|
特拉華州
(州或其他管轄範圍
公司或組織) |
| |
6770
(主要標準工業
分類代碼號) |
| |
86-2076743
(税務局僱主
識別碼) |
|
|
Andrew M.Tucker,Esq.
Nelson Mullins Riley&Scarborough LLP 西北憲法大道101號 900套房 華盛頓20001 (202) 689-2987 |
| |
Debbie A.Klis,Esq.
Rimon PC 西北K街1990年 420套房 華盛頓20006 (202) 935-3390 |
|
|
大型加速文件服務器
☐
|
| |
加速文件管理器
☐
|
|
|
非加速
|
| |
較小的報告公司
|
|
| | | |
新興成長型公司
|
|
|
市場和行業數據
|
| | | | 1 | | |
|
摘要條款表
|
| | | | 2 | | |
|
常用術語
|
| | | | 6 | | |
|
關於建議書的問答
|
| | | | 10 | | |
|
委託書/招股説明書摘要
|
| | | | 27 | | |
|
有關前瞻性陳述的警示説明
|
| | | | 42 | | |
|
數據騎士的選定財務和其他數據
|
| | | | 44 | | |
|
OneMEDNET的選定財務和其他數據
|
| | | | 47 | | |
|
未經審計的備考簡明合併財務信息
|
| | | | 49 | | |
|
風險因素
|
| | | | 57 | | |
|
數據騎士股東特別會議
|
| | | | 101 | | |
|
NTA提案
|
| | | | 107 | | |
|
業務合併提案
|
| | | | 109 | | |
|
納斯達克提案
|
| | | | 144 | | |
|
憲章修正案提案
|
| | | | 146 | | |
|
董事選舉提案
|
| | | | 151 | | |
|
股權激勵計劃提案
|
| | | | 152 | | |
|
延期提案
|
| | | | 157 | | |
|
有關數據Knights的信息
|
| | | | 158 | | |
|
數據騎士的管理
|
| | | | 161 | | |
|
Onemednet的管理
|
| | | | 195 | | |
|
市場、行業、其他數據和某些關鍵指標
|
| | | | 207 | | |
|
有關ONEMEDNET Corporation的信息
|
| | | | 166 | | |
|
Onemednet的執行賠償
|
| | | | 208 | | |
|
業務合併後的公司管理
|
| | | | 213 | | |
|
數據Knights的實用性描述
|
| | | | 225 | | |
|
業務合併後的證券説明
|
| | | | 239 | | |
|
證券的實益所有權
|
| | | | 245 | | |
|
價格範圍和證券股息
|
| | | | 247 | | |
|
考核權
|
| | | | 247 | | |
|
房屋寄存信息
|
| | | | 247 | | |
|
法律事務
|
| | | | 248 | | |
|
獨立審計師
|
| | | | 248 | | |
|
轉會代理和註冊商
|
| | | | 248 | | |
|
向股東交付文件
|
| | | | 248 | | |
|
提交股東建議書
|
| | | | 248 | | |
|
未來股東提案
|
| | | | 249 | | |
|
股東溝通
|
| | | | 249 | | |
|
您可以在哪裏找到更多信息
|
| | | | 249 | | |
|
引用合併
|
| | | | 250 | | |
|
財務報表索引
|
| | | | F-1 | | |
|
附件A - NTA修正案
|
| | | | A-1 | | |
|
附件B - 合併協議
|
| | | | B-1 | | |
|
附件C - 第三次修訂和重述公司註冊證書
|
| | | | C-1 | | |
|
附件D - 2022年股權激勵計劃
|
| | | | D-1 | | |
|
附件E馬歇爾和史蒂文斯的 - 意見
|
| | | | E-1 | | |
| | |
共享數據騎士的所有權
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
形式組合
(假設沒有進一步的情況 贖回場景) |
| |
形式組合
(假設80% 贖回 場景) |
| |
形式組合
(假設最大 贖回 場景)(1) |
| |
形式組合
(假設沒有進一步的情況 贖回場景 和全面鍛鍊/ 選項和 令) |
| ||||||||||||||||||||||||||||||||||||
| | |
個共享
|
| |
%
|
| |
個共享
|
| |
%
|
| |
個共享
|
| |
%
|
| |
個共享
|
| |
%
|
| ||||||||||||||||||||||||
前OneMedNet股權持有者
|
| | | | 20,000,000 | | | | | | 58.6% | | | | | | 20,000,000 | | | | | | 61.2% | | | | | | 20,000,000 | | | | | | 61.9% | | | | | | 20,806,453 | | | | | | 52.1% | | |
數據騎士公眾股東(2)(4)
|
| | | | 1,712,698 | | | | | | 5% | | | | | | 342,540 | | | | | | 1% | | | | | | — | | | | | | —% | | | | | | 5,865,476 | | | | | | 14.7% | | |
數據騎士贊助商
和內部人士(3) |
| | | | 4,838,792 | | | | | | 14.2% | | | | | | 4,838,792 | | | | | | 14.8% | | | | | | 4,838,792 | | | | | | 15% | | | | | | 5,200,141 | | | | | | 13% | | |
可轉換票據
|
| | | | 5,238,800 | | | | | | 15.4% | | | | | | 5,238,800 | | | | | | 16% | | | | | | 5,238,800 | | | | | | 16.2% | | | | | | 5,238,800 | | | | | | 13.1% | | |
延期承保
費用 |
| | | | 277,778 | | | | | | 0.8% | | | | | | 277,778 | | | | | | 0.9% | | | | | | 277,778 | | | | | | 0.9% | | | | | | 277,778 | | | | | | 0.7% | | |
贊助商貸款
|
| | | | 328,400 | | | | | | 1% | | | | | | 328,400 | | | | | | 1% | | | | | | 328,400 | | | | | | 1% | | | | | | 328,400 | | | | | | 0.8% | | |
ARC集團有限公司
|
| | | | 1,706,000 | | | | | | 5% | | | | | | 1,634,000 | | | | | | 5% | | | | | | 1,616,000 | | | | | | 5% | | | | | | 1,706,000 | | | | | | 4.3% | | |
股權激勵
計劃 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 360,000 | | | | | | 0.9% | | |
管道共享
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 150,000 | | | | | | 0.4% | | |
未償還股份總數
|
| | | | 34,102,468 | | | | | | 100.0% | | | | | | 32,660,310 | | | | | | 100.0% | | | | | | 32,299,770 | | | | | | 100.0% | | | | | | 39,933,048 | | | | | | 100.0% | | |
| | |
分享數據騎士的所有權
|
| |||||||||||||||||||||||||||||||||
| | |
形式組合
(假設 不再繼續 贖回場景) |
| |
形式組合
(假設 80%贖回 場景) |
| |
形式組合
(假設 最大 贖回場景)(1) |
| |||||||||||||||||||||||||||
股東
|
| |
個共享
|
| |
%
|
| |
個共享
|
| |
%
|
| |
個共享
|
| |
%
|
| ||||||||||||||||||
前OMM股權持有者
|
| | | | 20,806,453 | | | | | | 52.1% | | | | | | 20,806,453 | | | | | | 54.1% | | | | | | 20,806,453 | | | | | | 54.6% | | |
OMM股權持有人
|
| | | | 20,000,000 | | | | | | 50.1% | | | | | | 20,000,000 | | | | | | 52% | | | | | | 20,000,000 | | | | | | 52.5% | | |
未償期權持有者
|
| | | | 806,453 | | | | | | 2% | | | | | | 806,453 | | | | | | 2.1% | | | | | | 806,453 | | | | | | 2.1% | | |
數據騎士公眾股東
|
| | | | 5,865,476 | | | | | | 14.7% | | | | | | 4,495,318 | | | | | | 11.7% | | | | | | 4,152,778 | | | | | | 10.9% | | |
IPO公開股票
|
| | | | 1,712,698 | | | | | | 4.3% | | | | | | 342,540 | | | | | | 0.9% | | | | | | — | | | | | | — | | |
公開認股權證
|
| | | | 4,152,778 | | | | | | 10.4% | | | | | | 4,152,778 | | | | | | 10.8% | | | | | | 4,152,778 | | | | | | 10.9% | | |
數據騎士贊助商和內部人士
|
| | | | 5,200,141 | | | | | | 13% | | | | | | 5,200,141 | | | | | | 13.5% | | | | | | 5,200,141 | | | | | | 13.6% | | |
方正股份
|
| | | | 4,253,517 | | | | | | 10.7% | | | | | | 4,253,517 | | | | | | 11.1% | | | | | | 4,253,517 | | | | | | 11.2% | | |
私募配售股份
|
| | | | 585,275 | | | | | | 1.5% | | | | | | 585,275 | | | | | | 1.5% | | | | | | 585,275 | | | | | | 1.5% | | |
私募認股權證
|
| | | | 211,349 | | | | | | 0.5% | | | | | | 211,349 | | | | | | 0.5% | | | | | | 211,349 | | | | | | 0.6% | | |
工作轉換令
資本貸款 |
| | | | 150,000 | | | | | | 0.4% | | | | | | 150,000 | | | | | | 0.4% | | | | | | 150,000 | | | | | | 0.4% | | |
可轉換票據
|
| | | | 5,238,800 | | | | | | 13.1% | | | | | | 5,238,800 | | | | | | 13.6% | | | | | | 5,238,880 | | | | | | 13.7% | | |
延期承銷費
|
| | | | 277,778 | | | | | | 0.7% | | | | | | 277,778 | | | | | | 0.7% | | | | | | 277,778 | | | | | | 0.7% | | |
贊助貸款
|
| | | | 328,400 | | | | | | 0.8% | | | | | | 328,400 | | | | | | 0.9% | | | | | | 328,400 | | | | | | 0.9% | | |
ARC集團有限公司
|
| | | | 1,706,000 | | | | | | 4.3% | | | | | | 1,634,000 | | | | | | 4.2% | | | | | | 1,616,000 | | | | | | 4.2% | | |
股權激勵計劃
|
| | | | 360,000 | | | | | | 0.9% | | | | | | 360,000 | | | | | | 0.9% | | | | | | 360,000 | | | | | | 0.9% | | |
管道共享
|
| | | | 150,000 | | | | | | 0.4% | | | | | | 150,000 | | | | | | 0.4% | | | | | | 150,000 | | | | | | 0.4% | | |
合計
|
| | | | 39,933,048 | | | | | | 100.0% | | | | | | 38,490,890 | | | | | | 100.0% | | | | | | 38,130,350 | | | | | | 100.0% | | |
| | |
不得行使期權和憑證
|
| |
期權和憑證的全面行使
|
| ||||||||||||||||||||||||||||||
| | |
不再繼續
贖回 |
| |
80%
贖回 |
| |
最大
贖回(1) |
| |
不再繼續
贖回 |
| |
80%
贖回 |
| |
最大
贖回(1) |
| ||||||||||||||||||
每股權益價值
|
| | | $ | 0.56 | | | | | $ | 0.58 | | | | | $ | 0.59 | | | | | $ | 0.48 | | | | | $ | 0.50 | | | | | $ | 0.50 | | |
安全
|
| |
個共享
|
| |
當前
預計 每個 值 共享 |
| |
當前
預計 值 |
| |
首字母
成本 |
| |
未實現
利潤 |
| |
未實現
人均利潤 共享 |
| ||||||||||||||||||
方正股份
|
| | | | 2,875,000 | | | | | $ | 10.49 | | | | | $ | 30,158,750 | | | | | $ | 25,000 | | | | | $ | 30,133,750 | | | | | $ | 10.48 | | |
安置單位
|
| | | | 585,275 | | | | | $ | 10.49 | | | | | $ | 6,139,535 | | | | | $ | 5,852,750 | | | | | $ | 286,785 | | | | | $ | 0.49 | | |
私募認股權證
|
| | | | 585,275 | | | | | $ | 0.06 | | | | | $ | 32,775 | | | | | $ | — | | | | | $ | 32,775 | | | | | $ | 0.06 | | |
流動資金貸款轉換令
|
| | | | 150,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 8,400 | | | | | $ | 0.06 | | |
總數/加權平均值
|
| | | | 4,195,550 | | | | | $ | 8.66 | | | | | $ | 36,331,060 | | | | | $ | 5,877,750 | | | | | $ | 30,461,710 | | | | | $ | 7.26 | | |
安全
|
| |
個共享
|
| |
當前
預計 價值每 共享 |
| |
當前
預計 值 |
| |
首字母
成本 |
| |
未實現
利潤 |
| |
未實現
人均利潤 共享 |
| ||||||||||||||||||
創始人股份
|
| | | | 2,875,000 | | | | | $ | 10.49 | | | | | $ | 30,158,750 | | | | | $ | 25,000 | | | | | $ | 30,133,750 | | | | | $ | 10.48 | | |
安置單位
|
| | | | 585,275 | | | | | $ | 10.49 | | | | | $ | 6,139,535 | | | | | $ | 5,852,750 | | | | | $ | 286,785 | | | | | $ | 0.49 | | |
私募令
|
| | | | 585,275 | | | | | $ | 0.06 | | | | | $ | 32,775 | | | | | $ | — | | | | | $ | 32,775 | | | | | $ | 0.06 | | |
流動資金貸款轉換令
|
| | | | 150,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 8,400 | | | | | $ | 0.06 | | |
總數/加權平均值
|
| | | | 4,195,550 | | | | | $ | 8.66 | | | | | $ | 36,331,060 | | | | | $ | 5,877,750 | | | | | $ | 30,461,710 | | | | | $ | 7.26 | | |
安全
|
| |
個共享
|
| |
當前
預計 價值每 共享 |
| |
當前
預計 值 |
| |
首字母
成本 |
| |
未實現
利潤 |
| |
未實現
人均利潤 共享 |
| ||||||||||||||||||
創始人股份
|
| | | | 2,875,000 | | | | | $ | 10.49 | | | | | $ | 30,158,750 | | | | | $ | 25,000 | | | | | $ | 30,133,750 | | | | | $ | 10.48 | | |
安置單位
|
| | | | 585,275 | | | | | $ | 10.49 | | | | | $ | 3,139,535 | | | | | $ | 5,852,750 | | | | | $ | 286,785 | | | | | $ | 0.49 | | |
私募令
|
| | | | 585,275 | | | | | $ | 0.06 | | | | | $ | 32,775 | | | | | $ | — | | | | | $ | 32,775 | | | | | $ | 0.06 | | |
流動資金貸款轉換令
|
| | | | 150,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 8,400 | | | | | $ | 0.06 | | |
總數/加權平均值
|
| | | | 4,195,550 | | | | | $ | 8.66 | | | | | $ | 36,331,060 | | | | | $ | 5,877,750 | | | | | $ | 30,461,710 | | | | | $ | 7.26 | | |
名稱
|
| |
年齡
|
| |
職位
|
|
保羅·凱西 | | |
77
|
| | 董事首席執行官(5) | |
於傑弗裏博士 | | |
55
|
| | 董事會主席、創始人、首席醫療官總裁副董事長(6) | |
亞倫·格林 | | |
50
|
| | 總裁 | |
麗莎·恩布里 | | |
52
|
| | - 財務副總裁總裁首席財務官 | |
額爾坎Akyuz | | |
54
|
| | 董事(1)(2)(4) | |
Eric Casaburi | | |
49
|
| | 董事(4) | |
羅伯特·戈登 | | |
61
|
| | 董事(1)(2)(6) | |
Julianne Huh博士 | | |
54
|
| | 董事(3)(4) | |
託馬斯·科薩薩博士 | | |
78
|
| | 董事(3)(5) | |
R.斯科特·霍爾布魯克 | | |
76
|
| | 董事(1)(2)(6) | |
安全
|
| |
個共享
|
| |
當前
預計 每個 值 共享 |
| |
當前
預計 值 |
| |
首字母
成本 |
| |
未實現
利潤 |
| |
未實現
人均利潤 共享 |
| ||||||||||||||||||
方正股份
|
| | | | 2,875,000 | | | | | $ | 10.49 | | | | | $ | 30,158,750 | | | | | $ | 25,000 | | | | | $ | 30,133,750 | | | | | $ | 10.48 | | |
安置單位
|
| | | | 585,275 | | | | | $ | 10.49 | | | | | $ | 6,139,535 | | | | | $ | 5,852,750 | | | | | $ | 286,785 | | | | | $ | 0.49 | | |
私募令
|
| | | | 585,275 | | | | | $ | 0.06 | | | | | $ | 32,775 | | | | | $ | — | | | | | $ | 32,775 | | | | | $ | 0.06 | | |
流動資金貸款轉換令
|
| | | | 150,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 8,400 | | | | | $ | 0.06 | | |
總數/加權平均值
|
| | | | 4,195,550 | | | | | $ | 8.66 | | | | | $ | 36,331,060 | | | | | $ | 5,877,750 | | | | | $ | 30,461,710 | | | | | $ | 7.26 | | |
安全
|
| |
個共享
|
| |
當前
預計 每個 值 共享 |
| |
當前
預計 值 |
| |
首字母
成本 |
| |
未實現
利潤 |
| |
未實現
人均利潤 共享 |
| ||||||||||||||||||
方正股份
|
| | | | 2,875,000 | | | | | $ | 10.49 | | | | | $ | 30,158,750 | | | | | $ | 25,000 | | | | | $ | 30,133,750 | | | | | $ | 10.48 | | |
安置單位
|
| | | | 585,275 | | | | | $ | 10.49 | | | | | $ | 6,139,535 | | | | | $ | 5,852,750 | | | | | $ | 286,785 | | | | | $ | 0.49 | | |
私募令
|
| | | | 585,275 | | | | | $ | 0.06 | | | | | $ | 32,775 | | | | | $ | — | | | | | $ | 32,775 | | | | | $ | 0.06 | | |
流動資金貸款轉換令
|
| | | | 150,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 8,400 | | | | | $ | 0.06 | | |
總數/加權平均值
|
| | | | 4,195,550 | | | | | $ | 8.66 | | | | | $ | 36,331,060 | | | | | $ | 5,877,750 | | | | | $ | 30,461,710 | | | | | $ | 7.26 | | |
安全
|
| |
個共享
|
| |
當前
預計 每個 值 共享 |
| |
當前
預計 值 |
| |
首字母
成本 |
| |
未實現
利潤 |
| |
未實現
人均利潤 共享 |
| ||||||||||||||||||
方正股份
|
| | | | 2,875,000 | | | | | $ | 10.49 | | | | | $ | 30,158,750 | | | | | $ | 25,000 | | | | | $ | 30,133,750 | | | | | $ | 10.48 | | |
安置單位
|
| | | | 585,275 | | | | | $ | 10.49 | | | | | $ | 6,139,535 | | | | | $ | 5,852,750 | | | | | $ | 286,785 | | | | | $ | 0.49 | | |
私募令
|
| | | | 585,275 | | | | | $ | 0.06 | | | | | $ | 32,775 | | | | | $ | — | | | | | $ | 32,775 | | | | | $ | 0.06 | | |
流動資金貸款轉換令
|
| | | | 150,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 8,400 | | | | | $ | 0.06 | | |
總數/加權平均值
|
| | | | 4,195,550 | | | | | $ | 8.66 | | | | | $ | 36,331,060 | | | | | $ | 5,877,750 | | | | | $ | 30,461,710 | | | | | $ | 7.26 | | |
| | |
這六個月的費用
期間 已結束 6月30日, 2023 (未經審計) |
| |
本年度
已結束 12月31日 2022 (已審核) |
| ||||||
組建和運營成本
|
| | | $ | 547,356 | | | | | $ | 5,103,731 | | |
特許經營税費用
|
| | | | 91,881 | | | | | | 205,560 | | |
運營損失
|
| | | | (639,237) | | | | | | (5,309,291) | | |
其他收入(費用) | | | | | | | | | | | | | |
信託賬户中的股息、已實現和未實現收益
|
| | | | 670,401 | | | | | | 1,371,689 | | |
憑證負債公允價值變化
|
| | | | — | | | | | | 4,489,110 | | |
非營業費用
|
| | | | — | | | | | | — | | |
淨收入(損失)
|
| | | $ | (91,140) | | | | | $ | 336,658 | | |
A類普通股的加權平均發行股數受
贖回 |
| | | | 2,731,544 | | | | | | 8,667,969 | | |
每股普通股基本和稀釋淨利潤(虧損)
|
| | | $ | (0.01) | | | | | $ | 0.03 | | |
A類和B類不可贖回普通股的加權平均發行股數
|
| | | | 4,838,792 | | | | | | 3,464,052 | | |
每股普通股基本和稀釋淨利潤(虧損)
|
| | | $ | (0.01) | | | | | $ | 0.03 | | |
| | |
這六個月的費用
期間已結束 6月30日, 2023 (未經審計) |
| |
今年
已結束 12月31日 2022 (已審核) |
| ||||||
經營活動產生的現金流 | | | | | | | | | | | | | |
淨(虧損)收入
|
| | | ($ | 91,140) | | | | | $ | 336,658 | | |
調整淨利潤與經營活動中使用的淨現金:
|
| | | | | | | | | | | | |
分配給擔保負債的發行成本
|
| | | | — | | | | | | — | | |
基於股票的薪酬費用
|
| | | | | | | | | | 2,825,960 | | |
信託賬户中已實現和未實現股息收益
|
| | | | (670,401) | | | | | | (1,371,689) | | |
權證負債公允價值變動
|
| | | | — | | | | | | (4,489,110) | | |
經營性資產和負債變動:
|
| | | | | | | | | | | | |
預付費用
|
| | | | — | | | | | | 83,061 | | |
應計費用
|
| | | | 359,473 | | | | | | 1,553,849 | | |
應付特許經營税
|
| | | | (61,966) | | | | | | (94,042) | | |
應付所得税
|
| | | | (182,546) | | | | | | 214,850 | | |
經營活動中使用的淨現金
|
| | | | (646,580) | | | | | | (940,463) | | |
信託賬户現金投資
|
| | | | (737,520) | | | | | | (2,545,838) | | |
從信託賬户提取利息
|
| | | | 458,697 | | | | | | 299,601 | | |
投資活動中使用的淨現金
|
| | | | (278,823) | | | | | | (2,246,237) | | |
流動資金貸款收益
|
| | | | 160,751 | | | | | | 207,081 | | |
關聯方預付款(到期)
|
| | | | (300) | | | | | | 11,500 | | |
延期貸款收益
|
| | | | 737,520 | | | | | | 2,545,838 | | |
融資活動提供的現金淨額
|
| | | | 897,972 | | | | | | 2,764,419 | | |
現金淨變化
|
| | | | (27,432) | | | | | | (422,281) | | |
期末現金
|
| | | | 30,870 | | | | | | 453,151 | | |
期末現金
|
| | | $ | 3,438 | | | | | $ | 30,870 | | |
非現金融資活動補充披露: | | | | | | | | | | | | | |
可能贖回的普通股價值變化
|
| | | | — | | | | | | — | | |
贖回信託持有的A類普通股,包括利息
|
| | | | — | | | | | $ | 91,909,483 | | |
重新衡量可能贖回的A類普通股
|
| | | $ | 1,188,225 | | | | | $ | 3,359,593 | | |
| | |
6月30日,
2023 (未經審計) |
| |
12月31日
2022 (已審核) |
| ||||||
資產 | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | |
現金
|
| | | $ | 3,438 | | | | | $ | 30,870 | | |
流動資產總額
|
| | | $ | 3,438 | | | | | $ | 30,870 | | |
信託賬户中持有的投資
|
| | | | 29,978,639 | | | | | | 29,029,416 | | |
總資產
|
| | | $ | 29,982,077 | | | | | $ | 29,060,286 | | |
負債和股東虧損 | | | | | | | | | | | | | |
流動負債
|
| | | | | | | | | | | | |
應計費用
|
| | | $ | 2,039,294 | | | | | $ | 1,679,821 | | |
應付關聯方金額
|
| | | | 11,200 | | | | | | 11,500 | | |
應付所得税
|
| | | | 32,304 | | | | | | 214,850 | | |
應付特許經營税
|
| | | | 8,000 | | | | | | 69,966 | | |
流動負債總額
|
| | | | 2,090,798 | | | | | | 1,976,137 | | |
擔保責任
|
| | | | 362,558 | | | | | | 362,558 | | |
應付延期承銷費
|
| | | | 4,025,000 | | | | | | 4,025,000 | | |
