|
特拉華州
|
| |
7373
|
| |
82-1808844
|
|
|
(州或公司或組織的其他司法管轄區)
|
| |
(主要標準行業
分類代碼號) |
| |
(税務局僱主
識別碼) |
|
|
馬克·J·阿德索(Marc J.Adesso)先生
Waller Lansden Dortch&Davis,LLP 聯合街511號,2700套房 田納西州納什維爾37219 電話:(615)850-8063 傳真:(615)244-6804 |
| |
史蒂文·D·奧斯蘭納(Steven D.Uslaner)先生
馬克·F·科爾德威爾(Mark F.Coldwell)先生 Littman Krooks LLP 第三大道655號20樓 紐約,紐約10017 電話:(212)490-2020 傳真:(212)490-2990 |
|
|
大型加速文件服務器☐
|
| | 加速文件管理器☐ | | | 非加速文件管理器 | | |
較小的報告公司
新興成長型公司
|
|
|
正在註冊的證券名稱
|
| |
建議
最大聚合 提供服務 價格(1) |
| |
金額
註冊費(9) |
| ||||||
|
普通股,每股票面價值0.00001美元(2)(3)
|
| | | $ | 17,250,000(4) | | | | | $ | 1,881.98 | | |
|
代表認股權證購買普通股(4)
|
| | | | 不適用 | | | | | | 不適用 | | |
|
普通股、標的代表權證(5)
|
| | | $ | 937,239 | | | | | $ | 102.25 | | |
| 合計 | | | | $ | 18,187,239 | | | | | $ | 1,984.23 | | |
| | |
第
頁
|
| |||
招股説明書摘要
|
| | | | 1 | | |
風險因素
|
| | | | 13 | | |
有關前瞻性陳述的特別説明
|
| | | | 35 | | |
使用收益
|
| | | | 37 | | |
股利政策
|
| | | | 38 | | |
大寫
|
| | | | 38 | | |
稀釋
|
| | | | 39 | | |
管理層對財務狀況和經營成果的討論和分析
|
| | | | 40 | | |
業務
|
| | | | 48 | | |
管理
|
| | | | 60 | | |
高管和董事薪酬
|
| | | | 69 | | |
某些關係和關聯方交易
|
| | | | 76 | | |
主要股東
|
| | | | 79 | | |
證券説明
|
| | | | 81 | | |
有資格未來出售的股票
|
| | | | 87 | | |
承銷
|
| | | | 89 | | |
法律事務
|
| | | | 94 | | |
專家
|
| | | | 94 | | |
在哪裏可以找到更多信息
|
| | | | 94 | | |
Kubient,Inc.財務報表索引
|
| | | | F-1 | | |
詞彙表
|
| | | | A-1 | | |
| | |
截至2020年9月30日
|
| |||||||||
| | |
實際
|
| |
形式
|
| ||||||
現金 | | | | $ | 8,356,834 | | | | | $ | 21,852,122 | | |
股東權益: | | | | | | | | | | | | | |
優先股,面值0.00001美元;授權500萬股;
沒有實際和形式上發行和發行的股票 截至2020年9月30日的基準 |
| | | | — | | | | | | — | | |
普通股,面值0.00001美元;授權9500萬股;
截至2020年9月30日,實際發行和預計發行的股票分別為7,661,300股和9,730,266股 |
| | | | 77 | | | | | | 98 | | |
新增實收資本
|
| | | | 21,723,133 | | | | | | 35,218,400 | | |
累計虧損
|
| | | | (14,131,335) | | | | | | (14,131,335) | | |
股東權益合計
|
| | | $ | 7,591,875 | | | | | $ | 21,087,163 | | |
總市值
|
| | | $ | 7,591,875 | | | | | $ | 21,087,163 | | |
|
假設每股公開發行價
|
| | | $ | 7.25 | | |
|
截至2020年9月30日的每股有形賬面淨值
|
| | | $ | 0.81 | | |
|
預計每股有形賬面淨值增加
|
| | | $ | 1.22 | | |
|
預計截至2020年9月30日的每股有形賬面淨值
|
| | | $ | 2.03 | | |
|
此次發行向新投資者每股攤薄
|
| | | $ | 5.22 | | |
| | |
這三個月
截至9月30日 |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
淨收入
|
| | | $ | 280,401 | | | | | $ | 55,872 | | |
運營費用: | | | | | | | | | | | | | |
技術
|
| | | | 545,639 | | | | | | 315,824 | | |
一般和行政
|
| | | | 1,167,861 | | | | | | 703,238 | | |
總運營費用
|
| | | | 1,713,500 | | | | | | 1,019,062 | | |
運營虧損
|
| | | | (1,433,099) | | | | | | (963,190) | | |
其他(費用)收入: | | | | | | | | | | | | | |
利息支出
|
| | | | (389,319) | | | | | | (362,179) | | |
利息支出 - 關聯方
|
| | | | (200,821) | | | | | | (29,551) | | |
受益轉換功能攤銷
|
| | | | (1,984,322) | | | | | | — | | |
票據和其他應付款結算收益
|
| | | | 139,333 | | | | | | — | | |
寬恕應付帳款 - 供應商的收益
|
| | | | — | | | | | | — | | |
可轉換應付票據清償損失
|
| | | | (297,272) | | | | | | — | | |
其他收入
|
| | | | 1,000 | | | | | | 12 | | |
其他費用合計
|
| | | | (2,731,401) | | | | | | (391,718) | | |
淨虧損
|
| | | | (4,164,500) | | | | | | (1,354,908) | | |
被視為與權證下跌相關的股息
調整 |
| | | | (1,682,000) | | | | | | — | | |
普通股股東應佔淨虧損
|
| | | $ | (5,846,500) | | | | | $ | (1,354,908) | | |
| | |
前九個月
截至9月30日 |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
淨收入
|
| | | $ | 1,753,851 | | | | | $ | 161,828 | | |
運營費用: | | | | | | | | | | | | | |
技術
|
| | | | 1,577,197 | | | | | | 1,070,561 | | |
一般和行政
|
| | | | 2,489,867 | | | | | | 1,494,609 | | |
總運營費用
|
| | | | 4,067,064 | | | | | | 2,565,170 | | |
運營虧損
|
| | | | (2,313,213) | | | | | | (2,403,342) | | |
其他(費用)收入: | | | | | | | | | | | | | |
利息支出
|
| | | | (1,118,614) | | | | | | (522,278) | | |
利息支出 - 關聯方
|
| | | | (403,372) | | | | | | (29,666) | | |
受益轉換功能攤銷
|
| | | | (1,984,322) | | | | | | — | | |
票據和其他應付款結算收益
|
| | | | 139,333 | | | | | | — | | |
寬恕應付帳款 - 供應商的收益
|
| | | | 236,248 | | | | | | — | | |
| | |
前九個月
截至9月30日 |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
可轉換應付票據清償損失
|
| | | | (297,272) | | | | | | — | | |
其他收入
|
| | | | 13,294 | | | | | | 256 | | |
其他費用合計
|
| | | | (3,414,705) | | | | | | (551,688) | | |
淨虧損
|
| | | | (5,727,918) | | | | | | (2,955,030) | | |
被視為與權證下跌相關的股息
調整 |
| | | | (1,682,000) | | | | | | — | | |
普通股股東應佔淨虧損
|
| | | $ | (7,409,918) | | | | | $ | (2,955,030) | | |
|
| | |
截至的年度
12月31日 |
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
淨收入
|
| | | $ | 177,635 | | | | | $ | 106,422 | | |
運營費用: | | | | | | | | | | | | | |
技術
|
| | | | 1,486,056 | | | | | | 2,058,660 | | |
一般和行政
|
| | | | 2,007,362 | | | | | | 1,820,942 | | |
總運營費用
|
| | | | 3,493,418 | | | | | | 3,879,602 | | |
運營虧損
|
| | | | (3,315,783) | | | | | | (3,773,180) | | |
其他收入(費用): | | | | | | | | | | | | | |
寬恕應付帳款 - 供應商的收益
|
| | | | — | | | | | | 66,804 | | |
利息支出
|
| | | | (819,482) | | | | | | (51,129) | | |
其他收入
|
| | | | 2,392 | | | | | | 28,408 | | |
其他(費用)收入合計
|
| | | | (817,090) | | | | | | 44,083 | | |
淨虧損
|
| | | $ | (4,132,873) | | | | | $ | (3,729,097) | | |
| | |
09月30日
2020 |
| |
12月31日
2019 |
| ||||||
| | |
(未審核)
|
| | | | | | | |||
現金
|
| | | $ | 8,356,834 | | | | | $ | 33,785 | | |
營運資金(不足)
|
| | | $ | 6,485,909 | | | | | $ | (5,413,735) | | |
名稱
|
| |
年齡
|
