share_log

Snail, Inc. Reports Fourth Quarter & Full Year 2023 Financial Results

Snail, Inc. Reports Fourth Quarter & Full Year 2023 Financial Results

Snail, Inc. 公布2023年第四季度和全年财务业绩
Snail ·  04/01 16:05

CULVER CITY, Calif., April 01, 2024 (GLOBE NEWSWIRE) -- Snail, Inc. (NASDAQ: SNAL) ("Snail" or "the Company"), a leading, global independent developer and publisher of interactive digital entertainment, today announced financial results for its fourth quarter and full year ended December 31, 2023.

加利福尼亚州卡尔弗城,2024年4月1日(GLOBE NEWSWIRE)——互动数字娱乐的全球领先独立开发商和出版商蜗牛公司(纳斯达克股票代码:SNAL)(“Snail” 或 “公司”)今天公布了截至2023年12月31日的第四季度和全年财务业绩。

Jim Tsai, Chief Executive Officer commented, "This past year has been filled with exciting milestones for Snail. We launched ARK: Survival Ascended, which sold more than 600,000 units within the first two weeks and surpassed 1.5 million units in sales to date. We are pleased to see the continued engagement in the ARK series and plan to build on this momentum in 2024."

首席执行官Jim Tsai评论说:“在过去的一年里,Snail迎来了激动人心的里程碑。我们推出了 方舟:生存崛起,该公司在前两周内售出了超过60万台,迄今为止的销量已超过150万台。我们很高兴看到各方继续参与 方舟 系列,并计划在2024年在此势头的基础上再接再厉。”

Fourth Quarter & Full Year 2023 Highlights

2023 年第四季度和全年亮点

  • ARK: Survival Ascended. On October 25, 2023, the Company launched its flagship remake of the ARK franchise leveraging Unreal Engine 5's stunning graphics and introduced a game-altering cross-platform modding system, ushering in a new era of creativity.
    • ARK: Survival Ascended was ranked the top #1 selling game on Steam on launch day.
    • Since its launch, ARK: Survival Ascended sold 1.6 million units and has an average of 182,000 daily active users ("DAUs") with a peak of 308,000 DAUs.
  • ARK: Survival Evolved. In the three months and year ended December 31, 2023, ARK: Survival Evolved averaged a total of 192,000 DAUs and 235,000 DAUs, respectively.
    • ARK: Survival Evolved units sold increased for the fourth quarter 2023 compared to the same period in 2022; approximately 0.7 million vs. 1.6 million, respectively.
    • Units sold decreased for the year ended December 31, 2023 compared to the same period in 2022; approximately 4.4 million vs. 5.5 million, respectively.
  • 方舟:生存升华。 2023年10月25日,该公司利用虚幻引擎5的精美画面推出了《方舟》系列的旗舰翻拍版,并推出了改变游戏规则的跨平台模组系统,开启了创造力的新时代。
    • 方舟:生存崛起 在发布当天被评为 Steam 上销量最高 #1 的游戏。
    • 自推出以来, 方舟:生存崛起 售出160万台,平均每日活跃用户18.2万人(“DAU”),峰值为30.8万个每日活跃用户。
  • 方舟:生存进化。在截至2023年12月31日的三个月和年度中, 方舟:生存进化 平均分别为 192,000 个 DAU 和 235,000 个 DAU。
    • 方舟:生存进化 与2022年同期相比,2023年第四季度的销量有所增加;分别约70万套和160万套。
    • 截至2023年12月31日的年度销量与2022年同期相比有所下降;分别约440万套和550万套。

Net revenues for the three months ended December 31, 2023 was $28.6 million as compared to $15.3 million in the three months ended December 31, 2022. The increase in net revenues was primarily due to the release of ARK: Survival Ascended.

截至2023年12月31日的三个月,净收入为2,860万美元,而截至2022年12月31日的三个月,净收入为1,530万美元。净收入的增长主要是由于发布了 方舟:生存升华。

Net revenues for the year ended December 31, 2023 decreased by $13.5 million to $60.9 million, or 18.2%, compared to $74.4 million in the prior year period. The decrease in net revenues was due to a decrease in Ark Mobile sales of $2.9 million, a decrease in one-time deferred revenue from contracts recognized in 2022 of $10.3 million, one-time payments in 2022 of $8.5 million related to free download promotions and DLC's, that did not occur in 2023 and an increase in deferred revenues of $25.2 million related to Ark; partially offset by an increase in Ark sales of $32.7 million.

与去年同期的7,440万美元相比,截至2023年12月31日的年度的净收入减少了1,350万美元,至6,090万美元,下降了18.2%。净收入的下降是由于Ark Mobile的销售额减少了290万美元,2022年确认的合同的一次性递延收入减少了1,030万美元,2022年一次性支付了850万美元与免费下载促销和DLC相关的款项,这在2023年没有发生,以及与以下内容相关的递延收入增加了2520万美元 方舟; 部分被增加所抵消 方舟 销售额为3,270万美元。

Net income for the three months ended December 31, 2023 was $2.4 million compared to a net loss of $2.3 million for the three months ended December 31, 2022. The increase in net income is due to the release of ARK: Survival Ascended, reduced general and administrative expenses of $2.5 million and decreased professional expenses related to compliance with public company requirements and litigation related expenses, partially offset by increased advertising and marketing costs of $0.9 million related to the ARK: Survival Ascended release and a $3.9 million decrease in the income tax benefit for the period.

