|
Cayman Islands
(State or other jurisdiction of
incorporation or organization) |
| |
5812
(Primary Standard Industrial
Classification Code Number) |
| |
Not Applicable
(I.R.S. Employer
Identification No.) |
|
|
Mengyu Lu, Esq.
Samantha Peng, Esq. Ming Kong, Esq. Ashlee Wu, Esq. Kirkland & Ellis International LLP c/o 26th Floor, Gloucester Tower The Landmark 15 Queen’s Road Central Hong Kong +852 3761 3300 |
| |
Raymond Li, Esq.
Chris DeCresce, Esq. Steven Hsu, Esq. Paul Hastings, LLP 22/F Bank of China Tower, 1 Garden Road, Central Hong Kong +852 2867 1288 |
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 7 | | | |
| | | | 9 | | | |
| | | | 11 | | | |
| | | | 41 | | | |
| | | | 43 | | | |
| | | | 44 | | | |
| | | | 45 | | | |
| | | | 46 | | | |
| | | | 48 | | | |
| | | | 51 | | | |
| | | | 52 | | | |
| | | | 53 | | | |
| | | | 55 | | | |
| | | | 75 | | | |
| | | | 78 | | | |
| | | | 96 | | | |
| | | | 119 | | | |
| | | | 128 | | | |
| | | | 131 | | | |
| | | | 132 | | | |
| | | | 145 | | | |
| | | | 155 | | | |
| | | | 158 | | | |
| | | | 160 | | | |
| | | | 168 | | | |
| | | | 179 | | | |
| | | | 180 | | | |
| | | | 181 | | | |
| | | | 182 | | | |
| | | | F-1 | | |
| | |
For the Year Ended December 31,
|
| |
For the Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| ||||||||||||||||||||||||||||||||||||
| | |
(US$ in thousands, except for percentages)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Summary consolidated statement of profit or loss data:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue
|
| | | | 312,373 | | | | | | 100.0% | | | | | | 558,225 | | | | | | 100.0% | | | | | | 245,839 | | | | | | 100.0% | | | | | | 323,931 | | | | | | 100.0% | | |
Other income
|
| | | | 19,458 | | | | | | 6.2% | | | | | | 6,701 | | | | | | 1.2% | | | | | | 5,487 | | | | | | 2.2% | | | | | | 5,461 | | | | | | 1.7% | | |
Raw materials and consumables used
|
| | | | (113,760) | | | | | | (36.4)% | | | | | | (196,646) | | | | | | (35.2)% | | | | | | (86,661) | | | | | | (35.3)% | | | | | | (109,316) | | | | | | (33.7)% | | |
Staff costs
|
| | | | (143,343) | | | | | | (45.9)% | | | | | | (188,927) | | | | | | (33.8)% | | | | | | (90,461) | | | | | | (36.8)% | | | | | | (107,687) | | | | | | (33.2)% | | |
Rentals and related expenses
|
| | | | (6,556) | | | | | | (2.1)% | | | | | | (13,006) | | | | | | (2.3)% | | | | | | (5,611) | | | | | | (2.3)% | | | | | | (6,264) | | | | | | (1.9)% | | |
Utilities expenses
|
| | | | (11,017) | | | | | | (3.5)% | | | | | | (19,743) | | | | | | (3.5)% | | | | | | (8,858) | | | | | | (3.6)% | | | | | | (12,621) | | | | | | (3.9)% | | |
Depreciation and
amortization |
| | | | (69,916) | | | | | | (22.4)% | | | | | | (72,952) | | | | | | (13.1)% | | | | | | (33,330) | | | | | | (13.6)% | | | | | | (41,795) | | | | | | (12.9)% | | |
Traveling and communication expenses
|
| | | | (2,674) | | | | | | (0.9)% | | | | | | (4,776) | | | | | | (0.9)% | | | | | | (2,378) | | | | | | (1.0)% | | | | | | (2,307) | | | | | | (0.7)% | | |
Listing expenses
|
| | | | — | | | | | | — | | | | | | (6,310) | | | | | | (1.1)% | | | | | | (3,337) | | | | | | (1.4)% | | | | | | — | | | | | | — | | |
Other expenses
|
| | | | (41,729) | | | | | | (13.4)% | | | | | | (55,510) | | | | | | (9.9)% | | | | | | (22,750) | | | | | | (9.3)% | | | | | | (27,780) | | | | | | (8.6)% | | |
Other gains (losses) – net
|
| | | | (73,270) | | | | | | (23.5)% | | | | | | (26,793) | | | | | | (4.8)% | | | | | | (41,221) | | | | | | (16.8)% | | | | | | (9,962) | | | | | | (3.1)% | | |
Finance costs
|
| | | | (19,158) | | | | | | (6.1)% | | | | | | (12,493) | | | | | | (2.2)% | | | | | | (8,424) | | | | | | (3.4)% | | | | | | (4,340) | | | | | | (1.3)% | | |
(Loss) Profit before tax
|
| | | | (149,592) | | | | | | (47.9)% | | | | | | (32,230) | | | | | | (5.8)% | | | | | | (51,705) | | | | | | (21.0)% | | | | | | 7,320 | | | | | | 2.3% | | |
Income tax expense
|
| | | | (1,160) | | | | | | (0.4)% | | | | | | (9,033) | | | | | | (1.6)% | | | | | | (4,018) | | | | | | (1.6)% | | | | | | (3,926) | | | | | | (1.2)% | | |
(Loss) Profit for the year/
period |
| | | | (150,752) | | | | | | (48.3)% | | | | | | (41,263) | | | | | | (7.4)% | | | | | | (55,723) | | | | | | (22.7)% | | | | | | 3,394 | | | | | | 1.0% | | |
Other comprehensive income (expense)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Exchange differences arising on translation of foreign operations
|
| | | | 2,097 | | | | | | 0.7% | | | | | | 8,385 | | | | | | 1.5% | | | | | | 16,918 | | | | | | 6.9% | | | | | | 11,566 | | | | | | 3.6% | | |
Total comprehensive (expense) income for the year/period
|
| | | | (148,655) | | | | | | (47.6)% | | | | | | (32,878) | | | | | | (5.9)% | | | | | | (38,805) | | | | | | (15.8)% | | | | | | 14,960 | | | | | | 4.6% | | |
(Loss) Earnings per share – Basic and diluted (USD)
|
| | |
|
(0.27)
|
| | | | | | | | | |
|
(0.07)
|
| | | | | | | | | |
|
(0.10)
|
| | | | | | | | | |
|
0.01
|
| | | | | | | |
| | |
As of December 31,
|
| |
As of June 30,
|
| ||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
(US$ in thousands)
|
| |||||||||||||||
Summary consolidated statement of balance sheet data: | | | | | | | | | | | | | | | | | | | |
Inventories
|
| | | | 16,709 | | | | | | 25,984 | | | | | | 23,412 | | |
Trade and other receivables and prepayments
|
| | | | 30,253 | | | | | | 26,771 | | | | | | 29,413 | | |
Amounts due from related parties
|
| | | | 29,383 | | | | | | — | | | | | | — | | |
Bank balances and cash
|
| | | | 89,546 | | | | | | 93,878 | | | | | | 118,936 | | |
Total current assets
|
| | | | 206,732 | | | | | | 153,396 | | | | | | 175,534 | | |
Total assets
|
| | | | 626,723 | | | | | | 576,112 | | | | | | 572,656 | | |
Trade payables
|
| | | | 26,549 | | | | | | 32,313 | | | | | | 39,019 | | |
Other payables
|
| | | | 24,128 | | | | | | 31,663 | | | | | | 28,070 | | |
Amounts due to related parties
|
| | | | 500,562 | | | | | | 776 | | | | | | 138 | | |
Total current liabilities
|
| | | | 596,144 | | | | | | 117,230 | | | | | | 118,714 | | |
Total liabilities
|
| | | | 813,905 | | | | | | 334,075 | | | | | | 315,459 | | |
Net (liabilities) assets
|
| | | | (187,182) | | | | | | 242,037 | | | | | | 257,197 | | |
Total shareholders’ (deficit) equity
|
| | | | (187,182) | | | | | | 242,037 | | | | | | 257,197 | | |
| | |
For the Year Ended December 31,
|
| |
For the Six Months Ended June 30,
|
| ||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| ||||||||||||
| | |
(US$ in thousands)
|
| |||||||||||||||||||||
Summary consolidated statements of cash flow data:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Net cash from operating activities
|
| | | | 4,382 | | | | | | 68,321 | | | | | | 30,361 | | | | | | 63,743 | | |
Net cash (used in) from investing activities
|
| | | | (87,464) | | | | | | 888 | | | | | | 41,442 | | | | | | (16,131) | | |
Net cash from (used in) financing activities
|
| | | | 119,879 | | | | | | (65,869) | | | | | | (34,193) | | | | | | (22,942) | | |
Net increase in cash and cash equivalents
|
| | | | 36,797 | | | | | | 3,340 | | | | | | 37,610 | | | | | | 24,670 | | |
Cash and cash equivalents at beginning of the year/period
|
| | | | 51,564 | | | | | | 89,546 | | | | | | 89,546 | | | | | | 93,878 | | |
Effect of foreign exchange rate changes
|
| | | | 1,185 | | | | | | 992 | | | | | | (4,214) | | | | | | 388 | | |
Cash and cash equivalents at end of the year/period
|
| | | | 89,546 | | | | | | 93,878 | | | | | | 122,942 | | | | | | 118,936 | | |
| | |
As of June 30, 2023
|
| ||||||
| | |
Actual
|
| |
As adjusted
|
| |||
| | |
(US$ in thousands)
|
| ||||||
Bank borrowings
|
| | | | 512 | | | | | |
Lease liabilities
|
| | | | 221,163 | | | |
|
|
Total indebtedness
|
| | | | 221,675 | | | | | |
Shareholders’ equity: | | | | | | | | | | |
Share capital
|
| | | | 3 | | | | | |
Shares held under our share award scheme
|
| | | | * | | | | | |
Share premium
|
| | | | 494,480 | | | | | |
Reserves
|
| | | | (239,570) | | | | | |
Non-controlling interests
|
| | | | 2,284 | | | | | |
Total shareholders’ equity
|
| | | | 257,197 | | | | | |
Total capitalization
|
| | | | 478,872 | | | | | |
| | |
Per Ordinary
Share |
| |
Per ADS
|
| ||||||
Assumed initial public offering price
|
| | | US$ | | | | | US$ | | | ||
Actual net tangible book value as of
|
| | | US$ | | | | | US$ | | | ||
Pro-forma, as adjusted net tangible book value per share after giving effect to the issuance of ordinary shares in the form of ADSs in this offering
|
| | | US$ | | | | | US$ | | | ||
Amount of dilution in net tangible book value to new investors in this offering
|
| | | US$ | | | | | US$ | | | |
| | |
Ordinary Shares
Purchased |
| |
Total Consideration
|
| |
Average Price
Per Ordinary Share |
| |
Average Price
Per ADS |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount (in
thousands) |
| |
Percent
|
| |||||||||||||||||||||
Existing shareholders
|
| |
|
| | | | % | | | | | US$ | | | | | | % | | | | | US$ | | | | | US$ | | | |||
New investors
|
| | | | | | | % | | | | | US$ | | | | | | % | | | | | US$ | | | | | US$ | | | |||
Total
|
| | | | | | | % | | | | | US$ | | | | | | % | | | | | | | | | | | | | | |
| | |
Price Per Ordinary
Share |
| |
Price Per Ordinary
Share |
| |
Average Daily
Trading Volume
(in shares)
|
| |||||||||||||||||||||
| | |
HK$
|
| |
US$
|
| ||||||||||||||||||||||||
| | |
High
|
| |
Low
|
| |
High
|
| |
Low
|
| ||||||||||||||||||
Annual (Fiscal Year Ended December 31): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2022
|
| | | | 9.94 | | | | | | 9.94 | | | | | | 1.27 | | | | | | 1.27 | | | | | | 20,384,961 | | |
Quarterly: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
First Quarter 2023
|
| | | | 23.85 | | | | | | 9.60 | | | | | | 3.05 | | | | | | 1.23 | | | | | | 3,205,127 | | |
Second Quarter 2023
|
| | | | 18.96 | | | | | | 13.60 | | | | | | 2.43 | | | | | | 1.74 | | | | | | 955,658 | | |
Third Quarter 2023
|
| | | | 16.00 | | | | | | 12.06 | | | | | | 2.05 | | | | | | 1.54 | | | | | | 637,503 | | |
Most Recent Six Months: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
July 2023
|
| | | | 16.00 | | | | | | 13.76 | | | | | | 2.05 | | | | | | 1.76 | | | | | | 385,450 | | |
August 2023
|
| | | | 15.90 | | | | | | 12.06 | | | | | | 2.04 | | | | | | 1.54 | | | | | | 644,793 | | |
September 2023
|
| | | | 15.46 | | | | | | 13.10 | | | | | | 1.98 | | | | | | 1.68 | | | | | | 893,998 | | |
October 2023
|
| | | | 15.02 | | | | | | 12.82 | | | | | | 1.92 | | | | | | 1.64 | | | | | | 525,447 | | |
November 2023
|
| | | | 13.76 | | | | | | 11.98 | | | | | | 1.76 | | | | | | 1.53 | | | | | | 806,518 | | |
December 2023 (Through December 14)
|
| | | | 12.78 | | | | | | 10.90 | | | | | | 1.64 | | | | | | 1.40 | | | | | | 889,354 | | |
| | |
For the Year Ended
December 31, |
| |
For the Six Months
Ended June 30, |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| ||||||||||||||||||||||||||||||||||||
| | |
(US$ in thousands, except for percentages)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Selected consolidated statement of profit or loss data:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue
|
| | | | 312,373 | | | | | | 100.0% | | | | | | 558,225 | | | | | | 100.0% | | | | | | 245,839 | | | | | | 100.0% | | | | | | 323,931 | | | | | | 100.0% | | |
Other income
|
| | | | 19,458 | | | | | | 6.2% | | | | | | 6,701 | | | | | | 1.2% | | | | | | 5,487 | | | | | | 2.2% | | | | | | 5,461 | | | | | | 1.7% | | |
Raw materials and consumables
used |
| | | | (113,760) | | | | | | (36.4)% | | | | | | (196,646) | | | | | | (35.2)% | | | | | | (86,661) | | | | | | (35.3)% | | | | | | (109,316) | | | | | | (33.7)% | | |
Staff costs
|
| | | | (143,343) | | | | | | (45.9)% | | | | | | (188,927) | | | | | | (33.8)% | | | | | | (90,461) | | | | | | (36.8)% | | | | | | (107,687) | | | | | | (33.2)% | | |
Rentals and related expenses
|
| | | | (6,556) | | | | | | (2.1)% | | | | | | (13,006) | | | | | | (2.3)% | | | | | | (5,611) | | | | | | (2.3)% | | | | | | (6,264) | | | | | | (1.9)% | | |
Utilities expenses
|
| | | | (11,017) | | | | | | (3.5)% | | | | | | (19,743) | | | | | | (3.5)% | | | | | | (8,858) | | | | | | (3.6)% | | | | | | (12,621) | | | | | | (3.9)% | | |
Depreciation and amortization
|
| | | | (69,916) | | | | | | (22.4)% | | | | | | (72,952) | | | | | | (13.1)% | | | | | | (33,330) | | | | | | (13.6)% | | | | | | (41,795) | | | | | | (12.9)% | | |
Traveling and communication
expenses |
| | | | (2,674) | | | | | | (0.9)% | | | | | | (4,776) | | | | | | (0.9)% | | | | | | (2,378) | | | | | | (1.0)% | | | | | | (2,307) | | | | | | (0.7)% | | |
Listing expenses
|
| | | | — | | | | | | — | | | | | | (6,310) | | | | | | (1.1)% | | | | | | (3,337) | | | | | | (1.4)% | | | | | | — | | | | | | — | | |
Other expenses
|
| | | | (41,729) | | | | | | (13.4)% | | | | | | (55,510) | | | | | | (9.9)% | | | | | | (22,750) | | | | | | (9.3)% | | | | | | (27,780) | | | | | | (8.6)% | | |
Other gains (losses) – net
|
| | | | (73,270) | | | | | | (23.5)% | | | | | | (26,793) | | | | | | (4.8)% | | | | | | (41,221) | | | | | | (16.8)% | | | | | | (9,962) | | | | | | (3.1)% | | |
Finance costs
|
| | | | (19,158) | | | | | | (6.1)% | | | | | | (12,493) | | | | | | (2.2)% | | | | | | (8,424) | | | | | | (3.4)% | | | | | | (4,340) | | | | | | (1.3)% | | |
(Loss) Profit before tax
|
| | | | (149,592) | | | | | | (47.9)% | | | | | | (32,230) | | | | | | (5.8)% | | | | | | (51,705) | | | | | | (21.0)% | | | | | | 7,320 | | | | | | 2.3% | | |
Income tax expense
|
| | | | (1,160) | | | | | | (0.4)% | | | | | | (9,033) | | | | | | (1.6)% | | | | | | (4,018) | | | | | | (1.6)% | | | | | | (3,926) | | | | | | (1.2)% | | |
(Loss) Profit for the year/period
|
| | | | (150,752) | | | | | | (48.3)% | | | | | | (41,263) | | | | | | (7.4)% | | | | | | (55,723) | | | | | | (22.7)% | | | | | | 3,394 | | | | | | 1.0% | | |
Other comprehensive income (expense)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Exchange differences arising on translation of foreign operations
|
| | | | 2,097 | | | | | | 0.7% | | | | | | 8,385 | | | | | | 1.5% | | | | | | 16,918 | | | | | | 6.9% | | | | | | 11,566 | | | | | | 3.6% | | |
Total comprehensive (expense) income
for the year/period |
| | | | (148,655) | | | | | | (47.6)% | | | | | | (32,878) | | | | | | (5.9)% | | | | | | (38,805) | | | | | | (15.8)% | | | | | | 14,960 | | | | | | 4.6% | | |
(Loss) Earnings per share – Basic and
diluted (USD) |
| | | | (0.27) | | | | | | | | | | | | (0.07) | | | | | | | | | | | | (0.10) | | | | | | | | | | | | 0.01 | | | | | | | | |
| | |
As of December 31,
|
| |
As of June 30,
|
| ||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
(US$ in thousands)
|
| |||||||||||||||
Selected consolidated statement of balance sheet data: | | | | | | | | | | | | | | | | | | | |
Inventories
|
| | | | 16,709 | | | | | | 25,984 | | | | | | 23,412 | | |
Trade and other receivables and prepayments
|
| | | | 30,253 | | | | | | 26,771 | | | | | | 29,413 | | |
Amounts due from related parties
|
| | | | 29,383 | | | | | | — | | | | | | — | | |
Bank balances and cash
|
| | | | 89,546 | | | | | | 93,878 | | | | | | 118,936 | | |
Total current assets
|
| | | | 206,732 | | | | | | 153,396 | | | | | | 175,534 | | |
Total assets
|
| | | | 626,723 | | | | | | 576,112 | | | | | | 572,656 | | |
Trade payables
|
| | | | 26,549 | | | | | | 32,313 | | | | | | 39,019 | | |
Other payables
|
| | | | 24,128 | | | | | | 31,663 | | | | | | 28,070 | | |
Amounts due to related parties
|
| | | | 500,562 | | | | | | 776 | | | | | | 138 | | |
Total current liabilities
|
| | | | 596,144 | | | | | | 117,230 | | | | | | 118,714 | | |
Total liabilities
|
| | | | 813,905 | | | | | | 334,075 | | | | | | 315,459 | | |
Net (liabilities) assets
|
| | | | (187,182) | | | | | | 242,037 | | | | | | 257,197 | | |
Total shareholders’ (deficit) equity
|
| | | | (187,182) | | | | | | 242,037 | | | | | | 257,197 | | |
| | |
For the Year Ended
December 31, |
| |
For the Six Months
Ended June 30, |
| ||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| ||||||||||||
| | |
(US$ in thousands)
|
| |||||||||||||||||||||
Selected consolidated statements of cash flow data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash from operating activities
|
| | | | 4,382 | | | | | | 68,321 | | | | | | 30,361 | | | | | | 63,743 | | |
Net cash (used in) from investing activities
|
| | | | (87,464) | | | | | | 888 | | | | | | 41,442 | | | | | | (16,131) | | |
Net cash from (used in) financing activities
|
| | | | 119,879 | | | | | | (65,869) | | | | | | (34,193) | | | | | | (22,942) | | |
Net increase in cash and cash equivalents
|
| | | | 36,797 | | | | | | 3,340 | | | | | | 37,610 | | | | | | 24,670 | | |
