| | |
每股
|
| |
没有
超额配售 选项 |
| |
与
超额配售 选项 |
| |||||||||
公开发行价
|
| | | $ | 3.00 | | | | | $ | 12,600,000 | | | | | $ | 14,490,000 | | |
支付承保折扣和佣金(1)
|
| | | $ | 0.27 | | | | | $ | 1,134,000 | | | | | $ | 1,304,100 | | |
未扣除费用的收益给我们
|
| | | $ | 2.73 | | | | | $ | 11,466,000 | | | | | $ | 13,185,900 | | |
| | |
第
页
|
| |||
摘要
|
| | | | 1 | | |
产品
|
| | | | 7 | | |
风险因素
|
| | | | 11 | | |
收益使用情况
|
| | | | 28 | | |
大写
|
| | | | 31 | | |
稀释
|
| | | | 32 | | |
选定的财务数据
|
| | | | 33 | | |
未经审计的备考财务信息
|
| | | | 35 | | |
管理层对财务状况的讨论和分析
运营结果 |
| | | | 39 | | |
业务
|
| | | | 52 | | |
管理
|
| | | | 62 | | |
高管薪酬
|
| | | | 68 | | |
主要股东
|
| | | | 71 | | |
某些关系和关联方交易
|
| | | | 73 | | |
股本说明
|
| | | | 75 | | |
有资格未来出售的股票
|
| | | | 78 | | |
承销
|
| | | | 80 | | |
法律事务
|
| | | | 84 | | |
专家
|
| | | | 84 | | |
在哪里可以找到更多信息
|
| | | | 84 | | |
财务报表
|
| | | | F-1 | | |
| | |
九个月
已结束 3月31日 2021 |
| |
九个月
已结束 3月31日 2020 |
| |
年终
06月30日 |
| |||||||||||||||
| | |
2019
|
| |
2020
|
| ||||||||||||||||||
| | | | | | | | | | | | | | |
(以千为单位,不包括共享和按
共享数据) |
| |||||||||
操作报表数据: | | | | | | | | | | | | | | | | ||||||||||
净销售额
|
| | | $ | 5,076 | | | | | $ | 15,521 | | | | | $ | 20,812 | | | | | $ | 16,367 | | |
销售成本
|
| | | | 3,786 | | | | | | 11,498 | | | | | | 15,575 | | | | | | 12,033 | | |
毛利
|
| | | | 1,290 | | | | | | 4,023 | | | | | | 5,237 | | | | | | 4,334 | | |
费用:
|
| | | | | | | | | | | | | | | ||||||||||
研发
|
| | | | 103 | | | | | | 205 | | | | | | 318 | | | | | | 240 | | |
销售、一般和行政
|
| | | | 2,140 | | | | | | 4,021 | | | | | | 4,958 | | | | | | 4,714 | | |
其他费用(收入),净额
|
| | | | 194 | | | | | | 183 | | | | | | (4) | | | | | | 263 | | |
总费用
|
| | | | 2,437 | | | | | | 4,409 | | | | | | 5,272 | | | | | | 5,217 | | |
净亏损
|
| | | $ | (1,147) | | | | | $ | (386) | | | | | $ | (35) | | | | | $ | (883) | | |
预计C公司信息(未经审计)
|
| | | | | ||||||||||||||||||||
| | | | | | | | | | | |||||||||||||||
所得税前历史净亏损
|
| | | $ | (1,147) | | | | | $ | (386) | | | | | $ | (35) | | | | | $ | (883) | | |
所得税形式优惠
|
| | | | (321) | | | | | | (108) | | | | | | (10) | | | | | | (247) | | |
预计净亏损
|
| | | $ | (826) | | | | | $ | (278) | | | | | $ | (25) | | | | | $ | (636) | | |
预计每股普通股净亏损基本(1)(2)
|
| | | $ | (.15) | | | | | $ | (.05) | | | | | $ | (.01) | | | | | $ | (.11) | | |
形式股票流通股基本(2)
|
| | | | 5,666,667 | | | | | | 5,666,667 | | | | | | 5,666,667 | | | | | | 5,666,667 | | |
稀释后每股普通股预计净亏损(1)(2)
|
| | | $ | (.15) | | | | | $ | (.05) | | | | | $ | (.01) | | | | | $ | (.11) | | |
形式流通股稀释(2)
|
| | | | 5,666,667 | | | | | | 5,666,667 | | | | | | 5,666,667 | | | | | | 5,666,667 | | |
| | |
截至2021年3月31日
|
| |||||||||
| | |
实际
|
| |
调整后(1)(3)
|
| ||||||
| | |
(千)
|
| |||||||||
资产负债表数据: | | | | | | | | | | | | | |
现金
|
| | | $ | 1,097 | | | | | $ | 11,748 | | |
营运资金(营运资金赤字)
|
| | | | (885) | | | | | | 9,766 | | |
总资产
|
| | | | 5,795 | | | | | | 15,677 | | |
会员(赤字)/股东权益合计
|
| | | | (2,116) | | | | | | 9,100 | | |
| | |
截至2021年3月31日
|
| |||||||||||||||
| | |
实际
|
| |
形式
|
| |
形式
调整后的 |
| |||||||||
| | |
(千,不包括每股和每股数据)
|
| |||||||||||||||
现金和现金等价物
|
| | | $ | 1,097 | | | | | $ | 1,097 | | | | | $ | 11,748 | | |
长期债务
|
| | | $ | 3,288 | | | | | $ | 3,288 | | | | | $ | 1,954 | | |
股东/会员权益: | | | | | | | | | | | | | | | | | | | |
优先股,面值0.0001美元;无授权、已发行或已发行股份,实际;10,000,0000股授权,无已发行或已发行股份实际、形式和调整后的形式
|
| | | | — | | | | | | — | | | | | | — | | |
普通股,面值0.0001美元;没有授权股份,没有发行和流通股,实际;1亿股授权股,5666,667股已发行和流通股,预计;1亿,000,000股授权股,9866,667股已发行和流通股,调整后的预计数
|
| | | | — | | | | | | 1 | | | | | | 1 | | |
会员赤字
|
| | | | (11,660) | | | | | | — | | | | | | — | | |
新增实收资本
|
| | | | — | | | | | | (11,661) | | | | | | (445) | | |
留存收益
|
| | | | 9,544 | | | | | | 9,544 | | | | | | 9,544 | | |
股东/会员权益合计(亏损)
|
| | | | (2,116) | | | | | | (2,116) | | | | | | 9,100 | | |
总市值
|
| | | $ | 1,172 | | | | | $ | 1,172 | | | | | $ | 11,054 | | |
|
每股首次公开募股价格
|
| | | $ | 3.00 | | |
|
截至2021年3月31日的预计有形账面净值
|
| | | $ | (.73) | | |
|
可归因于此次发行的新投资者的增长
|
| | | $ | 1.53 | | |
|
本次发售后调整后的预计有形账面净值
|
| | | $ | .80 | | |
|
本次发行向新投资者摊薄预计有形账面净值
|
| | | $ | 2.20 | | |
| | |
个共享
已收购 |
| |
合计
考虑事项 |
| |
平均
价格 每股 |
| |||||||||||||||||||||
| | |
号码
|
| |
百分比
|
| |
金额
|
| |
百分比
|
| ||||||||||||||||||
现有股东
|
