| | |
第
頁
|
| |||
關於本招股説明書
|
| | | | II | | |
有關前瞻性陳述的警示説明
|
| | | | III | | |
摘要
|
| | | | 1 | | |
風險因素
|
| | | | 8 | | |
私募票據
|
| | | | 36 | | |
使用收益
|
| | | | 40 | | |
發行價的確定
|
| | | | 40 | | |
普通股和股利政策的市場信息
|
| | | | 40 | | |
未經審計的備考壓縮合並財務報表
|
| | | | 41 | | |
管理層對財務狀況和經營成果的討論和分析
|
| | | | 51 | | |
業務
|
| | | | 74 | | |
管理
|
| | | | 88 | | |
高管薪酬
|
| | | | 99 | | |
某些關係和關聯人交易
|
| | | | 104 | | |
主要股東
|
| | | | 110 | | |
出售股東
|
| | | | 112 | | |
配送計劃
|
| | | | 114 | | |
美國聯邦所得税考慮因素
|
| | | | 116 | | |
證券説明
|
| | | | 122 | | |
法律事務
|
| | | | 139 | | |
專家
|
| | | | 139 | | |
您可以在哪裏找到更多信息
|
| | | | 139 | | |
財務報表索引
|
| | | | F-1 | | |
名稱
|
| |
地址
|
| |
購買
價格 (A) |
| |
首字母
主體 金額 備註: (B) |
| |
數量:
發行商類別 A股 已訂閲 |
| |
值為
發行商類別 A股 已訂閲 (C) |
| |
聚合
原創 問題 折扣 百分比 ((B+C-A)/ (B+C)) |
| |||||||||||||||
Conversant Opportunity Master Fund Inc.LP
|
| |
c/o:Conversant Capital LLC,
頂峯德福里斯特大道25號 新澤西州07901 |
| | | $ | 32,812,500 | | | | | $ | 35,000,000 | | | | | | 535,173 | | | | | $ | 2,675,865 | | | | | | 12.9% | | |
Dendur Master Fund Ltd.
|
| |
C/O:Maples企業服務
烏蘭德郵政信箱309號有限公司 大開曼羣島豪斯 開曼羣島KY1-1104 |
| | | $ | 28,125,000 | | | | | $ | 30,000,000 | | | | | | 139,610 | | | | | $ | 698,050 | | | | | | 8.4% | | |
Jasper Lake Ventures One LLC
|
| |
西爾萬大道930號,115號套房,
新澤西州恩格爾伍德克里夫斯,郵編:07632。 |
| | | $ | 9,375,000 | | | | | $ | 10,000,000 | | | | | | 46,537 | | | | | $ | 232,685 | | | | | | 8.4% | | |
哈澤爾維尤證券公司
|
| |
永格街1133號,4樓。
多倫多,M4T 2Y7 |
| | | $ | 4,687,500 | | | | | $ | 5,000,000 | | | | | | 23,268 | | | | | $ | 116,340 | | | | | | 8.4% | | |
合計 | | | | | | | $ | 75,000,000 | | | | | $ | 80,000,000 | | | | | | 744,588 | | | | | $ | 3,722,940 | | | | | | 10.4% | | |
| | |
2022年12月31日
|
| |||||||||||||||||||||||||||||||||
| | |
鑽頭
持有 公司 (歷史) |
| |
住房建設 操作 太棒了 南方 Home,Inc. (歷史) |
| |
交易
會計 調整 |
| | | | |
自主
實體 調整 |
| | | | |
形式
濃縮的 組合 |
| |||||||||||||||
淨銷售額和毛收入
|
| | | $ | — | | | | | $ | 477,045,949 | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | 477,045,949 | | |
銷售成本
|
| | | | — | | | | | | 358,238,703 | | | | | | — | | | | | | | | | 6,021,384 | | | |
3f
|
| | | | 364,260,087 | | |
毛利(虧損)
|
| | | | — | | | | | | 118,807,246 | | | | | | — | | | | | | | | | (6,021,384) | | | | | | | | | 112,785,862 | | |
銷售、一般和行政管理
費用 |
| | | | 4,524,075 | | | | | | 49,685,730 | | | | | | 3,567,675 | | | |
3a
|
| | | | — | | | | | | | | | 59,172,186 | | |
| | | | | | | | | | | | | | | | | (200,000) | | | |
3h
|
| | | | | | | | | | | |||||
| | | | | | | | | | | | | | | | | 1,394,706 | | | |
3i
|
| | | | | | | | | | | | | | | |
運營淨收益(虧損)
|
| | | | (4,524,075) | | | | | | 69,121,516 | | | | | | (4,762,381) | | | | | | | | | (6,021,384) | | | | | | | | | 53,613,676 | | |
其他收入,淨額
|
| | | | 12,580,820 | | | | | | 230,692 | | | | | | (5,049,912) | | | |
3b
|
| | | | 56,543 | | | |
3l
|
| | | | 19,204,503 | | |
| | | | | | | | | | | | | | | | | (1,480,107) | | | |
3c
|
| | | | (464,911) | | | |
3k
|
| | | | | | |
利息支出
|
| | | | — | | | | | | | | | | | | 13,331,378 | | | |
3j
|
| | | | — | | | | | | | | | 13,331,378 | | |
聯合投資淨虧損中的權益
風險投資 |
| | | | — | | | | | | 137,086 | | | | | | — | | | | | | | | | — | | | | | | | | | 137,086 | | |
税前收益(虧損)
|
| | | | 8,056,745 | | | | | | 69,489,294 | | | | | | (24,623,778) | | | | | | | | | (6,429,752) | | | | | | | | | 59,623,887 | | |
所得税支出(福利)
|
| | | | 983,430 | | | | | | — | | | | | | (983,430) | | | |
3d
|
| | | | (1,671,736) | | | |
3g
|
| | | | 12,088,052 | | |
| | | | | | | | | | | | | | | | | 13,759,788 | | | |
3e
|
| | | | | | | | | | | | | | | |
淨收益(虧損)
|
| | | $ | 7,073,315 | | | | | $ | 69,489,294 | | | | | $ | (37,400,136) | | | | | | | | $ | (4,758,016) | | | | | | | | $ | 47,535,835 | | |
基本每股收益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||
基本加權平均流通股
|
| | | | 43,125,000 | | | | | | 100,000 | | | | | | — | | | | | | | | | — | | | | | | | | | 47,594,950 | | |
基本每股收益
|
| | | $ | 0.16 | | | | | $ | 694.89 | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | 1.00 | | |
稀釋後每股收益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||
稀釋加權平均流通股
|
| | | | 43,125,000 | | | | | | 102,960 | | | | | | — | | | | | | | | | — | | | | | | | | | 50,368,248 | | |
稀釋後每股收益
|
| | | $ | 0.16 | | | | | $ | 674.92 | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | 0.94 | | |
| | |
期間
1月1日起 至3月30日 2023 |
| |
這三個字
個月結束 2023年3月31日 |
| | | | | | | | | | | | | | | | | | | | | | | | | ||||||
| | |
鑽頭
持有 公司 (歷史) |
| |
住房建設 操作 太棒了 南方 Home,Inc. (歷史) |
| |
交易
會計 調整 |
| | | | |
自治實體
調整 |
| | | | |
形式
濃縮的 組合 |
| |||||||||||||||
淨銷售額和毛收入
|
| | | $ | — | | | | | $ | 94,826,702 | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | 94,826,702 | | |
銷售成本
|
| | | | — | | | | | | 78,048,929 | | | | | | — | | | | | | | | | 986,733 | | | |
4f
|
| | | | 79,035,662 | | |
毛利(虧損)
|
| | | | — | | | | | | 16,777,773 | | | | | | — | | | | | | | | | (986,733) | | | | | | | | | 15,791,040 | | |
銷售、一般和行政費用
|
| | | | 526,105 | | | | | | 12,239,324 | | | | | | 4,448,077 | | | |
4a
|
| | | | — | | | | | | | | | 17,558,418 | | |
| | | | | | | | | | | | | | | | | 344,912 | | | |
4h
|
| | | | | | | | | | | | | | | |
運營淨收益(虧損)
|
| | | | (526,105) | | | | | | 4,538,449 | | | | | | (4,792,989) | | | | | | | | | (986,733) | | | | | | | | | (1,767,378) | | |
其他收入,淨額
|
| | | | 3,720,030 | | | | | | 202,715 | | | | | | (888,301) | | | |
4b
|
| | | | — | | | | | | | | | 5,755,248 | | |
| | | | | | | | | | | | | | | | | (578,016) | | | |
4c
|
| | | | | | | | | | | | | | | |
利息支出
|
| | | | — | | | | | | — | | | | | | 3,298,820 | | | |
4i
|
| | | | — | | | | | | | | | 3,298,820 | | |
合資企業投資淨虧損中的權益
|
| | | | — | | | | | | 245,808 | | | | | | — | | | | | | | | | — | | | | | | | | | 245,808 | | |
税前收益(虧損)
|
| | | | 3,193,925 | | | | | | 4,986,972 | | | | | | (9,558,126) | | | | | | | | | (986,733) | | | | | | | | | 934,858 | | |
所得税支出(福利)
|
| | | | 1,649,869 | | | | | | — | | | | | | (1,649,869) | | | |
4d
|
| | | | (256,551) | | | |
4g
|
| | | | (614,631) | | |
| | | | | | | | | | | | | | | | | (358,080) | | | |
4e
|
| | | | | | | | | | | | | | | |
淨收益(虧損)
|
| | | $ | 1,544,056 | | | | | $ | 4,986,972 | | | | | $ | (7,550,177) | | | | | | | | $ | (730,182) | | | | | | | | $ | 1,549,489 | | |
基本每股收益
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||
基本加權平均流通股
|
| | | | 12,956,606 | | | | | | 100,000 | | | | | | — | | | | | | | | | — | | | | | | | | | 47,594,950 | | |
基本每股收益
|
| | | $ | 0.12 | | | | | $ | 49.87 | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | 0.03 | | |
稀釋後每股收益
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||
稀釋加權平均流通股
|
| | | | 12,956,606 | | | | | | 107,426 | | | | | | — | | | | | | | | | — | | | | | | | | | 50,368,248 | | |
稀釋後每股收益
|
| | | $ | 0.12 | | | | | $ | 46.42 | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | 0.03 | | |
| | |
個共享
|
| |
所有權%
|
| ||||||
DHHC公眾股東 - UHG A類普通股(1)
|
| | | | 4,331,606 | | | | | | 9.1% | | |
東海人壽保薦人股東 - UHG A類普通股
|
| | | | 4,160,931 | | | | | | 8.7% | | |
GSH現有股東 - UHG B類普通股
|
| | | | 36,973,877 | | | | | | 77.7% | | |
GSH現有股東 - UHG A類普通股
|
| | | | 373,473 | | | | | | 0.8% | | |
可轉換票據投資者 - UHG A類普通股
|
| | | | 744,588 | | | | | | 1.6% | | |
管道投資者 - UHG A類普通股
|
| | | | 589,375 | | | | | | 1.2% | | |
鎖定投資者 - UHG A類普通股(2)
|
| | | | 421,100 | | | | | | 0.9% | | |
收盤股票總數
|
| | | | 47,594,950 | | | | | | 100.0% | | |
金額
|
| |
DHHC財務報表中的列報
|
| |
未經審計的演示文稿
形式 合併財務 信息 |
|
收入
|
| ||||||
7,263,330 | | | 衍生權證負債公允價值變動 | | | 其他收入,淨額 | |
5,049,912 | | | 信託賬户中的投資收入 | | | 其他收入,淨額 | |
271,688 | | | 延期承銷佣金結算收益 | | | 其他收入,淨額 | |
費用
|
| ||||||
(200,000) | | | 特許經營税費 | | | 銷售、一般和行政費用 | |
(4,110) | | | 利息支出 | | | 其他收入,淨額 | |
金額
|
| |
DHHC財務報表中的列報
|
| |
未經審計的演示文稿
形式 合併財務 信息 |
|
收入
|
| ||||||
2,836,500 | | | 衍生權證負債公允價值變動 | | | 其他收入,淨額 | |
888,301 | | | 信託賬户中的投資收入 | | | 其他收入,淨額 | |
費用
|
| ||||||
(7,781) | | | 利息支出 | | | 其他收入,淨額 | |
| | |
年終了
2022年12月31日 |
| |
截至的三個月
2023年3月31日 |
| ||||||
| | |
形式
|
| | | | | | | |||
普通股股東應佔淨收益
|
| | | $ | 47,535,835 | | | | | $ | 1,549,489 | | |
加權平均流通股 - Basic
|
| | | | 47,594,950 | | | | | | 47,594,950 | | |
基本每股收益
|
| | | $ | 1.00 | | | | | $ | 0.03 | | |
普通股股東應佔淨收益
|
| | | $ | 47,535,835 | | | | | $ | 1,549,489 | | |
加權平均流通股 - 稀釋
|
| | | | 50,368,248 | | | | | | 50,368,248 | | |
稀釋後每股收益
|
| | | $ | 0.94 | | | | | $ | 0.03 | | |
| | |
截至3月31日的三個月
|
| |
金額變動
|
| |
%更改
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| ||||||||||||||||||
運營報表 | | | | | | | | | | | | | | | | | | | | | | | | | |
扣除銷售折扣後的收入
|
| | | $ | 94,826,702 | | | | | $ | 108,436,860 | | | | | $ | (13,610,158) | | | | | | (12.5)% | | |
銷售成本
|
| | | | 78,048,929 | | | | | | 81,164,960 | | | | | | (3,116,031) | | | | | | (3.9)% | | |
銷售、一般和管理費用
|
| | | | 16,687,401 | | | | | | 10,425,050 | | | | | | 6,262,351 | | | | | | 60.6% | | |
其他收入,淨額
|
| | | | 202,715 | | | | | | 171,078 | | | | | | 31,637 | | | | | | 18.5% | | |
聯合投資淨收益中的權益
風險投資 |
| | | | 245,808 | | | | | | — | | | | | | 245,808 | | | |
NM
|
| |||
衍生工具公允價值變動
負債 |
| | | | (207,064,488) | | | | | | — | | | | | | (207,064,488) | | | |
NM
|
| |||
税前(虧損)收入
|
| | | $ | (206,525,593) | | | | | $ | 17,017,928 | | | | | $ | (223,543,521) | | | | | | (1,314.7)% | | |
所得税優惠
|
| | | | 2,021,265 | | | | | | — | | | | | | 2,021,265 | | | |
NM
|
| |||
淨(虧損)收入
|
| | | $ | (204,504,328) | | | | | $ | 17,017,928 | | | | | $ | (221,522,256) | | | | | | (1,302.9)% | | |
| | |
截至3月31日的三個月
|
| |
金額變動
|
| |
%更改
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| ||||||||||||||||||
其他財務和經營數據: | | | | | | | | | | | | | | | | | | | | | | | | | |
(A)期末的活躍社區
|
