|
Cayman Islands
|
| |
8062
|
| |
N/A
|
|
|
(State or Other Jurisdiction of
Incorporation or Organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification No.) |
|
| | | | | ii | | | |
| | | | | iii | | | |
| | | | | iv | | | |
| | | | | 1 | | | |
| | | | | 5 | | | |
| | | | | 9 | | | |
| | | | | 10 | | | |
| | | | | 35 | | | |
| | | | | 36 | | | |
| | | | | 37 | | | |
| | | | | 53 | | | |
| | | | | 71 | | | |
| | | | | 91 | | | |
| | | | | 99 | | | |
| | | | | 104 | | | |
| | | | | 118 | | | |
| | | | | 125 | | | |
| | | | | 130 | | | |
| | | | | 137 | | | |
| | | | | 138 | | | |
| | | | | 138 | | | |
| | | | | 138 | | | |
| | | | | 139 | | | |
| | | | | 140 | | |
| | |
For the Six Months Ended June 30,
|
| |
For the Year Ended December 31,
|
| ||||||||||||||||||||||||||||||
(in thousands)
|
| |
2019
|
| |
2018
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||||||||
| | |
RMB
|
| |
US$
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| ||||||||||||||||||
Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues
|
| | | | 1,205,533 | | | | | | 175,606 | | | | | | 990,096 | | | | | | 2,058,779 | | | | | | 1,827,880 | | | | | | 1,675,360 | | |
Net (loss)/profit
|
| | | | (120,868) | | | | | | (17,606) | | | | | | (30,313) | | | | | | (154,046) | | | | | | 1,591 | | | | | | (2,227) | | |
Statement of Cash Flows Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by operating activities
|
| | | | 178,085 | | | | | | 25,941 | | | | | | 67,243 | | | | | | 130,980 | | | | | | 191,220 | | | | | | 211,106 | | |
Net cash used in investing activities
|
| | | | (179,916) | | | | | | (26,208) | | | | | | (313,914) | | | | | | (534,948) | | | | | | (129,850) | | | | | | (112,343) | | |
Net cash (used in) / provided by financing activities
|
| | | | (102,609) | | | | | | (14,947) | | | | | | 113,196 | | | | | | 103,635 | | | | | | 233,681 | | | | | | (27,961) | | |
| | | | | | | | | | | | | | |
As of December 31
|
| |||||||||
| | |
As of June 30, 2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
| | |
RMB
|
| |
US$
|
| |
RMB
|
| |
RMB
|
| ||||||||||||
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | | 6,757,283 | | | | | | 984,310 | | | | | | 5,172,462 | | | | | | 4,578,401 | | |
Total liabilities
|
| | | | 3,516,974 | | | | | | 512,306 | | | | | | 1,832,814 | | | | | | 1,111,340 | | |
Total equity
|
| | | | 3,240,309 | | | | | | 472,004 | | | | | | 3,339,648 | | | | | | 3,467,061 | | |
| | |
As of September 30, 2019
|
| |||||||||||||||||||||
| | |
Actual
|
| |
Pro Forma Combined
|
| ||||||||||||||||||
| | |
RMB
|
| |
USD
|
| |
RMB
|
| |
USD
|
| ||||||||||||
Cash and cash equivalents
|
| | | | 8,862 | | | | | $ | 1,240 | | | | | | 1,695,759 | | | | | $ | 237,245 | | |
Investment held in Trust Account
|
| | | | 2,112,005 | | | | | | 295,480 | | | | | | — | | | | | | — | | |
Debt: | | | | | | | | | | | | | | | | | | | | | | | | | |
Deferred underwriting commissions
|
| | | | 49,408 | | | | | | 6,913 | | | | | | — | | | | | | — | | |
Interest-bearing bank borrowings (Assumed and New Borrowing)
|
| | | | — | | | | | | — | | | | | | 2,539,330 | | | | | | 355,265 | | |
Total debt
|
| | | | 49,408 | | | | | | 6,913 | | | | | | 2,539,330 | | | | | | 355,265 | | |
Commitments: | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A ordinary shares subject to possible redemptions
|
| | | | 1,972,062 | | | | | | 275,902 | | | | | | — | | | | | | — | | |
Shareholders Equity: | | | | | | | | | | | | | | | | | | | | | | | | | |
NFC Class A ordinary shares
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
NFC Class B ordinary shares
|
| | | | 8 | | | | | | 1 | | | | | | — | | | | | | — | | |
Preferred shares
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ordinary shares
|
| | | | — | | | | | | — | | | | | | 92 | | | | | | 13 | | |
Additional paid-in capital
|
| | | | 54,576 | | | | | | 7,636 | | | | | | 8,616,229 | | | | | | 1,205,455 | | |
Retained Earnings/(Accumulated deficit)
|
| | | | (18,847) | | | | | | (2,637) | | | | | | (332,132) | | | | | | (46,467) | | |
Total shareholders’ equity
|
| | | | 35,737 | | | | | | 5,000 | | | | | | 8,284,189 | | | | | | 1,159,001 | | |
Noncontrolling interest
|
| | | | | | | | | | | | | | | | 16,617 | | | | | | 2,325 | | |
Total equity
|
| | | | 35,737 | | | | | | 5,000 | | | | | | 8,300,806 | | | | | | 1,161,326 | | |
Total capitalization
|
| | | | 2,057,207 | | | | | $ | 287,815 | | | | | | 10,840,136 | | | | | $ | 1,516,591 | | |
|
| |
Amount
|
| |||||||||
(in thousands)
|
| |
RMB
|
| |
US$
|
| ||||||
Gross Estimated Consideration
|
| | | | 9,535,432 | | | | | $ | 1,334,056 | | |
Less: Non-cash settlement of option strike costs
|
| | | | (225,724) | | | | | | (31,580) | | |
Net Estimated Consideration(a)
|
| | | | 9,309,708 | | | | | $ | 1,302,476 | | |
Net Estimated Consideration consists of: | | | | | | | | | | | | | |
Cash to Seller(b)
|
| | | | 8,112,381 | | | | | $ | 1,134,964 | | |
Rollover Equity – Fosun
|
| | | | 671,884 | | | | | | 94,000 | | |
Rollover Equity – Lipson
|
| | | | 256,660 | | | | | | 35,908 | | |
Rollover Equity – Others
|
| | | | 119,118 | | | | | | 16,665 | | |
NFH Options(c)
|
| | | | 139,058 | | | | | | 19,455 | | |
NFH RSUs(c)
|
| | | | 10,607 | | | | | | 1,484 | | |
Net Estimated Consideration(a)
|
| | | | 9,309,708 | | | | | $ | 1,302,476 | | |
| | |
Amount
|
| |||||||||
(in thousands)
|
| |
RMB
|
| |
US$
|
| ||||||
Deferred underwriting fees
|
| | | | (49,408) | | | | | $ | (6,913) | | |
PIPE Fee
|
| | | | (29,739) | | | | | | (4,161) | | |
Other (Legal, advisory, admin, leakage, transaction bonus, etc.)
|
| | | | (163,183) | | | | | | (22,830) | | |
Accrued transaction costs
|
| | | | (3,367) | | | | | | (471) | | |
Total estimated transactions costs to be paid
|
| | | | (245,697) | | | | | $ | (34,375) | | |
Transaction costs already expensed and paid
|
| | | | (1,354) | | | | | | (189) | | |
Total estimated transaction costs
|
| | | | (247,051) | | | | | $ | (34,564) | | |
| | |
As of September 30, 2019
|
| |||||||||||||||||||||
| | |
Actual
|
| |
Pro Forma Combined
|
| ||||||||||||||||||
| | |
RMB
|
| |
USD
|
| |
RMB
|
| |
USD
|
| ||||||||||||
Cash and cash equivalents
|
| | | | 8,862 | | | | | $ | 1,240 | | | | | | 1,695,759 | | | | | $ | 237,245 | | |
Investment held in Trust Account
|
| | | | 2,112,005 | | | | | | 295,480 | | | | | | — | | | | | | — | | |
Debt: | | | | | | | | | | | | | | | | | | | | | | | | | |
Deferred underwriting commissions
|
| | | | 49,408 | | | | | | 6,913 | | | | | | — | | | | | | — | | |
Interest-bearing bank borrowings (Assumed and New Borrowing)
|
| | | | — | | | | | | — | | | | | | 2,539,330 | | | | | | 355,265 | | |
Total debt
|
| | | | 49,408 | | | | | | 6,913 | | | | | | 2,539,330 | | | | | | 355,265 | | |
Commitments: | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A ordinary shares subject to possible redemptions
|
| | | | 1,972,062 | | | | | | 275,902 | | | | | | — | | | | | | — | | |
Shareholders Equity: | | | | | | | | | | | | | | | | | | | | | | | | | |
NFC Class A ordinary shares
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
NFC Class B ordinary shares
|
| | | | 8 | | | | | | 1 | | | | | | — | | | | | | — | | |
Preferred shares
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ordinary shares
|
| | | | — | | | | | | — | | | | | | 92 | | | | | | 13 | | |
Additional paid-in capital
|
| | | | 54,576 | | | | | | 7,636 | | | | | | 8,616,229 | | | | | | 1,205,455 | | |
Retained Earnings/(Accumulated deficit)
|
| | | | (18,847) | | | | | | (2,637) | | | | | | (332,132) | | | | | | (46,467) | | |
Total shareholders’ equity
|
| | | | 35,737 | | | | | | 5,000 | | | | | | 8,284,189 | | | | | | 1,159,001 | | |
Noncontrolling interest
|
| | | | | | | | | | | | | | | | 16,617 | | | | | | 2,325 | | |
Total equity
|
| | | | 35,737 | | | | | | 5,000 | | | | | | 8,300,806 | | | | | | 1,161,326 | | |
Total capitalization
|
| | | | 2,057,207 | | | | | $ | 287,815 | | | | | | 10,840,136 | | | | | $ | 1,516,591 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As of September 30, 2019
|
| |||||||||
| | |
NFC
(IFRS)(1) |
| |
Healthy
Harmony (IFRS)(2) |
| |
Combined
|
| |
Purchase
Accounting Adjustments |
| | | | |
Pro Forma
Adjustments |
| | | | |
Pro Forma Combined
|
| ||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
RMB
|
| |
US$
|
| ||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Cash and cash equivalents
|
| | | | 8,862 | | | | | | 488,676 | | | | | | 497,538 | | | | | | (9,309,708) | | | | (A1) | | | | | 2,112,005 | | | | (B) | | | | | 1,695,759 | | | | | $ | 237,245 | | |
| | | | | | | | | | | | | | | | | | | | | | | 1,047,662 | | | | (A1) | | | | | (49,408) | | | | (C) | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 149,665 | | | | (A1) | | | | | (166,550) | | | | (C) | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (150,102) | | | | (D) | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,144,310 | | | | (E) | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,949,511 | | | | (F) | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (29,739) | | | | (C),(F) | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,358,063 | | | | (G) | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (773) | | | | (J) | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (214) | | | | (J) | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28,985 | | | | (J) | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (901,418) | | | | (K) | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15,932 | | | | (L) | | | | | | | | | | | | | |
Restricted cash
|
| | | | — | | | | | | 24,315 | | | | | | 24,315 | | | | | | | | | | | | | | | | | | | | | | | | 24,315 | | | | | | 3,402 | | |
Trade receivables
|
| | | | — | | | | | | 203,304 | | | | | | 203,304 | | | | | | | | | | | | | | | | | | | | | | | | 203,304 | | | | | | 28,443 | | |
Inventories
|
| | | | — | | | | | | 57,703 | | | | | | 57,703 | | | | | | | | | | | | | | | | | | | | | | | | 57,703 | | | | | | 8,073 | | |
Amounts due from related parties
|
| | | | — | | | | | | 29,084 | | | | | | 29,084 | | | | | | — | | | | | | | | | (28,985) | | | | (J) | | | | | 99 | | | | | | 14 | | |
Prepayments and other current assets
|
| | | | 430 | | | | | | 41,595 | | | | | | 42,025 | | | | | | — | | | | | | | | | | | | | | | | | | 42,025 | | | | | | 5,880 | | |
Total current assets
|
| | | | 9,292 | | | | | | 844,677 | | | | | | 853,969 | | | | | | (8,112,381) | | | | | | | | | 9,281,617 | | | | | | | | | 2,023,205 | | | | | | 283,057 | | |
Investments held in Trust
|
| | | | 2,112,005 | | | | | | — | | | | | | 2,112,005 | | | | | | | | | | | | | | | (2,112,005) | | | | (B) | | | | | — | | | | | | — | | |
Property, plant and equipment
|
| | | | — | | | | | | 1,863,001 | | | | | | 1,863,001 | | | | | | 157,022 | | | | (A3) | | | | | | | | | | | | | | 2,020,023 | | | | | | 282,612 | | |
Goodwill
|
| | | | — | | | | | | 1,121,138 | | | | | | 1,121,138 | | | | | | 4,818,206 | | | | (A1),(A2),(A3) | | | | | | | | | | | | | | 5,939,344 | | | | | | 830,945 | | |
Intangibile assets
|
| | | | — | | | | | | 1,089,634 | | | | | | 1,089,634 | | | | | | 1,533,392 | | | | (A3) | | | | | | | | | | | | | | 2,623,026 | | | | | | 366,975 | | |
Right-of-use assets
|
| | | | — | | | | | | 1,706,081 | | | | | | 1,706,081 | | | | | | | | | | | | | | | | | | | | | | | | 1,706,081 | | | | | | 238,690 | | |
Deferred tax assets
|
| | | | — | | | | | | 52,859 | | | | | | 52,859 | | | | | | | | | | | | | | | | | | | | | | | | 52,859 | | | | | | 7,395 | | |
Restricted cash
|
| | | | — | | | | | | 350 | | | | | | 350 | | | | | | | | | | | | | | | | | | | | | | | | 350 | | | | | | 49 | | |
Other non-current assets
|
| | | | — | | | | | | 79,543 | | | | | | 79,543 | | | | | | | | | | | | | | | | | | | | | | | | 79,543 | | | | | | 11,128 | | |
Total non-current assets
|
| | | | 2,112,005 | | | | | | 5,912,606 | | | | | | 8,024,611 | | | | | | 6,508,620 | | | | | | | | | (2,112,005) | | | | | | | | | 12,421,226 | | | | | | 1,737,794 | | |
TOTAL ASSETS
|
| | | | 2,121,297 | | | | | | 6,757,283 | | | | | | 8,878,580 | | | | | | (1,603,761) | | | | | | | | | 7,169,612 | | | | | | | | | 14,444,431 | | | | | | 2,020,851 | | |
LIABILITIES AND EQUITY
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Trade payables
|
| | | | 1,117 | | | | | | 87,241 | | | | | | 88,358 | | | | | | | | | | | | | | | | | | | | | | | | 88,358 | | | | | | 12,362 | | |
Contract liabilities
|
| | | | — | | | | | | 304,364 | | | | | | 304,364 | | | | | | | | | | | | | | | | | | | | | | | | 304,364 | | | | | | 42,582 | | |
Accrued expenses and other current
liabilities |
| | | | 62,759 | | | | | | 622,040 | | | | | | 684,799 | | | | | | | | | | | | | | | (3,366) | | | | (C) | | | | | 681,433 | | | | | | 95,336 | | |
Amounts due to related parties
|
| | | | 214 | | | | | | 2,668 | | | | | | 2,882 | | | | | | | | | | | | | | | (987) | | | | (J) | | | | | 1,895 | | | | | | 265 | | |
Tax payable
|
| | | | — | | | | | | 23,459 | | | | | | 23,459 | | | | | | | | | | | | | | | | | | | | | | | | 23,459 | | | | | | 3,282 | | |
Interest-bearing bank borrowings
|
| | | | — | | | | | | 14,840 | | | | | | 14,840 | | | | | | | | | | | | | | | 10,722 | | | | (E) | | | | | 405,742 | | | | | | 56,765 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 380,180 | | | | (E) | | | | | | | | | | | | | |
Lease liabilities
|
| | | | — | | | | | | 89,152 | | | | | | 89,152 | | | | | | | | | | | | | | | — | | | | | | | | | 89,152 | | | | | | 12,473 | | |
Total current liabilities
|
| | | | 64,090 | | | | | | 1,143,764 | | | | | | 1,207,854 | | | | | | — | | | | | | | | | 386,549 | | | | | | | | | 1,594,403 | | | | | | 223,065 | | |
Deferred underwriting commissions
|
| | | | 49,408 | | | | | | — | | | | | | 49,408 | | | | | | | | | | | | | | | (49,408) | | | | (C) | | | | | — | | | | | | — | | |
Ordinary shares subject to possible redemption
|
| | | | 1,972,062 | | | | | | — | | | | | | 1,972,062 | | | | | | | | | | | | | | | (1,972,062) | | | | (H) | | | | | — | | | | | | — | | |
Interest-bearing bank borrowings
|
| | | | — | | | | | | 380,180 | | | | | | 380,180 | | | | | | | | | | | | | | | 2,133,588 | | | | (E) | | | | | 2,133,588 | | | | | | 298,500 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (380,180) | | | | (E) | | | | | | | | | | | | | |
Contract liabilities
|
| | | | — | | | | | | 49,531 | | | | | | 49,531 | | | | | | | | | | | | | | | | | | | | | | | | 49,531 | | | | | | 6,930 | | |
Deferred tax liabilities
|
| | | | — | | | | | | 263,927 | | | | | | 263,927 | | | | | | 422,604 | | | | (A3) | | | | | | | | | | | | | | 686,531 | | | | | | 96,049 | | |
Lease liabilities
|
| | | | | | | | | | 1,670,451 | | | | | | 1,670,451 | | | | | | — | | | | | | | | | | | | | | | | | | 1,670,451 | | | | | | 233,705 | | |
Other non-current liabilities
|
| | | | — | | | | | | 9,121 | | | | | | 9,121 | | | | | | | | | | | | | | | | | | | | | | | | 9,121 | | | | | | 1,276 | | |
Total non-current liabilities
|
| | | | 2,021,470 | | | | | | 2,373,210 | | | | | | 4,394,680 | | | | | | 422,604 | | | | | | | | | (268,062) | | | | | | | | | 4,549,222 | | | | | | 636,460 | | |
Total liabilities
|
| | | | 2,085,560 | | | | | | 3,516,974 | | | | | | 5,602,534 | | | | | | 422,604 | | | | | | | | | 118,487 | | | | | | | | | 6,143,625 | | | | | | 859,525 | | |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As of September 30, 2019
|
| |||||||||
| | |
NFC
(IFRS)(1) |
| |
Healthy Harmony
(IFRS)(2) |
| |
Combined
|
| |
Purchase
Accounting Adjustments |
| | | | |
Pro Forma
Adjustments |
| | | | |
Pro Forma Combined
|
| ||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
RMB
|
| |
US$
|
| ||||||
Commitments | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Preferred shares, $0.0001 par value
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | — | | |
Class A ordinary shares, $0.0001 par value
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | — | | | | (I) | | | | | — | | | | | | — | | |
Class B ordinary shares, $0.0001 par value
|
| | | | 8 | | | | | | — | | | | | | 8 | | | | | | | | | | | | | | | (8) | | | | (I) | | | | | — | | | | | | — | | |
Ordinary Shares
|
| | | | — | | | | | | — | | | | | | — | | | | | | 10 | | | | (A1) | | | | | 20 | | | | (H) | | | | | 92 | | | | | | 13 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8 | | | | (I) | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (9) | | | | (K) | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49 | | | | (F) | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14 | | | | (G) | | | | | | | | | | | | | |
Partnership capital
|
| | | | — | | | | | | 150,586 | | | | | | 150,586 | | | | | | (150,586) | | | | (A2) | | | | | — | | | | | | | | | — | | | | | | — | | |
Additional paid in capital
|
| | | | 54,576 | | | | | | 3,506,373 | | | | | | 3,560,949 | | | | | | (3,514,855) | | | | (A2) | | | | | 15,932 | | | | (L) | | | | | 8,616,229 | | | | | | 1,205,455 | | |
| | | | | | | | | | | | | | | | | | | | | | | 1,047,652 | | | | (A1) | | | | | 1,972,042 | | | | (H) | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 149,665 | | | | (A1) | | | | | 4,919,722 | | | | (C),(F) | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 8,482 | | | | (A4) | | | | | (901,409) | | | | (K) | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,358,049 | | | | (G) | | | | | | | | | | | | | |
Foreign currency translation reserves
|
| | | | — | | | | | | 68,837 | | | | | | 68,837 | | | | | | (68,837) | | | | (A2) | | | | | — | | | | | | | | | — | | | | | | — | | |
Retained earnings / (accumulated deficit)
|
| | | | (18,847) | | | | | | (502,104) | | | | | | (520,951) | | | | | | 510,586 | | | | (A2) | | | | | (150,102) | | | | (D) | | | | | (332,132) | | | | | | (46,467) | | |
| | | | | | | | | | | | | | | | | | | | | | | (8,482) | | | | (A4) | | | | | (163,183) | | | | (C) | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | |
Total shareholders’ equity
|
| | | | 35,737 | | | | | | 3,223,692 | | | | | | 3,259,429 | | | | | | (2,026,365) | | | | | | | | | 7,051,125 | | | | | | | | | 8,284,189 | | | | | | 1,159,001 | | |
Non-controlling interests
|
| | | | — | | | | | | 16,617 | | | | | | 16,617 | | | | | | — | | | | | | | | | — | | | | | | | | | 16,617 | | | | | | 2,325 | | |
Total equity
|
| | | | 35,737 | | | | | | 3,240,309 | | | | | | 3,276,046 | | | | | | (2,026,365) | | | | | | | | | 7,051,125 | | | | | | | | | 8,300,806 | | | | | | 1,161,326 | | |
TOTAL LIABILITIES AND EQUITY
|
| | | | 2,121,297 | | | | | | 6,757,283 | | | | | | 8,878,580 | | | | | | (1,603,761) | | | | | | | | | 7,169,612 | | | | | | | | | 14,444,431 | | | | | | 2,020,851 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
For the Period Ended
September 30, 2019 |
| |||||||||
| | |
NFC
(IFRS)(1) |
| |
Healthy
Harmony (IFRS)(2) |
| |
Combined
|
| |
Purchase
Accounting Adjustments |
| | | | |
Pro Forma
Adjustments |
| | | | |
Pro Forma Combined
|
| ||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
RMB
|
| |
US$
|
| ||||||
Revenues
|
| | | | — | | | | | | 1,767,080 | | | | | | 1,767,080 | | | | | | — | | | | | | | | | — | | | | | | | | | 1,767,080 | | | | | $ | 247,224 | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Salaries, wages and benefits
|
| | | | | | | | | | 994,386 | | | | | | 994,386 | | | | | | — | | | | | | | | | — | | | | | | | | | 994,386 | | | | | | 139,120 | | |
Supplies and purchased medical services
|
| | | | | | | | | | 286,934 | | | | | | 286,934 | | | | | | — | | | | | | | | | — | | | | | | | | | 286,934 | | | | | | 40,144 | | |
Depreciation and amortization expense
|
| | | | | | | | | | 188,910 | | | | | | 188,910 | | | | | | 46,452 | | | | (AA) | | | | | — | | | | | | | | | 235,362 | | | | | | 32,928 | | |
