| | | |
最大值
赎回 股份 |
| |
百分比
|
| |
75%
赎回 股份 |
| |
百分比
|
| |
50%
赎回 股份 |
| |
百分比
|
| |
25%
赎回 股份 |
| |
百分比
|
| |
无
赎回 股份 |
| |
百分比
|
| ||||||||||||||||||||||||||||||
|
公众股东
|
| | | | 1,380,000 | | | | | | 7.0% | | | | | | 1,900,358 | | | | | | 9.5% | | | | | | 2,420,716 | | | | | | 12.0% | | | | | | 2,941,074 | | | | | | 14.6% | | | | | | 3,461,432 | | | | | | 17.2% | | |
|
内部人士
|
| | | | 2,235,600 | | | | | | 11.4% | | | | | | 2,235,600 | | | | | | 11.1% | | | | | | 2,235,600 | | | | | | 11.1% | | | | | | 2,235,600 | | | | | | 11.1% | | | | | | 2,235,600 | | | | | | 11.1% | | |
|
马克西姆
|
| | | | 276,000 | | | | | | 1.4% | | | | | | 276,000 | | | | | | 1.4% | | | | | | 276,000 | | | | | | 1.4% | | | | | | 276,000 | | | | | | 1.4% | | | | | | 276,000 | | | | | | 1.4% | | |
|
RiverNorthFPANE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE N
|
| | | | 1,500,000 | | | | | | 7.7% | | | | | | 1,500,000 | | | | | | 7.5% | | | | | | 1,040,716 | | | | | | 5.2% | | | | | | 520,358 | | | | | | 2.6% | | | | | | — | | | | | | 0.0% | | |
|
扫描科技
|
| | | | 14,184,397 | | | | | | 72.5% | | | | | | 14,184,397 | | | | | | 70.6% | | | | | | 14,184,397 | | | | | | 70.4% | | | | | | 14,184,397 | | | | | | 70.4% | | | | | | 14,184,397 | | | | | | 70.4% | | |
|
合计
|
| | | | 19,575,997 | | | | | | 100% | | | | | | 20,096,355 | | | | | | 100% | | | | | | 20,157,429 | | | | | | 100% | | | | | | 20,157,429 | | | | | | 100% | | | | | | 20,157,429 | | | | | | 100% | | |
| | 根据Mars Acquisitions Corp.董事会的命令。 | | | ||
| |
/s/Karl Brenza
|
| | ||
| | 董事会主席 | | | | |
| | | | | | 1 | | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 8 | | | |
| | | | | | 8 | | | |
| | | | | | 8 | | | |
| | | | | | 10 | | | |
| | | | | | 33 | | | |
| | | | | | 53 | | | |
| |
市场价格和股息信息
|
| | | | 0 | | |
| | | | | | 55 | | | |
| | | | | | 114 | | | |
| | | | | | 120 | | | |
| | | | | | 168 | | | |
| | | | | | 172 | | | |
| | | | | | 178 | | | |
| | | | | | 179 | | | |
| | | | | | 187 | | | |
| | | | | | 206 | | | |
| | | | | | 211 | | | |
| | | | | | 216 | | | |
| | | | | | 220 | | | |
| | | | | | 236 | | | |
| | | | | | 249 | | | |
| | | | | | 254 | | | |
| | | | | | 257 | | | |
| | | | | | 260 | | | |
| | | | | | 263 | | | |
| | | | | | 264 | | | |
| | | | | | 267 | | | |
| | | | | | 267 | | | |
| | | | | | 268 | | | |
| | | | | | 268 | | | |
| | | | | | 268 | | | |
| | | | | | 268 | | | |
| | | | | | 268 | | | |
| | | | | | 269 | | | |
| | | | | | F-1 | | | |
| | 附件A —业务合并协议 | | | | | | | |
| | | | | | | | | |
| | | | | | | | |
| | | | | | |
| | | | | | |
| | 附件B —合并计划 | | | | |
| | | | | | |
| | 附件D —拟议的附例 | | | | |
| | 附件E — SCANTECH AI SYSTEMS INC。员工股票购买计划 | | | | |
| | 附件F — Network 1 FINANCIAL SECURITIES,INC.的公平意见 | | | | |
| | 附件G —代理卡的形式 | | | | |
| | | |
最大值
赎回 |
| |
75%
赎回 |
| |
50%
赎回 |
| |
25%
赎回 |
| |
无
赎回 |
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
股份
|
| |
百分比
|
| |
股份
|
| |
百分比
|
| |
股份
|
| |
百分比
|
| |
股份
|
| |
百分比
|
| |
股份
|
| |
百分比
|
| ||||||||||||||||||||||||||||||
|
扫描科技
|
| | | | 14,184,397 | | | | | | 72.5% | | | | | | 14,184,397 | | | | | | 70.6% | | | | | | 14,184,397 | | | | | | 70.4% | | | | | | 14,184,397 | | | | | | 70.4% | | | | | | 14,184,397 | | | | | | 70.4% | | |
|
合计
|
| | | | 19,575,997 | | | | | | 100% | | | | | | 20,096,355 | | | | | | 100% | | | | | | 20,157,429 | | | | | | 100% | | | | | | 20,157,429 | | | | | | 100% | | | | | | 20,157,429 | | | | | | 100% | | |
|
公众股东
|
| | | | 1,380,000 | | | | | | 7.0% | | | | | | 1,900,358 | | | | | | 9.5% | | | | | | 2,420,716 | | | | | | 12.0% | | | | | | 2,941,074 | | | | | | 14.6% | | | | | | 3,461,432 | | | | | | 17.2% | | |
|
内部人士
|
| | | | 2,235,600 | | | | | | 11.4% | | | | | | 2,235,600 | | | | | | 11.1% | | | | | | 2,235,600 | | | | | | 11.1% | | | | | | 2,235,600 | | | | | | 11.1% | | | | | | 2,235,600 | | | | | | 11.1% | | |
|
马克西姆
|
| | | | 276,000 | | | | | | 1.4% | | | | | | 276,000 | | | | | | 1.4% | | | | | | 276,000 | | | | | | 1.4% | | | | | | 276,000 | | | | | | 1.4% | | | | | | 276,000 | | | | | | 1.4% | | |
|
RiverNorthFPANE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE N
|
| | | | 1,500,000 | | | | | | 7.7% | | | | | | 1,500,000 | | | | | | 7.5% | | | | | | 1,040,716 | | | | | | 5.2% | | | | | | 520,358 | | | | | | 2.6% | | | | | | — | | | | | | 0.0% | | |
| | | |
最大值
赎回 股份(1) |
| |
百分比
|
| |
75%
赎回 股份(2) |
| |
百分比
|
| |
50%
赎回 股份(3) |
| |
百分比
|
| |
25%
赎回 股份(4) |
| |
百分比
|
| |
无
赎回 股份(5) |
| |
百分比
|
| ||||||||||||||||||||||||||||||
|
公众股东(6)
|
| | | | 1,380,000(7) | | | | | | 4.01% | | | | | | 1,900,358(8) | | | | | | 5.22% | | | | | | 2,420,716(9) | | | | | | 6.41% | | | | | | 2,941,074(10) | | | | | | 7.53% | | | | | | 3,461,432(11) | | | | | | 8.58% | | |
| 内部人士(12) | | | | | 2,235,600 | | | | | | 6.49% | | | | | | 2,235,600 | | | | | | 6.15% | | | | | | 2,235,600 | | | | | | 5.92% | | | | | | 2,235,600 | | | | | | 5.72% | | | | | | 2,235,600 | | | | | | 5.54% | | |
| 马克西姆(13) | | | | | 276,000 | | | | | | 0.80% | | | | | | 276,000 | | | | | | 0.76% | | | | | | 276,000 | | | | | | 0.73% | | | | | | 276,000 | | | | | | 0.71% | | | | | | 276,000 | | | | | | 0.68% | | |
|
RiverNorth
|
| | | | 1,500,000(14) | | | | | | 4.36% | | | | | | 1,500,000(15) | | | | | | 4.12% | | | | | | 1,040,716(16) | | | | | | 2.76% | | | | | | 520,358(17) | | | | | | 1.33% | | | | | | 0(18) | | | | | | 0.00% | | |
| 扫描科技(19) | | | | | 14,184,397 | | | | | | 41.21% | | | | | | 14,184,397 | | | | | | 38.99% | | | | | | 14,184,397 | | | | | | 37.57% | | | | | | 14,184,397 | | | | | | 36.32% | | | | | | 14,184,397 | | | | | | 35.15% | | |
|
备考Pubco普通股
|
| | |
|
19,575,997
|
| | | | | 56.87% | | | | |
|
20,096,355
|
| | | | | 55.25% | | | | |
|
20,157,429
|
| | | | | 53.39% | | | | |
|
20,157,429
|
| | | | | 51.62% | | | | |
|
20,157,429
|
| | | | | 49.95% | | |
| 稀释的潜在来源: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
延期不赎回股东(20)
|
| | | | 362,676 | | | | | | 1.05% | | | | | | 362,676 | | | | | | 1.00% | | | | | | 362,676 | | | | | | 0.96% | | | | | | 362,676 | | | | | | 0.93% | | | | | | 362,676 | | | | | | 0.90% | | |
|
企业合并协议第4号修正案(21)
|
| | | | 4,866,800 | | | | | | 14.14% | | | | | | 5,907,516 | | | | | | 16.24% | | | | | | 6,948,232 | | | | | | 18.40% | | | | | | 7,988,948 | | | | | | 20.46% | | | | | | 9,029,664 | | | | | | 22.38% | | |
|
极地协议(22)
|
| | | | 1,250,000 | | | | | | 3.63% | | | | | | 1,250,000 | | | | | | 3.44% | | | | | | 1,250,000 | | | | | | 3.31% | | | | | | 1,250,000 | | | | | | 3.20% | | | | | | 1,250,000 | | | | | | 3.10% | | |
|
海港协议(23)
|
| | | | 1,149,230 | | | | | | 3.34% | | | | | | 1,149,230 | | | | | | 3.16% | | | | | | 1,149,230 | | | | | | 3.04% | | | | | | 1,149,230 | | | | | | 2.94% | | | | | | 1,149,230 | | | | | | 2.85% | | |
|
Aegus协议(24)
|
| | | | 234,380 | | | | | | 0.68% | | | | | | 234,380 | | | | | | 0.64% | | | | | | 234,380 | | | | | | 0.62% | | | | | | 234,380 | | | | | | 0.60% | | | | | | 234,380 | | | | | | 0.58% | | |
|
罗斯资本协议(25)
|
| | | | 100,000 | | | | | | 0.29% | | | | | | 100,000 | | | | | | 0.27% | | | | | | 100,000 | | | | | | 0.26% | | | | | | 100,000 | | | | | | 0.26% | | | | | | 100,000 | | | | | | 0.25% | | |
|
TSA认证收益份额
|
| | | | 917,969 | | | | | | 2.67% | | | | | | 970,005 | | | | | | 2.67% | | | | | | 1,006,732 | | | | | | 2.67% | | | | | | 1,041,422 | | | | | | 2.67% | | | | | | 1,076,113 | | | | | | 2.67% | | |
|
合资格订单盈利股份
|
| | | | 917,969 | | | | | | 2.67% | | | | | | 970,005 | | | | | | 2.67% | | | | | | 1,006,732 | | | | | | 2.67% | | | | | | 1,041,422 | | | | | | 2.67% | | | | | | 1,076,113 | | | | | | 2.67% | | |
|
基于业绩的盈利股票
|
| | | | 917,969 | | | | | | 2.67% | | | | | | 970,005 | | | | | | 2.67% | | | | | | 1,006,732 | | | | | | 2.67% | | | | | | 1,041,422 | | | | | | 2.67% | | | | | | 1,076,113 | | | | | | 2.67% | | |
|
总盈利股份(26)
|
| | | | 2,753,908 | | | | | | 8.00% | | | | | | 2,910,016 | | | | | | 8.00% | | | | | | 3,020,195 | | | | | | 8.00% | | | | | | 3,124,266 | | | | | | 8.00% | | | | | | 3,228,338 | | | | | | 8.00% | | |
|
股权激励计划份额(27)
|
| | | | 4,130,862 | | | | | | 12.00% | | | | | | 4,365,024 | | | | | | 12.00% | | | | | | 4,530,292 | | | | | | 12.00% | | | | | | 4,686,399 | | | | | | 12.00% | | | | | | 4,842,507 | | | | | | 12.00% | | |
|
稀释股份总数
|
| | |
|
14,847,857
|
| | | | | 43.13% | | | | |
|
16,278,841
|
| | | | | 44.75% | | | | |
|
17,595,005
|
| | | | | 46.61% | | | | |
|
18,895,900
|
| | | | | 48.38% | | | | |
|
20,196,795
|
| | | | | 50.05% | | |
|
稀释后已发行股份总数
|
| | |
|
34,423,854
|
| | | | | 100% | | | | |
|
36,375,196
|
| | | | | 100% | | | | |
|
37,752,434
|
| | | | | 100% | | | | |
|
39,053,329
|
| | | | | 100% | | | | |
|
40,354,224
|
| | | | | 100% | | |
| | | |
最大值
赎回 股份 |
| |
百分比
|
| |
75%
赎回 股份 |
| |
百分比
|
| |
50%
赎回 股份 |
| |
百分比
|
| |
25%
赎回 股份 |
| |
百分比
|
| |
无
赎回 股份 |
| |
百分比
|
| ||||||||||||||||||||||||||||||
|
公众股东
|
| | | | 1,380,000 | | | | | | 7.0% | | | | | | 1,900,358 | | | | | | 9.5% | | | | | | 2,420,716 | | | | | | 12.0% | | | | | | 2,941,074 | | | | | | 14.6% | | | | | | 3,461,432 | | | | | | 17.2% | | |
|
内部人士
|
| | | | 2,235,600 | | | | | | 11.4% | | | | | | 2,235,600 | | | | | | 11.1% | | | | | | 2,235,600 | | | | | | 11.1% | | | | | | 2,235,600 | | | | | | 11.1% | | | | | | 2,235,600 | | | | | | 11.1% | | |
|
马克西姆
|
| | | | 276,000 | | | | | | 1.4% | | | | | | 276,000 | | | | | | 1.4% | | | | | | 276,000 | | | | | | 1.4% | | | | | | 276,000 | | | | | | 1.4% | | | | | | 276,000 | | | | | | 1.4% | | |
|
RiverNorthFPANE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE N
|
| | | | 1,500,000 | | | | | | 7.7% | | | | | | 1,500,000 | | | | | | 7.5% | | | | | | 1,040,716 | | | | | | 5.2% | | | | | | 520,358 | | | | | | 2.6% | | | | | | — | | | | | | 0.0% | | |
|
扫描科技
|
| | | | 14,184,397 | | | | | | 72.5% | | | | | | 14,184,397 | | | | | | 70.6% | | | | | | 14,184,397 | | | | | | 70.4% | | | | | | 14,184,397 | | | | | | 70.4% | | | | | | 14,184,397 | | | | | | 70.4% | | |
|
合计
|
| | | | 19,575,997 | | | | | | 100% | | | | | | 20,096,355 | | | | | | 100% | | | | | | 20,157,429 | | | | | | 100% | | | | | | 20,157,429 | | | | | | 100% | | | | | | 20,157,429 | | | | | | 100% | | |
| | | |
最大值
赎回 股份 |
| |
百分比
|
| |
75%
赎回 股份 |
| |
百分比
|
| |
50%
赎回 股份 |
| |
百分比
|
| |
25%
赎回 股份 |
| |
百分比
|
| |
无
赎回 股份 |
| |
百分比
|
| ||||||||||||||||||||||||||||||
|
公众股东
|
| | | | 1,380,000 | | | | | | 7.0% | | | | | | 1,900,358 | | | | | | 9.5% | | | | | | 2,420,716 | | | | | | 12.0% | | | | | | 2,941,074 | | | | | | 14.6% | | | | | | 3,461,432 | | | | | | 17.2% | | |
|
内部人士
|
| | | | 2,235,600 | | | | | | 11.4% | | | | | | 2,235,600 | | | | | | 11.1% | | | | | | 2,235,600 | | | | | | 11.1% | | | | | | 2,235,600 | | | | | | 11.1% | | | | | | 2,235,600 | | | | | | 11.1% | | |
|
马克西姆
|
| | | | 276,000 | | | | | | 1.4% | | | | | | 276,000 | | | | | | 1.4% | | | | | | 276,000 | | | | | | 1.4% | | | | | | 276,000 | | | | | | 1.4% | | | | | | 276,000 | | | | | | 1.4% | | |
|
RiverNorthFPANE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE NE N
|
| | | | 1,500,000 | | | | | | 7.7% | | | | | | 1,500,000 | | | | | | 7.5% | | | | | | 1,040,716 | | | | | | 5.2% | | | | | | 520,358 | | | | | | 2.6% | | | | | | — | | | | | | 0.0% | | |
|
扫描科技
|
| | | | 14,184,397 | | | | | | 72.5% | | | | | | 14,184,397 | | | | | | 70.6% | | | | | | 14,184,397 | | | | | | 70.4% | | | | | | 14,184,397 | | | | | | 70.4% | | | | | | 14,184,397 | | | | | | 70.4% | | |
|
合计
|
| | | | 19,575,997 | | | | | | 100% | | | | | | 20,096,355 | | | | | | 100% | | | | | | 20,157,429 | | | | | | 100% | | | | | | 20,157,429 | | | | | | 100% | | | | | | 20,157,429 | | | | | | 100% | | |
| | | |
备考合并
|
| |||||||||
| | | |
假设没有
额外 赎回 |
| |
假设
最大值 赎回 |
| ||||||
|
截至2024年6月30日止九个月未经审计的备考简明合并经营报表数据摘要
|
| | | | | | | | | | | | |
|
净亏损
|
| | | $ | (21,830,899) | | | | | $ | (20,074,915) | | |
|
每股基本亏损
|
| | | $ | (0.64) | | | | | $ | (0.70) | | |
|
每股摊薄亏损
|
| | | $ | (0.64) | | | | | $ | (0.70) | | |
|
基本加权平均流通股
|
| | | | 35,667,686 | | | | | | 30,211,745 | | |
|
稀释加权平均流通股
|
| | | | 35,667,686 | | | | | | 30,211,745 | | |
|
截至2023年9月30日止年度未经审计的备考简明合并经营报表数据摘要
|
| | | | | | | | | | | | |
|
净亏损
|
| | | $ | (102,173,207) | | | | | $ | (99,831,895) | | |
|
每股基本亏损
|
| | | $ | (2.86) | | | | | $ | (3.30) | | |
|
每股摊薄亏损
|
| | | $ | (2.86) | | | | | $ | (3.30) | | |
|
基本加权平均流通股
|
| | | | 35,667,686 | | | | | | 30,211,745 | | |
|
稀释加权平均流通股
|
| | | | 35,667,686 | | | | | | 30,211,745 | | |
|
截至2024年6月30日未经审计的备考简明合并资产负债表数据摘要
|
| | | | | | | | | | | | |
|
总资产
|
| | | $ | 18,922,897 | | | | | $ | 1,060,063 | | |
|
负债总额
|
| | | $ | 33,129,368 | | | | | $ | 37,603,405 | | |
|
股东赤字总额
|
| | | $ | (14,206,471) | | | | | $ | (36,543,342) | | |
| | | |
最大值
赎回 股份(1) |
| |
百分比
|
| |
75%
赎回 股份(2) |
| |
百分比
|
| |
50%
赎回 股份(3) |
| |
百分比
|
| |
25%
赎回 股份(4) |
| |
百分比
|
| |
无
赎回 股份(5) |
| |
百分比
|
| ||||||||||||||||||||||||||||||
|
公众股东(6)
|
| | | | 1,380,000(7) | | | | | | 4.01% | | | | | | 1,900,358(8) | | | | | | 5.22% | | | | | | 2,420,716(9) | | | | | | 6.41% | | | | | | 2,941,074(10) | | | | | | 7.53% | | | | | | 3,461,432(11) | | | | | | 8.58% | | |
|
内部人士(12)
|
| | | | 2,235,600 | | | | | | 6.49% | | | | | | 2,235,600 | | | | | | 6.15% | | | | | | 2,235,600 | | | | | | 5.92% | | | | | | 2,235,600 | | | | | | 5.72% | | | | | | 2,235,600 | | | | | | 5.54% | | |
| 马克西姆(13) | | | | | 276,000 | | | | | | 0.80% | | | | | | 276,000 | | | | | | 0.76% | | | | | | 276,000 | | | | | | 0.73% | | | | | | 276,000 | | | | | | 0.71% | | | | | | 276,000 | | | | | | 0.68% | | |
|
RiverNorth
|
| | | | 1,500,000(14) | | | | | | 4.36% | | | | | | 1,500,000(15) | | | | | | 4.12% | | | | | | 1,040,716(16) | | | | | | 2.76% | | | | | | 520,358(17) | | | | | | 1.33% | | | | | | 0(18) | | | | | | 0.00% | | |
| 扫描科技(19) | | | | | 14,184,397 | | | | | | 41.21% | | | | | | 14,184,397 | | | | | | 38.99% | | | | | | 14,184,397 | | | | | | 37.57% | | | | | | 14,184,397 | | | | | | 36.32% | | | | | | 14,184,397 | | | | | | 35.15% | | |
|
备考Pubco普通股
|
| | |
|
19,575,997
|
| | | | | 56.87% | | | | |
|
20,096,355
|
| | | | | 55.25% | | | | |
|
20,157,429
|
| | | | | 53.39% | | | | |
|
20,157,429
|
| | | | | 51.62% | | | | |
|
20,157,429
|
| | | | | 49.95% | | |
| 稀释的潜在来源: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
延期不赎回股东(20)
|
| | | | 362,676 | | | | | | 1.05% | | | | | | 362,676 | | | | | | 1.00% | | | | | | 362,676 | | | | | | 0.96% | | | | | | 362,676 | | | | | | 0.93% | | | | | | 362,676 | | | | | | 0.90% | | |
|
业务的第4号修订
组合协议(21) |
| | | | 4,866,800 | | | | | | 14.14% | | | | | | 5,907,516 | | | | | | 16.24% | | | | | | 6,948,232 | | | | | | 18.40% | | | | | | 7,988,948 | | | | | | 20.46% | | | | | | 9,029,664 | | | | | | 22.38% | | |
|
极地协议(22)
|
| | | | 1,250,000 | | | | | | 3.63% | | | | | | 1,250,000 | | | | | | 3.44% | | | | | | 1,250,000 | | | | | | 3.31% | | | | | | 1,250,000 | | | | | | 3.20% | | | | | | 1,250,000 | | | | | | 3.10% | | |
|
海港协议(23)
|
| | | | 1,149,230 | | | | | | 3.34% | | | | | | 1,149,230 | | | | | | 3.16% | | | | | | 1,149,230 | | | | | | 3.04% | | | | | | 1,149,230 | | | | | | 2.94% | | | | | | 1,149,230 | | | | | | 2.85% | | |