關聯方流動資金貸款
|
| | | | 367,832 | | | | | | 207,081 | | |
延期貸款
|
| | | | 3,283,358 | | | | | | 2,545,838 | | |
總負債
|
| | | | 10,129,546 | | | | | | 9,116,614 | | |
承付款和或有事項 | | | | | | | | | | | | | |
可能贖回的A類普通股;截至2023年6月30日和2022年12月31日分別為2,731,544股,贖回價值分別為每股10.96美元和10.53美元
|
| | | | 29,938,336 | | | | | | 28,750,110 | | |
股東虧損 | | | | | | | | | | | | | |
優先股,面值0.0001美元;授權發行1,000,000股;截至2023年6月30日和2022年12月31日,未發行和發行任何股票
|
| | | | — | | | | | | — | | |
A類普通股,面值0.0001美元;授權100,000,000股;已發行和已發行股票585,275股,不包括截至2023年6月30日和2022年12月31日分別需要贖回的2,731,544股
|
| | | | 59 | | | | | | 59 | | |
B類普通股,票面價值$0.0001;1000萬股
授權;截至2023年6月30日已發行和未償還的4,253,517張和 2022年12月31日 |
| | | | 425 | | | | | | 425 | | |
新增實收資本
|
| | | | 1,637,597 | | | | | | 2,242,253 | | |
累計虧損
|
| | | | (11,723,886) | | | | | | (11,632,745) | | |
股東虧損總額
|
| | | | (10,085,805) | | | | | | (8,806,438) | | |
總負債、可贖回普通股和股東虧損
|
| | | $ | 29,982,077 | | | | | $ | 29,060,286 | | |
操作數據報表:
|
| |
期間
已結束 6月30日, 2023 (未經審計) |
| |
本年度
已結束 12月31日 2022 (已審核) |
| ||||||
收入,淨
|
| | | $ | 355,298 | | | | | $ | 1,152,738 | | |
銷貨成本
|
| | | | (518,861) | | | | | | 1,513,428 | | |
毛利潤(虧損)
|
| | | | (163,563) | | | | | | (360,690) | | |
運營費用 | | | | | | | | | | | | | |
一般和行政
|
| | | | 1,341,188 | | | | | | 3,446,329 | | |
運營
|
| | | | 94,829 | | | | | | 398,760 | | |
銷售和市場推廣
|
| | | | 570,537 | | | | | | 957,690 | | |
研發
|
| | | | 744,563 | | | | | | 952,701 | | |
總運營費用
|
| | | | 2,751,117 | | | | | | 5,755,480 | | |
營業虧損
|
| | | | (2,914,680) | | | | | | (6,116,170) | | |
其他收入(費用) | | | | | | | | | | | | | |
利息支出,淨額
|
| | | | 316,161 | | | | | | 403,307 | | |
其他收入(費用)
|
| | | | 36,161 | | | | | | 46,820 | | |
所得税前收入(損失)
|
| | | | 352,335 | | | | | | 450,127 | | |
淨虧損
|
| | | $ | (3,267,015) | | | | | $ | (6,566,297) | | |
| | |
截至
6月30日, 2023 (未經審計) |
| |
截至
12月31日 2022 (已審核) |
| ||||||
資產 | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 311,606 | | | | | $ | 270,859 | | |
應收賬款,扣除備抵(2023年0美元和2022年102,700美元)
|
| | | | 17,375 | | | | | | 18,975 | | |
預付費用和其他資產
|
| | | | 83,727 | | | | | | 100,945 | | |
SPAC IPO成本
|
| | | | 1,589,930 | | | | | | 900,152 | | |
流動資產總額
|
| | | | 2,002,638 | | | | | | 1,290,931 | | |
財產和設備,淨值
|
| | | | 77,176 | | | | | | 83,097 | | |
總資產
|
| | | $ | 2,079,814 | | | | | $ | 1,374,028 | | |
| | |
截至
6月30日, 2023 (未經審計) |
| |
截至
12月31日 2022 (已審核) |
| ||||||
負債和股東權益(赤字) | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | |
應付賬款及應計費用
|
| | | $ | 1,411,683 | | | | | $ | 1,134,752 | | |
遞延收入
|
| | | | 353,557 | | | | | | 183,683 | | |
加拿大緊急商業貸款法案
|
| | | | 45,154 | | | | | | | | |
可轉換本票
|
| | | | 10,590,000 | | | | | | 8,490,000 | | |
流動負債總額
|
| | | | 12,400,394 | | | | | | 9,808,435 | | |
長期負債 | | | | | | | | | | | | | |
借款、關聯方
|
| | | | 604,000 | | | | | | — | | |
可轉換本票
|
| | | | 1,500,000 | | | | | | 1,500,000 | | |
《加拿大緊急商業貸款法案》
|
| | | | — | | | | | | 44,144 | | |
應計利息,關聯方
|
| | | | 1,006,933 | | | | | | 690,772 | | |
總負債
|
| | | | 15,511,327 | | | | | | 12,043,351 | | |
股東權益(虧損) | | | | | | | | | | | | | |
截至2023年6月30日和2022年12月31日,A-2優先股,面值0.0001美元,授權發行4,200,000股,發行和發行3,853,797股
|
| | | | 385 | | | | | | 385 | | |
截至2023年6月30日和2022年12月31日,優先股A-1,面值0.0001美元,授權股份4,400,000股,已發行和已發行股票3,204,000股
|
| | | | 320 | | | | | | 320 | | |
普通股,面值0.0001美元,3,000萬股授權股票,4,550,166股
截至2023年6月30日和2022年12月31日發行和發行的股票 |
| | | | 455 | | | | | | 455 | | |
額外實收資本
|
| | | | 21,711,563 | | | | | | 21,206,738 | | |
累計虧損
|
| | | | (35,144,236) | | | | | | (31,877,221) | | |
股東權益合計(虧損)
|
| | |
|
(13,431,513)
|
| | | | | (10,669,323) | | |
負債和股東權益總額(赤字)
|
| | | $ | 2,079,814 | | | | | $ | 1,374,028 | | |
|
| | |
OneMedNet
(歷史) |
| |
數據
騎士 (歷史) |
| |
數據
騎士 8月11日至23日 |
| |
形式
調整 假設 最低要求 贖回 |
| | | | |
形式
組合 假設 最低要求 贖回 |
| |
形式
調整 假設 最大 贖回 |
| | | | |
形式
組合 假設 最大 贖回 |
| |||||||||||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動資產:
|
| | | | 312 | | | | | | 3 | | | | | | | | | | | | 18,644 | | | |
A
|
| | | | 19,355 | | | | | | (18,603) | | | |
I
|
| | | | 752 | | |
現金和現金等價物
|
| | | | | | | | | | | | | | | | | | | | | | 1,500 | | | |
J
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (1,000) | | | |
B
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (104) | | | |
M
|
| | | | | | | | | | | | | | | | | | | | | |
應收賬款
|
| | | | 17 | | | | | | | | | | | | | | | | | | | | | | | | | | | 17 | | | | | | | | | | | | | | | 17 | | |
預付費用和其他流動
資產 |
| | | | 1,674 | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,674 | | | | | | | | | | | | | | | 1,674 | | |
流動資產總額
|
| | | | 2,003 | | | | | | 3 | | | | | | | | | | | | 19,040 | | | | | | | | | 21,046 | | | | | | (18,603) | | | | | | | | | 2,443 | | |
非流動資產
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
預付費用
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | — | | |
信託持有的現金和有價證券
帳户 |
| | | | | | | | | | 29,979 | | | | | | (11,335) | | | | | | (18,644) | | | |
A
|
| | | | 0 | | | | | | | | | | | | | | | 0 | | |
財產和設備,淨額
|
| | | | 77 | | | | | | | | | | | | | | | | | | | | | | | | | | | 77 | | | | | | | | | | | | | | | 77 | | |
非流動資產合計
|
| | | | 77 | | | | | | 29,979 | | | | | | (11,335) | | | | | | (18,644) | | | | | | | | | 77 | | | | | | | | | | | | | | | 77 | | |
總資產
|
| | | $ | 2,080 | | | | | $ | 29,982 | | | | | $ | (11,335) | | | | | $ | 396 | | | | | | | | $ | 21,123 | | | | | $ | (18,603) | | | | | | | | $ | 2,520 | | |
負債、臨時股票和股東股票(赤字)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
應付賬款和應計費用
|
| | | | 1,412 | | | | | | 2,039 | | | | | | | | | | | | 1,000 | | | |
C
|
| | | | 4,451 | | | | | | | | | | | | | | | 4,451 | | |
加拿大能源商業貸款法
|
| | | | 45 | | | | | | | | | | | | | | | | | | | | | | | | | | | 45 | | | | | | | | | | | | | | | 45 | | |
應付關聯方金額
|
| | | | | | | | | | 11 | | | | | | | | | | | | | | | | | | | | | 11 | | | | | | | | | | | | | | | 11 | | |
應付所得税
|
| | | | | | | | | | 32 | | | | | | | | | | | | | | | | | | | | | 32 | | | | | | | | | | | | | | | 32 | | |
應付特許經營税
|
| | | | | | | | | | 8 | | | | | | | | | | | | | | | | | | | | | 8 | | | | | | | | | | | | | | | 8 | | |
短期債務
|
| | | | | | | | | | | | | | | | | | | | | | 1,500 | | | |
J
|
| | | | 1,500 | | | | | | | | | | | | | | | 1,500 | | |
遞延收入
|
| | | | 354 | | | | | | | | | | | | | | | | | | | | | | | | | | | 354 | | | | | | | | | | | | | | | 354 | | |
可轉換本票
|
| | | | 10,590 | | | | | | | | | | | | | | | | | | (10,590) | | | |
K
|
| | | | — | | | | | | | | | | | | | | | — | | |
流動負債總額
|
| | | | 12,401 | | | | | | 2,090 | | | | | | | | | | | | (8,090) | | | | | | | | | 6,401 | | | | | | | | | | | | | | | 6,401 | | |
非流動負債
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
應計利息,關聯方
|
| | | | 1,007 | | | | | | | | | | | | | | | | | | (1,007) | | | |
K
|
| | | | — | | | | | | | | | | | | | | | — | | |
借款、關聯方
|
| | | | 604 | | | | | | | | | | | | | | | | | | (104) | | | |
M
|
| | | | 500 | | | | | | | | | | | | | | | 500 | | |
衍生負債
|
| | | | | | | | | | 363 | | | | | | | | | | | | | | | | | | | | | 363 | | | | | | | | | | | | | | | 363 | | |
應付延期承銷費
|
| | | | | | | | | | 4,025 | | | | | | | | | | | | (4,025) | | | |
B
|
| | | | — | | | | | | | | | | | | | | | — | | |
延期貸款
|
| | | | | | | | | | 3,284 | | | | | | | | | | | | (3,284) | | | |
L
|
| | | | — | | | | | | | | | | | | | | | — | | |
流動資金貸款
|
| | | | | | | | | | 368 | | | | | | | | | | | | | | | | | | | | | 368 | | | | | | | | | | | | | | | 368 | | |
可轉換本票
|
| | | | 1,500 | | | | | | | | | | | | | | | | | | (1,500) | | | |
J
|
| | | | — | | | | | | | | | | | | | | | — | | |
非流動負債合計
|
| | | | 3,111 | | | | | | 8,040 | | | | | | | | | | | | (9,920) | | | | | | | | | 1,231 | | | | | | — | | | | | | | | | 1,231 | | |
總負債
|
| | |
|
15,512
|
| | | |
|
10,130
|
| | | | | | | | | |
|
(18,010)
|
| | | | | | |
|
7,632
|
| | | |
|
—
|
| | | | | | |
|
7,632
|
| |
承付款和或有事項
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
臨時股權 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
可能贖回的A類和B類普通股
|
| | | | | | | | | | 29,938 | | | | | | (11,335) | | | | | | (18,603) | | | |
D
|
| | | | 0 | | | | | | | | | | | | | | | 0 | | |
股東權益(赤字) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
首選系列A-2
|
| | | | | | | | | | | | | | | | | | | | | | — | | | |
E
|
| | | | | | | | | | | | | | | | | | | | | |
首選系列A-1
|
| | | | | | | | | | | | | | | | | | | | | | — | | | |
E
|
| | | | | | | | | | | | | | | | | | | | | |
普通股
|
| | | | | | | | | | | | | | | | | | | | | | 2 | | | |
F
|
| | | | 3 | | | | | | (1) | | | |
I
|
| | | | 2 | | |
| | | | | | | | | | | | | | | | | | | | | | | 1 | | | |
D
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | — | | | |
E
|
| | | | | | | | | | | | | | | | | | | | | |
A類普通股
|
| | | | | | | | | | — | | | | | | | | | | | | — | | | |
G
|
| | | | | | | | | | | | | | | | | | | | | |
B類普通股
|
| | | | | | | | | | — | | | | | | | | | | | | — | | | |
G
|
| | | | | | | | | | | | | | | | | | | | | |
新增實收資本
|
| | | | 21,712 | | | | | | 1,638 | | | | | | | | | | | | 18,602 | | | |
D
|
| | | | 48,632 | | | | | | (18,062) | | | |
I
|
| | | | 30,030 | | |
| | | | | | | | | | | | | | | | | | | | | | | (2) | | | |
F
|
| | | | | | | | | | | | | | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | (11,724) | | | |
H
|
| | | | | | | | | | | | | | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | (1,000) | | | |
C
|
| | | | | | | | | | | | | | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | 3,284 | | | |
L
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 13,097 | | | |
K
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 3,025 | | | |
B
|
| | | | | | | | | | | | | | | | | | | | | |
累計虧損
|
| | | $ | (35,144) | | | | | | (11,724) | | | | | | | | | | | | 11,724 | | | |
H
|
| | | | (35,144) | | | | | | | | | | | | | | | (35,144) | | |
股東權益合計(虧損)
|
| | | $ | (13,432) | | | | | | (10,086) | | | | | | — | | | | | | 37,009 | | | | | | | | | 13,491 | | | | | | (18,603) | | | | | | | | | (5,112) | | |
負債總額、臨時股票和股東缺陷
|
| | | $ | 2,080 | | | | | $ | 29,982 | | | | | $ | (11,335) | | | | | $ | 396 | | | | | | | | $ | 21,123 | | | | | $ | (18,603) | | | | | | | | $ | 2,520 | | |
| | |
OneMedNet
(歷史) |
| |
數據騎士
(歷史) |
| |
形式
調整 假設 最小值和 最大 贖回 |
| | | | | | | |
形式
組合 假設 最小值和 最大 贖回 |
| ||||||||||||
收入
|
| | | $ | 355 | | | | | $ | — | | | | | $ | — | | | | | | | | | | | $ | 355 | | |
收入成本
|
| | | | 519 | | | | | | — | | | | | | — | | | | | | | | | | | | 519 | | |
毛利
|
| | |
|
(164)
|
| | | | | — | | | | | | — | | | | | | | | | | |
|
(164)
|
| |
運營成本和費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
銷售、一般和行政費用
|
| | | | 2,751 | | | | | | 639 | | | | | | 1,000 | | | | | | AA型 | | | | | | 4,390 | | |
總運營成本和費用
|
| | | | 2,751 | | | | | | 639 | | | | | | 1,000 | | | | | | | | | | | | 4,390 | | |
運營虧損
|
| | |
|
(2,915)
|
| | | |
|
(639)
|
| | | |
|
(1,000)
|
| | | | | | | | | |
|
(4,554)
|
| |
其他收入(費用): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
利息支出
|
| | | | (316) | | | | | | | | | | | | (23) | | | | |
|
抄送
|
| | | | | (339) | | |
其他收入(費用)
|
| | | | (36) | | | | | | | | | | | | (500) | | | | | | | | | | | | (536) | | |
信託賬户已實現和未實現收益
|
| | | | | | | | | | 670 | | | | | | (670) | | | | | | BB | | | | | | — | | |
其他收入(費用)合計
|
| | | | (352) | | | | | | 670 | | | | | | (1,193) | | | | | | | | | | | | (875) | | |
所得税撥備前淨收入(虧損)
|
| | | | (3,267) | | | | | | 31 | | | | | | (2,193) | | | | | | | | | | | | (5,429) | | |
所得税撥備
|
| | | | | | | | | | (122) | | | | | | | | | | | | | | | | | | (122) | | |
淨收益(虧損)
|
| | | | (3,267) | | | | | | (91) | | | | | | (2,193) | | | | | | | | | | | | (5,551) | | |
| | |
OneMedNet
(歷史) |
| |
數據騎士
(歷史) |
| |
假設
最低要求 贖回 |
| |
假設
最大 贖回 |
| ||||||||||||
加權平均流通股
|
| | | | 4,550,166 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
每股基本和稀釋淨利潤(虧損)
|
| | | | (0.27) | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
加權平均流通股
|
| | | | — | | | | | | 2,731,544 | | | | | | 34,102,468 | | | | | | 32,299,770 | | |
每股基本和稀釋淨利潤(虧損)
|
| | | | — | | | | | | (0.01) | | | | | | (0.16) | | | | | | (0.17) | | |
加權平均流通股-A類和B類不可贖回普通股
|
| | | | — | | | | | | 4,838,792 | | | | | | — | | | | | | — | | |
每股基本和稀釋淨利潤(虧損)-A類和B類不可贖回普通股
|
| | | | — | | | | | | (0.01) | | | | | | — | | | | | | — | | |
| | |
OneMedNet
(歷史) |
| |
數據騎士
(歷史) |
| |
形式
調整 假設 最小值和 最大 贖回 |
| | | | | | | |
形式
組合 假設 最小值和 最大 贖回 |
| ||||||||||||
收入
|
| | | $ | 1,153 | | | | | $ | — | | | | | $ | — | | | | | | | | | | | $ | 1,153 | | |
收入成本
|
| | | | 1,513 | | | | | | — | | | | | | — | | | | | | | | | | | | 1,513 | | |
毛利
|
| | | | (360) | | | | | | — | | | | | | — | | | | | | | | | | | | (360) | | |
運營成本和費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
銷售、一般和行政費用
|
| | | | 5,755 | | | | | | 5,309 | | | | | | 1,000 | | | | | | AA型 | | | | | | 12,064 | | |
總運營成本和費用
|
| | | | 5,755 | | | | | | 5,309 | | | | | | 1,000 | | | | | | | | | | | | 12,064 | | |
運營虧損
|
| | |
|
(6,115)
|
| | | |
|
(5,309)
|
| | | |
|
(1,000)
|
| | | | | | | | | | | (12,424) | | |
其他收入(費用): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
利息支出
|
| | | | (403) | | | | | | — | | | | | | (90) | | | | | | | | | | | | (493) | | |
衍生負債公允價值變化
|
| | | | | | | | | | 4,489 | | | | | | — | | | | | | | | | | | | 4,489 | | |
其他收入(費用)
|
| | | | (47) | | | | | | | | | | | | | | | | | | | | | | | | (47) | | |
信託賬户已實現和未實現收益
|
| | | | | | | | | | 1,372 | | | | | | (1,372) | | | | | | BB | | | | | | — | | |
其他收入(費用)合計
|
| | |
|
(450)
|
| | | |
|
5,861
|
| | | |
|
(1,462)
|
| | | | | | | | | | | 3,949 | | |
所得税撥備前淨收入(虧損)
|
| | | | (6,565) | | | | | | 552 | | | | | | (2,462) | | | | | | | | | | | | (8,475) | | |
所得税撥備
|
| | | | — | | | | | | (215) | | | | | | — | | | | | | | | | | |
|
(215)
|
| |
淨收益(虧損)
|
| | | | (6,565) | | | | | | 337 | | | | | | (2,462) | | | | | | | | | | | | (8,690) | | |
| | |
OneMedNet
(歷史) |
| |
數據騎士
(歷史) |
| |
假設
最低要求 贖回 |
| |
假設
最大 贖回 |
| ||||||||||||
加權平均流通股
|
| | | | 4,342,666 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
基本和稀釋後每股淨收入 - 普通股
|
| | | | (0.68) | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
加權平均流通股
|
| | | | — | | | | | | 8,667,969 | | | | | | 34,102,468 | | | | | | 32,299,770 | | |
基本和稀釋後每股淨收入 - A類和
需要贖回的B類普通股 |
| | | | — | | | | | | 0.03 | | | | | | (0.25) | | | | | | (0.27) | | |
加權平均流通股-A類和B類不可贖回普通股
|
| | | | — | | | | | | 3,464,052 | | | | | | — | | | | | | — | | |
基本和稀釋後每股淨收入 - A類和
B類不可贖回普通股 |
| | | | — | | | | | | 0.03 | | | | | | — | | | | | | — | | |
| | | | | |
OMN
|
| |
DK
|
|
預計合計 | | |
320萬美元
|
| |
180萬
|
| |
140萬
|
|
發生的合計 | | |
220萬美元
|
| |
110萬
|
| |
110萬
|
|
淨額 | | |
100萬美元
|
| |
70萬
|
| |
30萬
|
|
| | |
OneMedNet
歷史 |
| |
數據
騎士 歷史 |
| |
最低要求
贖回 |
| |
33.33%的
最大 贖回 |
| |
50%的
最大 贖回 |
| |
66.67%的
最大 贖回 |
| |
最大
贖回 |
| |||||||||||||||||||||
