| | | |
价格
|
| |
经纪商-交易商
折扣和 佣金(1) |
| |
进行到
公司(2) |
| |||||||||
|
每股及附认股权证:
|
| | | $ | 0.14 | | | | | $ | 0.0098 | | | | | $ | 0.1302 | | |
|
最低总额:
|
| | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | |
|
最大总数:
|
| | | $ | 5,000,000 | | | | | $ | 350,000 | | | | | $ | 4,650,000 | | |
| | | |
页
|
| |||
| | | | | 1 | | | |
| | | | | 7 | | | |
| | | | | 11 | | | |
| | | | | 13 | | | |
| | | | | 14 | | | |
| | | | | 15 | | | |
| | | | | 17 | | | |
| | | | | 19 | | | |
| | | | | 22 | | | |
| | | | | 22 | | | |
| | | | | 22 | | | |
| | | |
假设发售股份及认股权证百分比
在本次发行中出售 |
| |||||||||||||||||||||
| | | |
25%
|
| |
50%
|
| |
75%
|
| |
100%
|
| ||||||||||||
|
发售股份
|
| | | | 8,928,571 | | | | | | 17,857,142 | | | | | | 26,785,713 | | | | | | 35,714,285 | | |
|
总收益
|
| | | $ | 1,250,000 | | | | | $ | 2,500,000 | | | | | $ | 3,750,000 | | | | | $ | 5,000,000 | | |
|
发行费用(1)
|
| | | $ | 285,000 | | | | | $ | 385,000 | | | | | $ | 485,000 | | | | | $ | 585,000 | | |
|
所得款项净额
|
| | | $ | 965,000 | | | | | $ | 2,115,000 | | | | | $ | 3,265,000 | | | | | $ | 4,415,000 | | |
| | | |
收益用于假定百分比
在本次发行中发售的发售股份及认股权证的 |
| |||||||||||||||||||||
| | | |
25%
|
| |
50%
|
| |
75%
|
| |
100%
|
| ||||||||||||
|
资本支出
|
| | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | |
|
一般公司费用,包括营运资金
|
| | | $ | 492,304 | | | | | $ | 1,642,304 | | | | | $ | 2,792,304 | | | | | $ | 3,942,304 | | |
|
本票
|
| | | $ | 472,696 | | | | | $ | 472,696 | | | | | $ | 472,696 | | | | | $ | 472,696 | | |
|
合计
|
| | | $ | 965,000 | | | | | $ | 2,115,000 | | | | | $ | 3,265,000 | | | | | $ | 4,415,000 | | |
| |
每股发售价及认股权证
|
| | | $ | 0.14 | | | | | | | | |
| |
截至2025年3月31日的历史每股有形账面净值
|
| | | $ | (0.3181) | | | | | | | | |
| |
归属于新投资者的每股有形账面净值增加
|
| | | $ | 0.3584 | | | | | | | | |
| |
本次发行后截至2025年3月31日的每股备考有形账面净值
|
| | | | | | | | | $ | 0.0403 | | |
| |
对新增投资者稀释每股
|
| | | | | | | | | $ | 0.0997 | | |