
| | | | 6,227,018 | | | | | | 15.53 | | | | | | 12,890,156 | | | | | | — | | | | | | 9.28 | | | | | | 3.94 | | | | | | 12,890,156 | | | | | | — | | | | | | 11.41 | | | | | | 4.28 | | |
|
Genetel Bioventures Limited(6)
|
| | | | 4,528,451 | | | | | | 11.29 | | | | | | 9,374,060 | | | | | | — | | | | | | 6.75 | | | | | | 2.87 | | | | | | 9,374,060 | | | | | | — | | | | | | 8.30 | | | | | | 3.12 | | |
| Sponsor: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Artisan LLC(3)
|
| | | | — | | | | | | — | | | | | | 9,133,558 | | | | | | — | | | | | | 6.57 | | | | | | 2.79 | | | | | | 9,133,558 | | | | | | — | | | | | | 8.08% | | | | | | 3.04% | | |
| | | |
Page
|
|
| Audited Financial Statements of Prenetics Group Limited and its Subsidiaries | | | | |
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | |
| | | |
Page
|
|
| Unaudited Interim Financial Report of Prenetics Group Limited and its Subsidiaries | | | | |
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | |
| | | |
Page
|
|
| Audited Financial Statements of Artisan | | | | |
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | |
| | | |
Page
|
|
| Unaudited Condensed Financial Statements of Artisan | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | |
Note
|
| |
2020
$ |
| |
2019
$ |
| |||||||||
|
Revenue
|
| | | | 4 | | | | | | 65,179,515 | | | | | | 9,233,089 | | |
|
Direct costs
|
| | | | | | | | | | (38,834,696) | | | | | | (6,517,795) | | |
|
Gross profit
|
| | | | | | | | | | 26,344,819 | | | | | | 2,715,294 | | |
|
Other income and other net losses
|
| | | | 5 | | | | | | (315,404) | | | | | | 3,117 | | |
|
Share of loss of a joint venture
|
| | | | | | | | | | (1,133,321) | | | | | | (2,576,842) | | |
|
Selling and distribution expenses
|
| | | | | | | | | | (6,492,635) | | | | | | (4,769,971) | | |
|
Research and development expenses
|
| | | | | | | | | | (2,782,123) | | | | | | (2,989,758) | | |
|
Administrative and other operating expenses
|
| | | | | | | | | | (16,616,462) | | | | | | (13,185,125) | | |
|
Loss from operations
|
| | | | | | | | | | (995,126) | | | | | | (20,803,285) | | |
|
Finance costs
|
| | | | 6(a) | | | | | | (59,567) | | | | | | (69,390) | | |
|
Fair value loss on convertible securities
|
| | | | 24 | | | | | | (2,846,750) | | | | | | — | | |
|
Loss before taxation
|
| | | | 6 | | | | | | (3,901,443) | | | | | | (20,872,675) | | |
|
Income tax credit
|
| | | | 7 | | | | | | 1,937,558 | | | | | | 677,474 | | |
|
Loss for the year
|
| | | | | | | | | | (1,963,885) | | | | | | (20,195,201) | | |
| Other comprehensive income for the year | | | | | | | | | | | | | | | | | | | |
| Item that may be reclassified subsequently to profit or loss: | | | | | | | | | | | | | | | | | | | |
|
Exchange differences on translation of:
|
| | | | | | | | | | | | | | | | | | |
|
– financial statements of subsidiaries and joint venture outside Hong
Kong |
| | | | | | | | | | 1,581,372 | | | | | | 154,055 | | |
|
Total comprehensive income for the year
|
| | | | | | | | | | (382,513) | | | | | | (20,041,146) | | |
| Loss attributable to: | | | | | | | | | | | | | | | | | | | |
|
Equity shareholders of the Company
|
| | | | | | | | | | (1,939,689) | | | | | | (20,141,991) | | |
|
Non-controlling interests
|
| | | | | | | | | | (24,196) | | | | | | (53,210) | | |
| | | | | | | | | | | | (1,963,885) | | | | | | (20,195,201) | | |
| Total comprehensive income attributable to: | | | | | | | | | | | | | | | | | | | |
|
Equity shareholders of the Company
|
| | | | | | | | | | (358,317) | | | | | | (19,987,936) | | |
|
Non-controlling interests
|
| | | | | | | | | | (24,196) | | | | | | (53,210) | | |
| | | | | | | | | | | | (382,513) | | | | | | (20,041,146) | | |
| Loss per share | | | | | | | | | | | | | | | | | | | |
|
Basic loss per share
|
| | | | 8 | | | | | | (0.15) | | | | | | (1.56) | | |
|
Diluted loss per share
|
| | | | 8 | | | | | | (0.15) | | | | | | (1.56) | | |
| | | |
Note
|
| |
December 31,
2020 $ |
| |
December 31,
2019 $ |
| |
January 1,
2019 $ |
| ||||||||||||
| Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, plant and equipment
|
| | | | 9 | | | | | | 4,693,318 | | | | | | 2,110,844 | | | | | | 2,849,282 | | |
|
Intangible assets
|
| | | | 10 | | | | | | 24,095,500 | | | | | | 6,270,277 | | | | | | 7,068,169 | | |
|
Goodwill
|
| | | | 11 | | | | | | 3,993,007 | | | | | | 3,854,199 | | | | | | 3,735,282 | | |
|
Interest in joint venture
|
| | | | 13 | | | | | | — | | | | | | 1,659,923 | | | | | | — | | |
|
Deferred tax assets
|
| | | | 7(c) | | | | | | 1,951,154 | | | | | | — | | | | | | — | | |
|
Other non-current assets
|
| | | | 14 | | | | | | 193,582 | | | | | | 161,005 | | | | | | 199,064 | | |
|
Non-current assets
|
| | | | | | | | | | 34,926,561 | | | | | | 14,056,248 | | | | | | 13,851,797 | | |
|
Inventories
|
| | | | 15 | | | | | | 4,497,577 | | | | | | 547,854 | | | | | | 963,540 | | |
|
Trade receivables
|
| | | | 16 | | | | | | 22,990,727 | | | | | | 2,892,309 | | | | | | 4,720,250 | | |
|
Deposits and prepayments
|
| | | | 16 | | | | | | 892,790 | | | | | | 294,064 | | | | | | 192,282 | | |
|
Other receivables
|
| | | | 16 | | | | | | 798,772 | | | | | | 72,677 | | | | | | 11,286 | | |
|
Amount due from a shareholder
|
| | | | 21 | | | | | | 106,179 | | | | | | 101,997 | | | | | | 98,920 | | |
|
Amount due from a joint venture
|
| | | | 17 | | | | | | 180,825 | | | | | | 199,687 | | | | | | — | | |
|
Cash and cash equivalents
|
| | | | 18 | | | | | | 14,489,880 | | | | | | 11,521,505 | | | | | | 18,781,873 | | |
|
Current assets
|
| | | | | | | | | | 43,956,750 | | | | | | 15,630,093 | | | | | | 24,768,151 | | |
|
Total assets
|
| | | | | | | | | | 78,883,311 | | | | | | 29,686,341 | | | | | | 38,619,948 | | |
| Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Lease liabilities
|
| | | | 23 | | | | | | 804,574 | | | | | | 775,227 | | | | | | 1,232,269 | | |
|
Amounts due to shareholders
|
| | | | 21 | | | | | | — | | | | | | 155,332 | | | | | | 173,623 | | |
|
Deferred tax liabilities
|
| | | | 7(c) | | | | | | — | | | | | | — | | | | | | 669,867 | | |
|
Non-current liabilities
|
| | | | | | | | | | 804,574 | | | | | | 930,559 | | | | | | 2,075,759 | | |
|
Trade payables
|
| | | | | | | | | | 13,436,941 | | | | | | 2,760,942 | | | | | | 1,046,772 | | |
|
Accrued expenses and other current liabilities
|
| | | | 19 | | | | | | 8,930,905 | | | | | | 2,995,257 | | | | | | 281,419 | | |
|
Deferred consideration
|
| | | | 20 | | | | | | 1,304,588 | | | | | | — | | | | | | — | | |
|
Amounts due to shareholders
|
| | | | 21 | | | | | | 133,314 | | | | | | 22,127 | | | | | | — | | |
|
Contract liabilities
|
| | | | 22 | | | | | | 7,054,586 | | | | | | 5,569,004 | | | | | | 1,754,683 | | |
|
Lease liabilities
|
| | | | 23 | | | | | | 865,283 | | | | | | 555,746 | | | | | | 478,025 | | |
|
Convertible securities
|
| | | | 24 | | | | | | 15,346,113 | | | | | | — | | | | | | — | | |
|
Current liabilities
|
| | | | | | | | | | 47,071,730 | | | | | | 11,903,076 | | | | | | 3,560,899 | | |
|
Total liabilities
|
| | | | | | | | | | 47,876,304 | | | | | | 12,833,635 | | | | | | 5,636,658 | | |
|
Equity
|
| | | | 25 | | | | | | | | | | | | | | | | | | | | |
|
Share capital
|
| | | | | | | | | | 53,240,604 | | | | | | 45,691,346 | | | | | | 45,691,346 | | |
|
Reserves
|
| | | | | | | | | | (22,156,191) | | | | | | (28,785,430) | | | | | | (12,708,056) | | |
|
Total equity attributable to equity shareholders of the Company
|
| | | | | | | | | | 31,084,413 | | | | | | 16,905,916 | | | | | | 32,983,290 | | |
|
Non-controlling interests
|
| | | | | | | | | | (77,406) | | | | | | (53,210) | | | | | | — | | |
|
Total equity
|
| | | | | | | | | | 31,007,007 | | | | | | 16,852,706 | | | | | | 32,983,290 | | |
|
Total equity and liabilities
|
| | | | | | | | | | 78,883,311 | | | | | | 29,686,341 | | | | | | 38,619,948 | | |
| | | | | | | | | |
Attributable to equity shareholders of the Company
|
| | | | | | | | | | | | | |||||||||||||||||||||||||||||||||
| | | |
Note
|
| |
Share
capital $ |
| |
Translation
reserve (note 25(c)(ii)) $ |
| |
Other
reserve (note 25(c)(iii)) $ |
| |
Capital
reserve (note 25(c)(i)) $ |
| |
Accumulated
losses $ |
| |
Sub-total
$ |
| |
Non-
controlling interests $ |
| |
Total
$ |
| |||||||||||||||||||||||||||
|
Balance at January 1, 2019
|
| | | | | | | | | | 45,691,346 | | | | | | (967,804) | | | | | | — | | | | | | 9,759,239 | | | | | | (21,499,491) | | | | | | 32,983,290 | | | | | | — | | | | | | 32,983,290 | | |
| Changes in equity for the year: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loss for the year
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (20,141,991) | | | | | | (20,141,991) | | | | | | (53,210) | | | | | | (20,195,201) | | |
|
Other comprehensive income
|
| | | | | | | | | | — | | | | | | 154,055 | | | | | | — | | | | | | — | | | | | | — | | | | | | 154,055 | | | | | | — | | | | | | 154,055 | | |
|
Total comprehensive income
|
| | | | | | | | | | — | | | | | | 154,055 | | | | | | — | | | | | | — | | | | | | (20,141,991) | | | | | | (19,987,936) | | | | | | (53,210) | | | | | | (20,041,146) | | |
|
Equity-settled share-based
transactions |
| | | | 26 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,910,562 | | | | | | — | | | | | | 3,910,562 | | | | | | — | | | | | | 3,910,562 | | |
|
Balance at December 31, 2019 and January 1, 2020
|
| | | | | | | | | | 45,691,346 | | | | | | (813,749) | | | | | | — | | | | | | 13,669,801 | | | | | | (41,641,482) | | | | | | 16,905,916 | | | | | | (53,210) | | | | | | 16,852,706 | | |
| Changes in equity for the year: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loss for the year
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,939,689) | | | | | | (1,939,689) | | | | | | (24,196) | | | | | | (1,963,885) | | |
|
Other comprehensive income
|
| | | | | | | | | | — | | | | | | 1,581,372 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,581,372 | | | | | | — | | | | | | 1,581,372 | | |
|
Total comprehensive income
|
| | | | | | | | | | — | | | | | | 1,581,372 | | | | | | — | | | | | | — | | | | | | (1,939,689) | | | | | | (358,317) | | | | | | (24,196) | | | | | | (382,513) | | |
|
Equity-settled share-based
transactions |
| | | | 26 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,617,469 | | | | | | — | | | | | | 1,617,469 | | | | | | — | | | | | | 1,617,469 | | |
|
Vesting of shares under the Restricted
Share Scheme |
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | 48,622 | | | | | | — | | | | | | 48,622 | | | | | | — | | | | | | 48,622 | | |
|
Issuance of exchange loan notes
|
| | | | 30 | | | | | | — | | | | | | — | | | | | | 12,870,723 | | | | | | — | | | | | | — | | | | | | 12,870,723 | | | | | | — | | | | | | 12,870,723 | | |
|
Shares issued upon conversion of exchange loan notes .