| |
個職位
|
|
執行主任 | | | | | | | |
保羅·羅伯茨 | | |
42
|
| | 臨時首席執行官、首席戰略官、總裁兼董事長 | |
Joshua Weiss | | |
36
|
| | 首席財務官 | |
克里斯托弗·安德魯斯 | | |
46
|
| | 首席數字官 | |
帕維爾·梅德韋傑夫 | | |
44
|
| | 首席技術官 | |
克里斯托弗·弗朗西亞 | | |
34
|
| | 首席產品官 | |
非員工董事 | | | | | | | |
小彼得·A·博德斯(Peter A.Bordes,Jr.) | | |
52
|
| | 導演 | |
Grainne Coen(1)(2)(3) | | |
47
|
| | 導演 | |
伊麗莎白·德馬爾斯(2)(4) | | |
66
|
| | 導演 | |
門珍妮(1)(2)(3)(4) | | |
43
|
| | 導演 | |
克里斯托弗·H。《託比》史密斯(1)(3)(4) | | |
80
|
| | 導演 | |
姓名和主要職務
|
| |
會計年度
|
| |
工資
|
| |
庫存
獎項(1) |
| |
選項和
保修 獎項(1) |
| |
所有其他
薪酬(7) |
| |
合計
|
| ||||||||||||||||||
小彼得·安東尼·博德斯
|
| | | | 2019 | | | | | $ | 75,000 | | | | | $ | — | | | | | $ | 479(3) | | | | | $ | 14,658 | | | | | $ | 90,137 | | |
前首席執行官(2)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
保羅·羅伯茨
|
| | | | 2019 | | | | | $ | 155,760 | | | | | $ | — | | | | | $ | — | | | | | | — | | | | | $ | 155,760 | | |
臨時首席執行官(2)
|
| | | | 2018 | | | | | $ | 110,250 | | | | | $ | — | | | | | $ | — | | | | | | — | | | | | $ | 110,250 | | |
帕維爾·梅德韋傑夫
|
| | | | 2019 | | | | | $ | 230,460 | | | | | $ | — | | | | | $ | — | | | | | | — | | | | | $ | 230,460 | | |
首席技術官(4)
|
| | | | 2018 | | | | | $ | 141,667 | | | | | $ | 412,500(5) | | | | | $ | 103,633(6) | | | | | | — | | | | | $ | 657,800 | | |
| | |
期權獎勵
|
| |||||||||||||||||||||
名稱
|
| |
數量
證券 底層 未鍛鍊 選項 可鍛鍊 (#) |
| |
數量
證券 底層 未鍛鍊 選項 不可行使 (#) |
| |
選項
行權價 ($) |
| |
選項
到期 日期 |
| ||||||||||||
保羅·羅伯茨
|
| | | | 18,750 | | | | | | 14,584 | | | | | | 2.97 | | | | | | 9/15/2021 | | |
小彼得·安東尼·博德斯(Peter Anthony Bordes,Jr.)
|
| | | | 2,967 | | | | | | — | | | | | | 33.75 | | | | | | 10/2/2029 | | |
| | |
授權證獎勵
|
| |||||||||||||||||||||
名稱
|
| |
數量
證券 底層 未鍛鍊 授權書 可鍛鍊 (#) |
| |
數量
證券 底層 未鍛鍊 授權書 不可行使 (#) |
| |
保修
行權價 ($) |
| |
保修
到期 日期 |
| ||||||||||||
帕維爾·梅德韋傑夫
|
| | | | 27,778 | | | | | | — | | | | | | 4.95 | | | | | | 4/16/2023 | | |
受益人姓名
|
| |
數量
個共享 |
| |
百分比
|
| ||||||
高管和董事
|
| | | | | | | | | | | | |
保羅·羅伯茨(1)
|
| | | | 2,207,032 | | | | | | 28.37% | | |
克里斯托弗·安德魯斯(2)
|
| | | | 471,637 | | | | | | 5.87% | | |
帕維爾·梅德韋傑夫(3)
|
| | | | 111,112 | | | | | | 1.44% | | |
克里斯托弗·弗朗西亞(4)
|
| | | | 84,639 | | | | | | 1.10% | | |
約書亞·韋斯(5)
|
| | | | 13,062 | | | | | | * | | |
小彼得·安東尼·博德斯(Peter Anthony Bordes,Jr.)
|
| | | | 767,160 | | | | | | 9.34% | | |
Grainne Coen
|
| | | | — | | | | | | * | | |
珍妮·門
|
| | | | — | | | | | | * | | |
伊麗莎白·德馬爾斯
|
| | | | — | | | | | | * | | |
克里斯托弗·H。《託比》史密斯(7)
|
| | | | 35,196 | | | | | | * | | |
全體董事和高管(8)
|
| | | | 3,689,838 | | | | | | 42.43% | | |
承銷商名稱
|
| |
數量
個共享 |
| |||
Maxim Group LLC
|
| | | | | | |
Joseph Gunnar&Co.LLC
|
| | | | | |
| | |
每股
|
| |
不含
的合計
超額配售 選項 |
| |
總計(含全部)
超額配售 選項 |
| |||||||||
公開發行價
|
| | | $ | | | | | $ | | | | | $ | | | |||
承保折扣
|
| | | $ | | | | | $ | | | | | $ | | | |||
非實報實銷費用津貼
|
| | | $ | | | | | $ | | | | | $ | | | |||
未扣除費用的收益給我們
|
| | | $ | | | | | $ | | | | | $ | | | |
| | |
第
頁
|
| |||
截至2020年9月30日(未經審計)和2019年12月31日的簡明合併資產負債表
|
| | | | F-2 | | |
截至2020年9月30日和2019年9月30日的三個月和九個月未經審計的簡明合併經營報表
|
| | | | F-3 | | |
這三家公司未經審計的股東權益簡明合併報表(虧損)
截至2020年9月30日和2019年9月30日的9個月 |
| | | | F-4 | | |
截至2020年9月30日和2019年9月30日的9個月未經審計的現金流量簡明合併報表
|
| | | | F-6 | | |
未經審計的簡明合併財務報表附註
|
| | | | F-8 | | |
獨立註冊會計師事務所報告
|
| | | | F-25 | | |
截至2019年12月31日和2018年12月31日的合併資產負債表
|
| | | | F-26 | | |
截至2019年12月31日和2018年12月31日的年度合併經營報表
|
| | | | F-27 | | |
截至2010年12月31日的年度股東虧損額變動合併報表
2019年和2018年 |
| | | | F-28 | | |
截至2019年12月31日和2018年12月31日的年度現金流量合併報表
|
| | | | F-29 | | |
合併財務報表附註
|
| | | | F-31 | | |
| | |
09月30日
2020 |
| |
12月31日
2019 |
| ||||||
| | |
(未審核)
|
| | | | | | | |||
資產 | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
現金
|
| | | $ | 8,356,834 | | | | | $ | 33,785 | | |
應收賬款淨額
|
| | | | 797,422 | | | | | | 38,704 | | |
預付費用和其他流動資產
|
| | | | 117,085 | | | | | | 28,072 | | |
流動資產總額
|
| | | | 9,271,341 | | | | | | 100,561 | | |
無形資產淨值
|
| | | | 1,357,726 | | | | | | 83,333 | | |
財產和設備,淨額
|
| | | | 8,088 | | | | | | 4,549 | | |
延期發售成本
|
| | | | 10,000 | | | | | | 285,196 | | |
總資產
|
| | | $ | 10,647,155 | | | | | $ | 473,639 | | |
負債和股東權益(不足) | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
應付賬款 - 供應商
|
| | | $ | 319,484 | | | | | $ | 785,180 | | |
應付帳款 - 交易
|
| | | | 1,531,084 | | | | | | 867,554 | | |
應計費用和其他流動負債
|
| | | | 766,621 | | | | | | 478,674 | | |
應計利息
|
| | | | 3,001 | | | | | | 117,912 | | |
應計利息 - 關聯方
|
| | | | — | | | | | | 4,204 | | |
因關聯方原因
|
| | | | 29,000 | | | | | | 29,000 | | |
應付票據本期部分
|
| | | | 136,242 | | | | | | 113,967 | | |
截至2020年9月30日和2019年12月31日,應付可轉換票據,本期部分,分別扣除0美元和630,994美元的折扣
|
| | | | — | | | | | | 2,569,006 | | |
可轉換票據 - 關聯方,當期部分,扣除折扣
截至2020年9月30日和2019年12月31日的0美元和281,701美元 分別 |
| | | | — | | | | | | 548,799 | | |
流動負債總額
|
| | | | 2,785,432 | | | | | | 5,514,296 | | |
應付票據,非流動部分
|
| | | | 269,848 | | | | | | — | | |
總負債
|
| | | | 3,055,280 | | | | | | 5,514,296 | | |
承付款和或有事項(附註8)
|
| | | | | | | | | | | | |
股東權益(不足): | | | | | | | | | | | | | |
優先股,面值0.00001美元;授權500萬股;無股份
截至2020年9月30日和2019年12月31日發行和未償還的債券 |
| | | | — | | | | | | — | | |
普通股,面值0.00001美元;授權發行9500萬股;截至2019年9月30日和2019年12月31日,已發行和已發行股票分別為7661,300股和3,601,521股
|