Cash and cash equivalents at beginning of the year/period
|
| | | | 51,564 | | | | | | 89,546 | | | | | | 89,546 | | | | | | 93,878 | | |
Effect of foreign exchange rate changes
|
| | | | 1,185 | | | | | | 992 | | | | | | (4,214) | | | | | | 388 | | |
Cash and cash equivalents at end of the year/period
|
| | | | 89,546 | | | | | | 93,878 | | | | | | 122,942 | | | | | | 118,936 | | |
| | |
For the Year Ended
December 31, |
| |
For the Six Months
Ended June 30, |
| ||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| ||||||||||||
Number of restaurants at the beginning of the year/period
|
| | | | 74 | | | | | | 94 | | | | | | 94 | | | | | | 111 | | |
Number of new restaurants opened during the year/period
|
| | | | 22 | | | | | | 17 | | | | | | 9 | | | | | | 4 | | |
Number of restaurants closed during the year/period
|
| | | | 2 | | | | | | — | | | | | | — | | | | | | — | | |
Number of restaurants at the end of the year/period
|
| | | | 94 | | | | | | 111 | | | | | | 103 | | | | | | 115 | | |
| | |
For the Year Ended
December 31, |
| |
For the Six Months
Ended June 30, |
| ||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| ||||||||||||
| | |
(US$ in thousands)
|
| |||||||||||||||||||||
Revenue from existing restaurants(1)
|
| | | | 256,813 | | | | | | 500,035 | | | | | | 229,139 | | | | | | 305,814 | | |
Revenue from restaurants newly opened during the year/
period |
| | | | 38,102 | | | | | | 46,926 | | | | | | 10,227 | | | | | | 8,139 | | |
Revenue from restaurants closed during the year/period
|
| | | | 1,593 | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | 296,508 | | | | | | 546,961 | | | | | | 239,366 | | | | | | 313,953 | | |
Net of: | | | | | | | | | | | | | | | | | | | | | | | | | |
Customer loyalty program(2)
|
| | | | 449 | | | | | | 1,349 | | | | | | (391)(3) | | | | | | 1,235 | | |
Revenue generated from restaurant operations
|
| | | | 296,059 | | | | | | 545,612 | | | | | | 239,757 | | | | | | 312,718 | | |
Delivery business
|
| | | | 11,783 | | | | | | 6,572 | | | | | | 4,203 | | | | | | 4,328 | | |
Others(4) | | | | | 4,531 | | | | | | 6,041 | | | | | | 1,879 | | | | | | 6,885 | | |
Total revenue
|
| | | | 312,373 | | | | | | 558,225 | | | | | | 245,839 | | | | | | 323,931 | | |
| | |
For the Year Ended
December 31, |
| |
For the Six Months Ended
June 30, |
| ||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| ||||||||||||
Average spending per guest(1) (US$)
|
| | | | 30.3 | | | | | | 25.2 | | | | | | 25.8 | | | | | | 25.5 | | |
Average table turnover rate(2) (times/day)
|
| | | | 2.1 | | | | | | 3.3 | | | | | | 3.0 | | | | | | 3.3 | | |
Total guest visits (million)
|
| | | | 9.8 | | | | | | 21.7 | | | | | | 9.3 | | | | | | 12.3 | | |
Average daily revenue per restaurant(3) (US$’000)
|
| | | | 10.0 | | | | | | 15.4 | | | | | | 14.2 | | | | | | 15.6 | | |
| | |
For the Year Ended December 31,
|
| |
For the Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| ||||||||||||||||||||||||||||||||||||
| | |
(US$ in thousands, except for percentages)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Revenue
|
| | | | 312,373 | | | | | | 100.0% | | | | | | 558,225 | | | | | | 100.0% | | | | | | 245,839 | | | | | | 100.0% | | | | | | 323,931 | | | | | | 100.0% | | |
Other income
|
| | | | 19,458 | | | | | | 6.2% | | | | | | 6,701 | | | | | | 1.2% | | | | | | 5,487 | | | | | | 2.2% | | | | | | 5,461 | | | | | | 1.7% | | |
Raw materials and consumables used
|
| | | | (113,760) | | | | | | (36.4)% | | | | | | (196,646) | | | | | | (35.2)% | | | | | | (86,661) | | | | | | (35.3)% | | | | | | (109,316) | | | | | | (33.7)% | | |
Staff costs
|
| | | | (143,343) | | | | | | (45.9)% | | | | | | (188,927) | | | | | | (33.8)% | | | | | | (90,461) | | | | | | (36.8)% | | | | | | (107,687) | | | | | | (33.2)% | | |
Rentals and related expenses
|
| | | | (6,556) | | | | | | (2.1)% | | | | | | (13,006) | | | | | | (2.3)% | | | | | | (5,611) | | | | | | (2.3)% | | | | | | (6,264) | | | | | | (1.9)% | | |
Utilities expenses
|
| | | | (11,017) | | | | | | (3.5)% | | | | | | (19,743) | | | | | | (3.5)% | | | | | | (8,858) | | | | | | (3.6)% | | | | | | (12,621) | | | | | | (3.9)% | | |
Depreciation and
amortization |
| | | | (69,916) | | | | | | (22.4)% | | | | | | (72,952) | | | | | | (13.1)% | | | | | | (33,330) | | | | | | (13.6)% | | | | | | (41,795) | | | | | | (12.9)% | | |
Traveling and communication expenses
|
| | | | (2,674) | | | | | | (0.9)% | | | | | | (4,776) | | | | | | (0.9)% | | | | | | (2,378) | | | | | | (1.0)% | | | | | | (2,307) | | | | | | (0.7)% | | |
Listing expenses
|
| | | | — | | | | | | — | | | | | | (6,310) | | | | | | (1.1)% | | | | | | (3,337) | | | | | | (1.4)% | | | | | | — | | | | | | — | | |
Other expenses
|
| | | | (41,729) | | | | | | (13.4)% | | | | | | (55,510) | | | | | | (9.9)% | | | | | | (22,750) | | | | | | (9.3)% | | | | | | (27,780) | | | | | | (8.6)% | | |
Other gains (losses) – net
|
| | | | (73,270) | | | | | | (23.5)% | | | | | | (26,793) | | | | | | (4.8)% | | | | | | (41,221) | | | | | | (16.8)% | | | | | | (9,962) | | | | | | (3.1)% | | |
Finance costs
|
| | | | (19,158) | | | | | | (6.1)% | | | | | | (12,493) | | | | | | (2.2)% | | | | | | (8,424) | | | | | | (3.4)% | | | | | | (4,340) | | | | | | (1.3)% | | |
(Loss) Profit before tax
|
| | | | (149,592) | | | | | | (47.9)% | | | | | | (32,230) | | | | | | (5.8)% | | | | | | (51,705) | | | | | | (21.0)% | | | | | | 7,320 | | | | | | 2.3% | | |
Income tax expense
|
| | | | (1,160) | | | | | | (0.4)% | | | | | | (9,033) | | | | | | (1.6)% | | | | | | (4,018) | | | | | | (1.6)% | | | | | | (3,926) | | | | | | (1.2)% | | |
(Loss) Profit for the year/
period |
| | | | (150,752) | | | | | | (48.3)% | | | | | | (41,263) | | | | | | (7.4)% | | | | | | (55,723) | | | | | | (22.7)% | | | | | | 3,394 | | | | | | 1.0% | | |
Other comprehensive income (expense)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Exchange differences arising on
translation of foreign operations |
| | | | 2,097 | | | | | | 0.7% | | | | | | 8,385 | | | | | | 1.5% | | | | | | 16,918 | | | | | | 6.9% | | | | | | 11,566 | | | | | | 3.6% | | |
Total comprehensive income (expense) for the year/
period |
| | | | (148,655) | | | | | | (47.6)% | | | | | | (32,878) | | | | | | (5.9)% | | | | | | (38,805) | | | | | | (15.8)% | | | | | | 14,960 | | | | | | 4.6% | | |
(Loss) Earnings per share – Basic and diluted (USD)
|
| | | | (0.27) | | | | | | | | | | | | (0.07) | | | | | | | | | | | | (0.10) | | | | | | | | | | | | 0.01 | | | | | | | | |
| | |
For the Year Ended December 31,
|
| |
For the Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| ||||||||||||||||||||||||||||||||||||
| | |
(US$ in thousands, except for percentages)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Restaurant operations
|
| | | | 296,059 | | | | | | 94.8% | | | | | | 545,612 | | | | | | 97.7% | | | | | | 239,757 | | | | | | 97.5% | | | | | | 312,718 | | | | | | 96.5% | | |
Delivery business
|
| | | | 11,783 | | | | | | 3.8% | | | | | | 6,572 | | | | | | 1.2% | | | | | | 4,203 | | | | | | 1.7% | | | | | | 4,328 | | | | | | 1.3% | | |
Others
|
| | | | 4,531 | | | | | | 1.4% | | | | | | 6,041 | | | | | | 1.1% | | | | | | 1,879 | | | | | | 0.8% | | | | | | 6,885 | | | | | | 2.2% | | |
Total
|
| | | | 312,373 | | | | | | 100.0% | | | | | | 558,225 | | | | | | 100.0% | | | | | | 245,839 | | | | | | 100.0% | | | | | | 323,931 | | | | | | 100.0% | | |
| | |
For the Year Ended December 31,
|
| |
For the Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| ||||||||||||||||||||||||||||||||||||
| | |
(US$ in thousands, except for percentages)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Southeast Asia
|
| | | | 165,942 | | | | | | 56.1% | | | | | | 325,553 | | | | | | 59.7% | | | | | | 146,329 | | | | | | 61.0% | | | | | | 180,230 | | | | | | 57.6% | | |
East Asia
|
| | | | 37,251 | | | | | | 12.6% | | | | | | 57,137 | | | | | | 10.5% | | | | | | 25,218 | | | | | | 10.5% | | | | | | 35,815 | | | | | | 11.5% | | |
North America
|
| | | | 68,064 | | | | | | 23.0% | | | | | | 113,374 | | | | | | 20.8% | | | | | | 47,197 | | | | | | 19.7% | | | | | | 62,038 | | | | | | 19.8% | | |
Others(1) | | | | | 24,802 | | | | | | 8.3% | | | | | | 49,548 | | | | | | 9.0% | | | | | | 21,013 | | | | | | 8.8% | | | | | | 34,635 | | | | | | 11.1% | | |
Total
|
| | | | 296,059 | | | | | | 100.0% | | | | | | 545,612 | | | | | | 100.0% | | | | | | 239,757 | | | | | | 100.0% | | | | | | 312,718 | | | | | | 100.0% | | |
| | |
For the Year Ended
December 31, |
| |
For the Six Months
Ended June 30, |
| ||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| ||||||||||||
| | |
(US$ in thousands)
|
| |||||||||||||||||||||
Government grants
|
| | | | 17,455 | | | | | | 4,998 | | | | | | 4,604 | | | | | | 2,656 | | |
Interest income on: | | | | | | | | | | | | | | | | | | | | | | | | | |
Bank deposits
|
| | | | 61 | | | | | | 355 | | | | | | 42 | | | | | | 854 | | |
Rental deposits
|
| | | | 618 | | | | | | 437 | | | | | | 278 | | | | | | 277 | | |
Loans to related parties
|
| | | | 689 | | | | | | 225 | | | | | | 224 | | | | | | — | | |
Other financial assets
|
| | | | 127 | | | | | | 41 | | | | | | 41 | | | | | | — | | |
Others
|
| | | | 508 | | | | | | 645 | | | | | | 298 | | | | | | 1,674 | | |
Total
|
| | | | 19,458 | | | | | | 6,701 | | | | | | 5,487 | | | | | | 5,461 | | |
| | |
For the Year Ended
December 31, |
| |
For the Six Months
Ended June 30, |
| | | | ||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| | ||||||||||||||
| | |
(US$ in thousands)
|
| | | | |||||||||||||||||||||
Food ingredient costs
|
| | | | 92,592 | | | | | | 172,750 | | | | | | 76,287 | | | | | | 97,748 | | | | | |
Consumables
|
| | | | 17,388 | | | | | | 18,956 | | | | | | 8,561 | | | | | | 9,334 | | | | | |
Others
|
| | | | 3,780 | | | | | | 4,940 | | | | | | 1,813 | | | | | | 2,234 | | | | | |
Total raw materials and consumables used
|
| | | | 113,760 | | | | | | 196,646 | | | | | | 86,661 | | | | | | 109,316 | | | | | |
| | |
For the Year Ended
December 31, |
| |
For the Six Months
Ended June 30, |
| | ||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| | | | ||||||||||||
| | |
(US$ in thousands)
|
| ||||||||||||||||||||||||
Salaries and other allowances
|
| | | | 131,298 | | | | | | 174,602 | | | | | | 83,115 | | | | | | 97,896 | | | | ||
Employee welfare
|
| | | | 3,640 | | | | | | 3,442 | | | | | | 1,909 | | | | | | 3,457 | | | | ||
Retirement benefit scheme contributions
|
| | | | 8,405 | | | | | | 10,883 | | | | | | 5,437 | | | | | | 6,334 | | | | ||
Total staff costs
|
| | | | 143,343 | | | | | | 188,927 | | | | | | 90,461 | | | | | | 107,687 | | | |
| | |
For the Year Ended
December 31, |
| |
For the Six Months
Ended June 30, |
| ||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| ||||||||||||
| | |
(US$ in thousands)
|
| |||||||||||||||||||||
Net Impairment (loss) reversal recognized in respect of: | | | | | | | | | | | | | | | | | | | | | | | | | |
– property, plant and equipment
|
| | | | (31,852) | | | | | | (7,721) | | | | | | (6,773) | | | | | | (1,203) | | |
– right-of-use assets
|
| | | | (31,203) | | | | | | (106) | | | | | | (2,361) | | | | | | 1,749 | | |
– goodwill
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,122) | | |
– other intangible assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,600) | | |
| | | | | (63,055) | | | | | | (7,827) | | | | | | (9,134) | | | | | | (2,176) | | |
(Loss) gain on disposal of property, plant and equipment and provision for early termination of leases
|
| | | | (1,037) | | | | | | (6,890) | | | | | | (8,446) | | | | | | 819 | | |
(Loss) gain on modification and
termination of leases |
| | | | (236) | | | | | | 5,146 | | | | | | 2,807 | | | | | | (365) | | |
Net foreign exchange losses
|
| | | | (13,175) | | | | | | (21,889) | | | | | | (27,565) | | | | | | (10,713) | | |
Reversal of provision for early termination of leases
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,661 | | |
Net gain (loss) arising on financial assets at FVTPL
|
| | | | 422 | | | | | | 195 | | | | | | (217) | | | | | | 72 | | |
Others
|
| | | | 3,811 | | | | | | 4,472 | | | | | | 1,334 | | | | | | 740 | | |
Total
|
| | | | (73,270) | | | | | | (26,793) | | | | | | (41,221) | | | | | | (9,962) | | |
| | |
For the Year Ended
December 31, |
| |
For the Six Months
Ended June 30, |
| ||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| ||||||||||||
| | |
(US$ in thousands)
|
| |||||||||||||||||||||
Interests on lease liabilities
|
| | | | 9,111 | | | | | | 8,277 | | | | | | 4,341 | | | | | | 4,158 | | |
Interests on loans from related parties
|
| | | | 9,581 | | | | | | 3,880 | | | | | | 3,836 | | | | | | — | | |
Interests on bank borrowings
|
| | | | 153 | | | | | | 51 | | | | | | 95 | | | | | | — | | |
Interests charge on unwinding of discounts
|
| | | | 313 | | | | | | 285 | | | | | | 152 | | | | | | 182 | | |
Total
|
| | | | 19,158 | | | | | | 12,493 | | | | | | 8,424 | | | | | | 4,340 | | |
| | |
For the Year Ended
December 31, |
| |
For the Six Months
Ended June 30, |
| ||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| ||||||||||||
| | |
(US$ in thousands)
|
| |||||||||||||||||||||
Selected Consolidated Cash Flows Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash from operating activities
|
| | | | 4,382 | | | | | | 68,321 | | | | | | 30,361 | | | | | | 63,743 | | |
Net cash (used in) from investing activities
|
| | | | (87,464) | | | | | | 888 | | | | | | 41,442 | | | | | | (16,131) | | |
Net cash from (used in) financing activities
|
| | | | 119,879 | | | | | | (65,869) | | | | | | (34,193) | | | | | | (22,942) | | |
Net increase in cash and cash equivalents
|
| | | | 36,797 | | | | | | 3,340 | | | | | | 37,610 | | | | | | 24,670 | | |
Cash and cash equivalents at the beginning of the year/period
|
| | | | 51,564 | | | | | | 89,546 | | | | | | 89,546 | | | | | | 93,878 | | |
Effect of foreign exchange rate changes
|
| | | | 1,185 | | | | | | 992 | | | | | | (4,214) | | | | | | 388 | | |
Cash and cash equivalents at the end of the year/period
|
| | | | 89,546 | | | | | | 93,878 | | | | | | 122,942 | | | | | | 118,936 | | |
|
|
| |
|
|
|
Batik day (Indonesia)
|
| |
Happy Mid-autumn Festival (the United States)
|
|
|
|
| |
|
| |
|
|
|
Four-in-one soup base
|
| |
Beef tripe
|
| |
Haidilao dancing noodles
|
|
|
|
| |
|
| |
|
| |
|
|
|
Tom yum soup base in Thailand
|
| |
Beef intestines in Japan
|
| |
New York steak sliced in the United States
|
| |
Spicy poutine in
Canada |
|
|
|
| |
|
|
|
Light green and yellow theme
|
| |
Singapore tech-forward restaurants
|
|
| | |
For the year ended
December 31, |
| |
For the six months ended
June 30, |
| ||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| ||||||||||||
Total guest visits (million) | | | | | | | | | | | | | | | | | | | | | | | | | |
Southeast Asia
|
| | | | 6.7 | | | | | | 16.1 | | | | | | 7.0 | | | | | | 8.9 | | |
East Asia
|
| | | | 1.3 | | | | | | 2.2 | | | | | | 0.9 | | | | | | 1.3 | | |
North America
|
| | | | 1.3 | | | | | | 2.2 | | | | | | 0.9 | | | | | | 1.3 | | |
Others(1) | | | | | 0.5 | | | | | | 1.2 | | | | | | 0.5 | | | | | | 0.8 | | |
Overall | | | | | 9.8 | | | | | | 21.7 | | | | | | 9.3 | | | | | | 12.3 | | |
Table turnover rate(2) (times per day) | | | | | | | | | | | | | | | | | | | | | | | | | |
Southeast Asia
|
| | | | 2.2 | | | | | | 3.4 | | | | | | 3.2 | | | | | | 3.3 | | |
East Asia
|
| | | | 1.9 | | | | | | 3.0 | | | | | | 2.6 | | | | | | 3.1 | | |
North America
|
| | | | 2.1 | | | | | | 3.1 | | | | | | 2.8 | | | | | | 3.2 | | |
Others(1) | | | | | 1.9 | | | | | | 3.1 | | | | | | 2.8 | | | | | | 3.5 | | |
Overall | | | | | 2.1 | | | | | | 3.3 | | | | | | 3.0 | | | | | | 3.3 | | |
Average spending per guest(3) (US$) | | | | | | | | | | | | | | | | | | | | | | | | | |
Southeast Asia
|
| | | | 24.8 | | | | | | 20.2 | | | | | | 21.0 | | | | | | 20.3 | | |
East Asia
|
| | | | 28.8 | | | | | | 26.6 | | | | | | 27.5 | | | | | | 28.6 | | |
North America
|
| | | | 54.3 | | | | | | 52.0 | | | | | | 51.7 | | | | | | 49.1 | | |
Others(1) | | | | | 45.6 | | | | | | 40.3 | | | | | | 41.5 | | | | | | 40.6 | | |
Overall | | | | | 30.3 | | | | | | 25.2 | | | | | | 25.8 | | | | | | 25.5 | | |
Average daily revenue per restaurant(4) (US$ in thousands) | | | | | | | | | | | | | | | | | | | | | | | | | |
Southeast Asia
|
| | | | 10.5 | | | | | | 15.1 | | | | | | 14.5 | | | | | | 14.8 | | |
East Asia
|
| | | | 5.9 | | | | | | 11.0 | | | | | | 9.4 | | | | | | 11.8 | | |
North America
|
| | | | 12.2 | | | | | | 18.4 | | | | | | 16.0 | | | | | | 19.0 | | |
Others(1) | | | | | 13.7 | | | | | | 20.5 | | | | | | 18.6 | | | | | | 22.7 | | |
