|
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.
Steven Hsu, Esq. Paul Hastings LLP 22/F Bank of China Tower, 1 Garden Road, Central Hong Kong +852 2867 1288 |
| |
Christopher DeCresce, Esq.
William A. Magioncalda, Esq. Gil Savir, Esq. Paul Hastings LLP 200 Park Avenue New York, New York 10166 +1 212 318-6000 |
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 10 | | | |
| | | | 12 | | | |
| | | | 14 | | | |
| | | | 18 | | | |
| | | | 49 | | | |
| | | | 51 | | | |
| | | | 52 | | | |
| | | | 53 | | | |
| | | | 54 | | | |
| | | | 56 | | | |
| | | | 60 | | | |
| | | | 61 | | | |
| | | | 62 | | | |
| | | | 64 | | | |
| | | | 85 | | | |
| | | | 88 | | | |
| | | | 107 | | | |
| | | | 130 | | | |
| | | | 138 | | | |
| | | | 141 | | | |
| | | | 142 | | | |
| | | | 155 | | | |
| | | | 167 | | | |
| | | | 170 | | | |
| | | | 172 | | | |
| | | | 180 | | | |
| | | | 192 | | | |
| | | | 193 | | | |
| | | | 194 | | | |
| | | | 195 | | | |
| | | | F-1 | | |
Article No.
or Page No. |
| |
Proposed amendments (showing changes to our currently effective articles of association)
|
|
Article 2(1) | | | “Act” the Companies Act, (2022 Revision), Cap. 22 of the Cayman Islands and any amendments thereto or re-enactments thereof for the time being in force and includes every other law incorporated therewith or substituted therefor. | |
Article 150. | | | Subject to due compliance with all applicable Statutes, rules and regulations, including, without limitation, the Listing Rules, and to obtaining all necessary consents, if any, required thereunder, the requirements of Article 149 shall be deemed satisfied in relation to any person by sending to the person in any manner not prohibited by the Statutes, summarised financial statements derived from the Company’s annual accounts and the directors’ report which shall be in the form and containing the information required by applicable laws and regulations, provided that any person who is otherwise entitled to the annual financial statements of the Company and the directors’ report thereon may, if he so requires by notice in writing served on the Company, demand that the Company sends to him, in addition to summarised financial statements, a complete printed copy of the Company’s annual financial statement and the directors’ report thereon. | |
Article 151. | | | The requirement to send to a person referred to in Article 149 the documents referred to in that article or a summary financial report in accordance with Article 150 shall be deemed satisfied where, in accordance with all applicable Statutes, rules and regulations, including, without limitation, the rules of the Designated Stock Exchange, the Company publishes copies of the documents referred to in Article 149 and, if applicable, a summary financial report complying with Article 150, on the Company’s computer network or in any other permitted manner (including by sending any form of electronic communication), and that person has agreed or is deemed to have agreed to treat the publication or receipt of such documents in such manner as discharging the Company’s obligation to send to him a copy of such documents. | |
Article No.
or Page No. |
| |
Proposed amendments (showing changes to our currently effective articles of association)
|
|
Article 158. | | |
Any Notice or document (including any “corporate communication” within the meaning ascribed thereto under the rules of the Designated Stock Exchange), whether or not, to be given or issued under these Articles from the Company to a Member shall be in writing or by cable, telex or facsimile transmission message or other form of electronic transmission or communication and any such Notice and document may be served or delivered by the Company on or to any Member either personally or by sending it through the post in a prepaid envelope addressed to such Member at his registered address as appearing in the Register or at any other address supplied by him to the Company for the purpose or, as the case may be, by transmitting it to any such address or transmitting it to any telex or facsimile transmission number or electronic number or address or website supplied by him to the Company for the giving of Notice to him or which the person transmitting the notice reasonably and bona fide believes at the relevant time will result in the Notice being duly received by the Member or may also be served by advertisement in appropriate newspapers in accordance with the requirements of the Designated Stock Exchange or, to the extent permitted by the applicable laws, by placing it on the Company’s website or the website of the Designated Stock Exchange, and giving to the member a notice stating that the notice or other document is available there (a “notice of availability”). The notice of availability may be given to the Member by any of the means set out above other than by posting it on a website. In the case of joint holders of a share all notices shall be given to that one of the joint holders whose name stands first in the Register and notice so given shall be deemed a sufficient service on or delivery to all the joint holders.
(1)
Any Notice or document (including any “corporate communication” and “actionable corporate communication” within the meaning ascribed thereto under the rules of Designated Stock Exchange), whether or not, to be given or issued under these Articles from the Company shall be in writing or by cable, telex or facsimile transmission message or other form of electronic transmission or electronic communication and, subject to compliance with the rules of Designated Stock Exchange, any such Notice and document may be given or issued by any of the following means:
(a)
by serving it personally on the relevant person;
(b)
by sending it through the post in a prepaid envelope addressed to such Member at his registered address as appearing in the Register or at any other address supplied by him to the Company for the purpose;
(c)
by delivering or leaving it at such address as aforesaid;
(d)
by placing an advertisement in appropriate newspapers or other publication and where applicable, in accordance with the requirements of the Designated Stock Exchange;
(e)
by sending or transmitting it as an electronic communication to the relevant person at such electronic address as he may provide under Article 158(3);
|
|
Article No.
or Page No. |
| |
Proposed amendments (showing changes to our currently effective articles of association)
|
|
| | |
(f)
by publishing it on the Company’s website or the website of the Designated Stock Exchange; or
(g)
by sending or otherwise making it available to such person through such other means, whether electronically or otherwise, to the extent permitted by and in accordance with the Statutes and other applicable laws, rules and regulations.
(2)
In the case of joint holders of a share, all notices shall be given to that one of the joint holders whose name stands first in the Register and notice so given shall be deemed a sufficient service on or delivery to all the joint holders.
(3)
Every Member or a person who is entitled to receive notice from the Company under the provisions of the Statutes or these Articles may register with the Company an electronic address to which Notices can be served upon him.
(4)
Subject to any applicable laws, rules and regulations and the terms of these Articles, any notice, document or publication, including but not limited to the documents referred to in Articles 149, 150 and 158 may be given in the English language only or in both the English language and the Chinese language or, with the consent of or election by any member, in the Chinese language only to such Member.
|
|
Article 159. | | |
(b)
if sent by electronic communication, shall be deemed to be given on the day on which it is transmitted from the server of the Company or its agent. A Notice placed on the Company’s website or the website of the Designated Stock Exchange, is deemed given by the Company to a Member on the day following that on which a notice of availability is deemed served on the Member; A Notice, document or publication placed on either the Company’s website or the website of the Designated Stock Exchange, is deemed given or served by the Company on the day it first so appears on the relevant website, unless the rules of the Designated Stock Exchange specify a different date. In such cases, the deemed date of service shall be as provided or required by the rules of the Designated Stock Exchange;
|
|
Article 159. | | |
(d)
may be given to a Member either in the English language or the Chinese language, subject to due compliance with all applicable Statutes, rules and regulations. if published as an advertisement in a newspaper or other publication permitted under these Articles, shall be deemed to have been served on the day on which the advertisement first so appears.
|
|
| | |
For the Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2021
|
| |
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% | | | | | | 686,362 | | | | | | 100.0% | | |
Other income
|
| | | | 19,458 | | | | | | 6.2% | | | | | | 6,701 | | | | | | 1.2% | | | | | | 6,695 | | | | | | 1.0% | | |
Raw materials and consumables used
|
| | | | (113,760) | | | | | | (36.4)% | | | | | | (196,646) | | | | | | (35.2)% | | | | | | (234,715) | | | | | | (34.2)% | | |
Staff costs
|
| | | | (143,343) | | | | | | (45.9)% | | | | | | (188,927) | | | | | | (33.8)% | | | | | | (226,033) | | | | | | (32.9)% | | |
Rentals and related expenses
|
| | | | (6,556) | | | | | | (2.1)% | | | | | | (13,006) | | | | | | (2.3)% | | | | | | (17,161) | | | | | | (2.5)% | | |
Utilities expenses
|
| | | | (11,017) | | | | | | (3.5)% | | | | | | (19,743) | | | | | | (3.5)% | | | | | | (26,054) | | | | | | (3.8)% | | |
Depreciation and amortization
|
| | | | (69,916) | | | | | | (22.4)% | | | | | | (72,952) | | | | | | (13.1)% | | | | | | (78,557) | | | | | | (11.4)% | | |
Traveling and communication expenses
|
| | | | (2,674) | | | | | | (0.9)% | | | | | | (4,776) | | | | | | (0.9)% | | | | | | (5,756) | | | | | | (0.8)% | | |
Listing expenses
|
| | | | — | | | | | | — | | | | | | (6,310) | | | | | | (1.1)% | | | | | | (1,745) | | | | | | (0.3)% | | |
Other expenses
|
| | | | (41,729) | | | | | | (13.4)% | | | | | | (55,510) | | | | | | (9.9)% | | | | | | (62,682) | | | | | | (9.1)% | | |
Other gains (losses) – net
|
| | | | (73,270) | | | | | | (23.5)% | | | | | | (26,793) | | | | | | (4.8)% | | | | | | 1,177 | | | | | | 0.2% | | |
Finance costs
|
| | | | (19,158) | | | | | | (6.1)% | | | | | | (12,493) | | | | | | (2.2)% | | | | | | (8,424) | | | | | | (1.2)% | | |
(Loss) Profit before tax
|
| | | | (149,592) | | | | | | (47.9)% | | | | | | (32,230) | | | | | | (5.8)% | | | | | | 33,107 | | | | | | 4.8% | | |
Income tax expense
|
| | | | (1,160) | | | | | | (0.4)% | | | | | | (9,033) | | | | | | (1.6)% | | | | | | (7,850) | | | | | | (1.1)% | | |
(Loss) Profit for the year
|
| | | | (150,752) | | | | | | (48.3)% | | | | | | (41,263) | | | | | | (7.4)% | | | | | | 25,257 | | | | | | 3.7% | | |
Other comprehensive income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Exchange differences arising on translation of foreign operations
|
| | | | 2,097 | | | | | | 0.7% | | | | | | 8,385 | | | | | | 1.5% | | | | | | 4,627 | | | | | | 0.7% | | |
Total comprehensive (expense) income for the year
|
| | | | (148,655) | | | | | | (47.6)% | | | | | | (32,878) | | | | | | (5.9)% | | | | | | 29,884 | | | | | | 4.4% | | |
(Loss) Earnings per share – Basic and
diluted (USD) |
| | | | (0.27) | | | | | | | | | | | | (0.07) | | | | | | | | | | | | 0.05 | | | | | | | | |
| | |
As of December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
(US$ in thousands)
|
| |||||||||||||||
Summary consolidated statement of balance sheet data: | | | | | | | | | | | | | | | |||||
Inventories
|
| | | | 16,709 | | | | | | 25,984 | | | | | | 29,762 | | |
Trade and other receivables and prepayments
|
| | | | 30,253 | | | | | | 26,771 | | | | | | 29,324 | | |
Amounts due from related parties
|
| | | | 29,383 | | | | | | — | | | | | | — | | |
Bank balances and cash
|
| | | | 89,546 | | | | | | 93,878 | | | | | | 152,908 | | |
Total current assets
|
| | | | 206,732 | | | | | | 153,396 | | | | | | 218,962 | | |
Total assets
|
| | | | 626,723 | | | | | | 576,112 | | | | | | 576,883 | | |
Trade payables
|
| | | | 26,549 | | | | | | 32,313 | | | | | | 34,375 | | |
Other payables
|
| | | | 24,128 | | | | | | 31,663 | | | | | | 34,887 | | |
Amounts due to related parties
|
| | | | 500,562 | | | | | | 776 | | | | | | 842 | | |
Total current liabilities
|
| | | | 596,144 | | | | | | 117,230 | | | | | | 128,571 | | |
Total liabilities
|
| | | | 813,905 | | | | | | 334,075 | | | | | | 304,762 | | |
Net (liabilities) assets
|
| | | | (187,182) | | | | | | 242,037 | | | | | | 272,121 | | |
Total shareholders’ (deficit) equity
|
| | | | (187,182) | | | | | | 242,037 | | | | | | 272,121 | | |
| | |
For the Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
(US$ in thousands)
|
| |||||||||||||||
Summary consolidated statements of cash flow data: | | | | | | | | | | | | | | | |||||
Net cash from operating activities
|
| | | | 4,382 | | | | | | 68,321 | | | | | | 114,045 | | |
Net cash (used in) from investing activities
|
| | | | (87,464) | | | | | | 888 | | | | | | (11,775) | | |
Net cash from (used in) financing activities
|
| | | | 119,879 | | | | | | (65,869) | | | | | | (43,787) | | |
Net increase in cash and cash equivalents
|
| | | | 36,797 | | | | | | 3,340 | | | | | | 58,483 | | |
Cash and cash equivalents at beginning of the year
|
| | | | 51,564 | | | | | | 89,546 | | | | | | 93,878 | | |
Effect of foreign exchange rate changes
|
| | | | 1,185 | | | | | | 992 | | | | | | 547 | | |
Cash and cash equivalents at end of the year
|
| | | | 89,546 | | | | | | 93,878 | | | | | | 152,908 | | |
| | |
For the Three Months
Ended March 31, |
| |||||||||
| | |
2023
|
| |
2024
|
| ||||||
Total guest visits (million) | | | | | | | | | | | | | |
Southeast Asia
|
| | | | 4.4 | | | | | | 5.1 | | |
East Asia
|
| | | | 0.6 | | | | | | 0.8 | | |
North America
|
| | | | 0.6 | | | | | | 0.9 | | |
