出售證券持有人
|
| |
股份數量
可轉售 |
| |
歷史加權-
平均支付價格 每股 ($) |
| ||||||
雅各布·德維特
|
| | | | 13,253,926 | | | | | | 0.0001 | | |
卡羅琳·科克倫
|
| | | | 12,923,654 | | | | | | 0.0001 | | |
AltC Sponder LLC
|
| | | | 13,950,000 | | | | | | 1.0412 | | |
邁克爾·克萊恩
|
| | | | 13,950,000 | | | | | | 1.0412 | | |
Mithril II,L.P.
|
| | | | 7,710,768 | | | | | | 4.6600 | | |
數據集體IV,L.P.
|
| | | | 8,196,971 | | | | | | 4.6500 | | |
Saxon Road Capital Management IV
|
| | | | 130,635 | | | | | | 1.9200 | | |
聯氨資本II,LP
|
| | | | 3,732,479 | | | | | | 1.9200 | | |
保羅·科克倫
|
| | | | 567,203 | | | | | | 0.0001 | | |
朱莉·科克倫
|
| | | | 567,203 | | | | | | 0.0001 | | |
艾薩克·科克倫
|
| | | | 358,990 | | | | | | 0.0001 | | |
梅麗莎·科克倫
|
| | | | 358,990 | | | | | | 0.0001 | | |
邁克爾·德維特
|
| | | | 538,484 | | | | | | 0.0001 | | |
芭芭拉·德維特
|
| | | | 538,484 | | | | | | 0.0001 | | |
傑森·德維特
|
| | | | 358,990 | | | | | | 0.0001 | | |
約書亞·德維特
|
| | | | 358,990 | | | | | | 0.0001 | | |
瑪麗·德維特
|
| | | | 358,990 | | | | | | 0.0001 | | |
| | |
頁面
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 4 | | | |
| | | | 9 | | | |
| | | | 11 | | | |
| | | | 12 | | | |
| | | | 14 | | | |
| | | | 51 | | | |
| | | | 51 | | | |
| | | | 51 | | | |
| | | | 52 | | | |
| | | | 67 | | | |
| | | | 83 | | | |
| | | | 90 | | | |
| | | | 95 | | | |
| | | | 98 | | | |
| | | | 100 | | | |
| | | | 103 | | | |
| | | | 106 | | | |
| | | | 111 | | | |
| | | | 112 | | | |
| | | | 112 | | | |
| | | | 112 | | |
出售證券持有人
|
| |
股份數量
提供轉售 |
| |
歷史加權-
平均支付價格 每股 ($) |
| |
潛在利潤
基於 當前 交易價格 (百萬美元) |
| |||||||||
雅各布·德維特
|
| | | | 13,253,926 | | | | | | 0.0001 | | | | | | 83.50 | | |
卡羅琳·科克倫
|
| | | | 12,923,654 | | | | | | 0.0001 | | | | | | 81.42 | | |
AltC Sponder LLC
|
| | | | 13,950,000 | | | | | | 1.0412 | | | | | | 73.36 | | |
邁克爾·克萊恩
|
| | | | 13,950,000 | | | | | | 1.0412 | | | | | | 73.36 | | |
米非司酮II,LP
|
| | | | 7,710,768 | | | | | | 4.6600 | | | | | | 12.65 | | |
數據集體IV,LP
|
| | | | 8,196,971 | | | | | | 4.6500 | | | | | | 13.53 | | |
Saxon Road Capital Management IV
|
| | | | 130,635 | | | | | | 1.9200 | | | | | | 0.57 | | |
聯氨資本II,LP
|
| | | | 3,732,479 | | | | | | 1.9200 | | | | | | 16.35 | | |
保羅·科克倫
|
| | | | 567,203 | | | | | | 0.0001 | | | | | | 3.57 | | |
朱莉·科克倫
|
| | | | 567,203 | | | | | | 0.0001 | | | | | | 3.57 | | |
艾薩克·科克倫
|
| | | | 358,990 | | | | | | 0.0001 | | | | | | 2.26 | | |
梅麗莎·科克倫
|
| | | | 358,990 | | | | | | 0.0001 | | | | | | 2.26 | | |
邁克爾·德威特
|
| | | | 538,484 | | | | | | 0.0001 | | | | | | 3.39 | | |
芭芭拉·德威特
|
| | | | 538,484 | | | | | | 0.0001 | | | | | | 3.39 | | |
傑森·德威特
|
| | | | 358,990 | | | | | | 0.0001 | | | | | | 2.26 | | |
約書亞·德維特
|
| | | | 358,990 | | | | | | 0.0001 | | | | | | 2.26 | | |
瑪麗·德威特
|
| | | | 358,990 | | | | | | 0.0001 | | | | | | 2.26 | | |
| | |
截至6月30日的三個月,
|
| |
2024年與2023年
|
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
$Change
|
| |
更改百分比
|
| ||||||||||||
運營費用 | | | | | | | | | | | | | | | | | | | | | | | | | |
研發
|
| | | $ | 10,719,142 | | | | | $ | 1,833,269 | | | | | $ | 8,885,873 | | | | | | 484.7% | | |
一般和行政
|
| | | | 7,051,836 | | | | | | 1,519,697 | | | | | | 5,532,139 | | | | | | 364.0% | | |
總運營費用
|
| | | | 17,770,978 | | | | | | 3,352,966 | | | | | | 14,418,012 | | | | | | 430.0% | | |
運營虧損
|
| | | | (17,770,978) | | | | | | (3,352,966) | | | | | | (14,418,012) | | | | | | 430.0% | | |
其他收入(虧損) | | | | | | | | | | | | | | | | | | | | | | | | | |
未來股權簡單協議公允價值變化
|
| | | | (13,126,959) | | | | | | (1,122,000) | | | | | | (12,004,959) | | | | | | 1,070.0% | | |
利息和股息收入
|
| | | | 1,715,574 | | | | | | 137 | | | | | | 1,715,437 | | | | | | NM | | |
其他總計(損失)
|
| | | | (11,411,385) | | | | | | (1,121,863) | | | | | | (10,289,522) | | | | | | 917.2% | | |
所得稅前虧損
|
| | | | (29,182,363) | | | | | | (4,474,829) | | | | | | (24,707,534) | | | | | | 552.1% | | |
所得稅
|
| | | | (163,621) | | | | | | — | | | | | | (163,621) | | | | | | NM | | |
淨虧損
|
| | | $ | (29,345,984) | | | | | $ | (4,474,829) | | | | | $ | (24,871,155) | | | | | | 555.8% | | |
| | |
截至6月30日的三個月,
|
| |
2024年與2023年
|
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
$Change
|
| |
更改百分比
|
| ||||||||||||
研發人員的工資和員工福利
|
| | | $ | 2,839,961 | | | | | $ | 1,373,396 | | | | | $ | 1,466,565 | | | | | | 106.8% | | |
| | |
截至6月30日的三個月,
|
| |
2024年與2023年
|
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
$Change
|
| |
更改百分比
|
| ||||||||||||
基於股票的薪酬
|
| | | | 6,500,640 | | | | | | 33,684 | | | | | | 6,466,956 | | | | | | NM | | |
訂閱和專業費用
|
| | | | 463,445 | | | | | | 81,483 | | | | | | 381,962 | | | | | | 468.8% | | |
差旅、娛樂和其他相關費用
|
| | | | 380,275 | | | | | | 105,286 | | | | | | 274,989 | | | | | | 261.2% | | |
其他費用
|
| | | | 534,821 | | | | | | 239,420 | | | | | | 295,401 | | | | | | 123.4% | | |
研發費用總額
|
| | | $ | 10,719,142 | | | | | $ | 1,833,269 | | | | | $ | 8,885,873 | | | | | | 484.7% | | |
|
| | |
截至6月30日的三個月,
|
| |
2024年與2023年
|
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
$Change
|
| |
更改百分比
|
| ||||||||||||
一般企業職能部門和財務人員的工資和員工福利
|
| | | $ | 1,720,378 | | | | | $ | 797,515 | | | | | $ | 922,863 | | | | | | 115.7% | | |
基於股票的薪酬
|
| | | | 1,956,302 | | | | | | 14,868 | | | | | | 1,941,434 | | | | | | NM | | |
監管費用
|
| | | | 145,375 | | | | | | 62,315 | | | | | | 83,060 | | | | | | 133.3% | | |
專業服務
|
| | | | 2,335,620 | | | | | | 393,866 | | | | | | 1,941,754 | | | | | | 493.0% | | |
差旅、娛樂和其他費用
|
| | | | 894,161 | | | | | | 251,133 | | | | | | 643,028 | | | | | | 256.1% | | |
一般和行政費用總額
|
| | | $ | 7,051,836 | | | | | $ | 1,519,697 | | | | | $ | 5,532,139 | | | | | | 364.0% | | |
