|
Cayman Islands
(State or Other Jurisdiction of Incorporation or Organization)
|
| |
3826
(Primary Standard Industrial Classification Code Number)
|
| |
Not Applicable
(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 |
|
| | | | | ii | | | |
| | | | | iii | | | |
| | | | | iv | | | |
| | | | | v | | | |
| | | | | 1 | | | |
| | | | | 12 | | | |
| | | | | 14 | | | |
| | | | | 62 | | | |
| | | | | 63 | | | |
| | | | | 75 | | | |
| | | | | 77 | | | |
| | | | | 78 | | | |
| | | | | 79 | | | |
| | | | | 80 | | | |
| | | | | 90 | | | |
| | | | | 131 | | | |
| | | | | 152 | | | |
| | | | | 162 | | | |
| | | | | 164 | | | |
| | | | | 167 | | | |
| | | | | 173 | | | |
| | | | | 179 | | | |
| | | | | 182 | | | |
| | | | | 189 | | | |
| | | | | 193 | | | |
| | | | | 194 | | | |
| | | | | 195 | | | |
| | | | | 196 | | | |
| | | | | 197 | | | |
| | | | | F-1 | | | |
| | | | | II-1 | | |
| | |
March 31,
2022 US$ |
| |
December 31,
2021 US$ |
| ||||||
Assets | | | | | | | | | | | | | |
Property, plant and equipment
|
| | | | 13,889,642 | | | | | | 13,037,192 | | |
Intangible assets
|
| | | | 23,866,729 | | | | | | 23,826,282 | | |
Goodwill
|
| | | | 3,841,604 | | | | | | 3,978,065 | | |
Deferred tax assets
|
| | | | 82,387 | | | | | | 79,702 | | |
Other non-current assets
|
| | | | 637,816 | | | | | | 693,548 | | |
Non-current assets
|
| | | | 42,318,178 | | | | | | 41,614,789 | | |
Inventories
|
| | | | 15,684,851 | | | | | | 6,829,226 | | |
Trade receivables
|
| | | | 59,248,964 | | | | | | 47,041,538 | | |
Deposits and prepayments
|
| | | | 7,735,135 | | | | | | 7,406,197 | | |
Other receivables
|
| | | | 427,419 | | | | | | 411,559 | | |
Amounts due from related companies
|
| | | | 9,670 | | | | | | 9,060 | | |
Financial assets at fair value through profit or loss
|
| | | | 9,906,000 | | | | | | 9,906,000 | | |
Cash and cash equivalents
|
| | | | 34,246,918 | | | | | | 35,288,952 | | |
Current assets
|
| | | | 127,258,957 | | | | | | 106,892,532 | | |
Total assets
|
| | | | 169,577,135 | | | | | | 148,507,321 | | |
Liabilities | | | | | | | | | | | | | |
Deferred tax liabilities
|
| | | | 740,057 | | | | | | 659,498 | | |
Preference shares liabilities
|
| | | | 517,102,888 | | | | | | 486,404,770 | | |
Lease liabilities
|
| | | | 3,242,210 | | | | | | 3,600,232 | | |
Non-current liabilities
|
| | | | 521,085,155 | | | | | | 490,664,500 | | |
Trade payables
|
| | | | 14,216,664 | | | | | | 9,979,726 | | |
Accrued expenses and other current liabilities
|
| | | | 31,374,348 | | | | | | 36,280,298 | | |
Contract liabilities
|
| | | | 11,548,746 | | | | | | 9,587,245 | | |
Lease liabilities
|
| | | | 1,503,240 | | | | | | 1,666,978 | | |
Bank loans
|
| | | | 12,076,364 | | | | | | — | | |
Tax payable
|
| | | | 2,807,049 | | | | | | 1,223,487 | | |
Current liabilities
|
| | | | 73,526,411 | | | | | | 58,737,734 | | |
Total liabilities
|
| | | | 594,611,566 | | | | | | 549,402,234 | | |
Equity | | | | | | | | | | | | | |
Share capital
|
| | | | 1,493 | | | | | | 1,493 | | |
Reserves
|
| | | | (424,950,903) | | | | | | (400,811,431) | | |
Total equity deficiency to equity shareholders of the Company
|
| | | | (424,949,410) | | | | | | (400,809,938) | | |
Non-controlling interests
|
| | | | (85,021) | | | | | | (84,975) | | |
Total equity deficiency
|
| | | | (425,034,431) | | | | | | (400,894,913) | | |
Total equity and liabilities
|
| | | | 169,577,135 | | | | | | 148,507,321 | | |
| | |
For the three months ended
|
| |||||||||||||||
| | |
March 31,
2022 US$ |
| |
December 31,
2021 US$ |
| |
March 31,
2021 US$ |
| |||||||||
Revenue
|
| | | | 92,044,049 | | | | | | 64,716,261 | | | | | | 57,454,154 | | |
Direct costs
|
| | | | (56,006,216) | | | | | | (40,950,808) | | | | | | (35,519,012) | | |
Gross profit
|
| | | | 36,037,833 | | | | | | 23,765,453 | | | | | | 21,935,142 | | |
Other income and other net (losses)/gains
|
| | | | (29,011) | | | | | | (60,357) | | | | | | 551,041 | | |
Share of loss of a joint venture
|
| | | | — | | | | | | — | | | | | | (120,873) | | |
Selling and distribution expenses
|
| | | | (5,283,146) | | | | | | (10,356,487) | | | | | | (2,354,496) | | |
Research and development expenses
|
| | | | (3,821,490) | | | | | | (5,459,872) | | | | | | (1,293,175) | | |
Administrative and other operating expenses
|
| | | | (27,454,847) | | | | | | (38,641,860) | | | | | | (7,661,198) | | |
(Loss)/profit from operations
|
| | | | (550,661) | | | | | | (30,753,123) | | | | | | 11,056,441 | | |
Finance costs
|
| | | | (2,491,796) | | | | | | (2,462,779) | | | | | | (35,087) | | |
Fair value loss on convertible securities
|
| | | | — | | | | | | — | | | | | | (7,266,092) | | |
Fair value loss on preference shares liabilities
|
| | | | (28,276,001) | | | | | | (53,513,591) | | | | | | — | | |
Fair value loss on financial assets at fair value through profit or loss
|
| | | | — | | | | | | (94,000) | | | | | | — | | |
Loss on disposal of a subsidiary
|
| | | | — | | | | | | (292,132) | | | | | | — | | |
(Loss)/profit before taxation
|
| | | | (31,318,458) | | | | | | (87,115,625) | | | | | | 3,755,262 | | |
Income tax (expense)/credit
|
| | | | (1,667,438) | | | | | | 1,372,620 | | | | | | (1,840,688) | | |
(Loss)/profit for the period
|
| | | | (32,985,896) | | | | | | (85,743,005) | | | | | | 1,914,574 | | |
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 a joint venture outside Hong Kong
|
| | | | (530,738) | | | | | | 1,266,712 | | | | | | (3,275) | | |
Total comprehensive income for the period
|
| | | | (33,516,634) | | | | | | (84,476,293) | | | | | | 1,911,299 | | |
(Loss)/profit attributable to: | | | | | | | | | | | | | | | | | | | |
Equity shareholders of the Company
|
| | | | (32,985,850) | | | | | | (85,742,978) | | | | | | 1,917,019 | | |
Non-controlling interests
|
| | | | (46) | | | | | | (27) | | | | | | (2,445) | | |
| | | | | (32,985,896) | | | | | | (85,743,005) | | | | | | 1,914,574 | | |
Total comprehensive income attributable to: | | | | | | | | | | | | | | | | | | | |
Equity shareholders of the Company
|
| | | | (33,516,588) | | | | | | (84,476,266) | | | | | | 1,913,744 | | |
Non-controlling interests
|
| | | | (46) | | | | | | (27) | | | | | | (2,445) | | |
| | | | | (33,516,634) | | | | | | (84,476,293) | | | | | | 1,911,299 | | |
| | |
For the three months ended
|
| |||||||||||||||
| | |
March 31,
2022 US$ |
| |
December 31,
2021 US$ |
| |
March 31,
2021 US$ |
| |||||||||
(Loss)/earnings per share | | | | | | | | | | | | | | | | | | | |
Basic (loss)/earnings per share
|
| | | | (2.21) | | | | | | (5.87) | | | | | | 0.13 | | |
Diluted (loss)/earnings per share
|
| | | | (2.21) | | | | | | (5.87) | | | | | | 0.04 | | |
Weighted average number of common shares: | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 14,932,033 | | | | | | 14,596,997 | | | | | | 14,543,817 | | |
Diluted
|
| | | | 14,932,033 | | | | | | 14,596,997 | | | | | | 49,635,951 | | |
| | |
For the three months ended
|
| ||||||||||||||||||
| | |
March 31,
2022 US$ |
| |
December 31,
2021 US$ |
| |
March 31,
2021 US$ |
| | | | |||||||||
(Loss)/profit from operations under IFRS
|
| | | | (550,661) | | | | | | (30,753,123) | | | | | | 11,056,441 | | | | | |
Equity-settled share-based payment expenses
|
| | | | 9,377,115 | | | | | | 9,519,883 | | | | | | 246,697 | | | | | |
Depreciation and amortization
|
| | | | 2,155,295 | | | | | | 3,001,225 | | | | | | 1,127,825 | | | | | |
Other strategic financing, transactional
expense and non-operating expense |
| | | | 1,695,185 | | | | | | 12,286,488 | | | | | | 502,684 | | | | | |
Finance income, exchange gain or loss, net
|
| | | | 31,772 | | | | | | 44,793 | | | | | | (397,335) | | | | | |
Adjusted EBITDA (Non-IFRS)
|
| | | | 12,708,706 | | | | | | (5,900,734) | | | | | | 12,536,312 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
| | |
For the three months ended
|
| |||||||||||||||
| | |
March 31,
2022 US$ |
| |
December 31,
2021 US$ |
| |
March 31,
2021 US$ |
| |||||||||
Gross profit under IFRS
|
| | | | 36,037,833 | | | | | | 23,765,453 | | | | | | 21,935,142 | | |
Depreciation and amortization
|
| | | | 417,619 | | | | | | 380,264 | | | | | | 205,392 | | |
Adjusted gross profit (Non-IFRS)
|
| | | | 36,455,452 | | | | | | 24,145,717 | | | | | | 22,140,534 | | |
| | |
As of December 31, 2021
|
| |||||||||
| | |
Actual
|
| |
Pro forma
|
| ||||||
| | |
($ in thousands)
|
| |||||||||
Cash and cash equivalents
|
| | | $ | 35,289 | | | | | $ | 169,893 | | |
Total (deficit) equity:
|
| | | | (400,895) | | | | | | 219,703 | | |
Debt: | | | | | — | | | | | | — | | |
Total capitalization
|
| | | | (400,895) | | | | | $ | 219,703 | | |
| | |
Share Ownership in Prenetics Global Limited(1)
|
| |||||||||||||||||||||
| | |
Number of Class A
Ordinary Shares |
| |
%
|
| |
Number of Class B
Ordinary Shares |
| |
%
|
| ||||||||||||
Prenetics Shareholders
|
| | | | 71,804,039 | | | | | | 64.70% | | | | | | 9,713,864 | | | | | | 8.75% | | |
Artisan Public Shareholders(3)
|
| | | | 6,522,186 | | | | | | 5.88% | | | | | | — | | | | | | —% | | |
Sponsor and certain Artisan directors(2)(4)
|
| | | | 7,033,558 | | | | | | 6.33% | | | | | | — | | | | | | —% | | |
PIPE Investors(5)
|
| | | | 7,198,200 | | | | | | 6.49% | | | | | | — | | | | | | —% | | |
Forward Purchase Investors(2)(6)
|
| | | | 8,707,500 | | | | | | 7.85% | | | | | | — | | | | | | —% | | |
Pro forma Combined Company Ordinary Shares
|
| | | | 101,265,483 | | | | | | 91.25% | | | | | | 9,713,864 | | | | | | 8.75% | | |
| | |
Artisan
(U.S. GAAP, Historical) |
| |
Prenetics (IFRS,
Historical) |
| |
IFRS
Conversion and Presentation Alignment (Note 2) |
| | | | |
Transaction
Accounting Adjustments |
| | | | | | | |
Pro Forma
Combined |
| |||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Non-current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Property, plant and equipment
|
| | | $ | — | | | | | $ | 13,037 | | | | | $ | — | | | | | | | | $ | — | | | | | | | | | | | $ | 13,037 | | |
Intangible assets
|
| | | | — | | | | | | 23,826 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 23,826 | | |
Goodwill
|
| | | | — | | | | | | 3,978 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 3,978 | | |
Interest in a joint venture
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | — | | |
Deferred tax assets
|
| | | | — | | | | | | 80 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 80 | | |
Prepaid insurance – non-current
|
| | | | 187 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 187 | | |
Investments held in trust account
|
| | | | 339,381 | | | | | | — | | | | | | — | | | | | | | | | (339,381) | | | | |
|
D
|
| | | | | — | | |
Other non-current assets
|
| | | | — | | | | | | 694 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 694 | | |
Total non-current assets
|
| | | | 339,568 | | | | | | 41,615 | | | | | | — | | | | | | | | | (339,381) | | | | | | | | | | | | 41,802 | | |
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Inventories
|
| | | | — | | | | | | 6,829 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 6,829 | | |
Trade receivables
|
| | | | — | | | | | | 47,042 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 47,042 | | |
Deposits and prepayments
|
| | | | 508 | | | | | | 7,406 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 7,914 | | |
Other receivables
|
| | | | — | | | | | | 412 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 412 | | |
Amount due from a shareholder
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | — | | |
Amount due from a joint venture
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | — | | |
Amounts due from related
companies |
| | | | — | | | | | | 9 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 9 | | |
Financial assets at fair value through profit or loss
|
| | | | — | | | | | | 9,906 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 9,906 | | |
Cash and cash equivalents
|
| | | | 102 | | | | | | 35,289 | | | | | | — | | | | | | | | | 339,381 | | | | |
|
D
|
| | | | | 169,893 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | 55,800 | | | | |
|
E
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | 60,000 | | | | |
|
F
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | (21,735) | | | | |
|
G
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | (10,011) | | | | |
|
H
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | (288,933) | | | | |
|
K
|
| | | | | | | |
Total current assets
|
| | | | 610 | | | | | | 106,893 | | | | | | — | | | | | | | | | 134,502 | | | | | | | | | | | | 242,005 | | |
Total assets
|
| | | | 340,178 | | | | | | 148,508 | | | | | | — | | | | | | | | | (204,879) | | | | | | | | | | | | 283,807 | | |
LIABILITIES AND EQUITY (DEFICIT)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Warrant liabilities
|
| | | $ | 12,249 | | | | | $ | — | | | | | | — | | | | | | | | | 586 | | | | |
|
F
|
| | | | | 12,835 | | |
Derivative liability – forward purchase
agreement |
| | | | 485 | | | | | | — | | | | | | — | | | | | | | | | (485) | | | | |
|
F
|
| | | | | — | | |
Deferred underwriting fee payable
|
| | | | 11,877 | | | | | | — | | | | | | — | | | | | | | | | (11,877) | | | | |
|
H
|
| | | | | — | | |
| | |
Artisan
(U.S. GAAP, Historical) |
| |
Prenetics (IFRS,
Historical) |
| |
IFRS
Conversion and Presentation Alignment (Note 2) |
| | | | | | | |
Transaction
Accounting Adjustments |
| | | | | | | |
Pro Forma
