| | |
每張紙條
|
| |
總計(2)(3)
|
| ||||||
公開發行價
|
| | | $ | 25.00 | | | | | $ | 40,000,000 | | |
承保折扣和佣金(1)
|
| | | $ | 0.875 | | | | | $ | 1,400,000 | | |
未扣除費用的收益給Argo BlockChain plc
|
| | | $ | 24.125 | | | | | $ | 38,600,000 | | |
| 宙斯盾資本公司 | | |
Alexander Capital L.P.
|
| |
北國資本市場
|
|
| Revere Securities LLC | | |
韋德布什證券
|
| |
齊格勒
|
|
|
關於本招股説明書
|
| | | | II | | |
|
歐洲經濟區潛在投資者須知
|
| | | | II | | |
|
致英國潛在投資者的通知
|
| | | | II | | |
|
財務信息的呈現
|
| | | | iv | | |
|
招股説明書摘要
|
| | | | 1 | | |
|
產品
|
| | | | 7 | | |
|
歷史綜合財務及其他數據摘要
|
| | | | 10 | | |
|
風險因素
|
| | | | 14 | | |
|
關於前瞻性陳述的特別説明
|
| | | | 63 | | |
|
行業和市場數據
|
| | | | 64 | | |
|
行業術語和概念彙總表
|
| | | | 65 | | |
|
使用收益
|
| | | | 68 | | |
|
大寫
|
| | | | 69 | | |
|
其他債務説明
|
| | | | 70 | | |
|
備註説明
|
| | | | 71 | | |
|
管理層對財務狀況和經營成果的討論和分析
|
| | | | 87 | | |
|
業務
|
| | | | 100 | | |
|
管理
|
| | | | 115 | | |
|
關聯方交易
|
| | | | 125 | | |
|
主要股東
|
| | | | 127 | | |
|
物質所得税考慮因素
|
| | | | 128 | | |
|
承銷
|
| | | | 133 | | |
|
此次發售的費用
|
| | | | 138 | | |
|
法律事務
|
| | | | 139 | | |
|
專家
|
| | | | 140 | | |
|
程序的送達和責任的執行
|
| | | | 141 | | |
|
您可以在哪裏找到更多信息
|
| | | | 143 | | |
|
合併財務報表索引
|
| | | | F-1 | | |
| | |
截止月份
2021年10月31日 |
| |||||||||
| | |
£
|
| |
$
|
| ||||||
毛利
|
| | | | 33,060,353 | | | | | | 44,532,296 | | |
毛利率(1)
|
| | | | 422% | | | | | | 422% | | |
採礦設備折舊
|
| | | | 975,103 | | | | | | 1,313,464 | | |
數字貨幣公允價值變動
|
| | | | (27,446,831) | | | | | | (36,970,882) | | |
銷售數字貨幣已實現虧損
|
| | | | — | | | | | | — | | |
加密貨幣管理費
|
| | | | (361,578) | | | | | | (487,045) | | |
礦業利潤
|
| | | | 6,227,047 | | | | | | 8,387,833 | | |
比特幣和比特幣等值挖掘保證金
|
| | | | 86% | | | | | | 86% | | |
| | |
截至12月31日的年度
|
| |
截至9月30日的9個月
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
(未經審計)
2021 |
| |
(未經審計)
2020 |
| ||||||||||||||||||||||||
| | |
£
|
| |
$
|
| |
£
|
| |
£
|
| |
$
|
| |
£
|
| ||||||||||||||||||
收入
|
| | | | 18,957,417 | | | | | | 25,535,641 | | | | | | 8,616,879 | | | | | | 50,372,365 | | | | | | 67,851,576 | | | | | | 14,885,868 | | |
直接成本
|
| | | | (11,210,889) | | | | | | (15,101,067) | | | | | | (3,476,159) | | | | | | (8,405,088) | | | | | | (11,321,654) | | | | | | (9,126,624) | | |
採礦設備折舊
|
| | | | (5,895,573) | | | | | | (7,941,337) | | | | | | (2,066,248) | | | | | | (7,160,793) | | | | | | (9,645,588) | | | | | | (4,500,487) | | |
改進採礦設施折舊
|
| | | | — | | | | | | — | | | | | | (17,388) | | | | | | — | | | | | | — | | | | | | — | | |
數字公允價值變動
幣種 |
| | | | 2,342,538 | | | | | | 3,155,399 | | | | | | (201,747) | | | | | | 2,297,176 | | | | | | 3,094,296 | | | | | | 320,532 | | |
銷售數字產品已實現損益
幣種 |
| | | | (272,142) | | | | | | (366,575) | | | | | | (132,107) | | | | | | 598,956 | | | | | | 806,794 | | | | | | (314,280) | | |
毛利
|
| | | | 3,921,351 | | | | | | 5,282,061 | | | | | | 2,723,230 | | | | | | 37,702,616 | | | | | | 50,785,424 | | | | | | 1,265,009 | | |
毛利
|
| | | | 21% | | | | | | 21% | | | | | | 32% | | | | | | 75% | | | | | | 75% | | | | | | 9% | | |
運營成本和費用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
諮詢費
|
| | | | 690,430 | | | | | | 930,009 | | | | | | 1,186,450 | | | | | | 906,871 | | | | | | 1,221,555 | | | | | | 309,901 | | |
專業費
|
| | | | 249,440 | | | | | | 335,996 | | | | | | 607,190 | | | | | | 643,044 | | | | | | 866,180 | | | | | | 284,160 | | |
一般和行政
|
| | | | 1,227,285 | | | | | | 1,653,153 | | | | | | 1,362,367 | | | | | | 1,986,372 | | | | | | 2,675,643 | | | | | | 791,400 | | |
外匯損失
|
| | | | 271,175 | | | | | | 365,273 | | | | | | 401,038 | | | | | | 1,019,918 | | | | | | 1,373,830 | | | | | | 79,229 | | |
信用損失轉回收益
|
| | | | (447,242) | | | | | | (602,435) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
基於股份的付款
|
| | | | 331,733 | | | | | | 446,844 | | | | | | — | | | | | | 2,854,652 | | | | | | 3,845,216 | | | | | | — | | |
總運營費用
|
| | | | 2,322,821 | | | | | | 3,128,840 | | | | | | 3,557,045 | | | | | | 7,410,857 | | | | | | 9,982,424 | | | | | | 1,464,690 | | |
營業收入/(虧損)
|
| | | | 1,598,530 | | | | | | 2,153,221 | | | | | | (833,815) | | | | | | 30,291,759 | | | | | | 40,803,000 | | | | | | (199,681) | | |
其他收入(支出) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
利息收入
|
| | | | 1,389 | | | | | | 1,871 | | | | | | 5,617 | | | | | | — | | | | | | — | | | | | | 46 | | |
出售投資損失
|
| | | | — | | | | | | — | | | | | | — | | | | | | (749,795) | | | | | | (1,009,974) | | | | | | — | | |
利息支出
|
| | | | (157,501) | | | | | | (212,154) | | | | | | (40,853) | | | | | | (613,488) | | | | | | (826,368) | | | | | | (145,232) | | |
其他收入/(損失)合計
|
| | | | (156,112) | | | | | | (210,283) | | | | | | (35,236) | | | | | | (1,363,283) | | | | | | (1,836,342) | | | | | | (145,186) | | |
| | |
截至12月31日的年度
|
| |
截至9月30日的9個月
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
(未經審計)
2021 |
| |
(未經審計)
2020 |
| ||||||||||||||||||||||||
| | |
£
|
| |
$
|
| |
£
|
| |
£
|
| |
$
|
| |
£
|
| ||||||||||||||||||
所得税費用
|
| | | | — | | | | | | — | | | | | | — | | | | | | (8,838,095) | | | | | | (11,904,914) | | | | | | — | | |
淨收益/(虧損)
|
| | | | 1,442,418 | | | | | | 1,942,938 | | | | | | (869,051) | | | | | | 20,090,381 | | | | | | 27,061,744 | | | | | | (344,867) | | |
其他綜合收益 - 匯兑損益)
|
| | | | 264,612 | | | | | | 356,432 | | | | | | 178,240 | | | | | | (463,116) | | | | | | (623,817) | | | | | | 68,999 | | |
綜合收益總額
|
| | | | 1,707,030 | | | | | | 2,299,370 | | | | | | (690,811) | | | | | | 19,627,265 | | | | | | 26,437,927 | | | | | | (275,868) | | |
基本每股收益(便士)
|
| | | | 0.6 | | | | | | 0.8 | | | | | | (0.2) | | | | | | 4.3 | | | | | | 5.8 | | | | | | (0.1) | | |
稀釋後每股收益(便士)
|
| | | | 0.5 | | | | | | 0.7 | | | | | | (0.2) | | | | | | 4.1 | | | | | | 5.5 | | | | | | (0.1) | | |
| | |
截至12月31日的年度
|
| |
截至9月30日的9個月
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2021(5)
|
| |
2020
|
| ||||||||||||
| | |
(未經審計)
|
| |||||||||||||||||||||
比特幣和比特幣等價物被挖掘
|
| | | | 2,465 | | | | | | 1,330 | | | | | | 1,480 | | | | | | 2,128 | | |
比特幣和比特幣等值挖掘保證金(2)
|
| | | | 41% | | | | | | 59% | | | | | | 83% | | | | | | 39% | | |
開採的每枚比特幣或比特幣等價物的平均總成本
|
| | | £ | 6,100 | | | | | £ | 4,431 | | | | | £ | 8,561 | | | | | £ | 6,401 | | |
開採的每個比特幣或比特幣等價物的平均直接成本(3)
|
| | | £ | 4,548 | | | | | £ | 2,627 | | | | | £ | 5,678 | | | | | £ | 4,289 | | |
持有比特幣和比特幣等價物
(期末) |
| | | | 216 | | | | | | 193 | | | | | | 1,836 | | | | | | 126 | | |
EBITDA(4) | | | | £ | 7,625,309 | | | | | £ | 1,387,386 | | | | | £ | 36,940,975 | | | | | £ | 4,403,834 | | |
| | |
截至2021年9月30日
(未經審計) |
| |||||||||
| | |
£
|
| |
$
|
| ||||||
現金和現金等價物
|
| | | | 63,726,870 | | | | | | 85,840,094 | | |
總資產
|
| | | | 257,309,834 | | | | | | 346,596,346 | | |
總負債
|
| | | | 71,453,136 | | | | | | 96,247,374 | | |
累計盈餘
|
| | | | 43,107,279 | | | | | | 58,065,505 | | |
總股本
|
| | | | 185,856,698 | | | | | | 250,348,972 | | |
| | |
年終了
12月31日 |
| |
截至9個月
9月30日 |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
£
|
| |
£
|
| |
£
|
| |
£
|
| ||||||||||||
毛利
|
| | | | 3,921,351 | | | | | | 2,723,230 | | | | | | 37,702,616 | | | | | | 1,265,009 | | |
毛利
|
| | |
|
21%
|
| | | |
|
32%
|
| | | |
|
75%
|
| | | |
|
9%
|
| |
採礦設備折舊
|
| | | | 5,895,573 | | | | | | 2,066,248 | | | | | | 7,160,793 | | | | | | 4,500,487 | | |
數字貨幣公平值的變化
|
| | | | (2,342,538) | | | | | | 201,747 | | | | | | (2,297,176) | | | | | | (320,532) | | |
銷售數字貨幣的實現收益/(損失)
|
| | | | 272,142 | | | | | | 132,107 | | | | | | (598,956) | | | | | | 314,280 | | |
加密貨幣管理費
|
| | | | — | | | | | | — | | | | | | (1,675,304) | | | | | | — | | |
礦業利潤
|
| | | | 7,746,528 | | | | | | 5,123,332 | | | | | | 40,291,973 | | | | | | 5,759,244 | | |
比特幣和比特幣等值挖掘保證金
|
| | | | 41% | | | | | | 59% | | | | | | 83% | | | | | | 39% | | |
| | |
年終了
12月31日 |
| |
截至9個月
9月30日 |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
