| | |
頁數
|
| |||
關於本招股説明書
|
| | | | 1 | | |
財務報表列報
|
| | | | 2 | | |
行業和市場數據
|
| | | | 3 | | |
常用術語
|
| | | | 4 | | |
前瞻性聲明
|
| | | | 6 | | |
招股説明書摘要
|
| | | | 8 | | |
產品
|
| | | | 16 | | |
風險因素
|
| | | | 17 | | |
大寫 | | | | | 86 | | |
YS BioPharma歷史財務數據精選
|
| | | | 87 | | |
使用收益
|
| | | | 90 | | |
股利政策
|
| | | | 91 | | |
市場機會
|
| | | | 92 | | |
業務 | | | | | 107 | | |
管理層討論、財務狀況和運營結果
|
| | | | 191 | | |
管理 | | | | | 215 | | |
慈善機構的所有權
|
| | | | 224 | | |
銷售企業持有人
|
| | | | 226 | | |
某些關係和關聯人交易
|
| | | | 229 | | |
我們的業務描述
|
| | | | 231 | | |
有資格未來出售的股票
|
| | | | 236 | | |
税務 | | | | | 238 | | |
配送計劃
|
| | | | 247 | | |
與發行有關的費用
|
| | | | 251 | | |
法律事務
|
| | | | 252 | | |
專家 | | | | | 253 | | |
您可以在哪裏找到更多信息
|
| | | | 256 | | |
財務報表索引
|
| | | | F-1 | | |
| | |
截至2022年9月30日
|
| |||||||||
| | |
實際
|
| |
調整後的
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
現金和現金等價物
|
| | | | 31,976,572 | | | | | | 76,884,343 | | |
總負債
|
| | | | 125,434,750 | | | | | | 130,942,677 | | |
股權 | | | | | | | | | | | | | |
普通股
|
| | | | 1,124 | | | | | | 1,968 | | |
實際繳費人均增加
|
| | | | 113,897,365 | | | | | | 392,263,188 | | |
累計虧損
|
| | | | (235,749,706) | | | | | | (247,933,610) | | |
累計其他綜合收益(虧損)
|
| | | | (12,051,884) | | | | | | (12,051,887) | | |
總股本
|
| | | | (133,903,101) | | | | | | 132,279,659 | | |
資本總額
|
| | | | (8,468,351) | | | | | | 263,222,336 | | |
| | |
截至9月30日的6個月
|
| |
截至2009年3月31日的財政年度
|
| ||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2022
|
| ||||||||||||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| ||||||||||||||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| |
(未經審計)
|
| | | | | | | | | | | | | | | | | | | |||||||||
收入 | | | | | 269,433,426 | | | | | | 399,534,723 | | | | | | $56,274,081 | | | | | | 257,015,929 | | | | | | 502,949,894 | | | | | | $ 79,227,166 | | |
收入成本
|
| | | | 63,599,621 | | | | | | 93,700,779 | | | | | | 13,197,665 | | | | | | 59,656,877 | | | | | | 117,066,090 | | | | | | 18,440,832 | | |
毛利
|
| | | | 205,833,805 | | | | | | 305,833,944 | | | | | | 43,076,416 | | | | | | 197,359,052 | | | | | | 385,883,804 | | | | | | 60,786,334 | | |
運營費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
銷售
|
| | | | 86,265,281 | | | | | | 150,228,079 | | | | | | 21,159,480 | | | | | | 73,485,259 | | | | | | 185,999,704 | | | | | | 29,299,597 | | |
一般和行政
|
| | | | 51,664,591 | | | | | | 49,587,013 | | | | | | 6,984,283 | | | | | | 155,334,386 | | | | | | 107,620,500 | | | | | | 16,952,916 | | |
研發
|
| | | | 124,051,209 | | | | | | 123,861,107 | | | | | | 17,445,718 | | | | | | 94,387,144 | | | | | | 211,222,263 | | | | | | 33,272,780 | | |
總運營費用
|
| | | | 261,981,081 | | | | | | 323,676,199 | | | | | | 45,589,481 | | | | | | 323,206,789 | | | | | | 504,842,467 | | | | | | 79,525,293 | | |
運營虧損
|
| | | | (56,147,276) | | | | | | (17,842,255) | | | | | | (2,513,065) | | | | | | (125,847,737) | | | | | | (118,958,663) | | | | | | (18,738,959) | | |
其他收入(費用): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
所得税相關滯納金
|
| | | | (112,420) | | | | | | — | | | | | | — | | | | | | (11,464,741) | | | | | | — | | | | | | — | | |
與所得税以外的税種相關的滯納金
|
| | | | (1,396,221) | | | | | | (299,417) | | | | | | (42,173) | | | | | | (7,261,947) | | | | | | (231,231) | | | | | | (36,425) | | |
與社保相關的滯納金
|
| | | | — | | | | | | — | | | | | | — | | | | | | (7,701,793) | | | | | | (1,852,378) | | | | | | (291,796) | | |
政府撥款
|
| | | | 19,600,822 | | | | | | 22,456,691 | | | | | | 3,163,003 | | | | | | 3,530,405 | | | | | | 23,020,413 | | | | | | 3,626,290 | | |
財務費用,淨額
|
| | | | (352,694) | | | | | | (14,949,434) | | | | | | (2,105,613) | | | | | | (29,689,927) | | | | | | (2,717,433) | | | | | | (428,064) | | |
其他收入(支出),淨額
|
| | | | (993,957) | | | | | | 74,675 | | | | | | 10,518 | | | | | | 4,063,743 | | | | | | (327,987) | | | | | | (51,666) | | |
其他(費用)收入總額,
淨額 |
| | | | 16,745,530 | | | | | | 7,282,515 | | | | | | 1,025,735 | | | | | | (48,524,260) | | | | | | 17,891,384 | | | | | | 2,818,339 | | |
所得税前虧損
|
| | | | (39,401,746) | | | | | | (10,559,740) | | | | | | (1,487,330) | | | | | | (174,371,997) | | | | | | (101,067,279) | | | | | | (15,920,620) | | |
| | |
截至9月30日的6個月
|
| |
截至2009年3月31日的財政年度
|
| ||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2022
|
| ||||||||||||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| ||||||||||||||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| |
(未經審計)
|
| | | | | | | | | | | | | | | | | | | |||||||||
所得税費用
|
| | | | (5,689,586) | | | | | | (565,625) | | | | | | (79,668) | | | | | | (17,454,245) | | | | | | (4,937,122) | | | | | | (777,720) | | |
淨虧損
|
| | | | (45,091,332) | | | | | | (11,125,365) | | | | | | (1,566,998) | | | | | | (191,826,242) | | | | | | (106,004,401) | | | | | | (16,698,340) | | |
增加可轉換可贖回優先股的贖回價值
|
| | | | (65,013,751) | | | | | | (72,083,238) | | | | | | (10,152,855) | | | | |
|
(16,610,297)
|
| | | | | (130,662,326) | | | | |
|
(20,582,579)
|
| |
應佔YS Bianjima Co. Ltd的淨虧損
|
| | | | (110,105,083) | | | | | | (83,208,603) | | | | | | $(11,719,853) | | | | | | (208,436,539) | | | | | | (236,666,727) | | | | | | $(37,280,919) | | |
淨虧損
|
| | | | (45,091,332) | | | | | | (11,125,365) | | | | | | $ (1,566,998) | | | | | | (191,826,242) | | | | | | (106,004,401) | | | | | | $(16,698,340) | | |
其他綜合收益:外幣換算收益
|
| | | | 11,321,167 | | | | | | (168,653,952) | | | | | | (23,754,747) | | | | | | 22,455,217 | | | | | | 38,864,606 | | | | | | 6,122,146 | | |
全面虧損
|
| | | | (33,770,165) | | | | | | (179,779,317) | | | | | | $(25,321,745) | | | | | | (169,371,025) | | | | | | (67,139,795) | | | | | | $(10,576,194) | | |
每股虧損*: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
-基本版和稀釋版
|
| | | | (0.18) | | | | | | (0.05) | | | | | | $ (0.01) | | | | | | (0.78) | | | | | | (0.43) | | | | | | $ (0.07) | | |
已發行普通股加權平均數*:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
-基本版和稀釋版
|
| | | | 247,311,533 | | | | | | 247,141,861 | | | | | | 247,141,861 | | | | | | 247,311,533 | | | | | | 247,311,533 | | | | | | 247,311,533 | | |
|
| | |
截至9月30日
|
| |
截至3月31日
|
| ||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2022
|
| ||||||||||||||||||
| | |
(人民幣)
|
| |
($)
|
| |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| | | | | | | | | | | | | | | | | | | ||||||
資產 | | | | | | | | | | | | | | | | | | | | | | ||||||||||
流動資產
|
| | | | 871,552,683 | | | | | | 122,757,357 | | | | | | 733,204,286 | | | | | | 764,764,393 | | | | | | 120,469,486 | | |
非流動資產合計
|
| | | | 676,885,437 | | | | | | 95,338,663 | | | | | | 433,970,786 | | | | | | 676,988,748 | | | | | | 106,642,631 | | |
總資產
|
| | | | 1,548,438,120 | | | | | | $ 218,096,020 | | | | | | 1,167,175,072 | | | | | | 1,441,753,141 | | | | | | $ 227,112,117 | | |
負債、夾層股權和股東虧損
|
| | | | | | | | | | | | | | | | | | | | | ||||||||||
流動負債
|
| | | | 575,338,836 | | | | | | 81,035,921 | | | | | | 345,040,994 | | | | | | 475,914,160 | | | | | | 74,968,363 | | |
非流動負債
|
| | | | 315,222,809 | | | | | | 44,398,829 | | | | | | 45,538,214 | | | | | | 294,586,777 | | | | | | 46,404,772 | | |
總負債
|
| | | | 890,561,645 | | | | | | 125,434,750 | | | | | | 390,579,208 | | | | | | 770,500,937 | | | | | | 121,373,135 | | |
夾層股權
|
| | | | 1,608,561,727 | | | | | | 226,564,371 | | | | | | 1,285,458,571 | | | | | | 1,370,221,392 | | | | | | 215,844,081 | | |
股東虧損
|
| | | | (950,685,252) | | | | | | (133,903,101) | | | | | | (508,862,707) | | | | | | (698,969,188) | | | | | | (110,105,099) | | |
總負債、夾層權益和股東虧損
|
| | | | 1,548,438,120 | | | | | | $ 218,096,020 | | | | | | 1,167,175,072 | | | | | | 1,441,753,141 | | | | | | $ 227,112,117 | | |
| | |
截至9月30日的6個月
|
| |
截至2009年3月31日的財政年度
|
| ||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2022
|
| ||||||||||||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| ||||||||||||||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| |
(未經審計)
|
| | | | | | | | | | | | | | | | | | | |||||||||
經營活動使用的現金淨額
|
| | | | (176,984,374) | | | | | | (107,395,153) | | | | | | (15,126,504) | | | | | | (246,610,437) | | | | | | (173,545,357) | | | | | | (27,337,727) | | |
投資活動中使用的淨現金:
|
| | | | (203,390,377) | | | | | | (19,024,351) | | | | | | (2,679,561) | | | | | | (104,238,941) | | | | | | (298,923,958) | | | | | | (47,087,987) | | |
融資活動提供的淨現金:
|
| | | | 43,885,865 | | | | | | 51,907,325 | | | | | | 7,311,097 | | | | | | 739,258,696 | | | | | | 364,558,145 | | | | | | 57,427,010 | | |
匯率對匯率的影響
現金儲備 |
| | | | (4,446,301) | | | | | | 30,471,942 | | | | | | 4,291,943 | | | | | | (2,674) | | | | | | (11,478,411) | | | | | | (1,808,136) | | |
現金淨增(減)
|
| | | | (340,935,187) | | | | | | (44,040,237) | | | | | | (6,203,025) | | | | | | 388,406,644 | | | | | | (119,389,581) | | | | | | (18,806,840) | | |
會計年度開始時的現金
|
| | | | 390,457,084 | | | | | | 271,067,503 | | | | | | 38,179,597 | | | | | | 2,050,440 | | | | | | 390,457,084 | | | | | | 61,506,740 | | |
財政年度末現金
|
| | | | 49,521,897 | | | | | | 227,027,266 | | | | | | $ 31,976,572 | | | | | | 390,457,084 | | | | | | 271,067,503 | | | | | | $ 42,699,900 | | |
排名
|
| |
疫苗
|
| |
數量:
批次發放 |
| |||
1
|
| |
狂犬病疫苗
|
| | | | 983 | | |
2
|
| |
乙肝疫苗
|
| | | | 565 | | |
3
|
| |
腦膜炎疫苗
|
| | | | 563 | | |
4
|
| |
流感疫苗(含HIB)
|
| | | | 553 | | |
5
|
| |
水痘疫苗
|
| | | | 471 | | |
6
|
| |
脊髓灰質炎疫苗
|
| | | | 339 | | |
7
|
| |
MMR疫苗
|
| | | | 281 | | |
8
|
| |
HPV疫苗
|
| | | | 254 | | |
9
|
| |
流行性乙型腦炎疫苗
|
| | | | 224 | | |
10
|
| |
百白破疫苗
|
| | | | 203 | | |
年
|
| |
2012
|
| |
2013
|
| |
2014
|
| |
2015
|
| |
2016
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2020
|
| |
2021
|
| ||||||||||||||||||||||||||||||
批次釋放(百萬劑)
|
| | | | 126.2 | | | | | | 73.3 | | | | | | 58.8 | | | | | | 77.8 | | | | | | 58.9 | | | | | | 78.2 | | | | | | 62.9 | | | | | | 58.8 | | | | | | 78.6 | | | | | | 88.0 | | |
系統機構類(SOC)
|
| |
首選術語(PT)
|
| |
拉比普爾
N=12 |
| |
鼠兔狂犬病
疫苗 (1-1-1-1) N=13 |
| |
鼠兔狂犬病
疫苗 (2-2-1) N=12 |
|
| | | | | |
(單位n(%))
|
| |
(單位n(%))
|
| |
(單位n(%))
|
|
胃腸道疾病
|
| | 腹瀉 | | |
1 (8.33%)
|
| |
0 (0.00%)
|
| |
1 (8.33%)
|
|
| | | 噁心 | | |
0 (0.00%)
|
| |
1 (7.69%)
|
| |
0 (0.00%)
|
|
全身疾病和用藥部位情況
|
| | 硬化 | | |
1 (8.33%)
|
| |
0 (0.00%)
|
| |
0 (0.00%)
|
|
| | | 疲勞 | | |
1 (8.33%)
|
| |
0 (0.00%)
|
| |
0 (0.00%)
|
|
| | | 注射部位疼痛 | | |
0 (0.00%)
|
| |
6 (46.15%)
|
| |
3 (25.00%)
|
|
| | |
注射部位腫脹
|
| |
0 (0.00%)
|
| |
1 (7.69%)
|
| |
0 (0.00%)
|
|
| | | 發熱 | | |
0 (0.00%)
|
| |
1 (7.69%)
|
| |
0 (0.00%)
|
|
感染和侵擾
|
| |
淋巴腺感染
|
| |
1 (8.33%)
|
| |
0 (0.00%)
|
| |
0 (0.00%)
|
|
| | | 膿尿 | | |
0 (0.00%)
|
| |
2 (15.38%)
|
| |
1 (8.33%)
|
|
調查
|
| |
存在葡萄糖尿
|
| |
0 (0.00%)
|
| |
2 (15.38%)
|
| |
0 (0.00%)
|
|
肌肉骨骼和結締組織
障礙 |
| | 肌痛 | | |
0 (0.00%)
|
| |
0 (0.00%)
|
| |
1 (8.33%)
|
|
神經系統疾病
|
| | 頭暈 | | |
0 (0.00%)
|
| |
1 (7.69%)
|
| |
0 (0.00%)
|
|
| | | 頭痛 | | |
0 (0.00%)
|
| |
1 (7.69%)
|
| |
1 (8.33%)
|
|
| | | 昏昏欲睡 | | |
1 (8.33%)
|
| |
0 (0.00%)
|
| |
1 (8.33%)
|
|
腎臟和泌尿系疾病
|
| | 蛋白尿 | | |
0 (0.00%)
|
| |
2 (15.38%)
|
| |
0 (0.00%)
|
|
系統機構類(SOC)
|
| |
首選術語(PT)
|
| |
拉比普爾
N=12 |
| |
鼠兔狂犬病
疫苗 (1-1-1-1) N=13 |
| |
鼠兔狂犬病
疫苗 (2-2-1) N=12 |
|
| | | | | |
(單位n(%))
|
| |
(單位n(%))
|
| |
(單位n(%))
|
|
呼吸系統、胸腔和縱隔
障礙 |
| | 咳嗽 | | |
0 (0.00%)
|
| |
1 (7.69%)
|
| |
0 (0.00%)
|
|
皮膚和皮下組織疾病
|
| | 多汗症 | | |
0 (0.00%)
|
| |
1 (7.69%)
|
| |
0 (0.00%)
|
|
| | | 瘙癢症 | | |
0 (0.00%)
|
| |
1 (7.69%)
|
| |
0 (0.00%)
|
|
| | | 蕁麻疹 | | |
0 (0.00%)
|
| |
0 (0.00%)
|
| |
1 (8.33%)
|
|
至少有一次不良事件的受試者總數
|
| | | | |
5 (41.67%)
|
| |
9 (69.23%)
|
| |
6 (50.00%)
|
|
| | |
拉比普爾
|
| |
鼠兔狂犬病
疫苗(1-1-1-1) |
| |
鼠兔狂犬病
疫苗(2-2-1) |
|
| | |
平均值±標準差
95%可信區間 |
| |
平均值±標準差
95%可信區間 |
| |
平均值±標準差
95%可信區間 |
|
中和
|
| |
9.72 ± 11.66
|
| |
12.07 ± 10.07
|
| |
20.06 ± 33.12
|
|
抗體效價
|
| |
(-2.67, 22.11)
|
| |
(-0.31, 24.46)
|
| |
(8.26, 33.04)
|
|
| | |
拉比普爾
|
| |
鼠兔狂犬病
疫苗(2-2-1) |
|
| | |
平均值±標準差
95%可信區間 |
| |
平均值±標準差
95%可信區間 |
|
中和抗體效價
|
| |
19.16 ± 13.53
|
| |
21.59 ± 46.90
|
|
| | |
(15.69, 22.62)
|
| |
(9.15, 34.04)
|
|
世衞組織標籤
|
| |
Pango
血統 |
| |
GISAID
支系/世系 |
| |
下一個菌株
分支 |
| |
最早記錄的樣本
|
| |
日期:
稱號 |
|
| | |
VOCs(1)
|
| | |||||||||||
Alpha
|
| |
B.1.1.7
|
| |
GRY(前身為
GR/501Y.V1) |
| |
20i(V1)
|
| |
英國,2020年9月
|
| |
2020年12月18日
|
|
測試版
|
| |
B.1.351
|
| |
GH/501Y.V2
|
| |
20H(V2)
|
| |
南非,2020年5月
|
| |
2020年12月18日
|
|
伽馬
|
| |
P.1
|
| |
GR/501Y.V3
|
| |
20J(V3)
|
| |
巴西,2020年11月
|
| |
2021年1月11日
|
|
Delta
|
| |
B.1.617.2
|
| |
G/478K.V1
|
| |
21A
|
| |
印度,2020年10月
|
| |
VOI:2021年4月4日
VOC:2021年5月11日 |
|
| | | | | | | | |
vois(2)
|
| | | | | | |
Epsilon
|
| |
B.1.427/B.1.429
|
| |
GH/452R.V1
|
| |
21C
|
| |
美國,2020年3月
|
| |
2021年3月5日
|
|
澤塔
|
| |
P.2
|
| |
GR/484K.V2
|
| |
20B
|
| |
巴西,2020年4月
|
| |
2021年3月17日
|
|
埃塔
|
| |
B.1.525
|
| |
G/484K.V3
|
| |
21D
|
| |
多個國家,2020年12月
|
| |
2021年3月17日
|
|
Theta
|
| |
P.3
|
| |
GR/1092K.V1
|
| |
21E
|
| |
菲律賓,2021年1月
|
| |
2021年3月24日
|
|
IOTA
|
| |
B.1.526
|
| |
GH/253G.V1
|
| |
21F
|
| |
美國,2020年11月
|
| |
2021年3月24日
|
|
卡帕
|
| |
B.1.617.1
|
| |
G/452R.V3
|
| |
21B
|
| |
印度,2020年10月
|
| |
2021年4月4日
|
|
Lambda
|
| |
C.37
|
| |
GR/452Q.V1
|
| |
20D
|
| |
祕魯,2020年8月
|
| |
2021年6月14日
|
|
參觀(天)
|
| |
血清轉換率(%)
低劑量 乙肝病毒-001 |
| |
高劑量
乙肝病毒-001 |
| |
Engerix-B
|
| |||||||||
基線
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | |
D 56
|
| | | | 87.5 | | | | | | 100 | | | | | | 66.7 | | |
D 84
|
| | | | 90 | | | | | | 100 | | | | | | 66.7 | | |
D 196
|
| | | | 90 | | | | | | 100 | | | | | | 88.9 | | |
動物模型
|
| |
代理
|
| |
T/C(%)
|
| |
IR(%)
|
| ||||||
乳腺癌4T1原位模型
|
| | 鼠兔YS-On-001 | | | | | 45.87 | | | | | | 42.26 | | |
| | | 多西紫杉醇 | | | | | 50.12 | | | | | | 35.55 | | |
Lewis肺癌LL/2移植瘤模型
|
| | 鼠兔YS-On-001 | | | | | 37.02 | | | | | | 60.88 | | |
| | | 順鉑鼠兔 | | | | | 47.46 | | | | | | 42.38 | | |
| | | YS-On-001+順鉑 | | | | | 28.38 | | | | | | 75.44 | | |
肝癌H22移植瘤模型
|
| | 鼠兔YS-On-001 | | | | | 18.84 | | | | | | 73.40 | | |
| | | Sorafenib Pika | | | | | 36.79 | | | | | | 53.73 | | |
| | | YS-On-001+索拉非尼 | | | | | 12.56 | | | | | | 88.19 | | |
結腸癌CT-26移植瘤模型
|
| | 鼠兔YS-On-001 | | | | | 5.38 | | | | | | 97.71 | | |
