|
內華達州
(州或其他管轄範圍
成立公司或組織) |
| |
6510
(主要標準
行業分類代碼號) |
| |
85-2728630
(税務局僱主
識別碼) |
|
|
大型加速文件服務器
☐
|
| |
加速文件管理器
☐
|
|
|
非加速文件管理器
|
| |
較小的報告公司
|
|
| | | |
新興成長型公司
☐
|
|
| | |
第
頁
|
| |||
關於本招股説明書
|
| | | | i | | |
有關前瞻性陳述的告誡説明
|
| | | | III | | |
招股説明書摘要
|
| | | | 1 | | |
產品
|
| | | | 6 | | |
風險因素
|
| | | | 7 | | |
使用收益
|
| | | | 22 | | |
發行價格的確定
|
| | | | 23 | | |
股利政策
|
| | | | 24 | | |
市場信息
|
| | | | 25 | | |
未經審計的形式精簡合併財務報表
|
| | | | 26 | | |
未經審計的形式簡明財務報表註釋
|
| | | | 32 | | |
管理層對財務狀況和經營成果的討論和分析
|
| | | | 35 | | |
業務
|
| | | | 40 | | |
管理
|
| | | | 44 | | |
高管和董事薪酬
|
| | | | 48 | | |
某些關係和關聯方交易
|
| | | | 49 | | |
主要股東
|
| | | | 52 | | |
銷售證券持有人
|
| | | | 54 | | |
《證券法》對我們證券轉售的限制
|
| | | | 55 | | |
CONX證券描述
|
| | | | 56 | | |
分配計劃(利益衝突)
|
| | | | 65 | | |
重要的美國聯邦所得税考慮因素
|
| | | | 68 | | |
法律事務
|
| | | | 73 | | |
專家
|
| | | | 74 | | |
您可以在哪裏找到更多信息
|
| | | | 75 | | |
財務報表索引
|
| | | | F-1 | | |
姓名和地址
|
| |
股份數量
實益擁有的 |
| |
百分比:
所有權 |
| ||||||
公眾股東
|
| | | | 148,585 | | | | | | * | | |
Nxgen
|
| | | | 18,750,000 | | | | | | 99.1% | | |
獨立董事
|
| | | | 30,000 | | | | | | * | | |
總分享數
|
| | | | 18,928,585 | | | | | | | | |
| | |
CONX Corp
(歷史) |
| |
交易
調整 |
| | | | |
形式
(分享之前 兑換) |
| |
額外的
交易 調整 (實際份額 兑換) |
| |
形式
(交易 並分享 兑換) |
| |||||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金
|
| | | $ | 103,135 | | | | | $ | (26,750,000) | | | |
A
|
| | | $ | 189,477,842 | | | | | $ | (20,578,200) | | | | | $ | 168,899,642 | | |
| | | | | | | | | | | 200,000,000 | | | |
B
|
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | (1,224,869) | | | |
C
|
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | (2,258,914) | | | |
E
|
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | (2,608,426) | | | |
F
|
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | 22,216,916 | | | |
G
|
| | | | | | | | | | | | | | | | | | |
預付費用
|
| | | | 217,417 | | | | | | | | | | | | | | | 217,417 | | | | | | | | | | | | 217,417 | | |
流動資產總額
|
| | | | 320,552 | | | | | | 189,374,707 | | | | | | | | | 189,695,259 | | | | | | (20,578,200) | | | | | | 169,117,059 | | |
非流動資產: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
信託持有的現金
|
| | | | 22,216,916 | | | | | | (22,216,916) | | | |
G
|
| | | | — | | | | | | | | | | | | — | | |
財產和設備,淨額
|
| | | | — | | | | | | 23,346,068 | | | |
A
|
| | | | 23,346,068 | | | | | | | | | | | | 23,346,068 | | |
非流動資產總額
|
| | | | 22,216,916 | | | | | | 1,129,152 | | | | | | | | | 23,346,068 | | | | | | — | | | | | | 23,346,068 | | |
總資產
|
| | | $ | 22,537,468 | | | | | $ | 190,503,859 | | | | | | | | $ | 213,041,327 | | | | | $ | (20,578,200) | | | | | $ | 192,463,127 | | |
負債和股東權益(赤字) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
當前負債: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
應付賬款
|
| | | $ | 26,597 | | | | | $ | | | | | | | | $ | 26,597 | | | | | $ | | | | | $ | 26,597 | | | ||
流動資金貸款
|
| | | | 900,000 | | | | | | (900,000) | | | |
F
|
| | | | — | | | | | | | | | | | | — | | |
延期説明
|
| | | | 1,708,426 | | | | | | (1,708,426) | | | |
F
|
| | | | — | | | | | | | | | | | | — | | |
應計費用
|
| | | | 2,022,486 | | | | | | (1,983,914) | | | |
E
|
| | | | 38,572 | | | | | | | | | | | | 38,572 | | |
應計應付消費税
|
| | | | 639,193 | | | | | | | | | | | | | | | 639,193 | | | | | | | | | | | | 639,193 | | |
應付所得税
|
| | | | 59,675 | | | | | | (59,675) | | | |
C
|
| | | | — | | | | | | | | | | | | — | | |
流動負債總額
|
| | | | 5,356,377 | | | | | | (4,652,015) | | | | | | | | | 704,362 | | | | | | — | | | | | | 704,362 | | |
長期債務,扣除流動部分: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
遞延法律費用
|
| | | | 275,000 | | | | | | (275,000) | | | |
E
|
| | | | — | | | | | | | | | | | | — | | |
應付延期承銷費
|
| | | | 26,250,000 | | | | | | (26,250,000) | | | |
D
|
| | | | — | | | | | | | | | | | | — | | |
股權遠期負債
|
| | | | 332,000 | | | | | | (332,000) | | | |
B
|
| | | | — | | | | | | | | | | | | — | | |
衍生權證負債
|
| | | | 6,013,658 | | | | | | | | | | | | | | | 6,013,658 | | | | | | | | | | | | 6,013,658 | | |
長期債務總額,扣除流動資金
部分 |
| | | | 32,870,658 | | | | | | (26,857,000) | | | | | | | | | 6,013,658 | | | | | | — | | | | | | 6,013,658 | | |
總負債
|
| | | | 38,227,035 | | | | | | (31,509,015) | | | | | | | | | 6,718,020 | | | | | | — | | | | | | 6,718,020 | | |
可能贖回的A類普通股
|
| | | | 22,216,916 | | | | | | | | | | | | | | | 22,216,916 | | | | | | (20,578,200) | | | | | | 1,638,716 | | |