2023年6月30日 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
稀釋後每股賬面價值
|
| | | | (2.95) | | | | | | (1.33) | | | | | | 0.40 | | | | | | 0.22 | | | | | | 0.13 | | | | | | 0.03 | | | | | | (0.16) | | |
加權平均流通股 - 普通股
庫存 |
| | | | 4,550,166 | | | | | | — | | | | | | 34,102,468 | | | | | | 33,502,170 | | | | | | 33,201,119 | | | | | | 32,900,158 | | | | | | 32,299,770 | | |
每單位的基本和稀釋後淨收入
共享 - 普通股 |
| | | | (0.27) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
加權平均份額
傑出的 - A類和 B類普通股主題 贖回 |
| | | | | | | | | | 2,731,544 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
每單位的基本和稀釋後淨收入
共享 - A類和B類 受 限制的普通股 贖回 |
| | | | | | | | | | (0.01) | | | | | | (0.16) | | | | | | (0.17) | | | | | | (0.17) | | | | | | (0.17) | | | | | | (0.17) | | |
加權平均流通股 - A類和B類不可贖回普通股
|
| | | | | | | | | | 4,838,792 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
每單位的基本和稀釋後淨收入
共享 - A類和B類 不可贖回 |
| | | | | | | | | | (0.01) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2022年12月31日 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
加權平均流通股 - 普通股
庫存 |
| | | | 4,342,666 | | | | | | | | | | | | 34,102,468 | | | | | | 33,502,170 | | | | | | 33,201,119 | | | | | | 32,900,158 | | | | | | 32,299,770 | | |
每單位的基本和稀釋後淨收入
共享 - 普通股 |
| | | | (0.68) | | | | | | | | | | | | (0.25) | | | | | | (0.26) | | | | | | (0.26) | | | | | | (0.26) | | | | | | (0.27) | | |
加權平均份額
傑出的 - A類和 B類普通股科目 贖回 |
| | | | | | | | | | 8,667,969 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
每單位的基本和稀釋後淨收入
共享 - A類和B類 受 限制的普通股 贖回 |
| | | | | | | | | | 0.03 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
加權平均流通股 - A類和B類不可贖回普通股
|
| | | | | | | | | | 3,464,052 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
每單位的基本和稀釋後淨收入
共享 - A類和B類 不可贖回 |
| | | | | | | | | | 0.03 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
安全
|
| |
個共享
|
| |
當前
預計 每個 值 共享 |
| |
當前
預計 值 |
| |
首字母
成本 |
| |
未實現
利潤 |
| |
未實現
人均利潤 共享 |
| ||||||||||||||||||
方正股份
|
| | | | 2,875,000 | | | | | $ | 10.49 | | | | | $ | 30,158,750 | | | | | $ | 25,000 | | | | | $ | 30,133,750 | | | | | $ | 10.48 | | |
安置單位
|
| | | | 585,275 | | | | | $ | 10.49 | | | | | $ | 6,139,535 | | | | | $ | 5,852,750 | | | | | $ | 286,785 | | | | | $ | 0.49 | | |
私募認股權證
|
| | | | 585,275 | | | | | $ | 0.06 | | | | | $ | 32,775 | | | | | $ | — | | | | | $ | 32,775 | | | | | $ | 0.06 | | |
流動資金貸款轉換令
|
| | | | 150,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 8,400 | | | | | $ | 0.06 | | |
總數/加權平均值
|
| | | | 4,195,550 | | | | | $ | 8.66 | | | | | $ | 36,331,060 | | | | | $ | 5,877,750 | | | | | $ | 30,461,710 | | | | | $ | 7.26 | | |
安全
|
| |
個共享
|
| |
當前
預計 價值每 共享 |
| |
當前
預計 值 |
| |
首字母
成本 |
| |
未實現
利潤 |
| |
未實現
人均利潤 共享 |
| ||||||||||||||||||
方正股份
|
| | | | 2,875,000 | | | | | $ | 10.49 | | | | | $ | 30,158,750 | | | | | $ | 25,000 | | | | | $ | 30,133,750 | | | | | $ | 10.48 | | |
安置單位
|
| | | | 585,275 | | | | | $ | 10.49 | | | | | $ | 6,139,535 | | | | | $ | 5,852,750 | | | | | $ | 286,785 | | | | | $ | 0.49 | | |
私募認股權證
|
| | | | 585,275 | | | | | $ | 0.06 | | | | | $ | 32,775 | | | | | $ | — | | | | | $ | 32,775 | | | | | $ | 0.06 | | |
流動資金貸款轉換令
|
| | | | 150,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 8,400 | | | | | $ | 0.06 | | |
總數/加權平均值
|
| | | | 4,195,550 | | | | | $ | 8.66 | | | | | $ | 36,331,060 | | | | | $ | 5,877,750 | | | | | $ | 30,461,710 | | | | | $ | 7.26 | | |
安全
|
| |
個共享
|
| |
當前
預計 價值每 共享 |
| |
當前
預計 值 |
| |
首字母
成本 |
| |
未實現
利潤 |
| |
未實現
人均利潤 共享 |
| ||||||||||||||||||
方正股份
|
| | | | 2,875,000 | | | | | $ | 10.49 | | | | | $ | 30,158,750 | | | | | $ | 25,000 | | | | | $ | 30,133,750 | | | | | $ | 10.48 | | |
安置單位
|
| | | | 585,275 | | | | | $ | 10.49 | | | | | $ | 6,139,535 | | | | | $ | 5,852,750 | | | | | $ | 286,785 | | | | | $ | 0.49 | | |
私募認股權證
|
| | | | 585,275 | | | | | $ | 0.06 | | | | | $ | 32,775 | | | | | $ | — | | | | | $ | 32,775 | | | | | $ | 0.06 | | |
流動資金貸款轉換令
|
| | | | 150,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 8,400 | | | | | $ | 0.06 | | |
總數/加權平均值
|
| | | | 4,195,550 | | | | | $ | 8.66 | | | | | $ | 36,331,060 | | | | | $ | 5,877,750 | | | | | $ | 30,461,710 | | | | | $ | 7.26 | | |
| | |
共享數據騎士的所有權
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
形式組合
(假設沒有進一步的情況 贖回場景) |
| |
形式組合
(假設80% 贖回 場景) |
| |
形式組合
(假設最大 贖回 場景)(1) |
| |
形式組合
(假設沒有進一步的情況 贖回場景 和全面鍛鍊/ 選項和 令) |
| ||||||||||||||||||||||||||||||||||||
| | |
個共享
|
| |
%
|
| |
個共享
|
| |
%
|
| |
個共享
|
| |
%
|
| |
個共享
|
| |
%
|
| ||||||||||||||||||||||||
前OneMedNet股權持有者
|
| | | | 20,000,000 | | | | | | 58.6% | | | | | | 20,000,000 | | | | | | 61.2% | | | | | | 20,000,000 | | | | | | 61.9% | | | | | | 20,806,453 | | | | | | 52.1% | | |
數據騎士公眾股東(2)(4)
|
| | | | 1,712,698 | | | | | | 5% | | | | | | 342,540 | | | | | | 1% | | | | | | — | | | | | | —% | | | | | | 5,865,476 | | | | | | 14.7% | | |
數據騎士贊助商
和內部人士(3) |
| | | | 4,838,792 | | | | | | 14.2% | | | | | | 4,838,792 | | | | | | 14.8% | | | | | | 4,838,792 | | | | | | 15% | | | | | | 5,200,141 | | | | | | 13% | | |
可轉換票據
|
| | | | 5,238,800 | | | | | | 15.4% | | | | | | 5,238,800 | | | | | | 16% | | | | | | 5,238,800 | | | | | | 16.2% | | | | | | 5,238,800 | | | | | | 13.1% | | |
延期承銷費
|
| | | | 277,778 | | | | | | 0.8% | | | | | | 277,778 | | | | | | 0.9% | | | | | | 277,778 | | | | | | 0.9% | | | | | | 277,778 | | | | | | 0.7% | | |
贊助商貸款
|
| | | | 328,400 | | | | | | 1% | | | | | | 328,400 | | | | | | 1% | | | | | | 328,400 | | | | | | 1% | | | | | | 328,400 | | | | | | 0.8% | | |
ARC集團有限公司
|
| | | | 1,706,000 | | | | | | 5% | | | | | | 1,634,000 | | | | | | 5% | | | | | | 1,616,000 | | | | | | 5% | | | | | | 1,706,000 | | | | | | 4.3% | | |
股權激勵
計劃 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 360,000 | | | | | | 0.9% | | |
管道共享
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 150,000 | | | | | | 0.4% | | |
未償還股份總數
|
| | | | 34,102,468 | | | | | | 100.0% | | | | | | 32,660,310 | | | | | | 100.0% | | | | | | 32,299,770 | | | | | | 100.0% | | | | | | 39,933,048 | | | | | | 100.0% | | |
名稱
|
| |
年齡
|
| |
職位
|
|
保羅·凱西 | | | 77 | | | 董事首席執行官(4) | |
於傑弗裏博士 | | | 55 | | |
董事會主席、創始人,
總裁副首席醫療官(6) |
|
亞倫·格林 | | | 50 | | | 總裁 | |
麗莎·恩布里 | | | 52 | | |
- 財務副總裁總裁首席財務官
|
|
埃爾坎·阿庫茲 | | | 54 | | | 總監(1)(2)(4) | |
埃裏克·卡薩布里(Eric Casaburi) | | | 49 | | | 總監(3)(5) | |
羅伯特·戈爾登 | | | 61 | | | 總監(1)(2)(4) | |
Julianne Huh博士 | | | 54 | | | 總監(3)(5) | |
託馬斯·科薩薩博士 | | | 78 | | | 總監(3)(5) | |
R.斯科特·霍爾布魯克 | | | 76 | | | 總監(1)(2)(6) | |
安全
|
| |
個共享
|
| |
當前
預計 每個 值 共享 |
| |
當前
預計 值 |
| |
首字母
成本 |
| |
未實現
利潤 |
| |
未實現
人均利潤 共享 |
| ||||||||||||||||||
方正股份
|
| | | | 2,875,000 | | | | | $ | 10.49 | | | | | $ | 30,158,750 | | | | | $ | 25,000 | | | | | $ | 30,137,750 | | | | | $ | 10.48 | | |
安置單位
|
| | | | 585,275 | | | | | $ | 10.49 | | | | | $ | 5,510,135 | | | | | $ | 5,852,750 | | | | | $ | 257,385 | | | | | $ | 0.49 | | |
私募認股權證
|
| | | | 585,275 | | | | | $ | 0.06 | | | | | $ | 32,775 | | | | | $ | — | | | | | $ | 32,775 | | | | | $ | 0.06 | | |
流動資金貸款轉換令
|
| | | | 150,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 9,359 | | | | | $ | 0.06 | | |
總數/加權平均值
|
| | | | 4,195,550 | | | | | $ | 8.66 | | | | | $ | 36,331,060 | | | | | $ | 5,877,750 | | | | | $ | 30,461,710 | | | | | $ | 7.26 | | |
安全
|
| |
個共享
|
| |
當前
預計 每個 值 共享 |
| |
當前
預計 值 |
| |
首字母
成本 |
| |
未實現
利潤 |
| |
未實現
人均利潤 共享 |
| ||||||||||||||||||
方正股份
|
| | | | 2,875,000 | | | | | $ | 10.49 | | | | | $ | 30,158,750 | | | | | $ | 25,000 | | | | | $ | 30,133,750 | | | | | $ | 10.48 | | |
安置單位
|
| | | | 585,275 | | | | | $ | 10.49 | | | | | $ | 6,139,535 | | | | | $ | 5,852,750 | | | | | $ | 286,785 | | | | | $ | 0.49 | | |
私募認股權證
|
| | | | 585,275 | | | | | $ | 0.06 | | | | | $ | 32,775 | | | | | $ | — | | | | | $ | 32,775 | | | | | $ | 0.06 | | |
流動資金貸款轉換令
|
| | | | 150,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 8,400 | | | | | $ | 0.06 | | |
總數/加權平均值
|
| | | | 4,195,550 | | | | | $ | 8.66 | | | | | $ | 36,331,060 | | | | | $ | 5,877,750 | | | | | $ | 30,461,710 | | | | | $ | 7.26 | | |
安全
|
| |
個共享
|
| |
當前
預計 每個 值 共享 |
| |
當前
預計 值 |
| |
首字母
成本 |
| |
未實現
利潤 |
| |
未實現
人均利潤 共享 |
| ||||||||||||||||||
方正股份
|
| | | | 2,875,000 | | | | | $ | 10.49 | | | | | $ | 30,158,750 | | | | | $ | 25,000 | | | | | $ | 30,133,750 | | | | | $ | 10.48 | | |
安置單位
|
| | | | 585,275 | | | | | $ | 10.49 | | | | | $ | 6,139,535 | | | | | $ | 5,852,750 | | | | | $ | 286,785 | | | | | $ | 0.49 | | |
私募認股權證
|
| | | | 585,275 | | | | | $ | 0.06 | | | | | $ | 32,775 | | | | | $ | — | | | | | $ | 32,775 | | | | | $ | 0.06 | | |
流動資金貸款轉換令
|
| | | | 150,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 8,400 | | | | | $ | 0.06 | | |
總數/加權平均值
|
| | | | 4,195,550 | | | | | $ | 8.66 | | | | | $ | 36,331,060 | | | | | $ | 5,877,750 | | | | | $ | 30,461,710 | | | | | $ | 7.26 | | |
公司
|
| |
2023
EV/收入 |
| |
2024
EV/收入 |
| ||||||
MongoDB | | | | | 15.17 | | | | | | 11.36 | | |
雪花 | | | | | 18.95 | | | | | | 13.01 | | |
數據日誌 | | | | | 20.02 | | | | | | 14.33 | | |
多氧性 | | | | | 14.64 | | | | | | — | | |
雲耀斑 | | | | | 26.33 | | | | | | 20.24 | | |
下一個DC | | | | | 15.66 | | | | | | 12.90 | | |
4D醫療 | | | | | 30.14 | | | | | | 11.02 | | |
OneMedNet | | | | | 23.20 | | | | | | 10.75 | | |
比較公司
|
| |
MongoDB,Inc.
|
| |
Snowflake。
|
| |
Datadog,Inc.
|
| |
Doximity,Inc.
|
| |
雲耀斑,
Inc. |
| |
NEXCDC
有限 |
| |
4D醫療
有限 |
| |
中位數
|
| |
25日
百分位數 |
| |
第75個
百分位數 |
| |||||||||||||||||||||
行業. . . . . . .
|
| |
互聯網
服務和 基礎設施 |
| |
互聯網
服務和 基礎設施 |
| |
應用程序
軟件 |
| |
健康
關懷 技術 |
| |
互聯網
服務和 基礎設施 |
| |
互聯網
服務和 基礎設施 |
| |
健康
關懷 技術 |
| | | | | | | | | | |||||||||||||||||||||
企業價值(百萬)
|
| | | $ | 24,105.37 | | | | | $ | 53,086.08 | | | | | $ | 38,678.74 | | | | | $ | 8,622.40 | | | | | $ | 19,363.24 | | | | | $ | 4,666.18 | | | | | $ | 47.45 | | | | | | | | | | | |
盈利能力
|
| | | | -29.22% | | | | | | -47.39% | | | | | | 2.20% | | | | | | 33.50% | | | | | | -11.39% | | | | | | 52.76% | | | | | | -4979.43% | | | | | | | | | | | |
預計收入(單位:
數百萬) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
日曆年+ 1
|
| | | $ | 1,193.52 | | | | | $ | 2,025.65 | | | | | $ | 1,618.67 | | | | | $ | 414.60 | | | | | $ | 958.61 | | | | | $ | 221.86 | | | | | $ | 2.73 | | | | | | | | | | | |
日曆年+ 2
|
| | | $ | 1,562.64 | | | | | $ | 3,110.71 | | | | | $ | 2,226.06 | | | | | $ | 547.13 | | | | | $ | 1,309.25 | | | | | $ | 265.77 | | | | | $ | 8.26 | | | | | | | | | | | |
選定指南
上市公司 |
| |
MongoDB,Inc.
|
| |
Snowflake。
|
| |
Datadog,Inc.
|
| |
Doximity,Inc.
|
| |
Cloudflare
Inc. |
| |
NEXCDC
有限 |
| |
4D醫療
有限 |
| |
中位數
|
| |
25日
百分位數 |
| |
第75個
百分位數 |
| ||||||||||||||||||||||||||||||
日曆年+3
|
| | | $ | 2,055.21 | | | | | $ | 4,559.39 | | | | | $ | 3,101.71 | | | | | $ | 705.94 | | | | | $ | 1,795.65 | | | | | $ | 344.83 | | | | | | 不適用 | | | | | | | | | | | | | | | | | | | | |
日曆年+ 4
|
| | | $ | 2,663.71 | | | | | $ | 6,923.30 | | | | | $ | 4,332.01 | | | | | $ | 866.63 | | | | | $ | 2,776.56 | | | | | $ | 448.71 | | | | | | 不適用 | | | | | | | | | | | | | | | | | | | | |
多重分析 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
企業價值/總收入
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
日曆年+ 2
|
| | | | 9.2x | | | | | | 9.2x | | | | | | 9.9x | | | | | | 9.4x | | | | | | 9.1x | | | | | | 10.4x | | | | | | 5.7x | | | | | | 9.2x | | | | | | 9.1x | | | | | | 9.7x | | |
日曆年+3
|
| | | | 7.8x | | | | | | 7.3x | | | | | | 8.1x | | | | | | 8.0x | | | | | | 7.4x | | | | | | 8.8x | | | | | | 不適用 | | | | | | 7.9x | | | | | | 7.5x | | | | | | 8.1x | | |
日曆年+ 4
|
| | | | 6.5x | | | | | | 5.5x | | | | | | 6.4x | | | | | | 7.0x | | | | | | 5.4x | | | | | | 7.4x | | | | | | 不適用 | | | | | | 6.5x | | | | | | 5.8x | | | | | | 6.9x | | |
AOP
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2026
|
| |
2027
|
| |
2028
|
| |
2029
|
| |
2030
|
| |
2031
|
| |
2032
|
| ||||||||||||||||||||||||||||||||||||
預訂量 | | | | $ | 1,346.4 | | | | | $ | 4,612.0 | | | | | $ | 11,409.8 | | | | | $ | 23,811.5 | | | | | $ | 44,274.4 | | | | | $ | 61,554.1 | | | | | $ | 85,745.7 | | | | | $ | 120,043.9 | | | | | $ | 168,061.5 | | | | | $ | 235,286.1 | | | | | $ | 329,400.6 | | | | | $ | 461,160.8 | | |
同比增長假設
|
| | |
|
29%
|
| | | |
|
243%
|
| | | |
|
147%
|
| | | |
|
109%
|
| | | |
|
86%
|
| | | |
|
39%
|
| | | |
|
39%
|
| | | |
|
40%
|
| | | |
|
40%
|
| | | |
|
40%
|
| | | |
|
40%
|
| | | |
|
40%
|
| |
收入 | | | | $ | 1,091.8 | | | | | $ | 3,799.0 | | | | | $ | 8,620.9 | | | | | $ | 18,610.8 | | | | | $ | 35,693.2 | | | | | $ | 57,745.1 | | | | | $ | 88,177.2 | | | | | $ | 126,066.6 | | | | | $ | 167,938.7 | | | | | $ | 207,151.7 | | | | | $ | 233,941.6 | | | | | $ | 240,229.0 | | |
收入同比增長
假設 |
| | |
|
32%
|
| | | |
|
248%
|
| | | |
|
127%
|
| | | |
|
116%
|
| | | |
|
92%
|
| | | |
|
62%
|
| | | |
|
53%
|
| | | |
|
43%
|
| | | |
|
33%
|
| | | |
|
23%
|
| | | |
|
13%
|
| | | |
|
3%
|
| |
%的預訂量轉為
至收入 |
| | |
|
81%
|
| | | |
|
82%
|
| | | |
|
76%
|
| | | |
|
78%
|
| | | |
|
81%
|
| | | |
|
94%
|
| | | |
|
103%
|
| | | |
|
105%
|
| | | |
|
100%
|
| | | |
|
88%
|
| | | |
|
71%
|
| | | |
|
52%
|
| |
銷售成本
|
| | | $ | 1,205.1 | | | | | $ | 2,638.5 | | | | | $ | 3,352.9 | | | | | $ | 6,547.5 | | | | | $ | 11,791.9 | | | | | $ | 16,796.4 | | | | | $ | 25,648.2 | | | | | $ | 36,417.0 | | | | | $ | 48,030.5 | | | | | $ | 58,623.9 | | | | | $ | 64,333.9 | | | | | $ | 64,861.8 | | |
銷售成本佔收入的百分比
|
| | |
|
110%
|
| | | |
|
69%
|
| | | |
|
39%
|
| | | |
|
35%
|
| | | |
|
33%
|
| | | |
|
29%
|
| | | |
|
29%
|
| | | |
|
29%
|
| | | |
|
29%
|
| | | |
|
28%
|
| | | |
|
27%
|
| | | |
|
27%
|
| |
| | |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2026
|
| |
2027
|
| |
2028
|
| |
2029
|
| |
2030
|
| |
2031
|
| |
2032
|
| ||||||||||||||||||||||||||||||||||||
SG&A
|
| | | $ | 1,801.9 | | | | | $ | 2,131.4 | | | | | $ | 5,359.0 | | | | | $ | 7,635.0 | | | | | $ | 9,468.3 | | | | | $ | 11,189.8 | | | | | $ | 17,086.9 | | | | | $ | 25,213.3 | | | | | $ | 33,587.7 | | | | | $ | 43,087.5 | | | | | $ | 49,595.6 | | | | | $ | 50,688.3 | | |
收入同比增長
假設 |
| | | | | | | | |
|
18%
|
| | | |
|
151%
|
| | | |
|
42%
|
| | | |
|
24%
|
| | | |
|
18%
|
| | | |
|
53%
|
| | | |
|
48%
|
| | | |
|
33%
|
| | | |
|
28%
|
| | | |
|
15%
|
| | | |
|
2%
|
| |
研發、運營
|
| | | | 795.226 | | | | | $ | 1,496.7 | | | | | $ | 2,301.5 | | | | | $ | 2,700.4 | | | | | $ | 3,102.4 | | | | | $ | 3,451.4 | | | | | $ | 5,270.3 | | | | | $ | 6,933.7 | | | | | $ | 9,236.6 | | | | | $ | 10,357.6 | | | | | $ | 11,697.1 | | | | | $ | 12,011.5 | | |
收入同比增長
假設 |
| | | | | | | | |
|
88%
|
| | | |
|
54%
|
| | | |
|
17%
|
| | | |
|
15%
|
| | | |
|
11%
|
| | | |
|
53%
|
| | | |
|
32%
|
| | | |
|
33%
|
| | | |
|
12%
|
| | | |
|
13%
|
| | | |
|
3%
|
| |
選定指南
上市公司 |
| |
MongoDB,Inc.
