中 期 報 告 2 O 1 6 Digital Domain Holdings Limited 數 字 王 國 集 團 有 限 公 司* 於 百 慕 達 註 冊 成 立 之 有 限 公 司 股 份 代 號 547 * 僅供識別
2 348,133 293,494 (285,806) (224,401) 62,327 69,093 4,630 5,439 (9,542) (19,034) (203,088) (117,614) 3 (27,521) (19,394) 7 197 956 (626) (97) 4 (173,623) (80,651) 5 3,458 (3,359) (170,165) (84,010) (158,882) (76,391) (11,283) (7,619) (170,165) (84,010) 6 (1.468) (0.777) 1 2016 中期報告
(170,165) (84,010) 10,435 (204) (5) (10) 10,430 (214) (159,735) (84,224) (150,185) (76,533) (9,550) (7,691) (159,735) (84,224) 2016 中期報告 2
46,769 33,330 7 210,000 208,600 8 989,423 873,972 12,864 12,576 1,259,056 1,128,478 637 329 10 212,846 66,820 464,188 344,726 677,671 411,875 11 99,758 58,979 24,673 33,735 137,785 78,657 534 3,096 14(b) 75 6,514 5,279 269,339 179,746 408,332 232,129 1,667,388 1,360,607 276,537 281,559 48,304 45,944 350,014 330,863 674,855 658,366 992,533 702,241 12 118,777 107,006 822,016 566,422 940,793 673,428 51,740 28,813 992,533 702,241 3 2016 中期報告
12 98,327 245,047 96,630 7,355 49,510 6,176 (313) (234,961) 267,771 (1,011) 266,760 13 21,060 21,060 21,060 13 (4) 4 13 13 (101) 101 19,473 19,473 (76,391) (76,391) (7,619) (84,010) (132) (132) (72) (204) (10) (10) (10) (142) (76,391) (76,533) (7,691) (84,224) 98,327 245,060 96,630 7,355 49,510 27,131 (455) (311,247) 212,311 10,771 223,082 13 16,493 16,493 16,493 7,700 324,099 331,799 331,799 978 53,237 54,215 54,215 1 1 1 153,036 1,647 154,683 154,683 (269) 269 22,000 22,000 24,285 24,285 (9,624) (9,624) (10,385) (20,009) (79,907) (79,907) (15,590) (95,497) (6,122) (6,122) (2,268) (8,390) (421) (421) (421) (6,543) (79,907) (86,450) (17,858) (104,308) 107,006 622,396 96,630 7,355 49,510 43,355 153,036 (5,351) (400,509) 673,428 28,813 702,241 2016 中期報告 4
12 107,006 622,396 96,630 7,355 49,510 43,355 153,036 (5,351) (400,509) 673,428 28,813 702,241 13 41,542 3,198 44,740 44,740 7,000 337,625 344,625 344,625 9 870 52,231 53,101 53,101 9 7,561 7,561 3,901 189,199 (218,016) (24,916) 24,916 (158,882) (158,882) (11,283) (170,165) 8,702 8,702 1,733 10,435 (5) (5) (5) 8,697 (158,882) (150,185) (9,550) (159,735) 118,777 1,201,451 96,630 7,355 49,510 84,897 156,234 3,346 (777,407) 940,793 51,740 992,533 5 2016 中期報告
(173,623) (80,651) 10,353 12,774 10,164 11,589 60 44,740 21,060 (549) 1,910 (197) (956) 626 97 (118) (23) 27,521 19,394 (81,083) (14,746) (308) (112,869) (30,897) 16,292 117,734 1,950 33 (9,062) (3,640) (187,030) 70,434 131 (171) (35) (429) (3,372) (1,846) (190,306) 67,988 2016 中期報告 6
118 39 (4,044) (4,767) (10,865) (13,891) (1,203) (20,370) (914) (32) (4,997) (21,905) (39,021) 13 19,473 344,625 (2,568) (4,098) 19,375 (12,227) (9,928) (161) 329,669 24,835 117,458 53,802 2,004 (2,169) 344,726 140,998 464,188 192,631 464,188 192,631 7 2016 中期報告
