| | Sincerely, | | | Sincerely, | |
| |
Philip Tsao
Chairman of the Special Committee |
| |
Alice H. Chang
Chairwoman of the Board |
|
| | | | |
BY ORDER OF THE BOARD OF DIRECTORS,
|
|
| | | | |
Alice H. Chang
Chairwoman of the Board , 2026 |
|
| | | | | | 4 | | | |
| | | | | | 4 | | | |
| | | | | | 5 | | | |
| | | | | | 5 | | | |
| | | | | | 6 | | | |
| | | | | | 6 | | | |
| | | | | | 6 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 7 | | | |
| | | | | | 7 | | | |
| | | | | | 8 | | | |
| | | | | | 8 | | | |
| | | | | | 8 | | | |
| | | | | | 8 | | | |
| | | | | | 9 | | | |
| | | | | | 9 | | | |
| | | | | | 9 | | | |
| | | | | | 10 | | | |
| | | | | | 10 | | | |
| | | | | | 10 | | | |
| | | | | | 11 | | | |
| | | | | | 12 | | | |
| | | | | | 12 | | | |
| | | | | | 13 | | | |
| | | | | | 13 | | | |
| | | | | | 13 | | | |
| | | | | | 13 | | | |
| | | | | | 13 | | | |
| | | | | | 13 | | | |
| | | | | | 14 | | | |
| | | | | | 14 | | | |
| | | | | | 15 | | | |
| | | | | | 22 | | | |
| | | | | | 22 | | | |
| | | | | | 28 | | | |
| | | | | | 32 | | | |
| | | | | | 35 | | | |
| | | | | | 38 | | | |
| | | | | | 45 | | | |
| | | | | | 46 | | |
| | | | | | 49 | | | |
| | | | | | 49 | | | |
| | | | | | 50 | | | |
| | | | | | 50 | | | |
| | | | | | 51 | | | |
| | | | | | 51 | | | |
| | | | | | 51 | | | |
| | | | | | 52 | | | |
| | | | | | 52 | | | |
| | | | | | 55 | | | |
| | | | | | 55 | | | |
| | | | | | 56 | | | |
| | | | | | 56 | | | |
| | | | | | 56 | | | |
| | | | | | 56 | | | |
| | | | | | 56 | | | |
| | | | | | 57 | | | |
| | | | | | 59 | | | |
| | | | | | 60 | | | |
| | | | | | 61 | | | |
| | | | | | 61 | | | |
| | | | | | 62 | | | |
| | | | | | 63 | | | |
| | | | | | 63 | | | |
| | | | | | 63 | | | |
| | | | | | 63 | | | |
| | | | | | 64 | | | |
| | | | | | 64 | | | |
| | | | | | 64 | | | |
| | | | | | 65 | | | |
| | | | | | 65 | | | |
| | | | | | 65 | | | |
| | | | | | 66 | | | |
| | | | | | 66 | | | |
| | | | | | 66 | | | |
| | | | | | 66 | | | |
| | | | | | 66 | | | |
| | | | | | 67 | | | |
| | | | | | 67 | | | |
| | | | | | 67 | | | |
| | | | | | 67 | | | |
| | | | | | 68 | | | |
| | | | | | 68 | | |
| | | | | | 68 | | | |
| | | | | | 69 | | | |
| | | | | | 72 | | | |
| | | | | | 74 | | | |
| | | | | | 75 | | | |
| | | | | | 77 | | | |
| | | | | | 79 | | | |
| | | | | | 80 | | | |
| | | | | | 80 | | | |
| | | | | | 81 | | | |
| | | | | | 82 | | | |
| | | | | | 83 | | | |
| | | | | | 83 | | | |
| | | | | | 85 | | | |
| | | | | | 86 | | | |
| | | | | | 86 | | | |
| | | | | | 88 | | | |
| | | | | | 88 | | | |
| | | | | | 89 | | | |
| | | | | | 90 | | | |
| | | | | | 90 | | | |
| | | | | | 90 | | | |
| | | | | | 90 | | | |
| | | | | | 90 | | | |
| | | | | | 91 | | | |
| | | | | | 93 | | | |
| | | | | | 95 | | | |
| | | | | | A-1 | | | |
| | | | | | B-1 | | | |
| | | | | | C-1 | | | |
| | | | | | D-1 | | | |
| | | | | | E-1 | | | |
| | | | | | F-1 | | |
| | | |
Management Projections
|
| |||||||||||||||||||||||||||
| | | |
2026P
|
| |
2027P
|
| |
2028P
|
| |
2029P
|
| |
2030P
|
| |||||||||||||||
| | | |
(in USD millions except percentages)
|
| |||||||||||||||||||||||||||
|
Revenue
|
| | | | 70.2 | | | | | | 68.2 | | | | | | 67.8 | | | | | | 67.1 | | | | | | 66.4 | | |
|
Cost of Revenue
|
| | | | (14.4) | | | | | | (14.7) | | | | | | (14.9) | | | | | | (15.0) | | | | | | (15.2) | | |
|
Gross Profit
|
| | | | 55.8 | | | | | | 53.5 | | | | | | 53.0 | | | | | | 52.1 | | | | | | 51.2 | | |
|
Margin %
|
| | |
|
79.5%
|
| | | |
|
78.4%
|
| | | |
|
78.1%
|
| | | |
|
77.6%
|
| | | |
|
77.2%
|
| |
|
EBIT
|
| | | | 1.9 | | | | | | 4.5 | | | | | | 5.3 | | | | | | 5.8 | | | | | | 5.9 | | |
|
Margin %
|
| | |
|
2.7%
|
| | | |
|
6.6%
|
| | | |
|
7.8%
|
| | | |
|
8.7%
|
| | | |
|
8.8%
|
| |
|
Capital Expenditures
|
| | | | 0.4 | | | | | | 0.4 | | | | | | 0.4 | | | | | | 0.4 | | | | | | 0.4 | | |
|
Net Working Capital
|
| | | | (26.0) | | | | | | (24.6) | | | | | | (24.3) | | | | | | (23.8) | | | | | | (23.5) | | |
| | | |
REVENUE GROWTH
|
| |
EBITDA GROWTH
|
| |
EBITDA MARGIN
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Company Name
|
| |
2-YR
CAGR |
| |
LTM
|
| |
2026
|
| |
2027
|
| |
2-YR
CAGR |
| |
LTM
|
| |
2026
|
| |
2027
|
| |
2-YR
AVG |
| |
LTM
|
| |
2026
|
| |
2027
|
| ||||||||||||||||||||||||||||||||||||
| B2B Companies | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Box, Inc.
