| |
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 |
|
| | | | | 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 | | | |
| | | | | 304 | | | |
| | | | | 315 | | | |
| | | | | 321 | | | |
| | | | | 329 | | | |
| | | | | 331 | | | |
| | | | | 334 | | | |
| | | | | 337 | | | |
| | | | | 338 | | | |
| | | | | 339 | | | |
| | | | | 340 | | | |
| | | | | 341 | | | |
| | | |
PAGES
|
| |||
| | | | | 342 | | | |
| | | | | 343 | | | |
| | | | | 344 | | | |
| EXPERTS | | | | | 345 | | |
| | | | | 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
|
| | | | 73,021,393 | | | | | | 52.60% | | | | | | 22.36% | | | | | | 9,878,983 | | | | | | 7.12% | | | | | | 60.51% | | | | | | 73,021,393 | | | | | | 64.69% | | | | | | 24.29% | | | | | | 9,878,983 | | | | | | 8.75% | | | | | | 65.73% | | |
|
Artisan Public Shareholders
|
| | | | 33,934,235 | | | | | | 24.45% | | | | | | 10.39% | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,997,935 | | | | | | 7.09% | | | | | | 2.66% | | | | | | — | | | | | | — | | | | | | — | | |
|
Sponsor and certain Artisan directors(5)
|
| | | | 9,233,558 | | | | | | 6.65% | | | | | | 2.83% | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,233,558 | | | | | | 8.18% | | | | | | 3.07% | | | | | | — | | | | | | — | | | | | | — | | |
|
PIPE Investors
|
| | | | 6,000,000 | | | | | | 4.32% | | | | | | 1.84% | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,000,000 | | | | | | 5.32% | | | | | | 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
|
| | | | 128,939,186 | | | | | | 92.88% | | | | | | 39.49% | | | | | | 9,878,983 | | | | | | 7.12% | | | | | | 60.51% | | | | | | 103,002,886 | | | | | | 91.25% | | | | | | 34.27% | | | | | | 9,878,983 | | | | | | 8.75% | | | | | | 65.73% | | |
| | | |
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 $ |
| |
Intercompany
Elimination $ |
| |
Other
Adjustment (note (e)) $ |
| |
Prenetics
Group $ |
| |||||||||||||||||||||||||||||||||
|
Revenue
|
| | | | — | | | | | | 68,848,016 | | | | | | — | | | | | | — | | | | | | 69,086,625 | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,423,601) | | | | | | (33,560) | | | | | | 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 | | | | | | — | | | | | | — | | | | | | — | | | | | | (11,173) | | | | | | (33,560) | | | | | | 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) | | | | | | — | | | | | | — | | | | | | — | | | | | | 264,872 | | | | | | (655,421) | | | | | | (21,889,982) | | |
|
Profit/(loss) from
operations |
| | | | — | | | | | | 23,429,282 | | | | | | (5,551) | | | | | | (163) | | | | | | 3,059,007 | | | | | | — | | | | | | — | | | | | | — | | | | | | 81,824 | | | | | | (688,981) | | | | | | 25,875,418 | | |
|
Finance costs
|
| | | | (340,387) | | | | | | (33,536) | | | | | | — | | | | | | — | | | | | | (72,029) | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,886 | | | | | | (290) | | | | | | (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 | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,856,640 | | | | | | (882,156) | | | | | | (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 | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,856,640 | | | | | | (877,355) | | | | | | (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 | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,856,640 | | | | | | (1,025,188) | | | | | | (8,008,309) | | |
| | | |
June 30, 2021
|
| | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Prenetics
$ |
| |
Prenetics HK
$ |
| |
WFOE
$ |
| |
VIE
$ |
| |
Other
Subsidiaries $ |
| |
Prenetics
Adjustment $ |
| |
WFOE
Adjustment $ |
| |
VIE
Adjustment $ |
| |
Inter
company Elimination $ |
| |
Other
Adjustment (note (e)) $ |
| |
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
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (89,762) | | | | | | 4,131,131 | | | | | | 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) | | | | | | — | | | | | | — | | | | | | (51,194) | | | | | | (28,555,866) | | | | | | — | | |
|
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) | | | | | | (7,713,268) | | | | | | (912,675) | | | | | | 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) | | | | | | (38,501,171) | | | | | | (912,675) | | | | | | 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) | | | | | | — | | | | | | (29,987,418) | | | | | | (9,356) | | | | | | 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) | | | | | | (56,000,719) | | | | | | (9,356) | | | | | | 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) | | | | | | (49,995) | | | | | | (449,948) | | | | | | 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 | | | | | | 17,549,543 | | | | | | (370,847) | | | | | | (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 | | | | | | 17,499,548 | | | | | | (820,795) | | | | | | (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 | | | | | | 17,499,548 | | | | | | (903,819) | | | | | | (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) | | | | | | (38,501,171) | | | | | | (912,675) | | | | | | 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 $ |
| |
Intercompany
Elimination $ |
| |
Other
Adjustment (note (e)) $ |
| |
Prenetics
Group $ |
| | |||||||||||||||||||||||||||||
|
Revenue
|
| | | | 35,944,905 | | | | | | — | | | | | | — | | | | | | 29,908,447 | | | | | | — | | | | | | — | | | | | | (961,225) | | | | | | 287,388 | | | | | | 65,179,515 | | | | ||
|
Direct costs
|
| | | | (14,612,185) | | | | | | — | | | | | | — | | | | | | (25,079,099) | | | | | | — | | | | | | — | | | | | | 947,318 | | | | | | (90,730) | | | | | | (38,834,696) | | | | ||
|
Gross profit
|
| | | | 21,332,720 | | | | | | — | | | | | | — | | | | | | 4,829,348 | | | | | | — | | | | | | — | | | | | | (13,907) | | | | | | 196,658 | | | | | | 26,344,819 | | | | ||
|
Other income and other net gains/(losses) (note (b)/(f))
|
| | | | (6,017,981) | | | | | | (32,417) | | | | | | (570,584) | | | | | | 1,025,363 | | | | | | — | | | | | | 4,372,746 | | | | | | 905,823 | | | | | | 1,646 | | | | | | (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) | | | | | | — | | | | | | — | | | | | | 704,003 | | | | | | (872,372) | | | | | | (16,616,462) | | | | ||
|
(Loss)/profit from operations
|
| | | | (3,697,027) | | | | | | (34,061) | | | | | | (1,706,009) | | | | | | (852,626) | | | | | | — | | | | | | 4,372,746 | | | | | | 1,595,919 | | | | | | (674,068) | | | | | | (995,126) | | | | ||
|
Finance costs
|
| | | | (33,473) | | | | | | — | | | | | | — | | | | | | (35,020) | | | | | | — | | | | | | — | | | | | | 9,877 | | | | | | (951) | | | | | | (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 | | | | | | 1,605,796 | | | | | | (675,019) | | | | | | (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 | | | | | | 1,605,796 | | | | | | (603,597) | | | | | | (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 | | | | | | 1,605,796 | | | | | | 977,775 | | | | | | (382,513) | | | | ||
| | | |
December 31, 2020
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Prenetics HK
$ |
| |
WFOE
$ |
| |
VIE
$ |
| |
Other
Subsidiaries $ |
| |
WFOE
Adjustment $ |
| |
VIE
Adjustment $ |
| |
Intercompany
Elimination $ |
| |
Other
Adjustment (note (e)) $ |
| |
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 | | | | | | — | | | | | | — | | | | | | (7,254) | | | | | | (28,333,777) | | | | | | — | | | | ||
|
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) | | | | | | (7,979,640) | | | | | | (464,579) | | | | | | 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) | | | | | | — | | | | | | (24,114,361) | | | | | | 476,536 | | | | | | 43,956,750 | | | | ||
|
Total assets
|
| | | | 66,258,957 | | | | | | 488,402 | | | | | | 43,295 | | | | | | 44,724,673 | | | | | | (506,032) | | | | | | (43,940) | | | | | | (32,094,001) | | | | | | 11,957 | | | | | | 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) | | | | | | (16,082,153) | | | | | | 1 | | | | | | — | | | | ||
|
Non-current liabilities
|
| | | | 3,225,896 | | | | | | — | | | | | | 4,453,628 | | | | | | 13,657,969 | | | | | | — | | | | | | (4,453,628) | | | | | | (16,082,153) | | | | | | 2,862 | | | | | | 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 | | | | | | — | | | | | | — | | | | | | 119,521 | | | | | | 425,705 | | | | | | 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) | | | | | | — | | | | | | (23,991,805) | | | | | | 489,216 | | | | | | 47,071,730 | | | | ||
|
Total liabilities
|
| | | | 34,272,139 | | | | | | 53 | | | | | | 4,454,542 | | | | | | 53,191,110 | | | | | | (6,032) | | | | | | (4,453,628) | | | | | | (40,073,958) | | | | | | 492,078 | | | | | | 47,876,304 | | | | ||
| Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share capital (note (a))
|
| | | | 53,240,604 | | | | | | 480,231 | | | | | | 43,940 | | | | | | 449,269 | | | | | | (480,231) | | | | | | (43,940) | | | | | | (3,365) | | | | | | (445,904) | | | | | | 53,240,604 | | | | ||
|
Reserves (note (b)/(d))
|
| | | | (21,253,786) | | | | | | 8,118 | | | | | | (4,455,187) | | | | | | (8,915,706) | | | | | | (19,769) | | | | | | 4,453,628 | | | | | | 7,983,322 | | | | | | 43,189 | | | | | | (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 | | | | | | 7,979,957 | | | | | | (402,715) | | | | | | 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 | | | | | | 7,979,957 | | | | | | (480,121) | | | | | | 31,007,007 | | | | ||
|
Total equity and liabilities
|
| | | | 66,258,957 | | | | | | 488,402 | | | | | | 43,295 | | | | | | 44,724,673 | | | | | | (506,032) | | | | | | (43,940) | | | | | | (32,094,001) | | | | | | 11,957 | | | | | | 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 $ |
| |
Intercompany
Elimination $ |
| |
Other
Adjustment (note (e)) $ |
| |
Prenetics
Group $ |
| |||||||||||||||||||||||||||
|
Revenue
|