| | | | 52 | | | | | | 57 | | | | | | (5) | | | | | | (8.8)% | | |
房屋關閉
|
| | | | 328 | | | | | | 414 | | | | | | (86) | | | | | | (20.8)% | | |
成交房屋均價(B)
|
| | | $ | 314,250 | | | | | $ | 272,005 | | | | | $ | 42,245 | | | | | | 15.5% | | |
淨新訂單(單位)
|
| | | | 389 | | | | | | 474 | | | | | | (85) | | | | | | (17.9)% | | |
取消率
|
| | | | 13.4% | | | | | | 14.4% | | | | | | (1.0)% | | | | | | (6.9)% | | |
積壓工作
|
| | | | 320 | | | | | | 739 | | | | | | (419) | | | | | | (56.7)% | | |
毛利
|
| | | $ | 16,777,773 | | | | | $ | 27,271,900 | | | | | $ | (10,494,127) | | | | | | (38.5)% | | |
毛利率%(C)
|
| | | | 17.7% | | | | | | 25.2% | | | | | | (7.5)% | | | | | | (29.8)% | | |
調整後毛利(D)
|
| | | $ | 19,164,605 | | | | | $ | 28,229,800 | | | | | $ | (9,065,195) | | | | | | (31.9)% | | |
調整後毛利%(C)
|
| | | | 20.2% | | | | | | 26.0% | | | | | | (5.8)% | | | | | | (22.3)% | | |
EBITDA(D) | | | | $ | (204,010,458) | | | | | $ | 18,101,181 | | | | | $ | (222,111,639) | | | | | | (1,227.1)% | | |
EBITDA利潤率%(C)
|
| |
NM
|
| | | | 16.7% | | | |
NM
|
| |
NM
|
| |||||||||
調整後的EBITDA(D)
|
| | | $ | 8,517,210 | | | | | $ | 19,369,403 | | | | | $ | (10,852,193) | | | | | | (56.0)% | | |
調整後的EBITDA利潤率%(C)
|
| | | | 9.0% | | | | | | 17.9% | | | | | | (8.9)% | | | | | | (49.7)% | | |
| | |
截至2013年12月31日的年度
|
| | | | | | | | | | | | | |||||||||
| | |
2022
|
| |
2021
|
| |
金額變動
|
| |
%更改
|
| ||||||||||||
損益表 | | | | | | | | | | | | | | | | | | | | | | | | | |
扣除銷售折扣後的收入
|
| | | $ | 477,045,949 | | | | | $ | 432,891,510 | | | | | | 44,154,439 | | | | | | 10.2% | | |
銷售成本
|
| | | | 358,238,703 | | | | | | 332,274,788 | | | | | | 25,963,915 | | | | | | 7.8% | | |
銷售、一般和管理費用
|
| | | | 49,685,730 | | | | | | 38,461,370 | | | | | | 11,224,360 | | | | | | 29.1% | | |
其他收入,淨額
|
| | | | 230,692 | | | | | | 257,659 | | | | | | (26,967) | | | | | | (10.5)% | | |
合資企業投資淨收益中的權益
|
| | | | 137,086 | | | | | | — | | | | | | 137,086 | | | | | | 100.0% | | |
淨收入
|
| | | $ | 69,489,294 | | | | | $ | 62,413,011 | | | | | $ | 7,076,283 | | | | | | 11.4% | | |
其他財務和經營數據: | | | | | | | | | | | | | | | | | | | | | | | | | |
期末活躍社區
|
| | | | 56 | | | | | | 69 | | | | | | (13) | | | | | | (18.8)% | | |
房屋關閉
|
| | | | 1,605 | | | | | | 1,705 | | | | | | (100) | | | | | | (5.9)% | | |
成交房屋均價
|
| | | $ | 297,225 | | | | | $ | 253,895 | | | | | $ | 43,330 | | | | | | 17.1% | | |
淨新訂單(單位)
|
| | | | 1,259 | | | | | | 1,821 | | | | | | (562) | | | | | | (30.9)% | | |
取消率
|
| | | | 17.5% | | | | | | 14.3% | | | | | | 3.2% | | | | | | 22.4% | | |
積壓工作
|
| | | | 276 | | | | | | 800 | | | | | | (524) | | | | | | (65.5)% | | |
毛利
|
| | | $ | 118,807,246 | | | | | $ | 100,616,722 | | | | | $ | 18,190,524 | | | | | | 18.1% | | |
毛利率%(A)
|
| | | | 24.9% | | | | | | 23.2% | | | | | | 1.7% | | | | | | 7.3% | | |
調整後毛利(B)
|
| | | $ | 124,262,476 | | | | | $ | 104,243,854 | | | | | $ | 20,018,622 | | | | | | 19.3% | | |
調整後毛利%(A)
|
| | | | 26.0% | | | | | | 24.1% | | | | | | 1.9% | | | | | | 7.9% | | |
EBITDA(B) | | | | $ | 75,933,460 | | | | | $ | 66,604,538 | | | | | $ | 9,328,922 | | | | | | 14.0% | | |
EBITDA利潤率%(A)
|
| | | | 15.9% | | | | | | 15.4% | | | | | | 0.5% | | | | | | 3.2% | | |
調整後的EBITDA(B)
|
| | | $ | 82,835,216 | | | | | $ | 67,247,508 | | | | | $ | 15,587,708 | | | | | | 23.2% | | |
調整後的EBITDA利潤率%(A)
|
| | | | 17.4% | | | | | | 15.5% | | | | | | 1.9% | | | | | | 12.3% | | |
| | |
截至3月31日的三個月
|
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
扣除銷售折扣後的收入
|
| | | $ | 94,826,702 | | | | | $ | 108,436,860 | | | | | $ | 477,045,949 | | | | | $ | 432,891,510 | | |
銷售成本
|
| | | | 78,048,929 | | | | | | 81,164,960 | | | | | | 358,238,703 | | | | | | 332,274,788 | | |
毛利
|
| | | $ | 16,777,773 | | | | | $ | 27,271,900 | | | | | $ | 118,807,246 | | | | | $ | 100,616,722 | | |
銷售成本中的利息支出
|
| | | | 2,386,832 | | | | | | 957,900 | | | | | | 5,455,230 | | | | | | 3,627,132 | | |
調整後毛利
|
| | | $ | 19,164,605 | | | | | $ | 28,229,800 | | | | | $ | 124,262,476 | | | | | $ | 104,243,854 | | |
毛利率%(A)
|
| | | | 17.7% | | | | | | 25.2% | | | | | | 24.9% | | | | | | 23.2% | | |
調整後毛利%(A)
|
| | | | 20.2% | | | | | | 26.0% | | | | | | 26.0% | | | | | | 24.1% | | |
| | |
截至3月31日的三個月
|
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
淨收入
|
| | | $ | (204,504,328) | | | | | $ | 17,017,928 | | | | | $ | 69,489,294 | | | | | $ | 62,413,011 | | |
銷售成本中的利息支出
|
| | | | 2,386,832 | | | | | | 957,900 | | | | | | 5,455,230 | | | | | | 3,627,132 | | |
折舊及攤銷
|
| | | | 214,930 | | | | | | 172,611 | | | | | | 759,712 | | | | | | 358,587 | | |
税費
|
| | | | (2,107,892) | | | | | | (47,258) | | | | | | 229,224 | | | | | | 205,808 | | |
EBITDA
|
| | | $ | (204,010,458) | | | | | $ | 18,101,181 | | | | | $ | 75,933,460 | | | | | $ | 66,604,538 | | |
股票薪酬
費用 |
| | | | 4,499,156 | | | | | | 1,268,222 | | | | | | 1,422,630 | | | | | | — | | |
| | |
截至3月31日的三個月
|
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
交易成本費用
|
| | | | 964,024 | | | | | | — | | | | | | 5,479,126 | | | | | | 642,970 | | |
債務清償收益
|
| | | | 207,064,488 | | | | | | — | | | | | | — | | | | | | — | | |
調整後的EBITDA
|
| | | $ | 8,517,210 | | | | | $ | 19,369,403 | | | | | $ | 82,835,216 | | | | | $ | 67,247,508 | | |
EBITDA利潤率(A)
|
| |
NM
|
| | | | 16.7% | | | | | | 15.9% | | | | | | 15.4% | | | |||
調整後的EBITDA利潤率(A)
|
| | | | 9.0% | | | | | | 17.9% | | | | | | 17.4% | | | | | | 15.5% | | |
| | |
2023年3月31日
|
| |||||||||
| | |
加權平均
利率 |
| |
住房建設
債務 - 富國銀行 辛迪加 |
| ||||||
富國銀行
|
| | | | 7.63% | | | | | $ | 39,982,270 | | |
地區銀行
|
| | | | 7.63% | | | | | | 25,499,203 | | |
德克薩斯資本銀行
|
| | | | 7.63% | | | | | | 18,211,439 | | |
誠實的銀行
|
| | | | 7.63% | | | | | | 18,195,498 | | |
第一國民銀行
|
| | | | 7.63% | | | | | | 7,284,576 | | |
合同債務總額
|
| | | | | | | | | $ | 109,172,986 | | |
| | |
截至2022年12月31日
|
| |||||||||||||||||||||
| | |
加權平均
利率 |
| |
住房建設
債務 - 富國銀行 辛迪加 |
| |
其他子公司(1)
|
| |
合計
|
| ||||||||||||
富國銀行
|
| | | | 4.98% | | | | | $ | 34,995,080 | | | | | $ | 8,203,772 | | | | | $ | 43,198,852 | | |
地區銀行
|
| | | | 4.98% | | | | | | 27,550,618 | | | | | | — | | | | | | 27,550,618 | | |
德克薩斯資本銀行
|
| | | | 4.98% | | | | | | 19,676,552 | | | | | | — | | | | | | 19,676,552 | | |
誠實的銀行
|
| | | | 4.98% | | | | | | 19,659,329 | | | | | | — | | | | | | 19,659,329 | | |
第一國民銀行
|
| | | | 4.98% | | | | | | 7,870,621 | | | | | | — | | | | | | 7,870,621 | | |
安德森兄弟
|
| | | | 4.74% | | | | | | — | | | | | | 2,841,034 | | | | | | 2,841,034 | | |
合同債務總額
|
| | | | | | | | | $ | 109,752,200 | | | | | $ | 11,044,806 | | | | | $ | 120,797,006 | | |
| | |
截至3月31日的三個月
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
經營活動提供的現金淨額
|
| | | $ | 23,051,836 | | | | | $ | 10,507,683 | | |
投資活動中提供(使用)的現金淨額
|
| | | | 6,871 | | | | | | (68,295) | | |
融資活動中提供(使用)的現金淨額
|
| | | | 75,613,874 | | | | | | (25,468,277) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
經營活動提供的現金淨額
|
| | | $ | 34,616,722 | | | | | $ | 58,318,036 | | |
投資活動中使用的淨現金
|
| | | | (206,877) | | | | | | (394,054) | | |
用於融資活動的現金淨額
|
| | | | (73,675,897) | | | | | | (35,598,882) | | |
| | |
購房者配置文件 - 產品組合(按買家類型)
|
| |||||||||||||||||||||
| | |
截止三個月
2023年3月31日 |
| |
截止三個月
2022年3月31日 |
| ||||||||||||||||||
購房者個人資料
|
| |
住宅編號
成交情況 |
| |
%的
合計 |
| |
住宅編號
成交情況 |
| |
%的
合計 |
| ||||||||||||
入門級別
|
| | | | 142 | | | | | | 43.3% | | | | | | 178 | | | | | | 43.0% | | |
第一次升職
|
| | | | 152 | | | | | | 46.3% | | | | | | 183 | | | | | | 44.2% | | |
第二次升職
|
| | | | 27 | | | | | | 8.2% | | | | | | 39 | | | | | | 9.4% | | |
第三次晉升
|
| | | | 7 | | | | | | 2.1% | | | | | | 14 | | | | | | 3.4% | | |
合計 | | | | | 328 | | | | | | 100.0% | | | | | | 414 | | | | | | 100.0% | | |
| | |
購房者簡介 - 按買家類型和市場劃分的產品組合
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
截至2023年3月31日的三個月
|
| | | | |
截至2022年3月31日的三個月
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
住宅編號
成交情況 |
| | | | | | | | | | | | | | | | |
住宅編號
成交情況 |
| | | | | | | | | | | | | ||||||||||||||||||||||||||||||
| | |
北部
|
| |
中部地區
|
| |
沿海地區
|
| |
合計
|
| |
%的
合計 |
| | | | |
北部
|
| |
中部地區
|
| |
沿海地區
|
| |
合計
|
| |
%的
合計 |
| ||||||||||||||||||||||||||||||
入門級別
|
| | | | 23 | | | | | | 57 | | | | | | 62 | | | | | | 142 | | | | | | 43.3% | | | |
入門級別
|
| | | | 28 | | | | | | 90 | | | | | | 60 | | | | | | 178 | | | | | | 43.0% | | |
第一次升職
|
| | | | 35 | | | | | | 115 | | | | | | 2 | | | | | | 152 | | | | | | 46.3% | | | |
第一次升職
|
| | | | 31 | | | | | | 149 | | | | | | 3 | | | | | | 183 | | | | | | 44.2% | | |
第二次升職
|
| | | | 19 | | | | | | 3 | | | | | | 5 | | | | | | 27 | | | | | | 8.2% | | | |
第二次升職
|
| | | | 26 | | | | | | 5 | | | | | | 8 | | | | | | 39 | | | | | | 9.4% | | |
第三次晉升
|
| | | | 4 | | | | | | 1 | | | | | | 2 | | | | | | 7 | | | | | | 2.1% | | | |
第三次晉升
|
| | | | 8 | | | | | | — | | | | | | 6 | | | | | | 14 | | | | | | 3.4% | | |
合計 | | | | | 81 | | | | | | 176 | | | | | | 71 | | | | | | 328 | | | | | | 100.0% | | | |
合計
|
| | | | 93 | | | | | | 244 | | | | | | 77 | | | | | | 414 | | | | | | 100.0% | | |
| | |
截至2023年3月31日
|
| |
截至2022年3月31日
|
| ||||||||||||||||||||||||||||||
市場/事業部
|
| |
擁有
|
| |
受控
|
| |
合計
|
| |
擁有
|
| |
受控
|
| |
合計
|
| ||||||||||||||||||
中部地區
|
| | | | 121 | | | | | | 4,761 | | | | | | 4,882 | | | | | | 108 | | | | | | 5,589 | | | | | | 5,697 | | |
沿海地區
|
| | | | 39 | | | | | | 1,007 | | | | | | 1,046 | | | | | | 16 | | | | | | 1,310 | | | | | | 1,326 | | |
北部
|
| | | | 130 | | | | | | 2,059 | | | | | | 2,189 | | | | | | 199 | | | | | | 1,758 | | | | | | 1,957 | | |
合計 | | | | | 290 | | | | | | 7,827 | | | | | | 8,117 | | | | | | 323 | | | | | | 8,657 | | | | | | 8,980 | | |
| | |
截至