Combined |
| |||||||||||||||
Preference shares liabilities
|
| | | | — | | | | | | 486,405 | | | | | | — | | | | | | | | | | | | (486,405) | | | | |
|
C
|
| | | | | — | | |
Deferred tax liabilities
|
| | | | — | | | | | | 660 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 660 | | |
Lease liabilities
|
| | | | — | | | | | | 3,600 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 3,600 | | |
Artisan ordinary shares subject to redemption
|
| | | | — | | | | | | — | | | | | | 339,342 | | | | |
|
A
|
| | | | | (339,342) | | | | |
|
J
|
| | | | | — | | |
Total non-current liabilities
|
| | | | 24,611 | | | | | | 490,665 | | | | | | 339,342 | | | | | | | | | | | | (837,523) | | | | | | | | | | | | 17,095 | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payables
|
| | | | 274 | | | | | | 9,980 | | | | | | — | | | | | | | | | | | | (270) | | | | |
|
G
|
| | | | | 9,984 | | |
Accrued offering costs
|
| | | | 13 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 13 | | |
Promissory note – related party
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
Due to related party
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
Accrued professional fees and other expenses
|
| | | | 2,912 | | | | | | — | | | | | | — | | | | | | | | | | | | (2,881) | | | | |
|
G
|
| | | | | 31 | | |
Accrued expenses – related party
|
| | | | 80 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 80 | | |
Accrued expenses and other current liabilities
|
| | | | — | | | | | | 36,280 | | | | | | — | | | | | | | | | | | | (11,857) | | | | |
|
G
|
| | | | | 24,423 | | |
Deferred consideration
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
Amounts due to shareholders
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
Contract liabilities
|
| | | | — | | | | | | 9,587 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 9,587 | | |
Lease liabilities
|
| | | | — | | | | | | 1,667 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 1,667 | | |
Convertible securities
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
Tax payable
|
| | | | — | | | | | | 1,224 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 1,224 | | |
Total current liabilities
|
| | | | 3,279 | | | | | | 58,738 | | | | | | — | | | | | | | | | | | | (15,008) | | | | | | | | | | | | 47,009 | | |
Total liabilities
|
| | | | 27,890 | | | | | | 549,403 | | | | | | 339,342 | | | | | | | | | | | | (852,531) | | | | | | | | | | | | 64,104 | | |
Ordinary shares subject to possible redemption
|
| | | | 339,342 | | | | | | — | | | | | | (339,342) | | | | | | A | | | | | | — | | | | | | | | | | | | — | | |
Equity (deficit): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Artisan Preference shares
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
Artisan Class A ordinary shares
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 3 | | | | |
|
J
|
| | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (3) | | | | |
|
K
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1 | | | | |
|
M
|
| | | | | | | |
| | | | | | | | | | | | | | | | | — | | | | | | | | | | | | (1) | | | | |
|
N
|
| | | | | | | |
Artisan Class B ordinary shares
|
| | | | 1 | | | | | | — | | | | | | — | | | | | | | | | | | | (1) | | | | |
|
M
|
| | | | | — | | |
Share premium
|
| | | | — | | | | | | 1 | | | | | | — | | | | | | | | | | | | 114,054 | | | | |
|
C
|
| | | | | 404,858 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55,799 | | | | |
|
E
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59,898 | | | | |
|
F
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (5,859) | | | | |
|
G
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,774 | | | | |
|
I
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 339,339 | | | | |
|
J
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (8) | | | | |
|
O
|
| | | | | | | |
| | |
Artisan
(U.S. GAAP, Historical) |
| |
Prenetics (IFRS,
Historical) |
| |
IFRS
Conversion and Presentation Alignment (Note 2) |
| | | | | | | |
Transaction
Accounting Adjustments |
| | | | | | | |
Pro Forma
Combined |
| |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 128,790 | | | | |
|
P
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (288,930) | | | | |
|
K
|
| | | | | | | |
PubCo Class A ordinary shares
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 1 | | | | |
|
E
|
| | | | | 10 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1 | | | | |
|
F
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1 | | | | |
|
N
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7 | | | | |
|
O
|
| | | | | | | |
PubCo Class B ordinary shares
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 1 | | | | |
|
O
|
| | | | | 1 | | |
Reserves
|
| | | | — | | | | | | (400,811) | | | | | | 24 | | | | |
|
B
|
| | | | | 372,351 | | | | |
|
C
|
| | | | | (185,081) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (868) | | | | |
|
G
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,866 | | | | |
|
H
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,774) | | | | |
|
I
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (27,079) | | | | |
|
L
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (128,790) | | | | |
|
P
|
| | | | | | | |
Additional paid-in capital
|
| | | | 24 | | | | | | — | | | | | | (24) | | | | |
|
B
|
| | | | | — | | | | | | | | | | | | — | | |
Accumulated deficit
|
| | | | (27,079) | | | | | | — | | | | | | — | | | | | | | | | | | | 27,079 | | | | |
|
L
|
| | | | | — | | |
Prenetics non-controlling interests
|
| | | | — | | | | | | (85) | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | (85) | | |
Total equity (deficit)
|
| | | | (27,054) | | | | | | (400,895) | | | | | | — | | | | | | | | | | | | 647,652 | | | | | | | | | | | | 219,703 | | |
Total liabilities and equity
(deficit) |
| | | $ | 340,178 | | | | | $ | 148,508 | | | | | $ | — | | | | | | | | | | | $ | (204,879) | | | | | | | | | | | $ | 283,807 | | |
|
| | |
For the
Period from February 2, 2021 (Inception) Through December 31, 2021 |
| |
Year
Ended December 31, 2021 |
| |
IFRS
Conversion and Presentation Alignment (Note 2) |
| |
Transaction
Accounting Adjustments |
| | | | | | | |
For the
Year Ended December 31, 2021 |
| |||||||||||||||
| | |
Artisan
(U.S. GAAP, Historical) |
| |
Prenetics
(IFRS, Historical) |
| | | | | | | |
Pro Forma
Combined |
| |||||||||||||||||||||
Revenue
|
| | | $ | — | | | | | $ | 275,853 | | | | | $ | — | | | | | $ | — | | | | | | | | | | | $ | 275,853 | | |
Direct costs
|
| | | | — | | | | | | (169,722) | | | | | | — | | | | | | — | | | | | | | | | | | | (169,722) | | |
Gross profit
|
| | | | — | | | | | | 106,131 | | | | | | — | | | | | | — | | | | | | | | | | | | 106,131 | | |
Other income and other net losses
|
| | | | — | | | | | | 139 | | | | | | — | | | | | | — | | | | | | | | | | | | 139 | | |
Share of loss of a joint venture
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Selling and distribution expenses
|
| | | | — | | | | | | (21,932) | | | | | | — | | | | | | (23) | | | | |
|
DD
|
| | | | | (21,955) | | |
Research and development
expenses |
| | | | — | | | | | | (10,564) | | | | | | — | | | | | | (19,498) | | | | |
|
DD
|
| | | | | (30,062) | | |
Administrative and other operating expenses
|
| | | | — | | | | | | (83,991) | | | | | | — | | | | | | (868) | | | | |
|
AA
|
| | | | | (217,367) | | |
| | | | | | | | | | | | | | | | | | | | | | | (3,718) | | | | |
|
DD
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (128,790) | | | | |
|
EE
|
| | | | | | | |
Professional fees and other
expenses |
| | | | (3,943) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (3,943) | | |
(Loss) income from operations
|
| | | | (3,943) | | | | | | (10,217) | | | | | | — | | | | | | (152,897) | | | | | | | | | | | | (167,057) | | |
Expensed offering costs
|
| | | | (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 | | |
Dividend income on investments held
in Trust Account |
| | | | 4 | | | | | | — | | | | | | — | | | | | | (4) | | | | |
|
BB
|
| | | | | — | | |
Finance costs
|
| | | | — | | | | | | (5,238) | | | | | | — | | | | | | 5,010 | | | | |
|
GG
|
| | | | | (228) | | |
Fair value loss on convertible securities
|
| | | | — | | | | | | (29,055) | | | | | | — | | | | | | 29,055 | | | | |
|
CC
|
| | | | | — | | |
Fair value loss on preference share liabilities
|
| | | | — | | | | | | (125,399) | | | | | | — | | | | | | 125,399 | | | | |
|
GG
|
| | | | | — | | |
Fair value loss on financial assets at fair value through profit or loss
|
| | | | — | | | | | | (94) | | | | | | — | | | | | | — | | | | | | | | | | | | (94) | | |
Write-off on amount due from shareholder
|
| | | | — | | | | | | (106) | | | | | | — | | | | | | — | | | | | | | | | | | | (106) | | |
Gain on bargain purchase
|
| | | | — | | | | | | 117 | | | | | | — | | | | | | — | | | | | | | | | | | | 117 | | |
Loss on disposal of a subsidiary
|
| | | | — | | | | | | (292) | | | | | | — | | | | | | — | | | | | | | | | | | | (292) | | |
Loss before taxation
|
| | | | (3,307) | | | | | | (170,284) | | | | | | — | | | | | | 7,403 | | | | | | | | | | | | (166,188) | | |
Income tax expense
|
| | | | — | | | | | | (3,733) | | | | | | — | | | | | | — | | | | | | | | | | | | (3,733) | | |
Loss for the period
|
| | | | (3,307) | | | | | | (174,017) | | | | | | — | | | | | | 7,403 | | | | | | | | | | | | (169,921) | | |
| | |
For the
Period from February 2, 2021 (Inception) Through December 31, 2021 |
| |
Year
Ended December 31, 2021 |
| |
IFRS
Conversion and Presentation Alignment (Note 2) |
| |
Transaction
Accounting Adjustments |
| | | | |
For the
Year Ended December 31, 2021 |
| |||||||||||||||
| | |
Artisan
(U.S. GAAP, Historical) |
| |
Prenetics
(IFRS, Historical) |
| | | | |
Pro Forma
Combined |
| |||||||||||||||||||||
Other comprehensive income (loss) for the period
|
| | | | — | | | | | | 260 | | | | | | — | | | | | | — | | | | | | | | | 260 | | |
Total comprehensive loss for the
period |
| | | $ | (3,307) | | | | | $ | (173,757) | | | | | $ | — | | | | | $ | 7,403 | | | | | | | | $ | (169,661) | | |
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
|
| | | | | | | | | | 14,596,997 | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted loss per share
|
| | | | | | | | | $ | (11.92) | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding, Class A Ordinary Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101,265,483 | | |
Basic and diluted net loss per share, Class A Ordinary Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (1.53) | | |
Basic and diluted weighted average shares outstanding, Class B Ordinary Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9,713,864 | | |
Basic and diluted net loss per share, Class B Ordinary Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (1.53) | | |
| | |
Shares
|
| |
(in 000s)
|
| ||||||
Artisan Public Shareholders
|
| | | | 6,522,186 | | | | | | | | |
Sponsor and certain Artisan directors
|
| | | | 7,033,558 | | | | | | | | |
Forward Purchase Investors
|
| | | | 967,500 | | | | | | | | |
Total PubCo Securities to be issued to Artisan shareholders
|
| | | | 14,523,244 | | | | | | | | |
Market value per share at May 18, 2022
|
| | | $ | 10.05 | | | | | | | | |
Fair value of shares issued
|
| | | | | | | | | $ | 145,959 | | |
Artisan Public Warrants
|
| | | | 11,311,386 | | | | | | | | |
Artisan Private Warrants
|
| | | | 4,541,007 | | | | | | | | |
Total Warrants to be issued to Artisan Warrant holders(1)
|
| | | | 15,852,393 | | | | | | | | |
Market value per Public Warrant
|
| | | $ | 0.39 | | | | | | | | |
Fair Value per Private Warrant
|
| | | $ | 0.39 | | | | | | | | |
Fair value of warrants issued
|
| | | | | | | | | $ | 6,187 | | |
Fair value of shares and warrants issued in consideration for combination
|
| | | | | | | | | $ | 152,146 | | |
Net assets of Artisan as of May 18, 2022
|
| | | | | | | | | $ | 23,355 | | |
Difference – being IFRS 2 charge for listing services
|
| | | | | | | | | $ | 128,791 | | |
| | |
For the Year Ended December 31, 2021
|
| |||||||||
| | |
Class A Shares
|
| |
Class B Shares
|
| ||||||
Net loss allocated to each class
|
| | | $ | (155,048) | | | | | $ | (14,873) | | |
Weighted average ordinary shares outstanding – basic and diluted
|
| | | | 101,265,483 | | | | | | 9,713,864 | | |
Net loss per share – basic and diluted
|
| | | $ | (1.53) | | | | | $ | (1.53) | | |
Excluded securities:(1) | | | | | | | | | | | | | |
Shares underlying Public Warrants(4)
|
| | | | 14,591,687 | | | | | | — | | |
Shares underlying Private Placement Warrants(2)(4)
|
| | | | 7,792,898 | | | | | | — | | |
The Company’s RSUs
|
| | | | 9,860,076 | | | | | | 19,991,423 | | |
Shares issuable pursuant to exchange loan notes(3)
|
| | | | 1,578,562 | | | | | | — | | |
| | |
For the Years Ended
December 31, |
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Selected Statement of Profit or Loss and Other Comprehensive Income Data:
|
| | | | | | | | | | | | | | | | | | |
Revenue
|
| | | $ | 275,852,753 | | | | | $ | 65,179,515 | | | | | $ | 9,233,089 | | |
Operating expenses
|
| | | | (286,070,281) | | | | | | (66,174,641) | | | | | | (30,036,374) | | |
Loss from operations
|
| | | | (10,217,528) | | | | | | (995,126) | | | | | | (20,803,285) | | |
Finance costs
|
| | | | (5,238,030) | | | | | | (59,567) | | | | | | (69,390) | | |
Fair value loss on convertible securities
|
| | | | (29,054,669) | | | | | | (2,846,750) | | | | | | — | | |