| | |
截至6月30日的三個月,
|
| |
2024年與2023年
|
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
$Change
|
| |
更改百分比
|
| ||||||||||||
國有企業公允價值變動
|
| | | $ | (13,126,959) | | | | | | (1,122,000) | | | | | $ | (12,004,959) | | | | | | 1,070.0% | | |
利息和股息收入
|
| | | | 1,715,574 | | | | | | 137 | | | | | | 1,715,437 | | | | | | NM | | |
其他總計(損失)
|
| | | | (11,411,385) | | | | | | (1,121,863) | | | | | $ | (10,289,522) | | | | | | 917.2% | | |
| | |
截至6月30日的六個月,
|
| |
2024年與2023年
|
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
$Change
|
| |
更改百分比
|
| ||||||||||||
運營費用 | | | | | | | | | | | | | | | | | | | | | | | | | |
研發
|
| | | $ | 14,379,784 | | | | | $ | 3,749,719 | | | | | $ | 10,630,065 | | | | | | 283.5% | | |
一般和行政
|
| | | | 10,761,582 | | | | | | 2,939,545 | | | | | | 7,822,037 | | | | | | 266.1% | | |
總運營費用
|
| | | | 25,141,366 | | | | | | 6,689,264 | | | | | | 18,452,102 | | | | | | 275.8% | | |
運營虧損
|
| | | | (25,141,366) | | | | | | (6,689,264) | | | | | | (18,452,102) | | | | | | 275.8% | | |
其他收入(虧損) | | | | | | | | | | | | | | | | | | | | | | | | | |
未來股權簡單協議公允價值變化
|
| | | | (29,919,959) | | | | | | (2,495,000) | | | | | | (27,424,959) | | | | | | 1,099.2% | | |
利息支出
|
| | | | 1,856,877 | | | | | | 462 | | | | | | 1,856,415 | | | | | | NM | | |
其他總計(損失)
|
| | | | (28,063,082) | | | | | | (2,494,538) | | | | | | (25,568,544) | | | | | | 1,025.0% | | |
所得稅前虧損
|
| | | | (53,204,448) | | | | | | (9,183,802) | | | | | | (44,020,646) | | | | | | 479.3% | | |
所得稅
|
| | | | (163,621) | | | | | | — | | | | | | (163,621) | | | | | | NM | | |
淨虧損
|
| | | $ | (53,368,069) | | | | | $ | (9,183,802) | | | | | $ | (44,184,267) | | | | | | 481.1% | | |
| | |
截至6月30日的六個月,
|
| |
2024年與2023年
|
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
$Change
|
| |
更改百分比
|
| ||||||||||||
研發人員的工資和員工福利
|
| | | $ | 5,217,374 | | | | | $ | 2,716,433 | | | | | $ | 2,500,941 | | | | | | 92.1% | | |
基於股票的薪酬
|
| | | | 6,895,388 | | | | | | 66,999 | | | | | | 6,828,389 | | | | | | NM% | | |
訂閱和專業費用
|
| | | | 997,795 | | | | | | 162,539 | | | | | | 835,256 | | | | | | 513.9% | | |
差旅、娛樂和其他相關費用
|
| | | | 507,931 | | | | | | 257,278 | | | | | | 250,653 | | | | | | 97.4% | | |
其他費用
|
| | | | 761,296 | | | | | | 546,470 | | | | | | 214,826 | | | | | | 39.3% | | |
研發費用總額
|
| | | $ | 14,379,784 | | | | | $ | 3,749,719 | | | | | $ | 10,630,065 | | | | | | 283.5% | | |
| | |
截至6月30日的六個月,
|
| |
2024年與2023年
|
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
$Change
|
| |
更改百分比
|
| ||||||||||||
一般企業職能部門和財務人員的工資和員工福利
|
| | | $ | 2,913,155 | | | | | $ | 1,445,507 | | | | | $ | 1,467,648 | | | | | | 101.5% | | |
基於股票的薪酬
|
| | | | 2,229,028 | | | | | | 29,794 | | | | | | 2,199,234 | | | | | | NM% | | |
監管費用
|
| | | | 240,682 | | | | | | 280,469 | | | | | | (39,787) | | | | | | (14.2)% | | |
專業服務
|
| | | | 4,017,523 | | | | | | 738,524 | | | | | | 3,278,999 | | | | | | 444.0% | | |
差旅、娛樂和其他費用
|
| | | | 1,361,194 | | | | | | 445,251 | | | | | | 915,943 | | | | | | 205.7% | | |
一般和行政費用總額
|
| | | $ | 10,761,582 | | | | | $ | 2,939,545 | | | | | $ | 7,822,037 | | | | | | 266.1% | | |
| | |
截至6月30日的六個月,
|
| |
2024年與2023年
|
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
$Change
|
| |
更改百分比
|
| ||||||||||||
國有企業公允價值變動
|
| | | $ | (29,919,959) | | | | | $ | (2,495,000) | | | | | $ | (27,424,959) | | | | | | 1,099.2% | | |
利息和股息收入
|
| | | | 1,856,877 | | | | | | 462 | | | | | | 1,856,415 | | | | | | NM | | |
其他總計(損失)
|
| | | $ | (28,063,082) | | | | | $ | (2,494,538) | | | | | $ | (25,568,544) | | | | | | 1,025.0% | | |
| | |
截至2013年12月31日的年度,
|
| |
2023年與2022年
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
$Change
|
| |
更改百分比
|
| ||||||||||||
運營費用 | | | | | | | | | | | | | | | | | | | | | | | | | |
研發
|
| | | $ | 9,763,333 | | | | | $ | 6,024,267 | | | | | $ | 3,739,066 | | | | | | 62.1% | | |
一般和行政
|
| | | | 8,872,684 | | | | | | 4,000,544 | | | | | | 4,872,140 | | | | | | 121.8% | | |
總運營費用
|
| | | | 18,636,017 | | | | | | 10,024,811 | | | | | | 8,611,206 | | | | | | 85.9% | | |
運營虧損
|
| | | | (18,636,017) | | | | | | (10,024,811) | | | | | | (8,611,206) | | | | | | 85.9% | | |
其他收入(虧損) | | | | | | | | | | | | | | | | | | | | | | | | | |
未來股權簡單協議公允價值變化
|
| | | | (13,717,000) | | | | | | — | | | | | | (13,717,000) | | | | | | 北美 | | |
利息支出,淨額
|
| | | | 180,360 | | | | | | 920 | | | | | | 179,440 | | | | | | NM | | |
其他收入合計
|
| | | | (13,536,640) | | | | | | 920 | | | | | | (13,537,560) | | | | | | NM | | |
所得稅前虧損
|
| | | | (32,172,657) | | | | | | (10,023,891) | | | | | | (22,148,766) | | | | | | 221.0% | | |
所得稅
|
| | | | — | | | | | | — | | | | | | — | | | | | | NM | | |
淨虧損
|
| | | $ | (32,172,657) | | | | | $ | (10,023,891) | | | | | $ | (22,148,766) | | | | | | 221.0% | | |
| | |
截至2013年12月31日的年度,
|
| |
2023年與2022年
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
$Change
|
| |
更改百分比
|
| ||||||||||||
研發人員的工資和員工福利
|
| | | $ | 6,370,703 | | | | | $ | 4,632,430 | | | | | $ | 1,738,273 | | | | | | 37.5% | | |
基於股票的薪酬
|
| | | | 397,909 | | | | | | 123,376 | | | | | | 274,533 | | | | | | 222.5% | | |
訂閱和專業費用
|
| | | | 1,342,924 | | | | | | 380,387 | | | | | | 962,537 | | | | | | 253.0% | | |
差旅、娛樂和其他相關費用
|
| | | | 557,431 | | | | | | 314,920 | | | | | | 242,511 | | | | | | 77.0% | | |
其他費用
|
| | | | 1,094,366 | | | | | | 573,154 | | | | | | 521,212 | | | | | | 90.9% | | |
研發費用總額
|
| | | $ | 9,763,333 | | | | | $ | 6,024,267 | | | | | $ | 3,739,066 | | | | | | 62.1% | | |
| | |
截至2013年12月31日的年度,
|
| |
2023年與2022年
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