|
| |
雪花公司
|
| |
數據多格公司
|
| |
Doximity公司
|
| |
Cloudflare,
Inc. |
| |
NEXCDC
有限 |
| |
4D醫療
有限 |
| |
中位數
|
| |
25日
百分位數 |
| |
第75個
百分位數 |
| ||||||||||||||||||||||||||||||
行業 | | |
互聯網
服務和 基礎設施 |
| |
互聯網
服務和 基礎設施 |
| |
應用程序
軟件 |
| |
健康
關心 技術 |
| |
互聯網
服務和 基礎設施 |
| |
互聯網
服務和 基礎設施 |
| |
健康
關心 技術 |
| | | | | | | | | | | | | | | | | | | |||||||||||||||||||||
企業價值(百萬)
|
| | | $ | 24,105.37 | | | | | $ | 53,086.08 | | | | | $ | 38,678.74 | | | | | $ | 8,622.40 | | | | | $ | 19,363.24 | | | | | $ | 4,666.18 | | | | | $ | 47.45 | | | | | | | | | | | | | | | | | | | | |
盈利能力
|
| | | | -29.22% | | | | | | -47.39% | | | | | | 2.20% | | | | | | 33.50% | | | | | | -11.39% | | | | | | 52.76% | | | | | | -4979.43% | | | | | | | | | | | | | | | | | | | | |
預計收入(單位:
數百萬) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
日曆年+ 1
|
| | | $ | 1,193.52 | | | | | $ | 2,025.65 | | | | | $ | 1,618.67 | | | | | $ | 414.60 | | | | | $ | 958.61 | | | | | $ | 221.86 | | | | | $ | 2.73 | | | | | | | | | | | | | | | | | | | | |
日曆年+2
|
| | | $ | 1,562.64 | | | | | $ | 3,110.71 | | | | | $ | 2,226.06 | | | | | $ | 547.13 | | | | | $ | 1,309.25 | | | | | $ | 265.77 | | | | | $ | 8.26 | | | | | | | | | | | | | | | | | | | | |
日曆年+3
|
| | | $ | 2,055.21 | | | | | $ | 4,559.39 | | | | | $ | 3,101.71 | | | | | $ | 705.94 | | | | | $ | 1,795.65 | | | | | $ | 344.83 | | | | | | 不適用 | | | | | | | | | | | | | | | | | | | | |
日曆年+4
|
| | | $ | 2,663.71 | | | | | $ | 6,923.30 | | | | | $ | 4,332.01 | | | | | $ | 866.63 | | | | | $ | 2,776.56 | | | | | $ | 448.71 | | | | | | 不適用 | | | | | | | | | | | | | | | | | | | | |
多重分析 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
企業價值/總收入-調整後的規模
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
日曆年+2
|
| | | | 9.2x | | | | | | 9.2x | | | | | | 9.9x | | | | | | 9.4x | | | | | | 9.1x | | | | | | 10.4x | | | | | | 5.7x | | | | | | 9.2x | | | | | | 9.1x | | | | | | 9.7x | | |
日曆年+3
|
| | | | 7.8x | | | | | | 7.3x | | | | | | 8.1x | | | | | | 8.0x | | | | | | 7.4x | | | | | | 8.8x | | | | | | 不適用 | | | | | | 7.9x | | | | | | 7.5x | | | | | | 8.1x | | |
日曆年+4
|
| | | | 6.5x | | | | | | 5.5x | | | | | | 6.4x | | | | | | 7.0x | | | | | | 5.4x | | | | | | 7.4x | | | | | | 不適用 | | | | | | 6.5x | | | | | | 5.8x | | | | | | 6.9x | | |
| | |
憲章
|
| |
擬議修訂的憲章
|
|
更名
|
| | 數據騎士收購公司 | | | OneMedNet公司 | |
目的
|
| | 《數據騎士憲章》規定,數據騎士收購公司的目的是從事任何合法的行為或活動,公司可根據DGCL組織起來。除法律賦予公司的權力和特權及附帶的權力和特權外,公司還擁有並可以行使進行、促進或實現公司的業務或目的所必需或方便的所有權力和特權,包括但不限於進行涉及公司和一項或多項業務的合併、股本交換、資產收購、股票購買、重組或類似的業務合併。 | | | 擬議的修訂憲章規定,OneMedNet Corporation的目的是從事根據特拉華州一般公司法可為公司組織的任何合法行為或活動。 | |
大寫
|
| | 《數據騎士憲章》授權發行111,000,000股,包括100,000,000股A類普通股、10,000,000股B類普通股和1,000,000股優先股,每股面值0.0001美元。 | | | 擬議的修訂章程取消了B類普通股,使所有類別股本的總股本為111,000,000股,其中包括11,000,000股普通股和1,000,000股優先股,每股面值為0.0001美元。 | |
A類普通股和B類普通股重新分類
|
| | 《數據騎士憲章》授權A類普通股和B類普通股。 | | | 擬議修訂的章程取消了A類普通股和B類普通股,取代了普通股 | |
董事會組成
|
| | 《數據騎士憲章》規定,除可由一名或多名持有人選出的董事外,公司董事的人數 | | | 擬議的修訂章程規定,公司的董事人數為9人,可以增加或減少1人或 | |
| | |
憲章
|
| |
擬議修訂的憲章
|
|
| | | 按類別或系列分開投票的優先股系列應由董事會根據董事會多數成員通過的決議不時確定。根據董事的任期,董事會分為三個相等或接近相等的級別,每一級別的任期交錯三年。在每屆股東年會上,被選舉接替任期屆滿的董事的董事的任期應在他們當選後的第三次股東年會上屆滿。 | | | 董事會不時採納的更多內容。董事會任期分為三級,一級在2024年召開的股東年會上任期屆滿,第二級在2025年召開的股東年會上任期屆滿,第三級在2026年召開的股東年會上任期屆滿。在每屆年度股東大會上,被選舉接替任期屆滿的董事的董事的任期應在他們當選後的第三次年度股東大會上屆滿。儘管有上述規定,被選入每一級別的董事應任職至其繼任者被正式選舉併合格為止,或直至其先前辭職、去世或被免職為止。如果董事人數此後發生變化,任何新設的董事職位或董事職位的減少應在各級之間進行分配,以使所有類別的董事人數在切實可行的情況下儘可能接近相等,但組成整個董事會的董事人數的減少不會縮短任何現任董事的任期。董事人數的減少不得導致董事在其任期屆滿前被免職。這種董事會分類可能會延遲或防止新OneMedNet的控制權或管理層發生變化,因為在大多數情況下,要求某人在兩次或兩次以上的年度會議上成功參與委託書競爭,才能獲得董事會的控制權。 | |
修訂附例
|
| | 《數據騎士憲章》規定,採用、修訂、更改或廢除本附例需獲得董事會過半數成員的贊成票。公司章程也可由股東通過、修改、變更或廢止;但除任何類別或 股東的任何表決外, | | | 擬議的修訂章程規定,董事會有權通過、修改、更改或廢除公司的章程。除適用法律或本第三修正案所要求的公司任何類別或系列股票的持有人的任何投票權外 | |
| | |
憲章
|
| |
擬議修訂的憲章
|
|
| | | (Br)法律或本修訂及重訂證書(包括任何優先股名稱)所規定的本公司一系列股本,持有本公司當時所有已發行股本中一般有權在董事選舉中投票的全部已發行股本的至少過半數投票權的持有人投贊成票後,股東須通過、修訂、更改或廢除該等附例;但進一步規定,股東此後通過的任何章程不得使董事會先前的任何行為無效,而該等行為在該等章程未獲採納的情況下是有效的。 | | | 和重新發行的證書(包括關於一個或多個類別或系列優先股的任何指定證書),公司股東通過、修訂或廢除公司章程,將需要當時所有已發行股份投票權的至少66%和三分之二(66-2/3%)的持有者投贊成票,作為一個類別一起投票;但公司股東此後通過的任何附例,不得使董事會先前的任何行為無效,而該等行為如果沒有通過該等附例則是有效的。這一更高的審批要求可能會推遲或阻止新OneMedNet的章程發生變化,並可能具有推遲或阻止新OneMedNet的控制權或管理層發生變化的效果。 | |
憲章修正案
|
| | 《數據騎士憲章》規定,本公司保留隨時、不時地按照《數據騎士收購公司憲章》和DGCL現在或以後規定的方式,修改、更改、更改或廢除其中包含的任何條款,以及當時有效的特拉華州法律授權的其他條款;且,除細則第VIII8條所載者外,數據騎士收購公司授予股東、董事或任何其他人士的所有任何性質的權利、優惠及特權,均在xi(企業機會)細則保留權利的規限下授予;惟細則第XIX條(業務合併要求;存在)只可按其中所規定予以修訂。 | | | 擬議的修訂章程規定,需要當時所有已發行股份投票權的至少66%和三分之二(66-2/3%)的持有人投贊成票,作為一個單一類別一起投票,以修改、修訂或廢除章程第五條(董事會)、第六條(股東)、第七條(責任和賠償;公司機會)、第八條(業務合併)、第九條(排他性論壇)和第十條(修正案)。這一更高的批准要求可能會延遲或阻止新OneMedNet憲章的這些條款的變化,從而具有延遲或阻止新OneMedNet的控制或管理變化的效果。 | |
空白支票公司專用撥備
|
| | 《數據騎士憲章》規定了與我們在完成初始業務合併之前作為空白支票公司運營相關的各種條款。 | | | 擬議修訂後的章程刪除了之前包含在Data Knights Acquisition Corp.章程中的這些條款,因為業務合併完成後,Data Knights Acquisition | |
| | |
憲章
|
| |
擬議修訂的憲章
|
|
| | | | | | Corp.將不再是一家空白支票公司。此外,要求在Data Knights Acquisition Corp.進行業務合併或清算之前將發行收益保存在信託賬户中的條款以及管理擬議業務合併完成的條款在業務合併完成後將不適用,因此將被刪除。 | |
生存時間
|
| | 《數據騎士憲章》規定,如果數據騎士未能完成業務合併,且未能在首次公開募股結束後12個月內或在任何延展期內(受法律要求的規限)完成初始業務合併,將被要求解散和清算其信託賬户,將該賬户中當時剩餘的資金返還給公眾股東,但受數據騎士保薦人在某些情況下是否有能力延長期限的限制。 | | | 擬議修訂的憲章刪除了《數據騎士憲章》中的清盤條款,保留了《DGCL》中永久存在的默認條款 | |
名稱
|
| |
年齡
|
| |
職位
|
|
巴里·安德森 | | | 45 | | | 董事長兼首席執行官兼董事 | |
Firdauz Edmin Bin Mokhtar | | | 49 | | | 首席財務官兼祕書 | |
賽義德·穆謝爾·艾哈邁德 | | | 38 | | | 董事 | |
Julianne Huh博士 | | | 53 | | | 董事 | |
Annie Damit Undikai | | | 60 | | | 董事 | |
專利
編號 |
| |
管轄權
|
| |
預期的
過期日期 |
| |
簡要説明
|
|
8065166 | | |
美國
|
| |
02/21/2030
|
| | 用於將醫療文件從源醫療機構電子傳輸到目的地醫療機構的計算機實現的方法、計算機系統和計算機可讀存儲設備 | |
8090596 | | |
美國
|
| |
09/12/2028
|
| | 用於以電子方式將醫療文件從源計算系統傳輸到目的地計算系統或從第一醫療機構傳輸到第二醫療機構的計算機實現的方法、計算機系統和計算機可讀存儲裝置 | |
8099307 | | |
美國
|
| |
09/12/2028
|
| | 用於將醫療文件從源設施計算系統電子傳輸到目的地設施計算系統的計算機實現的方法、計算機系統和計算機可讀存儲裝置 | |
8108228 | | |
美國
|
| |
09/12/2028
|
| | 用於將醫療文件從醫療設施的放射信息系統、醫院信息系統、圖像存檔和通信系統、圖像服務器和其他醫療系統中的至少一個電子地傳輸到存儲設施、存儲計算系統或目的地設施的計算機實現的方法、計算機系統和計算機可讀存儲設備 | |
8121870 | | |
美國
|
| |
09/12/2028
|
| | 用於驗證和批准政府要求的放行表格的計算機實現的方法、計算機系統和計算機可讀存儲 | |
8131569 | | |
美國
|
| |
09/12/2028
|
| | 用於將醫療文件從源計算系統電子傳輸到目的地設施或目的地計算系統的計算機實現的方法、計算機系統和計算機可讀存儲裝置 | |
8195483 | | |
美國
|
| |
09/12/2028
|
| | 用於控制將醫療文件從源設施傳輸到目的地設施的基於許可的工作流過程的計算機實現的方法、計算機系統和計算機可讀存儲裝置 | |
8386278 | | |
美國
|
| |
09/12/2028
|
| | 用於將醫療文件從源醫療機構電子傳輸到目的地醫療機構的計算機實現的方法、計算機系統和計算機可讀存儲設備 | |
9171344 | | |
美國
|
| |
03/11/2033
|
| | 用於響應於經由交互式用户界面從用户接收的輸入來訪問一個或多個電子醫療數據源以便通過計算機網絡將一個或多個醫療文件從源設施傳輸到目的地設施的計算機實現的方法 | |
9760677 | | |
美國
|
| |
04/23/2030
|
| | 用於醫療信息設備組件跟蹤的電子方法和過程,用於響應於經由交互式用户界面接收的指令來提供對一個或多個電子醫療數據源的訪問,以便傳輸和路由醫療數據 | |
2008318772 | | |
澳元
|
| |
10/29/2028
|
| | 用於將醫療文件從源計算系統電子傳輸到目的地計算系統的計算機實現的方法、計算機系統和計算機可讀存儲裝置 | |
|
單元層
|
| |
經銷商轉賬手續費
|
| |
年度學習卷
|
| ||||||||||||||||||||||||||||||
|
單元
層 |
| |
最小
|
| |
最大值
|
| |
單價
|
| |
啟動費
|
| |
最小音量
|
| |
最大音量
|
| ||||||||||||||||||
|
1
|
| | | | 0 | | | | | | 25 | | | | | $ | 714 | | | | | $ | 3,571 | | | | | | 0 | | | | | | 250,000 | | |
|
2
|
| | | | 26 | | | | | | 50 | | | | | $ | 696 | | | | | $ | 6,964 | | | | | | 260,000 | | | | | | 500,000 | | |
|
3
|
| | | | 51 | | | | | | 75 | | | | | $ | 679 | | | | | $ | 10,179 | | | | | | 510,000 | | | | | | 750,000 | | |
|
4
|
| | | | 76 | | | | | | 100 | | | | | $ | 661 | | | | | $ | 13,214 | | | | | | 760,000 | | | | | | 1,000,000 | | |
|
5
|
| | | | 101 | | | | | | 125 | | | | | $ | 643 | | | | | $ | 16,071 | | | | |
|
1,010,000
|
| | | | | 1,250,000 | | |
|
6
|
| | | | 126 | | | | | | 150 | | | | | $ | 625 | | | | | $ | 18,750 | | | | | | 1,260,000 | | | | | | 1,500,000 | | |
|
7
|
| | | | 151 | | | | | | 175 | | | | | $ | 607 | | | | | $ | 21,250 | | | | | | 1,510,000 | | | | | | 1,750,000 | | |
|
8
|
| | | | 176 | | | | | | 200 | | | | | $ | 589 | | | | | $ | 23,571 | | | | | | 1,760,000 | | | | | | 2,000,000 | | |
|
9
|
| | | | 201 | | | | | | 225 | | | | | $ | S71 | | | | | $ | 25,714 | | | | | | 2,010,000 | | | | | | 2,250,000 | | |
|
10
|
| | | | 226 | | | | | | 250 | | | | | $ | 554 | | | | | $ | 27,679 | | | | | | 2,260,000 | | | | | | 2,500,000 | | |
|
11
|
| | | | 251 | | | | | | 275 | | | | | $ | 536 | | | | | $ | 29,464 | | | | | | 2,510,000 | | | | | | 2,750,000 | | |
|
12
|
| | | | 276 | | | | | | 300 | | | | | $ | 518 | | | | | $ | 31,071 | | | | | | 2,760,000 | | | | | | 3,000,000 | | |
|
13
|
| | | | 301 | | | | | | 325 | | | | | $ | 500 | | | | | $ | 32,500 | | | | | | 3,010,000 | | | | | | 3,250,000 | | |
|
14
|
| | | | 326 | | | | | | 350 | | | | | $ | 482 | | | | | $ | 33,750 | | | | | | 3,260,000 | | | | | | 3,500,000 | | |
|
15
|
| | | | 351 | | | | | | 375 | | | | | $ | 464 | | | | | $ | 34,821 | | | | | | 3,510,000 | | | | | | 3,750,000 | | |
|
16
|
| | | | 376 | | | | | | 400 | | | | | $ | 446 | | | | | $ | 35,714 | | | | | | 3,760,000 | | | | | | 4,000,000 | | |
|
17
|
| | | | 401 | | | | | | 425 | | | | | $ | 429 | | | | | $ | 36,429 | | | | | | 4,010,000 | | | | | | 4,250,000 | | |
|
18
|
| | | | 426 | | | | | | 450 | | | | | $ | 411 | | | | | $ | 36,964 | | | | | | 4,260,000 | | | | | | 4,500,000 | | |
|
19
|
| | | | 451 | | | | | | 475 | | | | | $ | 393 | | | | | $ | 37,321 | | | | | | 4,510,000 | | | | | | 4,750,000 | | |
|
20
|
| | | | 476 | | | | | | 500 | | | | | $ | 375 | | | | | $ | 37,500 | | | | | | 4,760,000 | | | | | | 5,000,000 | | |
| | |
截至6個月的時間
|
| |||||||||
| | |
06月30日
2023 |
| |
06月30日
2022 |
| ||||||
數據交換 | | | | | | | | | | | | | |
數據許可協議
|
| | | $ | 148,827 | | | | | $ | 149,540 | | |
主經銷商協議
|
| | | $ | 190,886 | | | | | $ | 178,974 | | |
| | | | $ | 339,713 | | | | | $ | 328,514 | | |
| | |
截至6個月的時間
|
| |||||||||
| | |
2023年6月30日
|
| |
2022年6月30日
|
| ||||||
真實世界數據(IRWD) | | | | | | | | | | | | | |
人工智能
|
| | | $ | 15,585 | | | | | $ | 92,784 | | |
成像
|
| | | $ | 0 | | | | | $ | 92,580 | | |
| | | | $ | 15,585 | | | | | $ | 185,364 | | |
數據交換(光束) | | | | | | | | | | | | | |
醫院和衞生系統
|
| | | $ | 339,713 | | | | | $ | 328,514 | | |
總收入
|
| | | $ | 355,298 | | | | | $ | 513,878 | | |
名稱
|
| |
年齡
|
| |
個職位
|
|
保羅·凱西 | | |
76
|
| | 董事首席執行官 | |
於傑弗裏博士 | | |
55
|
| | 創始人、首席醫療官、副董事長總裁 | |
亞倫·格林 | | |
50
|
| | 總裁 | |
麗莎·恩布里 | | |
51
|
| | 首席財務官總裁 - 財務副總裁 | |
| | |
截至6個月的時間
|
| |||||||||
| | |
06月30日
2023 |
| |
06月30日
2022 |
| ||||||
工資
|
| | | | 336,271 | | | | | | 420,938 | | |
託管
|
| | | | 182,590 | | | | | | 211,068 | | |
其他
|
| | | | — | | | | | | 330 | | |
| | | | | 518,861 | | | | | | 632,336 | | |
| | |
截至6個月的時間
|
| |||||||||
| | |
06月30日
2023 |
| |
06月30日
2022 |
| ||||||
工資和顧問
|
| | | | 679,870 | | | | | | 369,933 | | |
託管
|
| | | | 53,260 | | | | | | — | | |
其他
|
| | | | 11,433 | | | | | | 4,422 | | |
| | | | | 744,563 | | | | | | 374,355 | | |
| | |
截至6個月的時間
|
| |||||||||
| | |
06月30日
2023 |
| |
06月30日
2022 |
| ||||||
工資和顧問
|
| | | | 407,486 | | | | | | 485,518 | | |
壞賬
|
| | | | (102,700) | | | | | | — | | |
折舊和攤銷
|
| | | | 12,450 | | | | | | 9,693 | | |
保險
|
| | | | 11,420 | | | | | | 10,644 | | |
專業費用(法律和審計)
|
| | | | 235,120 | | | | | | 465,433 | | |
招聘
|
| | | | 133,000 | | | | | | 190,000 | | |
租金、電信和寫字樓
|
| | | | 108,824 | | | | | | 67,482 | | |
股票薪酬
|
| | | | 42,825 | | | | | | 23,468 | | |
出差
|
| | | | 30,762 | | | | | | 34,053 | | |
權證發行
|
| | | | 462,001 | | | | | | — | | |
| | | | | 1,341,188 | | | | | | 1,286,291 | | |
| | |
截至6個月的時間
|
| |||||||||
| | |
06月30日
2023 |
| |
06月30日
2022 |
| ||||||
工資
|
| | | | 94,828 | | | | | | 61,722 | | |
| | |
截至6個月的時間
|
| |||||||||
| | |
06月30日
2023 |
| |
06月30日
2022 |
| ||||||
工資和顧問
|
| | | | 499,191 | | | | | | 252,026 | | |
商展
|
| | | | 65,694 | | | | | | 79,035 | | |
其他
|
| | | | 5,652 | | | | | | — | | |
| | | | | 570,537 | | | | | | 331,061 | | |
姓名和主要職務
|
| |
年
|
| |
工資
($) |
| |
合同
收入 |
| |
RSU
($) |
| |
庫存
選項 ($) |
| |
獎金
($) |
| |
所有其他
薪酬 ($) |
| |
合計
($) |
| ||||||||||||||||||||||||
保羅·凱西
|
| | | | 2023 | | | | | $ | 77,508(2) | | | | | | — | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | $ | 102,580 | | |
| | | 2022 | | | | | $ | 84,545 | | | | | $ | 60,000(1) | | | | | | | | | | | | | | | | | | | | | | | | 441,000(1) | | | | | $ | 585,545 | | | ||
| | | 2021 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 0 | | | ||
| | | 2020 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | ||
| | | 2019 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | ||
道格·阿倫特
|
| | | | 2023 | | | | | $ | 108,970(3) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 108,970 | | |
| | | 2022 | | | | | $ | 161,200(3) | | | | | | — | | | | | | — | | | | | | 10,000 | | | | | | — | | | | | | 46,473 | | | | | $ | 217,673 | | | ||
| | | 2021 | | | | | $ | 155,000(3) | | | | | | — | | | | | | — | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | $ | 165,000 | | | ||
| | | 2020 | | | | | $ | 109,792(3) | | | | | | — | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | $ | 209,792 | | | ||
| | | 2019 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | ||
索拉布·馬圖爾
|
| | | | 2023 | | | | | | 0 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 0 | | |
| | | 2022 | | | | | $ | 218,750(4) | | | | | | — | | | | | | — | | | | | | 100,000 | | | | | $ | 5,000 | | | | | | — | | | | | $ | 323,750 | | | ||
| | | 2021 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | ||
| | | 2020 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | ||
| | | 2019 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | ||
約瑟夫·沃爾什
|
| | | | 2023 | | | | | $ | 150,000(5) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 150,000 | | |
| | | 2022 | | | | | $ | 137,500(5) | | | | | | — | | | | | | — | | | | | | 225,000 | | | | | | — | | | | | | — | | | | | $ | 362,500 | | | ||
| | | 2021 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | ||
| | | 2020 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | ||
| | | 2019 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | ||
大衞·加斯科因
|
| | | | 2023 | | | | | | 0 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | 2022 | | | | | $ | 110,445(6) | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 132,267 | | | | | | — | | | | | $ | 242,721 | | | ||
| | | 2021 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | ||
| | | 2020 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | ||
| | | 2019 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | ||
麗莎·恩布里
|
| | | | 2023 | | | | | $ | 75,000(7) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 75,000 | | |
| | | 2022 | | | | | $ | 106,250(7) | | | | | $ | 27,231(8) | | | | | | — | | | | | | 30,000 | | | | | | — | | | | | | — | | | | | $ | 163,481 | | | ||
| | | 2021 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | ||
| | | 2020 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | ||
| | | 2019 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | ||
黛布拉·萊因哈特
|
| | | | 2023 | | | | | $ | 98,552(9) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 98,552 | | |
| | | 2022 | | | | | $ | 163,000(9) | | | | | | — | | | | | | — | | | | | | 54,000 | | | | | | 29,000 | | | | | | — | | | | | $ | 246,000 | | | ||
| | | 2021 | | | | | $ | 134,000(9) | | | | | | — | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | $ | 159,000 | | | ||