Overall | | | | | 10.0 | | | | | | 15.4 | | | | | | 14.2 | | | | | | 15.6 | | |
| | |
For the year
ended December 31, |
| |
For the six months ended
June 30, |
| ||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| ||||||||||||
Restaurant level operating margin(5) (%)
|
| | | | (21.2) | | | | | | 4.1 | | | | | | 1.5 | | | | | | 8.3 | | |
| | |
As of/For the Year Ended
December 31, |
| | |
As of/For the Six Months Ended
June 30, |
| ||||||||||||||||||
| | |
2021
|
| |
2022
|
| | |
2022
|
| |
2023
|
| ||||||||||||
Number of Same Stores(1) | | | | | | | | | | | | | | | | | | | | | | | | | | |
Southeast Asia
|
| |
29
|
| | |
53
|
| ||||||||||||||||||
East Asia
|
| |
12
|
| | |
13
|
| ||||||||||||||||||
North America
|
| |
13
|
| | |
16
|
| ||||||||||||||||||
Others
|
| |
4
|
| | |
5
|
| ||||||||||||||||||
Total | | |
58
|
| | |
87
|
| ||||||||||||||||||
Same Store Sales(2) (US$ in thousands) | | | | | | | | | | | | | | | | | | | | | | | | | | |
Southeast Asia
|
| | | | 118,784 | | | | | | 175,482 | | | | | | | 141,658 | | | | | | 149,845 | | |
East Asia
|
| | | | 30,996 | | | | | | 51,770 | | | | | | | 23,772 | | | | | | 33,178 | | |
North America
|
| | | | 57,982 | | | | | | 89,254 | | | | | | | 45,927 | | | | | | 54,480 | | |
Others
|
| | | | 20,658 | | | | | | 35,303 | | | | | | | 17,791 | | | | | | 21,153 | | |
Total | | | | | 228,420 | | | | | | 351,809 | | | | | | | 229,148 | | | | | | 258,656 | | |
Average same store sales per day(3)(US$ in thousands) | | | | | | | | | | | | | | | | | | | | | | | | | | |
Southeast Asia
|
| | | | 11.8 | | | | | | 16.7 | | | | | | | 15.0 | | | | | | 15.7 | | |
East Asia
|
| | | | 7.2 | | | | | | 11.9 | | | | | | | 10.2 | | | | | | 14.3 | | |
North America
|
| | | | 12.2 | | | | | | 18.8 | | | | | | | 15.9 | | | | | | 18.8 | | |
Others
|
| | | | 14.2 | | | | | | 24.2 | | | | | | | 19.7 | | | | | | 24.0 | | |
| | |
As of/For the Year Ended
December 31, |
| | |
As of/For the Six Months
Ended June 30, |
| ||||||||||||||||||
| | |
2021
|
| |
2022
|
| | |
2022
|
| |
2023
|
| ||||||||||||
Total | | | | | 11.1 | | | | | | 16.7 | | | | | | | 14.7 | | | | | | 16.6 | | |
Average same store table turnover rate(4) (times/day) | | | | | | | | | | | | | | | | | | | | | | | | | | |
Southeast Asia
|
| | | | 2.3 | | | | | | 3.5 | | | | | | | 3.2 | | | | | | 3.4 | | |
East Asia
|
| | | | 2.2 | | | | | | 3.3 | | | | | | | 2.7 | | | | | | 3.5 | | |
North America
|
| | | | 2.1 | | | | | | 3.1 | | | | | | | 2.8 | | | | | | 3.2 | | |
Others
|
| | | | 1.9 | | | | | | 3.4 | | | | | | | 2.8 | | | | | | 3.4 | | |
Total | | | | | 2.2 | | | | | | 3.4 | | | | | | | 3.1 | | | | | | 3.4 | | |
By Function
|
| |
Number of
Employees |
| |||
Headquarters, senior regional managers and administrative staff
|
| | | | 562 | | |
Managerial restaurant staff
|
| | | | 320 | | |
Kitchen staff
|
| | | | 4,042 | | |
Waiting staff
|
| | | | 4,345 | | |
Reception staff
|
| | | | 611 | | |
Others(1) | | | | | 1,058 | | |
Total | | | | | 10,938 | | |
Directors and Executive Officers
|
| |
Age
|
| |
Position/Title
|
|
Ping Shu | | |
53
|
| | Director and Chairman | |
Yu Li | | |
37
|
| | Director and Chief Executive Officer | |
Jinping Wang | | |
40
|
| | Director and Chief Operating Officer | |
Li Liu | | |
36
|
| | Director | |
Anthony Kang Uei Tan | | |
50
|
| | Independent Director | |
Ser Luck Teo | | |
55
|
| | Independent Director | |
Jown Jing Vincent Lien | | |
62
|
| | Independent Director | |
Cong Qu | | |
40
|
| | Financial Director and Board Secretary | |
Wenhai Jiang | | |
37
|
| | Product Manager | |
Shaohua Zhou | | |
37
|
| | Vice President | |
Name
|
| |
Ordinary Shares
Underlying Awards |
| |
Exercise Price
(US$/Share) |
| |
Date of Grant
|
| |
Date of Expiration
|
| |||
Yu Li
|
| | | | * | | | |
N/A
|
| |
December 12, 2022
|
| |
June 23, 2032
|
|
Jinping Wang
|
| | | | * | | | |
N/A
|
| |
December 12, 2022
|
| |
June 23, 2032
|
|
Li Liu
|
| | | | * | | | |
N/A
|
| |
December 12, 2022
|
| |
June 23, 2032
|
|
Shaohua Zhou
|
| | | | * | | | |
N/A
|
| |
December 12, 2022
|
| |
June 23, 2032
|
|
Total
|
| | | | 9,329,700 | | | | | | | | | | | |
| | |
Ordinary Shares Beneficially
Owned Prior to This Offering |
| |
Ordinary Shares Beneficially
Owned After This Offering |
| ||||||||||||||||||||||||
| | |
Ordinary
Shares |
| |
% Of Total
Ordinary Shares† |
| |
% of Aggregate
Voting Power |
| |
Ordinary
Shares |
| |
% of Total
Ordinary Shares |
| |
% of Aggregate
Voting Power |
| ||||||||||||
Directors and Executive Officers**:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ping Shu(2)
|
| | | | 41,096,201 | | | | | | 6.64 | | | | | | 6.64 | | | | | | | | | | | | | | |
Yu Li
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | | | | | | | | | |
Jinping Wang
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | | | | | | | | | |
Li Liu
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | | | | | | | | | |
Anthony Kang Uei Tan
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | | | | | | | | | |
Ser Luck Teo
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | | | | | | | | | |
Jown Jing Vincent Lien
|
| | | | — | | | | | | — | | | | |
|
—
|
| | | | | | | | | | | | | |
Wenhai Jiang
|
| | | | — | | | | | | — | | | | |
|
—
|
| | | | | | | | | | | | | |
Shaohua Zhou
|
| | | | — | | | | | | — | | | | |
|
—
|
| | | | | | | | | | | | | |
Cong Qu
|
| | | | — | | | | | | — | | | | |
|
—
|
| | | | | | | | | | | | | |
All Directors and Executive Officers
as a Group |
| | | | 41,096,201 | | | | | | 6.64 | | | | | | 6.64 | | | | | | | | | | | | | | |
Principal Shareholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Yong Zhang entities(1)
|
| | | | 295,070,922 | | | | | | 47.64 | | | | | | 47.64 | | | | | | | | | | | | | | |
SP NP LTD(2)
|
| | | | 41,096,201 | | | | | | 6.64 | | | | | | 6.64 | | | | | | | | | | | | | | |
LHY NP LTD(3)
|
| | | | 33,115,501 | | | | | | 5.35 | | | | | | 5.35 | | | | | | | | | | | | | | |
ESOP Planforms(4)
|
| | | | 61,933,000 | | | | | | 10.00 | | | | | | — | | | | | | | | | | | | — | | |
|
Service
|
| |
Fees
|
|
|
•
To any person to which ADSs are issued or to any person to which a distribution is made in respect of ADS distributions pursuant to stock dividends or other free distributions of stock, bonus distributions, stock splits or other distributions (except where converted to cash)
|
| | Up to US$ per ADS issued | |
|
•
Cancellation of ADSs, including in the case of termination of the deposit agreement
|
| | Up to US$ per ADS cancelled | |
|
•
Distribution of cash dividends
|
| | Up to US$ per ADS held | |
|
•
Distribution of cash entitlements (other than cash dividends) and/or cash proceeds from the sale of rights, securities and other entitlements
|
| | Up to US$ per ADS held | |
|
•
Distribution of ADSs pursuant to exercise of rights.
|
| | Up to US$ per ADS held | |
|
•
Distribution of securities other than ADSs or rights to purchase additional ADSs
|
| | Up to US$ per ADS held | |
|
•
Depositary services
|
| | Up to US$ per ADS held on the applicable record date(s) established by the depositary bank | |
|
If we:
|
| |
Then:
|
|
| Change the nominal or par value of our ordinary shares | | | The cash, shares or other securities received by the depositary will become deposited securities. | |
| Reclassify, split up or consolidate any of the deposited securities | | | Each ADS will automatically represent its equal share of the new deposited securities. | |
| Distribute securities on the ordinary shares that are not distributed to you, or recapitalize, reorganize, merge, liquidate, sell all or substantially all of our assets, or take any similar action | | | The depositary may distribute some or all of the cash, shares or other securities it received. It may also deliver new ADSs or ask you to surrender your outstanding ADRs in exchange for new ADRs identifying the new deposited securities. | |
Name
|
| |
Number of ADSs
|
|
[Morgan Stanley Asia Limited
|
| | | |
Huatai Securities (USA), Inc.]
|
| | | |
| | | | |
| | | | |
Total: | | | | |
| | | | | | | | |
Total
|
| |||||||||
| | |
Per ADS
|
| |
No Exercise
|
| |
Full Exercise
|
| |||||||||
Underwriting discounts and commissions to be paid by us:
|
| | | US$ | | | | | | US$ | | | | | | US$ | | | |
|
SEC Registration Fee
|
| | | US$ | | | | | | | | | |
|
FINRA Filing Fee
|
| | | | | | | | | | | | |
|
Stock Exchange Market Entry and Listing Fee
|
| | | | | | | | | | | | |
|
Printing and Engraving Expenses
|
| | | | | | | | | | | | |
|
Legal Fees and Expenses
|
| | | | | | | | | | | | |
|
Accounting Fees and Expenses
|
| | | | | | | | | | | | |
|
Miscellaneous
|
| | | | | | | | | | | | |
| Total | | | | | | | | | | US$ | | | |
| | |
PAGE(S)
|
|
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | |
| | |
PAGE(S)
|
|
| | | ||
| | | ||
| | | ||
| | | ||
| | |
| | |
Notes
|
| |
2022
|
| |
2021
|
| ||||||
| | | | | |
USD’000
|
| |
USD’000
|
| ||||||
Revenue
|
| |
6
|
| | | | 558,225 | | | | | | 312,373 | | |
Other income
|
| |
7
|
| | | | 6,701 | | | | | | 19,458 | | |
Raw materials and consumables used
|
| | | | | | | (196,646) | | | | | | (113,760) | | |
Staff costs
|
| | | | | | | (188,927) | | | | | | (143,343) | | |
Rentals and related expenses
|
| | | | | | | (13,006) | | | | | | (6,556) | | |
Utilities expenses
|
| | | | | | | (19,743) | | | | | | (11,017) | | |
Depreciation and amortization
|
| | | | | | | (72,952) | | | | | | (69,916) | | |
Traveling and communication expenses
|
| | | | | | | (4,776) | | | | | | (2,674) | | |
Listing expenses
|
| | | | | | | (6,310) | | | | | | — | | |
Other expenses
|
| |
8
|
| | | | (55,510) | | | | | | (41,729) | | |
Other gains (losses) – net
|
| |
9
|
| | | | (26,793) | | | | | | (73,270) | | |
Finance costs
|
| |
10
|
| | | | (12,493) | | | | | | (19,158) | | |
Loss before tax
|
| | | | | | | (32,230) | | | | | | (149,592) | | |
Income tax expense
|
| |
11
|
| | | | (9,033) | | | | | | (1,160) | | |
Loss for the year
|
| |
12
|
| | |
|
(41,263)
|
| | | |
|
(150,752)
|
| |
Other comprehensive income | | | | | | | | | | | | | | | | |
Item that may be reclassified subsequently to profit or loss: | | | | | | | | | | | | | | | | |
Exchange differences arising on translation of foreign operations
|
| | | | | | | 8,385 | | | | | | 2,097 | | |
Total comprehensive expense for the year
|
| | | | | | | (32,878) | | | | | | (148,655) | | |
Loss for the year attributable to: | | | | | | | | | | | | | | | | |
Owners of the Company
|
| | | | | | | (41,248) | | | | | | (150,752) | | |
Non-controlling interests
|
| | | | | | | (15) | | | | | | — | | |
| | | | | | | | (41,263) | | | | | | (150,752) | | |
Total comprehensive expense attributable to: | | | | | | | | | | | | | | | | |
Owners of the Company
|
| | | | | | | (32,863) | | | | | | (148,655) | | |
Non-controlling interests
|
| | | | | | | (15) | | | | | | — | | |
| | | | | | | | (32,878) | | | | | | (148,655) | | |
Loss per share | | | | | | | | | | | | | | | | |
Basic and diluted (USD)
|
| |
13
|
| | | | (0.07) | | | | | | (0.27) | | |
| | |
Notes
|
| |
2022
|
| |
2021
|
| |||||||||
| | | | | | | | |
USD’000
|
| |
USD’000
|
| ||||||
Non-current assets | | | | | | | | | | | | | | | | | | | |
Property, plant and equipment
|
| | | | 14 | | | | | | 197,444 | | | | | | 194,978 | | |
Right-of-use assets
|
| | | | 15 | | | | | | 201,283 | | | | | | 202,020 | | |
Goodwill
|
| | | | 16 | | | | | | 1,122 | | | | | | — | | |
Other intangible assets
|
| | | | 17 | | | | | | 1,937 | | | | | | 375 | | |
Deferred tax assets
|
| | | | 18 | | | | | | 1,019 | | | | | | 144 | | |
Other financial assets
|
| | | | 19 | | | | | | — | | | | | | 4,244 | | |
Other receivables
|
| | | | 21 | | | | | | 1,955 | | | | | | — | | |
Prepayment for acquisition of non-current assets
|
| | | | | | | | | | 426 | | | | | | — | | |
Rental deposits
|
| | | | | | | | | | 17,530 | | | | | | 18,230 | | |
| | | | | | | | | | | 422,716 | | | | | | 419,991 | | |
Current assets | | | | | | | | | | | | | | | | | | | |
Inventories
|
| | | | 20 | | | | | | 25,984 | | | | | | 16,709 | | |
Trade and other receivables and prepayments
|
| | | | 21 | | | | | | 26,771 | | | | | | 30,253 | | |
Amounts due from related parties
|
| | | | 22 | | | | | | — | | | | | | 29,383 | | |
Financial assets at fair value through profit or loss
|
| | | | 23 | | | | | | 14 | | | | | | 36,074 | | |
Other financial assets
|
| | | | 19 | | | | | | — | | | | | | 500 | | |
Rental deposits
|
| | | | | | | | | | 3,076 | | | | | | 930 | | |
Pledged bank deposits
|
| | | | 24 | | | | | | 3,673 | | | | | | 3,337 | | |
Bank balances and cash
|
| | | | 24 | | | | | | 93,878 | | | | | | 89,546 | | |
| | | | | | | | | | | 153,396 | | | | | | 206,732 | | |
Current liabilities | | | | | | | | | | | | | | | | | | | |
Trade payables
|
| | | | 25 | | | | | | 32,313 | | | | | | 26,549 | | |
Other payables
|
| | | | 26 | | | | | | 31,663 | | | | | | 24,128 | | |
Amounts due to related parties
|
| | | | 22 | | | | | | 776 | | | | | | 500,562 | | |
Tax payables
|
| | | | | | | | | | 7,877 | | | | | | 2,294 | | |
Lease liabilities
|
| | | | 27 | | | | | | 40,016 | | | | | | 36,655 | | |
Bank borrowings
|
| | | | 28 | | | | | | 75 | | | | | | 3,111 | | |
Contract liabilities
|
| | | | 29 | | | | | | 3,787 | | | | | | 2,330 | | |
Provisions
|
| | | | 30 | | | | | | 723 | | | | | | 515 | | |
| | | | | | | | | | | 117,230 | | | | | | 596,144 | | |
Net current assets (liabilities)
|
| | | | | | | | | | 36,166 | | | | | | (389,412) | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | |
Deferred tax liabilities
|
| | | | 18 | | | | | | 3,611 | | | | | | 1,127 | | |
Lease liabilities
|
| | | | 27 | | | | | | 201,687 | | | | | | 206,539 | | |
Bank borrowings
|
| | | | 28 | | | | | | 521 | | | | | | 688 | | |
Contract liabilities
|
| | | | 29 | | | | | | 430 | | | | | | 470 | | |
Provisions
|
| | | | 30 | | | | | | 10,596 | | | | | | 8,937 | | |
| | | | | | | | | | | 216,845 | | | | | | 217,761 | | |
Net assets (liabilities)
|
| | | | | | | | | | 242,037 | | | | | | (187,182) | | |
Capital and reserves | | | | | | | | | | | | | | | | | | | |
Share capital of the Company
|
| | | | 32 | | | | | | 3 | | | | | | — | | |
Share premium
|
| | | | 32 | | | | | | 494,480 | | | | | | — | | |
Shares held under share award scheme
|
| | | | 32 | | | | | | * | | | | | | — | | |
Combined capital of subsidiaries
|
| | | | 32 | | | | | | — | | | | | | 50,920 | | |
Reserves
|
| | | | | | | | | | (254,677) | | | | | | (238,102) | | |
Equity attributable to owners of the Company
|
| | | | | | | | | | 239,806 | | | | | | (187,182) | | |
Non-controlling interests
|
| | | | | | | | | | 2,231 | | | | | | — | | |
Total equity (deficit)
|
| | | | | | | | | | 242,037 | | | | | | (187,182) | | |
| | |
Share
capital of the Company |
| |
Share
premium |
| |
Shares
held under share award scheme |
| | | | | | | |
Reserves
|
| | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||
| | |
Net parent investment
|
| | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||
| | |
Combined
capital of subsidiaries |
| |
Other
reserve |
| |
Translation
reserve |
| |
Merger
reserve |
| |
Accumulated
losses |
| |
Subtotal
|
| |
Non-controlling
interests |
| |
Total
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
(Note 32) |
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||||||||||||||||||||||||||
As at January 1, 2021
|
| | | | — | | | | | | — | | | | | | — | | | | | | 33,854 | | | | | | 2,658 | | | | | | (2,781) | | | | | | — | | | | | | (100,701) | | | | | | (66,970) | | | | | | — | | | | | | (66,970) | | |
Loss for the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,655) | | | | | | — | | | | | | — | | | | | | (146,097) | | | | | | (150,752) | | | | | | — | | | | | | (150,752) | | |
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,097 | | | | | | — | | | | | | — | | | | | | 2,097 | | | | | | — | | | | | | 2,097 | | |
Total comprehensive income (expense) for the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,655) | | | | | | 2,097 | | | | | | — | | | | | | (146,097) | | | | | | (148,655) | | | | | | — | | | | | | (148,655) | | |
Capital injections
|
| | | | — | | | | | | — | | | | | | — | | | | | | 17,066 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 17,066 | | | | | | — | | | | | | 17,066 | | |
Net contribution from the Retained Group
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,377 | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,377 | | | | | | — | | | | | | 11,377 | | |
As at December 31, 2021
|
| | | | — | | | | | | — | | | | | | — | | | | | | 50,920 | | | | | | 9,380 | | | | | | (684) | | | | | | — | | | | | | (246,798) | | | | | | (187,182) | | | | | | — | | | | | | (187,182) | | |
| | |
Share
capital of the Company |
| |
Share
premium |
| |
Shares