Lease and rental expenses
|
| | | | | | | | | | 58,040 | | | | | | 58,040 | | | | | | | | | | | | | | | — | | | | | | | | | 58,040 | | | | | | 8,120 | | |
Impairment of trade receivables
|
| | | | | | | | | | 7,251 | | | | | | 7,251 | | | | | | — | | | | | | | | | — | | | | | | | | | 7,251 | | | | | | 1,014 | | |
Other operating expenses
|
| | | | 68,671 | | | | | | 254,231 | | | | | | 322,902 | | | | | | | | | | | | | | | (4,721) | | | | (BB) | | | | | 314,852 | | | | | | 44,049 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (2,686) | | | | (CC) | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (643) | | | | (FF) | | | | | | | | | | | | | |
Income/(loss) from operations
|
| | | | (68,671) | | | | | | (22,672) | | | | | | (91,343) | | | | | | (46,452) | | | | | | | | | 8,050 | | | | | | | | | (129,745) | | | | | | (18,151) | | |
Other income and expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Finance income
|
| | | | 35,876 | | | | | | 1,670 | | | | | | 37,546 | | | | |
|
—
|
| | | | | | | | (36,232) | | | | (DD) | | | | | 1,314 | | | | | | 184 | | |
Finance costs
|
| | |
|
—
|
| | | | | (49,243) | | | | | | (49,243) | | | | |
|
—
|
| | | | | | | | (99,710) | | | | (EE) | | | | | (148,953) | | | | | | (20,839) | | |
Foreign currency gain/(loss)
|
| | | | — | | | | | | (561) | | | | | | (561) | | | | | | — | | | | | | | | | — | | | | | | | | | (561) | | | | | | (78) | | |
Gain on liquidation of a foreign operation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | — | | |
Other (loss)/income, net
|
| | | | — | | | | | | 31,897 | | | | | | 31,897 | | | | | | — | | | | | | | | | — | | | | | | | | | 31,897 | | | | | | 4,463 | | |
Income (loss) before income taxes
|
| | | | (32,795) | | | | | | (38,909) | | | | | | (71,704) | | | | | | (46,452) | | | | | | | | | (127,892) | | | | | | | | | (246,048) | | | | | | (34,421) | | |
Income tax (expense)/benefit
|
| | | | — | | | | | | (86,084) | | | | | | (86,084) | | | | | | 11,613 | | | | (GG) | | | | | (1,763) | | | | (GG) | | | | | (76,234) | | | | | | (10,666) | | |
Net (loss) income
|
| | | | (32,795) | | | | | | (124,993) | | | | | | (157,788) | | | | | | (34,839) | | | | | | | | | (129,655) | | | | | | | | | (322,282) | | | | | $ | (45,087) | | |
Profit(loss) attributable to shareholders
|
| | | | (32,795) | | | | | | (100,333) | | | | | | (133,128) | | | | | | — | | | | | | | | | — | | | | | | | | | (297,622) | | | | | | (41,640) | | |
Non-controlling interests
|
| | | | — | | | | | | (24,660) | | | | | | (24,660) | | | | |
|
—
|
| | | | | | |
|
—
|
| | | | | | | | (24,660) | | | | | | (3,450) | | |
Two Class Method: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Weighted average shares outstanding of Class A ordinary shares
|
| | | | 28,750,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Basic and diluted net income per share,
Class A |
| | | | 1.22 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Weighted average shares outstanding of Class B ordinary shares
|
| | | | 11,712,500 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Basic and diluted net loss per share, Class B
|
| | | | (5.86) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Weighted average shares outstanding – basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
131,356,980
|
| | | |
|
131,356,980
|
| |
Net loss per share – basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (2.27) | | | | | $ | (0.32) | | |
| | |
For the Year Ended
December 31, 2018 |
| | | | | | | | | | | | | | | | | | | | | | | | | |
For the Year Ended
December 31, 2018 |
| ||||||||||||||||||
| | |
NFC
(IFRS)(1) |
| |
Healthy
Harmony (IFRS) (Historical) |
| |
Combined
|
| |
Purchase
Accounting Adjustments |
| | | | |
Pro Forma
Adjustments |
| | | | |
Pro Forma Combined
|
| ||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
RMB
|
| |
US$
|
| ||||||
Revenues
|
| | | | — | | | | | | 2,058,779 | | | | | | 2,058,779 | | | | | | — | | | | | | | | | — | | | | | | | | | 2,058,779 | | | | | | 299,437 | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Salaries, wages and benefits
|
| | | | | | | | | | 1,187,738 | | | | | | 1,187,738 | | | | | | — | | | | | | | | | — | | | | | | | | | 1,187,738 | | | | | | 172,749 | | |
Supplies and purchased medical services
|
| | | | | | | | | | 303,579 | | | | | | 303,579 | | | | | | — | | | | | | | | | — | | | | | | | | | 303,579 | | | | | | 44,154 | | |
Depreciation and amortization expense
|
| | | | | | | | | | 138,639 | | | | | | 138,639 | | | | | | 79,435 | | | | (AA) | | | | | — | | | | | | | | | 218,074 | | | | | | 31,718 | | |
Lease and rental expenses
|
| | | | | | | | | | 201,670 | | | | | | 201,670 | | | | | | — | | | | | | | | | | | | | | | | | | 201,670 | | | | | | 29,332 | | |
Impairment of trade receivables
|
| | | | | | | | | | 16,329 | | | | | | 16,329 | | | | | | — | | | | | | | | | — | | | | | | | | | 16,329 | | | | | | 2,375 | | |
Other operating expenses
|
| | | | 5,349 | | | | | | 287,128 | | | | | | 292,477 | | | | | | | | | | | | | | | (160) | | | | (BB) | | | | | 288,261 | | | | | | 41,926 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (3,637) | | | | (CC) | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (419) | | | | (FF) | | | | | | | | | | | | | |
Income/(loss) from operations
|
| | | | (5,349) | | | | | | (76,304) | | | | | | (81,653) | | | | | | (79,435) | | | | | | | | | 4,216 | | | | | | | | | (156,872) | | | | | | (22,817) | | |
Other income and expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Finance income
|
| | | | 20,358 | | | | | | 2,543 | | | | | | 22,901 | | | | | | — | | | | | | | | | (20,708) | | | | (DD) | | | | | 2,193 | | | | | | 319 | | |
Finance costs
|
| | | | — | | | | | | (19,420) | | | | | | (19,420) | | | | | | — | | | | | | | | | (127,884) | | | | (EE) | | | | | (147,304) | | | | | | (21,424) | | |
Foreign currency gain/(loss)
|
| | | | — | | | | | | (34,190) | | | | | | (34,190) | | | | | | — | | | | | | | | | — | | | | | | | | | (34,190) | | | | | | (4,973) | | |
Gain on liquidation of a foreign operation
|
| | | | — | | | | | | 26,429 | | | | | | 26,429 | | | | | | — | | | | | | | | | — | | | | | | | | | 26,429 | | | | | | 3,844 | | |
Other (loss)/income, net
|
| | | | — | | | | | | 6,645 | | | | | | 6,645 | | | | | | — | | | | | | | | | — | | | | | | | | | 6,645 | | | | | | 966 | | |
Income (loss) before income
taxes |
| | | | 15,009 | | | | | | (94,297) | | | | | | (79,288) | | | | | | (79,435) | | | | | | | | | (144,376) | | | | | | | | | (303,099) | | | | | | (44,085) | | |
Income tax (expense)/benefit
|
| | | | — | | | | | | (59,749) | | | | | | (59,749) | | | | | | 19,859 | | | | (GG) | | | | | (862) | | | | (GG) | | | | | (40,752) | | | | | | (5,927) | | |
Net (loss) income
|
| | | | 15,009 | | | | | | (154,046) | | | | | | (139,037) | | | | | | (59,576) | | | | | | | | | (145,238) | | | | | | | | | (343,851) | | | | | | (50,012) | | |
Profit(loss) attributable to shareholders
|
| | | | 15,009 | | | | | | (129,998) | | | | | | (114,989) | | | | | | — | | | | | | | | | — | | | | | | | | | (319,803) | | | | | | (46,514) | | |
Non-controlling interests
|
| | | | — | | | | | | (24,048) | | | | | | (24,048) | | | | | | — | | | | | | | | | — | | | | | | | | | (24,048) | | | | | | (3,498) | | |
Two Class Method: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Weighted average shares outstanding of Class A ordinary shares
|
| | | | 28,750,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Basic and diluted net income per share, Class A
|
| | | | 0.71 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Weighted average shares outstanding of Class B ordinary shares
|
| | | | 11,712,500 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Basic and diluted net loss per share, Class B
|
| | | | (0.46) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Weighted average shares outstanding – basic and
diluted |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
131,356,980
|
| | | |
|
131,356,980
|
| |
Net loss per share – basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (2.23) | | | | | $ | (0.35) | | |
| | |
3 months
ended December 31, 2018 |
| |
6 months
ended June 30, 2019 |
| |
9 months
ended June 30, 2019 |
| |||||||||
| | |
(Unaudited)
|
| |
(Unaudited)
|
| |
(Unaudited)
|
| |||||||||
Statement of Operations | | | | | | | | | | | | | | | | | | | |
Revenues
|
| | | | 561,547 | | | | | | 1,205,533 | | | | | | 1,767,080 | | |
Operating expenses | | | | | | | | | | | | | | | | | | | |
Salaries, wages and benefits
|
| | | | (306,490) | | | | | | (687,896) | | | | | | (994,386) | | |
Supplies and purchased medical services
|
| | | | (93,310) | | | | | | (193,624) | | | | | | (286,934) | | |
Depreciation and amortization expense
|
| | | | (20,057) | | | | | | (168,853) | | | | | | (188,910) | | |
Lease and rental expenses
|
| | | | (51,298) | | | | | | (6,742) | | | | | | (58,040) | | |
Impairment of trade receivables
|
| | | | (4,035) | | | | | | (3,216) | | | | | | (7,251) | | |
Other operating expenses
|
| | | | (98,110) | | | | | | (156,121) | | | | | | (254,231) | | |
Loss from operations
|
| | | | (11,753) | | | | | | (10,919) | | | | | | (22,672) | | |
Other income and expenses | | | | | | | | | | | | | | | | | | | |
Finance income
|
| | | | 479 | | | | | | 1,191 | | | | | | 1,670 | | |
Finance costs
|
| | | | 20,177 | | | | | | (69,420) | | | | | | (49,243) | | |
Foreign currency gain/(loss)
|
| | | | 1,265 | | | | | | (1,826) | | | | | | (561) | | |
Other income, net
|
| | | | 31,101 | | | | | | 796 | | | | | | 31,897 | | |
Income/(loss) before income taxes
|
| | | | 41,269 | | | | | | (80,178) | | | | | | (38,909) | | |
Income tax expense
|
| | | | (45,394) | | | | | | (40,690) | | | | | | (86,084) | | |
Loss for the period
|
| | | | (4,125) | | | | | | (120,868) | | | | | | (124,993) | | |
Attributable to | | | | | | | | | | | | | | | | | | | |
Owners of the Partnership
|
| | | | 5,536 | | | | | | (105,869) | | | | | | (100,333) | | |
Non-controlling interests
|
| | | | (9,661) | | | | | | (14,999) | | | | | | (24,660) | | |
Loss for the period
|
| | | | (4,125) | | | | | | (120,868) | | | | | | (124,993) | | |
Other comprehensive (loss)/income | | | | | | | | | | | | | | | | | | | |
Other comprehensive loss that may be reclassified to profit or loss in subsquent periods:
|
| | | | | | | | | | | | | | | | | | |
Exchange differences on translation of foreign operations
|
| | | | (27,769) | | | | | | 440 | | | | | | (27,329) | | |
Other comprehensive (loss)/income for the period
|
| | | | (27,769) | | | | | | 440 | | | | | | (27,329) | | |
| | | | | — | | | | | | — | | | | | | — | | |
Total Comprehensive (loss)/income for the period
|
| | | | (31,894) | | | | | | (120,428) | | | | | | (152,322) | | |
Attributable to | | | | | | | | | | | | | | | | | | | |
Owners of the Partnership
|
| | | | (22,233) | | | | | | (105,429) | | | | | | (127,662) | | |
Non-controlling interests
|
| | | | (9,661) | | | | | | (14,999) | | | | | | (24,660) | | |
| | | | | (31,894) | | | | | | (120,428) | | | | | | (152,322) | | |
| | |
Preliminary fair value
|
| |||||||||
| | |
RMB
|
| |
US$
|
| ||||||
Net Estimated Consideration
|
| | | | 9,309,708 | | | | | $ | 1,302,476 | | |
Preliminary fair value | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 488,676 | | | | | | 68,368 | | |
Restricted cash
|
| | | | 24,315 | | | | | | 3,402 | | |
Trade receivables
|
| | | | 203,304 | | | | | | 28,442 | | |
Inventories
|
| | | | 57,703 | | | | | | 8,073 | | |
Amounts due from related parties
|
| | | | 29,084 | | | | | | 4,069 | | |
Prepayments and other current assets
|
| | | | 41,595 | | | | | | 5,819 | | |
Property, plant and equipment
|
| | | | 2,020,023 | | | | | | 282,612 | | |
Intangibile assets
|
| | | | 2,623,026 | | | | | | 366,975 | | |
Right-of-use assets
|
| | | | 1,706,081 | | | | | | 238,690 | | |
Deferred tax assets
|
| | | | 52,859 | | | | | | 7,395 | | |
Restricted cash
|
| | | | 350 | | | | | | 49 | | |
Other non-current assets
|
| | | | 79,543 | | | | | | 11,128 | | |
Total identifiable assets acquired
|
| | | | 7,326,559 | | | | | | 1,025,022 | | |
Trade payables
|
| | | | 87,241 | | | | | | 12,205 | | |
Contract liabilities – current
|
| | | | 304,364 | | | | | | 42,582 | | |
Accrued expenses and other current liabilities
|
| | | | 622,040 | | | | | | 87,027 | | |
Amounts due to related parties
|
| | | | 2,668 | | | | | | 373 | | |
Tax payable
|
| | | | 23,459 | | | | | | 3,282 | | |
Lease liabilities – current
|
| | | | 89,152 | | | | | | 12,473 | | |
Interest-bearing bank borrowings – current
|
| | | | 14,840 | | | | | | 2,076 | | |
Interest-bearing bank borrowings – noncurrent
|
| | | | 380,180 | | | | | | 53,189 | | |
Contract liabilities – noncurrent
|
| | | | 49,531 | | | | | | 6,930 | | |
Deferred tax liabilities
|
| | | | 686,531 | | | | | | 96,049 | | |
Lease liabilities – noncurrent
|
| | | | 1,670,451 | | | | | | 233,705 | | |
Other non-current liabilities
|
| | | | 9,121 | | | | | | 1,276 | | |
Net identifiable liabilities acquired
|
| | | | 3,939,578 | | | | | | 551,167 | | |
Non-controlling interests
|
| | | | 16,617 | | | | | | 2,325 | | |
Goodwill | | | | | 5,939,344 | | | | | | 830,946 | | |
(in thousands)
|
| |
Preliminary
Fair Value |
| |
Preliminary
Fair Value |
| |
Remaining
Useful Lives |
| ||||||
Intangible assets
|
| |
RMB
|
| |
US$
|
| | | | ||||||
Brand Name/Trademark
|
| | | | 1,931,700 | | | | | $ | 270,255 | | | |
Infinite
|
|
Contracts with insurers
|
| | | | 657,400 | | | | | | 91,974 | | | |
15
|
|
Software license(a)
|
| | | | 33,926 | | | | | | 4,746 | | | |
5
|
|
Total Preliminary Fair Value
|
| | | | 2,623,026 | | | | | | 366,975 | | | | | |
Carrying Value as of 6/30/2019
|
| | | | 1,089,634 | | | | | | 152,445 | | | | | |
Adjustment amount
|
| | | | 1,533,392 | | | | | $ | 214,530 | | | | | |
| Property, plant and equipment | | | | | | | | | | | | | | | | |
|
Leasehold improvement
|
| | | | 1,255,400 | | | | | $ | 175,637 | | | |
15
|
|
|
Medical equipment
|
| | | | 426,396 | | | | | | 59,655 | | | |
9
|
|
|
Office equipment
|
| | | | 48,778 | | | | | | 6,824 | | | |
4
|
|
|
Furniture and fixtures
|
| | | | 16,433 | | | | | | 2,299 | | | |
6
|
|
|
Automobile
|
| | | | 3,084 | | | | | | 431 | | | |
5
|
|
|
Construction in Progress
|
| | | | 269,932 | | | | | | 37,765 | | | | | |
|
Total Preliminary Fair Value
|
| | | | 2,020,023 | | | | | | 282,611 | | | | | |
|
Carrying Value as of 6/30/2019
|
| | | | 1,863,001 | | | | | | 260,643 | | | | | |
|
Adjustment amount
|
| | | | 157,022 | | | | | | 21,968 | | | | | |
| Deferred tax liabilities | | | | | | | | | | | | | | | | |
|
Total Preliminary Fair Value
|
| | | | (422,604) | | | | | $ | (59,124) | | | | | |
| Carrying Value as of 6/30/2019 | | | | | | | | | |
|
—
|
| | | | |
|
Adjustment amount
|
| | | | (422,604) | | | | | $ | (59,124) | | | | | |
| | |
Amount
|
| |||||||||
(in thousands)
|
| |
RMB
|
| |
US$
|
| ||||||
Deferred underwriting fees
|
| | | | (49,408) | | | | | $ | (6,913) | | |
PIPE Fee
|
| | | | (29,739) | | | | | | (4,161) | | |
Other (Legal, advisory, admin, leakage, transaction bonus, etc.)
|
| | | | (163,183) | | | | | | (22,830) | | |
Accrued transaction costs
|
| | | | (3,367) | | | | | | (471) | | |
Total estimated transactions costs to be paid
|
| | | | (245,697) | | | | | $ | (34,375) | | |
Transaction costs already expensed and paid
|
| | | | (1,354) | | | | | | (189) | | |
Total estimated transaction costs
|
| | | | (247,051) | | | | | | (34,564) | | |
| | |
New Debt
|
| ||||||
(in thousands)
|
| |
RMB
|
| |
US$
|
| |||
Amount utilized
|
| |
2,144,310
|
| | | $ | 300,000 | | |
Stated rate (1)
|
| |
6.20%
|
| | | | | | |
Term
|
| |
7 Years
|
| | | | | | |
Effective rate
|
| |
6.35%
|
| | | | | | |
Interest payment terms
|
| |
Quarterly
|
| | | | | | |
Interest expense (9-months ended 9/30/2019)
|
| |
99,710
|
| | | $ | 13,950 | | |
Interest expense (12-months ended 12/31/2018)
|
| |
127,884
|
| | | $ | 18,600 | | |
| | |
as of September 30, 2019
|
| |||||||||
(in thousands)
|
| |
Increase by 0.125%
|
| |
Decrease by 0.125%
|
| ||||||
RMB | | | | | | | | | | | | | |
Interest expense
|
| | | | 101,719 | | | | | | 97,738 | | |
Change in interest expense
|
| | | | 2,009 | | | | | | (1,972) | | |
USD | | | | | | | | | | | | | |
Interest expense
|
| | | $ | 14,231 | | | | | $ | 13,674 | | |
Change in interest expense
|
| | | $ | 281 | | | | | $ | (276) | | |
| | |
as of December 31, 2018
|
| |||||||||
(in thousands)
|
| |
Increase by 0.125%
|
| |
Decrease by 0.125%
|
| ||||||
RMB | | | | | | | | | | | | | |
Interest expense
|
| | | | 130,463 | | | | | | 125,347 | | |
Change in interest expense
|
| | | | 2,579 | | | | | | (2,537) | | |
USD | | | | | | | | | | | | | |
Interest expense
|
| | | $ | 18,975 | | | | | $ | 18,231 | | |
Change in interest expense
|
| | | $ | 375 | | | | | $ | (369) | | |
| | |
Nine Months Ended September 30, 2019
|
| |
Year Ended December 31, 2018
|
| ||||||||||||||||||
| | |
Pro forma Combined
|
| |
Pro forma Combined
|
| ||||||||||||||||||
| | |
RMB
|
| |
USD
|
| |
RMB
|
| |
USD
|
| ||||||||||||
Pro forma net loss
|
| | | | (297,622) | | | | | $ | (41,640) | | | | | | (319,803) | | | | | $ | (46,514) | | |
Weighted average ordinary shares outstanding – Basic and diluted
|
| | | | 131,356,980 | | | | | | 131,356,980 | | | | | | 131,356,980 | | | | | | 131,356,980 | | |
Net loss per ordinary share – Basic and Diluted(1)
|
| | | | (2.27) | | | | | $ | (0.32) | | | | | | (2.23) | | | | | $ | (0.35) | | |
| | |
For the Six Months Ended June 30
|
| |||||||||||||||
(in thousands)
|
| |
2018
|
| |
2019
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||
Revenues
|
| | | | 990,096 | | | | | | 1,205,533 | | | | | $ | 175,606 | | |
Operating expenses | | | | | | | | | | | | | | | | | | | |
Salaries, wages and benefits
|
| | | | 566,572 | | | | | | 687,896 | | | | | | 100,203 | | |
Supplies and purchased medical services
|
| | | | 127,708 | | | | | | 193,624 | | | | | | 28,205 | | |
Depreciation and amortization expense
|
| | | | 60,506 | | | | | | 168,853 | | | | | | 24,596 | | |
Lease and rental expenses
|
| | | | 98,730 | | | | | | 6,742 | | | | | | 982 | | |
Bad debt expense
|
| | | | 8,756 | | | | | | 3,216 | | | | | | 468 | | |
Other operating expenses
|
| | | | 112,388 | | | | | | 156,121 | | | | | | 22,742 | | |
| | | | | 974,660 | | | | | | 1,216,452 | | | | | | 177,196 | | |
Operating income (loss)
|
| | | | 15,436 | | | | | | (10,919) | | | | | | (1,591) | | |
Finance income
|
| | | | (1,305) | | | | | | (1,191) | | | | | | (173) | | |
Finance costs
|
| | | | 5,492 | | | | | | 69,420 | | | | | | 10,112 | | |
Foreign currency loss (gain)
|
| | | | 13,743 | | | | | | 1,826 | | | | | | 266 | | |
Gain on disposal of an associate
|
| | | | — | | | | | | — | | | | | | — | | |
Gain on liquidation of a foreign operation
|
| | | | — | | | | | | — | | | | | | — | | |
Other expense (income), net
|
| | | | (1,769) | | | | | | (796) | | | | | | (116) | | |
Income (loss) before income taxes
|
| | | | (725) | | | | | | (80,178) | | | | | | (11,680) | | |
Income tax expense
|
| | | | (29,588) | | | | | | (40,690) | | | | | | (5,926) | | |
Loss for the year
|
| | | | (30,313) | | | | | | (120,868) | | | | | | (17,606) | | |
Attributable to | | | | | | | | | | | | | | | | | | | |
Owners of the parent
|
| | | | (22,797) | | | | | | (105,869) | | | | | | (15,421) | | |
Non-controlling interests
|
| | | | (7,516) | | | | | | (14,999) | | | | | | (2,185) | | |
Other comprehensive loss, net of tax | | | | | | | | | | | | | | | | | | | |
Other comprehensive loss that may be reclassified to profit or loss in subsequent periods:
|
| | | | | | | | | | | | | | | | | | |
Liquidation of a foreign operation
|
| | | | — | | | | | | — | | | | | | — | | |
Exchange differences on translation of foreign operations
|
| | | | 6,927 | | | | | | 440 | | | | | | 64 | | |
Other comprehensive loss for the year, net of tax
|
| | | | 6,927 | | | | | | 440 | | | | | | 64 | | |
Total comprehensive loss for the year
|
| | | | (23,386) | | | | | | (120,428) | | | | | | (17,542) | | |
Attributable to | | | | | | | | | | | | | | | | | | | |
Owners of the parent
|
| | | | (15,870) | | | | | | (105,429) | | | | | | (15,357) | | |
Non-controlling interests
|
| | | | (7,516) | | | | | | (14,999) | | | | | | (2,185) | | |
| | |
Years Ended December 31,
|
| |||||||||||||||||||||
(in thousands)
|
| |
2016
|
| |
2017
|
| |
2018
|
| |||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||
Revenues
|
| | | | 1,675,360 | | | | | | 1,827,880 | | | | | | 2,058,779 | | | | | $ | 299,437 | | |
Operating expenses
|
| | | | | | | | | | | | | | | | | | | | | | — | | |
Salaries, wages and benefits
|
| | | | 939,002 | | | | | | 1,040,405 | | | | | | 1,187,738 | | | | | | 172,749 | | |
Supplies and purchased medical services
|
| | | | 212,638 | | | | | | 236,557 | | | | | | 303,579 | | | | | | 44,154 | | |
Depreciation and amortization expense
|
| | | | 111,830 | | | | | | 115,908 | | | | | | 138,639 | | | | | | 20,164 | | |
Lease and rental expenses
|
| | | | 87,964 | | | | | | 151,222 | | | | | | 201,670 | | | | | | 29,332 | | |
Impairment of trade receivables
|
| | | | 28,031 | | | | | | 16,571 | | | | | | 16,329 | | | | | | 2,375 | | |
Other operating expenses
|
| | | | 204,105 | | | | | | 223,575 | | | | | | 287,128 | | | | | | 41,761 | | |
| | | | | 1,583,570 | | | | | | 1,784,238 | | | | | | 2,135,083 | | | | | | 310,535 | | |
Operating income/(loss)
|
| | | | 91,790 | | | | | | 43,642 | | | | | | (76,304) | | | | | | (11,098) | | |
Finance income
|
| | | | (1,165) | | | | | | (1,862) | | | | | | (2,543) | | | | | | (370) | | |
Finance costs
|
| | | | 10,124 | | | | | | 13,408 | | | | | | 19,420 | | | | | | 2,825 | | |
Foreign currency loss/(gain)
|
| | | | 20,193 | | | | | | (12,856) | | | | | | 34,190 | | | | | | 4,973 | | |
Gain on disposal of an associate
|
| | | | | | | | | | (29,618) | | | | | | — | | | | | | — | | |
Gain on liquidation of a foreign operation
|
| | | | — | | | | | | — | | | | | | (26,429) | | | | | | (3,844) | | |
Other expense/(income), net
|
| | | | 2,769 | | | | | | 6,214 | | | | | | (6,645) | | | | | | (966) | | |
Income/(loss) before income taxes
|
| | | | 59,869 | | | | | | 68,356 | | | | | | (94,297) | | | | | | (13,716) | | |
Income tax expense
|
| | | | (62,096) | | | | | | (66,765) | | | | | | (59,749) | | | | | | (8,690) | | |
Profit/(loss) for the year
|
| | | | (2,227) | | | | | | 1,591 | | | | | | (154,046) | | | | | | (22,406) | | |
Attributable to | | | | | | | | | | | | | | | | | | | | | | | | | |
Owners of the parent
|
| | | | (2,227) | | | | | | 13,159 | | | | | | (129,998) | | | | | | (18,907) | | |
Non-controlling interests
|
| | | | — | | | | | | (11,568) | | | | | | (24,048) | | | | | | (3,499) | | |
Other comprehensive income/(loss), net of tax | | | | | | | | | | | | | | | | | | | | | | | | | |
Other comprehensive loss that may be reclassified to profit
or loss in subsequent periods: |
| | | | | | | | | | | | | | | | | | | | | | | | |
Liquidation of a foreign operation
|
| | | | — | | | | | | — | | | | | | (26,429) | | | | | | (3,844) | | |
Exchange differences on translation of foreign
operations |
| | | | 41,532 | | | | | | (4,008) | | | | | | 24,270 | | | | | | 3,530 | | |
Other comprehensive income/(loss) for the year, net of
tax |
| | | | 41,532 | | | | | | (4,008) | | | | | | (2,159) | | | | | | (314) | | |
Total comprehensive income/(loss) for the year
|
| | | | 39,305 | | | | | | (2,417) | | | | | | (156,205) | | | | | | (22,720) | | |
Attributable to | | | | | | | | | | | | | | | | | | | | | | | | | |
Owners of the parent
|
| | | | 39,305 | | | | | | 9,151 | | | | | | (132,157) | | | | | | (19,222) | | |
Non-controlling interests
|
| | | | — | | | | | | (11,568) | | | | | | (24,048) | | | | | | (3,498) | | |
| | |
For the Six Months Ended June 30
|
| |||||||||||||||
| | |
2018
|
| |
2019
|
| ||||||||||||
(in thousands)
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||
Net income (loss)
|
| | | | (30,313) | | | | | | (120,868) | | | | | | (17,606) | | |
Less: Finance income
|
| | | | (1,305) | | | | | | (1,191) | | | | | | (173) | | |
Add: Finance expense
|
| | | | 5,492 | | | | | | 69,420 | | | | | | 10,112 | | |
Add: Other losses (gains)
|
| | | | 13,743 | | | | | | 1,826 | | | | | | 266 | | |
Add: Other expense (income), net
|
| | | | (1,769) | | | | | | (796) | | | | | | (116) | | |
Add: Income tax expense
|
| | | | 29,588 | | | | | | 40,690 | | | | | | 5,927 | | |
Operating income (loss)
|
| | | | 15,436 | | | | | | (10,919) | | | | | | (1,590) | | |
Add: Share-based compensation
|
| | | | 8,871 | | | | | | 20,872 | | | | | | 3,040 | | |
Add: Depreciation and amortization
|
| | | | 60,506 | | | | | | 168,853 | | | | | | 24,596 | | |
Add: Monitoring fee payable to Fosun and TPG
|
| | | | 1,653 | | | | | | 1,739 | | | | | | 253 | | |
Add: Lease expense adjustment as a result of adoption of IFRS 16
|
| | | | — | | | | | | (101,415) | | | | | | (14,773) | | |
Add: Transaction costs
|
| | | | — | | | | | | 4,534 | | | | | | 661 | | |
Adjusted EBITDA
|
| | |
|
86,466
|
| | | |
|
83,664
|
| | | |
|
12,187
|
| |
|
| | |
Years Ended December 31,
|
| |||||||||||||||||||||
| | |
2016
|
| |
2017
|
| |
2018
|
| |||||||||||||||
(in thousands)
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||
Net income/(loss)
|
| | | | (2,227) | | | | | | 1,591 | | | | | | (154,046) | | | | | | (22,405) | | |
Less: Finance income
|
| | | | (1,165) | | | | | | (1,862) | | | | | | (2,543) | | | | | | (370) | | |
Add: Finance expense
|
| | | | 10,124 | | | | | | 13,408 | | | | | | 19,420 | | | | | | 2,825 | | |
Add: Other losses/(gains)
|
| | | | 20,193 | | | | | | (42,474) | | | | | | 7,761 | | | | | | 1,129 | | |
Add: Other expense/(income), net
|
| | | | 2,769 | | | | | | 6,214 | | | | | | (6,645) | | | | | | (966) | | |
Add: Income tax expense
|
| | | | 62,096 | | | | | | 66,765 | | | | | | 59,749 | | | | | | 8,690 | | |
Operating income/(loss)
|
| | | | 91,790 | | | | | | 43,642 | | | | | | (76,304) | | | | | | (11,097) | | |
Add: Share-based compensation
|
| | | | 33,286 | | | | | | 22,850 | | | | | | 18,418 | | | | | | 2,679 | | |
Add: Depreciation and amortization
|
| | | | 111,830 | | | | | | 115,908 | | | | | | 138,639 | | | | | | 20,164 | | |
Add: Monitoring fee payable to Fosun and TPG
|
| | | | 3,733 | | | | | | 3,715 | | | | | | 3,637 | | | | | | 529 | | |
Adjusted EBITDA
|
| | |
|
240,639
|
| | | |
|
186,115
|
| | | |
|
84,390
|
| | | |
|
12,275
|
| |
| | |
For the Six Months Ended June 30
|
| | | | | | | |||||||||||||||||||||
| | |
2018
|
| |
2019
|
| | | | | | | ||||||||||||||||||
(in thousands, except percentages)
|
| |
RMB
|
| |
% of
Revenue |
| |
RMB
|
| |
% of
Revenue |
| |
% of
Change |
| |||||||||||||||
Healthcare services
|
| | | | 984,776 | | | | | | 99.5% | | | | | | 1,200,280 | | | | | | 99.6% | | | | | | 21.9% | | |
Others
|
| | | | 5,320 | | | | | | 0.5% | | | | | | 5,253 | | | | | | 0.4% | | | | | | –1.3% | | |
Total revenue
|
| | | | 990,096 | | | | | | 100.0% | | | | | | 1,205,533 | | | | | | 100.0% | | | | | | 21.8% | | |
| | |
For the Six Months
Ended June 30 |
| |||||||||
(in thousands, except percentages)
|
| |
2018
|
| |
2019
|
| ||||||
Inpatient/Outpatient revenue percentages | | | | | | | | | | | | | |
Inpatient services as percent of healthcare services revenue
|
| | | | 36.9% | | | | | | 37.3% | | |
Outpatient services as percent of healthcare services revenue
|
| | | | 63.1% | | | | | | 62.7% | | |
| | |
For the Six Months
Ended June 30 |
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
OB/GYN
|
| | | | 22.9% | | | | | | 22.1% | | |
Pediatrics
|
| | | | 15.6% | | | | | | 14.7% | | |
Surgery
|
| | | | 8.3% | | | | | | 7.7% | | |
Orthopedics
|
| | | | 7.6% | | | | | | 7.3% | | |
Family Medicine
|
| | | | 8.9% | | | | | | 10.2% | | |
Internal Medicine
|
| | | | 7.1% | | | | | | 7.2% | | |
Emergency Room
|
| | | | 8.0% | | | | | | 8.3% | | |
Dental
|
| | | | 4.4% | | | | | | 4.5% | | |
Postpartum Rehabilitation
|
| | | | 2.8% | | | | | | 4.6% | | |
All other services
|
| | | | 14.4% | | | | | | 13.4% | | |
| | | | | 100.0% | | | | | | 100.0% | | |
| | |
For the Six Months
Ended June 30 |
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Outpatient | | | | | | | | | | | | | |
Outpatient visits
|
| | | | 278,410 | | | | | | 315,561 | | |
Revenue per Outpatient visit (RMB)
|
| | | | 2,233 | | | | | | 2,387 | | |
Inpatient | | | | | | | | | | | | | |
Inpatient admissions
|
| | | | 4,271 | | | | | | 5,289 | | |
Revenue per Inpatient admission (RMB)
|
| | | | 84,982 | | | | | | 84,540 | | |
| | |
Years Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
2016
|
| |
2017
|
| |
2018
|
| |
2017
vs. 2016 |
| |
2018
vs. 2017 |
| |||||||||||||||||||||||||||||||||
(in thousands,
except percentages) |
| |
RMB
|
| |
% of
Revenue |
| |
RMB
|
| |
% of
Revenue |
| |
RMB
|
| |
% of
Revenue |
| |
% of
Change |
| |
% of
Change |
| ||||||||||||||||||||||||
Healthcare Services
|
| | | | 1,668,573 | | | | | | 99.6% | | | | | | 1,822,065 | | | | | | 99.7% | | | | | | 2,045,013 | | | | | | 99.3% | | | | | | 9.2% | | | | | | 12.2% | | |
Others
|
| | | | 6,787 | | | | | | 0.4% | | | | | | 5,815 | | | | | | 0.3% | | | | | | 13,766 | | | | | | 0.7% | | | | | | –14.3% | | | | | | 136.7% | | |
Total revenue
|
| | | | 1,675,360 | | | | | | 100.0% | | | | | | 1,827,880 | | | | | | 100.0% | | | | | | 2,058,779 | | | | | | 100.0% | | | | | | 9.1% | | | | | | 12.6% | | |
| | |
Years Ended December 31,
|
| |||||||||||||||
| | |
2016
|
| |
2017
|
| |
2018
|
| |||||||||
Inpatient/Outpatient revenue percentages | | | | | | | | | | | | | | | | | | | |
Inpatient services as percent of healthcare services revenue
|
| | | | 40.5% | | | | | | 39.8% | | | | | | 37.1% | | |
Outpatient services as percent of healthcare services revenue
|
| | | | 59.5% | | | | | | 60.2% | | | | | | 62.9% | | |
| | |
Years Ended December 31,
|
| |||||||||||||||
| | |
2016
|
| |
2017
|
| |
2018
|
| |||||||||
OB/GYN
|
| | | | 25.8% | | | | | | 23.4% | | | | | | 22.9% | | |
Pediatrics
|
| | | | 15.7% | | | | | | 16.6% | | | | | | 15.8% | | |
Surgery
|
| | | | 8.5% | | | | | | 8.8% | | | | | | 8.2% | | |
Orthopedics
|
| | | | 8.2% | | | | | | 8.2% | | | | | | 7.1% | | |
Family Medicine
|
| | | | 7.3% | | | | | | 7.6% | | | | | | 9.2% | | |
Internal Medicine
|
| | | | 6.8% | | | | | | 7.9% | | | | | | 8.1% | | |
Emergency Room
|
| | | | 8.9% | | | | | | 6.8% | | | | | | 6.8% | | |
Dental
|
| | | | 4.3% | | | | | | 4.5% | | | | | | 4.5% | | |
Post-partum Rehabilitation
|
| | | | 0.4% | | | | | | 2.1% | | | | | | 3.5% | | |
All other services
|
| | | | 14.1% | | | | | | 14.1% | | | | | | 13.9% | | |
| | | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | |
|
| | |
Years Ended December 31,
|
| |||||||||||||||
| | |
2016
|
| |
2017
|
| |
2018
|
| |||||||||
Inpatient | | | | | | | | | | | | | | | | | | | |
Inpatient admissions
|
| | | | 7,997 | | | | | | 8,321 | | | | | | 8,849 | | |
Revenue per Inpatient admission (RMB)
|
| | | | 84,485 | | | | | | 87,078 | | | | | | 85,813 | | |
Outpatient | | | | | | | | | | | | | | | | | | | |
Outpatient visits
|
| | | | 471,552 | | | | | | 508,675 | | | | | | 570,957 | | |
Revenue per Outpatient visit (RMB)
|
| | | | 2,106 | | | | | | 2,158 | | | | | | 2,252 | | |
| | |
For the Six Months Ended June 30
|
| |||||||||||||||||||||||||||
| | |
2018
|
| |
2019
|
| | |||||||||||||||||||||||
(in thousands, except percentage)
|
| |
RMB
|
| |
% of
Revenue |
| |
RMB
|
| |
% of
Revenue |
| |
% of
Change |
| |||||||||||||||
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries, wages and benefits
|
| | | | 566,572 | | | | | | 57.2% | | | | | | 687,896 | | | | | | 57.1% | | | | | | 21.4% | | |
Supplies and purchased medical services
|
| | | | 127,708 | | | | | | 12.9% | | | | | | 193,624 | | | | | | 16.1% | | | | | | 51.6% | | |
Depreciation and amortization
|
| | | | 60,506 | | | | | | 6.1% | | | | | | 168,853 | | | | | | 14.0% | | | | | | 179.1% | | |
Lease and rental expenses
|
| | | | 98,730 | | | | | | 10.0% | | | | | | 6,742 | | | | | | 0.6% | | | | | | –93.2% | | |
Expected credit losses of accounts receivable
|
| | | | 8,756 | | | | | | 0.9% | | | | | | 3,216 | | | | | | 0.3% | | | | | | –63.3% | | |
Other operating expenses
|
| | | | 112,388 | | | | | | 11.4% | | | | | | 156,121 | | | | | | 13.0% | | | | | | 38.9% | | |
| | | | | 974,660 | | | | | | 98.5% | | | | | | 1,216,452 | | | | | | 101.1% | | | | | | 24.8% | | |
|
| | |
Years Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
2016
|
| |
2017
|
| |
2018
|
| |
2017
vs. 2016 |
| |
2018
vs. 2017 |
| |||||||||||||||||||||||||||||||||
(in thousands, except percentage)
|
| |
RMB
|
| |
% of
Revenue |
| |
RMB
|
| |
% of
Revenue |
| |
RMB
|
| |
% of
Revenue |
| |
% of
Change |
| |
% of
Change |
| ||||||||||||||||||||||||
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries, wages and benefits
|
| | | | 939,002 | | | | | | 56.0% | | | | | | 1,040,405 | | | | | | 56.9% | | | | | | 1,187,738 | | | | | | 57.7% | | | | | | 10.8% | | | | | | 14.2% | | |
Supplies and purchased medical services
|
| | | | 212,638 | | | | | | 12.7% | | | | | | 236,557 | | | | | | 12.9% | | | | | | 303,579 | | | | | | 14.7% | | | | | | 11.2% | | | | | | 28.3% | | |
Depreciation and
amortization |
| | | | 111,830 | | | | | | 6.7% | | | | | | 115,908 | | | | | | 6.3% | | | | | | 138,639 | | | | | | 6.7% | | | | | | 3.6% | | | | | | 19.6% | | |
Lease and rental expenses
|
| | | | 87,964 | | | | | | 5.3% | | | | | | 151,222 | | | | | | 8.3% | | | | | | 201,670 | | | | | | 9.8% | | | | | | 71.9% | | | | | | 33.4% | | |
Impairment of trade receivables
|
| | | | 28,031 | | | | | | 1.7% | | | | | | 16,571 | | | | | | 0.9% | | | | | | 16,329 | | | | | | 0.8% | | | | | | (40.9)% | | | | | | (1.5)% | | |
Other operating expenses
|
| | | | 204,105 | | | | | | 12.2% | | | | | | 223,575 | | | | | | 12.2% | | | | | | 287,128 | | | | | | 13.9% | | | | | | 9.5% | | | | | | 28.4% | | |
| | | | | 1,583,570 | | | | | | 94.5% | | | | | | 1,784,238 | | | | | | 97.6% | | | | | | 2,135,083 | | | | | | 103.7% | | | | | | 12.7% | | | | | | 19.7% | | |
| | |
For the Six Months Ended June 30
|
| |||||||||||||||
| | |
2018
|
| |
2019
|
| ||||||||||||
(in thousands)
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||
Cash generated from (used for): | | | | | | | | | | | | | | | | | | | |
Operating activities
|
| | | | 67,243 | | | | | | 178,085 | | | | | | 25,941 | | |
Investing activities
|
| | | | (313,914) | | | | | | (179,916) | | | | | | (26,208) | | |
Financing activities
|
| | | | 113,196 | | | | | | (102,609) | | | | | | (14,947) | | |
Net increase/(decrease) in cash and cash equivalents
|
| | | | (133,475) | | | | | | (104,440) | | | | | | (15,214) | | |
|
| | |
Years Ended December 31,
|
| |||||||||||||||||||||
| | |
2016
|
| |
2017
|
| |
2018
|
| |||||||||||||||
(in thousands)
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||
Cash generated from (used for): | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating activities
|
| | | | 211,106 | | | | | | 191,220 | | | | | | 130,980 | | | | | | 19,050 | | |
Investing activities
|
| | | | (112,343) | | | | | | (129,850) | | | | | | (534,948) | | | | | | (77,805) | | |
Financing activities
|
| | | | (27,961) | | | | | | 233,681 | | | | | | 103,635 | | | | | | 15,073 | | |
Net increase/(decrease) in cash and cash equivalents
|
| | | | 70,802 | | | | | | 295,051 | | | | | | (300,333) | | | | | | (43,682) | | |
| | |
Payment due by period
|
| |||||||||||||||||||||
Contractual Obligations
(in thousands of RMB) |
| |
Total
|
| |
Within
one year |
| |
In the second
to fifth year |
| |
Over
five years |
| ||||||||||||
Year ended June 30, 2019 | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-bearing borrowings
|
| | | | 395,020 | | | | | | 14,840 | | | | | | 179,668 | | | | | | 200,512 | | |
| | | | | 395,020 | | | | | | 14,840 | | | | | | 179,668 | | | | | | 200,512 | | |
| | |
At 30 June 2019
|
| |||||||||
Contractual Commitments
(in thousands of RMB) |
| |
RMB
|
| |
US$
|
| ||||||
Property, plant and equipment
|
| | | | 508,109 | | | | | | 74,014 | | |
Names
|
| |
Age
|
| |
Position
|
|
Roberta Lipson | | | 64 | | | Chief Executive Officer and Director | |
Walter Xue | | | 51 | | | Chief Financial Officer | |
Jeffrey Staples | | | 57 | | | Chief Operations Officer | |
DJ Hamblin-Brown | | | 57 | | | Vice President of Medical Affairs | |
Antony Leung | | | 67 | | | Director and Chairman of the Board | |
Carl Wu | | | 36 | | | Director and Chairman of the Executive Committee | |
Edward Leong Che-hung | | | 80 | | | Director | |
Frederick Ma Si-hang | | | 67 | | | Director | |
Qiyu Chen | | | 47 | | | Director and Co-Chairman of the Board | |
Shan Fu | | | 51 | | | Director | |
David Zeng | | | 31 | | | Director | |
Audit Committee
|
| |
Compensation Committee
|
| |
Nominating and Corporate
Governance Committee |
| |
Executive Committee
|
|
Edward Leong
Che-hung Frederick Ma Si-hang* |
| |
Antony Leung
Carl Wu
Shan Fu
|
| |
Antony Leung
Carl Wu
|
| |
Roberta Lipson
Carl Wu*
Antony Leung
|
|
|
Short Term employee benefits including salary and bonuses
|
| | | | 16,526 | | |
|
Post-employment benefits
|
| | | | 140 | | |
|
Share-based compensation expense
|
| | | | 13,062 | | |
|
Total compensation to key personnel
|
| | | | 29,728 | | |
| | |
Ordinary Shares
Beneficially Owned(1) |
| |
Warrants
Beneficially Owned |
| |
Ordinary
Shares Registered Hereby |
| |
Warrants
Registered Hereby |
| |
Ordinary Shares
Beneficially Owned After Sale of All Ordinary Shares Offered Hereby(1) |
| |
Warrants
Beneficially Owned After Sale of All Warrants Offered Hereby |
| ||||||||||||||||||||||||||||||
Name of Beneficial Owner
|
| |
Shares
|
| |
Percentage
|
| |
Shares
|
| |
Percentage
|
| ||||||||||||||||||||||||||||||||||||
Executive Officers and Directors: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Roberta Lipson
|
| | | | 3,590,799 | | | | | | 2.7% | | | | | | — | | | | | | 3,227,251 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Walter Xue
|
| | | | 62,088 | | | | | | * | | | | | | — | | | | | | 62,088 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jeffrey Staples
|
| | | | 108,911 | | | | | | * | | | | | | — | | | | | | 108,911 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
DJ Hamblin-Brown
|
| | | | 20,936 | | | | | | * | | | | | | — | | | | | | 20,936 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Antony Leung(4)
|
| | | | 20,117,500 | | | | | | 14.4% | | | | | | 8,400,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Carl Wu(5)
|
| | | | 18,705,000 | | | | | | 13.4% | | | | | | 8,075,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
David Zeng(6)
|
| | | | 206,250 | | | | | | * | | | | | | 37,500 | | | | | | 206,250 | | | | | | 37,500 | | | | | | — | | | | | | — | | | | | | — | | |
Edward Leong Che-hung
|
| | | | 10,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,000 | | | | | | * | | | | | | — | | |
Frederick Ma Si-hang
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Shan Fu
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Qiyu Chen
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
All Executive Officers and Directors as a Group (11 Individuals)
|