| | | | 5,666,667 | | | | | | 57.4% | | | | | $ | 1,114,029 | | | | | | 8.1% | | | | | $ | 0.20 | | |
此次发行的新投资者
|
| | | | 4,200,000 | | | | | | 42.6% | | | | | | 12,600,000 | | | | | | 91.9% | | | | | $ | 3.00 | | |
合计
|
| | | | 9,866,667 | | | | | | 100.0% | | | | | $ | 13,714,029 | | | | | | 100.0% | | | | | | | | |
| | |
九个月
已结束 3月31日 |
| |
年终
06月30日 |
| | ||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
2020
|
| | ||||||||||||||
| | |
(未审核)
|
| | | | | | | | | | | | | | | | |||||||||
净销售额
|
| | | $ | 5,076 | | | | | $ | 15,521 | | | | | $ | 20,812 | | | | | $ | 16,367 | | | | ||
销售成本
|
| | | | 3,786 | | | | | | 11,498 | | | | | | 15,575 | | | | | | 12,033 | | | | ||
毛利
|
| | | | 1,290 | | | | | | 4,023 | | | | | | 5,237 | | | | | | 4,334 | | | | ||
运营费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
研发
|
| | | | 103 | | | | | | 205 | | | | | | 318 | | | | | | 240 | | | | ||
销售和营销
|
| | | | 934 | | | | | | 1,986 | | | | | | 2,455 | | | | | | 2,295 | | | | ||
一般和行政
|
| | | | 1,206 | | | | | | 2,035 | | | | | | 2,503 | | | | | | 2,419 | | | | ||
总费用
|
| | | | 2,243 | | | | | | 4,226 | | | | | | 5,276 | | | | | | 4,954 | | | | ||
营业亏损
|
| | | | (953) | | | | | | (203) | | | | | | (39) | | | | | | (620) | | | | ||
其他费用(收入) | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
利息支出
|
| | | | 194 | | | | | | 183 | | | | | | — | | | | | | 263 | | | | ||
利息和其他收入
|
| | | | — | | | | | | — | | | | | | (4) | | | | | | — | | | | ||
其他费用(收入)合计
|
| | | | 194 | | | | | | 183 | | | | | | (4) | | | | | | 263 | | | | ||
净亏损
|
| | | $ | (1,147) | | | | | $ | (386) | | | | | $ | (35) | | | | | $ | (883) | | | |
| | |
3月31日
2021 |
| |
06月30日
|
| ||||||||||||
| | |
2019
|
| |
2020
|
| ||||||||||||
| | |
(未审核)
|
| | | |||||||||||||
资产
|
| | | | |||||||||||||||
流动资产: | | | | | | | | | | | | | | | | | | | |
现金
|
| | | $ | 1,097 | | | | | $ | 582 | | | | | $ | 1,058 | | |
应收账款净额
|
| | | | 662 | | | | | | 2,128 | | | | | | 809 | | |
库存,净额
|
| | | | 1,857 | | | | | | 1,683 | | | | | | 1,594 | | |
预付费用和其他
|
| | | | 97 | | | | | | 99 | | | | | | 77 | | |
流动资产总额
|
| | | | 3,713 | | | | | | 4,492 | | | | | | 3,538 | | |
长期资产: | | | | | | | | | | | | | | | | | | | |
物业、厂房和设备,净额
|
| | | | 51 | | | | | | 32 | | | | | | 151 | | |
无形资产,净额
|
| | | | 959 | | | | | | — | | | | | | 1,030 | | |
商誉
|
| | | | 287 | | | | | | — | | | | | | 287 | | |
其他资产
|
| | | | 785 | | | | | | 188 | | | | | | 698 | | |
长期资产总额
|
| | | | 2,082 | | | | | | 220 | | | | | | 2,166 | | |
总资产
|
| | | $ | 5,795 | | | | | $ | 4,712 | | | | | $ | 5,704 | | |
负债和会员赤字 | | | | | | | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | | | | | | | |
应付帐款
|
| | | $ | 2,383 | | | | | $ | 2,926 | | | | | $ | 2,694 | | |
应计负债
|
| | | | 376 | | | | | | 793 | | | | | | 454 | | |
客户存款
|
| | | | 558 | | | | | | 1,011 | | | | | | 828 | | |
当前部分 - 信用额度
|
| | | | 590 | | | | | | — | | | | | | 75 | | |
本期应付 - 票据
|
| | | | 686 | | | | | | — | | | | | | 444 | | |
未赚取的保修收入
|
| | | | 5 | | | | | | 68 | | | | | | 26 | | |
流动负债总额
|
| | | | 4,598 | | | | | | 4,798 | | | | | | 4,521 | | |
长期负债: | | | | | | | | | | | | | | | | | | | |
应付票据,当前部分较少
|
| | | | 3,288 | | | | | | — | | | | | | 1,557 | | |
授信额度,当前部分较少
|
| | | | — | | | | | | — | | | | | | 575 | | |
延期租金
|
| | | | 25 | | | | | | — | | | | | | 20 | | |
长期负债总额
|
| | | | 3,313 | | | | | | — | | | | | | 2,152 | | |
会员赤字
|
| | | | (2,116) | | | | | | (86) | | | | | | (969) | | |
总负债和会员赤字
|
| | | $ | 5,795 | | | | | $ | 4,712 | | | | | $ | 5,704 | | |
(千)
|
| |
历史
麻省理工学院 |
| |
形式
调整 |
| |
引用
|
| |
形式
组合 |
| |
形式
IPO后 |
| |||||||||||||||
资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
现金
|
| | | $ | 1,097 | | | | | $ | | | | | | | | | | | $ | 1,097 | | | | | $ | 11,748 | | | |
应收账款
|
| | | | 662 | | | | | | | | | | | | | | | | | | 662 | | | | | | 662 | | |
库存
|
| | | | 1,857 | | | | | | | | | | | | | | | | | | 1,857 | | | | | | 1,857 | | |
预付费及其他
|
| | | | 97 | | | | | | | | | | | | | | | | | | 97 | | | | | | 97 | | |
| | | | | 3,713 | | | | | | | | | | | | | | | | | | 3,713 | | | | | | 14,364 | | |
无形资产,净额
|
| | | | 959 | | | | | | | | | | | | | | | | | | 959 | | | | | | 959 | | |
商誉
|
| | | | 287 | | | | | | | | | | | | | | | | | | 287 | | | | | | 287 | | |
