|
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 | | | |
| | | | 61 | | | |
| | | | 63 | | | |
| | | | 125 | | | |
| | | | 131 | | | |
| | | | 149 | | | |
| | | | 151 | | | |
| | | | 184 | | | |
| | | | 185 | | | |
| | | | 186 | | | |
| | | | 188 | | | |
| | | | 203 | | | |
| | | | 207 | | | |
| | | | 218 | | | |
| | | | 259 | | | |
| | | | 279 | | | |
| | | | 293 | | | |
| | | | 303 | | | |
| | | | 314 | | | |
| | | | 320 | | | |
| | | | 328 | | | |
| | | | 330 | | | |
| | | | 333 | | | |
| | | | 336 | | | |
| | | | 337 | | | |
| | | | 338 | | | |
| | | | 339 | | | |
| | | | 340 | | |
| | |
PAGES
|
| |||
| | | | 341 | | | |
| | | | 342 | | | |
| | | | 343 | | | |
EXPERTS | | | | | 344 | | |
| | | | F-1 | | | |
ANNEXES | | | |||||
Annex A:
Business Combination Agreement (filed as Exhibit 2.1 to this proxy statement/prospectus)
|
| | | | | | |
Annex B:
Amended and Restated Memorandum and Articles of Association of PubCo (filed as Exhibit 3.1 to this proxy statement/prospectus)
|
| | | | | | |
| | |
Share Ownership and Voting Power in PubCo(1)(2)(3)(4)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Assuming No Redemptions (Shares)
|
| |
Assuming Maximum Redemptions (Shares)
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Number of
Class A Ordinary Shares |
| |
Share
Ownership % |
| |
Voting
Power % |
| |
Number of
Class B Ordinary Shares |
| |
Share
Ownership % |
| |
Voting
Power % |
| |
Number of
Class A Ordinary Shares |
| |
Share
Ownership % |
| |
Voting
Power % |
| |
Number of
Class B Ordinary Shares |
| |
Share
Ownership % |
| |
Voting
Power % |
| ||||||||||||||||||||||||||||||||||||
Prenetics Shareholders
|
| | | | 73,021,393 | | | | | | 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 December 31, 2021
|
| |||
Balance Sheet Data: | | | | | | | |
Cash
|
| | | $ | 102,212 | | |
Investments held in trust account
|
| | | $ | 339,380,717 | | |
Total assets
|
| | | $ | 340,178,214 | | |
Warrant liabilities
|
| | | $ | 12,248,790 | | |
Derivative liability – forward purchase agreement
|
| | | $ | 484,643 | | |
Deferred underwriting fee payable
|
| | | $ | 11,876,982 | | |
Total liabilities
|
| | | $ | 27,888,846 | | |
Class A ordinary shares subject to possible redemption
|
| | | $ | 339,342,350 | | |
Total shareholders’ deficit
|
| | | $ | (27,052,982) | | |
| | |
For the Period
From February 2, 2021 (Inception) Through December 31, 2021 |
| |||
Statement of Operations Data: | | | | | | | |
Loss from operations
|
| | | $ | (3,943,227) | | |
Expensed offering costs
|
| | | | (534,056) | | |
Unrealized gain on investments held in trust account
|
| | | | 34,150 | | |
Change in fair value of derivative liability – forward purchase agreement
|
| | | | (874,285) | | |
Change in fair value of warrant liabilities
|
| | | | 2,005,780 | | |
Dividend income on investments held in Trust Account
|
| | | | 4,217 | | |
Net loss
|
| | | $ | (3,307,421) | | |
Basic and diluted weighted average shares outstanding, Class A ordinary shares
|
| | | | 23,119,071 | | |
Basic and diluted net loss per ordinary share, Class A ordinary shares
|
| | | $ | (0.10) | | |
Basic and diluted weighted average shares outstanding, Class B ordinary shares
|
| | | | 9,597,539 | | |
Basic and diluted net loss per ordinary share, Class B ordinary shares
|
| | | $ | (0.10) | | |
| | |
For the Period
From February 2, 2021 (Inception) Through December 31, 2021 |
| |||
Statement of Cash Flows Data: | | | | | | | |
Net cash used in operating activities
|
| | | $ | (1,372,731) | | |
Net cash used in investing activities
|
| | | $ | (339,342,350) | | |
Net cash provided by financing activities
|
| | | $ | 340,817,293 | | |
| | |
For the Nine Months
Ended September 30, |
| |
For the Years Ended
December 31, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
Selected Statement of Profit or Loss and Other Comprehensive Income Data:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Revenues
|
| | | $ | 211,136,492 | | | | | $ | 37,906,633 | | | | | $ | 65,179,515 | | | | | $ | 9,233,089 | | |
Operating expenses
|
| | | | (190,600,897) | | | | | | (35,887,823) | | | | | | (66,174,641) | | | | | | (30,036,374) | | |
Profit/(loss) from operations
|
| | | | 20,535,595 | | | | | | 2,018,810 | | | | | | (995,126) | | | | | | (20,803,285) | | |
Finance costs
|
| | | | (2,775,251) | | | | | | (36,106) | | | | | | (59,567) | | | | | | (69,390) | | |
Fair value loss on convertible securities
|
| | | | (29,054,669) | | | | | | — | | | | | | (2,846,750) | | | | | | — | | |
Fair value loss on preference shares liabilities
|
| | | | (71,885,207) | | | | | | — | | | | | | — | | | | | | — | | |
Write-off on amount due from a shareholder
|
| | | | (106,179) | | | | | | — | | | | | | — | | | | | | — | | |
Gain on bargain purchase
|
| | | | 117,238 | | | | | | — | | | | | | — | | | | | | — | | |
(Loss)/profit before taxation
|
| | | | (83,168,473) | | | | | | 1,982,704 | | | | | | (3,901,443) | | | | | | (20,872,675) | | |
Income tax (expense)/credit
|
| | | | (5,105,364) | | | | | | 1,929,427 | | | | | | 1,937,558 | | | | | | 677,474 | | |
(Loss)/profit for the period/year
|
| | | | (88,273,837) | | | | | | 3,912,131 | | | | | | (1,963,885) | | | | | | (20,195,201) | | |
(Loss)/profit attributable to: | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity shareholders of Prenetics
|
| | | | (88,266,295) | | | | | | 3,932,578 | | | | | | (1,939,689) | | | | | | (20,141,991) | | |
Non-controlling interests
|
| | | | (7,542) | | | | | | (20,447) | | | | | | (24,196) | | | | | | (53,210) | | |
(Loss)/profit for the period/year
|
| | | | (88,273,837) | | | | | | 3,912,131 | | | | | | (1,963,885) | | | | | | (20,195,201) | | |
Weighted average number of ordinary shares for the purpose of basic (loss)/earnings per share
|
| | | | 14,543,817 | | | | | | 12,891,569 | | | | | | 13,176,752 | | | | | | 12,891,569 | | |
Weighted average number of ordinary shares for the purpose of diluted (loss)/earnings per share
|
| | | | 14,543,817 | | | | | | 45,367,141 | | | | | | — | | | | | | — | | |
Basic (loss)/earnings per share
|
| | | $ | (6.07) | | | | | $ | 0.31 | | | | | $ | (0.15) | | | | | $ | (1.56) | | |
Diluted (loss)/earnings per share
|
| | | $ | (6.07) | | | | | $ | 0.09 | | | | | $ | (0.15) | | | | | $ | (1.56) | | |
| | |
As of September 30,
2021 |
| |
As of December 31,
|
| ||||||||||||
|
2020
|
| |
2019
|
| ||||||||||||||
Selected Statement of Financial Position Data: | | | | | | | | | | | | | | | | | | | |
Assets | | | | | | | | | | | | | | | | | | | |
Non-current assets
|
| | | $ | 42,943,299 | | | | | | 34,926,561 | | | | | | 14,056,248 | | |
Current assets
|
| | | | 118,992,671 | | | | | | 43,956,750 | | | | | | 15,630,093 | | |
Total assets
|
| | | | 161,935,970 | | | | | | 78,883,311 | | | | | | 29,686,341 | | |
Liabilities | | | | | | | | | | | | | | | | | | | |
Preferred shares classified as non-current liabilities
|
| | | | 430,510,264 | | | | | | — | | | | | | — | | |
Other non-current liabilities
|
| | | | 4,602,449 | | | | | | 804,574 | | | | | | 930,559 | | |
Current liabilities
|
| | | | 52,761,760 | | | | | | 47,071,730 | | | | | | 11,903,076 | | |
Total liabilities
|
| | | | 487,874,473 | | | | | | 47,876,304 | | | | | | 12,833,635 | | |
Equity | | | | | | | | | | | | | | | | | | | |
Total (equity deficiency)/equity attributable to equity shareholders of Prenetics
|
| | | | (325,853,555) | | | | | | 31,084,413 | | | | | | 16,905,916 | | |
Non-controlling interests
|
| | | | (84,948) | | | | | | (77,406) | | | | | | (53,210) | | |
Total (equity deficiency)/equity
|
| | | | (325,938,503) | | | | | | 31,007,007 | | | | | | 16,852,706 | | |
Total equity and liabilities
|
| | | | 161,935,970 | | | | | | 78,883,311 | | | | | | 29,686,341 | | |
| | |
For the nine months ended September 30, 2021
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Prenetics
$ |
| |
Prenetics HK
$ |
| |
WFOE
$ |
| |
VIE
$ |
| |
Other
Subsidiaries $ |
| |
Prenetics
adjustment $ |
| |
Inter-company
Elimination $ |
| |
Other
Adjustment (note (e)) $ |
| |
Prenetics
Group $ |
| |||||||||||||||||||||||||||
Revenue
|
| | | | — | | | | | | 98,546,523 | | | | | | — | | | | | | — | | | | | | 115,304,513 | | | | | | — | | | | | | (2,617,650) | | | | | | (96,894) | | | | | | 211,136,492 | | |
Direct costs
|
| | | | — | | | | | | (40,894,725) | | | | | | — | | | | | | — | | | | | | (89,804,968) | | | | | | — | | | | | | 1,928,959 | | | | | | — | | | | | | (128,770,734) | | |
Gross profit
|
| | | | — | | | | | | 57,651,798 | | | | | | — | | | | | | — | | | | | | 25,499,545 | | | | | | — | | | | | | (688,691) | | | | | | (96,894) | | | | | | 82,365,758 | | |
Other income and other net
gains/(losses) |
| | | | — | | | | | | (551,043) | | | | | | 5,324 | | | | | | 92 | | | | | | (83,283) | | | | | | — | | | | | | 1,007,539 | | | | | | (179,324) | | | | | | 199,305 | | |
Selling and distribution expenses
|
| | | | — | | | | | | (7,472,690) | | | | | | — | | | | | | — | | | | | | (4,103,145) | | | | | | — | | | | | | — | | | | | | — | | | | | | (11,575,835) | | |
Research and development expenses
|
| | | | — | | | | | | (4,052,067) | | | | | | — | | | | | | — | | | | | | (1,052,013) | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,104,080) | | |
Administrative and other operating expenses
|
| | | | — | | | | | | (27,390,525) | | | | | | (9,087) | | | | | | (303) | | | | | | (17,137,076) | | | | | | — | | | | | | 461,931 | | | | | | (1,274,493) | | | | | | (45,349,553) | | |
Profit/(loss) from operations
|
| | | | — | | | | | | 18,185,473 | | | | | | (3,763) | | | | | | (211) | | | | | | 3,124,028 | | | | | | — | | | | | | 780,779 | | | | | | (1,550,711) | | | | | | 20,535,595 | | |
Finance cost
|
| | | | (2,628,934) | | | | | | (69,432) | | | | | | — | | | | | | — | | | | | | (100,391) | | | | | | — | | | | | | 23,889 | | | | | | (383) | | | | | | (2,775,251) | | |
Fair value loss on convertible securities
|
| | | | — | | | | | | (29,673,603) | | | | | | — | | | | | | — | | | | | | — | | | | | | 618,934 | | | | | | — | | | | | | — | | | | | | (29,054,669) | | |
Fair value loss on preference shares liabilities
|
| | | | (71,885,207) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (71,885,207) | | |
Fair value loss on financial derivative
|
| | | | — | | | | | | (9,750,930) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,750,930 | | | | | | — | | | | | | — | | |
Write-off on amount due from a shareholder
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (190,379) | | | | | | — | | | | | | 80,985 | | | | | | 3,215 | | | | | | (106,179) | | |
Gain on bargain purchase
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 117,238 | | | | | | — | | | | | | 117,238 | | |
(Loss)/profit before taxation
