|
关于本招股说明书
|
| | | | 1 | | |
|
选定的定义
|
| | | | 2 | | |
|
有关前瞻性陈述的警示说明
|
| | | | 5 | | |
|
招股说明书摘要
|
| | | | 7 | | |
|
产品
|
| | | | 11 | | |
|
风险因素
|
| | | | 12 | | |
|
使用收益
|
| | | | 37 | | |
|
我们普通库存的市场价格
|
| | | | 38 | | |
|
未经审计的备考简明合并财务信息
|
| | | | 39 | | |
|
业务描述
|
| | | | 54 | | |
|
DHAC管理层对财务状况和经营成果的讨论和分析
|
| | | | 68 | | |
|
管理层对VSEE Lab财务状况和运营结果的讨论和分析
|
| | | | 74 | | |
|
管理层对IDOC财务状况和运营结果的讨论和分析
|
| | | | 84 | | |
|
管理
|
| | | | 96 | | |
|
高管薪酬
|
| | | | 100 | | |
|
某些关系和关联方交易
|
| | | | 102 | | |
|
证券的实益所有权
|
| | | | 110 | | |
|
私人安置交易的描述
|
| | | | 112 | | |
|
卖出股东
|
| | | | 114 | | |
|
我们的证券说明
|
| | | | 116 | | |
|
证券法对转售我们的证券的限制
|
| | | | 133 | | |
|
配送计划
|
| | | | 134 | | |
|
法律事务
|
| | | | 136 | | |
|
专家
|
| | | | 136 | | |
|
您可以在哪里找到更多信息
|
| | | | 136 | | |
|
财务报表索引
|
| | | | F-1 | | |
| 赞助商(1)(2)(4) | | | | | 2,665,250 | | | | | | 16.7% | | |
|
赞助商子公司(2)(3)
|
| | | | 936,300 | | | | | | 5.9% | | |
|
现任管理层、董事会和顾问
|
| | | | 301,750 | | | | | | 1.9% | | |
|
需要赎回股票的公众股东(6)
|
| | | | 114,966 | | | | | | 0.7% | | |
|
VSee
|
| | | | 5,246,354 | | | | | | 32.9% | | |
|
IDOC
|
| | | | 4,950,000 | | | | | | 31.1% | | |
|
ANP(5)
|
| | | | 437,000 | | | | | | 2.7% | | |
|
桥梁投资者(4)(5)(7)
|
| | | | 950,375 | | | | | | 6.0% | | |
|
量子投资者(3)(4)
|
| | | | 300,000 | | | | | | 1.9% | | |
|
其他股东(8)
|
| | | | 27,000 | | | | | | 0.2% | | |
| 赞助商(1)(2)(4) | | | | | 2,700,250 | | | | | | 15.8% | | |
|
赞助商子公司(2)(3)
|
| | | | 1,080,100 | | | | | | 6.3% | | |
|
现任管理层、董事会和顾问
|
| | | | 301,750 | | | | | | 1.8% | | |
|
需要赎回股票的公众股东(6)
|
| | | | 114,966 | | | | | | 0.7% | | |
|
VSee
|
| | | | 5,246,354 | | | | | | 30.7% | | |
|
IDOC
|
| | | | 4,950,000 | | | | | | 28.9% | | |
| ANP(5) | | | | | 874,000 | | | | | | 5.1% | | |
|
桥梁投资者(4)(5)(7)
|
| | | | 1,220,749 | | | | | | 7.1% | | |
|
量子投资者(3)(4)
|
| | | | 600,000 | | | | | | 3.5% | | |
|
其他股东(8)
|
| | | | 27,000 | | | | | | 0.2% | | |
| 赞助商(1)(2)(4) | | | | | 2,805,250 | | | | | | 13.6% | | |
|
赞助商子公司(2)(3)
|
| | | | 1,511,500 | | | | | | 7.3% | | |
|
现任管理层、董事会和顾问
|
| | | | 301,750 | | | | | | 1.5% | | |
|
需要赎回股票的公众股东(6)
|
| | | | 114,966 | | | | | | 0.6% | | |
|
VSee
|
| | | | 5,246,354 | | | | | | 25.4% | | |
|
IDOC
|
| | | | 4,950,000 | | | | | | 23.9% | | |
| ANP(5) | | | | | 2,185,000 | | | | | | 10.6% | | |
|
桥梁投资者(4)(5)(7)
|
| | | | 2,031,872 | | | | | | 9.8% | | |
|
量子投资者(3)(4)
|
| | | | 1,500,000 | | | | | | 7.3% | | |
|
其他股东(8)
|
| | | | 27,000 | | | | | | 0.1% | | |
| | |
截止日期
持股 |
| |||
加权平均股票计算,基本和摊薄 | | | | | | | |
DHAC公开股票
|
| | | | 114,966 | | |
DHAC赞助商分支机构
|
| | | | 936,300 | | |
DHAC发起人和董事股份
|
| | | | 2,967,000 | | |
桥梁投资者
|
| | | | 630,000 | | |
AGP承销商
|
| | | | 437,000 | | |
其他当前股东
|
| | | | 27,000 | | |
VSee在业务合并中发行的公司股票
|
| | | | 5,246,354 | | |
业务合并中发行的iDoc公司股份
|
| | | | 4,950,000 | | |
加权平均流通股
|
| | | | 15,308,620 | | |
| | |
(A)
VSEE (历史) |
| |
(A)
IDOC (历史) |
| |
(B)
DHAC (历史) |
| |
交易
会计 调整 (实际 赎回) |
| | | | |
形式
组合 (实际 赎回) |
| |||||||||||||||
资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 689,280 | | | | | | 74,184 | | | | | $ | 724 | | | | | | 1,400,355 | | | |
A
|
| | | $ | 1,488,488 | | |
| | | | | | | | | | | | | | | | | | | | | | | (2,590,305) | | | |
C
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 2,700,000 | | | |
D
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (170,000) | | | |
G
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (365,750) | | | |
I
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (250,000) | | | |
M
|
| | | | | | |
应收账款
|
| | | | 627,395 | | | | | | 2,964,616 | | | | | | — | | | | | | — | | | | | | | | | 3,592,011 | | |
关联方到期
|
| | | | — | | | | | | 1,047,771 | | | | | | — | | | | | | (210,508) | | | |
L
|
| | | | 837,263 | | |
预付和其他流动资产
|
| | | | 102,325 | | | | | | 140,665 | | | | | | — | | | | | | 210,000 | | | |
C
|
| | | | 452,990 | | |
流动资产总额
|
| | | | 1,419,000 | | | | | | 4,227,236 | | | | | | 724 | | | | | | 723,792 | | | | | | | | | 6,370,752 | | |
客户列表
|
| | | | — | | | | | | — | | | | | | — | | | | | | 5,302,497 | | | |
F
|
| | | | 5,302,497 | | |
商品名称
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,376,002 | | | |
F
|
| | | | 1,376,002 | | |
使用权资产
|
| | | | — | | | | | | 1,316,153 | | | | | | — | | | | | | — | | | | | | | | | 1,316,153 | | |
固定资产
|
| | | | 11,779 | | | | | | 110,296 | | | | | | — | | | | | | — | | | | | | | | | 122,075 | | |
应收票据
|
| | | | — | | | | | | 245,500 | | | | | | — | | | | | | — | | | | | | | | | 245,500 | | |
商誉
|
| | | | — | | | | | | — | | | | | | — | | | | | | 44,877,668 | | | |
F
|
| | | | 44,877,668 | | |
递延纳税资产
|
| | | | — | | | | | | 563,094 | | | | | | — | | | | | | — | | | | | | | | | 563,094 | | |
押金
|
| | | | — | | | | | | 20,720 | | | | | | — | | | | | | — | | | | | | | | | 20,720 | | |
信托账户中持有的现金和有价证券
|
| | | | — | | | | | | — | | | | | | 1,386,490 | | | | | | (1,400,355) | | | |
A
|
| | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | 13,865 | | | |
A
|
| | | | | | |
总资产
|
| | | $ | 1,430,779 | | | | | $ | 6,482,999 | | | | | $ | 1,387,214 | | | | | | 50,893,469 | | | | | | | | $ | 60,194,461 | | |
负债和股东权益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
应付账款和应计账款
负债 |
| | | $ | 1,819,512 | | | | | | 1,804,892 | | | | | $ | 3,642,780 | | | | | | (519,829) | | | |
C
|
| | | $ | 6,656,805 | | |
| | | | | | | | | | | | | | | | | | | | | | | (90,550) | | | |
G
|
| | | | | | |
递延收入
|
| | | | — | | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | | | | 20,000 | | |
应交消费税
|
| | | | — | | | | | | — | | | | | | 72,396 | | | | | | — | | | | | | | | | 72,396 | | |
应付所得税
|
| | | | — | | | | | | — | | | | | | 187,225 | | | | | | — | | | | | | | | | 187,225 | | |
使用权责任
|
| | | | — | | | | | | 698,480 | | | | | | — | | | | | | — | | | | | | | | | 698,480 | | |
授信额度
|
| | | | — | | | | | | 456,097 | | | | | | — | | | | | | — | | | | | | | | | 456,097 | | |
递延收入
|
| | | | 1,371,527 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 1,371,527 | | |
应付贴现费
|
| | | | — | | | | | | 491,974 | | | | | | — | | | | | | (250,000) | | | |
M
|
| | | | 241,974 | | |
应付票据
|
| | | | 550,000 | | | | | | 1,581,183 | | | | | | 926,500 | | | | | | (926,500) | | | |
G
|
| | | | 1,026,183 | | |
| | | | | | | | | | | | | | | | | | | | | | | (1,105,000) | | | |
H
|
| | | | | | |
购股到期
|
| | | | 135,000 | | | | | | — | | | | | | — | | | | | | (135,000) | | | |
E
|
| | | | — | | |
桥注
|
| | | | 600,000 | | | | | | 600,000 | | | | | | — | | | | | | (1,200,000) | | | |
K
|
| | | | — | | |
交易所的应计利息
备注: |
| | | | — | | | | | | — | | | | | | 78,061 | | | | | | — | | | | | | | | | 78,061 | | |
附加桥梁注释
|
| | | | — | | | | | | — | | | | | | 156,564 | | | | | | — | | | | | | | | | 156,566 | | |
兑换票据
|
| | | | — | | | | | | — | | | | | | 2,814,359 | | | | | | — | | | | | | | | | 2,814,359 | | |
延期通知,扣除折扣
|
| | | | — | | | | | | — | | | | | | 285,614 | | | | | | (285,614) | | | |
I
|
| | | | — | | |
| | |
(A)
VSEE (历史) |
| |
(A)
IDOC (历史) |
| |
(B)
DHAC (历史) |
| |
交易
会计 调整 (假设没有 额外的 赎回) |
| | | | |
形式
组合 (假设没有 赎回) |
| |||||||||||||||
扩展注释-分叉
衍生产品 |
| | | | — | | | | | | — | | | | | | 22,868 | | | | | | (22,868) | | | |
I
|
| | | | — | | |
C
|
| | | | — | | | | | | — | | | | | | 189,764 | | | | | | 500,000 | | | |
J
|
| | | | 689,764 | | |
Quantum可转换票据,扣除折扣后
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,000,000 | | | |
D
|
| | | | 3,000,000 | | |
关联方垫款
|
| | | | 338,506 | | | | | | 500,000 | | | | | | 592,800 | | | | | | (241,101) | | | |
G
|
| | | | 979,940 | | |
| | | | | | | | | | | | | | | | | | | | | | | (210,508) | | | |
L
|
| | | | | | |
流动负债总额
|
| | | | 4,814,257 | | | | | | 6,152,626 | | | | | | 8,968,931 | | | | | | (1,486,970) | | | | | | | | | 18,448,844 | | |
延期承保费
应付款 |
| | | | — | | | | | | — | | | | | | 4,370,000 | | | | | | (4,370,000) | | | |
C
|
| | | | — | | |
应付票据
|
| | | | — | | | | | | 1,500,600 | | | | | | — | | | | | | — | | | | | | | | | 1,500,600 | | |
使用权责任,当前部分较少
|
| | | | — | | | | | | 885,940 | | | | | | — | | | | | | — | | | | | | | | | 885,940 | | |
总负债
|
| | | | 4,814,257 | | | | | | 8,539,166 | | | | | | 13,338,931 | | | | | | (5,856,970) | | | | | | | | | 20,835,384 | | |
可能赎回的普通股
|
| | | | — | | | | | | — | | | | | | 1,281,957 | | | | | | (1,295,822) | | | |
B
|
| | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | 13,865 | | | |
A
|
| | | | | | |
| | | | | — | | | | | | — | | | | | | 1,281,957 | | | | | | (1,281,957) | | | | | | | | | — | | |
股东权益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Serries A Preferred
|
| | | | 37 | | | | | | — | | | | | | — | | | | | | (37) | | | |
E
|
| | | | — | | |
A-1系列首选
|
| | | | 123 | | | | | | — | | | | | | — | | | | | | (123) | | | |
E
|
| | | | — | | |
普通股
|
| | | | 1,000 | | | | | | 4,978 | | | | | | 350 | | | | | | (1,000) | | | |
E
|
| | | | 1,470 | | |
| | | | | | | | | | | | | | | | | | | | | | | 11 | | | |
B
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (4,483) | | | |
F
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 525 | | | |
E
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 60 | | | |
K
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 29 | | | |
H
|
| | | | | | |
新增实收资本
|
| | | | 6,026,457 | | | | | | 209,521 | | | | | | 550,246 | | | | | | (13,865) | | | |
A
|
| | | | 51,359,131 | | |
| | | | | | | | | | | | | | | | | | | | | | | 1,295,811 | | | |
B
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (13,941,934) | | | |
E
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 1,268,000 | | | |
G
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 49,289,984 | | | |
F
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 4,370,000 | | | |
C
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 1,104,971 | | | |
H
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 1,199,940 | | | |
K
|
| | | | | | |
累计亏损
|
| | | | (9,117,796) | | | | | | (2,270,666) | | | | | | (13,784,270) | | | | | | 13,865 | | | |
A
|
| | | | (12,001,524) | | |
| | | | | | | | | | | | | | | | | | | | | | | (1,860,476) | | | |
C
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (300,000) | | | |
D
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 2,270,666 | | | |
F
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 13,784,270 | | | |
E
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (57,268) | | | |
I
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (500,000) | | | |
J
|
| | | | | | |
非控股权益
|
| | | | (293,299) | | | | | | — | | | | | | — | | | | | | 293,299 | | | |
E
|
| | | | — | | |
股东权益合计
|
| | | | (3,383,478) | | | | | | (2,056,167) | | | | | | (13,233,674) | | | | | | 58,032,396 | | | | | | | | | 39,359,077 | | |
负债总额和股东'
股权 |
| | | $ | 1,430,779 | | | | | $ | 6,482,999 | | | | | $ | 1,387,214 | | | | | | 50,893,469 | | | | | | | | $ | 60,194,461 | | |
| | |
VSEE
(历史) |
| |
IDOC
(历史) |
| |
DHAC
(历史) |
| |
交易
会计 调整 (实际 赎回) |
| | | | |
形式
组合 (实际 赎回) |
| |||||||||||||||
VSee收入
|
| | | $ | 1,495,995 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | | | | $ | 1,495,995 | | |
患者费用
|
| | | | — | | | | | | 1,121,355 | | | | | | — | | | | | | — | | | | | | | | | 1,121,355 | | |
远程医疗费用
|
| | | | — | | | | | | 512,710 | | | | | | — | | | | | | — | | | | | | | | | 512,710 | | |
机构费用
|
| | | | — | | | | | | 5,700 | | | | | | — | | | | | | — | | | | | | | | | 5,700 | | |
总收入
|
| | | | 1,495,995 | | | | | | 1,639,765 | | | | | | — | | | | | | — | | | | | | | | | 3,135,760 | | |
收入成本
|
| | | | 386,253 | | | | | | 400,563 | | | | | | — | | | | | | — | | | | | | | | | 786,816 | | |
毛利/(亏损)
|
| | | | 1,109,742 | | | | | | 1,239,202 | | | | | | — | | | | | | — | | | | | | | | | 2,348,944 | | |