1. 34 16 7 (i) 12 (i) 15 15 (ii) 15 (ii) 9 (ii) 16 (iii) (i) (ii) (iii) 2016 中期報告 8
2. 360 (a) 344,198 289,578 3,935 3,916 348,133 293,494 (44,565) (19,485) 3,554 3,539 (797) (41,011) (16,743) 1,235,974 959,322 213,238 211,404 7,663 15,247 1,456,875 1,185,973 398,986 376,523 2,659 3,100 350 700 401,995 380,323 9 2016 中期報告
2. (b) (41,011) (16,743) 197 956 (626) (97) (668) (525) (2,771) (122) (27,521) (19,394) (44,740) (21,060) (4,614) (4,747) 326 59 * (52,195) (18,978) (173,623) (80,651) * 1,456,875 1,185,973 364,214 297,219 115,638 57,161 1,936,727 1,540,353 401,995 380,323 6,514 5,279 48,304 45,944 350,014 330,863 124,772 63,085 12,595 12,618 944,194 838,112 2016 中期報告 10
2. (c) 3,935 28,730 13,517 127,614 172,285 133,162 76,693 69,905 15,786 348,133 293,494 3. 19,151 17,113 3,764 1,559 3,538 918 150 722 27,521 19,394 4. 118 23 355,377 235,078 10,353 12,774 10,164 11,589 11 2016 中期報告
5. 28 3,802 (2,589) 146 (897) (589) (3,458) 3,359 16.5% 6. (158,882) (76,391) 10,820,777,680 9,832,687,370 2016 中期報告 12
7. 208,600 1,203 197 210,000 3,935,000 3,916,000 326,000 303,000 197,000 8. 587,739 144,110 91,430 258,873 60,494 22,000 19,943 1,184,589 9 102,386 102,386 6,783 4,082 10,865 (420) 8,952 728 274 3,313 12,847 689,705 153,062 98,941 259,147 63,807 26,082 19,943 1,310,687 57,244 251,183 116 1,121 953 310,617 4,682 598 2,286 1,598 1,000 10,164 173 265 45 483 62,099 252,046 2,447 2,719 1,953 321,264 689,705 153,062 36,842 7,101 61,360 23,363 17,990 989,423 587,739 144,110 34,186 7,690 60,378 20,879 18,990 873,972 13 2016 中期報告
9. Lucrative Skill Holdings Limited 8 5 % 1 4 5, 2 3 4, 0 0 0 ( i ) 3 0, 0 0 0, 0 0 0 (ii)87,051,143(iii) 62,133,000 65,000,000 19,281 33,152 4 25,003 (20,410) (236) (3,386) (2,999) 50,409 (7,561) 42,848 102,386 145,234 30,000 87,051,143 53,101 62,133 145,234 (30,000) 25,003 (4,997) 2016 中期報告 14
9. 13,380,000 6,254,000 384,010,000 184,824,000 346,000 10. 30 6030 60 30,124 1,122 1-30 16,488 8,792 31-60 15,127 3,666 61-90 8,070 2,201 90 21,635 18,377 91,444 34,158 9,903 121,402 22,759 212,846 66,820 15 2016 中期報告
11. 7,248 5,362 1-30 2,631 3,726 31-60 1,230 854 61-90 772 19 90 6,815 363 18,696 10,324 81,062 48,655 99,758 58,979 12. 0.01 75,000,000,000 750,000 10,700,557,406 107,006 700,000,000 7,000 87,051,143 870 390,100,671 3,901 11,877,709,220 118,777 2016 中期報告 16
13. 479,500,00078,000,000 10.4130.495 1.32 279,500,000100,000,000 0.413 100,000,000 100,000,00050,000,000 50,000,000 0.495 20,720,00062,760,000 10,000 0.28 0.1988.56 8.49 0.15 0.405 0.56 0.413 0.495 45% 10 0% 1.15 1.6% 0 12% 1.4 1.45 41,542,000 21,060,000 17 2016 中期報告
13. 79,930,442 19,186,000 3,198,000 44,740,000 21,060,000 14. (a) 22 4,756 (b) 15. 16. 50,000,000 2016 中期報告 18
