| | | |
每单位
|
| |
合计
|
| ||||||
|
公开发行价格
|
| | | $ | | | | | $ | | | ||
|
承销折扣(1)
|
| | | $ | | | | | $ | | | ||
|
收益给我们,费用前
|
| | | $ | | | | | $ | | | | |
| | | |
页
|
| |||
| | | | | S-i | | | |
| | | | | S-iii | | | |
| | | | | S-1 | | | |
| | | | | S-1 | | | |
| | | | | S-4 | | | |
| | | | | S-6 | | | |
| | | | | S-14 | | | |
| | | | | S-16 | | | |
| | | | | S-17 | | | |
| C资本化 | | | | | S-18 | | |
| DIlution | | | | | S-19 | | |
| | | | | S-20 | | | |
| U撰写 | | | | | S-22 | | |
| | | | | S-30 | | | |
| EXPERTS | | | | | S-30 | | |
| | | | | S-30 | | | |
| | | | | S-30 | | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 3 | | | |
| | | | | | 5 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 8 | | | |
| | | | | | 12 | | | |
| | | | | | 19 | | | |
| | | | | | 20 | | | |
| | | | | | 21 | | | |
| | | | | | 24 | | | |
| | EXPERTS | | | | | 24 | | |
| | | | | | 24 | | | |
| | | | | | 24 | | |
| | | |
截至2024年9月30日(未经审计)
|
| |||||||||||||||
| | | |
实际
|
| |
备考
|
| |
备考
经调整 |
| |||||||||
|
现金及现金等价物
|
| | | $ | 12,636,630 | | | | | | 13,298,480 | | | | | | | | |
|
预付及其他流动资产
|
| | | | 1,724,946 | | | | | | 1,724,946 | | | | | | | | |
|
总资产
|
| | | | 14,361,576 | | | | | | 15,023,426 | | | | | | | | |
|
应付账款
|
| | | | 4,099,414 | | | | | | 4,099,414 | | | | | | | | |
|
应计费用
|
| | | | 1,291,962 | | | | | | 1,291,962 | | | | | | | | |
|
流动负债合计
|
| | | | 5,391,376 | | | | | | 5,391,376 | | | | | | | | |
|
认股权证责任
|
| | | | 1,464,000 | | | | | | 1,464,000 | | | | | | | | |
|
衍生负债
|
| | | | 442,500 | | | | | | 442,500 | | | | | | | | |
|
负债总额
|
| | | | 7,297,876 | | | | | | 7,297,876 | | | | | | | | |
| 股东权益(赤字): | | | | | | | | | | | | | | | | | | | |
|
优先股,面值0.0001美元,2000000股
授权;无已发行股份,实际及经调整 |
| | | | — | | | | | | — | | | | | | | | |
|
普通股,面值0.0001美元,70,000,000股
授权;已发行13,283,667股,实际 13,380,633股流通在外的备考及股 未偿还,经调整后的备考 |
| | | | 1,328 | | | | | | 1,340 | | | | | | | | |
|
额外实收资本
|
| | | | 136,047,175 | | | | | | 136,709,093 | | | | | | | | |
|
累计赤字
|
| | | | (128,984,803) | | | | | | (128,984,803) | | | | | | | | |
|
股东权益合计
|
| | | | 7,063,700 | | | | | | 7,725,550 | | | | | | | | |
|
总资本
|
| | | $ | 14,361,576 | | | | | | 15,023,426 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| |
每单位公开发售价格
|
| | | | | | | | | |
| |
截至2024年9月30日每股有形账面净值
|
| | | $ | 0.53 | | | |
|
|
| |
截至2024年9月30日的每股备考有形账面净值
|
| | | $ | 0.58 | | | | | |
| |
归属于本次发行的每股备考有形账面净值增加
|
| | | | | | | | | |
| |
本次发行生效后截至2024年9月30日的备考调整后每股有形账面净值
|
| | | | | | | | | |
| |
向本次发行新增投资者稀释每股
|
| | | | | | | | | |
| | | | | | | | | | | | |
|
承销商
|
| |
单位数
|
| |||
|
ThinkEquity有限责任公司
|
| | | | | | |
|
合计
|
| | | | | | |
| | | | | | | | |
| | | |
每单位
|
| |
合计
|
| ||||||
|
公开发行价格
|
| | | $ | | | | | $ | | | ||
|
承销折扣(6%)(1)
|
| | | $ | | | | | $ | | | ||
|
收益,未计费用,给我们
|
| | | $ | | | | | $ | | | ||
| | | | | | | | | | | | | | |
| | | |
页
|
| |||
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 12 | | | |
| | | | | 19 | | | |
| | | | | 20 | | | |
| | | | | 21 | | | |
| | | | | 24 | | | |
| | | | | 24 | | | |
| | | | | 24 | | | |