$Change
|
| |
更改百分比
|
| ||||||||||||
一般企業職能部門和財務人員的工資和員工福利
|
| | | $ | 3,643,749 | | | | | $ | 2,304,523 | | | | | $ | 1,339,226 | | | | | | 58.1% | | |
基於股票的薪酬
|
| | | | 379,494 | | | | | | 164,872 | | | | | | 214,622 | | | | | | 130.2% | | |
監管費用
|
| | | | 496,184 | | | | | | 80,136 | | | | | | 416,048 | | | | | | 519.2% | | |
專業服務
|
| | | | 3,167,646 | | | | | | 743,998 | | | | | | 2,423,648 | | | | | | 325.8% | | |
差旅、娛樂和其他費用
|
| | | | 1,185,611 | | | | | | 707,015 | | | | | | 478,596 | | | | | | 67.7 | | |
一般和行政費用總額
|
| | | $ | 8,872,684 | | | | | $ | 4,000,544 | | | | | $ | 4,872,140 | | | | | | 121.8% | | |
| | |
截至6月30日的六個月,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
用於經營活動的現金淨額
|
| | | $ | (17,040,149) | | | | | $ | (6,820,207) | | |
用於投資活動的現金淨額
|
| | | | (188,362,897) | | | | | | (25,401) | | |
融資活動提供的現金淨額
|
| | | | 301,212,230 | | | | | | 2,286,870 | | |
現金及現金等價物淨增(減)
|
| | | $ | 95,809,184 | | | | | $ | (4,558,738) | | |
期末現金和現金等價物
|
| | | $ | 105,676,772 | | | | | $ | 5,094,790 | | |
| | |
截至2013年12月31日的年度,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
用於經營活動的現金淨額
|
| | | $ | (15,997,695) | | | | | $ | (9,992,525) | | |
用於投資活動的現金淨額
|
| | | | (83,155) | | | | | | (149,560) | | |
融資活動提供的現金淨額
|
| | | | 16,294,910 | | | | | | 9,351,712 | | |
現金及現金等價物淨增(減)
|
| | | $ | 214,060 | | | | | $ | (790,373) | | |
期末現金和現金等價物
|
| | | $ | 9,867,588 | | | | | $ | 9,653,528 | | |
名字
|
| |
年齡
|
| |
職位
|
|
行政人員: | | | | | | | |
雅各布·德維特
|
| |
38
|
| |
董事首席執行官兼首席執行官
|
|
克雷格·比爾米爾
|
| |
58
|
| | 首席財務官 | |
卡羅琳·科克倫
|
| |
41
|
| |
首席運營官兼董事
|
|
非僱員董事: | | | | | | | |
薩姆·奧特曼(1)
|
| |
39
|
| | 董事兼主席 | |
中將(退役)約翰·詹森(2)(3)
|
| |
62
|
| | 董事 | |
理查德·W·金茲利(2)(3)
|
| |
58
|
| | 董事 | |
邁克爾·克萊恩(1)
|
| |
60
|
| | 董事 | |
克里斯·賴特(2)(3)
|
| |
59
|
| | 主任 | |
名字
|
| |
年
|
| |
薪金
($) |
| |
獎金
($) |
| |
選擇權
獎項 ($)(1) |
| |
所有其他
補償 ($) |
| |
總
($) |
| ||||||||||||||||||
雅各布·德維特
聯合創始人、首席執行官兼董事 |
| | | | 2023 | | | | | | 211,077 | | | | | | 112,000(2) | | | | | | — | | | | | | 8,615(3) | | | | | | 331,692 | | |
| | | 2022 | | | | | | 190,727 | | | | | | 28,160 | | | | | | — | | | | | | 9,126 | | | | | | 228,013 | | | ||
卡羅琳·科克倫
聯合創始人、首席運營官兼董事 |
| | | | 2023 | | | | | | 211,077 | | | | | | 112,000(2) | | | | | | — | | | | | | 8,969(3) | | | | | | 332,046 | | |
| | | 2022 | | | | | | 195,329 | | | | | | 28,160 | | | | | | — | | | | | | 9,329 | | | | | | 232,818 | | | ||
R.克雷格·比亞爾 (4)
首席財務官 |
| | | | 2023 | | | | | | 115,385 | | | | | | 62,500(2) | | | | | | 3,015,873 | | | | | | 1,846(3) | | | | | | 3,195,604 | | |
被任命爲首席執行官
|
| |
標題
|
| |
每年一次
基本工資 ($) |
| |
初始撥款目標
授予日期值 ($) |
| ||||||
雅各布·德維特
|
| |
首席執行官
|
| | | $ | 500,000 | | | | | $ | 3,000,000 | | |
卡羅琳·科克倫
|
| |
首席運營官
|
| | | $ | 400,000 | | | | | $ | 2,100,000 | | |
克雷格·比爾米爾
|
| |
首席財務官
|
| | | $ | 400,000 | | | | | $ | 2,100,000 | | |
名字
|
| |
授予日期
|
| |
數量
證券 潛在的 未鍛鍊身體 選項(#) 可操練 |
| |
數量
證券 潛在的 未鍛鍊身體 選項(#) 不能行使 |
| |
選擇權
鍛鍊 價格(美元) |
| |
選擇權
期滿 日期 |
| |||||||||
克雷格·比爾米爾
首席財務官 |
| |
12/22/2023
|
| | | | — | | | | | | 218,700(1) | | | | | $ | 19.28 | | | |
12/22/2033
|
|
實益擁有人姓名或名稱及地址(1)
|
| |
數量
股票 |
| |
%
所有權 |
| ||||||
5%持有者 | | | | | | | | | | | | | |
AltC Sponder LLC(2)(3)
|
| | | | 13,950,000 | | | | | | 11.43% | | |
數據集體IV,L.P.(4)
|
| | | | 6,920,804 | | | | | | 5.67% | | |
Mithril II,L.P.(5)
|
| | | | 6,510,297 | | | | | | 5.33% | | |
董事及獲提名的行政人員 | | | | | | | | | | | | | |
薩姆·奧特曼(6)
|
| | | | 3,151,379 | | | | | | 2.58% | | |
雅各布·德維特(7)
|
| | | | 24,343,506 | | | | | | 19.94% | | |
卡羅琳·科克倫(8)
|
| | | | 24,343,506 | | | | | | 19.94% | | |
邁克爾·克萊恩(2)(3)
|
| | | | 13,950,000 | | | | | | 11.43% | | |
Richard W.金茨利
|
| | | | — | | | | | | — | | |
R.克雷格·比亞爾(9)
|
| | | | 370,766 | | | | | | * | | |
中將(退役)約翰·詹森
|
| | | | — | | | | | | — | | |
克里斯·賴特
|
| | | | — | | | | | | — | | |
所有董事和高級管理人員爲一組(8人)
|
| | | | 41,815,651 | | | | | | 34.25% | | |
賣家姓名
|
| |
數量
的股份 普通股 在此之前擁有 供奉 |
| |
極大值
數量 的股份 普普通通 庫存 待售 根據 本招股章程 |
| |
數量
的股份 普普通通 庫存 之後擁有 供奉 |
| |
百分比
傑出的 普普通通 庫存 有益的 之後擁有 所提供的 的股份 普普通通 庫存 銷售 |
| ||||||||||||
雅各布·德維特(1)
|
| | | | 11,190,452 | | | | | | 13,253,926 | | | | | | — | | | | | | — | | |
卡羅琳·科克倫(2)
|
| | | | 10,911,600 | | | | | | 12,923,654 | | | | | | — | | | | | | — | | |
AltC Sponder LLC(3)
|
| | | | 13,950,000 | | | | | | 13,950,000 | | | | | | — | | | | | | — | | |
邁克爾·克萊恩(3)
|
| | | | 13,950,000 | | | | | | 13,950,000 | | | | | | — | | | | | | — | | |
Mithril II,L.P.(4)
|
| | | | 6,510,297 | | | | | | 7,710,768 | | | | | | — | | | | | | — | | |
數據集體IV,L.P.(5)
|
| | | | 6,920,804 | | | | | | 8,196,971 | | | | | | — | | | | | | — | | |
Saxon Road Capital Management IV(6)
|
| | | | 110,298 | | | | | | 130,635 | | | | | | — | | | | | | — | | |
聯氨資本II,LP(7)
|
| | | | 3,151,379 | | | | | | 3,732,479 | | | | | | — | | | | | | — | | |
保羅·科克倫(8)
|
| | | | 478,898 | | | | | | 567,203 | | | | | | — | | | | | | — | | |
朱莉·科克倫(9)
|
| | | | 478,898 | | | | | | 567,203 | | | | | | — | | | | | | — | | |
艾薩克·科克倫(10)
|
| | | | 303,100 | | | | | | 358,990 | | | | | | — | | | | | | — | | |
梅麗莎·科克倫(11)
|
| | | | 303,100 | | | | | | 358,990 | | | | | | — | | | | | | — | | |
邁克爾·德維特(12)
|
| | | | 454,650 | | | | | | 538,484 | | | | | | — | | | | | | — | | |
芭芭拉·德維特(13)
|
| | | | 454,650 | | | | | | 538,484 | | | | | | — | | | | | | — | | |
傑森·德維特(14)
|
| | | | 303,100 | | | | | | 358,990 | | | | | | — | | | | | | — | | |
約書亞·德維特(15)
|
| | | | 303,100 | | | | | | 358,990 | | | | | | — | | | | | | — | | |
瑪麗·德維特(16)
|
| | | | 303,100 | | | | | | 358,990 | | | | | | — | | | | | | — | | |
| | |
頁
|
| |||
Oklo Inc.