|
| | | | 30 | | | | | | 7,549,258 | | | | | | — | | | | | | (7,549,258) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Balance at December 31, 2020
|
| | | | | | | | | | 53,240,604 | | | | | | 767,623 | | | | | | 5,321,465 | | | | | | 15,335,892 | | | | | | (43,581,171) | | | | | | 31,084,413 | | | | | | (77,406) | | | | | | 31,007,007 | | |
| | | |
Note
|
| |
2020
$ |
| |
2019
$ |
| |||||||||
| Cash flows from operating activities | | | | | | | | | | | | | | | | | | | |
|
Loss for the year
|
| | | | | | | | | | (1,963,885) | | | | | | (20,195,201) | | |
| Adjustments for: | | | | | | | | | | | | | | | | | | | |
|
Interest income
|
| | | | 5 | | | | | | (8,043) | | | | | | (15,506) | | |
|
Depreciation
|
| | | | 6(c) | | | | | | 1,292,472 | | | | | | 1,124,072 | | |
|
Amortization of intangible assets
|
| | | | 6(c) | | | | | | 1,133,564 | | | | | | 1,110,516 | | |
|
Finance costs
|
| | | | 6(a) | | | | | | 59,567 | | | | | | 69,390 | | |
|
Fair value loss on convertible securities
|
| | | | 24 | | | | | | 2,846,750 | | | | | | — | | |
|
Net exchange losses
|
| | | | 5 | | | | | | 280,360 | | | | | | 52,534 | | |
|
Impairment loss on interest in joint venture
|
| | | | 5 | | | | | | 570,704 | | | | | | — | | |
|
Loss on disposal of property, plant and equipment
|
| | | | | | | | | | 1,646 | | | | | | — | | |
|
Share of loss of a joint venture
|
| | | | | | | | | | 1,133,321 | | | | | | 2,576,842 | | |
|
Equity-settled share-based payment expenses
|
| | | | | | | | | | 1,617,469 | | | | | | 3,910,562 | | |
|
Income tax credit
|
| | | | 7(a) | | | | | | (1,937,558) | | | | | | (677,474) | | |
| | | | | | | | | | | | 5,026,367 | | | | | | (12,044,265) | | |
| Changes in: | | | | | | | | | | | | | | | | | | | |
|
(Increase)/decrease in inventories
|
| | | | | | | | | | (3,745,228) | | | | | | 415,686 | | |
|
(Increase)/decrease in trade receivables
|
| | | | | | | | | | (20,090,387) | | | | | | 1,827,941 | | |
|
Increase in deposits and prepayments and other receivables
|
| | | | | | | | | | (1,093,451) | | | | | | (163,171) | | |
|
Decrease/(increase) in amount due from a joint venture
|
| | | | | | | | | | 18,862 | | | | | | (199,687) | | |
|
(Increase)/decrease in other non-current assets
|
| | | | | | | | | | (32,577) | | | | | | 38,059 | | |
|
Increase in trade payables
|
| | | | | | | | | | 9,707,910 | | | | | | 1,714,170 | | |
|
Increase in accrued expenses and other current liabilities
|
| | | | | | | | | | 5,962,060 | | | | | | 2,758,152 | | |
|
Increase in contract liabilities
|
| | | | | | | | | | 1,485,582 | | | | | | 3,814,321 | | |
|
Cash used in operations
|
| | | | | | | | | | (2,760,862) | | | | | | (1,838,794) | | |
|
Income tax paid
|
| | | | | | | | | | (118,849) | | | | | | (44,316) | | |
|
Net cash used in operating activities
|
| | | | | | | | | | (2,879,711) | | | | | | (1,883,110) | | |
| Cash flows from investing activities | | | | | | | | | | | | | | | | | | | |
|
Payment for purchase of property, plant and equipment
|
| | | | | | | | | | (2,862,902) | | | | | | (259,178) | | |
|
Proceeds from disposal of property, plant and equipment
|
| | | | | | | | | | 10,890 | | | | | | — | | |
|
Payment for purchase of intangible assets
|
| | | | | | | | | | (197,159) | | | | | | (114,680) | | |
|
Payment for acquisition of a subsidiary, net of cash acquired
|
| | | | 18(d) | | | | | | (2,929,533) | | | | | | — | | |
|
Increase in amount due from a shareholder
|
| | | | | | | | | | (4,182) | | | | | | (3,077) | | |
|
Investment in joint ventures
|
| | | | | | | | | | — | | | | | | (4,236,765) | | |
|
Proceeds from partial disposal of a subsidiary without loss of control
|
| | | | | | | | | | — | | | | | | 1 | | |
|
Interest received
|
| | | | | | | | | | 8,043 | | | | | | 15,506 | | |
|
Net cash used in investing activities
|
| | | | | | | | | | (5,974,843) | | | | | | (4,598,193) | | |
| Cash flows from financing activities | | | | | | | | | | | | | | | | | | | |
|
Capital element of lease rentals paid
|
| | | | 18(b) | | | | | | (610,926) | | | | | | (503,585) | | |
|
Interest element of lease rentals paid
|
| | | | 18(b) | | | | | | (49,400) | | | | | | (64,107) | | |
|
Interest paid
|
| | | | | | | | | | (654) | | | | | | (5,283) | | |
|
Proceeds from issuance of convertible securities
|
| | | | 18(b) | | | | | | 12,499,363 | | | | | | — | | |
|
Increase in amounts due to shareholders
|
| | | | | | | | | | 4,477 | | | | | | 3,836 | | |
|
Net cash from/(used in) financing activities
|
| | | | | | | | | | 11,842,860 | | | | | | (569,139) | | |
|
Net increase/(decrease) in cash and cash equivalents
|
| | | | | | | | | | 2,988,306 | | | | | | (7,050,442) | | |
|
Cash and cash equivalents at the beginning of the year
|
| | | | | | | | | | 11,521,505 | | | | | | 18,781,873 | | |
|
Effect of foreign exchange rate changes
|
| | | | | | | | | | (19,931) | | | | | | (209,926) | | |
|
Cash and cash equivalents at the end of the year
|
| | | | | | | | | | 14,489,880 | | | | | | 11,521,505 | | |
| | – | | | Properties leased for own use | | |
Over the unexpired lease period
|
|
| | – | | |
Office equipment leased for own use
|
| |
Over the unexpired lease period
|
|
| | – | | | Leasehold improvements | | |
Shorter of 4 years, or over the unexpired lease period
|
|
| | – | | | Fixtures and furniture | | |
5 years
|
|
| | – | | | Office and lab equipment | | |
3 – 5 years
|
|
| | – | | | Computer equipment | | |
3 years
|
|
| | – | | | Motor vehicles | | |
3 years
|
|
| | – | | | Website and mobile apps | | |
2 years
|
|
| | – | | | Trademark and technology | | |
10 – 20 years
|
|
| | – | | | Products development cost | | |
3 years
|
|
| | | | | | |
Prevention
$ |
| |
Diagnostics
$ |
| |
Unallocated
$ |
| |
Total
$ |
| ||||||||||||
| 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Revenue
|
| | | | | | | 14,264,972 | | | | | | 50,914,543 | | | | | | — | | | | | | 65,179,515 | | |
|
Gross profit
|
| | | | | | | 6,332,833 | | | | | | 20,983,200 | | | | | | (971,214) | | | | | | 26,344,819 | | |
| 2019 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Revenue
|
| | | | | | | 9,233,089 | | | | | | — | | | | | | — | | | | | | 9,233,089 | | |
|
Gross profit
|
| | | | | | | 3,545,335 | | | | | | — | | | | | | (830,041) | | | | | | 2,715,294 | | |
| | | |
2020
$ |
| |
2019
$ |
| ||||||
|
Hong Kong
|
| | | | 35,411,518 | | | | | | 4,155,830 | | |
|
United Kingdom
|
| | | | 29,767,997 | | | | | | 5,077,259 | | |
|
Total revenue
|
| | | | 65,179,515 | | | | | | 9,233,089 | | |
| | | |
2020
$ |
| |
2019
$ |
| ||||||
|
Hong Kong
|
| | | | 3,419,570 | | | | | | 2,219,826 | | |
|
United Kingdom
|
| | | | 29,510,377 | | | | | | 10,115,781 | | |
|
Rest of the world
|
| | | | 45,460 | | | | | | 60,718 | | |
|
Total non-current assets
|
| | | | 32,975,407 | | | | | | 12,396,325 | | |
| | | |
2020
$ |
| |
2019
$ |
| ||||||
|
Government subsidies (note)
|
| | | | 513,860 | | | | | | — | | |
|
Bank interest income
|
| | | | 8,043 | | | | | | 15,506 | | |
|
Net exchange losses
|
| | | | (280,360) | | | | | | (52,534) | | |
|
Impairment loss on interest in joint venture (note 13(b))
|
| | | | (570,704) | | | | | | — | | |
|
Sundry income
|
| | | | 13,757 | | | | | | 40,145 | | |
| | | | | | (315,404) | | | | | | 3,117 | | |
| | | |
2020
$ |
| |
2019
$ |
| ||||||
| (a) Finance costs | | | | | | | | | | | | | |
|
Interest expenses on lease liabilities (note 9(a))
|
| | | | 49,400 | | | | | | 64,107 | | |
|
Imputed interest on deferred consideration
|
| | | | 9,513 | | | | | | — | | |
|
Other interest expenses
|
| | | | 654 | | | | | | 5,283 | | |
| | | | | | 59,567 | | | | | | 69,390 | | |
| (b) Staff costs | | | | | | | | | | | | | |
|
Salaries, wages and other benefits
|
| | | | 16,019,896 | | | | | | 7,121,390 | | |
|
Contributions to defined contribution retirement plan
|
| | | | 219,440 | | | | | | 192,241 | | |
|
Equity-settled share-based payment expenses
|
| | | | 1,229,312 | | | | | | 2,515,276 | | |
| | | | | | 17,468,648 | | | | | | 9,828,907 | | |
| | | |
2020
$ |
| |
2019
$ |
| ||||||
| (c) Other items | | | | | | | | | | | | | |
|
Cost of inventories (note 15)
|
| | | | 10,412,753 | | | | | | 4,383,747 | | |
|
Depreciation charge (note 9)
|
| | | | | | | | | | | | |
|
– owned property, plant and equipment
|
| | | | 708,637 | | | | | | 617,334 | | |
|
– right-of-use assets
|
| | | | 583,835 | | | | | | 506,738 | | |
|
Amortization of intangible assets (note 10)
|
| | | | 1,133,564 | | | | | | 1,110,516 | | |
|
Auditor’s remuneration
|
| | | | 566,553 | | | | | | 56,763 | | |
|
Miscellaneous laboratory charges
|
| | | | 12,892 | | | | | | 15,529 | | |
| | | |
2020
$ |
| |
2019
$ |
| ||||||
| Current tax – Overseas | | | | | | | | | | | | | |
|
Provision for the year
|
| | | | 19,671 | | | | | | 7,266 | | |
| Deferred tax | | | | | | | | | | | | | |
|
Origination and reversal of temporary differences
|
| | | | (1,957,229) | | | | | | (684,740) | | |
| | | | | | (1,937,558) | | | | | | (677,474) | | |
| | | |
2020
$ |
| |
2019
$ |
| ||||||
|
Loss before taxation
|
| | | | (3,901,443) | | | | | | (20,872,675) | | |
|
Notional tax on loss before taxation, calculated at the applicable rate
|
| | | | (697,772) | | | | | | (3,588,281) | | |
|
Tax effect of non-deductible expenses
|
| | | | 1,111,877 | | | | | | 1,278,412 | | |
|
Tax effect of non-taxable income
|
| | | | (76,874) | | | | | | (40,806) | | |
|
Tax effect of temporary difference not recognized
|
| | | | 73,833 | | | | | | 90,448 | | |
|
Tax effect on utilization of previously unrecognized tax loss
|
| | | | (692,350) | | | | | | (6,780) | | |
|
Tax effect of tax losses not recognized
|
| | | | 298,651 | | | | | | 2,274,273 | | |
|
Tax effect of previously unrecognized temporary differences recognized in current period
|
| | | | (1,957,229) | | | | | | (684,740) | | |
|
Others
|
| | | | 2,306 | | | | | | — | | |
|
Actual tax credit
|
| | | | (1,937,558) | | | | | | (677,474) | | |
| | | |
Depreciation
allowances in excess of the related depreciation $ |
| |
Tax losses
recognized $ |
| |
Intangible assets
arising from business combination $ |
| |
Total
$ |
| ||||||||||||
| Deferred tax arising from: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At January 1, 2019
|
| | | | 135,842 | | | | | | (697,506) | | | | | | 1,231,531 | | | | | | 669,867 | | |
|
Credited to profit or loss
|
| | | | (99,338) | | | | | | (449,624) | | | | | | (135,778) | | | | | | (684,740) | | |
|
Exchange differences
|
| | | | — | | | | | | (22,735) | | | | | | 37,608 | | | | | | 14,873 | | |
|
At December 31, 2019
|
| | | | 36,504 | | | | | | (1,169,865) | | | | | | 1,133,361 | | | | | | — | | |
|
At January 1, 2020
|
| | | | 36,504 | | | | | | (1,169,865) | | | | | | 1,133,361 | | | | | | — | | |
|
Charged/(credited) to profit or loss
|
| | | | 315,514 | | | | | | (2,138,179) | | | | | | (134,564) | | | | | | (1,957,229) | | |
|
Exchange differences
|
| | | | 12,727 | | | | | | (39,709) | | | | | | 33,057 | | | | | | 6,075 | | |
|
At December 31, 2020
|
| | | | 364,745 | | | | | | (3,347,753) | | | | | | 1,031,854 | | | | | | (1,951,154) | | |
| | | |
2020
$ |
| |
2019
$ |
| ||||||
| Loss | | | | | | | | | | | | | |
| Earnings for the purposes of basic and diluted loss per share: | | | | | | | | | | | | | |
|
Loss for the year attributable to equity shareholders of the Company
|
| | | | (1,939,689) | | | | | | (20,141,991) | | |
| Number of shares | | | | | | | | | | | | | |
|
Weighted-average number of ordinary shares for the purpose of basic and diluted loss per share
|
| | | | 13,176,752 | | | | | | 12,891,569 | | |
| | | |
Right-of-use
assets (note (a)) $ |
| |
Leasehold
improvements $ |
| |
Fixtures and
furniture $ |
| |
Office and
lab equipment $ |
| |
Computer
equipment $ |
| |
Motor
vehicles $ |
| |
Total
$ |
| |||||||||||||||||||||
| Cost: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At January 1, 2019
|
| | | | 2,510,224 | | | | | | 699,398 | | | | | | 76,904 | | | | | | 1,851,279 | | | | | | 334,676 | | | | | | — | | | | | | 5,472,481 | | |
|
Additions
|
| | | | 124,264 | | | | | | 37,719 | | | | | | 5,600 | | | | | | 171,098 | | | | | | 44,761 | | | | | | — | | | | | | 383,442 | | |
|
Exchange differences
|
| | | | 945 | | | | | | 441 | | | | | | (77) | | | | | | 959 | | | | | | 1,002 | | | | | | — | | | | | | 3,270 | | |
|
At December 31, 2019 and January 1, 2020
|
| | | | 2,635,433 | | | | | | 737,558 | | | | | | 82,427 | | | | | | 2,023,336 | | | | | | 380,439 | | | | | | — | | | | | | 5,859,193 | | |
|
Additions
|
| | | | 949,810 | | | | | | 493,127 | | | | | | 15,756 | | | | | | 1,975,977 | | | | | | 203,177 | | | | | | 174,865 | | | | | | 3,812,712 | | |
|
Additions through
acquisition of a subsidiary (note 18(d)) |
| | | | — | | | | | | — | | | | | | — | | | | | | 3,209 | | | | | | — | | | | | | — | | | | | | 3,209 | | |
|
Disposals
|
| | | | (170,012) | | | | | | (27,488) | | | | | | — | | | | | | (30,466) | | | | | | (1,006) | | | | | | — | | | | | | (228,972) | | |
|
Exchange differences
|
| | | | (14,162) | | | | | | 2,772 | | | | | | (150) | | | | | | 54,707 | | | | | | 5,042 | | | | | | 8,762 | | | | | | 56,971 | | |
|
At December 31, 2020
|
| | | | 3,401,069 | | | | | | 1,205,969 | | | | | | 98,033 | | | | | | 4,026,763 | | | | | | 587,652 | | | | | | 183,627 | | | | | | 9,503,113 | | |
| | | |
Right-of-use
assets (note (a)) $ |
| |
Leasehold
improvements $ |
| |
Fixtures and
furniture $ |
| |
Office and
lab equipment $ |
| |
Computer
equipment $ |
| |
Motor
vehicles $ |
| |
Total
$ |
| |||||||||||||||||||||
| Accumulated depreciation: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At January 1, 2019
|
| | | | 953,827 | | | | | | 575,033 | | | | | | 40,715 | | | | | | 848,819 | | | | | | 204,805 | | | | | | — | | | | | | 2,623,199 | | |
|
Charge for the year
|
| | | | 506,738 | | | | | | 122,017 | | | | | | 14,550 | | | | | | 388,302 | | | | | | 92,465 | | | | | | — | | | | | | 1,124,072 | | |
|
Exchange differences
|
| | | | (17) | | | | | | 184 | | | | | | (8) | | | | | | 437 | | | | | | 482 | | | | | | — | | | | | | 1,078 | | |
|
At December 31, 2019 and January 1, 2020
|
| | | | 1,460,548 | | | | | | 697,234 | | | | | | 55,257 | | | | | | 1,237,558 | | | | | | 297,752 | | | | | | — | | | | | | 3,748,349 | | |
|
Charge for the year
|
| | | | 583,835 | | | | | | 97,642 | | | | | | 15,612 | | | | | | 519,982 | | | | | | 66,428 | | | | | | 8,973 | | | | | | 1,292,472 | | |
|
Written back on disposals
|
| | | | (170,012) | | | | | | (25,306) | | | | | | — | | | | | | (20,112) | | | | | | (1,006) | | | | | | — | | | | | | (216,436) | | |
|
Exchange differences
|
| | | | (16,900) | | | | | | 3 | | | | | | (4) | | | | | | 426 | | | | | | 1,521 | | | | | | 364 | | | | | | (14,590) | | |
|
At December 31, 2020
|
| | | | 1,857,471 | | | | | | 769,573 | | | | | | 70,865 | | | | | | 1,737,854 | | | | | | 364,695 | | | | | | 9,337 | | | | | | 4,809,795 | | |
| Net book value: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At December 31, 2020
|
| | | | 1,543,598 | | | | | | 436,396 | | | | | | 27,168 | | | | | | 2,288,909 | | | | | | 222,957 | | | | | | 174,290 | | | | | | 4,693,318 | | |
|
At December 31, 2019
|
| | | | 1,174,885 | | | | | | 40,324 | | | | | | 27,170 | | | | | | 785,778 | | | | | | 82,687 | | | | | | — | | | | | | 2,110,844 | | |
|
At January 1, 2019
|
| | | | 1,556,397 | | | | | | 124,365 | | | | | | 36,189 | | | | | | 1,002,460 | | | | | | 129,871 | | | | | | — | | | | | | 2,849,282 | | |
| | |||||||||||||||||||||||||||||||||||||||||||
| | | |
Note
|
| |
December 31,
2020 $ |
| |
December 31,
2019 $ |
| |
January 1,
2019 $ |
| |||||||||
|
Properties leased for own use, carried at depreciated cost
|
| |
(i)
|
| | | | 1,529,513 | | | | | | 1,152,752 | | | | | | 1,526,216 | | |
|
Office equipment, carried at depreciated cost
|
| |
(ii)
|
| | | | 14,085 | | | | | | 22,133 | | | | | | 30,181 | | |
| | | | | | | | | 1,543,598 | | | | | | 1,174,885 | | | | | | 1,556,397 | | |
| | | |
2020
$ |
| |
2019
$ |
| ||||||
| Depreciation charge of right-of-use assets by class of underlying asset: | | | | | | | | | | | | | |
|
– Properties leased for own use
|
| | | | 575,787 | | | | | | 498,689 | | |
|
– Office equipment
|
| | | | 8,048 | | | | | | 8,049 | | |
| | | | | | 583,835 | | | | | | 506,738 | | |
|
Interest on lease liabilities (note 6(a))
|
| | | | 49,400 | | | | | | 64,107 | | |
|
Expense relating to short-term leases or leases of low-value assets
|
| | | | 429,691 | | | | | | — | | |
|
Expense relating to other leases with remaining lease term ended on or before December 31, 2019 or relating to leases of low-value assets
|
| | | | — | | | | | | 125,770 | | |
| | | |
Website and
mobile apps $ |
| |
Trademark and
technology $ |
| |
Products
development cost $ |
| |
Total
$ |
| ||||||||||||
| Cost: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At January 1, 2019
|
| | | | 966,834 | | | | | | 7,007,280 | | | | | | — | | | | | | 7,974,114 | | |
|
Additions
|
| | | | 106,676 | | | | | | 8,004 | | | | | | — | | | | | | 114,680 | | |
|
Exchange differences
|
| | | | — | | | | | | 223,086 | | | | | | — | | | | | | 223,086 | | |
|
At December 31, 2019 and January 1, 2020
|
| | | | 1,073,510 | | | | | | 7,238,370 | | | | | | — | | | | | | 8,311,880 | | |
|
Additions through acquisition of a subsidiary (note 30)
|
| | | | — | | | | | | 17,619,789 | | | | | | — | | | | | | 17,619,789 | | |
|
Additions
|
| | | | 59,287 | | | | | | 445 | | | | | | 137,427 | | | | | | 197,159 | | |
|
Exchange differences
|
| | | | 3,144 | | | | | | 1,233,967 | | | | | | — | | | | | | 1,237,111 | | |
|
At December 31, 2020
|
| | | | 1,135,941 | | | | | | 26,092,571 | | | | | | 137,427 | | | | | | 27,365,939 | | |
| | | |
Website and
mobile apps $ |
| |
Trademark and
technology $ |
| |
Products
development cost $ |
| |
Total
$ |
| ||||||||||||
| Accumulated amortization: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At January 1, 2019
|
| | | | 380,399 | | | | | | 525,546 | | | | | | — | | | | | | 905,945 | | |
|
Charge for the year
|
| | | | 395,890 | | | | | | 714,626 | | | | | | — | | | | | | 1,110,516 | | |
|
Exchange differences
|
| | | | — | | | | | | 25,142 | | | | | | — | | | | | | 25,142 | | |
|
At December 31, 2019 and January 1, 2020
|
| | | | 776,289 | | | | | | 1,265,314 | | | | | | — | | | | | | 2,041,603 | | |
|
Charge for the year
|
| | | | 267,932 | | | | | | 861,815 | | | | | | 3,817 | | | | | | 1,133,564 | | |
|
Exchange differences
|
| | | | — | | | | | | 95,272 | | | | | | — | | | | | | 95,272 | | |
|
At December 31, 2020
|
| | | | 1,044,221 | | | | | | 2,222,401 | | | | | | 3,817 | | | | | | 3,270,439 | | |
| Net book value: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At December 31, 2020
|
| | | | 91,720 | | | | | | 23,870,170 | | | | | | 133,610 | | | | | | 24,095,500 | | |
|
At December 31, 2019
|
| | | | 297,221 | | | | | | 5,973,056 | | | | | | — | | | | | | 6,270,277 | | |
|
At January 1, 2019
|
| | | | 586,435 | | | | | | 6,481,734 | | | | | | — | | | | | | 7,068,169 | | |
| | | |
$
|
| |||
|
At January 1, 2019
|
| | | | 3,735,282 | | |
|
Exchange differences
|
| | | | 118,917 | | |
|
At December 31, 2019 and January 1, 2020
|
| | | | 3,854,199 | | |
|
Exchange differences
|
| | | | 138,808 | | |
|
At December 31, 2020
|
| | | | 3,993,007 | | |
| | | |
2020
$ |
| |
2019
$ |
| ||||||
|
Prevention EMEA within the Prevention segment
|
| | | | 858,497 | | | | | | 3,854,199 | | |
|
Diagnostics EMEA within the Diagnostics segment
|
| | | | 3,134,510 | | | | | | — | | |
| | | | | | 3,993,007 | | | | | | 3,854,199 | | |
| | | |
2020
|
| |
2019
|
| ||||||
| CGU Prevention EMEA | | | | | | | | | | | | | |
|
Pre-tax discount rate
|
| | | | 16.9% | | | | | | 21.1% | | |
|
Terminal value growth rate
|
| | | | 3.0% | | | | | | 2.0% | | |
|
Budgeted average revenue growth rate
|
| | | | 28.6% | | | | | | 35.0% | | |
| CGU Diagnostics EMEA | | | | | | | | | | | | | |
|
Pre-tax discount rate
|
| | | | 16.9% | | | | | | N/A | | |
|
Terminal value growth rate
|
| | | | 3.0% | | | | | | N/A | | |
|
Budgeted average revenue growth rate
|
| | | | 20.1% | | | | | | N/A | | |
|
Name of company
|
| |
Place of
incorporation and business |
| |
Particulars of
issued and paid up capital/registered capital |
| |
Proportion of ownership interest
|
| |
Principal activity
|
| |||||||||||||||
| |
Group’s
effective interest |
| |
Held
by the Prenetics HK |
| |
Held
by a subsidiary |
| ||||||||||||||||||||
|
Prenetics Pte. Ltd.