| | | PD-1 | | | | | 53.66 | | | | | | 47.05 | | |
前列腺癌RM-1移植瘤模型
|
| | 鼠兔YS-On-001 | | | | | 1.39 | | | | | | 98.56 | | |
| | | PD-1 | | | | | 57.62 | | | | | | 38.12 | | |
黑色素瘤B16-F10轉移瘤模型 | | | | | | | | | | | | | | | | |
產品/技術
|
| |
專利名稱
|
| |
所有者/申請人
|
| |
管轄權
|
| |
專利狀態(1)
|
| |
專利到期
|
| |
專利類型
|
|
鼠兔佐劑
|
| |
聚肌苷-多胞苷酸佐劑
|
| |
新加坡益生
|
| |
澳大利亞、巴西、加拿大、古巴、歐盟、奧地利、比利時、瑞士、丹麥、法國、英國、愛爾蘭、意大利、荷蘭、波蘭、土耳其、西班牙、瑞典、德國、印度尼西亞、以色列、印度、韓國、馬來西亞、新西蘭、菲律賓、俄羅斯、新加坡、泰國、臺灣(中國)、美國、越南、南非
|
| |
已批准
|
| |
2025年至2027年
|
| |
物質的組成
|
|
|
新加坡益生
|
| | 美國、墨西哥 | | | 已批准 | | | 2025 | | | | | |||||
|
含有多肌苷酸-多胞苷酸佐劑的免疫原性物質
|
| |
新加坡益生
|
| |
中國、澳大利亞、香港、古巴、印度尼西亞、印度、墨西哥、馬來西亞、新西蘭、菲律賓、俄羅斯、新加坡、臺灣(中國)、美國、越南、南非
|
| |
已批准
|
| |
2026至2028
|
| |
物質的組成
|
| ||
|
新加坡益生
|
| | 巴西、泰國 | | | 待定 | | | 不適用 | | | |||||||
|
含有多肌苷酸-多胞苷酸佐劑的粘膜免疫原性物質
|
| |
新加坡益生
|
| |
澳大利亞、加拿大、香港、古巴、印度尼西亞、韓國、馬來西亞、新西蘭、菲律賓、新加坡、南非
|
| |
已批准
|
| |
2026至2028
|
| |
物質的組成
|
| ||
| 北京益生 | | | 中國 | | | 已批准 | | | 2026 | | | |||||||
|
新加坡益生
|
| | 臺灣(中國) | | | 已批准 | | | 2027 | | | |||||||
|
新加坡益生
|
| | 泰國、巴西 | | | 待定 | | | 不適用 | | | |||||||
鼠兔狂犬病疫苗(Vero細胞)
|
| |
一種含有鼠兔佐劑的狂犬病組合物
|
| |
新加坡益生
|
| |
中國、印度尼西亞、俄羅斯、南非
|
| |
已批准
|
| |
2034至2037
|
| |
物質的組成
|
|
|
新加坡益生
|
| |
巴西、印度、菲律賓、泰國、美國、越南
|
| | 待定 | | | 不適用 | | | |||||||
鼠兔YS-On-001(癌症)
|
| |
一種含有PIC的組合物,用於治療癌症
|
| |
新加坡益生
|
| |
美國、歐盟、俄羅斯、南非
|
| |
已批准
|
| |
2037至2038
|
| |
物質的組成
|
|
|
新加坡益生
|
| |
澳大利亞、巴西、加拿大、香港、古巴、印度尼西亞、印度、韓國、墨西哥、馬來西亞、新西蘭、菲律賓、新加坡、泰國、美國、越南
|
| | 待定 | | | 不適用 | | |
項目
|
| |
施工
區域 |
| |
實際/預期
施工 開工 日期 |
| |
預期為
施工 完工日期 |
| |
預期為
製造 容量 |
|
| | |
(平方米)
|
| | | | | | | |
(總數為
劑量/年) |
|
新加坡一家鼠兔狂犬病疫苗生產車間 | | | 14,577 | | | 2023年10月 | | | 2025年3月 | | | 待定 | |
瀋陽兩家鼠疫重組新冠肺炎疫苗生產車間(中國) | | | 6,831 | | | 2021年3月 | | | 2023年3月 | | | 5億 | |
產品
|
| |
許可證/許可證
|
| |
許可證/許可證
托架 |
| |
權威機構
|
| |
有效期
期間 |
|
YSJATM狂犬病疫苗 | | |
藥品重新註冊證書
|
| |
遼寧益生
|
| |
遼寧省醫療產品管理局
|
| |
2020.07.13 – 2025.07.12
|
|
YSJATM狂犬病疫苗/鼠兔重組COVID19疫苗 | | |
藥品生產許可證
|
| |
遼寧益生
|
| |
遼寧省醫療產品管理局
|
| |
2022.06.15 – 2024.08.14
|
|
| | |
截至2022年9月30日
|
| |||||||||
函數
|
| |
數量:
員工 |
| |
佔總數的%
|
| ||||||
研發
|
| | | | 206 | | | | | | 23.82 | | |
一般和行政
|
| | | | 172 | | | | | | 19.88 | | |
製造
|
| | | | 436 | | | | | | 50.40 | | |
銷售、市場營銷和患者服務
|
| | | | 51 | | | | | | 5.90 | | |
合計 | | | | | 865 | | | | | | 100 | | |
| | |
截至9月30日的6個月
|
| |
截至3月31日的財政年度
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
差異
|
| |
2022
|
| |
2021
|
| |
差異
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
人民幣
|
| |
$
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
$
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| ||||||||||||||||||||||||||||||||||||||||||
收入
|
| | | | 399,534,723 | | | | | | 56,274,081 | | | | | | 100.0 | | | | | | 269,433,426 | | | | | | 100.0 | | | | | | 130,101,297 | | | | | | 48.3 | | | | | | 502,949,894 | | | | | | 79,227,166 | | | | | | 100.0 | | | | | | 257,015,929 | | | | | | 100.0 | | | | | | 245,933,965 | | | | | | 95.7 | | |
收入成本
|
| | | | 93,700,779 | | | | | | 13,197,665 | | | | | | 100.0 | | | | | | 63,599,621 | | | | | | 100.0 | | | | | | 30,101,158 | | | | | | 47.3 | | | | | | 117,066,090 | | | | | | 18,440,832 | | | | | | 100.0 | | | | | | 59,656,877 | | | | | | 100.0 | | | | | | 57,409,213 | | | | | | 96.2 | | |
毛利
|
| | | | 305,833,944 | | | | | | 43,076,416 | | | | | | 76.5 | | | | | | 205,833,805 | | | | | | 76.4 | | | | | | 100,000,139 | | | | | | 48.6 | | | | | | 385,883,804 | | | | | | 60,786,334 | | | | | | 76.7 | | | | | | 197,359,052 | | | | | | 76.8 | | | | | | 188,524,752 | | | | | | 95.5 | | |
運營費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||
銷售費用
|
| | | | 150,228,079 | | | | | | 21,159,480 | | | | | | 46.4 | | | | | | 86,265,281 | | | | | | 32.9 | | | | | | 63,962,798 | | | | | | 74.1 | | | | | | 185,999,704 | | | | | | 29,299,597 | | | | | | 36.8 | | | | | | 73,485,259 | | | | | | 22.7 | | | | | | 112,514,445 | | | | | | 153.1 | | |
一般和行政
費用 |
| | | | 49,587,013 | | | | | | 6,984,283 | | | | | | 15.3 | | | | | | 51,664,591 | | | | | | 19.7 | | | | | | (2,077,578) | | | | | | (4.0) | | | | | | 107,620,500 | | | | | | 16,952,916 | | | | | | 21.3 | | | | | | 155,334,386 | | | | | | 48.1 | | | | | | (47,713,886) | | | | | | (30.7) | | |
研發費用
|
| | | | 123,861,107 | | | | | | 17,445,718 | | | | | | 38.3 | | | | | | 124,051,209 | | | | | | 47.4 | | | | | | (190,102) | | | | | | (0.2) | | | | | | 211,222,263 | | | | | | 33,272,780 | | | | | | 41.9 | | | | | | 94,387,144 | | | | | | 29.2 | | | | | | 116,835,119 | | | | | | 123.8 | | |
總運營費用
|
| | | | 323,676,199 | | | | | | 45,589,481 | | | | | | 100.0 | | | | | | 261,981,081 | | | | | | 100.0 | | | | | | 61,695,118 | | | | | | 23.5 | | | | | | 504,842,467 | | | | | | 79,525,293 | | | | | | 100.0 | | | | | | 323,206,789 | | | | | | 100.0 | | | | | | 181,635,678 | | | | | | 56.2 | | |
運營虧損
|
| | | | (17,842,255) | | | | | | (2,513,065) | | | | | | (4.5) | | | | | | (56,147,276) | | | | | | (20.8) | | | | | | 38,305,021 | | | | | | (68.2) | | | | | | (118,958,663) | | | | | | (18,738,959) | | | | | | (23.7) | | | | | | (125,847,737) | | | | | | (49.0) | | | | | | 6,889,074 | | | | | | (5.5) | | |
其他收入(費用): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||
與
相關的滯納金
所得税 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (11,464,741) | | | | | | 23.6 | | | | | | 11,464,741 | | | | | | (100.0) | | |
與所得税以外的其他税收有關的滯納金
税 |
| | | | — | | | | | | — | | | | | | — | | | | | | (112,420) | | | | | | (0.7) | | | | | | 112,420 | | | | | | (100.0) | | | | | | (231,231) | | | | | | (36,425) | | | | | | (1.3) | | | | | | (7,261,947) | | | | | | 15.0 | | | | | | 7,030,716 | | | | | | (96.8) | | |
社會保險相關滯納金
|
| | | | (299,417) | | | | | | (42,173) | | | | | | (4.1) | | | | | | (1,396,221) | | | | | | (8.3) | | | | | | 1,096,804 | | | | | | (78.6) | | | | | | (1,852,378) | | | | | | (291,796) | | | | | | (10.4) | | | | | | (7,701,793) | | | | | | 15.9 | | | | | | 5,849,415 | | | | | | (75.9) | | |
政府撥款
|
| | | | 22,456,691 | | | | | | 3,163,003 | | | | | | 308.4 | | | | | | 19,600,822 | | | | | | 117.1 | | | | | | 2,855,869 | | | | | | 14.6 | | | | | | 23,020,413 | | | | | | 3,626,290 | | | | | | 128.7 | | | | | | 3,530,405 | | | | | | (7.3) | | | | | | 19,490,008 | | | | | | 552.1 | | |
財務費用淨額
|
| | | | (14,949,434) | | | | | | (2,105,613) | | | | | | (205.3) | | | | | | (352,694) | | | | | | (2.2) | | | | | | (14,596,740) | | | | | | 4,138.6 | | | | | | (2,717,433) | | | | | | (428,064) | | | | | | (15.2) | | | | | | (29,689,927) | | | | | | 61.2 | | | | | | 26,972,494 | | | | | | (90.8) | | |
其他收入,淨額
|
| | | | 74,675 | | | | | | 10,518 | | | | | | 1.0 | | | | | | (993,957) | | | | | | (5.9) | | | | | | 1,068,632 | | | | | | (107.5) | | | | | | (327,987) | | | | | | (51,666) | | | | | | (1.8) | | | | | | 4,063,743 | | | | | | (8.4) | | | | | | (4,391,730) | | | | | | (108.1) | | |
其他收入總額,淨額
|
| | | | 7,282,515 | | | | | | 1,025,735 | | | | | | 100.0 | | | | | | 16,745,530 | | | | | | 100.0 | | | | | | (9,463,015) | | | | | | (56.5) | | | | | | 17,891,384 | | | | | | 2,818,339 | | | | | | 100.0 | | | | | | (48,524,260) | | | | | | 100.0 | | | | | | 66,415,644 | | | | | | (136.9) | | |
所得税前虧損
|
| | | | (10,559,740) | | | | | | (1,487,330) | | | | | | (2.6) | | | | | | (39,401,746) | | | | | | (14.6) | | | | | | 28,842,006 | | | | | | (73.2) | | | | | | (101,067,279) | | | | | | (15,920,620) | | | | | | (20.1) | | | | | | (174,371,997) | | | | | | (67.8) | | | | | | 73,304,718 | | | | | | (42.0) | | |
收入撥備
税費 |
| | | | (565,625) | | | | | | (79,668) | | | | | | (0.1) | | | | | | (5,689,586) | | | | | | (2.1) | | | | | | 5,123,961 | | | | | | (90.1) | | | | | | (4,937,122) | | | | | | (777,720) | | | | | | (1.0) | | | | | | (17,454,245) | | | | | | (6.8) | | | | | | 12,517,123 | | | | | | (71.7) | | |
淨虧損
|
| | | | (11,125,365) | | | | | | (1,566,998) | | | | | | (2.7) | | | | | | (45,091,332) | | | | | | (16.7) | | | | | | 33,965,967 | | | | | | (75.3) | | | | | | (106,004,401) | | | | | | (16,698,340) | | | | | | (21.1) | | | | | | (191,826,242) | | | | | | (74.6) | | | | | | 85,821,841 | | | | | | (44.7) | | |
| | |
截至9月30日的6個月
|
| |||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
差異
|
| |||||||||||||||||||||||||||
| | |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| ||||||||||||||||||
推廣和營銷服務費
|
| | | | 138,166,922 | | | | | | 92.0 | | | | | | 77,896,957 | | | | | | 90.3 | | | | | | 60,269,965 | | | | | | 77.4 | | |
員工福利支出
|
| | | | 11,086,976 | | | | | | 7.4 | | | | | | 7,426,168 | | | | | | 8.6 | | | | | | 3,660,808 | | | | | | 49.3 | | |
其他
|
| | | | 974,181 | | | | | | 0.6 | | | | | | 942,156 | | | | | | 1.1 | | | | | | 32,025 | | | | | | 3.4 | | |
合計
|
| | | | 150,228,079 | | | | | | 100 | | | | | | 86,265,281 | | | | | | 100 | | | | | | 63,962,798 | | | | | | 74.1 | | |
截至9月30日的6個月
|
| |
0 - 90天
|
| |
90 - 180天
|
| |
180 - 365天
|
| |
>365天
|
| |
合計
|
| |||||||||||||||
2022(人民幣)
|
| | | | 45,909,832 | | | | | | 50,517,783 | | | | | | 29,990,148 | | | | | | 11,328,780 | | | | | | 137,746,543 | | |
2022(美元)
|
| | | $ | 6,466,356 | | | | | $ | 7,115,381 | | | | | $ | 4,224,083 | | | | | $ | 1,595,648 | | | | | $ | 19,401,468 | | |
| | |
截至9月30日的6個月
|
| |||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
差異
|
| |||||||||||||||||||||||||||
| | |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| ||||||||||||||||||
員工福利支出
|
| | | | 20,634,246 | | | | | | 41.6 | | | | | | 18,778,964 | | | | | | 36.3 | | | | | | 1,855,282 | | | | | | 9.9 | | |
折舊和攤銷費用
|
| | | | 3,500,469 | | | | | | 7.1 | | | | | | 3,085,724 | | | | | | 6.0 | | | | | | 414,745 | | | | | | 13.4 | | |
專業服務費
|
| | | | 5,048,114 | | | | | | 10.2 | | | | | | 15,508,682 | | | | | | 30.0 | | | | | | (10,460,568) | | | | | | (67.4) | | |
辦公費
|
| | | | 1,329,449 | | | | | | 2.7 | | | | | | 1,019,819 | | | | | | 2.0 | | | | | | 309,630 | | | | | | 30.4 | | |
貿易應收賬款準備
|
| | | | 6,447,110 | | | | | | 13.0 | | | | | | 2,888,417 | | | | | | 5.6 | | | | | | 3,558,693 | | | | | | 123.2 | | |
報廢存貨備抵
|
| | | | (323,492) | | | | | | (0.7) | | | | | | — | | | | | | — | | | | | | (323,492) | | | | | | (100.0) | | |
税費和附加費
|
| | | | 3,196,939 | | | | | | 6.4 | | | | | | 3,065,689 | | | | | | 5.9 | | | | | | 131,250 | | | | | | 4.3 | | |
銀行手續費和匯兑差額
|
| | | | 5,120,896 | | | | | | 10.3 | | | | | | 1,636,971 | | | | | | 3.2 | | | | | | 3,483,925 | | | | | | 212.8 | | |
其他
|
| | | | 4,633,282 | | | | | | 9.3 | | | | | | 5,680,325 | | | | | | 11.0 | | | | | | (1,047,043) | | | | | | (18.4) | | |
合計
|
| | | | 49,587,013 | | | | | | 100.0 | | | | | | 51,664,591 | | | | | | 100.0 | | | | | | (2,077,578) | | | | | | (4.0) | | |
| | |
截至9月30日的6個月
|
| |||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
差異
|
| |||||||||||||||||||||||||||
| | |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| ||||||||||||||||||
檢測和臨牀試驗費用
|
| | | | 69,020,560 | | | | | | 55.7 | | | | | | 47,673,861 | | | | | | 38.4 | | | | | | 21,346,699 | | | | | | 44.8 | | |
諮詢服務費
|
| | | | 8,411,505 | | | | | | 6.8 | | | | | | 41,536,873 | | | | | | 33.5 | | | | | | (33,125,368) | | | | | | (79.7) | | |
員工福利支出
|
| | | | 33,812,314 | | | | | | 27.3 | | | | | | 24,577,264 | | | | | | 19.8 | | | | | | 9,235,050 | | | | | | 37.6 | | |
折舊和攤銷費用
|
| | | | 6,323,641 | | | | | | 5.1 | | | | | | 4,934,566 | | | | | | 4.0 | | | | | | 1,389,075 | | | | | | 28.1 | | |
辦公樓和租賃費
|
| | | | 588,586 | | | | | | 0.5 | | | | | | 565,381 | | | | | | 0.5 | | | | | | 23,205 | | | | | | 4.1 | | |
其他
|
| | | | 5,704,501 | | | | | | 4.6 | | | | | | 4,763,264 | | | | | | 3.8 | | | | | | 941,237 | | | | | | 19.8 | | |
合計 | | | | | 123,861,107 | | | | | | 100.0 | | | | | | 124,051,209 | | | | | | 100.0 | | | | | | (190,102) | | | | | | (0.2) | | |
| | |
截至9月30日的6個月
|
| |||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
差異
|
| |||||||||||||||||||||||||||
| | |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| ||||||||||||||||||
鼠兔重組新冠肺炎疫苗
|
| | | | 82,214,199 | | | | | | 66.4 | | | | | | 80,241,252 | | | | | | 64.7 | | | | | | 1,972,947 | | | | | | 2.5 | | |
鼠兔狂犬病疫苗
|
| | | | 17,519,659 | | | | | | 14.1 | | | | | | 8,965,209 | | | | | | 7.2 | | | | | | 8,554,450 | | | | | | 95.4 | | |
鼠兔YS-0N-001
|
| | | | 4,854,187 | | | | | | 3.9 | | | | | | 10,982,320 | | | | | | 8.9 | | | | | | (6,128,133) | | | | | | (55.8) | | |
鼠兔乙肝疫苗
|
| | | | 5,940,696 | | | | | | 4.8 | | | | | | 9,007,328 | | | | | | 7.3 | | | | | | (3,066,632) | | | | | | (34.0) | | |
鼠兔佐劑
|
| | | | 4,054,248 | | | | | | 3.3 | | | | | | 4,344,773 | | | | | | 3.5 | | | | | | (290,525) | | | | | | (6.7) | | |
YSJATM狂犬病疫苗
|
| | | | 4,275,750 | | | | | | 3.5 | | | | | | 5,221,734 | | | | | | 4.2 | | | | | | (945,984) | | | | | | (18.1) | | |
其他
|
| | | | 5,002,368 | | | | | | 4.0 | | | | | | 5,288,593 | | | | | | 4.2 | | | | | | (286,225) | | | | | | (5.4) | | |
合計 | | | | | 123,861,107 | | | | | | 100.0 | | | | | | 124,051,209 | | | | | | 100.0 | | | | | | (190,102) | | | | | | (0.2) | | |
| | |
截至2009年3月31日的財政年度
|
| |||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
差異
|
| |||||||||||||||||||||||||||
| | |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| ||||||||||||||||||
推廣和營銷服務費
|
| | | | 162,461,330 | | | | | | 87.3 | | | | | | 64,770,329 | | | | | | 88.1 | | | | | | 97,691,001 | | | | | | 150.8 | | |
員工福利支出
|
| | | | 20,283,326 | | | | | | 10.9 | | | | | | 4,049,357 | | | | | | 5.5 | | | | | | 16,233,969 | | | | | | 400.9 | | |
其他
|
| | | | 3,255,048 | | | | | | 1.8 | | | | | | 4,665,573 | | | | | | 6.4 | | | | | | (1,410,525) | | | | | | (30.2) | | |
合計
|
| | |
|
185,999,704
|
| | | |
|
100.0
|
| | | |
|
73,485,259
|
| | | |
|
100.0
|
| | | |
|
112,514,445
|
| | | |
|
153.1
|
| |
截至2009年3月31日的財政年度
|
| |
0 - 90天
|
| |
90 - 180天
|
| |
180 - 365天
|
| |
>365天
|
| |
合計
|
| |||||||||||||||
2022(人民幣)
|
| | | | 73,593,680 | | | | | | 64,397,895 | | | | | | 58,064,055 | | | | | | 7,184,920 | | | | | | 203,240,550 | | |
2022(美元)
|
| | | $ | 11,592,842 | | | | | $ | 10,144,276 | | | | | $ | 9,146,538 | | | | | $ | 1,131,804 | | | | | $ | 32,015,460 | | |