|
Aegus协议(24)
|
| | | | 234,380 | | | | | | 0.68% | | | | | | 234,380 | | | | | | 0.64% | | | | | | 234,380 | | | | | | 0.62% | | | | | | 234,380 | | | | | | 0.60% | | | | | | 234,380 | | | | | | 0.58% | | |
|
罗斯资本协议(25)
|
| | | | 100,000 | | | | | | 0.29% | | | | | | 100,000 | | | | | | 0.27% | | | | | | 100,000 | | | | | | 0.26% | | | | | | 100,000 | | | | | | 0.26% | | | | | | 100,000 | | | | | | 0.25% | | |
|
TSA认证收益份额
|
| | | | 917,969 | | | | | | 2.67% | | | | | | 970,005 | | | | | | 2.67% | | | | | | 1,006,732 | | | | | | 2.67% | | | | | | 1,041,422 | | | | | | 2.67% | | | | | | 1,076,113 | | | | | | 2.67% | | |
|
合资格订单盈利股份
|
| | | | 917,969 | | | | | | 2.67% | | | | | | 970,005 | | | | | | 2.67% | | | | | | 1,006,732 | | | | | | 2.67% | | | | | | 1,041,422 | | | | | | 2.67% | | | | | | 1,076,113 | | | | | | 2.67% | | |
|
基于业绩的盈利股票
|
| | | | 917,969 | | | | | | 2.67% | | | | | | 970,005 | | | | | | 2.67% | | | | | | 1,006,732 | | | | | | 2.67% | | | | | | 1,041,422 | | | | | | 2.67% | | | | | | 1,076,113 | | | | | | 2.67% | | |
|
总盈利股份(26)
|
| | | | 2,753,908 | | | | | | 8.00% | | | | | | 2,910,016 | | | | | | 8.00% | | | | | | 3,020,195 | | | | | | 8.00% | | | | | | 3,124,266 | | | | | | 8.00% | | | | | | 3,228,338 | | | | | | 8.00% | | |
|
股权激励计划份额(27)
|
| | | | 4,130,862 | | | | | | 12.00% | | | | | | 4,365,024 | | | | | | 12.00% | | | | | | 4,530,292 | | | | | | 12.00% | | | | | | 4,686,399 | | | | | | 12.00% | | | | | | 4,842,507 | | | | | | 12.00% | | |
|
稀释股份总数
|
| | |
|
14,847,857
|
| | | | | 43.13% | | | | |
|
16,278,841
|
| | | | | 44.75% | | | | |
|
17,595,005
|
| | | | | 46.61% | | | | |
|
18,895,900
|
| | | | | 48.38% | | | | |
|
20,196,795
|
| | | | | 50.05% | | |
|
稀释后已发行股份总数
|
| | |
|
34,423,854
|
| | | | | 100% | | | | |
|
36,375,196
|
| | | | | 100% | | | | |
|
37,752,434
|
| | | | | 100% | | | | |
|
39,053,329
|
| | | | | 100% | | | | |
|
40,354,224
|
| | | | | 100% | | |
|
隐含价值(28)
|
| | | $ | 302,103,757 | | | | | | | | | | | $ | 313,519,521 | | | | | | | | | | | $ | 319,896,940 | | | | | | | | | | | $ | 325,604,376 | | | | | | | | | | | $ | 331,311,813 | | | | | | | | |
|
每股隐含价值(29)
|
| | | $ | 15.43 | | | | | | | | | | | $ | 15.60 | | | | | | | | | | | $ | 15.87 | | | | | | | | | | | $ | 16.15 | | | | | | | | | | | $ | 16.44 | | | | | | | | |
|
全面摊薄每股隐含价值(30)
|
| | | $ | 8.78 | | | | | | | | | | | $ | 8.62 | | | | | | | | | | | $ | 8.47 | | | | | | | | | | | $ | 8.34 | | | | | | | | | | | $ | 8.21 | | | | | | | | |
|
提案
|
| |
审批标准
|
| |
总数
普通股 要求 批准提案 |
| |
额外数目
公众股 要求 批准提案 |
| ||||||
|
业务合并提案
|
| |
特别决议
|
| | | | 1,491,144 | | | | | | 0 | | |
|
咨询章程提案
|
| |
普通决议
|
| | | | 1,118,358 | | | | | | 0 | | |
|
股权激励计划议案
|
| |
普通决议
|
| | | | 1,118,358 | | | | | | 0 | | |
|
纳斯达克提案
|
| |
普通决议
|
| | | | 1,118,358 | | | | | | 0 | | |
|
休会提案
|
| |
普通决议
|
| | | | 1,118,358 | | | | | | 0 | | |
| 选定可比 公司 |
| |
财务信息
|
| |
运营信息
|
| |
EV/远期
收入 |
| |
EV/远期
EBITDA |
| |||
| EVLV | | |
符合市值/财务标准
|
| |
扫描仪产品/公司-
政府终端市场 |
| | | | 10.5倍 | | | |
没有意义
|
|
| LDOS | | |
符合市值/财务标准
|
| |
扫描仪产品/公司-
政府终端市场 |
| | | | 1.2x | | | |
12.8x
|
|
| BRC | | |
符合市值/财务标准
|
| |
安全产品/公司-
政府终端市场 |
| | | | 1.8x | | | |
9.7x
|
|
| MSA | | |
符合市值/财务标准
|
| |
安全产品/公司-
政府终端市场 |
| | | | 4.4x | | | |
19.7x
|
|
|
场景:
|
| |
打折
CF 估值 |
| |
2024
现金流 |
| |
2025
现金流 |
| |
2026
现金流 |
| |
2027
现金流 |
| |
2028
现金流 |
| |
出口
价值 |
| |||||||||||||||||||||
|
25%折扣率/7倍退出倍数
|
| | | $ | 965.8 | | | | | $ | (2.3) | | | | | $ | 21.9 | | | | | $ | 65.0 | | | | | $ | 148.8 | | | | | $ | 248.5 | | | | | $ | 2,377.5 | | |
|
30%折扣率/6倍退出倍数
|
| | | $ | 681.5 | | | | | $ | (2.3) | | | | | $ | 21.9 | | | | | $ | 65.0 | | | | | $ | 148.8 | | | | | $ | 248.5 | | | | | $ | 1,940.2 | | |
|
30%折扣率/7倍退出倍数
|
| | | $ | 737.8 | | | | | $ | (2.3) | | | | | $ | 21.9 | | | | | $ | 65.0 | | | | | $ | 148.8 | | | | | $ | 248.5 | | | | | $ | 2,149.7 | | |
|
30%折扣率/8倍退出倍数
|
| | | $ | 794.2 | | | | | $ | (2.3) | | | | | $ | 21.9 | | | | | $ | 65.0 | | | | | $ | 148.8 | | | | | $ | 248.5 | | | | | $ | 2,359.7 | | |
|
35%折扣率/7倍退出倍数
|
| | | $ | 585.0 | | | | | $ | (2.3) | | | | | $ | 21.9 | | | | | $ | 65.0 | | | | | $ | 148.8 | | | | | $ | 248.5 | | | | | $ | 2,013.0 | | |
| | | |
2024财年
|
| |
2025财年
|
| |
2026财年
|
| |
2027财年
|
| |
2028财年
|
| |||||||||||||||
|
单位销量
|
| | | | 110 | | | | | | 370 | | | | | | 845 | | | | | | 1490 | | | | | | 2095 | | |
|
单位销售收入
|
| | | $ | 26,205,516 | | | | | $ | 86,138,753 | | | | | $ | 186,438,052 | | | | | $ | 332,118,974 | | | | | $ | 475,111,690 | | |
|
单位毛利率
|
| | | | 36% | | | | | | 48% | | | | | | 45% | | | | | | 47% | | | | | | 41% | | |
|
SG & A +研发费用
|
| | | $ | 10,638,138 | | | | | $ | 14,027,150 | | | | | $ | 17,703,451 | | | | | $ | 20,784,543 | | | | | $ | 21,408,079 | | |
| | | |
现有组织文件–开曼
岛屿 |
| |
拟议组织文件–特拉华州
|
|
|
授权股份
|
| | 根据我们现有的组织文件,我们的股本为100,000美元,分为800,000,000股每股面值0.000125美元的普通股。 | | | 拟议的经修订和重述的公司注册证书“章程”)将授权Pubco发行510,000,000股,包括500,000,000股普通股,每股面值0.0001美元和10,000,000股优先股,每股面值0.0001美元。 | |
|
论坛评选
|
| | 我们现有的组织文件并不包含排他性的论坛条款。 | | | 拟议章程将规定,除非Pubco书面同意选择替代诉讼地,在适用法律允许的最大范围内,特拉华州衡平法院应是任何股东(包括受益所有人)提起(i)代表Pubco提起的任何派生诉讼或程序,(ii)任何声称Pubco的任何董事、高级职员或其他雇员对Pubco或Pubco的股东所欠的信托义务的索赔的诉讼,(iii)对Pubco提出索赔的任何诉讼的唯一和排他性诉讼地,其董事、高级职员或雇员根据DGCL或经修订的章程或Pubco经修订的章程的任何规定产生,或(iv)任何针对Pubco、其董事、高级职员或受内部事务原则管辖的雇员提出索赔的诉讼,如果被带到特拉华州以外,提起诉讼的股东将被视为已同意送达 | |
| | | |
现有组织文件–开曼
岛屿 |
| |
拟议组织文件–特拉华州
|
|
| | | | | | | 对该股东律师的诉讼程序,但以下情况除外:(a)特拉华州衡平法院认定存在不受衡平法院管辖的不可缺少的一方(且该不可缺少的一方在该认定后十天内不同意衡平法院的属人管辖权),(b)归属于衡平法院以外的法院或法院的专属管辖权,或(c)衡平法院不具有标的管辖权的任何诉讼。然而,上述规定将不适用于为强制执行《交易法》产生的任何责任或义务或联邦法院拥有专属管辖权的任何其他索赔而提起的诉讼,并且(ii)除非Pubco书面同意选择替代法院,否则美利坚合众国联邦地区法院应在法律允许的最大范围内,成为解决任何声称根据经修订的1933年《证券法》或根据其颁布的规则和条例产生的诉讼因由的投诉的专属法院。 | |
| | | |
Forma Outstanding Pubco
普通股 |
| |||||||||
| | | |
假设没有
额外 赎回 |
| |
假设
最大值 赎回 |
| ||||||
| 基本 | | | | | | | | | | | | | |
|
前ScanTech成员(1)
|
| | | | 14,184,397 | | | | | | 14,184,397 | | |
|
公众投资者(2)(3)(4)
|
| | | | 11,425,540 | | | | | | 7,262,676 | | |
|
内部人士(5)
|
| | | | 6,472,200 | | | | | | 6,472,200 | | |
|
马克西姆
|
| | | | 828,000 | | | | | | 828,000 | | |
|
RiverNorth根据预付远期购买协议购回的股份(6)
|
| | | | — | | | | | | 1,500,000 | | |
|
根据认购协议向Polar Multi-Strategy Master Fund发行的股份(7)
|
| | | | 1,250,000 | | | | | | 1,250,000 | | |
|
就交易顾问服务向Roth Capital Partners发行的股份
|
| | | | 100,000 | | | | | | 100,000 | | |
|
根据股权激励计划发行的股份
|
| | | | 4,842,507 | | | | | | 4,130,862 | | |
|
向Seaport发行的股份(8)
|
| | | | 1,149,230 | | | | | | 1,149,230 | | |
|
向Aegus发行的股份(9)
|
| | | | 234,380 | | | | | | 234,380 | | |
|
股份赎回
|
| | | | (4,818,568) | | | | | | (6,900,000) | | |
|
基本股份总数
|
| | | | 35,667,686 | | | | | | 30,211,745 | | |
| 稀释来源 | | | | | | | | | | | | | |
|
公共权利
|
| | | | 1,380,000 | | | | | | 1,380,000 | | |
|
定向增发权
|
| | | | 78,200 | | | | | | 78,200 | | |
|
盈利股份
|
| | | | 3,228,338 | | | | | | 2,753,908 | | |
|
稀释来源合计
|
| | | | 4,686,538 | | | | | | 4,212,108 | | |
|
全面稀释股份总数
|
| | | | 40,354,224 | | | | | | 34,423,853 | | |
| | | | | | | | | | | | | | | |
假设没有
额外 赎回 |
| |
假设
最大值 赎回 |
| ||||||||||||||||||||||||
| | | |
扫描科技
鉴定 光束系统, 有限责任公司 |
| |
火星
收购 公司。 |
| |
交易
会计 调整 |
| | | | |
备考
凝结 合并 |
| |
交易
会计 调整 |
| | | | |
备考
凝结 合并 |
| ||||||||||||||||||
| 物业、厂房及设备 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 当前资产: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
现金及现金等价物
|
| | | $ | 112,201 | | | | | $ | 206,762 | | | | | $ | 22,836,871 | | | |
A
|
| | | $ | 17,862,834 | | | | | $ | — | | | | | | | | $ | — | | |
| | | | | | | | | | | | | | | | | | (5,000,000) | | | |
D
|
| | | | | | | | | | (25,963) | | | |
D
|
| | | | | | |
| | | | | | | | | | | | | | | | | | (293,000) | | | |
L
|
| | | | | | | | | | (293,000) | | | |
L
|
| | | | | | |
|
预付费用
|
| | | | 135,151 | | | | | | 57,792 | | | | | | — | | | | | | | | | 192,943 | | | | | | — | | | | | | | | | 192,943 | | |
|
信托账户持有的投资
|
| | | | — | | | | | | 22,836,871 | | | | | | (22,836,871) | | | |
A
|
| | | | — | | | | | | (22,836,871) | | | |
A
|
| | | | — | | |
|
应收研发税收抵免
|
| | | | 222,941 | | | | | | — | | | | | | — | | | | | | | | | 222,941 | | | | | | — | | | | | | | | | 222,941 | | |
|
存货
|
| | | | 399,296 | | | | | | — | | | | | | — | | | | | | | | | 399,296 | | | | | | — | | | | | | | | | 399,296 | | |
|
其他流动资产
|
| | | | 179,084 | | | | | | — | | | | | | — | | | | | | | | | 179,084 | | | | | | — | | | | | | | | | 179,084 | | |
|
流动资产总额
|
| | | | 1,048,673 | | | | | | 23,101,425 | | | | | | (5,293,000) | | | | | | | | | 18,857,098 | | | | | | (23,155,834) | | | | | | | | | 994,264 | | |
| 非流动资产: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
物业及设备净额
|
| | | | 65,799 | | | | | | — | | | | | | — | | | | | | | | | 65,799 | | | | | | — | | | | | | | | | 65,799 | | |
|
非流动资产合计
|
| | | | 65,799 | | | | | | — | | | | | | — | | | | | | | | | 65,799 | | | | | | — | | | | | | | | | 65,799 | | |
|
总资产
|
| | | $ | 1,114,472 | | | | | $ | 23,101,425 | | | | | $ | (5,293,000) | | | | | | | | $ | 18,922,897 | | | | | $ | (23,155,834) | | | | | | | | $ | 1,060,063 | | |
| 负债和股东赤字 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 流动负债: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
应付账款
|
| | | $ | 3,391,983 | | | | | $ | — | | | | | $ | — | | | | | | | | $ | 3,391,983 | | | | | $ | — | | | | | | | | $ | 3,391,983 | | |
|
应计费用和其他流动负债
|
| | | | 9,459,189 | | | | | | 146,477 | | | | | | (9,231,070) | | | |
G
|
| | | | 374,596 | | | | | | 4,974,037 | | | |
D
|
| | | | 5,348,633 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (9,231,070) | | | |
G
|
| | | | | | |
|
应计赔偿
|
| | | | 1,732,341 | | | | | | — | | | | | | — | | | | | | | | | 1,732,341 | | | | | | — | | | | | | | | | 1,732,341 | | |
|
应计联邦纳税义务、罚款和利息
|
| | | | 6,001,473 | | | | | | — | | | | | | — | | | | | | | | | 6,001,473 | | | | | | — | | | | | | | | | 6,001,473 | | |
|
应付利息
|
| | | | 15,144,659 | | | | | | — | | | | | | (15,144,659) | | | |
G
|
| | | | — | | | | | | (15,144,659) | | | |
G
|
| | | | — | | |
|
应付关联方利息
|
| | | | 36,046,500 | | | | | | — | | | | | | (36,046,500) | | | |
G
|
| | | | — | | | | | | (36,046,500) | | | |
G
|
| | | | — | | |
|
应付股息
|
| | | | 401,432 | | | | | | — | | | | | | (401,432) | | | |
G
|
| | | | — | | | | | | (401,432) | | | |
G
|
| | | | — | | |
|
递延收入
|
| | | | 932,066 | | | | | | — | | | | | | — | | | | | | | | | 932,066 | | | | | | — | | | | | | | | | 932,066 | | |
|
衍生负债
|
| | | | 1,498,227 | | | | | | — | | | | | | (1,498,227) | | | |
G
|
| | | | — | | | | | | (1,498,227) | | | |
G
|
| | | | — | | |
|
认股权证负债
|
| | | | 35,502,826 | | | | | | — | | | | | | (35,502,826) | | | |
G
|
| | | | — | | | | | | (35,502,826) | | | |
G
|
| | | | — | | |
|
应付关联方款项
|
| | | | 1,186,715 | | | | | | — | | | | | | (1,186,715) | | | |
G
|
| | | | — | | | | | | (1,186,715) | | | |
G
|
| | | | — | | |
|
远期购买协议负债
|
| | | | — | | | | | | 293,000 | | | | | | (293,000) | | | |
L
|
| | | | — | | | | | | (293,000) | | | |
L
|
| | | | — | | |
|
盈利负债
|
| | | | — | | | | | | — | | | | | | 3,400,000 | | | |
F
|
| | | | 3,400,000 | | | | | | 2,900,000 | | | |
F
|
| | | | 2,900,000 | | |
|
短期债务,净额
|
| | | | 24,102,085 | | | | | | — | | | | | | (24,102,085) | | | |
G
|
| | | | — | | | | | | (24,102,085) | | | |
G
|
| | | | — | | |
|
关联方短期债务,净额
|
| | | | 22,346,055 | | | | | | 452,088 | | | | | | (22,346,055) | | | |
G
|
| | | | — | | | | | | (22,346,055) | | | |
G
|
| | | | — | | |
| | | | | | | | | | | | | | | | | | (452,088) | | | |
I
|
| | | | | | | | | | (452,088) | | | |
I
|
| | | | | | |
|
流动负债合计
|
| | | $ | 157,745,551 | | | | | $ | 891,565 | | | | | $ | (142,804,657) | | | | | | | | $ | 15,832,459 | | | | | $ | (138,330,620) | | | | | | | | $ | 20,306,496 | | |
| 非流动负债: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
长期债务,净额
|
| | | | — | | | | | | — | | | | | | 17,296,909 | | | |
G
|
| | | | 17,296,909 | | | | | | 17,296,909 | | | |
G
|
| | | | 17,296,909 | | |
|
非流动负债合计
|
| | | | — | | | | | | — | | | | | | 17,296,909 | | | | | | | | | 17,296,909 | | | | | | 17,296,909 | | | | | | | | | 17,296,909 | | |
|
负债总额
|
| | | | 157,745,551 | | | | | | 891,565 | | | | | | (125,507,748) | | | | | | | | | 33,129,368 | | | | | | (121,033,711) | | | | | | | | | 37,603,405 | | |
| | | | | | | | | | | | | | | |
假设没有
额外 赎回 |
| |
假设
最大值 赎回 |
| ||||||||||||||||||||||||
| | | |
扫描科技
鉴定 光束系统, 有限责任公司 |
| |
火星
收购 公司。 |
| |
交易
会计 调整 |
| | | | |
备考
凝结 合并 |
| |
交易
会计 调整 |
| | | | |
备考
凝结 合并 |
| ||||||||||||||||||
| 临时股权 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
可能赎回的普通股,208.1432万股,赎回价值为每股10.97美元
|
| | | | — | | | | | | 22,836,871 | | | | | | (22,836,871) | | | |
B
|
| | | | — | | | | | | (22,836,871) | | | |
B
|
| | | | — | | |
|
可能赎回的A系列单位,
9,965,000个单位,赎回价值为 每股2.79美元 |
| | | | 27,762,892 | | | | | | — | | | | | | (27,762,892) | | | |
H
|
| | | | — | | | | | | (27,762,892) | | | |
H
|
| | | | — | | |
| 股东权益/(赤字) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
普通股,面值0.000125美元;授权800,000,000股;已发行和流通股2,392,000股,
分别 |
| | | | — | | | | | | 299 | | | | | | — | | | | | | | | | 3,681 | | | | | | 188 | | | |
A
|
| | | | 3,088 | | |
| | | | | | | | | | | | | | | | | | 781 | | | |
B
|
| | | | | | | | | | — | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | 1,773 | | | |
C
|
| | | | | | | | | | 1,773 | | | |
C
|
| | | | | | |
| | | | | | | | | | | | | | | | | | 5 | | | |
I
|
| | | | | | | | | | 5 | | | |
I
|
| | | | | | |
| | | | | | | | | | | | | | | | | | 156 | | | |
J
|
| | | | | | | | | | 156 | | | |
J
|
| | | | | | |
| | | | | | | | | | | | | | | | | | 654 | | | |
K
|
| | | | | | | | | | 654 | | | |
K
|
| | | | | | |
| | | | | | | | | | | | | | | | | | 13 | | | |
N
|
| | | | | | | | | | 13 | | | |
N
|
| | | | | | |
|
额外实收资本
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | 197,123,531 | | | | | | (22,837,059) | | | |
A
|
| | | | 174,787,253 | | |
| | | | | | | | | | | | | | | | | | 22,836,090 | | | |
B
|
| | | | | | | | | | 22,836,871 | | | |
B
|
| | | | | | |
| | | | | | | | | | | | | | | | | | (1,773) | | | |
C
|
| | | | | | | | | | (1,773) | | | |
C
|
| | | | | | |
| | | | | | | | | | | | | | | | | | (5,000,000) | | | |
D
|
| | | | | | | | | | (5,000,000) | | | |
D
|
| | | | | | |
| | | | | | | | | | | | | | | | | | (627,310) | | | |
E
|
| | | | | | | | | | (627,310) | | | |
E
|
| | | | | | |
| | | | | | | | | | | | | | | | | | (3,400,000) | | | |
F
|
| | | | | | | | | | (2,900,000) | | | |
F
|
| | | | | | |
| | | | | | | | | | | | | | | | | | 159,540,764 | | | |
G
|
| | | | | | | | | | 159,540,764 | | | |
G
|
| | | | | | |
| | | | | | | | | | | | | | | | | | 10,000,000 | | | |
H
|
| | | | | | | | | | 10,000,000 | | | |
H
|
| | | | | | |
| | | | | | | | | | | | | | | | | | 452,083 | | | |
I
|
| | | | | | | | | | 452,083 | | | |
I
|
| | | | | | |
| | | | | | | | | | | | | | | | | | 12,337,344 | | | |
J
|
| | | | | | | | | | 12,337,344 | | | |
J
|
| | | | | | |
| | | | | | | | | | | | | | | | | | (654) | | | |
K
|
| | | | | | | | | | (654) | | | |
K
|
| | | | | | |
| | | | | | | | | | | | | | | | | | 986,987 | | | |
N
|
| | | | | | | | | | 986,987 | | | |