财产和设备,净额
|
| | | | 51 | | | | | | | | | | | | | | | | | | 51 | | | | | | 51 | | |
存款和其他
|
| | | | 785 | | | | | | | | | | | | | | | | | | 785 | | | | | | 16 | | |
合计 | | | | $ | 5,795 | | | | | $ | — | | | | | | | | | | | $ | 5,795 | | | | | $ | 15,677 | | |
负债和股东权益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
应付帐款
|
| | | $ | 2,383 | | | | | | | | | | | | | | | | | $ | 2,383 | | | | | $ | 2,383 | | |
应计费用
|
| | | | 376 | | | | | | | | | | | | | | | | | | 376 | | | | | | 376 | | |
客户存款
|
| | | | 558 | | | | | | | | | | | | | | | | | | 558 | | | | | | 558 | | |
当前部分 - 信用额度
|
| | | | 590 | | | | | | | | | | | | | | | | | | 590 | | | | | | 590 | | |
本期应付 - 票据
|
| | | | 686 | | | | | | | | | | | | | | | | | | 686 | | | | | | 686 | | |
递延收入
|
| | | | 5 | | | | | | | | | | | | | | | | | | 5 | | | | | | 5 | | |
| | | | | 4,598 | | | | | | — | | | | | | | | | | | | 4,598 | | | | | | 4,598 | | |
延期租金
|
| | | | 25 | | | | | | | | | | | | | | | | | | 25 | | | | | | 25 | | |
应付票据,当前部分较少
|
| | | | 3,288 | | | | | | | | | | | | | | | | | | 3,288 | | | | | | 1,954 | | |
会员/股东权益(亏损): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股/APIC
|
| | | | | | | | | | (11,660) | | | | | | i | | | | | | (11,660) | | | | | | (445) | | |
会员权益
|
| | | | (11,660) | | | | | | 11,660 | | | | | | i | | | | | | | | | | | | | | |
留存收益(累计亏损)
|
| | | | 9,544 | | | | | | | | | | | | | | | | | | 9,544 | | | | | | 9,544 | | |
普通股
|
| | | | | | | | | | | | | | | | | | | | | | — | | | | | | 1 | | |
| | | | | (2,116) | | | | | | | | | | | | | | | | | | (2,116) | | | | | | 9,100 | | |
合计 | | | | $ | 5,795 | | | | | $ | — | | | | | | | | | | | $ | 5,795 | | | | | $ | 15,677 | | |
(单位为千,不包括共享数据和每股数据)
|
| |
历史
麻省理工学院 |
| |
球童
2019年7月(1) |
| |
形式
调整(2) |
| |
形式
组合 |
| ||||||||||||
合并报表数据: | | | | | | | | | | | | | | | | ||||||||||
收入 | | | | $ | 16,367 | | | | | $ | 158 | | | | | $ | — | | | | | $ | 16,525 | | |
销售成本
|
| | | | 12,033 | | | | | | 106 | | | | | | 9 | | | | | | 12,148 | | |
毛利
|
| | | | 4,334 | | | | | | 52 | | | | | | (9) | | | | | | 4,377 | | |
运营费用: | | | | | | ||||||||||||||||||||
销售、一般和行政
|
| | | | 4,954 | | | | | | 46 | | | | | | 8 | | | | | | 5,008 | | |
总运营费用
|
| | | | 4,954 | | | | | | 46 | | | | | | 8 | | | | | | 5,008 | | |
其他(收入)费用: | | | | | | | | | | | | | | | | ||||||||||
利息和其他费用
|
| | | | 263 | | | | | | — | | | | | | 8 | | | | | | 271 | | |
利息和其他(收入)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
其他(收入)费用合计
|
| | | | 263 | | | | | | — | | | | | | 8 | | | | | | 271 | | |
净收益(亏损)
|
| | | $ | (883) | | | | | $ | 6 | | | | | $ | (25) | | | | | $ | (902) | | |
所得税前历史净亏损
|
| | | $ | (883) | | | | | | | | | | | | | | | | | $ | (902) | | |
所得税形式福利
|
| | | | (247) | | | | | | | | | | | | | | | | | | (253) | | |
预计净亏损
|
| | | $ | (636) | | | | | | | | | | | | | | | | | $ | (649) | | |
预计每股普通股净亏损:基本和摊薄
|
| | | $ | (.11) | | | | | | | | | | | | | | | | | $ | (.11) | | |
形式流通股:基本股和稀释股
|
| | | | 5,666,667 | | | | | | | | | | | | | | | | | | 5,666,667 | | |
|
截至3月31日的9个月
|
| ||||||
|
2021
|
| |
2020
|
| |||
|
(单位:000)
|
| ||||||
|
实际
|
| |
实际
|
| |
形式
|
|
|
5,076
|
| |
15,521
|
| |
15,679
|
|
|
截至3月31日的9个月
|
| ||||||
|
2021
|
| |
2020
|
| |||
|
(单位:000)
|
| ||||||
|
实际
|
| |
实际
|
| |
形式
|
|
|
1,290
|
| |
4,023
|
| |
4,066
|
|
|
截至3月31日的9个月
|
| ||||||
|
2021
|
| |
2020
|
| |||
|
(单位:000)
|
| ||||||
|
实际
|
| |
实际
|
| |
形式
|
|
|
103
|
| |
205
|
| |
205
|
|
|
截至3月31日的9个月
|
| ||||||
|
2021
|
| |
2020
|
| |||
|
(单位:000)
|
| ||||||
|
实际
|
| |
实际
|
| |
形式
|
|
|
2,140
|
| |
4,021
|
| |
4,075
|
|
|
截至3月31日的9个月
|
| ||||||
|
2021
|
| |
2020
|
| |||
|
(单位:000)
|
| ||||||
|
实际
|
| |
实际
|
| |
形式
|
|
|
(194)
|
| |
(183)
|
| |
(191)
|
|
|
截至3月31日的9个月
|
| ||||||
|
2021
|
| |
2020
|
| |||
|
(单位:000)
|
| ||||||
|
实际
|
| |
实际
|
| |
形式
|
|
|
(1,147)
|
| |
(386)
|
| |
(405)
|
|
|
截至2010年6月30日的年度
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||
|
(单位:000)
|
| |||||||||
|
实际
|
| |
形式
|
| |
实际
|
| |
形式
|
|
|
$16,367
|
| |
$16,525
|
| |
$20,812
|
| |
$22,689
|
|
|
截至6月30日的年度
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||
|
(单位:000)
|
| |||||||||
|
实际
|
| |
形式
|
| |
实际
|
| |
形式
|
|
|
$4,334
|
| |
$4,377
|
| |
$5,237
|
| |
$5,754
|
|
|