截至2023年12月31日的三个月,净收入为240万美元,而截至2022年12月31日的三个月的净亏损为230万美元。净收入的增加是由于发布了 方舟:生存升起, 减少了250万美元的一般和管理费用,减少了与遵守上市公司要求相关的专业费用和诉讼相关支出,但与之相关的90万美元广告和营销成本的增加部分抵消了减少的部分抵消 方舟:生存崛起 释放该期间的所得税优惠并减少了390万美元。

Net loss was $9.1 million for the year ended December 31, 2023 as compared to a net income of $1.0 million for the year ended December 31, 2022, representing a decrease of $10.1 million. The decrease was primarily due to decreased revenues of $13.5 million, increased research and development costs of $2.2 million, increased advertising and marketing costs of $0.9 million, increased interest expenses of $0.6 million, decreased interest income – related party of $0.6 million, partially offset by a decrease in cost of revenues of $4.8 million, and a decrease in general and administrative expenses of $2.9 million.

截至2023年12月31日止年度的净亏损为910万美元,而截至2022年12月31日止年度的净收入为100万美元,减少了1,010万美元。减少的主要原因是收入减少1,350万美元,研发成本增加220万美元,广告和营销成本增加90万美元,利息支出增加60万美元,利息收入减少60万美元,利息收入——关联方减少60万美元,但收入成本减少480万美元部分抵消,一般和管理费用减少290万美元。

Bookings for the three months ended December 31, 2023 was $52.6 million as compared to $11.9 million for the three months ended December 31, 2022. The increase was due to the strong release of ARK: Survival Ascended on the Steam, PlayStation and Xbox platforms.

截至2023年12月31日的三个月,预订量为5,260万美元,而截至2022年12月31日的三个月的预订量为1190万美元。增长归因于强劲的发布 方舟:生存崛起 在 Steam、PlayStation 和 Xbox 平台上

Bookings for the year ended December 31, 2023 was $85.7 million as compared to $63.7 million in the year ended December 31, 2022. The increase was due to the release of ARK: Survival Ascended in the fourth quarter of 2023. In addition to increased sales of ARK: Survival Ascended, the Company deferred approximately $22.0 million in revenues during the fourth quarter of 2023 for the ARK: Survival Ascended DLC's which have not yet released and had $10.3 million in one-time deferred contract revenues recognized in 2022 that did not occur in 2023.

截至2023年12月31日的年度的预订量为8,570万美元,而截至2022年12月31日的年度的预订量为6,370万美元。增长是由于发布了 方舟:生存崛起 在 2023 年第四季度。除了增加销售额外 方舟:生存崛起,该公司在2023年第四季度推迟了约2,200万美元的收入 方舟:生存崛起 尚未发布的DLC在2022年确认的一次性递延合同收入为1,030万美元,而2023年没有出现这种收入。

Earnings before interest, taxes, depreciation and amortization ("EBITDA") for the three months ended December 31, 2023 increased by $8.8 million, or 169%, as compared to the three months ended December 31, 2022. The increase was primarily the result of an increase in net income of $4.7million, partially offset by an increase in provision for income taxes of $3.9 million.

与截至2022年12月31日的三个月相比,截至2023年12月31日的三个月,扣除利息、税项、折旧和摊销前的收益(“息税折旧摊销前利润”)增加了880万美元,增长了169%。增长的主要原因是净收入增加了470万美元,但部分被所得税准备金增加的390万美元所抵消。

EBITDA for the year ended December 31, 2023 decreased by $9.0 million, or 1,198.1%, compared to the year ended December 31, 2022, primarily as a result of a decrease in net income of $10.1 million, partially offset by a decrease in interest income of $0.7 million and an increase in interest expense of $0.6 million.

与截至2022年12月31日的年度相比,截至2023年12月31日止年度的息税折旧摊销前利润减少了900万美元,下降了1,198.1%,这主要是由于净收入减少1,010万美元,但利息收入减少70万美元和利息支出增加60万美元部分抵消。

As of December 31, 2023, unrestricted cash was $15.2 million versus $12.9 million as of December 31, 2022.

截至2023年12月31日,非限制性现金为1,520万美元,而截至2022年12月31日为1,290万美元。

Use of Non-GAAP Financial Measures

非公认会计准则财务指标的使用

In addition to the financial results determined in accordance with U.S. generally accepted accounting principles, or GAAP, Snail believes Bookings and EBITDA, as non-GAAP measures, are useful in evaluating its operating performance. Bookings and EBITDA are non-GAAP financial measures that are presented as supplemental disclosures and should not be construed as alternatives to net income (loss) or revenue as indicators of operating performance, nor as alternatives to cash flow provided by operating activities as measures of liquidity, both as determined in accordance with GAAP. Snail supplementally presents Bookings and EBITDA because they are key operating measures used by management to assess financial performance. Bookings adjusts for the impact of deferrals and, Snail believes, provides a useful indicator of sales in a given period. EBITDA adjusts for items that Snail believes do not reflect the ongoing operating performance of its business, such as certain non-cash items, unusual or infrequent items or items that change from period to period without any material relevance to its operating performance. Management believes Bookings and EBITDA are useful to investors and analysts in highlighting trends in Snail's operating performance, while other measures can differ significantly depending on long-term strategic decisions regarding capital structure, the tax jurisdictions in which Snail operates and capital investments.