|
| |
Singapore
|
| |
SGD10
|
| | | | 100% | | | | | | 100% | | | | | | — | | | |
Provision of services to
group companies |
|
|
Prenetics EMEA Limited (formerly known as DNAFit Life Sciences Limited)
|
| |
United Kingdom
|
| |
GBP76,765.81
|
| | | | 100% | | | | | | 100% | | | | | | — | | | |
Genetic and diagnostic health testing
|
|
|
Prenetics Innovation Labs Private Limited
|
| |
India
|
| |
INR500,000
|
| | | | 100% | | | | | | 100% | | | | | | — | | | |
Provision of services to
group companies |
|
|
Oxsed Limited (note 30)
|
| |
United Kingdom
|
| |
GBP1
|
| | | | 100% | | | | | | — | | | | | | 100% | | | |
Genetic and diagnostic health testing and R&D services
|
|
| | | |
December 31, 2020
$ |
| |
December 31, 2019
$ |
| |
January 1, 2019
$ |
| |||||||||
|
Share of net assets of a joint venture (note (a))
|
| | | | 570,704 | | | | | | 1,659,923 | | | | | | — | | |
|
Less: Provision for impairment (note (b))
|
| | | | (570,704) | | | | | | — | | | | | | — | | |
| | | | | | — | | | | | | 1,659,923 | | | | | | — | | |
|
Name of joint venture
|
| |
Form of
business structure |
| |
Place of
incorporation and business |
| |
Particulars
of registered capital |
| |
Proportion of ownership interest
|
| |
Principal activity
|
| |||||||||||||||
| |
Group’s
effective interest |
| |
Held
by the Prenetics HK |
| |
Held
by a subsidiary |
| |||||||||||||||||||||||
|
Beijing CircleDNA Gene Technology Co., Ltd*
|
| |
Incorporated
|
| |
Beijing, the PRC
|
| |
RMB65,000,000
|
| | | | 44.07% | | | | | | — | | | | | | 45% | | | |
Genetic testing
|
|
| | | |
2020
$ |
| |
2019
$ |
| ||||||
| Gross amounts of Beijing CGT | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
|
Current assets
|
| | | | 1,544,034 | | | | | | 4,509,885 | | |
|
Non-current assets
|
| | | | 52,962 | | | | | | 82,463 | | |
|
Current liabilities
|
| | | | 328,765 | | | | | | 903,630 | | |
|
Equity
|
| | | | 1,268,231 | | | | | | 3,688,718 | | |
| Included in the above assets and liabilities: | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | | 1,164,683 | | | | | | 3,382,403 | | |
|
Current financial liabilities (excluding trade and other payables and provisions)
|
| | | | 109,814 | | | | | | 246,323 | | |
| | | |
2020
$ |
| |
2019
$ |
| ||||||
|
Revenue
|
| | | | 608,086 | | | | | | 982,368 | | |
|
Loss for the year
|
| | | | (2,518,491) | | | | | | (5,726,315) | | |
|
Other comprehensive income
|
| | | | 98,005 | | | | | | (109,133) | | |
|
Total comprehensive income
|
| | | | (2,420,486) | | | | | | (5,835,448) | | |
| Included in the above loss: | | | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | 18,512 | | | | | | 8,386 | | |
|
Interest income
|
| | | | 5,983 | | | | | | 16,716 | | |
|
Interest expense
|
| | | | (371) | | | | | | (744) | | |
| Reconciled to the Group’s interest in Beijing CGT | | | | | | | | | | | | | |
|
Gross amounts of joint venture’s net assets
|
| | | | 1,268,231 | | | | | | 3,688,718 | | |
|
Equity interest
|
| | | | 45% | | | | | | 45% | | |
|
Group’s share of joint venture’s net assets
|
| | | | 570,704 | | | | | | 1,659,923 | | |
|
Carrying amount of the Group’s interest
|
| | | | 570,704 | | | | | | 1,659,923 | | |
| | | |
December 31,
2020 $ |
| |
December 31,
2019 $ |
| |
January 1,
2019 $ |
| |||||||||
|
Deposits and prepayments
|
| | | | 193,582 | | | | | | 161,005 | | | | | | 199,064 | | |
| | | |
December 31,
2020 $ |
| |
December 31,
2019 $ |
| |
January 1,
2019 $ |
| |||||||||
|
Consumables and reagent
|
| | | | 3,870,493 | | | | | | 316,685 | | | | | | 777,806 | | |
|
Finished goods
|
| | | | 627,084 | | | | | | 231,169 | | | | | | 185,734 | | |
| | | | | | 4,497,577 | | | | | | 547,854 | | | | | | 963,540 | | |
| | | |
2020
$ |
| |
2019
$ |
| ||||||
|
Carrying amount of inventories sold
|
| | | | 10,412,753 | | | | | | 4,383,747 | | |
| | | |
December 31,
2020 $ |
| |
December 31,
2019 $ |
| |
January 1,
2019 $ |
| |||||||||
|
Trade receivables, net of loss allowance
|
| | | | 22,990,727 | | | | | | 2,892,309 | | | | | | 4,720,250 | | |
|
Deposit and prepayments
|
| | | | 892,790 | | | | | | 294,064 | | | | | | 192,282 | | |
|
Other receivables
|
| | | | 798,772 | | | | | | 72,677 | | | | | | 11,286 | | |
| | | | | | 24,682,289 | | | | | | 3,259,050 | | | | | | 4,923,818 | | |
| | | |
December 31,
2020 $ |
| |
December 31,
2019 $ |
| |
January 1,
2019 $ |
| |||||||||
|
Cash at bank
|
| | | | 14,439,690 | | | | | | 11,509,744 | | | | | | 18,778,630 | | |
|
Cash on hand
|
| | | | 50,190 | | | | | | 11,761 | | | | | | 3,243 | | |
|
Cash and cash equivalents
|
| | | | 14,489,880 | | | | | | 11,521,505 | | | | | | 18,781,873 | | |
| | | |
Lease liabilities
$ (Note 23) |
| |||
|
At January 1, 2019
|
| | | | 1,710,294 | | |
| Changes from financing cash flows: | | | | | | | |
|
Capital element of lease rentals paid
|
| | | | (503,585) | | |
|
Interest element of lease rentals paid
|
| | | | (64,107) | | |
|
Total changes from financing cash flows
|
| | | | (567,692) | | |
| Other changes: | | | | | | | |
|
Increase in lease liabilities from entering into new leases
|
| | | | 124,264 | | |
|
Interest expenses (note 6(a))
|
| | | | 64,107 | | |
|
Total other changes
|
| | | | 188,371 | | |
|
At December 31, 2019
|
| | | | 1,330,973 | | |
| | | |
Lease
liabilities $ (Note 23) |
| |
Convertible
securities $ (Note 24) |
| |
Total
$ |
| |||||||||
|
At January 1, 2020
|
| | | | 1,330,973 | | | | | | — | | | | | | 1,330,973 | | |
| Changes from financing cash flows: | | | | | |||||||||||||||
|
Proceeds from issuance of convertible securities
|
| | | | — | | | | | | 12,499,363 | | | | | | 12,499,363 | | |
|
Capital element of lease rentals paid
|
| | | | (610,926) | | | | | | — | | | | | | (610,926) | | |
|
Interest element of lease rentals paid
|
| | | | (49,400) | | | | | | — | | | | | | (49,400) | | |
|
Total changes from financing cash flows
|
| | | | (660,326) | | | | | | 12,499,363 | | | | | | 11,839,037 | | |
| Other changes: | | | | | | | | | | | | | | | | | | | |
|
Increase in lease liabilities from entering into new leases
|
| | | | 949,810 | | | | | | — | | | | | | 949,810 | | |
|
Interest expenses (note 6(a))
|
| | | | 49,400 | | | | | | — | | | | | | 49,400 | | |
|
Fair value loss on convertible securities (note 24)
|
| | | | — | | | | | | 2,846,750 | | | | | | 2,846,750 | | |
|
Total other changes
|
| | | | 999,210 | | | | | | 2,846,750 | | | | | | 3,845,960 | | |
|
At December 31, 2020
|
| | | | 1,669,857 | | | | | | 15,346,113 | | | | | | 17,015,970 | | |
| | | |
2020
$ |
| |
2019
$ |
| ||||||
|
Within operating cash flows
|
| | | | (429,691) | | | | | | (125,770) | | |
|
Within financing cash flows
|
| | | | (660,326) | | | | | | (567,592) | | |
| | | | | | (1,090,017) | | | | | | (693,362) | | |
| | | |
$
|
| |||
|
Intangible assets (note 10)
|
| | | | 17,619,789 | | |
|
Property, plant and equipment (note 9)
|
| | | | 3,209 | | |
|
Trade receivables
|
| | | | 8,031 | | |
|
Other receivables
|
| | | | 227,082 | | |
|
Inventories
|
| | | | 204,495 | | |
|
Cash and cash equivalents
|
| | | | 347,761 | | |
|
Trade payables
|
| | | | (968,089) | | |
|
Accrued expenses
|
| | | | (68,478) | | |
|
Total identifiable net assets acquired
|
| | | | 17,373,800 | | |
| Satisfied by: | | | | | | | |
|
Cash consideration
|
| | | | 3,277,294 | | |
|
Issuance of exchange loan notes
|
| | | | 12,870,723 | | |
|
Deferred consideration
|
| | | | 1,225,783 | | |
| | | | | | 17,373,800 | | |
| Net cash outflow arising from the Acquisition: | | | | | | | |
|
Cash consideration paid
|
| | | | (3,277,294) | | |
|
Less: cash and cash equivalents acquired
|
| | | | 347,761 | | |
| | | | | | (2,929,533) | | |
| | | |
December 31,
2020 $ |
| |
December 31,
2019 $ |
| |
January 1,
2019 $ |
| |||||||||
|
Accrued staff costs
|
| | | | 2,285,566 | | | | | | 113,537 | | | | | | 31,871 | | |
|
Accrued expenses
|
| | | | 2,265,560 | | | | | | 685,905 | | | | | | — | | |
|
Value added tax payable
|
| | | | 1,819,578 | | | | | | — | | | | | | — | | |
|
Deposit liabilities
|
| | | | 1,215,761 | | | | | | 1,819,578 | | | | | | — | | |
|
Tax payable
|
| | | | 1,410 | | | | | | 96,300 | | | | | | 140,614 | | |
|
Other payables and accruals
|
| | | | 1,343,030 | | | | | | 279,937 | | | | | | 108,934 | | |
| | | | | | 8,930,905 | | | | | | 2,995,257 | | | | | | 281,419 | | |
| | | |
December 31,
2020 $ |
| |
December 31,
2019 $ |
| |
January 1,
2019 $ |
| |||||||||
|
Contract liabilities
|
| | | | 7,054,586 | | | | | | 5,569,004 | | | | | | 1,754,683 | | |
| | | |
$
|
| |||
|
Balance at January 1, 2019
|
| | | | 1,754,683 | | |
|
Decrease in contract liabilities as a result of recognizing revenue
|
| | | | (1,754,683) | | |
|
Increase in contract liabilities as a result of receiving sales deposit/non-refundable consideration from contract customer
|
| | | | 5,569,004 | | |
| | | | | | | | |
|
Balance at December 31, 2019 and January 1, 2020
|
| | | | 5,569,004 | | |
|
Decrease in contract liabilities as a result of recognizing revenue
|
| | | | (5,012,911) | | |
|
Increase in contract liabilities as a result of receiving sales deposit/non-refundable consideration from contract customer
|
| | | | 6,498,493 | | |
|
Balance at December 31, 2020
|
| | | | 7,054,586 | | |
| | | |
December 31,
2020 $ |
| |
December 31,
2019 $ |
| |
January 1,
2019 $ |
| |||||||||
|
Within 1 year
|
| | | | 865,283 | | | | | | 555,746 | | | | | | 478,025 | | |
|
After 1 year but within 2 years
|
| | | | 543,036 | | | | | | 504,578 | | | | | | 501,641 | | |
|
After 2 years but within 5 years
|
| | | | 261,538 | | | | | | 270,649 | | | | | | 730,628 | | |
| | | | | | 804,574 | | | | | | 775,227 | | | | | | 1,232,269 | | |
|
Total
|
| | | | 1,669,857 | | | | | | 1,330,973 | | | | | | 1,710,294 | | |
| | | |
2020
$ |
| |
2019
$ |
| ||||||
|
At January 1
|
| | | | — | | | | | | — | | |
|
Proceeds from issuance of convertible securities
|
| | | | 12,499,363 | | | | | | — | | |
|
Changes in fair value recognized in profit or loss
|
| | | | 2,846,750 | | | | | | — | | |
|
At December 31
|
| | | | 15,346,113 | | | | | | — | | |
| | | |
Note
|
| |
Share capital
$ |
| |
Capital reserve
$ |
| |
Accumulated losses
$ |
| |
Total
$ |
| |||||||||||||||
|
Balance at January 1, 2019
|
| | | | | | | | | | 45,691,346 | | | | | | 9,759,239 | | | | | | (18,367,746) | | | | | | 37,082,839 | | |
| Changes in equity for the year: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loss and total comprehensive income for the year
|
| | | | | | | | | | — | | | | | | — | | | | | | (13,530,491) | | | | | | (13,530,491) | | |
|
Equity-settled share-based transactions
|
| | | | | | | | | | — | | | | | | 3,910,562 | | | | | | — | | | | | | 3,910,562 | | |
|
Balance at December 31, 2019 and January 1, 2020
|
| | | | | | | | | | 45,691,346 | | | | | | 13,669,801 | | | | | | (31,898,237) | | | | | | 27,462,910 | | |
| Changes in equity for the year: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loss and total comprehensive income for the year
|
| | | | | | | | | | — | | | | | | — | | | | | | (4,691,441) | | | | | | (4,691,441) | | |
|
Equity-settled share-based transactions
|
| | | | | | | | | | — | | | | | | 1,617,469 | | | | | | — | | | | | | 1,617,469 | | |
|
Vesting of shares under the Restricted Share Scheme
|
| | | | | | | | | | — | | | | | | 48,622 | | | | | | — | | | | | | 48,622 | | |
|
Shares issued upon conversion of exchange loan notes
|
| | | | 31 | | | | | | 7,549,258 | | | | | | — | | | | | | — | | | | | | 7,549,258 | | |
|
Balance at December 31, 2020
|
| | | | | | | | | | 53,240,604 | | | | | | 15,335,892 | | | | | | (36,589,678) | | | | | | 31,986,818 | | |
| | | |
Note
|
| |
2020
|
| |
2019
|
| |||||||||||||||||||||
| | | |
No. of shares
|
| |
$
|
| |
No. of shares
|
| |
$
|
| ||||||||||||||||||
| Ordinary shares, issued and fully paid: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At the beginning of the year
|
| | | | | | | | | | 12,891,569 | | | | | | 7,800,575 | | | | | | 12,891,569 | | | | | | 7,800,575 | | |
|
Shares issued
|
| | | | (ii) | | | | | | 1,652,248 | | | | | | 7,549,258 | | | | | | — | | | | | | — | | |
|
At the end of the year
|
| | | | | | | | | | 14,543,817 | | | | | | 15,349,833 | | | | | | 12,891,569 | | | | | | 7,800,575 | | |
|
Series A preference shares, issued and fully paid:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At the beginning and the end of the year
|
| | | | | | | | | | 4,154,726 | | | | | | 2,296,598 | | | | | | 4,154,726 | | | | | | 2,296,598 | | |
|
Series B preference shares, issued and fully paid:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At the beginning and the end of the year
|
| | | | | | | | | | 5,338,405 | | | | | | 5,554,173 | | | | | | 5,338,405 | | | | | | 5,554,173 | | |
|
Series C preference shares, issued and fully paid:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At the beginning and the end of the year
|
| | | | | | | | | | 10,532,116 | | | | | | 30,040,000 | | | | | | 10,532,116 | | | | | | 30,040,000 | | |
| | | | | | | | | | | | | | | | | | 53,240,604 | | | | | | | | | | | | 45,691,346 | | |
| | | |
Number of
instruments |
| |||
|
Options granted to directors
|
| | | | 8,631,256 | | |
|
Options granted to employees
|
| | | | 1,311,394 | | |
|
Options granted to third parties (note)
|
| | | | 814,746 | | |
| | | | | | 10,757,396 | | |
| | | |
2020
|
| |
2019
|
| ||||||||||||||||||
| | | |
Weighted average
exercise price $ |
| |
Number
of options |
| |
Weighted average
exercise price $ |
| |
Number
of options |
| ||||||||||||
|
Outstanding at the beginning of the year
|
| | | | 0.01 | | | | | | 10,527,131 | | | | | | 0.01 | | | | | | 10,006,730 | | |
|
Forfeited during the year
|
| | | | 0.01 | | | | | | (18,708) | | | | | | 0.01 | | | | | | (40,459) | | |
|
Cancelled during the year
|
| | | | 0.01 | | | | | | (12,304) | | | | | | — | | | | | | — | | |
|
Granted during the year
|
| | | | 0.01 | | | | | | 261,277 | | | | | | 0.01 | | | | | | 560,860 | | |
|
Outstanding at the end of the year
|
| | | | 0.01 | | | | | | 10,757,396 | | | | | | 0.01 | | | | | | 10,527,131 | | |
|
Exercisable at the end of the year
|
| | | | 0.01 | | | | | | 10,366,802 | | | | | | 0.01 | | | | | | 10,198,832 | | |
| | | |
2020
|
| |
2019
|
|
| Fair value of share options and key assumptions | | | | | | | |
|
Fair value at measurement date
|
| |
$4.11 – $5.49
|
| |
$3.06 – $3.33
|
|
|
Share price
|
| |
$4.12 – $5.50
|
| |
$3.07 – $3.34
|
|
|
Exercise price
|
| |
$0.01
|
| |
$0.01
|
|
|
Expected volatility
|
| |
51.97% – 88.74%
|
| |
42.23% – 43.76%
|
|
|
Expected option life
|
| |
1.5 years – 2 years
|
| |
2.5 years – 3 years
|
|
|
Expected dividends
|
| |
0%
|
| |
0%
|
|
| | | |
2020
|
| |
2019
|
|
|
Risk-free interest rate (based on 5-year HKSAR government bonds)
|
| |
0.090% – 0.805%
|
| |
1.365% – 1.627%
|
|
|
Likelihood of achieving a liquidity event
|
| |
70%
|
| |
70%
|
|
| | | |
2020
|
| |
2019
|
| ||||||
|
Unvested restricted shares subject to claw-back, at 1 January
|
| | | | 5,313,900 | | | | | | 5,313,900 | | |
|
Vested and not subject to claw-back during the year
|
| | | | (4,862,218) | | | | | | — | | |
|
Unvested restricted shares subject to claw-back, at 31 December
|
| | | | 451,682 | | | | | | 5,313,900 | | |
| | | |
2020
$ |
| |
2019
$ |
| ||||||
|
Balance at January 1
|
| | | | 22,490 | | | | | | — | | |
|
Impairment losses recognized during the year
|
| | | | 386,387 | | | | | | 18,461 | | |