£
|
| |
£
|
| |
£
|
| |
£
|
| ||||||||||||
每個比特幣和比特幣當量開採的總成本
|
| | | | 15,036,066 | | | | | | 5,893,649 | | | | | | 12,669,749 | | | | | | 13,620,859 | | |
每個比特幣和比特幣等價物的平均總成本
|
| | | | 6,100 | | | | | | 4,431 | | | | | | 8,561 | | | | | | 6,401 | | |
採礦設備折舊
|
| | | | (5,895,573) | | | | | | (2,066,248) | | | | | | (7,160,793) | | | | | | (4,500,487) | | |
改進採礦設施折舊
|
| | | | — | | | | | | (17,388) | | | | | | — | | | | | | — | | |
數字貨幣公允價值變動
|
| | | | 2,342,538 | | | | | | (201,747) | | | | | | (2,297,176) | | | | | | (320,532) | | |
銷售數字貨幣的實現收益(損失)
|
| | | | (272,142) | | | | | | (132,107) | | | | | | 598,956 | | | | | | (314,280) | | |
比特幣和比特幣等價物的直接成本被開採
|
| | | | 11,210,889 | | | | | | 3,476,159 | | | | | | 8,405,088 | | | | | | 9,126,624 | | |
每個比特幣的平均直接成本和比特幣當量開採
|
| | | | 4,548 | | | | | | 2,627 | | | | | | 5,678 | | | | | | 4,289 | | |
| | |
年終了
12月31日 |
| |
截至9個月
9月30日 |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
£
|
| |
£
|
| ||||||||||||||||||
淨收益/(虧損)
|
| | | | 1,442,418 | | | | | | (869,051) | | | | | | 20,090,381 | | | | | | (344,867) | | |
利息
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
利息支出
|
| | | | 157,501 | | | | | | 40,853 | | | | | | 613,488 | | | | | | 145,232 | | |
利息收入
|
| | | | (1,389) | | | | | | (5,617) | | | | | | — | | | | | | (46) | | |
採礦設備折舊
|
| | | | 5,895,573 | | | | | | 2,066,248 | | | | | | 7,160,793 | | | | | | 4,500,487 | | |
採礦設施折舊
|
| | | | — | | | | | | — | | | | | | 133,638 | | | | | | — | | |
改進採礦設施折舊
|
| | | | 17,039 | | | | | | 17,388 | | | | | | 17,496 | | | | | | 12,779 | | |
攤銷
|
| | | | 114,167 | | | | | | 137,565 | | | | | | 87,084 | | | | | | 90,249 | | |
所得税費用
|
| | | | — | | | | | | — | | | | | | 8,838,095 | | | | | | — | | |
EBITDA
|
| | | | 7,625,309 | | | | | | 1,387,386 | | | | | | 36,940,975 | | | | | | 4,403,834 | | |
| | |
截至2021年9月30日
|
| |||||||||||||||||||||||||||||||||
| | |
實際
(未經審計) |
| |
形式
(未經審計) |
| |
調整後的形式
(未經審計) |
| |||||||||||||||||||||||||||
| | |
£
|
| |
$
|
| |
£
|
| |
$
|
| |
£
|
| |
$
|
| ||||||||||||||||||
現金和現金等價物
|
| | | | 63,726,870 | | | | | | 85,840,094 | | | | | | 45,167,108 | | | | | | 60,840,094 | | | | | | 72,998,493 | | | | | | 98,328,969 | | |
總債務
|
| | | | 42,804,211 | | | | | | 57,657,272 | | | | | | 24,244,449 | | | | | | 32,657,272 | | | | | | 52,075,834 | | | | | | 70,146,147 | | |
股東權益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股,GB 0.001標準桿
價值;467,082,335股 授權、頒發和 未完成時間為 2021年9月30日 |
| | | | 467,082 | | | | | | 629,159 | | | | | | 467,082 | | | | | | 629,159 | | | | | | 467,082 | | | | | | 629,159 | | |
新增實收資本
|
| | | | 140,424,734 | | | | | | 189,152,117 | | | | | | 140,424,734 | | | | | | 189,152,117 | | | | | | 140,424,734 | | | | | | 189,152,117 | | |
累計其他綜合收益
|
| | | | (20,264) | | | | | | (27,296) | | | | | | (20,264) | | | | | | (27,296) | | | | | | (20,264) | | | | | | (27,296) | | |
股份支付
保留 |
| | | | 1,877,867 | | | | | | 2,529,487 | | | | | | 1,877,867 | | | | | | 2,529,487 | | | | | | 1,877,867 | | | | | | 2,529,487 | | |
累計盈餘
|
| | | | 43,107,279 | | | | | | 58,065,505 | | | | | | 43,107,279 | | | | | | 58,065,505 | | | | | | 43,107,279 | | | | | | 58,065,505 | | |
總市值
|
| | | | 228,660,909 | | | | | | 308,006,244 | | | | | | 210,101,147 | | | | | | 283,006,244 | | | | | | 237,932,532 | | | | | | 320,495,119 | | |
| | |
合計
|
| |
不到1年
|
| |
1 - 3年
|
| |||||||||
長期貸款(1)
|
| | | $ | 6,600,750 | | | | | $ | 5,200,632 | | | | | $ | 1,400,118 | | |
短期貸款(2)
|
| | | $ | 45,000,000 | | | | | $ | 45,000,000 | | | | | | — | | |
抵押貸款(3) | | | | $ | 6,119,020 | | | | | $ | 1,551,487 | | | | | $ | 4,567,533 | | |
| | |
截至2013年12月31日的年度
|
| |
截至9月30日的9個月
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
未經審計的
|
| |||||||||||||||||||||
比特幣和比特幣等價物被挖掘
|
| | | | 2,465 | | | | | | 1,330 | | | | | | 1,480 | | | | | | 2,128 | | |
毛利
|
| | | | 21% | | | | | | 32% | | | | | | 75% | | | | | | 9% | | |
比特幣和比特幣等價物挖掘
毛利 |
| | | | 41% | | | | | | 59% | | | | | | 83% | | | | | | 39% | | |
開採的每枚比特幣或比特幣等價物的平均總成本
|
| | | £ | 6,100 | | | | | £ | 4,431 | | | | | £ | 8,561 | | | | | £ | 6,401 | | |
開採的每枚比特幣或比特幣等價物的平均直接成本
|
| | | £ | 4,548 | | | | | £ | 2,627 | | | | | £ | 5,678 | | | | | £ | 4,289 | | |
持有的比特幣和比特幣等價物(期末)
|
| | | | 216 | | | | | | 193 | | | | | | 1,836 | | | | | | 126 | | |
淨收益/(虧損)
|
| | | £ | 1,442,418 | | | | | £ | (869,051) | | | | | £ | 20,090,381 | | | | | £ | (344,867) | | |
EBITDA
|
| | | £ | 7,625,309 | | | | | £ | 1,387,386 | | | | | £ | 36,940,975 | | | | | £ | 4,403,834 | | |
| | |
截至12月31日的年度
|
| |
截至9月30日的9個月
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||
| | |
£
|
| |
$
|
| |
£
|
| |
£
|
| |
$
|
| |
£
|
| ||||||||||||||||||
收入 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
總收入
|
| | | | 18,957,417 | | | | | | 25,535,641 | | | | | | 8,616,879 | | | | | | 50,372,365 | | | | | | 67,851,576 | | | | | | 14,885,868 | | |
直接成本
|
| | | | (11,210,889) | | | | | | (15,101,067) | | | | | | (3,476,159) | | | | | | (8,405,088) | | | | | | (11,321,654) | | | | | | (9,126,624) | | |
採礦設備折舊
|
| | | | (5,895,573) | | | | | | (7,941,337) | | | | | | (2,066,248) | | | | | | (7,160,793) | | | | | | (9,645,588) | | | | | | (4,500,487) | | |
改進採礦設施折舊
|
| | | | — | | | | | | — | | | | | | (17,388) | | | | | | — | | | | | | — | | | | | | — | | |
數字貨幣公允價值變動
|
| | | | 2,342,538 | | | | | | 3,155,399 | | | | | | (201,747) | | | | | | 2,297,176 | | | | | | 3,094,296 | | | | | | 320,532 | | |
銷售數字貨幣的已實現損益
|
| | | | (272,142) | | | | | | (366,575) | | | | | | (132,107) | | | | | | 598,956 | | | | | | 806,794 | | | | | | (314,280) | | |
毛利
|
| | | | 3,921,351 | | | | | | 5,282,061 | | | | | | 2,723,230 | | | | | | 37,702,616 | | | | | | 50,785,424 | | | | | | 1,265,009 | | |
毛利
|
| | | | 21% | | | | | | 21% | | | | | | 32% | | | | | | 75% | | | | | | 75% | | | | | | 9% | | |
運營成本和費用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
諮詢費
|
| | | | 690,430 | | | | | | 930,009 | | | | | | 1,186,450 | | | | | | 906,871 | | | | | | 1,221,555 | | | | | | 309,901 | | |
專業費
|
| | | | 249,440 | | | | | | 335,996 | | | | | | 607,190 | | | | | | 643,044 | | | | | | 866,180 | | | | | | 284,160 | | |
一般行政
|
| | | | 1,227,285 | | | | | | 1,653,153 | | | | | | 1,362,367 | | | | | | 1,986,372 | | | | | | 2,675,643 | | | | | | 791,400 | | |
匯兑損失
|
| | | | 271,175 | | | | | | 365,273 | | | | | | 401,038 | | | | | | 1,019,918 | | | | | | 1,373,830 | | | | | | 79,229 | | |
信用損失轉回收益
|
| | | | (447,242) | | | | | | (602,435) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
基於股份的付款
|
| | | | 331,733 | | | | | | 446,844 | | | | | | — | | | | | | 2,854,652 | | | | | | 3,845,216 | | | | | | — | | |
總運營費用
|
| | | | 2,322,821 | | | | | | 3,128,840 | | | | | | 3,557,045 | | | | | | 7,410,857 | | | | | | 9,982,424 | | | | | | 1,464,690 | | |
營業收入/(虧損)
|
| | | | 1,598,530 | | | | | | 2,153,221 | | | | | | (833,815) | | | | | | 30,291,759 | | | | | | 40,803,000 | | | | | | (199,681) | | |
利息收入
|
| | | | 1,389 | | | | | | 1,871 | | | | | | 5,617 | | | | | | — | | | | | | — | | | | | | 46 | | |
出售投資損失
|
| | | | — | | | | | | — | | | | | | — | | | | | | (749,795) | | | | | | (1,009,974) | | | | | | — | | |
利息支出
|
| | | | (157,501) | | | | | | (212,154) | | | | | | (40,853) | | | | | | (613,488) | | | | | | (826,368) | | | | | | (145,232) | | |
其他收入/(虧損)合計
|
| | | | (156,112) | | | | | | (210,283) | | | | | | (35,236) | | | | | | (1,363,283) | | | | | | (1,836,342) | | | | | | (145,186) | | |
所得税前收入/(虧損)
|
| | | | 1,442,418 | | | | | | 1,942,938 | | | | | | (869,051) | | | | | | 20,090,381 | | | | | | 27,061,744 | | | | | | (344,867) | | |
所得税費用
|
| | | | — | | | | | | — | | | | | | — | | | | | | (8,838,095) | | | | | | (11,904,914) | | | | | | — | | |