| | | | 25,528,984 | | | | | | 18.2% | | | | | | 8,762,500 | | | | | | 4,047,936 | | | | | | 37,500 | | | | | | 10,000 | | | | | | * | | | | | | — | | |
Greater than 5% Shareholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
New Frontier Public Holding Ltd.(2)
|
| | | | 17,292,500 | | | | | | 12.4% | | | | | | 7,750,000 | | | | | | 17,292,500 | | | | | | 7,750,000 | | | | | | — | | | | | | — | | | | | | — | | |
Fosun Industrial Co., Limited(7)
|
| | | | 9,400,000 | | | | | | 7.2% | | | | | | — | | | | | | 9,400,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Certain funds and accounts advised by Nan Fung Group Holdings Limited(8)
|
| | | | 9,650,000 | | | | | | 7.3% | | | | | | 1,300,000 | | | | | | 8,450,000 | | | | | | 700,000 | | | | | | 1,200,000 | | | | | | * | | | | | | 600,000 | | |
Vivo Capital Fund IX (Cayman), L.P.(9)
|
| | | | 14,300,000 | | | | | | 10.9% | | | | | | — | | | | | | 14,300,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Certain funds and accounts advised by Capital Research and Management Company(10)
|
| | | | 13,321,186 | | | | | | 10.1% | | | | | | — | | | | | | 13,321,186 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Other Selling Securityholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Aspex Master Fund(11)
|
| | | | 2,893,750 | | | | | | 2.2% | | | | | | 162,500 | | | | | | 2,893,750 | | | | | | 162,500 | | | | | | — | | | | | | — | | | | | | — | | |
BosValen Master Fund(12)
|
| | | | 450,000 | | | | | | — | | | | | | 50,000 | | | | | | 350,000 | | | | | | — | | | | | | 100,000 | | | | | | * | | | | | | 50,000 | | |
Unicorn Dynasty Ventures Limited(13)
|
| | | | 375,000 | | | | | | * | | | | | | — | | | | | | 375,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Cheung and Sons Holdings Limited(14)
|
| | | | 300,000 | | | | | | * | | | | | | — | | | | | | 300,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
China Shandong Hi-Speed Capital Limited(15)
|
| | | | 1,375,000 | | | | | | 1.0% | | | | | | 250,000 | | | | | | 1,375,000 | | | | | | 250,000 | | | | | | — | | | | | | — | | | | | | — | | |
Cyberatlas Fund L.P.(16)
|
| | | | 150,000 | | | | | | * | | | | | | — | | | | | | 150,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Certain funds and accounts advised by Key Square Capital Management LLC(17)
|
| | | | 1,500,000 | | | | | | 1.1% | | | | | | — | | | | | | 1,500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Carnival Investments Limited(18)
|
| | | | 2,825,000 | | | | | | 2.1% | | | | | | 600,000 | | | | | | 2,225,000 | | | | | | 350,000 | | | | | | 600,000 | | | | | | * | | | | | | 300,000 | | |
Max Rising International Limited(19)
|
| | | | 1,412,500 | | | | | | 1.1% | | | | | | 325,000 | | | | | | 1,112,500 | | | | | | 175,000 | | | | | | 300,000 | | | | | | * | | | | | | 150,000 | | |
Sparkle Century Holdings Development Limited (BVI)(20)
|
| | | | 1,437,500 | | | | | | 1.1% | | | | | | 375,000 | | | | | | 937,500 | | | | | | 125,000 | | | | | | 500,000 | | | | | | * | | | | | | 250,000 | | |
Certain Funds and Accounts Managed by Exome Management LLC(21)
|
| | | | 400,000 | | | | | | * | | | | | | — | | | | | | 400,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Yunqi China Special Investment A(22)
|
| | | | 1,800,000 | | | | | | 1.4% | | | | | | — | | | | | | 1,800,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Juno Capital Partners Fund V, L.P.(23)
|
| | | | 1,375,000 | | | | | | 1.0% | | | | | | 250,000 | | | | | | 1,375,000 | | | | | | 250,000 | | | | | | — | | | | | | — | | | | | | — | | |
Certain Funds and Accounts Managed by Maso Capital Partners Limited(24)
|
| | | | 700,000 | | | | | | * | | | | | | — | | | | | | 700,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Certain funds and accounts advised by Morgan Stanley
Investment Management, Inc. and Morgan Stanley Asia Limited(25) |
| | | | 4,000,010 | | | | | | 3.0% | | | | | | — | | | | | | 4,000,010 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Extra-Fund Investment Limited(26)
|
| | | | 343,750 | | | | | | * | | | | | | 62,500 | | | | | | 343,750 | | | | | | 62,500 | | | | | | — | | | | | | — | | | | | | — | | |
JAS Investment Group Limited(27)
|
| | | | 1,000,000 | | | | | | * | | | | | | — | | | | | | 1,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Nice Class Holdings Limited(28)
|
| | | | 887,500 | | | | | | * | | | | | | 125,000 | | | | | | 887,500 | | | | | | 125,000 | | | | | | — | | | | | | — | | | | | | — | | |
Certain Funds and Accounts Managed by Ovata Capital Management Limited(29)
|
| | | | 800,000 | | | | | | * | | | | | | — | | | | | | 800,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ozone Hope Limited(30)
|
| | | | 912,500 | | | | | | * | | | | | | 75,000 | | | | | | 912,500 | | | | | | 75,000 | | | | | | — | | | | | | — | | | | | | — | | |
The Segantii Asia-Pacific Equity Multi-Strategy Fund(31)
|
| | | | 3,000,000 | | | | | | 2.3% | | | | | | — | | | | | | 3,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Ordinary Shares
Beneficially Owned(1) |
| |
Warrants
Beneficially Owned |
| |
Ordinary
Shares Registered Hereby |
| |
Warrants
Registered Hereby |
| |
Ordinary Shares
Beneficially Owned After Sale of All Ordinary Shares Offered Hereby(1) |
| |
Warrants
Beneficially Owned After Sale of All Warrants Offered Hereby |
| ||||||||||||||||||||||||||||||
Name of Beneficial Owner
|
| |
Shares
|
| |
Percentage
|
| |
Shares
|
| |
Percentage
|
| ||||||||||||||||||||||||||||||||||||
Big Hurray Limited(32)
|
| | | | 712,500 | | | | | | * | | | | | | 75,000 | | | | | | 712,500 | | | | | | 75,000 | | | | | | — | | | | | | — | | | | | | — | | |
Certain Funds and Accounts Managed by York Capital
Management Asia (HK)(33) |
| | | | 3,000,000 | | | | | | 2.3% | | | | | | — | | | | | | 3,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
UBS Asset Management (Hong Kong) Limited(34)
|
| | | | 1,000,000 | | | | | | * | | | | | | — | | | | | | 1,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Zaaba Pan Asia Master Fund(35)
|
| | | | 800,000 | | | | | | * | | | | | | — | | | | | | 800,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
World Prosper Limited(36)
|
| | | | 1,075,675 | | | | | | * | | | | | | 449,050 | | | | | | 765,875 | | | | | | 139,250 | | | | | | — | | | | | | — | | | | | | 309,800 | | |
Rainbow Glory Global Limited(37)
|
| | | | 1,000,000 | | | | | | * | | | | | | 200,000 | | | | | | 400,000 | | | | | | — | | | | | | 400,000 | | | | | | * | | | | | | 200,000 | | |
LMR Partners Limited(38)
|
| | | | 2,200,000 | | | | | | 1.7% | | | | | | — | | | | | | 2,200,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Benjamin Lipson Plafker Trust(3)
|
| | | | 90,887 | | | | | | * | | | | | | — | | | | | | 90,887 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Daniel Lipson Plafker Trust(3)
|
| | | | 90,887 | | | | | | * | | | | | | — | | | | | | 90,887 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Johnathan Lipson Plafker Trust(3)
|
| | | | 90,887 | | | | | | * | | | | | | — | | | | | | 90,887 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ariel Benjamin Lee Trust(3)
|
| | | | 90,887 | | | | | | * | | | | | | — | | | | | | 90,887 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Certain funds and accounts managed by Junson Capital(39)
|
| | | | 1,712,500 | | | | | | 1.3% | | | | | | 425,000 | | | | | | 1,212,500 | | | | | | 175,000 | | | | | | 500,000 | | | | | | * | | | | | | 250,000 | | |
Mason Strategic Investments (Asia) Limited(40)
|
| | | | 500,000 | | | | | | * | | | | | | — | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Other selling securityholders (74 shareholders)(41)
|
| | | | 1,474,627 | | | | | | * | | | | | | — | | | | | | 1,474,627 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
USD
|
| |
RMB*
|
| ||||||
SEC registration fee
|
| | | | 210,373 | | | | | | 1,442,927 | | |
Legal fees and expenses
|
| | | | 50,000 | | | | | | 342,945 | | |
Accounting fees and expenses
|
| | | | 20,000 | | | | | | 137,178 | | |
Printing expenses
|
| | | | 20,000 | | | | | | 137,178 | | |
Miscellaneous expenses
|
| | | | 10,000 | | | | | | 68,589 | | |
Total
|
| | | | 310,373 | | | | | | 2,128,817 | | |
| | |
Page
|
| |||
NEW FRONTIER CORPORATION | | | |||||
Nine Months Ended September 30, 2019 | | | |||||
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
Year Ended December 31, 2018 | | | |||||
| | | | F-18 | | | |
| | | | F-19 | | | |
| | | | F-20 | | | |
| | | | F-21 | | | |
| | | | F-22 | | | |
| | | | F-23 | | | |
HEALTHY HARMONY HOLDINGS, L.P. | | | |||||
Six Months Ended 30 June 2019 | | | |||||
| | | | F-33 | | | |
| | | | F-34 | | | |
| | | | F-35 | | | |
| | | | F-36 | | | |
| | | | F-39 | | | |
Years ended 31 December 2016, 2017 and 2018 | | | |||||
| | | | F-47 | | | |
| | | | F-48 | | | |
| | | | F-49 | | | |
| | | | F-50 | | | |
| | | | F-52 | | | |
| | | | F-53 | | |
| | |
September 30,
2019 |
| |
December 31,
2018 |
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
Assets: | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 1,239,877 | | | | | $ | 2,353,541 | | |
Prepaid expenses and other assets
|
| | | | 60,168 | | | | | | 59,738 | | |
Total current assets
|
| | | | 1,300,045 | | | | | | 2,413,279 | | |
Investments held in trust account
|
| | | | 295,480,350 | | | | | | 290,461,152 | | |
Total assets
|
| | | $ | 296,780,395 | | | | | $ | 292,874,431 | | |
Liabilities and Shareholders’ Equity | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accrued expenses
|
| | | $ | 8,780,349 | | | | | $ | 129,074 | | |
Accounts payable
|
| | | | 155,901 | | | | | | 315,487 | | |
Due to affiliate
|
| | | | 30,000 | | | | | | 27,558 | | |
Total current liabilities
|
| | | | 8,966,250 | | | | | | 472,119 | | |
Deferred underwriting commissions
|
| | | | 6,912,500 | | | | | | 6,912,500 | | |
Total current liabilities
|
| | | | 15,878,750 | | | | | | 7,384,619 | | |
Commitments | | | | | | | | | | | | | |
Class A ordinary shares subject to possible redemption, $0.0001 par value; 27,590,164 and 28,048,981 at $10.00 per share as of September 30, 2019 and December 31, 2018, respectively
|
| | | | 275,901,640 | | | | | | 280,489,810 | | |
Shareholders’ Equity: | | | | | | | | | | | | | |
Preference shares, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding
|
| | | | — | | | | | | — | | |
Class A ordinary shares, $0.0001 par value; 180,000,000 shares authorized;
1,159,836 and 701,019 shares, respectively, issued and outstanding (excluding 27,590,164 and 28,048,981 shares, respectively, subject to possible redemption) |
| | | | 116 | | | | | | 70 | | |
Class B ordinary shares, $0.0001 par value; 20,000,000 shares authorized; 11,712,500 shares issued and outstanding
|
| | | | 1,171 | | | | | | 1,171 | | |
Additional paid-in capital
|
| | | | 7,635,513 | | | | | | 2,815,847 | | |
Retained earnings (accumulated deficit)
|
| | | | (2,636,795) | | | | | | 2,182,914 | | |
Total Shareholders’ Equity
|
| | | | 5,000,005 | | | | | | 5,000,002 | | |
Total Liabilities and Shareholders’ Equity
|
| | | $ | 296,780,395 | | | | | $ | 292,874,431 | | |
| | |
For the nine
months ended September 30, 2019 |
| |
For the period
from March 28, 2018 (date of inception) through September 30, 2018 |
| |
For the three
months ended September 30, 2019 |
| |
For the three
months ended September 30, 2018 |
| ||||||||||||
Revenue
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
General and administrative expenses
|
| | | | 9,607,365 | | | | | | 194,509 | | | | | | 9,213,499 | | | | | | 180,794 | | |
Loss from operations
|
| | | | (9,607,365) | | | | | | (194,509) | | | | | | (9,213,499) | | | | | | (180,794) | | |
Other Income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest Income
|
| | | | 5,019,198 | | | | | | 1,439,212 | | | | | | 1,577,914 | | | | | | 1,439,212 | | |
Net Income (loss)
|
| | | $ | (4,588,167) | | | | | $ | 1,244,703 | | | | | $ | (7,635,585) | | | | | $ | 1,258,418 | | |
Weighted average shares outstanding of Class A ordinary shares
|
| | | | 28,750,000 | | | | | | 28,750,000 | | | | | | 28,750,000 | | | | | | 28,750,000 | | |
Basic and diluted net income per ordinary share, Class A
|
| | | $ | 0.17 | | | | | $ | 0.05 | | | | | $ | 0.05 | | | | | $ | 0.05 | | |
Weighted average shares outstanding of Class B ordinary shares
|
| | | | 11,712,500 | | | | | | 11,712,500 | | | | | | 11,712,500 | | | | | | 11,712,500 | | |
Basic and diluted net loss per ordinary share, Class B
|
| | | $ | (0.82) | | | | | $ | (0.02) | | | | | $ | (0.79) | | | | | $ | (0.02) | | |
| | |
Ordinary Shares
|
| |
Additional
Paid-In Capital |
| |
Retained
Earnings Accumulated (Deficit) |
| |
Total
Shareholders’ Equity |
| ||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balances – January 1, 2019
|
| | | | 701,019 | | | | | $ | 70 | | | | | | 11,712,500 | | | | | $ | 1,171 | | | | | $ | 2,815,847 | | | | | $ | 2,182,914 | | | | | $ | 5,000,002 | | |
Change in Class A ordinary shares subject to possible redemption
|
| | | | (137,306) | | | | | | (14) | | | | | | — | | | | | | — | | | | | | (1,373,046) | | | | | | — | | | | | | (1,373,060) | | |
Net income during the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,373,066 | | | | | | 1,373,066 | | |
Balances – March 31, 2019
|
| | | | 563,713 | | | | | | 56 | | | | | | 11,712,500 | | | | | | 1,171 | | | | | | 1,442,801 | | | | | | 3,555,980 | | | | | | 5,000,008 | | |
Change in Class A ordinary shares subject to possible redemption
|
| | | | (167,436) | | | | | | (16) | | | | | | — | | | | | | — | | | | | | (1,674,343) | | | | | | — | | | | | | (1,674,359) | | |
Net income during the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,674,352 | | | | | | 1,674,352 | | |
Reclassification of additional paid-in-capital to retained earnings
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 231,542 | | | | | | (231,542) | | | | | | — | | |
Balances – June 30, 2019
|
| | | | 396,277 | | | | | | 40 | | | | | | 11,712,500 | | | | | | 1,171 | | | | | | — | | | | | | 4,998,790 | | | | | | 5,000,001 | | |
Change in Class A ordinary shares subject to possible redemption
|
| | | | 763,559 | | | | | | 76 | | | | | | — | | | | | | — | | | | | | 7,635,513 | | | | | | — | | | | | | 7,635,589 | | |
Net income during the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,635,585) | | | | | | (7,635,585) | | |
Balances – September 30, 2019
|
| | | | 1,159,836 | | | | | $ | 116 | | | | | | 11,712,500 | | | | | $ | 1,171 | | | | | $ | 7,635,513 | | | | | $ | (2,636,795) | | | | | $ | 5,000,005 | | |
|
| | |
Ordinary Shares
|
| |
Additional
Paid-In Capital |
| |
Retained
Earnings Accumulated (Deficit) |
| |
Total
Shareholders’ Equity |
| ||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balances – March 28, 2018 (date of inception)
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of ordinary shares to initial shareholders
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net loss during the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Balances – March 31, 2018
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of ordinary shares to initial shareholders
|
| | | | — | | | | | | — | | | | | | 11,712,500 | | | | | | 1,171 | | | | | | 23,829 | | | | | | — | | | | | | 25,000 | | |
Net loss during the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (13,715) | | | | | | (13,715) | | |
Balances – June 30, 2018
|
| | | | — | | | | | | — | | | | | | 11,712,500 | | | | | | 1,171 | | | | | | 23,829 | | | | | | (13,715) | | | | | | 11,285 | | |
Sale of units in initial public offering
|
| | |
|
28,750,000
|
| | | | | 2,875 | | | | | | — | | | | | | — | | | | | | 287,497,125 | | | | | | — | | | | | | 287,500,000 | | |
Offering costs
|
| | |
|
—
|
| | | | | — | | | | | | — | | | | | | — | | | | | | (11,952,918) | | | | | | — | | | | | | (11,952,918) | | |
Sale of private placement warrants to Sponsor in private
placement |
| | |
|
—
|
| | | | | — | | | | | | — | | | | | | — | | | | | | 7,750,000 | | | | | | — | | | | | | 7,750,000 | | |
Change in Class A ordinary shares subject to possible redemption
|
| | |
|
(27,956,678)
|
| | | | | (2,796) | | | | | | — | | | | | | — | | | | | | (279,563,984) | | | | | | — | | | | | | (279,566,780) | | |
Net income during the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,258,418 | | | | | | 1,258,418 | | |
Balances – September 30, 2018
|
| | | | 793,322 | | | | | $ | 79 | | | | | | 11,712,500 | | | | | $ | 1,171 | | | | | $ | 3,754,052 | | | | | $ | 1,244,703 | | | | | $ | 5,000,005 | | |
|
| | |
For the nine
months ended September 30, 2019 |
| |
For the period
from March 28, 2018 (date of inception) through September 30, 2018 |
| ||||||
Cash Flows from Operating Activities: | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | (4,588,167) | | | | | $ | 1,244,703 | | |
Adjustments to reconcile net income to net cash used in operating activities:
|
| | | | | | | | | | | | |
Interest earned on the trust account
|
| | | | (5,019,198) | | | | | | (1,439,212) | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Prepaid expenses
|
| | | | (430) | | | | | | (112,302) | | |
Accrued expenses
|
| | | | 8,651,275 | | | | | | 52,500 | | |
Accounts payable
|
| | | | (159,586) | | | | | | 30,783 | | |
Due to affiliates
|
| | | | 2,442 | | | | | | — | | |
Net cash used in operating activities
|
| | | | (1,113,664) | | | | | | (223,528) | | |
Cash Flows from Investing Activities: | | | | | | | | | | | | | |
Redemption of Treasury Bills
|
| | | | 876,713,000 | | | | | | — | | |
Purchase of new Treasury Bills
|
| | | | (876,713,190) | | | | | | — | | |
Cash deposited in trust account
|
| | | | | | | | | | (287,500,000) | | |
Residual interest income in investment
|
| | | | 190 | | | | | | — | | |
Net cash used in investing activities
|
| | | | — | | | | |
|
(287,500,000)
|
| |
Cash Flows from Financing Activities: | | | | | | | | | | | | | |
Proceeds received from promissory note from affiliate
|
| | | | — | | | | | | 100,000 | | |
Repayment of promissory note to affiliate
|
| | | | | | | | | | (100,000) | | |
Proceeds received from initial public offering
|
| | | | | | | | | | 287,500,000 | | |
Proceeds received from private placement
|
| | | | — | | | | | | 7,750,000 | | |
Proceeds received as advance from affiliates
|
| | | | — | | | | | | 2,800,000 | | |
Repayment of advance to affiliate
|
| | | | | | | | | | (2,800,000) | | |
Payment of offering costs
|
| | | | — | | | | | | (4,791,893) | | |
Net cash provided by financing activities
|
| | | | — | | | | | | 290,458,107 | | |
Net change in cash
|
| | | | (1,113,664) | | | | | | 2,734,579 | | |
Cash – beginning of period
|
| | |
|
2,353,541
|
| | | |
|
—
|
| |
Cash – end of period
|
| | | $ | 1,239,877 | | | | | $ | 2,734,579 | | |
Supplemental disclosure of noncash investing and financing activities: | | | | | | | | | | | | | |
Offering costs included in accounts payable
|
| | | $ | — | | | | | $ | 84,535 | | |
Offering costs included in accrued expenses
|
| | | $ | — | | | | | $ | 138,990 | | |
Formation and offering costs paid by Sponsor in exchange for Founder Shares
|
| | | $ | — | | | | | $ | 25,000 | | |
Deferred underwriting commissions in connection with the initial public offering
|
| | | $ | — | | | | | $ | 6,912,500 | | |
Initial value of Class A ordinary shares subject to possible redemption
|
| | | $ | | | | | | $ | 279,566,780 | | |
Change in value of ordinary shares subject to redemption
|
| | | $ | (4,588,170) | | | | | $ | — | | |
| | |
Carrying
Value |
| |
Gross
Unrealized Holding Gain (Loss) |
| |
Quoted Price
in Active Markets (Level 1) |
| |||||||||
U.S. Government Treasury Securities as of September 30, 2019, matured on October 03, 2019 and were rolled into new treasuries that matured on October 29, 2019.
