|
iClick Interactive Asia Group Limited
Prosperity Millennia Plaza 663 King’s Road, Quarry Bay Hong Kong Tel: +852 3700 9000 |
| |
Jian Tang
Igomax Inc. 15/F, Prosperity Millennia Plaza 663 King’s Road, Quarry Bay, Hong Kong Tel: +86-10-8540-2700 |
| |
Wing Hong Sammy Hsieh
Bubinga Holdings Limited 15/F, Prosperity Millennia Plaza 663 King’s Road, Quarry Bay, Hong Kong. Tel: +852-3700-9618 |
|
|
Huang Jianjun
Marine Central Limited Rise Chain Investment Limited Unit 2B, 17/F. Chung Kiu Commercial Bldg. No. 47-51 Shantung Street Mongkok, Kowloon Hong Kong Tel: +86 13682435235 |
| |
Capable Excel Limited
Unit A, 8th Floor Winbase Centre 208 Queen’s Road Central Hong Kong Tel: +852 25613121 |
| |
Cheer Lead Global Limited
Unit 1803, 18/F, Stelux House 698 Prince Edward Road East San po Kong Hong Kong Tel: +852 38926137 |
|
|
Creative Big Limited
Flat 23B, Block 6, Hanley Villa 22 Yau Lai Road Yau Kom Tau, Tsuen Wan Hong Kong Tel: +852 90880328 |
| |
Huge Superpower Limited
Room 33B, 24/F, Block D Mai Luen Ind. Building 23-31 King Yip Street Kwai Chung Hong Kong Tel: +852 35261189 |
| |
Infinity Global Fund SPC
Room 3605, 36/F Cheung Kong Centre 2 Queen’s Road, Central Hong Kong Tel: +852 34655367 |
|
|
Integrated Asset Management (Asia) Ltd.
15/F Prosperity Millenia Plaza 663 King’s Road, Quarry Bay Hong Kong Tel: +852 22092209 |
| |
Chan Nai Hang
18B, MG Tower, 133 Hoi Bun Road, Kwun Tong, Kowloon, Hong Kong Tel: +852 3700 9000 |
| |
Likeable Limited
10/F, Guangdong Investment Tower, 148 Connaught Road Central, Hong Kong Tel: +852 2541 6632 |
|
|
Imen Yee May Pang
23 D, BLK 5, Aldrich Garden Shau Kei Wan, Hong Kong Tel: +852 3700 9000 |
| |
Chik Yu Chung Roni
10/F RmB Wai Yu Court 8 Hong Ping Street Chai Wan, Hong Kong Tel: +852 3700 9000 |
| |
Tse Kok Yu Ryan
Flat F, 16/F, BLK 2, Riviera Gardens, Tsuen Wan, Hong Kong Tel: +852 3700 9000 |
|
|
Tsang Hing Sze
Flat 704, 7/F, Block B, Tak Wah House, Tak Keung Court, Lok Fu, Kowloon, Hong Kong Tel: +852 3700 9000 |
| |
Lau Ying Wai
Room 1905, 19/F, Oi Chi House Tin Oi Court, Tin Shui Wai, New Territories, Hong Kong Tel: +852 3700 9000 |
| |
Yang Xin
7/F, Building 19, Phoenix Park, 1515 Gumei Road, Xuhui District, Shanghai, China Tel: 1811621902 |
|
|
Zhao Yong
7/F, Building 19, Phoenix Park, 1515 Gumei Road, Xuhui District, Shanghai, China Tel: 18616029299 |
| | | | | | |
|
Cleary Gottlieb Steen & Hamilton LLP
Denise Shiu 45th Floor, Fortune Financial Center, 5 Dong San Huan Zhong Lu, Chaoyang District, Beijing Tel: + 86 10 5920 1080 |
| |
Ropes & Gray
Oliver Nip 44th Floor, One Exchange Square 8 Connaught Place Central, Hong Kong Tel: +852 3664 6461 |
| |
Prospera Law, LLP
Kevin Leung 1901 Avenue of the Stars Suite 480 Los Angeles, CA 90067 Tel: +1 (424) 239-1890 |
|
| a. | | | ☐ | | | The filing of solicitation materials or an information statement subject to Regulation 14A, Regulation 14C or Rule 13e-3(c) under the Securities Exchange Act of 1934. | |
| b. | | | ☐ | | | The filing of a registration statement under the Securities Act of 1933. | |
| c. | | | ☐ | | | A tender offer | |
| d. | | | ☒ | | | None of the above | |
| | |
Page
|
| |||
| | | | 4 | | | |
| | | | 4 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 7 | | | |
| | | | 8 | | | |
| | | | 9 | | | |
| | | | 9 | | | |
| | | | 10 | | | |
| | | | 10 | | | |
| | | | 11 | | | |
| | | | 11 | | | |
| | | | 11 | | | |
| | | | 11 | | |
| (c)-(1) | | | | |
| (c)-(2) | | | | |
| (c)-(3) | | | | |
|
(d)-(1)
|
| | | |
|
(d)-(2)
|
| | Support Agreement, dated November 24, 2023, by and among Parent and the Rollover Shareholders, incorporated herein by reference to Exhibit 99.5 of the Schedule 13D/A furnished by the Sponsor to the SEC on November 27, 2023. | |
|
(d)-(3)
|
| | Limited Guarantee, dated November 24, 2023, by Rise Chain Investment Limited in favor of the Company, incorporated herein by reference to Exhibit 99.7 of the Schedule 13D/A furnished by the Sponsor to the SEC on November 27, 2023. | |
|
(d)-(4)
|
| | Interim Investors Agreement, dated November 24, 2023, by and among Parent, Merger Sub, the Founder Parties, and the Sponsor Parties, incorporated herein by reference to Exhibit 99.8 of the Schedule 13D/A furnished by the Sponsor to the SEC on November 27, 2023. | |
| (f)-(1) | | | | |
| (f)-(2) | | | | |
| (g) | | | Not applicable. | |
| 107 | | | |
| Sincerely, | | | Sincerely, | |
|
/s/ Philip Kan
Philip Kan
Chairperson of the Special Committee |
| |
/s/ Jian Tang
Jian Tang
Chairman of the Board |
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 6 | | | |
| | | | 7 | | | |
| | | | 7 | | | |
| | | | 7 | | | |
| | | | 8 | | | |
| | | | 8 | | | |
| | | | 8 | | | |
| | | | 8 | | | |
| | | | 9 | | | |
| | | | 9 | | | |
| | | | 9 | | | |
| | | | 10 | | | |
| | | | 10 | | | |
| | | | 10 | | | |
| | | | 11 | | | |
| | | | 12 | | | |
| | | | 13 | | | |
| | | | 13 | | | |
| | | | 13 | | | |
| | | | 14 | | | |
| | | | 14 | | | |
| | | | 14 | | | |
| | | | 14 | | | |
| | | | 14 | | | |
| | | | 16 | | | |
| | | | 26 | | | |
| | | | 26 | | | |
| | | | 38 | | | |
| | | | 46 | | | |
| | | | 49 | | | |
| | | | 51 | | | |
| | | | 56 | | | |
| | | | 57 | | | |
| | | | 61 | | | |
| | | | 61 | | |
| | |
Page
|
| |||
| | | | 62 | | | |
| | | | 63 | | | |
| | | | 64 | | | |
| | | | 64 | | | |
| | | | 65 | | | |
| | | | 65 | | | |
| | | | 66 | | | |