348,133,000 293,494,000 19% 62,327,000 69,093,000 1,936,727,000 1,540,353,000 158,882,000 76,391,000 170,165,000 84,010,000 (i) (a) 41,542,000 21,060,000 (b) 20,517,000 24,363,000 (c) 20,069,000 17,113,000 (ii) (iii) 344,198,000 289,578,000 99% 44,565,000 19,485,000 (i) (ii) 26,819,000 4,756,000 A. D i g i t a l D o m a i n 3. 0, I n c. D D 3 I HBO Nike Hyperadapt 1.0 Kia Sportage Red Robin Berserker X Burger Ultimate Fighting Championship UFC 200 It s Time UFC 196 Intimidation Train On 19 2016 中期報告
A. 30% DD Holdings US, LLC DDH-US Prime Focus Limited Prime FocusDigital Domain-Reliance, LLC DD-R 70% Prime Focus DD-R 30%DDH-US 30,000,000 232,500,0000.596 Prime Focus De-fi Media Limited De-fi Media 390,100,671 DD-RDD3I DD3I Digital Domain Productions 3.0 (BC), Ltd. Mothership Media, Inc. Prime Focus DD-R Prime Focus 14APrime Focus 14A 14.07 25%100%14 DD-R 2016 中期報告 20
A. 30% 390,100,671 De-fi Media DD-R B. 360 360 Immersive Ventures Inc. ImmersiveIM360 Entertainment Inc. IM360 360 GPS 360360 Immersive 360360 IM360David The Hayemaker Haye Mark The Dominator de Mori 360Hayemaker 360 IM360 360 YouTubeIM360 David Haye Arnold The Cobra Gjergjaj Hayemaker 360 IM360360 21 2016 中期報告
B. 360 360 360 360 IM360 NBA 360 NBA 360 IM360 360GMA on Safari IM360 IM360 CBS 360 Facebook 360 IM360 360 VR 2016 中期報告 22
B. 360 IM360 360 IM360 IM360 Flo Rida DNCE360 IM360 YouTube IM360 Undefeated Nike 360 CourtVision Pat the RocAlexa Immersive Media Undefeated IM360 Undefeated Warner Music Taiwan Limited 360 360 360 PO TV360 PO TV360 360 PO TV360 27 Evolution of Verse 23 2016 中期報告
B. 360 IM360 360IM360 19 VR VR 360 360 VR VS MEDIA 2016 360 IM360 360 360 360 VR VS MEDIA IM360 360 360 360 YouTube 360 360 30 360 Zeus 360 2016 中期報告 24
B. 360 Digital Domain Interactive, LLC DDI IM360 Jeremy Airey Digital Funk Machine DDI C. DDPO (BVI) Company Limited (a) Magic Well Holdings Limited491 95,000,000 Lucrative Skill Holdings Limited Lucrative Skill60% 30,000,000 65,000,000 (b) 40,000,000 Lucrative Skill 25% 0.4595 87,051,143 Lucrative Skill 85% 15% Lucrative Skill 87,051,143 0.81% 0.81% 0.4595 0.41 12.07%(5) 0.424 8.37% 25 2016 中期報告
C. Lucrative Skill Post Production Office Limited Lucrative Skill Post Production Office DDPO DDPO 360 DDPO Gap DDPO DDPO DDPODDPO 2016 中期報告 26
D. TNT Production Limited TNT DD & TT Company Limited DDTT DDTT TNT 60% 40%DDTT DD3I It s VeRy Big. It s VeRy Near Post Production Office LimitedPOLucrative Skill 85% 360 PO 27 2016 中期報告
It s VeRy Big. It s VeRy Near JWIt s VeRy Big. It s VeRy Near 0.5% 3,935,000 3,916,000 1% 3,554,000 3,539,000 A. 700 50% 43,000 B. POW! POW! Entertainment, LLC POW! POW! Entertainment, Inc. POW! Entertainment OTCQB POW! DD-POW US, LLC DDPOW DDPOWPOW! 75% 25% 2016 中期報告 28
