|
關於本招股説明書
|
| | | | II | | |
|
財務報表列報
|
| | | | III | | |
|
行業和市場數據
|
| | | | iv | | |
|
前瞻性陳述
|
| | | | v | | |
|
常用術語
|
| | | | vii | | |
|
招股説明書摘要
|
| | | | 1 | | |
|
產品
|
| | | | 8 | | |
|
風險因素
|
| | | | 10 | | |
|
大寫
|
| | | | 36 | | |
|
未經審計的備考簡明合併財務信息
|
| | | | 37 | | |
|
選定的合併歷史財務數據
|
| | | | 60 | | |
|
使用收益
|
| | | | 61 | | |
|
股利政策
|
| | | | 62 | | |
|
業務
|
| | | | 63 | | |
|
管理層對財務狀況和經營成果的討論和分析
|
| | | | 79 | | |
|
管理
|
| | | | 94 | | |
|
高管薪酬
|
| | | | 104 | | |
|
證券的實益所有權
|
| | | | 114 | | |
|
出售證券持有人
|
| | | | 116 | | |
|
某些關係和關聯人交易
|
| | | | 125 | | |
|
股本説明
|
| | | | 130 | | |
|
有資格未來出售的股票
|
| | | | 143 | | |
|
徵税
|
| | | | 146 | | |
|
配送計劃
|
| | | | 156 | | |
|
與產品相關的費用
|
| | | | 159 | | |
|
法律事務
|
| | | | 160 | | |
|
專家
|
| | | | 161 | | |
|
民事責任和送達代理在美國的可執行性
|
| | | | 162 | | |
|
您可以在哪裏找到更多信息
|
| | | | 163 | | |
|
財務報表索引
|
| | | | F-1 | | |
| | |
截至2023年3月31日
|
| |||||||||
| | |
實際
|
| |
專業人士
表格 |
| ||||||
| | |
(單位:千美元)
|
| |||||||||
現金和現金等價物
|
| | | | 406 | | | | | | 54,125 | | |
股權: | | | | | | | | | | | | | |
股本
|
| | | | — | | | | | | 5 | | |
新增實收資本
|
| | | | — | | | | | | 407,991 | | |
母公司淨投資
|
| | | | 154,696 | | | | | | — | | |
資本儲備
|
| | | | — | | | | | | — | | |
留存收益/(累計虧損)
|
| | | | 209,606 | | | | | | (94,451) | | |
總(赤字)權益
|
| | | | 364,302 | | | | | | 313,545 | | |
債務: | | | | | | | | | | | | | |
借款和借款
|
| | | | 635 | | | | | | 700,800 | | |
租賃負債
|
| | | | 635 | | | | | | 17,356 | | |
總債務
|
| | | | 635 | | | | | | 718,156 | | |
總市值
|
| | | | 365,343 | | | | | | 1,085,826 | | |
| | |
歷史
|
| |
交易
會計 調整 |
| |
備註
|
| |
形式
組合 |
| |||||||||||||||
| | |
金屬
收購公司 |
| |
眼鏡蛇
管理 Pty Limited |
| |||||||||||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | — | | | | | $ | 406 | | | | | $ | 75,000 | | | |
(a)
|
| | | $ | 54,125 | | |
| | | | | | | | | | | | | | | | | 196,298 | | | |
(b)
|
| | | | | | |
| | | | | | | | | | | | | | | | | 132,300 | | | |
(b)
|
| | | | | | |
| | | | | | | | | | | | | | | | | 75,000 | | | |
(b)
|
| | | | | | |
| | | | | | | | | | | | | | | | | 284,517 | | | |
(c)
|
| | | | | | |
| | | | | | | | | | | | | | | | | 16,720 | | | |
(d)
|
| | | | | | |
| | | | | | | | | | | | | | | | | (5,079) | | | |
(e)
|
| | | | | | |
| | | | | | | | | | | | | | | | | 15,000 | | | |
(g)
|
| | | | | | |
| | | | | | | | | | | | | | | | | (770,503) | | | |
(g)
|
| | | | | | |
| | | | | | | | | | | | | | | | | 34,431 | | | |
(h)
|
| | | | | | |
| | | | | | | | | | | | | | | | | 35 | | | |
(u)
|
| | | | | | |
現金
|
| | | | 35 | | | | | | — | | | | | | (35) | | | |
(u)
|
| | | | | | |
其他應收賬款
|
| | | | 65 | | | | | | 1,648 | | | | | | — | | | | | | | | | 1,713 | | |
庫存
|
| | | | — | | | | | | 21,415 | | | | | | 24,068 | | | |
(g)
|
| | | | 45,483 | | |
預付費用
|
| | | | 193 | | | | | | 1,962 | | | | | | — | | | | | | | | | 2,155 | | |
流動資產總額
|
| | | | 293 | | | | | | 25,431 | | | | | | 77,752 | | | | | | | | | 103,476 | | |
非流動資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
財產和設備
|
| | | | — | | | | | | 423,910 | | | | | | 815,785 | | | |
(g)
|
| | | | 1,238,308 | | |
| | | | | | | | | | | | | | | | | (1,387) | | | |
(d)
|
| | | | | | |
無形資產
|
| | | | — | | | | | | 721 | | | | | | — | | | | | | | | | 721 | | |
庫存
|
| | | | — | | | | | | 334 | | | | | | — | | | | | | | | | 334 | | |
預付費用
|
| | | | — | | | | | | 56 | | | | | | — | | | | | | | | | 56 | | |
其他資產
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
以信託形式持有的有價證券
帳户 |
| | | | 271,757 | | | | | | — | | | | | | (271,757) | | | |
(h)
|
| | | | — | | |
延期融資成本
|
| | | | 1,598 | | | | | | — | | | | | | (1,598) | | | |
(b)
|
| | | | — | | |
非流動資產合計
|
| | | | 273,355 | | | | | | 425,021 | | | | | | 541,043 | | | | | | | | | 1,239,419 | | |
總資產
|
| | | $ | 273,648 | | | | | $ | 450,452 | | | | | $ | 618,795 | | | | | | | | $ | 1,342,895 | | |
| | |
歷史
|
| |
交易
會計 調整 |
| |
備註
|
| |
形式
組合 |
| ||||||||||||||||||
| | |
金屬
收購公司 |
| |
眼鏡蛇
管理 Pty Limited |
| ||||||||||||||||||||||||
負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
貿易應付款
|
| | | $ | — | | | | | $ | 10,734 | | | | | $ | 4,497 | | | | | | (g) | | | | | $ | 15,231 | | |
應計費用和應付帳款
|
| | | | 2,078 | | | | | | — | | | | | | 62,510 | | | | | | (e) | | | | | | 64,588 | | |
應付款貿易關聯方
|
| | | | — | | | | | | 1,720 | | | | | | (1,720) | | | | | | (g) | | | | | | | | |
遞延負債
|
| | | | 10,261 | | | | | | — | | | | | | (541) | | | | | | (e) | | | | | | 9,720 | | |
延期承保折扣
|
| | | | 9,280 | | | | | | — | | | | | | (1,500) | | | | | | (f) | | | | | | 7,780 | | |
因關聯方原因
|
| | | | 23 | | | | | | — | | | | | | (23) | | | | | | (e) | | | | | | | | |
本票 - 關聯方
|
| | | | 1,459 | | | | | | — | | | | | | 23 | | | | | | (e) | | | | | | 1,482 | | |
其他應付款
|
| | | | — | | | | | | 6,483 | | | | | | — | | | | | | | | | | | | 6,483 | | |
租賃負債
|
| | | | — | | | | | | 568 | | | | | | 6,413 | | | | | | (d) | | | | | | 6,981 | | |
短期債務 - 銀行
|
| | | | — | | | | | | — | | | | | | 68,333 | | | | | | (b) | | | | | | 68,333 | | |
延期對價 - 嘉能可
|
| | | | — | | | | | | — | | | | | | 75,000 | | | | | | (i) | | | | | | 75,000 | | |
保修責任
|
| | | | 10,992 | | | | | | — | | | | | | 6,965 | | | | | | (k) | | | | | | 17,957 | | |
供應
|
| | | | — | | | | | | 11,870 | | | | | | — | | | | | | | | | | | | 11,870 | | |
流動負債總額
|
| | | | 34,093 | | | | | | 31,375 | | | | | | 219,957 | | | | | | | | | | | | 285,425 | | |
非流動負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
銀流的遞延負債 - 預付保證金
|
| | | | — | | | | | | — | | | | | | 75,000 | | | | | | (a) | | | | | | 75,000 | | |
應付特許權使用費
|
| | | | — | | | | | | — | | | | | | 45,000 | | | | | | (j) | | | | | | 45,000 | | |
應付或有對價
|
| | | | — | | | | | | — | | | | | | 104,500 | | | | | | (j) | | | | | | 104,500 | | |
租賃負債
|
| | | | — | | | | | | 67 | | | | | | 10,308 | | | | | | (d) | | | | | | 10,375 | | |
供應
|
| | | | — | | | | | | 44,600 | | | | | | — | | | | | | | | | | | | 44,600 | | |
債務融資成本
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
長期債務 - 銀行
|
| | | | — | | | | | | — | | | | | | 126,712 | | | | | | (b) | | | | | | 126,712 | | |
長期債務 - 夾層
|
| | | | — | | | | | | — | | | | | | 131,255 | | | | | | (b) | | | | | | 131,255 | | |
財務責任 - 銅流支持設施
|
| | | | — | | | | | | — | | | | | | 75,000 | | | | | | (b) | | | | | | 75,000 | | |
遞延納税義務
|
| | | | — | | | | | | 10,108 | | | | | | 121,375 | | | | | | (g) | | | | | | 131,483 | | |
非流動負債合計
|
| | | | — | | | | | | 54,775 | | | | | | 689,150 | | | | | | | | | | | | 743,925 | | |
總負債
|
| | | $ | 34,093 | | | | | $ | 86,150 | | | | | $ | 909,107 | | | | | | | | | | | $ | 1,029,350 | | |
| | |
歷史
|
| |
交易
會計 調整 |
| |
備註
|
| |
形式
組合 |
| ||||||||||||||||||
| | |
金屬
收購公司 |
| |
眼鏡蛇
管理 Pty Limited |
| ||||||||||||||||||||||||
可能贖回的A類普通股,贖回價值26,514,780股
|
| | | $ | 271,757 | | | | | $ | | | | | $ | (271,757) | | | | | | (h) | | | | | $ | — | | | |
股權 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
留存收益
|
| | | | — | | | | | | 209,606 | | | | | | (209,606) | | | | | | (g) | | | | | | | | |
母公司淨投資
|
| | | | — | | | | | | 154,696 | | | | | | (154,696) | | | | | | (g) | | | | | | — | | |
B類普通股,面值0.0001美元;授權發行2000萬股;已發行和已發行股票6,628,695股
|
| | | | 1 | | | | | | — | | | | | | (1) | | | | | | (l) | | | | | | — | | |
普通股
|
| | | | — | | | | | | — | | | | | | 5 | | | | | | (l) | | | | | | 5 | | |
新增實收資本
|
| | | | — | | | | | | — | | | | | | 407,991 | | | | | | (l) | | | | | | 407,991 | | |
累計虧損
|
| | | | (32,203) | | | | | | — | | | | | | (62,248) | | | | | | (e) | | | | | | (94,451) | | |
總股本
|
| | | | 239,555 | | | | | | 364,302 | | | | | | (290,312) | | | | | | | | | | | | 313,545 | | |
負債和權益合計
|
| | | $ | 273,648 | | | | | $ | 450,452 | | | | | $ | 618,795 | | | | | | | | | | | $ | 1,342,895 | | |
| | |
歷史
|
| |
交易
會計 調整 |
| |
備註
|
| |
形式
組合 |
| ||||||||||||||||||
| | |
金屬
收購公司 |
| |
眼鏡蛇
管理 Pty Limited |
| ||||||||||||||||||||||||
收入
|
| | | $ | — | | | | | $ | 65,227 | | | | | $ | 17,523 | | | | | | (t) | | | | | $ | 82,750 | | |
銷貨成本
|
| | | | — | | | | | | (51,749) | | | | | | 1,232 | | | | | | (m) | | | | | | (52,991) | | |
| | | | | | | | | | | | | | | | | (1,081) | | | | | | (n) | | | | | | | | |
| | | | | | | | | | | | | | | | | (1,393) | | | | | | (o) | | | | | | | | |
毛利
|
| | | | — | | | | | | 13,478 | | | | | | 16,281 | | | | | | | | | | | | 29,759 | | |
運營費用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
分銷和銷售費用
|
| | | | — | | | | | | (3,275) | | | | | | (5,089) | | | | | | (t) | | | | | | (8,364) | | |
管理費
|
| | | | — | | | | | | (299) | | | | | | — | | | | | | (u) | | | | | | (4,887) | | |
| | | | | | | | | | | | | | | | | (1,204) | | | | | | (u) | | | | | | | | |
| | | | | | | | | | | | | | | | | (3,383) | | | | | | (u) | | | | | | | | |
| | | | | | | | | | | | | | | | | (1) | | | | | | (u) | | | | | | | | |
運營和組建成本
|
| | | | (1,204) | | | | | | — | | | | | | 1,204 | | | | | | (u) | | | | | | | | |
採購成本
|
| | | | (3,383) | | | | | | — | | | | | | 3,383 | | | | | | (u) | | | | | | | | |
銀行手續費
|
| | | | (1) | | | | | | — | | | | | | 1 | | | | | | (u) | | | | | | | | |
淨匯兑收益/(虧損)
|
| | | | — | | | | | | (672) | | | | | | — | | | | | | | | | | | | (671) | | |
| | | | | | | | | | | | | | | | | 1 | | | | | | (u) | | | | | | | | |
外匯變動
|
| | | | 1 | | | | | | — | | | | | | (1) | | | | | | (u) | | | | | | | | |
權證公允價值變動
|
| | | | (3,448) | | | | | | — | | | | | | — | | | | | | | | | | | | (3,448) | | |
財務收入
|
| | | | — | | | | | | 4 | | | | | | — | | | | | | | | | | | | 4 | | |
信託利息收入
|
| | | | 2,849 | | | | | | — | | | | | | (2,849) | | | | | | (q) | | | | | | | | |
財務成本
|
| | | | — | | | | | | (153) | | | | | | (11,036) | | | | | | (r) | | | | | | (11,230) | | |
| | | | | | | | | | | | | | | | | (41) | | | | | | (u) | | | | | | | | |
利息支出
|
| | | | (41) | | | | | | — | | | | | | 41 | | | | | | (u) | | | | | | | | |
所得税前利潤/(虧損)
|
| | | | (5,227) | | | | | | 9,083 | | | | | | (2,693) | | | | | | | | | | | | 1,163 | | |
所得税優惠/(費用)
|
| | | | — | | | | | | (3,981) | | | | | | 2,805 | | | | | | (s) | | | | | | (1,176) | | |
本年度利潤/(虧損)
|
| | | $ | (5,227) | | | | | $ | 5,102 | | | | | $ | 112 | | | | | | | | | | | $ | (13) | | |
每股盈利(虧損) - Basic
|
| | | $ | (0.16) | | | | | | | | | | | | | | | | | | | | | | | $ | (0.00) | | |
加權平均流通股 -
基礎版 |
| | |
|
33,143,475
|
| | | | | | | | | | | | | | | | | | | | | |
|
48,409,448
|
| |
稀釋後的每股利潤(虧損) -
|
| | | $ | (0.16) | | | | | | | | | | | | | | | | | | | | | | | $ | (0.00) | | |
加權平均流通股-稀釋後
|
| | | | 33,143,475 | | | | | | | | | | | | | | | | | | | | | | | | 48,409,448 | | |
| | |
歷史
|
| |
交易
會計 調整 |
| |
備註
|
| |
形式
組合 |
| ||||||||||||||||||
| | |
金屬
收購公司 |
| |
眼鏡蛇
管理 Pty Limited |
| ||||||||||||||||||||||||
收入
|
| | | $ | — | | | | | $ | 219,705 | | | | | $ | 105,939 | | | | | | (t) | | | | | $ | 325,644 | | |
銷貨成本
|
| | | | — | | | | | | (189,496) | | | | | | 9,475 | | | | | | (m) | | | | | | (189,782) | | |
| | | | | | | | | | | | | | | | | (4,188) | | | | | | (n) | | | | | | | | |
| | | | | | | | | | | | | | | | | (5,573) | | | | | | (o) | | | | | | | | |
毛利
|
| | | | — | | | | | | 30,209 | | | | | | 105,653 | | | | | | | | | | | | 135,862 | | |
運營費用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
分銷和銷售費用
|
| | | | — | | | | | | (17,246) | | | | | | (19,939) | | | | | | (t) | | | | | | (37,185) | | |
管理費
|
| | | | — | | | | | | (1,230) | | | | | | (60,861) | | | | | | (p) | | | | | | (72,062) | | |
| | | | | | | | | | | | | | | | | (224) | | | | | | (u) | | | | | | | | |
| | | | | | | | | | | | | | | | | (5) | | | | | | (u) | | | | | | | | |
| | | | | | | | | | | | | | | | | (2,117) | | | | | | (u) | | | | | | | | |
| | | | | | | | | | | | | | | | | (7,625) | | | | | | (u) | | | | | | | | |
股票薪酬
|
| | | | (224) | | | | | | — | | | | | | 224 | | | | | | (u) | | | | | | | | |
銀行手續費
|
| | | | (5) | | | | | | — | | | | | | 5 | | | | | | (u) | | | | | | | | |
運營和組建成本
|
| | | | (2,117) | | | | | | — | | | | | | 2,117 | | | | | | (u) | | | | | | | | |
採購成本
|
| | | | (7,625) | | | | | | — | | | | | | 7,625 | | | | | | (u) | | | | | | | | |
淨匯兑收益/(虧損)
|
| | | | — | | | | | | (453) | | | | | | — | | | | | | | | | | | | (453) | | |
權證公允價值變動
|
| | | | 1,477 | | | | | | — | | | | | | — | | | | | | | | | | | | 1,477 | | |
更改公允價值轉換選項
|
| | | | 7 | | | | | | — | | | | | | (7) | | | | | | (q) | | | | | | — | | |
財務收入
|
| | | | — | | | | | | 6 | | | | | | — | | | | | | | | | | | | 6 | | |
信託利息收入
|
| | | | 3,753 | | | | | | — | | | | | | (3,753) | | | | | | (q) | | | | | | | | |
財務成本
|
| | | | — | | | | | | (930) | | | | | | (44,526) | | | | | | (r) | | | | | | (45,456) | | |
可轉換本票貼現攤銷
|
| | | | (8) | | | | | | — | | | | | | 8 | | | | | | (q) | | | | | | | | |
所得税前利潤/(虧損)
|
| | | | (4,742) | | | | | | 10,356 | | | | | | (23,425) | | | | | | | | | | | | (17,811) | | |
所得税優惠/(費用)
|
| | | | — | | | | | | (15,715) | | | | | | 22,388 | | | | | | (s) | | | | | | 6,673 | | |
本年度利潤/(虧損)
|
| | | $ | (4,742) | | | | | $ | (5,359) | | | | | $ | (1,037) | | | | | | | | | | | $ | (11,138) | | |
每股盈利(虧損) - Basic
|
| | | $ | (0.14) | | | | | | | | | | | | | | | | | | | | | | | $ | (0.23) | | |
加權平均流通股 -
基礎版 |
| | |
|
33,143,475
|
| | | | | | | | | | | | | | | | | | | | | |
|
48,409,448
|
| |
稀釋後的每股利潤(虧損) -
|
| | | $ | (0.14) | | | | | | | | | | | | | | | | | | | | | | | $ | (0.23) | | |
加權平均流通股-稀釋後
|
| | | | 33,143,475 | | | | | | | | | | | | | | | | | | | | | | | | 48,409,448 | | |
| | |
最終贖回
|
| |||||||||
| | |
個共享
|
| |
%
|
| ||||||
MAC公眾股東(1)
|
| | | | 3,329,006 | | | | | | 7% | | |
保薦人成員(包括錨定投資者和基石投資者)持有的股份(2)
|
| | | | 6,628,695 | | | | | | 14% | | |
管道投資者(3)
|
| | | | 22,721,747 | | | | | | 47% | | |
贖回支持工具(4)
|
| | | | 2,500,000 | | | | | | 5% | | |
前CMPL股東
|
| | | | 10,000,000 | | | | | | 21% | | |
其他股權(5)
|
| | | | 3,230,000 | | | | | | 7% | | |
| | | | | 48,409,448 | | | | | | 100%* | | |
(單位:千美元)
|
| | | | | | |
銀團高級定期貸款
|
| | | $ | 205,000 | | |
債務發行成本淨額減少
|
| | | | (8,702) | | |
資金淨額
|
| | | $ | 196,298 | | |
減少應計債務發行成本
|
| | | | (1,253) | | |
銀團高級貸款負債
|
| | | $ | 195,045 | | |
重新分類為短期的部分
|
| | | | (68,333) | | |
銀團高級貸款責任 - Long Term
|
| | | $ | 126,712 | | |
夾層貸款
|
| | | $ | 135,000 | | |
債務發行成本淨額減少
|
| | | | (2,700) | | |
資金淨額
|
| | | $ | 132,300 | | |
減少應計債務發行成本
|
| | | | (1,045) | | |
夾層貸款負債
|
| | | $ | 131,255 | | |
個共享
|
| |
最終
贖回 |
| |||
管道投資者
|
| | | | 22,721,747 | | |
贖回支持機制
|
| | | | 2,500,000 | | |
其他股權
|
| | | | 3,230,000 | | |
已發行股份總數
|
| | | | 28,451,747 | | |
(單位:千美元)
|
| | | | | | |
毛收入
|
| | | $ | 284,517 | | |
(千美元)
|
| | | | | | |
結賬產生的交易成本 | | | | | | | |
印花税
|
| | | $ | 59,046 | | |
其他交易成本
|
| | | | 3,315 | | |
延期承銷費折扣
|
| | | | (1,500) | | |
交易成本
|
| | | $ | 60,861 | | |
回租時確認的損失
|
| | | | 1,387 | | |
累計虧損
|
| | | $ | 62,248 | | |
結賬時結算的交易成本 | | | | | | | |
嘉能可同意書費用
|
| | | $ | 5,079 | | |
(單位:千美元)
|
| |
攜帶
值 |
| |
購進價格
分配 |
| |
公允價值
|
| |||||||||
資產 | | | | | | | | | | | | | | | | | | | |
現金和現金等價物(1)
|
| | | $ | 406 | | | | | $ | 15,000 | | | | | $ | 15,406 | | |
關聯方應收貿易賬款
|
| | | | — | | | | | | — | | | | | | — | | |
其他應收賬款
|
| | | | 1,648 | | | | | | | | | | | | 1,648 | | |
庫存
|
| | | | 21,415 | | | | | | 24,068 | | | | | | 45,483 | | |
預付費用
|
| | | | 2,018 | | | | | | | | | | | | 2,018 | | |
財產、廠房和設備(3)
|
| | | | 423,910 | | | | | | 815,785 | | | | | | 1,239,695 | | |
無形資產
|
| | | | 721 | | | | | | | | | | | | 721 | | |
庫存
|
| | | | 334 | | | | | | | | | | | | 334 | | |
其他資產
|
| | | | — | | | | | | | | | | | | — | | |
總資產
|
| | | $ | 450,452 | | | | | $ | 854,853 | | | | | $ | 1,305,305 | | |
(單位:千美元)
|
| |
攜帶
值 |
| |
購進價格
分配 |
| |
公允價值
|
| |||||||||
負債 | | | | | | | | | | | | | | | | | | | |
貿易應付款(4)
|
| | | | 10,734 | | | | | | 4,497 | | | | | | 15,231 | | |
貿易應付款關聯方(2)
|
| | | | 1,720 | | | | | | (1,720) | | | | | | — | | |
其他應付款
|
| | | | 6,483 | | | | | | | | | | | | 6,483 | | |
短期租賃負債
|
| | | | 568 | | | | | | | | | | | | 568 | | |
短期撥備
|
| | | | 11,870 | | | | | | | | | | | | 11,870 | | |
租賃負債
|
| | | | 67 | | | | | | | | | | | | 67 | | |
供應
|
| | | | 44,600 | | | | | | | | | | | | 44,600 | | |
遞延納税義務(3)
|
| | | | 10,108 | | | | | | 121,375 | | | | | | 131,483 | | |
總負債
|
| | | $ | 86,150 | | | | | $ | 124,152 | | | | | $ | 210,302 | | |
獲得的淨資產
|
| | | $ | 364,302 | | | | | $ | 730,701 | | | | | $ | 1,095,003 | | |
預計採購價格考慮因素 | | | | | | | | | | | | | | | | | | | |
現金對價
|
| | | | | | | | | | | | | | | $ | 775,000 | | |
減少估計的營運資金調整
|
| | | | | | | | | | | | | | | | (4,497) | | |
結賬時的現金對價
|
| | | | | | | | | | | | | | | | 770,503 | | |
版税契約
|
| | | | | | | | | | | | | | | | 45,000 | | |
延期考慮
|
| | | | | | | | | | | | | | | | 75,000 | | |
或有對價的公允價值
|
| | | | | | | | | | | | | | | | 104,500 | | |
CMPL現任股東
|
| | | | | | | | | | | | | | | | 100,000 | | |
總計(5) | | | | | | | | | | | | | | | | $ | 1,095,003 | | |
|
關鍵假設
|
| | | | | | |
LME現貨銅價
|
| | | $ | 4.10 | | |
年化銅價波動
|
| | | | 26.10% | | |
年銅價通脹率
|
| | | | 1.04% | | |
無風險利率
|
| | | | 3.70% | | |
恢復係數
|
| | | | 11.60% | | |
關鍵假設
|
| | | | | | |
基礎股價
|
| | | $ | 10.22 | | |
執行價
|
| | | $ | 12.50 | | |
波動性
|
| | | | 25.00% | | |
無風險利率
|
| | | | 3.70% | | |
術語
|
| |
5年
|
|
(單位:千美元)
|
| |
收益
|
| |
常見的
股-面值 值 |
| |
額外的
實收 大寫 |
| |||||||||
MAC A類普通股股東
|
| | | $ | 34,431 | | | | | $ | 0 | | | | | $ | 34,431 | | |
管道投資者
|
| | | | 227,217 | | | | | | 2 | | | | | | 227,215 | | |
贖回支持設施
|
| | | | 25,000 | | | | | | 0 | | | | | | 25,000 | | |
CMPL現任股東
|
| | | | 100,000 | | | | | | 1 | | | | | | 99,999 | | |
其他股權投資
|
| | | | 32,300 | | | | | | 0 | | | | | | 32,300 | | |
毛收入
|
| | | | 418,949 | | | | | | 4 | | | | | | 418,945 | | |
分配給基石投資者的方正股票公允價值
|
| | | | (8,835) | | | | | | — | | | | | | (8,835) | | |
已發行Mezz認股權證
|
| | | | (6,965) | | | | | | — | | | | | | (6,965) | | |
管道股票發行成本
|
| | | | (3,989) | | | | | | — | | | | | | (3,989) | | |
| | | | | 399,160 | | | | | | 4 | | | | | | 399,156 | | |
發起人分配給基石投資者的方正股份出資額
|
| | | | 8,835 | | | | | | — | | | | | | 8,835 | | |
保薦人持有的B類股
|
| | | | — | | | | | | 0 | | | | | | 0 | | |
合計 | | | | $ | 407,995 | | | | | $ | 5 | | | | | $ | 407,991 | | |
| | |
截至2023年3月31日的三個月
|
| |||||||||||||||
(單位:千美元)
|
| |
CMPL
折舊 |
| |
修訂後的MAC
折舊 |
| |
交易
會計 調整 |
| |||||||||