|
| | | $ | 294,948,867 | | | | | $ | 422,223 | | | | | $ | 295,371,090 | | |
U.S. Government Treasury Securities as of
December 31, 2018, matured on January, 3, 2019 and were rolled into new treasuries that matured on April 04, 2019. |
| | | $ | 290,445,374 | | | | | $ | (36,313) | | | | | $ | 290,409,061 | | |
| | |
December 31, 2018
|
| |||
Assets | | | |||||
Current assets: | | | |||||
Cash | | | | $ | 2,353,541 | | |
Prepaid expenses
|
| | | | 59,738 | | |
Total current assets
|
| | | | 2,413,279 | | |
Investments held in Trust
|
| | | | 290,461,152 | | |
Total assets
|
| | | $ | 292,874,431 | | |
Liabilities and Shareholders’ Equity | | | |||||
Current liabilities: | | | |||||
Accounts expenses
|
| | | $ | 129,074 | | |
Accounts payable
|
| | | | 315,487 | | |
Due to affiliate
|
| | | | 27,558 | | |
Total current liabilities
|
| | |
|
472,119
|
| |
Deferred underwriting commissions
|
| | | | 6,912,500 | | |
Total liabilities
|
| | | | 7,384,619 | | |
Commitments | | | |||||
Class A ordinary shares, subject to possible redemption; 28,048,981 shares at $10.00 per share
|
| | | | 280,489,810 | | |
Shareholders’ Equity | | | |||||
Preferred shares, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding
|
| | | | — | | |
Class A ordinary shares, $0.0001 par value; 180,000,000 shares authorized; 701,019 issued
and outstanding (excluding 28,048,981 shares subject to possible redemption) |
| | | | 70 | | |
Class B ordinary shares, $0.0001 par value; 20,000,000 shares authorized; 11,712,500 shares issued and outstanding
|
| | | | 1,171 | | |
Additional paid-in capital
|
| | | | 2,815,847 | | |
Retained earnings
|
| | | | 2,182,914 | | |
Total Shareholders’ Equity
|
| | | | 5,000,002 | | |
Total Liabilities and Shareholders’ Equity
|
| | | $ | 292,874,431 | | |
| | |
For the Period from
March 28, 2018 (Date of Inception) through December 31, 2018 |
| |||
Revenue | | | |
$
|
—
|
| |
General and administrative fees
|
| | | | 778,402 | | |
Loss from operations
|
| | | | (778,402) | | |
Other income: | | | | | | | |
Interest income
|
| | | | 2,961,316 | | |
Net income
|
| | | $ | 2,182,914 | | |
Weighted average shares outstanding of Class A ordinary shares
|
| | | | 28,750,000 | | |
Basic and diluted net income per share, Class A
|
| | | $ | 0.10 | | |
Weighted average shares outstanding of Class B ordinary shares
|
| | | | 11,712,500 | | |
Basic and diluted net loss per share, Class B
|
| | | $ | (0.07) | | |
| | |
Ordinary Shares
|
| |
Additional
Paid-In Capital |
| |
Retained
Earnings |
| |
Total
Shareholders’ Equity |
| ||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – March 28, 2018 (date of inception)
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of ordinary shares to initial shareholder(1)(2)
|
| | | | — | | | | | | — | | | | | | 11,712,500 | | | | | | 1,171 | | | | | | 23,829 | | | | | | — | | | | | | 25,000 | | |
Sale of units in initial public
offering |
| | | | 28,750,000 | | | | | | 2,875 | | | | | | — | | | | | | — | | | | | | 287,497,125 | | | | | | — | | | | | | 287,500,000 | | |
Offering Costs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (11,968,102) | | | | | | — | | | | | | (11,968,102) | | |
Sale of private placement warrants to
Sponsor in private placement |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,750,000 | | | | | | — | | | | | | 7,750,000 | | |
Ordinary shares subject to possible redemption
|
| | | | (28,048,981) | | | | | | (2,805) | | | | | | — | | | | | | — | | | | | | (280,487,005) | | | | | | — | | | | | | (280,489,810) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,182,914 | | | | | | 2,182,914 | | |
Balance – December 31, 2018
|
| | | | 701,019 | | | | | $ | 70 | | | | | | 11,712,500 | | | | | $ | 1,171 | | | | | $ | 2,815,847 | | | | | $ | 2,182,914 | | | | | $ | 5,000,002 | | |
| | |
For the Period from
March 28, 2018 (Date of Inception) through December 31, 2018 |
| |||
Cash Flows from Operating Activities: | | | |||||
Net income
|
| | | $ | 2,182,914 | | |
Adjustments to reconcile net income to net cash used in operating activities: | | | |||||
Interest earned on the trust account
|
| | | | (2,961,152) | | |
Changes in operating assets and liabilities: | | | |||||
Prepaid expenses
|
| | | | 86,666 | | |
Accrued expenses
|
| | | | 129,074 | | |
Accounts payable
|
| | | | 240,487 | | |
Amounts due to affiliates
|
| | | | (118,846) | | |
Net cash used in operating activities
|
| | | | (440,857) | | |
Cash Flows from Investing Activities: | | | |||||
Cash deposited in trust account
|
| | | | (287,500,000) | | |
Net cash used in investing activities
|
| | | | (287,500,000) | | |
Cash Flows from Financing Activities: | | | |||||
Proceeds received from promissory note from affiliate
|
| | | | 100,000 | | |
Repayment of promissory note to affiliate
|
| | | | (100,000) | | |
Proceeds received as advance from Sponsor and its affiliate
|
| | | | 2,800,000 | | |
Repayment of advance to affiliate
|
| | | | (2,800,000) | | |
Proceeds received from initial public offering
|
| | | | 287,525,000 | | |
Payment of offering costs
|
| | | | (4,980,602) | | |
Proceeds received from private placement
|
| | | | 7,750,000 | | |
Net cash provided by financing activities
|
| | | | 290,294,398 | | |
Net increase in cash
|
| | | | 2,353,541 | | |
Cash – beginning of the period
|
| | | | — | | |
Cash – end of the period
|
| | | $ | 2,353,541 | | |
Supplemental disclosure of noncash investing and financing activities: | | | | | | | |
Change in value of Class A ordinary shares subject to possible redemption
|
| | | $ | 280,489,810 | | |
Deferred underwriting commissions in connection with the initial public offering
|
| | | $ | 6,912,500 | | |
Deferred legal service fee at the completion of business combination
|
| | | $ | 75,000 | | |
Formation and offering costs paid by sponsor in exchange for founder shares
|
| | | $ | 25,000 | | |
Prepaid expenses paid by affiliates on behalf of the Company
|
| | | $ | 146,404 | | |
| | |
Carrying
Value |
| |
Gross
Unrealized Holding Loss |
| |
Quoted Prices
in Active Markets (Level 1) |
| |||||||||
U.S. Government Treasury Securities as of December 31, 2018, quoted on Bank Discount Yield 2.05% and matures January 03, 2019
|
| | | $ | 290,445,374 | | | | | ($ | 36,313) | | | | | $ | 290,409,061 | | |
| Six Months Ended 30 June 2019 | | | |||||
| | | | | F-33 | | | |
| | | | | F-34 | | | |
| | | | | F-35 | | | |
| | | | | F-36 | | | |
| | | | | F-39 | | | |
| Years ended 31 December 2016, 2017 and 2018 | | | |||||
| | | | | F-47 | | | |
| | | | | F-48 | | | |
| | | | | F-49 | | | |
| | | | | F-50 – F-51 | | | |
| | | | | F-52 | | | |
| | | | | F-53 | | |
| | | | | |
For the six months ended 30 June
|
| |||||||||
| | |
Notes
|
| |
2019
|
| |
2018
|
| ||||||
| | | | | |
(Unaudited)
|
| |
(Unaudited)
|
| ||||||
Revenue | | |
3
|
| | | | 1,205,533 | | | | | | 990,096 | | |
Operating expenses | | | | | | | | | | | | | | | | |
Salaries, wages and benefits
|
| | | | | | | (687,896) | | | | | | (566,572) | | |
Supplies and purchased medical services
|
| | | | | | | (193,624) | | | | | | (127,708) | | |
Depreciation and amortization
|
| | | | | | | (168,853) | | | | | | (60,506) | | |
Lease and rental expenses
|
| | | | | | | (6,742) | | | | | | (98,730) | | |
Impairment of trade receivables
|
| | | | | | | (3,216) | | | | | | (8,756) | | |
Other operating expenses
|
| | | | | | | (156,121) | | | | | | (112,388) | | |
(Loss)/income from operations
|
| | | | | | | (10,919) | | | | | | 15,436 | | |
Other income and expenses | | | | | | | | | | | | | | | | |
Finance income
|
| | | | | | | 1,191 | | | | | | 1,305 | | |
Finance costs
|
| | | | | | | (69,420) | | | | | | (5,492) | | |
Foreign exchange losses
|
| | | | | | | (1,826) | | | | | | (13,743) | | |
Other income, net
|
| | | | | | | 796 | | | | | | 1,769 | | |
Loss before income tax
|
| | | | | | | (80,178) | | | | | | (725) | | |
Income tax expense
|
| |
4
|
| | | | (40,690) | | | | | | (29,588) | | |
Loss for the period
|
| | | | | | | (120,868) | | | | | | (30,313) | | |
Attributable to: | | | | | | | | | | | | | | | | |
Owners of the parent
|
| | | | | | | (105,869) | | | | | | (22,797) | | |
Non-controlling interests
|
| | | | | | | (14,999) | | | | | | (7,516) | | |
| | | | | | | | (120,868) | | | | | | (30,313) | | |
Other comprehensive income | | | | | | | | | | | | | | | | |
Other comprehensive income that may be reclassified to profit or loss in subsequent periods, net of tax:
|
| | | | | | | | | | | | | | | |
Exchange differences on translation of foreign operations
|
| | | | | | | 440 | | | | | | 6,927 | | |
Other comprehensive income for the period, net of tax
|
| | | | | | | 440 | | | | | | 6,927 | | |
Total comprehensive loss for the period
|
| | | | | | | (120,428) | | | | | | (23,386) | | |
Attributable to: | | | | | | | | | | | | | | | | |
Owners of the parent
|
| | | | | | | (105,429) | | | | | | (15,870) | | |
Non-controlling interests
|
| | | | | | | (14,999) | | | | | | (7,516) | | |
| | | | | | | | (120,428) | | | | | | (23,386) | | |
| | |
Notes
|
| |
30 June
2019 |
| |
31 December
2018 |
| ||||||
| | | | | |
(Unaudited)
|
| |
(Audited)
|
| ||||||
NON-CURRENT ASSETS | | | | | | | | | | | | | | | | |
Property and equipment
|
| |
5
|
| | | | 1,863,001 | | | | | | 1,894,925 | | |
Goodwill
|
| | | | | | | 1,121,138 | | | | | | 1,121,138 | | |
Intangible assets
|
| |
6
|
| | | | 1,089,634 | | | | | | 1,092,913 | | |
Right-of-use assets
|
| | | | | | | 1,706,081 | | | | | | — | | |
Deferred tax assets
|
| | | | | | | 52,859 | | | | | | 55,732 | | |
Restricted cash
|
| | | | | | | 350 | | | | | | 350 | | |
Other non-current assets
|
| | | | | | | 79,543 | | | | | | 77,444 | | |
Total non-current assets
|
| | | | | | | 5,912,606 | | | | | | 4,242,502 | | |
CURRENT ASSETS | | | | | | | | | | | | | | | | |
Inventories
|
| | | | | | | 57,703 | | | | | | 57,310 | | |
Trade receivables
|
| |
7
|
| | | | 203,304 | | | | | | 181,127 | | |
Amounts due from related parties
|
| |
8
|
| | | | 29,084 | | | | | | 32,670 | | |
Prepayments and other current assets
|
| | | | | | | 41,595 | | | | | | 35,968 | | |
Restricted cash
|
| | | | | | | 24,315 | | | | | | 26,272 | | |
Cash and cash equivalents
|
| | | | | | | 488,676 | | | | | | 596,613 | | |
Total current assets
|
| | | | | | | 844,677 | | | | | | 929,960 | | |
Total assets
|
| | | | | | | 6,757,283 | | | | | | 5,172,462 | | |
CURRENT LIABILITIES | | | | | | | | | | | | | | | | |
Trade payables
|
| | | | | | | 87,241 | | | | | | 76,107 | | |
Contract liabilities
|
| | | | | | | 304,364 | | | | | | 262,733 | | |
Accrued expenses and other current liabilities
|
| | | | | | | 622,040 | | | | | | 750,230 | | |
Amounts due to related parties
|
| |
8
|
| | | | 2,668 | | | | | | 2,541 | | |
Tax payable
|
| | | | | | | 23,459 | | | | | | 21,194 | | |
Interest-bearing bank borrowings
|
| | | | | | | 14,840 | | | | | | 20,205 | | |
Lease liabilities
|
| | | | | | | 89,152 | | | | | | — | | |
Total current liabilities
|
| | | | | | | 1,143,764 | | | | | | 1,133,010 | | |
NET CURRENT LIABILITIES
|
| | | | | | | (299,087) | | | | | | (203,050) | | |
TOTAL ASSETS LESS CURRENT LIABILITIES
|
| | | | | | | 5,613,519 | | | | | | 4,039,452 | | |
NON-CURRENT LIABILITIES | | | | | | | | | | | | | | | | |
Interest-bearing bank borrowings
|
| | | | | | | 380,180 | | | | | | 387,387 | | |
Contract liabilities
|
| | | | | | | 49,531 | | | | | | 39,086 | | |
Deferred tax liabilities
|
| | | | | | | 263,927 | | | | | | 264,698 | | |
Lease liabilities
|
| | | | | | | 1,670,451 | | | | | | — | | |
Other non-current liabilities
|
| | | | | | | 9,121 | | | | | | 8,633 | | |
Total non-current liabilities
|
| | | | | | | 2,373,210 | | | | | | 699,804 | | |
Net assets
|
| | | | | | | 3,240,309 | | | | | | 3,339,648 | | |
EQUITY | | | | | | | | | | | | | | | | |
Equity attributable to owners of the parent | | | | | | | | | | | | | | | | |
Partnership capital (Limited partnership interests units, US$1.00 par value; 24,450,211 and
24,444,862 units issued, fully paid and outstanding, respectively, as of 30 June 2019 and 31 December 2018) |
| | | | | | | 150,586 | | | | | | 150,550 | | |
Capital surplus
|
| | | | | | | 3,506,373 | | | | | | 3,485,320 | | |
Foreign currency translation reserves
|
| | | | | | | 68,837 | | | | | | 68,397 | | |
Accumulated deficit
|
| | | | | | | (502,104) | | | | | | (396,235) | | |
| | | | | | | | 3,223,692 | | | | | | 3,308,032 | | |
Non-controlling interests
|
| | | | | | | 16,617 | | | | | | 31,616 | | |
Total equity
|
| | | | | | | 3,240,309 | | | | | | 3,339,648 | | |
| | |
Attributable to owners of the parent
|
| | | |||||||||||||||||||||||||||||||||||||||||||
| | |
Limited partnership
interests units |
| |
Partnership
capital |
| |
Capital
surplus |
| |
Foreign currency
translation reserves |
| |
Accumulated
deficit |
| |
Total
|
| |
Non-
controlling interests |
| |
Total
equity |
| ||||||||||||||||||||||||
At 31 December 2018 (audited)
|
| | | | 24,444,862 | | | | | | 150,550 | | | | | | 3,485,320 | | | | | | 68,397 | | | | | | (396,235) | | | | | | 3,308,032 | | | | | | 31,616 | | | | | | 3,339,648 | | |
Loss for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (105,869) | | | | | | (105,869) | | | | | | (14,999) | | | | | | (120,868) | | |
Other comprehensive income for the period:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Exchange differences related to foreign operations
|
| | | | — | | | | | | — | | | | | | — | | | | | | 440 | | | | | | — | | | | | | 440 | | | | | | — | | | | | | 440 | | |
Total comprehensive income/(loss) for
the period |
| | | | — | | | | | | — | | | | | | — | | | | | | 440 | | | | | | (105,869) | | | | | | (105,429) | | | | | | (14,999) | | | | | | (120,428) | | |
Recognition of share-based compensation expenses
|
| | | | — | | | | | | — | | | | | | 20,872 | | | | | | — | | | | | | — | | | | | | 20,872 | | | | | | — | | | | | | 20,872 | | |
Exercise of share-based compensation (Note 9)
|
| | | | 5,349 | | | | | | 36 | | | | | | 181 | | | | | | — | | | | | | — | | | | | | 217 | | | | | | — | | | | | | 217 | | |
At 30 June 2019 (unaudited)
|
| | | | 24,450,211 | | | | | | 150,586 | | | | | | 3,506,373 | | | | | | 68,837 | | | | | | (502,104) | | | | | | 3,223,692 | | | | | | 16,617 | | | | | | 3,240,309 | | |
At 31 December 2017 (audited)
|
| | | | 24,312,502 | | | | | | 149,638 | | | | | | 3,457,440 | | | | | | 70,556 | | | | | | (266,237) | | | | | | 3,411,397 | | | | | | 55,664 | | | | | | 3,467,061 | | |
Loss for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (22,797) | | | | | | (22,797) | | | | | | (7,516) | | | | | | (30,313) | | |
Other comprehensive income for the period:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Exchange differences related to foreign operations
|
| | | | — | | | | | | — | | | | | | — | | | | | | 6,927 | | | | | | — | | | | | | 6,927 | | | | | | — | | | | | | 6,927 | | |
Total comprehensive income/(loss) for
the period |
| | | | — | | | | | | — | | | | | | — | | | | | | 6,927 | | | | | | (22,797) | | | | | | (15,870) | | | | | | (7,516) | | | | | | (23,386) | | |
Recognition of share-based compensation expenses
|
| | | | — | | | | | | — | | | | | | 8,871 | | | | | | — | | | | | | — | | | | | | 8,871 | | | | | | — | | | | | | 8,871 | | |
Exercise of share-based compensation (Note 9)
|
| | | | 10,496 | | | | | | 67 | | | | | | 299 | | | | | | — | | | | | | — | | | | | | 366 | | | | | | — | | | | | | 366 | | |
At 30 June 2018 (unaudited)
|
| | | | 24,322,998 | | | | | | 149,705 | | | | | | 3,466,610 | | | | | | 77,483 | | | | | | (289,034) | | | | | | 3,404,764 | | | | | | 48,148 | | | | | | 3,452,912 | | |
| | | | | |
For the six months ended 30 June
|
| |||||||||
| | |
Notes
|
| |
2019
|
| |
2018
|
| ||||||
| | | | | |
(Unaudited)
|
| |
(Unaudited)
|
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | | | | |
Loss before tax
|
| | | | | | | (80,178) | | | | | | (725) | | |
Adjustments for:
|
| | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | | | | 168,853 | | | | | | 60,506 | | |
Loss on disposal of property and equipment and intangible assets
|
| |
5
|
| | | | 114 | | | | | | 64 | | |
Impairment of trade receivables
|
| | | | | | | 3,216 | | | | | | 8,756 | | |
Share-based compensation
|
| |
9
|
| | | | 20,872 | | | | | | 8,871 | | |
Foreign exchange losses
|
| | | | | | | 1,826 | | | | | | 13,743 | | |
Finance income
|
| | | | | | | (1,191) | | | | | | (1,305) | | |
Finance costs
|
| | | | | | | 69,420 | | | | | | 5,492 | | |
Changes in working capital:
|
| | | | | | | | | | | | | | | |
Increase in inventories
|
| | | | | | | (393) | | | | | | (12,054) | | |
Increase in trade receivables, prepayments and other current assets
|
| | | | | | | (41,310) | | | | | | (21,602) | | |
Decrease in restricted cash
|
| | | | | | | 1,957 | | | | | | 1,760 | | |
Decrease/(increase) in amounts due from related parties
|
| | | | | | | 3,866 | | | | | | (204) | | |
Increase in trade payables, contract liabilities, accrued expenses and other current liabilities
|
| | | | | | | 81,067 | | | | | | 43,983 | | |
Increase in amounts due to related parties
|
| | | | | | | 127 | | | | | | 405 | | |
Changes in other non-current assets and liabilities
|
| | | | | | | 489 | | | | | | 436 | | |
Interest received
|
| | | | | | | 1,144 | | | | | | 1,290 | | |
Interest paid
|
| | | | | | | (15,471) | | | | | | (8,811) | | |
Income tax paid
|
| | | | | | | (36,323) | | | | | | (33,362) | | |
Net cash flows from operating activities
|
| | | | | | | 178,085 | | | | | | 67,243 | | |
Cash flows from investing activities | | | | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | | | | (177,098) | | | | | | (309,726) | | |
Purchases of intangible assets
|
| | | | | | | (2,818) | | | | | | (3,535) | | |
Amounts due from related parties
|
| | | | | | | — | | | | | | (653) | | |
Net cash flows used in investing activities
|
| | | | | | | (179,916) | | | | | | (313,914) | | |
Cash flows from financing activities | | | | | | | | | | | | | | | | |
Proceeds from interest-bearing bank borrowings
|
| | | | | | | — | | | | | | 126,386 | | |
Repayments of interest-bearing bank borrowings
|
| | | | | | | (13,646) | | | | | | (13,190) | | |
Proceeds from exercise of share options
|
| | | | | | | 217 | | | | | | — | | |
Principle portion of lease payments
|
| | | | | | | (89,180) | | | | | | — | | |
Net cash flows (used in)/from financing activities
|
| | | | | | | (102,609) | | | | | | 113,196 | | |
Net decrease in cash and cash equivalents
|
| | | | | | | (104,440) | | | | | | (133,475) | | |
Effect of foreign exchange rate changes, net
|
| | | | | | | (3,497) | | | | | | 3,294 | | |
Cash and cash equivalents at 1 January
|
| | | | | | | 596,613 | | | | | | 891,912 | | |
Cash and cash equivalents at 30 June
|
| | | | | | | 488,676 | | | | | | 761,731 | | |
| Amendments to IFRS 9 | | |
Prepayment Features with Negative Compensation
|
|
| IFRS 16 | | |
Leases
|
|
| Amendments to IAS 19 | | |
Plan Amendment, Curtailment or Settlement
|
|
| Amendments to IAS 28 | | |
Long-term interests in associates and joint ventures
|
|
| IFRIC-Int 23 | | |
Uncertainty over Income Tax Treatment
|
|
| Annual Improvements 2015 – 2017 Cycle (issued in December 2017) | | |
Amendments to IFRS 3, IFRS 11, IAS 12 and IAS 23
|
|
| | |
Increase/(decrease)
|
| |||
| | |
(Unaudited)
|
| |||
Assets | | | |||||
Increase in right-of-use assets
|
| | | | 1,776,102 | | |
Decrease in prepayments and other current assets
|
| | | | (5,531) | | |
Decrease in other non-current assets
|
| | | | (3,095) | | |
Decrease in deferred tax assets
|
| | | | (989) | | |
Increase in total assets
|
| | |
|
1,766,487
|
| |
Liabilities
|
| | |||||
Increase in lease liabilities
|
| | | | 1,815,187 | | |
Decrease in accrued expenses and other current liabilities
|
| | | | (47,711) | | |
Increase in total liabilities
|
| | |
|
1,767,476
|
| |
Equity | | | |||||
Decrease in accumulated deficit
|
| | | | (989) | | |
Decrease in total equity
|
| | |
|
(989)
|
| |
| | |
Right-of-use assets
|
| |
Lease liabilities
|
| ||||||
As at 1 January 2019
|
| | | | 1,776,102 | | | | | | 1,815,187 | | |
Additions
|
| | | | 2,366 | | | | | | 2,366 | | |
Early termination
|
| | | | (580) | | | | | | (708) | | |
Depreciation charge
|
| | | | (71,807) | | | | | | — | | |
Interest expense
|
| | | | — | | | | | | 53,520 | | |
Payments and transfer to accurred expenses and other current liabilities
|
| | | | — | | | | | | (110,762) | | |
As at 30 June 2019
|
| | | | 1,706,081 | | | | | | 1,759,603 | | |
| | |
2019
|
| |
2018
|
| ||||||
| | |
(Unaudited)
|
| |
(Unaudited)
|
| ||||||
Type of goods or services | | | | | | | | | | | | | |
Healthcare services
|
| | | | 1,200,280 | | | | | | 984,776 | | |
Others
|
| | | | 5,253 | | | | | | 5,320 | | |
Total revenue from contracts with customers
|
| | | | 1,205,533 | | | | | | 990,096 | | |
Timing of revenue recognition: | | | | | | | | | | | | | |
At a point in time
|
| | | | 743,732 | | | | | | 618,010 | | |
Over time
|
| | | | 461,801 | | | | | | 372,086 | | |