股東權益(虧損): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
優先股
|
| | | | — | | | | | | 200,332,000 | | | |
B
|
| | | | 200,332,000 | | | | | | | | | | | | 200,332,000 | | |
A類普通股
|
| | | | 3 | | | | | | | | | | | | | | | 3 | | | | | | | | | | | | 3 | | |
B類普通股
|
| | | | 1,875 | | | | | | | | | | | | | | | 1,875 | | | | | | | | | | | | 1,875 | | |
累計虧損
|
| | | | (37,908,361) | | | | | | (3,403,933) | | | |
A
|
| | | | (16,227,488) | | | | | | | | | | | | (16,227,488) | | |
| | | | | | | | | | | (1,165,194) | | | |
C
|
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | 26,250,000 | | | |
D
|
| | | | | | | | | | | | | | | | | | |
股東權益合計(虧損)
|
| | | | (37,906,483) | | | | | | 222,012,874 | | | | | | | | | 184,106,391 | | | | | | — | | | | | | 184,106,391 | | |
負債和股東權益總額(赤字)
|
| | | $ | 22,537,468 | | | | | $ | 190,503,859 | | | | | | | | $ | 213,041,327 | | | | | $ | (20,578,200) | | | | | $ | 192,463,127 | | |
| | |
CONX Corp
(歷史) |
| |
交易
調整 |
| | | | |
形式
(在 之前 共享 兑換) |
| |
額外的
交易 調整 (實際 共享 兑換) |
| |
形式
(交易 並分享 兑換) |
| |||||||||||||||
收入: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
租金收入
|
| | | $ | — | | | | | $ | 2,742,000 | | | |
bb
|
| | | $ | 2,742,000 | | | | | $ | | | | | $ | 2,742,000 | | | |
總收入
|
| | | | — | | | | | | 2,742,000 | | | | | | | | | 2,742,000 | | | | | | — | | | | | | 2,742,000 | | |
成本和費用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
一般和行政
費用 |
| | | | 1,178,513 | | | | | | 2,112,783 | | | |
抄送
|
| | | | 3,291,296 | | | | | | | | | | | | 3,291,296 | | |
折舊及攤銷
|
| | | | — | | | | | | 929,022 | | | |
AA
|
| | | | 929,022 | | | | | | | | | | | | 929,022 | | |
總成本和費用
|
| | | | 1,178,513 | | | | | | 3,041,805 | | | | | | | | | 4,220,318 | | | | | | — | | | | | | 4,220,318 | | |
營業收入(虧損)
|
| | | | (1,178,513) | | | | | | (299,805) | | | | | | | | | (1,478,318) | | | | | | — | | | | | | (1,478,318) | | |
其他收入(RST): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
其他收入
|
| | | | — | | | | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
權證負債公允價值變動
|
| | | | (325,000) | | | | | | | | | | | | | | | (325,000) | | | | | | | | | | | | (325,000) | | |
股權遠期負債公允價值變化
|
| | | | (4,693,000) | | | | | | | | | | | | | | | (4,693,000) | | | | | | | | | | | | (4,693,000) | | |
持有投資的利息收入
在信託帳户中 |
| | | | 267,481 | | | | | | (267,481) | | | |
DD
|
| | | | — | | | | | | | | | | | | — | | |
其他收入(費用)合計
|
| | | | (4,750,519) | | | | | | (267,481) | | | | | | | | | (5,018,000) | | | | | | — | | | | | | (5,018,000) | | |
所得税前收入(虧損)
|
| | | | (5,929,032) | | | | | | (567,286) | | | | | | | | | (6,496,318) | | | | | | | | | | | | (6,496,318) | | |
所得税(費用)福利
|
| | | | (65,469) | | | | | | 136,149 | | | |
EE
|
| | | | 70,680 | | | | | | | | | | | | 70,680 | | |
淨收益(虧損)
|
| | | | (5,994,501) | | | | | | (431,137) | | | | | | | | | (6,425,638) | | | | | | — | | | | | | (6,425,638) | | |
加權平均流通普通股、基本股和稀釋股
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
A類
|
| | | | 5,047,364 | | | | | | | | | | | | | | | 5,047,364 | | | | | | | | | | | | 3,086,002 | | |
B類
|
| | | | 18,750,000 | | | | | | | | | | | | | | | 18,750,000 | | | | | | | | | | | | 18,750,000 | | |
每股普通股基本和稀釋淨(損失)收入
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
A類
|
| | | $ | (0.25) | | | | | | | | | | | | | | $ | (0.27) | | | | | | | | | | | $ | (0.29) | | |
B類
|
| | | $ | (0.25) | | | | | | | | | | | | | | $ | (0.27) | | | | | | | | | | | $ | (0.29) | | |
| | |
CONX Corp
(歷史) |
| |
交易
調整 |
| | | | |
形式
(在 之前 共享 兑換) |
| |
額外的
交易 調整 (實際 共享 兑換) |
| |
形式
(交易 並分享 兑換) |
| |||||||||||||||
收入: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
租金收入
|
| | | $ | — | | | | | $ | 685,500 | | | |
bb
|
| | | $ | 685,500 | | | | | $ | | | | | $ | 685,500 | | | |
總收入
|
| | | | — | | | | | | 685,500 | | | | | | | | | 685,500 | | | | | | — | | | | | | 685,500 | | |
成本和費用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
一般和行政
費用 |
| | | | 1,072,033 | | | | | | (887,914) | | | |
抄送
|
| | | | 184,119 | | | | | | | | | | | | 184,119 | | |
折舊及攤銷
|
| | | | — | | | | | | 232,256 | | | |
AA
|
| | | | 232,256 | | | | | | | | | | | | 232,256 | | |
總成本和費用
|
| | | | 1,072,033 | | | | | | (655,659) | | | | | | | | | 416,375 | | | | | | — | | | | | | 416,375 | | |
營業收入(虧損)
|
| | | | (1,072,033) | | | | | | 1,341,159 | | | | | | | | | 269,126 | | | | | | — | | | | | | 269,126 | | |