永久保有土地和建築物
|
| | | $ | (65) | | | | | $ | (159) | | | | | | | | |
廠房和設備
|
| | | | (7,218) | | | | | | (5,596) | | | | | | | | |
使用權資產
|
| | | | (352) | | | | | | (8) | | | | | | | | |
礦產資源
|
| | | | — | | | | | | (1,609) | | | | | | | | |
礦山開發
|
| | | | (4,061) | | | | | | (3,092) | | | | | | | | |
計入銷貨成本
|
| | | $ | (11,696) | | | | | $ | (10,464) | | | | | $ | 1,232 | | |
| | |
截至2022年12月31日
|
| |||||||||||||||
(單位:千美元)
|
| |
CMPL
折舊 |
| |
修訂後的MAC
折舊 |
| |
交易
會計 調整 |
| |||||||||
永久保有土地和建築物
|
| | | $ | (529) | | | | | $ | (635) | | | | | | | | |
廠房和設備
|
| | | | (32,319) | | | | | | (22,384) | | | | | | | | |
使用權資產
|
| | | | (1,320) | | | | | | (30) | | | | | | | | |
礦產資源
|
| | | | — | | | | | | (6,435) | | | | | | | | |
礦山開發
|
| | | | (17,160) | | | | | | (12,369) | | | | | | | | |
計入銷貨成本
|
| | | $ | (51,328) | | | | | $ | (41,853) | | | | | $ | 9,475 | | |
資產類別
|
| |
攜帶
值位於 3月31日 2023 |
| |
分配
FV的 個 調整為 資產 類別 |
| |
修訂
資產 鹼基 |
| |
修訂
使用壽命 |
| |
折舊
方法 |
| |
修訂
年度 折舊 使用MAC 使用壽命 |
| |
修訂
每季度 折舊 使用MAC 使用壽命 |
| ||||||||||||||||||
永久保有土地和建築物
|
| | | $ | 1,182 | | | | | $ | 10,245 | | | | | $ | 11,427 | | | | | | 18 | | | |
直線
|
| | | $ | 635 | | | | | $ | 159 | | |
廠房和設備
|
| | | | 198,056 | | | | | | 204,853 | | | | | | 402,909 | | | | | | 18 | | | |
直線
|
| | | | 22,384 | | | | | | 5,596 | | |
使用權資產
|
| | | | 547 | | | | | | — | | | | | | 547 | | | | | | 18 | | | |
直線
|
| | | | 30 | | | | | | 8 | | |
礦產資源
|
| | | | — | | | | | | 282,271 | | | | | | 282,271 | | | | | | 2% | | | | UOP | | | | | 6,435 | | | | | | 1,609 | | |
勘探和評估
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2% | | | | UOP | | | | | — | | | | | | — | | |
礦山開發
|
| | | | 224,125 | | | | | | 318,415 | | | | | | 542,540 | | | | | | 2% | | | | UOP | | | | | 12,369 | | | | | | 3,092 | | |
合計 | | | | | 423,910 | | | | | | 815,784 | | | | | $ | 1,239,694 | | | | | | | | | | | | | | $ | 41,853 | | | | | $ | 10,464 | | |
| | |
截至的三個月
2023年3月31日 |
| |||
(單位:千美元)
|
| |
最終贖回
|
| |||
利息支出 | | | | | | | |
次級債 - 夾層定期貸款
|
| | | $ | 4,220 | | |
高級債務 - 定期貸款(銀行)
|
| | | | 4,167 | | |
優先債務 - 循環信貸安排(銀行)
|
| | | | — | | |
嘉能可延期付款
|
| | | | 1,289 | | |
贖回支持工具 - 債務(銅流)
|
| | | | 897 | | |
擔保債券(環境責任)
|
| | | | 251 | | |
設備租賃
|
| | | | 212 | | |
利息支出總額
|
| | | $ | 11,036 | | |
| | |
最終贖回
|
| |||||||||
(單位:千美元)
|
| |
減少
0.125% |
| |
增加
0.125% |
| ||||||
高級債務 - 定期貸款(銀行)
|
| | | $ | 4,177 | | | | | $ | 4,262 | | |
次級債 - 夾層定期貸款
|
| | | | 4,103 | | | | | | 4,231 | | |
嘉能可延期付款
|
| | | | 1,278 | | | | | | 1,301 | | |
贖回支持工具 - 債務(銅流)
|
| | | | 873 | | | | | | 921 | | |
擔保債券(環境責任)
|
| | | | 244 | | | | | | 259 | | |
設備租賃
|
| | | | 208 | | | | | | 215 | | |
利息支出總額
|
| | | $ | 10,883 | | | | |
$
|
11,189
|
| |
淨移動
|
| | | $ | (153) | | | | | $ | 153 | | |
| | |
截至本年度的年度業績
2022年12月31日 |
| |||
(單位:千美元)
|
| |
最終贖回
|
| |||
利息支出 | | | | | | | |
次級債 - 夾層定期貸款
|
| | | $ | 16,878 | | |
高級債務 - 定期貸款(銀行)
|
| | | | 16,667 | | |
嘉能可延期付款
|
| | | | 5,157 | | |
贖回支持工具 - 債務(銅流)
|
| | | | 3,589 | | |
擔保債券(環境責任)
|
| | | | 1,006 | | |
設備租賃
|
| | | | 1,229 | | |
利息支出總額
|
| | | $ | 44,526 | | |
| | |
最終贖回
|
| |||||||||
(單位:千美元)
|
| |
減少
0.125% |
| |
增加
0.125% |
| ||||||
高級債務 - 定期貸款(銀行)
|
| | | $ | 16,710 | | | | | $ | 17,047 | | |
次級債 - 夾層定期貸款
|
| | | | 16,410 | | | | | | 16,923 | | |
嘉能可延期付款
|
| | | | 5,110 | | | | | | 5,204 | | |
贖回支持工具 - 債務(銅流)
|
| | | | 3,495 | | | | | | 3,683 | | |
擔保債券(環境責任)
|
| | | | 974 | | | | | | 1,037 | | |
設備租賃
|
| | | | 1,209 | | | | | | 1,250 | | |
利息支出總額
|
| | | $ | 43,908 | | | | | $ | 45,144 | | |
淨移動
|
| | | $ | (618) | | | | | $ | 618 | | |
| | |
截至的三個月
2023年3月31日 |
| |||
(單位:千美元)
|
| |
最終贖回
|
| |||
所有交易調整的税收影響
|
| | | $ | 808 | | |
由於與修訂折舊相關的暫時性差異而推遲繳税
|
| | | | 741 | | |
CMPL不確定税務頭寸的沖銷(1)
|
| | | | 1,256 | | |
交易調整
|
| | | $ | 2,805 | | |
CMPL税費
|
| | | | (3,981) | | |
税費(優惠)/費用
|
| | | $ | (1,176) | | |
| | |
截至本年度的年度業績
2022年12月31日 |
| |||
(單位:千美元)
|
| |
最終贖回
|
| |||
所有交易調整的税收影響
|
| | | $ | 7,027 | | |
由於與修訂折舊相關的暫時性差異而推遲繳税
|
| | | | 2,966 | | |
CMPL不確定税收頭寸的沖銷
|
| | | | 12,395 | | |
交易調整
|
| | | $ | 22,388 | | |
CMPL税收優惠
|
| | | | (15,715) | | |
税費(優惠)/費用
|
| | | $ | 6,673 | | |
(單位:千美元)
|
| |
三個半月
已結束 2023年3月31日 |
| |
本年度
已結束 2022年12月31日 |
| ||||||
董事和高級職員保險
|
| | | $ | 625 | | | | | $ | 2,500 | | |
高管和公司人員工資
|
| | | | 985 | | | | | | 3,940 | | |
董事手續費
|
| | | | 130 | | | | | | 520 | | |
監管費用
|
| | | | 31 | | | | | | 125 | | |
投資者關係和會議費
|
| | | | 138 | | | | | | 550 | | |
總部租金
|
| | | | 19 | | | | | | 75 | | |
IT和通信
|
| | | | 328 | | | | | | 1,312 | | |
審計費用和內部控制
|
| | | | 100 | | | | | | 400 | | |
其他
|
| | | | 63 | | | | | | 250 | | |
企業管理費用
|
| | | $ | 2,418 | | | | | $ | 9,672 | | |
| | |
截至的三個月
2023年3月31日 |
| |||
(單位:千美元)
|
| |
最終贖回
|
| |||
本年度利潤/(虧損)
|
| | | $ | (13) | | |
企業管理費用
|
| | | | (2,418) | | |
本年度修訂利潤/(虧損)
|
| | | $ | (2,431) | | |
每股虧損 - Basic
|
| | | $ | (0.05) | | |
加權平均流通股 - Basic
|
| | | | 48,409,448 | | |
稀釋後的每股利潤(虧損) -
|
| | | $ | (0.05) | | |
| | |
截至的三個月
2023年3月31日 |
| |||
(單位:千美元)
|
| |
最終贖回
|
| |||
加權平均流通股 - 稀釋
|
| | | | 48,409,448 | | |
潛在稀釋證券的影響
|
| | | | — | | |
調整後加權平均流通股 - 稀釋後
|
| | | | 48,409,448 | | |
|
| | |
截至本年度的年度業績
2022年12月31日 |
| |||
(單位:千美元)
|
| |
最終贖回
|
| |||
本年度利潤/(虧損)
|
| | | $ | (11,138) | | |
企業管理費用
|
| | | | (9,672) | | |
本年度修訂利潤/(虧損)
|
| | | $ | (20,810) | | |
每股虧損 - Basic
|
| | | $ | (0.43) | | |
加權平均流通股 - Basic
|
| | | | 48,409,448 | | |
稀釋後的每股利潤(虧損) -
|
| | | $ | (0.43) | | |
加權平均流通股 - 稀釋
|
| | | | 48,409,448 | | |
潛在稀釋證券的影響
|
| | | | — | | |
調整後加權平均流通股 - 稀釋後
|
| | | | 48,409,448 | | |
| | |
最終贖回
|
| |||
企業合併後發行的新的Mac普通股
|
| | | | 48,409,448 | | |
新的MAC授權書 | | | | | | | |
公開認股權證
|
| | | | 8,838,260 | | |
私募認股權證
|
| | | | 6,535,304 | | |
夾層融資權證
|
| | | | 3,187,500 | | |
認股權證行使後未償還的新MAC普通股總數
|
| | | | 66,970,512 | | |
每股盈利(虧損)分母 | | | | | | | |
加權平均流通股 - Basic
|
| | | | 48,409,448 | | |
加權平均流通股 - 稀釋
|
| | | | 48,409,448 | | |
金屬收購公司
|
| |
Cobar管理公司。
有限 |
| |
三個半月
已結束 2023年3月31日 |
| |
年終了
12月31日 2022 |
| ||||||
運營和組建成本
|
| | 管理費 | | | | | (1,204) | | | | | | (2,117) | | |
採購成本
|
| | 管理費 | | | | | (3,383) | | | | | | (7,625) | | |
股票薪酬
|
| | 管理費 | | | | | — | | | | | | (224) | | |
銀行手續費
|
| | 管理費 | | | | | (1) | | | | | | (5) | | |
利息支出
|
| | 財務成本 | | | | | (41) | | | | | | — | | |
外匯變動
|
| |
淨匯兑收益/(虧損)
|
| | | | (1) | | | | | | — | | |
金屬收購公司
|
| |
Cobar管理公司。
有限 |
| |
三個半月
已結束 3月31日 2023 |
| |||
現金
|
| |
現金和現金等價物
|
| | | | 35 | | |
科巴管理公司。有限的
|
| |
臨時表格
|
| |
截至的三個月
3月31日 2023 |
| |
年終了
12月31日 2022 |
| ||||||
關聯方收入
|
| | 收入 | | | | $ | 65,227 | | | | | $ | 219,705 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
收入 | | | | $ | 219,705 | | | | | $ | 273,380 | | | | | $ | 202,183 | | |
銷貨成本
|
| | | | (189,496) | | | | | | (190,150) | | | | | | (181,093) | | |
毛利 | | | | | | | | | | | | | | | | | | | |
運營費用
|
| | | $ | 30,209 | | | | | $ | 83,230 | | | | | $ | 21,090 | | |
分銷和銷售費用
|
| | | | (17,246) | | | | | | (15,195) | | | | | | (12,846) | | |
管理費
|
| | | | (1,230) | | | | | | (1,473) | | | | | | (3,909) | | |
營業收入
|
| | | $ | 11,733 | | | | | $ | 66,562 | | | | | $ | 4,335 | | |
淨匯兑收益/(虧損)
|
| | | | (453) | | | | | | 401 | | | | | | (1,647) | | |
財務收入
|
| | | | 6 | | | | | | 3 | | | | | | 9 | | |
財務成本
|
| | | | (930) | | | | | | (530) | | | | | | (793) | | |
所得税前利潤
|
| | | $ | 10,356 | | | | | $ | 66,436 | | | | | $ | 1,904 | | |
所得税(費用)/福利
|
| | | | (15,715) | | | | | | 100,059 | | | | | | (31,041) | | |
(虧損)/本年度利潤
|
| | | $ | (5,359) | | | | | $ | 166,495 | | | | | $ | (29,137) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
現金和現金等價物
|
| | | $ | 1,316 | | | | | $ | 79 | | | | | $ | 110 | | |
總資產
|
| | | | 463,393 | | | | | | 440,202 | | | | | | 425,373 | | |
總負債
|
| | | | 96,422 | | | | | | 94,542 | | | | | | 72,007 | | |
負債和權益合計
|
| | | | 463,393 | | | | | | 440,202 | | | | | | 425,373 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
經營活動產生的淨現金
|
| | | $ | 54,547 | | | | | $ | 87,819 | | | | | $ | 43,971 | | |
投資活動中使用的淨現金
|
| | | | (66,273) | | | | | | (32,068) | | | | | | (55,763) | | |
融資活動產生/使用的淨現金
|
| | | | 13,000 | | | | | | (55,939) | | | | | | 11,592 | | |
現金和現金等價物增加/(減少)
|
| | | $ | 1,274 | | | | | $ | (188) | | | | | $ | (200) | | |
系統
|
| |
資源類別
|
| |
噸
Mt |
| |
銅
% |
| |
銅
金屬 Kt |
| |
銀
g/t |
| |
銀
金屬 蚊子 |
| |||||||||||||||
所有系統
|
| |
已測量礦產資源量
|
| | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | |
| | | 指示的礦產資源 | | | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | |
| | |
Meas+Ind礦產資源
|
| | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | |
| | | 推斷的礦產資源 | | | | | 3.5 | | | | | | 5.6 | | | | | | 193 | | | | | | 20 | | | | | | 2.2 | | |
| | | 礦產資源總量 | | | | | 3.5 | | | | | | 5.6 | | | | | | 193 | | | | | | 20 | | | | | | 2.2 | | |
系統
|
| |
儲備類別
|
| |
噸
Mt |
| |
銅
% |
| |
銅
金屬 Kt |
| |
銀
g/t |
| |
銀
金屬 蚊子 |
| |||||||||||||||
所有系統
|
| | 已探明礦產儲量 | | | | | 4.8 | | | | | | 4.3 | | | | | | 208.8 | | | | | | 17.8 | | | | | | 2.8 | | |
| | |
可能的礦產儲量
|
| | | | 3.1 | | | | | | 3.5 | | | | | | 105.3 | | | | | | 13.5 | | | | | | 1.3 | | |
| | | 總礦產儲量 | | | | | 7.9 | | | | | | 4.0 | | | | | | 314.1 | | | | | | 16.1 | | | | | | 4.1 | | |
| | | | | |
合計/平均
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2026
|
| |
2027
|
| |
2028
|
| |
2029
|
| ||||||||||||||||||||||||
已開採的礦石
|
| | kt | | | |
|
7,859
|
| | | | | 1,207 | | | | | | 1,236 | | | | | | 1,207 | | | | | | 1,232 | | | | | | 1,243 | | | | | | 1,249 | | | | | | 486 | | |
開採的廢物
|
| | kt | | | |
|
1,712
|
| | | | | 265 | | | | | | 301 | | | | | | 264 | | | | | | 220 | | | | | | 274 | | | | | | 276 | | | | | | 111 | | |
總開採量
|
| | kt | | | |
|
9,571
|
| | | | | 1,472 | | | | | | 1,537 | | | | | | 1,471 | | | | | | 1,452 | | | | | | 1,517 | | | | | | 1,525 | | | | | | 597 | | |
銅級
|
| | % | | | |
|
3.68%
|
| | | | | 3.7% | | | | | | 3.3% | | | | | | 3.9% | | | | | | 3.9% | | | | | | 3.8% | | | | | | 3.7% | | | | | | 3.5% | | |
銀級
|
| | g/t | | | |
|
16.0
|
| | | | | 18.7 | | | | | | 17.5 | | | | | | 18.2 | | | | | | 16.4 | | | | | | 13.5 | | | | | | 13.4 | | | | | | 12.1 | | |
銅回收
|
| | % | | | |
|
97.5%
|
| | | | | 97.5% | | | | | | 97.5% | | | | | | 97.5% | | | | | | 97.5% | | | | | | 97.5% | | | | | | 97.5% | | | | | | 97.5% | | |
銀回收
|
| | % | | | |
|
80.0%
|
| | | | | 80% | | | | | | 80% | | | | | | 80% | | | | | | 80% | | | | | | 80% | | | | | | 80% | | | | | | 80% | | |
回收的銅
|
| | kt | | | |
|
282.3
|
| | | | | 43.0 | | | | | | 39.7 | | | | | | 45.4 | | | | | | 46.7 | | | | | | 45.9 | | | | | | 45.3 | | | | | | 16.4 | | |
回收的銀
|
| | Koz | | | |
|
3,233
|
| | | | | 581 | | | | | | 556 | | | | | | 564 | | | | | | 521 | | | | | | 431 | | | | | | 431 | | | | | | 151 | | |
CMPL Tenement Holding(截至2022年12月)
|
| ||||||||||||||||||
租約
|
| |
區域
|
| |
已批准
|
| |
過期
|
| |
狀態
|
| |
詳情
|
| |
托架
|
|
CML5 | | | 2,474公頃 | | |
02/12/1993
|
| |
24/06/2028
|
| |
當前
|
| | CSA礦 | | | CMPL | |
MPL1093 | | | 16公頃 | | |
05/02/1947
|
| |
05/02/2029
|
| |
當前
|
| | 允許大壩開發的MPL | | | CMPL | |
MPL1094 | | | 14公頃 | | |
05/02/1947
|
| |
05/02/2029
|
| |
當前
|
| | 允許大壩開發的MPL | | | CMPL | |
EL5693 | | | 111個單位 | | |
08/02/2000
|
| |
07/02/2027
|
| |
當前
|
| | El(CSA礦山附近) | | | CMPL | |
EL5983 | | | 11個單位 | | |
30/08/2002
|
| |
30/08/2027
|
| |
當前
|
| |
EL完全在EL5693(CSA礦山附近)內
|
| | CMPL | |
EL6223 | | | 13個單位 | | |
05/04/2004
|
| |
05/04/2029
|
| |
當前
|
| | EL(Shuttleton),合資企業,帶耳輪 | | |
Aurrula Mines Pty Limited(CMPL 90%實益權益)
|
|
EL6907 | | | 11個單位 | | |
11/10/2007
|
| |
11/10/2027
|
| |
當前
|
| | EL(Mt Hope),與耳輪合資 | | |
CMPL(CMPL 90%受益權益)
|
|
(I)礦物
|
| |
(二)規定的特許權使用費(以價值的百分比表示)
礦物回收) |
|
(三)銻 | | | (Iv)4% | |
(V)砷 | | | (Vi)4% | |
(Vii)鉍 | | | (Viii)4% | |
(Ix)鎘 | | | (x) 4% | |
(Xi)鈷 | | | (Xii)4% | |
(Xiii)銅 | | | (Xiv)4% | |
(XV)鍺 | | | (Xvi)4% | |
(Xvii) 金牌 | | | (Xviii)4% | |
(Xix)銦 | | | (Xx)4% | |
(Xxi)鐵礦 | | | (Xxii)4% | |
(XXIII)銷售線索 | | | (Xxiv)4% | |
(Xxv)鎳 | | | (Xxvi)4% | |
(Xxvii)硒 | | | (Xxviii)4% | |
(Xxix)銀牌 | | | (Xxx)4% | |
(Xxxi)硫磺 | | | (XXXII)4% | |
(XXXIII)鋅 | | | (XXXIV)4% | |
| | | | | | | | |
截至的三個月
3月31日 |
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||
| | | | | | | | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
銅 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
-LME最終現金買家
|
| | | $ | /lb | | | | | $ | 4.05 | | | | | $ | 4.53 | | | | | $ | 4.00 | | | | | $ | 4.23 | | |
-實現價格
|
| | | $ | /lb | | | | | $ | 3.05 | | | | | $ | 3.50 | | | | | $ | 2.51 | | | | | $ | 3.15 | | |
銀牌 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
-LBMA PM修復
|
| | | $ | /盎司 | | | | | $ | 22.89 | | | | | $ | 23.94 | | | | | $ | 21.79 | | | | | $ | 25.17 | | |
-實現價格
|
| | | $ | /盎司 | | | | | $ | 24.13 | | | | | $ | 23.94 | | | | | $ | 20.19 | | | | | $ | 32.28 | | |
| | | | | | | | |
截至的三個月
3月31日 |
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||
| | | | | | | | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
銷貨成本
|
| | | | | | | | | $ | 51,749 | | | | | $ | 44,558 | | | | | $ | 189,496 | | | | | $ | 190,150 | | |
折舊及攤銷
|
| | | | | | | | | | (11,721) | | | | | | (11,950) | | | | | | (51,529) | | | | | | (52,321) | | |
售出商品的現金成本
|
| | | | | | | | | | 40,028 | | | | | | 32,608 | | | | | | 137,967 | | | | | | 137,829 | | |
處理和提煉成本
|
| | | | | | | | | | 19,058 | | | | | | 23,123 | | | | | | 68,112 | | | | | | 82,939 | | |
分銷和銷售費用
|
| | | | | | | | | | 3,275 | | | | | | 4,778 | | | | | | 17,246 | | | | | | 15,195 | | |
副產品信用前的現金成本
|
| | | | | | | | | $ | 62,361 | | | | | $ | 60,509 | | | | | $ | 223,325 | | | | | $ | 235,963 | | |
持續資本
|
| | | | | | | | | | 22,035 | | | | | | 19,392 | | | | | | 66,273 | | | | | | 32,068 | | |
一般和行政
|
| | | | | | | | | | 299 | | | | | | 246 | | | | | | 1,230 | | | | | | 1,473 | | |
鞍鋼,副產品前信用
|
| | | | | | | | | $ | 84,695 | | | | | $ | 80,147 | | | | | $ | 290,828 | | | | | $ | 269,504 | | |
更少的副產品積分 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
銀牌
|
| | | | | | | | | | (2,570) | | | | | | (2,736) | | | | | | (8,553) | | | | | | (12,707) | | |
鞍鋼,副產品信用後
|
| | | | | | | | | $ | 82,125 | | | | | $ | 77,411 | | | | | $ | 282,275 | | | | | $ | 256,797 | | |
副產品信用後的現金成本
|
| | | | | | | | | $ | 59,791 | | | | | $ | 57,773 | | | | | $ | 214,772 | | | | | $ | 223,256 | | |
分母 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
已售出應付銅噸
|
| | | | 基特 | | | | | | 9.31 | | | | | | 9.57 | | | | | | 38.13 | | | | | | 37.57 | | |
副產品信用前的現金成本
|
| | | $ | /lb | | | | | $ | 3.04 | | | | | $ | 2.87 | | | | | $ | 2.66 | | | | | $ | 2.85 | | |
鞍鋼,副產品前信用
|
| | | $ | /lb | | | | | $ | 4.13 | | | | | $ | 3.80 | | | | | $ | 3.46 | | | | | $ | 3.25 | | |
副產品信用後的現金成本
|
| | | $ | /lb | | | | | $ | 2.91 | | | | | $ | 2.74 | | | | | $ | 2.55 | | | | | $ | 2.70 | | |
鞍鋼,副產品信用後
|
| | | $ | /lb | | | | | $ | 4.00 | | | | | $ | 3.67 | | | | | $ | 3.36 | | | | | $ | 3.10 | | |
| | |
截至的三個月
3月31日 |
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
經營活動產生的淨現金
|
| | | $ | 30,628 | | | | | $ | 31,448 | | | | | $ | 54,547 | | | | | $ | 87,819 | | |
房產、廠房和設備的購置量減少,
無形資產 |
| | | | (22,035) | | | | | | (19,392) | | | | | | (66,273) | | | | | | (32,068) | | |
自由現金流
|
| | | $ | 8,593 | | | | | $ | 12,056 | | | | | $ | (11,726) | | | | | $ | 55,751 | | |
| | |
截至的三個月
3月31日 |
| | | | | | | | | | | | | |||||||||
| | |
2023
|
| |
2022
|
| |
差異
|
| |
%
|
| ||||||||||||
收入 | | | | $ | 65,227 | | | | | $ | 76,516 | | | | | $ | (11,289) | | | | |
|
-15%
|
| |
銷貨成本
|
| | | | (51,749) | | | | | | (44,558) | | | | | | (7,191) | | | | | | -16% | | |
毛利
|
| | | $ | 13,478 | | | | | $ | 31,958 | | | | | $ | (18,480) | | | | | | -58% | | |
運營費用 | | | | | | | | | | | | | | | | | | | | | | | | | |
分銷和銷售費用
|
| | | | (3,275) | | | | | | (4,778) | | | | | | 1,503 | | | | | | 31% | | |
管理費
|
| | | | (299) | | | | | | (246) | | | | | | (53) | | | | | | -22% | | |
營業收入
|
| | | $ | 9,904 | | | | | $ | 26,934 | | | | | $ | (17,030) | | | | | | -63% | | |
淨匯兑收益/(虧損)
|
| | | | (672) | | | | | | (253) | | | | | | (419) | | | | | | 166% | | |
財務收入
|
| | | | 4 | | | | | | — | | | | | | 4 | | | | | | 北美 | | |
財務成本
|
| | | | (153) | | | | | | (169) | | | | | | 16 | | | | | | 9% | | |
所得税前利潤
|
| | | $ | 9,083 | | | | | $ | 26,512 | | | | | $ | (17,429) | | | | | | -66% | | |
所得税(費用)/福利
|
| | | | (3,981) | | | | | | (12,973) | | | | | | 8,992 | | | | | | -69% | | |
(虧損)/本年度利潤
|
| | | $ | 5,102 | | | | | $ | 13,539 | | | | | $ | (8,437) | | | | | | -62% | | |
| | |
截至3月31日的三個月
|
| | | | | | | | | | | | | | | | | | | |||||||||
| | |
2023
|
| |
2022
|
| |
%
|
| |
價格
|
| |
卷
|
| |||||||||||||||
銅
|
| | | $ | 62,657 | | | | | $ | 73,780 | | | | | | -15% | | | | | | -13% | | | | | | -3% | | |
銀牌
|
| | | | 2,570 | | | | | | 2,736 | | | | | | -6% | | | | | | -1% | | | | | | -7% | | |
合計 | | | | $ | 65,227 | | | | | $ | 76,516 | | | | | | -15% | | | | | | | | | | | | | | |
| | | | | | | | |
截至3月31日的三個月
|
| |||||||||
| | | | | | | | |
2023
|
| |
2022
|
| ||||||
銅 | | | | | | | | | | | | | | | | | | | |
噸產量
|
| | | | 基特 | | | | | | 8.69 | | | | | | 9.25 | | |
噸已售出
|
| | | | 基特 | | | | | | 9.31 | | | | | | 9.57 | | |
銀牌 | | | | | | | | | | | | | | | | | | | |
盎司產量
|
| | | | 科茲 | | | | | | 100.09 | | | | | | 111.26 | | |
盎司售出
|
| | | | 科茲 | | | | | | 106.50 | | | | | | 114.29 | | |
| | |
截至2013年12月31日的年度
|
| | | | | | | | | | | | | |||||||||
| | |
2022
|
| |
2021
|
| |
差異
|
| |
%
|
| ||||||||||||
收入 | | | | $ | 219,705 | | | | | $ | 273,380 | | | | | $ | (53,675) | | | | |
|
-20%
|
| |
銷貨成本
|
| | | | (189,496) | | | | | | (190,150) | | | | | | 654 | | | | | | 0% | | |
毛利
|
| | | $ | 30,209 | | | | | $ | 83,230 | | | | | $ | (53,021) | | | | | | -64% | | |
運營費用 | | | | | | | | | | | | | | | | | | | | | | | | | |
分銷和銷售費用
|
| | | | (17,246) | | | | | | (15,195) | | | | | | (2,051) | | | | | | -13% | | |
管理費
|
| | | | (1,230) | | | | | | (1,473) | | | | | | 243 | | | | | | 16% | | |
營業收入
|
| | | $ | 11,733 | | | | | $ | 66,562 | | | | | $ | (54,829) | | | | | | -82% | | |
淨匯兑收益/(虧損)
|
| | | | (453) | | | | | | 401 | | | | | | (854) | | | | | | -213% | | |
財務收入
|
| | | | 6 | | | | | | 3 | | | | | | 3 | | | | | | 100% | | |
財務成本
|