N
|
| | | | | | |
|
累计赤字
|
| | | | (184,393,971) | | | | | | (627,310) | | | | | | 627,310 | | | |
E
|
| | | | (211,333,683) | | | | | | 627,310 | | | |
E
|
| | | | (211,333,683) | | |
| | | | | | | | | | | | | | | | | | (31,378,104) | | | |
G
|
| | | | | | | | | | (31,378,104) | | | |
G
|
| | | | | | |
| | | | | | | | | | | | | | | | | | 17,762,892 | | | |
H
|
| | | | | | | | | | 17,762,892 | | | |
H
|
| | | | | | |
| | | | | | | | | | | | | | | | | | (12,337,500) | | | |
J
|
| | | | | | | | | | (12,337,500) | | | |
J
|
| | | | | | |
| | | | | | | | | | | | | | | | | | (987,000) | | | |
N
|
| | | | | | | | | | (987,000) | | | |
N
|
| | | | | | |
|
股东权益总额/(赤字)
|
| | | | (184,393,971) | | | | | | (627,011) | | | | | | 170,814,511 | | | | | | | | | (14,206,471) | | | | | | 148,477,640 | | | | | | | | | (36,543,342) | | |
|
负债和股东权益合计/(赤字)
|
| | | $ | 1,114,472 | | | | | $ | 23,101,425 | | | | | $ | (5,293,000) | | | | | | | | $ | 18,922,897 | | | | | $ | (23,155,834) | | | | | | | | $ | 1,060,063 | | |
| | |||||||||||||||||||||||||||||||||||||||||||
| | | |
为九
月结束 2024年6月30日 |
| |
为九
月结束 2024年6月30日 |
| |
假设没有
额外 赎回 |
| |
假设
最大值 赎回 |
| ||||||||||||||||||||||||||||||
| | | |
扫描科技
鉴定 光束系统, 有限责任公司 |
| |
火星
收购 公司。 |
| |
交易
会计 调整 |
| | | | |
备考
凝结 合并 |
| |
交易
会计 调整 |
| | | | |
备考
凝结 合并 |
| ||||||||||||||||||
|
收入
|
| | | $ | 522,166 | | | | | $ | — | | | | | $ | — | | | | | | | | $ | 522,166 | | | | | $ | — | | | | | | | | $ | 522,166 | | |
|
减:销售商品成本
|
| | | | (448,095) | | | | | | — | | | | | | — | | | | | | | | | (448,095) | | | | | | — | | | | | | | | | (448,095) | | |
|
毛利
|
| | | | 74,071 | | | | | | — | | | | | | — | | | | | | | | | 74,071 | | | | | | — | | | | | | | | | 74,071 | | |
| 营业费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
一般和行政费用
|
| | | $ | 5,245,042 | | | | | $ | 538,440 | | | | | $ | 11,948,886 | | | |
V
|
| | | $ | 17,701,584 | | | | | $ | 10,192,902 | | | |
V
|
| | | $ | 15,976,384 | | |
|
研发费用
|
| | | | 2,564,580 | | | | | | — | | | | | | — | | | | | | | | | 2,564,580 | | | | | | — | | | | | | | | | 2,564,580 | | |
|
折旧及摊销
|
| | | | 24,140 | | | | | | — | | | | | | — | | | | | | | | | 24,140 | | | | | | — | | | | | | | | | 24,140 | | |
|
总营业费用
|
| | | | 7,833,762 | | | | | | 538,440 | | | | | | 11,948,886 | | | | | | | | | 20,321,088 | | | | | | 10,192,902 | | | | | | | | | 18,565,104 | | |
| 其他收入(费用): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
信托账户投资收益
|
| | | | — | | | | | | 1,865,297 | | | | | | (1,865,297) | | | |
O
|
| | | | — | | | | | | (1,865,297) | | | |
O
|
| | | | — | | |
|
利息支出
|
| | | | (8,680,722) | | | | | | — | | | | | | 8,680,722 | | | |
T
|
| | | | (1,167,541) | | | | | | 8,680,722 | | | |
T
|
| | | | (1,167,541) | | |
| | | | | | | | | | | | | | | | | | (1,167,541) | | | |
U
|
| | | | | | | | | | (1,167,541) | | | |
U
|
| | | | | | |
|
衍生负债公允价值变动
|
| | | | 1,679,670 | | | | | | — | | | | | | (1,679,670) | | | |
S
|
| | | | — | | | | | | (1,679,670) | | | |
S
|
| | | | — | | |
|
认股权证负债公允价值变动
|
| | | | (15,729,692) | | | | | | — | | | | | | 15,729,692 | | | |
S
|
| | | | — | | | | | | 15,729,692 | | | |
S
|
| | | | — | | |
|
远期采购协议负债的公允价值调整
|
| | | | — | | | | | | (293,000) | | | | | | — | | | | | | | | | (293,000) | | | | | | — | | | | | | | | | (293,000) | | |
|
可换股票据的公允价值调整
|
| | | | — | | | | | | (107,165) | | | | | | — | | | | | | | | | (107,165) | | | | | | — | | | | | | | | | (107,165) | | |
|
其他收入(费用),净额
|
| | | | (16,176) | | | | | | — | | | | | | — | | | | | | | | | (16,176) | | | | | | — | | | | | | | | | (16,176) | | |
|
其他收入总额(费用)
|
| | | | (22,746,920) | | | | | | 1,465,132 | | | | | | 19,697,906 | | | |
V
|
| | | | (1,583,882) | | | | | | 19,697,906 | | | |
V
|
| | | | (1,583,882) | | |
|
净收入(亏损)
|
| | | $ | (30,506,611) | | | | | $ | 926,692 | | | | | $ | 7,749,020 | | | | | | | | $ | (21,830,899) | | | | | $ | 9,505,004 | | | | | | | | $ | (20,074,915) | | |
|
加权平均流通股,基本
|
| | | | | | | | | | | | | | | | | | | | | | | | | 35,667,686 | | | | | | | | | | | | | | | 30,211,745 | | |
|
加权平均流通股,稀释
|
| | | | | | | | | | | | | | | | | | | | | | | | | 35,667,686 | | | | | | | | | | | | | | | 30,211,745 | | |
|
每股净收益,基本
|
| | | | | | | | | | | | | | | | | | | | | | | | $ | (0.64) | | | | | | | | | | | | | | $ | (0.70) | | |
|
每股净收益,摊薄
|
| | | | | | | | | | | | | | | | | | | | | | | | $ | (0.64) | | | | | | | | | | | | | | $ | (0.70) | | |
| | | |
一年
结束了 12月31日, 2023 |
| |
一年
结束了 9月30日, 2023 |
| |
假设没有
额外 赎回 |
| |
假设
最大值 赎回 |
| ||||||||||||||||||||||||||||||
| | | |
扫描科技
鉴定 光束系统, 有限责任公司 |
| |
火星
收购 公司。 |
| |
交易
会计 调整 |
| | | | |
备考
凝结 合并 |
| |
交易
会计 调整 |
| | | | |
备考
凝结 合并 |
| ||||||||||||||||||
| 营业费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
一般和行政
开支 |
| | | $ | 6,283,770 | | | | | $ | 521,582 | | | | | $ | 15,931,848 | | | |
V
|
| | | $ | 22,737,200 | | | | | $ | 13,590,536 | | | |
V
|
| | | $ | 20,395,888 | | |
|
研究与开发
开支 |
| | | | 3,238,925 | | | | | | — | | | | | | — | | | | | | | | | 3,238,925 | | | | | | — | | | | | | | | | 3,238,925 | | |
|
折旧及摊销
|
| | | | 36,634 | | | | | | — | | | | | | — | | | | | | | | | 36,634 | | | | | | — | | | | | | | | | 36,634 | | |
|
总营业费用
|
| | | | 9,559,329 | | | | | | 521,582 | | | | | | 15,931,848 | | | | | | | | | 26,012,759 | | | | | | 13,590,536 | | | | | | | | | 23,671,447 | | |
| 其他收入(费用): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
信托上的投资收益
账户 |
| | | | — | | | | | | 2,207,820 | | | | | | (2,207,820) | | | |
O
|
| | | | — | | | | | | (2,207,820) | | | |
O
|
| | | | — | | |
|
利息支出
|
| | | | (10,251,094) | | | | | | — | | | | | | 10,251,094 | | | |
T
|
| | | | (1,556,722) | | | | | | 10,251,094 | | | |
T
|
| | | | (1,556,722) | | |
| | | | | | | | | | | | | | | | | | (1,556,722) | | | |
U
|
| | | | | | | | | | (1,556,722) | | | |
U
|
| | | | | | |
|
衍生负债公允价值变动
|
| | | | 649,244 | | | | | | — | | | | | | (649,244) | | | |
S
|
| | | | — | | | | | | (649,244) | | | |
S
|
| | | | — | | |
|
认股权证负债公允价值变动
|
| | | | (16,371,612) | | | | | | — | | | | | | 16,371,612 | | | |
S
|
| | | | — | | | | | | 16,371,612 | | | |
S
|
| | | | — | | |
|
其他收入(费用),净额
|
| | | | — | | | | | | — | | | | | | (76,917,824) | | | |
P
|
| | | | (89,255,168) | | | | | | (76,917,824) | | | |
P
|
| | | | (89,255,168) | | |
| | | | | | | | | | | | | | | | | | (12,337,344) | | | |
R
|
| | | | | | | | | | (12,337,344) | | | |
R
|
| | | | | | |
|
其他收入总额(费用)
|
| | | | (25,973,462) | | | | | | 2,207,820 | | | | | | (67,046,248) | | | | | | | | | (90,811,890) | | | | | | (67,046,248) | | | | | | | | | (90,811,890) | | |
| 非经常性收入: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
暂时性权益消灭收益
|
| | | | — | | | | | | — | | | | | | 14,651,442 | | | |
Q
|
| | | | 14,651,442 | | | | | | 14,651,442 | | | |
Q
|
| | | | 14,651,442 | | |
|
净收入(亏损)
|
| | | $ | (35,532,791) | | | | | $ | 1,686,238 | | | | | $ | (68,326,654) | | | | | | | | $ | (102,173,207) | | | | | $ | (65,985,342) | | | | | | | | $ | (99,831,895) | | |
|
加权平均流通股,基本
|
| | | | | | | | | | | | | | | | | | | | | | | | | 35,667,686 | | | | | | | | | | | | | | | 30,211,745 | | |
|
加权平均流通股,稀释
|
| | | | | | | | | | | | | | | | | | | | | | | | | 35,667,686 | | | | | | | | | | | | | | | 30,211,745 | | |
|
每股净收益,基本
|
| | | | | | | | | | | | | | | | | | | | | | | | $ | (2.86) | | | | | | | | | | | | | | $ | (3.30) | | |
|
每股净收益,摊薄
|
| | | | | | | | | | | | | | | | | | | | | | | | $ | (2.86) | | | | | | | | | | | | | | $ | (3.30) | | |
| | | | | | | | | |
拟发行股份
|
| |||||||||
|
条件
|
| |
占总数百分比
盈利股份 待发行 |
| |
假设没有
额外 赎回 |
| |
假设
最大值 赎回 |
| |||||||||
|
Pubco或其子公司在盈利期内随时收到TSA APSS6.2.0爆炸物标准认证
|
| | | | 33.3% | | | | | | 1,076,113 | | | | | | 917,970 | | |
|
Pubco或其子公司在盈利期内的任何时间收到六个月期间内合计不少于100台哨兵扫描仪的合格订单
|
| | | | 33.3% | | | | | | 1,076,113 | | | | | | 917,970 | | |
|
Pubco向SEC提交的2024财年年度报告中列出的经审计合并财务报表中报告的Pubco收入等于或超过2500万美元(25,000,000美元)
|
| | | | 8.3% | | | | | | 269,028 | | | | | | 229,492 | | |
|
Pubco 2024财年EBITDA为正数
|
| | | | 8.3% | | | | | | 269,028 | | | | | | 229,492 | | |
|
Pubco向SEC提交的2025财年年度报告中列出的经审计合并财务报表中报告的Pubco收入等于或超过7500万美元(75,000,000美元)
|
| | | | 8.3% | | | | | | 269,028 | | | | | | 229,492 | | |
|
Pubco 2025财年EBITDA等于或超过2000万美元(20,000,000美元)
|
| | | | 8.3% | | | | | | 269,028 | | | | | | 229,492 | | |
| | | | | | | | | | | | 3,228,338 | | | | | | 2,753,908 | | |
| | | |
衍生产品
负债 |
| |
认股权证
负债 |
| |
其他
短期 负债 |
| |
合计
负债 |
| |
股份
已发行(1) |
| |
公允价值
股份 已发行(2) |
| |
长期
债务待 已发行 |
| |||||||||||||||||||||
| NACS(3) | | | | $ | — | | | | | $ | — | | | | | $ | 47,158,139 | | | | | $ | 47,158,139 | | | | | | 745,444 | | | | | $ | 7,357,532 | | | | | $ | — | | |
|
泰勒·弗雷雷斯(4)
|
| | | | — | | | | | | — | | | | | | 7,625,000 | | | | | | 7,625,000 | | | | | | 595,000 | | | | | | 5,872,650 | | | | | | — | | |
| 海港(5) | | | | | 193,354 | | | | | | 35,071,800 | | | | | | 14,187,910 | | | | | | 49,453,064 | | | | | | 7,554,792 | | | | | | 74,565,797 | | | | | | 14,296,909 | | |
|
湾点(6)
|
| | | | 530,703 | | | | | | — | | | | | | 2,876,354 | | | | | | 3,407,057 | | | | | | 402,745 | | | | | | 3,975,093 | | | | | | — | | |
| 蔚蓝(7) | | | | | — | | | | | | 47,219 | | | | | | 9,313,145 | | | | | | 9,360,364 | | | | | | 743,920 | | | | | | 7,342,490 | | | | | | — | | |
| 催化(8) | | | | | 487,846 | | | | | | — | | | | | | 2,314,891 | | | | | | 2,802,737 | | | | | | 391,712 | | | | | | 3,866,197 | | | | | | — | | |
| 斯蒂尔(9) | | | | | — | | | | | | 242,300 | | | | | | 9,601,130 | | | | | | 9,843,430 | | | | | | 800,000 | | | | | | 7,896,000 | | | | | | 3,000,000 | | |
|
斯蒂芬·塞尔(10)
|
| | | | — | | | | | | 18,538 | | | | | | 752,042 | | | | | | 770,580 | | | | | | 37,994 | | | | | | 375,001 | | | | | | — | | |
|
John Quinn(11)
|
| | | | — | | | | | | 12,539 | | | | | | 501,362 | | | | | | 513,721 | | | | | | 2,106 | | | | | | 20,786 | | | | | | — | | |
|
其他贷款人(12)(13)
|
| | | | 286,324 | | | | | | 110,610 | | | | | | 12,878,543 | | | | | | 13,275,477 | | | | | | 436,902 | | | | | | 4,312,223 | | | | | | — | | |
| | | | | $ | 1,498,227 | | | | | $ | 35,502,826 | | | | | $ | 107,208,516 | | | | | $ | 144,209,569 | | | | | | 11,710,615 | | | | | $ | 115,583,769 | | | | | $ | 17,296,909 | | |
| | | |
合计
负债 已灭绝 |
| |
公允价值
已发行股份 |
| |
长期
债务待 已发行 |
| |
合计
Compensation |
| |
收益/(亏损)
熄灭 |
| |
到APIC
|
| |
到
累计 赤字 |
| |||||||||||||||||||||
| NACS(3) | | | | $ | 47,158,139 | | | | | $ | 7,357,532 | | | | | $ | — | | | | | $ | 7,357,532 | | | | | | 39,800,607 | | | | | $ | 39,800,607 | | | | | $ | — | | |
|
泰勒·弗雷雷斯(4)
|
| | | | 7,625,000 | | | | | | 5,872,650 | | | | | | — | | | | | | 5,872,650 | | | | | | 1,752,350 | | | | | | — | | | | | | 1,752,350 | | |
| 海港(5) | | | | | 49,453,064 | | | | | | 74,565,797 | | | | | | 14,296,909 | | | | | | 88,862,706 | | | | | | (39,409,642) | | | | | | — | | | | | | (39,409,642) | | |
|
湾点(6)
|
| | | | 3,407,057 | | | | | | 3,975,093 | | | | | | — | | | | | | 3,975,093 | | | | | | (568,036) | | | | | | — | | | | | | (568,036) | | |
| 蔚蓝(7) | | | | | 9,360,364 | | | | | | 7,342,490 | | | | | | — | | | | | | 7,342,490 | | | | | | 2,017,874 | | | | | | 2,017,874 | | | | | | — | | |
| 催化(8) | | | | | 2,802,737 | | | | | | 3,866,197 | | | | | | — | | | | | | 3,866,197 | | | | | | (1,063,460) | | | | | | — | | | | | | (1,063,460) | | |
| 斯蒂尔(9) | | | | | 9,843,430 | | | | | | 7,896,000 | | | | | | 3,000,000 | | | | | | 10,896,000 | | | | | | (1,052,570) | | | | | | — | | | | | | (1,052,570) | | |
|
斯蒂芬·塞尔(10)
|
| | | | 770,580 | | | | | | 375,001 | | | | | | — | | | | | | 375,001 | | | | | | 395,579 | | | | | | 395,579 | | | | | | — | | |
|
John Quinn(11)
|
| | | | 513,721 | | | | | | 20,786 | | | | | | — | | | | | | 20,786 | | | | | | 492,935 | | | | | | 492,935 | | | | | | — | | |
|
其他贷款人(12)(13)
|
| | | | 13,275,477 | | | | | | 4,312,223 | | | | | | — | | | | | | 4,312,223 | | | | | | 8,963,254 | | | | | | — | | | | | | 8,963,254 | | |
| | | | | $ | 144,209,569 | | | | | $ | 115,583,769 | | | | | $ | 17,296,909 | | | | | $ | 132,880,678 | | | | | | 11,328,891 | | | | | $ | 42,706,995 | | | | | $ | (31,378,104) | | |
| | | |
截至2023年9月30日止年度
|
| | | | | | | | | | | | | |||||||||||||||||||||||||||
| | | |
衍生产品
负债 |
| |
认股权证
负债 |
| |
其他
负债 |
| |
合计
负债 |
| |
已发行股份(1)
|
| |
公允价值
已发行股份(2) |
| |
长期
债务待 已发行 |
| |||||||||||||||||||||
| NACS(3)(4) | | | | $ | — | | | | | $ | — | | | | | $ | 39,425,021 | | | | | $ | 39,425,021 | | | | | | 745,444 | | | | | $ | 7,357,532 | | | | | $ | — | | |
|
泰勒·弗雷雷斯
|
| | | | — | | | | | | — | | | | | | 7,625,000 | | | | | | 7,625,000 | | | | | | 595,000 | | | | | | 5,872,650 | | | | | | — | | |
|
海港
|
| | | | — | | | | | | 5,295,578 | | | | | | 6,252,014 | | | | | | 11,547,592 | | | | | | 7,554,792 | | | | | | 74,565,797 | | | | | | 14,296,909 | | |
|
湾点
|
| | | | 765,907 | | | | | | — | | | | | | 2,686,280 | | | | | | 3,452,187 | | | | | | 402,745 | | | | | | 3,975,093 | | | | | | — | | |
| 蔚蓝(4) | | | | | — | | | | | | 43,805 | | | | | | 7,447,120 | | | | | | 7,490,925 | | | | | | 743,920 | | | | | | 7,342,490 | | | | | | — | | |
|
催化
|
| | | | 806,171 | | | | | | — | | | | | | 1,983,322 | | | | | | 2,789,493 | | | | | | 391,712 | | | | | | 3,866,197 | | | | | | — | | |
|
斯蒂尔
|
| | | | — | | | | | | 174,891 | | | | | | 7,677,358 | | | | | | 7,852,249 | | | | | | 800,000 | | | | | | 7,896,000 | | | | | | 3,000,000 | | |
|
斯蒂芬·塞尔(4)
|
| | | | — | | | | | | 13,752 | | | | | | 601,356 | | | | | | 615,108 | | | | | | 37,994 | | | | | | 375,001 | | | | | | — | | |
|
John Quinn(4)
|
| | | | — | | | | | | 9,168 | | | | | | 400,904 | | | | | | 410,072 | | | | | | 2,106 | | | | | | 20,786 | | | | | | — | | |
|
其他贷款人
|
| | | | — | | | | | | 115,361 | | | | | | 7,485,163 | | | | | | 7,600,524 | | | | | | 436,902 | | | | | | 4,312,223 | | | | | | — | | |
| | | | | $ | 1,572,078 | | | | | $ | 5,652,555 | | | | | $ | 81,583,538 | | | | | $ | 88,808,171 | | | | | | 11,710,615 | | | | | $ | 115,583,769 | | | | | $ | 17,296,909 | | |
| | | |
截至2023年9月30日止年度
|
| | | | | | | | | | | | | |||||||||||||||||||||||||||
| | | |
合计
负债 已灭绝 |
| |
公允价值
已发行股份 |
| |
长期
债务待 已发行 |
| |
合计
Compensation |
| |
收益/(亏损)
熄灭 |
| |
到APIC
|
| |
到
累计 赤字 |
| |||||||||||||||||||||
| NACS(3)(4) | | | | $ | 39,425,021 | | | | | $ | 7,357,532 | | | | | $ | — | | | | | $ | 7,357,532 | | | | | | 32,067,489 | | | | | $ | 32,067,489 | | | | | $ | — | | |
|
泰勒·弗雷雷斯
|
| | | | 7,625,000 | | | | | | 5,872,650 | | | | | | — | | | | | | 5,872,650 | | | | | | 1,752,350 | | | | | | — | | | | | | 1,752,350 | | |
|
海港
|
| | | | 11,547,592 | | | | | | 74,565,797 | | | | | | 14,296,909 | | | | | | 88,862,706 | | | | | | (77,315,114) | | | | | | — | | | | | | (77,315,114) | | |
|
湾点
|
| | | | 3,452,187 | | | | | | 3,975,093 | | | | | | — | | | | | | 3,975,093 | | | | | | (522,906) | | | | | | — | | | | | | (522,906) | | |
| 蔚蓝(4) | | | | | 7,490,925 | | | | | | 7,342,490 | | | | | | — | | | | | | 7,342,490 | | | | | | 148,435 | | | | | | 148,435 | | | | | | — | | |
|
催化
|
| | | | 2,789,493 | | | | | | 3,866,197 | | | | | | — | | | | | | 3,866,197 | | | | | | (1,076,704) | | | | | | — | | | | | | (1,076,704) | | |
|
