|
内华达州
(州或其他管辖范围
成立公司或组织) |
| |
6510
(主要标准
行业分类代码号) |
| |
85-2728630
(税务局雇主
识别码) |
|
|
大型加速文件服务器
☐
|
| |
加速文件管理器
☐
|
|
|
非加速文件管理器
|
| |
较小的报告公司
|
|
| | | |
新兴成长型公司
☐
|
|
| | |
第
页
|
| |||
关于本招股说明书
|
| | | | i | | |
有关前瞻性陈述的告诫说明
|
| | | | III | | |
招股说明书摘要
|
| | | | 1 | | |
产品
|
| | | | 6 | | |
风险因素
|
| | | | 7 | | |
使用收益
|
| | | | 22 | | |
发行价格的确定
|
| | | | 23 | | |
股利政策
|
| | | | 24 | | |
市场信息
|
| | | | 25 | | |
未经审计的形式精简合并财务报表
|
| | | | 26 | | |
未经审计的形式简明财务报表注释
|
| | | | 32 | | |
管理层对财务状况和经营成果的讨论和分析
|
| | | | 35 | | |
业务
|
| | | | 40 | | |
管理
|
| | | | 44 | | |
高管和董事薪酬
|
| | | | 48 | | |
某些关系和关联方交易
|
| | | | 49 | | |
主要股东
|
| | | | 52 | | |
销售证券持有人
|
| | | | 54 | | |
《证券法》对我们证券转售的限制
|
| | | | 55 | | |
CONX证券描述
|
| | | | 56 | | |
分配计划(利益冲突)
|
| | | | 65 | | |
重要的美国联邦所得税考虑因素
|
| | | | 68 | | |
法律事务
|
| | | | 73 | | |
专家
|
| | | | 74 | | |
您可以在哪里找到更多信息
|
| | | | 75 | | |
财务报表索引
|
| | | | F-1 | | |
姓名和地址
|
| |
股份数量
实益拥有的 |
| |
百分比:
所有权 |
| ||||||
公众股东
|
| | | | 148,585 | | | | | | * | | |
Nxgen
|
| | | | 18,750,000 | | | | | | 99.1% | | |
独立董事
|
| | | | 30,000 | | | | | | * | | |
总分享数
|
| | | | 18,928,585 | | | | | | | | |
| | |
CONX Corp
(历史) |
| |
交易
调整 |
| | | | |
形式
(分享之前 兑换) |
| |
额外的
交易 调整 (实际份额 兑换) |
| |
形式
(交易 并分享 兑换) |
| |||||||||||||||
资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
现金
|
| | | $ | 103,135 | | | | | $ | (26,750,000) | | | |
A
|
| | | $ | 189,477,842 | | | | | $ | (20,578,200) | | | | | $ | 168,899,642 | | |
| | | | | | | | | | | 200,000,000 | | | |
B
|
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | (1,224,869) | | | |
C
|
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | (2,258,914) | | | |
E
|
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | (2,608,426) | | | |
F
|
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | 22,216,916 | | | |
G
|
| | | | | | | | | | | | | | | | | | |
预付费用
|
| | | | 217,417 | | | | | | | | | | | | | | | 217,417 | | | | | | | | | | | | 217,417 | | |
流动资产总额
|
| | | | 320,552 | | | | | | 189,374,707 | | | | | | | | | 189,695,259 | | | | | | (20,578,200) | | | | | | 169,117,059 | | |
非流动资产: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
信托持有的现金
|
| | | | 22,216,916 | | | | | | (22,216,916) | | | |
G
|
| | | | — | | | | | | | | | | | | — | | |
财产和设备,净额
|
| | | | — | | | | | | 23,346,068 | | | |
A
|
| | | | 23,346,068 | | | | | | | | | | | | 23,346,068 | | |
非流动资产总额
|
| | | | 22,216,916 | | | | | | 1,129,152 | | | | | | | | | 23,346,068 | | | | | | — | | | | | | 23,346,068 | | |
总资产
|
| | | $ | 22,537,468 | | | | | $ | 190,503,859 | | | | | | | | $ | 213,041,327 | | | | | $ | (20,578,200) | | | | | $ | 192,463,127 | | |
负债和股东权益(赤字) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
当前负债: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
应付账款
|
| | | $ | 26,597 | | | | | $ | | | | | | | | $ | 26,597 | | | | | $ | | | | | $ | 26,597 | | | ||
流动资金贷款
|
| | | | 900,000 | | | | | | (900,000) | | | |
F
|
| | | | — | | | | | | | | | | | | — | | |
延期说明
|
| | | | 1,708,426 | | | | | | (1,708,426) | | | |
F
|
| | | | — | | | | | | | | | | | | — | | |
应计费用
|
| | | | 2,022,486 | | | | | | (1,983,914) | | | |
E
|
| | | | 38,572 | | | | | | | | | | | | 38,572 | | |
应计应付消费税
|
| | | | 639,193 | | | | | | | | | | | | | | | 639,193 | | | | | | | | | | | | 639,193 | | |
应付所得税
|
| | | | 59,675 | | | | | | (59,675) | | | |
C
|
| | | | — | | | | | | | | | | | | — | | |
流动负债总额
|
| | | | 5,356,377 | | | | | | (4,652,015) | | | | | | | | | 704,362 | | | | | | — | | | | | | 704,362 | | |
长期债务,扣除流动部分: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
递延法律费用
|
| | | | 275,000 | | | | | | (275,000) | | | |
E
|
| | | | — | | | | | | | | | | | | — | | |
应付延期承销费
|
| | | | 26,250,000 | | | | | | (26,250,000) | | | |
D
|
| | | | — | | | | | | | | | | | | — | | |
股权远期负债
|
| | | | 332,000 | | | | | | (332,000) | | | |
B
|
| | | | — | | | | | | | | | | | | — | | |
衍生权证负债
|
| | | | 6,013,658 | | | | | | | | | | | | | | | 6,013,658 | | | | | | | | | | | | 6,013,658 | | |
长期债务总额,扣除流动资金
部分 |
| | | | 32,870,658 | | | | | | (26,857,000) | | | | | | | | | 6,013,658 | | | | | | — | | | | | | 6,013,658 | | |
总负债
|
| | | | 38,227,035 | | | | | | (31,509,015) | | | | | | | | | 6,718,020 | | | | | | — | | | | | | 6,718,020 | | |
可能赎回的A类普通股
|
| | | | 22,216,916 | | | | | | | | | | | | | | | 22,216,916 | | | | | | (20,578,200) | | | | | | 1,638,716 | | |