| | | | (930) | | | | | | (530) | | | | | | (400) | | | | | | -75% | | |
所得税前利潤
|
| | | $ | 10,356 | | | | | $ | 66,436 | | | | | $ | (56,080) | | | | | | -84% | | |
所得税(費用)/福利
|
| | | | (15,715) | | | | | | 100,059 | | | | | | (115,774) | | | | | | -116% | | |
(虧損)/本年度利潤
|
| | | $ | (5,359) | | | | | $ | 166,495 | | | | | $ | (171,854) | | | | | | -103% | | |
| | |
截至2013年12月31日的年度
|
| | | | | | | | | | | | | | | | | | | |||||||||
| | |
2022
|
| |
2021
|
| |
%
|
| |
價格
|
| |
卷
|
| |||||||||||||||
銅
|
| | | $ | 211,152 | | | | | $ | 260,673 | | | | | | -19% | | | | | | -20% | | | | | | 1% | | |
銀牌
|
| | | | 8,553 | | | | | $ | 12,707 | | | | | | -33% | | | | | | -37% | | | | | | 8% | | |
合計 | | | | $ | 219,705 | | | | | $ | 273,380 | | | | | | -20% | | | | | | | | | | | | | | |
| | | | | | | | |
截至2013年12月31日的年度
|
| |||||||||
| | | | | | | | |
2022
|
| |
2021
|
| ||||||
銅 | | | | | | | | | | | | | | | | | | | |
噸產量
|
| | | | 基特 | | | | | | 37.28 | | | | | | 40.53 | | |
噸已售出
|
| | | | 基特 | | | | | | 38.13 | | | | | | 37.57 | | |
銀牌 | | | | | | | | | | | | | | | | | | | |
盎司產量
|
| | | | 科茲 | | | | | | 445.81 | | | | | | 459.28 | | |
盎司售出
|
| | | | 科茲 | | | | | | 423.72 | | | | | | 393.67 | | |
| | |
截至的三個月
3月31日 |
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
經營活動產生的淨現金
|
| | | $ | 30,628 | | | | | $ | 31,448 | | | | | $ | 54,547 | | | | | $ | 87,819 | | |
| | |
截至的三個月
3月31日 |
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
投資活動中使用的淨現金
|
| | | | (22,035) | | | | | | (19,392) | | | | | | (66,273) | | | | | | (32,068) | | |
用於融資活動的現金淨額
|
| | | | (9,373) | | | | | | (11,365) | | | | | | 13,000 | | | | | | (55,939) | | |
現金和現金等價物增加/(減少)
|
| | | $ | (780) | | | | | $ | 691 | | | | | $ | 1,274 | | | | | $ | (188) | | |
|
| | |
按期付款
|
| |||||||||||||||||||||||||||
| | |
合計
|
| |
|
| |
1個 - 3年
|
| |
3 - 5年
|
| |
>5年
|
| |||||||||||||||
通風升級
|
| | | $ | 3,096,218 | | | | | $ | 3,096,218 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
重型卡車翻新
|
| | | | 478,000 | | | | | | 478,000 | | | | | | — | | | | | | — | | | | | | — | | |
磨殼更換
|
| | | | 4,315,971 | | | | | | 4,315,971 | | | | | | — | | | | | | — | | | | | | — | | |
其他
|
| | | | 7,313,759 | | | | | | 7,131,648 | | | | | | 182,111 | | | | | | — | | | | | | — | | |
合計 | | | | $ | 15,203,948 | | | | | $ | 15,021,837 | | | | | $ | 182,111 | | | | | $ | — | | | | | $ | — | | |
名稱
|
| |
年齡
|
| |
職位
|
|
邁克爾(米克)詹姆斯·麥克馬倫
|
| |
52
|
| | 首席執行官兼董事 | |
Dan Vujcic | | |
44
|
| |
臨時首席財務官兼首席開發官
|
|
克里斯·羅薩裏奧 | | |
38
|
| | 總法律顧問 | |
內維爾·約瑟夫·鮑爾 | | |
64
|
| | 椅子 | |
約翰·瑞德·邁爾斯·班尼特 | | |
42
|
| | 董事 | |
約翰·伯頓 | | |
58
|
| | 董事 | |
拉斯穆斯·克里斯托弗·傑德曼 | | |
47
|
| | 董事 | |
查爾斯·D·麥康奈爾 | | |
67
|
| | 董事 | |
帕特里斯·E·梅林 | | |
74
|
| | 董事 | |
馬修·羅林森 | | |
40
|
| | 董事 | |
受益所有者
|
| |
新MAC
普通 個共享 |
| |
佔總數的%
新MAC 普通 個共享 |
| ||||||
董事和高管(1) | | | | | | | | | | | | | |
邁克爾(米克)詹姆斯·麥克馬倫(2)
|
| | | | 560,000 | | | | | | 1.2% | | |
Dan Vujcic(3)
|
| | | | 100,000 | | | | | | 0.2% | | |
克里斯·羅薩裏奧
|
| | | | — | | | | | | — | | |
帕特里斯·E·梅林(4)
|
| | | | 55,000 | | | | | | 0.1% | | |
拉斯穆斯·克里斯托弗·格德曼(5)
|
| | | | 75,000 | | | | | | 0.2% | | |
內維爾·約瑟夫·鮑爾(6)
|
| | | | 100,000 | | | | | | 0.2% | | |
約翰·瑞德·邁爾斯·班尼特(7)
|
| | | | 170,000 | | | | | | 0.4% | | |
約翰·伯頓
|
| | | | — | | | | | | — | | |
查爾斯·D·麥康奈爾(8)
|
| | | | 50,000 | | | | | | 0.1% | | |
馬修·羅林森
|
| | | | — | | | | | | — | | |
新MAC全體董事和高管(10人)
|
| | | | 1,110,000 | | | | | | 2.3% | | |
5%受益所有者 | | | | | | | | | | | | | |
麥克馬倫地質服務有限公司(9)
|
| | | | 2,604,716 | | | | | | 5.2% | | |
嘉能可澳大利亞運營有限公司(10)
|
| | | | 10,000,000 | | | | | | 20.7% | | |
第四帆長短有限責任公司/第四帆發現(11)
|
| | | | 6,000,000 | | | | | | 12.3% | | |
貝萊德實體(12個)
|
| | | | 4,815,000 | | | | | | 9.9% | | |
聯合超級私人有限公司(13)
|
| | | | 3,300,000 | | | | | | 6.8% | | |
Sprott私人資源出借LP(14)
|
| | | | 4,687,500 | | | | | | 9.1% | | |
Osisko百慕大有限公司(15)
|
| | | | 4,000,000 | | | | | | 8.3% | | |
| | |
實益擁有的證券
上市前 |
| |
待售證券
產品中的 |
| |
實益擁有的證券
上市後 |
| |||||||||||||||||||||||||||||||||||||||
銷售證券持有人名稱
|
| |
普通
共享(1) |
| |
認股權證
|
| |
%(2)
|
| |
普通
個共享 |
| |
認股權證
|
| |
普通
共享(1) |
| |
認股權證
|
| |
%
|
| ||||||||||||||||||||||||
Atf Alyse Investment Trust克里夫·布魯斯·瓊斯先生(3)
|
| | | | 10,000 | | | | | | — | | | | | | * | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
安信投資大師基金有限責任公司(4)
|
| | | | 25,000 | | | | | | — | | | | | | * | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
安盛北極星戰術股票基金LP(5)
|
| | | | 75,000 | | | | | | — | | | | | | * | | | | | | 75,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
ArgAert Funds Management Pty Ltd
美國宇航員自然資源基金 賬號(6) |
| | | | 130,000 | | | | | | — | | | | | | * | | | | | | 130,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
BEP特殊情況VI LLC(7)
|
| | | | 2,083,333 | | | | | | — | | | | | | 4.30% | | | | | | 2,083,333 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
貝萊德全球基金 - 世界礦業基金(8)
|
| | | | 3,713,000 | | | | | | — | | | | | | 7.67% | | | | | | 3,713,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
貝萊德世界礦業信託公司(9)
|
| | | | 964,300 | | | | | | — | | | | | | 1.99% | | | | | | 964,300 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
貝萊德商品策略基金,a
貝萊德基金系列(10) |
| | | | 137,700 | | | | | | — | | | | | | * | | | | | | 137,700 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
CI Investments Inc.(11)
|
| | | | 335,000 | | | | | | — | | | | | | * | | | | | | 335,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
提取資本主基金有限公司(12)
|
| | | | 350,000 | | | | | | — | | | | | | * | | | | | | 350,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
第四航海發現有限責任公司(13)
|
| | | | 762,600 | | | | | | 63,550 | | | | | | 1.57% | | | | | | 762,600 | | | | | | 63,550 | | | | | | — | | | | | | — | | | | | | — | | |
Fourth Sail Long Short LLC(14)
|
| | | | 5,237,400 | | | | | | 436,450 | | | | | | 10.72% | | | | | | 5,237,400 | | | | | | 436,450 | | | | | | — | | | | | | — | | | | | | — | | |
Gannet Capital Pty Ltd ATF Victor
Smorgon合作伙伴全球多元化戰略 基金(15) |
| | | | 541,546 | | | | | | — | | | | | | 1.12% | | | | | | 541,546 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
嘉能可澳大利亞運營有限公司(16)
|
| | | | 10,000,000 | | | | | | — | | | | | | 20.66% | | | | | | 10,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Janajena Pty Ltd.ATF Lenga Family Trust(17)
|
| | | | 30,000 | | | | | | — | | | | | | * | | | | | | 30,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
凱瑟琳·艾琳·海倫·克勞斯(18歲)
|
| | | | 25,000 | | | | | | — | | | | | | * | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
肯尼斯·約瑟夫·霍爾是霍爾公園信託基金的受託人
|
| | | | 668,800 | | | | | | — | | | | | | 1.38% | | | | | | 668,800 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
利萊德私人有限公司
|
| | | | 150,000 | | | | | | — | | | | | | * | | | | | | 150,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
LIM亞洲多策略基金有限公司(21)
|
| | | | 100,000 | | | | | | — | | | | | | * | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Loquela Pty Ltd(22)
|
| | | | 10,000 | | | | | | — | | | | | | * | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Mascotte Capital Pty Ltd(23)
|
| | | | 50,000 | | | | | | — | | | | | | * | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
穆卡斯特超級基金私人有限公司ATF穆卡斯特超級基金(24)
|
| | | | 12,000 | | | | | | — | | | | | | * | | | | | | 12,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Muntz Pty Ltd(25)
|
| | | | 100,000 | | | | | | — | | | | | | * | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Osisko百慕大有限公司(26)
|
| | | | 4,000,000 | | | | | | — | | | | | | 8.26% | | | | | | 4,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Patrice Ellen Merrin(27)
|
| | | | 5,000 | | | | | | — | | | | | | * | | | | | | 5,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
常年投資管理有限公司(28)
|
| | | | 35,000 | | | | | | — | | | | | | * | | | | | | 35,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
白金投資管理有限公司
作為白金資本的代理 有限(29) |
| | | | 2,032,801 | | | | | | — | | | | | | 4.20% | | | | | | 73,897 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
白金投資管理有限公司
作為鉑金全球代理商 機會大師基金 有限(29) |
| | | | 2,032,801 | | | | | | — | | | | | | 4.20% | | | | | | 3,127 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
實益擁有的證券
上市前 |
| |
待售證券
產品中的 |
| |
受益證券
擁有 上市後 |
| |||||||||||||||||||||||||||||||||||||||
銷售證券持有人名稱
|
| |
普通
共享(1) |
| |
認股權證
|
| |
%(2)
|
| |
普通
個共享 |
| |
認股權證
|
| |
普通
共享(1) |
| |
認股權證
|
| |
%
|
| ||||||||||||||||||||||||
白金投資管理有限公司
作為白金全球過渡代理 基金(報價管理對衝 基金)(29) |
| | | | 2,032,801 | | | | | | — | | | | | | 4.20% | | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
白金投資管理有限公司
作為鉑金國際的代理 基金(29) |
| | | | 2,032,801 | | | | | | — | | | | | | 4.20% | | | | | | 1,135,036 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
白金投資管理有限公司
作為白金世界投資組合的代理 Plc - 白金全球投資組合- 國際基金(29) |
| | | | 2,032,801 | | | | | | — | | | | | | 4.20% | | | | | | 10,571 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
白金投資管理有限公司
作為白金大師的代理 投資組合有限公司(29) |
| | | | 2,032,801 | | | | | | — | | | | | | 4.20% | | | | | | 35,067 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
白金投資管理有限公司
作為殖民地第一國的代理人 作為責任的投資有限公司 英聯邦專家實體 基金4(29) |
| | | | 2,032,801 | | | | | | — | | | | | | 4.20% | | | | | | 238,828 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
聚合物亞洲基金LP(30)
|
| | | | 200,000 | | | | | | — | | | | | | * | | | | | | 200,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
精密機會基金有限公司
|
| | | | 134,100 | | | | | | — | | | | | | * | | | | | | 134,100 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
第二商行Pty Ltd(32)
|
| | | | 75,000 | | | | | | — | | | | | | * | | | | | | 75,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
美國銀行證券公司 - 富豪基金管理有限公司作為一個或多個基金的受託人(33)
|
| | | | 300,000 | | | | | | — | | | | | | * | | | | | | 300,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Roxbury 1 Pty Ltd ATF Lewis
家族信託(34) |
| | | | 20,000 | | | | | | — | | | | | | * | | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
SailingStone Capital Partners LLC,作為
代表勝利投資的投資經理 全球能源轉型基金,A系列 勝利全球能源轉型的 基金,勝利系列投資組合(35) |
| | | | 1,468,379 | | | | | | — | | | | | | 3.03% | | | | | | 1,468,379 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
賽靈石全球自然資源基金(A/PIVA系列)(36)
|
| | | | 119,171 | | | | | | — | | | | | | * | | | | | | 119,171 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
賽靈石全球自然資源基金(B系列/PIVB)(37)
|
| | | | 46,435 | | | | | | — | | | | | | * | | | | | | 46,435 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
賽靈石全球自然資源基金(SMA/PIVC系列)(38)
|
| | | | 404,570 | | | | | | — | | | | | | * | | | | | | 404,570 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
蘇格蘭投資私人有限公司蘇格蘭投資信託基金(39)
|
| | | | 12,500 | | | | | | — | | | | | | * | | | | | | 12,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Sprott私人資源出借II(收集者),LP和Sprott私人資源出借II(收集者-2),LP,一起(40)
|
| | | | 4,687,500 | | | | | | — | | | | | | 9.08% | | | | | | 4,687,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Terra Capital Green Metals Fund(41)
|
| | | | 20,601 | | | | | | — | | | | | | * | | | | | | 20,601 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Terra Capital自然資源
基金(42) |
| | | | 329,399 | | | | | | — | | | | | | * | | | | | | 329,399 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
加州大學校董會
賓夕法尼亞州退休人員醫療和死亡 福利信託(43) |
| | | | 51,445 | | | | | | — | | | | | | * | | | | | | 51,445 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
實益擁有的證券
上市前 |
| |
待售證券
產品中的 |
| |
受益證券
擁有 上市後 |
| |||||||||||||||||||||||||||||||||||||||
銷售證券持有人名稱
|
| |
普通
共享(1) |
| |
認股權證
|
| |
%(2)
|
| |
普通
個共享 |
| |
認股權證
|
| |
普通
共享(1) |
| |
認股權證
|
| |
%
|
| ||||||||||||||||||||||||
國庫服務集團私人有限公司ATF Nero資源基金(44)
|
| | | | 100,000 | | | | | | — | | | | | | * | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
聯合超級私人有限公司荷蘭銀行46 006 261 623
作為建設的受託人和 建築工會養老金基金 荷蘭銀行75 493 363 262(45) |
| | | | 3,300,000 | | | | | | — | | | | | | 6.82% | | | | | | 3,300,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Verdure物業管理
有限(46) |
| | | | 10,000 | | | | | | — | | | | | | * | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
作為受託人的植物人提名私人有限公司
威爾遜資產管理股權的 基金(47) |
| | | | 4,660 | | | | | | — | | | | | | * | | | | | | 4,660 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
WAM Capital Limited(48)
|
| | | | 134,605 | | | | | | — | | | | | | * | | | | | | 134,605 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
WAM Research Limited(49)
|
| | | | 30,735 | | | | | | — | | | | | | * | | | | | | 30,735 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Insync Investments Pty Ltd ATF Weekley Super Fund(50)
|
| | | | 25,000 | | | | | | — | | | | | | * | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
澳大利亞地下鑽井有限公司(51)
|
| | | | 70,000 | | | | | | — | | | | | | * | | | | | | 70,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
白金投資管理有限公司
作為受託人的ARIA Co.Pty Ltd的代理 PSCC/CSS投資信託基金- 聯合投資基金(29) |
| | | | 2,032,801 | | | | | | — | | | | | | 4.20% | | | | | | 516,275 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
麥克馬倫地質服務公司
LTD(52) |
| | | | 2,604,716 | | | | | | 1,414,669 | | | | | | 5.20% | | | | | | 2,604,716 | | | | | | 1,414,669 | | | | | | — | | | | | | — | | | | | | — | | |
Lynncrest Holdings LLC(53)
|
| | | | 1,252,656 | | | | | | 807,437 | | | | | | 2.5% | | | | | | 1,252,656 | | | | | | 807,437 | | | | | | — | | | | | | — | | | | | | — | | |
MAC 32合作伙伴,L.P.(54)
|
| | | | 1,064,268 | | | | | | 718,234 | | | | | | 2.2% | | | | | | 1,064,268 | | | | | | 718,234 | | | | | | — | | | | | | — | | | | | | — | | |
Mascotte Capital Pty Ltd(55)
|
| | | | 1,174,138 | | | | | | 724,596 | | | | | | 2.4% | | | | | | 1,174,138 | | | | | | 724,596 | | | | | | — | | | | | | — | | | | | | — | | |
DRS SPAC LLC(56)
|
| | | | 764,015 | | | | | | 508,583 | | | | | | 1.6% | | | | | | 764,015 | | | | | | 508,583 | | | | | | — | | | | | | — | | | | | | — | | |
澳大利亞地下鑽井有限公司(57)
|
| | | | 838,112 | | | | | | 540,236 | | | | | | 1.7% | | | | | | 838,112 | | | | | | 540,236 | | | | | | — | | | | | | — | | | | | | — | | |
凱瑟琳·艾琳·海倫·克勞斯(58歲)
|
| | | | 655,134 | | | | | | 422,286 | | | | | | 1.3% | | | | | | 655,134 | | | | | | 422,286 | | | | | | — | | | | | | — | | | | | | — | | |
九碼資本私人有限公司(59)
|
| | | | 462,761 | | | | | | 298,286 | | | | | | 1.0% | | | | | | 462,761 | | | | | | 298,286 | | | | | | — | | | | | | — | | | | | | — | | |
Tilt Natural Resources Capital Limited(60)
|
| | | | 341,959 | | | | | | 155,962 | | | | | | * | | | | | | 341,959 | | | | | | 155,962 | | | | | | — | | | | | | — | | | | | | — | | |
黑山存儲有限責任公司(61)
|
| | | | 731,533 | | | | | | 374,844 | | | | | | 1.5% | | | | | | 731,533 | | | | | | 374,844 | | | | | | — | | | | | | — | | | | | | — | | |
帕特里斯·艾倫·梅林(62歲)
|
| | | | 158,863 | | | | | | 70,171 | | | | | | * | | | | | | 158,863 | | | | | | 70,171 | | | | | | — | | | | | | — | | | | | | — | | |
Metora Capital Partners LP(63)
|
| | | | 150,000 | | | | | | — | | | | | | * | | | | | | 150,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Kepos Alpha Master Fund LP(64)
|
| | | | 119,700 | | | | | | — | | | | | | * | | | | | | 119,700 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Kepos特殊機會大師基金
LP(65) |
| | | | 37,800 | | | | | | — | | | | | | * | | | | | | 37,800 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
極地多策略大師基金(66)
|
| | | | 175,000 | | | | | | — | | | | | | * | | | | | | 175,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
阿波羅信用戰略大師基金有限公司(67)
|
| | | | 60,323 | | | | | | — | | | | | | * | | | | | | 60,323 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
阿波羅阿特拉斯大師基金有限責任公司(68)
|
| | | | 2,730 | | | | | | — | | | | | | * | | | | | | 2,730 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
阿波羅PPF信用策略有限責任公司(69)
|
| | | | 6,948 | | | | | | — | | | | | | * | | | | | | 6,948 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
阿波羅空間研究基金I,L.P.(70)
|
| | | | 105,000 | | | | | | — | | | | | | * | | | | | | 105,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Adage Capital Partners,L.P.(71)
|
| | | | 150,000 | | | | | | — | | | | | | * | | | | | | 150,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Breena Investors,LLC(72)
|
| | | | 157,500 | | | | | | — | | | | | | * | | | | | | 157,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
阿特拉斯私人控股(開曼羣島)
Ltd.(73) |
| | | | 150,000 | | | | | | — | | | | | | * | | | | | | 150,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
實益擁有的證券
上市前 |
| |
待售證券
產品中的 |
| |
受益證券
擁有 上市後 |
| |||||||||||||||||||||||||||||||||||||||
銷售證券持有人名稱
|
| |
普通
共享(1) |
| |
認股權證
|
| |
%(2)
|
| |
普通
個共享 |
| |
認股權證
|
| |
普通
共享(1) |
| |
認股權證
|
| |
%
|
| ||||||||||||||||||||||||
ACM Alamosa(開曼)Holdco LP(74)
|
| | | | 52,840 | | | | | | — | | | | | | * | | | | | | 52,840 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
ACM ASOF VII(開曼)Holdco
LP(75) |
| | | | 26,429 | | | | | | — | | | | | | * | | | | | | 26,429 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
阿塔拉亞特殊目的投資基金II LP(76)
|
| | | | 18,768 | | | | | | — | | | | | | * | | | | | | 18,768 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
ACM Alameda特殊目的投資
基金II LP(77) |
| | | | 33,034 | | | | | | — | | | | | | * | | | | | | 33,034 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
科爾賓ERISA機會基金,
Ltd.(78) |
| | | | 26,429 | | | | | | — | | | | | | * | | | | | | 26,429 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Rasmus K.Gerdeman(79)
|
| | | | 70,000 | | | | | | — | | | | | | * | | | | | | 70,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
查爾斯·德維特·麥康奈爾(80)
|
| | | | 40,000 | | | | | | — | | | | | | * | | | | | | 40,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
馬蒂努斯·雅各布斯·克勞斯(81)
|
| | | | 100,000 | | | | | | — | | | | | | * | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
阿什利·伊麗莎白·祖姆沃爾特--福布斯(82)
|
| | | | 95,000 | | | | | | — | | | | | | * | | | | | | 95,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
比爾·貝恩特(83)
|
| | | | 50,000 | | | | | | — | | | | | | * | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
贖回日期(截止日期為
授權書) |
| |
≤$10.00
|
| |
$11.00
|
| |
$12.00
|
| |
$13.00
|
| |
$14.00
|
| |
$15.00
|
| |
$16.00
|
| |
$17.00
|
| |
≥18.00
|
| |||||||||||||||||||||||||||
60個月
|