| | | 2020 | | | | | $ | 122,667(9) | | | | | $ | 15,050(10) | | | | | | — | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | $ | 187,717 | | | ||
| | | 2019 | | | | | | — | | | | | $ | 109,130(10) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 109,130 | | | ||
亞倫·格林
|
| | | | 2023 | | | | | $ | 58,333(11) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 58,333 | | |
名稱
|
| |
現金
($) |
| |
股權
($) |
| |
養老金/
NQDC ($) |
| |
額外福利/
優勢 ($) |
| |
税
報銷 ($) |
| |
其他
($)(1) |
| |
合計
($) |
| |||||||||||||||||||||
保羅·凱西
|
| | | | 144,000 | | | | | | — | | | | | | 0 | | | | | | — | | | | | | 0 | | | | | $ | | | | | $ | | | ||
亞倫·格林
|
| | | | 250,000 | | | | | | — | | | | | | 0 | | | | | | — | | | | | | 0 | | | | | $ | | | | | $ | | | ||
於傑弗裏博士
|
| | | | 300,000 | | | | | | — | | | | | | 0 | | | | | | — | | | | | | 0 | | | | | $ | | | | | $ | | | ||
麗莎·恩布里
|
| | | | 150,000 | | | | | | — | | | | | | 0 | | | | | | — | | | | | | 0 | | | | | $ | | | | | $ | | | ||
道格·阿倫特
|
| | | | 155,000 | | | | | | — | | | | | | 0 | | | | | | — | | | | | | 0 | | | | | $ | | | | | $ | | | |
名稱
|
| |
數量:
證券 底層 未練習 選項(#) 可鍛鍊 |
| |
數量:
證券 底層 未練習 選項(#) 不可行使 |
| |
股權
獎勵 計劃 獎項: 數量: 證券 底層 未練習 未賺到的 選項(#) |
| |
選項
練習 價格($) |
| |
選項
過期 日期 |
| |
編號
共 個共享 或單位 庫存的 個 這 沒有 已歸屬 |
| |
市場
值為 個共享 或單位 庫存的 個 這 有 不是 已歸屬 |
| |
股權
獎勵 計劃 獎項: 數量: 未賺到的 個共享, 個單位或 其他 權利: 沒有 已歸屬 |
| |
股權
獎勵 計劃:市場 或付款 值為 未賺到的 股份,單位 或其他 權利: 沒有 既得($) |
| |||||||||||||||
保羅·凱西
|
| | | | — | | | | | | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | | | | | | | | | | |
道格·阿倫特
|
| | | | 10,000 | | | | | | 5,208 | | | | | | 5,208 | | | | | $ | 1 | | | | | | 01/01/2031 | | | | | | | | | | | | | | |
道格·阿倫特
|
| | | | 10,000 | | | | | | 10,000 | | | | | | 10,000 | | | | | $ | 1 | | | | | | 01/01/2032 | | | | | | | | | | | | | | |
道格·阿倫特
|
| | | | 100,000 | | | | | | 37,500 | | | | | | 37,500 | | | | | $ | 1 | | | | | | 06/15/2030 | | | | | | | | | | | | | | |
約瑟夫·沃爾什
|
| | | | 225,000 | | | | | | 225,000 | | | | | | 225,000 | | | | | $ | 1 | | | | | | 07/16/2032 | | | | | | | | | | | | | | |
麗莎·恩布里
|
| | | | 30,000 | | | | | | 30,000 | | | | | | 30,000 | | | | | $ | 1 | | | | | | 03/15/2032 | | | | | | | | | | | | | | |
黛布拉·萊因哈特
|
| | | | 50,000 | | | | | | 18,750 | | | | | | 18,750 | | | | | $ | 1 | | | | | | 06/03/2030 | | | | | | | | | | | | | | |
黛布拉·萊因哈特
|
| | | | 25,000 | | | | | | 16,667 | | | | | | 16,667 | | | | | $ | 1 | | | | | | 08/31/2031 | | | | | | | | | | | | | | |
黛布拉·萊因哈特
|
| | | | 50,000 | | | | | | 50,000 | | | | | | 50,000 | | | | | $ | 1 | | | | | | 04/01/2032 | | | | | | | | | | | | | | |
名稱
|
| |
年齡
|
| |
職位
|
|
保羅·凱西 | | | 76 | | | 董事首席執行官(4) | |
於傑弗裏博士 | | | 55 | | | 董事會主席、創始人、首席醫療官總裁副董事長(6) | |
亞倫·格林 | | | 50 | | | 總裁 | |
麗莎·恩布里 | | | 51 | | | 首席財務官、副總裁-財務 | |
埃爾坎·阿庫茲 | | | 53 | | | 總監(1)(2)(4) | |
埃裏克·卡薩布里(Eric Casaburi) | | | 48 | | | 總監(3)(5) | |
羅伯特·戈爾登 | | | 60 | | | 總監(1)(2)(4) | |
Julianne Huh博士 | | | 53 | | | 總監(3)(5) | |
託馬斯·科薩薩博士 | | | 77 | | | 總監(1)(5) | |
R.斯科特·霍爾布魯克 | | | 73 | | | 總監(1)(2)(6) | |
名稱
|
| |
年齡
|
| |
職位
|
|
保羅·凱西 | | | 76 | | | 董事首席執行官 | |
於傑弗裏博士
|
| | 55 | | |
董事會主席、創始人、首席醫療官總裁副董事長
|
|
麗莎·恩布里 | | | 51 | | | - 財務副總裁總裁首席財務官 | |
| | | | | |
企業合併後
|
| ||||||||||||||||||||||||||||||
| | |
開業前
組合 |
| |
假設沒有
進一步 贖回(1) |
| |
假設
最大 贖回(2) |
| |||||||||||||||||||||||||||
受益人姓名和地址
|
| |
數量:
股票數量: 數據騎士 常見的 庫存 |
| |
%
|
| |
數量:
股票數量: 數據騎士 常見的 庫存 |
| |
%
|
| |
數量:
股票數量: 數據騎士 常見的 庫存 |
| |
%
|
| ||||||||||||||||||
董事和執行官開業前合併
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
巴里·安德森
|
| | | | 15,000 | | | | | | * | | | | | | 15,000 | | | | | | * | | | | | | 15,000 | | | | | | * | | |
Firdauz Edmin bin Mokhtar
|
| | | | 15,000 | | | | | | * | | | | | | 15,000 | | | | | | * | | | | | | 15,000 | | | | | | * | | |
賽義德·穆謝爾·艾哈邁德
|
| | | | 5,000 | | | | | | * | | | | | | 5,000 | | | | | | * | | | | | | 5,000 | | | | | | * | | |
Julianne Huh博士
|
| | | | 5,000 | | | | | | * | | | | | | 5,000 | | | | | | * | | | | | | 5,000 | | | | | | * | | |
安妮·達米特·恩德凱(Annie Damit Undikai)
|
| | | | 5,000 | | | | | | * | | | | | | 5,000 | | | | | | * | | | | | | 5,000 | | | | | | * | | |
所有業務合併前董事和高管作為一個羣體(5人)
|
| | | | 45,000 | | | | | | | | | | | | 45,000 | | | | | | | | | | | | 45,000 | | | | | | | | |
董事和執行官離職後
組合 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Julianne Huh博士
|
| | | | 5,000 | | | | | | * | | | | | | 45,000 | | | | | | * | | | | | | 45,000 | | | | | | * | | |
保羅·凱西
|
| | | | | | | | | | | | | | | | 599,172 | | | | | | 11.9% | | | | | | 599,172 | | | | | | 2.6% | | |
於傑弗裏博士
|
| | | | | | | | | | | | | | | | 3,713,753 | | | | | | 10.6% | | | | | | 3,713,753 | | | | | | 15.8% | | |
麗莎·恩布里
|
| | | | | | | | | | | | | | | | 45,000 | | | | | | * | | | | | | 45,000 | | | | | | * | | |
額爾坎Akyuz
|
| | | | | | | | | | | | | | | | 45,000 | | | | | | * | | | | | | 45,000 | | | | | | * | | |
Eric Casaburi
|
| | | | | | | | | | | | | | | | 45,000 | | | | | | * | | | | | | 45,000 | | | | | | * | | |
羅伯特·戈登
|
| | | | | | | | | | | | | | | | 45,000 | | | | | | * | | | | | | 45,000 | | | | | | * | | |
託馬斯·科薩薩博士(1)
|
| | | | | | | | | | | | | | | | 4,952,409 | | | | | | 14.2% | | | | | | 4,952,409 | | | | | | 21.0% | | |
R.斯科特·霍爾布魯克
|
| | | | | | | | | | | | | | | | 45,000 | | | | | | * | | | | | | 45,000 | | | | | | * | | |
所有企業合併後的董事和高管作為一個羣體(10人)
|
| | | | 5,000 | | | | | | * | | | | | | 9,535,334 | | | | | | 27.3% | | | | | | 9,535,334 | | | | | | 40.6% | | |
5%持有者: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
數據騎士有限責任公司(3)(4)
|
| | | | 3,415,275 | | | | | | 22.8% | | | | | | 3,415,275 | | | | | | 9.8% | | | | | | 3,415,275 | | | | | | 14.6% | | |
Jerry·希亞特
|
| | | | | | | | | | | | | | | | 1,329,058 | | | | | | 3.8% | | | | | | 1,329,058 | | | | | | 5.7% | | |
| | |
頁碼
|
| |||
數據騎士收購公司未經審計的財務報表 | | | | | | | |
財務報表: | | | | | | | |
截至2023年6月30日的簡明綜合資產負債表(未經審計)和截至2022年12月31日的簡明綜合資產負債表(已審計)
|
| | | | F-2 | | |
截至2023年6月30日的三個月和六個月的簡明綜合經營報表(未經審計)以及截至2022年6月30日的三個月和六個月的簡明綜合經營報表(未經審計)
|
| | | | F-3 | | |
截至2023年6月30日的三個月和六個月(未經審計)以及截至2022年6月30日的三個月和六個月的股東權益簡明綜合變動表(未經審計)
|
| | | | F-4 | | |
截至2023年6月30日的六個月(未經審計)和截至2022年6月30日的六個月的簡明綜合現金流量表(未經審計)
|
| | | | F-5 | | |
簡明合併財務報表附註(未經審計)
|
| | | | F-6 | | |
數據騎士收購公司經審計的財務報表 | | | | | | | |
獨立註冊會計師事務所報告(PCAOB ID#688)
|
| | | | F-24 | | |
截至2022年和2021年12月31日的合併資產負債表
|
| | | | F-25 | | |
截至2022年12月31日的年度和期間的合併經營報表
自2021年2月8日(開始)至2021年12月31日 |
| | | | F-26 | | |
截至2022年12月31日的年度和2021年2月8日(成立)至2021年12月31日期間股東赤字變動合併報表
|
| | | | F-27 | | |
截至2022年12月31日的年度和2021年2月8日(開始)至2021年12月31日期間的合併現金流量表
|
| | | | F-28 | | |
合併財務報表附註
|
| | | | F-29 | | |
OneMedNet公司經審計的合併財務報表 | | | | | | | |
獨立註冊會計師事務所報告
|
| | | | | | |
財務報表 | | | | | | | |
合併資產負債表
|
| | | | F-48 | | |
合併業務報表
|
| | | | F-49 | | |
合併股東權益表(虧損)
|
| | | | F-50 | | |
現金流量表合併報表
|
| | | | F-51 | | |
合併財務報表附註
|
| | | | F-52 | | |
獨立註冊會計師事務所的報告(PCAOB ID #5041)
|
| | | | F-61 | | |
截至2022年12月31日和2021年12月31日的合併資產負債表
|
| | | | F-62 | | |
截至2022年和2021年12月31日止年度的合併業務報表
|
| | | | F-63 | | |
截至2022年和2021年12月31日止年度合併股東權益變動表
|
| | | | F-64 | | |
截至2022年12月31日和2021年12月31日止年度的合併現金流量表
|
| | | | F-65 | | |
合併財務報表附註
|
| | | | F-66 | | |
| | |
06月30日
2023 |
| |
12月31日
2022 |
| ||||||
| | |
(未經審計)
|
| |
(已審核)
|
| ||||||
資產 | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | |
現金
|
| | | $ | 3,438 | | | | | $ | 30,870 | | |
流動資產總額
|
| | |
|
3,438
|
| | | |
|
30,870
|
| |
信託賬户中持有的投資
|
| | | | 29,978,639 | | | | | | 29,029,416 | | |
總資產
|
| | | $ | 29,982,077 | | | | | $ | 29,060,286 | | |
負債和股東權益 | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | |
應計費用
|
| | | $ | 2,039,294 | | | | | $ | 1,679,821 | | |
應付關聯方金額
|
| | | | 11,200 | | | | | | 11,500 | | |
應付所得税
|
| | | | 32,304 | | | | | | 214,850 | | |
應付特許經營税
|
| | | | 8,000 | | | | | | 69,966 | | |
流動負債總額
|
| | | | 2,090,798 | | | | | | 1,976,137 | | |
擔保責任
|
| | | | 362,558 | | | | | | 362,558 | | |
應付遞延承銷商費用
|
| | | | 4,025,000 | | | | | | 4,025,000 | | |
延期貸款
|
| | | | 3,283,358 | | | | | | 207,081 | | |
流動資金貸款
|
| | | | 367,832 | | | | | | 2,545,838 | | |
總負債
|
| | | | 10,129,546 | | | | | | 9,116,614 | | |
承付款和或有事項 | | | | | | | | | | | | | |
A類普通股可能會贖回; 2,731,544股,
截至2023年6月30日,贖回價值為每股10.96美元和10.53美元和 分別於2022年12月31日 |
| | | | 29,938,336 | | | | | | 28,750,110 | | |
股東虧損 | | | | | | | | | | | | | |
優先股,面值0.0001美元;1,000,000股授權股;未發行和未發行
|
| | | | — | | | | | | — | | |
A類普通股,面值0.0001美元; 100,000,000股
授權;已發行和發行585,275股,不包括2,731,544股 須於2023年6月30日和2022年12月31日贖回, 分別為 和 |
| | | | 59 | | | | | | 59 | | |
B類普通股,面值0.0001美元;授權10,000,000股;
截至2023年6月30日和12月31日,已發行和未償還4,253,517份, 分別為2022年 |
| | | | 425 | | | | | | 425 | | |
新增實收資本
|
| | | | 1,637,597 | | | | | | 2,242,253 | | |
累計虧損
|
| | | | (11,723,886) | | | | | | (11,632,745) | | |
股東虧損總額
|
| | | | (10,085,805) | | | | | | (8,806,438) | | |
總負債和股東虧損
|
| | | $ | 29,982,077 | | | | | $ | 29,060,286 | | |
| | |
用於
截止三個月 06月30日 |
| |
用於
截至6個月的時間 06月30日 |
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
組建和運營成本
|
| | | $ | 241,054 | | | | | $ | 744,495 | | | | | $ | 547,356 | | | | | $ | 1,304,680 | | |
特許經營税費用
|
| | | | 44,400 | | | | | | 50,000 | | | | | | 91,881 | | | | | | 100,000 | | |
運營成本損失
|
| | | | (285,454) | | | | | | (794,495) | | | | | | (639,237) | | | | | | (1,404,680) | | |
其他收入(費用): | | | | | | | | | | | | | | | | | | | | | | | | | |
信託賬户中的股息、已實現和未實現收益
|
| | | | 343,002 | | | | | | 149,350 | | | | | | 670,401 | | | | | | 192,403 | | |
權證負債公允價值變動
|
| | | | — | | | | | | 1,595,082 | | | | | | — | | | | | | 4,357,722 | | |
收入撥備前的淨利潤(損失)
税費 |
| | | $ | 57,548 | | | | | $ | 949,937 | | | | | $ | 31,164 | | | | | $ | 3,145,445 | | |
所得税撥備
|
| | | | (62,706) | | | | | | — | | | | | | (122,304) | | | | | | — | | |
淨收益(虧損)
|
| | | $ | (5,158) | | | | | $ | 949,937 | | | | | $ | (91,140) | | | | | $ | 3,145,445 | | |
需要贖回的A類普通股加權平均發行股數
|
| | | | 2,731,544 | | | | | | 11,500,000 | | | | | | 2,731,544 | | | | | | 11,500,000 | | |
普通股基本和稀釋後淨收益(虧損)
|
| | | $ | (0.00) | | | | | $ | 0.06 | | | | | $ | (0.01) | | | | | $ | 0.21 | | |
A類和B類不可贖回普通股的加權平均發行股數
|
| | | | 4,838,792 | | | | | | 3,460,275 | | | | | | 4,838,792 | | | | | | 3,460,275 | | |
普通股基本和稀釋後淨收益(虧損)
|
| | | $ | (0.00) | | | | | $ | 0.06 | | | | | $ | (0.01) | | | | | $ | 0.21 | | |
| | |
A類
普通股 |
| |
B類
普通股 |
| |
額外的
實收金額 大寫 |
| |
累計
赤字 |
| |
合計
股東的 赤字 |
| |||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||
Balance - 2023年1月1日
|
| | | | 585,275 | | | | | $ | 59 | | | | | | 4,253,517 | | | | | $ | 425 | | | | | $ | 2,242,253 | | | | | $ | (11,632,745) | | | | | $ | (8,806,438) | | |
A級重新測量
普通股主題 至可能的救贖 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (583,570) | | | | | | — | | | | | | (583,570) | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (85,983) | | | | | | (85,983) | | |
Balance - 2023年3月31日(未經審計)
|
| | | | 585,275 | | | | | $ | 59 | | | | | | 4,253,517 | | | | | $ | 425 | | | | | $ | 2,242,253 | | | | | $ | (11,718,728) | | | | | $ | (9,475,991) | | |
A級重新測量
普通股主題 至可能的救贖 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (604,656) | | | | | | — | | | | | | (604,656) | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,158) | | | | | | (5,158) | | |
Balance - 2023年6月30日(未經審計)
|
| | | | 585,275 | | | | | $ | 59 | | | | | | 4,253,517 | | | | | $ | 425 | | | | | $ | 1,637,597 | | | | | $ | (11,723,886) | | | | | $ | (10,085,805) | | |
| | |
A類
普通股 |
| |
B類
普通股 |
| |
額外的
實收金額 大寫 |
| |
累計
赤字 |
| |
合計
股東的 赤字 |
| |||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||
Balance - 2022年1月1日
|
| | | | 585,275 | | | | | $ | 59 | | | | | | 2,875,000 | | | | | $ | 288 | | | | | $ | — | | | | | $ | (8,609,810) | | | | | $ | (8,609,463) | | |
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,195,508 | | | | | | 2,195,508 | | |
Balance - 2022年3月31日(未經審計)
|
| | | | 585,275 | | | | | $ | 59 | | | | | | 2,875,000 | | | | | $ | 288 | | | | | $ | — | | | | | $ | (6,414,302) | | | | | $ | (6,413,955) | | |
A類可贖回股票的公允價值重新計量為贖回價值
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,150,000) | | | | | | (1,150,000) | | |
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 949,937 | | | | | | 949,937 | | |
Balance - 2022年6月30日(未經審計)
|
| | | | 585,275 | | | | | $ | 59 | | | | | | 2,875,000 | | | | | $ | 288 | | | | | $ | — | | | | | $ | (6,614,365) | | | | | $ | (6,614,018) | | |
| | |
這六個月的費用
截至6月30日 |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
經營活動現金流: | | | | | | | | | | | | | |
淨收益(虧損)
|
| | | $ | (91,140) | | | | | $ | 3,145,445 | | |
調整淨利潤與經營活動中使用的淨現金:
|
| | | | | | | | | | | | |
信託賬户中的股息、已實現和未實現收益
|
| | | | (670,401) | | | | | | (192,403) | | |
權證負債公允價值變動
|
| | | | — | | | | | | (4,357,722) | | |
經營性資產和負債變動:
|
| | | | | | | | | | | | |
預付費用
|
| | | | — | | | | | | 83,061 | | |
應計費用
|
| | | | 359,473 | | | | | | 939,956 | | |
應付特許經營税
|
| | | | (61,966) | | | | | | (64,008) | | |
應付所得税
|
| | | | (182,546) | | | | | | — | | |
經營活動中使用的淨現金
|
| | | | (646,580) | | | | | | (445,671) | | |
投資活動現金流: | | | | | | | | | | | | | |
信託賬户現金投資
|
| | | | (737,520) | | | | | | (1,150,000) | | |
從信託賬户提取利息
|
| | | | 458,697 | | | | | | — | | |
投資活動中使用的淨現金
|
| | | | (278,823) | | | | | | (1,150,000) | | |
融資活動的現金流: | | | | | | | | | | | | | |
關聯方墊款
|
| | | | (300) | | | | | | — | | |
流動資金貸款收益
|
| | | | 160,751 | | | | | | — | | |
延期貸款收益
|
| | | | 737,520 | | | | | | 1,150,000 | | |
融資活動提供的現金淨額
|
| | | | 897,972 | | | | | | 1,150,000 | | |
現金淨變化
|
| | | | (27,432) | | | | | | (445,671) | | |
期初現金
|
| | | | 30,870 | | | | | | 453,151 | | |
期末現金
|
| | | $ | 3,438 | | | | | $ | 7,480 | | |
補充披露非現金融資活動: | | | | | | | | | | | | | |
可能贖回的A類普通股重新計量
|
| | | $ | 1,188,225 | | | | | $ | 1,150,000 | | |
| | |
這六個月的費用
截至6月30日 |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
或有可贖回A類普通股 - 期初餘額
|
| | | $ | 28,750,110 | | | | | $ | 117,300,000 | | |
加號: | | | | | | | | | | | | | |
賬面價值到贖回價值的重新計量
|
| | | | 1,188,226 | | | | | | 1,150,000 | | |
或有可贖回A類普通股 - 期末餘額
|
| | | | 29,938,336 | | | | | | 118,450,000 | | |
| | |
這三個月的費用
截至6月30日 |
| |
這六個月的費用
截至6月30日 |
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
可贖回A類普通股 | | | | | | | | | | | | | | | | | | | | | | | | | |
分子: | | | | | | | | | | | | | | | | | | | | | | | | | |
可分配給普通股的淨收益(虧損),但有可能贖回
|
| | | $ | (1,861) | | | | | $ | 730,219 | | | | | $ | (32,885) | | | | | $ | 2,417,911 | | |
分母:可贖回普通股的加權平均數
|
| | | | 2,731,544 | | | | | | 11,500,000 | | | | | | 2,731,544 | | | | | | 11,500,000 | | |
每個可贖回的基本和稀釋後淨收益(虧損)
普通股 |
| | | $ | (0.00) | | | | | $ | 0.06 | | | | | $ | (0.01) | | | | | $ | 0.21 | | |
不可贖回的A類和B類普通股
|
| | | | | | | | | | | | | | | | | | | | | | | | |
分子: | | | | | | | | | | | | | | | | | | | | | | | | | |
可分配給不受贖回限制的普通股的淨收益(虧損)
|
| | | $ | (3,297) | | | | | $ | 219,718 | | | | | $ | (58,255) | | | | | $ | 727,534 | | |
分母:不可贖回普通股的加權平均數
|
| | | | 4,838,792 | | | | | | 3,460,275 | | | | | | 4,838,792 | | | | | | 3,460,275 | | |
每股不可贖回普通股的基本和稀釋後淨收益(虧損)
|
| | | $ | (0.00) | | | | | $ | 0.06 | | | | | $ | (0.01) | | | | | $ | 0.21 | | |
| | |
2023年6月30日
|
| |||||||||||||||
説明
|
| |
在
中報價
活躍市場 (一級) |
| |
其他重要人物
可觀察輸入 (二級) |
| |
其他重要人物
無法觀察到的輸入 (三級) |
| |||||||||
