|
特拉華州
|
| |
6770
|
| |
85-2708752
|
|
|
(成立或管轄權
組織) |
| |
(主要標準工業
分類代碼編號) |
| |
(稅務局僱主
識別碼) |
|
|
拉吉夫·卡納
諾頓·羅斯·富布賴特美國有限責任公司 美洲大道1301號 紐約,紐約10019-6022 電話:(212)318-3168 |
| |
瑞安·J·邁爾森
瑞安·J·林奇 萊瑟姆·沃特金斯律師事務所 主街811號,套房3700 德克薩斯州休斯頓,77002 電話:(713)546-5400 |
| |
Brian C.帕特森
萊瑟姆·沃特金斯律師事務所 蒙哥馬利街505號 2000套房 加利福尼亞州舊金山,郵編:94111 電話:(415)391-0600 |
|
章程中規定的共同註冊人的確切姓名(1)(2)
|
| |
國家或其他
的司法管轄權 成立爲法團或 組織 |
| |
主要
標準 工業 分類 碼號 |
| |
稅務局僱主
識別號 |
| |||||||||
布萊茲公司
|
| | | | 特拉華 | | | | | | 3674 | | | | | | 27-2209881 | | |
保持器
|
| |
原創
日期 發行 |
| |
優秀
本金和 興趣(1) |
| |
閃耀
共同 可發行股票 vt.在.的基礎上 轉換 |
| |
布萊茲公地
可發行股票 行使時 認股權證(2) |
| |
股股份
布萊茲公地 股票發行日期 換取 轉換紙幣(2) |
| |
股股份
布萊茲公地 股票發行日期 交流 已鍛鍊 權證(2) |
| ||||||||||||||||||
Burtech LP LLC
|
| | | | 8/22/2023 | | | | | $ | 1,133,237.17 | | | | | | 302,834 | | | | | | 8,695 | | | | | | 235,778 | | | | | | 6,770 | | |
Burtech LP LLC
|
| | | | 9/25/2023 | | | | | $ | 449,288.23 | | | | | | 120,063 | | | | | | 3,478 | | | | | | 93,478 | | | | | | 2,708 | | |
Burtech LP LLC
|
| | | | 10/5/2023 | | | | | $ | 4,033,049.10 | | | | | | 1,077,750 | | | | | | 31,304 | | | | | | 839,106 | | | | | | 24,372 | | |
Burtech LP LLC
|
| | | | 1/12/2024 | | | | | $ | 545,850.81 | | | | | | 145,867 | | | | | | 4,347 | | | | | | 113,568 | | | | | | 3,384 | | |
Burtech LP LLC
|
| | | | 1/23/2024 | | | | | $ | 10,885,703.49 | | | | | | 2,908,982 | | | | | | 86,956 | | | | | | 2,264,852 | | | | | | 67,702 | | |
Burtech LP LLC
|
| | | | 2/9/2024 | | | | | $ | 1,083,748.78 | | | | | | 289,609 | | | | | | 8,695 | | | | | | 225,481 | | | | | | 6,770 | | |
RT-AI V,LLC
|
| | | | 4/22/2024 | | | | | $ | 3,876,315.35 | | | | | | 995,750 | | | | | | 31,700 | | | | | | 775,263 | | | | | | 24,681 | | |
Ava私募市場薩爾
|
| | | | 4/22/2024 | | | | | $ | 70,553,702.82 | | | | | | 18,123,872 | | | | | | 576,994 | | | | | | 14,110,740 | | | | | | 449,231 | | |
RT-AI II LLC
|
| | | | 5/17/2024 | | | | | $ | 5,498,392.06 | | | | | | 1,412,429 | | | | | | 45,260 | | | | | | 1,099,678 | | | | | | 35,238 | | |
RT-AI V,LLC
|
| | | | 5/21/2024 | | | | | $ | 178,233.13 | | | | | | 45,784 | | | | | | 1,468 | | | | | | 35,646 | | | | | | 1,143 | | |
Ava私募市場薩爾
|
| | | | 5/21/2024 | | | | | $ | 3,244,053.14 | | | | | | 833,333 | | | | | | 26,731 | | | | | | 648,810 | | | | | | 20,812 | | |
RT-AI IV,LLC
|
| | | | 5/21/2024 | | | | | $ | 12,663,174.66 | | | | | | 3,252,922 | | | | | | 104,347 | | | | | | 2,532,634 | | | | | | 81,242 | | |
RT-AI V,LLC
|
| | | | 6/20/2024 | | | | | $ | 99,520.22 | | | | | | 25,565 | | | | | | 826 | | | | | | 19,904 | | | | | | 643 | | |
Ava私募市場薩爾
|
| | | | 6/20/2024 | | | | | $ | 1,811,383.20 | | | | | | 465,308 | | | | | | 15,043 | | | | | | 362,276 | | | | | | 11,712 | | |
RT-AI II LLC
|
| | | | 6/20/2024 | | | | | $ | 523,515.10 | | | | | | 134,481 | | | | | | 4,347 | | | | | | 104,703 | | | | | | 3,384 | | |
RT-AI III LLC
|
| | | | 6/20/2024 | | | | | $ | 4,188,120.84 | | | | | | 1,075,847 | | | | | | 34,782 | | | | | | 837,624 | | | | | | 27,080 | | |
| | |
假設不是
贖回(1) |
| |
假設50%
贖回(1) |
| |
假設最大值
贖回(1) |
| |||||||||||||||||||||||||||
| | |
數量
股份 |
| |
百分比
所有權 |
| |
數量
股份 |
| |
百分比
所有權 |
| |
數量
股份 |
| |
百分比
所有權 |
| ||||||||||||||||||
布萊澤股東(2)
|
| | | | 54,988,358 | | | | | | 55.3% | | | | | | 54,988,358 | | | | | | 56.2% | | | | | | 54,988,358 | | | | | | 56.0% | | |
BurTech公共股東(3)
|
| | | | 4,345,663 | | | | | | 4.4% | | | | | | 2,172,832 | | | | | | 2.2% | | | | | | — | | | | | | 0.0% | | |
贊助商及關聯方(4)
|
| | | | 14,158,014 | | | | | | 14.2% | | | | | | 14,662,251 | | | | | | 15.1% | | | | | | 17,158,014 | | | | | | 17.6% | | |
最終成交貸款人(5)
|
| | | | 25,541,201 | | | | | | 25.7% | | | | | | 25,541,201 | | | | | | 26.1% | | | | | | 25,541,201 | | | | | | 26.0% | | |
其他(6) | | | | | 431,250 | | | | | | 0.4% | | | | | | 431,250 | | | | | | 0.4% | | | | | | 431,250 | | | | | | 0.4% | | |
收盤時的總股份
|
| | | | 99,464,486 | | | | | | 100.0% | | | | | | 97,795,892 | | | | | | 100.0% | | | | | | 98,118,823 | | | | | | 100.0% | | |
| | | | 根據董事會的命令, | |
| [•], 2024 | | |
沙哈爾·汗
首席執行官兼董事長 |
|
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 8 | | | |
| | | | | 24 | | | |
| | | | | 47 | | | |
| | | | | 49 | | | |
| | | | | 51 | | | |
| | | | | 108 | | | |
| | | | | 131 | | | |
| | | | | 137 | | | |
| | | | | 137 | | | |
| | | | | 161 | | | |
| | | | | 174 | | | |
| | | | | 179 | | | |
| | | | | 190 | | | |
| | | | | 191 | | | |
| | | | | 195 | | | |
| | | | | 196 | | | |
| | | | | 201 | | | |
| | | | | 206 | | | |
| | | | | 208 | | | |
| | | | | 209 | | | |
| | | | | 223 | | | |
| | | | | 228 | | | |
| | | | | 260 | | | |
| | | | | 269 | | | |
| | | | | 274 | | | |
| | | | | 277 | | | |
| | | | | 285 | | | |
| | | | | 295 | | | |
| | | | | 298 | | | |
| | | | | 302 | | | |
| | | | | 303 | | | |
| | | | | 310 | | | |
| | | | | 312 | | | |
| | | | | F-1 | | | |
| | | | | A-1-1 | | | |
| | | | | A-2-1 | | |
| | | | | A-3-1 | | | |
| | | | | A-4-1 | | | |
| | | | | B-1 | | | |
| | | | | C-1 | | | |
| | | | | D-1 | | | |
| | | | | E-1 | | | |
| | | | | F-1 | | | |
| | | | | G-1 | | | |
| | | | | H-1 | | | |
| | | | | I-1 | | |
| | |
截至
2024年9月30日 |
| |||
信託帳戶值
|
| | | $ | 49,915,251 | | |
可贖回BurTech A類普通股股份總數
|
| | | | 4,345,663 | | |
信託帳戶可贖回BurTech A類普通股每股價值
|
| | | $ | 11.49 | | |
| | |
假設
沒有額外的費用 贖回 |
| |
假設50%
最大 贖回 |
| |
假設
最大 贖回(1) |
| |||||||||
贖回(美元)
|
| | | $ | — | | | | | $ | (24,957,626) | | | | | $ | (49,915,251) | | |
贖回(股份)
|
| | | | — | | | | | | 2,172,832 | | | | | | 4,345,663 | | |
延期承保佣金
|
| | | $ | (1,500,000) | | | | | $ | (1,500,000) | | | | | $ | (1,500,000) | | |
信託帳戶中剩餘的現金減少了延遲的贖回
包銷佣金 |
| | | $ | 48,415,251 | | | | | $ | 23,457,626 | | | | | $ | — | | |
BurTech可贖回A類普通股贖回後
|
| | | | 4,345,663 | | | | | | 2,172,832 | | | | | | — | | |
剩餘信託收益每股可贖回股份
|
| | |
$
|
11.14
|
| | | |
$
|
10.80
|
| | | | $ | —(2) | | |
| | |
假設不是
贖回(1) |
| |
假設50%
贖回(1) |
| |
假設最大值
贖回(1) |
| |||||||||||||||||||||||||||
| | |
數量
股份 |
| |
百分比
所有權 |
| |
數量
股份 |
| |
百分比
所有權 |
| |
數量
股份 |
| |
百分比
所有權 |
| ||||||||||||||||||
布萊澤股東(2)
|
| | | | 54,988,358 | | | | | | 55.3% | | | | | | 54,988,358 | | | | | | 56.2% | | | | | | 54,988,358 | | | | | | 56.0% | | |
BurTech公共股東(3)
|
| | | | 4,345,663 | | | | | | 4.4% | | | | | | 2,172,832 | | | | | | 2.2% | | | | | | — | | | | | | 0.0% | | |
贊助商及關聯方(4)
|
| | | | 14,158,014 | | | | | | 14.2% | | | | | | 14,662,251 | | | | | | 15.1% | | | | | | 17,158,014 | | | | | | 17.6% | | |
最終成交貸款人(5)
|
| | | | 25,541,201 | | | | | | 25.7% | | | | | | 25,541,201 | | | | | | 26.1% | | | | | | 25,541,201 | | | | | | 26.0% | | |
其他(6) | | | | | 431,250 | | | | | | 0.4% | | | | | | 431,250 | | | | | | 0.4% | | | | | | 431,250 | | | | | | 0.4% | | |
收盤時總股數
|
| | | | 99,464,486 | | | | | | 100.0% | | | | | | 97,795,892 | | | | | | 100.0% | | | | | | 98,118,823 | | | | | | 100.0% | | |
| | |
假設不是
贖回 |
| |
假設50%
贖回 |
| |
假設
最大 贖回 |
| |||||||||
Burtech每股首次公開發行價
|
| | | $ | 10.00 | | | | | $ | 10.00 | | | | | $ | 10.00 | | |
截至2024年9月30日的每股預計有形淨現值,經調整 (1)
|
| | | | (0.06) | | | | | | (0.27) | | | | | | (0.26) | | |
BurTech首次公開募股價格之間的差異
及經調整的每股預計有形淨現值 |
| | | $ | 10.06 | | | | | $ | 10.27 | | | | | $ | 10.26 | | |
|
New Blaize於2024年9月30日的預計有形淨賬面價值 (2)
|
| | | | (6,068) | | | | | | (25,983) | | | | | | (25,983) | | |
|
New Blaize的預計流通股
|
| | | | 99,464,486 | | | | | | 97,795,892 | | | | | | 98,118,823 | | |
|
截至2024年9月30日的每股預計有形淨現值,經調整
|
| | | $ | (0.06) | | | | | $ | (0.27) | | | | | $ | (0.26) | | |
| | |
假設不是
贖回 |
| |
假設50%
贖回 |
| |
假設
最大 贖回 |
| |||||||||
新Blaize股票期權和RSU
|
| | | | 32,348,219 | | | | | | 32,348,219 | | | | | | 32,348,219 | | |
溢價股份
|
| | | | 17,600,000 | | | | | | 17,600,000 | | | | | | 17,600,000 | | |
公開認股權證
|
| | | | 28,750,000 | | | | | | 28,750,000 | | | | | | 28,750,000 | | |
私人認股權證
|
| | | | 898,250 | | | | | | 898,250 | | | | | | 898,250 | | |
總
|
| | | | 79,596,469 | | | | | | 79,596,469 | | | | | | 79,596,469 | | |
| | |
證券權益
|
| |
其他補償
|
|
申辦者 | | | 發起人目前持有10,385,745股BurTech A類普通股和5股BurTech b類普通股, | | | 根據合併協議,在交易結束時,New Blaize將使用信託帳戶中的現金支付BurTech交易 | |
| | |
證券權益
|
| |
其他補償
|
|
| | | 包括9,487,495股BurTech A類普通股和898,250股BurTech A類普通股,前者是通過交換同等數量的方正股份向保薦人發行的,後者是在與IPO相關的私募中獲得的。交易完成時,作爲保薦人沒收協議的一部分,2,000,000股BurTech A類普通股將被沒收,在業務合併完成後,保薦人將持有總計12,158,014股新Blaize普通股,包括因Burkhan可轉換票據轉換而發行的3,772,264股,據此保薦人借給Blaze的本金總額爲16,500,000美元。 | | | 並向贊助商或其關聯公司償還或支付BurTech或New Blaize對贊助商或其關聯公司的任何未償還貸款或其他義務。BurTech目前估計,BurTech交易費用和BurTech對贊助商的任何未償還貸款或其他債務的應付總額約爲1,510萬美元,其中包括截至2024年9月30日營運資金貸款項下的1,500,000美元本金餘額。營運資金貸款將在業務合併完成後無息償還,或在完成初始業務合併後,貸款人酌情以每單位10.00美元的價格將至多1,500,000美元的營運資金貸款轉換爲單位。這些單位將與贊助商在2021年12月15日購買的私募單位相同。 | |
布爾汗
|
| | 在簽署合併協議的同時,Blaze還向BurTech的關聯公司和保薦人Burkhan發行了一份預先出資的認股權證,以購買Blaize普通股的股票(經不時修訂和/或重述,稱爲「Burkhan認股權證」)。根據Burkhan認股權證,Burkhan有權購買最多數量的Blaze普通股,在根據合併協議在生效時間轉換Blaize普通股後,將產生最多2,000,000股New Blaze普通股,總行權價爲20,000美元,收購價爲20,000美元。 | | | | |
| | |
截至2023年12月31日的財年
|
| |||||||||||||||||||||||||||
| | |
歷史
|
| |
未經審計的形式合併
|
| ||||||||||||||||||||||||
(金額以千計,份額和人均除外
股份數額) |
| |
布爾泰克
|
| |
Blaize
|
| |
假設不是
贖回 |
| |
假設50%
贖回 |
| |
假設
最大 贖回 |
| |||||||||||||||
淨收益(虧損) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基本信息
|
| | | $ | 0.06 | | | | | $ | (20.79) | | | | | $ | (3.19) | | | | | $ | (3.24) | | | | | $ | (3.23) | | |
稀釋
|
| | | $ | 0.06 | | | | | $ | (20.79) | | | | | $ | (3.19) | | | | | $ | (3.24) | | | | | $ | (3.23) | | |
加權平均流通股 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基本信息
|
| | | | 21,453,551 | | | | | | 4,213,244 | | | | | | 99,464,486 | | | | | | 97,795,892 | | | | | | 98,118,823 | | |
稀釋
|
| | | | 21,453,551 | | | | | | 4,213,244 | | | | | | 99,464,486 | | | | | | 97,795,892 | | | | | | 98,118,823 | | |
每股現金股利
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | |
截至2024年9月30日的九個月
|
| |||||||||||||||||||||||||||
| | |
歷史
|
| |
未經審計的形式合併
|
| ||||||||||||||||||||||||
(金額以千計,份額和人均除外
股份數額) |
| |
布爾泰克
|
| |
Blaize
|
| |
假設不是
贖回 |
| |
假設50%
贖回 |
| |
假設
最大 贖回 |
| |||||||||||||||
每股淨虧損 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基本信息
|
| | | $ | (0.10) | | | | | $ | (3.12) | | | | | $ | (0.45) | | | | | $ | (0.46) | | | | | $ | (0.46) | | |
稀釋
|
| | | $ | (0.10) | | | | | $ | (3.12) | | | | | $ | (0.45) | | | | | $ | (0.46) | | | | | $ | (0.46) | | |
加權平均流通股 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基本信息
|
| | | | 15,162,663 | | | | | | 17,466,606 | | | | | | 99,464,486 | | | | | | 97,795,892 | | | | | | 98,118,823 | | |
稀釋
|
| | | | 15,162,663 | | | | | | 17,466,606 | | | | | | 99,464,486 | | | | | | 97,795,892 | | | | | | 98,118,823 | | |
每股現金股利
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
股東赤字
|
| | | $ | (19,829) | | | | | $ | (279,941) | | | | | $ | (6,068) | | | | | $ | (25,983) | | | | | $ | (25,983) | | |
每股賬面價值
|
| | | $ | (1.31) | | | | | $ | (16.03) | | | | | $ | (0.06) | | | | | $ | (0.27) | | | | | $ | (0.26) | | |
| | |
New Blaize未經審計的形式合併股權
|
| |||||||||||||||||||||||||||||||||
| | |
假設不是
贖回(1) |
| |
假設50%
贖回(1) |
| |
假設最大值
贖回(1) |
| |||||||||||||||||||||||||||
| | |
數量
股份 |
| |
百分比
所有權 |
| |
數量
股份 |
| |
百分比
所有權 |
| |
數量
股份 |
| |
百分比
所有權 |
| ||||||||||||||||||
布萊澤股東(2)
|
| | | | 54,988,358 | | | | | | 55.3% | | | | | | 54,988,358 | | | | | | 56.2% | | | | | | 54,988,358 | | | | | | 56.0% | | |
BurTech公共股東(3)
|
| | | | 4,345,663 | | | | | | 4.4% | | | | | | 2,172,832 | | | | | | 2.2% | | | | | | — | | | | | | 0.0% | | |
贊助商及關聯方(4)
|
| | | | 14,158,014 | | | | | | 14.2% | | | | | | 14,662,251 | | | | | | 15.1% | | | | | | 17,158,014 | | | | | | 17.6% | | |
最終成交貸款人(5)
|
| | | | 25,541,201 | | | | | | 25.7% | | | | | | 25,541,201 | | | | | | 26.1% | | | | | | 25,541,201 | | | | | | 26.0% | | |
其他(6) | | | | | 431,250 | | | | | | 0.4% | | | | | | 431,250 | | | | | | 0.4% | | | | | | 431,250 | | | | | | 0.4% | | |
收盤時的總股份
|
| | | | 99,464,486 | | | | | | 100.0% | | | | | | 97,795,892 | | | | | | 100.0% | | | | | | 98,118,823 | | | | | | 100.0% | | |
| | |
截至2024年9月30日
|
| | | | |
假設沒有贖回
|
| |
假設贖回50%
|
| |
假設最大值
贖回 |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
布萊茲公司
(歷史) |
| |
布爾泰克
採辦 金絲雀 (歷史) |
| |
其他
材料 事件 調整 (Note 3) |
| |
注意事項
|
| |
交易記錄
會計 調整 (Note 4) |
| |
注意事項
|
| |
備考
組合 |
| |
交易記錄
會計 調整 (Note 4) |
| |
注意事項
|
| |
備考
組合 |
| |
交易記錄
會計 調整 (Note 4) |
| |
注意事項
|
| |
備考
組合 |
| ||||||||||||||||||||||||||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金及現金等價物
|
| | | $ | 68,640 | | | | | $ | — | | | | | | — | | | | | | | | $ | 22,887 | | | | | | 4(A) | | | | | $ | 91,527 | | | | | $ | 2,972 | | | | | | 4(A) | | | | | $ | 71,612 | | | | | $ | 2,972 | | | | | | 4(A) | | | | | $ | 71,612 | | |
受限現金
|
| | | | — | | | | | | 67 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 67 | | | | | | — | | | | | | | | | | | | 67 | | | | | | — | | | | | | | | | | | | 67 | | |
應收賬款
(包括關聯方 $0) |
| | | | 1,784 | | | | | | — | | | | | | — | | | | | | | | | (69) | | | | | | 4(B) | | | | | | 1,715 | | | | | | (69) | | | | | | 4(B) | | | | | | 1,715 | | | | | | (69) | | | | | | 4(B) | | | | | | 1,715 | | |
盤存
|
| | | | 8,406 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 8,406 | | | | | | — | | | | | | | | | | | | 8,406 | | | | | | — | | | | | | | | | | | | 8,406 | | |
預付費用和其他流動資產
|
| | | | 6,081 | | | | | | 126 | | | | | | — | | | | | | | | | (4,533) | | | | | | 4(C) | | | | | | 1,674 | | | | | | (4,533) | | | | | | 4(C) | | | | | | 1,674 | | | | | | (4,533) | | | | | | 4(C) | | | | | | 1,674 | | |
流動資產總額
|
| | | | 84,911 | | | | | | 193 | | | | | | — | | | | | | | | | 18,285 | | | | | | | | | | | | 103,389 | | | | | | (1,630) | | | | | | | | | | | | 83,474 | | | | | | (1,630) | | | | | | | | | | | | 83,474 | | |
信託帳戶中的投資
|
| | | | — | | | | | | 49,915 | | | | | | — | | | | | | | | | (49,915) | | | | | | 4(D) | | | | | | — | | | | | | (49,915) | | | | | | 4(D) | | | | | | — | | | | | | (49,915) | | | | | | 4(D) | | | | | | — | | |
財產和設備,
網絡 |
| | | | 2,032 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 2,032 | | | | | | — | | | | | | | | | | | | 2,032 | | | | | | | | | | | | | | | | | | 2,032 | | |
遞延所得稅資產
|
| | | | 1,069 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 1,069 | | | | | | — | | | | | | | | | | | | 1,069 | | | | | | — | | | | | | | | | | | | 1,069 | | |
經營性租賃使用權資產
|
| | | | 1,978 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 1,978 | | | | | | — | | | | | | | | | | | | 1,978 | | | | | | — | | | | | | | | | | | | 1,978 | | |
其他資產
|
| | | | 670 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 670 | | | | | | — | | | | | | | | | | | | 670 | | | | | | — | | | | | | | | | | | | 670 | | |
總資產
|
| | | $ | 90,660 | | | | | $ | 50,108 | | | | | $ | — | | | | | | | | $ | (31,630) | | | | | | | | | | | $ | 109,138 | | | | | $ | (51,545) | | | | | | | | | | | $ | 89,223 | | | | | $ | (51,545) | | | | | | | | | | | $ | 89,223 | | |
負債,
可贖回 可換股 斯德哥爾摩, 和股東的 赤字 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
應付帳款
|