| | | | 0.261 | | | | | | 0.281 | | | | | | 0.297 | | | | | | 0.311 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
57個月
|
| | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.31 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
54個月
|
| | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.361 | | |
51個月
|
| | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.32 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.361 | | |
48個月
|
| | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.361 | | |
45個月
|
| | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.33 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.361 | | |
42個月
|
| | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.361 | | |
39個月
|
| | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.29 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.34 | | | | | | 0.354 | | | | | | 0.361 | | |
36個月
|
| | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.361 | | |
33個月
|
| | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.28 | | | | | | 0.301 | | | | | | 0.32 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.361 | | |
30個月
|
| | | | 0.196 | | | | | | 0.224 | | | | | | 0.25 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.361 | | |
27個月
|
| | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.35 | | | | | | 0.361 | | |
24個月
|
| | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.26 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.361 | | |
21個月
|
| | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.361 | | |
18個月
|
| | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.361 | | |
15個月
|
| | | | 0.13 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.23 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.361 | | |
12個月
|
| | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.25 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.361 | | |
9個月
|
| | | | 0.09 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.361 | | |
6個半月
|
| | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.361 | | |
3個半月
|
| | | | 0.034 | | | | | | 0.065 | | | | | | 0.104 | | | | | | 0.15 | | | | | | 0.197 | | | | | | 0.243 | | | | | | 0.286 | | | | | | 0.326 | | | | | | 0.361 | | |
0個月
|
| | | | — | | | | | | — | | | | | | 0.042 | | | | | | 0.115 | | | | | | 0.179 | | | | | | 0.233 | | | | | | 0.281 | | | | | | 0.323 | | | | | | 0.361 | | |
|
美國證券交易委員會註冊費
|
| | | $ | 62,724.21 | | |
|
FINRA備案費
|
| | | | * | | |
|
律師費和開支
|
| | | | * | | |
|
會計師手續費和費用
|
| | | | * | | |
|
打印費
|
| | | | * | | |
|
轉會代理費和費用
|
| | | | * | | |
|
雜項成本
|
| | | | * | | |
| 合計 | | | | $ | 62,724.21 | | |
| | |
第
頁
|
|
截至2023年3月31日的未經審計財務報表 | | | | |
截至2023年3月31日(未經審計)和2022年12月31日的簡明綜合資產負債表
|
| |
F-3
|
|
截至2023年、2023年和2022年3月31日的三個月未經審計的簡明綜合經營報表
|
| |
F-4
|
|
截至2023年、2023年和2022年3月31日的三個月未經審計的股東赤字變化簡明綜合報表
|
| |
F-5
|
|
截至2023年3月31日和2022年3月31日的三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-7
|
|
截至2022年12月31日的已審計財務報表 | | | | |
獨立註冊會計師事務所報告
|
| |
F-33
|
|
獨立註冊會計師事務所報告(PCAOB ID 688)
|
| |
F-34
|
|
截至2022年12月31日的資產負債表
|
| |
F-35
|
|
截至2022年12月31日的年度及2021年3月11日(初始)至2021年12月31日期間的經營報表
|
| |
F-36
|
|
截至2022年12月31日的年度和2021年3月11日(初始)至2021年12月31日期間的股東赤字變動報表
|
| |
F-37
|
|
截至2022年12月31日的年度及2021年3月11日(初始)至2021年12月31日期間的現金流量表
|
| |
F-38
|
|
已審計財務報表附註
|
| |
F-39 - F-62
|
|
| | |
第
頁
|
|
CMPL - 截至2023年3月31日的三個月未經審計的中期財務報表
|
| | | |
截至2023年3月31日的三個月未經審計的中期損益表和其他全面收益表
|
| |
F-63
|
|
中期財務狀況簡明報表
|
| |
F-64
|
|
截至2023年3月31日和2022年3月31日的三個月未經審計的中期股權變動表
|
| |
F-65
|
|
未經審計的中期現金流量簡明表
|
| |
F-66
|
|
未經審計的中期簡明財務報表附註
|
| |
F-67
|
|
截至2022年12月31日和2021年12月31日止年度的CMPL - 財務報表
|
| | | |
獨立註冊會計師事務所報告
|
| |
F-80
|
|
截至2022年12月31日和2021年12月31日止年度損益表及其他全面收益表
|
| |
F-81
|
|
截至2022年12月31日的財務狀況表
|
| |
F-82
|
|
截至2022年12月31日的年度權益變動表
|
| |
F-83
|
|
截至2022年和2021年12月31日止年度現金流量表
|
| |
F-84
|
|
截至2022年和2021年12月31日止年度財務報表附註
|
| |
F-85 - F-114型
|
|
| | |
第
頁
|
|
截至2020年12月31日和2021年12月31日的年度CMPL - 財務報表
|
| | | |
獨立註冊會計師事務所報告
|
| |
F-115
|
|
截至2021年12月31日和2020年12月31日止年度損益表及其他全面收益表
|
| |
F-116
|
|
截至2020年1月1日、2020年12月31日和2021年1月31日的財務狀況表
|
| |
F-117
|
|
2020年12月31日、2020年12月31日和2021年12月31日年度權益變動表
|
| |
F-118
|
|
截至2020年和2019年12月31日的年度現金流量表
|
| |
F-119
|
|
2020年、2020年和2021年12月31日終了年度財務報表附註
|
| |
F-120型 - F-150型
|
|
| | |
2023年3月31日
|
| |
2022年12月31日
|
| ||||||
| | |
(未經審計)
|
| | | | | | | |||
資產 | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
現金
|
| | | $ | 35,075 | | | | | $ | 42,314 | | |
其他應收賬款
|
| | | | 65,061 | | | | | | 53,200 | | |
預付費用
|
| | | | 192,520 | | | | | | 201,275 | | |
流動資產總額
|
| | | | 292,656 | | | | | | 296,789 | | |
信託賬户中持有的有價證券
|
| | | | 271,757,366 | | | | | | 268,908,716 | | |
延期融資成本
|
| | | | 1,598,459 | | | | | | 985,760 | | |
總資產
|
| | | $ | 273,648,481 | | | | | $ | 270,191,265 | | |
負債、可能贖回的A類普通股和股東赤字
|
| | | | | | | | | | | | |
應計費用和應付帳款
|
| | | $ | 2,078,202 | | | | | $ | 927,261 | | |
因關聯方原因
|
| | | | 22,570 | | | | | | — | | |
遞延負債
|
| | | | 10,260,573 | | | | | | 7,239,473 | | |
延期承保折扣
|
| | | | 9,280,173 | | | | | | 9,280,173 | | |
本票 - 關聯方
|
| | | | 1,459,594 | | | | | | 786,096 | | |
流動負債總額
|
| | | | 23,101,112 | | | | | | 18,233,003 | | |
保修責任
|
| | | | 10,992,098 | | | | | | 7,442,633 | | |
總負債
|
| | | | 34,093,210 | | | | | | 25,675,636 | | |
承付款和或有事項(注7) | | | | | | | | | | | | | |
可能贖回的A類普通股26,514,780股
截至3月31日,贖回價值分別為10.25美元和10.14美元。 2023年12月31日和2022年12月31日 |
| | | | 271,757,366 | | | | | | 268,908,716 | | |
股東虧損: | | | | | | | | | | | | | |
優先股,面值0.0001美元;授權1,000,000股;未發行和已發行
|
| | | | — | | | | | | — | | |
A類普通股,面值0.0001美元;授權發行200,000,000股;未發行和發行(不包括可能贖回的26,514,780股)
|
| | | | — | | | | | | — | | |
B類普通股,面值0.0001美元;授權發行2000萬股;
已發行和已發行股票6,628,695股 |
| | | | 663 | | | | | | 663 | | |
新增實收資本
|
| | | | — | | | | | | — | | |
累計虧損
|
| | | | (32,202,758) | | | | | | (24,393,750) | | |
股東虧損總額
|
| | | | (32,202,095) | | | | | | (24,393,087) | | |
總負債,可能贖回的A類普通股,
和股東虧損 |
| | | $ | 273,648,481 | | | | | $ | 270,191,265 | | |
| | |
截至的三個月
3月31日 |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
運營和組建成本
|
| | | $ | 1,203,610 | | | | | $ | 1,369,159 | | |
採購成本
|
| | | | 3,383,270 | | | | | | — | | |
運營虧損
|
| | | | (4,586,880) | | | | | | (1,369,159) | | |
其他費用: | | | | | | | | | | | | | |
權證公允價值變動
|
| | | | (3,447,505) | | | | | | (4,496,199) | | |
外匯變動
|
| | | | 626 | | | | | | — | | |
信託利息收入
|
| | | | 2,848,650 | | | | | | 17,414 | | |
利息支出
|
| | | | (40,842) | | | | | | — | | |
銀行手續費
|
| | | | (1,191) | | | | | | (869) | | |
其他費用合計,淨額
|
| | | | (640,262) | | | | | | (4,479,654) | | |
淨虧損
|
| | | $ | (5,227,142) | | | | | $ | (5,848,813) | | |
基本和稀釋加權平均A類流通股、可能贖回的普通股
|
| | | | 26,514,780 | | | | | | 26,514,780 | | |
A類普通股每股基本及攤薄淨虧損(修訂後)(1)
|
| | | $ | 0.11 | | | | | $ | — | | |
已發行的基本和稀釋加權平均B類普通股
|
| | | | 6,628,695 | | | | | | 6,628,695 | | |
基本和稀釋後每股淨虧損,B類普通股(修訂後)(1)
|
| | | $ | (1.22) | | | | | $ | (0.88) | | |
| | |
A類
普通股 |
| |
B類
普通股 |
| |
額外的
實收 大寫 |
| |
累計
赤字 |
| |
合計
股東的 赤字 |
| |||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||
截至2023年1月1日的餘額
|
| | | | — | | | | | $ | — | | | | | | 6,628,695 | | | | | $ | 663 | | | | | $ | — | | | | | $ | (24,393,750) | | | | | $ | (24,393,087) | | |
可能贖回的A類普通股重新計量
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (266,784) | | | | | | (2,581,866) | | | | | | (2,848,650) | | |
轉換價格超過認股權證公允價值的貢獻
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 198,040 | | | | | | — | | | | | | 198,040 | | |
超出票面價值的金額
超過相關的現值 當事人本票 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 68,744 | | | | | | — | | | | | | 68,744 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,227,142) | | | | | | (5,227,142) | | |
截至2023年3月31日的餘額
|
| | | | — | | | | | $ | — | | | | | | 6,628,695 | | | | | $ | 663 | | | | | $ | — | | | | | $ | (32,202,758) | | | | | $ | (32,202,095) | | |
| | |
A類
普通股 |
| |
B類
普通股 |
| |
額外的
實收 大寫 |
| |
累計
赤字 |
| |
股東的
赤字 |
| |||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||
截至2022年1月1日的餘額
|
| | | | — | | | | | $ | — | | | | | | 6,628,695 | | | | | $ | 663 | | | | | $ | — | | | | | $ | (16,835,266) | | | | | $ | (16,834,603) | | |
普通A級複測
受可能影響的股票 贖回 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (25,233) | | | | | | (25,233) | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,848,813) | | | | | | (5,848,813) | | |
截至2022年3月31日的餘額
|
| | | | — | | | | | $ | — | | | | | | 6,628,695 | | | | | $ | 663 | | | | | $ | — | | | | | $ | (22,709,312) | | | | | $ | (22,708,649) | | |
| | |
用於
三個月 已結束 2023年3月31日 |
| |
用於
三個月 已結束 2022年3月31日 |
| ||||||
經營活動現金流: | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (5,227,142) | | | | | $ | (5,848,813) | | |
將淨虧損與經營活動中使用的現金淨額進行調整:
|
| | | | | | | | | | | | |
信託賬户中持有的有價證券賺取的利息
|
| | | | (2,848,650) | | | | | | (17,414) | | |
權證公允價值變動
|
| | | | 3,447,505 | | | | | | 4,496,199 | | |
利息支出
|
| | | | 40,842 | | | | | | — | | |
經營性資產和負債變動:
|
| | | | | | | | | | | | |
預付費用
|
| | | | 8,755 | | | | | | 22,996 | | |
其他應收賬款
|
| | | | (11,861) | | | | | | — | | |
應計費用和應付帳款
|
| | | | 538,242 | | | | | | 768,735 | | |
因關聯方原因
|
| | | | 22,570 | | | | | | — | | |
遞延負債
|
| | | | 3,021,100 | | | | | | — | | |
經營活動中使用的淨現金
|
| | | | (1,008,639) | | | | | | (578,297) | | |
融資活動的現金流: | | | | | | | | | | | | | |
本票 - 關聯方收益
|
| | | | 701,400 | | | | | | — | | |
可轉換本票 - 關聯方收益
|
| | | | 300,000 | | | | | | — | | |
融資活動提供的現金淨額
|
| | | | 1,001,400 | | | | | | — | | |
現金淨變化
|
| | | | (7,239) | | | | | | (578,297) | | |
期初現金
|
| | | | 42,314 | | | | | | 954,974 | | |
現金,期末
|
| | | $ | 35,075 | | | | | $ | 376,677 | | |
補充披露非現金投融資活動: | | | | | | | | | | | | | |
可能贖回的A類普通股重新計量
|
| | | $ | 2,848,650 | | | | | $ | 25,233 | | |
關聯方本票轉換後發行的私募認股權證
|
| | | $ | 101,960 | | | | | $ | — | | |
應計費用中包含的遞延融資成本
|
| | | $ | 947,037 | | | | | $ | — | | |
關聯方票據結算出資
|
| | | $ | 198,040 | | | | | $ | — | | |
|
首次公開募股的總收益
|
| | | $ | 265,147,800 | | |
| 少: | | | | | | | |
|
分配給公開認股權證的收益,扣除發行成本
|
| | | | (14,052,833) | | |
|
普通股發行成本
|
| | | | (24,729,441) | | |
| 加號: | | | | | | | |
|
賬面價值到贖回價值的重新計量調整
|
| | | | 42,543,190 | | |
|
截至2022年12月31日,可能需要贖回的普通股
|
| | | | 268,908,716 | | |
| 加號: | | | | | | | |
|
賬面價值到贖回價值的重新計量調整
|
| | | | 2,848,650 | | |
|
截至2023年3月31日,可能需要贖回的普通股
|
| | | $ | 271,757,366 | | |
| | |
截止三個月
2023年3月31日 |
| |
截止三個月
2022年3月31日(1) |
| ||||||||||||||||||
| | |
A類
|
| |
B類
|
| |
A類
|
| |
B類
|
| ||||||||||||
每股普通股基本及攤薄淨虧損 | | | | | | | | | | | | | | | | | | | | | | | | | |
分子: | | | | | | | | | | | | | | | | | | | | | | | | | |
淨虧損分攤
|
| | | $ | 2,848,650 | | | | | $ | (8,075,792) | | | | | $ | 17,415 | | | | | $ | (5,866,228) | | |
分母: | | | | | | | | | | | | | | | | | | | | | | | | | |
加權平均流通股
|
| | | | 26,514,780 | | | | | | 6,628,695 | | | | | | 26,514,780 | | | | | | 6,628,695 | | |
每股普通股基本及稀釋後淨收益/(虧損)
|
| | | $ | 0.11 | | | | | $ | (1.22) | | | | | $ | — | | | | | $ | (0.88) | | |
| | |
2022年5月24日
轉換 (最終 測量) |
| |
2022年5月6日
借用 (首字母 測量) |
| ||||||
標的權證價值
|
| | | $ | 0.60 | | | | | $ | 0.80 | | |
行權價
|
| | | $ | 1.50 | | | | | $ | 1.50 | | |
持有期
|
| | | | 0.35 | | | | | | 0.40 | | |
無風險利率%
|
| | | | 1.25% | | | | | | 1.18% | | |
波動性%
|
| | | | 59.57% | | | | | | 55.35% | | |
| | |
1級
|
| |
二級
|
| |
3級
|
| |||||||||
資產: | | | | | | | | | | | | | | | | | | | |
信託賬户持有的美國貨幣市場
|
| | | $ | 271,757,366 | | | | | $ | — | | | | | $ | — | | |
| | | | $ | 271,757,366 | | | | | $ | — | | | | | $ | — | | |
負債: | | | | | | | | | | | | | | | | | | | |
公開認股權證
|
| | | $ | 6,319,356 | | | | | $ | — | | | | | $ | — | | |
私募認股權證
|
| | | | — | | | | | | 4,672,742 | | | | | | — | | |
| | | | $ | 6,319,356 | | | | | $ | 4,672,742 | | | | | $ | — | | |
| | |
1級
|
| |
二級
|
| |
3級
|
| |||||||||
資產: | | | | | | | | | | | | | | | | | | | |
信託賬户持有的美國貨幣市場
|
| | | $ | 268,908,716 | | | | | $ | — | | | | | $ | — | | |
| | | | $ | 268,908,716 | | | | | $ | — | | | | | $ | — | | |
負債: | | | | | | | | | | | | | | | | | | | |
公開認股權證
|
| | | $ | 4,335,166 | | | | | $ | — | | | | | $ | — | | |
私募認股權證
|
| | | | — | | | | | | 3,107,467 | | | | | | — | | |
| | | | $ | 4,335,167 | | | | | $ | 3,107,467 | | | | | $ | — | | |
|
2021年12月31日的公允價值
|
| | | $ | 3,265,830 | | |
|
本票折算
|
| | | | 480,000 | | |
|
公允價值變動
|
| | | | (324,766) | | |
|
私募認股權證重新分類為2級
|
| | | | (3,421,064) | | |
|
2022年12月31日的公允價值
|
| | | $ | — | | |
LME銅價
|
| |
毛利
|
| |
付款
|
| |||
|
| | | | 12.00% | | | |
100%大寫/0%現金
|
|
>3.40美元/磅至3.85美元/磅
|
| | | | 10.00% | | | |
60%資本/40%現金
|
|
>3.85美元/磅
|
| | | | 8.00% | | | |
0%資本/100%現金
|
|
時間段
|
| |
%應付款銅
|
| |||
截止日期一週年
|
| | | | —% | | |
截止日期一週年至五週年
|
| | | | 3.00% | | |
向買方交付3.3萬公噸精煉銅5週年(“門檻數量”)
|
| | | | 4.875% | | |
自達到限量之日起
|
| | | | 2.25% | | |
| | | | | | | | |
12月31日
|
| |||||||||
| | |
備註
|
| |
2022
|
| |
2021
|
| |||||||||
資產 | | | | | | | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | | | | | | | |
現金
|
| | | | 1 | | | | | $ | 42,314 | | | | | $ | 954,974 | | |
其他應收賬款
|
| | | | | | | | | | 53,200 | | | | | | — | | |
預付費用
|
| | | | | | | | | | 201,275 | | | | | | 340,271 | | |
流動資產總額
|
| | | | | | | | | | 296,789 | | | | | | 1,295,245 | | |
長期預付費用
|
| | | | | | | | | | — | | | | | | 186,988 | | |
信託賬户中持有的有價證券
|
| | | | 6 | | | | | | 268,908,716 | | | | | | 265,155,619 | | |
延期融資成本
|
| | | | 1 | | | | | | 985,760 | | | | | | — | | |
總資產
|
| | | | | | | | | $ | 270,191,265 | | | | | $ | 266,637,852 | | |
負債,可能贖回的A類普通股,
和股東虧損 |
| | | | | | | | | | | | | | | | | | |
應計費用和應付帳款
|
| | | | | | | | | $ | 927,261 | | | | | $ | — | | |
應計產品成本和費用
|
| | | | | | | | | | — | | | | | | 604,474 | | |
遞延負債
|
| | | | 7 | | | | | | 7,239,473 | | | | | | — | | |
延期承保折扣
|
| | | | 1 | | | | | | 9,280,173 | | | | | | — | | |
本票 - 關聯方
|
| | | | 5 | | | | | | 786,096 | | | | | | — | | |
流動負債總額
|
| | | | | | | | | | 18,233,003 | | | | | | 604,474 | | |
保修責任
|
| | | | 6 | | | | | | 7,442,633 | | | | | | 8,440,008 | | |
延期承保折扣
|
| | | | 1 | | | | | | — | | | | | | 9,280,173 | | |
總負債
|
| | | | | | | | | | 25,675,636 | | | | | | 18,324,655 | | |
承付款和或有事項(注7) | | | | | | | | | | | | | | | | | | | |
可能贖回的A類普通股,截至2022年和2021年12月31日分別為26,514,780股,贖回價值分別為每股10.14美元和10.00美元。
|
| | | | 3 | | | | | | 268,908,716 | | | | | | 265,147,800 | | |
股東虧損: | | | | | | | | | | | | | | | | | | | |
優先股,面值0.0001美元;授權1,000,000股;未發行和已發行
|
| | | | | | | | | | — | | | | | | — | | |
A類普通股,面值0.0001美元;授權發行200,000,000股;未發行和發行(不包括可能贖回的26,514,780股)
|
| | | | 3 | | | | | | — | | | | | | — | | |
B類普通股,面值0.0001美元;授權發行2000萬股;已發行和已發行股票6,628,695股
|
| | | | 3 | | | | | | 663 | | | | | | 663 | | |
新增實收資本
|
| | | | | | | | | | — | | | | | | — | | |
累計虧損
|
| | | | | | | | | | (24,393,750) | | | | | | (16,835,266) | | |
股東虧損總額
|
| | | | | | | | | | (24,393,087) | | | | | | (16,834,603) | | |
總負債、可能贖回的A類普通股和股東赤字
|
| | | | | | | | | $ | 270,191,265 | | | | | $ | 266,637,852 | | |
| | |
備註
|
| |
截至本年度的年度業績
2022年12月31日 |
| |
從
開始的時間段
2021年3月11日 (初始)至 2021年12月31日 |
| |||||||||
運營和組建成本
|
| | | | | | | | | $ | 2,117,475 | | | | | $ | 1,122,004 | | |
採購成本
|
| | | | | | | | | | 7,625,359 | | | | | | — | | |
股票薪酬費用
|
| | | | | | | | | | 224,250 | | | | | | — | | |
運營虧損
|
| | | | | | | | | | (9,967,084) | | | | | | (1,122,004) | | |
其他收入(費用): | | | | | | | | | | | | | | | | | | | |
權證公允價值變動
|
| | | | 6 | | | | | | 1,477,374 | | | | | | 14,982,447 | | |
認股權證發行相關費用
|
| | | | 1 | | | | | | — | | | | | | (1,984,130) | | |
私募認股權證超額價值
|
| | | | 1 | | | | | | — | | | | | | (1,066,666) | | |
更改公允價值轉換選項
|
| | | | 5 | | | | | | 7,200 | | | | | | — | | |
信託利息收入
|
| | | | 2 | | | | | | 3,753,097 | | | | | | 7,819 | | |
可轉換本票貼現攤銷
|
| | | | 5 | | | | | | (8,000) | | | | | | — | | |
銀行手續費
|
| | | | | | | | | | (5,205) | | | | | | (2,448) | | |
其他收入總額,淨額
|
| | | | | | | | | | 5,224,466 | | | | | | 11,937,022 | | |
淨(虧損)收入
|
| | | | | | | | | $ | (4,742,618) | | | | | $ | 10,815,018 | | |
已發行的基本和稀釋加權平均A類股,
可能贖回的普通股 |
| | | | 2 | | | | | | 26,514,780 | | | | | | 13,451,926 | | |
A類普通股每股基本和稀釋後淨(虧損)收益
|
| | |
|
1
|
| | | | $ | 0.14 | | | | | $ | 0.54 | | |
已發行的基本和稀釋加權平均B類普通股
|
| | | | | | | | | | 6,628,695 | | | | | | 6,403,525 | | |
每股基本和稀釋後淨(虧損)收益,B類普通股
|
| | |
|
1
|
| | | | $ | (1.28) | | | | | $ | 0.54 | | |
| | |
B類
普通股 |
| |
額外的
實收 大寫 |
| |
累計
赤字 |
| |
合計
股東的 赤字 |
| ||||||||||||||||||
| | |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||
截至2021年3月11日的餘額(初始)
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
向保薦人發行的B類普通股
|
| | | | 7,187,500 | | | | | | 719 | | | | | | 24,281 | | | | | | — | | | | | | 25,000 | | |
出售B類股權的出資
面向散户投資者的股票 |
| | | | — | | | | | | — | | | | | | 11,107,653 | | | | | | — | | | | | | 11,107,653 | | |
沒收558,805股方正股票
|
| | | | (558,805) | | | | | | (56) | | | | | | 56 | | | | | | — | | | | | | — | | |
可能贖回的A類普通股變動
|
| | | | — | | | | | | — | | | | | | (11,131,990) | | | | | | (27,650,284) | | | | | | (38,782,274) | | |
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | 10,815,018 | | | | | | 10,815,018 | | |
截至2021年12月31日的餘額
|
| | | | 6,628,695 | | | | | | 663 | | | | | | — | | | | | | (16,835,266) | | | | | | (16,834,603) | | |
轉換價格超過認股權證公允價值的貢獻
|
| | | | — | | | | | | — | | | | | | 720,800 | | | | | | — | | | | | | 720,800 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | 224,250 | | | | | | — | | | | | | 224,250 | | |
普通A級複測
可能贖回的股票 |
| | | | — | | | | | | — | | | | | | (945,050) | | | | | | (2,815,866) | | | | | | (3,760,916) | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (4,742,618) | | | | | | (4,742,618) | | |
截至2022年12月31日的餘額
|
| | | | 6,628,695 | | | | | $ | 663 | | | | | $ | — | | | | | $ | (24,393,750) | | | | | $ | (24,393,087) | | |
| | | | | | | | |
本年度
已結束 |
| |
期間
3月11日起 2021(初始)至 |
| ||||||
| | |
備註
|
| |
2022年12月31日
|
| |
2021年12月31日
|
| |||||||||
經營活動現金流: | | | | | | | | | | | | | | | | | | | |
淨(虧損)收入
|
| | | | | | | | | $ | (4,742,618) | | | | | $ | 10,815,018 | | |
將淨(虧損)收入與經營活動中使用的現金淨額進行調整:
|
| | | | | | | | | | | | | | | | | | |
保薦人為換取發行B類普通股支付的組建費用
|
| | | | | | | | | | — | | | | | | 6,894 | | |
認股權證發行相關費用
|
| | | | | | | | | | — | | | | | | 1,984,130 | | |
私募認股權證超額價值
|
| | | | | | | | | | — | | | | | | 1,066,666 | | |
信託賬户中持有的有價證券賺取的利息
|
| | | | | | | | | | (3,753,097) | | | | | | (7,819) | | |
權證公允價值減少