| | | | 4,607,112 | | | | | | — | | | | | | — | | | | | | 4,866,669 | | | | | | — | | | | | | — | | | | | | (452,826) | | | | | | 212,134 | | | | | | 9,233,089 | | |
|
Direct costs
|
| | | | (3,904,928) | | | | | | — | | | | | | — | | | | | | (2,686,800) | | | | | | — | | | | | | — | | | | | | 85,936 | | | | | | (12,003) | | | | | | (6,517,795) | | |
|
Gross profit
|
| | | | 702,184 | | | | | | — | | | | | | — | | | | | | 2,179,869 | | | | | | — | | | | | | — | | | | | | (366,890) | | | | | | 200,131 | | | | | | 2,715,294 | | |
|
Other income and other net gains/(losses)
|
| | | | 50,076 | | | | | | — | | | | | | — | | | | | | 649,560 | | | | | | — | | | | | | — | | | | | | (697,192) | | | | | | 673 | | | | | | 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) | | | | | | — | | | | | | — | | | | | | 211,394 | | | | | | 1,391 | | | | | | (13,185,125) | | |
|
Loss from operations
|
| | | | (13,486,325) | | | | | | — | | | | | | (2,576,842) | | | | | | (4,081,760) | | | | | | — | | | | | | — | | | | | | (852,688) | | | | | | 194,330 | | | | | | (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) | | | | | | — | | | | | | — | | | | | | (852,688) | | | | | | 174,388 | | | | | | (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) | | | | | | — | | | | | | — | | | | | | (852,688) | | | | | | 787,706 | | | | | | (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) | | | | | | — | | | | | | — | | | | | | (852,688) | | | | | | 941,761 | | | | | | (20,041,146) | | |
| | | |
December 31, 2019
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Prenetics HK
$ |
| |
WFOE
$ |
| |
VIE
$ |
| |
Other
Subsidiaries $ |
| |
WFOE
Adjustment $ |
| |
VIE
Adjustment $ |
| |
Intercompany
Elimination $ |
| |
Other
Adjustment (note (e)) $ |
| |
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 | | | | | | — | | | | | | — | | | | | | (7,254) | | | | | | (10,000,000) | | | | | | — | | |
|
Investment in WFOE
|
| | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | (500,000) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Investment in VIE
(note (a)) |
| | | | 43,940 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (43,940) | | | | | | — | | | | | | — | | | | | | — | | |
|
Deferred tax assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | 71,528 | | | | | | — | | | | | | — | | | | | | — | | | | | | (71,528) | | | | | | — | | |
|
Other non-current assets
|
| | | | 4,521,888 | | | | | | — | | | | | | — | | | | | | 11,864 | | | | | | — | | | | | | — | | | | | | (4,372,747) | | | | | | — | | | | | | 161,005 | | |
|
Non-current assets
|
| | | | 17,143,764 | | | | | | — | | | | | | 1,659,923 | | | | | | 153,383 | | | | | | (500,000) | | | | | | (43,940) | | | | | | (4,380,001) | | | | | | 23,119 | | | | | | 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 | | | | | | — | | | | | | — | | | | | | (3,191,775) | | | | | | 2 | | | | | | — | | |
|
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) | | | | | | (3,565,082) | | | | | | 2 | | | | | | 15,630,093 | | |
|
Total assets
|
| | | | 37,875,387 | | | | | | 491,814 | | | | | | 1,701,707 | | | | | | 2,465,552 | | | | | | (509,471) | | | | | | (4,416,686) | | | | | | (7,945,083) | | | | | | 23,121 | | | | | | 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 | | | | | | — | | | | | | — | | | | | | (7,570,941) | | | | | | (1) | | | | | | — | | |
|
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) | | | | | | — | | | | | | (7,570,941) | | | | | | 397,050 | | | | | | 11,903,076 | | |
|
Total liabilities
|
| | | | 10,412,477 | | | | | | 1,063 | | | | | | 4,173,800 | | | | | | 9,416,298 | | | | | | (9,361) | | | | | | (4,173,750) | | | | | | (7,570,941) | | | | | | 584,049 | | | | | | 12,833,635 | | |
| Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
|
Share capital (note (a))
|
| | | | 45,691,346 | | | | | | 480,231 | | | | | | 43,940 | | | | | | 107,672 | | | | | | (480,231) | | | | | | (43,940) | | | | | | 41 | | | | | | (107,713) | | | | | | 45,691,346 | | |
|
Reserves (note (d))
|
| | | | (18,228,436) | | | | | | 10,520 | | | | | | (2,516,033) | | | | | | (7,058,418) | | | | | | (19,879) | | | | | | (198,996) | | | | | | (374,183) | | | | | | (400,005) | | | | | | (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) | | | | | | (374,142) | | | | | | (507,718) | | | | | | 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) | | | | | | (374,142) | | | | | | (560,928) | | | | | | 16,852,706 | | |
|
Total equity and liabilities
|
| | | | 37,875,387 | | | | | | 491,814 | | | | | | 1,701,707 | | | | | | 2,465,552 | | | | | | (509,471) | | | | | | (4,416,686) | | | | | | (7,945,083) | | | | | | 23,121 | | | | | | 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 September 30, 2021 |
| | | | | | | | | | | | |
|
Earnings for the period
|
| | | $ | 6,555 | | | | | $ | 6,555 | | |
|
Net earnings per share, PubCo Class A ordinary shares – basic
|
| | | $ | 0.05 | | | | | $ | 0.06 | | |
|
Weighted average shares outstanding, PubCo Class A ordinary shares – basic
|
| | | | 128,939,186 | | | | | | 103,002,886 | | |
|
Net earnings per share, PubCo Class A ordinary shares – diluted
|
| | | $ | 0.04 | | | | | $ | 0.05 | | |
|
Weighted average shares outstanding, PubCo Class A ordinary shares – diluted
|
| | | | 139,102,192 | | | | | | 113,165,892 | | |
|
Net earnings per share, PubCo Class B ordinary shares – basic
|
| | | $ | 0.05 | | | | | $ | 0.06 | | |
|
Weighted average shares outstanding, PubCo Class B ordinary shares – basic
|
| | | | 9,878,983 | | | | | | 9,878,983 | | |
|
Net earnings per share, PubCo Class B ordinary shares – diluted
|
| | | $ | 0.02 | | | | | $ | 0.02 | | |
|
Weighted average shares outstanding, PubCo Class B ordinary shares – diluted
|
| | | | 30,210,226 | | | | | | 30,210,226 | | |
|
Summary Unaudited Pro Forma Condensed Combined Statement of Profit or
Loss Data For the Year Ended December 31, 2020 |
| | | | | | | | | | | | |
|
Loss for the year
|
| | | $ | (157,526) | | | | | $ | (159,601) | | |
|
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
|
| | | | 128,939,186 | | | | | | 103,002,886 | | |
|
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
|
| | | | 9,878,983 | | | | | | 9,878,983 | | |
|
Summary Unaudited Pro Forma Condensed Combined Balance Sheet Data As of September 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 September 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 |
| | | | | | | | | | | | | | | | | | | | | | 73,021,393 | | | | | | 9,878,983 | | | | | | 73,021,393 | | | | | | 9,878,983 | | |
|
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 | | | | | | 128,939,186 | | | | | | 9,878,983 | | | | | | 103,002,886 | | | | | | 9,878,983 | | |
|
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 | | | | | | 139,102,192 | | | | | | 30,210,226 | | | | | | 113,165,892 | | | | | | 30,210,226 | | |
|
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 |
| | | | | | | | | | | | | | | | | | | | | | 73,021,393 | | | | | | 9,878,983 | | | | | | 73,021,393 | | | | | | 9,878,983 | | |
|
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 | | | | | | 128,939,186 | | | | | | 9,878,983 | | | | | | 103,002,886 | | | | | | 9,878,983 | | |
| | | |
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
|
| | | | 73,021,393 | | | | | | 52.60% | | | | | | 9,878,983 | | | | | | 7.12% | | | | | | 73,021,393 | | | | | | 64.69% | | | | | | 9,878,983 | | | | | | 8.75% | | |
|
Artisan Public Shareholders
|
| | | | 33,934,235 | | | | | | 24.45% | | | | | | — | | | | | | —% | | | | | | 7,997,935 | | | | | | 7.09% | | | | | | — | | | | | | —% | | |
|
Sponsor and certain Artisan
directors(4) |
| | | | 9,233,558 | | | | | | 6.65% | | | | | | — | | | | | | —% | | | | | | 9,233,558 | | | | | | 8.18% | | | | | | — | | | | | | —% | | |
|
PIPE investors
|
| | | | 6,000,000 | | | | | | 4.32% | | | | | | — | | | | | | —% | | | | | | 6,000,000 | | | | | | 5.32% | | | | | | — | | | | | | —% | | |
|
Forward Purchase Investors(4)
|
| | | | 6,750,000 | | | | | | 4.86% | | | | | | — | | | | | | —% | | | | | | 6,750,000 | | | | | | 5.97% | | | | | | — | | | | | | —% | | |
|
Pro forma Combined Company Ordinary
Shares |
| | | | 128,939,186 | | | | | | 92.88% | | | | | | 9,878,983 | | | | | | 7.12% | | | | | | 103,002,886 | | | | | | 91.25% | | | | | | 9,878,983 | | | | | | 8.75% | | |
| | | |
As of
September 30, 2021 |
| |
As of June 30,
2021 |
| | | | | | | | | | | | | | | | | | | |
As of
September 30, 2021 |
| | | | | | | | | | |
As of
September 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
September 30, 2021 |
| | | | | | | | | | |
As of
September 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 September 30, 2021 |
| |
Transaction
Accounting Adjustments (Maximum Redemption Scenario) |
| |
For the
Period Ended September 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) | | | | | | — | | | | | | (842) | | | | |
|
DD
|
| | | | | (4,887) | | | | | | — | | | | | | (4,887) | | |
|
Administrative and other operating expenses
|
| | | | (2,203) | | | | | | (29,173) | | | | | | — | | | | | | (2,931) | | | | |
|
DD
|
| | | | | (34,307) | | | | | | — | | | | | | (34,307) | | |
|
(Loss) income from operations
|
| | | | (2,203) | | | | | | 22,861 | | | | | | — | | | | | | (3,777) | | | | | | | | | | | | 16,881 | | | | | | — | | | | | | 16,881 | | |
|
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) | | | | | | — | | | | | | 29,944 | | | | | | | | | | | | 10,806 | | | | | | — | | | | | | 10,806 | | |
|
Income tax expense
|
| | | | — | | | | | | (4,251) | | | | | | — | | | | | | — | | | | | | | | | | | | (4,251) | | | | | | — | | | | | | (4,251) | | |
|
(Loss) income for the period
|
| | | | (9,653) | | | | | | (13,736) | | | | | | — | | | | | | 29,944 | | | | | | | | | | | | 6,555 | | | | | | — | | | | | | 6,555 | | |
|
Other comprehensive loss for the period