| | | $ | 10,979 | | | | | $ | — | | | | | | — | | | | | | | | $ | (474) | | | | | | 4(E) | | | | | $ | 10,505 | | | | | $ | (474) | | | | | | 4(E) | | | | | $ | 10,505 | | | | | $ | (474) | | | | | | 4(E) | | | | | $ | 10,505 | | |
應計及其他流動負債
|
| | | | 6,924 | | | | | | 3,270 | | | | | | — | | | | | | | | | (2,692) | | | | | | 4(E) | | | | | | 7,502 | | | | | | (2,692) | | | | | | 4(E) | | | | | | 7,502 | | | | | | (2,692) | | | | | | 4(E) | | | | | | 7,502 | | |
購買承諾應計損失
|
| | | | 1,396 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 1,396 | | | | | | — | | | | | | | | | | | | 1,396 | | | | | | — | | | | | | | | | | | | 1,396 | | |
應計補償
|
| | | | 3,326 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 3,326 | | | | | | — | | | | | | | | | | | | 3,326 | | | | | | — | | | | | | | | | | | | 3,326 | | |
應付所得稅
|
| | | | 359 | | | | | | 406 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 765 | | | | | | — | | | | | | | | | | | | 765 | | | | | | — | | | | | | | | | | | | 765 | | |
應付信託帳戶
|
| | | | — | | | | | | 69 | | | | | | — | | | | | | | | | (69) | | | | | | 4(B) | | | | | | — | | | | | | (69) | | | | | | 4(B) | | | | | | — | | | | | | (69) | | | | | | 4(B) | | | | | | — | | |
相關進展
聚會 |
| | | | — | | | | | | 2,164 | | | | | | — | | | | | | | | | (2,164) | | | | | | 4(F) | | | | | | — | | | | | | (2,164) | | | | | | 4(F) | | | | | | — | | | | | | (2,164) | | | | | | 4(F) | | | | | | — | | |
本票-關聯方
|
| | | | — | | | | | | 1,500 | | | | | | — | | | | | | | | | (1,500) | | | | | | 4(F) | | | | | | — | | | | | | (1,500) | | | | | | 4(F) | | | | | | — | | | | | | (1,500) | | | | | | 4(F) | | | | | | — | | |
當前經營租賃負債
|
| | | | 655 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 655 | | | | | | — | | | | | | | | | | | | 655 | | | | | | — | | | | | | | | | | | | 655 | | |
流動可轉換票據
|
| | | | 15,977 | | | | | | — | | | | | | — | | | | | | | | | (15,977) | | | | | | 4(G) | | | | | | — | | | | | | (15,977) | | | | | | 4(G) | | | | | | — | | | | | | (15,977) | | | | | | 4(G) | | | | | | — | | |
繳款通知書
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
衍生負債- | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
後備訂閱協議
|
| | | | — | | | | | | 447 | | | | | | — | | | | | | | | | (447) | | | | | | 4(Q) | | | | | | — | | | | | | (447) | | | | | | 4(Q) | | | | | | — | | | | | | (447) | | | | | | 4(Q) | | | | | | — | | |
應付消費稅
|
| | | | — | | | | | | 2,523 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 2,523 | | | | | | — | | | | | | | | | | | | 2,523 | | | | | | — | | | | | | | | | | | | 2,523 | | |
流動負債總額
|
| | | | 39,616 | | | | | | 10,379 | | | | | | — | | | | | | | | | (23,323) | | | | | | | | | | | | 26,672 | | | | | | (23,323) | | | | | | | | | | | | 26,672 | | | | | | (23,323) | | | | | | | | | | | | 26,672 | | |
| | |
截至2024年9月30日
|
| | | | | | | |
假設沒有贖回
|
| |
假設贖回50%
|
| |
假設最大值
贖回 |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
布萊茲公司
(歷史) |
| |
布爾泰克
採辦 金絲雀 (歷史) |
| |
其他
材料 事件 調整 (Note 3) |
| |
注意事項
|
| |
交易記錄
會計 調整 (Note 4) |
| |
注意事項
|
| |
備考
組合 |
| |
交易記錄
會計 調整 (Note 4) |
| |
注意事項
|
| |
備考
組合 |
| |
交易記錄
會計 調整 (Note 4) |
| |
注意事項
|
| |
備考
組合 |
| |||||||||||||||||||||||||||||||||||||||
盈利股份責任
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 87,202 | | | | | | 4(H) | | | | | | 87,202 | | | | | | 87,202 | | | | | | 4(H) | | | | | | 87,202 | | | | | | 87,202 | | | | | | 4(H) | | | | | | 87,202 | | |
長期經營租賃負債
|
| | | | 1,307 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 1,307 | | | | | | — | | | | | | | | | | | | 1,307 | | | | | | — | | | | | | | | | | | | 1,307 | | |
認股權證負債
|
| | | | 7,755 | | | | | | — | | | | | | — | | | | | | | | | | | | (7,755) | | | | | | 4(I) | | | | | | — | | | | | | (7,755) | | | | | | 4(I) | | | | | | — | | | | | | (7,755) | | | | | | 4(I) | | | | | | — | | |
可轉換票據
|
| | | | 148,551 | | | | | | — | | | | | | — | | | | | | | | | | | | (148,551) | | | | | | 4(G) | | | | | | — | | | | | | (148,551) | | | | | | 4(G) | | | | | | — | | | | | | (148,551) | | | | | | 4(G) | | | | | | — | | |
其他負債
|
| | | | 25 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 25 | | | | | | — | | | | | | | | | | | | 25 | | | | | | — | | | | | | | | | | | | 25 | | |
遞延承銷佣金
|
| | | | — | | | | | | 10,063 | | | | | | (8,563) | | | | | | 3(A) | | | | | | (1,500) | | | | | | 4(J) | | | | | | — | | | | | | (1,500) | | | | | | 4(J) | | | | | | — | | | | | | (1,500) | | | | | | 4(J) | | | | | | — | | |
總負債
|
| | | | 197,254 | | | | | | 20,442 | | | | | | (8,563) | | | | | | | | | | | | (93,927) | | | | | | | | | | | | 115,206 | | | | | | (93,927) | | | | | | | | | | | | 115,206 | | | | | | (93,927) | | | | | | | | | | | | 115,206 | | |
承付款和或有事項
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
可轉換優先
股票 |
| | | | 173,347 | | | | | | — | | | | | | — | | | | | | | | | | | | (173,347) | | | | | | 4(K) | | | | | | — | | | | | | (173,347) | | | | | | 4(K) | | | | | | — | | | | | | (173,347) | | | | | | 4(K) | | | | | | — | | |
可能贖回的A類普通股
|
| | | | — | | | | | | 49,495 | | | | | | — | | | | | | | | | | | | (49,495) | | | | | | 4(L) | | | | | | — | | | | | | (49,495) | | | | | | 4(L) | | | | | | — | | | | | | (49,495) | | | | | | 4(L) | | | | | | — | | |
股東權益(赤字):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
BurTech Acquisition Corp. A類普通
股份 |
| | | | — | | | | | | 1 | | | | | | — | | | | | | | | | | | | (1) | | | | | | 4(M) | | | | | | — | | | | | | (1) | | | | | | 4(M) | | | | | | — | | | | | | (1) | | | | | | 4(M) | | | | | | — | | |
BurTech Acquisition Corp. B類普通
股份 |
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
新Blaize普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 10 | | | | | | 4(N) | | | | | | 10 | | | | | | 10 | | | | | | 4(N) | | | | | | 10 | | | | | | 10 | | | | | | 4(N) | | | | | | 10 | | |
普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
庫存股
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
額外實收資本
|
| | | | 142,618 | | | | | | — | | | | | | — | | | | | | | | | | | | 480,416 | | | | | | 4(O) | | | | | | 623,034 | | | | | | 460,710 | | | | | | 4(O) | | | | | | 603,328 | | | | | | 460,921 | | | | | | 4(O) | | | | | | 605,539 | | |
累計赤字
|
| | | | (422,559) | | | | | | (19,830) | | | | | | 8,563 | | | | | | 3(A) | | | | | | (195,286) | | | | | | 4(P) | | | | | | (629,112) | | | | | | (195,495) | | | | | | 4(P) | | | | | | (629,321) | | | | | | (195,706) | | | | | | 4(P) | | | | | | (629,532) | | |
股東權益合計(虧損)
|
| | | | (279,941) | | | | | | (19,829) | | | | | | 8,563 | | | | | | | | | | | | 285,139 | | | | | | | | | | | | (6,068) | | | | | | 265,224 | | | | | | | | | | | | (25,983) | | | | | | 265,224 | | | | | | | | | | | | (25,983) | | |
總負債和股東權益(赤字)
|
| | | $ | 90,660 | | | | | $ | 50,108 | | | | | $ | — | | | | | | | | | | | $ | (31,630) | | | | | | | | | | | $ | 109,138 | | | | | $ | (51,545) | | | | | | | | | | | $ | 89,223 | | | | | $ | (51,545) | | | | | | | | | | | $ | 89,223 | | |
|
| | |
布萊茲公司
(歷史) |
| |
布爾泰克
採辦 金絲雀 (歷史) |
| |
交易記錄
會計覈算 調整 (All贖回 場景- 注5) |
| |
注意事項
|
| |
備考
組合 (假設否 贖回) |
| |
備考
組合 (假設50% 贖回) |
| |
備考
組合 (假設 最大 贖回) |
| |||||||||||||||||||||
收入(包括關聯方收入
$3,840) |
| | | $ | 3,856 | | | | | $ | — | | | | | | — | | | | | | | | | | | $ | 3,856 | | | | | $ | 3,856 | | | | | $ | 3,856 | | |
收入成本(不包括折舊和攤銷)
|
| | | | 3,656 | | | | | | — | | | | | | — | | | | | | | | | | | | 3,656 | | | | | | 3,656 | | | | | | 3,656 | | |
研發
|
| | | | 18,115 | | | | | | — | | | | | | 7,206 | | | | | | 5(A) | | | | | | 25,321 | | | | | | 25,321 | | | | | | 25,321 | | |
銷售、一般和行政
|
| | | | 17,303 | | | | | | 3,385 | | | | | | 6,824 | | | | | | 5(A) | | | | | | 27,512 | | | | | | 27,512 | | | | | | 27,512 | | |
折舊和折舊
攤銷 |
| | | | 2,040 | | | | | | — | | | | | | — | | | | | | | | | | | | 2,040 | | | | | | 2,040 | | | | | | 2,040 | | |
購買損失
承諾 |
| | | | 1,165 | | | | | | — | | | | | | — | | | | | | | | | | | | 1,165 | | | | | | 1,165 | | | | | | 1,165 | | |
交易成本
|
| | | | 105 | | | | | | — | | | | | | 13,291 | | | | | | 5(B) | | | | | | 13,396 | | | | | | 13,396 | | | | | | 13,396 | | |
總成本和費用
|
| | | | 42,384 | | | | | | 3,385 | | | | | | 27,321 | | | | | | | | | | | | 73,090 | | | | | | 73,090 | | | | | | 73,090 | | |
運營虧損
|
| | | | (38,528) | | | | | | (3,385) | | | | | | (27,321) | | | | | | | | | | | | (69,234) | | | | | | (69,234) | | | | | | (69,234) | | |
其他收入(支出)淨額: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
付費遊戲融資費用
|
| | | | (35,832) | | | | | | — | | | | | | — | | | | | | | | | | | | (35,832) | | | | | | (35,832) | | | | | | (35,832) | | |
2023年可轉換票據債務融資費用
|
| | | | (3,145) | | | | | | — | | | | | | — | | | | | | | | | | | | (3,145) | | | | | | (3,145) | | | | | | (3,145) | | |
其他費用,淨額
|
| | | | (255) | | | | | | — | | | | | | — | | | | | | | | | | | | (255) | | | | | | (255) | | | | | | (255) | | |
外匯交易收益
|
| | | | 50 | | | | | | — | | | | | | — | | | | | | | | | | | | 50 | | | | | | 50 | | | | | | 50 | | |
可轉換票據公允價值變化
|
| | | | (9,532) | | | | | | — | | | | | | (131,933) | | | | | | 5(C) | | | | | | (141,465) | | | | | | (141,465) | | | | | | (141,465) | | |
認購證負債公允價值變動
|
| | | | (945) | | | | | | — | | | | | | (65,624) | | | | | | 5(D) | | | | | | (66,569) | | | | | | (66,569) | | | | | | (66,569) | | |
其他融資成本
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | |
信託帳戶賺取的利息收入
|
| | | | — | | | | | | 5,752 | | | | | | (5,752) | | | | | | 5(E) | | | | | | — | | | | | | — | | | | | | — | | |
其他收入(費用)合計
|
| | | | (49,659) | | | | | | 5,752 | | | | | | (203,309) | | | | | | | | | | | | (247,216) | | | | | | (247,216) | | | | | | (247,216) | | |
所得稅前虧損
|
| | | | (88,187) | | | | | | 2,367 | | | | | | (230,630) | | | | | | | | | | | | (316,450) | | | | | | (316,450) | | | | | | (316,450) | | |
(受益於)所得稅準備金
|
| | | | (598) | | | | | | 1,028 | | | | | | — | | | | | | | | | | | | 430 | | | | | | 430 | | | | | | 430 | | |
淨利潤(虧損)
|
| | | $ | (87,589) | | | | | $ | 1,339 | | | | | | (230,630) | | | | | | | | | | | $ | (316,880) | | | | | $ | (316,880) | | | | | $ | (316,880) | | |
加權平均流通股-基本股和稀釋股
|
| | | | 4,213,244 | | | | | | 21,453,551 | | | | | | | | | | | | | | | | | | 99,464,486 | | | | | | 97,795,892 | | | | | | 98,118,823 | | |
每股淨虧損-基本和稀釋
|
| | | $ | (20.79) | | | | | $ | 0.06 | | | | | | | | | | | | | | | | | $ | (3.19) | | | | | $ | (3.24) | | | | | $ | (3.23) | | |
| | |
布萊茲公司
(歷史) |
| |
布爾泰克
採辦 金絲雀 (歷史) |
| |
交易記錄
會計覈算 調整 (全部 贖回 場景- 注6) |
| |
注意事項
|
| |
備考
組合 (假設否 贖回) |
| |
備考
組合 (假設50% 贖回) |
| |
備考
組合 (假設 最大 贖回) |
| |||||||||||||||||||||
收入(包括關聯方收入1,525美元)
|
| | | $ | 1,553 | | | | | $ | — | | | | | $ | — | | | | | | | | | | | $ | 1,553 | | | | | $ | 1,553 | | | | | $ | 1,553 | | |
收入成本(不包括折舊
和攤銷) |
| | | | 1,039 | | | | | | — | | | | | | — | | | | | | | | | | | | 1,039 | | | | | | 1,039 | | | | | | 1,039 | | |
研發
|
| | | | 15,765 | | | | | | — | | | | | | 6,896 | | | | | | 6(A) | | | | | | 22,661 | | | | | | 22,661 | | | | | | 22,661 | | |
銷售、一般和行政
|
| | | | 14,538 | | | | | | 2,526 | | | | | | 5,326 | | | | | | 6(A) | | | | | | 22,390 | | | | | | 22,390 | | | | | | 22,390 | | |
折舊及攤銷
|
| | | | 688 | | | | | | — | | | | | | — | | | | | | | | | | | | 688 | | | | | | 688 | | | | | | 688 | | |
交易成本
|
| | | | 163 | | | | | | — | | | | | | — | | | | | | | | | | | | 163 | | | | | | 163 | | | | | | 163 | | |
總成本和費用
|
| | | | 32,193 | | | | | | 2,526 | | | | | | 12,222 | | | | | | | | | | | | 46,941 | | | | | | 46,941 | | | | | | 46,941 | | |
運營虧損
|
| | | | (30,640) | | | | | | (2,526) | | | | | | (12,222) | | | | | | | | | | | | (45,388) | | | | | | (45,388) | | | | | | (45,388) | | |
其他收入(支出)淨額: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
可轉換票據債務融資費用
|
| | | | (464) | | | | | | — | | | | | | — | | | | | | | | | | | | (464) | | | | | | (464) | | | | | | (464) | | |
其他收入,淨額
|
| | | | 1,677 | | | | | | — | | | | | | — | | | | | | | | | | | | 1,677 | | | | | | 1,677 | | | | | | 1,677 | | |
匯兌損失
交易記錄 |
| | | | (62) | | | | | | — | | | | | | — | | | | | | | | | | | | (62) | | | | | | (62) | | | | | | (62) | | |
可轉換債券公允價值變化
注 |
| | | | (25,921) | | | | | | — | | | | | | 25,921 | | | | | | 6(B) | | | | | | — | | | | | | — | | | | | | — | | |
認購證公允價值變更
負債 |
| | | | 1,255 | | | | | | — | | | | | | (1,255) | | | | | | 6(C) | | | | | | — | | | | | | — | | | | | | — | | |
衍生負債的公允價值變動
|
| | | | — | | | | | | (447) | | | | | | 447 | | | | | | 6(E) | | | | | | — | | | | | | — | | | | | | — | | |
信託賺取的利息收入
帳號 |
| | | | — | | | | | | 1,892 | | | | | | (1,892) | | | | | | 6(D) | | | | | | — | | | | | | — | | | | | | — | | |
其他收入(費用)合計
|
| | | | (23,515) | | | | | | 1,445 | | | | | | 23,221 | | | | | | | | | | | | 1,151 | | | | | | 1,151 | | | | | | 1,151 | | |
所得稅前虧損
|
| | | | (54,155) | | | | | | (1,081) | | | | | | 10,999 | | | | | | | | | | | | (44,237) | | | | | | (44,237) | | | | | | (44,237) | | |
所得稅撥備
|
| | | | 348 | | | | | | 406 | | | | | | — | | | | | | | | | | | | 754 | | | | | | 754 | | | | | | 754 | | |
淨利潤(虧損)
|
| | | $ | (54,503) | | | | | $ | (1,487) | | | | | $ | 10,999 | | | | | | | | | | | $ | (44,991) | | | | | $ | (44,991) | | | | | $ | (44,991) | | |
加權平均流通股-基本股和稀釋股
|
| | | | 17,466,606 | | | | | | 15,162,663 | | | | | | | | | | | | | | | | | | 99,464,486 | | | | | | 97,795,892 | | | | | | 98,118,823 | | |
每股淨虧損-基本和
稀釋 |
| | | $ | (3.12) | | | | | $ | (0.10) | | | | | | | | | | | | | | | | | $ | (0.45) | | | | | $ | (0.46) | | | | | $ | (0.46) | | |
描述
|
| |
注意事項
|
| |
假設
不是 贖回 |
| |
假設
50% 贖回 |
| |
假設
最大 贖回 |
| |||||||||
(金額以千爲單位)
|
| | | | | | | | | | | | | | | | | | | | | |
信託帳戶中資金的重新分類
|
| |
4(A)(i)
|
| | | $ | 49,915 | | | | | $ | 24,957 | | | | | $ | — | | |
支付交易費用和其他費用
|
| |
4(A)(ii)
|
| | | | (21,864) | | | | | | (21,864) | | | | | | (21,864) | | |
償還BurTech關聯方票據和預付款
|
| |
4(A)(三)
|
| | | | (3,664) | | | | | | (3,664) | | | | | | (3,664) | | |
支付應付延期承保費
|
| |
4(A)(四)
|
| | | | (1,500) | | | | | | (1,500) | | | | | | (1,500) | | |
後盾協議的收益
|
| |
4(A)(v)
|
| | | | — | | | | | | 5,042 | | | | | | 30,000 | | |
形式調整-現金及現金等值物
|
| | | | | | $ | 22,887 | | | | | $ | 2,972 | | | | | $ | 2,972 | | |
描述
|
| |
注意事項
|
| |
假設
不是 贖回 |
| |
假設
50% 贖回 |
| |
假設
最大 贖回 |
| |||||||||
(金額以千爲單位)
|
| | | | | | | | | | | | | | | | | | | | | |
贖回BurTech A類可贖回普通股
|
| |
4(D)(i)
|
| | | $ | — | | | | | $ | (24,957) | | | | | $ | (49,915) | | |
信託帳戶中資金的重新分類
|
| |
4(D)(ii)
|
| | | | (49,915) | | | | | | (24,957) | | | | | | — | | |
形式調整-信託帳戶中持有的投資
|
| | | | | |
$
|
(49,915)
|
| | | |
$
|
(49,915)
|
| | | |
$
|
(49,915)
|
| |
描述
|
| |
注意事項
|
| |
假設
不是 贖回 |
| |
假設
50% 贖回 |
| |
假設
最大 贖回 |
| |||||||||
(金額以千爲單位)
|
| | | | | | | | | | | | | | | | | | | | | |
贖回BurTech A類可贖回普通股
|
| |
4(L)(i)
|
| | | $ | — | | | | | $ | (24,957) | | | | | $ | (49,915) | | |
信託帳戶中資金的重新分類
|
| |
4(L)(ii)
|
| | | | (49,915) | | | | | | (24,957) | | | | | | — | | |
形式調整-需要贖回的A類普通股
|
| | | | | |
$
|
(49,915)
|
| | | |
$
|
(49,915)
|
| | | |
$
|
(49,915)
|
| |
描述
|
| |
注意事項
|
| |
假設
不是 贖回 |
| |
假設
50% 贖回 |
| |
假設
最大 贖回 |
| |||||||||
(金額以千爲單位)
|
| | | | | | | | | | | | | | | | | | | | | |
Blaize交易費用
|
| |
4(O)(i)
|