| | | | 77 | | | | | | 36 | | |
新增實收資本
|
| | | | 21,723,133 | | | | | | 3,362,724 | | |
累計虧損
|
| | | | (14,131,335) | | | | | | (8,403,417) | | |
股東權益合計(不足)
|
| | | | 7,591,875 | | | | | | (5,040,657) | | |
總負債和股東權益(不足)
|
| | | $ | 10,647,155 | | | | | $ | 473,639 | | |
| | |
截至的三個月
09月30日 |
| |
截至的9個月
09月30日 |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
淨收入
|
| | | $ | 280,401 | | | | | $ | 55,872 | | | | | $ | 1,753,851 | | | | | $ | 161,828 | | |
運營費用: | | | | | | | | | | | | | | | | | | | | | | | | | |
技術
|
| | | | 545,639 | | | | | | 315,824 | | | | | | 1,577,197 | | | | | | 1,070,561 | | |
一般和行政
|
| | | | 1,167,861 | | | | | | 703,238 | | | | | | 2,489,867 | | | | | | 1,494,609 | | |
總運營費用
|
| | | | 1,713,500 | | | | | | 1,019,062 | | | | | | 4,067,064 | | | | | | 2,565,170 | | |
運營虧損
|
| | | | (1,433,099) | | | | | | (963,190) | | | | | | (2,313,213) | | | | | | (2,403,342) | | |
其他(費用)收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
利息支出
|
| | | | (389,319) | | | | | | (362,179) | | | | | | (1,118,614) | | | | | | (522,278) | | |
利息支出 - 關聯方
|
| | | | (200,821) | | | | | | (29,551) | | | | | | (403,372) | | | | | | (29,666) | | |
利益轉換攤銷
功能 |
| | | | (1,984,322) | | | | | | — | | | | | | (1,984,322) | | | | | | — | | |
票據和其他結算收益
應付款 |
| | | | 139,333 | | | | | | — | | | | | | 139,333 | | | | | | — | | |
寬恕應付帳款 - 供應商的收益
|
| | | | — | | | | | | — | | | | | | 236,248 | | | | | | — | | |
可轉換應付票據清償損失
|
| | | | (297,272) | | | | | | — | | | | | | (297,272) | | | | | | — | | |
其他收入
|
| | | | 1,000 | | | | | | 12 | | | | | | 13,294 | | | | | | 256 | | |
其他費用合計
|
| | | | (2,731,401) | | | | | | (391,718) | | | | | | (3,414,705) | | | | | | (551,688) | | |
淨虧損
|
| | | | (4,164,500) | | | | | | (1,354,908) | | | | | | (5,727,918) | | | | | | (2,955,030) | | |
認股權證相關股息
輪調 |
| | | | (1,682,000) | | | | | | — | | | | | | (1,682,000) | | | | | | — | | |
普通股股東應佔淨虧損
|
| | | $ | (5,846,500) | | | | | $ | (1,354,908) | | | | | $ | (7,409,918) | | | | | $ | (2,955,030) | | |
- 基本版和稀釋版每股淨虧損
|
| | | $ | (1.03) | | | | | $ | (0.38) | | | | | $ | (1.72) | | | | | $ | (0.82) | | |
加權平均未償還 - Basic和稀釋普通股
|
| | | | 5,676,561 | | | | | | 3,599,300 | | | | | | 4,300,905 | | | | | | 3,599,909 | | |
| | |
截至2020年9月30日的9個月
|
| |||||||||||||||||||||||||||
| | |
普通股
|
| |
其他
實收 大寫 |
| |
累計
赤字 |
| |
合計
|
| ||||||||||||||||||
| | |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||
Balance - 2020年1月1日
|
| | | | 3,601,521 | | | | | $ | 36 | | | | | $ | 3,362,724 | | | | | $ | (8,403,417) | | | | | $ | (5,040,657) | | |
股票薪酬: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
選項
|
| | | | — | | | | | | — | | | | | | 5,394 | | | | | | — | | | | | | 5,394 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (58,098) | | | | | | (58,098) | | |
Balance - 於2020年3月31日
|
| | | | 3,601,521 | | | | | | 36 | | | | | | 3,368,118 | | | | | | (8,461,515) | | | | | | (5,093,361) | | |
股票薪酬: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
選項
|
| | | | — | | | | | | — | | | | | | 5,423 | | | | | | — | | | | | | 5,423 | | |
普通股
|
| | | | 1,112 | | | | | | — | | | | | | 3,000 | | | | | | — | | | | | | 3,000 | | |
關聯方免除應計費用
|
| | | | — | | | | | | — | | | | | | 33,738 | | | | | | — | | | | | | 33,738 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,505,320) | | | | | | (1,505,320) | | |
Balance - 2020年6月30日
|
| | | | 3,602,633 | | | | | | 36 | | | | | | 3,410,279 | | | | | | (9,966,835) | | | | | | (6,556,520) | | |
普通股和認股權證發行
首次公開發行(IPO),淨額 發行成本(1) |
| | | | 2,500,000 | | | | | | 25 | | | | | | 10,605,720 | | | | | | — | | | | | | 10,605,745 | | |
應付票據和應計票據折算
普通股利息和 認股權證 |
| | | | 1,461,090 | | | | | | 15 | | | | | | 7,304,815 | | | | | | — | | | | | | 7,304,830 | | |
應付票據和應計票據折算
普通股利息 |
| | | | 94,223 | | | | | | 1 | | | | | | 388,143 | | | | | | — | | | | | | 388,144 | | |
股票薪酬: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
選項
|
| | | | — | | | | | | — | | | | | | 5,176 | | | | | | — | | | | | | 5,176 | | |
普通股
|
| | | | 3,334 | | | | | | — | | | | | | 9,000 | | | | | | — | | | | | | 9,000 | | |
反拆股效果
|
| | | | 20 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (4,164,500) | | | | | | (4,164,500) | | |
Balance - 2020年9月30日
|
| | | | 7,661,300 | | | | | $ | 77 | | | | | $ | 21,723,133 | | | | | $ | (14,131,335) | | | | | $ | 7,591,875 | | |
| | |
截至2019年9月30日的9個月
|
| |||||||||||||||||||||||||||
| | |
普通股
|
| |
其他
實收 大寫 |
| |
累計
赤字 |
| |
合計
|
| ||||||||||||||||||
| | |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||
Balance - 2019年1月1日
|
| | | | 3,599,300 | | | | | $ | 36 | | | | | $ | 2,717,538 | | | | | $ | (4,270,544) | | | | | $ | (1,552,970) | | |
股票薪酬: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
選項
|
| | | | — | | | | | | — | | | | | | 5,502 | | | | | | — | | | | | | 5,502 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (464,944) | | | | | | (464,944) | | |
Balance - 2019年3月31日
|
| | | | 3,599,300 | | | | | | 36 | | | | | | 2,723,040 | | | | | | (4,735,488) | | | | | | (2,012,412) | | |
投資者和配售代理髮行
與發行相關的認股權證 應付可轉換票據,發行後淨額 成本(1) |
| | | | — | | | | | | — | | | | | | 437,901 | | | | | | — | | | | | | 437,901 | | |