其他收入(RST): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
其他收入
|
| | | | — | | | | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
權證負債公允價值變動
|
| | | | 3,191,842 | | | | | | | | | | | | | | | 3,191,842 | | | | | | | | | | | | 3,191,842 | | |
遠期股權公允價值變化
責任 |
| | | | (7,000) | | | | | | | | | | | | | | | (7,000) | | | | | | | | | | | | (7,000) | | |
持有於
的投資的利息收入
信託帳户 |
| | | | 250,812 | | | | | | (250,812) | | | |
DD
|
| | | | — | | | | | | | | | | | | — | | |
其他收入(費用)合計
|
| | | | 3,435,654 | | | | | | (250,812) | | | | | | | | | 3,184,842 | | | | | | — | | | | | | 3,184,842 | | |
所得税前收入(虧損)
|
| | | | 2,363,621 | | | | | | 1,090,347 | | | | | | | | | 3,453,968 | | | | | | | | | | | | 3,453,968 | | |
所得税(費用)福利
|
| | | | 10,336 | | | | | | (261,683) | | | |
EE
|
| | | | (251,347) | | | | | | | | | | | | (251,347) | | |
淨收益(虧損)
|
| | | | 2,373,957 | | | | | | 828,663 | | | | | | | | | 3,202,620 | | | | | | — | | | | | | 3,202,620 | | |
加權平均流通普通股、基本股和稀釋股
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
A類
|
| | | | 2,090,269 | | | | | | | | | | | | | | | 2,090,269 | | | | | | | | | | | | 148,585 | | |
B類
|
| | | | 18,750,000 | | | | | | | | | | | | | | | 18,750,000 | | | | | | | | | | | | 18,750,000 | | |
基本和稀釋淨(損失)收入每
共同份額 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
A類
|
| | | $ | 0.11 | | | | | | | | | | | | | | $ | 0.15 | | | | | | | | | | | $ | 0.17 | | |
B類
|
| | | $ | 0.11 | | | | | | | | | | | | | | $ | 0.15 | | | | | | | | | | | $ | 0.17 | | |
截至2023年12月31日止年度
|
| |
假設沒有
贖回 |
| |
假設實際
贖回 |
| ||||||
預計淨收益(虧損)
|
| | | $ | (6,425,638) | | | | | $ | (6,425,638) | | |
形式加權平均流通股 - 基本股和稀釋股
|
| | | | 23,797,364 | | | | | | 21,836,002 | | |
每股 - 基本和稀釋後淨收益(虧損)
|
| | | $ | (0.27) | | | | | $ | (0.29) | | |
預估加權平均股價 | | | | | | | | | | | | | |
公眾股東
|
| | | | 5,017,364 | | | | | | 3,056,002 | | |
Nxgen
|
| | | | 18,750,000 | | | | | | 18,750,000 | | |
獨立董事
|
| | | | 30,000 | | | | | | 30,000 | | |
預計加權平均流通股、基本股和稀釋股
|
| | | | 23,797,364 | | | | | | 21,836,002 | | |
截至2024年3月31日的三個月
|
| |
假設沒有
贖回 |
| |
假設實際
贖回 |
| ||||||
預計淨收益(虧損)
|
| | | $ | 3,202,620 | | | | | $ | 3,202,620 | | |
形式加權平均流通股 - 基本股和稀釋股
|
| | | | 20,840,269 | | | | | | 18,898,585 | | |
每股 - 基本和稀釋後淨收益(虧損)
|
| | | $ | 0.15 | | | | | $ | 0.17 | | |
預估加權平均股價 | | | | | | | | | | | | | |
公眾股東
|
| | | | 2,060,269 | | | | | | 118,485 | | |
Nxgen
|
| | | | 18,750,000 | | | | | | 18,750,000 | | |
獨立董事
|
| | | | 30,000 | | | | | | 30,000 | | |
預計加權平均流通股、基本股和稀釋股
|
| | | | 20,840,269 | | | | | | 18,898,585 | | |
名稱
|
| |
年齡
|
| |
職位
|
|
查爾斯·W·爾根 | | |
71
|
| | 董事長 | |
Jason Kiser | | |
59
|
| | 董事首席執行官 | |
傑拉爾德·戈爾曼 | | |
69
|
| | 董事 | |
David K.莫斯科維茨 | | |
66
|
| | 董事 | |
禤浩焯·斯特克爾 | | |
57
|
| | 董事 | |
個人
|
| |
實體
|
| |
實體業務
|
| |
從屬關係
|
|
查爾斯·W·爾根
|
| | DISH網絡公司 | | | 電信、有線和無線 | | | 董事長 | |
| | | Echostar公司 | | | 電信、有線和無線 | | | 董事長 | |
Jason Kiser
|
| | DISH網絡公司 | | | 電信、有線和無線 | | | 2023年前的財務主管 | |
傑拉爾德·戈爾曼
|
| |
世界傳媒集團有限責任公司
|
| | 信息 | | | 首席執行官 | |
禤浩焯·斯特克爾
|
| | 維繫有限公司 | | | 金融服務 | | | 董事 | |
姓名和地址(1)
|
| |
股票數量:
A類普通股 實益擁有的 |
| |
百分比
第(2)類的 |
| ||||||
Nxgen Opportunities,LLC(3)(4)
|
| | | | 30,083,333 | | | | | | 99.41% | | |
查爾斯·W·爾根(3)(4)
|
| | | | 30,083,333 | | | | | | 99.41% | | |
牧場遺產信託基金(5)
|
| | | | 17,391,300 | | | | | | 47.88% | | |
Jason Kiser(3)
|
| | | | — | | | | | | — | | |
傑拉爾德·戈爾曼
|
| | | | 10,000 | | | | | | * | | |
David K.莫斯科維茨
|
| | | | 10,000 | | | | | | * | | |
禤浩焯·斯特克爾
|
| | | | 10,000 | | | | | | * | | |
全體董事和高管(五人)
|
| | | | 30,113,333 | | | | | | 99.51% | | |
| | |
受益證券
在此之前擁有的 提供服務 |
| |
有價證券
此 中提供的 提供服務 |
| |
實益擁有的證券
本次發售後 |
| |||||||||||||||||||||||||||
姓名和地址
|
| |
股票數量:
常見的 庫存 |
| |
認股權證
|
| |
股票數量:
常見的 股票(1) |
| |
股票數量:
常見的 庫存 |
| |
百分比
|
| |
百分比
|
| ||||||||||||||||||
傑拉爾德·戈爾曼(3)
|
| | | | 10,000 | | | | | | — | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | — | | |
禤浩焯·斯特克爾(4)
|
| | | | 10,000 | | | | | | — | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | — | | |
David k.莫斯科(5)
|
| | | | 10,000 | | | | | | — | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | — | | |
贖回日期
(保證書到期前) |
| |
A類普通股贖回公允市值
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
≤$10.00
|
| |
$11.00
|
| |
$12.00
|
| |
$13.00
|
| |
$14.00
|
| |
$15.00
|
| |
$16.00
|
| |
$17.00
|
| |
≥$18.00
|
| |||||||||||||||||||||||||||
60個月
|