| | |
截至2009年3月31日的財政年度
|
| |||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
差異
|
| |||||||||||||||||||||||||||
| | |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| ||||||||||||||||||
員工福利支出
|
| | | | 41,599,522 | | | | | | 38.7 | | | | | | 89,872,239 | | | | | | 57.9 | | | | | | (48,272,717) | | | | | | (53.7) | | |
折舊和攤銷費用
|
| | | | 5,998,308 | | | | | | 5.6 | | | | | | 9,489,983 | | | | | | 6.1 | | | | | | (3,491,675) | | | | | | (36.8) | | |
專業服務費
|
| | | | 30,680,853 | | | | | | 28.5 | | | | | | 33,649,233 | | | | | | 21.7 | | | | | | (2,968,380) | | | | | | (8.8) | | |
辦公費
|
| | | | 2,766,021 | | | | | | 2.6 | | | | | | 4,020,338 | | | | | | 2.6 | | | | | | (1,254,317) | | | | | | (31.2) | | |
貿易應收賬款準備
|
| | | | 5,082,725 | | | | | | 4.7 | | | | | | 6,998,818 | | | | | | 4.5 | | | | | | (1,916,093) | | | | | | (27.4) | | |
報廢存貨備抵
|
| | | | 4,393,629 | | | | | | 4.1 | | | | | | — | | | | | | — | | | | | | 4,393,629 | | | | | | 100.0 | | |
税費和附加費
|
| | | | 5,379,934 | | | | | | 5.0 | | | | | | 4,004,265 | | | | | | 2.6 | | | | | | 1,375,669 | | | | | | 34.4 | | |
其他
|
| | | | 11,719,508 | | | | | | 10.8 | | | | | | 7,299,510 | | | | | | 4.6 | | | | | | 4,419,998 | | | | | | 60.4 | | |
合計 | | | | | 107,620,500 | | | | | | 100.0 | | | | | | 155,334,386 | | | | | | 100 | | | | | | (47,713,886) | | | | | | (30.7) | | |
| | |
截至2009年3月31日的財政年度
|
| |||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
差異
|
| |||||||||||||||||||||||||||
| | |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| ||||||||||||||||||
檢測和臨牀試驗費用
|
| | | | 74,166,285 | | | | | | 35.1 | | | | | | 20,480,320 | | | | | | 21.7 | | | | | | 53,685,965 | | | | | | 262.1 | | |
諮詢服務費
|
| | | | 59,975,917 | | | | | | 28.4 | | | | | | 31,492,876 | | | | | | 33.4 | | | | | | 28,483,041 | | | | | | 90.4 | | |
員工福利支出
|
| | | | 56,513,100 | | | | | | 26.8 | | | | | | 29,178,337 | | | | | | 30.9 | | | | | | 27,334,763 | | | | | | 93.7 | | |
折舊及攤銷
|
| | | | 10,796,480 | | | | | | 5.1 | | | | | | 6,331,638 | | | | | | 6.7 | | | | | | 4,464,842 | | | | | | 70.5 | | |
辦公樓和租賃費
|
| | | | 1,039,327 | | | | | | 0.5 | | | | | | 3,446,146 | | | | | | 3.7 | | | | | | (2,406,819) | | | | | | (69.8) | | |
其他
|
| | | | 8,731,154 | | | | | | 4.1 | | | | | | 3,457,827 | | | | | | 3.6 | | | | | | 5,273,327 | | | | | | 152.5 | | |
合計 | | | | | 211,222,263 | | | | | | 100.0 | | | | | | 94,387,144 | | | | | | 100.0 | | | | | | 116,835,119 | | | | | | 123.8 | | |
| | |
截至2009年3月31日的財政年度
|
| |||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
差異
|
| |||||||||||||||||||||||||||
| | |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| ||||||||||||||||||
鼠兔重組新冠肺炎疫苗
|
| | | | 127,773,439 | | | | | | 60.5 | | | | | | 33,903,400 | | | | | | 35.9 | | | | | | 93,870,039 | | | | | | 276.9 | | |
鼠兔狂犬病疫苗
|
| | | | 24,272,368 | | | | | | 11.5 | | | | | | 13,718,774 | | | | | | 14.5 | | | | | | 10,553,594 | | | | | | 76.9 | | |
鼠兔YS-0N-001
|
| | | | 16,528,066 | | | | | | 7.8 | | | | | | 4,312,590 | | | | | | 4.6 | | | | | | 12,215,476 | | | | | | 283.3 | | |
鼠兔乙肝疫苗
|
| | | | 16,438,478 | | | | | | 7.8 | | | | | | 7,536,556 | | | | | | 8.0 | | | | | | 8,901,922 | | | | | | 118.1 | | |
鼠兔佐劑
|
| | | | 8,171,893 | | | | | | 3.9 | | | | | | 26,036,582 | | | | | | 27.6 | | | | | | (17,864,689) | | | | | | (68.6) | | |
YSJA-TM狂犬病疫苗
|
| | | | 7,579,877 | | | | | | 3.6 | | | | | | 3,939,781 | | | | | | 4.2 | | | | | | 3,640,096 | | | | | | 92.4 | | |
其他
|
| | | | 10,458,142 | | | | | | 4.9 | | | | | | 4,939,461 | | | | | | 5.2 | | | | | | 5,518,681 | | | | | | 111.7 | | |
合計 | | | | | 211,222,263 | | | | | | 100.0 | | | | | | 94,387,144 | | | | | | 100.0 | | | | | | 116,835,119 | | | | | | 123.8 | | |
| | |
截至9月30日的6個月
|
| |
截至2009年3月31日的財政年度
|
| ||||||||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||||||||||||||
| | |
人民幣
|
| |
$
|
| |
人民幣
|
| |
人民幣
|
| |
$
|
| |
人民幣
|
| ||||||||||||||||||
運營中使用的淨現金
活動 |
| | | | (107,395,153) | | | | | | (15,126,504) | | | | | | (176,984,374) | | | | | | (173,545,357) | | | | | | (27,337,727) | | | | | | (246,610,437) | | |
用於投資的現金淨額
活動 |
| | | | (19,024,351) | | | | | | (2,679,561) | | | | | | (203,390,377) | | | | | | (298,923,958) | | | | | | (47,087,987) | | | | | | (104,238,941) | | |
融資活動提供的現金淨額
|
| | | | 51,907,325 | | | | | | 7,311,097 | | | | | | 43,885,865 | | | | | | 364,558,145 | | | | | | 57,427,010 | | | | | | 739,258,696 | | |
外匯匯率對現金及現金等價物的影響
|
| | | | 30,471,942 | | | | | | 4,291,943 | | | | | | (4,446,301) | | | | | | (11,478,411) | | | | | | (1,808,136) | | | | | | (2,674) | | |
現金和現金等價物淨減少
|
| | | | (44,040,237) | | | | | | (6,203,025) | | | | | | (340,935,187) | | | | | | (119,389,581) | | | | | | (18,806,840) | | | | | | 388,406,644 | | |
會計年度開始時的現金和受限現金
|
| | | | 271,067,503 | | | | | | 38,179,597 | | | | | | 390,457,084 | | | | | | 390,457,084 | | | | | | 61,506,740 | | | | | | 2,050,440 | | |
財政年度末的現金和限制性現金
|
| | | | 227,027,266 | | | | | | 31,976,572 | | | | | | 49,521,897 | | | | | | 271,067,503 | | | | | | 42,699,900 | | | | | | 390,457,084 | | |
還款日
|
| |
分期付款
|
| |||
2025年4月7日
|
| | | $ | 6,400,000 | | |
2025年7月7日
|
| | | | 6,400,000 | | |
2025年10月7日
|
| | | | 6,400,000 | | |
2026年1月7日
|
| | | | 6,400,000 | | |
2026年4月7日
|
| | | | 6,400,000 | | |
2026年7月7日
|
| | | | 8,000,000 | | |
合計 | | | | $ | 40,000,000 | | |
淨銷售額層級
|
| |
版税
|
| |||
在一個財政年度內版税產品年淨銷售額低於或等於5億元人民幣的部分
|
| | | | 1.5% | | |
一個財政年度版税產品年淨銷售額大於5億元人民幣但小於等於10億元人民幣的部分
|
| | | | 3.0% | | |
一個財政年度版税產品年淨銷售額超過10億元的部分
|
| | | | 3.5% | | |
淨銷售額層級
|
| |
版税
|
| |||
在一個財政年度內版税產品年淨銷售額低於或等於5億元人民幣的部分
|
| | | | 0.6% | | |
一個財政年度版税產品年淨銷售額大於5億元人民幣但小於等於10億元人民幣的部分
|
| | | | 1.2% | | |
一個財政年度版税產品年淨銷售額超過10億元的部分
|
| | | | 1.4% | | |
截至2009年3月31日的財政年度
|
| |
截至2022年3月31日
|
| |
截至2022年9月30日
|
| ||||||||||||||||||
| | |
(人民幣)
|
| |
($)
|
| |
(人民幣)
|
| |
($)
|
| ||||||||||||
2023
|
| | | | 4,947,481 | | | | | $ | 779,352 | | | | | | 5,748,070 | | | | | $ | 809,610 | | |
2024
|
| | | | 4,837,260 | | | | | | 761,989 | | | | | | 5,029,426 | | | | | | 708,390 | | |
2025
|
| | | | 4,922,251 | | | | | | 775,377 | | | | | | 3,921,138 | | | | | | 552,289 | | |
2026
|
| | | | 1,479,661 | | | | | | 233,084 | | | | | | 158,029 | | | | | | 22,257 | | |
2027年及以後
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
租賃支付總額
|
| | | | 16,186,653 | | | | | | 2,549,802 | | | | |
|
14,856,663
|
| | | |
|
2,092,546
|
| |
少:利息
|
| | | | (1,259,141) | | | | | | (198,346) | | | | | | (928,262) | | | | | | (130,744) | | |
經營租賃負債現值
|
| | | | 14,927,512 | | | | | $ | 2,351,456 | | | | |
|
13,928,401
|
| | | | $ | 1,961,802 | | |
名稱
|
| |
年齡
|
| |
職位/頭銜
|
|
張 | | |
66
|
| | 董事和董事長 | |
邵輝博士 | | |
54
|
| |
董事、總裁和首席執行官
|
|
陳伯丹先生 | | |
49
|
| | 董事 | |
阿吉特·謝蒂博士 | | |
76
|
| | 獨立董事 | |
維倫·梅塔博士 | | |
72
|
| | 獨立董事 | |
斯坦利·常毅博士 | | |
64
|
| | 獨立董事 | |
童少京先生 | | |
51
|
| | 獨立董事 | |
Zenaida Reynoso Mojares博士 | | |
64
|
| | 首席醫療官 | |
吳春元女士 | | |
45
|
| | 首席財務官 | |
劉元元博士 | | |
36
|
| | 疫苗研究負責人 | |
Gang Li先生 | | |
41
|
| | 市場銷售主管 | |
承保人姓名
|
| |
普通股
選項獲獎 |
| |
練習
每件價格 普通股 分享($) |
| |
授予日期
|
| |
過期日期
|
| ||||||
張毅先生
|
| | | | 1,037,549 | | | | | | 2.1956 – 8.276 | | | |
2020年12月31日
|
| |
2030年12月30日
|
|
劉元元博士
|
| | | | 23,811 | | | | | | 4.0724 – 8.276 | | | |
2020年12月31日
|
| |
2030年12月30日
|
|
Gang Li先生
|
| | | | 10,965 | | | | | | 4.0724 – 8.276 | | | |
2020年12月31日
|
| |
2030年12月30日
|
|
其他450多名員工
|
| | | | 2,399,221 | | | | | | 4.0724 – 8.276 | | | |
2020年12月31日
|
| |
2030年12月30日
|
|
| | |
編號
|
| |
%
|
| ||||||
董事和執行官(1): | | | | | | | | | | | | | |
張毅先生(2)
|
| | | | 48,615,000 | | | | | | 52.24% | | |
邵輝博士(3)
|
| | | | 2,002,780 | | | | | | 2.15% | | |
博坦先生(4)
|
| | | | 3,853,475 | | | | | | 4.14% | | |
阿吉特·謝蒂博士
|
| | | | * | | | | | | * | | |
維倫·梅塔博士
|
| | | | * | | | | | | * | | |
斯坦利·常毅博士
|
| | | | * | | | | | | * | | |
童少京先生
|
| | | | — | | | | | | | | |
澤納伊達·雷諾索·莫哈雷斯博士
|
| | | | — | | | | | | | | |
吳春元女士
|
| | | | * | | | | | | * | | |
袁柳博士
|
| | | | — | | | | | | | | |
Gang Li先生
|
| | | | — | | | | | | | | |
作為一個組的所有董事和高管
|
| | | | 54,858,366 | | | | | | 58.95% | | |
主要股東: | | | | | | | | | | | | | |
張毅先生及其附屬單位(2)
|
| | | | 48,615,000 | | | | | | 52.24% | | |
| | |
受益證券
在此產品之前擁有 |
| |
待售證券
此產品中的 |
| |
受益證券
本次發行後擁有的 |
| |||||||||||||||||||||
銷售證券持有人名稱
|
| |
普通
個共享 |
| |
%(1)
|
| |
普通
個共享 |
| |
普通
股份(1)(2) |
| |
%(1)(2)
|
| |||||||||||||||
輝少(3)
|
| | | | 2,002,780 | | | | | | 2.2% | | | | | | 2,002,780 | | | | | | — | | | | | | — | | |
吳春源(4)
|
| | | | 97,500 | | | | | | * | | | | | | 97,500 | | | | | | — | | | | | | — | | |
Sunangal Ajit Shetty&Christine Maria M.Clerinx(5)
|
| | | | 27,500 | | | | | | * | | | | | | 27,500 | | | | | | — | | | | | | — | | |
Viren T MEHTA & Amita RODMAN(作為V Mehta RLT & A Rodman RLT的受託人)(6)
|
| | | | 35,000 | | | | | | * | | | | | | 35,000 | | | | | | — | | | | | | — | | |
Stanley Yi Chang(7)
|
| | | | 82,111 | | | | | | * | | | | | | 82,111 | | | | | | — | | | | | | — | | |
Viren T Mehta(8)
|
| | | | 72,500 | | | | | | * | | | | | | 72,500 | | | | | | — | | | | | | — | | |
Sunangal Ajit Shetty(9)
|
| | | | 72,500 | | | | | | * | | | | | | 72,500 | | | | | | — | | | | | | — | | |
Asia Ventures II L.P.(十)
|
| | | | 2,718,499 | | | | | | 2.9% | | | | | | 2,718,499 | | | | | | — | | | | | | — | | |
F—Prime Capital Partners醫療基金III LP(11)
|
| | | | 1,165,071 | | | | | | 1.3% | | | | | | 1,165,071 | | | | | | — | | | | | | — | | |
HH SUM XXXVI控股有限公司(12)
|
| | | | 751,790 | | | | | | * | | | | | | 751,790 | | | | | | — | | | | | | — | | |
附屬於OrbiMed的實體(13)
|
| | | | 4,298,465 | | | | | | 4.6% | | | | | | 4,298,465 | | | | | | — | | | | | | — | | |
海通旭宇國際有限公司(14)
|
| | | | 187,948 | | | | | | * | | | | | | 187,948 | | | | | | — | | | | | | — | | |
| | |
受益證券
在此產品之前擁有 |
| |
待售證券
此產品中的 |
| |
受益證券
在此之後擁有 提供服務 |
| |||||||||||||||||||||
銷售證券持有人名稱
|
| |
普通
個共享 |
| |
%(1)
|
| |
普通
個共享 |
| |
普通
股份(1)(2) |
| |
%(1)(2)
|
| |||||||||||||||
Epiphron Capital(Hong Kong)Limited(15)
|
| | | | 701,148 | | | | | | * | | | | | | 701,148 | | | | | | — | | | | | | — | | |
3W環球投資有限公司(16)
|
| | | | 187,948 | | | | | | * | | | | | | 187,948 | | | | | | — | | | | | | — | | |
大洋洲投資基金II LP(17)
|
| | | | 4,105,596 | | | | | | 4.4% | | | | | | 4,105,596 | | | | | | — | | | | | | — | | |
AIHC大師基金(18)
|
| | | | 718,480 | | | | | | * | | | | | | 718,480 | | | | | | — | | | | | | — | | |
3W全球基金(19)
|
| | | | 2,052,798 | | | | | | 2.2% | | | | | | 2,052,798 | | | | | | — | | | | | | — | | |
美盛中國成長基金II L.P.(20)
|
| | | | 1,129,039 | | | | | | 1.2% | | | | | | 1,129,039 | | | | | | — | | | | | | — | | |
超弦資本大師基金LP(21)
|
| | | | 307,920 | | | | | | * | | | | | | 307,920 | | | | | | — | | | | | | — | | |
五道口資本有限公司(22)
|
| | | | 307,920 | | | | | | * | | | | | | 307,920 | | | | | | — | | | | | | — | | |
GENEX中國成長基金(23只)
|
| | | | 205,280 | | | | | | * | | | | | | 205,280 | | | | | | — | | | | | | — | | |
佐劑全球衞生技術基金,L.P.(24)
|
| | | | 2,436,298 | | | | | | 2.6% | | | | | | 2,436,298 | | | | | | — | | | | | | — | | |
輔助性全球衞生技術基金DE,L.P.(24)
|
| | | | 466,671 | | | | | | * | | | | | | 466,671 | | | | | | — | | | | | | — | | |
| | |
截至2009年3月31日的年度
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||
關聯方應付金額: | | | | | | | | | | | | | | | | | | | |
益生生物醫藥控股(香港)有限公司 | | | | | | | | | | | | | | | | | | | |
YS集團代收應收賬款
|
| | | | 30,088,833 | | | | | | 2,966,777 | | | | | $ | 459,412 | | |
還款給YS集團
|
| | | | | | | | | | 33,055,610 | | | | | $ | 5,118,732 | | |
|
美國證券交易委員會註冊費
|
| | | $ | 4,108.48 | | |
|
FINRA備案費
|
| | | | * | | |
|
律師費和開支
|
| | | | * | | |
|
會計師手續費和費用
|
| | | $ | 15,000 | | |
|
打印費
|
| | | $ | 58,000 | | |
|
轉會代理費和費用
|
| | | | * | | |
|
雜項成本
|
| | | $ | 600 | | |
|
合計
|
| | | $ | 77,708.48 | | |
內容
|
| |
頁
|
| |||
獨立註冊會計師事務所報告(PCAOB ID 2388)
|
| | | | F-2 | | |
截至2022年和2021年3月31日的綜合資產負債表
|
| | | | F-3 | | |
截至2022年和2021年3月31日止年度的綜合經營報表和全面虧損報表
|
| | | | F-5 | | |
截至2022年3月31日的年度股東赤字變動綜合報表
和2021年 |
| | | | F-6 | | |
截至2022年和2021年3月31日止年度合併現金流量表
|
| | | | F-7 | | |
合併財務報表附註
|
| | | | F-8 | | |
截至2022年9月30日(未經審計)和2022年3月31日的簡明綜合資產負債表
|
| | | | F-41 | | |
截至2022年和2021年9月30日的六個月未經審計的簡明綜合經營報表和全面虧損
|
| | | | F-42 | | |
截至2022年9月30日和2021年9月30日的六個月未經審計的股東赤字變化簡明綜合報表
|
| | | | F-43 | | |
截至2022年和2021年9月30日止六個月未經審計的現金流量簡明綜合報表
|
| | | | F-44 | | |
未經審計的簡明合併財務報表附註
|
| | | | F-45 | | |
|
|
|
|
|
獨立註冊會計師事務所報告
|
| ||
|
致
董事會和股東 益生生物股份有限公司 |
| |||
|
對財務報表的意見
我們審計了億盛生物股份有限公司及其附屬公司(“本公司”)截至2022年3月31日、2021年3月31日和2021年3月31日的合併資產負債表,以及截至2022年3月31日的兩年期間各年度的相關綜合經營報表和全面虧損、股東赤字變動、現金流量以及相關附註(統稱財務報表)。我們認為,財務報表在所有重要方面都公平地反映了本公司截至2022年3月31日、2022年3月31日和2021年3月31日的財務狀況,以及截至2022年3月31日的兩年期間各年度的經營結果和現金流量,符合美國公認的會計原則。
|
| |||
|
方便翻譯
我們的審計還包括將人民幣金額轉換為美元金額,我們認為,此類轉換符合財務報表附註3所述的基礎。這樣的美元數額,完全是為了方便人民Republic of China以外的讀者。
|
| |||
| 意見基礎 | | |||
|
這些財務報表由公司管理層負責。我們的責任是根據我們的審計對公司的財務報表發表意見。我們是一家在美國上市公司會計監督委員會(PCAOB)註冊的公共會計師事務所,根據美國聯邦證券法以及美國證券交易委員會和PCAOB的適用規則和法規,我們必須與公司保持獨立。
|
| |||
|
我們按照PCAOB的標準進行審核。這些標準要求我們計劃和執行審計,以獲得關於財務報表是否沒有重大錯報的合理保證,無論是由於錯誤還是舞弊。本公司並無被要求對其財務報告的內部控制進行審計,我們也沒有受聘進行審計。作為我們審計的一部分,我們被要求瞭解財務報告的內部控制,但不是為了對公司財務報告內部控制的有效性發表意見。因此,我們不表達這樣的意見。
|
| |||
|
我們的審計包括執行評估財務報表重大錯報風險的程序,無論是由於錯誤還是欺詐,以及執行應對這些風險的程序。這些程序包括在測試的基礎上審查與財務報表中的數額和披露有關的證據。我們的審計還包括評價管理層使用的會計原則和作出的重大估計,以及評價財務報表的整體列報。我們相信,我們的審計為我們的觀點提供了合理的基礎。
/S/魏偉,有限責任公司
紐約法拉盛 2022年9月28日
自2022年以來,我們一直擔任本公司的審計師。
|
|
| | |
截至3月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
資產 | | | | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | | | | |
現金
|
| | | | 390,457,084 | | | | | | 271,067,503 | | | | | $ | 42,699,900 | | |
應收賬款淨額
|
| | | | 214,502,737 | | | | | | 308,555,105 | | | | | | 48,605,133 | | |
預付款給供應商
|
| | | | 11,458,564 | | | | | | 10,648,306 | | | | | | 1,677,374 | | |
關聯方應付金額
|
| | | | 30,088,833 | | | | | | — | | | | | | — | | |
庫存,淨額
|
| | | | 81,439,883 | | | | | | 166,505,565 | | | | | | 26,228,784 | | |
預付費用和其他流動資產
|
| | | | 5,257,185 | | | | | | 7,987,914 | | | | | | 1,258,295 | | |
流動資產總額
|
| | | | 733,204,286 | | | | | | 764,764,393 | | | | | | 120,469,486 | | |
非流動資產 | | | | | | | | | | | | | | | | | | | |