| | | | 69 | | | |
| | | | 69 | | | |
| | | | 70 | | | |
| | | | 70 | | | |
| | | | 70 | | | |
| | | | 70 | | | |
| | | | 70 | | | |
| | | | 71 | | | |
| | | | 73 | | | |
| | | | 74 | | | |
| | | | 75 | | | |
| | | | 75 | | | |
| | | | 75 | | | |
| | | | 76 | | | |
| | | | 76 | | | |
| | | | 76 | | | |
| | | | 77 | | | |
| | | | 77 | | | |
| | | | 78 | | | |
| | | | 78 | | | |
| | | | 78 | | | |
| | | | 80 | | | |
| | | | 80 | | | |
| | | | 81 | | | |
| | | | 81 | | | |
| | | | 82 | | | |
| | | | 82 | | | |
| | | | 82 | | | |
| | | | 83 | | | |
| | | | 83 | | | |
| | | | 83 | | | |
| | | | 84 | | | |
| | | | 84 | | | |
| | | | 84 | | | |
| | | | 86 | | | |
| | | | 90 | | |
| | |
Page
|
| |||
| | | | 92 | | | |
| | | | 93 | | | |
| | | | 94 | | | |
| | | | 94 | | | |
| | | | 96 | | | |
| | | | 97 | | | |
| | | | 98 | | | |
| | | | 98 | | | |
| | | | 98 | | | |
| | | | 100 | | | |
| | | | 101 | | | |
| | | | 101 | | | |
| | | | 102 | | | |
| | | | 103 | | | |
| | | | 104 | | | |
| | | | 104 | | | |
| | | | 106 | | | |
| | | | 106 | | | |
| | | | 107 | | | |
| | | | 108 | | | |
| | | | 108 | | | |
| | | | 108 | | | |
| | | | 108 | | | |
| | | | 109 | | | |
| | | | 110 | | | |
| | | | 113 | | | |
| | | | 114 | | | |
| | | | 116 | | | |
| | | | A-1 | | | |
| | | | B-1 | | | |
| | | | C-1 | | | |
| | | | D-1 | | | |
| | | | E-1 | | | |
| | | | F-1 | | | |
| | | | G-1 | | |
(Fiscal Year Ending December 31, dollars in US$ million)
|
| |
FY2023E
|
| |
FY2024E
|
| |
FY2025E
|
| |
FY2026E
|
| |
FY2027E
|
| |
FY2028E
|
| ||||||||||||||||||
Net Revenues
|
| | | | 143.1 | | | | | | 153.3 | | | | | | 169.9 | | | | | | 186.7 | | | | | | 202.3 | | | | | | 207.3 | | |
% Growth
|
| | | | (15.4)% | | | | | | 7.1% | | | | | | 10.8% | | | | | | 9.9% | | | | | | 8.3% | | | | | | 2.5% | | |
Adjusted EBITDA(1)
|
| | | | (35.1) | | | | | | (12.6) | | | | | | (5.8) | | | | | | 1.4 | | | | | | 6.8 | | | | | | 7.8 | | |
% of Revenue
|
| | | | (24.5)% | | | | | | (8.2)% | | | | | | (3.4)% | | | | | | 0.8% | | | | | | 3.3% | | | | | | 3.8% | | |
Capital Expenditures
|
| | | | 0.6 | | | | | | 0.6 | | | | | | 0.6 | | | | | | 0.6 | | | | | | 0.6 | | | | | | 0.6 | | |
% of Revenue
|
| | | | 0.4% | | | | | | 0.4% | | | | | | 0.4% | | | | | | 0.3% | | | | | | 0.3% | | | | | | 0.3% | | |
Change in Net Working Capital
|
| | | | 2.5 | | | | | | 1.1 | | | | | | (2.4) | | | | | | (2.5) | | | | | | (0.4) | | | | | | (1.5) | | |
% of Revenue
|
| | | | 1.7% | | | | | | 0.7% | | | | | | (1.4)% | | | | | | (1.3)% | | | | | | (0.2)% | | | | | | (0.7)% | | |
| | |
Ownership prior to the Merger(1)
|
| |
Ownership after the Merger
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Net Book Value
|
| |
Net Loss
|
| |
Net Book Value
|
| |
Net Loss
|
| ||||||||||||||||||||||||||||||||||||
Name
|
| |
US$000
|
| |
%
|
| |
US$000
|
| |
%
|
| |
US$000
|
| |
%
|
| |
US$000
|
| |
%
|
| ||||||||||||||||||||||||
Igomax Inc. (wholly owned by Jian Tang)
|
| | | | 4,073 | | | | | | 5.1% | | | | | | 10,291 | | | | | | 5.1% | | | | | | 7,977 | | | | | | 10.1% | | | | | | 20,210 | | | | | | 10.1% | | |
Jian Tang
|
| | | | — | | | | | | 0.0% | | | | | | — | | | | | | 0.0% | | | | | | — | | | | | | 0.0% | | | | | | — | | | | | | 0.0% | | |
Bubinga Holdings Limited (wholly owned
by Wing Hong Sammy Hsieh) |
| | | | 3,721 | | | | | | 4.7% | | | | | | 9,402 | | | | | | 4.7% | | | | | | 7,289 | | | | | | 9.2% | | | | | | 18,465 | | | | | | 9.2% | | |
Wing Hong Sammy Hsieh
|
| | | | 393 | | | | | | 0.5% | | | | | | 994 | | | | | | 0.5% | | | | | | 770 | | | | | | 1.0% | | | | | | 1,952 | | | | | | 1.0% | | |
Rise Chain Investment Limited (wholly owned by Huang Jianjun)
|
| | | | — | | | | | | 0.0% | | | | | | — | | | | | | 0.0% | | | | | | 23,437 | | | | | | 29.6% | | | | | | 59,379 | | | | | | 29.6% | | |
Marine Central Limited (Controlled by Huang Jianjun)
|
| | | | 4,179 | | | | | | 5.3% | | | | | | 10,561 | | | | | | 5.3% | | | | | | 8,187 | | | | | | 10.3% | | | | | | 20,741 | | | | | | 10.3% | | |
Huang Jianjun
|
| | | | — | | | | | | 0.0% | | | | | | — | | | | | | 0.0% | | | | | | — | | | | | | 0.0% | | | | | | — | | | | | | 0.0% | | |
Creative Big Limited
|
| | | | 4,156 | | | | | | 5.2% | | | | | | 10,500 | | | | | | 5.2% | | | | | | 8,140 | | | | | | 10.3% | | | | | | 20,622 | | | | | | 10.3% | | |
Cheer Lead Global Limited
|
| | | | 234 | | | | | | 0.3% | | | | | | 590 | | | | | | 0.3% | | | | | | 458 | | | | | | 0.6% | | | | | | 1,159 | | | | | | 0.6% | | |
| | |
Ownership prior to the Merger(1)
|
| |
Ownership after the Merger
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Net Book Value
|
| |
Net Loss
|
| |
Net Book Value
|
| |
Net Loss
|
| ||||||||||||||||||||||||||||||||||||
Name
|
| |
US$000
|
| |
%
|
| |
US$000
|
| |
%
|
| |
US$000
|
| |
%
|
| |
US$000
|
| |
%
|
| ||||||||||||||||||||||||
Huge Superpower Limited
|
| | | | 1,468 | | | | | | 1.9% | | | | | | 3,711 | | | | | | 1.9% | | | | | | 2,876 | | | | | | 3.6% | | | | | | 7,287 | | | | | | 3.6% | | |
Capable Excel Limited
|
| | | | 161 | | | | | | 0.2% | | | | | | 407 | | | | | | 0.2% | | | | | | 316 | | | | | | 0.4% | | | | | | 800 | | | | | | 0.4% | | |
Infinity Global Fund SPC
|
| | | | 182 | | | | | | 0.2% | | | | | | 460 | | | | | | 0.2% | | | | | | 357 | | | | | | 0.4% | | | | | | 903 | | | | | | 0.4% | | |
Integrated Asset Management (Asia) Ltd.