|
| | | | — | | | | | | 1,654 | | | | | | — | | | | | | — | | | | | | | | | | | | 1,654 | | | | | | — | | | | | | 1,654 | | |
|
Total comprehensive (loss) income for the period
|
| | | $ | (9,653) | | | | | $ | (12,082) | | | | | $ | — | | | | | $ | 29,944 | | | | | | | | | | | $ | 8,209 | | | | | $ | — | | | | | $ | 8,209 | | |
| 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 September 30, 2021 |
| |
Transaction
Accounting Adjustments (Maximum Redemption Scenario) |
| |
For the
Period Ended September 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 |
| | | | | | | | | | | | | | | | | | | | | | 128,939,186 | | | | | | | | | 103,002,886 | | |
|
Net earnings per share, PubCo Class A ordinary shares – basic
|
| | | | | | | | | | | | | | | | | | | | | $ | 0.05 | | | | | | | | $ | 0.06 | | |
|
Weighted average shares outstanding, PubCo
Class A ordinary shares – diluted |
| | | | | | | | | | | | | | | | | | | | | | 139,102,192 | | | | | | | | | 113,165,892 | | |
|
Net earnings per share, PubCo Class A ordinary shares – diluted
|
| | | | | | | | | | | | | | | | | | | | | $ | 0.04 | | | | | | | | $ | 0.05 | | |
|
Weighted average shares outstanding, PubCo
Class B ordinary shares – basic |
| | | | | | | | | | | | | | | | | | | | | | 9,878,983 | | | | | | | | | 9,878,983 | | |
|
Net earnings per share, PubCo Class B ordinary shares – basic
|
| | | | | | | | | | | | | | | | | | | | | $ | 0.05 | | | | | | | | $ | 0.06 | | |
|
Weighted average shares outstanding, PubCo
Class B ordinary shares – diluted |
| | | | | | | | | | | | | | | | | | | | | | 30,210,226 | | | | | | | | | 30,210,226 | | |
|
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) | | | | | | — | | | | | | (385) | | | |
DD
|
| | | | (3,167) | | | | | | — | | | | | | | | | (3,167) | | |
|
Administrative and other operating expenses
|
| | | | — | | | | | | (16,617) | | | | | | — | | | | | | (5,983) | | | |
AA
|
| | | | (174,639) | | | | | | (2,075) | | | |
EE
|
| | | | (176,714) | | |
| | | | | | | | | | | | | | | | | | | | | | | | (1,340) | | | |
DD
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | (150,699) | | | |
EE
|
| | | | | | | | | | | | | | | | | | | | | |
|
Loss from operations
|
| | | | — | | | | | | (995) | | | | | | — | | | | | | (158,409) | | | | | | | | | (159,404) | | | | | | (2,075) | | | | | | | | | (161,479) | | |
|
Finance costs
|
| | | | — | | | | | | (60) | | | | | | — | | | | | | — | | | | | | | | | (60) | | | | | | — | | | | | | | | | (60) | | |
|
Fair value loss on convertible securities
|
| | | | — | | | | | | (2,847) | | | | | | — | | | | | | 2,847 | | | |
CC
|
| | | | — | | | | | | — | | | | | | | | | — | | |
|
Loss before taxation
|
| | | | — | | | | | | (3,902) | | | | | | — | | | | | | (155,562) | | | | | | | | | (159,464) | | | | | | (2,075) | | | | | | | | | (161,539) | | |
|
Income tax credit
|
| | | | — | | | | | | 1,938 | | | | | | — | | | | | | — | | | | | | | | | 1,938 | | | | | | — | | | | | | | | | 1,938 | | |
|
Loss for the year
|
| | | | — | | | | | | (1,964) | | | | | | — | | | | | | (155,562) | | | | | | | | | (157,526) | | | | | | (2,075) | | | | | | | | | (159,601) | | |
|
Other comprehensive income for the year
|
| | | | — | | | | | | 1,581 | | | | | | — | | | | | | — | | | | | | | | | 1,581 | | | | | | — | | | | | | | | | 1,581 | | |
|
Total comprehensive loss for the year
|
| | | $ | — | | | | | $ | (383) | | | | | $ | — | | | | | $ | (155,562) | | | | | | | | $ | (155,945) | | | | | $ | (2,075) | | | | | | | | $ | (158,020) | | |
| 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 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 128,939,186 | | | | | | | | | | | | | | | 103,002,886 | | |
|
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 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9,878,983 | | | | | | | | | | | | | | | 9,878,983 | | |
|
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 September 30, 2021
|
| | | | | | | | | $ | 305,944 | | | | | | | | | | | $ | 46,581 | | |
|
Difference – being IFRS 2 charge for listing services
|
| | | | | | | | | $ | 150,700 | | | | | | | | | | | $ | 152,774 | | |
| | | |
For the Period Ended
September 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
|
| | | $ | 6,089 | | | | | $ | 466 | | | | | $ | 5,981 | | | | | $ | 574 | | | | | $ | (146,316) | | | | | $ | (11,210) | | | | | $ | (145,633) | | | | | $ | (13,968) | | |
|
Weighted average ordinary shares outstanding – basic
|
| | | | 128,939,186 | | | | | | 9,878,983 | | | | | | 103,002,886 | | | | | | 9,878,983 | | | | | | 128,939,186 | | | | | | 9,878,983 | | | | | | 103,002,886 | | | | | | 9,878,983 | | |
|
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
|
| | | | 128,939,186 | | | | | | 9,878,983 | | | | | | 103,002,886 | | | | | | 9,878,983 | | | | | | 128,939,186 | | | | | | 9,878,983 | | | | | | 103,002,886 | | | | | | 9,878,983 | | |
|
Dilutive effect of PubCo RSUs(3)
|
| | | | 10,163,006 | | | | | | 20,331,243 | | | | | | 10,163,006 | | | | | | 20,331,243 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Weighted average ordinary shares outstanding – diluted
|
| | | | 139,102,192 | | | | | | 30,210,226 | | | | | | 113,165,892 | | | | | | 30,210,226 | | | | | | 128,939,186 | | | | | | 9,878,983 | | | | | | 103,002,886 | | | | | | 9,878,983 | | |
|
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 | | |
43
|
| |
Director, Chairperson and Chief Executive Officer
|
|
| Cheng Yin Pan (Ben) | | |
33
|
| | Director | |
| Dr. Tzang Chi Hung Lawrence | | |
48
|
| | Chief Scientific Officer | |
| Avrom Boris Lasarow | | |
46
|
| | Chief Executive Officer of EMEA | |
| Lo Hoi Chun (Stephen) | | |
37
|
| | Chief Financial Officer | |
| Dr. Ong Shih-Chang (Frank) | | |
45
|
| | Chief Medical Officer | |
| Dr. Senthil Sundaram | | |
48
|
| | Chief Clinical Officer | |
| Dr. Wong Yung Ho Peter | | |
40
|
| | Chief Technology Officer | |
| Dr. Ma Wu Po (Mike) | | |
57
|
| | Chief R&D Officer | |
| Dr. Cui Zhanfeng | | |
59
|
| | Director | |
| Woo Ian Ying | | |
49
|
| | Independent Director | |
| Chiu Wing Kwan (Winnie) | | |
41
|
| | Independent Director | |
|
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
|
|
| | | | | | * | | | |
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(1): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
|
Yeung Danny Sheng Wu(2)
|
| | | | 4,777,863 | | | | | | 11.92 | | | | | | — | | | | | | 9,878,983 | | | | | | 7.12 | | | | | | 60.51 | | | | | | — | | | | | | 9,878,983 | | | | | | 8.75 | | | | | | 65.73 | | |
|
Cheng Yin Pan (Ben)(3)
|
| | | | — | | | | | | — | | | | | | 9,133,558 | | | | | | — | | | | | | 6.58 | | | | | | 2.80 | | | | | | 9,133,558 | | | | | | — | | | | | | 8.09 | | | | | | 3.04 | | |
|
Dr. Tzang Chi Hung Lawrence(4)
|
| | | | 1,889,095 | | | | | | 4.71 | | | | | | 3,906,001 | | | | | | — | | | | | | 2.81 | | | | | | 1.20 | | | | | | 3,906,001 | | | | | | — | | | | | | 3.46 | | | | | | 1.30 | | |
|
Avrom Boris Lasarow(5)
|
| | | | 925,604 | | | | | | 2.31 | | | | | | 1,913,832 | | | | | | — | | | | | | 1.38 | | | | | | 0.59 | | | | | | 1,913,832 | | | | | | — | | | | | | 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)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Dr. Cui Zhanfeng
|
| | | | 388,216 | | | | | | * | | | | | | 802,698 | | | | | | — | | | | | | * | | | | | | * | | | | | | 802,698 | | | | | | — | | | | | | * | | | | | | * | | |
|
Woo Ian Ying
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Chiu Wing Kwan (Winnie)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
All Directors and Executive Officers
as a Group |
| | | | 7,980,778 | | | | | | 19.91 | | | | | | 15,756,089 | | | | | | 9,878,983 | | | | | | 18.47 | | | | | | 65.34 | | | | | | 15,756,089 | | | | | | 9,878,983 | | | | | | 22.71 | | | | | | 70.97 | | |
| Principal Shareholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
|
Prudential Hong Kong Limited(6)
|
| | | | 6,227,018 | | | | | | 15.53 | | | | | | 12,875,339 | | | | | | — | | | | | | 9.27 | | | | | | 3.94 | | | | | | 12,875,339 | | | | | | — | | | | | | 11.41 | | | | | | 4.28 | | |
|
Da Yeung Limited(2)
|
| | | | 4,777,863 | | | | | | 11.92 | | | | | | — | | | | | | 9,878,983 | | | | | | 7.12 | | | | | | 60.51 | | | | | | — | | | | | | 9,878,983 | | | | | | 8.75 | | | | | | 65.73 | | |
|
Genetel Bioventures Limited(7)
|
| | | | 4,528,451 | | | | | | 11.29 | | | | | | 9,363,285 | | | | | | — | | | | | | 6.74 | | | | | | 2.87 | | | | | | 9,363,285 | | | | | | — | | | | | | 8.29 | | | | | | 3.12 | | |
| | | |
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† |
| ||||||||||||||||||||||||||||||
| Sponsor: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Artisan LLC(3)
|
| | | | — | | | | | | — | | | | | | 9,133,558 | | | | | | — | | | | | | 6.58 | | | | | | 2.80 | | | | | | 9,133,558 | | | | | | — | | | | | | 8.09 | | | | | | 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# | | | | |
| 99.3# | | | | |
| 99.4 | | | | |
| 99.5 | | | | |
| 99.6* | | | Consent of Chiu Wing Kwan (Winnie) to be named as a director. | |
|
107
|
| | |
| |
Signature
|
| |
Title
|
| |
Date
|
|
| |
/s/ Danny Sheng Wu Yeung
Danny Sheng Wu Yeung
|
| | Director | | | February 10, 2022 | |
Exhibit 10.9
Prenetics GLOBAL Limited
2022 SHARE INCENTIVE PLAN
ARTICLE 1
PURPOSE
The purpose of the 2022 Share Incentive Plan of Prenetics Global Limited (the “Plan”) is to promote the success and enhance the value of Prenetics Global Limited, an exempted company incorporated under the laws of the Cayman Islands (the “Company”), by linking the personal interests of the Directors, Employees, and Consultants to those of the Company’s shareholders and by providing such individuals with an incentive for outstanding performance to generate superior returns to the Company’s shareholders.