| | | | 0.261 | | | | | | 0.281 | | | | | | 0.297 | | | | | | 0.311 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
57個月
|
| | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.310 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
54個月
|
| | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.361 | | |
51個月
|
| | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.320 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.361 | | |
48個月
|
| | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.361 | | |
45個月
|
| | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.330 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.361 | | |
42個月
|
| | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.361 | | |
39個月
|
| | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.290 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.340 | | | | | | 0.354 | | | | | | 0.361 | | |
36個月
|
| | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.361 | | |
33個月
|
| | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.280 | | | | | | 0.301 | | | | | | 0.320 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.361 | | |
30個月
|
| | | | 0.196 | | | | | | 0.224 | | | | | | 0.250 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.361 | | |
27個月
|
| | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.350 | | | | | | 0.361 | | |
24個月
|
| | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.260 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.361 | | |
21個月
|
| | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.361 | | |
18個月
|
| | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.361 | | |
贖回日期
(保證書到期前) |
| |
A類普通股贖回公允市值
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
≤$10.00
|
| |
$11.00
|
| |
$12.00
|
| |
$13.00
|
| |
$14.00
|
| |
$15.00
|
| |
$16.00
|
| |
$17.00
|
| |
≥$18.00
|
| |||||||||||||||||||||||||||
15個月
|
| | | | 0.130 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.230 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.361 | | |
12個月
|
| | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.250 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.361 | | |
9個月
|
| | | | 0.090 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.361 | | |
6個半月
|
| | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.361 | | |
3個半月
|
| | | | 0.034 | | | | | | 0.065 | | | | | | 0.104 | | | | | | 0.150 | | | | | | 0.197 | | | | | | 0.243 | | | | | | 0.286 | | | | | | 0.326 | | | | | | 0.361 | | |
0個月
|
| | | | — | | | | | | — | | | | | | 0.042 | | | | | | 0.115 | | | | | | 0.179 | | | | | | 0.233 | | | | | | 0.281 | | | | | | 0.323 | | | | | | 0.361 | | |
| | |
第
頁
|
| |||
CONX公司經審計的財務報表: | | | | | | | |
獨立註冊會計師事務所報告
|
| | | | F-2 | | |
截至2023年12月31日和2022年12月31日的資產負債表
|
| | | | F-4 | | |
截至2023年、2023年和2022年12月31日止年度的營運報表
|
| | | | F-5 | | |
截至2023年12月31日和2022年12月31日止年度股東赤字變動報表
|
| | | | F-6 | | |
截至2023年、2023年和2022年12月31日止年度的現金流量表
|
| | | | F-7 | | |
財務報表附註
|
| | | | F-8 | | |
CONX公司未經審計的財務報表: | | | |||||
精簡資產負債表
|
| | | | F-26 | | |
未經審計的經營簡明報表
|
| | | | F-27 | | |
未經審計的股東虧損變動簡明報表
|
| | | | F-28 | | |
未經審計的現金流量簡明報表
|
| | | | F-29 | | |
簡明財務報表未經審計附註
|
| | | | F-30 | | |
| | |
12月31日
2023 |
| |
12月31日
2022 |
| ||||||
資產: | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
現金
|
| | | $ | 8,162 | | | | | $ | 1,397,296 | | |
預付費用
|
| | | | 9,166 | | | | | | 23,105 | | |
流動資產總額
|
| | | | 17,328 | | | | | | 1,420,401 | | |
信託賬户中持有的現金
|
| | | | 21,966,104 | | | | | | 84,243,386 | | |
總資產
|
| | | $ | 21,983,432 | | | | | $ | 85,663,787 | | |
負債、需要贖回的A類普通股和股東赤字:
|
| | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
應付賬款
|
| | | $ | 76,826 | | | | | $ | 19,114 | | |
流動資金貸款
|
| | | | 400,000 | | | | | | — | | |
延期説明
|
| | | | 1,708,426 | | | | | | 333,935 | | |
應計費用
|
| | | | 1,097,000 | | | | | | 575,300 | | |
應計應付消費税
|
| | | | 639,193 | | | | | | — | | |
應付所得税
|
| | | | 70,011 | | | | | | 1,208,515 | | |
流動負債總額
|
| | | | 3,991,456 | | | | | | 2,136,864 | | |
遞延法律費用
|
| | | | 275,000 | | | | | | 275,000 | | |
應付延期承銷費
|
| | | | 26,250,000 | | | | | | 26,250,000 | | |
股權遠期負債
|
| | | | 325,000 | | | | | | — | | |
衍生權證負債
|
| | | | 9,205,500 | | | | | | 4,512,500 | | |
總負債
|
| | | | 40,046,956 | | | | | | 33,174,364 | | |
承付款和或有事項 | | | | | | | | | | | | | |
A類普通股可能贖回,2023年12月31日贖回價值為每股10.51美元的2,090,269股,2022年12月31日贖回價值為每股10.09美元的8,348,384股
|
| | | | 21,966,104 | | | | | | 84,243,386 | | |