財產、廠房和設備,淨額
|
| | | | 236,204,959 | | | | | | 550,153,110 | | | | | | 86,662,851 | | |
經營性租賃使用權資產,淨額
|
| | | | 17,245,924 | | | | | | 14,850,283 | | | | | | 2,339,290 | | |
遞延税金資產淨額
|
| | | | 7,976,206 | | | | | | 3,039,084 | | | | | | 478,732 | | |
無形資產淨值
|
| | | | 83,778,603 | | | | | | 80,717,978 | | | | | | 12,715,097 | | |
其他非流動資產
|
| | | | 88,765,094 | | | | | | 28,228,293 | | | | | | 4,446,661 | | |
非流動資產合計
|
| | | | 433,970,786 | | | | | | 676,988,748 | | | | | | 106,642,631 | | |
總資產
|
| | | | 1,167,175,072 | | | | | | 1,441,753,141 | | | | | $ | 227,112,117 | | |
負債、夾層股權和股東虧損
|
| | | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | | | | |
銀行貸款和其他借款 - Current
|
| | | | — | | | | | | 111,733,754 | | | | | $ | 17,600,856 | | |
應付賬款
|
| | | | 16,383,236 | | | | | | 30,811,100 | | | | | | 4,853,518 | | |
應計費用和其他負債
|
| | | | 322,750,471 | | | | | | 326,751,353 | | | | | | 51,471,496 | | |
經營租賃負債 - 流動
|
| | | | 3,785,642 | | | | | | 4,322,252 | | | | | | 680,863 | | |
延期政府撥款 - Current
|
| | | | 2,121,645 | | | | | | 2,295,701 | | | | | | 361,630 | | |
流動負債總額
|
| | | | 345,040,994 | | | | | | 475,914,160 | | | | | | 74,968,363 | | |
非流動負債 | | | | | | | | | | | | | | | | | | | |
銀行貸款和其他借款 - 非流動
|
| | | | 1,103,609 | | | | | | 253,928,000 | | | | | | 40,000,000 | | |
經營性租賃負債 - 非流動
|
| | | | 13,550,359 | | | | | | 10,605,260 | | | | | | 1,670,593 | | |
延期政府撥款 - 非當前
|
| | | | 30,884,246 | | | | | | 30,053,517 | | | | | | 4,734,179 | | |
非流動負債合計
|
| | | | 45,538,214 | | | | | | 294,586,777 | | | | | | 46,404,772 | | |
總負債
|
| | | | 390,579,208 | | | | | | 770,500,937 | | | | | | 121,373,135 | | |
| | |
截至3月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
夾層股權 | | | | | | | | | | | | | | | | | | | |
A系列和A-1系列可贖回可轉換優先股(每股面值0.000005美元,授權50,000,000股;已發行和已發行21,548,589股)
|
| | | | 410,327,208 | | | | | | 458,074,468 | | | | | | 72,158,166 | | |
B系列可贖回可轉換優先股
(每股面值0.000005美元,1億股 授權;已發行65,414,858股, 未完成) |
| | | | 875,131,363 | | | | | | 912,146,924 | | | | | | 143,685,915 | | |
夾層總股本
|
| | | | 1,285,458,571 | | | | | | 1,370,221,392 | | | | | | 215,844,081 | | |
承付款和或有事項
|
| | | | — | | | | | | — | | | | | | — | | |
股東虧損 | | | | | | | | | | | | | | | | | | | |
普通股,每股面值0.000005美元,授權股份99.5億股,已發行和已發行股份247,311,533股*
|
| | | | 7,978 | | | | | | 7,978 | | | | | | 1,257 | | |
新增實收資本
|
| | | | 800,806,378 | | | | | | 808,502,018 | | | | | | 127,359,254 | | |
累計虧損
|
| | | | (1,353,900,436) | | | | | | (1,590,567,163) | | | | | | (250,554,041) | | |
累計其他綜合收益
|
| | | | 44,223,373 | | | | | | 83,087,979 | | | | | | 13,088,431 | | |
股東虧損總額
|
| | | | (508,862,707) | | | | | | (698,969,188) | | | | | | (110,105,099) | | |
總負債、夾層權益和股東虧損
|
| | | | 1,167,175,072 | | | | | | 1,441,753,141 | | | | | $ | 227,112,117 | | |
|
| | |
截至2009年3月31日的財政年度
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
收入 | | | | | 257,015,929 | | | | | | 502,949,894 | | | | | $ | 79,227,166 | | |
收入成本
|
| | | | 59,656,877 | | | | | | 117,066,090 | | | | | | 18,440,832 | | |
毛利
|
| | | | 197,359,052 | | | | | | 385,883,804 | | | | | | 60,786,334 | | |
運營費用: | | | | | | | | | | | | | | | | | | | |
銷售
|
| | | | 73,485,259 | | | | | | 185,999,704 | | | | | | 29,299,597 | | |
一般和行政
|
| | | | 155,334,386 | | | | | | 107,620,500 | | | | | | 16,952,916 | | |
研發
|
| | | | 94,387,144 | | | | | | 211,222,263 | | | | | | 33,272,780 | | |
總運營費用
|
| | | | 323,206,789 | | | | | | 504,842,467 | | | | | | 79,525,293 | | |
運營虧損
|
| | | | (125,847,737) | | | | | | (118,958,663) | | | | | | (18,738,959) | | |
其他收入(費用): | | | | | | | | | | | | | | | | | | | |
所得税相關滯納金
|
| | | | (11,464,741) | | | | | | — | | | | | | — | | |
與所得税以外的税種相關的滯納金
|
| | | | (7,261,947) | | | | | | (231,231) | | | | | | (36,425) | | |
與社保相關的滯納金
|
| | | | (7,701,793) | | | | | | (1,852,378) | | | | | | (291,796) | | |
政府撥款
|
| | | | 3,530,405 | | | | | | 23,020,413 | | | | | | 3,626,290 | | |
財務費用,淨額
|
| | | | (29,689,927) | | | | | | (2,717,433) | | | | | | (428,064) | | |
其他收入(支出),淨額
|
| | | | 4,063,743 | | | | | | (327,987) | | | | | | (51,666) | | |
其他(費用)收入合計,淨額
|
| | | | (48,524,260) | | | | | | 17,891,384 | | | | | | 2,818,339 | | |
所得税前虧損
|
| | | | (174,371,997) | | | | | | (101,067,279) | | | | | | (15,920,620) | | |
所得税費用
|
| | | | (17,454,245) | | | | | | (4,937,122) | | | | | | (777,720) | | |
淨虧損
|
| | | | (191,826,242) | | | | | | (106,004,401) | | | | | | (16,698,340) | | |
增加可轉換可贖回優先股的贖回價值
|
| | | | (16,610,297) | | | | | | (130,662,326) | | | | | | (20,582,579) | | |
易升生物股份有限公司淨虧損
|
| | | | (208,436,539) | | | | | | (236,666,727) | | | | | $ | (37,280,919) | | |
淨虧損
|
| | | | (191,826,242) | | | | | | (106,004,401) | | | | | $ | (16,698,340) | | |
其他綜合收益:外幣折算
收穫 |
| | | | 22,455,217 | | | | | | 38,864,606 | | | | | | 6,122,146 | | |
全面虧損
|
| | | | (169,371,025) | | | | | | (67,139,795) | | | | | $ | (10,576,194) | | |
每股虧損*: | | | | | | | | | | | | | | | | | | | |
-基本版和稀釋版
|
| | | | (0.78) | | | | | | (0.43) | | | | | $ | (0.07) | | |
已發行普通股加權平均數*: | | | | | | | | | | | | | | | | | | | |
-基本版和稀釋版
|
| | | | 247,311,533 | | | | | | 247,311,533 | | | | | | 247,311,533 | | |
| | |
普通股*
|
| |
額外的
實收 大寫 |
| |
赤字
|
| |
累計
其他 全面 收入 |
| |
合計
股東的 赤字 |
| |||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||
| | | | | | | | |
(人民幣)
|
| |
(人民幣)
|
| |
(人民幣)
|
| |
(人民幣)
|
| |
(人民幣)
|
| |||||||||||||||
截至2020年3月31日的餘額
|
| | | | 212,883,618 | | | | | | 6,797 | | | | | | 276,368,115 | | | | | | (1,145,463,897) | | | | | | 21,768,156 | | | | | | (847,320,829) | | |
股東的貢獻
|
| | | | 34,427,915 | | | | | | 1,181 | | | | | | 447,681,763 | | | | | | — | | | | | | — | | | | |
|
447,682,944
|
| |
增加到贖回價值
可兑換可贖回優先選項 個共享 |
| | | | — | | | | | | — | | | | | | — | | | | | | (16,610,297) | | | | | | — | | | | |
|
(16,610,297)
|
| |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (191,826,242) | | | | | | | | | | |
|
(191,826,242)
|
| |
基於股份的薪酬
|
| | | | — | | | | | | — | | | | | | 76,756,500 | | | | | | — | | | | | | — | | | | |
|
76,756,500
|
| |
外幣折算調整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 22,455,217 | | | | |
|
22,455,217
|
| |
截至2021年3月31日的餘額
|
| | | | 247,311,533 | | | | | | 7,978 | | | | | | 800,806,378 | | | | | | (1,353,900,436) | | | | | | 44,223,373 | | | | | | (508,862,707) | | |
增加到贖回價值
可兑換可贖回優先選項 個共享 |
| | | | — | | | | | | — | | | | | | — | | | | | | (130,662,326) | | | | | | — | | | | |
|
(130,662,326)
|
| |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (106,004,401) | | | | | | — | | | | |
|
(106,004,401)
|
| |
基於股份的薪酬
|
| | | | — | | | | | | — | | | | | | 7,764,448 | | | | | | — | | | | | | — | | | | |
|
7,764,448
|
| |
外幣折算調整
|
| | | | — | | | | | | — | | | | | | (68,808) | | | | | | — | | | | | | 38,864,606 | | | | |
|
38,795,798
|
| |
截至2022年3月31日的餘額(單位:人民幣)
|
| | | | 247,311,533 | | | | | | 7,978 | | | | | | 808,502,018 | | | | | | (1,590,567,163) | | | | | | 83,087,979 | | | | | | (698,969,188) | | |
截至2022年3月31日的餘額(單位:美元)
|
| | | | 247,311,533 | | | | | $ | 1,257 | | | | | $ | 127,359,254 | | | | | $ | (250,554,041) | | | | | $ | 13,088,431 | | | | | $ | (110,105,099) | | |
| | |
截至2009年3月31日的財政年度
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
經營活動現金流: | | | | | | | | | | | | | | | | | | | |
淨虧損
|
| | | | (191,826,242) | | | | | | (106,004,401) | | | | | $ | (16,698,340) | | |
將淨虧損與經營活動中使用的現金淨額進行調整: | | | | | | | | | | | | | | | | | | | |
遞延所得税
|
| | | | 17,454,245 | | | | | | 4,937,120 | | | | | | 777,720 | | |
財產、廠房和設備折舊
|
| | | | 22,240,060 | | | | | | 24,475,736 | | | | | | 3,855,540 | | |
無形資產攤銷
|
| | | | 5,665,735 | | | | | | 6,678,233 | | | | | | 1,051,988 | | |
處置財產、廠房和設備的損失
|
| | | | 24,876 | | | | | | 273,982 | | | | | | 43,159 | | |
基於股份的薪酬
|
| | | | 76,756,500 | | | | | | 7,764,448 | | | | | | 1,223,094 | | |
應收賬款減值
|
| | | | 6,414,634 | | | | | | 5,084,925 | | | | | | 801,003 | | |
將存貨減記為可變現淨值
|
| | | | 1,109,400 | | | | | | 4,393,630 | | | | | | 692,106 | | |
非現金租賃費用
|
| | | | 2,233,089 | | | | | | 3,787,628 | | | | | | 596,646 | | |
經營性資產和負債變動: | | | | | | | | | | | | | | | | | | | |
庫存
|
| | | | (68,728,378) | | | | | | (89,459,313) | | | | | | (14,092,075) | | |
應收賬款
|
| | | | (220,734,141) | | | | | | (99,137,291) | | | | | | (15,616,599) | | |
關聯方應付金額
|
| | | | (3,086,330) | | | | | | 30,088,833 | | | | | | 4,739,742 | | |
預付費用和其他流動資產
|
| | | | 146,767,686 | | | | | | 59,229,801 | | | | | | 9,330,172 | | |
應付賬款
|
| | | | (4,424,337) | | | | | | 14,427,864 | | | | | | 2,272,749 | | |
應付關聯方金額
|
| | | | (245,808) | | | | | | — | | | | | | — | | |
應計費用和其他負債
|
| | | | 140,210 | | | | | | (35,633,487) | | | | | | (5,613,164) | | |
延期政府撥款
|
| | | | (44,290) | | | | | | (656,673) | | | | | | (103,442) | | |
應付所得税
|
| | | | (34,105,055) | | | | | | — | | | | | | — | | |
經營性租賃負債
|
| | | | (2,222,291) | | | | | | (3,796,392) | | | | | | (598,027) | | |
經營活動中使用的淨現金
|
| | | | (246,610,437) | | | | | | (173,545,357) | | | | | | (27,337,727) | | |
投資活動現金流: | | | | | | | | | | | | | | | | | | | |
處置財產、廠房和設備所得收益
|
| | | | 644,842 | | | | | | 8,000 | | | | | | 1,260 | | |
購置房產、廠房和設備
|
| | | | (104,883,783) | | | | | | (295,314,351) | | | | | | (46,519,384) | | |
購買無形資產
|
| | | | — | | | | | | (3,617,607) | | | | | | (569,863) | | |
投資活動中使用的淨現金
|
| | | | (104,238,941) | | | | | | (298,923,958) | | | | | | (47,087,987) | | |
融資活動的現金流: | | | | | | | | | | | | | | | | | | | |
發行夾層股權所得收益
|
| | | | 729,412,999 | | | | | | — | | | | | | — | | |
股東的貢獻
|
| | | | 1,589,236 | | | | | | — | | | | | | — | | |
銀行貸款和其他借款的收益
|
| | | | 32,253,609 | | | | | | 414,116,587 | | | | | | 65,233,702 | | |
償還銀行貸款和其他借款
|
| | | | (160,407,571) | | | | | | (49,558,442) | | | | | | (7,806,692) | | |
關聯方借款收益
|
| | | | 299,757,219 | | | | | | — | | | | | | — | | |
償還關聯方借款
|
| | | | (163,346,796) | | | | | | — | | | | | | — | | |
融資活動提供的現金淨額
|
| | | | 739,258,696 | | | | | | 364,558,145 | | | | | | 57,427,010 | | |
匯率對現金的影響
|
| | | | (2,674) | | | | | | (11,478,411) | | | | | | (1,808,136) | | |
現金淨增(減)
|
| | | | 388,406,644 | | | | | | (119,389,581) | | | | | | (18,806,840) | | |
年初現金
|
| | | | 2,050,440 | | | | | | 390,457,084 | | | | | | 61,506,740 | | |
年終現金
|
| | | | 390,457,084 | | | | | | 271,067,503 | | | | | $ | 42,699,900 | | |
現金流量信息補充披露: | | | | | | | | | | | | | | | | | | | |
繳納所得税
|
| | | | 34,105,055 | | | | | | — | | | | | $ | — | | |
已支付利息
|
| | | | 8,124,572 | | | | | | 2,404,357 | | | | | $ | 378,746 | | |
非現金交易: | | | | | | | | | | | | | | | | | | | |
增加可轉換可贖回優先股的贖回價值
|
| | | | 16,610,297 | | | | | | 130,662,326 | | | | | $ | 20,582,579 | | |
為相關經營租賃負債確認的經營權資產
|
| | | | 15,048,446 | | | | | | 1,516,478 | | | | | $ | 238,883 | | |
免除對關聯方的欠款
|
| | | | 446,092,527 | | | | | | — | | | | | $ | — | | |
|
法人
|
| |
業務性質
|
| |
註冊日期
|
| |
公司註冊地
|
|
|
益生生物股份有限公司
(“YS Biophma”) |
| | 控股公司 | | |
2020年11月16日
|
| | 開曼羣島 | |
|
億盛生物(香港)控股有限公司
(“香港益生生物”) |
| | 控股公司 | | |
2020年12月28日
|
| | 香港 | |
| [br]益生生物(新加坡)有限公司有限公司
(“新加坡益生”)* |
| | 疫苗和治療性生物製品的研究和開發 | | |
2009年11月28日
|
| | 新加坡 | |
|
益生美國生物製藥有限公司
(“美國益生”) |
| | 疫苗和治療性生物製品的研究 | | |
2009年9月29日
|
| | 美國 | |
|
遼寧益生生物製藥有限公司
(“遼寧益生”)** |
| | 疫苗和治療性生物製品的研發、製造和商業化 | | | 1994年5月26日 | | | 中華人民共和國 | |
|
北京益生生物科技有限公司
(“北京益生”) |
| | 疫苗和治療性生物製品的研究和開發 | | | 2021年2月4日 | | | 中華人民共和國 | |
| | |
截至3月31日
|
| |
截至的年度
3月31日 |
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
外幣
|
| |
資產負債表
|
| |
資產負債表
|
| |
損益
|
| |
損益
|
| ||||||||||||
人民幣:1us$
|
| | | | 6.3482 | | | | | | 6.5713 | | | | | | 6.4598 | | | | | | 6.8282 | | |
人民幣:1美元
|
| | | | 4.6932 | | | | | | 4.8768 | | | | | | 4.7850 | | | | | | 4.9246 | | |
類別
|
| |
預計使用壽命
|
|
廠房和建築 | | | 6 - 20年 | |
機械設備 | | | 5年 - 10年 | |
傢俱和固定裝置 | | | 3年 - 7年 | |
機動車輛 | | | 4 - 5年 | |
租賃改進 | | | 資產的租賃期限或壽命較短 | |
| | |
截至2022年3月31日
|
| |||||||||||||||
| | |
(人民幣)
|
| |
(美元)
|
| | | | | | | ||||||
供應商A
|
| | | | 35,172,250 | | | | | $ | 5,540,508 | | | | | | 20.9% | | |
供應商B
|
| | | | 16,227,146 | | | | | | 2,556,181 | | | | | | 9.6% | | |
供應商C
|
| | | | 9,995,189 | | | | | | 1,574,492 | | | | | $ | 5.9% | | |
供應商D
|
| | | | 7,426,500 | | | | | | 1,169,859 | | | | | | 4.4% | | |
供應商E
|
| | | | 6,621,300 | | | | | | 1,043,020 | | | | | | 3.9% | | |
合計 | | | | | 75,442,385 | | | | | $ | 11,884,060 | | | | | | 44.7% | | |
| | |
截至2021年3月31日
|
| |||||||||||||||
| | |
(人民幣)
|
| |
(美元)
|
| | | | | | | ||||||
供應商A
|
| | | | 32,063,500 | | | | | $ | 4,879,324 | | | | | | 37.9% | | |
供應商F
|
| | | | 5,781,888 | | | | | | 879,870 | | | | | | 6.8% | | |
供應商G
|
| | | | 4,862,320 | | | | | | 739,933 | | | | | $ | 5.7% | | |
供應商C
|
| | | | 4,568,088 | | | | | | 695,157 | | | | | | 5.4% | | |
供應商H
|
| | | | 3,199,200 | | | | | | 486,844 | | | | | | 3.8% | | |
合計 | | | | | 50,474,996 | | | | | $ | 7,681,128 | | | | | | 59.6% | | |
| | |
截至2022年3月31日
|
| |||||||||||||||
| | |
(人民幣)
|
| |
(美元)
|
| | | | | | | ||||||
供應商E
|
| | | | 1,420,549 | | | | | $ | 223,772 | | | | | | 4.6% | | |
合計 | | | | | 1,420,549 | | | | | $ | 223,772 | | | | | | 4.6% | | |
| | |
截至2021年3月31日
|
| |||||||||||||||
| | |
(人民幣)
|
| |
(美元)
|
| | | | | | | ||||||
供應商A
|
| | | | 1,225,510 | | | | | $ | 186,494 | | | | | | 8.3% | | |
合計 | | | | | 1,225,510 | | | | | $ | 186,494 | | | | | | 8.3% | | |
| | |
截至3月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
貿易應收賬款
|
| | | | 223,033,688 | | | | | | 322,170,980 | | | | | $ | 50,749,973 | | |
壞賬準備
|
| | | | (8,530,951) | | | | | | (13,615,875) | | | | | | (2,144,840) | | |
應收賬款淨額
|
| | | | 214,502,737 | | | | | | 308,555,105 | | | | | $ | 48,605,133 | | |
| | |
截至2009年3月31日的財政年度
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
年初餘額
|
| | | | 2,116,317 | | | | | | 8,530,951 | | | | | $ | 1,343,838 | | |
添加內容
|
| | | | 6,414,634 | | | | | | 5,084,924 | | | | | | 801,002 | | |
年終餘額
|
| | | | 8,530,951 | | | | | | 13,615,875 | | | | | $ | 2,144,840 | | |
| | |
截至3月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
原材料
|
| | | | 20,865,093 | | | | | | 57,926,980 | | | | | $ | 9,124,946 | | |
正在進行的工作
|
| | | | 23,453,665 | | | | | | 40,795,744 | | | | | | 6,426,348 | | |