Others(1) | | | | | 0.4 | | | | | | 0.5 | | |
Overall | | | | | 6.0 | | | | | | 7.3 | | |
Table turnover rate(2) (times per day) | | | | | | | | | | | | | |
Southeast Asia
|
| | | | 3.3 | | | | | | 3.7 | | |
East Asia
|
| | | | 3.1 | | | | | | 4.2 | | |
North America
|
| | | | 3.2 | | | | | | 4.2 | | |
Others(1) | | | | | 3.3 | | | | | | 3.8 | | |
Overall | | | | | 3.3 | | | | | | 3.9 | | |
Average spending per guest(3) (US$) | | | | | | | | | | | | | |
Southeast Asia
|
| | | | 20.8 | | | | | | 19.4 | | |
East Asia
|
| | | | 28.8 | | | | | | 28.4 | | |
North America
|
| | | | 51.3 | | | | | | 43.3 | | |
Others(1) | | | | | 41.1 | | | | | | 42.2 | | |
Overall | | | | | 26.0 | | | | | | 24.9 | | |
| | |
For the Three Months
Ended March 31, |
| |||||||||
| | |
2023
|
| |
2024
|
| ||||||
Average daily revenue per restaurant(4) (US$ in thousands) | | | | | | | | | | | | | |
Southeast Asia
|
| | | | 15.2 | | | | | | 15.8 | | |
East Asia
|
| | | | 11.9 | | | | | | 16.1 | | |
North America
|
| | | | 19.3 | | | | | | 21.5 | | |
Others(1) | | | | | 22.4 | | | | | | 24.4 | | |
Overall | | | | | 15.9 | | | | | | 17.5 | | |
| | |
As of/For the Three Months
Ended March 31, |
| |||||||||
| | |
2023
|
| |
2024
|
| ||||||
Number of Same Stores(1) | | | | | | | | | | | | | |
Southeast Asia
|
| |
65
|
| |||||||||
East Asia
|
| |
14
|
| |||||||||
North America
|
| |
18
|
| |||||||||
Others(5) | | |
7
|
| |||||||||
Total | | |
104
|
| |||||||||
Same Store Sales(2) (US$ in thousands) | | | | | | | | | | | | | |
Southeast Asia
|
| | | | 89,780 | | | | | | 93,125 | | |
East Asia
|
| | | | 16,567 | | | | | | 21,091 | | |
North America
|
| | | | 31,189 | | | | | | 36,256 | | |
Others(5) | | | | | 13,989 | | | | | | 16,246 | | |
Total | | | | | 151,525 | | | | | | 166,718 | | |
Average same store sales per day(3) (US$ in thousands) | | | | | | | | | | | | | |
Southeast Asia
|
| | | | 15.6 | | | | | | 15.9 | | |
East Asia
|
| | | | 13.4 | | | | | | 16.6 | | |
North America
|
| | | | 19.3 | | | | | | 22.1 | | |
| | |
As of/For the Three Months
Ended March 31, |
| |||||||||
| | |
2023
|
| |
2024
|
| ||||||
Others(5) | | | | | 22.3 | | | | | | 25.5 | | |
Total | | | | | 16.4 | | | | | | 17.7 | | |
Average same store table turnover rate(4) (times/day) | | | | | | | | | | | | | |
Southeast Asia
|
| | | | 3.3 | | | | | | 3.8 | | |
East Asia
|
| | | | 3.2 | | | | | | 4.3 | | |
North America
|
| | | | 3.2 | | | | | | 4.2 | | |
Others(5) | | | | | 3.3 | | | | | | 3.8 | | |
Total | | | | | 3.3 | | | | | | 3.9 | | |
| | |
For the Three Months Ended March 31,
|
| |||||||||||||||||||||
| | |
2023
|
| |
2024
|
| ||||||||||||||||||
| | |
(US$ in thousands, except for percentages)
|
| |||||||||||||||||||||
Revenue
|
| | | | 160,938 | | | | | | 100.0% | | | | | | 187,647 | | | | | | 100.0% | | |
Other income
|
| | | | 3,074 | | | | | | 1.9% | | | | | | 900 | | | | | | 0.5% | | |
Raw materials and consumables used
|
| | | | (53,900) | | | | | | (33.5)% | | | | | | (62,845) | | | | | | (33.5)% | | |
Staff costs
|
| | | | (53,071) | | | | | | (33.0)% | | | | | | (63,597) | | | | | | (33.9)% | | |
Rentals and related expenses
|
| | | | (3,504) | | | | | | (2.2)% | | | | | | (4,410) | | | | | | (2.4)% | | |
Utilities expenses
|
| | | | (6,224) | | | | | | (3.9)% | | | | | | (6,875) | | | | | | (3.7)% | | |
Depreciation and amortization
|
| | | | (21,698) | | | | | | (13.5)% | | | | | | (20,478) | | | | | | (10.9)% | | |
Traveling and communication expenses
|
| | | | (1,081) | | | | | | (0.7)% | | | | | | (1,480) | | | | | | (0.8)% | | |
Listing expenses
|
| | |
|
—
|
| | | |
|
—
|
| | | | | (628) | | | | | | (0.3)% | | |
Other expenses
|
| | | | (13,479) | | | | | | (8.4)% | | | | | | (15,403) | | | | | | (8.2)% | | |
Other losses – net
|
| | | | (1,089) | | | | | | (0.7)% | | | | | | (12,334) | | | | | | (6.6)% | | |
| | |
For the Three Months Ended March 31,
|
| |||||||||||||||||||||
| | |
2023
|
| |
2024
|
| ||||||||||||||||||
| | |
(US$ in thousands, except for percentages)
|
| |||||||||||||||||||||
Finance costs
|
| | | | (2,349) | | | | | | (1.5)% | | | | | | (1,989) | | | | | | (1.1)% | | |
Profit (Loss) before tax
|
| | | | 7,617 | | | | | | 4.7% | | | | | | (1,492) | | | | | | (0.8)% | | |
Income tax expense
|
| | | | (2,055) | | | | | | (1.3)% | | | | | | (3,053) | | | | | | (1.6)% | | |
Profit (Loss) for the period
|
| | | | 5,562 | | | | | | 3.5% | | | | | | (4,545) | | | | | | (2.4)% | | |
|
| | |
As of December 31, 2023
|
| |||||||||
| | |
Actual
|
| |
Pro-forma(1)
|
| ||||||
| | |
(US$ in thousands)
|
| |||||||||
Bank borrowings
|
| | | | — | | | | | | — | | |
Lease liabilities
|
| | | | 202,945 | | | | | | 202,945 | | |
Total indebtedness
|
| | | | 202,945 | | | | | | 202,945 | | |
Shareholders’ equity: | | | | | | | | | | | | | |
Share capital
|
| | | | 3 | | | | | | 3 | | |
Shares held under our share award scheme
|
| | | | * | | | | | | * | | |
Share premium
|
| | | | 494,480 | | | | | | 547,724 | | |
Reserves
|
| | | | (224,397) | | | | | | (227,105) | | |
Non-controlling interests
|
| | | | 2,035 | | | | | | 2,035 | | |
Total shareholders’ equity(2)
|
| | | | 272,121 | | | | | | 322,657 | | |
Total capitalization(2)
|
| | | | 475,066 | | | | | | 525,602 | | |
| | |
Per Ordinary
Share |
| |
Per ADS
|
|
Assumed initial public offering price
|
| | US$2.14 | | | US$21.35 | |
Actual net tangible book value as of December 31, 2023
|
| | US$0.44 | | | US$4.39 | |
Pro-forma, as adjusted net tangible book value per share after giving effect to the issuance of 26,927,000 ordinary shares in the form of ADSs in this offering
|
| | US$0.50 | | | US$5.00 | |
Amount of dilution in net tangible book value to new investors in this offering
|
| | US$1.64 | | | US$16.36 | |
| | |
Ordinary Shares
Purchased |
| |
Total Consideration
|
| |
Average Price
Per Ordinary Share |
| |
Average Price
Per ADS |
| |||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount (in
thousands) |
| |
Percent
|
| |||||||||||||||
Existing shareholders
|
| | | | 619,333,000 | | | | | | 95.8% | | | | US$494,483 | | | | | 89.6% | | | | US$0.80 | | | US$7.98 | |
New investors
|
| | | | 26,927,000 | | | | | | 4.2% | | | | US$57,497 | | | | | 10.4% | | | | US$2.14 | | | US$21.35 | |
Total
|
| | | | 646,260,000 | | | | | | 100.0% | | | | US$551,980 | | | | | 100.0% | | | | US$0.85 | | | US$8.54 | |
| | |
Price Per Ordinary
Share |
| |
Price Per Ordinary
Share |
| |
Average Daily
Trading Volume
(in shares)
|
| |||||||||||||||||||||
| | |
HK$
|
| |
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 | | |
Fourth Quarter 2023
|
| | | | 15.02 | | | | | | 9.94 | | | | | | 1.92 | | | | | | 1.27 | | | | | | 857,410 | | |
Most Recent Six Months: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
November 2023
|
| | | | 13.76 | | | | | | 11.98 | | | | | | 1.76 | | | | | | 1.53 | | | | | | 806,518 | | |
December 2023
|
| | | | 12.78 | | | | | | 9.94 | | | | | | 1.64 | | | | | | 1.27 | | | | | | 1,265,772 | | |
January 2024
|
| | | | 9.70 | | | | | | 8.40 | | | | | | 1.24 | | | | | | 1.08 | | | | | | 1,145,173 | | |
February 2024
|
| | | | 10.52 | | | | | | 8.37 | | | | | | 1.35 | | | | | | 1.07 | | | | | | 614,847 | | |
March 2024
|
| | | | 14.14 | | | | | | 9.81 | | | | | | 1.81 | | | | | | 1.26 | | | | | | 782,025 | | |
April 2024
|
| | | | 15.42 | | | | | | 13.06 | | | | | | 1.97 | | | | | | 1.67 | | | | | | 1,375,380 | | |
| | |
For the Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2021
|
| |
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% | | | | | | 686,362 | | | | | | 100.0% | | |
Other income
|
| | | | 19,458 | | | | | | 6.2% | | | | | | 6,701 | | | | | | 1.2% | | | | | | 6,695 | | | | | | 1.0% | | |
Raw materials and consumables used
|
| | | | (113,760) | | | | | | (36.4)% | | | | | | (196,646) | | | | | | (35.2)% | | | | | | (234,715) | | | | | | (34.2)% | | |
Staff costs
|
| | | | (143,343) | | | | | | (45.9)% | | | | | | (188,927) | | | | | | (33.8)% | | | | | | (226,033) | | | | | | (32.9)% | | |
Rentals and related expenses
|
| | | | (6,556) | | | | | | (2.1)% | | | | | | (13,006) | | | | | | (2.3)% | | | | | | (17,161) | | | | | | (2.5)% | | |
Utilities expenses
|
| | | | (11,017) | | | | | | (3.5)% | | | | | | (19,743) | | | | | | (3.5)% | | | | | | (26,054) | | | | | | (3.8)% | | |
Depreciation and amortization
|
| | | | (69,916) | | | | | | (22.4)% | | | | | | (72,952) | | | | | | (13.1)% | | | | | | (78,557) | | | | | | (11.4)% | | |
Traveling and communication expenses
|
| | | | (2,674) | | | | | | (0.9)% | | | | | | (4,776) | | | | | | (0.9)% | | | | | | (5,756) | | | | | | (0.8)% | | |
Listing expenses
|
| | | | — | | | | | | — | | | | | | (6,310) | | | | | | (1.1)% | | | | | | (1,745) | | | | | | (0.3)% | | |
Other expenses
|
| | | | (41,729) | | | | | | (13.4)% | | | | | | (55,510) | | | | | | (9.9)% | | | | | | (62,682) | | | | | | (9.1)% | | |
Other gains (losses) – net
|
| | | | (73,270) | | | | | | (23.5)% | | | | | | (26,793) | | | | | | (4.8)% | | | | | | 1,177 | | | | | | 0.2% | | |
Finance costs
|
| | | | (19,158) | | | | | | (6.1)% | | | | | | (12,493) | | | | | | (2.2)% | | | | | | (8,424) | | | | | | (1.2)% | | |
(Loss) Profit before tax
|
| | | | (149,592) | | | | | | (47.9)% | | | | | | (32,230) | | | | | | (5.8)% | | | | | | 33,107 | | | | | | 4.8% | | |
Income tax expense
|
| | | | (1,160) | | | | | | (0.4)% | | | | | | (9,033) | | | | | | (1.6)% | | | | | | (7,850) | | | | | | (1.1)% | | |
(Loss) Profit for the year
|
| | | | (150,752) | | | | | | (48.3)% | | | | | | (41,263) | | | | | | (7.4)% | | | | | | 25,257 | | | | | | 3.7% | | |
Other comprehensive income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Exchange differences arising on translation of foreign operations
|
| | | | 2,097 | | | | | | 0.7% | | | | | | 8,385 | | | | | | 1.5% | | | | | | 4,627 | | | | | | 0.7% | | |
Total comprehensive (expense) income for the year
|
| | | | (148,655) | | | | | | (47.6)% | | | | | | (32,878) | | | | | | (5.9)% | | | | | | 29,884 | | | | | | 4.4% | | |
(Loss) Earnings per share – Basic and diluted (USD)
|
| | | | (0.27) | | | | | | | | | | | | (0.07) | | | | | | | | | | | | 0.05 | | | | | | | | |
| | |
As of December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
(US$ in thousands)
|
| |||||||||||||||
Selected consolidated statement of balance sheet data: | | | | | | | | | | | | | | | |||||
Inventories
|
| | | | 16,709 | | | | | | 25,984 | | | | | | 29,762 | | |
Trade and other receivables and prepayments
|
| | | | 30,253 | | | | | | 26,771 | | | | | | 29,324 | | |
Amounts due from related parties
|
| | | | 29,383 | | | | | | — | | | | | | — | | |
Bank balances and cash
|
| | | | 89,546 | | | | | | 93,878 | | | | | | 152,908 | | |
Total current assets
|
| | | | 206,732 | | | | | | 153,396 | | | | | | 218,962 | | |
Total assets
|
| | | | 626,723 | | | | | | 576,112 | | | | | | 576,883 | | |
Trade payables
|
| | | | 26,549 | | | | | | 32,313 | | | | | | 34,375 | | |
Other payables
|
| | | | 24,128 | | | | | | 31,663 | | | | | | 34,887 | | |
Amounts due to related parties
|
| | | | 500,562 | | | | | | 776 | | | | | | 842 | | |
Total current liabilities
|
| | | | 596,144 | | | | | | 117,230 | | | | | | 128,571 | | |
Total liabilities
|
| | | | 813,905 | | | | | | 334,075 | | | | | | 304,762 | | |
Net (liabilities) assets
|
| | | | (187,182) | | | | | | 242,037 | | | | | | 272,121 | | |
Total shareholders’ (deficit) equity
|
| | | | (187,182) | | | | | | 242,037 | | | | | | 272,121 | | |
| | |
For the Year Ended
December 31, |
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
(US$ in thousands)
|
| |||||||||||||||
Selected consolidated statements of cash flow data: | | | | | | | | | | | | | | | |||||
Net cash from operating activities
|
| | | | 4,382 | | | | | | 68,321 | | | | | | 114,045 | | |
Net cash (used in) from investing activities
|
| | | | (87,464) | | | | | | 888 | | | | | | (11,775) | | |
Net cash from (used in) financing activities
|
| | | | 119,879 | | | | | | (65,869) | | | | | | (43,787) | | |
Net increase in cash and cash equivalents
|
| | | | 36,797 | | | | | | 3,340 | | | | | | 58,483 | | |
Cash and cash equivalents at beginning of the year
|
| | | | 51,564 | | | | | | 89,546 | | | | | | 93,878 | | |
Effect of foreign exchange rate changes
|
| | | | 1,185 | | | | | | 992 | | | | | | 547 | | |
Cash and cash equivalents at end of the year
|
| | | | 89,546 | | | | | | 93,878 | | | | | | 152,908 | | |
| | |
For the Year Ended
December 31, |
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
Number of restaurants at the beginning of the year
|
| | | | 74 | | | | | | 94 | | | | | | 111 | | |
Number of new restaurants opened during the year
|
| | | | 22 | | | | | | 17 | | | | | | 5 | | |
Number of restaurants closed during the year
|
| | | | 2 | | | | | | — | | | | | | 1 | | |
Number of restaurants at the end of the year
|
| | | | 94 | | | | | | 111 | | | | | | 115 | | |
| | |
For the Year Ended December 31,
|
| | |||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| | |||||||||||
| | |
(US$ in thousands)
|
| ||||||||||||||||||
Revenue from existing restaurants(1)
|
| | | | 256,813 | | | | | | 500,035 | | | | | | 641,415 | | | | ||
Revenue from restaurants newly opened during the year
|
| | | | 38,102 | | | | | | 46,926 | | | | | | 23,010 | | | | ||
Revenue from restaurants closed during the year
|
| | | | 1,593 | | | | | | — | | | | | | 3,755 | | | | ||
| | | | | 296,508 | | | | | | 546,961 | | | | | | 668,180 | | | | ||
Net of: | | | | | | | | | | | | | | | | |||||||
Customer loyalty program(2)
|
| | | | 449 | | | | | | 1,349 | | | | | | 7,018 | | | | ||
Revenue generated from Haidilao restaurant operations
|
| | | | 296,059 | | | | | | 545,612 | | | | | | 661,162 | | | | ||
Delivery business
|
| | | | 11,783 | | | | | | 6,572 | | | | | | 9,807 | | | | ||
Others(3) | | | | | 4,531 | | | | | | 6,041 | | | | | | 15,393 | | | | ||
Total revenue
|
| | | | 312,373 | | | | | | 558,225 | | | | | | 686,362 | | | |
| | |
For the Year Ended
December 31, |
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
Average spending per guest(1) (US$)
|
| | | | 30.3 | | | | | | 25.2 | | | | | | 24.8 | | |
Average table turnover rate(2) (times/day)
|