股東虧損: | | | | | | | | | | | | | |
優先股,面值0.0001美元;授權20,000,000股;截至2023年和2022年12月31日,無已發行或未發行
|
| | | | — | | | | | | — | | |
A類普通股,面值0.0001美元,授權500,000,000股; 2023年和2022年12月31日已發行和發行30,000股
|
| | | | 3 | | | | | | 3 | | |
b類普通股,面值0.0001美元;授權股票50,000,000股;截至2023年12月31日和2022年12月31日已發行和發行股票18,750,000股
|
| | | | 1,875 | | | | | | 1,875 | | |
累計虧損
|
| | | | (40,031,506) | | | | | | (31,755,841) | | |
股東虧損總額
|
| | | | (40,029,628) | | | | | | (31,753,963) | | |
總負債、需要贖回的A類普通股和股東赤字
|
| | | $ | 21,983,432 | | | | | $ | 85,663,787 | | |
| | |
本年度
已結束 2023年12月31日 |
| |
本年度
已結束 2022年12月31日 |
| ||||||
一般和行政費用
|
| | | $ | 1,178,513 | | | | | $ | 888,749 | | |
運營虧損
|
| | | | (1,178,513) | | | | | | (888,749) | | |
其他收入 | | | | | | | | | | | | | |
遠期股權公允價值變化
|
| | | | (325,000) | | | | | | — | | |
衍生權證負債的公允價值變動
|
| | | | (4,693,000) | | | | | | 21,359,166 | | |
信託賬户投資的利息收入
|
| | | | 267,481 | | | | | | 4,937,551 | | |
其他(損失)收入總額
|
| | | | (4,750,519) | | | | | | 26,296,717 | | |
所得税撥備前的(損失)收入
|
| | | | (5,929,032) | | | | | | 25,407,968 | | |
所得税撥備
|
| | | | 65,469 | | | | | | 1,213,218 | | |
淨(虧損)收入
|
| | | $ | (5,994,501) | | | | | $ | 24,194,750 | | |
加權平均已發行普通股、基本股和稀釋股 | | | | | | | | | | | | | |
A類
|
| | | | 5,047,364 | | | | | | 64,226,579 | | |
B類
|
| | | | 18,750,000 | | | | | | 18,750,000 | | |
每股普通股基本和稀釋淨(損失)收入 | | | | | | | | | | | | | |
A類
|
| | | $ | (0.25) | | | | | $ | 0.29 | | |
B類
|
| | | $ | (0.25) | | | | | $ | 0.29 | | |
| | |
普通股
|
| |
額外的
實收 大寫 |
| |
累計
赤字 |
| |
股東的
赤字 |
| ||||||||||||||||||||||||||||||
| | |
A類
|
| |
B類
|
| ||||||||||||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||
餘額2023年1月1日
|
| | | | 30,000 | | | | | $ | 3 | | | | | | 18,750,000 | | | | | $ | 1,875 | | | | | $ | — | | | | | $ | (31,755,841) | | | | | $ | (31,753,963) | | |
生長調整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,641,971) | | | | | | (1,641,971) | | |
對普通人徵收的消費税
股票贖回 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (639,193) | | | | | | (639,193) | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,994,501) | | | | | | (5,994,501) | | |
餘額—2023年12月31日
|
| | | | 30,000 | | | | | $ | 3 | | | | | | 18,750,000 | | | | | $ | 1,875 | | | | | $ | — | | | | | $ | (40,031,506) | | | | | $ | (40,029,628) | | |
| | |
普通股
|
| |
額外的
實收 大寫 |
| |
累計
赤字 |
| |
股東的
赤字 |
| ||||||||||||||||||||||||||||||
| | |
A類
|
| |
B類
|
| ||||||||||||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||
餘額2022年1月1日
|
| | | | 30,000 | | | | | $ | 3 | | | | | | 18,750,000 | | | | | $ | 1,875 | | | | | $ | — | | | | | $ | (51,793,069) | | | | | $ | (51,791,191) | | |
生長調整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,157,522) | | | | | | (4,157,522) | | |
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,194,750 | | | | | | 24,194,750 | | |
Balance - 2022年12月31日
|
| | | | 30,000 | | | | | $ | 3 | | | | | | 18,750,000 | | | | | $ | 1,875 | | | | | $ | — | | | | | $ | (31,755,841) | | | | | $ | (31,753,963) | | |
| | |
年終了
12月31日 2023 |
| |
年終了
12月31日 2022 |
| ||||||
運營活動 | | | | | | | | | | | | | |
淨(虧損)收入
|
| | | $ | (5,994,501) | | | | | $ | 24,194,750 | | |
將淨(損失)收入與經營活動中使用的淨現金進行調節的調整:
|
| | | | | | | | | | | | |
信託賬户中的投資賺取利息
|
| | | | (267,481) | | | | | | (4,937,551) | | |
衍生權證負債的公允價值變動
|
| | | | 4,693,000 | | | | | | (21,359,166) | | |
股權遠期負債公允價值變化
|
| | | | 325,000 | | | | | | — | | |
經營性資產和負債變動: | | | | | | | | | | | | | |
預付費用
|
| | | | 13,938 | | | | | | 46,895 | | |
其他應收賬款
|
| | | | — | | | | | | 3,508 | | |
應付賬款
|
| | | | 57,714 | | | | | | 19,114 | | |
應計費用
|
| | | | 521,700 | | | | | | 289,289 | | |
應付所得税
|
| | | | (1,138,504) | | | | | | 1,195,769 | | |
經營活動中使用的淨現金
|
| | | | (1,789,134) | | | | | | (547,392) | | |
投資活動 | | | | | | | | | | | | | |
將現金存入信託賬户
|
| | | | (1,374,491) | | | | | | — | | |
從信託賬户分發的現金
|
| | | | 63,919,253 | | | | | | 670,774,520 | | |
投資活動提供的現金淨額
|
| | | | 62,544,762 | | | | | | 670,774,520 | | |
融資活動 | | | | | | | | | | | | | |
A類普通股贖回
|
| | | | (63,919,253) | | | | | | (669,914,136) | | |
流動資金貸款現金
|
| | | | 400,000 | | | | | | — | | |
應付延期票據的收益
|
| | | | 1,374,491 | | | | | | 333,935 | | |
用於融資活動的現金淨額
|
| | | | (62,144,762) | | | | | | (669,580,201) | | |
現金淨變化
|
| | | | (1,389,134) | | | | | | 646,927 | | |
現金
|
| | |
|
1,397,296
|
| | | |
|
750,369
|
| |
現金
|
| | | $ | 8,162 | | | | | $ | 1,397,296 | | |
補充現金流信息 | | | | | | | | | | | | | |
繳納所得税的現金
|