|
| | | | 6 | | | | | | (1,477,374) | | | | | | (14,982,447) | | |
股票薪酬費用
|
| | | | 5 | | | | | | 224,250 | | | | | | — | | |
轉換期權公允價值變動
|
| | | | 6 | | | | | | (7,200) | | | | | | — | | |
可轉換本票貼現攤銷
|
| | | | 6 | | | | | | 8,000 | | | | | | — | | |
經營性資產和負債變動: | | | | | | | | | | | | | | | | | | | |
其他應收賬款
|
| | | | | | | | | | (53,200) | | | | | | — | | |
預付費用
|
| | | | | | | | | | 325,984 | | | | | | (527,259) | | |
應計費用和應付帳款
|
| | | | | | | | | | (145,362) | | | | | | | | |
應計產品成本和費用
|
| | | | | | | | | | — | | | | | | 604,474 | | |
遞延負債
|
| | | | 7 | | | | | | 6,721,861 | | | | | | — | | |
經營活動中使用的淨現金
|
| | | | | | | | | | (2,898,756) | | | | | | (1,040,343) | | |
投資活動現金流:
|
| | | | | | | | | | | | | | | | | | |
信託賬户中持有的投資
|
| | | | | | | | | | — | | | | | | (265,147,800) | | |
投資活動中使用的淨現金
|
| | | | | | | | | | — | | | | | | (265,147,800) | | |
融資活動的現金流: | | | | | | | | | | | | | | | | | | | |
可轉換本票 - 關聯方收益
|
| | | | 6 | | | | | | 1,200,000 | | | | | | — | | |
本票 - 關聯方收益
|
| | | | | | | | | | 786,096 | | | | | | — | | |
首次公開發行的收益,扣除承銷商費用
|
| | | | | | | | | | — | | | | | | 259,844,844 | | |
私募收益
|
| | | | | | | | | | — | | | | | | 8,302,958 | | |
關聯方墊款
|
| | | | 6 | | | | | | — | | | | | | 150,000 | | |
向關聯方付款
|
| | | | 6 | | | | | | — | | | | | | (150,000) | | |
發行費用的支付
|
| | | | 3 | | | | | | — | | | | | | (1,004,685) | | |
融資活動提供的現金淨額
|
| | | | | | | | | | 1,986,096 | | | | | | 267,143,117 | | |
現金淨變化
|
| | | | | | | | | | (912,660) | | | | | | 954,974 | | |
期初現金
|
| | | | | | | | | | 954,974 | | | | | | — | | |
現金,期末
|
| | | | | | | | | $ | 42,314 | | | | | $ | 954,974 | | |
補充披露非現金投融資活動: | | | | | | | | | | | | | | | | | | | |
可能贖回的A類普通股重新計量
|
| | | | | | | | | $ | 3,760,916 | | | | | $ | 38,782,274 | | |
應計費用中包含的遞延融資成本
|
| | | | | | | | | $ | 728,745 | | | | | $ | — | | |
延期承銷佣金計入額外實收資本
|
| | | | | | | | | $ | — | | | | | $ | 9,280,173 | | |
發起人向錨定投資者出資的公允價值
|
| | | | | | | | | $ | | | | | $ | 11,107,653 | | | |
沒收558,805股方正股票
|
| | | | | | | | | $ | | | | | $ | 56 | | | |
保薦人為換取發行B類債券而支付的延期發行費用
普通股 |
| | | | | | | | | $ | — | | | | | $ | 18,104 | | |
認股權證責任的初始分類
|
| | | | | | | | | $ | — | | | | | $ | 23,422,455 | | |
關聯方本票轉換後發行的私募認股權證
|
| | | | | | | | | $ | 480,000 | | | | | $ | — | | |
關聯方票據結算時出資
|
| | | | | | | | | $ | 720,800 | | | | | $ | — | | |
|
首次公開募股的總收益
|
| | | $ | 265,147,800 | | |
| 少: | | | | | | | |
|
分配給公開認股權證的收益,扣除發行成本
|
| | | | (14,052,833) | | |
|
普通股發行成本
|
| | | | (24,729,441) | | |
| 加號: | | | | | | | |
|
賬面價值到贖回價值的重新計量調整
|
| | | | 38,782,274 | | |
|
截至2021年12月31日,可能需要贖回的普通股
|
| | | | 265,147,800 | | |
| 加號: | | | | | | | |
|
賬面價值到贖回價值的重新計量調整
|
| | | | 3,760,916 | | |
|
截至2022年12月31日,可能需要贖回的普通股
|
| | | $ | 268,908,716 | | |
| | |
截至本年度的年度業績
2022年12月31日 |
| |
自2021年3月11日起
(開始)至 2021年12月31日 |
| ||||||||||||||||||
| | |
A類
|
| |
B類
|
| |
A類
|
| |
B類
|
| ||||||||||||
每個普通人的基本和攤薄淨(虧損)收入
共享 |
| | | | | | | | | | | | | | | | | | | | | | | | |
分子: | | | | | | | | | | | | | | | | | | | | | | | | | |
淨(虧損)收入(調整後)分配
|
| | | $ | 3,753,097 | | | | | $ | (8,495,715) | | | | | $ | 7,354,212 | | | | | $ | 3,460,806 | | |
分母:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
加權平均流通股
|
| | | | 26,514,780 | | | | | | 6,628,695 | | | | | | 13,451,926 | | | | | | 6,403,525 | | |
每股普通股基本和稀釋後淨(虧損)收益
|
| | | $ | 0.14 | | | | | $ | (1.28) | | | | | $ | 0.54 | | | | | $ | 0.54 | | |
| | |
2022年5月24日
轉換 (最終 測量) |
| |
2022年5月6日
借用 (首字母 測量) |
| ||||||
標的權證價值
|
| | | $ | 0.60 | | | | | $ | 0.80 | | |
行權價
|
| | | $ | 1.50 | | | | | $ | 1.50 | | |
持有期
|
| | | | 0.35 | | | | | | 0.40 | | |
無風險利率%
|
| | | | 1.25% | | | | | | 1.18% | | |
波動性%
|
| | | | 59.57% | | | | | | 55.35% | | |
| | |
1級
|
| |
二級
|
| |
3級
|
| |||||||||
資產: | | | | | | | | | | | | | | | | | | | |
信託賬户持有的美國貨幣市場
|
| | | $ | 268,908,716 | | | | | $ | — | | | | | $ | — | | |
| | | | $ | 268,908,716 | | | | | $ | — | | | | | $ | — | | |
負債: | | | | | | | | | | | | | | | | | | | |
公開認股權證
|
| | | $ | 4,335,166 | | | | | $ | — | | | | | $ | — | | |
私募認股權證
|
| | | | — | | | | | | 3,107,467 | | | | | | — | | |
| | | | $ | 4,335,167 | | | | | $ | 3,107,467 | | | | | $ | — | | |
| | |
1級
|
| |
二級
|
| |
3級
|
| |||||||||
資產: | | | | | | | | | | | | | | | | | | | |
信託賬户持有的美國貨幣市場
|
| | | $ | 265,155,619 | | | | | $ | — | | | | | $ | — | | |
| | | | $ | 265,155,619 | | | | | $ | — | | | | | $ | — | | |
負債: | | | | | | | | | | | | | | | | | | | |
公開認股權證
|
| | | $ | 5,214,574 | | | | | $ | — | | | | | $ | — | | |
私募認股權證
|
| | | | — | | | | | | — | | | | | | 3,265,830 | | |
| | | | $ | 5,214,574 | | | | | $ | — | | | | | $ | 3,265,830 | | |
| | |
12月31日
2021 |
| |||
股價
|
| | | $ | 9.69 | | |
執行價
|
| | | $ | 11.50 | | |
期限(以年為單位)
|
| | | | 5.50 | | |
波動性
|
| | | | 10.7% | | |
無風險費率
|
| | | | 1.30% | | |
股息率
|
| | | | 0% | | |
|
2021年12月31日的公允價值
|
| | | $ | 3,265,830 | | |
|
本票折算
|
| | | | 480,000 | | |
|
公允價值變動
|
| | | | (324,766) | | |
|
私募認股權證重新分類為2級
|
| | | | (3,421,064) | | |
|
2022年12月31日的公允價值
|
| | | $ | — | | |
LME銅價
|
| |
毛利
|
| |
付款
|
| |||
|
| | | | 12.00% | | | |
100%大寫/0%現金
|
|
>3.40美元/磅至3.85美元/磅
|
| | | | 10.00% | | | |
60%資本/40%現金
|
|
>3.85美元/磅
|
| | | | 8.00% | | | |
0%資本/100%現金
|
|
時間段
|
| |
%應付款銅
|
| |||
截止日期一週年
|
| | | | 0% | | |
截止日期一週年至五週年
|
| | | | 3.00% | | |
向買方交付3.3萬公噸精煉銅5週年
(“門檻數量”) |
| | | | 4.875% | | |
自達到限量之日起
|
| | | | 2.25% | | |
| | | | | | | | |
截至的三個月
3月31日 |
| |||||||||
千美元
|
| |
備註
|
| |
2023
|
| |
2022
|
| |||||||||
關聯方收入
|
| | | | 5 | | | | | $ | 65,227 | | | | | $ | 76,516 | | |
銷貨成本
|
| | | | | | | | | | (51,749) | | | | | | (44,558) | | |
毛利
|
| | | | | | | | | | 13,478 | | | | | | 31,958 | | |
分銷和銷售費用
|
| | | | | | | | | | (3,275) | | | | | | (4,778) | | |
管理費
|
| | | | | | | | | | (299) | | | | | | (246) | | |
營業利潤
|
| | | | | | | | | | 9,904 | | | | | | 26,934 | | |
淨匯兑損失
|
| | | | | | | | | | (672) | | | | | | (253) | | |
財務收入
|
| | | | 8 | | | | | | 4 | | | | | | — | | |
財務成本
|
| | | | 8 | | | | | | (153) | | | | | | (169) | | |
所得税前利潤
|
| | | | | | | | | | 9,083 | | | | | | 26,512 | | |
所得税費用
|
| | | | 9 | | | | | | (3,981) | | | | | | (12,973) | | |
當期利潤
|
| | | | | | | | | $ | 5,102 | | | | | $ | 13,539 | | |
其他綜合收益
|
| | | | | | | | | | — | | | | | | — | | |
綜合收益總額
|
| | | | | | | | | $ | 5,102 | | | | | $ | 13,539 | | |
每股收益 | | | | | | | | | | | | | | | | | | | |
按基本每股收益和稀釋後每股收益計算的普通股加權平均數
|
| | | | 24 | | | | | | 1 | | | | | | 1 | | |
基礎版 | | | |
|
24
|
| | | | $ | 5,102 | | | | | $ | 13,539 | | |
稀釋後的 | | | |
|
24
|
| | | | $ | 5,102 | | | | | $ | 13,539 | | |
千美元
|
| |
備註
|
| |
3月31日
2023 |
| |
12月31日
2022 |
| |||||||||
| | | | | | | | |
(未經審計)
|
| | | | | | | |||
資產 | | | | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | | | | | | | $ | 406 | | | | | $ | 1,316 | | |
關聯方應收貿易賬款
|
| | | | 10 | | | | | | — | | | | | | 9,052 | | |
其他應收賬款
|
| | | | 10 | | | | | | 1,648 | | | | | | 3,180 | | |
庫存
|
| | | | 11 | | | | | | 21,415 | | | | | | 23,039 | | |
預付費用
|
| | | | | | | | | | 1,962 | | | | | | 3,422 | | |
| | | | | | | | | | $ | 25,431 | | | | | $ | 40,009 | | |
非流動資產 | | | | | | | | | | | | | | | | | | | |
財產、廠房和設備
|
| | | | 12 | | | | | $ | 423,910 | | | | | $ | 422,226 | | |
無形資產
|
| | | | 13 | | | | | | 721 | | | | | | 747 | | |
庫存
|
| | | | 11 | | | | | | 334 | | | | | | 354 | | |
預付費用
|
| | | | | | | | | | 56 | | | | | | 57 | | |
| | | | | | | | | | $ | 425,021 | | | | | $ | 423,384 | | |
總資產
|
| | | | | | | | | $ | 450,452 | | | | | $ | 463,393 | | |
負債 | | | | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | | | | |
貿易應付款
|
| | | | 14 | | | | | $ | 10,734 | | | | | $ | 21,139 | | |
對關聯方的貿易應付款
|
| | | | 14 | | | | | | 1,720 | | | | | | 799 | | |
其他應付款
|
| | | | 14 | | | | | | 6,483 | | | | | | 6,560 | | |
租賃負債
|
| | | | 15 | | | | | | 568 | | | | | | 848 | | |
供應
|
| | | | 16 | | | | | | 11,870 | | | | | | 13,790 | | |
| | | | | | | | | | $ | 31,375 | | | | | $ | 43,136 | | |
非流動負債 | | | | | | | | | | | | | | | | | | | |
租賃負債
|
| | | | 15 | | | | | $ | 67 | | | | | $ | 128 | | |
供應
|
| | | | 16 | | | | | | 44,600 | | | | | | 44,408 | | |
遞延納税義務
|
| | | | | | | | | | 10,108 | | | | | | 8,750 | | |
| | | | | | | | | | | 54,775 | | | | | | 53,286 | | |
總負債
|
| | | | | | | | | $ | 86,150 | | | | | $ | 96,422 | | |
淨資產
|
| | | | | | | | | $ | 364,302 | | | | | $ | 366,971 | | |
股權 | | | | | | | | | | | | | | | | | | | |
股本
|
| | | | 22 | | | | | | — | | | | | | — | | |
留存收益
|
| | | | | | | | | | 209,606 | | | | | | 204,504 | | |
母公司淨投資
|
| | | | 21 | | | | | | 154,696 | | | | | | 162,467 | | |
總股本
|
| | | | | | | | | $ | 364,302 | | | | | $ | 366,971 | | |
| | | | | | | | |
股本
|
| | | | | | | | | | | | | | | | | | | |||||||||
千美元
|
| |
備註
|
| |
數量:
個共享 |
| |
金額
|
| |
保留
收入 |
| |
父網絡
投資 |
| |
總股本
|
| ||||||||||||||||||
2022年1月1日
|
| | | | | | | | | | 1 | | | | | | — | | | | | $ | 209,863 | | | | | $ | 135,797 | | | | | $ | 345,660 | | |
當期利潤
|
| | | | | | | | | | — | | | | | | — | | | | | | 13,539 | | | | | | — | | | | | | 13,539 | | |
母公司淨投資淨變化
|
| | | | 21 | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,030) | | | | | | (6,030) | | |
2022年3月31日
|
| | | | | | | | | | 1 | | | | | | — | | | | | $ | 223,402 | | | | | $ | 129,767 | | | | | $ | 353,169 | | |
2023年1月1日
|
| | | | | | | | | | 1 | | | | | | — | | | | | | 204,504 | | | | | | 162,467 | | | | | | 366,971 | | |
當期利潤
|
| | | | | | | | | | — | | | | | | — | | | | | | 5,102 | | | | | | — | | | | | | 5,102 | | |
母公司淨投資淨變化
|
| | | | 21 | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,771) | | | | | | (7,771) | | |
2023年3月31日
|
| | | | | | | | | | 1 | | | | | | — | | | | | $ | 209,606 | | | | | $ | 154,696 | | | | | $ | 364,302 | | |
| | | | | | | | |
截至的三個月
3月31日 |
| |||||||||
千美元
|
| |
備註
|
| |
2023
|
| |
2022
|
| |||||||||
經營活動 | | | | | | | | | | | | | | | | | | | |
所得税前利潤
|
| | | | | | | | | $ | 9,083 | | | | | $ | 26,512 | | |
調整: | | | | | | | | | | | | | | | | | | | |
折舊及攤銷
|
| | | | 6 | | | | | | 11,721 | | | | | | 11,950 | | |
淨匯兑損失
|
| | | | | | | | | | 672 | | | | | | 253 | | |
財務收入
|
| | | | 8 | | | | | | (4) | | | | | | — | | |
財務成本
|
| | | | 8 | | | | | | 153 | | | | | | 169 | | |
撥備變動情況
|
| | | | | | | | | | (1,767) | | | | | | (1,477) | | |
其他非現金
|
| | | | | | | | | | (547) | | | | | | (217) | | |
| | | | | | | | | | | 19,311 | | | | | | 37,190 | | |
關聯方貿易應收賬款減少/(增加)
|
| | | | | | | | | | 9,052 | | | | | | (1,442) | | |
其他應收賬款減少
|
| | | | | | | | | | 1,532 | | | | | | 2,014 | | |
預付費用減少
|
| | | | | | | | | | 1,404 | | | | | | 5,550 | | |
庫存減少/(增加)
|
| | | | | | | | | | 1,644 | | | | | | (809) | | |
對關聯方的貿易應付款增加
|
| | | | | | | | | | 921 | | | | | | 187 | | |
貿易應付款減少
|
| | | | | | | | | | (1,676) | | | | | | (41) | | |
其他應付款減少
|
| | | | | | | | | | (77) | | | | | | (855) | | |
運營產生的現金
|
| | | | | | | | | | 32,111 | | | | | | 41,794 | | |
關聯方繳納的所得税(1)
|
| | | | 9 | | | | | | (1,370) | | | | | | (10,220) | | |
收到利息
|
| | | | 8 | | | | | | 4 | | | | | | — | | |
已支付利息
|
| | | | | | | | | | (117) | | | | | | (125) | | |
經營活動產生的淨現金
|
| | | | | | | | | $ | 30,628 | | | | | $ | 31,448 | | |
投資活動 | | | | | | | | | | | | | | | | | | | |
購置房產、廠房、設備和無形資產
|
| | | | | | | | | | (22,035) | | | | | | (19,392) | | |
投資活動中使用的淨現金
|
| | | | | | | | | $ | (22,035) | | | | | $ | (19,392) | | |
融資活動 | | | | | | | | | | | | | | | | | | | |
支付租賃債務
|
| | | | | | | | | | (346) | | | | | | (316) | | |
轉給上級
|
| | | | | | | | | | (9,027) | | | | | | (11,049) | | |
用於融資活動的現金淨額
|
| | | | | | | | | $ | (9,373) | | | | | $ | (11,365) | | |
(減少)/現金和現金等價物增加
|
| | | | | | | | | | (780) | | | | | | 691 | | |
期初現金和現金等價物
|
| | | | | | | | | | 1,316 | | | | | | 79 | | |
外匯淨差額
|
| | | | | | | | | | (130) | | | | | | 54 | | |
期末現金和現金等價物
|
| | | | | | | | | $ | 406 | | | | | $ | 824 | | |
| | |
截至3月31日的三個月
|
| |||||||||
千美元
|
| |
2023
|
| |
2022
|
| ||||||
出售大宗商品 - 銅
|
| | | $ | 62,657 | | | | | $ | 73,780 | | |
銷售副產品 - 銀牌
|
| | | | 2,570 | | | | | | 2,736 | | |
合計 | | | | $ | 65,227 | | | | | $ | 76,516 | | |
| | | | | | | | |
截至3月31日的三個月
|
| |||||||||
千美元
|
| |
備註
|
| |
2023
|
| |
2022
|
| |||||||||
計入銷貨成本: | | | | | | | | | | | | | | | | | | | |
折舊費用
|
| | | | 12 | | | | | $ | (11,696) | | | | | $ | (11,942) | | |
攤銷費用
|
| | | | | | | | | | (25) | | | | | | (8) | | |
合計 | | | | | | | | | | $ | (11,721) | | | | | $ | (11,950) | | |
| | |
截至3月31日的三個月
|
| |||||||||
千美元
|
| |
2023
|
| |
2022
|
| ||||||
計入銷貨成本: | | | | | | | | | | | | | |
工資和薪金
|
| | | $ | (11,716) | | | | | $ | (11,660) | | |
已定義的繳費計劃
|
| | | | (1,574) | | | | | | (1,513) | | |
其他員工福利
|
| | | | — | | | | | | (3) | | |
合計 | | | | $ | (13,290) | | | | | $ | (13,176) | | |
| | | | | | | | |
截至3月31日的三個月
|
| |||||||||
千美元
|
| |
備註
|
| |
2023
|
| |
2022
|
| |||||||||
財務收入 | | | | | | | | | | | | | | | | | | | |
銀行和其他第三方的利息收入
|
| | | | | | | | | $ | 4 | | | | | $ | — | | |
合計 | | | | | | | | | | $ | 4 | | | | | $ | — | | |
財務成本 | | | | | | | | | | | | | | | | | | | |
債務和借款的利息支出
|
| | | | | | | | | | (1) | | | | | | — | | |
關聯方借款利息支出
|
| | | | | | | | | | — | | | | | | (4) | | |
租賃負債利息支出
|
| | | | | | | | | | (11) | | | | | | (21) | | |
利息支出總額
|
| | | | | | | | | | (12) | | | | | | (25) | | |
康復撥備增值費用
|
| | | | 16 | | | | | | (141) | | | | | | (144) | | |
合計 | | | | | | | | | | $ | (153) | | | | | $ | (169) | | |
財務成本 - 淨值
|
| | | | | | | | | $ | (149) | | | | | $ | (169) | | |
| | |
截至3月31日的三個月
|
| |||||||||
千美元
|
| |
2023
|
| |
2022
|
| ||||||
當期所得税支出
|
| | | $ | (2,621) | | | | | $ | (15,237) | | |
所得税總支出
|
| | | $ | (2,621) | | | | | $ | (15,237) | | |
遞延所得税(費用)/福利
|
| | | $ | (1,359) | | | | | $ | 2,264 | | |
遞延所得税(費用)/福利總額
|
| | | $ | (1,359) | | | | | $ | 2,264 | | |
中期簡明損益表中報告的所得税費用總額
|
| | | $ | (3,981) | | | | | $ | (12,973) | | |
千美元
|
| |
2023
|
| |
2022
|
| ||||||
所得税前利潤
|
| | | $ | 9,083 | | | | | $ | 26,512 | | |
所得税費用按澳大利亞30%的所得税税率計算(2022年:30%)
|
| | | | (2,725) | | | | | | (7,954) | | |
税收影響: | | | | | | | | | | | | | |
在不確定的税收狀況下的移動
|
| | | | (1,256) | | | | | | (5,019) | | |
所得税費用
|
| | | $ | (3,981) | | | | | $ | (12,973) | | |
千美元
|
| |
備註
|
| |
2023年3月31日
|
| |
2022年12月31日
|
| |||||||||
按公允價值計提損益的金融資產 | | | | | | | | | | | | | | | | | | | |
包含暫定定價功能的關聯方貿易應收賬款
|
| | | | 21 | | | | | $ | — | | | | | $ | 9,052 | | |
其他應收賬款 | | | | | | | | | | | | | | | | | | | |
攤銷成本的金融資產 | | | | | | | | | | | | | | | | | | | |
其他應收賬款
|
| | | | | | | | | | 1 | | | | | | 1 | | |
非金融工具 | | | | | | | | | | | | | | | | | | | |
應收間接税
|
| | | | | | | | | | 1,647 | | | | | | 3,179 | | |
其他應收賬款合計
|
| | | | | | | | | $ | 1,648 | | | | | $ | 3,180 | | |
千美元
|
| |
2023年3月31日
|
| |
2022年12月31日
|
| ||||||
當前 | | | | | | | | | | | | | |
用品和消耗品
|
| | | $ | 14,154 | | | | | $ | 12,595 | | |
正在進行的工作
|
| | | | 129 | | | | | | 670 | | |
成品
|
| | | | 7,132 | | | | | | 9,774 | | |
總電流
|
| | | $ | 21,415 | | | | | $ | 23,039 | | |
非當前 | | | | | | | | | | | | | |
用品和消耗品
|
| | | $ | 334 | | | | | $ | 354 | | |
非流動合計
|
| | | $ | 334 | | | | | $ | 354 | | |
合計 | | | | $ | 21,749 | | | | | $ | 23,393 | | |
千美元
|
| |
備註
|
| |
永久保有土地
和建築物 |
| |
工廠和
設備 |
| |
使用權
資產 |
| |
礦山
開發 |
| |
合計
|
| ||||||||||||||||||
賬面淨值 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2023年1月1日
|
| | | | | | | | | $ | 1,247 | | | | | $ | 201,133 | | | | | $ | 899 | | | | | $ | 218,947 | | | | | $ | 422,226 | | |
折舊
|
| | | | 6 | | | | | | (65) | | | | | | (7,218) | | | | | | (352) | | | | | | (4,061) | | | | | | (11,696) | | |
添加內容
|
| | | | | | | | | | — | | | | | | 4,141 | | | | | | — | | | | | | 9,239 | | | | | | 13,380 | | |
2023年3月31日
|
| | | | | | | | | $ | 1,182 | | | | | $ | 198,056 | | | | | $ | 547 | | | | | $ | 224,125 | | | | | $ | 423,910 | | |
千美元
|
| |
備註
|
| |
2023年3月31日
|
| |
2022年12月31日
|
| |||||||||
攤銷成本的財務負債 | | | | | | | | | | | | | | | | | | | |
應付第三方的貿易應付款
|
| | | | | | | | | $ | 10,734 | | | | | $ | 21,139 | | |
應付關聯方的貿易應付款
|
| | | | 21 | | | | | | 1,720 | | | | | | 799 | | |
其他應付款 | | | | | | | | | | | | | | | | | | | |
攤銷成本的財務負債 | | | | | | | | | | | | | | | | | | | |
應付採礦特許權使用費
|
| | | | | | | | | | 1,871 | | | | | | 1,757 | | |
應計費用
|
| | | | | | | | | | 4,612 | | | | | | 4,803 | | |
其他應付款合計
|
| | | | | | | | | $ | 6,483 | | | | | $ | 6,560 | | |
千美元
|
| |
2023年3月31日
|
| |
2022年12月31日
|
| ||||||
當前 | | | | | | | | | | | | | |
租賃負債
|
| | | $ | 568 | | | | | $ | 848 | | |
總電流
|
| | | $ | 568 | | | | | $ | 848 | | |
非當前 | | | | | | | | | | | | | |
租賃負債
|
| | | | 67 | | | | | | 128 | | |
非流動合計
|
| | | | 67 | | | | | | 128 | | |
合計 | | | | $ | 635 | | | | | $ | 976 | | |
| | |
截至3月31日的三個月
|
| |||||||||
千美元
|
| |
2023
|
| |
2022
|
| ||||||
租賃負債中與現金相關的變動(1) | | | | | | | | | | | | | |
支付租賃債務
|
| | | $ | (346) | | | | | $ | (316) | | |
| | | | | (346) | | | | | | (316) | | |
租賃負債中的非現金相關變動 | | | | | | | | | | | | | |
外匯走勢
|
| | | | (7) | | | | | | 90 | | |
租賃負債變動(2)
|
| | | | 12 | | | | | | 496 | | |
| | | | | 5 | | | | | | 586 | | |
(減少)/當期租賃負債增加
|
| | | | (341) | | | | | | 270 | | |
租賃負債總額 - 期初
|
| | | $ | 976 | | | | | $ | 1,273 | | |
租賃負債總額 - 結算
|
| | | $ | 635 | | | | | $ | 1,543 | | |
| | |
截至3月31日的三個月
|
| |||||||||
千美元
|
| |
2023
|
| |
2022
|
| ||||||
使用權資產折舊
|
| | | $ | (352) | | | | | $ | (309) | | |
租賃負債利息支出
|
| | | | (11) | | | | | | (21) | | |
不計入租賃負債計量的變動租賃付款相關費用(1)
|
| | | | (169) | | | | | | — | | |
與短期租賃相關的費用
|
| | | | (350) | | | | | | (1,536) | | |
與低價值租賃相關的費用
|
| | | | (1) | | | | | | — | | |
合計 | | | | $ | (883) | | | | | $ | (1,866) | | |
千美元
|
| |
員工
授權 |
| |
康復工作
成本 |
| |
其他
|
| |
合計
|
| ||||||||||||
2023年1月1日
|
| | | $ | 14,277 | | | | | $ | 43,868 | | | | | $ | 53 | | | | | $ | 58,198 | | |
已使用
|
| | | | (1,775) | | | | | | — | | | | | | — | | | | | | (1,775) | | |
堆積
|
| | | | — | | | | | | 141 | | | | | | — | | | | | | 141 | | |
外幣匯率變動的影響
|
| | | | (166) | | | | | | 73 | | | | | | (1) | | | | | | (94) | | |
賬面淨值2023年3月31日
|
| | | $ | 12,336 | | | | | $ | 44,082 | | | | | $ | 52 | | | | | $ | 56,470 | | |
當前
|
| | | $ | 11,548 | | | | | $ | 270 | | | | | $ | 52 | | | | | $ | 11,870 | | |
非當前
|
| | | | 788 | | | | | | 43,812 | | | | | | — | | | | | | 44,600 | | |