| | | | 2.1 | | | | | | 3.3 | | | | | | 3.5 | | |
Total guest visits (million)
|
| | | | 9.8 | | | | | | 21.7 | | | | | | 26.7 | | |
Average daily revenue per restaurant(3) (US$’000)
|
| | | | 10.0 | | | | | | 15.4 | | | | | | 16.3 | | |
| | |
For the Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||||||||
| | |
(US$ in thousands, except for percentages)
|
| |||||||||||||||||||||||||||||||||
Revenue
|
| | | | 312,373 | | | | | | 100.0% | | | | | | 558,225 | | | | | | 100.0% | | | | | | 686,362 | | | | | | 100.0% | | |
Other income
|
| | | | 19,458 | | | | | | 6.2% | | | | | | 6,701 | | | | | | 1.2% | | | | | | 6,695 | | | | | | 1.0% | | |
Raw materials and consumables used
|
| | | | (113,760) | | | | | | (36.4)% | | | | | | (196,646) | | | | | | (35.2)% | | | | | | (234,715) | | | | | | (34.2)% | | |
Staff costs
|
| | | | (143,343) | | | | | | (45.9)% | | | | | | (188,927) | | | | | | (33.8)% | | | | | | (226,033) | | | | | | (32.9)% | | |
Rentals and related expenses
|
| | | | (6,556) | | | | | | (2.1)% | | | | | | (13,006) | | | | | | (2.3)% | | | | | | (17,161) | | | | | | (2.5)% | | |
Utilities expenses
|
| | | | (11,017) | | | | | | (3.5)% | | | | | | (19,743) | | | | | | (3.5)% | | | | | | (26,054) | | | | | | (3.8)% | | |
Depreciation and amortization
|
| | | | (69,916) | | | | | | (22.4)% | | | | | | (72,952) | | | | | | (13.1)% | | | | | | (78,557) | | | | | | (11.4)% | | |
Traveling and communication expenses
|
| | | | (2,674) | | | | | | (0.9)% | | | | | | (4,776) | | | | | | (0.9)% | | | | | | (5,756) | | | | | | (0.8)% | | |
Listing expenses
|
| | | | — | | | | | | — | | | | | | (6,310) | | | | | | (1.1)% | | | | | | (1,745) | | | | | | (0.3)% | | |
Other expenses
|
| | | | (41,729) | | | | | | (13.4)% | | | | | | (55,510) | | | | | | (9.9)% | | | | | | (62,682) | | | | | | (9.1)% | | |
Other gains (losses) – net
|
| | | | (73,270) | | | | | | (23.5)% | | | | | | (26,793) | | | | | | (4.8)% | | | | | | 1,177 | | | | | | 0.2% | | |
Finance costs
|
| | | | (19,158) | | | | | | (6.1)% | | | | | | (12,493) | | | | | | (2.2)% | | | | | | (8,424) | | | | | | (1.2)% | | |
(Loss) Profit before tax
|
| | | | (149,592) | | | | | | (47.9)% | | | | | | (32,230) | | | | | | (5.8)% | | | | | | 33,107 | | | | | | 4.8% | | |
Income tax expense
|
| | | | (1,160) | | | | | | (0.4)% | | | | | | (9,033) | | | | | | (1.6)% | | | | | | (7,850) | | | | | | (1.1)% | | |
(Loss) Profit for the year
|
| | | | (150,752) | | | | | | (48.3)% | | | | | | (41,263) | | | | | | (7.4)% | | | | | | 25,257 | | | | | | 3.7% | | |
Other comprehensive income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Exchange differences arising on translation of
foreign operations |
| | | | 2,097 | | | | | | 0.7% | | | | | | 8,385 | | | | | | 1.5% | | | | | | 4,627 | | | | | | 0.7% | | |
Total comprehensive income (expense) for the year
|
| | | | (148,655) | | | | | | (47.6)% | | | | | | (32,878) | | | | | | (5.9)% | | | | | | 29,884 | | | | | | 4.4% | | |
(Loss) Earnings per share – Basic and diluted (USD)
|
| | | | (0.27) | | | | | | | | | | | | (0.07) | | | | | | | | | | | | 0.05 | | | | | | | | |
| | |
For the Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||||||||
| | |
(US$ in thousands, except for percentages)
|
| |||||||||||||||||||||||||||||||||
Haidilao restaurant operations
|
| | | | 296,059 | | | | | | 94.8% | | | | | | 545,612 | | | | | | 97.7% | | | | | | 661,162 | | | | | | 96.3% | | |
Delivery business
|
| | | | 11,783 | | | | | | 3.8% | | | | | | 6,572 | | | | | | 1.2% | | | | | | 9,807 | | | | | | 1.4% | | |
Others
|
| | | | 4,531 | | | | | | 1.4% | | | | | | 6,041 | | | | | | 1.1% | | | | | | 15,393 | | | | | | 2.3% | | |
Total
|
| | | | 312,373 | | | | | | 100.0% | | | | | | 558,225 | | | | | | 100.0% | | | | | | 686,362 | | | | | | 100.0% | | |
| | |
For the Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||||||||
| | |
(US$ in thousands, except for percentages)
|
| |||||||||||||||||||||||||||||||||
Southeast Asia
|
| | | | 165,942 | | | | | | 56.1% | | | | | | 325,553 | | | | | | 59.7% | | | | | | 368,457 | | | | | | 55.7% | | |
East Asia
|
| | | | 37,251 | | | | | | 12.6% | | | | | | 57,137 | | | | | | 10.5% | | | | | | 79,134 | | | | | | 12.0% | | |
North America
|
| | | | 68,064 | | | | | | 23.0% | | | | | | 113,374 | | | | | | 20.8% | | | | | | 134,129 | | | | | | 20.3% | | |
Others(1) | | | | | 24,802 | | | | | | 8.3% | | | | | | 49,548 | | | | | | 9.0% | | | | | | 79,442 | | | | | | 12.0% | | |
Total
|
| | | | 296,059 | | | | | | 100.0% | | | | | | 545,612 | | | | | | 100.0% | | | | | | 661,162 | | | | | | 100.0% | | |
| | |
For the Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
(US$ in thousands)
|
| |||||||||||||||
Government grants
|
| | | | 17,455 | | | | | | 4,998 | | | | | | 3,164 | | |
Interest income on: | | | | | | | | | | | | | | | | | | | |
Bank deposits
|
| | | | 61 | | | | | | 355 | | | | | | 1,370 | | |
Rental deposits
|
| | | | 618 | | | | | | 437 | | | | | | 476 | | |
Loans to related parties
|
| | | | 689 | | | | | | 225 | | | | | | — | | |
Other financial assets
|
| | | | 127 | | | | | | 41 | | | | | | — | | |
Others
|
| | | | 508 | | | | | | 645 | | | | | | 1,685 | | |
Total
|
| | | | 19,458 | | | | | | 6,701 | | | | | | 6,695 | | |
| | |
For the Year Ended
December 31, |
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
(US$ in thousands)
|
| |||||||||||||||
Food ingredient costs
|
| | | | 92,592 | | | | | | 172,750 | | | | | | 209,214 | | |
Consumables
|
| | | | 17,388 | | | | | | 18,956 | | | | | | 20,923 | | |
Others
|
| | | | 3,780 | | | | | | 4,940 | | | | | | 4,578 | | |
Total raw materials and consumables used
|
| | | | 113,760 | | | | | | 196,646 | | | | | | 234,715 | | |
| | |
For the Year Ended
December 31, |
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
(US$ in thousands)
|
| |||||||||||||||
Salaries and other allowances
|
| | | | 131,298 | | | | | | 174,602 | | | | | | 206,602 | | |
Employee welfare
|
| | | | 3,640 | | | | | | 3,442 | | | | | | 8,372 | | |
Retirement benefit scheme contributions
|
| | | | 8,405 | | | | | | 10,883 | | | | | | 11,059 | | |
Total staff costs
|
| | | | 143,343 | | | | | | 188,927 | | | | | | 226,033 | | |
| | |
For the Year Ended
December 31, |
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
(US$ in thousands)
|
| |||||||||||||||
Net (impairment loss) reversal of impairment recognized in respect of: | | | | | | | | | | | | | | | | | | | |
– property, plant and equipment
|
| | | | (31,852) | | | | | | (7,721) | | | | | | 3,728 | | |
– right-of-use assets
|
| | | | (31,203) | | | | | | (106) | | | | | | 3,916 | | |
– goodwill
|
| | | | — | | | | | | — | | | | | | (1,122) | | |
– other intangible assets
|
| | | | — | | | | | | — | | | | | | (1,600) | | |
| | | | | (63,055) | | | | | | (7,827) | | | | | | 4,922 | | |
Loss on disposal of property, plant and equipment and provision for early termination of leases
|
| | | | (1,037) | | | | | | (6,890) | | | | | | (2,388) | | |
Gain on lease termination
|
| | | | — | | | | | | 5,146 | | | | | | 2,161 | | |
Loss on lease modification
|
| | | | (236) | | | | | | — | | | | | | (366) | | |
Net foreign exchange losses
|
| | | | (13,175) | | | | | | (21,889) | | | | | | (4,988) | | |
Net gain arising on financial assets at FVTPL
|
| | | | 422 | | | | | | 195 | | | | | | 1,552 | | |
Others
|
| | | | 3,811 | | | | | | 4,472 | | | | | | 284 | | |
Total
|
| | | | (73,270) | | | | | | (26,793) | | | | | | 1,177 | | |
| | |
For the Year Ended
December 31, |
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
(US$ in thousands)
|
| |||||||||||||||
Interests on lease liabilities
|
| | | | 9,111 | | | | | | 8,277 | | | | | | 8,088 | | |
Interests on loans from related parties
|
| | | | 9,581 | | | | | | 3,880 | | | | | | — | | |
Interests on bank borrowings
|
| | | | 153 | | | | | | 51 | | | | | | — | | |
Interests charge on unwinding of provisions
|
| | | | 313 | | | | | | 285 | | | | | | 336 | | |
Total
|
| | | | 19,158 | | | | | | 12,493 | | | | | | 8,424 | | |
| | |
For the Year Ended
December 31, |
| |||||||||||||||
|
2021
|
| |
2022
|
| |
2023
|
| |||||||||||
|
(US$ in thousands)
|
| |||||||||||||||||
Total revenue
|
| | | | 312,373 | | | | | | 558,225 | | | | | | 686,362 | | |
Less: Revenue (Others)
|
| | | | (4,531) | | | | | | (6,041) | | | | | | (15,393) | | |
Restaurant level revenue
|
| | | | 307,842 | | | | | | 552,184 | | | | | | 670,969 | | |
| | |
For the Year Ended
December 31, |
| |||||||||||||||
|
2021
|
| |
2022
|
| |
2023
|
| |||||||||||
|
(US$ in thousands)
|
| |||||||||||||||||
Restaurant level revenue
|
| | | | 307,842 | | | | | | 552,184 | | | | | | 670,969 | | |
Less: Restaurant level costs and expenses
|
| | | | (373,243) | | | | | | (529,698) | | | | | | (610,695) | | |
Restaurant level operating (loss) profit
|
| | | | (65,401) | | | | | | 22,486 | | | | | | 60,274 | | |
Restaurant level operating margin*
|
| | | | (21.2)% | | | | | | 4.1% | | | | | | 9.0% | | |
| | |
For the Year Ended
December 31, |
| |||||||||||||||
|
2021
|
| |
2022
|
| |
2023
|
| |||||||||||
|
(US$ in thousands)
|
| |||||||||||||||||
(Loss) Income from operation(1)
|
| | | | (119,176) | | | | | | 899 | | | | | | 43,121 | | |
Less: | | | | | | | | | | | | | | | |||||
Revenue (Others)
|
| | | | (4,531) | | | | | | (6,041) | | | | | | (15,393) | | |
Other income(2)
|
| | | | (17,963) | | | | | | (5,643) | | | | | | (4,849) | | |
Add non-restaurant level cost and expenses(3): | | | | | | | | | | | | | | | |||||
Raw materials and consumables used(4)
|
| | | | 3,800 | | | | | | 4,041 | | | | | | 8,021 | | |
Staff costs
|
| | | | 4,924 | | | | | | 4,939 | | | | | | 10,349 | | |
Rentals and related expenses
|
| | | | 566 | | | | | | 367 | | | | | | 730 | | |
Utilities expenses
|
| | | | 248 | | | | | | 356 | | | | | | 1,431 | | |
Depreciation and amortization
|
| | | | 2,211 | | | | | | 4,779 | | | | | | 7,864 | | |
Traveling and communication expenses
|
| | | | 43 | | | | | | 219 | | | | | | 768 | | |
Listing expenses
|
| | | | — | | | | | | 6,310 | | | | | | 1,745 | | |
Other expenses
|
| | | | 3,960 | | | | | | 7,161 | | | | | | 11,100 | | |
Other gains (losses) – net(5)
|
| | | | 60,517 | | | | | | 5,099 | | | | | | (4,613) | | |
Restaurant level operating (loss) profit
|
| | | | (65,401) | | | | | | 22,486 | | | | | | 60,274 | | |
Restaurant level operating margin
|
| | | | (21.2)% | | | | | | 4.1% | | | | | | 9.0% | | |
| | |
For the Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
March 31,
2022 |
| |
June 30,
2022 |
| |
September 30,
2022 |
| |
December 31,
2022 |
| |
March 31,
2023 |
| |
June 30,
2023 |
| |
September 30,
2023 |
| |
December 31,
2023 |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
(US$ in thousands, except for percentages)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenue
|
| | | | 109,075 | | | | | | 100.0% | | | | | | 136,764 | | | | | | 100.0% | | | | | | 147,285 | | | | | | 100.0% | | | | | | 165,101 | | | | | | 100.0% | | | | | | 160,938 | | | | | | 100.0% | | | | | | 162,993 | | | | | | 100.0% | | | | | | 173,252 | | | | | | 100.0% | | | | | | 189,179 | | | | | | 100.0% | | |
Other income
|
| | | | 3,102 | | | | | | 2.8% | | | | | | 2,385 | | | | | | 1.7% | | | | | | 1,156 | | | | | | 0.8% | | | | | | 59 | | | | | | 0.0% | | | | | | 3,074 | | | | | | 1.9% | | | | | | 2,387 | | | | | | 1.5% | | | | | | 384 | | | | | | 0.2% | | | | | | 851 | | | | | | 0.4% | | |
Raw materials and consumables used
|
| | | | (39,994) | | | | | | (36.7)% | | | | | | (46,667) | | | | | | (34.1)% | | | | | | (52,327) | | | | | | (35.5)% | | | | | | (57,658) | | | | | | (34.9)% | | | | | | (53,900) | | | | | | (33.5)% | | | | | | (55,416) | | | | | | (34.0)% | | | | | | (59,625) | | | | | | (34.4)% | | | | | | (65,774) | | | | | | (34.8)% | | |
Staff costs
|
| | | | (43,607) | | | | | | (40.0)% | | | | | | (46,854) | | | | | | (34.3)% | | | | | | (46,948) | | | | | | (31.9)% | | | | | | (51,518) | | | | | | (31.2)% | | | | | | (53,071) | | | | | | (33.0)% | | | | | | (54,615) | | | | | | (33.5)% | | | | | | (57,085) | | | | | | (32.9)% | | | | | | (61,262) | | | | | | (32.4)% | | |
Rentals and related
expenses |
| | | | (2,149) | | | | | | (2.0)% | | | | | | (3,462) | | | | | | (2.5)% | | | | | | (3,611) | | | | | | (2.5)% | | | | | | (3,784) | | | | | | (2.3)% | | | | | | (3,504) | | | | | | (2.2)% | | | | | | (2,761) | | | | | | (1.7)% | | | | | | (5,349) | | | | | | (3.1)% | | | | | | (5,547) | | | | | | (2.9)% | | |
Utilities expenses
|
| | | | (4,088) | | | | | | (3.7)% | | | | | | (4,768) | | | | | | (3.5)% | | | | | | (4,059) | | | | | | (2.8)% | | | | | | (6,828) | | | | | | (4.1)% | | | | | | (6,224) | | | | | | (3.9)% | | | | | | (6,397) | | | | | | (3.9)% | | | | | | (6,716) | | | | | | (3.9)% | | | | | | (6,716) | | | | | | (3.6)% | | |
Depreciation and amortization
|
| | | | (16,410) | | | | | | (15.0)% | | | | | | (16,920) | | | | | | (12.4)% | | | | | | (19,693) | | | | | | (13.4)% | | | | | | (19,929) | | | | | | (12.1)% | | | | | | (21,698) | | | | | | (13.5)% | | | | | | (20,097) | | | | | | (12.3)% | | | | | | (17,767) | | | | | | (10.3)% | | | | | | (18,994) | | | | | | (10.0)% | | |
Traveling and communication
expenses |
| | | | (1,061) | | | | | | (1.0)% | | | | | | (1,317) | | | | | | (1.0)% | | | | | | (1,142) | | | | | | (0.8)% | | | | | | (1,255) | | | | | | (0.8)% | | | | | | (1,081) | | | | | | (0.7)% | | | | | | (1,226) | | | | | | (0.8)% | | | | | | (1,552) | | | | | | (0.9)% | | | | | | (1,897) | | | | | | (1.0)% | | |
Listing expenses
|
| | | | — | | | | | | — | | | | | | (3,337) | | | | | | (2.4)% | | | | | | (1,360) | | | | | | (0.9)% | | | | | | (1,613) | | | | | | (1.0)% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,745) | | | | | | (0.9)% | | |
Other expenses
|
| | | | (11,861) | | | | | | (10.9)% | | | | | | (10,890) | | | | | | (8.0)% | | | | | | (13,851) | | | | | | (9.4)% | | | | | | (18,908) | | | | | | (11.5)% | | | | | | (13,479) | | | | | | (8.4)% | | | | | | (14,301) | | | | | | (8.8)% | | | | | | (16,793) | | | | | | (9.7)% | | | | | | (18,108) | | | | | | (9.6)% | | |
Other gains (losses) – net
|