Fair value loss on preference shares liabilities
|
| | | | (125,398,798) | | | | | | — | | | | | | — | | |
Fair value loss on financial assets at fair value through profit or loss
|
| | | | (94,000) | | | | | | — | | | | | | — | | |
Write-off on amount due from a shareholder
|
| | | | (106,179) | | | | | | — | | | | | | — | | |
Gain on bargain purchase
|
| | | | 117,238 | | | | | | — | | | | | | — | | |
Loss on disposal of a subsidiary
|
| | | | (292,132) | | | | | | — | | | | | | — | | |
Loss before taxation
|
| | | | (170,284,098) | | | | | | (3,901,443) | | | | | | (20,872,675) | | |
Income tax (expense)/credit
|
| | | | (3,732,744) | | | | | | 1,937,558 | | | | | | 677,474 | | |
Loss for the year
|
| | | | (174,016,842) | | | | | | (1,963,885) | | | | | | (20,195,201) | | |
Loss attributable to:
|
| | | | | | | | | | | | | | | | | | |
Equity shareholders of Prenetics
|
| | | | (174,009,273) | | | | | | (1,939,689) | | | | | | (20,141,991) | | |
Non-controlling interests
|
| | | | (7,569) | | | | | | (24,196) | | | | | | (53,210) | | |
Loss for the year
|
| | | | (174,016,842) | | | | | | (1,963,885) | | | | | | (20,195,201) | | |
Weighted average number of ordinary shares for the purpose of basic loss per share
|
| | | | 14,596,997 | | | | | | 13,176,752 | | | | | | 12,891,569 | | |
Weighted average number of ordinary shares for the purpose of diluted loss per share
|
| | | | 14,596,997 | | | | | | 13,176,752 | | | | | | 12,891,569 | | |
Basic loss per share
|
| | | $ | (11.92) | | | | | $ | (0.15) | | | | | $ | (1.56) | | |
Diluted loss per share
|
| | | $ | (11.92) | | | | | $ | (0.15) | | | | | $ | (1.56) | | |
| | |
As of December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Selected Statement of Financial Position Data: | | | | | | | | | | | | | |
Assets | | | | | | | | | | | | | |
Non-current assets
|
| | | $ | 41,614,789 | | | | | | 34,926,561 | | |
Current assets
|
| | | | 106,892,532 | | | | | | 43,956,750 | | |
Total assets
|
| | | | 148,507,321 | | | | | | 78,883,311 | | |
Liabilities | | | | | | | | | | | | | |
Preferred shares classified as non-current liabilities
|
| | | | 486,404,770 | | | | | | — | | |
Other non-current liabilities
|
| | | | 4,259,730 | | | | | | 804,574 | | |
Current liabilities
|
| | | | 58,737,734 | | | | | | 47,071,730 | | |
Total liabilities
|
| | | | 549,402,234 | | | | | | 47,876,304 | | |
Equity | | | | | | | | | | | | | |
Total (equity deficiency)/equity attributable to equity shareholders of Prenetics
|
| | | | (400,809,938) | | | | | | 31,084,413 | | |
Non-controlling interests
|
| | | | (84,975) | | | | | | (77,406) | | |
Total (equity deficiency)/equity
|
| | | | (400,894,913) | | | | | | 31,007,007 | | |
Total equity and liabilities
|
| | | | 148,507,321 | | | | | | 78,883,311 | | |
| | |
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 | | |
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% | | |
| | |
Year Ended December 31, 2021
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
($ in thousands)
|
| |||||||||||||||
Prevention
|
| | | | 16,572 | | | | | | 14,265 | | | | | | 9,233 | | |
Diagnostics
|
| | | | 259,281 | | | | | | 50,915 | | | | | | — | | |
Total Revenue
|
| | | | 275,853 | | | | | | 65,180 | | | | | | 9,233 | | |
| | |
Year Ended December 31, 2021
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
($ in thousands)
|
| |||||||||||||||
Hong Kong
|
| | | | 124,927 | | | | | | 35,412 | | | | | | 4,156 | | |
United Kingdom
|
| | | | 150,926 | | | | | | 29,768 | | | | | | 5,077 | | |
Total Revenue
|
| | | | 275,853 | | | | | | 65,180 | | | | | | 9,233 | | |
| | |
Year Ended December 31, 2021
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
($ in thousands)
|
| |||||||||||||||
Revenue
|
| | | | 275,853 | | | | | | 65,180 | | | | | | 9,233 | | |
Direct costs
|
| | | | (169,722) | | | | | | (38,835) | | | | | | (6,518) | | |
Gross profit
|
| | | | 106,131 | | | | | | 26,345 | | | | | | 2,715 | | |
Other income and other net gains/(losses)
|
| | | | 139 | | | | | | (315) | | | | | | 3 | | |
Share of loss of a joint venture
|
| | | | — | | | | | | (1,133) | | | | | | (2,576) | | |
Selling and distribution expenses
|
| | | | (21,932) | | | | | | (6,493) | | | | | | (4,770) | | |
Research and development expenses
|
| | | | (10,564) | | | | | | (2,782) | | | | | | (2,990) | | |
Administrative and other operating expenses
|
| | | | (83,991) | | | | | | (16,617) | | | | | | (13,185) | | |
Loss from operations
|
| | | | (10,217) | | | | | | (995) | | | | | | (20,803) | | |
Finance costs
|
| | | | (5,238) | | | | | | (60) | | | | | | (69) | | |
Fair value loss on convertible securities
|
| | | | (29,055) | | | | | | (2,847) | | | | | | — | | |
Fair value loss on preference shares liabilities
|
| | | | (125,399) | | | | | | — | | | | | | — | | |
Fair value loss on financial assets at fair value through profit or loss
|
| | | | (94) | | | | | | — | | | | | | — | | |
Write-off on amount due from a shareholder
|
| | | | (106) | | | | | | — | | | | | | — | | |
Gain on bargain purchase
|
| | | | 117 | | | | | | — | | | | | | — | | |
Loss on disposal of a subsidiary
|
| | | | (292) | | | | | | — | | | | | | — | | |
Loss before taxation
|
| | | | (170,284) | | | | | | (3,901) | | | | | | (20,872) | | |
Income tax (expense)/credit
|
| | | | (3,733) | | | | | | 1,938 | | | | | | 677 | | |
Loss for the year
|
| | | | (174,017) | | | | | | (1,964) | | | | | | (20,195) | | |
Other comprehensive income for the year
|
| | | | 260 | | | | | | 1,581 | | | | | | 154 | | |
Total comprehensive income for the year
|
| | | | (173,757) | | | | | | (383) | | | | | | (20,041) | | |
| | |
Year Ended December 31
|
| |||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
$Change
|
| |
% Change
|
| ||||||||||||
| | |
($ in thousands, unless otherwise stated)
|
| |||||||||||||||||||||
Prevention
|
| | | | 16,572 | | | | | | 14,265 | | | | | | 2,307 | | | | | | 16% | | |
Diagnostics
|
| | | | 259,281 | | | | | | 50,915 | | | | | | 208,366 | | | | | | 409% | | |
Total Revenue
|
| | | | 275,853 | | | | | | 65,180 | | | | | | 210,673 | | | | | | 323% | | |
| | |
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% | | |
| | |
Year Ended December 31, 2021
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
($ in thousands)
|
| |||||||||||||||
Net cash transferred from Prenetics HK to UK subsidiaries
|
| | | | 5,600 | | | | | | 4,150 | | | | | | 4,221 | | |
Net cash transferred from Prenetics HK to India subsidiary
|
| | | | 553 | | | | | | 235 | | | | | | 183 | | |
Net cash transferred from Prenetics HK to Singapore subsidiary
|
| | | | — | | | | | | 433 | | | | | | 535 | | |
| | |
Year Ended December 31, 2021
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
($ in thousands)
|
| |||||||||||||||
Net cash generated from/ (used in) operating activities
|
| | | | 13,416 | | | | | | (2,880) | | | | | | (1,883) | | |
Net cash used in investing activities
|
| | | | (22,022) | | | | | | (5,975) | | | | | | (4,598) | | |
Net cash generated from/ (used in) financing activities
|
| | | | 29,312 | | | | | | 11,843 | | | | | | (569) | | |
| | |
For the year ended
December 31, 2021 |
|
Fair value at measurement date
|
| |
$13.89 – $18.91
|
|
Share price
|
| |
$13.89 – $18.91
|
|
Exercise price
|
| |
$0.01
|
|
Expected volatility
|
| |
41.03% – 44.26%
|
|
Expected option life
|
| |
1 year
|
|
Expected dividends
|
| |
0%
|
|
Risk-free interest rate
|
| |
1% – 1.13%
|
|
Likelihood of achieving a redemption event
|
| |
5%
|
|
Likelihood of achieving a liquidity event
|
| |
5%
|
|
Name
|
| |
Age
|
| |
Position/Title
|
|
Yeung Danny Sheng Wu | | |
43
|
| | Director, Chairperson and Chief Executive Officer | |
Cheng Yin Pan (Ben) | | |
34
|
| | Director | |
Dr. Cui Zhanfeng | | |
59
|
| | Director | |
Woo Ian Ying | | |
49
|
| | Independent Director | |
Chiu Wing Kwan Winnie | | |
41
|
| | Independent 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 | |
Name
|
| |
Number of Prenetics
Ordinary Shares Underlying RSUs |
| |
Date of Grant
|
| |||
Yeung Danny Sheng Wu
|
| | | | 4,826,981 | | | |
November 1, 2014
|
|
| | | | | 8,518,747 | | | |
March 29, 2016
|
|
| | | | | 6,645,695 | | | |
June 30, 2021
|
|
| | | | | 518 | | | |
May 18, 2022
|
|
Dr. Tzang Chi Hung Lawrence
|
| | | | 1,930,792 | | | |
November 1, 2014
|
|
| | | | | 2,271,668 | | | |
March 29, 2016
|
|
| | | | | 518 | | | |
May 18, 2022
|
|
Avrom Boris Lasarow
|
| | | | 118,822 | | | |
April 2, 2018
|
|
| | | | | 566,073 | | | |
June 30, 2021
|
|
Lo Hoi Chun (Stephen)
|
| | | | * | | | |
July 5, 2018
|
|
| | | | | * | | | |
June 30 2020
|
|
| | | | | * | | | |
June 30, 2021
|
|
| | | | | * | | | |
May 18, 2022
|
|
Name
|
| |
Number of Prenetics
Ordinary Shares Underlying RSUs |
| |
Date of Grant
|
| |||
Dr. Senthil Sundaram
|
| | | | * | | | |
July 9, 2015
|
|
| | | | | * | | | |
March 1, 2016
|
|
| | | | | * | | | |
April 18, 2017
|
|
| | | | | * | | | |
May 18, 2022
|
|
Dr. Wong Yung Ho Peter
|
| | | | * | | | |
August 31, 2017
|
|
| | | | | * | | | |
June 30, 2019
|
|
| | | | | * | | | |
May 18, 2022
|
|
Dr. Ma Wu Po (Mike)
|
| | | | * | | | |
December 31, 2019
|
|
| | | | | * | | | |
May 18, 2022
|
|
| | |
Ordinary Shares Beneficially Owned
|
| |||||||||||||||||||||||||||
| | |
Class A
Ordinary Shares |
| |
Class B
Ordinary Shares |
| |
Total Ordinary
Shares |
| |
% of Total
Ordinary Shares |
| |
% of Voting
Power(2) |
| |||||||||||||||
Directors and Executive Officers(1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Yeung Danny Sheng Wu(3)
|
| | | | — | | | | | | 9,713,864 | | | | | | 9,713,864 | | | | | | 8.75% | | | | | | 65.74% | | |
Cheng Yin Pan (Ben)(4)
|
| | | | 12,791,457(7) | | | | | | — | | | | | | 12,791,457 | | | | | | 10.95% | | | | | | 2.35% | | |
Dr. Cui Zhanfeng
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | |
Woo Ian Ying
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Chiu Wing Kwan Winnie(5)
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | |
Dr. Tzang Chi Hung
Lawrence(6) |
| | | | 3,840,716 | | | | | | — | | | | | | 3,840,716 | | | | | | 3.46% | | | | | | 1.30% | | |
Avrom Boris Lasarow
|
| | | | 1,881,844 | | | | | | — | | | | | | 1,881,844 | | | | | | 1.70% | | | | | | 0.64% | | |
Lo Hoi Chun (Stephen)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Dr. Ong Shih-Chang (Frank)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Dr. Senthil Sundaram
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Dr. Wong Yung Ho Peter
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Dr. Ma Wu Po (Mike)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
All Directors and Executive Officers as a Group
|
| | | | 13,822,811 | | | | | | 9,713,864 | | | | | | 23,536,675 | | | | | | 21.21% | | | | | | 70.41% | | |
Principal Shareholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Prudential Hong Kong Limited
|
| | | | 12,660,138 | | | | | | — | | | | | | 12,660,138 | | | | | | 11.41% | | | | | | 4.28% | | |
Da Yeung Limited(3)
|
| | | | — | | | | | | 9,713,864 | | | | | | 9,713,864 | | | | | | 8.75% | | | | | | 65.74% | | |
Genetel Bioventures Limited
|
| | | | 9,206,785 | | | | | | — | | | | | | 9,206,785 | | | | | | 8.30% | | | | | | 3.12% | | |
Artisan LLC
|
| | | | 12,791,457(7) | | | | | | — | | | | | | 12,791,457 | | | | | | 10.95% | | | | | | 2.35% | | |
Aspex Master Fund
|
| | | | 6,697,249(8) | | | | | | — | | | | | | 6,697,249 | | | | | | 5.95% | | | | | | 1.76% | | |
| | |
Securities beneficially owned prior to
this offering |
| |
Securities to be sold in
this offering |
| |
Securities beneficially owned after this
offering |
| |||||||||||||||||||||||||||||||||||||||||||||||||||
Name of Selling Securityholder
|
| |
Ordinary
Shares |
| |
%(1)
|
| |
Warrants
|
| |
%(1)
|
| |
Ordinary
Shares |
| |
Warrants
|
| |
Ordinary
Shares(1)(2) |
| |
%(1)(2)
|
| |
Warrants(1)(2)
|
| |
%(1)(2)
|
| ||||||||||||||||||||||||||||||
Silverlight Capital Fund L.P.(3)
|
| | | | 3,870,000 | | | | | | 3.5% | | | | | | — | | | | | | — | | | | | | 3,870,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Lippo-Dragonstone Asia Star I Limited(4)
|
| | | | 3,225,000 | | | | | | 2.9% | | | | | | — | | | | | | — | | | | | | 3,225,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Xen One Limited(5)
|
| | | | 103,200 | | | | | | * | | | | | | — | | | | | | — | | | | | | 103,200 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Aspex Master Fund(6)
|
| | | | 5,192,250 | | | | | | 4.7% | | | | | | 1,166,666 | | | | |
|
(7)
|
| | | | | 3,870,000 | | | | | | 750,000 | | | | | | 1,322,250 | | | | | | 1.2% | | | | | | 416,666 | | | | |
|
(8)
|
| |
PAG Quantitative Strategies Trading Limited(9)
|
| | | | 4,353,750 | | | | | | 3.9% | | | | | | 750,000 | | | | |
|
(10)
|
| | | | | 3,870,000 | | | | | | 750,000 | | | | | | 483,750 | | | | | | * | | | | | | — | | | | | | — | | |
Woodbury Capital Management Limited(11)
|
| | | | 6,066,863 | | | | | | 5.5% | | | | | | 3,973,381 | | | | |
|
(12)
|
| | | | | 6,066,863 | | | | | | 3,973,381 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
M13 Capital Management Holdings Limited(13)
|
| | | | 866,695 | | | | | | * | | | | | | 567,626 | | | | |
|
(14)
|
| | | | | 866,695 | | | | | | 567,626 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Da Yeung Limited(15)
|