成品
|
| | | | 78,422,922 | | | | | | 73,285,870 | | | | | | 11,544,354 | | |
對移動緩慢或陳舊的庫存進行備抵
|
| | | | (41,301,797) | | | | | | (5,503,029) | | | | | | (866,864) | | |
庫存,淨額
|
| | | | 81,439,883 | | | | | | 166,505,565 | | | | | $ | 26,228,784 | | |
| | |
截至2009年3月31日的財政年度
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
年初餘額
|
| | | | 76,661,332 | | | | | | 41,301,797 | | | | | $ | 6,506,064 | | |
添加內容
|
| | | | 950,261 | | | | | | 4,393,629 | | | | | | 692,106 | | |
存貨已核銷
|
| | | | (36,309,796) | | | | | | (40,192,397) | | | | | | (6,331,306) | | |
年終餘額
|
| | | | 41,301,797 | | | | | | 5,503,029 | | | | | $ | 866,864 | | |
| | |
截至3月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
成本 | | | | | | | | | | | | | | | | | | | |
施工中
|
| | | | 40,158,349 | | | | | | 318,000,074 | | | | |
$
|
50,092,951
|
| |
廠房和建築物
|
| | | | 153,845,452 | | | | | | 170,206,987 | | | | | | 26,811,850 | | |
機械設備
|
| | | | 174,933,799 | | | | | | 194,875,303 | | | | | | 30,697,726 | | |
電子設備
|
| | | | 8,442,743 | | | | | | 10,107,578 | | | | | | 1,592,196 | | |
機動車輛
|
| | | | 2,814,066 | | | | | | 2,978,155 | | | | | | 469,134 | | |
辦公設備和傢俱
|
| | | | 14,241,207 | | | | | | 29,888,526 | | | | | | 4,708,189 | | |
租賃改進
|
| | | | 3,889,957 | | | | | | 4,390,980 | | | | | | 691,689 | | |
總成本
|
| | | | 398,325,573 | | | | | | 730,447,603 | | | | | | 115,063,735 | | |
減去:累計折舊
|
| | | | (132,228,718) | | | | | | (150,402,597) | | | | | | (23,692,164) | | |
減值:資產減值
|
| | | | (29,891,896) | | | | | | (29,891,896) | | | | | | (4,708,720) | | |
財產和設備,淨額
|
| | | | 236,204,959 | | | | | | 550,153,110 | | | | | $ | 86,662,851 | | |
| | |
截至3月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
應收貸款(1)
|
| | | | 2,966,778 | | | | | | — | | | | | $ | — | | |
存款(2) | | | | | 1,362,270 | | | | | | 2,807,847 | | | | | | 442,306 | | |
員工晉升(3)
|
| | | | 290,024 | | | | | | 383,251 | | | | | | 60,372 | | |
員工社會保障(4)
|
| | | | 190,253 | | | | | | 615,581 | | | | | | 96,969 | | |
可退還的增值税(5)
|
| | | | 148,705 | | | | | | 3,442,733 | | | | | | 542,316 | | |
其他應收賬款(6)
|
| | | | 414,898 | | | | | | 854,245 | | | | | | 134,564 | | |
津貼(7) | | | | | (115,743) | | | | | | (115,743) | | | | | | (18,232) | | |
合計 | | | | | 5,257,185 | | | | | | 7,987,914 | | | | | $ | 1,258,295 | | |
| | |
截至3月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
成本 | | | | | | | | | | | | | | | | | | | |
專利
|
| | | | 79,608,000 | | | | | | 79,608,000 | | | | |
$
|
12,540,248
|
| |
許可證、軟件和實驗室信息系統
|
| | | | 2,526,272 | | | | | | 6,143,880 | | | | | | 967,814 | | |
土地使用權
|
| | | | 67,181,860 | | | | | | 67,181,860 | | | | | | 10,582,820 | | |
總成本
|
| | | | 149,316,132 | | | | | | 152,933,740 | | | | | | 24,090,882 | | |
減去:累計攤銷
|
| | | | (65,537,529) | | | | | | (72,215,762) | | | | | | (11,375,785) | | |
無形資產淨值
|
| | | | 83,778,603 | | | | | | 80,717,978 | | | | | $ | 12,715,097 | | |
| | |
截至3月31日
|
| | | | | | | | | | |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |
到期日
|
| |
利率
|
| ||||||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| | | | | | | | | | |||||||||
中國廣發銀行股份有限公司 - 瀋陽分行(1)
|
| | | | — | | | | | | 46,456,142 | | | | | | 7,318,002 | | | | 2022/9/16 – 2022/12/16 | | | | | 5.66% | | |
上海浦東發展銀行股份有限公司瀋陽分行(2)
|
| | | | — | | | | | | 64,647,870 | | | | | | 10,183,654 | | | | 2022/7/19 – 2022/12/1 | | | | | 5.30% | | |
花旗銀行(3)
|
| | | | — | | | | | | 234,743 | | | | | | 36,978 | | | | 2022/5/1 | | | | | 1.00% | | |
R-Bridge Healthcare Fund,LP(4)
|
| | | | — | | | | | | 394,999 | | | | | | 62,222 | | | | 2026/9/15 | | | | | 4.00% | | |
一年內到期的銀行貸款
|
| | | | — | | | | | | 111,733,754 | | | | | | 17,600,856 | | | | | | | | | | | |
花旗銀行(3)
|
| | | | 1,103,609 | | | | | | — | | | | | | — | | | | 2022/5/1 | | | | | 1.00% | | |
R-Bridge Healthcare Fund,LP(4)
|
| | | | — | | | | | | 253,928,000 | | | | | | 40,000,000 | | | | 2026/9/15 | | | | | 4.00% | | |
長期銀行貸款
|
| | | | 1,103,609) | | | | | | 253,928,000 | | | | | | 40,000,000 | | | | | | | | | | | |
銀行貸款總額
|
| | | | 1,103,609 | | | | | | 365,661,754 | | | | | | 57,600,856 | | | | | | | | | | | |
還款日
|
| |
分期付款
|
|
2025年4月7日
|
| |
US$ 6,400,000
|
|
2025年7月7日
|
| |
6,400,000
|
|
2025年10月7日
|
| |
6,400,000
|
|
2026年1月7日
|
| |
6,400,000
|
|
2026年4月7日
|
| |
6,400,000
|
|
2026年7月7日
|
| |
8,000,000
|
|
合計 | | |
40,000,000美元
|
|
| | |
截至3月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
經營租賃ROU資產
|
| | | | 17,245,924 | | | | | | 14,850,283 | | | | | $ | 2,339,290 | | |
經營租賃負債 - 流動
|
| | | | 3,785,642 | | | | | | 4,322,252 | | | | | | 680,863 | | |
經營性租賃負債 - 非流動
|
| | | | 13,550,359 | | | | | | 10,605,260 | | | | | $ | 1,670,593 | | |
加權平均剩餘租期
|
| | | | 4.4 | | | | | | 3.4 | | | | | | 3.4 | | |
加權平均貼現率
|
| | | | 5.0% | | | | | | 4.8% | | | | | | 4.8% | | |
| | |
截至2009年3月31日的年度
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
運營租賃成本
|
| | | | 2,643,917 | | | | | | 4,594,967 | | | | | $ | 723,822 | | |
經營租賃支付的現金
|
| | | | 2,601,625 | | | | | | 4,587,894 | | | | | $ | 722,708 | | |
截至2009年3月31日的財政年度
|
| |
截至2022年3月31日
|
| |||||||||
| | |
(人民幣)
|
| |
(美元)
|
| ||||||
2023
|
| | | | 4,947,481 | | | | | $ | 779,352 | | |
2024
|
| | | | 4,837,260 | | | | | | 761,989 | | |
2025
|
| | | | 4,922,251 | | | | | | 775,377 | | |
2026
|
| | | | 1,479,661 | | | | | | 233,084 | | |
2027年及以後
|
| | | | — | | | | | | — | | |
租賃支付總額
|
| | | | 16,186,653 | | | | | | 2,549,802 | | |
少:利息
|
| | | | (1,259,141) | | | | | | (198,346) | | |
經營租賃負債現值
|
| | | | 14,927,512 | | | | | $ | 2,351,456 | | |
| | |
截至3月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
應付工資和社會保險(1)
|
| | | | 86,818,418 | | | | | | 57,459,273 | | | | | $ | 9,051,270 | | |
促銷服務費(2)
|
| | | | 58,358,838 | | | | | | 64,883,477 | | | | | | 10,220,768 | | |
所得税以外的税
|
| | | | 1,615,475 | | | | | | 1,171,381 | | | | | | 184,522 | | |
滯納金(3)
|
| | | | 93,890,390 | | | | | | 9,499,595 | | | | | | 1,496,423 | | |
物業、廠房和設備的應付費用
|
| | | | 4,730,933 | | | | | | 48,774,134 | | | | | | 7,683,144 | | |
疾控中心運存費用
|
| | | | 12,087,830 | | | | | | 35,023,095 | | | | | | 5,517,012 | | |
保證金(4)
|
| | | | 48,732,986 | | | | | | 94,528,659 | | | | | | 14,890,624 | | |
專業服務費(5)
|
| | | | 8,694,317 | | | | | | 7,758,448 | | | | | | 1,222,149 | | |
其他應付(6)
|
| | | | 7,821,284 | | | | | | 7,653,291 | | | | | | 1,205,584 | | |
合計 | | | | | 322,750,471 | | | | | | 326,751,353 | | | | | | 51,471,496 | | |
| | |
截至3月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
工資
|
| | | | 46,263,007 | | | | | | 49,020,045 | | | | | | 7,721,881 | | |
社會保障保險
|
| | | | 39,926,173 | | | | | | 7,732,161 | | | | | | 1,218,008 | | |
工會費
|
| | | | 629,238 | | | | | | 707,067 | | | | | | 111,381 | | |
合計 | | | | | 86,818,418 | | | | | | 57,459,273 | | | | | | 9,051,270 | | |
| | |
截至3月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
所得税滯納金
|
| | | | 53,890,577 | | | | | | — | | | | | | — | | |
所得税以外税種的滯納金
|
| | | | 10,635,413 | | | | | | — | | | | | | — | | |
社會保險滯納金
|
| | | | 29,364,400 | | | | | | 9,499,595 | | | | | | 1,496,423 | | |
合計 | | | | | 93,890,390 | | | | | | 9,499,595 | | | | | | 1,496,423 | | |
| | |
系列A
|
| |
系列A-1
|
| |
系列B
|
| |
合計
|
| |
合計
|
| |||||||||||||||||||||||||||||||||
| | |
個共享
|
| |
攜帶
值 |
| |
個共享
|
| |
攜帶
值 |
| |
個共享
|
| |
攜帶
值 |
| |
攜帶
值 |
| |
攜帶
值 |
| ||||||||||||||||||||||||
| | | | | | | | |
(人民幣)
|
| | | | | | | |
(人民幣)
|
| | | | | | | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||||||||
截至2020年3月31日
|
| | | | 21,548,589 | | | | | | 440,585,213 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 440,585,213 | | | | | $ | 69,403,171 | | |
可轉換票據的轉換
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 18,393,610 | | | | | | 131,425,527 | | | | |
|
131,425,527
|
| | | |
|
20,702,802
|
| |
可兑換項下的看漲期權
備註 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,660,324 | | | | | | 131,425,290 | | | | |
|
131,425,290
|
| | | |
|
20,702,765
|
| |
新保險
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 37,360,924 | | | | | | 597,987,709 | | | | |
|
597,987,709
|
| | | |
|
94,197,995
|
| |
股份轉讓
|
| | | | (6,014,313) | | | | | | (68,232,451) | | | | | | 6,014,313 | | | | | | 68,232,451 | | | | | | — | | | | | | — | | | | |
|
—
|
| | | |
|
—
|
| |
增值為贖回
值 |
| | | | — | | | | | | 1,758,690 | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,851,607 | | | | |
|
16,610,297
|
| | | |
|
2,616,536
|
| |
外幣折算調整
|
| | | | — | | | | | | (29,449,559) | | | | | | — | | | | | | (2,567,136) | | | | | | — | | | | | | (558,770) | | | | |
|
(32,575,465)
|
| | | |
|
(5,131,449)
|
| |
截至2021年3月31日
|
| | | | 15,534,276 | | | | | | 344,661,893 | | | | | | 6,014,313 | | | | | | 65,665,315 | | | | | | 65,414,858 | | | | | | 875,131,363 | | | | | | 1,285,458,571 | | | | | $ | 202,491,820 | | |
增加到贖回價值
|
| | | | — | | | | | | 57,598,340 | | | | | | — | | | | | | 5,164,090 | | | | | | — | | | | | | 67,899,896 | | | | |
|
130,662,326
|
| | | |
|
20,582,579
|
| |
外幣折算調整
|
| | | | — | | | | | | (12,696,574) | | | | | | — | | | | | | (2,318,596) | | | | | | — | | | | | | (30,884,335) | | | | |
|
(45,899,505)
|
| | | |
|
(7,230,318)
|
| |
截至2022年3月31日
|
| | | | 15,534,276 | | | | | | 389,563,659 | | | | | | 6,014,313 | | | | | | 68,510,809 | | | | | | 65,414,858 | | | | | | 912,146,924 | | | | | | 1,370,221,392 | | | | | $ | 215,844,081 | | |
| | |
共享數量
選項 |
| |
平均運動量
每股價格 選項 |
| ||||||
| | | | | | | | |
(人民幣)
|
| |||
2020年3月31日
|
| | | | 11,223,795 | | | | | | 3.8807 | | |
在此期間發放的許可證
|
| | | | 10,254,198 | | | | | | 8.4631 | | |
在此期間被沒收
|
| | | | (298,117) | | | | | | 6.4631 | | |
在此期間進行鍛鍊
|
| | | | (8,103,671) | | | | | | — | | |
在此期間過期
|
| | | | (62,783) | | | | | | 6.4631 | | |
2021年3月31日
|
| | | | 13,013,422 | | | | | | 7.3289 | | |
在此期間發放的許可證
|
| | | | — | | | | | | — | | |
在此期間被沒收
|
| | | | — | | | | | | — | | |
在此期間進行鍛鍊
|
| | | | — | | | | | | — | | |
在此期間過期
|
| | | | — | | | | | | — | | |
2022年3月31日
|
| | | | 13,013,422 | | | | | | 7.3289 | | |
年終了
2021年3月31日 數量: 選項 |
| |
行權價
|
| |
鍛鍊週期
|
|
| | |
(人民幣)
|
| | | |
6,133,005
|
| |
3.4845
|
| |
2021 – 2031
|
|
2,453,049
|
| |
6.4631
|
| |
2021 – 2026
|
|
4,427,368
|
| |
13.1344
|
| |
2021 – 2026
|
|
13,013,422
|
| | | | | | |
| | |
截至2009年3月31日的財政年度
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
研發費用
|
| | | | 4,200,464 | | | | | | 975,171 | | | | | $ | 153,614 | | |
一般和行政費用
|
| | | | 72,501,943 | | | | | | 6,789,277 | | | | | | 1,069,481 | | |
銷售費用
|
| | | | 54,093 | | | | | | — | | | | | | — | | |
股票薪酬總額
|
| | | | 76,756,500 | | | | | | 7,764,448 | | | | | $ | 1,223,094 | | |
關聯方名稱
|
| |
與YS集團的關係
|
|
益生生物醫藥有限公司 | | |
張控制的實體
|
|
益生生物醫藥控股有限公司 | | |
張控制的實體
|
|
開封市益盛泛亞科技有限公司 | | |
張控制的實體
|
|
北京億盛興業科技有限公司 | | |
張控制的實體
|
|
長春百隆生物科技有限公司 | | |
張控制的實體
|
|
河南益生滙中健康服務有限公司 | | |
張控制的實體
|
|
河南益生生物製藥有限公司 | | |
張控制的實體
|
|
關聯方名稱
|
| |
與YS集團的關係
|
|
北京華爾盾康啟生物科技有限公司 | | |
張控制的實體
|
|
遼寧益生泛亞 | | |
張控制的實體
|
|
張 | | |
董事會主席
|
|
輝少 | | | 首席執行官 | |
中開實* | | | 首席醫療官 | |
張南鵬 | | | 董事長的女兒 | |
張旭 | | | 董事長的女兒 | |
| | |
截至3月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
關聯方應付金額: | | | | | | | | | | | | | | | | | | | |
益生生物醫藥控股有限公司(香港)
|
| | | | 30,088,833 | | | | | | — | | | | | $ | — | | |
| | | | | 30,088,833 | | | | | | — | | | | | $ | — | | |
| | |
截至2009年3月31日的年度
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
關聯方應付金額: | | | | | | | | | | | | | | | | | | | |
益生生物醫藥控股(香港)有限公司 | | | | | | | | | | | | | | | | | | | |
YS集團代收應收賬款
|
| | | | 30,088,833 | | | | | | 2,966,777 | | | | | $ | 459,412 | | |
還款給YS集團
|
| | | | | | | | | | 33,055,610 | | | | | $ | 5,118,732 | | |
| | |
截至2009年3月31日的年度
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
當期所得税
|
| | | | — | | | | | | — | | | | | $ | — | | |
遞延税金
|
| | | | 17,454,245 | | | | | | 4,937,122 | | | | | | 777,720 | | |
所得税
|
| | | | 17,454,245 | | | | | | 4,937,122 | | | | | $ | 777,720 | | |
| | |
截至2009年3月31日的年度
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
中華人民共和國法定所得税率
|
| | | | 25.00% | | | | | | 25.00% | | |
不同司法管轄區不同税率的影響
|
| | | | (20.56)% | | | | | | (18.26)% | | |
中華人民共和國優惠税率的效果
|
| | | | (0.77)% | | | | | | 4.56% | | |
研發費用扣除等影響
|
| | | | 7.8% | | | | | | 33.2% | | |
暫時性差異*
|
| | | | 10.01% | | | | | | 4.88% | | |
估值免税額變動
|
| | | | (11.49)% | | | | | | (44.47)% | | |
實際税率
|
| | | | 10.01% | | | | | | 4.88% | | |
| | |
截至3月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
遞延税金資產: | | | | | | | | | | | | | | | | | | | |
將存貨減記為可變現淨值
|
| | | | 6,195,269 | | | | | | 825,454 | | | | | $ | 130,030 | | |
財產、廠房和建築物減值
|
| | | | 2,293,516 | | | | | | 2,031,460 | | | | | | 320,006 | | |
延期政府撥款
|
| | | | 4,950,884 | | | | | | 4,852,383 | | | | | | 764,371 | | |
可用於抵銷未來應税利潤的虧損
|
| | | | 32,495,322 | | | | | | 58,257,270 | | | | | | 9,176,975 | | |
減去:估值免税額
|
| | | | (32,495,322) | | | | | | (58,257,270) | | | | | | (9,176,975) | | |
遞延税金資產總額,淨額
|
| | | | 13,439,669 | | | | | | 7,709,297 | | | | | | 1,214,407 | | |
遞延納税義務: | | | | | | | | | | | | | | | | | | | |
因歷史收購子公司而產生的公允價值調整
|
| | | | (5,463,463) | | | | | | (4,670,213) | | | | | | (735,675) | | |
遞延納税負債總額
|
| | | | (5,463,463) | | | | | | (4,670,213) | | | | | | (735,675) | | |
遞延税金淨資產
|
| | | | 7,976,206 | | | | | | 3,039,084 | | | | | $ | 478,732 | | |
| | |
截至3月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
政府對財產、廠房和設備的補助 | | | | | | | | | | | | | | | | | | | |
年初餘額
|
| | | | 21,096,442 | | | | | | 21,847,340 | | | | | $ | 3,441,502 | | |
添加
|
| | | | 2,000,000 | | | | | | 1,552,000 | | | | | | 244,479 | | |
確認為收入
|
| | | | (1,249,102) | | | | | | (1,368,650) | | | | | | (215,597) | | |
小計 | | | | | 21,847,340 | | | | | | 22,030,690 | | | | | $ | 3,470,384 | | |
政府用於研發的撥款 | | | | | | | | | | | | | | | | | | | |
年初餘額
|
| | | | 10,387,874 | | | | | | 11,158,551 | | | | | $ | 1,757,750 | | |
添加
|
| | | | 1,610,700 | | | | | | — | | | | | | — | | |
確認為收入
|
| | | | (840,023) | | | | | | (840,023) | | | | | | (132,325) | | |
小計 | | | | | 11,158,551 | | | | | | 10,318,528 | | | | | $ | 1,625,425 | | |
遞延政府撥款總額
|
| | | | 33,005,891 | | | | | | 32,349,218 | | | | | $ | 5,095,809 | | |