2023年3月31日 |
| |
截至
2022年3月31日 |
| ||||||
自有房地產庫存狀態(1)
|
| |
自有房產的百分比
庫存 |
| |
自有房產的百分比
庫存 |
| ||||||
在建房屋和竣工房屋
|
| | | | 86% | | | | | | 84% | | |
開發地塊
|
| | | | 14% | | | | | | 16% | | |
合計
|
| | | | 100% | | | | | | 100% | | |
| | |
截至2013年12月31日的年度
|
| |
期間
百分比變化 |
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
市場
|
| |
銷售額
|
| |
開始
|
| |
成交情況
|
| |
銷售額
|
| |
開始
|
| |
成交情況
|
| |
銷售額
|
| |
開始
|
| |
成交情況
|
| |||||||||||||||||||||||||||
沿海地區
|
| | | | 160 | | | | | | 241 | | | | | | 242 | | | | | | 204 | | | | | | 260 | | | | | | 160 | | | | |
|
(22)%
|
| | | |
|
(7)%
|
| | | |
|
51%
|
| |
中部地區
|
| | | | 744 | | | | | | 695 | | | | | | 942 | | | | | | 1,123 | | | | | | 1,133 | | | | | | 1,091 | | | | |
|
(37)%
|
| | | |
|
(39)%
|
| | | |
|
(14)%
|
| |
北部
|
| | | | 355 | | | | | | 337 | | | | | | 421 | | | | | | 494 | | | | | | 474 | | | | | | 454 | | | | |
|
(28)%
|
| | | |
|
(29)%
|
| | | |
|
(7)%
|
| |
合計
|
| | |
|
1,259
|
| | | |
|
1,273
|
| | | |
|
1,605
|
| | | |
|
1,821
|
| | | |
|
1,867
|
| | | |
|
1,705
|
| | | |
|
(33)%
|
| | | |
|
(32)%
|
| | | |
|
(6)%
|
| |
| | |
年終了
12月31日 |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
淨新訂單
|
| | | | 1,259 | | | | | | 1,821 | | |
取消率
|
| | | | 17.5% | | | | | | 14.3% | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
結束積壓的 - 主頁
|
| | | | 276 | | | | | | 800 | | |
Ending Backlog - 值(千)
|
| | | $ | 86,000 | | | | | $ | 210,000 | | |
名稱
|
| |
年齡
|
| |
職位
|
|
邁克爾·尼裏 | | |
59
|
| | 董事長兼首席執行官總裁和董事 | |
謝爾頓雙胞胎 | | |
50
|
| | 首席運營官 | |
基思·費爾德曼 | | |
47
|
| | 首席財務官 | |
湯姆·奧格雷迪 | | |
68
|
| | 首席行政官和董事 | |
艾琳·裏維斯·麥金尼斯 | | |
38
|
| | 總法律顧問兼公司祕書 | |
丹·戈爾茨坦 | | |
45
|
| | 總裁常務副總裁 - 財務 | |
Kookie McGuire | | |
49
|
| | 總裁副 - 財務 | |
Pennington Nieri | | |
30
|
| | 聯席執行副總裁總裁 - 建築服務 | |
傑裏米·派爾 | | |
45
|
| | 聯席執行副總裁總裁 - 建築服務 | |
羅布·佩妮 | | |
48
|
| | 執行副總裁總裁 - 銷售 | |
Allen Hutto | | |
51
|
| | 副總裁 - 投資者關係和政府事務 | |
David濱本 | | |
63
|
| | 董事 | |
Eric S.Bland | | |
60
|
| | 董事 | |
詹姆斯·P·克萊門茨 | | |
59
|
| | 董事 | |
Robert Dozier | | |
55
|
| | 董事 | |
Jason Enoch | | |
56
|
| | 董事 | |
尼基·R·黑利 | | |
51
|
| | 董事 | |
艾倫·萊文 | | |
62
|
| | 董事 | |
邁克爾·貝爾斯 | | |
39
|
| | 董事 | |
羅伯特·格羅夫 | | |
31
|
| | 董事 | |
姓名和主要職務
|
| |
年
|
| |
工資
|
| |
獎金
|
| |
庫存
獎項 |
| |
選項
獎項(1) |
| |
非股權
獎勵計劃 薪酬 |
| |
所有其他
薪酬(2) |
| |
合計
|
| ||||||||||||||||||||||||
邁克爾·尼裏,
總裁董事長 和首席執行官 警官 |
| | | | 2022 | | | | | $ | 1,300,000 | | | | | $ | 666,667 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 48,210 | | | | | $ | 2,014,877 | | |
| | | 2021 | | | | | $ | 95,519 | | | | | $ | 500,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 37,489 | | | | | $ | 633,008 | | | ||
Pennington Nieri,
聯席執行副總裁總裁− 建築服務 |
| | | | 2022 | | | | | $ | 221,667 | | | | | $ | 266,667 | | | | | $ | — | | | | | $ | 75,011 | | | | | $ | — | | | | | $ | 28,641 | | | | | $ | 591,996 | | |
| | | 2021 | | | | | $ | 139,481 | | | | | $ | 250,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 22,683 | | | | | $ | 412,164 | | | ||
謝爾頓·特温,
首席運營官 警官 |
| | | | 2022 | | | | | $ | 259,385 | | | | | $ | 218,667 | | | | | $ | — | | | | | $ | 75,011 | | | | | $ | — | | | | | $ | 31,534 | | | | | $ | 584,597 | | |
| | | 2021 | | | | | $ | 144,200 | | | | | $ | 190,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 25,086 | | | | | $ | 359,286 | | |
名稱
|
| |
年
|
| |
自動
津貼 |
| |
401(k)
公司 匹配 |
| |
醫療費用
保險 保費 |
| ||||||||||||
邁克爾·尼裏
|
| | | | 2022 | | | | | $ | 25,000 | | | | | $ | 12,200 | | | | | $ | 11,010 | | |
| | | 2021 | | | | | $ | 23,007 | | | | | $ | 2,335 | | | | | $ | 12,078 | | | ||
Pennington Nieri
|
| | | | 2022 | | | | | $ | 5,200 | | | | | $ | 8,867 | | | | | $ | 14,574 | | |
| | | 2021 | | | | | $ | 5,200 | | | | | $ | 5,405 | | | | | $ | 12,078 | | | ||
謝爾頓雙胞胎
|
| | | | 2022 | | | | | $ | 13,000 | | | | | $ | 10,375 | | | | | $ | 8,159 | | |
| | | 2021 | | | | | $ | 13,000 | | | | | $ | 5,546 | | | | | $ | 6,540 | | |
| | |
選項獎
|
| |||||||||||||||||||||||||||
名稱
|
| |
授予
日期(1) |
| |
數量:
證券 底層 未練習 選項(#) 可鍛鍊 |
| |
數量:
證券 底層 未練習 選項(#) 不可行使 |
| |
選項
練習 價格 |
| |
選項
過期 日期 |
| |||||||||||||||
邁克爾·尼裏
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Pennington Nieri
|
| | | | 1/19/2022 | | | | | | — | | | | | | 190(2) | | | | | $ | 199,424(2) | | | | | | 1/19/2032 | | |
謝爾頓雙胞胎
|
| | | | 1/19/2022 | | | | | | — | | | | | | 190(2) | | | | | $ | 199,424(2) | | | | | | 1/19/2032 | | |
名稱
|
| |
年
|
| |
手續費收入
或在 中支付 現金 |
| |
庫存
獎項 |
| |
選項
獎項(1) |
| |
非股權
獎勵 計劃 薪酬 |
| |
所有其他
薪酬 |
| |
合計
|
| |||||||||||||||||||||
邁克爾·尼裏(2)
|
| | |
|
2022
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| |
| |
|
2021
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | ||
Robert Dozier
|
| | |
|
2022
|
| | | |
$
|
75,000
|
| | | |
$
|
—
|
| | | |
$
|
37,493
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
112,493
|
| |
| |
|
2021
|
| | | |
$
|
5,000(3)
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
5,000
|
| | ||
Jason Enoch
|
| | |
|
2022
|
| | | |
$
|
75,000
|
| | | |
$
|
—
|
| | | |
$
|
37,493
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
112,493
|
| |
| |
|
2021
|
| | | |
$
|
15,000(3)
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
15,000
|
| | ||
艾倫·萊文
|
| | |
|
2022
|
| | | |
$
|
75,000
|
| | | |
$
|
—
|
| | | |
$
|
37,493
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
112,493
|
| |
| |
|
2021
|
| | | |
$
|
5,000(3)
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
5,000
|
| | ||
湯姆·奧格雷迪
|
| | |
|
2022
|
| | | |
$
|
75,000
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
730,720(4)
|
| | | |
$
|
805,720
|
| |
| |
|
2021
|
| | | |
$
|
20,000(3)
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
20,000(5)
|
| | | |
$
|
40,000
|
| | ||
尼基·黑利(6)
|
| | |
|
2022
|
| | | |
$
|
75,000
|
| | | |
$
|
—
|
| | | |
$
|
112,873
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
187,873
|
| |
| |
|
2021
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | ||
Eric Bland(6)
|
| | |
|
2022
|
| | | |
$
|
56,250
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
56,250
|
| |
| |
|
2021
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| |
受益人姓名和地址(1)
|
| |
數量:
A類股 受益 擁有 |
| |
%的
第(1)類 |
| |
數量:
B類股 受益 擁有 |
| |
%的
第(1)類 |
| ||||||||||||
董事和被任命的高管 | | | | | | | | | | | | | | | | | | | | | | | | | |
邁克爾·尼裏
|
| | | | 37,223,874 | | | | | | 77.0% | | | | | | 36,973,877 | | | | | | 100% | | |
湯姆·奧格雷迪
|
| | | | 746,947 | | | | | | 6.2% | | | | | | — | | | | | | *% | | |
David濱本
|
| | | | 3,134,826 | | | | | | 25.1% | | | | | | — | | | | | | *% | | |
Eric S.Bland
|
| | | | 123,750 | | | | | | 1.1% | | | | | | — | | | | | | *% | | |
詹姆斯·P·克萊門茨
|
| | | | 28,870 | | | | | | * | | | | | | — | | | | | | *% | | |
Robert Dozier
|
| | | | 15,120 | | | | | | * | | | | | | — | | | | | | *% | | |
Jason Enoch
|
| | | | 21,370 | | | | | | * | | | | | | — | | | | | | *% | | |
尼基·R·黑利
|
| | | | 26,703 | | | | | | * | | | | | | — | | | | | | *% | | |
艾倫·萊文
|
| | | | 883,870 | | | | | | 7.8% | | | | | | — | | | | | | *% | | |
邁克爾·貝爾斯
|
| | | | 0 | | | | | | * | | | | | | — | | | | | | *% | | |
羅伯特·格羅夫
|
| | | | 0 | | | | | | * | | | | | | — | | | | | | *% | | |
基思·費爾德曼
|
| | | | 521,867 | | | | | | 4.5% | | | | | | — | | | | | | *% | | |
謝爾頓雙胞胎
|
| | | | 18,381,202 | | | | | | 62.6% | | | | | | 17,926,728 | | | | | | 48% | | |
全體高管和董事(13人)
|
| | | | 43,018,320 | | | | | | 89.0% | | | | | | 36,973,877 | | | | | | 100% | | |
超過5%的持有者: | | | | | | | | | | | | | | | | | | | | | | | | | |
安塔拉首府(2)
|
| | | | 4,455,318 | | | | | | 35.3% | | | | | | 0 | | | | | | *% | | |
2018年PWN Trust(3)
|
| | | | 6,058,909 | | | | | | 34.9% | | | | | | 5,975,576 | | | | | | 16% | | |
2018年男性信託基金(4)
|
| | | | 6,058,909 | | | | | | 34.9% | | | | | | 5,975,576 | | | | | | 16% | | |
PMN Trust 2018(5)
|
| | | | 6,058,909 | | | | | | 34.9% | | | | | | 5,975,576 | | | | | | 16% | | |
詹姆斯·馬特爾
|
| | | | 748,020 | | | | | | 6.6% | | | | | | — | | | | | | *% | | |
出售股東 - A類普通股
|
| ||||||||||||||||||||||||
銷售股東名稱
|
| |
普通股
受益 之前擁有的 此產品(1) |
| |
普通股至
在 中註冊 此產品(2) |
| |
普通股
受益 之後擁有的 此產品 |
| |
%
|
| ||||||||||||
Conversant Opportunity Master Fund Inc.LP
|
| | | | 535,173 | | | | | | 535,173 | | | | | | — | | | | | | — | | |
Dendur Master Fund Ltd.
|
| | | | 139,610 | | | | | | 139,610 | | | | | | — | | | | | | — | | |
Jasper Lake Ventures One LLC
|
| | | | 46,537 | | | | | | 46,537 | | | | | | — | | | | | | — | | |
哈澤爾維尤證券公司
|
| | | | 23,268 | | | | | | 23,268 | | | | | | — | | | | | | — | | |
出售股東 - 票據
|
| ||||||||||||||||||||||||||||||
銷售股東名稱
|
| |
本金金額
共 個備註 受益 之前擁有的 此產品(1) |
| |
主體
備註數量 待註冊 此產品中的 (2) |
| |
A類
普通股 可在 上發佈 轉換為 本金金額 共 個備註 可能是 已售出(1) |
| |
備註
受益 之後擁有的 此產品 |
| |
%
|
| |||||||||||||||
Conversant Opportunity Master Fund Inc.LP
|
| | | $ | 35,000,000 | | | | | $ | 35,000,000 | | | | | | 7,000,000 | | | | | | — | | | | | | — | | |
Dendur Master Fund Ltd.
|
| | | $ | 30,000,000 | | | | | $ | 30,000,000 | | | | | | 6,000,000 | | | | | | — | | | | | | — | | |
Jasper Lake Ventures One LLC
|
| | | $ | 10,000,000 | | | | | $ | 10,000,000 | | | | | | 2,000,000 | | | | | | — | | | | | | — | | |
哈澤爾維尤證券公司
|
| | | $ | 5,000,000 | | | | | $ | 5,000,000 | | | | | | 1,000,000 | | | | | | — | | | | | | — | | |
名稱
|
| |
地址
|
| |
購買
價格 (A) |
| |
首字母
主體 金額 備註: (B) |
| |
數量:
發行商類別 A股 已訂閲 |
| |
值為
發行商類別 A股 已訂閲 (C) |
| |
聚合
原創 問題 折扣 百分比 ((B+C-A)/ (B+C)) |
| |||||||||||||||
Conversant Opportunity Master Fund LP
|
| | 新澤西州頂峯德福里斯特大道25號Conversant Capital LLC,郵編:07901 | | | | $ | 32,812,500 | | | | | $ | 35,000,000 | | | | | | 535,173 | | | | | $ | 2,675,865 | | | | | | 12.9% | | |
Dendur Master Fund Ltd.