股东权益(亏损): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
优先股
|
| | | | — | | | | | | 200,332,000 | | | |
B
|
| | | | 200,332,000 | | | | | | | | | | | | 200,332,000 | | |
A类普通股
|
| | | | 3 | | | | | | | | | | | | | | | 3 | | | | | | | | | | | | 3 | | |
B类普通股
|
| | | | 1,875 | | | | | | | | | | | | | | | 1,875 | | | | | | | | | | | | 1,875 | | |
累计亏损
|
| | | | (37,908,361) | | | | | | (3,403,933) | | | |
A
|
| | | | (16,227,488) | | | | | | | | | | | | (16,227,488) | | |
| | | | | | | | | | | (1,165,194) | | | |
C
|
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | 26,250,000 | | | |
D
|
| | | | | | | | | | | | | | | | | | |
股东权益合计(亏损)
|
| | | | (37,906,483) | | | | | | 222,012,874 | | | | | | | | | 184,106,391 | | | | | | — | | | | | | 184,106,391 | | |
负债和股东权益总额(赤字)
|
| | | $ | 22,537,468 | | | | | $ | 190,503,859 | | | | | | | | $ | 213,041,327 | | | | | $ | (20,578,200) | | | | | $ | 192,463,127 | | |
| | |
CONX Corp
(历史) |
| |
交易
调整 |
| | | | |
形式
(在 之前 共享 兑换) |
| |
额外的
交易 调整 (实际 共享 兑换) |
| |
形式
(交易 并分享 兑换) |
| |||||||||||||||
收入: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
租金收入
|
| | | $ | — | | | | | $ | 2,742,000 | | | |
bb
|
| | | $ | 2,742,000 | | | | | $ | | | | | $ | 2,742,000 | | | |
总收入
|
| | | | — | | | | | | 2,742,000 | | | | | | | | | 2,742,000 | | | | | | — | | | | | | 2,742,000 | | |
成本和费用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
一般和行政
费用 |
| | | | 1,178,513 | | | | | | 2,112,783 | | | |
抄送
|
| | | | 3,291,296 | | | | | | | | | | | | 3,291,296 | | |
折旧及摊销
|
| | | | — | | | | | | 929,022 | | | |
AA
|
| | | | 929,022 | | | | | | | | | | | | 929,022 | | |
总成本和费用
|
| | | | 1,178,513 | | | | | | 3,041,805 | | | | | | | | | 4,220,318 | | | | | | — | | | | | | 4,220,318 | | |
营业收入(亏损)
|
| | | | (1,178,513) | | | | | | (299,805) | | | | | | | | | (1,478,318) | | | | | | — | | | | | | (1,478,318) | | |
其他收入(RST): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
其他收入
|
| | | | — | | | | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
权证负债公允价值变动
|
| | | | (325,000) | | | | | | | | | | | | | | | (325,000) | | | | | | | | | | | | (325,000) | | |
股权远期负债公允价值变化
|
| | | | (4,693,000) | | | | | | | | | | | | | | | (4,693,000) | | | | | | | | | | | | (4,693,000) | | |
持有投资的利息收入
在信托帐户中 |
| | | | 267,481 | | | | | | (267,481) | | | |
DD
|
| | | | — | | | | | | | | | | | | — | | |
其他收入(费用)合计
|
| | | | (4,750,519) | | | | | | (267,481) | | | | | | | | | (5,018,000) | | | | | | — | | | | | | (5,018,000) | | |
所得税前收入(亏损)
|
| | | | (5,929,032) | | | | | | (567,286) | | | | | | | | | (6,496,318) | | | | | | | | | | | | (6,496,318) | | |
所得税(费用)福利
|
| | | | (65,469) | | | | | | 136,149 | | | |
EE
|
| | | | 70,680 | | | | | | | | | | | | 70,680 | | |
净收益(亏损)
|
| | | | (5,994,501) | | | | | | (431,137) | | | | | | | | | (6,425,638) | | | | | | — | | | | | | (6,425,638) | | |
加权平均流通普通股、基本股和稀释股
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
A类
|
| | | | 5,047,364 | | | | | | | | | | | | | | | 5,047,364 | | | | | | | | | | | | 3,086,002 | | |
B类
|
| | | | 18,750,000 | | | | | | | | | | | | | | | 18,750,000 | | | | | | | | | | | | 18,750,000 | | |
每股普通股基本和稀释净(损失)收入
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
A类
|
| | | $ | (0.25) | | | | | | | | | | | | | | $ | (0.27) | | | | | | | | | | | $ | (0.29) | | |
B类
|
| | | $ | (0.25) | | | | | | | | | | | | | | $ | (0.27) | | | | | | | | | | | $ | (0.29) | | |
| | |
CONX Corp
(历史) |
| |
交易
调整 |
| | | | |
形式
(在 之前 共享 兑换) |
| |
额外的
交易 调整 (实际 共享 兑换) |
| |
形式
(交易 并分享 兑换) |
| |||||||||||||||
收入: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
租金收入
|
| | | $ | — | | | | | $ | 685,500 | | | |
bb
|
| | | $ | 685,500 | | | | | $ | | | | | $ | 685,500 | | | |
总收入
|
| | | | — | | | | | | 685,500 | | | | | | | | | 685,500 | | | | | | — | | | | | | 685,500 | | |
成本和费用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
一般和行政
费用 |
| | | | 1,072,033 | | | | | | (887,914) | | | |
抄送
|
| | | | 184,119 | | | | | | | | | | | | 184,119 | | |
折旧及摊销
|
| | | | — | | | | | | 232,256 | | | |
AA
|
| | | | 232,256 | | | | | | | | | | | | 232,256 | | |
总成本和费用
|
| | | | 1,072,033 | | | | | | (655,659) | | | | | | | | | 416,375 | | | | | | — | | | | | | 416,375 | | |
营业收入(亏损)
|
| | | | (1,072,033) | | | | | | 1,341,159 | | | | | | | | | 269,126 | | | | | | — | | | | | | 269,126 | | |