|
| | | | (74,514,141) | | | | | | (21,308,492) | | | | | | (3,763) | | | | | | (211) | | | | | | 2,833,258 | | | | | | 618,934 | | | | | | 10,753,821 | | | | | | (1,547,879) | | | | | | (83,168,473) | | |
Income tax expense
|
| | | | — | | | | | | (5,106,721) | | | | | | — | | | | | | — | | | | | | (13,882) | | | | | | — | | | | | | — | | | | | | (15,239) | | | | | | (5,105,364) | | |
(Loss)/profit for the period
|
| | | | (74,514,141) | | | | | | (26,415,213) | | | | | | (3,763) | | | | | | (211) | | | | | | 2,819,376 | | | | | | 618,934 | | | | | | 10,753,821 | | | | | | (1,532,640) | | | | | | (88,273,837) | | |
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
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,006,600) | | | | | | (1,006,600) | | |
Total comprehensive income for the period
|
| | | | (74,514,141) | | | | | | (26,415,213) | | | | | | (3,763) | | | | | | (211) | | | | | | 2,819,376 | | | | | | 618,934 | | | | | | 10,753,821 | | | | | | (2,539,240) | | | | | | (89,280,437) | | |
| | |
September 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 |
| | | | — | | | | | | 8,328,493 | | | | | | — | | | | | | — | | | | | | 5,016,142 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,854 | | | | | | 13,351,489 | | |
Intangible assets
|
| | | | — | | | | | | 2,508,464 | | | | | | — | | | | | | — | | | | | | 154,518 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 22,369,547 | | | | | | 25,032,529 | | |
Goodwill
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (179,318) | | | | | | 4,131,131 | | | | | | 3,951,813 | | |
Deferred tax
assets |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 68,499 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 15,239 | | | | | | 83,738 | | |
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 | | | | | | — | | | | | | — | | | | | | 18,144,761 | | | | | | (94,300,953) | | | | | | — | | | | | | — | | | | | | (7,320) | | | | | | (28,144,682) | | | | | | — | | |
Other non-current assets
|
| | | | — | | | | | | 7,918,495 | | | | | | — | | | | | | — | | | | | | 177,547 | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,572,312) | | | | | | — | | | | | | 523,730 | | |
Non-current assets
|
| | | | 94,300,953 | | | | | | 29,306,633 | | | | | | — | | | | | | — | | | | | | 23,561,467 | | | | | | (94,300,953) | | | | | | (500,000) | | | | | | (43,940) | | | | | | (7,758,950) | | | | | | (1,621,911) | | | | | | 42,943,299 | | |
Inventories
|
| | | | — | | | | | | 2,226,809 | | | | | | — | | | | | | — | | | | | | 3,255,770 | | | | | | — | | | | | | — | | | | | | — | | | | | | (427,188) | | | | | | — | | | | | | 5,055,391 | | |
Trade receivables
|
| | | | — | | | | | | 23,037,335 | | | | | | — | | | | | | — | | | | | | 28,851,659 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 51,888,994 | | |
Deposits and prepayments
|
| | | | — | | | | | | 9,063,063 | | | | | | 1,436 | | | | | | 27 | | | | | | 927,714 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,992,240 | | |
Other receivables
|
| | | | — | | | | | | 176,071 | | | | | | — | | | | | | — | | | | | | 121,239 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 297,310 | | |
Amounts due from subsidiaries
|
| | | | 53,235,533 | | | | | | 25,742,019 | | | | | | 6,134 | | | | | | — | | | | | | 5,276,084 | | | | | | (53,235,533) | | | | | | (7,238) | | | | | | — | | | | | | (31,016,999) | | | | | | — | | | | | | — | | |
Amount due from a
joint venture |
| | | | — | | | | | | 240,062 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (240,062) | | | | | | — | | |
Financial assets at
fair value through profit or loss |
| | | | — | | | | | | 10,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,000,000 | | |
Cash and cash equivalents
|
| | | | — | | | | | | 36,439,064 | | | | | | 485,319 | | | | | | 43,783 | | | | | | 4,790,570 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 41,758,736 | | |
Current assets
|
| | | | 53,235,533 | | | | | | 106,924,423 | | | | | | 492,889 | | | | | | 43,810 | | | | | | 43,223,036 | | | | | | (53,235,533) | | | | | | (7,238) | | | | | | — | | | | | | (31,444,187) | | | | | | (240,062) | | | | | | 118,992,671 | | |
Total assets
|
| | | | 147,536,486 | | | | | | 136,231,056 | | | | | | 492,889 | | | | | | 43,810 | | | | | | 66,784,503 | | | | | | (147,536,486) | | | | | | (507,238) | | | | | | (43,940) | | | | | | (39,203,137) | | | | | | (1,861,973) | | | | | | 161,935,970 | | |
Preference shares liabilities
|
| | | | 430,317,307 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 192,957 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 430,510,264 | | |
Deferred tax liabilities
|
| | | | — | | | | | | 846,862 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 846,862 | | |
Amount due to a joint venture
|
| | | | — | | | | | | 63,835 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (63,835) | | | | | | — | | |
Lease liabilities
|
| | | | — | | | | | | 1,918,607 | | | | | | — | | | | | | — | | | | | | 1,836,980 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,755,587 | | |
Other non-current liabilities
|
| | | | — | | | | | | 12,398,305 | | | | | | — | | | | | | 4,528,573 | | | | | | 13,313,301 | | | | | | — | | | | | | — | | | | | | (4,528,573) | | | | | | (25,711,606) | | | | | | — | | | | | | — | | |
Non-current liabilities
|
| | | | 430,317,307 | | | | | | 15,227,609 | | | | | | — | | | | | | 4,528,573 | | | | | | 15,150,281 | | | | | | 192,957 | | | | | | — | | | | | | (4,528,573) | | | | | | (25,711,606) | | | | | | (63,835) | | | | | | 435,112,713 | | |
Trade and other payables
|
| | | | — | | | | | | 16,056,827 | | | | | | — | | | | | | 929 | | | | | | 20,759,765 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,915,187 | | | | | | 38,732,708 | | |
Deferred consideration
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,254,457 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,915,187) | | | | | | 1,339,270 | | |
Amount due to WFOE
|
| | | | — | | | | | | 4,467 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,467) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Amounts due to subsidiaries
|
| | | | — | | | | | | 694,259 | | | | | | — | | | | | | — | | | | | | 24,662,694 | | | | | | — | | | | | | (170) | | | | | | — | | | | | | (25,356,783) | | | | | | — | | | | | | — | | |
Contract liabilities
|
| | | | — | | | | | | 6,002,205 | | | | | | — | | | | | | — | | | | | | 2,558,182 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 96,894 | | | | | | 8,657,281 | | |
Lease liabilities
|
| | | | — | | | | | | 1,350,090 | | | | | | — | | | | | | — | | | | | | 267,041 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,465 | | | | | | 1,624,596 | | |
Convertible securities
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,573,812 | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,573,812) | | | | | | — | | | | | | — | | |
Tax payable
|
| | | | — | | | | | | 2,374,056 | | | | | | — | | | | | | — | | | | | | 33,849 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,407,905 | | |
Current liabilities
|
| | | | — | | | | | | 26,481,904 | | | | | | — | | | | | | 929 | | | | | | 57,109,800 | | | | | | — | | | | | | (4,637) | | | | | | — | | | | | | (30,930,595) | | | | | | 104,359 | | | | | | 52,761,760 | | |
Total liabilities
|
| | | | 430,317,307 | | | | | | 41,709,513 | | | | | | — | | | | | | 4,529,502 | | | | | | 72,260,081 | | | | | | 192,957 | | | | | | (4,637) | | | | | | (4,528,573) | | | | | | (56,642,201) | | | | | | 40,524 | | | | | | 487,874,473 | | |
Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Share capital
(note (a)) |
| | | | 15,344,800 | | | | | | 15,349,780 | | | | | | 480,231 | | | | | | 43,940 | | | | | | 444,692 | | | | | | (15,344,800) | | | | | | (480,231) | | | | | | (43,940) | | | | | | (2,274) | | | | | | (442,365) | | | | | | 15,349,833 | | |
Reserves (note (b)/(d))
|
| | | | (298,125,621) | | | | | | 79,171,763 | | | | | | 12,658 | | | | | | (4,529,632) | | | | | | (5,920,270) | | | | | | (132,384,643) | | | | | | (22,370) | | | | | | 4,528,573 | | | | | | 17,441,338 | | | | | | (1,375,184) | | | | | | (341,203,388) | | |
Total (equity
deficiency)/equity attributable to equity shareholders of the Company |
| | | | (282,780,821) | | | | | | 94,521,543 | | | | | | 492,889 | | | | | | (4,485,692) | | | | | | (5,475,578) | | | | | | (147,729,443) | | | | | | (502,601) | | | | | | 4,484,633 | | | | | | 17,439,064 | | | | | | (1,817,549) | | | | | | (325,853,555) | | |
Non-controlling interests
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (84,948) | | | | | | (84,948) | | |
Total (equity deficiency)/
equity |
| | | | (282,780,821) | | | | | | 94,521,543 | | | | | | 492,889 | | | | | | (4,485,692) | | | | | | (5,475,578) | | | | | | (147,729,443) | | | | | | (502,601) | | | | | | 4,484,633 | | | | | | 17,439,064 | | | | | | (1,902,497) | | | | | | (325,938,503) | | |
Total equity and liabilities
|
| | | | 147,536,486 | | | | | | 136,231,056 | | | | | | 492,889 | | | | | | 43,810 | | | | | | 66,784,503 | | | | | | (147,536,486) | | | | | | (507,238) | | | | | | (43,940) | | | | | | (39,203,137) | | | | | | (1,861,973) | | | | | | 161,935,970 | | |
| | |
For the nine months ended September 30, 2021
|
| |||||||||||||||||||||||||||||||||||||||
| | |
Prenetics
|
| |
Prenetics HK
|
| |
WFOE
|
| |
VIE
|
| |
Other
Subsidiaries |
| |
Consolidation
Adjustment |
| |
Prenetics
Group |
| |||||||||||||||||||||
| | |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |||||||||||||||||||||
Operating activities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash (used in)/generated from operations
|
| | | | — | | | | | | 13,247,000 | | | | | | (9,292) | | | | | | 74,577 | | | | | | 4,010,977 | | | | | | 73,949 | | | | | | 17,397,211 | | |
Income tax refund
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 15,407 | | | | | | — | | | | | | 15,407 | | |
Net cash (used in)/generated from operating activities
|
| | | | — | | | | | | 13,247,000 | | | | | | (9,292) | | | | | | 74,577 | | | | | | 4,026,384 | | | | | | 73,949 | | | | | | 17,412,618 | | |
Investing activities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Payment for purchase of property, plant and equipment
|
| | | | — | | | | | | (3,024,284) | | | | | | — | | | | | | — | | | | | | (4,108,082) | | | | | | — | | | | | | (7,132,366) | | |
Proceeds from disposal of property, plant and equipment
|
| | | | — | | | | | | 43,627 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 43,627 | | |
Payment for purchase of intangible assets
|
| | | | — | | | | | | (2,678,091) | | | | | | — | | | | | | — | | | | | | (91,682) | | | | | | — | | | | | | (2,769,773) | | |
Payment for purchase of financial assets at fair value through profit or loss