held under share award scheme |
| | | | | | | |
Reserves
|
| | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||
| | |
Net parent investment
|
| | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||
| | |
Combined
capital of subsidiaries |
| |
Other
reserve |
| |
Translation
reserve |
| |
Merger
reserve |
| |
Accumulated
losses |
| |
Subtotal
|
| |
Non-controlling
interests |
| |
Total
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
(Note 32) |
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||||||||||||||||||||||||||
As at January 1, 2022
|
| | | | — | | | | | | — | | | | | | — | | | | | | 50,920 | | | | | | 9,380 | | | | | | (684) | | | | | | — | | | | | | (246,798) | | | | | | (187,182) | | | | | | — | | | | | | (187,182) | | |
Loss for the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,644) | | | | | | — | | | | | | — | | | | | | (38,604) | | | | | | (41,248) | | | | | | (15) | | | | | | (41,263) | | |
Other comprehensive
income |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,385 | | | | | | — | | | | | | — | | | | | | 8,385 | | | | | | — | | | | | | 8,385 | | |
Total comprehensive income (expense) for the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,644) | | | | | | 8,385 | | | | | | — | | | | | | (38,604) | | | | | | (32,863) | | | | | | (15) | | | | | | (32,878) | | |
Capital injections
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,535 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,535 | | | | | | — | | | | | | 1,535 | | |
Issue of shares of the Company (Note 32)
|
| | | | 3 | | | | | | 23,144 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,147 | | | | | | — | | | | | | 23,147 | | |
Loan Capitalization (Note 32)
|
| | | | * | | | | | | 471,336 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 471,336 | | | | | | — | | | | | | 471,336 | | |
Issue of ordinary shares to share award scheme trusts (Note 32)
|
| | | | — | | | | | | — | | | | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Non-controlling interest
arising from acquisition of a subsidiary |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 480 | | | | | | 480 | | |
Capital injection from
non-controlling interests |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,766 | | | | | | 1,766 | | |
Net contribution from the Retained Group
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,888 | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,888 | | | | | | — | | | | | | 5,888 | | |
Deemed distribution arising from the Group Reorganization
|
| | | | — | | | | | | — | | | | | | — | | | | | | (52,455) | | | | | | (12,624) | | | | | | — | | | | | | 23,024 | | | | | | — | | | | | | (42,055) | | | | | | — | | | | | | (42,055) | | |
As at December 31, 2022
|
| | | | 3 | | | | | | 494,480 | | | | | | * | | | | | | — | | | | | | — | | | | | | 7,701 | | | | | | 23,024 | | | | | | (285,402) | | | | | | 239,806 | | | | | | 2,231 | | | | | | 242,037 | | |
| | |
2022
|
| |
2021
|
| ||||||
| | |
USD’000
(Restated) |
| |
USD’000
(Restated) |
| ||||||
Operating activities | | | | | | | | | | | | | |
Loss before tax
|
| | | | (32,230) | | | | | | (149,592) | | |
Adjustments for: | | | | | | | | | | | | | |
Finance costs
|
| | | | 12,493 | | | | | | 19,158 | | |
Interest income
|
| | | | (1,058) | | | | | | (1,495) | | |
Depreciation of property, plant and equipment
|
| | | | 37,346 | | | | | | 35,166 | | |
Depreciation of right-of-use assets
|
| | | | 35,560 | | | | | | 34,700 | | |
Amortization of other intangible assets
|
| | | | 46 | | | | | | 50 | | |
Impairment loss, net of reversal | | | | | | | | | | | | | |
− property, plant and equipment
|
| | | | 7,721 | | | | | | 31,852 | | |
− right-of-use assets
|
| | | | 106 | | | | | | 31,203 | | |
Loss on disposal of property, plant and equipment and provision for early
termination of leases |
| | | | 6,890 | | | | | | 1,037 | | |
Gain on lease termination
|
| | | | (5,146) | | | | | | — | | |
Loss on lease modification
|
| | | | — | | | | | | 236 | | |
Net gain arising on financial assets at fair value through profit or loss
|
| | | | (195) | | | | | | (422) | | |
Covid-19-related rent concessions
|
| | | | (1,006) | | | | | | (2,576) | | |
Net foreign exchange loss
|
| | | | 18,731 | | | | | | 13,175 | | |
Operating cash flows before movements in working capital
|
| | | | 79,258 | | | | | | 12,492 | | |
Increase in inventories
|
| | | | (9,226) | | | | | | (4,602) | | |
Increase in trade and other receivables and prepayments
|
| | | | (14,810) | | | | | | (10,595) | | |
Decrease in rental deposits
|
| | | | 2,211 | | | | | | 682 | | |
Decrease (increase) in amounts due from related parties
|
| | | | 277 | | | | | | (190) | | |
Increase in trade payables
|
| | | | 7,761 | | | | | | 4,333 | | |
Increase in other payables
|
| | | | 4,222 | | | | | | 2,555 | | |
Increase in contract liabilities
|
| | | | 1,417 | | | | | | 227 | | |
Decrease in provisions
|
| | | | (515) | | | | | | — | | |
Increase in amounts due to related parties
|
| | | | 8 | | | | | | 268 | | |
Cash generated from operations
|
| | | | 70,603 | | | | | | 5,170 | | |
Income taxes paid, net of refunds
|
| | | | (2,282) | | | | | | (788) | | |
Net cash from operating activities
|
| | | | 68,321 | | | | | | 4,382 | | |
| | |
2022
|
| |
2021
|
| ||||||
| | |
USD’000
(Restated) |
| |
USD’000
(Restated) |
| ||||||
Investing activities | | | | | | | | | | | | | |
Interest received from bank deposits
|
| | | | 355 | | | | | | 61 | | |
Interest received from related parties
|
| | | | 225 | | | | | | 689 | | |
Interest received from other financial assets
|
| | | | 120 | | | | | | 354 | | |
Purchase of financial assets at fair value through profit or loss
|
| | | | — | | | | | | (144,932) | | |
Redemption of financial assets at fair value through profit or loss
|
| | | | 36,159 | | | | | | 110,000 | | |
Purchase of other financial assets
|
| | | | — | | | | | | (500) | | |
Proceeds on redemption of other financial assets
|
| | | | 4,703 | | | | | | 7,000 | | |
Purchase of property, plant and equipment
|
| | | | (60,471) | | | | | | (67,381) | | |
Proceeds on disposals of property, plant and equipment
|
| | | | 103 | | | | | | 772 | | |
Purchase of other intangible assets
|
| | | | — | | | | | | (27) | | |
Payments for rental deposits
|
| | | | (4,219) | | | | | | (2,619) | | |
Acquisition of a subsidiary, net of cash acquired
|
| | | | (2,902) | | | | | | — | | |
New loans to related parties
|
| | | | — | | | | | | (5,607) | | |
New loans to non-controlling interests
|
| | | | (1,955) | | | | | | — | | |
Collection of loans to related parties
|
| | | | 29,106 | | | | | | 15,671 | | |
Withdrawal of pledged bank deposits
|
| | | | — | | | | | | 55 | | |
Placement of pledged bank deposits
|
| | | | (336) | | | | | | (1,000) | | |
Net cash from (used in) investing activities
|
| | | | 888 | | | | | | (87,464) | | |
Financing activities | | | | | | | | | | | | | |
Repayments of bank borrowings
|
| | | | (2,927) | | | | | | (8,142) | | |
New bank borrowings raised
|
| | | | — | | | | | | 4,750 | | |
New addition of loans from related parties raised
|
| | | | 40,277 | | | | | | 173,333 | | |
Repayments of loans from related parties
|
| | | | (51,650) | | | | | | (39,006) | | |
Repayments of lease liabilities
|
| | | | (36,112) | | | | | | (29,091) | | |
Proceeds from issue of share of the Company
|
| | | | 23,147 | | | | | | — | | |
Proceeds from capital injections
|
| | | | 1,535 | | | | | | 17,066 | | |
Interest paid
|
| | | | (5,150) | | | | | | (10,408) | | |
Cash paid related to the Group Reorganization
|
| | | | (38,984) | | | | | | — | | |
Capital injection by non-controlling interests
|
| | | | 1,766 | | | | | | — | | |
Net contribution from the Retained Group
|
| | | | 5,888 | | | | | | 11,377 | | |
Cash balances transferred to the Retained Group related to the Group Reorganization
|
| | | | (3,659) | | | | | | — | | |
Net cash (used in) from financing activities
|
| | | | (65,869) | | | | | | 119,879 | | |
Net increase in cash and cash equivalents
|
| | | | 3,340 | | | | | | 36,797 | | |
Cash and cash equivalents at beginning of the year
|
| | | | 89,546 | | | | | | 51,564 | | |
Effect of foreign exchange rate changes
|
| | | | 992 | | | | | | 1,185 | | |
Cash and cash equivalents at end of the year
|
| | | | 93,878 | | | | | | 89,546 | | |
Represented by: | | | | | | | | | | | | | |
Bank balances and cash (Note 24)
|
| | | | 93,878 | | | | | | 89,546 | | |
| Amendments to IAS 1 | | | Classification of Liabilities as Current or Non-Current(1) | |
| Amendments to IAS 1 | | | Non-current Liabilities with Covenants(1) | |
| Amendments to IFRS 16 | | | Lease Liability in a Sale and Leaseback(1) | |
| Amendments to IAS 7 and IFRS 7 | | | Supplier Finance Arrangements(1) | |
| Amendments to IFRS 1 and IAS 21 | | | Lack of Exchangeability(2) | |
| Amendments to IFRS 10 and IAS 28 | | | Sales or Contribution of Assets between an Investor and its Associate or Joint Venture(3) | |
| Software | | | 1 to 3 years | |
| License | | | 2 to 15 years | |
| | |
2022
|
| |
2021
|
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Types of services or goods | | | | | | | | | | | | | |
Restaurant operation
|
| | | | 545,612 | | | | | | 296,059 | | |
Delivery business
|
| | | | 6,572 | | | | | | 11,783 | | |
Others
|
| | | | 6,041 | | | | | | 4,531 | | |
Total
|
| | | | 558,225 | | | | | | 312,373 | | |
Timing of revenue recognition | | | | | | | | | | | | | |
At a point in time
|
| | | | 558,225 | | | | | | 312,373 | | |
| | |
Revenue
|
| |
Non-current assets (Note)
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
| | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| ||||||||||||
Southeast Asia
|
| | | | 331,632 | | | | | | 173,674 | | | | | | 157,437 | | | | | | 134,073 | | |
East Asia
|
| | | | 58,708 | | | | | | 41,178 | | | | | | 40,525 | | | | | | 48,150 | | |
North America
|
| | | | 116,075 | | | | | | 70,702 | | | | | | 101,632 | | | | | | 121,289 | | |
Others
|
| | | | 51,810 | | | | | | 26,819 | | | | | | 102,192 | | | | | | 93,861 | | |
Total
|
| | | | 558,225 | | | | | | 312,373 | | | | | | 401,786 | | | | | | 397,373 | | |
| | |
2022
|
| |
2021
|
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Interest income on: | | | | | | | | | | | | | |
– bank deposits
|
| | | | 355 | | | | | | 61 | | |
– rental deposits
|
| | | | 437 | | | | | | 618 | | |
– loans to related parties
|
| | | | 225 | | | | | | 689 | | |
– other financial assets
|
| | | | 41 | | | | | | 127 | | |
| | | | | 1,058 | | | | | | 1,495 | | |
Government grants (Note)
|
| | | | 4,998 | | | | | | 17,455 | | |
Others
|
| | | | 645 | | | | | | 508 | | |
| | | | | 6,701 | | | | | | 19,458 | | |
| | |
2022
|
| |
2021
|
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Administrative expenses (Note)
|
| | | | 23,921 | | | | | | 19,681 | | |
Consulting services expenses
|
| | | | 7,754 | | | | | | 7,594 | | |
Bank charges
|
| | | | 8,705 | | | | | | 5,757 | | |
Daily maintenance expenses
|
| | | | 4,959 | | | | | | 2,746 | | |
Outsourcing service fee
|
| | | | 5,931 | | | | | | 2,418 | | |
Business development expenses
|
| | | | 1,501 | | | | | | 1,413 | | |
Storage expenses
|
| | | | 2,739 | | | | | | 2,120 | | |
| | | | | 55,510 | | | | | | 41,729 | | |
| | |
2022
|
| |
2021
|
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Net impairment loss recognized in respect of | | | | | | | | | | | | | |
– property, plant and equipment (Note 14)
|
| | | | (7,721) | | | | | | (31,852) | | |
– right-of-use assets (Note 15)
|
| | | | (106) | | | | | | (31,203) | | |
| | | | | (7,827) | | | | | | (63,055) | | |
Loss on disposal of property, plant and equipment and provision for early termination of leases
|
| | | | (6,890) | | | | | | (1,037) | | |
Gain on lease termination
|
| | | | 5,146 | | | | | | — | | |
Loss on lease modification
|
| | | | — | | | | | | (236) | | |
Net foreign exchange loss
|
| | | | (21,889) | | | | | | (13,175) | | |
Net gains arising on financial assets at FVTPL
|
| | | | 195 | | | | | | 422 | | |
Others
|
| | | | 4,472 | | | | | | 3,811 | | |
Total
|
| | | | (26,793) | | | | | | (73,270) | | |
| | |
2022
|
| |
2021
|
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Interests on loans from related parties
|
| | | | 3,880 | | | | | | 9,581 | | |
Interests on lease liabilities
|
| | | | 8,277 | | | | | | 9,111 | | |
Interests on bank borrowings
|
| | | | 51 | | | | | | 153 | | |
Interests charge on unwinding of discounts
|
| | | | 285 | | | | | | 313 | | |
| | | | | 12,493 | | | | | | 19,158 | | |
| | |
2022
|
| |
2021
|
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Current tax: | | | | | | | | | | | | | |
– current year
|
| | | | 6,941 | | | | | | 178 | | |
– over provision of tax in prior years
|
| | | | (386) | | | | | | (187) | | |
Withholding tax
|
| | | | 1,318 | | | | | | 1,093 | | |
Deferred tax (Note 18)
|
| | | | 1,160 | | | | | | 76 | | |
| | | | | 9,033 | | | | | | 1,160 | | |
| | |
2022
|
| |
2021
|
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Loss before tax
|
| | | | (32,230) | | | | | | (149,592) | | |
Tax at 17% (Note)
|
| | | | (5,479) | | | | | | (25,431) | | |
Tax effect of expenses not deductible for tax purposes
|
| | | | 6,848 | | | | | | 7,850 | | |
Tax effect of income not taxable for tax purposes
|
| | | | (1,104) | | | | | | (3,562) | | |
Tax effect of tax losses not recognized
|
| | | | 10,783 | | | | | | 9,998 | | |
Tax effect of deductible temporary differences not recognized and utilization
of temporary differences not recognized previously |
| | | | (296) | | | | | | 12,211 | | |
Utilization of tax losses previously not recognized
|
| | | | (1,822) | | | | | | (571) | | |
Tax exemption and rebates
|
| | | | (320) | | | | | | — | | |
Withholding tax
|
| | | | 1,318 | | | | | | 1,093 | | |
Over provision of tax in prior years
|
| | | | (386) | | | | | | (187) | | |
Effect of different tax rates of subsidiaries operating in other jurisdictions
|
| | | | (540) | | | | | | (241) | | |
Others
|
| | | | 31 | | | | | | — | | |
Income tax expense for the year
|
| | | | 9,033 | | | | | | 1,160 | | |
| | |
2022
|
| |
2021
|
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Depreciation of property, plant and equipment
|
| | | | 37,346 | | | | | | 35,166 | | |
Depreciation of right-of-use assets
|
| | | | 35,560 | | | | | | 34,700 | | |
Amortization of other intangible assets
|
| | | | 46 | | | | | | 50 | | |
Total depreciation and amortization
|
| | | | 72,952 | | | | | | 69,916 | | |
Property and equipment rentals: | | | | | | | | | | | | | |
– Office premises and equipment (short-term leases)
|
| | | | 288 | | | | | | 179 | | |
– Restaurants
|
| | | | | | | | | | | | |
– Covid-19-related rent concessions (Note 15)
|
| | | | (1,006) | | | | | | (2,576) | | |
– Variable lease payments (Note 15)
|
| | | | 1,653 | | | | | | 1,314 | | |
Subtotal
|
| | | | 935 | | | | | | (1,083) | | |
Other rental related expenses
|
| | | | 12,071 | | | | | | 7,639 | | |
Total rentals and related expenses
|
| | | | 13,006 | | | | | | 6,556 | | |
Directors’ emoluments
|
| | | | 1,045 | | | | | | 823 | | |
Other staff cost: | | | | | | | | | | | | | |
Salaries and other allowances
|
| | | | 173,557 | | | | | | 130,475 | | |
Employee welfare
|
| | | | 3,442 | | | | | | 3,640 | | |
Retirement benefit contributions
|
| | | | 10,883 | | | | | | 8,405 | | |
Total staff costs
|
| | | | 188,927 | | | | | | 143,343 | | |
| | |
2022
|
| |
2021
|
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Loss for the year attributable to the owners of the Company for the purpose
of calculating loss per share |
| | | | (41,248) | | | | | | (150,752) | | |
| | |
2022
|
| |
2021
|
| ||||||
| | |
’000
|
| |
’000
|
| ||||||
Weighted average number of ordinary shares for the purpose of calculating loss per share (Note)
|
| | | | 557,400 | | | | | | 557,400 | | |
| | |
Leasehold
land and building |
| |
Freehold
land |
| |
Leasehold
improvement |
| |
Machinery
|
| |
Transportation
equipment |
| |
Furniture
and fixture |
| |
Renovation
in progress |
| |
Total
|
| ||||||||||||||||||||||||
| | |
USD’000
(Note ii) |
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| ||||||||||||||||||||||||
COST | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
At January 1, 2021
|
| | | | 897 | | | | | | 13,418 | | | | | | 198,349 | | | | | | 6,553 | | | | | | 2,033 | | | | | | 16,469 | | | | | | 32,479 | | | | | | 270,198 | | |
Additions (Note i)
|
| | | | 1,690 | | | | | | 954 | | | | | | 4,137 | | | | | | 2,760 | | | | | | 73 | | | | | | 14,200 | | | | | | 42,371 | | | | | | 66,185 | | |
Transfer from renovation in progress
|
| | | | — | | | | | | — | | | | | | 47,615 | | | | | | — | | | | | | — | | | | | | 36 | | | | | | (47,651) | | | | | | — | | |