除了根据美国公认会计原则(GAAP)确定的财务业绩外,Snail还认为,作为非公认会计准则衡量标准,预订和息税折旧摊销前利润可用于评估其经营业绩。预订和息税折旧摊销前利润是以补充披露形式列报的非公认会计准则财务指标,不应将其解释为净收益(亏损)或收入作为经营业绩指标的替代方案,也不得解释为经营活动作为流动性指标提供的现金流的替代方案,两者均根据公认会计原则确定。Snail补充介绍了预订量和息税折旧摊销前利润,因为它们是管理层用来评估财务业绩的关键运营指标。Snail认为,预订量会根据延期的影响进行调整,这是衡量给定时期销售额的有用指标。息税折旧摊销前利润会根据蜗牛认为不能反映其业务持续经营业绩的项目进行调整,例如某些非现金项目、不寻常或不经常出现的项目,或与其经营业绩没有任何实质性关系的期间变化的项目。管理层认为,预订和息税折旧摊销前利润有助于投资者和分析师突出蜗牛经营业绩的趋势,而其他衡量标准可能会有很大差异,具体取决于有关资本结构、Snail运营的税收管辖区和资本投资的长期战略决策。

Bookings is defined as the net amount of products and services sold digitally or physically in the period. Bookings is equal to revenues excluding the impact from deferrals. Below is a reconciliation of total net revenue to Bookings, the closest GAAP financial measure.

预订定义为在此期间以数字或实体方式销售的产品和服务的净额。预订等于收入,不包括延期的影响。以下是总净收入与预订的对账表,这是最接近的GAAP财务指标。

Three Months ended December 31, Years ended December 31,
2023 2022 2023 2022
(in millions) (in millions)
Total net revenue $28.6 $15.3 $ 60.9 $74.4
Change in deferred net revenue 24.0 (3.4 ) 24.8 (10.7 )
Bookings $52.6 $11.9 $ 85.7 $63.7
截至12月31日的三个月 截至12月31日的年份
2023 2022 2023 2022
(单位:百万) (单位:百万)
净收入总额 28.6 美元 15.3 美元 $ 60.9 74.4 美元
递延净收入的变化 24.0 (3.4 ) 24.8 (10.7 )
预订 52.6 美元 11.9 美元 $ 85.7 63.7 美元

We define EBITDA as net income (loss) before (i) interest expense, (ii) interest income, (iii) income tax provision (benefit from) and (iv) depreciation and amortization expense. The following table provides a reconciliation from net income (loss) to EBITDA:

我们将息税折旧摊销前利润定义为扣除(i)利息支出、(ii)利息收入、(iii)所得税准备金(受益)以及(iv)折旧和摊销费用前的净收益(亏损)。下表提供了净收益(亏损)与息税折旧摊销前利润的对账情况:

Three Months ended December 31, Years ended December 31,
2023 2022 2023 2022
(in millions) (in millions)
Net (loss) income $2.4 $(2.3 ) $ (9.1 ) $1.0
Interest income and interest income - related parties - (0.2 ) (0.1 ) (0.8 )
Interest expense and interest expense - related parties 0.5 0.3 1.5 0.9
(Benefit from) provision for income taxes 0.6 (3.2 ) (2.4 ) (2.4 )
Depreciation and amortization expense, property and equipment 0.1 0.2 0.4 0.6
EBITDA $3.6 $(5.2 ) $ (9.7 ) $(0.7 )
截至12月31日的三个月 截至12月31日的年份
2023 2022 2023 2022
(单位:百万) (单位:百万)
净(亏损)收入 2.4 美元 $ (2.3) ) $ (9.1) ) 1.0 美元
利息收入和利息收入-关联方 - (0.2 ) (0.1) ) (0.8) )
利息支出和利息支出-关联方 0.5 0.3 1.5 0.9
(受益)所得税准备金 0.6 (3.2) ) (2.4) ) (2.4) )
折旧和摊销费用、财产和设备 0.1 0.2 0.4 0.6
EBITDA 3.6 美元 $ (5.2 ) $ (9.7) ) $ (0.7 )


Webcast Details


网络直播详情

The Company will host a webcast at 4:30 PM ET today to discuss the fourth quarter and full year 2023 financial results. Participants may access the live webcast and replay on the Company's investor relations website at https://investor.snail.com/.

该公司将于美国东部时间今天下午 4:30 举办网络直播,讨论第四季度和2023年全年财务业绩。参与者可以在公司的投资者关系网站上观看网络直播和重播,网址为 https://investor.snail.com/

Forward-Looking Statements

前瞻性陈述

This press release contains statements that constitute forward-looking statements. Many of the forward-looking statements contained in this press release can be identified by the use of forward-looking words such as "anticipate," "believe," "could," "expect," "should," "plan," "intend," "may," "predict," "continue," "estimate" and "potential," or the negative of these terms or other similar expressions. Forward-looking statements appear in a number of places in this press release and include, but are not limited to, statements regarding Snail's intent, belief or current expectations. These forward-looking statements include information about possible or assumed future results of Snail's business, financial condition, results of operations, liquidity, plans and objectives. The statements Snail makes regarding the following matters are forward-looking by their nature: growth prospects and strategies; launching new games and additional functionality to games that are commercially successful; expectations regarding significant drivers of future growth; its ability to retain and increase its player base and develop new video games and enhance existing games; competition from companies in a number of industries, including other casual game developers and publishers and both large and small, public and private Internet companies; its ability to attract and retain a qualified management team and other team members while controlling its labor costs; its relationships with third-party platforms such as Xbox Live and Game Pass, PlayStation Network, Steam, Epic Games Store, My Nintendo Store, the Apple App Store, the Google Play Store and the Amazon Appstore; the size of addressable markets, market share and market trends; its ability to successfully enter new markets and manage international expansion; protecting and developing its brand and intellectual property portfolio; costs associated with defending intellectual property infringement and other claims; future business development, results of operations and financial condition; the ongoing conflicts involving Russia and Ukraine, and Israel and Hamas, on its business and the global economy generally; rulings by courts or other governmental authorities; the Share Repurchase Program, including expectations regarding the timing and manner of repurchases made under the program; its plans to pursue and successfully integrate strategic acquisitions; assumptions underlying any of the foregoing.