|
| | | | 7,948 | | | | | | 10.0% | | | | | | 20,083 | | | | | | 10.0% | | | | | | 15,568 | | | | | | 19.6% | | | | | | 39,441 | | | | | | 19.6% | | |
Chan Nai Hang
|
| | | | 304 | | | | | | 0.4% | | | | | | 768 | | | | | | 0.4% | | | | | | 595 | | | | | | 0.8% | | | | | | 1,508 | | | | | | 0.8% | | |
Likeable Limited
|
| | | | 147 | | | | | | 0.2% | | | | | | 372 | | | | | | 0.2% | | | | | | 289 | | | | | | 0.4% | | | | | | 732 | | | | | | 0.4% | | |
Tsang Hing Sze
|
| | | | 59 | | | | | | 0.1% | | | | | | 148 | | | | | | 0.1% | | | | | | 115 | | | | | | 0.1% | | | | | | 292 | | | | | | 0.1% | | |
Lau Ying Wai
|
| | | | 2 | | | | | | 0.0% | | | | | | 5 | | | | | | 0.0% | | | | | | 4 | | | | | | 0.0% | | | | | | 11 | | | | | | 0.0% | | |
Chik Yu Chung Roni
|
| | | | 1 | | | | | | 0.0% | | | | | | 2 | | | | | | 0.0% | | | | | | 2 | | | | | | 0.0% | | | | | | 5 | | | | | | 0.0% | | |
Tse Kok Yu Ryan
|
| | | | 1 | | | | | | 0.0% | | | | | | 2 | | | | | | 0.0% | | | | | | 2 | | | | | | 0.0% | | | | | | 5 | | | | | | 0.0% | | |
Imen Yee May Pang
|
| | | | 0 | | | | | | 0.0% | | | | | | 1 | | | | | | 0.0% | | | | | | 1 | | | | | | 0.0% | | | | | | 2 | | | | | | 0.0% | | |
Zhao Yong
|
| | | | 1,304 | | | | | | 1.6% | | | | | | 3,294 | | | | | | 1.6% | | | | | | 2,554 | | | | | | 3.2% | | | | | | 6,470 | | | | | | 3.2% | | |
Yang Xin
|
| | | | 180 | | | | | | 0.2% | | | | | | 454 | | | | | | 0.2% | | | | | | 352 | | | | | | 0.4% | | | | | | 891 | | | | | | 0.4% | | |
| | |
Shares
|
| |
Vested Company Options
|
| ||||||||||||||||||||||||||||||||||||
Name
|
| |
Number of
Class A Shares |
| |
Cash
payment (US$) |
| |
Number of
Class B Shares |
| |
Cash
payment (US$) |
| |
Shares
underlying Vested Company Options (excluding Rollover Shares) |
| |
Exercise
price (US$) |
| |
Cash
payment Time (US$) |
| |||||||||||||||||||||
Wing Hong Sammy Hsieh
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jian Tang
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Lub Bun Chong
|
| | | | 6,000 | | | | | | 4,896 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Matthew Chu Pong Fong
|
| | | | 4,000 | | | | | | 3,264 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Dylan Huang
|
| | | | 6,000 | | | | | | 4,896 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Philip Kan
|
| | | | 3,000 | | | | | | 2,448 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
David Zhang
|
| | | | 14,500 | | | | | | 11,832 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
All directors and executive offices as a Group
|
| | | | 33,500 | | | | | | 27,336 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Description
|
| |
Amount
(US$)) |
| |||
Legal fees and expenses
|
| | | | 2,820,000 | | |
Financial advisory fees and expenses and other professional fees
|
| | | | 1,112,500 | | |
Filing fees
|
| | | | 3,157 | | |
Printing, proxy solicitation and mailing costs
|
| | | | 20,000 | | |
D&O liability insurance and others
|
| | | | 1,601,100 | | |
Total | | | | | 5,556,757 | | |
| | |
Trading Price(1)
(US$) |
| |||||||||
| | |
High
|
| |
Low
|
| ||||||
Quarterly: | | | | | | | | | | | | | |
2021 | | | | | | | | | | | | | |
First quarter
|
| | | | 191.00 | | | | | | 77.00 | | |
Second quarter
|
| | | | 136.00 | | | | | | 97.30 | | |
Third quarter
|
| | | | 111.40 | | | | | | 41.30 | | |
Fourth quarter
|
| | | | 76.30 | | | | | | 40.22 | | |
2022 | | | | | | | | | | | | | |
First quarter
|
| | | | 48.30 | | | | | | 10.50 | | |
Second quarter
|
| | | | 14.30 | | | | | | 5.61 | | |
Third quarter
|
| | | | 7.17 | | | | | | 2.90 | | |
Fourth quarter
|
| | | | 5.69 | | | | | | 2.10 | | |
2023 | | | | | | | | | | | | | |
First quarter
|
| | | | 5.40 | | | | | | 2.95 | | |
Second quarter
|
| | | | 3.54 | | | | | | 1.36 | | |
Third quarter
|
| | | | 3.16 | | | | | | 1.41 | | |
Fourth quarter
|
| | | | 3.91 | | | | | | 1.77 | | |
2024 | | | | | | | | | | | | | |
First quarter (through January 31, 2024)
|
| | | | 4.01 | | | | | | 3.70 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
| | |
(US$’000)
|
| |||||||||
Selected consolidated statements of comprehensive loss data | | | | | | | | | | | | | |
Net revenues
|
| | | | 307,702 | | | | | | 169,080 | | |
Net revenues from marketing solutions
|
| | | | 242,610 | | | | | | 105,956 | | |
Net revenues from enterprise solutions
|
| | | | 65,092 | | | | | | 63,124 | | |
Cost of revenues
|
| | | | (218,549) | | | | | | (173,212) | | |
Gross profit/(loss)
|
| | | | 89,153 | | | | | | (4,132) | | |
Operating expenses | | | | | | | | | | | | | |
Research and development expenses
|
| | | | (9,527) | | | | | | (9,216) | | |
Sales and marketing expenses
|
| | | | (52,872) | | | | | | (44,613) | | |