| | | $ | (7,709) | | | | | $ | (7,709) | | | | | $ | (7,709) | | |
延期交易成本的重新分類
|
| |
4(O)(ii)
|
| | | | (4,533) | | | | | | (4,533) | | | | | | (4,533) | | |
Blaize可轉換票據的轉換
|
| |
4(O)(iii)
|
| | | | 305,993 | | | | | | 305,993 | | | | | | 305,993 | | |
確認分類爲盈利股份的負債
|
| |
4(O)(iv)
|
| | | | (87,202) | | | | | | (87,202) | | | | | | (87,202) | | |
Blaize令的轉換
|
| |
4(O)(v)
|
| | | | 74,324 | | | | | | 74,324 | | | | | | 74,324 | | |
Blaize可贖回可轉換優先股的轉換
|
| |
4(O)(vi)
|
| | | | 173,338 | | | | | | 173,338 | | | | | | 173,338 | | |
BurTech可贖回A類普通股的重新分類
|
| |
4(O)(七)
|
| | | | 49,495 | | | | | | 24,748 | | | | | | — | | |
與績效條件獎勵相關的股票薪酬的確認
|
| |
4(O)(八)
|
| | | | 5,864 | | | | | | 5,864 | | | | | | 5,864 | | |
BurTech的累積赤字重新分類爲額外實繳資本(消除)
|
| |
4(O)(ix)
|
| | | | (29,601) | | | | | | (29,601) | | | | | | (29,601) | | |
後盾協議的收益
|
| |
4(O)(X)
|
| | | | — | | | | | | 5,042 | | | | | | 30,000 | | |
衍生責任的免除
|
| |
4(O)(Xi)
|
| | | | 447 | | | | | | 447 | | | | | | 447 | | |
形式調整-額外實繳資本
|
| | | | | | $ | 480,416 | | | | | $ | 460,710 | | | | | $ | 460,921 | | |
描述
|
| |
注意事項
|
| |
假設
不是 贖回 |
| |
假設
50% 贖回 |
| |
假設
最大 贖回 |
| |||||||||
(金額以千爲單位)
|
| | | | | | | | | | | | | | | | | | | | | |
BurTech交易費用
|
| |
4(P)(i)
|
| | | $ | (9,771) | | | | | $ | (9,771) | | | | | $ | (9,771) | | |
Blaize交易費用
|
| |
4(P)(ii)
|
| | | | (1,218) | | | | | | (1,218) | | | | | | (1,218) | | |
Blaize可轉換票據的重新調整
|
| |
4(P)(三)
|
| | | | (141,465) | | | | | | (141,465) | | | | | | (141,465) | | |
重新測量逮捕令
|
| |
4(P)(四)
|
| | | | (66,569) | | | | | | (66,569) | | | | | | (66,569) | | |
與績效條件獎勵相關的股票薪酬的確認
|
| |
4(P)(v)
|
| | | | (5,864) | | | | | | (5,864) | | | | | | (5,864) | | |
將BurTech的累積赤字重新分類爲額外實繳資本(消除)和其他費用
|
| |
4(P)(vi)
|
| | | | 29,601 | | | | | | 29,392 | | | | | | 29,181 | | |
形式調整-累計赤字
|
| | | | | | $ | (195,286) | | | | | $ | (195,495) | | | | | $ | (195,706) | | |
描述
|
| |
注意事項
|
| |
研究和
發展 |
| |
銷售,
一般和 行政 |
| ||||||
(金額以千爲單位)
|
| | | | | | | | | | | | | | | |
與盈利股票相關的股票補償
|
| |
5(A)(i)
|
| | | $ | 5,062 | | | | | $ | 6,588 | | |
達到業績條件後的股票補償
|
| |
5(A)(ii)
|
| | | | 2,144 | | | | | | 236 | | |
形式調整-股票補償
|
| | | | | | $ | 7,206 | | | | | $ | 6,824 | | |
描述
|
| |
注意事項
|
| | | | | | |
(金額以千爲單位)
|
| | | | | | | | | |
消除憑證公允價值變動損失
|
| |
5(E)(i)
|
| | | $ | 945 | | |
令狀事件發生時的最終重新計量
|
| |
5(E)(ii)
|
| | | | (66,569) | | |
形式調整-授權令
|
| | | | | | $ | (65,624) | | |
描述
|
| |
注意事項
|
| |
研究和
發展 |
| |
銷售,
一般和 行政 |
| ||||||
(金額以千爲單位)
|
| | | | | | | | | | | | | | | |
與盈利股票相關的股票補償
|
| |
6(A)(i)
|
| | | $ | 3,797 | | | | | $ | 4,941 | | |
達到業績條件後的股票補償
|
| |
6(A)(ii)
|
| | | | 3,099 | | | | | | 385 | | |
形式調整-股票補償
|
| | | | | | $ | 6,896 | | | | | $ | 5,326 | | |
| | |
截至2024年9月30日的前九個月
|
| |||||||||||||||
| | |
假設不是
贖回 |
| |
假設
50% 贖回 |
| |
假設
最大 贖回 |
| |||||||||
預計淨虧損
|
| | | $ | (44,991) | | | | | $ | (44,991) | | | | | $ | (44,991) | | |
加權平均流通股-基本股和稀釋股
|
| | | | 99,464,486 | | | | | | 97,795,892 | | | | | | 98,118,823 | | |
預計每股淨虧損,基本虧損和稀釋虧損
|
| | | $ | (0.45) | | | | | $ | (0.46) | | | | | $ | (0.46) | | |
| | |
截至2023年12月31日的年度
|
| |||||||||||||||
| | |
假設
不是 贖回 |
| |
假設
50% 贖回 |
| |
假設
最大 贖回 |
| |||||||||
預計淨虧損
|
| | | $ | (316,880) | | | | | $ | (316,880) | | | | | $ | (316,880) | | |
加權平均流通股-基本股和稀釋股
|
| | | | 99,464,486 | | | | | | 97,795,892 | | | | | | 98,118,823 | | |
預計每股淨虧損,基本虧損和稀釋虧損
|
| | | $ | (3.19) | | | | | $ | (3.24) | | | | | $ | (3.23) | | |
| | |
假設
不是 贖回 |
| |
假設
50% 贖回 |
| |
假設
最大 贖回 |
| |||||||||
布萊茲股東
|
| | | | 54,988,358 | | | | | | 54,988,358 | | | | | | 54,988,358 | | |
BurTech的公衆股東
|
| | | | 4,345,663 | | | | | | 2,172,832 | | | | | | — | | |
贊助商及相關方
|
| | | | 14,158,014 | | | | | | 14,662,251 | | | | | | 17,158,014 | | |
最終關閉貸方
|
| | | | 25,541,201 | | | | | | 25,541,201 | | | | | | 25,541,201 | | |
其他
|
| | | | 431,250 | | | | | | 431,250 | | | | | | 431,250 | | |
已發行加權平均股總數
|
| | | | 99,464,486 | | | | | | 97,795,892 | | | | | | 98,118,823 | | |
| | |
假設
不是 贖回 |
| |
假設
50% 贖回 |
| |
假設
最大 贖回 |
| |||||||||
新Blaize股票期權和RSU(1)
|
| | | | 32,348,219 | | | | | | 32,348,219 | | | | | | 32,348,219 | | |
溢價股份
|
| | | | 17,600,000 | | | | | | 17,600,000 | | | | | | 17,600,000 | | |
公開認股權證
|
| | | | 28,750,000 | | | | | | 28,750,000 | | | | | | 28,750,000 | | |
私人認股權證
|
| | | | 898,250 | | | | | | 898,250 | | | | | | 898,250 | | |
總 | | | | | 79,596,469 | | | | | | 79,596,469 | | | | | | 79,596,469 | | |
利益相關者
|
| |
優勢
|
| |
危害
|
|
布爾泰克 | | | 未能完成業務合併將導致SPAC退市和信託清算。這一業務合併將爲SPAC及其股東創造價值。 | | | SPAC可能已經找到了一個可能具有比Blaze更優的風險/回報狀況的目標。在這種情況下,SPAC、其股東和附屬公司將比與Blaze的業務合併受益更多 | |
贊助商和附屬公司 | | | 未能完成業務合併將導致SPAC退市和信託清算。這一業務合併將爲SPAC及其股東創造價值。 | | | SPAC可能已經找到了一個可能具有比Blaze更優的風險/回報狀況的目標。在這種情況下,SPAC、其股東和附屬公司將比與Blaze的業務合併受益更多 | |
非關聯證券持有人 | | | 如果市場認識到New Blaize的估值和潛力,股價可能會從每股約11.30美元的信任水平上漲,這將使股東受益。 | | | 對於非贖回股東來說,風險在於市場將不會支持New Blaize的估值,這既是由於市場普遍低迷的結果,也是因爲New Blaize特有的風險。在這種情況下,可以合理地預計股票價格將低於信託價值約11.30美元。如果這種情況成爲現實,公衆股東最好是贖回,而不是持有股票郵政業務合併。 | |
Blaize | | | 業務合併完成後,新百利澤普通股將在納斯達克上市。作爲一家美國上市公司,Blaze以及Blaze的傳統股東將 | | | Blaze已經並將繼續產生與完成業務合併相關的大量費用和開支,Blaze的管理層已投入大量時間和精力 | |
利益相關者
|
| |
優勢
|
| |
危害
|
|
| | | 在資本市場享有更高的知名度,這將有助於擴大Blaze的品牌知名度,並增加Blaze的收入。此外,Blaze將能夠通過美國最大的公共資本市場籌集資金,爲其提供執行擴張和增長戰略所需的資金。此外,Blaze的傳統股東以低於每股10.00美元的價格收購了他們各自持有的Blaize普通股。只要新布萊澤普通股的股票交易價格高於每股收購價,原有的布萊澤股東將從他們在布萊澤的投資中獲得正回報。 | | | 完成業務合併,以及業務合併所尋求實現的利益可能無法完全實現或可能無法在預期時間內實現的風險,以及業務合併的完成取決於滿足某些不屬於Blaize控制範圍的關閉條件,例如最低現金條件。 | |
利益相關者
|
| |
優勢
|
| |
危害
|
|
布爾泰克 | | | 所有股東都將受益於成爲擁有全額資金業務計劃的公司的股東。 | | | 可轉換票據融資定價爲5美元/股,較參考價格10美元/股折扣50%,或較業務合併結束時預期信託價值約11.30美元/股折扣56%。緩解這種損害的事實是,在市場上籌集這些資本將使新Blaize在籌集時面臨資本市場的不確定性。 | |
贊助商和附屬公司 | | | 所有股東都將受益於成爲擁有全額資金業務計劃的公司的股東。 | | | 可轉換票據融資定價爲5美元/股,較參考價格10美元/股折扣50%,或較業務合併結束時預期信託價值約11.30美元/股折扣56%。緩解這種損害的事實是,在市場上籌集這些資本將使新Blaize在籌集時面臨資本市場的不確定性。 | |
非關聯證券持有人 | | | New Blaize將擁有1.25億美元的流動性,這將有助於New | | | 可轉換票據融資定價爲5美元/股, | |
利益相關者
|
| |
優勢
|
| |
危害
|
|
| | | Blaze在實施其商業計劃時,不必立即利用資本市場籌集額外資本。所有股東都將受益於成爲一家擁有全額資金商業計劃的公司的股東。 | | | 與每股10美元的參考價相比有50%的折扣,與業務合併完成時每股約11.30美元的預期信託價值相比有56%的折扣。減輕這一損害的是這樣一個事實,即在市場上籌集這些資本將使New Blaize在籌集資金時面臨資本市場的不確定性。 | |
Blaize | | | 業務合併完成後,New Blaze將擁有12500美元的萬流動資金,這筆資金足以爲Blaze的商業計劃提供全部資金。此外,New Blaize將能夠實施其業務計劃,而不必在關閉後立即進入資本市場籌集額外資本。 | | | 如果業務合併沒有完成,那麼可轉換票據持有者將繼續計息,Blaize將保持高槓杆率。此外,可轉換票據融資定價爲每股5美元,較參考價格每股10美元折讓50%,或較業務合併完成時的預期信託價值約每股11.30美元折讓56%。減輕這一損害的是這樣一個事實,即在市場上籌集這些資本將使New Blaize在籌集資金時面臨資本市場的不確定性。 | |
利益相關者
|
| |
優勢
|
| |
危害
|
|
布爾泰克 | | | 該信託的支持將保留至少300萬股股票的流通股,預計這將促進更大的流動性。 | | | 由於配股增加了300萬股,稀釋程度更高。 | |
贊助商和附屬公司 | | | 額外的資金資源將有助於讓New Blaize獲得充足的資金。 | | | 贊助商需要籌集額外資金,以彌補300萬美元與保留信託之間的缺口。 | |
非關聯證券持有人 | | | 額外的資金資源將有助於讓New Blaize獲得充足的資金。該信託的支持將保留至少300萬股股票的流通股,預計這將促進更大的流動性。 | | | 由於配股增加了300萬股,稀釋程度更高。 | |
Blaize | | | 支持協議確保Blaize將在業務完成時獲得12500萬美元的流動性 | | | 由於上市增加了300萬股,對現有Blaize股東的稀釋程度更高。 | |
利益相關者
|
| |
優勢
|
| |
危害
|
|
| | | 合併,以便爲其業務計劃提供全部資金,並避免在交易結束後立即進入資本市場籌集額外資本。 | | | | |
名字
|
| |
職位
|
|
迪納卡爾·穆納加拉 | | | 首席執行官 | |
哈明德·塞米 | | | 首席財務官 | |
| | |
Blaize選項
|
| |||||||||
行政人員及董事
|
| |
既得
|
| |
未歸屬的
|
| ||||||
託尼·坎內斯特拉
|
| | | | 283,350 | | | | | | — | | |
瓦爾·庫克
|
| | | | 736,092 | | | | | | 1,324,778 | | |
尤爾根·漢布雷希特
|
| | | | 272,035 | | | | | | — | | |
薩蒂亞基·科內魯
|
| | | | 410,998 | | | | | | 777,589 | | |
迪納卡爾·穆納加拉
|
| | | | 2,009,699 | | | | | | 3,719,080 | | |
哈明德·塞米
|
| | | | 341,065 | | | | | | 689,371 | | |
刻印
|
| | | | 523,945 | | | | | | 1,034,289 | | |
萊恩·貝絲
|
| | | | — | | | | | | — | | |
愛德華·弗蘭克
|
| | | | 272,035 | | | | | | — | | |
資料來源:
|
| | | | | | | |
用途:
|
| | | | | | |
(百萬美元)
|
| | | | | | | | | | | | | | | |
Blaize展期股權
|
| | | $ | 837,000,000 | | | |
Blaize股權展期
|
| | | $ | 837,000,000 | | |
信託帳戶收益
|
| | | | 49,915,251 | | | |
現金與資產負債表之比
|
| | | | 122,101,214 | | |
最終成交貸款人投資
|
| | | | 99,218,130 | | | |
交易費用
|
| | | | 27,032,167 | | |
總來源
|
| | | $ | 986,133,381 | | | |
總用途
|
| | | $ | 986,133,381 | | |
資料來源:
|
| | | | | | | |
用途:
|
| | | | | | |
(百萬美元)
|
| | | | | | | | | | | | | | | |
Blaize展期股權
|
| | | $ | 837,000,000 | | | |
Blaize股權展期
|
| | | $ | 837,000,000 | | |
贊助商後盾
|
| | | | 30,000,000 | | | |
資產負債表淨現金
|
| | | | 102,185,963 | | |
最終收盤時的應收賬款投資
|
| | | | 99,218,130 | | | |
交易費用
|
| | | | 27,032,167 | | |
總來源
|
| | | $ | 966,218,130 | | | |
總用途
|
| | | $ | 966,218,130 | | |
| | |
假設不是
贖回(1) |
| |
假設50%
贖回(1) |
| |
假設最大值
贖回(1) |
| |||||||||||||||||||||||||||
| | |
數量
股份 |
| |
百分比
所有權 |
| |
數量
股份 |
| |
百分比
所有權 |
| |
數量
股份 |
| |
百分比
所有權 |
| ||||||||||||||||||
布萊澤股東(2)
|
| | | | 54,988,358 | | | | | | 55.3% | | | | | | 54,988,358 | | | | | | 56.2% | | | | | | 54,988,358 | | | | | | 56.0% | | |
BurTech公共股東(3)
|
| | | | 4,345,663 | | | | | | 4.4% | | | | | | 2,172,832 | | | | | | 2.2% | | | | | | — | | | | | | 0.0% | | |
贊助商及關聯方(4)
|
| | | | 14,158,014 | | | | | | 14.2% | | | | | | 14,662,251 | | | | | | 15.1% | | | | | | 17,158,014 | | | | | | 17.6% | | |
最終成交貸款人(5)
|
| | | | 25,541,201 | | | | | | 25.7% | | | | | | 25,541,201 | | | | | | 26.1% | | | | | | 25,541,201 | | | | | | 26.0% | | |
其他(6) | | | | | 431,250 | | | | | | 0.4% | | | | | | 431,250 | | | | | | 0.4% | | | | | | 431,250 | | | | | | 0.4% | | |
收盤時的總股份
|
| | | | 99,464,486 | | | | | | 100.0% | | | | | | 97,795,892 | | | | | | 100.0% | | | | | | 98,118,823 | | | | | | 100.0% | | |
| | |
現行約章/現行附例
|
| |
擬議約章/擬議附例
|
|
法定股份數目(建議3A) | | | 現行憲章規定,所有類別股本的法定股份總數爲301,000,000股,每股面值0.0001美元,包括(A)約300,000,000股BurTech普通股,包括(I)28,000,000股BurTech A類普通股和(Ii)20,000,000股BurTech B類普通股,以及(B)1,000,000股優先股。 | | | 擬議的憲章將授權發行至多(I)至多6億股單一類別的New Blaize普通股,每股面值0.0001美元,以及(Ii)至多2000萬股優先股,每股面值0.0001美元。 | |
修改《憲章修正案》的投票門檻(提案30億和提案3C) | | | 根據現行憲章,除對第九條(企業合併要求;存在)的修訂外,所有須經股東投票表決的事項,均需有權就該事項投票的已發行普通股的過半數持有人投贊成票。對現行憲章第九條的修正要求持有BurTech當時已發行股本的至少65%的持有者投贊成票。 | | | 擬議憲章將需要至少66名持有人的贊成票2/3所有當時尚未發行的New Blaze普通股有權投票修改、修訂或廢除擬議憲章第四、五、六、七、八、九和十條的投票權的百分比。 | |
| | |
現行約章/現行附例
|
| |
擬議約章/擬議附例
|
|
章程修正案投票門檻修改(提案30億和提案3C) | | | 根據現有章程,對現有章程的任何修訂都要求(a)擁有至少過半數投票權的所有當時已發行股本的持有人投贊成票,該持有人有權在有法定人數出席或代表的任何定期或特別股東會議上投票,或(b)BurTech董事會在任何定期或特別會議上通過的決議。 | | | 擬議的章程將需要至少66名持有人的贊成票2/3有權在董事選舉中投票的New Blaize股本中所有當時已發行股份的投票權的%,作爲單一類別一起投票。 | |
名稱(提案3D) | | | 布爾泰克收購公司 | | | 布萊澤控股公司 | |
目的(建議書3D)
|
| | 除了法律賦予BurTech的權力和特權以及隨之而來的權力和特權外,BurTech將擁有並可以行使進行、推廣或實現BurTech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,涉及BurTech和一項或多項業務的合併、資本股票交換、資產收購、股票購買、重組或類似的業務合併。 | | | 擬議的約章規定,新白石的目的是從事任何合法的作爲或活動,而法團可爲該作爲或活動而根據地方政府總部成立。 | |
存續期(提案3D) | | | 現有章程規定,如果BurTech沒有完成業務合併,並且未能在首次公開募股結束後15個月內完成初始業務合併,將被要求(1)贖回100%的首次公開募股股份,以及(2)解散和清算。 | | | 擬議的約章刪除了現行約章中的清盤條款,並保留了DGCL的永久存在的缺省。 | |
| | |
現行約章/現行附例
|
| |
擬議約章/擬議附例
|
|
特定於空白支票公司的規定(提案3d) | | | 根據現有章程,第九條規定了與BurTech在完成初始業務合併之前作爲空白支票公司運營相關的各項規定。 | | | 此外,有關首次公開招股所得款項須存放於信託帳戶直至BurTech完成業務合併或清盤的規定,以及有關BurTech完成擬進行的業務合併的條款,將不適用於業務合併完成後,因此將予刪除。 | |
董事的免職
(建議3E) |
| | 根據現行章程,任何或所有董事可在任何時候被免職,但僅限於有權在董事選舉中投票的BurTech當時所有已發行股本的多數投票權持有人的贊成票,並作爲一個類別一起投票。 | | | 根據擬議章程,任何個人董事或整個董事會均可因至少66名股東的贊成票而被免職2/3一般有權在董事選舉中投票的新布萊澤所有當時已發行的股本的投票權的%。 | |
專題會議的要求
(建議3F) |
| | 根據現行章程,特別會議可由BurTech董事會決議、由行政總裁或由持有不少於四分之一有權在會議上投票的全部股份的持有人召開。 | | | 根據擬議章程和擬議章程,股東特別會議只能由董事會、董事會主席、首席執行官或總裁召集,或在董事會、董事會主席、首席執行官或董事會主席的指示下召開。 | |
名稱和主要職位
|
| |
薪金(元)
|
| |
獎金(美元)
|
| |
選項
獲獎金額(美元)(1) |
| |
所有其他
報酬(美元)(2) |
| |
總
|
| |||||||||||||||
迪納卡爾·穆納加拉
|
| | | | 300,000 | | | | | | | | | | | | 1,337,142 | | | | | | 25 | | | | | | 1,637,167 | | |
首席執行官
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
德米特里·扎哈爾琴科
|
| | | | 400,000 | | | | | | 1,500 | | | | | | 403,282 | | | | | | 25 | | | | | | 804,808 | | |
研發和產品開發副總裁
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
瓦爾·庫克
|
| | | | 225,000 | | | | | | | | | | | | 476,724 | | | | | | 25 | | | | | | 701,749 | | |
首席軟件架構師
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | |
期權大獎
|
| ||||||||||||||||||||||||
名字
|
| |
授予日期
|
| |
歸屬
開課 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 |
| |
股權
激勵計劃 獎項: 數量 證券 潛在的 未鍛鍊身體 不勞而獲 選項(#) |
| |
選項
鍛鍊 價格(美元) |
| |
選項
期滿 日期 |
| ||||||||||||
迪納卡爾·穆納加拉
|
| |
3/15/2017
|
| |
1/1/2017
|
| | | | 147,000(1) | | | | | | — | | | | | | — | | | | | | 1.00 | | | |
3/14/2027
|
|
| | |
11/12/2018
|
| |
9/1/2018
|
| | | | 226,305(1) | | | | | | — | | | | | | — | | | | | | 11.40 | | | |
11/11/2028
|
|
| | |
9/19/2023
|
| |
9/19/2023
|
| | | | 446,289(2) | | | | | | 4,909,185 | | | | | | — | | | | | | 0.44 | | | |
9/18/2033
|
|
德米特里·扎哈爾琴科
|
| |
12/17/2018
|
| |
11/30/2018
|
| | | | 15,000(3) | | | | | | — | | | | | | | | | | | | 11.40 | | | |
12/16/2028
|
|
| | |
11/17/2021
|
| |
1/1/2021
|
| | | | 14,586(3) | | | | | | 5,414 | | | | | | — | | | | | | 20.70 | | | |
11/16/2031
|
|
| | |
9/19/2023
|
| |
9/19/2023
|
| | | | 134,474(2) | | | | | | 1,479,222 | | | | | | — | | | | | | 0.44 | | | |
9/18/2033
|
|
瓦爾·庫克
|
| |
3/15/2017
|
| |
1/1/2017
|
| | | | 40,038(1) | | | | | | — | | | | | | — | | | | | | 1.00 | | | |
3/14/2027
|
|
| | |
11/12/2018
|
| |
9/1/2018
|
| | | | 113,152(1) | | | | | | — | | | | | | — | | | | | | 11.40 | | | |
11/11/2028
|
|
| | |
9/19/2023
|
| |
9/19/2023
|
| | | | 158,973(2) | | | | | | 1,748,707 | | | | | | — | | | | | | 0.44 | | | |
9/18/2033
|
|
名字
|
| |
選項
獲獎金額(美元)(1) |
| |
所有其他
報酬(美元)(1) |
| |
總計(美元)
|
| |||||||||
愛德華·弗蘭克
|
| | | | 64,356(2) | | | | | | — | | | | | | 64,356 | | |
託尼·坎內斯特拉
|
| | | | 64,356(2) | | | | | | — | | | | | | 64,356 | | |
尤爾根·漢布雷希特
|
| | | | 64,356(2) | | | | | | — | | | | | | 64,356 | | |
萊恩·貝絲
|
| | | | — | | | | | | 7,860,000(3) | | | | | | 7,860,000 | | |
名字
|
| |
選項
優秀 在財政 年底 |
| |||
愛德華·弗蘭克
|
| | | | 272,035 | | |
託尼·坎內斯特拉
|
| | | | 283,350 | | |
尤爾根·漢布雷希特
|
| | | | 272,035 | | |
萊恩·貝絲
|
| | | | — | | |
| | |
截至9月30日的九個月,
|
| |
美元
變化 |
| |
百分比
變化 |
| |||||||||||||||
| | |
2024
|
| |
2023
|
| ||||||||||||||||||
收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
工程服務收入-關聯方
|
| | | $ | 1,525 | | | | | $ | 3,426 | | | | | $ | (1,901) | | | | | | -55% | | |
硬件收入
|
| | | | 28 | | | | | | 16 | | | | | | 12 | | | | | | 75% | | |
總收入
|
| | | | 1,553 | | | | | | 3,442 | | | | | | (1,889) | | | | | | -55% | | |
成本和費用: | | | | | | | | | | | | | | | | | | | | | | | | | |
收入成本(不包括折舊和攤銷)
|
| | | | 1,039 | | | | | | 1,490 | | | | | | (451) | | | | | | -30% | | |
研發
|
| | | | 15,765 | | | | | | 14,168 | | | | | | 1,597 | | | | | | 11% | | |
銷售、一般和行政
|
| | | | 14,538 | | | | | | 11,108 | | | | | | 3,430 | | | | | | 31% | | |
折舊及攤銷
|
| | | | 688 | | | | | | 1,706 | | | | | | (1,018) | | | | | | -60% | | |
購買承諾損失
|
| | | | — | | | | | | 349 | | | | | | (349) | | | | | | -100% | | |
交易成本
|
| | | | 163 | | | | | | 24 | | | | | | 139 | | | | | | 579% | | |
總成本和費用
|
| | | | 32,193 | | | | | | 28,845 | | | | | | 3,348 | | | | | | 12% | | |
運營虧損
|
| | | | (30,640) | | | | | | (25,403) | | | | | | (5,237) | | | | | | 21% | | |
其他收入(支出)淨額: | | | | | | | | | | | | | | | | | | | | | | | | | |
付費遊戲融資費用
|
| | | | — | | | | | | (30,637) | | | | | | 30,637 | | | | | | -100% | | |
可轉換票據債務融資費用
|
| | | | (464) | | | | | | (2,640) | | | | | | 2,176 | | | | | | -82% | | |
其他收入,淨額
|
| | | | 1,677 | | | | | | 12 | | | | | | 1,665 | | | | | | 13875% | | |
外匯交易(損失)收益
|
| | | | (62) | | | | | | 10 | | | | | | (72) | | | | | | -720% | | |