股票薪酬: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
選項
|
| | | | — | | | | | | — | | | | | | 5,258 | | | | | | — | | | | | | 5,258 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,135,178) | | | | | | (1,135,178) | | |
Balance - 2019年6月30日
|
| | | | 3,599,300 | | | | | | 36 | | | | | | 3,166,199 | | | | | | (5,870,666) | | | | | | (2,704,431) | | |
投資者和配售代理髮行
與發行相關的認股權證 應付可轉換票據,發行後淨額 成本(2) |
| | | | — | | | | | | — | | | | | | 1,387,483 | | | | | | — | | | | | | 1,387,483 | | |
股票薪酬: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股
|
| | | | 2,223 | | | | | | — | | | | | | 30,800 | | | | | | — | | | | | | 30,800 | | |
選項
|
| | | | — | | | | | | — | | | | | | 5,134 | | | | | | — | | | | | | 5,134 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,354,908) | | | | | | (1,354,908) | | |
Balance - 2019年9月30日
|
| | | | 3,601,523 | | | | | $ | 36 | | | | | $ | 4,589,616 | | | | | $ | (7,225,574) | | | | | $ | (2,635,922) | | |
| | |
截至的9個月
09月30日 |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
經營活動現金流: | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (5,727,918) | | | | | $ | (2,955,030) | | |
調整以調整淨虧損與經營活動中使用的淨現金:
|
| | | | | | | | | | | | |
折舊攤銷
|
| | | | 227,355 | | | | | | 4,303 | | |
壞賬支出
|
| | | | 3,734 | | | | | | (10,670) | | |
寬恕應付帳款 - 供應商的收益
|
| | | | (236,248) | | | | | | — | | |
其他資產備抵
|
| | | | — | | | | | | 200,000 | | |
股票薪酬:
|
| | | | | | | | | | | | |
股票期權
|
| | | | 15,993 | | | | | | 15,894 | | |
普通股
|
| | | | 62,484 | | | | | | 30,800 | | |
債務貼現和債務發行成本攤銷
|
| | | | 915,994 | | | | | | 444,928 | | |
債務貼現和債務發行成本攤銷 - 相關方
|
| | | | 357,201 | | | | | | 27,541 | | |
受益轉換功能攤銷
|
| | | | 1,984,322 | | | | | | — | | |
可轉換應付票據清償損失
|
| | | | 297,272 | | | | | | — | | |
票據和其他應付款結算收益
|
| | | | (139,333) | | | | | | — | | |
經營性資產和負債變動:
|
| | | | | | | | | | | | |
應收賬款
|
| | | | (762,452) | | | | | | 288,830 | | |
預付費用和其他流動資產
|
| | | | (89,013) | | | | | | (36,967) | | |
其他資產
|
| | | | — | | | | | | (200,000) | | |
應付賬款 - 供應商
|
| | | | (193,334) | | | | | | (180,514) | | |
應付帳款 - 交易
|
| | | | 68,002 | | | | | | 403,470 | | |
應計費用和其他流動負債
|
| | | | 492,372 | | | | | | 13,304 | | |
應計利息
|
| | | | 195,596 | | | | | | — | | |
應計利息 - 關聯方
|
| | | | 53,026 | | | | | | — | | |
經營活動中使用的淨現金
|
| | | | (2,474,947) | | | | | | (1,954,111) | | |
投資活動現金流: | | | | | | | | | | | | | |
購買無形資產
|
| | | | (855,019) | | | | | | (70,000) | | |
購置物業和設備
|
| | | | (5,287) | | | | | | (2,449) | | |
預付款給關聯方
|
| | | | — | | | | | | (75,000) | | |
償還關聯方墊款
|
| | | | — | | | | | | 75,000 | | |
用於投資活動的淨現金
|
| | | | (860,306) | | | | | | (72,449) | | |
融資活動現金流: | | | | | | | | | | | | | |
首次公開發行(IPO)中出售普通股和認股權證的收益,淨(1)
|
| | | | 11,503,488 | | | | | | — | | |
支付首次公開發行(IPO)發行成本
|
| | | | (841,376) | | | | | | — | | |
發行可轉換應付票據和投資者權證的收益(2)
|
| | | | — | | | | | | 2,127,401 | | |
關聯方預付款
|
| | | | — | | | | | | 29,250 | | |
| | |
截至的9個月
09月30日 |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
關聯方墊款償還
|
| | | | — | | | | | | (45,000) | | |
發行應付票據收益
|
| | | | 656,190 | | | | | | — | | |
應付票據償還
|
| | | | (95,000) | | | | | | (90,427) | | |
發行應付票據 - 關聯方收益
|
| | | | 585,000 | | | | | | — | | |
應付票據償還 - 關聯方
|
| | | | (150,000) | | | | | | — | | |
融資活動提供的淨現金
|
| | | | 11,658,302 | | | | | | 2,021,224 | | |
現金淨增(減)
|
| | | | 8,323,049 | | | | | | (5,336) | | |
期初Cash -
|
| | |
|
33,785
|
| | | |
|
7,518
|
| |
Cash - 期末
|
| | | $ | 8,356,834 | | | | | $ | 2,182 | | |
|
| 現金流量信息補充披露: | | | | | | | | | | | | | |
|
期間支付的現金:
|
| | | | | | | | | | | | |
|
利息
|
| | | $ | 574 | | | | | $ | 7,346 | | |
|
所得税
|
| | | $ | — | | | | | $ | — | | |
|
非現金投融資活動:
|
| | | | | | | | | | | | |
|
將應付票據和應計利息轉換為普通股
|
| | | $ | 16 | | | | | $ | — | | |
|
與應付可轉換票據相關的原始發行折扣
|
| | | $ | 285,000 | | | | | $ | 235,000 | | |
|
與 - 相關的可轉換應付票據的原始發行折扣
派對 |
| | | $ | 75,500 | | | | | $ | 15,000 | | |
|
發行與發行可轉換應付票據相關的投資者和配售代理權證
|
| | | $ | — | | | | | $ | 2,874,870 | | |
|
無形資產計提
|
| | | $ | 644,981 | | | | | $ | 30,000 | | |
|
遞延發行成本的應計費用
|
| | | $ | — | | | | | $ | 211,684 | | |
|
減少之前支付的首次公開發行(IPO)發行成本的額外實收資本
|
| | | $ | (56,367) | | | | | $ | — | | |
|
沖銷以前應計的延期發行成本
|
| | | $ | (218,829) | | | | | $ | — | | |
|
免除關聯方責任
|
| | | $ | 33,738 | | | | | $ | — | | |
| | |
截至的9個月
09月30日 |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
股票期權
|
| | | | 96,721 | | | | | | 54,333 | | |
認股權證(1)
|
| | | | 7,229,272 | | | | | | 843,889 | | |
可轉換票據(2)
|
| | | | — | | | | | | 20,072 | | |
| | | | | 7,325,993 | | | | | | 918,294 | | |
| | |
09月30日
2020 |
| |
12月31日
2019 |
| ||||||
獲取數據
|
| | | $ | 1,500,000 | | | | | $ | — | | |
收購的軟件
|
| | | | 100,000 | | | | | | 100,000 | | |
| | | | | 1,600,000 | | | | | | 100,000 | | |
減去:累計攤銷
|
| | | | (242,274) | | | | | | (16,667) | | |
無形資產淨值
|
| | | $ | 1,357,726 | | | | | $ | 83,333 | | |
截至2013年12月31日的年度
|
| |
合計
|
| |||
2020
|
| | | $ | 87,500 | | |
2021
|
| | | | 333,333 | | |
2022
|
| | | | 300,000 | | |
2023
|
| | | | 300,000 | | |
2024
|
| | | | 300,000 | | |
此後
|
| | | | 36,893 | | |
| | | | $ | 1,357,726 | | |
|
| | |
09月30日
2020 |
| |
12月31日
2019 |
| ||||||
累計獎金
|
| | | $ | 400,000 | | | | | $ | — | | |
應計工資税
|