| | | $ | 1,190,035 | | | | | $ | — | | |
補充披露非現金融資和投資活動 | | | | | | | | | | | | | |
普通股贖回應計的消費税負債
|
| | | $ | 639,193 | | | | | $ | — | | |
| | |
2023
|
| |
2022
|
| ||||||||||||||||||
| | |
A類
|
| |
B類
|
| |
A類
|
| |
B類
|
| ||||||||||||
每股基本和稀釋後淨(虧損)收益 | | | | | | | | | | | | | | | | | | | | | | | | | |
分子: | | | | | | | | | | | | | | | | | | | | | | | | | |
淨(虧損)收入分攤
|
| | | $ | (1,271,419) | | | | | $ | (4,723,082) | | | | | $ | 18,727,526 | | | | | $ | 5,467,224 | | |
分母: | | | | | | | | | | | | | | | | | | | | | | | | | |
基本和稀釋後加權平均流通股
|
| | | | 5,047,364 | | | | | | 18,750,000 | | | | | | 64,226,579 | | | | | | 18,750,000 | | |
每股基本和稀釋後淨(虧損)收益
|
| | | $ | (0.25) | | | | | $ | (0.25) | | | | | $ | 0.29 | | | | | $ | 0.29 | | |
| | |
2023年12月31日
|
| |
2022年12月31日
|
| ||||||
遞延納税資產(負債) | | | | | | | | | | | | | |
啟動和組織成本
|
| | | $ | 394,830 | | | | | $ | 234,069 | | |
應計費用
|
| | | | 268,502 | | | | | | 140,810 | | |
遞延税金資產(負債)合計
|
| | | | 663,332 | | | | | | 374,879 | | |
估值免税額
|
| | | | (663,332) | | | | | | (374,879) | | |
遞延税項資產(負債)扣除免税額後的淨額
|
| | | $ | — | | | | | $ | — | | |
| | |
截至的年度
|
| |||||||||
| | |
2023年12月31日
|
| |
2022年12月31日
|
| ||||||
聯邦政府 | | | | | | | | | | | | | |
當期費用
|
| | | $ | 65,469 | | | | | $ | 995,966 | | |
遞延福利(費用)
|
| | | | 247,488 | | | | | | 220,738 | | |
州和地方
|
| | | | | | | | | | | | |
當前
|
| | | | — | | | | | | 217,252 | | |
| | |
截至的年度
|
| |||||||||
| | |
2023年12月31日
|
| |
2022年12月31日
|
| ||||||
延期
|
| | | | 40,965 | | | | | | 55,054 | | |
估值免税額變動
|
| | | | (288,453) | | | | | | (275,792) | | |
所得税撥備
|
| | | $ | 65,469 | | | | | $ | 1,213,218 | | |
|
| | |
2023
|
| |
2022
|
| ||||||
法定聯邦所得税率(福利)
|
| | | | 21.0% | | | | | | 21.0% | | |
衍生擔保負債和股權遠期的公允價值變化
|
| | | | (17.6)% | | | | | | (17.7)% | | |
估值免税額變動
|
| | | | (4.1)% | | | | | | 0.7% | | |
所得税費用
|
| | | | (0.7)% | | | | | | 4.0% | | |
説明
|
| |
級別
|
| |
2023年12月31日
|
| ||||||
負債: | | | | | | | | | | | | | |
私募認股權證
|
| | | | 2 | | | | | $ | 3,468,000 | | |
公開認股權證
|
| | | | 1 | | | | | $ | 5,737,500 | | |
遠期權益
|
| | | | 3 | | | | | $ | 325,000 | | |
説明
|
| |
級別
|
| |
2022年12月31日
|
| ||||||
負債: | | | | | | | | | | | | | |
私募認股權證
|
| | | | 2 | | | | | $ | 1,700,000 | | |
公開認股權證
|
| | | | 1 | | | | | $ | 2,812,500 | | |
| | |
聚合
私募認股權證 |
| |
公共
認股權證 |
| |
保修期
責任 |
| |||||||||
截至2022年12月31日的公允價值
|
| | | $ | 1,700,000 | | | | | $ | 2,812,500 | | | | | $ | 4,512,500 | | |
公允價值變動
|
| | | | 1,768,000 | | | | | | 2,925,000 | | | | | | 4,693,000 | | |
截至2023年12月31日的公允價值
|
| | | $ | 3,468,000 | | | | | $ | 5,737,500 | | | | | $ | 9,205,500 | | |
| 股權遠期 | | | | | | | |
|
截至2022年12月31日的公允價值
|
| | | $ | — | | |
|
成立時的公允價值,2023年11月1日
|
| | | | 325,000 | | |
|
公允價值變動
|
| | | | — | | |
|
截至2023年12月31日的公允價值
|
| | | $ | 32,000 | | |
估值技術
|
| |
不可觀察的輸入
|
| |
金額
|
|
蒙特卡羅模擬 | | |
波動性
|
| |
27%
|
|
| | |
信用調整後的貼現率
|
| |
35%
|
|
| | |
交易概率
|
| |
4%
|
|
| | |
3月31日
2024(未經審計) |
| |
12月31日
2023 |
| ||||||
資產: | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
現金
|
| | | $ | 103,135 | | | | | $ | 8,162 | | |
預付費用
|
| | | | 217,417 | | | | | | 9,166 | | |
流動資產總額
|
| | | | 320,552 | | | | | | 17,328 | | |
信託賬户中持有的現金
|
| | | | 22,216,916 | | | | | | 21,966,104 | | |
總資產
|
| | | $ | 22,537,468 | | | | | $ | 21,983,432 | | |
負債、需要贖回的A類普通股和股東的
赤字: |
| | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
應付賬款
|
| | | $ | 26,597 | | | | | $ | 76,826 | | |
流動資金貸款
|
| | | | 900,000 | | | | | | 400,000 | | |
延期説明
|
| | | | 1,708,426 | | | | | | 1,708,426 | | |
應計費用
|
| | | | 2,022,486 | | | | | | 1,097,000 | | |
應計應付消費税
|
| | | | 639,193 | | | | | | 639,193 | | |
應付所得税
|
| | | | 59,675 | | | | | | 70,011 | | |
流動負債總額
|
| | | | 5,356,377 | | | | | | 3,991,456 | | |
遞延法律費用
|
| | | | 275,000 | | | | | | 275,000 | | |
應付延期承銷費
|
| | | | 26,250,000 | | | | | | 26,250,000 | | |
股權遠期負債
|
| | | | 332,000 | | | | | | 325,000 | | |
衍生權證負債
|
| | | | 6,013,658 | | | | | | 9,205,500 | | |
總負債
|
| | | | 38,227,035 | | | | | | 40,046,956 | | |
承付款和或有事項 | | | | | | | | | | | | | |
可能贖回的A類普通股,2090,269股,2024年3月31日贖回價值為每股10.63美元,2023年12月31日,2,090,269股,贖回價值10.51美元
|
| | | | 22,216,916 | | | | | | 21,966,104 | | |
股東虧損: | | | | | | | | | | | | | |
優先股,面值0.0001美元;授權股份2000萬股;在2024年3月31日和2023年12月31日均未發行或發行
|
| | | | — | | | | | | — | | |
A類普通股,面值0.0001美元,授權發行5億股;2024年3月31日和2023年12月31日發行和發行的股份為30,000股
|
| | | | 3 | | | | | | 3 | | |