|
| | | | — | | | | | | (10,000,000) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,000,000) | | |
Interest received
|
| | | | — | | | | | | 17,547 | | | | | | — | | | | | | 92 | | | | | | (14,544) | | | | | | — | | | | | | 3,095 | | |
Net cash (used in)/generated from investing activities
|
| | | | — | | | | | | (15,641,201) | | | | | | — | | | | | | 92 | | | | | | (4,214,308) | | | | | | — | | | | | | (19,855,417) | | |
Financing activities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capital element of lease rentals paid
|
| | | | — | | | | | | (689,304) | | | | | | — | | | | | | — | | | | | | (101,111) | | | | | | — | | | | | | (790,415) | | |
Interest element of lease rentals paid
|
| | | | — | | | | | | (122,103) | | | | | | — | | | | | | — | | | | | | (1,857) | | | | | | — | | | | | | (123,960) | | |
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 | | |
Decrease in amounts due to shareholders
|
| | | | — | | | | | | (4,517) | | | | | | — | | | | | | — | | | | | | (128,797) | | | | | | — | | | | | | (133,314) | | |
Net cash generated from/(used in) financing activities
|
| | | | — | | | | | | 30,134,779 | | | | | | — | | | | | | (15) | | | | | | (231,750) | | | | | | — | | | | | | 29,903,014 | | |
Net increase/(decrease) in cash and cash equivalents
|
| | | | — | | | | | | 27,740,578 | | | | | | (9,292) | | | | | | 74,654 | | | | | | (419,674) | | | | | | 73,949 | | | | | | 27,460,215 | | |
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
|
| | | | — | | | | | | (952,861) | | | | | | 13,627 | | | | | | (74,219) | | | | | | 896,043 | | | | | | (73,949) | | | | | | (191,359) | | |
Cash and cash equivalents at the end of the period
|
| | | | — | | | | | | 36,439,064 | | | | | | 485,319 | | | | | | 43,783 | | | | | | 4,790,570 | | | | | | — | | | | | | 41,758,736 | | |
| | |
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 | | |
| | |
Pro Forma Combined
|
| |||||||||
(in thousands, except share and per share amounts)
|
| |
Assuming
No Redemptions |
| |
Assuming
Maximum Redemptions |
| ||||||
Summary Unaudited Pro Forma Condensed Combined Statement of Profit or
Loss Data For the Period Ended December 31, 2021 |
| | | | | | | | | | | | |
Loss for the period
|
| | | $ | (142,726) | | | | | $ | (145,061) | | |
Basic and diluted net loss per share, PubCo Class A ordinary shares
|
| | | $ | (1.03) | | | | | $ | (1.29) | | |
Basic and diluted weighted average shares outstanding, PubCo Class A ordinary shares
|
| | | | 128,939,186 | | | | | | 103,001,086 | | |
Basic and diluted net loss per share, PubCo Class B ordinary shares
|
| | | $ | (1.03) | | | | | $ | (1.29) | | |
Basic and diluted weighted average shares outstanding, PubCo Class B ordinary shares
|
| | | | 9,878,983 | | | | | | 9,878,983 | | |
Summary Unaudited Pro Forma Condensed Combined Balance Sheet Data
As of December 31, 2021 |
| | | | | | | | | | | | |
Total assets
|
| | | $ | 585,000 | | | | | $ | 325,619 | | |
Total liabilities
|
| | | $ | 70,689 | | | | | $ | 70,689 | | |
Total equity
|
| | | $ | 514,311 | | | | | $ | 254,930 | | |
| | |
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 December 31, 2021(6)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Book value per share(1)(2)(3)
|
| | | | N/A(1) | | | | | $ | (2.71) | | | | | $ | (22.41) | | | | | $ | 3.70 | | | | | $ | 3.70 | | | | | $ | 2.26 | | | | | $ | 2.26 | | |
Net loss per share – basic and
diluted |
| | | $ | (0.10) | | | | | $ | (0.10) | | | | | $ | (6.47) | | | | | $ | (1.03) | | | | | $ | (1.03) | | | | | $ | (1.29) | | | | | $ | (1.29) | | |
Prenetics Shareholders
|
| | | | | | | | | | | | | | | | | | | | | | 73,021,393 | | | | | | 9,878,983 | | | | | | 73,021,393 | | | | | | 9,878,983 | | |
Artisan Public Shareholders
|
| | | | | | | | | | | | | | | | | | | | | | 33,934,235 | | | | | | — | | | | | | 7,996,135 | | | | | | — | | |
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
|
| | | | 23,119,071 | | | | | | 9,597,539 | | | | | | 14,543,817 | | | | | | 128,939,186 | | | | | | 9,878,983 | | | | | | 103,001,086 | | | | | | 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,
|
| |
Nine Months
Ended September 30, |
| ||||||||||||
($ in thousands)
|
| |
2019A
|
| |
2020A
|
| |
2021A
|
| |||||||||
Gross Profit
|
| | | $ | 2,715 | | | | | $ | 26,345 | | | | | $ | 82,366 | | |
Depreciation and Amortization Adjustments.
|
| | | $ | 348 | | | | | $ | 463 | | | | | $ | 4,345 | | |
Adjusted Gross Profit
|
| | | $ | 3,064 | | | | | $ | 26,808 | | | | | $ | 86,711 | | |
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) | | |
34
|
| |
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 | |
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 Group (NY) LLC or Ally Bridge Group (PE) LLC | | | Financial Services | | | Director/Investment Committee Member | |
Individual
|
| |
Entity
|
| |
Entity’s Business
|
| |
Affiliation
|
|
| | | 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% | | |
| | |
Nine months Ended September 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||||||||||||||
| | |
($ in thousands, unless otherwise stated)
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||
Prevention
|
| | | | 10,915 | | | | | | 10,770 | | | | | | 145 | | | | | | 1% | | | | | | 14,265 | | | | | | 9,233 | | | | | | 5,032 | | | | | | 55% | | |
Diagnostics
|
| | | | 200,221 | | | | | | 27,137 | | | | | | 173,084 | | | | | | 638% | | | | | | 50,915 | | | | | | — | | | | | | 50,915 | | | | | | — | | |
Total Revenue
|
| | | | 211,136 | | | | | | 37,907 | | | | | | 173,229 | | | | | | 457% | | | | | | 65,180 | | | | | | 9,233 | | | | | | 55,947 | | | | | | 606% | | |
| | |
Nine months Ended September 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||||||||||||||
| | |
($ in thousands, unless otherwise stated)
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||
Hong Kong
|
| | | | 114,716 | | | | | | 23,217 | | | | | | 91,499 | | | | | | 394% | | | | | | 35,412 | | | | | | 4,156 | | | | | | 31,256 | | | | | | 752% | | |
United Kingdom
|
| | | | 96,420 | | | | | | 14,690 | | | | | | 81,730 | | | | | | 556% | | | | | | 29,768 | | | | | | 5,077 | | | | | | 24,691 | | | | | | 486% | | |
Total Revenue
|
| | | | 211,136 | | | | | | 37,907 | | | | | | 173,229 | | | | | | 457% | | | | | | 65,180 | | | | | | 9,233 | | | | | | 55,947 | | | | | | 606% | | |
| | |
Nine months Ended September 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
$
Change |
| |
%
Change |
| |
2020
|
| |
2019
|
| |
$
Change |
| |
%
Change |
| ||||||||||||||||||||||||
| | |
($ in thousands, unless otherwise stated)
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||
Revenue
|
| | | | 211,136 | | | | | | 37,907 | | | | | | 173,229 | | | | | | 457% | | | | | | 65,180 | | | | | | 9,233 | | | | | | 55,947 | | | | | | 606% | | |
Direct costs
|
| | | | (128,770) | | | | | | (20,084) | | | | | | (108,686) | | | | | | 541% | | | | | | (38,835) | | | | | | (6,518) | | | | | | (32,317) | | | | | | 496% | | |
Gross profit
|
| | | | 82,366 | | | | | | 17,823 | | | | | | 64,543 | | | | | | 362% | | | | | | 26,345 | | | | | | 2,715 | | | | | | 23,630 | | | | | | 870% | | |
Other income and other net gains/(losses)
|
| | | | 199 | | | | | | 337 | | | | | | (138) | | | | | | (41)% | | | | | | (315) | | | | | | 3 | | | | | | (318) | | | | | | — | | |
Share of loss of a joint venture
|
| | | | — | | | | | | (973) | | | | | | 973 | | | | | | (100)% | | | | | | (1,133) | | | | | | (2,576) | | | | | | 1,443 | | | | | | (56)% | | |
Selling and distribution expenses
|
| | | | (11,576) | | | | | | (4,163) | | | | | | (7,413) | | | | | | 178% | | | | | | (6,493) | | | | | | (4,770) | | | | | | (1,723) | | | | | | 36% | | |
Research and development expenses
|
| | | | (5,104) | | | | | | (1,671) | | | | | | (3,433) | | | | | | 205% | | | | | | (2,782) | | | | | | (2,990) | | | | | | 208 | | | | | | (7)% | | |
Administrative and other operating expenses
|
| | | | (45,350) | | | | | | (9,334) | | | | | | (36,016) | | | | | | 386% | | | | | | (16,617) | | | | | | (13,185) | | | | | | (3,432) | | | | | | 26% | | |
Profit/(loss) from operations
|
| | | | 20,535 | | | | | | 2,019 | | | | | | 18,516 | | | | | | 917% | | | | | | (995) | | | | | | (20,803) | | | | | | 19,808 | | | | | | (95)% | | |
Finance costs
|
| | | | (2,775) | | | | | | (36) | | | | | | (2,739) | | | | | | 7608% | | | | | | (60) | | | | | | (69) | | | | | | 9 | | | | | | (13)% | | |
Fair value loss on convertible securities
|
| | | | (29,055) | | | | | | — | | | | | | (29,055) | | | | | | — | | | | | | (2,847) | | | | | | — | | | | | | (2,847) | | | | | | — | | |
Fair value loss on preference shares liabilities
|
| | | | (71,885) | | | | | | — | | | | | | (71,885) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Write-off on amount due from a shareholder
|
| | | | (106) | | | | | | — | | | | | | (106) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Gain on bargain
purchase |
| | | | 117 | | | | | | — | | | | | | 117 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
(Loss)/profit before taxation
|
| | | | (83,169) | | | | | | 1,983 | | | | | | (85,152) | | | | | | (4294)% | | | | | | (3,902) | | | | | | (20,872) | | | | | | 16,970 | | | | | | (81)% | | |
Income tax (expense)/credit
|
| | | | (5,105) | | | | | | 1,929 | | | | | | (7,034) | | | | | | (365)% | | | | | | 1,938 | | | | | | 677 | | | | | | 1,261 | | | | | | 186% | | |
(Loss)/profit for the period
|
| | | | (88,274) | | | | | | 3,912 | | | | | | (92,186) | | | | | | (2356)% | | | | | | (1,964) | | | | | | (20,195) | | | | | | 18,231 | | | | | | (90)% | | |
Other comprehensive income for the period
|
| | | | (1,007) | | | | | | (221) | | | | | | (786) | | | | | | 356% | | | | | | 1,581 | | | | | | 154 | | | | | | 1,427 | | | | | | 927% | | |
Total comprehensive income for the period
|
| | | | (89,281) | | | | | | 3,691 | | | | | | (92,972) | | | | | | (2519)% | | | | | | (383) | | | | | | (20,041) | | | | | | 19,658 | | | | | | (98)% | | |
| | |
Nine months Ended September 30,
|
| |||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
($ in thousands, unless otherwise stated)
|
| |||||||||||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||||||||
Prevention
|
| | | | 10,915 | | | | | | 10,770 | | | | | | 145 | | | | | | 1% | | |
Diagnostics
|
| | | | 200,221 | | | | | | 27,137 | | | | | | 173,084 | | | | | | 638% | | |
Total Revenue
|
| | | | 211,136 | | | | | | 37,907 | | | | | | 173,229 | | | | | | 457% | | |
| | |
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% | | |
| | |
Nine months Ended September 30
|
| |
Year Ended December 31
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(Unaudited, $ in thousands)
|
| |||||||||||||||||||||