未經審計的簡明合併財務報表 |
| | | | | | |
| | | | F-2 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | |
|
Oklo Inc.
經審計的合併財務報表 |
| | | | | | |
| | | | | F-26 | | | |
| | | | | F-27 | | | |
| | | | | F-28 | | | |
| | | | | F-29 | | | |
| | | | | F-30 | | | |
| | | | | F-31 | | |
| | |
自.起
|
| |||||||||
| | |
6月30日,
2024 (未經審計) |
| |
12月31日,
2023 |
| ||||||
資產 | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
現金及現金等價物
|
| | | $ | 105,676,772 | | | | | $ | 9,867,588 | | |
有價證券
|
| | | | 129,607,093 | | | | | | — | | |
預付資產和其他流動資產
|
| | | | 3,938,888 | | | | | | 4,330,465 | | |
流動資產總額
|
| | | | 239,222,753 | | | | | | 14,198,053 | | |
有價證券
|
| | | | 59,287,344 | | | | | | — | | |
財產和設備,淨額
|
| | | | 637,731 | | | | | | 577,671 | | |
經營性租賃使用權資產
|
| | | | 37,785 | | | | | | 82,677 | | |
其他資產
|
| | | | — | | | | | | 25,361 | | |
總資產
|
| | | $ | 299,185,613 | | | | | $ | 14,883,762 | | |
負債和股東權益(赤字) | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
應付帳款
|
| | | $ | 1,068,205 | | | | | $ | 2,273,823 | | |
應計費用及其他
|
| | | | 3,773,290 | | | | | | 835,541 | | |
經營租賃負債
|
| | | | 37,785 | | | | | | 93,935 | | |
流動負債總額
|
| | | | 4,879,280 | | | | | | 3,203,299 | | |
未來股權的簡單協議
|
| | | | — | | | | | | 46,042,000 | | |
優先購買責任權
|
| | | | 25,000,000 | | | | | | — | | |
總負債
|
| | | | 29,879,280 | | | | | | 49,245,299 | | |
承付款和或有事項(附註14)
|
| | | | | | | | | | | | |
股東權益(赤字): | | | | | | | | | | | | | |
A類普通股,面值0.0001美元-500,000,000股
授權;已發行和發行122,096,270股和69,242,940股 分別截至2024年6月30日和2023年12月31日 |
| | | | 12,210 | | | | | | 6,924 | | |
額外實收資本
|
| | | | 383,737,617 | | | | | | 27,124,983 | | |
累計赤字
|
| | | | (114,861,513) | | | | | | (61,493,444) | | |
累計其他綜合收益
|
| | | | 418,019 | | | | | | — | | |
股東權益合計(虧損)
|
| | | | 269,306,333 | | | | | | (34,361,537) | | |
總負債和股東權益
|
| | | $ | 299,185,613 | | | | | $ | 14,883,762 | | |
| | |
截至三個月
6月30日, |
| |
截至六個月
6月30日, |
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
運營費用 | | | | | | | | | | | | | | | | | | | | | | | | | |
研發
|
| | | $ | 10,719,142 | | | | | $ | 1,833,269 | | | | | $ | 14,379,784 | | | | | $ | 3,749,719 | | |
一般和行政
|
| | | | 7,051,836 | | | | | | 1,519,697 | | | | | | 10,761,582 | | | | | | 2,939,545 | | |
總運營費用
|
| | | | 17,770,978 | | | | | | 3,352,966 | | | | | | 25,141,366 | | | | | | 6,689,264 | | |
運營虧損
|
| | | | (17,770,978) | | | | | | (3,352,966) | | | | | | (25,141,366) | | | | | | (6,689,264) | | |
其他收入(虧損) | | | | | | | | | | | | | | | | | | | | | | | | | |
未來股權簡單協議的公允價值變化
|
| | | | (13,126,959) | | | | | | (1,122,000) | | | | | | (29,919,959) | | | | | | (2,495,000) | | |
利息和股息收入
|
| | | | 1,715,574 | | | | | | 137 | | | | | | 1,856,877 | | | | | | 462 | | |
其他損失總額
|
| | | | (11,411,385) | | | | | | (1,121,863) | | | | | | (28,063,082) | | | | | | (2,494,538) | | |
所得稅前虧損
|
| | | | (29,182,363) | | | | | | (4,474,829) | | | | | | (53,204,448) | | | | | | (9,183,802) | | |
所得稅
|
| | | | (163,621) | | | | | | — | | | | | | (163,621) | | | | | | — | | |
淨虧損
|
| | | | (29,345,984) | | | | | | (4,474,829) | | | | | | (53,368,069) | | | | | | (9,183,802) | | |
視爲股息-收益和創始人股份
|
| | | | (487,934,600) | | | | | | — | | | | | | (487,934,600) | | | | | | — | | |
普通股股東應占淨虧損
|
| | | $ | (517,280,584) | | | | | $ | (4,474,829) | | | | | $ | (541,302,669) | | | | | $ | (9,183,802) | | |
每股淨虧損: | | | | | | | | | | | | | | | | | | | | | | | | | |
基本和稀釋-A類普通股
|
| | | $ | (0.29) | | | | | $ | (0.06) | | | | | $ | (0.63) | | | | | $ | (0.13) | | |
歸屬於普通股股東的每股淨虧損:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
基本和稀釋-A類普通股
|
| | | $ | (5.17) | | | | | $ | (0.06) | | | | | $ | (6.36) | | | | | $ | (0.13) | | |
已發行普通股加權平均數-基本和稀釋-A類普通股
|
| | | | 100,021,539 | | | | | | 68,845,564 | | | | | | 85,170,891 | | | | | | 68,845,564 | | |
| | |
截至三個月
6月30日, |
| |
截至六個月
6月30日, |
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
淨虧損
|
| | | $ | (29,345,984) | | | | | $ | (4,474,829) | | | | | $ | (53,368,069) | | | | | $ | (9,183,802) | | |
其他全面收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
有價債務證券未實現損益的變化
|
| | | | 418,019 | | | | | | — | | | | | | 418,019 | | | | | | — | | |
全面損失總額
|
| | | $ | (28,927,965) | | | | | $ | (4,474,829) | | | | | $ | (52,950,050) | | | | | $ | (9,183,802) | | |
| | |
可贖回可兌換
優先股 |
| | |
普通股
|
| |
A類普通股
|
| |
其他內容
已繳費 資本 |
| |
累計
赤字 |
| |
累計
其他 全面 收入 |
| |
總
股東的 股權 (赤字) |
| |||||||||||||||||||||||||||||||||||||||
| | |
股票
|
| |
金額
|
| | |
股份(1)
|
| |
量(1)
|
| |
股票
|
| |
金額
|
| ||||||||||||||||||||||||||||||||||||||||||
截至2024年1月1日餘額,
重鑄 |
| | | | — | | | | | $ | — | | | | | | | — | | | | | $ | — | | | | | | 69,242,940 | | | | | $ | 6,924 | | | | | $ | 27,124,983 | | | | | $ | (61,493,444) | | | | | $ | — | | | | | $ | (34,361,537) | | |
股票期權的行使
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1,345,625 | | | | | | 135 | | | | | | 439,787 | | | | | | — | | | | | | — | | | | | | 439,922 | | |
基於股票的薪酬
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 667,474 | | | | | | — | | | | | | — | | | | | | 667,474 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (24,022,085) | | | | | | — | | | | | | (24,022,085) | | |
截至2024年3月31日的餘額
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 70,588,565 | | | | | | 7,059 | | | | | | 28,232,244 | | | | | | (85,515,529) | | | | | | — | | | | | | (57,276,226) | | |
與企業合併相關的A類普通股發行,扣除交易成本(注3)
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 43,099,811 | | | | | | 4,310 | | | | | | 260,855,313 | | | | | | — | | | | | | — | | | | | | 260,859,623 | | |
在企業合併前將簡單協議轉換爲未來股權後發行A類普通股(注3)
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 8,407,894 | | | | | | 841 | | | | | | 86,193,118 | | | | | | — | | | | | | — | | | | | | 86,193,959 | | |
其他綜合收益
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 418,019 | | | | | | 418,019 | | |