成本和费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
薪酬及相关福利
|
| | | | 893,577 | | | | | | 402,333 | | | | | | — | | | | | | — | | | | | | | | | 1,295,910 | | |
一般和行政
|
| | | | 151,348 | | | | | | 288,684 | | | | | | 674,262 | | | | | | — | | | | | | | | | 1,114,294 | | |
预付费
|
| | | | — | | | | | | 110,182 | | | | | | — | | | | | | — | | | | | | | | | 110,182 | | |
客户名单摊销
|
| | | | — | | | | | | — | | | | | | — | | | | | | 132,562 | | | |
C
|
| | | | 132,562 | | |
运营费用
|
| | | | 26,338 | | | | | | 92,000 | | | | | | — | | | | | | — | | | | | | | | | 118,338 | | |
总成本和费用
|
| | | | 1,071,263 | | | | | | 893,199 | | | | | | 674,262 | | | | | | 132,562 | | | | | | | | | 2,771,286 | | |
营业亏损
|
| | | | 38,479 | | | | | | 346,003 | | | | | | (674,262) | | | | | | (132,562) | | | | | | | | | (422,342) | | |
利息支出
|
| | | | (9,310) | | | | | | (78,714) | | | | | | (113,989) | | | | | | (717,268) | | | |
D
|
| | | | (919,281) | | |
默认利息
|
| | | | — | | | | | | — | | | | | | (20,296) | | | | | | — | | | | | | | | | (20,296) | | |
附加过桥票据的初始公允价值
|
| | | | — | | | | | | — | | | | | | 3,851 | | | | | | — | | | | | | | | | 3,851 | | |
额外过桥票据公允价值变动
|
| | | | — | | | | | | — | | | | | | (2,133) | | | | | | — | | | | | | | | | (2,133) | | |
交易所票据公允价值变动
|
| | | | — | | | | | | — | | | | | | (192,801) | | | | | | — | | | | | | | | | (192,801) | | |
ELOC公允价值变动
|
| | | | — | | | | | | — | | | | | | 13,956 | | | | | | — | | | | | | | | | 13,956 | | |
延期票据公允价值变更
嵌入式衍生品 |
| | | | — | | | | | | — | | | | | | 4 | | | | | | — | | | | | | | | | 4 | | |
其他收入(费用)
|
| | | | — | | | | | | (18,200) | | | | | | — | | | | | | — | | | | | | | | | (18,200) | | |
信托账户中的投资赚取利息
|
| | | | — | | | | | | — | | | | | | 17,853 | | | | | | (17,853) | | | |
A
|
| | | | — | | |
税前收入(损失)
|
| | | | 29,169 | | | | | | 249,089 | | | | | | (967,817) | | | | | | (867,683) | | | | | | | | | (1,557,242) | | |
税金拨备
|
| | | | — | | | | | | (55,603) | | | | | | — | | | | | | 55,603 | | | |
F
|
| | | | — | | |
净亏损
|
| | | $ | 29,169 | | | | | $ | 193,486 | | | | | $ | (967,817) | | | | | $ | (812,080) | | | | | | | | $ | (1,557,242) | | |
加权平均流通股、基本股和稀释股
|
| | | | 9,998,446 | | | | | | 4,978 | | | | | | 4,096,353 | | | | | | 10,264,555 | | | | | | | | | 14,360,908 | | |
每股基本和摊薄净亏损
|
| | | $ | (0.00) | | | | | $ | 38.87 | | | | | $ | (0.27) | | | | | | | | | | | | | | $ | (0.10) | | |
| | |
VSEE
(历史) |
| |
IDOC
(历史) |
| |
DHAC
(历史) |
| |
交易
会计 调整 (假设没有 赎回) |
| | | | |
形式
组合 (假设没有 额外的 赎回) |
| |||||||||||||||
VSee收入
|
| | | $ | 5,840,889 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | | | | $ | 5,840,889 | | |
患者费用
|
| | | | — | | | | | | 3,475,666 | | | | | | — | | | | | | — | | | | | | | | | 3,475,666 | | |
远程医疗费用
|
| | | | — | | | | | | 2,434,210 | | | | | | — | | | | | | — | | | | | | | | | 2,434,210 | | |
机构费用
|
| | | | — | | | | | | 716,314 | | | | | | — | | | | | | — | | | | | | | | | 716,314 | | |
总收入
|
| | | | 5,840,889 | | | | | | 6,626,190 | | | | | | — | | | | | | — | | | | | | | | | 12,467,079 | | |
收入成本
|
| | | | 1,933,195 | | | | | | 2,451,633 | | | | | | — | | | | | | — | | | | | | | | | 4,384,828 | | |
毛利/(亏损)
|
| | | | 3,907,694 | | | | | | 4,174,557 | | | | | | — | | | | | | — | | | | | | | | | 8,082,251 | | |
成本和费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
薪酬及相关福利
|
| | | | 4,417,028 | | | | | | 2,044,822 | | | | | | — | | | | | | 804,774 | | | |
E
|
| | | | 7,266,624 | | |
一般和行政
|
| | | | 962,616 | | | | | | 6,052,031 | | | | | | 2,593,765 | | | | | | — | | | | | | | | | 9,608,412 | | |
预付费
|
| | | | — | | | | | | 87,886 | | | | | | — | | | | | | — | | | | | | | | | 87,886 | | |
客户名单摊销
|
| | | | — | | | | | | — | | | | | | — | | | | | | 530,250 | | | |
C
|
| | | | 530,250 | | |
运营费用
|
| | | | 86,799 | | | | | | 358,471 | | | | | | — | | | | | | 1,860,476 | | | |
B
|
| | | | 907,737 | | |
总成本和费用
|
| | | | 5,466,443 | | | | | | 8,543,210 | | | | | | 2,593,765 | | | | | | 3,195,500 | | | | | | | | | 19,798,918 | | |
营业亏损
|
| | | | (1,558,749) | | | | | | (4,368,653) | | | | | | (2,593,765) | | | | | | (3,195,500) | | | | | | | | | (11,716,667) | | |
利息支出
|
| | | | (191,323) | | | | | | (317,048) | | | | | | (598,355) | | | | | | (717,268) | | | |
D
|
| | | | (1,823,994) | | |
默认利息
|
| | | | — | | | | | | — | | | | | | (1,579,927) | | | | | | — | | | | | | | | | (1,579,927) | | |
债务减免收益
|
| | | | 107,862 | | | | | | 107,862 | | | | | | — | | | | | | — | | | | | | | | | 215,724 | | |
附加桥梁的初始公允价值
备注: |
| | | | — | | | | | | — | | | | | | 11,111 | | | | | | — | | | | | | | | | 11,111 | | |
应收账款C的初始公允价值
|
| | | | — | | | | | | — | | | | | | (204,039) | | | | | | — | | | | | | | | | (204,039) | | |
额外过桥票据公允价值变动
|
| | | | — | | | | | | — | | | | | | (2,726) | | | | | | — | | | | | | | | | (2,726) | | |
交易所票据公允价值变动
|
| | | | — | | | | | | — | | | | | | (97,814) | | | | | | — | | | | | | | | | (97,814) | | |
ELOC公允价值变动
|
| | | | — | | | | | | — | | | | | | 319 | | | | | | — | | | | | | | | | 319 | | |
桥票据嵌入衍生产品的公允价值变动
|
| | | | 90,200 | | | | | | 90,200 | | | | | | 120,267 | | | | | | — | | | | | | | | | 300,667 | | |
扩展票据嵌入衍生产品的公允价值变动
|
| | | | — | | | | | | — | | | | | | 1,630 | | | | | | — | | | | | | | | | 1,630 | | |
远期管道公允价值变动
合同衍生品 |
| | | | — | | | | | | — | | | | | | 170,666 | | | | | | — | | | | | | | | | 170,666 | | |
其他收入(费用)
|
| | | | (20,114) | | | | | | (338,813) | | | | | | — | | | | | | — | | | | | | | | | (358,927) | | |
减值费用
|
| | | | — | | | | | | (104,076) | | | | | | — | | | | | | | | | | | | | | | (104,076) | | |
持有的投资所赚取的利息
信托帐户 |
| | | | — | | | | | | — | | | | | | 358,767 | | | | | | (358,767) | | | |
A
|
| | | | — | | |
税前亏损
|
| | | | (1,572,124) | | | | | | (4,930,528) | | | | | | (4,413,866) | | | | | | (4,271,535) | | | | | | | | | (15,188,053) | | |
税金拨备
|
| | | | (1,838,490) | | | | | | 1,070,410 | | | | | | — | | | | | | 768,080 | | | |
F
|
| | | | — | | |
净亏损
|
| | | $ | (3,410,614) | | | | | $ | (3,860,118) | | | | | $ | (4,413,866) | | | | | $ | (3,503,455) | | | | | | | | $ | (15,188,053) | | |
加权平均流通股,
基本和稀释 |
| | | | 9,998,446 | | | | | | 4,978 | | | | | | 4,096,353 | | | | | | 10,264,555 | | | | | | | | | 14,360,908 | | |
每股基本和摊薄净亏损
|
| | | $ | (0.34) | | | | | $ | (775.44) | | | | | $ | (1.08) | | | | | | | | | | | | | | $ | (0.99) | | |
|
客户列表
|
| | | $ | 5.30 | | |
|
商品名称
|
| | | | 1.38 | | |
|
净负债
|
| | | | (2.06) | | |
|
已确认资产和负债总额
|
| | | | 4.62 | | |
|
购买注意事项
|
| | | | (49.50) | | |
|
商誉
|
| | | $ | 44.88 | | |
|
无风险利率
|
| | | | 5.10% | | |
|
预期期限(年)
|
| | | | 1.0 | | |
|
预期波动率
|
| | | | 95.0% | | |
|
行权价
|
| | | $ | 12.11 | | |
|
股价
|
| | | $ | 12.11 | | |
| | |
三个半月
已结束 3月31日 2024(1) |
| |
年终了
12月31日 2023(1) |
| ||||||
预计净亏损
|
| | | $ | (1,557) | | | | | $ | (15,188) | | |
加权平均流通股 - 基本和稀释
|
| | | | 15,308,620 | | | | | | 15,308,620 | | |
每股净亏损 - 基本股和摊薄股
|
| | | $ | (0.10) | | | | | $ | (0.99) | | |
排除的证券:(2) | | | | | | | | | | | | | |
公开认股权证
|
| | | | 11,500,000 | | | | | | 11,500,000 | | |
私募认股权证
|
| | | | 557,000 | | | | | | 557,000 | | |
过桥证
|
| | | | 173,913 | | | | | | 173,913 | | |
延期令
|
| | | | 26,086 | | | | | | 26,086 | | |
量子可转换票据
|
| | | | 300,000 | | | | | | 300,000 | | |
桥梁可转换票据。
|
| | | | 320,375 | | | | | | 320,375 | | |
潮汐水由DHAC假设注释
|
| | | | 292,500 | | | | | | 292,500 | | |
DHAC笔记假设的桥梁
|
| | | | 600,000 | | | | | | 600,000 | | |
根据股票期权计划将在有效时间发行的股票期权将为
有效时间采用 |
| | | | 803,646 | | | | | | 803,646 | | |
| | |
截至3月31日的三个月
|
| |||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
更改
|
| |
%
|
| ||||||||||||
收入
|
| | | $ | 1,495,995 | | | | | $ | 1,596,268 | | | | | $ | (100,273) | | | | | | (6)% | | |
收入成本
|
| | | | 386,253 | | | | | | 575,322 | | | | | | (189,069) | | | | | | (33)% | | |
毛利
|
| | | | 1,109,742 | | | | | | 1,020,946 | | | | | | 88,796 | | | | | | 9% | | |
运营费用
|
| | | | 1,071,263 | | | | | | 1,658,091 | | | | | | (586,828) | | | | | | (35)% | | |
其他(费用)/收入
|
| | | | (9,310) | | | | | | (1,717) | | | | | | (7,593) | | | | | | 442% | | |
税前净收益(亏损)
|
| | | | 29,169 | | | | | | (638,862) | | | | | | 668,031 | | | | | | 105% | | |
所得税(费用)福利
|
| | | | — | | | | | | 182,843 | | | | | | (182,843) | | | | | | (100)% | | |
净收益(亏损)
|
| | | $ | 29,169 | | | | | $ | (456,019) | | | | | $ | 485,188 | | | | | | 106% | | |
| | |
这三个月的费用
截至3月31日 |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
经营活动净现金
|
| | | $ | 579,286 | | | | | $ | (353,316) | | |
投资活动的现金净额(用于)
|
| | | $ | (8,740) | | | | | $ | (1,690) | | |
融资活动提供的现金净额
|
| | | $ | — | | | | | $ | 320,000 | | |
现金零钱
|
| | | $ | 570,546 | | | | | $ | (35,006) | | |
| | |
截至3月31日的三个月
|
| |||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
更改
|
| |
%
|
| ||||||||||||
收入
|
| | | $ | 1,639,765 | | | | | $ | 1,948,691 | | | | | $ | (308,926) | | | | | | (16)% | | |
收入成本
|
| | | | 400,563 | | | | | | 790,133 | | | | | | (389,570) | | | | | | (49)% | | |
毛利
|
| | | | 1,239,202 | | | | | | 1,158,558 | | | | | | 80,644 | | | | | | 7% | | |
运营费用
|
| | | | 893,199 | | | | | | 1,380,942 | | | | | | (487,743) | | | | | | (35)% | | |
其他(费用)/收入
|
| | | | (96,914) | | | | | | (99,253) | | | | | | 2,339 | | | | | | (2)% | | |
税前净收益(亏损)
|
| | | | 249,089 | | | | | | (321,637) | | | | | | 570,726 | | | | | | 177% | | |
所得税(费用)福利
|
| | | | (55,603) | | | | | | 72,270 | | | | | | (127,873) | | | | | | 177% | | |
税前净收益(亏损)
|
| | | $ | 193,486 | | | | | $ | (249,367) | | | | | $ | 442,853 | | | | | | 178% | | |
| | |
截至3月31日的三个月
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
净现金(用于)经营活动
|
| | | $ | 185,120 | | | | | $ | (685,769) | | |
净现金(用于)投资活动
|
| | | $ | — | | | | | $ | 90,500 | | |
融资活动提供的现金净额
|
| | | $ | (173,973) | | | | | $ | 483,239 | | |
现金零钱
|
| | | $ | 11,147 | | | | | $ | (112,030) | | |
名称
|
| |
职位
|
| |
年龄
|
| |||
米尔顿·陈 | | | 董事联席首席执行官 | | | | | 51 | | |
井上爱思居 | | | 董事联席首席执行官兼董事长 | | | | | 52 | | |
Jerry·伦纳德 | | | 首席财务官兼秘书 | | | | | 56 | | |
凯文·洛德米克 | | | 董事 | | | | | 60 | | |
科林·奥沙利文 | | | 董事 | | | | | 49 | | |
斯科特·梅茨格 | | | 董事 | | | | | 56 | | |
Cydonii V.Fairfax | | | 董事 | | | | | 51 | | |
David·L·维克沙姆 | | | 董事 | | | | | 54 | | |
姓名和职务
|
| |
年
|
| |
工资
($) |
| |
奖金
($) |
| |
选项奖
($)(1) |
| |
所有其他
薪酬 ($)(2) |
| |
合计
($) |
| ||||||||||||||||||
伊莫伊格尔·P·艾西库
|
| | | | 2023 | | | | | | 180,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 180,000 | | |
联席首席执行官兼董事长
|
| | | | 2022 | | | | | | 305,667 | | | | | | — | | | | | | — | | | | | | — | | | | | | 305,667 | | |
米尔顿·陈
|
| | | | 2023 | | | | | | 41,666 | | | | | | — | | | | | | — | | | | | | — | | | | | | 41,666 | | |
董事联席首席执行官
|
| | | | 2022 | | | | | | 137,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | 137,500 | | |
Jerry Leonard
|
| | | | 2023 | | | | | | 143,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | 143,500 | | |
业务发展部高级副总裁
|
| | | | 2022 | | | | | | 183,333.37 | | | | | | — | | | | | | — | | | | | | — | | | | | | 183,333.37 | | |
| | |
选项奖
|
| |||||||||||||||||||||||||||
名称
|
| |
数量:
证券 底层 未练习 选项 可锻炼 (#) |
| |
数量:
证券 底层 未练习 选项 不可行使 (#)(1) |
| |
股权激励
计划奖: 数量: 证券 底层 未练习 未发现的选项 (#) |
| |
选项
练习 价格 ($) |
| |
选项
过期 日期 |
| |||||||||||||||
伊莫伊格尔·P·艾西库
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
米尔顿·陈
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jerry Leonard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
初始股东
|
| |
首字母
方正股份 |
| |
被没收
个共享 |
| |
当前
方正股份 |
| |||||||||
数字健康赞助商有限责任公司(1)(2)(3)
|
| | | | 3,044,500 | | | | | | 971,250 | | | | | | 2,073,250 | | |
斯科特·沃尔夫
|
| | | | 230,000 | | | | | | 55,000 | | | | | | 175,000 | | |
Daniel·沙利文
|
| | | | 86,250 | | | | | | 11,250 | | | | | | 75,000 | | |
SCS Capital Partners,LLC(2)
|
