| | |
每股
|
| |
总计(1)
|
| ||||||
公开发行价
|
| | | $ | 5.50 | | | | | $ | 2,750,000 | | |
承保折扣(2)
|
| | | $ | 0.44 | | | | | $ | 220,000 | | |
未扣除费用的收益给我们
|
| | | $ | 5.06 | | | | | $ | 2,530,000 | | |
|
独家簿记管理人
|
| |
联席经理
|
|
|
基准公司
|
| |
Joseph Gunnar&Co.,LLC
|
|
| | |
第
页
|
| |||
摘要
|
| | | | 1 | | |
风险因素
|
| | | | 9 | | |
有关前瞻性陈述的告诫声明
|
| | | | 38 | | |
使用收益
|
| | | | 39 | | |
稀释
|
| | | | 40 | | |
大写
|
| | | | 41 | | |
管理层对财务状况和经营成果的讨论和分析
|
| | | | 42 | | |
我们的业务
|
| | | | 50 | | |
管理
|
| | | | 69 | | |
某些关系和关联方交易
|
| | | | 83 | | |
管理层和某些证券持有人的安全所有权
|
| | | | 85 | | |
正在发行的证券和证券说明
|
| | | | 87 | | |
有资格未来出售的股票
|
| | | | 92 | | |
承销
|
| | | | 93 | | |
法律事务
|
| | | | 102 | | |
专家
|
| | | | 102 | | |
在哪里可以找到更多信息
|
| | | | 103 | | |
财务报表索引
|
| | | | F-1 | | |
| | |
截至2013年12月31日的年度
|
| |
截至6月30日的6个月
|
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
运行数据: | | | | | | | | | | | | | | | | | | | | | | | | | |
运营费用
|
| | | $ | 685,964 | | | | | $ | 2,689,949 | | | | | $ | 928,842 | | | | | $ | 8,564,563 | | |
净亏损
|
| | | | (685,964) | | | | | | (2,689,949) | | | | | | (928,842) | | | | | | (8,651,397) | | |
普通股基本和摊薄净亏损
|
| | | | (0.06) | | | | | | (0.22) | | | | | | (0.08) | | | | | | (0.68) | | |
加权平均已发行普通股: | | | | | | | | | | | | | | | | | | | | | | | | | |
基本稀释
|
| | | | 10,570,933 | | | | | | 12,021,650 | | | | | | 11,546,748 | | | | | | 12,684,116 | | |
| | |
截至12月31日
|
| |
截至6月30日
|
| ||||||||||||||||||||||||
资产负债表数据:
|
| |
2018
|
| |
2019
|
| |
2020
|
| |
形式(1)
|
| |
形式
调整后(2) |
| |||||||||||||||
现金
|
| | | $ | 1,660 | | | | | $ | 36,747 | | | | | $ | 753,242 | | | | | $ | 1,164,677 | | | | | $ | 2,834,677 | | |
总资产
|
| | | | 132,638 | | | | | | 771,682 | | | | | | 1,508,828 | | | | | | 1,910,908 | | | | | | 3,580,908 | | |
总负债
|
| | | | 137,964 | | | | | | 854,541 | | | | | | 3,013,863 | | | | | | 3,386,266 | | | | | | 3,386,266 | | |
股东权益总额(亏损)
|
| | | | (5,326) | | | | | | (82,859) | | | | | | (1,505,035) | | | | | | (1,475,358) | | | | | | 194,642 | | |
| | |
实际
|
| |
专业
形式(1) |
| |
形式
调整后(2) |
| |||||||||
账面净值
|
| | | $ | (1,505,035) | | | | | $ | (1,475,358) | | | | | $ | 194,642 | | |
减去:无形资产
|
| | |
|
—
|
| | | | | — | | | | | | — | | |
有形账面净值
|
| | | $ | (1,505,035) | | | | | $ | (1,475,358) | | | | | $ | 194,642 | | |
已发行普通股总数
|
| | | | 13,975,691 | | | | | | 14,002,597 | | | | | | 14,502,597 | | |
每股普通股有形账面净值
|
| | | $ | (0.11) | | | | | $ | (0.11) | | | | | $ | 0.01 | | |
|
普通股每股公开发行价
|
| | | | | | | | | $ | 5.50 | | |
|
本次发行前预计每股普通股有形账面净值
|
| | | $ | (0.11) | | | | | | | | |
|
调整后每股普通股有形账面净值的预计增长
本次发行中购买普通股的投资者所占比例 |
| | | | 0.12 | | | | | | | | |
|
预计本次发行后调整后的每股有形账面净值
|
| | | | | | | | | | 0.01 | | |
|
对新投资者的稀释
|
| | | | | | | | | $ | 5.49 | | |
| | |
购买的股票
|
| |
总体考虑
|
| |
均价
每股 |
| |||||||||||||||||||||
| | |
号码
|
| |
百分比
|
| |
金额
|
| |
百分比
|
| ||||||||||||||||||
现有股东
|
| | | | 14,002,597 | | | | | | 96.6% | | | | | $ | 9,315,560 | | | | | | 77.2% | | | | | $ | 0.67 | | |
新投资者
|
| | | | 500,000 | | | | | | 3.4% | | | | | $ | 2,750,000 | | | | | | 22.8% | | | | | $ | 5.50 | | |
合计
|