賬面淨值2023年3月31日
|
| | | $ | 12,336 | | | | | $ | 44,082 | | | | | $ | 52 | | | | | $ | 56,470 | | |
千美元
|
| |
備註
|
| |
攤銷成本
|
| |
FVTPL(1)
|
| |
合計
|
| ||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
其他應收賬款
|
| | | | 10 | | | | | $ | 1 | | | | | $ | — | | | | | $ | 1 | | |
金融總資產
|
| | | | | | | | | $ | 1 | | | | | $ | — | | | | | $ | 1 | | |
負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
貿易應付款
|
| | | | 14 | | | | | $ | 10,734 | | | | | $ | — | | | | | $ | 10,734 | | |
對關聯方的貿易應付款
|
| | | | 14 | | | | | | 1,720 | | | | | | — | | | | | | 1,720 | | |
其他應付款
|
| | | | 14 | | | | | | 6,483 | | | | | | — | | | | | | 6,483 | | |
租賃負債
|
| | | | 15 | | | | | | 635 | | | | | | — | | | | | | 635 | | |
金融負債總額
|
| | | | | | | | | $ | 19,572 | | | | | $ | — | | | | | $ | 19,572 | | |
千美元
|
| |
備註
|
| |
攤銷成本
|
| |
FVTPL(1)
|
| |
合計
|
| ||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
關聯方應收貿易賬款
|
| | | | 10 | | | | | $ | — | | | | | $ | 9,052 | | | | | $ | 9,052 | | |
其他應收賬款
|
| | | | 10 | | | | | | 1 | | | | | | — | | | | | | 1 | | |
金融總資產
|
| | | | | | | | | $ | 1 | | | | | $ | 9,052 | | | | | $ | 9,503 | | |
負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
貿易應付款
|
| | | | 14 | | | | | $ | 21,139 | | | | | $ | — | | | | | $ | 21,139 | | |
對關聯方的貿易應付款
|
| | | | 14 | | | | | | 799 | | | | | | — | | | | | | 799 | | |
其他應付款
|
| | | | 14 | | | | | | 6,560 | | | | | | — | | | | | | 6,560 | | |
租賃負債
|
| | | | 15 | | | | | | 976 | | | | | | — | | | | | | 976 | | |
金融負債總額
|
| | | | | | | | | $ | 29,474 | | | | | $ | — | | | | | $ | 29,474 | | |
千美元
|
| |
備註
|
| |
1級
|
| |
二級
|
| |
3級
|
| |
合計
|
| ||||||||||||
金融資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | | | | $ | 406 | | | | | $ | — | | | | | $ | — | | | | | $ | 406 | | |
合計 | | | | | | | $ | 406 | | | | | $ | — | | | | | $ | — | | | | | $ | 406 | | |
千美元
|
| | | | | | | |
1級
|
| |
二級
|
| |
3級
|
| |
合計
|
| ||||||||||||
金融資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | | | | | | | $ | 1,316 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,316 | | |
貿易應收賬款
|
| | | | 10 | | | | | | — | | | | | | 9,052 | | | | | | — | | | | | | 9,052 | | |
合計 | | | | | | | | | | $ | 1,316 | | | | | $ | 9,052 | | | | | $ | — | | | | | $ | 10,368 | | |
| | |
截至3月31日的三個月
|
| |||||||||
千美元
|
| |
2023
|
| |
2022
|
| ||||||
母公司淨投資 | | | | | | | | | | | | | |
1月1日
|
| | | $ | 162,467 | | | | | $ | 135,797 | | |
嘉能可投資税貸款
|
| | | | 1,370 | | | | | | 10,220 | | |
嘉能可澳大利亞控股公司營運資金
|
| | | | (10,397) | | | | | | (21,269) | | |
| | |
截至3月31日的三個月
|
| |||||||||
千美元
|
| |
2023
|
| |
2022
|
| ||||||
税收狀況不確定
|
| | | | 1,256 | | | | | | 5,019 | | |
與上級的淨交易額
|
| | | | (7,771) | | | | | | (6,030) | | |
3月31日
|
| | | $ | 154,696 | | | | | $ | 129,767 | | |
|
千美元
|
| |
商品銷售
和服務 |
| |
購買量
貨物和 服務 |
| |
貿易應收賬款
相關應收賬款 派對 |
| |
貿易應付款
因相關原因 派對 |
| ||||||||||||
嘉能可國際股份公司 | | | | | | | | | | | | | | | | | | | | | | | | | |
2023
|
| | | $ | 65,227 | | | | | $ | — | | | | | $ | — | | | | | $ | 994 | | |
2022
|
| | | | 76,516 | | | | | | — | | | | | | 9,052 | | | | | | — | | |
嘉能可澳大利亞石油有限公司 | | | | | | | | | | | | | | | | | | | | | | | | | |
2023
|
| | | | — | | | | | | (1,299) | | | | | | — | | | | | | 460 | | |
2022
|
| | | | — | | | | | | (1,202) | | | | | | — | | | | | | 545 | | |
嘉能可澳大利亞控股有限公司 | | | | | | | | | | | | | | | | | | | | | | | | | |
2023
|
| | | | — | | | | | | (299) | | | | | | — | | | | | | — | | |
2022
|
| | | | — | | | | | | (246) | | | | | | — | | | | | | — | | |
其他關聯方 | | | | | | | | | | | | | | | | | | | | | | | | | |
2023
|
| | | | — | | | | | | (369) | | | | | | — | | | | | | 266 | | |
2022
|
| | | | — | | | | | | (331) | | | | | | — | | | | | | 254 | | |
已發行股份
|
| |
2023年3月31日
|
| |
2022年12月31日
|
| ||||||
普通股全額支付 - 眼鏡蛇管理公司。有限的
|
| | | | 1 | | | | | | 1 | | |
| | | | | 1 | | | | | | 1 | | |
| | |
編號
共 個共享 |
| |
股本
千美元 |
| ||||||
2023年1月1日的餘額
|
| | | | 1 | | | | | $ | — | | |
2023年3月31日的餘額
|
| | | | 1 | | | | | $ | — | | |
| | |
截至3月31日的三個月
|
| |||||||||
千美元
|
| |
2023
|
| |
2022
|
| ||||||
按基本每股收益計算的利潤為應佔淨利潤
公司所有者 |
| | | $ | 5,102 | | | | | $ | 13,539 | | |
按基本每股收益計算的普通股加權平均數
|
| | | | 1 | | | | | | 1 | | |
稀釋後每股收益的利潤
|
| | | $ | 5,102 | | | | | $ | 13,539 | | |
稀釋收益中普通股的加權平均數
每股 |
| | | | 1 | | | | | | 1 | | |
基本每股收益
|
| | | $ | 5,102 | | | | | $ | 13,539 | | |
稀釋後每股收益
|
| | | $ | 5,102 | | | | | $ | 13,539 | | |
千美元
|
| |
備註
|
| |
2022
|
| |
2021
|
| ||||||
關聯方收入
|
| |
5
|
| | | | 219,705 | | | | | | 273,380 | | |
銷貨成本
|
| | | | | | | (189,496) | | | | | | (190,150) | | |
毛利
|
| | | | | | | 30,209 | | | | | | 83,230 | | |
分銷和銷售費用
|
| | | | | | | (17,246) | | | | | | (15,195) | | |
管理費
|
| | | | | | | (1,230) | | | | | | (1,473) | | |
營業收入
|
| | | | | | | 11,733 | | | | | | 66,562 | | |
淨匯兑(虧損)/收益
|
| | | | | | | (453) | | | | | | 401 | | |
財務收入
|
| |
8
|
| | | | 6 | | | | | | 3 | | |
財務成本
|
| |
8
|
| | | | (930) | | | | | | (530) | | |
所得税前利潤
|
| | | | | | | 10,356 | | | | | | 66,436 | | |
所得税(費用)/福利
|
| |
9
|
| | | | (15,715) | | | | | | 100,059 | | |
(虧損)/本年度利潤
|
| | | | | | | (5,359) | | | | | | 166,495 | | |
其他綜合收益
|
| | | | | | | — | | | | | | — | | |
綜合(虧損)/收入合計
|
| | | | | | | (5,359) | | | | | | 166,495 | | |
(虧損)/每股收益 | | | | | | | | | | | | | | | | |
基本和攤薄(虧損)/每股收益的普通股加權平均數
|
| |
25
|
| | | | 1 | | | | | | 1 | | |
基礎版
|
| |
25
|
| | | | (5,359) | | | | | | 166,495 | | |
稀釋後的
|
| |
25
|
| | | | (5,359) | | | | | | 166,495 | | |
千美元
|
| |
備註
|
| |
2022
|
| |
2021
|
| ||||||
資產 | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | | | | | 1,316 | | | | | | 79 | | |
關聯方應收貿易賬款
|
| |
10
|
| | | | 9,052 | | | | | | 2,551 | | |
其他應收賬款
|
| |
10
|
| | | | 3,180 | | | | | | 3,747 | | |
庫存
|
| |
11
|
| | | | 23,039 | | | | | | 24,854 | | |
預付費用
|
| | | | | | | 3,422 | | | | | | 9,373 | | |
| | | | | | | | 40,009 | | | | | | 40,604 | | |
非流動資產 | | | | | | | | | | | | | | | | |
財產、廠房和設備,淨額
|
| |
12
|
| | | | 422,226 | | | | | | 398,171 | | |
無形資產淨值
|
| |
13
|
| | | | 747 | | | | | | 947 | | |
庫存
|
| |
11
|
| | | | 354 | | | | | | 431 | | |
其他資產
|
| | | | | | | 57 | | | | | | 49 | | |
| | | | | | | | 423,384 | | | | | | 399,598 | | |
總資產
|
| | | | | | | 463,393 | | | | | | 440,202 | | |
負債 | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | |
貿易應付款
|
| |
14
|
| | | | 21,139 | | | | | | 9,482 | | |
對關聯方的貿易應付款
|
| |
14
|
| | | | 799 | | | | | | 652 | | |
其他應付款
|
| |
14
|
| | | | 6,560 | | | | | | 8,455 | | |
租賃負債
|
| |
15
|
| | | | 848 | | | | | | 1,047 | | |
供應
|
| |
16
|
| | | | 13,790 | | | | | | 15,725 | | |
| | | | | | | | 43,136 | | | | | | 35,361 | | |
非流動負債 | | | | | | | | | | | | | | | | |
租賃負債
|
| |
15
|
| | | | 128 | | | | | | 226 | | |
供應
|
| |
16
|
| | | | 44,408 | | | | | | 44,896 | | |
遞延納税義務
|
| |
9
|
| | | | 8,750 | | | | | | 14,059 | | |
| | | | | | | | 53,286 | | | | | | 59,181 | | |
總負債
|
| | | | | | | 96,422 | | | | | | 94,542 | | |
淨資產
|
| | | | | | | 366,971 | | | | | | 345,660 | | |
股權 | | | | | | | | | | | | | | | | |
股本
|
| |
23
|
| | | | — | | | | | | — | | |
留存收益
|
| | | | | | | 204,504 | | | | | | 209,863 | | |
母公司淨投資
|
| |
22
|
| | | | 162,467 | | | | | | 135,797 | | |
總股本
|
| | | | | | | 366,971 | | | | | | 345,660 | | |
| | | | | |
股本
|
| | | | | | | | | | | | | | | | | | | |||||||||
千美元
|
| |
備註
|
| |
數量:
個共享 |
| |
金額
|
| |
保留
收入 |
| |
父網絡
投資 |
| |
合計
股權 |
| |||||||||||||||
截至2021年1月1日
|
| | | | | | | 1 | | | | | | — | | | | | | 43,368 | | | | | | 309,998 | | | | | | 353,366 | | |
本年度利潤
|
| | | | | | | — | | | | | | — | | | | | | 166,495 | | | | | | — | | | | | | 166,495 | | |
母公司淨投資淨變化
|
| |
22
|
| | | | — | | | | | | — | | | | | | — | | | | | | (174,201) | | | | | | (174,201) | | |
截至2021年12月31日
|
| | | | | | | 1 | | | | | | — | | | | | | 209,863 | | | | | | 135,797 | | | | | | 345,660 | | |
截至2022年1月1日
|
| | | | | | | 1 | | | | | | — | | | | | | 209,863 | | | | | | 135,797 | | | | | | 345,660 | | |
本年度虧損
|
| | | | | | | — | | | | | | — | | | | | | (5,359) | | | | | | — | | | | | | (5,359) | | |
母公司淨投資淨變化
|
| |
22
|
| | | | — | | | | | | — | | | | | | — | | | | | | 26,670 | | | | | | 26,670 | | |
截至2022年12月31日
|
| | | | | | | 1 | | | | | | — | | | | | | 204,504 | | | | | | 162,467 | | | | | | 366,971 | | |
千美元
|
| |
備註
|
| |
2022
|
| |
2021
|
| ||||||
經營活動 | | | | | | | | | | | | | | | | |
所得税前利潤
|
| | | | | | | 10,356 | | | | | | 66,436 | | |
調整: | | | | | | | | | | | | | | | | |
折舊及攤銷
|
| |
6
|
| | | | 51,529 | | | | | | 52,321 | | |
淨匯兑損失/(收益)
|
| | | | | | | 453 | | | | | | (401) | | |
財務收入
|
| |
8
|
| | | | (6) | | | | | | (3) | | |
財務成本
|
| |
8
|
| | | | 930 | | | | | | 530 | | |
調入撥備
|
| | | | | | | 1,112 | | | | | | 1,746 | | |
其他非現金
|
| | | | | | | (1,568) | | | | | | 1,507 | | |
| | | | | | | | 62,806 | | | | | | 122,136 | | |
(增加)/減少關聯方貿易應收賬款
|
| | | | | | | (6,501) | | | | | | 6,310 | | |
其他應收賬款減少/(增加)
|
| | | | | | | 567 | | | | | | (961) | | |
預付費用減少/(增加)
|
| | | | | | | 5,943 | | | | | | (8,217) | | |
庫存減少/(增加)
|
| | | | | | | 1,892 | | | | | | (8,131) | | |
對關聯方的貿易應付款增加
|
| | | | | | | 147 | | | | | | 652 | | |
貿易應付款增加
|
| | | | | | | 1,141 | | | | | | 826 | | |
其他應付款減少
|
| | | | | | | (1,895) | | | | | | (4,808) | | |
運營產生的現金
|
| | | | | | | 64,100 | | | | | | 107,807 | | |
關聯方繳納的所得税(1)
|
| |
22
|
| | | | (8,629) | | | | | | (19,461) | | |
收到利息
|
| |
8
|
| | | | 6 | | | | | | 3 | | |
已支付利息
|
| |
8
|
| | | | (930) | | | | | | (530) | | |
經營活動產生的淨現金
|
| | | | | | | 54,547 | | | | | | 87,819 | | |
投資活動 | | | | | | | | | | | | | | | | |
購置房產、廠房、設備和無形資產
|
| | | | | | | (66,273) | | | | | | (32,068) | | |
投資活動中使用的淨現金
|
| | | | | | | (66,273) | | | | | | (32,068) | | |
融資活動 | | | | | | | | | | | | | | | | |
支付租賃債務
|
| | | | | | | (1,275) | | | | | | (781) | | |
從/(向)父級轉賬
|
| |
22
|
| | | | 14,275 | | | | | | (55,158) | | |
融資活動產生/(用於)的淨現金
|
| | | | | | | 13,000 | | | | | | (55,939) | | |
現金和現金等價物增加/(減少)
|
| | | | | | | 1,274 | | | | | | (188) | | |
年初的現金和現金等價物
|
| | | | | | | 79 | | | | | | 110 | | |
外匯淨差額
|
| | | | | | | (37) | | | | | | 157 | | |
年末現金和現金等價物
|
| | | | | | | 1,316 | | | | | | 79 | | |
| | |
平均
匯率 |
| |
關閉
匯率 |
| ||||||
2021
|
| | | | 0.7512 | | | | | | 0.7272 | | |
2022
|
| | | | 0.6935 | | | | | | 0.6804 | | |
|
建築物
|
| |
10 - 45年/直線
|
|
|
永久保有土地
|
| |
未折舊
|
|
|
廠房和設備
|
| |
3 - 30年/uop
|
|
|
使用權資產
|
| |
2 - 30年
|
|
|
礦山開發
|
| |
UOP
|
|
|
許可證和軟件
|
| |
3年 - 9年
|
|
千美元
|
| |
2022
|
| |
2021
|
| ||||||
出售大宗商品 - 銅
|
| | | | 211,152 | | | | | | 260,673 | | |
銷售副產品 - 銀牌
|
| | | | 8,553 | | | | | | 12,707 | | |
合計
|
| | | | 219,705 | | | | | | 273,380 | | |
千美元
|
| |
備註
|
| |
2022
|
| |
2021
|
| ||||||
計入銷貨成本: | | | | | | | | | | | | | | | | |
折舊費用
|
| |
12
|
| | | | (51,328) | | | | | | (52,262) | | |
攤銷費用
|
| | | | | | | (201) | | | | | | (59) | | |
合計
|
| | | | | | | (51,529) | | | | | | (52,321) | | |
千美元
|
| |
2022
|
| |
2021
|
| ||||||
計入銷貨成本: | | | | | | | | | | | | | |
工資和薪金
|
| | | | (44,189) | | | | | | (47,089) | | |
已定義的繳費計劃
|
| | | | (4,694) | | | | | | (5,589) | | |
其他員工福利
|
| | | | (28) | | | | | | (147) | | |
合計
|
| | | | (48,911) | | | | | | (52,825) | | |
千美元
|
| |
備註
|
| |
2022
|
| |
2021
|
| ||||||
財務收入 | | | | | | | | | | | | | | | | |
銀行和其他第三方的利息收入
|
| | | | | | | 6 | | | | | | 3 | | |
合計
|
| | | | | | | 6 | | | | | | 3 | | |
財務成本 | | | | | | | | | | | | | | | | |
債務和借款的利息支出
|
| | | | | | | (12) | | | | | | (3) | | |
租賃負債利息支出
|
| | | | | | | (67) | | | | | | (62) | | |
利息支出總額
|
| | | | | | | (79) | | | | | | (65) | | |
康復撥備增值費用
|
| |
16
|
| | | | (851) | | | | | | (465) | | |
合計
|
| | | | | | | (930) | | | | | | (530) | | |
財務成本 - 淨值
|
| | | | | | | (924) | | | | | | (527) | | |
千美元
|
| |
2022
|
| |
2021
|
| ||||||
當期所得税(費用)/福利
|
| | | | (19,125) | | | | | | 100,858 | | |
對當期所得税的調整
|
| | | | (1,899) | | | | | | (1,275) | | |
所得税(費用)/福利總額
|
| | | | (21,024) | | | | | | 99,583 | | |
遞延所得税優惠/(費用)
|
| | | | 3,622 | | | | | | (1,638) | | |
上一年度遞延所得税的調整
|
| | | | 1,687 | | | | | | 2,114 | | |
遞延所得税優惠總額
|
| | | | 5,309 | | | | | | 476 | | |
損益表中報告的所得税(費用)/福利總額
|
| | | | (15,715) | | | | | | 100,059 | | |
千美元
|
| |
2022
|
| |
2021
|
| ||||||
所得税前利潤
|
| | | | 10,356 | | | | | | 66,436 | | |
所得税費用按澳大利亞30%的所得税税率計算(2021年:30%)
|
| | | | (3,107) | | | | | | (19,931) | | |
税收影響: | | | | | | | | | | | | | |
在不確定的税收狀況下的變動
|
| | | | (12,395) | | | | | | 118,846 | | |
税務損失和暫時性差異的使用和確認變更
|
| | | | — | | | | | | 305 | | |
對前幾年的調整
|
| | | | (213) | | | | | | 839 | | |
所得税(費用)/福利
|
| | | | (15,715) | | | | | | 100,059 | | |
千美元
|
| |
2022
|
| |
已識別
利潤或虧損 |
| |
2021
|
| |||||||||
遞延納税義務 | | | | | | | | | | | | | | | | | | | |
折舊及攤銷
|
| | | | (19,280) | | | | | | 3,092 | | | | | | (22,372) | | |
撥備和應付款項
|
| | | | 10,611 | | | | | | (1,037) | | | | | | 11,648 | | |
應收款和消耗品
|
| | | | (82) | | | | | | 3,253 | | | | | | (3,335) | | |
合計
|
| | | | (8,750) | | | | | | 5,309 | | | | | | (14,059) | | |
遞延税金合計 - 淨值
|
| | | | (8,750) | | | | | | 5,309 | | | | | | (14,059) | | |
千美元
|
| |
2021
|
| |
已識別
利潤或虧損 |
| |
2020
|
| |||||||||
遞延納税義務 | | | | | | | | | | | | | | | | | | | |
折舊及攤銷
|
| | | | (22,372) | | | | | | 4,039 | | | | | | (26,411) | | |
撥備和應付款項
|
| | | | 11,648 | | | | | | 1,495 | | | | | | 10,153 | | |
應收款和消耗品
|
| | | | (3,335) | | | | | | (5,058) | | | | | | 1,723 | | |
合計
|
| | | | (14,059) | | | | | | 476 | | | | | | (14,535) | | |
遞延税金合計 - 淨值
|
| | | | (14,059) | | | | | | 476 | | | | | | (14,535) | | |
千美元
|
| |
備註
|
| |
2022
|
| |
2021
|
| ||||||
按公允價值計提損益的金融資產 | | | | | | | | | | | | | | | | |
包含暫定定價功能的關聯方貿易應收賬款
|
| |
22
|
| | | | 9,052 | | | | | | 2,551 | | |
其他應收賬款 | | | | | | | | | | | | | | | | |
攤銷成本的金融資產 | | | | | | | | | | | | | | | | |
其他應收賬款
|
| | | | | | | 1 | | | | | | 141 | | |
非金融工具 | | | | | | | | | | | | | | | | |
應收間接税
|
| | | | | | | 3,179 | | | | | | 3,606 | | |
其他應收賬款合計
|
| | | | | | | 3,180 | | | | | | 3,747 | | |
千美元
|
| |
2022
|
| |
2021
|
| ||||||
當前 | | | | | | | | | | | | | |
用品和消耗品(1)
|
| | | | 12,595 | | | | | | 9,593 | | |
正在進行的工作
|
| | | | 670 | | | | | | 1,013 | | |
成品
|
| | | | 9,774 | | | | | | 14,248 | | |
總電流
|
| | | | 23,039 | | | | | | 24,854 | | |
非當前 | | | | | | | | | | | | | |
用品和消耗品(1)
|
| | | | 354 | | | | | | 431 | | |
非流動合計
|
| | | | 354 | | | | | | 431 | | |
合計
|
| | | | 23,393 | | | | | | 25,285 | | |
千美元
|
| |
備註
|
| |
永久持有
土地和 建築物 |
| |
工廠和
設備 |
| |
權限
使用 資產 |
| |
礦山
開發 |
| |
合計
|
| |||||||||||||||
成本 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
截至2022年1月1日
|
| | | | | | | 8,873 | | | | | | 477,079 | | | | | | 2,135 | | | | | | 457,099 | | | | | | 945,186 | | |
添加內容
|
| | | | | | | — | | | | | | 56,068 | | | | | | 970 | | | | | | 20,717 | | | | | | 77,755 | | |
處置
|
| | | | | | | — | | | | | | (157) | | | | | | — | | | | | | — | | | | | | (157) | | |
其他動作(1)
|
| | | | | | | — | | | | | | (10,405) | | | | | | — | | | | | | 8,053 | | | | | | (2,352) | | |
截至2022年12月31日
|
| | | | | | | 8,873 | | | | | | 522,585 | | | | | | 3,105 | | | | | | 485,869 | | | | | | 1,020,432 | | |
累計折舊和減值:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
截至2022年1月1日
|
| | | | | | | 7,097 | | | | | | 289,270 | | | | | | 886 | | | | | | 249,762 | | | | | | 547,015 | | |
折舊
|
| |
6
|
| | | | 529 | | | | | | 32,319 | | | | | | 1,320 | | | | | | 17,160 | | | | | | 51,328 | | |
處置
|
| | | | | | | — | | | | | | (137) | | | | | | — | | | | | | — | | | | | | (137) | | |
截至2022年12月31日
|
| | | | | | | 7,626 | | | | | | 321,452 | | | | | | 2,206 | | | | | | 266,922 | | | | | | 598,206 | | |
截至2022年12月31日的賬面淨值
|
| | | | | | | 1,247 | | | | | | 201,133 | | | | | | 899 | | | | | | 218,947 | | | | | | 422,226 | | |
千美元
|
| |
備註
|
| |
永久持有
土地和 建築物 |
| |
工廠
和設備 |
| |
權限
使用 資產 |
| |
礦山
開發 |
| |
合計
|
| |||||||||||||||
成本 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
截至2021年1月1日
|
| | | | | | | 8,986 | | | | | | 444,611 | | | | | | 177 | | | | | | 443,819 | | | | | | 897,593 | | |
添加內容
|
| | | | | | | — | | | | | | 24,225 | | | | | | 1,958 | | | | | | 6,663 | | | | | | 32,846 | | |
處置
|
| | | | | | | — | | | | | | (8,202) | | | | | | — | | | | | | — | | | | | | (8,202) | | |
其他動作(1)
|
| | | | | | | (113) | | | | | | 16,445 | | | | | | — | | | | | | 6,617 | | | | | | 22,949 | | |
截至2021年12月31日
|
| | | | | | | 8,873 | | | | | | 477,079 | | | | | | 2,135 | | | | | | 457,099 | | | | | | 945,186 | | |
累計折舊和減值:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
截至2021年1月1日
|
| | | | | | | 6,394 | | | | | | 264,296 | | | | | | 65 | | | | | | 231,681 | | | | | | 502,436 | | |
折舊
|
| |
6
|
| | | | 703 | | | | | | 32,645 | | | | | | 821 | | | | | | 18,093 | | | | | | 52,262 | | |
處置
|
| | | | | | | — | | | | | | (8,202) | | | | | | — | | | | | | — | | | | | | (8,202) | | |
其他動作(1)
|
| | | | | | | — | | | | | | 531 | | | | | | — | | | | | | (12) | | | | | | 519 | | |
截至2021年12月31日
|
| | | | | | | 7,097 | | | | | | 289,270 | | | | | | 886 | | | | | | 249,762 | | | | | | 547,015 | | |
截至2021年12月31日的賬面淨值
|
| | | | | | | 1,776 | | | | | | 187,809 | | | | | | 1,249 | | | | | | 207,337 | | | | | | 398,171 | | |
千美元
|
| |
備註
|
| |
2022
|
| |
2021
|
| ||||||
攤銷成本的財務負債 | | | | | | | | | | | | | | | | |
應付第三方的貿易應付款
|
| | | | | | | 21,139 | | | | | | 9,482 | | |
應付關聯方的貿易應付款
|
| |
22
|
| | | | 799 | | | | | | 652 | | |
其他應付款 | | | | | | | | | | | | | | | | |
攤銷成本的財務負債 | | | | | | | | | | | | | | | | |
應付採礦特許權使用費
|
| | | | | | | 1,757 | | | | | | 2,617 | | |
應計費用
|
| | | | | | | 4,803 | | | | | | 5,838 | | |
其他應付款合計
|
| | | | | | | 6,560 | | | | | | 8,455 | | |
千美元
|
| |
2022
|
| |
2021
|
| ||||||
當前 | | | | | | | | | | | | | |
租賃負債
|
| | | | 848 | | | | | | 1,047 | | |
總電流
|
| | | | 848 | | | | | | 1,047 | | |
非當前 | | | | | | | | | | | | | |
租賃負債
|
| | | | 128 | | | | | | 226 | | |
非流動合計
|
| | | | 128 | | | | | | 226 | | |
合計
|
| | | | 976 | | | | | | 1,273 | | |
現金流與租賃負債變動的對賬 | | | | | | | | | | | | | |
千美元
|
| |
2022
|
| |
2021
|
| ||||||
租賃負債中與現金相關的變動(1) | | | | | | | | | | | | | |
支付租賃債務
|
| | | | (1,275) | | | | | | (781) | | |
租賃負債中的非現金相關變動 | | | | | | | | | | | | | |
外匯走勢
|
| | | | (57) | | | | | | (98) | | |
租賃負債變動(2)
|
| | | | 1,035 | | | | | | 2,020 | | |