Digital Domain YK Company Limited DDYK DDYK 360 DDYK DDYK 360 Gear Vive 360 Zeus 8K 10-bit RAW 75fps (Frames Per Second)Zeus 360 4K Zeus 29 2016 中期報告
50,000,000 0.56650,000,000 Lucrative Skill 85% 87,051,143 DD-R30% De-fi Media 390,100,671 0.50700,000,000 6.49% 6.09% 700,000,000 0.50 350,000,000 344,610,000 0.0111,877,709,220 2016 中期報告 30
980,060,000 0.098980,060,000 17,720,000 121,560,000 78,000,000 1.3278,000,000 10,0003,000,000 3,000,000 379,500,000 0.413379,500,000 100,000,000 0.495100,000,000 392,000,000 0.04 9,800,000,000 31 2016 中期報告
56,812,000 8,199,000 (a) 210,000,000 (b) (c) 6,000,000 80% 104,655,000 27,066,000 13 10,000,000 10,000,000 3636 534,000 2016 中期報告 32
ImmersiveDDVR, Inc. DDVRImmersive37,955,412(i) DDVR Immersive (ii) DDVR DDVR ImmersiveImmersive Lucrative Skill 85% 65,000,000 464,188,000 69,920,00061,721,000 8,199,000 16 18% 4% 14% 64% 677,671,000269,339,000 2.52.3 81% 103% 33 2016 中期報告
941 ImmersiveIM360 Zeus360 2016 中期報告 34
Lucrative SkillPost Production Office Limited 35 2016 中期報告
100,000,000 100,000,000 28/05/2014 28/05/2017 0.098 2 3 27/05/2024 Amit Chopra 48,000,000 48,000,000 28/05/2014 28/05/2017 0.098 2 27/05/2024 5,000,000 5,000,000 06/05/2015 06/05/2015 1.320 4 05/05/2025 5,000,000 5,000,000 06/05/2015 06/05/2016 1.320 4 05/05/2025 5,000,000 5,000,000 06/05/2015 06/05/2017 1.320 4 05/05/2025 33,333,334 33,333,334 29/01/2016 29/01/2016 0.413 5 6 28/01/2026 33,333,333 33,333,333 29/01/2016 29/01/2017 0.413 5 6 28/01/2026 33,333,333 33,333,333 29/01/2016 29/01/2018 0.413 5 6 28/01/2026 2016 中期報告 36
150,000,000 150,000,000 28/05/2014 28/05/2017 0.098 2 3 27/05/2024 150,000,000 150,000,000 28/05/2014 28/05/2017 0.098 2 3 27/05/2024 428,220,000 (17,720,000) 410,500,000 28/05/2014 28/05/2017 0.098 2 27/05/2024 20,990,000 20,990,000 06/05/2015 06/05/2015 1.320 4 05/05/2025 21,000,000 (1,000,000) 20,000,000 06/05/2015 06/05/2016 1.320 4 05/05/2025 21,000,000 (2,000,000) 19,000,000 06/05/2015 06/05/2017 1.320 4 05/05/2025 68,166,675 68,166,675 29/01/2016 29/01/2016 0.413 5 28/01/2026 68,166,664 68,166,664 29/01/2016 29/01/2017 0.413 5 28/01/2026 68,166,661 68,166,661 29/01/2016 29/01/2018 0.413 5 28/01/2026 50,000,000 50,000,000 22/06/2016 22/6/2017 0.495 7 21/06/2026 50,000,000 50,000,000 22/06/2016 22/6/2018 0.495 7 21/06/2026 25,000,002 25,000,002 29/01/2016 29/01/2016 0.413 5 28/01/2026 25,000,001 25,000,001 29/01/2016 29/01/2017 0.413 5 28/01/2026 24,999,997 24,999,997 29/01/2016 29/01/2018 0.413 5 28/01/2026 954,210,000 479,500,000 (20,720,000) 1,412,990,000 37 2016 中期報告
1. 10 2. 0.099 3. 4. 1.390 5. 0.400 6. Amit Chopra 7. 50,000,000 0.495 2016 中期報告 38