| | | | 14,502,597 | | | | | | 100.0% | | | | | $ | 12,065,560 | | | | | | 100.0% | | | | | | | | |
| | |
实际
|
| |
专业
形式(1) |
| |
形式
调整后(2) |
| |||||||||
可转换应付票据净额
|
| | | $ | 1,426,245 | | | | | $ | 1,798,648 | | | | | $ | 1,798,648 | | |
股东权益(亏损): | | | | | | | | | | | | | | | | | | | |
优先股,面值0.001美元,授权股份2000万股;未发行和发行
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
普通股,面值0.001美元,授权50,000,000股;已发行和已发行股票13,975,691股(实际);已发行和已发行股票14,002,597股(预计);已发行和已发行股票14,502,597股(预计调整后)
|
| | | | 13,976 | | | | | | 14,003 | | | | | | 14,503 | | |
新增实收资本
|
| | | | 12,304,487 | | | | | | 12,363,492 | | | | | | 14,032,992 | | |
应收票据
|
| | | | (1,500,000) | | | | | | (1,500,000) | | | | | | (1,500,000) | | |
累计亏损
|
| | | | (12,290,844) | | | | | | (12,320,198) | | | | | | (12,320,198) | | |
累计其他综合损失
|
| | | | (32,654) | | | | | | (32,654) | | | | | | (32,654) | | |
股东权益总额(亏损)
|
| | | | (1,505,035) | | | | | | (1,475,358) | | | | | | 194,642 | | |
总市值
|
| | | $ | (78,790) | | | | | $ | 323,290 | | | | | $ | 1,993,290 | | |
| | |
截至6个月
06月30日 |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
运营费用: | | | | | | | | | | | | | |
一般和行政
|
| | | $ | 1,279,689 | | | | | $ | 731,422 | | |
研发
|
| | | | 7,284,874 | | | | | | 197,420 | | |
运营亏损
|
| | | | (8,564,563) | | | | | | (928,842) | | |
净亏损
|
| | | | (8,651,397) | | | | | | (928,842) | | |
| | |
年终
12月31日 2019 |
| |
年终
12月31日 2018 |
| ||||||
运营费用: | | | | | | | | | | | | | |
一般和行政
|
| | | $ | 2,226,837 | | | | | $ | 408,425 | | |
研发
|
| | | | 463,111 | | | | | | 277,539 | | |
运营亏损
|
| | | | (2,689,949) | | | | | | (685,964) | | |
净亏损
|
| | | | (2,689,949) | | | | | | (685,964) | | |
名称
|
| |
年龄
|
| |
职位
|
|
约书亚·R·拉姆斯坦 | | |
51
|
| | 董事长兼董事 | |
CFA罗伯特·J·吉布森 | | |
41
|
| | 副董事长、秘书、司库兼董事 | |
Ashish P.Sanghrajka | | |
47
|
| | 总裁兼总监 | |
Aharon Schwartz博士 | | |
76
|
| | 科学顾问委员会主席兼执行主席 - Scopus以色列 | |
莫里斯·C·拉斯特医学博士 | | |
56
|
| | 科学顾问委员会成员、高级医疗顾问兼以色列 - Scopus主任 | |
艾拉·斯科特·格林斯潘 | | |
62
|
| |
高级顾问、董事兼执行委员会主席
|
|
保罗·E·霍珀 | | |
64
|
| | 导演 | |
David S.Battleman医学博士 | | |
54
|
| | 董事提名人 | |
CMA的David A.Buckel | | |
59
|
| | 董事提名人 | |
拉斐尔(“拉菲”)霍夫斯坦博士 | | |
71
|
| | 董事提名人 | |
莱斯利·罗素,MB.Ch.B.,MRCP | | |
60
|
| | 董事提名人 | |
大卫·韦尔德四世 | | |
63
|
| | 董事提名人 | |
大卫·西尔伯格 | | |
71
|
| | 高级顾问 - Scopus以色列 | |
姓名和主要职务
|
| |
年
|
| |
工资
|
| |
奖金
|
| |
奖项
|
| |
薪酬(1)
|
| |
合计
|
| ||||||||||||||||||
莫里斯·C·拉斯特医学博士
|
| | | | 2019 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 300,000 | | | | | $ | 300,000 | | |
联席主席
|
| | | | 2018 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 120,000 | | | | | $ | 120,000 | | |
约书亚·R·拉姆斯坦
|
| | | | 2019 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 195,000 | | | | | $ | 195,000 | | |
联席主席
|
| | | | 2018 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 60,000 | | | | | $ | 60,000 | | |
罗伯特·J·吉布森
|
| | | | 2019 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 195,000 | | | | | $ | 195,000 | | |
副主席
|
| | | | 2018 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 60,000 | | | | | $ | 60,000 | | |
Ashish P.Sanghrajka
|
| | | | 2019 | | | | | $ | 125,000 | | | | | $ | 130,000 | | | | | $ | 397,204 | | | | | | — | | | | | $ | 652,204 | | |