Total revenue from contracts with customers
|
| | | | 1,205,533 | | | | | | 990,096 | | |
| | |
For the six months ended 30 June
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
| | |
(Unaudited)
|
| |
(Unaudited)
|
| ||||||
Current income tax expense
|
| | | | 38,588 | | | | | | 29,846 | | |
Deferred income tax expense expense/(benefit)
|
| | | | 2,102 | | | | | | (258) | | |
Total tax charge
|
| | | | 40,690 | | | | | | 29,588 | | |
| | |
30 June
2019 |
| |
31 December
2018 |
| ||||||
| | |
(Unaudited)
|
| |
(Audited)
|
| ||||||
Within 3 months
|
| | | | 152,548 | | | | | | 126,291 | | |
3 months – 6 months
|
| | | | 23,174 | | | | | | 28,915 | | |
6 months – 9 months
|
| | | | 11,405 | | | | | | 14,052 | | |
9 months – 1 year
|
| | | | 7,195 | | | | | | 5,954 | | |
1 – 2 years
|
| | | | 7,833 | | | | | | 4,169 | | |
2 – 3 years
|
| | | | 1,149 | | | | | | 1,746 | | |
| | | | | 203,304 | | | | | | 181,127 | | |
Name of Related Parties
|
| |
Relationship with the Group
|
|
TPG Healthy, L.P. (“TPG”) | | |
Limited Partnership interests (“LP interests”) holder
|
|
Fosun Industrial Co., Limited (“Fosun”)
|
| | LP interests holder | |
Ample Up Limited (“Ample”) | | | Affiliate of Fosun | |
Shanghai Fuji Medical Equipment Co., Limited (“Fuji”) | | | Affiliate of Fosun | |
| | |
For the six months ended 30 June
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
| | |
(Unaudited)
|
| |
(Unaudited)
|
| ||||||
Purchases of medical equipment from Ample
|
| | | | 16,857 | | | | | | 660 | | |
Purchases of medical services from Fuji
|
| | | | 239 | | | | | | 75 | | |
Management consulting services from TPG and Fosun
|
| | | | 1,739 | | | | | | 1,653 | | |
Advances to senior executives
|
| | | | 280 | | | | | | 1,031 | | |
| | |
30 June
2019 |
| |
31 December
2018 |
| ||||||
| | |
(Unaudited)
|
| |
(Audited)
|
| ||||||
Amounts due from related parties: | | | | | | | | | | | | | |
Senior executives(i)
|
| | | | 28,985 | | | | | | 28,705 | | |
Ample
|
| | | | 99 | | | | | | 3,965 | | |
| | | | | 29,084 | | | | | | 32,670 | | |
Amounts due to related parties: | | | | | | | | | | | | | |
Fuji
|
| | | | 1,734 | | | | | | 781 | | |
Ample
|
| | | | 161 | | | | | | 1,032 | | |
TPG and Fosun
|
| | | | 773 | | | | | | 728 | | |
| | | | | 2,668 | | | | | | 2,541 | | |
| | |
Six months ended
30 June 2019 |
| |||
Expected volatility (%)
|
| | | | 36.3 | | |
Risk-free interest rate (%)
|
| | | | 2.59 | | |
Exercise multiple
|
| | | | 2.8 | | |
Fair value of LP interest unit (US$)
|
| | | | 39.84 | | |
| | |
For the six months ended 30 June
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
| | |
(Unaudited)
|
| |
(Unaudited)
|
| ||||||
Purchase of property, equipment, and intangible assets included in accrued expenses and other current liabilities
|
| | | | 342,760 | | | | | | 13,029 | | |
Exercise of employee options included in amounts due from related parties
|
| | | | — | | | | | | 366 | | |
| | |
30 June 2019
|
| |
31 December 2018
|
| ||||||
Property and equipment
|
| | | | 508,109 | | | | | | 643,175 | | |
| | |
30 June 2019
|
| |
31 December 2018
|
| ||||||
| | |
Financial assets at
amortized cost |
| |
Financial assets at
amortized cost |
| ||||||
| | |
(Unaudited)
|
| |
(Audited)
|
| ||||||
Trade receivables
|
| | | | 203,304 | | | | | | 181,127 | | |
Amounts due from related parties
|
| | | | 29,084 | | | | | | 32,670 | | |
Financial assets included in prepayments and other current assets
|
| | | | 9,817 | | | | | | 5,888 | | |
Restricted cash
|
| | | | 24,665 | | | | | | 26,622 | | |
Cash and cash equivalents
|
| | | | 488,676 | | | | | | 596,613 | | |
| | | | | 755,546 | | | | | | 842,920 | | |
| | |
30 June 2019
|
| |
31 December 2018
|
| ||||||
| | |
Financial liabilities at
amortized cost |
| |
Financial liabilities at
amortized cost |
| ||||||
| | |
(Unaudited)
|
| |
(Audited)
|
| ||||||
Trade payables
|
| | | | 87,241 | | | | | | 76,107 | | |
Interest-bearing bank borrowings
|
| | | | 395,020 | | | | | | 407,592 | | |
Amounts due to related parties
|
| | | | 2,668 | | | | | | 2,541 | | |
Financial liabilities included in accrued expenses and other
current liabilities |
| | | | 491,033 | | | | | | 616,526 | | |
| | | | | 975,962 | | | | | | 1,102,766 | | |
| | |
Notes
|
| |
2016
|
| |
2017
|
| |
2018
|
| |||||||||
Revenue
|
| |
4
|
| | | | 1,675,360 | | | | | | 1,827,880 | | | | | | 2,058,779 | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | |
Salaries, wages and benefits
|
| |
5
|
| | | | (939,002) | | | | | | (1,040,405) | | | | | | (1,187,738) | | |
Supplies and purchased medical services
|
| | | | | | | (212,638) | | | | | | (236,557) | | | | | | (303,579) | | |
Depreciation and amortization
|
| | | | | | | (111,830) | | | | | | (115,908) | | | | | | (138,639) | | |
Lease and rental expenses
|
| | | | | | | (87,964) | | | | | | (151,222) | | | | | | (201,670) | | |
Impairment of trade receivables
|
| |
11
|
| | | | (28,031) | | | | | | (16,571) | | | | | | (16,329) | | |
Other operating expenses
|
| | | | | | | (204,105) | | | | | | (223,575) | | | | | | (287,128) | | |
Income/(loss) from operations
|
| | | | | | | 91,790 | | | | | | 43,642 | | | | | | (76,304) | | |
Other income and expenses | | | | | | | | | | | | | | | | | | | | | | |
Finance income
|
| |
6
|
| | | | 1,165 | | | | | | 1,862 | | | | | | 2,543 | | |
Finance costs
|
| |
6
|
| | | | (10,124) | | | | | | (13,408) | | | | | | (19,420) | | |
Foreign exchange (losses)/gains
|
| | | | | | | (20,193) | | | | | | 12,856 | | | | | | (34,190) | | |
Gain on disposal of an associate
|
| |
16
|
| | | | — | | | | | | 29,618 | | | | | | — | | |
Liquidation of a foreign operation
|
| |
16
|
| | | | — | | | | | | — | | | | | | 26,429 | | |
Other (loss)/income, net
|
| | | | | | | (2,769) | | | | | | (6,214) | | | | | | 6,645 | | |
Income/(loss) before income tax
|
| | | | | | | 59,869 | | | | | | 68,356 | | | | | | (94,297) | | |
Income tax expense
|
| |
7
|
| | | | (62,096) | | | | | | (66,765) | | | | | | (59,749) | | |
(Loss)/income for the year
|
| | | | | | | (2,227) | | | | | | 1,591 | | | | | | (154,046) | | |
Attributable to: | | | | | | | | | | | | | | | | | | | | | | |
Owners of the parent
|
| | | | | | | (2,227) | | | | | | 13,159 | | | | | | (129,998) | | |
Non-controlling interests
|
| | | | | | | — | | | | | | (11,568) | | | | | | (24,048) | | |
| | | | | | | | (2,227) | | | | | | 1,591 | | | | | | (154,046) | | |
(Loss)/income for the year
|
| | | | | | | (2,227) | | | | | | 1,591 | | | | | | (154,046) | | |
Other comprehensive income/(loss) | | | | | | | | | | | | | | | | | | | | | | |
Other comprehensive income/(loss) that may be reclassified to
profit or loss in subsequent periods, net of tax: |
| | | | | | | | | | | | | | | | | | | | | |
Exchange differences on translation of foreign operations
|
| | | | | | | 41,532 | | | | | | (4,008) | | | | | | 24,270 | | |
Liquidation of a foreign operation
|
| | | | | | | — | | | | | | — | | | | | | (26,429) | | |
Other comprehensive income/(loss) for the year, net of tax
|
| | | | | | | 41,532 | | | | | | (4,008) | | | | | | (2,159) | | |
Total comprehensive income/(loss) for the year
|
| | | | | | | 39,305 | | | | | | (2,417) | | | | | | (156,205) | | |
Attributable to: | | | | | | | | | | | | | | | | | | | | | | |
Owners of the parent
|
| | | | | | | 39,305 | | | | | | 9,151 | | | | | | (132,157) | | |
Non-controlling interests
|
| | | | | | | — | | | | | | (11,568) | | | | | | (24,048) | | |
| | | | | | | | 39,305 | | | | | | (2,417) | | | | | | (156,205) | | |
|
| | |
Notes
|
| |
2017
|
| |
2018
|
| ||||||
NON-CURRENT ASSETS | | | | | ||||||||||||
Property and equipment
|
| |
8
|
| | | | 1,064,572 | | | | | | 1,894,925 | | |
Goodwill
|
| | | | | | | 1,121,138 | | | | | | 1,121,138 | | |
Intangible assets
|
| |
9
|
| | | | 1,091,554 | | | | | | 1,092,913 | | |
Deferred tax assets
|
| |
15
|
| | | | 48,056 | | | | | | 55,732 | | |
Restricted cash
|
| |
12
|
| | | | 8,418 | | | | | | 350 | | |
Other non-current assets
|
| | | | | | | 80,941 | | | | | | 77,444 | | |
Total non-current assets
|
| | | | | | | 3,414,679 | | | | | | 4,242,502 | | |
CURRENT ASSETS | | | | | ||||||||||||
Inventories
|
| |
10
|
| | | | 39,821 | | | | | | 57,310 | | |
Trade receivables
|
| |
11
|
| | | | 161,511 | | | | | | 181,127 | | |
Amounts due from related parties
|
| |
16
|
| | | | 14,223 | | | | | | 32,670 | | |
Prepayments and other current assets
|
| | | | | | | 36,334 | | | | | | 35,968 | | |
Restricted cash
|
| |
12
|
| | | | 19,921 | | | | | | 26,272 | | |
Cash and cash equivalents
|
| |
12
|
| | | | 891,912 | | | | | | 596,613 | | |
Total current assets
|
| | | | | | | 1,163,722 | | | | | | 929,960 | | |
Total assets
|
| | | | | | | 4,578,401 | | | | | | 5,172,462 | | |
CURRENT LIABILITIES | | | | | ||||||||||||
Trade payables
|
| | | | | | | 44,541 | | | | | | 76,107 | | |
Contract liabilities
|
| |
4
|
| | | | 170,113 | | | | | | 262,733 | | |
Accrued expenses and other current liabilities
|
| |
13
|
| | | | 269,481 | | | | | | 750,230 | | |
Amounts due to related parties
|
| |
16
|
| | | | 700 | | | | | | 2,541 | | |
Tax payable
|
| | | | | | | 17,458 | | | | | | 21,194 | | |
Interest-bearing bank borrowings
|
| |
14
|
| | | | 21,430 | | | | | | 20,205 | | |
Total current liabilities
|
| | | | | | | 523,723 | | | | | | 1,133,010 | | |
NET CURRENT ASSETS/(LIABILITIES)
|
| | | | | | | 639,999 | | | | | | (203,050) | | |
TOTAL ASSETS LESS CURRENT LIABILITIES
|
| | | | | | | 4,054,678 | | | | | | 4,039,452 | | |
NON-CURRENT LIABILITIES | | | | | ||||||||||||
Interest-bearing bank borrowings
|
| |
14
|
| | | | 258,103 | | | | | | 387,387 | | |
Contract liabilities
|
| |
4
|
| | | | 55,447 | | | | | | 39,086 | | |
Deferred tax liabilities
|
| |
15
|
| | | | 266,240 | | | | | | 264,698 | | |
Other non-current liabilities
|
| | | | | | | 7,827 | | | | | | 8,633 | | |
Total non-current liabilities
|
| | | | | | | 587,617 | | | | | | 699,804 | | |
Net assets
|
| | | | | | | 3,467,061 | | | | | | 3,339,648 | | |
EQUITY | | | | | ||||||||||||
Equity attributable to owners of the parent | | | | | ||||||||||||
Partnership capital (Limited partnership interests units, US$1.00 par value; 24,312,502 and 24,444,862 units issued, fully paid and outstanding, respectively, as of 31 December 2017 and 2018)
|
| | | | | | | 149,638 | | | | | | 150,550 | | |
Capital surplus
|
| | | | | | | 3,457,440 | | | | | | 3,485,320 | | |
Foreign currency translation reserves
|
| | | | | | | 70,556 | | | | | | 68,397 | | |
Accumulated deficit
|
| | | | | | | (266,237) | | | | | | (396,235) | | |
| | | | | | | | 3,411,397 | | | | | | 3,308,032 | | |
Non-controlling interests
|
| | | | | | | 55,664 | | | | | | 31,616 | | |
Total equity
|
| | | | | | | 3,467,061 | | | | | | 3,339,648 | | |
|
| | |
Limited
partnership interests units |
| |
Partnership
capital |
| |
Capital
surplus |
| |
Foreign
currency translation reserves |
| |
Accumulated
deficit |
| |
Total equity
|
| ||||||||||||||||||
At 1 January 2016
|
| | | | 24,145,987 | | | | | | 148,550 | | | | | | 3,396,224 | | | | | | 33,032 | | | | | | (277,169) | | | | | | 3,300,637 | | |
Loss for the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,227) | | | | | | (2,227) | | |
Other comprehensive income for the year:
|
| | | | | | | ||||||||||||||||||||||||||||||
Exchange differences related to foreign operations
|
| | | | — | | | | | | — | | | | | | — | | | | | | 41,532 | | | | | | — | | | | | | 41,532 | | |
Total comprehensive income/(loss) for the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | 41,532 | | | | | | (2,227) | | | | | | 39,305 | | |
Recognition of share-based compensation expenses
|
| | | | — | | | | | | — | | | | | | 33,286 | | | | | | — | | | | | | — | | | | | | 33,286 | | |
Exercise of share-based compensation
(Note 17) |
| | | | 1,093 | | | | | | 7 | | | | | | 36 | | | | | | — | | | | | | — | | | | | | 43 | | |
At 31 December 2016
|
| | | | 24,147,080 | | | | | | 148,557 | | | | | | 3,429,546 | | | | | | 74,564 | | | | | | (279,396) | | | | | | 3,373,271 | | |
| | |
Attributable to owners of the parent
|
| |
Non-
controlling interests |
| |
Total
equity |
| |||||||||||||||||||||||||||||||||||||||
| | |
Limited
partnership interests units |
| |
Partnership
capital |
| |
Capital
surplus |
| |
Foreign
currency translation reserves |
| |
Accumulated
deficit |
| |
Total
|
| ||||||||||||||||||||||||||||||
At 1 January 2017
|
| | | | 24,147,080 | | | | | | 148,557 | | | | | | 3,429,546 | | | | | | 74,564 | | | | | | (279,396) | | | | | | 3,373,271 | | | | | | — | | | | | | 3,373,271 | | |
Income/(loss) for the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 13,159 | | | | | | 13,159 | | | | | | (11,568) | | | | | | 1,591 | | |
Other comprehensive loss for the year: | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
Exchange differences related to foreign operations
|
| | | | — | | | | | | — | | | | | | — | | | | | | (4,008) | | | | | | — | | | | | | (4,008) | | | | | | — | | | | | | (4,008) | | |
Total comprehensive (loss)/income for the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | (4,008) | | | | | | 13,159 | | | | | | 9,151 | | | | | | (11,568) | | | | | | (2,417) | | |
Capital contributions from a non-controlling shareholder
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 67,232 | | | | | | 67,232 | | |
Recognition of share-based compensation expenses
|
| | | | — | | | | | | — | | | | | | 22,850 | | | | | | — | | | | | | — | | | | | | 22,850 | | | | | | — | | | | | | 22,850 | | |
Exercise of share-based compensation (Note 17, 18)
|
| | | | 165,422 | | | | | | 1,081 | | | | | | 5,044 | | | | | | — | | | | | | — | | | | | | 6,125 | | | | | | — | | | | | | 6,125 | | |
At 31 December 2017
|
| | | | 24,312,502 | | | | | | 149,638 | | | | | | 3,457,440 | | | | | | 70,556 | | | | | | (266,237) | | | | | | 3,411,397 | | | | | | 55,664 | | | | | | 3,467,061 | | |
At 1 January 2018
|
| | | | 24,312,502 | | | | | | 149,638 | | | | | | 3,457,440 | | | | | | 70,556 | | | | | | (266,237) | | | | | | 3,411,397 | | | | | | 55,664 | | | | | | 3,467,061 | | |
Loss for the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (129,998) | | | | | | (129,998) | | | | | | (24,048) | | | | | | (154,046) | | |
Other comprehensive income/(loss) for the year: | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
Exchange differences related to foreign operations
|
| | | | — | | | | | | — | | | | | | — | | | | | | 24,270 | | | | | | — | | | | | | 24,270 | | | | | | — | | | | | | 24,270 | | |
Liquidation of a foreign operation
|
| | | | — | | | | | | — | | | | | | — | | | | | | (26,429) | | | | | | — | | | | | | (26,429) | | | | | | — | | | | | | (26,429) | | |
Total comprehensive loss for the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2,159) | | | | | | (129,998) | | | | | | (132,157) | | | | | | (24,048) | | | | | | (156,205) | | |
Recognition of share-based compensation expenses
|
| | | | — | | | | | | — | | | | | | 18,418 | | | | | | — | | | | | | — | | | | | | 18,418 | | | | | | — | | | | | | 18,418 | | |
Exercise of share-based compensation (Note 17, 18)
|
| | | | 132,360 | | | | | | 912 | | | | | | 9,462 | | | | | | — | | | | | | — | | | | | | 10,374 | | | | | | — | | | | | | 10,374 | | |
At 31 December 2018
|
| | | | 24,444,862 | | | | | | 150,550 | | | | | | 3,485,320 | | | | | | 68,397 | | | | | | (396,235) | | | | | | 3,308,032 | | | | | | 31,616 | | | | | | 3,339,648 | | |
|
| | |
Notes
|
| |
2016
|
| |
2017
|
| |
2018
|
| |||||||||
Cash flows from operating activities | | | | | | |||||||||||||||||
Profit/(loss) before tax
|
| | | | | | | 59,869 | | | | | | 68,356 | | | | | | (94,297) | | |
Adjustments for:
|
| | | | | |||||||||||||||||
Depreciation and amortization
|
| |
8,9
|
| | | | 111,830 | | | | | | 115,908 | | | | | | 138,639 | | |
Loss on disposal of property and equipment and intangible assets
|
| |
8,9
|
| | | | 671 | | | | | | 243 | | | | | | 355 | | |
Impairment of trade receivables
|
| |
11
|
| | | | 28,031 | | | | | | 16,571 | | | | | | 16,329 | | |
Share-based compensation
|
| |
5,17
|
| | | | 33,286 | | | | | | 22,850 | | | | | | 18,418 | | |
Foreign exchange losses/(gains)
|
| | | | | | | 20,193 | | | | | | (12,856) | | | | | | 34,190 | | |
Liquidation of a foreign operation
|
| |
16
|
| | | | — | | | | | | — | | | | | | (26,429) | | |
Gain on disposal of an associate
|
| |
16
|
| | | | — | | | | | | (29,618) | | | | | | — | | |
Finance income
|
| |
6
|
| | | | (1,165) | | | | | | (1,862) | | | | | | (2,543) | | |
Finance costs
|
| |
6
|
| | | | 10,124 | | | | | | 13,408 | | | | | | 19,420 | | |
Changes in working capital:
|
| | | | | |||||||||||||||||
Increase in inventories
|
| | | | | | | (3,347) | | | | | | (9,595) | | | | | | (17,489) | | |
Increase in trade receivables, prepayments and other current assets
|
| | | | | | | (81,972) | | | | | | (53,251) | | | | | | (7,529) | | |
Decrease in restricted cash
|
| |
12
|
| | | | 7,306 | | | | | | 10,280 | | | | | | 1,717 | | |
Decrease/(increase) in amounts due from related parties
|
| | | | | | | 122 | | | | | | 6,580 | | | | | | (3,742) | | |
Increase in trade payables, contract liabilities, accrued expenses and other current liabilities
|
| | | | | | | 84,683 | | | | | | 115,880 | | | | | | 137,433 | | |
(Decrease)/increase in amounts due to related
parties |
| | | | | | | (5,654) | | | | | | (6,117) | | | | | | 1,841 | | |
Changes in other non-current assets and liabilities
|
| | | | | | | 1,348 | | | | | | 8,236 | | | | | | (1,019) | | |
Interest received
|
| | | | | | | 1,185 | | | | | | 1,811 | | | | | | 2,506 | | |
Interest paid
|
| | | | | | | (7,583) | | | | | | (14,279) | | | | | | (21,589) | | |
Income tax paid
|
| | | | | | | (47,821) | | | | | | (61,325) | | | | | | (65,231) | | |
Net cash flows from operating activities
|
| | | | | | | 211,106 | | | | | | 191,220 | | | | | | 130,980 | | |
Cash flows from investing activities | | | | | | |||||||||||||||||
Purchases of property and equipment
|
| | | | | | | (105,584) | | | | | | (380,298) | | | | | | (517,924) | | |
Purchases of intangible assets
|
| | | | | | | (6,759) | | | | | | (4,552) | | | | | | (12,693) | | |
Proceeds from disposal of an associate, net of transaction
costs |
| | | | | | | — | | | | | | 262,875 | | | | | | — | | |
Amounts due from related parties
|
| | | | | | | — | | | | | | (7,875) | | | | | | (4,331) | | |
Net cash flows used in investing activities
|
| | | | | | | (112,343) | | | | | | (129,850) | | | | | | (534,948) | | |
Cash flows from financing activities | | | | | | |||||||||||||||||
Proceeds from interest-bearing bank borrowings
|
| | | | | | | — | | | | | | 203,766 | | | | | | 126,386 | | |
Repayments of interest-bearing bank borrowings
|
| | | | | | | (27,961) | | | | | | (37,317) | | | | | | (22,751) | | |
Capital contributions from a non-controlling shareholder
|
| | | | | | | — | | | | | | 67,232 | | | | | | — | | |
Net cash flows (used in)/from financing activities
|
| | | | | | | (27,961) | | | | | | 233,681 | | | | | | 103,635 | | |
Net increase /(decrease) in cash and cash equivalents
|
| | | | | | | 70,802 | | | | | | 295,051 | | | | | | (300,333) | | |
Effect of foreign exchange rate changes, net
|
| | | | | | | 33,311 | | | | | | (19,619) | | | | | | 5,034 | | |
Cash and cash equivalents at 1 January
|
| | | | | | | 512,367 | | | | | | 616,480 | | | | | | 891,912 | | |
Cash and cash equivalents at 31 December
|
| | | | | | | 616,480 | | | | | | 891,912 | | | | | | 596,613 | | |
Entity name
|
| |
Place and date of
incorporation |
| |
Registered
capital |
| |
Percentage of
equity attributable to the Partnership |
| |
Principal
activities |
| |||||||||
| | | | | | | | |
Direct
|
| |
Indirect
|
| | ||||||||
Chindex International, Inc.* | | |
Delaware, U.S.
17 June 2002 |
| |
—
|
| | | | 100% | | | | | | — | | | |
Investment holding
|
|
Beijing United Family Health Center Co., Ltd.
|
| |
PRC,
25 March 1996 |
| |
US$2,980
|
| | | | — | | | | | | 100% | | | |
Healthcare services
|
|
Shanghai United Family Hospital,
Co., Ltd. |
| |
PRC,
17 July 2002 |
| |
US$4,120
|
| | | | — | | | | | | 100% | | | |
Healthcare services
|
|
Beijing United Family Hospital Management Co., Ltd.
|
| |
PRC,
22 October 2002 |
| |
RMB10,333
|
| | | | — | | | | | | 100% | | | |
Healthcare service
|
|
Guangzhou United Family Yue Xiu Clinic Co., Ltd.
|
| |
PRC,
07 October 2008 |
| |
RMB2,000
|
| | | | — | | | | | | 100% | | | |
Healthcare service
|
|
Beijing United Family Hospital Co., Ltd.
|
| |
PRC,
28 July 2010 |
| |
US$12,400
|
| | | | — | | | | | | 100% | | | |
Healthcare services
|
|
Tianjin United Family Hospital Co., Ltd.
|
| |
PRC,
16 December 2010 |
| |
US$6,000
|
| | | | — | | | | | | 100% | | | |
Healthcare services
|
|
Beijing United Family Rehabilitation Hospital Co., Ltd.
|
| |
PRC,
14 February 2012 |
| |
US$12,000
|
| | | | — | | | | | | 100% | | | |
Healthcare services
|
|
Qingdao United Family Hospital Co., Ltd.
|
| |
PRC,
24 December 2013 |
| |
US$9,600
|
| | | | — | | | | | | 100% | | | |
Healthcare services
|
|
Guangzhou United Family Hospital Co., Ltd.