其他收入(RST): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
其他收入
|
| | | | — | | | | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
权证负债公允价值变动
|
| | | | 3,191,842 | | | | | | | | | | | | | | | 3,191,842 | | | | | | | | | | | | 3,191,842 | | |
远期股权公允价值变化
责任 |
| | | | (7,000) | | | | | | | | | | | | | | | (7,000) | | | | | | | | | | | | (7,000) | | |
持有于
的投资的利息收入
信托帐户 |
| | | | 250,812 | | | | | | (250,812) | | | |
DD
|
| | | | — | | | | | | | | | | | | — | | |
其他收入(费用)合计
|
| | | | 3,435,654 | | | | | | (250,812) | | | | | | | | | 3,184,842 | | | | | | — | | | | | | 3,184,842 | | |
所得税前收入(亏损)
|
| | | | 2,363,621 | | | | | | 1,090,347 | | | | | | | | | 3,453,968 | | | | | | | | | | | | 3,453,968 | | |
所得税(费用)福利
|
| | | | 10,336 | | | | | | (261,683) | | | |
EE
|
| | | | (251,347) | | | | | | | | | | | | (251,347) | | |
净收益(亏损)
|
| | | | 2,373,957 | | | | | | 828,663 | | | | | | | | | 3,202,620 | | | | | | — | | | | | | 3,202,620 | | |
加权平均流通普通股、基本股和稀释股
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
A类
|
| | | | 2,090,269 | | | | | | | | | | | | | | | 2,090,269 | | | | | | | | | | | | 148,585 | | |
B类
|
| | | | 18,750,000 | | | | | | | | | | | | | | | 18,750,000 | | | | | | | | | | | | 18,750,000 | | |
基本和稀释净(损失)收入每
共同份额 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
A类
|
| | | $ | 0.11 | | | | | | | | | | | | | | $ | 0.15 | | | | | | | | | | | $ | 0.17 | | |
B类
|
| | | $ | 0.11 | | | | | | | | | | | | | | $ | 0.15 | | | | | | | | | | | $ | 0.17 | | |
截至2023年12月31日止年度
|
| |
假设没有
赎回 |
| |
假设实际
赎回 |
| ||||||
预计净收益(亏损)
|
| | | $ | (6,425,638) | | | | | $ | (6,425,638) | | |
形式加权平均流通股 - 基本股和稀释股
|
| | | | 23,797,364 | | | | | | 21,836,002 | | |
每股 - 基本和稀释后净收益(亏损)
|
| | | $ | (0.27) | | | | | $ | (0.29) | | |
预估加权平均股价 | | | | | | | | | | | | | |
公众股东
|
| | | | 5,017,364 | | | | | | 3,056,002 | | |
Nxgen
|
| | | | 18,750,000 | | | | | | 18,750,000 | | |
独立董事
|
| | | | 30,000 | | | | | | 30,000 | | |
预计加权平均流通股、基本股和稀释股
|
| | | | 23,797,364 | | | | | | 21,836,002 | | |
截至2024年3月31日的三个月
|
| |
假设没有
赎回 |
| |
假设实际
赎回 |
| ||||||
预计净收益(亏损)
|
| | | $ | 3,202,620 | | | | | $ | 3,202,620 | | |
形式加权平均流通股 - 基本股和稀释股
|
| | | | 20,840,269 | | | | | | 18,898,585 | | |
每股 - 基本和稀释后净收益(亏损)
|
| | | $ | 0.15 | | | | | $ | 0.17 | | |
预估加权平均股价 | | | | | | | | | | | | | |
公众股东
|
| | | | 2,060,269 | | | | | | 118,485 | | |
Nxgen
|
| | | | 18,750,000 | | | | | | 18,750,000 | | |
独立董事
|
| | | | 30,000 | | | | | | 30,000 | | |
预计加权平均流通股、基本股和稀释股
|
| | | | 20,840,269 | | | | | | 18,898,585 | | |
名称
|
| |
年龄
|
| |
职位
|
|
查尔斯·W·尔根 | | |
71
|
| | 董事长 | |
Jason Kiser | | |
59
|
| | 董事首席执行官 | |
杰拉尔德·戈尔曼 | | |
69
|
| | 董事 | |
David K.莫斯科维茨 | | |
66
|
| | 董事 | |
禤浩焯·斯特克尔 | | |
57
|
| | 董事 | |
个人
|
| |
实体
|
| |
实体业务
|
| |
从属关系
|
|
查尔斯·W·尔根
|
| | DISH网络公司 | | | 电信、有线和无线 | | | 董事长 | |
| | | Echostar公司 | | | 电信、有线和无线 | | | 董事长 | |
Jason Kiser
|
| | DISH网络公司 | | | 电信、有线和无线 | | | 2023年前的财务主管 | |
杰拉尔德·戈尔曼
|
| |
世界传媒集团有限责任公司
|
| | 信息 | | | 首席执行官 | |
禤浩焯·斯特克尔
|
| | 维系有限公司 | | | 金融服务 | | | 董事 | |
姓名和地址(1)
|
| |
股票数量:
A类普通股 实益拥有的 |
| |
百分比
第(2)类的 |
| ||||||
Nxgen Opportunities,LLC(3)(4)
|
| | | | 30,083,333 | | | | | | 99.41% | | |
查尔斯·W·尔根(3)(4)
|
| | | | 30,083,333 | | | | | | 99.41% | | |
牧场遗产信托基金(5)
|
| | | | 17,391,300 | | | | | | 47.88% | | |
Jason Kiser(3)
|
| | | | — | | | | | | — | | |
杰拉尔德·戈尔曼
|
| | | | 10,000 | | | | | | * | | |
David K.莫斯科维茨
|
| | | | 10,000 | | | | | | * | | |
禤浩焯·斯特克尔
|
| | | | 10,000 | | | | | | * | | |
全体董事和高管(五人)
|
| | | | 30,113,333 | | | | | | 99.51% | | |
| | |
受益证券
在此之前拥有的 提供服务 |
| |
有价证券
此 中提供的 提供服务 |
| |
实益拥有的证券
本次发售后 |
| |||||||||||||||||||||||||||
姓名和地址
|
| |
股票数量:
常见的 库存 |
| |
认股权证
|
| |
股票数量:
常见的 股票(1) |
| |
股票数量:
常见的 库存 |
| |
百分比
|
| |
百分比
|
| ||||||||||||||||||
杰拉尔德·戈尔曼(3)
|
| | | | 10,000 | | | | | | — | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | — | | |
禤浩焯·斯特克尔(4)
|
| | | | 10,000 | | | | | | — | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | — | | |
David k.莫斯科(5)
|
| | | | 10,000 | | | | | | — | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | — | | |
赎回日期
(保证书到期前) |
| |
A类普通股赎回公允市值
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
≤$10.00
|
| |
$11.00
|
| |
$12.00
|
| |
$13.00
|
| |
$14.00
|
| |
$15.00
|
| |
$16.00
|
| |
$17.00
|
| |
≥$18.00
|
| |||||||||||||||||||||||||||
60个月
|