|
Exchange differences
|
| | | | 2,182 | | | | | | 4,029 | | |
|
Balance at December 31
|
| | | | 411,059 | | | | | | 22,490 | | |
| | | |
Contractual undiscounted cash outflow
|
| | | | | | | |||||||||||||||||||||
| | | |
Within 1 year
or on demand $ |
| |
Between
1 and 2 years $ |
| |
More than
2 years but less than 5 years $ |
| |
Total
$ |
| |
Carrying
amount $ |
| |||||||||||||||
| As at December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Trade payables
|
| | | | 13,436,941 | | | | | | — | | | | | | — | | | | | | 13,436,941 | | | | | | 13,436,941 | | |
|
Accrued expenses and other current liabilities
|
| | | | 8,930,905 | | | | | | — | | | | | | — | | | | | | 8,930,905 | | | | | | 8,930,905 | | |
|
Deferred consideration
|
| | | | 1,358,189 | | | | | | — | | | | | | — | | | | | | 1,358,189 | | | | | | 1,304,588 | | |
|
Convertible securities
|
| | | | 12,499,363 | | | | | | — | | | | | | — | | | | | | 12,499,363 | | | | | | 15,346,113 | | |
|
Lease liabilities
|
| | | | 919,031 | | | | | | 567,863 | | | | | | 267,852 | | | | | | 1,754,746 | | | | | | 1,669,857 | | |
|
Amounts due to shareholders
|
| | | | 133,314 | | | | | | — | | | | | | — | | | | | | 133,314 | | | | | | 133,314 | | |
|
Total liabilities
|
| | | | 37,277,743 | | | | | | 567,863 | | | | | | 267,852 | | | | | | 38,113,458 | | | | | | 40,821,718 | | |
| As at December 31, 2019 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Trade payables
|
| | | | 2,760,942 | | | | | | — | | | | | | — | | | | | | 2,760,942 | | | | | | 2,760,942 | | |
|
Accrued expenses and other current liabilities
|
| | | | 2,995,257 | | | | | | — | | | | | | — | | | | | | 2,995,257 | | | | | | 2,995,257 | | |
|
Lease liabilities
|
| | | | 602,848 | | | | | | 528,091 | | | | | | 276,611 | | | | | | 1,407,550 | | | | | | 1,330,973 | | |
|
Amounts due to shareholders
|
| | | | 22,127 | | | | | | 31,012 | | | | | | 124,320 | | | | | | 177,459 | | | | | | 177,459 | | |
|
Total liabilities
|
| | | | 6,381,174 | | | | | | 559,103 | | | | | | 400,931 | | | | | | 7,341,208 | | | | | | 7,264,631 | | |
| As at January 1, 2019 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Trade payables
|
| | | | 1,046,772 | | | | | | — | | | | | | — | | | | | | 1,046,772 | | | | | | 1,046,772 | | |
|
Accrued expenses and other current liabilities
|
| | | | 281,419 | | | | | | — | | | | | | — | | | | | | 281,419 | | | | | | 281,419 | | |
|
Lease liabilities
|
| | | | 539,891 | | | | | | 543,591 | | | | | | 761,541 | | | | | | 1,845,023 | | | | | | 1,710,294 | | |
|
Amounts due to shareholders
|
| | | | — | | | | | | 22,127 | | | | | | 151,496 | | | | | | 173,623 | | | | | | 173,623 | | |
|
Total liabilities
|
| | | | 1,868,082 | | | | | | 565,718 | | | | | | 913,037 | | | | | | 3,346,837 | | | | | | 3,212,108 | | |
| | | |
2020
|
| |||||||||
| | | |
USD
$ |
| |
RMB
$ |
| ||||||
|
Trade receivables
|
| | | | 169 | | | | | | — | | |
|
Other receivables
|
| | | | — | | | | | | 290 | | |
|
Amount due from a shareholder
|
| | | | 192 | | | | | | — | | |
|
Amount due from a joint venture
|
| | | | — | | | | | | 180,825 | | |
|
Cash and cash equivalents
|
| | | | 3,503,003 | | | | | | 1,450 | | |
|
Trade payables
|
| | | | (109,390) | | | | | | (4,666,840) | | |
|
Net exposure to currency risk
|
| | | | 3,393,974 | | | | | | (4,484,275) | | |
| | | |
2019
|
| |||||||||
| | | |
USD
$ |
| |
RMB
$ |
| ||||||
|
Trade receivables
|
| | | | 45 | | | | | | — | | |
|
Other receivables
|
| | | | — | | | | | | 433 | | |
|
Amount due from a shareholder
|
| | | | 192 | | | | | | — | | |
|
Amount due from a joint venture
|
| | | | — | | | | | | 199,687 | | |
|
Cash and cash equivalents
|
| | | | 516 | | | | | | 53 | | |
|
Trade payables
|
| | | | (75,533) | | | | | | (94,111) | | |
|
Net exposure to currency risk
|
| | | | (74,780) | | | | | | 106,062 | | |
| | | |
2020
|
| |
2019
|
| ||||||||||||||||||
| | | |
Increase/
(decrease) in foreign exchange rates |
| |
Effect on profit
after tax and retained profits $ |
| |
Increase/
(decrease) in foreign exchange rates |
| |
Effect on profit
after tax and retained profits $ |
| ||||||||||||
|
USD
|
| | | | 1% | | | | | | 27,206 | | | | | | 1% | | | | | | (606) | | |
| | | | | | (1)% | | | | | | (27,206) | | | | | | (1)% | | | | | | 606 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
RMB
|
| | | | 1% | | | | | | (37,444) | | | | | | 1% | | | | | | 886 | | |
| | | | | | (1)% | | | | | | 37,444 | | | | | | (1)% | | | | | | (886) | | |
| | | |
Fair value at
December 31, 2020 $ |
| |
Fair value measurements as at
December 31, 2020 categorized into |
| ||||||||||||||||||
| | | |
Level 1
$ |
| |
Level 2
$ |
| |
Level 3
$ |
| |||||||||||||||
| Recurring fair value measurements | | | | | | | | | | | | | | | | | | | | | | | | | |
| Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible securities
|
| | | | 15,346,113 | | | | | | — | | | | | | — | | | | | | 15,346,113 | | |
| | | |
Valuation techniques
|
| |
Significant unobservable inputs
|
|
|
Convertible securities
|
| |
Note
|
| |
Expected volatility: 40.60%
|
|
| | | | | | |
Discount rate: 19.09%
|
|
| | | |
2020
$ |
| |
2019
$ |
| ||||||
|
Directors’ fees
|
| | | | — | | | | | | — | | |
|
Salaries, allowances and benefits in kind
|
| | | | 2,177,071 | | | | | | 251,538 | | |
|
Bonuses
|
| | | | 29,423 | | | | | | 20,962 | | |
|
Equity-settled share-based payment expenses
|
| | | | 913,111 | | | | | | 2,011,502 | | |
|
Retirement scheme contributions
|
| | | | 4,615 | | | | | | 4,615 | | |
| | | | | | 3,124,220 | | | | | | 2,288,617 | | |
| | | |
2020
$ |
| |
2019
$ |
| ||||||
|
Sales to a shareholder
|
| | | | 16,950 | | | | | | 393,342 | | |
|
Purchase from a joint venture
|
| | | | 21,119 | | | | | | 5,590 | | |
| | | |
Effective for
accounting periods beginning on or after |
| |||
|
Amendments to IFRS 9, IAS 39, IFRS 7, IFRS 4 and IFRS 16, Interest Rate Benchmark Reform – Phase 2
|
| | |
|
January 1,2021
|
| |
|
Amendments to IFRS 3, Reference to the Conceptual Framework
|
| | | | January 1,2022 | | |
|
Amendments to IAS 16, Property, Plant and Equipment: Proceeds before Intended Use
|
| | |
|
January 1,2022
|
| |
|
Amendments to IAS 37, Onerous Contracts – Cost of Fulfilling a Contract
|
| | |
|
January 1,2022
|
| |
|
Annual Improvements to IFRSs 2018-2020 Cycle
|
| | | | January 1,2022 | | |
|
Amendments to IAS 1, Classification of Liabilities as Current or Non-current
|
| | | | January 1,2023 | | |
| | | | | | |
For the six months ended
|
| |||||||||
| | | |
Note
|
| |
June 30, 2021
$ |
| |
June 30, 2020
$ |
| ||||||
| Revenue | | |
4
|
| | | | 136,477,480 | | | | | | 11,980,796 | | |
|
Direct costs
|
| | | | | | | (79,851,389) | | | | | | (7,998,385) | | |
|
Gross profit
|
| | | | | | | 56,626,091 | | | | | | 3,982,411 | | |
|
Other income and other net gains/(losses)
|
| |
5
|
| | | | 356,043 | | | | | | 55,653 | | |
|
Share of loss of a joint venture
|
| | | | | | | — | | | | | | (124,110) | | |
|
Selling and distribution expenses
|
| | | | | | | (6,283,243) | | | | | | (2,880,214) | | |
|
Research and development expenses
|
| | | | | | | (2,933,491) | | | | | | (878,341) | | |
|
Administrative and other operating expenses
|
| | | | | | | (21,889,982) | | | | | | (5,308,058) | | |
|
Profit/(loss) from operations
|
| | | | | | | 25,875,418 | | | | | | (5,152,659) | | |
|
Finance costs
|
| |
6(a)
|
| | | | (422,356) | | | | | | (27,359) | | |
|
Fair value loss on convertible securities
|
| |
13
|
| | | | (29,054,669) | | | | | | — | | |
|
Loss before taxation
|
| |
6
|
| | | | (3,601,607) | | | | | | (5,180,018) | | |
|
Income tax expense
|
| |
7
|
| | | | (4,258,869) | | | | | | (130,959) | | |
|
Loss for the period
|
| | | | | | | (7,860,476) | | | | | | (5,310,977) | | |
| Other comprehensive income for the period | | | | | | | | | | | | | | | | |
|
Item that may be reclassified subsequently to profit or loss:
Exchange differences on translation of: |
| | | | ||||||||||||
|
– financial statements of subsidiaries and joint venture outside Hong Kong
|
| | | | | | | (147,833) | | | | | | (528,604) | | |
|
Total comprehensive income for the period
|
| | | | | | | (8,008,309) | | | | | | (5,839,581) | | |
| Loss attributable to: | | | | | | | | | | | | | | | | |
|
Equity shareholders of the Company
|
| | | | | | | (7,855,358) | | | | | | (5,308,556) | | |
|
Non-controlling interests
|
| | | | | | | (5,118) | | | | | | (2,421) | | |
| | | | | | | | | (7,860,476) | | | | | | (5,310,977) | | |
| Total comprehensive income attributable to: | | | | | | | | | | | | | | | | |
|
Equity shareholders of the Company
|
| | | | | | | (8,003,191) | | | | | | (5,837,160) | | |
|
Non-controlling interests
|
| | | | | | | (5,118) | | | | | | (2,421) | | |
| | | | | | | | | (8,008,309) | | | | | | (5,839,581) | | |
| Loss per share | | | | | | | | | | | | | | | | |
|
Basic loss per share
|
| |
8
|
| | | | (0.54) | | | | | | (0.41) | | |
|
Diluted loss per share
|
| |
8
|
| | | | (0.54) | | | | | | (0.41) | | |
| | | |
Note
|
| |
June 30, 2021
$ |
| |
December 31, 2020
(audited) $ |
| |||||||||
| Assets | | | | | | | | | | | | | | | | | | | |
|
Property, plant and equipment
|
| | | | 9 | | | | | | 9,280,737 | | | | | | 4,693,318 | | |
|
Intangible assets
|
| | | | 10 | | | | | | 25,519,230 | | | | | | 24,095,500 | | |
|
Goodwill
|
| | | | | | | | | | 4,041,369 | | | | | | 3,993,007 | | |
|
Interest in joint venture
|
| | | | | | | | | | — | | | | | | — | | |
|
Deferred tax assets
|
| | | | | | | | | | 69,104 | | | | | | 1,951,154 | | |
|
Other non-current assets
|
| | | | | | | | | | 274,604 | | | | | | 193,582 | | |
|
Non-current assets
|
| | | | | | | | | | 39,185,044 | | | | | | 34,926,561 | | |
|
Inventories
|
| | | | | | | | | | 4,119,292 | | | | | | 4,497,577 | | |
|
Trade receivables
|
| | | | 11 | | | | | | 60,299,383 | | | | | | 22,990,727 | | |
|
Deposits and prepayments
|
| | | | 11 | | | | | | 5,582,372 | | | | | | 892,790 | | |
|
Other receivables
|
| | | | 11 | | | | | | 1,938,807 | | | | | | 798,772 | | |
|
Amount due from a shareholder
|
| | | | | | | | | | 106,950 | | | | | | 106,179 | | |
|
Amount due from a joint venture
|
| | | | | | | | | | 176,227 | | | | | | 180,825 | | |
|
Cash and cash equivalents
|
| | | | | | | | | | 37,581,411 | | | | | | 14,489,880 | | |
|
Current assets
|
| | | | | | | | | | 109,804,442 | | | | | | 43,956,750 | | |
|
Total assets
|
| | | | | | | | | | 148,989,486 | | | | | | 78,883,311 | | |
| Liabilities | | | | | | | | | | | | | | | | | | | |
|
Preference shares liabilities
|
| | | | 15 | | | | | | 356,336,512 | | | | | | — | | |
|
Deferred tax liabilities
|
| | | | | | | | | | 536,258 | | | | | | — | | |
|
Lease liabilities
|
| | | | | | | | | | 1,802,951 | | | | | | 804,574 | | |
|
Non-current liabilities
|
| | | | | | | | | | 358,675,721 | | | | | | 804,574 | | |
|
Trade payables
|
| | | | | | | | | | 21,507,520 | | | | | | 13,436,941 | | |
|
Accrued expenses and other current liabilities
|
| | | | 12 | | | | | | 10,209,427 | | | | | | 8,929,495 | | |
|
Deferred consideration
|
| | | | | | | | | | 1,353,016 | | | | | | 1,304,588 | | |
|
Amounts due to shareholders
|
| | | | | | | | | | 130,357 | | | | | | 133,314 | | |
|
Contract liabilities
|
| | | | | | | | | | 8,135,258 | | | | | | 7,054,586 | | |
|
Lease liabilities
|
| | | | | | | | | | 1,238,017 | | | | | | 865,283 | | |
|
Convertible securities
|
| | | | 13 | | | | | | — | | | | | | 15,346,113 | | |
|
Tax payable
|
| | | | | | | | | | 1,844,352 | | | | | | 1,410 | | |
|
Current liabilities
|
| | | | | | | | | | 44,417,947 | | | | | | 47,071,730 | | |
|
Total liabilities
|
| | | | | | | | | | 403,093,668 | | | | | | 47,876,304 | | |
| Equity | | | | | | | | | | | | | | | | | | | |
|
Share capital
|
| | | | 14 | | | | | | 15,349,833 | | | | | | 53,240,604 | | |
|
Reserves
|
| | | | | | | | | | (269,371,491) | | | | | | (22,156,191) | | |
|
Total (equity deficiency)/equity attributable to equity shareholders of the Company
|
| | | | | | | | | | (254,021,658) | | | | | | 31,084,413 | | |
|
Non-controlling interests
|
| | | | | | | | | | (82,524) | | | | | | (77,406) | | |
|
Total (equity deficiency)/equity
|
| | | | | | | | | | (254,104,182) | | | | | | 31,007,007 | | |
|
Total equity and liabilities
|
| | | | | | | | | | 148,989,486 | | | | | | 78,883,311 | | |
| | | |
Attributable to equity shareholders of the Company
|
| | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||
| | | |
Share
capital $ |
| |
Translation
reserve $ |
| |
Other
reserve $ |
| |
Capital
reserve $ |
| |
Accumulated
losses $ |
| |
Sub-total
$ |
| |
Non-
controlling interests $ |
| |
Total
$ |
| | ||||||||||||||||||||||||||
|
Balance at January 1, 2020
|
| | | | 45,691,346 | | | | | | (813,749) | | | | | | — | | | | | | 13,669,801 | | | | | | (41,641,482) | | | | | | 16,905,916 | | | | | | (53,210) | | | | | | 16,852,706 | | | | ||
| Changes in equity for the period: | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||
|
Loss for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,308,556) | | | | | | (5,308,556) | | | | | | (2,421) | | | | | | (5,310,977) | | | | ||
|
Other comprehensive income
|
| | | | — | | | | | | (528,604) | | | | | | — | | | | | | — | | | | | | — | | | | | | (528,604) | | | | | | — | | | | | | (528,604) | | | | ||
|
Total comprehensive income
|
| | | | — | | | | | | (528,604) | | | | | | — | | | | | | — | | | | | | (5,308,556) | | | | | | (5,837,160) | | | | | | (2,421) | | | | | | (5,839,581) | | | | ||
|
Equity-settled share-based transactions
|
| | | | | | | | | | — | | | | | | — | | | | | | 933,261 | | | | | | — | | | | | | 933,261 | | | | | | — | | | | | | 933,261 | | | | ||
|
Vesting of shares under the Restricted Share Scheme
|
| | | | — | | | | | | — | | | | | | — | | | | | | 22,180 | | | | | | — | | | | | | 22,180 | | | | | | — | | | | | | 22,180 | | | | ||
|
Balance at June 30, 2020 and July 1,
2020 |
| | | | 45,691,346 | | | | | | (1,342,353) | | | | | | — | | | | | | 14,625,242 | | | | | | (46,950,038) | | | | | | 12,024,197 | | | | | | (55,631) | | | | | | 11,968,566 | | | | ||
| Changes in equity for the period: | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||
|
Profit for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,368,867 | | | | | | 3,368,867 | | | | | | (21,775) | | | | | | 3,347,092 | | | | ||
|
Other comprehensive income
|
| | | | — | | | | | | 2,109,976 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,109,976 | | | | | | — | | | | | | 2,109,976 | | | | | |
|
Total comprehensive income
|
| | | | — | | | | | | 2,109,976 | | | | | | — | | | | | | — | | | | | | 3,368,867 | | | | | | 5,478,843 | | | | | | (21,775) | | | | | | 5,457,068 | | | | ||
|
Equity-settled share-based transactions
|
| | | | — | | | | | | — | | | | | | — | | | | | | 684,208 | | | | | | — | | | | | | 684,208 | | | | | | — | | | | | | 684,208 | | | | | |
|
Vesting of shares under the Restricted Share Scheme
|
| | | | — | | | | | | — | | | | | | — | | | | | | 26,442 | | | | | | — | | | | | | 26,442 | | | | | | — | | | | | | 26,442 | | | | ||
|
Issuance of exchange loan notes
|
| | | | — | | | | | | — | | | | | | 12,870,723 | | | | | | — | | | | | | — | | | | | | 12,870,723 | | | | | | — | | | | | | 12,870,723 | | | | ||
|
Shares issued upon conversion of exchange loan notes
|
| | | | 7,549,258 | | | | | | — | | | | | | (7,549,258) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