可轉換票據公允價值變化
|
| | | | (25,921) | | | | | | (3,546) | | | | | | (22,375) | | | | | | 631% | | |
認購證負債公允價值變動
|
| | | | 1,255 | | | | | | (745) | | | | | | 2,000 | | | | | | -268% | | |
其他費用合計
|
| | | | (23,515) | | | | | | (37,546) | | | | | | 14,031 | | | | | | -37% | | |
所得稅前虧損
|
| | | | (54,155) | | | | | | (62,949) | | | | | | 8,794 | | | | | | -14% | | |
所得稅撥備(受益)
|
| | | | 348 | | | | | | (85) | | | | | | 433 | | | | | | -509% | | |
淨虧損
|
| | | $ | (54,503) | | | | | $ | (62,864) | | | | | | 8,361 | | | | | | -13% | | |
| | |
截至2013年12月31日止的年度,
|
| |
變化
美元 |
| |
變化
百分比 |
| | | | |||||||||||||||
(in數千)
|
| |
2023
|
| |
2022
|
| | ||||||||||||||||||||
收入 | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
工程服務收入-關聯方
|
| | | $ | 3,840 | | | | | $ | 2,722 | | | | | $ | 1,118 | | | | | | 41% | | | | ||
硬件收入
|
| | | | 16 | | | | | | 865 | | | | | | (849) | | | | | | (98)% | | | | ||
其他服務收入-關聯方
|
| | | | — | | | | | | 254 | | | | | | (254) | | | | | | (100)% | | | | ||
總收入
|
| | | | 3,856 | | | | | | 3,841 | | | | | | 15 | | | | | | 0.39% | | | | ||
成本和費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
收入成本(不包括折舊和攤銷)
|
| | | | 3,656 | | | | | | 3,035 | | | | | | 621 | | | | | | 20% | | | | ||
研發
|
| | | | 18,115 | | | | | | 24,302 | | | | | | (6,187) | | | | | | (25)% | | | | ||
銷售、一般和行政
|
| | | | 17,303 | | | | | | 15,665 | | | | | | 1,638 | | | | | | 10% | | | | ||
折舊及攤銷
|
| | | | 2,040 | | | | | | 2,751 | | | | | | (711) | | | | | | (26)% | | | | ||
購買承諾損失
|
| | | | 1,165 | | | | | | 5,043 | | | | | | (3,878) | | | | | | (77)% | | | | ||
交易成本
|
| | | | 105 | | | | | | 3,261 | | | | | | (3,156) | | | | | | (97)% | | | | ||
總成本和費用
|
| | | | 42,384 | | | | | | 54,057 | | | | | | (11,673) | | | | | | (22)% | | | | ||
運營虧損
|
| | | | (38,528) | | | | | | (50,216) | | | | | | 11,688 | | | | | | (23)% | | | | ||
其他收入(支出)淨額: | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
付費遊戲融資費用
|
| | | | (35,832) | | | | | | (55,853) | | | | | | 20,021 | | | | | | (36)% | | | | ||
可轉換票據債務融資費用
|
| | | | (3,145) | | | | | | — | | | | | | (3,145) | | | | | | 100% | | | | ||
可轉換票據貼現攤銷產生的利息費用
|
| | | | — | | | | | | (1,183) | | | | | | 1,183 | | | | | | (100)% | | | | ||
其他(費用)收入,淨額
|
| | | | (255) | | | | | | 93 | | | | | | (348) | | | | | | (374)% | | | | ||
薪資保護計劃貸款豁免的收益
|
| | | | — | | | | | | 1,073 | | | | | | (1,073) | | | | | | (100)% | | | | ||
外匯交易收益(損失)
|
| | | | 50 | | | | | | (145) | | | | | | 195 | | | | | | (134)% | | | | ||
可轉換票據報廢損失
|
| | | | — | | | | | | (52) | | | | | | 52 | | | | | | (100)% | | | | ||
可轉換票據公允價值變化
|
| | | | (9,532) | | | | | | (500) | | | | | | (9,032) | | | | | | (1,806)% | | | | ||
認購證負債公允價值變動
|
| | | | (945) | | | | | | 2,687 | | | | | | (3,632) | | | | | | 135% | | | | ||
其他費用合計
|
| | | | (49,659) | | | | | | (53,880) | | | | | | 4,221 | | | | | | (8)% | | | | ||
所得稅前虧損
|
| | | | (88,187) | | | | | | (104,096) | | | | | | 15,909 | | | | | | (15)% | | | | ||
(受益於)所得稅撥備
|
| | | | (598) | | | | | | 534 | | | | | | (1,132) | | | | | | (212)% | | | | ||
淨虧損
|
| | | $ | (87,589) | | | | | $ | (104,630) | | | | | | (17,041) | | | | | | (16)% | | | |
| | |
止九個月
9月30日, |
| |||||||||
(單位:千)
|
| |
2024
|
| |
2023
|
| ||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| ||||||
用於經營活動的現金淨額
|
| | | $ | (35,788) | | | | | $ | (21,616) | | |
用於投資活動的現金淨額
|
| | | $ | (1,165) | | | | | $ | (75) | | |
融資活動提供的現金淨額
|
| | | $ | 102,380 | | | | | $ | 17,683 | | |
| | |
止年度
12月31日, |
| |||||||||
(單位:千)
|
| |
2023
|
| |
2022
|
| ||||||
用於經營活動的現金淨額
|
| | | $ | (27,955) | | | | | $ | (40,222) | | |
用於投資活動的現金淨額
|
| | | $ | (220) | | | | | $ | (493) | | |
融資活動提供的現金淨額
|
| | | $ | 26,475 | | | | | $ | 39,085 | | |
名稱(1)
|
| |
的股份數目
優先股 |
| |
購買價格:
原創優先 股票轉換前 |
| |
普通股
股票發行日期 轉換(注 購買和 交流) |
| |
股份總數
影子優先 股票收購日期 交流(注 購買和交換) |
| ||||||||||||
Blaize系列D-2影子優先股 (2)
|
| | | | 4,167,698 | | | | | $ | 20,720,547.94 | | | | | | 4,167,698 | | | | | | 4,167,698 | | |
總 | | | | | 4,167,698 | | | | | $ | 20,720,547.94 | | | | | | 4,167,698 | | | | | | 4,167,698 | | |
名稱(1)
|
| |
數量
股份 優先股 |
| |
購買價格:
原創優先 股票轉換前 |
| |
普通股
股票發行日期 轉換(注 購買和 交流) |
| |
總人數
影子股份 優先股 後所購 交流(注 購買和 交流) |
| |
P2P筆記
主要 |
| |||||||||||||||
Blaize D系列交易所影子優先股 (2)
|
| | | | 239,405 | | | | | | — | | | | | | 239,405 | | | | | | 239,405 | | | | | | — | | |
Blaize D系列影子優先股 (3)
|
| | | | 1,915,251 | | | | | $ | 22,500,008.58 | | | | | | 1,915,251 | | | | | | 1,915,251 | | | | | | — | | |
Blaize系列D-2影子優先股 (4)
|
| | | | 1,550,417 | | | | | $ | 7,708,213.67 | | | | | | 1,550,417 | | | | | | 1,550,417 | | | | | | — | | |
總 | | | | | 3,705,073 | | | | | $ | 30,208,222.25 | | | | | | 3,705,073 | | | | | | 3,705,073 | | | | | $ | 634,489.56 | | |
名稱(1)
|
| |
數量
股份 優先股 |
| |
購買價格:
原創優先 股票轉換前 |
| |
普通股
股票發行日期 轉換(注 購買和 交流) |
| |
總人數
影子股份 優先股 後所購 交流(注 購買和 交流) |
| |
P2P筆記
主要 |
| |||||||||||||||
Blaize C系列影子優先股 (2)
|
| | | | 3,147,755 | | | | | $ | 14,999,996.91 | | | | | | 3,147,755 | | | | | | 3,147,755 | | | | | | — | | |
Blaize D系列影子優先股 (3)
|
| | | | 1,436,437 | | | | | $ | 14,999,993.38 | | | | | | 1,436,437 | | | | | | 1,436,437 | | | | | | — | | |
Blaize系列D-1影子優先股 (3)
|
| | | | 2,394,063 | | | | | $ | 20,000,000.00 | | | | | | 2,394,063 | | | | | | 2,394,063 | | | | | | — | | |
總 | | | | | 6,978,255 | | | | | $ | 49,999,990.29 | | | | | | 6,978,255 | | | | | | 6,978,255 | | | | | $ | 2,312,010.00 | | |
名稱(1)
|
| |
數量
股份 優先股 |
| |
購買價格:
原創優先 股票轉換前 |
| |
普通股
股票發行日期 轉換(注 購買和 交流) |
| |
總人數
影子股份 優先股 後所購 交流(注 購買和 交流) |
| |
P2P筆記
主要 |
| |||||||||||||||
Blaize b系列影子優先股 (2)
|
| | | | 5,797,101 | | | | | $ | 3,999,999.69 | | | | | | 5,797,101 | | | | | | 5,797,101 | | | | | | — | | |
Blaize C系列影子優先股 (3)
|
| | | | 3,147,755 | | | | | $ | 15,000,000.00 | | | | | | 3,147,755 | | | | | | 3,147,755 | | | | | | — | | |
Blaize系列D-1影子優先股 (4)
|
| | | | 957,625 | | | | | $ | 8,000,000.00 | | | | | | 957,625 | | | | | | 957,625 | | | | | | — | | |
總 | | | | | 9,902,481 | | | | | $ | 26,999,999.69 | | | | | | 9,902,481 | | | | | | 9,902,481 | | | | | $ | 1,920,674.00 | | |
名字
|
| |
年齡
|
| |
職位
|
|
沙哈爾·汗 * | | |
51
|
| |
董事會主席兼首席執行官
|
|
艾薩克·切特里 * | | |
61
|
| | 總裁、總監 | |
羅曼·利夫森 * | | |
52
|
| | 首席財務官 | |
萊昂·戈爾登 | | |
61
|
| | 主任 | |
斯科特·楊 | | |
65
|
| | 主任 | |
約瑟夫·A·波雷洛 | | |
52
|
| | 主任 | |
名字
|
| |
年齡 *
|
| |
職位
|
|
行政人員 | | | | | | | |
迪納卡爾·穆納加拉 | | | 49 | | |
董事首席執行官兼首席執行官
|
|
哈明德·塞米 | | | 62 | | | 首席財務官 | |
非僱員董事 | | | | | | | |
愛德華·弗蘭克(1)(2) | | | 67 | | | 主任 | |
萊恩·貝絲(3) | | | 63 | | | 主任 | |
尤爾根·漢布雷希特(3) | | | 78 | | | 主任 | |
Tony·坎內斯特拉(1)(2) | | | 60 | | | 主任 | |
喬治·德·烏里奧斯特(1)(2) | | | 69 | | | 主任 | |
| | |
BurTech和
閃耀 合併前 |
| |
新布萊茲
合併後 |
| ||||||
BurTech Class:由以下組成的普通股
|
| | | | | | | | | | | | |
BurTech A類普通股在交換BurTech B類普通股時發行
|
| | | | 9,487,500 | | | | | | 7,487,500(1)(2) | | |
BurTech在私募中收購的A類普通股
|
| | | | 898,250 | | | | | | 898,250(3) | | |
私募認股權證
|
| | | | N/A | | | | | | 898,250(3) | | |
布爾汗的搜查令
|
| | | | N/A | | | | | | 2,000,000(4) | | |
| | |
現行約章/現行附例
|
| |
擬議約章/擬議附例
|
|
公司名稱 | | | 該公司的名稱爲BurTech Acquisition Corp. | | | 該公司名稱爲Blaize Holdings,Inc. | |
法定股本 | | | 現有章程規定,所有類別股本的授權股份總數爲301,000,000股,每股面值爲0.0001美元,包括(a)300,000,000股普通股,包括(i)280,000,000股BurTech A類普通股和(ii)20,000股,000股BurTech b類普通股,和(b)1,000,000股優先股。 | | | 擬議章程將授權發行最多620,000,000股股本,這些股本可以以兩類股票形式發行,最多(i)單一類別New Blaize普通股600,00,000股,每股面值0.0001美元,和(ii)20,000,000股優先股,每股面值0.0001美元。 | |
A類普通股 | | | 現有章程授權280,000,000股BurTech A類普通股。 | | | 擬議章程生效後,BurTech A類普通股和BurTech b類普通股的每股已發行和發行股票應自動重新分類、重新指定並變更爲一股有效發行、已繳足且不可評估的New Blaize普通股。 | |
| | | 根據現有章程,BurTech A類普通股持有人沒有轉換權、優先認購權或其他認購權,也沒有償債基金條款,但公衆股東有權在與初始業務合併相關的情況下贖回其BurTech A類普通股股份。 | | | New Blaize普通股的持有者將沒有轉換權、優先認購權或其他認購權,並且不會有適用於New Blaize普通股的償債基金或贖回條款。 | |
B類普通股 | | | 現有章程授權持有20,000,000股BurTech b類普通股。下 | | | 沒有。 | |
| | |
現行約章/現行附例
|
| |
擬議約章/擬議附例
|
|
| | | 根據現有章程,BurTech b類普通股的股份應在初始業務合併結束時以一對一的方式自動轉換爲BurTech A類普通股的股份,但須進行其中所述的調整。 | | | | |
投票權 | | | 除非法律、現有章程或任何系列優先股的任何指定證書另有規定,否則BurTech普通股持有人擁有選舉我們董事的所有投票權,以及任何其他適當提交股東投票表決的事項。BurTech普通股的持有者有權就每一件適當提交給BurTech股東的普通股持有者有權投票的事項,每股一次投票。 | | | 除非法律、擬議憲章或任何系列優先股的指定證書另有規定,否則New Blaize普通股的持有者將擁有選舉New Blaize董事的所有投票權,以及需要股東採取行動的所有其他事項。New Blaize普通股的持有者將有權在股東投票表決的事項上每股有一次投票權。 | |
董事會 | | | 目前,BurTech董事會分爲三類,每一類董事的任期一般爲三年,每次年會只選舉一類董事,但第一類董事的任期在現行章程生效後的第一次股東年會上屆滿,初始第二類董事的任期在現行章程生效後的第二屆股東年會上屆滿。 | | | 根據擬議章程,根據任何一個或多個優先股系列的持有人在特定情況和條款下選舉額外董事的權利,New Blaze董事會將由七(7)名董事組成,每名董事的任期應於New Blaze股東下一次年度會議時屆滿,直至其繼任者當選並符合資格爲止,或直至其較早去世、辭職、退休、取消資格或免職爲止。 | |
董事的免職 | | | 根據現有章程,任何或所有董事均可隨時被免職,但僅限出於原因,並且只有在BurTech當時所有已發行股本中有權投票的多數投票權持有人投贊成票的情況下。 | | | 根據擬議章程,任何個人董事或整個董事會均可因至少66名股東的贊成票而被免職2/3New Blaize股本中所有當時已發行股份投票權的% | |
| | |
現行約章/現行附例
|
| |
擬議約章/擬議附例
|
|
| | | 董事們,作爲一個班級一起投票。 | | | 一般有權在董事選舉中投票的。 | |
《憲章修正案》投票門檻的修改 | | | 根據現行憲章,除對第九條(企業合併要求;存在)的修訂外,所有須經股東投票表決的事項,均需有權就該事項投票的已發行普通股的過半數持有人投贊成票。對現有憲章第九條的修正要求持有BurTech普通股中至少65%的已發行普通股的持有人投贊成票。 | | | 擬議憲章將需要至少66名持有人的贊成票2/3有權投票修改、修改或廢除擬議憲章第五條、第六條、第七條和第八條的所有當時尚未發行的新布萊茲普通股的最終投票權的百分比。 | |
清盤、解散及清盤 | | | 在適用法律及已發行優先股持有人的權利(如有)及現有章程第IX條的規限下,在BurTech自動或非自願清盤、解散或清盤的情況下,BurTech普通股的股份持有人在支付或撥備BurTech的債務及其他負債後,有權獲得BurTech可供分配予其股東的所有剩餘資產,按股東持有的BurTech A類普通股股份數目(按BurTech B類普通股的換算基準計算)按比例收取。 | | | 沒有。 | |
存續期 | | | 現有章程規定,如果BurTech在IPO結束後15個月內(或在IPO結束後24個月內,如果BurTech延長完成初始業務合併的時間)未完成初始業務合併,則將被要求(1)贖回100%的首次公開發行股份,以及(2)解散和清算。 | | | 擬議的約章刪除了現行約章中的清盤條款,並保留了DGCL的永久存在的缺省。 | |
| | |
現行約章/現行附例
|
| |
擬議約章/擬議附例
|
|
空頭支票公司專用條款 | | | 根據現有的憲章,第九條規定了與我們在完成初始業務合併之前作爲一家空白支票公司的運營有關的各種條款。 | | | 擬議的憲章完全刪除了以前作爲第九條列入現有憲章的條款,因爲一旦完成業務合併,BurTech將不再是一家空白支票公司。此外,有關首次公開招股所得款項須存放於信託帳戶直至初步業務合併或BurTech清盤爲止的規定,以及有關BurTech完成初始業務合併的條款將予刪除,因爲在業務合併完成後,該等條款將不再適用。 | |
《附例修正案》投票門檻的修訂 | | | 根據現有章程和現行章程,對現有章程的任何修訂都需要(A)BurTech董事會的多數成員或(B)有權投票的股份至少過半數的持有人投贊成票。 | | | 根據擬議章程和擬議章程,對擬議章程的任何修改都需要至少66名持有人的贊成票2/3有權在董事選舉中投票的New Blaize股本中所有當時已發行股份的投票權的%,作爲單一類別一起投票。 | |
對特別會議的要求 | | | 根據現行章程,特別會議可由BurTech董事會決議、由行政總裁或由持有不少於四分之一有權在會議上投票的全部股份的持有人召開。 | | | 根據擬議章程和擬議章程,股東特別會議只能由董事會、董事會主席、首席執行官或總裁召集,或在董事會、董事會主席、首席執行官或董事會主席的指示下召開。 | |
實益擁有人姓名或名稱及地址(1)
|
| |
股份數量
實益擁有 |
| |
百分比
優秀 股份 |
| ||||||
沙哈爾·汗(2)
|
| | | | 10,385,750 | | | | | | 68.5% | | |
羅曼·利夫森(2)
|
| | | | 10,385,750 | | | | | | 68.5% | | |
帕特里克·奧蘭多(1)(2)
|
| | | | 10,385,750 | | | | | | 68.5% | | |
艾薩克·切特里(3)
|
| | | | | | | | | | * | | |
帕耶爾·法拉薩特(3)
|
| | | | | | | | | | * | | |
克里斯托弗·施羅德(3)
|
| | | | | | | | | | * | | |
全體高級管理人員和董事作爲一個整體
(5人) |
| | | | 10,385,750 | | | | | | 68.5% | | |
BurTech LP LLC(2)
|
| | | | 10,385,750 | | | | | | 68.5% | | |
實益擁有人姓名或名稱及地址(1)
|
| |
數量
的股份 股本 實益擁有 |
| |
資本
股票 百分比 優秀 |
| ||||||
5%或更高的Blaze持有者 | | | | | | | | | | | | | |
安德森投資公司。LTD.(2)
|
| | | | 6,978,255 | | | | | | 11.26% | | |
貝絲風險投資和諮詢有限責任公司(3)
|
| | | | 10,405,198 | | | | | | 16.72% | | |
與DENSO有關聯的基金(4)
|
| | | | 9,902,481 | | | | | | 15.97% | | |
與富蘭克林投資公司有關的基金(5)
|
| | | | 3,705,073 | | | | | | 5.98% | | |
Blaze的董事和高管 | | | | | | | | | | | | | |
萊恩·貝絲(3)
|
| | | | 10,405,198 | | | | | | 16.72% | | |
Tony·坎內斯特拉(6)
|
| | | | 733,350 | | | | | | 1.17% | | |
瓦爾·庫克(7)
|
| | | | 1,008,018 | | | | | | 1.60% | | |
愛德華·弗蘭克(8)
|
| | | | 733,350 | | | | | | 1.16% | | |
尤爾根·漢布雷希特(9)
|
| | | | 722,035 | | | | | | 1.15% | | |
迪納卡爾·穆納加拉(10)
|
| | | | 3,319,454 | | | | | | 5.14% | | |
哈明德·塞米(11)
|
| | | | 451,364 | | | | | | * | | |
德米特里·扎哈爾琴科(12)
|
| | | | 706,957 | | | | | | 1.13% | | |
將董事和高級管理人員作爲一個群體(8人)
|
| | |
|
18,076,512
|
| | | |
|
28.79%
|
| |
| | |
假設沒有額外的
贖回 |
| |
假設50%
贖回 |
| |
假設最大值
贖回 |
| |||||||||||||||||||||||||||
實益擁有人姓名或名稱及地址(1)
|
| |
數量
股份 |
| |
百分比
|
| |
數量
股份 |
| |
百分比
|
| |
數量
股份 |
| |
百分比
|
| ||||||||||||||||||
5%或更高的New Blaze持有者 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
貝絲風險投資和諮詢有限責任公司(2)
|
| | | | 9,465,451 | | | | | | 9.49% | | | | | | 9,465,451 | | | | | | 9.66% | | | | | | 9,465,451 | | | | | | 9.62% | | |
Rizvi Traverse CI Manager,LLC附屬基金 (3)
|
| | | | 7,405,452 | | | | | | 7.45% | | | | | | 7,405,452 | | | | | | 7.57% | | | | | | 7,405,452 | | | | | | 7.55% | | |
Ava Investors SA(4)
|
| | | | 17,621,826 | | | | | | 17.72% | | | | | | 17,621,826 | | | | | | 18.02% | | | | | | 17,621,826 | | | | | | 17.96% | | |
贊助商及關聯方(5)
|
| | | | 14,158,013 | | | | | | 14.23% | | | | | | 14,662,251 | | | | | | 14.99% | | | | | | 17,158,014 | | | | | | 17.49% | | |
與DENSO有關聯的基金(6)
|
| | | | 9,081,006 | | | | | | 9.13% | | | | | | 9,081,006 | | | | | | 9.29% | | | | | | 9,081,006 | | | | | | 9.26% | | |
安德森投資公司。LTD.(7)
|
| | | | 6,284,175 | | | | | | 6.32% | | | | | | 6,284,175 | | | | | | 6.43% | | | | | | 6,284,175 | | | | | | 6.40% | | |
新布萊澤的董事和行政人員
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
萊恩·貝絲(2)
|
| | | | 9,465,451 | | | | | | 9.49% | | | | | | 9,465,451 | | | | | | 9.66% | | | | | | 9,465,451 | | | | | | 9.62% | | |
Tony·坎內斯特拉(8)
|
| | | | 733,350 | | | | | | * | | | | | | 733,350 | | | | | | * | | | | | | 733,350 | | | | | | * | | |
愛德華·弗蘭克(9)
|
| | | | 730,136 | | | | | | * | | | | | | 730,136 | | | | | | * | | | | | | 730,136 | | | | | | * | | |
尤爾根·漢布雷希特(10)
|
| | | | 722,035 | | | | | | * | | | | | | 722,035 | | | | | | * | | | | | | 722,035 | | | | | | * | | |
迪納卡爾·穆納加拉(11)
|
| | | | 3,165,974 | | | | | | 3.11% | | | | | | 3,165,974 | | | | | | 3.16% | | | | | | 3,165,974 | | | | | | 3.16% | | |
哈明德·塞米(12)
|
| | | | 451,364 | | | | | | * | | | | | | 451,364 | | | | | | * | | | | | | 451,364 | | | | | | * | | |
德米特里·扎哈爾琴科(13)
|
| | | | 706,957 | | | | | | * | | | | | | 706,957 | | | | | | * | | | | | | 706,957 | | | | | | * | | |
新Blaize董事和執行官
作爲一個群體(七個人) |
| | |
|
15,922,114
|
| | | |
|
15.94%
|
| | | |
|
15,922,114
|
| | | |
|
16.20%
|
| | | |
|
15,922,114
|
| | | |
|
16.16%
|
| |
| | |
頁面
|
| |||
使財務報表白熱化 | | | | | | | |
Blaize,Inc.的經審計財務報表: | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
Blaize,Inc.未經審計的財務報表: | | | | | | | |
| | | | F-45 | | | |
| | | | F-46 | | | |
| | | | F-47 | | | |
| | | | F-48 | | | |
| | | | F-49 | | | |
Burtech財務報表 | | | | | | | |
BurTech Acquisition Corp.的經審計財務報表: | | | | | | | |
| | | | F-79 | | | |
| | | | F-81 | | | |
| | | | F-82 | | | |
| | | | F-83 | | | |
| | | | F-84 | | | |
| | | | F-85 | | | |
BurTech收購公司未經審計的財務報表: | | | | | | | |
| | | | F-106 | | | |
| | | | F-107 | | | |
| | | | F-108 | | | |
| | | | F-109 | | | |
| | | | F-110 | | |
| | |
12月31日,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
資產: | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
現金
|
| | | $ | 3,213 | | | | | $ | 4,913 | | |
應收賬款淨額
|
| | | | 11 | | | | | | 794 | | |
應收賬款-關聯方(注14)
|
| | | | 467 | | | | | | 1,106 | | |
盤存
|
| | | | 6,522 | | | | | | 4,336 | | |
預付費用和其他流動資產
|
| | | | 2,836 | | | | | | 1,512 | | |
流動資產總額
|
| | | | 13,049 | | | | | | 12,661 | | |
財產和設備,淨額
|
| | | | 1,555 | | | | | | 3,375 | | |
遞延所得稅資產
|
| | | | 1,033 | | | | | | 926 | | |
經營性租賃使用權資產
|
| | | | 2,423 | | | | | | 1,673 | | |
其他資產
|
| | | | 579 | | | | | | 643 | | |
總資產
|
| | | $ | 18,639 | | | | | $ | 19,278 | | |
負債、可贖回可轉換優先股和股東赤字: | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
繳款通知書
|
| | | $ | 4,750 | | | | | $ | — | | |
應付帳款
|
| | | | 14,925 | | | | | | 8,724 | | |