B類普通股,面值0.0001美元;授權發行5,000,000股;2024年3月31日和2023年12月31日發行和發行18,750,000股
|
| | | | 1,875 | | | | | | 1,875 | | |
累計虧損
|
| | | | (37,908,361) | | | | | | (40,031,506) | | |
股東虧損總額
|
| | | | (37,906,483) | | | | | | (40,029,628) | | |
總負債、需要贖回的A類普通股和股東赤字
|
| | | $ | 22,537,468 | | | | | $ | 21,983,432 | | |
| | |
這三個月的費用
截至3月31日 2024 |
| |
這三個月的費用
截至3月31日 2023 |
| ||||||
一般和行政費用
|
| | | $ | 1,072,033 | | | | | $ | 277,914 | | |
運營虧損
|
| | | | (1,072,033) | | | | | | (277,914) | | |
其他收入(費用) | | | | | | | | | | | | | |
延期票據公允價值變更
|
| | | | | | | | | | 417,419 | | |
遠期股權公允價值變化
|
| | | | (7,000) | | | | | | — | | |
衍生權證負債的公允價值變動
|
| | | | 3,191,842 | | | | | | (923,558) | | |
信託賬户投資的利息收入
|
| | | | 250,812 | | | | | | — | | |
其他收入(費用)合計
|
| | | | 3,435,654 | | | | | | (506,139) | | |
所得税撥備前收入(損失)
|
| | | | 2,363,621 | | | | | | (784,053) | | |
所得税撥備
|
| | | | 10,336 | | | | | | — | | |
淨收益(虧損)
|
| | | $ | 2,373,957 | | | | | $ | (784,053) | | |
加權平均已發行普通股、基本股和稀釋股 | | | | | | | | | | | | | |
A類
|
| | | | 2,090,269 | | | | | | 8,348,384 | | |
B類
|
| | | | 18,750,000 | | | | | | 18,750,000 | | |
每股普通股基本和稀釋淨利潤(虧損)
|
| | | | | | | | | | | | |
A類
|
| | | $ | 0.11 | | | | | $ | (0.03) | | |
B類
|
| | | $ | 0.11 | | | | | $ | (0.03) | | |
| | |
截至2024年3月31日的三個月
|
| |||||||||||||||||||||||||||||||||||||||
| | |
普通股
|
| |
額外的
實收 大寫 |
| |
累計
赤字 |
| |
股東的
赤字 |
| ||||||||||||||||||||||||||||||
| | |
A類
|
| |
B類
|
| ||||||||||||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||
餘額
|
| | | | 30,000 | | | | | $ | 3 | | | | | | 18,750,000 | | | | | $ | 1,875 | | | | | $ | — | | | | | $ | (40,031,506) | | | | | $ | (40,029,628) | | |
生長調整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (250,812) | | | | | | (250,812) | | |
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,373,957 | | | | | | 2,373,957 | | |
餘額
|
| | | | 30,000 | | | | | $ | 3 | | | | | | 18,750,000 | | | | | $ | 1,875 | | | | | $ | — | | | | | $ | (37,908,361) | | | | | $ | (37,906,483) | | |
| | |
截至2023年3月31日的三個月
|
| |||||||||||||||||||||||||||||||||||||||
| | |
普通股
|
| |
額外的
實收 大寫 |
| |
累計
赤字 |
| |
股東的
赤字 |
| ||||||||||||||||||||||||||||||
| | |
A類
|
| |
B類
|
| ||||||||||||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||
Balance - 2023年1月1日
|
| | | | 30,000 | | | | | $ | 3 | | | | | | 18,750,000 | | | | | $ | 1,875 | | | | | $ | — | | | | | $ | (31,755,841) | | | | | $ | (31,753,963) | | |
生長調整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (500,903) | | | | | | (500,903) | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (784,053) | | | | | | (784,053) | | |
Balance - 2023年3月31日(未經審計)
|
| | | | 30,000 | | | | | $ | 3 | | | | | | 18,750,000 | | | | | $ | 1,875 | | | | | $ | — | | | | | $ | (33,040,797) | | | | | $ | (33,038,919) | | |
| | |
三個月
已結束 3月31日 2024 |
| |
三個月
已結束 3月31日 2023 |
| ||||||
經營活動的現金流: | | | | | | | | | | | | | |
淨收益(虧損)
|
| | | $ | 2,373,957 | | | | | $ | (784,053) | | |
將淨收益(虧損)與經營活動中使用的現金淨額進行調整:
|
| | | | | | | | | | | | |
信託賬户中持有的現金或投資賺取的利息
|
| | | | (250,812) | | | | | | — | | |
可轉換票據公允價值變化
|
| | | | — | | | | | | (417,419) | | |
衍生權證負債的公允價值變動
|
| | | | (3,191,842) | | | | | | 923,558 | | |
股權遠期負債公允價值變化
|
| | | | 7,000 | | | | | | | | |
經營性資產和負債變動: | | | | | | | | | | | | | |
預付費用
|
| | | | (208,249) | | | | | | (58,250) | | |
應付賬款
|
| | | | (50,231) | | | | | | (19,114) | | |
應計費用
|
| | | | 925,486 | | | | | | 90,700 | | |
應付所得税
|
| | | | (10,336) | | | | | | — | | |
經營活動中使用的淨現金
|
| | | | (405,027) | | | | | | (264,578) | | |
投資活動 | | | | | | | | | | | | | |
將現金存入信託賬户
|
| | | | — | | | | | | (500,903) | | |
投資活動中使用的淨現金
|
| | | | — | | | | | | (500,903) | | |
融資活動 | | | | | | | | | | | | | |
流動資金貸款現金
|
| | | | 500,000 | | | | | | — | | |
從延期備註中獲得
|
| | | | — | | | | | | 500,903 | | |
融資活動提供的現金淨額
|
| | | | 500,000 | | | | | | 500,903 | | |
現金淨變化
|
| | | | 94,973 | | | | | | (264,578) | | |
Cash -期初
|
| | | $ | 8,162 | | | | | $ | 1,397,296 | | |
現金
|
| | | $ | 103,135 | | | | | $ | 1,132,718 | | |
| | |
截止三個月
2024年3月31日 |
| |
截止三個月
2023年3月31日 |
| ||||||||||||||||||
| | |
A類
|
| |
B類
|
| |
A類
|
| |
B類
|
| ||||||||||||
每股基本和稀釋後淨收益(虧損) | | | | | | | | | | | | | | | | | | | | | | | | | |
分子: | | | | | | | | | | | | | | | | | | | | | | | | | |
淨收益(虧損)分攤
|
| | | $ | 238,107 | | | | | $ | 2,135,850 | | | | | $ | (241,548) | | | | | $ | (542,505) | | |
分母: | | | | | | | | | | | | | | | | | | | | | | | | | |