| | | | (16,418) | | | | | | (15.1)% | | | | | | (24,803) | | | | | | (18.1)% | | | | | | (15,597) | | | | | | (10.6)% | | | | | | 30,024 | | | | | | 18.2% | | | | | | (1,089) | | | | | | (0.7)% | | | | | | (8,873) | | | | | | (5.4)% | | | | | | (6,575) | | | | | | (3.8)% | | | | | | 17,714 | | | | | | 9.4% | | |
Finance costs
|
| | | | (4,596) | | | | | | (4.2)% | | | | | | (3,829) | | | | | | (2.8)% | | | | | | (1,792) | | | | | | (1.2)% | | | | | | (2,277) | | | | | | (1.4)% | | | | | | (2,349) | | | | | | (1.5)% | | | | | | (1,991) | | | | | | (1.2)% | | | | | | (1,816) | | | | | | (1.0)% | | | | | | (2,268) | | | | | | (1.2)% | | |
(Loss) Profit before tax
|
| | |
|
(28,007)
|
| | | | | (25.7)% | | | | |
|
(23,698)
|
| | | | | (17.3)% | | | | |
|
(11,939)
|
| | | | | (8.1)% | | | | |
|
31,414
|
| | | | | 19.0% | | | | |
|
7,617
|
| | | | | 4.7% | | | | |
|
(297)
|
| | | | | (0.2)% | | | | |
|
358
|
| | | | | 0.2% | | | | |
|
25,433
|
| | | | | 13.4% | | |
Income tax expense
|
| | | | (492) | | | | | | (0.5)% | | | | | | (3,526) | | | | | | (2.6)% | | | | | | (1,794) | | | | | | (1.2)% | | | | | | (3,220) | | | | | | (2.0)% | | | | | | (2,055) | | | | | | (1.3)% | | | | | | (1,870) | | | | | | (1.1)% | | | | | | (1,760) | | | | | | (1.0)% | | | | | | (2,164) | | | | | | (1.1)% | | |
(Loss) Profit for the period
|
| | |
|
(28,499)
|
| | | | | (26.1)% | | | | |
|
(27,224)
|
| | | | | (19.9)% | | | | |
|
(13,733)
|
| | | | | (9.3)% | | | | |
|
28,194
|
| | | | | 17.1% | | | | |
|
5,562
|
| | | | | 3.5% | | | | |
|
(2,167)
|
| | | | | (1.3)% | | | | |
|
(1,402)
|
| | | | | (0.8)% | | | | |
|
23,269
|
| | | | | 12.3% | | |
| | |
For the Year Ended
December 31, |
| | |||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| | |||||||||||
| | |
(US$ in thousands)
|
| | | | |||||||||||||||
Selected Consolidated Cash Flows Data: | | | | | | | | | | | | | | | | | | | | | ||
Net cash from operating activities
|
| | | | 4,382 | | | | | | 68,321 | | | | | | 114,045 | | | | ||
Net cash (used in) from investing activities
|
| | | | (87,464) | | | | | | 888 | | | | | | (11,775) | | | | ||
Net cash from (used in) financing activities
|
| | | | 119,879 | | | | | | (65,869) | | | | | | (43,787) | | | | ||
Net increase in cash and cash equivalents
|
| | | | 36,797 | | | | | | 3,340 | | | | | | 58,483 | | | | ||
Cash and cash equivalents at the beginning of the year
|
| | | | 51,564 | | | | | | 89,546 | | | | | | 93,878 | | | | ||
Effect of foreign exchange rate changes
|
| | | | 1,185 | | | | | | 992 | | | | | | 547 | | | | ||
Cash and cash equivalents at the end of the year
|
| | | | 89,546 | | | | | | 93,878 | | | | | | 152,908 | | | |
|
|
| |
|
|
|
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, |
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
Total guest visits (million) | | | | | | | | | | | | | | | | | | | |
Southeast Asia
|
| | | | 6.7 | | | | | | 16.1 | | | | | | 18.8 | | |
East Asia
|
| | | | 1.3 | | | | | | 2.2 | | | | | | 2.9 | | |
North America
|
| | | | 1.3 | | | | | | 2.2 | | | | | | 3.0 | | |
Others(1) | | | | | 0.5 | | | | | | 1.2 | | | | | | 2.0 | | |
Overall | | | | | 9.8 | | | | | | 21.7 | | | | | | 26.7 | | |
Table turnover rate(2) (times per day) | | | | | | | | | | | | | | | | | | | |
Southeast Asia
|
| | | | 2.2 | | | | | | 3.4 | | | | | | 3.5 | | |
East Asia
|
| | | | 1.9 | | | | | | 3.0 | | | | | | 3.6 | | |
North America
|
| | | | 2.1 | | | | | | 3.1 | | | | | | 3.7 | | |
Others(1) | | | | | 1.9 | | | | | | 3.1 | | | | | | 3.8 | | |
Overall | | | | | 2.1 | | | | | | 3.3 | | | | | | 3.5 | | |
Average spending per guest(3) (US$) | | | | | | | | | | | | | | | | | | | |
Southeast Asia
|
| | | | 24.8 | | | | | | 20.2 | | | | | | 19.5 | | |
East Asia
|
| | | | 28.8 | | | | | | 26.6 | | | | | | 27.8 | | |
North America
|
| | | | 54.3 | | | | | | 52.0 | | | | | | 45.3 | | |
Others(1) | | | | | 45.6 | | | | | | 40.3 | | | | | | 40.2 | | |
Overall | | | | | 30.3 | | | | | | 25.2 | | | | | | 24.8 | | |
Average daily revenue per restaurant(4) (US$ in thousands) | | | | | | | | | | | | | | | | | | | |
Southeast Asia
|
| | | | 10.5 | | | | | | 15.1 | | | | | | 15.0 | | |
East Asia
|
| | | | 5.9 | | | | | | 11.0 | | | | | | 12.9 | | |
North America
|
| | | | 12.2 | | | | | | 18.4 | | | | | | 20.4 | | |
Others(1) | | | | | 13.7 | | | | | | 20.5 | | | | | | 23.6 | | |
Overall | | | | | 10.0 | | | | | | 15.4 | | | | | | 16.3 | | |
(Loss) Income from operation margin(5)
|
| | | | (38.2)% | | | | | | 0.2% | | | | | | 6.3% | | |
Restaurant level operating margin(6)
|
| | | | (21.2)% | | | | | | 4.1% | | | | | | 9.0% | | |
| | |
For the Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
March 31,
2022 |
| |
June 30,
2022 |
| |
September 30,
2022 |
| |
December 31,
2022 |
| |
March 31,
2023 |
| |
June 30,
2023 |
| |
September 30,
2023 |
| |
December 31,
2023 |
| ||||||||||||||||||||||||
Total guest visits (million)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Southeast Asia
|
| | | | 2.8 | | | | | | 4.2 | | | | | | 4.4 | | | | | | 4.7 | | | | | | 4.4 | | | | | | 4.5 | | | | | | 4.9 | | | | | | 5.1 | | |
East Asia
|
| | | | 0.4 | | | | | | 0.5 | | | | | | 0.6 | | | | | | 0.6 | | | | | | 0.6 | | | | | | 0.6 | | | | | | 0.8 | | | | | | 0.8 | | |
North America
|
| | | | 0.4 | | | | | | 0.5 | | | | | | 0.6 | | | | | | 0.7 | | | | | | 0.6 | | | | | | 0.7 | | | | | | 0.8 | | | | | | 0.9 | | |
Others(1) | | | | | 0.2 | | | | | | 0.3 | | | | | | 0.4 | | | | | | 0.4 | | | | | | 0.4 | | | | | | 0.5 | | | | | | 0.6 | | | | | | 0.6 | | |
Overall | | | | | 3.8 | | | | | | 5.5 | | | | | | 6.0 | | | | | | 6.4 | | | | | | 6.0 | | | | | | 6.3 | | | | | | 7.0 | | | | | | 7.3 | | |
Table turnover rate(2) (times per day)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Southeast Asia
|
| | | | 2.8 | | | | | | 3.5 | | | | | | 3.5 | | | | | | 3.6 | | | | | | 3.3 | | | | | | 3.3 | | | | | | 3.5 | | | | | | 3.8 | | |
East Asia
|
| | | | 2.3 | | | | | | 2.9 | | | | | | 3.6 | | | | | | 3.4 | | | | | | 3.1 | | | | | | 3.2 | | | | | | 3.9 | | | | | | 4.1 | | |
North America
|
| | | | 2.5 | | | | | | 3.0 | | | | | | 3.2 | | | | | | 3.4 | | | | | | 3.2 | | | | | | 3.3 | | | | | | 3.9 | | | | | | 4.3 | | |
Others(1) | | | | | 2.4 | | | | | | 3.1 | | | | | | 3.3 | | | | | | 3.4 | | | | | | 3.3 | | | | | | 3.7 | | | | | | 3.9 | | | | | | 4.1 | | |
Overall | | | | | 2.7 | | | | | | 3.3 | | | | | | 3.5 | | | | | | 3.5 | | | | | | 3.3 | | | | | | 3.3 | | | | | | 3.7 | | | | | | 3.9 | | |
| | |
For the Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
March 31,
2022 |
| |
June 30,
2022 |
| |
September 30,
2022 |
| |
December 31,
2022 |
| |
March 31,
2023 |
| |
June 30,
2023 |
| |
September 30,
2023 |
| |
December 31,
2023 |
| ||||||||||||||||||||||||
Average spending per guest(3) (US$)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Southeast Asia
|
| | | | 22.7 | | | | | | 19.8 | | | | | | 19.3 | | | | | | 19.9 | | | | | | 20.8 | | | | | | 19.7 | | | | | | 18.7 | | | | | | 19.1 | | |
East Asia
|
| | | | 28.5 | | | | | | 26.6 | | | | | | 24.7 | | | | | | 27.0 | | | | | | 28.8 | | | | | | 28.4 | | | | | | 26.0 | | | | | | 28.2 | | |
North America
|
| | | | 52.1 | | | | | | 51.4 | | | | | | 51.6 | | | | | | 52.6 | | | | | | 51.3 | | | | | | 47.2 | | | | | | 41.2 | | | | | | 43.6 | | |
Others(1) | | | | | 45.2 | | | | | | 39.1 | | | | | | 37.6 | | | | | | 41.2 | | | | | | 41.1 | | | | | | 40.3 | | | | | | 38.8 | | | | | | 40.9 | | |
Overall | | | | | 27.5 | | | | | | 24.6 | | | | | | 24.2 | | | | | | 25.3 | | | | | | 26.0 | | | | | | 25.0 | | | | | | 23.7 | | | | | | 24.7 | | |
Average daily revenue per restaurant(4) (US$ in thousands)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Southeast Asia
|
| | | | 13.2 | | | | | | 15.7 | | | | | | 15.2 | | | | | | 15.8 | | | | | | 15.2 | | | | | | 14.4 | | | | | | 14.7 | | | | | | 15.6 | | |
East Asia
|
| | | | 8.4 | | | | | | 10.5 | | | | | | 12.3 | | | | | | 12.9 | | | | | | 11.9 | | | | | | 11.6 | | | | | | 13.0 | | | | | | 15.3 | | |
North America
|
| | | | 14.1 | | | | | | 17.8 | | | | | | 19.7 | | | | | | 21.4 | | | | | | 19.3 | | | | | | 18.8 | | | | | | 20.4 | | | | | | 23.1 | | |
Others(1) | | | | | 17.1 | | | | | | 20.0 | | | | | | 20.8 | | | | | | 23.6 | | | | | | 22.4 | | | | | | 22.9 | | | | | | 23.2 | | | | | | 25.5 | | |
Overall | | | | | 12.8 | | | | | | 15.6 | | | | | | 16.0 | | | | | | 16.9 | | | | | | 15.9 | | | | | | 15.4 | | | | | | 16.1 | | | | | | 17.7 | | |
| | |
As of/For the Year Ended
December 31, |
| ||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| | |
2022
|
| |
2023
|
| ||||||||||||
Number of Same Stores(1) | | | | | | | | | | | | | | | | | | | | | | |||||
Southeast Asia
|
| |
29
|
| | |
51
|
| ||||||||||||||||||
East Asia
|
| |
12
|
| | |
13
|
| ||||||||||||||||||
North America
|
| |
13
|
| | |
16
|
| ||||||||||||||||||
Others
|
| |
4
|
| | |
5
|
| ||||||||||||||||||
Total | | |
58
|
| | |
85
|
| ||||||||||||||||||
Same Store Sales(2) (US$ in thousands) | | | | | | | | | | | | | | | | | | | | | | |||||
Southeast Asia
|
| | | | 118,784 | | | | | | 175,482 | | | | | | | 291,834 | | | | | | 299,667 | | |
East Asia
|
| | | | 30,996 | | | | | | 51,770 | | | | | | | 56,072 | | | | | | 73,209 | | |
North America
|
| | | | 57,982 | | | | | | 89,254 | | | | | | | 105,956 | | | | | | 118,449 | | |
Others
|
| | | | 20,658 | | | | | | 35,303 | | | | | | | 39,441 | | | | | | 45,224 | | |
Total | | | | | 228,420 | | | | | | 351,809 | | | | | | | 493,303 | | | | | | 536,549 | | |
| | |
As of/For the Year Ended
December 31, |
| ||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| | |
2022
|
| |
2023
|
| ||||||||||||
Average same store sales per day(3)(US$ in thousands) | | | | | | | | | | | | | | | | | | | | | | | | | | |
Southeast Asia
|
| | | | 11.8 | | | | | | 16.7 | | | | | | | 15.8 | | | | | | 16.2 | | |
East Asia
|
| | | | 7.2 | | | | | | 11.9 | | | | | | | 11.9 | | | | | | 15.5 | | |
North America
|
| | | | 12.2 | | | | | | 18.8 | | | | | | | 18.2 | | | | | | 20.3 | | |
Others
|
| | | | 14.2 | | | | | | 24.2 | | | | | | | 21.6 | | | | | | 25.1 | | |
Total | | | | | 11.1 | | | | | | 16.7 | | | | | | | 16.0 | | | | | | 17.4 | | |
Average same store table turnover rate(4) (times/day) | | | | | | | | | | | | | | | | | | | | | | | | | | |
Southeast Asia
|
| | | | 2.3 | | | | | | 3.5 | | | | | | | 3.4 | | | | | | 3.6 | | |
East Asia
|
| | | | 2.2 | | | | | | 3.3 | | | | | | | 3.2 | | | | | | 4.0 | | |
North America
|
| | | | 2.1 | | | | | | 3.1 | | | | | | | 3.0 | | | | | | 3.6 | | |
Others
|
| | | | 1.9 | | | | | | 3.4 | | | | | | | 3.1 | | | | | | 3.6 | | |
Total | | | | | 2.2 | | | | | | 3.4 | | | | | | | 3.3 | | | | | | 3.6 | | |
By Function
|
| |
Number of
Employees |
| |||
Headquarters, senior regional managers and administrative staff
|
| | | | 617 | | |
Managerial restaurant staff
|
| | | | 370 | | |
Kitchen staff
|
| | | | 4,457 | | |
Waiting staff
|
| | | | 5,614 | | |
Reception staff
|
| | | | 650 | | |
Others(1) | | | | | 1,183 | | |
Total | | | | | 12,891 | | |
Directors and Executive Officers
|
| |
Age
|
| |
Position/Title
|
|
Ping Shu | | |
53
|
| | Director and Chairman | |
Yu Li | | |
38
|
| | Director and Chief Executive Officer | |
Jinping Wang | | |
40
|
| | Director and Chief Operating Officer | |
Li Liu | | |
37
|
| | Director | |
Anthony Kang Uei Tan | | |
50
|
| | Independent Director | |
Ser Luck Teo | | |
55
|
| | Independent Director | |
Jown Jing Vincent Lien | | |
63
|
| | Independent Director | |
Cong Qu | | |
41
|
| | 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 | | | | | | 41,096,201 | | | | | | 6.36 | | | | | | 6.36 | | |
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 | | | | | | 41,096,201 | | | | | | 6.36 | | | | | | 6.36 | | |
Principal Shareholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Yong Zhang entities(1)
|
| | | | 295,070,923 | | | | | | 47.64 | | | | | | 47.64 | | | | | | 295,070,923 | | | | | | 45.66 | | | | | | 45.66 | | |
SP NP LTD(2)
|
| | | | 41,096,201 | | | | | | 6.64 | | | | | | 6.64 | | | | | | 41,096,201 | | | | | | 6.36 | | | | | | 6.36 | | |
LHY NP LTD(3)
|
| | | | 33,115,501 | | | | | | 5.35 | | | | | | 5.35 | | | | | | 33,115,501 | | | | | | 5.12 | | | | | | 5.12 | | |
ESOP Planforms(4)
|
| | | | 61,933,000 | | | | | | 10.00 | | | | | | — | | | | | | 61,933,000 | | | | | | 9.58 | | | | | | — | | |
|
Service
|
| |
Fees
|
|
|
•
Issuance of ADSs (e.g., an issuance of ADS upon a deposit of ordinary shares, upon a change in the ADS(s)-to-ordinary share ratio, ADS conversions, or for any other reason), excluding ADS issuances as a result of distributions of ordinary shares)
|
| | Up to U.S. 5¢ per ADS issued | |
|
•
Cancellation of ADSs (e.g., a cancellation of ADSs for delivery of deposited property, upon a change in the ADS(s)-to-ordinary share ratio, ADS conversions, upon termination of the Deposit Agreement, or for any other reason)
|
| | Up to U.S. 5¢ per ADS cancelled | |
|
•
Distribution of cash dividends or other cash distributions (e.g., upon a sale of rights and other entitlements)
|
| | Up to U.S. 5¢ per ADS held | |
|
•
Distribution of ADSs pursuant to (i) stock dividends or other free stock distributions, or (ii) exercise of rights to purchase additional ADSs
|
| | Up to U.S. 5¢ per ADS held | |
|
•
Distribution of financial instruments, including, without limitation, securities other than ADSs or rights to purchase additional ADSs (e.g., upon a spin-off and contingent value rights)
|
| | Up to U.S. 5¢ per ADS held | |
|
•
ADS Services
|
| | Up to U.S. 5¢ per ADS held on the applicable record date(s) established by the depositary bank | |
|
•
Registration of ADS transfers (e.g., upon a registration of the transfer of registered ownership of ADSs, upon a transfer of ADSs into DTC and vice versa, or for any other reason)
|
| | Up to U.S. 5¢ per ADS (or fraction thereof) transferred | |
|
•
Conversion of ADSs of one series for ADSs of another series (e.g., upon conversion of Partial Entitlement ADSs for Full Entitlement ADSs, or upon conversion of Restricted ADSs (each as defined in the Deposit Agreement) into freely transferable ADSs, and vice versa or conversion of ADSs for unsponsored American Depositary Shares (e.g., upon termination of the Deposit Agreement)).