Disposals
|
| | | | — | | | | | | — | | | | | | (5,994) | | | | | | (99) | | | | | | (52) | | | | | | (279) | | | | | | — | | | | | | (6,424) | | |
Exchange adjustments
|
| | | | (185) | | | | | | (1,441) | | | | | | (6,396) | | | | | | (313) | | | | | | (87) | | | | | | (1,851) | | | | | | (3,362) | | | | | | (13,635) | | |
At December 31, 2021
|
| | | | 2,402 | | | | | | 12,931 | | | | | | 237,711 | | | | | | 8,901 | | | | | | 1,967 | | | | | | 28,575 | | | | | | 23,837 | | | | | | 316,324 | | |
Additions (Note i)
|
| | | | 2 | | | | | | 6 | | | | | | 31,638 | | | | | | 7,030 | | | | | | 251 | | | | | | 4,980 | | | | | | 19,755 | | | | | | 63,662 | | |
Acquisition of a subsidiary (Note 41)
|
| | | | — | | | | | | — | | | | | | 1,701 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,701 | | |
Transfer from renovation in progress
|
| | | | — | | | | | | — | | | | | | 18,248 | | | | | | — | | | | | | — | | | | | | — | | | | | | (18,248) | | | | | | — | | |
Disposals
|
| | | | — | | | | | | — | | | | | | (4,847) | | | | | | (577) | | | | | | (244) | | | | | | (873) | | | | | | (491) | | | | | | (7,032) | | |
Exchange adjustments
|
| | | | (318) | | | | | | (1,713) | | | | | | (8,270) | | | | | | (385) | | | | | | (103) | | | | | | (1,014) | | | | | | (3,168) | | | | | | (14,971) | | |
At December 31, 2022
|
| | | | 2,086 | | | | | | 11,224 | | | | | | 276,181 | | | | | | 14,969 | | | | | | 1,871 | | | | | | 31,668 | | | | | | 21,685 | | | | | | 359,684 | | |
DEPRECIATION AND IMPAIRMENT | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
At January 1, 2021
|
| | | | 224 | | | | | | — | | | | | | 47,806 | | | | | | 2,114 | | | | | | 1,086 | | | | | | 7,872 | | | | | | — | | | | | | 59,102 | | |
Charge for the year
|
| | | | 218 | | | | | | — | | | | | | 30,153 | | | | | | 1,284 | | | | | | 180 | | | | | | 3,331 | | | | | | — | | | | | | 35,166 | | |
Impairment loss recognized in profit or loss
|
| | | | — | | | | | | — | | | | | | 29,076 | | | | | | — | | | | | | — | | | | | | 2,776 | | | | | | — | | | | | | 31,852 | | |
Eliminated on disposals
|
| | | | — | | | | | | — | | | | | | (4,228) | | | | | | (72) | | | | | | (19) | | | | | | (264) | | | | | | — | | | | | | (4,583) | | |
Exchange adjustments
|
| | | | (35) | | | | | | — | | | | | | 41 | | | | | | (118) | | | | | | (35) | | | | | | (44) | | | | | | — | | | | | | (191) | | |
At December 31, 2021
|
| | | | 407 | | | | | | — | | | | | | 102,848 | | | | | | 3,208 | | | | | | 1,212 | | | | | | 13,671 | | | | | | — | | | | | | 121,346 | | |
Charge for the year
|
| | | | 225 | | | | | | — | | | | | | 32,125 | | | | | | 1,967 | | | | | | 180 | | | | | | 2,849 | | | | | | — | | | | | | 37,346 | | |
Impairment loss recognized in profit or loss
|
| | | | — | | | | | | — | | | | | | 7,721 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,721 | | |
Eliminated on disposals
|
| | | | — | | | | | | — | | | | | | (256) | | | | | | (462) | | | | | | (209) | | | | | | (798) | | | | | | — | | | | | | (1,725) | | |
Exchange adjustments
|
| | | | (56) | | | | | | — | | | | | | 913 | | | | | | 11 | | | | | | (33) | | | | | | (3,283) | | | | | | — | | | | | | (2,448) | | |
At December 31, 2022
|
| | | | 576 | | | | | | — | | | | | | 143,351 | | | | | | 4,724 | | | | | | 1,150 | | | | | | 12,439 | | | | | | — | | | | | | 162,240 | | |
CARRYING AMOUNT | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
At December 31, 2022
|
| | | | 1,510 | | | | | | 11,224 | | | | | | 132,830 | | | | | | 10,245 | | | | | | 721 | | | | | | 19,229 | | | | | | 21,685 | | | | | | 197,444 | | |
At December 31, 2021
|
| | | | 1,995 | | | | | | 12,931 | | | | | | 134,863 | | | | | | 5,693 | | | | | | 755 | | | | | | 14,904 | | | | | | 23,837 | | | | | | 194,978 | | |
| Leasehold land and building | | | 5.88% – 25.00% | |
| Leasehold improvement | | |
5.56% – 33.00% or lease term, whichever is shorter
|
|
| Machinery | | | 12.50% – 33.00% | |
| Transportation equipment | | | 10.00% – 25.00% | |
| Furniture and fixture | | | 5.26% – 33.00% | |
| | |
Leased
properties |
| |||
| | |
USD’000
|
| |||
At December 31, 2021 | | | | | | | |
Carrying amount
|
| | | | 202,020 | | |
At December 31, 2022 | | | | | | | |
Carrying amount
|
| | | | 201,283 | | |
For the year ended December 31, 2021 | | | | | | | |
Depreciation charge
|
| | | | 34,700 | | |
Impairment loss recognized in profit or loss
|
| | | | 31,203 | | |
For the year ended December 31, 2022 | | | | | | | |
Depreciation charge
|
| | | | 35,560 | | |
Impairment loss recognized in profit or loss
|
| | | | 106 | | |
| | |
2022
|
| |
2021
|
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Expense relating to short-term leases
|
| | | | 288 | | | | | | 179 | | |
Variable lease payments not included in the measurement of lease liabilities
|
| | | | 1,653 | | | | | | 1,314 | | |
Total cash outflow for leases (Note)
|
| | | | 38,053 | | | | | | 30,585 | | |
Additions to right-of-use assets
|
| | | | 60,133 | | | | | | 44,985 | | |
Acquisition of subsidiary (Note 41)
|
| | | | 5,064 | | | | | | — | | |
Termination of right-of-use assets
|
| | | | 20,888 | | | | | | 14,181 | | |
Remeasurement of provision for restoration
|
| | | | 1,091 | | | | | | — | | |
Decrease due to the modification of leases
|
| | | | — | | | | | | 4,362 | | |
| | |
Number
of leases |
| |
Fixed
payments |
| |
Variable
payments |
| |
Total
payments |
| ||||||||||||
| | | | | | | | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||
Office premises without variable lease payments
|
| | | | 3 | | | | | | 187 | | | | | | — | | | | | | 187 | | |
Leases without variable lease payments
|
| | | | 114 | | | | | | 18,918 | | | | | | — | | | | | | 18,918 | | |
Leases with variable lease payments
|
| | | | 67 | | | | | | 17,295 | | | | | | 1,653 | | | | | | 18,948 | | |
Total
|
| | | | 184 | | | | | | 36,340 | | | | | | 1,653 | | | | | | 38,053 | | |
| | |
Number
of leases |
| |
Fixed
payments |
| |
Variable
payments |
| |
Total
payments |
| ||||||||||||
| | | | | | | | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||
Office premises without variable lease payments
|
| | | | 1 | | | | | | 39 | | | | | | — | | | | | | 39 | | |
Leases without variable lease payments
|
| | | | 110 | | | | | | 18,900 | | | | | | — | | | | | | 18,900 | | |
Leases with variable lease payments
|
| | | | 58 | | | | | | 10,332 | | | | | | 1,314 | | | | | | 11,646 | | |
Total
|
| | | | 169 | | | | | | 29,271 | | | | | | 1,314 | | | | | | 30,585 | | |
| | |
Total
|
| |||
| | |
USD’000
|
| |||
At January 1, 2021 and 2022
|
| | | | — | | |
Arising on acquisition of a subsidiary (Note 41)
|
| | | | 1,122 | | |
At December 31, 2022
|
| | | | 1,122 | | |
| | |
Software
|
| |
License
|
| |
Brand
name (Note) |
| |
Total
|
| ||||||||||||
| | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| ||||||||||||
COST | | | | | | | | | | | | | | | | | | | | | | | | | |
At January 1, 2021
|
| | | | 107 | | | | | | 423 | | | | | | — | | | | | | 530 | | |
Additions
|
| | | | 19 | | | | | | 26 | | | | | | — | | | | | | 46 | | |
Disposals
|
| | | | (9) | | | | | | — | | | | | | — | | | | | | (9) | | |
Exchange adjustments
|
| | | | (3) | | | | | | (18) | | | | | | — | | | | | | (22) | | |
At December 31, 2021
|
| | | | 114 | | | | | | 431 | | | | | | — | | | | | | 545 | | |
Additions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Acquisition of a subsidiary (Note 41)
|
| | | | — | | | | | | — | | | | | | 1,600 | | | | | | 1,600 | | |
Disposals
|
| | | | (1) | | | | | | — | | | | | | — | | | | | | (1) | | |
Exchange adjustments
|
| | | | 16 | | | | | | (10) | | | | | | — | | | | | | 6 | | |
At December 31, 2022
|
| | | | 129 | | | | | | 421 | | | | | | 1,600 | | | | | | 2,150 | | |
ACCUMULATED DEPRECIATION | | | | | | | | | | | | | | | | | | | | | | | | | |
At January 1, 2021
|
| | | | (64) | | | | | | (68) | | | | | | — | | | | | | (132) | | |
Charge for the year
|
| | | | (28) | | | | | | (22) | | | | | | — | | | | | | (50) | | |
Eliminated on disposals
|
| | | | 9 | | | | | | — | | | | | | — | | | | | | 9 | | |
Exchange adjustments
|
| | | | 3 | | | | | | — | | | | | | — | | | | | | 3 | | |
At December 31, 2021
|
| | | | (80) | | | | | | (90) | | | | | | — | | | | | | (170) | | |
Charge for the year
|
| | | | (21) | | | | | | (25) | | | | | | — | | | | | | (46) | | |
Eliminated on disposals
|
| | | | 1 | | | | | | — | | | | | | — | | | | | | 1 | | |
Exchange adjustments
|
| | | | 2 | | | | | | — | | | | | | — | | | | | | 2 | | |
At December 31, 2022
|
| | | | (98) | | | | | | (115) | | | | | | — | | | | | | (213) | | |
CARRYING AMOUNT | | | | | | | | | | | | | | | | | | | | | | | | | |
At December 31, 2022
|
| | | | 31 | | | | | | 306 | | | | | | 1,600 | | | | | | 1,937 | | |
At December 31, 2021
|
| | | | 34 | | | | | | 341 | | | | | | — | | | | | | 375 | | |
| | |
As at
December 31, 2022 |
| |
As at
December 31, 2021 |
| ||||||
| | |
USD’000
(Restated) |
| |
USD’000
(Restated) |
| ||||||
Deferred tax assets
|
| | | | 50,554 | | | | | | 52,096 | | |
Deferred tax liabilities
|
| | | | (53,146) | | | | | | (53,079) | | |
| | | | | (2,592) | | | | | | (983) | | |
| | |
Accelerated
tax depreciation |
| |
Right-of-
use assets |
| |
Lease
liabilities |
| |
Right-of-
use assets/ lease liabilities, net |
| |
Customer
loyalty scheme |
| |
Tax
losses |
| |
Total
|
| |||||||||||||||||||||
| | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||||||||||||||
At January 1, 2021 (Audited)
|
| | | | (367) | | | | | | — | | | | | | — | | | | | | (658) | | | | | | 66 | | | | | | 67 | | | | | | (892) | | |
Adjustments (Note 3)
|
| | | | — | | | | | | (57,889) | | | | | | 57,231 | | | | | | 658 | | | | | | — | | | | | | — | | | | | | — | | |
At January 1, 2021 (Restated)
|
| | | | (367) | | | | | | (57,889) | | | | | | 57,231 | | | | | | — | | | | | | 66 | | | | | | 67 | | | | | | (892) | | |
Credit (charge) to profit or loss (Note 11)
|
| | | | 288 | | | | | | 5,080 | | | | | | (5,400) | | | | | | — | | | | | | (2) | | | | | | (42) | | | | | | (76) | | |
Exchange adjustments
|
| | | | 5 | | | | | | (139) | | | | | | 121 | | | | | | — | | | | | | (2) | | | | | | — | | | | | | (15) | | |
At December 31, 2021 (Restated)
|
| | | | (74) | | | | | | (52,948) | | | | | | 51,952 | | | | | | — | | | | | | 62 | | | | | | 25 | | | | | | (983) | | |
(Charge) credit to profit or loss (Note 11)
|
| | | | (1,833) | | | | | | (89) | | | | | | (487) | | | | | | — | | | | | | 215 | | | | | | 1,034 | | | | | | (1,160) | | |
Acquisition of a subsidiary (Note 41)
|
| | | | (440) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (440) | | |
Exchange adjustments
|
| | | | (13) | | | | | | 2,059 | | | | | | (2,059) | | | | | | — | | | | | | — | | | | | | 4 | | | | | | (9) | | |
At December 31, 2022 (Restated)
|
| | | | (2,360) | | | | | | (50,978) | | | | | | 49,406 | | | | | | — | | | | | | 277 | | | | | | 1,063 | | | | | | (2,592) | | |
| | |
As at
December 31, 2022 |
| |
As at
December 31, 2021 |
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Tax losses (Note i)
|
| | | | 150,662 | | | | | | 122,384 | | |
Other deductible temporary differences (Note ii)
|
| | | | 106,962 | | | | | | 95,732 | | |
| | | | | 257,624 | | | | | | 218,116 | | |
| | |
As at
December 31, 2022 |
| |
As at
December 31, 2021 |
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Debt instruments at amortized cost
|
| | | | — | | | | | | 4,744 | | |
Total
|
| | | | — | | | | | | 4,744 | | |
Analyzed as: | | | | | | | | | | | | | |
Current
|
| | | | — | | | | | | 500 | | |
Non-current
|
| | | | — | | | | | | 4,244 | | |
Total
|
| | | | — | | | | | | 4,744 | | |
| | |
As at
December 31, 2022 |
| |
As at
December 31, 2021 |
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Condiment products
|
| | | | 6,999 | | | | | | 2,135 | | |
Food ingredients
|
| | | | 10,254 | | | | | | 10,096 | | |
Beverage
|
| | | | 1,197 | | | | | | 583 | | |
Other materials
|
| | | | 7,534 | | | | | | 3,895 | | |
| | | | | 25,984 | | | | | | 16,709 | | |
| | |
As at
December 31, 2022 |
| |
As at
December 31, 2021 |
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Trade receivables (Note i)
|
| | | | 9,470 | | | | | | 6,334 | | |
Other receivables and prepayments: | | | | | | | | | | | | | |
Prepayment to suppliers
|
| | | | 14,872 | | | | | | 18,413 | | |
Input value-added tax to be deducted
|
| | | | 488 | | | | | | 2,212 | | |
Interest receivable
|
| | | | — | | | | | | 38 | | |
Others (Note ii)
|
| | | | 3,896 | | | | | | 3,256 | | |
| | | | | 19,256 | | | | | | 23,919 | | |
Total
|
| | | | 28,726 | | | | | | 30,253 | | |
Current
|
| | | | 26,771 | | | | | | 30,253 | | |
Non-current (Note ii)
|
| | | | 1,955 | | | | | | — | | |
| | | | | 28,726 | | | | | | 30,253 | | |
| | |
As at
December 31, 2022 |
| |
As at
December 31, 2021 |
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Trade nature: | | | | | | | | | | | | | |
Prepayments for goods made to related companies controlled by the Controlling Shareholders
|
| | | | — | | | | | | 277 | | |
Non-trade nature: | | | | | | | | | | | | | |
Loans to related companies controlled by the Controlling Shareholders (Note)
|
| | | | — | | | | | | 29,106 | | |
Total
|
| | | | — | | | | | | 29,383 | | |
| | |
As at
December 31, 2022 |
| |
As at
December 31, 2021 |
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Trade nature (Note i): | | | | | | | | | | | | | |
Related companies controlled by the Controlling Shareholders
|
| | | | 776 | | | | | | 768 | | |
Non-trade nature: | | | | | | | | | | | | | |
Loans from related companies controlled by the Controlling Shareholders (Notes ii & iii)
|
| | | | — | | | | | | 498,575 | | |
Interest payables to related companies controlled by the Controlling Shareholders (Note ii)
|
| | | | — | | | | | | 1,219 | | |
Subtotal
|
| | | | — | | | | | | 499,794 | | |
Total
|
| | | | 776 | | | | | | 500,562 | | |
| | |
As at
December 31, 2022 |
| |
As at
December 31, 2021 |
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Bank balances and cash | | | | | | | | | | | | | |
– Cash on hand
|
| | | | 42 | | | | | | — | | |
– Bank balances (Note i)
|
| | | | 93,836 | | | | | | 89,546 | | |
| | | | | 93,878 | | | | | | 89,546 | | |
Pledged bank deposits (Note ii)
|
| | | | 3,673 | | | | | | 3,337 | | |
| | | | | 97,551 | | | | | | 92,883 | | |
| | |
As at
December 31, 2022 |
| |
As at
December 31, 2021 |
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
– USD
|
| | | | 43,707 | | | | | | 55,641 | | |
– SGD
|
| | | | 16,676 | | | | | | 10,758 | | |
– Japanese Yen (“JPY”)
|
| | | | 1,533 | | | | | | 2,570 | | |
– MYR
|
| | | | 5,130 | | | | | | 6,418 | | |
– Australian Dollar (“AUD”)
|
| | | | 5,600 | | | | | | 3,283 | | |
– Great Britain Pound (“GBP”)
|
| | | | 2,600 | | | | | | 2,028 | | |
– Canadian Dollar (“CAD”)
|
| | | | 3,255 | | | | | | 2,130 | | |
– Thailand Baht (“THB”)
|
| | | | 4,178 | | | | | | 1,853 | | |
– Indonesian Rupiah (“IDR”)
|
| | | | 4,268 | | | | | | 2,705 | | |
– EUR
|
| | | | 1,727 | | | | | | 649 | | |
– South Korean Won (“KRW”)
|
| | | | 5,560 | | | | | | 1,693 | | |
– Vietnamese Dong (“VND”)
|
| | | | 2,263 | | | | | | 3,059 | | |
– HKD
|
| | | | 512 | | | | | | 96 | | |
– Confoederatio Helvetica Franc (“CHF”)
|
| | | | 20 | | | | | | — | | |
– New Zealand Dollar (“NZD”)
|
| | | | 406 | | | | | | — | | |
– Renminbi (“RMB”)
|
| | | | 116 | | | | | | — | | |
| | | | | 97,551 | | | | | | 92,883 | | |
| | |
As at
December 31, 2022 |
| |
As at
December 31, 2021 |
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Within 60 days
|
| | | | 32,313 | | | | | | 26,549 | | |
| | |
As at
December 31, 2022 |
| |
As at
December 31, 2021 |
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Staff cost payable
|
| | | | 15,852 | | | | | | 16,183 | | |
Other taxes payables
|
| | | | 5,728 | | | | | | 4,446 | | |
Renovation fee payables (Note 14)
|
| | | | 3,457 | | | | | | 266 | | |
Listing expenses payables
|
| | | | 2,761 | | | | | | — | | |
Others
|
| | | | 3,865 | | | | | | 3,233 | | |
| | | | | 31,663 | | | | | | 24,128 | | |
| | |
As at
December 31, 2022 |
| |
As at
December 31, 2021 |
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Lease liabilities payable: | | | | | | | | | | | | | |
Within one year
|
| | | | 40,016 | | | | | | 36,655 | | |
Within a period of more than one year but not exceeding two years
|
| | | | 48,329 | | | | | | 33,271 | | |
Within a period of more than two years but not exceeding five years
|
| | | | 79,264 | | | | | | 80,623 | | |
Within a period of more than five years
|
| | | | 74,094 | | | | | | 92,645 | | |
| | | | | 241,703 | | | | | | 243,194 | | |
Less: Amounts due for settlement within one year shown under current liabilities