本新闻稿包含构成前瞻性陈述的陈述。本新闻稿中包含的许多前瞻性陈述可以通过使用前瞻性词语来识别,例如 “预期”、“相信”、“可能”、“期望”、“应该”、“计划”、“打算”、“可能”、“预测”、“继续”、“估计” 和 “潜力”,或这些术语的否定词或其他类似表述。前瞻性陈述出现在本新闻稿的多个地方,包括但不限于有关Snail意图、信念或当前预期的陈述。这些前瞻性陈述包括有关Snail业务可能或假设的未来业绩、财务状况、经营业绩、流动性、计划和目标的信息。就其性质而言,Snail就以下事项发表的声明具有前瞻性:增长前景和战略;为商业上成功的游戏推出新游戏和附加功能;对未来增长重大驱动力的预期;其留住和增加玩家基础、开发新视频游戏和增强现有游戏的能力;来自多个行业公司的竞争,包括其他休闲游戏开发商和发行商以及大型和小型上市和私营互联网公司;其在控制劳动力成本的同时吸引和留住合格的管理团队和其他团队成员的能力;与第三方平台的关系,例如Xbox Live和Game Pass、PlayStation Network、Steam、Epic游戏商店、我的任天堂商店、苹果应用商店、谷歌Play商店和亚马逊应用商店;潜在市场的规模、市场份额和市场趋势;成功进入新市场和管理国际扩张的能力;保护和发展其品牌和知识产权组合;与之相关的成本为知识产权侵权和其他索赔进行辩护;未来的业务发展、经营业绩和财务状况;涉及俄罗斯和乌克兰以及以色列和哈马斯业务和全球经济的持续冲突;法院或其他政府机构的裁决;股票回购计划,包括对根据该计划进行回购的时间和方式的预期;其进行和成功整合战略收购的计划;上述任何内容所依据的假设。

Further information on risks, uncertainties and other factors that could affect Snail's financial results are included in its filings with the Securities and Exchange Commission (the "SEC") from time to time, annual reports on Forms 10-K and quarterly reports on 10-Q filed, or to be filed, with the SEC. You should not rely on these forward-looking statements, as actual outcomes and results may differ materially from those expressed or implied in the forward-looking statements as a result of such risks and uncertainties. All forward-looking statements in this press release are based on management's beliefs and assumptions and on information currently available to Snail, and Snail does not assume any obligation to update the forward-looking statements provided to reflect events that occur or circumstances that exist after the date on which they were made.

有关风险、不确定性和其他可能影响Snail财务业绩的因素的更多信息包含在Snail不时向美国证券交易委员会(“SEC”)提交的文件、向美国证券交易委员会提交或将要提交的10-K表年度报告和10-Q季度报告中。您不应依赖这些前瞻性陈述,因为由于此类风险和不确定性,实际结果和结果可能与前瞻性陈述中表达或暗示的结果存在重大差异。本新闻稿中的所有前瞻性陈述均基于管理层的信念和假设以及Snail目前获得的信息,Snail不承担任何义务更新为反映其发表之日后发生的事件或存在的情况而提供的前瞻性陈述。

About Snail, Inc.

关于 Snail, Inc.

Snail is a leading, global independent developer and publisher of interactive digital entertainment for consumers around the world, with a premier portfolio of premium games designed for use on a variety of platforms, including consoles, PCs and mobile devices.