斯蒂尔
|
| | | | 7,852,249 | | | | | | 7,896,000 | | | | | | 3,000,000 | | | | | | 10,896,000 | | | | | | (3,043,751) | | | | | | — | | | | | | (3,043,751) | | |
|
斯蒂芬·塞尔(4)
|
| | | | 615,108 | | | | | | 375,001 | | | | | | — | | | | | | 375,001 | | | | | | 240,107 | | | | | | 240,107 | | | | | | — | | |
|
John Quinn(4)
|
| | | | 410,072 | | | | | | 20,786 | | | | | | — | | | | | | 20,786 | | | | | | 389,286 | | | | | | 389,286 | | | | | | — | | |
|
其他贷款人
|
| | | | 7,600,524 | | | | | | 4,312,223 | | | | | | — | | | | | | 4,312,223 | | | | | | 3,288,301 | | | | | | — | | | | | | 3,288,301 | | |
| | | | | $ | 88,808,171 | | | | | $ | 115,583,769 | | | | | $ | 17,296,909 | | | | | $ | 132,880,678 | | | | | | (44,072,507) | | | | | $ | 32,845,317 | | | | | $ | (76,917,824) | | |
| | | |
截至2024年6月30日止九个月
|
| |||||||||||||||||||||
| | | |
扫描科技
鉴定 光束 系统有限责任公司 |
| |
火星
收购 公司。 |
| |
假设
没有额外 赎回 |
| |
假设
最大值 赎回 |
| ||||||||||||
|
归属于普通股股东的备考净利润/(亏损)
|
| | | $ | (31,571,142) | | | | | $ | 926,692 | | | | | $ | (22,895,430) | | | | | $ | (21,139,446) | | |
|
加权平均不可赎回已发行普通股,基本
|
| | | | 295,914,780 | | | | | | 2,392,000 | | | | | | 35,667,686 | | | | | | 30,211,745 | | |
|
加权平均不可赎回已发行普通股,稀释
|
| | | | 295,914,780 | | | | | | 2,392,000 | | | | | | 35,667,686 | | | | | | 30,211,745 | | |
|
每股不可赎回股份净收益/(亏损),基本
|
| | | $ | (0.09) | | | | | $ | 0.10 | | | | | $ | (0.64) | | | | | $ | (0.70) | | |
|
每股不可赎回股份的净收入/(亏损),摊薄
|
| | | $ | (0.09) | | | | | $ | 0.10 | | | | | $ | (0.64) | | | | | $ | (0.70) | | |
|
备考加权平均份额计算:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
前ScanTech成员
|
| | | | | | | | | | | | | | | | 14,184,397 | | | | | | 14,184,397 | | |
|
公众投资者
|
| | | | | | | | | | | | | | | | 11,425,540 | | | | | | 7,262,676 | | |
|
内部人士
|
| | | | | | | | | | | | | | | | 6,472,200 | | | | | | 6,472,200 | | |
|
马克西姆
|
| | | | | | | | | | | | | | | | 828,000 | | | | | | 828,000 | | |
|
根据认购协议向Polar Multi-Strategy Master Fund发行的股份
|
| | | | | | | | | | | | | | | | 1,250,000 | | | | | | 1,250,000 | | |
|
RiverNorth根据
预付远期购买协议 |
| | | | | | | | | | | | | | | | — | | | | | | 1,500,000 | | |
|
就交易顾问服务向Roth Capital Partners发行的股份
|
| | | | | | | | | | | | | | | | 100,000 | | | | | | 100,000 | | |
|
向Seaport发行的股份
|
| | | | | | | | | | | | | | | | 1,149,230 | | | | | | 1,149,230 | | |
|
向Aegus发行的股份
|
| | | | | | | | | | | | | | | | 234,380 | | | | | | 234,380 | | |
|
根据股权激励发行的股份
计划 |
| | | | | | | | | | | | | | | | 4,842,507 | | | | | | 4,130,862 | | |
|
股份赎回
|
| | | | | | | | | | | | | | | | (4,818,568) | | | | | | (6,900,000) | | |
|
加权平均已发行普通股,
基本和稀释 |
| | | | | | | | | | | | | | | | 35,667,686 | | | | | | 30,211,745 | | |
| | | |
截至2023年9月30日止年度
|
| |||||||||||||||||||||
| | | |
扫描科技
鉴定 光束 系统有限责任公司(1) |
| |
火星
收购 公司。 |
| |
假设
没有额外 赎回 |
| |
假设
最大值 赎回 |
| ||||||||||||
|
归属于普通股股东的备考净利润/(亏损)
|
| | | $ | (35,532,791) | | | | | $ | 1,686,238 | | | | | $ | (102,176,860) | | | | | $ | (99,835,548) | | |
|
加权平均不可赎回已发行普通股,基本
|
| | | | 188,579,085 | | | | | | 2,059,414 | | | | | | 35,667,686 | | | | | | 30,211,745 | | |
|
加权平均不可赎回已发行普通股,稀释
|
| | | | 188,579,085 | | | | | | 2,059,414 | | | | | | 35,667,686 | | | | | | 30,211,745 | | |
|
每股不可赎回股份净收益/(亏损),基本
|
| | | $ | (0.20) | | | | | $ | 0.27 | | | | | $ | (2.86) | | | | | $ | (3.30) | | |
|
每股不可赎回股份的净收入/(亏损),摊薄
|
| | | $ | (0.20) | | | | | $ | 0.27 | | | | | $ | (2.86) | | | | | $ | (3.30) | | |
|
备考加权平均份额计算:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
前ScanTech成员
|
| | | | | | | | | | | | | | | | 14,184,397 | | | | | | 14,184,397 | | |
|
公众投资者
|
| | | | | | | | | | | | | | | | 11,425,540 | | | | | | 7,262,676 | | |
|
内部人士
|
| | | | | | | | | | | | | | | | 6,472,200 | | | | | | 6,472,200 | | |
|
马克西姆
|
| | | | | | | | | | | | | | | | 828,000 | | | | | | 828,000 | | |
|
向Polar Multi-Strategy Master发行的股份
基金根据认购协议 |
| | | | | | | | | | | | | | | | 1,250,000 | | | | | | 1,250,000 | | |
|
RiverNorth根据预付远期购买协议购回的股份
|
| | | | | | | | | | | | | | | | — | | | | | | 1,500,000 | | |
|
就交易顾问服务向Roth Capital Partners发行的股份
|
| | | | | | | | | | | | | | | | 100,000 | | | | | | 100,000 | | |
|
向Seaport发行的股份
|
| | | | | | | | | | | | | | | | 1,149,230 | | | | | | 1,149,230 | | |
|
向Aegus发行的股份
|
| | | | | | | | | | | | | | | | 234,380 | | | | | | 234,380 | | |
|
根据股权激励计划发行的股份
|
| | | | | | | | | | | | | | | | 4,842,507 | | | | | | 4,130,862 | | |
|
股份赎回
|
| | | | | | | | | | | | | | | | (4,818,568) | | | | | | (6,900,000) | | |
|
加权平均已发行普通股、基本股和稀释股
|
| | | | | | | | | | | | | | | | 35,667,686 | | | | | | 30,211,745 | | |
|
姓名
|
| |
年龄
|
| |
职务
|
|
| Karl Brenza | | |
59
|
| | 董事长、董事、首席执行官兼首席 财务干事 |
|
| 晓晨(虹膜)赵 | | |
34
|
| | 董事兼首席运营官 | |
| Yenyou(Jeff)Zheng | | |
67
|
| | 独立董事 | |
| James Jenkins | | |
59
|
| | 独立董事 | |
| Yang(Sean)Liu | | |
44
|
| | 独立董事 | |
| Xin(Adam)He | | |
50
|
| | 独立董事 | |
| |
全球安检市场(十亿美元)
|
| |
全球基础设施保护市场(十亿美元)
|
|
| |
|
| |
|
|
| |
专利
|
| |
发行日期
|
| |
到期日
|
| |
国家
|
| |
标题
|
|
| | 7,952,304 | | |
2011-05-31
|
| |
2027-05-02
|
| |
美国
|
| | 辐射系统 | |
| | 8,339,071 | | |
2012-12-25
|
| |
2028-02-05
|
| |
美国
|
| |
具有宽能量控制范围的粒子加速器
|
|
| | | |
三个月结束
6月30日, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| 营业费用: | | | | | | | | | | | | | |
|
一般和行政费用
|
| | | $ | 1,374,786 | | | | | $ | 1,012,589 | | |
|
研发费用
|
| | | | 914,619 | | | | | | 863,776 | | |
|
折旧及摊销
|
| | | | 8,120 | | | | | | 10,023 | | |
|
总营业费用
|
| | | $ | 2,297,525 | | | | | $ | 1,886,397 | | |
| | | |
六个月结束
6月30日, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| 营业费用: | | | | | | | | | | | | | |
|
一般和行政费用
|
| | | $ | 2,485,015 | | | | | $ | 1,381,125 | | |
|
研发费用
|
| | | | 1,789,961 | | | | | | 1,685,626 | | |
|
折旧及摊销
|
| | | | 16,239 | | | | | | 20,065 | | |
|
总营业费用
|
| | | $ | 4,291,215 | | | | | $ | 3,086,816 | | |
| | | |
十二个月结束
12月31日, |
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
| 营业费用: | | | | | | | | | | | | | |
|
一般和行政费用
|
| | | $ | 6,283,770 | | | | | $ | 1,503,506 | | |
|
研发费用
|
| | | | 3,285,925 | | | | | | 2,894,864 | | |
|
折旧及摊销
|
| | | | 36,634 | | | | | | 52,545 | | |
|
总营业费用
|
| | | $ | 9,559,329 | | | | | $ | 4,450,915 | | |
| | | |
十二个月结束
12月31日, |
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
| 其他收入(费用): | | | | | | | | | | | | | |
|
利息支出
|
| | | $ | (10,251,094) | | | | | $ | (8,682,782) | | |
|
衍生负债公允价值变动
|
| | | | 649,244 | | | | | | (281,845) | | |
|
认股权证负债公允价值变动
|
| | | | (16,371,612) | | | | | | (1,873,658) | | |
|
债务清偿收益
|
| | | | — | | | | | | 9,712 | | |
|
其他收入总额(费用):
|
| | | $ | (25,973,462) | | | | | $ | (10,828,573) | | |
| | | |
三个月结束
6月30日, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
利息支出
|
| | | $ | (2,984,232) | | | | | $ | (2,504,102) | | |
|
衍生负债公允价值变动
|
| | | | (33,754) | | | | | | (534,519) | | |
|
认股权证负债公允价值变动
|
| | | | (435,469) | | | | | | (6,391,453) | | |
|
其他收入(费用),净额
|
| | | | (30,195) | | | | | | — | | |
|
其他收入总额(费用):
|
| | | $ | (3,483,650) | | | | | $ | (9,430,074) | | |
| | | |
六个月结束
6月30日, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
利息支出
|
| | | $ | (5,857,183) | | | | | $ | (4,800,045) | | |
|
衍生负债公允价值变动
|
| | | | (575,393) | | | | | | (1,887,602) | | |
|
认股权证负债公允价值变动
|
| | | | (13,478,661) | | | | | | (11,481,935) | | |
|
其他收入(费用),净额
|
| | | | (16,176) | | | | | | — | | |
|
其他收入总额(费用):
|
| | | $ | (19,927,413) | | | | | $ | (18,169,582) | | |
| | | |
对于
六个月 结束了 6月30日, 2024 |
| |
对于
六个月 结束了 6月30日, 2023 |
| |
方差
|
| |||||||||
|
经营活动
|
| | | $ | (3.0) | | | | | $ | (2.1) | | | | | | (41)% | | |
|
投资活动
|
| | | | — | | | | | | — | | | | | | NM | | |
|
融资活动
|
| | | | 2.8 | | | | | | 2.1 | | | | | | 32% | | |
| | | |
对于
结束的一年 12月31日, 2023 |
| |
对于
结束的一年 12月31日, 2022 |
| |
方差
|
| |||||||||
|
经营活动.....。
|
| | | $ | (5.4) | | | | | $ | (3.6) | | | | | | (50)% | | |
|
投资活动.....。
|
| | | | (.005) | | | | | | (0.05) | | | | | | (100)% | | |
|
融资活动.....。
|
| | | | 5.7 | | | | | | 3.8 | | | | | | 50% | | |
|
姓名
|
| |
年龄
|
| |
职务
|
|
| 执行干事 | | | | | | | |
| 多兰·法尔科纳 | | |
67
|
| | 总裁兼首席执行官 | |
| 小James C. White。 | | |
48
|
| | 首席财务官 | |
| Marion“Rocky”Starns | | |
74
|
| | 执行副总裁兼首席运营官 | |
| Christopher Green博士 | | |
45
|
| | 副总裁兼首席技术官 | |
| Alfred Forbes IV博士 | | |
47
|
| | 副总裁兼首席科学官 | |
| 董事会 | | | | | | | |
| Karl Brenza | | |
59
|
| | 董事兼董事会主席 | |
| 多兰·法尔科纳 | | |
67
|
| | 董事 | |
| James Jenkins | | |
60
|
| | 独立董事 | |
| 凯莎下装 | | |
54
|
| | 独立董事 | |
| 布拉德利·布斯韦尔 | | |
61
|
| | 独立董事 | |
| 托马斯·麦克米伦 | | |
72
|
| | 独立董事 | |
| 迈克尔·麦加里蒂 | | |
56
|
| | 独立董事 | |
|
姓名和主要职务
|
| |
年份
|
| |
工资
($) |
| |
奖金
($)(1) |
| |
股权
奖项 ($) |
| |
所有其他
Compensation ($)(2) |
| |
合计
($) |
| ||||||||||||||||||
|
多兰·法尔科纳
首席执行官 |
| | | | 2023 | | | | | | 370,491(4) | | | | | | — | | | | | | 101,787 | | | | | | 3,193 | | | | | | 475,471 | | |
| | | | 2022 | | | | | | 375,364(3) | | | | | | — | | | | | | 184 | | | | | | 2,859 | | | | | | 378,407 | | | ||
| | | | 2021 | | | | | | 295,000 | | | | | | 10,256 | | | | | | — | | | | | | 3,658 | | | | | | 308,914 | | | ||
| | | | 2020 | | | | | | 311,999 | | | | | | — | | | | | | — | | | | | | 4,344 | | | | | | 316,343 | | | ||
|
Marion“Rocky”Starns
首席技术官 |
| | | | 2023 | | | | | | 295,000 | | | | | | — | | | | | | — | | | | | | 15,145 | | | | | | 310,145 | | |
| | | | 2022 | | | | | | 295,000 | | | | | | — | | | | | | — | | | | | | 2,859 | | | | | | 297,859 | | | ||
| | | | 2021 | | | | | | 295,000 | | | | | | 13,292 | | | | | | — | | | | | | 3,658 | | | | | | 311,950 | | | ||
| | | | 2020 | | | | | | 344,584 | | | | | | — | | | | | | — | | | | | | 4,344 | | | | | | 348,928 | | | ||
|
Christopher Green博士
副总裁,工程 |
| | | | 2023 | | | | | | 267,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 267,000 | | |
| | | | 2022 | | | | | | 267,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 267,000 | | | ||
| | | | 2021 | | | | | | 267,000 | | | | | | 12,125 | | | | | | — | | | | | | — | | | | | | 279,125 | | | ||
| | | | 2020 | | | | | | 267,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 267,000 | | | ||
|
姓名
|
| |
股权激励
计划奖励: 数量 未到期单位 有 未归属 |
| |
股权激励
计划奖励: 市场或派息 不劳而获的价值 拥有的单位 未归属 |
| ||||||
|
多兰·法尔科纳
首席执行官 |
| | | | — | | | | | | — | | |
| | | | | | | | | | | | | ||
|
Marion“Rocky”Starns
首席技术官 |
| | | | — | | | | | | — | | |
| | | | | | | | | | | | | ||
|
Christopher Green博士
副总裁,工程 |
| | | | — | | | | | | — | | |
| | | | | | | | | | | | | ||
|
姓名
|
| |
已赚取的费用
或付费 以现金 ($) |
| |
股权
奖项 ($) |
| |
所有其他
Compensation ($) |
| |
合计
($) |
| ||||||||||||
|
John Redmond
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
本杰明·德科斯塔
|
| | | | — | | | | | | 393 | | | | | | — | | | | | | 393 | | |
|
迈克·麦加里蒂
|
| | | | — | | | | | | 393 | | | | | | — | | | | | | 393 | | |
|
威廉·奥尔德里奇
|
| | | | — | | | | | | 393 | | | | | | — | | | | | | 393 | | |
|
拉尔夫·巴沙姆
|
| | | | — | | | | | | 393 | | | | | | — | | | | | | 393 | | |
|
亨利·萨瑟林
|
| | | | — | | | | | | 393 | | | | | | — | | | | | | 393 | | |
|
Robert Perez
|
| | | | — | | | | | | 8,077 | | | | | | — | | | | | | 8,077 | | |
|
日期
|
| |
贷款人
|
| |
本金金额
|
| |
息率
|
| |
到期日
|
|
| 2021年1月1日 | | |
蔚蓝有限责任公司
|
| | 最高10,000,000美元 | | | 每年12.0% | | | 2024年3月31日 | |
| 2021年1月1日 | | |
蔚蓝有限责任公司
|
| | $689,307 | | | 每年12.0% | | | 2024年3月31日 | |
| 2021年10月25日 | | |
蔚蓝有限责任公司
|
| | $900,000 | | | 每年14.5% | | | 2024年3月31日 | |
| 2021年10月25日 | | |
蔚蓝有限责任公司
|
| | $400,000 | | | 每年14.5% | | | 2024年3月31日 | |
| 2022年10月1日 | | |
蔚蓝有限责任公司
|
| | $975,000 | | | 每年14.5% | | | 2024年3月31日 | |
| 2012年9月12日 | | |
NACS有限责任公司
|
| | 最高1,500,000美元 (经修订) |
| | 每年12.0% (经修订) |
| |
2018年12月31日
|
|
| 2013年10月11日 | | |
NACS有限责任公司
|
| | 最高15000000美元 (经修订) |
| | 每年12.0% (经修订) |
| |
2018年12月31日
|
|
| | | |
业务前合并
|
| |
后业务组合
假设没有赎回 |
| |
假设最大赎回
|
| |||||||||||||||||||||||||||
|
实益拥有人名称及地址
|
| |
数量
火星 普通股 |
| |
火星的百分比
普通 股份 |
| |
数量
Pubco 普通股 |
| |
%
|
| |
数量
Pubco 普通股 |
| |
%
|
| ||||||||||||||||||
|
D & O业务前组合
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Karl Brenza
|
| | | | 345,000 | | | | | | 7.71% | | | | | | 1,035,000 | | | | | | 3.21% | | | | | | 1,035,000 | | | | | | 5.29% | | |
|
晓晨(虹膜)赵
|
| | | | 103,500 | | | | | | 2.31% | | | | | | 310,500 | | | | | | 0.96% | | | | | | 310,500 | | | | | | 1.13% | | |
|
Yenyou(Jeff)Zheng
|
| | | | 51,750 | | | | | | 1.16% | | | | | | 155,250 | | | | | | 0.48% | | | | | | 155,250 | | | | | | 0.56% | | |
|
Yang(Sean)Liu
|
| | | | 51,750 | | | | | | 1.16% | | | | | | 155,250 | | | | | | 0.48% | | | | | | 155,250 | | | | | | 0.56% | | |
|
James Jenkins
|
| | | | 17,250 | | | | | | 0.39% | | | | | | 51,750 | | | | | | 0.16% | | | | | | 51,750 | | | | | | 0.19% | | |
|
Xin(Adam)He
|
| | | | 17,250 | | | | | | 0.39% | | | | | | 51,750 | | | | | | 0.16% | | | | | | 51,750 | | | | | | 0.19% | | |
|
5%持有人Pre-business combination
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shanchun Huang(1)
|
| | | | 518,007 | | | | | | 11.58% | | | | | | 1,633,475 | | | | | | 5.06% | | | | | | 1,633,475 | | | | | | 5.93% | | |
|
王靖(1)
|
| | | | 337,164 | | | | | | 7.54% | | | | | | 1,063,208 | | | | | | 3.29% | | | | | | 1,063,208 | | | | | | 3.86% | | |
|
薛泽耀(1)
|
| | | | 337,164 | | | | | | 7.54% | | | | | | 1,063,208 | | | | | | 3.29% | | | | | | 1,063,208 | | | | | | 3.86% | | |
|
Ming Yi(1)
|
| | | | 245,283 | | | | | | 5.48% | | | | | | 773,472 | | | | | | 2.40% | | | | | | 773,472 | | | | | | 2.81% | | |
|
D & O后业务组合
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Karl Brenza
|
| | | | | | | | | | | | | | | | 1,035,000 | | | | | | 3.21% | | | | | | 1,035,000 | | | | | | 3.76% | | |
|
多兰·法尔科纳
|
| | | | | | | | | | | | | | | | 275,751 | | | | | | 0.85% | | | | | | 275,751 | | | | | | 1.00% | | |
|
James Jenkins
|
| | | | | | | | | | | | | | | | 51,750 | | | | | | 0.16% | | | | | | 51,750 | | | | | | 0.19% | | |
|
凯莎·兰斯下装
|
| | | | | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
布拉德利·布斯韦尔
|
| | | | | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
托马斯·麦克米伦
|
| | | | | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
迈克尔·麦加里蒂
|
| | | | | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
小James C. White。
|
| | | | | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Marion“Rocky”Starns
|
| | | | | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Christopher Green博士
|
| | | | | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Alfred Forbes IV博士
|
| | | | | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
5%持有人后业务组合
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Seaport Global资产管理有限责任公司(2)
|
| | | | | | | | | | | | | | | | 7,544,792 | | | | | | 23.40% | | | | | | 7,544,792 | | | | | | 27.43% | | |
|
规定
|
| |
特拉华州
|
| |
开曼群岛
|
|
|
适用立法
|
| | 特拉华州一般公司法 | | | 开曼群岛《公司法》(经修订) | |
|
与感兴趣的股东/股东合并需要普通投票
|
| | 一般而言,公司不得在有关股东成为有关股东的交易时间后的三年内与有关股东进行业务合并,除非公司选择退出法定条文。 | | | 无类似规定 | |
|
评估权
|
| | 一般情况下,上市公司的股东没有与合并相关的评估权。然而,如果合并协议的条款要求上市公司的股东为其股份接受任何东西,则上市公司的股东通常确实拥有与合并有关的评估权,但以下情况除外:(a)该公司尚存或由该合并产生的股份或存托凭证;(b)将上市的股份或存托凭证 | | | 根据《开曼群岛公司法》,对合并持异议的少数股东有权获得其股份的公平市场价值,如有必要,最终可由开曼群岛法院裁定。 | |
|
规定
|
| |
特拉华州
|
| |
开曼群岛
|
|
| | | | 在国家证券交易所或由超过特定数量的持有人持有记录;(c)以现金代替上文(a)和(b)中所述的零碎股份或零碎存托凭证;或(d)以股票、存托凭证和现金的任何组合代替上文(a)、(b)和(c)中所述的零碎股份或零碎存托凭证。 | | | | |
|
股东/股东批准的要求
|