|
| | | | 40,016 | | | | | | 36,655 | | |
Amounts due for settlement after one year shown under non-current liabilities
|
| | | | 201,687 | | | | | | 206,539 | | |
| | |
As at
December 31, 2022 |
| |
As at
December 31, 2021 |
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Guaranteed and unsecured (Note)
|
| | | | 596 | | | | | | 774 | | |
Unguaranteed and unsecured
|
| | | | — | | | | | | 3,025 | | |
| | | | | 596 | | | | | | 3,799 | | |
| | |
As at
December 31, 2022 |
| |
As at
December 31, 2021 |
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Within one year
|
| | | | 75 | | | | | | 3,111 | | |
Within a period of more than one year but not exceeding two years
|
| | | | 75 | | | | | | 87 | | |
Within a period of more than two years but not exceeding five years
|
| | | | 446 | | | | | | 601 | | |
| | | | | 596 | | | | | | 3,799 | | |
Less: Amounts due within one year shown under current liabilities
|
| | | | 75 | | | | | | 3,111 | | |
Amounts due for settlement after one year shown under non-current liabilities
|
| | | | 521 | | | | | | 688 | | |
| | |
As at
December 31, 2022 |
| |
As at
December 31, 2021 |
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Fixed-rate borrowings (Note i)
|
| | | | 596 | | | | | | 774 | | |
Variable-rate borrowings (Note ii)
|
| | | | — | | | | | | 3,025 | | |
| | | | | 596 | | | | | | 3,799 | | |
| | |
As at
December 31, 2022 |
| |
As at
December 31, 2021 |
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Customer loyalty scheme
|
| | | | 3,867 | | | | | | 2,524 | | |
Prepaid cards and issued vouchers
|
| | | | 350 | | | | | | 276 | | |
| | | | | 4,217 | | | | | | 2,800 | | |
| | |
As at
December 31, 2022 |
| |
As at
December 31, 2021 |
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Customer loyalty scheme
|
| | | | 2,004 | | | | | | 1,665 | | |
Prepaid cards and issued vouchers
|
| | | | 276 | | | | | | 448 | | |
| | | | | 2,280 | | | | | | 2,113 | | |
| | |
As at December 31, 2022
|
| |||||||||||||||
| | |
Customer
loyalty scheme |
| |
Prepaid cards
and issued vouchers |
| |
Total
|
| |||||||||
| | |
USD’000
(Note i) |
| |
USD’000
(Note ii) |
| |
USD’000
|
| |||||||||
Within one year
|
| | | | 3,437 | | | | | | 350 | | | | | | 3,787 | | |
More than one year but within two years
|
| | | | 383 | | | | | | — | | | | | | 383 | | |
More than two years
|
| | | | 47 | | | | | | — | | | | | | 47 | | |
| | | | | 3,867 | | | | | | 350 | | | | | | 4,217 | | |
| | |
As at December 31, 2021
|
| |||||||||||||||
| | |
Customer
loyalty scheme |
| |
Prepaid cards
and issued vouchers |
| |
Total
|
| |||||||||
| | |
USD’000
(Note i) |
| |
USD’000
(Note ii) |
| |
USD’000
|
| |||||||||
Within one year
|
| | | | 2,054 | | | | | | 276 | | | | | | 2,330 | | |
More than one year but within two years
|
| | | | 470 | | | | | | — | | | | | | 470 | | |
| | | | | 2,524 | | | | | | 276 | | | | | | 2,800 | | |
| | |
As at
December 31, 2022 |
| |
As at
December 31, 2021 |
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Provision for restoration (Note i)
|
| | | | 9,695 | | | | | | 8,937 | | |
Provision for early termination of leases (Note ii)
|
| | | | 1,624 | | | | | | 515 | | |
| | | | | 11,319 | | | | | | 9,452 | | |
Less: Amounts expected to be paid within one year
|
| | | | 723 | | | | | | 515 | | |
Amounts shown under non-current liabilities
|
| | | | 10,596 | | | | | | 8,937 | | |
| | |
Provision for
restoration |
| |
Provision for
early termination of leases |
| |
Total
|
| |||||||||
| | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||
At January 1, 2021
|
| | | | 7,900 | | | | | | — | | | | | | 7,900 | | |
Provision in the year
|
| | | | 963 | | | | | | 515 | | | | | | 1,478 | | |
Interests accrued
|
| | | | 313 | | | | | | — | | | | | | 313 | | |
Exchange adjustments
|
| | | | (239) | | | | | | — | | | | | | (239) | | |
At December 31, 2021
|
| | | | 8,937 | | | | | | 515 | | | | | | 9,452 | | |
Provision in the year
|
| | | | 1,089 | | | | | | 1,686 | | | | | | 2,775 | | |
Remeasurement in the year
|
| | | | (1,091) | | | | | | — | | | | | | (1,091) | | |
Utilized in the year
|
| | | | — | | | | | | (515) | | | | | | (515) | | |
Interests accrued
|
| | | | 285 | | | | | | — | | | | | | 285 | | |
Exchange adjustments
|
| | | | 475 | | | | | | (62) | | | | | | 413 | | |
At December 31, 2022
|
| | | | 9,695 | | | | | | 1,624 | | | | | | 11,319 | | |
| | |
Number of shares
|
| |
Shown in the
consolidated financial statements |
| ||||||
| | | | | | | | |
USD’000
|
| |||
Ordinary shares at par value of USD0.000005 each | | | | | | | | | | | | | |
Authorized: | | | | | | | | | | | | | |
At May 6, 2022 (date of incorporation), and December 31, 2022
|
| | | | 10,000,000,000 | | | | | | — | | |
Issued and fully paid: | | | | | | | | | | | | | |
At May 6, 2022 (date of incorporation)
|
| | | | 1 | | | | | | — | | |
Issue of shares
|
| | | | 557,399,998** | | | | | | 3 | | |
Loan Capitalization
|
| | | | 1 | | | | | | * | | |
Issue of ordinary shares to share award scheme trusts
|
| | | | 61,933,000 | | | | | | * | | |
At December 31, 2022
|
| | | | 619,333,000 | | | | | | 3 | | |
| | | | | | | | | | | | | | |
Non-cash changes
|
| | | | | | | |||||||||||||||||||||||||||||||||||||||
| | |
At
January 1, 2022 |
| |
Financing
cash flows |
| |
Interest
accruals |
| |
Lease
liabilities recognized |
| |
Disposal of
lease liabilities |
| |
Covid-19
related rent concessions |
| |
Loan
Capitalization |
| |
Exchange
difference |
| |
Group
reorganization |
| |
At
December 31, 2022 |
| ||||||||||||||||||||||||||||||
| | |
USD’000
|
| |
USD’000
(Note) |
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
(Note 40) |
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| ||||||||||||||||||||||||||||||
Bank borrowings (Note 28)
|
| | | | 3,799 | | | | | | (2,927) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (276) | | | | | | — | | | | | | 596 | | |
Lease liabilities (Note 27)
|
| | | | 243,194 | | | | | | (36,112) | | | | | | 8,277 | | | | | | 64,176* | | | | | | (26,034) | | | | | | (1,006) | | | | | | — | | | | | | (10,792) | | | | | | — | | | | | | 241,703 | | |
Interest payable on bank borrowings
|
| | | | — | | | | | | (51) | | | | | | 51 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Interest payable to related companies (Note 22)
|
| | | | 1,219 | | | | | | (5,099) | | | | | | 3,880 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Loans from related companies (Note 22)
|
| | | | 498,575 | | | | | | (11,373) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (471,336) | | | | | | — | | | | | | (15,866) | | | | | | — | | |
Acquisition consideration payables to related companies controlled by the Controlling Shareholders
|
| | | | — | | | | | | (38,984) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 38,984 | | | | | | — | | |
| | | | | 746,787 | | | | | | (94,546) | | | | | | 12,208 | | | | | | 64,176 | | | | | | (26,034) | | | | | | (1,006) | | | | | | (471,336) | | | | | | (11,068) | | | | | | 23,118 | | | | | | 242,299 | | |
| | | | | | | | | | | | | | |
Non-cash changes
|
| | | | | | | |||||||||||||||||||||
| | |
At
January 1, 2021 |
| |
Financing
cash flows |
| |
Interest
accruals |
| |
Lease
liabilities recognized |
| |
Covid-19
related rent concessions |
| |
Exchange
difference |
| |
At
December 31, 2021 |
| |||||||||||||||||||||
| | |
USD’000
|
| |
USD’000
(Note) |
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||||||||||||||
Bank borrowings (Note 28)
|
| | | | 7,574 | | | | | | (3,392) | | | | | | — | | | | | | — | | | | | | — | | | | | | (383) | | | | | | 3,799 | | |
Lease liabilities (Note 27)
|
| | | | 235,927 | | | | | | (29,091) | | | | | | 9,111 | | | | | | 24,567 | | | | | | (2,576) | | | | | | 5,256 | | | | | | 243,194 | | |
Interest payable on bank borrowings
|
| | | | — | | | | | | (153) | | | | | | 153 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Interest payable to related companies (Note 22)
|
| | | | 1,894 | | | | | | (10,255) | | | | | | 9,581 | | | | | | — | | | | | | — | | | | | | (1) | | | | | | 1,219 | | |
Loans from related companies (Note 22)
|
| | | | 364,247 | | | | | | 134,327 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | 498,575 | | |
| | | | | 609,642 | | | | | | 91,436 | | | | | | 18,845 | | | | | | 24,567 | | | | | | (2,576) | | | | | | 4,873 | | | | | | 746,787 | | |
| | |
As at
December 31, 2022 |
| |
As at
December 31, 2021 |
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Financial assets | | | | | | | | | | | | | |
Financial assets at amortized cost
|
| | | | 131,523 | | | | | | 155,798 | | |
Financial assets at FVTPL
|
| | | | 14 | | | | | | 36,074 | | |
Financial liabilities | | | | | | | | | | | | | |
Financial liabilities at amortized cost
|
| | | | 59,620 | | | | | | 550,592 | | |
| | |
Assets
|
| |||||||||
| | |
As at
December 31, 2022 |
| |
As at
December 31, 2021 |
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Monetary assets | | | | | | | | | | | | | |
– denominated in RMB
|
| | | | 1 | | | | | | 5 | | |
– denominated in SGD
|
| | | | 137 | | | | | | 460 | | |
– denominated in USD
|
| | | | 19,933 | | | | | | 8,872 | | |
– denominated in HKD
|
| | | | 512 | | | | | | 96 | | |
– denominated in EUR
|
| | | | — | | | | | | 460 | | |
– denominated in NZD
|
| | | | — | | | | | | 5 | | |
| | |
Liabilities
|
| |||||||||
| | |
As at
December 31, 2022 |
| |
As at
December 31, 2021 |
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Monetary liabilities | | | | | | | | | | | | | |
– denominated in RMB
|
| | | | 978 | | | | | | 1,075 | | |
– denominated in NZD
|
| | | | — | | | | | | 24 | | |
– denominated in USD
|
| | | | 1,633 | | | | | | — | | |
– denominated in SGD
|
| | | | 244 | | | | | | — | | |
– denominated in EUR
|
| | | | 104 | | | | | | — | | |
– denominated in HKD
|
| | | | 23 | | | | | | — | | |
| | |
As at
December 31, 2022 |
| |
As at
December 31, 2021 |
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Profit or loss | | | | | | | | | | | | | |
– RMB impact
|
| | | | (98) | | | | | | (81) | | |
– SGD impact
|
| | | | (11) | | | | | | 38 | | |
– USD impact
|
| | | | 1,830 | | | | | | 2,793 | | |
– HKD impact
|
| | | | 49 | | | | | | 8 | | |
– EUR impact
|
| | | | (10) | | | | | | 38 | | |
– NZD impact
|
| | | | — | | | | | | (2) | | |
| | |
Weighted
average interest rate |
| |
On demand
or within 2 months |
| |
Over
2 months but within 1 year |
| |
Over
1 year but within 2 years |
| |
Over
2 years |
| |
Total
undiscounted cash flows |
| |
Carrying
amount |
| |||||||||||||||||||||
| | | | | | | | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| ||||||||||||||||||
As at December 31, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade payables
|
| | | | — | | | | | | 32,313 | | | | | | — | | | | | | — | | | | | | — | | | | | | 32,313 | | | | | | 32,313 | | |
Other payables
|
| | | | — | | | | | | 25,935 | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,935 | | | | | | 25,935 | | |
Bank borrowings
|
| | | | 0.97% | | | | | | 13 | | | | | | 63 | | | | | | 95 | | | | | | 507 | | | | | | 678 | | | | | | 596 | | |
Amounts due to related parties
|
| | | | — | | | | | | 776 | | | | | | — | | | | | | — | | | | | | — | | | | | | 776 | | | | | | 776 | | |
Subtotal
|
| | | | | | | | | | 59,037 | | | | | | 63 | | | | | | 95 | | | | | | 507 | | | | | | 59,702 | | | | | | 59,620 | | |
Lease liabilities
|
| | | | 3.92% | | | | | | 7,383 | | | | | | 36,915 | | | | | | 42,285 | | | | | | 221,715 | | | | | | 308,298 | | | | | | 241,703 | | |
Total
|
| | | | | | | | | | 66,420 | | | | | | 36,978 | | | | | | 42,380 | | | | | | 222,222 | | | | | | 368,000 | | | | | | 301,323 | | |
| | |
Weighted
average interest rate |
| |
On demand
or within 2 months |
| |
Over
2 months but within 1 year |
| |
Over
1 year but within 2 years |
| |
Over
2 years |
| |
Total
undiscounted cash flows |
| |
Carrying
amount |
| |||||||||||||||||||||
| | | | | | | | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| ||||||||||||||||||
As at December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade payables
|
| | | | — | | | | | | 26,549 | | | | | | — | | | | | | — | | | | | | — | | | | | | 26,549 | | | | | | 26,549 | | |
Other payables
|
| | | | — | | | | | | 19,682 | | | | | | — | | | | | | — | | | | | | — | | | | | | 19,682 | | | | | | 19,682 | | |
Bank borrowings
|
| | | | 0.99% | | | | | | 19 | | | | | | 3,101 | | | | | | 87 | | | | | | 644 | | | | | | 3,851 | | | | | | 3,799 | | |
Amounts due to related parties
|
| | | | 1.96% | | | | | | 457,921 | | | | | | 46,346 | | | | | | — | | | | | | — | | | | | | 504,267 | | | | | | 500,562 | | |
Subtotal
|
| | | | | | | | | | 504,171 | | | | | | 49,447 | | | | | | 87 | | | | | | 644 | | | | | | 554,349 | | | | | | 550,592 | | |
Lease liabilities
|
| | | | 3.60% | | | | | | 6,422 | | | | | | 33,249 | | | | | | 37,123 | | | | | | 227,877 | | | | | | 304,671 | | | | | | 243,194 | | |
Total
|
| | | | | | | | | | 510,593 | | | | | | 82,696 | | | | | | 37,210 | | | | | | 228,521 | | | | | | 859,020 | | | | | | 793,786 | | |
Financial assets
|
| |
Fair value as at
December 31, |
| |
Fair value
hierarchy |
| |
Valuation
technique(s) |
| |
Significant unobservable input(s)
|
| |||||||||
|
2022
|
| |
2021
|
| |||||||||||||||||
|
USD’000
|
| |
USD’000
|
| |||||||||||||||||
Private fund investment | | | | | 14 | | | | | | 36,074 | | | |
Level 3
|
| |
Asset based
approach |
| |
Net value of the underlying
investments, adjusted by related fees. |
|
| | |
Private fund
investment |
| |||
| | |
USD’000
|
| |||
At January 1, 2021
|
| | | | — | | |
Purchase
|
| | | | 144,932 | | |
Redemption
|
| | | | (110,000) | | |
Net gain (Note 9)
|
| | | | 422 | | |
Exchange adjustments
|
| | | | 720 | | |
At December 31, 2021
|
| | | | 36,074 | | |
Redemption (Note 23)
|
| | | | (36,159) | | |
Net gain (Note 9)
|
| | | | 195 | | |
Exchange adjustments
|
| | | | (96) | | |
At December 31, 2022 (Note 23)
|
| | | | 14 | | |
Relationship
|
| |
Nature of transaction
|
| |
2022
|
| |
2021
|
| ||||||
| | | | | |
USD’000
|
| |
USD’000
|
| ||||||
Related companies controlled by the Controlling Shareholders
|
| |
Purchase of condiment
products and instant hot pot products |
| | | | 12,057 | | | | | | 8,582 | | |
Related companies controlled by the Controlling Shareholders
|
| |
Interest expenses
|
| | | | 3,829 | | | | | | 9,581 | | |
Related companies controlled by the Controlling Shareholders
|
| |
Office expenses charges
|
| | | | 245 | | | | | | 261 | | |
Relationship
|
| |
Nature of transaction
|
| |
2022
|
| |
2021
|
| ||||||
| | | | | |
USD’000
|
| |
USD’000
|
| ||||||
Related companies controlled by the Controlling Shareholders
|
| |
Interest income
|
| | | | 224 | | | | | | 689 | | |
| | |
2022
|
| |
2021
|
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Short-term employee benefits
|
| | | | 1,611 | | | | | | 1,097 | | |
Performance related bonuses
|
| | | | — | | | | | | 1 | | |
Retirement benefit scheme contributions
|
| | | | 10 | | | | | | 4 | | |
| | | | | 1,621 | | | | | | 1,102 | | |
| | |
2022
|
| |||
| | |
USD’000
|
| |||
Cash
|
| | | | 3,040 | | |
| | |
USD’000
|
| |||
Current assets | | | | | | | |
Inventories
|
| | | | 50 | | |
Trade and other receivables and prepayments
|
| | | | 37 | | |
Bank balances and cash
|
| | | | 138 | | |
Non-current assets | | | | | | | |
Property, plant and equipment
|
| | | | 1,701 | | |
Right-of-use assets
|
| | | | 5,064 | | |
Other intangible asset – brand name (Note 17)
|
| | | | 1,600 | | |
Rental deposits
|
| | | | 30 | | |
Current liabilities | | | | | | | |
Trade payables
|
| | | | 384 | | |
Other payables
|
| | | | 334 | | |
Non-current liabilities | | | | | | | |
Lease liabilities
|
| | | | 5,064 | | |
Deferred tax liabilities
|
| | | | 440 | | |
| | | | | 2,398 | | |
| | |
USD’000
|
| |||
Consideration transferred
|
| | | | 3,040 | | |
Add: Non-controlling interest
|
| | | | 480 | | |
Less: Recognized amount of net asset acquired
|
| | | | (2,398) | | |
| | | | | 1,122 | | |
| | |
2022
|
| |||
| | |
USD’000
|
| |||
Consideration paid in cash
|
| | | | 3,040 | | |
Less: Bank balances and cash
|
| | | | (138) | | |
| | | | | 2,902 | | |
Name of subsidiaries
|
| |
Place of
incorporation/ establishment and principal place of business |
| |
Issued and fully paid
ordinary share capital/ registered capital |
| |
Proportion ownership
interest and voting power held by the Company as at |
| |
Principal
activities |
| |||
|
December 31,
2022 |
| |
December 31,
2021 |
| |||||||||||
| | | | | | | | |
%
|
| |
%
|
| | | |
Singapore Super Hi Dining Pte. Ltd. | | |
Singapore
|
| |
Ordinary share capital SGD10,117,416
|
| |
100%
|
| |
100%
|
| |
Investment holding
|
|
Haidilao International Treasury Pte. Ltd.