总裁
|
| | | | 2018 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
名称
|
| |
证券数量
底层 未锻炼 选项(#) 可锻炼 |
| |
证券数量
底层 未锻炼 选项(#) 不可行使 |
| |
期权行权价
($) |
| |
选项过期日期
|
| |||||||||
Ashish P.Sanghrajka
|
| | | | 41,667 | | | | | | 258,333 | | | | | $ | 3.00 | | | |
2029年7月31日
|
|
| | |
金额
与自然 受益的 个 所有权 |
| |
近似
百分比 的流通股 普通股 |
| ||||||||||||
受益人姓名和地址(1)
|
| |
之前的
提供服务 |
| |
之后的
提供服务 |
| ||||||||||||
5%的股东 | | | | | | | | | | | | | | | | | | | |
HCFP/Capital Partners 18B-1 LLC
|
| | | | 1,350,000 | | | | | | 9.6% | | | | | | 9.2% | | |
Moreglade Pty.有限
|
| | | | 700,000 | | | | | | 5.0% | | | | | | 4.8% | | |
莫里斯·C·拉斯特,医学博士(2)
|
| | | | 4,926,000 | | | | | | 34.9% | | | | | | 33.7% | | |
董事和高管 | | | | | | | | | | | | | | | | | | | |
艾拉·斯科特·格林斯潘(3)
|
| | | | 1,503,334 | | | | | | 10.6% | | | | | | 10.3% | | |
约书亚·R·拉姆斯坦(4)
|
| | | | 1,466,197 | | | | | | 10.4% | | | | | | 10.0% | | |
保罗·E·霍珀(5)
|
| | | | 706,333 | | | | | | 5.0% | | | | | | 4.8% | | |
Ashish P.Sanghrajka(6)
|
| | | | 306,667 | | | | | | 2.2% | | | | | | 2.1% | | |
罗伯特·J·吉布森(7)
|
| | | | 212,052 | | | | | | 1.5% | | | | | | 1.5% | | |
全体董事和高管(5人)(3)(4)(5)(6)(7)
|
| | | | 2,844,583 | | | | | | 20.1% | | | | | | 19.5% | | |
承销商
|
| |
股份数量
|
| |||
The Benchmark Company,LLC
|
| | | | 375,000 | | |
Joseph Gunnar&Co.,LLC
|
| | | | 125,000 | | |
合计
|
| | | | 500,000 | | |
| | |
每股
|
| |
没有
超额配售 |
| |
与
超额配售 |
| |||||||||
公开发行价
|
| | | $ | 5.50 | | | | | $ | 2,750,000 | | | | | $ | 3,162,500 | | |
承保折扣
|
| | | $ | 0.44 | | | | | $ | 220,000 | | | | | $ | 253,000 | | |
非实报实销费用津贴
|
| | | $ | 0.11 | | | | | $ | 55,000 | | | | | $ | 63,250 | | |
未扣除费用的收益给我们
|
| | | $ | 4.95 | | | | | $ | 2,475,000 | | | | | $ | 2,846,250 | | |
| | |
第
页
|
| |||
汇总合并财务报表(未经审计): | | | | | | | |
截至2020年6月30日和2019年12月31日的简明合并资产负债表
|
| | | | F-2 | | |
截至2020年6月30日和2019年6月30日止六个月的简明综合经营报表和全面亏损
|
| | | | F-3 | | |
截至2020年6月30日和2019年6月30日的6个月股东权益(亏损)简明合并报表
|
| | | | F-4 | | |
截至2020年6月30日和2019年6月30日的六个月现金流量表简明合并报表
|
| | | | F-5 | | |
简明合并财务报表附注(未经审计)
|
| | | | F-6 - F-19 | | |
合并财务报表: | | | | | | | |
独立注册会计师事务所报告
|
| | | | F-20 | | |
截至2019年12月31日和2018年12月31日的合并资产负债表
|
| | | | F-21 | | |
截至2019年12月31日的年度综合全面亏损报表
和2018年 |
| | | | F-22 | | |
截至2019年12月31日和2018年12月31日止年度股东权益(亏损)合并报表
|
| | | | F-23 | | |
截至2019年12月31日和2018年12月31日的三个年度现金流量表合并报表
|
| | | | F-24 | | |
合并财务报表附注
|
| | | | F-25 - F-40 | | |
| | |
06月30日
2020 |
| |
12月31日
2019 |
| ||||||
| | |
(未审核)
|
| | | | | | | |||
资产 | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | |
现金
|
| | | $ | 753,242 | | | | | $ | 36,747 | | |
应收增值税
|
| | | | 1,004 | | | | | | 562 | | |
延期发售成本
|
| | | | 731,182 | | | | | | 627,016 | | |
预付费用
|
| | | | 20,461 | | | | | | 103,697 | | |
流动资产总额
|
| | | | 1,505,889 | | | | | | 768,023 | | |
财产和设备,净额
|
| | | | 2,939 | | | | | | 3,659 | | |
总资产
|
| | | $ | 1,508,828 | | | | | $ | 771,682 | | |
负债和股东权益(赤字) | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | |
应付账款和应计费用
|
| | | $ | 1,587,618 | | | | | $ | 854,541 | | |
其他负债 | | | | | | | | | | | | | |
可转换应付票据净额
|
| | | | 1,426,245 | | | | | | — | | |
总负债
|