| | | | 900,000 | | | | | | 400,000 | | | | | | 500,000 | | |
布伦特·威利斯
|
| | | | 8,625 | | | | | | — | | | | | | 8,625 | | |
Frank Ciufo
|
| | | | 8,625 | | | | | | — | | | | | | 8,625 | | |
乔治·麦克内拉奇
|
| | | | 8,625 | | | | | | — | | | | | | 8,625 | | |
斯科特·梅茨格
|
| | | | 8,625 | | | | | | — | | | | | | 8,625 | | |
安德鲁·辛格
|
| | | | 5,750 | | | | | | — | | | | | | 5,750 | | |
欧斯特罗小巷
|
| | | | 5,750 | | | | | | — | | | | | | 5,750 | | |
巴兹尔·哈里斯
|
| | | | 5,750 | | | | | | — | | | | | | 5,750 | | |
受益人姓名和地址
|
| |
股份数量
普通股的 个 公司的 实益拥有的 |
| |
第(1)类的百分比
|
| ||||||
公司5%的持股人 | | | | | | | | | | | | | |
数字健康赞助商LLC(我们的赞助商)(2)
|
| | | | 3,222,250(3) | | | | | | 21.08% | | |
Dominion Capital LLC(4)
|
| | | | 803,913(5) | | | | | | 5.41% | | |
公司董事和高管(6) | | | | | | | | | | | | | |
米尔顿·陈
|
| | | | 2,870,069 | | | | | | 19.53% | | |
Imoigele Aisiku
|
| | | | 3,536,990 | | | | | | 24.07% | | |
Jerry Leonard
|
| | | | — | | | | | | — | | |
凯文·洛德米克
|
| | | | — | | | | | | — | | |
科林·奥沙利文
|
| | | | — | | | | | | — | | |
斯科特·梅茨格
|
| | | | 8,625 | | | | | | * | | |
本公司全体董事和高管(6人)
|
| | | | 6,415,684 | | | | | | 43.67% | | |
销售股东名称(1)
|
| |
股票数量:
普通股 实益拥有的 在提供之前 |
| |
最大数量为
普通股股份至 根据 提供 本招股说明书 |
| |
股份数量
普通股的 个 提供后拥有的 |
| |||||||||||||||||||||
|
号码(2)
|
| |
百分比(3)
|
| |
号码(5)
|
| |
百分比
|
| ||||||||||||||||||||
Dominion Capital LLC(1)
|
| | | | 803,913 | | | | | | 5.41% | | | | | | 2,310,545(4) | | | | | | 50,000 | | | | | | 0.34% | | |
| 其中, | | | X | | | = | | | 向持有人发行的普通股数量; | |
| | | | Y | | | = | | | 正在行使过桥认股权证的普通股数量; | |
| | | | A | | | = | | | 一股普通股的公允市值;和 | |
| | | | B | | | = | | | 行使价。 | |
| 其中, | | | X | | | = | | | 向持有人发行的普通股数量; | |
| | | | Y | | | = | | | 正在行使过桥认股权证的普通股数量; | |
| | | | A | | | = | | | 一股普通股的公允市值;和 | |
| | | | B | | | = | | | 行使价。 | |
| VSee Lab,Inc.经审计的财务报表 | | | | | | | |
|
独立注册会计师事务所报告
|
| | | | F-5 | | |
|
截至2023年、2023年和2022年12月31日的综合资产负债表
|
| | | | F-6 | | |
|
截至2023年和2022年12月31日止年度的合并经营报表
|
| | | | F-7 | | |
|
截至2023年、2023年和2022年12月31日止年度股东权益变动表
|
| | | | F-8 | | |
|
截至2023年、2023年和2022年12月31日止年度的合并现金流量表
|
| | | | F-9 | | |
|
合并财务报表附注
|
| | | | F-10 | | |
| VSee Lab,Inc.未经审计的简明财务报表 | | | | | | | |
|
2024年3月31日(未经审计)和2023年12月31日的简明合并资产负债表
|
| | | | F-25 | | |
|
截至2024年3月31日和2024年3月31日止三个月的简明综合经营报表
2023年(未经审计) |
| | | | F-26 | | |
|
截至2024年和2023年3月31日止三个月股东赤字变动简明合并报表(未经审计)
|
| | | | F-27 | | |
|
截至2024年3月31日和2024年3月31日的三个月现金流量表简明合并报表
2023年(未经审计) |
| | | | F-29 | | |
|
简明合并财务报表附注
|
| | | | F-30 | | |
| iDoc Virtual Telehealth Solutions,LLC的经审计财务报表 | | | | | | | |
|
独立注册会计师事务所报告
|
| | | | F-43 | | |
|
截至2023年、2023年和2022年12月31日的综合资产负债表
|
| | | | F-44 | | |
|
截至2023年和2022年12月31日止年度的合并经营报表
|
| | | | F-45 | | |
|
截至2023年、2023年和2022年12月31日止年度股东权益变动表
|
| | | | F-46 | | |
|
截至2023年、2023年和2022年12月31日止年度的合并现金流量表
|
| | | | F-47 | | |
|
合并财务报表附注
|
| | | | F-48 | | |
| iDoc Virtual Telehealth Solutions,LLC的未经审计的简明财务报表 | | | | | | | |
|
2024年3月31日(未经审计)和2023年12月31日的简明合并资产负债表
|
| | | | F-71 | | |
|
截至2024年3月31日和2024年3月31日止三个月的简明综合经营报表
2023年(未经审计) |
| | | | F-72 | | |
|
截至2024年和2023年3月31日止三个月的简明合并股东权益变动表(未经审计)
|
| | | | F-73 | | |
|
截至2024年3月31日和2024年3月31日的三个月现金流量表简明合并报表
2023年(未经审计) |
| | | | F-75 | | |
|
简明合并财务报表附注
|
| | | | F-76 | | |
| 数字健康收购公司经审计的财务报表 | | | | | | | |
|
独立注册会计师事务所报告
|
| | | | F-94 | | |
| 财务报表: | | | | | | | |
|
截至2023年12月31日、2023年12月和2022年12月的合并资产负债表
|
| | | | F-95 | | |
|
截至2023年和2022年12月31日止年度的合并经营报表
|
| | | | F-96 | | |
|
截至2023年和2022年12月31日止年度股东赤字合并变动表
|
| | | | F-97 | | |
|
截至2023年、2023年和2022年12月31日止年度的合并现金流量表
|
| | | | F-98 | | |
|
合并财务报表附注
|
| | | | F-99 | | |
| Digital Health Acquisition Corp.的未经审计财务报表 | | | | | | | |
|
截至2024年3月31日(未经审计)和12月31日的简明合并资产负债表,
2023 |
| | | | F-139 | | |
|
截至2024年和2023年3月31日止三个月的未经审计简明合并经营报表
|
| | | | F-140 | | |
|
截至2024年和2023年3月31日止三个月未经审计的简明合并股东赤字变动表
|
| | | | F-141 | | |
|
截至2024年和2023年3月31日止三个月的未经审计简明合并现金流量表
|
| | | | F-142 | | |
|
未经审计的简明合并财务报表附注
|
| | | | F-143 | | |
| 合并财务报表 | | | | |
|
独立注册会计师事务所报告
|
| |
F-5
|
|
|
截至2023年、2023年和2022年12月31日的综合资产负债表
|
| |
F-6
|
|
|
截至2023年和2022年12月31日止年度的合并经营报表
|
| |
F-7
|
|
|
截至2023年和2022年12月31日止年度股东赤字合并变动表
|
| |
F-8
|
|
|
截至2023年、2023年和2022年12月31日止年度的合并现金流量表
|
| |
F-9
|
|
|
合并财务报表附注
|
| |
F-10
|
|
| | |
12月31日
2023 |
| |
12月31日
2022 |
| ||||||
资产 | | | | | | | | | | | | | |
流动资产 | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 118,734 | | | | | $ | 230,664 | | |
应收账款净额
|
| | | | 628,480 | | | | | | 389,453 | | |
预付和其他流动资产
|
| | | | 79,920 | | | | | | 139,661 | | |
流动资产总额
|
| | | | 827,134 | | | | | | 759,778 | | |
固定资产净额
|
| | | | 3,657 | | | | | | — | | |
递延纳税资产
|
| | | | — | | | | | | 1,852,826 | | |
总资产
|
| | | $ | 830,791 | | | | | $ | 2,612,604 | | |
负债和股东亏损 | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | |
应付账款和应计负债
|
| | | $ | 1,824,408 | | | | | $ | 721,089 | | |
递延收入
|
| | | | 802,524 | | | | | | 956,561 | | |
因关联方原因
|
| | | | 338,506 | | | | | | 146,322 | | |
购股到期
|
| | | | 135,000 | | | | | | — | | |
嵌入派生工具
|
| | | | — | | | | | | 273,534 | | |
或有负债
|
| | | | 600,000 | | | | | | — | | |
应付贷款、关联方、贴现净额
|
| | | | 323,000 | | | | | | 110,000 | | |
应付票据,扣除贴现后的净额
|
| | | | 220,000 | | | | | | 407,131 | | |
总负债
|
| | | | 4,243,438 | | | | | | 2,614,637 | | |
承付款和或有事项(附注4) | | | | | | | | | | | | | |
股东亏损 | | | | | | | | | | | | | |
优先股,面值0.0001美元,授权1,701,715股; A系列:
371,715股授权、已发行和已发行股票 |
| | | | 37 | | | | | | 37 | | |
系列A-1:授权发行1,330,000股,已发行和已发行股票1,228,492股
|
| | | | 123 | | | | | | 123 | | |
普通股,面值0.0001美元;授权发行18,000,000股9,998,446股已发行和已发行股票
|
| | | | 1,000 | | | | | | 1,000 | | |
额外实收资本
|
| | | | 6,026,457 | | | | | | 6,026,457 | | |
累计亏损
|
| | | | (9,114,985) | | | | | | (5,666,895) | | |
非控股权益
|
| | | | (325,279) | | | | | | (362,755) | | |
股东亏损总额
|
| | | | (3,412,647) | | | | | | (2,033) | | |
总负债和股东赤字
|
| | | $ | 830,791 | | | | | $ | 2,612,604 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
收入
|
| | | $ | 5,840,889 | | | | | $ | 6,377,760 | | |
销货成本
|
| | | | 1,933,195 | | | | | | 1,542,657 | | |
毛利
|
| | | | 3,907,694 | | | | | | 4,835,103 | | |
运营费用 | | | | | | | | | | | | | |
薪酬及相关福利
|
| | | | 4,417,028 | | | | | | 5,015,940 | | |
一般和行政
|
| | | | 962,616 | | | | | | 1,283,172 | | |
交易费用
|
| | | | 86,799 | | | | | | 216,025 | | |
总运营费用
|
| | | | 5,466,443 | | | | | | 6,515,137 | | |
净营业亏损
|
| | | | (1,558,749) | | | | | | (1,680,034) | | |
其他收入(费用): | | | | | | | | | | | | | |
利息支出
|
| | | | (191,323) | | | | | | (31,868) | | |
其他(费用)收入
|
| | | | (20,114) | | | | | | 156,516 | | |
嵌入衍生工具的公允价值变动
|
| | | | 90,200 | | | | | | (64,731) | | |
债务减免收益
|
| | | | 107,862 | | | | | | — | | |
其他(费用)收入合计
|
| | | | (13,375) | | | | | | 59,917 | | |
所得税前亏损
|
| | | | (1,572,124) | | | | | | (1,620,117) | | |
所得税(费用)福利
|
| | | | (1,838,490) | | | | | | 694,363 | | |
净亏损
|
| | | | (3,410,614) | | | | | | (925,754) | | |
可归因于非控股权益的净收益(亏损)
|
| | | $ | 37,476 | | | | | $ | (89,549) | | |
VSee Lab,Inc.的净亏损
|
| | | $ | (3,448,090) | | | | | $ | (836,205) | | |
每股基本和摊薄亏损
|
| | | $ | (0.34) | | | | | $ | (0.08) | | |
流通股、基本收益和摊薄收益加权平均数
|
| | | | 9,998,446 | | | | | | 9,998,446 | | |
| | |
系列A
优先股 |
| |
系列A-1
优先股 |
| |
普通股
|
| |
额外的
实收 大写 |
| |
累计
赤字 |
| |
非:控制
利息 |
| |
合计
|
| |||||||||||||||||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||||||||||||||
Balance,2021年12月31日
|
| | | | 371,715 | | | | | $ | 37 | | | | | | 1,228,492 | | | | | $ | 123 | | | | | | 9,998,446 | | | | | $ | 1,000 | | | | | $ | 6,026,457 | | | | | $ | (4,830,690) | | | | | $ | (273,206) | | | | | $ | 923,721 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (836,205) | | | | | | — | | | | | | (836,205) | | |
非控股权益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (89,549) | | | | | | (89,549) | | |
Balance,2022年12月31日
|
| | | | 371,715 | | | | | | 37 | | | | | | 1,228,492 | | | | | | 123 | | | | | | 9,998,446 | | | | | | 1,000 | | | | | | 6,026,457 | | | | | | (5,666,895) | | | | | | (362,755) | | | | | | (2,033) | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,448,090) | | | | | | — | | | | | | (3,448,090) | | |
非控股权益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 37,476 | | | | | | 37,476 | | |
余额,2023年12月31日
|
| | | | 371,715 | | | | | $ | 37 | | | | | | 1,228,492 | | | | | $ | 123 | | | | | | 9,998,446 | | | | | $ | 1,000 | | | | | $ | 6,026,457 | | | | | $ | (9,114,985) | | | | | $ | (325,279) | | | | | $ | (3,412,647) | | |
| | |
截至的年度
12月31日 |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
净亏损
|
| | | $ | (3,410,614) | | | | | $ | (925,754) | | |
将净亏损与经营活动使用的现金净额进行调整: | | | | | | | | | | | | | |
应付票据贴现摊销
|
| | | | 93,733 | | | | | | 15,934 | | |
嵌入衍生工具的公允价值变动
|
| | | | (90,200) | | | | | | 64,731 | | |
债务减免收益
|
| | | | (107,862) | | | | | | — | | |
坏账准备
|
| | | | 32,457 | | | | | | 15,131 | | |
折旧费
|
| | | | 678 | | | | | | — | | |
营运资金要求变更: | | | | | | | | | | | | | |
应收账款
|
| | | | (271,484) | | | | | | (118,490) | | |
预付和其他流动资产
|
| | | | 59,741 | | | | | | 5,559 | | |
递延纳税资产
|
| | | | 1,852,826 | | | | | | (694,363) | | |
应付账款和应计负债
|
| | | | 1,169,983 | | | | | | 518,639 | | |
递延收入
|
| | | | (154,037) | | | | | | 146,515 | | |
因关联方原因
|
| | | | 192,184 | | | | | | 146,322 | | |
经营活动净现金
|
| | | | (632,595) | | | | | | (825,776) | | |
投资活动的现金流: | | | | | | | | | | | | | |
购置固定资产
|
| | | | (4,335) | | | | | | — | | |
融资活动的现金净额
|
| | | | (4,335) | | | | | | — | | |
融资活动的现金流: | | | | | | | | | | | | | |
应付票据收益
|
| | | | 200,000 | | | | | | 600,000 | | |
关联方应付贷款收益
|
| | | | 190,000 | | | | | | 110,000 | | |
购股负债收益
|
| | | | 135,000 | | | | | | — | | |
融资活动的现金净额
|
| | | | 525,000 | | | | | | 710,000 | | |
现金及现金等价物净变化
|
| | | | (111,930) | | | | | | (115,776) | | |
期初现金和现金等价物
|
| | | | 230,664 | | | | | | 346,440 | | |
现金和现金等价物,期末
|
| | | $ | 118,734 | | | | | $ | 230,664 | | |
补充披露现金流量信息 | | | | | | | | | | | | | |
利息支出支付的现金
|
| | | $ | — | | | | | $ | — | | |
缴纳所得税的现金
|
| | | $ | — | | | | | $ | 16,000 | | |
| | |
12月31日
2023 |
| |
12月31日
2022 |
| ||||||
办公设备
|
| | | $ | 3,335 | | | | | $ | — | | |
医疗设备
|
| | | | 1,000 | | | | | | — | | |
| | | | | 4,335 | | | | | | — | | |
减去累计折旧
|
| | | | (678) | | | | | | — | | |
固定资产净额
|
| | | $ | 3,657 | | | | | $ | — | | |
合并损益表
|
| |
12月31日
2023 |
| |
12月31日
2022 |
| ||||||
当期所得税:
|
| | | $ | | | | | $ | | | ||
当期利润税
|
| | | | 14,334 | | | | | | — | | |
前几年的税金
|
| | | | | | | | | | — | | |
递延税金: | | | | | | | | | | | | | |
递延税款
|
| | | | (1,994,609) | | | | | | 694,363 | | |
递延税项
|
| | | | 141,785 | | | | | | — | | |
利润表中报告的所得税(费用)福利
|
| | | $ | (1,838,490) | | | | | $ | 694,363 | | |
| | |
12月31日
2023 |
| |
12月31日
2022 |
| ||||||
持续经营业务的税前会计(亏损)利润
|
| | | $ | (1,572,124) | | | | | $ | (1,620,117) | | |
所得税前会计(亏损)利润
|
| | | | (1,572,124) | | | | | | (1,620,117) | | |
按联邦法定税率21%计算的联邦所得税优惠
|
| | | | 330,146 | | | | | | 340,198 | | |
州所得税福利,扣除联邦福利后
|
| | | | 121,463 | | | | | | 93,644 | | |
永久性差异,净额
|
| | | | 17,377 | | | | | | 17,892 | | |
其他
|
| | | | 156,123 | | | | | | 242,629 | | |
影响所得税拨备的估值津贴费用
|
| | | | (2,463,599) | | | | | | | | |
合计 | | | | $ | (1,838,490) | | | | | $ | 694,363 | | |
| | |
12月31日
2023 |
| |
12月31日
2022 |
| ||||||
非当前 | | | | | | | | | | | | | |
递延收入
|
| | | $ | 121,052 | | | | | $ | 9,402 | | |
贷款损失准备金
|
| | | | 9,083 | | | | | | — | | |
固定资产
|
| | | | 16 | | | | | | — | | |
无结转
|
| | | | 2,333,448 | | | | | | 1,843,424 | | |
估值免税额
|
| | | | (2,463,599) | | | | | | | | |
递延税金净资产
|
| | | | — | | | | | | 1,852,826 | | |
反映在资产负债表中: | | | | | | | | | | | | | |
位置如下: | | | | | | | | | | | | | |
递延纳税资产
|
| | | | — | | | | | | 1,852,826 | | |
递延纳税义务
|
| | | | — | | | | | | — | | |
递延纳税资产净值
|
| | | $ | — | | | | | $ | 1,852,826 | | |
| | |
2023
|
| |
2022
|
| ||||||
截至1月1日的期初余额
|