| | 在获得公司注册证书的前提下,股东批准合并、出售公司的全部或几乎全部资产、解散和修改章程文件需要大多数已发行股份;大多数其他股东批准需要出席并参加投票的人的过半数,前提是出席人数达到法定人数。 | | | 在不违反公司章程的情况下,需要股东批准的事项,无论是根据开曼群岛规约还是根据公司章程,均以普通决议确定(但须遵守法定人数要求、《开曼群岛公司法》、适用法律和相关公司章程),即获得过半数股份持有人的同意,他们亲自或通过代理人出席并有权投票,在股东大会上投票或通过特别决议”(例如修改公司章程文件),即获得不少于三分之二股份的过半数持有人的同意,该持有人亲自出席或委托代理人出席并有权在股东大会上投票(或获得股东一致书面同意)。 | |
|
法定人数要求
|
| | 法定人数是除非章程文件另有规定,有权在会议上投票的股份的多数,但不能少于有权在会议上投票的股份的三分之一。 | | | 法定人数在公司组织章程大纲和章程细则中规定。 | |
|
股东/股东同意在不召开会议的情况下采取行动
|
| | 除公司成立证明另有规定外,股东可以书面同意的方式行事。 | | | 股东以一致特别书面决议采取的行动可能会受到公司章程的许可。公司章程可以规定 | |
|
规定
|
| |
特拉华州
|
| |
开曼群岛
|
|
| | | | | | | 股东不得以书面决议行事。 | |
|
罢免董事
|
| | 任何董事或整个董事会均可被当时有权在董事选举中投票的过半数股份的持有人在有理由或无理由的情况下罢免,但以下情况除外:(1)除非公司注册证书另有规定,如属设有分类董事会的法团,股东只可因由作出罢免;或(2)如属具有累积投票权的法团,如须罢免的股份少于整个董事会,任何董事如在全体董事会选举中累积投票,所投的反对该董事罢免的票数足以选举该董事,则不得无故罢免。 | | |
在开曼群岛,代表公司提起诉讼的决定一般由公司董事会作出。股东只有在某些有限的情况下才有权代表公司提起派生诉讼。
公司组织章程大纲和章程细则可规定,董事可因任何理由或无理由被罢免,除股东外,董事会可被授予罢免董事的权力。
|
|
|
董事人数
|
| | 董事人数由章程确定,除非公司注册证书确定了董事人数,在这种情况下,董事人数的变更只能通过修改公司注册证书来进行。章程可能规定,董事会可以增加董事会的规模并填补任何空缺。 | | | 根据组织章程大纲及章程细则,董事会可增加董事会规模及填补任何空缺。 | |
|
分类板或错开板
|
| | 允许使用分类板。 | | | 允许使用分类板。 | |
|
董事的受托责任
|
| | 董事必须对公司及其股东行使注意义务和忠诚诚信义务。 | | | 董事对公司负有受托责任,包括对公司整体行使忠诚、诚实和诚信。 | |
| | | | 除了受托责任,董事还负有注意、勤勉和技巧的义务。 | | | 这种义务是对公司负有的,但在某些有限的情况下可能直接对债权人或股东负有。 | |
|
董事及高级人员的赔偿
|
| | 法团一般获准向任何曾经或曾经是任何法律程序的一方的人作出赔偿,因为该人是或曾经是该法律程序的董事、高级人员、雇员或代理人 | | | 开曼群岛获豁免公司一般可对其董事或高级管理人员进行赔偿,但通常涉及欺诈或故意违约的情况除外。 | |
|
规定
|
| |
特拉华州
|
| |
开曼群岛
|
|
| | | | 法团,或正在或正在应法团的要求担任另一实体的董事、高级人员、雇员或代理人,以支付费用、判决、罚款和在和解中实际和合理招致的款项,前提是该人本着诚意并以合理认为符合或不违背法团最佳利益的方式行事,并且就任何刑事诉讼而言,没有合理理由相信他们的行为是非法的。如该诉讼是由法团或代表法团提起,则当某人被判定对法团负有法律责任时,不作出赔偿,除非法院裁定该人公平合理地有权就法院认为适当的开支获得赔偿。 | | | | |
|
董事的有限责任
|
| | 允许限制或消除董事或高级管理人员对公司或其股东的金钱责任,但违反忠诚义务、故意不当行为、非法股票回购或股息或不正当个人利益除外。 | | | 董事的责任可能受到限制,但通常情况下,对于他们自己的欺诈或故意违约除外。 | |
| | 截至2023年9月30日及2022年9月30日止年度的财务报表 | | | | | | | |
| | | | | | F-2 | | | |
| | | | | | F-3 | | | |
| | | | | | F-4 | | | |
| | | | | | F-5 | | | |
| | | | | | F-6 | | | |
| | | | | | F-7 | | |
| | 截至2024年6月30日的季度财务报表 | | | |||||
| | | | | | F-17 | | | |
| | | | | | F-18 | | | |
| | | | | | F-19 | | | |
| | | | | | 歼20 | | | |
| | | | | | F-21 | | | |
| | 截至2023年12月31日及2022年12月31日止年度的财务报表(经重列) | | | |||||
| | | | | | F-35 | | | |
| | | | | | F-36 | | | |
| | | | | | F-37 | | | |
| | | | | | F-38 | | | |
| | | | | | F-39 | | | |
| | | | | | 歼40 | | | |
| | 截至2024年6月30日的季度财务报表 | | | |||||
| | | | | | F-63 | | | |
| | | | | | F-64 | | | |
| | | | | | F-65 | | | |
| | | | | | F-67 | | | |
| | | | | | F-68 | | | |
| | | |
9月30日,
2023 |
| |
9月30日,
2022 |
| ||||||
| 物业、厂房及设备 | | | | | | | | | | | | | |
| 流动资产 | | | | | | | | | | | | | |
|
现金
|
| | | $ | 178,793 | | | | | $ | — | | |
|
预付费用
|
| | | | 149,164 | | | | | | — | | |
|
信托账户持有的投资
|
| | | | 72,587,820 | | | | | | — | | |
|
与首次公开发行相关的递延发行成本
|
| | | | — | | | | | | 205,260 | | |
|
总资产
|
| | | $ | 72,915,777 | | | | | $ | 205,260 | | |
| 负债和股东权益(赤字) | | | | | | | | | | | | | |
| 流动负债 | | | | | | | | | | | | | |
|
应计费用
|
| | | $ | 16,363 | | | | | $ | 2,224 | | |
|
应付票据–关联方
|
| | | | — | | | | | | 228,246 | | |
|
负债总额
|
| | | | 16,363 | | | | | | 230,470 | | |
| 承诺与或有事项 | | | | | | | | | | | | | |
|
可能赎回的普通股,6,900,000股,赎回价值为每股10.52美元
|
| | | | 72,587,820 | | | | | | — | | |
| 股东权益(赤字) | | | | | | | | | | | | | |
|
普通股,面值0.000125美元;授权800,000,000股;已发行和流通股分别为2,392,000股和1,725,000股(1)
|
| | | | 299 | | | | | | 216 | | |
|
额外实收资本
|
| | | | — | | | | | | 24,784 | | |
|
留存收益(累计赤字)
|
| | | | 311,295 | | | | | | (50,210) | | |
|
股东权益总额(赤字)
|
| | | | 311,594 | | | | | | (25,210) | | |
|
总负债和股东权益(赤字)
|
| | | $ | 72,915,777 | | | | | $ | 205,260 | | |
| | | |
截至9月30日止年度,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
| 营业费用 | | | | | | | | | | | | | |
|
一般和行政费用
|
| | | $ | 521,582 | | | | | $ | 2,718 | | |
|
经营净亏损
|
| | | | (521,582) | | | | | | (2,718) | | |
| 其他收益 | | | | | | | | | | | | | |
|
信托账户投资收益
|
| | | | 2,207,820 | | | | | | — | | |
|
其他收入合计
|
| | | | 2,207,820 | | | | | | — | | |
|
净收入(亏损)
|
| | | $ | 1,686,238 | | | | | $ | (2,718) | | |
| 加权平均流通股、基本股和稀释股 | | | | | | | | | | | | | |
|
可赎回普通股–基本和稀释
|
| | | | 4,272,329 | | | | | | — | | |
|
不可赎回普通股–基本和稀释
|
| | | | 2,059,414 | | | | | | 1,472,603 | | |
| 每股基本及摊薄净收益(亏损) | | | | | | | | | | | | | |
|
可赎回普通股–基本和稀释
|
| | | $ | 0.27 | | | | | $ | (0.00) | | |
|
不可赎回普通股–基本和稀释
|
| | | $ | 0.27 | | | | | $ | (0.00) | | |
| | | |
普通股
|
| |
额外
实缴 资本 |
| |
保留
收益 (累计 赤字) |
| |
合计
股东的 股权(赤字) |
| ||||||||||||||||||
| | | |
股份
|
| |
金额
|
| ||||||||||||||||||||||||
|
余额– 2021年9月30日
|
| | | | 1,000,000 | | | | | $ | 125 | | | | | $ | — | | | | | $ | (47,492) | | | | | $ | (47,367) | | |
|
发行方正股份
|
| | | | 725,000 | | | | | | 91 | | | | | | 24,784 | | | | | | — | | | | | | 24,875 | | |
|
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2,718) | | | | | | (2,718) | | |
|
余额– 2022年9月30日
|
| | | | 1,725,000 | | | | | | 216 | | | | | | 24,784 | | | | | | (50,210) | | | | | | (25,210) | | |
|
发行定向增发股票
|
| | | | 391,000 | | | | | | 49 | | | | | | 3,909,951 | | | | | | — | | | | | | 3,910,000 | | |
|
发行代表股份
|
| | | | 276,000 | | | | | | 34 | | | | | | 2,724,893 | | | | | | — | | | | | | 2,724,927 | | |
|
权利的公允价值
|
| | | | — | | | | | | — | | | | | | 876,833 | | | | | | — | | | | | | 876,833 | | |
|
发行成本
|
| | | | — | | | | | | — | | | | | | (430,921) | | | | | | — | | | | | | (430,921) | | |
|
普通股的重新计量受
赎回 |
| | | | — | | | | | | — | | | | | | (7,105,540) | | | | | | (1,324,733) | | | | | | (8,430,273) | | |
|
净收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,686,238 | | | | | | 1,686,238 | | |
|
余额– 2023年9月30日
|
| | | | 2,392,000 | | | | | $ | 299 | | | | | $ | — | | | | | $ | 311,295 | | | | | $ | 311,594 | | |
| | | |
截至9月30日止年度,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
| 经营活动产生的现金流量 | | | | | | | | | | | | | |
|
净收入(亏损)
|
| | | $ | 1,686,238 | | | | | $ | (2,718) | | |
| 调整净亏损与经营活动使用的现金净额: | | | | | | | | | | | | | |
|
关联方支付的一般及行政费用
|
| | | | — | | | | | | 2,718 | | |
|
信托账户收到的投资收益
|
| | | | (2,207,820) | | | | | | — | | |
| 经营性资产负债变动 | | | | | | | | | | | | | |
|
应计负债
|
| | | | 14,139 | | | | | | — | | |
|
预付费用
|
| | | | (149,164) | | | | | | — | | |
|
经营活动使用的现金净额
|
| | | | (656,607) | | | | | | — | | |
| 投资活动产生的现金流量 | | | | | | | | | | | | | |
|
存入信托账户的现金
|
| | | | (70,380,000) | | | | | | — | | |
|
投资活动所用现金净额
|
| | | | (70,380,000) | | | | | | — | | |
| 筹资活动产生的现金流量 | | | | | | | | | | | | | |
|
与关联方应付票据收益
|
| | | | 41,213 | | | | | | 143,161 | | |
|
关联方支付延期发行费用
|
| | | | — | | | | | | (168,036) | | |
|
与关联方应付票据的终止
|
| | | | (269,459) | | | | | | — | | |
|
支付承销费及其他发行费用
|
| | | | (1,466,354) | | | | | | — | | |
|
首次公开发售单位所得款项,包括超额配股权
|
| | | | 69,000,000 | | | | | | — | | |
|
发行方正股份所得款项
|
| | | | 3,910,000 | | | | | | 24,875 | | |
|
筹资活动提供的现金净额
|
| | | | 71,215,400 | | | | | | — | | |
|
现金净增加额
|
| | | | 178,793 | | | | |
|
—
|
| |
|
现金–年初
|
| | | | — | | | | | | — | | |
|
现金–年底
|
| | | $ | 178,793 | | | | | $ | — | | |
| 补充披露非现金活动 | | | | | | | | | | | | | |
|
计入应计费用的递延发行成本
|
| | | $ | — | | | | | $ | 2,224 | | |
|
发行代表股份
|
| | | $ | 2,724,927 | | | | | $ | — | | |
|
与公众股相关的发行成本重新分类
|
| | | $ | (243,964) | | | | | $ | — | | |
|
关于可能赎回的社会公众股的重新计量调整
|
| | | $ | (8,430,273) | | | | | $ | — | | |
| | | |
截至9月30日止年度,
|
| |||||||||||||||
| | | |
2023
|
| |
2023
|
| |
2022
|
| |||||||||
| | | |
普通
股份 受制于 赎回 |
| |
普通
股份未 受制于 赎回 |
| |
普通
股份未 受制于 赎回 |
| |||||||||
| 每股基本及摊薄净收益(亏损) | | | | | | | | | | | | | | | | | | | |
| 分子: | | | | | | | | | | | | | | | | | | | |
|
分配净收入(亏损)
|
| | | $ | 1,137,785 | | | | | $ | 548,453 | | | | | $ | (2,718) | | |
| 分母 | | | | | | | | | | | | | | | | | | | |
|
基本和稀释加权平均流通股
|
| | | | 4,272,329 | | | | | | 2,059,414 | | | | | | 1,472,603 | | |
|
基本和稀释每股净收益
|
| | | $ | 0.27 | | | | | $ | 0.27 | | | | | $ | (0.00) | | |
| |
总收益
|
| | | $ | 69,000,000 | | |
| |
分配给公共权利的收益
|
| | | | (876,833) | | |
| |
分配给可能赎回的普通股的发行成本
|
| | | | (3,965,620) | | |
| |
可能赎回的普通股的重新计量
|
| | | | 8,430,273 | | |
| |
可能赎回的普通股
|
| | | $ | 72,587,820 | | |
|
说明
|
| |
水平
|
| |
2023年9月30日
|
| |
2022年9月30日
|
| |||||||||
|
资产:
|
| | | | | | | | | | | | | | | | | | |
|
信托账户持有的有价证券
|
| | | | 1 | | | | | $ | 72,587,820 | | | | | $ | — | | |
| | | |
2024年6月30日
|
| |
2023年9月30日
|
| ||||||
| | | |
(未经审计)
|
| | | | | | | |||
| 物业、厂房及设备 | | | | | | | | | | | | | |
| 流动资产 | | | | | | | | | | | | | |
|
现金
|
| | | $ | 206,762 | | | | | $ | 178,793 | | |
|
预付费用
|
| | | | 57,792 | | | | | | 149,164 | | |
|
信托账户持有的投资
|
| | | | 22,836,871 | | | | | | 72,587,820 | | |
|
总资产
|
| | | $ | 23,101,425 | | | | | $ | 72,915,777 | | |
| 负债和股东权益(赤字) | | | | | | | | | | | | | |
| 流动负债 | | | | | | | | | | | | | |
|
应计费用
|
| | | $ | 146,477 | | | | | $ | 16,363 | | |
|
应付票据–关联方
|
| | | | 452,088 | | | | | | — | | |
|
远期购买协议负债
|
| | | | 293,000 | | | | | | — | | |
|
流动负债合计
|
| | | | 891,565 | | | | | | 16,363 | | |
|
负债总额
|
| | | | 891,565 | | | | | | 16,363 | | |
| 承诺与或有事项 | | | | | | | | | | | | | |
|
可能赎回的普通股,2,081,432和6,900,000
股票,赎回价值分别为每股10.97美元和10.52美元, 分别 |
| | | | 22,836,871 | | | | | | 72,587,820 | | |
| 股东权益(赤字) | | | | | | | | | | | | | |
|
普通股,面值0.000125美元;授权800,000,000股;已发行和流通股2,392,000股(1)
|
| | | | 299 | | | | | | 299 | | |
|
额外实收资本
|
| | | | — | | | | | | — | | |
|
(累计赤字)/留存收益
|
| | | | (627,310) | | | | | | 311,295 | | |
|
股东权益总额(赤字)
|
| | | | (627,011) | | | | | | 311,594 | | |
|
总负债和股东权益(赤字)
|
| | | $ | 23,101,425 | | | | | $ | 72,915,777 | | |
| | | |
截至6月30日的三个月,
|
| |
截至6月30日的九个月,
|
| | ||||||||||||||||||||
| | | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| | ||||||||||||||
| 营业费用 | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
一般和行政费用
|
| | | $ | 322,770 | | | | | $ | 155,416 | | | | | $ | 538,440 | | | | | $ | 391,047 | | | | ||
|
经营净亏损
|
| | | | (322,770) | | | | | | (155,416) | | | | | | (538,440) | | | | | | (391,047) | | | | ||
| 其他收入(费用) | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
信托账户投资收益
|
| | | | 301,932 | | | | | | 876,604 | | | | | | 1,865,297 | | | | | | 1,252,401 | | | | ||
|
远期采购协议的公允价值调整
责任 |
| | | | (30,000) | | | | | | — | | | | | | (293,000) | | | | | | — | | | | ||
|
可换股票据的公允价值调整
|
| | | | (51,008) | | | | | | | | | | | | (107,165) | | | | | | — | | | | | |
|
其他收入总额(费用)
|
| | | | 220,924 | | | | | | 876,604 | | | | | | 1,465,132 | | | | | | 1,252,401 | | | | ||
|
净收入(亏损)
|
| | | $ | (101,846) | | | | | $ | 721,188 | | | | | $ | 926,692 | | | | | $ | 861,354 | | | | ||
| 加权平均流通股、基本股和稀释股 | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
可赎回普通股–基本和稀释
|
| | | | 2,081,432 | | | | | | 6,900,000 | | | | | | 4,209,340 | | | | | | 3,386,813 | | | | ||
|
不可赎回普通股–基本和稀释
|
| | | | 2,392,000 | | | | | | 2,392,000 | | | | | | 2,392,000 | | | | | | 2,052,392 | | | | ||
| 每股基本及摊薄净收益(亏损) | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
可赎回普通股–基本和稀释
|
| | | $ | (0.02) | | | | | $ | 0.08 | | | | | $ | 0.17 | | | | | $ | 0.18 | | | | ||
|
不可赎回普通股–基本和稀释
|
| | | $ | (0.02) | | | | | $ | 0.08 | | | | | $ | 0.10 | | | | | $ | 0.13 | | | | ||
| | | |
普通股
|
| |
额外
实缴 资本 |
| |
保留
收益 (累计 赤字) |
| |
合计
股东的 股权(赤字) |
| ||||||||||||||||||
| | | |
股份
|
| |
金额
|
| ||||||||||||||||||||||||
|
余额– 2022年9月30日
|
| | | | 1,725,000 | | | | | $ | 216 | | | | | $ | 24,784 | | | | | $ | (50,210) | | | | | $ | (25,210) | | |
|
发行方正股份
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | (195) | | | | | | (195) | | |
|
余额– 2022年12月31日
|
| | | | 1,725,000 | | | | | | 216 | | | | | | 24,784 | | | | | | (50,405) | | | | | | (25,405) | | |
|
发行定向增发股份
|
| | | | 391,000 | | | | | | 49 | | | | | | 3,909,951 | | | | | | — | | | | | | 3,910,000 | | |
|
发行代表
股份 |
| | | | 276,000 | | | | | | 34 | | | | | | 2,724,893 | | | | | | — | | | | | | 2,724,927 | | |
|
权利的公允价值
|
| | | | — | | | | | | — | | | | | | 876,833 | | | | | | — | | | | | | 876,833 | | |
|
发行成本
|
| | | | — | | | | | | — | | | | | | (430,921) | | | | | | — | | | | | | (430,921) | | |
|
可赎回普通股的重新计量
|
| | | | — | | | | | | — | | | | | | (6,598,251) | | | | | | — | | | | | | (6,598,251) | | |
|
净收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | 140,362 | | | | | | 140,362 | | |
|
余额– 2023年3月31日
|
| | | | 2,392,000 | | | | | | 299 | | | | | | 507,289 | | | | | | 89,957 | | | | | | 597,545 | | |
|
可赎回普通股的重新计量
|
| | | | — | | | | | | — | | | | | | (507,289) | | | | | | (369,314) | | | | | | (876,603) | | |
|
净收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | 721,188 | | | | | | 721,188 | | |
|
余额– 2023年6月30日
|
| | | | 2,392,000 | | | | | | 299 | | | | | | — | | | | | | 441,831 | | | | | | 442,130 | | |
|
余额– 2023年9月30日
|
| | | | 2,392,000 | | | | | $ | 299 | | | | | $ | — | | | | | $ | 311,295 | | | | | $ | 311,594 | | |
|
可赎回普通股的重新计量
|
| | | | — | | | | | | — | | | | | | — | | | | | | (989,905) | | | | | | (989,905) | | |
|
净收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | 900,522 | | | | | | 900,522 | | |
|
余额– 2023年12月31日
|
| | | | 2,392,000 | | | | | | 299 | | | | | | — | | | | | | 221,912 | | | | | | 222,211 | | |
|
可赎回普通股的重新计量
|
| | | | — | | | | | | — | | | | | | — | | | | | | (573,460) | | | | | | (573,460) | | |
|
净收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | 128,016 | | | | | | 128,016 | | |
|
余额– 2024年3月31日
|
| | | | 2,392,000 | | | | | $ | 299 | | | | | $ | — | | | | | $ | (223,532) | | | | | $ | (223,233) | | |
|
可赎回普通股的重新计量
|
| | | | — | | | | | | — | | | | | | — | | | | | | (301,932) | | | | | | (301,932) | | |
|
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | (101,846) | | | | | | (101,846) | | |
|
余额– 2024年6月30日
|
| | | | 2,392,000 | | | | | | 299 | | | | | | — | | | | | | (627,310) | | | | | | (627,011) | | |
| | | |
截至6月30日的九个月,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| 经营活动产生的现金流量 | | | | | | | | | | | | | |
|
净收入
|
| | | $ | 926,692 | | | | | $ | 861,355 | | |
|
调整净收入与经营活动使用的现金净额:
|
| | | | | | | | | | | | |
|
远期采购协议负债公允价值变动
|
| | | | 293,000 | | | | | | — | | |
|
可换股票据的公允价值调整
|
| | | | 107,165 | | | | | | — | | |
|
信托账户收到的投资收益
|
| | | | (1,865,297) | | | | | | (1,252,401) | | |
| 经营性资产负债变动 | | | | | | | | | | | | | |
|
应计负债
|
| | | | 130,114 | | | | | | (2,224) | | |
|
预付费用
|
| | | | 91,372 | | | | | | (204,185) | | |
|
经营活动使用的现金净额
|
| | | | (316,954) | | | | | | (597,455) | | |
| 投资活动产生的现金流量 | | | | | | | | | | | | | |
|
存入信托账户的现金
|
| | | | — | | | | | | (70,380,000) | | |
|
出售信托账户中现金及现金等价物的收益
|
| | | | 51,616,246 | | | | | | — | | |
|
投资活动提供(使用)的现金净额
|
| | | | 51,616,246 | | | | | | (70,380,000) | | |
| 筹资活动产生的现金流量 | | | | | | | | | | | | | |
|
与关联方应付票据收益
|
| | | | 344,923 | | | | | | 41,213 | | |
|
支付赎回普通股
|
| | | | (51,616,246) | | | | | | — | | |
|
与关联方应付票据的终止
|
| | | | — | | | | | | (269,459) | | |
|
支付承销费及其他发行费用
|
| | | | — | | | | | | (1,466,354) | | |
|
首次公开发售单位所得款项,包括超额配售
|
| | | | — | | | | | | 69,000,000 | | |
|
发行定向增发普通股募集资金
|
| | | | — | | | | | | 3,910,000 | | |
|
筹资活动提供的现金净额(用于)
|
| | | | (51,271,323) | | | | | | 71,215,400 | | |
|
现金净增加额
|
| | | | 27,969 | | | | | | 237,945 | | |
|
现金–期初
|
| | | | 178,793 | | | | | | — | | |
|
现金–期末
|
| | | $ | 206,762 | | | | | $ | 237,945 | | |
| 补充披露非现金活动 | | | | | | | | | | | | | |
|
发行代表股份
|
| | | $ | — | | | | | $ | 2,724,927 | | |
|
与公众股相关的发行成本重新分类
|