|
| | Up to U.S. 5¢ per ADS (or fraction thereof) converted | |
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$ | 14,760 | | |
|
FINRA Filing Fee
|
| | | | 15,500 | | |
|
Stock Exchange Market Entry and Listing Fee
|
| | | | 295,000 | | |
|
Printing and Engraving Expenses
|
| | | | 170,000 | | |
|
Legal Fees and Expenses
|
| | | | 1,443,647 | | |
|
Accounting Fees and Expenses
|
| | | | 2,427,606 | | |
|
Miscellaneous
|
| | | | 306,729 | | |
| Total | | | | US$ | 4,673,242 | | |
| | |
PAGE(S)
|
|
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | |
| | |
Notes
|
| |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | | | | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||
Revenue
|
| |
6
|
| | | | 312,373 | | | | | | 558,225 | | | | | | 686,362 | | |
Other income
|
| |
7
|
| | | | 19,458 | | | | | | 6,701 | | | | | | 6,695 | | |
Raw materials and consumables used
|
| | | | | | | (113,760) | | | | | | (196,646) | | | | | | (234,715) | | |
Staff costs
|
| | | | | | | (143,343) | | | | | | (188,927) | | | | | | (226,033) | | |
Rentals and related expenses
|
| | | | | | | (6,556) | | | | | | (13,006) | | | | | | (17,161) | | |
Utilities expenses
|
| | | | | | | (11,017) | | | | | | (19,743) | | | | | | (26,054) | | |
Depreciation and amortization
|
| | | | | | | (69,916) | | | | | | (72,952) | | | | | | (78,557) | | |
Traveling and communication expenses
|
| | | | | | | (2,674) | | | | | | (4,776) | | | | | | (5,756) | | |
Listing expenses
|
| | | | | | | — | | | | | | (6,310) | | | | | | (1,745) | | |
Other expenses
|
| |
8
|
| | | | (41,729) | | | | | | (55,510) | | | | | | (62,682) | | |
Other gains (losses) – net
|
| |
9
|
| | | | (73,270) | | | | | | (26,793) | | | | | | 1,177 | | |
Finance costs
|
| |
10
|
| | | | (19,158) | | | | | | (12,493) | | | | | | (8,424) | | |
(Loss) Profit before tax
|
| | | | | | | (149,592) | | | | | | (32,230) | | | | | | 33,107 | | |
Income tax expense
|
| |
11.1
|
| | | | (1,160) | | | | | | (9,033) | | | | | | (7,850) | | |
(Loss) Profit for the year
|
| |
12
|
| | |
|
(150,752)
|
| | | |
|
(41,263)
|
| | | |
|
25,257
|
| |
Other comprehensive income | | | | | | | | | | | | | | | | | | | | | | |
Item that may be reclassified subsequently to profit or loss: | | | | | | | | | | | | | | | | | | | | | | |
Exchange differences arising on translation of foreign
operations |
| | | | | | | 2,097 | | | | | | 8,385 | | | | | | 4,627 | | |
Total comprehensive (expense) income for the year
|
| | | | | | | (148,655) | | | | | | (32,878) | | | | | | 29,884 | | |
(Loss) Profit for the year attributable to: | | | | | | | | | | | | | | | | | | | | | | |
Owners of the Company
|
| | | | | | | (150,752) | | | | | | (41,248) | | | | | | 25,653 | | |
Non-controlling interests
|
| | | | | | | — | | | | | | (15) | | | | | | (396) | | |
| | | | | | | | (150,752) | | | | | | (41,263) | | | | | | 25,257 | | |
Total comprehensive (expense) income attributable to: | | | | | | | | | | | | | | | | | | | | | | |
Owners of the Company
|
| | | | | | | (148,655) | | | | | | (32,863) | | | | | | 30,280 | | |
Non-controlling interests
|
| | | | | | | — | | | | | | (15) | | | | | | (396) | | |
| | | | | | | | (148,655) | | | | | | (32,878) | | | | | | 29,884 | | |
(Loss) Earnings per share | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted (USD)
|
| |
13
|
| | | | (0.27) | | | | | | (0.07) | | | | | | 0.05 | | |
| | |
Notes
|
| |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | | | | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||
Non-current assets | | | | | | | | | | | | | | | | | | | | | | |
Property, plant and equipment
|
| |
14
|
| | | | 194,978 | | | | | | 197,444 | | | | | | 168,724 | | |
Right-of-use assets
|
| |
15
|
| | | | 202,020 | | | | | | 201,283 | | | | | | 167,641 | | |
Goodwill
|
| |
16
|
| | | | — | | | | | | 1,122 | | | | | | — | | |
Intangible assets
|
| |
17
|
| | | | 375 | | | | | | 1,937 | | | | | | 402 | | |
Deferred tax assets
|
| |
11.2
|
| | | | 144 | | | | | | 1,019 | | | | | | 1,995 | | |
Other financial assets
|
| |
18
|
| | | | 4,244 | | | | | | — | | | | | | — | | |
Other receivables
|
| |
20
|
| | | | — | | | | | | 1,955 | | | | | | 1,961 | | |
Prepayment
|
| | | | | | | — | | | | | | 426 | | | | | | 295 | | |
Rental and other deposits
|
| | | | | | | 18,230 | | | | | | 17,530 | | | | | | 16,903 | | |
| | | | | | | | 419,991 | | | | | | 422,716 | | | | | | 357,921 | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | |
Inventories
|
| |
19
|
| | | | 16,709 | | | | | | 25,984 | | | | | | 29,762 | | |
Trade and other receivables and prepayments
|
| |
20
|
| | | | 30,253 | | | | | | 26,771 | | | | | | 29,324 | | |
Amounts due from related parties
|
| |
21
|
| | | | 29,383 | | | | | | — | | | | | | — | | |
Financial assets at fair value through profit or loss
|
| |
22
|
| | | | 36,074 | | | | | | 14 | | | | | | — | | |
Other financial assets
|
| |
18
|
| | | | 500 | | | | | | — | | | | | | — | | |
Rental and other deposits
|
| | | | | | | 930 | | | | | | 3,076 | | | | | | 3,882 | | |
Pledged bank deposits
|
| |
23
|
| | | | 3,337 | | | | | | 3,673 | | | | | | 3,086 | | |
Bank balances and cash
|
| |
23
|
| | | | 89,546 | | | | | | 93,878 | | | | | | 152,908 | | |
| | | | | | | | 206,732 | | | | | | 153,396 | | | | | | 218,962 | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | |
Trade payables
|
| |
24
|
| | | | 26,549 | | | | | | 32,313 | | | | | | 34,375 | | |
Other payables
|
| |
25
|
| | | | 24,128 | | | | | | 31,663 | | | | | | 34,887 | | |
Amounts due to related parties
|
| |
21
|
| | | | 500,562 | | | | | | 776 | | | | | | 842 | | |
Tax payables
|
| | | | | | | 2,294 | | | | | | 7,877 | | | | | | 9,556 | | |
Lease liabilities
|
| |
26
|
| | | | 36,655 | | | | | | 40,016 | | | | | | 38,998 | | |
Bank borrowings
|
| |
27
|
| | | | 3,111 | | | | | | 75 | | | | | | — | | |
Contract liabilities
|
| |
28
|
| | | | 2,330 | | | | | | 3,787 | | | | | | 8,306 | | |
Provisions
|
| |
29
|
| | | | 515 | | | | | | 723 | | | | | | 1,607 | | |
| | | | | | | | 596,144 | | | | | | 117,230 | | | | | | 128,571 | | |
Net current (liabilities) assets
|
| | | | | | | (389,412) | | | | | | 36,166 | | | | | | 90,391 | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | |
Deferred tax liabilities
|
| |
11.2
|
| | | | 1,127 | | | | | | 3,611 | | | | | | 1,347 | | |
Lease liabilities
|
| |
26
|
| | | | 206,539 | | | | | | 201,687 | | | | | | 163,947 | | |
Bank borrowings
|
| |
27
|
| | | | 688 | | | | | | 521 | | | | | | — | | |
Contract liabilities
|
| |
28
|
| | | | 470 | | | | | | 430 | | | | | | 3,098 | | |
Provisions
|
| |
29
|
| | | | 8,937 | | | | | | 10,596 | | | | | | 7,799 | | |
| | | | | | | | 217,761 | | | | | | 216,845 | | | | | | 176,191 | | |
Net (liabilities) assets
|
| | | | | | | (187,182) | | | | | | 242,037 | | | | | | 272,121 | | |
Capital and reserves | | | | | | | | | | | | | | | | | | | | | | |
Share capital of the Company
|
| |
31
|
| | | | — | | | | | | 3 | | | | | | 3 | | |
Share premium
|
| |
31
|
| | | | — | | | | | | 494,480 | | | | | | 494,480 | | |
Shares held under share award scheme
|
| |
31
|
| | | | — | | | | | | * | | | | | | * | | |
Combined capital of subsidiaries
|
| |
31
|
| | | | 50,920 | | | | | | — | | | | | | — | | |
Reserves
|
| | | | | | | (238,102) | | | | | | (254,677) | | | | | | (224,397) | | |
Equity attributable to owners of the Company
|
| | | | | | | (187,182) | | | | | | 239,806 | | | | | | 270,086 | | |
Non-controlling interests
|
| | | | | | | — | | | | | | 2,231 | | | | | | 2,035 | | |
Total (deficit) equity
|
| | | | | | | (187,182) | | | | | | 242,037 | | | | | | 272,121 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Reserves
|
| | | | | | | | | | | | | | | | | | | |||||||||||||||||||||
| | |
Share
capital of the Company |
| |
Share
premium |
| |
Shares
held under share award scheme |
| |
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
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(Note 31)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
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) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Reserves
|
| | | | | | | | | | | | | | | | | | | |||||||||||||||||||||
| | |
Share
capital of the Company |
| |
Share
premium |
| |
Shares
held under share award scheme |
| |
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
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(Note 31)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
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 31) |
| | | | 3 | | | | | | 23,144 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,147 | | | | | | — | | | | | | 23,147 | | |
Loan Capitalization
(Note 31) |
| | | | * | | | | | | 471,336 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 471,336 | | | | | | — | | | | | | 471,336 | | |
Issue of ordinary shares to share award scheme trusts (Note 31)
|
| | | | — | | | | | | — | | | | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
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 | | |
| | |
Share capital
of the Company |
| |
Share
premium |
| |
Shares held
under share award scheme |
| |
Reserves
|
| | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||
| | |
Translation
reserve |
| |
Merger
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
|
| |||||||||||||||||||||||||||
As at January 1, 2023
|
| | | | 3 | | | | | | 494,480 | | | | | | * | | | | | | 7,701 | | | | | | 23,024 | | | | | | (285,402) | | | | | | 239,806 | | | | | | 2,231 | | | | | | 242,037 | | |
Profit for the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,653 | | | | | | 25,653 | | | | | | (396) | | | | | | 25,257 | | |
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 4,627 | | | | | | — | | | | | | — | | | | | | 4,627 | | | | | | — | | | | | | 4,627 | | |
Total comprehensive income (expense) for the
year |
| | | | — | | | | | | — | | | | | | — | | | | | | 4,627 | | | | | | — | | | | | | 25,653 | | | | | | 30,280 | | | | | | (396) | | | | | | 29,884 | | |
Non-controlling interest arising from incorporation of a subsidiary
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 200 | | | | | | 200 | | |
As at December 31, 2023
|
| | | | 3 | | | | | | 494,480 | | | | | | * | | | | | | 12,328 | | | | | | 23,024 | | | | | | (259,749) | | | | | | 270,086 | | | | | | 2,035 | | | | | | 272,121 | | |
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
USD’000
(Restated) |
| |
USD’000
(Restated) |
| |
USD’000
|
| |||||||||
Operating activities | | | | | | | | | | | | | | | | | | | |
(Loss) Profit before tax
|
| | | | (149,592) | | | | | | (32,230) | | | | | | 33,107 | | |
Adjustments for: | | | | | | | | | | | | | | | | | | | |
Finance costs
|
| | | | 19,158 | | | | | | 12,493 | | | | | | 8,424 | | |
Interest income
|
| | | | (1,495) | | | | | | (1,058) | | | | | | (1,846) | | |
Depreciation of property, plant and equipment
|
| | | | 35,166 | | | | | | 37,346 | | | | | | 42,742 | | |
Depreciation of right-of-use assets
|
| | | | 34,700 | | | | | | 35,560 | | | | | | 35,709 | | |
Amortization of intangible assets
|
| | | | 50 | | | | | | 46 | | | | | | 106 | | |
Impairment loss, net of reversal | | | | | | | | | | | | | | | | | | | |
– property, plant and equipment
|
| | | | 31,852 | | | | | | 7,721 | | | | | | (3,728) | | |
– right-of-use assets
|
| | | | 31,203 | | | | | | 106 | | | | | | (3,916) | | |
– goodwill
|
| | | | — | | | | | | — | | | | | | 1,122 | | |
– intangible assets
|
| | | | — | | | | | | — | | | | | | 1,600 | | |
Loss on disposal of property, plant and equipment and provision for early
termination of leases |
| | | | 1,037 | | | | | | 6,890 | | | | | | 2,388 | | |
Gain on lease termination
|
| | | | — | | | | | | (5,146) | | | | | | (2,161) | | |
Loss on lease modification
|
| | | | 236 | | | | | | — | | | | | | 366 | | |
Net gain arising on financial assets at fair value through profit or loss
|
| | | | (422) | | | | | | (195) | | | | | | (1,552) | | |
Loss on disposal of a subsidiary (Note 43)
|
| | | | — | | | | | | — | | | | | | 605 | | |
Covid-19-related rent concessions
|
| | | | (2,576) | | | | | | (1,006) | | | | | | — | | |
Other rental concessions
|
| | | | — | | | | | | — | | | | | | (596) | | |
Net foreign exchange loss
|
| | | | 13,175 | | | | | | 18,731 | | | | | | 7,378 | | |
Operating cash flows before movements in working capital
|
| | | | 12,492 | | | | | | 79,258 | | | | | | 119,748 | | |
Increase in inventories
|
| | | | (4,602) | | | | | | (9,226) | | | | | | (3,778) | | |
Increase in trade and other receivables and prepayments
|
| | | | (10,595) | | | | | | (14,810) | | | | | | (7,529) | | |
Decrease in rental and other deposits
|
| | | | 682 | | | | | | 2,211 | | | | | | 19 | | |
(Increase) decrease in amounts due from related parties
|
| | | | (190) | | | | | | 277 | | | | | | — | | |
Increase in trade payables
|
| | | | 4,333 | | | | | | 7,761 | | | | | | 2,065 | | |
Increase in other payables
|
| | | | 2,555 | | | | | | 4,222 | | | | | | 5,771 | | |
Increase in contract liabilities
|
| | | | 227 | | | | | | 1,417 | | | | | | 7,187 | | |
Decrease in provisions
|
| | | | — | | | | | | (515) | | | | | | (150) | | |
Increase in amounts due to related parties
|
| | | | 268 | | | | | | 8 | | | | | | 66 | | |
Cash generated from operations
|
| | | | 5,170 | | | | | | 70,603 | | | | | | 123,399 | | |
Income taxes paid, net of refunds
|
| | | | (788) | | | | | | (2,282) | | | | | | (9,354) | | |
Net cash from operating activities
|
| | | | 4,382 | | | | | | 68,321 | | | | | | 114,045 | | |
Investing activities | | | | | | | | | | | | | | | | | | | |
Interest received from bank deposits
|
| | | | 61 | | | | | | 355 | | | | | | 1,370 | | |
Interest received from related parties
|
| | | | 689 | | | | | | 225 | | | | | | — | | |
Interest received from other financial assets
|
| | | | 354 | | | | | | 120 | | | | | | — | | |
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
USD’000
(Restated) |
| |
USD’000
(Restated) |
| |
USD’000
|
| |||||||||
Purchase of financial assets at fair value through profit or loss
|
| | | | (144,932) | | | | | | — | | | | | | (97,250) | | |
Redemption of financial assets at fair value through profit or loss
|
| | | | 110,000 | | | | | | 36,159 | | | | | | 98,816 | | |
Purchase of other financial assets
|
| | | | (500) | | | | | | — | | | | | | — | | |
Proceeds on redemption of other financial assets
|
| | | | 7,000 | | | | | | 4,703 | | | | | | — | | |
Purchase of property, plant and equipment
|
| | | | (67,381) | | | | | | (60,471) | | | | | | (32,801) | | |
Proceeds on disposals of property, plant and equipment
|
| | | | 772 | | | | | | 103 | | | | | | 1,790 | | |
Purchase of intangible assets
|
| | | | (27) | | | | | | — | | | | | | (173) | | |
Payments for rental deposits
|
| | | | (2,619) | | | | | | (4,219) | | | | | | (1,949) | | |
Refund of rental deposits
|
| | | | — | | | | | | — | | | | | | 446 | | |
Acquisition of a subsidiary, net of cash acquired (Note 40)
|
| | | | — | | | | | | (2,902) | | | | | | — | | |
New loans to related parties
|
| | | | (5,607) | | | | | | — | | | | | | — | | |
New loans to non-controlling interests
|
| | | | — | | | | | | (1,955) | | | | | | — | | |
Collection of loans to related parties
|
| | | | 15,671 | | | | | | 29,106 | | | | | | — | | |
Proceeds from disposal of a subsidiary (Note 43)
|
| | | | — | | | | | | — | | | | | | 17,389 | | |
Withdrawal of pledged bank deposits
|
| | | | 55 | | | | | | — | | | | | | 587 | | |
Placement of pledged bank deposits
|
| | | | (1,000) | | | | | | (336) | | | | | | — | | |
Net cash (used in) from investing activities
|
| | | | (87,464) | | | | | | 888 | | | | | | (11,775) | | |
Financing activities | | | | | | | | | | | | | | | | | | | |
Repayments of bank borrowings
|
| | | | (8,142) | | | | | | (2,927) | | | | | | (562) | | |
New bank borrowings raised
|
| | | | 4,750 | | | | | | — | | | | | | — | | |
New addition of loans from related parties raised
|
| | | | 173,333 | | | | | | 40,277 | | | | | | — | | |