淨收益/(虧損)
|
| | | | 1,442,418 | | | | | | 1,970,632 | | | | | | (869,051) | | | | | | 20,090,381 | | | | | | 27,061,744 | | | | | | (344,867) | | |
其他綜合收益—外匯收益/(損失)
|
| | | | 264,612 | | | | | | 356,432 | | | | | | 178,240 | | | | | | (463,116) | | | | | | (623,817) | | | | | | 68,999 | | |
綜合收益總額
|
| | | | 1,707,030 | | | | | | 2,299,370 | | | | | | 690,811 | | | | | | 19,627,265 | | | | | | 26,437,927 | | | | | | (275,868) | | |
| | |
截至12月31日的年度
|
| |
截至9月30日的9個月
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||
| | |
£
|
| |
$
|
| |
£
|
| |
£
|
| |
$
|
| |
£
|
| ||||||||||||||||||
來自/(用於)經營活動的淨現金流量。
|
| | | | 2,409,830 | | | | | | 3,246,041 | | | | | | (887,852) | | | | | | (7,001,090) | | | | | | (9,430,468) | | | | | | 2,198,489 | | |
淨現金(用於)投資活動
|
| | | | (1,102,300) | | | | | | (1,484,798) | | | | | | (16,424,467) | | | | | | (96,383,562) | | | | | | (129,828,658) | | | | | | (1,807,971) | | |
淨現金產生於/(使用
在)融資活動 |
| | | | 581,889 | | | | | | 783,818 | | | | | | 1,084,218 | | | | | | 165,060,761 | | | | | | 222,336,845 | | | | | | 56,665 | | |
現金淨增/(減)
和現金等價物 |
| | | | 1,889,419 | | | | | | 2,545,047 | | | | | | (16,228,101) | | | | | | 61,676,109 | | | | | | 83,077,719 | | | | | | 447,182 | | |
位置
|
| |
擁有或
託管 |
| |
傳真
尺寸(FT) |
| |
電源容量
(MW)(2) |
|
加拿大魁北克
|
| | 擁有 | | | 40,000 | | | 15 | |
加拿大魁北克
|
| | 擁有 | | | 100,000 | | | 5 | |
加拿大魁北克
|
| | 託管 | | | 不適用 | | | 1.1 | |
美國肯塔基州
|
| | 託管 | | | 260,000 | | | 17.4 | |
美國喬治亞州
|
| | 託管 | | | 54,000 | | | 3.2 | |
美國北卡羅來納州
|
| | 託管 | | | 250,000 | | | 2.9 | |
美國德克薩斯州
|
| | 擁有 | | |
正在建設中
|
| | 最多200(1) | |
名稱
|
| |
年齡
|
| |
職位(S)
|
| |||
執行主任 | | | | | | | | | | |
彼得·沃爾(1) | | | | | 46 | | | | 首席執行官兼臨時董事長 | |
亞歷克斯·阿普爾頓(2) | | | | | 42 | | | | 首席財務官和董事 | |
非執行董事 | | | | | | | | | | |
Sarah Gow(3) | | | | | 51 | | | | 董事 | |
瑪麗亞·佩雷拉(4) | | | | | 56 | | | | 董事 | |
馬修·肖 | | | | | 61 | | | | 董事 | |
科琳·沙利文(5) | | | | | 48 | | | | 董事 | |
姓名和主要職務
|
| |
年
|
| |
工資
(£) |
| |
獎金(1)
(£) |
| |
總計(2)
(£) |
| ||||||||||||
彼得·沃爾(3)
|
| | | | 2020 | | | | | | 213,873 | | | | | | 27,049 | | | | | | 240,922 | | |
首席執行官兼臨時董事長
|
| | | | | | | | | | | | | | | | | | | | | | | | |
伊恩·麥克勞德
|
| | | | 2020 | | | | | | 128,539 | | | | | | 36,444 | | | | | | 164,983 | | |
前執行主席
|
| | | | | | | | | | | | | | | | | | | | | | | | |
亞歷克斯·阿普爾頓(4)
|
| | | | 2020 | | | | | | 35,500 | | | | | | 4,950 | | | | | | 40,450 | | |
首席財務官
|
| | | | | | | | | | | | | | | | | | | | | | | | |
詹姆斯·薩維奇(5)
|
| | | | 2020 | | | | | | 47,035 | | | | | | — | | | | | | 47,035 | | |
前首席財務官
|
| | | | | | | | | | | | | | | | | | | | | | | | |
蒂莫西·勒·德魯伊倫茨(6)
|
| | | | 2020 | | | | | | 30,000 | | | | | | — | | | | | | 30,000 | | |
前首席財務官
|
| | | | | | | | | | | | | | | | | | | | | | | | |
名稱
|
| |
普通
個共享 底層 選項 |
| |
練習
價格 每個普通人 共享(GB) |
| |
授予日期
|
| |
到期
日期 (如果適用) |
| ||||||||||||
執行主任 | | | | | | | | | | | | | | | | | | | | | | | | | |
彼得·沃爾
|
| | | | 1,000,000 | | | | | | 0.16 | | | | | | 07/25/2018 | | | | | | 07/25/2024 | | |
| | | | | 5,700,000 | | | | | | 0.07 | | | | | | 02/05/2020 | | | | | | 02/04/2030 | | |
伊恩·麥克勞德
|
| | | | 1,900,000 | | | | | | 0.07 | | | | | | 02/05/2020 | | | | | | 07/25/2024 | | |
亞歷克斯·阿普爾頓
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
蒂莫西·勒·德魯伊倫茨
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
非執行董事(1) | | | | | | | | | | | | | | | | | | | | | | | | | |
馬修·肖
|
| | | | 1,000,000 | | | | | | 0.16 | | | | | | 07/17/2019 | | | | | | 07/17/2025 | | |
| | | | | 475,000 | | | | | | 0.07 | | | | | | 02/05/2020 | | | | | | 07/25/2024 | | |
詹姆斯·薩維奇
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Marco D‘Attanasio
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
名稱
|
| |
費用
送貨 現金(GB) |
| |
費用
送貨 共享數量(GB) |
| |
合計
費用(GB) |
| |||||||||
非執行董事(1) | | | | | | | | | | | | | | | | | | | |
馬修·肖
|
| | | | 36,532 | | | | | | — | | | | | | 36,532 | | |
詹姆斯·薩維奇
|
| | | | 8,750 | | | | | | — | | | | | | 8,750 | | |
Marco D‘Attanasio
|
| | | | 12,500 | | | | | | — | | | | | | 12,500 | | |
蒂莫西·勒·德魯伊倫茨
|
| | | | 6,000 | | | | | | — | | | | | | 6,000 | | |
受益人姓名
|
| |
普通電話號碼
實益擁有的股份 |
| |||
3%或更大股東: | | | |||||
擴大轉型數據共享ETF(1)
|
| | | | 20,446,985 | | |
執行幹事和董事:
|
| | | | | | |
彼得·沃爾
|
| | |
|
*
|
| |
亞歷克斯·阿普爾頓
|
| | |
|
*
|
| |
馬修·肖
|
| | |
|
*
|
| |
Sarah Gow
|
| | |
|
*
|
| |
瑪麗亞·佩雷拉
|
| | |
|
*
|
| |
科琳·沙利文
|
| | |
|
*
|
| |
所有現任董事和高管作為一個羣體
(6人) |
| | | | 9,030,115(2) | | |
承銷商
|
| |
本金金額
共 個備註 |
| |||
B.萊利證券公司
|
| | | $ | 10,800,000 | | |
D.A.Davidson&Co.
|
| | | | 1,400,000 | | |
EF Hutton,Benchmark Investments,LLC
|
| | | | 6,300,000 | | |
拉登堡·塔爾曼公司
|
| | | | 3,100,000 | | |
威廉·布萊爾公司
|
| | | | 9,600,000 | | |
{br]宙斯盾資本公司
|
| | | | 1,800,000 | | |
Alexander Capital L.P.
|
| | | | 3,600,000 | | |
諾思蘭證券公司。
|
| | | | 200,000 | | |
Revere Securities LLC
|
| | | | 400,000 | | |
韋德布什證券公司。
|
| | | | 1,200,000 | | |
B.C.齊格勒公司
|
| | | | 1,600,000 | | |
合計
|
| | | $ | 40,000,000 | | |
| | |
價格至
公共 |
| |
承銷
折扣(1) |
| |
淨額
收益(2) |
| |||||||||
每張紙條
|
| | | $ | 25.00 | | | | | $ | 0.875 | | | | | $ | 24.125 | | |
總計(3) | | | | $ | 40,000,000 | | | | | $ | 1,400,000 | | | | | $ | 38,600,000 | | |
費用
|
| |
金額
|
| |||
美國證券交易委員會註冊費
|
| | | $ | 5,330 | | |
納斯達克上市費
|
| | | $ | 5,000 | | |
FINRA備案費
|
| | | $ | 9,125 | | |
打印費
|
| | | $ | 50,000 | | |
律師費和開支
|
| | | $ | 550,000 | | |
會計費和費用
|
| | | $ | 21,000 | | |
雜費和費用
|
| | | $ | 70,670 | | |
合計 | | | | $ | 711,125 | | |
| | |
第
頁
|
| |||
獨立註冊會計師事務所報告
|
| | | | F-2 | | |
合併財務報表: | | | |||||
集團財務狀況報表
|
| | | | F-5 | | |
集團全面收益表
|
| | | | F-6 | | |
股東權益合併報表
|
| | | | F-7 | | |
現金流量表合併報表
|
| | | | F-8 | | |
財務報表附註。
|
| | | | F-9 | | |
關鍵審計事項
|
| |
我們在審計中如何處理該問題
|
|
收入確認(附註19)
收入的準確性和完整性存在固有風險。 |
| | 在迴應已確定的關鍵審計事項時,我們完成了以下審計程序: | |
收入來自參與採礦池,其中包括大宗獎勵和交易費,併產生完整性風險。此外,收到的加密資產的公允價值還受到高水平波動性的影響,因此在確認收入的準確性方面產生了重大的錯報風險。 | | |
•
更新我們對重要收入來源的內部控制運行環境的瞭解,瞭解這些系統內的關鍵控制是否在審計期間運行;
•
對財務報表中確認的收入進行實質性交易測試,將集團錢包內的交易樣本擔保到各自的區塊鏈,並測試初始確認時的公允價值;
•
將交易樣本直接從區塊鏈發回集團的錢包,以確認收入的完整性;
•
對預計將在這些財務報表中確認的總收入進行分析審查,方法是評估集團對網絡貢獻的總哈希功率與全年發放的區塊獎勵和交易費用總額;
•
擔保出售為法定貨幣或單獨加密貨幣的加密貨幣樣本,並重新計算處置收益或損失;
•
對全年和年末數字資產重估損益進行重新計算;
•
對年終後的加密貨幣收據進行審核,以確保會計期間記錄的收入的完整性;
•
測試加密挖掘過程,以確保交付符合合同條款,並根據適用的框架正確確認後續收入;以及
•
確保財務報表中的披露完整和充分。
|
|
數字貨幣的確認和估值(注3) | | |
在迴應已確定的關鍵審計事項時,我們完成了以下審計程序:
|
|
年內,集團進行了涉及購買、開採和處置加密資產的重大交易。
本集團於期末擁有其他流動資產4,637,438 GB,包括加密貨幣。這些資產的類型和形式可以不同
|
| |
•
確認集團錢包內加密資產的所有權和數量;
•
審查和測試導致收到加密資產的基本協議;
•
同意加密資產在交易日期和年終日期的公允價值
|
|
關鍵審計事項
|
| |
我們在審計中如何處理該問題
|
|
在支付、交易或兑換能力方面顯著提高。此外,並非所有Crypto資產都有一個活躍的市場,在這個市場上,數字貨幣的交易以足夠的頻率和數量進行,以便持續提供定價信息。加密資產可能會受到高度波動性的影響。因此,由於所涉及的重大管理估計數和加密資產的波動性,存在重大錯報的重大風險。 | | |
獨立第三方來源;
•
確認只有在活躍市場上交易的加密貨幣才按公允價值計量;以及
•
進行年終回顧,以確定支持實現年終賬面價值的交易。
|
|
| | |
備註:
|
| |
截至
12月31日 2020 £ |
| |
截至
12月31日 2019 £ |
| ||||||
資產 | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | |
貿易及其他應收款項
|
| |
12
|
| | | | 2,175,319 | | | | | | 2,085,699 | | |
數字貨幣
|
| |
3
|
| | | | 4,637,438 | | | | | | 1,040,964 | | |
現金和現金等價物
|
| | | | | | | 2,050,761 | | | | | | 161,342 | | |
流動資產總額
|
| | | | | | | 8,863,518 | | | | | | 3,288,005 | | |
非流動資產 | | | | | | | | | | | | | | | | |
按公允價值計入損益的投資
|
| |
7
|
| | | | 1,393,303 | | | | | | 58,140 | | |
按公允價值計入損益的金融資產
|
| |
8
|
| | | | — | | | | | | 1,346,236 | | |
無形資產,扣除2020年12月31日和2019年12月31日累計攤銷304,153英鎊和189,986英鎊
|
| |
9
|
| | | | 367,768 | | | | | | 481,935 | | |
物業和設備,扣除2020年12月31日和2019年12月31日的累計折舊7,425,042英鎊和2,518,912英鎊
|
| |
10
|
| | | | 10,524,232 | | | | | | 15,399,312 | | |
使用權資產,扣除累計折舊零英鎊
|
| |
10
|
| | | | 7,379,387 | | | | | | — | | |
其他應收賬款
|
| |
11
|
| | | | 4,114,726 | | | | | | 4,151,400 | | |
非流動資產合計
|
| | | | | | | 23,779,416 | | | | | | 21,437,023 | | |
總資產
|
| | | | | | | 32,642,934 | | | | | | 24,725,028 | | |