ARTICLE 2
DEFINITIONS AND CONSTRUCTION
Wherever the following terms are used in the Plan they shall have the meanings specified below, unless the context clearly indicates otherwise. The singular pronoun shall include the plural where the context so indicates.
2.1 “Applicable Laws” means the legal requirements relating to the Plan and the Awards under applicable provisions of the corporate, securities, tax and other laws, rules, regulations and government orders, and the rules of any applicable stock exchange or national market system, of any jurisdiction applicable to Awards granted to residents therein.
2.2 “Award” means an Option, a Restricted Share, a Restricted Share Unit, share appreciation rights or other types of awards approved by the Committee granted to a Participant pursuant to the Plan.
2.3 “Award Agreement” means any written agreement, contract, or other instrument or document evidencing an Award, including through electronic medium.
2.4 “Board” means the Board of Directors of the Company.
2.5 “Cause” with respect to a Participant means (unless otherwise expressly provided in the applicable Award Agreement, or another applicable contract with the Participant that defines such term for purposes of determining the effect that a “for cause” termination has on the Participant’s Awards) a termination of employment or service based upon a finding by the Service Recipient, acting in good faith and based on its reasonable belief at the time, that the Participant:
(a) has been negligent in the discharge of his or her duties to the Service Recipient, has refused to perform stated or assigned duties or is incompetent in or (other than by reason of a disability or analogous condition) incapable of performing those duties;
(b) has been dishonest or committed or engaged in an act of theft, embezzlement or fraud, a breach of confidentiality, an unauthorized disclosure or use of inside information, customer lists, trade secrets or other confidential information;
(c) has breached a fiduciary duty, or willfully and materially violated any other duty, law, rule, regulation or policy of the Service Recipient; or has been convicted of, or plead guilty or nolo contendere to, a felony or misdemeanor (other than minor traffic violations or similar offenses);
(d) has materially breached any of the provisions of any agreement with the Service Recipient;
(e) has engaged in unfair competition with, or otherwise acted intentionally in a manner injurious to the reputation, business or assets of, the Service Recipient; or
(f) has improperly induced a vendor or customer to break or terminate any contract with the Service Recipient or induced a principal for whom the Service Recipient acts as agent to terminate such agency relationship.
A termination for Cause shall be deemed to occur (subject to reinstatement upon a contrary final determination by the Committee) on the date on which the Service Recipient first delivers written notice to the Participant of a finding of termination for Cause.
2.6 “CEO” means the Chief Executive Officer of the Company.
2.7 “Code” means the Internal Revenue Code of 1986 of the United States, as amended.
2.8 “Committee” shall mean a committee of one or more members of the Board and/or one or more executive officers of the Company delegated by the Board to administer the Plan, unless no committee has been delegated by the Board to administer the Plan, in which case the full Board shall constitute the Committee. To the extent necessary to comply with applicable rules and regulations, the Committee shall consist of two or more Independent Directors.
2.9 “Consultant” means any consultant or adviser if: (a) the consultant or adviser renders bona fide services to a Service Recipient; (b) the services rendered by the consultant or adviser are not in connection with the offer or sale of securities in a capital-raising transaction and do not directly or indirectly promote or maintain a market for the Company’s securities; and (c) the consultant or adviser is a natural person who has contracted directly with the Service Recipient to render such services.
2
2.10 “Corporate Transaction”, unless otherwise defined in an Award Agreement, means any of the following transactions, provided, however, that the Committee shall determine under (e) and (f) whether multiple transactions are related, and its determination shall be final, binding and conclusive:
(a) an amalgamation, arrangement, merger or consolidation or scheme of arrangement (i) in which the Company is not the surviving entity, except for a transaction the principal purpose of which is to change the jurisdiction in which the Company is incorporated, or (ii) following the completion of which the holders of the voting securities of the Company immediately prior to the transaction or their respective affiliates do not continue to hold more than 50% of the combined voting power of the voting securities of the surviving entity (or, as applicable, any Parent of such surviving entity) immediately following the transaction;
(b) the individuals who, as of the Effective Date, are members of the Board (the “Incumbent Board”), cease for any reason to constitute at least fifty percent (50%) of the Board; provided, that if the election, or nomination for election by the Company’s shareholders, of any new member of the Board is approved by a vote of at least fifty percent (50%) of the Incumbent Board, such new member of the Board shall be considered as a member of the Incumbent Board;
(c) the sale, transfer or other disposition of all or substantially all of the assets of the Company;
(d) the complete liquidation or dissolution of the Company;
(e) any reverse takeover or series of related transactions culminating in a reverse takeover (including, but not limited to, a tender offer followed by a reverse takeover) in which the Company is the surviving entity but (A) the Company’s equity securities outstanding immediately prior to such takeover are converted or exchanged by virtue of the takeover into other property, whether in the form of securities, cash or otherwise, or (B) in which securities possessing more than fifty percent (50%) of the total combined voting power of the Company’s outstanding securities are transferred to a person or persons (other than to an affiliate) different from those who held such securities immediately prior to such takeover or the initial transaction culminating in such takeover, but excluding any such transaction or series of related transactions that the Committee determines shall not be a Corporate Transaction; or
(f) acquisition in a single or series of related transactions by any person or related group of persons (other than the Company or by a Company-sponsored employee benefit plan) of beneficial ownership (within the meaning of Rule 13d-3 of the Exchange Act) of securities possessing more than fifty percent (50%) of the total combined voting power of the Company’s outstanding securities but excluding any such transaction or series of related transactions that the Committee determines shall not be a Corporate Transaction; provided, however, that any of the following acquisitions shall not be deemed to be a Corporate Transaction: (1) by the Company, any Parent, Subsidiary or Related Entity, (2) by any employee benefit plan (or related trust) sponsored or maintained by the Company, any Parent, Subsidiary or Related Entity, or (3) by any underwriter temporarily holding securities pursuant to an offering of such securities.
Notwithstanding the foregoing, in no event will the transactions contemplated by that certain Business Combination Agreement entered into on September 15, 2021, by and among the Company, Artisan Acquisition Corp., and certain other parties (the “Business Combination Agreement”) or the transactions occurring in connection therewith constitute a Corporate Transaction.
3
2.11 “Director” means a member of the Board or a member of the board of directors of any Subsidiary of the Company.
2.12 “Disability”, unless otherwise defined in an Award Agreement, means that the Participant qualifies to receive long-term disability payments under the Service Recipient’s long-term disability insurance program, as it may be amended from time to time, to which the Participant provides services regardless of whether the Participant is covered by such policy. If the Service Recipient to which the Participant provides service does not have a long-term disability plan in place, “Disability” means that a Participant is unable to carry out the responsibilities and functions of the position held by the Participant by reason of any medically determinable physical or mental impairment for a period of not less than ninety (90) consecutive days. A Participant will not be considered to have incurred a Disability unless he or she furnishes proof of such impairment sufficient to satisfy the Committee in its discretion.
2.13 “Effective Date” shall have the meaning set forth in Section 11.1.
2.14 “Employee” means any person employed by the Company or Subsidiary of the Company.
2.15 “Employee Share Purchase Program” shall mean the Employee Share Purchase Program adopted by the Committee in accordance with Appendix D hereto.
2.16 “Exchange Act” means the Securities Exchange Act of 1934 of the United States, as amended.
2.17 “Fair Market Value” means, as of any date, the value of Shares determined as follows:
(a) If the Shares are listed on one or more established stock exchanges or national market systems, including without limitation, The New York Stock Exchange or The Nasdaq Stock Market, the Fair Market Value shall be the closing sales price for such shares (or the closing bid, if no sales were reported) as quoted on the principal exchange or system on which the Shares are listed (as determined by the Committee) on the date of determination (or, if no closing sales price or closing bid was reported on that date, as applicable, on the last trading date such closing sales price or closing bid was reported), as reported in on the website maintained by such exchange or market system or such other source as the Committee deems reliable;
(b) If the Shares are regularly quoted on an automated quotation system (including the OTC Bulletin Board) or by a recognized securities dealer, the Fair Market Value shall be the closing sales price for such shares as quoted on such system or by such securities dealer on the date of determination, but if selling prices are not reported, the Fair Market Value of a Share shall be the mean between the high bid and low asked prices for the Shares on the date of determination (or, if no such prices were reported on that date, on the last date such prices were reported), as reported in The Wall Street Journal or such other source as the Committee deems reliable; or
4
(c) In the absence of an established market for the Shares of the type described in (a) and (b), above, the Fair Market Value thereof shall be determined by the Committee in good faith and in its discretion.
2.18 “Incentive Share Option” means an Option that is intended to meet the requirements of Section 422 of the Code or any successor provision thereto.