Repayments of loans from related parties
|
| | | | (39,006) | | | | | | (51,650) | | | | | | — | | |
Repayments of lease liabilities
|
| | | | (29,091) | | | | | | (36,112) | | | | | | (43,425) | | |
Proceeds from issue of share of the Company
|
| | | | — | | | | | | 23,147 | | | | | | — | | |
Proceeds from capital injections
|
| | | | 17,066 | | | | | | 1,535 | | | | | | — | | |
Interest paid
|
| | | | (10,408) | | | | | | (5,150) | | | | | | — | | |
Cash paid related to the Group Reorganization
|
| | | | — | | | | | | (38,984) | | | | | | — | | |
Capital injection from non-controlling interests
|
| | | | — | | | | | | 1,766 | | | | | | 200 | | |
Net contribution from the Retained Group
|
| | | | 11,377 | | | | | | 5,888 | | | | | | — | | |
Cash balances transferred to the Retained Group related to the Group Reorganization
|
| | | | — | | | | | | (3,659) | | | | | | — | | |
Net cash from (used in) financing activities
|
| | | | 119,879 | | | | | | (65,869) | | | | | | (43,787) | | |
Net increase in cash and cash equivalents
|
| | | | 36,797 | | | | | | 3,340 | | | | | | 58,483 | | |
Cash and cash equivalents at beginning of the year
|
| | | | 51,564 | | | | | | 89,546 | | | | | | 93,878 | | |
Effect of foreign exchange rate changes
|
| | | | 1,185 | | | | | | 992 | | | | | | 547 | | |
Cash and cash equivalents at end of the year
|
| | | | 89,546 | | | | | | 93,878 | | | | | | 152,908 | | |
Represented by: | | | | | | | | | | | | | | | | | | | |
Bank balances and cash (Note 23)
|
| | | | 89,546 | | | | | | 93,878 | | | | | | 152,908 | | |
|
|
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 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 | |
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||
Types of services or goods | | | | | | | | | | | | | | | | | | | |
Haidilao restaurant operation
|
| | | | 296,059 | | | | | | 545,612 | | | | | | 661,162 | | |
Delivery business
|
| | | | 11,783 | | | | | | 6,572 | | | | | | 9,807 | | |
Others
|
| | | | 4,531 | | | | | | 6,041 | | | | | | 15,393 | | |
Total
|
| | | | 312,373 | | | | | | 558,225 | | | | | | 686,362 | | |
Timing of revenue recognition | | | | | | | | | | | | | | | | | | | |
At a point in time
|
| | | | 312,373 | | | | | | 558,225 | | | | | | 686,362 | | |
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||
Interest income on: | | | | | | | | | | | | | | | | | | | |
– bank deposits
|
| | | | 61 | | | | | | 355 | | | | | | 1,370 | | |
– rental deposits
|
| | | | 618 | | | | | | 437 | | | | | | 476 | | |
– loans to related parties
|
| | | | 689 | | | | | | 225 | | | | | | — | | |
– other financial assets
|
| | | | 127 | | | | | | 41 | | | | | | — | | |
| | | | | 1,495 | | | | | | 1,058 | | | | | | 1,846 | | |
Government grants (Note)
|
| | | | 17,455 | | | | | | 4,998 | | | | | | 3,164 | | |
Others
|
| | | | 508 | | | | | | 645 | | | | | | 1,685 | | |
| | | | | 19,458 | | | | | | 6,701 | | | | | | 6,695 | | |
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||
Administrative expenses (Note)
|
| | | | 19,681 | | | | | | 23,921 | | | | | | 19,505 | | |
Consulting services expenses
|
| | | | 7,594 | | | | | | 7,754 | | | | | | 8,615 | | |
Bank charges
|
| | | | 5,757 | | | | | | 8,705 | | | | | | 10,893 | | |
Daily maintenance expenses
|
| | | | 2,746 | | | | | | 4,959 | | | | | | 5,756 | | |
Outsourcing service fee
|
| | | | 2,418 | | | | | | 5,931 | | | | | | 12,714 | | |
Business development expenses
|
| | | | 1,413 | | | | | | 1,501 | | | | | | 2,747 | | |
Storage expenses
|
| | | | 2,120 | | | | | | 2,739 | | | | | | 2,452 | | |
| | | | | 41,729 | | | | | | 55,510 | | | | | | 62,682 | | |
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||
Net (impairment loss) reversal of impairment recognized,
in respect of |
| | | | | | | | | | | | | | | | | | |
– property, plant and equipment (Note 14)
|
| | | | (31,852) | | | | | | (7,721) | | | | | | 3,728 | | |
– right-of-use assets (Note 15)
|
| | | | (31,203) | | | | | | (106) | | | | | | 3,916 | | |
– goodwill (Note 16)
|
| | | | — | | | | | | — | | | | | | (1,122) | | |
– intangible assets (Note 17)
|
| | | | — | | | | | | — | | | | | | (1,600) | | |
| | | | | (63,055) | | | | | | (7,827) | | | | | | 4,922 | | |
Loss on disposal of property, plant and equipment and provision for early termination of leases
|
| | | | (1,037) | | | | | | (6,890) | | | | | | (2,388) | | |
Gain on lease termination
|
| | | | — | | | | | | 5,146 | | | | | | 2,161 | | |
Loss on lease modification
|
| | | | (236) | | | | | | — | | | | | | (366) | | |
Net foreign exchange loss
|
| | | | (13,175) | | | | | | (21,889) | | | | | | (4,988) | | |
Net gain arising on financial assets at FVTPL
|
| | | | 422 | | | | | | 195 | | | | | | 1,552 | | |
Others
|
| | | | 3,811 | | | | | | 4,472 | | | | | | 284 | | |
Total
|
| | | | (73,270) | | | | | | (26,793) | | | | | | 1,177 | | |
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||
Interests on loans from related parties
|
| | | | 9,581 | | | | | | 3,880 | | | | | | — | | |
Interests on lease liabilities
|
| | | | 9,111 | | | | | | 8,277 | | | | | | 8,088 | | |
Interests on bank borrowings
|
| | | | 153 | | | | | | 51 | | | | | | — | | |
Interests charge on unwinding of provisions
|
| | | | 313 | | | | | | 285 | | | | | | 336 | | |
| | | | | 19,158 | | | | | | 12,493 | | | | | | 8,424 | | |
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||
Current tax: | | | | | | | | | | | | | | | | | | | |
– current year
|
| | | | 178 | | | | | | 6,941 | | | | | | 10,020 | | |
– over provision of tax in prior years
|
| | | | (187) | | | | | | (386) | | | | | | (893) | | |
Withholding tax
|
| | | | 1,093 | | | | | | 1,318 | | | | | | 1,906 | | |
Deferred tax (Note 11.2)
|
| | | | 76 | | | | | | 1,160 | | | | | | (3,183) | | |
| | | | | 1,160 | | | | | | 9,033 | | | | | | 7,850 | | |
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||
(Loss) Profit before tax
|
| | | | (149,592) | | | | | | (32,230) | | | | | | 33,107 | | |
Tax at 17% (Note)
|
| | | | (25,431) | | | | | | (5,479) | | | | | | 5,628 | | |
Tax effect of expenses not deductible for tax purposes
|
| | | | 7,850 | | | | | | 6,848 | | | | | | 4,438 | | |
Tax effect of income not taxable for tax purposes
|
| | | | (3,562) | | | | | | (1,104) | | | | | | (197) | | |
Tax effect of tax losses not recognized
|
| | | | 9,998 | | | | | | 10,783 | | | | | | 4,029 | | |
Tax effect of deductible temporary differences not recognized and
utilization of temporary differences not recognized previously |
| | | | 12,211 | | | | | | (296) | | | | | | (270) | | |
Utilization of tax losses previously not recognized
|
| | | | (571) | | | | | | (1,822) | | | | | | (5,376) | | |
Tax exemption and rebates
|
| | | | — | | | | | | (320) | | | | | | (899) | | |
Withholding tax
|
| | | | 1,093 | | | | | | 1,318 | | | | | | 1,906 | | |
Over provision of tax in prior years
|
| | | | (187) | | | | | | (386) | | | | | | (893) | | |
Effect of different tax rates of subsidiaries operating in other jurisdictions
|
| | | | (241) | | | | | | (540) | | | | | | (481) | | |
Others
|
| | | | — | | | | | | 31 | | | | | | (35) | | |
Income tax expense for the year
|
| | | | 1,160 | | | | | | 9,033 | | | | | | 7,850 | | |
| | |
As at
December 31, 2021 |
| |
As at
December 31, 2022 |
| |
As at
December 31, 2023 |
| |||||||||
| | |
USD’000
(Restated) |
| |
USD’000
(Restated) |
| |
USD’000
|
| |||||||||
Deferred tax assets
|
| | | | 52,096 | | | | | | 50,554 | | | | | | 43,787 | | |
Deferred tax liabilities
|
| | | | (53,079) | | | | | | (53,146) | | | | | | (43,139) | | |
| | | | | (983) | | | | | | (2,592) | | | | | | 648 | | |
| | |
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 11.1) |
| | | | 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) |
| | | | (1,833) | | | | | | (89) | | | | | | (487) | | | | | | — | | | | | | 215 | | | | | | 1,034 | | | | | | (1,160) | | |
Acquisition of a subsidiary (Note 40)
|
| | | | (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) | | |
Credit (charge) to profit or loss
(Note 11.1) |
| | | | 550 | | | | | | 8,396 | | | | | | (7,555) | | | | | | — | | | | | | 694 | | | | | | 1,098 | | | | | | 3,183 | | |
Exchange adjustments
|
| | | | 2 | | | | | | 155 | | | | | | (99) | | | | | | — | | | | | | 2 | | | | | | (3) | | | | | | 57 | | |
At December 31, 2023
|
| | | | (1,808) | | | | | | (42,427) | | | | | | 41,752 | | | | | | — | | | | | | 973 | | | | | | 2,158 | | | | | | 648 | | |
| | |
As at
December 31, 2021 |
| |
As at
December 31, 2022 |
| |
As at
December 31, 2023 |
| |||||||||
| | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||
Tax losses (Note i)
|
| | | | 122,384 | | | | | | 150,662 | | | | | | 142,657 | | |
Other deductible temporary differences (Note ii)
|
| | | | 95,732 | | | | | | 106,962 | | | | | | 105,359 | | |
| | | | | 218,116 | | | | | | 257,624 | | | | | | 248,016 | | |
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||
Depreciation of property, plant and equipment
|
| | | | 35,166 | | | | | | 37,346 | | | | | | 42,742 | | |
Depreciation of right-of-use assets
|
| | | | 34,700 | | | | | | 35,560 | | | | | | 35,709 | | |
Amortization of intangible assets
|
| | | | 50 | | | | | | 46 | | | | | | 106 | | |
Total depreciation and amortization
|
| | | | 69,916 | | | | | | 72,952 | | | | | | 78,557 | | |
Property and equipment rentals: | | | | | | | | | | | | | | | | | | | |
– Office premises and equipment (short-term leases)
|
| | | | 179 | | | | | | 288 | | | | | | 448 | | |
– Restaurants
|
| | | | | | | | | | | | | | | | | | |
– Covid-19-related rent concessions (Note 15)
|
| | | | (2,576) | | | | | | (1,006) | | | | | | — | | |
– Variable lease payments (Note 15)
|
| | | | 1,314 | | | | | | 1,653 | | | | | | 3,420 | | |
Subtotal
|
| | | | (1,083) | | | | | | 935 | | | | | | 3,868 | | |
Other rental related expenses
|
| | | | 7,639 | | | | | | 12,071 | | | | | | 13,293 | | |
Total rentals and related expenses
|
| | | | 6,556 | | | | | | 13,006 | | | | | | 17,161 | | |
Directors’ emoluments
|
| | | | 823 | | | | | | 1,045 | | | | | | 2,155 | | |
Other staff cost: | | | | | | | | | | | | | | | | | | | |
Salaries and other allowances
|
| | | | 130,475 | | | | | | 173,557 | | | | | | 205,633 | | |
Employee welfare
|
| | | | 3,640 | | | | | | 3,442 | | | | | | 7,240 | | |
Retirement benefit contributions
|
| | | | 8,405 | | | | | | 10,883 | | | | | | 11,005 | | |
Total staff costs
|
| | | | 143,343 | | | | | | 188,927 | | | | | | 226,033 | | |
| | | | | | | | | | | | | | | | | | | |
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||
(Loss) Profit for the year attributable to the owners of the Company for the purpose of calculating loss per share
|
| | | | (150,752) | | | | | | (41,248) | | | | | | 25,653 | | |
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
‘000
|
| |
‘000
|
| |
‘000
|
| |||||||||
Weighted average number of ordinary shares for the purpose of calculating (loss) earnings per share (Note)
|
| | | | 557,400 | | | | | | 557,400 | | | | | | 557,400 | | |
| | |
Leasehold
land and building |
| |
Freehold
lands |
| |
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 40)
|
| | | | — | | | | | | — | | | | | | 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 | | |
Additions (Note i)
|
| | | | — | | | | | | — | | | | | | 12,220 | | | | | | 1,780 | | | | | | 256 | | | | | | 2,908 | | | | | | 14,078 | | | | | | 31,242 | | |
Disposal of a subsidiary (Note 43)
|
| | | | (1,843) | | | | | | (9,919) | | | | | | (28) | | | | | | (9) | | | | | | (350) | | | | | | (126) | | | | | | (2,465) | | | | | | (14,740) | | |
Transfer from renovation in progress
|
| | | | — | | | | | | — | | | | | | 17,476 | | | | | | — | | | | | | — | | | | | | — | | | | | | (17,476) | | | | | | — | | |
Disposals
|
| | | | — | | | | | | — | | | | | | (3,119) | | | | | | (1,027) | | | | | | (238) | | | | | | (1,234) | | | | | | (1,107) | | | | | | (6,725) | | |
Exchange adjustments
|
| | | | (243) | | | | | | (1,305) | | | | | | (1,230) | | | | | | (1) | | | | | | (34) | | | | | | (278) | | | | | | (240) | | | | | | (3,331) | | |
At December 31, 2023
|
| | | | — | | | | | | — | | | | | | 301,500 | | | | | | 15,712 | | | | | | 1,505 | | | | | | 32,938 | | | | | | 14,475 | | | | | | 366,130 | | |
| | |
Leasehold
land and building |
| |
Freehold
lands |
| |
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
|
| ||||||||||||||||||||||||
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 | | |
Net 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 | | |
Net 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 | | |
Charge for the year
|
| | | | 157 | | | | | | — | | | | | | 36,935 | | | | | | 2,815 | | | | | | 182 | | | | | | 2,653 | | | | | | — | | | | | | 42,742 | | |
Net reversal impairment recognized in profit
or loss |
| | | | — | | | | | | — | | | | | | (3,674) | | | | | | — | | | | | | — | | | | | | (129) | | | | | | 75 | | | | | | (3,728) | | |
Disposal of a subsidiary (Note 43)
|
| | | | (656) | | | | | | — | | | | | | (14) | | | | | | (6) | | | | | | (184) | | | | | | (40) | | | | | | — | | | | | | (900) | | |
Eliminated on disposals
|
| | | | — | | | | | | — | | | | | | (862) | | | | | | (634) | | | | | | (212) | | | | | | (709) | | | | | | — | | | | | | (2,417) | | |
Exchange adjustments
|
| | | | (77) | | | | | | — | | | | | | (359) | | | | | | — | | | | | | (14) | | | | | | (80) | | | | | | (1) | | | | | | (531) | | |
At December 31, 2023
|
| | | | — | | | | | | — | | | | | | 175,377 | | | | | | 6,899 | | | | | | 922 | | | | | | 14,134 | | | | | | 74 | | | | | | 197,406 | | |
CARRYING AMOUNT | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
At December 31, 2021
|
| | | | 1,995 | | | | | | 12,931 | | | | | | 134,863 | | | | | | 5,693 | | | | | | 755 | | | | | | 14,904 | | | | | | 23,837 | | | | | | 194,978 | | |
At December 31, 2022
|
| | | | 1,510 | | | | | | 11,224 | | | | | | 132,830 | | | | | | 10,245 | | | | | | 721 | | | | | | 19,229 | | | | | | 21,685 | | | | | | 197,444 | | |
At December 31, 2023
|
| | | | — | | | | | | — | | | | | | 126,123 | | | | | | 8,813 | | | | | | 583 | | | | | | 18,804 | | | | | | 14,401 | | | | | | 168,724 | | |
|
| Leasehold land and building | | | 5.88% – 25.00% | |
| Leasehold improvement | | |
5.56% – 33.00% or lease term
|
|
| 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 | | |
At December 31, 2023 | | | | | | | |
Carrying amount
|
| | | | 167,641 | | |
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 | | |
For the year ended December 31, 2023 | | | | | | | |
Depreciation charge
|
| | | | 35,709 | | |
Reversal of impairment loss recognized in profit or loss
|
| | | | (3,916) | | |
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||
Expense relating to short-term leases
|
| | | | 179 | | | | | | 288 | | | | | | 448 | | |
Variable lease payments not included in the
measurement of lease liabilities |
| | | | 1,314 | | | | | | 1,653 | | | | | | 3,420 | | |
Total cash outflow for leases (Note)
|
| | | | 30,585 | | | | | | 38,053 | | | | | | 47,293 | | |
Additions to right-of-use assets
|
| | | | 44,985 | | | | | | 60,133 | | | | | | 23,420 | | |
Acquisition of a subsidiary (Note 40)
|
| | | | — | | | | | | 5,064 | | | | | | — | | |
Derecognition of right-of-use assets arising from
lease termination |
| | | | 14,181 | | | | | | 20,888 | | | | | | 24,076 | | |
Remeasurement of provision for restoration
|
| | | | — | | | | | | 1,091 | | | | | | — | | |
Decrease due to the modification of leases
|
| | | | 4,362 | | | | | | — | | | | | | 1,310 | | |
| | |
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 | | |
| | |
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
|
| | | | 143 | | | | | | 18,918 | | | | | | — | | | | | | 18,918 | | |
Leases with variable lease payments
|
| | | | 85 | | | | | | 17,295 | | | | | | 1,653 | | | | | | 18,948 | | |
Total
|
| | | | 231 | | | | | | 36,400 | | | | | | 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
|