|
| | 開曼羣島開曼羣島大開曼KY1-1104 Ugland House郵政信箱309號Maples企業服務有限公司c/o | | | | $ | 28,125,000 | | | | | $ | 30,000,000 | | | | | | 139,610 | | | | | $ | 698,050 | | | | | | 8.4% | | |
Jasper Lake Ventures One LLC
|
| | 新澤西州恩格爾伍德克里夫斯西爾萬大道930號,套房115號,郵編:07632。 | | | | $ | 9,375,000 | | | | | $ | 10,000,000 | | | | | | 46,537 | | | | | $ | 232,685 | | | | | | 8.4% | | |
哈澤爾維尤證券公司
|
| |
永格街1133號
4樓。多倫多開始, M4T 2Y7 |
| | | $ | 4,687,500 | | | | | $ | 5,000,000 | | | | | | 23,268 | | | | | $ | 116,340 | | | | | | 8.4% | | |
合計
|
| | | | | | $ | 75,000,000 | | | | | $ | 80,000,000 | | | | | | 744,588 | | | | | $ | 3,722,940 | | | | | | 10.4% | | |
CR0 |
=
|
在該股息或分派的記錄日期緊接開業前有效的轉換率,或在該股份分拆或股份合併的生效日期緊接開業前有效的轉換率; |
CR1 |
=
|
在該股息或分派的記錄日期的緊接營業結束後的有效轉換率,或在該股份拆分或股份合併的生效日期的緊接開盤後的有效轉換率; |
OS0 |
=
|
在緊接該等股息或分派的記錄日期收市前,或在緊接該等股份分拆或股份合併的生效日期(視屬何情況而定)開業前(在任何該等股息、分派、拆分或合併生效前),已發行的A類普通股數目;及 |
OS1 |
=
|
在實施該等股息、分派、股份拆分或股份合併(視屬何情況而定)後緊接發行的A類普通股的數目。 |
CR0 |
=
|
此類發行的記錄日期在緊接開盤前有效的轉換率; |
CR1 |
=
|
在該記錄日期開業後立即生效的換算率; |
OS0 |
=
|
在該記錄日期緊接開盤前已發行的A類普通股數量; |
X
|
=
|
根據該等權利、期權或認股權證可發行的A類普通股總數;及 |
Y
|
=
|
A類普通股數量等於(I)為行使該等權利、期權或認股權證而應支付的總價除以(Ii)A類普通股在連續十(10)個交易日內最後報告的銷售價格平均值,該十(10)個交易日結束於緊接該等權利、期權或認股權證發行公告之日的前一個交易日 |
CR0 |
=
|
此類分銷的記錄日期在緊接開業前有效的轉換率; |
CR1 |
=
|
在該記錄日期開業後立即生效的換算率; |
SP0 |
=
|
A類普通股在連續十(10)個交易日內的最後報告銷售價格的平均值,該交易日結束於A類普通股分配記錄日期之前的交易日(包括前一個交易日);以及 |
FMV
|
=
|
已分派財產的公平市價(由董事會真誠釐定),按A類普通股每股已發行股份於該等分派的記錄日期計算。 |
CR0 |
=
|
在評估期結束前有效的換算率; |
CR1 |
=
|
評估期結束後立即生效的換算率; |
FMV0 |
=
|
適用於一股A類普通股的A類普通股持有人的最近一次報告的股本或類似股權的銷售價格的平均值(根據上次報告的銷售價格的定義確定,就好像其中提及A類普通股是指此類股本或類似股權一樣),在剝離後的前十(10)個連續交易日內(包括該期間,“估值期”);和 |
MP0 |
=
|
評估期內A類普通股最近一次報告的銷售價格的平均值。 |
CR0 |
=
|
此類股息或分派的記錄日期在緊接開盤前有效的轉換率; |
CR1 |
=
|
此類股息或分派在記錄日期開盤後立即生效的轉換率; |
SP0 |
=
|
A類普通股在該股息或分派除股息日的前一個交易日最後報告的銷售價格;以及 |
C
|
=
|
公司向所有或幾乎所有A類普通股持有人分配的每股現金金額。 |
CR0 |
=
|
在緊接到期日之後的第10個交易日(包括到期日之後的下一個交易日)收盤前有效的轉換率; |
CR1 |
=
|
在緊接到期日之後的第10個交易日收盤後生效的轉換率,包括到期日之後的下一個交易日; |
AC
|
=
|
在本次投標或交換要約中購買的A類普通股支付或應付的所有現金和任何其他對價(由董事會確定)的合計價值; |
OS0 |
=
|
緊接該要約收購或交換要約到期前(“到期時間”)已發行的A類普通股數量(在該要約收購或交換要約中接受購買或交換的所有A類普通股的購買生效之前); |
OS1 |
=
|
在緊接到期時間後(在該要約收購或交換要約中接受購買或交換的所有A類普通股的購買生效後)已發行的A類普通股的數量;以及 |
SP1 |
=
|
A類普通股在自到期日期後的下一個交易日開始(包括下一個交易日)的連續十(10)個交易日內的最後報告銷售價格的平均值。 |
| | |
第
頁
|
| |||
聯合家園集團有限公司 | | | | | | | |
未經審計的簡明合併財務報表 | | | | | | | |
截至2023年3月31日(未經審計)和12月31日的簡明綜合資產負債表
2022 |
| | | | F-2 | | |
截至2023年、2023年和2022年3月31日止三個月的簡明綜合經營報表(未經審計)
|
| | | | F-3 | | |
截至2023年、2023年和2022年3月31日止三個月的簡明綜合權益報表(未經審計)
|
| | | | F-4 | | |
截至2023年3月31日、2023年3月和2022年3月的三個月簡明合併現金流量表(未經審計)
|
| | | | F-5 | | |
簡明合併財務報表附註(未經審計)
|
| | | | F-6 | | |
大南方建房業務經審計的分拆財務報表
Home,Inc. |
| | | | | | |
截至2022年12月31日,以及截至2022年12月31日的三個年度中的每一年
|
| | | | F-33 | | |
獨立註冊會計師事務所報告
|
| | | | F-35 | | |
資產負債表
|
| | | | F-36 | | |
損益表
|
| | | | F-37 | | |
股東及其他關聯公司淨投資變動聲明
|
| | | | F-38 | | |
現金流量表
|
| | | | F-39 | | |
分拆財務報表附註
|
| | | | F-40 | | |
DIAMONDHEAD控股公司 | | | | | | | |
經審計的財務報表 | | | | | | | |
獨立註冊會計師事務所報告
|
| | | | F-63 | | |
截至2022年和2021年12月31日的綜合資產負債表
|
| | | | F-64 | | |
截至2022年和2021年12月31日止年度的綜合經營報表
|
| | | | F-65 | | |
截至2022年12月31日和2021年12月31日止年度股東權益(赤字)變動合併報表
|
| | | | F-66 | | |
截至2022年、2022年和2021年12月31日止年度的合併現金流量表
|
| | | | F-67 | | |
財務報表附註
|
| | | | F-68 | | |
| | |
2023年3月31日
|
| |
2022年12月31日
|
| ||||||
資產 | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 110,911,416 | | | | | $ | 12,238,835 | | |
應收賬款淨額
|
| | | | 1,693,064 | | | | | | 1,976,334 | | |
存貨:
|
| | | | | | | | | | | | |
在建房屋和竣工房屋
|
| | | | 128,950,892 | | | | | | 163,997,487 | | |
開發地塊
|
| | | | 21,189,983 | | | | | | 16,205,448 | | |
關聯方到期
|
| | | | 125,987 | | | | | | 1,437,235 | | |
應收關聯方票據
|
| | | | 665,020 | | | | | | — | | |
批量採購協議保證金
|
| | | | 8,113,303 | | | | | | 3,804,436 | | |
投資合資企業
|
| | | | 431,894 | | | | | | 186,086 | | |
財產和設備,淨額
|
| | | | 676,408 | | | | | | 1,385,698 | | |
經營性使用權資產
|
| | | | 768,282 | | | | | | 1,001,277 | | |
遞延納税資產
|
| | | | 3,891,575 | | | | | | — | | |
預付費用和其他資產
|
| | | | 6,350,037 | | | | | | 6,112,044 | | |
總資產
|
| | | $ | 283,767,861 | | | | | $ | 208,344,880 | | |
負債和股東權益 | | | | | | | | | | | | | |
應付賬款
|
| | | $ | 13,414,465 | | | | | $ | 22,077,240 | | |
房屋建設債務和其他附屬債務
|
| | | | 109,172,986 | | | | | | 120,797,006 | | |
經營性租賃負債
|
| | | | 768,282 | | | | | | 1,001,277 | | |
其他應計費用和負債
|
| | | | 5,150,413 | | | | | | 5,465,321 | | |
應付所得税
|
| | | | 701,871 | | | | | | — | | |
衍生負債
|
| | | | 451,106,576 | | | | | | — | | |
可轉換應付票據
|
| | | | 66,714,276 | | | | | | — | | |
總負債
|
| | | | 647,028,869 | | | | | | 149,340,844 | | |
承付款和或有事項(注11) | | | | | | | | | | | | | |
A類普通股,面值0.0001美元;3.5億股
授權;於3月31日發行和發行10,621,073股 分別為2023年和2022年12月31日。(1) |
| | | | 1,061 | | | | | | 37 | | |
B類普通股,面值0.0001美元;6000萬股
授權;36,973,877股於3月31日發行和發行 分別為2023年和2022年12月31日。(1) |
| | | | 3,697 | | | | | | 3,697 | | |
優先股,面值0.0001美元;授權股份40,000,000股;無
已發行或未償還。 |
| | | | — | | | | | | — | | |
新增實收資本(1)
|
| | | | — | | | | | | 1,422,630 | | |
留存收益/(累計虧損)(1)
|
| | | | (363,265,766) | | | | | | 57,577,672 | | |
股東權益總額(1)
|
| | | | (363,261,008) | | | | | | 59,004,036 | | |
總負債和股東權益
|
| | | $ | 283,767,861 | | | | | $ | 208,344,880 | | |
| | |
截至3月31日的三個月
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
扣除銷售折扣後的收入
|
| | | $ | 94,826,702 | | | | | $ | 108,436,860 | | |
銷售成本
|
| | | | 78,048,929 | | | | | | 81,164,960 | | |
毛利
|
| | | | 16,777,773 | | | | | | 27,271,900 | | |
銷售、一般和管理費用
|
| | | | 16,687,401 | | | | | | 10,425,050 | | |
運營淨收入
|
| | | | 90,372 | | | | | $ | 16,846,850 | | |
其他收入,淨額
|
| | | | 202,715 | | | | | | 171,078 | | |
合資企業投資淨收益中的權益
|
| | | | 245,808 | | | | | | — | | |
衍生負債公允價值變動
|
| | | | (207,064,488) | | | | | | — | | |
税前(虧損)收入
|
| | | $ | (206,525,593) | | | | | $ | 17,017,928 | | |
所得税優惠
|
| | | | 2,021,265 | | | | | | — | | |
淨(虧損)收入
|
| | | $ | (204,504,328) | | | | | $ | 17,017,928 | | |
基本和攤薄(虧損)/每股收益 | | | | | | | | | | | | | |
基礎版
|
| | | $ | (5.44) | | | | | $ | 0.46 | | |
稀釋後的
|
| | | $ | (5.44) | | | | | $ | 0.46 | | |
基本和稀釋後的加權平均股數(1) | | | | | | | | | | | | | |
基礎版
|
| | | | 37,575,074 | | | | | | 37,347,350 | | |
稀釋後的
|
| | | | 37,575,074 | | | | | | 37,347,350 | | |
| | |
普通股
|
| |
額外的
實收 大寫 |
| |
保留
收入 |
| |
股東和
其他附屬公司‘ 淨投資 |
| |
淨額到期和到期
來自股東的信息 和其他附屬公司 |
| |
合計
股東的 股權 |
| ||||||||||||||||||||||||||||||||||||
| | |
A類
|
| |
B類
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||||||||||||||
最初報告的截至2021年12月31日的餘額
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 83,586,722 | | | | | $ | (17,028,310) | | | | | $ | 66,558,412 | | |
資本重組的追溯應用
|
| | | | 373,473 | | | | | | 37 | | | | | | 36,973,877 | | | | | | 3,697 | | | | | | — | | | | | | 66,554,678 | | | | | | (83,586,722) | | | | | | 17,028,310 | | | | | | — | | |
截至2021年12月31日的調整後餘額
|
| | | | 373,473 | | | | | $ | 37 | | | | | | 36,973,877 | | | | | $ | 3,697 | | | | | $ | — | | | | | $ | 66,554,678 | | | | | $ | — | | | | | $ | — | | | | | $ | 66,558,412 | | |
對股東和其他關聯公司的分配和淨轉移
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (20,766,162) | | | | | | — | | | | | | — | | | | | | (20,766,162) | | |
基於股票的薪酬費用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,268,222 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,268,222 | | |
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 17,017,928 | | | | | | — | | | | | | — | | | | | | 17,017,928 | | |
截至2022年3月31日的餘額
|
| | | | 373,473 | | | | | $ | 37 | | | | | | 36,973,877 | | | | | $ | 3,697 | | | | | $ | 1,268,222 | | | | | $ | 62,806,444 | | | | | $ | — | | | | | $ | — | | | | | $ | 64,078,400 | | |
| | |
普通股
|
| |
額外的
實收 大寫 |
| |
保留
收入 (累計 赤字) |
| |
合計
股東的 股權 |
| ||||||||||||||||||||||||||||||
| | |
A類
|
| |
B類
|
| ||||||||||||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||
截至2022年12月31日的餘額
|
| | | | 373,473 | | | | | $ | 37 | | | | | | 36,973,877 | | | | | $ | 3,697 | | | | | $ | 1,422,630 | | | | | $ | 57,577,672 | | | | | $ | 59,004,036 | | |
對股東和其他關聯公司的分配和淨轉移
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,193,093) | | | | | | (4,193,093) | | |
基於股票的薪酬費用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 51,079 | | | | | | — | | | | | | 51,079 | | |
私募認股權證被沒收
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 890,001 | | | | | | — | | | | | | 890,001 | | |
反向資本重組後的普通股發行,扣除交易成本
|
| | | | 8,492,537 | | | | | | 849 | | | | | | — | | | | | | — | | | | | | 17,869,735 | | | | | | — | | | | | | 17,870,584 | | |
發行與PIPE投資相關的普通股
|
| | | | 1,333,963 | | | | | | 133 | | | | | | — | | | | | | — | | | | | | 9,501,782 | | | | | | — | | | | | | 9,501,915 | | |
發行與鎖定協議相關的普通股
|
| | | | 421,100 | | | | | | 42 | | | | | | — | | | | | | — | | | | | | 4,194 | | | | | | — | | | | | | 4,236 | | |
確認與獲利相關的衍生負債
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (242,211,404) | | | | | | — | | | | | | (242,211,404) | | |
確認衍生負債相關股權激勵計劃
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,189,685) | | | | | | — | | | | | | (1,189,685) | | |
UHG員工期權收益股票薪酬費用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,448,077 | | | | | | — | | | | | | 4,448,077 | | |
與反向資本重組相關的交易成本
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,932,426) | | | | | | — | | | | | | (2,932,426) | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (204,504,328) | | | | | | (204,504,328) | | |
負面APIC的重新分類
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 212,146,017 | | | | | | (212,146,017) | | | | | | — | | |
截至2023年3月31日的餘額
|
| | | | 10,621,073 | | | | | | 1,061 | | | | | | 36,973,877 | | | | | | 3,697 | | | | | | — | | | | | | (363,265,766) | | | | | | (363,261,008) | | |