2.19 “Independent Director” means (i) if the Shares or other securities representing the Shares are not listed on a stock exchange, a Director of the Company who is a Non-Employee Director; and (ii) if the Shares or other securities representing the Shares are listed on one or more stock exchange, a Director of the Company who meets the independence standards under the applicable corporate governance rules of the stock exchange(s).
2.20 “Non-Employee Director” means a member of the Board who qualifies as a “Non-Employee Director” as defined in Rule 16b-3(b)(3) of the Exchange Act, or any successor definition adopted by the Board.
2.21 “Non-Statutory Share Option” means an Option that is not intended to be an Incentive Share Option.
2.22 “Option” means a right granted to a Participant pursuant to Article 5 of the Plan to purchase a specified number of Shares at a specified price during specified time periods. An Option may be either an Incentive Share Option or a Non-Statutory Share Option.
2.23 “Parent” means a parent corporation under Section 424(e) of the Code.
2.24 “Participant” means a person who, as a Director, a Consultant or an Employee, has been granted an Award pursuant to the Plan.
2.25 “Plan” means this 2022 Share Incentive Plan of Prenetics Global Limited, as it may be amended and/or restated from time to time, together with any exhibits hereto.
2.26 “Related Entity” means any business, corporation, partnership, limited liability company or other entity in which the Company or a Parent or Subsidiary of the Company holds a substantial ownership interest, directly or indirectly, or controls through contractual arrangements and consolidates the financial results according to applicable accounting standards, but which is not a Subsidiary and which the Board designates as a Related Entity for purposes of the Plan.
2.27 “Restricted Share” means a Share awarded to a Participant pursuant to Article 6 that is subject to certain restrictions and may be subject to risk of forfeiture.
2.28 “Restricted Share Unit” means the right granted to a Participant pursuant to Article 7 to receive a Share at a future date.
2.29 “Restriction Period” means the period during which the transfer of Restricted Shares are subject to restrictions, which restrictions may be based on the passage of time, the achievement of certain performance objectives, or the occurrence of other events as determined by the Committee, in its discretion.
5
2.30 “Securities Act” means the Securities Act of 1933 of the United States, as amended.
2.31 “Service Recipient” means the Company or any Subsidiary of the Company and any Related Entity to which a Participant provides services as an Employee, a Consultant or a Director.
2.32 “Share” means an ordinary share of the Company, par value US$0.0001 per share, and such other securities of the Company that may be substituted for Shares pursuant to Article 9.
2.33 “Subsidiary” means any corporation or other entity of which a majority of the outstanding voting shares or voting power is beneficially owned or controlled through contractual arrangements directly or indirectly by the Company.
ARTICLE 3
SHARES SUBJECT TO THE PLAN
3.1 Number of Shares.
(a) Subject to the provision of Article 9 and Section 3.1(b), the maximum aggregate number of Shares with respect to which Awards may be granted under the Plan shall initially be (i) [______]1, which will be increased on the first day of each calendar year beginning in the year immediately following closing of the transactions contemplated under the Business Combination Agreement and during the term of the Plan, in an amount equal to the lesser of (A) three percent (3%) of the total number of Shares issued and outstanding on an as-converted fully-diluted basis on the last day of the immediately preceding fiscal year and (B) such number of Shares determined by the Board plus (ii) the number of shares reserved for issuance in accordance with the Employee Share Purchase Program set forth in Appendix D hereto. The maximum number of Shares with respect to which Incentive Share Options may be granted under the Plan shall be [______] Shares.
1 Note to Draft: To include a number that is equal to 10% of PubCo’s fully-diluted outstanding capital stock immediately after the Acquisition Closing, inclusive of the award pool that remains authorized but unissued immediately prior to the Acquisition Closing.
6
(b) To the extent that an Award terminates, expires, or lapses for any reason without having been exercised or settled in full, the number of Shares subject to the Award shall again be available for the grant of an Award pursuant to the Plan; provided that with respect to an Award granted pursuant to the Employee Share Purchase Program that terminates, expires, or lapses for any reason without having been settled in full, Shares subject to such Award shall only may again be available for the grant of an Award pursuant to the Employee Share Purchase Program. To the extent permitted by Applicable Laws, Shares issued in assumption of, or in substitution for, any outstanding awards of any entity acquired in any form or combination by the Company or any Parent or Subsidiary of the Company shall not be counted against Shares available for grant pursuant to the Plan. Shares delivered by the Participant or withheld by the Company upon the exercise of any Award under the Plan, in payment of the exercise price thereof or tax withholding thereon, may again be granted or awarded hereunder; provided that with respect to an Award granted pursuant to the Employee Share Purchase Program, Shares subject to such Award shall that are delivered by the Participant or withheld by the Company in payment of tax withholding thereon, only may again be available for the grant of an Award pursuant to the Employee Share Purchase Program. If any Award is forfeited by the Participant or repurchased by the Company, the Shares underlying such Award may again be granted or awarded hereunder; provided that with respect to an Award granted pursuant to the Employee Share Purchase Program, Shares subject to such forfeited Award only may again be available for the grant of an Award pursuant to the Employee Share Purchase Program. Notwithstanding the provisions of this Section 3.1(b), no Shares may again be granted or awarded if such action would cause an Award intended to be an Incentive Share Option to fail to qualify as an incentive share option under Section 422 of the Code.
3.2 Shares Distributed. Any Shares distributed pursuant to an Award may consist, in whole or in part, of authorized and unissued Shares, treasury Shares (subject to Applicable Laws) or Shares purchased on the open market. Additionally, at the discretion of the Committee, American Depository Shares in an amount equivalent to the number of Shares which otherwise would be distributed pursuant to an Award may be distributed in lieu of Shares in settlement of any Award. If the number of Shares represented by an American Depository Share is other than on a one-to-one basis, the limitations of Section 3.1 shall be adjusted to reflect the distribution of American Depository Shares in lieu of Shares.
ARTICLE 4
ELIGIBILITY AND PARTICIPATION
4.1 Eligibility. Persons eligible to participate in this Plan include Employees, Consultants and Directors, as determined by the Committee.
4.2 Participation. Subject to the provisions of the Plan, the Committee may, from time to time, select from among all eligible individuals, those to whom Awards shall be granted and shall determine the nature and amount of each Award.
4.3 Jurisdictions. In order to assure the viability of Awards granted to Participants employed in various jurisdictions, the Committee may provide for such special terms as it may consider necessary or appropriate to accommodate differences in local law, tax policy, or custom applicable in the jurisdiction in which the Participant resides, is employed, operates or is incorporated. Moreover, the Committee may approve such supplements to, or amendments, restatements, or alternative versions of, the Plan as it may consider necessary or appropriate for such purposes without thereby affecting the terms of the Plan as in effect for any other purpose; provided, however, that no such supplements, amendments, restatements, or alternative versions shall increase the share limitations contained in Section 3.1 of the Plan. Notwithstanding the foregoing, the Committee may not take any actions hereunder, and no Awards shall be granted, that would violate any Applicable Laws.
7
ARTICLE 5
OPTIONS
5.1 General. The Committee is authorized to grant Options to Participants on the following terms and conditions:
(a) Grant of Options. Subject to the terms and provisions of the Plan, Options may be granted to Employees, Consultants or Directors at any time and from time to time as determined by the Committee. The Committee, in its sole discretion, shall determine the number of Shares subject to each Option. The Committee may grant Incentive Share Options, Non-Statutory Share Options, or a combination thereof.
(b) Exercise Price. The exercise price per Share subject to an Option shall be determined by the Committee and set forth in the Award Agreement which may be a fixed or variable price, to the extent not prohibited by the Applicable Laws; provided, however, that no Option may be granted to an individual subject to taxation in the United States at less than the Fair Market Value on the date of grant, without compliance with Section 409A of the Code. The exercise price per Share subject to an Option may be amended or adjusted in the absolute discretion of the Committee, the determination of which shall be final, binding and conclusive. For the avoidance of doubt, to the extent not prohibited by Applicable Laws or any exchange rule, a downward adjustment of the exercise prices of Options mentioned in the preceding sentence shall be effective without the approval of the Company’s shareholders or the approval of the affected Participants.
(c) Vesting. The period during which the right to exercise, in whole or in part, an Option vests in the Participant shall be set by the Committee and the Committee may determine that an Option may not be exercised in whole or in part for a specified period after it is granted. Such vesting may be based on service with the Service Recipient or any other criteria selected by the Committee. At any time after grant of an Option, the Committee may, in its sole discretion and subject to whatever terms and conditions it selects, accelerate the period during which an Option vests. No portion of an Option which becomes unexercisable upon a termination of employment or service of the Participant shall thereafter become exercisable, except as may be otherwise provided by the Committee either in the Award Agreement or by action of the Committee following the grant of the Option.
(d) Time and Conditions of Exercise; Term. The Committee shall determine the time or times at which an Option may be exercised in whole or in part, including exercise prior to vesting; provided that the term of any Option granted under the Plan shall not exceed ten years, except as provided in Section 12.1. The Committee shall also determine any conditions, if any, that must be satisfied before all or part of an Option may be exercised.
8
(e) Payment. The Committee shall determine the methods by which the exercise price of an Option may be paid, the form of payment, including, without limitation (i) cash or check denominated in U.S. Dollars, (ii) to the extent permissible under the Applicable Laws, cash or check in Hong Kong Dollars, (iii) cash or check denominated in any other local currency as approved by the Committee, (iv) Shares held for such period of time as may be required by the Committee in order to avoid adverse financial accounting consequences and having a Fair Market Value on the date of delivery equal to the aggregate exercise price of the Option or exercised portion thereof, (v) the delivery of a notice that the Participant has placed a market sell order with a broker with respect to Shares then issuable upon exercise of the Option, and that the broker has been directed to pay a sufficient portion of the net proceeds of the sale to the Company in satisfaction of the Option exercise price; provided that payment of such proceeds is then made to the Company upon settlement of such sale, (vi) other property acceptable to the Committee with a Fair Market Value equal to the exercise price, or (vii) any combination of the foregoing. Notwithstanding any other provision of the Plan to the contrary, no Participant who is a Director or an “executive officer” of the Company within the meaning of Section 13(k) of the Exchange Act shall be permitted to pay the exercise price of an Option in any method which would violate Section 13(k) of the Exchange Act.