基於股票的薪酬
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,456,942 | | | | | | — | | | | | | — | | | | | | 8,456,942 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (29,345,984) | | | | | | — | | | | | | (29,345,984) | | |
截至2024年6月30日餘額
|
| | | | — | | | | | $ | — | | | | | | | — | | | | | $ | — | | | | | | 122,096,270 | | | | | $ | 12,210 | | | | | $ | 383,737,617 | | | | | $ | (114,861,513) | | | | | $ | 418,019 | | | | | $ | 269,306,333 | | |
| | |
可贖回可兌換
優先股 |
| | |
普通股
|
| |
A類普通股
|
| |
其他內容
已繳費 資本 |
| |
累計
赤字 |
| |
累計
其他 全面 收入 |
| |
總
股東的 股權 (赤字) |
| |||||||||||||||||||||||||||||||||||||||
| | |
股票
|
| |
金額
|
| | |
股份(1)
|
| |
量(1)
|
| |
股票
|
| |
金額
|
| ||||||||||||||||||||||||||||||||||||||||||
截至2023年1月1日餘額,
如以往報告所述 |
| | | | 6,585,881 | | | | | $ | 25,030,520 | | | | | | | 4,771,025 | | | | | $ | 477 | | | | | | — | | | | | $ | — | | | | | $ | 1,209,244 | | | | | $ | (29,320,787) | | | | | $ | — | | | | | $ | (28,111,066) | | |
資本重組的追溯適用(注3)
|
| | | | (6,585,881) | | | | | | (25,030,520) | | | | | | | (4,771,025) | | | | | | (477) | | | | | | 68,845,564 | | | | | | 6,885 | | | | | | 25,024,112 | | | | | | — | | | | | | — | | | | | | 25,030,520 | | |
截至2023年1月1日餘額,
反向資本重組的影響 |
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 68,845,564 | | | | | | 6,885 | | | | | | 26,233,356 | | | | | | (29,320,787) | | | | | | — | | | | | | (3,080,546) | | |
基於股票的薪酬
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 48,241 | | | | | | — | | | | | | — | | | | | | 48,241 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,708,973) | | | | | | — | | | | | | (4,708,973) | | |
截至2023年3月31日的餘額
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 68,845,564 | | | | | | 6,885 | | | | | | 26,281,597 | | | | | | (34,029,760) | | | | | | — | | | | | | (7,741,278) | | |
基於股票的薪酬
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 48,552 | | | | | | — | | | | | | — | | | | | | 48,552 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,474,829) | | | | | | — | | | | | | (4,474,829) | | |
截至2023年6月30日的餘額
|
| | | | — | | | | | $ | — | | | | | | | — | | | | | $ | — | | | | | | 68,845,564 | | | | | $ | 6,885 | | | | | $ | 26,330,149 | | | | | $ | (38,504,589) | | | | | $ | — | | | | | $ | (12,167,555) | | |
| | |
截至六個月
6月30日, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
經營活動的現金流 | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (53,368,069) | | | | | $ | (9,183,802) | | |
對淨虧損與經營活動中使用的現金淨額進行的調整: | | | | | | | | | | | | | |
折舊及攤銷
|
| | | | 111,673 | | | | | | 23,402 | | |
未來股權簡單協議的公允價值變化
|
| | | | 29,919,959 | | | | | | 2,495,000 | | |
有價證券折扣的增加
|
| | | | (285,254) | | | | | | — | | |
基於股票的薪酬
|
| | | | 9,124,416 | | | | | | 96,793 | | |
營業資產和負債變動:
|
| | | | | | | | | | | | |
預付資產和其他流動資產
|
| | | | (1,441,188) | | | | | | (269,939) | | |
其他資產
|
| | | | 25,361 | | | | | | 25,909 | | |
應付帳款
|
| | | | (1,592,955) | | | | | | (10,378) | | |
應計費用及其他
|
| | | | 477,166 | | | | | | 12,791 | | |
經營租賃負債
|
| | | | (11,258) | | | | | | (9,983) | | |
用於經營活動的現金淨額
|
| | | | (17,040,149) | | | | | | (6,820,207) | | |
投資活動產生的現金流 | | | | | | | | | | | | | |
購置財產和設備
|
| | | | (171,733) | | | | | | (25,401) | | |
購買有價證券
|
| | | | (202,191,164) | | | | | | — | | |
有價證券贖回收益
|
| | | | 14,000,000 | | | | | | — | | |
用於投資活動的現金淨額
|
| | | | (188,362,897) | | | | | | (25,401) | | |
融資活動產生的現金流 | | | | | | | | | | | | | |
資本重組收益
|
| | | | 276,209,768 | | | | | | — | | |
行使股票期權所得收益
|
| | | | 439,922 | | | | | | — | | |
優先購買權責任收益
|
| | | | 25,000,000 | | | | | | — | | |
未來股權簡單協議的收益
|
| | | | 10,232,000 | | | | | | 2,315,000 | | |
支付延期發行費用
|
| | | | (10,669,460) | | | | | | (28,130) | | |
融資活動提供的現金淨額
|
| | | | 301,212,230 | | | | | | 2,286,870 | | |
現金及現金等價物淨增(減)
|
| | | | 95,809,184 | | | | | | (4,558,738) | | |
現金及現金等值物-年初
|
| | | | 9,867,588 | | | | | | 9,653,528 | | |
現金及現金等值物-期末
|
| | | $ | 105,676,772 | | | | | $ | 5,094,790 | | |
補充披露現金流量信息 | | | | | | | | | | | | | |
支付利息的現金
|
| | | $ | — | | | | | $ | — | | |
繳納所得稅的現金
|
| | | | — | | | | | | — | | |
補充性非現金投資和融資活動 | | | | | | | | | | | | | |
與業務合併相關的延期發行成本重新分類
|
| | | $ | 3,992,424 | | | | | $ | — | | |
與以下事項相關的未來股權簡單協議重新分類
業務合併 |
| | | | 86,193,959 | | | | | | — | | |
應付賬款中包含的延期發行費用
|
| | | | 375,594 | | | | | | 1,310,403 | | |
遞延發行成本包括在應計費用和其他中
|
| | | | 92,710 | | | | | | — | | |
| 傢俱和固定裝置 | | | 7年前 | |
| 電腦 | | | 3至7年 | |
| 軟件 | | | 三年半 | |
| 租賃權改進 | | |
資產的租賃期或估計使用年限較短
|
|
|
資本重組的現金收益
|
| | | $ | 276,209,768 | | |
|
加:應計應收利息
|
| | | | 43,616 | | |
|
添加:Legacy Oklo預付款
|
| | | | 1,829,659 | | |
|
加:預付費用
|
| | | | 3,500 | | |
|
減:交易成本和諮詢費
|
| | | | (14,661,884) | | |
|
從業務合併中收購的現金和其他資產
|
| | | | 263,424,659 | | |
|
減:應付賬款
|
| | | | (11,743) | | |
|
減:應計費用
|
| | | | (45,455) | | |
|
減:應付消費稅
|
| | | | (2,159,147) | | |
|
減:應付所得稅
|
| | | | (348,691) | | |
|
企業合併產生的現金淨額計入簡明合併股東權益(虧損)
|
| | | $ | 260,859,623 | | |
| | |
A類
普普通通 庫存(1) |
| |||
遺留的Oklo股東(2)
|
| | | | 78,996,459 | | |
發起股東(定義見注11)(3)
|
| | | | 13,950,000 | | |
AltC公衆股東(定義見注11)(4)
|
| | | | 29,149,811 | | |
AltC股東總數
|
| | | | 43,099,811 | | |
A類普通股總數
|
| | | | 122,096,270 | | |
| | |
自.起
|
| |||||||||
| | |
2024年6月30日
(未經審計) |
| |
12月31日,
2023 |
| ||||||
預付費用
|
| | | $ | 2,474,295 | | | | | $ | 369,881 | | |
延期發行成本
|
| | | | — | | | | | | 3,709,542 | | |
成本分攤應收賬款
|
| | | | 193,960 | | | | | | 126,042 | | |
應收利息和股息收入
|
| | | | 1,120,272 | | | | | | — | | |
可退款按金
|
| | | | 125,000 | | | | | | 125,000 | | |
其他
|
| | | | 25,361 | | | | | | — | | |
預付和其他流動資產總額
|
| | | $ | 3,938,888 | | | | | $ | 4,330,465 | | |
| | |
自.起
|
| |||||||||
| | |
2024年6月30日
(未經審計) |
| |
12月31日,
2023 |
| ||||||
| | | | | | | | | | | | | |
電腦
|
| | | $ | 281,126 | | | | | $ | 196,882 | | |
傢俱和固定裝置
|