| | | | 3,013,863 | | | | | | 854,541 | | |
承付款和或有事项(附注6和9) | | | | | | | | | | | | | |
股东权益(亏损): | | | | | | | | | | | | | |
优先股,面值0.001美元;授权股份2000万股;0股已发行和已发行股票
|
| | | | — | | | | | | — | | |
普通股,面值0.001美元;授权股份5000万股;13,975,691股
和12,509,024股已发行和已发行股票 |
| | | | 13,976 | | | | | | 12,509 | | |
新增实收资本
|
| | | | 12,304,487 | | | | | | 3,577,533 | | |
应收票据
|
| | | | (1,500,000) | | | | | | — | | |
累计亏损
|
| | | | (12,290,844) | | | | | | (3,639,447) | | |
累计其他综合损失
|
| | | | (32,654) | | | | | | (33,454) | | |
股东权益总额(亏损)
|
| | | | (1,505,035) | | | | | | (82,859) | | |
总负债和股东权益(赤字)
|
| | | $ | 1,508,828 | | | | | $ | 771,682 | | |
| | |
截至6月30日的6个月
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
收入
|
| | | $ | — | | | | | $ | — | | |
运营费用: | | | | | | | | | | | | | |
一般和行政
|
| | | | 1,279,689 | | | | | | 731,422 | | |
研发
|
| | | | 7,284,874 | | | | | | 197,420 | | |
总运营费用
|
| | | | 8,564,563 | | | | | | 928,842 | | |
运营损失
|
| | | | (8,564,563) | | | | | | (928,842) | | |
其他费用: | | | | | | | | | | | | | |
利息支出
|
| | | | (85,145) | | | | | | — | | |
其他费用
|
| | | | (1,689) | | | | | | — | | |
所得税前亏损
|
| | | | (8,651,397) | | | | | | (928,842) | | |
所得税费用
|
| | | | — | | | | | | — | | |
净亏损
|
| | | | (8,651,397) | | | | | | (928,842) | | |
综合收益(亏损): | | | | | | | | | | | | | |
外币折算调整
|
| | | | 800 | | | | | | (677) | | |
全面亏损
|
| | | $ | (8,650,597) | | | | | $ | (929,519) | | |
每股普通股净亏损: | | | | | | | | | | | | | |
基本稀释
|
| | | $ | (0.68) | | | | | $ | (0.08) | | |
加权平均已发行普通股: | | | | | | | | | | | | | |
基本稀释
|
| | | | 12,684,116 | | | | | | 11,546,748 | | |
| | |
普通股
|
| |
其他
实收资本 |
| |
备注
应收账款 |
| |
累计
赤字 |
| |
累计其他
全面亏损 |
| |
股东总数
股权(赤字) |
| ||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||||||||
截至2019年12月31日的余额
|
| | | | 12,509,024 | | | | | $ | 12,509 | | | | | $ | 3,577,533 | | | | | $ | — | | | | | $ | (3,639,447) | | | | | $ | (33,454) | | | | | $ | (82,859) | | |
为收购的正在进行的研发发行普通股
|
| | | | 1,466,667 | | | | | | 1,467 | | | | | | 5,865,200 | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,866,667 | | |
单位和权证的发行 - 扣除发行成本55,687美元
|
| | | | — | | | | | | — | | | | | | 1,241,244 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,241,244 | | |
发行与应收票据相关的权证
|
| | | | — | | | | | | — | | | | | | 1,500,000 | | | | | | (1,500,000) | | | | | | — | | | | | | — | | | | | | — | | |
股票薪酬费用
|
| | | | — | | | | | | — | | | | | | 120,510 | | | | | | — | | | | | | — | | | | | | — | | | | | | 120,510 | | |
外币折算调整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 800 | | | | | | 800 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,651,397) | | | | | | — | | | | | | (8,651,397) | | |
截至2020年6月30日的余额
|
| | | | 13,975,691 | | | | | $ | 13,976 | | | | | $ | 12,304,487 | | | | | $ | (1,500,000) | | | | | $ | (12,290,844) | | | | | $ | (32,654) | | | | | $ | (1,505,035) | | |
|
| | |
截至6月30日的6个月
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
净亏损
|
| | | $ | (8,651,397) | | | | | $ | (928,842) | | |
调整以调整净亏损与经营活动中使用的净现金:
|
| | | | | | | | | | | | |
折旧
|
| | | | 711 | | | | | | 38 | | |
通过发行普通股和认股权证收购了正在进行的研发 -
|