|
| |
PRC,
27 September 2016 |
| |
US$40,000
|
| | | | — | | | | | | 100% | | | |
Healthcare service
|
|
Shanghai United Family Xincheng
Hospital Co., Ltd. |
| |
PRC,
14 November 2016 |
| |
US$33,000
|
| | | | — | | | | | | 70% | | | |
Healthcare service
|
|
|
Amendments to IFRS 3
|
| | Definition of a Business(2) | |
|
Amendments to IFRS 9
|
| |
Prepayment Features with Negative Compensation(1)
|
|
|
Amendments to IFRS 10 and IAS 28 (2011)
|
| | Sale or Contribution of Assets between an Investor and its Associate or Joint Venture(4) | |
|
IFRS 16
|
| | Leases(1) | |
|
IFRS 17
|
| | Insurance Contracts(3) | |
|
Amendments to IAS 1 and IAS 8
|
| | Definition of Material(2) | |
|
Amendments to IAS 19
|
| | Plan Amendment, Curtailment or Settlement(1) | |
|
Amendments to IAS 28
|
| |
Long-term interests in associates and joint ventures(1)
|
|
|
IFRIC-Int 23
|
| | Uncertainty over Income Tax Treatment(1) | |
|
Annual Improvements 2015 – 2017 Cycle (issued in December 2017)
|
| | Amendments to IFRS 3, IFRS 11, IAS 12 and IAS 23(1) | |
| – Medical equipment | | | 10 years | |
| – Office equipment | | | 3 years | |
| – Furniture and vehicles | | | 4 – 5 years | |
| – Leasehold improvements | | | Shorter of the lease term or the assets’ useful life | |
| | |
2016
|
| |
2017
|
| |
2018
|
| |||||||||
Type of goods or services | | | | | |||||||||||||||
Healthcare services
|
| | | | 1,668,573 | | | | | | 1,822,065 | | | | | | 2,045,013 | | |
Others
|
| | | | 6,787 | | | | | | 5,815 | | | | | | 13,766 | | |
Total revenue from contracts with customers
|
| | | | 1,675,360 | | | | | | 1,827,880 | | | | | | 2,058,779 | | |
Timing of revenue recognition: | | | | | |||||||||||||||
At a point in time
|
| | | | 992,071 | | | | | | 1,093,043 | | | | | | 1,275,375 | | |
Over time
|
| | | | 683,289 | | | | | | 734,837 | | | | | | 783,404 | | |
Total revenue from contracts with customers
|
| | | | 1,675,360 | | | | | | 1,827,880 | | | | | | 2,058,779 | | |
| | |
2017
|
| |
2018
|
| ||||||
At the beginning of year
|
| | | | 159,696 | | | | | | 225,560 | | |
Revenue recognized that was included in the contract liabilities at the beginning of the year
|
| | | | (122,892) | | | | | | (170,113) | | |
Increases due to cash received, excluding amounts recognized as revenue during the year
|
| | | | 188,756 | | | | | | 246,372 | | |
At the end of year
|
| | | | 225,560 | | | | | | 301,819 | | |
| | |
2017
|
| |
2018
|
| ||||||
Within one year
|
| | | | 170,113 | | | | | | 262,733 | | |
More than one year
|
| | | | 55,447 | | | | | | 39,086 | | |
| | | | | 225,560 | | | | | | 301,819 | | |
| | |
2016
|
| |
2017
|
| |
2018
|
| |||||||||
Salaries, wages, bonus, and allowances
|
| | | | 719,081 | | | | | | 800,281 | | | | | | 923,782 | | |
Housing funds
|
| | | | 61,458 | | | | | | 64,953 | | | | | | 71,632 | | |
Social insurance expenses
|
| | | | 94,345 | | | | | | 109,629 | | | | | | 129,338 | | |
Welfare and other expenses
|
| | | | 30,832 | | | | | | 42,692 | | | | | | 44,568 | | |
Share-based compensation (Note 17)
|
| | | | 33,286 | | | | | | 22,850 | | | | | | 18,418 | | |
| | | | | 939,002 | | | | | | 1,040,405 | | | | | | 1,187,738 | | |
| | |
2016
|
| |
2017
|
| |
2018
|
| |||||||||
Finance costs: | | | | | |||||||||||||||
Interest expense
|
| | | | 9,905 | | | | | | 15,606 | | | | | | 27,928 | | |
Others
|
| | | | 219 | | | | | | 45 | | | | | | — | | |
| | | | | 10,124 | | | | | | 15,651 | | | | | | 27,928 | | |
Less: interest capitalized
|
| | | | — | | | | | | (2,243) | | | | | | (8,508) | | |
| | | | | 10,124 | | | | | | 13,408 | | | | | | 19,420 | | |
Finance income: | | | | | |||||||||||||||
Interest income
|
| | | | 1,165 | | | | | | 1,862 | | | | | | 2,543 | | |
Finance costs, net
|
| | | | 8,959 | | | | | | 11,546 | | | | | | 16,877 | | |
| | |
2016
|
| |
2017
|
| |
2018
|
| |||||||||
Current income tax expense | | | | | |||||||||||||||
Charge for the year
|
| | | | 49,597 | | | | | | 68,033 | | | | | | 68,918 | | |
(Over)/under-provision in prior period
|
| | | | (8) | | | | | | (72) | | | | | | 49 | | |
Deferred tax expense/(benefit)
|
| | | | 12,507 | | | | | | (1,196) | | | | | | (9,218) | | |
| | | | | 62,096 | | | | | | 66,765 | | | | | | 59,749 | | |
|
| | |
2016
|
| |
2017
|
| |
2018
|
| |||||||||
Profit/(loss) before tax
|
| | | | 59,869 | | | | | | 68,356 | | | | | | (94,297) | | |
Tax expense calculated at the statutory tax rate of 25%
|
| | | | 14,967 | | | | | | 17,089 | | | | | | (23,574) | | |
Effect of differing tax rates in different jurisdictions
|
| | | | 10,269 | | | | | | 283 | | | | | | 986 | | |
Non-taxable income
|
| | | | (1,575) | | | | | | (1,735) | | | | | | (2,221) | | |
Non-deductible expenses
|
| | | | 8,921 | | | | | | 15,669 | | | | | | 14,675 | | |
Utilization of previously unrecognized tax losses
|
| | | | (3,134) | | | | | | (47,588) | | | | | | (5,872) | | |
Utilization of previously unrecognized deductible temporary differences
|
| | | | (832) | | | | | | (2,309) | | | | | | (567) | | |
Unrecognized deductible temporary differences
|
| | | | 8,581 | | | | | | 199 | | | | | | 21,870 | | |
Unrecognized tax losses for the year
|
| | | | 24,050 | | | | | | 32,827 | | | | | | 55,463 | | |
Adjustments in respect of current tax of the previous period
|
| | | | (8) | | | | | | (72) | | | | | | 49 | | |
Effect of U.S. Tax Cut and Jobs Act (“TCJA”) transition tax*
|
| | | | — | | | | | | 45,907 | | | | | | — | | |
Effect of non-U.S. operations*
|
| | | | — | | | | | | — | | | | | | (1,834) | | |
PRC withholding tax
|
| | | | 857 | | | | | | 6,495 | | | | | | 774 | | |
Income tax expense
|
| | | | 62,096 | | | | | | 66,765 | | | | | | 59,749 | | |
| | |
Leasehold
improvements |
| |
Medical
equipment |
| |
Office
equipment |
| |
Furniture and
vehicles |
| |
CIP
|
| |
Total
|
| ||||||||||||||||||
At 1 January 2017 | | | | | | | | ||||||||||||||||||||||||||||||
Cost
|
| | | | 788,154 | | | | | | 398,925 | | | | | | 52,224 | | | | | | 20,250 | | | | | | 16,961 | | | | | | 1,276,514 | | |
Accumulated depreciation
|
| | | | (266,918) | | | | | | (149,739) | | | | | | (35,138) | | | | | | (12,134) | | | | | | — | | | | | | (463,929) | | |
Net carrying amount
|
| | | | 521,236 | | | | | | 249,186 | | | | | | 17,086 | | | | | | 8,116 | | | | | | 16,961 | | | | | | 812,585 | | |
At 1 January 2017, net of accumulated depreciation
|
| | | | 521,236 | | | | | | 249,186 | | | | | | 17,086 | | | | | | 8,116 | | | | | | 16,961 | | | | | | 812,585 | | |
Additions
|
| | | | 22,537 | | | | | | 40,358 | | | | | | 11,509 | | | | | | 4,474 | | | | | | 278,533 | | | | | | 357,411 | | |
Transfers
|
| | | | 150 | | | | | | — | | | | | | — | | | | | | — | | | | | | (150) | | | | | | — | | |
Disposals
|
| | | | — | | | | | | (155) | | | | | | (48) | | | | | | (40) | | | | | | — | | | | | | (243) | | |
Depreciation
|
| | | | (53,489) | | | | | | (38,138) | | | | | | (9,914) | | | | | | (3,640) | | | | | | — | | | | | | (105,181) | | |
At 31 December 2017, net of accumulated depreciation
|
| | | | 490,434 | | | | | | 251,251 | | | | | | 18,633 | | | | | | 8,910 | | | | | | 295,344 | | | | | | 1,064,572 | | |
|
| | |
Leasehold
improvements |
| |
Medical
equipment |
| |
Office
equipment |
| |
Furniture and
vehicles |
| |
CIP
|
| |
Total
|
| ||||||||||||||||||
At 31 December 2017 and 1 January 2018
|
| | | | | | | ||||||||||||||||||||||||||||||
Cost
|
| | | | 801,344 | | | | | | 437,778 | | | | | | 62,815 | | | | | | 23,994 | | | | | | 295,344 | | | | | | 1,621,275 | | |
Accumulated depreciation
|
| | | | (310,910) | | | | | | (186,527) | | | | | | (44,182) | | | | | | (15,084) | | | | | | — | | | | | | (556,703) | | |
Net carrying amount
|
| | | | 490,434 | | | | | | 251,251 | | | | | | 18,633 | | | | | | 8,910 | | | | | | 295,344 | | | | | | 1,064,572 | | |
At 31 December 2017 and 1 January 2018, net of accumulated depreciation
|
| | | | 490,434 | | | | | | 251,251 | | | | | | 18,633 | | | | | | 8,910 | | | | | | 295,344 | | | | | | 1,064,572 | | |
Additions
|
| | | | 66,538 | | | | | | 182,612 | | | | | | 34,163 | | | | | | 7,999 | | | | | | 666,701 | | | | | | 958,013 | | |
Transfers
|
| | | | 566,658 | | | | | | 982 | | | | | | — | | | | | | — | | | | | | (567,640) | | | | | | — | | |
Disposals
|
| | | | (3) | | | | | | (308) | | | | | | (13) | | | | | | (9) | | | | | | — | | | | | | (333) | | |
Depreciation
|
| | | | (67,254) | | | | | | (44,706) | | | | | | (12,068) | | | | | | (3,299) | | | | | | — | | | | | | (127,327) | | |
At 31 December 2018, net of accumulated depreciation
|
| | | | 1,056,373 | | | | | | 389,831 | | | | | | 40,715 | | | | | | 13,601 | | | | | | 394,405 | | | | | | 1,894,925 | | |
At 31 December 2018 | | | | | | | | ||||||||||||||||||||||||||||||
Cost
|
| | | | 1,434,467 | | | | | | 615,530 | | | | | | 96,493 | | | | | | 31,882 | | | | | | 394,405 | | | | | | 2,572,777 | | |
Accumulated depreciation
|
| | | | (378,094) | | | | | | (225,699) | | | | | | (55,778) | | | | | | (18,281) | | | | | | — | | | | | | (677,852) | | |
Net carrying amount
|
| | | | 1,056,373 | | | | | | 389,831 | | | | | | 40,715 | | | | | | 13,601 | | | | | | 394,405 | | | | | | 1,894,925 | | |
|
| | |
Brand
|
| |
Contracts with
insurers |
| |
Software
|
| |
Total
|
| ||||||||||||
At 1 January 2017 | | | | | | ||||||||||||||||||||
Cost
|
| | | | 992,500 | | | | | | 92,500 | | | | | | 52,316 | | | | | | 1,137,316 | | |
Accumulated amortization
|
| | | | — | | | | | | (13,875) | | | | | | (25,712) | | | | | | (39,587) | | |
Net carrying amount
|
| | | | 992,500 | | | | | | 78,625 | | | | | | 26,604 | | | | | | 1,097,729 | | |
Cost at 1 January 2017, net of accumulated amortization
|
| | | | 992,500 | | | | | | 78,625 | | | | | | 26,604 | | | | | | 1,097,729 | | |
Additions
|
| | | | — | | | | | | — | | | | | | 4,552 | | | | | | 4,552 | | |
Amortization
|
| | | | — | | | | | | (6,166) | | | | | | (4,561) | | | | | | (10,727) | | |
At 31 December 2017
|
| | | | 992,500 | | | | | | 72,459 | | | | | | 26,595 | | | | | | 1,091,554 | | |
At 1 January 2018
|
| | | | | ||||||||||||||||||||
Cost
|
| | | | 992,500 | | | | | | 92,500 | | | | | | 56,868 | | | | | | 1,141,868 | | |
Accumulated amortization
|
| | | | — | | | | | | (20,041) | | | | | | (30,273) | | | | | | (50,314) | | |
Net carrying amount
|
| | | | 992,500 | | | | | | 72,459 | | | | | | 26,595 | | | | | | 1,091,554 | | |
Additions
|
| | | | — | | | | | | — | | | | | | 12,693 | | | | | | 12,693 | | |
Disposals
|
| | | | — | | | | | | — | | | | | | (22) | | | | | | (22) | | |
Amortization
|
| | | | — | | | | | | (6,167) | | | | | | (5,145) | | | | | | (11,312) | | |
At 31 December 2018
|
| | | | 992,500 | | | | | | 66,292 | | | | | | 34,121 | | | | | | 1,092,913 | | |
Cost
|
| | | | 992,500 | | | | | | 92,500 | | | | | | 69,511 | | | | | | 1,154,511 | | |
Accumulated amortization
|
| | | | — | | | | | | (26,208) | | | | | | (35,390) | | | | | | (61,598) | | |
Net carrying amount
|
| | | | 992,500 | | | | | | 66,292 | | | | | | 34,121 | | | | | | 1,092,913 | | |
| | |
2017
|
| |
2018
|
| ||||||
Pharmacy inventory
|
| | | | 19,014 | | | | | | 33,195 | | |
Hospital consumables
|
| | | | 16,603 | | | | | | 20,814 | | |
Others
|
| | | | 4,204 | | | | | | 3,301 | | |
| | | | | 39,821 | | | | | | 57,310 | | |
| | |
2017
|
| |
2018
|
| ||||||
Trade receivables
|
| | | | 233,858 | | | | | | 256,423 | | |
Impairment
|
| | | | (72,347) | | | | | | (75,296) | | |
| | | | | 161,511 | | | | | | 181,127 | | |
| | |
2017
|
| |
2018
|
| ||||||
Within 3 months
|
| | | | 119,039 | | | | | | 126,291 | | |
3 months – 6 months
|
| | | | 18,900 | | | | | | 28,915 | | |
6 months – 9 months
|
| | | | 12,522 | | | | | | 14,052 | | |
9 months – 1 year
|
| | | | 4,582 | | | | | | 5,954 | | |
1 – 2 years
|
| | | | 4,971 | | | | | | 4,169 | | |
2 – 3 years
|
| | | | 1,497 | | | | | | 1,746 | | |
| | | | | 161,511 | | | | | | 181,127 | | |
|
| | |
2017
|
| |
2018
|
| ||||||
At beginning of year
|
| | | | 71,564 | | | | | | 72,347 | | |
Impairment losses
|
| | | | 16,571 | | | | | | 16,329 | | |
Amount written off as uncollectible
|
| | | | (15,788) | | | | | | (13,380) | | |
At end of year
|
| | | | 72,347 | | | | | | 75,296 | | |
| | | | | | | | |
Past due
|
| |||||||||||||||||||||||||||||||||
31 December 2017
|
| |
Within 3
months |
| |
3 – 6
months |
| |
6 – 9
months |
| |
9 – 12
months |
| |
1 – 2
years |
| |
2 – 3
years |
| |
Total
|
| |||||||||||||||||||||
Expected credit loss rate
|
| | | | 7.46% | | | | | | 22.22% | | | | | | 41.41% | | | | | | 64.18% | | | | | | 81.74% | | | | | | 92.34% | | | | |||||
Gross carrying amount
|
| | | | 128,635 | | | | | | 24,299 | | | | | | 21,372 | | | | | | 12,792 | | | | | | 27,223 | | | | | | 19,537 | | | | | | 233,858 | | |
Expected credit losses
|
| | | | 9,596 | | | | | | 5,399 | | | | | | 8,850 | | | | | | 8,210 | | | | | | 22,252 | | | | | | 18,040 | | | | | | 72,347 | | |
| | | | | | | | |
Past due
|
| |||||||||||||||||||||||||||||||||
31 December 2018
|
| |
Within 3
Months |
| |
3 – 6
months |
| |
6 – 9
months |
| |
9 – 12
months |
| |
1 – 2
years |
| |
2 – 3
years |
| |
Total
|
| |||||||||||||||||||||
Expected credit loss rate
|
| | | | 7.39% | | | | | | 21.41% | | | | | | 36.57% | | | | | | 50.00% | | | | | | 86.10% | | | | | | 90.91% | | | | |||||
Gross carrying amount
|
| | | | 136,368 | | | | | | 36,792 | | | | | | 22,153 | | | | | | 11,908 | | | | | | 29,991 | | | | | | 19,211 | | | | | | 256,423 | | |
Expected credit losses
|
| | | | 10,077 | | | | | | 7,877 | | | | | | 8,101 | | | | | | 5,954 | | | | | | 25,822 | | | | | | 17,465 | | | | | | 75,296 | | |
| | |
Notes
|
| |
2017
|
| |
2018
|
| ||||||
Cash and bank balances
|
| |
(a)
|
| | | | 891,912 | | | | | | 596,613 | | |
Cash and cash equivalents
|
| | | | | | | 891,912 | | | | | | 596,613 | | |
Restricted cash | | | | | ||||||||||||
Current
|
| |
(b)
|
| | | | 19,921 | | | | | | 26,272 | | |
Non-current
|
| |
(b)
|
| | | | 8,418 | | | | | | 350 | | |
Restricted cash
|
| | | | | | | 28,339 | | | | | | 26,622 | | |
| | |
2017
|
| |
2018
|
| ||||||
Payables for purchases of property and equipment (Note 18)
|
| | | | 26,081 | | | | | | 457,811 | | |
Payroll and welfare payable
|
| | | | 97,293 | | | | | | 109,256 | | |
Accrued expenses
|
| | | | 74,817 | | | | | | 79,588 | | |
Accrued rent
|
| | | | 37,802 | | | | | | 62,905 | | |
Withholding tax, value added taxes and surcharges payable
|
| | | | 22,948 | | | | | | 24,448 | | |
Interest payable
|
| | | | 5,239 | | | | | | 11,292 | | |
Others
|
| | | | 5,301 | | | | | | 4,930 | | |
| | | | | 269,481 | | | | | | 750,230 | | |
| | |
2017
|
| |
2018
|
| ||||||
Current | | | | ||||||||||
– Secured
|
| | | | 21,430 | | | | | | 20,205 | | |
Non-current | | | | ||||||||||
– Secured
|
| | | | 258,103 | | | | | | 387,387 | | |
| | | | | 279,533 | | | | | | 407,592 | | |
|
| | |
2017
|
| |
2018
|
| ||||||
Maturity profile of the bank borrowings: | | | | ||||||||||
Within 1 year
|
| | | | 21,430 | | | | | | 20,205 | | |
Between 1 and 2 years
|
| | | | 19,756 | | | | | | 43,525 | | |
Between 2 and 5 years
|
| | | | 125,905 | | | | | | 200,879 | | |
Over 5 years
|
| | | | 112,442 | | | | | | 142,983 | | |
| | | | | 279,533 | | | | | | 407,592 | | |
| | |
2017
|
| |
2018
|
| ||||||
Restricted cash
|
| | | | 15,095 | | | | | | 5,277 | | |
Equity interest in subsidiaries
|
| | | | 264,438 | | | | | | 402,315 | | |
| | | | | 279,533 | | | | | | 407,592 | | |
|
| | |
Tax loss
|
| |
Impairment
of trade receivables |
| |
Accrued
expenses |
| |
Property
and equipment |
| |
Others
|
| |
Total
|
| ||||||||||||||||||
At 1 January 2017
|
| | | | 7,959 | | | | | | 27,770 | | | | | | 11,056 | | | | | | 2,582 | | | | | | 965 | | | | | | 50,332 | | |
(Debited)/credited to income statement
|
| | | | (4,428) | | | | | | 1,674 | | | | | | 1,693 | | | | | | (172) | | | | | | 156 | | | | | | (1,077) | | |
At 31 December 2017
|
| | | | 3,531 | | | | | | 29,444 | | | | | | 12,749 | | | | | | 2,410 | | | | | | 1,121 | | | | | | 49,255 | | |
(Debited)/credited to income statement
|
| | | | (763) | | | | | | 1,724 | | | | | | 7,187 | | | | | | (273) | | | | | | (314) | | | | | | 7,561 | | |
At 31 December 2018
|
| | | | 2,768 | | | | | | 31,168 | | | | | | 19,936 | | | | | | 2,137 | | | | | | 807 | | | | | | 56,816 | | |
| | |
Brand
|
| |
Contracts with
insurers |
| |
Property and
equipment |
| |
Others
|
| |
Total
|
| |||||||||||||||
At 1 January 2017
|
| | | | (248,125) | | | | | | (19,656) | | | | | | (1,458) | | | | | | (473) | | | | | | (269,712) | | |
Credited to income statement
|
| | | | — | | | | | | 1,542 | | | | | | 383 | | | | | | 348 | | | | | | 2,273 | | |
At 31 December 2017
|
| | | | (248,125) | | | | | | (18,114) | | | | | | (1,075) | | | | | | (125) | | | | | | (267,439) | | |
Credited/(debited) to income statement
|
| | | | — | | | | | | 1,542 | | | | | | 280 | | | | | | (165) | | | | | | 1,657 | | |
At 31 December 2018
|
| | | | (248,125) | | | | | | (16,572) | | | | | | (795) | | | | | | (290) | | | | | | (265,782) | | |
| | |
2017
|
| |
2018
|
| ||||||
Deferred tax assets
|
| | | | 49,255 | | | | | | 56,816 | | |
Offset with deferred tax liabilities
|
| | | | (1,199) | | | | | | (1,084) | | |
Net deferred tax assets recognized in the consolidated statement of financial position
|
| | | | 48,056 | | | | | | 55,732 | | |
|
| | |
2017
|
| |
2018
|
| ||||||
Deferred tax liabilities
|
| | | | (267,439) | | | | | | (265,782) | | |
Offset with deferred tax assets
|
| | | | 1,199 | | | | | | 1,084 | | |
Net deferred tax liabilities recognized in the consolidated statement of financial position
|
| | | | (266,240) | | | | | | (264,698) | | |
|
| | |
2017
|
| |
2018
|
| ||||||
Tax losses
|
| | | | 499,724 | | | | | | 631,930 | | |
Deductible temporary differences
|
| | | | 4,634 | | | | | | 89,846 | | |
| | | | | 504,358 | | | | | | 721,776 | | |
Name of Related Parties
|
| |
Relationship with the Group
|
|
TPG Healthy, L.P. (“TPG”) | | | Limited Partnership interests (“LP interests”) holder | |
Fosun Industrial Co., Limited (“Fosun”) | | | LP interests holder | |
Chindex Medical Limited (“CML”) | | | Affiliate of Fosun | |
Ample Up Limited (“Ample”) | | | Affiliate of Fosun | |
Shanghai Fuji Medical Equipment Co., Limited (“Fuji”) | | | Affiliate of Fosun | |
| | |
2016
|
| |
2017
|
| |
2018
|
| |||||||||
Purchases of medical equipment from Ample and CML
|
| | | | 2,730 | | | | | | 2,770 | | | | | | 882 | | |
Purchases of medical services from Fuji
|
| | | | — | | | | | | — | | | | | | 1,006 | | |
Management consulting services from TPG and Fosun
|
| | | | 3,733 | | | | | | 3,715 | | | | | | 3,637 | | |
Advances to senior executives
|
| | | | — | | | | | | 14,000 | | | | | | 14,705 | | |
Gain on disposal of CML(i)
|
| | | | — | | | | | | 29,618 | | | | | | — | | |
| | |
2017
|
| |
2018
|
| ||||||
Amounts due from related parties: | | | | ||||||||||
Senior executives(i)
|
| | | | 14,000 | | | | | | 28,705 | | |
CML
|
| | | | 223 | | | | | | 3,965 | | |
| | | | | 14,223 | | | | | | 32,670 | | |
Amounts due to related parties: | | | | ||||||||||
Fuji
|
| | | | — | | | | | | 781 | | |
CML
|
| | | | 113 | | | | | | 1,032 | | |
TPG and Fosun
|
| | | | 587 | | | | | | 728 | | |
| | | | | 700 | | | | | | 2,541 | | |
| | |
2016
|
| |
2017
|
| |
2018
|
| |||||||||
Short term employee benefits
|
| | | | 15,694 | | | | | | 13,415 | | | | | | 16,526 | | |
Post-employment benefits
|
| | | | 132 | | | | | | 101 | | | | | | 140 | | |
Share-based compensation expense
|
| | | | 24,330 | | | | | | 18,884 | | | | | | 13,062 | | |
Total compensation paid to key management personnel
|
| | | | 40,156 | | | | | | 32,400 | | | | | | 29,728 | | |
| | |
2016
|
| |
2017
|
| |
2018
|
| |||||||||||||||||||||||||||
| | |
Weighted
average exercise price per share |
| |
Number of
options |
| |
Weighted
average exercise price per share |
| |
Number of
options |
| |
Weighted
average exercise price per share |
| |
Number of
options |
| ||||||||||||||||||
At 1 January
|
| | | | 24.0 | | | | | | 1,139,520 | | | | | | 24.0 | | | | | | 1,144,840 | | | | | | 24.0 | | | | | | 1,140,040 | | |
Granted during the year
|
| | | | 24.3 | | | | | | 65,790 | | | | | | — | | | | | | — | | | | | | 28.4 | | | | | | 66,000 | | |
Forfeited during the year
|
| | | | 24.0 | | | | | | (60,470) | | | | | | 24.0 | | | | | | (4,800) | | | | | | 24.0 | | | | | | (55,920) | | |
At 31 December
|
| | | | 24.0 | | | | | | 1,144,840 | | | | | | 24.0 | | | | | | 1,140,040 | | | | | | 24.3 | | | | | | 1,150,120 | | |
Exercisable at the end of the year
|
| | | | | | | | | | 284,104 | | | | | | | | | | | | 426,248 | | | | | | | | | | | | 562,948 | | |
| | |
2016
|
| |
2018
|
| ||||||
Expected volatility (%)
|
| | | | 40.1% | | | | | | 40.2% | | |
Exercise multiple
|
| | | | 2.8 | | | | | | 2.8 | | |
Risk-free interest rate (%)
|
| | | | 2.10% | | | | | | 3.12% | | |
Fair value of LP interest unit (US$)
|
| | | | 17.91 | | | | | | 32.81 | | |
| | |
2016
|
| |
2017
|
| |
2018
|
| |||||||||
At 1 January
|
| | | | 644,760 | | | | | | 647,420 | | | | | | 645,020 | | |
Granted during the year
|
| | | | 32,895 | | | | | | — | | | | | | 27,000 | | |
Forfeited during the year
|
| | | | (30,235) | | | | | | (2,400) | | | | | | (27,960) | | |
At 31 December
|
| | | | 647,420 | | | | | | 645,020 | | | | | | 644,060 | | |
| | |
2016
|
| |
2017
|
| |
2018
|
| |||||||||
Purchase of property, equipment, and intangible assets included in accrued expenses and other current liabilities (Note 13)
|
| | | | 14,065 | | | | | | 26,081 | | | | | | 457,811 | | |
| | |
2016
|
| |
2017
|
| |
2018
|
| |||||||||
Exercise of employee options included in amounts due from related parties
|
| | | | — | | | | | | 6,125 | | | | | | 10,374 | | |
| | |
Interest-bearing loans and borrowings
|
| |||||||||||||||
| | |
2016
|
| |
2017
|
| |
2018
|
| |||||||||
At 1 January
|
| | | | 148,422 | | | | | | 131,110 | | | | | | 279,533 | | |
Changes from financing cash flows
|
| | | | (27,961) | | | | | | 166,449 | | | | | | 103,635 | | |
Foreign exchange movement
|
| | | | 10,649 | | | | | | (18,026) | | | | | | 24,424 | | |
At 31 December
|
| | | | 131,110 | | | | | | 279,533 | | | | | | 407,592 | | |
| | |
2017
|
| |
2018
|
| ||||||
Property and equipment
|
| | | | 249,265 | | | | | | 643,175 | | |
| | |
2017
|
| |
2018
|
| ||||||
Buildings: | | | | ||||||||||
– Within 1 year
|
| | | | 169,684 | | | | | | 194,603 | | |
– Within 1 year to 5 years
|
| | | | 676,530 | | | | | | 666,297 | | |
– Over 5 years
|
| | | | 1,941,928 | | | | | | 1,781,705 | | |
| | | | | 2,788,142 | | | | | | 2,642,605 | | |
| | |
2017
|
| |
2018
|
| ||||||
| | |
Financial assets at
amortized cost |
| |
Financial assets at
amortized cost |
| ||||||
Trade receivables
|
| | | | 161,511 | | | | | | 181,127 | | |
Amounts due from related parties
|
| | | | 14,223 | | | | | | 32,670 | | |
Financial assets included in prepayments and other current assets
|
| | | | 1,529 | | | | | | 5,888 | | |
Restricted cash
|
| | | | 28,339 | | | | | | 26,622 | | |
Cash and cash equivalents
|
| | | | 891,912 | | | | | | 596,613 | | |
| | | | | 1,097,514 | | | | | | 842,920 | | |
| | |
2017
|
| |
2018
|
| ||||||
| | |
Financial liabilities at
amortized cost |
| |
Financial liabilities at
amortized cost |
| ||||||
Trade payables
|
| | | | 44,541 | | | | | | 76,107 | | |
Interest-bearing bank borrowings
|
| | | | 279,533 | | | | | | 407,592 | | |
Amounts due to related parties
|
| | | | 700 | | | | | | 2,541 | | |
Financial liabilities included in accrued expenses and other
current liabilities |
| | | | 149,240 | | | | | | 616,526 | | |
| | | | | 474,014 | | | | | | 1,102,766 | | |
| | |
On demand
|
| |
Within
one year |
| |
In the
second year |
| |
In the third to
fifth year |
| |
Over five
years |
| |||||||||||||||
Year ended 31 December 2017 | | | | | | | |||||||||||||||||||||||||
Interest-bearing loans and borrowings
|
| | | | — | | | | | | 34,221 | | | | | | 37,567 | | | | | | 166,989 | | | | | | 129,077 | | |
Trade payables
|
| | | | 44,541 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Financial liabilities included in accrued expenses and other current liabilities
|
| | | | 149,240 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Amounts due to related parties
|
| | | | 700 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
On demand
|
| |
Within
one year |
| |
In the
second year |
| |
In the third to
fifth year |
| |
Over five
years |
| |||||||||||||||
Year ended 31 December 2018 | | | | | | | |||||||||||||||||||||||||
Interest-bearing loans and borrowings
|
| | | | — | | | | | | 40,463 | | | | | | 74,398 | | | | | | 262,333 | | | | | | 159,068 | | |
Trade payables
|
| | | | 76,107 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Financial liabilities included in accrued expenses and other current liabilities
|
| | | | 616,526 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Amounts due to related parties
|
| | | | 2,541 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
2017
|
| |
2018
|
| ||||||
Total debt (Note 14)
|
| | | | 279,533 | | | | | | 407,592 | | |
Equity
|
| | | | 3,411,397 | | | | | | 3,308,032 | | |
Total capital
|
| | | | 3,690,930 | | | | | | 3,715,624 | | |
Gearing ratio
|
| | | | 7.6% | | | | | | 11.0% | | |
|
Signature
|
| |
Capacity in Which Signed
|
| |
Date
|
|
|
/s/ Roberta Lipson
Roberta Lipson
|
| |
Chief Executive Officer and Director
Principal Executive Officer) |
| |
January 24, 2020
|
|
|
*
Walter Xue
|
| | Chief Financial Officer (Principal Financial and Accounting Officer) | | |
January 24, 2020
|
|
|
*
Antony Leung
|
| | Director | | |
January 24, 2020
|
|
|
*
Carl Wu
|
| | Director | | |
January 24, 2020
|
|
|
*
Shan Fu
|
| | Director | | |
January 24, 2020
|
|
|
*
David Zeng
|
| | Director | | |
January 24, 2020
|
|
|
*By:
/s/ Roberta Lipson
Attorney-in-fact
|
| | |
Exhibit 5.1
January 24, 2020
New Frontier Health Corporation
23rd Floor, 299 QRC
287-299 Queen’s Road Central
Hong Kong
Re: Amendment No. 1 to Form F-3 Registration Statement on Form F-1
Ladies and Gentlemen:
We have acted as special counsel to New Frontier Health Corporation, a Cayman Islands exempted company (the “Company”), in connection with the preparation of Amendment No. 1 to the Company’s Form F-3 Registration Statement on Form F-1 to be filed with the U.S. Securities and Exchange Commission (the “Commission”) on or about the date hereof (the “Registration Statement”), under the Securities Act of 1933, as amended (the “Securities Act”).