|
Balance at December 31, 2020
|
| | | | 53,240,604 | | | | | | 767,623 | | | | | | 5,321,465 | | | | | | 15,335,892 | | | | | | (43,581,171) | | | | | | 31,084,413 | | | | | | (77,406) | | | | | | 31,007,007 | | | | ||
|
Balance at January 1, 2021
|
| | | | 53,240,604 | | | | | | 767,623 | | | | | | 5,321,465 | | | | | | 15,335,892 | | | | | | (43,581,171) | | | | | | 31,084,413 | | | | | | (77,406) | | | | | | 31,007,007 | | | | ||
| Changes in equity for the period: | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||
|
Loss for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,855,358) | | | | | | (7,855,358) | | | | | | (5,118) | | | | | | (7,860,476) | | | | ||
|
Other comprehensive income
|
| | | | — | | | | | | (147,833) | | | | | | — | | | | | | — | | | | | | — | | | | | | (147,833) | | | | | | — | | | | | | (147,833) | | | | ||
|
Total comprehensive income
|
| | | | — | | | | | | (147,833) | | | | | | — | | | | | | — | | | | | | (7,855,358) | | | | | | (8,003,191) | | | | | | (5,118) | | | | | | (8,008,309) | | | | ||
|
Equity-settled share-based transactions
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,537,228 | | | | | | — | | | | | | 3,537,228 | | | | | | — | | | | | | 3,537,228 | | | | ||
|
Vesting of shares under the Restricted Share Scheme
|
| | | | — | | | | | | — | | | | | | — | | | | | | 4,517 | | | | | | — | | | | | | 4,517 | | | | | | — | | | | | | 4,517 | | | | ||
|
Reclassification to preference shares
liabilities |
| | | | (37,890,771) | | | | | | — | | | | | | (241,942,035) | | | | | | — | | | | | | — | | | | | | (279,832,806) | | | | | | — | | | | | | (279,832,806) | | | | ||
|
Fair value loss of convertible securities (note 13)
|
| | | | — | | | | | | — | | | | | | (811,819) | | | | | | — | | | | | | — | | | | | | (811,819) | | | | | | — | | | | | | (811,819) | | | | ||
|
Balance at June 30, 2021
|
| | | | 15,349,833 | | | | | | 619,790 | | | | | | (237,432,389) | | | | | | 18,877,637 | | | | | | (51,436,529) | | | | | | (254,021,658) | | | | | | (82,524) | | | | | | (254,104,182) | | | | ||
| | | |
For the six months ended
|
| |||||||||||||||
| | | |
June 30, 2021
$ |
| |
June 30, 2020
$ |
| | | ||||||||||
| Operating activities | | | | | | ||||||||||||||
|
Cash (used in)/generated from operations
|
| | | | (955,915) | | | | | | 1,600,383 | | | | | ||||
|
Income tax refund
|
| | | | 6,671 | | | | | | 663,416 | | | | | ||||
|
Net cash (used in)/generated from operating activities
|
| | | | (949,244) | | | | | | 2,263,799 | | | | | ||||
| Investing activities | | | | | | | | | | | | | | | | ||||
|
Payment for purchase of property, plant and equipment
|
| | | | (4,231,711) | | | | | | (300,707) | | | | | | | ||
|
Proceeds from disposal of property, plant and equipment
|
| | | | 44,242 | | | | | | — | | | | | | | ||
|
Payment for purchase of intangible assets
|
| | | | (1,472,542) | | | | | | (4,124) | | | | | | | ||
|
Increase in amount due from a shareholder
|
| | | | (771) | | | | | | (4,691) | | | | | | | ||
|
Interest received
|
| | | | 2,018 | | | | | | 6,046 | | | | | | | ||
|
Net cash used in investing activities
|
| | | | (5,658,764) | | | | | | (303,476) | | | | | ||||
| Financing activities | | | | | | | | | | | | | | | | ||||
|
Capital element of lease rentals paid
|
| | | | (470,821) | | | | | | (235,411) | | | | | ||||
|
Interest element of lease rentals paid
|
| | | | (59,625) | | | | | | (27,359) | | | | | ||||
|
Interest paid
|
| | | | (15) | | | | | | — | | | | | ||||
|
Proceeds from issuance of preference shares liabilities
|
| | | | 25,970,000 | | | | | | — | | | | | ||||
|
Proceeds from issuance of convertible securities
|
| | | | 4,980,718 | | | | | | — | | | | | ||||
|
Decrease in amounts due to shareholders
|
| | | | (2,957) | | | | | | (29,955) | | | | | ||||
|
Net cash generated from/(used in) financing activities
|
| | | | 30,417,300 | | | | | | (292,725) | | | | | ||||
|
Net increase in cash and cash equivalents
|
| | | | 23,809,292 | | | | | | 1,667,598 | | | | | ||||
|
Cash and cash equivalents at the beginning of the period
|
| | | | 14,489,880 | | | | | | 11,521,505 | | | | | ||||
|
Effect of foreign exchange rate changes
|
| | | | (717,761) | | | | | | (145,584) | | | | | ||||
|
Cash and cash equivalents at the end of the period
|
| | | | 37,581,411 | | | | | | 13,043,519 | | | | | ||||
| | | |
Prevention
$ |
| |
Diagnostics
$ |
| |
Unallocated
$ |
| |
Total
$ |
| ||||||||||||
| For the six months ended June 30, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Revenue
|
| | | | 8,001,423 | | | | | | 128,476,057 | | | | | | — | | | | | | 136,477,480 | | |
|
Gross profit
|
| | | | 3,684,918 | | | | | | 53,849,539 | | | | | | (908,366) | | | | | | 56,626,091 | | |
| For the six months ended June 30, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Revenue
|
| | | | 8,004,648 | | | | | | 3,976,148 | | | | | | — | | | | | | 11,980,796 | | |
|
Gross profit
|
| | | | 3,664,961 | | | | | | 676,214 | | | | | | (358,764) | | | | | | 3,982,411 | | |
| | | |
For the six months ended
|
| |||||||||
| |
June 30, 2021
$ |
| |
June 30, 2020
$ |
| ||||||||
|
Hong Kong
|
| | | | 68,843,553 | | | | | | 6,759,272 | | |
|
United Kingdom
|
| | | | 67,633,927 | | | | | | 5,221,524 | | |
|
Total revenue
|
| | | | 136,477,480 | | | | | | 11,980,796 | | |
| | | |
June 30, 2021
$ |
| |
December 31, 2020
$ |
| ||||||
|
Hong Kong
|
| | | | 8,298,113 | | | | | | 3,419,570 | | |
|
United Kingdom
|
| | | | 30,711,701 | | | | | | 29,510,377 | | |
|
Rest of the world
|
| | | | 106,126 | | | | | | 45,460 | | |
|
Total non-current assets
|
| | | | 39,115,940 | | | | | | 32,975,407 | | |
| | | |
For the six months ended
|
| |||||||||
| |
June 30, 2021
$ |
| |
June 30, 2020
$ |
| ||||||||
|
Government subsidies
|
| | | | 7,932 | | | | | | — | | |
|
Bank interest income
|
| | | | 2,018 | | | | | | 6,046 | | |
|
Net exchange gains/(losses)
|
| | | | 319,359 | | | | | | (62,391) | | |
|
Sundry income
|
| | | | 26,734 | | | | | | 111,998 | | |
| | | | | | 356,043 | | | | | | 55,653 | | |
| | | |
For the six months ended
|
| |||||||||
| |
June 30, 2021
$ |
| |
June 30, 2020
$ |
| ||||||||
|
Interest expenses on lease liabilities
|
| | | | 59,625 | | | | | | 27,359 | | |
|
Imputed interest on deferred consideration
|
| | | | 22,329 | | | | | | — | | |
|
Changes in the carrying amount of preference shares liabilities (note 15)
|
| | | | 340,387 | | | | | | — | | |
|
Other interest expenses
|
| | | | 15 | | | | | | — | | |
| | | | | | 422,356 | | | | | | 27,359 | | |
| |
Salaries, wages and other benefits
|
| | | | 29,189,244 | | | | | | 3,441,802 | | |
| |
Contributions to defined contribution retirement plan
|
| | | | 225,513 | | | | | | 73,022 | | |
| |
Equity-settled share-based payment expenses
|
| | | | 3,270,895 | | | | | | 842,700 | | |
| | | | | | | 32,685,652 | | | | | | 4,357,524 | | |
| | | |
For the six months ended
|
| |||||||||
| |
June 30, 2021
$ |
| |
June 30, 2020
$ |
| ||||||||
|
Cost of inventories
|
| | | | 22,470,692 | | | | | | 3,661,627 | | |
| Depreciation charge | | | | | | | | | | | | | |
|
– owned property, plant and equipment
|
| | | | 1,003,764 | | | | | | 263,271 | | |
|
– right-of-use assets
|
| | | | 510,241 | | | | | | 275,004 | | |
|
Amortization of intangible assets
|
| | | | 848,367 | | | | | | 516,975 | | |
|
Auditor’s remuneration
|
| | | | 390,465 | | | | | | 37,197 | | |
|
Miscellaneous laboratory charges
|
| | | | 265 | | | | | | 2,647 | | |
| | | |
For the six months ended
|
| |||||||||
| |
June 30, 2021
$ |
| |
June 30, 2020
$ |
| ||||||||
| Current tax – Hong Kong Profits Tax | | | | | | | | | | | | | |
|
Provision for the period
|
| | | | 1,841,513 | | | | | | — | | |
| Current tax – Overseas | | | | | | | | | | | | | |
|
Provision for the period
|
| | | | 96 | | | | | | 10,952 | | |
| Deferred tax | | | | | | | | | | | | | |
|
Origination and reversal of temporary differences
|
| | | | 2,417,260 | | | | | | 120,007 | | |
| | | | | | 4,258,869 | | | | | | 130,959 | | |
| | | |
For the six months ended
|
| |||||||||
| |
June 30, 2021
$ |
| |
June 30, 2020
$ |
| ||||||||
| Loss | | | | | | | | | | | | | |
| Earnings for the purposes of basic and diluted loss per share: | | | | | | | | | | | | | |
|
Loss for the period attributable to equity shareholders of the Company
|
| | | | (7,855,358) | | | | | | (5,308,556) | | |
| Number of shares | | | | | | | | | | | | | |
|
Weighted average number of ordinary shares for the purpose of basic and diluted loss per share
|
| | | | 14,543,817 | | | | | | 12,891,569 | | |
| | | |
June 30, 2021
$ |
| |
December 31, 2020
$ |
| ||||||
|
Trade receivables, net of loss allowance
|
| | | | 60,299,383 | | | | | | 22,990,727 | | |
|
Deposit and prepayments
|
| | | | 5,582,372 | | | | | | 892,790 | | |
|
Other receivables
|
| | | | 1,938,807 | | | | | | 798,772 | | |
| | | | | | 67,820,562 | | | | | | 24,682,289 | | |
| | | |
June 30, 2021
$ |
| |
December 31, 2020
$ |
| ||||||
|
Accrued staff costs
|
| | | | 1,221,294 | | | | | | 2,285,566 | | |
|
Accrued expenses
|
| | | | 2,105,197 | | | | | | 2,265,560 | | |
|
Value added tax payable
|
| | | | 3,053,428 | | | | | | 1,819,578 | | |
|
Deposit liabilities
|
| | | | 1,967,474 | | | | | | 1,215,761 | | |
|
Other payables and accruals
|
| | | | 1,862,034 | | | | | | 1,343,030 | | |
| | | | | | 10,209,427 | | | | | | 8,929,495 | | |
| | | |
2021
$ |
| |
2020
$ |
| ||||||
|
At January 1
|
| | | | 15,346,113 | | | | | | — | | |
|
Proceeds from issuance of convertible securities
|
| | | | 4,980,718 | | | | | | 12,499,363 | | |
|
Changes in fair value recognized in profit or loss
|
| | | | 29,054,669 | | | | | | 2,846,750 | | |
|
Changes in fair value recognized in other reserves due to amendment of terms
|
| | | | 811,819 | | | | | | — | | |
|
Converted to Series D preference shares of the Company (note 15)
|
| | | | (50,193,319) | | | | | | — | | |
|
At June 30/December 31
|
| | | | — | | | | | | 15,346,113 | | |
| | | |
Note
|
| |
June 30, 2021
|
| |
December 31, 2020
|
| |||||||||||||||||||||
| |
No. of
shares |
| |
$
|
| |
No. of
shares |
| |
$
|
| ||||||||||||||||||||
| Ordinary shares, issued and fully paid: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At the beginning of the period/year
|
| | | | | | | | | | 14,543,817 | | | | | | 15,349,833 | | | | | | 12,891,569 | | | | | | 7,800,575 | | |
|
Shares issued
|
| | | | (ii) | | | | | | — | | | | | | — | | | | | | 1,652,248 | | | | | | 7,549,258 | | |
|
At the end of the period/year
|
| | | | (iv) | | | | | | 14,543,817 | | | | | | 15,349,833 | | | | | | 14,543,817 | | | | | | 15,349,833 | | |
|
Series A preference shares, issued and fully paid:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At the beginning of the period/year
|
| | | | | | | | | | 4,154,726 | | | | | | 2,296,598 | | | | | | 4,154,726 | | | | | | 2,296,598 | | |
|
Reclassification to preference shares liabilities
|
| | | | (iii) | | | | | | (4,154,726) | | | | | | (2,296,598) | | | | | | | | | | | | | | |
|
At the end of the period/year
|
| | | | | | | | | | — | | | | | | — | | | | | | 4,154,726 | | | | | | 2,296,598 | | |
|
Series B preference shares, issued and fully paid:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At the beginning of the period/year
|
| | | | | | | | | | 5,338,405 | | | | | | 5,554,173 | | | | | | 5,338,405 | | | | | | 5,554,173 | | |
|
Reclassification to preference shares liabilities
|
| | | | (iii) | | | | | | (5,338,405) | | | | | | (5,554,173) | | | | | | | | | | | | | | |
|
At the end of the period/year
|
| | | | | | | | | | — | | | | | | — | | | | | | 5,338,405 | | | | | | 5,554,173 | | |
|
Series C preference shares, issued and fully paid:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At the beginning of the period/year
|
| | | | | | | | | | 10,532,116 | | | | | | 30,040,000 | | | | | | 10,532,116 | | | | | | 30,040,000 | | |
|
Reclassification to preference shares liabilities
|
| | | | (iii) | | | | | | (10,532,116) | | | | | | (30,040,000) | | | | | | | | | | | | | | |
|
At the end of the period/year
|
| | | | | | | | | | — | | | | | | — | | | | | | 10,532,116 | | | | | | 30,040,000 | | |
|
Total share capital
|
| | | | | | | | | | | | | | | | 15,349,833 | | | | | | | | | | | | 53,240,604 | | |
| | | |
Present
value of redemption amount $ |
| |
Conversion
feature $ |
| |
Total
$ |
| |||||||||
|
At December 31, 2020 and January 1, 2021
|
| | | | — | | | | | | — | | | | | | — | | |
|
Reclassification of Series A, Series B and Series C preference shares from equity
|
| | | | 25,433,864 | | | | | | 254,398,942 | | | | | | 279,832,806 | | |
|
Conversion of convertible securities to Series D preference shares (note 13)
|
| | | | 11,974,503 | | | | | | 38,218,816 | | | | | | 50,193,319 | | |
| | | |
Present
value of redemption amount $ |
| |
Conversion
feature $ |
| |
Total
$ |
| |||||||||
|
Issuance of Series E preference shares
|
| | | | 18,954,939 | | | | | | 7,015,061 | | | | | | 25,970,000 | | |
|
Changes in the carrying amount of preference shares liabilities (note 6(a))
|
| | | | 340,387 | | | | | | — | | | | | | 340,387 | | |
|
At June 30, 2021
|
| | | | 56,703,693 | | | | | | 299,632,819 | | | | | | 356,336,512 | | |
| | |||||||||||||||||||
| | | |
For the six months
ended June 30, 2021 |
|
| Fair value of RSU and key assumptions | | | | |
|
Fair value at measurement date
|
| |
$13.89
|
|
|
Share price
|
| |
$13.89
|
|
|
Exercise price
|
| |
$0.01
|
|
|
Expected volatility
|
| |
41.03%
|
|
|
Expected option life
|
| |
1 year
|
|
|
Expected dividends
|
| |
0%
|
|
|
Risk-free interest rate
|
| |
1%
|
|
|
Likelihood of achieving a redemption
event |
| |
5%
|
|
|
Likelihood of achieving a liquidity
event |
| |
5%
|
|
| | | |
Fair value at
June 30, 2021 $ |
| |
Fair value measurements as at
June 30, 2021 categorized into |
| ||||||||||||||||||
| | | |
Level 1
$ |
| |
Level 2
$ |
| |
Level 3
$ |
| |||||||||||||||
| Recurring fair value measurements | | | | | | | | | | | | | | | | | | | | | | | | | |
| Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preference shares liabilities – conversion feature
|
| | | | 299,632,819 | | | | | | — | | | | | | — | | | | | | 299,632,819 | | |
|
Convertible securities
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | 299,632,819 | | | | | | — | | | | | | — | | | | | | 299,632,819 | | |
| | | |
Fair value at
December 31, 2020 $ |
| |
Fair value measurements as at
December 31, 2020 categorized into |
| ||||||||||||||||||
| | | |
Level 1
$ |
| |
Level 2
$ |
| |
Level 3
$ |
| |||||||||||||||
| Recurring fair value measurements | | | | | | | | | | | | | | | | | | | | | | | | | |
| Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preference shares liabilities – conversion feature
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Convertible securities
|
| | | | 15,346,113 | | | | | | — | | | | | | — | | | | | | 15,346,113 | | |
| | | | | | 15,346,113 | | | | | | — | | | | | | — | | | | | | 15,346,113 | | |
|
Type
|
| |
Valuation technique
|
| |
Significant unobservable inputs
|
| |
Inter-relationship between
significant unobservable inputs and fair value measurement |
|
| Preferred shares liabilities – conversion feature | | |
Discounted cash flow and equity allocation method: the conversion feature is measured by deducting the present value of the expected redemption amount from the fair value of the preferred shares.