| | | | 6,074 | | | | | | 163,746 | | |
應計供應商費用
|
| | | | 100,506 | | | | | | 39,026 | | |
應計法律和專業費用
|
| | | | 62,976 | | | | | | 172,801 | | |
累計佣金
|
| | | | 82,187 | | | | | | — | | |
應付信用卡
|
| | | | 16,396 | | | | | | 30,113 | | |
累計董事費用
|
| | | | 12,936 | | | | | | — | | |
應計編程費用
|
| | | | 1,750 | | | | | | 36,993 | | |
應計可發行股本
|
| | | | 50,484 | | | | | | — | | |
遞延收入
|
| | | | 15,000 | | | | | | 15,000 | | |
其他
|
| | | | 18,312 | | | | | | 20,995 | | |
應計費用和其他流動負債總額
|
| | | $ | 766,621 | | | | | $ | 478,674 | | |
| | |
截至的三個月
09月30日 |
| |
截至的9個月
09月30日 |
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| |||||||||
預期期限(年)
|
| | | | 3.86 | | | | | | 不適用 | | | | | | 3.86 | | | |
5.00
|
|
預期波動率
|
| | | | 61.2% | | | | | | 不適用 | | | | | | 61.2% | | | |
55.8%-56.1%
|
|
無風險利率
|
| | | | 0.24% | | | | | | 不適用 | | | | | | 0.24% | | | |
1.75%-2.32%
|
|
預期股息
|
| | | | 0.00% | | | | | | 不適用 | | | | | | 0.00% | | | |
0.00%
|
|
| | |
數量
認股權證 |
| |
加權
平均 練習 價格 |
| |
加權
平均 剩餘 生活 年 |
| |
內在
值 |
| ||||||||||||
傑出,2020年1月1日
|
| | | | 1,138,557 | | | | | $ | 4.95 | | | | | | | | | | | | | | |
已發佈
|
| | | | 4,854,718 | | | | | | 5.30 | | | | | | | | | | | | | | |
保修調整(1)
|
| | | | — | | | | | | (0.89) | | | | | | | | | | | | | | |
鍛鍊
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
已過期
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
傑出,2020年9月30日(2)
|
| | | | 5,993,275 | | | | | $ | 5.23 | | | | | | 4.5 | | | | | $ | — | | |
可行使,2020年9月30日
|
| | | | 5,452,953 | | | | | $ | 5.28 | | | | | | 4.6 | | | | | $ | — | | |
|
未結清認股權證
|
| |
可行使的權證
|
| |||||||||||||||
|
練習
價格 |
| |
出色的
數量 認股權證 |
| |
加權
平均 剩餘壽命 年 |
| |
可鍛鍊
數量 認股權證 |
| |||||||||
|
$4.20
|
| | | | 1,235,997 | | | | | | 3.6 | | | | | | 857,141 | | |
|
$4.95
|
| | | | 177,223 | | | | | | 2.5 | | | | | | 177,223 | | |
|
$5.50
|
| | | | 4,455,055 | | | | | | 4.8 | | | | | | 4,418,589 | | |
|
$6.25
|
| | | | 125,000 | | | | | | — | | | | | | — | | |
| | | | | | 5,993,275 | | | | | | 4.6 | | | | | | 5,452,953 | | |
| | |
這三個
個月截止 09月30日 |
| |
九人
個月截止 09月30日 |
| ||||||||||||||||||
客户
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
客户A
|
| | | | 不適用 | | | | | | 46.36% | | | | | | 不適用 | | | | | | 64.01% | | |
客户F
|
| | | | 不適用 | | | | | | 不適用 | | | | | | 30.28% | | | | | | 不適用 | | |
客户G
|
| | | | 不適用 | | | | | | 不適用 | | | | | | 43.86% | | | | | | 不適用 | | |
客户H
|
| | | | 94.13% | | | | | | 不適用 | | | | | | 23.43% | | | | | | 不適用 | | |
客户i
|
| | | | * | | | | | | 40.32% | | | | | | * | | | | | | 16.50% | | |
客户J
|
| | | | 21.40% | | | | | | 不適用 | | | | | | * | | | | | | 不適用 | | |
合計
|
| | | | 115.53% | | | | | | 86.68% | | | | | | 97.57% | | | | | | 80.51% | | |
客户
|
| |
09月30日
2020 |
| |
12月31日
2019 |
| ||||||
客户D
|
| | | | 不適用 | | | | | | 13.73% | | |
客户E
|
| | | | 不適用 | | | | | | 12.23% | | |
客户F
|
| | | | 20.99% | | | | | | 不適用 | | |
客户G
|
| | | | 34.38% | | | | | | 不適用 | | |
客户H
|
| | | | 32.82% | | | | | | 不適用 | | |
合計
|
| | | | 88.19% | | | | | | 25.96% | | |
| | |
這三個
個月截止 09月30日 |
| |
九人
個月截止 09月30日 |
| ||||||||||||||||||
供應商
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
供應商A
|
| | | | 18.22% | | | | | | 不適用 | | | | | | 33.09% | | | | | | 不適用 | | |
供應商B
|
| | | | 15.67% | | | | | | 不適用 | | | | | | 16.12% | | | | | | 不適用 | | |
供應商C
|
| | | | 不適用 | | | | | | 74.08% | | | | | | 不適用 | | | | | | 81.09% | | |
供應商D
|
| | | | * | | | | | | 12.60% | | | | | | 12.81% | | | | | | * | | |
供應商E
|
| | | | 15.74% | | | | | | 不適用 | | | | | | * | | | | | | 不適用 | | |
合計
|
| | | | 49.63% | | | | | | 86.68% | | | | | | 62.02% | | | | | | 81.09% | | |
| | |
12月31日
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
資產 | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
現金
|
| | | $ | 33,785 | | | | | $ | 7,518 | | |
應收賬款淨額
|
| | | | 38,704 | | | | | | 372,630 | | |
預付費用和其他流動資產
|
| | | | 28,072 | | | | | | — | | |
流動資產總額
|
| | | | 100,561 | | | | | | 380,148 | | |
財產和設備,淨額
|
| | | | 4,549 | | | | | | — | | |
無形資產淨值
|
| | | | 83,333 | | | | | | — | | |
延期發售成本
|
| | | | 285,196 | | | | | | — | | |
總資產
|
| | | $ | 473,639 | | | | | $ | 380,148 | | |
負債和股東短板 | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
應付賬款 - 供應商
|
| | | $ | 785,180 | | | | | $ | 961,414 | | |
應付帳款 - 交易
|
| | | | 867,554 | | | | | | 265,846 | | |
應計費用和其他流動負債
|
| | | | 585,790 | | | | | | 393,167 | | |
遞延收入
|
| | | | 15,000 | | | | | | 15,000 | | |
因關聯方原因
|
| | | | 29,000 | | | | | | 45,000 | | |
應付票據
|
| | | | 113,967 | | | | | | 204,394 | | |
截至2019年12月31日和2018年12月31日,應付可轉換票據,本期部分,分別扣除912,695美元和16,703美元的折扣
|
| | | | 3,117,805 | | | | | | 3,297 | | |
流動負債總額
|
| | | | 5,514,296 | | | | | | 1,888,118 | | |
可轉換應付票據,非流動部分
|
| | | | — | | | | | | 45,000 | | |
總負債
|
| | | | 5,514,296 | | | | | | 1,933,118 | | |
承付款和或有事項(附註10)
|
| | | | | | | | | | | | |
股東缺陷: | | | | | | | | | | | | | |
優先股,面值0.00001美元;授權500萬股;
|
| | | | | | | | | | | | |
未發行和發行任何股票
|
| | | | — | | | | | | — | | |
普通股,面值0.00001美元;授權9500萬股;
|
| | | | | | | | | | | | |
已發行和已發行股票分別為3,601,521股和3,599,300股
|
| | | | 36 | | | | | | 36 | | |
新增實收資本
|
| | | | 3,362,724 | | | | | | 2,717,538 | | |
累計虧損
|
| | | | (8,403,417) | | | | | | (4,270,544) | | |