(f) Evidence of Grant. All Options shall be evidenced by an Award Agreement (substantially in the form set out in Appendix A) between the Company and the Participant. The Award Agreement shall include such additional provisions as may be specified by the Committee.
(g) Effects of Termination of Employment or Service on Options. Termination of employment or service shall have the following effects on Options granted to the Participants:
(i) Dismissal for Cause. Unless otherwise provided in the Award Agreement, if a Participant’s employment by or service to the Service Recipient is terminated by the Service Recipient for Cause, the Participant’s Options will terminate upon such termination, whether or not the Option is then vested and/or exercisable, and all vested Options shall be immediately forfeited;
(ii) Death or Disability. Unless otherwise provided in the Award Agreement, if a Participant’s employment by or service to the Service Recipient terminates as a result of the Participant’s death or Disability:
| (a) | all of the Options of the Participant shall vest on the date of his or her termination of employment or service (regardless of the vesting conditions and schedule), and the Participant (or his or her legal representative or beneficiary, in the case of the Participant’s Disability or death, respectively), will have until the date that is 12 months after the Participant’s termination of employment by or service to the Service Recipient (or, if earlier, the last day of the original maximum term of the option) to exercise the Participant’s Options; and |
| (b) | the Options, to the extent exercisable for the 12-month period following the Participant’s termination of employment by or service to the Service Recipient and not exercised during such period, shall terminate at the close of business on the last day of the 12-month period (or, if earlier, the last day of the original maximum term of the option). |
9
(iii) Other Terminations of Employment or Service. Unless otherwise provided in the Award Agreement, if a Participant’s employment by or service to the Service Recipient terminates for any reason other than a termination by the Service Recipient for Cause or because of the Participant’s death or Disability:
| (a) | the Participant will have until the date that is 90 days after the Participant’s termination of employment or service (or, if earlier, the last day of the original maximum term of the option) to exercise his or her Options (or portion thereof) to the extent that such Options were vested and exercisable on the date of the Participant’s termination of employment or service; |
| (b) | the Options, to the extent not vested and exercisable on the date of the Participant’s termination of employment or service, shall terminate upon the Participant’s termination of employment or service; and |
| (c) | the Options, to the extent exercisable for the 90-day period following the Participant’s termination of employment or service and not exercised during such period, shall terminate at the close of business on the last day of the 90-day period (or, if earlier, the last day of the original maximum term of the option). |
5.2 Incentive Share Options. Incentive Share Options may be granted to Employees of the Company or a Subsidiary of the Company. Incentive Share Options may not be granted to employees of a Related Entity or to Independent Directors. The terms of any Incentive Share Options granted pursuant to the Plan, in addition to the requirements of Section 5.1, must comply with the following additional provisions of this Section 5.2:
(a) Individual Dollar Limitation. The aggregate Fair Market Value (determined as of the time the Option is granted) of all Shares with respect to which Incentive Share Options are first exercisable by a Participant in any calendar year may not exceed US$100,000 or such other limitation as imposed by Section 422(d) of the Code, or any successor provision. To the extent that Incentive Share Options are first exercisable by a Participant in excess of such limitation, the excess shall be considered Non-Statutory Share Options.
(b) Exercise Price. The exercise price of an Incentive Share Option shall be equal to the Fair Market Value on the date of grant. However, the exercise price of any Incentive Share Option granted to any individual who, at the date of grant, owns Shares possessing more than ten percent of the total combined voting power of all classes of shares of the Company may not be less than 110% of Fair Market Value on the date of grant and such Option may not be exercisable for more than five years from the date of grant.
(c) Notice of Disposition. The Participant shall give the Company prompt notice of any disposition of Shares acquired by exercise of an Incentive Share Option within (i) two years from the date of grant of such Incentive Share Option or (ii) one year after the transfer of such Shares to the Participant.
10
(d) Expiration of Incentive Share Options. No Award of an Incentive Share Option may be made pursuant to this Plan after the tenth anniversary of the Effective Date.
(e) Right to Exercise. During a Participant’s lifetime, an Incentive Share Option may be exercised only by the Participant.
ARTICLE 6
RESTRICTED SHARES
6.1 Grant of Restricted Shares. The Committee, at any time and from time to time, may grant Restricted Shares to Participants as the Committee, in its sole discretion, shall determine. The Committee, in its sole discretion, shall determine the number of Restricted Shares to be granted to each Participant.
6.2 Restricted Shares Award Agreement. Each Award of Restricted Shares shall be evidenced by an Award Agreement (substantially in the form set out in Appendix B) that shall specify the Restriction Period, the number of Restricted Shares granted, and such other terms and conditions as the Committee, in its sole discretion, shall determine. Unless the Committee determines otherwise, Restricted Shares shall be held by the Company as escrow agent until the restrictions on such Restricted Shares have lapsed.
6.3 Issuance and Restrictions. Restricted Shares shall be subject to such restrictions on transferability and other restrictions as the Committee may impose (including, without limitation, limitations on the right to vote Restricted Shares or the right to receive dividends on the Restricted Share). These restrictions may lapse separately or in combination at such times, pursuant to such circumstances, in such installments, or otherwise, as the Committee determines at the time of the grant of the Award or thereafter.
6.4 Forfeiture/Repurchase. Except as otherwise determined by the Committee at the time of the grant of the Award or thereafter, upon termination of employment or service during the applicable Restriction Period, Restricted Shares that are at that time subject to restrictions shall be forfeited or repurchased in accordance with the Award Agreement; provided, however, the Committee may (a) provide in any Restricted Share Award Agreement that restrictions or forfeiture and repurchase conditions relating to Restricted Shares will be waived in whole or in part in the event of terminations resulting from specified causes, and (b) in other cases waive in whole or in part restrictions or forfeiture and repurchase conditions relating to Restricted Shares.
6.5 Certificates for Restricted Shares. Restricted Shares granted pursuant to the Plan may be evidenced in such manner as the Committee shall determine. If certificates representing Restricted Shares are registered in the name of the Participant, certificates must bear an appropriate legend referring to the terms, conditions, and restrictions applicable to such Restricted Shares, and the Company may, at its discretion, retain physical possession of the certificate until such time as all applicable restrictions lapse.
11
6.6 Removal of Restrictions. Except as otherwise provided in this Article 6, Restricted Shares granted under the Plan shall be released from escrow as soon as practicable after the last day of the Restriction Period. The Committee, in its discretion, may accelerate the time at which any restrictions shall lapse or be removed. After the restrictions have lapsed, the Participant shall be entitled to have any legend or legends under Section 6.5 removed from his or her Share certificate, and the Shares shall be freely transferable by the Participant, subject to applicable legal restrictions. The Committee (in its discretion) may establish procedures regarding the release of Shares from escrow and the removal of legends, as necessary or appropriate to minimize administrative burdens on the Company.
ARTICLE 7
RESTRICTED SHARE UNITS
7.1 Grant of Restricted Share Units. The Committee, at any time and from time to time, may grant Restricted Share Units to Participants as the Committee, in its sole discretion, shall determine. The Committee, in its sole discretion, shall determine the number of Restricted Share Units to be granted to each Participant.
7.2 Restricted Share Units Award Agreement. Each Award of Restricted Share Units shall be evidenced by an Award Agreement (substantially in the form set out in Appendix C) that shall specify the vesting schedule, release conditions, the number of Restricted Share Units granted, and such other terms and conditions as the Committee, in its sole discretion, shall determine.
7.3 Form and Timing of Vesting and Release of Restricted Share Units. At the time of grant, the Committee shall specify the date or dates and/or event or events upon which the Restricted Share Units shall become fully vested and non-forfeitable. After vesting and upon the satisfaction of the release conditions, the Committee, in its sole discretion, may pay Restricted Share Units in the form of cash, Shares or a combination thereof.
7.4 Forfeiture/Repurchase. Except as otherwise determined by the Committee at the time of the grant of the Award or thereafter, upon termination of employment and service during the applicable restriction period, Restricted Share Units that are at that time unvested shall be forfeited or repurchased in accordance with the Award Agreement; provided, however, the Committee may (a) provide in any Restricted Share Unit Award Agreement that restrictions or forfeiture and repurchase conditions relating to Restricted Share Units will be waived in whole or in part in the event of terminations resulting from specified causes, and (b) in other cases waive in whole or in part restrictions or forfeiture and repurchase conditions relating to Restricted Share Units.
ARTICLE 8
PROVISIONS APPLICABLE TO AWARDS
8.1 Award Agreement. Awards under the Plan shall be evidenced by Award Agreements that set forth the terms, conditions and limitations for each Award, which may include the term of an Award, the provisions applicable in the event the Participant’s employment or service terminates, and the Company’s authority to unilaterally or bilaterally amend, modify, suspend, cancel or rescind an Award.
12
8.2 No Transferability; Limited Exception to Transfer Restrictions.
8.2.1 Limits on Transfer. Unless otherwise expressly provided in (or pursuant to) this Section 8.2.1, by Applicable Law and by the Award Agreement, as the same may be amended:
(a) all Awards are non-transferable and will not be subject in any manner to sale, transfer, anticipation, alienation, assignment, pledge, encumbrance or charge;
(b) Awards will be exercised only by the Participant; and
(c) amounts payable or shares issuable pursuant to an Award will be delivered only to (or for the account of), and, in the case of Shares, registered in the name of, the Participant.
In addition, the shares shall be subject to the restrictions set forth in the applicable Award Agreement.
8.2.2 Further Exceptions to Limits on Transfer. The exercise and transfer restrictions in Section 8.2.1 will not apply to:
(a) transfers to the Company or a Subsidiary;
(b) transfers by gift to “immediate family” as that term is defined in SEC Rule 16a-1(e) promulgated under the Exchange Act;
(c) the designation of a beneficiary to receive benefits if the Participant dies or, if the Participant has died, transfers to or exercises by the Participant’s beneficiary, or, in the absence of a validly designated beneficiary, transfers by will or the laws of descent and distribution; or
(d) if the Participant has suffered a disability, permitted transfers or exercises on behalf of the Participant by the Participant’s duly authorized legal representative; or
(e) subject to the prior approval of the Committee or an executive officer or director of the Company authorized by the Committee, transfer to one or more natural persons who are the Participant’s family members or entities owned and controlled by the Participant and/or the Participant’s family members, including but not limited to trusts or other entities whose beneficiaries or beneficial owners are the Participant and/or the Participant’s family members, or to such other persons or entities as may be expressly approved by the Committee, pursuant to such conditions and procedures as the Committee or may establish. Any permitted transfer shall be subject to the condition that the Committee receives evidence satisfactory to it that the transfer is being made for estate and/or tax planning purposes and on a basis consistent with the Company’s lawful issue of securities.