負債和股東權益 | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | |
貿易和其他應付款
|
| |
13
|
| | | | 936,659 | | | | | | 3,987,086 | | |
租賃責任
|
| |
14
|
| | | | 3,469,672 | | | | | | — | | |
流動負債總額
|
| | | | | | | 4,406,331 | | | | | | 3,987,086 | | |
非流動負債 | | | | | | | | | | | | | | | | |
租賃責任
|
| |
14
|
| | | | 3,909,715 | | | | | | — | | |
總負債
|
| | | | | | | 8,316,046 | | | | | | 3,987,086 | | |
股東權益 | | | | | | | | | | | | | | | | |
普通股,面值0.001英鎊;授權303,435,997股,
於2020年12月31日已發行及未償還及293,750,000 截至2019年12月31日已授權、已發行及已發行股份 |
| |
16
|
| | | | 303,436 | | | | | | 293,750 | | |
新增實收資本
|
| |
17
|
| | | | 1,615,730 | | | | | | 25,252,288 | | |
累計其他綜合收益
|
| |
17
|
| | | | 442,852 | | | | | | 178,240 | | |
累計盈餘/(赤字)
|
| |
17
|
| | | | 21,964,870 | | | | | | (4,986,336) | | |
總股本
|
| | | | | | | 24,326,888 | | | | | | 20,737,942 | | |
權益和負債總額
|
| | | | | | | 32,642,934 | | | | | | 24,725,028 | | |
| | |
備註:
|
| |
年終了
12月31日 2020 £ |
| |
年終了
12月31日 2019 £ |
| ||||||
收入 | | | | | | | | | | | | | | | | |
加密貨幣挖礦收入
|
| |
19
|
| | | | 18,957,417 | | | | | | 8,616,879 | | |
直接成本
|
| | | | | | | (11,210,889) | | | | | | (3,476,159) | | |
採礦設備折舊
|
| | | | | | | (5,895,573) | | | | | | (2,083,636) | | |
數字貨幣公允價值變動
|
| |
3
|
| | | | 2,342,538 | | | | | | (201,747) | | |
銷售數字貨幣的實現損失
|
| |
3
|
| | | | (272,142) | | | | | | (132,107) | | |
毛利
|
| | | | | | | 3,921,351 | | | | | | 2,723,230 | | |
運營成本和費用 | | | | | | | | | | | | | | | | |
諮詢費
|
| | | | | | | 690,430 | | | | | | 1,186,450 | | |
專業費
|
| | | | | | | 249,440 | | | | | | 607,190 | | |
一般和行政
|
| |
24
|
| | | | 1,830,193 | | | | | | 1,763,405 | | |
信用損失轉回收益
|
| |
24
|
| | | | (447,242) | | | | | | — | | |
總運營費用
|
| | | | | | | 2,322,821 | | | | | | 3,557,045 | | |
營業收入/(虧損)
|
| | | | | | | 1,598,530 | | | | | | (833,815) | | |
其他收入(支出) | | | | | | | | | | | | | | | | |
利息收入
|
| | | | | | | 1,389 | | | | | | 5,617 | | |
利息支出
|
| | | | | | | (157,501) | | | | | | (40,853) | | |
其他收入合計
|
| | | | | | | (156,112) | | | | | | (35,236) | | |
所得税前收入/虧損
|
| | | | | | | 1,442,418 | | | | | | (869,051) | | |
所得税費用
|
| |
23
|
| | | | — | | | | | | — | | |
淨收益/(虧損)
|
| | | | | | | 1,442,418 | | | | | | (869,051) | | |
其他綜合收益 | | | | | | | | | | | | | | | | |
隨後可能重新分類至損益的項目: | | | | | | | | | | | | | | | | |
—外匯收益
|
| | | | | | | 264,612 | | | | | | 178,240 | | |
綜合收益總額
|
| | | | | | | 1,707,030 | | | | | | (690,811) | | |
股東應佔每股收益(便士) | | | | | | | | | | | | | | | | |
基本每股收益
|
| |
3
|
| | | | 0.6p | | | | | | (0.2p) | | |
稀釋後每股收益
|
| |
3
|
| | | | 0.5p | | | | | | (0.2p) | | |
加權平均流通股 | | | | | | | | | | | | | | | | |
基礎版
|
| | | | | | | 303,435,997 | | | | | | 293,750,000 | | |
稀釋後的
|
| | | | | | | 334,638,379 | | | | | | 293,750,000 | | |
| | |
普通股
|
| |
額外的
已付 大寫 £ |
| |
累計
(赤字)/ 剩餘 £ |
| |
累計
其他 全面 收入 £ |
| |
合計
£ |
| |||||||||||||||||||||
| | |
編號
|
| |
£
|
| ||||||||||||||||||||||||||||||
2019年1月1日結餘
|
| | | | 293,750,000 | | | | | | 293,750 | | | | | | 25,252,288 | | | | | | (4,117,285) | | | | | | — | | | | | | 21,428,753 | | |
其他綜合收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 178,240 | | | | | | 178,240 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (869,051) | | | | | | — | | | | | | (869,051) | | |
本期綜合收益總額
|
| | | | — | | | | | | — | | | | | | — | | | | | | (869,051) | | | | | | 178,240 | | | | | | (690,811) | | |
2019年12月31日結餘
|
| | | | 293,750,000 | | | | | | 293,750 | | | | | | 25,252,288 | | | | | | (4,986,336) | | | | | | 178,240 | | | | | | 20,737,942 | | |
基於股票的補償費用
|
| | | | | | | | | | — | | | | | | 331,733 | | | | | | — | | | | | | — | | | | | | 331,733 | | |
普通股認股權證失效/過期
|
| | | | | | | | | | — | | | | | | (256,500) | | | | | | 256,500 | | | | | | — | | | | | | — | | |
已行使普通股認股權證*
|
| | | | 8,550,000 | | | | | | 8,550 | | | | | | 1,359,450 | | | | | | — | | | | | | — | | | | | | 1,368,000 | | |
行使普通股期權*
|
| | | | 1,135,997 | | | | | | 1,136 | | | | | | 181,047 | | | | | | — | | | | | | — | | | | | | 182,183 | | |
註銷股份溢價賬户
|
| | | | | | | | | | — | | | | | | (25,252,288) | | | | | | 25,252,288 | | | | | | — | | | | | | — | | |
與股權所有者的交易總額
|
| | | | 9,685,997 | | | | | | 9,686 | | | | | | (23,636,558) | | | | | | 25,508,788 | | | | | | — | | | | | | 1,881,916 | | |
其他綜合收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 264,612 | | | | | | 264,612 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,442,418 | | | | | | — | | | | | | 1,442,418 | | |
本期綜合收益總額
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,442,418 | | | | | | 264,612 | | | | | | 1,707,030 | | |
截至2020年12月31日的結餘
|
| | | | 303,435,997 | | | | | | 303,436 | | | | | | 1,615,730 | | | | | | 21,964,870 | | | | | | 442,852 | | | | | | 24,326,888 | | |
| | |
備註:
|
| |
年終了
12月31日 2020 £ |
| |
年終了
12月31日 2019 £ |
| ||||||
經營活動產生的現金流 | | | | | | | | | | | | | | | | |
營業收入/(虧損)
|
| | | | | | | 1,598,530 | | | | | | (833,815) | | |
調整: | | | | | | | | | | | | | | | | |
折舊/攤銷
|
| |
9, 10
|
| | | | 6,026,779 | | | | | | 2,221,201 | | |
外匯走勢
|
| | | | | | | 318,921 | | | | | | 178,240 | | |
有形資產處置損失
|
| | | | | | | 66,157 | | | | | | — | | |
基於股票的薪酬
|
| | | | | | | 331,733 | | | | | | — | | |
利息支出
|
| | | | | | | (157,501) | | | | | | (40,853) | | |
資產和負債變動: | | | | | | | | | | | | | | | | |
貿易及其他應收款(增加)
|
| |
12
|
| | | | (89,620) | | | | | | (4,058,043) | | |
貿易及其他應付款(減少)/增加
|
| |
13
|
| | | | (2,106,788) | | | | | | 2,684,300 | | |
數字資產(增加)
|
| |
3
|
| | | | (3,578,381) | | | | | | (1,038,882) | | |
來自/(用於)經營活動的現金流量淨額
|
| | | | | | | 2,409,830 | | | | | | (887,852) | | |
投資活動 | | | | | | | | | | | | | | | | |
GPUone投資
|
| |
7
|
| | | | — | | | | | | (58,140) | | |
帶有GPUone的可轉換貸款票據
|
| |
8
|
| | | | — | | | | | | (1,346,236) | | |
購置有形固定資產
|
| |
10
|
| | | | (1,807,971) | | | | | | (15,025,708) | | |
處置有形固定資產所得
|
| |
10
|
| | | | 704,282 | | | | | | — | | |
收到利息
|
| | | | | | | 1,389 | | | | | | 5,617 | | |
投資活動中使用的淨現金
|
| | | | | | | (1,102,300) | | | | | | (16,424,467) | | |
融資活動 | | | | | | | | | | | | | | | | |
貸款(減少)/增加
|
| |
13
|
| | | | (968,294) | | | | | | 1,084,218 | | |
因行使股票期權而發行的股票所得款項
|
| | | | | | | 1,550,183 | | | | | | — | | |
融資活動產生的淨現金
|
| | | | | | | 581,889 | | | | | | 1,084,218 | | |
現金和現金等價物淨增加/(減少)
|
| | | | | | | 1,889,419 | | | | | | (16,228,101) | | |
期初現金及現金等價物
|
| | | | | | | 161,342 | | | | | | 16,389,443 | | |
期末現金和現金等價物
|
| | | | | | | 2,050,761 | | | | | | 161,342 | | |
組
|
| |
2020
£ |
| |
2019
£ |
| ||||||
提前
|
| | | | 1,040,964 | | | | | | 2,082 | | |
添加內容 | | | | | | | | | | | | | |
購買和接收的加密資產
|
| | | | 9,896,641 | | | | | | 237,018 | | |
挖掘的加密資產
|
| | | | 18,947,908 | | | | | | 8,348,184 | | |
添加總數
|
| | | | 28,844,549 | | | | | | 8,585,202 | | |
處置 | | | | | | | | | | | | | |
出售的加密資產
|
| | | | (27,318,471) | | | | | | (7,212,466) | | |
處置總量
|
| | | | (27,318,471) | | | | | | (7,212,466) | | |
公允價值變動 | | | | | | | | | | | | | |
加密資產出售的動向
|
| | | | (13,816) | | | | | | (132,107) | | |
期貨虧損
|
| | | | (258,326) | | | | | | — | | |
年底持有的加密資產的變動情況
|
| | | | 2,342,538 | | | | | | (201,747) | | |
公允價值變動總額
|
| | | | 2,070,396 | | | | | | (333,854) | | |
結轉
|
| | | | 4,637,438 | | | | | | 1,040,964 | | |
集團2020 加密資產名稱 |
| |
硬幣/代幣
|
| |
公允價值
£ |
| ||||||
比特幣 - 比特幣
|
| | | | 183 | | | | | | 3,929,696 | | |
Polkadot - DOT
|
| | | | 75,000 | | | | | | 515,176 | | |
Etherum - eth
|
| | | | 254 | | | | | | 138,257 | | |
硬幣 - bnb
|
| | | | 1,243 | | | | | | 34,260 | | |
USDT,USDC(穩定幣 - 固定為美元)
|
| | | | 26,509 | | | | | | 19,553 | | |
替代硬幣
|
| | | | — | | | | | | 496 | | |
2020年12月31日
|
| | | | | | | | | | 4,637,438 | | |
集團2019 加密資產名稱 |
| |
硬幣/代幣
|
| |
公允價值
£ |
| ||||||
比特幣
|
| | | | 63 | | | | | | 339,839 | | |
PAX和USDT(穩定的硬幣 - 固定在美元)
|
| | | | 404,108 | | | | | | 321,615 | | |