股東缺額合計
|
| | | | (5,040,657) | | | | | | (1,552,970) | | |
總負債和股東短板
|
| | | $ | 473,639 | | | | | $ | 380,148 | | |
| | |
截至的年度
12月31日 |
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
淨收入
|
| | | $ | 177,635 | | | | | $ | 106,422 | | |
運營費用: | | | | | | | | | | | | | |
技術
|
| | | | 1,486,056 | | | | | | 2,058,660 | | |
一般和行政
|
| | | | 2,007,362 | | | | | | 1,820,942 | | |
總運營費用
|
| | | | 3,493,418 | | | | | | 3,879,602 | | |
運營虧損
|
| | | | (3,315,783) | | | | | | (3,773,180) | | |
其他收入(費用): | | | | | | | | | | | | | |
寬恕應付帳款收益-供應商
|
| | | | — | | | | | | 66,804 | | |
利息支出
|
| | | | (819,482) | | | | | | (51,129) | | |
其他收入
|
| | | | 2,392 | | | | | | 28,408 | | |
其他(費用)收入合計
|
| | | | (817,090) | | | | | | 44,083 | | |
淨虧損
|
| | | $ | (4,132,873) | | | | | $ | (3,729,097) | | |
- 基本版和稀釋版每股淨虧損
|
| | | $ | (1.15) | | | | | $ | (1.05) | | |
加權平均未償還 - Basic和稀釋普通股
|
| | | | 3,600,316 | | | | | | 3,542,206 | | |
| | |
普通股
|
| |
其他
實收 大寫 |
| |
累計
赤字 |
| |
合計
|
| ||||||||||||||||||
| | |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||
Balance - 2018年1月1日
|
| | | | 3,405,491 | | | | | $ | 34 | | | | | $ | (44,810) | | | | | $ | (541,447) | | | | | $ | (586,223) | | |
股票換現金髮行
|
| | | | 151,994 | | | | | | 2 | | | | | | 752,366 | | | | | | — | | | | | | 752,368 | | |
轉換應付票據和應計利息後發行的股票
|
| | | | 27,370 | | | | | | — | | | | | | 135,481 | | | | | | — | | | | | | 135,481 | | |
股票薪酬: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股
|
| | | | 14,445 | | | | | | — | | | | | | 71,500 | | | | | | — | | | | | | 71,500 | | |
選項
|
| | | | — | | | | | | — | | | | | | 32,300 | | | | | | — | | | | | | 32,300 | | |
認股權證
|
| | | | — | | | | | | — | | | | | | 661,020 | | | | | | — | | | | | | 661,020 | | |
敞篷車受益轉換功能
應付票據 |
| | | | — | | | | | | — | | | | | | 17,931 | | | | | | — | | | | | | 17,931 | | |
出資 - 關聯方股份轉讓
|
| | | | — | | | | | | — | | | | | | 1,091,750 | | | | | | — | | | | | | 1,091,750 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (3,729,097) | | | | | | (3,729,097) | | |
Balance - 2018年12月31日
|
| | | | 3,599,300 | | | | | $ | 36 | | | | | $ | 2,717,538 | | | | | $ | (4,270,544) | | | | | $ | (1,552,970) | | |
投資者和配售代理髮行
與發行相關的認股權證 應付可轉換票據,發行後淨額 成本(1) |
| | | | — | | | | | | — | | | | | | 617,911 | | | | | | — | | | | | | 617,911 | | |
股票薪酬: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股
|
| | | | 2,221 | | | | | | — | | | | | | 6,000 | | | | | | — | | | | | | 6,000 | | |
選項
|
| | | | — | | | | | | — | | | | | | 21,275 | | | | | | — | | | | | | 21,275 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (4,132,873) | | | | | | (4,132,873) | | |
Balance - 2019年12月31日
|
| | | | 3,601,521 | | | | | $ | 36 | | | | | $ | 3,362,724 | | | | | $ | (8,403,417) | | | | | $ | (5,040,657) | | |
| | |
截至的年度
12月31日 |
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
經營活動現金流: | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (4,132,873) | | | | | $ | (3,729,097) | | |
調整以調整淨虧損與經營活動中使用的淨現金:
|
| | | | | | | | | | | | |
折舊攤銷
|
| | | | 17,131 | | | | | | — | | |
壞賬支出
|
| | | | 285 | | | | | | 88,393 | | |
非現金利息支出
|
| | | | — | | | | | | 1,228 | | |
寬恕應付帳款 - 供應商的收益
|
| | | | — | | | | | | (66,804) | | |
其他資產備抵
|
| | | | 200,000 | | | | | | — | | |
股票薪酬
|
| | | | 27,275 | | | | | | 764,820 | | |
出資 - 關聯方股份轉讓
|
| | | | — | | | | | | 1,091,750 | | |
債務貼現和債務發行成本攤銷
|
| | | | 700,945 | | | | | | — | | |
經營性資產和負債變動:
|
| | | | | | | | | | | | |
應收賬款
|
| | | | 333,641 | | | | | | (221,612) | | |
預付費用和其他流動資產
|
| | | | (28,072) | | | | | | — | | |
其他資產
|
| | | | (200,000) | | | | | | — | | |
應付賬款 - 供應商
|
| | | | (176,234) | | | | | | 299,933 | | |
應付帳款 - 交易
|
| | | | 601,708 | | | | | | 265,846 | | |
應計費用和其他流動負債
|
| | | | (36,206) | | | | | | 297,196 | | |
遞延收入
|
| | | | — | | | | | | 15,000 | | |
經營活動中使用的淨現金
|
| | | | (2,692,400) | | | | | | (1,193,347) | | |
投資活動現金流: | | | | | | | | | | | | | |
購買無形資產
|
| | | | (100,000) | | | | | | — | | |
購置物業和設備
|
| | | | (5,013) | | | | | | — | | |
預付款給關聯方
|
| | | | (75,000) | | | | | | — | | |
償還關聯方墊款
|
| | | | 75,000 | | | | | | — | | |
用於投資活動的淨現金
|
| | | | (105,013) | | | | | | — | | |
融資活動現金流: | | | | | | | | | | | | | |
出售普通股收益
|
| | | | — | | | | | | 752,368 | | |
關聯方收益
|
| | | | — | | | | | | 45,000 | | |
關聯方墊款
|
| | | | 29,905 | | | | | | — | | |
償還關聯方墊款
|
| | | | (45,905) | | | | | | — | | |
發行可轉換應付票據和投資者權證的收益(1)
|
| | | | 2,986,474 | | | | | | 190,000 | | |
發行應付票據收益
|
| | | | — | | | | | | 278,700 | | |
應付票據償還
|
| | | | (90,427) | | | | | | (74,306) | | |
延期發行費用的支付
|
| | | | (56,367) | | | | | | — | | |
融資活動提供的淨現金
|
| | | | 2,823,680 | | | | | | 1,191,762 | | |
現金淨增(減)
|
| | | | 26,267 | | | | | | (1,585) | | |
年初Cash -
|
| | |
|
7,518
|
| | | |
|
9,103
|
| |
年終Cash -
|
| | | $ | 33,785 | | | | | $ | 7,518 | | |
| 現金流量信息補充披露: | | | | | | | | | | | | | |
|
期間支付的現金:
|
| | | | | | | | | | | | |
|
利息
|
| | | $ | 7,346 | | | | | $ | 25,001 | | |
|
所得税
|
| | | $ | — | | | | | $ | — | | |
|
非現金投融資活動:
|
| | | | | | | | | | | | |
|
轉換應付票據和應計利息後發行的股票
|
| | | $ | — | | | | | $ | 135,481 | | |
|
可轉換應付票據受益轉換功能
|
| | | $ | — | | | | | $ | 17,931 | | |
|
與應付可轉換票據相關的原始發行折扣
|