13
Notwithstanding anything else in this Section 8.2.2 to the contrary, but subject to compliance with all Applicable Laws, Incentive Share Options, Restricted Shares and Restricted Share Units will be subject to any and all transfer restrictions under the Code applicable to such Awards or necessary to maintain the intended tax consequences of such Awards. Notwithstanding clause (b) above but subject to compliance with all Applicable Laws, any contemplated transfer by gift to “immediate family” as referenced in clause (b) above is subject to the condition precedent that the transfer be approved by the Committee in order for it to be effective.
8.3 Beneficiaries. Notwithstanding Section 8.2, a Participant may, in the manner determined by the Committee, designate a beneficiary to exercise the rights of the Participant and to receive any distribution with respect to any Award upon the Participant’s death. A beneficiary, legal guardian, legal representative, or other person claiming any rights pursuant to the Plan is subject to all terms and conditions of the Plan and any Award Agreement applicable to the Participant, except to the extent the Plan and Award Agreement otherwise provide, and to any additional restrictions deemed necessary or appropriate by the Committee. If the Participant is married and resides in a community property state, a designation of a person other than the Participant’s spouse as his or her beneficiary with respect to more than 50% of the Participant’s interest in the Award shall not be effective without the prior written consent of the Participant’s spouse. If no beneficiary has been designated or survives the Participant, payment shall be made to the person entitled thereto pursuant to the Participant’s will or the laws of descent and distribution. Subject to the foregoing, a beneficiary designation may be changed or revoked by a Participant at any time provided the change or revocation is filed with the Committee.
8.4 Performance Objectives and Other Terms. The Committee, in its discretion, may set performance objectives or other vesting criteria which, depending on the extent to which they are met, will determine the number or value of Awards that will be paid out to the Participants.
8.5 Share Certificates. Notwithstanding anything herein to the contrary, the Company shall not be required to issue or deliver any certificates evidencing the Shares pursuant to the exercise of any Award, unless and until the Committee has determined, with advice of counsel, that the issuance and delivery of such certificates is in compliance with all Applicable Laws, regulations of governmental authorities and, if applicable, the requirements of any exchange on which the Shares are listed or traded. All Share certificates delivered pursuant to the Plan are subject to any stop-transfer orders and other restrictions as the Committee deems necessary or advisable to comply all Applicable Laws, and the rules of any national securities exchange or automated quotation system on which the Shares are listed, quoted, or traded. The Committee may place legends on any Share certificate to reference restrictions applicable to the Shares. In addition to the terms and conditions provided herein, the Committee may require that a Participant make such reasonable covenants, agreements, and representations as the Committee, in its discretion, deems advisable in order to comply with any such laws, regulations, or requirements. The Committee shall have the right to require any Participant to comply with any timing or other restrictions with respect to the settlement or exercise of any Award, including a window-period limitation, as may be imposed in the discretion of the Committee.
14
8.6 Paperless Administration. Subject to Applicable Laws, the Committee may make Awards, provide applicable disclosure and procedures for exercise of Awards by an internet website or interactive voice response system for the paperless administration of Awards.
ARTICLE 9
changes in capital structure
9.1 Adjustments. In the event of any dividend, share split, combination or exchange of Shares, amalgamation, arrangement or consolidation, spin-off, recapitalization or other distribution (other than normal cash dividends) of Company assets to its shareholders, or any other change affecting the shares of Shares or the price or value of a Share, the Committee, shall consider whether there is any diminution or enlargement of the benefits intended to be made available under the Award, and then may in its sole discretion make such proportionate adjustments (if any) as it considers to reflect such change with respect to (a) the aggregate number and type of shares that may be issued under the Plan (including, but not limited to, adjustments of the limitations in Section 3.1); (b) the terms and conditions of any outstanding Awards (including, without limitation, any applicable performance targets or criteria with respect thereto); (c) the grant or exercise price per share for any outstanding Awards under the Plan and (d) in the case of a spin-off, the additional number and type of shares (including shares in the entities being spun-off) that shall be issued or an appropriate decrease of exercise price in connection with the spin-off.
9.2 Corporate Transactions. Except as may otherwise be provided in any Award Agreement or any other written agreement entered into by and between the Company and a Participant, if the Committee anticipates the occurrence, or upon the occurrence, of a Corporate Transaction, the Committee may, in its sole discretion, provide for one or more of the following: (i) any and all Awards outstanding hereunder to terminate at a specific time in the future and shall give each Participant the right to exercise the vested portion of such Awards during a period of time as the Committee shall determine, or (ii) the termination of any Award in exchange for an amount of cash equal to the amount that could have been attained upon the exercise of such Award (and, for the avoidance of doubt, if as of such date the Committee determines in good faith that no amount would have been attained upon the exercise of such Award, then such Award may be terminated by the Company without payment), or (iii) the replacement of such Award with other rights or property selected by the Committee in its sole discretion or the assumption of or substitution of such Award by the successor or surviving corporation, or a Parent or Subsidiary thereof, with appropriate adjustments as to the number and kind of Shares and prices, or (iv) payment of Award in cash based on the value of Shares on the date of the Corporate Transaction plus reasonable interest on the Award through the date when such Award would otherwise be vested or have been paid in accordance with its original terms, if necessary to comply with Section 409A of the Code.
9.3 Outstanding Awards – Other Changes. In the event of any other change in the capitalization of the Company or corporate change other than those specifically referred to in this Article 9, subject to Applicable Laws and the terms of the Plan, the Committee may, in its sole discretion, make such adjustments in the number and class of shares subject to Awards outstanding on the date on which such change occurs and in the per share grant or exercise price of each Award as the Committee may consider appropriate to prevent dilution or enlargement of rights.
15
9.4 No Other Rights. Except as expressly provided in the Plan, no Participant shall have any rights by reason of any subdivision or consolidation of Shares of any class, the payment of any dividend, any increase or decrease in the number of shares of any class or any dissolution, liquidation, merger, or consolidation of the Company or any other corporation. Except as expressly provided in the Plan or pursuant to action of the Committee under the Plan, no issuance by the Company of shares of any class, or securities convertible into shares of any class, shall affect, and no adjustment by reason thereof shall be made with respect to, the number of shares subject to an Award or the grant or exercise price of any Award.
ARTICLE 10
ADMINISTRATION
10.1 Committee. The Plan shall be administered by the Committee. Notwithstanding the foregoing, the full Board, acting by majority of its members in office, shall conduct the general administration of the Plan if required by Applicable Laws, and with respect to Awards granted to the Committee member(s), Independent Directors and executive officers of the Company and for purposes of such Awards the term “Committee” as used in the Plan shall be deemed to refer to the Board.
10.2 Delegation of Administration of the Plan. Subject to compliance with Applicable Laws, the Committee may delegate some or all of the administration of the Plan to the CEO, subject to Applicable Laws. If administration of the Plan is delegated to the CEO, the CEO will have, in connection with the administration of the Plan, the powers theretofore possessed by the Committee that have been delegated to the CEO. To the extent that the CEO administers the Plan, references in the Plan to the “Committee” shall be deemed to refer to the CEO. Any delegation of administrative powers will be reflected in resolutions, not inconsistent with the provisions of the Plan, adopted from time to time by the Committee. The Committee may retain the authority to concurrently administer the Plan with the CEO and may, at any time, revest in the Committee some or all of the powers previously delegated.
10.3 Action by the Committee. If the Committee comprises one or two members, it shall act by unanimous consent. If the Committee comprises more than two members, a majority of the Committee shall constitute a quorum and the acts of a majority of the members present at any meeting at which a quorum is present, or acts approved in writing by all the Committee members in lieu of a meeting, shall be deemed the acts of the Committee. Each member of the Committee is entitled to, in good faith, rely or act upon any report or other information furnished to that member by any officer or other employee of the Company or any Subsidiary or Parent of the Company, the Company’s independent certified public accountants, or any executive compensation consultant or other professional retained by the Company to assist in the administration of the Plan.
10.4 Authority of the Committee. Subject to any specific designation in the Plan, the Committee has the exclusive power, authority and discretion to:
(a) designate Participants to receive Awards;
16
(b) determine the type or types of Awards to be granted to each Participant;
(c) determine the number of Awards to be granted and the number of Shares to which an Award will relate;
(d) determine the terms and conditions of any Award granted pursuant to the Plan, including, but not limited to, the exercise price, the exercise condition, grant price, or purchase price, any restrictions or limitations on the Award, any schedule for lapse of forfeiture restrictions or restrictions on the exercisability of an Award, and accelerations or waivers thereof, any provisions related to non-competition and recapture of gain on an Award, based in each case on such considerations as the Committee in its sole discretion determines;
(e) determine whether, to what extent, and pursuant to what circumstances an Award may be settled in, or the exercise price of an Award may be paid in, cash, Shares, other Awards, or other property, or an Award may be canceled, forfeited, or surrendered;
(f) prescribe the form of each Award Agreement, which need not be identical for each Participant;
(g) decide all other matters that must be determined in connection with an Award;
(h) determine the Fair Market Value, consistent with the terms of the Plan;
(i) establish, adopt, or revise any rules and regulations as it may deem necessary or advisable to administer the Plan;
(j) interpret the terms of, and any matter arising pursuant to, the Plan, any Award Agreement and any Award granted thereunder;
(k) amend terms and conditions of Award Agreements; and
(l) make all other decisions and determinations that may be required pursuant to the Plan or as the Committee deems necessary or advisable to administer the Plan, including design and adopt from time to time new types of Awards that are in compliance with Applicable Laws.
10.5 Decisions Binding. The Committee’s interpretation of the Plan, any Awards granted pursuant to the Plan, any Award Agreement and all decisions and determinations by the Committee with respect to the Plan are final, binding, and conclusive on all parties.