| | | | 6,346,321 | | | | | | — | | |
股票薪酬
|
| | | | 120,510 | | | | | | 79,854 | | |
债务发行成本摊销和债务贴现
|
| | | | 64,879 | | | | | | — | | |
经营性资产和负债变动:
|
| | | | | | | | | | | | |
应收增值税
|
| | | | (437) | | | | | | 8,995 | | |
其他应收账款
|
| | | | — | | | | | | (2,227) | | |
分支机构应付款
|
| | | | — | | | | | | (3,086) | | |
预付费用和其他资产
|
| | | | 82,772 | | | | | | (77,751) | | |
应付账款和应计费用
|
| | | | 1,091,712 | | | | | | 10,015 | | |
经营活动使用的净现金
|
| | | | (944,929) | | | | | | (913,004) | | |
投资活动现金流: | | | | | | | | | | | | | |
购置房产和设备
|
| | | | — | | | | | | (2,255) | | |
融资活动现金流: | | | | | | | | | | | | | |
发行可转换应付票据的毛收入
|
| | | | 1,231,400 | | | | | | — | | |
与发行可转换应付票据相关的发行成本
|
| | | | (110,973) | | | | | | — | | |
发行债券单位和认股权证的毛收入
|
| | | | 617,700 | | | | | | 1,075,992 | | |
与单位和权证发行相关的发行成本
|
| | | | (55,687) | | | | | | (4,762) | | |
行权证收益
|
| | | | — | | | | | | 858,855 | | |
延期发行费用的支付
|
| | | | (22,618) | | | | | | (135,625) | | |
融资活动提供的净现金
|
| | | | 1,659,822 | | | | | | 1,794,460 | | |
外币汇率变动对现金的影响
|
| | | | 1,602 | | | | | | (11,441) | | |
现金净增长
|
| | | | 716,495 | | | | | | 867,760 | | |
现金,期初
|
| | | | 36,747 | | | | | | 1,660 | | |
现金,期末
|
| | | $ | 753,242 | | | | | $ | 869,420 | | |
补充披露现金流信息: | | | | | | | | | | | | | |
非现金融资活动:
|
| | | | | | | | | | | | |
应付账款和应计费用中的延期发售成本
|
| | | $ | 81,548 | | | | | $ | 258,220 | | |
应付可转换票据的递延融资成本和应计费用
|
| | | | 58,214 | | | | | | — | | |
以现金支付的生物科学肿瘤学采购价和应计费用
|
| | | | 364,222 | | | | | | — | | |
代现金发行的可转换票据
|
| | | | 240,939 | | | | | | — | | |
代现金发行的权证
|
| | | | 199,577 | | | | | | | | |
期间支付的现金:
|
| | | | | | | | | | | | |
利息
|
| | | | 268 | | | | | | — | | |
| | |
截至的六个月
06月30日 |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
认股权证
|
| | | | 6,282,237 | | | | | | 2,169,000 | | |
可转换票据(如果已转换)
|
| | | | 1,624,886 | | | | | | — | | |
股票期权
|
| | | | 600,000 | | | | | | 175,000 | | |
普通股或有对价
|
| | | | 306,227 | | | | | | — | | |
合计
|
| | | | 8,813,350 | | | | | | 2,344,000 | | |
| | |
06月30日
2020 |
| |
12月31日
2019 |
| ||||||
专业费
|
| | | $ | 670,515 | | | | | $ | 559,706 | | |
专利许可费
|
| | | | 353,892 | | | | | | 37,364 | | |
管理服务费和费用
|
| | | | 208,911 | | | | | | 70,197 | | |
其他应付帐款和应计费用
|
| | | | 354,301 | | | | | | 187,274 | | |
应付账款和应计费用合计
|
| | | $ | 1,587,618 | | | | | $ | 854,541 | | |
| | |
06月30日
2020 |
| |||
可转换票据本金金额
|
| | | $ | 2,295,830 | | |
未摊销折扣
|
| | | | (714,712) | | |
延期融资成本
|
| | | | (154,873) | | |
净额可转换应付票据
|
| | | $ | 1,426,245 | | |
| | |
认股权证
|
| |
加权-
平均 行使价 |
| ||||||
2019年12月31日业绩突出
|
| | | | 2,391,483 | | | | | $ | 2.10 | | |
已发布
|
| | | | 6,359,138 | | | | | | 4.00 | | |
锻炼
|
| | | | — | | | | | | — | | |
被没收
|
| | | | — | | | | | | — | | |
2020年6月30日业绩突出
|
| | | | 8,750,621 | | | | | $ | 3.87 | | |
可于2020年6月30日行使的认股权证
|
| | | | 1,391,145 | | | | | $ | 3.55 | | |
| | |
选项
|
| |
加权-
平均 行使价 |
| |
加权-
平均津贴 日期公允价值 |
| |||||||||
2019年12月31日业绩突出
|
| | | | 600,000 | | | | | $ | 2.56 | | | | | $ | 1.21 | | |
已批准
|
| | | | — | | | | | | — | | | | | | — | | |
锻炼
|
| | | | — | | | | | | — | | | | | | — | | |
被没收
|
| | | | — | | | | | | — | | | | | | — | | |
2020年6月30日业绩突出
|