資產: | | | | | | | | | | | | | | | | | | | |
信託賬户中持有的投資
|
| | | $ | 29,978,639 | | | | | $ | — | | | | | $ | — | | |
令狀負債: | | | | | | | | | | | | | | | | | | | |
公開認股權證
|
| | | $ | 345,000 | | | | | $ | — | | | | | $ | — | | |
私募認股權證
|
| | | $ | — | | | | | $ | — | | | | | $ | 17,558 | | |
| | |
2022年12月31日
|
| |||||||||||||||
説明
|
| |
在
中報價
活躍市場 (一級) |
| |
其他重要人物
可觀察輸入 (二級) |
| |
其他重要人物
無法觀察到的輸入 (三級) |
| |||||||||
資產: | | | | | | | | | | | | | | | | | | | |
信託賬户中持有的投資
|
| | | $ | 29,029,416 | | | | | $ | — | | | | | $ | — | | |
令狀負債: | | | | | | | | | | | | | | | | | | | |
公開認股權證
|
| | | $ | 345,000 | | | | | $ | — | | | | | $ | — | | |
私募認股權證
|
| | | $ | — | | | | | $ | — | | | | | $ | 17,558 | | |
| | |
2023年6月30日
|
| |
2022年12月31日
|
| ||||||
| | |
(私募認股權證)
|
| |
(私募認股權證)
|
| ||||||
行權價
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
股價
|
| | | $ | 10.89 | | | | | $ | 10.44 | | |
預期期限(年)
|
| | | | 5.11 | | | | | | 5.12 | | |
收購概率
|
| | | | 1.9% | | | | | | 2.75% | | |
波動性
|
| | | | 4.9% | | | | | | 4.2% | | |
無風險費率
|
| | | | 4.04% | | | | | | 3.91% | | |
股息收益率(每股)
|
| | | $ | 0.00 | | | | | $ | 0.00 | | |
| | |
私人
認股權證 |
| |
公共
認股權證 |
| |
合計
保修期 責任 |
| |||||||||
截至2022年12月31日的公允價值
|
| | | $ | 17,558 | | | | | $ | 345,000 | | | | | $ | 362,558 | | |
估值輸入或其他假設的變化(1)
|
| | | | — | | | | | | — | | | | | | — | | |
截至2023年6月30日的公允價值
|
| | | $ | 17,558 | | | | | $ | 345,000 | | | | | $ | 362,558 | | |
| | |
私人
認股權證 |
| |
公共
認股權證 |
| |
合計
保修期 責任 |
| |||||||||
截至2021年12月31日的公允價值
|
| | | $ | 251,668 | | | | | $ | 4,600,000 | | | | | $ | 4,851,668 | | |
估值輸入或其他假設的變化(1)
|
| | | | (117,640) | | | | | | (2,645,000) | | | | | | (2,762,640) | | |
截至2022年6月30日的公允價值
|
| | | $ | 134,028 | | | | | $ | 1,955,000 | | | | | $ | 2,089,028 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
資產 | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | |
現金
|
| | | $ | 30,870 | | | | | $ | 453,151 | | |
預付費用
|
| | | | — | | | | | | 21,215 | | |
預付保險
|
| | | | — | | | | | | 61,846 | | |
流動資產總額
|
| | |
|
30,870
|
| | | |
|
536,212
|
| |
信託賬户中持有的投資
|
| | | | 29,029,416 | | | | | | 117,320,973 | | |
總資產
|
| | | $ | 29,060,286 | | | | | $ | 117,857,185 | | |
負債和股東權益 | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | |
應計費用
|
| | | $ | 1,679,821 | | | | | $ | 125,972 | | |
應付關聯方金額
|
| | | | 11,500 | | | | | | — | | |
應付所得税
|
| | | | 214,850 | | | | | | — | | |
應付特許經營税
|
| | | | 69,966 | | | | | | 164,008 | | |
流動負債總額
|
| | | | 1,976,137 | | | | | | 289,980 | | |
擔保責任
|
| | | | 362,558 | | | | | | 4,851,668 | | |
應付遞延承銷商費用
|
| | | | 4,025,000 | | | | | | 4,025,000 | | |
流動資金貸款
|
| | | | 207,081 | | | | | | — | | |
延期貸款
|
| | | | 2,545,838 | | | | | | — | | |
總負債
|
| | | | 9,116,614 | | | | | | 9,166,648 | | |
承付款和或有事項 | | | | | | | | | | | | | |
A類普通股可能會贖回;截至2022年12月31日和2021年12月31日,2,731,544股和11,500,000股,贖回價值分別為每股10.53美元和10.20美元
|
| | | | 28,750,110 | | | | | | 117,300,000 | | |
股東虧損 | | | | | | | | | | | | | |
優先股,面值0.0001美元;1,000,000股授權股;未發行和未發行
|
| | | | — | | | | | | — | | |
A類普通股,面值0.0001美元;授權100,000,000股;已發行和發行的585,275股,不包括截至2022年和2021年12月31日分別需要贖回的2,731,544股和11,500,000股股票
|
| | | | 59 | | | | | | 59 | | |
B類普通股,面值0.0001美元;授權10,000,000股;
截至12月31日,已發行和未償還4,253,517份和2,875,000份, 分別為2022和2021 |
| | | | 425 | | | | | | 288 | | |
新增實收資本
|
| | | | 2,825,823 | | | | | | — | | |
累計虧損
|
| | | | (11,632,745) | | | | | | (8,609,810) | | |
股東虧損總額
|
| | | | (8,806,438) | | | | | | (8,609,463) | | |
總負債和股東虧損
|
| | | $ | 29,060,286 | | | | | $ | 117,857,185 | | |
| | |
本年度
已結束 12月31日 2022 |
| |
期間
來自 2021年2月8日 (初始) 至 12月31日 2021 |
| ||||||
| | | | | | | | |
(已審核)
|
| |||
組建和運營成本
|
| | | $ | 5,103,731 | | | | | $ | 421,397 | | |
特許經營税費用
|
| | | | 205,560 | | | | | | 164,008 | | |
運營成本損失
|
| | | | (5,309,291) | | | | | | (585,405) | | |
其他收入(費用): | | | | | | | | | | | | | |
信託賬户中持有的有價證券賺取的利息
|
| | | | — | | | | | | 1,876 | | |
信託賬户中的股息、已實現和未實現收益
|
| | | | 1,371,689 | | | | | | 19,097 | | |
權證負債公允價值變動
|
| | | | 4,489,110 | | | | | | 6,325,281 | | |
非營業費用
|
| | | | — | | | | | | (625,059) | | |
所得税撥備前的淨利潤
|
| | | $ | 551,508 | | | | | $ | 5,135,790 | | |
所得税撥備
|
| | | | (214,850) | | | | | | — | | |
淨收入
|
| | | $ | 336,658 | | | | | $ | 5,135,790 | | |
需要贖回的A類普通股加權平均發行股數
|
| | | | 8,667,969 | | | | | | 8,264,526 | | |
每股普通股基本和稀釋淨利潤
|
| | | $ | 0.03 | | | | | $ | 0.44 | | |
不可贖回的A類和B類加權平均發行股數
普通股 |
| | | | 3,464,052 | | | | | | 3,295,610 | | |
每股普通股基本和稀釋淨利潤
|
| | | $ | 0.03 | | | | | $ | 0.44 | | |
| | |
A類
普通股 |
| |
B類
普通股 |
| |
額外的
實收金額 大寫 |
| |
累計
赤字 |
| |
合計
股東的 赤字 |
| |||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||
Balance - 2022年1月1日
|
| | | | 585,275 | | | | | $ | 59 | | | | | | 2,875,000 | | | | | $ | 288 | | | | | $ | — | | | | | $ | (8,609,810) | | | | | $ | (8,609,463) | | |
可能贖回的A類普通股的重新計量
|
| | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | |
|
—
|
| | | | | (3,359,593) | | | | | | (3,359,593) | | |
發行B類普通股
|
| | | | — | | | | |
|
—
|
| | | | | 1,378,517 | | | | | | 137 | | | | | | 2,825,823 | | | | |
|
—
|
| | | | | 2,825,960 | | |
淨收入
|
| | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | |
|
—
|
| | | | | 336,658 | | | | | | 336,658 | | |
Balance - 2022年12月31日
|
| | | | 585,275 | | | | | $ | 59 | | | | | | 4,253,517 | | | | | $ | 425 | | | | | $ | 2,825,823 | | | | | $ | (11,632,745) | | | | | $ | (8,806,438) | | |
| | |
A類
普通股 |
| |
B類
普通股 |
| |
額外的
實收金額 大寫 |
| |
累計
赤字 |
| |
合計
股東的 赤字 |
| |||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||
餘額
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
向
發行B類普通股
贊助商 |
| | | | — | | | | | | — | | | | | | 2,875,000 | | | | | | 288 | | | | | | 24,712 | | | | | | — | | | | | | 25,000 | | |
向贊助商出售不可贖回私募單位
|
| | | | 585,275 | | | | | | 59 | | | | | | — | | | | | | — | | | | | | 5,290,242 | | | | | | — | | | | | | 5,290,301 | | |
可能贖回的A類普通股的重新計量
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,314,954) | | | | | | (13,745,600) | | | | | | (19,060,554) | | |
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,135,790 | | | | | | 5,135,790 | | |
Balance - 2021年12月31日
|
| | | | 585,275 | | | | | $ | 59 | | | | | | 2,875,000 | | | | | $ | 288 | | | | | $ | — | | | | | $ | (8,609,810) | | | | | $ | (8,609,463) | | |
| | |
本年度
已結束 12月31日 2022 |
| |
用於
從 開始的期間 2021年2月8日 (初始) 至 12月31日 2021 |
| ||||||
| | | | | | | | |
(已審核)
|
| |||
經營活動現金流: | | | | | | | | | | | | | |
淨收入
|
| | | $ | 336,658 | | | | | $ | 5,135,790 | | |
將淨收入與經營活動中使用的淨現金進行調整:
|
| | | | | | | | | | | | |
分配給擔保負債的發行成本
|
| | | | — | | | | | | 625,059 | | |
基於股票的薪酬費用
|
| | | | 2,825,960 | | | | | | — | | |
信託賬户中的股息、已實現和未實現收益
|
| | | | (1,371,689) | | | | | | (19,097) | | |
信託賬户中持有的證券賺取的利息
|
| | | | — | | | | | | (1,876) | | |
權證負債公允價值變動
|
| | | | (4,489,110) | | | | | | (6,325,281) | | |
經營性資產和負債變動:
|
| | | | | | | | | | | | |
預付費用
|
| | | | 83,061 | | | | | | (83,061) | | |
應計費用
|
| | | | 1,553,849 | | | | | | 125,972 | | |
應付特許經營税
|
| | | | (94,042) | | | | | | 164,008 | | |
應付所得税
|
| | | | 214,850 | | | | | | — | | |
經營活動中使用的淨現金
|
| | | | (940,463) | | | | | | (378,487) | | |
投資活動現金流: | | | | | | | | | | | | | |
信託賬户現金投資
|
| | | | (2,545,838) | | | | | | (117,300,000) | | |
從信託賬户提取利息
|
| | | | 299,601 | | | | | | — | | |
投資活動中使用的淨現金
|
| | | | (2,246,237) | | | | | | (117,300,000) | | |
融資活動的現金流: | | | | | | | | | | | | | |
B類普通股發行收益
|
| | | | — | | | | | | 25,000 | | |
單位出售收益,扣除已付承保折扣後
|
| | | | — | | | | | | 112,700,000 | | |
出售私人單位的收益
|
| | | | — | | | | | | 5,852,750 | | |
支付產品費用
|
| | | | — | | | | | | (446,112) | | |
本票收益
|
| | | | — | | | | | | 78,925 | | |
償還期票
|
| | | | — | | | | | | (78,925) | | |
關聯方墊款
|
| | | | 11,500 | | | | | | — | | |
流動資金貸款收益
|
| | | | 207,081 | | | | | | — | | |
延期貸款收益
|
| | | | 2,545,838 | | | | | | — | | |
融資活動提供的現金淨額
|
| | | | 2,764,419 | | | | | | 118,131,638 | | |
現金淨變化
|
| | | | (422,281) | | | | | | 453,151 | | |
期初現金
|
| | | | 453,151 | | | | |
|
—
|
| |
期末現金
|
| | | $ | 30,870 | | | | | $ | 453,151 | | |
補充披露非現金融資活動: | | | | | | | | | | | | | |
A類普通股的重新測量取決於可能的情況
贖回 |
| | | $ | 3,359,593 | | | | | $ | — | | |
贖回信託持有的A類普通股,包括利息
|
| | | $ | 91,909,483 | | | | | $ | — | | |
應付延期承銷費
|
| | | $ | — | | | | | $ | 4,025,000 | | |
認股權證責任的初始分類
|
| | | $ | — | | | | | $ | 11,176,949 | | |
| | |
2022年12月31日
|
| |
2021年12月31日
|
| ||||||
或有可贖回A類普通股 - 期初餘額
|
| | | $ | 117,300,000 | | | | | $ | — | | |
總收益
|
| | | | — | | | | | | 115,000,000 | | |
少: | | | | | | | | | | | | | |
分配給公募和私募認股權證的收益
|
| | | | — | | | | | | (10,614,500) | | |
與A類普通股相關的發行成本
|
| | | | — | | | | | | (6,146,054) | | |
贖回A類普通股,含利息
|
| | | | (91,909,483) | | | | | | | | |
加號: | | | | | | | | | | | | | |
賬面價值到贖回價值的重新計量
|
| | | | 3,359,593 | | | | | | 19,060,554 | | |
或有可贖回A類普通股 - 期末餘額
|
| | | | 28,750,110 | | | | | | 117,300,000 | | |
| | |
截至本年度的年度業績
12月31日 2022 |
| |
在
期間
2021年2月8日 (開始) 至 12月31日 2021 |
| ||||||
可贖回A類普通股 | | | | | | | | | | | | | |
分子: | | | | | | | | | | | | | |
可分配給普通股的淨利潤(可能會贖回)
|
| | | $ | 240,532 | | | | | $ | 3,671,658 | | |
分母:可贖回普通股的加權平均數
|
| | | | 8,667,969 | | | | | | 8,264,526 | | |
每股可贖回普通股基本和稀釋淨利潤
|
| | | $ | 0.03 | | | | | $ | 0.44 | | |
| | |
截至本年度的年度業績
12月31日 2022 |
| |
在
期間
2021年2月8日 (開始) 至 12月31日 2021 |
| ||||||
不可贖回的A類和B類普通股 | | | | | | | | | | | | | |
分子: | | | | | | | | | | | | | |
可分配給不受贖回限制的普通股的淨收入
|
| | | $ | 96,126 | | | | | $ | 1,464,132 | | |
分母:不可贖回普通股的加權平均數
|
| | | | 3,464,052 | | | | | | 3,295,610 | | |
每股不可贖回普通股的基本和稀釋後淨收益
|
| | | $ | 0.03 | | | | | $ | 0.44 | | |
|
| | |
2022年12月31日
|
| |||||||||||||||
説明
|
| |
在
中報價
活躍市場 (一級) |
| |
其他重要人物
可觀察輸入 (二級) |
| |
其他重要人物
無法觀察到的輸入 (三級) |
| |||||||||
資產: | | | | | | | | | | | | | | | | | | | |
信託賬户中持有的投資
|
| | | $ | 29,029,416 | | | | | $ | — | | | | | $ | — | | |
令狀負債: | | | | | | | | | | | | | | | | | | | |
公開認股權證
|
| | | $ | 345,000 | | | | | $ | — | | | | | $ | — | | |
私募認股權證
|
| | | $ | — | | | | | $ | — | | | | | $ | 17,558 | | |
| | |
2021年12月31日
|
| |||||||||||||||
説明
|
| |
在
中報價
活躍市場 (一級) |
| |
其他重要人物
可觀察輸入 (二級) |
| |
其他重要人物
無法觀察到的輸入 (三級) |
| |||||||||
資產: | | | | | | | | | | | | | | | | | | | |
信託賬户中持有的投資
|
| | | $ | 117,320,973 | | | | | $ | — | | | | | $ | — | | |
令狀負債: | | | | | | | | | | | | | | | | | | | |
公開認股權證
|
| | | $ | 4,600,000 | | | | | $ | — | | | | | $ | — | | |
私募認股權證
|
| | | $ | — | | | | | $ | — | | | | | $ | 251,668 | | |
| | |
2022年12月31日
|
| |
2021年12月31日
|
| ||||||
| | |
(私募認股權證)
|
| |
(私募認股權證)
|
| ||||||
行權價
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
股價
|
| | | $ | 10.44 | | | | | $ | 10.10 | | |
預期期限(年)
|
| | | | 5.12 | | | | | | 5.36 | | |
收購概率
|
| | | | 2.75% | | | | | | 100.0% | | |
波動性
|
| | | | 4.2% | | | | | | 7.4% | | |
無風險費率
|
| | | | 3.91% | | | | | | 1.28% | | |
股息收益率(每股)
|
| | | $ | 0.00 | | | | | $ | 0.00 | | |
| | |
私募認股權證
|
| |
公開認股權證
|
| |
總認股權證責任
|
| |||||||||
截至2021年2月8日(成立)的公允價值
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
估值輸入或其他假設的變化(1)
|
| | | | 251,668 | | | | | | 4,600,000 | | | | | | 4,851,668 | | |
截至2021年12月31日的公允價值
|
| | | | 251,668 | | | | | | 4,600,000 | | | | | | 4,851,668 | | |
估值輸入或其他假設的變化(1)
|
| | | | (234,110) | | | | | | (4,255,000) | | | | | | (4,489,110) | | |
截至2022年12月31日的公允價值
|
| | | $ | 17,558 | | | | | $ | 345,000 | | | | | $ | 362,558 | | |
| | |
年終了
12月31日 2022 |
| |
從
開始的時間段
2021年2月8日 (開始) 至 12月31日 2021 |
| ||||||
聯邦政府 | | | | | | | | | | | | | |
當前
|
| | | $ | 214,850 | | | | | $ | — | | |
延期
|
| | | | (715,345) | | | | | | (118,531) | | |
州和地方 | | | | | | | | | | | | | |
當前
|
| | | $ | — | | | | | $ | — | | |
延期
|
| | | | — | | | | | | — | | |
估值免税額變動
|
| | | | 715,345 | | | | | | 118,531 | | |
所得税撥備
|
| | | $ | 214,850 | | | | | $ | — | | |
| | |
年終了
12月31日 2022 |
| |
從
開始的時間段
2021年2月8日 (開始) 至 12月31日 2021 |
| ||||||
遞延税務資產 | | | | | | | | | | | | | |
淨營業損失
|
| | | $ | — | | | | | $ | 31,893 | | |
秒195啟動成本
|
| | | | 833,875 | | | | | | 88,493 | | |
遞延税金資產合計
|
| | | | 833,875 | | | | | | 120,386 | | |
遞延納税義務
|
| | | | — | | | | | | — | | |
信託賬户投資未實現收益
|
| | | | — | | | | | | (1,855) | | |
遞延税金資產合計
|
| | | | 833,875 | | | | | | (1,855) | | |
減去:估值免税額
|
| | | | (833,875) | | | | | | (118,531) | | |
扣除免税額後的遞延納税資產
|
| | | $ | — | | | | | $ | — | | |
| | |
年終了
12月31日 2022 |
| |
從
開始的時間段
2021年2月8日 (開始) 至 12月31日 2021 |
| ||||||
法定聯邦所得税税率
|
| | | | 21.00% | | | | | | 21.00% | | |
州税,扣除聯邦税收優惠後的淨額
|
| | | | —% | | | | | | —% | | |
衍生負債公允價值變動
|
| | | | (170.93)% | | | | | | (25.89)% | | |
交易成本
|
| | | | 59.18% | | | | | | —% | | |
分配給權證發行的交易成本
|
| | | | —% | | | | | | 2.57% | | |
估值免税額變動
|
| | | | 129.71% | | | | | | 2.32% | | |
所得税撥備
|
| | | | 38.96% | | | | | | —% | | |
| | |
2023
|
| |
2022
|
| ||||||
資產
|
| | | ||||||||||
流動資產 | | | | ||||||||||
現金和現金等價物
|
| | | $ | 311,606 | | | | | $ | 270,859 | | |
應收賬款淨額
|
| | | | 17,375 | | | | | | 18,975 | | |
(2023年0美元和2022年102,700美元) | | | | | | | | | | | | | |
預付費用和其他資產
|
| | | | 83,727 | | | | | | 100,945 | | |
SPAC IPO成本
|
| | | | 1,589,930 | | | | | | 900,152 | | |
流動資產總額
|
| | | | 2,002,638 | | | | | | 1,290,931 | | |
財產和設備,淨值
|
| | | | 77,176 | | | | | | 83,097 | | |
總資產
|
| | | $ | 2,079,814 | | | | | $ | 1,374,028 | | |
負債和股東權益(赤字)
|
| | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | |
應付賬款和應計費用
|
| | | $ | 1,411,683 | | | | | $ | 1,134,752 | | |
遞延收入
|
| | | | 353,557 | | | | | | 183,683 | | |
加拿大緊急商業貸款法
|
| | | | 45,154 | | | | | | — | | |
可轉換本票
|
| | | | 10,590,000 | | | | | | 8,490,000 | | |
流動負債總額
|
| | | | 12,400,394 | | | | | | 9,808,435 | | |
長期負債 | | | | | | | | | | | | | |
貸款,關聯方
|
| | | | 604,000 | | | | | | — | | |
可轉換本票
|
| | | | 1,500,000 | | | | | | 1,500,000 | | |
加拿大緊急商業貸款法
|
| | | | — | | | | | | 44,144 | | |
應計利息、關聯方
|
| | | | 1,006,933 | | | | | | 690,772 | | |
總負債
|
| | | | 15,511,327 | | | | | | 12,043,351 | | |
股東權益(虧損) | | | | | | | | | | | | | |
截至2023年6月30日和2022年12月31日,優先系列A-2,面值0.0001美元,授權股4,200,000股,已發行和發行股票3,853,797股
|
| | | | 385 | | | | | | 385 | | |
截至2023年6月30日和2022年12月31日,優先股A-1,面值0.0001美元,授權股4,400,000股,已發行和發行股票3,204,000股
|
| | | | 320 | | | | | | 320 | | |
普通股,面值0.0001美元,截至2023年6月30日和2022年12月31日,授權股30,000,000股,已發行和發行股票4,550,166股
|
| | | | 455 | | | | | | 455 | | |
額外實收資本
|
| | | | 21,711,563 | | | | | | 21,206,738 | | |
累計虧損
|
| | | | (35,144,236) | | | | | | (31,877,221) | | |
股東權益合計(虧損)
|
| | |
|
(13,431,513)
|
| | | | | (10,669,323) | | |
總負債和股東權益(赤字)
|
| | | $ | 2,079,814 | | | | | $ | 1,374,028 | | |
| | |
2023
|
| |
2022
|
| ||||||
收入
|
| | | $ | 355,298 | | | | | $ | 513,878 | | |
收入成本
|
| | | | 518,861 | | | | | $ | 632,336 | | |
毛利
|
| | | | (163,563) | | | | | | (118,458) | | |
運營費用 | | | | | | | | | | | | | |
一般和行政
|
| | | | 1,341,188 | | | | | $ | 1,286,291 | | |
運營
|
| | | | 94,829 | | | | | $ | 61,722 | | |
銷售與營銷
|
| | | | 570,537 | | | | | $ | 331,061 | | |
研發
|
| | | | 744,563 | | | | | $ | 374,355 | | |
總運營費用
|
| | | | 2,751,117 | | | | | | 2,053,429 | | |
營業虧損
|
| | | | (2,914,680) | | | | | | (2,171,887) | | |
其他應收賬款(收入) | | | | | | | | | | | | | |
利息支出
|
| | | | 316,161 | | | | | | 164,156 | | |
其他費用
|
| | | | 36,174 | | | | | | 20,301 | | |
| | | | | 352,335 | | | | | | 184,457 | | |
淨虧損
|