應計費用和其他流動負債
|
| | | | 7,464 | | | | | | 2,674 | | |
購買承諾應計損失
|
| | | | 3,588 | | | | | | 5,445 | | |
應計補償
|
| | | | 1,938 | | | | | | 1,904 | | |
應付所得稅
|
| | | | 1 | | | | | | 591 | | |
當前經營租賃負債
|
| | | | 569 | | | | | | 886 | | |
可轉換票據,當前部分
|
| | | | 14,641 | | | | | | — | | |
流動負債總額
|
| | | | 47,876 | | | | | | 20,224 | | |
長期經營租賃負債
|
| | | | 1,791 | | | | | | 781 | | |
認股權證負債
|
| | | | 3,730 | | | | | | 529 | | |
可轉換票據
|
| | | | 18,064 | | | | | | 3,139 | | |
其他負債
|
| | | | 391 | | | | | | 1,124 | | |
總負債
|
| | | | 71,852 | | | | | | 25,797 | | |
承諾和或有事項(注13) | | | | | | | | | | | | | |
可贖回可轉換優先股-面值0.00001美元;截至2023年和2022年12月31日已授權96,650,097股;截至2023年和2022年12月31日已發行和發行的股票分別爲44,494,703股和16,498,279股;截至2023年12月31日和2022年12月31日,清算優先權分別爲173,347美元和64,020美元
|
| | | | 173,347 | | | | | | 64,020 | | |
股東赤字: | | | | | | | | | | | | | |
普通股-面值0.00001美元;截至2023年和2022年12月31日已授權175,095,000股;截至2023年和2022年12月31日已發行和發行股票分別爲17,454,353股和6,143,294股
|
| | | | — | | | | | | — | | |
庫存股,按成本計算:2023年和2022年12月31日爲124,225股
|
| | | | — | | | | | | — | | |
額外實收資本
|
| | | | 141,496 | | | | | | 209,928 | | |
累計赤字
|
| | | | (368,056) | | | | | | (280,467) | | |
股東總虧損額
|
| | | | (226,560) | | | | | | (70,539) | | |
負債總額、可贖回可轉換優先股和股東赤字
|
| | | $ | 18,639 | | | | | $ | 19,278 | | |
| | |
截至2013年12月31日止的年度,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
收入 | | | | | | | | | | | | | |
工程服務收入-關聯方(注14)
|
| | | $ | 3,840 | | | | | $ | 2,722 | | |
硬件收入
|
| | | | 16 | | | | | | 865 | | |
其他服務收入-關聯方(注14)
|
| | | | — | | | | | | 254 | | |
總收入
|
| | | | 3,856 | | | | | | 3,841 | | |
成本和費用: | | | | | | | | | | | | | |
收入成本(不包括折舊和攤銷)
|
| | | | 3,656 | | | | | | 3,035 | | |
研發
|
| | | | 18,115 | | | | | | 24,302 | | |
銷售、一般和行政
|
| | | | 17,303 | | | | | | 15,665 | | |
折舊及攤銷
|
| | | | 2,040 | | | | | | 2,751 | | |
購買承諾損失
|
| | | | 1,165 | | | | | | 5,043 | | |
交易成本
|
| | | | 105 | | | | | | 3,261 | | |
總成本和費用
|
| | | | 42,384 | | | | | | 54,057 | | |
運營虧損
|
| | | | (38,528) | | | | | | (50,216) | | |
其他收入(支出)淨額: | | | | | | | | | | | | | |
付費遊戲融資費用
|
| | | | (35,832) | | | | | | (55,853) | | |
可轉換票據債務融資費用
|
| | | | (3,145) | | | | | | — | | |
可轉換票據貼現攤銷產生的利息費用
|
| | | | — | | | | | | (1,183) | | |
其他(費用)收入,淨額
|
| | | | (255) | | | | | | 93 | | |
薪資保護計劃貸款豁免的收益
|
| | | | — | | | | | | 1,073 | | |
外匯交易收益(損失)
|
| | | | 50 | | | | | | (145) | | |
可轉換票據報廢損失
|
| | | | — | | | | | | (52) | | |
可轉換票據公允價值變化
|
| | | | (9,532) | | | | | | (500) | | |
認購證負債公允價值變動
|
| | | | (945) | | | | | | 2,687 | | |
其他費用合計
|
| | | | (49,659) | | | | | | (53,880) | | |
所得稅前虧損
|
| | | | (88,187) | | | | | | (104,096) | | |
(受益於)所得稅準備金
|
| | | | (598) | | | | | | 534 | | |
淨虧損
|
| | | | (87,589) | | | | | | (104,630) | | |
優先股的視爲股息、贖回價值的變化和影響
優先股交換 |
| | | | — | | | | | | (1,825) | | |
可分配給普通股股東的淨損失
|
| | | $ | (87,589) | | | | | $ | (106,455) | | |
普通股股東應占每股基本虧損和稀釋後每股淨虧損
|
| | | $ | (20.79) | | | | | $ | (73.67) | | |
用於計算歸屬於普通股股東的每股淨虧損的加權平均股,基本股和稀釋股
|
| | | | 4,213,244 | | | | | | 1,445,089 | | |
| | |
可贖回可兌換
優先股 |
| | |
普通股
|
| |
庫存股
|
| |
額外
實收 資本 |
| |
積累
赤字 |
| |
總
股東的 赤字 |
| ||||||||||||||||||||||||||||||||||||
| | |
股份
|
| |
量
|
| | |
股份
|
| |
量
|
| |
股份
|
| |
量
|
| ||||||||||||||||||||||||||||||||||||
2022年1月1日餘額
|
| | | | 60,614,259 | | | | | $ | 176,989 | | | | | | | 957,864 | | | | | $ | — | | | | | | 124,225 | | | | | $ | — | | | | | $ | 3,708 | | | | | $ | (175,647) | | | | | $ | (171,939) | | |
發行D-2系列優先股,扣除
發行成本340美元,D-2系列優先 244美元的股票期權 |
| | | | 1,126,373 | | | | | | 5,017 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
在可轉換票據報廢后發行系列D-2優先股,扣除系列D-2優先股認購證1,390美元
|
| | | | 6,435,447 | | | | | | 30,764 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
與D-2系列相關的視爲股息
D-2系列發行的優先股證 優先股發行 |
| | | | — | | | | | | 1,635 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,635) | | | | | | — | | | | | | (1,635) | | |
發行D系列交易所優先股以換取D系列優先股的淘汰
|
| | | | — | | | | | | (1,636) | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,636 | | | | | | 1,636 | | |
優先股轉換爲普通股
|
| | | | (60,374,854) | | | | | | (174,500) | | | | | | | 60,374,854 | | | | | | — | | | | | | — | | | | | | — | | | | | | 174,500 | | | | | | — | | | | | | 174,500 | | |
反向10:1普通股分拆
|
| | | | — | | | | | | — | | | | | | | (54,337,382) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
優先股轉換爲普通股後,將優先股從負債優先股重新分類爲股權
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 54 | | | | | | — | | | | | | 54 | | |
以贖回價值重新發行付費播放拉通交易所中的影子優先
|
| | | | 8,697,054 | | | | | | 23,925 | | | | | | | (869,705) | | | | | | — | | | | | | — | | | | | | — | | | | | | (23,925) | | | | | | — | | | | | | (23,925) | | |
優先股價值變化可能會被贖回
|
| | | | — | | | | | | 1,826 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,826) | | | | | | (1,826) | | |
股票期權的行使
|
| | | | — | | | | | | — | | | | | | | 17,663 | | | | | | — | | | | | | — | | | | | | — | | | | | | 128 | | | | | | — | | | | | | 128 | | |
基於股票的薪酬
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,245 | | | | | | — | | | | | | 1,245 | | |
付費遊戲融資費用
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 55,853 | | | | | | — | | | | | | 55,853 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (104,630) | | | | | | (104,630) | | |
2022年12月31日餘額
|
| | | | 16,498,279 | | | | | $ | 64,020 | | | | | | | 6,143,294 | | | | | $ | — | | | | | | 124,225 | | | | | $ | — | | | | | $ | 209,928 | | | | | $ | (280,467) | | | | | $ | (70,539) | | |
以贖回價值重新發行付費播放拉通交易所中的影子優先
|
| | | | 27,996,424 | | | | | | 109,327 | | | | | | | (2,799,634) | | | | | | — | | | | | | — | | | | | | — | | | | | | (109,327) | | | | | | — | | | | | | (109,327) | | |
普通股配股中普通股的重新發行
|
| | | | — | | | | | | — | | | | | | | 8,109,693 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
發行限制性股票單位後發行普通股
|
| | | | — | | | | | | — | | | | | | | 6,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
股票期權的行使
|
| | | | — | | | | | | — | | | | | | | 1,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | — | | | | | | 1 | | |
基於股票的薪酬
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,483 | | | | | | — | | | | | | 2,483 | | |
付費遊戲融資費用
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 35,771 | | | | | | — | | | | | | 35,771 | | |
可轉換票據債務融資費用
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,640 | | | | | | — | | | | | | 2,640 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (87,589) | | | | | | (87,589) | | |
2023年12月31日的餘額
|
| | | | 44,494,703 | | | | | $ | 173,347 | | | | | | | 17,454,353 | | | | | $ | — | | | | | | 124,225 | | | | | $ | — | | | | | $ | 141,496 | | | | | $ | (368,056) | | | | | $ | (226,560) | | |
| | |
12月31日,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
經營活動的現金流: | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (87,589) | | | | | $ | (104,630) | | |
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
|
| | | | 2,040 | | | | | | 2,751 | | |
非現金租賃費用
|
| | | | 815 | | | | | | 852 | | |
付費遊戲融資費用
|
| | | | 35,832 | | | | | | 55,853 | | |
可轉換票據債務融資費用
|
| | | | 3,145 | | | | | | — | | |
基於股票的薪酬
|
| | | | 2,483 | | | | | | 1,245 | | |
信用損失費用
|
| | | | 421 | | | | | | — | | |
遞延所得稅
|
| | | | (107) | | | | | | (48) | | |
可轉換票據公允價值變化
|
| | | | 9,532 | | | | | | 500 | | |
認購證負債公允價值變動
|
| | | | 945 | | | | | | (2,687) | | |
可轉換票據報廢損失
|
| | | | — | | | | | | 52 | | |
租賃終止時的非現金損失
|
| | | | (18) | | | | | | — | | |
薪資保護計劃貸款豁免的收益
|
| | | | — | | | | | | (1,073) | | |
購買承諾損失
|
| | | | 1,165 | | | | | | 5,043 | | |
經營性資產和負債變動情況:
|
| | | | | | | | | | | | |
應收賬款淨額
|
| | | | 362 | | | | | | (780) | | |
應收賬款-關聯方
|
| | | | 639 | | | | | | (1,106) | | |
盤存
|
| | | | (2,186) | | | | | | (910) | | |
預付費用和其他流動資產
|
| | | | 167 | | | | | | (148) | | |
其他資產
|
| | | | 64 | | | | | | 57 | | |
應付賬款和應計負債
|
| | | | 9,500 | | | | | | 4,424 | | |
經營租賃負債
|
| | | | (854) | | | | | | (975) | | |
應付所得稅
|
| | | | (590) | | | | | | 203 | | |
購買承諾應計損失
|
| | | | (3,022) | | | | | | — | | |
應計補償
|
| | | | 34 | | | | | | 150 | | |
其他負債
|
| | | | (733) | | | | | | 1,005 | | |
用於經營活動的現金淨額
|
| | | | (27,955) | | | | | | (40,222) | | |
投資活動產生的現金流: | | | | | | | | | | | | | |
購置財產和設備
|
| | | | (220) | | | | | | (493) | | |
投資活動所用現金淨額
|
| | | | (220) | | | | | | (493) | | |
融資活動的現金流: | | | | | | | | | | | | | |
發行D-2系列優先股的收益,扣除現金貸款成本
|
| | | | — | | | | | | 5,260 | | |
D-2系列可轉換票據的收益
|
| | | | — | | | | | | 30,812 | | |
付費遊戲可轉換票據和普通股發行的收益
|
| | | | 9,425 | | | | | | 2,961 | | |
可轉換票據收益
|
| | | | 12,300 | | | | | | — | | |
短期活期票據收益
|
| | | | 4,925 | | | | | | — | | |
償還短期活期票據
|
| | | | (176) | | | | | | — | | |
已支付D輪發行費用
|
| | | | — | | | | | | (76) | | |
行使股票期權所得收益
|
| | | | 1 | | | | | | 128 | | |
融資活動提供的現金淨額
|
| | | | 26,475 | | | | | | 39,085 | | |
現金淨減少
|
| | | | (1,700) | | | | | | (1,630) | | |
現金-年初
|
| | | | 4,913 | | | | | | 6,543 | | |
現金-年終
|
| | | $ | 3,213 | | | | | $ | 4,913 | | |
現金流量信息的補充披露: | | | | | | | | | | | | | |
年內支付的利息現金
|
| | | $ | 3 | | | | | $ | — | | |
當年支付的稅款現金
|
| | | $ | — | | | | | $ | 454 | | |
補充披露非現金投資和融資活動: | | | | | | | | | | | | | |
以贖回價值重新發行付費播放拉通交易所中的影子優先
|
| | | $ | 109,327 | | | | | $ | — | | |
獲得的經營租賃資產以換取新的經營租賃負債
|
| | | $ | 1,673 | | | | | $ | 1,128 | | |
租賃終止時消滅的使用權資產和租賃負債,扣除收益
|
| | | $ | (108) | | | | | $ | — | | |
兌換可換股票據
|
| | | $ | — | | | | | $ | 30,812 | | |
發行可轉換票據的認購權
|
| | | $ | 1,690 | | | | | $ | — | | |
發行優先股發行的認購權
|
| | | $ | — | | | | | $ | 1,634 | | |
年終未償還的資本化延期發行成本
|
| | | $ | 1,491 | | | | | $ | — | | |
可贖回可轉換優先股轉換爲普通股
|
| | | $ | — | | | | | $ | 174,500 | | |
優先擔保負債轉換爲股權
|
| | | $ | — | | | | | $ | 54 | | |
通過付費玩方式擺脫影子優先股
|
| | | $ | — | | | | | $ | 23,925 | | |
與付費可轉換票據一起發行的獨立憑證的公允價值
|
| | | $ | — | | | | | $ | 322 | | |
可轉換優先股贖回價值的增加
|
| | | $ | — | | | | | $ | 1,826 | | |
|
計算機設備
|
| | 3 - 5年 | |
|
軟件
|
| | 年 | |
|
傢俱和固定裝置
|
| | 年 | |
|
辦公設備
|
| | 5年 | |
|
車輛
|
| | 8年前 | |
|
租賃權改進
|
| | 相關租賃期限或使用年限較短 | |
| | |
2023
|
| |
2022
|
| ||||||
1月1日餘額
|
| | | $ | 1,830 | | | | | $ | 250 | | |
增加遞延收入
|
| | | | 3,113 | | | | | | 2,200 | | |
收入確認
|
| | | | (3,843) | | | | | | (620) | | |
12月31日的餘額
|
| | | $ | 1,100 | | | | | $ | 1,830 | | |
| | |
2023
|
| |
2022
|
| ||||||
美國
|
| | | $ | 3,848 | | | | | $ | 2,728 | | |
加拿大
|
| | | | — | | | | | | 777 | | |
日本
|
| | | | 4 | | | | | | 268 | | |
韓國
|
| | | | 4 | | | | | | 55 | | |
其他
|
| | | | — | | | | | | 13 | | |
總收入
|
| | | $ | 3,856 | | | | | $ | 3,841 | | |
| | |
2023
|
| |
2022
|
| ||||||
某個時間點確認的收入
|
| | | $ | 16 | | | | | $ | 865 | | |
隨着時間的推移確認的收入
|
| | | | 3,840 | | | | | | 2,976 | | |
| | | | $ | 3,856 | | | | | $ | 3,841 | | |
| | |
2023
|
| |
2022
|
| ||||||
當前
|
| | | $ | 733 | | | | | $ | 730 | | |
非當前
|
| | | | 367 | | | | | | 1,100 | | |
總
|
| | | $ | 1,100 | | | | | $ | 1,830 | | |
| | |
2023年12月31日
|
| |||||||||||||||||||||
| | |
第1級
|
| |
二級
|
| |
第三級
|
| |
總
|
| ||||||||||||
付費可兌換票據
|
| | | $ | — | | | | | $ | — | | | | | $ | 14,641 | | | | | $ | 14,641 | | |
2023年可轉換票據
|
| | | | — | | | | | | — | | | | | | 18,064 | | | | | | 18,064 | | |
認股權證負債
|
| | | | — | | | | | | — | | | | | | 3,730 | | | | | | 3,730 | | |
負債總額,按公允價值計量
|
| | | $ | — | | | | | $ | — | | | | | $ | 36,435 | | | | | $ | 36,435 | | |
| | |
2022年12月31日
|
| |||||||||||||||||||||
| | |
第1級
|
| |
二級
|
| |
第三級
|
| |
總
|
| ||||||||||||
付費可兌換票據
|
| | | $ | — | | | | | $ | — | | | | | $ | 3,139 | | | | | $ | 3,139 | | |
認股權證負債
|
| | | | — | | | | | | — | | | | | | 529 | | | | | | 529 | | |
負債總額,按公允價值計量
|
| | | $ | — | | | | | $ | — | | | | | $ | 3,668 | | | | | $ | 3,668 | | |
| | |
付費遊戲
敞篷車 注 |
| |
2023
敞篷車 注 |
| |
令
負債 |
| |
總
|
| ||||||||||||
2022年1月1日餘額
|
| | | $ | — | | | | | $ | — | | | | | $ | 1,314 | | | | | $ | 1,314 | | |
發行D-2系列優先股憑證
|
| | | | — | | | | | | — | | | | | | 1,634 | | | | | | 1,634 | | |
發行按需付費可轉換票據
|
| | | | 2,961 | | | | | | — | | | | | | — | | | | | | 2,961 | | |
估計公允價值變化
|
| | | | 500 | | | | | | — | | | | | | (2,687) | | | | | | (2,187) | | |
優先股轉換爲普通股並重新分類爲股權
|
| | | | — | | | | | | — | | | | | | (54) | | | | | | (54) | | |
發行現付可轉換票據認購證
|
| | | | (322) | | | | | | — | | | | | | 322 | | | | | | — | | |
2022年12月31日餘額
|
| | | $ | 3,139 | | | | | $ | — | | | | | $ | 529 | | | | | $ | 3,668 | | |
恢復普通股憑證爲優先股憑證
|
| | | | — | | | | | | — | | | | | | 61 | | | | | | 61 | | |
發行按需付費可轉換票據及相關票據
認股權證 |
| | | | 8,717 | | | | | | — | | | | | | 565 | | | | | | 9,282 | | |
共同權利提供
|
| | | | 142 | | | | | | — | | | | | | — | | | | | | 142 | | |
發行2023年可轉換票據及相關憑證
|
| | | | — | | | | | | 11,175 | | | | | | 1,125 | | | | | | 12,300 | | |
發行預融資普通股認購權
|
| | | | — | | | | | | — | | | | | | 505 | | | | | | 505 | | |
估計公允價值變化
|
| | | | 2,643 | | | | | | 6,889 | | | | | | 945 | | | | | | 10,477 | | |
2023年12月31日的餘額
|
| | | $ | 14,641 | | | | | $ | 18,064 | | | | | $ | 3,730 | | | | | $ | 36,435 | | |
| | |
2023
|
| |
2022
|
| ||||||
成品
|
| | | $ | 16 | | | | | $ | 33 | | |
正在進行的工作
|
| | | | 1,542 | | | | | | 874 | | |
原料
|
| | | | 4,964 | | | | | | 3,429 | | |
總庫存
|
| | | $ | 6,522 | | | | | $ | 4,336 | | |
| | |
2023
|
| |
2022
|
| ||||||
遞延發售成本
|
| | | $ | 1,491 | | | | | $ | — | | |
軟件許可證和維護
|
| | | | 311 | | | | | | 622 | | |
支付給合同製造商的預付款
|
| | | | 144 | | | | | | 200 | | |
其他應收賬款
|
| | | | 441 | | | | | | 210 | | |
預付費訂閱
|
| | | | 83 | | | | | | 137 | | |
其他
|
| | | | 366 | | | | | | 343 | | |
預付費用和其他流動資產總額
|
| | | $ | 2,836 | | | | | $ | 1,512 | | |
| | |
2023
|
| |
2022
|
| ||||||
計算機設備
|
| | | $ | 13,108 | | | | | $ | 12,936 | | |
軟件
|
| | | | 4,984 | | | | | | 4,984 | | |
傢俱和固定裝置
|
| | | | 346 | | | | | | 346 | | |
租賃權改進
|
| | | | 1,594 | | | | | | 1,606 | | |
車輛
|
| | | | 26 | | | | | | 26 | | |
| | | | | 20,058 | | | | | | 19,898 | | |
減去:累計折舊
|
| | | | (18,503) | | | | | | (16,523) | | |
財產和設備合計(淨額)
|
| | | $ | 1,555 | | | | | $ | 3,375 | | |
| | |
在截至以下年度的
12月31日, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
應計庫存採購
|
| | | $ | 3,813 | | | | | $ | 972 | | |
專業費用
|
| | | $ | 2,617 | | | | | $ | 516 | | |
遞延收入
|
| | | | 733 | | | | | | 730 | | |
其他
|
| | | | 301 | | | | | | 456 | | |
應計負債和其他流動負債總額
|
| | | $ | 7,464 | | | | | $ | 2,674 | | |
| | |
2023
|
| |
2022
|
| ||||||
度假
|
| | | $ | 804 | | | | | $ | 789 | | |
員工福利
|
| | | | 724 | | | | | | 704 | | |
應付40.1萬
|
| | | | 215 | | | | | | 189 | | |
薪金和工資
|
| | | | 113 | | | | | | 129 | | |
其他
|
| | | | 82 | | | | | | 93 | | |
應計報酬總額
|
| | | $ | 1,938 | | | | | $ | 1,904 | | |
| | |
2023
|
| |
2022
|
| ||||||
遞延收入
|
| | | $ | 367 | | | | | $ | 1,100 | | |
其他
|
| | | | 24 | | | | | | 24 | | |
總負債
|
| | | $ | 391 | | | | | $ | 1,124 | | |
| | |
2023
|
| |
2022
|
| ||||||
美國
|
| | | $ | (89,525) | | | | | $ | (107,267) | | |
外國
|
| | | | 1,338 | | | | | | 3,171 | | |
所得稅前總損失
|
| | | $ | (88,187) | | | | | $ | (104,096) | | |
| | |
2023
|
| |
2022
|
| ||||||
當前: | | | | | | | | | | | | | |
美國聯邦
|
| | | $ | — | | | | | $ | — | | |
美國各州
|
| | | | 1 | | | | | | 1 | | |
外國
|
| | | | (492) | | | | | | 581 | | |
總電流
|
| | | | (491) | | | | | | 582 | | |
延期: | | | | | | | | | | | | | |
美國聯邦
|
| | | $ | — | | | | | $ | — | | |
美國各州
|
| | | | — | | | | | | — | | |