截至2010年6月30日的年度
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||
|
(单位:000)
|
| |||||||||
|
实际
|
| |
形式
|
| |
实际
|
| |
形式
|
|
|
$240
|
| |
$240
|
| |
$318
|
| |
$318
|
|
|
截至2010年6月30日的年度
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||
|
(单位:000)
|
| |||||||||
|
实际
|
| |
形式
|
| |
实际
|
| |
形式
|
|
|
$4,714
|
| |
$4,768
|
| |
$4,958
|
| |
$5,693
|
|
|
截至6月30日的年度
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||
|
(单位:000)
|
| |||||||||
|
实际
|
| |
形式
|
| |
实际
|
| |
形式
|
|
|
$263
|
| |
$271
|
| |
$(4)
|
| |
$(137)
|
|
|
截至2010年6月30日的年度
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||
|
(单位:000)
|
| |||||||||
|
实际
|
| |
形式
|
| |
实际
|
| |
形式
|
|
|
$(883)
|
| |
$(902)
|
| |
$(35)
|
| |
$(394)
|
|
经营租赁
|
| |
(单位:000)
合计 付款 |
| |||
2021
|
| | | $ | 70 | | |
2022
|
| | | | 285 | | |
2023
|
| | | | 293 | | |
2024
|
| | | | 302 | | |
2025
|
| | | | 174 | | |
未来租赁支付总额
|
| | | $ | 1,124 | | |
名称
|
| |
年龄
|
| |
标题
|
|
高管和董事:
|
| | | | | | |
菲尔·拉夫森 | | | 73 | | | 总裁、首席执行官兼董事会主席 | |
何塞·德尔加多 | | | 57 | | | 负责销售和市场营销的执行副总裁 | |
贝文·赖特 | | | 51 | | | 运营执行副总裁 | |
迈克尔·谢尔曼 | | | 58 | | | 临时首席财务官(1) | |
关键人员: | | | | | | | |
Jerry Van de Rydt | | | 67 | | | FF&E销售部高级副总裁 | |
大卫·理查兹 | | | 64 | | | 工程部高级副总裁 | |
托马斯·利皮奇 | | | 57 | | | 销售和客服高级副总裁 | |
Frank Tees | | | 46 | | | 技术销售和支持副总裁 | |
董事提名 | | | | | | | |
凯瑟琳·D·克罗塞尔博士 | | | 71 | | | 董事提名人 | |
约翰·C·斯蒂斯卡 | | | 78 | | | 董事提名人 | |
斯科特·安德森 | | | 66 | | | 董事提名人 | |
姓名和主要职务
|
| |
财政
年 |
| |
工资
|
| |
奖金
|
| |
选项
奖项 |
| |
所有其他
薪酬 |
| |
合计
|
| ||||||||||||||||||
格伦·谢尔曼(1)
总裁兼首席执行官 |
| | | | 2020 | | | | | $ | 112,913 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 112,913 | | |
| | | 2019 | | | | | $ | 120,750 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 120,750 | | | ||
何塞·德尔加多
负责销售和市场营销的执行副总裁 |
| | | | 2020 | | | | | $ | 195,058 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 195,058 | | |
| | | 2019 | | | | | $ | 220,500 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 220,500 | | | ||
贝文·赖特
运营执行副总裁 |
| | | | 2020 | | | | | $ | 195,058 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 195,058 | | |
| | | 2019 | | | | | $ | 220,500 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 220,500 | | | ||
迈克尔·谢尔曼
临时首席财务官(2) |
| | | | 2020 | | | | | $ | 178,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 178,000 | | |
| | | 2019 | | | | | $ | 208,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 208,000 | | |
| | |
股票受益
本次发行前拥有的 |
| |
股票受益
本次发售后拥有的 |
| ||||||||||||||||||
受益人姓名
|
| |
号码
|
| |
百分比
|
| |
号码
|
| |
百分比
|
| ||||||||||||
被任命的高管和董事: | | | | | | | | | | | | | | | | | | | | | | | | | |
菲尔·拉夫森(1)
|
| | | | 2,033,128 | | | | | | 35.8% | | | | | | 2,033,128 | | | | | | 20.6% | | |
贝文·赖特
|
| | | | 590,630 | | | | | | 10.4% | | | | | | 590,630 | | | | | | 6.0% | | |
何塞·德尔加多
|
| | | | 511,503 | | | | | | 9.0% | | | | | | 511,503 | | | | | | 5.2% | | |
迈克尔·谢尔曼
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | |
| | |
股票受益
本次发行前拥有的 |
| |
股票受益
本次发售后拥有的 |
| ||||||||||||||||||
受益人姓名
|
| |
号码
|
| |
百分比
|
| |
号码
|
| |
百分比
|
| ||||||||||||
董事提名: | | | | | | | | | | | | | | | | | | | | | | | | | |
凯瑟琳·D·克罗塞尔博士(2)
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | |
约翰·C·斯蒂斯卡(2)
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | |
斯科特·安德森(2)
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | |
所有高管、董事和董事提名人选
小组(10人) |
| | | | 3,135,261 | | | | | | 55.3% | | | | | | 3,135,261 | | | | | | 31.8% | | |
5%股东: | | | | | | | | | | | | | | | | | | | | | | | | | |
大卫·理查兹
|
| | | | 328,307 | | | | | | 5.7% | | | | | | 328,307 | | | | | | 3.3% | | |
日期
|
| |
股份数量
|
| |||
本招股说明书日期
|
| | | | 0 | | |
本招股说明书发布之日起90至180天内
|
| | | | 1,316,667 | | |
从本招股说明书发布之日起超过180天的不同时间
|
| | | | 4,350,000 | | |
承销商
|
| |
股份数量
|
| |||
Boustead Securities,LLC。
|
| | | | 4,200,000 | | |
合计
|
| | | | 4,200,000 | | |
| | |
每股
普通股 |
| |
不练习合计
超额配售选择权 |
| ||||||
公开发行价
|
| | | $ | 3.00 | | | | | $ | 12,600,000 | | |
承保折扣(1)
|
| | | $ | 0.27 | | | | | $ | 1,134,000 | | |
非实报实销费用津贴(2)
|
| | | $ | 0.06 | | | | | $ | 252,000 | | |
我们的净收益(3)
|
| | | $ | 2.67 | | | | | $ | 10,114,000 | | |
|
独立注册会计师事务所报告
|
| | | | F-2 | | |
|
合并资产负债表
|
| | | | F-3 | | |
|
合并业务报表
|
| | | | F-4 | | |