| | | | 64,912 | | | | | | 64,912 | | |
軟件
|
| | | | 479,954 | | | | | | 392,465 | | |
租賃權改進
|
| | | | 30,762 | | | | | | 30,762 | | |
財產和設備總額(毛額)
|
| | | | 856,754 | | | | | | 685,021 | | |
減累計折舊和攤銷
|
| | | | (219,023) | | | | | | (107,350) | | |
財產和設備合計(淨額)
|
| | | $ | 637,731 | | | | | $ | 577,671 | | |
| | |
自.起
|
| |||||||||
| | |
2024年6月30日
(未經審計) |
| |
12月31日,
2023 |
| ||||||
應計費用
|
| | | $ | 849,252 | | | | | $ | 482,984 | | |
應計工資和獎金
|
| | | | 100,256 | | | | | | 196,900 | | |
應付消費稅
|
| | | | 2,159,147 | | | | | | — | | |
信用卡負債
|
| | | | 152,073 | | | | | | 155,407 | | |
應付所得稅
|
| | | | 512,562 | | | | | | 250 | | |
應計費用和其他總額
|
| | | $ | 3,773,290 | | | | | $ | 835,541 | | |
| | |
截至6月30日的六個月,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
期內經營租賃成本
|
| | | $ | 189,631 | | | | | $ | 160,999 | | |
期內計入經營租賃負債計量的現金付款
|
| | | $ | 114,660 | | | | | $ | 111,132 | | |
年內獲得租賃使用權資產產生的經營租賃負債
期間 |
| | | $ | 56,462 | | | | | $ | — | | |
截至期末加權平均剩餘租期(年)
|
| | | | 0.17 | | | | | | 0.92 | | |
期內加權平均貼現率
|
| | | | 9.20% | | | | | | 6.85% | | |
| | |
截至6月30日的三個月,
|
| |
截至6月30日的六個月,
|
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
研發
|
| | | $ | 74,761 | | | | | $ | 38,163 | | | | | $ | 141,618 | | | | | $ | 90,579 | | |
一般和行政
|
| | | | 24,523 | | | | | | 42,470 | | | | | | 48,013 | | | | | | 70,420 | | |
經營租賃總成本(1)
|
| | | $ | 99,284 | | | | | $ | 80,633 | | | | | $ | 189,631 | | | | | $ | 160,999 | | |
| 截至2011年12月31日止的一年, | | | | | | | |
|
2024年(剩餘六個月)
|
| | | | 38,220 | | |
|
最低租賃付款
|
| | | | 38,220 | | |
|
扣除計入的利息
|
| | | | (435) | | |
|
經營租賃負債的現值,代表經營租賃的當前部分
責任 |
| | | $ | 37,785 | | |
| | |
調整後的
成本(1) |
| |
網絡
未實現 收益/ (虧損)(2) |
| |
公允價值
|
| |
現金和
現金 等價物 |
| |
當前
適銷對路 證券 |
| |
非電流
適銷對路 證券 |
| ||||||||||||||||||
現金
|
| | | $ | 17,519,756 | | | | | $ | — | | | | | $ | 17,519,756 | | | | | $ | 17,519,756 | | | | | $ | — | | | | | $ | — | | |
第1級: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
貨幣市場基金
|
| | | | 88,157,016 | | | | | | — | | | | | | 88,157,016 | | | | | | 88,157,016 | | | | | | — | | | | | | — | | |
美國國債
|
| | | | 146,991,356 | | | | | | 427,914 | | | | | | 147,419,270 | | | | | | — | | | | | | 88,131,926 | | | | | | 59,287,344 | | |
小計
|
| | | | 235,148,372 | | | | | | 427,914 | | | | | | 235,576,286 | | | | | | 88,157,016 | | | | | | 88,131,926 | | | | | | 59,287,344 | | |
二級(3): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
商業票據
|
| | | | 22,261,307 | | | | | | (1,338) | | | | | | 22,259,969 | | | | | | — | | | | | | 22,259,969 | | | | | | — | | |
公司債務證券
|
| | | | 19,223,755 | | | | | | (8,557) | | | | | | 19,215,198 | | | | | | — | | | | | | 19,215,198 | | | | | | — | | |
小計
|
| | | | 41,485,062 | | | | | | (9,895) | | | | | | 41,475,167 | | | | | | — | | | | | | 41,475,167 | | | | | | — | | |
總計
|
| | | $ | 294,153,190 | | | | | $ | 418,019 | | | | | $ | 294,571,209 | | | | | $ | 105,676,772 | | | | | $ | 129,607,093 | | | | | $ | 59,287,344 | | |
|
一年內到期
|
| | | $ | 129,607,093 | | |
|
1年至5年後到期
|
| | | | 59,287,344 | | |
|
總公平值
|
| | | $ | 188,894,437 | | |
傳統Oklo保險箱
|
| |
傑出的
本金 收支平衡 安全須知 在關門前 |
| |
Legacy Oklo
單價 分享,分享 轉換 |
| |
Legacy Oklo
普普通通 可發行股票 |
| |
兌換率
|
| |
A類
普普通通 股票發行日期: 結業(1) |
| |||||||||||||||
估值上限300,000,000美元
|
| | | $ | 13,994,800 | | | | | $ | 22.445945 | | | | | | 623,487 | | | | | | 6.062 | | | | | | 3,779,578 | | |
估值上限500,000,000美元
|
| | | | 28,562,200 | | | | | | 37.409909 | | | | | | 763,496 | | | | | | 6.062 | | | | | | 4,628,316 | | |
| | | | $ | 42,557,000 | | | | | | | | | | | | 1,386,983 | | | | | | | | | | | | 8,407,894 | | |
| | |
立馬
在此之前 結業 |
| |
截至2013年12月31日,
2023 |
|
資產波動性(1)
|
| |
83.0%
|
| |
85.8%
|
|
無風險利率(2)
|
| |
4.5%
|
| |
3.8%
|
|
預期期限(3)
|
| |
60個月
|
| |
60個月
|
|
| | |
三個月
告一段落 |
| |
六個月
告一段落 |
| ||||||
| | | | | | | | | | | | | |
期初餘額
|
| | | $ | 73,067,000 | | | | | $ | 46,042,000 | | |
期內發行的SAFE票據
|
| | | | — | | | | | | 10,232,000 | | |
期內公允價值變動
|
| | | | 13,126,959 | | | | | | 29,919,959 | | |
外管局期內轉換票據本金餘額
|
| | | | (42,557,000) | | | | | | (42,557,000) | | |
收盤時SAFE票據轉換後的公允價值變化
|
| | | | (43,636,959) | | | | | | (43,636,959) | | |
期末餘額
|
| | | $ | — | | | | | $ | — | | |
遺留Oklo優先股
|
| |
數量
已發行股份 和 傑出的 在關門前 |
| |
兌換率
|
| |
A類
普普通通 股票發行日期: 結業 |
| |||||||||
優先股系列A-1
|
| | | | 4,526,703 | | | | | | 6.062 | | | | | | 27,440,874 | | |
優先股系列A-2
|
| | | | 55,135 | | | | | | 6.062 | | | | | | 334,228 | | |
優先股系列A-3
|
| | | | 2,004,043 | | | | | | 6.062 | | | | | | 12,148,509 | | |
總計
|
| | | | 6,585,881 | | | | | | | | | | | | 39,923,611 | | |
| | |
截至6月30日的三個月,
|
| |
截至6月30日的六個月,
|
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
研發
|
| | | $ | 6,500,640 | | | | | $ | 33,684 | | | | | $ | 6,895,388 | | | | | $ | 66,999 | | |
一般和行政
|
| | | | 1,956,302 | | | | | | 14,868 | | | | | | 2,229,028 | | | | | | 29,794 | | |
記入業務費用共計(1)
|
| | | $ | 8,456,942 | | | | | $ | 48,552 | | | | | $ | 9,124,416 | | | | | $ | 96,793 | | |
| | |
截至2013年12月31日,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
資產 | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
現金及現金等價物
|
| | | $ | 9,867,588 | | | | | $ | 9,653,528 | | |
預付資產和其他流動資產
|
| | | | 4,330,465 | | | | | | 834,724 | | |
流動資產總額
|
| | | | 14,198,053 | | | | | | 10,488,252 | | |
財產和設備,淨額
|
| | | | 577,671 | | | | | | 177,298 | | |
經營性租賃使用權資產
|
| | | | 82,677 | | | | | | 270,605 | | |
其他資產
|
| | | | 25,361 | | | | | | 51,270 | | |
總資產
|
| | | $ | 14,883,762 | | | | | $ | 10,987,425 | | |
負債和股東赤字 | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
應付帳款
|
| | | $ | 2,273,823 | | | | | $ | 336,621 | | |
其他應計費用
|
| | | | 835,541 | | | | | | 87,169 | | |
經營租賃負債
|
| | | | 93,935 | | | | | | 210,246 | | |
流動負債總額
|
| | | | 3,203,299 | | | | | | 634,036 | | |
經營租賃負債,扣除流動部分
|