外國
|
| | | | (107) | | | | | | (48) | | |
延期總額
|
| | | | (107) | | | | | | (48) | | |
所得稅撥備總額(受益)
|
| | | $ | (598) | | | | | $ | 534 | | |
| | |
2023
|
| |
2022
|
| ||||||||||||||||||
| | |
量
|
| |
百分
|
| |
量
|
| |
百分
|
| ||||||||||||
稅前虧損
|
| | | $ | (88,187) | | | | | | | | | | | $ | (104,096) | | | | | | | | |
法定稅率聯邦稅
|
| | | | (18,522) | | | | | | 21.00% | | | | | | (21,542) | | | | | | 20.69% | | |
扣除聯邦福利後的州稅
|
| | | | 1 | | | | | | 0.00% | | | | | | 1 | | | | | | 0.00% | | |
按需付費股權融資費用(永久差異)
|
| | | | 7,525 | | | | | | -8.53% | | | | | | 11,729 | | | | | | -11.27% | | |
其他永久性差異
|
| | | | 3,620 | | | | | | -4.11% | | | | | | 184 | | | | | | -0.18% | | |
回歸應計調整
|
| | | | (433) | | | | | | 0.49% | | | | | | — | | | | | | 0.00% | | |
國外稅率差異
|
| | | | 111 | | | | | | -0.13% | | | | | | 77 | | | | | | -0.07% | | |
稅收抵免
|
| | | | (539) | | | | | | 0.61% | | | | | | (947) | | | | | | 0.91% | | |
不確定的稅收狀況
|
| | | | 270 | | | | | | -0.31% | | | | | | 473 | | | | | | -0.45% | | |
估值免稅額
|
| | | | 7,936 | | | | | | -9.00% | | | | | | 10,781 | | | | | | -10.36% | | |
其他,淨額
|
| | | | (567) | | | | | | 0.64% | | | | | | (222) | | | | | | 0.21% | | |
| | | | $ | (598) | | | | | | 0.68% | | | | | $ | 534 | | | | | | -0.51% | | |
| | |
2023
|
| |
2022
|
| ||||||
遞延稅項資產: | | | | | | | | | | | | | |
淨營業虧損結轉
|
| | | $ | 45,600 | | | | | $ | 38,929 | | |
稅收抵免
|
| | | | 4,989 | | | | | | 4,388 | | |
其他準備金和應計費用
|
| | | | 1,105 | | | | | | 1,440 | | |
租賃責任
|
| | | | 110 | | | | | | 194 | | |
折舊
|
| | | | 66 | | | | | | 60 | | |
基於股份的薪酬
|
| | | | 736 | | | | | | 636 | | |
資本化R & E Sec 174
|
| | | | 9,533 | | | | | | 6,688 | | |
其他
|
| | | | (62) | | | | | | 2 | | |
| | |
2023
|
| |
2022
|
| ||||||
遞延稅資產總額
|
| | | | 62,077 | | | | | | 52,337 | | |
估值免稅額
|
| | | | (60,937) | | | | | | (51,225) | | |
遞延稅項淨資產
|
| | | | 1,140 | | | | | | 1,112 | | |
遞延稅項負債: | | | | | | | | | | | | | |
使用權資產
|
| | | | (107) | | | | | | (186) | | |
遞延稅項負債總額
|
| | | | (107) | | | | | | (186) | | |
遞延所得稅資產淨額共計
|
| | | $ | 1,033 | | | | | $ | 926 | | |
|
| | |
2023
|
| |
2022
|
| ||||||
未確認的稅收優惠,期末
|
| | | $ | 3,811 | | | | | $ | 2,985 | | |
基於與往年相關的稅務狀況的增加
|
| | | | — | | | | | | — | | |
基於與本期相關的稅務狀況的增加
|
| | | | 472 | | | | | | 826 | | |
與上一年相關的稅務狀況減少
|
| | | | — | | | | | | — | | |
與本年度相關的稅收頭寸減少
|
| | | | — | | | | | | — | | |
期末未確認的稅收優惠
|
| | | $ | 4,283 | | | | | $ | 3,811 | | |
| 截至2011年12月31日止的一年, | | | | | | | |
|
2024
|
| | | $ | 14,641 | | |
|
2025
|
| | | | 18,064 | | |
|
減:債務折扣和貸款費用
|
| | | | — | | |
|
減:當前部分
|
| | | | (14,641) | | |
|
長期部分
|
| | | $ | 18,064 | | |
| | | | | | | | |
於2012年12月11日的配股股份數量
12月31日 |
| |
大致公允價值
12月31日 |
| ||||||||||||||||||
逮捕令類型:
|
| |
行使
價格 |
| |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| |||||||||||||||
D系列影子優先令
|
| | | $ | 10.44 | | | | | | 338,495 | | | | | | 1,545 | | | | | $ | 3 | | | | | $ | 4 | | |
系列D-2影子優先令
|
| | | $ | 4.97 | | | | | | 756,172 | | | | | | 756,172 | | | | | | 894 | | | | | | 203 | | |
付費玩令
|
| | |
|
(a)
|
| | | |
|
(a)
|
| | | |
|
(a)
|
| | | | | 976 | | | | | | 322 | | |
可轉換票據證- 2023
|
| | |
|
(c)
|
| | | |
|
(c)
|
| | | | | — | | | | | | 1,352 | | | | | | — | | |
普通股認股權證(b)
|
| | | $ | 104.43 | | | | | | 2,063 | | | | | | 35,754 | | | | | | — | | | | | | — | | |
預籌普通股認股權證(d)
|
| | | $ | 0.01 | | | | |
|
(d)
|
| | | | | — | | | | | | 505 | | | | | | — | | |
| | | | | | | | | | | 1,096,730 | | | | | | 793,471 | | | | | $ | 3,730 | | | | | $ | 529 | | |
| | |
D輪
陰影 擇優 股權證 復職 |
| |||
無風險利率
|
| | | | 4.65% | | |
預期壽命,年
|
| | | | 1.11 | | |
預期波動率
|
| | | | 65.00% | | |
股息率
|
| | | | 0.00% | | |
優先股的公允價值
|
| | | $ | 4.01 | | |
| | |
系列D-2
擇優 庫存 認股權證 |
| |
D系列優先股
認股權證 |
| ||||||||||||
| | |
認股權證
獲發 系列D-2 擇優 股票 |
| |
認股權證
獲發 可換股 債務 |
| |
認股權證
獲發 擇優 股票 |
| |||||||||
無風險利率
|
| | | | 3.90% | | | | | | 0.25% | | | | | | 0.43% | | |
預期壽命,年
|
| | | | 3.00 | | | | | | 3.00 | | | | | | 2.30 | | |
預期波動率
|
| | | | 60.50% | | | | | | 65.00% | | | | | | 56.90% | | |
股息率
|
| | | | 0.00% | | | | | | 0.00% | | | | | | 0.00% | | |
優先股的公允價值
|
| | | $ | 4.97 | | | | | $ | 10.44 | | | | | $ | 10.44 | | |
| | |
系列D-2暗影首選
股票權證 |
| |
D系列陰影首選
股票權證 |
| ||||||||||||||||||
| | |
12月31日
|
| |
12月31日
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
無風險利率
|
| | | | 4.51% | | | | | | 4.13% | | | | | | 5.50% | | | | | | 4.73% | | |
預期壽命,年
|
| | | | 1.72 | | | | | | 2.81 | | | | | | 0.16 | | | | | | 1.25 | | |
預期波動率
|
| | | | 52.50% | | | | | | 60.50% | | | | | | 52.50% | | | | | | 65.00% | | |
股息率
|
| | | | 0.00% | | | | | | 0.00% | | | | | | 0.00% | | | | | | 0.00% | | |
優先股的公允價值
|
| | | $ | 4.19 | | | | | $ | 1.81 | | | | | $ | 5.76 | | | | | $ | 3.57 | | |
| | |
發出的逮捕令
P2P筆記 |
| |||
| | |
2023
|
| |
2022
|
|
無風險利率
|
| |
4.09% – 4.65%
|
| |
4.41% – 4.73%
|
|
預期壽命,年
|
| |
1.0-1.94年
|
| |
1.0-1.94年
|
|
預期波動率
|
| |
66.6% – 71.6%
|
| |
67.00%
|
|
股息率
|
| |
0.00%
|
| |
0.00%
|
|
優先股的公允價值
|
| |
$1.51
|
| |
$1.51
|
|
普通股公允價值
|
| |
$0.46
|
| |
$0.46
|
|
| | |
發出的逮捕令
P2P筆記 |
| |||
| | |
2023
|
| |
2022
|
|
無風險利率
|
| |
4.54% – 4.79%
|
| |
4.41% – 4.73%
|
|
預期壽命,年
|
| |
1.0-1.44年
|
| |
1.0-1.94年
|
|
預期波動率
|
| |
61.2% – 62.3%
|
| |
67.00%
|
|
股息率
|
| |
0.00%
|
| |
0.00%
|
|
優先股的公允價值
|
| |
$4.16
|
| |
$1.51
|
|
普通股公允價值
|
| |
$0.74
|
| |
$0.46
|
|
| | |
2023年發出的令
可轉換票據 |
| |||
| | |
12月31日,
2023 |
| |
於開始
|
|
無風險利率
|
| |
3.88% – 5.26%
|
| |
3.86% – 5.43%
|
|
預期壽命,年
|
| |
0.51-9.51年
|
| |
1.0-10.0年
|
|
預期波動率
|
| |
61.2% – 62.8%
|
| |
60.1% – 65.1%
|
|
股息率
|
| |
0.00%
|
| |
0.00%
|
|
優先股的公允價值
|
| |
$4.16
|
| |
$4.18
|
|
普通股公允價值
|
| |
$0.74
|
| |
$0.44
|
|
| | |
2023
|
| |
2022
|
| ||||||
運營租賃成本
|
| | | $ | 989 | | | | | $ | 1,199 | | |
可變租賃成本
|
| | | | — | | | | | | — | | |
短期租賃成本
|
| | | | 46 | | | | | | 88 | | |
| | | | $ | 1,035 | | | | | $ | 1,287 | | |
| | |
2023
|
| |
2022
|
| ||||||
爲計入經營租賃負債的金額支付的現金
|
| | | $ | 1,008 | | | | | $ | 1,366 | | |
爲換取租賃負債而獲得的使用權資產
|
| | | $ | 1,673 | | | | | $ | 1,128 | | |
租賃終止時消滅的使用權資產和租賃負債,
淨收益 |
| | | $ | 108 | | | | | $ | — | | |
短期可變租賃費用
|
| | | $ | 202 | | | | | $ | 285 | | |
租賃按金
|
| | | $ | 334 | | | | | $ | 74 | | |
財政年度
|
| |
運營中
租賃 義務 |
| |||
2024
|
| | | $ | 784 | | |
2025
|
| | | | 733 | | |
2026
|
| | | | 545 | | |
2027
|
| | | | 432 | | |
2028
|
| | | | 366 | | |
此後
|
| | | | 14 | | |
總
|
| | | | 2,874 | | |
財政年度
|
| |
運營中
租賃 義務 |
| |||
減去:推定利息
|
| | | | 514 | | |
未來最低租賃付款淨額現值
|
| | | | 2,360 | | |
減:短期經營租賃負債
|
| | | | 569 | | |
長期經營租賃負債
|
| | | $ | 1,791 | | |
|
| | |
2023年12月31日
|
| |||||||||||||||||||||
| | |
授權
股份 |
| |
優秀
股份 |
| |
賬面淨值
價值 * |
| |
清算
偏好 |
| ||||||||||||
| | | | | | | | | | | | | | |
(單位:千)
|
| |||||||||
系列種子陰影首選
|
| | | | 5,032,238 | | | | | | 2,020,309 | | | | | $ | 698 | | | | | $ | 698 | | |
A系列影子首選
|
| | | | 15,174,130 | | | | | | 4,573,935 | | | | | | 3,183 | | | | | | 3,183 | | |
b系列影子首選
|
| | | | 18,392,046 | | | | | | 12,234,661 | | | | | | 8,442 | | | | | | 8,442 | | |
C系列陰影首選
|
| | | | 13,722,052 | | | | | | 10,211,548 | | | | | | 48,661 | | | | | | 48,661 | | |
D系列陰影首選
|
| | | | 4,707,494 | | | | | | 3,990,707 | | | | | | 41,673 | | | | | | 41,673 | | |
D系列交易所影子首選
|
| | | | 4,707,494 | | | | | | 239,405 | | | | | | 2,500 | | | | | | 2,500 | | |
系列D-1暗影首選
|
| | | | 3,935,839 | | | | | | 3,662,318 | | | | | | 30,595 | | | | | | 30,595 | | |
D-1系列交易影子首選
|
| | | | 3,935,839 | | | | | | — | | | | | | — | | | | | | — | | |
系列D-2暗影首選
|
| | | | 27,042,965 | | | | | | 7,561,820 | | | | | | 37,595 | | | | | | 37,595 | | |
總
|
| | | | 96,650,097 | | | | | | 44,494,703 | | | | | $ | 173,347 | | | | | $ | 173,347 | | |
| | |
2022年12月31日
|
| |||||||||||||||||||||
| | |
授權
股份 |
| |
優秀
股份 |
| |
賬面淨值
價值 * |
| |
清算
偏好 |
| ||||||||||||
| | | | | | | | | | | | | | |
(單位:千)
|
| |||||||||
系列種子陰影首選
|
| | | | 5,032,238 | | | | | | 868,054 | | | | | $ | 300 | | | | | $ | 300 | | |
A系列影子首選
|
| | | | 15,174,130 | | | | | | 2,378,753 | | | | | | 1,655 | | | | | | 1,655 | | |
b系列影子首選
|
| | | | 18,392,046 | | | | | | 1,716,987 | | | | | | 1,185 | | | | | | 1,185 | | |
C系列陰影首選
|
| | | | 13,722,052 | | | | | | 3,091,485 | | | | | | 14,732 | | | | | | 14,732 | | |
D系列陰影首選
|
| | | | 4,707,494 | | | | | | 331,145 | | | | | | 3,458 | | | | | | 3,458 | | |
D系列交易所影子首選
|
| | | | 4,707,494 | | | | | | 239,405 | | | | | | 2,500 | | | | | | 2,500 | | |
系列D-1暗影首選
|
| | | | 3,935,839 | | | | | | 310,630 | | | | | | 2,595 | | | | | | 2,595 | | |
D-1系列交易影子首選
|
| | | | 3,935,839 | | | | | | — | | | | | | — | | | | | | — | | |
系列D-2暗影首選
|
| | | | 27,042,965 | | | | | | 7,561,820 | | | | | | 37,595 | | | | | | 37,595 | | |
總
|
| | | | 96,650,097 | | | | | | 16,498,279 | | | | | $ | 64,020 | | | | | $ | 64,020 | | |
| | |
2023
|
| |
2022
|
| ||||||
系列種子陰影首選
|
| | | | 2,020,309 | | | | | | 868,054 | | |
A系列影子首選
|
| | | | 4,573,935 | | | | | | 2,378,753 | | |
b系列影子首選
|
| | | | 12,234,661 | | | | | | 1,716,987 | | |
C系列陰影首選
|
| | | | 10,211,548 | | | | | | 3,091,485 | | |
D系列陰影首選
|
| | | | 3,990,707 | | | | | | 331,145 | | |
D系列交易所影子首選
|
| | | | 239,405 | | | | | | 239,405 | | |
系列D-1暗影首選
|
| | | | 3,662,318 | | | | | | 310,630 | | |
D-1系列交易影子首選
|
| | | | — | | | | | | — | | |
系列D-2暗影首選
|
| | | | 7,561,820 | | | | | | 7,561,820 | | |
未來發行D系列影子和D-2系列影子優先股的尚未發行的尚未發行的授權書
|
| | | | 1,094,667 | | | | | | 757,717 | | |
未來發行普通股的未償憑證
|
| | | | 2,063 | | | | | | 35,754 | | |
付費遊戲認購證(估計見注9)
|
| | | | 721,086 | | | | | | 726,563 | | |
可轉換票據證- 2023
|
| | |
|
(a)
|
| | | | | — | | |
預融資認購證(估計見注9)
|
| | | | 7,007,582 | | | | | | — | | |
股票期權和限制性股票單位
|
| | | | 21,354,809 | | | | | | 1,463,753 | | |
可供未來發行的股票期權
|
| | | | 839,706 | | | | | | 1,461,660 | | |
保留普通股總股數
|
| | | | 75,514,616 | | | | | | 20,943,726 | | |
| | |
數量
選項 傑出的 |
| |
加權
平均值 行權價格 |
| |
加權
平均值 剩餘 合同 生活 |
| |
集料
內在價值 (單位:千) |
| ||||||||||||
截至2021年12月31日的未償期權
|
| | | | 1,481,845 | | | | | $ | 8.91 | | | | | | 6.4 | | | | | $ | 17,478 | | |
授與
|
| | | | 5,730 | | | | | | 20.70 | | | | | | | | | | | | | | |
已鍛鍊
|
| | | | (17,666) | | | | | | 7.27 | | | | | | | | | | | | | | |
過期
|
| | | | (75,744) | | | | | | 0.70 | | | | | | | | | | | | | | |
被沒收
|
| | | | (68,321) | | | | | | 15.58 | | | | | | | | | | | | | | |
截至2022年12月31日的未償期權
|
| | | | 1,325,844 | | | | | $ | 9.10 | | | | | | 5.6 | | | | | $ | 925 | | |
| | |
數量
選項 傑出的 |
| |
加權
平均值 行權價格 |
| |
加權
平均值 剩餘 合同 生活 |
| |
集料
內在價值 (單位:千) |
| ||||||||||||
授與
|
| | | | 15,141,280 | | | | | | 0.44 | | | | | | | | | | | | | | |
已鍛鍊
|
| | | | (1,000) | | | | | | 0.80 | | | | | | | | | | | | | | |
過期
|
| | | | (8,601) | | | | | | 0.80 | | | | | | | | | | | | | | |
被沒收
|
| | | | (19,543) | | | | | | 15.53 | | | | | | | | | | | | | | |
截至2023年12月31日的未償期權
|
| | | | 16,437,980 | | | | | $ | 1.12 | | | | | | 9.3 | | | | | $ | 13,907 | | |
已歸屬/預計將於2023年12月31日歸屬
|
| | | | 16,437,980 | | | | | $ | 1.12 | | | | | | 9.3 | | | | | $ | 13,907 | | |
2023年12月31日可撤銷期權
|
| | | | 3,285,911 | | | | | $ | 3.73 | | | | | | 7.7 | | | | | $ | 1,957 | | |
| | |
2023
|
| |
2022
|
| ||||||
研發
|
| | | $ | 372 | | | | | $ | 487 | | |
銷售、一般和行政
|
| | | | 2,111 | | | | | | 758 | | |
總
|
| | | $ | 2,483 | | | | | $ | 1,245 | | |
| | |
2023
|
| |
2022
|
|
無風險利率
|
| |
4.44% – 4.46%
|
| |
1.60% – 3.03%
|
|
預期壽命,年
|
| |
5.00 – 6.01
|
| |
5.91 – 6.08
|
|
預期波動率
|
| |
56.74% – 57.56%
|
| |
55.90% – 57.09%
|
|
股息率
|
| |
—%
|
| |
—%
|
|
普通股加權平均公允價值
|
| |
$0.25
|
| |
$10.62
|
|
| | |
獎項
|
| |
加權-
平均值 授予日期 公允價值 (per份額) |
| ||||||
截至2022年1月1日未歸屬
|
| | | | 73,386 | | | | | $ | 20.70 | | |
已發佈
|
| | | | 78,256 | | | | | $ | 10.41 | | |
被沒收
|
| | | | (13,733) | | | | | $ | 16.46 | | |
截至2022年12月31日未歸屬
|
| | | | 137,909 | | | | | $ | 15.28 | | |
已發佈
|
| | | | 10,929,820 | | | | | $ | 0.60 | | |
已鍛鍊
|
| | | | (6,000,000) | | | | | $ | 0.44 | | |
被沒收
|
| | | | (150,900) | | | | | $ | 1.98 | | |
截至2023年12月31日未歸屬
|
| | | | 4,916,829 | | | | | $ | 1.18 | | |
| | |
2023
|
| |
2022
|
| ||||||
分子: | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (87,589) | | | | | $ | (104,630) | | |
減:與發行優先股時發行的優先股認購證相關的視爲股息
|
| | | | — | | | | | | (1,635) | | |
減:可能贖回的優先股價值變化
|
| | | | — | | | | | | (1,826) | | |
加:優先股交換的影響(見注11)
|
| | | | — | | | | | | 1,636 | | |
可分配給普通股股東的淨損失
|
| | | $ | (87,589) | | | | | $ | (106,455) | | |
分母: | | | | | | | | | | | | | |
用於計算普通股股東應占每股淨虧損的加權平均發行股數(基本和稀釋)
|
| | | | 4,213,244 | | | | | | 1,445,089 | | |
普通股股東應占每股基本虧損和稀釋後每股淨虧損
|
| | | $ | (20.79) | | | | | $ | (73.67) | | |
| | |
2023
|
| |
2022
|
| ||||||
可贖回可轉換優先股
|
| | | | 44,494,703 | | | | | | 16,498,279 | | |
股票期權
|
| | | | 16,437,980 | | | | | | 1,325,844 | | |
限制性股票單位
|
| | | | 4,916,829 | | | | | | 137,909 | | |
D系列和D-2優先股憑證
|
| | | | 1,094,667 | | | | | | 757,717 | | |
付費遊戲授權證(估計見注9)
|
| | | | 721,086 | | | | | | 726,563 | | |
可轉換票據證- 2023
|
| | |
|
(a)
|
| | | | | — | | |
普通股憑證
|
| | | | 2,063 | | | | | | 35,754 | | |
| | |
2023
|
| |
2022
|
| ||||||
預融資認購證(估計見注9)
|
| | | | 7,007,582 | | | | | | — | | |
潛在稀釋性股份總數
|
| | | | 74,674,910 | | | | | | 19,482,066 | | |
|
| | |
9月30日,
2024 |
| |
12月31日,
2023 |
| ||||||
| | |
(未經審計)
|
| | | | | | | |||
資產: | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
現金及現金等價物
|
| | | $ | 68,640 | | | | | $ | 3,213 | | |
應收賬款淨額
|
| | | | 1,784 | | | | | | 11 | | |
應收賬款-關聯方(注13)
|
| | | | — | | | | | | 467 | | |
盤存
|
| | | | 8,406 | | | | | | 6,522 | | |
預付費用和其他流動資產
|
| | | | 6,081 | | | | | | 2,836 | | |
流動資產總額
|
| | | | 84,911 | | | | | | 13,049 | | |
財產和設備,淨額
|
| | | | 2,032 | | | | | | 1,555 | | |
遞延所得稅資產
|
| | | | 1,069 | | | | | | 1,033 | | |
經營性租賃使用權資產
|
| | | | 1,978 | | | | | | 2,423 | | |
其他資產
|
| | | | 670 | | | | | | 579 | | |
總資產
|
| | | $ | 90,660 | | | | | $ | 18,639 | | |
負債、可贖回可轉換優先股和股東赤字: | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
繳款通知書
|
| | | $ | — | | | | | $ | 4,750 | | |
應付帳款
|
| | | | 10,979 | | | | | | 14,925 | | |
應計費用和其他流動負債
|
| | | | 6,924 | | | | | | 7,464 | | |
購買承諾應計損失
|
| | | | 1,396 | | | | | | 3,588 | | |
應計補償
|
| | | | 3,326 | | | | | | 1,938 | | |
應付所得稅
|
| | | | 359 | | | | | | 1 | | |
當前經營租賃負債
|
| | | | 655 | | | | | | 569 | | |
可轉換票據,當前部分
|
| | | | 15,977 | | | | | | 14,641 | | |
流動負債總額
|
| | | | 39,616 | | | | | | 47,876 | | |
長期經營租賃負債
|
| | | | 1,307 | | | | | | 1,791 | | |
認股權證負債
|
| | | | 7,755 | | | | | | 3,730 | | |
可轉換票據
|
| | | | 148,551 | | | | | | 18,064 | | |
其他負債
|
| | | | 25 | | | | | | 391 | | |
總負債
|
| | | | 197,254 | | | | | | 71,852 | | |
承諾和或有事項(注12) | | | | | | | | | | | | | |
可贖回可轉換優先股-面值0.00001美元;截至2024年9月30日和2023年12月31日分別授權96,650,097股;截至2024年9月30日和2023年12月31日已發行和發行的股票分別爲44,494,703股;截至2024年9月30日和2023年12月31日,清算優先權分別爲173,347美元
|
| | | | 173,347 | | | | | | 173,347 | | |
股東赤字: | | | | | | | | | | | | | |
普通股-面值0.00001美元;截至9月30日,已授權175,095,000股,
分別於2024年和2023年12月31日;發行17,482,174股和17,454,353股 分別截至2024年9月30日和2023年12月31日未償還 |
| | | | — | | | | | | — | | |
庫存股,按成本計算:2024年9月30日和2023年12月31日爲124,225股
|
| | | | — | | | | | | — | | |
額外實收資本
|
| | | | 142,618 | | | | | | 141,496 | | |
累計赤字
|
| | | | (422,559) | | | | | | (368,056) | | |
股東總虧損額
|
| | | | (279,941) | | | | | | (226,560) | | |