Snail是一家领先的全球独立开发商和发行商,为全球消费者提供互动数字娱乐,其一流的优质游戏产品组合专为在包括游戏机、电脑和移动设备在内的各种平台上使用而设计。

For additional information, please contact: investors@snail.com

欲了解更多信息,请联系: investors@snail.com

Snail, Inc. and SubsidiariesConsolidated Balance Sheets
December 31, 2023 December 31, 2022
ASSETS
Current Assets:
Cash and cash equivalents $15,198,123 $ 12,863,817
Restricted escrow deposit - 1,003,804
Accounts receivable, net of allowances for credit losses of $523,500 and $19,929, respectively 25,134,808 6,758,024
Accounts receivable - related party - 11,344,184
Loan and interest receivable - related party 103,753 101,753
Prepaid expenses - related party 6,044,404 -
Prepaid expenses and other current assets 10,169,448 10,565,141
Total current assets 56,650,536 42,636,723
Restricted cash and cash equivalents 1,116,196 6,374,368
Accounts receivable - related party, net of current portion 7,500,592 -
Prepaid expenses - related party 7,784,062 5,582,500
Property, plant and equipment, net 4,682,066 5,114,799
Intangible assets, net - license - related parties - 1,384,058
Intangible assets, net - other 271,717 272,521
Deferred income taxes 10,247,500 7,602,536
Other noncurrent assets 164,170 198,668
Operating lease right-of-use assets, net 2,440,690 3,606,398
Total assets $90,857,529 $ 72,772,571
LIABILITIES, NONCONTROLLING INTERESTS AND STOCKHOLDERS' EQUITY
Current Liabilities:
Accounts payable $12,102,929 $ 9,452,391
Accounts payable - related parties 23,094,436 19,918,259
Accrued expenses and other liabilities 2,887,193 1,474,088
Interest payable - related parties 527,770 527,770
Revolving loan 6,000,000 9,000,000
Notes payable 2,333,333 5,416,666
Convertible notes, net of discount 797,361 -
Current portion of long-term promissory note 2,811,923 86,524
Current portion of deferred revenue 19,252,628 4,335,404
Current portion of operating lease liabilities 1,505,034 1,371,227
Total current liabilities 71,312,607 51,582,329
Accrued expenses 254,731 457,024
Promissory note, net of current portion - 3,221,963
Deferred revenue, net of current portion 15,064,078 5,216,042
Operating lease liabilities, net of current portion 1,425,494 2,930,529
Total liabilities 88,056,910 63,407,887
Commitments and contingencies
Stockholders' Equity:
Class A common stock, $0.0001 par value, 500,000,000 shares authorized; 9,275,420 shares issued and 7,925,145 shares outstanding as of December 31, 2023, and 9,251,420 shares issued and 8,053,771 shares outstanding as of December 31, 2022 927 925
Class B common stock, $0.0001 par value, 100,000,000 shares authorized; 28,748,580 shares issued and outstanding as of December 31, 2023 and 2022 2,875 2,875
Additional paid-in capital 26,171,575 23,436,942
Accumulated other comprehensive loss (254,383 ) (307,200 )
Accumulated deficit (13,949,325 ) (4,863,250 )
11,971,669 18,270,292
Treasury stock at cost (1,350,275 and 1,197,649 shares as of December 31, 2023 and 2022, respectively) (3,671,806 ) (3,414,713 )
Total Snail, Inc. equity 8,299,863 14,855,579
Noncontrolling interests (5,499,244 ) (5,490,895 )
Total stockholders' equity 2,800,619 9,364,684
Total liabilities, noncontrolling interests and stockholders' equity $90,857,529 $ 72,772,571
Snail, Inc. 及其子公司合并资产负债表
2023年12月31日 2022年12月31日
资产
流动资产:
现金和现金等价物 15,198,123 美元 $ 12,863,817
限制性托管存款 - 1,003,804
应收账款,扣除信贷损失备抵金分别为523,500美元和19,929美元 25,134,808 6,758,024
应收账款-关联方 - 11,344,184
贷款和应收利息-关联方 103,753 101,753
预付费用-关联方 6,044,404 -
预付费用和其他流动资产 10,169,448 10,565,141
流动资产总额 56,650,536 42,636,723
限制性现金和现金等价物 1,116,196 6,374,368
应收账款-关联方,扣除流动部分 7,500,592 -
预付费用-关联方 7,784,062 5,582500
财产、厂房和设备,净额 4,682,066 5,114,799
无形资产,净牌照关联方 - 1,384,058
无形资产,净额-其他 271,717 272,521
递延所得税 10,247,500 7,602,536
其他非流动资产 164,170 198,668
经营租赁使用权资产,净额 2,440,690 3,606,398
总资产 90,857,529 美元 $ 72,772,571
负债、非控股权益和股东权益
流动负债:
应付账款 12,102,929 美元 $ 9,452,391
应付账款-关联方 23,094,436 19,918,259
应计费用和其他负债 2,887,193 1,474,088
应付利息-关联方 527,770 527,770
循环贷款 6,000,000 9,000,000
应付票据 2,333,333 5,416,666
扣除折扣后的可转换票据 797,361 -
长期期票的当前部分 2,811,923 86,524
递延收入的本期部分 19,252,628 4,335,404
经营租赁负债的流动部分 1,505,034 1,371,227
流动负债总额 71,312,607 51,582,329
应计费用 254,731 457,024