General and administrative expenses
|
| | | | (39,643) | | | | | | (51,668) | | |
Impairment of long-lived assets
|
| | | | — | | | | | | (4,403) | | |
Impairment of goodwill
|
| | | | — | | | | | | (80,137) | | |
Total operating expenses
|
| | | | (102,042) | | | | | | (190,037) | | |
Finance costs, net
|
| | | | (3,265) | | | | | | (579) | | |
Other gains/(losses), net
|
| | | | 2,203 | | | | | | (19,165) | | |
Loss before share of loss from an equity investee and income tax (expense)/credit
|
| | | | (13,951) | | | | | | (213,913) | | |
Share of loss from an equity investee
|
| | | | (107) | | | | | | (75) | | |
Income tax (expense)/credit
|
| | | | (2,540) | | | | | | 11,182 | | |
Net loss
|
| | | | (16,598) | | | | | | (202,806) | | |
Net loss attributable to non-controlling Interests
|
| | | | 2,967 | | | | | | 1,931 | | |
Net loss attributable to iClick Interactive Asia Group Limited’s ordinary shareholders
|
| | | | (13,631) | | | | | | (200,875) | | |
| | |
As of December 31,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
| | |
(US$’000)
|
| |||||||||
Selected consolidated balance sheet data | | | | | | | | | | | | | |
Total current assets
|
| | | | 351,266 | | | | | | 204,660 | | |
Total non-current assets
|
| | | | 156,468 | | | | | | 17,122 | | |
Total assets
|
| | | | 507,734 | | | | | | 221,782 | | |
Total current liabilities
|
| | | | 200,845 | | | | | | 137,716 | | |
Total non-current liabilities
|
| | | | 15,300 | | | | | | 4,777 | | |
Total liabilities
|
| | | | 216,145 | | | | | | 142,493 | | |
Total equity
|
| | | | 291,589 | | | | | | 79,289 | | |
Total liabilities and equity
|
| | | | 507,734 | | | | | | 221,782 | | |
| | |
Ordinary Shares Beneficially Owned
|
| |||||||||||||||||||||||||||
| | |
Class A
Ordinary Shares Number |
| |
Class B
Ordinary Shares Number |
| |
Total Ordinary Shares
|
| |
Aggregate
Voting Power % |
| ||||||||||||||||||
| | |
Number
|
| |
%
|
| ||||||||||||||||||||||||
Directors and Executive Officers: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Wing Hong Sammy Hsieh(1)
|
| | | | 241,290 | | | | | | 2,282,815 | | | | | | 2,524,105 | | | | | | 5.1% | | | | | | 31.6% | | |
Jian Tang(2)
|
| | | | 424,195 | | | | | | 2,102,263 | | | | | | 2,526,458 | | | | | | 5.1% | | | | | | 29.3% | | |
Lub Bun Chong
|
| | |
|
(i)
|
| | | | | — | | | | |
|
(i)
|
| | | |
|
(i)%
|
| | | |
|
(i)%
|
| |
Matthew Chu Pong Fong
|
| | |
|
(i)
|
| | | | | — | | | | |
|
(i)
|
| | | |
|
(i)%
|
| | | |
|
(i)%
|
| |
Dylan Huang
|
| | |
|
(i)
|
| | | | | — | | | | |
|
(i)
|
| | | |
|
(i)%
|
| | | |
|
(i)%
|
| |
Philip Kan
|
| | |
|
(i)
|
| | | | | — | | | | |
|
(i)
|
| | | |
|
(i)%
|
| | | |
|
(i)%
|
| |
David Zhang
|
| | |
|
(i)
|
| | | | | — | | | | |
|
(i)
|
| | | |
|
(i)%
|
| | | |
|
(i)%
|
| |
All directors and executive officers as a group
|
| | | | 698,985 | | | | | | 4,385,078 | | | | | | 5,084,063 | | | | | | 10.3% | | | | | | 60.9% | | |
Principal Shareholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bubinga Holdings Limited(1)
|
| | | | — | | | | | | 2,282,815 | | | | | | 2,282,815 | | | | | | 4.6% | | | | | | 31.4% | | |
Igomax Inc.(3)
|
| | | | 396,290 | | | | | | 2,102,263 | | | | | | 2,498,553 | | | | | | 5.0% | | | | | | 29.2% | | |
Baozun Inc.(4)
|
| | | | 1,235,730 | | | | | | 649,349 | | | | | | 1,885,079 | | | | | | 3.8% | | | | | | 9.8% | | |
Creative Big Limited(5)
|
| | | | 2,549,415 | | | | | | — | | | | | | 2,549,415 | | | | | | 5.1% | | | | | | 1.8% | | |
Integrated Asset Management (Asia) Ltd.(6)
|
| | | | 4,876,050 | | | | | | — | | | | | | 4,876,050 | | | | | | 9.8% | | | | | | 3.4% | | |
Marine Central Limited(7)
|
| | | | 2,564,103 | | | | | | — | | | | | | 2,564,103 | | | | | | 5.2% | | | | | | 1.8% | | |
TIAA-CREF Investment Management, LLC, Teachers Advisors, LLC, College Retirement Equities Fund-Stock Account and Nuveen Asset Management, LLC(8)
|
| | | | 3,709,380 | | | | | | — | | | | | | 3,709,380 | | | | | | 7.5% | | | | | | 2.6% | | |
| | |
Ordinary Shares Beneficially Owned
|
| |||||||||||||||||||||||||||
| | |
Class A
Ordinary Shares Number |
| |
Class B
Ordinary Shares Number |
| |
Total Ordinary Shares
|
| |
Aggregate
Voting Power % |
| ||||||||||||||||||
| | |
Number
|
| |
%
|
| ||||||||||||||||||||||||
Huang Jianjun(7)
|
| | | | 2,564,103 | | | | | | — | | | | | | 2,564,103 | | | | | | 5.2% | | | | | | 1.8% | | |
Rise Chain Investment Limited
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Capable Excel Limited
|
| | |
|
(i)
|
| | | | | — | | | | |
|
(i)
|
| | | |
|
(i)%
|
| | | |
|
(i)%
|
| |
Cheer Lead Global Limited
|
| | |
|
(i)
|
| | | | | — | | | | |
|
(i)
|
| | | |
|
(i)%
|
| | | |
|
(i)%