| | | | 9,713,864 | | | | | | 8.7% | | | | | | — | | | | | | — | | | | | | 9,713,864 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Avrom Boris Lasarow(16)
|
| | | | 1,881,844 | | | | | | 1.7% | | | | | | — | | | | | | — | | | | | | 1,881,844 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
For Excelsiors Limited(17)
|
| | | | 3,840,716 | | | | | | 3.4% | | | | | | — | | | | | | — | | | | | | 3,840,716 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Prudential Hong Kong Limited(18)
|
| | | | 12,660,138 | | | | | | 11.4% | | | | | | — | | | | | | — | | | | | | 12,660,138 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Genetel Bioventures Limited(19)
|
| | | | 9,206,785 | | | | | | 8.3% | | | | | | — | | | | | | — | | | | | | 9,206,785 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Cui Zhanfeng(20)
|
| | | | 789,282 | | | | | | * | | | | | | — | | | | | | — | | | | | | 789,282 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Lucky Rider Investments Limited(21)
|
| | | | 377,411 | | | | | | * | | | | | | — | | | | | | — | | | | | | 377,411 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
William Keller(22)
|
| | | | 25,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Mitch Garber(23)
|
| | | | 25,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Fan (Frank) Yu(24)
|
| | | | 25,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Sean O’Neill(25)
|
| | | | 25,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
SEC registration fee
|
| | | | 37,975.92 | | |
|
FINRA filing fee
|
| | | | * | | |
|
Legal fees and expenses
|
| | | | * | | |
|
Accountants’ fees and expenses
|
| | | | * | | |
|
Printing expenses
|
| | | | * | | |
|
Transfer agent fees and expenses
|
| | | | * | | |
|
Miscellaneous costs
|
| | | | * | | |
| Total | | | |
$
|
37,975.92
|
| |
| | |
Page
|
|
Audited Consolidated Financial Statements of Prenetics Group Limited and subsidiaries | | | | |
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
Audited Financial Statements of Artisan | | | | |
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | |
| | | | | |
Year ended December 31,
|
| |||||||||||||||
| | |
Note
|
| |
2021
$ |
| |
2020
$ |
| |
2019
$ |
| |||||||||
Revenue
|
| |
3(i), 4
|
| | | | 275,852,753 | | | | | | 65,179,515 | | | | | | 9,233,089 | | |
Direct costs
|
| | | | | | | (169,721,542) | | | | | | (38,834,696) | | | | | | (6,517,795) | | |
Gross profit
|
| | | | | | | 106,131,211 | | | | | | 26,344,819 | | | | | | 2,715,294 | | |
Other income and other net gains/(losses)
|
| |
5
|
| | | | 138,948 | | | | | | (315,404) | | | | | | 3,117 | | |
Share of loss of a joint venture
|
| | | | | | | — | | | | | | (1,133,321) | | | | | | (2,576,842) | | |
Selling and distribution expenses
|
| | | | | | | (21,932,322) | | | | | | (6,492,635) | | | | | | (4,769,971) | | |
Research and development expenses
|
| | | | | | | (10,563,952) | | | | | | (2,782,123) | | | | | | (2,989,758) | | |
Administrative and other operating expenses
|
| | | | | | | (83,991,413) | | | | | | (16,616,462) | | | | | | (13,185,125) | | |
Loss from operations
|
| | | | | | | (10,217,528) | | | | | | (995,126) | | | | | | (20,803,285) | | |
Finance costs
|
| |
6(a)
|
| | | | (5,238,030) | | | | | | (59,567) | | | | | | (69,390) | | |
Fair value loss on convertible securities
|
| |
25
|
| | | | (29,054,669) | | | | | | (2,846,750) | | | | | | — | | |
Fair value loss on preference shares liabilities
|
| |
26
|
| | | | (125,398,798) | | | | | | — | | | | | | — | | |
Fair value loss on financial assets at fair value through
profit or loss |
| |
19
|
| | | | (94,000) | | | | | | — | | | | | | — | | |
Write-off on amount due from a shareholder
|
| |
22
|
| | | | (106,179) | | | | | | — | | | | | | — | | |
Gain on bargain purchase
|
| |
31(b)
|
| | | | 117,238 | | | | | | — | | | | | | — | | |
Loss on disposal of a subsidiary
|
| |
13
|
| | | | (292,132) | | | | | | — | | | | | | — | | |
Loss before taxation
|
| |
6
|
| | | | (170,284,098) | | | | | | (3,901,443) | | | | | | (20,872,675) | | |
Income tax (expense)/credit
|
| |
7(a)
|
| | | | (3,732,744) | | | | | | 1,937,558 | | | | | | 677,474 | | |
Loss for the year
|
| | | | | | | (174,016,842) | | | | | | (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 a joint venture outside Hong Kong
|
| | | | | | | 260,112 | | | | | | 1,581,372 | | | | | | 154,055 | | |
Total comprehensive income for the year
|
| | | | | | | (173,756,730) | | | | | | (382,513) | | | | | | (20,041,146) | | |
Loss attributable to: | | | | | | | | | | | | | | | | | | | | | | |
Equity shareholders of the Company
|
| | | | | | | (174,009,273) | | | | | | (1,939,689) | | | | | | (20,141,991) | | |
Non-controlling interests
|
| | | | | | | (7,569) | | | | | | (24,196) | | | | | | (53,210) | | |
| | | | | | | | (174,016,842) | | | | | | (1,963,885) | | | | | | (20,195,201) | | |
Total comprehensive income attributable to: | | | | | | | | | | | | | | | | | | | | | | |
Equity shareholders of the Company
|
| | | | | | | (173,749,161) | | | | | | (358,317) | | | | | | (19,987,936) | | |
Non-controlling interests
|
| | | | | | | (7,569) | | | | | | (24,196) | | | | | | (53,210) | | |
| | | | | | | | (173,756,730) | | | | | | (382,513) | | | | | | (20,041,146) | | |
Loss per share | | | | | | | | | | | | | | | | | | | | | | |
Basic loss per share
|
| |
8
|
| | | | (11.92) | | | | | | (0.15) | | | | | | (1.56) | | |
Diluted loss per share
|
| |
8
|
| | | | (11.92) | | | | | | (0.15) | | | | | | (1.56) | | |
| | | | | |
December 31,
|
| |||||||||
| | |
Note
|
| |
2021
$ |
| |
2020
$ |
| ||||||
Assets | | | | | | | | | | | | | | | | |
Property, plant and equipment
|
| |
9
|
| | | | 13,037,192 | | | | | | 4,693,318 | | |
Intangible assets
|
| |
10
|
| | | | 23,826,282 | | | | | | 24,095,500 | | |
Goodwill
|
| |
11
|
| | | | 3,978,065 | | | | | | 3,993,007 | | |
Interest in a joint venture
|
| |
13
|
| | | | — | | | | | | — | | |
Deferred tax assets
|
| |
7(c)
|
| | | | 79,702 | | | | | | 1,951,154 | | |
Other non-current assets
|
| |
14
|
| | | | 693,548 | | | | | | 193,582 | | |
Non-current assets
|
| | | | | | | 41,614,789 | | | | | | 34,926,561 | | |
Inventories
|
| |
15
|
| | | | 6,829,226 | | | | | | 4,497,577 | | |
Trade receivables
|
| |
16
|
| | | | 47,041,538 | | | | | | 22,990,727 | | |
Deposits and prepayments
|
| |
16
|
| | | | 7,406,197 | | | | | | 892,790 | | |
Other receivables
|
| |
16
|
| | | | 411,559 | | | | | | 798,772 | | |
Amount due from a shareholder
|
| |
22
|
| | | | — | | | | | | 106,179 | | |
Amount due from a joint venture
|
| |
17
|
| | | | — | | | | | | 180,825 | | |
Amounts due from related companies
|
| |
31(a)
|
| | | | 9,060 | | | | | | — | | |
Financial assets at fair value through profit or loss
|
| |
19
|
| | | | 9,906,000 | | | | | | — | | |
Cash and cash equivalents
|
| |
18
|
| | | | 35,288,952 | | | | | | 14,489,880 | | |
Current assets
|
| | | | | | | 106,892,532 | | | | | | 43,956,750 | | |
Total assets
|
| | | | | | | 148,507,321 | | | | | | 78,883,311 | | |
Liabilities | | | | | | | | | | | | | | | | |
Deferred tax liabilities
|
| |
7(c)
|
| | | | 659,498 | | | | | | — | | |
Preference shares liabilities
|
| |
26
|
| | | | 486,404,770 | | | | | | — | | |
Lease liabilities
|
| |
24
|
| | | | 3,600,232 | | | | | | 804,574 | | |
Non-current liabilities
|
| | | | | | | 490,664,500 | | | | | | 804,574 | | |
Trade payables
|
| | | | | | | 9,979,726 | | | | | | 13,436,941 | | |
Accrued expenses and other current liabilities
|
| |
20
|
| | | | 36,280,298 | | | | | | 8,929,495 | | |
Deferred consideration
|
| |
21
|
| | | | — | | | | | | 1,304,588 | | |
Amounts due to shareholders
|
| |
22
|
| | | | — | | | | | | 133,314 | | |
Contract liabilities
|
| |
23
|
| | | | 9,587,245 | | | | | | 7,054,586 | | |
Lease liabilities
|
| |
24
|
| | | | 1,666,978 | | | | | | 865,283 | | |
Convertible securities
|
| |
25
|
| | | | — | | | | | | 15,346,113 | | |
Tax payable
|
| | | | | | | 1,223,487 | | | | | | 1,410 | | |
Current liabilities
|
| | | | | | | 58,737,734 | | | | | | 47,071,730 | | |
Total liabilities
|
| | | | | | | 549,402,234 | | | | | | 47,876,304 | | |
Equity
|
| |
27
|
| | | | | | | | | | | | |
Share capital
|
| | | | | | | 1,493 | | | | | | 53,240,604 | | |
Reserves
|
| | | | | | | (400,811,431) | | | | | | (22,156,191) | | |
Total (equity deficiency)/equity attributable to equity shareholders of
the Company |
| | | | | | | (400,809,938) | | | | | | 31,084,413 | | |
Non-controlling interests
|
| | | | | | | (84,975) | | | | | | (77,406) | | |
Total (equity deficiency)/equity
|
| | | | | | | (400,894,913) | | | | | | 31,007,007 | | |
Total equity and liabilities
|
| | | | | | | 148,507,321 | | | | | | 78,883,311 | | |
| | | | | |
Attributable to equity shareholders of the Company
|
| | | | | | | | | | | | | |||||||||||||||||||||||||||||||||
| | |
Note
|
| |
Share
capital $ |
| |
Translation
reserve (note 27(b)(ii)) $ |
| |
Other
reserve (note 27(b)(iii)) $ |
| |
Capital
reserve (note 27(b)(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
|
| |
28
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,910,562 | | | | | | — | | | | | | 3,910,562 | | | | | | — | | | | | | 3,910,562 | | |
Balance at December 31, 2019
|
| | | | | | | 45,691,346 | | | | | | (813,749) | | | | | | — | | | | | | 13,669,801 | | | | | | (41,641,482) | | | | | | 16,905,916 | | | | | | (53,210) | | | | | | 16,852,706 | | |
| | | | | |
Attributable to equity shareholders of the Company
|
| | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||
| | |
Note
|
| |
Share
capital $ |
| |
Share
premium (note 27(b)(iv)) $ |
| |
Translation
reserve (note 27(b)(ii)) $ |
| |
Other
reserve (note 27(b)(iii)) $ |
| |
Capital
reserve (note 27(b)(i)) $ |
| |
Accumulated
losses $ |
| |
Sub-total
$ |
| |
Non-
controlling interests $ |
| |
Total
$ |
| |||||||||||||||||||||||||||
Balance at January 1, 2020
|
| | | | | | | 45,691,346 | | | | | | — | | | | | | (813,749) | | | | | | — | | | | | | 13,669,801 | | | | | | (41,641,482) | | | | | | 16,905,916 | | | | | | (53,210) | | | | | | 16,852,706 | | |
Changes in equity for the 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
|
| |
28
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 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 |
| |
32
|
| | | | | | | | | | — | | | | | | — | | | | | | 12,870,723 | | | | | | — | | | | | | — | | | | | | 12,870,723 | | | | | | — | | | | | | 12,870,723 | | |
Shares issued upon
conversion of exchange loan notes |
| |
32
|
| | | | 7,549,258 | | | | | | — | | | | | | — | | | | | | (7,549,258) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Balance at December 31, 2020 and 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 year:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss for the year
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (174,009,273) | | | | | | (174,009,273) | | | | | | (7,569) | | | | | | (174,016,842) | | |
Other comprehensive income
|
| | | | | | | — | | | | | | — | | | | | | 260,112 | | | | | | — | | | | | | — | | | | | | — | | | | | | 260,112 | | | | | | — | | | | | | 260,112 | | |
Total comprehensive income
|
| | | | | | | — | | | | | | — | | | | | | 260,112 | | | | | | — | | | | | | — | | | | | | (174,009,273) | | | | | | (173,749,161) | | | | | | (7,569) | | | | | | (173,756,730) | | |
Equity-settled share-based transactions
|
| |
28
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 22,494,918 | | | | | | — | | | | | | 22,494,918 | | | | | | — | | | | | | 22,494,918 | | |
Vesting of shares under the Restricted Share Scheme
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,517 | | | | | | — | | | | | | 4,517 | | | | | | — | | | | | | 4,517 | | |
Reclassification to preference shares liabilities
|
| |
26
|
| | | | (37,890,771) | | | | | | — | | | | | | — | | | | | | (241,942,035) | | | | | | — | | | | | | — | | | | | | (279,832,806) | | | | | | — | | | | | | (279,832,806) | | |
Reclassification to share premium arising from the restructuring
|
| |
27(a)
|
| | | | (15,348,379) | | | | | | 15,348,379 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Shares issued upon
conversion of exchange loan notes |
| |
27(a)
|
| | | | 39 | | | | | | 1,777,990 | | | | | | — | | | | | | (1,778,029) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Fair value loss of convertible securities
|
| |
25
|
| | | | — | | | | | | — | | | | | | — | | | | | | (811,819) | | | | | | — | | | | | | — | | | | | | (811,819) | | | | | | — | | | | | | (811,819) | | |
Balance at December 31, 2021
|
| | | | | | | 1,493 | | | | | | 17,126,369 | | | | | | 1,027,735 | | | | | | (239,210,418) | | | | | | 37,835,327 | | | | | | (217,590,444) | | | | | | (400,809,938) | | | | | | (84,975) | | | | | | (400,894,913) | | |
| | | | | |
Year ended December 31,
|
| |||||||||||||||
| | |
Note
|
| |
2021
$ |
| |
2020
$ |
| |
2019
$ |
| |||||||||
Cash flows from operating activities | | | | | | | | | | | | | | | | | | | | | | |
Loss for the year
|
| | | | | | | (174,016,842) | | | | | | (1,963,885) | | | | | | (20,195,201) | | |
Adjustments for: | | | | | | | | | | | | | | | | | | | | | | |
Bank interest income
|
| |
5
|
| | | | (3,980) | | | | | | (8,043) | | | | | | (15,506) | | |
Depreciation
|
| |
6(c)
|
| | | | 4,288,115 | | | | | | 1,292,472 | | | | | | 1,124,072 | | |
Amortization of intangible assets
|
| |
6(c)
|
| | | | 3,058,527 | | | | | | 1,133,564 | | | | | | 1,110,516 | | |
Finance costs
|
| |
6(a)
|