少:當前部分
|
| | | | (2,121,645) | | | | | | (2,295,701) | | | | | | (361,630) | | |
非當前部分
|
| | | | 30,884,246 | | | | | | 30,053,517 | | | | | $ | 4,734,179 | | |
| | |
截至3月31日
|
| |||||||||
| | |
2022
|
| |
2022
|
| ||||||
| | |
(人民幣)
|
| |
(美元)
|
| ||||||
其他專業服務費
|
| | | | 7,617,840 | | | | | $ | 1,200,000 | | |
研發
|
| | | | 73,894,705 | | | | | | 11,640,261 | | |
採購原材料
|
| | | | 17,664,500 | | | | | | 17,664,500 | | |
合計 | | | | | 99,177,045 | | | | | $ | 30,504,761 | | |
| | |
截至3月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
中華人民共和國
|
| | | | 288,637,839 | | | | | | 604,094,049 | | | | | $ | 95,159,896 | | |
其他國家/地區
|
| | | | 31,345,723 | | | | | | 26,777,039 | | | | | $ | 4,218,052 | | |
| | |
截至3月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| |
(未經審計)
|
| |||||||||
資產 | | | | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | | | | |
現金
|
| | | | 330,296,949 | | | | | | 252,611,535 | | | | |
$
|
39,792,624
|
| |
關聯方應付金額
|
| | | | 495,937,171 | | | | | | 519,236,876 | | | | | | 81,792,772 | | |
流動資產總額
|
| | | | 826,234,120 | | | | | | 771,848,411 | | | | | | 121,585,396 | | |
非流動資產 | | | | | | | | | | | | | | | | | | | |
長期投資,淨額
|
| | | | 150,952,826 | | | | | | 146,641,652 | | | | | | 23,099,721 | | |
非流動資產合計
|
| | | | 150,952,826 | | | | | | 146,641,652 | | | | | | 23,099,721 | | |
總資產
|
| | | | 977,186,946 | | | | | | 918,490,063 | | | | | $ | 144,685,117 | | |
負債和權益 | | | | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | | | | |
應計費用和其他負債
|
| | | | 197,324,794 | | | | | | 244,082,463 | | | | |
$
|
38,449,082
|
| |
應付關聯方金額
|
| | | | 3,266,288 | | | | | | 3,155,395 | | | | | | 497,053 | | |
流動負債總額
|
| | | | 200,591,082 | | | | | | 247,237,858 | | | | | | 38,946,135 | | |
總負債
|
| | | | 200,591,082 | | | | | | 247,237,858 | | | | | | 38,946,135 | | |
夾層股權 | | | | | | | | | | | | | | | | | | | |
A系列和A-1系列可贖回可轉換優先股(每股面值0.000005美元,授權50,000,000股;截至2022年和2021年3月31日已發行和已發行的21,548,589股)
|
| | | | 410,327,208 | | | | | | 458,074,468 | | | | | | 72,158,166 | | |
B系列可贖回可轉換優先股(面值
每股價值0.000005美元,100,000,000股 授權;已發行65,414,858股, 截至2022年3月31日和2021年3月31日的未償還債務) |
| | | | 875,131,363 | | | | | | 912,146,924 | | | | | | 143,685,915 | | |
夾層總股本
|
| | | | 1,285,458,571 | | | | | | 1,370,221,392 | | | | | | 215,844,081 | | |
| | |
截至3月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| |
(未經審計)
|
| |||||||||
股東虧損: | | | | | | | | | | | | | | | | | | | |
普通股,每股票面價值0.000005美元,授權股份99.5億股,2022年和2021年3月31日已發行和已發行股票247,311,533股*
|
| | | | 7,978 | | | | | | 7,978 | | | | | | 1,257 | | |
新增實收資本
|
| | | | 800,806,378 | | | | | | 808,502,018 | | | | | | 127,359,254 | | |
留存收益
|
| | | | (1,353,900,436) | | | | | | (1,590,567,163) | | | | | | (250,554,041) | | |
累計其他綜合收益
|
| | | | 44,223,373 | | | | | | 83,087,980 | | | | | | 13,088,431 | | |
股東虧損總額
|
| | | | (508,862,707) | | | | | | (698,969,187) | | | | | | (110,105,099) | | |
總負債、夾層權益和股東虧損
|
| | | | 977,186,946 | | | | | | 918,490,063 | | | | | $ | 144,685,117 | | |
|
| | |
截至2009年3月31日的年度
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| |
(未經審計)
|
| |||||||||
子公司股權損失
|
| | | | (60,903,713) | | | | | | (75,864,722) | | | | | $ | (11,950,588) | | |
運營費用: | | | | | | | | | | | | | | | | | | | |
銷售費用
|
| | | | 54,278 | | | | | | — | | | | | | — | | |
一般和行政費用
|
| | | | 104,562,058 | | | | | | 29,178,255 | | | | | | 4,596,304 | | |
研發費用
|
| | | | 4,352,356 | | | | | | 988,531 | | | | | | 155,718 | | |
總運營費用
|
| | | | 108,968,692 | | | | | | 30,166,786 | | | | | | 4,752,022 | | |
運營虧損
|
| | | | (169,872,405) | | | | | | (106,031,508) | | | | | | (16,702,610) | | |
其他收入(支出) | | | | | |||||||||||||||
財務收入/(支出),淨額
|
| | | | (21,953,837) | | | | | | 27,107 | | | | | | 4,270 | | |
其他收入/(支出)合計,淨額
|
| | | | (21,953,837) | | | | | | 27,107 | | | | | | 4,270 | | |
淨虧損
|
| | | | (191,826,242) | | | | | | (106,004,401) | | | | | | (16,698,340) | | |
增加可轉換可贖回優先股的贖回價值
|
| | | | (16,610,297) | | | | | | (130,662,326) | | | | | | (20,582,579) | | |
可歸因於YS Biophma的淨虧損
|
| | | | (208,436,538) | | | | | | (236,666,727) | | | | | | (37,280,919) | | |
淨虧損
|
| | | | (191,826,242) | | | | | | (106,004,401) | | | | | | (16,698,340) | | |
偽造貨幣兑換收益
|
| | | | 22,455,217 | | | | | | 38,864,607 | | | | | | 6,122,146 | | |
全面虧損
|
| | | | (169,371,025) | | | | | | (67,139,794) | | | | | $ | (10,576,194) | | |
每股虧損*: | | | | | | | | | | | | | | | | | | | |
-基本版和稀釋版
|
| | | | (0.78) | | | | | | (0.43) | | | | | $ | (0.07) | | |
已發行普通股加權平均數*: | | | | | | | | | | | | | | | | | | | |
-基本版和稀釋版
|
| | | | 247,311,533 | | | | | | 247,311,533 | | | | | | 247,311,533 | | |
| | |
截至2009年3月31日的財政年度
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| |
(未經審計)
|
| |||||||||
淨虧損
|
| | | | (191,826,242) | | | | | | (106,004,401) | | | | | $ | (16,698,340) | | |
子公司股權損失
|
| | | | 60,903,713 | | | | | | 75,864,722 | | | | | | 11,950,588 | | |
基於股份的薪酬
|
| | | | 76,756,500 | | | | | | 7,764,448 | | | | | | 1,223,094 | | |
經營性資產和負債變動: | | | | | | | | | | | | | | | | | | | |
關聯方應付金額
|
| | | | (421,125,633) | | | | | | (23,299,705) | | | | | | (3,670,285) | | |
應付關聯方金額
|
| | | | 2,906,881 | | | | | | (110,893) | | | | | | (17,468) | | |
應計費用和其他負債
|
| | | | 77,228,629 | | | | | | (24,732,348) | | | | | | (3,895,962) | | |
經營活動中使用的淨現金
|
| | | | (395,156,152) | | | | | | (70,518,177) | | | | | | (11,108,373) | | |
投資活動現金流: | | | | | | | | | | | | | | | | | | | |
支付長期投資費用
|
| | | | (7,658,738) | | | | | | (813,776) | | | | | | (128,190) | | |
投資活動中使用的淨現金
|
| | | | (7,658,738) | | | | | | (813,776) | | | | | | (128,190) | | |
融資活動的現金流:
|
| | | | | | | | | | | | | | | | | | |
發行夾層股權所得收益
|
| | | | 729,412,999 | | | | | | — | | | | | | — | | |
股東出資
|
| | | | 1,589,236 | | | | | | — | | | | | | — | | |
融資活動提供的現金淨額
|
| | | | 731,002,235 | | | | | | — | | | | | | — | | |
匯率對現金的影響
|
| | | | 2,109,604 | | | | | | (6,353,461) | | | | | | (1,000,829) | | |
現金淨(減)增
|
| | | | 330,296,949 | | | | | | (77,685,414) | | | | | | (12,237,392) | | |
年初現金
|
| | | | — | | | | | | 330,296,949 | | | | | | 52,030,016 | | |
年終現金
|
| | | | 330,296,949 | | | | | | 252,611,535 | | | | | $ | 39,792,624 | | |
非現金交易: | | | | | | | | | | | | | | | | | | | |
增加可轉換可贖回優先股的贖回價值
|
| | | | 16,610,297 | | | | | | 130,662,326 | | | | | $ | 20,582,579 | | |
關聯方的寬恕
|
| | | | 446,092,527 | | | | | | — | | | | | $ | — | | |
| | |
3月31日
2022 |
| |
9月30日
2022 |
| |
9月30日
2022 |
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||
| | | | | | | | |
(未經審計)
|
| |
(未經審計)
|
| ||||||
資產 | | | | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | | | | |
現金
|
| | | | 271,067,503 | | | | | | 226,765,500 | | | | | $ | 31,939,703 | | |
受限現金
|
| | | | — | | | | | | 261,766 | | | | | | 36,869 | | |
應收賬款淨額
|
| | | | 308,555,105 | | | | | | 468,359,388 | | | | | | 65,967,969 | | |
預付款給供應商
|
| | | | 10,648,306 | | | | | | 7,556,142 | | | | | | 1,064,275 | | |
庫存,淨額
|
| | | | 166,505,565 | | | | | | 161,667,187 | | | | | | 22,770,668 | | |
預付費用和其他流動資產
|
| | | | 7,987,914 | | | | | | 6,942,700 | | | | | | 977,873 | | |
流動資產總額
|
| | | | 764,764,393 | | | | | | 871,552,683 | | | | | | 122,757,357 | | |
非流動資產 | | | | | | | | | | | | | | | | | | | |
財產、廠房和設備,淨額
|
| | | | 550,153,110 | | | | | | 557,366,853 | | | | | | 78,504,585 | | |
經營性租賃使用權資產,淨額
|
| | | | 14,850,283 | | | | | | 13,067,129 | | | | | | 1,840,493 | | |
遞延税金資產淨額
|
| | | | 3,039,084 | | | | | | 2,473,459 | | | | | | 348,384 | | |
無形資產淨值
|
| | | | 80,717,978 | | | | | | 81,314,933 | | | | | | 11,453,130 | | |
其他非流動資產
|
| | | | 28,228,293 | | | | | | 22,663,063 | | | | | | 3,192,071 | | |
非流動資產合計
|
| | | | 676,988,748 | | | | | | 676,885,437 | | | | | | 95,338,663 | | |
總資產
|
| | | | 1,441,753,141 | | | | | | 1,548,438,120 | | | | | $ | 218,096,020 | | |
負債、夾層股權和股東虧損
|
| | | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | | | | |
銀行貸款和其他借款 - Current
|
| | | | 111,733,754 | | | | | | 163,641,078 | | | | | $ | 23,048,688 | | |
應付賬款
|
| | | | 30,811,100 | | | | | | 37,394,178 | | | | | | 5,266,934 | | |
應計費用和其他負債
|
| | | | 326,751,353 | | | | | | 367,283,321 | | | | | | 51,731,502 | | |
經營租賃負債 - 流動
|
| | | | 4,322,252 | | | | | | 3,524,558 | | | | | | 496,431 | | |
延期政府撥款 - Current
|
| | | | 2,295,701 | | | | | | 3,495,701 | | | | | | 492,366 | | |
流動負債總額
|
| | | | 475,914,160 | | | | | | 575,338,836 | | | | | | 81,035,921 | | |
非流動負債 | | | | | | | | | | | | | | | | | | | |
銀行貸款和其他借款 - 非流動
|
| | | | 253,928,000 | | | | | | 283,992,000 | | | | | | 40,000,000 | | |
經營性租賃負債 - 非流動
|
| | | | 10,605,260 | | | | | | 10,403,843 | | | | | | 1,465,371 | | |
延期政府撥款 - 非當前
|
| | | | 30,053,517 | | | | | | 20,826,966 | | | | | | 2,933,458 | | |
非流動負債合計
|
| | | | 294,586,777 | | | | | | 315,222,809 | | | | | | 44,398,829 | | |
總負債
|
| | | | 770,500,937 | | | | | | 890,561,645 | | | | | | 125,434,750 | | |
夾層股權 | | | | | | | | | | | | | | | | | | | |
A系列和A-1系列可贖回可轉換優先股(每股面值0.000005美元,授權50,000,000股;已發行和已發行21,548,589股)
|
| | | | 458,074,468 | | | | | | 551,004,725 | | | | | | 77,608,485 | | |
B系列可贖回可轉換優先股(每股面值0.000005美元
股份,授權發行100,000,000股;已發行65,414,858股, 未完成) |
| | | | 912,146,924 | | | | | | 1,057,557,002 | | | | | | 148,955,886 | | |
夾層總股本
|
| | | | 1,370,221,392 | | | | | | 1,608,561,727 | | | | | | 226,564,371 | | |
承付款和或有事項
|
| | | | — | | | | | | — | | | | | | — | | |
股東虧損 | | | | | | | | | | | | | | | | | | | |
普通股,每股票面價值0.000005美元,99.5億股
截至3月31日,已發行和已發行股票247,311,533股 截至2022年9月30日,已發行和已發行股票246,736,533股 2022.* |
| | | | 7,978 | | | | | | 7,978 | | | | | | 1,124 | | |
新增實收資本
|
| | | | 808,502,018 | | | | | | 808,648,509 | | | | | | 113,897,365 | | |
累計虧損
|
| | | | (1,590,567,163) | | | | | | (1,673,775,766) | | | | | | (235,749,706) | | |
累計其他綜合收益(虧損)
|
| | | | 83,087,979 | | | | | | (85,565,973) | | | | | | (12,051,884) | | |
股東虧損總額
|
| | | | (698,969,188) | | | | | | (950,685,252) | | | | | | (133,903,101) | | |
總負債、夾層權益和股東虧損
|
| | | | 1,441,753,141 | | | | | | 1,548,438,120 | | | | | $ | 218,096,020 | | |
| | |
截至9月30日的6個月
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| |
(未經審計)
|
| |||||||||
收入 | | | | | 269,433,426 | | | | | | 399,534,723 | | | | | $ | 56,274,081 | | |
收入成本
|
| | | | 63,599,621 | | | | | | 93,700,779 | | | | | | 13,197,665 | | |
毛利
|
| | | | 205,833,805 | | | | | | 305,833,944 | | | | | | 43,076,416 | | |
運營費用: | | | | | | | | | | | | | | | | | | | |
銷售
|
| | | | 86,265,281 | | | | | | 150,228,079 | | | | | | 21,159,480 | | |
一般和行政
|
| | | | 51,664,591 | | | | | | 49,587,013 | | | | | | 6,984,283 | | |
研發
|
| | | | 124,051,209 | | | | | | 123,861,107 | | | | | | 17,445,718 | | |
總運營費用
|
| | | | 261,981,081 | | | | | | 323,676,199 | | | | | | 45,589,481 | | |
運營虧損
|
| | | | (56,147,276) | | | | | | (17,842,255) | | | | | | (2,513,065) | | |
其他收入(費用): | | | | | | | | | | | | | | | | | | | |
與所得税以外的其他税有關的滯納金
|
| | | | (112,420) | | | | | | — | | | | | | — | | |
社保相關滯納金
|
| | | | (1,396,221) | | | | | | (299,417) | | | | | | (42,173) | | |
政府撥款
|
| | | | 19,600,822 | | | | | | 22,456,691 | | | | | | 3,163,003 | | |
財務費用,淨額
|
| | | | (352,694) | | | | | | (14,949,434) | | | | | | (2,105,613) | | |
其他(費用)收入,淨額
|
| | | | (993,957) | | | | | | 74,675 | | | | | | 10,518 | | |
其他收入總額,淨額
|
| | | | 16,745,530 | | | | | | 7,282,515 | | | | | | 1,025,735 | | |
所得税前虧損
|
| | | | (39,401,746) | | | | | | (10,559,740) | | | | | | (1,487,330) | | |
所得税費用
|
| | | | (5,689,586) | | | | | | (565,625) | | | | | | (79,668) | | |
淨虧損
|
| | | | (45,091,332) | | | | | | (11,125,365) | | | | | | (1,566,998) | | |
增加可轉換可贖回優先股的贖回價值
|
| | | | (65,013,751) | | | | | | (72,083,238) | | | | | | (10,152,855) | | |
易升生物股份有限公司淨虧損
|
| | | | (110,105,083) | | | | | | (83,208,603) | | | | | $ | (11,719,853) | | |
淨虧損
|
| | | | (45,091,332) | | | | | | (11,125,365) | | | | | $ | (1,566,998) | | |
其他綜合收益(虧損):外幣折算收益(虧損)
|
| | | | 11,321,167 | | | | | | (168,653,952) | | | | | | (23,754,747) | | |
全面虧損
|
| | | | (33,770,165) | | | | | | (179,779,317) | | | | | $ | (25,321,745) | | |
每股虧損*: | | | | | | | | | | | | | | | | | | | |
-基本版和稀釋版
|
| | | | (0.18) | | | | | | (0.05) | | | | | $ | (0.01) | | |
已發行普通股加權平均數*: | | | | | | | | | | | | | | | | | | | |
-基本版和稀釋版
|
| | | | 247,311,533 | | | | | | 247,141,861 | | | | | | 247,141,861 | | |
| | |
普通股*
|
| |
額外的
實收 大寫 |
| |
赤字
|
| |
累計
其他 全面 收入(虧損) |
| |
合計
股東的 赤字 |
| |||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||
| | | | | | | | |
(人民幣)
|
| |
(人民幣)
|
| |
(人民幣)
|
| |
(人民幣)
|
| |
(人民幣)
|
| |||||||||||||||
截至2022年3月31日的餘額
|
| | | | 247,311,533 | | | | | | 7,978 | | | | | | 808,502,018 | | | | | | (1,590,567,163) | | | | | | 83,087,979 | | | | | | (698,969,188) | | |
增加可轉換債券的贖回價值
可贖回優先股 |
| | | | — | | | | | | — | | | | | | — | | | | | | (72,083,238) | | | | | | — | | | | |
|
(72,083,238)
|
| |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (11,125,365) | | | | | | — | | | | |
|
(11,125,365)
|
| |
基於股份的薪酬
|
| | | | (575,000) | | | | | | — | | | | | | (85,316) | | | | | | — | | | | | | — | | | | |
|
(85,316)
|
| |
外幣折算調整
|
| | | | — | | | | | | — | | | | | | 231,807 | | | | | | — | | | | | | (168,653,952) | | | | |
|
(168,422,145)
|
| |
截至2022年9月30日的餘額(以人民幣計)(未經審計)
|
| | | | 246,736,533 | | | | | | 7,978 | | | | | | 808,648,509 | | | | | | (1,673,775,766) | | | | | | (85,565,973) | | | | | | (950,685,252) | | |
截至2022年9月30日的餘額(單位:美元)(未經審計)
|
| | | | 246,736,533 | | | | | | 1,124 | | | | | | 113,897,365 | | | | | | (235,749,706) | | | | | | (12,051,884) | | | | | | (133,903,101) | | |
| | |
普通股*
|
| |
額外的
實收 大寫 |
| |
赤字
|
| |
累計
其他 全面 收入 |
| |
合計
股東的 赤字 |
| |||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||
| | | | | | | | |
(人民幣)
|
| |
(人民幣)
|
| |
(人民幣)
|
| |
(人民幣)
|
| |
(人民幣)
|
| |||||||||||||||
截至2021年3月31日的餘額
|
| | | | 247,311,533 | | | | | | 7,978 | | | | | | 800,806,378 | | | | | | (1,353,900,436) | | | | | | 44,223,373 | | | | | | (508,862,707) | | |
增加可轉換債券的贖回價值
可贖回優先股 |
| | | | — | | | | | | — | | | | | | — | | | | | | (65,013,751) | | | | | | — | | | | |
|
(65,013,751)
|