| | | $ | 1,852,826 | | | | | $ | 1,158,463 | | |
损益确认期间的税金(费用)/收益
|
| | | | (1,852,826) | | | | | | 694,363 | | |
截至2012年12月31日的期末余额
|
| | | $ | — | | | | | $ | 1,852,826 | | |
应付票据
|
| |
12月31日
2023 |
| |
12月31日
2022 |
| ||||||
2022年10月6日发行的应付票据(面值:666,667美元)
|
| | | $ | — | | | | | $ | 666,667 | | |
2023年1月12日发行的应付票据(面值:22万美元)
|
| | | | 220,000 | | | | | | — | | |
应付票据总额和信用额度
|
| | | | 220,000 | | | | | | 666,667 | | |
减去:未摊销债务贴现,净额
|
| | | | — | | | | | | (259,536) | | |
账面价值应付票据总额
|
| | | $ | 220,000 | | | | | $ | 407,131 | | |
| | |
2023年12月31日
|
| |||||||||||||||||||||
| | |
携带
值 |
| |
(一级)
|
| |
(二级)
|
| |
(三级)
|
| ||||||||||||
负债: | | | | | | | | | | | | | | | | | | | | | | | | | |
桥注 - 嵌入式衍生产品
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
合计
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | |
2022年12月31日
|
| |||||||||||||||||||||
| | |
携带
值 |
| |
(一级)
|
| |
(二级)
|
| |
(三级)
|
| ||||||||||||
负债: | | | | | | | | | | | | | | | | | | | | | | | | | |
桥注 - 嵌入式衍生产品
|
| | | $ | 273,534 | | | | | $ | — | | | | | $ | — | | | | | $ | 273,534 | | |
合计
|
| | | $ | 273,534 | | | | | $ | — | | | | | $ | — | | | | | $ | 273,534 | | |
| | |
11月21日
2023 |
| |
12月31日
2022 |
| |
10月5日
2022 |
| |||||||||
CCC债券利率
|
| | | | — | | | | | | 15.09% | | | | | | 14.09% | | |
提前终止/还款的概率 - BC未完成
|
| | | | — | | | | | | 5% | | | | | | 10% | | |
提前终止/还款 - BC完成或管道完成的概率
|
| | | | — | | | | | | 95% | | | | | | 90% | | |
在2023年3月31日之前完成业务合并的可能性
|
| | | | — | | | | | | 50% | | | | | | 50% | | |
在2023年6月30日之前完成业务合并的可能性
|
| | | | — | | | | | | 50% | | | | | | 50% | | |
隐含波动率
|
| | | | 0.1% | | | | | | 6% | | | | | | 12% | | |
无风险费率
|
| | | | 5.38% | | | | | | 4.76% | | | | | | 4.01% | | |
| | |
12月31日
2023 |
| |
12月31日
2022 |
| ||||||
桥接票据嵌入衍生工具,开始公允价值
|
| | | $ | 273,534 | | | | | $ | — | | |
2022年10月5日的公允价值(初始计量)
|
| | | | — | | | | | | 208,803 | | |
公允价值变动
|
| | | | (92,449) | | | | | | 64,731 | | |
交换协议衍生工具调整(附注9)
|
| | | | (181,085) | | | | | | — | | |
桥接票据嵌入衍生工具,结束公允价值
|
| | | $ | — | | | | | $ | 273,534 | | |
| 简明财务报表 | | | | | | | |
|
2024年3月31日(未经审计)和2023年12月31日的简明合并资产负债表
|
| | | | F-25 | | |
|
截至2024年3月31日和2024年3月31日止三个月的简明综合经营报表
2023年(未经审计) |
| | | | F-26 | | |
|
截至2024年和2023年3月31日止三个月股东赤字变动简明合并报表(未经审计)
|
| | | | F-27 | | |
|
截至2024年3月31日和2024年3月31日的三个月现金流量表简明合并报表
2023年(未经审计) |
| | | | F-29 | | |
|
未经审核简明合并财务报表附注
|
| | | | F-30 | | |
| | |
3月31日
2024 |
| |
12月31日
2023 |
| ||||||
| | |
(未经审计)
|
| | | | | | | |||
资产 | | | | | | | | | | | | | |
流动资产 | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 689,280 | | | | | $ | 118,734 | | |
应收账款净额
|
| | | | 627,395 | | | | | | 628,480 | | |
预付和其他流动资产
|
| | | | 102,325 | | | | | | 79,920 | | |
流动资产总额
|
| | | | 1,419,000 | | | | | | 827,134 | | |
固定资产净额
|
| | | | 11,779 | | | | | | 3,657 | | |
总资产
|
| | | $ | 1,430,779 | | | | | $ | 830,791 | | |
负债和股东亏损 | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | |
应付账款和应计负债
|
| | | $ | 1,819,512 | | | | | $ | 1,824,408 | | |
递延收入
|
| | | | 1,371,527 | | | | | | 802,524 | | |
因关联方原因
|
| | | | 338,218 | | | | | | 338,506 | | |
购股到期
|
| | | | 135,000 | | | | | | 135,000 | | |
或有负债
|
| | | | 600,000 | | | | | | 600,000 | | |
应付贷款、关联方、贴现净额
|
| | | | 330,000 | | | | | | 323,000 | | |
应付票据,扣除贴现后的净额
|
| | | | 220,000 | | | | | | 220,000 | | |
总负债
|
| | | | 4,814,257 | | | | | | 4,243,438 | | |
承付款和或有事项(附注4) | | | | | | | | | | | | | |
股东亏损 | | | | | | | | | | | | | |
优先股,面值0.0001美元,授权1,701,715股; A系列:授权、发行和发行的371,715股股票
|
| | | | 37 | | | | | | 37 | | |
系列A-1:授权发行1,330,000股,已发行和已发行股票1,228,492股
|
| | | | 123 | | | | | | 123 | | |
普通股,面值0.0001美元;授权发行18,000,000股9,998,446股已发行和已发行股票
|
| | | | 1,000 | | | | | | 1,000 | | |
额外实收资本
|
| | | | 6,026,457 | | | | | | 6,026,457 | | |
累计亏损
|
| | | | (9,117,796) | | | | | | (9,114,985) | | |
非控股权益
|
| | | | (293,299) | | | | | | (325,279) | | |
股东亏损总额
|
| | | | (3,383,478) | | | | | | (3,412,647) | | |
总负债和股东赤字
|
| | | $ | 1,430,779 | | | | | $ | 830,791 | | |
| | |
截至的三个月
3月31日 |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
收入 | | | | | | | | | | | | | |
订阅费
|
| | | $ | 1,005,202 | | | | | $ | 1,161,191 | | |
专业服务和其他费用
|
| | | | 327,843 | | | | | | 259,390 | | |
技术工程费用
|
| | | | 162,950 | | | | | | 175,687 | | |
总收入
|
| | | | 1,495,995 | | | | | | 1,596,268 | | |
销货成本
|
| | | | 386,253 | | | | | | 575,322 | | |
毛利
|
| | | | 1,109,742 | | | | | | 1,020,946 | | |
运营费用 | | | | | | | | | | | | | |
薪酬及相关福利
|
| | | | 893,577 | | | | | | 1,335,552 | | |
一般和行政
|
| | | | 151,348 | | | | | | 281,253 | | |
交易费用
|
| | | | 26,338 | | | | | | 41,286 | | |
总运营费用
|
| | | | 1,071,263 | | | | | | 1,658,091 | | |
净营业利润(亏损)
|
| | | | 38,479 | | | | | | (637,145) | | |
其他收入(费用): | | | | | | | | | | | | | |
利息支出
|
| | | | (9,310) | | | | | | (47,402) | | |
其他收入
|
| | | | — | | | | | | 19,616 | | |
嵌入衍生工具的公允价值变动
|
| | | | — | | | | | | 26,069 | | |
其他费用合计
|
| | | | (9,310) | | | | | | (1,717) | | |
所得税前收入(亏损)
|
| | | | 29,169 | | | | | | (638,862) | | |
所得税优惠
|
| | | | — | | | | | | 182,843 | | |
净收益(亏损)
|
| | | | 29,169 | | | | | | (456,019) | | |
可归因于非控股权益的净收益(亏损)
|
| | | $ | 31,980 | | | | | $ | (4,767) | | |
归属于股东的净亏损
|
| | | $ | (2,811) | | | | | $ | (451,252) | | |
每股基本和摊薄亏损
|
| | | $ | (0.00) | | | | | $ | (0.05) | | |
流通股、基本收益和摊薄收益加权平均数
|
| | | | 9,998,446 | | | | | | 9,998,446 | | |
| | |
系列A
优先股 |
| |
系列A-1
优先股 |
| |
普通股
|
| |
额外的
实收 大写 |
| |
累计
赤字 |
| |
非:控制
利息 |
| |
合计
|
| |||||||||||||||||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||||||||||||||
余额,2023年12月31日
|
| | | | 371,715 | | | | | $ | 37 | | | | | | 1,228,492 | | | | | $ | 123 | | | | | | 9,998,446 | | | | | $ | 1,000 | | | | | $ | 6,026,457 | | | | | $ | (9,114,985) | | | | | $ | (325,279) | | | | | $ | (3,412,647) | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,811) | | | | | | — | | | | | | (2,811) | | |
非控股权益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 31,980 | | | | | | 31,980 | | |
余额,2024年3月31日
|
| | | | 371,715 | | | | | $ | 37 | | | | | | 1,228,492 | | | | | $ | 123 | | | | | | 9,998,446 | | | | | $ | 1,000 | | | | | $ | 6,026,457 | | | | | $ | (9,117,796) | | | | | $ | (293,299) | | | | | $ | (3,383,478) | | |
| | |
系列A
优先股 |
| |
系列A-1
优先股 |
| |
普通股
|
| |
额外的
实收 大写 |
| |
累计
赤字 |
| |
非控制性
利息 |
| |
合计
|
| |||||||||||||||||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||||||||||||||
Balance,2022年12月31日
|
| | | | 371,715 | | | | | $ | 37 | | | | | | 1,228,492 | | | | | $ | 123 | | | | | | 9,998,446 | | | | | $ | 1,000 | | | | | $ | 6,026,457 | | | | | $ | (5,666,895) | | | | | $ | (362,755) | | | | | $ | (2,033) | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (451,252) | | | | | | — | | | | | | (451,252) | | |
非控股权益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,767) | | | | | | (4,767) | | |
Balance,2023年3月31日
|
| | | | 371,715 | | | | | $ | 37 | | | | | | 1,228,492 | | | | | $ | 123 | | | | | | 9,998,446 | | | | | $ | 1,000 | | | | | $ | 6,026,457 | | | | | $ | (6,118,147) | | | | | $ | (367,522) | | | | | $ | (458,052) | | |
| | |
截至的三个月
3月31日 |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
净收益(亏损)
|
| | | $ | 29,169 | | | | | $ | (456,019) | | |
将净收入(损失)与经营活动使用的净现金进行调节的调整:
|
| | | | | | | | | | | | |
应付票据贴现摊销
|
| | | | 7,000 | | | | | | 25,386 | | |
嵌入衍生工具的公允价值变动
|
| | | | — | | | | | | (26,069) | | |
坏账准备
|
| | | | 9,201 | | | | | | 18,308 | | |
折旧费
|
| | | | 618 | | | | | | 47 | | |
营运资金要求变更: | | | | | | | | | | | | | |
应收账款
|
| | | | (8,116) | | | | | | (92,933) | | |
预付和其他流动资产
|
| | | | (22,405) | | | | | | 16,150 | | |
递延纳税资产
|
| | | | — | | | | | | (182,841) | | |
应付账款和应计负债
|
| | | | (4,896) | | | | | | 408,549 | | |
递延收入
|
| | | | 569,003 | | | | | | (129,418) | | |
因关联方原因
|
| | | | (288) | | | | | | 65,524 | | |
经营活动净现金
|
| | | | 579,286 | | | | | | (353,316) | | |
投资活动的现金流: | | | | | | | | | | | | | |
购置固定资产
|
| | | | (8,740) | | | | | | (1,690) | | |
融资活动的现金净额
|
| | | | (8,740) | | | | | | (1,690) | | |
融资活动的现金流: | | | | | | | | | | | | | |
应付票据收益
|
| | | | — | | | | | | 200,000 | | |
关联方应付贷款收益
|
| | | | — | | | | | | 120,000 | | |
融资活动的现金净额
|
| | | | — | | | | | | 320,000 | | |
现金及现金等价物净变化
|
| | | | 570,546 | | | | | | (35,006) | | |
期初现金和现金等价物
|
| | | | 118,734 | | | | | | 230,664 | | |
现金和现金等价物,期末
|
| | | $ | 689,280 | | | | | $ | 195,658 | | |
补充披露现金流量信息 | | | | | | | | | | | | | |
利息支出支付的现金
|
| | | $ | — | | | | | $ | — | | |
缴纳所得税的现金
|
| | | $ | — | | | | | $ | — | | |
| | |
3月31日
2024 |
| |
12月31日
2023 |
| ||||||
办公设备
|
| | | $ | 5,932 | | | | | $ | 3,335 | | |
医疗设备
|
| | | | 7,143 | | | | | | 1,000 | | |
| | | | | 13,075 | | | | | | 4,335 | | |
减去累计折旧
|
| | | | (1,296) | | | | | | (678) | | |
固定资产净额
|
| | | $ | 11,779 | | | | | $ | 3,657 | | |
| | |
3月31日
2024 |
| |
3月31日
2023 |
| ||||||
税前收益(亏损)
|
| | | $ | 29,169 | | | | | $ | (456,019) | | |
预计美国所得税(费用)福利法定税率为21%
|
| | | $ | (6,125.49) | | | | | $ | 137,171 | | |
预计2024年3月31日、2024年3月31日和2023年3月31日的法定税率分别为0%和8.84%的州所得税(费用)福利
|
| | | | — | | | | | | 45,672 | | |
估值免税额
|
| | | | 6,125.49 | | | | | | — | | |
所得税优惠总额
|
| | | $ | — | | | | | $ | 182,843 | | |
应付票据
|
| |
3月31日
2024 |
| |
12月31日
2023 |
| ||||||
2023年1月12日发行的应付票据(面值:22万美元)
|
| | | $ | 220,000 | | | | | $ | 220,000 | | |
应付票据和信用额度合计
|
| | | $ | 220,000 | | | | | $ | 220,000 | | |
| 合并财务报表 | | | | | | | |
|
独立注册会计师事务所报告
|
| | | | F-43 | | |
|
截至2023年、2023年和2022年12月31日的综合资产负债表
|
| | | | F-44 | | |
|
截至2023年和2022年12月31日止年度的合并经营报表
|
| | | | F-45 | | |
|
截至2023年和2022年12月31日止年度股东(赤字)权益合并变动表
|
| | | | F-46 | | |
|
截至2023年、2023年和2022年12月31日止年度的合并现金流量表
|
| | | | F-47 | | |
|
合并财务报表附注
|
| | | | F-48 | | |
| | |
12月31日
2023 |
| |
12月31日
2022 |
| ||||||
资产 | | | | | | | | | | | | | |
流动资产 | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 63,037 | | | | | $ | 147,685 | | |
应收账款净额
|
| | | | 2,266,302 | | | | | | 5,107,835 | | |
关联方到期
|
| | | | 1,008,101 | | | | | | 678,936 | | |
预付和其他流动资产
|
| | | | 123,205 | | | | | | 100,000 | | |
流动资产总额
|
| | | | 3,460,645 | | | | | | 6,034,456 | | |
应收票据、关联方
|
| | | | 245,500 | | | | | | 336,000 | | |
使用权资产净额
|
| | | | 1,422,017 | | | | | | 1,542,249 | | |
无形资产净值
|
| | | | — | | | | | | 107,076 | | |
递延纳税资产
|
| | | | 598,585 | | | | | | — | | |
押金
|
| | | | 20,720 | | | | | | — | | |
固定资产净额
|
| | | | 114,044 | | | | | | 38,706 | | |
总资产
|
| | | $ | 5,861,511 | | | | | $ | 8,058,487 | | |
负债和股东(亏损)权益 | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | |
应付账款
|
| | | $ | 391,923 | | | | | $ | 111,630 | | |
应计负债
|
| | | | 841,514 | | | | | | 650,677 | | |
递延收入
|
| | | | 20,000 | | | | | | — | | |
应付所得税
|
| | | | — | | | | | | 22,281 | | |
使用权责任
|
| | | | 608,695 | | | | | | 350,962 | | |
授信额度
|
| | | | 456,097 | | | | | | 495,000 | | |
应付贴现费
|
| | | | 660,578 | | | | | | — | | |
应付票据,扣除贴现后的净额
|
| | | | 1,540,983 | | | | | | 829,505 | | |
收购到期购买
|
| | | | 300,000 | | | | | | 300,000 | | |
或有负债
|
| | | | 600,000 | | | | | | — | | |
嵌入派生工具
|
| | | | — | | | | | | 273,534 | | |
应付借款、关联方
|
| | | | 200,000 | | | | | | — | | |
流动负债总额
|
| | | | 5,619,790 | | | | | | 3,033,589 | | |
应付票据,减去当期部分,扣除贴现
|
| | | | 1,500,600 | | | | | | 1,808,925 | | |
使用权责任,当前部分较少
|
| | | | 990,774 | | | | | | 1,202,260 | | |
递延纳税义务
|
| | | | — | | | | | | 403,248 | | |
总负债
|
| | | | 8,111,164 | | | | | | 6,448,022 | | |
承付款和或有事项(注11) | | | | | | | | | | | | | |
股东(赤字)权益 | | | | | | | | | | | | | |
普通股,面值1.00美元; 5,000股授权4,978股已发行和流通股
|
| | | | 4,978 | | | | | | 4,978 | | |
额外实收资本
|
| | | | 209,521 | | | | | | 209,521 | | |
累计(赤字)保留收益
|
| | | | (2,464,152) | | | | | | 1,395,966 | | |
股东(赤字)权益总额
|
| | | | (2,249,653) | | | | | | 1,610,465 | | |
负债总额和股东(赤字)权益
|