| | | | — | | | | | | 93,935 | | |
未來股權的簡單協議
|
| | | | 46,042,000 | | | | | | 13,340,000 | | |
總負債
|
| | | | 49,245,299 | | | | | | 14,067,971 | | |
承諾和或有事項(注12) | | | | | | | | | | | | | |
股東赤字(注1、14): | | | | | | | | | | | | | |
A類普通股,面值0.0001美元-500,000,000股
授權; 69,242,940股和68,845,564股已發行和發行股份 分別於2023年12月31日和2022年12月31日 |
| | | | 6,925 | | | | | | 6,885 | | |
額外實收資本
|
| | | | 27,124,982 | | | | | | 26,233,356 | | |
累計赤字
|
| | | | (61,493,444) | | | | | | (29,320,787) | | |
股東總虧損額
|
| | | | (34,361,537) | | | | | | (3,080,546) | | |
總負債和股東赤字
|
| | | $ | 14,883,762 | | | | | $ | 10,987,425 | | |
| | |
截至2013年12月31日的年度,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
運營費用 | | | | | | | | | | | | | |
研發
|
| | | $ | 9,763,333 | | | | | $ | 6,024,267 | | |
一般和行政
|
| | | | 8,872,684 | | | | | | 4,000,544 | | |
總運營費用
|
| | | | 18,636,017 | | | | | | 10,024,811 | | |
運營虧損
|
| | | | (18,636,017) | | | | | | (10,024,811) | | |
其他收入(虧損) | | | | | | | | | | | | | |
未來股權簡單協議公允價值變化
|
| | | | (13,717,000) | | | | | | — | | |
利息收入
|
| | | | 180,360 | | | | | | 920 | | |
其他收入(虧損)合計
|
| | | | (13,536,640) | | | | | | 920 | | |
所得稅前虧損
|
| | | | (32,172,657) | | | | | | (10,023,891) | | |
所得稅
|
| | | | — | | | | | | — | | |
淨虧損
|
| | | $ | (32,172,657) | | | | | $ | (10,023,891) | | |
每股信息 | | | | | | | | | | | | | |
每股A類普通股基本和稀釋淨虧損
|
| | | $ | (0.47) | | | | | $ | (0.15) | | |
已發行普通股加權平均數-基本和稀釋-A類普通股
|
| | | | 68,891,996 | | | | | | 68,042,229 | | |
| | |
可贖回可兌換
優先股 |
| | |
普通股
|
| |
A類
普通股 |
| |
其他內容
已繳費 資本 |
| |
累計
赤字 |
| |
總
股東的 赤字 |
| ||||||||||||||||||||||||||||||||||||
| | |
股票
|
| |
金額
|
| | |
股份(1)
|
| |
量(1)
|
| |
股票
|
| |
金額
|
| ||||||||||||||||||||||||||||||||||||
如之前報告的那樣,截至2022年1月1日的餘額
|
| | | | 6,585,881 | | | | | $ | 25,030,520 | | | | | | | 4,626,094 | | | | | $ | 463 | | | | | | — | | | | | $ | — | | | | | $ | 565,821 | | | | | $ | (19,296,896) | | | | | $ | (18,730,612) | | |
資本重組的追溯適用(注14)
|
| | | | (6,585,881) | | | | | | (25,030,520) | | | | | | | (4,626,094) | | | | | | (463) | | | | | | 67,966,992 | | | | | | 6,797 | | | | | | 25,024,186 | | | | | | — | | | | | | 25,030,520 | | |
截至2022年1月1日的餘額,反向資本重組的影響
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 67,966,992 | | | | | | 6,797 | | | | | | 25,590,007 | | | | | | (19,296,896) | | | | | | 6,299,908 | | |
股票期權的行使
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 878,572 | | | | | | 88 | | | | | | 355,101 | | | | | | — | | | | | | 355,189 | | |
基於股票的薪酬
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 288,248 | | | | | | — | | | | | | 288,248 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,023,891) | | | | | | (10,023,891) | | |
截至2022年12月31日的餘額
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 68,845,564 | | | | | | 6,885 | | | | | | 26,233,356 | | | | | | (29,320,787) | | | | | | (3,080,546) | | |
股票期權的行使
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 397,376 | | | | | | 40 | | | | | | 114,223 | | | | | | — | | | | | | 114,263 | | |
基於股票的薪酬
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 777,403 | | | | | | — | | | | | | 777,403 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (32,172,657) | | | | | | (32,172,657) | | |
截至2023年12月31日的餘額
|
| | | | — | | | | | $ | — | | | | | | | — | | | | | $ | — | | | | | | 69,242,940 | | | | | $ | 6,925 | | | | | $ | 27,124,982 | | | | | $ | (61,493,444) | | | | | $ | (34,361,537) | | |
| | |
截至2013年12月31日的年度,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
經營活動的現金流 | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (32,172,657) | | | | | $ | (10,023,891) | | |
對淨虧損與經營活動中使用的現金淨額進行的調整: | | | | | | | | | | | | | |
折舊及攤銷
|
| | | | 75,247 | | | | | | 29,532 | | |
未來股權簡單協議公允價值變化
|
| | | | 13,717,000 | | | | | | — | | |
基於股票的薪酬
|
| | | | 777,403 | | | | | | 288,248 | | |
營業資產和負債變動:
|
| | | | | | | | | | | | |
預付資產和其他流動資產
|
| | | | (126,199) | | | | | | (320,639) | | |
其他資產
|
| | | | 25,909 | | | | | | 34,189 | | |
應付帳款
|
| | | | 1,344,013 | | | | | | 75,834 | | |
其他應計費用
|
| | | | 383,907 | | | | | | (59,949) | | |
經營租賃負債
|
| | | | (22,318) | | | | | | (15,849) | | |
用於經營活動的現金淨額
|
| | | | (15,997,695) | | | | | | (9,992,525) | | |
投資活動產生的現金流 | | | | | | | | | | | | | |
購置財產和設備
|
| | | | (83,155) | | | | | | (149,560) | | |
用於投資活動的現金淨額
|
| | | | (83,155) | | | | | | (149,560) | | |
融資活動產生的現金流 | | | | | | | | | | | | | |
行使股票期權所得收益
|
| | | | 114,263 | | | | | | 355,189 | | |
未來股權簡單協議的收益
|
| | | | 19,325,000 | | | | | | 9,000,000 | | |
支付延期發行費用
|
| | | | (3,144,353) | | | | | | (3,477) | | |
融資活動提供的現金淨額
|
| | | | 16,294,910 | | | | | | 9,351,712 | | |
現金和現金等價物淨減少
|
| | | | 214,060 | | | | | | (790,373) | | |
現金及現金等值物-年初
|
| | | | 9,653,528 | | | | | | 10,443,901 | | |
現金及現金等值物-年終
|
| | | $ | 9,867,588 | | | | | $ | 9,653,528 | | |
補充披露現金流量信息 | | | | | | | | | | | | | |
支付利息的現金
|
| | | $ | — | | | | | $ | — | | |
繳納所得稅的現金
|
| | | | — | | | | | | — | | |
補充性非現金投資和融資活動 | | | | | | | | | | | | | |
應付賬款中包含的延期發行費用
|
| | | $ | 443,189 | | | | | $ | 160,881 | | |
遞延發行成本包括在應計費用和其他中
|
| | | | 122,000 | | | | | | — | | |
購買應付賬款和應計費用和其他中的計算機軟件
|
| | | | 392,465 | | | | | | — | | |
發佈未來股權簡單協議
|
| | | | — | | | | | | 4,000,000 | | |
認購未來股權簡單協議
|
| | | | — | | | | | | 340,000 | | |
| | |
截至12月31日,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
遺留Oklo選項
|
| | | | 10,432,749 | | | | | | 10,432,749 | | |
溢價股份
|
| | | | 15,000,000 | | | | | | 15,000,000 | | |
| | | | | 25,432,749 | | | | | | 25,432,749 | | |
| 傢俱和固定裝置 | | | 7年前 | |
| 電腦 | | | 3至7年 | |
| 軟件 | | | 三年半 | |
| 租賃權改進 | | | 資產的租賃期或估計使用年限較短 | |
| | |
截至2013年12月31日,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
預付費用
|
| | | $ | 369,881 | | | | | $ | 279,366 | | |
延期發行成本
|
| | | | 3,709,542 | | | | | | 164,358 | | |
成本分攤應收賬款