期票,扣除当期部分 - 3,221,963
递延收入,扣除流动部分 15,064,078 5,216,042
经营租赁负债,扣除流动部分 1,425,494 2,930,529
负债总额 88,056,910 63,407,887
承付款和意外开支
股东权益:
A类普通股,面值0.0001美元,已授权5亿股;截至2023年12月31日已发行9,275,420股和已发行7,925,145股,截至2022年12月31日已发行9,251,420股和已发行8,053,771股 927 925
B 类普通股,面值0.0001美元,已授权1亿股;截至2023年12月31日和2022年12月31日已发行和流通28,748,580股 2,875 2,875
额外的实收资本 26,171,575 23,436,942
累计其他综合亏损 (254,383) ) (307,200 )
累计赤字 (13,949,325) ) (4,863,250 )
11,971,669 18,270,292
按成本计算的库存股(截至2023年12月31日和2022年12月31日分别为1,350,275和1,197,649股) (3,671,806) ) (3,414,713) )
Snail, Inc. 总股权 8,299,863 14,855,579
非控股权益 (5,499,244) ) (5,490,895) )
股东权益总额 2,800,619 9,364,684
负债总额、非控股权益和股东权益 90,857,529 美元 $ 72,772,571
Snail, Inc. and SubsidiariesConsolidated Statements of Operations and Comprehensive Income (Loss)
Three months ended December 31, For the Years Ended December 31,
2023 2022 2023 2022
(Unaudited)
Revenues, net $28,570,222 $ 15,311,857 $ 60,902,098 $ 74,444,141
Cost of revenues 18,646,615 12,724,280 48,306,403 53,121,676
Gross profit 9,923,607 2,587,577 12,595,695 21,322,465
Operating expenses:
General and administrative 3,900,962 6,369,288 15,816,088 18,713,958
Research and development 1,165,381 1,295,631 5,057,421 2,955,592
Advertising and marketing 1,094,146 145,365 1,582,464 714,492
Depreciation and amortization 86,222 130,262 432,306 565,906
Loss (gain) on disposal of fixed assets 427 (17,067 ) 427 (17,067 )
Total operating expenses 6,247,138 7,923,479 22,888,706 22,932,881
(Loss) income from operations 3,676,469 (5,335,902 ) (10,293,011 ) (1,610,416 )
Other income (expense):
Interest income 31,443 155,124 129,854 200,913
Interest income - related parties 504 504 2,000 582,632
Interest expense (570,523 ) (308,955 ) (1,531,719 ) (922,293 )
Interest expense - related parties - - - (3,222 )
Other income (55,351 ) (17,068 ) 265,980 302,086
Foreign currency transaction (loss) gain (42,574 ) (23,623 ) (68,180 ) (1,945 )
Total other income (expense), net (636,501 ) (194,018 ) (1,202,065 ) 158,171
Income (loss) before (benefit from) provision for income taxes 3,039,968 (5,529,920 ) (11,495,076 ) (1,452,245 )
Provision for (benefit from) income taxes 643,728 (3,249,728 ) (2,400,652 ) (2,446,423 )
Net income (loss) 2,396,240 (2,280,192 ) (9,094,424 ) 994,178
Net (loss) income attributable to non-controlling interests (1,128 ) (9,977 ) (8,349 ) 46,371
Net income (loss) attributable to Snail, Inc. and Snail Games USA Inc. $2,397,368 $ (2,270,215 ) $ (9,086,075 ) $ 947,807
Comprehensive income statement:
Net (loss) income $2,396,240 $ (2,280,192 ) $ (9,094,424 ) $ 994,178
Other comprehensive income (loss) related to currency translation adjustments, net of tax 33,302 36,077 52,817 (40,643 )
Total comprehensive income (loss) $2,429,542 $ (2,244,115 ) $ (9,041,607 ) $ 953,535
Net income (loss) attributable to Class A common stockholders:
Basic $516,955 $ (530,686 ) $ (1,960,813 ) $ 228,482
Diluted $516,955 $ (530,686 ) $ (1,960,813 ) $ 228,482
Net income (loss) attributable to Class B common stockholders:
Basic $1,880,413 $ (1,739,529 ) $ (7,125,262 ) $ 719,325
Diluted $1,880,413 $ (1,739,529 ) $ (7,125,262 ) $ 719,325
Income (loss) per share attributable to Class A common stockholders:
Basic $0.07 $ (0.06 ) $ (0.25 ) $ 0.03
Diluted $0.07 $ (0.06 ) $ (0.25 ) $ 0.03
Income (loss) per share attributable to Class B common stockholders:
Basic $0.07 $ (0.06 ) $ (0.25 ) $ 0.03
Diluted $0.07 $ (0.06 ) $ (0.25 ) $ 0.03
Weighted-average shares used to compute income per share attributable to Class A common stockholders:
Basic 7,914,564 8,770,468 7,911,369 9,131,512
Diluted 7,914,564 8,770,468 7,911,369 9,131,512
Weighted-average shares used to compute income per share attributable to Class B common stockholders:
Basic 28,748,580 28,748,580 28,748,580 28,748,580
Diluted 28,748,580 28,748,580 28,748,580 28,748,580
Snail, Inc. 及其子公司合并运营报表和综合收益(亏损)
截至12月31日的三个月 在截至12月31日的年度中
2023 2022 2023 2022
(未经审计)
收入,净额 28,570,222 美元 $ 15,311,857 $ 60,902,098 $ 74,444,141
收入成本 18,646,615 12,724,280 48,306,403 53,121,676
毛利 9,923,607 2,587,577 12,595,695 21,322,465
运营费用:
一般和行政 3,900,962 6,369,288 15,816,088 18,713,958
研究和开发 1,165,381 1,295,631 5,057,421 2,955,592