| |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (45,091,332) | | | | | | — | | | | |
|
(45,091,332)
|
| |
基於股份的薪酬
|
| | | | — | | | | | | — | | | | | | 3,128,741 | | | | | | — | | | | | | — | | | | |
|
3,128,741
|
| |
外幣折算調整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,321,167 | | | | |
|
11,321,167
|
| |
截至2021年9月30日的餘額(單位:人民幣)
(未經審計) |
| | | | 247,311,533 | | | | | | 7,978 | | | | | | 803,935,119 | | | | | | (1,464,005,519) | | | | | | 55,544,540 | | | | | | (604,517,882) | | |
截至2021年9月30日的餘額(單位:美元)(未經審計)
|
| | | | 247,311,533 | | | | | | 1,124 | | | | | | 113,233,488 | | | | | | (206,203,769) | | | | | | 7,823,395 | | | | | | (85,145,762) | | |
| | |
截至9月30日的6個月
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| |
(未經審計)
|
| |||||||||
經營活動現金流: | | | | | | | | | | | | | | | | | | | |
淨虧損
|
| | | | (45,091,332) | | | | | | (11,125,365) | | | | | $ | (1,566,997) | | |
將淨虧損與經營活動中使用的現金淨額進行調整:
|
| | | | | | | | | | | | | | | | | | |
遞延所得税
|
| | | | 5,689,586 | | | | | | 565,625 | | | | | | 79,668 | | |
財產、廠房和設備折舊
|
| | | | 11,560,041 | | | | | | 13,818,386 | | | | | | 1,946,306 | | |
無形資產攤銷
|
| | | | 3,326,419 | | | | | | 3,409,643 | | | | | | 480,245 | | |
處置財產、廠房和設備的損失
|
| | | | 238,279 | | | | | | 64,179 | | | | | | 9,040 | | |
基於股份的薪酬
|
| | | | 3,128,741 | | | | | | (85,316) | | | | | | (12,017) | | |
應收賬款減值
|
| | | | 2,888,417 | | | | | | 6,447,109 | | | | | | 908,069 | | |
非現金租賃費用
|
| | | | 1,805,910 | | | | | | 2,409,286 | | | | | | 339,346 | | |
經營性資產和負債變動: | | | | | | | | | | | | | | | | | | | |
庫存
|
| | | | (40,481,983) | | | | | | 4,838,379 | | | | | | 681,481 | | |
應收賬款
|
| | | | (96,243,492) | | | | | | (166,251,393) | | | | | | (23,416,349) | | |
關聯方應付金額
|
| | | | 30,088,833 | | | | | | | | | | | | | | |
預付費用和其他流動資產
|
| | | | (31,314,821) | | | | | | 4,102,924 | | | | | | 577,893 | | |
應付賬款
|
| | | | 16,697,346 | | | | | | 6,583,078 | | | | | | 927,220 | | |
應計費用和其他負債
|
| | | | (37,906,402) | | | | | | 37,289,942 | | | | | | 5,252,252 | | |
延期政府撥款
|
| | | | 491,177 | | | | | | (8,026,551) | | | | | | (1,130,532) | | |
經營性租賃負債
|
| | | | (1,861,093) | | | | | | (1,435,079) | | | | | | (202,129) | | |
經營活動中使用的淨現金
|
| | | | (176,984,374) | | | | | | (107,395,153) | | | | | | (15,126,504) | | |
投資活動現金流: | | | | | | | | | | | | | | | | | | | |
處置財產、廠房和設備所得收益
|
| | | | 8,000 | | | | | | — | | | | | | — | | |
購置房產、廠房和設備
|
| | | | (202,828,177) | | | | | | (15,017,753) | | | | | | (2,115,236) | | |
購買無形資產
|
| | | | (570,200) | | | | | | (4,006,598) | | | | | | (564,325) | | |
投資活動中使用的淨現金
|
| | | | (203,390,377) | | | | | | (19,024,351) | | | | | | (2,679,561) | | |
融資活動的現金流: | | | | | | | | | | | | | | | | | | | |
銀行貸款和其他借款的收益
|
| | | | 92,719,786 | | | | | | 102,513,927 | | | | | | 14,438,988 | | |
償還銀行和其他借款
|
| | | | (48,833,921) | | | | | | (50,606,602) | | | | | | (7,127,891) | | |
融資活動提供的現金淨額
|
| | | | 43,885,865 | | | | | | 51,907,325 | | | | | | 7,311,097 | | |
匯率對現金的影響
|
| | | | (4,446,301) | | | | | | 30,471,942 | | | | | | 4,291,943 | | |
現金和受限現金淨減少
|
| | | | (340,935,187) | | | | | | (44,040,237) | | | | | | (6,203,025) | | |
期初現金和受限現金
|
| | | | 390,457,084 | | | | | | 271,067,503 | | | | | | 38,179,597 | | |
期末現金和受限現金
|
| | | | 49,521,897 | | | | | | 227,027,266 | | | | | $ | 31,976,572 | | |
現金和受限現金對賬 | | | | | | | | | | | | | | | | | | | |
現金
|
| | | | 49,521,897 | | | | | | 226,765,500 | | | | | | 31,939,703 | | |
受限現金
|
| | | | — | | | | | | 261,766 | | | | | | 36,869 | | |
現金流量表中顯示的現金總額和限制性現金
|
| | | | 49,521,897 | | | | | | 227,027,266 | | | | | | 31,976,572 | | |
現金流量信息補充披露: | | | | | | | | | | | | | | | | | | | |
已支付利息
|
| | | | 402,617 | | | | | | 12,723,051 | | | | | $ | 1,792,030 | | |
非現金交易: | | | | | | | | | | | | | | | | | | | |
增加可轉換可贖回優先股的贖回價值
|
| | | | 65,013,751 | | | | | | 72,083,238 | | | | | $ | 10,152,855 | | |
|
‘法人實體
|
| |
業務性質
|
| |
註冊日期
|
| |
公司註冊地
|
|
|
益生生物股份有限公司
(“YS Biophma”) |
| | 控股公司 | | |
2020年11月16日
|
| | 開曼羣島 | |
|
億盛生物(香港)控股有限公司
(“香港益生生物”) |
| | 控股公司 | | |
2020年12月28日
|
| | 香港 | |
| [br]益生生物(新加坡)有限公司有限公司
(“新加坡益生”)* |
| | 疫苗和治療性生物製品的研究和開發 | | |
2009年11月28日
|
| | 新加坡 | |
|
益生美國生物製藥有限公司
(“美國益生”) |
| | 疫苗和治療性生物製品的研究 | | |
2009年9月29日
|
| | 美國 | |
|
海景生物科學收購有限公司
(“海景生物科學”) |
| | 用於收購 | | | 2022年8月17日 | | | 開曼羣島 | |
|
哈德遜生物醫藥集團有限公司
(“哈德遜生物醫學”) |
| | 用於收購 | | | 2022年8月17日 | | | 開曼羣島 | |
|
遼寧益生生物製藥有限公司
(“遼寧益生”)** |
| | 疫苗和治療性生物製品的研發、製造和商業化 | | | 1994年5月26日 | | | 中華人民共和國 | |
|
北京益生生物科技有限公司
(“北京益生”) |
| | 疫苗和治療性生物製品的研究和開發 | | | 2021年2月4日 | | | 中華人民共和國 | |
| | |
2022年9月30日
|
| |
2022年3月31日
|
| |
截至6個月的時間
9月30日 |
| |||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
外幣
|
| |
資產負債表
|
| |
資產負債表
|
| |
損益
|
| |
損益
|
| ||||||||||||
人民幣:1$
|
| | | | 7.0998 | | | | | | 6.3482 | | | | | | 6.7240 | | | | | | 6.5284 | | |
人民幣:1美元
|
| | | | 4.9717 | | | | | | 4.6932 | | | | | | 4.8325 | | | | | | 4.8200 | | |
類別
|
| |
預計使用壽命
|
|
廠房和建築 | | | 6 - 20年 | |
機械設備 | | | 5年 - 10年 | |
傢俱和固定裝置 | | | 3年 - 7年 | |
機動車輛 | | | 4 - 5年 | |
租賃改進 | | | 資產的租賃期限或壽命較短 | |
| | |
截至2022年9月30日的六個月
|
| |||||||||||||||
| | |
(人民幣)
|
| |
($)
|
| | | | | | | ||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| | | | | | | ||||||
供應商A
|
| | | | 21,661,500 | | | | | $ | 3,051,001 | | | | | | 38.8% | | |
供應商B
|
| | | | 10,053,600 | | | | | | 1,416,040 | | | | | | 18.0% | | |
供應商C
|
| | | | 3,005,828 | | | | | | 423,368 | | | | | | 5.4% | | |
供應商D
|
| | | | 2,009,315 | | | | | | 283,010 | | | | | | 3.6% | | |
供應商I
|
| | | | 1,859,500 | | | | | | 261,909 | | | | | | 3.3% | | |
合計 | | | | | 38,589,743 | | | | | $ | 5,435,328 | | | | | | 69.1% | | |
| | |
截至2021年9月30日的六個月
|
| |||||||||||||||
| | |
(人民幣)
|
| |
($)
|
| | | | | | | ||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| | | | | | | ||||||
供應商A
|
| | | | 11,283,000 | | | | | $ | 1,589,200 | | | | | | 12.5% | | |
供應商F
|
| | | | 9,028,170 | | | | | | 1,271,609 | | | | | | 10.0% | | |
供應商D
|
| | | | 6,689,566 | | | | | | 942,219 | | | | | | 7.4% | | |
供應商G
|
| | | | 6,063,000 | | | | | | 853,968 | | | | | | 6.7% | | |
供應商H
|
| | | | 5,460,000 | | | | | | 769,036 | | | | | | 6.1% | | |
合計 | | | | | 38,523,736 | | | | | $ | 5,426,032 | | | | | | 42.7% | | |
| | |
計價的
幣種 |
| |
2022年3月31日
|
| |
2022年9月30日
|
| ||||||||||||||||||||||||
| | |
(人民幣)
|
| | | | | | | |
(人民幣)
|
| |
(美元)
|
| | | | | | | ||||||||||||
| | | | | | | | | | | | | | | | | |
(未經審計)
|
| |
(未經審計)
|
| | | | | | | ||||||
中華人民共和國
|
| |
人民幣
|
| | | | 1,155,124,790 | | | | | | 80% | | | | | | 1,316,093,351 | | | | | $ | 185,370,484 | | | | | | 85% | | |
香港
|
| |
$
|
| | | | 2,666,762 | | | | | | 0% | | | | | | 194,452,627 | | | | | | 27,388,465 | | | | | | 13% | | |
新加坡
|
| |
S$
|
| | | | 26,168,621 | | | | | | 2% | | | | | | 29,843,991 | | | | | | 4,203,497 | | | | | | 2% | | |
美國
|
| |
$
|
| | | | 5,181,433 | | | | | | 0% | | | | | | 4,104,976 | | | | | | 578,182 | | | | | | 0% | | |
開曼羣島
|
| |
$
|
| | | | 252,611,535 | | | | | | 18% | | | | | | 3,943,175 | | | | | | 555,392 | | | | | | 0% | | |
合計 | | | | | | | | 1,441,753,141 | | | | | | 100% | | | | | | 1,548,438,120 | | | | | $ | 218,096,020 | | | | | | 100% | | |
| | |
3月31日
2022 |
| |
2022年9月30日
|
| |
2022年9月30日
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
| | | | | | | | |
(未經審計)
|
| |
(未經審計)
|
| ||||||
貿易應收賬款
|
| | | | 322,170,980 | | | | | | 488,422,373 | | | | | $ | 68,793,821 | | |
壞賬準備
|
| | | | (13,615,875) | | | | | | (20,062,985) | | | | | | (2,825,852) | | |
應收賬款淨額
|
| | | | 308,555,105 | | | | | | 468,359,388 | | | | | $ | 65,967,969 | | |
| | |
截至9月30日的6個月
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| |
(未經審計)
|
| |||||||||
4月1日的餘額
|
| | | | 8,530,951 | | | | | | 13,615,875 | | | | | $ | 1,917,783 | | |
添加內容
|
| | | | 2,888,417 | | | | | | 6,447,110 | | | | | | 908,069 | | |
9月30日餘額
|
| | | | 11,419,368 | | | | | | 20,062,985 | | | | | $ | 2,825,852 | | |
| | |
3月31日
2022 |
| |
2022年9月30日
|
| |
2022年9月30日
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||
| | | | | | | | |
(未經審計)
|
| |
(未經審計)
|
| ||||||
原材料
|
| | | | 57,926,980 | | | | | | 52,392,648 | | | | | $ | 7,379,454 | | |
正在進行的工作
|
| | | | 40,795,744 | | | | | | 39,148,872 | | | | | | 5,514,081 | | |
成品
|
| | | | 73,285,870 | | | | | | 71,235,067 | | | | | | 10,033,391 | | |
對移動緩慢或陳舊的庫存進行備抵
|
| | | | (5,503,029) | | | | | | (1,109,400) | | | | | | (156,258) | | |
庫存,淨額
|
| | | | 166,505,565 | | | | | | 161,667,187 | | | | | $ | 22,770,668 | | |
| | |
截至9月30日的6個月
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| |
(未經審計)
|
| |||||||||
4月1日的餘額
|
| | | | 41,301,797 | | | | | | 5,503,029 | | | | | $ | 775,096 | | |
存貨已核銷
|
| | | | (40,192,397) | | | | | | (4,393,629) | | | | | | (618,838) | | |
9月30日餘額
|
| | | | 1,109,400 | | | | | | 1,109,400 | | | | | $ | 156,258 | | |
| | |
2022年3月31日
|
| |
2022年9月30日
|
| |
2022年9月30日
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||
成本
|
| | | | | | | |
(未經審計)
|
| |
(未經審計)
|
| ||||||
施工中
|
| | | | 318,000,074 | | | | | | 333,446,243 | | | | | $ | 46,965,583 | | |
廠房和建築物
|
| | | | 170,206,987 | | | | | | 183,372,813 | | | | | | 25,827,884 | | |
機械設備
|
| | | | 194,875,303 | | | | | | 193,846,868 | | | | | | 27,303,145 | | |
電子設備
|
| | | | 10,107,578 | | | | | | 10,794,907 | | | | | | 1,520,452 | | |
機動車輛
|
| | | | 2,978,155 | | | | | | 3,027,767 | | | | | | 426,458 | | |
辦公設備和傢俱
|
| | | | 29,888,526 | | | | | | 21,612,891 | | | | | | 3,044,155 | | |
租賃改進
|
| | | | 4,390,980 | | | | | | 4,626,927 | | | | | | 651,698 | | |
總成本
|
| | | | 730,447,603 | | | | | | 750,728,416 | | | | | | 105,739,375 | | |
減去:累計折舊
|
| | | | (150,402,597) | | | | | | (163,469,667) | | | | | | (23,024,545) | | |
減值:資產減值
|
| | | | (29,891,896) | | | | | | (29,891,896) | | | | | | (4,210,245) | | |
財產和設備,淨額
|
| | | | 550,153,110 | | | | | | 557,366,853 | | | | | $ | 78,504,585 | | |
| | |
2022年3月31日
|
| |
2022年9月30日
|
| |
2022年9月30日
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||
| | | | | | | | |
(未經審計)
|
| |
(未經審計)
|
| ||||||
存款(1)
|
| | | | 2,807,847 | | | | | | 1,622,616 | | | | | $ | 228,544 | | |
員工晉升(2)
|
| | | | 383,251 | | | | | | 303,767 | | | | | | 42,785 | | |
員工社保(3)
|
| | | | 615,581 | | | | | | 677,626 | | | | | | 95,443 | | |
可退還的增值税(4)
|
| | | | 3,442,733 | | | | | | 3,920,265 | | | | | | 552,166 | | |
其他應收賬款(5)
|
| | | | 854,245 | | | | | | 534,169 | | | | | | 75,237 | | |
津貼(6) | | | | | (115,743) | | | | | | (115,743) | | | | | | (16,302) | | |
合計 | | | | | 7,987,914 | | | | | | 6,942,700 | | | | | $ | 977,873 | | |
| | |
2022年3月31日
|
| |
2022年9月30日
|
| |
2022年9月30日
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||
| | | | | | | | |
(未經審計)
|
| |
(未經審計)
|
| ||||||
成本 | | | | | | | | | | | | | | | | | | | |
專利
|
| | | | 79,608,000 | | | | | | 79,608,000 | | | | |
$
|
11,212,710
|
| |
許可證、軟件和實驗室信息系統
|
| | | | 6,143,880 | | | | | | 10,150,478 | | | | | | 1,429,685 | | |
土地使用權
|
| | | | 67,181,860 | | | | | | 67,181,860 | | | | | | 9,462,500 | | |
總成本
|
| | | | 152,933,740 | | | | | | 156,940,338 | | | | | | 22,104,895 | | |
減去:累計攤銷
|
| | | | (72,215,762) | | | | | | (75,625,405) | | | | | | (10,651,765) | | |
無形資產淨值
|
| | | | 80,717,978 | | | | | | 81,314,933 | | | | | $ | 11,453,130 | | |
| | |
3月31日
2022 |
| |
9月30日
2022 |
| |
9月30日
2022 |
| |
到期日
|
| |
利率
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| | | | | | | |||||||||
| | | | | | | | |
(未經審計)
|
| |
(未經審計)
|
| | | | | | | ||||||
中國廣發銀行股份有限公司 - 瀋陽分行(1)
|
| | | | 46,456,142 | | | | | | 35,509,492 | | | | | $ | 5,001,478 | | | | 2022/11/17 – 2022/12/16 | | |
5.66%
|
|
上海浦東發展銀行股份有限公司瀋陽分行(2)
|
| | | | 64,647,870 | | | | | | 81,486,261 | | | | | | 11,477,261 | | | | 2022/10/11 – 2023/09/22 | | |
5.30%
|
|
花旗銀行(3)
|
| | | | 234,743 | | | | | | — | | | | | | — | | | | 2022/5/1 | | |
1.00%
|
|
R-Bridge Healthcare Fund,LP(4)
|
| | | | 394,999 | | | | | | — | | | | | | — | | | | 2026/9/15 | | |
4.00%
|
|
中國中信股份銀行 - 瀋陽
分支機構(5) |
| | | | — | | | | | | 34,295,325 | | | | | | 4,830,464 | | | | 2023/3/16 – 2023/5/19 | | |
5.2% / 3.25%
|
|
中國建設銀行瀋陽 -
分支機構(6) |
| | | | — | | | | | | 12,350,000 | | | | | | 1,739,485 | | | |
2023/9/8 – 2023/9/27
|
| |
4.00%
|
|
一年內到期的銀行貸款
|
| | | | 111,733,754 | | | | | | 163,641,078 | | | | | $ | 23,048,688 | | | | | | | | |
R-Bridge Healthcare Fund,LP(4)
|
| | | | 253,928,000 | | | | | | 283,992,000 | | | | | | 40,000,000 | | | | 2026/9/15 | | |
4.00%
|
|
長期銀行貸款
|
| | | | 253,928,000 | | | | | | 283,992,000 | | | | | | 40,000,000 | | | | | | | | |
銀行貸款總額
|
| | | | 365,661,754 | | | | | | 447,633,078 | | | | | $ | 63,048,688 | | | | | | | | |
還款日
|
| |
還款
分期付款 |
| |||
2025年4月7日
|
| | | $ | 6,400,000 | | |
2025年7月7日
|
| | | | 6,400,000 | | |
2025年10月7日
|
| | | | 6,400,000 | | |
2026年1月7日
|
| | | | 6,400,000 | | |
2026年4月7日
|
| | | | 6,400,000 | | |
2026年7月7日
|
| | | | 8,000,000 | | |
合計 | | | | $ | 40,000,000 | | |
| | |
2022年3月31日
|
| |
2022年9月30日
|
| |
2022年9月30日
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||
| | | | | | | | |
(未經審計)
|
| |
(未經審計)
|
| ||||||
經營租賃ROU資產
|
| | | | 14,850,283 | | | | | | 13,067,129 | | | | | $ | 1,840,493 | | |
經營租賃負債 - 流動
|
| | | | 4,322,252 | | | | | | 3,524,558 | | | | | | 496,431 | | |
經營性租賃負債 - 非流動
|
| | | | 10,605,260 | | | | | | 10,403,843 | | | | | $ | 1,465,371 | | |
加權平均剩餘租期
|
| | | | 3.4 | | | | | | 3.0 | | | | | | 3.0 | | |
加權平均貼現率
|
| | | | 4.8% | | | | | | 4.8% | | | | | | 4.8% | | |
| | |
截至9月30日的6個月
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||
| | | | | | | | |
(未經審計)
|
| |
(未經審計)
|
| ||||||
運營租賃成本
|
| | | | 2,237,633 | | | | | | 2,508,388 | | | | | $ | 373,050 | | |
經營租賃支付的現金
|
| | | | 2,276,956 | | | | | | 786,888 | | | | | $ | 110,832 | | |
截至9月30日的12個月
|
| |
截至2022年9月30日
|
| |||||||||
| | |
(人民幣)
|
| |
($)
|
| ||||||
2023
|
| | | | 5,748,070 | | | | | $ | 809,610 | | |
2024
|
| | | | 5,029,426 | | | | | | 708,390 | | |
2025
|
| | | | 3,921,138 | | | | | | 552,289 | | |
2026
|
| | | | 158,029 | | | | | | 22,257 | | |
租賃支付總額
|
| | | | 14,856,663 | | | | | | 2,092,546 | | |
少:利息
|
| | | | (928,262) | | | | | | (130,744) | | |
經營租賃負債現值