| | |
截至3月31日的三個月
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
經營活動現金流: | | | | | | | | | | | | | |
淨(虧損)收入
|
| | | $ | (204,504,328) | | | | | $ | 17,017,928 | | |
將淨(虧損)收入與經營活動的淨現金流量進行調整:
|
| | | | | | | | | | | | |
壞賬支出
|
| | | | 85,502 | | | | | | — | | |
合資企業的投資收益
|
| | | | (245,808) | | | | | | — | | |
折舊
|
| | | | 93,942 | | | | | | 86,829 | | |
出售物業和設備的收益
|
| | | | (56,543) | | | | | | — | | |
遞延融資成本攤銷
|
| | | | 120,988 | | | | | | 85,782 | | |
股票薪酬費用
|
| | | | 4,499,156 | | | | | | 1,268,222 | | |
經營性租賃使用權資產攤銷
|
| | | | 204,138 | | | | | | 133,064 | | |
或有收益負債公允價值變動
|
| | | | 203,418,892 | | | | | | — | | |
權證負債公允價值變動
|
| | | | 2,723,333 | | | | | | — | | |
股權激勵計劃公允價值變動
|
| | | | 922,263 | | | | | | — | | |
營業資產和負債淨變化:
|
| | | | | | | | | | | | |
應收賬款
|
| | | | 197,768 | | | | | | (1,392,182) | | |
關聯方應收賬款
|
| | | | 1,251,423 | | | | | | — | | |
庫存
|
| | | | 30,062,060 | | | | | | (8,418,953) | | |
批量採購協議保證金
|
| | | | (1,787,241) | | | | | | (121,691) | | |
預付費用和其他資產
|
| | | | (10,027) | | | | | | 850,943 | | |
遞延納税資產
|
| | | | (2,021,265) | | | | | | — | | |
應付賬款
|
| | | | (11,443,196) | | | | | | 2,209,396 | | |
經營性租賃負債
|
| | | | (204,138) | | | | | | (133,064) | | |
因關聯方原因
|
| | | | 59,825 | | | | | | — | | |
其他應計費用和負債
|
| | | | (314,908) | | | | | | (1,078,591) | | |
經營活動提供的淨現金流
|
| | | | 23,051,836 | | | | | | 10,507,683 | | |
投資活動現金流: | | | | | | | | | | | | | |
購置房產和設備
|
| | | | (59,229) | | | | | | (19,295) | | |
出售財產和設備所得收益
|
| | | | 66,100 | | | | | | — | | |
合資企業出資
|
| | | | — | | | | | | (49,000) | | |
由投資活動提供(用於)的淨現金流
|
| | | | 6,871 | | | | | | (68,295) | | |
融資活動的現金流:
|
| | | | | | | | | | | | |
住房建設債務收益
|
| | | | 40,000,000 | | | | | | 20,000,000 | | |
住房建設債務的償還
|
| | | | (40,579,214) | | | | | | (22,226,052) | | |
來自其他關聯公司債務的收益
|
| | | | 136,773 | | | | | | 2,154,624 | | |
設備融資還款
|
| | | | — | | | | | | (5,877) | | |
支付遞延融資成本
|
| | | | (469,585) | | | | |
|
—
|
| |
對股東和其他關聯公司的分配和淨轉移
|
| | | | (17,896,302) | | | | | | (25,390,972) | | |
扣除交易成本後的可轉換票據收益
|
| | | | 71,500,000 | | | | | | — | | |
管道投資收益並鎖定
|
| | | | 4,720,427 | | | | | | — | | |
企業合併收益,扣除SPAC交易成本
|
| | | | 30,336,068 | | | | | | — | | |
支付交易成本
|
| | | | (12,134,293) | | | | | | — | | |
融資活動提供(用於)的淨現金流
|
| | | | 75,613,874 | | | | | | (25,468,277) | | |
現金和現金等價物淨變化
|
| | | | 98,672,581 | | | | | | (15,028,889) | | |
年初現金和現金等價物
|
| | | | 12,238,835 | | | | | | 51,504,887 | | |
現金和現金等價物,年終
|
| | | $ | 110,911,416 | | | | | $ | 36,475,998 | | |
補充現金流信息: | | | | | | | | | | | | | |
支付利息的現金
|
| | | $ | 2,315,023 | | | | | $ | 846,181 | | |
非現金投融資活動:
|
| | | | | | | | | | | | |
新增使用權租賃資產和負債
|
| | | | — | | | | | | 1,149,832 | | |
從關聯方收購已開發地塊,以清償其他關聯公司的到期款項
|
| | | | — | | | | | | 4,624,810 | | |
為換取固定資產出售而發行的本票
|
| | | | 665,020 | | | | | | — | | |
清償對關聯公司的共同義務人債務
|
| | | | 8,340,545 | | | | | | — | | |
將擔保人從GSH釋放給股東
|
| | | | 2,841,034 | | | | | | — | | |
向其他關聯公司的所有者進行非現金分配
|
| | | | 12,671,122 | | | | | | — | | |
其他關聯公司的應收保證金
|
| | | | 2,521,626 | | | | | | — | | |
確認以前資本化的遞延交易成本
|
| | | | 2,932,426 | | | | | | — | | |
修改現有租約
|
| | | | 40,078 | | | | | | — | | |
確認與獲利相關的衍生負債
|
| | | | 242,211,404 | | | | | | — | | |
確認與股權激勵計劃相關的衍生負債
|
| | | | 1,189,685 | | | | | | — | | |
企業合併時認股權證責任的確認
|
| | | | 1,531,000 | | | | | | — | | |
企業合併後喪失私募認股權證
|
| | | | (890,001) | | | | | | — | | |
反向資本重組後的普通股發行
|
| | | | 39,933,707 | | | | | | — | | |
企業合併時遞延税項資產的確認
|
| | | | 1,870,310 | | | | | | — | | |
企業合併應納所得税的確認
|
| | | | 701,871 | | | | | | — | | |
企業合併時假定資產和負債的確認,淨額
|
| | | | 3,588,110 | | | | | | — | | |
非現金活動合計
|
| | | $ | 320,147,937 | | | | | $ | 5,774,642 | | |
| | |
個共享
|
| |
所有權%
|
| ||||||
DHHC公眾股東 - UHG A類普通股(1)
|
| | | | 4,331,606 | | | | | | 9.1% | | |
東海人壽保薦人股東 - UHG A類普通股
|
| | | | 4,160,931 | | | | | | 8.7% | | |
GSH現有股東 - UHG B類普通股
|
| | | | 36,973,877 | | | | | | 77.7% | | |
GSH現有股東 - UHG A類普通股
|
| | | | 373,473 | | | | | | 0.8% | | |
可轉換票據投資者 - UHG A類普通股
|
| | | | 744,588 | | | | | | 1.6% | | |
管道投資者 - UHG A類普通股
|
| | | | 589,375 | | | | | | 1.2% | | |
鎖定投資者 - UHG A類普通股
|
| | | | 421,100 | | | | | | 0.9% | | |
收盤股票總數
|
| | | | 47,594,950 | | | | | | 100% | | |
| | |
截至2023年3月31日的公允價值計量
|
| |||||||||||||||||||||
| | |
1級
|
| |
二級
|
| |
3級
|
| |
合計
|
| ||||||||||||
或有收益負債
|
| | | $ | — | | | | | $ | — | | | | | $ | 445,630,296 | | | | |
$
|
445,630,296
|
| |
衍生私募認股權證責任
|
| | | | — | | | | | | — | | | | | | 949,332 | | | | |
|
949,332
|
| |
衍生公共權證責任
|
| | | | 2,415,000 | | | | | | — | | | | | | — | | | | |
|
2,415,000
|
| |
衍生股票期權負債
|
| | | $ | — | | | | | $ | — | | | | | $ | 2,111,948 | | | | |
$
|
2,111,948
|
| |
衍生品負債總額
|
| | | $ | 2,415,000 | | | | | $ | — | | | | | $ | 448,691,576 | | | | | $ | 451,106,576 | | |
| | |
應急
分紅 責任 |
| |
衍生產品
私人 放置位置 授權書 責任 |
| |
衍生產品
庫存 選項 責任 |
| |||||||||
2023年1月1日的責任
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
認可
|
| | | | 242,211,404 | | | | | | 625,370 | | | | | | 1,189,685 | | |
沒收財產
|
| | | | — | | | | | | (890,001) | | | | | | — | | |
公允價值變動
|
| | | | 203,418,892 | | | | | | 1,213,963 | | | | | | 922,263 | | |
2023年3月31日的責任
|
| | | $ | 445,630,296 | | | | | $ | 949,332 | | | | | $ | 2,111,948 | | |
| | |
截至3月31日的三個月
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
1月1日的資本化利息:
|
| | | $ | 1,250,460 | | | | | $ | 1,190,318 | | |
利息成本資本化
|
| | | | 2,237,900 | | | | | | 837,780 | | |
利息成本已支出
|
| | | | (2,386,832) | | | | | | (957,900) | | |
3月31日的資本化利息:
|
| | | $ | 1,101,528 | | | | | $ | 1,070,198 | | |
資產組
|
| |
2023年3月31日
|
| |
2022年12月31日
|
| ||||||
傢俱和固定裝置
|
| | | $ | 738,361 | | | | | $ | 688,487 | | |
租賃改進
|
| | | | 380,187 | | | | | | 380,187 | | |
機械設備
|
| | | | 164,258 | | | | | | 1,037,231 | | |
辦公設備
|
| | | | 175,130 | | | | | | 165,774 | | |
車輛
|
| | | | 361,755 | | | | | | 750,950 | | |
全部物業和設備
|
| | | $ | 1,819,691 | | | | | $ | 3,022,629 | | |
減去:累計折舊
|
| | | | (1,143,283) | | | | | | (1,636,931) | | |
財產和設備,淨額
|
| | | $ | 676,408 | | | | | $ | 1,385,698 | | |
| | |
2023年3月31日
|
| |||||||||
| | |
加權
平均 利率 |
| |
住房建設
Debt - Wells Fargo聯合計劃 |
| ||||||
富國銀行
|
| | | | 7.63% | | | | | $ | 39,982,270 | | |
地區銀行
|
| | | | 7.63% | | | | | | 25,499,203 | | |
德克薩斯資本銀行
|
| | | | 7.63% | | | | | | 18,211,439 | | |
誠實的銀行
|
| | | | 7.63% | | | | | | 18,195,498 | | |
第一國民銀行
|
| | | | 7.63% | | | | | | 7,284,576 | | |
合同債務總額
|
| | | | | | | | | $ | 109,172,986 | | |
| | |
2022年12月31日
|
| |||||||||||||||||||||
| | |
加權
平均 利率 |
| |
住房建設
Debt - Wells Fargo聯合計劃 |
| |
其他
分支機構(1) |
| |
合計
|
| ||||||||||||
富國銀行
|
| | | | 4.98% | | | | | $ | 34,995,080 | | | | | $ | 8,203,772 | | | | | $ | 43,198,852 | | |
地區銀行
|
| | | | 4.98% | | | | | | 27,550,618 | | | | | | — | | | | | | 27,550,618 | | |
德克薩斯資本銀行
|
| | | | 4.98% | | | | | | 19,676,552 | | | | | | — | | | | | | 19,676,552 | | |
誠實的銀行
|
| | | | 4.98% | | | | | | 19,659,329 | | | | | | — | | | | | | 19,659,329 | | |
第一國民銀行
|
| | | | 4.98% | | | | | | 7,870,621 | | | | | | — | | | | | | 7,870,621 | | |
安德森兄弟
|
| | | | 4.74% | | | | | | — | | | | | | 2,841,034 | | | | | | 2,841,034 | | |
合同債務總額
|
| | | | | | | | | $ | 109,752,200 | | | | | $ | 11,044,806 | | | | | $ | 120,797,006 | | |
| | |
截至2023年3月31日的三個月
|
| |||||||||||||||
| | |
土地
開發 分支機構 |
| |
其他
運行中 分支機構 |
| |
合計
|
| |||||||||
融資現金流: | | | | | | | | | | | | | | | | | | | |
土地開發費用
|
| | | $ | (384,349) | | | | | $ | — | | | | | $ | (384,349) | | |
其他活動
|
| | | | (225,392) | | | | | | (422,342) | | | | | | (647,734) | | |
融資現金流總額
|
| | | $ | (609,741) | | | | | $ | (422,342) | | | | | $ | (1,032,083) | | |
非現金活動 | | | | | | | | | | | | | | | | | | | |
結清與其他關聯公司的共同債務人債務
|
| | | $ | 8,340,545 | | | | | $ | — | | | | | $ | 8,340,545 | | |
將擔保人從GSH釋放給股東
|
| | | | 2,841,034 | | | | | | — | | | | | | 2,841,034 | | |
保證金積分
|
| | | | 2,521,626 | | | | | | — | | | | | | 2,521,626 | | |
非現金活動合計
|
| | | $ | 13,703,205 | | | | | $ | — | | | | | $ | 13,703,205 | | |
| | |
截至2022年3月31日的三個月
|
| |||||||||||||||
| | |
土地
開發 分支機構 |
| |
其他
運行中 分支機構 |
| |
合計
|
| |||||||||
融資現金流: | | | | | | | | | | | | | | | | | | | |
土地開發費用
|
| | | $ | (7,642,371) | | | | | $ | (360,831) | | | | | $ | (8,003,202) | | |
其他活動
|
| | | | (407,782) | | | | | | (70,476) | | | | | | (478,258) | | |
現金轉賬
|
| | | | — | | | | | | (10,000,000) | | | | | | (10,000,000) | | |
融資現金流總額
|
| | | $ | (8,050,153) | | | | | $ | (10,431,307) | | | | | $ | (18,481,460) | | |
非現金活動 | | | | | | | | | | | | | | | | | | | |
收購已開發地塊
|
| | | | 4,624,810 | | | | | | — | | | | | | 4,624,810 | | |
非現金活動合計
|
| | | $ | 4,624,810 | | | | | $ | — | | | | | $ | 4,624,810 | | |
| | |
2023年3月31日
|
| |
2022年12月31日
|
| ||||||
批量採購協議保證金
|
| | | $ | 8,113,303 | | | | | $ | 3,804,436 | | |
剩餘購置價
|
| | | | 205,808,168 | | | | | | 65,451,928 | | |
合同總金額
|
| | | $ | 213,921,471 | | | | | $ | 69,256,364 | | |
| | |
三個月
已結束 2023年3月31日 |
| |
年終了
2022年12月31日 |
| ||||||
期初保修保證金
|
| | | $ | 1,371,412 | | | | | $ | 1,275,594 | | |
已提供儲量
|
| | | | 242,720 | | | | | | 1,156,027 | | |
支付保修費和其他費用
|
| | | | (204,713) | | | | | | (1,060,209) | | |
保修期結束時的保修保證金
|
| | | $ | 1,409,419 | | | | | $ | 1,371,412 | | |
| | |
租賃款
|
| |||
2023
|
| | | $ | 361,734 | | |
2024
|
| | | | 292,992 | | |
2025
|
| | | | 108,792 | | |
2026
|
| | | | 48,000 | | |
2027年及以後
|
| | | | — | | |
未貼現的經營租賃負債合計
|
| | |
$
|
811,518
|
| |
經營性租賃負債利息
|
| | | | (43,236) | | |
經營租賃負債現值合計
|
| | |
$
|
768,282
|
| |
| | |
2023年3月31日
|
| |||
期初餘額 - PAR