|
| | | | 6.5% | | | | | | 9.5% | | | | | | 12.3% | | | | | | NA | | | | | | 10.8% | | | | | | 61.2% | | | | | | 4.3% | | | | | | NA | | | | | | 9.9% | | | | | | 12.3% | | | | | | 9.9% | | | | | | NA | | |
|
eGain Corporation
|
| | | | -5.0% | | | | | | 5.2% | | | | | | 3.0% | | | | | | NA | | | | | | 34.8% | | | | | | 186.4% | | | | | | 10.4% | | | | | | NA | | | | | | 6.3% | | | | | | 12.8% | | | | | | 11.5% | | | | | | NA | | |
|
Expensify, Inc.
|
| | | | -2.9% | | | | | | -1.3% | | | | | | -5.9% | | | | | | -1.7% | | | | | | NA | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | -7.0% | | | | | | -7.0% | | | | | | -1.4% | | | | | | -0.6% | | |
|
Inuvo, Inc.
|
| | | | 8.0% | | | | | | -27.9% | | | | | | -29.6% | | | | | | 18.6% | | | | | | NA | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | -6.3% | | | | | | -8.9% | | | | | | -9.1% | | | | | | -2.0% | | |
|
Sprinklr, Inc.
|
| | | | 8.2% | | | | | | 8.1% | | | | | | 1.2% | | | | | | 4.3% | | | | | | 18.8% | | | | | | 30.2% | | | | | | -4.7% | | | | | | 20.1% | | | | | | 7.3% | | | | | | 8.2% | | | | | | 8.4% | | | | | | 9.6% | | |
|
Sprout Social, Inc.
|
| | | | 17.1% | | | | | | 12.3% | | | | | | 8.0% | | | | | | 7.7% | | | | | | NA | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | -12.3% | | | | | | -5.7% | | | | | | -3.6% | | | | | | -0.9% | | |
|
91APP, Inc.
|
| | | | 14.0% | | | | | | 16.7% | | | | | | 31.3% | | | | | | NA | | | | | | 17.1% | | | | | | 9.8% | | | | | | 37.4% | | | | | | NA | | | | | | 32.9% | | | | | | 32.3% | | | | | | 34.9% | | | | | | NA | | |
| Mean | | | | | 6.6% | | | | | | 3.2% | | | | | | 2.9% | | | | | | 7.2% | | | | | | 20.4% | | | | | | 71.9% | | | | | | 11.9% | | | | | | 20.1% | | | | | | 4.4% | | | | | | 6.3% | | | | | | 7.2% | | | | | | 1.5% | | |
| Median | | | | | 8.0% | | | | | | 8.1% | | | | | | 3.0% | | | | | | 6.0% | | | | | | 17.9% | | | | | | 45.7% | | | | | | 7.4% | | | | | | 20.1% | | | | | | 6.3% | | | | | | 8.2% | | | | | | 8.4% | | | | | | -0.8% | | |
| B2C Companies | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Bumble Inc.
|
| | | | -4.2% | | | | | | -11.4% | | | | | | -10.9% | | | | | | 3.8% | | | | | | 30.4% | | | | | | 12.4% | | | | | | 1.7% | | | | | | -8.5% | | | | | | 23.3% | | | | | | 31.3% | | | | | | 32.9% | | | | | | 29.0% | | |
|
Chegg, Inc.
|
| | | | -27.5% | | | | | | -43.5% | | | | | | -46.3% | | | | | | NA | | | | | | -22.7% | | | | | | 65.1% | | | | | | -67.5% | | | | | | NA | | | | | | 9.5% | | | | | | 16.0% | | | | | | 7.0% | | | | | | NA | | |
|
CyberLink Corp.
|
| | | | 14.8% | | | | | | 15.2% | | | | | | 6.7% | | | | | | NA | | | | | | 49.7% | | | | | | 73.6% | | | | | | -7.9% | | | | | | NA | | | | | | 11.7% | | | | | | 16.4% | | | | | | 13.8% | | | | | | NA | | |
|
DeNA Co., Ltd.
|
| | | | 3.9% | | | | | | -9.9% | | | | | | NA | | | | | | NA | | | | | | 118.6% | | | | | | -10.9% | | | | | | NA | | | | | | NA | | | | | | 17.4% | | | | | | 23.3% | | | | | | NA | | | | | | NA | | |
|
Grindr Inc.
|
| | | | 30.2% | | | | | | 31.0% | | | | | | 21.7% | | | | | | 16.9% | | | | | | 22.4% | | | | | | 46.4% | | | | | | 14.0% | | | | | | 15.3% | | | | | | 33.5% | | | | | | 37.0% | | | | | | 30.0% | | | | | | 29.6% | | |
|
Match Group, Inc.
|
| | | | 1.8% | | | | | | 2.0% | | | | | | -0.8% | | | | | | 2.4% | | | | | | 1.3% | | | | | | 13.6% | | | | | | 1.4% | | | | | | 4.9% | | | | | | 29.7% | | | | | | 31.4% | | | | | | 30.9% | | | | | | 31.6% | | |
|
Meitu, Inc.
|
| | | | 19.6% | | | | | | 10.3% | | | | | | 29.3% | | | | | | 20.6% | | | | | | 10.9% | | | | | | -50.0% | | | | | | 37.2% | | | | | | 27.0% | | | | | | 13.0% | | | | | | 9.6% | | | | | | 10.2% | | | | | | 10.7% | | |
| Mean | | | | | 5.5% | | | | | | -0.9% | | | | | | -0.1% | | | | | | 10.9% | | | | | | 30.1% | | | | | | 21.5% | | | | | | -3.5% | | | | | | 9.7% | | | | | | 19.7% | | | | | | 23.6% | | | | | | 20.8% | | | | | | 25.2% | | |
| Median | | | | | 3.9% | | | | | | 2.0% | | | | | | 3.0% | | | | | | 10.4% | | | | | | 22.4% | | | | | | 13.6% | | | | | | 1.6% | | | | | | 10.1% | | | | | | 17.4% | | | | | | 23.3% | | | | | | 21.9% | | | | | | 29.3% | | |
|
Aggregate Mean
|
| | | | 6.0% | | | | | | 1.2% | | | | | | 1.5% | | | | | | 9.1% | | | | | | 26.5% | | | | | | 39.8% | | | | | | 2.7% | | | | | | 11.8% | | | | | | 12.1% | | | | | | 14.9% | | | | | | 13.5% | | | | | | 13.4% | | |
|
Aggregate Median
|
| | | | 7.3% | | | | | | 6.6% | | | | | | 3.0% | | | | | | 6.0% | | | | | | 18.8% | | | | | | 30.2% | | | | | | 3.0% | | | | | | 15.3% | | | | | | 10.8% | | | | | | 14.4% | | | | | | 10.2% | | | | | | 10.2% | | |
|
The Company
|
| | | | 13.7% | | | | | | 14.8% | | | | | | 1.6% | | | | | | -2.9% | | | | | | NM | | | | | | 64.0% | | | | | | 100.6% | | | | | | -17.0% | | | | | | 2.5% | | | | | | 7.2% | | | | | | 9.3% | | | | | | 8.0% | | |
| | | |
ENTERPRISE VALUE AS MULTIPLE OF
|
| |||||||||||||||||||||||||||||||||
|
Company Name
|
| |
LTM
EBITDA |
| |
2026
EBITDA |
| |
2027
EBITDA |
| |
LTM
Revenue |
| |
2026
Revenue |
| |
2027
Revenue |
| ||||||||||||||||||
| B2B Companies | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Box, Inc.