Net cash transferred from Prenetics HK to UK subsidiaries
|
| | | | 5,600 | | | | | | 500 | | | | | | 4,150 | | | | | | 4,221 | | |
Net cash transferred from Prenetics HK to India subsidiary
|
| | | | 196 | | | | | | 235 | | | | | | 235 | | | | | | 183 | | |
Net cash transferred from Prenetics HK to Singapore subsidiary
|
| | | | — | | | | | | 193 | | | | | | 433 | | | | | | 535 | | |
| | |
Nine months Ended September 30
|
| |
Year Ended December 31
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
($ in thousands)
|
| |||||||||||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||||||||
Net cash from/ (used in) operating activities
|
| | | | 17,413 | | | | | | (690) | | | | | | (2,880) | | | | | | (1,883) | | |
Net cash (used in) investing activities
|
| | | | (19,855) | | | | | | (949) | | | | | | (5,975) | | | | | | (4,598) | | |
Net cash from/ (used in) financing activities
|
| | | | 29,903 | | | | | | 11,396 | | | | | | 11,843 | | | | | | (569) | | |
| | |
Nine months ended
September 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 | | | | | | 64.70% | | | | | | 9,878,983 | | | | | | 8.75% | | |
Artisan Public Shareholders
|
| | | | 33,934,235 | | | | | | 24.45% | | | | | | — | | | | | | —% | | | | | | 7,996,135 | | | | | | 7.08% | | | | | | — | | | | | | —% | | |
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 | | | | | | 5.98% | | | | | | — | | | | | | —% | | |
Pro forma Combined Company Ordinary
Shares |
| | | | 128,939,186 | | | | | | 92.88% | | | | | | 9,878,983 | | | | | | 7.12% | | | | | | 103,001,086 | | | | | | 91.25% | | | | | | 9,878,983 | | | | | | 8.75% | | |
| | |
As of
December 31, 2021 |
| |
As of
September 30, 2021 |
| | | | | | | | | | | | | | | | | | | |
As of
December 31, 2021 |
| | | | | | | | | | |
As of
December 31, 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
|
| | | $ | — | | | | | $ | 13,351 | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | 13,351 | | | | | $ | — | | | | | | | | $ | 13,351 | | |
Intangible assets
|
| | | | — | | | | | | 25,033 | | | | | | — | | | | | | | | | — | | | | | | | | | 25,033 | | | | | | — | | | | | | | | | 25,033 | | |
Goodwill
|
| | | | — | | | | | | 3,952 | | | | | | — | | | | | | | | | — | | | | | | | | | 3,952 | | | | | | — | | | | | | | | | 3,952 | | |
Interest in joint venture
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
Deferred tax assets
|
| | | | — | | | | | | 84 | | | | | | — | | | | | | | | | — | | | | | | | | | 84 | | | | | | — | | | | | | | | | 84 | | |
Prepaid insurance – non-current
|
| | | | 187 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 187 | | | | | | — | | | | | | | | | 187 | | |
Investments held in trust account
|
| | | | 339,381 | | | | | | — | | | | | | — | | | | | | | | | (339,381) | | | |
D
|
| | | | — | | | | | | — | | | | | | | | | — | | |
Other non-current assets
|
| | | | — | | | | | | 524 | | | | | | — | | | | | | | | | — | | | | | | | | | 524 | | | | | | — | | | | | | | | | 524 | | |
Total non-current assets
|
| | | | 339,568 | | | | | | 42,944 | | | | | | — | | | | | | | | | (339,381) | | | | | | | | | 43,131 | | | | | | — | | | | | | | | | 43,131 | | |
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Inventories
|
| | | | — | | | | | | 5,055 | | | | | | — | | | | | | | | | — | | | | | | | | | 5,055 | | | | | | — | | | | | | | | | 5,055 | | |
Trade receivables
|
| | | | — | | | | | | 51,889 | | | | | | — | | | | | | | | | — | | | | | | | | | 51,889 | | | | | | — | | | | | | | | | 51,889 | | |
Deposits and prepayments
|
| | | | 508 | | | | | | 9,992 | | | | | | — | | | | | | | | | — | | | | | | | | | 10,500 | | | | | | — | | | | | | | | | 10,500 | | |
Other receivables
|
| | | | — | | | | | | 297 | | | | | | — | | | | | | | | | — | | | | | | | | | 297 | | | | | | — | | | | | | | | | 297 | | |
Amount due from a shareholder
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
Amount due from a joint venture
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
Financial assets at fair value through
profit or loss |
| | | | — | | | | | | 10,000 | | | | | | — | | | | | | | | | — | | | | | | | | | 10,000 | | | | | | — | | | | | | | | | 10,000 | | |
Cash and cash equivalents
|
| | | | 102 | | | | | | 41,759 | | | | | | — | | | | | | | | | 339,381 | | | |
D
|
| | | | 464,128 | | | | | | (259,381) | | | |
O
|
| | | | 204,747 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | 60,000 | | | |
E
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | 60,000 | | | |
F
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | (25,237) | | | |
G
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | (11,877) | | | |
H
|
| | | | | | | | | | | | | | | | | | | | | |
Total current assets
|
| | | | 610 | | | | | | 118,992 | | | | | | — | | | | | | | | | 422,267 | | | | | | | | | 541,869 | | | | | | (259,381) | | | | | | | | | 282,488 | | |
Total assets
|
| | | | 340,178 | | | | | | 161,936 | | | | | | — | | | | | | | | | 82,886 | | | | | | | | | 585,000 | | | | | | (259,381) | | | | | | | | | 325,619 | | |
LIABILITIES AND EQUITY (DEFICIT)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Warrant liabilities
|
| | | $ | 12,249 | | | | | $ | — | | | | | | — | | | | | | | | | 1,065 | | | |
F
|
| | | | 13,314 | | | | | | — | | | | | | | | | 13,314 | | |
Derivative liability – forward purchase agreement
|
| | | | 485 | | | | | | — | | | | | | — | | | | | | | | | (485) | | | |
F
|
| | | | — | | | | | | — | | | | | | | | | — | | |
Deferred underwriting fee payable
|
| | | | 11,877 | | | | | | — | | | | | | — | | | | | | | | | (11,877) | | | |
H
|
| | | | — | | | | | | — | | | | | | | | | — | | |
Preference shares liabilities
|
| | | | — | | | | | | 430,510 | | | | | | — | | | | | | | | | (430,510) | | | |
C
|
| | | | — | | | | | | — | | | | | | | | | — | | |
Deferred tax liabilities
|
| | | | — | | | | | | 847 | | | | | | — | | | | | | | | | — | | | | | | | | | 847 | | | | | | — | | | | | | | | | 847 | | |
Lease liabilities
|
| | | | — | | | | | | 3,756 | | | | | | — | | | | | | | | | — | | | | | | | | | 3,756 | | | | | | — | | | | | | | | | 3,756 | | |
Artisan ordinary shares subject to redemption
|
| | | | — | | | | | | — | | | | | | 339,342 | | | |
A
|
| | | | (339,342) | | | |
J
|
| | | | — | | | | | | — | | | | | | | | | — | | |
Total non-current liabilities
|
| | | | 24,611 | | | | | | 435,113 | | | | | | 339,342 | | | | | | | | | (781,149) | | | | | | | | | 17,917 | | | | | | — | | | | | | | | | 17,917 | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payables
|
| | | | 274 | | | | | | 21,656 | | | | | | — | | | | | | | | | (356) | | | |
G
|
| | | | 21,574 | | | | | | — | | | | | | | | | 21,574 | | |
Accrued offering costs
|
| | | | 13 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 13 | | | | | | — | | | | | | | | | 13 | | |
Promissory note – related party
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
Due to related party
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
Accrued professional fees and other expenses
|
| | | | 2,912 | | | | | | — | | | | | | — | | | | | | | | | (2,912) | | | |
G
|
| | | | — | | | | | | — | | | | | | | | | — | | |
Accrued expenses – related party
|
| | | | 80 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 80 | | | | | | — | | | | | | | | | 80 | | |
Accrued expenses and other current liabilities
|
| | | | — | | | | | | 17,076 | | | | | | — | | | | | | | | | — | | | | | | | | | 17,076 | | | | | | — | | | | | | | | | 17,076 | | |
Deferred consideration
|
| | | | — | | | | | | 1,339 | | | | | | — | | | | | | | | | — | | | | | | | | | 1,339 | | | | | | — | | | | | | | | | 1,339 | | |
Amounts due to shareholders
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
Contract liabilities
|
| | | | — | | | | | | 8,657 | | | | | | — | | | | | | | | | — | | | | | | | | | 8,657 | | | | | | — | | | | | | | | | 8,657 | | |
Lease liabilities
|
| | | | — | | | | | | 1,625 | | | | | | — | | | | | | | | | — | | | | | | | | | 1,625 | | | | | | — | | | | | | | | | 1,625 | | |
Convertible securities
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
| | |
As of
December 31, 2021 |
| |
As of
September 30, 2021 |
| | | | | | | | | | | | | | | | | | | |
As of
December 31, 2021 |
| | | | | | | | | | |
As of
December 31, 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) |
| |||||||||||||||||||||
Tax payable
|
| | | | — | | | | | | 2,408 | | | | | | — | | | | | | | | | — | | | | | | | | | 2,408 | | | | | | — | | | | | | | | | 2,408 | | |
Total current liabilities
|
| | |
|
3,279
|
| | | |
|
52,761
|
| | | |
|
—
|
| | | | | | |
|
(3,268)
|
| | | | | | |
|
52,772
|
| | | |
|
—
|
| | | | | | |
|
52,772
|
| |
Total liabilities
|
| | |
|
27,890
|
| | | |
|
487,874
|
| | | |
|
339,342
|
| | | | | | |
|
(784,417)
|
| | | | | | |
|
70,689
|
| | | |
|
—
|
| | | | | | |
|
70,689
|
| |
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
|
| | | | 706,626 | | | | | | (259,378) | | | |
O
|
| | | | 449,583 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | 59,999 | | | |
E
|
| | | | | | | | | | 2,335 | | | |
N
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | 59,419 | | | |
F
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | (18,487) | | | |
G
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | 1,774 | | | |
I
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | 339,339 | | | |
J
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | (8) | | | |
M
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | 135,186 | | | |
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
|
| | | | — | | | | | | (341,203) | | | | | | 24 | | | |
B
|
| | | | 316,456 | | | |
C
|
| | | | (192,244) | | | | | | (2,335) | | | |
N
|
| | | | (194,579) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | (3,482) | | | |
G
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | (1,774) | | | |
I
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | (27,079) | | | |
K
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | (135,186) | | | |
N
|
| | | | | | | | | | | | | | | | | | | | | |
Additional paid-in capital
|
| | | | 24 | | | | | | — | | | | | | (24) | | | |
B
|
| | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
Accumulated deficit
|
| | | | (27,079) | | | | | | — | | | | | | — | | | | | | | | | 27,079 | | | |
K
|
| | | | — | | | | | | — | | | | | | | | | — | | |
Prenetics non-controlling interests
|
| | | | — | | | | | | (85) | | | | | | — | | | | | | | | | — | | | | | | | | | (85) | | | | | | — | | | | | | | | | (85) | | |
Total equity (deficit)
|
| | |
|
(27,054)
|
| | | |
|
(325,938)
|
| | | |
|
—
|
| | | | | | |
|
867,303
|
| | | | | | |
|
514,311
|
| | | |
|
(259,381)
|
| | | | | | |
|
254,930
|
| |
Total liabilities and equity (deficit)
|