| | | $ | 5,861,511 | | | | | $ | 8,058,487 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
收入 | | | | | | | | | | | | | |
患者费用
|
| | | $ | 3,475,666 | | | | | $ | 5,398,566 | | |
远程医疗费用
|
| | | | 2,434,210 | | | | | | 2,053,497 | | |
机构费用
|
| | | | 716,314 | | | | | | 1,057,174 | | |
总收入
|
| | | | 6,626,190 | | | | | | 8,509,237 | | |
销货成本
|
| | | | 2,451,633 | | | | | | 3,229,891 | | |
毛利
|
| | | | 4,174,557 | | | | | | 5,279,346 | | |
运营费用 | | | | | | | | | | | | | |
一般和行政
|
| | | | 6,052,031 | | | | | | 1,824,460 | | |
薪酬及相关福利
|
| | | | 2,044,822 | | | | | | 2,688,844 | | |
交易费用
|
| | | | 358,471 | | | | | | 587,852 | | |
专业费
|
| | | | 87,886 | | | | | | 105,996 | | |
总运营费用
|
| | | | 8,543,210 | | | | | | 5,207,152 | | |
净营业(亏损)利润
|
| | | | (4,368,653) | | | | | | 72,194 | | |
其他收入(费用): | | | | | | | | | | | | | |
利息支出
|
| | | | (317,048) | | | | | | (152,626) | | |
衍生产品的公允价值变动
|
| | | | 90,200 | | | | | | (64,731) | | |
债务减免收益
|
| | | | 107,862 | | | | | | — | | |
减值费用
|
| | | | (104,076) | | | | | | — | | |
其他(费用)收入
|
| | | | (338,813) | | | | | | 135,570 | | |
其他费用合计
|
| | | | (561,875) | | | | | | (81,787) | | |
所得税前亏损
|
| | | | (4,930,528) | | | | | | (9,593) | | |
所得税优惠(费用)
|
| | | | 1,070,410 | | | | | | (8,531) | | |
净亏损
|
| | | $ | (3,860,118) | | | | | $ | (18,124) | | |
归属于普通股股东的每股净亏损收入: | | | | | | | | | | | | | |
基础版
|
| | | $ | (775.4) | | | | | $ | (3.6) | | |
稀释后的
|
| | | $ | (775.4) | | | | | $ | (3.6) | | |
流通股、基本股和稀释股的加权平均数
|
| | | | 4,978 | | | | | | 4,978 | | |
| | |
普通股
|
| |
额外的
实收金额 大写 |
| |
(累计赤字)
留存收益 |
| |
合计
|
| ||||||||||||||||||
| | |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||
余额2021年12月31日
|
| | | | 4,000 | | | | | $ | 4,000 | | | | | $ | 499 | | | | | $ | 1,414,090 | | | | | $ | 1,418,589 | | |
重新分配现有共享
|
| | | | 957 | | | | | | 957 | | | | | | (957) | | | | | | — | | | | | | — | | |
出售普通股
|
| | | | 21 | | | | | | 21 | | | | | | 209,979 | | | | | | — | | | | | | 210,000 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | (18,124) | | | | | | (18,124) | | |
余额2022年12月31日
|
| | | | 4,978 | | | | | $ | 4,978 | | | | | $ | 209,521 | | | | | $ | 1,395,966 | | | | | $ | 1,610,465 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | (3,860,118) | | | | | | (3,860,118) | | |
余额2023年12月31日
|
| | | | 4,978 | | | | | $ | 4,978 | | | | | $ | 209,521 | | | | | $ | (2,464,152) | | | | | $ | (2,249,653) | | |
| | |
2023
|
| |
2022
|
| ||||||
净亏损
|
| | | $ | (3,860,118) | | | | | $ | (18,124) | | |
将净亏损与经营活动使用的现金净额进行调整: | | | | | | | | | | | | | |
应付票据贴现摊销
|
| | | | 51,816 | | | | | | 19,712 | | |
使用权资产摊销
|
| | | | 212,415 | | | | | | 93,541 | | |
减损费用
|
| | | | 104,078 | | | | | | 3,000 | | |
折旧及摊销
|
| | | | 16,396 | | | | | | 3,776 | | |
坏账准备
|
| | | | 534,460 | | | | | | 784,519 | | |
嵌入衍生工具的公允价值变动
|
| | | | (90,200) | | | | | | 64,731 | | |
债务减免收益
|
| | | | (107,862) | | | | | | — | | |
应付账款代理损失
|
| | | | 339,611 | | | | | | — | | |
营运资金要求变更: | | | | | | | | | | | | | |
应收账款
|
| | | | 2,307,073 | | | | | | (3,114,354) | | |
关联方到期
|
| | | | (329,165) | | | | | | (177,576) | | |
预付及其他流动资产
|
| | | | (23,205) | | | | | | (72,854) | | |
递延纳税资产
|
| | | | (598,585) | | | | | | — | | |
应付账款
|
| | | | 280,293 | | | | | | 29,180 | | |
应计负债
|
| | | | 329,310 | | | | | | 258,279 | | |
递延收入
|
| | | | 20,000 | | | | | | — | | |
应付所得税
|
| | | | (22,281) | | | | | | (394,719) | | |
递延纳税义务
|
| | | | (403,248) | | | | | | 403,248 | | |
经营活动净现金
|
| | | | (1,239,212) | | | | | | (2,117,641) | | |
投资活动的现金流: | | | | | | | | | | | | | |
收购业务,收到净现金
|
| | | | — | | | | | | 39,313 | | |
应收票据、关联方应收款项
|
| | | | 90,500 | | | | | | 120,000 | | |
应收票据出具关联方
|
| | | | — | | | | | | (336,000) | | |
存款
|
| | | | (20,720) | | | | | | — | | |
购置固定资产
|
| | | | (88,734) | | | | | | (42,483) | | |
投资活动净现金
|
| | | | (18,954) | | | | | | (219,170) | | |
融资活动的现金流: | | | | | | | | | | | | | |
循环信贷额度收益
|
| | | | — | | | | | | 70,000 | | |
应付账款代理收益
|
| | | | 608,916 | | | | | | — | | |
应付票据收益
|
| | | | 894,000 | | | | | | 2,400,600 | | |
关联方应付贷款收益
|
| | | | 200,000 | | | | | | — | | |
应付票据付款
|
| | | | (128,842) | | | | | | (227,122) | | |
应付账款代理还款
|
| | | | (324,547) | | | | | | — | | |
租赁设备还款
|
| | | | (76,009) | | | | | | (82,568) | | |
出售普通股
|
| | | | — | | | | | | 210,000 | | |
融资活动的现金净额
|
| | | | 1,173,518 | | | | | | 2,370,910 | | |
现金及现金等价物变动
|
| | | | (84,648) | | | | | | 34,099 | | |
期初现金和现金等价物
|
| | | | 147,685 | | | | | | 113,586 | | |
现金和现金等价物,期末
|
| | | $ | 63,037 | | | | | $ | 147,685 | | |
补充披露现金流量信息 | | | | | | | | | | | | | |
利息支出支付的现金
|
| | | $ | 86,529 | | | | | $ | 56,365 | | |
缴纳所得税的现金
|
| | | $ | — | | | | | $ | — | | |
非现金投融资活动: | | | | | | | | | | | | | |
使用权资产和负债
|
| | | $ | 555,562 | | | | | $ | 1,824,981 | | |
为收购发行的股票
|
| | | $ | — | | | | | $ | 300,000 | | |
| 考虑因素 | | | | | | | |
|
到期现金付款
|
| | |
$
|
300,000
|
| |
|
总体考虑
|
| | | $ | 300,000 | | |
| 可确认净资产和负债的公允价值: | | | | | | | |
| 资产 | | | | | | | |
|
现金
|
| | |
$
|
39,313
|
| |
|
应收账款
|
| | | | 157,954 | | |
|
客户列表
|
| | | | 15,000 | | |
|
使用权资产
|
| | | | 78,464 | | |
|
总资产
|
| | | | 290,731 | | |
| 负债 | | | | | | | |
|
应付账款
|
| | | | 7,343 | | |
|
使用权责任
|
| | | | 78,464 | | |
|
总负债
|
| | | | 85,807 | | |
|
可确认净资产和负债的公允价值总额
|
| | | $ | 204,924 | | |
|
商誉(对价减去可确认净资产和负债的公允价值)
|
| | | $ | 95,076 | | |
|
| | |
12月31日
2023 |
| |
12月31日
2022 |
| ||||||
办公设备
|
| | | $ | 28,506 | | | | | $ | 28,506 | | |
医疗设备
|
| | | | 89,246 | | | | | | 13,976 | | |
家具
|
| | | | 6,153 | | | | | | — | | |
租赁改进
|
| | | | 7,311 | | | | | | — | | |
| | | | | 131,216 | | | | | | 42,482 | | |
累积较少。折旧
|
| | | | (17,172) | | | | | | (3,776) | | |
固定资产净额
|
| | | $ | 114,044 | | | | | $ | 38,706 | | |
| | |
12月31日
2023 |
| |
12月31日
2022 |
| ||||||
商誉(业务合并
|
| | | $ | — | | | | | $ | 95,076 | | |
客户名单,净值(业务合并
|
| | | | — | | | | | | 12,000 | | |
期末余额
|
| | | $ | — | | | | | $ | 107,076 | | |
| | |
12月31日
2023 |
| |
12月31日
2022 |
| ||||||
办公室租赁
|
| | | $ | 1,216,055 | | | | | $ | 1,130,642 | | |
累计摊销减少
|
| | | | (337,743) | | | | | | (344,514) | | |
使用权,净额
|
| | | $ | 878,312 | | | | | $ | 786,128 | | |
| | |
12月31日
2023 |
| |
12月31日
2022 |
| ||||||
办公室租赁
|
| | | $ | 886,602 | | | | | $ | 786,128 | | |
少:当前部分
|
| | | | (222,325) | | | | | | (194,834) | | |
长期部分
|
| | | $ | 664,277 | | | | | $ | 591,294 | | |
| | |
合计
|
| |||
截至2024年12月31日的年度
|
| | | $ | 241,850 | | |
截至2025年12月31日的年度
|
| | | | 236,520 | | |
截至2026年12月31日的年度
|
| | | | 239,440 | | |
截至2027年12月31日的年度
|
| | | | 132,400 | | |
截至二零二八年十二月三十一日止年度
|
| | | | 82,880 | | |
未来最低租赁付款总额
|
| | | | 933,090 | | |
扣除的利息
|
| | | | (46,488) | | |
支付的现值
|
| | | $ | 886,602 | | |
| | |
12月31日
2023 |
| |
12月31日
2022 |
| ||||||
设备租赁
|
| | | $ | 849,662 | | | | | $ | 849,662 | | |
累计摊销减少
|
| | | | (305,957) | | | | | | (93,541) | | |
使用权,净额
|
| | | $ | 543,705 | | | | | $ | 756,121 | | |
| | |
12月31日
2023 |
| |
12月31日
2022 |
| ||||||
设备租赁
|
| | | $ | 712,867 | | | | | $ | 767,094 | | |
少:当前部分
|
| | | | (386,370) | | | | | | (156,128) | | |
长期部分
|
| | | $ | 326,497 | | | | | $ | 610,966 | | |
| | |
合计
|
| |||
截至2024年12月31日的年度
|
| | | $ | 386,370 | | |
截至2025年12月31日的年度
|
| | | | 243,758 | | |
截至2026年12月31日的年度
|
| | | | 136,484 | | |
未来最低租赁付款总额
|
| | | | 766,612 | | |
扣除的利息
|
| | | | (53,745) | | |
支付的现值
|
| | | $ | 712,867 | | |
| | |
12月31日
2023 |
| |
12月31日
2022 |
| ||||||
融资租赁摊销
|
| | | $ | 212,416 | | | | | $ | 93,540 | | |
融资租赁利息
|
| | | | 47,990 | | | | | | 24,706 | | |
融资租赁费用总额
|
| | | $ | 260,406 | | | | | $ | 118,246 | | |
| | |
2023年12月31日
|
| |
2022年12月31日
|
|
加权平均剩余租期
|
| |
2.6年
|
| |
3.6年
|
|
加权平均贴现率
|
| |
6.92%
|
| |
6.92%
|
|
应付票据和信用额度
|
| |
12月31日
2023 |
| |
12月31日
2022 |
| ||||||
2021年11月29日发行的应付票据(面值:654,044美元)
|
| | | $ | 336,983 | | | | | $ | 426,922 | | |
2021年11月29日发放的信用额度(面值:50万美元)
|
| | | | 456,097 | | | | | | 495,000 | | |
2021年12月1日发行的应付票据(面值:1,500,700美元)
|
| | | | 1,500,600 | | | | | | 1,500,600 | | |
2022年10月6日发行的应付票据(面值:666,667美元)
|
| | | | — | | | | | | 666,667 | | |
2022年11月15日发行的应付票据(面值:20万美元)
|
| | | | 200,000 | | | | | | 100,000 | | |
2023年1月25日发行的应付票据(面值:10万美元)
|
| | | | 100,000 | | | | | | — | | |
2023年2月14日和2022年12月15日发行的应付票据(面值:585,500美元,200,000美元)
|
| | | | 585,000 | | | | | | 220,000 | | |
2023年8月3日发行的应付票据(面值:3.3万美元)
|
| | | | 33,000 | | | | | | — | | |
2023年8月18日发行的应付票据(面值:64,000美元)
|
| | | | 64,000 | | | | | | — | | |
2023年11月13日发行的应付票据(面值:22,000美元)
|
| | | | 22,000 | | | | | | — | | |
2023年11月30日发行的应付票据(面值:20万美元)
|
| | | | 200,000 | | | | | | — | | |
应付票据总额和信用额度
|
| | | | 3,497,680 | | | | | | 3,409,189 | | |
减去:应付票据的未摊销折扣
|
| | | | — | | | | | | (275,759) | | |
少:当前部分
|
| | | | (1,997,080) | | | | | | (1,324,505) | | |
应付票据总额和信用额度
|
| | | $ | 1,500,600 | | | | | $ | 1,808,925 | | |
|
截至2024年12月31日的年度
|
| | | $ | 1,997,080 | | |
|
截至2025年12月31日的年度
|
| | | | 4,567 | | |
|
截至2026年12月31日的年度
|
| | | | 26,534 | | |
|
截至2027年12月31日的年度
|
| | | | 37,720 | | |
|
截至2028年12月31日的年度
|
| | | | 39,008 | | |
|
之后
|
| | | | 1,392,771 | | |
|
合计
|
| | | $ | 3,497,680 | | |
| | |
2023年12月31日
|
| |||||||||||||||||||||
| | |
账面价值
|
| |
(一级)
|
| |
(二级)
|
| |
(三级)
|
| ||||||||||||
负债: | | | | | | | | | | | | | | | | | | | | | | | | | |
桥注 - 嵌入式衍生产品
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
合计
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | |
2022年12月31日
|
| |||||||||||||||||||||
| | |
账面价值
|
| |
(一级)
|
| |
(二级)
|
| |
(三级)
|
| ||||||||||||
负债: | | | | | | | | | | | | | | | | | | | | | | | | | |
桥注 - 嵌入式衍生产品
|
| | | $ | 273,534 | | | | | $ | — | | | | | $ | — | | | | | $ | 273,534 | | |
合计
|
| | | $ | 273,534 | | | | | $ | — | | | | | $ | — | | | | | $ | 273,534 | | |
| | |
11月21日
2023 |
| |
12月31日
2022 |
| |
10月5日
2022 |
| |||||||||
CCC债券利率
|
| | | | — | | | | | | 15.09% | | | | | | 14.09% | | |
提前终止/还款的概率 - BC未完成
|
| | | | — | | | | | | 5% | | | | | | 10% | | |
提前终止/还款的可能性
已完成 |
| | | | — | | | | | | 95% | | | | | | 90% | | |
在3月31日之前完成业务合并的可能性
2023 |
| | | | — | | | | | | 50% | | | | | | 50% | | |
6月30日之前完成业务合并的可能性,
2023 |
| | | | — | | | | | | 50% | | | | | | 50% | | |
隐含波动率
|
| | | | 0.1% | | | | | | 6% | | | | | | 12% | | |
无风险费率
|
| | | | 5.38% | | | | | | 4.76% | | | | | | 4.01% | | |
| | |
12月31日
2023 |
| |
12月31日
2022 |
| ||||||
桥接票据嵌入衍生工具,开始公允价值
|
| | | $ | 273,534 | | | | | $ | — | | |
2022年10月5日的公允价值(初始计量)
|
| | | | — | | | | | | 208,803 | | |
公允价值变动
|
| | | | (92,449) | | | | | | 64,731 | | |
交易协议的衍生品调整(注8)
|
| | | | (181,085) | | | | | | — | | |
桥接票据嵌入衍生工具,结束公允价值
|
| | | $ | — | | | | | $ | 273,534 | | |
合并损益表
|
| |
12月31日
2023 |
| |
12月31日
2022 |
| ||||||
当期所得税: | | | | | | | | | | | | | |
当期利润税
|
| | | $ | (12,489) | | | | | $ | (22,281) | | |
前几年的税金
|
| | | | 81,066 | | | | | | — | | |
递延税金: | | | | | | | | | | | | | |
递延税款
|
| | | | 1,071,219 | | | | | | (52,665) | | |
递延税项
|
| | | | (69,386) | | | | | | 66,415 | | |
在损益表中报告的所得税优惠(费用)
|
| | | $ | 1,070,410 | | | | | $ | (8,531) | | |
| | |
12月31日
2023 |
| |
12月31日
2022 |
| ||||||
持续经营的税前会计损失收入
|
| | | $ | (4,930,528) | | | | | $ | (9,593) | | |
所得税前会计损失
|
| | | | (4,930,528) | | | | | | (9,593) | | |
法定所得税税率为21%的联邦所得税优惠(费用)
|
| | | | 1,035,411 | | | | | | 2,015 | | |
州所得税福利(费用),扣除联邦福利
|
| | | | 61,164 | | | | | | 10,295 | | |
因美国税法变化而重新计量递延税金
|
| | | | — | | | | | | — | | |
永久性差异,净额
|
| | | | (46,979) | | | | | | (87,256) | | |
递延税款调整
|
| | | | (69,386) | | | | | | 66,415 | | |
其他
|
| | | | 90,200 | | | | | | — | | |
合计
|
| | | $ | 1,070,410 | | | | | $ | (8,531) | | |
| | |
12月31日
2023 |
| |
12月31日
2022 |
| ||||||
非当前 | | | | | | | | | | | | | |
现金转应计制
|
| | | $ | (285,668) | | | | | $ | (952,237) | | |
使用权资产
|
| | | | (317,376) | | | | | | (323,872) | | |
使用权债务
|
| | | | 356,981 | | | | | | 326,176 | | |