| | | | 5,238,030 | | | | | | 59,567 | | | | | | 69,390 | | |
Fair value loss on convertible securities
|
| |
25
|
| | | | 29,054,669 | | | | | | 2,846,750 | | | | | | — | | |
Fair value loss on preference shares liabilities
|
| |
26
|
| | | | 125,398,798 | | | | | | — | | | | | | — | | |
Fair value loss on financial assets at fair value through
profit or loss |
| |
19
|
| | | | 94,000 | | | | | | — | | | | | | — | | |
Net exchange (gain)/ losses
|
| |
5
|
| | | | (285,025) | | | | | | 280,360 | | | | | | 52,534 | | |
Write-off on amount due from a shareholder
|
| | | | | | | 106,179 | | | | | | — | | | | | | — | | |
Gain on bargain purchase
|
| | | | | | | (117,238) | | | | | | — | | | | | | — | | |
Loss on disposal of a subsidiary
|
| | | | | | | 292,132 | | | | | | — | | | | | | — | | |
Impairment loss on interest in a joint venture
|
| |
5
|
| | | | — | | | | | | 570,704 | | | | | | — | | |
Impairment loss on amount due from a joint venture
|
| |
5
|
| | | | 176,227 | | | | | | — | | | | | | — | | |
(Gain)/loss on disposal of property, plant and equipment
|
| | | | | | | (39) | | | | | | 1,646 | | | | | | — | | |
Write-off on property, plant and equipment
|
| |
6(c)
|
| | | | 476,431 | | | | | | — | | | | | | — | | |
Share of loss of a joint venture
|
| | | | | | | — | | | | | | 1,133,321 | | | | | | 2,576,842 | | |
Equity-settled share-based payment expenses
|
| | | | | | | 22,494,918 | | | | | | 1,617,469 | | | | | | 3,910,562 | | |
Income tax expense/(credit)
|
| |
7(a)
|
| | | | 3,732,744 | | | | | | (1,937,558) | | | | | | (677,474) | | |
| | | | | | | | 19,987,646 | | | | | | 5,026,367 | | | | | | (12,044,265) | | |
Changes in: | | | | | | | | | | | | | | | | | | | | | | |
(Increase)/decrease in inventories
|
| | | | | | | (2,331,649) | | | | | | (3,745,228) | | | | | | 415,686 | | |
(Increase)/decrease in trade receivables
|
| | | | | | | (24,050,811) | | | | | | (20,090,387) | | | | | | 1,827,941 | | |
Increase in deposits and prepayments and other receivables
|
| | | | | | | (6,126,194) | | | | | | (1,093,451) | | | | | | (163,171) | | |
Decrease/(increase) in amount due from a joint venture
|
| | | | | | | — | | | | | | 18,862 | | | | | | (199,687) | | |
Increase in amounts due from related companies
|
| | | | | | | (9,060) | | | | | | — | | | | | | — | | |
Increase/(decrease) in other non-current assets
|
| | | | | | | (499,966) | | | | | | (32,577) | | | | | | 38,059 | | |
(Decrease)/increase in trade payables
|
| | | | | | | (3,457,215) | | | | | | 9,707,910 | | | | | | 1,714,170 | | |
Increase in accrued expenses and other current liabilities
|
| | | | | | | 27,350,803 | | | | | | 5,962,060 | | | | | | 2,758,152 | | |
Increase in contract liabilities
|
| | | | | | | 2,532,659 | | | | | | 1,485,582 | | | | | | 3,814,321 | | |
Cash from/(used in) operations
|
| | | | | | | 13,396,213 | | | | | | (2,760,862) | | | | | | (1,838,794) | | |
Income tax refund/(paid)
|
| | | | | | | 20,284 | | | | | | (118,849) | | | | | | (44,316) | | |
Net cash generated from/(used in) operating activities
|
| | | | | | | 13,416,497 | | | | | | (2,879,711) | | | | | | (1,883,110) | | |
| | | | | |
Year ended December 31,
|
| |||||||||||||||
| | |
Note
|
| |
2021
$ |
| |
2020
$ |
| |
2019
$ |
| |||||||||
Cash flows from investing activities | | | | | | | | | | | | | | | | | | | | | | |
Payment for purchase of property, plant and equipment
|
| | | | | | | (8,546,945) | | | | | | (2,862,902) | | | | | | (259,178) | | |
Proceeds from disposal of property, plant and equipment
|
| | | | | | | 713,523 | | | | | | 10,890 | | | | | | — | | |
Payment for purchase of intangible assets
|
| | | | | | | (2,865,315) | | | | | | (197,159) | | | | | | (114,680) | | |
Payment for purchase of financial assets at fair value through profit or loss
|
| |
19
|
| | | | (10,000,000) | | | | | | — | | | | | | — | | |
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 a joint venture
|
| | | | | | | — | | | | | | — | | | | | | (4,236,765) | | |
Proceeds from partial disposal of a subsidiary without
loss of control |
| | | | | | | — | | | | | | — | | | | | | 1 | | |
Settlement of deferred consideration
|
| | | | | | | (1,326,823) | | | | | | — | | | | | | — | | |
Interest received
|
| | | | | | | 3,980 | | | | | | 8,043 | | | | | | 15,506 | | |
Net cash used in investing activities
|
| | | | | | | (22,021,580) | | | | | | (5,974,843) | | | | | | (4,598,193) | | |
Cash flows from financing activities | | | | | | | | | | | | | | | | | | | | | | |
Capital element of lease rentals paid
|
| |
18(b)
|
| | | | (1,299,031) | | | | | | (610,926) | | | | | | (503,585) | | |
Interest element of lease rentals paid
|
| |
18(b)
|
| | | | (205,915) | | | | | | (49,400) | | | | | | (64,107) | | |
Interest paid
|
| | | | | | | (33) | | | | | | (654) | | | | | | (5,283) | | |
Proceeds from issuance of preference shares
|
| |
18(b)
|
| | | | 25,970,000 | | | | | | — | | | | | | — | | |
Proceeds from issuance of convertible securities
|
| |
18(b)
|
| | | | 4,980,718 | | | | | | 12,499,363 | | | | | | — | | |
(Decrease)/increase in amounts due to shareholders
|
| |
18(b)
|
| | | | (128,797) | | | | | | 4,477 | | | | | | 3,836 | | |
Net cash generated from/(used in) financing activities
|
| | | | | | | 29,316,942 | | | | | | 11,842,860 | | | | | | (569,139) | | |
Net increase/(decrease) in cash and cash equivalents
|
| | | | | | | 20,711,859 | | | | | | 2,988,306 | | | | | | (7,050,442) | | |
Cash and cash equivalents at the beginning of the year
|
| | | | | | | 14,489,880 | | | | | | 11,521,505 | | | | | | 18,781,873 | | |
Effect of foreign exchange rate changes
|
| | | | | | | 87,213 | | | | | | (19,931) | | | | | | (209,926) | | |
Cash and cash equivalents at the end of the year
|
| | | | | | | 35,288,952 | | | | | | 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 | |
| – Manufacturing equipment | | | 3 years | |
| – Website and mobile apps | | | 2 years | |
| – Trademark and technology | | | 10 – 20 years | |
| – Products development cost | | | 3 years | |
| | |
Prevention
$ |
| |
Diagnostics
$ |
| |
Unallocated
$ |
| |
Total
$ |
| ||||||||||||
2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue
|
| | | | 16,571,535 | | | | | | 259,281,218 | | | | | | — | | | | | | 275,852,753 | | |
Gross profit .
|
| | | | 7,546,593 | | | | | | 100,125,889 | | | | | | (1,541,271) | | | | | | 106,131,211 | | |
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 | | |
| | |
Year ended December 31,
|
| |||||||||||||||
| | |
2021
$ |
| |
2020
$ |
| |
2019
$ |
| |||||||||
Hong Kong
|
| | | | 124,926,420 | | | | | | 35,411,518 | | | | | | 4,155,830 | | |
United Kingdom
|
| | | | 150,926,333 | | | | | | 29,767,997 | | | | | | 5,077,259 | | |
Total revenue
|
| | | | 275,852,753 | | | | | | 65,179,515 | | | | | | 9,233,089 | | |
| | |
December 31,
|
| |||||||||||||||
| | |
2021
$ |
| |
2020
$ |
| |
2019
$ |
| |||||||||
Hong Kong
|
| | | | 10,993,322 | | | | | | 3,419,570 | | | | | | 2,219,826 | | |
United Kingdom
|
| | | | 30,334,739 | | | | | | 29,510,377 | | | | | | 10,115,781 | | |
Rest of the world
|
| | | | 207,026 | | | | | | 45,460 | | | | | | 60,718 | | |
Total non-current assets
|
| | | | 41,535,087 | | | | | | 32,975,407 | | | | | | 12,396,325 | | |
| | |
Year ended December 31,
|
| |||||||||||||||
| | |
2021
$ |
| |
2020
$ |
| |
2019
$ |
| |||||||||
Government subsidies (note)
|
| | | | 7,932 | | | | | | 513,860 | | | | | | — | | |
Bank interest income
|
| | | | 3,980 | | | | | | 8,043 | | | | | | 15,506 | | |
Net exchange gains/(losses)
|
| | | | 285,025 | | | | | | (280,360) | | | | | | (52,534) | | |
Impairment loss on interest in a joint venture (note 13(b))
|
| | | | — | | | | | | (570,704) | | | | | | — | | |
Impairment loss on amount due from a joint venture
|
| | | | (176,227) | | | | | | — | | | | | | — | | |
Sundry income
|
| | | | 18,238 | | | | | | 13,757 | | | | | | 40,145 | | |
| | | | | 138,948 | | | | | | (315,404) | | | | | | 3,117 | | |
| | |
Year ended December 31,
|
| |||||||||||||||
| | |
2021
$ |
| |
2020
$ |
| |
2019
$ |
| |||||||||
Interest expenses on lease liabilities (notes 9(a) and 18(b))
|
| | | | 205,915 | | | | | | 49,400 | | | | | | 64,107 | | |
Imputed interest on deferred consideration
|
| | | | 22,235 | | | | | | 9,513 | | | | | | — | | |
Changes in the carrying amount of preference shares liabilities (note 26)
|
| | | | 5,009,847 | | | | | | — | | | | | | — | | |
Other interest expenses
|
| | | | 33 | | | | | | 654 | | | | | | 5,283 | | |
| | | | | 5,238,030 | | | | | | 59,567 | | | | | | 69,390 | | |
| | |
Year ended December 31,
|
| |||||||||||||||
| | |
2021
$ |
| |
2020
$ |
| |
2019
$ |
| |||||||||
Salaries, wages and other benefits
|
| | | | 76,622,503 | | | | | | 16,019,896 | | | | | | 7,121,390 | | |
Contributions to defined contribution retirement plan
|
| | | | 562,427 | | | | | | 219,440 | | | | | | 192,241 | | |
Equity-settled share-based payment expenses
|
| | | | 22,141,614 | | | | | | 1,229,312 | | | | | | 2,515,276 | | |
| | | | | 99,326,544 | | | | | | 17,468,648 | | | | | | 9,828,907 | | |
| | |
Year ended December 31,
|
| |||||||||||||||
| | |
2021
$ |
| |
2020
$ |
| |
2019
$ |
| |||||||||
Cost of inventories (note 15)
|
| | | | 52,701,330 | | | | | | 10,412,753 | | | | | | 4,383,747 | | |
Depreciation charge (note 9) | | | | | | | | | | | | | | | | | | | |
– owned property, plant and equipment
|
| | | | 2,745,549 | | | | | | 708,637 | | | | | | 617,334 | | |
– right-of-use assets
|
| | | | 1,542,566 | | | | | | 583,835 | | | | | | 506,738 | | |
Amortization of intangible assets (note 10)
|
| | | | 3,058,527 | | | | | | 1,133,564 | | | | | | 1,110,516 | | |
Write-off on property, plant and equipment
|
| | | | 476,431 | | | | | | — | | | | | | — | | |
Auditor’s remuneration
|
| | | | 1,221,439 | | | | | | 566,553 | | | | | | 56,763 | | |
Miscellaneous laboratory charges
|
| | | | 13,953 | | | | | | 12,892 | | | | | | 15,529 | | |
| | |
Year ended December 31,
|
| |||||||||||||||
| | |
2021
$ |
| |
2020
$ |
| |
2019
$ |
| |||||||||
Current tax – Hong Kong Profits Tax | | | | | | | | | | | | | | | | | | | |
Provision for the year
|
| | | | 1,164,222 | | | | | | — | | | | | | 7,266 | | |
Current tax – Overseas | | | | | | | | | | | | | | | | | | | |
Provision for the year
|
| | | | 38,475 | | | | | | 19,671 | | | | | | — | | |
Deferred tax | | | | | | | | | | | | | | | | | | | |
Origination and reversal of temporary differences
|
| | | | 2,530,047 | | | | | | (1,957,229) | | | | | | (684,740) | | |
| | | | | 3,732,744 | | | | | | (1,937,558) | | | | | | (677,474) | | |
| | |
Year ended December 31,
|
| |||||||||||||||
| | |
2021
$ |
| |
2020
$ |
| |
2019
$ |
| |||||||||
Loss before taxation
|
| | | | (170,284,098) | | | | | | (3,901,443) | | | | | | (20,872,675) | | |
Notional tax on loss before taxation, calculated at the applicable
rate |
| | | | (6,622,976) | | | | | | (697,772) | | | | | | (3,588,281) | | |
Tax effect of non-deductible expenses
|
| | | | 11,587,117 | | | | | | 1,111,877 | | | | | | 1,278,412 | | |
Tax effect of non-taxable income
|
| | | | (1,008,915) | | | | | | (76,874) | | | | | | (40,806) | | |
Tax effect of temporary difference not recognized
|
| | | | | | | | | | 73,833 | | | | | | 90,448 | | |
Tax effect on utilization of previously unrecognized tax loss
|
| | | | (579,657) | | | | | | (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
|
| | | | 360,922 | | | | | | (1,957,229) | | | | | | (684,740) | | |
Others
|
| | | | (3,747) | | | | | | 2,306 | | | | | | — | | |
Actual tax expense/(credit)
|
| | | | 3,732,744 | | | | | | (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) | | |
At January 1, 2021
|
| | | | 364,745 | | | | | | (3,347,753) | | | | | | 1,031,854 | | | | | | (1,951,154) | | |
Charged to profit or loss
|
| | | | 906,775 | | | | | | 1,528,881 | | | | | | 94,391 | | | | | | 2,530,047 | | |
Exchange differences
|
| | | | (3,839) | | | | | | 9,710 | | | | | | (4,968) | | | | | | 903 | | |
At December 31, 2021
|
| | | | 1,267,681 | | | | | | (1,809,162) | | | | | | 1,121,277 | | | | | | 579,796 | | |
| | |
Year ended December 31,
|
| |||||||||||||||
| | |
2021
$ |
| |
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
|
| | | | (174,009,273) | | | | | | (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 |
| | | | 14,596,997 | | | | | | 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 $ |
| |
Manufacturing
equipment $ |
| |
Total
$ |
| ||||||||||||||||||||||||
Cost: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
At 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 and January 1, 2021
|
| | | | 3,401,069 | | | | | | 1,205,969 | | | | | | 98,033 | | | | | | 4,026,763 | | | | | | 587,652 | | | | | | 183,627 | | | | | | — | | | | | | 9,503,113 | | |
Additions
|
| | | | 5,370,122 | | | | | | 2,702,786 | | | | | | 23,885 | | | | | | 3,834,862 | | | | | | 406,613 | | | | | | 316,462 | | | | | | 1,262,337 | | | | | | 13,917,067 | | |
Additions through acquisition of a subsidiary
|
| | | | — | | | | | | — | | | | | | 26,511 | | | | | | 8,912 | | | | | | 34,769 | | | | | | — | | | | | | — | | | | | | 70,192 | | |
Disposals
|
| | | | (137,959) | | | | | | — | | | | | | — | | | | | | (702,458) | | | | | | (56,005) | | | | | | (40,411) | | | | | | — | | | | | | (936,833) | | |
Written off
|
| | | | — | | | | | | — | | | | | | (102,101) | | | | | | (1,570,248) | | | | | | (524,370) | | | | | | (2,679) | | | | | | (99,656) | | | | | | (2,299,054) | | |