|
| | | $ | 80,000,000 | | |
未攤銷折扣
|
| | | | (13,285,724) | | |
賬面價值
|
| | | $ | 66,714,276 | | |
| | |
2023年3月31日
|
| |
2023年3月30日
|
| ||||||
無風險利率
|
| | | | 3.70% | | | | | | 3.80% | | |
預期波動率
|
| | | | 40% | | | | | | 40% | | |
預期股息收益率
|
| | | | —% | | | | | | —% | | |
| | |
股票期權
|
| |
加權平均
每股 行權價 |
| ||||||
傑出,2022年12月31日
|
| | | | 870,567 | | | | | $ | 2.81 | | |
已批准
|
| | | | — | | | | | | 2.81 | | |
被沒收
|
| | | | (85,555) | | | | | | 2.81 | | |
傑出,2023年3月31日
|
| | | | 785,012 | | | | | $ | 2.81 | | |
2023年3月31日可行使的期權
|
| | | | 197,912 | | | | | $ | 2.81 | | |
輸入
|
| |
2023年3月30日
|
| |
2022年1月19日
|
| ||||||
無風險利率
|
| | | | 3.77% | | | | | | 1.82% | | |
預期波動率
|
| | | | 40% | | | | | | 35% | | |
預期股息收益率
|
| | | | —% | | | | | | —% | | |
預期壽命(以年為單位)
|
| | | | 5.10 | | | | | | 6.25 | | |
期權的公允價值
|
| | | $ | 10.41 | | | | | $ | 1.06 | | |
輸入
|
| |
2022年12月31日
|
| |||
無風險利率
|
| | | | 1.78% | | |
預期波動率
|
| | | | 35% | | |
預期股息收益率
|
| | | | —% | | |
預期壽命(以年為單位)
|
| | | | 6.40 | | |
授權證的公允價值
|
| | | $ | 0.7 | | |
| | |
正在觸發
活動I |
| |
正在觸發
活動II |
| |
正在觸發
活動III |
| |||||||||
衍生負債
|
| | | | 8,059,386 | | | | | | 8,059,386 | | | | | | 5,372,923 | | |
股票薪酬
|
| | | | 148,006 | | | | | | 148,006 | | | | | | 98,671 | | |
總收益股
|
| | | | 8,207,392 | | | | | | 8,207,392 | | | | | | 5,471,594 | | |
輸入
|
| |
2023年3月31日
|
| |
2023年3月30日
|
| ||||||
當前股價
|
| | | $ | 20.80 | | | | | $ | 12.68 | | |
股價目標
|
| |
$12.50, $15.00, $17.50
|
| |
$12.50, $15.00, $17.50
|
| ||||||
預期壽命(以年為單位)
|
| | | | 5.0 | | | | | | 5.0 | | |
現金期(以年為單位)
|
| | | | 4.75 | | | | | | 4.75 | | |
無風險利率
|
| | | | 3.69% | | | | | | 3.75% | | |
預期波動率
|
| | | | 40% | | | | | | 40% | | |
預期股息收益率
|
| | | | —% | | | | | | —% | | |
輸入
|
| |
3月31日
2023 |
| |
3月30日
2023 |
| ||||||
當前股價
|
| | | $ | 20.80 | | | | | $ | 12.68 | | |
行權價
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
預期壽命(以年為單位)
|
| | | | 5.0 | | | | | | 5.0 | | |
無風險利率
|
| | | | 3.69% | | | | | | 3.75% | | |
預期波動率
|
| | | | 40% | | | | | | 40% | | |
預期股息收益率
|
| | | | —% | | | | | | —% | | |
| | |
2023年3月31日
|
| |
2022年3月31日
|
| ||||||
分子 | | | | | | | | | | | | | |
淨(虧損)收入
|
| | | $ | (204,504,328) | | | | | $ | 17,017,928 | | |
分母 | | | | | | | | | | | | | |
加權平均已發行普通股數量 - Basic
|
| | | | 37,575,074 | | | | | | 37,347,350 | | |
稀釋證券的影響
|
| | | | — | | | | | | — | | |
加權-已發行普通股平均數 - 稀釋後
|
| | | | 37,575,074 | | | | | | 37,347,350 | | |
普通股每股淨(虧損)收益:
|
| | | | | | | | | | | | |
基礎版
|
| | | $ | (5.44) | | | | | $ | 0.46 | | |
稀釋後的
|
| | | $ | (5.44) | | | | | $ | 0.46 | | |
| | |
2023年3月31日
|
| |
2022年3月31日
|
| ||||||
認股權證
|
| | | | 1,867,368 | | | | | | 1,867,368 | | |
私募認股權證
|
| | | | 2,966,664 | | | | | | — | | |
公開認股權證
|
| | | | 8,625,000 | | | | | | — | | |
股票期權
|
| | | | 899,295 | | | | | | 944,262 | | |
可轉換票據
|
| | | | 8,000,000 | | | | | | — | | |
全部抗稀釋功能
|
| | | | 22,358,327 | | | | | | 2,811,630 | | |
|
獨立審計師報告
|
| | | | F-35 | | |
| 分拆財務報表 | | | | | | | |
|
截至2022年12月31日、2022年12月31日和2021年12月31日,以及截至2022年12月31日的三個年度中的每一年
|
| | | | | | |
|
資產負債表
|
| | | | F-36 | | |
|
損益表
|
| | | | F-37 | | |
|
股東及其他關聯公司淨投資變動聲明
|
| | | | F-38 | | |
|
現金流量表
|
| | | | F-39 | | |
|
分拆財務報表附註
|
| | | | F-40 | | |
| | |
2022
|
| |
2021
|
| ||||||
資產 | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 12,238,835 | | | | | $ | 51,504,887 | | |
應收賬款
|
| | | | 1,976,334 | | | | | | 2,086,018 | | |
存貨:
|
| | | | | | | | | | | | |
在建房屋和竣工房屋
|
| | | | 163,997,487 | | | | | | 123,000,199 | | |
開發地塊
|
| | | | 16,205,448 | | | | | | 17,025,273 | | |
關聯方到期
|
| | | | 1,437,235 | | | | | | — | | |
批量採購協議保證金
|
| | | | 3,804,436 | | | | | | 2,946,001 | | |
投資合資企業
|
| | | | 186,086 | | | | | | — | | |
財產和設備,淨額
|
| | | | 1,385,698 | | | | | | 1,590,353 | | |
經營性使用權資產
|
| | | | 1,001,277 | | | | | | — | | |
預付費用和其他資產
|
| | | | 6,112,044 | | | | | | 4,107,254 | | |
總資產
|
| | | $ | 208,344,880 | | | | | $ | 202,259,985 | | |
負債和股東及其他關聯公司的淨投資
|
| | | | | | | | | | | | |
應付賬款
|
| | | $ | 22,077,240 | | | | | $ | 28,741,054 | | |
房屋建設債務和其他附屬債務
|
| | | | 120,797,006 | | | | | | 102,502,287 | | |
經營性租賃負債
|
| | | | 1,001,277 | | | | | | — | | |
其他應計費用和負債
|
| | | | 5,465,321 | | | | | | 4,458,232 | | |
總負債
|
| | | $ | 149,340,844 | | | | | $ | 135,701,573 | | |
承付款和或有事項(注9) | | | | | | | | | | | | | |
股東及其他關聯公司的淨投資
|
| | | | 100,322,957 | | | | | | 83,586,722 | | |
股東及其他關聯公司的應得和應得淨額
|
| | | | (41,318,921) | | | | | | (17,028,310) | | |
股東及其他關聯公司的淨投資合計
|
| | | | 59,004,036 | | | | | | 66,558,412 | | |
總負債和股東及其他關聯公司的淨投資
|
| | | $ | 208,344,880 | | | | | $ | 202,259,985 | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
扣除銷售折扣後的收入
|
| | | $ | 477,045,949 | | | | | $ | 432,891,510 | | | | | $ | 327,254,305 | | |
銷售成本
|
| | | | 358,238,703 | | | | | | 332,274,788 | | | | | | 260,115,893 | | |
毛利
|
| | | | 118,807,246 | | | | | | 100,616,722 | | | | | | 67,138,412 | | |
銷售、一般和管理費用
|
| | | | 49,685,730 | | | | | | 38,461,370 | | | | | | 29,891,622 | | |
運營淨收入
|
| | | $ | 69,121,516 | | | | | $ | 62,155,352 | | | | | $ | 37,246,790 | | |
其他收入,淨額
|
| | | | 230,692 | | | | | | 257,659 | | | | | | 1,729,584 | | |
合資企業投資淨收益中的權益
|
| | | | 137,086 | | | | | | — | | | | | | — | | |
淨收入
|
| | | $ | 69,489,294 | | | | | $ | 62,413,011 | | | | | $ | 38,976,374 | | |
基本每股收益和稀釋後每股收益 | | | | | | | | | | | | | | | | | | | |
基礎版
|
| | | $ | 694.89 | | | | | $ | 624.13 | | | | | $ | 389.76 | | |
稀釋後的
|
| | | $ | 674.92 | | | | | $ | 624.13 | | | | | $ | 389.76 | | |
基本和稀釋後的加權平均股數 | | | | | | | | | | | | | | | | | | | |
基礎版
|
| | | | 100,000 | | | | | | 100,000 | | | | | | 100,000 | | |
稀釋後的
|
| | | | 102,960 | | | | | | 100,000 | | | | | | 100,000 | | |
| | |
股東和
其他分支機構的網絡 投資 |
| |
淨額到期和到期
來自股東的信息 和其他附屬公司 |
| |
合計
|
| |||||||||
Balance,2020年1月1日
|
| | | $ | 38,051,216 | | | | | $ | (17,800,153) | | | | | $ | 20,251,063 | | |
對股東和其他關聯公司的分配和淨轉移
|
| | | | (22,330,269) | | | | | | (2,728,627) | | | | | | (25,058,896) | | |
淨收入
|
| | | | 38,976,374 | | | | | | — | | | | | | 38,976,374 | | |
平衡,2020年12月31日
|
| | | $ | 54,697,321 | | | | | | (20,528,780) | | | | | $ | 34,168,541 | | |
對股東和其他關聯公司的分配和淨轉移
|
| | | | (33,523,610) | | | | | | 3,500,470 | | | | | | (30,023,140) | | |
淨收入
|
| | | | 62,413,011 | | | | | | — | | | | | | 62,413,011 | | |
Balance,2021年12月31日
|
| | | $ | 83,586,722 | | | | | $ | (17,028,310) | | | | | $ | 66,558,412 | | |
對股東和其他關聯公司的分配和淨轉移
|
| | | | (54,175,689) | | | | | | (24,290,611) | | | | | | (78,466,300) | | |
股票薪酬
|
| | | | 1,422,630 | | | | | | — | | | | | | 1,422,630 | | |
淨收入
|
| | | | 69,489,294 | | | | | | — | | | | | | 69,489,294 | | |
Balance,2022年12月31日
|
| | | $ | 100,322,957 | | | | | $ | (41,318,921) | | | | | $ | 59,004,036 | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
經營活動現金流: | | | | | | | | | | | | | | | | | | | |
淨收入
|
| | | $ | 69,489,294 | | | | | $ | 62,413,011 | | | | | $ | 38,976,374 | | |
將淨收入與經營活動的淨現金流量進行調整:
|
| | | | | | | | | | | | | | | | | | |
合資企業投資淨收益中的權益
|
| | | | (137,086) | | | | | | — | | | | | | — | | |
折舊
|
| | | | 355,566 | | | | | | 358,587 | | | | | | 182,786 | | |
財產和設備銷售損失
|
| | | | 6,966 | | | | | | 15,000 | | | | | | 14,368 | | |
遞延貸款成本攤銷
|
| | | | 404,146 | | | | | | 421,186 | | | | | | 408,674 | | |
股票薪酬費用
|
| | | | 1,422,630 | | | | | | — | | | | | | — | | |
經營性租賃使用權資產攤銷
|
| | | | 525,434 | | | | | | — | | | | | | — | | |
營業資產和負債淨變化:
|
| | | | | | | | | | | | | | | | | | |
應收賬款
|
| | | | 109,684 | | | | | | (1,178,383) | | | | | | (563,109) | | |
關聯方應收賬款
|
| | | | (1,437,235) | | | | | | — | | | | | | — | | |
庫存
|
| | | | (26,673,147) | | | | | | (12,726,300) | | | | | | 29,294,686 | | |
批量採購協議保證金
|
| | | | (858,435) | | | | | | 417,025 | | | | | | (1,290,574) | | |
預付費用和其他資產
|
| | | | (2,408,936) | | | | | | (1,983,511) | | | | | | 229,838 | | |
應付賬款
|
| | | | (6,663,814) | | | | | | 9,937,222 | | | | | | 3,869,223 | | |
經營性租賃負債
|
| | | | (525,434) | | | | | | — | | | | | | — | | |
其他應計費用和負債
|
| | | | 1,007,089 | | | | | | 644,199 | | | | | | 659,436 | | |
經營活動提供的淨現金流
|
| | | | 34,616,722 | | | | | | 58,318,036 | | | | | | 71,781,702 | | |
投資活動現金流: | | | | | | | | | | | | | | | | | | | |
購置房產和設備
|
| | | | (171,685) | | | | | | (404,244) | | | | | | (805,294) | | |
出售財產和設備所得收益
|
| | | | 13,808 | | | | | | 10,190 | | | | | | 20,000 | | |
合資企業出資
|
| | | | (49,000) | | | | | | — | | | | | | — | | |
用於投資活動的淨現金流
|
| | | | (206,877) | | | | | | (394,054) | | | | | | (785,294) | | |
融資活動的現金流: | | | | | | | | | | | | | | | | | | | |
住房建設債務收益
|
| | | | 179,336,312 | | | | | | 285,392,912 | | | | | | 194,418,471 | | |
住房建設債務的償還
|
| | | | (170,810,631) | | | | | | (262,064,474) | | | | | | (210,255,229) | | |
來自其他關聯公司債務的收益
|
| | | | 10,851,187 | | | | | | 10,025,865 | | | | | | 13,259,394 | | |
償還其他關聯公司債務
|
| | | | (918,453) | | | | | | (5,624,330) | | | | | | (7,499,472) | | |
設備融資還款
|
| | | | (142,536) | | | | | | (43,070) | | | | | | (95,411) | | |
延期貸款成本的支付
|
| | | | — | | | | | | (1,264,403) | | | | | | (337,500) | | |
對股東和其他關聯公司的分配和淨轉移
|
| | | | (54,175,689) | | | | | | (33,523,610) | | | | | | (22,330,269) | | |
股東和其他關聯公司的淨額變動
|
| | | | (37,816,087) | | | | | | (28,497,772) | | | | | | (18,579,633) | | |
用於融資活動的淨現金流量
|
| | | | (73,675,897) | | | | | | (35,598,882) | | | | | | (51,419,649) | | |
現金和現金等價物淨變化
|
| | | | (39,266,052) | | | | | | 22,325,100 | | | | | | 19,576,759 | | |
年初現金和現金等價物
|
| | | | 51,504,887 | | | | | | 29,179,787 | | | | | | 9,603,028 | | |
現金和現金等價物,年終
|