| | | $ | 360,500 | | | | | $ | — | | |
|
發行與發行可轉換應付票據相關的投資者和配售代理權證
|
| | | $ | 617,911 | | | | | $ | — | | |
|
遞延發行成本的應計費用
|
| | | $ | 228,829 | | | | | $ | — | | |
|
股票發行成本 - 配售代理權證
|
| | | $ | 24,033 | | | | | $ | — | | |
| | |
截至的年度
12月31日 |
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
股票期權
|
| | | | 93,967 | | | | | | 58,223 | | |
認股權證
|
| | | | 1,138,556 | | | | | | 177,223 | | |
可轉換票據(1)
|
| | | | 20,072 | | | | | | 17,902 | | |
| | | | | 1,252,595 | | | | | | 253,348 | | |
| | |
12月31日
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
應計工資總額
|
| | | $ | — | | | | | $ | 142,843 | | |
應計工資税
|
| | | | 163,746 | | | | | | 90,547 | | |
應計供應商費用
|
| | | | 39,026 | | | | | | 75,233 | | |
應計法律和專業費用
|
| | | | 172,801 | | | | | | 21,338 | | |
累計租金
|
| | | | — | | | | | | 18,280 | | |
累計佣金
|
| | | | — | | | | | | 9,889 | | |
應計利息
|
| | | | 122,117 | | | | | | 21,210 | | |
應付信用卡
|
| | | | 30,113 | | | | | | — | | |
| | |
12月31日
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
應計編程費用
|
| | | | 36,993 | | | | | | — | | |
其他
|
| | | | 20,994 | | | | | | 13,827 | | |
應計費用和其他流動負債總額
|
| | | $ | 585,790 | | | | | $ | 393,167 | | |
|
| | |
這幾年
截至2010年12月31日 |
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
遞延税收優惠: | | | | | | | | | | | | | |
聯邦政府
|
| | | $ | (718,716) | | | | | $ | (553,356) | | |
州和地方
|
| | | | (444,920) | | | | | | (385,189) | | |
| | | | | (1,163,636) | | | | | | (938,545) | | |
估值免税額變動
|
| | | | 1,163,636 | | | | | | 938,545 | | |
所得税撥備
|
| | | $ | — | | | | | $ | — | | |
| | |
這幾年
截至2010年12月31日 |
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
按聯邦法定税率計算的税費
|
| | | | 21.0% | | | | | | 21.0% | | |
扣除聯邦福利後的州税
|
| | | | 13.0% | | | | | | 13.0% | | |
永久性差異
|
| | | | (5.8)% | | | | | | (10.0)% | | |
前期調整
|
| | | | 0.0% | | | | | | 1.1% | | |
估值免税額變動
|
| | | | (28.2)% | | | | | | (25.1)% | | |
實際所得税率
|
| | | | 0.0% | | | | | | 0.0% | | |
|
| | |
截至12月31日
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
淨營業虧損結轉
|
| | | $ | 1,884,942 | | | | | $ | 812,900 | | |
股票薪酬費用
|
| | | | 287,800 | | | | | | 235,729 | | |
其他儲備
|
| | | | 68,000 | | | | | | — | | |
應計薪酬
|
| | | | — | | | | | | 28,477 | | |
遞延税金資產
|
| | | | 2,240,742 | | | | | | 1,077,106 | | |
估值津貼
|
| | | | (2,240,742) | | | | | | (1,077,106) | | |
遞延税金資產淨額
|
| | | $ | — | | | | | $ | — | | |
| | |
截至2019年12月31日的年度
|
| |||||||||||||||
| | |
發放
|
| |
攤銷
|
| |
餘額
|
| |||||||||
可轉換應付票據 - 高級發售: | | | | | | | | | | | | | | | | | | | |
主體
|
| | | $ | 2,750,000 | | | | | $ | — | | | | | $ | 2,750,000 | | |
少: | | | | | | | | | | | | | | | | | | | |
原出庫折扣
|
| | | | (250,000) | | | | | | 144,581 | | | | | | (105,419) | | |
發債成本
|
| | | | (393,832) | | | | | | 227,762 | | | | | | (166,070) | | |
債務貼現
|
| | | | (416,667) | | | | | | 240,968 | | | | | | (175,699) | | |
合計
|
| | | $ | 1,689,501 | | | | | $ | 613,311 | | | | | $ | 2,302,812 | | |
| | |
截至2019年12月31日的年度
|
| |||||||||||||||
| | |
發放
|
| |
攤銷
|
| |
餘額
|
| |||||||||
可轉換應付票據 - 從屬產品: | | | | | | | | | | | | | | | | | | | |
主體
|
| | | $ | 1,215,500 | | | | | $ | — | | | | | $ | 1,215,500 | | |
少: | | | | | | | | | | | | | | | | | | | |
原出庫折扣
|
| | | | (110,500) | | | | | | 14,611 | | | | | | (95,889) | | |
發債成本
|
| | | | (241,772) | | | | | | 31,969 | | | | | | (209,803) | | |
債務貼現
|
| | | | (184,167) | | | | | | 24,352 | | | | | | (159,815) | | |
合計
|
| | | $ | 679,061 | | | | | $ | 70,932 | | | | | $ | 749,993 | | |
| | |
截至的年度
12月31日 |
| ||||||
| | |
2019
|
| |
2018
|
| |||
預期期限(年)
|
| |
6.08
|
| | | | 不適用 | | |
預期波動率
|
| |
55.8%
|
| | | | 不適用 | | |
無風險利率
|
| |
1.48% – 1.81%
|
| | | | 不適用 | | |
預期股息
|
| |
0.00%
|
| | | | 不適用 | | |
| | |
數量
選項 |
| |
加權
平均 練習 價格 |
| |
加權
平均 剩餘 期限(年) |
| |
內在
值 |
| ||||||||||||
2018年1月1日業績突出
|
| | | | 112,667 | | | | | $ | 2.97 | | | | | | | | | | | | | | |
已批准
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
被沒收
|
| | | | (54,445) | | | | | | 2.97 | | | | | | | | | | | | | | |
鍛鍊
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
2018年12月31日業績突出
|
| | | | 58,222 | | | | | | 2.97 | | | | | | | | | | | | | | |
已批准
|
| | | | 39,634 | | | | | | 33.75 | | | | | | | | | | | | | | |
被沒收
|
| | | | (3,889) | | | | | | 2.97 | | | | | | | | | | | | | | |
鍛鍊
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
2019年12月31日業績突出
|
| | | | 93,967 | | | | | $ | 15.93 | | | | | | 5.2 | | | | | $ | — | | |
可於2019年12月31日行使
|
| | | | 30,558 | | | | | $ | 2.97 | | | | | | 1.7 | | | | | $ | — | | |
未完成的選項
|
| |
可行使的期權
|
| |||||||||||||||
練習
價格 |
| |
出色的
數量 選項 |
| |
加權
平均 剩餘壽命 年 |
| |
可鍛鍊
數量 選項 |
| |||||||||
$2.97
|
| | | | 54,334 | | | | | | 1.7 | | | | | | 30,558 | | |
$33.75
|
| | | | 39,634 | | | | | | — | | | | | | — | | |
| | | | | 93,968 | | | | | | 1.7 | | | | | | 30,558 | | |
| | |
截至的年度
12月31日 |
| |||
| | |
2019
|
| |
2018
|
|
預期期限(年)
|
| |
5.00
|
| |
5.00
|
|
預期波動率
|
| |
55.8%-56.1%
|
| |
100.0%-102.0%
|
|
無風險利率
|
| |
1.59%-2.32%
|
| |
2.56%-2.96%
|
|
預期股息
|
| |
0.00%
|
| |
0.00%
|
|
| | |
數量
認股權證 |
| |
加權
平均 練習 價格 |
| |
加權
平均 剩餘 生活 年 |
| |
內在
值 |
| ||||||||||||
2018年1月1日業績突出
|
| | | | — | | | | | $ | — | | | | | | | | | | | | | | |
已發佈
|