| | | | 0.261 | | | | | | 0.281 | | | | | | 0.297 | | | | | | 0.311 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
57个月
|
| | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.310 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
54个月
|
| | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.361 | | |
51个月
|
| | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.320 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.361 | | |
48个月
|
| | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.361 | | |
45个月
|
| | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.330 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.361 | | |
42个月
|
| | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.361 | | |
39个月
|
| | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.290 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.340 | | | | | | 0.354 | | | | | | 0.361 | | |
36个月
|
| | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.361 | | |
33个月
|
| | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.280 | | | | | | 0.301 | | | | | | 0.320 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.361 | | |
30个月
|
| | | | 0.196 | | | | | | 0.224 | | | | | | 0.250 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.361 | | |
27个月
|
| | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.350 | | | | | | 0.361 | | |
24个月
|
| | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.260 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.361 | | |
21个月
|
| | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.361 | | |
18个月
|
| | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.361 | | |
赎回日期
(保证书到期前) |
| |
A类普通股赎回公允市值
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
≤$10.00
|
| |
$11.00
|
| |
$12.00
|
| |
$13.00
|
| |
$14.00
|
| |
$15.00
|
| |
$16.00
|
| |
$17.00
|
| |
≥$18.00
|
| |||||||||||||||||||||||||||
15个月
|
| | | | 0.130 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.230 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.361 | | |
12个月
|
| | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.250 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.361 | | |
9个月
|
| | | | 0.090 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.361 | | |
6个半月
|
| | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.361 | | |
3个半月
|
| | | | 0.034 | | | | | | 0.065 | | | | | | 0.104 | | | | | | 0.150 | | | | | | 0.197 | | | | | | 0.243 | | | | | | 0.286 | | | | | | 0.326 | | | | | | 0.361 | | |
0个月
|
| | | | — | | | | | | — | | | | | | 0.042 | | | | | | 0.115 | | | | | | 0.179 | | | | | | 0.233 | | | | | | 0.281 | | | | | | 0.323 | | | | | | 0.361 | | |
| | |
第
页
|
| |||
CONX公司经审计的财务报表: | | | | | | | |
独立注册会计师事务所报告
|
| | | | F-2 | | |
截至2023年12月31日和2022年12月31日的资产负债表
|
| | | | F-4 | | |
截至2023年、2023年和2022年12月31日止年度的营运报表
|
| | | | F-5 | | |
截至2023年12月31日和2022年12月31日止年度股东赤字变动报表
|
| | | | F-6 | | |
截至2023年、2023年和2022年12月31日止年度的现金流量表
|
| | | | F-7 | | |
财务报表附注
|
| | | | F-8 | | |
CONX公司未经审计的财务报表: | | | |||||
精简资产负债表
|
| | | | F-26 | | |
未经审计的经营简明报表
|
| | | | F-27 | | |
未经审计的股东亏损变动简明报表
|
| | | | F-28 | | |
未经审计的现金流量简明报表
|
| | | | F-29 | | |
简明财务报表未经审计附注
|
| | | | F-30 | | |
| | |
12月31日
2023 |
| |
12月31日
2022 |
| ||||||
资产: | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | |
现金
|
| | | $ | 8,162 | | | | | $ | 1,397,296 | | |
预付费用
|
| | | | 9,166 | | | | | | 23,105 | | |
流动资产总额
|
| | | | 17,328 | | | | | | 1,420,401 | | |
信托账户中持有的现金
|
| | | | 21,966,104 | | | | | | 84,243,386 | | |
总资产
|
| | | $ | 21,983,432 | | | | | $ | 85,663,787 | | |
负债、需要赎回的A类普通股和股东赤字:
|
| | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
应付账款
|
| | | $ | 76,826 | | | | | $ | 19,114 | | |
流动资金贷款
|
| | | | 400,000 | | | | | | — | | |
延期说明
|
| | | | 1,708,426 | | | | | | 333,935 | | |
应计费用
|
| | | | 1,097,000 | | | | | | 575,300 | | |
应计应付消费税
|
| | | | 639,193 | | | | | | — | | |
应付所得税
|
| | | | 70,011 | | | | | | 1,208,515 | | |
流动负债总额
|
| | | | 3,991,456 | | | | | | 2,136,864 | | |
递延法律费用
|
| | | | 275,000 | | | | | | 275,000 | | |
应付延期承销费
|
| | | | 26,250,000 | | | | | | 26,250,000 | | |
股权远期负债
|
| | | | 325,000 | | | | | | — | | |
衍生权证负债
|
| | | | 9,205,500 | | | | | | 4,512,500 | | |
总负债
|
| | | | 40,046,956 | | | | | | 33,174,364 | | |
承付款和或有事项 | | | | | | | | | | | | | |
A类普通股可能赎回,2023年12月31日赎回价值为每股10.51美元的2,090,269股,2022年12月31日赎回价值为每股10.09美元的8,348,384股
|
| | | | 21,966,104 | | | | | | 84,243,386 | | |