| | | $ | — | | | | | $ | (243,964) | | |
|
关于可能赎回的社会公众股的重新计量调整
|
| | | $ | (1,865,297) | | | | | $ | (7,474,854) | | |
| | | |
为这三个月
截至6月30日, |
| |
九个月
截至6月30日, |
| ||||||||||||||||||
| | | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
| 分子: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
分配净收入(亏损)
|
| | | $ | (47,388) | | | | | $ | 535,536 | | | | | $ | 698,373 | | | | | $ | 600,584 | | |
| 分母 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
基本和稀释加权平均流通股
|
| | | | 2,081,432 | | | | | | 6,900,000 | | | | | | 4,209,340 | | | | | | 3,386,813 | | |
|
每股基本及摊薄净收益(亏损)
|
| | | $ | (0.02) | | | | | $ | 0.08 | | | | | $ | 0.17 | | | | | $ | 0.18 | | |
| | | |
为这三个月
截至6月30日, |
| |
九个月
截至6月30日, |
| ||||||||||||||||||
| | | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
| 分子: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
分配净收入(亏损)
|
| | | $ | (54,458) | | | | | $ | 185,652 | | | | | $ | 228,318 | | | | | $ | 260,770 | | |
| 分母 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
基本和稀释加权平均流通股
|
| | | | 2,392,000 | | | | | | 2,392,000 | | | | | | 2,392,000 | | | | | | 2,052,392 | | |
|
每股基本及摊薄净收益(亏损)
|
| | | $ | (0.02) | | | | | $ | 0.08 | | | | | $ | 0.10 | | | | | $ | 0.13 | | |
| | | |
截至
6月30日, 2024 |
| |
截至
9月30日, 2023 |
| ||||||
|
总收益
|
| | | $ | 69,000,000 | | | | | $ | 69,000,000 | | |
|
分配给公共权利的收益
|
| | | | (876,833) | | | | | | (876,833) | | |
|
分配给可能赎回的普通股的发行成本
|
| | | | (3,965,620) | | | | | | (3,965,620) | | |
|
赎回股份
|
| | | | (51,616,246) | | | | | | — | | |
|
可能赎回的普通股的重新计量
|
| | | | 10,295,570 | | | | | | 8,430,273 | | |
|
可能赎回的普通股
|
| | | $ | 22,836,871 | | | | | $ | 72,587,820 | | |
|
说明
|
| |
水平
|
| |
2024年6月30日
|
| |
2023年9月30日
|
| |||||||||
| 资产: | | | | | | | | | | | | | | | | | | | |
|
信托账户持有的有价证券
|
| | | | 1 | | | | | $ | 22,836,871 | | | | | $ | 72,587,820 | | |
| | | | | | | | | | | $ | 22,836,871 | | | | | $ | 72,587,820 | | |
| 负债: | | | | | | | | | | | | | | | | | | | |
|
营运资金贷款
|
| | | | 1 | | | | | $ | 452,088 | | | | | $ | — | | |
|
预付远期购买协议
|
| | | | 3 | | | | | | 293,000 | | | | | | — | | |
| | | | | | | | | | | $ | 745,088 | | | | | $ | — | | |
| | | |
2024年6月30日
|
| |||
|
无风险利率
|
| | | | 4.9% | | |
|
预期任期(年)
|
| | | | 1.5 | | |
|
股价
|
| | | $ | 10.90 | | |
|
估计波动性
|
| | | | 60.0% | | |
| | | |
2023年12月31日
|
| |
2022年12月31日
|
| ||||||
| 物业、厂房及设备 | | | | | | | | | | | | | |
| 当前资产: | | | | | | | | | | | | | |
|
现金
|
| | | $ | 333,084 | | | | | $ | 92,975 | | |
|
预付费用
|
| | | | 244,030 | | | | | | 32,356 | | |
|
应收研发税收抵免
|
| | | | 276,705 | | | | | | 398,718 | | |
|
存货
|
| | | | 249,844 | | | | | | — | | |
|
其他流动资产
|
| | | | 163,512 | | | | | | 163,215 | | |
|
流动资产总额
|
| | | | 1,267,175 | | | | | | 687,264 | | |
|
物业及设备净额
|
| | | | 82,038 | | | | | | 113,439 | | |
|
总资产
|
| | | $ | 1,349,213 | | | | | $ | 800,703 | | |
| 负债和成员赤字 | | | | | | | | | | | | | |
| 流动负债: | | | | | | | | | | | | | |
|
应付账款
|
| | | $ | 3,173,677 | | | | | $ | 2,141,689 | | |
|
应计费用和其他流动负债
|
| | | | 9,421,258 | | | | | | 7,847,647 | | |
|
应计赔偿
|
| | | | 1,610,052 | | | | | | 2,000,783 | | |
|
应计联邦纳税义务、罚款和利息
|
| | | | 5,415,149 | | | | | | 4,628,681 | | |
|
应付利息
|
| | | | 12,749,929 | | | | | | 11,672,255 | | |
|
应付关联方利息
|
| | | | 32,599,048 | | | | | | 26,307,393 | | |
|
应付股息
|
| | | | 376,399 | | | | | | 329,077 | | |
|
递延收入
|
| | | | 1,023,007 | | | | | | — | | |
|
衍生负债
|
| | | | 922,834 | | | | | | 1,572,078 | | |
|
认股权证负债
|
| | | | 22,024,165 | | | | | | 5,652,553 | | |
|
应付关联方
|
| | | | 885,041 | | | | | | 750,872 | | |
|
短期债务,净额
|
| | | | 21,301,085 | | | | | | 12,763,418 | | |
|
关联方短期债务,净额
|
| | | | 22,346,055 | | | | | | 15,514,068 | | |
|
短期融资租赁负债
|
| | | | — | | | | | | 6,356 | | |
|
流动负债合计
|
| | | | 133,847,699 | | | | | | 91,186,870 | | |
|
长期债务,净额
|
| | | | — | | | | | | 34,470 | | |
|
关联方长期债务,净额
|
| | | | — | | | | | | 6,586,987 | | |
|
负债总额
|
| | | $ | 133,847,699 | | | | | $ | 97,808,327 | | |
| 承付款项和或有事项(附注14) | | | | | | | | | | | | | |
|
可能赎回的A系列单位,截至2023年12月31日和2022年12月31日,分别为9,965,000个单位,赎回价值为每单位2.68美元和每单位2.47美元
|
| | | | 26,686,397 | | | | | $ | 24,651,442 | | |
| 成员的赤字 | | | | | | | | | | | | | |
|
A系列单位,授权24.53万个单位,截至2023年12月31日和2022年12月31日已发行和未偿还的单位分别为24.53万个
|
| | | | — | | | | | | — | | |
|
B系列单位,截至2023年12月31日和2022年12月31日,已授权单位191,054,871个,已发行和未偿还单位分别为9,906,827和9,590,106个
|
| | | | — | | | | | | — | | |
|
C系列单位,授权1,748,264个单位,1,584,327和1,336,067个单位
截至2023年12月31日和2022年12月31日已发行和未偿还, 分别 |
| | | | — | | | | | | — | | |
|
额外实收资本
|
| | | | — | | | | | | — | | |
|
累计赤字
|
| | | | (159,184,883) | | | | | | (121,659,065) | | |
|
成员赤字总额
|
| | | | (159,184,883) | | | | | | (121,659,065) | | |
|
负债总额和成员赤字
|
| | | $ | 1,349,213 | | | | | $ | 800,703 | | |
| | | |
截至12月31日止年度,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
| 营业费用: | | | | | | | | | | | | | |
|
一般和行政费用
|
| | | $ | 6,283,770 | | | | | $ | 1,503,506 | | |
|
研发费用
|
| | | | 3,238,925 | | | | | | 2,894,864 | | |
|
折旧及摊销
|
| | | | 36,634 | | | | | | 52,545 | | |
|
总营业费用
|
| | | | 9,559,329 | | | | | | 4,450,915 | | |
|
经营亏损
|
| | | | (9,559,329) | | | | | | (4,450,915) | | |
| 其他收入(费用): | | | | | | | | | | | | | |
|
利息支出
|
| | | | (10,251,094) | | | | | | (8,682,782) | | |
|
衍生负债公允价值变动
|
| | | | 649,244 | | | | | | (281,845) | | |
|
认股权证负债公允价值变动
|
| | | | (16,371,612) | | | | | | (1,873,658) | | |
|
债务清偿收益
|
| | | | — | | | | | | 9,712 | | |
|
其他收入总额(费用):
|
| | | | (25,973,462) | | | | | | (10,828,573) | | |
|
净亏损
|
| | | $ | (35,532,791) | | | | | $ | (15,279,488) | | |
| 每单位净亏损: | | | | | | | | | | | | | |
|
基本和稀释
|
| | | $ | (0.20) | | | | | $ | (0.26) | | |
| 加权平均单位数: | | | | | | | | | | | | | |
|
基本和稀释
|
| | | | 188,579,085 | | | | | | 67,134,921 | | |
| | | |
A系列优选
无投票权单位 |
| |
B系列单位
|
| |
C系列利润利息
无投票权 |
| |
额外
实缴 资本 |
| |
累计
赤字 |
| |
成员’
赤字 |
| ||||||||||||||||||||||||||||||||||||
| | | |
非
可赎回 |
| | ||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
单位
|
| |
金额
|
| |
单位
|
| |
金额
|
| |
单位
|
| |
金额
|
| ||||||||||||||||||||||||||||||||||||
|
截至2021年12月31日余额
|
| | | | 245,300 | | | | | $ | — | | | | | | 9,472,482 | | | | | $ | — | | | | | | 1,336,067 | | | | | $ | — | | | | | $ | — | | | | | $ | (104,463,427) | | | | | $ | (104,463,427) | | |
|
股东应收款项调整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,715) | | | | | | — | | | | | | (5,715) | | |
|
股票补偿
|
| | | | — | | | | | | — | | | | | | 117,624 | | | | | | — | | | | | | — | | | | | | — | | | | | | 17,395 | | | | | | — | | | | | | 17,395 | | |
|
首选A股单位股息
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (11,680) | | | | | | (1,916,150) | | | | | | (1,927,830) | | |
|
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (15,279,488) | | | | | | (15,279,488) | | |
|
截至2022年12月31日余额
|
| | | | 245,300 | | | | | $ | — | | | | | | 9,590,106 | | | | | $ | — | | | | | | 1,336,067 | | | | | $ | — | | | | | $ | — | | | | | $ | (121,659,065) | | | | | $ | (121,659,065) | | |
|
股东应收款项调整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,116) | | | | | | — | | | | | | (10,116) | | |
|
股票补偿
|
| | | | — | | | | | | — | | | | | | 316,722 | | | | | | — | | | | | | 248,260 | | | | | | — | | | | | | 99,365 | | | | | | — | | | | | | 99,365 | | |
|
首选A股单位股息
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (89,250) | | | | | | (1,993,027) | | | | | | (2,082,277) | | |
|
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (35,532,791) | | | | | | (35,532,791) | | |
|
截至2023年12月31日的余额
|
| | | | 245,300 | | | | | $ | — | | | | | | 9,906,827 | | | | | $ | — | | | | | | 1,584,327 | | | | | $ | — | | | | | $ | — | | | | | $ | (159,184,883) | | | | | $ | (159,184,883) | | |
| | | |
截至12月31日止年度,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
| 经营活动 | | | | | | | | | | | | | |
|
净亏损
|
| | | $ | (35,532,791) | | | | | $ | (15,279,488) | | |
| 调整净亏损与经营活动使用的现金净额: | | | | | | | | | | | | | |
|
折旧及摊销
|
| | | | 36,634 | | | | | | 52,545 | | |
|
基于股票的补偿费用
|
| | | | 99,365 | | | | | | 17,395 | | |
|
债务清偿收益
|
| | | | — | | | | | | (9,712) | | |
|
利息支出
|
| | | | 149,184 | | | | | | 150,775 | | |
|
衍生负债公允价值变动
|
| | | | (649,244) | | | | | | 281,845 | | |
|
认股权证负债公允价值变动
|
| | | | 16,371,612 | | | | | | 1,873,658 | | |
| 经营性资产负债变动: | | | | | | | | | | | | | |
|
应收研发税收抵免
|
| | | | 122,013 | | | | | | 119,735 | | |
|
预付及其他流动资产
|
| | | | (211,971) | | | | | | (1,413) | | |
|
存货
|
| | | | (249,844) | | | | | | — | | |
|
应付账款
|
| | | | 1,031,988 | | | | | | 42,654 | | |
|
应计负债
|
| | | | 1,815,775 | | | | | | (29,371) | | |
|
应计赔偿
|
| | | | (390,730) | | | | | | (462,604) | | |
|
应计联邦纳税义务、罚款和利息
|
| | | | 786,468 | | | | | | 952,190 | | |
|
应付利息
|
| | | | 3,595,142 | | | | | | 3,207,417 | | |
|
应付关联方利息
|
| | | | 6,435,287 | | | | | | 5,323,309 | | |
|
递延收入
|
| | | | 1,023,007 | | | | | | — | | |
|
应付关联方款项
|
| | | | 134,169 | | | | | | 82,051 | | |
|
(用于)经营活动的现金净额
|
| | | | (5,433,935) | | | | | | (3,679,014) | | |
| 投资活动 | | | | | | | | | | | | | |
|
购置物业、厂房及设备
|
| | | | (5,233) | | | | | | (53,932) | | |
|
(用于)投资活动的现金净额
|
| | | | (5,233) | | | | | | (53,932) | | |
| 融资活动 | | | | | | | | | | | | | |
|
贷款收益
|
| | | | 6,216,732 | | | | | | 3,855,000 | | |
|
融资租赁负债的本金支付
|
| | | | (6,651) | | | | | | (12,519) | | |
|
偿还贷款
|
| | | | (520,688) | | | | | | (26,855) | | |
|
股东应收款项调整
|
| | | | (10,116) | | | | | | (5,715) | | |
|
筹资活动提供的现金净额
|
| | | | 5,679,277 | | | | | | 3,809,911 | | |
|
期间现金净增加额
|
| | | | 240,109 | | | | | | 76,965 | | |
|
现金,期初
|
| | | | 92,975 | | | | | | 16,010 | | |
|
现金,期末
|
| | | $ | 333,084 | | | | | $ | 92,975 | | |
|
非现金融资活动的补充披露
|
| | | | | | | | | | | | |
|
将应付利息转换为债务
|
| | | $ | 2,661,100 | | | | | $ | (88,000) | | |
| | | |
截至2023年12月31日止年度
|
| |||||||||||||||
| | | |
如前
已报告 |
| |
调整
|
| |
如重述
|
| |||||||||
|
总资产
|
| | | $ | 1,349,213 | | | | | $ | — | | | | | $ | 1,349,213 | | |
|
应计费用和其他流动负债
|
| | | | 1,796,258 | | | | | | 7,625,000 | | | | | | 9,421,258 | | |
|
流动负债合计
|
| | | | 126,222,699 | | | | | | 7,625,000 | | | | | | 133,847,699 | | |
|
负债总额
|
| | | | 126,222,699 | | | | | | 7,625,000 | | | | | | 133,847,699 | | |
|
累计赤字
|
| | | | (151,559,883) | | | | | | (7,625,000) | | | | | | (159,184,883) | | |
|
成员赤字总额
|
| | | | (151,559,883) | | | | | | (7,625,000) | | | | | | (159,184,883) | | |
| | | |
截至2022年12月31日止年度
|
| |||||||||||||||
| | | |
如前
已报告 |
| |
调整
|
| |
如重述
|
| |||||||||
|
总资产
|
| | | $ | 800,703 | | | | | $ | — | | | | | $ | 800,703 | | |
|
应计费用和其他流动负债
|
| | | | 222,647 | | | | | | 7,625,000 | | | | | | 7,847,647 | | |
|
流动负债合计
|
| | | | 83,561,870 | | | | | | 7,625,000 | | | | | | 91,186,870 | | |
|
负债总额
|
| | | | 90,183,327 | | | | | | 7,625,000 | | | | | | 97,808,327 | | |
|
累计赤字
|
| | | | (114,034,065) | | | | | | (7,625,000) | | | | | | (121,659,065) | | |
|
成员赤字总额
|
| | | | (114,034,065) | | | | | | (7,625,000) | | | | | | (121,659,065) | | |
| | | |
截至2021年12月31日止年度
|
| |||||||||||||||
| | | |
如前
已报告 |
| |
调整
|
| |
如重述
|
| |||||||||
|
总资产
|
| | | $ | 840,673 | | | | | $ | — | | | | | $ | 840,673 | | |
|
应计费用和其他流动负债
|
| | | | 252,018 | | | | | | 7,625,000 | | | | | | 7,877,018 | | |
|
流动负债合计
|
| | | | 71,823,322 | | | | | | 7,625,000 | | | | | | 79,448,322 | | |
|
负债总额
|
| | | | 74,911,664 | | | | | | 7,625,000 | | | | | | 82,536,664 | | |
|
累计赤字
|
| | | | (96,838,428) | | | | | | (7,625,000) | | | | | | (104,463,428) | | |
|
成员赤字总额
|
| | | | (96,838,428) | | | | | | (7,625,000) | | | | | | (104,463,428) | | |
| | | |
截至2023年9月30日止九个月(未经审核)
|
| |||||||||||||||
| | | |
如前
已报告 |
| |
调整
|
| |
如重述
|
| |||||||||
|
总资产
|
| | | $ | 734,469 | | | | | $ | — | | | | | $ | 734,469 | | |
|
应计费用和其他流动负债
|
| | | | 197,030 | | | | | | 7,625,000 | | | | | | 7,822,030 | | |
|
流动负债合计
|
| | | | 119,234,564 | | | | | | 7,625,000 | | | | | | 126,859,564 | | |
|
负债总额
|
| | | | 119,234,564 | | | | | | 7,625,000 | | | | | | 126,859,564 | | |
|
累计赤字
|
| | | | (144,658,261) | | | | | | (7,625,000) | | | | | | (152,283,261) | | |
|
成员赤字总额
|
| | | | (144,658,261) | | | | | | (7,625,000) | | | | | | (152,283,261) | | |
| | | |
截至2023年6月30日止六个月(未经审核)
|
| |||||||||||||||
| | | |
如前
已报告 |
| |
调整
|
| |
如重述
|
| |||||||||
|
总资产
|
| | | $ | 824,638 | | | | | $ | — | | | | | $ | 824,638 | | |
|
应计费用和其他流动负债
|
| | | | 204,479 | | | | | | 7,625,000 | | | | | | 7,829,479 | | |
|
流动负债合计
|
| | | | 111,435,401 | | | | | | 7,625,000 | | | | | | 119,060,401 | | |
|
负债总额
|
| | | | 111,452,518 | | | | | | 7,625,000 | | | | | | 119,077,518 | | |
|
累计赤字
|
| | | | (136,268,316) | | | | | | (7,625,000) | | | | | | (143,893,316) | | |
|
成员赤字总额
|
| | | | (136,268,316) | | | | | | (7,625,000) | | | | | | (143,893,316) | | |
|
合同负债
|
| |
以美元计
|
| |||
|
截至2022年12月31日余额
|
| | | | — | | |
|
年内新增
|
| | | | 1,023,007 | | |
|
截至2023年12月31日的余额
|
| | | | 1,023,007 | | |
| | | |
截至12月31日止年度,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
| 分子: | | | | | | | | | | | | | |
|
净(亏损)
|
| | | $ | (35,532,791) | | | | | $ | (15,279,488) | | |
|
股息
|
| | | | (2,082,277) | | | | | | (1,927,830) | | |
|
可用于普通单位的收益
|
| | | $ | (37,615,068) | | | | | $ | (17,207,318) | | |
| 分母: | | | | | | | | | | | | | |
|
加权平均普通单位未偿还(基本)
|
| | | | 188,579,085 | | | | | | 67,134,921 | | |
|
潜在会员单位的稀释效应
|
| | | | — | | | | | | — | | |
|
加权平均普通未偿还单位(稀释)
|
| | | | 188,579,085 | | | | | | 67,134,921 | | |
|
每单位基本收益
|
| | | $ | (0.20) | | | | | $ | (0.26) | | |
|
每单位摊薄收益
|
| | | $ | (0.20) | | | | | $ | (0.26) | | |
| | | |
估计数
有用寿命 |
| |
12月31日,
2023 |
| |
12月31日,
2022 |
| ||||||
|
融资租赁ROU资产
|
| |
4 – 5年
|
| | | $ | 33,662 | | | | | $ | 33,662 | | |
|
计算机和设备
|
| |
3 – 5年
|
| | | | 162,386 | | | | | | 175,011 | | |
|
减:累计折旧摊销
|
| | | | | | | (114,010) | | | | | | (95,234) | | |
|
物业及设备净额
|
| | | | | | $ | 82,038 | | | | | $ | 113,439 | | |
| |
截至2022年1月1日的余额
|
| | | $ | 518,453 | | |
| |
本年度获得的税收抵免增加
|
| | | | — | | |
| |
适用的税收抵免
|
| | | | (119,735) | | |
| |
截至2022年12月31日余额
|
| | | $ | 398,718 | | |
| |
本年度获得的税收抵免增加
|
| | | | — | | |
| |
适用的税收抵免
|
| | | | (122,013) | | |
| |
截至2023年12月31日的余额
|
| | | $ | 276,705 | | |
| | | |
截至2023年12月31日
|
| |
截至2022年12月31日
|
| ||||||||||||||||||||||||||||||
|
实体
|
| |
利息
应付款项 |
| |
校长
应付款项 |
| |
合计
|
| |
利息
应付款项 |
| |
校长
应付款项 |
| |
合计
|
| ||||||||||||||||||
|
Azure,LLC
|
| | | $ | 1,904,740 | | | | | $ | 6,831,987 | | | | | $ | 8,736,727 | | | | | $ | 860,133 | | | | | $ | 6,586,987 | | | | | $ | 7,447,120 | | |
|
NACS,LLC
|
| | | | 20,939,396 | | | | | | 11,493,949 | | | | | | 32,433,345 | | | | | | 17,288,998 | | | | | | 11,493,949 | | | | | | 28,782,947 | | |
|
假定票据
|
| | | | 9,385,014 | | | | | | 3,770,119 | | | | | | 13,155,133 | | | | | | 7,874,215 | | | | | | 3,770,119 | | | | | | 11,644,334 | | |
|
合计
|
| | | $ | 32,229,150 | | | | | $ | 22,096,055 | | | | | $ | 54,325,205 | | | | | $ | 26,023,346 | | | | | $ | 21,851,055 | | | | | $ | 47,874,401 | | |
| | | |
12月31日,
2023 |
| |
12月31日,
2022 |
| ||||||
|
ROU资产摊销–融资租赁
|
| | | $ | 5,160 | | | | | $ | 9,305 | | |
|
租赁负债利息–融资租赁
|
| | | | 294 | | | | | | 1,886 | | |
|
短期租赁成本
|
| | | | 141,000 | | | | | | 125,700 | | |
|
总租赁成本
|
| | | $ | 146,454 | | | | | $ | 136,891 | | |
| | | |
12月31日,
2023 |
| |
12月31日,
2022 |
| ||||||
|
融资租赁ROU资产,毛
|