|
| | | | 31.7x | | | | | | 36.1x | | | | | | NA | | | | | | 3.91x | | | | | | 3.57x | | | | | | NA | | |
|
eGain Corporation
|
| | | | 8.2x | | | | | | 9.0x | | | | | | NA | | | | | | 1.05x | | | | | | 1.04x | | | | | | NA | | |
|
Expensify, Inc.
|
| | | | NM | | | | | | NM | | | | | | NM | | | | | | 0.84x | | | | | | 0.88x | | | | | | 0.89x | | |
|
Inuvo, Inc.
|
| | | | NM | | | | | | NM | | | | | | NM | | | | | | 0.24x | | | | | | 0.26x | | | | | | 0.22x | | |
|
Sprinklr, Inc.
|
| | | | 12.7x | | | | | | 12.5x | | | | | | 10.4x | | | | | | 1.04x | | | | | | 1.04x | | | | | | 1.00x | | |
|
Sprout Social, Inc.
|
| | | | NM | | | | | | NM | | | | | | NM | | | | | | 1.00x | | | | | | 0.95x | | | | | | 0.88x | | |
|
91APP, Inc.
|
| | | | 6.6x | | | | | | 5.2x | | | | | | NA | | | | | | 2.22x | | | | | | 1.81x | | | | | | NA | | |
|
Mean
|
| | | | 14.8x | | | | | | 15.7x | | | | | | 10.4x | | | | | | 1.47x | | | | | | 1.36x | | | | | | 0.75x | | |
|
Median
|
| | | | 10.5x | | | | | | 10.7x | | | | | | 10.4x | | | | | | 1.04x | | | | | | 1.04x | | | | | | 0.89x | | |
| B2C Companies | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Bumble Inc.
|
| | | | 3.1x | | | | | | 3.2x | | | | | | 3.5x | | | | | | 0.98x | | | | | | 1.06x | | | | | | 1.02x | | |
|
Chegg, Inc.
|
| | | | 1.6x | | | | | | 6.0x | | | | | | NA | | | | | | 0.26x | | | | | | 0.42x | | | | | | NA | | |
|
CyberLink Corp.
|
| | | | 2.5x | | | | | | 2.9x | | | | | | NA | | | | | | 0.42x | | | | | | 0.40x | | | | | | NA | | |
|
DeNA Co., Ltd.
|
| | | | 1.7x | | | | | | NA | | | | | | NA | | | | | | 0.40x | | | | | | NA | | | | | | NA | | |
|
Grindr Inc.
|
| | | | 18.9x | | | | | | 20.7x | | | | | | 17.9x | | | | | | 6.99x | | | | | | 6.21x | | | | | | 5.31x | | |
|
Match Group, Inc.
|
| | | | 10.8x | | | | | | 11.2x | | | | | | 10.7x | | | | | | 3.40x | | | | | | 3.46x | | | | | | 3.38x | | |
|
Meitu, Inc.
|
| | | | 25.5x | | | | | | 20.2x | | | | | | 15.9x | | | | | | 2.66x | | | | | | 2.06x | | | | | | 1.71x | | |
|
Mean
|
| | | | 9.2x | | | | | | 10.7x | | | | | | 12.0x | | | | | | 2.16x | | | | | | 2.27x | | | | | | 2.86x | | |
|
Median
|
| | | | 3.1x | | | | | | 8.6x | | | | | | 13.3x | | | | | | 0.98x | | | | | | 1.56x | | | | | | 2.54x | | |
|
Aggregate Mean
|
| | | | 11.2x | | | | | | 12.7x | | | | | | 11.7x | | | | | | 1.81x | | | | | | 1.78x | | | | | | 1.80x | | |
|
Aggregate Median
|
| | | | 8.2x | | | | | | 10.1x | | | | | | 10.7x | | | | | | 1.02x | | | | | | 1.04x | | | | | | 1.01x | | |
|
Announced
|
| |
Target Name
|
| |
Acquirer Name
|
| |
Enterprise
Value |
| |
LTM
Revenue |
| |
LTM
EBITDA |
| |
EBITDA
Margin |
| |
EV /
Revenue |
| |
EV /
EBITDA |
| ||||||||||||||||||
|
6/30/2025
|
| | CyberBuzz, Inc. | | | Ceres Inc. | | | | $ | 21 | | | | | $ | 48 | | | | | $ | 3 | | | | | | 5.4% | | | | | | 0.43x | | | | | | 8.0 | | |
|
4/24/2024
|
| | Relesys A/S | | | Copilot Capital Limited | | | | $ | 52 | | | | | $ | 8 | | | | | $ | -2 | | | | | | -25.6% | | | | | | 6.13x | | | | | | NM | | |
|
6/3/2024
|
| | New Work SE | | | Burda Digital Se | | | | $ | 306 | | | | | $ | 345 | | | | | $ | 70 | | | | | | 20.2% | | | | | | 0.89x | | | | | | 4.4x | | |
|
11/13/2023
|
| | Q4 Inc. | | | Sumeru Equity Partners L.P. | | | | $ | 163 | | | | | $ | 58 | | | | | $ | -17 | | | | | | -29.9% | | | | | | 2.79x | | | | | | NM | | |
|
4/16/2023
|
| |
SignUp Software AB
|
| |
Insight Venture Management,
LLC |
| | | $ | 199 | | | | | $ | 25 | | | | | $ | 2 | | | | | | 7.4% | | | | | | 7.83x | | | | | | NM | | |
|
1/18/2023
|
| | Meltwater N.V. | | |
Altor Equity Partners AB;
Marlin Equity Partners, LLC; Altor Fund III LP; Altor Fund V AB |
| | | $ | 644 | | | | | $ | 439 | | | | | $ | -4 | | | | | | -0.9% | | | | | | 1.47x | | | | | | NM | | |
|
10/11/2021
|
| |
MPP Global
Solutions Ltd. |
| | Aptitude Software Group plc | | | | $ | 53 | | | | | $ | 14 | | | | | | NA | | | | | | NA | | | | | | 3.71x | | | | | | NA | | |
|
6/1/2021
|
| | Cloudera, Inc. | | |
Clayton, Dubilier & Rice, LLC;
KKR & Co. Inc. |
| | | $ | 3921 | | | | | $ | 883 | | | | | $ | -12 | | | | | | -1.4% | | | | | | 4.44x | | | | | | NM | | |
|
Mean
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.46x | | | | | | 6.2x | | |
|
Median
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.25x | | | | | | 6.2x | | |
| | | |
Ownership Prior to the Merger(1)
|
| |
Ownership After the Merger
|
| ||||||||||||||||||||||||||||||||||||||||||
| | | |
Earnings
|
| |
Net Book Value
|
| |
Earnings
|
| |
Net Book Value
|
| ||||||||||||||||||||||||||||||||||||
|
Name
|
| |
US$000
|
| |
%
|
| |
US$000
|
| |
%
|
| |
US$000
|
| |
%
|
| |
US$000
|
| |
%
|
| ||||||||||||||||||||||||
|
Continuing Shareholders
|
| | | | 2,478 | | | | | | 53.4 | | | | | | 81,691 | | | | | | 53.4 | | | | | | 4,643 | | | | | | 100.0 | | | | | | 153,095 | | | | | | 100.0 | | |
|
Name
|
| |
Percentage of
equity of the Surviving Company at the Effective Time |
| |||
|
Chairwoman Parties
|
| | | | 31.99% | | |
|
CIT
|