无结转
|
| | | | 839,597 | | | | | | 546,861 | | |
利息支出免税额
|
| | | | — | | | | | | — | | |
固定资产
|
| | | | (2,157) | | | | | | (176) | | |
递延收入
|
| | | | 4,463 | | | | | | — | | |
慈善捐款结转
|
| | | | 2,745 | | | | | | — | | |
递延税金净资产(负债)
|
| | | $ | 598,585 | | | | | $ | (403,248) | | |
| | |
12月31日
2023 |
| |
12月31日
2022 |
| ||||||
期初余额
|
| | |
$
|
(403,248)
|
| | | | $ | — | | |
损益确认期间的税收优惠/(费用)
|
| | | | 1,071,219 | | | | | | (52,665) | | |
从当期应缴税金中重新归类
|
| | | | — | | | | | | (416,998) | | |
递延税额真实向上
|
| | | | (69,386) | | | | | | 66,415 | | |
期末余额
|
| | | $ | 598,585 | | | | | $ | (403,248) | | |
| 简明合并财务报表 | | | | | | | |
|
2024年3月31日(未经审计)和2023年12月31日的简明合并资产负债表
|
| | | | F-71 | | |
|
截至2024年3月31日和2024年3月31日止三个月的简明综合经营报表
2023年(未经审计) |
| | | | F-72 | | |
|
截至2024年和2023年3月31日止三个月的简明合并股东权益变动表(未经审计)
|
| | | | F-73 | | |
|
截至2024年3月31日和2024年3月31日的三个月现金流量表简明合并报表
2023年(未经审计) |
| | | | F-75 | | |
|
未经审核简明合并财务报表附注
|
| | | | F-76 | | |
| | |
2024年3月31日
|
| |
2023年12月31日
|
| ||||||
| | |
(未经审计)
|
| | | | | | | |||
资产 | | | | | | | | | | | | | |
流动资产 | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 74,184 | | | | | $ | 63,037 | | |
应收账款净额
|
| | | | 2,964,616 | | | | | | 2,266,302 | | |
关联方到期
|
| | | | 1,047,771 | | | | | | 1,008,101 | | |
预付和其他流动资产
|
| | | | 140,665 | | | | | | 123,205 | | |
流动资产总额
|
| | | | 4,227,236 | | | | | | 3,460,645 | | |
应收票据、关联方
|
| | | | 245,500 | | | | | | 245,500 | | |
使用权资产净额
|
| | | | 1,316,153 | | | | | | 1,422,017 | | |
递延纳税资产
|
| | | | 563,094 | | | | | | 598,585 | | |
押金
|
| | | | 20,720 | | | | | | 20,720 | | |
固定资产净额
|
| | | | 110,296 | | | | | | 114,044 | | |
总资产
|
| | | $ | 6,482,999 | | | | | $ | 5,861,511 | | |
负债和股东亏损 | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | |
应付账款
|
| | | $ | 609,838 | | | | | $ | 391,923 | | |
应计负债
|
| | | | 1,195,054 | | | | | | 841,514 | | |
递延收入
|
| | | | 20,000 | | | | | | 20,000 | | |
使用权责任
|
| | | | 698,480 | | | | | | 608,695 | | |
授信额度
|
| | | | 456,097 | | | | | | 456,097 | | |
应付贴现费
|
| | | | 491,974 | | | | | | 660,578 | | |
应付票据,扣除贴现后的净额
|
| | | | 1,581,183 | | | | | | 1,540,983 | | |
收购到期购买
|
| | | | 300,000 | | | | | | 300,000 | | |
或有负债
|
| | | | 600,000 | | | | | | 600,000 | | |
应付借款、关联方
|
| | | | 200,000 | | | | | | 200,000 | | |
流动负债总额
|
| | | | 6,152,626 | | | | | | 5,619,790 | | |
应付票据,减去当期部分,扣除贴现
|
| | | | 1,500,600 | | | | | | 1,500,600 | | |
使用权责任,当前部分较少
|
| | | | 885,940 | | | | | | 990,774 | | |
总负债
|
| | | | 8,539,166 | | | | | | 8,111,164 | | |
承付款和或有事项(附注8) | | | | | | | | | | | | | |
股东亏损 | | | | | | | | | | | | | |
普通股,面值1.00美元; 5,000股授权4,978股已发行和流通股
|
| | | | 4,978 | | | | | | 4,978 | | |
额外实收资本
|
| | | | 209,521 | | | | | | 209,521 | | |
累计亏损
|
| | | | (2,270,666) | | | | | | (2,464,152) | | |
股东亏损总额
|
| | | | (2,056,167) | | | | | | (2,249,653) | | |
总负债和股东赤字
|
| | | $ | 6,482,999 | | | | | $ | 5,861,511 | | |
| | |
三个月内
截至3月31日 |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
收入 | | | | | | | | | | | | | |
患者费用
|
| | | $ | 1,121,355 | | | | | $ | 999,878 | | |
远程医疗费用
|
| | | | 512,710 | | | | | | 673,337 | | |
机构费用
|
| | | | 5,700 | | | | | | 275,476 | | |
总收入
|
| | | | 1,639,765 | | | | | | 1,948,691 | | |
销货成本
|
| | | | 400,563 | | | | | | 790,133 | | |
毛利
|
| | | | 1,239,202 | | | | | | 1,158,558 | | |
运营费用 | | | | | | | | | | | | | |
一般和行政
|
| | | | 288,684 | | | | | | 574,979 | | |
薪酬及相关福利
|
| | | | 402,333 | | | | | | 617,794 | | |
专业费
|
| | | | 110,182 | | | | | | 47,400 | | |
交易费用
|
| | | | 92,000 | | | | | | 140,769 | | |
总运营费用
|
| | | | 893,199 | | | | | | 1,380,942 | | |
净营业利润(亏损)
|
| | | | 346,003 | | | | | | (222,384) | | |
其他收入(费用): | | | | | | | | | | | | | |
利息支出
|
| | | | (78,714) | | | | | | (121,387) | | |
衍生产品的公允价值变动
|
| | | | — | | | | | | 26,069 | | |
其他费用
|
| | | | (18,200) | | | | | | (3,935) | | |
其他费用合计
|
| | | | (96,914) | | | | | | (99,253) | | |
所得税前收入(损失)
|
| | | | 249,089 | | | | | | (321,637) | | |
所得税(费用)福利
|
| | | | (55,603) | | | | | | 72,270 | | |
净收益(亏损)
|
| | | $ | 193,486 | | | | | $ | (249,367) | | |
归属于普通股股东的每股净利润(亏损): | | | | | | | | | | | | | |
基础版
|
| | | $ | 38.9 | | | | | $ | (50.1) | | |
稀释后的
|
| | | $ | 38.9 | | | | | $ | (50.1) | | |
流通股、基本股和稀释股的加权平均数
|
| | | | 4,978 | | | | | | 4,978 | | |
| | |
普通股
|
| |
额外的
实收金额 大写 |
| |
累计
赤字 |
| |
合计
|
| ||||||||||||||||||
| | |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||
余额2023年12月31日
|
| | | | 4,978 | | | | | $ | 4,978 | | | | | $ | 209,521 | | | | | $ | (2,464,152) | | | | | $ | (2,249,653) | | |
净收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | 193,486 | | | | | | 193,486 | | |
余额2024年3月31日
|
| | | | 4,978 | | | | | $ | 4,978 | | | | | $ | 209,521 | | | | | $ | (2,270,666) | | | | | $ | (2,056,167) | | |
| | |
普通股
|
| |
额外的
实收金额 大写 |
| |
保留
收入 |
| |
合计
|
| ||||||||||||||||||
| | |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||
余额2022年12月31日
|
| | | | 4,978 | | | | | $ | 4,978 | | | | | $ | 209,521 | | | | | $ | 1,395,966 | | | | | $ | 1,610,465 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | (249,367) | | | | | | (249,367) | | |
余额2023年3月31日
|
| | | | 4,978 | | | | | $ | 4,978 | | | | | $ | 209,521 | | | | | $ | 1,146,599 | | | | | $ | 1,361,098 | | |
| | |
三个月内
截至3月31日 |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
净收益(亏损)
|
| | | $ | 193,486 | | | | | $ | (249,367) | | |
将净收入(损失)与经营活动使用的净现金进行调节的调整:
|
| | | | | | | | | | | | |
应付票据贴现摊销
|
| | | | — | | | | | | 41,795 | | |
使用权资产摊销
|
| | | | 53,104 | | | | | | 53,104 | | |
折旧及摊销
|
| | | | 3,748 | | | | | | 3,824 | | |
坏账准备
|
| | | | 89,708 | | | | | | 279,421 | | |
嵌入衍生工具的公允价值变动
|
| | | | — | | | | | | (26,069) | | |
应付账款代理损失
|
| | | | 18,200 | | | | | | — | | |
营运资金要求变更: | | | | | | | | | | | | | |
应收账款
|
| | | | (788,023) | | | | | | (708,299) | | |
关联方到期
|
| | | | (39,670) | | | | | | (115,193) | | |
预付及其他流动资产
|
| | | | (17,460) | | | | | | (6,651) | | |
递延纳税资产
|
| | | | 35,491 | | | | | | — | | |
应付账款
|
| | | | 217,914 | | | | | | 155,574 | | |
应计负债
|
| | | | 418,622 | | | | | | (41,638) | | |
递延纳税义务
|
| | | | — | | | | | | (72,270) | | |
经营活动净现金
|
| | | | 185,120 | | | | | | (685,769) | | |
投资活动的现金流: | | | | | | | | | | | | | |
应收票据、关联方应收款项
|
| | | | — | | | | | | 90,500 | | |
投资活动净现金
|
| | | | — | | | | | | 90,500 | | |
融资活动的现金流: | | | | | | | | | | | | | |
应付账款代理收益
|
| | | | 31,500 | | | | | | — | | |
应付票据收益
|
| | | | 16,200 | | | | | | 585,000 | | |
应付票据付款
|
| | | | — | | | | | | (53,816) | | |
应付账款代理还款
|
| | | | (221,673) | | | | | | — | | |
租赁设备还款
|
| | | | — | | | | | | (47,945) | | |
融资活动的现金净额
|
| | | | (173,973) | | | | | | 483,239 | | |
现金及现金等价物净变化
|
| | | | 11,147 | | | | | | (112,030) | | |
期初现金和现金等价物
|
| | | | 63,037 | | | | | | 147,685 | | |
现金和现金等价物,期末
|
| | | $ | 74,184 | | | | | $ | 35,655 | | |
现金流量信息补充披露
|
| | | | | | | | | | | | |
利息支出支付的现金
|
| | | $ | 1,351 | | | | | $ | 15,696 | | |
缴纳所得税的现金
|
| | | $ | — | | | | | $ | — | | |
| | |
3月31日
2024 |
| |
12月31日
2023 |
| ||||||
办公设备
|
| | | $ | 28,506 | | | | | $ | 28,506 | | |
医疗设备
|
| | | | 89,246 | | | | | | 89,246 | | |
家具
|
| | | | 6,153 | | | | | | 6,153 | | |
租赁改进
|
| | | | 7,311 | | | | | | 7,311 | | |
| | | | | 131,216 | | | | | | 131,216 | | |
累积较少。折旧
|
| | | | (20,920) | | | | | | (17,172) | | |
固定资产净额
|
| | | $ | 110,296 | | | | | $ | 114,044 | | |
| | |
3月31日
2024 |
| |
12月31日
2023 |
| ||||||
办公室租赁
|
| | | $ | 1,119,026 | | | | | $ | 1,216,055 | | |
累计摊销减少
|
| | | | (293,475) | | | | | | (337,743) | | |
使用权,净额
|
| | | $ | 825,551 | | | | | $ | 878,312 | | |
| | |
3月31日
2024 |
| |
12月31日
2023 |
| ||||||
办公室租赁
|
| | | $ | 861,981 | | | | | $ | 886,602 | | |
少:当前部分
|
| | | | (251,169) | | | | | | (222,325) | | |
长期部分
|
| | | $ | 610,812 | | | | | $ | 664,277 | | |
| | |
合计
|
| |||
截至2024年12月31日的年度
|
| | | $ | 270,740 | | |
截至2025年12月31日的年度
|
| | | | 237,240 | | |
截至2026年12月31日的年度
|
| | | | 220,190 | | |
截至2027年12月31日的年度
|
| | | | 123,120 | | |
截至二零二八年十二月三十一日止年度
|
| | | | 51,800 | | |
未来最低租赁付款总额
|
| | | | 903,090 | | |
扣除的利息
|
| | | | (41,109) | | |
支付的现值
|
| | | $ | 861,981 | | |
| | |
3月31日
2024 |
| |
12月31日
2023 |
| ||||||
设备租赁
|
| | | $ | 849,662 | | | | | $ | 849,662 | | |
累计摊销减少
|
| | | | (359,060) | | | | | | (305,957) | | |
使用权,净额
|
| | | $ | 490,602 | | | | | $ | 543,705 | | |
| | |
3月31日
2024 |
| |
12月31日
2023 |
| ||||||
设备租赁
|
| | | $ | 722,439 | | | | | $ | 712,867 | | |
少:当前部分
|
| | | | (447,311) | | | | | | (386,370) | | |
长期部分
|
| | | $ | 275,128 | | | | | $ | 326,497 | | |
| | |
合计
|
| |||
截至2024年12月31日的年度
|
| | | $ | 447,309 | | |
截至2025年12月31日的年度
|
| | | | 243,758 | | |
截至2026年12月31日的年度
|
| | | | 75,545 | | |
未来最低租赁付款总额
|
| | | | 766,612 | | |
扣除的利息
|
| | | | (44,173) | | |
支付的现值
|
| | | $ | 722,439 | | |
| | |
3月31日
2024 |
| |
3月31日
2023 |
| ||||||
融资租赁摊销
|
| | | $ | 53,104 | | | | | $ | 53,104 | | |
融资租赁利息
|
| | | | 9,573 | | | | | | 12,995 | | |
融资租赁费用总额
|
| | | $ | 62,677 | | | | | $ | 66,099 | | |
| | |
3月31日
2024 |
| |
12月31日
2023 |
|
加权平均剩余租期
|
| |
2.3年
|
| |
2.6年
|
|
加权平均贴现率
|
| |
6.92%
|
| |
6.92%
|
|
应付票据和信用额度
|
| |
3月31日
2024 |
| |
12月31日
2023 |
| ||||||
2021年11月29日发行的应付票据(面值:654,044美元)
|
| | | $ | 336,983 | | | | | $ | 336,983 | | |
2021年11月29日发放的信用额度(面值:50万美元)
|
| | | | 456,097 | | | | | | 456,097 | | |
2021年12月1日发行的应付票据(面值:1,500,700美元)
|
| | | | 1,500,600 | | | | | | 1,500,600 | | |
2022年11月15日发行的应付票据(面值:20万美元)
|
| | | | 200,000 | | | | | | 200,000 | | |
2023年1月25日发行的应付票据(面值:10万美元)
|
| | | | 100,000 | | | | | | 100,000 | | |
2023年2月14日和2022年12月15日发出的应付票据(面值:585,500美元)
|
| | | | 585,000 | | | | | | 585,000 | | |
2023年8月3日发行的应付票据(面值:3.3万美元)
|
| | | | 33,000 | | | | | | 33,000 | | |
2023年8月18日发行的应付票据(面值:64,000美元)
|
| | | | 64,000 | | | | | | 64,000 | | |
2023年11月13日发行的应付票据(面值:22,000美元)
|
| | | | 22,000 | | | | | | 22,000 | | |
2023年11月30日发行的应付票据(面值:20万美元)
|
| | | | 224,000 | | | | | | 200,000 | | |
应付票据和信用额度
|
| |
3月31日
2024 |
| |
12月31日
2023 |
| ||||||
2024年1月14日签发的应付票据(面值:16,200美元)
|
| | | | 16,200 | | | | | | — | | |
应付票据总额和信用额度
|
| | | | 3,537,880 | | | | | | 3,497,680 | | |
少:当前部分
|
| | | | (2,037,280) | | | | | | (1,997,080) | | |
应付票据总额和信用额度
|
| | | $ | 1,500,600 | | | | | $ | 1,500,600 | | |
|
|
截至2024年12月31日的年度
|
| | | $ | 2,037,280 | | |
|
截至2025年12月31日的年度
|
| | | | 4,567 | | |
|
截至2026年12月31日的年度
|
| | | | 26,534 | | |
|
截至2027年12月31日的年度
|
| | | | 37,720 | | |
|
截至2028年12月31日的年度
|
| | | | 39,008 | | |
|
之后
|
| | | | 1,392,771 | | |
|
合计
|
| | | $ | 3,537,880 | | |
| | |
2024
|
| |
2023
|
| ||||||
税前收益(亏损)
|
| | | $ | 249,089 | | | | | $ | (321,637) | | |
法定税率为21%的预期美国所得税(费用)福利
|
| | | $ | (52,318) | | | | | $ | 68,000 | | |
法定税率为1.32%的预期州所得税(费用)福利
分别于2024年3月31日、2024年3月31日和2023年3月31日 |
| | | | (3,285) | | | | | | 4,270 | | |
所得税(费用)总收益
|
| | | $ | (55,603) | | | | | $ | 72,270 | | |
| | |
12月31日
2023 |
| |
12月31日
2022 |
| ||||||
资产 | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | |
现金
|
| | | $ | 1,863 | | | | | $ | 106,998 | | |
流动资产总额
|
| | | | 1,863 | | | | | | 106,998 | | |
信托账户中持有的投资
|
| | | | 1,368,637 | | | | | | 7,527,369 | | |
总资产
|
| | | $ | 1,370,500 | | | | | $ | 7,634,367 | | |
负债和股东亏损 | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
应付账款和应计费用
|
| | | $ | 3,303,836 | | | | | $ | 1,886,312 | | |
应交消费税
|
| | | | 72,396 | | | | | | — | | |
应付所得税
|
| | | | 187,225 | | | | | | 187,225 | | |
关联方垫款
|
| | | | 117,871 | | | | | | 43,900 | | |
桥接票据,扣除折扣后的净额
|
| | | | — | | | | | | 292,800 | | |
兑换票据的应计利息
|
| | | | 23,964 | | | | | | — | | |
额外的桥梁期票,扣除折扣后
|
| | | | 102,726 | | | | | | — | | |
期票
|
| | | | 167,958 | | | | | | — | | |
兑换票据
|
| | | | 2,621,558 | | | | | | — | | |
C
|
| | | | 203,720 | | | | | | — | | |