17
ARTICLE 11
EFFECTIVE AND EXPIRATION DATE
11.1 Effective Date. The Plan was approved by the Board on [___], 2022. The Plan will become effective on the date immediately after the date of the closing of the transactions contemplated by the Business Combination Agreement (the “Effective Date”), provided that the Plan is approved by the Company’s shareholders prior to the Effective Date and such approval occurs within 12 months following the date the Board approved the Plan. If the Plan is not approved by the Company’s shareholders within the foregoing time frame, or if the Business Combination Agreement is terminated prior to the consummation of the transactions contemplated thereby, the Plan will not become effective. No Incentive Share Option may be granted pursuant to the Plan after the tenth anniversary of the earlier of (i) the date the Plan was approved by the Board and (ii) the date the Plan was approved by the Company’s shareholders.
11.2 Expiration Date. The Plan will expire on, and no Award may be granted pursuant to the Plan after, the tenth anniversary of the Effective Date. Any Awards that are outstanding on the tenth anniversary of the Effective Date shall remain in force according to the terms of the Plan and the applicable Award Agreement.
ARTICLE 12
AMENDMENT, MODIFICATION, AND TERMINATION
12.1 Amendment, Modification, And Termination. With the approval of the Board, at any time and from time to time, the Committee may terminate, amend or modify the Plan; provided, however, that (a) to the extent necessary to comply with Applicable Laws or stock exchange rules, the Company shall obtain shareholder approval of any Plan amendment in such a manner and to such a degree as required, unless the Company decides to follow home country practice, and (b) unless the Company is permitted to follow and actually follows home country practice, shareholder approval is required for any amendment to the Plan that (i) increases the number of Shares available under the Plan (other than any adjustment as provided by Article 9) or (ii) permits the Committee to extend the term of the Plan.
12.2 Awards Previously Granted. Except with respect to amendments made pursuant to Section 12.1, no termination, amendment, or modification of the Plan shall adversely affect in any material way any Award previously granted pursuant to the Plan without the prior written consent of the Participant. Termination of the Plan will not affect the Committee’s ability to exercise the powers granted to it hereunder with respect to Awards granted under the Plan prior to the date of such termination.
18
ARTICLE 13
GENERAL PROVISIONS
13.1 No Rights to Awards. No Participant, employee, or other person shall have any claim to be granted any Award pursuant to the Plan, and neither the Company nor the Committee is obligated to treat Participants, employees, and other persons uniformly.
13.2 No Shareholders Rights. Except as otherwise determined by the Committee at the time of the grant of an Award or thereafter, no Award gives the Participant any of the rights of a shareholder of the Company unless and until Shares are in fact issued to such person in connection with such Award.
13.3 Taxes. No Shares shall be delivered under the Plan to any Participant until such Participant has made arrangements acceptable to the Committee for the satisfaction of any income and employment tax withholding obligations under Applicable Laws. The Company or any Subsidiary shall have the authority and the right to deduct or withhold, or require a Participant to remit to the Company, an amount sufficient to satisfy all applicable taxes (including the Participant’s payroll tax obligations) required or permitted by Applicable Laws to be withheld with respect to any taxable event concerning a Participant arising as a result of this Plan. The Committee may in its discretion and in satisfaction of the foregoing requirement allow a Participant to elect to have the Company withhold Shares otherwise issuable under an Award (or allow the return of Shares) having a Fair Market Value equal to the sums required to be withheld. Notwithstanding any other provision of the Plan, the number of Shares which may be withheld with respect to the issuance, vesting, exercise or payment of any Award (or which may be repurchased from the Participant of such Award after such Shares were acquired by the Participant from the Company) in order to satisfy any income and payroll tax liabilities applicable to the Participant with respect to the issuance, vesting, exercise or payment of the Award shall, unless specifically approved by the Committee, be limited to the number of Shares which have a Fair Market Value on the date of withholding or repurchase equal to the aggregate amount of such liabilities based on the maximum withholding amount consistent with the Award being subject to equity accounting treatment under the Financial Accounting Standards Board Accounting Standards Codification Topic 718, or any successor provision.
13.4 No Right to Employment or Services. Nothing in the Plan or any Award Agreement shall interfere with or limit in any way the right of the Service Recipient to terminate any Participant’s employment or services at any time, nor confer upon any Participant any right to continue in the employment or services of any Service Recipient.
13.5 Unfunded Status of Awards. The Plan is intended to be an “unfunded” plan for incentive compensation. With respect to any payments not yet made to a Participant pursuant to an Award, nothing contained in the Plan or any Award Agreement shall give the Participant any rights that are greater than those of a general creditor of the Company or any Subsidiary.
19
13.6 Indemnification. To the extent allowable pursuant to Applicable Laws, each member of the Committee or of the Board shall be indemnified and held harmless by the Company from any loss, cost, liability, or expense that may be imposed upon or reasonably incurred by such member in connection with or resulting from any claim, action, suit, or proceeding to which he or she may be a party or in which he or she may be involved by reason of any action or failure to act pursuant to the Plan and against and from any and all amounts paid by him or her in satisfaction of judgment in such action, suit, or proceeding against him or her; provided he or she gives the Company an opportunity, at its own expense, to handle and defend the same before he or she undertakes to handle and defend it on his or her own behalf. The foregoing right of indemnification shall not be exclusive of any other rights of indemnification to which such persons may be entitled pursuant to the Company’s Memorandum of Association and Articles of Association, as a matter of law, or otherwise, or any power that the Company may have to indemnify them or hold them harmless.
13.7 Relationship to other Benefits. No payment pursuant to the Plan shall be taken into account in determining any benefits pursuant to any pension, retirement, savings, profit sharing, group insurance, welfare or other benefit plan of the Company or any Subsidiary or Parent of the Company except to the extent otherwise expressly provided in writing in such other plan or an agreement thereunder.
13.8 Expenses. The expenses of administering the Plan shall be borne by the Company and its Subsidiaries.
13.9 Titles and Headings. The titles and headings of the Sections in the Plan are for convenience of reference only and, in the event of any conflict, the text of the Plan, rather than such titles or headings, shall control.
13.10 Fractional Shares. No fractional Shares shall be issued and the Committee shall determine, in its discretion, whether cash shall be given in lieu of fractional Shares or whether such fractional Shares shall be eliminated by rounding up or down as appropriate.
13.11 Limitations Applicable to Section 16 Persons. Notwithstanding any other provision of the Plan, the Plan, and any Award granted or awarded to any Participant who is then subject to Section 16 of the Exchange Act, shall be subject to any additional limitations set forth in any applicable exemptive rule under Section 16 of the Exchange Act (including any amendment to Rule 16b-3 of the Exchange Act) that are requirements for the application of such exemptive rule. To the extent permitted by the Applicable Laws, the Plan and Awards granted or awarded hereunder shall be deemed amended to the extent necessary to conform to such applicable exemptive rule.
13.12 Government and Other Regulations. The obligation of the Company to make payment of awards in Shares or otherwise shall be subject to all Applicable Laws, and to such approvals by government agencies as may be required. The Company shall be under no obligation to register any of the Shares paid pursuant to the Plan under the Securities Act or any other similar law in any applicable jurisdiction. If the Shares paid pursuant to the Plan may in certain circumstances be exempt from registration pursuant to the Securities Act or other Applicable Laws, the Company may restrict the transfer of such Shares in such manner as it deems advisable to ensure the availability of any such exemption.
20
13.13 Governing Law. The Plan and all Award Agreements shall be construed in accordance with and governed by but not the choice of law rules of the Cayman Islands.
13.14 Section 409A. It is the intent of the Company that payments and benefits under the Plan comply with Section 409A of the Code to the extent subject thereto, and, accordingly, to the maximum extent permitted, the Plan shall be interpreted and be administered to be in compliance therewith. To the extent that the Committee determines that any Award granted under the Plan is or may become subject to Section 409A of the Code, the Award Agreement evidencing such Award shall incorporate the terms and conditions required by Section 409A of the Code. To the extent applicable, the Plan and the Award Agreements shall be interpreted in accordance with Section 409A of the Code and the U.S. Department of Treasury regulations and other interpretative guidance issued thereunder, including without limitation any such regulation or other guidance that may be issued after the Effective Date. Notwithstanding any provision of the Plan to the contrary, in the event that following the Effective Date the Committee determines that any Award may be subject to Section 409A of the Code and related Department of Treasury guidance (including such Department of Treasury guidance as may be issued after the Effective Date), the Committee may adopt such amendments to the Plan and the applicable Award Agreement or adopt other policies and procedures (including amendments, policies and procedures with retroactive effect), or take any other actions, that the Committee determines are necessary or appropriate to (a) exempt the Award from Section 409A of the Code and/or preserve the intended tax treatment of the benefits provided with respect to the Award, or (b) comply with the requirements of Section 409A of the Code and related U.S. Department of Treasury guidance.
21
Appendix A
Form of Share Option Award Agreement
Appendix B
Form of Restricted Shares Award Agreement
Appendix C
Form of Restricted Share Units Award Agreement
Appendix D
Employee Share Purchase Program
The Committee may implement an Employee Share Purchase Program pursuant to which Restricted Share Units are awarded under the plan to Participants in connection with such Participants’ acquisition of Shares for a specified value and their satisfaction of such criteria as the Committee shall determine. The terms and conditions of the Employee Share Purchase Program and the award of Restricted Share Units thereunder shall be determined by the Committee in its discretion, consistent with the terms of the Plan.
The maximum number of Shares that may be issued subject to Restricted Share Units granted pursuant to the Employee Share Purchase Program shall be [ ]2 Shares; provided, that the number of Shares available for issuance under the Employee Share Purchase Program will automatically increase on the first day of each calendar year, for a period of not more than ten years from the Effective Date, commencing on [January 1, 2023] and ending on (and including) January 1, 2033, in an amount equal to the lesser of (a) one percent (1%) of the Company’s fully-diluted share capital on the last day of the immediately preceding calendar year or (b) such smaller number determined by the Committee.
2 To be two percent (2%) of PubCo’s fully-diluted outstanding share capital immediately after the Acquisition Closing.
2
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. 5 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 Derivative 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
February 10, 2022
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
February 10, 2022
Exhibit 99.4
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: February 10, 2022 | |
| /s/ Cui Zhanfeng | |
| Cui Zhanfeng |
Exhibit 99.5
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: February 10, 2022 | |
| /s/ Ian Ying Woo | |
| Ian Ying Woo |