| | | $ | 33,662 | | | | | $ | 33,662 | | |
|
累计摊销
|
| | | | (33,662) | | | | | | (28,503) | | |
|
融资租赁ROU资产,净额
|
| | | | — | | | | | | 5,159 | | |
|
融资租赁负债,流动部分
|
| | | | — | | | | | | 6,355 | | |
|
融资租赁负债,减去流动部分
|
| | | | — | | | | | | — | | |
|
融资租赁负债合计
|
| | | $ | — | | | | | $ | 6,355 | | |
| | | |
12月31日,
2023 |
| |
12月31日,
2022 |
|
|
加权平均租赁期限–融资租赁
|
| |
0.00年
|
| |
0.61年
|
|
|
加权平均贴现率–融资租赁
|
| |
0.00%
|
| |
16.45%
|
|
| | | |
12月31日,
2023 |
| |
12月31日,
2022 |
| ||||||
|
原材料及零部件
|
| | | $ | 182,455 | | | | | $ | — | | |
|
在制品
|
| | | $ | — | | | | | $ | — | | |
|
成品
|
| | | $ | 67,389 | | | | | $ | — | | |
|
总库存
|
| | | $ | 249,844 | | | | | $ | — | | |
| | | |
单位总数
|
| |
权重-平均
授予日期公平 每股价值 |
| ||||||
|
截至2021年12月31日未归属
|
| | | | — | | | | | $ | — | | |
|
已获批
|
| | | | 353,203 | | | | | | 0.01 | | |
|
既得
|
| | | | (117,624) | | | | | | 0.01 | | |
|
没收
|
| | | | — | | | | | | — | | |
|
截至2022年12月31日
|
| | | | 235,580 | | | | | $ | — | | |
|
已获批
|
| | | | 81,142 | | | | | | 0.14 | | |
|
既得
|
| | | | (316,722) | | | | | | 0.04 | | |
|
没收
|
| | | | — | | | | | | — | | |
|
截至2023年12月31日
|
| | | | — | | | | | $ | — | | |
|
说明
|
| |
水平
|
| |
12月31日,
2023 |
| |
12月31日,
2022 |
| |||||||||
| 负债 | | | | | | | | | | | | | | | | | | | |
|
认股权证负债
|
| | | | 3 | | | | | $ | 22,024,165 | | | | | $ | 5,652,553 | | |
|
衍生负债
|
| | | | 3 | | | | | $ | 922,834 | | | | | $ | 1,572,078 | | |
| | | |
到期日
|
| |
有效率
|
| |
截至本年度
2023年12月31日 |
| |
截至本年度
2022年12月31日 |
| ||||||
|
海港笔记
|
| |
2023
|
| |
12%
|
| | | | 12,670,200 | | | | | | 4,681,000 | | |
|
John Redmond笔记
|
| |
2018 – 2024
|
| |
12.00% – 14.50%
|
| | | | 22,096,055 | | | | | | 21,851,055 | | |
|
催化笔记
|
| |
2020
|
| |
12%
|
| | | | 1,563,796 | | | | | | 1,421,633 | | |
|
种子融资票据
|
| |
2024
|
| |
12%
|
| | | | 6,503,456 | | | | | | 6,424,145 | | |
|
湾点笔记
|
| |
2023
|
| |
15%
|
| | | | 813,633 | | | | | | 670,000 | | |
|
本金总额
|
| | | | | | | | | $ | 43,647,140 | | | | | $ | 35,047,833 | | |
|
未摊销贴现,含发债成本
|
| | | | | | | | | | — | | | | | | (148,890) | | |
|
应计利息(复利)
|
| | | | | | | | | | 45,348,977 | | | | | | 37,979,648 | | |
|
总债务
|
| | | | | | | | | $ | 88,996,117 | | | | | $ | 72,878,591 | | |
| 报告为: | | | | | | | | | | | | | | | | | | | |
|
短期债务
|
| | | | | | | | | $ | 88,996,117 | | | | | $ | 66,257,134 | | |
|
长期负债
|
| | | | | | | | | | — | | | | | | 6,621,457 | | |
|
合计
|
| | | | | | | | | $ | 88,996,117 | | | | | $ | 72,878,591 | | |
|
发行日期
|
| |
到期日
|
| |
息率
|
| |
本金和应计利息
|
| ||||||||||||
| |
截至本年度
2023年12月31日 |
| |
截至本年度
2022年12月31日 |
| |||||||||||||||||
|
2021年1月1日
|
| |
2024年3月31日
|
| | | | 12.00% | | | | | $ | 985,227 | | | | | $ | 874,339 | | |
|
2021年1月1日
|
| |
2024年3月31日
|
| | | | 12.00% | | | | | $ | 4,803,224 | | | | | $ | 4,020,239 | | |
|
2021年10月25日
|
| |
2024年3月31日
|
| | | | 14.50% | | | | | $ | 547,938 | | | | | $ | 474,391 | | |
|
2021年10月25日
|
| |
2024年3月31日
|
| | | | 14.50% | | | | | $ | 1,232,860 | | | | | $ | 1,067,379 | | |
|
2022年10月1日
|
| |
2024年3月31日
|
| | | | 14.50% | | | | | $ | 1,167,478 | | | | | $ | 1,010,773 | | |
| | | |
2024年6月30日
|
| |
2023年12月31日
|
| ||||||
| | | |
(未经审计)
|
| | | | | | | |||
| 物业、厂房及设备 | | | | | | | | | | | | | |
| 当前资产: | | | | | | | | | | | | | |
|
现金
|
| | | $ | 112,201 | | | | | $ | 333,084 | | |
|
预付费用
|
| | | | 135,151 | | | | | | 244,030 | | |
|
应收研发税收抵免
|
| | | | 222,941 | | | | | | 276,705 | | |
|
存货
|
| | | | 399,296 | | | | | | 249,844 | | |
|
其他流动资产
|
| | | | 179,084 | | | | | | 163,512 | | |
|
流动资产总额
|
| | | | 1,048,673 | | | | | | 1,267,175 | | |
|
物业及设备净额
|
| | | | 65,799 | | | | | | 82,038 | | |
|
总资产
|
| | | $ | 1,114,472 | | | | | $ | 1,349,213 | | |
| 负债和成员赤字 | | | | | | | | | | | | | |
| 流动负债: | | | | | | | | | | | | | |
|
应付账款
|
| | | $ | 3,391,983 | | | | | $ | 3,173,677 | | |
|
应计费用和其他流动负债
|
| | | | 9,459,189 | | | | | | 9,421,258 | | |
|
应计赔偿
|
| | | | 1,732,341 | | | | | | 1,610,052 | | |
|
应计联邦纳税义务、罚款和利息
|
| | | | 6,001,473 | | | | | | 5,415,149 | | |
|
应付利息
|
| | | | 15,144,659 | | | | | | 12,749,929 | | |
|
应付关联方利息
|
| | | | 36,046,500 | | | | | | 32,599,048 | | |
|
应付股息
|
| | | | 401,432 | | | | | | 376,399 | | |
|
递延收入
|
| | | | 932,066 | | | | | | 1,023,007 | | |
|
衍生负债
|
| | | | 1,498,227 | | | | | | 922,834 | | |
|
认股权证负债
|
| | | | 35,502,826 | | | | | | 22,024,165 | | |
|
应付关联方
|
| | | | 1,186,715 | | | | | | 885,041 | | |
|
短期债务,净额
|
| | | | 24,102,085 | | | | | | 21,301,085 | | |
|
关联方短期债务,净额
|
| | | | 22,346,055 | | | | | | 22,346,055 | | |
|
流动负债合计
|
| | | | 157,745,551 | | | | | | 133,847,699 | | |
|
负债总额
|
| | | $ | 157,745,551 | | | | | $ | 133,847,699 | | |
| 承付款项和或有事项(附注12) | | | | | | | | | | | | | |
|
A系列单位可能赎回,9,965,000单位在a
截至2024年6月30日,赎回价值为每单位2.79美元和每单位2.68美元 和2023年12月31日分别 |
| | | | 27,762,892 | | | | | | 26,686,397 | | |
| 成员的赤字 | | | | | | | | | | | | | |
|
A系列单位,授权24.53万个单位,截至2024年6月30日和2023年12月31日已发行和未偿还的单位分别为24.53万个
|
| | | | — | | | | | | — | | |
|
B系列单位,截至2024年6月30日和2023年12月31日的授权数量分别为298,925,730个单位,已发行和未偿还数量分别为9,906,827个单位
|
| | | | — | | | | | | — | | |
|
C系列单位,截至2024年6月30日和2023年12月31日分别授权1,748,264个单位,已发行和未偿还1,584,327个单位
|
| | | | — | | | | | | — | | |
|
额外实收资本
|
| | | | — | | | | | | — | | |
|
累计赤字
|
| | | | (184,393,971) | | | | | | (159,184,883) | | |
|
成员赤字总额
|
| | | | (184,393,971) | | | | | | (159,184,883) | | |
|
负债总额和成员赤字
|
| | | $ | 1,114,472 | | | | | $ | 1,349,213 | | |
| | | |
截至6月30日止三个月,
|
| |
截至6月30日止六个月,
|
| ||||||||||||||||||
| | | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
|
收入
|
| | | $ | 522,166 | | | | | $ | — | | | | | $ | 522,166 | | | | | $ | — | | |
|
销售商品成本
|
| | | | 448,095 | | | | | | — | | | | | | 448,095 | | | | | | — | | |
| 营业费用: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
一般和行政费用
|
| | | $ | 1,374,786 | | | | | $ | 1,012,589 | | | | | $ | 2,485,015 | | | | | $ | 1,381,125 | | |
|
研发费用
|
| | | | 914,619 | | | | | | 863,776 | | | | | | 1,789,961 | | | | | | 1,685,626 | | |
|
折旧及摊销
|
| | | | 8,120 | | | | | | 10,032 | | | | | | 16,239 | | | | | | 20,065 | | |
|
总营业费用
|
| | | | 2,297,525 | | | | | | 1,886,397 | | | | | | 4,291,215 | | | | | | 3,086,816 | | |
|
经营亏损
|
| | | | (2,223,454) | | | | | | (1,886,397) | | | | | | (4,217,144) | | | | | | (3,086,816) | | |
| 其他收入(费用): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
利息支出
|
| | | | (2,984,232) | | | | | | (2,504,102) | | | | | | (5,857,183) | | | | | | (4,800,045) | | |
|
衍生负债公允价值变动
|
| | | | (33,754) | | | | | | (534,519) | | | | | | (575,393) | | | | | | (1,887,602) | | |
|
认股权证公允价值变动
负债 |
| | | | (435,469) | | | | | | (6,391,453) | | | | | | (13,478,661) | | | | | | (11,481,935) | | |
|
其他收入(费用),净额
|
| | | | (30,195) | | | | | | — | | | | | | (16,176) | | | | | | — | | |
|
其他收入总额(费用):
|
| | | | (3,483,650) | | | | | | (9,430,074) | | | | | | (19,927,413) | | | | | | (18,169,582) | | |
|
净亏损
|
| | | $ | (5,707,104) | | | | | $ | (11,316,471) | | | | | $ | (24,144,557) | | | | | $ | (21,256,398) | | |
| 每单位净亏损: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
基本和稀释
|
| | | $ | (0.02) | | | | | $ | (0.27) | | | | | $ | (0.09) | | | | | $ | (0.50) | | |
| 加权平均单位数: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
基本和稀释
|
| | | | 295,914,780 | | | | | | 44,329,378 | | | | | | 295,914,780 | | | | | | 44,232,350 | | |
| | | |
A系列优选
无投票权单位 |
| |
B系列单位
|
| |
C系列利润利息
无投票权 |
| |
额外
实缴 资本 |
| |
累计
赤字 |
| |
成员’
赤字 |
| ||||||||||||||||||||||||||||||||||||
| | | |
非
可赎回 单位 |
| | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
截至2024年6月30日止三个月
|
| |
金额
|
| |
单位
|
| |
金额
|
| |
单位
|
| |
金额
|
| |||||||||||||||||||||||||||||||||||||||
|
截至2024年3月31日的余额
|
| | | | 245,300 | | | | | $ | — | | | | | | 9,906,827 | | | | | $ | — | | | | | | 1,584,327 | | | | | $ | — | | | | | $ | — | | | | | $ | (178,168,325) | | | | | $ | (178,168,325) | | |
|
股东应收款项调整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (858) | | | | | | — | | | | | | (858) | | |
|
以单位为基础的补偿
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 38,486 | | | | | | — | | | | | | 38,486 | | |
|
首选A股单位股息
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (37,628) | | | | | | (518,542) | | | | | | (556,170) | | |
|
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,707,104) | | | | | | (5,707,104) | | |
|
截至2024年6月30日的余额
|
| | | | 245,300 | | | | | $ | — | | | | | | 9,906,827 | | | | | $ | — | | | | | | 1,584,327 | | | | | $ | — | | | | | $ | — | | | | | $ | (184,393,971) | | | | | $ | (184,393,971) | | |
| | | |
A系列优选
无投票权单位 |
| |
B系列单位
|
| |
C系列利润利息
无投票权 |
| |
额外
实缴 资本 |
| |
累计
赤字 |
| |
成员’
赤字 |
| ||||||||||||||||||||||||||||||||||||
| | | |
非
可赎回 单位 |
| | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
截至2023年6月30日止三个月
|
| |
金额
|
| |
单位
|
| |
金额
|
| |
单位
|
| |
金额
|
| |||||||||||||||||||||||||||||||||||||||
|
截至2023年3月31日的余额
|
| | | | 245,300 | | | | | $ | — | | | | | | 9,654,442 | | | | | $ | — | | | | | | 1,336,067 | | | | | $ | — | | | | | $ | — | | | | | $ | (132,096,326) | | | | | $ | (132,096,326) | | |
|
股东应收款项调整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,636) | | | | | | — | | | | | | (2,636) | | |
|
以单位为基础的补偿
|
| | | | — | | | | | | — | | | | | | 252,385 | | | | | | — | | | | | | 248,260 | | | | | | — | | | | | | 104,469 | | | | | | — | | | | | | 104,469 | | |
|
首选A股单位股息
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (101,834) | | | | | | (411,869) | | | | | | (513,703) | | |
|
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (11,316,471) | | | | | | (11,316,471) | | |
|
截至2023年6月30日的余额
|
| | | | 245,300 | | | | | $ | — | | | | | | 9,906,827 | | | | | $ | — | | | | | | 1,584,327 | | | | | $ | — | | | | | $ | — | | | | | $ | (143,824,666) | | | | | $ | (143,824,666) | | |
| | | |
A系列优选
无投票权单位 |
| |
B系列单位
|
| |
C系列利润利息
无投票权 |
| |
额外
实缴 资本 |
| |
累计
赤字 |
| |
成员’
赤字 |
| ||||||||||||||||||||||||||||||||||||
| | | |
非
可赎回 单位 |
| | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
截至2024年6月30日止六个月
|
| |
金额
|
| |
单位
|
| |
金额
|
| |
单位
|
| |
金额
|
| |||||||||||||||||||||||||||||||||||||||
|
截至2023年12月31日的余额
|
| | | | 245,300 | | | | | $ | — | | | | | | 9,906,827 | | | | | $ | — | | | | | | 1,584,327 | | | | | $ | — | | | | | $ | — | | | | | $ | (159,184,883) | | | | | $ | (159,184,883) | | |
|
股东应收款项调整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,488) | | | | | | — | | | | | | (1,488) | | |
|
以单位为基础的补偿
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 38,486 | | | | | | — | | | | | | 38,486 | | |
|
首选A股单位股息
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (36,998) | | | | | | (1,064,531) | | | | | | (1,101,529) | | |
|
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (24,144,557) | | | | | | (24,144,557) | | |
|
截至2024年6月30日的余额
|
| | | | 245,300 | | | | | $ | — | | | | | | 9,906,827 | | | | | $ | — | | | | | | 1,584,327 | | | | | $ | — | | | | | $ | — | | | | | $ | (184,393,971) | | | | | $ | (184,393,971) | | |
| | | |
A系列优选
无投票权单位 |
| |
B系列单位
|
| |
C系列利润利息
无投票权 |
| |
额外
实缴 资本 |
| |
累计
赤字 |
| |
成员’
赤字 |
| ||||||||||||||||||||||||||||||||||||
| | | |
非
可赎回 单位 |
| | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
截至2023年6月30日止三个月
|
| |
金额
|
| |
单位
|
| |
金额
|
| |
单位
|
| |
金额
|
| |||||||||||||||||||||||||||||||||||||||
|
截至2022年12月31日余额
|
| | | | 245,300 | | | | | $ | — | | | | | | 9,590,106 | | | | | $ | — | | | | | | 1,336,067 | | | | | $ | — | | | | | $ | — | | | | | $ | (121,659,065) | | | | | $ | (121,659,065) | | |
|
股东应收款项调整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,686) | | | | | | — | | | | | | (2,686) | | |
|
以单位为基础的补偿
|
| | | | — | | | | | | — | | | | | | 316,721 | | | | | | — | | | | | | 248,260 | | | | | | — | | | | | | 105,474 | | | | | | — | | | | | | 105,474 | | |
|
首选A股单位股息
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (102,789) | | | | | | (909,203) | | | | | | (1,011,992) | | |
|
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (21,256,398) | | | | | | (21,256,398) | | |
|
截至2023年6月30日的余额
|
| | | | 245,300 | | | | | $ | — | | | | | | 9,906,827 | | | | | $ | — | | | | | | 1,584,327 | | | | | $ | — | | | | | $ | — | | | | | $ | (143,824,666) | | | | | $ | (143,824,666) | | |
| | | |
截至6月30日的六个月,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| 经营活动 | | | | | | | | | | | | | |
|
净亏损
|
| | | $ | (24,144,557) | | | | | $ | (21,256,398) | | |
| 调整净亏损与经营活动使用的现金净额: | | | | | | | | | | | | | |
|
折旧及摊销
|
| | | | 16,239 | | | | | | 20,065 | | |
|
以单位为基础的补偿费用
|
| | | | 38,486 | | | | | | 105,474 | | |
|
发债成本摊销
|
| | | | — | | | | | | 74,737 | | |
|
衍生负债公允价值变动
|
| | | | 575,393 | | | | | | 1,887,602 | | |
|
认股权证负债公允价值变动
|
| | | | 13,478,661 | | | | | | 11,481,936 | | |
| 经营性资产负债变动: | | | | | | | | | | | | | |
|
应收研发税收抵免
|
| | | | 53,764 | | | | | | 60,517 | | |
|
预付及其他流动资产
|
| | | | 93,307 | | | | | | (126,501) | | |
|
存货
|
| | | | (149,452) | | | | | | — | | |
|
应付账款
|
| | | | 218,306 | | | | | | 525,787 | | |
|
应计负债
|
| | | | 37,930 | | | | | | (18,168) | | |
|
应计赔偿
|
| | | | 122,289 | | | | | | (163,684) | | |
|
应计联邦纳税义务、罚款和利息
|
| | | | 586,324 | | | | | | 490,271 | | |
|
应付利息
|
| | | | 2,394,730 | | | | | | 1,619,310 | | |
|
应付关联方利息
|
| | | | 3,447,452 | | | | | | 3,048,462 | | |
|
递延收入
|
| | | | (90,941) | | | | | | — | | |
|
应付关联方款项
|
| | | | 301,674 | | | | | | 108,689 | | |
|
(用于)经营活动的现金净额
|
| | | | (3,020,395) | | | | | | (2,141,900) | | |
| 投资活动 | | | | | | | | | | | | | |
|
(用于)投资活动的现金净额
|
| | | | — | | | | | | — | | |
| 融资活动 | | | | | | | | | | | | | |
|
贷款收益
|
| | | | 2,801,000 | | | | | | 2,138,305 | | |
|
融资租赁负债的本金支付
|
| | | | — | | | | | | (5,700) | | |
|
偿还贷款
|
| | | | — | | | | | | (10,000) | | |
|
股东应收款项调整
|
| | | | (1,488) | | | | | | (2,688) | | |
|
筹资活动提供的现金净额
|
| | | | 2,799,512 | | | | | | 2,119,917 | | |
|
期间现金净减少额
|
| | | | (220,883) | | | | | | (21,983) | | |
|
现金,期初
|
| | | | 333,084 | | | | | | 92,975 | | |
|
现金,期末
|
| | | $ | 112,201 | | | | | $ | 70,992 | | |
|
非现金融资活动的补充披露
|
| | | | | | | | | | | | |
|
将应付利息转换为债务
|
| | | $ | — | | | | | $ | 1,663,890 | | |
|
B系列单元从NACS转移到供应商
|
| | | $ | 38,486 | | | | | $ | — | | |
| | | |
截至6月30日的三个月,
|
| |
截至6月30日的六个月,
|
| ||||||||||||||||||
| | | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
| 分子: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
净(亏损)
|
| | | $ | (5,707,104) | | | | | $ | (11,316,471) | | | | | $ | (24,144,557) | | | | | $ | (21,256,398) | | |
|
股息
|
| | | | (556,169) | | | | | | (513,703) | | | | | | (1,101,528) | | | | | | (1,011,992) | | |
|
可用于普通单位的收益
|
| | | $ | (6,263,273) | | | | | $ | (11,830,174) | | | | | $ | (25,246,085) | | | | | $ | (22,268,390) | | |
| 分母: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
加权平均普通单位未偿还(基本)
|
| | | | 295,914,780 | | | | | | 44,329,378 | | | | | | 295,914,780 | | | | | | 44,232,350 | | |
|
潜在会员单位的稀释效应
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
加权平均普通未偿还单位(稀释)
|
| | | | 295,914,780 | | | | | | 44,329,378 | | | | | | 295,914,780 | | | | | | 44,232,350 | | |
|
每单位基本收益
|
| | | $ | (0.02) | | | | | $ | (0.27) | | | | | $ | (0.09) | | | | | $ | (0.50) | | |
|
每单位摊薄收益
|
| | | $ | (0.02) | | | | | $ | (0.27) | | | | | $ | (0.09) | | | | | $ | (0.50) | | |
| | | |
估计数
有用寿命 |
| |
6月30日,
2024 |
| |