|
| |
Huge Superpower Limited
|
| | | | 900,895 | | | | | | — | | | | | | 900,895 | | | | | | 1.8% | | | | | | 0.6% | | |
Infinity Global Fund SPC
|
| | |
|
(i)
|
| | | | | — | | | | |
|
(i)
|
| | | |
|
(i)%
|
| | | |
|
(i)%
|
| |
Chan Nai Hang
|
| | |
|
(i)
|
| | | | | — | | | | |
|
(i)
|
| | | |
|
(i)%
|
| | | |
|
(i)%
|
| |
Likeable Limited
|
| | |
|
(i)
|
| | | | | — | | | | |
|
(i)
|
| | | |
|
(i)%
|
| | | |
|
(i)%
|
| |
Imen Yee May Pang
|
| | |
|
(i)
|
| | | | | — | | | | |
|
(i)
|
| | | |
|
(i)%
|
| | | |
|
(i)%
|
| |
Chik Yu Chung Roni
|
| | |
|
(i)
|
| | | | | — | | | | |
|
(i)
|
| | | |
|
(i)%
|
| | | |
|
(i)%
|
| |
Tse Kok Yu Ryan
|
| | |
|
(i)
|
| | | | | — | | | | |
|
(i)
|
| | | |
|
(i)%
|
| | | |
|
(i)%
|
| |
Tsang Hing Sze
|
| | |
|
(i)
|
| | | | | — | | | | |
|
(i)
|
| | | |
|
(i)%
|
| | | |
|
(i)%
|
| |
Lau Ying Wai
|
| | |
|
(i)
|
| | | | | — | | | | |
|
(i)
|
| | | |
|
(i)%
|
| | | |
|
(i)%
|
| |
Yang Xin
|
| | |
|
(i)
|
| | | | | — | | | | |
|
(i)
|
| | | |
|
(i)%
|
| | | |
|
(i)%
|
| |
Zhao Yong
|
| | | | 813,690 | | | | | | — | | | | | | 813,690 | | | | | | 1.6% | | | | | | 0.6% | | |
| | |
PAGE
|
| |||
| | | | A-7 | | | |
| | | | A-7 | | | |
| | | | A-7 | | | |
| | | | A-7 | | | |
| | | | A-7 | | | |
| | | | A-7 | | | |
| | | | A-8 | | | |
| | | | A-8 | | | |
| | | | A-8 | | | |
| | | | A-9 | | | |
| | | | A-9 | | | |
| | | | A-10 | | | |
| | | | A-13 | | | |
| | | | A-13 | | | |
| | | | A-14 | | | |
| | | | A-14 | | | |
| | | | A-14 | | | |
| | | | A-14 | | | |
| | | | A-16 | | | |
| | | | A-16 | | | |
| | | | A-17 | | | |
| | | | A-18 | | | |
| | | | A-19 | | | |
| | | | A-19 | | | |
| | | | A-20 | | | |
| | | | A-20 | | | |
| | | | A-20 | | | |
| | | | A-21 | | | |
| | | | A-21 | | | |
| | | | A-22 | | | |
| | | | A-22 | | | |
| | | | A-23 | | | |
| | | | A-23 | | | |
| | | | A-23 | | | |
| | | | A-24 | | | |
| | | | A-24 | | | |
| | | | A-24 | | | |
| | | | A-24 | | | |
| | | | A-24 | | |
| | |
PAGE
|
| |||
| | | | A-25 | | | |
| | | | A-25 | | | |
| | | | A-25 | | | |
| | | | A-25 | | | |
| | | | A-26 | | | |
| | | | A-26 | | | |
| | | | A-27 | | | |
| | | | A-27 | | | |
| | | | A-27 | | | |
| | | | A-28 | | | |
| | | | A-28 | | | |
| | | | A-28 | | | |
| | | | A-28 | | | |
| | | | A-29 | | | |
| | | | A-29 | | | |
| | | | A-29 | | | |
| | | | A-29 | | | |
| | | | A-29 | | | |
| | | | A-32 | | | |
| | | | A-32 | | | |
| | | | A-32 | | | |
| | | | A-32 | | | |
| | | | A-33 | | | |
| | | | A-35 | | | |
| | | | A-35 | | | |
| | | | A-38 | | | |
| | | | A-40 | | | |
| | | | A-40 | | | |
| | | | A-43 | | | |
| | | | A-43 | | | |
| | | | A-43 | | | |
| | | | A-43 | | | |
| | | | A-43 | | | |
| | | | A-44 | | | |
| | | | A-44 | | | |
| | | | A-44 | | | |
| | | | A-44 | | | |
| | | | A-44 | | | |
| | | | A-45 | | |
| | |
PAGE
|
| |||
| | | | A-45 | | | |
| | | | A-45 | | | |
| | | | A-45 | | | |
| | | | A-46 | | | |
| | | | A-46 | | | |
| | | | A-47 | | | |
| | | | A-47 | | | |
| | | | A-47 | | | |
| | | | A-47 | | | |
| | | | A-48 | | | |
| | | | A-48 | | | |
| | | | A-48 | | | |
| | | | A-51 | | | |
| | | | A-51 | | | |
| | | | A-51 | | | |
| | | | A-52 | | | |
| | | | A-60 | | | |
| | | | A-61 | | | |
| | | | A-61 | | | |
| | | | A-61 | | | |
| | | | A-62 | | | |
| | | | A-62 | | | |
| | | | A-63 | | | |
| | | | A-63 | | | |
| | | | A-63 | | | |
| | | | A-64 | | | |
| | | | A-64 | | |
Defined Term
|
| |
Location of Definition
|
|
Action | | |
Section 3.10
|
|
ADS | | |
Section 2.01(b)
|
|
ADS Cancellation Fees | | |
Section 2.04(b)(ii)
|
|
ADR Record Date | | |
Section 6.02(a)
|
|
Agreement | | |
Preamble
|
|
Alternative Acquisition Agreement | | |
Section 6.04(c)
|
|
Alternative Financing | | |
Section 6.07(b)
|
|
Alternative Financing Documents | | |
Section 6.07(b)
|
|
Anti-Corruption Laws | | |
Section 3.06(c)
|
|
Applicable Date | | |
Section 3.07(a)
|
|
Arbitrator | | |
Section 9.09(b)
|
|
Change in the Company Recommendation | | |
Section 6.04(d)
|
|
CICA | | |
Recitals
|
|
Class A Share | | |
Section 2.01(a)
|
|
Class B Share | | |
Section 2.01(a)
|
|
Closing | | |
Section 1.02
|
|
Closing Date | | |
Section 1.02
|
|
Company | | |
Preamble
|
|
Company Board | | |
Recitals
|
|
Company Group | | |
Section 8.06(f)(i)
|
|
Company Recommendation | | |
Section 3.04(c)
|
|
Company Reimbursement | | |
Section 8.06(f)(i)
|
|
Company SEC Reports | | |
Section 3.07(a)
|
|
Company Termination Fee | | |
Section 8.06(a)
|
|
Cut-Off Date | | |
Section 6.04(a)
|
|
Damages | | |
Section 6.05(c)
|
|
Debt Financing | | |
Section 4.05(a)
|
|
Deposit Agreement | | |
Section 2.06
|
|
Depositary | | |
Section 2.06
|
|
Dissenting Shareholders | | |
Section 2.03(a)
|
|