Exchange differences
|
| | | | 199,969 | | | | | | (10,333) | | | | | | (6,354) | | | | | | (15,493) | | | | | | (9,116) | | | | | | (3,817) | | | | | | — | | | | | | 154,856 | | |
At December 31, 2021
|
| | | | 8,833,201 | | | | | | 3,898,422 | | | | | | 39,974 | | | | | | 5,582,338 | | | | | | 439,543 | | | | | | 453,182 | | | | | | 1,162,681 | | | | | | 20,409,341 | | |
Accumulated depreciation: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
At 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 and January 1, 2021
|
| | | | 1,857,471 | | | | | | 769,573 | | | | | | 70,865 | | | | | | 1,737,854 | | | | | | 364,695 | | | | | | 9,337 | | | | | | — | | | | | | 4,809,795 | | |
Charge for the year
|
| | | | 1,542,566 | | | | | | 693,032 | | | | | | 25,697 | | | | | | 1,544,258 | | | | | | 182,186 | | | | | | 123,192 | | | | | | 177,184 | | | | | | 4,288,115 | | |
Written back on disposals
|
| | | | (137,959) | | | | | | — | | | | | | — | | | | | | (39,020) | | | | | | (39,635) | | | | | | (6,735) | | | | | | — | | | | | | (223,349) | | |
Written off
|
| | | | — | | | | | | — | | | | | | (84,050) | | | | | | (1,196,444) | | | | | | (360,256) | | | | | | (850) | | | | | | (7,944) | | | | | | (1,649,544) | | |
Exchange differences
|
| | | | 256,698 | | | | | | (3,448) | | | | | | 5,414 | | | | | | (115,726) | | | | | | 5,494 | | | | | | (1,300) | | | | | | — | | | | | | 147,132 | | |
At December 31, 2021
|
| | | | 3,518,776 | | | | | | 1,459,157 | | | | | | 17,926 | | | | | | 1,930,922 | | | | | | 152,484 | | | | | | 123,644 | | | | | | 169,240 | | | | | | 7,372,149 | | |
Net book value: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
At December 31, 2021
|
| | | | 5,314,425 | | | | | | 2,439,265 | | | | | | 22,048 | | | | | | 3,651,416 | | | | | | 287,059 | | | | | | 329,538 | | | | | | 993,441 | | | | | | 13,037,192 | | |
At December 31, 2020
|
| | | | 1,543,598 | | | | | | 436,396 | | | | | | 27,168 | | | | | | 2,288,909 | | | | | | 222,957 | | | | | | 174,290 | | | | | | — | | | | | | 4,693,318 | | |
| | | | | | | | |
December 31,
|
| |||||||||
| | |
Note
|
| |
2021
$ |
| |
2020
$ |
| |||||||||
Properties leased for own use, carried at depreciated cost
|
| | | | (i) | | | | | | 5,261,372 | | | | | | 1,529,513 | | |
Office equipment, carried at depreciated cost
|
| | | | (ii) | | | | | | 53,053 | | | | | | 14,085 | | |
| | | | | | | | | | | 5,314,425 | | | | | | 1,543,598 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2021
$ |
| |
2020
$ |
| ||||||
Depreciation charge of right-of-use assets by class of underlying asset: | | | | | | | | | | | | | |
– Properties leased for own use
|
| | | | 1,535,333 | | | | | | 575,787 | | |
– Office equipment
|
| | | | 7,233 | | | | | | 8,048 | | |
| | | | | 1,542,566 | | | | | | 583,835 | | |
Interest on lease liabilities (note 6(a))
|
| | | | 205,915 | | | | | | 49,400 | | |
Expense relating to short-term leases or leases of low-value assets
|
| | | | 1,019,937 | | | | | | 429,691 | | |
| | |
Website and
mobile apps $ |
| |
Trademark and
technology $ |
| |
Products
development cost $ |
| |
Total
$ |
| ||||||||||||
Cost: | | | | | | | | | | | | | | | | | | | | | | | | | |
At January 1, 2020
|
| | | | 1,073,510 | | | | | | 7,238,370 | | | | | | — | | | | | | 8,311,880 | | |
Additions through acquisition of a subsidiary (note 32)
|
| | | | — | | | | | | 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 and January 1, 2021
|
| | | | 1,135,941 | | | | | | 26,092,571 | | | | | | 137,427 | | | | | | 27,365,939 | | |
Additions
|
| | | | 221,594 | | | | | | 124,267 | | | | | | 2,519,454 | | | | | | 2,865,315 | | |
Exchange differences
|
| | | | (6,482) | | | | | | (97,532) | | | | | | — | | | | | | (104,014) | | |
At December 31, 2021
|
| | | | 1,351,053 | | | | | | 26,119,306 | | | | | | 2,656,881 | | | | | | 30,127,240 | | |
| | |
Website and
mobile apps $ |
| |
Trademark and
technology $ |
| |
Products
development cost $ |
| |
Total
$ |
| ||||||||||||
Accumulated amortization: | | | | | | | | | | | | | | | | | | | | | | | | | |
At 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 and January 1, 2021
|
| | | | 1,044,221 | | | | | | 2,222,401 | | | | | | 3,817 | | | | | | 3,270,439 | | |
Charge for the year
|
| | | | 65,365 | | | | | | 2,503,477 | | | | | | 489,685 | | | | | | 3,058,527 | | |
Exchange differences
|
| | | | (94) | | | | | | (27,914) | | | | | | — | | | | | | (28,008) | | |
At December 31, 2021
|
| | | | 1,109,492 | | | | | | 4,697,964 | | | | | | 493,502 | | | | | | 6,300,958 | | |
Net book value: | | | | | | | | | | | | | | | | | | | | | | | | | |
At December 31, 2021
|
| | | | 241,561 | | | | | | 21,421,342 | | | | | | 2,163,379 | | | | | | 23,826,282 | | |
At December 31, 2020
|
| | | | 91,720 | | | | | | 23,870,170 | | | | | | 133,610 | | | | | | 24,095,500 | | |
| | |
$
|
| |||
At January 1, 2020
|
| | | | 3,854,199 | | |
Exchange differences
|
| | | | 138,808 | | |
At December 31, 2020 and January 1, 2021
|
| | | | 3,993,007 | | |
Exchange differences
|
| | | | (14,942) | | |
At December 31, 2021
|
| | | | 3,978,065 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
$ |
| |
2020
$ |
| ||||||
Prevention EMEA within the Prevention segment
|
| | | | 855,284 | | | | | | 858,497 | | |
Diagnostics EMEA within the Diagnostics segment
|
| | | | 3,122,781 | | | | | | 3,134,510 | | |
| | | | | 3,978,065 | | | | | | 3,993,007 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
CGU Prevention EMEA | | | | | | | | | | | | | |
Pre-tax discount rate
|
| | | | 16.0% | | | | | | 16.9% | | |
Terminal value growth rate
|
| | | | 3.0% | | | | | | 3.0% | | |
Average revenue growth rate
|
| | | | 24.4% | | | | | | 28.6% | | |
CGU Diagnostics EMEA | | | | | | | | | | | | | |
Pre-tax discount rate
|
| | | | 13.7% | | | | | | 16.9% | | |
Terminal value growth rate
|
| | | | 3.0% | | | | | | 3.0% | | |
Average revenue growth rate
|
| | | | 18.4% | | | | | | 20.1% | | |
Name of company
|
| |
Place of
incorporation and business |
| |
Particulars of
issued and paid up capital/registered capital |
| |
Group’s
effective interest |
| |
Held
by a subsidiary |
| |
Principal activity
|
|
Prenetics Pte. Ltd. | | |
Singapore
|
| | SGD10 | | | 100% | | | 100% | | |
Provision of services to Group companies
|
|
Prenetics EMEA 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 32) | | |
United Kingdom
|
| | GBP1 | | | 100% | | | 100% | | |
Genetic and diagnostic health testing and R&D services
|
|
| | |
December 31,
|
| |||||||||
| | |
2021
$ |
| |
2020
$ |
| ||||||
Share of net assets of a joint venture (note (a))
|
| | | | — | | | | | | 570,704 | | |
Less: Provision for impairment (note (b))
|
| | | | — | | | | | | (570,704) | | |
| | | | | — | | | | | | — | | |
Name of joint venture
|
| |
Form of
business structure |
| |
Place of
incorporation and business |
| |
Particulars
of registered capital |
| |
Group’s
effective interest |
| |
Held
by a subsidiary |
| |
Principal
activity |
|
Beijing CircleDNA Gene Technology Co., Ltd*
|
| |
Incorporated
|
| |
Beijing, the PRC
|
| |
RMB65,000,000
|
| |
44.07%
|
| |
45%
|
| |
Genetic testing
|
|
| | |
December 31,
|
| |||||||||
| | |
2021
$ |
| |
2020
$ |
| ||||||
Gross amounts of Beijing CGT | | | | | | | | | | | | | |
Current assets
|
| | | | — | | | | | | 1,544,034 | | |
Non-current assets
|
| | | | — | | | | | | 52,962 | | |
Current liabilities
|
| | | | — | | | | | | (328,765) | | |
Equity
|
| | | | — | | | | | | 1,268,231 | | |
Included in the above assets and liabilities: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | — | | | | | | 1,164,683 | | |
Current financial liabilities (excluding trade and other payables and provisions)
|
| | | | — | | | | | | 109,814 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2021**
$ |
| |
2020
$ |
| ||||||
Revenue
|
| | | | 191,094 | | | | | | 608,086 | | |
Loss for the year
|
| | | | (805,639) | | | | | | (2,518,491) | | |
Other comprehensive income
|
| | | | 31,351 | | | | | | 98,005 | | |
Total comprehensive income
|
| | | | (774,288) | | | | | | (2,420,486) | | |
Included in the above loss: | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 929 | | | | | | 18,512 | | |
Interest income
|
| | | | 1,885 | | | | | | 5,983 | | |
Interest expense
|
| | | | — | | | | | | (371) | | |
Reconciled to the Group’s interest in Beijing CGT | | | | | | | | | | | | | |
Gross amounts of joint venture’s net assets
|
| | | | — | | | | | | 1,268,231 | | |
Equity interest
|
| | | | 0% | | | | | | 45% | | |
Group’s share of joint venture’s net assets
|
| | | | — | | | | | | 570,704 | | |
Carrying amount of the Group’s interest
|
| | | | — | | | | | | 570,704 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
$ |
| |
2020
$ |
| ||||||
Deposits and prepayments
|
| | | | 693,548 | | | | | | 193,582 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
$ |
| |
2020
$ |
| ||||||
Consumables and reagent
|
| | | | 4,404,959 | | | | | | 3,870,493 | | |
Finished goods
|
| | | | 2,424,267 | | | | | | 627,084 | | |
| | | | | 6,829,226 | | | | | | 4,497,577 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
$ |
| |
2020
$ |
| ||||||
Carrying amount of inventories sold (note 6(c))
|
| | | | 52,701,330 | | | | | | 10,412,753 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
$ |
| |
2020
$ |
| ||||||
Trade receivables, net of loss allowance
|
| | | | 47,041,538 | | | | | | 22,990,727 | | |
Deposit
|
| | | | 955,854 | | | | | | 314,715 | | |
Prepayments
|
| | | | 6,450,343 | | | | | | 578,075 | | |
Other receivables
|
| | | | 411,559 | | | | | | 798,772 | | |
| | | | | 54,859,294 | | | | | | 24,682,289 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
$ |
| |
2020
$ |
| ||||||
Cash at bank
|
| | | | 35,288,761 | | | | | | 14,439,690 | | |
Cash on hand
|
| | | | 191 | | | | | | 50,190 | | |
Cash and cash equivalents
|
| | | | 35,288,952 | | | | | | 14,489,880 | | |
| | |
Lease
liabilities $ (Note 24) |
| |||
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 24) |
| |
Convertible
securities $ (Note 25) |
| |
Preference
shares liabilities $ (Note 26) |
| |
Amounts
due to shareholders $ |
| |
Total
$ |
| |||||||||||||||
At January 1, 2020
|
| | | | 1,330,973 | | | | | | — | | | | | | — | | | | | | 177,459 | | | | | | 1,508,432 | | |
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) | | |
Increase in amounts due to shareholders
|
| | | | — | | | | | | — | | | | | | — | | | | | | 4,477 | | | | | | 4,477 | | |
Total changes from financing cash flows
|
| | | | (660,326) | | | | | | 12,499,363 | | | | | | — | | | | | | 4,477 | | | | | | 11,843,514 | | |
| | |
Lease
liabilities $ (Note 24) |
| |
Convertible
securities $ (Note 25) |
| |
Preference
shares liabilities $ (Note 26) |
| |
Amounts
due to shareholders $ |
| |
Total
$ |
| |||||||||||||||
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 25)
|
| | | | — | | | | | | 2,846,750 | | | | | | — | | | | | | — | | | | | | 2,846,750 | | |
Vesting of shares under the Restricted Share
Scheme |
| | | | — | | | | | | — | | | | | | — | | | | | | (48,622) | | | | | | (48,622) | | |
Total other changes
|
| | | | 999,210 | | | | | | 2,846,750 | | | | | | — | | | | | | (48,622) | | | | | | 3,797,338 | | |
At December 31, 2020
|
| | | | 1,669,857 | | | | | | 15,346,113 | | | | | | — | | | | | | 133,314 | | | | | | 17,149,284 | | |
|
| | |
Lease
liabilities $ (Note 24) |
| |
Convertible
securities $ (Note 25) |
| |
Preference
shares liabilities $ (Note 26) |
| |
Amounts due
to shareholders $ |
| |
Total
|
| |||||||||||||||
At January 1, 2021
|
| | | | 1,669,857 | | | | | | 15,346,113 | | | | | | — | | | | | | 133,314 | | | | | | 17,149,284 | | |
Changes from financing cash flows: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Proceeds from issuance of convertible securities
|
| | | | — | | | | | | 4,980,718 | | | | | | — | | | | | | — | | | | | | 4,980,718 | | |
Proceeds from issuance of preference shares liabilities
|
| | | | — | | | | | | — | | | | | | 25,970,000 | | | | | | — | | | | | | 25,970,000 | | |
Capital element of lease rentals paid
|
| | | | (1,299,031) | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,299,031) | | |
Interest element of lease rentals paid
|
| | | | (205,915) | | | | | | — | | | | | | — | | | | | | — | | | | | | (205,915) | | |
Decrease in amounts due to shareholders
|
| | | | — | | | | | | — | | | | | | — | | | | | | (128,797) | | | | | | (128,797) | | |
Total changes from financing cash flows
|
| | | | (1,504,946) | | | | | | 4,980,718 | | | | | | 25,970,000 | | | | | | (128,797) | | | | | | 29,316,975 | | |
Other changes: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Increase in lease liabilities from entering into new leases
|
| | | | 4,896,384 | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,896,384 | | |
Interest expenses (note 6(a))
|
| | | | 205,915 | | | | | | — | | | | | | — | | | | | | — | | | | | | 205,915 | | |
Fair value loss on convertible securities
(note 25) |
| | | | — | | | | | | 29,054,669 | | | | | | — | | | | | | — | | | | | | 29,054,669 | | |
Fair value loss on preference shares liabilities (note 26)
|
| | | | — | | | | | | — | | | | | | 125,398,798 | | | | | | — | | | | | | 125,398,798 | | |
Changes in the carrying amount of preference shares liabilities
(note 26) |
| | | | — | | | | | | — | | | | | | 5,009,847 | | | | | | — | | | | | | 5,009,847 | | |