| | | | 68.01% | | |
|
Total
|
| | | | 100.00% | | |
| | | |
Shares
|
| |
Company Options
|
| |
Total
|
| |||||||||||||||||||||||||||
|
Name of Directors and Executive Officers
|
| |
Shares
Beneficially Owned (Excluding Continuing Shares) |
| |
Cash
Payment Thereof (US$) |
| |
Shares
Underlying Company Options |
| |
Weighted
Average Exercise Price (US$) |
| |
Cash
Payment Therefor (US$) |
| |
Total
Cash Payment (US$) |
| ||||||||||||||||||
|
Alice H. Chang
|
| | | | — | | | | | | — | | | | | | 389,498 | | | | | | 4.44 | | | | | | — | | | | | | — | | |
|
Michael Aw
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Jau-Hsiung Huang
|
| | | | 148,274 | | | | | | 296,548 | | | | | | — | | | | | | — | | | | | | — | | | | | | 296,548 | | |
|
Meng-Shiou (Frank) Lee
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Philip Tsao
|
| | | | 5,311(1) | | | | | | 10,622 | | | | | | 26,556 | | | | | | 3.95 | | | | | | — | | | | | | 10,622 | | |
|
Chung-Hui (Christine) Jih
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | |
Shares
|
| |
Company Options
|
| |
Total
|
| |||||||||||||||||||||||||||
|
Name of Directors and Executive Officers
|
| |
Shares
Beneficially Owned (Excluding Continuing Shares) |
| |
Cash
Payment Thereof (US$) |
| |
Shares
Underlying Company Options |
| |
Weighted
Average Exercise Price (US$) |
| |
Cash
Payment Therefor (US$) |
| |
Total
Cash Payment (US$) |
| ||||||||||||||||||
|
Pin-Jen (Louis) Chen
|
| | | | 118,062 | | | | | | 236,124 | | | | | | 132,370 | | | | | | 3.79 | | | | | | 5,600(2) | | | | | | 241,724 | | |
|
Wei-Hsin Tsen (Johnny Tseng)
|
| | | | 762,330 | | | | | | 1,524,660 | | | | | | 81,439 | | | | | | 4.46 | | | | | | — | | | | | | 1,524,660 | | |
|
Weichuan (Wayne) Liu
|
| | | | 353,471 | | | | | | 706,942 | | | | | | 79,664 | | | | | | 4.44 | | | | | | — | | | | | | 706,942 | | |
|
Hsiao-Chuan (Iris) Chen
|
| | | | 69,932 | | | | | | 139,864 | | | | | | 42,495 | | | | | | 4.44 | | | | | | — | | | | | | 139,864 | | |
|
All directors and executive officers as a
group |
| | | | 1,457,380 | | | | | | 2,914,760 | | | | | | 752,022 | | | | | | 4.31 | | | | | | 5,600(2) | | | | | | 2,920,360 | | |
|
Description
|
| |
Amount
(US$) |
| |||
|
Financial advisory fees and expenses
|
| | | | 450,000.00 | | |
|
Legal fees and expenses
|
| | | | 1,200,000.00 | | |
|
Special Committee fees
|
| | | | 210,000.00 | | |
|
Miscellaneous (including accounting, filing fees, printer and mailing costs)
|
| | | | 50,000.00 | | |
|
Total
|
| | | | 1,910,000.00 | | |
| | | |
Sales Price
(in US$) |
| |||||||||
| | | |
High
|
| |
Low
|
| ||||||
| Quarterly: | | | | | | | | | | | | | |
| 2024 | | | | | | | | | | | | | |
|
First quarter
|
| | | | 3.77 | | | | | | 2.13 | | |
|
Second quarter
|
| | | | 2.72 | | | | | | 1.76 | | |
|
Third quarter
|
| | | | 2.42 | | | | | | 1.70 | | |
|
Fourth quarter
|
| | | | 3.44 | | | | | | 1.74 | | |
| 2025 | | | | | | | | | | | | | |
|
First quarter
|
| | | | 3.19 | | | | | | 1.55 | | |
|
Second quarter
|
| | | | 2.32 | | | | | | 1.51 | | |
|
Third quarter
|
| | | | 2.67 | | | | | | 1.81 | | |
|
Fourth quarter
|
| | | | 2.15 | | | | | | 1.67 | | |
| 2026 | | | | | | | | | | | | | |
|
First quarter
|
| | | | 1.83 | | | | | | 1.24 | | |
|
Second quarter
|
| | | | 1.79 | | | | | | 1.57 | | |
|
Third quarter (through July 16, 2026)
|
| | | | 1.94 | | | | | | 1.66 | | |
|
Selected consolidated statements of operations and comprehensive income data
(In thousands, except per share data) |
| |
For the Year
Ended December 31, |
| |
For the Three Months
Ended March 31, |
| ||||||||||||||||||
| |
2024
|
| |
2025
|
| |
2025
|
| |
2026
|
| ||||||||||||||
| |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| ||||||||||||||
|
Revenue
|
| | | | 60,202 | | | | | | 69,154 | | | | | | 16,014 | | | | | | 17,936 | | |
|
Cost of sales and services
|
| | | | (13,258) | | | | | | (15,630) | | | | | | (3,540) | | | | | | (3,242) | | |
|
Gross profit
|
| | | | 46,944 | | | | | | 53,524 | | | | | | 12,474 | | | | | | 14,694 | | |
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales and marketing expenses
|
| | | | (28,213) | | | | | | (30,811) | | | | | | (7,360) | | | | | | (7,650) | | |
|
General and administrative expenses
|
| | | | (8,501) | | | | | | (6,996) | | | | | | (1,706) | | | | | | (1,731) | | |
|
Research and development expenses
|
| | | | (12,000) | | | | | | (15,405) | | | | | | (3,565) | | | | | | (3,532) | | |
|
Expected credit losses
|
| | | | (1,373) | | | | | | (75) | | | | | | — | | | | | | (307) | | |
|
Impairment loss on goodwill
|
| | | | — | | | | | | (1,965) | | | | | | — | | | | | | — | | |
|
Total operating expenses
|
| | | | (50,087) | | | | | | (55,252) | | | | | | (12,631) | | | | | | (13,220) | | |
|
Operating income (loss)
|
| | | | (3,143) | | | | | | (1,728) | | | | | | (157) | | | | | | 1,474 | | |
| Non-operating income and expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest income
|
| | | | 7,708 | | | | | | 6,134 | | | | | | 1,577 | | | | | | 1,357 | | |