| | | $ | (3,267,015) | | | | | $ | (2,356,344) | | |
| | |
系列A-2
優先股 |
| |
A-1系列
優先股 |
| |
普通股
|
| |
額外的
已付- 在資本中 |
| |
累計
赤字 |
| |
股東的
股權 |
| ||||||||||||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||||||||
餘額,2021年12月31日
|
| | | | 3,853,797 | | | | | $ | 385 | | | | | | 3,204,000 | | | | | $ | 320 | | | | | | 4,342,666 | | | | | $ | 434 | | | | | $ | 19,607,173 | | | | | $ | (25,310,924) | | | | | $ | (5,702,612) | | |
發行普通股作為交換
對於服務 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 200,000 | | | | | | 20 | | | | | | 199,980 | | | | | | — | | | | | | 200,000 | | |
發行普通股作為交換
每股1.00美元現金 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,500 | | | | | | 0.75 | | | | | | 7,499 | | | | | | | | | | | | 7,500 | | |
基於股票的薪酬費用
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,392,086 | | | | | | | | | | | | 1,392,086 | | |
2022年淨虧損
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (6,566,297) | | | | | | (6,566,297) | | |
餘額,2022年12月31日
|
| | | | 3,853,797 | | | | | $ | 385 | | | | | | 3,204,000 | | | | | $ | 320 | | | | | | 4,550,166 | | | | | $ | 455 | | | | | $ | 21,206,738 | | | | | $ | (31,877,221) | | | | | $ | (10,669,323) | | |
基於股票的薪酬費用
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 504,825 | | | | | | | | | | | | 504,825 | | |
期末2023年6月30日淨虧損
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (3,267,015) | | | | | | (3,267,015) | | |
餘額,2023年6月30日
|
| | | | 3,853,797 | | | | | $ | 385 | | | | | | 3,204,000 | | | | | $ | 320 | | | | | | 4,550,166 | | | | | $ | 455 | | | | | $ | 21,711,563 | | | | | $ | (35,144,236) | | | | | $ | (13,431,513) | | |
| | |
2023
|
| |
2022
|
| ||||||
經營活動的現金流 | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (3,267,015) | | | | | $ | (2,356,344) | | |
調整淨虧損與經營活動淨現金流量:
|
| | | ||||||||||
折舊及攤銷
|
| | | | 12,450 | | | | | | 9,693 | | |
基於股票的薪酬費用
|
| | | | 504,825 | | | | | | 23,465 | | |
資產和負債變動:
|
| | | | | | | | | | | | |
應收賬款
|
| | | | 1,600 | | | | | | (96,954) | | |
其他流動資產
|
| | | | (672,560) | | | | | | (53,831) | | |
應付賬款和應計費用
|
| | | | 276,931 | | | | | | (96,578) | | |
遞延收入
|
| | | | 169,874 | | | | | | (70,059) | | |
經營活動的淨現金流量
|
| | | | (2,973,895) | | | | | | (2,640,608) | | |
用於投資活動的現金 | | | | | | | | | | | | | |
購置物業和設備
|
| | | | (6,529) | | | | | | (30,005) | | |
融資活動的現金流 | | | | | | | | | | | | | |
加拿大緊急商業貸款法案的收益
|
| | | | 1,010 | | | | | | (73) | | |
股東收益
|
| | | | 604,000 | | | | | | — | | |
發行可轉換應付本票所得款項
|
| | | | 2,416,161 | | | | | | 2,164,112 | | |
融資活動的淨現金流
|
| | | | 3,021,171 | | | | | | 2,164,039 | | |
現金和現金等價物淨變化
|
| | | | 40,747 | | | | | | (506,574) | | |
現金和現金等價物,從
開始
|
| | | | 270,859 | | | | | | 699,320 | | |
現金和現金等價物,結束
|
| | | $ | 311,606 | | | | | $ | 192,746 | | |
| | |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| ||||||||||||
2009年股權計劃等值普通股
|
| | | | 383,000 | | | | | | 383,000 | | | | | | 383,000 | | | | | | 383,000 | | |
2020年股權計劃等值普通股
|
| | | | 184,581 | | | | | | 400,581 | | | | | | 549,512 | | | | | | 648,000 | | |
| | | | | 567,581 | | | | | | 783,581 | | | | | | 932,512 | | | | | | 1,031,000 | | |
| | |
2023
|
| |
2022
|
| ||||||
計算機
|
| | | $ | 265,737 | | | | | $ | 259,206 | | |
傢俱和設備
|
| | | | 3,785 | | | | | | 3,785 | | |
全部物業和設備
|
| | | | 269,522 | | | | | | 262,991 | | |
減去:累計折舊
|
| | | | (192,345) | | | | | | (179,895) | | |
淨資產和設備
|
| | | $ | 77,176 | | | | | $ | 83,097 | | |
| | |
2022
|
| |
2021
|
| ||||||
遞延税務資產 | | | | | | | | | | | | | |
淨營業虧損結轉
|
| | | $ | 6,973,587 | | | | | $ | 5,604,237 | | |
股票薪酬
|
| | | | 481,144 | | | | | | 467,925 | | |
其他
|
| | | | 53,268 | | | | | | 51,617 | | |
遞延税項總資產
|
| | | | 7,507,999 | | | | | | 6,123,778 | | |
減去估值免税額
|
| | | | (7,507,999) | | | | | | (6,123,778) | | |
遞延税金淨資產
|
| | | $ | — | | | | | $ | — | | |
| | |
選項
出色的 |
| |
加權-
平均 行使價 |
| |
聚合
內在價值 |
| |||||||||
截至2021年12月31日的未償還債務
|
| | | | 947,184 | | | | | $ | 1.00 | | | | | $ | 947,184 | | |
根據計劃授予 -
|
| | | | 577,000 | | | | | | | | | | | | | | |
鍛鍊
|
| | | | (7,500) | | | | | | | | | | | | | | |
取消了
|
| | | | (485,684) | | | | | | | | | | | | | | |
截至2022年12月31日和2023年6月30日的未償還債務
|
| | | | 1,031,000 | | | | | $ | 1.00 | | | | | $ | 1,031,000 | | |
截至2023年6月30日可行使的期權
|
| | | | 649,016 | | | | | $ | 1.00 | | | | | $ | 649,016 | | |
| | |
2022
|
| |
2011
|
| ||||||
預期壽命(以年計)
|
| | | | 5.89 | | | | | | 6.08 | | |
無風險利率
|
| | | | 0.55% | | | | | | 0.49% | | |
預期股息收益率
|
| | | | 0.00% | | | | | | 0.00% | | |
預期波動率
|
| | | | 32% | | | | | | 60% | | |
| | |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2026
|
| |||||||||||||||
等值普通股,2020年贈款
|
| | | | 174,102 | | | | | | 174,102 | | | | | | 174,102 | | | | | | 174,102 | | | | | | 174,102 | | |
等值普通股,2021年授予
|
| | | | 145,746 | | | | | | 145,746 | | | | | | 145,746 | | | | | | 145,746 | | | | | | — | | |
等值普通股,2022年授予
|
| | | | 2,310,000 | | | | | | 2,310,000 | | | | | | 2,310,000 | | | | | | 2,310,000 | | | | | | 2,310,000 | | |
| | | | | 2,629,848 | | | | | | 2,629,848 | | | | | | 2,629,848 | | | | | | 2,629,848 | | | | | | 2,484,102 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
資產 | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 270,859 | | | | | $ | 699,320 | | |
扣除備抵後的應收賬款
|
| | | ||||||||||
(2022 – $102,700 & 2021 – $22,533)
|
| | | | 18,975 | | | | | | 91,742 | | |
預付費用和其他資產
|
| | | | 100,945 | | | | | | 42,231 | | |
SPAC的IPO相關費用應收
|
| | | | 900,152 | | | | | | — | | |
流動資產總額
|
| | | | 1,290,931 | | | | | | 833,293 | | |
非流動資產: | | | | | | | | | | | | | |
財產和設備,淨值
|
| | | | 83,097 | | | | | | 49,767 | | |
總資產
|
| | | | 1,374,028 | | | | | $ | 883,060 | | |
負債和股東權益(赤字) | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
應付賬款和應計費用
|
| | | | 1,134,752 | | | | | $ | 758,815 | | |
遞延收入
|
| | | | 183,683 | | | | | | 642,350 | | |
可轉換本票
|
| | | | 8,490,000 | | | | | | 3,350,000 | | |
流動負債總額
|
| | | | 9,808,435 | | | | | | 4,751,165 | | |
長期負債: | | | | | | | | | | | | | |
可轉換本票
|
| | | | 1,500,000 | | | | | | 1,500,000 | | |
加拿大緊急商業貸款法
|
| | | | 44,144 | | | | | | 46,897 | | |
應計利息、關聯方
|
| | | | 690,772 | | | | | | 287,610 | | |
總負債
|
| | | | 12,043,351 | | | | | | 6,585,672 | | |
股東權益(虧損) | | | | | | | | | | | | | |
截至2022年12月31日和2021年12月31日,優先系列A-2,面值0.0001美元,授權股為4,200,000股,已發行和發行股票為3,853,797股
|
| | | | 385 | | | | | | 385 | | |
優先股A-1,面值0.0001美元,授權股4,400,000股
截至12月31日,已發行和發行股票為3,024,000股, 2022年和2021年 |
| | | | 320 | | | | | | 320 | | |
普通股,面值0.0001美元,授權股30,000,000股和
截至2022年12月31日,已發行和發行股票為4,550,166股 截至2021年12月31日,分別為4,342,666份 |
| | | | 455 | | | | | | 434 | | |
額外實收資本
|
| | | | 21,206,738 | | | | | | 19,607,173 | | |
累計虧損
|
| | | | (31,877,221) | | | | | | (25,310,924) | | |
股東權益合計(虧損)
|
| | |
|
(10,669,323)
|
| | | |
|
(5,702,612)
|
| |
總負債和股東權益(赤字)
|
| | | $ | 1,374,028 | | | | | $ | 883,060 | | |
| | |
截至12月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
收入
|
| | | | 1,152,738 | | | | | $ | 1,091,777 | | |
收入成本
|
| | | | 1,513,428 | | | | | | 1,205,184 | | |
毛利
|
| | | | (360,690) | | | | | | (113,407) | | |
運營費用 | | | | | | | | | | | | | |
一般和行政
|
| | | | 3,446,329 | | | | | | 1,196,712 | | |
運營
|
| | | | 398,760 | | | | | | 152,461 | | |
銷售與營銷
|
| | | | 957,690 | | | | | | 605,235 | | |
研究與開發
|
| | | | 952,701 | | | | | | 642,765 | | |
總運營費用
|
| | | | 5,755,480 | | | | | | 2,597,173 | | |
營業虧損
|
| | | | (6,161,170) | | | | | | (2,710,580) | | |
其他應收賬款(收入) | | | | | | | | | | | | | |
利息支出
|
| | | | 403,307 | | | | | | (195,381) | | |
其他費用
|
| | | | 46,820 | | | | | | 34,908 | | |
| | | | | 450,127 | | | | | $ | 230,289 | | |
淨虧損
|
| | | $ | (6,566,297) | | | | | $ | (2,940,869) | | |
| | |
系列A-2
優先股 |
| |
A-1系列
優先股 |
| |
普通股
|
| |
額外的
實收 大寫 |
| |
累計
赤字 |
| |
股東的
股權 |
| ||||||||||||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||||||||
餘額,2020年12月31日
|
| |
3,853,797
|
| |
$385
|
| |
3,204,000
|
| |
$320
|
| |
3,834,666
|
| |
$383
|
| |
$19,905,353
|
| |
$(22,370,058)
|
| |
$(2,859,617)
|
| |||||||||||||||||||||||||||
發行普通股
以換取服務 |
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | 508,000 | | | | | | 51 | | | | | | 50,749 | | | | |
|
—
|
| | | | | 50,800 | | |
股票補償
費用 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 47,071 | | | | | | — | | | | | | 47,071 | | |
2021年淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,940,866) | | | | | | (2,940,866) | | |
餘額,截至2021年12月31日
|
| | | | 3,853,797 | | | | | $ | 385 | | | | | | 3,204,000 | | | | | $ | 320 | | | | | | 4,342,666 | | | | | $ | 434 | | | | | $ | 19,607,173 | | | | | $ | (25,310,924) | | | | | $ | (5,702,612) | | |
發行普通股以換取服務
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 200,000 | | | | | | 20 | | | | | | 199,980 | | | | | | | | | | | | 200,000 | | |
以每股1.00美元的價格發行普通股以換取現金
共享 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,500 | | | | | | 0.75 | | | | | | 7,499 | | | | | | | | | | | | 7,500 | | |
基於股票的薪酬費用
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,392,086 | | | | | | | | | | | | 1,392,086 | | |
2022年淨虧損
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | (6,566,297) | | | | | | (6,566,297) | | |
餘額,2022年12月31日
|
| | | | 3,853,797 | | | | | $ | 385 | | | | | | 3,204,000 | | | | | $ | 320 | | | | | | 4,550,166 | | | | | $ | 455 | | | | | $ | 21,206,738 | | | | | $ | (31,877,221) | | | | | $ | (10,669,323) | | |
| | |
2021
|
| |
2020
|
| ||||||
經營活動現金流: | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (6,566,297) | | | | | $ | (2,940,866) | | |
調整淨虧損與經營活動淨現金流量: | | | | | | | | | | | | | |
折舊及攤銷
|
| | | | 24,807 | | | | | | 14,466 | | |
基於股票的薪酬費用
|
| | | | 1,599,586 | | | | | | 97,871 | | |
資產和負債變動:
|
| | | | | | | | | | | | |
應收賬款
|
| | | | (52,466) | | | | | | 81,092 | | |
備抵壞賬
|
| | | | 125,233 | | | | | | 22,533 | | |
其他流動資產
|
| | | | (958,865) | | | | | | (23,164) | | |
應付賬款和應計費用
|
| | | | 375,937 | | | | | | 367,696 | | |
遞延收入
|
| | | | (458,667) | | | | | | 535,977 | | |
經營活動中使用的淨現金流量
|
| | | $ | (5,910,732) | | | | | $ | (1,844,395) | | |
用於投資活動的現金 | | | | | | | | | | | | | |
購置物業和設備
|
| | | | (58,137) | | | | | | (29,936) | | |
融資活動的現金流 | | | | | | | | | | | | | |
加拿大緊急商業貸款法案的收益
|
| | | $ | (2,754) | | | | | $ | 47 | | |
發行可轉換應付本票所得款項
|
| | | | 5,543,162 | | | | | | 2,494,421 | | |
融資活動的淨現金流
|
| | | | 5,540,408 | | | | | | 2,494,468 | | |
現金和現金等價物淨變化
|
| | | | (428,462) | | | | | | (620,137) | | |
現金和現金等價物,從
開始
|
| | | | 699,320 | | | | | | 79,183 | | |
現金和現金等價物,結束
|
| | | $ | 270,859 | | | | | $ | 699,320 | | |
| | |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| ||||||||||||
2009年股權計劃等值普通股
|
| | | | 383,000 | | | | | | 383,000 | | | | | | 383,000 | | | | | | 383,000 | | |
2020年股權計劃等值普通股
|
| | | | 184,581 | | | | | | 400,581 | | | | | | 549,512 | | | | | | 648,000 | | |
| | | | | 567,581 | | | | | | 783,581 | | | | | | 932,512 | | | | | | 1,031,000 | | |
| | |
2022
|
| |
2021
|
| ||||||
計算機
|
| | | $ | 259,206 | | | | | $ | 202,777 | | |
傢俱和設備
|
| | | | 3,785 | | | | | | 3,785 | | |
全部物業和設備
|
| | | | 262,991 | | | | | | 206,562 | | |
減去:累計折舊
|
| | | | (179,895) | | | | | | (156,794) | | |
淨資產和設備
|
| | | $ | 83,097 | | | | | $ | 49,767 | | |
| | |
2022
|
| |
2021
|
| ||||||
遞延税務資產 | | | | | | | | | | | | | |
淨營業虧損結轉
|
| | | $ | 6,973,587 | | | | | $ | 5,604,237 | | |
股票薪酬
|
| | | | 481,144 | | | | | | 467,925 | | |
其他
|
| | | | 53,268 | | | | | | 51,617 | | |
遞延税項總資產
|
| | | | 7,507,999 | | | | | | 6,123,778 | | |
減去估值免税額
|
| | | | (7,507,999) | | | | | | (6,123,778) | | |
遞延税金淨資產
|
| | | $ | — | | | | | $ | — | | |
| | |
選項
出色的 |
| |
加權-
平均 行使價 |
| |
聚合
內在價值 |
| |||||||||
截至2020年12月31日的傑出表現
|
| | | | 1,995,000 | | | | | $ | 1.00 | | | | | $ | 1,995,000 | | |
根據計劃授予 -
|
| | | | 25,000 | | | | | | | | | | | | | | |
鍛鍊
|
| | | | — | | | | | | | | | | | | | | |
取消了
|
| | | | (1,072,816) | | | | | | | | | | | | | | |
截至2021年12月31日的未償還債務
|
| | | | 947,184 | | | | | $ | 1.00 | | | | | $ | 947,184 | | |
根據計劃授予 -
|
| | | | 577,000 | | | | | | | | | | | | | | |
鍛鍊
|
| | | | (7,500) | | | | | | | | | | | | | | |
取消了
|
| | | | (485,684) | | | | | | | | | | | | | | |
截至2022年12月31日的未償還債務
|
| | | | 1,031,000 | | | | | | | | | | | | | | |
截至2022年12月31日可行使的期權
|
| | | | 567,581 | | | | | $ | 1.00 | | | | | $ | 567,581 | | |
| | |
2022
|
| |
2011
|
| ||||||
預期壽命(以年計)
|
| | | | 5.89 | | | | | | 6.08 | | |
無風險利率
|
| | | | 0.55% | | | | | | 0.49% | | |
預期股息收益率
|
| | | | 0.00% | | | | | | 0.00% | | |
預期波動率
|
| | | | 32% | | | | | | 60% | | |
| | |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2026
|
| |||||||||||||||
等值普通股,2020年贈款
|
| | | | 174,102 | | | | | | 174,102 | | | | | | 174,102 | | | | | | 174,102 | | | | | | 174,102 | | |
等值普通股,2021年授予
|
| | | | 145,746 | | | | | | 145,746 | | | | | | 145,746 | | | | | | 145,746 | | | | | | — | | |
等值普通股,2022年授予
|
| | | | 2,310,000 | | | | | | 2,310,000 | | | | | | 2,310,000 | | | | | | 2,310,000 | | | | | | 2,310,000 | | |
| | | | | 2,629,848 | | | | | | 2,629,848 | | | | | | 2,629,848 | | | | | | 2,629,848 | | | | | | 2,484,102 | | |
| | |
2022
|
|
預期壽命(以年計)
|
| |
5.00
|
|
無風險利率
|
| |
3.88%
|
|
預期股息收益率
|
| |
0.00%
|
|
預期波動率
|
| |
60%
|
|
| | |
第
頁
|
| |||
第一條 合併
|
| | | | B-2 | | |
1.1.
合併
|
| | | | B-2 | | |
1.2.
交易有效時間
|
| | | | B-2 | | |
1.3.
合併的效果
|
| | | | B-2 | | |
1.4.
税收處理
|
| | | | B-2 | | |
1.5.
公司註冊證書和章程
|
| | | | B-3 | | |
1.6.
交易倖存公司的董事和高級官員
|
| | | | B-3 | | |
1.7.
合併考慮因素
|
| | | | B-3 | | |
1.8.
公司股票轉換
|
| | | | B-3 | | |
1.9.
庫存股
|
| | | | B-4 | | |
1.10.
權利停止存在
|
| | | | B-4 | | |
1.11.
持不同意見的股份
|
| | | | B-4 | | |
1.12.
交出公司證券和支付合並對價
|
| | | | B-4 | | |
1.13.
交易對合並子股票的影響
|
| | | | B-5 | | |
1.14.
結束計算
|
| | | | B-6 | | |
1.15.
合併考慮調整
|
| | | | B-6 | | |
1.16.
採取必要行動;進一步行動
|
| | | | B-7 | | |
1.17.
評估和異議者的權利
|
| | | | B-7 | | |
1.18.
修訂後的買方公司證書
|
| | | | B-8 | | |
第二條. 關閉
|
| | | | B-8 | | |
2.1.
關閉
|
| | | | B-8 | | |
第三條. 買方的陳述和保證
|
| | | | B-8 | | |
3.1.
組織和地位
|
| | | | B-8 | | |
3.2.
授權;具有約束力的協議
|
| | | | B-9 | | |
3.3.
政府批准
|
| | | | B-9 | | |
3.4.
未違規
|
| | | | B-9 | | |
3.5.
大寫
|
| | | | B-10 | | |
3.6.
SEC文件和買方財務信息
|
| | | | B-10 | | |
3.7.
未發生某些更改
|
| | | | B-11 | | |
3.8.
遵紀守法
|
| | | | B-12 | | |
3.9.
行動;命令;許可
|
| | | | B-12 | | |
3.10.
税收和退貨
|
| | | | B-12 | | |
3.11.
員工和員工福利計劃
|
| | | | B-12 | | |
3.12.
屬性
|
| | | | B-12 | | |
3.13.
材料合同
|
| | | | B-12 | | |
3.14.
與子公司的交易
|
| | | | B-13 | | |
3.15.
合併子活動
|
| | | | B-13 | | |
3.16.
《投資公司法》
|
| | | | B-13 | | |
3.17.
發現者和經紀人
|
| | | | B-13 | | |
3.18.
股東所有權合併考慮
|
| | | | B-13 | | |
| | |
第
頁
|
| |||
3.19.
某些商業慣例
|
| | | | B-13 | | |
3.20.
保險
|
| | | | B-14 | | |
3.21.
買家信託帳户
|
| | | | B-14 | | |
3.22.
獨立調查
|
| | | | B-14 | | |
第四條. 公司的陳述和保證
|
| | | | B-15 | | |
4.1.
組織和地位
|
| | | | B-15 | | |
4.2.
授權;具有約束力的協議
|
| | | | B-15 | | |
4.3.
大寫
|
| | | | B-16 | | |
4.4.
子公司
|
| | | | B-17 | | |
4.5.
政府批准
|
| | | | B-17 | | |
4.6.
未違規
|
| | | | B-17 | | |
4.7.
財務報表
|
| | | | B-18 | | |
4.8.
未發生某些更改
|
| | | | B-19 | | |
4.9.
遵紀守法
|
| | | | B-19 | | |
4.10.
公司許可
|
| | | | B-19 | | |
4.11.
訴訟
|
| | | | B-19 | | |
4.12.
材料合同
|
| | | | B-19 | | |
4.13.
知識產權
|
| | | | B-21 | | |
4.14.
税收和退貨
|
| | | | B-23 | | |
4.15.
不動產
|
| | | | B-24 | | |
4.16.
個人財產
|
| | | | B-25 | | |
4.17.