|
合并会员权益变动表(亏损)
|
| | | | F-5 | | |
|
合并现金流量表
|
| | | | F-6 | | |
|
合并财务报表附注
|
| | | | F-7 | | |
| | |
3月31日
2021 |
| |
06月30日
|
| ||||||||||||
| | |
2020
|
| |
2019
|
| ||||||||||||
| | |
(未审核)
|
| | | | | | | | | | | | | |||
资产 | | | | | | | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | | | | | | | |
现金
|
| | | $ | 1,097 | | | | | $ | 1,058 | | | | | $ | 582 | | |
应收账款净额
|
| | | | 662 | | | | | | 809 | | | | | | 2,128 | | |
库存,净额
|
| | | | 1,857 | | | | | | 1,594 | | | | | | 1,683 | | |
预付费用和其他
|
| | | | 97 | | | | | | 77 | | | | | | 99 | | |
流动资产总额
|
| | | | 3,713 | | | | | | 3,538 | | | | | | 4,492 | | |
长期资产: | | | | | | | | | | | | | | | | | | | |
物业、厂房和设备,净额
|
| | | | 51 | | | | | | 151 | | | | | | 32 | | |
无形资产,净额
|
| | | | 959 | | | | | | 1,030 | | | | | | — | | |
商誉
|
| | | | 287 | | | | | | 287 | | | | | | — | | |
其他资产
|
| | | | 785 | | | | | | 698 | | | | | | 188 | | |
长期资产总额
|
| | | | 2,082 | | | | | | 2,166 | | | | | | 220 | | |
总资产
|
| | | $ | 5,795 | | | | | $ | 5,704 | | | | | $ | 4,712 | | |
负债和会员赤字 | | | | | | | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | | | | | | | |
应付帐款
|
| | | $ | 2,383 | | | | | $ | 2,694 | | | | | $ | 2,926 | | |
应计费用
|
| | | | 376 | | | | | | 454 | | | | | | 793 | | |
客户存款
|
| | | | 558 | | | | | | 828 | | | | | | 1,011 | | |
授信额度
|
| | | | 590 | | | | | | 75 | | | | | | — | | |
- Current应付票据
|
| | | | 686 | | | | | | 444 | | | | | | — | | |
未赚取的保修收入
|
| | | | 5 | | | | | | 26 | | | | | | 68 | | |
流动负债总额
|
| | | | 4,598 | | | | | | 4,521 | | | | | | 4,798 | | |
长期负债: | | | | | | | | | | | | | | | | | | | |
应付票据,扣除当期部分
|
| | | | 3,288 | | | | | | 1,557 | | | | | | — | | |
信用额度,扣除当前部分。
|
| | | | — | | | | | | 575 | | | | | | — | | |
延期租金
|
| | | | 25 | | | | | | 20 | | | | | | — | | |
长期负债总额
|
| | | | 3,313 | | | | | | 2,152 | | | | | | — | | |
总负债
|
| | | | 7,911 | | | | | | 6,673 | | | | | | — | | |
会员定义ICIT
|
| | | | (2,116) | | | | | | (969) | | | | | | (86) | | |
总负债和会员赤字
|
| | | $ | 5,795 | | | | | $ | 5,704 | | | | | $ | 4,712 | | |
| | |
九个月
已结束 3月31日 2021 |
| |
九个月
已结束 3月31日 2020 |
| |
年终
06月30日 2020 |
| |
年终
06月30日 2019 |
| ||||||||||||
| | |
(未审核)
|
| |
(未审核)
|
| | | | | | | | | | | | | ||||||
净销售额
|
| | | $ | 5,076 | | | | | $ | 15,521 | | | | | $ | 16,367 | | | | | $ | 20,812 | | |
销货成本
|
| | | | 3,786 | | | | | | 11,498 | | | | | | 12,033 | | | | | | 15,575 | | |
毛利
|
| | | | 1,290 | | | | | | 4,023 | | | | | | 4,334 | | | | | | 5,237 | | |
运营费用: | | | | | | | | | | | | | | | | | | | | | | | | | |
研发
|
| | | | 103 | | | | | | 205 | | | | | | 240 | | | | | | 318 | | |
销售和营销
|
| | | | 934 | | | | | | 1,986 | | | | | | 2,295 | | | | | | 2,455 | | |
一般和行政
|
| | | | 1,206 | | | | | | 2,035 | | | | | | 2,419 | | | | | | 2,503 | | |
总运营费用
|
| | | | 2,243 | | | | | | 4,226 | | | | | | 4,954 | | | | | | 5,276 | | |
营业(亏损)
|
| | | | (953) | | | | | | (203) | | | | | | (620) | | | | | | (39) | | |
其他费用(收入) | | | | | | | | | | | | | | | | | | | | | | | | | |
利息和其他收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | (4) | | |
利息支出
|
| | | | 194 | | | | | | 183 | | | | | | 263 | | | | | | — | | |
其他费用(收入)合计
|
| | | | 194 | | | | | | 183 | | | | | | 263 | | | | | | (4) | | |
净(亏损)
|
| | | $ | (1,147) | | | | | $ | (386) | | | | | $ | (883) | | | | | $ | (35) | | |
形式C-公司信息(未经审计) -
见附注11 |
| | | | | | | | | | | | | | | | | | | | | | | | |
所得税前历史净亏损
|
| | | $ | (1,147) | | | | | $ | (386) | | | | | $ | (883) | | | | | $ | (35) | | |
所得税形式福利
|
| | | | (321) | | | | | | (108) | | | | | | (247) | | | | | | (10) | | |
预计净亏损
|
| | | $ | (826) | | | | | $ | (278) | | | | | $ | (636) | | | | | $ | (25) | | |
预计每股普通股净亏损基本
|
| | | $ | (.15) | | | | | $ | (.05) | | | | | $ | (.11) | | | | | $ | (.01) | | |
形式流通股:基本股
|
| | | | 5,666,667 | | | | | | 5,666,667 | | | | | | 5,666,667 | | | | | | 5,666,667 | | |
稀释后预计每股普通股净亏损
|
| | | $ | (.15) | | | | | $ | (.05) | | | | | $ | (.11) | | | | | $ | (.01) | | |
形式流通股:稀释
|
| | | | 5,666,667 | | | | | | 5,666,667 | | | | | | 5,666,667 | | | | | | 5,666,667 | | |
|
余额2018年6月30日
|
| | | $ | 126 | | |
|
分发
|
| | | | (177) | | |
|
净亏损
|
| | | | (35) | | |
|
余额2019年6月30日
|
| | | | (86) | | |
|
净亏损
|
| | | | (883) | | |
|
余额2020年6月30日