广告和营销 1,094,146 145,365 1,582,464 714,492
折旧和摊销 86,222 130,262 432,306 565,906
处置固定资产的损失(收益) 427 (17,067) ) 427 (17,067) )
运营费用总额 6,247,138 7,923,479 22,888,706 22,932,881
运营收入(亏损) 3,676,469 (5,335,902) ) (10,293,011) ) (1,610,416 )
其他收入(支出):
利息收入 31,443 155,124 129,854 200,913
利息收入-关联方 504 504 2,0 582,632
利息支出 (570,523) ) (308,955) ) (1,531,719) ) (922,293) )
利息支出-关联方 - - - (3,222) )
其他收入 (55,351) ) (17,068) ) 265,980 302,086
外币交易(亏损)收益 (42,574) ) (23,623) ) (68,180) ) (1,945) )
其他收入(支出)总额,净额 (636,501) ) (194,018) ) (1,202,065 ) 158,171
所得税准备金(受益)前的收入(亏损) 3,039,968 (5,529,920 ) (11,495,076) ) (1,452,245 )
所得税(受益)准备金 643,728 (3,249,728) ) (2,400,652) ) (2,446,423) )
净收益(亏损) 2,396,240 (2,280,192 ) (9,094,424) ) 994,178
归属于非控股权益的净(亏损)收益 (1,128 ) (9,977) ) (8,349) ) 46,371
归属于 Snail, Inc. 和 Snail Games USA Inc. 的净收益(亏损) 2,397,368 美元 $ (2,270,215 ) $ (9,086,075) ) $ 947,807
综合损益表:
净(亏损)收入 2,396,240 美元 $ (2,280,192 ) $ (9,094,424) ) $ 994,178
与货币折算调整相关的其他综合收益(亏损),扣除税款 33,302 36,077 52,817 (40,643) )
综合收益总额(亏损) 2,429,542 美元 $ (2,244,115) ) $ (9,041,607) ) $ 953,535
归属于A类普通股股东的净收益(亏损):
基本 516,955 美元 $ (530,686) ) $ (1,960,813) ) $ 228,482
稀释 516,955 美元 $ (530,686) ) $ (1,960,813) ) $ 228,482
归属于B类普通股股东的净收益(亏损):
基本 1,880,413 美元 $ (1,739,529) ) $ (7,125,262) ) $ 719,325
稀释 1,880,413 美元 $ (1,739,529) ) $ (7,125,262) ) $ 719,325
归属于A类普通股股东的每股收益(亏损):
基本 0.07 美元 $ (0.06 ) $ (0.25) ) $ 0.03
稀释 0.07 美元 $ (0.06 ) $ (0.25) ) $ 0.03
归属于B类普通股股东的每股收益(亏损):
基本 0.07 美元 $ (0.06 ) $ (0.25) ) $ 0.03
稀释 0.07 美元 $ (0.06 ) $ (0.25) ) $ 0.03
用于计算归属于A类普通股股东的每股收益的加权平均股数:
基本 7,914,564 8,770,468 7,911,369 9,131,512
稀释 7,914,564 8,770,468 7,911,369 9,131,512
用于计算归属于B类普通股股东的每股收益的加权平均股数:
基本 28,748,580 28,748,580 28,748,580 28,748,580
稀释 28,748,580 28,748,580 28,748,580 28,748,580
Snail, Inc. and SubsidiariesConsolidated Statements of Cash Flows
For the years ended December 31, 2023 2022
Cash flows from operating activities:
Net (loss) income $(9,094,424 ) $ 994,178
Adjustments to reconcile net (loss) income to net cash used in operating activities:
Amortization - intangible assets - license - 250,000
Amortization - intangible assets - license, related parties 1,384,058 7,403,918
Amortization - intangible assets - other 804 3,751
Amortization - loan origination fees and debt discounts 124,595 26,514
Accretion - convertible notes 306,664 -
Depreciation and amortization - property and equipment 432,306 565,906
Stock-based compensation expense 848,035 223,250
Gain on lease termination - (122,533 )
Gain on paycheck protection program and economic injury disaster loan forgiveness - (174,436 )
Loss (gain) on disposal of fixed assets 427 (17,067 )
Interest income from shareholder loan - (580,878 )
Interest income from restricted escrow deposit - (3,804 )
Credit losses 581,498 -
Deferred taxes, net (2,644,964 ) 588,478
Changes in assets and liabilities:
Accounts receivable (18,939,465 ) 5,486,716
Accounts receivable - related party 3,824,775 (2,908,361 )
Prepaid expenses - related party (8,245,966 ) (2,437,500 )
Prepaid expenses and other current assets 501,104 (1,875,919 )
Other noncurrent assets - (26,052 )
Accounts payable 2,992,856 4,976,192
Accounts payable - related parties 3,176,177 (3,815,313 )
Accrued expenses and other liabilities 659,647 (1,039,927 )
Interest receivable - related party (2,000 ) -
Interest payable - related parties - 986
Lease liabilities (205,520 ) (145,949 )
Deferred revenue 24,765,261 (10,729,488 )
Net cash provided by (used in) operating activities 465,868 (3,357,338 )
Cash flows from investing activities:
Repayment on loan provided by related party - (300,000 )
Purchases of property and equipment - (5,256 )
Proceeds from sale of property and equipment - 19,500
Repayment on Pound Sand note - 1,496,063
Net cash provided by investing activities - 1,210,307
Cash flows from financing activities:
Repayments on promissory note (79,897 ) (70,961 )
Repayments on notes payable (6,500,000 ) (4,166,667 )
Repayments on revolving loan (3,000,000 ) -
Borrowings on notes payable 3,000,000 -
Borrowings on short-term note - 10,000,000
Proceeds from issuance of convertible notes 847,500 -