|
Other income
|
| | | | 55 | | | | | | 28 | | | | | | 2 | | | | | | 20 | | |
|
Other gains and losses
|
| | | | (316) | | | | | | 1,319 | | | | | | 1,066 | | | | | | (13) | | |
|
Finance costs
|
| | | | (18) | | | | | | (16) | | | | | | (3) | | | | | | (4) | | |
|
Total non-operating income and expenses
|
| | | | 7,429 | | | | | | 7,465 | | | | | | 2,642 | | | | | | 1,360 | | |
|
Income before income tax
|
| | | | 4,286 | | | | | | 5,737 | | | | | | 2,485 | | | | | | 2,834 | | |
|
Income tax benefit (expense)
|
| | | | 735 | | | | | | (1,094) | | | | | | (192) | | | | | | (481) | | |
|
Net income
|
| | | | 5,021 | | | | | | 4,643 | | | | | | 2,293 | | | | | | 2,353 | | |
| Other comprehensive income (loss): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Actuarial gains (losses) on defined benefit plans
|
| | | | 31 | | | | | | (16) | | | | | | — | | | | | | — | | |
|
Exchange differences arising on translation of foreign operations
|
| | | | (217) | | | | | | 43 | | | | | | 108 | | | | | | (45) | | |
|
Selected consolidated statements of operations and comprehensive income data
(In thousands, except per share data) |
| |
For the Year
Ended December 31, |
| |
For the Three Months
Ended March 31, |
| ||||||||||||||||||
| |
2024
|
| |
2025
|
| |
2025
|
| |
2026
|
| ||||||||||||||
| |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| ||||||||||||||
|
Other comprehensive income (loss), net
|
| | | | (186) | | | | | | 27 | | | | | | 108 | | | | | | (45) | | |
|
Total comprehensive income
|
| | | | 4,835 | | | | | | 4,670 | | | | | | 2,401 | | | | | | 2,308 | | |
|
Net income attributable to shareholders of the parent
|
| | | | 5,021 | | | | | | 4,643 | | | | | | 2,293 | | | | | | 2,353 | | |
|
Total comprehensive income attributable to shareholders of the parent
|
| | | | 4,835 | | | | | | 4,670 | | | | | | 2,401 | | | | | | 2,308 | | |
| Earnings per share (in dollars): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic earnings per share of Class A and Class B Shares
|
| | | | 0.05 | | | | | | 0.05 | | | | | | 0.023 | | | | | | 0.023 | | |
|
Diluted earnings per share of Class A and Class B Shares
|
| | | | 0.05 | | | | | | 0.05 | | | | | | 0.023 | | | | | | 0.023 | | |
| | | |
As of December 31,
|
| |
As of March 31,
2026 |
| ||||||||||||
| | | |
2024
|
| |
2025
|
| ||||||||||||
| | | |
US$
|
| |
US$
|
| |
US$
|
| |||||||||
| Selected consolidated balance sheet | | | | | | | | | | | | | | | | | | | |
| (In thousands) | | | | | | | | | | | | | | | | | | | |
|
Total current assets
|
| | | | 177,909 | | | | | | 173,346 | | | | | | 171,472 | | |
|
Total non-current assets
|
| | | | 3,264 | | | | | | 18,624 | | | | | | 23,451 | | |
|
Total assets
|
| | | | 181,173 | | | | | | 191,970 | | | | | | 194,923 | | |
|
Total current liabilities
|
| | | | 32,211 | | | | | | 37,665 | | | | | | 38,306 | | |
|
Total non-current liabilities
|
| | | | 1,947 | | | | | | 1,210 | | | | | | 1,000 | | |
|
Total liabilities
|
| | | | 34,158 | | | | | | 38,875 | | | | | | 39,306 | | |
|
Total shareholders’ equity
|
| | | | 147,015 | | | | | | 153,095 | | | | | | 155,617 | | |
|
Name and Address of Beneficial Owners
|
| |
Number of
Class A Shares |
| |
% of
Class† |
| |
Number of
Class B Shares |
| |
% of
Class† |
| |
% of
Total Voting Power†† |
| |||||||||||||||
| Directors and Executive Officers | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Alice H. Chang(1)(6)
|
| | | | 597,256 | | | | | | * | | | | | | 17,129,528 | | | | | | 100% | | | | | | 67.1% | | |
|
Wei-Hsin Tsen (Johnny Tseng)
|
| | | | 833,146 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
Weichuan (Wayne) Liu
|
| | | | 423,177 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
Pin-Jen (Louis) Chen
|
| | | | 202,154 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
Jau-Hsiung Huang
|
| | | | 148,274 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
Hsiao-Chuan (Iris) Chen
|
| | | | 107,114 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
Michael Aw
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Meng-Shiou (Frank) Lee
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Philip Tsao
|
| | | | 31,867(2) | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
Chung-Hui (Christine) Jih
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
All Directors and Executive Officers as a Group (10 Individuals)
|
| | | | 2,342,988 | | | | | | 2.7% | | | | | | 17,129,528 | | | | | | 100% | | | | | | 67.7% | | |
| Five Percent or More Shareholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
GOLDEN EDGE CO., LTD.(6)
|
| | | | — | | | | | | — | | | | | | 10,622,620(1) | | | | | | 63.3% | | | | | | 42.0% | | |
|
DVDonet.com. Inc.(6)
|
| | | | — | | | | | | — | | | | | | 4,669,346(1) | | | | | | 27.8% | | | | | | 18.5% | | |
|
CyberLink International Technology Corp.(6)
|
| | | | 36,960,961(3) | | | | | | 43.5% | | | | | | — | | | | | | — | | | | | | 14.6% | | |
|
Provident Acquisition Holdings Ltd.