股东亏损: | | | | | | | | | | | | | |
优先股,面值0.0001美元;授权20,000,000股;截至2023年和2022年12月31日,无已发行或未发行
|
| | | | — | | | | | | — | | |
A类普通股,面值0.0001美元,授权500,000,000股; 2023年和2022年12月31日已发行和发行30,000股
|
| | | | 3 | | | | | | 3 | | |
b类普通股,面值0.0001美元;授权股票50,000,000股;截至2023年12月31日和2022年12月31日已发行和发行股票18,750,000股
|
| | | | 1,875 | | | | | | 1,875 | | |
累计亏损
|
| | | | (40,031,506) | | | | | | (31,755,841) | | |
股东亏损总额
|
| | | | (40,029,628) | | | | | | (31,753,963) | | |
总负债、需要赎回的A类普通股和股东赤字
|
| | | $ | 21,983,432 | | | | | $ | 85,663,787 | | |
| | |
本年度
已结束 2023年12月31日 |
| |
本年度
已结束 2022年12月31日 |
| ||||||
一般和行政费用
|
| | | $ | 1,178,513 | | | | | $ | 888,749 | | |
运营亏损
|
| | | | (1,178,513) | | | | | | (888,749) | | |
其他收入 | | | | | | | | | | | | | |
远期股权公允价值变化
|
| | | | (325,000) | | | | | | — | | |
衍生权证负债的公允价值变动
|
| | | | (4,693,000) | | | | | | 21,359,166 | | |
信托账户投资的利息收入
|
| | | | 267,481 | | | | | | 4,937,551 | | |
其他(损失)收入总额
|
| | | | (4,750,519) | | | | | | 26,296,717 | | |
所得税拨备前的(损失)收入
|
| | | | (5,929,032) | | | | | | 25,407,968 | | |
所得税拨备
|
| | | | 65,469 | | | | | | 1,213,218 | | |
净(亏损)收入
|
| | | $ | (5,994,501) | | | | | $ | 24,194,750 | | |
加权平均已发行普通股、基本股和稀释股 | | | | | | | | | | | | | |
A类
|
| | | | 5,047,364 | | | | | | 64,226,579 | | |
B类
|
| | | | 18,750,000 | | | | | | 18,750,000 | | |
每股普通股基本和稀释净(损失)收入 | | | | | | | | | | | | | |
A类
|
| | | $ | (0.25) | | | | | $ | 0.29 | | |
B类
|
| | | $ | (0.25) | | | | | $ | 0.29 | | |
| | |
普通股
|
| |
额外的
实收 大写 |
| |
累计
赤字 |
| |
股东的
赤字 |
| ||||||||||||||||||||||||||||||
| | |
A类
|
| |
B类
|
| ||||||||||||||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||
余额2023年1月1日
|
| | | | 30,000 | | | | | $ | 3 | | | | | | 18,750,000 | | | | | $ | 1,875 | | | | | $ | — | | | | | $ | (31,755,841) | | | | | $ | (31,753,963) | | |
生长调整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,641,971) | | | | | | (1,641,971) | | |
对普通人征收的消费税
股票赎回 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (639,193) | | | | | | (639,193) | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,994,501) | | | | | | (5,994,501) | | |
余额—2023年12月31日
|
| | | | 30,000 | | | | | $ | 3 | | | | | | 18,750,000 | | | | | $ | 1,875 | | | | | $ | — | | | | | $ | (40,031,506) | | | | | $ | (40,029,628) | | |
| | |
普通股
|
| |
额外的
实收 大写 |
| |
累计
赤字 |
| |
股东的
赤字 |
| ||||||||||||||||||||||||||||||
| | |
A类
|
| |
B类
|
| ||||||||||||||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||
余额2022年1月1日
|
| | | | 30,000 | | | | | $ | 3 | | | | | | 18,750,000 | | | | | $ | 1,875 | | | | | $ | — | | | | | $ | (51,793,069) | | | | | $ | (51,791,191) | | |
生长调整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,157,522) | | | | | | (4,157,522) | | |
净收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,194,750 | | | | | | 24,194,750 | | |
Balance - 2022年12月31日
|
| | | | 30,000 | | | | | $ | 3 | | | | | | 18,750,000 | | | | | $ | 1,875 | | | | | $ | — | | | | | $ | (31,755,841) | | | | | $ | (31,753,963) | | |
| | |
年终了
12月31日 2023 |
| |
年终了
12月31日 2022 |
| ||||||
运营活动 | | | | | | | | | | | | | |
净(亏损)收入
|
| | | $ | (5,994,501) | | | | | $ | 24,194,750 | | |
将净(损失)收入与经营活动中使用的净现金进行调节的调整:
|
| | | | | | | | | | | | |
信托账户中的投资赚取利息
|
| | | | (267,481) | | | | | | (4,937,551) | | |
衍生权证负债的公允价值变动
|
| | | | 4,693,000 | | | | | | (21,359,166) | | |
股权远期负债公允价值变化
|
| | | | 325,000 | | | | | | — | | |
经营性资产和负债变动: | | | | | | | | | | | | | |
预付费用
|
| | | | 13,938 | | | | | | 46,895 | | |
其他应收账款
|
| | | | — | | | | | | 3,508 | | |
应付账款
|
| | | | 57,714 | | | | | | 19,114 | | |
应计费用
|
| | | | 521,700 | | | | | | 289,289 | | |
应付所得税
|
| | | | (1,138,504) | | | | | | 1,195,769 | | |
经营活动中使用的净现金
|
| | | | (1,789,134) | | | | | | (547,392) | | |
投资活动 | | | | | | | | | | | | | |
将现金存入信托账户
|
| | | | (1,374,491) | | | | | | — | | |
从信托账户分发的现金
|
| | | | 63,919,253 | | | | | | 670,774,520 | | |
投资活动提供的现金净额
|
| | | | 62,544,762 | | | | | | 670,774,520 | | |
融资活动 | | | | | | | | | | | | | |
A类普通股赎回
|
| | | | (63,919,253) | | | | | | (669,914,136) | | |
流动资金贷款现金
|
| | | | 400,000 | | | | | | — | | |
应付延期票据的收益
|
| | | | 1,374,491 | | | | | | 333,935 | | |
用于融资活动的现金净额
|
| | | | (62,144,762) | | | | | | (669,580,201) | | |
现金净变化
|
| | | | (1,389,134) | | | | | | 646,927 | | |
现金
|
| | |
|
1,397,296
|
| | | |
|
750,369
|
| |
现金
|
| | | $ | 8,162 | | | | | $ | 1,397,296 | | |
补充现金流信息 | | | | | | | | | | | | | |
缴纳所得税的现金