| | | | 4 | | | | | | 352 | | | | | | — | | | | | | 352 | | |
Leases without variable lease payments
|
| | | | 172 | | | | | | 21,135 | | | | | | — | | | | | | 21,135 | | |
Leases with variable lease payments
|
| | | | 84 | | | | | | 22,386 | | | | | | 3,420 | | | | | | 25,806 | | |
Total
|
| | | | 260 | | | | | | 43,873 | | | | | | 3,420 | | | | | | 47,293 | | |
| | |
Total
|
| |||
| | |
USD’000
|
| |||
COST | | | | | | | |
At January 1, 2021 and 2022
|
| | | | — | | |
Arising on acquisition of a subsidiary (Note 40)
|
| | | | 1,122 | | |
At December 31, 2022
|
| | | | 1,122 | | |
Addition
|
| | | | — | | |
At December 31, 2023
|
| | | | 1,122 | | |
ACCUMULATED IMPAIRMENT | | | | | | | |
At January 1, 2021 and 2022
|
| | | | — | | |
Impairment during the year
|
| | | | — | | |
At December 31, 2022
|
| | | | — | | |
Impairment during the year
|
| | | | 1,122 | | |
At December 31, 2023
|
| | | | 1,122 | | |
CARRYING AMOUNT | | | | | | | |
December 31, 2021
|
| | | | — | | |
December 31, 2022
|
| | | | 1,122 | | |
December 31, 2023
|
| | | | — | | |
| | |
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 | | | | | | — | | | | | | 45 | | |
Disposals
|
| | | | (9) | | | | | | — | | | | | | — | | | | | | (9) | | |
Exchange adjustments
|
| | | | (3) | | | | | | (18) | | | | | | — | | | | | | (21) | | |
At December 31, 2021
|
| | | | 114 | | | | | | 431 | | | | | | — | | | | | | 545 | | |
Additions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Acquisition of a subsidiary (Note 40)
|
| | | | — | | | | | | — | | | | | | 1,600 | | | | | | 1,600 | | |
Disposals
|
| | | | (1) | | | | | | — | | | | | | — | | | | | | (1) | | |
Exchange adjustments
|
| | | | 16 | | | | | | (10) | | | | | | — | | | | | | 6 | | |
At December 31, 2022
|
| | | | 129 | | | | | | 421 | | | | | | 1,600 | | | | | | 2,150 | | |
Additions
|
| | | | 108 | | | | | | 65 | | | | | | — | | | | | | 173 | | |
Disposal of a subsidiary (Note 43)
|
| | | | (71) | | | | | | — | | | | | | — | | | | | | (71) | | |
Exchange adjustments
|
| | | | 3 | | | | | | — | | | | | | — | | | | | | 3 | | |
At December 31, 2023
|
| | | | 169 | | | | | | 486 | | | | | | 1,600 | | | | | | 2,255 | | |
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 | | |
Charge for the year
|
| | | | 55 | | | | | | 51 | | | | | | — | | | | | | 106 | | |
Eliminated on disposal of a subsidiary (Note 43)
|
| | | | (62) | | | | | | — | | | | | | — | | | | | | (62) | | |
Exchange adjustments
|
| | | | (4) | | | | | | — | | | | | | — | | | | | | (4) | | |
At December 31, 2023
|
| | | | 87 | | | | | | 166 | | | | | | — | | | | | | 253 | | |
ACCUMULATED IMPAIRMENT | | | | | | | | | | | | | | | | | | | | | | | | | |
At January 1, 2021, December 31, 2021 and December 31, 2022
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Impairment during the year
|
| | | | — | | | | | | — | | | | | | 1,600 | | | | | | 1,600 | | |
At December 31, 2023
|
| | | | — | | | | | | — | | | | | | 1,600 | | | | | | 1,600 | | |
CARRYING AMOUNT | | | | | | | | | | | | | | | | | | | | | | | | | |
At December 31, 2021
|
| | | | 34 | | | | | | 341 | | | | | | — | | | | | | 375 | | |
At December 31, 2022
|
| | | | 31 | | | | | | 306 | | | | | | 1,600 | | | | | | 1,937 | | |
At December 31, 2023
|
| | | | 82 | | | | | | 320 | | | | | | — | | | | | | 402 | | |
| | |
As at
December 31, 2021 |
| |
As at
December 31, 2022 |
| |
As at
December 31, 2023 |
| |||||||||
| | |
USD’000
|
| |
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, 2021 |
| |
As at
December 31, 2022 |
| |
As at
December 31, 2023 |
| |||||||||
| | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||
Condiment products
|
| | | | 2,135 | | | | | | 6,999 | | | | | | 5,692 | | |
Food ingredients
|
| | | | 10,096 | | | | | | 10,254 | | | | | | 16,983 | | |
Beverage
|
| | | | 583 | | | | | | 1,197 | | | | | | 1,025 | | |
Other materials
|
| | | | 3,895 | | | | | | 7,534 | | | | | | 6,062 | | |
| | | | | 16,709 | | | | | | 25,984 | | | | | | 29,762 | | |
| | |
As at
December 31, 2021 |
| |
As at
December 31, 2022 |
| |
As at
December 31, 2023 |
| |||||||||
| | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||
Trade receivables (Note i)
|
| | | | 6,334 | | | | | | 9,470 | | | | | | 18,430 | | |
Other receivables and prepayments: | | | | | | | | | | | | | | | | | | | |
Prepayment to suppliers
|
| | | | 18,413 | | | | | | 14,872 | | | | | | 9,802 | | |
Input value-added tax to be deducted
|
| | | | 2,212 | | | | | | 488 | | | | | | — | | |
Interest receivable
|
| | | | 38 | | | | | | — | | | | | | — | | |
Others (Note ii)
|
| | | | 3,256 | | | | | | 3,896 | | | | | | 3,053 | | |
| | | | | 23,919 | | | | | | 19,256 | | | | | | 12,855 | | |
Total
|
| | | | 30,253 | | | | | | 28,726 | | | | | | 31,285 | | |
Current
|
| | | | 30,253 | | | | | | 26,771 | | | | | | 29,324 | | |
Non-current (Note ii)
|
| | | | — | | | | | | 1,955 | | | | | | 1,961 | | |
| | | | | 30,253 | | | | | | 28,726 | | | | | | 31,285 | | |
| | |
As at
December 31, 2021 |
| |
As at
December 31, 2022 |
| |
As at
December 31, 2023 |
| |||||||||
| | |
USD’000
|
| |
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, 2021 |
| |
As at
December 31, 2022 |
| |
As at
December 31, 2023 |
| |||||||||
| | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||
Trade nature (Note i): | | | | | | | | | | | | | | | | | | | |
Related companies controlled by the Controlling Shareholders
|
| | | | 768 | | | | | | 776 | | | | | | 842 | | |
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
|
| | | | 500,562 | | | | | | 776 | | | | | | 842 | | |
| | |
As at
December 31, 2021 |
| |
As at
December 31, 2022 |
| |
As at
December 31, 2023 |
| |||||||||
| | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||
Bank balances and cash
|
| | | | | | | | | | | | | | | | | | |
– Cash on hand
|
| | | | — | | | | | | 42 | | | | | | 40 | | |
– Bank balances (Note i)
|
| | | | 89,546 | | | | | | 93,836 | | | | | | 152,868 | | |
| | | | | 89,546 | | | | | | 93,878 | | | | | | 152,908 | | |
Pledged bank deposits (Note ii)
|
| | | | 3,337 | | | | | | 3,673 | | | | | | 3,086 | | |
| | | | | 92,883 | | | | | | 97,551 | | | | | | 155,994 | | |
| | |
As at
December 31, 2021 |
| |
As at
December 31, 2022 |
| |
As at
December 31, 2023 |
| |||||||||
| | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||
Within 60 days
|
| | | | 26,549 | | | | | | 32,313 | | | | | | 34,375 | | |
| | |
As at
December 31, 2021 |
| |
As at
December 31, 2022 |
| |
As at
December 31, 2023 |
| |||||||||
| | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||
Staff cost payable
|
| | | | 16,183 | | | | | | 15,852 | | | | | | 20,262 | | |
Other taxes payables
|
| | | | 4,446 | | | | | | 5,728 | | | | | | 9,372 | | |
Renovation fee payables (Note 14)
|
| | | | 266 | | | | | | 3,457 | | | | | | 1,472 | | |
Listing expenses payables
|
| | | | — | | | | | | 2,761 | | | | | | 1,334 | | |
Others
|
| | | | 3,233 | | | | | | 3,865 | | | | | | 2,447 | | |
| | | | | 24,128 | | | | | | 31,663 | | | | | | 34,887 | | |
| | |
As at
December 31, 2021 |
| |
As at
December 31, 2022 |
| |
As at
December 31, 2023 |
| |||||||||
| | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||
Lease liabilities payable: | | | | | | | | | | | | | | | | | | | |
Within one year
|
| | | | 36,655 | | | | | | 40,016 | | | | | | 38,998 | | |
Within a period of more than one year but not exceeding
two years |
| | | | 33,271 | | | | | | 48,329 | | | | | | 34,180 | | |
Within a period of more than two years but not exceeding five years
|
| | | | 80,623 | | | | | | 79,264 | | | | | | 72,807 | | |
Within a period of more than five years
|
| | | | 92,645 | | | | | | 74,094 | | | | | | 56,960 | | |
| | | | | 243,194 | | | | | | 241,703 | | | | | | 202,945 | | |
Less: Amounts due for settlement within one year shown
under current liabilities |
| | | | 36,655 | | | | | | 40,016 | | | | | | 38,998 | | |
Amounts due for settlement after one year shown under non-current liabilities
|
| | | | 206,539 | | | | | | 201,687 | | | | | | 163,947 | | |
| | |
As at
December 31, 2021 |
| |
As at
December 31, 2022 |
| |
As at
December 31, 2023 |
| |||||||||
| | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||
Guaranteed and unsecured (Note)
|
| | | | 774 | | | | | | 596 | | | | | | — | | |
Unguaranteed and unsecured
|
| | | | 3,025 | | | | | | — | | | | | | — | | |
| | | | | 3,799 | | | | | | 596 | | | | | | — | | |
| | |
As at
December 31, 2021 |
| |
As at
December 31, 2022 |
| |
As at
December 31, 2023 |
| |||||||||
| | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||
Within one year
|
| | | | 3,111 | | | | | | 75 | | | | | | — | | |
Within a period of more than one year but not exceeding
two years |
| | | | 87 | | | | | | 75 | | | | | | — | | |
Within a period of more than two years but not exceeding five years
|
| | | | 601 | | | | | | 446 | | | | | | — | | |
| | | | | 3,799 | | | | | | 596 | | | | | | | | |
Less: Amounts due within one year shown under current
liabilities |
| | | | 3,111 | | | | | | 75 | | | | | | — | | |
Amounts due for settlement after one year shown under non-current liabilities
|
| | | | 688 | | | | | | 521 | | | | | | — | | |
| | |
As at
December 31, 2021 |
| |
As at
December 31, 2022 |
| |
As at
December 31, 2023 |
| |||||||||
| | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||
Fixed-rate borrowings (Note i)
|
| | | | 774 | | | | | | 596 | | | | | | — | | |
Variable-rate borrowings (Note ii)
|
| | | | 3,025 | | | | | | — | | | | | | — | | |
| | | | | 3,799 | | | | | | 596 | | | | | | — | | |
| | |
As at
December 31, 2021 |
| |
As at
December 31, 2022 |
| |
As at
December 31, 2023 |
| |||||||||
| | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||
Customer loyalty scheme
|
| | | | 2,524 | | | | | | 3,867 | | | | | | 10,921 | | |
Prepaid cards and issued vouchers
|
| | | | 276 | | | | | | 350 | | | | | | 483 | | |
| | | | | 2,800 | | | | | | 4,217 | | | | | | 11,404 | | |
| | |
As at
December 31, 2021 |
| |
As at
December 31, 2022 |
| |
As at
December 31, 2023 |
| |||||||||
| | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||
Customer loyalty scheme
|
| | | | 1,665 | | | | | | 2,004 | | | | | | 3,366 | | |
Prepaid cards and issued vouchers
|
| | | | 448 | | | | | | 276 | | | | | | 350 | | |
| | | | | 2,113 | | | | | | 2,280 | | | | | | 3,716 | | |
| | |
As at December 31, 2021
|
| |||||||||||||||
| | |
Customer
loyalty scheme |
| |
Prepaid cards
and issued vouchers |
| |
Total
|
| |||||||||
| | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||
| | |
(Note i)
|
| |
(Note ii)
|
| | | | | | | ||||||
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
|
| |||||||||||||||
| | |
Customer
loyalty scheme |
| |
Prepaid cards
and issued vouchers |
| |
Total
|
| |||||||||
| | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||
| | |
(Note i)
|
| |
(Note ii)
|
| | | | | | | ||||||
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, 2023
|
| |||||||||||||||
| | |
Customer
loyalty scheme |
| |
Prepaid cards
and issued vouchers |
| |
Total
|
| |||||||||
| | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||
| | |
(Note i)
|
| |
(Note ii)
|
| | | | | | | ||||||
Within one year
|
| | | | 7,823 | | | | | | 483 | | | | | | 8,306 | | |
More than one year but within two years
|
| | | | 3,019 | | | | | | — | | | | | | 3,019 | | |
More than two years
|
| | | | 79 | | | | | | — | | | | | | 79 | | |
| | | | | 10,921 | | | | | | 483 | | | | | | 11,404 | | |
| | |
As at
December 31, 2021 |
| |
As at
December 31, 2022 |
| |
As at
December 31, 2023 |
| |||||||||
| | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||
Provision for restoration (Note i)
|
| | | | 8,937 | | | | | | 9,695 | | | | | | 9,406 | | |
Provision for early termination of leases (Note ii)
|
| | | | 515 | | | | | | 1,624 | | | | | | — | | |
| | | | | 9,452 | | | | | | 11,319 | | | | | | 9,406 | | |
Less: Amounts expected to be paid within one year
|
| | | | 515 | | | | | | 723 | | | | | | 1,607 | | |
Amounts shown under non-current liabilities
|
| | | | 8,937 | | | | | | 10,596 | | | | | | 7,799 | | |
| | |
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 | | |
Provision in the year
|
| | | | 357 | | | | | | — | | | | | | 357 | | |
| | |
Provision for
restoration |
| |
Provision for
early termination of leases |
| |
Total
|
| |||||||||
| | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||
Utilized in the year
|
| | | | (311) | | | | | | (1,624) | | | | | | (1,935) | | |
Interests accrued
|
| | | | 363 | | | | | | — | | | | | | 363 | | |
Exchange adjustments
|
| | | | (698) | | | | | | — | | | | | | (698) | | |
At December 31, 2023
|
| | | | 9,406 | | | | | | — | | | | | | 9,406 | | |
|
| | |
Number of shares
|
| |
Shown in the
consolidated financial statements |
| ||||||
| | | | | | | | |
USD’000
|
| |||
Ordinary shares at par value of USD0.000005 each | | | | | | | | | | | | | |
Authorized: | | | | | | | | | | | | | |
As at May 6, 2022 (date of incorporation), and December 31, 2022 and 2023
|
| | | | 10,000,000,000 | | | | | | — | | |
Issued and fully paid: | | | | | | | | | | | | | |
As at January 1, 2022
|
| | | | — | | | | | | — | | |
Incorporation of the Company
|
| | | | 1 | | | | | | — | | |
Issue of shares
|
| | | | 557,399,998** | | | | | | 3 | | |
Loan Capitalization
|
| | | | 1 | | | | | | * | | |
Issue of ordinary shares to share award scheme trusts
|
| | | | 61,933,000 | | | | | | * | | |
As at December 31, 2022 and January 1, 2023
|
| | | | 619,333,000 | | | | | | 3 | | |
As at December 31, 2023
|
| | | | 619,333,000 | | | | | | 3 | | |
| | | | | | | | | | | | | | |
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 27)
|
| | | | 7,574 | | | | | | (3,392) | | | | | | — | | | | | | — | | | | | | — | | | | | | (383) | | | | | | 3,799 | | |
Lease liabilities (Note 26)
|
| | | | 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 parties (Note 21)
|
| | | | 1,894 | | | | | | (10,255) | | | | | | 9,581 | | | | | | — | | | | | | — | | | | | | (1) | | | | | | 1,219 | | |
Loans from related parties (Note 21)
|
| | | | 364,247 | | | | | | 134,327 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | 498,575 | | |
| | | | | 609,642 | | | | | | 91,436 | | | | | | 18,845 | | | | | | 24,567 | | | | | | (2,576) | | | | | | 4,873 | | | | | | 746,787 | | |
| | | | | | | | | | | | | | |
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 39) |
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| ||||||||||||||||||||||||||||||
Bank borrowings (Note 27)
|
| | | | 3,799 | | | | | | (2,927) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (276) | | | | | | — | | | | | | 596 | | |
Lease liabilities (Note 26)
|
| | | | 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 parties (Note 21)
|
| | | | 1,219 | | | | | | (5,099) | | | | | | 3,880 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Loans from related parties
(Note 21) |
| | | | 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, 2023 |
| |
Financing
cash flows |
| |
Interest
accruals |
| |
Lease
liabilities recognized |
| |
Disposal of
lease liabilities |
| |
Other rental
concessions |
| |
Exchange
difference |
| |
At
December 31, 2023 |
| ||||||||||||||||||||||||
| | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| ||||||||||||||||||||||||
Bank borrowings (Note 27)
|
| | | | 596 | | | | | | (562) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (34) | | | | | | — | | |
Lease liabilities (Note 26)
|
| | | | 241,703 | | | | | | (43,425) | | | | | | 8,088 | | | | | | 22,687 | | | | | | (27,181) | | | | | | (596) | | | | | | 1,669 | | | | | | 202,945 | | |
| | | | | 242,299 | | | | | | (43,987) | | | | | | 8,088 | | | | | | 22,687 | | | | | | (27,181) | | | | | | (596) | | | | | | 1,635 | | | | | | 202,945 | | |
| | |
As at
December 31, 2021 |
| |
As at
December 31, 2022 |
| |
As at
December 31, 2023 |
| |||||||||
| | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||
Financial assets | | | | | | | | | | | | | | | | | | | |
Financial assets at amortized cost
|