|
| | | | 14,491,467(4) | | | | | | 15.6% | | | | | | — | | | | | | — | | | | | | 5.7% | | |
|
Yi-Chen Huang
|
| | | | 4,567,425(5) | | | | | | 5.4% | | | | | | — | | | | | | — | | | | | | 1.8% | | |
| | | |
Page
|
| |||
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-3 | | | |
| | | | | A-3 | | | |
| | | | | A-4 | | | |
| | | | | A-7 | | | |
| | | | | A-7 | | | |
| | | | | A-7 | | | |
| | | | | A-7 | | | |
| | | | | A-9 | | | |
| | | | | A-9 | | | |
| | | | | A-10 | | | |
| | | | | A-11 | | | |
| | | | | A-13 | | | |
| | | | | A-13 | | | |
| | | | | A-13 | | | |
| | | | | A-14 | | | |
| | | | | A-14 | | | |
| | | | | A-17 | | | |
| | | | | A-18 | | | |
| | | | | A-18 | | | |
| | | | | A-20 | | | |
| | | | | A-20 | | | |
| | | | | A-20 | | | |
| | | | | A-20 | | | |
| | | | | A-20 | | | |
| | | | | A-20 | | | |
| | | | | A-21 | | | |
| | | | | A-21 | | | |
| | | | | A-21 | | | |
| | | | | A-21 | | | |
| | | | | A-21 | | | |
| | | | | A-21 | | | |
| | | | | A-22 | | | |
| | | |
Page
|
| |||
| | | | | A-22 | | | |
| | | | | A-22 | | | |
| | | | | A-22 | | | |
| | | | | A-22 | | | |
| | | | | A-22 | | | |
| | | | | A-22 | | | |
| | | | | A-23 | | | |
| | | | | A-23 | | | |
| | | | | A-23 | | | |
| | | | | A-23 | | | |
| | | | | A-25 | | | |
| | | | | A-26 | | | |
| | | | | A-26 | | | |
| | | | | A-27 | | | |
| | | | | A-27 | | | |
| | | | | A-28 | | | |
| | | | | A-32 | | | |
| | | | | A-34 | | | |
| | | | | A-34 | | | |
| | | | | A-34 | | | |
| | | | | A-35 | | | |
| | | | | A-35 | | | |
| | | | | A-35 | | | |
| | | | | A-35 | | | |
| | | | | A-35 | | | |
| | | | | A-35 | | | |
| | | | | A-35 | | | |
| | | | | A-36 | | | |
| | | | | A-36 | | | |
| | | | | A-37 | | | |
| | | | | A-37 | | | |
| | | | | A-37 | | | |
| | | | | A-38 | | | |
| | | | | A-38 | | | |
| | | | | A-40 | | | |
| | | | | A-41 | | | |
| | | | | A-41 | | | |
| | | | | A-41 | | | |
| | | | | A-41 | | | |
| | | | | A-41 | | | |
| | | | | A-42 | | | |
| | | | | A-51 | | | |
| | | | | A-51 | | | |
| | | |
Page
|
| |||
| | | | | A-51 | | | |
| | | | | A-51 | | | |
| | | | | A-51 | | | |
| | | | | A-52 | | | |
| | | | | A-52 | | | |
| | | | | A-52 | | | |
| | | | | A-54 | | | |
| | | | | B-1 | | | |
|
Defined Term
|
| |
Location of Definition
|
|
| Action | | | Section 3.9(a) | |
| Agreement | | | Preamble | |
| Alternative Acquisition Agreement | | | Section 6.4(b) | |
| Applicable Date | | | Section 3.6(f) | |
| Bankruptcy and Equity Exception | | | Section 3.4(a) | |
| Chairwoman | | | Recitals | |
| Chairwoman Parties | | | Recitals | |
| Chairwoman Support Agreement | | | Recitals | |
| Change in the Company Recommendation | | | Section 6.4(b) | |
| CICA | | | Recitals | |
| CIT | | | Recitals | |
| Class A Ordinary Shares | | | Section 2.1(a) | |
| Class B Ordinary Shares | | | Section 2.1(a) | |
| Closing | | | Section 1.2 | |
| Closing Date | | | Section 1.2 | |
| Company | | | Preamble | |
| Company Board | | | Recitals | |
| Company Group | | | Section 8.4(a) | |
| Company Licensed Intellectual Property | | | Section 3.12(d) | |
| Company Recommendation | | | Section 3.4(b) | |
| Company SEC Reports | | | Section 3.7(a) | |
| Company Termination Fee | | | Section 8.3(b) | |
| Competing Transaction | | | Section 6.4(j) | |
| Competing Transaction Proposal | | | Section 6.4(a) | |
| Company Warrant | | | Section 2.1(e) | |
| Consortium Agreement | | | Recitals | |
| Consortium Members | | | Recitals | |
| CyberLink Support Agreement | | | Recitals | |
| Damages | | | Section 6.5(c) | |
| Dissenting Shareholders | | | Section 2.3(a) | |
| Dissenting Shares | | | Section 2.3(a) | |
| Effective Time | | | Section 1.3 | |
| Exchange Act | | | Section 3.5(b) | |
| Exchange Fund | | | Section 2.4(a) | |
| Expenses | | | Section 8.3(a) | |
| Financial Advisor | | | Section 3.4(c) | |
| FINRA | | | Section 3.5(b) | |
|
Defined Term
|
| |
Location of Definition
|
|
| Guarantor | | | Recitals | |
| IFRS | | | Section 3.7(b) | |
| Indemnified Parties | | | Section 6.5(b) | |
| Injunction | | | Section 7.1(b) | |
| Intervening Event | | | Section 6.4(e) | |
| Law | | | Section 3.5(a) | |
| Limited Guarantee | | | Recitals | |
| Major Customer | | | Section 3.16 | |
| Major Supplier | | | Section 3.16 | |
| Material Company Permits | | | Section 3.6(a) | |
| Material Contracts | | | Section 3.15(a) | |
| Merger | | | Recitals | |
| Merger Consideration | | | Section 2.4(a) | |
| Merger Sub | | | Preamble | |
| Merger Sub Group | | | Section 8.4(a) | |
| Merger Sub Termination Fee | | | Section 8.3(c) | |
| Notice of Superior Proposal | | | Section 6.4(d)(ii)A | |
| Paying Agent | | | Section 2.4(a) | |
| Per Share Merger Consideration | | | Section 2.1(a) | |
| Plan of Merger | | | Section 1.3 | |
| Proxy Statement | | | Section 6.1(a) | |
| Record Date | | | Section 6.2(a) | |
| Representatives | | | Section 6.3(a) | |
| Requisite Company Vote | | | Section 3.4(a) | |
| Schedule 13E-3 | | | Section 6.1(a) | |
| SEC | | | Section 3.5(b) | |
| Securities Act | | | Section 3.5(b) | |
| Share Certificates | | | Section 2.4(b) | |
| Shareholders Meeting | | | Section 6.2(a) | |
| Shares | | | Section 2.1(a) | |
| Shortfall | | | Section 2.4(a) | |
| Special Committee | | | Recitals | |
| Subsidiary | | | Section 3.1(a) | |
| Superior Proposal | | | Section 6.4(k) | |
| Superior Proposal Notice Period | | | Section 6.4(d)(ii)A | |
| Support Agreement | | | Recitals | |
| Surviving Company | | | Recitals | |
| Surviving Company Share | | | Section 2.1(c) | |
| Takeover Statute | | | Section 3.20 | |
| Termination Date | | | Section 8.1(b)(i) | |
| Transactions | | | Recitals | |
| Transaction Documents | | | Section 8.4(b) | |
| Uncertificated Shares | | | Section 2.4(b) | |
|
Continuing Shareholder
|
| |
Class A Ordinary
Shares |
| |
Class B Ordinary
Shares |
| ||||||
|
Ms. Alice H. Chang
|
| | | | 597,256 | | | | | | 973,744 | | |
|
GOLDEN EDGE CO., LTD.