| | | | 600,000 | | | | | $ | 2.56 | | | | | $ | 1.21 | | |
于2020年6月30日归属并可行使
|
| | | | 232,138 | | | | | $ | 2.17 | | | | | $ | 1.10 | | |
2020年6月30日解除授权
|
| | | | 367,862 | | | | | $ | 2.70 | | | | | $ | 1.27 | | |
| | |
06月30日
2020 |
| |
12月31日
2019 |
| ||||||
投资组合服务
|
| | | | 10,380 | | | | | | — | | |
克里尔医疗有限公司
|
| | | | 198,530 | | | | | | 70,197 | | |
HCFP LLC
|
| | | | 76 | | | | | | 645 | | |
资本市场
|
| | | | — | | | | | | 6,500 | | |
基里尼瓦塔
|
| | | | 8,333 | | | | | | — | | |
直接投资
|
| | | | 13,630 | | | | | | — | | |
合计
|
| | | | 230,949 | | | | | | 117,342 | | |
| | |
12月31日
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
资产 | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | |
现金
|
| | | $ | 36,747 | | | | | $ | 1,660 | | |
应收增值税
|
| | | | 562 | | | | | | 27,859 | | |
延期发售成本
|
| | | | 627,016 | | | | | | — | | |
预付费用
|
| | | | 103,697 | | | | | | 103,119 | | |
流动资产总额
|
| | | | 768,023 | | | | | | 132,638 | | |
财产和设备,净额
|
| | | | 3,659 | | | | | | — | | |
总资产
|
| | | $ | 771,682 | | | | | $ | 132,638 | | |
负债和股东权益(赤字)
|
| | | | | | | | | | | | |
流动负债:
|
| | | | | | | | | | | | |
应付账款和应计费用
|
| | | $ | 854,541 | | | | | $ | 113,956 | | |
股权投资单位预缴保证金
|
| | | | — | | | | | | 24,008 | | |
总负债
|
| | | | 854,541 | | | | | | 137,964 | | |
承付款和或有事项(附注5和8)
|
| | | | | | | | | | | | |
股东权益(亏损):
|
| | | | | | | | | | | | |
优先股,面值0.001美元;授权股份2000万股;0股已发行和已发行股票
|
| | | | — | | | | | | — | | |
普通股,面值0.001美元;授权股份50,000,000股;12,509,024股
和10,766,667股分别发行和发行 |
| | | | 12,509 | | | | | | 10,767 | | |
新增实收资本
|
| | | | 3,577,533 | | | | | | 942,969 | | |
累计亏损
|
| | | | (3,639,447) | | | | | | (949,498) | | |
累计其他综合损失
|
| | | | (33,454) | | | | | | (9,564) | | |
股东亏损总额
|
| | | | (82,859) | | | | | | (5,326) | | |
总负债和股东赤字
|
| | | $ | 771,682 | | | | | $ | 132,638 | | |
| | |
截至2010年12月31日的三个年度
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
收入
|
| | | $ | — | | | | | $ | — | | |
运营费用: | | | | | | | | | | | | | |
一般和行政
|
| | | | 2,226,837 | | | | | | 408,425 | | |
研发
|
| | | | 463,111 | | | | | | 277,539 | | |
总运营费用
|
| | | | 2,689,949 | | | | | | 685,964 | | |
净亏损
|
| | | | (2,689,949) | | | | | | (685,964) | | |
综合损失: | | | | | | | | | | | | | |
外币折算调整
|
| | | | (23,890) | | | | | | (9,564) | | |
全面亏损
|
| | | $ | (2,713,839) | | | | | $ | (695,528) | | |
每股普通股净亏损: | | | | | | | | | | | | | |
基本稀释
|
| | | $ | (0.22) | | | | | $ | (0.06) | | |
加权平均已发行普通股:
|
| | | | | | | | | | | | |
基本稀释
|
| | | | 12,021,650 | | | | | | 10,570,933 | | |
| | |
普通股
|
| |
其他
实收 大写 |
| |
累计
赤字 |
| |
累计
其他 综合 亏损 |
| |
合计
股东的 股权 (赤字) |
| |||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||
余额,2017年12月31日
|
| | | | 10,361,518 | | | | | $ | 10,362 | | | | | $ | 354,760 | | | | | $ | (263,534) | | | | | $ | — | | | | | $ | 101,588 | | |
普通股 - 发行扣除发行成本10,442美元
|
| | | | 138,482 | | | | | | 138 | | | | | | 127,902 | | | | | | — | | | | | | — | | | | | | 128,040 | | |
单位 - 的发行扣除发行成本为9,070美元
|
| | | | 266,667 | | | | | | 267 | | | | | | 390,663 | | | | | | — | | | | | | — | | | | | | 390,930 | | |
股票薪酬费用
|
| | | | — | | | | | | — | | | | | | 10,210 | | | | | | — | | | | | | — | | | | | | 10,210 | | |