Dissenting Shares | | |
Section 2.03(a)
|
|
Effective Time | | |
Section 1.03
|
|
Enforceability Exceptions | | |
Section 3.04(b)
|
|
Equity Commitment Letter | | |
Section 4.05(a)
|
|
Equity Financing | | |
Section 4.05(a)
|
|
Exchange Act | | |
Section 3.03(c)
|
|
Exchange Fund | | |
Section 2.04(a)
|
|
Facility Agreement | | |
Section 4.05(a)
|
|
Financial Advisor | | |
Section 3.04(d)
|
|
Financing | | |
Section 4.05(a)
|
|
Financing Documents | | |
Section 4.05(a)
|
|
Defined Term
|
| |
Location of Definition
|
|
GAAP | | |
Section 3.07(b)
|
|
Governmental Authority | | |
Section 3.05(b)
|
|
Guarantor | | |
Recitals
|
|
HKIAC | | |
Section 9.09(b)
|
|
Indemnified Party | | |
Section 6.05(b)
|
|
Limited Guarantee | | |
Recitals
|
|
Long Stop Date | | |
Section 8.02(a)
|
|
Material Company Permits | | |
Section 3.06(a)
|
|
Material Contracts | | |
Section 3.16(a)
|
|
Maximum Annual Premium | | |
Section 6.05(b)
|
|
Merger | | |
Recitals
|
|
Merger Consideration | | |
Section 2.04(a)
|
|
Merger Sub | | |
Preamble
|
|
Nasdaq | | |
Section 3.03(c)
|
|
No-Shop Period Start Date | | |
Section 6.04(a)
|
|
Order | | |
Section 7.01(b)
|
|
Parent | | |
Preamble
|
|
Parent Group | | |
Section 8.06(f)(i)
|
|
Parent Termination Fee | | |
Section 8.06(b)
|
|
Paying Agent | | |
Section 2.04(a)
|
|
Per ADS Merger Consideration | | |
Section 2.01(b)
|
|
Per Share Merger Consideration | | |
Section 2.01(a)
|
|
Plan of Merger | | |
Section 1.03
|
|
Proxy Statement | | |
Section 6.01(a)
|
|
Record Date | | |
Section 6.02(a)
|
|
Requisite Approvals | | |
Section 3.05(b)
|
|
Rollover Shareholders | | |
Recitals
|
|
Rollover Shares | | |
Recitals
|
|
Schedule 13E-3 | | |
Section 6.01(a)
|
|
Securities Act | | |
Section 3.07(a)
|
|
Share Certificates | | |
Section 2.04(b)
|
|
Shares | | |
Section 2.01(a)
|
|
Support Agreement | | |
Recitals
|
|
Surviving Company | | |
Recitals
|
|
Takeover Statute | | |
Section 3.17
|
|
Transaction Documents | | |
Section 8.06(f)(i)
|
|
Transactions | | |
Recitals
|
|
Uncertificated Shares | | |
Section 2.04(b)
|
|
| NAME | | | ADDRESS | |
| [•] | | | [•] | |
14
|
(a)
|
Merger Sub has entered into a facility agreement dated November 24, 2023 in favor of NEW AGE SP II (the “Facility Agreement”). In connection with the Facility Agreement, Parent has provided a fixed security interest over the shares of Merger Sub to NEW AGE SP II (the “Equitable Mortgage”). Merger Sub has no secured creditors (other than NEW AGE SP II) and has not granted any other fixed or floating security interests as at the date of this Plan of Merger (other than the Equity Mortgage), in each case, unless otherwise permitted under the Facility Agreement; and |
|
For and on behalf of
TSH Merger Sub Limited: [Name] Director |
| | | |
|
For and on behalf of
iClick Interactive Asia Group Limited: [Name] Director |
| | | |
Name
|
| |
Business Address
|
| |
Present Principal
Occupation or Employment |
| |
Citizenship
|
|
Jian Tang(1) | | | 15/F, Prosperity Millennia Plaza, 663 King’s Road, Quarry Bay, Hong Kong S.A.R. | | | Chairman of the Board, Chief Executive Officer and Co-Founder | | | China | |
Wing Hong Sammy Hsieh(2) | | | 15/F, Prosperity Millennia Plaza, 663 King’s Road, Quarry Bay, Hong Kong S.A.R. | | |
Director and Co-Founder
|
| |
Hong Kong S.A.R.
|
|
Lub Bun Chong(3) | | | 15/F, Prosperity Millennia Plaza, 663 King’s Road, Quarry Bay, Hong Kong S.A.R. | | | Director | | | Singapore | |
Matthew Chu Pong Fong(4) | | | 15/F, Prosperity Millennia Plaza, 663 King’s Road, Quarry Bay, Hong Kong S.A.R. | | | Director | | | China | |
Dylan Huang(5) | | | 15/F, Prosperity Millennia Plaza, 663 King’s Road, Quarry Bay, Hong Kong S.A.R. | | | Director | | | China | |
Philip Kan(6) | | | 15/F, Prosperity Millennia Plaza, 663 King’s Road, Quarry Bay, Hong Kong S.A.R. | | | Director | | | China | |
David Zhang(7) | | | 15/F, Prosperity Millennia Plaza, 663 King’s Road, Quarry Bay, Hong Kong S.A.R. | | | Director and Chief Financial Officer | | | China | |
Name
|
| |
Business Address
|
| |
Present Principal
Occupation or Employment |
| |
Citizenship
|
|
Jian Tang(1) | | | 15/F, Prosperity Millennia Plaza, 663 King’s Road, Quarry Bay, Hong Kong S.A.R. | | | Chairman of the Board, Chief Executive Officer and Co-Founder of the Company | | | China | |
Wing Hong Sammy Hsieh(2) | | | 15/F, Prosperity Millennia Plaza, 663 King’s Road, Quarry Bay, Hong Kong S.A.R. | | | Director and Co-Founder of the Company | | |
Hong Kong S.A.R.
|
|
Kin Ho Philip Chan(3) | | | Unit 5D, 5/F, Hang Cheong Factory Building No. 1 Wing Ming Street Kowloon Hong Kong | | | Chief Executive Officer of Worldgate Global Logistic Limited | | |
Hong Kong S.A.R.