| | |
Lease
liabilities $ (Note 24) |
| |
Convertible
securities $ (Note 25) |
| |
Preference
shares liabilities $ (Note 26) |
| |
Amounts due
to shareholders $ |
| |
Total
|
| |||||||||||||||
Reclassification of Series A, Series B and Series C preference shares from equity
|
| | | | — | | | | | | — | | | | | | 279,832,806 | | | | | | — | | | | | | 279,832,806 | | |
Fair value recognized in other reserve due to amendment of terms (note 25)
|
| | | | — | | | | | | 811,819 | | | | | | — | | | | | | — | | | | | | 811,819 | | |
Converted to Series D preference shares of the Company (note 25)
|
| | | | — | | | | | | (50,193,319) | | | | | | 50,193,319 | | | | | | — | | | | | | — | | |
Vesting of shares under the Restricted Share Scheme
|
| | | | — | | | | | | — | | | | | | — | | | | | | (4,517) | | | | | | (4,517) | | |
Total other changes
|
| | | | 5,102,299 | | | | | | (20,326,831) | | | | | | 460,434,770 | | | | | | (4,517) | | | | | | 445,205,721 | | |
At December 31, 2021
|
| | | | 5,267,210 | | | | | | — | | | | | | 486,404,770 | | | | | | — | | | | | | 491,671,980 | | |
|
| | |
Year ended December 31,
|
| |||||||||||||||
| | |
2021
$ |
| |
2020
$ |
| |
2019
$ |
| |||||||||
Within operating cash flows
|
| | | | (1,019,937) | | | | | | (429,691) | | | | | | (125,770) | | |
Within financing cash flows
|
| | | | (1,504,946) | | | | | | (660,326) | | | | | | (567,592) | | |
| | | | | (2,524,883) | | | | | | (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,
|
| |||||||||
| | |
2021
$ |
| |
2020
$ |
| ||||||
Financial assets measured at FVPL | | | | | | | | | | | | | |
– Unlisted securities(i)
|
| | | | 9,906,000 | | | | | | — | | |
| | | | | 9,906,000 | | | | | | — | | |
| | |
2021
$ |
| |
2020
$ |
| ||||||
At January 1
|
| | | | — | | | | | | — | | |
Additions during the year
|
| | | | 10,000,000 | | | | | | — | | |
Fair value loss on financial assets at fair value through profit or loss
|
| | | | (94,000) | | | | | | — | | |
At December 31
|
| | | | 9,906,000 | | | | | | — | | |
| | |
December 31,
|
| |||||||||
| | |
2021
$ |
| |
2020
$ |
| ||||||
Accrued staff costs
|
| | | | 1,763,099 | | | | | | 2,285,566 | | |
Accrued expenses
|
| | | | 12,131,214 | | | | | | 1,892,119 | | |
Accrued professional fee
|
| | | | 11,877,996 | | | | | | 373,441 | | |
Value added tax payable
|
| | | | 1,893,190 | | | | | | 1,819,578 | | |
Deposit liabilities
|
| | | | 2,690,842 | | | | | | 1,215,761 | | |
Other payables and accruals
|
| | | | 5,923,957 | | | | | | 1,343,030 | | |
| | | | | 36,280,298 | | | | | | 8,929,495 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
$ |
| |
2020
$ |
| ||||||
Contract liabilities
|
| | | | 9,587,245 | | | | | | 7,054,586 | | |
| | |
$
|
| |||
Balance at 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 and January 1, 2021
|
| | | | 7,054,586 | | |
Decrease in contract liabilities as a result of recognizing revenue
|
| | | | (3,204,988) | | |
Increase in contract liabilities as a result of receiving sales deposit/non-refundable consideration from contract customer
|
| | | | 5,737,647 | | |
Balance at December 31, 2021
|
| | | | 9,587,245 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
$ |
| |
2020
$ |
| ||||||
Within 1 year
|
| | | | 1,666,978 | | | | | | 865,283 | | |
After 1 year but within 2 years
|
| | | | 1,191,547 | | | | | | 543,036 | | |
After 2 years but within 5 years
|
| | | | 1,298,897 | | | | | | 261,538 | | |
After 5 years
|
| | | | 1,109,788 | | | | | | — | | |
| | | | | 3,600,232 | | | | | | 804,574 | | |
Total
|
| | | | 5,267,210 | | | | | | 1,669,857 | | |
| | |
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 26)
|
| | | | (50,193,319) | | | | | | — | | |
At December 31
|
| | | | — | | | | | | 15,346,113 | | |
| | |
Present
value of redemption amount $ |
| |
Conversion
feature $ |
| |
Total
$ |
| |||||||||
At January 1, 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 25)
|
| | | | 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))
|
| | | | 5,009,847 | | | | | | — | | | | | | 5,009,847 | | |
Changes in fair value recognized in profit or loss
|
| | | | — | | | | | | 125,398,798 | | | | | | 125,398,798 | | |
At December 31, 2021
|
| | | | 61,373,153 | | | | | | 425,031,617 | | | | | | 486,404,770 | | |
| | | | | | | | |
2021
|
| |
2020
|
| ||||||||||||||||||
| | |
Note
|
| |
No. of shares
|
| |
$
|
| |
No. of shares
|
| |
$
|
| |||||||||||||||
Authorized ordinary shares of $0.0001 each
|
| | | | (ii) | | | | | | 500,000,000 | | | | | | 50,000 | | | | | | — | | | | | | — | | |
Ordinary shares of $0.0001 each/ ordinary shares, issued and fully paid:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
At the beginning of the year
|
| | | | | | | | | | 14,543,817 | | | | | | 15,349,833 | | | | | | 12,891,569 | | | | | | 7,800,575 | | |
Reclassification to share premium arising from the restructuring
|
| | | | (ii) | | | | | | — | | | | | | (15,348,379) | | | | | | — | | | | | | — | | |
Shares issued
|
| | | | (iii) | | | | | | 388,216 | | | | | | 39 | | | | | | 1,652,248 | | | | | | 7,549,258 | | |
At the end of the year
|
| | | | (v) | | | | | | 14,932,033 | | | | | | 1,493 | | | | | | 14,543,817 | | | | | | 15,349,833 | | |
Series A preference shares, issued and fully paid:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
At the beginning of the 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 year
|
| | | | | | | | | | — | | | | | | — | | | | | | 4,154,726 | | | | | | 2,296,598 | | |
Series B preference shares, issued and fully paid: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
At the beginning of the 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 year
|
| | | | | | | | | | — | | | | | | — | | | | | | 5,338,405 | | | | | | 5,554,173 | | |
Series C preference shares, issued and fully paid:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
At the beginning of the 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 year
|
| | | | | | | | | | — | | | | | | — | | | | | | 10,532,116 | | | | | | 30,040,000 | | |
Total share capital
|
| | | | | | | | | | | | | | | | 1,493 | | | | | | | | | | | | 53,240,604 | | |
| | |
Number of
instruments |
| |||
Share options granted to directors
|
| | | | 8,631,256 | | |
Share options granted to employees
|
| | | | 1,311,394 | | |
Share options granted to third parties (note)
|
| | | | 814,746 | | |
| | | | | 10,757,396 | | |
| | |
2021
|
| |
2020
|
| ||||||||||||||||||
| | |
Weighted average
exercise price $ |
| |
Number
of options |
| |
Weighted average
exercise price $ |
| |
Number of
options |
| ||||||||||||
Outstanding at the beginning of the year
|
| | | | 0.01 | | | | | | 10,757,396 | | | | | | 0.01 | | | | | | 10,527,131 | | |
Forfeited during the year
|
| | | | 0.01 | | | | | | (6,176) | | | | | | 0.01 | | | | | | (18,708) | | |
Cancelled during the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | (12,304) | | |
Rolled up to restricted share units
|
| | | | | | | | | | (10,751,220) | | | | | | | | | | | | — | | |
Granted during the year
|
| | | | — | | | | | | — | | | | | | 0.01 | | | | | | 261,277 | | |
Outstanding at the end of the year
|
| | | | — | | | | | | — | | | | | | 0.01 | | | | | | 10,757,396 | | |
Exercisable at the end of the year
|
| | | | — | | | | | | — | | | | | | 0.01 | | | | | | 10,366,802 | | |
| | |
2020
|
|
Fair value of share options and key assumptions | | | | |
Fair value at measurement date
|
| |
$4.11 – $5.49
|
|
Share price
|
| |
$4.12 – $5.50
|
|
Exercise price
|
| |
$0.01
|
|
Expected volatility
|
| |
51.97% – 88.74%
|
|
Expected option life
|
| |
1.5 years – 2 years
|
|
Expected dividends
|
| |
0%
|
|
Risk-free interest rate (based on 5-year HKSAR government bonds)
|
| |
0.090% – 0.805%
|
|
Likelihood of achieving a redemption event
|
| |
—
|
|
Likelihood of achieving a liquidity event
|
| |
70%
|
|
| | |
2021
|
| |
2020
|
| ||||||
Unvested restricted shares subject to claw-back, at January 1
|
| | | | 451,682 | | | | | | 5,313,900 | | |
Vested and not subject to claw-back during the year
|
| | | | (451,682) | | | | | | (4,862,218) | | |
Unvested restricted shares subject to claw-back, at December 31
|
| | | | — | | | | | | 451,682 | | |
| | |
Number of instruments
|
| |||
Restricted share units granted to directors
|
| | | | 11,900,009 | | |
Restricted share units granted to employees
|
| | | | 2,033,151 | | |
Restricted share units granted to third parties
|
| | | | 815,057 | | |
| | | | | 14,748,217 | | |
| | |
2021
|
|
Fair value of restricted share units and key assumptions | | | | |
Fair value at measurement date
|
| |
$13.89 – $18.91
|
|
Share price
|
| |
$13.89 – $18.91
|
|
Exercise price
|
| |
$ 0.01
|
|
Expected volatility
|
| |
41.03% – 44.26%
|
|
Expected option life
|
| |
1 year
|
|
Expected dividends
|
| |
0%
|
|
Risk-free interest rate (based on 5-year HKSAR government bonds)
|
| |
1% – 1.13%
|
|
Likelihood of achieving a redemption event
|
| |
5%
|
|
Likelihood of achieving a liquidity event
|
| |
5%
|
|
| | |
2021
|
| |
2020
|
| ||||||||||||||||||
| | |
Weighted average
exercise price $ |
| |
Number of
restricted share units |
| |
Weighted average
exercise price $ |
| |
Number of
restricted share units |
| ||||||||||||
Outstanding at the beginning of the year
|
| | | | 0.01 | | | | | | — | | | | | | — | | | | | | — | | |
Rolled up from options
|
| | | | 0.01 | | | | | | 10,751,220 | | | | | | — | | | | | | — | | |
Granted during the year
|
| | | | 0.01 | | | | | | 3,996,997 | | | | | | — | | | | | | — | | |
Outstanding at the end of the year
|
| | | | 0.01 | | | | | | 14,748,217 | | | | | | — | | | | | | — | | |
Exercisable at the end of the year
|
| | | | 0.01 | | | | | | — | | | | | | — | | | | | | — | | |
| | |
2021
$ |
| |
2020
$ |
| ||||||
Balance at January 1
|
| | | | 411,059 | | | | | | 22,490 | | |
Impairment losses recognized during the year
|
| | | | 110,114 | | | | | | 386,387 | | |
Exchange differences
|
| | | | (2,205) | | | | | | 2,182 | | |
Balance at December 31
|
| | | | 518,968 | | | | | | 411,059 | | |
| | |
Contractual undiscounted cash outflow
|
| | | | | | | |||||||||||||||||||||
| | |
Within 1 year
or on demand $ |
| |
Between 1 and 2
years $ |
| |
More than
2 years $ |
| |
Total
$ |
| |
Carrying amount
$ |
| |||||||||||||||
As at December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade payables
|
| | | | 9,979,726 | | | | | | — | | | | | | — | | | | | | 9,979,726 | | | | | | 9,979,726 | | |
Accrued expenses and other current liabilities
|
| | | | 36,280,298 | | | | | | — | | | | | | — | | | | | | 36,280,298 | | | | | | 36,280,298 | | |
Lease liabilities
|
| | | | 1,921,466 | | | | | | 1,743,456 | | | | | | 2,316,248 | | | | | | 5,981,170 | | | | | | 5,267,210 | | |
Preference share liabilities – redemption amount
|
| | | | — | | | | | | — | | | | | | 123,556,616 | | | | | | 123,556,616 | | | | | | 61,373,153 | | |
Total liabilities
|
| | | | 48,181,490 | | | | | | 1,743,456 | | | | | | 125,872,864 | | | | | | 175,797,810 | | | | | | 112,900,387 | | |
| | |
Contractual undiscounted cash outflow
|
| | | | | | | |||||||||||||||||||||
| | |
Within 1 year
or on demand $ |
| |
Between 1 and 2
years $ |
| |
More than
2 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 | | |
|
| | |
December 31, 2021
|
| |||||||||
| | |
USD
$ |
| |
RMB
$ |
| ||||||
Trade receivables
|
| | | | 373,889 | | | | | | — | | |
Deposits and prepayments
|
| | | | 3,899,656 | | | | | | 4,500,406 | | |
Cash and cash equivalents
|
| | | | 1,231,648 | | | | | | 14 | | |
Trade payables
|
| | | | (2,112,494) | | | | | | (6,113,239) | | |
Accrued expenses and other current liabilities
|
| | | | (11,420,246) | | | | | | (107) | | |
Net exposure to currency risk
|
| | | | (8,027,547) | | | | | | (1,612,926) | | |
| | |
December 31, 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) | | |
| | |
2021
|
| |
2020
|
| ||||||||||||||||||
| | |
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% | | | | | | (67,269) | | | | | | 1% | | | | | | 27,206 | | |
| | | | | (1)% | | | | | | 67,269 | | | | | | (1)% | | | | | | (27,206) | | |
RMB
|
| | | | 1% | | | | | | (13,468) | | | | | | 1% | | | | | | (37,444) | | |
| | | | | (1)% | | | | | | 13,468 | | | | | | (1)% | | | | | | 37,444 | | |
| | |
Fair value at
December 31, 2021 $ |
| |
Fair value measurements as at
December 31, 2021 categorized into |
| ||||||||||||||||||
| | |
Level 1
$ |
| |
Level 2
$ |
| |
Level 3
$ |
| |||||||||||||||
Recurring fair value measurements | | | | | | | | | | | | | | | | | | | | | | | | | |
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial assets at fair value through profit or loss:
|
| | | | 9,906,000 | | | | | | — | | | | | | — | | | | | | 9,906,000 | | |
– Unlisted securities | | | | | | | | | | | | | | | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Preference shares liabilities – conversion feature
|
| | | | 425,031,617 | | | | | | — | | | | | | — | | | | | | 425,031,617 | | |
| | |
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 | | |
Adjusted net asset value
|
| |
Underlying assets’ value
|
| | The estimated fair value would increase if the underlying assets’ value is higher. | |
Preferred shares liabilities – conversion feature | | |
Discounted cash flow and equity allocation method: the conversion feature is measured by deducting the present value of the expected redemption amount from the fair value of the preferred shares.