| | | | 177,223 | | | | | | 4.95 | | | | | | | | | | | | | | |
鍛鍊
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
已過期
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
出色,2018年12月31日
|
| | | | 177,223 | | | | | | 4.95 | | | | | | | | | | | | | | |
已批准
|
| | | | 961,334 | | | | | | 4.95 | | | | | | | | | | | | | | |
鍛鍊
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
已過期
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
傑出,2019年12月31日
|
| | | | 1,138,557 | | | | | $ | 4.95 | | | | | | 4.3 | | | | | $ | — | | |
可行使,2019年12月31日
|
| | | | 177,223 | | | | | $ | 4.95 | | | | | | 3.3 | | | | | $ | — | | |
| | |
截至的年度
12月31日 |
| |||||||||
客户
|
| |
2019
|
| |
2018
|
| ||||||
客户A
|
| | | | 58.32% | | | | | | 85.17% | | |
客户B
|
| | | | 16.23% | | | | | | * | | |
合計
|
| | | | 74.55% | | | | | | 85.17% | | |
| | |
截至
12月31日 |
| | | | |||||||||
客户
|
| |
2019
|
| |
2018
|
| | | | ||||||
客户D
|
| | | | 13.73% | | | | | | * | | | | | |
客户E
|
| | | | 12.23% | | | | | | * | | | | | |
客户A
|
| | | | * | | | | | | 57.25% | | | | | |
客户C
|
| | | | * | | | | | | 11.07% | | | | | |
合計
|
| | | | 25.96% | | | | | | 68.32% | | | | | |
| | |
截至的年度
12月31日 |
| |||||||||
供應商
|
| |
2019
|
| |
2018
|
| ||||||
供應商A
|
| | | | 78.85% | | | | | | 56.05% | | |
| | |
每月
收入 閾值 |
| |
低於閾值
|
| |
高於閾值
|
| | | | |||||||||||||||||||||
類型
|
| |
客户
|
| |
庫比恩特
|
| |
客户
|
| |
庫比恩特
|
| | | | ||||||||||||||||||
編程/顯示
|
| | | $ | 300,000 | | | | | | 90% | | | | | | 10%(A) | | | | | | 50% | | | | | | 50% | | | | | |
視頻
|
| | | $ | 30,000 | | | | | | 100% | | | | | | 0% | | | | | | 50% | | | | | | 50% | | | | | |
直接交易
|
| | | $ | — | | | | | | 100% | | | | | | 0% | | | | | | 50% | | | | | | 50% | | | | | |
原生
|
| | | $ | 100,000 | | | | | | 100% | | | | | | 0% | | | | | | 50% | | | | | | 50% | | | | | |
數據/時事通訊
|
| | | $ | — | | | | | | 0% | | | | | | 0% | | | | | | 50% | | | | | | 50% | | | | | |
播客
|
| | | $ | — | | | | | | 0% | | | | | | 0% | | | | | | 50% | | | | | | 50% | | | | | |
其他
|
| | | $ | — | | | | | | 0% | | | | | | 0% | | | | | | 50% | | | | | | 50% | | | | | |
|
證券交易註冊費
|
| | | $ | 1,984.23 | | |
|
FINRA費用
|
| | | | 3,228.09 | | |
|
印刷費和雕刻費
|
| | | | 12,000 | | |
|
律師費和開支
|
| | | | 150,000 | | |
|
會計費和費用
|
| | | | 50,000 | | |
|
轉會代理費
|
| | | | 2,500 | | |
|
其他
|
| | | | 10,000 | | |
|
合計
|
| | | $ | 229,712.32 | | |
展品編號
號碼 |
| |
附件説明
|
| |
引用合併
|
| |
歸檔
茲 |
| ||||||
| | | | | |
表單
|
| |
提交日期
|
| |
展品編號
號碼 |
| | | |
1.1 | | | 承保協議格式* | | | | | | | | | | | | | |
3.1 | | | 修改並重新頒發Kubient,Inc.公司註冊證書 | | | S-1A | | | 8/6/2020 | | | 3.1 | | | | |
3.2 | | | Kubient,Inc.修改後的重新註冊證書更正證書 | | | S-1A | | | 8/7/2020 | | | 3.2 | | | | |
3.3 | | |
修訂並重新修訂Kubient,Inc.章程
|
| | S-1A | | | 7/30/2020 | | | 3.3 | | | | |
4.1 | | | 普通股證書格式 | | | S-1A | | | 7/30/2020 | | | 4.1 | | | | |
4.2 | | | 代表授權書表格 | | | S-1A | | | 7/30/2020 | | | 4.2 | | | | |
5.1 | | | Waller Lansden Dortch&Davis的意見表格* | | | | | | | | | | ||||
10.1 | | | 修改並重新啟用Kubient,Inc.股票激勵計劃,日期為2019年10月2日 | | | DRS | | | 11/26/2019 | | | 10.1 | | | | |
10.2 | | | 2018年6月1日與oneQube,Inc.簽訂的許可協議 | | | DRS | | | 11/26/2019 | | | 10.2 | | | | |
10.3 | | | 2020年6月18日與oneQube,Inc.簽訂的轉租終止協議 | | | S-1 | | | 7/2/2020 | | | 10.3 | | | | |
10.4 | | | 與克里斯托弗·安德魯斯簽訂的僱傭協議日期為2019年6月17日+ | | | DRS | | | 11/26/2019 | | | 10.4 | | | | |
10.5 | | | 與彼得·博德斯簽訂的僱傭協議日期為2019年5月15日+ | | | DRS | | | 11/26/2019 | | | 10.5 | | | | |
10.6 | | | 與Christopher Francia簽訂的僱傭協議日期為2017年5月26日+ | | | S-1 | | | 7/2/2020 | | | 10.6 | | | | |
10.7 | | | 2018年4月12日與帕維爾·梅德韋傑夫簽訂的僱傭協議+ | | | DRS | | | 11/26/2019 | | | 10.7 | | | | |
10.8 | | | 與保羅·羅伯茨的僱傭協議日期為2017年5月26日+ | | | DRS | | | 11/26/2019 | | | 10.8 | | | | |
10.9 | | | 與Joshua Weiss的僱傭協議日期為2019年12月23日 | | | S-1 | | | 7/2/2020 | | | 10.9 | | | | |
10.10 | | | 與保羅·羅伯茨的僱傭協議修正案,日期為2019年10月2日+ | | | DRS | | | 11/26/2019 | | | 10.10 | | | | |
10.11 | | | 與帕維爾·梅德韋傑夫的僱傭協議修正案,日期為2019年11月21日+ | | | DRS | | | 11/26/2019 | | | 10.11 | | | | |
10.12 | | | 與小Peter A.Bordes,Jr.的分居和諮詢協議日期:2020年10月31日+ | | | 8-K | | | 11/6/2020 | | | 10.12 | | | | |
展品編號
號碼 |
| |
附件説明
|
| |
引用合併
|
| |
歸檔
茲 |
| ||||||
| | | | | |
表單
|
| |
提交日期
|
| |
展品編號
號碼 |
| | | |
10.13 | | | 與Sphere Digital LLC的許可協議日期為2018年6月1日 | | | S-1 | | | 7/2/2020 | | | 10.13 | | | | |
10.14 | | | 2018年6月1日與Sphere Digital,LLC簽訂的主服務協議 | | | S-1 | | | 7/2/2020 | | | 10.14 | | | | |
10.15 | | | 2020年2月5日與美聯社簽訂的主服務協議 | | | S-1 | | | 7/2/2020 | | | 10.15 | | | | |
10.16 | | | 授權書代理協議書格式,包括單位授權書格式 | | | S-1A | | | 7/30/2020 | | | 10.16 | | | | |
21.1 | | | 註冊人的子公司 | | | DRS | | | 7/2/2020 | | | 21.1 | | | | |
23.1 | | | Marcum LLP同意* | | | | | | | | | | | | | |
23.2 | | | Waller Lansden Dortch&Davis,LLP同意(見附件5.1)* | | | | | | ||||||||
24.1 | | | 授權書(包括在本註冊聲明的簽名頁上) | | | | | |
| | | | KUBIENT,Inc. | | |||
| | | | 發件人: | | |
保羅·羅伯茨
臨時首席執行官 |
|
|
簽名
|
| |
標題
|
| |
日期
|
|
|
保羅·羅伯茨
|
| |
臨時首席執行官、首席戰略官、總裁兼董事長
(首席執行官) |
| |
, 2020
|
|
|
Joshua Weiss
|
| |
首席財務官
(首席財務會計官) |
| |
, 2020
|
|
|
小彼得·A·博德斯
|
| | 導演 | | |
, 2020
|
|
|
Grainne Coen
|
| | 導演 | | |
, 2020
|
|
|
伊麗莎白·德馬爾斯
|
| | 導演 | | |
, 2020
|
|
|
珍妮·門
|
| | 導演 | | |
, 2020
|
|
|
克里斯托弗·H·史密斯
|
| | 導演 | | |
, 2020
|
|