|
|
Name
|
| |
Business Address
|
| |
Present Principal
Occupation or Employment |
| |
Citizenship
|
|
Jian Tang(1) | | | 15/F, Prosperity Millennia Plaza, 663 King’s Road, Quarry Bay, Hong Kong S.A.R. | | | Chairman of the Board, Chief Executive Officer and Co-Founder of the Company | | | China | |
Wing Hong Sammy Hsieh(2) | | | 15/F, Prosperity Millennia Plaza, 663 King’s Road, Quarry Bay, Hong Kong S.A.R. | | | Director and Co-Founder of the Company | | |
Hong Kong S.A.R.
|
|
Kin Ho Philip Chan(3) | | | Unit 5D, 5/F, Hang Cheong Factory Building No. 1 Wing Ming Street Kowloon Hong Kong | | | Chief Executive Officer of Worldgate Global Logistic Limited | | |
Hong Kong S.A.R.
|
|
Name
|
| |
Business Address
|
| |
Present Principal
Occupation or Employment |
| |
Citizenship
|
|
Wing Hong Sammy Hsieh (1) | | | 15/F, Prosperity Millennia Plaza, 663 King’s Road, Quarry Bay, Hong Kong S.A.R. | | | Director and Co-Founder of the Company | | |
Hong Kong S.A.R.
|
|
Name
|
| |
Business Address
|
| |
Present Principal
Occupation or Employment |
| |
Citizenship
|
|
Wong Siu Wa(1) | | | Unit A, 8th Floor, Winbase Centre, 208 Queen’s Road Central, Hong Kong | | | private investor | | |
Hong Kong S.A.R.
|
|
Name
|
| |
Business Address
|
| |
Present Principal
Occupation or Employment |
| |
Citizenship
|
|
Hui Tung Wai(1) | | | Room 3605, 36/F, Cheung Kong Center, 2 Queen’s Road, Central, Hong Kong | | | Director of Infinity Global Fund SPC and Infinity Capital (Cayman Islands) Limited | | |
Hong Kong S.A.R.
|
|
Name
|
| |
Business Address
|
| |
Present Principal
Occupation or Employment |
| |
Citizenship
|
|
Chiu Sin Nang Kenny(1) | | | Flat 23B, Block 6, Hanley Villa, 22 Yau Lai Road, Yau Kom Tau, Tsuen Wan, Hong Kong | | | Independent Non-executive Director of Coolpad Group Limited | | |
Hong Kong S.A.R.
|
|
Name
|
| |
Business Address
|
| |
Present Principal
Occupation or Employment |
| |
Citizenship
|
|
Deng Yazhi(1) | | | Room 33B, 24/F, Block D, Mai Luen Ind. Building, 23-31 King Yip Street, Kwai Chung, Hong Kong | | | private investor | | | China | |
Name
|
| |
Business Address
|
| |
Present Principal
Occupation or Employment |
| |
Citizenship
|
|
Jian Tang(1) | | | 15/F, Prosperity Millennia Plaza, 663 King’s Road, Quarry Bay, Hong Kong S.A.R. | | | Chairman of the Board, Chief Executive Officer and Co-Founder of the Company | | | China | |
Name
|
| |
Business Address
|
| |
Present Principal
Occupation or Employment |
| |
Citizenship
|
|
Hui Tung Wai(1) | | | Room 3605, 36/F, Cheung Kong Center, 2 Queen’s Road, Central, Hong Kong | | | Director of Infinity Global Fund SPC and Infinity Capital (Cayman Islands) Limited | | |
Hong Kong SAR
|
|
Ye Ning(2) | | | Room 3605, 36/F, Cheung Kong Center, 2 Queen’s Road, Central, Hong Kong | | | Director of Infinity Global Fund SPC and Infinity Capital (Cayman Islands) Limited | | | China | |
Zhao Xuemin(3) | | | Room 3605, 36/F, Cheung Kong Center, 2 Queen’s Road, Central, Hong Kong | | | Director of Infinity Global Fund SPC | | | China | |
Name
|
| |
Business Address
|
| |
Present Principal
Occupation or Employment |
| |
Citizenship
|
|
Yam Tak Cheung(1) | | | 21/F, 88 Gloucester Road, Wan Chai, Hong Kong | | | private investor | | |
Hong Kong, China
|
|
Name
|
| |
Business Address
|
| |
Present Principal
Occupation or Employment |
| |
Citizenship
|
|
Huang Jianjun(1) | | | Unit 2B, 17/F., Chung Kiu Commercial Bldg., No. 47-51 Shantung Street, Mongkok, Kowloon, Hong Kong | | | Co-founder of Success Jumbo Group Limited | | | China | |
Name
|
| |
Business Address
|
| |
Present Principal
Occupation or Employment |
| |
Citizenship
|
|
Hin Wah Desmond Chu(1)
|
| | 10/F, Guangdong Investment Tower, 148 Connaught Road Central, Hong Kong | | | Executive Director of Smartgo International Ltd. | | |
Hong Kong SAR
|
|
Name
|
| |
Business Address
|
| |
Present Principal
Occupation or Employment |
| |
Citizenship
|
|
Huang Jianjun(1) | | | Unit 2B, 17/F., Chung Kiu Commercial Bldg., No. 47-51 Shantung Street, Mongkok, Kowloon, Hong Kong | | | Co-founder of Success Jumbo Group Limited | | | China | |
Exhibit (c)-(3)
Offer Price Increase Study of China Going-Private Transactions
Closed China Going-Private Transactions Since 2020 | A | B | B/A-1 | C | D | B/C-1 | B/D-1 | |||||||||||||||||||||||||||||||
% | % | |||||||||||||||||||||||||||||||||||||
Share Price at 1 | Share Price at 1 | Final Offer Price | Final Offer Price | |||||||||||||||||||||||||||||||||||
Definitive | Day Prior to | Day Prior to | Premium over 1 Day | Premium over 1 Day | ||||||||||||||||||||||||||||||||||
Announcement | Agreement | Implied Equity | Initial | Final | % | Announcement | Definitive | Prior to | Prior to Definitive | |||||||||||||||||||||||||||||
Date | Date | Close Date | Company | Value ($ mn) | Offer Price ($) | Offer Price ($) | Price Increase | Date | Agreement Date | Announcement Date | Agreement Date | |||||||||||||||||||||||||||
08/23/2022 | 12/22/2022 | 04/17/2023 | China Index Holdings Limited | $ | 90.4 | $ | 0.84 | $ | 1.00 | 19.0 | % | $ | 0.70 | $ | 0.76 | 42.9 | % | 31.6 | % | |||||||||||||||||||
04/28/2022 | 06/17/2022 | 10/11/2022 | LAIX Inc. | 6.8 | 1.90 | 1.90 | 0.0 | % | 1.80 | 1.21 | 5.6 | % | 57.0 | % | ||||||||||||||||||||||||