The fair value of the preferred shares is determined by applying the equity allocation method to the total equity value of the Group estimated based on the net present value of future cash flows.
|
| |
–
risk-adjusted discount rate adopted in the discounted cashflow method for the valuation of equity interest: 15.90%
–
discount for lack of marketability: 12%
–
expected volatility adopted in the equity allocation method: 41.03%
|
| |
The estimated fair value would increase (decrease) if:
–
the risk-adjusted lower (higher);
–
the discount for lack of marketability were lower (higher); or
–
the expected volatility were higher (lower)
|
|
| Convertible securities | | |
Discounted cash flow and binomial tree pricing model: the valuation model considers the
|
| |
–
risk-adjusted discount rate adopted in the discounted cashflow method for
|
| |
The estimated fair value would increase (decrease) if:
–
the risk-adjusted
|
|
|
Type
|
| |
Valuation technique
|
| |
Significant unobservable inputs
|
| |
Inter-relationship between
significant unobservable inputs and fair value measurement |
|
| | | | total equity value attributable to equity shareholders of the Company based on the net present value of future cash flows, and the binomial tree pricing model to determine the fair value of the convertible securities. | | |
the valuation of equity interest: 15.90%
–
expected volatility 40.60%
|
| |
discount rate were lower (higher); or
–
the expected volatility were higher (lower)
|
|
| | | | | | | | | |
June 30, 2021
|
| |||
|
Significant unobservable inputs
|
| |
Increase/(decrease)
insignificant unobservable inputs % |
| |
Increase/
(decrease) on the Group’s loss $ |
| ||||||
|
Risk-adjusted discount rate
|
| | | | 5 | | | | | | (37,916,252) | | |
| | | | | | (5) | | | | | | 45,212,575 | | |
|
Discount for lack of marketability
|
| | | | 5 | | | | | | (1,757,837) | | |
| | | | | | (5) | | | | | | 3,038,671 | | |
|
Expected volatility
|
| | | | 5 | | | | | | 968 | | |
| | | | | | (5) | | | | | | 23,171 | | |
| | | |
For the six months ended
|
| |||||||||
| |
June 30, 2021
$ |
| |
June 30, 2020
$ |
| ||||||||
|
Sales to a shareholder
|
| | | | — | | | | | | 363 | | |
|
Purchase from a joint venture
|
| | | | 53,981 | | | | | | — | | |
|
Services provided by a company with control from a director
|
| | | | 49,421 | | | | | | — | | |
| | ASSETS | | | | | | | |
| |
Deferred offering costs
|
| | | $ | 52,250 | | |
| |
TOTAL ASSETS
|
| | | $ | 52,250 | | |
| | LIABILITIES AND SHAREHOLDER’S EQUITY | | | | | | | |
| |
Current liabilities:
|
| | | | | | |
| |
Accrued expenses
|
| | | $ | 5,500 | | |
| |
Accrued offering costs
|
| | | | 27,250 | | |
| |
Total Liabilities
|
| | | | 32,750 | | |
| | Commitments (Note 6) | | | | | | | |
| | Shareholder’s Equity | | | | | | | |
| |
Preference Shares, $0.0001 par value; 3,000,000 shares authorized; none issued and outstanding
|
| | | | — | | |
| |
Class A ordinary shares, $0.0001 par value; 300,000,000 shares authorized; none issued and outstanding
|
| | | | — | | |
| |
Class B ordinary shares, $0.0001 par value; 30,000,000 shares authorized; 10,125,000 issued and outstanding(1)(2)
|
| | | | 1,013 | | |
| |
Additional paid-in capital
|
| | | | 23,987 | | |
| |
Accumulated deficit
|
| | | | (5,500) | | |
| |
Total Shareholder’s Equity
|
| | | | 19,500 | | |
| |
TOTAL LIABILITIES AND SHAREHOLDER’S EQUITY
|
| | | $ | 52,250 | | |
| |
Formation costs
|
| | | $ | 5,500 | | |
| |
Net Loss
|
| | | $ | (5,500) | | |
| |
Weighted average shares outstanding, basic and diluted(1)(2)
|
| | | | 9,000,000 | | |
| |
Basic and diluted net loss per ordinary share
|
| | | $ | (0.00) | | |
| | | |
Class B Ordinary
Shares |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholder’s Equity |
| ||||||||||||||||||
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||
|
Balance at February 2, 2021 (inception)
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Issuance of Class B ordinary shares to sponsor(1)(2)
|
| | | | 10,125,000 | | | | | | 1,013 | | | | | | 23,987 | | | | | | — | | | | | | 25,000 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (5,500) | | | | | | (5,500) | | |
|
Balance at February 4, 2021
|
| | | | 10,125,000 | | | | | | 1,013 | | | | | | 23,987 | | | | | $ | (5,500) | | | | | $ | 19,500 | | |
| | Cash Flows from Operating Activities: | | | | | | | |
| |
Net loss
|
| | | $ | (5,500) | | |
| |
Changes in operating assets and liabilities
|
| | | | | | |
| |
Accrued expenses
|
| | | | 5,500 | | |
| |
Net cash provided by (used in) operating activities
|
| | | | — | | |
| |
Net Change in Cash
|
| | | | — | | |
| |
Cash – Beginning of period
|
| | | | — | | |
| |
Cash – End of period
|
| | |
$
|
—
|
| |
| | Non-cash investing and financing activities: | | | | | | | |
| |
Deferred offering costs paid by sponsor in exchange for issuance of Class B ordinary shares
|
| | | $ | 25,000 | | |
| |
Deferred offering costs included in accrued offering costs
|
| | | $ | 27,250 | | |
| | ASSETS | | | | | | | |
| | Current assets: | | | | | | | |
| |
Cash
|
| | | $ | 227,157 | | |
| |
Prepaid expenses
|
| | | | 514,051 | | |
| |
Total current assets
|
| | | | 741,208 | | |
| |
Prepaid insurance – noncurrent
|
| | | | 313,885 | | |
| |
Investments held in Trust Account
|
| | | | 339,362,925 | | |
| |
Total Assets
|
| | | $ | 340,418,018 | | |
| |
LIABILITIES, CLASS A ORDINARY SHARES SUBJECT TO REDEMPTION AND SHAREHOLDERS’ DEFICIT
|
| | | | | | |
| | Current liabilities: | | | | | | | |
| |
Accounts payable
|
| | | $ | 20,430 | | |
| |
Accrued expenses
|
| | | | 1,712,356 | | |
| |
Accrued offering costs
|
| | | | 12,650 | | |
| |
Accrued expenses – related party
|
| | | | 50,000 | | |
| |
Total current liabilities
|
| | | | 1,795,436 | | |
| |
Warrant liabilities
|
| | | | 19,690,172 | | |
| |
Derivative liability – forward purchase agreement
|
| | | | 1,111,201 | | |
| |
Deferred underwriting fee payable
|
| | | | 11,876,982 | | |
| |
Total Liabilities
|
| | | | 34,473,791 | | |
| |
Commitments (Note 6)
|
| | | | | | |
| |
Class A ordinary shares subject to possible redemption, 33,934,235 shares at redemption value
|
| | | | 339,342,350 | | |
| | Shareholders’ Deficit | | | | | | | |
| |
Preference shares, $0.0001 par value; 3,000,000 shares authorized; none issued and outstanding
|
| | | | — | | |
| |
Class A ordinary shares, $0.0001 par value; 300,000,000 shares authorized; 33,934,235 shares issued; none outstanding (excluding 33,934,235 shares subject to possible redemption)
|
| | | | — | | |
| |
Class B ordinary shares, $0.0001 par value; 30,000,000 shares authorized; 9,983,558 shares issued and outstanding
|
| | | | 999 | | |
| |
Additional paid-in capital
|
| | | | 24,001 | | |
| |
Accumulated deficit
|
| | | | (33,423,123) | | |
| |
Total Shareholders’ Deficit
|
| | | | (33,398,123) | | |
| |
Total Liabilities, Class A Ordinary Shares Subject to Redemption and Shareholders’
Deficit |
| | | $ | 340,418,018 | | |
| | | |
Three Months Ended
September 30, 2021 |
| |
For the Period
from February 2, 2021 (Inception) Through September 30, 2021 |
| ||||||
|
Operating and formation costs
|
| | | $ | 1,689,501 | | | | | $ | 2,202,636 | | |
|
Loss from operations
|
| | | | (1,689,501) | | | | | | (2,202,636) | | |
|
Expensed offering costs
|
| | | | — | | | | | | (534,056) | | |
|
Unrealized gain on investments held in Trust Account
|
| | | | 50,905 | | | | | | 20,575 | | |
|
Change in fair value of derivative liability – forward purchase agreement
|
| | | | (1,723,962) | | | | | | (1,500,843) | | |
|
Change in fair value of warrant liabilities
|
| | | | (741,308) | | | | | | (5,435,602) | | |
|
Net loss
|
| | | $ | (4,103,866) | | | | | $ | (9,652,562) | | |
|
Basic and diluted weighted average shares outstanding
|
| | | | 43,917,793 | | | | | | 24,987,098 | | |
|
Basic and diluted net loss per ordinary share
|
| | | $ | (0.09) | | | | | $ | (0.39) | | |
| | | |
Class A Ordinary Shares
|
| |
Class B Ordinary Shares
|
| |
Additional
|
| |
Accumulated
|
| |
Total Shareholders’ Equity
|
| |||||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Paid-in Capital
|
| |
Deficit
|
| |
(Deficit)
|
| |||||||||||||||||||||
|
Balance – February 2, 2021
(Inception) |
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Issuance of Class B ordinary shares to Sponsor
|
| | | | — | | | | | | — | | | | | | 10,125,000 | | | | | | 1,013 | | | | | | 23,987 | | | | | | — | | | | | | 25,000 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,500) | | | | | | (5,500) | | |
|
Balance – March 31, 2021
|
| | | | — | | | | | | — | | | | | | 10,125,000 | | | | | | 1,013 | | | | | | 23,987 | | | | | | (5,500) | | | | | | 19,500 | | |
|
Sale of 33,934,235 units in Initial
Public Offering, less fair value of public warrants, net of offering costs |
| | | | 33,934,235 | | | | | | 3,393 | | | | | | — | | | | | | — | | | | | | 311,361,776 | | | | | | — | | | | | | 311,365,169 | | |
|
Excess of cash received from Sponsor over fair value of Private Placement
Warrants |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,807,635 | | | | | | — | | | | | | 3,807,635 | | |
|
Record fair value of initial derivative asset – forward purchase agreement
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 389,642 | | | | | | — | | | | | | 389,642 | | |
|
Forfeiture of Class B ordinary shares
|
| | | | — | | | | | | — | | | | | | (141,441) | | | | | | (14) | | | | | | 14 | | | | | | — | | | | | | — | | |
|
Class A ordinary shares subject to
possible redemption |
| | | | (33,934,235) | | | | | | (3,393) | | | | | | — | | | | | | — | | | | | | (315,528,723) | | | | | | (23,779,904) | | | | | | (339,312,020) | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,543,196) | | | | | | (5,543,196) | | |
|
Balance – June 30, 2021
|
| | | | — | | | | | | — | | | | | | 9,983,559 | | | | | | 999 | | | | | | 54,331 | | | | | | (29,328,600) | | | | | | (29,273,270) | | |
|
Forfeiture of Class B ordinary share
|
| | | | — | | | | | | — | | | | | | (1) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Reversal of offering costs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,343 | | | | | | 9,343 | | |
|
Accretion of Class A ordinary shares to redemption value
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (30,330) | | | | | | — | | | | | | (30,330) | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,103,866) | | | | | | (4,103,866) | | |
|
Balance – September 30, 2021
|
| | | | — | | | | | $ | — | | | | | | 9,983,558 | | | | | $ | 999 | | | | | $ | 24,001 | | | | | $ | (33,423,123) | | | | | $ | (33,398,123) | | |
| | Cash Flows from Operating Activities: | | | | | | | |
| |
Net loss
|
| | | $ | (9,652,562) | | |
| |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | |
| |
Expensed offering costs
|
| | | | 534,056 | | |
| |
Unrealized gain on investments held in Trust Account
|
| | | | (20,575) | | |
| |
Change in fair value of forward purchase agreement asset
|
| | | | 1,500,843 | | |
| |
Change in fair value of warrant liabilities
|
| | | | 5,435,602 | | |
| | Changes in operating assets and liabilities: | | | | | | | |
| |
Prepaid expenses
|
| | | | (826,786) | | |
| |
Accounts payable
|
| | | | 20,430 | | |
| |
Accrued expenses
|
| | | | 1,712,356 | | |
| |
Accrued expenses – related party
|
| | | | 50,000 | | |
| |
Net cash used in operating activities
|
| | | | (1,246,636) | | |
| | Cash Flows from Investing Activities: | | | | | | | |
| |
Investment of cash into Trust Account
|
| | | | (339,342,350) | | |
| |
Net cash used in investing activities
|
| | | | (339,342,350) | | |
| |
Cash Flows from Financing Activities:
|
| | | | | | |
| |
Proceeds from initial public offering, net of underwriter’s discount paid
|
| | | | 332,555,503 | | |
| |
Proceeds from sale of Private Placement Warrants
|
| | | | 8,786,847 | | |
| |
Payment of offering costs
|
| | | | (400,317) | | |
| |
Repayment of due to related party
|
| | | | (124,740) | | |
| |
Repayment of promissory note – related party
|
| | | | (1,150) | | |
| |
Net cash provided by financing activities
|
| | | | 340,816,143 | | |
| |
Net Change in Cash
|
| | | | 227,157 | | |
| |
Cash – Beginning of period
|
| | | | — | | |
| |
Cash – End of period
|
| | | $ | 227,157 | | |
| | Supplemental disclosures of non-cash investing and financing activities: | | | | | | | |
| |
Accretion of Class A ordinary shares subject to redemption to redemption value
|
| | | $ | 27,977,181 | | |
| |
Deferred underwriting fee payable
|
| | | $ | 11,876,982 | | |
| |
Initial classification of derivative asset – forward purchase agreement
|
| | | $ | 389,642 | | |
| |
Offering costs paid by related party
|
| | | $ | 124,740 | | |
| |
Offering costs paid by Sponsor in exchange for Class B ordinary shares
|
| | | $ | 25,000 | | |
| |
Offering costs included in accrued offering costs
|
| | | $ | 12,650 | | |
| |
Reversal of accrued offering costs
|
| | | $ | 9,343 | | |
| |
Prepaid expenses paid through promissory note – related party
|
| | | $ | 1,150 | | |
| |
Forfeiture of Class B ordinary shares
|
| | | $ | 14 | | |
| |
Allocated fair value of proceeds
|
| | | $ | 330,066,992 | | |
| | Less: | | | | | | | |
| |
Issuance costs allocated to Class A ordinary shares
|
| | | | (18,701,823) | | |
| | Plus: | | | | | | | |
| |
Accretion of carrying value to redemption value
|
| | | | 27,977,181 | | |
| |
Class A ordinary shares subject to possible redemption
|
| | | $ | 339,342,350 | | |
| | | |
Three Months Ended
September 30, 2021 |
| |
For the Period from February
2, 2021 (Inception) Through September 30, 2021 |
| ||||||||||||||||||
| |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||||
| Basic and diluted net loss per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Numerator:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (3,170,960) | | | | | $ | (932,906) | | | | | $ | (6,443,433) | | | | | $ | (3,209,129) | | |
|
Denominator:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted weighted average shares outstanding
|
| | | | 33,934,235 | | | | | | 9,983,558 | | | | | | 16,679,788 | | | | | | 8,307,310 | | |
|
Basic and diluted net loss per share
|
| | | $ | (0.09) | | | | | $ | (0.09) | | | | | $ | (0.39) | | | | | $ | (0.39) | | |
|
Description
|
| |
Amount at
Fair Value |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
|
September 30, 2021
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Investments held in Trust Account
|
| | | $ | 339,362,925 | | | | | $ | 339,362,925 | | | | | $ | — | | | | | $ | — | | |
|
Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Derivative liability – forward purchase agreement
|
| | | $ | 1,111,201 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,111,201 | | |
|
Warrant liability – Public Warrants
|
| | | $ | 12,895,010 | | | | | $ | 12,895,010 | | | | | $ | — | | | | | $ | — | | |
|
Warrant liability — Private Placement Warrants
|
| | | | 6,795,162 | | | | | | — | | | | | | 6,795,162 | | | | | | — | | |
|
Total warrant liabilities
|
| | | $ | 19,690,172 | | | | | $ | 12,895,010 | | | | | $ | 6,795,162 | | | | | $ | — | | |
| | | |
As of May 18, 2021
(Initial Measurement) |
| |||
|
Public Unit price
|
| | | $ | 10.00 | | |
|
Years to maturity
|
| | | | 5.00 | | |
|
Redemption trigger price
|
| | | $ | 18.00 | | |
|
Exercise price
|
| | | $ | 11.50 | | |
|
Risk-free rate
|
| | | | 0.84% | | |
|
Dividend yield
|
| | | | 0.00% | | |
|
Volatility
|
| | | | 15.00% | | |
|
Fair value of warrants
|
| | | $ | 0.82 | | |
| | | |
As of May 18, 2021
(Initial Measurement) |
| |
At September 30,
2021 |
| ||||||
|
Share price
|
| |
$9.78
|
| |
$9.92
|
| ||||||
|
Exercise price
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
|
Years to expiration
|
| | | | 5.00 | | | | | | 5.00 | | |
|
Volatility
|
| | | | 15.00% | | | | | | 17.60% | | |
|
Risk-free rate
|
| | | | 0.84% | | | | | | 0.98% | | |
|
Dividend yield
|
| | | | 0.00% | | | | | | 0.00% | | |
|
Fair value of warrants
|
| | | $ | 0.85 | | | | | $ | 1.16 | | |
| |
Fair value as of February 2, 2021 (inception)
|
| | | $ | — | | |
| |
Initial measurement as of May 18, 2021
|
| | | | 12,343,691 | | |
| |
Initial measurement of over-allotment warrants
|
| | | | 1,521,237 | | |
| |
Change in fair value
|
| | | | 4,471,175 | | |
| |
Fair value as of June 30, 2021
|
| | | | 18,336,103 | | |
| |
Change in fair value
|
| | | | 2,465,270 | | |
| |
Transfer of Public Warrants to Level 1 measurement
|
| | | | (12,895,010) | | |
| |
Transfer of Private Warrants to Level 2 measurement
|
| | | | (6,795,162) | | |
| |
Fair value as of September 30, 2021
|
| | | $ | 1,111,201 | | |
|
Exhibit
Number |
| |
Description
|
|
| 2.1# | | | | |
| 3.1# | | | | |
| 3.2# | | | | |
| 4.1 | | | | |
| 4.2# | | | | |
| 4.3# | | | | |
| 5.1# | | | | |
| 5.2# | | | | |
| 8.1# | | | | |
| 10.1# | | | |
|
Exhibit
Number |
| |
Description
|
|
| 10.2# | | | | |
| 10.3# | | | | |
| 10.4# | | | | |
| 10.5# | | | | |
| 10.6# | | | | |
| 10.7# | | | | |
| 10.8# | | | | |
| 10.9# | | | | |
| 10.10 | | | | |
| 10.11# | | | | |
| 10.12# | | | | |
| 10.13# | | | | |
| 10.14†# | | | | |
| 10.15†# | | | | |
| 10.16†# | | | | |
| 10.17†# | | | | |
| 10.18# | | | | |
| 21.1# | | | | |
| 23.1 | | | | |
| 23.2 | | | |
|
Exhibit
Number |
| |
Description
|
|
| 23.3# | | | | |
| 23.4# | | | | |
| 23.5# | | | | |
| 99.1 | | | | |
| 99.2 | | | |
| |
Signature
|
| |
Title
|
| |
Date
|
|
| |
/s/ Danny Sheng Wu Yeung
Danny Sheng Wu Yeung
|
| | Director | | | December 30, 2021 | |
Exhibit 4.1
PRENETICS GLOBAL LIMITED
| NUMBER | INCORPORATED IN THE CAYMAN ISLANDS UNDER THE COMPANIES ACT (AS AMENDED OR REVISED FROM TIME TO TIME) |
CLASS A ORDINARY SHARES |
This certifies that ____________________is the registered holder of Class A ordinary shares of par value $0.0001 each in the above-named Company subject to the Memorandum and Articles of Association thereof.