|
| | |
|
13,928,401
|
| | | | $ | 1,961,802 | | |
經營租賃負債 - 流動
|
| | | | 3,524,558 | | | | | | 496,431 | | |
經營性租賃負債 - 非流動
|
| | | | 10,403,843 | | | | | $ | 1,465,371 | | |
| | |
2022年3月31日
|
| |
2022年9月30日
|
| |
2022年9月30日
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||
| | | | | | | | |
(未經審計)
|
| |
(未經審計)
|
| ||||||
應付工資和社會保險(1)
|
| | | | 57,459,273 | | | | | | 55,943,773 | | | | | $ | 7,879,627 | | |
促銷服務費(2)
|
| | | | 64,883,477 | | | | | | 93,688,809 | | | | | | 13,195,979 | | |
所得税以外的税
|
| | | | 1,171,381 | | | | | | 3,005,157 | | | | | | 423,273 | | |
滯納金(3)
|
| | | | 9,499,595 | | | | | | 9,685,430 | | | | | | 1,364,183 | | |
物業、廠房和設備的應付費用
|
| | | | 48,774,134 | | | | | | 49,128,153 | | | | | | 6,919,653 | | |
疾控中心運存費用
|
| | | | 35,023,095 | | | | | | 48,656,533 | | | | | | 6,853,226 | | |
保證金(4)
|
| | | | 94,528,659 | | | | | | 94,733,524 | | | | | | 13,343,126 | | |
專業服務費(5)
|
| | | | 7,758,448 | | | | | | 2,226,221 | | | | | | 313,561 | | |
其他應付(6)
|
| | | | 7,653,291 | | | | | | 10,215,721 | | | | | | 1,438,874 | | |
合計 | | | | | 326,751,353 | | | | | | 367,283,321 | | | | | $ | 51,731,502 | | |
| | |
2022年3月31日
|
| |
2022年9月30日
|
| |
2022年9月30日
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||
| | | | | | | | |
(未經審計)
|
| |
(未經審計)
|
| ||||||
工資
|
| | | | 49,020,045 | | | | | | 47,732,121 | | | | | $ | 6,723,023 | | |
社會保障保險
|
| | | | 7,732,161 | | | | | | 7,535,447 | | | | | | 1,061,360 | | |
工會費
|
| | | | 707,067 | | | | | | 676,205 | | | | | | 95,244 | | |
合計 | | | | | 57,459,273 | | | | | | 55,943,773 | | | | | $ | 7,879,627 | | |
| | |
2022年3月31日
|
| |
2022年9月30日
|
| |
2022年9月30日
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||
| | | | | | | | |
(未經審計)
|
| |
(未經審計)
|
| ||||||
社會保險滯納金
|
| | | | 9,499,595 | | | | | | 9,685,430 | | | | | | 1,364,183 | | |
合計 | | | | | 9,499,595 | | | | | | 9,685,430 | | | | | $ | 1,364,183 | | |
| | |
系列A
|
| | | | | | | |
系列A-1
|
| | | | | | | |
系列B
|
| |
合計
|
| |
合計
|
| |||||||||||||||||||||
| | |
個共享
|
| |
攜帶
值 |
| |
個共享
|
| |
攜帶
值 |
| |
個共享
|
| |
攜帶
值 |
| |
攜帶
值 |
| |
攜帶
值 |
| ||||||||||||||||||||||||
| | | | | | | | |
(人民幣)
|
| | | | | | | |
(人民幣)
|
| | | | | | | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||||||||
截至2021年3月31日
|
| | | | 15,534,276 | | | | | | 344,661,893 | | | | | | 6,014,313 | | | | | | 65,665,315 | | | | | | 65,414,858 | | | | | | 875,131,363 | | | | | | 1,285,458,571 | | | | | $ | 181,055,603 | | |
增加到贖回價值
|
| | | | — | | | | | | 28,042,858 | | | | | | — | | | | | | 2,566,412 | | | | | | — | | | | | | 34,404,481 | | | | |
|
65,013,751
|
| | | |
|
9,157,124
|
| |
外幣折算
調整 |
| | | | — | | | | | | (4,690,126) | | | | | | — | | | | | | (875,280) | | | | | | — | | | | | | (11,666,321) | | | | |
|
(17,231,727)
|
| | | |
|
(2,427,072)
|
| |
截至2021年9月30日
|
| | | | 15,534,276 | | | | | | 368,014,625 | | | | | | 6,014,313 | | | | | | 67,356,447 | | | | | | 65,414,858 | | | | | | 897,869,523 | | | | | | 1,333,240,595 | | | | | $ | 187,785,655 | | |
截至2022年3月31日
|
| | | | 15,534,276 | | | | | | 389,563,659 | | | | | | 6,014,313 | | | | | | 68,510,809 | | | | | | 65,414,858 | | | | | | 912,146,924 | | | | | | 1,370,221,392 | | | | | $ | 192,994,365 | | |
增加到贖回價值
|
| | | | — | | | | | | 33,793,180 | | | | | | — | | | | | | 2,854,770 | | | | | | — | | | | | | 35,435,288 | | | | |
|
72,083,238
|
| | | |
|
10,152,855
|
| |
外幣折算
調整 |
| | | | — | | | | | | 48,011,366 | | | | | | — | | | | | | 8,270,941 | | | | | | — | | | | | | 109,974,790 | | | | |
|
166,257,097
|
| | | |
|
23,417,151
|
| |
截至2022年9月30日
|
| | | | 15,534,276 | | | | | | 471,368,205 | | | | | | 6,014,313 | | | | | | 79,636,520 | | | | | | 65,414,858 | | | | | | 1,057,557,002 | | | | | | 1,608,561,727 | | | | | $ | 226,564,371 | | |
| | |
共享數量
選項 |
| |
平均運動量
每股價格 選項 |
| ||||||
| | | | | | | | |
(人民幣)
|
| |||
2021年3月31日
|
| | | | 13,013,422 | | | | | | 7.3289 | | |
在此期間發放的許可證
|
| | | | — | | | | | | — | | |
在此期間被沒收
|
| | | | — | | | | | | — | | |
在此期間進行鍛鍊
|
| | | | — | | | | | | — | | |
在此期間過期
|
| | | | — | | | | | | — | | |
2022年3月31日
|
| | | | 13,013,422 | | | | | | 7.3289 | | |
在此期間發放的許可證
|
| | | | — | | | | | | — | | |
在此期間被沒收
|
| | | | — | | | | | | — | | |
在此期間進行鍛鍊
|
| | | | — | | | | | | — | | |
在此期間過期
|
| | | | — | | | | | | — | | |
2022年9月30日
|
| | | | 13,013,422 | | | | | | 7.3289 | | |
截至6個月的時間
2022年9月30日 數量: 選項 |
| |
行權價
|
| |
鍛鍊週期
|
|
| | |
(人民幣)
|
| | | |
6,133,005
|
| |
3.4845
|
| |
2021 – 2031
|
|
2,453,049
|
| |
6.4631
|
| |
2021 – 2026
|
|
4,427,368
|
| |
13.1344
|
| |
2021 – 2026
|
|
13,013,422
|
| | | | | | |
| | |
截至9月30日的6個月
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| |
(未經審計)
|
| |||||||||
研發費用
|
| | | | 492,764 | | | | | | (1,015,055) | | | | | $ | (142,970) | | |
一般和行政費用
|
| | | | 2,635,978 | | | | | | 929,739 | | | | | | 130,953 | | |
股票薪酬總額
|
| | | | 3,128,742 | | | | | | (85,316) | | | | | $ | (12,017) | | |
關聯方名稱
|
| |
與YS集團的關係
|
|
益生生物醫藥有限公司 | | |
張控制的實體
|
|
益生生物醫藥控股有限公司 | | |
張控制的實體
|
|
北京億盛興業科技有限公司 | | |
張控制的實體
|
|
| | |
截至9月30日的六個月
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| |
(未經審計)
|
| |||||||||
關聯方應付金額: | | | | | | | | | | | | | | | | | | | |
益生生物醫藥控股(香港)有限公司 | | | | | | | | | | | | | | | | | | | |
YS集團代收應收賬款
|
| | | | 2,966,777 | | | | | | — | | | | | $ | — | | |
還款給YS集團
|
| | | | 33,055,610 | | | | | | — | | | | | $ | — | | |
| | |
截至9月30日的6個月
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| |
(未經審計)
|
| |||||||||
當期所得税
|
| | | | — | | | | | | — | | | | | $ | — | | |
遞延税金
|
| | | | 5,689,586 | | | | | | 565,625 | | | | | | 79,668 | | |
所得税
|
| | | | 5,689,586 | | | | | | 565,625 | | | | | $ | 79,668 | | |
| | |
截至9月30日的六個月
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| ||||||
中華人民共和國法定所得税率
|
| | | | 25.00% | | | | | | 25.00% | | |
不同司法管轄區不同税率的影響
|
| | | | (26.82)% | | | | | | (182.62)% | | |
中華人民共和國優惠税率的效果
|
| | | | 11.98% | | | | | | (100.49)% | | |
研發費用扣除等影響
|
| | | | 30.97% | | | | | | 80.56% | | |
暫時性差異*
|
| | | | 13.42% | | | | | | 5.03% | | |
估值免税額變動
|
| | | | (41.02)% | | | | | | 177.88% | | |
實際税率
|
| | | | 13.53% | | | | | | 5.36% | | |
| | |
2022年3月31日
|
| |
2022年9月30日
|
| |
2022年9月30日
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||
| | | | | | | | |
(未經審計)
|
| |
(未經審計)
|
| ||||||
遞延税金資產: | | | | | | | | | | | | | | | | | | | |
將存貨減記為可變現淨值
|
| | | | 825,454 | | | | | | 166,410 | | | | | $ | 23,439 | | |
財產、廠房和建築物減值
|
| | | | 2,031,460 | | | | | | 1,900,433 | | | | | | 267,674 | | |
延期政府撥款
|
| | | | 4,852,383 | | | | | | 4,680,205 | | | | | | 659,202 | | |
可用於抵銷未來應税利潤的虧損
|
| | | | 58,257,270 | | | | | | 47,805,830 | | | | | | 6,733,405 | | |
減去:估值免税額
|
| | | | (58,257,270) | | | | | | (47,805,830) | | | | | | (6,733,405) | | |
遞延税金資產總額,淨額
|
| | | | 7,709,297 | | | | | | 6,747,048 | | | | | | 950,315 | | |
遞延納税義務: | | | | | | | | | | | | | | | | | | | |
因歷史收購子公司而產生的公允價值調整
|
| | | | (4,670,213) | | | | | | (4,273,589) | | | | | | (601,931) | | |
遞延納税負債總額
|
| | | | (4,670,213) | | | | | | (4,273,589) | | | | | | (601,931) | | |
遞延税金淨資產
|
| | | | 3,039,084 | | | | | | 2,473,459 | | | | | $ | 348,384 | | |
| | |
2022年3月31日
|
| |
2022年9月30日
|
| |
2022年9月30日
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||
| | | | | | | | |
(未經審計)
|
| |
(未經審計)
|
| ||||||
政府對財產、廠房和設備的補助 | | | | | | | | | | | | | | | | | | | |
年初餘額
|
| | | | 21,847,340 | | | | | | 22,030,690 | | | | | $ | 3,103,001 | | |
添加
|
| | | | 1,552,000 | | | | | | 1,200,000 | | | | | | 169,019 | | |
確認為收入
|
| | | | (1,368,650) | | | | | | (727,839) | | | | | | (102,515) | | |
小計 | | | | | 22,030,690 | | | | | | 22,502,851 | | | | | $ | 3,169,505 | | |
政府用於研發的撥款 | | | | | | | | | | | | | | | | | | | |
年初餘額
|
| | | | 11,158,551 | | | | | | 10,318,528 | | | | | $ | 1,453,355 | | |
添加
|
| | | | — | | | | | | | | | | | | | | |
確認為收入
|
| | | | (840,023) | | | | | | (8,498,712) | | | | | | (1,197,036) | | |
小計 | | | | | 10,318,528 | | | | | | 1,819,816 | | | | | $ | 256,319 | | |
遞延政府撥款總額
|
| | | | 32,349,218 | | | | | | 24,322,667 | | | | | $ | 3,425,824 | | |
少:當前部分
|
| | | | (2,295,701) | | | | | | (3,495,701) | | | | | | (492,366) | | |
非當前部分
|
| | | | 30,053,517 | | | | | | 20,826,966 | | | | | $ | 2,933,458 | | |
| | |
截至9月30日
|
| |||||||||
| | |
2022
|
| |
2022
|
| ||||||
| | |
(人民幣)
|
| |
($)
|
| ||||||
疫苗生產設施建設
生命科學辦公室 |
| | | | 1,580,000 | | | | | $ | 222,541 | | |
研發
|
| | | | 6,001,375 | | | | | | 845,288 | | |
採購原材料
|
| | | | 20,236,200 | | | | | | 2,850,249 | | |
合計 | | | | | 27,817,575 | | | | | $ | 3,918,078 | | |
| | |
2022年3月31日
|
| |
2022年9月30日
|
| |
2022年9月30日
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||
| | | | | | | | |
(未經審計)
|
| |
(未經審計)
|
| ||||||
中華人民共和國
|
| | | | 604,094,049 | | | | | | 613,613,563 | | | | | $ | 86,426,880 | | |
其他國家/地區
|
| | | | 26,777,039 | | | | | | 25,068,223 | | | | | $ | 3,530,835 | | |
| | |
3月31日
2022 |
| |
9月30日
2022 |
| |
9月30日
2022 |
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| |
(未經審計)
|
| |||||||||
資產 | | | | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | | | | |
現金
|
| | | | 252,611,535 | | | | | | 3,943,175 | | | | | $ | 555,392 | | |
關聯方應付金額
|
| | | | 519,236,876 | | | | | | 848,379,306 | | | | | | 119,493,409 | | |
流動資產總額
|
| | | | 771,848,411 | | | | | | 852,322,481 | | | | | | 120,048,801 | | |
非流動資產 | | | | | | | | | | | | | | | | | | | |
長期投資,淨額
|
| | | | 146,641,652 | | | | | | 164,003,403 | | | | | | 23,099,722 | | |
非流動資產合計
|
| | | | 146,641,652 | | | | | | 164,003,403 | | | | | | 23,099,722 | | |
總資產
|
| | |
|
918,490,063
|
| | | |
|
1,016,325,884
|
| | | | $ | 143,148,523 | | |
負債和權益 | | | | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | | | | |
應計費用和其他負債
|
| | | | 244,082,463 | | | | | | 354,920,428 | | | | | $ | 49,990,201 | | |
應付關聯方金額
|
| | | | 3,155,395 | | | | | | 3,528,981 | | | | | | 497,054 | | |
流動負債總額
|
| | | | 247,237,858 | | | | | | 358,449,409 | | | | | | 50,487,255 | | |
總負債
|
| | | | 247,237,858 | | | | | | 358,449,409 | | | | | | 50,487,255 | | |
| | | | | | | | | | | | | | | | | | | |
夾層股權 | | | | | | | | | | | | | | | | | | | |
A系列和A-1系列可贖回可轉換優先股(每股面值0.000005美元,授權50,000,000股;已發行和已發行21,548,589股)
|
| | | | 458,074,468 | | | | | | 551,004,725 | | | | | | 77,608,485 | | |
B系列可贖回可轉換優先股(面值
每股價值0.000005美元,100,000,000股 授權;已發行65,414,858股, 未完成) |
| | | | 912,146,924 | | | | | | 1,057,557,002 | | | | | | 148,955,886 | | |
夾層總股本
|
| | | | 1,370,221,392 | | | | | | 1,608,561,727 | | | | | | 226,564,371 | | |
股東虧損: | | | | | | | | | | | | | | | | | | | |
普通股,每股面值0.000005美元,授權股份99,50,000,000股,截至2022年3月31日已發行和已發行股票247,311,533股,截至2022年9月30日已發行和已發行股票246,736,533股
|
| | | | 7,978 | | | | | | 7,978 | | | | | | 1,124 | | |
新增實收資本
|
| | | | 808,502,018 | | | | | | 808,648,509 | | | | | | 113,897,365 | | |
累計虧損
|
| | | | (1,590,567,163) | | | | | | (1,673,775,766) | | | | | | (235,749,706) | | |
累計其他綜合收益(虧損)
|
| | | | 83,087,980 | | | | | | (85,565,973) | | | | | | (12,051,886) | | |
股東虧損總額
|
| | | | (698,969,187) | | | | | | (950,685,252) | | | | | | (133,903,103) | | |
總負債、夾層權益和股東虧損
|
| | | | 918,490,063 | | | | | | 1,016,325,884 | | | | |
$
|
143,148,523
|
| |
| | |
截至9月30日的6個月
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| |
(未經審計)
|
| |||||||||
子公司股權損失
|
| | | | (27,562,274) | | | | | | (5,703,582) | | | | | $ | (803,346) | | |
運營費用: | | | | | | | | | | | | | | | | | | | |
銷售
|
| | | | | | | | | | | | | | | | | | |
一般和行政
|
| | | | 17,037,618 | | | | | | 6,356,204 | | | | | | 895,265 | | |
研發
|
| | | | 492,764 | | | | | | (934,367) | | | | | | (131,605) | | |
總運營費用
|
| | | | 17,530,382 | | | | | | 5,421,837 | | | | | | 763,660 | | |
| | | | | | | | | | | | | | | | | | | |
運營虧損
|
| | | | (45,092,656) | | | | | | (11,125,419) | | | | | | (1,567,006) | | |
其他收入: | | | | | | | | | | | | | | | | | | | |
財務收入,淨額
|
| | |
|
1,324
|
| | | |
|
54
|
| | | |
|
8
|
| |
其他收入總額,淨額
|
| | | | 1,324 | | | | | | 54 | | | | | | 8 | | |
淨虧損
|
| | | | (45,091,332) | | | | | | (11,125,365) | | | | | | (1,566,998) | | |
增加可轉換可贖回優先股的贖回價值
|
| | | | (65,013,751) | | | | | | (72,083,238) | | | | | | (10,152,855) | | |
可歸因於YS Biophma的淨虧損
|
| | | | (110,105,083) | | | | | | (83,208,603) | | | | | | (11,719,853) | | |
| | | | | | | | | | | | | | | | | | | |
淨虧損
|
| | | | (45,091,332) | | | | | | (11,125,365) | | | | | | (1,566,998) | | |
偽造貨幣兑換收益
|
| | | | 11,321,167 | | | | | | (168,653,952) | | | | | | (23,754,747) | | |
全面虧損
|
| | | | (33,770,165) | | | | | | (179,779,317) | | | | | $ | (25,321,745) | | |
| | | | | | | | | | | | | | | | | | | |
每股虧損*: | | | | | | | | | | | | | | | | | | | |
-基本版和稀釋版
|
| | | | (0.18) | | | | | | (0.04) | | | | | $ | (0.01) | | |
已發行普通股加權平均數*: | | | | | | | | | | | | | | | | | | | |
-基本版和稀釋版
|
| | | | 247,311,533 | | | | | | 247,311,533 | | | | | | 247,311,533 | | |
| | | | | | | | | | | | | | | | | | | |
| | |
截至9月30日的6個月
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| |
(未經審計)
|
| |||||||||
淨虧損
|
| | | | (45,091,332) | | | | | | (11,125,365) | | | | | $ | (1,566,998) | | |
子公司股權損失
|
| | | | 27,562,274 | | | | | | 5,703,582 | | | | | | 803,346 | | |
基於股份的薪酬
|
| | | | 3,128,741 | | | | | | (85,316) | | | | | | (12,017) | | |
經營性資產和負債變動: | | | | | | | | | | | | | | | | | | | |
關聯方應付金額
|
| | | | (298,261,642) | | | | | | (328,910,623) | | | | | | (46,326,745) | | |
應付關聯方金額
|
| | | | (42,697) | | | | | | 373,586 | | | | | | 52,619 | | |
應計費用和其他負債
|
| | | | (7,357,523) | | | | | | 55,467,639 | | | | | | 7,812,564 | | |
經營活動中使用的淨現金
|
| | | | (320,062,179) | | | | | | (278,576,497) | | | | | | (39,237,231) | | |
匯率對現金的影響
|
| | | | (4,446,303) | | | | | | 29,908,137 | | | | | | 4,212,531 | | |
現金淨減少
|
| | | | (324,508,482) | | | | | | (248,668,360) | | | | | | (35,024,700) | | |
期初現金
|
| | | | 330,296,949 | | | | | | 252,611,535 | | | | | | 35,580,092 | | |
期末現金
|
| | | | 5,788,467 | | | | | | 3,943,175 | | | | | $ | 555,392 | | |
非現金交易: | | | | | | | | | | | | | | | | | | | |
增加可轉換可贖回優先股的贖回價值
|
| | | | 65,013,751 | | | | | | 72,083,238 | | | | | $ | 10,152,855 | | |