12月31日,
2023 |
| ||||||
|
融资租赁ROU资产
|
| |
4 – 5年
|
| | | | 33,662 | | | | | | 33,662 | | |
|
计算机和设备
|
| |
3 – 5年
|
| | | | 162,386 | | | | | | 162,386 | | |
|
减:累计折旧摊销
|
| | | | | | | (130,249) | | | | | | (114,010) | | |
|
物业及设备净额
|
| | | | | | | 65,799 | | | | | | 82,038 | | |
| | | |
截至2024年6月30日
|
| |
截至2023年12月31日
|
| ||||||||||||||||||||||||||||||
|
实体
|
| |
利息
应付款项 |
| |
校长
应付款项 |
| |
合计
|
| |
利息
应付款项 |
| |
校长
应付款项 |
| |
合计
|
| ||||||||||||||||||
|
Azure,LLC
|
| | | $ | 2,481,158 | | | | | $ | 6,831,987 | | | | | $ | 9,313,145 | | | | | $ | 1,904,740 | | | | | $ | 6,831,987 | | | | | $ | 8,736,727 | | |
|
NACS,LLC
|
| | | | 22,934,701 | | | | | | 11,493,949 | | | | | | 34,428,650 | | | | | | 20,939,396 | | | | | | 11,493,949 | | | | | | 32,433,345 | | |
|
假定票据
|
| | | | 10,212,774 | | | | | | 3,770,119 | | | | | | 13,982,893 | | | | | | 9,385,014 | | | | | | 3,770,119 | | | | | | 13,155,133 | | |
|
合计
|
| | | $ | 35,628,633 | | | | | $ | 22,096,055 | | | | | $ | 57,724,688 | | | | | $ | 32,229,150 | | | | | $ | 22,096,055 | | | | | $ | 54,325,205 | | |
| | | |
截至6月30日的三个月,
|
| |
截至6月30日的六个月,
|
| ||||||||||||||||||
| | | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
|
短期租赁成本
|
| | | | 45,501 | | | | | | 35,250 | | | | | | 87,585 | | | | | | 70,500 | | |
| | | |
6月30日,
2024 |
| |
12月31日,
2023 |
| ||||||
|
原材料及零部件
|
| | | $ | 399,296 | | | | | $ | 182,455 | | |
|
在制品
|
| | | $ | — | | | | | $ | — | | |
|
成品
|
| | | $ | — | | | | | $ | 67,389 | | |
|
总库存
|
| | | $ | 399,296 | | | | | $ | 249,844 | | |
|
说明
|
| |
水平
|
| |
6月30日,
2024 |
| |
12月31日,
2023 |
| |||||||||
| 负债 | | | | | | | | | | | | | | | | | | | |
|
认股权证负债
|
| | | | 3 | | | | | $ | 35,502,826 | | | | | $ | 22,024,165 | | |
|
衍生负债
|
| | | | 3 | | | | | $ | 1,498,227 | | | | | $ | 922,834 | | |
|
认股权证负债
|
| |
三个月结束
2024年6月30日 |
| |
六个月结束
2024年6月30日 |
| ||||||
|
公允价值–期初
|
| | | $ | 35,067,357 | | | | | $ | 22,024,165 | | |
|
加法
|
| | | | — | | | | | | — | | |
|
公允价值变动
|
| | | | 435,469 | | | | | | 13,478,661 | | |
|
公允价值–期末
|
| | | $ | 35,502,826 | | | | | $ | 35,502,826 | | |
|
衍生负债
|
| |
三个月结束
2024年6月30日 |
| |
六个月结束
2024年6月30日 |
| ||||||
|
公允价值–期初
|
| | | $ | 1,464,473 | | | | | $ | 922,834 | | |
|
加法
|
| | | | 286,324 | | | | | | 479,678 | | |
|
公允价值变动
|
| | | | (252,570) | | | | | | 95,715 | | |
|
公允价值–期末
|
| | | $ | 1,498,227 | | | | | $ | 1,498,227 | | |
| | | |
到期日
|
| |
有效率
|
| |
2024年6月30日
|
| |
2023年12月31日
|
| ||||||||||||
|
海港笔记
|
| | | | 2024 | | | | | | 12% | | | | | | 14,066,200 | | | | | | 12,670,200 | | |
|
John Redmond笔记
|
| |
2018 – 2024
|
| |
12.00% – 14.50%
|
| | | | 22,096,055 | | | | | | 22,096,055 | | | ||||||
|
催化笔记
|
| | | | 2020 | | | | | | 12% | | | | | | 1,563,796 | | | | | | 1,563,796 | | |
|
种子融资票据
|
| | | | 2024 | | | | | | 12% | | | | | | 7,908,456 | | | | | | 6,503,456 | | |
|
湾点笔记
|
| | | | 2023 | | | | | | 15% | | | | | | 813,633 | | | | | | 813,633 | | |
|
本金总额
|
| | | | | | | | | | | | | | | $ | 46,448,140 | | | | | $ | 43,647,140 | | |
|
应计利息(复利)
|
| | | | | | | | | | | | | | | | 51,191,159 | | | | | | 45,348,977 | | |
|
总债务
|
| | | | | | | | | | | | | | | $ | 97,639,299 | | | | | $ | 88,996,117 | | |
| 报告为: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
短期债务
|
| | | | | | | | | | | | | | | | 97,639,299 | | | | | $ | 88,996,117 | | |
|
长期负债
|
| | | | | | | | | | | | | | | | — | | | | | | — | | |
|
合计
|
| | | | | | | | | | | | | | | $ | 97,639,299 | | | | | $ | 88,996,117 | | |
| | | | | | | | | | | | |
本金和应计利息
|
| |||||||||
|
发行日期
|
| |
到期日
|
| |
息率
|
| |
截至6月30日,
2024 |
| |
截至12月31日,
2023 |
| |||||||||
|
2021年1月1日
|
| |
2024年3月31日
|
| | | | 12.00% | | | | | $ | 1,045,838 | | | | | $ | 985,227 | | |
|
2021年1月1日
|
| |
2024年3月31日
|
| | | | 12.00% | | | | | $ | 5,098,719 | | | | | $ | 4,803,224 | | |
|
2021年10月25日
|
| |
2024年3月31日
|
| | | | 14.50% | | | | | $ | 588,883 | | | | | $ | 547,938 | | |
|
2021年10月25日
|
| |
2024年3月31日
|
| | | | 14.50% | | | | | $ | 1,324,987 | | | | | $ | 1,232,860 | | |
|
2022年10月1日
|
| |
2024年3月31日
|
| | | | 14.50% | | | | | $ | 1,254,719 | | | | | $ | 1,167,478 | | |
| | | | | | A-2 | | | |
| | | | | | A-2 | | | |
| | | | | | A-2 | | | |
| | | | | | A-2 | | | |
| | | | | | A-2 | | | |
| | | | | | A-3 | | | |
| | | | | | A-3 | | | |
| | | | | | A-3 | | | |
| | | | | | A-3 | | | |
| | | | | | A-3 | | | |
| | | | | | A-4 | | | |
| | | | | | A-7 | | | |
| | | | | | A-8 | | | |
| | | | | | A-8 | | | |
| | | | | | A-8 | | | |
| | | | | | A-10 | | | |
| | | | | | A-10 | | | |
| | | | | | A-10 | | | |
| | | | | | A-11 | | | |
| | | | | | A-11 | | | |
| | | | | | A-11 | | | |
| | | | | | A-11 | | | |
| | | | | | A-11 | | | |
| | | | | | A-11 | | | |
| | | | | | A-12 | | | |
| | | | | | A-12 | | | |
| | | | | | A-12 | | | |
| | | | | | A-13 | | | |
| | | | | | A-14 | | | |
| | | | | | A-15 | | | |
| | | | | | A-15 | | | |
| | | | | | A-15 | | | |
| | | | | | A-15 | | | |
| | | | | | A-16 | | | |
| | | | | | A-16 | | | |
| | | | | | A-16 | | | |
| | | | | | A-16 | | | |
| | | | | | A-16 | | |
| | | | | | A-16 | | | |
| | | | | | A-17 | | | |
| | | | | | A-17 | | | |
| | | | | | A-17 | | | |
| | | | | | A-17 | | | |
| | | | | | A-18 | | | |
| | | | | | A-18 | | | |
| | | | | | A-18 | | | |
| | | | | | A-19 | | | |
| | | | | | A-19 | | | |
| | | | | | A-19 | | | |
| | | | | | A-20 | | | |
| | | | | | A-20 | | | |
| | | | | | A-20 | | | |
| | | | | | A-20 | | | |
| | | | | | A-20 | | | |
| | | | | | A-20 | | | |
| | | | | | A-21 | | | |
| | | | | | A-21 | | | |
| | | | | | A-21 | | | |
| | | | | | A-21 | | | |
| | | | | | A-22 | | | |
| | | | | | A-22 | | | |
| | | | | | A-22 | | | |
| | | | | | A-23 | | | |
| | | | | | A-23 | | | |
| | | | | | A-23 | | | |
| | | | | | A-24 | | | |
| | | | | | A-24 | | | |
| | | | | | A-24 | | | |
| | | | | | A-25 | | | |
| | | | | | A-27 | | | |
| | | | | | A-27 | | | |
| | | | | | A-28 | | | |
| | | | | | A-28 | | | |
| | | | | | A-28 | | | |
| | | | | | A-28 | | | |
| | | | | | A-29 | | | |
| | | | | | A-29 | | | |
| | | | | | A-30 | | |
| | | | | | A-30 | | | |
| | | | | | A-30 | | | |
| | | | | | A-30 | | | |
| | | | | | A-30 | | | |
| | | | | | A-31 | | | |
| | | | | | A-31 | | | |
| | | | | | A-31 | | | |
| | | | | | A-31 | | | |
| | | | | | A-31 | | | |
| | | | | | A-31 | | | |
| | | | | | A-32 | | | |
| | | | | | A-34 | | | |
| | | | | | A-36 | | | |
| | | | | | A-36 | | | |
| | | | | | A-36 | | | |
| | | | | | A-37 | | | |
| | | | | | A-37 | | | |
| | | | | | A-38 | | | |
| | | | | | A-39 | | | |
| | | | | | A-39 | | | |
| | | | | | A-41 | | | |
| | | | | | A-41 | | | |
| | | | | | A-42 | | | |
| | | | | | A-43 | | | |
| | | | | | A-43 | | | |
| | | | | | A-44 | | | |
| | | | | | A-44 | | | |
| | | | | | A-44 | | | |
| | | | | | A-45 | | | |
| | | | | | A-45 | | | |
| | | | | | A-45 | | | |
| | | | | | A-45 | | | |
| | | | | | A-45 | | | |
| | | | | | A-46 | | | |
| | | | | | A-46 | | | |
| | | | | | A-46 | | | |
| | | | | | A-46 | | | |
| | | | | | A-46 | | | |
| | | | | | A-46 | | | |
| | | | | | A-46 | | | |
| | | | | | A-47 | | |
| | | | | | A-48 | | | |
| | | | | | A-49 | | | |
| | | | | | A-49 | | | |
| | | | | | A-49 | | | |
| | | | | | A-50 | | | |
| | | | | | A-50 | | | |
| | | | | | A-50 | | | |
| | | | | | A-50 | | | |
| | | | | | A-51 | | | |
| | | | | | A-51 | | | |
| | | | | | A-51 | | | |
| | | | | | A-52 | | | |
| | | | | | A-53 | | | |
| | | | | | A-53 | | | |
| | | | | | A-53 | | | |
| | | | | | A-53 | | | |
| | | | | | A-54 | | | |
| | | | | | A-54 | | | |
| | | | | | A-54 | | | |
| | | | | | A-54 | | | |
| | | | | | A-54 | | | |
| | | | | | A-55 | | | |
| | | | | | A-55 | | | |
| | | | | | A-55 | | | |
| | | | | | A-55 | | | |
| | | | | | A-57 | | | |
| | | | | | A-58 | | | |
| | | | | | A-58 | | | |
| | | | | | A-58 | | | |
| | | | | | A-1-1 | | | |
| | | | | | A-2-1 | | | |
| | | | | | A-3-1 | | | |
| | | | | | A-4-1 | | |
| |
如在交割时或在交割前向任何买方方,则向:
|
| | 附一份副本(不构成通知)以: | |
| | Mars Acquisition Corp. 美洲大道1177号美洲大厦 5100套房 纽约,纽约10036 Attn:Karl Brenza,首席执行官兼首席财务官 电话:(914)374-0060 邮箱:kbrenza @ verizon.net |
| |
VCL Law LLP
1945 Old Gallows Road,Suite 630 弗吉尼亚州维也纳22182 ATTN:
方刘,esq。
Bin Hu Karg,ESQ。
电话:(703)919-7285
邮箱:fliu@vcllegal.com;bhkarg@vcllegal.com |
|
| |
If to the company,to:
ScanTech Identification Beam Systems,LLC
1735企业驱动 佐治亚州布福德30518 Attn:Dolan Falconer,总裁兼首席执行官 邮箱:dfalconer@scantechibs.com |
| |
附一份副本(不构成通知)以:
Ellenoff Grossman & Schole LLP
美洲大道1345号,11楼 纽约,纽约10105 ATTN:
Stuart Neuhauser,ESQ。
Matthew A. Gray,ESQ
电话号码:(212)370-1300
邮箱:sneuhauser@egsllp.com;mgray@egsllp.com |
|
| |
If to the seller representative to:
多兰·法尔科纳
ScanTech Identification Beam Systems,LLC 1735企业驱动 佐治亚州布福德30518 邮箱:dfalconer@scantechibs.com |
| |
附一份副本(不构成通知)以:
Ellenoff Grossman & Schole LLP
美洲大道1345号,11楼 纽约,纽约10105 ATTN:
Stuart Neuhauser,ESQ。
Matthew A. Gray,ESQ
电话号码:(212)370-1300
邮箱:sneuhauser@egsllp.com;mgray@egsllp.com |
|
| | If to Pubco or any surviving subsidiaries after the closing,to: | | | 附一份副本(不构成通知)以: | |
| | ScanTech AI Systems Inc。 1735企业驱动 佐治亚州布福德30518 Attn:Dolan Falconer,总裁兼首席执行官 邮箱:dfalconer@scantechibs.com |
| |
Ellenoff Grossman & Schole LLP
美洲大道1345号,11楼 纽约,纽约10105 ATTN:
Stuart Neuhauser,ESQ。
Matthew A. Gray,ESQ。
电话号码:(212)370-1300
邮箱:sneuhauser@egsllp.com;mgray@egsllp.com -和-
VCL Law LLP
1945 Old Gallows Road,Suite 630 弗吉尼亚州维也纳22182 ATTN:
方刘,esq。
Bin Hu Karg,ESQ。
电话:(703)919-7285
邮箱:fliu@vcllegal.com;bhkarg@vcllegal.com |
|
| | | | | | B-2-1 | | | |
| | | | | | B-2-1 | | | |
| | | | | | B-2-2 | | | |
| | | | | | B-2-3 | | | |
| | | | | | B-2-3 | | | |
| | | | | | B-2-3 | | | |
| | | | | | B-2-3 | | | |
| | | | | | B-2-3 | | | |
| | | | | | B-2-3 | | | |
| | | | | | B-2-3 | | | |
| | | | | | B-2-4 | | | |
| | | | | | B-2-4 | | | |
| | | | | | B-2-4 | | | |
| | | | | | B-2-4 | | | |
| | | | | | B-2-4 | | | |
| | | | | | B-2-5 | | | |
| | | | | | B-2-5 | | | |
| | | | | | B-2-5 | | | |
| | | | | | B-2-5 | | | |
| | | | | | B-2-5 | | | |
| | | | | | B-2-6 | | | |
| | | | | | B-2-6 | | | |
| | | | | | B-2-6 | | | |
| | | | | | B-2-6 | | | |
| | | | | | B-2-6 | | | |
| | | | | | B-2-6 | | | |
| | | | | | B-2-7 | | | |
| | | | | | B-2-7 | | | |
| | | | | | B-2-7 | | | |
| | | | | | B-2-7 | | | |
| | | | | | B-2-7 | | | |
| | | | | | B-2-7 | | | |
| | | | | | B-2-7 | | | |
| | | | | | B-2-8 | | | |
| | | | | | B-2-8 | | | |
| | | | | | B-2-8 | | | |
| | | | | | B-2-8 | | | |
| | | | | | B-2-9 | | | |
| | | | | | B-2-9 | | | |
| | | | | | B-2-9 | | |
| | | | | | B-2-9 | | | |
| | | | | | B-2-9 | | | |
| | | | | | B-2-9 | | | |
| | | | | | B-2-9 | | | |
| | | | | | B-2-9 | | | |
| | | | | | B-2-9 | | | |
| | | | | | B-2-9 | | | |
| | | | | | B-2-10 | | | |
| | | | | | B-2-10 | | | |
| | | | | | B-2-10 | | | |
| | | | | | B-2-10 | | | |
| | | | | | B-2-10 | | | |
| | | | | | B-2-11 | | | |
| | | | | | B-2-11 | | | |
| | | | | | B-2-11 | | | |
| | | | | | B-2-11 | | | |
| | | | | | B-2-11 | | | |
| | | | | | B-2-11 | | | |
| | | | | | B-2-12 | | | |
| | | | | | B-2-12 | | | |
| | | | | | B-2-12 | | | |
| | | | | | B-2-13 | | | |
| | | | | | B-2-13 | | | |
| | | | | | B-2-13 | | | |
| | | | | | B-2-13 | | | |
| | | | | | B-2-13 | | | |
| | | | | | B-2-13 | | | |
| | | | | | B-2-14 | | | |
| | | | | | B-2-14 | | | |
| | | | | | B-2-14 | | | |
| | | | | | B-2-14 | | | |
| | | | | | B-2-14 | | | |
| | | | | | B-2-14 | | | |
| | | | | | B-2-14 | | | |
| | | | | | B-2-15 | | | |
| | | | | | B-2-15 | | | |
| | | | | | B-2-15 | | | |
| | | | | | B-2-15 | | | |
| | | | | | B-2-15 | | | |
| | | | | | B-2-15 | | | |
| | | | | | B-2-16 | | | |
| | | | | | B-2-16 | | |
| | | | | | B-2-16 | | | |
| | | | | | B-2-16 | | | |
| | | | | | B-2-17 | | | |
| | | | | | B-2-17 | | | |
| | | | | | B-2-17 | | | |
| | | | | | B-2-17 | | | |
| | | | | | B-2-17 | | | |
| | | | | | B-2-18 | | | |
| | | | | | B-2-18 | | | |
| | | | | | B-2-19 | | | |
| | | | | | B-2-19 | | | |
| | | | | | B-2-19 | | | |
| | | | | | B-2-19 | | | |
| | | | | | B-2-19 | | | |
| | | | | | B-2-19 | | | |
| | | | | | B-2-19 | | | |
| | | | | | B-2-20 | | | |
| | | | | | B-2-20 | | | |
| | | | | | B-2-20 | | | |
| | | | | | B-2-20 | | | |
| | | | | | B-2-20 | | | |
| | | | | | B-2-21 | | | |
| | | | | | B-2-21 | | | |
| | | | | | B-2-21 | | | |
| | | | | | B-2-21 | | | |
| | | | | | B-2-21 | | | |
| | | | | | B-2-22 | | | |
| | | | | | B-2-22 | | | |
| | | | | | B-2-22 | | | |
| | | | | | B-2-22 | | | |
| | | | | | B-2-23 | | | |
| | | | | | B-2-23 | | | |
| | | | | | B-2-23 | | | |
| | | | | | B-2-23 | | | |
| | | | | | B-2-23 | | | |
| | | | | | B-2-24 | | | |
| | | | | | B-2-24 | | | |
| | | | | | B-2-24 | | | |
| | | | | | B-2-24 | | | |
| | | | | | B-2-24 | | | |
| | | | | | B-2-24 | | |
| | | | | | B-2-24 | | | |
| | | | | | B-2-24 | | | |
| | | | | | B-2-24 | | | |
| | | | | | B-2-24 | | | |
| | | | | | B-2-25 | | | |
| | | | | | B-2-25 | | | |
| | | | | | B-2-25 | | | |
| | | | | | B-2-25 | | | |
| | | | | | B-2-25 | | | |
| | | | | | B-2-25 | | | |
| | | | | | B-2-26 | | | |
| | | | | | B-2-26 | | | |
| | | | | | B-2-26 | | | |
| | | | | | B-2-26 | | | |
| | | | | | B-2-26 | | | |
| | | | | | B-2-26 | | | |
| | | | | | B-2-26 | | | |
| | | | | | B-2-27 | | | |
| | | | | | B-2-27 | | | |
| | | | | | B-2-27 | | | |
| | | | | | B-2-27 | | | |
| | | | | | B-2-27 | | | |
| | | | | | B-2-27 | | | |
| | | | | | B-2-27 | | | |
| | | | | | B-2-28 | | | |
| | | | | | B-2-28 | | | |
| | | | | | B-2-28 | | | |
| | | | | | B-2-28 | | | |
| | | | | | B-2-29 | | | |
| | | | | | B-2-29 | | | |
| | | | | | B-2-29 | | | |
| | | | | | B-2-29 | | | |
| | | | | | B-2-29 | | | |
| | | | | | B-2-30 | | | |
| | | | | | B-2-30 | | | |
| | | | | | B-2-30 | | | |
| | | | | | B-2-30 | | | |
| | | | | | B-2-30 | | | |
| | | | | | B-2-30 | | | |
| | | | | | B-2-30 | | |
| | | | | | B-2-30 | | | |
| | | | | | B-2-31 | | | |
| | | | | | B-2-31 | | | |
| | | | | | B-2-31 | | | |
| | | | | | B-2-31 | | | |
| | | | | | B-2-31 | | | |
| | | | | | B-2-31 | | | |
| | | | | | B-2-32 | | | |
| | | | | | B-2-32 | | | |
| | | | | | B-2-32 | | | |
| | | | | | B-2-32 | | | |
| | | | | | B-2-32 | | | |
| | | | | | B-2-33 | | | |
| | | | | | B-2-33 | | | |
| | | | | | B-2-33 | | | |
| | | | | | B-2-33 | | | |
| | | | | | B-2-33 | | | |
| | | | | | B-2-33 | | | |
| | | | | | B-2-34 | | | |
| | | | | | B-2-34 | | | |
| | | | | | B-2-34 | | | |
| | | | | | B-2-34 | | | |
| | | | | | B-2-34 | | | |
| | | | | | B-2-34 | | | |
| | | | | | B-2-35 | | | |
| | | | | | B-2-35 | | | |
| | | | | | B-2-35 | | | |
| | | | | | B-2-35 | | | |
| | | | | | B-2-35 | | | |
| | | | | | B-2-35 | | | |
| | | | | | B-2-36 | | | |
| | | | | | B-2-36 | | | |
| | | | | | B-2-36 | | |
|
发出通知的方法
|
| |
当采取给予
|
|
| 个人 | | | 在交付的时间和日期 | |
| 通过将其留在会员的注册地址 | | | 在它留下的时间和日期 | |
| 如果收件人有岛屿内的地址,通过预付邮资邮寄到该收件人的街道或邮政地址 | | | 发布48小时后 | |
| 如果收件人有一个岛屿以外的地址,通过预付航空邮件将其邮寄到该收件人的街道或邮政地址 | | | 发文后7天明确 | |
| 以电子记录(网站发布除外)方式,向收件人的电子地址 | | | 发出后24小时内 | |
| 通过在网站上发布 | | | 见有关会员会议通知或帐目及报告(视属何情况而定)在网站刊发的时间的文章 | |
| | | | | | ||||
| | | | | 姓名: | | | 多兰·法尔科纳 | |
| | | | | 职位: | | | 首席执行官 | |