|
| |
Singapore
|
| |
Ordinary share capital SGD1,000,000
|
| |
100%
|
| |
100%
|
| |
Financial management
|
|
Singapore Hiseries Pte. Ltd. | | |
Singapore
|
| |
Ordinary share capital SGD3,000,000
|
| |
100%
|
| |
100%
|
| |
Restaurant operation
|
|
Singapore Hai Di Lao Dining Pte. Ltd. | | |
Singapore
|
| |
Ordinary share capital SGD3,000,000
|
| |
100%
|
| |
100%
|
| |
Restaurant operation
|
|
HDL Management USA Corporation | | |
USA
|
| |
Ordinary share capital USD5,970,005
|
| |
100%
|
| |
100%
|
| |
Management consultation
|
|
Haidilao Catering (U.S.A.) Inc. | | |
USA
|
| |
Ordinary share capital USD10,000
|
| |
100%
|
| |
100%
|
| |
Restaurant operation
|
|
Haidilao Restaurant California Inc. | | |
USA
|
| |
Ordinary share capital USD2,000,000
|
| |
100%
|
| |
100%
|
| |
Restaurant operation
|
|
Haidilao Restaurant Group, Inc. | | |
USA
|
| |
Ordinary share capital USD10,000
|
| |
100%
|
| |
100%
|
| |
Restaurant operation
|
|
Haidilao Hot Pot Industry Inc. | | |
USA
|
| |
Ordinary share capital USD500,000
|
| |
100%
|
| |
100%
|
| |
Restaurant operation
|
|
Haute Hotpots Corporation | | |
USA
|
| |
Ordinary share capital USD500,000
|
| |
100%
|
| |
100%
|
| |
Restaurant operation
|
|
Haidilao Hot Pot Century City Inc. | | |
USA
|
| |
Ordinary share capital USD500,000
|
| |
100%
|
| |
100%
|
| |
Restaurant operation
|
|
Haidilao Hot Pot Fremont Inc. | | |
USA
|
| |
Ordinary share capital USD500,000
|
| |
100%
|
| |
100%
|
| |
Restaurant operation
|
|
Haidilao Hot Pot Seattle, Inc. | | |
USA
|
| |
Ordinary share capital USD500,000
|
| |
100%
|
| |
100%
|
| |
Restaurant operation
|
|
Haidilao Hot Pot Bellevue Inc. | | |
USA
|
| |
Ordinary share capital USD500,000
|
| |
100%
|
| |
100%
|
| |
Restaurant operation
|
|
Haidilao Hot Pot Houston Inc. | | |
USA
|
| |
Ordinary share capital USD150,000
|
| |
100%
|
| |
100%
|
| |
Restaurant operation
|
|
Haidilao Hot Pot Chicago Inc. | | |
USA
|
| |
Ordinary share capital USD150,000
|
| |
100%
|
| |
100%
|
| |
Restaurant operation
|
|
Haidilao Hot Pot Boston Inc. | | |
USA
|
| |
Ordinary share capital
USD150,000
|
| |
100%
|
| |
100%
|
| |
Restaurant operation
|
|
Haidilao Hot Pot Dallas Inc. | | |
USA
|
| |
Ordinary share capital USD500,000
|
| |
100%
|
| |
100%
|
| |
Restaurant operation
|
|
Haidilao Hot Pot Jersey City Inc. | | |
USA
|
| |
Ordinary share capital USD500,000
|
| |
100%
|
| |
100%
|
| |
Restaurant operation
|
|
Haidilao Hot Pot Daly City Inc. | | |
USA
|
| |
Ordinary share capital USD500,000
|
| |
100%
|
| |
100%
|
| |
Restaurant operation
|
|
Haidilao Hot Pot San Diego Inc. | | |
USA
|
| |
Ordinary share capital USD500,000
|
| |
100%
|
| |
100%
|
| |
Restaurant operation
|
|
Haidilao Hot Pot Las Vegas, Inc. | | |
USA
|
| |
Ordinary share capital
|
| |
100%
|
| |
100%
|
| |
Restaurant
|
|
Name of subsidiaries
|
| |
Place of
incorporation/ establishment and principal place of business |
| |
Issued and fully paid
ordinary share capital/ registered capital |
| |
Proportion ownership
interest and voting power held by the Company as at |
| |
Principal
activities |
| |||
|
December 31,
2022 |
| |
December 31,
2021 |
| |||||||||||
| | | | | | | | |
%
|
| |
%
|
| | | |
| | | | | |
USD500,000
|
| | | | | | | |
operation
|
|
Haidilao Japan Co., Ltd. | | |
Japan
|
| |
Ordinary share capital JPY50,000,000
|
| |
100%
|
| |
100%
|
| |
Restaurant operation
|
|
Haidilao Korea Co., Ltd. | | |
South Korea
|
| |
Ordinary share capital KRW6,285,740,000
|
| |
100%
|
| |
100%
|
| |
Restaurant operation
|
|
Hai Di Lao Sydney Proprietary Limited
|
| |
Australia
|
| |
Ordinary share capital AUD3,500,001
|
| |
100%
|
| |
100%
|
| |
Restaurant operation
|
|
Hai Di Lao Melbourne Proprietary Limited | | |
Australia
|
| |
Ordinary share capital AUD1
|
| |
100%
|
| |
100%
|
| |
Restaurant operation
|
|
U.K. Haidilao Pte. Ltd. | | |
UK
|
| |
Ordinary share capital GBP500,000
|
| |
100%
|
| |
100%
|
| |
Restaurant operation
|
|
Hai Di Lao Canada Restaurants Group Ltd. | | |
Canada
|
| |
Ordinary share capital CAD17,000,100
|
| |
100%
|
| |
100%
|
| |
Restaurant operation
|
|
Hai Di Lao Malaysia Sdn. Bhd. | | |
Malaysia
|
| |
Ordinary share capital MYR6,000,000
|
| |
100%
|
| |
100%
|
| |
Restaurant operation
|
|
Jomamigo Dining Malaysia Sdn. Bhd. | | |
Malaysia
|
| |
Ordinary share capital MYR6,000,000
|
| |
100%
|
| |
100%
|
| |
Restaurant operation
|
|
Haidilao International Food Services Malaysia Sdn Bhd | | |
Malaysia
|
| |
Ordinary share capital MYR6,000,000
|
| |
100%
|
| |
100%
|
| |
Restaurant operation
|
|
Hai Di Lao Vietnam Co., Ltd. | | |
Vietnam
|
| |
Ordinary share capital USD1,000,000
|
| |
100%
|
| |
100%
|
| |
Restaurant operation
|
|
PT Haidilao Indonesia Restaurants | | |
Indonesia
|
| |
Ordinary share capital IDR10,000,000,000
|
| |
100%
|
| |
100%
|
| |
Restaurant operation
|
|
Hai Di Lao Proprietary (Thailand) Limited (Note i) | | |
Thailand
|
| |
Registered capital THB122,448,980
|
| |
98.97%
|
| |
49%
|
| |
Restaurant operation
|
|
Hai Di Lao Spain, S.L.U. | | |
Spain
|
| |
Ordinary share capital EUR3,000
|
| |
100%
|
| |
100%
|
| |
Restaurant operation
|
|
Haidilao New Zealand Limited | | |
New Zealand
|
| |
Ordinary share capital New Zealand Dollar 720,000
|
| |
100%
|
| |
100%
|
| |
Restaurant operation
|
|
Hai Di Lao (Switzerland) Ltd | | |
Switzerland
|
| |
Ordinary share capital CHF100,000
|
| |
100%
|
| |
100%
|
| |
Restaurant operation
|
|
Hai Di Lao Germany GmbH | | |
Germany
|
| |
Ordinary share capital EUR250,000
|
| |
100%
|
| |
100%
|
| |
Restaurant operation
|
|
New Super Hi (Xi’an) Management Consulting Co., Ltd. | | |
The PRC
|
| |
Registered share capital USD4,000,000
|
| |
100%
|
| |
N/A
|
| |
Management consultation
|
|
Hai Di Lao UAE Restaurant L.L.C | | |
United Arab
Emirates |
| |
Registered capital United Arab Emirates Dirham 300,000
|
| |
100%
|
| |
N/A
|
| |
Restaurant operation
|
|
HAIDILAO Philippines Restaurant Corporation | | |
Philippines
|
| |
Registered capital Philippine Peso 25,000,000
|
| |
100%
|
| |
N/A
|
| |
Restaurant operation
|
|
HN&T (Note ii) | | |
USA
|
| |
Registered capital N/A
|
| |
80%
|
| |
N/A
|
| |
Restaurant operation
|
|
| | |
2022
|
| |
2021
|
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Capital expenditure in respect of acquisition of property, plant and equipment contracted for but not provided in the consolidated financial statements
|
| | | | 9,529 | | | | | | 20,282 | | |
| | | | | |
For the six months
period ended June 30, |
| |||||||||
| | |
Notes
|
| |
2023
|
| |
2022
|
| ||||||
| | | | | |
USD’000
|
| |
USD’000
|
| ||||||
Revenue
|
| |
5
|
| | | | 323,931 | | | | | | 245,839 | | |
Other income
|
| |
6
|
| | | | 5,461 | | | | | | 5,487 | | |
Raw materials and consumables used
|
| | | | | | | (109,316) | | | | | | (86,661) | | |
Staff costs
|
| | | | | | | (107,687) | | | | | | (90,461) | | |
Rentals and related expenses
|
| | | | | | | (6,264) | | | | | | (5,611) | | |
Utilities expenses
|
| | | | | | | (12,621) | | | | | | (8,858) | | |
Depreciation and amortization
|
| | | | | | | (41,795) | | | | | | (33,330) | | |
Traveling and communication expenses
|
| | | | | | | (2,307) | | | | | | (2,378) | | |
Listing expenses
|
| | | | | | | — | | | | | | (3,337) | | |
Other expenses
|
| |
7
|
| | | | (27,780) | | | | | | (22,750) | | |
Other gains (losses) – net
|
| |
8
|
| | | | (9,962) | | | | | | (41,221) | | |
Finance costs
|
| |
9
|
| | | | (4,340) | | | | | | (8,424) | | |
Profit (loss) before tax
|
| | | | | | | 7,320 | | | | | | (51,705) | | |
Income tax expense
|
| |
10
|
| | | | (3,926) | | | | | | (4,018) | | |
Profit (loss) for the period
|
| |
11
|
| | |
|
3,394
|
| | | |
|
(55,723)
|
| |
Other comprehensive income | | | | | | | | | | | | | | | | |
Item that may be reclassified subsequently to profit or loss: | | | | | | | | | | | | | | | | |
Exchange differences arising on translation of foreign operations
|
| | | | | | | 11,566 | | | | | | 16,918 | | |
Total comprehensive income (expense) for the period
|
| | | | | | | 14,960 | | | | | | (38,805) | | |
Profit (loss) for the period attributable to: | | | | | | | | | | | | | | | | |
Owners of the Company
|
| | | | | | | 3,541 | | | | | | (55,723) | | |
Non-controlling interests
|
| | | | | | | (147) | | | | | | — | | |
| | | | | | | | 3,394 | | | | | | (55,723) | | |
Total comprehensive income (expense) attributable to: | | | | | | | | | | | | | | | | |
Owners of the Company
|
| | | | | | | 15,107 | | | | | | (38,805) | | |
Non-controlling interests
|
| | | | | | | (147) | | | | | | — | | |
| | | | | | | | 14,960 | | | | | | (38,805) | | |
Earnings (loss) per share | | | | | | | | | | | | | | | | |
Basic and diluted (USD)
|
| |
12
|
| | | | 0.01 | | | | | | (0.10) | | |
| | |
Notes
|
| |
As at June 30,
2023 |
| |
As at December 31,
2022 |
| ||||||
| | | | | |
USD’000
|
| |
USD’000
|
| ||||||
Non-current assets | | | | | | | | | | | | | | | | |
Property, plant and equipment
|
| |
13
|
| | | | 187,683 | | | | | | 197,444 | | |
Right-of-use assets
|
| |
13
|
| | | | 184,905 | | | | | | 201,283 | | |
Goodwill
|
| |
14
|
| | | | — | | | | | | 1,122 | | |
Other intangible assets
|
| |
14
|
| | | | 330 | | | | | | 1,937 | | |
Deferred tax assets
|
| |
15
|
| | | | 955 | | | | | | 1,019 | | |
Other receivables
|
| |
16
|
| | | | 1,958 | | | | | | 1,955 | | |
Prepayment for acquisition of non-current assets
|
| | | | | | | — | | | | | | 426 | | |
Rental deposits
|
| | | | | | | 21,291 | | | | | | 17,530 | | |
| | | | | | | | 397,122 | | | | | | 422,716 | | |
Current assets | | | | | | | | | | | | | | | | |
Inventories
|
| | | | | | | 23,412 | | | | | | 25,984 | | |
Trade and other receivables and prepayments
|
| |
16
|
| | | | 29,413 | | | | | | 26,771 | | |
Financial assets at fair value through profit or loss
|
| | | | | | | — | | | | | | 14 | | |
Rental deposits
|
| | | | | | | 676 | | | | | | 3,076 | | |
Pledged bank deposits
|
| | | | | | | 3,097 | | | | | | 3,673 | | |
Bank balances and cash
|
| | | | | | | 118,936 | | | | | | 93,878 | | |
| | | | | | | | 175,534 | | | | | | 153,396 | | |
Current liabilities | | | | | | | | | | | | | | | | |
Trade payables
|
| |
17
|
| | | | 39,019 | | | | | | 32,313 | | |
Other payables
|
| |
18
|
| | | | 28,070 | | | | | | 31,663 | | |
Amounts due to related parties
|
| | | | | | | 138 | | | | | | 776 | | |
Tax payables
|
| | | | | | | 8,986 | | | | | | 7,877 | | |
Lease liabilities
|
| | | | | | | 36,902 | | | | | | 40,016 | | |
Bank borrowings
|
| |
19
|
| | | | 69 | | | | | | 75 | | |
Contract liabilities
|
| |
20
|
| | | | 4,911 | | | | | | 3,787 | | |
Provisions
|
| |
21
|
| | | | 619 | | | | | | 723 | | |
| | | | | | | | 118,714 | | | | | | 117,230 | | |
Net current assets
|
| | | | | | | 56,820 | | | | | | 36,166 | | |
Non-current liabilities | | | | | | | | | | | | | | | | |
Deferred tax liabilities
|
| |
15
|
| | | | 2,416 | | | | | | 3,611 | | |
Lease liabilities
|
| | | | | | | 184,261 | | | | | | 201,687 | | |
Bank borrowings
|
| |
19
|
| | | | 443 | | | | | | 521 | | |
Contract liabilities
|
| |
20
|
| | | | 425 | | | | | | 430 | | |
Provisions
|
| |
21
|
| | | | 9,200 | | | | | | 10,596 | | |
| | | | | | | | 196,745 | | | | | | 216,845 | | |
Net assets
|
| | | | | | | 257,197 | | | | | | 242,037 | | |
Capital and reserves | | | | | | | | | | | | | | | | |
Share capital
|
| | | | | | | 3 | | | | | | 3 | | |
Share premium
|
| | | | | | | 494,480 | | | | | | 494,480 | | |
Shares held under share award scheme
|
| | | | | | | * | | | | | | * | | |
Reserves
|
| | | | | | | (239,570) | | | | | | (254,677) | | |
Equity attributable to owners of the Company
|
| | | | | | | 254,913 | | | | | | 239,806 | | |
Non-controlling interests
|
| | | | | | | 2,284 | | | | | | 2,231 | | |
Total equity
|
| | | | | | | 257,197 | | | | | | 242,037 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Reserves
|
| | | | | | | | | | | | | | | | | | | |||||||||||||||||||||
| | |
Share
capital of the Company |
| |
Share
premium |
| |
Shares
held under share award scheme |
| |
Net parent investment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||
| | |
Combined
capital of subsidiaries |
| |
Other
reserve |
| |
Merger
reserve |
| |
Translation
reserve |
| |
Accumulated
losses |
| |
Subtotal
|
| |
Non-
controlling interests |
| |
Total
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||||||||||||||||||||||||||
As at January 1, 2023
|
| | | | 3 | | | | | | 494,480 | | | | | | * | | | | | | — | | | | | | — | | | | | | 23,024 | | | | | | 7,701 | | | | | | (285,402) | | | | | | 239,806 | | | | | | 2,231 | | | | | | 242,037 | | |
Profit (loss) for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,541 | | | | | | 3,541 | | | | | | (147) | | | | | | 3,394 | | |
Other comprehensive
income |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,566 | | | | | | — | | | | | | 11,566 | | | | | | — | | | | | | 11,566 | | |
Total comprehensive income (expense) for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,024 | | | | | | 11,566 | | | | | | 3,541 | | | | | | 15,107 | | | | | | (147) | | | | | | 14,960 | | |
Capital injection from
non-controlling interests |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 200 | | | | | | 200 | | |
As at June 30, 2023
|
| | | | 3 | | | | | | 494,480 | | | | | | * | | | | | | — | | | | | | — | | | | | | 23,024 | | | | | | 19,267 | | | | | | (281,861) | | | | | | 254,913 | | | | | | 2,284 | | | | | | 257,197 | | |
| | | | | | | | | | | | | | | | | | | | |
Reserves
|
| | | | | | | | | | | | | | | | | | | |||||||||||||||||||||
| | | | | | | | | | | | | | |
Net parent investment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||
| | |
Share
capital |
| |
Share
premium |
| |
Combined
capital |
| |
Other
reserve |
| |
Merger
reserve |
| |
Translation
reserve |
| |
Accumulated
losses |
| |
Subtotal
|
| |
Non-controlling
interests |
| |
Total
|
| ||||||||||||||||||||||||||||||
| | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| ||||||||||||||||||||||||||||||
As at January 1, 2022
|
| | | | — | | | | | | — | | | | | | 50,920 | | | | | | 9,380 | | | | | | — | | | | | | (684) | | | | | | (246,798) | | | | | | (187,182) | | | | | | — | | | | | | (187,182) | | |
Loss for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2,644) | | | | | | — | | | | | | — | | | | | | (53,079) | | | | | | (55,723) | | | | | | — | | | | | | (55,723) | | |
Other comprehensive expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,918 | | | | | | — | | | | | | 16,918 | | | | | | — | | | | | | 16,918 | | |
Total comprehensive expense for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2,644) | | | | | | — | | | | | | 16,918 | | | | | | (53,079) | | | | | | (38,805) | | | | | | — | | | | | | (38,805) | | |
Capital injections
|
| | | | — | | | | | | — | | | | | | 1,535 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,535 | | | | | | — | | | | | | 1,535 | | |
Issue of shares of the Company
|
| | | | * | | | | | | 23,144 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,144 | | | | | | — | | | | | | 23,144 | | |
Loan Capitalization
|
| | | | * | | | | | | 471,336 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 471,336 | | | | | | — | | | | | | 471,336 | | |
Net contribution from the Retained Group
|
| | | | — | | | | | | — | | | | | | — | | | | | | 5,888 | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,888 | | | | | | — | | | | | | 5,888 | | |
Deemed distribution arising from the Group Reorganization
|
| | | | — | | | | | | — | | | | | | (52,455) | | | | | | (12,624) | | | | | | 23,024 | | | | | | — | | | | | | — | | | | | | (42,055) | | | | | | — | | | | | | (42,055) | | |
As at June 30, 2022
|
| | | | * | | | | | | 494,480 | | | | | | — | | | | | | — | | | | | | 23,024 | | | | | | 16,234 | | | | | | (299,877) | | | | | | 233,861 | | | | | | — | | | | | | 233,861 | | |
| | |
For the six months
period ended June 30, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
USD’000
|
| |
USD’000
(Restated) |
| ||||||
Operating activities | | | | | | | | | | | | | |
Profit (loss) before tax
|
| | | | 7,320 | | | | | | (51,705) | | |
Adjustments for: | | | | | | | | | | | | | |
Finance costs
|
| | | | 4,340 | | | | | | 8,424 | | |
Interest income
|
| | | | (1,131) | | | | | | (585) | | |
Depreciation of property, plant and equipment
|
| | | | 23,080 | | | | | | 17,691 | | |
Depreciation of right-of-use assets
|
| | | | 18,694 | | | | | | 15,598 | | |
Amortization of other intangible assets
|
| | | | 21 | | | | | | 41 | | |
Impairment loss (reversal) recognized in respect of | | | | | | | | | | | | | |
– property, plant and equipment
|
| | | | 1,203 | | | | | | 6,773 | | |
– right-of-use assets
|
| | | | (1,749) | | | | | | 2,361 | | |
– goodwill
|
| | | | 1,122 | | | | | | — | | |
– other intangible assets
|
| | | | 1,600 | | | | | | — | | |
(Gain) loss on disposal of property, plant and equipment and provision for early termination
|
| | | | (819) | | | | | | 8,446 | | |
Loss (gain) on lease modification
|
| | | | 365 | | | | | | (2,807) | | |
Reversal of provision for early termination of leases
|
| | | | (1,661) | | | | | | — | | |
Net (gain) loss arising on financial assets at fair value through profit or loss
|
| | | | (72) | | | | | | 217 | | |
Covid-19-related rent concessions
|
| | | | — | | | | | | (935) | | |
Net foreign exchange loss
|
| | | | 8,741 | | | | | | 27,565 | | |
Operating cash flows before movements in working capital
|
| | | | 61,054 | | | | | | 31,084 | | |
Decrease (increase) in inventories
|
| | | | 2,572 | | | | | | (2,608) | | |
(Increase) decrease in trade and other receivables and prepayments
|
| | | | (2,216) | | | | | | 4,770 | | |
Increase in rental deposits
|
| | | | (770) | | | | | | (830) | | |
(Increase) in amounts due from related parties
|
| | | | — | | | | | | (5,061) | | |
Increase in trade payables
|
| | | | 6,706 | | | | | | 7,277 | | |
(Decrease) increase in other payables
|
| | | | (136) | | | | | | 1,849 | | |
Increase (decrease) in contract liabilities
|
| | | | 1,120 | | | | | | (515) | | |
Decrease in provisions
|
| | | | (8) | | | | | | (1,652) | | |
Decrease in amounts due to related parties
|
| | | | (638) | | | | | | (241) | | |
Cash generated from operations
|
| | | | 67,684 | | | | | | 34,073 | | |
Income taxes paid, net of refunds
|
| | | | (3,941) | | | | | | (3,712) | | |
Net cash from operating activities
|
| | | | 63,743 | | | | | | 30,361 | | |
| | |
For the six months
period ended June 30, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
USD’000
|
| |
USD’000
(Restated) |
| ||||||
Investing activities | | | | | | | | | | | | | |
Interest received from bank deposits
|
| | | | 854 | | | | | | 42 | | |
Interest received from related parties
|
| | | | — | | | | | | 224 | | |
Interest received from other financial assets
|
| | | | — | | | | | | 120 | | |
Purchase of financial assets at fair value through profit or loss
|
| | | | (31,200) | | | | | | — | | |
Redemption of financial assets at fair value through profit or loss
|
| | | | 31,316 | | | | | | 35,872 | | |
Proceeds on redemption of other financial assets
|
| | | | — | | | | | | 4,703 | | |
Purchase of property, plant and equipment
|
| | | | (17,450) | | | | | | (29,201) | | |
Proceeds on disposals of property, plant and equipment
|
| | | | 192 | | | | | | 1,248 | | |
Purchase of other intangible assets
|
| | | | (3) | | | | | | (93) | | |
Payments for rental deposits
|
| | | | (456) | | | | | | (1,766) | | |
Refund of rental deposits
|
| | | | 40 | | | | | | 2,237 | | |
Prepayment for acquisition of a subsidiary
|
| | | | — | | | | | | (1,629) | | |
New loans to related parties
|
| | | | — | | | | | | (166) | | |
Collection of loans to related parties
|
| | | | — | | | | | | 29,272 | | |
Withdrawal of pledged bank deposits
|
| | | | 576 | | | | | | 840 | | |
Placement of pledged bank deposits
|
| | | | — | | | | | | (261) | | |
Net cash (used in) from investing activities
|
| | | | (16,131) | | | | | | 41,442 | | |
Financing activities | | | | | | | | | | | | | |
Repayments of bank borrowings
|
| | | | (37) | | | | | | (3,064) | | |
New addition of loans from related parties raised
|
| | | | — | | | | | | 40,277 | | |
Repayments of loans from related parties
|
| | | | — | | | | | | (51,650) | | |
Repayments of lease liabilities
|
| | | | (23,105) | | | | | | (18,169) | | |
Proceeds from issue of share of the Company