| | | $ | 340,178 | | | | | $ | 161,936 | | | | | $ | — | | | | | | | | $ | 82,886 | | | | | | | | $ | 585,000 | | | | | $ | (259,381) | | | | | | | | $ | 325,619 | | |
|
| | |
For the
Period from February 2, 2021 (Inception) Through December 31, 2021 |
| |
Twelve Months
Ended September 30, 2021 (Note 1) |
| | | | | | | | | | | | | | | | | | | |
For the
Period Ended December 31, 2021 |
| | | | | | | | | | | | | |
For the
Period Ended December 31, 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) |
| |||||||||||||||||||||
Revenue
|
| | | $ | — | | | | | $ | 238,410 | | | | | $ | — | | | | | $ | — | | | | | | | | | | | $ | 238,410 | | | | | $ | — | | | | | | | | | | | $ | 238,410 | | |
Direct costs
|
| | | | — | | | | | | (147,522) | | | | | | — | | | | | | — | | | | | | | | | | | | (147,522) | | | | | | — | | | | | | | | | | | | (147,522) | | |
Gross profit
|
| | | | — | | | | | | 90,888 | | | | | | — | | | | | | — | | | | | | | | | | | | 90,888 | | | | | | — | | | | | | | | | | | | 90,888 | | |
Other income and other net losses
|
| | | | — | | | | | | (453) | | | | | | — | | | | | | — | | | | | | | | | | | | (453) | | | | | | — | | | | | | | | | | | | (453) | | |
Share of loss of a joint venture
|
| | | | — | | | | | | (161) | | | | | | — | | | | | | — | | | | | | | | | | | | (161) | | | | | | — | | | | | | | | | | | | (161) | | |
Selling and distribution expenses
|
| | | | — | | | | | | (13,905) | | | | | | — | | | | | | (14) | | | | |
|
DD
|
| | | | | (13,919) | | | | | | — | | | | | | | | | | | | (13,919) | | |
Research and development expenses
|
| | | | — | | | | | | (6,215) | | | | | | — | | | | | | (3,020) | | | | |
|
DD
|
| | | | | (9,235) | | | | | | — | | | | | | | | | | | | (9,235) | | |
Administrative and other operating expenses
|
| | | | — | | | | | | (52,633) | | | | | | — | | | | | | (3,482) | | | | |
|
AA
|
| | | | | (202,120) | | | | | | (2,335) | | | | | | EE | | | | | | (204,455) | | |
| | | | | | | | | | | | | | | | | | | | | | | (10,819) | | | | |
|
DD
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (135,186) | | | | |
|
EE
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
Professional fees and other expenses
|
| | | | (3,943) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (3,943) | | | | | | — | | | | | | | | | | | | (3,943) | | |
(Loss) income from operations
|
| | | | (3,943) | | | | | | 17,521 | | | | | | — | | | | | | (152,521) | | | | | | | | | | | | (138,943) | | | | | | (2,335) | | | | | | | | | | | | (141,278) | | |
Expensed offering costs
|
| | | | (534) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (534) | | | | | | — | | | | | | | | | | | | (534) | | |
Unrealized gain on investments held in trust account
|
| | | | 34 | | | | | | — | | | | | | — | | | | | | (34) | | | | |
|
BB
|
| | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Change in fair value of derivative liability – forward purchase
agreement |
| | | | (874) | | | | | | — | | | | | | — | | | | | | 874 | | | | |
|
FF
|
| | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Change in fair value of warrant
liabilities |
| | | | 2,006 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 2,006 | | | | | | — | | | | | | | | | | | | 2,006 | | |
Dividend income on investments held in Trust Account
|
| | | | 4 | | | | | | — | | | | | | — | | | | | | (4) | | | | |
|
BB
|
| | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Finance costs
|
| | | | — | | | | | | (2,798) | | | | | | — | | | | | | 2,629 | | | | |
|
GG
|
| | | | | (169) | | | | | | — | | | | | | | | | | | | (169) | | |
Fair value loss on convertible securities
|
| | | | — | | | | | | (31,901) | | | | | | — | | | | | | 31,901 | | | | |
|
CC
|
| | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Fair value loss on preference share liabilities
|
| | | | — | | | | | | (71,885) | | | | | | — | | | | | | 71,885 | | | | |
|
GG
|
| | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Write-off on amount due from shareholder
|
| | | | — | | | | | | (106) | | | | | | — | | | | | | — | | | | | | | | | | | | (106) | | | | | | — | | | | | | | | | | | | (106) | | |
Gain on bargain purchase
|
| | | | — | | | | | | 117 | | | | | | — | | | | | | — | | | | | | | | | | | | 117 | | | | | | — | | | | | | | | | | | | 117 | | |
Loss before taxation
|
| | | | (3,307) | | | | | | (89,052) | | | | | | — | | | | | | (45,270) | | | | | | | | | | | | (137,629) | | | | | | (2,335) | | | | | | | | | | | | (139,964) | | |
Income tax expense
|
| | | | — | | | | | | (5,097) | | | | | | — | | | | | | — | | | | | | | | | | | | (5,097) | | | | | | — | | | | | | | | | | | | (5,097) | | |
Loss for the period
|
| | | | (3,307) | | | | | | (94,149) | | | | | | — | | | | | | (45,270) | | | | | | | | | | | | (142,726) | | | | | | (2,335) | | | | | | | | | | | | (145,061) | | |
Other comprehensive income (loss) for the
period |
| | | | — | | | | | | 795 | | | | | | — | | | | | | — | | | | | | | | | | | | 795 | | | | | | — | | | | | | | | | | | | 795 | | |
Total comprehensive loss for the
period |
| | | $ | (3,307) | | | | | $ | (93,354) | | | | | $ | — | | | | | $ | (45,270) | | | | | | | | | | | $ | (141,931) | | | | | $ | (2,335) | | | | | | | | | | | $ | (144,266) | | |
| | |
For the
Period from February 2, 2021 (Inception) Through December 31, 2021 |
| |
Twelve Months
Ended September 30, 2021 (Note 1) |
| | | | | | | | | | |
For the
Period Ended December 31, 2021 |
| | | | | | | |
For the
Period Ended December 31, 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) |
| ||||||||||||
Net loss per share (Note 4): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average
shares outstanding, Class A ordinary shares |
| | | | 23,119,071 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted net loss per share, Class A ordinary shares
|
| | | $ | (0.10) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average
shares outstanding, Class B ordinary shares |
| | | | 9,597,539 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted net loss per share, Class B ordinary shares
|
| | | $ | (0.10) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average ordinary shares outstanding
|
| | | | | | | | | | 14,543,817 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted loss per share
|
| | | | | | | | | $ | (6.47) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding, PubCo Class A ordinary shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | 128,939,186 | | | | | | | | | | | | 103,001,086 | | |
Basic and diluted net loss per share, PubCo Class A ordinary shares
|
| | | | | | | | | | | | | | | | | | | | | | | | $ | (1.03) | | | | | | | | | | | $ | (1.29) | | |
Basic and diluted weighted average shares outstanding, PubCo Class B ordinary shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | 9,878,983 | | | | | | | | | | | | 9,878,983 | | |
Basic and diluted net loss per share, PubCo Class B ordinary shares
|
| | | | | | | | | | | | | | | | | | | | | | | | $ | (1.03) | | | | | | | | | | | $ | (1.29) | | |
| | |
Nine Months
Ended September 30, 2021 |
| |
Three Months
Ended December 31, 2020 |
| |
Twelve Months
Ended September 30, 2021 |
| |||||||||
Revenue
|
| | | $ | 211,137 | | | | | $ | 27,273 | | | | | $ | 238,410 | | |
Direct costs
|
| | | | (128,771) | | | | | | (18,751) | | | | | | (147,522) | | |
Gross profit
|
| | | | 82,366 | | | | | | 8,522 | | | | | | 90,888 | | |
Other income and other net losses
|
| | | | 199 | | | | | | (652) | | | | | | (453) | | |
Share of loss of a joint venture
|
| | | | — | | | | | | (161) | | | | | | (161) | | |
Selling and distribution expenses
|
| | | | (11,576) | | | | | | (2,329) | | | | | | (13,905) | | |
Research and development expenses
|
| | | | (5,104) | | | | | | (1,111) | | | | | | (6,215) | | |
Administrative and other operating expenses
|
| | | | (45,350) | | | | | | (7,283) | | | | | | (52,633) | | |
Income (loss) from operations
|
| | | | 20,535 | | | | | | (3,014) | | | | | | 17,521 | | |
Finance costs
|
| | | | (2,775) | | | | | | (23) | | | | | | (2,798) | | |
Fair value loss on convertible securities
|
| | | | (29,054) | | | | | | (2,847) | | | | | | (31,901) | | |
Fair value loss on preference share liabilities
|
| | | | (71,885) | | | | | | — | | | | | | (71,885) | | |
Write-off on amount due from shareholder
|
| | | | (106) | | | | | | — | | | | | | (106) | | |
Gain on bargain purchase
|
| | | | 117 | | | | | | — | | | | | | 117 | | |
Loss before taxation
|
| | | | (83,168) | | | | | | (5,884) | | | | | | (89,052) | | |
Income tax expense
|
| | | | (5,105) | | | | | | 8 | | | | | | (5,097) | | |
Loss for the period
|
| | | | (88,273) | | | | | | (5,876) | | | | | | (94,149) | | |
Other comprehensive (loss) income for the period
|
| | | | (1,007) | | | | | | 1,802 | | | | | | 795 | | |
Total comprehensive loss for the period
|
| | | $ | (89,280) | | | | | $ | (4,074) | | | | | $ | (93,354) | | |
| | |
No Redemption
Scenario |
| |
Maximum Redemption
Scenario |
| ||||||||||||||||||
| | |
Shares
|
| |
(in 000s)
|
| |
Shares
|
| |
(in 000s)
|
| ||||||||||||
Artisan Public Shareholders
|
| | | | 33,934,235 | | | | | | | | | | | | 7,996,135 | | | | | | | | |
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 | | | | | | | | | | | | 17,979,693 | | | | | | | | |
Market value per share at December 31, 2021
|
| | | $ | 9.91 | | | | | | | | | | | $ | 9.91 | | | | | | | | |
Fair value of shares issued
|
| | | | | | | | | $ | 435,225 | | | | | | | | | | | $ | 178,179 | | |
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
|
| | | $ | 0.71 | | | | | | | | | | | $ | 0.71 | | | | | | | | |
Fair Value per Private Warrant
|
| | | $ | 0.72 | | | | | | | | | | | $ | 0.72 | | | | | | | | |
Fair value of warrants issued
|
| | | | | | | | | $ | 12,249 | | | | | | | | | | | $ | 12,249 | | |
Fair value of shares and warrants issued in consideration for combination
|
| | | | | | | | | $ | 447,474 | | | | | | | | | | | $ | 190,428 | | |
Net assets of Artisan as of December 31, 2021
|
| | | | | | | | | $ | 312,288 | | | | | | | | | | | $ | 52,907 | | |
Difference – being IFRS 2 charge for listing services
|
| | | | | | | | | $ | 135,186 | | | | | | | | | | | $ | 137,521 | | |
| | |
For the Period Ended December 31, 2021
|
| |||||||||||||||||||||
| | |
Assuming No
Redemptions |
| |
Assuming
Maximum Redemptions |
| ||||||||||||||||||
| | |
Class A
Shares |
| |
Class B
Shares |
| |
Class A
Shares |
| |
Class B
Shares |
| ||||||||||||
Net loss allocated to each class
|
| | | $ | (132,569) | | | | | $ | (10,157) | | | | | $ | (132,366) | | | | | $ | (12,695) | | |
Weighted average ordinary shares outstanding – basic and diluted
|
| | | | 128,939,186 | | | | | | 9,878,983 | | | | | | 103,001,086 | | | | | | 9,878,983 | | |
Net loss per share – basic and diluted
|