|
| | | | — | | | | | | 10,622,620 | | |
|
DVDonet.com. Inc.
|
| | | | — | | | | | | 4,669,346 | | |
|
World Speed Company Limited
|
| | | | — | | | | | | 523,008 | | |
|
CyberLink International Technology Corp.
|
| | | | 36,960,961 | | | | | | — | | |
|
NAME
|
| |
ADDRESS
|
|
| [Alice H. Chang] | | | [4F., No. 65, Minquan Rd., Xindian Dist., New Taipei City 231, Taiwan] | |
| [Jau-Hsiung Huang] | | | [4F, No. 65, Minquan Rd., Xindian Dist., New Taipei City 231, Taiwan] | |
| [ ] | | | [ ] | |
| |
Alice H. Chang
Director |
| | | |
| |
[Name]
Director |
| | | |
| |
Confidential
Special Committee of the Board of Directors Perfect Corp. 14F, No. 98 Minquan Road Xindian District New Taipei City 231, Taiwan |
| |
July 10, 2026
|
|
|
Name
|
| |
Present Principal Employment
|
| |
Citizenship
|
|
| Alice H. Chang | | | CEO and Chairwoman of the Board | | | Taiwan | |
| Michael Aw | | | Non-executive director | | | Malaysia | |
| Jau-Hsiung Huang | | | Non-executive director | | | Taiwan | |
| Meng-Shiou (Frank) Lee | | | Independent Non-executive Director | | | Taiwan | |
| Philip Tsao | | | Independent Non-executive Director | | |
Hong Kong
|
|
| Chung-Hui (Christine) Jih | | | Independent Non-executive Director | | | Taiwan | |
| Pin-Jen (Louis) Chen | | |
Executive Vice President and Chief Strategy Officer
|
| | Taiwan | |
|
Wei-Hsin Tsen (Johnny Tseng)
|
| |
Senior Vice President and Chief Technology Officer
|
| | Taiwan | |
| Weichuan (Wayne) Liu | | | Chief Growth Officer and President of Americas | | | US | |
| Hsiao-Chuan (Iris) Chen | | |
Vice President and Head of Finance and Accounting
|
| | Taiwan | |
|
Director
|
| |
Business Address
|
| |
Principal Occupation
|
| |
Citizenship
|
|
| Alice H. Chang | | | 14F, No. 98 Minquan Road, Xindian District, New Taipei City 231, Taiwan | | |
From June 2015 to Present:
Founder, Chief Executive Officer and Chairwoman of the Board of Perfect Corp.
Prior to founding the Company in June 2015:
Chief Executive Officer of CyberLink Corp. from October 1997 to May 2015; prior to CyberLink, Chief Financial Officer and Executive Vice President of Trend Micro Incorporated; prior to Trend Micro, various positions at Citicorp across investment banking functions. |
| | Taiwan | |
|
Name
|
| |
Business Address
|
| |
Principal Occupation
|
| |
Citizenship
|
|
| Yi-Chen Huang | | | 14F, No. 98 Minquan Road, Xindian District, New Taipei City 231, Taiwan | | |
From July 2020 to Present:
Director of the Board of Directors of CyberLink Corp. |
| | Taiwan | |
|
Hsiao-Chuan (Iris)
Chen |
| | 14F, No. 98 Minquan Road, Xindian District, New Taipei City 231, Taiwan | | |
From January 2022 to Present:
Vice President and Head of Finance and Accounting of Perfect Corp.; Principal Financial Officer and Principal Accounting Officer of Perfect Corp.; director of Golden Edge.
Prior to joining the Company in January 2022:
22 years at CyberLink Corp. since February 2000, most recently as special assistant to the Chief Executive Officer since March 2021 and Head of Finance and Accounting since February 2000. Deloitte from September 1994 to August 1997. |
| | Taiwan | |
|
Name
|
| |
Business Address
|
| |
Principal Occupation
|
| |
Citizenship
|
|
| Yi-Chen Huang | | | 14F, No. 98 Minquan Road, Xindian District, New Taipei City 231, Taiwan | | |
From July 2020 to Present:
Director of the Board of Directors of CyberLink Corp. |
| | Taiwan | |
| Liang-Chu Sun | | | 14F, No. 98 Minquan Road, Xindian District, New Taipei City 231, Taiwan | | |
From May 2019 to Present
Senior Manager of Administration Department |
| | Taiwan | |
|
Name
|
| |
Business Address
|
| |
Principal Occupation
|
| |
Citizenship
|
|
| Yi-Chen Huang | | | 14F, No. 98 Minquan Road, Xindian District, New Taipei City 231, Taiwan | | |
From July 2020 to Present:
Director of the Board of Directors of CyberLink Corp. |
| | Taiwan | |
| Liang-Chu Sun | | | 14F, No. 98 Minquan Road, Xindian District, New Taipei City 231, Taiwan | | |
From May 2019 to Present
Senior Manager of Administration Department |
| | Taiwan | |
|
Name
|
| |
Business Address
|
| |
Principal Occupation
|
| |
Citizenship
|
|
|
Jau-Hsiung Huang
|
| | 15F., No.100, Minquan RD., Xindian Dist., New Taipei City 231, Taiwan | | |
From July 2019 to Present:
Non-executive Director of Perfect Corp.
From September 2015 to Present:
Chief Executive Officer of CyberLink Corp.
From January 2001 to Present:
Chairman of the Board of Directors of CyberLink Corp.
Prior to serving as Chief Executive Officer of CyberLink Corp. in September 2015:
Founder of CyberLink Corp.; professor in the computer science department at National Taiwan University from August 1988 to July 2005. |
| | Taiwan | |
|
Name
|
| |
Business Address
|
| |
Principal Occupation
|
| |
Citizenship
|
|
|
Jau-Hsiung Huang
|
| | 15F., No.100, Minquan RD., Xindian Dist., New Taipei City 231, Taiwan | | |
From July 2019 to Present:
Non-executive Director of Perfect Corp.