XTZ
|
| | | | 153,198 | | | | | | 158,688 | | |
ETH
|
| | | | 548 | | | | | | 54,149 | | |
樑
|
| | | | 66,967 | | | | | | 27,600 | | |
XRP
|
| | | | 130,143 | | | | | | 19,001 | | |
ZEC
|
| | | | 795 | | | | | | 17,155 | | |
LTC
|
| | | | 536 | | | | | | 16,859 | | |
bch
|
| | | | 107 | | | | | | 16,551 | | |
EOS
|
| | | | 5,240 | | | | | | 10,320 | | |
替代硬幣
|
| | | | 五花八門 | | | | | | 59,187 | | |
2019年12月31日
|
| | | | | | | | | | 1,040,964 | | |
| | |
組
2020 £ |
| |
組
2019 £ |
| ||||||
金融資產賬面金額 | | | | ||||||||||
按攤銷成本計量 | | | | ||||||||||
-貿易和其他應收款
|
| | | | 144,607 | | | | | | 74,929 | | |
-現金和現金等價物
|
| | | | 2,050,761 | | | | | | 161,342 | | |
按公允價值通過損益計量
|
| | | | — | | | | | | — | | |
金融資產賬面總額
|
| | | | 2,195,368 | | | | | | 236,271 | | |
金融負債賬面金額 | | | | ||||||||||
按攤銷成本計量 | | | | ||||||||||
-貿易和其他應付款
|
| | | | 548,293 | | | | | | 2,463,501 | | |
-短期貸款
|
| | | | 115,924 | | | | | | 1,084,218 | | |
-租賃負債
|
| | | | 7,409,387 | | | | | | — | | |
金融負債賬面總額
|
| | | | 8,073,604 | | | | | | 3,547,719 | | |
| | |
2020
|
| |
2019
|
| ||||||
持續經營期間普通股股東應佔淨收益/(虧損)(GB)
|
| | | | 1,707,030 | | | | | | (690,811) | | |
已發行普通股加權平均數
|
| | | | 303,435,997 | | | | | | 293,750,000 | | |
持續運營的基本每股收益(便士)
|
| | | | 0.6 | | | | | | (0.2) | | |
| | |
2020
|
| |
2019
|
| ||||||
持續經營期間普通股股東應佔淨收益/(虧損)(GB)
|
| | | | 1,707,030 | | | | | | (690,811) | | |
已發行普通股稀釋數量
|
| | | | 334,638,379 | | | | | | 338,604,769 | | |
持續運營稀釋後每股收益(便士)
|
| | | | 0.5 | | | | | | (0.2) | | |
標準版或
解讀 |
| |
説明
|
| |
生效日期:
年度會計期間 開始於或之後 |
|
國際會計準則1 | | |
修訂 - 負債分類為流動負債或
非當前 |
| |
2023年1月1日
|
|
國際會計準則16 | | | 修訂 - 財產、廠房和設備 | | |
2022年1月1日
|
|
國際會計準則8 | | | 修正 - 會計估計定義 | | |
2023年1月1日
|
|
國際會計準則1 | | | 修訂 - 會計政策披露 | | |
2023年1月1日
|
|
國際財務報告準則 | | | 2018-2020年國際財務報告準則年度改進 | | |
2022年1月1日
|
|
組
|
| |
£
|
| |||
2020年1月1日
|
| | | | 58,140 | | |
新增內容:
|
| | | | 1,335,676 | | |
外匯走勢
|
| | | | (513) | | |
2020年12月31日
|
| | | | 1,393,303 | | |
| | |
£
|
| |||
2020年1月1日
|
| | | | 1,346,236 | | |
折算借款票據
|
| | | | (1,335,676) | | |
匯兑損失
|
| | | | (10,560) | | |
2020年12月31日
|
| | | | — | | |
| | |
網站
£ |
| |||
成本 | | | | | | | |
截至2018年和2019年12月31日
|
| | | | 671,921 | | |
添加內容
|
| | | | — | | |
2020年12月31日
|
| | | | 671,921 | | |
攤銷和減值 | | | | | | | |
於二零一八年十二月三十一日
|
| | | | 52,421 | | |
本期攤銷
|
| | | | 137,565 | | |
於二零一九年十二月三十一日
|
| | | | 189,986 | | |
| | |
網站
£ |
| |||
本期攤銷
|
| | | | 114,167 | | |
減值損失
|
| | | | — | | |
2020年12月31日
|
| | | | 304,153 | | |
賬面值 | | | | | | | |
於二零一九年十二月三十一日
|
| | | | 481,935 | | |
2020年12月31日
|
| | | | 367,768 | | |
|
| | |
的權利
使用資產 £ |
| |
採礦和
計算機 設備 £ |
| |
改進
至數據中心 £ |
| |
合計
£ |
| ||||||||||||
成本 | | | | | | | | | | | | | | | | | | | | | | | | | |
於二零一八年十二月三十一日
|
| | | | — | | | | | | 2,807,589 | | | | | | 84,927 | | | | | | 2,892,516 | | |
添加內容
|
| | | | — | | | | | | 15,025,708 | | | | | | — | | | | | | 15,025,708 | | |
於二零一九年十二月三十一日
|
| | | | — | | | | | | 17,833,297 | | | | | | 84,927 | | | | | | 17,918,224 | | |
外匯走勢
|
| | | | — | | | | | | (136,479) | | | | | | — | | | | | | (136,479) | | |
添加內容
|
| | | | 7,379,387 | | | | | | 1,807,971 | | | | | | — | | | | | | 9,187,358 | | |
處置
|
| | | | — | | | | | | (1,640,442) | | | | | | — | | | | | | (1,640,442) | | |
2020年12月31日
|
| | | | 7,379,387 | | | | | | 17,864,347 | | | | | | 84,927 | | | | | | 25,328,661 | | |
折舊和減值 | | | | | | | | | | | | | | | | | | | | | | | | | |
於二零一八年十二月三十一日
|
| | | | — | | | | | | 421,711 | | | | | | 13,565 | | | | | | 435,276 | | |
期間計提的折舊
|
| | | | — | | | | | | 2,066,248 | | | | | | 17,388 | | | | | | 2,083,636 | | |
於二零一九年十二月三十一日
|
| | | | — | | | | | | 2,487,959 | | | | | | 30,953 | | | | | | 2,518,912 | | |
外來電荷移動
|
| | | | | | | | | | 14,658 | | | | | | — | | | | | | 14,658 | | |
期間計提的折舊
|
| | | | — | | | | | | 5,895,573 | | | | | | 17,039 | | | | | | 5,912,612 | | |
報廢折舊
|
| | | | — | | | | | | (1,021,140) | | | | | | — | | | | | | (1,021,140) | | |
2020年12月31日
|
| | | | — | | | | | | 7,377,050 | | | | | | 47,992 | | | | | | 7,425,042 | | |
賬面值 | | | | | | | | | | | | | | | | | | | | | | | | | |
於二零一九年十二月三十一日
|
| | | | — | | | | | | 15,345,338 | | | | | | 53,974 | | | | | | 15,399,312 | | |
2020年12月31日
|
| | | | 7,379,387 | | | | | | 10,487,297 | | | | | | 36,935 | | | | | | 17,903,619 | | |
| | |
2020
£ |
| |
2019
£ |
| ||||||
存款
|
| | | | 4,114,726 | | | | | | 4,151,400 | | |
其他應收賬款賬面總額
|
| | |
|
4,114,726
|
| | | | | 4,151,400 | | |
| | |
2020
£ |
| |
2019
£ |
| ||||||
集團公司應付款項
|
| | | | — | | | | | | — | | |
預付款和其他應收款
|
| | | | 811,684 | | | | | | 268,842 | | |
其他税收和社會保障
|
| | | | 1,363,635 | | | | | | 1,816,857 | | |
貿易和其他應收賬款總額
|
| | | | 2,175,319 | | | | | | 2,085,699 | | |
| | |
2020
£ |
| |
2019
£ |
| ||||||
貿易應付款
|
| | | | 548,292 | | | | | | 2,463,501 | | |
應計項目和其他應付款
|
| | | | 271,471 | | | | | | 439,367 | | |
短期貸款
|
| | | | 115,924 | | | | | | 1,084,218 | | |
其他税收和社會保障
|
| | | | 972 | | | | | | — | | |
貿易總額和其他債權人
|
| | | | 936,659 | | | | | | 3,987,086 | | |
| | |
2020
£ |
| |
2019
£ |
| ||||||
租賃負債—當前
|
| | | | 3,469,672 | | | | | | — | | |
租賃責任 - 非流動
|
| | | | 3,909,715 | | | | |
|
—
|
| |
選項/
認股權證 |
| |
授予日期
|
| |
過期日期
|
| |
練習
價格 |
| |
數量:
選項和 認股權證 未完成時間為 12月31日 2020 |
| |
數量:
選項和 認股權證 可在 12月31日 2020 |
| |||||||||
認股權證
|
| | 2018年2月2 | | | 2023年2月2日 | | | | £ | 0.08 | | | | | | 2,250,000 | | | | | | 2,250,000 | | |
認股權證
|
| |
2018年2月23日至26日
|
| |
2021年2月23日至26日
|
| | | £ | 0.08 | | | | | | 6,580,000 | | | | | | 6,580,000 | | |
認股權證
|
| | 2018年2月23 | | | 2021年2月23 | | | | £ | 0.08 | | | | | | 1,400,000 | | | | | | 1,400,000 | | |
認股權證
|
| | 2018年6月14日至17日 | | | 2021年6月14日至17日 | | | | £ | 0.16 | | | | | | 650,000 | | | | | | 650,000 | | |
認股權證
|
| | 2018年6月15日 | | | 2021年6月15日 | | | | £ | 0.16 | | | | | | 210,453 | | | | | | 210,453 | | |
認股權證
|
| | 2018年8月3 | | | 2023年8月3日 | | | | £ | 0.16 | | | | | | 3,231,600 | | | | | | 3,231,600 | | |
選項
|
| | 2018年7月25日 | | | 2024年7月25日 | | | | £ | 0.16 | | | | | | 10,506,784 | | | | | | 10,506,784 | | |
選項
|
| | 2018年7月25日 | | | 2022年8月30日 | | | | £ | 0.16 | | | | | | 5,000,000 | | | | | | 5,000,000 | | |
選項
|
| | 2019年7月17 | | | 2025年7月17日 | | | | £ | 0.16 | | | | | | 1,000,000 | | | | | | 425,926 | | |
選項
|
| | 2020年2月5 | | | 2030年2月4日 | | | | £ | 0.07 | | | | | | 4,750,000 | | | | | | 1,809,524 | | |
選項
|
| | 2020年2月5 | | | 2030年2月4日 | | | | £ | 0.07 | | | | | | 475,000 | | | | | | 180,952 | | |
選項
|
| | 2020年2月5 | | | 2030年2月4日 | | | | £ | 0.07 | | | | | | 5,700,000 | | | | | | 2,171,429 | | |
選項
|
| | 2020年2月5 | | | 2024年7月25日 | | | | £ | 0.07 | | | | | | 22,619 | | | | | | 22,619 | | |
| | | | | | | | | | | | | | | | | 41,776,456 | | | | | | 34,439,287 | | |
| | |
數量:
選項和 認股權證 |
| |
加權
平均 行使價 £ |
| ||||||
2020年1月1日
|
| | | | 45,037,075 | | | | | | 0.14 | | |
已批准
|
| | | | 11,400,000 | | | | | | 0.07 | | |
鍛鍊
|
| | | | (9,685,997) | | | | | | 0.16 | | |
已失效
|
| | | | (4,974,622) | | | | | | 0.16 | | |
於二零二零年十二月三十一日尚未償還
|
| | | | 41,776,456 | | | | | | 0.12 | | |
於二零二零年十二月三十一日應償還
|
| | | | 34,439,287 | | | | | | 0.13 | | |
| | |
數量:
選項和 認股權證 |
| |
加權
平均 行使價 £ |
| ||||||
2019年1月1日
|
| | | | 48,230,103 | | | | | | 0.14 | | |
已批准
|
| | | | 1,000,000 | | | | | | 0.16 | | |
鍛鍊
|
| | | | — | | | | | | — | | |
已失效
|
| | | | (4,375,334) | | | | | | 0.16 | | |
截至2019年12月31日
|
| | | | 44,854,769 | | | | | | 0.14 | | |
可於2019年12月31日行使
|
| | | | 37,910,408 | | | | | | 0.14 | | |
授予日期
|
| |
授予日期
股價 |
| |
練習
價格 |
| |
波動性
|
| |
生命
|
| |
無風險
利率 |
| |
市場化
折扣 |
| ||||||||||||||||||
2018年2月2
|
| | | | 0.08 | | | | | | 0.08 | | | | | | 40% | | | | | | 5年 | | | | | | 1% | | | | | | 75% | | |
2018年2月23日至26日
|
| | | | 0.08 | | | | | | 0.08 | | | | | | 40% | | | | | | 三年半 | | | | | | 1% | | | | | | 75% | | |
2018年2月23
|