| | | $ | (1.03) | | | | | $ | (1.03) | | | | | $ | (1.29) | | | | | $ | (1.29) | | |
Excluded securities:(1) | | | | | | | | | | | | | | | | | | | | | | | | | |
Public Warrants(2)
|
| | | | 12,811,390 | | | | | | — | | | | | | 12,811,390 | | | | | | — | | |
Private Placement Warrants
|
| | | | 5,857,898 | | | | | | — | | | | | | 5,857,898 | | | | | | — | | |
PubCo RSUs
|
| | | | 10,163,006 | | | | | | 20,331,243 | | | | | | 10,163,006 | | | | | | 20,331,243 | | |
Shares issuable pursuant to exchange loan notes(3)
|
| | | | 1,605,394 | | | | | | — | | | | | | 1,605,394 | | | | | | — | | |
Name
|
| |
Age
|
| |
Position/Title
|
|
Yeung Danny Sheng Wu | | |
43
|
| |
Director, Chairperson and Chief Executive Officer
|
|
Cheng Yin Pan (Ben) | | |
34
|
| | 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 | | | | |
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
Audited 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 nine months ended
|
| |||||||||
| | |
Note
|
| |
September 30, 2021
$ |
| |
September 30, 2020
$ |
| ||||||
Revenue
|
| |
3, 4
|
| | | | 211,136,492 | | | | | | 37,906,633 | | |
Direct costs
|
| | | | | | | (128,770,734) | | | | | | (20,084,194) | | |
Gross profit
|
| | | | | | | 82,365,758 | | | | | | 17,822,439 | | |
Other income and other net gains/(losses)
|
| |
5
|
| | | | 199,305 | | | | | | 337,018 | | |
Share of loss of a joint venture
|
| | | | | | | — | | | | | | (972,600) | | |
Selling and distribution expenses
|
| | | | | | | (11,575,835) | | | | | | (4,163,386) | | |
Research and development expenses
|
| | | | | | | (5,104,080) | | | | | | (1,670,878) | | |
Administrative and other operating expenses
|
| | | | | | | (45,349,553) | | | | | | (9,333,783) | | |
Profit from operations
|
| | | | | | | 20,535,595 | | | | | | 2,018,810 | | |
Finance costs
|
| |
6(a)
|
| | | | (2,775,251) | | | | | | (36,106) | | |
Fair value loss on convertible securities
|
| |
13
|
| | | | (29,054,669) | | | | | | — | | |
Fair value loss on preference shares liabilities
|
| |
15
|
| | | | (71,885,207) | | | | | | — | | |
Write-off on amount due from a shareholder
|
| | | | | | | (106,179) | | | | | | — | | |
Gain on bargain purchase
|
| |
19(b)
|
| | | | 117,238 | | | | | | — | | |
(Loss)/profit before taxation
|
| |
6
|
| | | | (83,168,473) | | | | | | 1,982,704 | | |
Income tax (expense)/credit
|
| |
7
|
| | | | (5,105,364) | | | | | | 1,929,427 | | |
(Loss)/profit for the period
|
| | | | | | | (88,273,837) | | | | | | 3,912,131 | | |
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
|
| | | | | | | (1,006,600) | | | | | | (221,014) | | |
Total comprehensive income for the period
|
| | | | | | | (89,280,437) | | | | | | 3,691,117 | | |
(Loss)/profit attributable to: | | | | | | | | | | | | | | | | |
Equity shareholders of the Company
|
| | | | | | | (88,266,295) | | | | | | 3,932,578 | | |
Non-controlling interests
|
| | | | | | | (7,542) | | | | | | (20,447) | | |
| | | | | | | | (88,273,837) | | | | | | 3,912,131 | | |
Total comprehensive income attributable to: | | | | | | | | | | | | | | | | |
Equity shareholders of the Company
|
| | | | | | | (89,272,895) | | | | | | 3,711,564 | | |
Non-controlling interests
|
| | | | | | | (7,542) | | | | | | (20,447) | | |
| | | | | | | | (89,280,437) | | | | | | 3,691,117 | | |
(Loss)/earnings per share | | | | | | | | | | | | | | | | |
Basic (loss)/earnings per share
|
| |
8
|
| | | | (6.07) | | | | | | 0.31 | | |
Diluted (loss)/earnings per share
|
| |
8
|
| | | | (6.07) | | | | | | 0.09 | | |
| | |
Note
|
| |
September 30, 2021
$ |
| |
December 31, 2020
(audited) $ |
| ||||||
Assets | | | | | | | | | | | | | | | | |
Property, plant and equipment
|
| |
9
|
| | | | 13,351,489 | | | | | | 4,693,318 | | |
Intangible assets
|
| |
10
|
| | | | 25,032,529 | | | | | | 24,095,500 | | |
Goodwill
|
| | | | | | | 3,951,813 | | | | | | 3,993,007 | | |
Interest in joint venture
|
| | | | | | | — | | | | | | — | | |
Deferred tax assets
|
| | | | | | | 83,738 | | | | | | 1,951,154 | | |
Other non-current assets
|
| | | | | | | 523,730 | | | | | | 193,582 | | |
Non-current assets
|
| | | | | | | 42,943,299 | | | | | | 34,926,561 | | |
Inventories
|
| | | | | | | 5,055,391 | | | | | | 4,497,577 | | |
Trade receivables
|
| |
11
|
| | | | 51,888,994 | | | | | | 22,990,727 | | |
Deposits and prepayments
|
| |
11
|
| | | | 9,992,240 | | | | | | 892,790 | | |
Other receivables
|
| |
11
|
| | | | 297,310 | | | | | | 798,772 | | |
Amount due from a shareholder
|
| | | | | | | — | | | | | | 106,179 | | |
Amount due from a joint venture
|
| | | | | | | — | | | | | | 180,825 | | |
Financial assets at fair value through profit or loss
|
| |
16
|
| | | | 10,000,000 | | | | | | — | | |
Cash and cash equivalents
|
| | | | | | | 41,758,736 | | | | | | 14,489,880 | | |
Current assets
|
| | | | | | | 118,992,671 | | | | | | 43,956,750 | | |
Total assets
|
| | | | | | | 161,935,970 | | | | | | 78,883,311 | | |
Liabilities | | | | | | | | | | | | | | | | |
Preference shares liabilities
|
| |
15
|
| | | | 430,510,264 | | | | | | — | | |
Deferred tax liabilities
|
| | | | | | | 846,862 | | | | | | — | | |
Lease liabilities
|
| | | | | | | 3,755,587 | | | | | | 804,574 | | |
Non-current liabilities
|
| | | | | | | 435,112,713 | | | | | | 804,574 | | |
Trade payables
|
| | | | | | | 21,656,437 | | | | | | 13,436,941 | | |
Accrued expenses and other current liabilities
|
| |
12
|
| | | | 17,076,271 | | | | | | 8,929,495 | | |
Deferred consideration
|
| | | | | | | 1,339,270 | | | | | | 1,304,588 | | |
Amounts due to shareholders
|
| | | | | | | — | | | | | | 133,314 | | |
Contract liabilities
|
| | | | | | | 8,657,281 | | | | | | 7,054,586 | | |
Lease liabilities
|
| | | | | | | 1,624,596 | | | | | | 865,283 | | |
Convertible securities
|
| |
13
|
| | | | — | | | | | | 15,346,113 | | |
Tax payable
|
| | | | | | | 2,407,905 | | | | | | 1,410 | | |
Current liabilities
|
| | | | | | | 52,761,760 | | | | | | 47,071,730 | | |
Total liabilities
|
| | | | | | | 487,874,473 | | | | | | 47,876,304 | | |
Equity | | | | | | | | | | | | | | | | |
Share capital
|
| |
14
|
| | | | 15,349,833 | | | | | | 53,240,604 | | |
Reserves
|
| | | | | | | (341,203,388) | | | | | | (22,156,191) | | |
Total (equity deficiency)/equity attributable to equity shareholders of the Company
|
| | | | | | | (325,853,555) | | | | | | 31,084,413 | | |
Non-controlling interests
|
| | | | | | | (84,948) | | | | | | (77,406) | | |
Total (equity deficiency)/equity
|
| | | | | | | (325,938,503) | | | | | | 31,007,007 | | |
Total equity and liabilities
|
| | | | | | | 161,935,970 | | | | | | 78,883,311 | | |
| | |
Attributable to equity shareholders of the Company
|
| |
Non-
controlling interests $ |
| |
Total
$ |
| |||||||||||||||||||||||||||||||||||||||
| | |
Share
capital $ |
| |
Translation
reserve $ |
| |
Other
reserve |
| |
Capital
reserve $ |
| |
Accumulated
losses $ |
| |
Sub-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: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Profit for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,932,578 | | | | | | 3,932,578 | | | | | | (20,447) | | | | | | 3,912,131 | | |
Other comprehensive income
|
| | | | — | | | | | | (221,014) | | | | | | — | | | | | | — | | | | | | — | | | | | | (221,014) | | | | | | — | | | | | | (221,014) | | |
Total comprehensive income
|
| | | | — | | | | | | (221,014) | | | | | | — | | | | | | — | | | | | | 3,932,578 | | | | | | 3,711,564 | | | | | | (20,447) | | | | | | 3,691,117 | | |
Equity-settled share-based transactions
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,309,642 | | | | | | — | | | | | | 1,309,642 | | | | | | — | | | | | | 1,309,642 | | |
Vesting of shares under the Restricted Share Scheme
|
| | | | — | | | | | | — | | | | | | — | | | | | | 13,348 | | | | | | — | | | | | | 13,348 | | | | | | — | | | | | | 13,348 | | |
Balance at September 30, 2020 and October 1, 2020
|
| | | | 45,691,346 | | | | | | (1,034,763) | | | | | | — | | | | | | 14,992,791 | | | | | | (37,708,904) | | | | | | 21,940,470 | | | | | | (73,657) | | | | | | 21,866,813 | | |
Changes in equity for the period: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,872,267) | | | | | | (5,872,267) | | | | | | (3,749) | | | | | | (5,876,016) | | |
Other comprehensive income
|
| | | | — | | | | | | 1,802,386 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,802,386 | | | | | | — | | | | | | 1,802,386 | | |
Total comprehensive income
|
| | | | — | | | | | | 1,802,386 | | | | | | — | | | | | | — | | | | | | (5,872,267) | | | | | | (4,069,881) | | | | | | (3,749) | | | | | | (4,073,630) | | |
Equity-settled share-based transactions
|
| | | | — | | | | | | — | | | | | | — | | | | | | 307,827 | | | | | | — | | | | | | 307,827 | | | | | | — | | | | | | 307,827 | | |
Vesting of shares under the Restricted Share Scheme
|
| | | | — | | | | | | — | | | | | | — | | | | | | 35,274 | | | | | | — | | | | | | 35,274 | | | | | | — | | | | | | 35,274 | | |
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
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (88,266,295) | | | | | | (88,266,295) | | | | | | (7,542) | | | | | | (88,273,837) | | |
Other comprehensive income
|
| | | | — | | | | | | (1,006,600) | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,006,600) | | | | | | — | | | | | | (1,006,600) | | |
Total comprehensive income
|
| | | | — | | | | | | (1,006,600) | | | | | | — | | | | | | — | | | | | | (88,266,295) | | | | | | (89,272,895) | | | | | | (7,542) | | | | | | (89,280,437) | | |
Equity-settled share-based transactions
|
| | | | — | | | | | | — | | | | | | — | | | | | | 12,975,035 | | | | | | — | | | | | | 12,975,035 | | | | | | — | | | | | | 12,975,035 | | |
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 September 30, 2021
|
| | | | 15,349,833 | | | | | | (238,977) | | | | | | (237,432,389) | | | | | | 28,315,444 | | | | | | (131,847,466) | | | | | | (325,853,555) | | | | | | (84,948) | | | | | | (325,938,503) | | |
| | |
For the nine months ended
|
| |||||||||
| | |
September 30, 2021
$ |
| |
September 30, 2020
$ |
| ||||||
Operating activities | | | | | | | | | | | | | |
Cash generated from/(used in) operations
|
| | | | 17,397,211 | | | | | | (582,459) | | |
Income tax refund/(paid)
|
| | | | 15,407 | | | | | | (107,321) | | |
Net cash generated from/(used in) operating activities
|
| | | | 17,412,618 | | | | | | (689,780) | | |
Investing activities | | | | | | | | | | | | | |
Payment for purchase of property, plant and equipment
|
| | | | (7,132,366) | | | | | | (941,733) | | |
Proceeds from disposal of property, plant and equipment
|
| | | | 43,627 | | | | | | 819 | | |
Payment for purchase of intangible assets
|
| | | | (2,769,773) | | | | | | (5,227) | | |
Payment for purchase of financial assets at fair value through profit or