|
| | | | — | | | | | | 23,144 | | |
Proceeds from capital injections
|
| | | | — | | | | | | 1,535 | | |
Interest paid
|
| | | | — | | | | | | (4,218) | | |
Cash paid to the Group Reorganization
|
| | | | — | | | | | | (24,277) | | |
Capital injection by non-controlling interests
|
| | | | 200 | | | | | | — | | |
Net contribution from Retained Group
|
| | | | — | | | | | | 5,888 | | |
Cash balances transferred to Retained Group related to the Group Reorganization
|
| | | | — | | | | | | (3,659) | | |
Net cash used in financing activities
|
| | | | (22,942) | | | | | | (34,193) | | |
Net increase in cash and cash equivalents
|
| | | | 24,670 | | | | | | 37,610 | | |
Cash and cash equivalents at beginning of the period
|
| | | | 93,878 | | | | | | 89,546 | | |
Effect of foreign exchange rate changes
|
| | | | 388 | | | | | | (4,214) | | |
Cash and cash equivalents at end of the period
|
| | | | 118,936 | | | | | | 122,942 | | |
Represented by: | | | | | | | | | | | | | |
Bank balances and cash
|
| | | | 118,936 | | | | | | 122,942 | | |
|
| Amendments to IAS 1 | | | Classification of Liabilities as Current or Non-Current(1) | |
| Amendments to IAS 1 | | | Non-current Liabilities with Covenants(1) | |
| Amendments to IFRS 16 | | | Lease Liability in a Sale and Leaseback(1) | |
| Amendments to IAS 7 and IFRS 7 | | | Supplier Finance Arrangements(1) | |
| Amendments to IFRS 1 and IAS 21 | | | Lack of Exchangeability(2) | |
| Amendments to IFRS 10 and IAS 28 | | | Sales or Contribution of Assets between an Investor and its Associate or Joint Venture(3) | |
| | |
For the six months
period ended June 30, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Types of services or goods | | | | | | | | | | | | | |
Restaurant operation
|
| | | | 312,718 | | | | | | 239,757 | | |
Delivery business
|
| | | | 4,328 | | | | | | 4,203 | | |
Others
|
| | | | 6,885 | | | | | | 1,879 | | |
Total
|
| | | | 323,931 | | | | | | 245,839 | | |
Timing of revenue recognition | | | | | | | | | | | | | |
At a point in time
|
| | | | 323,931 | | | | | | 245,839 | | |
| | |
Revenue
For the six months period ended June 30, |
| |
Non-current assets (Note)
As at |
| ||||||||||||||||||
|
June 30,
|
| |
December 31,
|
| ||||||||||||||||||||
|
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||||
|
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| ||||||||||||||
Southeast Asia
|
| | | | 185,996 | | | | | | 167,222 | | | | | | 140,053 | | | | | | 157,437 | | |
East Asia
|
| | | | 36,579 | | | | | | 26,055 | | | | | | 42,137 | | | | | | 40,525 | | |
North America
|
| | | | 65,808 | | | | | | 30,058 | | | | | | 101,779 | | | | | | 101,632 | | |
Others
|
| | | | 35,548 | | | | | | 22,504 | | | | | | 88,949 | | | | | | 102,192 | | |
Total
|
| | | | 323,931 | | | | | | 245,839 | | | | | | 372,918 | | | | | | 401,786 | | |
| | |
For the six months
period ended June 30, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Interest income on: | | | | | | | | | | | | | |
– bank deposits
|
| | | | 854 | | | | | | 42 | | |
– rental deposits
|
| | | | 277 | | | | | | 278 | | |
– loans to related parties
|
| | | | — | | | | | | 224 | | |
– other financial assets
|
| | | | — | | | | | | 41 | | |
| | | | | 1,131 | | | | | | 585 | | |
Government grants (Note)
|
| | | | 2,656 | | | | | | 4,604 | | |
Others
|
| | | | 1,674 | | | | | | 298 | | |
| | | | | 5,461 | | | | | | 5,487 | | |
| | |
For the six months
period ended June 30, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Administrative expenses (Note)
|
| | | | 9,996 | | | | | | 8,158 | | |
Consulting services expenses
|
| | | | 3,711 | | | | | | 4,231 | | |
Bank charges
|
| | | | 5,095 | | | | | | 3,902 | | |
Daily maintenance expenses
|
| | | | 2,618 | | | | | | 1,970 | | |
Outsourcing service fee
|
| | | | 3,964 | | | | | | 2,536 | | |
Business development expenses
|
| | | | 951 | | | | | | 581 | | |
Storage expenses
|
| | | | 1,445 | | | | | | 1,372 | | |
| | | | | 27,780 | | | | | | 22,750 | | |
| | |
For the six months
period ended June 30, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Net impairment (loss) reversal recognized in respect of | | | | | | | | | | | | | |
– property, plant and equipment
|
| | | | (1,203) | | | | | | (6,773) | | |
– right-of-use assets
|
| | | | 1,749 | | | | | | (2,361) | | |
– goodwill (Note 14)
|
| | | | (1,122) | | | | | | — | | |
– other intangible assets (Note 14)
|
| | | | (1,600) | | | | | | — | | |
| | | | | (2,176) | | | | | | (9,134) | | |
Gain (loss) on disposal of property, plant and equipment and provision for early termination of leases
|
| | | | 819 | | | | | | (8,446) | | |
(Loss) gain on lease modification
|
| | | | (365) | | | | | | 2,807 | | |
Reversal of provision for early termination of leases
|
| | | | 1,661 | | | | | | — | | |
Net gain (loss) arising on financial assets at FVTPL
|
| | | | 72 | | | | | | (217) | | |
Net foreign exchange loss
|
| | | | (10,713) | | | | | | (27,565) | | |
Others
|
| | | | 740 | | | | | | 1,334 | | |
Total
|
| | | | (9,962) | | | | | | (41,221) | | |
| | |
For the six months
period ended June 30, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Interests on loans from related parties
|
| | | | — | | | | | | 3,836 | | |
Interests on lease liabilities
|
| | | | 4,158 | | | | | | 4,341 | | |
Interests on bank borrowings
|
| | | | — | | | | | | 95 | | |
Interests charge on unwinding of discounts
|
| | | | 182 | | | | | | 152 | | |
| | | | | 4,340 | | | | | | 8,424 | | |
| | |
For the six months
period ended June 30, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Current tax: | | | | | | | | | | | | | |
– current period
|
| | | | 4,239 | | | | | | 2,964 | | |
Withholding tax
|
| | | | 811 | | | | | | 764 | | |
Deferred tax (Note 15)
|
| | | | (1,124) | | | | | | 290 | | |
| | | | | 3,926 | | | | | | 4,018 | | |
| | |
For the six months
period ended June 30, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Depreciation of property, plant and equipment
|
| | | | 23,080 | | | | | | 17,691 | | |
Depreciation of right-of-use assets
|
| | | | 18,694 | | | | | | 15,598 | | |
Amortization of other intangible assets
|
| | | | 21 | | | | | | 41 | | |
Total depreciation and amortization
|
| | | | 41,795 | | | | | | 33,330 | | |
Property and equipment rentals: | | | | | | | | | | | | | |
– Office premises and equipment (short-term leases)
|
| | | | 203 | | | | | | 127 | | |
– Restaurants
|
| | | | | | | | | | | | |
– Covid-19-related rent concessions (Note 13)
|
| | | | — | | | | | | (935) | | |
– Variable lease payments (Note)
|
| | | | 895 | | | | | | 1,055 | | |
Subtotal
|
| | | | 1,098 | | | | | | 247 | | |
Other rental related expenses
|
| | | | 5,166 | | | | | | 5,364 | | |
Total rentals and related expenses
|
| | | | 6,264 | | | | | | 5,611 | | |
Directors’ emoluments
|
| | | | 900 | | | | | | 360 | | |
Other staff cost: | | | | | | | | | | | | | |
Salaries and other allowances
|
| | | | 96,996 | | | | | | 82,755 | | |
Employee welfare
|
| | | | 3,457 | | | | | | 1,909 | | |
Retirement benefit contributions
|
| | | | 6,334 | | | | | | 5,437 | | |
Total staff costs
|
| | | | 107,687 | | | | | | 90,461 | | |
| | |
For the six months
period ended June 30, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Profit (loss) for the period attributable to the owners of the Company for the
purpose of calculating earnings (loss) per share |
| | | | 3,541 | | | | | | (55,723) | | |
| | |
For the six months
period ended June 30, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
’000
|
| |
’000
|
| ||||||
Weighted average number of ordinary shares for the purpose of calculating earnings (loss) per share
|
| | | | 557,400 | | | | | | 557,400 | | |
| | |
As at June 30,
2023 |
| |
As at December 31,
2022 |
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Deferred tax assets
|
| | | | 47,126 | | | | | | 50,554 | | |
Deferred tax liabilities
|
| | | | (48,587) | | | | | | (53,146) | | |
| | | | | (1,461) | | | | | | (2,592) | | |
| | |
Accelerated tax
depreciation |
| |
Right-of-
use assets |
| |
Lease
liabilities |
| |
Customer
loyalty scheme |
| |
Tax
losses |
| |
Total
|
| ||||||||||||||||||
| | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| ||||||||||||||||||
At January 1, 2022
|
| | | | (74) | | | | | | (52,948) | | | | | | 51,952 | | | | | | 62 | | | | | | 25 | | | | | | (983) | | |
(Charge) credit to profit or loss (Note 10)
|
| | | | (458) | | | | | | 4,739 | | | | | | (4,605) | | | | | | 19 | | | | | | 15 | | | | | | (290) | | |
Exchange adjustments
|
| | | | (2) | | | | | | 2,221 | | | | | | (2,220) | | | | | | — | | | | | | — | | | | | | (1) | | |
At June 30, 2022
|
| | | | (534) | | | | | | (45,988) | | | | | | 45,127 | | | | | | 81 | | | | | | 40 | | | | | | (1,274) | | |
(Charge) credit to profit or loss
|
| | | | (1,375) | | | | | | (4,828) | | | | | | 4,118 | | | | | | 196 | | | | | | 1,019 | | | | | | (870) | | |
Acquisition of a subsidiary
|
| | | | (440) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (440) | | |
Exchange adjustments
|
| | | | (11) | | | | | | (162) | | | | | | 161 | | | | | | — | | | | | | 4 | | | | | | (8) | | |
At December 31, 2022
|
| | | | (2,360) | | | | | | (50,978) | | | | | | 49,406 | | | | | | 277 | | | | | | 1,063 | | | | | | (2,592) | | |
(Charge) credit to profit or loss (Note 10)
|
| | | | 440 | | | | | | 3,435 | | | | | | (2,870) | | | | | | — | | | | | | 119 | | | | | | 1,124 | | |
Exchange adjustments
|
| | | | 21 | | | | | | 539 | | | | | | (526) | | | | | | — | | | | | | (27) | | | | | | 7 | | |
At June 30, 2023
|
| | | | (1,899) | | | | | | (47,004) | | | | | | 46,010 | | | | | | 277 | | | | | | 1,155 | | | | | | (1,461) | | |
| | |
As at June 30,
2023 |
| |
As at December 31,
2022 |
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Tax losses (Note i)
|
| | | | 171,730 | | | | | | 150,662 | | |
Other deductible temporary differences (Note ii)
|
| | | | 108,675 | | | | | | 106,962 | | |
| | | | | 280,405 | | | | | | 257,624 | | |
| | |
As at June 30,
2023 |
| |
As at December 31,
2022 |
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Trade receivables (Note)
|
| | | | 11,577 | | | | | | 9,470 | | |
Other receivables and prepayments: | | | | | | | | | | | | | |
Prepayment to suppliers
|
| | | | 13,300 | | | | | | 14,872 | | |
Input value-added tax to be deducted
|
| | | | 1,751 | | | | | | 488 | | |
Others
|
| | | | 4,743 | | | | | | 3,896 | | |
| | | | | 19,794 | | | | | | 19,256 | | |
Total
|
| | | | 31,371 | | | | | | 28,726 | | |
Current
|
| | | | 29,413 | | | | | | 26,771 | | |
Non-current
|
| | | | 1,958 | | | | | | 1,955 | | |
| | | | | 31,371 | | | | | | 28,726 | | |
| | |
As at June 30,
2023 |
| |
As at December 31,
2022 |
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Within 60 days
|
| | | | 39,019 | | | | | | 32,313 | | |
| | |
As at June 30,
2023 |
| |
As at December 31,
2022 |
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Staff cost payable
|
| | | | 15,443 | | | | | | 15,852 | | |
Other taxes payables
|
| | | | 10,599 | | | | | | 5,728 | | |
Renovation fee payables (Note 13)
|
| | | | — | | | | | | 3,457 | | |
Listing expenses payables
|
| | | | 38 | | | | | | 2,761 | | |
Others
|
| | | | 1,990 | | | | | | 3,865 | | |
| | | | | 28,070 | | | | | | 31,663 | | |
| | |
As at June 30,
2023 |
| |
As at December 31,
2022 |
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Guaranteed and unsecured
|
| | | | 512 | | | | | | 596 | | |
| | |
As at June 30,
2023 |
| |
As at December 31,
2022 |
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Within one year
|
| | | | 69 | | | | | | 75 | | |
Within a period of more than one year but not exceeding two years
|
| | | | 69 | | | | | | 75 | | |
Within a period of more than two years but not exceeding five years
|
| | | | 374 | | | | | | 446 | | |
| | | | | 512 | | | | | | 596 | | |
Less: Amounts due within one year shown under current liabilities
|
| | | | (69) | | | | | | (75) | | |
Amounts due for settlement after one year shown under non-current liabilities
|
| | | | 443 | | | | | | 521 | | |
| | |
As at June 30,
2023 |
| |
As at December 31,
2022 |
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Fixed-rate borrowings (Note)
|
| | | | 512 | | | | | | 596 | | |
| | |
As at June 30,
2023 |
| |
As at December 31,
2022 |
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Customer loyalty scheme
|
| | | | 4,944 | | | | | | 3,867 | | |
Prepaid cards and issued vouchers
|
| | | | 392 | | | | | | 350 | | |
| | | | | 5,336 | | | | | | 4,217 | | |
Current
|
| | | | 4,911 | | | | | | 3,787 | | |
Non-current
|
| | | | 425 | | | | | | 430 | | |
| | | | | 5,336 | | | | | | 4,217 | | |
| | |
As at June 30,
2023 |
| |
As at December 31,
2022 |
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Provision for restoration (Note i)
|
| | | | 9,819 | | | | | | 9,695 | | |
Provision for early termination of leases (Note ii)
|
| | | | — | | | | | | 1,624 | | |
| | | | | 9,819 | | | | | | 11,319 | | |
Less: Amounts expected to be paid within one year
|
| | | | 619 | | | | | | 723 | | |
Amounts shown under non-current liabilities
|
| | | | 9,200 | | | | | | 10,596 | | |
| | |
As at June 30,
2023 |
| |
As at December 31,
2022 |
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Capital expenditure in respect of acquisition of property, plant and equipment contracted for but not provided in the consolidated financial statements
|
| | | | 7,982 | | | | | | 9,529 | | |
| | | | | |
For the six months period
ended June 30, |
| |||||||||
Relationship
|
| |
Nature of transaction
|
| |
2023
|
| |
2022
|
| ||||||
| | | | | |
USD’000
|
| |
USD’000
|
| ||||||
Related companies controlled by the Controlling Shareholders
|
| | Purchase of condiment products and instant hot pot products | | | | | 6,626 | | | | | | 6,417 | | |
Related companies controlled by the Controlling Shareholders
|
| | Interest expenses | | | | | — | | | | | | 3,836 | | |
Related companies controlled by the Controlling Shareholders
|
| | Office expenses charges | | | | | — | | | | | | 224 | | |
| | | | | |
For the six months period
ended June 30, |
| |||||||||
Relationship
|
| |
Nature of transaction
|
| |
2023
|
| |
2022
|
| ||||||
| | | | | |
USD’000
|
| |
USD’000
|
| ||||||
Related companies controlled by the Controlling Shareholders
|
| | Interest income | | | | | — | | | | | | 224 | | |
| | |
For the six months period
ended June 30 |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
USD’000
|
| |
USD’000
|
| ||||||
Short term employee benefits
|
| | | | 453 | | | | | | 869 | | |
Performance related bonuses
|
| | | | 649 | | | | | | — | | |
Retirement benefit scheme contributions
|
| | | | 31 | | | | | | 7 | | |
| | | | | 1,133 | | | | | | 876 | | |
Purchaser
|
| |
Date of Issuance
|
| |
Title/Number of Securities
|
| |
Consideration
|
|
Charlotte Clote | | |
May 6, 2022
|
| |
One ordinary share
|
| |
US$0.000005
|
|
Newpai Ltd. | | |
June 1, 2022
|
| |
Two ordinary shares
|
| |
Loan capitalization of
US$471,336,000 and cash injection of US$23,144,000 |
|
Super Hi Ltd. (the “ESOP Platform I”) | | |
December 12, 2022
|
| |
43,353,100 ordinary shares
|
| |
US$0.000005 per share
|
|
Super Hi International Ltd. (the “ESOP Platform II”) | | |
December 12, 2022
|
| |
18,579,900 ordinary shares
|
| |
US$0.000005 per share
|
|
Newpai Ltd. | | |
December 12, 2022
|
| |
557,399,997 ordinary shares
|
| |
US$0.000005 per share
|
|
Certain directors, officers, employees, consultants and other recipients of awards granted under Share Award Scheme | | |
December 12, 2022
|
| |
Awards to receive ordinary
shares from the ESOP Platform I and the ESOP Platform II |
| |
N/A
|
|
|
Exhibit
Number |
| |
Description of Document
|
|
| 1.1* | | | Form of Underwriting Agreement | |
| 3.1* | | | Amended and Restated Memorandum and Articles of Association of the Registrant, as currently in effect | |
| 4.1* | | | Registrant’s Specimen American Depositary Receipt (included in Exhibit 4.3) | |
| 4.2* | | | Registrant’s Specimen Certificate for ordinary shares | |
| 4.3* | | | Form of Deposit Agreement, among the Registrant, the depositary and the holders and beneficial owners of American Depositary Shares issued thereunder | |
| 5.1* | | | Opinion of Conyers Dill & Pearman regarding the validity of the ordinary shares being registered | |
| 8.1* | | | Opinion of Conyers Dill & Pearman regarding certain Cayman Islands tax matters | |
| 8.2* | | | Opinion of Drew & Napier LLC regarding certain Singapore tax matters | |
| 10.1* | | | Share Award Scheme of SUPER HI INTERNATIONAL HOLDING LTD. | |
| 10.2* | | | Form of Indemnification Agreement between the Registrant and each of its directors and executive officers | |
| 10.3* | | | Form of Employment Agreement between the Registrant and its executive officers | |
| 10.4* | | | Share Sale Agreement, dated February 9, 2022, between Hai Di Lao Holdings Pte. Ltd. and Singapore Super Hi Dining Pte. Ltd., a wholly-owned subsidiary of our company, pursuant to which all the businesses in Malaysia held by Haidilao International Group was transferred to our company | |
| 10.5* | | | Share Purchase Agreement, dated June 2, 2022, by and between Hai Di Lao Holdings Pte. Ltd. and Singapore Super Hi Dining Pte. Ltd., a wholly-owned subsidiary of our company, pursuant to which pursuant to which all the businesses in Japan held by Haidilao International Group was transferred to our company | |
| 10.6* | | | Contribution Agreement, dated February 28, 2022, by and between Hai Di Lao Holdings Pte. Ltd. and HDL Management USA Corporation, pursuant to which Hai Di Lao Holdings Pte. Ltd. contributed 100% of its ownership interest in 17 operating companies across the United States to HDL Management USA Corporation | |
| 10.7* | | | Share Transfer Agreement, dated February 28, 2022, by and among Hai Di Lao Holdings Pte. Ltd., Newpai Ltd. and Singapore Super Hi Dining Pte. Ltd., a wholly-owned subsidiary of our company, pursuant to which HDL Management USA Corporation became a wholly-owned subsidiary of our company | |
| 10.8* | | | Trademark License Agreement, dated as of December 12, 2022, by and between the Registrant and Sichuan Haidilao Catering Co., Ltd. | |
| 10.9* | | | Master Decoration Project Management Service Agreement, dated as of December 12, 2022, by and between the Registrant and Beijing Shuyun Dongfang Decoration Project Co., Ltd. | |
| 10.10* | | | Master Purchase Agreement, dated as of December 12, 2022, by and between the Registrant and Yihai International Holding Ltd. | |
| 10.11* | | | Amended and Restated Trust Deed, dated December 12, 2022, between the Registrant and Futu Trustee Limited, as trustee for SUPER HI INTERNATIONAL HOLDING LTD. SHARE AWARD SCHEME Trust I | |
| 10.12* | | | Trust Deed, dated December 8, 2022, between the Registrant and Futu Trustee Limited, as trustee for SUPER HI INTERNATIONAL HOLDING LTD. SHARE AWARD SCHEME Trust II | |
| 21.1* | | | Principal Subsidiaries of the Registrant | |
| 23.1* | | | Consent of Deloitte & Touche LLP, an independent registered public accounting firm | |
|
Exhibit
Number |
| |
Description of Document
|
|
| 23.2* | | | Consent of Conyers Dill & Pearman (included in Exhibit 5.1) | |
| 23.3* | | | Consent of Drew & Napier LLC (included in Exhibit 8.2) | |
| 23.4* | | | Consent of Bizlink Lawyers (included in Exhibit 99.2) | |
| 23.5* | | | Consent of Lee Hishammuddin Allen & Gledhill (included in Exhibit 99.3) | |
| 24.1* | | | Powers of Attorney (included on signature page) | |
| 99.1* | | | Code of Business Conduct and Ethics of the Registrant | |
| 99.2* | | | Opinion of Bizlink Lawyers regarding certain Vietnam law matters | |
| 99.3* | | | Opinion of Lee Hishammuddin Allen & Gledhill regarding certain Malaysia law matters | |
| 99.4* | | | Consent of Frost & Sullivan | |
| 107* | | | Filing Fee Table | |
|
Signature
|
| |
Title
|
|
|
Ping Shu
|
| |
Director and Chairman
|
|
|
Yu Li
|
| |
Director and Chief Executive Officer
(Principal Executive Officer) |
|
|
Jinping Wang
|
| |
Director and Chief Operating Officer
|
|
|
Li Liu
|
| |
Director
|
|
|
Anthony Kang Uei Tan
|
| |
Independent Director
|
|
|
Ser Luck Teo
|
| |
Independent Director
|
|
|
Jown Jing Vincent Lien
|
| |
Independent Director
|
|
|
Cong Qu
|
| |
Financial Director and Board Secretary
(Principal Financial and Accounting Officer) |
|