負債總額、可贖回可轉換優先股和股東赤字
|
| | | $ | 90,660 | | | | | $ | 18,639 | | |
| | |
截至9月30日的三個月,
|
| |
截至9月30日的九個月,
|
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
工程服務收入-關聯方
(Note 13) |
| | | $ | 758 | | | | | $ | 555 | | | | | $ | 1,525 | | | | | $ | 3,426 | | |
硬件收入
|
| | | | 23 | | | | | | 16 | | | | | | 28 | | | | | | 16 | | |
總收入
|
| | | | 781 | | | | | | 571 | | | | | | 1,553 | | | | | | 3,442 | | |
成本和費用: | | | | | | | | | | | | | | | | | | | | | | | | | |
收入成本(不包括折舊和攤銷)
|
| | | | 476 | | | | | | 217 | | | | | | 1,039 | | | | | | 1,490 | | |
研發
|
| | | | 5,799 | | | | | | 3,912 | | | | | | 15,765 | | | | | | 14,168 | | |
銷售、一般和行政
|
| | | | 5,546 | | | | | | 3,698 | | | | | | 14,538 | | | | | | 11,108 | | |
折舊及攤銷
|
| | | | 251 | | | | | | 651 | | | | | | 688 | | | | | | 1,706 | | |
購買承諾損失
|
| | | | — | | | | | | 116 | | | | | | — | | | | | | 349 | | |
交易成本
|
| | | | 77 | | | | | | 6 | | | | | | 163 | | | | | | 24 | | |
總成本和費用
|
| | | | 12,149 | | | | | | 8,600 | | | | | | 32,193 | | | | | | 28,845 | | |
運營虧損
|
| | | | (11,368) | | | | | | (8,029) | | | | | | (30,640) | | | | | | (25,403) | | |
其他收入(支出)淨額:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
付費遊戲融資費用
|
| | | | — | | | | | | — | | | | | | — | | | | | | (30,637) | | |
可轉換票據債務融資費用
|
| | | | — | | | | | | (2,640) | | | | | | (464) | | | | | | (2,640) | | |
其他收入(費用),淨額
|
| | | | 1,273 | | | | | | (2) | | | | | | 1,677 | | | | | | 12 | | |
外匯收益(損失)
交易記錄 |
| | | | 31 | | | | | | (23) | | | | | | (62) | | | | | | 10 | | |
可轉換票據公允價值變化
|
| | | | (15,398) | | | | | | (1,639) | | | | | | (25,921) | | | | | | (3,546) | | |
認購證負債公允價值變動
|
| | | | (90) | | | | | | 327 | | | | | | 1,255 | | | | | | (745) | | |
其他費用合計
|
| | | | (14,184) | | | | | | (3,977) | | | | | | (23,515) | | | | | | (37,546) | | |
所得稅前虧損
|
| | | | (25,552) | | | | | | (12,006) | | | | | | (54,155) | | | | | | (62,949) | | |
所得稅撥備(受益)
|
| | | | 55 | | | | | | (12) | | | | | | 348 | | | | | | (85) | | |
淨虧損
|
| | | $ | (25,607) | | | | | $ | (11,994) | | | | | $ | (54,503) | | | | | $ | (62,864) | | |
普通股股東應占每股基本虧損和稀釋後每股淨虧損
|
| | | $ | (1.47) | | | | | $ | (3.38) | | | | | $ | (3.12) | | | | | $ | (17.70) | | |
用於計算歸屬於普通股股東的每股淨虧損的加權平均股,基本股和稀釋股
|
| | | | 17,478,371 | | | | | | 3,551,881 | | | | | | 17,466,606 | | | | | | 3,551,881 | | |
| | |
可贖回可兌換
優先股 |
| | |
普通股
|
| |
庫存股
|
| |
額外
實收資本 |
| |
積累
赤字 |
| |
總
股東 赤字 |
| ||||||||||||||||||||||||||||||||||||
| | |
股份
|
| |
量
|
| | |
股份
|
| |
量
|
| |
股份
|
| |
量
|
| ||||||||||||||||||||||||||||||||||||
截至2024年9月30日的三個月: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2024年6月30日餘額
|
| | | | 44,494,703 | | | | | $ | 173,347 | | | | | | | 17,474,790 | | | | | $ | — | | | | | | 124,225 | | | | | $ | — | | | | | $ | 142,221 | | | | | $ | (396,952) | | | | | $ | (254,731) | | |
股票期權的行使
|
| | | | — | | | | | | — | | | | | | | 7,384 | | | | | | — | | | | | | — | | | | | | — | | | | | | 37 | | | | | | — | | | | | | 37 | | |
基於股票的薪酬
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 360 | | | | | | — | | | | | | 360 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (25,607) | | | | | | (25,607) | | |
2024年9月30日餘額
|
| | | | 44,494,703 | | | | | $ | 173,347 | | | | | | | 17,482,174 | | | | | $ | — | | | | | | 124,225 | | | | | $ | — | | | | | $ | 142,618 | | | | | $ | (422,559) | | | | | $ | (279,941) | | |
截至2023年9月30日的三個月: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2023年6月30日的餘額
|
| | | | 44,494,703 | | | | | $ | 173,347 | | | | | | | 3,343,660 | | | | | $ | — | | | | | | 124,225 | | | | | $ | — | | | | | $ | 131,341 | | | | | $ | (331,337) | | | | | $ | (199,996) | | |
基於股票的薪酬
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 286 | | | | | | — | | | | | | 286 | | |
2023年可轉換票據債務融資費用
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,640 | | | | | | — | | | | | | 2,640 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (11,994) | | | | | | (11,994) | | |
2023年9月30日餘額
|
| | | | 44,494,703 | | | | | $ | 173,347 | | | | | | | 3,343,660 | | | | | $ | — | | | | | | 124,225 | | | | | $ | — | | | | | $ | 134,267 | | | | | $ | (343,331) | | | | | $ | (209,064) | | |
截至2024年9月30日的九個月: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2024年1月1日餘額
|
| | | | 44,494,703 | | | | | $ | 173,347 | | | | | | | 17,454,353 | | | | | $ | — | | | | | | 124,225 | | | | | $ | — | | | | | $ | 141,496 | | | | | $ | (368,056) | | | | | $ | (226,560) | | |
股票期權的行使
|
| | | | — | | | | | | — | | | | | | | 27,821 | | | | | | — | | | | | | — | | | | | | — | | | | | | 80 | | | | | | — | | | | | | 80 | | |
基於股票的薪酬
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,042 | | | | | | — | | | | | | 1,042 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (54,503) | | | | | | (54,503) | | |
2024年9月30日餘額
|
| | | | 44,494,703 | | | | | $ | 173,347 | | | | | | | 17,482,174 | | | | | $ | — | | | | | | 124,225 | | | | | $ | — | | | | | $ | 142,618 | | | | | $ | (422,559) | | | | | $ | (279,941) | | |
截至2023年9月30日的九個月: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2023年1月1日餘額
|
| | | | 16,498,279 | | | | | $ | 64,020 | | | | | | | 6,143,294 | | | | | $ | — | | | | | | 124,225 | | | | | $ | — | | | | | $ | 209,928 | | | | | $ | (280,467) | | | | | $ | (70,539) | | |
以贖回價值重新發行付費播放拉通交易所中的影子優先
|
| | | | 27,996,424 | | | | | | 109,327 | | | | | | | (2,799,634) | | | | | | — | | | | | | — | | | | | | — | | | | | | (109,327) | | | | | | — | | | | | | (109,327) | | |
基於股票的薪酬
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 450 | | | | | | — | | | | | | 450 | | |
付費遊戲融資費用
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 30,576 | | | | | | — | | | | | | 30,576 | | |
可轉換票據債務融資費用
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,640 | | | | | | — | | | | | | 2,640 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (62,864) | | | | | | (62,864) | | |
2023年9月30日餘額
|
| | | | 44,494,703 | | | | | $ | 173,347 | | | | | | | 3,343,660 | | | | | $ | — | | | | | | 124,225 | | | | | $ | — | | | | | $ | 134,267 | | | | | $ | (343,331) | | | | | $ | (209,064) | | |
| | |
截至9個月
9月30日, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
經營活動的現金流: | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (54,503) | | | | | $ | (62,864) | | |
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
|
| | | | 688 | | | | | | 1,706 | | |
非現金租賃費用
|
| | | | 445 | | | | | | 692 | | |
付費遊戲融資費用
|
| | | | — | | | | | | 30,638 | | |
可轉換票據債務融資費用
|
| | | | 464 | | | | | | 2,640 | | |
基於股票的薪酬
|
| | | | 1,042 | | | | | | 450 | | |
信用損失費用
|
| | | | 570 | | | | | | — | | |
遞延所得稅
|
| | | | (36) | | | | | | (147) | | |
可轉換票據公允價值變化
|
| | | | 25,921 | | | | | | 3,546 | | |
認購證負債公允價值變動
|
| | | | (1,255) | | | | | | 745 | | |
購買承諾損失
|
| | | | — | | | | | | 349 | | |
租賃終止的非現金損失
|
| | | | — | | | | | | (18) | | |
經營性資產和負債變動情況:
|
| | | | | | | | | | | | |
應收賬款淨額
|
| | | | (2,343) | | | | | | 362 | | |
應收賬款-關聯方
|
| | | | 467 | | | | | | (377) | | |
盤存
|
| | | | (1,884) | | | | | | (2,625) | | |
預付費用和其他流動資產
|
| | | | (6,286) | | | | | | 343 | | |
其他資產
|
| | | | (91) | | | | | | 35 | | |
應付賬款和應計負債
|
| | | | 2,223 | | | | | | 6,029 | | |
經營租賃負債
|
| | | | (398) | | | | | | (745) | | |
應付所得稅
|
| | | | 358 | | | | | | (153) | | |
購買承諾應計損失
|
| | | | (2,192) | | | | | | (1,693) | | |
應計補償
|
| | | | 1,388 | | | | | | 21 | | |
其他負債
|
| | | | (366) | | | | | | (550) | | |
用於經營活動的現金淨額
|
| | | | (35,788) | | | | | | (21,616) | | |
投資活動產生的現金流: | | | | | | | | | | | | | |
購置財產和設備
|
| | | | (1,165) | | | | | | (75) | | |
投資活動所用現金淨額
|
| | | | (1,165) | | | | | | (75) | | |
融資活動的現金流: | | | | | | | | | | | | | |
支付遞延發售費用
|
| | | | (3,668) | | | | | | — | | |
付費遊戲可轉換票據和普通股發行的收益
|
| | | | — | | | | | | 9,283 | | |
可轉換票據收益
|
| | | | 110,718 | | | | | | 8,400 | | |
短期活期票據收益
|
| | | | — | | | | | | 350 | | |
償還短期活期票據
|
| | | | (4,750) | | | | | | (350) | | |
行使股票期權所得收益
|
| | | | 80 | | | | | | — | | |
融資活動提供的現金淨額
|
| | | | 102,380 | | | | | | 17,683 | | |
現金及現金等價物淨增(減)
|
| | | | 65,427 | | | | | | (4,008) | | |
現金及現金等值物-年初
|
| | | | 3,213 | | | | | | 4,913 | | |
現金及現金等值物-期末
|
| | | $ | 68,640 | | | | | $ | 905 | | |
現金流量信息的補充披露: | | | | | | | | | | | | | |
本期支付的稅款現金
|
| | | $ | 204 | | | | | $ | 197 | | |
期內支付的現金利息
|
| | | $ | 245 | | | | | $ | 3 | | |
補充披露非現金投資和融資活動: | | | | | | | | | | | | | |
應付賬款和應計費用中購置的財產和設備
|
| | | $ | — | | | | | $ | 100 | | |
以贖回價值重新發行付費播放拉通交易所中的影子優先
|
| | | $ | — | | | | | $ | 109,327 | | |
獲得的經營租賃資產以換取新的經營租賃負債
|
| | | $ | — | | | | | $ | 1,673 | | |
租賃終止時消滅的使用權資產和租賃負債,扣除收益
|
| | | $ | — | | | | | $ | (108) | | |
資本化的延期發行成本包括在應付會計和應計負債中
|
| | | $ | 864 | | | | | $ | — | | |
發行可轉換票據的認購權
|
| | | $ | 4,816 | | | | | $ | 1,690 | | |
|
2024年1月1日餘額
|
| | | $ | 1,100 | | |
|
增加遞延收入
|
| | | | 1,729 | | |
|
收入確認
|
| | | | (1,102) | | |
|
2024年9月30日餘額(未經審計)
|
| | | $ | 1,727 | | |
| | |
三個半月
截至9月30日, |
| |
九個月
截至9月30日, |
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
美國
|
| | | $ | 778 | | | | | $ | 565 | | | | | $ | 1,214 | | | | | $ | 3,430 | | |
日本
|
| | | | — | | | | | | 2 | | | | | | 333 | | | | | | 4 | | |
韓國
|
| | | | — | | | | | | 4 | | | | | | — | | | | | | 4 | | |
其他
|
| | | | 3 | | | | | | — | | | | | | 6 | | | | | | 4 | | |
總收入
|
| | | $ | 781 | | | | | $ | 571 | | | | | $ | 1,553 | | | | | $ | 3,442 | | |
| | |
三個半月
截至9月30日, |
| |
九個月
截至9月30日, |
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
某個時間點確認的收入
|
| | | $ | 24 | | | | | $ | — | | | | | $ | 360 | | | | | $ | — | | |
隨着時間的推移確認的收入
|
| | | | 757 | | | | | | 571 | | | | | | 1,193 | | | | | | 3,442 | | |
| | | | $ | 781 | | | | | $ | 571 | | | | | $ | 1,553 | | | | | $ | 3,442 | | |
| | |
9月30日,
2024 |
| |
12月31日,
2023 |
| ||||||
當前
|
| | | $ | 1,727 | | | | | $ | 733 | | |
非當前
|
| | | | — | | | | | | 367 | | |
總
|
| | | $ | 1,727 | | | | | $ | 1,100 | | |
| | |
2024年9月30日
|
| |||||||||||||||||||||
| | |
第1級
|
| |
二級
|
| |
第三級
|
| |
總
|
| ||||||||||||
資產: | | | | | | | | | | | | | | | | | | | | | | | | | |
美國政府貨幣市場基金
|
| | | $ | 26,054 | | | | | $ | — | | | | | $ | — | | | | | $ | 26,054 | | |
共同基金
|
| | | | 5,190 | | | | | | — | | | | | | — | | | | | | 5,190 | | |
美國政府國債
|
| | | | 30,058 | | | | | | — | | | | | | — | | | | | | 30,058 | | |
總資產,按公允價值計量
|
| | | $ | 61,302 | | | | | $ | — | | | | | $ | — | | | | | $ | 61,302 | | |
負債: | | | | | | | | | | | | | | | | | | | | | | | | | |
付費可兌換票據
|
| | | $ | — | | | | | $ | — | | | | | $ | 15,977 | | | | | $ | 15,977 | | |
2023年可轉換票據
|
| | | | — | | | | | | — | | | | | | 148,551 | | | | | | 148,551 | | |
認股權證負債
|
| | | | — | | | | | | — | | | | | | 7,755 | | | | | | 7,755 | | |
負債總額,按公允價值計量
|
| | | $ | — | | | | | $ | — | | | | | $ | 172,283 | | | | | $ | 172,283 | | |
| | |
2023年12月31日
|
| |||||||||||||||||||||
| | |
第1級
|
| |
二級
|
| |
第三級
|
| |
總
|
| ||||||||||||
負債: | | | | | | | | | | | | | | | | | | | | | | | | | |
付費可兌換票據
|
| | | $ | — | | | | | $ | — | | | | | $ | 14,641 | | | | | $ | 14,641 | | |
2023年可轉換票據
|
| | | | — | | | | | | — | | | | | | 18,064 | | | | | | 18,064 | | |
認股權證負債
|
| | | | — | | | | | | — | | | | | | 3,730 | | | | | | 3,730 | | |
負債總額,按公允價值計量
|
| | | $ | — | | | | | $ | — | | | | | $ | 36,435 | | | | | $ | 36,435 | | |
| | |
付費遊戲
敞篷車 注 |
| |
2023
敞篷車 注 |
| |
令
負債 |
| |
總
|
| ||||||||||||
截至2024年9月30日的三個月: | | | | | | | | | | | | | | | | | | | | | | | | | |
2024年6月30日餘額
|
| | | $ | 16,042 | | | | | $ | 133,088 | | | | | $ | 7,665 | | | | | $ | 156,795 | | |
估計公允價值變化
|
| | | | (65) | | | | | | 15,463 | | | | | | 90 | | | | | | 15,488 | | |
2024年9月30日餘額
|
| | | $ | 15,977 | | | | | $ | 148,551 | | | | | $ | 7,755 | | | | | $ | 172,283 | | |
| | |
付費遊戲
敞篷車 注 |
| |
2023
敞篷車 注 |
| |
令
負債 |
| |
總
|
| ||||||||||||
截至2024年9月30日的九個月: | | | | | | | | | | | | | | | | | | | | | | | | | |
2023年12月31日的餘額
|
| | | $ | 14,641 | | | | | $ | 18,064 | | | | | $ | 3,730 | | | | | $ | 36,435 | | |
發行2023年可轉換票據期權及相關期權
|
| | | | — | | | | | | 105,902 | | | | | | 4,816 | | | | | | 110,718 | | |
發行預融資普通股認購權
|
| | | | — | | | | | | — | | | | | | 464 | | | | | | 464 | | |
估計公允價值變化
|
| | | | 1,336 | | | | | | 24,585 | | | | | | (1,255) | | | | | | 24,666 | | |
2024年9月30日餘額
|
| | | $ | 15,977 | | | | | $ | 148,551 | | | | | $ | 7,755 | | | | | $ | 172,283 | | |
| | |
付費遊戲
敞篷車 注 |
| |
2023
敞篷車 注 |
| |
令
負債 |
| |
總
|
| ||||||||||||
截至2023年9月30日的三個月: | | | | | | | | | | | | | | | | | | | | | | | | | |
2023年6月30日的餘額
|
| | | $ | 13,763 | | | | | $ | — | | | | | $ | 2,227 | | | | | $ | 15,990 | | |
發行可轉換票據及相關憑證
|
| | | | — | | | | | | 7,275 | | | | | | 1,125 | | | | | | 8,400 | | |
估計公允價值變化
|
| | | | 398 | | | | | | 1,241 | | | | | | (327) | | | | | | 1,312 | | |
2023年9月30日餘額
|
| | | $ | 14,161 | | | | | $ | 8,516 | | | | | $ | 3,025 | | | | | $ | 25,702 | | |
| | |
付費遊戲
敞篷車 注 |
| |
2023
敞篷車 注 |
| |
令
負債 |
| |
總
|
| ||||||||||||
截至2023年9月30日的九個月: | | | | | | | | | | | | | | | | | | | | | | | | | |
2022年12月31日餘額
|
| | | $ | 3,139 | | | | | $ | — | | | | | $ | 529 | | | | | $ | 3,668 | | |
恢復普通股憑證爲優先股憑證
|
| | | | — | | | | | | — | | | | | | 61 | | | | | | 61 | | |
發行現付可轉換票據及相關認購證
|
| | | | 8,717 | | | | | | — | | | | | | 565 | | | | | | 9,282 | | |
發行可轉換票據及相關憑證
|
| | | | — | | | | | | 7,275 | | | | | | 1,125 | | | | | | 8,400 | | |
估計公允價值變化
|
| | | | 2,305 | | | | | | 1,241 | | | | | | 745 | | | | | | 4,291 | | |
2023年9月30日餘額
|
| | | $ | 14,161 | | | | | $ | 8,516 | | | | | $ | 3,025 | | | | | $ | 25,702 | | |
| | |
9月30日,
2024 |
| |
12月31日,
2023 |
| ||||||
成品
|
| | | $ | — | | | | | $ | 16 | | |
正在進行的工作
|
| | | | 937 | | | | | | 1,542 | | |
原料
|
| | | | 7,469 | | | | | | 4,964 | | |
總庫存
|
| | | $ | 8,406 | | | | | $ | 6,522 | | |
| | |
9月30日,
2024 |
| |
12月31日,
2023 |
| ||||||
遞延發售成本
|
| | | $ | 4,532 | | | | | $ | 1,491 | | |
軟件許可證和維護
|
| | | | 486 | | | | | | 311 | | |
支付給合同製造商的預付款
|
| | | | 140 | | | | | | 144 | | |
其他應收賬款
|
| | | | 17 | | | | | | 441 | | |
預付費訂閱
|
| | | | 130 | | | | | | 83 | | |
其他
|
| | | | 776 | | | | | | 366 | | |
預付費用和其他流動資產總額
|
| | | $ | 6,081 | | | | | $ | 2,836 | | |
| | |
9月30日,
2024 |
| |
12月31日,
2023 |
| ||||||
計算機設備
|
| | | $ | 13,350 | | | | | $ | 13,108 | | |
軟件
|
| | | | 5,893 | | | | | | 4,984 | | |
傢俱和固定裝置
|
| | | | 346 | | | | | | 346 | | |
租賃權改進
|
| | | | 1,416 | | | | | | 1,594 | | |
車輛
|
| | | | 26 | | | | | | 26 | | |
| | | | | 21,031 | | | | | | 20,058 | | |
減去:累計折舊
|
| | | | (18,999) | | | | | | (18,503) | | |
財產和設備合計(淨額)
|
| | | $ | 2,032 | | | | | $ | 1,555 | | |
| | |
9月30日,
2024 |
| |
12月31日,
2023 |
| ||||||
應計庫存採購
|
| | | $ | 2,533 | | | | | $ | 3,813 | | |
專業費用
|
| | | | 1,838 | | | | | | 2,617 | | |
遞延收入
|
| | | | 1,727 | | | | | | 733 | | |
其他
|
| | | | 826 | | | | | | 301 | | |
應計負債和其他流動負債總額
|
| | | $ | 6,924 | | | | | $ | 7,464 | | |
| | |
9月30日,
2024 |
| |
12月31日,
2023 |
| ||||||
度假
|
| | | $ | 1,457 | | | | | $ | 804 | | |
員工福利
|
| | | | 1,039 | | | | | | 724 | | |
應付40.1萬
|
| | | | 553 | | | | | | 215 | | |
薪金和工資
|
| | | | 201 | | | | | | 113 | | |
其他
|
| | | | 76 | | | | | | 82 | | |
應計報酬總額
|