本票 - 关联方
|
| | | | 926,500 | | | | | | 350,000 | | |
延期票据,扣除折扣后
|
| | | | 233,774 | | | | | | — | | |
桥注 - 分叉导数
|
| | | | — | | | | | | 364,711 | | |
扩展注释
|
| | | | 22,872 | | | | | | — | | |
管道远期合约衍生品
|
| | | | — | | | | | | 170,666 | | |
流动负债总额
|
| | | | 7,984,400 | | | | | | 3,295,614 | | |
应付延期承销费
|
| | | | 4,370,000 | | | | | | 4,370,000 | | |
总负债
|
| | | | 12,354,400 | | | | | | 7,665,614 | | |
承诺 | | | | | | | | | | | | | |
普通股,面值0.0001美元,可能会赎回;截至2023年12月31日和2022年12月31日,已发行和发行的114,966股和694,123股股票,赎回价值分别为每股11.15美元和10.65美元
|
| | | | 1,281,957 | | | | | | 7,395,349 | | |
股东亏损 | | | | | | | | | | | | | |
普通股,面值0.0001美元; 50,000,000股授权股票;截至2023年12月31日和2022年12月31日,已发行和发行的股票分别为3,489,000股和3,462,000股(不包括114,966股和694,123股需要赎回的股票)
|
| | | | 350 | | | | | | 347 | | |
新增实收资本
|
| | | | 550,246 | | | | | | 292,973 | | |
累计亏损
|
| | | | (12,816,453) | | | | | | (7,719,916) | | |
股东亏损总额
|
| | | | (12,265,857) | | | | | | (7,426,596) | | |
总负债和股东赤字
|
| | | $ | 1,370,500 | | | | | $ | 7,634,367 | | |
| | |
截至的年度
12月31日 |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
一般和行政费用
|
| | | $ | 2,593,765 | | | | | $ | 3,594,967 | | |
运营亏损
|
| | | | (2,593,765) | | | | | | (3,594,967) | | |
其他(费用)收入: | | | | | | | | | | | | | |
默认利息费用
|
| | | | (1,579,927) | | | | | | — | | |
利息支出 - 桥注
|
| | | | (429,007) | | | | | | (125,980) | | |
利息费用
|
| | | | (12,642) | | | | | | — | | |
利息费用
|
| | | | (22,958) | | | | | | — | | |
利息费用
|
| | | | (133,748) | | | | | | — | | |
附加过桥票据的初始公允价值
|
| | | | 11,111 | | | | | | — | | |
应收账款C的初始公允价值
|
| | | | (204,039) | | | | | | — | | |
额外过桥票据公允价值变动
|
| | | | (2,726) | | | | | | — | | |
交易所票据公允价值变动
|
| | | | (97,814) | | | | | | — | | |
ELOC公允价值变动
|
| | | | 319 | | | | | | — | | |
桥梁公允价值变动票据 - 分叉衍生工具
|
| | | | 120,267 | | | | | | (86,307) | | |
延期票据公允价值变化
|
| | | | 1,630 | | | | | | — | | |
管道远期合约衍生产品公允价值变动
|
| | | | 170,666 | | | | | | (170,666) | | |
信托账户中的投资赚取利息
|
| | | | 358,767 | | | | | | 922,644 | | |
其他(费用)收入合计
|
| | | | (1,820,101) | | | | | | 539,691 | | |
所得税拨备前亏损
|
| | | | (4,413,866) | | | | | | (3,055,276) | | |
所得税拨备
|
| | | | — | | | | | | (187,225) | | |
净亏损
|
| | | $ | (4,413,866) | | | | | $ | (3,242,501) | | |
已发行的基本和稀释加权平均普通股
|
| | | | 4,096,353 | | | | | | 12,741,219 | | |
每股普通股基本和摊薄净亏损
|
| | | $ | (1.08) | | | | | $ | (0.25) | | |
| | |
普通股
|
| |
额外的
实收 大写 |
| |
累计
赤字 |
| |
合计
股东的 赤字 |
| ||||||||||||||||||
| | |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||
Balance - 2021年12月31日
|
| | | | 3,432,000 | | | | | $ | 344 | | | | | $ | — | | | | | $ | (3,334,812) | | | | | $ | (3,334,468) | | |
普通股的增值以赎回价值为准
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,142,603) | | | | | | (1,142,603) | | |
发行30,000股随Bridge Note发行的股票,扣除发行成本
|
| | | | 30,000 | | | | | | 3 | | | | | | 284,421 | | | | | | — | | | | | | 284,424 | | |
发行173,913份随过桥票据发行的认购证,扣除发行成本
|
| | | | — | | | | | | — | | | | | | 8,552 | | | | | | — | | | | | | 8,552 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | (3,242,501) | | | | | | (3,242,501) | | |
Balance - 2022年12月31日
|
| | | | 3,462,000 | | | | | | 347 | | | | | | 292,973 | | | | | | (7,719,916) | | | | | | (7,426,596) | | |
发行20,000股股票以解决法律索赔
|
| | | | 20,000 | | | | | | 2 | | | | | | 214,198 | | | | | | — | | | | | | 214,200 | | |
发行7,000股股份和随延期票据发行的配股,扣除发行成本
|
| | | | 7,000 | | | | | | 1 | | | | | | 115,471 | | | | | | — | | | | | | 115,472 | | |
可归因于赎回
的应付消费税
普通股 |
| | | | — | | | | | | — | | | | | | (72,396) | | | | | | — | | | | | | (72,396) | | |
普通股的增值以赎回价值为准
|
| | | | — | | | | | | — | | | | | | — | | | | | | (682,671) | | | | | | (682,671) | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | (4,413,866) | | | | | | (4,413,866) | | |
余额—2023年12月31日
|
| | | | 3,489,000 | | | | | $ | 350 | | | | | $ | 550,246 | | | | | $ | (12,816,453) | | | | | $ | (12,265,857) | | |
| | |
截至的年度
12月31日 |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
净亏损
|
| | | $ | (4,413,866) | | | | | $ | (3,242,501) | | |
将净亏损与经营活动中使用的现金净额进行调整:
|
| | | | | | | | | | | | |
信托账户中的投资赚取利息
|
| | | | (358,767) | | | | | | (922,644) | | |
应收账款C的初始损失和公允价值变化
|
| | | | 203,720 | | | | | | — | | |
附加过桥票据公允价值的初始收益
|
| | | | (11,111) | | | | | | — | | |
交易所票据公允价值变动
|
| | | | 97,814 | | | | | | — | | |
额外过桥票据公允价值变动
|
| | | | 2,726 | | | | | | — | | |
桥梁公允价值变动票据 - 分叉衍生工具
|
| | | | (120,267) | | | | | | 86,307 | | |
延期票据公允价值变化
|
| | | | (1,630) | | | | | | — | | |
管道远期合约衍生产品公允价值变动
|
| | | | (170,666) | | | | | | 170,666 | | |
经营性资产和负债变动:
|
| | | | | | | | | | | | |
预付及其他流动资产
|
| | | | — | | | | | | 457,605 | | |
应付账款和应计费用
|
| | | | 1,631,724 | | | | | | 1,746,149 | | |
Bridge Note的默认利息
|
| | | | 1,579,927 | | | | | | — | | |
应计利息
|
| | | | 429,006 | | | | | | 125,980 | | |
应计利息
|
| | | | 12,642 | | | | | | — | | |
应计利息
|
| | | | 22,958 | | | | | | — | | |
应计利息
|
| | | | 133,748 | | | | | | — | | |
应付所得税
|
| | | | — | | | | | | 187,225 | | |
经营活动中使用的净现金
|
| | | | (962,042) | | | | | | (1,391,213) | | |
投资活动现金流: | | | | | | | | | | | | | |
将现金投资到信托账户
|
| | | | (350,000) | | | | | | (350,000) | | |
从信托账户提取的现金用于支付特许经营税和所得税
|
| | | | 71,436 | | | | | | 110,472,253 | | |
赎回时从信托账户中提取的现金
|
| | | | 6,796,063 | | | | | | — | | |
投资活动提供的现金净额
|
| | | | 6,517,499 | | | | | | 110,122,253 | | |
融资活动的现金流: | | | | | | | | | | | | | |
关联方垫款
|
| | | | 95,037 | | | | | | — | | |
偿还关联方预付款
|
| | | | (21,066) | | | | | | — | | |
从Bridge Note获得的收益
|
| | | | 100,000 | | | | | | 800,000 | | |
M2 B票据收益
|
| | | | 145,000 | | | | | | — | | |
过桥票据中融资费用的支付
|
| | | | — | | | | | | (61,800) | | |
本票 - 关联方收益
|
| | | | 576,500 | | | | | | 350,000 | | |
本票收益
|
| | | | 240,000 | | | | | | — | | |
赎回普通股
|
| | | | (6,796,063) | | | | | | (110,472,254) | | |
用于融资活动的现金净额
|
| | | | (5,660,592) | | | | | | (109,384,054) | | |
现金净变化
|
| | | | (105,135) | | | | | | (653,014) | | |
现金
|
| | | | 106,998 | | | | | | 760,012 | | |
现金
|
| | | $ | 1,863 | | | | | $ | 106,998 | | |
非现金投融资活动: | | | | | | | | | | | | | |
为合法和解而发行的普通股
|
| | | $ | 214,200 | | | | | $ | 284,424 | | |
延期通知中包含的融资成本
|
| | | $ | 60,000 | | | | | $ | — | | |
作为延期票据中的融资成本发行的令状
|
| | | $ | 40,130 | | | | | $ | 8,552 | | |
桥接本票,与汇票结算的贴现净额 -
|
| | | $ | 2,279,300 | | | | | $ | — | | |
桥接票据 - 嵌入衍生品 - 与交易所票据结算
|
| | | $ | 244,444 | | | | | $ | — | | |
可用于赎回普通股的消费税
|
| | | $ | 72,396 | | | | | $ | — | | |
在延期票据中作为融资成本发行的普通股
|
| | | $ | 78,349 | | | | | $ | — | | |
|
毛收入
|
| | | $ | 115,000,000 | | |
| 少: | | | | | | | |
|
分配给公募认股权证的收益
|
| | | | (12,483,555) | | |
|
普通股发行成本
|
| | | | (6,923,767) | | |
| 加号: | | | | | | | |
|
账面价值增加到赎回价值
|
| | | | 21,132,322 | | |
|
可能赎回的普通股,2021年12月31日
|
| | | | 116,725,000 | | |
| 加号: | | | | | | | |
|
账面价值增加到赎回价值
|
| | | | 1,142,603 | | |
| 少: | | | | | | | |
|
赎回
|
| | | | (110,472,254) | | |
|
可能赎回的普通股,2022年12月31日
|
| | | | 7,395,349 | | |
| 加号: | | | | | | | |
|
账面价值增加到赎回价值
|
| | | | 682,671 | | |
| 少: | | | | | | | |
|
赎回
|
| | | | (6,796,063) | | |
|
可能赎回的普通股,2023年12月31日
|
| | | $ | 1,281,957 | | |
| | |
截至本年度的年度
12月31日 |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
普通股
|
| |
普通股
|
| ||||||
普通股每股基本和摊薄净亏损 | | | | | | | | | | | | | |
分子: | | | | | | | | | | | | | |
净亏损分摊
|
| | | $ | (4,413,866) | | | | | $ | (3,242,501) | | |
分母: | | | | | | | | | | | | | |
已发行的基本和稀释加权平均普通股
|
| | | | 4,096,353 | | | | | | 12,741,219 | | |
每股普通股基本和摊薄净亏损
|
| | | $ | (1.08) | | | | | $ | (0.25) | | |
| | |
12月31日
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
递延纳税资产 | | | | | | | | | | | | | |
净营业亏损结转
|
| | | $ | 461,882 | | | | | $ | (379) | | |
启动/组织费用
|
| | | | 1,622,610 | | | | | | 962,297 | | |
递延税金资产总额
|
| | | | 2,084,492 | | | | | | 961,918 | | |
估值免税额
|
| | | | (2,084,492) | | | | | | (961,918) | | |
扣除免税额后的递延纳税资产
|
| | | $ | — | | | | | $ | — | | |
| | |
截至本年度的年度
12月31日 |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
联邦政府 | | | | | | | | | | | | | |
当前
|
| | | $ | — | | | | | $ | 187,225 | | |
延期
|
| | | | (926,728) | | | | | | (741,805) | | |
状态 | | | | | | | | | | | | | |
当前
|
| | | | — | | | | | | — | | |
延期
|
| | | | (191,524) | | | | | | (153,306) | | |
估值免税额变动
|
| | | | 1,118,252 | | | | | | 895,111 | | |
所得税拨备
|
| | | $ | — | | | | | $ | 187,225 | | |
| | |
12月31日
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
法定联邦所得税税率
|
| | | | 21.0% | | | | | | 21.0% | | |
州税,扣除联邦税收优惠后的净额
|
| | | | 4.3% | | | | | | 4.3% | | |
桥梁公允价值变动票据 - 分叉衍生工具
|
| | | | 0.7% | | | | | | (0.7)% | | |
管道远期合约衍生产品公允价值变动
|
| | | | 1.0% | | | | | | (1.4)% | | |
| | |
12月31日
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
应收账款C的初始公允价值
|
| | | | (1.2)% | | | | | | — | | |
额外桥梁的初始公允价值
|
| | | | 0.1% | | | | | | — | | |
交易所票据公允价值变动
|
| | | | (0.6)% | | | | | | — | | |
ELOC公允价值变动
|
| | | | 0.0% | | | | | | — | | |
额外过桥票据公允价值变动
|
| | | | 0.0% | | | | | | — | | |
估值免税额变动
|
| | | | (25.3)% | | | | | | (29.3)% | | |
所得税拨备
|
| | | | 0.0% | | | | | | (6.1)% | | |
|
| | |
交易证券
|
| |
级别
|
| |
公允价值
|
| ||||||
2023年12月31日
|
| |
货币市场基金
|
| | | | 1 | | | | | $ | 1,368,637 | | |
| | |
交易证券
|
| |
级别
|
| |
公允价值
|
| ||||||
2022年12月31日
|
| |
货币市场基金
|
| | | | 1 | | | | | $ | 7,527,369 | | |
2023年12月31日
|
| |
公允价值
|
| |
(一级)
|
| |
(二级)
|
| |
(三级)
|
| ||||||||||||
负债: | | | | | | | | | | | | | | | | | | | | | | | | | |
扩展注释
|
| | | $ | 22,872 | | | | | $ | — | | | | | $ | — | | | | | $ | 22,872 | | |
C
|
| | | $ | 203,720 | | | | | $ | — | | | | | $ | — | | | | | $ | 203,720 | | |
附加桥梁注释
|
| | | $ | 102,726 | | | | | $ | — | | | | | $ | — | | | | | $ | 102,726 | | |
兑换票据
|
| | | $ | 2,621,558 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,621,558 | | |
2022年12月31日
|
| |
公允价值
|
| |
(一级)
|
| |
(二级)
|
| |
(三级)
|
| ||||||||||||
负债: | | | | | | | | | | | | | | | | | | | | | | | | | |
管道远期合同
|
| | | $ | 170,666 | | | | | $ | — | | | | | $ | — | | | | | $ | 170,666 | | |
桥注 - 分叉导数
|
| | | $ | 364,711 | | | | | $ | — | | | | | $ | — | | | | | $ | 364,711 | | |
| | |
11月21日
2023 |
| |
12月31日
2022 |
| ||||||
CCC债券利率
|
| | | | 不适用 | | | | | | 15.09% | | |
无风险利率
|
| | | | 5.38% | | | | | | 不适用 | | |
股价
|
| | | $ | 12.64 | | | | | | 不适用 | | |
波动性
|
| | | | 0.1% | | | | | | 不适用 | | |
加权项
|
| | | | 0.61 | | | | | | 不适用 | | |
提前终止/还款 - 业务合并未完成的概率
|
| | | | —% | | | | | | 5% | | |
提前终止/还款 - 业务合并完成或管道完成的概率
|
| | | | —% | | | | | | 95% | | |
在3月31日之前完成业务合并的可能性
2023 |
| | | | —% | | | | | | 50% | | |
在2023年6月30日之前完成业务合并的可能性
|
| | | | —% | | | | | | 50% | | |
| | |
12月31日
2023 |
| |
05月5日
2023 |
| ||||||
无风险利率
|
| | | | —% | | | | | | 5.13% | | |
CCC债券利率
|
| | | | 12.96% | | | | | | 14.69% | | |
预期期限(年)
|
| | | | 0.25 | | | | | | 0.38 | | |
在2023年8月30日之前完成业务合并的可能性
|
| | | | —% | | | | | | 25% | | |
2023年9月30日前完成业务合并的可能性
|
| | | | —% | | | | | | 75% | | |
在2023年12月31日之前完成业务合并的可能性
|
| | | | —% | | | | | | —% | | |
在2024年3月31日之前完成业务合并的可能性
|
| | | | 100% | | | | | | —% | | |
| | |
06月30日
2023 |
| |
12月31日
2022 |
| |
10月6日
2022 |
| |||||||||
无风险利率
|
| | | | 5.43% | | | | | | 4.76% | | | | | | 4.00% | | |
预期期限(年)
|
| | | | 0.23 | | | | | | 0.37 | | | | | | 0.61 | | |
完成业务合并的概率
|
| | | | 75% | | | | | | 95% | | | | | | 90% | | |
| | |
12月31日
2023 |
| |
11月21日
2023 |
| ||||||
无风险利率
|
| | | | 5.40% | | | | | | 5.48% | | |
预期期限(年)
|
| | | | 0.25 | | | | | | 0.36 | | |
波动性
|
| | | | 95% | | | | | | 95% | | |
股价
|
| | | $ | 2.00 | | | | | $ | 2.00 | | |
债务贴现率
|
| | | | 39.7% | | | | | | 41.5% | | |
提前终止/还款 - 业务合并未完成的概率
|
| | | | 20% | | | | | | 20% | | |
在3月31日之前完成业务合并的可能性
2024 |
| | | | 80% | | | | | | 80% | | |
| | |
12月31日
2023 |
| |
11月21日
2023 |
| ||||||
无风险利率
|
| | | | 5.21% | | | | | | 5.48% | | |
预期期限(年)
|
| | | | 0.71 | | | | | | 0.61 | | |
波动性
|
| | | | 95% | | | | | | 96% | | |
股价
|