|
| | | $ | 1,190,035 | | | | | $ | — | | |
补充披露非现金融资和投资活动 | | | | | | | | | | | | | |
普通股赎回应计的消费税负债
|
| | | $ | 639,193 | | | | | $ | — | | |
| | |
2023
|
| |
2022
|
| ||||||||||||||||||
| | |
A类
|
| |
B类
|
| |
A类
|
| |
B类
|
| ||||||||||||
每股基本和稀释后净(亏损)收益 | | | | | | | | | | | | | | | | | | | | | | | | | |
分子: | | | | | | | | | | | | | | | | | | | | | | | | | |
净(亏损)收入分摊
|
| | | $ | (1,271,419) | | | | | $ | (4,723,082) | | | | | $ | 18,727,526 | | | | | $ | 5,467,224 | | |
分母: | | | | | | | | | | | | | | | | | | | | | | | | | |
基本和稀释后加权平均流通股
|
| | | | 5,047,364 | | | | | | 18,750,000 | | | | | | 64,226,579 | | | | | | 18,750,000 | | |
每股基本和稀释后净(亏损)收益
|
| | | $ | (0.25) | | | | | $ | (0.25) | | | | | $ | 0.29 | | | | | $ | 0.29 | | |
| | |
2023年12月31日
|
| |
2022年12月31日
|
| ||||||
递延纳税资产(负债) | | | | | | | | | | | | | |
启动和组织成本
|
| | | $ | 394,830 | | | | | $ | 234,069 | | |
应计费用
|
| | | | 268,502 | | | | | | 140,810 | | |
递延税金资产(负债)合计
|
| | | | 663,332 | | | | | | 374,879 | | |
估值免税额
|
| | | | (663,332) | | | | | | (374,879) | | |
递延税项资产(负债)扣除免税额后的净额
|
| | | $ | — | | | | | $ | — | | |
| | |
截至的年度
|
| |||||||||
| | |
2023年12月31日
|
| |
2022年12月31日
|
| ||||||
联邦政府 | | | | | | | | | | | | | |
当期费用
|
| | | $ | 65,469 | | | | | $ | 995,966 | | |
递延福利(费用)
|
| | | | 247,488 | | | | | | 220,738 | | |
州和地方
|
| | | | | | | | | | | | |
当前
|
| | | | — | | | | | | 217,252 | | |
| | |
截至的年度
|
| |||||||||
| | |
2023年12月31日
|
| |
2022年12月31日
|
| ||||||
延期
|
| | | | 40,965 | | | | | | 55,054 | | |
估值免税额变动
|
| | | | (288,453) | | | | | | (275,792) | | |
所得税拨备
|
| | | $ | 65,469 | | | | | $ | 1,213,218 | | |
|
| | |
2023
|
| |
2022
|
| ||||||
法定联邦所得税率(福利)
|
| | | | 21.0% | | | | | | 21.0% | | |
衍生担保负债和股权远期的公允价值变化
|
| | | | (17.6)% | | | | | | (17.7)% | | |
估值免税额变动
|
| | | | (4.1)% | | | | | | 0.7% | | |
所得税费用
|
| | | | (0.7)% | | | | | | 4.0% | | |
说明
|
| |
级别
|
| |
2023年12月31日
|
| ||||||
负债: | | | | | | | | | | | | | |
私募认股权证
|
| | | | 2 | | | | | $ | 3,468,000 | | |
公开认股权证
|
| | | | 1 | | | | | $ | 5,737,500 | | |
远期权益
|
| | | | 3 | | | | | $ | 325,000 | | |
说明
|
| |
级别
|
| |
2022年12月31日
|
| ||||||
负债: | | | | | | | | | | | | | |
私募认股权证
|
| | | | 2 | | | | | $ | 1,700,000 | | |
公开认股权证
|
| | | | 1 | | | | | $ | 2,812,500 | | |
| | |
聚合
私募认股权证 |
| |
公共
认股权证 |
| |
保修期
责任 |
| |||||||||
截至2022年12月31日的公允价值
|
| | | $ | 1,700,000 | | | | | $ | 2,812,500 | | | | | $ | 4,512,500 | | |
公允价值变动
|
| | | | 1,768,000 | | | | | | 2,925,000 | | | | | | 4,693,000 | | |
截至2023年12月31日的公允价值
|
| | | $ | 3,468,000 | | | | | $ | 5,737,500 | | | | | $ | 9,205,500 | | |
| 股权远期 | | | | | | | |
|
截至2022年12月31日的公允价值
|
| | | $ | — | | |
|
成立时的公允价值,2023年11月1日
|
| | | | 325,000 | | |
|
公允价值变动
|
| | | | — | | |
|
截至2023年12月31日的公允价值
|
| | | $ | 32,000 | | |
估值技术
|
| |
不可观察的输入
|
| |
金额
|
|
蒙特卡罗模拟 | | |
波动性
|
| |
27%
|
|
| | |
信用调整后的贴现率
|
| |
35%
|
|
| | |
交易概率
|
| |
4%
|
|
| | |
3月31日
2024(未经审计) |
| |
12月31日
2023 |
| ||||||
资产: | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | |
现金
|
| | | $ | 103,135 | | | | | $ | 8,162 | | |
预付费用
|
| | | | 217,417 | | | | | | 9,166 | | |
流动资产总额
|
| | | | 320,552 | | | | | | 17,328 | | |
信托账户中持有的现金
|
| | | | 22,216,916 | | | | | | 21,966,104 | | |
总资产
|
| | | $ | 22,537,468 | | | | | $ | 21,983,432 | | |
负债、需要赎回的A类普通股和股东的
赤字: |
| | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
应付账款
|
| | | $ | 26,597 | | | | | $ | 76,826 | | |
流动资金贷款
|
| | | | 900,000 | | | | | | 400,000 | | |
延期说明
|
| | | | 1,708,426 | | | | | | 1,708,426 | | |
应计费用
|
| | | | 2,022,486 | | | | | | 1,097,000 | | |
应计应付消费税
|
| | | | 639,193 | | | | | | 639,193 | | |
应付所得税
|
| | | | 59,675 | | | | | | 70,011 | | |
流动负债总额
|
| | | | 5,356,377 | | | | | | 3,991,456 | | |
递延法律费用
|
| | | | 275,000 | | | | | | 275,000 | | |
应付延期承销费
|
| | | | 26,250,000 | | | | | | 26,250,000 | | |
股权远期负债
|
| | | | 332,000 | | | | | | 325,000 | | |
衍生权证负债
|
| | | | 6,013,658 | | | | | | 9,205,500 | | |
总负债
|
| | | | 38,227,035 | | | | | | 40,046,956 | | |
承付款和或有事项 | | | | | | | | | | | | | |
可能赎回的A类普通股,2090,269股,2024年3月31日赎回价值为每股10.63美元,2023年12月31日,2,090,269股,赎回价值10.51美元
|
| | | | 22,216,916 | | | | | | 21,966,104 | | |
股东亏损: | | | | | | | | | | | | | |
优先股,面值0.0001美元;授权股份2000万股;在2024年3月31日和2023年12月31日均未发行或发行
|
| | | | — | | | | | | — | | |
A类普通股,面值0.0001美元,授权发行5亿股;2024年3月31日和2023年12月31日发行和发行的股份为30,000股
|
| | | | 3 | | | | | | 3 | | |