Refund of dividend withholding tax overpayment 1,886,600 -
Payments on paycheck protection program and economic injury disaster loan - (90,198 )
Refund of payments on paycheck protection program and economic injury disaster loan - 48,305
Cash dividend declared and paid - (8,200,000 )
Purchase of treasury stock (257,093 ) (3,414,713 )
Proceeds from initial public offering, net of offering costs - 11,791,705
Warrants issued to underwriters - 193,927
Payments of capitalized offering costs - (1,247,567 )
Payments of offering costs in accounts payable (342,318 ) -
Release of restricted escrow deposit 1,003,804 -
Net cash (used in) provided by financing activities (3,441,404 ) 4,843,831
Effect of currency translation on cash and cash equivalents 51,670 (12,730 )
Net (decrease) increase in cash and cash equivalents, and restricted cash and cash equivalents (2,923,866 ) 2,684,070
Cash and cash equivalents, and restricted cash and cash equivalents - beginning of period 19,238,185 16,554,115
Cash and cash equivalents, and restricted cash and cash equivalents - end of period $16,314,319 $ 19,238,185
Supplemental disclosures of cash flow information
Cash paid during the period for:
Interest $934,523 $ 788,063
Income taxes $248,388 $ 888,303
Noncash transactions during the period for:
Loan and interest payable - related parties $- $ 103,890
Loan and interest receivable - related parties $- $ (103,890 )
Loan and interest from shareholder $- $ 94,934,400
Dividend distribution $- $ (94,934,400 )
Noncash finance activity during the period for:
Issuance of warrants in connection with equity line of credit $(105,411 ) $ -
Gain on paycheck protection program and economic injury disaster loan forgiveness $- $ (174,436 )
Snail Games USA Common Stock transferred due to reorganization $- $ (5,000 )
Snail, Inc. Common Stock and additional paid-in capital transferred due to reorganization $- $ 5,000
Offering costs included in accounts payable $- $ 605,295
Funding of the escrow deposit $- $ (1,000,000 )
Snail, Inc. 及其子公司合并现金流量表
在截至12月31日的年度中, 2023 2022
来自经营活动的现金流:
净(亏损)收入 $ (9,094,424 ) $ 994,178
为将净(亏损)收入与经营活动中使用的净现金进行对账而进行的调整:
摊销-无形资产-许可证 - 250,000
摊销-无形资产-许可证,关联方 1,384,058 7,403,918
摊销-无形资产-其他 804 3,751
摊销-贷款发放费和债务折扣 124,595 26,514
Accretion-可转换票据 306,664 -
折旧和摊销-财产和设备 432,306 565,906
股票薪酬支出 848,035 223,250
终止租赁的收益 - (122,533) )
薪资保护计划和经济伤害灾难贷款豁免的收益 - (174,436) )
处置固定资产的损失(收益) 427 (17,067) )
股东贷款的利息收入 - (580,878) )
限制性托管存款的利息收入 - (3,804) )
信用损失 581,498 -
递延所得税,净额 (2,644,964 ) 588,478
资产和负债的变化:
应收账款 (18,939,465) ) 5,486,716
应收账款-关联方 3,824,775 (2,908,361 )
预付费用-关联方 (8,245,966) ) (2,437,500 )
预付费用和其他流动资产 501,104 (1,875,919) )
其他非流动资产 - (26,052) )
应付账款 2,992,856 4,976,192
应付账款-关联方 3,176,177 (3,815,313) )
应计费用和其他负债 659,647 (1,039,927) )
应收利息-关联方 (2,000 ) -
应付利息-关联方 - 986
租赁负债 (205,520) ) (145,949) )
递延收入 24,765,261 (10,729,488) )
由(用于)经营活动提供的净现金 465,868 (3,357,338) )
来自投资活动的现金流:
偿还关联方提供的贷款 - (300,000) )
购买财产和设备 - (5,256) )
出售财产和设备的收益 - 19,500
Pound Sand 纸币还款 - 1,496,063
投资活动提供的净现金 - 1,210,307
来自融资活动的现金流:
期票还款 (79,897) ) (70,961) )
应付票据的还款 (6,500,000) ) (4,166,667 )
循环贷款的还款 (3,000,000 ) -
应付票据的借款 3,000,000 -
短期票据借款 - 10,000,000
发行可转换票据的收益 847,500 -
退还多付的股息预扣税 1,886,600 -
薪资保护计划和经济伤害灾难贷款的付款 - (90,198 )
退还薪资保护计划和经济伤害灾难贷款的款项 - 48,305
已申报和支付的现金股息 - (8,200,000) )
购买库存股票 (257,093) ) (3,414,713) )
首次公开募股的收益,扣除发行成本 - 11,791,705
向承销商发行的认股权证 - 193,927
资本化发行成本的支付 - (1,247,567) )
以应付账款支付报价费用 (342,318) ) -
解除限制性托管存款 1,003,804 -
融资活动提供的(用于)净现金 (3,441,404) ) 4,843,831
货币折算对现金和现金等价物的影响 51,670 (12,730) )
现金和现金等价物以及限制性现金和现金等价物的净增加(减少) (2,923,866) ) 2,684,070
现金和现金等价物,以及限制性现金和现金等价物-期初 19,238,185 16,554,115
现金和现金等价物,以及限制性现金和现金等价物-期末 16,314,319 美元 $ 19,238,185
现金流信息的补充披露
在此期间支付的现金用于:
利息 934,523 美元 $ 788,063
所得税 248,388 美元 $ 888,303
在此期间的非现金交易:
应付贷款和利息-关联方 $- $ 103,890
贷款和应收利息-关联方 $- $ (103,890) )
股东的贷款和利息 $- $ 94,934,400
股息分配 $- $ (94,934,400) )
在此期间的非现金融资活动:
发行与股权信贷额度相关的认股权证 $ (105,411) ) $ -
薪资保护计划和经济伤害灾难贷款豁免的收益 $- $ (174,436) )
Snail Games 美国普通股因重组而转让 $- $ (5,000 )
Snail, Inc. 普通股和因重组而转移的额外实收资本 $- $ 5000
报价费用包含在应付账款中 $- $ 605,295
托管存款的资金 $- $ (1,000,000 )
声明:本内容仅用作提供资讯及教育之目的,不构成对任何特定投资或投资策略的推荐或认可。 更多信息
    抢沙发