保修费用
|
| | | | | | | | | | | | | | | | 59,434 | | | | | | | | | | | | | | | | | | 59,434 | | |
外币折算调整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (9,564) | | | | | | (9,564) | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | (685,964) | | | | | | — | | | | | | (685,964) | | |
BALANCE,2018年12月31日
|
| | | | 10,766,667 | | | | | $ | 10,767 | | | | | $ | 942,969 | | | | | $ | (949,498) | | | | | $ | (9,564) | | | | | $ | (5,326) | | |
单位和权证的发行 - 扣除发行成本净额为236,705美元
|
| | | | 883,502 | | | | | | 884 | | | | | | 1,562,919 | | | | | | — | | | | | | — | | | | | | 1,563,803 | | |
股票薪酬费用
|
| | | | — | | | | | | — | | | | | | 124,498 | | | | | | — | | | | | | — | | | | | | 124,498 | | |
保修费用
|
| | | | — | | | | | | — | | | | | | 89,151 | | | | | | — | | | | | | — | | | | | | 89,151 | | |
保修练习
|
| | | | 858,855 | | | | | | 859 | | | | | | 857,996 | | | | | | — | | | | | | — | | | | | | 858,855 | | |
外币折算调整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (23,890) | | | | | | (23,890) | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2,689,949) | | | | | | — | | | | | | (2,689,949) | | |
Balance,2019年12月31日
|
| | | | 12,509,024 | | | | | $ | 12,509 | | | | | $ | 3,577,533 | | | | | $ | (3,639,447) | | | | | $ | (33,454) | | | | | $ | (82,859) | | |
|
| | |
截至2010年12月31日的三个年度
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
净亏损
|
| | | $ | (2,689,949) | | | | | $ | (685,964) | | |
调整以将净亏损与在
中使用的净现金进行核对
经营活动: |
| | | | | | | | | | | | |
折旧
|
| | | | 664 | | | | | | — | | |
保修费用
|
| | | | 89,151 | | | | | | 59,434 | | |
股票薪酬
|
| | | | 124,498 | | | | | | 10,210 | | |
经营性资产和负债变动:
|
| | | | | | | | | | | | |
应收增值税
|
| | | | 28,929 | | | | | | (28,489) | | |
预付费用
|
| | | | 6,376 | | | | | | (105,450) | | |
应付账款和应计费用
|
| | | | 319,929 | | | | | | 2,942 | | |
经营活动使用的净现金
|
| | | | (2,120,402) | | | | | | (747,317) | | |
投资活动现金流:
|
| | | | | | | | | | | | |
购置物业和设备
|
| | | | (4,251) | | | | | | — | | |
融资活动现金流: | | | | | | | | | | | | | |
普通股发行毛收入
|
| | | | — | | | | | | 138,482 | | |
普通股发行相关发行成本
|
| | | | — | | | | | | (10,442) | | |
单位和权证发行毛收入
|
| | | | 1,776,500 | | | | | | 400,000 | | |
与发行单位和权证相关的发行成本
|
| | | | (236,705) | | | | | | (9,070) | | |
行权证收益
|
| | | | 858,855 | | | | | | | | |
应收订阅收益
|
| | | | — | | | | | | 54,652 | | |
股权投资单位押金
|
| | | | | | | | | | 24,008 | | |
延期发行费用的支付
|
| | | | (214,937) | | | | | | — | | |
融资活动提供的净现金
|
| | | | 2,183,713 | | | | | | 597,630 | | |
外币汇率变动对现金的影响
|
| | | | (23,973) | | | | | | (6,871) | | |
现金净变化
|
| | | | 35,087 | | | | | | (156,558) | | |
年初Cash -
|
| | | | 1,660 | | | | | | 158,218 | | |
年终现金 -
|
| | | $ | 36,747 | | | | | $ | 1,660 | | |
现金流量信息补充披露: | | | | | | | | | | | | | |
非现金融资活动:
|
| | | | | | | | | | | | |
预付定金发行单位
|
| | | $ | 24,008 | | | | | $ | — | | |
应付账款中的延期发售成本
|
| | | | | | | | | | | | |
和应计费用
|
| | | $ | 412,079 | | | | | $ | — | | |
| | |
预计
使用寿命 |
|
计算机设备
|
| |
3年
|
|
| | |
12月31日
2019 |
| |
12月31日
2018 |
| ||||||
专业费
|
| | | $ | 559,706 | | | | | $ | 30,550 | | |
由于分支机构
|
| | | | 645 | | | | | | 18,923 | | |
专利许可费
|
| | | | 36,719 | | | | | | 36,717 | | |