| | | | 0.08 | | | | | | 0.08 | | | | | | 40% | | | | | | 三年半 | | | | | | 1% | | | | | | 75% | | |
2018年6月14日至17日
|
| | | | 0.08 | | | | | | 0.16 | | | | | | 40% | | | | | | 三年半 | | | | | | 1% | | | | | | 75% | | |
2018年6月15日
|
| | | | 0.08 | | | | | | 0.16 | | | | | | 40% | | | | | | 三年半 | | | | | | 1% | | | | | | 75% | | |
2018年8月3
|
| | | | 0.11 | | | | | | 0.16 | | | | | | 40% | | | | | | 5年 | | | | | | 1% | | | | | | 0% | | |
2018年7月25日
|
| | | | 0.08 | | | | | | 0.16 | | | | | | 40% | | | | | | 6年前 | | | | | | 1% | | | | | | 75% | | |
2018年7月25日
|
| | | | 0.08 | | | | | | 0.16 | | | | | | 40% | | | | | | 6年前 | | | | | | 1% | | | | | | 75% | | |
2019年7月17
|
| | | | 0.09 | | | | | | 0.16 | | | | | | 40% | | | | | | 6年前 | | | | | | 1% | | | | | | 90% | | |
2020年2月5
|
| | | | 0.07 | | | | | | 0.07 | | | | | | 40% | | | | | | 10年前 | | | | | | 1% | | | | | | 0% | | |
2020年2月5
|
| | | | 0.07 | | | | | | 0.07 | | | | | | 40% | | | | | | 10年前 | | | | | | 1% | | | | | | 0% | | |
2020年2月5
|
| | | | 0.07 | | | | | | 0.07 | | | | | | 40% | | | | | | 10年前 | | | | | | 1% | | | | | | 0% | | |
2020年2月5
|
| | | | 0.07 | | | | | | 0.07 | | | | | | 40% | | | | | | 10年前 | | | | | | 1% | | | | | | 0% | | |
| | |
2020
£ |
| |
2019
£ |
| ||||||
普通股資本 | | | | | | | | | | | | | |
已發放並全額支付 | | | | | | | | | | | | | |
293,750,000股每股面值0.001英鎊的普通股
|
| | | | 293,750 | | | | | | 293,750 | | |
尚未發出全額付款 | | | | | | | | | | | | | |
9,685,997股每股0.001英鎊的普通股
|
| | | | 9,686 | | | | | | — | | |
303,435,997股每股面值0.001英鎊的普通股
|
| | | | 303,436 | | | | | | 293,750 | | |
額外支付的資本 | | | | | | | | | | | | | |
期初
|
| | | | 25,252,288 | | | | | | 25,252,288 | | |
本年度內已取消
|
| | | | (25,252,288) | | | | | | — | | |
尚未發放全額付款
|
| | | | 1,540,497 | | | | | | — | | |
期末
|
| | | | 1,540,597 | | | | | | 25,252,288 | | |
預留
|
| |
説明
|
|
普通股 | | | 代表股權面值 | |
額外實收資本 | | | 認購的股本超過面值和本年度授予的股份的公允價值,以及由於對先前期間授予的股份的估計發生變化而認購的金額 | |
外幣折算
|
| | 非貨幣性資產期初餘額在附屬本位幣(加元)與集團本位幣和象徵性貨幣(英鎊)之間的換算累積效應。 | |
留存收益 | | | 累計淨損益和與其他地方未確認的股權持有人的其他交易。 | |
| | |
2020
£ |
| |
2019
£ |
| ||||||
加拿大(企業經銷商)
|
| | | | — | | | | | | 239,453 | | |
全球訂户收入 -
|
| | | | 9,509 | | | | | | 29,242 | | |
全球加密貨幣挖掘 -
|
| | | | 18,947,908 | | | | | | 8,348,184 | | |
加密貨幣總收入
|
| | | | 18,957,417 | | | | | | 8,616,879 | | |
| | |
2020
£ |
| |
2019
£ |
| ||||||
與法定審計服務有關
|
| | | | 100,000 | | | | | | 50,000 | | |
其他審計保證服務
|
| | | | 35,000 | | | | | | — | | |
總審計師薪酬
|
| | | | 135,000 | | | | | | 50,000 | | |
| | |
2020
編號 |
| |
2019
編號 |
| ||||||
董事和員工
|
| | | | 6 | | | | | | 7 | | |
| | |
2020
£ |
| |
2019
£ |
| ||||||
工資和薪金
|
| | | | 191,057 | | | | | | 268,620 | | |
社保費用
|
| | | | 12,939 | | | | | | 16,592 | | |
養老金成本
|
| | | | — | | | | | | 4,060 | | |
基於份額的支付費用
|
| | | | 23,664 | | | | | | — | | |
| | | | | 227,660 | | | | | | 289,272 | | |
| | |
2020
£ |
| |
2019
£ |
| ||||||
董事合格服務的報酬
|
| | | | 532,221 | | | | | | 688,767 | | |
高級管理層下崗
|
| | | | — | | | | | | 236,194 | | |
密鑰管理人員
|
| | | | — | | | | | | 578,103 | | |
基於份額的支付費用
|
| | | | 20,271 | | | | | | — | | |
董事和密鑰管理人員的總薪酬
|
| | | | 552,492 | | | | | | 1,503,064 | | |
| | |
2020
£ |
| |
2019
£ |
| ||||||
税前損益
|
| | | | 1,442,418 | | | | | | (869,051) | | |
基於加權平均值24%計算的預期税費/(抵免)(英國和加拿大)
|
| | | | 346,180 | | | | | | (208,572) | | |
費用在確定應納税所得額時不可抵扣的影響
|
| | | | 3,260 | | | | | | 31,871 | | |
超過折舊的資本免税額
|
| | | | (100,861) | | | | | | (1,141,206) | | |
加密資產未變現(收益)/虧損
|
| | | | (562,209) | | | | | | 48,419 | | |
其他税收調整
|
| | | | (141,428) | | | | | | 45,710 | | |
未用税損結轉
|
| | | | 455,058 | | | | | | 1,223,778 | | |
財務報表中的税費
|
| | | | — | | | | | | — | | |
管理費
|
| |
2020
£ |
| |
2019
£ |
| ||||||
工資和其他員工成本
|
| | | | 460,881 | | | | | | 289,272 | | |
折舊和攤銷
|
| | | | 131,206 | | | | | | 137,565 | | |
匯兑損失
|
| | | | 271,175 | | | | | | 401,038 | | |
廣告費
|
| | | | 113,027 | | | | | | 104,806 | | |
旅行和生計
|
| | | | 45,624 | | | | | | 168,567 | | |
研究成本
|
| | | | 20,000 | | | | | | 103,973 | | |
基於股份的付款
|
| | | | 331,733 | | | | | | — | | |
高級管理層下崗
|
| | | | — | | | | | | 236,194 | | |
其他費用
|
| | | | 456,547 | | | | | | 321,990 | | |
行政管理費用總額
|
| | | | 1,830,193 | | | | | | 1,763,405 | | |
| | |
第
頁
|
| |||
集團財務狀況報表
|
| | | | F-31 | | |
未經審核集團全面收益表
|
| | | | F-32 | | |
未經審計股東權益綜合報表
|
| | | | F-33 | | |
未經審計的合併現金流量表
|
| | | | F-34 | | |
財務報表附註
|
| | | | F-35 | | |
| | |
備註:
|
| |
截至
2021年9月30日 (未經審計) £ |
| |
截至
2020年12月31日 (已審核) £ |
| ||||||
資產 | | | | | | | | | | | | | | | | |
非流動資產 | | | | | | | | | | | | | | | | |
按公允價值計入損益的投資
|
| |
8
|
| | | | 219,747 | | | | | | 1,393,303 | | |
使用權益法入賬的投資
|
| |
9
|
| | | | 8,444,820 | | | | | | — | | |
無形資產
|
| | | | | | | 254,839 | | | | | | 367,768 | | |
財產和設備
|
| |
11
|
| | | | 72,623,890 | | | | | | 10,524,232 | | |
使用權資產
|
| |
11
|
| | | | 4,912,573 | | | | | | 7,379,387 | | |
其他應收賬款
|
| |
12
|
| | | | — | | | | | | 4,114,726 | | |
非流動資產合計
|
| | | | | | | 86,455,869 | | | | | | 23,779,416 | | |
流動資產 | | | | | | | | | | | | | | | | |
貿易及其他應收款項
|
| |
13
|
| | | | 48,412,737 | | | | | | 2,175,319 | | |
數字資產
|
| |
14
|
| | | | 58,714,358 | | | | | | 4,637,438 | | |
現金和現金等價物
|
| | | | | | | 63,726,870 | | | | | | 2,050,761 | | |
流動資產總額
|
| | | | | | | 170,853,965 | | | | | | 8,863,518 | | |
總資產
|
| | | | | | | 257,309,834 | | | | | | 32,642,934 | | |
負債股東權益 | | | | | | | | | | | | | | | | |
股權 | | | | | | | | | | | | | | | | |
普通股
|
| |
16
|
| | | | 467,082 | | | | | | 303,436 | | |
新增實收資本
|
| |
16
|
| | | | 140,424,734 | | | | | | 1,540,497 | | |
基於股份的付款準備金
|
| |
16
|
| | | | 1,877,867 | | | | | | 75,233 | | |
累計其他綜合收益
|
| |
16
|
| | | | (20,264) | | | | | | 442,852 | | |
累計盈餘
|
| |
16
|
| | | | 43,107,279 | | | | | | 21,964,870 | | |
總股本
|
| | | | | | | 185,856,698 | | | | | | 24,326,888 | | |
流動負債 | | | | | | | | | | | | | | | | |
貿易和其他應付款
|
| |
17
|
| | | | 10,785,003 | | | | | | 936,659 | | |
或有對價
|
| |
17
|
| | | | 9,025,827 | | | | | | — | | |
借款和借款
|
| |
18
|
| | | | 34,493,394 | | | | | | — | | |
所得税
|
| | | | | | | 6,967,249 | | | | | | — | | |
租賃責任
|
| | | | | | | 3,876,334 | | | | | | 3,469,672 | | |
流動負債總額
|
| | | | | | | 65,147,807 | | | | | | 4,406,331 | | |
借款和借款
|
| | | | | | | 3,390,893 | | | | | | — | | |
租賃責任
|
| | | | | | | 1,043,590 | | | | | | 3,909,715 | | |
遞延税金
|
| | | | | | | 1,870,845 | | | | | | — | | |
總負債
|
| | | | | | | 71,453,136 | | | | | | 8,316,046 | | |
權益和負債總額
|
| | | | | | | 257,309,834 | | | | | | 32,642,934 | | |
| | |
備註:
|
| |
期間結束
2021年9月30日 (未經審計) £ |
| |
期間結束
2020年9月30日 (未經審計) £ |
| ||||||
收入
|
| |
5
|
| | | | 50,372,365 | | | | | | 14,885,868 | | |
直接成本
|
| | | | | | | (8,405,088) | | | | | | (9,126,624) | | |
採礦設備折舊
|
| |
11
|
| | | | (7,160,793) | | | | | | (4,500,487) | | |
數字貨幣公允價值變動
|
| |
14
|
| | | | 2,297,176 | | | | | | 320,532 | | |
銷售數字貨幣的已實現損益
|
| |
14
|
| | | | 598,956 | | | | | | (314,280) | | |
毛利
|
| | | | | | | 37,702,616 | | | | | | 1,265,009 | | |
運營成本和費用 | | | | | | | | | | | | | | | | |
諮詢費
|
| | | | | | | (906,871) | | | | | | (309,901) | | |
專業費
|
| | | | | | | (643,044) | | | | | | (284,160) | | |
一般和行政
|
| | | | | | | (1,986,372) | | | | | | (791,400) | | |
基於股份的付款
|
| | | | | | | (2,854,652) | | | | | | — | | |
外匯
|
| | | | | | | (1,019,918) | | | | | | (79,229) | | |
營業利潤/(虧損)
|
| | | | | | | 30,291,759 | | | | | | (199,681) | | |
出售投資損失
|
| | | | | | | (749,795) | | | | | | — | | |
利息支出
|
| | | | | | | (613,488) | | | | | | (145,232) | | |
利息收入
|
| | | | | | | — | | | | | | 46 | | |
税前利潤
|
| | | | | | | 28,928,476 | | | | | | (344,867) | | |
税費
|
| |
7
|
| | | | (8,838,095) | | | | | | — | | |
税後利潤
|
| | | | | | | 20,090,381 | | | | | | (344,867) | | |
其他綜合收益 | | | | | | | | | | | | | | | | |
隨後可能重新分類至損益的項目: | | | | | | | | | | | | | | | | |
—貨幣換算儲備
|