03/18/2022 | 09/30/2022 | 03/03/2023 | O2Micro International Limited | 156.7 | 5.50 | 5.00 | (9.1 | )% | 3.42 | 3.25 | 46.2 | % | 53.8 | % | ||||||||||||||||||||||||
01/03/2022 | 04/30/2022 | 08/12/2022 | BlueCity Holdings Limited | 77.0 | 1.85 | 1.60 | (13.5 | )% | 1.53 | 1.26 | 4.6 | % | 27.0 | % | ||||||||||||||||||||||||
12/23/2021 | 05/09/2022 | 09/15/2022 | Hailiang Education Group Inc. | 368.9 | 14.31 | 14.31 | 0.0 | % | 11.45 | 13.24 | 25.0 | % | 8.1 | % | ||||||||||||||||||||||||
02/09/2021 | 08/04/2021 | 01/26/2022 | New Frontier Health Corporation | 1,570.5 | 12.00 | 12.00 | 0.0 | % | 9.38 | 10.88 | 27.9 | % | 10.3 | % | ||||||||||||||||||||||||
11/30/2020 | 03/12/2021 | 07/06/2021 | China Customer Relations Centers, Inc. | 98.4 | 5.37 | 6.50 | 21.0 | % | 4.72 | 5.62 | 37.7 | % | 15.7 | % | ||||||||||||||||||||||||
11/25/2020 | 02/03/2021 | 04/20/2021 | Ruhnn Holding Limited | 290.4 | 3.40 | 3.50 | 2.9 | % | 3.08 | 3.04 | 13.6 | % | 15.3 | % | ||||||||||||||||||||||||
09/30/2020 | 01/19/2021 | 04/09/2021 | Wanda Sports Group Company Limited | 365.1 | 2.50 | 2.55 | 2.0 | % | 1.80 | 2.50 | 41.7 | % | 2.0 | % | ||||||||||||||||||||||||
09/17/2020 | 03/01/2022 | 05/06/2022 | 51job, Inc. | 4,606.7 | 79.05 | 61.00 | (22.8 | )% | 68.12 | 51.80 | (10.5 | )% | 17.8 | % | ||||||||||||||||||||||||
09/16/2020 | 12/17/2020 | 09/09/2021 | Ossen Innovation Co., Ltd. | 33.6 | 5.00 | 5.10 | 2.0 | % | 3.68 | 4.58 | 38.6 | % | 11.4 | % | ||||||||||||||||||||||||
08/18/2020 | 10/12/2020 | 01/29/2021 | Acorn International, Inc. | 54.2 | 15.22 | 21.00 | 38.0 | % | 14.57 | 15.08 | 44.2 | % | 39.3 | % | ||||||||||||||||||||||||
08/17/2020 | 08/17/2020 | 11/18/2020 | Yintech Investment Holdings Limited | 534.1 | 6.80 | 7.30 | 7.4 | % | 6.64 | 6.64 | 9.9 | % | 9.9 | % | ||||||||||||||||||||||||
07/27/2020 | 09/29/2020 | 09/23/2021 | Sogou Inc. | 3,498.6 | 9.00 | 9.00 | 0.0 | % | 5.75 | 8.67 | 56.5 | % | 3.8 | % | ||||||||||||||||||||||||
06/22/2020 | 09/01/2020 | 11/23/2020 | Fuling Global Inc. | 37.1 | 2.18 | 2.35 | 7.8 | % | 2.04 | 2.10 | 15.2 | % | 11.9 | % | ||||||||||||||||||||||||
06/08/2020 | 12/01/2020 | 03/18/2021 | China Distance Education Holdings Limited | 337.4 | 9.08 | 9.80 | 7.9 | % | 7.22 | 8.72 | 35.7 | % | 12.4 | % | ||||||||||||||||||||||||
05/26/2020 | 09/08/2020 | 10/09/2020 | Sky Solar Holdings, Ltd. | 125.9 | 6.00 | 6.00 | 0.0 | % | 3.31 | 5.55 | 81.3 | % | 8.2 | % | ||||||||||||||||||||||||
05/12/2020 | 09/30/2020 | 07/12/2021 | Newater Technology, Inc. | 39.5 | 3.10 | 3.65 | 17.7 | % | 2.12 | 3.24 | 72.1 | % | 12.7 | % | ||||||||||||||||||||||||
04/02/2020 | 06/15/2020 | 09/17/2020 | 58.com Inc. | 9,002.3 | 55.00 | 56.00 | 1.8 | % | 46.70 | 49.82 | 19.9 | % | 12.4 | % | ||||||||||||||||||||||||
01/12/2020 | 02/25/2020 | 04/08/2020 | Jumei International Holding Limited | 229.3 | 20.00 | 20.00 | 0.0 | % | 17.43 | 15.47 | 14.7 | % | 29.3 | % | ||||||||||||||||||||||||
Average | 4.1 | % | 31.1 | % | 19.5 | % | ||||||||||||||||||||||||||||||||
Median | 1.9 | % | 31.8 | % | 12.5 | % |
Source: public information
Exhibit 107
Calculation of Filing Fee Tables
Schedule 13E-3
(Form Type)
ICLICK INTERACTIVE ASIA GROUP LIMITED
(Name of the Issuer and Name of Person Filing Statement)
Table 1 – Transaction Value
Transaction | Fee | Amount of | |
Valuation | Rate | Filing Fee | |
Fees to Be Paid | $816 | $0.00014760 (2) | $0.13 |
Fees Previously Paid | $21,389,734 (1) | $0.00014760 (2) | $3157.12 (2) |
Total Transaction Valuation | $21,390,550 (1) | $0.00014760 (2) | $3157.25 (2) |
Total Fees Due for Filing | $0.13 | ||
Total Fees Previously Paid | $3157.12 | ||
Total Fee Offsets | — | ||
Net Fee Due | $0.13 |
(1) | Calculated solely for the purpose of determining the filing fee in accordance with Rule 0-11(b)(1) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”). The filing fee is calculated based on the sum of (a) the product of 26,078,932 issued and outstanding Shares (including Shares represented by ADSs) subject to the transaction multiplied by the proposed per share merger consideration of US$0.816 (the “Per Share Merger Consideration”), (b) the product of 7,165 ADSs underlying the outstanding Vested Company Options subject to the transaction (and when the exercise price of any such Vested Company Option is lower than the US$4.08 Per ADS Merger Consideration) multiplied by US$2.535 per outstanding Vested Company Option (which is the difference between the US$4.08 Per ADS Merger Consideration and the weighted average exercise price of US$1.545 per ADS of such Vested Company Options), and (c) the product of 47,645 ADSs underlying the outstanding Vested Company Options subject to the transaction (and when the exercise price of any such Vested Company Option is equal to or greater than the Per ADS Merger Consideration) multiplied by US$1.9305 (which is the cash amount entitled to such Vested Company Options) ( (a), (b), and (c) together, the “Transaction Valuation”). |
(2) | The amount of the filing fee, calculated in accordance with Rule 0-11 under the Exchange Act , was calculated by multiplying the Transaction Valuation by 0.00014760. |