The fair value of the preferred shares is determined by applying the equity allocation method to the total equity value of the Group estimated based on the net present value of future cash flows.
|
| |
•
risk-adjusted discount rate adopted in the discounted cashflow method for the valuation of equity interest: 15.90%
•
discount for lack of marketability: 12%
•
expected volatility adopted in the equity allocation method: 41.03%
|
| |
The estimated fair value would increase (decrease) if: the
•
risk-adjusted discount rate were lower (higher);
•
the discount for lack of marketability were lower (higher); or
•
the expected volatility were higher (lower)
|
|
Convertible securities | | | Discounted cash flow and binomial tree pricing model: the valuation model considers the 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)
|
|
| | |
December 31, 2021
|
| |||||||||
Significant unobservable inputs
|
| |
Increase/
decrease) in significant unobservable inputs % |
| |
Increase/
(decrease) on the Group’s loss $ |
| ||||||
Risk-adjusted discount rate
|
| | | | 5 | | | | | | (48,370,219) | | |
| | | | | (5) | | | | | | 55,767,113 | | |
Discount for lack of marketability
|
| | | | 5 | | | | | | (1,795,038) | | |
| | | | | (5) | | | | | | 1,795,061 | | |
Expected volatility
|
| | | | 5 | | | | | | 84,785 | | |
| | | | | (5) | | | | | | (89,520) | | |
| | |
Year ended December 31,
|
| |||||||||||||||
| | |
2021
$ |
| |
2020
$ |
| |
2019
$ |
| |||||||||
Sales to a shareholder
|
| | | | — | | | | | | 16,950 | | | | | | 393,342 | | |
Purchase from a joint venture
|
| | | | 53,981 | | | | | | 21,119 | | | | | | 5,590 | | |
Services provided by a company with control from a director
|
| | | | 90,353 | | | | | | — | | | | | | — | | |
Legal and professional fee paid on behalf of related companies
|
| | | | 9,060 | | | | | | — | | | | | | — | | |
| | |
Effective for accounting periods
beginning on or after |
|
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
|
|
Amendments to HKAS 1 and HKFRS Practice Statement 2, Disclosure of accounting policies
|
| |
January 1, 2023
|
|
Amendments to HKAS 8, Definition of accounting estimates | | |
January 1, 2023
|
|
Amendments to HKAS 12, Deferred tax related to assets and liabilities arising from a single transaction
|
| |
January 1, 2023
|
|
| 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 | | |
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 | | |
| | | | | |
Incorporation by Reference
|
| |||||||||
Exhibit
No. |
| |
Description
|
| |
Form
|
| |
File No.
|
| |
Exhibit
No. |
| |
Filing Date
|
|
2.1
|
| | | | F-4 | | |
333- 260928
|
| | 2.1 | | | March 30, 2022 | | |
2.2
|
| | | | F-4 | | |
333- 260928
|
| | 2.2 | | | March 30, 2022 | | |
3.1
|
| | | | 20-F | | |
001- 41401
|
| | 1.1 | | |
May 27, 2022
|
| |
3.2
|
| | | | F-4 | | |
333- 260928
|
| | 3.2 | | | March 30, 2022 | | |
4.1
|
| | | | F-4 | | |
333- 260928
|
| | 4.1 | | | March 30, 2022 | | |
4.2
|
| | | | F-4 | | |
333- 260928
|
| | 4.2 | | | March 30, 2022 | | |
4.3
|
| | | | F-4 | | |
333- 260928
|
| | 4.3 | | | March 30, 2022 | | |
5.1
|
| | Opinion of Mourant Ozannes as to validity of ordinary shares of PubCo. | | | | | | | | | | | | | |
5.2
|
| | | | | | | | | | | | | | | |
10.1
|
| | | | F-4 | | |
333- 260928
|
| | 10.1 | | | March 30, 2022 | | |
10.2
|
| | | | F-4 | | |
333- 260928
|
| | 10.2 | | | March 30, 2022 | | |
10.3
|
| | | | F-4 | | |
333- 260928
|
| | 10.3 | | | March 30, 2022 | | |
10.4
|
| | | | F-4 | | |
333- 260928
|
| | 10.4 | | | March 30, 2022 | |
| | | | | |
Incorporation by Reference
|
| |||||||||
Exhibit
No. |
| |
Description
|
| |
Form
|
| |
File No.
|
| |
Exhibit
No. |
| |
Filing Date
|
|
10.5
|
| | | | F-4 | | |
333- 260928
|
| | 10.5 | | | March 30, 2022 | | |
10.6
|
| | | | F-4 | | |
333- 260928
|
| | 10.6 | | | March 30, 2022 | | |
10.7
|
| | | | F-4 | | |
333- 260928
|
| | 10.7 | | | March 30, 2022 | | |
10.8
|
| | | | F-4 | | |
333- 260928
|
| | 10.8 | | | March 30, 2022 | | |
10.9
|
| | | |
20-F
|
| |
000- 41401
|
| | 4.4 | | |
May 27, 2022
|
| |
10.10
|
| | | | F-4 | | |
333- 260928
|
| | 10.10 | | | March 30, 2022 | | |
10.11
|
| | | | F-4 | | |
333- 260928
|
| | 10.11 | | | March 30, 2022 | | |
10.12
|
| | | | F-4 | | |
333- 260928
|
| | 10.12 | | | March 30, 2022 | | |
10.13
|
| | | | F-4 | | |
333- 260928
|
| | 10.13 | | | March 30, 2022 | | |
10.14#
|
| | | | F-4 | | |
333- 260928
|
| | 10.14 | | | March 30, 2022 | | |
10.15#
|
| | | | F-4 | | |
333- 260928
|
| | 10.15 | | | March 30, 2022 | | |
10.16#
|
| | | | F-4 | | |
333- 260928
|
| | 10.16 | | | March 30, 2022 | |
| | | | | |
Incorporation by Reference
|
| |||||||||
Exhibit
No. |
| |
Description
|
| |
Form
|
| |
File No.
|
| |
Exhibit
No. |
| |
Filing Date
|
|
10.17#
|
| | | | F-4 | | |
333- 260928
|
| | 10.17 | | | March 30, 2022 | | |
10.18
|
| | | | F-4 | | |
333- 260928
|
| | 10.18 | | | March 30, 2022 | | |
10.19
|
| | | | F-4 | | |
333- 260928
|
| | 10.19 | | | March 30, 2022 | | |
10.20
|
| | | | F-4 | | |
333- 260928
|
| | 10.20 | | | March 30, 2022 | | |
10.21
|
| | Sponsor Forfeiture and Conversion Agreement, dated as of March 30, 2022, by and among Prenetics Global Limited, Prenetics Group Limited, Artisan Acquisition Corp., Artisan LLC, Mr. William Keller, Mr. Mitch Garber, Mr. Fan (Frank) Yu and Mr. Sean O’Neill. | | | F-4 | | |
333- 260928
|
| | 10.21 | | | March 30, 2022 | |
10.22
|
| | | | F-4 | | |
333- 260928
|
| | 10.22 | | | March 30, 2022 | | |
10.23
|
| | | | F-4 | | |
333- 260928
|
| | 10.23 | | | March 30, 2022 | | |
21.1
|
| | | | F-4 | | |
333- 260928
|
| | 21.1 | | | March 30, 2022 | | |
23.1*
|
| | | | | | | | | | | | | | | |
23.2*
|
| | | | | | | | | | | | | | | |
23.3
|
| | | | | | | | | | | | | | | |
23.4
|
| | | | | | | | | | | | | | | |
23.5
|
| | | | | | | | | | | | | | | |
23.6
|
| | | | | | | | | | | | | | | |
24.1
|
| | Power of Attorney (included on the signature page of this Registration Statement). | | | | | | | | | | | | | |
101.INS
|
| | XBRL Instance Document | | | | | | | | | | | | | |
| | | | | |
Incorporation by Reference
|
| |||||||||
Exhibit
No. |
| |
Description
|
| |
Form
|
| |
File No.
|
| |
Exhibit
No. |
| |
Filing Date
|
|
101.SCH
|
| | XBRL Taxonomy Extension Schema Document | | | | | | | | | | | | | |
101.CAL
|
| | XBRL Taxonomy Extension Calculation Linkbase Document | | | | | | | | | | | | | |
101.DEF
|
| | XBRL Taxonomy Extension Definition Linkbase Document | | | | | | | | | | | | | |
101.LAB
|
| | XBRL Taxonomy Extension Label Linkbase Document | | | | | | | | | | | | | |
101.PRE
|
| | XBRL Taxonomy Extension Presentation Linkbase Document | | | | | | | | | | | | | |
104
|
| | Cover Page Interactive Data File (embedded within the Inline XBRL document) | | | | | | | | | | | | | |
107
|
| | | | | | | | | | | | | | |
| | | |
Prenetics Global Limited
|
| |||
| | | | By: | | |
/s/ Danny Sheng Wu Yeung
Name: Danny Sheng Wu Yeung
Title: Chief Executive Officer |
|
|
SIGNATURE
|
| |
CAPACITY
|
| |
DATE
|
|
|
/s/ Danny Sheng Wu Yeung
Danny Sheng Wu Yeung
|
| |
Chief Executive Officer and Chairman of the Board of Directors
(Principal Executive Officer) |
| |
June 28, 2022
|
|
|
/s/ Lo Hoi Chun
Lo Hoi Chun
|
| |
Chief Financial Officer
(Principal Financial and Accounting Officer) |
| |
June 28, 2022
|
|
|
*
Cheng Yin Pan
|
| | Director | | |
June 28, 2022
|
|
|
*
Cui Zhanfeng
|
| | Director | | |
June 28, 2022
|
|
|
*
Woo Ian Ying
|
| | Independent Director | | |
June 28, 2022
|
|
|
*
Chiu Wing Kwan Winnie
|
| | Independent Director | | |
June 28, 2022
|
|
|
*By:
|
| |
/s/ Danny Sheng Wu Yeung
Danny Sheng Wu Yeung
Attorney-in-Fact |
|
| | | | By: | | |
/s/ Collen A. De Vries
Name: Collen A. De Vries
Title: Senior Vice President |
|
Exhibit 23.1
Independent Registered Public Accounting Firm’s Consent
We consent to the inclusion in this Registration Statement of Prenetics Global Limited (f/k/a Artisan Acquisition Corp.) on Amendment #3 to Form F-1 of our report dated March 4, 2022, which includes an explanatory paragraph as to the Company’s ability to continue as a going concern, with respect to our audit of the financial statements of Artisan Acquisition Corp. (now known as Prenetics Global Limited) 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 were dismissed as auditors on May 17, 2022 and, accordingly, we have not performed any audit or review procedures with respect to any financial statements appearing in such Prospectus for the periods after the date of our dismissal. We also consent to the reference to our Firm under the heading “Experts” in such Prospectus.
/s/ Marcum llp
Marcum llp
Boston, MA
June 28, 2022
Exhibit 23.2
Consent of Independent Registered Public Accounting Firm
We consent to the use of our report dated March 30, 2022, with respect to the consolidated financial statements of Prenetics Group Limited, included herein and to the reference to our firm under the heading “Experts” in the prospectus.
/s/ KPMG
Hong Kong
June 28, 2022