EXECUTED on behalf of the Company this ______ day of ______________ 2021
_______________________________
Director/Authorized Person
PRENETICS GLOBAL LIMITED
| NUMBER | INCORPORATED IN THE CAYMAN ISLANDS UNDER THE COMPANIES ACT (AS AMENDED OR REVISED FROM TIME TO TIME) |
CONVERTIBLE CLASS B ORDINARY SHARES |
This certifies that ____________________is the registered holder of ____________ Convertible Class B ordinary shares of par value $0.0001 each in the above-named Company subject to the Memorandum and Articles of Association thereof.
EXECUTED on behalf of the Company this ______ day of ______________ 2021
_______________________________
Director/Authorized Person
Exhibit 10.10
INDEMNIFICATION AGREEMENT
This INDEMNIFICATION AGREEMENT (this “Agreement”) is made as of by and between Prenetics Global Limited, an exempted company incorporated and existing under the laws of the Cayman Islands (the “Company”), and , an individual (Passport No. ) (the “Indemnitee”).
WHEREAS, the Indemnitee has agreed to serve as a director or officer of the Company and in such capacity will render valuable services to the Company; and
WHEREAS, in order to induce and encourage highly experienced and capable persons such as the Indemnitee to render valuable services to the Company, the board of directors of the Company (the “Board”) has determined that this Agreement is not only reasonable and prudent, but necessary to promote and ensure the best interests of the Company and its shareholders;
NOW, THEREFORE, in consideration of the premises and mutual agreements hereinafter set forth, and other good and valuable consideration, including, without limitation, the service of the Indemnitee, the receipt of which hereby is acknowledged, and in order to induce the Indemnitee to render valuable services the Company, the Company and the Indemnitee hereby agree as follows:
1. Definitions. As used in this Agreement:
(a) “Change in Control” shall mean a change in control of the Company of a nature that would be required to be reported in response to Item 6(e) of Schedule 14A of Regulation 14A (or in response to any similar item on any similar or successor schedule or form) promulgated under the United States Securities Exchange Act of 1934, as amended, and the rules and regulations promulgated thereunder (collectively, the “Act”), whether or not the Company is then subject to such reporting requirement; provided, however, that, without limitation, such a Change in Control shall be deemed to have occurred (irrespective of the applicability of the initial clause of this definition) if (i) any “person” (as such term is used in Sections 13(d) and 14(d) of the Act, but excluding any trustee or other fiduciary holding securities pursuant to an employee benefit or welfare plan or employee share plan of the Company or any subsidiary or affiliate of the Company, or any entity organized, appointed, established or holding securities of the Company with voting power for or pursuant to the terms of any such plan) becomes the “beneficial owner” (as defined in Rule 13d-3 under the Act), directly or indirectly, of securities of the Company representing 30% or more of the combined voting power of the Company’s then outstanding securities without the prior approval of at least two-thirds of the Continuing Directors (as defined below) in office immediately prior to such person’s attaining such interest; (ii) the Company is a party to a merger, consolidation, scheme of arrangement, sale of assets or other reorganization, or a proxy contest, as a consequence of which Continuing Directors in office immediately prior to such transaction or event constitute less than a majority of the Board of the Company (or any successor entity) thereafter; or (iii) during any period of two (2) consecutive years, individuals who at the beginning of such period constituted the Board of the Company (including for this purpose any new director whose election or nomination for election by the Company’s shareholders was approved by a vote of at least two-thirds of the directors then still in office who were directors at the beginning of such period) (such directors being referred to herein as “Continuing Directors”) cease for any reason to constitute at least a majority of the Board of the Company.
- 1 -
(b) “Disinterested Director” with respect to any request by the Indemnitee for indemnification or advancement of expenses hereunder shall mean a director of the Company who neither is nor was a party to the Proceeding (as defined below) in respect of which indemnification or advancement is being sought by the Indemnitee.
(c) The term “Expenses” shall mean, without limitation, expenses of Proceedings, including attorneys’ fees, disbursements and retainers, accounting and witness fees, expenses related to preparation for service as a witness and to service as a witness, travel and deposition costs, expenses of investigations, judicial or administrative proceedings and appeals, amounts paid in settlement of a Proceeding by or on behalf of the Indemnitee, costs of attachment or similar bonds, any expenses of attempting to establish or establishing a right to indemnification or advancement of expenses, under this Agreement, the Company’s Memorandum of Association and Articles of Association as currently in effect (the “Articles”), applicable law or otherwise, and reasonable compensation for time spent by the Indemnitee in connection with the investigation, defense or appeal of a Proceeding or action for indemnification for which the Indemnitee is not otherwise compensated by the Company or any third party. The term “Expenses” shall not include the amount of judgments, fines, interest or penalties, or excise taxes assessed with respect to any employee benefit or welfare plan, which are actually levied against or sustained by the Indemnitee to the extent sustained after final adjudication.
(d) The term “Independent Legal Counsel” shall mean any firm of attorneys reasonably selected by the Board of the Company, so long as such firm has not represented the Company, the Company’s subsidiaries or affiliates, the Indemnitee, any entity controlled by the Indemnitee, or any party adverse to the Company, within the preceding five (5) years. Notwithstanding the foregoing, the term “Independent Legal Counsel” shall not include any person who, under applicable standards of professional conduct then prevailing, would have a conflict of interest in representing either the Company or the Indemnitee in an action to determine the Indemnitee’s right to indemnification or advancement of expenses under this Agreement, the Company’s Articles, applicable law or otherwise.
(e) The term “Proceeding” shall mean any threatened, pending or completed action, suit, arbitration, alternate dispute resolution mechanism, or other proceeding (including, without limitation, an appeal therefrom), formal or informal, whether brought in the name of the Company or otherwise, whether of a civil, criminal, administrative or investigative nature, and whether by, in or involving a court or an administrative, other governmental or private entity or body (including, without limitation, an investigation by the Company or its Board), by reason of (i) the fact that the Indemnitee is or was a director or officer of the Company, or is or was serving at the request of the Company as an agent of another enterprise, whether or not the Indemnitee is serving in such capacity at the time any liability or expense is incurred for which indemnification or reimbursement is to be provided under this Agreement, (ii) any actual or alleged act or omission or neglect or breach of duty, including, without limitation, any actual or alleged error or misstatement or misleading statement, which the Indemnitee commits or suffers while acting in any such capacity, or (iii) the Indemnitee attempting to establish or establishing a right to indemnification or advancement of expenses pursuant to this Agreement, the Company’s Articles, applicable law or otherwise.
- 2 -
(f) The phrase “serving at the request of the Company as an agent of another enterprise” or any similar terminology shall mean, unless the context otherwise requires, serving at the request of the Company as a director, officer, employee or agent of another corporation, partnership, joint venture, limited liability company, trust, employee benefit or welfare plan or other enterprise, foreign or domestic. The phrase “serving at the request of the Company” shall include, without limitation, any service as a director/an executive officer of the Company which imposes duties on, or involves services by, such director/executive officer with respect to the Company or any of the Company’s subsidiaries, affiliates, employee benefit or welfare plans, such plan’s participants or beneficiaries or any other enterprise, foreign or domestic. In the event that the Indemnitee shall be a director, officer, employee or agent of another corporation, partnership, joint venture, limited liability company, trust, employee benefit or welfare plan or other enterprise, foreign or domestic, 50% or more of the ordinary shares, combined voting power or total equity interest of which is owned by the Company or any subsidiary or affiliate thereof, then it shall be presumed conclusively that the Indemnitee is so acting at the request of the Company.
2. Services by the Indemnitee. The Indemnitee agrees to serve as a director or officer of the Company under the terms of the Indemnitee’s agreement with the Company for so long as the Indemnitee is duly elected or appointed or until such time as the Indemnitee tenders a resignation in writing or is removed from the Indemnitee’s position; provided, however, that the Indemnitee may at any time and for any reason resign from such position (subject to any other contractual obligation or other obligation imposed by operation of law).
3. Proceedings by or in the Right of the Company. The Company shall indemnify the Indemnitee if the Indemnitee is a party to or threatened to be made a party to or is otherwise involved in any Proceeding by or in the right of the Company to procure a judgment in its favor by reason of the fact that the Indemnitee is or was a director or officer of the Company, or is or was serving at the request of the Company as an agent of another enterprise, against all Expenses, judgments, fines, interest or penalties, and excise taxes assessed with respect to any employee benefit or welfare plan, which are actually and reasonably incurred by the Indemnitee in connection with the defense or settlement of such a Proceeding, if the Indemnitee acted in good faith and in a manner the Indemnitee reasonably believed to be in, or not opposed to, the best interests of the Company; except that no indemnification under this section shall be made in respect of any claim, issue or matter as to which such person shall have been adjudicated by final judgment by a court of competent jurisdiction to be liable to the Company for willful misconduct in the performance of his/her duty to the Company, unless and only to the extent that the court in which such Proceeding was brought shall determine upon application that, despite the adjudication of liability but in view of all the circumstances of the case, such person is fairly and reasonably entitled to indemnity for such amounts which such other court shall deem proper.
4. Proceeding Other Than a Proceeding by or in the Right of the Company. The Company shall indemnify the Indemnitee if the Indemnitee is a party to or threatened to be made a party to or is otherwise involved in any Proceeding (other than a Proceeding by or in the right of the Company), by reason of the fact that the Indemnitee is or was a director or officer of the Company, or is or was serving at the request of the Company as an agent of another enterprise, against all Expenses, judgments, fines, interest or penalties, and excise taxes assessed with respect to any employee benefit or welfare plan, which are actually and reasonably incurred by the Indemnitee in connection with such a Proceeding, to the fullest extent permitted by applicable law; provided, however, that any settlement of a Proceeding must be approved in advance in writing by the Company (which approval shall not be unreasonably withheld).
- 3 -
5. Indemnification for Costs, Charges and Expenses of Witness or Successful Party. Notwithstanding any other provision of this Agreement (except as set forth in subparagraph 9(a) hereof), and without a requirement for determination as required by Paragraph 8 hereof, to the extent that the Indemnitee (a) has prepared to serve or has served as a witness in any Proceeding in any way relating to (i) the Company or any of the Company’s subsidiaries, affiliates, employee benefit or welfare plans or such plan’s participants or beneficiaries or (ii) anything done or not done by the Indemnitee as a director or officer of the Company or in connection with serving at the request of the Company as an agent of another enterprise, or (b) has been successful in defense of any Proceeding or in defense of any claim, issue or matter therein, on the merits or otherwise, including the dismissal of a Proceeding without prejudice or the settlement of a Proceeding without an admission of liability, the Indemnitee shall be indemnified against all Expenses actually and reasonably incurred by the Indemnitee in connection therewith to the fullest extent permitted by applicable law.
6. Partial Indemnification. If the Indemnitee is entitled under any provision of this Agreement to indemnification by the Company for a portion of the Expenses, judgments, fines, interest or penalties, or excise taxes assessed with respect to any employee benefit or welfare plan, which are actually and reasonably incurred by the Indemnitee in the investigation, defense, appeal or settlement of any Proceeding, but not, however, for the total amount of the Indemnitee’s Expenses, judgments, fines, interest or penalties, or excise taxes assessed with respect to any employee benefit or welfare plan, then the Company shall nevertheless indemnify the Indemnitee for the portion of such Expenses, judgments, fines, interest or penalties or excise taxes to which the Indemnitee is entitled.
7. Advancement of Expenses. The Expenses incurred by the Indemnitee in any Proceeding shall be paid promptly by the Company in advance of the final disposition of the Proceeding at the written request of the Indemnitee to the fullest extent permitted by applicable law; provided, however, that the Indemnitee shall set forth in such request reasonable evidence that such Expenses have been incurred by the Indemnitee in connection with such Proceeding, a statement that such Expenses do not relate to any matter described in subparagraph 9(a) of this Agreement, and an undertaking in writing to repay any advances if it is ultimately determined as provided in subparagraph 8(b) of this Agreement that the Indemnitee is not entitled to indemnification under this Agreement.
8. Indemnification Procedure; Determination of Right to Indemnification.
(a) Promptly after receipt by the Indemnitee of notice of the commencement of any Proceeding, the Indemnitee shall, if a claim for indemnification or advancement of Expenses in respect thereof is to be made against the Company under this Agreement, notify the Company of the commencement thereof in writing. The failure and delay to so notify the Company will not relieve the Company from any liability which the Company may have to the Indemnitee under this Agreement unless the Company shall have lost significant substantive or procedural rights with respect to the defense of any Proceeding as a result of such omission to so notify.
- 4 -
(b) The Indemnitee shall be conclusively presumed to have met the relevant standards of conduct, if any, as defined by applicable law, for indemnification pursuant to this Agreement and shall be absolutely entitled to such indemnification, unless a determination is made that the Indemnitee has not met such standards by (i) the Board by a majority vote of a quorum thereof consisting of Disinterested Directors, (ii) the shareholders of the Company by majority vote of a quorum thereof consisting of shareholders who are not parties to the Proceeding due to which a claim for indemnification is made under this Agreement, (iii) Independent Legal Counsel as set forth in a written opinion (it being understood that such Independent Legal Counsel shall make such determination only if the quorum of Disinterested Directors referred to in clause (i) of this subparagraph 8(b) is not obtainable or if the Board of the Company by a majority vote of a quorum thereof consisting of Disinterested Directors so directs), or (iv) a court of competent jurisdiction; provided, however, that if a Change in Control shall have occurred and the Indemnitee so requests in writing, such determination shall be made only by a court of competent jurisdiction.
(c) If a claim for indemnification or advancement of Expenses under this Agreement is not paid by the Company within thirty (30) days after receipt by the Company of written notice thereof, the rights provided by this Agreement shall be enforceable by the Indemnitee in any court of competent jurisdiction. Such judicial proceeding shall be made de novo. The burden of proving that indemnification or advances are not appropriate shall be on the Company. Neither the failure of the directors or shareholders of the Company or Independent Legal Counsel to have made a determination prior to the commencement of such action that indemnification or advancement of Expenses is proper in the circumstances because the Indemnitee has met the applicable standard of conduct, if any, nor an actual determination by the directors or shareholders of the Company or Independent Legal Counsel that the Indemnitee has not met the applicable standard of conduct shall be a defense to an action by the Indemnitee or create a presumption for the purpose of such an action that the Indemnitee has not met the applicable standard of conduct. The termination of any Proceeding by judgment, order, settlement or conviction, or upon a plea of nolo contendere or its equivalent, shall not, of itself (i) create a presumption that the Indemnitee did not act in good faith and in a manner which he reasonably believed to be in the best interests of the Company and/or its shareholders, and, with respect to any criminal Proceeding, that the Indemnitee had reasonable cause to believe that his conduct was unlawful or (ii) otherwise adversely affect the rights of the Indemnitee to indemnification or advancement of Expenses under this Agreement, except as may be provided herein.