B类普通股,面值0.0001美元;授权发行5,000,000股;2024年3月31日和2023年12月31日发行和发行18,750,000股
|
| | | | 1,875 | | | | | | 1,875 | | |
累计亏损
|
| | | | (37,908,361) | | | | | | (40,031,506) | | |
股东亏损总额
|
| | | | (37,906,483) | | | | | | (40,029,628) | | |
总负债、需要赎回的A类普通股和股东赤字
|
| | | $ | 22,537,468 | | | | | $ | 21,983,432 | | |
| | |
这三个月的费用
截至3月31日 2024 |
| |
这三个月的费用
截至3月31日 2023 |
| ||||||
一般和行政费用
|
| | | $ | 1,072,033 | | | | | $ | 277,914 | | |
运营亏损
|
| | | | (1,072,033) | | | | | | (277,914) | | |
其他收入(费用) | | | | | | | | | | | | | |
延期票据公允价值变更
|
| | | | | | | | | | 417,419 | | |
远期股权公允价值变化
|
| | | | (7,000) | | | | | | — | | |
衍生权证负债的公允价值变动
|
| | | | 3,191,842 | | | | | | (923,558) | | |
信托账户投资的利息收入
|
| | | | 250,812 | | | | | | — | | |
其他收入(费用)合计
|
| | | | 3,435,654 | | | | | | (506,139) | | |
所得税拨备前收入(损失)
|
| | | | 2,363,621 | | | | | | (784,053) | | |
所得税拨备
|
| | | | 10,336 | | | | | | — | | |
净收益(亏损)
|
| | | $ | 2,373,957 | | | | | $ | (784,053) | | |
加权平均已发行普通股、基本股和稀释股 | | | | | | | | | | | | | |
A类
|
| | | | 2,090,269 | | | | | | 8,348,384 | | |
B类
|
| | | | 18,750,000 | | | | | | 18,750,000 | | |
每股普通股基本和稀释净利润(亏损)
|
| | | | | | | | | | | | |
A类
|
| | | $ | 0.11 | | | | | $ | (0.03) | | |
B类
|
| | | $ | 0.11 | | | | | $ | (0.03) | | |
| | |
截至2024年3月31日的三个月
|
| |||||||||||||||||||||||||||||||||||||||
| | |
普通股
|
| |
额外的
实收 大写 |
| |
累计
赤字 |
| |
股东的
赤字 |
| ||||||||||||||||||||||||||||||
| | |
A类
|
| |
B类
|
| ||||||||||||||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||
余额
|
| | | | 30,000 | | | | | $ | 3 | | | | | | 18,750,000 | | | | | $ | 1,875 | | | | | $ | — | | | | | $ | (40,031,506) | | | | | $ | (40,029,628) | | |
生长调整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (250,812) | | | | | | (250,812) | | |
净收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,373,957 | | | | | | 2,373,957 | | |
余额
|
| | | | 30,000 | | | | | $ | 3 | | | | | | 18,750,000 | | | | | $ | 1,875 | | | | | $ | — | | | | | $ | (37,908,361) | | | | | $ | (37,906,483) | | |
| | |
截至2023年3月31日的三个月
|
| |||||||||||||||||||||||||||||||||||||||
| | |
普通股
|
| |
额外的
实收 大写 |
| |
累计
赤字 |
| |
股东的
赤字 |
| ||||||||||||||||||||||||||||||
| | |
A类
|
| |
B类
|
| ||||||||||||||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||
Balance - 2023年1月1日
|
| | | | 30,000 | | | | | $ | 3 | | | | | | 18,750,000 | | | | | $ | 1,875 | | | | | $ | — | | | | | $ | (31,755,841) | | | | | $ | (31,753,963) | | |
生长调整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (500,903) | | | | | | (500,903) | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (784,053) | | | | | | (784,053) | | |
Balance - 2023年3月31日(未经审计)
|
| | | | 30,000 | | | | | $ | 3 | | | | | | 18,750,000 | | | | | $ | 1,875 | | | | | $ | — | | | | | $ | (33,040,797) | | | | | $ | (33,038,919) | | |
| | |
三个月
已结束 3月31日 2024 |
| |
三个月
已结束 3月31日 2023 |
| ||||||
经营活动的现金流: | | | | | | | | | | | | | |
净收益(亏损)
|
| | | $ | 2,373,957 | | | | | $ | (784,053) | | |
将净收益(亏损)与经营活动中使用的现金净额进行调整:
|
| | | | | | | | | | | | |
信托账户中持有的现金或投资赚取的利息
|
| | | | (250,812) | | | | | | — | | |
可转换票据公允价值变化
|
| | | | — | | | | | | (417,419) | | |
衍生权证负债的公允价值变动
|
| | | | (3,191,842) | | | | | | 923,558 | | |
股权远期负债公允价值变化
|
| | | | 7,000 | | | | | | | | |
经营性资产和负债变动: | | | | | | | | | | | | | |
预付费用
|
| | | | (208,249) | | | | | | (58,250) | | |
应付账款
|
| | | | (50,231) | | | | | | (19,114) | | |
应计费用
|
| | | | 925,486 | | | | | | 90,700 | | |
应付所得税
|
| | | | (10,336) | | | | | | — | | |
经营活动中使用的净现金
|
| | | | (405,027) | | | | | | (264,578) | | |
投资活动 | | | | | | | | | | | | | |
将现金存入信托账户
|
| | | | — | | | | | | (500,903) | | |
投资活动中使用的净现金
|
| | | | — | | | | | | (500,903) | | |
融资活动 | | | | | | | | | | | | | |
流动资金贷款现金
|
| | | | 500,000 | | | | | | — | | |
从延期备注中获得
|
| | | | — | | | | | | 500,903 | | |
融资活动提供的现金净额
|
| | | | 500,000 | | | | | | 500,903 | | |
现金净变化
|
| | | | 94,973 | | | | | | (264,578) | | |
Cash -期初
|
| | | $ | 8,162 | | | | | $ | 1,397,296 | | |
现金
|
| | | $ | 103,135 | | | | | $ | 1,132,718 | | |
| | |
截止三个月
2024年3月31日 |
| |
截止三个月
2023年3月31日 |
| ||||||||||||||||||
| | |
A类
|
| |
B类
|
| |
A类
|
| |
B类
|
| ||||||||||||
每股基本和稀释后净收益(亏损) | | | | | | | | | | | | | | | | | | | | | | | | | |
分子: | | | | | | | | | | | | | | | | | | | | | | | | | |
净收益(亏损)分摊
|
| | | $ | 238,107 | | | | | $ | 2,135,850 | | | | | $ | (241,548) | | | | | $ | (542,505) | | |