管理服务费和费用
|
| | | | 70,197 | | | | | | 27,766 | | |
其他应付帐款和应计费用
|
| | | | 187,274 | | | | | | — | | |
应付账款和应计费用合计
|
| | | $ | 854,541 | | | | | $ | 113,956 | | |
| | |
认股权证
|
| |
加权-
平均 练习 价格 |
| ||||||
2018年12月31日业绩突出
|
| | | | 983,334 | | | | | $ | 1.23 | | |
已批准
|
| | | | 2,267,004 | | | | | | 2.06 | | |
锻炼
|
| | | | (858,855) | | | | | | 1.00 | | |
被没收
|
| | | | — | | | | | | — | | |
2019年12月31日业绩突出
|
| | | | 2,391,483 | | | | | $ | 2.10 | | |
可于2019年12月31日行使的认股权证
|
| | | | 1,391,145 | | | | | $ | 1.09 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
加权平均普通股价格
|
| | | $ | 2.00 | | | | | $ | 1.00 | | |
预期股息率
|
| | | | 0% | | | | | | 0% | | |
预期期权期限(年)
|
| | | | 6.0 – 10.0 | | | | | | 6.0 – 10.0 | | |
加权平均预期股价波动率
|
| | | | 87% | | | | | | 68% | | |
无风险利率
|
| | 1.6% – 2.1% | | | | | 3.2% | | |
| | |
号码
库存 个 选项 |
| |
加权-
平均 练习 价格 |
| |
加权-
平均 授予日期 公允价值 |
| |||||||||
2018年12月31日业绩突出
|
| | | | 175,000 | | | | | $ | 1.50 | | | | | $ | 0.70 | | |
已批准
|
| | | | 425,000 | | | | | $ | 3.00 | | | | | $ | 1.41 | | |
锻炼
|
| | | | — | | | | | | — | | | | | | — | | |
被没收
|
| | | | — | | | | | | — | | | | | | — | | |
2019年12月31日业绩突出
|
| | | | 600,000 | | | | | | 2.56 | | | | | | 1.21 | | |
于2019年12月31日归属并可行使
|
| | | | 132,138 | | | | | $ | 2.17 | | | | | $ | 1.43 | | |
2019年12月31日解除授权
|
| | | | 467,862 | | | | | $ | 2.67 | | | | | $ | 1.14 | | |
| | |
截至2010年12月31日的三个年度
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
电流: | | | | | | | | | | | | | |
联邦、州和外国
|
| | | $ | — | | | | | $ | — | | |
延期: | | | | | | | | | | | | | |
联邦政府
|
| | | | 519,147 | | | | | | 143,858 | | |
州和地方
|
| | | | 253,681 | | | | | | 93,172 | | |
外来
|
| | | | 66,458 | | | | | | 18,692 | | |
递延纳税总额
|
| | | | 839,286 | | | | | | 255,722 | | |
估值津贴
|
| | | | (839,286) | | | | | | (255,722) | | |
递延税金净额
|
| | | $ | — | | | | | $ | — | | |
| | |
截至2010年12月31日的三个年度
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
法定联邦税
|
| | | $ | (564,889) | | | | | $ | (144,053) | | |
餐饮和娱乐
|
| | | | 10,909 | | | | | | 195 | | |
股票薪酬
|
| | | | 11,585 | | | | | | — | | |
不可抵扣费用
|
| | | | 28,424 | | | | | | — | | |
州税和地方税
|
| | | | (252,605) | | | | | | (93.172) | | |
国外税
|
| | | | (71,475) | | | | | | (18,692) | | |
其他
|
| | | | (1,235) | | | | | | — | | |
估值免税额变动
|
| | | | 839,286 | | | | | | 255,722 | | |
所得税费用(福利)
|
| | | $ | — | | | | | $ | — | | |
| | |
12月31日
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
递延税金资产: | | | | | | | | | | | | | |
启动成本
|
| | | $ | 33,848 | | | | | $ | 36,451 | | |
专利
|
| | | | 71,585 | | | | | | 59,176 | | |
不合格股票期权
|
| | | | 78,920 | | | | | | 24,093 | | |
净营业亏损
|
| | | | 908,401 | | | | | | 208,437 | | |
OCI - 未实现汇兑损失
|
| | | | 11,573 | | | | | | 3,308 | | |
国外研究费用
|
| | | | 29,610 | | | | | | 8,683 | | |
国外净营业亏损
|
| | | | 55,540 | | | | | | 10,009 | | |
递延税金资产总额
|
| | | | 1,189,477 | | | | | | 350,159 | | |
递延纳税义务 | | | | | | | | | | | | | |
固定资产
|
| | | | (32) | | | | | | — | | |
估值津贴
|
| | | | (1,189,445) | | | | | | (350,159) | | |
递延税金净资产
|
| | | $ | — | | | | | $ | — | | |
|
独家簿记管理人
|
| |
联席经理
|
|
|
基准公司
|
| |
Joseph Gunnar&Co.,LLC
|
|