|
| | | | (969) | | |
|
净亏损(未经审计)
|
| | | | (1,147) | | |
|
余额2021年3月31日(未经审计)
|
| | | $ | (2,116) | | |
| | |
九个月
已结束 3月31日 2021 |
| |
九个月
已结束 3月31日 2020 |
| |
年终
06月30日 2020 |
| |
年终
06月30日 2019 |
| ||||||||||||
| | |
(未审核)
|
| |
(未审核)
|
| | | | | | | | | | | | | ||||||
经营活动的现金流 | | | | | | | | | | | | | | | | | | | | | | | | | |
净亏损
|
| | | $ | (1,147) | | | | | $ | (386) | | | | | $ | (883) | | | | | $ | (35) | | |
调整以调整净亏损与经营活动中使用的净现金:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
或有对价公允价值变动
|
| | | | — | | | | | | (150) | | | | | | (150) | | | | | | — | | |
坏账拨备(冲销)
|
| | | | 8 | | | | | | 73 | | | | | | 80 | | | | | | (105) | | |
折旧费
|
| | | | 99 | | | | | | 93 | | | | | | 126 | | | | | | 17 | | |
摊销费用
|
| | | | 72 | | | | | | 64 | | | | | | 88 | | | | | | — | | |
延期租金
|
| | | | 5 | | | | | | 11 | | | | | | 13 | | | | | | 7 | | |
扣除收购后的营业资产和负债变动:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
应收账款
|
| | | | 139 | | | | | | 1,164 | | | | | | 1,478 | | | | | | 158 | | |
库存
|
| | | | (263) | | | | | | 17 | | | | | | 89 | | | | | | 516 | | |
预付费用和其他
|
| | | | (107) | | | | | | (352) | | | | | | 220 | | | | | | (198) | | |
应付帐款
|
| | | | (311) | | | | | | (239) | | | | | | (352) | | | | | | (755) | | |
应计费用
|
| | | | (78) | | | | | | (372) | | | | | | (1,060) | | | | | | 97 | | |
未赚取的保修收入
|
| | | | (21) | | | | | | (20) | | | | | | (42) | | | | | | 24 | | |
客户存款
|
| | | | (270) | | | | | | (484) | | | | | | (183) | | | | | | 172 | | |
经营活动使用的净现金
|
| | | | (1,874) | | | | | | (581) | | | | | | (576) | | | | | | (102) | | |
投资活动产生的现金流 | | | | | | | | | | | | | | | | | | | | | | | | | |
在企业合并中获得的现金
|
| | | | — | | | | | | 128 | | | | | | 128 | | | | | | — | | |
关联方到期
|
| | | | — | | | | | | — | | | | | | — | | | | | | 167 | | |
购置房产、厂房和设备
|
| | | | — | | | | | | (2) | | | | | | (2) | | | | | | (3) | | |
投资活动提供的净现金
|
| | | | — | | | | | | 126 | | | | | | 126 | | | | | | 164 | | |
融资活动产生的现金流 | | | | | | | | | | | | | | | | | | | | | | | | | |
应付票据净变化
|
| | | | (59) | | | | | | (446) | | | | | | (418) | | | | | | — | | |
信用额度上的净借款(付款)
|
| | | | (60) | | | | | | 650 | | | | | | 650 | | | | | | — | | |
应付票据收益
|
| | | | 1,334 | | | | | | — | | | | | | — | | | | | | — | | |
Paycheck Protection Program贷款收益
|
| | | | 698 | | | | | | — | | | | | | 694 | | | | | | — | | |
成员分发
|
| | | | — | | | | | | — | | | | | | — | | | | | | (77) | | |
融资活动提供(使用)的净现金
|
| | | | 1,913 | | | | | | 204 | | | | | | 926 | | | | | | (77) | | |
现金净增(减)
|
| | | | 39 | | | | | | (251) | | | | | | 476 | | | | | | (15) | | |
期初现金
|
| | | | 1,058 | | | | | | 582 | | | | | | 582 | | | | | | 597 | | |
现金,期末
|
| | | $ | 1,097 | | | | | $ | 331 | | | | | $ | 1,058 | | | | | $ | 582 | | |
非现金投融资活动: | | | | | | | | | | | | | | | | | | | | | | | | | |
下发给会员结算关联方应收账款。
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 100 | | |
延期IPO成本
|
| | | $ | 72 | | | | | $ | 262 | | | | | $ | 263 | | | | | $ | — | | |
通过发行应付票据收购某些球童净资产
|
| | | $ | — | | | | | $ | 1,905 | | | | | $ | 1,905 | | | | | $ | — | | |
期间支付的现金: | | | | | | | | | | | | | | | | | | | | | |||||
利息
|
| | | $ | 165 | | | | | $ | 183 | | | | | $ | 263 | | | | | $ | — | | |
| | |
收入分解(单位:000):
截至的9个月 |
| |
截至的年度
2020年6月30日 |
| ||||||||||||
| | |
2021年3月31日
|
| |
2020年3月31日
|
| ||||||||||||
| | |
(未审核)
|
| | | | | | | |||||||||
产品(时间点)
|
| | | $ | 4,984 | | | | | $ | 14,919 | | | | | $ | 15,752 | | |
软件和服务(随时间推移)
|
| | | | 92 | | | | | | 602 | | | | | | 615 | | |
总收入
|
| | | $ | 5,076 | | | | | $ | 15,521 | | | | | $ | 16,367 | | |
| | |
3月31日
2020 |
| |
06月30日
|
| ||||||||||||
| | |
2020
|
| |
2019
|
| ||||||||||||
| | |
(未审核)
|
| | | | | | | | | | | | | |||
产品保修责任期初
|
| | | $ | 65 | | | | | $ | 111 | | | | | $ | 118 | | |
已签发保修的应计费用
|
| | | | 24 | | | | | | 18 | | | | | | 105 | | |
预估变更
|
| | | | (42) | | | | | | — | | | | | | — | | |
结算完成
|
| | | | (23) | | | | | | (64) | | | | | | (112) | | |
产品保修责任期满
|
| | | $ | 24 | | | | | $ | 65 | | | | | $ | 111 | | |
| | |
3月31日
2021 |
| |
06月30日
2019
|
| |
06月30日
2020 |
| |||||||||
| | |
(未审核)
|
| | | | | | | | | | | | | |||
生产设备
|
| | | $ | 307 | | | | | $ | 307 | | | | | $ | 66 | | |
租赁改进
|
| | | | 202 | | | | | | 202 | | | | | | 202 | | |
家具和固定装置