| | | | | | | (463,116) | | | | | | 68,999 | | |
其他綜合收益合計,扣除税項
|
| | | | | | | (463,116) | | | | | | 68,999 | | |
本公司權益持有人應佔全面收益總額
|
| | | | | | | 19,627,265 | | | | | | (275,868) | | |
股東應佔每股收益(便士) | | | | | | | | | | | | | | | | |
基本每股收益
|
| |
6
|
| | | | 4.3p | | | | | | (0.1p) | | |
稀釋後每股收益
|
| |
6
|
| | | | 4.1p | | | | | | (0.1p) | | |
| | |
常見的
庫存 £ |
| |
額外的
已付 大寫 £ |
| |
累計
其他 全面 收入 £ |
| |
基於共享
付款 預留 £ |
| |
累計
剩餘 £ |
| |
合計
£ |
| ||||||||||||||||||
2021年1月1日結餘
|
| | | | 303,436 | | | | | | 1,540,497 | | | | | | 442,852 | | | | | | 75,233 | | | | | | 21,964,870 | | | | | | 24,326,888 | | |
本期綜合收益總額: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
當期利潤
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 20,090,381 | | | | | | 20,090,381 | | |
其他綜合收益
|
| | | | — | | | | | | — | | | | | | (463,116) | | | | | | — | | | | | | — | | | | | | (463,116) | | |
期間 |
| | | | — | | | | | | — | | | | | | (463,116) | | | | | | — | | | | | | 20,090,381 | | | | | | 19,627,265 | | |
與股權所有者的交易: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
發行普通股(扣除發行成本)
|
| | | | 163,646 | | | | | | 138,884,237 | | | | | | — | | | | | | — | | | | | | — | | | | | | 139,047,883 | | |
基於股票的補償費用
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,854,652 | | | | | | — | | | | | | 2,854,652 | | |
普通股期權/認股權證
鍛鍊 |
| | | | — | | | | | | — | | | | | | — | | | | | | (915,090) | | | | | | 915,090 | | | | | | — | | |
普通股期權/認股權證
失效/過期 |
| | | | — | | | | | | — | | | | | | — | | | | | | (136,928) | | | | | | 136,928 | | | | | | — | | |
與股權所有者的交易總額
|
| | | | 163,667 | | | | | | 138,884,237 | | | | | | — | | | | | | 1,802,634 | | | | | | 1,052,018 | | | | | | 141,902,535 | | |
2021年9月30日結餘
|
| | | | 467,082 | | | | | | 140,424,734 | | | | | | (20,264) | | | | | | 1,877,867 | | | | | | 43,107,269 | | | | | | 185,856,698 | | |
| | |
常見的
庫存 £ |
| |
額外的
已付 大寫 £ |
| |
累計
其他 全面 收入 £ |
| |
累計
盈餘/ (赤字) £ |
| |
合計
£ |
| |||||||||||||||
2020年1月1日結餘
|
| | | | 293,750 | | | | | | 25,252,288 | | | | | | 178,240 | | | | | | (4,986,336) | | | | | | 20,737,942 | | |
本期綜合利潤總額: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
本期虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (344,867) | | | | | | (344,867) | | |
其他綜合收益
|
| | | | — | | | | | | — | | | | | | 68,999 | | | | | | — | | | | | | 68,999 | | |
本期綜合收益總額
|
| | | | — | | | | | | — | | | | | | 68,999 | | | | | | (344,867) | | | | | | (275,868) | | |
與股權所有者的交易: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
股本發行(扣除發行成本)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
2020年9月30日結餘
|
| | | | 293,750 | | | | | | 25,252,288 | | | | | | 247,239 | | | | | | (5,331,203) | | | | | | 20,462,074 | | |
| | |
備註:
|
| |
期間結束
2021年9月30日 (未經審計) £ |
| |
期間結束
2020年9月30日 (未經審計) £ |
| ||||||
經營活動產生的現金流 | | | | | | | | | | | | | | | | |
營業收入
|
| | | | | | | 30,291,759 | | | | | | (199,681) | | |
調整: | | | | | | | | | | | | | | | | |
折舊/攤銷
|
| | | | | | | 7,397,515 | | | | | | 4,602,578 | | |
外匯走勢
|
| | | | | | | (63,512) | | | | | | 79,229 | | |
基於股票的薪酬
|
| | | | | | | 2,854,652 | | | | | | — | | |
流動資金變動: | | | | | | | | | | | | | | | | |
貿易及其他應收款(增加)/減少
|
| |
13
|
| | | | (2,161,077) | | | | | | 489,431 | | |
貿易及其他應付款增加/(減少)
|
| |
17
|
| | | | 9,848,344 | | | | | | (2,525,167) | | |
數字資產(增加)/減少
|
| |
14
|
| | | | (52,272,639) | | | | | | (241,649) | | |
數字資產的公允價值變動
|
| |
14
|
| | | | (2,896,132) | | | | | | (6,252) | | |
經營活動現金流量淨額
|
| | | | | | | (7,001,090) | | | | | | 2,198,489 | | |
投資活動 | | | | | | | | | | | | | | | | |
收購子公司,扣除收購現金
|
| | | | | | | (312,826) | | | | | | — | | |
聯營公司投資
|
| |
9
|
| | | | (7,352,970) | | | | | | — | | |
其他投資
|
| |
8
|
| | | | (219,747) | | | | | | — | | |
出售投資所得
|
| |
11
|
| | | | 643,508 | | | | | | — | | |
購置有形固定資產
|
| |
13
|
| | | | (44,081,293) | | | | | | (1,807,971) | | |
採礦設備預付款
|
| | | | | | | (45,060,231) | | | | | | — | | |
投資活動中使用的淨現金
|
| | | | | | | (96,383,562) | | | | | | (1,807,971) | | |
融資活動 | | | | | | | | | | | | | | | | |
貸款增加
|
| |
18
|
| | | | 33,341,585 | | | | | | 345,736 | | |
租賃付款
|
| | | | | | | (2,459,463) | | | | | | — | | |
貸款償還
|
| | | | | | | (479,920) | | | | | | (143,885) | | |
已支付利息
|
| | | | | | | (613,488) | | | | | | (145,186) | | |
已發行股份所得款項,扣除發行成本
|
| | | | | | | 135,272,047 | | | | | | — | | |
融資活動產生/使用的淨現金
|
| | | | | | | 165,060,761 | | | | | | 56,665 | | |
現金和現金等價物淨增長
|
| | | | | | | 61,676,109 | | | | | | 447,182 | | |
期初現金及現金等價物
|
| | | | | | | 2,050,761 | | | | | | 161,342 | | |
期末現金和現金等價物
|
| | | | | |
|
63,726,870
|
| | | |
|
608,524
|
| |
標準版或
解讀 |
| |
説明
|
| |
的生效日期
年度會計 期間開始於 或在 之後 |
|
國際會計準則1 | | | 修訂—負債列報和分類為流動或非流動 | | |
2023年1月1日
|
|
國際會計準則16 | | | 修正案—財產、廠房和設備 | | |
2022年1月1日
|
|
國際會計準則第37 | | | 撥備、或有負債和或有資產 | | |
2022年1月1日
|
|
國際會計準則8 | | | 修訂—會計估計的定義 | | |
2023年1月1日
|
|
國際會計準則1 | | | 修訂—會計政策的披露 | | |
2023年1月1日
|
|
IFRS 3 | | | 修訂—業務合併—概念框架 | | |
2022年1月1日
|
|
國際財務報告準則 | | | 2018-2020年國際財務報告準則年度改進 | | |
2022年1月1日
|
|
| | |
期間結束
2021年9月30日 (未經審計) |
| |
期間結束
2020年9月30日 (未經審計) |
| ||||||
| | |
£
|
| |
£
|
| ||||||
加密貨幣挖礦—全球
|
| | | | 48,697,061 | | | | | | 14,885,868 | | |
加密貨幣管理費—美國
|
| | | | 1,675,304 | | | | | | — | | |
總收入
|
| | | | 50,372,365 | | | | | | 14,885,868 | | |
| | |
期間結束
2021年9月30日 (未經審計) |
| |
期間結束
2020年9月30日 (未經審計) |
| ||||||
來自持續經營業務的普通股權持有人應佔本期淨利潤/(虧損)(英鎊)
|
| | | | 20,090,381 | | | | | | (344,867) | | |
已發行普通股加權平均數
|
| | | | 467,082,335 | | | | | | 293,750,000 | | |
持續運營的基本每股收益(便士)
|
| | | | 4.3 | | | | | | (0.1) | | |
持續經營業務歸屬於普通股權持有人的本期淨利潤(英鎊)
|
| | | | 20,090,381 | | | | | | (344,867) | | |
已發行普通股稀釋數量
|
| | | | 488,760,147 | | | | | | 350,098,603 | | |
持續運營稀釋後每股收益(便士)
|
| | | | 4.1 | | | | | | (0.1) | | |
| | |
期間結束
2021年9月30日 (未經審計) |
| |
期間結束
2020年9月30日 (未經審計) |
| ||||||
| | |
£
|
| |
£
|
| ||||||
所得税費用—外國税
|
| | | | 6,967,249 | | | | | | — | | |
遞延税費
|
| | | | 1,870,846 | | | | | | — | | |
財務報表中的税費
|
| | | | 8,838,095 | | | | | | — | | |
非當前
|
| |
截至
2021年9月30日 (未經審計) |
| |
截至
2020年12月31日 (已審核) |
| ||||||
於二零二一年一月一日及二零二零年一月一日
|
| | | | 1,393,303 | | | | | | 58,140 | | |
添加內容
|
| | | | 219,360 | | | | | | 1,335,676 | | |
外匯走勢
|
| | | | 387 | | | | | | (513) | | |
期間處理
|
| | | | (1,393,303) | | | | | | — | | |
於二零二一年九月三十日及二零二零年十二月三十一日
|
| | | | 219,747 | | | | | | 1,393,303 | | |
| | |
截至
2021年9月30日 (未經審計) |
| |
截至
2020年12月31日 (已審核) |
| ||||||
| | |
£
|
| | | £ | | | ||||
期初餘額
|
| | | | — | | | | | | — | | |
在此期間收購的資產
|
| | | | 8,444,820 | | | | | | — | | |
員工總數
|
| | | | 8,444,820 | | | | | | — | | |
實體名稱
|
| |
地址
註冊辦事處 |
| |
%的
所有權權益 |
| |
性質
關係 |
| |
測量
方法 |
|
冥王星數字PLC | | |
Hill Dickinson LLP,
迎春花街20號布羅蓋特大廈8樓 英國倫敦,EC2A2EW |
| |
24.65%
|
| |
請參閲下面的內容
|
| |
股權
|
|
| | |
£
|
| |||
現金
|
| | | | 312,826 | | |
押金支付
|
| | | | 665,975 | | |
取消預付款和押金
|
| | | | 4,658,866 | | |
總體考慮
|
| | | | 5,637,667 | | |
| | |
£
|
| |||
現金和現金等價物
|
| | | | 20,189 | | |
財產、廠房和設備(附註11)
|
| | | | 10,186,669 | | |
貿易及其他應收款項
|
| | | | 484,569 | | |
房產抵押貸款
|
| | | | (5,053,760) | | |
合計 | | | | | 5,637,667 | | |
組
|
| |
我們的權利
Aesset £ |
| |
採礦和
計算機 設備 £ |
| |
下的資產
施工 £ |
| |
數據中心
包括 改進 £ |
| |
合計
£ |
| |||||||||||||||
| | | | | | | |||||||||||||||||||||||||
成本 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2021年1月1日
|
| | | | 7,379,387 | | | | | | 17,864,347 | | | | | | — | | | | | | 84,927 | | | | | | 25,328,661 | | |
外匯走勢
|
| | | | 153,365 | | | | | | 272,733 | | | | | | — | | | | | | 1,064 | | | | | | 427,162 | | |
通過業務合併進行收購
|
| | | | — | | | | | | 163,848 | | | | | | — | | | | | | 10,022,821 | | | | | | 10,186,669 | | |
添加內容
|
| | | | — | | | | | | 18,354 | | | | | | 56,350,759 | | | | | | — | | | | | | 56,369,113 | | |
於二零二一年九月三十日
|
| | | | 7,532,752 | | | | | | 18,319,282 | | | | | | 56,350,759 | | | | | | 10,108,812 | | | | | | 92,311,605 | | |