| | | $ | 2.00 | | | | | $ | 2.00 | | |
债务贴现率
|
| | | | 47.54% | | | | | | 49.17% | | |
在3月31日之前完成业务合并的可能性
2024 |
| | | | 80% | | | | | | 80% | | |
| | |
12月31日
2023 |
| |
11月21日
2023 |
| ||||||
无风险利率
|
| | | | 3.99% | | | | | | 4.57% | | |
预期期限(年)
|
| | | | 3.25 | | | | | | 3.36 | | |
波动性
|
| | | | 96.4% | | | | | | 96.4% | | |
股价
|
| | | $ | 2.00 | | | | | $ | 2.00 | | |
在3月31日之前完成业务合并的可能性
2024 |
| | | | 80% | | | | | | 80% | | |
| | |
前进
合同 |
| |
桥注-
分叉的 衍生产品 |
| |
扩展注释-
分叉的 衍生产品 |
| |||||||||
截至2022年12月31日的公允价值
|
| | | $ | 170,666 | | | | | $ | 364,711 | | | | | $ | — | | |
延期票据初始值
|
| | | | — | | | | | | — | | | | | | 24,502 | | |
估值投入或其他假设的变化
|
| | | | 529,840 | | | | | | (120,267) | | | | | | (1,630) | | |
终止日期时取消确认的值
|
| | | | (700,506) | | | | | | (244,444) | | | | | | — | | |
截至2023年12月31日的公允价值
|
| | | $ | — | | | | | $ | — | | | | | $ | 22,872 | | |
| | |
交换
备注: |
| |
额外的
桥注 |
| |
C
|
| |||||||||
截至2023年1月1日的公允价值
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
扩展注释、附加桥注释和
的初始值
C 2023年11月21日 |
| | | | 2,523,744 | | | | | | 100,000 | | | | | | 204,039 | | |
估值投入或其他假设的变化
|
| | | | (97,814) | | | | | | 2,726 | | | | | | (318) | | |
截至2023年12月31日的公允价值
|
| | | $ | 2,621,558 | | | | | $ | 102,726 | | | | | $ | 203,720 | | |
| | |
前进
合同 |
| |
桥注-
分叉的 衍生产品 |
| |
扩展注释-
分叉的 衍生产品 |
| |||||||||
2022年10月5日的公允价值(初始计量)
|
| | | $ | — | | | | | $ | 278,404 | | | | | $ | — | | |
2022年10月6日的公允价值(初始计量)
|
| | | | — | | | | | | — | | | | | | — | | |
估值投入或其他假设的变化
|
| | | | 170,666 | | | | | | 86,307 | | | | | | — | | |
截至2022年12月31日的公允价值
|
| | | $ | 170,666 | | | | | $ | 364,711 | | | | | $ | — | | |
| | |
3月31日
2024 |
| |
12月31日
2023 |
| ||||||
| | |
(未经审计)
|
| | | | | | | |||
资产 | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | |
现金
|
| | | $ | 724 | | | | | $ | 1,863 | | |
流动资产总额
|
| | | | 724 | | | | | | 1,863 | | |
信托账户中持有的投资
|
| | | | 1,386,490 | | | | | | 1,368,637 | | |
总资产
|
| | | $ | 1,387,214 | | | | | $ | 1,370,500 | | |
负债、可能进行赔偿的普通股票和股东的赤字
|
| | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
应付账款和应计费用
|
| | | $ | 3,642,780 | | | | | $ | 3,303,836 | | |
应交消费税
|
| | | | 72,396 | | | | | | 72,396 | | |
应付所得税
|
| | | | 187,225 | | | | | | 187,225 | | |
关联方垫款
|
| | | | 592,800 | | | | | | 117,871 | | |
交换票据和附加过桥票据的应计利息
|
| | | | 78,061 | | | | | | 23,964 | | |
其他桥梁注释
|
| | | | 156,564 | | | | | | 102,726 | | |
期票-20亿马币
|
| | | | — | | | | | | 167,958 | | |
兑换票据
|
| | | | 2,814,359 | | | | | | 2,621,558 | | |
C
|
| | | | 189,764 | | | | | | 203,720 | | |
本票-关联方
|
| | | | 926,500 | | | | | | 926,500 | | |
First Fire Note,扣除折扣后
|
| | | | 285,614 | | | | | | 233,774 | | |
First Fire Note -分叉衍生品
|
| | | | 22,868 | | | | | | 22,872 | | |
流动负债总额
|
| | | | 8,968,931 | | | | | | 7,984,400 | | |
应付延期承销费
|
| | | | 4,370,000 | | | | | | 4,370,000 | | |
总负债
|
| | | | 13,338,931 | | | | | | 12,354,400 | | |
承诺 | | | | | | | | | | | | | |
可能赎回的普通股,面值0.0001美元;截至2024年3月31日和2023年12月31日,已发行和发行114,966股股票,赎回价值为每股11.15美元
|
| | | | 1,281,957 | | | | | | 1,281,957 | | |
股东亏损 | | | | | | | | | | | | | |
普通股,面值0.0001美元; 50,000,000股授权股票;截至2024年3月31日和2023年12月31日分别已发行和发行3,489,000股股票(不包括114,966股需要赎回的股份)
|
| | | | 350 | | | | | | 350 | | |
新增实收资本
|
| | | | 550,246 | | | | | | 550,246 | | |
累计亏损
|
| | | | (13,784,270) | | | | | | (12,816,453) | | |
股东亏损总额
|
| | | | (13,233,674) | | | | | | (12,265,857) | | |
总负债、可能进行赔偿的普通股和股东赤字
|
| | | $ | 1,387,214 | | | | | $ | 1,370,500 | | |
| | |
这三个月的费用
截至3月31日 |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
一般和行政费用
|
| | | $ | 674,262 | | | | | $ | 707,592 | | |
运营亏损
|
| | | | (674,262) | | | | | | (707,592) | | |
其他(费用)收入: | | | | | | | | | | | | | |
利息费用-过桥/兑换票据
|
| | | | (51,036) | | | | | | (133,138) | | |
利息费用-附加过桥注释
|
| | | | (8,617) | | | | | | — | | |
利息费用- M20亿注释
|
| | | | (2,496) | | | | | | — | | |
利息费用
|
| | | | (51,840) | | | | | | — | | |
违约利息费用- M20亿注释
|
| | | | (20,296) | | | | | | — | | |
附加过桥票据的初始公允价值-附加抽奖
|
| | | | 3,851 | | | | | | — | | |
桥梁公允价值变动票据 - 分叉衍生工具
|
| | | | — | | | | | | 34,758 | | |
延期票据公允价值变化
|
| | | | 4 | | | | | | — | | |
额外过桥票据公允价值变动
|
| | | | (2,133) | | | | | | — | | |
交易所票据公允价值变动
|
| | | | (192,801) | | | | | | — | | |
ØC注释公允价值变化
|
| | | | 13,956 | | | | | | — | | |
管道远期合约衍生产品公允价值变动
|
| | | | — | | | | | | (1,163,950) | | |
信托账户中的投资赚取利息
|
| | | | 17,853 | | | | | | 75,280 | | |
其他费用合计
|
| | | | (293,555) | | | | | | (1,187,050) | | |
所得税拨备前亏损
|
| | | | (967,817) | | | | | | (1,894,642) | | |
所得税拨备
|
| | | | — | | | | | | — | | |
净亏损
|
| | | $ | (967,817) | | | | | $ | (1,894,642) | | |
基本和稀释后加权平均流通股
|
| | | | 3,603,966 | | | | | | 4,168,567 | | |
每股基本和摊薄净亏损
|
| | | $ | (0.27) | | | | | $ | (0.45) | | |
| | |
普通股
|
| |
额外的
实收 大写 |
| |
累计
赤字 |
| |
合计
股东的 赤字 |
| ||||||||||||||||||
| | |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||
余额-2023年12月31日(已审计)
|
| | | | 3,489,000 | | | | | $ | 350 | | | | | $ | 550,246 | | | | | $ | (12,816,453) | | | | | $ | (12,265,857) | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | (967,817) | | | | | | (967,817) | | |
余额
|
| | | | 3,489,000 | | | | | $ | 350 | | | | | $ | 550,246 | | | | | $ | (13,784,270) | | | | | $ | (13,233,674) | | |
| | |
普通股
|
| |
额外的
实收 大写 |
| |
累计
赤字 |
| |
合计
股东的 赤字 |
| ||||||||||||||||||
| | |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||
余额-2022年12月31日(已审计)
|
| | | | 3,462,000 | | | | | $ | 347 | | | | | $ | 292,973 | | | | | $ | (7,719,916) | | | | | $ | (7,426,596) | | |
发行20,000股股票以结算合法
索赔 |
| | | | 20,000 | | | | | | 2 | | | | | | 214,198 | | | | | | — | | | | | | 214,200 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,894,642) | | | | | | (1,894,642) | | |
Balance - 2023年3月31日(未经审计)
|
| | | | 3,482,000 | | | | | $ | 349 | | | | | $ | 507,171 | | | | | $ | (9,614,558) | | | | | $ | (9,107,038) | | |
| | |
这三个月的费用
截至3月31日 |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
净亏损
|
| | | $ | (967,817) | | | | | $ | (1,894,642) | | |
将净亏损与经营活动中使用的现金净额进行调整:
|
| | | | | | | | | | | | |
信托账户中的投资赚取利息
|
| | | | (17,853) | | | | | | (75,280) | | |
附加过桥票据的初始公允价值-附加抽奖
|
| | | | (3,851) | | | | | | — | | |
桥梁公允价值变动票据 - 分叉衍生工具
|
| | | | — | | | | | | (34,758) | | |
延期票据公允价值变化
|
| | | | (4) | | | | | | — | | |
交易所票据公允价值变动
|
| | | | 192,801 | | | | | | — | | |
额外过桥票据公允价值变动
|
| | | | 2,133 | | | | | | — | | |
ELOC公允价值变动
|
| | | | (13,956) | | | | | | — | | |
管道远期合约衍生产品公允价值变动
|
| | | | — | | | | | | 1,163,950 | | |
经营性资产和负债变动:
|
| | | | | | | | | | | | |
预付费用和其他流动资产
|
| | | | — | | | | | | (52,500) | | |
应付账款和应计费用
|
| | | | 338,944 | | | | | | 419,424 | | |
应计利息费用-兑换票据
|
| | | | 59,653 | | | | | | 133,139 | | |
应计利息费用- M20亿注释
|
| | | | 2,496 | | | | | | — | | |
应计利息费用-延期说明
|
| | | | 51,840 | | | | | | — | | |
违约利息M20亿
|
| | | | 20,296 | | | | | | — | | |
经营活动中使用的净现金
|
| | | | (335,318) | | | | | | (340,667) | | |
融资活动的现金流: | | | | | | | | | | | | | |
关联方垫款
|
| | | | 474,929 | | | | | | — | | |
额外桥梁注释的收益-相关方
|
| | | | 50,000 | | | | | | — | | |
本票收益
|
| | | | — | | | | | | 250,000 | | |
偿还M20亿票据
|
| | | | (190,750) | | | | | | — | | |
融资活动提供的现金净额
|
| | | | 334,179 | | | | | | 250,000 | | |
现金净变化
|
| | | | (1,139) | | | | | | (90,667) | | |
Cash - 期初
|
| | | | 1,863 | | | | | | 106,998 | | |
Cash - 期末
|
| | | $ | 724 | | | | | $ | 16,331 | | |
非现金投融资活动: | | | | | | | | | | | | | |
合法结算发行的普通股
|
| | | $ | — | | | | | $ | 214,200 | | |
|
毛收入
|
| | | $ | 115,000,000 | | |
| 少: | | | | | | | |
|
分配给公募认股权证的收益
|
| | | | (12,483,555) | | |
|
普通股发行成本
|
| | | | (6,923,767) | | |
| 加号: | | | | | | | |
|
账面价值增加到赎回价值
|
| | | | 21,132,322 | | |
|
可能赎回的普通股,2021年12月31日
|
| | | | 116,725,000 | | |
| 加号: | | | | | | | |
|
账面价值增加到赎回价值
|
| | | | 1,142,603 | | |
| 少: | | | | | | | |
|
赎回
|
| | | | (110,472,254) | | |
|
可能赎回的普通股,2022年12月31日
|
| | | | 7,395,349 | | |
| 加号: | | | | | | | |
|
账面价值增加到赎回价值
|
| | | | 682,671 | | |
| 少: | | | | | | | |
|
赎回
|
| | | | (6,796,063) | | |
|
可能赎回的普通股,2023年12月31日和2024年3月31日
|
| | | $ | 1,281,957 | | |
| | |
三个月内
截至3月31日 |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
普通股
|
| |
普通股
|
| ||||||
普通股每股基本和摊薄净亏损 | | | | | | | | | | | | | |
分子: | | | | | | | | | | | | | |
净亏损
|
| | | $ | (967,817) | | | | | $ | (1,894,642) | | |
分母: | | | | | | | | | | | | | |
已发行的基本和稀释加权平均普通股
|
| | | | 3,603,966 | | | | | | 4,168,567 | | |
每股普通股基本和摊薄净亏损
|
| | | $ | (0.27) | | | | | $ | (0.45) | | |
| | |
交易证券
|
| |
级别
|
| |
公平
值 |
| ||||||
2024年3月31日
|
| |
货币市场基金
|
| | | | 1 | | | | | $ | 1,386,490 | | |
| | |
交易证券
|
| |
级别
|
| |
公平
值 |
| ||||||
2023年12月31日
|
| |
货币市场基金
|
| | | | 1 | | | | | $ | 1,368,637 | | |
2024年3月31日
|
| |
公允价值
|
| |
(一级)
|
| |
(二级)
|
| |
(三级)
|
| ||||||||||||
负债: | | | | | | | | | | | | | | | | | | | | | | | | | |
扩展注释
|
| | | $ | 22,868 | | | | | $ | — | | | | | $ | — | | | | | $ | 22,868 | | |
C
|
| | | $ | 189,764 | | | | | $ | — | | | | | $ | — | | | | | $ | 189,764 | | |
附加桥梁注释
|
| | | $ | 156,564 | | | | | $ | — | | | | | $ | — | | | | | $ | 156,564 | | |
兑换票据
|
| | | $ | 2,814,359 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,814,359 | | |
2023年12月31日
|
| |
公允价值
|
| |
(一级)
|
| |
(二级)
|
| |
(三级)
|
| ||||||||||||
负债: | | | | | | | | | | | | | | | | | | | | | | | | | |
扩展注释
|
| | | $ | 22,872 | | | | | $ | — | | | | | $ | — | | | | | $ | 22,872 | | |
C
|
| | | $ | 203,720 | | | | | $ | — | | | | | $ | — | | | | | $ | 203,720 | | |
附加桥梁注释
|
| | | $ | 102,726 | | | | | $ | — | | | | | $ | — | | | | | $ | 102,726 | | |
兑换票据
|
| | | $ | 2,621,558 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,621,558 | | |
| | |
2024年3月31日
|
| |
2023年12月31日
|
| ||||||
CCC债券利率
|
| | | | 13.07% | | | | | | 12.96% | | |
预期期限(年)
|
| | | | 0.25 | | | | | | 0.25 | | |
分别在2024年6月30日和2024年3月31日前完成业务合并的可能性
|
| | | | 80% | | | | | | 80% | | |
| | |
2024年3月31日
|
| |
2023年12月31日
|
| ||||||
无风险利率
|
| | | | 5.46% | | | | | | 5.40% | | |
预期期限(年)
|
| | | | 0.25 | | | | | | 0.25 | | |
波动性
|
| | | | 95% | | | | | | 95% | | |
股价
|
| | | $ | 2.00 | | | | | $ | 2.00 | | |
债务贴现率
|
| | | | 39.83% | | | | | | 39.7% | | |
提前终止/还款 - 业务合并未完成的概率
|
| | | | 20% | | | | | | 20% | | |
在2024年3月31日之前完成业务合并的可能性
|
| | | | —% | | | | | | 80% | | |
2024年6月30日之前完成业务合并的可能性
|
| | | | 80% | | | | | | —% | | |
| | |
2024年3月31日
|
| |
2023年12月31日
|
| ||||||
无风险利率
|
| | | | 5.46% | | | | | | 5.21% | | |
预期期限(年)
|
| | | | 0.71 | | | | | | 0.71 | | |
波动性
|
| | | | 110.1% | | | | | | 95% | | |
股价
|
| | | $ | 2.00 | | | | | $ | 2.00 | | |
债务贴现率
|
| | | | 47.50% | | | | | | 47.54% | | |
在2024年3月31日之前完成业务合并的可能性
|
| | | | —% | | | | | | 80% | | |
2024年6月30日之前完成业务合并的可能性
|
| | | | 80% | | | | | | —% | | |
| | |
2024年3月31日
|
| |
2023年12月31日
|
| ||||||
无风险利率
|
| | | | 4.45% | | | | | | 3.99% | | |
预期期限(年)
|
| | | | 3.00 | | | | | | 3.25 | | |
波动性
|
| | | | 105.0% | | | | | | 96.4% | | |
股价
|
| | | $ | 2.00 | | | | | $ | 2.00 | | |
在2024年3月31日之前完成业务合并的可能性
|
| | | | —% | | | | | | 80% | | |
2024年6月30日之前完成业务合并的可能性
|
| | | | 80% | | | | | | —% | | |
| | |
扩展注释
分叉 衍生产品 |
| |
交换
备注: |
| |
额外的
桥注 |
| |
C
|
| ||||||||||||
截至2023年12月31日的公允价值
|
| | | $ | 22,872 | | | | | $ | 2,621,558 | | | | | $ | 102,726 | | | | | $ | 203,720 | | |
2024年1月25日附加桥梁初始价值
|
| | | | — | | | | | | — | | | | | | 51,705 | | | | | | — | | |
估值投入或其他假设的变化
|
| | | | (4) | | | | | | 192,801 | | | | | | 2,133 | | | | | | (13,956) | | |
截至2024年3月31日的公允价值
|
| | | $ | 22,868 | | | | | $ | 2,814,359 | | | | | $ | 156,564 | | | | | $ | 189,764 | | |
| | |
管道
前进 合同 |
| |
桥注
分叉的 衍生产品 |
| ||||||
2022年12月31日的公允价值
|
| | | $ | 170,666 | | | | | $ | 364,711 | | |
公允价值变动
|
| | | | 1,163,950 | | | | | | (34,758) | | |
2023年3月31日的公允价值(未经审计)
|
| | | $ | 1,334,616 | | | | | $ | 329,953 | | |