|
| | | | 45 | | | | | | 45 | | | | | | 45 | | |
计算机设备
|
| | | | 42 | | | | | | 42 | | | | | | 39 | | |
其他设备
|
| | | | 114 | | | | | | 114 | | | | | | 114 | | |
| | | | | 710 | | | | | | 710 | | | | | | 466 | | |
累计折旧
|
| | | | 659 | | | | | | 559 | | | | | | 434 | | |
净资产厂房和设备
|
| | | $ | 51 | | | | | $ | 151 | | | | | $ | 32 | | |
| | |
使用寿命
|
|
租赁改进 | | | 5年或更长时间。剩余租期 | |
家具和固定装置 | | | 5年 | |
生产设备 | | | 3个 - 7年 | |
计算机设备 | | | 3年 | |
其他设备 | | | 3个 - 7年 | |
| | | | | |
(未审核)
|
| |||||||||||||||
| | |
摊销
期间 |
| |
总资产
成本 |
| |
摊销
累计 |
| |
上网本
值 |
| |||||||||
客户关系
|
| |
11年
|
| | | $ | 970 | | | | | $ | 147 | | | | | $ | 823 | | |
专利
|
| |
20年
|
| | | | 70 | | | | | | 6 | | | | | | 64 | | |
商标
|
| |
20年
|
| | | | 78 | | | | | | 6 | | | | | | 72 | | |
| | | | | | | $ | 1,118 | | | | | $ | 159 | | | | | $ | 959 | | |
| | |
摊销
期间 |
| |
总资产
成本 |
| |
累计
摊销 |
| |
上网本
值 |
| |||||||||
客户关系
|
| |
11年
|
| | | $ | 970 | | | | | $ | 81 | | | | | $ | 889 | | |
专利
|
| |
20年
|
| | | | 70 | | | | | | 3 | | | | | | 67 | | |
商标
|
| |
20年
|
| | | | 78 | | | | | | 4 | | | | | | 74 | | |
| | | | | | | $ | 1,118 | | | | | $ | 88 | | | | | $ | 1,030 | | |
|
Goodwill - 2019年6月30日
|
| | |
$
|
—
|
| |
|
收购球童
|
| | | | 287 | | |
|
Goodwill - ,2020年6月30日
|
| | | | 287 | | |
|
商誉 - 2021年3月31日((未经审计))
|
| | |
$
|
287
|
| |
|
剩余2021个
|
| | | $ | 24 | | |
|
2022
|
| | | | 96 | | |
|
2023
|
| | | | 96 | | |
|
2024
|
| | | | 96 | | |
|
2025
|
| | | | 96 | | |
|
2026年及以后
|
| | | | 551 | | |
|
合计
|
| | | $ | 959 | | |
| | |
3月31日
2021 |
| |
06月30日
|
| ||||||||||||
| | |
2020
|
| |
2019
|
| ||||||||||||
| | |
(未审核)
|
| | | | | | | | | | | | | |||
员工薪酬
|
| | | $ | 200 | | | | | $ | 168 | | | | | $ | 230 | | |
其他
|
| | | | 176 | | | | | | 286 | | | | | | 563 | | |
合计
|
| | | $ | 376 | | | | | $ | 454 | | | | | $ | 793 | | |
| | |
2021年3月31日
|
| |
2020年6月30日
|
| | | | ||||||
| | |
(未审核)
|
| | | | | | | | | | |||
本票
|
| | | $ | 1,066 | | | | | $ | 1,117 | | | | ||
薪资保障计划(参见新冠肺炎影响力和流动性脚注)
|
| | | | 1,392 | | | | | | 694 | | | | ||
工信部贷款(参见新冠肺炎影响和流动性脚注)
|
| | | | 1,334 | | | | | | — | | | | ||
赔款本票
|
| | | | 182 | | | | | | 190 | | | | ||
债务总额
|
| | | | 3,974 | | | | | | 2,001 | | | | ||
当前部分较少
|
| | | | (686) | | | | | | (444) | | | | ||
长期债务减去流动部分
|
| | | $ | 3,288 | | | | | $ | 1,557 | | | |
| | |
(千)
合计 付款 |
| |||
剩余2021个
|
| | | $ | 70 | | |
2022
|
| | | | 285 | | |
2023
|
| | | | 293 | | |
2024
|
| | | | 302 | | |
2025
|
| | | | 174 | | |
未来最低租赁付款总额
|
| | | $ | 1,124 | | |
| | |
(千)
|
| |||
为收购发行的票据
|
| | | $ | 1,905 | | |
承担的债务
|
| | | | 108 | | |
| | | | $ | 2,013 | | |
|
现金
|
| | | $ | 128 | | |
|
应收账款和其他资产
|
| | | | 239 | | |
|
物业厂房和设备,净额
|
| | | | 241 | | |
|
客户关系
|
| | | | 970 | | |
|
专利
|
| | | | 70 | | |
|
商标
|
| | | | 78 | | |
|
获得的可识别资产总额
|
| | | | 1,726 | | |
|
商誉
|
| | | | 287 | | |
|
获取的净资产
|
| | | $ | 2,013 | | |
| | |
截至2010年6月30日的年度
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
收入
|
| | | $ | 16,525 | | | | | $ | 22,689 | | |
净亏损
|
| | | $ | (902) | | | | | $ | (394) | | |
| | |
2020年6月30日
|
| |||||||||||||||
| | |
公允价值层次结构类别
|
| |||||||||||||||
(千)
|
| |
一级
|
| |
二级
|
| |
第三级
|
| |||||||||
负债: | | | | | | | | | | | | | | | | | | | |
或有对价 - 业务组合
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
总负债
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
(千)
|
| |
年终
2020年6月30日 |
| |||
期初公允价值计量
|
| | | $ | — | | |
企业合并记录的或有对价负债,包括计量期调整
|
| | | | 150 | | |
公允价值变动,计入营业费用
|
| | | | (150) | | |
或有对价支付
|
| | | | — | | |
期末公允价值计量
|
| | | $ | — | | |
| | |
06月30日
2019 |
| |
12月31日
|
| ||||||||||||
| | |
2018
|
| |
2017
|
| ||||||||||||
| | |
(未审核)
|
| | | |||||||||||||
资产 | | | | | |||||||||||||||
流动资产 | | | | | |||||||||||||||
现金
|
| | | $ | 99 | | | | | $ | 54 | | | | | $ | 16 | | |
其他资产
|
| | | | 90 | | | | | | 11 | | | | | | — | | |
应收账款
|
| | | | 207 | | | | | | 133 | | | | | | 149 | | |
流动资产总额
|
| | | | 396 | | | | | | 198 | | | | | | 165 | | |
物业、厂房和设备,净额
|
| | | | 63 | | | | | | 106 | | | | | | 213 | | |
总资产
|
| | | $ | 459 | | | | | $ | 304 | | | | | $ | 378 | | |
负债和股东权益 | | | | | |||||||||||||||
流动负债 | | | | | |||||||||||||||
应付帐款
|
| | | $ | 106 | | | | | $ | 39 | | | | | $ | 12 | | |
应计费用
|
| | | | 2 | | | | | | 11 | | | | | | 28 | | |