The Registration Statement relates to the issuance from time to time by the Company of up to 26,875,000 ordinary shares upon the exercise of 26,875,000 warrants of the Company (“Warrants”), each exercisable for one ordinary share, par value $0.0001 per share, of the Company (“ordinary shares”). The Registration Statement also relates to the offer and sale by certain securityholders set forth in the prospectus contained in the Registration Statement and any supplement to the prospectus of up to (i) 127,341,048 ordinary shares and (ii) 12,500,000 Warrants.
This opinion letter is being furnished in accordance with the requirements of Item 601(b)(5) of Regulation S-K promulgated under the Securities Act.
In rendering the opinions set forth below, we examined and relied upon such certificates, corporate records, agreements, instruments and other documents, and examined such matters of law, that we considered necessary or appropriate as a basis for the opinions. In rendering the opinions set forth below, we have examined and are familiar with originals or copies, certified or otherwise identified to our satisfaction, of (i) the amended and restated memorandum and articles of association of the Company, as in effect on the date hereof, (ii) the Registration Statement, (iii) resolutions of the Board of Directors of the Company relating to, among other matters, the issuance of the Warrants and the filing of the Registration Statement and (iv) such other documents as we have deemed necessary or appropriate as a basis for the opinions set forth below. In our examination, we have assumed the legal capacity of all natural persons, the genuineness of all signatures, the authenticity of all documents submitted to us as originals, the conformity to original documents of all documents submitted to us as certified or photostatic copies, the authenticity of the originals of such latter documents, that all parties to such documents had the power, corporate or other, to enter into and perform all obligations thereunder and all such documents have been duly authorized by all requisite action, corporate or other, and duly executed and delivered by all parties thereto. As to any facts material to the opinions expressed herein that we did not independently establish or verify, we have relied upon oral or written statements and representations of officers and other representatives of the Company and others.
Based upon the foregoing and subject to the assumptions, qualifications and limitations set forth herein, we are of the opinion that the Warrants are legal, valid and binding agreements of the Company, enforceable against the Company in accordance with their terms.
The opinions expressed herein are based upon and limited to the laws of the State of New York. We express no opinion herein as to any other laws, statutes, regulations or ordinances. The opinions expressed herein that are based on the laws of the State of New York are limited to the laws generally applicable in transactions of the type covered by the Registration Statement.
We hereby consent to the filing of this opinion letter as Exhibit 5.1 to the Registration Statement and to the reference to our firm under the caption “Legal Matters” in the prospectus included in the Registration Statement. In giving such consent, we do not thereby admit that we are experts within the meaning of the Securities Act or the rules and regulations of the Commission or that this consent is required by Section 7 of the Securities Act.
Very truly yours, | |
/s/ Winston & Strawn LLP |
Exhibit 5.2
Our ref MUL/741578-000001/61450064v2
New Frontier Health Corporation
PO Box 309, Ugland House
Grand Cayman
KY1-1104
Cayman Islands
24 January 2020
New Frontier Health Corporation
We have acted as counsel as to Cayman Islands law to New Frontier Health Corporation (the "Company") in connection with the registration statement on Form F-1, including all amendments or supplements thereto, filed with the United States Securities and Exchange Commission (the "Commission") under the United States Securities Act of 1933, as amended (the "Act") (including its exhibits, the "Registration Statement") relating to, among other things, 26,875,000 ordinary shares of the Company of par value US$0.0001 each ("Ordinary Shares") including:
(a) | 14,375,000 Ordinary Shares issuable upon the exercise of the redeemable warrants of the Company (“Warrants”) that were issued in private placements to certain institutions and investors on the closing of our initial business combination with Healthy Harmony Holdings L.P. and Healthy Harmony GP, Inc.; |
(b) | 7,750,000 Ordinary Shares issuable upon exercise of Warrants issued to New Frontier Public Holding Ltd. in a private placement simultaneously with the closing of our initial public offering; and |
(c) | 127,341,048 Ordinary Shares have been issued to, and which may be offered by, the selling shareholders identified in the Registration Statement (together, the "Selling Shareholders"). |
This opinion letter is given in accordance with the terms of the Legal Matters section of the Registration Statement.
1 | Documents Reviewed |
We have reviewed originals, copies, drafts or conformed copies of the following documents:
1.1 | The certificate of incorporation on change of name dated 17 December 2019 and the amended and restated memorandum and articles of association of the Company effective on 17 December 2019. |
1.2 | The written resolutions of the board of directors of the Company dated 19 June 2018 (the "IPO Resolutions") and 21 December 2019 (the "BC Resolutions") and the corporate records of the Company maintained at its registered office in the Cayman Islands. |
1.3 | A certificate of good standing with respect to the Company issued by the Registrar of Companies (the "Certificate of Good Standing"). |
1.4 | A certificate from a director of the Company a copy of which is attached to this opinion letter (the "Director's Certificate"). |
1.5 | A copy of the register of members of the Company dated 5 January 2020 (the "Register of Members"). |
1.6 | The Registration Statement. |
1.7 | The warrant agreement dated as of 27 June 2018, by and between the Company and Continental Stock Transfer & Trust Company as warrant agent, the forward purchase agreement dated as of 4 June 2018 between the Company, New Frontier Public Holding Ltd. (the "Sponsor"), and the party listed as the purchaser therein and the private placement warrants purchase agreement dated as of 27 June 2018 entered into by and between the Company and the Sponsor (together, the "Warrant Documents"). |
2 | Assumptions |
The following opinions are given only as to, and based on, circumstances and matters of fact existing and known to us on the date of this opinion letter. These opinions only relate to the laws of the Cayman Islands which are in force on the date of this opinion letter. In giving the following opinions, we have relied (without further verification) upon the completeness and accuracy, as at the date of this opinion letter, of the Director's Certificate and the Certificate of Good Standing. We have also relied upon the following assumptions, which we have not independently verified:
2.1 | The Warrant Documents have been or will be authorised and duly executed and unconditionally delivered by or on behalf of all relevant parties in accordance with all relevant laws (other than, with respect to the Company, the laws of the Cayman Islands). |
2.2 | The Warrant Documents are, or will be, legal, valid, binding and enforceable against all relevant parties in accordance with their terms under the laws of the State of New York (the "Relevant Law") and all other relevant laws (other than, with respect to the Company, the laws of the Cayman Islands). |
2.3 | The choice of the Relevant Law as the governing law of the Warrant Documents has been made in good faith and would be regarded as a valid and binding selection which will be upheld by the courts of the State of New York and any other relevant jurisdiction (other than the Cayman Islands) as a matter of the Relevant Law and all other relevant laws (other than the laws of the Cayman Islands). |
2.4 | Copies of documents, conformed copies or drafts of documents provided to us are true and complete copies of, or in the final forms of, the originals. |
2.5 | All signatures, initials and seals are genuine. |
2.6 | The capacity, power, authority and legal right of all parties under all relevant laws and regulations (other than, with respect to the Company, the laws and regulations of the Cayman Islands) to enter into, execute, unconditionally deliver and perform their respective obligations under the Warrant Documents. |
2
2.7 | No invitation has been or will be made by or on behalf of the Company to the public in the Cayman Islands to subscribe for any of the Warrants or the Ordinary Shares. |
2.8 | There is no contractual or other prohibition or restriction (other than as arising under Cayman Islands law) binding on the Company prohibiting or restricting it from entering into and performing its obligations under the Warrant Documents. |
2.9 | No monies paid to or for the account of any party under the Warrant Documents or any property received or disposed of by any party to the Warrant Documents in each case in connection with the Warrant Documents or the consummation of the transactions contemplated thereby represent or will represent proceeds of criminal conduct or criminal property or terrorist property (as defined in the Proceeds of Crime Law (2020 Revision) and the Terrorism Law (2018 Revision), respectively). |
2.10 | The Company will receive or has received money or money's worth in consideration for the issue of the Ordinary Shares and none of the Ordinary Shares were or will be issued for less than par value. |
2.11 | The completeness and accuracy of the Register of Members. |
2.12 | There is nothing under any law (other than the laws of the Cayman Islands) which would or might affect the opinions set out below. Specifically, we have made no independent investigation of the Relevant Law. |
Save as aforesaid we have not been instructed to undertake and have not undertaken any further enquiry or due diligence in relation to the transaction the subject of this opinion letter.
3 | Opinions |
Based upon, and subject to, the foregoing assumptions and the qualifications set out below, and having regard to such legal considerations as we deem relevant, we are of the opinion that:
3.1 | The Company has been duly incorporated as an exempted company with limited liability and is validly existing and in good standing with the Registrar of Companies under the laws of the Cayman Islands. |
3.2 | Based solely of our inspection of the Register of Members, the Selling Shareholders have valid title to their respective Ordinary Shares and such Ordinary Shares have been duly authorised, legally issued and are fully paid and non-assessable and there are no entries or notations indicating any third party interests, including any security interest as at the date hereof. |
3.3 | The Ordinary Shares to be issued by the Company as contemplated by the Registration Statement upon the exercise of the Warrants in accordance with the Warrant Documents have been authorised for issue, and when issued by the Company against payment in full of the consideration as set out in the Registration Statement and the Warrant Documents and in accordance with the terms set out in the Registration Statement and the Warrant Documents, such Ordinary Shares will be validly issued, fully paid and non-assessable. As a matter of Cayman Islands law, a share is only issued when it has been entered in the register of members (shareholders). |
3
4 | Qualifications |
The opinions expressed above are subject to the following qualifications:
4.1 | The term "enforceable" as used above means that the obligations assumed by the Company under the Warrant Documents are of a type which the courts of the Cayman Islands will enforce. It does not mean that those obligations will necessarily be enforced in all circumstances in accordance with their terms. In particular: |
(a) | enforcement may be limited by bankruptcy, insolvency, liquidation, reorganisation, readjustment of debts or moratorium or other laws of general application relating to or affecting the rights of creditors; |
(b) | enforcement may be limited by general principles of equity. For example, equitable remedies such as specific performance may not be available, inter alia, where damages are considered to be an adequate remedy; |
(c) | where obligations are to be performed in a jurisdiction outside the Cayman Islands, they may not be enforceable in the Cayman Islands to the extent that performance would be illegal under the laws of that jurisdiction; and |
(d) | some claims may become barred under relevant statutes of limitation or may be or become subject to defences of set off, counterclaim, estoppel and similar defences. |
4.2 | To maintain the Company in good standing with the Registrar of Companies under the laws of the Cayman Islands, annual filing fees must be paid and returns made to the Registrar of Companies within the time frame prescribed by law. |
4.3 | Under Cayman Islands law, the register of members (shareholders) is prima facie evidence of title to shares and this register would not record a third party interest in such shares. However, there are certain limited circumstances where an application may be made to a Cayman Islands court for a determination on whether the register of members reflects the correct legal position. Further, the Cayman Islands court has the power to order that the register of members maintained by a company should be rectified where it considers that the register of members does not reflect the correct legal position. As far as we are aware, such applications are rarely made in the Cayman Islands, but if such an application were made in respect of the Ordinary Shares, then the validity of such shares may be subject to re-examination by a Cayman Islands court. |
4.4 | In this opinion letter, the phrase "non-assessable" means, with respect to the Ordinary Shares, that a shareholder shall not, solely by virtue of its status as a shareholder, be liable for additional assessments or calls on the Ordinary Shares by the Company or its creditors (except in exceptional circumstances, such as involving fraud, the establishment of an agency relationship or an illegal or improper purpose or other circumstance in which a court may be prepared to pierce or lift the corporate veil). |
Except as specifically stated herein, we make no comment with respect to any representations and warranties which may be made by or with respect to the Company in any of the Warrant Documents or instruments cited in this opinion or otherwise with respect to the commercial terms of the transactions the subject of this opinion.
We hereby consent to the filing of this opinion letter as an exhibit to the Registration Statement and to the reference to our firm under the heading "Legal Matters" in the prospectus included in the Registration Statement. In providing our consent, we do not thereby admit that we are in the category of persons whose consent is required under Section 7 of the Act or the Rules and Regulations of the Commission thereunder.
4
This opinion letter is limited to the matters detailed herein and is not to be read as an opinion with respect to any other matter.
Yours faithfully
/s/ Maples and Calder
5
New Frontier Health Corporation
PO Box 309, Ugland House
Grand Cayman
KY1-1104
Cayman Islands
24 January 2020
To: | Maples and Calder |
PO Box 309, Ugland House
Grand Cayman
KY1-1104
Cayman Islands
New Frontier Health Corporation (the "Company")
I, the undersigned, being a director of the Company, am aware that you are being asked to provide an opinion letter (the "Opinion") in relation to certain aspects of Cayman Islands law. Unless otherwise defined herein, capitalised terms used in this certificate have the respective meanings given to them in the Opinion. I hereby certify that:
1 | The Memorandum and Articles remain in full force and effect and are unamended. |
2 | The Company has not entered into any mortgages or charges over its property or assets other than those entered in the register of mortgages and charges of the Company. |
3 | The Resolutions were duly passed in the manner prescribed in the Memorandum and Articles (including, without limitation, with respect to the disclosure of interests (if any) by directors of the Company) and have not been amended, varied or revoked in any respect. |
4 | The authorised share capital of the Company is US$50,000 divided into 490,000,000 ordinary shares of a par value of US$0.0001 each and 10,000,000 preference shares of a par value of US$0.0001 each. |
5 | The shareholders of the Company (the "Shareholders") have not restricted the powers of the directors of the Company in any way. |
6 | There is no contractual or other prohibition or restriction (other than as arising under Cayman Islands law) binding on the Company prohibiting or restricting it from entering into and performing its obligations under the Registration Statement and any documents in connection therewith. |
7 | The directors of the Company at the date of the IPO Resolutions were as follows: Kam Chung Leung and Carl Wu. |
8 | The directors of the Company at the date of the BC Resolutions were as follows: Kam Chung Leung, Carl Wu, Edward Leong Che-hung, David L. Johnson and Frederick Ma Si-hang. |
9 | The directors of the Company at the date of this certificate are as follows: Kam Chung Leung, Carl Wu, Edward Leong Che-hung, Frederick Ma Si-hang, Qiyu Chen, Shan Fu, Roberta Lynn Lipson and Ying Zeng. |
6
10 | The minute book and corporate records of the Company as maintained at its registered office in the Cayman Islands and made available to you are complete and accurate in all material respects, and all minutes and resolutions filed therein represent a complete and accurate record of all meetings of the Shareholders and directors (or any committee thereof) of the Company (duly convened in accordance with the Memorandum and Articles) and all resolutions passed at the meetings or passed by written resolution or consent, as the case may be. |
11 | Prior to, at the time of, and immediately following the approval of the transactions the subject of the Registration Statement, the Company was, or will be, able to pay its debts as they fell, or fall, due and has entered, or will enter, into the transactions the subject of the Registration Statement for proper value and not with an intention to defraud or wilfully defeat an obligation owed to any creditor or with a view to giving a creditor a preference. |
12 | Each director of the Company considers the transactions contemplated by the Registration Statement to be of commercial benefit to the Company and has acted in good faith in the best interests of the Company, and for a proper purpose of the Company, in relation to the transactions which are the subject of the Opinion. |
13 | To the best of my knowledge and belief, having made due inquiry, the Company is not the subject of legal, arbitral, administrative or other proceedings in any jurisdiction. Nor have the directors or Shareholders taken any steps to have the Company struck off or placed in liquidation, nor have any steps been taken to wind up the Company. Nor has any receiver been appointed over any of the Company's property or assets. |
14 | To the best of my knowledge and belief, having made due inquiry, there are no circumstances or matters of fact existing which may properly form the basis for an application for an order for rectification of the register of members of the Company. |
15 | The Registration Statement has been, or will be, authorised and duly executed and delivered by or on behalf of all relevant parties in accordance with all relevant laws. |
16 | No invitation has been or will be made by or on behalf of the Company to the public in the Cayman Islands to subscribe for any of the Warrants or the Ordinary Shares. |
17 | The Ordinary Shares to be issued pursuant to the Registration Statement and the Warrant Documents have been, or will be, duly registered, and will continue to be registered, in the Company's register of members (shareholders). |
(Signature Page follows)
7
I confirm that you may continue to rely on this certificate as being true and correct on the day that you issue the Opinion unless I shall have previously notified you in writing personally to the contrary.
Signature: | /s/ Ying Zeng | |
Name: | Ying Zeng | |
Title: | Director |
8
Exhibit 16.1
January 24, 2020
Office of the Chief Accountant
Securities and Exchange Commission
100 F Street, N.E.
Washington, DC 20549
Ladies and Gentlemen:
We have read the statements made by New Frontier Health Corporation (formerly known as New Frontier Corporation) in the Registration Statement dated January 24, 2020. We agree with the statements concerning our Firm in such Registration Statement; we are not in a position to agree or disagree with New Frontier Health Corporation (formerly known as New Frontier Corporation) statements that the audit committee decided to engage Ernst & Young LLP Hua Ming LLP to serve as the Company’s new independent registered public accounting firm and related statements contained therein.
Very truly yours,
/s/ WithumSmith+Brown, PC
Whippany, New Jersey
Exhibit 23.1
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We consent to the use in the Registration Statement of New Frontier Health Corporation of our report, dated April 1, 2019 relating to the balance sheet of New Frontier Corporation as of December 31, 2018 and the related statements of operations, changes in shareholders’ equity and cash flows for the period from March 28, 2018 (date of inception) through December 31, 2018, and to the reference to our Firm under the caption “Experts” in the Registration Statement.
/s/ WithumSmith+Brown, PC
Whippany, New Jersey
January 24, 2020
Exhibit 23.2
Consent of Independent Registered Public Accounting Firm
We consent to the reference to our firm under the caption "Experts" and to the use of our report dated 6 September 2019, with respect to the consolidated financial statements of Healthy Harmony Holdings, L.P., included in the Proxy Statement of New Frontier Corporation that is included in the Registration Statement (Form F-1) and Prospectus of New Frontier Health Corporation for the registration of its ordinary shares and warrants.
/s/ Ernst & Young Hua Ming LLP
Beijing, the People’s Republic of China
23 January 2020