折舊和減值 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2021年1月1日
|
| | | | — | | | | | | 7,377,050 | | | | | | — | | | | | | 47,992 | | | | | | 7,425,042 | | |
外匯走勢
|
| | | | — | | | | | | 42,613 | | | | | | — | | | | | | (4,458) | | | | | | 38,173 | | |
期間計提的折舊
|
| | | | 2,620,179 | | | | | | 4,540,614 | | | | | | — | | | | | | 151,134 | | | | | | 7,311,927 | | |
於二零二一年九月三十日
|
| | | | 2,620,179 | | | | | | 11,960,295 | | | | | | — | | | | | | 194,668 | | | | | | 14,775,142 | | |
賬面值 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2021年1月1日
|
| | | | 7,379,387 | | | | | | 10,487,297 | | | | | | — | | | | | | 36,935 | | | | | | 17,903,619 | | |
於二零二一年九月三十日
|
| | | | 4,912,573 | | | | | | 6,358,987 | | | | | | 56,350,759 | | | | | | 9,914,144 | | | | | | 77,536,463 | | |
組
|
| |
採礦和
計算機 設備 £ |
| |
數據中心
包括 改進 £ |
| |
合計
£ |
| |||||||||
成本 | | | | | | | | | | | | | | | | | | | |
2020年1月1日
|
| | | | 17,833,297 | | | | | | 84,927 | | | | | | 17,918,224 | | |
外匯走勢
|
| | | | — | | | | | | — | | | | | | — | | |
添加內容
|
| | | | 1,807,971 | | | | | | — | | | | | | 1,807,971 | | |
處置
|
| | | | — | | | | | | — | | | | | | — | | |
於二零二零年九月三十日
|
| | | | 1,807,971 | | | | | | 84,927 | | | | | | 19,726,195 | | |
折舊和減值 | | | | | | | | | | | | | | | | | | | |
2020年1月1日
|
| | | | 2,487,959 | | | | | | 30,953 | | | | | | 2,518,912 | | |
外匯走勢
|
| | | | 73,535 | | | | | | — | | | | | | 73,535 | | |
期間計提的折舊
|
| | | | 4,589,799 | | | | | | 12,779 | | | | | | 4,602,578 | | |
於二零二零年九月三十日
|
| | | | 7,151,293 | | | | | | 43,732 | | | | | | 7,195,025 | | |
賬面值 | | | | | | | | | | | | | | | | | | | |
2020年1月1日
|
| | | | 15,345,338 | | | | | | — | | | | | | 15,345,338 | | |
於二零二零年九月三十日
|
| | | | 12,489,975 | | | | | | 41,195 | | | | | | 12,531,170 | | |
| | |
月30日
九月2021十月 (未經審計) £ |
| |
月31日
2020年12月 (已審核) £ |
| ||||||
存款 | | | | | | | | | | | | | |
結轉
|
| | | | 4,114,726 | | | | | | 4,151,400 | | |
外匯變動
|
| | | | — | | | | | | (36,674) | | |
因收購GPUone子公司而取消
|
| | | | (4,114,726) | | | | | | — | | |
其他應收賬款賬面總額
|
| | | | — | | | | | | 4,114,726 | | |
| | |
截至
2021年9月30日 (未經審計) £ |
| |
截至
2020年12月31日 (已審核) £ |
| ||||||
| | | | ||||||||||
採礦設備預付款
|
| | | | 45,060,231 | | | | | | — | | |
預付款和其他應收款
|
| | | | 1,395,073 | | | | | | 811,684 | | |
其他税收和社會保障
|
| | | | 1,957,433 | | | | | | 1,363,635 | | |
貿易和其他應收賬款總額
|
| | | | 48,412,737 | | | | | | 2,175,319 | | |
組
|
| |
期間已結束
2021年9月30日 (未經審計) £ |
| |
年終了
2020年12月31日 (已審核) £ |
| ||||||
2021年和2020年1月1日
|
| | | | 4,637,438 | | | | | | 1,040,964 | | |
添加內容 | | | | | | | | | | | | | |
挖掘的加密資產
|
| | | | 48,697,061 | | | | | | 18,947,908 | | |
購買和接收的加密資產
|
| | | | 9,283,979 | | | | | | 9,896,641 | | |
添加總數
|
| | | | 57,981,040 | | | | | | 28,844,549 | | |
處置 | | | | | | | | | | | | | |
出售的加密資產
|
| | | | (6,800,252) | | | | | | (27,318,471) | | |
處置總量
|
| | | | (6,800,252) | | | | | | (27,318,471) | | |
公允價值變動 | | | | | | | | | | | | | |
期貨虧損
|
| | | | — | | | | | | (258,326) | | |
加密資產出售的動向
|
| | | | 598,956 | | | | | | (13,816) | | |
期末持有的加密資產的變動
|
| | | | 2,297,176 | | | | | | 2,342,538 | | |
公允價值變動總額
|
| | | | 2,896,132 | | | | | | 2,070,396 | | |
於二零二一年九月三十日及二零二零年十二月三十一日
|
| | | | 58,714,358 | | | | | | 4,637,438 | | |
截至2021年9月30日(未經審計)
加密資產名稱 |
| |
硬幣/代幣(1)
|
| |
公允價值
£ |
| ||||||
比特幣-比特幣
|
| | | | 269 | | | | | | 8,599,739 | | |
比特幣-作為抵押品持有
|
| | | | 1504 | | | | | | 48,099,800 | | |
乙醚
|
| | | | 255 | | | | | | 543,681 | | |
替代硬幣
|
| | | | | | | | | | 1,471,138 | | |
於二零二一年九月三十日
|
| | | | | | | | | | 58,714,358 | | |
截至2020年12月31日(經審計)
加密資產名稱 |
| |
硬幣/代幣
|
| |
公允價值
£ |
| ||||||
比特幣-比特幣
|
| | | | 183 | | | | | | 3,929,696 | | |
Polkadot—DOT
|
| | | | 75,000 | | | | | | 515,176 | | |
乙醚
|
| | | | 254 | | | | | | 138,257 | | |
幣安幣—BNB
|
| | | | 1,243 | | | | | | 34,260 | | |
USDT、USDC和Tether(穩定幣—固定為美元)
|
| | | | 26,509 | | | | | | 19,553 | | |
替代硬幣
|
| | | | — | | | | | | 496 | | |
2020年12月31日
|
| | | | | | | | | | 4,637,438 | | |
| | |
截至
2021年9月30日 (未經審計) £ |
| |
截至
2020年12月31日 (已審核) £ |
| ||||||
| | | | ||||||||||
普通股資本 | | | | | | | | | | | | | |
已發放並全額支付 | | | | | | | | | | | | | |
303,435,997股每股面值0.001英鎊的普通股
|
| | | | 303,436 | | | | | | 293,750 | | |
期間 發佈 | | | | | | | | | | | | | |
163,646,338股每股面值0.001英鎊的普通股
|
| | | | 163,646 | | | | | | — | | |
尚未發出全額付款 | | | | | | | | | | | | | |
每股0.001英鎊的普通股
|
| | | | — | | | | | | 9,686 | | |
467,082,335股每股面值0.001英鎊的普通股
|
| | | | 467,082 | | | | | | 303,436 | | |
額外支付的資本 | | | | | | | | | | | | | |
期初
|
| | | | 1,540,497 | | | | | | 25,252,288 | | |
期間取消
|
| | | | — | | | | | | (25,252,288) | | |
期間
發佈
|
| | | | 138,884,237 | | | | | | — | | |
尚未發放全額付款
|
| | | | — | | | | | | 1,540,497 | | |
期末
|
| | | | 140,424,734 | | | | | | 1,540,597 | | |
預留
|
| |
説明
|
|
普通股 | | | 代表股權面值 | |
共享溢價 | | | 超過面值的股本認購金額 | |
基於股份的付款準備金 | | | 指授出的購股權和認股權證的公允價值減去行使、失效或到期時轉讓的金額 | |
累計其他綜合收益 | | | 非貨幣性資產期初餘額在附屬本位幣(加元)與集團本位幣和象徵性貨幣(英鎊)之間的換算累積效應。 | |
累計盈餘 | | | 累計淨損益和與其他地方未確認的股權持有人的其他交易。 | |
| | |
截至
2021年9月30日 (未經審計) £ |
| |
月31日
2020年12月 (已審核) £ |
| ||||||
| | | | ||||||||||
貿易應付款
|
| | | | 8,746,723 | | | | | | 548,293 | | |
應計項目和其他應付款
|
| | | | 1,921,938 | | | | | | 271,471 | | |
短期貸款
|
| | | | — | | | | | | 115,924 | | |
遞延或有對價
|
| | | | 9,025,827 | | | | | | — | | |
其他税收和社會保障
|
| | | | 116,342 | | | | | | 972 | | |
貿易總額和其他債權人
|
| | | | 19,810,830 | | | | | | 936,660 | | |
非流動負債
|
| |
截至
2021年9月30日 (未經審計) |
| |
2020年12月31日
(已審核) |
| ||||||
房產抵押貸款
|
| | | | 3,390,893 | | | | | | — | | |
合計 | | | | | 3,390,893 | | | | | | — | | |
流動負債 | | | | | | | | | | | | | |
短期貸款
|
| | | | 33,341,585 | | | | | | — | | |
房產抵押貸款
|
| | | | 1,151,809 | | | | | | — | | |
合計 | | | | | 34,493,394 | | | | | | — | | |
| | |
截至
2021年9月30日 (未經審計) £ |
| |
截至
2020年12月31日 (已審核) £ |
| ||||||
| | | | ||||||||||
金融資產賬面金額 | | | | | | | | | | | | | |
按攤銷成本計量 | | | | | | | | | | | | | |
—採礦設備預付款
|
| | | | 45,060,231 | | | | | | — | | |
-貿易和其他應收款
|
| | | | 404,951 | | | | | | 144,607 | | |
-現金和現金等價物
|
| | | | 63,726,870 | | | | | | 2,050,761 | | |
按公允價值計入損益計量
|
| | | | 219,747 | | | | | | 1,393,303 | | |
金融資產賬面總額
|
| | | | 109,411,799 | | | | | | 3,588,671 | | |
金融負債賬面金額 | | | | | | | | | | | | | |
按攤銷成本計量 | | | | | | | | | | | | | |
-貿易和其他應付款
|
| | | | 8,746,723 | | | | | | 548,293 | | |
—短期貸款和借款
|
| | | | 34,493,394 | | | | | | 115,924 | | |
—長期貸款和借款
|
| | | | 3,390,893 | | | | | | — | | |
-租賃負債
|
| | | | 4,919,924 | | | | | | 7,409,387 | | |
按公允價值計入損益計量
|
| | | | 9,025,857 | | | | | | — | | |
金融負債賬面總額
|
| | | | 60,576,791 | | | | | | 8,073,604 | | |
| | |
1級
|
| |
二級
|
| |
3級
|
| |
合計
|
| ||||||||||||
資產
|
| |
£
|
| |
£
|
| |
£
|
| |
£
|
| ||||||||||||
按公允價值計提損益的金融資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
-股權持股
|
| | | | — | | | | | | — | | | | | | 219,747 | | | | | | 219,747 | | |
-數字資產
|
| | | | — | | | | | | 58,714,358 | | | | | | — | | | | | | 58,714,358 | | |
截至2021年9月30日的總數
|
| | | | — | | | | | | 58,714,358 | | | | | | 219,747 | | | | | | 58,934,104 | | |
負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
按公允價值計提損益的財務負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
-延期或有對價
|
| | | | — | | | | | | — | | | | | | 9,025,857 | | | | | | 9,025,857 | | |
截至2021年9月30日的總數
|
| | | | — | | | | | | — | | | | | | 9,025,857 | | | | | | 9,025,857 | | |
按公允價值計提損益的金融資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
股權持股
|
| | | | — | | | | | | — | | | | | | 1,393,303 | | | | | | 1,393,303 | | |
數字資產
|
| | | | — | | | | | | 4,637,438 | | | | | | — | | | | | | 4,637,438 | | |
2020年12月31日總計
|
| | | | — | | | | | | 4,637,438 | | | | | | 1,393,303 | | | | | | 6,030,741 | | |
| 宙斯盾資本公司 | | |
Alexander Capital L.P.
|
| |
北國資本市場
|
|
| Revere Securities LLC | | |
韋德布什證券
|
| |
齊格勒
|
|