| | | $ | 12,238,835 | | | | | $ | 51,504,887 | | | | | $ | 29,179,787 | | |
補充現金流信息: | | | | | | | | | | | | | | | | | | | |
支付利息的現金
|
| | | $ | 5,000,196 | | | | | $ | 3,199,503 | | | | | $ | 4,235,364 | | |
非現金融資活動 | | | | | | | | | | | | | | | | | | | |
將其他附屬公司債務轉換為住房建設債務
|
| | | | 1,414,681 | | | | | | 7,985,557 | | | | | | 6,101,195 | | |
非現金投資活動: | | | | | | | | | | | | | | | | | | | |
從關聯方收購已開發地塊,以清償其他關聯公司的到期款項
|
| | | | 13,504,316 | | | | | | 33,170,761 | | | | | | 19,541,090 | | |
已建成的樣板房轉讓給相關方
|
| | | | — | | | | | | (1,517,030) | | | | | | (3,690,084) | | |
固定資產貢獻
|
| | | | — | | | | | | 344,511 | | | | | | — | | |
新增使用權租賃資產和負債
|
| | | | 1,585,096 | | | | | | — | | | | | | — | | |
將共同義務人債務轉讓給土地開發關聯公司
|
| | | | 21,160 | | | | | | — | | | | | | — | | |
非現金活動合計
|
| | | $ | 16,525,253 | | | | | $ | 39,983,799 | | | | | $ | 21,952,201 | | |
資產組
|
| |
預計使用壽命
|
|
傢俱和固定裝置 | | |
5到7年
|
|
租賃改進 | | |
40年以下或租賃期
|
|
機械設備 | | |
5到7年
|
|
辦公設備 | | |
5到7年
|
|
車輛 | | |
5年
|
|
| | |
2022
|
| |
2021
|
| ||||||
1月1日的資本化利息:
|
| | | $ | 1,190,318 | | | | | $ | 812,874 | | |
利息成本資本化
|
| | | | 5,515,372 | | | | | | 3,400,879 | | |
利息成本已支出
|
| | | | (5,455,230) | | | | | | (3,023,435) | | |
12月31日的資本化利息:
|
| | | $ | 1,250,460 | | | | | $ | 1,190,318 | | |
資產組
|
| |
2022
|
| |
2021
|
| ||||||
傢俱和固定裝置
|
| | | $ | 688,487 | | | | | $ | 580,065 | | |
租賃改進
|
| | | | 380,187 | | | | | | 380,187 | | |
機械設備
|
| | | | 1,037,231 | | | | | | 985,699 | | |
辦公設備
|
| | | | 165,774 | | | | | | 154,043 | | |
車輛
|
| | | | 750,950 | | | | | | 790,519 | | |
全部物業和設備
|
| | | | 3,022,629 | | | | | | 2,890,513 | | |
減去:累計折舊
|
| | | | (1,636,931) | | | | | | (1,300,160) | | |
財產和設備,淨額
|
| | | $ | 1,385,698 | | | | | $ | 1,590,353 | | |
| | |
2022
|
| |||||||||||||||||||||
| | |
加權
平均 利率 |
| |
住房建設
Debt - Wells 法戈 辛迪加 |
| |
其他
分支機構(2) |
| |
合計
|
| ||||||||||||
富國銀行
|
| | | | 4.98% | | | | | $ | 34,995,080 | | | | | $ | 8,203,772 | | | | | $ | 43,198,852 | | |
地區銀行
|
| | | | 4.98% | | | | | | 27,550,618 | | | | | | — | | | | | | 27,550,618 | | |
德克薩斯資本銀行
|
| | | | 4.98% | | | | | | 19,676,552 | | | | | | — | | | | | | 19,676,552 | | |
誠實的銀行
|
| | | | 4.98% | | | | | | 19,659,329 | | | | | | — | | | | | | 19,659,329 | | |
第一國民銀行
|
| | | | 4.98% | | | | | | 7,870,621 | | | | | | — | | | | | | 7,870,621 | | |
安德森兄弟
|
| | | | 4.74% | | | | | | — | | | | | | 2,841,034 | | | | | | 2,841,034 | | |
合同債務總額
|
| | | | | | | | | $ | 109,752,200 | | | | | $ | 11,044,806 | | | | | $ | 120,797,006 | | |
| | |
2021
|
| ||||||||||||||||||||||||
| | |
加權
平均 利率(1) |
| |
住房建設
Debt - Wells 法戈 辛迪加 |
| |
住房建設
債務 - 其他 |
| |
其他
分支機構(2) |
| |
合計
|
| ||||||||||||
富國銀行
|
| |
3.63%
|
| | | $ | 36,453,801 | | | | | $ | — | | | | | $ | — | | | | | $ | 36,453,801 | | |
地區銀行
|
| |
3.63%/4.40%
|
| | | | 23,189,545 | | | | | | — | | | | | | 918,453 | | | | | | 24,107,998 | | |
德克薩斯資本銀行
|
| |
3.63%
|
| | | | 16,561,385 | | | | | | — | | | | | | — | | | | | | 16,561,385 | | |
誠實的銀行
|
| |
3.63%
|
| | | | 16,543,353 | | | | | | — | | | | | | — | | | | | | 16,543,353 | | |
第一國民銀行
|
| |
3.63%/3.88%
|
| | | | 6,624,554 | | | | | | — | | | | | | 21,160 | | | | | | 6,645,714 | | |
安德森兄弟
|
| |
4.25%
|
| | | | — | | | | | | 439,200 | | | | | | 1,608,300 | | | | | | 2,047,500 | | |
其他債務
|
| |
—%
|
| | | | — | | | | | | 142,536 | | | | | | — | | | | | | 142,536 | | |
合同債務總額
|
| | | | | | $ | 99,372,638 | | | | | $ | 581,736 | | | | | $ | 2,547,913 | | | | | $ | 102,502,287 | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
一般公司撥款
|
| | | $ | (6,590,564) | | | | | $ | (2,867,929) | | | | | $ | (1,733,849) | | |
一般融資活動
|
| | | | (46,162,495) | | | | | | (30,655,681) | | | | | | (20,596,420) | | |
對股東和其他附屬公司的分配和淨轉移(1)
|
| | | $ | (52,753,059) | | | | | $ | (33,523,610) | | | | | $ | (22,330,269) | | |
| | |
截至2022年12月31日的年度
|
| |||||||||||||||
| | |
土地
開發 分支機構 |
| |
其他
運行中 分支機構 |
| |
合計
|
| |||||||||
融資現金流: | | | | | | | | | | | | | | | | | | | |
土地開發費用
|
| | | $ | (43,447,726) | | | | | $ | (665,777) | | | | | $ | (44,113,503) | | |
其他活動
|
| | | | 8,799,598 | | | | | | 197,818 | | | | | | 8,997,416 | | |
現金轉賬,還款淨額730萬美元
|
| | | | — | | | | | | (2,700,000) | | | | | | (2,700,000) | | |
融資現金流總額
|
| | | $ | (34,648,128) | | | | | $ | (3,167,959) | | | | | $ | (37,816,087) | | |
非現金活動 | | | | | | | | | | | | | | | | | | | |
從關聯方收購已開發地塊,以清償其他關聯公司的到期款項
|
| | | $ | 13,504,316 | | | | | $ | — | | | | | $ | 13,504,316 | | |
非現金活動合計
|
| | | $ | 13,504,316 | | | | | $ | — | | | | | $ | 13,504,316 | | |
| | |
截至2021年12月31日的年度
|
| |||||||||||||||
| | |
土地
開發 分支機構 |
| |
其他
運行中 分支機構 |
| |
合計
|
| |||||||||
融資現金流: | | | | | | | | | | | | | | | | | | | |
土地開發費用
|
| | | $ | (30,231,766) | | | | | $ | (76,762) | | | | | $ | (30,308,528) | | |
模範房屋銷售
|
| | | | — | | | | | | 6,039,243 | | | | | | 6,039,243 | | |
其他活動
|
| | | | (691,040) | | | | | | (3,537,447) | | | | | | (4,228,487) | | |
融資現金流總額
|
| | | $ | (30,922,806) | | | | | $ | 2,425,034 | | | | | $ | (28,497,772) | | |
非現金活動 | | | | | | | | | | | | | | | | | | | |
從關聯方收購已開發地塊,以清償其他關聯公司的到期金額
|
| | | $ | 33,390,760 | | | | | $ | (219,999) | | | | | $ | 33,170,761 | | |
已建成的樣板房轉讓給相關方
|
| | | | — | | | | | | (1,517,030) | | | | | | (1,517,030) | | |
固定資產貢獻
|
| | | | — | | | | | | 344,511 | | | | | | 344,511 | | |
非現金活動合計
|
| | | $ | 33,390,760 | | | | | $ | (1,392,518) | | | | | $ | 31,998,242 | | |
| | |
截至2020年12月31日的年度
|
| |||||||||||||||
| | |
土地
開發 分支機構 |
| |
其他
運行中 分支機構 |
| |
合計
|
| |||||||||
融資現金流: | | | | | | | | | | | | | | | | | | | |
土地開發費用
|
| | | $ | (22,990,840) | | | | | $ | (96,903) | | | | | $ | (23,087,743) | | |
模範房屋銷售
|
| | | | — | | | | | | 3,266,711 | | | | | | 3,266,711 | | |
其他活動
|
| | | | 450,282 | | | | | | 791,117 | | | | | | 1,241,399 | | |
融資現金流總額
|
| | | $ | (22,540,558) | | | | | $ | 3,960,925 | | | | | $ | (18,579,633) | | |
非現金活動 | | | | | | | | | | | | | | | | | | | |
從關聯方收購已開發地塊,以清償其他關聯公司的到期金額
|
| | | $ | 18,884,590 | | | | | $ | 656,500 | | | | | $ | 19,541,090 | | |
已建成的樣板房轉讓給相關方
|
| | | | — | | | | | | (3,690,084) | | | | | | (3,690,084) | | |
非現金活動合計
|
| | | $ | 18,884,590 | | | | | $ | (3,033,584) | | | | | $ | 15,851,006 | | |
| | |
2022
|
| |
2021
|
| ||||||
定金和收購前成本
|
| | | $ | 3,804,436 | | | | | $ | 2,946,001 | | |
剩餘購置價
|
| | | | 65,451,928 | | | | | | 77,007,079 | | |
合同總金額
|
| | | $ | 69,256,364 | | | | | $ | 79,953,080 | | |
| | |
2022
|
| |
2021
|
| ||||||
1月1日的保修儲備
|
| | | $ | 1,275,594 | | | | | $ | 963,204 | | |
已提供儲量
|
| | | | 1,156,027 | | | | | | 1,206,142 | | |
支付保修費和其他費用
|
| | | | (1,060,209) | | | | | | (893,752) | | |
12月31日的保修儲備
|
| | | $ | 1,371,412 | | | | | $ | 1,275,594 | | |
12月31日
|
| |
租賃款
|
| |||
2023
|
| | | | 578,280 | | |
2024
|
| | | | 305,400 | | |
2025
|
| | | | 121,200 | | |
2026
|
| | | | 48,000 | | |
2027年及以後
|
| | | | — | | |
未貼現的經營租賃負債合計
|
| | |
$
|
1,052,880
|
| |
經營性租賃負債利息
|
| | | | (51,603) | | |
經營租賃負債現值合計
|
| | |
$
|
1,001,277
|
| |
| | |
股票期權
|
| |
加權平均
每股練習 價格 |
| ||||||
傑出,2021年12月31日
|
| | |
|
—
|
| | | | $ | — | | |
已批准
|
| | | | 2,524 | | | | | | 1,049.60 | | |
被沒收
|
| | | | (193) | | | | | | 1,049.60 | | |
傑出,2022年12月31日
|
| | | | 2,331 | | | | | $ | 1,049.60 | | |
2022年12月31日可行使的期權
|
| | | | — | | | | | $ | — | | |
輸入
|
| |
2022年12月31日
|
| |||
無風險利率
|
| | | | 1.82% | | |
預期波動率
|
| | | | 35% | | |
預期股息收益率
|
| | | | —% | | |
預期壽命(以年為單位)
|
| | | | 6.25 | | |
期權的公允價值
|
| | | $ | 394.7 | | |
輸入
|
| |
2022年12月31日
|
| |||
無風險利率
|
| | | | 1.78% | | |
預期波動率
|
| | | | 35% | | |
預期股息收益率
|
| | | | —% | | |
預期壽命(以年為單位)
|
| | | | 6.40 | | |
授權證的公允價值
|
| | | $ | 275.4 | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
分子 | | | | | | | | | | | | | | | | | | | |
淨收入
|
| | |
$
|
69,489,294
|
| | | |
$
|
62,413,011
|
| | | |
$
|
38,976,374
|
| |
分母 | | | | | | | | | | | | | | | | | | | |
加權平均已發行普通股數量 -
基礎版 |
| | | | 100,000 | | | | | | 100,000 | | | | | | 100,000 | | |
稀釋證券的影響
|
| | | | 2,960 | | | | | | — | | | | | | — | | |
加權平均已發行普通股數量 -
稀釋後的 |
| | | | 102,960 | | | | | | 100,000 | | | | | | 100,000 | | |
基本每股收益
|
| | | $ | 694.89 | | | | | $ | 624.13 | | | | | $ | 389.76 | | |
稀釋後每股收益
|
| | | $ | 674.92 | | | | | $ | 624.13 | | | | | $ | 389.76 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| |
12月31日
2020 |
| |||||||||
認股權證
|
| | | | 3,090 | | | | | | — | | | | | | — | | |
股票期權
|
| | | | 1,376 | | | | | | — | | | | | | — | | |
全部抗稀釋功能
|
| | | | 4,466 | | | | | | — | | | | | | — | | |
|
獨立註冊會計師事務所報告(PCAOB ID:688)
|
| | | | F-63 | | |
| 合併財務報表: | | | | | | | |
|
截至2022年和2021年12月31日的綜合資產負債表
|
| | | | F-64 | | |
|
截至2022年和2021年12月31日止年度的綜合經營報表
|
| | | | F-65 | | |
|
截至2022年12月31日和2021年12月31日止年度股東權益(虧損)變動合併報表
|
| | | | F-66 | | |
|
截至2022年、2022年和2021年12月31日止年度的合併現金流量表
|
| | | | F-67 | | |
|
合併財務報表附註
|
| | | | F-68 | | |
| | |
2022年12月31日
|
| |
2021年12月31日
|
| ||||||
資產: | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
現金
|
| | | $ | 36,682 | | | | | $ | 252,601 | | |
預付費用
|
| | | | 20,016 | | | | | | 240,075 | | |
流動資產總額
|
| | | | 56,698 | | | | | | 492,676 | | |
信託賬户中持有的投資
|
| | | | 349,152,086 | | | | | | 345,020,717 | | |
總資產
|
| | | $ | 349,208,784 | | | | | $ | 345,513,393 | | |
負債、可能贖回的A類普通股和股東虧損:
|
| | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
應付賬款
|
| | | $ | 100,302 | | | | | $ | 54,391 | | |
應計費用
|
| | | | 3,660,287 | | | | | | 120,000 | | |
應付所得税
|
| | | | 481,430 | | | | | | — | | |
應繳特許經營税
|
| | | | — | | | | | | 114,645 | | |
應付票據 - 關聯方
|
| | | | 204,110 | | | | | | — | | |