loss |
| | | | (10,000,000) | | | | | | — | | |
Increase in amount due from a shareholder
|
| | | | — | | | | | | (9,534) | | |
Interest received
|
| | | | 3,095 | | | | | | 7,045 | | |
Net cash used in investing activities
|
| | | | (19,855,417) | | | | | | (948,630) | | |
Financing activities | | | | | | | | | | | | | |
Capital element of lease rentals paid
|
| | | | (790,415) | | | | | | (492,662) | | |
Interest element of lease rentals paid
|
| | | | (123,960) | | | | | | (27,359) | | |
Interest paid
|
| | | | (15) | | | | | | — | | |
Proceeds from issuance of preference shares liabilities
|
| | | | 25,970,000 | | | | | | — | | |
Proceeds from issuance of convertible securities
|
| | | | 4,980,718 | | | | | | 12,499,363 | | |
Decrease in amounts due to shareholders
|
| | | | (133,314) | | | | | | (583,735) | | |
Net cash generated from financing activities
|
| | | | 29,903,014 | | | | | | 11,395,607 | | |
Net increase in cash and cash equivalents
|
| | | | 27,460,215 | | | | | | 9,757,197 | | |
Cash and cash equivalents at the beginning of the period
|
| | | | 14,489,880 | | | | | | 11,521,505 | | |
Effect of foreign exchange rate changes
|
| | | | (191,359) | | | | | | (379,414) | | |
Cash and cash equivalents at the end of the period
|
| | | | 41,758,736 | | | | | | 20,899,288 | | |
| | |
Prevention
$ |
| |
Diagnostics
$ |
| |
Unallocated
$ |
| |
Total
$ |
| ||||||||||||
For the nine months ended September 30, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue
|
| | | | 10,914,632 | | | | | | 200,221,860 | | | | | | — | | | | | | 211,136,492 | | |
Gross profit
|
| | | | 4,296,322 | | | | | | 79,375,816 | | | | | | (1,306,380) | | | | | | 82,365,758 | | |
For the nine months ended September 30, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue
|
| | | | 10,769,497 | | | | | | 27,137,136 | | | | | | — | | | | | | 37,906,633 | | |
Gross profit
|
| | | | 4,446,667 | | | | | | 13,997,439 | | | | | | (621,667) | | | | | | 17,822,439 | | |
| | |
For the nine months ended
|
| |||||||||
| | |
September 30, 2021
$ |
| |
September 30, 2020
$ |
| ||||||
Hong Kong
|
| | | | 114,715,878 | | | | | | 23,216,512 | | |
United Kingdom
|
| | | | 96,420,614 | | | | | | 14,690,121 | | |
Total revenue
|
| | | | 211,136,492 | | | | | | 37,906,633 | | |
| | |
September 30, 2021
$ |
| |
December 31, 2020
$ |
| ||||||
Hong Kong
|
| | | | 11,183,140 | | | | | | 3,419,570 | | |
United Kingdom
|
| | | | 31,538,068 | | | | | | 29,510,377 | | |
Rest of the world
|
| | | | 138,353 | | | | | | 45,460 | | |
Total non-current assets
|
| | | | 42,859,561 | | | | | | 32,975,407 | | |
| | |
For the nine months ended
|
| |||||||||
| | |
September 30, 2021
$ |
| |
September 30, 2020
$ |
| ||||||
Government subsidies
|
| | | | 7,932 | | | | | | 356,633 | | |
Bank interest income
|
| | | | 3,095 | | | | | | 7,045 | | |
Net exchange gains/(losses)
|
| | | | 330,703 | | | | | | (52,351) | | |
Impairment loss on amount due from joint venture
|
| | | | (176,227) | | | | | | — | | |
Sundry income
|
| | | | 33,802 | | | | | | 25,691 | | |
| | | | | 199,305 | | | | | | 337,018 | | |
| | |
For the nine months ended
|
| |||||||||
| | |
September 30, 2021
$ |
| |
September 30, 2020
$ |
| ||||||
Interest expenses on lease liabilities
|
| | | | 123,960 | | | | | | 35,946 | | |
Imputed interest on deferred consideration
|
| | | | 22,344 | | | | | | — | | |
Changes in the carrying amount of preference shares liabilities (note 15)
|
| | | | 2,628,932 | | | | | | — | | |
Other interest expenses
|
| | | | 15 | | | | | | 160 | | |
| | | | | 2,775,251 | | | | | | 36,106 | | |
|
Salaries, wages and other benefits
|
| | | | 51,222,308 | | | | | | 7,898,362 | | |
|
Contributions to defined contribution retirement plan
|
| | | | 375,178 | | | | | | 249,816 | | |
|
Equity-settled share-based payment expenses
|
| | | | 12,665,386 | | | | | | 1,065,899 | | |
| | | | | | 64,262,872 | | | | | | 9,214,077 | | |
| | |
For the nine months ended
|
| |||||||||
| | |
September 30, 2021
$ |
| |
September 30, 2020
$ |
| ||||||
Cost of inventories
|
| | | | 36,278,037 | | | | | | 12,381,015 | | |
Depreciation charge | | | | | | | | | | | | | |
– owned property, plant and equipment
|
| | | | 1,829,900 | | | | | | 435,862 | | |
– right-of-use assets
|
| | | | 899,203 | | | | | | 411,834 | | |
Amortization of intangible assets
|
| | | | 1,616,314 | | | | | | 784,259 | | |
Auditor’s remuneration
|
| | | | 646,142 | | | | | | 92,936 | | |
Miscellaneous laboratory charges
|
| | | | 340 | | | | | | 5,332 | | |
| | |
For the nine months ended
|
| |||||||||
| | |
September 30, 2021
$ |
| |
September 30, 2020
$ |
| ||||||
Current tax – Hong Kong Profits Tax | | | | | | | | | | | | | |
Provision for the period
|
| | | | 2,374,051 | | | | | | — | | |
Current tax – Overseas | | | | | | | | | | | | | |
Provision for the period
|
| | | | 13,882 | | | | | | 10,952 | | |
Deferred tax | | | | | | | | | | | | | |
Origination and reversal of temporary differences
|
| | | | 2,717,431 | | | | | | (1,940,379) | | |
| | | | | 5,105,364 | | | | | | (1,929,427) | | |
| | |
For the three months ended
|
| |||||||||
| | |
September 30, 2021
$ |
| |
September 30, 2020
$ |
| ||||||
(Loss)/earnings | | | | | | | | | | | | | |
(Loss)/earnings for the purposes of basic and diluted earnings per share:
|
| | | | | | | | | | | | |
(Loss)/profit for the period attributable to equity shareholders of the Company
|
| | | | (88,266,295) | | | | | | 3,932,578 | | |
Number of shares | | | | | | | | | | | | | |
Weighted-average number of ordinary shares for the purpose
of basic (loss)/earnings per share |
| | | | 14,543,817 | | | | | | 12,891,569 | | |
Effect of deemed issued of shares under the Company’s share
option schemes |
| | | | — | | | | | | 9,720,431 | | |
Effect of dilutive preference shares (note)
|
| | | | — | | | | | | 20,025,247 | | |
Effect of dilutive convertible securities (note)
|
| | | | — | | | | | | 2,729,894 | | |
Weighted-average number of ordinary shares for the purpose
of diluted (loss)/earnings per share |
| | | | 14,543,817 | | | | | | 45,367,141 | | |
| | |
September 30, 2021
$ |
| |
December 31, 2020
$ |
| ||||||
Trade receivables, net of loss allowance
|
| | | | 51,888,994 | | | | | | 22,990,727 | | |
Deposit
|
| | | | 981,621 | | | | | | 314,715 | | |
Prepayments
|
| | | | 9,010,619 | | | | | | 578,075 | | |
Other receivables
|
| | | | 297,310 | | | | | | 798,772 | | |
| | | | | 62,178,544 | | | | | | 24,682,289 | | |
| | |
September 30, 2021
$ |
| |
December 31, 2020
$ |
| ||||||
Accrued staff costs
|
| | | | 1,516,620 | | | | | | 2,285,566 | | |
Accrued expenses
|
| | | | 6,295,511 | | | | | | 2,265,560 | | |
Value added tax payable
|
| | | | 3,195,743 | | | | | | 1,819,578 | | |
Deposit liabilities
|
| | | | 1,988,546 | | | | | | 1,215,761 | | |
Other payables and accruals
|
| | | | 4,079,851 | | | | | | 1,343,030 | | |
| | | | | 17,076,271 | | | | | | 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 reserve due to amendment of terms
|
| | | | 811,819 | | | | | | — | | |
Converted to Series D preference shares of the Company (note 15)
|
| | | | (50,193,319) | | | | | | — | | |
At September 30/December 31
|
| | | | — | | | | | | 15,346,113 | | |
| | | | | |
September 30, 2021
|
| |
December 31, 2020
|
| ||||||||||||||||||
| | |
Note
|
| |
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 | | |
| | | | | |
September 30, 2021
|
| |
December 31, 2020
|
| ||||||||||||||||||
| | |
Note
|
| |
No. of
shares |
| |
$
|
| |
No. of
shares |
| |
$
|
| ||||||||||||
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 January1, 2020, 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 | | |
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))
|
| | | | 2,628,932 | | | | | | — | | | | | | 2,628,932 | | |
Changes in fair value recognized in profit or loss
|
| | | | — | | | | | | 71,885,207 | | | | | | 71,885,207 | | |
At September 30, 2021
|
| | | | 58,992,238 | | | | | | 371,518,026 | | | | | | 430,510,264 | | |
| | |
Note
|
| |
2021
|
| |
2020
|
| ||||||
| | |
$
|
| |
$
|
| |||||||||
Financial assets measured at FVPL | | | | | | | | | | | | | | | | |
– Unlisted securities
|
| | (i) | | | | | 10,000,000 | | | | | | — | | |
| | | | | | | | 10,000,000 | | | | | | — | | |
| | |
2021
|
| |
2020
|
| ||||||
| | |
$
|
| |
$
|
| ||||||
At January 1
|
| | | | — | | | | | | — | | |
Additions during the period
|
| | | | 10,000,000 | | | | | | — | | |
At September 30/December 31
|
| | | | 10,000,000 | | | | | | — | | |
| | |
For the nine months
ended September 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%
|
|
—
|
Level 1 valuations:
|
Fair value measured using only Level 1 inputs i.e. unadjusted quoted prices in active markets for identical assets or liabilities at the measurement date |
—
|
Level 2 valuations:
|
Fair value measured using Level 2 inputs i.e. observable inputs which fail to meet Level 1, and not using significant unobservable inputs. Unobservable inputs are inputs for which market data are not available |
—
|
Level 3 valuations:
|
Fair value measured using significant unobservable inputs |
| | |
Fair value at
September 30, 2021 |
| |
Fair value measurements as at
September 30, 2021 categorized into |
| ||||||||||||||||||
| | |
Level 1
$ |
| |
Level 2
$ |
| |
Level 3
$ |
| |||||||||||||||
Recurring fair value measurements | | | | | | | | | | | | | | | | | | | | | | | | | |
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial assets at fair value through profit or loss:
– Unlisted securities |
| | | | 10,000,000 | | | | | | — | | | | | | — | | | | | | 10,000,000 | | |
| | |
Fair value at
September 30, 2021 |
| |
Fair value measurements as at
September 30, 2021 categorized into |
| ||||||||||||||||||
| | |
Level 1
$ |
| |
Level 2
$ |
| |
Level 3
$ |
| |||||||||||||||
Recurring fair value measurements | | | | | | | | | | | | | | | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Preference shares liabilities – conversion feature
|
| | | | 371,518,026 | | | | | | — | | | | | | — | | | | | | 371,518,026 | | |
| | |
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 | | |
Type
|
| |
Valuation technique
|
| |
Significant unobservable inputs
|
| |
Inter-relationship between
significant unobservable inputs and fair value measurement |
|
Financial assets at fair value through profit or loss | | |
Market comparison approach based on the recent transaction price of the financial assets
|
| |
Latest transaction price
|
| | Not applicable | |
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
|
| |
–
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 discount rate were lower (higher);
–
the discount for lack of marketability were lower (higher); or
–