From September 2015 to Present:
Chief Executive Officer of CyberLink Corp.
From January 2001 to Present:
Chairman of the Board of Directors of CyberLink Corp.
Prior to serving as Chief Executive Officer of CyberLink Corp. in September 2015:
Founder of CyberLink Corp.; professor in the computer science department at National Taiwan University from August 1988 to July 2005. |
| | Taiwan | |
| ClinJeff Corp., by its representative Alice H. Chang | | | 14F, No. 98 Minquan Road, Xindian District, New Taipei City 231, Taiwan | | |
From June 2015 to Present:
Founder, Chief Executive Officer and Chairwoman of the Board of Perfect Corp.
Prior to founding the Company in June 2015:
Chief Executive Officer of CyberLink Corp. from October 1997 to May 2015; prior to CyberLink, Chief Financial Officer and Executive Vice President of Trend Micro Incorporated; prior to Trend Micro, various positions at Citicorp across investment banking functions. |
| | Taiwan | |
| ClinJeff Corp., by its representative Ying-Lun Hai | | | 23 Song-Jiang Road, 7th-8th Floor, Zhong-shan District, Taipei, Taiwan | | |
From May 1991 to Present
Chairman, Protour Taiwan |
| | Taiwan | |
| Rocky Mountain Investment Ltd, by its representative Yi-Chen Huang | | | 14F, No. 98 Minquan Road, Xindian District, New Taipei City 231, Taiwan | | |
From July 2020 to Present:
Director of the Board of Directors of CyberLink Corp. |
| | Taiwan | |
|
Name
|
| |
Business Address
|
| |
Principal Occupation
|
| |
Citizenship
|
|
| Yean-Jen Shue | | | 15F., No.100, Minquan RD., Xindian Dist., New Taipei City 231, Taiwan | | |
From June 2023 to Present
Independent Director of CyberLink Corp. |
| | Taiwan | |
| Chao-Ming Wang | | | 15F., No.100, Minquan RD., Xindian Dist., New Taipei City 231, Taiwan | | |
From June 2026 to Present
Independent Director of CyberLink Corp. |
| | Taiwan | |
| Yu Shen Lan | | | 15F., No.100, Minquan RD., Xindian Dist., New Taipei City 231, Taiwan | | |
From June 2020 to Present
Independent Director of CyberLink Corp. |
| | Taiwan | |
| Vincent Lin | | | 15F., No.100, Minquan RD., Xindian Dist., New Taipei City 231, Taiwan | | |
From December 2023 to Present
General Manager / President of Business Unit 1 of CyberLink Corp. |
| | Taiwan | |
| Mei Guu | | | 15F., No.100, Minquan RD., Xindian Dist., New Taipei City 231, Taiwan | | |
From December 2023 to Present
General Manager / President of Business Unit 2 of CyberLink Corp. |
| | Taiwan | |
| David Lee | | | 15F., No.100, Minquan RD., Xindian Dist., New Taipei City 231, Taiwan | | |
From December 2008 to Present
R&D Department Senior Vice President of CyberLink Corp. |
| | Taiwan | |
| Hilda Peng | | | 15F., No.100, Minquan RD., Xindian Dist., New Taipei City 231, Taiwan | | |
From July 2009 to Present
Business Development Assistant Vice President of CyberLink Corp. |
| | Taiwan | |
| Ruby Hsiao | | | 15F., No.100, Minquan RD., Xindian Dist., New Taipei City 231, Taiwan | | |
From March 2021 to Present
Head of Accounting of CyberLink Corp. |
| | Taiwan | |
| |
being (a) shareholder(s) of the Company with |
| | | | |
Class [A/B] ordinary
shares respectively hereby appoint |
|
| | | | | of | | | | |
| | or failing him/her | | | | ||||
| | | | | of | | | | |
| | |
Resolutions
|
| | |
For
|
| | |
Against
|
| | |
Abstain
|
| |
| | |
As a special resolution:
THAT the agreement and plan of merger, dated as of July 10, 2026 (the “Merger Agreement”), between ProjectNY, an exempted company with limited liability incorporated under the laws of the Cayman Islands (“Merger Sub”) and the Company (such Merger Agreement being in the form attached as Annex A to the accompanying proxy statement and to be produced and made available for inspection at the extraordinary general meeting), the plan of merger (the “Plan of Merger”) required to be registered with the Registrar of Companies in the Cayman Islands (such Plan of Merger being substantially in the form attached as Annex B to the accompanying proxy statement and to be produced and made available for inspection at the extraordinary general meeting) in order to give effect to the merger of Merger Sub with and into the Company (the “Merger”), with the Company continuing as the surviving company (the “Surviving Company”), and any and all transactions contemplated by the Merger Agreement and the Plan of Merger (collectively, the “Transactions”), including the Merger, and upon the Merger
|
| | | | | | | | | | | | | |
| | |
Resolutions
|
| | |
For
|
| | |
Against
|
| | |
Abstain
|
| |
| | | becoming effective, (i) the variation of the authorized share capital of the Company from US$82,000,000 divided into (1) 700,000,000 Class A Ordinary Shares of a par value of US$0.10 each, (2) 90,000,000 Class B Ordinary Shares of a par value of US$0.10 each and (3) 30,000,000 shares of a par value of US$0.10 each of such class or classes (however designated) as the board of directors of the Company may determine in accordance with the existing memorandum and articles of association of the Company to US$[10,000,000.00] divided into [100,000,000] ordinary shares of a par value of [US$0.10] each (the “Variation of Capital”) and (ii) the amendment and restatement of the existing memorandum and articles of association of the Company by their deletion in their entirety and the substitution in their place of a new memorandum and articles of association of the Company (as the Surviving Company) in the form attached to the Plan of Merger (the “Amendment of the M&A”), be authorized and approved. | | | | | | | | | | | | | | |
| | |
As a special resolution:
THAT each of the directors and officers of the Company be authorized to do all things necessary to give effect to the Merger Agreement, the Plan of Merger and the Transactions, including the Merger, the Variation of Capital and the Amendment of the M&A.
|
| | | | | | | | | | | | | |
| | |
As an ordinary resolution:
THAT the Extraordinary General Meeting be adjourned in order to allow the Company to solicit additional proxies in the event that there are insufficient proxies received at the time of the Extraordinary General Meeting to pass the special resolutions to be proposed at the Extraordinary General Meeting.
|
| | | | | | | | | | | | | |
| | Signed: | | | | | | | |
| | Name: | | | | | | | |
| | Date: | | | | | | | |
| |
In the case of joint holders the
senior holder (see note 4 below) should sign. Please provide the names of all other |
| ||||||
| | joint holders: | | | | | | | |