|
| | | | 126,042 | | | | | | 51,000 | | |
未來應收股權的簡單協議
|
| | | | — | | | | | | 340,000 | | |
可退款按金
|
| | | | 125,000 | | | | | | — | | |
預付和其他流動資產總額
|
| | | $ | 4,330,465 | | | | | $ | 834,724 | | |
| | |
截至2013年12月31日,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
電腦
|
| | | $ | 196,882 | | | | | $ | 113,727 | | |
傢俱和固定裝置
|
| | | | 64,912 | | | | | | 64,912 | | |
軟件
|
| | | | 392,465 | | | | | | — | | |
租賃權改進
|
| | | | 30,762 | | | | | | 30,762 | | |
財產和設備總額(毛額)
|
| | | | 685,021 | | | | | | 209,401 | | |
減累計折舊和攤銷
|
| | | | (107,350) | | | | | | (32,103) | | |
財產和設備合計(淨額)
|
| | | $ | 577,671 | | | | | $ | 177,298 | | |
| | |
截至2013年12月31日,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
應計費用
|
| | | $ | 482,984 | | | | | $ | — | | |
應計工資和獎金
|
| | | | 196,900 | | | | | | 29,267 | | |
信用卡負債
|
| | | | 155,407 | | | | | | 57,902 | | |
其他
|
| | | | 250 | | | | | | — | | |
應計費用和其他總額
|
| | | $ | 835,541 | | | | | $ | 87,169 | | |
| | |
截至2013年12月31日的年度,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
年內經營租賃成本
|
| | | $ | 340,303 | | | | | $ | 321,238 | | |
年內計入經營租賃負債計量的現金付款
|
| | | $ | 224,616 | | | | | $ | 218,148 | | |
截至年底加權平均剩餘租期(年)
|
| | | | 0.42 | | | | | | 1.42 | | |
年內加權平均貼現率
|
| | | | 6.85% | | | | | | 6.85% | | |
| | |
截至2013年12月31日的年度,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
研發
|
| | | $ | 210,189 | | | | | $ | 190,047 | | |
一般和行政
|
| | | | 130,114 | | | | | | 131,191 | | |
經營租賃總成本(1)
|
| | | $ | 340,303 | | | | | $ | 321,238 | | |
| 截至2011年12月31日止的一年, | | | |||||
|
2024
|
| | | | 95,550 | | |
|
最低租賃付款
|
| | | | 95,550 | | |
|
扣除計入的利息
|
| | | | (1,615) | | |
|
經營租賃負債的現值,代表經營租賃的當前部分
責任 |
| | | $ | 93,935 | | |
|
資產波動性(1)
|
| |
85.8%
|
|
|
無風險利率(2)
|
| |
3.8%
|
|
|
預期期限(3)
|
| |
60個月
|
|
| | |
截至2013年12月31日的年度,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
期初餘額
|
| | | $ | 13,340,000 | | | | | $ | — | | |
年內發行的SAFE票據
|
| | | | 18,985,000 | | | | | | 13,340,000 | | |
年內公允價值變化
|
| | | | 13,717,000 | | | | | | — | | |
期末餘額
|
| | | $ | 46,042,000 | | | | | $ | 13,340,000 | | |
遺留Oklo優先股
|
| |
數量
已發行股份 和 優秀 在關門前 |
| |
交易所
比率 |
| |
A類
普通股 閉幕時發佈 |
| |||||||||
優先股系列A-1
|
| | | | 4,526,703 | | | | | | 6.062 | | | | | | 27,440,874 | | |
優先股系列A-2
|
| | | | 55,135 | | | | | | 6.062 | | | | | | 334,228 | | |
優先股系列A-3
|
| | | | 2,004,043 | | | | | | 6.062 | | | | | | 12,148,509 | | |
總計
|
| | | | 6,585,881 | | | | | | | | | | | | 39,923,611 | | |
| | | |
截至2013年12月31日的年度,
|
| |||
| | | |
2023
|
| |
2022
|
|
| 預期波動率 | | |
75.63% – 78.47%
|
| |
46.50% – 47.20%
|
|
| 預期股息收益率 | | |
0.00%
|
| |
0.00%
|
|
| 無風險利率 | | |
3.64% – 4.87%
|
| |
1.50% – 3.90%
|
|
| 預期期限 | | |
6.3年
|
| |
6.2年 - 6.3年
|
|
| | |
數量
股票 |
| |
加權
平均值 行權價格 |
| |
加權
平均值 剩餘 合同 壽命(年) |
| |||||||||
2023年1月1日尚未發放的股票期權獎勵
|
| | | | 7,210,610 | | | | | $ | 0.34 | | | | | | 8.22 | | |
已鍛鍊
|
| | | | (397,376) | | | | | | 0.29 | | | | | | | | |
被沒收/取消
|
| | | | (376,450) | | | | | | 0.29 | | | | | | | | |
授與
|
| | | | 4,989,875 | | | | | | 3.18 | | | | | | | | |
截至2023年12月31日尚未執行的股票期權獎勵
|
| | | | 11,426,659 | | | | | | 1.59 | | | | | | 8.47 | | |
股票期權獎勵可於2023年12月31日行使
|
| | | | 3,166,298 | | | | | | 0.32 | | | | | | 6.56 | | |
股票期權獎勵於2023年12月31日尚未歸屬
|
| | | | 8,260,361 | | | | | | | | | | | | | | |
| | |
數量
股票 |
| |
加權
平均值 行權價格 |
| |
加權
平均值 剩餘 合同 壽命(年) |
| |||
2023年12月31日可供未來授予的股票期權獎勵
|
| | | | 427,838 | | | | | | | | |
|
行權價格
|
| |
傑出大獎
(股票) |
| |
既得
獎項 (股票) |
| ||||||
$0.07
|
| | | | 41,343 | | | | | | 41,343 | | |
$0.29
|
| | | | 3,686,848 | | | | | | 2,466,791 | | |
$0.41
|
| | | | 1,445,787 | | | | | | 204,532 | | |
$0.47
|
| | | | 1,262,806 | | | | | | 453,632 | | |
$3.18
|
| | | | 4,989,875 | | | | | | — | | |
| | | | | 11,426,659 | | | | | | 3,166,298 | | |
| | |
截至2013年12月31日的年度,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
研發
|
| | | $ | 397,909 | | | | | $ | 123,376 | | |
一般事務及行政事務
|
| | | | 379,494 | | | | | | 164,872 | | |
計入運營的總成本
|
| | | $ | 777,403 | | | | | $ | 288,248 | | |
| | |
截至2013年12月31日,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
遞延稅項資產: | | | | | | | | | | | | | |
經營虧損淨額
|
| | | $ | 2,320,297 | | | | | $ | 1,909,930 | | |
研發信貸
|
| | | | 1,423,821 | | | | | | 819,406 | | |
資本化的研發費用
|
| | | | 2,647,013 | | | | | | 1,115,268 | | |
資本化啓動費用
|
| | | | 4,652,045 | | | | | | 2,899,830 | | |
基於股票的薪酬
|
| | | | 79,658 | | | | | | 24,235 | | |
折舊及攤銷
|
| | | | 17,045 | | | | | | 1,098 | | |
應計費用及其他
|
| | | | 43,871 | | | | | | 7,101 | | |
遞延稅項資產總額
|
| | | | 11,183,750 | | | | | | 6,776,868 | | |
估值免稅額
|
| | | | (11,183,750) | | | | | | (6,776,868) | | |
淨遞延稅
|
| | | $ | — | | | | | $ | — | | |
| | |
截至2013年12月31日的年度,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
法定稅率的聯邦稅
|
| | | | 21.0% | | | | | | 21.0% | | |
扣除聯邦福利後的州稅和地方稅
|
| | | | 0.2% | | | | | | 0.0% | | |
產生的稅收抵免結轉
|
| | | | 1.9% | | | | | | 3.8% | | |
估值免稅額
|
| | | | (13.7)% | | | | | | (23.8)% | | |
外管局公允價值不可扣除的變化
|
| | | | (9.0)% | | | | | | (0.0)% | | |
永久性差異
|
| | | | (0.4)% | | | | | | (1.0)% | | |
有效所得稅率
|
| | | | 0.0% | | | | | | 0.0% | | |
| | |
A類
普通股(1) |
| |||
遺留的Oklo股東(2)
|
| | | | 78,996,459 | | |
發起股東(定義見注11)(3)
|
| | | | 13,950,000 | | |
AltC公衆股東(定義見注11)(4)
|
| | | | 29,149,811 | | |
A類普通股總數
|
| | | | 122,096,270 | | |
傳統Oklo保險箱
|
| |
傑出的
本金 收支平衡 安全須知 在關門前 |
| |
Legacy Oklo
單價 分享,分享 轉換 |
| |
Legacy Oklo
普普通通 可發行股票 |
| |
交易所
比率 |
| |
A類常見
股票發行日期: 結業 |
| |||||||||||||||
估值上限300,000,000美元
|
| | | $ | 13,994,800 | | | | | $ | 22.445945 | | | | | | 623,487 | | | | | | 6.062 | | | | | | 3,779,578 | | |
估值上限500,000,000美元
|
| | | | 28,562,200 | | | | | | 37.409909 | | | | | | 763,496 | | | | | | 6.062 | | | | | | 4,628,316 | | |
| | | | $ | 42,557,000 | | | | | | | | | | | | 1,386,983 | | | | | | | | | | | | 8,407,894 | | |