| | | | 155,798 | | | | | | 131,523 | | | | | | 198,262 | | |
Financial assets at FVTPL
|
| | | | 36,074 | | | | | | 14 | | | | | | — | | |
Financial liabilities | | | | | | | | | | | | | | | | | | | |
Financial liabilities at amortized cost
|
| | | | 550,592 | | | | | | 59,620 | | | | | | 60,732 | | |
| | |
Assets
|
| |||||||||||||||
| | |
As at
December 31, 2021 |
| |
As at
December 31, 2022 |
| |
As at
December 31, 2023 |
| |||||||||
| | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||
Monetary assets | | | | | | | | | | | | | | | | | | | |
– denominated in Chinese Yuan (“CNY”)
|
| | | | 5 | | | | | | 1 | | | | | | 33 | | |
– denominated in SGD
|
| | | | 460 | | | | | | 137 | | | | | | 92 | | |
– denominated in USD
|
| | | | 8,872 | | | | | | 19,933 | | | | | | 41,914 | | |
– denominated in Hong Kong Dollar (“HKD”)
|
| | | | 96 | | | | | | 512 | | | | | | — | | |
– denominated in Euro (“EUR”)
|
| | | | 460 | | | | | | — | | | | | | — | | |
| | |
Liabilities
|
| |||||||||||||||
| | |
As at
December 31, 2021 |
| |
As at
December 31, 2022 |
| |
As at
December 31, 2023 |
| |||||||||
| | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||
Monetary liabilities | | | | | | | | | | | | | | | | | | | |
– denominated in CNY
|
| | | | 1,075 | | | | | | 978 | | | | | | 4,324 | | |
– denominated in SGD
|
| | | | — | | | | | | 244 | | | | | | 441 | | |
– denominated in USD
|
| | | | — | | | | | | 1,633 | | | | | | 7,925 | | |
– denominated in HKD
|
| | | | — | | | | | | 23 | | | | | | 13 | | |
– denominated in EUR
|
| | | | — | | | | | | 104 | | | | | | 2,163 | | |
| | |
As at
December 31, 2021 |
| |
As at
December 31, 2022 |
| |
As at
December 31, 2023 |
| |||||||||
| | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||
Profit or loss | | | | | | | | | | | | | | | | | | | |
– CNY impact
|
| | | | (81) | | | | | | (98) | | | | | | (429) | | |
– SGD impact
|
| | | | 38 | | | | | | (11) | | | | | | (35) | | |
– USD impact
|
| | | | 2,793 | | | | | | 1,830 | | | | | | 3,399 | | |
– HKD impact
|
| | | | 8 | | | | | | 49 | | | | | | (1) | | |
– EUR impact
|
| | | | 38 | | | | | | (10) | | | | | | (216) | | |
| | |
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 | | |
Total
|
| | | | | | | | | | 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 | | |
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 | | |
Total
|
| | | | | | | | | | 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 | | |
As at December 31, 2023 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade payables
|
| | | | — | | | | | | 34,375 | | | | | | — | | | | | | — | | | | | | — | | | | | | 34,375 | | | | | | 34,375 | | |
Other payables
|
| | | | — | | | | | | 25,515 | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,515 | | | | | | 25,515 | | |
Amounts due to related parties
|
| | | | — | | | | | | 842 | | | | | | — | | | | | | — | | | | | | — | | | | | | 842 | | | | | | 842 | | |
Total
|
| | | | | | | | | | 60,732 | | | | | | — | | | | | | — | | | | | | — | | | | | | 60,732 | | | | | | 60,732 | | |
Lease liabilities
|
| | | | 5.20% | | | | | | 7,764 | | | | | | 35,483 | | | | | | 39,266 | | | | | | 182,402 | | | | | | 264,915 | | | | | | 202,945 | | |
Financial assets
|
| |
Fair value as at
December 31, |
| |
Fair value
hierarchy |
| |
Valuation
technique(s) |
| |
Significant unobservable input(s)
|
| |||||||||||||||
|
2021
|
| |
2022
|
| |
2023
|
| ||||||||||||||||||||
|
USD’000
|
| |
USD’000
|
| |
USD’000
|
| ||||||||||||||||||||
Private fund investment
|
| | | | 36,074 | | | | | | 14 | | | | | | — | | | |
Level 3
|
| |
Asset based
approach |
| |
Net value of the underlying investments,
adjusted by related fees. |
|
| | |
Private fund
investment |
| |||
| | |
USD’000
(Note 22) |
| |||
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
|
| | | | (36,159) | | |
Net gain (Note 9)
|
| | | | 195 | | |
Exchange adjustments
|
| | | | (96) | | |
At December 31, 2022
|
| | | | 14 | | |
Purchase
|
| | | | 97,250 | | |
Redemption
|
| | | | (98,816) | | |
Net gain (Note 9)
|
| | | | 1,552 | | |
At December 31, 2023
|
| | | | — | | |
Relationship
|
| |
Nature of transaction
|
| |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | | | | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||
Related companies controlled by the Controlling Shareholders
|
| |
Purchase of condiment
products and instant hot pot products |
| | | | 8,582 | | | | | | 12,057 | | | | | | 13,712 | | |
Related companies controlled by the Controlling Shareholders
|
| |
Interest expenses
|
| | | | 9,581 | | | | | | 3,829 | | | | | | — | | |
Related companies controlled by the Controlling Shareholders
|
| |
Office expenses charges
|
| | | | 261 | | | | | | 245 | | | | | | — | | |
Relationship
|
| |
Nature of transaction
|
| |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | | | | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||
Related companies controlled by the Controlling
Shareholders |
| |
Interest income
|
| | | | 689 | | | | | | 224 | | | | | | — | | |
Relationship
|
| |
Nature of transaction
|
| |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | | | | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||
Related companies controlled by the Controlling Shareholders
|
| |
Disposal of a subsidiary
|
| | | | — | | | | | | — | | | | | | 605 | | |
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||
Short-term employee benefits
|
| | | | 1,098 | | | | | | 1,611 | | | | | | 2,968 | | |
Retirement benefit scheme contributions
|
| | | | 4 | | | | | | 10 | | | | | | 74 | | |
| | | | | 1,102 | | | | | | 1,621 | | | | | | 3,042 | | |
| | |
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 | | |
Intangible asset – brand name (Note 17)
|
| | | | 1,600 | | |
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,
2021 |
| |
December 31,
2022 |
| |
December 31,
2023 |
| |||||||||||
| | | | | | | | |
%
|
| |
%
|
| |
%
|
| | | |
Singapore Super Hi Dining Pte. Ltd. | | |
Singapore
|
| |
Ordinary share capital
SGD10,117,416 |
| |
100%
|
| |
100%
|
| |
100%
|
| |
Investment
holding |
|
Haidilao International Treasury Pte. Ltd. | | |
Singapore
|
| |
Ordinary share capital
SGD1,000,000 |
| |
100%
|
| |
100%
|
| |
100%
|
| |
Financial
management |
|
Singapore Hiseries Pte. Ltd. | | |
Singapore
|
| |
Ordinary share capital
SGD3,000,000 |
| |
100%
|
| |
100%
|
| |
100%
|
| |
Restaurant
operation |
|
Singapore Hai Di Lao Dining Pte. Ltd. | | |
Singapore
|
| |
Ordinary share capital
SGD3,000,000 |
| |
100%
|
| |
100%
|
| |
100%
|
| |
Restaurant
operation |
|
HDL Management USA Corporation | | |
USA
|
| |
Ordinary share capital
USD5,970,005 |
| |
100%
|
| |
100%
|
| |
100%
|
| |
Management
consultation |
|
Haidilao Catering (U.S.A.) Inc. | | |
USA
|
| |
Ordinary share capital
USD10,000 |
| |
100%
|
| |
100%
|
| |
100%
|
| |
Restaurant
operation |
|
Haidilao Restaurant California Inc. | | |
USA
|
| |
Ordinary share capital
USD2,000,000 |
| |
100%
|
| |
100%
|
| |
100%
|
| |
Restaurant
operation |
|
Haidilao Restaurant Group, Inc. | | |
USA
|
| |
Ordinary share capital
USD10,000 |
| |
100%
|
| |
100%
|
| |
100%
|
| |
Restaurant
operation |
|
Haidilao Hot Pot Industry Inc. | | |
USA
|
| |
Ordinary share capital
USD500,000 |
| |
100%
|
| |
100%
|
| |
100%
|
| |
Restaurant
operation |
|
Haute Hotpots Corporation | | |
USA
|
| |
Ordinary share capital
USD500,000 |
| |
100%
|
| |
100%
|
| |
100%
|
| |
Restaurant operation
|
|
Haidilao Hot Pot Century City Inc. | | |
USA
|
| |
Ordinary share capital
USD500,000 |
| |
100%
|
| |
100%
|
| |
100%
|
| |
Restaurant operation
|
|
Haidilao Hot Pot Fremont Inc. | | |
USA
|
| |
Ordinary share capital
USD500,000 |
| |
100%
|
| |
100%
|
| |
100%
|
| |
Restaurant operation
|
|
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,
2021 |
| |
December 31,
2022 |
| |
December 31,
2023 |
| |||||||||||
| | | | | | | | |
%
|
| |
%
|
| |
%
|
| | | |
Haidilao Hot Pot Seattle, Inc. | | |
USA
|
| |
Ordinary share capital
USD500,000 |
| |
100%
|
| |
100%
|
| |
100%
|
| |
Restaurant operation
|
|
Haidilao Hot Pot Bellevue Inc. | | |
USA
|
| |
Ordinary share capital
USD500,000 |
| |
100%
|
| |
100%
|
| |
100%
|
| |
Restaurant operation
|
|
Haidilao Hot Pot Houston Inc. | | |
USA
|
| |
Ordinary share capital
USD150,000 |
| |
100%
|
| |
100%
|
| |
100%
|
| |
Restaurant operation
|
|
Haidilao Hot Pot Chicago Inc. | | |
USA
|
| |
Ordinary share capital
USD150,000 |
| |
100%
|
| |
100%
|
| |
100%
|
| |
Restaurant operation
|
|
Haidilao Hot Pot Boston Inc. | | |
USA
|
| |
Ordinary share capital
USD150,000 |
| |
100%
|
| |
100%
|
| |
100%
|
| |
Restaurant operation
|
|
Haidilao Hot Pot Dallas Inc. | | |
USA
|
| |
Ordinary share capital
USD500,000 |
| |
100%
|
| |
100%
|
| |
100%
|
| |
Restaurant operation
|
|
Haidilao Hot Pot Jersey City Inc. | | |
USA
|
| |
Ordinary share capital
USD500,000 |
| |
100%
|
| |
100%
|
| |
100%
|
| |
Restaurant operation
|
|
Haidilao Hot Pot Daly City Inc. | | |
USA
|
| |
Ordinary share capital
USD500,000 |
| |
100%
|
| |
100%
|
| |
100%
|
| |
Restaurant operation
|
|
Haidilao Hot Pot San Diego Inc. | | |
USA
|
| |
Ordinary share capital
USD500,000
|
| |
100%
|
| |
100%
|
| |
100%
|
| |
Restaurant
operation |
|
Haidilao Hot Pot Las Vegas, Inc. | | |
USA
|
| |
Ordinary share capital
USD500,000
|
| |
100%
|
| |
100%
|
| |
100%
|
| |
Restaurant
operation |
|
Haidilao Hotpot Arizona Inc. | | |
USA
|
| |
Ordinary share capital USD500,000
|
| |
N/A
|
| |
N/A
|
| |
100%
|
| |
Restaurant
operation |
|
Haidilao Japan Co., Ltd. | | |
Japan
|
| |
Ordinary share capital
JPY50,000,000
|
| |
100%
|
| |
100%
|
| |
100%
|
| |
Restaurant
operation |
|
Haidilao Korea Co., Ltd. | | |
South Korea
|
| |
Ordinary share capital
KRW6,285,740,000
|
| |
100%
|
| |
100%
|
| |
100%
|
| |
Restaurant
operation |
|
Hai Di Lao Sydney Proprietary Limited | | |
Australia
|
| |
Ordinary share capital
Australian Dollar (“AUD”) 3,500,001
|
| |
100%
|
| |
100%
|
| |
100%
|
| |
Restaurant
operation |
|
Hai Di Lao Melbourne Proprietary Limited | | |
Australia
|
| |
Ordinary share capital
AUD1
|
| |
100%
|
| |
100%
|
| |
100%
|
| |
Restaurant
operation |
|
U.K. Haidilao Pte. Ltd. | | |
UK
|
| |
Ordinary share capital
Great British Pound 500,000
|
| |
100%
|
| |
100%
|
| |
100%
|
| |
Restaurant
operation |
|
Hai Di Lao Canada Restaurants Group Ltd. | | |
Canada
|
| |
Ordinary share capital
Canadian Dollar 17,000,100
|
| |
100%
|
| |
100%
|
| |
100%
|
| |
Restaurant
operation |
|
Hai Di Lao Malaysia Sdn. Bhd. | | |
Malaysia
|
| |
Ordinary share capital
Malaysian Ringgit (“MYR”) 6,000,000
|
| |
100%
|
| |
100%
|
| |
100%
|
| |
Restaurant
operation |
|
Jomamigo Dining Malaysia Sdn. Bhd. | | |
Malaysia
|
| |
Ordinary share capital
MYR6,000,000
|
| |
100%
|
| |
100%
|
| |
100%
|
| |
Restaurant
operation |
|
Haidilao International Food Services Malaysia Sdn Bhd | | |
Malaysia
|
| |
Ordinary share capital
MYR6,000,000
|
| |
100%
|
| |
100%
|
| |
100%
|
| |
Restaurant
operation |
|
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,
2021 |
| |
December 31,
2022 |
| |
December 31,
2023 |
| |||||||||||
| | | | | | | | |
%
|
| |
%
|
| |
%
|
| | | |
HIRICE Restaurant Malaysia Sdn. Bhd. | | |
Malaysia
|
| |
Ordinary share capital
MYR1
|
| |
N/A
|
| |
N/A
|
| |
100%
|
| |
Restaurant
operation |
|
Hai Di Lao Vietnam Co., Ltd. | | |
Vietnam
|
| |
Ordinary share capital
USD1,000,000
|
| |
100%
|
| |
100%
|
| |
100%
|
| |
Restaurant
operation |
|
PT Haidilao Indonesia Restaurants | | |
Indonesia
|
| |
Ordinary share capital
Indonesian Rupiah (“IDR”) 10,000,000,000
|
| |
100%
|
| |
100%
|
| |
100%
|
| |
Restaurant
operation |
|
PT Hiseries Indonesia Restaurants | | |
Indonesia
|
| |
Ordinary share capital IDR10,000,000,000
|
| |
N/A
|
| |
N/A
|
| |
100%
|
| |
Restaurant
operation |
|
Hai Di Lao Proprietary (Thailand) Limited (Note i) | | |
Thailand
|
| |
Registered capital
Thai Baht 122,448,980
|
| |
49%
|
| |
98.97%
|
| |
98.97%
|
| |
Restaurant
operation |
|
Hai Di Lao Spain, S.L.U. | | |
Spain
|
| |
Ordinary share capital
EUR3,000
|
| |
100%
|
| |
100%
|
| |
100%
|
| |
Restaurant
operation |
|
Haidilao New Zealand Limited | | |
New Zealand
|
| |
Ordinary share capital
New Zealand Dollar 720,000
|
| |
100%
|
| |
100%
|
| |
100%
|
| |
Restaurant
operation |
|
Hai Di Lao (Switzerland) Ltd | | |
Switzerland
|
| |
Ordinary share capital
Swiss Franc 100,000
|
| |
100%
|
| |
100%
|
| |
100%
|
| |
Restaurant
operation |
|
Hai Di Lao Germany GmbH | | |
Germany
|
| |
Ordinary share capital
EUR250,000
|
| |
100%
|
| |
100%
|
| |
100%
|
| |
Restaurant
operation |
|
New Super Hi (Xi’an) Management Consulting Co., Ltd. | | |
The PRC
|
| |
Registered share capital
USD4,000,000
|
| |
N/A
|
| |
100%
|
| |
100%
|
| |
Management
consultation |
|
Hai Di Lao UAE Restaurant L.L.C | | |
United Arab Emirates
|
| |
Registered capital United Arab Emirates Dirham 300,000
|
| |
N/A
|
| |
100%
|
| |
100%
|
| |
Restaurant
operation |
|
HAIDILAO Philippines Restaurant Corporation
|
| |
Philippines
|
| |
Registered capital Philippine Peso 25,000,000
|
| |
N/A
|
| |
100%
|
| |
100%
|
| |
Restaurant
operation |
|
HN&T (Note ii) | | |
USA
|
| |
Registered capital
N/A
|
| |
N/A
|
| |
80%
|
| |
80%
|
| |
Restaurant
operation |
|
Hao Now Foods Inc | | |
USA
|
| |
Ordinary share capital
USD 1,000,000
|
| |
N/A
|
| |
N/A
|
| |
80%
|
| |
Restaurant
operation |
|
Hai Di Lao Huo Guo (Cambodia) Co,. Ltd | | |
Cambodia
|
| |
Registered capital
Cambodian Riel 200,000,000
|
| |
N/A
|
| |
N/A
|
| |
100%
|
| |
Restaurant
operation |
|
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
USD’000
|
| |
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
|
| | | | 20,282 | | | | | | 9,529 | | | | | | 6,650 | | |
| | |
2023
|
| |||
| | |
USD’000
|
| |||
Non-current assets | | | | | | | |
Property, plant and equipment
|
| | | | 13,840 | | |
Intangible assets
|
| | | | 9 | | |
Deposit
|
| | | | 29 | | |
Current assets | | | | | | | |
Trade and other receivables and prepayments
|
| | | | 4,681 | | |
Current liabilities
|
| | | | | | |
Trade payables
|
| | | | (3) | | |
Other payables
|
| | | | (562) | | |
Net assets disposed off
|
| | | | 17,994 | | |
Consideration received and net cash inflow arising on disposal | | | | | | | |
Cash
|
| | | | 17,389 | | |
Loss on disposal | | | | | | | |
Consideration received
|
| | | | 17,389 | | |
Net assets derecognized
|
| | | | (17,994) | | |
Loss on disposal
|
| | | | 605 | | |
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||
Singapore
|
| | | | 93,155 | | | | | | 143,183 | | | | | | 158,887 | | |
United States of America
|
| | | | 56,526 | | | | | | 89,834 | | | | | | 103,524 | | |
Malaysia
|
| | | | * | | | | | | 60,323 | | | | | | 81,163 | | |
Vietnam
|
| | | | * | | | | | | 75,375 | | | | | | 77,951 | | |
Others*
|
| | | | 162,692 | | | | | | 189,510 | | | | | | 264,837 | | |
Total
|
| | | | 312,373 | | | | | | 558,225 | | | | | | 686,362 | | |
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
USD’000
|
| |
USD’000
|
| |
USD’000
|
| |||||||||
Singapore
|
| | | | 55,334 | | | | | | 76,081 | | | | | | 60,589 | | |
United States of America
|
| | | | 94,549 | | | | | | 74,789 | | | | | | 63,924 | | |
Australia
|
| | | | ^ | | | | | | 46,779 | | | | | | 46,668 | | |
Others^
|
| | | | 247,490 | | | | | | 204,137 | | | | | | 165,586 | | |
Total
|
| | | | 397,373 | | | | | | 401,786 | | | | | | 336,767 | | |
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
|
|
| 10.13* | | | 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 | |
| 10.14* | | | 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* | | | | |
| 23.1* | | | | |
| 23.2* | | | | |
| 23.3* | | | | |
| 23.4* | | | | |
| 23.5* | | | | |
| 24.1* | | | | |
| 99.1* | | | | |
| 99.2* | | | | |
| 99.3* | | | | |
| 99.4* | | | | |
| 107* | | | |
|
Signature
|
| |
Title
|
|
|
/s/ Ping Shu
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
|
|
|
/s/ Cong Qu
Cong Qu
|
| |
Financial Director and Board Secretary
(Principal Financial and Accounting Officer) |
|
|
*By:
/s/ Cong Qu
Name: Cong Qu
Attorney-in-fact |
| | | |