基本和稀釋後加權平均流通股
|
| | | | 2,090,269 | | | | | | 18,750,000 | | | | | | 8,348,384 | | | | | | 18,750,000 | | |
每股基本和稀釋後淨收益(虧損)
|
| | | $ | 0.11 | | | | | $ | 0.11 | | | | | $ | (0.03) | | | | | $ | (0.03) | | |
説明
|
| |
級別
|
| |
3月31日
2024 |
| ||||||
負債: | | | | | | | | | | | | | |
私募認股權證
|
| | | | 2 | | | | | $ | 2,265,533 | | |
公開認股權證
|
| | | | 1 | | | | | $ | 3,748,125 | | |
遠期權益
|
| | | | 3 | | | | | $ | 332,000 | | |
説明
|
| |
級別
|
| |
12月31日
2023 |
| ||||||
負債: | | | | | | | | | | | | | |
私募認股權證
|
| | | | 2 | | | | | $ | 3,468,000 | | |
公開認股權證
|
| | | | 1 | | | | | $ | 5,737,500 | | |
遠期權益
|
| | | | 3 | | | | | $ | 325,000 | | |
| | |
私人
認股權證 |
| |
公共
認股權證 |
| |
聚合
保修期 責任 |
| |||||||||
截至2023年12月31日的公允價值
|
| | | $ | 3,468,000 | | | | | $ | 5,737,500 | | | | | $ | 9,205,500 | | |
公允價值變動
|
| | | | (1,202,467) | | | | | | (1,989,375) | | | | | | (3,191,842) | | |
截至2024年3月31日的公允價值
|
| | | $ | 2,265,533 | | | | | $ | 3,748,125 | | | | | $ | 6,013,658 | | |
| | |
私人
認股權證 |
| |
公共
認股權證 |
| |
聚合
保修期 責任 |
| |||||||||
截至2022年12月31日的公允價值
|
| | | $ | 1,700,000 | | | | | $ | 2,812,500 | | | | | $ | 4,512,500 | | |
公允價值變動
|
| | | | 1,768,000 | | | | | | 2,925,000 | | | | | | 4,693,000 | | |
截至2023年3月的公允價值
|
| | | $ | 3,468,000 | | | | | $ | 5,737,500 | | | | | $ | 9,205,500 | | |
| | |
股權
轉發 |
| |||
截至2023年12月31日的公允價值
|
| | | $ | 325,000 | | |
公允價值變動
|
| | | | 7,000 | | |
截至2024年3月31日的公允價值
|
| | | $ | 332,000 | | |
估值技術
|
| |
不可觀察的輸入
|
| |
金額
|
|
蒙特卡羅模擬 | | |
波動性
|
| |
27%
|
|
| | |
信用調整後的貼現率
|
| |
35%
|
|
| | |
交易概率
|
| |
4%
|
|
| | |
金額
|
| |||
美國證券交易委員會註冊費
|
| | | $ | 51,092.20 | | |
FINRA備案費
|
| | | | * | | |
會計師手續費和費用
|
| | | | * | | |
律師費和開支
|
| | | | * | | |
藍天費用和開支
|
| | | | * | | |
轉會代理費和費用
|
| | | | * | | |
印刷費和雕刻費
|
| | | | * | | |
其他
|
| | | | * | | |
總費用
|
| | | $ | * | | |
|
證物編號
|
| |
説明
|
|
| 2.1 | | | Conx Corp.和EchoStar Real Estate Holding L.L.C.之間的買賣協議,日期為2024年3月10日(作為附件10.1提交給CONX Corp.的S當前報告,於2024年3月11日提交,並通過引用併入本文)。 | |
| 2.2 | | | 買賣協議修正案1,日期為2024年4月26日(作為附件810.2提交給CONX Corp.的S當前報告8-k表,於2024年5月2日提交給美國證券交易委員會,並通過引用併入本文)。 | |
| 3.1 | | | [br}修訂和重新發布的公司章程,日期為2020年10月29日(作為附件3.1提交給CONX Corp.的S當期報告8-k表,於2020年11月3日提交給美國證券交易委員會,並通過引用併入本文)。 | |
| 3.2 | | | 修訂和重新制定的公司章程第一修正案,日期為2022年10月31日(作為附件3.1提交給CONX Corp.的S最新報告Form 8-k,於2022年11月1日提交給美國證券交易委員會,並通過引用併入本文)。 | |
| 3.3 | | | 日期為2023年6月2日的CONX公司修訂和重新制定的公司章程第二修正案(作為附件3.1提交給CONX公司的S目前的8-k表報告,於2023年6月2日提交給美國證券交易委員會,並通過引用併入本文)。 | |
| 3.4 | | | 日期為2023年11月3日的CONX公司修訂和重新制定的公司章程第三修正案(作為附件3.1提交給CONX公司的S當前報告表格8-k,於2023年11月3日提交給美國證券交易委員會,並通過引用併入本文)。 | |
| 3.5 | | | A系列可轉換優先股指定證書(作為附件33.5提交給CONX Corp.的S當期報告8-k表,於2024年5月7日提交給美國證券交易委員會,並通過引用併入本文)。 | |
| 3.6 | | | 《公司章程》(作為附件3.2提交給CONX Corp.的S當期8-k表報告,於2020年11月3日向美國證券交易委員會提交,並通過引用併入本文)。 | |
| 5.1* | | | Greenberg Traurig,LLP的觀點。 | |
| 10.1 | | | CONX Corp.和EchoStar Real Estate Holding L.L.C.簽訂的租賃協議,日期為2024年5月1日(作為附件710.3提交給CONX Corp.的S當前報告8-k表,於2024年5月2日提交給美國證券交易委員會,並通過引用併入本文)。 | |
| 10.2 | | | 認購協議,日期為2023年11月1日(作為附件10.1提交給CONX Corp.的S當期報告8-k表,於2023年11月1日提交給美國證券交易委員會,並通過引用併入本文)。 | |
| 10.3 | | | 認購協議第1號修正案,日期為2024年3月25日(作為附表I的附件(D)(15)提交,於2024年4月1日向美國證券交易委員會提交,並通過引用併入本文)。 | |
| 10.4 | | | 本公司、其高管、董事和Nxgen Opportunities,LLC之間於2020年10月29日簽署的信函協議(作為CONX公司當前8-k表的附件10.1提交,於2020年11月3日提交給美國證券交易委員會,並通過引用併入本文)。 | |
| 10.5 | | | 本公司、Nxgen Opportunities、LLC和其他持股人之間於2020年10月29日簽署的登記權利和股東協議(作為附件10.3提交給CONX Corp.的S當前報告8-k表,於2020年11月3日提交給美國證券交易委員會,並通過引用併入本文)。 | |
| 10.6 | | | 本公司與本公司每位高管及董事之間的賠償協議表(作為附件910.5提交給CONX Corp.的S當期報告8-k表,於2020年11月3日提交給美國證券交易委員會,並併入本文中以供參考)。 | |
| 23.1** | | | WithumSmith+Brown,PC同意。 | |
| 23.2* | | | Greenberg Traurig,LLP同意(作為附件5.1的一部分)。 | |
| 24 | | | 授權書(包括在本註冊聲明第1號修正案的簽字頁上)。 | |
|
證物編號
|
| |
説明
|
|
| 101.INS | | | 內聯XBRL實例文檔 | |
| 101.SCH | | | 內聯XBRL分類擴展架構文檔。 | |
| 101.校準 | | | 內聯XBRL分類擴展計算Linkbase文檔。 | |
| 101.DEF | | | 內聯XBRL分類擴展定義Linkbase文檔。 | |
| 101.實驗室 | | | 內聯XBRL分類擴展標籤Linkbase文檔。 | |
| 101.價格 | | | 內聯XBRL分類擴展演示文稿Linkbase文檔。 | |
| 104 | | | 封面交互數據文件(格式為內聯XBRL,包含在附件101中)。 | |
| 107* | | |
備案費表。
|
|
|
簽名
|
| |
標題
|
| |
日期
|
|
|
/S/查爾斯·W·爾根
查爾斯·W·爾根
|
| |
董事董事長
|
| |
2024年7月12日
|
|
|
/S/凱爾·賈森·凱瑟
凱爾·傑森·基瑟
|
| |
總裁首席執行官
司庫和董事 (董事首席財務會計官首席執行官) |
| |
2024年7月12日
|
|
|
/S/傑拉爾德·戈爾曼
傑拉爾德·戈爾曼
|
| |
董事
|
| |
2024年7月12日
|
|
|
/S/David K.莫斯科
David K.莫斯科維茨
|
| |
董事
|
| |
2024年7月12日
|
|
|
/s/ Adrian Steckel
阿德里安·斯特克爾
|
| |
董事
|
| |
2024年7月12日
|
|