| | | | | 978 | | | | | | 1,922 | | |
(減少)/本年度租賃負債增加
|
| | | | (297) | | | | | | 1,141 | | |
租賃負債總額 - 期初
|
| | | | 1,273 | | | | | | 132 | | |
租賃負債總額 - 結算
|
| | | | 976 | | | | | | 1,273 | | |
千美元
|
| |
2022
|
| |
2021
|
| ||||||
使用權資產折舊
|
| | | | (1,320) | | | | | | (821) | | |
租賃負債利息支出
|
| | | | (67) | | | | | | (62) | | |
與短期租賃相關的費用
|
| | | | (132) | | | | | | (2,257) | | |
與低價值租賃相關的費用
|
| | | | (5) | | | | | | (5) | | |
合計
|
| | | | (1,524) | | | | | | (3,145) | | |
千美元
|
| |
員工
授權 |
| |
康復工作
成本 |
| |
其他
|
| |
合計
|
| ||||||||||||
2022年1月1日
|
| | | | 16,117 | | | | | | 44,023 | | | | | | 481 | | | | | | 60,621 | | |
已使用
|
| | | | (941) | | | | | | (166) | | | | | | — | | | | | | (1,107) | | |
已發佈
|
| | | | (55) | | | | | | — | | | | | | (430) | | | | | | (485) | | |
堆積
|
| | | | — | | | | | | 851 | | | | | | — | | | | | | 851 | | |
添加內容
|
| | | | — | | | | | | — | | | | | | 22 | | | | | | 22 | | |
外幣匯率變動的影響
|
| | | | (844) | | | | | | (840) | | | | | | (20) | | | | | | (1,704) | | |
2022年12月31日的賬面淨值
|
| | | | 14,277 | | | | | | 43,868 | | | | | | 53 | | | | | | 58,198 | | |
當前
|
| | | | 13,467 | | | | | | 270 | | | | | | 53 | | | | | | 13,790 | | |
非當前
|
| | | | 810 | | | | | | 43,598 | | | | | | — | | | | | | 44,408 | | |
2022年12月31日的賬面淨值
|
| | | | 14,277 | | | | | | 43,868 | | | | | | 53 | | | | | | 58,198 | | |
2021年1月1日
|
| | | | 15,220 | | | | | | 19,637 | | | | | | 564 | | | | | | 35,421 | | |
已使用
|
| | | | (1,497) | | | | | | (135) | | | | | | (162) | | | | | | (1,794) | | |
堆積
|
| | | | — | | | | | | 465 | | | | | | — | | | | | | 465 | | |
添加內容
|
| | | | 2,006 | | | | | | 24,056 | | | | | | 99 | | | | | | 26,161 | | |
外幣匯率變動的影響
|
| | | | 388 | | | | | | — | | | | | | (20) | | | | | | 368 | | |
2021年12月31日的賬面淨值
|
| | | | 16,117 | | | | | | 44,023 | | | | | | 481 | | | | | | 60,621 | | |
當前
|
| | | | 15,190 | | | | | | 54 | | | | | | 481 | | | | | | 15,725 | | |
非當前
|
| | | | 927 | | | | | | 43,969 | | | | | | — | | | | | | 44,896 | | |
2021年12月31日的賬面淨值
|
| | | | 16,117 | | | | | | 44,023 | | | | | | 481 | | | | | | 60,621 | | |
千美元
|
| |
備註
|
| |
美元
|
| |
澳元
|
| |
其他
|
| |
合計
|
| |||||||||||||||
現金和現金等價物
|
| | | | | | | | | | 30 | | | | | | 1,286 | | | | | | — | | | | | | 1,316 | | |
關聯方應收貿易賬款
|
| | | | 10 | | | | | | 9,052 | | | | | | — | | | | | | — | | | | | | 9,052 | | |
其他應收賬款
|
| | | | 10 | | | | | | — | | | | | | 3,180 | | | | | | — | | | | | | 3,180 | | |
貿易應付款
|
| | | | 14 | | | | | | (1,853) | | | | | | (19,286) | | | | | | — | | | | | | (21,139) | | |
對關聯方的貿易應付款
|
| | | | 14 | | | | | | (545) | | | | | | (254) | | | | | | — | | | | | | (799) | | |
其他應付款
|
| | | | 14 | | | | | | (1,047) | | | | | | (5,513) | | | | | | — | | | | | | (6,560) | | |
租賃負債
|
| | | | 15 | | | | | | — | | | | | | (976) | | | | | | — | | | | | | (976) | | |
淨債務
|
| | | | | | | | | | 5,637 | | | | | | (21,563) | | | | | | — | | | | | | (15,926) | | |
千美元
|
| | | | | | | |
美元
|
| |
澳元
|
| |
其他
|
| |
合計
|
| ||||||||||||
現金和現金等價物
|
| | | | | | | | | | 30 | | | | | | 49 | | | | | | — | | | | | | 79 | | |
關聯方應收貿易賬款
|
| | | | 10 | | | | | | 2,551 | | | | | | — | | | | | | — | | | | | | 2,551 | | |
其他應收賬款
|
| | | | 10 | | | | | | — | | | | | | 3,747 | | | | | | — | | | | | | 3,747 | | |
貿易應付款
|
| | | | 14 | | | | | | (100) | | | | | | (9,295) | | | | | | (87) | | | | | | (9,482) | | |
對關聯方的貿易應付款
|
| | | | 14 | | | | | | (652) | | | | | | — | | | | | | — | | | | | | (652) | | |
其他應付款
|
| | | | 14 | | | | | | (248) | | | | | | (8,207) | | | | | | — | | | | | | (8,455) | | |
租賃負債
|
| | | | 15 | | | | | | — | | | | | | (1,273) | | | | | | — | | | | | | (1,273) | | |
淨債務
|
| | | | | | | | | | 1,581 | | | | | | (14,979) | | | | | | (87) | | | | | | (13,485) | | |
千美元
|
| |
盈虧
|
| |
其他股權
|
| ||||||
澳元
|
| | | | 2,156 | | | | | | 2,156 | | |
合計
|
| | | | 2,156 | | | | | | 2,156 | | |
千美元
|
| |
盈虧
|
| |
其他股權
|
| ||||||
澳元
|
| | | | 1,498 | | | | | | 1,498 | | |
其他
|
| | | | 9 | | | | | | 9 | | |
合計
|
| | | | 1,507 | | | | | | 1,507 | | |
千美元
|
| |
備註
|
| |
之後的
兩年 |
| |
到期
1個 - 2年 |
| |
到期
0 - 1年 |
| |
合計
|
| |||||||||||||||
預計未來的利息支出
|
| | | | | | | | | | — | | | | | | 3 | | | | | | 28 | | | | | | 31 | | |
租賃負債 - 未貼現
|
| | | | | | | | | | 2 | | | | | | 129 | | | | | | 876 | | | | | | 1,007 | | |
貿易和其他應付款
|
| | | | 14 | | | | | | — | | | | | | — | | | | | | 28,498 | | | | | | 28,498 | | |
合計
|
| | | | | | | | | | 2 | | | | | | 132 | | | | | | 29,402 | | | | | | 29,536 | | |
流動金融資產
|
| | | | | | | | | | | | | | | | | | | | | | 10,369 | | | | | | 10,369 | | |
千美元
|
| |
備註
|
| |
之後的
兩年 |
| |
到期
1個 - 2年 |
| |
到期
0 - 1年 |
| |
合計
|
| |||||||||||||||
預計未來的利息支出
|
| | | | | | | | | | — | | | | | | 2 | | | | | | 37 | | | | | | 39 | | |
租賃負債 - 未貼現
|
| | | | | | | | | | — | | | | | | 228 | | | | | | 1,084 | | | | | | 1,312 | | |
貿易和其他應付款
|
| | | | 14 | | | | | | — | | | | | | — | | | | | | 18,589 | | | | | | 18,589 | | |
合計
|
| | | | | | | | | | — | | | | | | 230 | | | | | | 19,710 | | | | | | 19,940 | | |
流動金融資產
|
| | | | | | | | | | | | | | | | | | | | | | 2,771 | | | | | | 2,771 | | |
千美元
|
| |
備註
|
| |
攤銷
成本 |
| |
FVTPL(1)
|
| |
合計
|
| |||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | |
關聯方應收貿易賬款
|
| |
10
|
| | | | — | | | | | | 9,052 | | | | | | 9,052 | | |
其他應收賬款
|
| |
10
|
| | | | 1 | | | | | | — | | | | | | 1 | | |
金融總資產
|
| | | | | | | 1 | | | | | | 9,052 | | | | | | 9,053 | | |
負債 | | | | | | | | | | | | | | | | | | | | | | |
貿易應付款
|
| |
14
|
| | | | 21,139 | | | | | | — | | | | | | 21,139 | | |
對關聯方的貿易應付款
|
| |
14
|
| | | | 799 | | | | | | — | | | | | | 799 | | |
其他應付款
|
| |
14
|
| | | | 6,560 | | | | | | — | | | | | | 6,560 | | |
租賃負債
|
| |
15
|
| | | | 976 | | | | | | — | | | | | | 976 | | |
金融負債總額
|
| | | | | | | 29,474 | | | | | | — | | | | | | 29,474 | | |
千美元
|
| |
備註
|
| |
攤銷
成本 |
| |
FVTPL(1)
|
| |
合計
|
| ||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
關聯方應收貿易賬款
|
| | | | 10 | | | | | | — | | | | | | 2,551 | | | | | | 2,551 | | |
其他應收賬款
|
| | | | 10 | | | | | | 141 | | | | | | — | | | | | | 141 | | |
金融總資產
|
| | | | | | | | | | 141 | | | | | | 2,551 | | | | | | 2,692 | | |
負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
貿易應付款
|
| | | | 14 | | | | | | 9,482 | | | | | | — | | | | | | 9,482 | | |
對關聯方的貿易應付款
|
| | | | 14 | | | | | | 652 | | | | | | — | | | | | | 652 | | |
其他應付款
|
| | | | 14 | | | | | | 8,455 | | | | | | — | | | | | | 8,455 | | |
租賃負債
|
| | | | 15 | | | | | | 1,273 | | | | | | — | | | | | | 1,273 | | |
金融負債總額
|
| | | | | | | | | | 19,862 | | | | | | — | | | | | | 19,862 | | |
千美元
|
| |
1級
|
| |
二級
|
| |
3級
|
| |
合計
|
| ||||||||||||
金融資產
|
| | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | | 1,316 | | | | | | — | | | | | | — | | | | | | 1,316 | | |
貿易應收賬款
|
| | | | — | | | | | | 9,052 | | | | | | — | | | | | | 9,052 | | |
合計
|
| | | | 1,316 | | | | | | 9,052 | | | | | | — | | | | | | 10,368 | | |
千美元
|
| |
1級
|
| |
二級
|
| |
3級
|
| |
合計
|
| ||||||||||||
金融資產
|
| | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | | 79 | | | | | | — | | | | | | — | | | | | | 79 | | |
貿易應收賬款
|
| | | | — | | | | | | 2,551 | | | | | | — | | | | | | 2,551 | | |
合計
|
| | | | 79 | | | | | | 2,551 | | | | | | — | | | | | | 2,630 | | |
千美元
|
| |
2022
|
| |
2021
|
| ||||||
母公司淨投資 | | | | | | | | | | | | | |
截至1月1日
|
| | | | 135,797 | | | | | | 309,998 | | |
嘉能可投資税貸款
|
| | | | 8,629 | | | | | | 19,461 | | |
嘉能可澳大利亞控股公司營運資金
|
| | | | 5,646 | | | | | | (74,816) | | |
税收狀況不確定
|
| | | | 12,395 | | | | | | (118,846) | | |
與上級的淨交易額
|
| | | | 26,670 | | | | | | (174,201) | | |
截至2013年12月31日
|
| | | | 162,467 | | | | | | 135,797 | | |
千美元
|
| |
商品銷售
和服務 |
| |
購買量
貨物和 服務 |
| |
貿易應收賬款
到期 關聯方 |
| |
貿易應付款
因相關原因 派對 |
| ||||||||||||
嘉能可國際股份公司 | | | | | | | | | | | | | | | | | | | | | | | | | |
2022
|
| | | | 219,705 | | | | | | — | | | | | | 9,052 | | | | | | — | | |
2021
|
| | | | 273,380 | | | | | | — | | | | | | 2,551 | | | | | | — | | |
嘉能可澳大利亞石油有限公司 | | | | | | | | | | | | | | | | | | | | | | | | | |
2022
|
| | | | — | | | | | | (5,385) | | | | | | — | | | | | | (545) | | |
2021
|
| | | | — | | | | | | (4,349) | | | | | | — | | | | | | (421) | | |
嘉能可澳大利亞控股有限公司 | | | | | | | | | | | | | | | | | | | | | | | | | |
2022
|
| | | | — | | | | | | (1,306) | | | | | | — | | | | | | — | | |
2021
|
| | | | — | | | | | | (1,443) | | | | | | — | | | | | | — | | |
其他關聯方 | | | | | | | | | | | | | | | | | | | | | | | | | |
2022
|
| | | | — | | | | | | (1,501) | | | | | | — | | | | | | (254) | | |
2021
|
| | | | — | | | | | | (1,326) | | | | | | — | | | | | | (231) | | |
已發行股份
|
| |
2022
|
| |
2021
|
| ||||||
普通股已繳足股款
|
| | | | 1 | | | | | | 1 | | |
| | | | | 1 | | | | | | 1 | | |
| | |
數量:
個共享 |
| |
股本
千美元 |
| ||||||
截至2021年1月1日和2021年12月31日的餘額
|
| | | | 1 | | | | | | — | | |
截至2022年12月31日的餘額
|
| | | | 1 | | | | | | — | | |
千美元
|
| |
2022
|
| |
2021
|
| ||||||
(虧損)/利潤按基本每股收益計算為可歸因於
的淨利潤
公司所有者 |
| | | | (5,359) | | | | | | 166,495 | | |
按基本每股收益計算的普通股加權平均數
|
| | | | 1 | | | | | | 1 | | |
(虧損)/稀釋後每股收益的利潤
|
| | | | (5,359) | | | | | | 166,495 | | |
稀釋後每股收益的普通股加權平均數
|
| | | | 1 | | | | | | 1 | | |
基本(虧損)/每股收益
|
| | | | (5,359) | | | | | | 166,495 | | |
攤薄(虧損)/每股收益
|
| | | | (5,359) | | | | | | 166,495 | | |
千美元
|
| |
備註
|
| |
2021
|
| |
2020
|
| ||||||
關聯方收入
|
| |
5
|
| | | | 273,380 | | | | | | 202,183 | | |
銷貨成本
|
| | | | | | | (190,150) | | | | | | (181,093) | | |
毛利
|
| | | | | | | 83,230 | | | | | | 21,090 | | |
分銷和銷售費用
|
| | | | | | | (15,195) | | | | | | (12,846) | | |
管理費
|
| | | | | | | (1,473) | | | | | | (3,909) | | |
營業收入
|
| | | | | | | 66,562 | | | | | | 4,335 | | |
淨匯兑收益/(虧損)
|
| | | | | | | 401 | | | | | | (1,647) | | |
財務收入
|
| |
8
|
| | | | 3 | | | | | | 9 | | |
財務成本
|
| |
8
|
| | | | (530) | | | | | | (793) | | |
所得税前利潤
|
| | | | | | | 66,436 | | | | | | 1,904 | | |
所得税優惠/(費用)
|
| |
9
|
| | | | 100,059 | | | | | | (31,041) | | |
本年度利潤/(虧損)
|
| | | | | | | 166,495 | | | | | | (29,137) | | |
其他綜合收益
|
| | | | | | | — | | | | | | — | | |
總綜合收益/(虧損)
|
| | | | | | | 166,495 | | | | | | (29,137) | | |
每股收益/(虧損)
|
| | | | | | | | | | | | | | | |
按基本每股收益和稀釋後每股收益計算的普通股加權平均數
|
| |
25
|
| | | | 1 | | | | | | 1 | | |
基礎版
|
| |
25
|
| | | | 166,495 | | | | | | (29,137) | | |
稀釋後的
|
| |
25
|
| | | | 166,495 | | | | | | (29,137) | | |
千美元
|
| |
備註
|
| |
2021
|
| |
2020
|
| |
1月1日
2020 |
| |||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | | | | | 79 | | | | | | 110 | | | | | | 264 | | |
關聯方應收貿易賬款
|
| |
10
|
| | | | 2,551 | | | | | | 8,861 | | | | | | 6,718 | | |
其他應收賬款
|
| |
10
|
| | | | 3,747 | | | | | | 2,648 | | | | | | 2,999 | | |
庫存
|
| |
11
|
| | | | 24,854 | | | | | | 16,589 | | | | | | 14,601 | | |
預付費用
|
| | | | | | | 9,373 | | | | | | 1,205 | | | | | | — | | |
| | | | | | | | 40,604 | | | | | | 29,413 | | | | | | 24,582 | | |
非流動資產 | | | | | | | | | | | | | | | | | | | | | | |
財產、廠房和設備,淨額
|
| |
12
|
| | | | 398,171 | | | | | | 395,157 | | | | | | 397,695 | | |
無形資產淨值
|
| |
13
|
| | | | 947 | | | | | | 100 | | | | | | — | | |
庫存
|
| |
11
|
| | | | 431 | | | | | | 565 | | | | | | 518 | | |
其他資產
|
| | | | | | | 49 | | | | | | 138 | | | | | | 358 | | |
| | | | | | | | 399,598 | | | | | | 395,960 | | | | | | 398,571 | | |
總資產
|
| | | | | | | 440,202 | | | | | | 425,373 | | | | | | 423,153 | | |
負債 | | | | | | | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | | | | | | | |
貿易應付款
|
| |
14
|
| | | | 9,482 | | | | | | 8,656 | | | | | | 5,688 | | |
對關聯方的貿易應付款
|
| |
14
|
| | | | 652 | | | | | | — | | | | | | 481 | | |
其他應付款
|
| |
14
|
| | | | 8,455 | | | | | | 13,263 | | | | | | 19,454 | | |
租賃負債
|
| |
15
|
| | | | 1,047 | | | | | | 105 | | | | | | 3,054 | | |
供應
|
| |
16
|
| | | | 15,725 | | | | | | 14,914 | | | | | | 9,550 | | |
| | | | | | | | 35,361 | | | | | | 36,938 | | | | | | 38,227 | | |
非流動負債 | | | | | | | | | | | | | | | | | | | | | | |
租賃負債
|
| |
15
|
| | | | 226 | | | | | | 27 | | | | | | 1,832 | | |
供應
|
| |
16
|
| | | | 44,896 | | | | | | 20,507 | | | | | | 23,499 | | |
遞延納税義務
|
| |
9
|
| | | | 14,059 | | | | | | 14,535 | | | | | | 20,114 | | |
| | | | | | | | 59,181 | | | | | | 35,069 | | | | | | 45,445 | | |
總負債
|
| | | | | | | 94,542 | | | | | | 72,007 | | | | | | 83,672 | | |
淨資產
|
| | | | | | | 345,660 | | | | | | 353,366 | | | | | | 339,481 | | |
股權 | | | | | | | | | | | | | | | | | | | | | | |
股本
|
| |
23
|
| | | | — | | | | | | — | | | | | | — | | |
留存收益
|
| | | | | | | 209,863 | | | | | | 43,368 | | | | | | 72,505 | | |
母公司淨投資
|
| |
22
|
| | | | 135,797 | | | | | | 309,998 | | | | | | 266,976 | | |
總股本
|
| | | | | | | 345,660 | | | | | | 353,366 | | | | | | 339,481 | | |
| | |
股本
|
| | | | | | | | | | | | | | | | | | | ||||||||||||
千美元
|
| |
備註
|
| |
數量:
個共享 |
| |
金額
|
| |
保留
收入 |
| |
父網絡
投資 |
| |
合計
股權 |
| |||||||||||||||
截至2020年1月1日
|
| | | | | | | 1 | | | | | | — | | | | | | 72,505 | | | | | | 266,976 | | | | | | 339,481 | | |
本年度虧損
|
| | | | | | | — | | | | | | — | | | | | | (29,137) | | | | | | — | | | | | | (29,137) | | |
母公司淨投資淨變化
|
| |
22
|
| | | | — | | | | | | — | | | | | | — | | | | | | 43,022 | | | | | | 43,022 | | |
截至2020年12月31日
|
| | | | | | | 1 | | | | | | — | | | | | | 43,368 | | | | | | 309,998 | | | | | | 353,366 | | |
截至2021年1月1日
|
| | | | | | | 1 | | | | | | — | | | | | | 43,368 | | | | | | 309,998 | | | | | | 353,366 | | |
本年度利潤
|
| | | | | | | — | | | | | | — | | | | | | 166,495 | | | | | | — | | | | | | 166,495 | | |
母公司淨投資淨變化
|
| |
22
|
| | | | — | | | | | | — | | | | | | — | | | | | | (174,201) | | | | | | (174,201) | | |
截至2021年12月31日
|
| | | | | | | 1 | | | | | | — | | | | | | 209,863 | | | | | | 135,797 | | | | | | 345,660 | | |
千美元
|
| |
備註
|
| |
2021
|
| |
2020
|
| ||||||
經營活動 | | | | | | | | | | | | | | | | |
所得税前利潤
|
| | | | | | | 66,436 | | | | | | 1,904 | | |
調整: | | | | | | | | | | | | | | | | |
折舊及攤銷
|
| |
6
|
| | | | 52,321 | | | | | | 55,433 | | |
淨匯兑(收益)/淨虧損
|
| | | | | | | (401) | | | | | | 1,647 | | |
財務收入
|
| |
8
|
| | | | (3) | | | | | | (9) | | |
財務成本
|
| |
8
|
| | | | 530 | | | | | | 793 | | |
調入撥備
|
| | | | | | | 1,746 | | | | | | 1,473 | | |
其他非現金
|
| | | | | | | 1,507 | | | | | | (64) | | |
| | | | | | | | 122,136 | | | | | | 61,177 | | |
關聯方貿易應收賬款減少
|
| | | | | | | 6,310 | | | | | | 351 | | |
其他應收賬款增加
|
| | | | | | | (961) | | | | | | (1,922) | | |
預付費用增加
|
| | | | | | | (8,217) | | | | | | (1,204) | | |
庫存增加
|
| | | | | | | (8,131) | | | | | | (2,035) | | |
對關聯方的貿易應付款增加/(減少)
|
| | | | | | | 652 | | | | | | (481) | | |
貿易應付款增加
|
| | | | | | | 826 | | | | | | 2,968 | | |
其他應付款減少
|
| | | | | | | (4,808) | | | | | | (6,191) | | |
運營產生的現金
|
| | | | | | | 107,807 | | | | | | 52,663 | | |
關聯方繳納的所得税(1)
|
| |
9
|
| | | | (19,461) | | | | | | (7,908) | | |
收到利息
|
| |
8
|
| | | | 3 | | | | | | 9 | | |
已支付利息
|
| |
8
|
| | | | (530) | | | | | | (793) | | |
經營活動產生的淨現金
|
| | | | | | | 87,819 | | | | | | 43,971 | | |
投資活動 | | | | | | | | | | | | | | | | |
購置房產、廠房、設備和無形資產
|
| |
12
|
| | | | (32,068) | | | | | | (55,763) | | |
投資活動中使用的淨現金
|
| | | | | | | (32,068) | | | | | | (55,763) | | |
融資活動 | | | | | | | | | | | | | | | | |
支付租賃債務
|
| | | | | | | (781) | | | | | | (2,718) | | |
向父級轉賬/從父級轉賬
|
| | | | | | | (55,158) | | | | | | 14,310 | | |
淨現金(用於)/融資活動產生的淨現金
|
| | | | | | | (55,939) | | | | | | 11,592 | | |
現金和現金等價物減少
|
| | | | | | | (188) | | | | | | (200) | | |
年初的現金和現金等價物
|
| | | | | | | 110 | | | | | | 264 | | |
外匯淨差額
|
| | | | | | | 157 | | | | | | 46 | | |
年末現金和現金等價物
|
| | | | | | | 79 | | | | | | 110 | | |
| | |
平均
匯率 |
| |
關閉
匯率 |
| ||||||
2020
|
| | | | 0.6884 | | | | | | 0.7706 | | |
2021
|
| | | | 0.7512 | | | | | | 0.7272 | | |
| 建築物 | | |
10 - 45年/直線
|
|
| 永久保有土地 | | |
未折舊
|
|
| 廠房和設備 | | |
3 - 30年/uop
|
|
| 使用權資產 | | |
2 - 30年
|
|
| 礦山開發 | | |
UOP
|
|
| 許可證和軟件 | | |
3 - 9年
|
|
千美元
|
| |
2021
|
| |
2020
|
| ||||||
商品銷售-銅
|
| | | | 260,673 | | | | | | 192,008 | | |
副產品銷售-銀牌
|
| | | | 12,707 | | | | | | 10,175 | | |
合計
|
| | | | 273,380 | | | | | | 202,183 | | |
千美元
|
| |
備註
|
| |
2021
|
| |
2020
|
| ||||||
計入銷貨成本: | | | | | | | | | | | | | | | | |
折舊費用
|
| |
12
|
| | | | (52,262) | | | | | | (55,433) | | |
攤銷費用
|
| | | | | | | (59) | | | | | | — | | |
合計
|
| | | | | | | (52,321) | | | | | | (55,433) | | |
千美元
|
| |
2021
|
| |
2020
|
| ||||||
計入銷貨成本: | | | | | | | | | | | | | |
工資和薪金
|
| | | | (47,089) | | | | | | (40,973) | | |
已定義的繳費計劃
|
| | | | (5,589) | | | | | | (4,305) | | |
其他員工福利
|
| | | | (147) | | | | | | (584) | | |
合計
|
| | | | (52,825) | | | | | | (45,862) | | |
千美元
|
| |
備註
|
| |
2021
|
| |
2020
|
| ||||||
財務收入 | | | | | | | | | | | | | | | | |
銀行和其他第三方的利息收入
|
| | | | | | | 3 | | | | | | 9 | | |
合計
|
| | | | | | | 3 | | | | | | 9 | | |
財務成本 | | | | | | | | | | | | | | | | |
債務和借款的利息支出
|
| | | | | | | (3) | | | | | | — | | |
租賃負債利息支出
|
| | | | | | | (62) | | | | | | (316) | | |
利息支出總額
|
| | | | | | | (65) | | | | | | (316) | | |
康復撥備增值費用
|
| |
16
|
| | | | (465) | | | | | | (477) | | |
合計
|
| | | | | | | (530) | | | | | | (793) | | |
財務成本 - 淨值
|
| | | | | | | (527) | | | | | | (784) | | |
千美元
|
| |
2021
|
| |
2020
|
| ||||||
當期所得税優惠/(費用)
|
| | | | 100,858 | | | | | | (33,602) | | |
對當期所得税的調整
|
| | | | (1,275) | | | | | | (3,018) | | |
所得税總優惠/(費用)
|
| | | | 99,583 | | | | | | (36,620) | | |
遞延所得税(費用)/福利
|
| | | | (1,638) | | | | | | 4,318 | | |
上一年度遞延所得税的調整
|
| | | | 2,114 | | | | | | 1,261 | | |
遞延所得税優惠總額
|
| | | | 476 | | | | | | 5,579 | | |
損益表中報告的所得税收益/(費用)總額
|
| | | | 100,059 | | | | | | (31,041) | | |
千美元
|
| |
2021
|
| |
2020
|
| ||||||
所得税前利潤
|
| | | | 66,436 | | | | | | 1,904 | | |
所得税費用按澳大利亞30%的所得税税率計算(2020年:30%)
|
| | | | (19,931) | | | | | | (571) | | |
税收影響: | | | | | | | | | | | | | |
在不確定的税收狀況下的變動
|
| | | | 118,846 | | | | | | (28,712) | | |
税務損失和暫時性差異的使用和確認變更
|
| | | | 305 | | | | | | — | | |
對前幾年的調整
|
| | | | 839 | | | | | | (1,758) | | |
所得税優惠/(費用)
|
| | | | 100,059 | | | | | | (31,041) | | |
千美元
|
| |
2021
|
| |
已識別
利潤或虧損 |
| |
2020
|
| |||||||||
遞延納税義務 | | | | | | | | | | | | | | | | | | | |
折舊及攤銷
|
| | | | (22,372) | | | | | | 4,039 | | | | | | (26,411) | | |
撥備和應付款項
|