流動負債總額
|
| | | | 4,446,129 | | | | | | 289,036 | | |
延期承銷佣金
|
| | | | — | | | | | | 12,075,000 | | |
衍生權證負債
|
| | | | 1,531,000 | | | | | | 8,794,330 | | |
總負債
|
| | | | 5,977,129 | | | | | | 21,158,366 | | |
承付款和或有事項(附註6) | | | | | | | | | | | | | |
可能贖回的A類普通股,面值0.0001美元;2022年12月31日和2021年12月31日分別以每股10.10美元和10.00美元贖回的34,500,000股
|
| | | | 348,586,031 | | | | | | 345,000,000 | | |
股東虧損: | | | | | | | | | | | | | |
優先股,面值0.0001美元;授權發行1000萬股;未發行或未發行
|
| | | | | | | | | | | | |
A類普通股,面值0.0001美元;授權發行3億股;2022年12月31日和2021年12月31日沒有發行或發行的不可贖回股份(不包括可能贖回的3450萬股)
|
| | | | — | | | | | | — | | |
B類普通股,面值0.0001美元;1000萬股
授權;截至12月31日已發行和發行的股票8,625,000股 2022年和2021年12月31日 |
| | | | 863 | | | | | | 863 | | |
新增實收資本
|
| | | | — | | | | | | — | | |
累計虧損
|
| | | | (5,355,239) | | | | | | (20,645,836) | | |
股東虧損總額
|
| | | | (5,354,376) | | | | | | (20,644,973) | | |
總負債,A類普通股,可能贖回
和股東虧損 |
| | | $ | 349,208,784 | | | | | $ | 345,513,393 | | |
| | |
截至本年度的年度業績
2022年12月31日 |
| |
截至本年度的年度業績
2021年12月31日 |
| ||||||
一般和行政費用
|
| | | $ | 4,324,075 | | | | | $ | 1,030,906 | | |
特許經營税費
|
| | | | 200,000 | | | | | | 200,000 | | |
運營虧損
|
| | | | (4,524,075) | | | | | | (1,230,906) | | |
衍生權證負債公允價值變動
|
| | | | 7,263,330 | | | | | | 4,367,500 | | |
融資成本 - 衍生品權證負債
|
| | | | — | | | | | | (449,070) | | |
信託賬户中的投資收入
|
| | | | 5,049,912 | | | | | | 20,717 | | |
公開認股權證遞延承銷佣金結算收益
|
| | | | 271,688 | | | | | | — | | |
利息支出 - 關聯方
|
| | | | (4,110) | | | | | | — | | |
扣除所得税費用前的淨收入
|
| | | | 8,056,745 | | | | | | 2,708,241 | | |
所得税費用
|
| | | | 983,430 | | | | | | — | | |
淨收入
|
| | | $ | 7,073,315 | | | | | $ | 2,708,241 | | |
A類普通股加權平均流通股
|
| | | | 34,500,000 | | | | | | 31,947,945 | | |
A類普通股每股基本和稀釋後淨收益
|
| | | $ | 0.16 | | | | | $ | 0.07 | | |
B類普通股基本加權平均流通股
|
| | | | 8,625,000 | | | | | | 8,541,781 | | |
稀釋加權平均B類普通股流通股
|
| | | | 8,625,000 | | | | | | 8,625,000 | | |
每股基本和稀釋後淨收益,B類普通股
|
| | | $ | 0.16 | | | | | $ | 0.07 | | |
| | |
普通股
|
| |
額外的
實收 大寫 |
| |
累計
赤字 |
| |
合計
股東的 股權 (赤字) |
| ||||||||||||||||||||||||||||||
| | |
A類
|
| |
B類
|
| ||||||||||||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||
Balance - ,2020年12月31日
|
| | | | — | | | | | $ | — | | | | | | 8,625,000 | | | | | $ | 863 | | | | | $ | 24,137 | | | | | $ | (1,892) | | | | | $ | 23,108 | | |
收到的現金超過公允金額
定向增發的價值 認股權證 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,500,670 | | | | | | — | | | | | | 3,500,670 | | |
A類普通股增持贖回
金額 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,524,807) | | | | | | (23,352,185) | | | | | | (26,876,992) | | |
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,708,241 | | | | | | 2,708,241 | | |
Balance - 2021年12月31日
|
| | | | — | | | | | $ | — | | | | | | 8,625,000 | | | | | $ | 863 | | | | | $ | — | | | | | $ | (20,645,836) | | | | | $ | (20,644,973) | | |
延期的終止
承銷佣金 公共共享 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,803,313 | | | | | | — | | | | | | 11,803,313 | | |
從其他類別重新分類
實收資本轉留存 收入 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (11,803,313) | | | | | | 11,803,313 | | | | | | — | | |
需要贖回的A類普通股重新計量
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,586,031) | | | | | | (3,586,031) | | |
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,073,315 | | | | | | 7,073,315 | | |
Balance - 2022年12月31日
|
| | | | — | | | | | $ | — | | | | | | 8,625,000 | | | | | $ | 863 | | | | | $ | — | | | | | | (5,355,239) | | | | | $ | (5,354,376) | | |
| | |
截至12月的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
經營活動現金流: | | | | | | | | | | | | | |
淨收入
|
| | | $ | 7,073,315 | | | | | $ | 2,708,241 | | |
將淨收入與經營活動中使用的淨現金進行調整:
|
| | | | | | | | | | | | |
衍生權證負債公允價值變動
|
| | | | (7,263,330) | | | | | | (4,367,500) | | |
融資成本 - 衍生品權證負債
|
| | | | — | | | | | | 449,070 | | |
信託賬户中的投資收入
|
| | | | (5,049,912) | | | | | | (20,717) | | |
公開認股權證遞延承銷佣金結算收益
|
| | | | (271,688) | | | | | | — | | |
經營性資產和負債變動: | | | | | | | | | | | | | |
預付費用
|
| | | | 220,059 | | | | | | (240,075) | | |
應付賬款
|
| | | | 45,912 | | | | | | 53,667 | | |
應計費用
|
| | | | 3,610,287 | | | | | | (86,250) | | |
應繳特許經營税
|
| | | | (114,645) | | | | | | 113,477 | | |
應付所得税
|
| | | | 481,430 | | | | | | — | | |
應計利息
|
| | | | 4,110 | | | | | | — | | |
經營活動中使用的淨現金
|
| | | | (1,264,462) | | | | | | (1,390,087) | | |
投資活動產生的現金流 | | | | | | | | | | | | | |
存入信託賬户的現金
|
| | | | — | | | | | | (345,000,000) | | |
信託賬户用於支付所得税的利息
|
| | | | 918,543 | | | | | | — | | |
由投資活動提供(用於)的淨現金
|
| | | | 918,543 | | | | | | (345,000,000) | | |
融資活動的現金流: | | | | | | | | | | | | | |
應付關聯方票據的收益
|
| | | | 200,000 | | | | | | — | | |
應付票據的償還
|
| | | | — | | | | | | (130,000) | | |
從首次公開募股獲得的收益,毛
|
| | | | — | | | | | | 345,000,000 | | |
私募收益
|
| | | | — | | | | | | 8,900,000 | | |
已支付報價費用
|
| | | | (70,000) | | | | | | (7,143,422) | | |
融資活動提供的現金淨額
|
| | | | 130,000 | | | | | | 346,626,578 | | |
現金淨(減)增
|
| | | | (215,919) | | | | | | 236,491 | | |
Cash -期初
|
| | |
|
252,601
|
| | | |
|
16,110
|
| |
Cash - 期末
|
| | | $ | 36,682 | | | | | $ | 252,601 | | |
補充披露非現金融資活動: | | | | | | | | | | | | | |
可能贖回的A類普通股重新計量
|
| | | $ | 3,586,031 | | | | | $ | — | | |
計入應計費用的銷售成本
|
| | | $ | — | | | | | $ | 70,000 | | |
延期承銷佣金
|
| | | $ | — | | | | | $ | 12,075,000 | | |
現金流量活動補充披露: | | | | | | | | | | | | | |
繳納所得税
|
| | | $ | 502,000 | | | | | $ | — | | |
| | |
截至本年度的年度業績
2022年12月31日 |
| |
截至本年度的年度業績
2021年12月31日 |
| ||||||||||||||||||
| | |
A類
|
| |
B類
|
| |
A類
|
| |
B類
|
| ||||||||||||
普通股基本和稀釋後淨收益: | | | | | | | | | | | | | | | | | | | | | | | | | |
分子: | | | | | | | | | | | | | | | | | | | | | | | | | |
淨收入分配 - Basic
|
| | | $ | 5,658,652 | | | | | $ | 1,414,663 | | | | | $ | 2,136,906 | | | | | $ | 571,335 | | |
淨收益分配 - 稀釋
|
| | | $ | 5,658,652 | | | | | $ | 1,414,663 | | | | | $ | 2,132,523 | | | | | $ | 575,718 | | |
分母: | | | | | | | | | | | | | | | | | | | | | | | | | |
已發行基本加權平均普通股
|
| | | | 34,500,000 | | | | | | 8,625,000 | | | | | | 31,947,945 | | | | | | 8,541,781 | | |
已發行稀釋加權平均普通股
|
| | | | 34,500,000 | | | | | | 8,625,000 | | | | | | 31,947,945 | | | | | | 8,625,000 | | |
普通股基本和稀釋後淨收益
|
| | | $ | 0.16 | | | | | $ | 0.16 | | | | | $ | 0.07 | | | | | $ | 0.07 | | |
|
A類普通股,可能於2020年12月31日贖回
|
| | | $ | — | | |
|
毛收入
|
| | | | 345,000,000 | | |
| 少: | | | | | | | |
|
分配給公開認股權證的收益
|
| | | | (7,762,500) | | |
|
A類普通股發行成本
|
| | | | (19,114,492) | | |
| 加號: | | | | | | | |
|
賬面價值增加到贖回價值
|
| | | | 26,876,992 | | |
|
A類普通股,可能於2021年12月31日贖回
|
| | | | 345,000,000 | | |
|
需要贖回的A類普通股增加贖回價值
|
| | | | 3,586,031 | | |
|
A類普通股,可能於2022年12月31日贖回
|
| | | $ | 348,586,031 | | |
| | |
截至2022年12月31日的公允價值
|
| |||||||||||||||||||||
| | |
1級
|
| |
二級
|
| |
3級
|
| |
合計
|
| ||||||||||||
資產: | | | | | | | | | | | | | | | | | | | | | | | | | |
在信託賬户 - 貨幣市場持有的投資
資金 |
| | | $ | 349,152,086 | | | | | $ | — | | | | | $ | — | | | | | $ | 349,152,086 | | |
負債: | | | | | | | | | | | | | | | | | | | | | | | | | |
衍生公募權證負債
|
| | | $ | 905,630 | | | | | $ | — | | | | | $ | — | | | | | $ | 905,630 | | |
衍生私募認股權證負債
|
| | | $ | — | | | | | $ | — | | | | | $ | 625,370 | | | | | $ | 625,370 | | |
| | |
截至2021年12月31日的公允價值
|
| |||||||||||||||||||||
| | |
1級
|
| |
二級
|
| |
3級
|
| |
合計
|
| ||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
信託賬户 - 貨幣市場基金持有的投資
|
| | | $ | 345,020,717 | | | | | $ | — | | | | | $ | — | | | | | $ | 345,020,717 | | |
負債: | | | | | | | | | | | | | | | | | | | | | | | | | |
衍生公募權證負債
|
| | | $ | 5,175,000 | | | | | $ | — | | | | | $ | — | | | | | $ | 5,175,000 | | |
衍生私募認股權證負債
|
| | | $ | — | | | | | $ | — | | | | | $ | 3,619,330 | | | | | $ | 3,619,330 | | |
| | |
截至
12月31日 2022 |
| |
截至
12月31日 2021 |
| ||||||
行權價
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
股價
|
| | | $ | 10.05 | | | | | $ | 9.74 | | |
期權期限(以年為單位)
|
| | | | 5.00 | | | | | | 4.82 | | |
波動性
|
| | | | 40% | | | | | | 12% | | |
無風險利率
|
| | | | 4.1% | | | | | | 1.3% | | |
|
2022年1月1日 - 級別的衍生權證負債3
|
| | | $ | 3,619,330 | | |
|
衍生權證負債公允價值變動 - 3級
|
| | | | (2,993,960) | | |
|
2022年12月31日 - 級別的衍生權證負債3
|
| | | $ | 625,370 | | |
|
2021年1月1日 - 級別的衍生權證負債3
|
| | | $ | — | | |
|
發行衍生權證 - 級別3
|
| | | | 13,161,830 | | |
|
將公共認股權證轉讓至第1級
|
| | | | (7,762,500) | | |
|
衍生權證負債公允價值變動 - 3級
|
| | | | (1,780,000) | | |
|
2021年12月31日 - 級別的衍生權證負債3
|
| | | $ | 3,619,330 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
當前 | | | | | | | | | | | | | |
聯邦政府
|
| | | $ | 983,430 | | | | | $ | — | | |
狀態
|
| | | | — | | | | | | — | | |
延期 | | | | | | | | | | | | | |
聯邦政府
|
| | | | (74,706) | | | | | | (254,139) | | |
狀態
|
| | | | — | | | | | | — | | |
估值免税額
|
| | | | 74,706 | | | | | | 254,139 | | |
所得税撥備
|
| | | $ | 983,430 | | | | | $ | — | | |
| | |
截至
12月31日 2022 |
| |
截至
12月31日 2021 |
| ||||||
遞延税金資產: | | | | | | | | | | | | | |
啟動/組織成本
|
| | | $ | 328,845 | | | | | $ | 216,490 | | |
淨營業虧損結轉
|
| | | | — | | | | | | 37,649 | | |
遞延税金資產總額
|
| | | | 328,845 | | | | | | 254,139 | | |
估值免税額
|
| | | | (328,845) | | | | | | (254,139) | | |
扣除免税額後的遞延納税資產
|
| | | $ | — | | | | | $ | — | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
法定聯邦所得税税率
|
| | | | 21.0% | | | | | | 21.0% | | |
法定州税率,扣除聯邦福利後的淨額
|
| | | | 0.0% | | | | | | —% | | |
融資成本
|
| | | | — | | | | | | 3.5% | | |
衍生權證負債公允價值變動
|
| | | | (18.9)% | | | | | | (33.9)% | | |
合併成本
|
| | | | 9.9% | | | | | | 0.0% | | |
分配給衍生權證負債的交易成本
|
| | | | 0.0% | | | | | | 0.0% | | |
私募認股權證發行虧損
|
| | | | (0.7)% | | | | | | 0.0% | | |
估值免税額變動
|
| | | | 0.9% | | | | | | 9.4% | | |
所得税税率
|
| | | | 12.2% | | | | | | 0.0% | | |