授信额度
|
| | | | — | | | | | | — | | | | | | 50 | | |
流动负债总额
|
| | | | 108 | | | | | | 50 | | | | | | 90 | | |
应付关联方票据
|
| | | | — | | | | | | — | | | | | | 20 | | |
普通股-无面值,在2017年12月31日、2018年12月31日和2019年6月30日发行1,000股
|
| | | | — | | | | | | — | | | | | | — | | |
留存收益
|
| | | | 351 | | | | | | 254 | | | | | | 268 | | |
股东权益
|
| | | | 351 | | | | | | 254 | | | | | | 268 | | |
总负债和股东权益
|
| | | $ | 459 | | | | | $ | 304 | | | | | $ | 378 | | |
| | |
六个月
已结束 06月30日 2019 |
| |
六个月
已结束 06月30日 2018 |
| |
年终
12月31日 2018 |
| |
年终
12月31日 2017 |
| ||||||||||||
| | |
(未审核)
|
| |
(未审核)
|
| | | ||||||||||||||||
净销售额
|
| | | $ | 1,002 | | | | | $ | 1,017 | | | | | $ | 1,892 | | | | | $ | 2,259 | | |
销货成本
|
| | | | 654 | | | | | | 590 | | | | | | 1,176 | | | | | | 1,352 | | |
毛利
|
| | | | 348 | | | | | | 427 | | | | | | 716 | | | | | | 907 | | |
运营费用 | | | | | | ||||||||||||||||||||
销售、一般和行政
|
| | | | 254 | | | | | | 286 | | | | | | 683 | | | | | | 886 | | |
总运营费用
|
| | | | 254 | | | | | | 286 | | | | | | 683 | | | | | | 886 | | |
营业利润
|
| | | | 94 | | | | | | 141 | | | | | | 33 | | | | | | 21 | | |
其他费用(收入)
|
| | | | | ||||||||||||||||||||
利息支出
|
| | | | — | | | | | | 1 | | | | | | 1 | | | | | | — | | |
利息和其他(收入)
|
| | | | (3) | | | | | | (9) | | | | | | 20 | | | | | | (22) | | |
其他费用(收入)合计
|
| | | | (3) | | | | | | (8) | | | | | | 21 | | | | | | (22) | | |
净收入
|
| | | $ | 97 | | | | | $ | 149 | | | | | $ | 12 | | | | | $ | 43 | | |
|
余额2016年12月31日
|
| | | $ | 258 | | |
|
分发
|
| | | | (33) | | |
|
净收入
|
| | | | 43 | | |
|
余额2017年12月31日
|
| | | | 268 | | |
|
分发
|
| | | | (26) | | |
|
净收入
|
| | | | 12 | | |
|
余额2018年12月31日
|
| | | | 254 | | |
|
分发(未审核)
|
| | | | — | | |
|
净收益(未经审计)
|
| | | | 97 | | |
|
余额2019年6月30日(未经审计)
|
| | | $ | 351 | | |
| | |
六个月
已结束 06月30日 2019 |
| |
六个月
已结束 06月30日 2018 |
| |
年终
12月31日 2018 |
| |
年终
12月31日 2017 |
| ||||||||||||
| | |
(未审核)
|
| |
(未审核)
|
| | | ||||||||||||||||
经营活动的现金流 | | | | | | ||||||||||||||||||||
净收入
|
| | | $ | 97 | | | | | $ | 149 | | | | | $ | 12 | | | | | $ | 43 | | |
将净收入与经营活动提供的净现金进行调整:
|
| | | | | ||||||||||||||||||||
折旧费
|
| | | | 43 | | | | | | 75 | | | | | | 119 | | | | | | 146 | | |
经营性资产和负债变动: | | | | | | ||||||||||||||||||||
应收账款
|
| | | | (74) | | | | | | 10 | | | | | | 17 | | | | | | 49 | | |
其他资产
|
| | | | (79) | | | | | | — | | | | | | (11) | | | | | | — | | |
应付帐款
|
| | | | 67 | | | | | | 65 | | | | | | 27 | | | | | | (42) | | |
应计费用
|
| | | | (9) | | | | | | (27) | | | | | | (19) | | | | | | (13) | | |
经营活动提供的净现金
|
| | | | 45 | | | | | | 272 | | | | | | 145 | | | | | | 183 | | |
投资活动产生的现金流 | | | | | | ||||||||||||||||||||
购置房产、厂房和设备
|
| | | | — | | | | | | (11) | | | | | | (11) | | | | | | (87) | | |
投资活动使用的净现金
|
| | | | — | | | | | | (11) | | | | | | (11) | | | | | | (87) | | |
融资活动产生的现金流 | | | | | | ||||||||||||||||||||
关联方到期
|
| | | | — | | | | | | — | | | | | | (20) | | | | | | — | | |
应付关联方票据付款
|
| | | | — | | | | | | — | | | | | | — | | | | | | 8 | | |
授信额度
|
| | | | — | | | | | | (50) | | | | | | (50) | | | | | | (55) | | |
股东分配
|
| | | | — | | | | | | (40) | | | | | | (26) | | | | | | (33) | | |
融资活动使用的净现金
|
| | | | — | | | | | | (90) | | | | | | (96) | | | | | | (80) | | |
现金净增长
|
| | | | 45 | | | | | | 171 | | | | | | 38 | | | | | | 16 | | |
期初现金
|
| | | | 54 | | | | | | 16 | | | | | | 16 | | | | | | — | | |
现金,期末
|
| | | $ | 99 | | | | | $ | 187 | | | | | $ | 54 | | | | | $ | 16 | | |
补充披露现金流信息 | | | | | | ||||||||||||||||||||
本年度及期间支付的现金: | | | | | | ||||||||||||||||||||
利息
|
| | | $ | — | | | | | $ | — | | | | | $ | 1 | | | | | $ | 6 | | |
| | |
12月31日
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
模具
|
| | | $ | 3,047 | | | | | $ | 3,034 | | |
家具和固定装置
|
| | | | 163 | | | | | | 163 | | |
租赁改进
|
| | | | 82 | | | | | | 82 | | |
计算机设备
|
| | | | 126 | | | | | | 126 | | |
其他设备
|
| | | | 67 | | | | | | 67 | | |
| | | | | 3,485 | | | | | | 3,472 | | |
累计折旧
|
| | | | 3,379 | | | | | | 3,259 | | |
净资产和设备
|
| | | $ | 106 | | | | | $ | 213 | | |
| | |
使用寿命
|
|
租赁改进 | | | 5年 | |
家具和固定装置 | | | 5年 | |
模具 | | | 3年 | |
计算机设备 | | | 3年 | |
其他设备 | | | 3个 - 7年 | |
|
2016年1月1日至2017年7月31日
|
| | | $ | 4,581 | | |
|
2017年8月1日至2018年11月15日
|
| | | $ | 5,377 | | |