分母: | | | | | | | | | | | | | | | | | | | | | | | | | |
基本和稀释后加权平均流通股
|
| | | | 2,090,269 | | | | | | 18,750,000 | | | | | | 8,348,384 | | | | | | 18,750,000 | | |
每股基本和稀释后净收益(亏损)
|
| | | $ | 0.11 | | | | | $ | 0.11 | | | | | $ | (0.03) | | | | | $ | (0.03) | | |
说明
|
| |
级别
|
| |
3月31日
2024 |
| ||||||
负债: | | | | | | | | | | | | | |
私募认股权证
|
| | | | 2 | | | | | $ | 2,265,533 | | |
公开认股权证
|
| | | | 1 | | | | | $ | 3,748,125 | | |
远期权益
|
| | | | 3 | | | | | $ | 332,000 | | |
说明
|
| |
级别
|
| |
12月31日
2023 |
| ||||||
负债: | | | | | | | | | | | | | |
私募认股权证
|
| | | | 2 | | | | | $ | 3,468,000 | | |
公开认股权证
|
| | | | 1 | | | | | $ | 5,737,500 | | |
远期权益
|
| | | | 3 | | | | | $ | 325,000 | | |
| | |
私人
认股权证 |
| |
公共
认股权证 |
| |
聚合
保修期 责任 |
| |||||||||
截至2023年12月31日的公允价值
|
| | | $ | 3,468,000 | | | | | $ | 5,737,500 | | | | | $ | 9,205,500 | | |
公允价值变动
|
| | | | (1,202,467) | | | | | | (1,989,375) | | | | | | (3,191,842) | | |
截至2024年3月31日的公允价值
|
| | | $ | 2,265,533 | | | | | $ | 3,748,125 | | | | | $ | 6,013,658 | | |
| | |
私人
认股权证 |
| |
公共
认股权证 |
| |
聚合
保修期 责任 |
| |||||||||
截至2022年12月31日的公允价值
|
| | | $ | 1,700,000 | | | | | $ | 2,812,500 | | | | | $ | 4,512,500 | | |
公允价值变动
|
| | | | 1,768,000 | | | | | | 2,925,000 | | | | | | 4,693,000 | | |
截至2023年3月的公允价值
|
| | | $ | 3,468,000 | | | | | $ | 5,737,500 | | | | | $ | 9,205,500 | | |
| | |
股权
转发 |
| |||
截至2023年12月31日的公允价值
|
| | | $ | 325,000 | | |
公允价值变动
|
| | | | 7,000 | | |
截至2024年3月31日的公允价值
|
| | | $ | 332,000 | | |
估值技术
|
| |
不可观察的输入
|
| |
金额
|
|
蒙特卡罗模拟 | | |
波动性
|
| |
27%
|
|
| | |
信用调整后的贴现率
|
| |
35%
|
|
| | |
交易概率
|
| |
4%
|
|
| | |
金额
|
| |||
美国证券交易委员会注册费
|
| | | $ | 51,092.20 | | |
FINRA备案费
|
| | | | * | | |
会计师手续费和费用
|
| | | | * | | |
律师费和开支
|
| | | | * | | |
蓝天费用和开支
|
| | | | * | | |
转会代理费和费用
|
| | | | * | | |
印刷费和雕刻费
|
| | | | * | | |
其他
|
| | | | * | | |
总费用
|
| | | $ | * | | |
|
证物编号
|
| |
说明
|
|
| 2.1 | | | Conx Corp.和EchoStar Real Estate Holding L.L.C.之间的买卖协议,日期为2024年3月10日(作为附件10.1提交给CONX Corp.的S当前报告,于2024年3月11日提交,并通过引用并入本文)。 | |
| 2.2 | | | 买卖协议修正案1,日期为2024年4月26日(作为附件810.2提交给CONX Corp.的S当前报告8-k表,于2024年5月2日提交给美国证券交易委员会,并通过引用并入本文)。 | |
| 3.1 | | | [br}修订和重新发布的公司章程,日期为2020年10月29日(作为附件3.1提交给CONX Corp.的S当期报告8-k表,于2020年11月3日提交给美国证券交易委员会,并通过引用并入本文)。 | |
| 3.2 | | | 修订和重新制定的公司章程第一修正案,日期为2022年10月31日(作为附件3.1提交给CONX Corp.的S最新报告Form 8-k,于2022年11月1日提交给美国证券交易委员会,并通过引用并入本文)。 | |
| 3.3 | | | 日期为2023年6月2日的CONX公司修订和重新制定的公司章程第二修正案(作为附件3.1提交给CONX公司的S目前的8-k表报告,于2023年6月2日提交给美国证券交易委员会,并通过引用并入本文)。 | |
| 3.4 | | | 日期为2023年11月3日的CONX公司修订和重新制定的公司章程第三修正案(作为附件3.1提交给CONX公司的S当前报告表格8-k,于2023年11月3日提交给美国证券交易委员会,并通过引用并入本文)。 | |
| 3.5 | | | A系列可转换优先股指定证书(作为附件33.5提交给CONX Corp.的S当期报告8-k表,于2024年5月7日提交给美国证券交易委员会,并通过引用并入本文)。 | |
| 3.6 | | | 《公司章程》(作为附件3.2提交给CONX Corp.的S当期8-k表报告,于2020年11月3日向美国证券交易委员会提交,并通过引用并入本文)。 | |
| 5.1* | | | Greenberg Traurig,LLP的观点。 | |
| 10.1 | | | CONX Corp.和EchoStar Real Estate Holding L.L.C.签订的租赁协议,日期为2024年5月1日(作为附件710.3提交给CONX Corp.的S当前报告8-k表,于2024年5月2日提交给美国证券交易委员会,并通过引用并入本文)。 | |
| 10.2 | | | 认购协议,日期为2023年11月1日(作为附件10.1提交给CONX Corp.的S当期报告8-k表,于2023年11月1日提交给美国证券交易委员会,并通过引用并入本文)。 | |
| 10.3 | | | 认购协议第1号修正案,日期为2024年3月25日(作为附表I的附件(D)(15)提交,于2024年4月1日向美国证券交易委员会提交,并通过引用并入本文)。 | |
| 10.4 | | | 本公司、其高管、董事和Nxgen Opportunities,LLC之间于2020年10月29日签署的信函协议(作为CONX公司当前8-k表的附件10.1提交,于2020年11月3日提交给美国证券交易委员会,并通过引用并入本文)。 | |
| 10.5 | | | 本公司、Nxgen Opportunities、LLC和其他持股人之间于2020年10月29日签署的登记权利和股东协议(作为附件10.3提交给CONX Corp.的S当前报告8-k表,于2020年11月3日提交给美国证券交易委员会,并通过引用并入本文)。 | |
| 10.6 | | | 本公司与本公司每位高管及董事之间的赔偿协议表(作为附件910.5提交给CONX Corp.的S当期报告8-k表,于2020年11月3日提交给美国证券交易委员会,并并入本文中以供参考)。 | |
| 23.1** | | | WithumSmith+Brown,PC同意。 | |
| 23.2* | | | Greenberg Traurig,LLP同意(作为附件5.1的一部分)。 | |
| 24 | | | 授权书(包括在本注册声明第1号修正案的签字页上)。 | |
|
证物编号
|
| |
说明
|
|
| 101.INS | | | 内联XBRL实例文档 | |
| 101.SCH | | | 内联XBRL分类扩展架构文档。 | |
| 101.校准 | | | 内联XBRL分类扩展计算Linkbase文档。 | |
| 101.DEF | | | 内联XBRL分类扩展定义Linkbase文档。 | |
| 101.实验室 | | | 内联XBRL分类扩展标签Linkbase文档。 | |
| 101.价格 | | | 内联XBRL分类扩展演示文稿Linkbase文档。 | |
| 104 | | | 封面交互数据文件(格式为内联XBRL,包含在附件101中)。 | |
| 107* | | |
备案费表。
|
|
|
签名
|
| |
标题
|
| |
日期
|
|
|
/S/查尔斯·W·尔根
查尔斯·W·尔根
|
| |
董事董事长
|
| |
2024年7月12日
|
|
|
/S/凯尔·贾森·凯瑟
凯尔·杰森·基瑟
|
| |
总裁首席执行官
司库和董事 (董事首席财务会计官首席执行官) |
| |
2024年7月12日
|
|
|
/S/杰拉尔德·戈尔曼
杰拉尔德·戈尔曼
|
| |
董事
|
| |
2024年7月12日
|
|
|
/S/David K.莫斯科
David K.莫斯科维茨
|
| |
董事
|
| |
2024年7月12日
|
|
|
/s/ Adrian Steckel
阿德里安·斯特克尔
|
| |
董事
|
| |
2024年7月12日
|
|