(d) If a court of competent jurisdiction shall determine that the Indemnitee is entitled to any indemnification or advancement of Expenses hereunder, the Company shall pay all Expenses actually and reasonably incurred by the Indemnitee in connection with such adjudication (including, but not limited to, any appellate proceedings).
(e) With respect to any Proceeding for which indemnification or advancement of Expenses is requested, the Company will be entitled to participate therein at its own expense and, except as otherwise provided below, to the extent that it may wish, the Company may assume the defense thereof, with counsel reasonably satisfactory to the Indemnitee. After notice from the Company to the Indemnitee of its election to assume the defense of a Proceeding, the Company will not be liable to the Indemnitee under this Agreement for any Expenses subsequently incurred by the Indemnitee in connection with the defense thereof, other than as provided below. The Company shall not settle any Proceeding in any manner which would impose any penalty or limitation on the Indemnitee without the Indemnitee’s written consent. The Indemnitee shall have the right to employ his/her own counsel in any Proceeding, but the fees and expenses of such counsel incurred after notice from the Company of its assumption of the defense of the Proceeding shall be at the expense of the Indemnitee, unless (i) the employment of counsel by the Indemnitee has been authorized by the Company, (ii) the Indemnitee shall have reasonably concluded that there may be a conflict of interest between the Company and the Indemnitee in the conduct of the defense of a Proceeding, or (iii) the Company shall not in fact have employed counsel to assume the defense of a proceeding, in each of which cases the fees and expenses of the Indemnitee’s counsel shall be advanced by the Company. The Company shall not be entitled to assume the defense of any Proceeding brought by or on behalf of the Company or as to which the Indemnitee has reasonably concluded that there may be a conflict of interest between the Company and the Indemnitee.
- 5 -
9. Limitations on Indemnification. No payments pursuant to this Agreement shall be made by the Company:
(a) To indemnify or advance funds to the Indemnitee for Expenses with respect to (i) Proceedings initiated or brought voluntarily by the Indemnitee and not by way of defense, except with respect to Proceedings brought to establish or enforce a right to indemnification under this Agreement or any other statute or law or otherwise as required under applicable law or (ii) Expenses incurred by the Indemnitee in connection with preparing to serve or serving, prior to a Change in Control, as a witness in cooperation with any party or entity who or which has threatened or commenced any action or proceeding against the Company, or any director, officer, employee, trustee, agent, representative, subsidiary, parent corporation or affiliate of the Company, but such indemnification or advancement of Expenses in each such case may be provided by the Company if the Board finds it to be appropriate;
(b) To indemnify the Indemnitee for any Expenses, judgments, fines, interest or penalties, or excise taxes assessed with respect to any employee benefit or welfare plan, sustained in any Proceeding for which payment is actually made to the Indemnitee under a valid and collectible insurance policy, except in respect of any excess beyond the amount of payment under such insurance;
(c) To indemnify the Indemnitee for any Expenses, judgments, fines, interest or penalties sustained in any Proceeding for an accounting of profits made from the purchase or sale by the Indemnitee of securities of the Company pursuant to the provisions of Section 16(b) of the Act or similar provisions of any foreign or United States federal, state or local statute or regulation;
(d) To indemnify the Indemnitee for any Expenses, judgments, fines, interest or penalties, or excise taxes assessed with respect to any employee benefit or welfare plan, for which the Indemnitee is indemnified by the Company otherwise than pursuant to this Agreement;
(e) To indemnify the Indemnitee for any Expenses (including without limitation any Expenses relating to a Proceeding attempting to enforce this Agreement), judgments, fines, interest or penalties, or excise taxes assessed with respect to any employee benefit or welfare plan, on account of the Indemnitee’s conduct if such conduct shall be finally adjudged to have been knowingly fraudulent, deliberately dishonest or willful misconduct, including, without limitation, breach of the duty of loyalty; or
(f) If a court of competent jurisdiction finally determines that any indemnification hereunder is unlawful. In this respect, the Company and the Indemnitee have been advised that the U.S. Securities and Exchange Commission takes the position that indemnification for liabilities arising under securities laws is against public policy and is, therefore, unenforceable and that claims for indemnification should be submitted to appropriate courts for adjudication;
- 6 -
(g) To indemnify the Indemnitee in connection with Indemnitee’s personal tax matter; or
(h) To indemnify the Indemnitee with respect to any claim related to any dispute or breach arising under any contract or similar obligation between the Company or any of its subsidiaries or affiliates and such Indemnitee.
10. Continuation of Indemnification. All agreements and obligations of the Company contained herein shall continue during the period that the Indemnitee is a director or officer of the Company (or is or was serving at the request of the Company as an agent of another enterprise, foreign or domestic) and shall continue thereafter so long as the Indemnitee shall be subject to any possible Proceeding by reason of the fact that the Indemnitee was a director or officer of the Company or serving in any other capacity referred to in this Paragraph 10.
11. Indemnification Hereunder Not Exclusive. The indemnification provided by this Agreement shall not be deemed to be exclusive of any other rights to which the Indemnitee may be entitled under the Company’s Articles, any agreement, vote of shareholders or vote of Disinterested Directors, provisions of applicable law, or otherwise, both as to action or omission in the Indemnitee’s official capacity and as to action or omission in another capacity on behalf of the Company while holding such office.
12. Successors and Assigns.
(a) This Agreement shall be binding upon the Indemnitee, and shall inure to the benefit of, the Indemnitee and the Indemnitee’s heirs, executors, administrators and assigns, whether or not the Indemnitee has ceased to be a director or officer, and the Company and its successors and assigns. Upon the sale of all or substantially all of the business, assets or share capital of the Company to, or upon the merger of the Company into or with, any corporation, partnership, joint venture, trust or other person, this Agreement shall inure to the benefit of and be binding upon both the Indemnitee and such purchaser or successor person. Subject to the foregoing, this Agreement may not be assigned by either party without the prior written consent of the other party hereto.
(b) If the Indemnitee is deceased and is entitled to indemnification under any provision of this Agreement, the Company shall indemnify the Indemnitee’s estate and the Indemnitee’s spouse, heirs, executors, administrators and assigns against, and the Company shall, and does hereby agree to assume, any and all Expenses actually and reasonably incurred by or for the Indemnitee or the Indemnitee’s estate, in connection with the investigation, defense, appeal or settlement of any Proceeding. Further, when requested in writing by the spouse of the Indemnitee, and/or the Indemnitee’s heirs, executors, administrators and assigns, the Company shall provide appropriate evidence of the Company’s agreement set out herein to indemnify the Indemnitee against and to itself assume such Expenses.
13. D&O Liability Insurance. To the extent that the Company maintains a policy or policies of insurance (the “D&O Liability Insurance”) providing liability insurance for directors and officers of the Company in their capacities as such (and for any capacity in which any director or officer of the Company serves any other enterprise at the request of the Company), in respect of acts or omissions occurring while serving in such capacity, Indemnitee shall be covered by such policy or policies, in accordance with its or their terms, to the maximum extent of the coverage available for any other director or officer under such policy or policies.
- 7 -
14. Insurance and Subrogation.
(a) If, at the time the Company receives notice of a claim hereunder, the Company has D&O Liability Insurance in effect, the Company shall give prompt notice of such Proceeding to the insurers in accordance with the procedures set forth in the respective policies. The Company shall thereafter take all necessary or desirable action to cause such insurers to pay, on behalf of Indemnitee, all amounts payable as a result of such Proceeding in accordance with the terms of such policies. The failure or refusal of any such insurer to pay any such amount shall not affect or impair the obligations of the Company under this Agreement.
(b) In the event of payment under this Agreement, the Company shall be subrogated to the extent of such payment to all of the rights of recovery of the Indemnitee, who shall execute all documents required and shall do all acts that may be necessary to secure such rights and to enable the Company effectively to bring suit to enforce such rights.
(c) The Company shall not be liable under this Agreement to make any payment of amounts otherwise indemnifiable (or for which advancement is provided) hereunder if and to the extent that Indemnitee has actually received such payment under any insurance policy (including without limitation to policies of the D&O Liability Insurance) or other indemnity provision.
15. Severability. Each and every paragraph, sentence, term and provision of this Agreement is separate and distinct so that if any paragraph, sentence, term or provision thereof shall be held to be invalid, unlawful or unenforceable for any reason, such invalidity, unlawfulness or unenforceability shall not affect the validity, unlawfulness or enforceability of any other paragraph, sentence, term or provision hereof. To the extent required, any paragraph, sentence, term or provision of this Agreement may be modified by a court of competent jurisdiction to preserve its validity and to provide the Indemnitee with the broadest possible indemnification permitted under applicable law. The Company’s inability, pursuant to a court order or decision, to perform its obligations under this Agreement shall not constitute a breach of this Agreement.
16. Savings Clause. If this Agreement or any paragraph, sentence, term or provision hereof is invalidated on any ground by any court of competent jurisdiction, the Company shall nevertheless indemnify the Indemnitee as to any Expenses, judgments, fines, interest or penalties, or excise taxes assessed with respect to any employee benefit or welfare plan, which are incurred with respect to any Proceeding to the fullest extent permitted by any (a) applicable paragraph, sentence, term or provision of this Agreement that has not been invalidated or (b) applicable law.
17. Interpretation; Governing Law. This Agreement shall be construed as a whole and in accordance with its fair meaning and any ambiguities shall not be construed for or against either party. Headings are for convenience only and shall not be used in construing meaning. This Agreement shall be governed and interpreted in all respects in accordance with the laws of the Cayman Islands without regard to the conflict of laws principles thereof.
- 8 -
18. Amendments. No amendment, waiver, modification, termination or cancellation of this Agreement shall be effective unless in writing signed by the party against whom enforcement is sought. The indemnification rights afforded to the Indemnitee hereby are contract rights and may not be diminished, eliminated or otherwise affected by amendments to the Company’s Articles, or by other agreements, including directors’ and officers’ liability insurance policies, of the Company.
19. Counterparts. This Agreement may be executed in one or more counterparts, all of which shall be considered one and the same agreement and shall become effective when one or more counterparts have been signed by each party and delivered to the other.
20. Notices. Any notice required to be given under this Agreement shall be directed to the Head of Legal of the Company at c/o Prenetics Global Limited 7/F, K11 Atelier, 728 King’s Road, Quarry Bay, Hong Kong, and to the Indemnitee at _____________________________________ ________________or to such other address as either party shall designate to the other in writing.
[The remainder of this page is intentionally left blank.]
- 9 -
IN WITNESS WHEREOF, the parties have executed this Indemnification Agreement as of the date first written above.
| PRENETICS GLOBAL LIMITED | ||
| By: | ||
| Name: | ||
| Title: | ||
| INDEMNITEE | ||
| By: | ||
| Name: | ||
[Signature Page to Indemnification Agreement]
Exhibit 23.1
Independent Registered Public Accounting Firm’s Consent
We consent to the inclusion in this Registration Statement of Prenetics Global Limited on Amendment No. 3 of Form F-4 (File No. 333-260928) of our report dated February 16, 2021, except for Note 9 Subsequent Events as to which the date is March 24, 2021, Note 2 Summary of Significant Accounting Policies, Fair Value of Financial Instruments and Derivate Financial Instruments, and Note 7 Warrant Liabilities as to which the date is April 22, 2021, which includes an explanatory paragraph as to Company’s ability to continue as a going concern, with respect to our audit of the financial statements of Artisan Acquisition Corp. as of February 4, 2021 and for the period from February 2, 2021 (inception) through February 4, 2021, which report appears in the Prospectus, which is part of this Registration Statement. We also consent to the reference to our Firm under the heading “Experts” in such Prospectus.
/s/ Marcum LLP
Marcum llp
Boston, MA
December 30, 2021
Exhibit 23.2
Consent of Independent Registered Public Accounting Firm
We consent to the use of our report dated September 13, 2021, with respect to the consolidated financial statements of Prenetics Limited, incorporated herein by reference and to the reference to our firm under the heading “Experts” in the prospectus.
| /s/ KPMG | |
| Hong Kong |
December 30, 2021
Exhibit 99.1
Preliminary - subject to completion
FOR THE EXTRAORDINARY GENERAL MEETING OF STOCKHOLDERS OF
ARTISAN ACQUISITION CORP.
THIS PROXY IS SOLICITED ON BEHALF OF THE BOARD OF DIRECTORS
P R O X Y
The undersigned hereby appoints [•] and [•] (the “Proxies”), and each of them independently, with full power of substitution, as proxies to vote all of the Class A ordinary shares and Class B ordinary shares of Artisan Acquisition Corp. (the “Company” or “ARTA”), a Cayman Islands exempted company, that the undersigned is entitled to vote (the “Shares”) at the Extraordinary General Meeting of shareholders of the Company to be held on [•] at [•] Eastern Time, virtually at [•] (the “Extraordinary General meeting”), and at any adjournments and/or postponements thereof.
The undersigned acknowledges receipt of the enclosed proxy statement and revokes all prior proxies for said meeting.
THE SHARES REPRESENTED BY THIS PROXY WHEN PROPERLY EXECUTED WILL BE VOTED IN THE MANNER DIRECTED HEREIN BY THE UNDERSIGNED STOCKHOLDER(S). IF NO SPECIFIC DIRECTION IS GIVEN AS TO THE PROPOSALS ON THE REVERSE SIDE, THIS PROXY WILL BE VOTED “FOR” PROPOSALS 1 THROUGH 3.
PLEASE MARK, SIGN, DATE, AND RETURN THE PROXY CARD PROMPTLY.
(Continued and to be marked, dated and signed on reverse side)
| Important Notice Regarding the Availability of Proxy Materials for the |
| Extraordinary General Meeting of Stockholders to be held on [•]. |
| This notice of Extraordinary General Meeting and the accompanying Proxy Statement are available at: [•] |
| ARTA Acquisition Corp. — THE BOARD OF DIRECTORS RECOMMENDS A VOTE “FOR” PROPOSALS 1 THROUGH 3. | Please mark vote as indicated in this example | x |
| Proposal No. 1 – The Business Combination Proposal – a proposal to approve and authorize (a) the business combination and other transactions contemplated by the Business Combination Agreement, dated as of September 15, 2021 (as it may be amended, supplemented or otherwise modified from time to time, the “Business Combination Agreement”), by and among Prenetics Global Limited, an exempted company limited by shares incorporated under the laws of the Cayman Islands (“PubCo”), the Company, AAC Merger Limited, an exempted company limited by shares incorporated under the laws of the Cayman Islands and a direct wholly-owned subsidiary of PubCo (“Artisan Merger Sub”), PGL Merger Limited, an exempted company limited by shares incorporated under the laws of the Cayman Islands and a direct wholly-owned subsidiary of PubCo (“Prenetics Merger Sub”) and Prenetics Group Limited, an exempted company limited by shares incorporated under the laws of the Cayman Islands (“Prenetics”) pursuant to which, among other things, the Company shall merge with and into Artisan Merger Sub, with Artisan Merger Sub being the surviving entity and remaining as a wholly-owned subsidiary of PubCo (the “Initial Merger”) and, following the Initial Merger, Prenetics Merger Sub shall merge with and into Prenetics, with Prenetics being the surviving entity and becoming a wholly-owned subsidiary of PubCo, and (b) the Company’s entry into the Business Combination Agreement; | FOR | AGAINST | ABSTAIN | Proposal No. 2 – The Merger Proposal – a proposal to approve and authorize, as a special resolution, (a) the Plan of Merger (the “Plan of Initial Merger”), by and among the Company, the Artisan Merger Sub and PubCo, substantially in the form annexed as Exhibit F to the Business Combination Agreement, (b) the Company’s entry into the Plan of Initial Merger, and (c) the merger of the Company with and into Artisan Merger Sub, with Artisan Merger Sub being the surviving entity and remaining as a wholly-owned subsidiary of PubCo; | FOR | AGAINST | ABSTAIN | |||||
| ¨ | ¨ | ¨ | ¨ | ¨ | ¨ | |||||||
| Proposal No. 3 – The Adjournment Proposal – approve the adjournment of the Meeting to a later date or dates to be determined by the chairman of the Meeting, if necessary, to, among other things, permit further solicitation and vote of proxies in the event that there are insufficient votes for the approval of one or more proposals at the Meeting or if shareholders have elected to redeem an amount of Class A ordinary shares of the Company such that the minimum available cash condition contained in the Business Combination Agreement would not be satisfied. The Adjournment Proposal will not be submitted to the Company’s shareholders for approval at the Meeting, if, based upon the tabulated vote at the time of such meeting, there are sufficient votes to approve the Proposals No. 1 and No. 2. | FOR | AGAINST | ABSTAIN | |||||||||
| ¨ | ¨ | ¨ | ||||||||||
| Dated: , 2022 | |
| Signature | |
| (Signature if held Jointly) | |
| When Shares are held by joint tenants, both should sign. When signing as attorney, executor, administrator, trustee or guardian, please give full title as such. If a corporation, please sign in full corporate name by the president or another authorized officer. If a partnership, please sign in partnership name by an authorized person. | |
| The Shares represented by the proxy, when properly executed, will be voted in the manner directed herein by the undersigned stockholder(s). If no direction is made, this proxy will be voted FOR each of Proposals 1 through 3. If any other matters properly come before the meeting, unless such authority is withheld on this proxy card, the Proxies will vote on such matters in their discretion. |
Exhibit 99.2
Consent to be Named as a Director
In connection with the filing by Prenetics Global Limited of the Registration Statement on Form F-4 with the Securities and Exchange Commission under the Securities Act of 1933, as amended (the “Securities Act”), I hereby consent, pursuant to Rule 438 under the Securities Act, to being named in the Registration Statement and any and all amendments and supplements thereto as a member of the board of directors of Prenetics Global Limited following the consummation of the business combination described in the Registration Statement. I also consent to the filing of this consent as an exhibit to such Registration Statement and any amendments thereto.
Dated: December 30, 2021
| /s/Cheng Yin Pan | |
| Cheng Yin Pan |