the expected volatility were higher (lower)
|
|
Type
|
| |
Valuation technique
|
| |
Significant unobservable inputs
|
| |
Inter-relationship between
significant unobservable inputs and fair value measurement |
|
| | | equity value of the Group estimated based on the net present value of future cash flows. | | | | | | | |
Convertible securities | | | Discounted cash flow and binomial tree pricing model: the valuation model considers the total equity value of the Group 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. | | |
–
risk-adjusted discount rate adopted in the discounted cashflow method for the valuation of equity interest: 15.90%
–
expected volatility 40.60%
|
| |
The estimated fair value would increase (decrease) if:
–
the risk-adjusted discount rate were lower (higher); or
–
the expected volatility were higher (lower)
|
|
| | | | | | | | |
September 30, 2021
|
| |||
Significant unobservable inputs
|
| |
Increase/(decrease)
insignificant unobservable inputs % |
| |
Increase/
(decrease) on the Group’s loss $ |
| ||||||
Risk-adjusted discount rate
|
| | | | 5 | | | | | | (43,827,491) | | |
| | | | | (5) | | | | | | 50,595,606 | | |
Discount for lack of marketability
|
| | | | 5 | | | | | | (2,092,593) | | |
| | | | | (5) | | | | | | 2,092,695 | | |
Expected volatility
|
| | | | 5 | | | | | | 81,875 | | |
| | | | | (5) | | | | | | (87,814) | | |
| | |
For the nine months ended
|
| | | |||||||||||||
| | |
September 30, 2021
$ |
| |
September 30, 2020
$ |
| | | | | | | ||||||
Sales to a shareholder
|
| | | | — | | | | | | 15,339 | | | | | ||||
Purchase from a joint venture
|
| | | | 53,981 | | | | | | 19,737 | | | | | ||||
Services provided by a company with control from a director
|
| | | | 70,112 | | | | | | — | | | | |
| ASSETS | | | | | | | |
| Current assets: | | | | | | | |
|
Cash
|
| | | $ | 102,212 | | |
|
Prepaid expenses
|
| | | | 508,275 | | |
|
Total current assets
|
| | | | 610,487 | | |
|
Prepaid insurance – noncurrent
|
| | | | 187,010 | | |
|
Investments held in Trust Account
|
| | | | 339,380,717 | | |
|
Total Assets
|
| | | $ | 340,178,214 | | |
|
LIABILITIES, CLASS A ORDINARY SHARES SUBJECT TO REDEMPTION AND SHAREHOLDERS’ DEFICIT
|
| | | | | | |
| Current liabilities: | | | | | | | |
|
Accounts payable
|
| | | $ | 273,985 | | |
|
Accrued professional fees and other expenses
|
| | | | 2,911,796 | | |
|
Accrued offering costs
|
| | | | 12,650 | | |
|
Accrued expenses – related party
|
| | | | 80,000 | | |
|
Total current liabilities
|
| | | | 3,278,431 | | |
|
Warrant liabilities
|
| | | | 12,248,790 | | |
|
Derivative liability – forward purchase agreement
|
| | | | 484,643 | | |
|
Deferred underwriting fee payable
|
| | | | 11,876,982 | | |
|
Total Liabilities
|
| | |
|
27,888,846
|
| |
|
Commitments and Contingencies (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
|
| | | | (27,077,982) | | |
|
Total Shareholders’ Deficit
|
| | | | (27,052,982) | | |
|
Total Liabilities, Class A Ordinary Shares Subject to Redemption and Shareholders’ Deficit
|
| | | $ | 340,178,214 | | |
|
Professional fees and other expenses
|
| | | $ | 3,943,227 | | |
|
Loss from operations
|
| | | | (3,943,227) | | |
|
Expensed offering costs
|
| | | | (534,056) | | |
|
Unrealized gain on investments held in Trust Account
|
| | | | 34,150 | | |
|
Change in fair value of derivative liability – forward purchase agreement
|
| | | | (874,285) | | |
|
Change in fair value of warrant liabilities
|
| | | | 2,005,780 | | |
|
Dividend income on investments held in Trust Account
|
| | | | 4,217 | | |
|
Net loss
|
| | | $ | (3,307,421) | | |
|
Basic and diluted weighted average shares outstanding, Class A ordinary shares
|
| | | | 23,119,071 | | |
|
Basic and diluted net loss per ordinary share, Class A ordinary shares
|
| | | $ | (0.10) | | |
|
Basic and diluted weighted average shares outstanding, Class B ordinary shares
|
| | |
|
9,597,539
|
| |
|
Basic and diluted net loss per ordinary share, Class B ordinary shares
|
| | | $ | (0.10) | | |
| | |
Class A
Ordinary Shares |
| |
Class B
Ordinary Shares |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Deficit |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – February 2, 2021 (Inception)
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of Class B ordinary shares to Sponsor
|
| | | | — | | | | | | — | | | | | | 10,125,000 | | | | | | 1,013 | | | | | | 23,987 | | | | | | — | | | | | | 25,000 | | |
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) | | |
Forfeiture of Class B ordinary share
|
| | | | — | | | | | | — | | | | | | (1) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Reversal of offering costs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,343 | | | | | | 9,343 | | |
Remeasurement of Class A ordinary shares to redemption value
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (30,330) | | | | | | — | | | | | | (30,330) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,307,421) | | | | | | (3,307,421) | | |
Balance – December 31, 2021
|
| | | | — | | | | | $ | — | | | | | | 9,983,558 | | | | | $ | 999 | | | | | $ | 24,001 | | | | | $ | (27,077,982) | | | | | $ | (27,052,982) | | |
| Cash Flows from Operating Activities: | | | | | | | |
|
Net loss
|
| | | $ | (3,307,421) | | |
| 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
|
| | | | (34,150) | | |
|
Dividend income on investments held in Trust Account
|
| | | | (4,217) | | |
|
Change in fair value of forward purchase agreement liability
|
| | | | 874,285 | | |
|
Change in fair value of warrant liabilities
|
| | | | (2,005,780) | | |
| Changes in operating assets and liabilities: | | | | | | | |
|
Prepaid expenses
|
| | | | (695,285) | | |
|
Accounts payable
|
| | | | 273,985 | | |
|
Accrued professional fees and other expenses
|
| | | | 2,911,796 | | |
|
Accrued expenses – related party
|
| | | | 80,000 | | |
|
Net cash used in operating activities
|
| | | | (1,372,731) | | |
| 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 | | |
|
Proceeds from advance from related party
|
| | | | 124,740 | | |
|
Proceeds from promissory note – related party
|
| | | | 1,150 | | |
|
Payment of offering costs
|
| | | | (525,057) | | |
|
Repayment of advance from related party
|
| | | | (124,740) | | |
|
Repayment of promissory note – related party
|
| | | | (1,150) | | |
|
Net cash provided by financing activities
|
| | | | 340,817,293 | | |
|
Net Change in Cash
|
| | | | 102,212 | | |
|
Cash – Beginning of period
|
| | | | — | | |
|
Cash – End of period
|
| | | $ | 102,212 | | |
| Supplemental disclosures of non-cash investing and financing activities: | | | | | | | |
|
Remeasurement 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 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 | | |
|
Forfeiture of Class B ordinary shares
|
| | | $ | 14 | | |
|
Gross proceeds
|
| | | $ | 339,342,350 | | |
| Less: | | | | | | | |
|
Proceeds allocated to Public Warrants
|
| | | | (9,275,358) | | |
|
Issuance costs allocated to Class A ordinary shares
|
| | | | (18,701,823) | | |
| Plus: | | | | | | | |
|
Remeasurement of Class A ordinary shares subject to possible redemption
|
| | | | 27,977,181 | | |
|
Class A ordinary shares subject to possible redemption
|
| | | $ | 339,342,350 | | |
| | |
For the Period from February 2, 2021
(Inception) Through December 31, 2021 |
| |||||||||
| | |
Class A
|
| |
Class B
|
| ||||||
Basic and diluted net loss per share: | | | | | | | | | | | | | |
Numerator:
|
| | | | | | | | | | | | |
Net loss
|
| | | $ | (2,337,177) | | | | | $ | (970,244) | | |
Denominator:
|
| | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding
|
| | | | 23,119,071 | | | | | | 9,597,539 | | |
Basic and diluted net loss per share
|
| | | $ | (0.10) | | | | | $ | (0.10) | | |
Description
|
| |
Amount at
Fair Value |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Investments held in Trust Account
|
| | | $ | 339,380,717 | | | | | $ | 339,380,717 | | | | | $ | — | | | | | $ | — | | |
Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Derivative liability – forward purchase agreement
|
| | | $ | 484,643 | | | | | $ | — | | | | | $ | — | | | | | $ | 484,643 | | |
Warrant liability – Public Warrants
|
| | | $ | 8,031,103 | | | | | $ | 8,031,103 | | | | | $ | — | | | | | $ | — | | |
Warrant liability – Private Placement Warrants
|
| | | | 4,217,687 | | | | | | — | | | | | | 4,217,687 | | | | | | — | | |
Total warrant liabilities
|
| | | $ | 12,248,790 | | | | | $ | 8,031,103 | | | | | $ | 4,217,687 | | | | | $ | — | | |
| | |
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) |
| |||
Share price
|
| | | $ | 9.78 | | |
Exercise price
|
| | | $ | 11.50 | | |
| | |
As of May 18,
2021 (Initial Measurement) |
| |||
Years to expiration
|
| | | | 5.00 | | |
Volatility
|
| | | | 15.00% | | |
Risk-free rate
|
| | | | 0.84% | | |
Dividend yield
|
| | | | 0.00% | | |
Fair value of warrants
|
| | | $ | 0.85 | | |
| | |
As of May 18,
2021 (Initial Measurement) |
| |||
Fair value of unit
|
| | | $ | 9.93 | | |
Present value of forward purchase agreement unit price
|
| | | $ | 10.00 | | |
Time to Business Combination (years)
|
| | | | 0.68 | | |
Risk-free rate
|
| | | | 0.05% | | |
Fair value of forward purchase agreement liability (asset)
|
| | | $ | (389,642) | | |
| | |
At December 31,
2021 |
| |||
Fair value of unit
|
| | | $ | 10.09 | | |
Unit forward price
|
| | | $ | 10.00 | | |
Time to Business Combination (years)
|
| | | | 0.25 | | |
Risk-free rate
|
| | | | 0.09% | | |
Discount factor
|
| | | | 99.98% | | |
Probability of Business Combination
|
| | | | 90.00% | | |
Fair value of forward purchase agreement liability (asset)
|
| | | $ | 484,643 | | |
|
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 | | |
|
Transfer of Public Warrants to Level 1 measurement
|
| | | | (12,895,010) | | |
|
Transfer of Private Placement Warrants to Level 2 measurement
|
| | | | (6,795,162) | | |
|
Change in fair value
|
| | | | 6,309,887 | | |
|
Fair value as of December 31, 2021
|
| | | $ | 484,643 | | |
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# | | | | |
23.6# | | | | |
99.1# | | | | |
99.2# | | | | |
99.3# | | | | |
99.4# | | | | |
99.5# | | | | |
99.6# | | | | |
107#
|
| | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ Danny Sheng Wu Yeung
Danny Sheng Wu Yeung
|
| | Director | | | March 4, 2022 | |
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. 7 of Form F-4 (File No. 333-260928) of our report dated March 4, 2022, 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 December 31, 2021 and for the period from February 2, 2021 (inception) through December 31, 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
March 4, 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
March 4, 2022