資產的所有權和充足性
|
| | | | B-25 | | |
4.18.
員工事務
|
| | | | B-25 | | |
4.19.
福利計劃
|
| | | | B-26 | | |
4.20.
環境問題
|
| | | | B-28 | | |
4.21.
與相關人士的交易
|
| | | | B-28 | | |
4.22.
保險
|
| | | | B-28 | | |
4.23.
書籍和記錄
|
| | | | B-29 | | |
4.24.
頂級客户和供應商
|
| | | | B-29 | | |
4.25
某些商業慣例
|
| | | | B-29 | | |
4.26.
遵守隱私法、隱私政策和某些合同
|
| | | | B-29 | | |
4.27.
《投資公司法》
|
| | | | B-30 | | |
4.28.
發現者和經紀人
|
| | | | B-30 | | |
4.29.
獨立調查
|
| | | | B-30 | | |
4.30.
提供的信息
|
| | | | B-30 | | |
4.31.
披露
|
| | | | B-31 | | |
第五條. 契約
|
| | | | B-31 | | |
5.1.
訪問和信息
|
| | | | B-31 | | |
5.2.
公司業務行為
|
| | | | B-32 | | |
5.3.
買方的業務行為
|
| | | | B-34 | | |
5.4.
年度和中期財務報表
|
| | | | B-37 | | |
5.5.
買家公開文件
|
| | | | B-37 | | |
| | |
第
頁
|
| |||
5.6.
請勿徵集
|
| | | | B-37 | | |
5.7.
禁止交易
|
| | | | B-38 | | |
5.8.
某些事項的通知
|
| | | | B-38 | | |
5.9.
努力
|
| | | | B-38 | | |
5.10.
税務問題
|
| | | | B-40 | | |
5.11.
進一步保證
|
| | | | B-40 | | |
5.12.
註冊聲明
|
| | | | B-40 | | |
5.13.
公司股東會議
|
| | | | B-41 | | |
5.14.
公告
|
| | | | B-42 | | |
5.15.
機密信息
|
| | | | B-42 | | |
5.16.
文件和信息
|
| | | | B-43 | | |
5.17.
關閉後董事會和執行官
|
| | | | B-43 | | |
5.18.
高級職員和董事的賠償;尾部保險
|
| | | | B-44 | | |
5.19.
信託賬户收益
|
| | | | B-44 | | |
5.20.
管道投資
|
| | | | B-45 | | |
第六條. 生存和賠償
|
| | | | B-46 | | |
6.1.
生存
|
| | | | B-46 | | |
第七條. 收盤條件
|
| | | | B-46 | | |
7.1.
各方義務的條件
|
| | | | B-46 | | |
7.2.
公司義務的條件
|
| | | | B-47 | | |
7.3.
買方義務的條件
|
| | | | B-48 | | |
7.4.
條件的挫敗感
|
| | | | B-49 | | |
第八條. 住宿和費用
|
| | | | B-49 | | |
8.1.
終止
|
| | | | B-49 | | |
8.2.
終止的效果
|
| | | | B-50 | | |
8.3.
費用和開支
|
| | | | B-51 | | |
第九條. 放棄和釋放
|
| | | | B-51 | | |
9.1.
放棄針對信託的索賠
|
| | | | B-51 | | |
第十條 其他
|
| | | | B-52 | | |
10.1.
通知
|
| | | | B-52 | | |
10.2.
約束效果;分配
|
| | | | B-53 | | |
10.3.
第三方
|
| | | | B-53 | | |
10.4.
仲裁
|
| | | | B-53 | | |
10.5.
管轄法律;管轄
|
| | | | B-54 | | |
10.6.
放棄陪審團審判
|
| | | | B-54 | | |
10.7.
具體表現
|
| | | | B-55 | | |
10.8.
可分割性
|
| | | | B-55 | | |
10.9.
修正
|
| | | | B-55 | | |
10.10.
免責聲明
|
| | | | B-55 | | |
10.11.
完整協議
|
| | | | B-55 | | |
10.12.
解讀
|
| | | | B-55 | | |
| | |
第
頁
|
| |||
10.13.
對應對象
|
| | | | B-56 | | |
10.14.
採購員代表
|
| | | | B-56 | | |
10.15.
賣家代表
|
| | | | B-57 | | |
10.16.
法律代表
|
| | | | B-59 | | |
第Xi條 定義
|
| | | | B-59 | | |
11.1.
某些定義
|
| | | | B-59 | | |
11.2.
部分參考文獻
|
| | | | B-68 | | |
展品
|
| |
説明
|
|
附件A | | | 投票協議格式 | |
展品B | | | 贊助商支持協議格式 | |
附件C | | | 鎖定協議格式 | |
展品D | | | 競業禁止和競業禁止協議格式 | |
附件E | | | 提交函格式 | |
附件F | | | 股權激勵計劃表格 | |
展品:GG | | | 註冊權協議格式 | |
展品:H | | | 延期託管協議 | |
|
如果在成交時或之前發給買方或合併子公司,則收件人:
數據騎士收購公司
商務園G6單元, 莊園路,郵編:BA11 4FN 英國 聯繫人:巴里·安德森 電話:44 203 833 4000 電子郵件:barry@dataknight sauk.com |
| |
將副本(不會構成通知)發送給:
Nelson Mullins Riley&Scarborough LLP
憲法大道101號,西北,900號套房 華盛頓20001 聯繫人:安德魯·M·塔克,Esq. 傳真號碼:(202)689-2860 電話:(202)689-2987 電子郵件:andy.tucker@nelsonmullins.com |
|
|
如果致買方代表,致:
數據騎士,有限責任公司
c/o數據騎士收購公司 商務園G6單元, 莊園路,郵編:BA11 4FN 英國 聯繫人:巴里·安德森 電話:44 203 833 4000 電子郵件:barry@dataknight sauk.com |
| |
將副本(不會構成通知)發送給:
Nelson Mullins Riley&Scarborough LLP
憲法大道101號,西北,900號套房 華盛頓20001 聯繫人:安德魯·M·塔克,Esq. 傳真號碼:(202)689-2860 電話:(202)689-2987 電子郵件:andy. nelsonmullins.com |
|
|
如果致公司或倖存公司,致:
OneMedNet Corporation
6385 Old Shady Oak Road 250套房 明尼蘇達州伊登草原55344 收件人:Paul Casey 電話號碼:800-918-7189 電子郵件:paul. onemednet.com |
| |
將副本(不會構成通知)發送給:
裏蒙,PC
1990 K Street,NW Suite 420 華盛頓特區20006 收件人:黛比·克里斯;黛布拉·弗農 電話號碼:202-971-9494
電子郵件:
debbie. rimonlaw.com; debra. rimonlaw.com
|
|
|
如果賣方代表:
保羅·凱西
轉交OneMedNet Corporation 6385 Old Shady Oak Road 250套房 明尼蘇達州伊登草原55344 電話號碼:800-918-7189 電子郵件:paul. onemednet.com |
| |
將副本(不會構成通知)發送給:
裏蒙,PC
1990 K Street,NW Suite 420 華盛頓特區20006 收件人:黛比·克里斯;黛布拉·弗農 電話號碼:202-971-9494
電子郵件:
debbie. rimonlaw.com; debra. rimonlaw.com
|
|
|
如果在成交後寄給買方,寄給:
OneMedNet Corporation
6385 Old Shady Oak Road 250套房 明尼蘇達州伊登草原55344 收件人:Paul Casey 電話號碼:800-918-7189 電子郵件:paul. onemednet.com 和 買方代表 |
| |
將副本(不會構成通知)發送給:
裏蒙,PC
1990 K Street,NW Suite 420 華盛頓特區20006 收件人:黛比·克里斯;黛布拉·弗農 電話號碼:202-971-9494 電子郵件:debbie. rimonlaw.com; debra. rimonlaw.com 和 Nelson Mullins Riley&Scarborough LLP 憲法大道101號,西北,900號套房 華盛頓20001 聯繫人:安德魯·M·塔克,Esq. 傳真號碼:(202)689-2860 電話:(202)689-2987 電子郵件:andy. nelsonmullins.com |
|
術語
|
| |
第
節
|
|
應收賬款 | | | 4.7(f) | |
收購提案 | | | 5.6(a) | |
協議 | | | 前言 | |
替代交易 | | | 5.6(a) | |
修訂後的買方公司證書 | | | 1.19 | |
反壟斷法 | | | 5.9(b) | |
經審計的公司財務 | | | 4.7(a) | |
業務組合 | | | 9.1 | |
合併證 | | | 1.2 | |
首席財務官 | | | 1.15(a) | |
術語
|
| |
第
節
|
|
關閉 | | | 2.1 | |
截止日期 | | | 2.1 | |
關閉歸檔 | | | 5.14(b) | |
閉幕新聞稿 | | | 5.14(b) | |
結案陳詞 | | | 1.15(a) | |
公司 | | | 前言 | |
公司福利計劃 | | | 4.19(a) | |
公司證書 | | | 1.12(a) | |
公司董事 | | | 5.17(a) | |
公司披露計劃 | | | 第四條 | |
公司財務 | | | 4.7(a) | |
公司IP | | | 4.13(d) | |
公司IP許可證 | | | 4.13(a) | |
公司材料合同 | | | 4.12(a) | |
公司許可證 | | | 4.10 | |
公司個人財產租賃 | | | 4.16 | |
公司不動產租賃 | | | 4.15 | |
公司註冊IP | | | 4.13(a) | |
公司特別會議 | | | 5.13 | |
受控人員 | | | 第Xi條 | |
轉換 | | | 1.8 | |
D&O賠付人員 | | | 5.18(a) | |
D&O尾部保險 | | | 5.18(b) | |
DGCL | | | 3.2 | |
有效時間 | | | 1.2 | |
可執行性例外情況 | | | 3.2 | |
環境許可證 | | | 4.20(a) | |
估計結案陳詞 | | | 1.14 | |
Exchange代理 | | | 1.12(a) | |
費用 | | | 8.3 | |
擴展名 | | | 5.3(a) | |
延期費用 | | | 5.3(a)(iv) | |
聯邦證券法 | | | 5.7 | |
激勵計劃 | | | 5.12(a) | |
獨立專家 | | | 1.15(b) | |
獨立專家通知日期 | | | 1.15(b) | |
中期資產負債表日期 | | | 4.7(a) | |
過渡期 | | | 5.1(a) | |
傳遞函 | | | 1.12(a) | |
鎖定協議 | | | 獨奏會 | |
丟失的證書宣誓書 | | | 1.12(d) | |
合併 | | | 獨奏會 | |
合併考慮因素 | | | 1.7 | |
術語
|
| |
第
節
|
|
合併子公司 | | | 前言 | |
尼爾森·穆林斯 | | | 2.1 | |
非競爭協議 | | | 獨奏會 | |
反對聲明 | | | 1.15(b) | |
OFAC | | | 3.19(c) | |
現貨軟件 | | | 4.13(a) | |
刪除IP許可證 | | | 4.13(c) | |
外出日期 | | | 8.1(b) | |
派對 | | | 前言 | |
管道投資 | | | 5.20 | |
收盤後買家板 | | | 5.17(a) | |
代理報表 | | | 5.12(a) | |
公共認證 | | | 3.6(a) | |
公眾股東 | | | 9.1 | |
買家 | | | 前言 | |
採購總監 | | | 5.17(a) | |
買家披露時間表 | | | 第三條 | |
買家財務 | | | 3.6(b) | |
採購商材料合同 | | | 3.13(a) | |
採購員代表 | | | 前言 | |
買方股東批准事項 | | | 5.12(a) | |
採購員特別會議 | | | 5.12(a) | |
買家終止費 | | | 8.4 | |
贖回 | | | 5.12(a) | |
註冊聲明 | | | 5.12(a) | |
相關人士 | | | 4.21 | |
已發佈的索賠 | | | 9.1 | |
代表黨 | | | 1.15(b) | |
所需公司股東批准 | | | 7.1(b) | |
所需買家股東批准 | | | 7.1(a) | |
SEC報告 | | | 3.6(a) | |
第409 A節計劃 | | | 4.19(j) | |
賣家代表 | | | 前言 | |
簽署歸檔 | | | 5.14(b) | |
簽署新聞稿 | | | 5.14(b) | |
贊助商支持協議 | | | 獨奏會 | |
股東合併考慮 | | | 1.7 | |
倖存的公司 | | | 1.1 | |
頂級客户 | | | 4.24 | |
頂級供應商 | | | 4.24 | |
傳輸文件 | | | 1.12(b) | |
投票協議 | | | 獨奏會 | |
| |
公司股東
|
| | |
公司證券
|
| |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| 如果在收盤前發送給買方,則發送給: | | |
副本至(不構成通知):
|
|
|
數據騎士收購公司
商務園G6單元, Manor Road,Frome,BA 11 4FN, 英國 電話:+44 203 833 4000 電子郵件:barry@dataknightsacuk.com |
| |
Nelson Mullins Riley&Scarborough LLP
憲法大道101號,西北,900號套房 華盛頓特區20001 聯繫人:安德魯·M·塔克,Esq. 傳真號碼:(202)689-2860 電話:(202)689-2987 電子郵件:andy. nelsonmullins.com |
|
|
如果致公司(或成交後致買方),致:
|
| |
副本至(不構成通知):
|
|
|
OneMedNet Corporation
6385 Old Shady Oak Road 250套房 明尼蘇達州伊登草原55344 收件人:Paul Casey 電話:(808)228-5998 電子郵件:paul. onemednet.com |
| |
賓夕法尼亞州里蒙市
K街西北1990號,420號套房 華盛頓特區20006 收件人:黛比·克里斯;黛布拉·弗農 電話:(202)971-9494;(650)292-5910 電子郵件:debbie.kis@rimonlaw.com; debra.vernon@rimonlaw.com |
|
發信人: |
|
|
如果在成交後致買方,則致:
|
| | 將副本發送至(不構成通知): | |
|
數據騎士收購公司
商務園G6單元, 莊園路,FROME,BA11 4FN, 英國 電話:+44 203 833 4000 電子郵件:barry@dataknight sauk.com |
| |
Nelson Mullins Riley&Scarborough LLP
憲法大道101號,西北,900號套房 華盛頓特區20001 聯繫人:Andrew M.Tucker,Esq. 電話:(202)689-2987 郵箱:andy.tucker@nelsonmullins.com |
|
持有人姓名: |
|
| 如果託管代理: | | |
誠實的銀行
附件:託管服務 東大街919號2樓 弗吉尼亞州里士滿23219 客户經理:查爾斯·亨德森 電話:(804)782-7087 電子郵件:Charles. Truist.com |
|
| 如果買方: | | |
數據騎士收購公司
商務園G6單元, Manor Road,Frome,BA 11 4FN, 英國 電話:+44 203 833 4000 電子郵件:barry@dataknightsacuk.com |
|
| 如果對公司: | | |
OneMedNet Corporation
6385 Old Shady Oak Road 250套房 明尼蘇達州伊登草原55344 收件人:Paul Casey
電話號碼:(800)918-7189
|
|
| 名稱: | | | 電話#1: | | | 電話#2: | |
| 標題: | | | 電子郵件#1: | | | 電子郵件#2: | |
| 簽名: | | | 傳真: | | | 帳户查看訪問權限(Y/N): | |
| 注:1 | | | 備註: | | | 備註: | |
| 名稱: | | | 電話#1: | | | 電話#2: | |
| 標題: | | | 電子郵件#1: | | | 電子郵件#2: | |
| 簽名: | | | 傳真: | | | 帳户查看訪問權限(Y/N): | |
| 注:1 | | | 備註: | | | 備註: | |
| 名稱: | | | 電話#1: | | | 電話#2: | |
| 標題: | | | 電子郵件#1: | | | 電子郵件#2: | |
| 簽名: | | | 傳真: | | | 帳户查看訪問權限(Y/N): | |
| 注:1 | | | 備註: | | | 備註: | |
| 名稱: | | | 電話#1: | | | 電話#2: | |
| 標題: | | | 電子郵件#1: | | | 電子郵件#2: | |
| 簽名: | | | 傳真: | | | 帳户查看訪問權限(Y/N): | |
| 備註: | | | 備註: | | | 備註: | |
備註
|
| |
特殊説明(如權限限制)
|
|
1
|
| | 授權執行管理文件中設想的所有客户操作。 | |
2
|
| | | |
3
|
| | | |
|
|
| |
簽名
|
| |
標題
|
|
| 名稱: | | | 電話#1: | | | 電話#2: | |
| 標題: | | | 電子郵件#1: | | | 電子郵件#2: | |
| 簽名: | | | 傳真: | | | 帳户查看訪問權限(Y/N): | |
| 注:1 | | | 備註: | | | 備註: | |
| 名稱: | | | 電話#1: | | | 電話#2: | |
| 標題: | | | 電子郵件#1: | | | 電子郵件#2: | |
| 簽名: | | | 傳真: | | | 帳户查看訪問權限(Y/N): | |
| 注:1 | | | 備註: | | | 備註: | |
| 名稱: | | | 電話#1: | | | 電話#2: | |
| 標題: | | | 電子郵件#1: | | | 電子郵件#2: | |
| 簽名: | | | 傳真: | | | 帳户查看訪問權限(Y/N): | |
| 注:1 | | | 備註: | | | 備註: | |
| 名稱: | | | 電話#1: | | | 電話#2: | |
| 標題: | | | 電子郵件#1: | | | 電子郵件#2: | |
| 簽名: | | | 傳真: | | | 帳户查看訪問權限(Y/N): | |
| 備註: | | | 備註: | | | 備註: | |
備註
|
| |
特殊説明(如權限限制)
|
|
1
|
| | 授權執行管理文件中設想的所有客户操作。 | |
2
|
| | | |
3
|
| | | |
|
|
| |
簽名
|
| |
標題
|
|
展品編號:
|
| |
説明
|
|
2.1* | | |
數據騎士、合併子公司、贊助商、OneMedNet和Paul Casey之間的合併協議和計劃,日期為2022年4月25日。(1)
|
|
3.1* | | |
第二次修訂和重新頒發的公司註冊證書。(2)
|
|
3.2* | | |
第三次修訂和重新註冊的公司註冊證書格式(作為委託書/招股説明書附件C)。
|
|
3.3* | | |
附則。(3)
|
|
3.4* | | |
合併證書格式
|
|
4.1* | | |
單位證書樣本。(4)
|
|
4.2* | | |
普通股證書樣本類別。(5)
|
|
4.3* | | |
保證書樣本。(6)
|
|
4.4* | | |
大陸股票轉讓與信託公司與本公司簽訂的擔保協議,日期為2021年5月6日。(7)
|
|
5.1* | | |
Nelson Mullins Riley&Scarborough LLP的意見。
|
|
8.1* | | |
Nelson Mullins Riley&Scarborough對某些税務問題的意見。
|
|
10.1* | | |
本公司、初始證券持有人以及本公司高級管理人員和董事之間於2021年5月6日簽署的信函協議。(8)
|
|
10.2* | | |
大陸股票轉讓信託公司與本公司簽訂的投資管理信託賬户協議,日期為2021年5月6日。(9)
|
|
10.3* | | |
本公司與初始證券持有人簽訂的登記權協議,日期為2021年5月6日。(10)
|
|
10.4* | | |
註冊人和數據騎士有限責任公司於2021年5月6日簽訂的配售單元購買協議(11)
|
|
10.5* | | |
賠償協議格式。(12)
|
|
10.6* | | |
公司和數據騎士有限責任公司簽訂的行政支持協議,日期為2021年5月7日。(13)
|
|
10.7* | | |
本公司與Benchmark Investments LLC的分公司EF Hutton簽署的承銷協議,日期為2021年5月6日。(14)
|
|
10.8 | | |
2022年股權激勵計劃表格(包括在委託書/招股説明書附件D中)。
|
|
10.9 | | |
投票協議格式(作為委託書/招股説明書附件B的附件A)。
|
|
10.10 | | |
保薦人支持協議表格(作為委託書/招股説明書附件B的附件B)。
|
|
10.11 | | |
鎖定協議格式(作為委託書/招股説明書附件B附件C)。
|
|
10.12 | | |
競業禁止和競業禁止協議表格(作為委託書/招股説明書附件B附件D)。
|
|
10.13 | | |
註冊權協議格式(作為委託書/招股説明書附件B附件G)。
|
|
10.14 | | |
延期託管協議(作為委託書/招股説明書附件B附件F)。
|
|
10.15* | | |
與保羅·凱西簽訂的高管聘用協議
|
|
10.16* | | |
與道格·阿倫特的僱傭協議
|
|
展品編號:
|
| |
説明
|
|
10.17* | | |
與Aaron Green的僱傭協議
|
|
10.18* | | |
日期為2021年9月16日的數據許可協議
|
|
10.19* | | |
2015年5月22日的總經銷商協議
|
|
10.20* | | |
2023年6月28日的證券購買協議
|
|
10.21* | | |
日期為2023年6月30日的本票
|
|
10.22* | | |
2023年6月28日的清償和解約協議
|
|
14.1* | | |
道德準則。(15)
|
|
21.1* | | |
子公司列表。
|
|
23.1 | | |
Marcum LLP的同意書
|
|
23.2* | | |
Nelson Mullins Riley&Scarborough LLP同意(作為附件5.1的一部分)。
|
|
23.3 | | |
BF Borgers CPA PC同意
|
|
23.4* | | |
馬歇爾·史蒂文斯交易諮詢服務有限責任公司同意
|
|
24.1* | | |
授權書(包含在本註冊聲明的簽名頁上)。
|
|
99.1* | | |
股東代理卡格式。
|
|
99.2* | | |
爾坎·阿克尤茲同意將其命名為董事。
|
|
99.3* | | |
Eric Casaburi同意將其命名為董事。
|
|
99.4* | | |
羅伯特·戈登同意被命名為董事。
|
|
99.5* | | |
胡舒立博士同意將其命名為董事
|
|
99.6* | | |
託馬斯·科薩薩博士同意命名為董事
|
|
99.7* | | |
R.斯科特·霍爾布魯克同意被命名為董事
|
|
101.SCH | | | XBRL分類擴展架構文檔。 | |
101.校準
|
| | XBRL分類擴展計算鏈接庫文檔。 | |
101.DEF
|
| | XBRL分類擴展定義Linkbase文檔。 | |
101.實驗室 | | | XBRL分類擴展標籤Linkbase文檔。 | |
101.價格 | | | XBRL分類擴展演示文稿Linkbase文檔。 | |
107*
|
| |
備案費表
|
|
|
名稱
|
| |
職位
|
| |
日期
|
|
|
/s/巴里·安德森
巴里·安德森
|
| |
首席執行官、董事
(首席執行官) |
| |
2023年9月21日
|
|
|
/s/ Firdauz Edmin Bin Mokhtar
Firdauz Edmin Bin Mokhtar
|
| |
首席財務官
(首席財務會計官) |
| |
2023年9月21日
|
|
|
/s/ Julianne Huh*
朱麗安·胡(Julianne Huh)
|
| | 董事 | | |
2023年9月21日
|
|
|
/s/ Syed Musheer Ahmed*
賽義德·穆謝爾·艾哈邁德
|
| | 董事 | | |
2023年9月21日
|
|
|
/s/ Annie Damit Undikai*
安妮·達米特·恩德凱(Annie Damit Undikai)
|
| | 董事 | | |
2023年9月21日
|
|
|
*發件人:
/s/巴里·安德森
巴里·安德森
事實律師 |
| | |