| | | | 11,648 | | | | | | 1,495 | | | | | | 10,153 | | |
應收款和消耗品
|
| | | | (3,335) | | | | | | (5,058) | | | | | | 1,723 | | |
合計
|
| | | | (14,059) | | | | | | 476 | | | | | | (14,535) | | |
遞延税額合計-淨額
|
| | | | (14,059) | | | | | | 476 | | | | | | (14,535) | | |
千美元
|
| |
2020
|
| |
已識別
利潤或虧損 |
| |
2019
|
| |||||||||
遞延納税義務 | | | | | | | | | | | | | | | | | | | |
折舊及攤銷
|
| | | | (26,411) | | | | | | 4,460 | | | | | | (30,871) | | |
撥備和應付款項
|
| | | | 10,153 | | | | | | 40 | | | | | | 10,113 | | |
應收款和消耗品
|
| | | | 1,723 | | | | | | 1,079 | | | | | | 644 | | |
合計
|
| | | | (14,535) | | | | | | 5,579 | | | | | | (20,114) | | |
遞延税額合計-淨額
|
| | | | (14,535) | | | | | | 5,579 | | | | | | (20,114) | | |
千美元
|
| |
備註
|
| |
2021
|
| |
2020
|
| |
1月1日
2020 |
| |||||||||
按公允價值計提損益的金融資產 | | | | | | | | | | | | | | | | | | | | | | |
包含暫定定價功能的關聯方貿易應收賬款
|
| |
22
|
| | | | 2,551 | | | | | | 8,861 | | | | | | 6,718 | | |
其他應收賬款 | | | | | | | | | | | | | | | | | | | | | | |
攤銷成本的金融資產 | | | | | | | | | | | | | | | | | | | | | | |
其他應收賬款
|
| | | | | | | 141 | | | | | | 167 | | | | | | 1,351 | | |
非金融工具 | | | | | | | | | | | | | | | | | | | | | | |
應收間接税
|
| | | | | | | 3,606 | | | | | | 2,481 | | | | | | 1,648 | | |
其他應收賬款合計
|
| | | | | | | 3,747 | | | | | | 2,648 | | | | | | 2,999 | | |
千美元
|
| | | | |
2021
|
| |
2020
|
| |
1月1日
2020 |
| |||||||||
當前 | | | | | | | | | | | | | | | | | | | | | | |
用品和消耗品(1)
|
| | | | | | | 9,593 | | | | | | 7,551 | | | | | | 5,786 | | |
正在進行的工作
|
| | | | | | | 1,013 | | | | | | 2,236 | | | | | | 3,783 | | |
成品
|
| | | | | | | 14,248 | | | | | | 6,802 | | | | | | 5,032 | | |
總電流
|
| | | | | | | 24,854 | | | | | | 16,589 | | | | | | 14,601 | | |
千美元
|
| | | | |
2021
|
| |
2020
|
| |
1月1日
2020 |
| |||||||||
非當前 | | | | | | | | | | | | | | | | | | | | | | |
用品和消耗品(1)
|
| | | | | | | 431 | | | | | | 565 | | | | | | 518 | | |
非流動合計
|
| | | | | | | 431 | | | | | | 565 | | | | | | 518 | | |
合計
|
| | | | | | | 25,285 | | | | | | 17,154 | | | | | | 15,119 | | |
|
千美元
|
| |
備註
|
| |
永久持有
土地和 建築物 |
| |
工廠和
設備 |
| |
權限
使用 資產 |
| |
礦山
開發 |
| |
合計
|
| |||||||||||||||
成本 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2021年1月1日
|
| | | | | | | 8,986 | | | | | | 444,611 | | | | | | 177 | | | | | | 443,819 | | | | | | 897,593 | | |
添加內容
|
| | | | | | | — | | | | | | 24,225 | | | | | | 1,958 | | | | | | 6,663 | | | | | | 32,846 | | |
處置
|
| | | | | | | — | | | | | | (8,202) | | | | | | — | | | | | | — | | | | | | (8,202) | | |
其他動作(1)
|
| | | | | | | (113) | | | | | | 16,445 | | | | | | — | | | | | | 6,617 | | | | | | 22,949 | | |
2021年12月31日
|
| | | | | | | 8,873 | | | | | | 477,079 | | | | | | 2,135 | | | | | | 457,099 | | | | | | 945,186 | | |
累計折舊和減值: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2021年1月1日
|
| | | | | | | 6,394 | | | | | | 264,296 | | | | | | 65 | | | | | | 231,681 | | | | | | 502,436 | | |
折舊
|
| |
6
|
| | | | 703 | | | | | | 32,645 | | | | | | 821 | | | | | | 18,093 | | | | | | 52,262 | | |
處置
|
| | | | | | | — | | | | | | (8,202) | | | | | | — | | | | | | — | | | | | | (8,202) | | |
其他動作(1)
|
| | | | | | | — | | | | | | 531 | | | | | | — | | | | | | (12) | | | | | | 519 | | |
2021年12月31日
|
| | | | | | | 7,097 | | | | | | 289,270 | | | | | | 886 | | | | | | 249,762 | | | | | | 547,015 | | |
2021年12月31日的賬面淨值
|
| | | | | | | 1,776 | | | | | | 187,809 | | | | | | 1,249 | | | | | | 207,337 | | | | | | 398,171 | | |
千美元
|
| |
備註
|
| |
永久持有
土地和 建築物 |
| |
工廠
和設備 |
| |
權限
使用 資產 |
| |
礦山
開發 |
| |
合計
|
| |||||||||||||||
成本 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2020年1月1日
|
| | | | | | | 15,836 | | | | | | 402,089 | | | | | | 13,395 | | | | | | 421,939 | | | | | | 853,259 | | |
添加內容
|
| | | | | | | — | | | | | | 57,004 | | | | | | 176 | | | | | | — | | | | | | 57,180 | | |
處置
|
| | | | | | | (35) | | | | | | (1,256) | | | | | | (9,955) | | | | | | (180) | | | | | | (11,426) | | |
其他動作(1)
|
| | | | | | | (6,815) | | | | | | (13,226) | | | | | | (3,439) | | | | | | 22,060 | | | | | | (1,420) | | |
2020年12月31日
|
| | | | | | | 8,986 | | | | | | 444,611 | | | | | | 177 | | | | | | 443,819 | | | | | | 897,593 | | |
累計折舊和減值:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2020年1月1日
|
| | | | | | | 11,121 | | | | | | 229,019 | | | | | | 6,079 | | | | | | 209,345 | | | | | | 455,564 | | |
折舊
|
| |
6
|
| | | | 392 | | | | | | 30,191 | | | | | | 2,335 | | | | | | 22,515 | | | | | | 55,433 | | |
處置
|
| | | | | | | (35) | | | | | | (1,127) | | | | | | (7,220) | | | | | | (179) | | | | | | (8,561) | | |
其他動作(1)
|
| | | | | | | (5,084) | | | | | | 6,213 | | | | | | (1,129) | | | | | | — | | | | | | — | | |
2020年12月31日
|
| | | | | | | 6,394 | | | | | | 264,296 | | | | | | 65 | | | | | | 231,681 | | | | | | 502,436 | | |
2020年12月31日的賬面淨值
|
| | | | | | | 2,592 | | | | | | 180,315 | | | | | | 112 | | | | | | 212,138 | | | | | | 395,157 | | |
千美元
|
| |
備註
|
| |
2021
|
| |
2020
|
| |
2020年1月1日
|
| |||||||||
攤銷成本的財務負債 | | | | | | | | | | | | | | | | | | | | | | |
應付第三方的貿易應付款
|
| | | | | | | 9,482 | | | | | | 8,656 | | | | | | 5,688 | | |
應付關聯方的貿易應付款
|
| |
22
|
| | | | 652 | | | | | | — | | | | | | 481 | | |
其他應付款 | | | | | | | | | | | | | | | | | | | | | | |
攤銷成本的財務負債 | | | | | | | | | | | | | | | | | | | | | | |
應付採礦特許權使用費
|
| | | | | | | 2,617 | | | | | | 2,119 | | | | | | — | | |
應計費用
|
| | | | | | | 5,838 | | | | | | 11,144 | | | | | | 19,454 | | |
其他應付款合計
|
| | | | | | | 8,455 | | | | | | 13,263 | | | | | | 19,454 | | |
千美元
|
| |
2021
|
| |
2020
|
| |
1月1日
2020 |
| |||||||||
當前 | | | | | | | | | | | | | | | | | | | |
租賃負債
|
| | | | 1,047 | | | | | | 105 | | | | | | 3,054 | | |
總電流
|
| | | | 1,047 | | | | | | 105 | | | | | | 3,054 | | |
非當前 | | | | | | | | | | | | | | | | | | | |
租賃負債
|
| | | | 226 | | | | | | 27 | | | | | | 1,832 | | |
非流動合計
|
| | | | 226 | | | | | | 27 | | | | | | 1,832 | | |
合計
|
| | | | 1,273 | | | | | | 132 | | | | | | 4,886 | | |
千美元
|
| |
2021
|
| |
2020
|
| ||||||
租賃負債中與現金相關的變動(1) | | | | | | | | | | | | | |
支付租賃債務
|
| | | | (781) | | | | | | (2,718) | | |
租賃負債中的非現金相關變動 | | | | | | | | | | | | | |
外匯走勢
|
| | | | (98) | | | | | | 344 | | |
租賃負債變動(2)
|
| | | | 2,020 | | | | | | (2,380) | | |
| | | | | 1,922 | | | | | | (2,036) | | |
本年度租賃負債增加/(減少)
|
| | | | 1,141 | | | | | | (4,754) | | |
租賃負債總額-期初
|
| | | | 132 | | | | | | 4,886 | | |
租賃負債總額-結算
|
| | | | 1,273 | | | | | | 132 | | |
千美元
|
| |
2021
|
| |
2020
|
| ||||||
使用權資產折舊
|
| | | | (821) | | | | | | (2,335) | | |
租賃負債利息支出
|
| | | | (62) | | | | | | (316) | | |
與短期租賃相關的費用
|
| | | | (2,257) | | | | | | (953) | | |
與低價值租賃相關的費用
|
| | | | (5) | | | | | | — | | |
合計
|
| | | | (3,145) | | | | | | (3,604) | | |
千美元
|
| |
員工
授權 |
| |
康復工作
成本 |
| |
其他
|
| |
合計
|
| ||||||||||||
2021年1月1日
|
| | | | 15,220 | | | | | | 19,637 | | | | | | 564 | | | | | | 35,421 | | |
已使用
|
| | | | (1,497) | | | | | | (135) | | | | | | (162) | | | | | | (1,794) | | |
堆積
|
| | | | — | | | | | | 465 | | | | | | — | | | | | | 465 | | |
添加內容
|
| | | | 2,006 | | | | | | 24,056 | | | | | | 99 | | | | | | 26,161 | | |
外幣匯率變動的影響
|
| | | | 388 | | | | | | — | | | | | | (20) | | | | | | 368 | | |
2021年12月31日賬面淨值
|
| | | | 16,117 | | | | | | 44,023 | | | | | | 481 | | | | | | 60,621 | | |
當前
|
| | | | 15,190 | | | | | | 54 | | | | | | 481 | | | | | | 15,725 | | |
非當前
|
| | | | 927 | | | | | | 43,969 | | | | | | — | | | | | | 44,896 | | |
2021年12月31日賬面淨值
|
| | | | 16,117 | | | | | | 44,023 | | | | | | 481 | | | | | | 60,621 | | |
2020年1月1日
|
| | | | 13,907 | | | | | | 19,142 | | | | | | — | | | | | | 33,049 | | |
已使用
|
| | | | (613) | | | | | | (405) | | | | | | (223) | | | | | | (1,241) | | |
堆積
|
| | | | — | | | | | | 477 | | | | | | — | | | | | | 477 | | |
添加內容
|
| | | | 612 | | | | | | 423 | | | | | | 787 | | | | | | 1,822 | | |
外幣匯率變動的影響
|
| | | | 1,314 | | | | | | — | | | | | | — | | | | | | 1,314 | | |
賬面淨值2020年12月31日
|
| | | | 15,220 | | | | | | 19,637 | | | | | | 564 | | | | | | 35,421 | | |
當前
|
| | | | 14,252 | | | | | | 98 | | | | | | 564 | | | | | | 14,914 | | |
非當前
|
| | | | 968 | | | | | | 19,539 | | | | | | — | | | | | | 20,507 | | |
賬面淨值2020年12月31日
|
| | | | 15,220 | | | | | | 19,637 | | | | | | 564 | | | | | | 35,421 | | |
千美元
|
| |
備註
|
| |
美元
|
| |
澳元
|
| |
其他
|
| |
合計
|
| |||||||||||||||
現金和現金等價物
|
| | | | | | | | | | 30 | | | | | | 49 | | | | | | — | | | | | | 79 | | |
關聯方應收貿易賬款
|
| | | | 10 | | | | | | 2,551 | | | | | | — | | | | | | — | | | | | | 2,551 | | |
其他應收賬款
|
| | | | 10 | | | | | | — | | | | | | 3,747 | | | | | | — | | | | | | 3,747 | | |
貿易應付款
|
| | | | 14 | | | | | | (100) | | | | | | (9,295) | | | | | | (87) | | | | | | (9,482) | | |
對關聯方的貿易應付款
|
| | | | 14 | | | | | | (652) | | | | | | — | | | | | | — | | | | | | (652) | | |
其他應付款
|
| | | | 14 | | | | | | (248) | | | | | | (8,207) | | | | | | — | | | | | | (8,455) | | |
租賃負債
|
| | | | 15 | | | | | | — | | | | | | (1,273) | | | | | | — | | | | | | (1,273) | | |
淨債務
|
| | | | | | | | | | 1,581 | | | | | | (14,979) | | | | | | (87) | | | | | | (13,485) | | |
千美元
|
| | | | | | | |
美元
|
| |
澳元
|
| |
其他
|
| |
合計
|
| ||||||||||||
現金和現金等價物
|
| | | | | | | | | | 30 | | | | | | 80 | | | | | | — | | | | | | 110 | | |
關聯方應收貿易賬款
|
| | | | 10 | | | | | | 8,861 | | | | | | — | | | | | | — | | | | | | 8,861 | | |
其他應收賬款
|
| | | | 10 | | | | | | — | | | | | | 2,648 | | | | | | — | | | | | | 2,648 | | |
貿易應付款
|
| | | | 14 | | | | | | — | | | | | | (8,656) | | | | | | — | | | | | | (8,656) | | |
其他應付款
|
| | | | 14 | | | | | | — | | | | | | (13,263) | | | | | | — | | | | | | (13,263) | | |
租賃負債
|
| | | | 15 | | | | | | — | | | | | | (132) | | | | | | — | | | | | | (132) | | |
淨債務
|
| | | | | | | | | | 8,891 | | | | | | (19,323) | | | | | | — | | | | | | (10,432) | | |
千美元
|
| | | | | | | |
美元
|
| |
澳元
|
| |
其他
|
| |
合計
|
| ||||||||||||
現金和現金等價物
|
| | | | | | | | | | 30 | | | | | | 234 | | | | | | — | | | | | | 264 | | |
關聯方應收貿易賬款
|
| | | | 10 | | | | | | 6,718 | | | | | | — | | | | | | — | | | | | | 6,718 | | |
其他應收賬款
|
| | | | 10 | | | | | | — | | | | | | 2,999 | | | | | | — | | | | | | 2,999 | | |
貿易應付款
|
| | | | 14 | | | | | | (512) | | | | | | (5,176) | | | | | | — | | | | | | (5,688) | | |
對關聯方的貿易應付款
|
| | | | 14 | | | | | | (481) | | | | | | — | | | | | | — | | | | | | (481) | | |
其他應付款
|
| | | | 14 | | | | | | (1,751) | | | | | | (17,703) | | | | | | — | | | | | | (19,454) | | |
租賃負債
|
| | | | 15 | | | | | | — | | | | | | (4,886) | | | | | | — | | | | | | (4,886) | | |
淨債務
|
| | | | | | | | | | 4,004 | | | | | | (24,532) | | | | | | — | | | | | | (20,528) | | |
千美元
|
| |
利潤還是
虧損 |
| |
其他
股權 |
| ||||||
澳元
|
| | | | 1,498 | | | | | | 1,498 | | |
其他
|
| | | | 9 | | | | | | 9 | | |
合計
|
| | | | 1,507 | | | | | | 1,507 | | |
千美元
|
| |
利潤還是
虧損 |
| |
其他
股權 |
| ||||||
澳元
|
| | | | 1,932 | | | | | | 1,932 | | |
合計
|
| | | | 1,932 | | | | | | 1,932 | | |
千美元
|
| |
利潤還是
虧損 |
| |
其他
股權 |
| ||||||
澳元
|
| | | | 2,453 | | | | | | 2,453 | | |
合計
|
| | | | 2,453 | | | | | | 2,453 | | |
千美元
|
| |
備註
|
| |
之後的
2年 |
| |
到期
1年 - 2年 |
| |
到期
0 - 1年 |
| |
合計
|
| | ||||||||||||||
預計未來的利息支出
|
| | | | | | | — | | | | | | 2 | | | | | | 37 | | | | | | 39 | | | | ||
租賃負債-未貼現
|
| | | | | | | — | | | | | | 228 | | | | | | 1,084 | | | | | | 1,312 | | | | ||
貿易和其他應付款
|
| |
14
|
| | | | — | | | | | | — | | | | | | 18,589 | | | | | | 18,589 | | | | ||
合計
|
| | | | | | | — | | | | | | 230 | | | | | | 19,710 | | | | | | 19,940 | | | | ||
流動金融資產
|
| | | | | | | | | | | | | | | | | | | 2,771 | | | | | | 2,771 | | | | | |
千美元
|
| |
備註
|
| |
之後的
2年 |
| |
到期
1年 - 2年 |
| |
到期
0 - 1年 |
| |
合計
|
| | ||||||||||||||
預計未來的利息支出
|
| | | | | | | — | | | | | | 2 | | | | | | 5 | | | | | | 7 | | | | ||
租賃負債-未貼現
|
| | | | | | | — | | | | | | 29 | | | | | | 110 | | | | | | 139 | | | | ||
貿易和其他應付款
|
| |
14
|
| | | | — | | | | | | — | | | | | | 21,919 | | | | | | 21,919 | | | | ||
合計
|
| | | | | | | — | | | | | | 31 | | | | | | 22,034 | | | | | | 22,065 | | | | ||
流動金融資產
|
| | | | | | | | | | | | | | | | | | | 9,138 | | | | | | 9,138 | | | | | |
千美元
|
| |
備註
|
| |
之後的
2年 |
| |
到期
1-2年 |
| |
到期
0-1歲 |
| |
合計
|
| | ||||||||||||||
預計未來的利息支出
|
| | | | | | | — | | | | | | 348 | | | | | | 523 | | | | | | 871 | | | | ||
租賃負債-未貼現
|
| | | | | | | — | | | | | | 2,180 | | | | | | 3,577 | | | | | | 5,757 | | | | ||
貿易和其他應付款
|
| |
14
|
| | | | — | | | | | | — | | | | | | 25,623 | | | | | | 25,623 | | | | ||
合計
|
| | | | | | | — | | | | | | 2,528 | | | | | | 29,723 | | | | | | 32,251 | | | | ||
流動金融資產
|
| | | | | | | | | | | | | | | | | | | 8,333 | | | | | | 8,333 | | | | | |
千美元
|
| |
備註
|
| |
攤銷
成本 |
| |
FVTPL(1)
|
| |
合計
|
| |||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | | | | | 79 | | | | | | — | | | | | | 79 | | |
關聯方應收貿易賬款
|
| |
10
|
| | | | — | | | | | | 2,551 | | | | | | 2,551 | | |
其他應收賬款
|
| |
10
|
| | | | 141 | | | | | | — | | | | | | 141 | | |
金融總資產
|
| | | | | | | 220 | | | | | | 2,551 | | | | | | 2,771 | | |
負債 | | | | | | | | | | | | | | | | | | | | | | |
貿易應付款
|
| |
14
|
| | | | 9,482 | | | | | | — | | | | | | 9,482 | | |
對關聯方的貿易應付款
|
| |
14
|
| | | | 652 | | | | | | — | | | | | | 652 | | |
其他應付款
|
| |
14
|
| | | | 8,455 | | | | | | — | | | | | | 8,455 | | |
租賃負債
|
| |
15
|
| | | | 1,273 | | | | | | — | | | | | | 1,273 | | |
金融負債總額
|
| | | | | | | 19,862 | | | | | | — | | | | | | 19,862 | | |
千美元
|
| |
備註
|
| |
攤銷
成本 |
| |
FVTPL(1)
|
| |
合計
|
| ||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | | | | | | | | 110 | | | | | | — | | | | | | 110 | | |
關聯方應收貿易賬款
|
| | | | 10 | | | | | | — | | | | | | 8,861 | | | | | | 8,861 | | |
其他應收賬款
|
| | | | 10 | | | | | | 167 | | | | | | — | | | | | | 167 | | |
金融總資產
|
| | | | | | | | | | 277 | | | | | | 8,861 | | | | | | 9,138 | | |
負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
貿易應付款
|
| | | | 14 | | | | | | 8,656 | | | | | | — | | | | | | 8,656 | | |
其他應付款
|
| | | | 14 | | | | | | 13,263 | | | | | | — | | | | | | 13,263 | | |
租賃負債
|
| | | | 15 | | | | | | 132 | | | | | | — | | | | | | 132 | | |
金融負債總額
|
| | | | | | | | | | 22,051 | | | | | | — | | | | | | 22,051 | | |
千美元
|
| |
備註
|
| |
攤銷
成本 |
| |
FVTPL(1)
|
| |
合計
|
| ||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | | | | | | | | 264 | | | | | | — | | | | | | 264 | | |
關聯方應收貿易賬款
|
| | | | 10 | | | | | | — | | | | | | 6,718 | | | | | | 6,718 | | |
其他應收賬款
|
| | | | 10 | | | | | | 1,351 | | | | | | — | | | | | | 1,351 | | |
金融總資產
|
| | | | | | | | | | 1,615 | | | | | | 6,718 | | | | | | 8,333 | | |
負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
貿易應付款
|
| | | | 14 | | | | | | 5,688 | | | | | | — | | | | | | 5,688 | | |
對關聯方的貿易應付款
|
| | | | 14 | | | | | | 481 | | | | | | | | | | | | 481 | | |
其他應付款
|
| | | | 14 | | | | | | 19,454 | | | | | | | | | | | | 19,454 | | |
租賃負債
|
| | | | 15 | | | | | | 4,886 | | | | | | — | | | | | | 4,886 | | |
金融負債總額
|
| | | | | | | | | | 30,509 | | | | | | — | | | | | | 30,509 | | |
千美元
|
| |
1級
|
| |
2級
|
| |
3級
|
| |
合計
|
| ||||||||||||
金融資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | | 79 | | | | | | — | | | | | | — | | | | | | 79 | | |
貿易應收賬款
|
| | | | — | | | | | | 2,551 | | | | | | — | | | | | | 2,551 | | |
合計
|
| | | | 79 | | | | | | 2,551 | | | | | | — | | | | | | 2,630 | | |
千美元
|
| |
1級
|
| |
2級
|
| |
3級
|
| |
合計
|
| ||||||||||||
現金和現金等價物
|
| | | | 110 | | | | | | — | | | | | | — | | | | | | 110 | | |
貿易應收賬款
|
| | | | — | | | | | | 8,861 | | | | | | — | | | | | | 8,861 | | |
合計
|
| | | | 110 | | | | | | 8,861 | | | | | | — | | | | | | 8,971 | | |
千美元
|
| |
1級
|
| |
2級
|
| |
3級
|
| |
合計
|
| ||||||||||||
現金和現金等價物
|
| | | | 264 | | | | | | — | | | | | | — | | | | | | 264 | | |
貿易應收賬款
|
| | | | — | | | | | | 6,718 | | | | | | — | | | | | | 6,718 | | |
合計
|
| | | | 264 | | | | | | 6,718 | | | | | | — | | | | | | 6,982 | | |
千美元
|
| |
2021
|
| |
2020
|
| ||||||
母公司淨投資 | | | | | | | | | | | | | |
1月1日
|
| | | | 309,998 | | | | | | 266,976 | | |
嘉能可投資税貸款
|
| | | | 19,461 | | | | | | 7,908 | | |
嘉能可澳大利亞控股公司營運資金
|
| | | | (74,816) | | | | | | 6,402 | | |
税收狀況不確定
|
| | | | (118,846) | | | | | | 28,712 | | |
與上級的淨交易額
|
| | | | (174,201) | | | | | | 43,022 | | |
12月31日
|
| | | | 135,797 | | | | | | 309,998 | | |
千美元
|
| |
銷售額
貨物和 服務 |
| |
購買量
貨物和 服務 |
| |
貿易應收賬款
到期 關聯方 |
| |
貿易應付款
因相關原因 派對 |
| ||||||||||||
嘉能可國際股份公司 | | | | | | | | | | | | | | | | | | | | | | | | | |
2021
|
| | | | 273,380 | | | | | | — | | | | | | 2,551 | | | | | | — | | |
2020
|
| | | | 202,183 | | | | | | — | | | | | | 8,861 | | | | | | — | | |
2020年1月1日
|
| | | | | | | | | | | | | | | | 6,718 | | | | | | — | | |
嘉能可澳大利亞石油有限公司 | | | | | | | | | | | | | | | | | | | | | | | | | |
2021
|
| | | | — | | | | | | (4,349) | | | | | | — | | | | | | (421) | | |
2020
|
| | | | — | | | | | | (5,969) | | | | | | — | | | | | | — | | |
2020年1月1日
|
| | | | | | | | | | | | | | | | — | | | | | | — | | |
嘉能可澳大利亞控股有限公司 | | | | | | | | | | | | | | | | | | | | | | | | | |
2021
|
| | | | — | | | | | | (1,443) | | | | | | — | | | | | | — | | |
2020
|
| | | | — | | | | | | (2,768) | | | | | | — | | | | | | — | | |
2020年1月1日
|
| | | | | | | | | | | | | | | | — | | | | | | — | | |
其他關聯方 | | | | | | | | | | | | | | | | | | | | | | | | | |
2021
|
| | | | — | | | | | | (1,326) | | | | | | — | | | | | | (231) | | |
2020
|
| | | | — | | | | | | (1,017) | | | | | | — | | | | | | — | | |
2020年1月1日
|
| | | | | | | | | | | | | | | | — | | | | | | (481) | | |
已發行股份
|
| |
2021
|
| |
2020
|
| |
1月1日
2020 |
| |||||||||
普通股已繳足股款
|
| | | | 1 | | | | | | 1 | | | | | | 1 | | |
| | | | | 1 | | | | | | 1 | | | | | | 1 | | |
| | |
數量:
個共享 |
| |
股本
千美元 |
| ||||||
2020年1月1日和2020年12月31日的餘額
|
| | | | 1 | | | | | | — | | |
2021年12月31日的餘額
|
| | | | 1 | | | | | | — | | |
千美元
|
| |
2021
|
| |
2020
|
| ||||||
按基本每股收益計算的利潤/(虧損)為可歸因於的淨利潤
公司所有者 |
| | | | 166,495 | | | | | | (29,137) | | |
按基本每股收益計算的普通股加權平均數
|
| | | | 1 | | | | | | 1 | | |
用於稀釋每股收益的利潤/(虧損)
|
| | | | 166,495 | | | | | | (29,137) | | |
稀釋後每股收益的普通股加權平均數
|
| | | | 1 | | | | | | 1 | | |
每股基本收益/(虧損)
|
| | | | 166,495 | | | | | | (29,137) | | |
每股攤薄收益/(虧損)
|
| | | | 166,495 | | | | | | (29,137) | | |