XV(a)352 (b) 2,570,011,442 2,570,011,442 21.64% 1 2 602,561,746 602,561,746 5.07% 1 2,458,171,442 100,000,000 2,558,171,442 21.54% 3 4 502,134,789 502,134,789 4.23% 3 Amit Chopra 2,458,171,442 163,000,000 2,621,171,442 22.07% 5 6 502,134,789 502,134,789 4.23% 5 39 2016 中期報告
1. 602,561,746 317 1,855,609,696 2,458,171,442100% 2. Honarn Inc. 111,840,000 Honarn Inc. 100% 3. Global Domain Investments Limited 502,134,789 317 1,956,036,6532,458,171,442Global Domain Investments Limited 100% 4. 100,000,000 5. Redmount Ventures Limited502,134,789 317 1,956,036,653 2,458,171,442 Amit Chopra Redmount Ventures Limited 100% 6. Amit Chopra 163,000,000 XV 352 2016 中期報告 40
336 2,458,171,442 2,458,171,442 20.70% 317 1 1 602,561,746 602,561,746 5.07% 2,570,011,442 2,570,011,442 21.64% 1 2 602,561,746 602,561,746 5.07% 1 Global Domain 2,458,171,442 2,458,171,442 20.70% Investments 317 Limited 3 3 502,134,789 502,134,789 4.23% 2,458,171,442 100,000,000 2,558,171,442 21.54% 3 4 3 502,134,789 502,134,789 4.23% 41 2016 中期報告
Redmount Ventures 2,458,171,442 2,458,171,442 20.70% Limited 317 5 5 502,134,789 502,134,789 4.23% Amit Chopra 2,458,171,442 163,000,000 2,621,171,442 22.07% 5 6 5 502,134,789 502,134,789 4.23% 2,458,171,442 2,458,171,442 20.70% 7 7 2,458,171,442 2,458,171,442 20.70% 2,610,395,180 150,000,000 2,760,395,180 23.24% 7 8 9) Fortune Source 10 1,672,035,000 1,672,035,000 14.08% International Limited 10 1,672,035,000 1,672,035,000 14.08% 2016 中期報告 42
Fortune Base 11 5,037,200,000 5,037,200,000 42.41% Development Limited 11 5,037,200,000 5,037,200,000 42.41% Harmony Energy 4,762,800,000 4,762,800,000 40.10% Limited 12 Ever Union Capital 12 4,762,800,000 4,762,800,000 40.10% Limited 12 4,762,800,000 4,762,800,000 40.10% 1. 602,561,746 317 1,855,609,696 2,458,171,442100% 2. Honarn Inc. 111,840,000 Honarn Inc. 100% 3. Global Domain Investments Limited 502,134,789 317 1,956,036,6532,458,171,442Global Domain Investments Limited 100% 4. 100,000,000 5. Redmount Ventures Limited502,134,789 317 1,956,036,653 2,458,171,442 Amit Chopra Redmount Ventures Limited 100% 6. Amit Chopra 163,000,000 43 2016 中期報告
7. 449,640,118 317 2,008,531,324 2,458,171,442 100% 317 2,458,171,442 8. Ultra Gain Development Limited 152,223,738 Ultra Gain Development Limited100% 9. 150,000,000 10. Fortune Source International Limited Fortune Source International Limited1,672,035,000 11. 5,037,200,000 201,488,000 0.04 5,037,200,000 Fortune Base Development LimitedFortune Base Development Limited 100% 5,037,200,000 12. 4,762,800,000 190,512,000 0.044,762,800,000 Harmony Energy Limited Harmony Energy Limited Ever Union Capital Limited Ever Union Capital Limited 100% 4,762,800,000 336 2016 中期報告 44
13 13.21 6,000,000 (i)51% (ii) 100% 4,854,000 45 2016 中期報告
(a) 87(1) (b) (c) 2016 中期報告 46