| | | $ | 3,326 | | | | | $ | 1,938 | | |
截至2011年12月31日止的一年,
|
| | | | | | |
2024年(剩餘三個月)
|
| | | $ | 15,977 | | |
2025
|
| | | | 148,551 | | |
減:當前部分
|
| | | | (15,977) | | |
長期部分
|
| | | $ | 148,551 | | |
| | | | | | | | |
於2012年12月11日的配股股份數量
|
| |
大致公允價值
|
| ||||||||||||||||||
逮捕令類型:
|
| |
鍛鍊
價格 |
| |
9月30日,
2024 |
| |
12月31日,
2023 |
| |
9月30日,
2024 |
| |
12月31日,
2023 |
| |||||||||||||||
D系列影子優先令
|
| | | $ | 10.44 | | | | | | — | | | | | | 338,495 | | | | | $ | — | | | | | $ | 3 | | |
系列D-2影子優先令
|
| | | $ | 4.97 | | | | | | 756,172 | | | | | | 756,172 | | | | | | 406 | | | | | | 894 | | |
付費玩令
|
| | |
|
(a)
|
| | | |
|
(a)
|
| | | |
|
(a)
|
| | | | | 927 | | | | | | 976 | | |
可轉換票據證- 2023
|
| | |
|
(c)
|
| | | |
|
(c)
|
| | | |
|
(c)
|
| | | | | 5,314 | | | | | | 1,352 | | |
普通股認股權證(b)
|
| | | $ | 104.43 | | | | | | — | | | | | | 2,063 | | | | | | — | | | | | | — | | |
預籌普通股認股權證(d)
|
| | | $ | 0.01 | | | | |
|
(d)
|
| | | |
|
(d)
|
| | | | | 341 | | | | | | 505 | | |
預籌普通股認股權證(e)
|
| | | $ | 100.00 | | | | |
|
(e)
|
| | | | | — | | | | | | 767 | | | | | | — | | |
| | | | | | | | | | | 756,172 | | | | | | 1,096,730 | | | | | $ | 7,755 | | | | | $ | 3,730 | | |
| | |
系列D-2陰影
優先股權證 復職 |
| |||||||||
| | |
2024年發佈
|
| |
2023年發佈
|
| ||||||
無風險利率
|
| | | | NA | | | | | | 4.65% | | |
預期壽命,年
|
| | | | NA | | | | | | 1.11 | | |
預期波動率
|
| | | | NA | | | | | | 65.00% | | |
股息率
|
| | | | NA | | | | | | 0.00% | | |
優先股的公允價值
|
| | | | NA | | | | | $ | 4.01 | | |
| | |
系列D-2陰影
優先股證 |
| |
D系列影子
優先股 認股權證 |
| ||||||||||||
| | |
9月30日,
2024 |
| |
12月31日,
2023 |
| |
12月31日,
2023 |
| |||||||||
無風險利率
|
| | | | 3.98% | | | | | | 4.51% | | | | | | 5.50% | | |
預期壽命,年
|
| | | | 0.97 | | | | | | 1.72 | | | | | | 0.16 | | |
| | |
系列D-2陰影
優先股證 |
| |
D系列影子
優先股 認股權證 |
| ||||||||||||
| | |
9月30日,
2024 |
| |
12月31日,
2023 |
| |
12月31日,
2023 |
| |||||||||
預期波動率
|
| | | | 57.95% | | | | | | 52.50% | | | | | | 52.50% | | |
股息率
|
| | | | 0.00% | | | | | | 0.00% | | | | | | 0.00% | | |
優先股的公允價值
|
| | | $ | 3.78 | | | | | $ | 4.19 | | | | | $ | 5.76 | | |
| | |
通過P2P發行的憑證
可轉換票據 |
| |||
| | |
2024年發佈
|
| |
2023年發佈
|
|
無風險利率
|
| |
北美
|
| |
4.54% – 4.79%
|
|
預期壽命,年
|
| |
北美
|
| |
1.0-1.44年
|
|
預期波動率
|
| |
北美
|
| |
61.2% – 62.3%
|
|
股息率
|
| |
北美
|
| |
0.00%
|
|
優先股的公允價值
|
| |
北美
|
| |
$4.16
|
|
普通股公允價值
|
| |
北美
|
| |
$0.74
|
|
| | |
發出的逮捕令
2022年P2P筆記 |
| |||
| | |
2024年9月30日
|
| |
2023年12月31日
|
|
無風險利率
|
| |
3.66% – 4.38%
|
| |
4.54% – 4.79%
|
|
預期壽命,年
|
| |
0.50- 2.00年
|
| |
1.0-1.44年
|
|
預期波動率
|
| |
69.8% – 71.6%
|
| |
61.2% – 62.3%
|
|
股息率
|
| |
0.00%
|
| |
0.00%
|
|
優先股的公允價值
|
| |
$4.03
|
| |
$4.16
|
|
普通股公允價值
|
| |
$0.92
|
| |
$0.74
|
|
| | |
發出的逮捕令
2023年可轉換票據 |
| |||
| | |
2024年發佈
|
| |
2023年發佈
|
|
無風險利率
|
| |
3.86% – 5.55%
|
| |
北美
|
|
預期壽命,年
|
| |
0.36- 5.00年
|
| |
北美
|
|
預期波動率
|
| |
61.2% – 73.0%
|
| |
北美
|
|
| | |
發出的逮捕令
2023年可轉換票據 |
| |||
| | |
2024年發佈
|
| |
2023年發佈
|
|
股息率
|
| |
0.00%
|
| |
北美
|
|
優先股的公允價值
|
| |
4.16美元-4.43美元
|
| |
北美
|
|
普通股公允價值
|
| |
0.74美元-0.81美元
|
| |
NA
|
|
| | |
發出的逮捕令
2023年可轉換票據 |
| |||
| | |
2024年9月30日
|
| |
2023年12月31日
|
|
無風險利率
|
| |
3.58% – 4.93%
|
| |
3.88% – 5.26%
|
|
預期壽命,年
|
| |
0.08-4.72年
|
| |
0.51-9.51年
|
|
預期波動率
|
| |
66.3% – 73.2%
|
| |
61.2% – 62.8%
|
|
股息率
|
| |
0.00%
|
| |
0.00%
|
|
優先股的公允價值
|
| |
$4.03
|
| |
$4.16
|
|
普通股公允價值
|
| |
$0.92
|
| |
$0.74
|
|
| | |
三個半月
截至9月30日, |
| |
九個月
截至9月30日, |
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
運營租賃成本
|
| | | $ | 205 | | | | | $ | 232 | | | | | $ | 549 | | | | | $ | 786 | | |
短期租賃成本
|
| | | | 6 | | | | | | 14 | | | | | | 26 | | | | | | 38 | | |
| | | | $ | 211 | | | | | $ | 246 | | | | | $ | 575 | | | | | $ | 824 | | |
| | |
三個半月
截至9月30日, |
| |
九個月
截至9月30日, |
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
爲計入經營租賃負債的金額支付的現金
|
| | | $ | 193 | | | | | $ | 233 | | | | | $ | 577 | | | | | $ | 822 | | |
| | |
經營租賃
義務 |
| |||
2024年(剩餘三個月)
|
| | | $ | 209 | | |
2025
|
| | | | 740 | | |
2026
|
| | | | 545 | | |
2027
|
| | | | 432 | | |
2028
|
| | | | 366 | | |
此後
|
| | | | 14 | | |
總
|
| | | | 2,306 | | |
減去:推定利息
|
| | | | (344) | | |
未來最低租賃付款淨額現值
|
| | | | 1,962 | | |
減:短期經營租賃負債
|
| | | | (655) | | |
長期經營租賃負債
|
| | | $ | 1,307 | | |
| | |
授權
股份 |
| |
優秀
股份 |
| |
淨載運
價值 * |
| |
清算
偏好 |
| ||||||||||||
| | | | | | | | | | | | | | |
(單位:千)
|
| |||||||||
系列種子陰影首選
|
| | | | 5,032,238 | | | | | | 2,020,309 | | | | | $ | 698 | | | | | $ | 698 | | |
A系列影子首選
|
| | | | 15,174,130 | | | | | | 4,573,935 | | | | | | 3,183 | | | | | | 3,183 | | |
b系列影子首選
|
| | | | 18,392,046 | | | | | | 12,234,661 | | | | | | 8,442 | | | | | | 8,442 | | |
C系列陰影首選
|
| | | | 13,722,052 | | | | | | 10,211,548 | | | | | | 48,661 | | | | | | 48,661 | | |
D系列陰影首選
|
| | | | 4,707,494 | | | | | | 3,990,707 | | | | | | 41,673 | | | | | | 41,673 | | |
D系列交易所影子首選
|
| | | | 4,707,494 | | | | | | 239,405 | | | | | | 2,500 | | | | | | 2,500 | | |
系列D-1暗影首選
|
| | | | 3,935,839 | | | | | | 3,662,318 | | | | | | 30,595 | | | | | | 30,595 | | |
D-1系列交易影子首選
|
| | | | 3,935,839 | | | | | | — | | | | | | — | | | | | | — | | |
系列D-2暗影首選
|
| | | | 27,042,965 | | | | | | 7,561,820 | | | | | | 37,595 | | | | | | 37,595 | | |
總
|
| | | | 96,650,097 | | | | | | 44,494,703 | | | | | $ | 173,347 | | | | | $ | 173,347 | | |
| | |
9月30日,
2024 |
| |
12月31日,
2023 |
| ||||||
系列種子陰影首選
|
| | | | 2,020,309 | | | | | | 2,020,309 | | |
A系列影子首選
|
| | | | 4,573,935 | | | | | | 4,573,935 | | |
b系列影子首選
|
| | | | 12,234,661 | | | | | | 12,234,661 | | |
C系列陰影首選
|
| | | | 10,211,548 | | | | | | 10,211,548 | | |
D系列陰影首選
|
| | | | 3,990,707 | | | | | | 3,990,707 | | |
D系列交易所影子首選
|
| | | | 239,405 | | | | | | 239,405 | | |
系列D-1暗影首選
|
| | | | 3,662,318 | | | | | | 3,662,318 | | |
系列D-2暗影首選
|
| | | | 7,561,820 | | | | | | 7,561,820 | | |
未來發行D系列影子和D-2系列影子優先股的尚未發行的尚未發行的授權書
|
| | | | 756,172 | | | | | | 1,094,667 | | |
未來發行普通股的未償憑證
|
| | | | — | | | | | | 2,063 | | |
付費遊戲認購證(估計見注8)
|
| | | | 764,330 | | | | | | 721,086 | | |
可轉換票據證- 2023
|
| | |
|
(a)
|
| | | |
|
(a)
|
| |
預融資認購證(估計見注8)
|
| | | | 2,000,000 | | | | | | 7,007,582 | | |
2024年4月預融資認購證(估計見注8)
|
| | | | 4,500,000 | | | | | | — | | |
股票期權和限制性股票單位
|
| | | | 21,130,207 | | | | | | 21,354,809 | | |
可供未來發行的股票期權
|
| | | | 1,036,487 | | | | | | 839,706 | | |
保留普通股總股數
|
| | | | 74,681,899 | | | | | | 75,514,616 | | |
| | |
數量
選項 傑出的 |
| |
加權
平均值 行權價格 |
| |
加權
平均值 剩餘 合約年期 |
| |
集料
內在價值 (單位:千) |
| ||||||||||||
截至2023年12月31日的未償期權
|
| | | | 16,437,980 | | | | | $ | 1.12 | | | | | | 9.3 | | | | | $ | 13,907 | | |
授與
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
已鍛鍊
|
| | | | (27,821) | | | | | | 2.87 | | | | | | | | | | | | | | |
過期
|
| | | | (3,250) | | | | | | 0.70 | | | | | | | | | | | | | | |
被沒收
|
| | | | (76,558) | | | | | | 11.17 | | | | | | | | | | | | | | |
截至2024年9月30日的未償期權
|
| | | | 16,330,351 | | | | | $ | 1.07 | | | | | | 8.6 | | | | | $ | 7,269 | | |
已歸屬/預計將於2024年9月30日歸屬
|
| | | | 16,330,351 | | | | | $ | 1.07 | | | | | | 8.6 | | | | | $ | 7,269 | | |
2024年9月30日可撤銷期權
|
| | | | 6,772,090 | | | | | $ | 1.94 | | | | | | 8.1 | | | | | $ | 2,684 | | |
| | |
三個半月
截至9月30日, |
| |
九個月
截至9月30日, |
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
研發
|
| | | $ | 189 | | | | | $ | 64 | | | | | $ | 539 | | | | | $ | 194 | | |
銷售、一般和行政
|
| | | | 171 | | | | | | 222 | | | | | | 503 | | | | | | 256 | | |
總
|
| | | $ | 360 | | | | | $ | 286 | | | | | $ | 1,042 | | | | | $ | 450 | | |
| | |
獎項
|
| |
加權平均
授出日期公平 價值(每股) |
| ||||||
截至2023年12月31日未歸屬
|
| | | | 4,916,829 | | | | | $ | 1.18 | | |
已發佈
|
| | | | — | | | | | | — | | |
被沒收
|
| | | | (116,973) | | | | | $ | 0.84 | | |
截至2024年9月30日的未歸屬
|
| | | | 4,799,856 | | | | | $ | 1.18 | | |
| | |
三個月
截至9月30日, |
| |
九個月
截至9月30日, |
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
與採購義務相關的庫存採購
|
| | | $ | 346 | | | | | $ | — | | | | | $ | 4,088 | | | | | $ | 2,027 | | |
| | |
截至9月30日的三個月裏,
|
| |
截至9月30日的九個月裏,
|
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
分子: | | | | | | | | | | | | | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (25,607) | | | | | $ | (11,994) | | | | | $ | (54,503) | | | | | $ | (62,864) | | |
分母: | | | | | | | | | | | | | | | | | | | | | | | | | |
加權平均發行股數
用於計算每股淨虧損 歸屬於普通股股東,基本 及攤薄 |
| | | | 17,478,371 | | | | | | 3,551,881 | | | | | | 17,466,606 | | | | | | 3,551,881 | | |
普通股股東應占每股基本虧損和稀釋後每股淨虧損
|
| | | $ | (1.47) | | | | | $ | (3.38) | | | | | $ | (3.12) | | | | | $ | (17.70) | | |
| | |
截至9月30日的三個月裏,
|
| |
截至9月30日的九個月裏,
|
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
可贖回可轉換優先股
|
| | | | 44,494,703 | | | | | | 44,494,703 | | | | | | 44,494,703 | | | | | | 44,494,703 | | |
股票期權
|
| | | | 16,330,351 | | | | | | 16,444,551 | | | | | | 16,330,351 | | | | | | 16,444,551 | | |
限制性股票單位
|
| | | | 4,799,856 | | | | | | 10,945,814 | | | | | | 4,799,856 | | | | | | 10,945,814 | | |
D系列和D-2優先股憑證
|
| | | | 756,172 | | | | | | 1,094,667 | | | | | | 756,172 | | | | | | 1,094,667 | | |
付費遊戲授權證(估計見注8)
|
| | | | 764,330 | | | | | | 801,463 | | | | | | 764,330 | | | | | | 801,463 | | |
可轉換票據證- 2023
|
| | |
|
(a)
|
| | | |
|
(a)
|
| | | |
|
(a)
|
| | | |
|
(a)
|
| |
普通股憑證
|
| | | | — | | | | | | 2,063 | | | | | | — | | | | | | 2,063 | | |
預融資認購證(估計見注8)
|
| | | | 2,000,000 | | | | | | — | | | | | | 2,000,000 | | | | | | — | | |
2024年4月預融資認購證(估計見注8)
|
| | | | 4,500,000 | | | | | | — | | | | | | 4,500,000 | | | | | | — | | |
潛在稀釋性股份總數
|
| | | | 73,645,412 | | | | | | 73,783,261 | | | | | | 73,645,412 | | | | | | 73,783,261 | | |
| | |
12月31日,
2023 |
| |
12月31日,
2022 |
| ||||||
資產: | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
現金
|
| | | $ | — | | | | | $ | 22,232 | | |
受限現金
|
| | | | 843,313 | | | | | | — | | |
應收贊助商款項
|
| | | | 318,888 | | | | | | — | | |
信託帳戶-僅限贖回股東
|
| | | | 24,539,002 | | | | | | — | | |
其他資產
|
| | | | — | | | | | | 186,532 | | |
流動資產總額
|
| | | | 25,701,203 | | | | | | 208,764 | | |
信託帳戶中的投資
|
| | | | 46,893,175 | | | | | | 295,802,694 | | |
總資產
|
| | | $ | 72,594,378 | | | | | $ | 296,011,458 | | |
負債和股東赤字 | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
應計費用
|
| | | $ | 2,123,846 | | | | | $ | 304,952 | | |
應繳特許經營稅
|
| | | | 35,800 | | | | | | 200,000 | | |
應付信託帳戶
|
| | | | 318,888 | | | | | | — | | |
應付公衆股東的贖回股票
|
| | | | 24,539,002 | | | | | | — | | |
可轉換期票-關聯方
|
| | | | 810,345 | | | | | | — | | |
應付所得稅
|
| | | | 1,027,644 | | | | | | 791,758 | | |
應付消費稅
|
| | | | 2,523,150 | | | | | | — | | |
流動負債總額
|
| | | | 31,378,675 | | | | | | 1,296,710 | | |
遞延承銷佣金
|
| | | | 10,062,500 | | | | | | 10,062,500 | | |
總負債
|
| | | | 41,441,175 | | | | | | 11,359,210 | | |
承付款和或有事項(附註6) | | | | | | | | | | | | | |
A類普通股可能贖回,截至2023年12月31日和2022年12月31日,贖回價值分別約爲10.81美元和10.25美元的A類普通股4,345,663股和28,750,000股
|
| | | | 46,991,932 | | | | | | 294,796,918 | | |
股東赤字: | | | | | | | | | | | | | |
優先股,面值0.0001美元;授權1,000,000股;未發行
出類拔萃 |
| | | | — | | | | |
|
—
|
| |
A類普通股,面值0.0001美元;授權股280,000,000股;已發行和發行股票10,817,000股和1,329,500股(不包括截至2023年12月31日將贖回的2,285,040股股份,不包括4,345,663股和28,750股,000股可能贖回)分別截至2023年和2022年12月31日
|
| | | | 1,082 | | | | | | 133 | | |
b類普通股,面值0.0001美元;授權20,000,000股;截至2023年12月31日和2022年12月31日,已發行和發行股票分別爲0股和9,487,500股
|
| | | | — | | | | | | 949 | | |
額外實收資本
|
| | | | — | | | | |
|
—
|
| |
累計赤字
|
| | | | (15,839,811) | | | | | | (10,145,752) | | |
股東虧損總額
|
| | | | (15,838,729) | | | | | | (10,144,670) | | |
總負債和股東赤字
|
| | | $ | 72,594,378 | | | | | $ | 296,011,458 | | |
| | |
這一年的
結束 12月31日, 2023 |
| |
這一年的
結束 12月31日, 2022 |
| ||||||
組建和運營成本
|
| | | $ | 3,040,539 | | | | | $ | 1,320,997 | | |
特許經營稅
|
| | | | 344,271 | | | | | | 202,932 | | |
運營虧損
|
| | | | (3,384,810) | | | | | | (1,523,929) | | |
其他收入 | | | | | | | | | | | | | |
信託賺取的利息收入
|
| | | | 5,751,596 | | | | | | 3,989,294 | | |
其他收入合計,淨額
|
| | | | 5,751,596 | | | | | | 3,989,294 | | |
所得稅撥備前的收入
|
| | | | 2,366,786 | | | | | | 2,465,365 | | |
所得稅撥備
|
| | | | (1,027,644) | | | | | | (791,758) | | |
淨收入
|
| | | $ | 1,339,142 | | | | | $ | 1,673,607 | | |
需要贖回的A類普通股的加權平均發行股數、基本股和稀釋股
|
| | | | 10,578,271 | | | | | | 28,750,000 | | |
每股普通股基本和稀釋淨利潤,A類可贖回
|
| | | $ | 0.06 | | | | | $ | 0.04 | | |
不可贖回A類普通股的加權平均發行股數,
基本及攤薄 |
| | | | 1,803,670 | | | | | | 1,329,500 | | |
每股普通股基本和稀釋淨利潤,不可贖回A類
|
| | | $ | 0.06 | | | | | $ | 0.04 | | |
b類普通股、基本股和稀釋股的加權平均發行股數
|
| | | | 9,071,610 | | | | | | 9,487,500 | | |
每股b類普通股的基本和稀釋淨利潤
|
| | | $ | 0.06 | | | | | $ | 0.04 | | |
| | |
A類
普通股 |
| |
B類
普通股 |
| |
額外
已繳費 資本 |
| |
積累
赤字 |
| |
總
股東 赤字 |
| |||||||||||||||||||||||||||
| | |
股份
|
| |
量
|
| |
股份
|
| |
量
|
| ||||||||||||||||||||||||||||||
截至2021年12月31日的餘額
|
| | | | 1,329,500 | | | | | $ | 133 | | | | | | 9,487,500 | | | | | $ | 949 | | | | | $ | — | | | | | $ | (8,834,941) | | | | | $ | (8,833,859) | | |
普通股的累積取決於贖回金額
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,984,418) | | | | | | (2,984,418) | | |
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,673,607 | | | | | | 1,673,607 | | |
截至2022年12月31日的餘額
|
| | | | 1,329,500 | | | | | $ | 133 | | | | | | 9,487,500 | | | | | $ | 949 | | | | | $ | — | | | | | $ | (10,145,752) | | | | | $ | (10,144,670) | | |
b類股票轉換爲A類股票
|
| | | | 9,487,500 | | | | | | 949 | | | | | | (9,487,500) | | | | | | (949) | | | | | | — | | | | | | — | | | | | | — | | |
股東不贖回協議
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,758,683 | | | | | | 8,758,683 | | |
股東不贖回協議
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,758,683) | | | | | | (8,758,683) | | |
贖回A類股份產生的消費稅負債
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,523,150) | | | | | | (2,523,150) | | |
普通股的累積取決於贖回金額
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,510,051) | | | | | | (4,510,051) | | |
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,339,142 | | | | | | 1,339,142 | | |
截至2023年12月31日的餘額
|
| | | | 10,817,000 | | | | | $ | 1,082 | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | (15,839,811) | | | | | $ | (15,838,729) | | |
| | |
對於
止年度 2023年12月31日 |
| |
對於
止年度 2022年12月31日 |
| ||||||
經營活動的現金流: | | | | | | | | | | | | | |
淨收入
|
| | | $ | 1,339,142 | | | | | $ | 1,673,607 | | |
將淨利潤與經營活動中使用的淨現金進行調節的調整:
|
| | | | | | | | | | | | |
信託持有的現金和有價證券賺取的利息
帳號 |
| | | | (5,751,596) | | | | | | (3,989,294) | | |
流動資產和負債變化:
|
| | | | | | | | | | | | |
其他資產
|
| | | | 186,532 | | | | | | 201,664 | | |
應計費用
|
| | | | 1,618,895 | | | | | | (232,122) | | |
應繳特許經營稅
|
| | | | 35,800 | | | | | | 188,914 | | |
應付所得稅
|
| | | | 235,886 | | | | | | 791,758 | | |
因關聯方原因
|
| | | | — | | | | | | (7,097) | | |
用於經營活動的現金淨額
|
| | | | (2,335,341) | | | | | | (1,372,570) | | |
投資活動產生的現金流: | | | | | | | | | | | | | |
信託投資
|
| | | | (130,370) | | | | | | — | | |
從信託帳戶提取的現金用於支付特許經營權和收入
稅費 |
| | | | 1,314,246 | | | | | | — | | |
受限現金
|
| | | | 843,313 | | | | | | — | | |
贊助商到期
|
| | | | 318,888 | | | | | | | | |
從信託帳戶提取與贖回有關的現金
|
| | | | 227,776,035 | | | | | | — | | |
投資活動提供的現金淨額
|
| | | | 230,122,112 | | | | | | — | | |
融資活動的現金流: | | | | | | | | | | | | | |
可轉換期票收益-關聯方
|
| | | | 810,345 | | | | | | — | | |
應付票據關聯方付款
|
| | | | — | | | | | | (144,746) | | |
普通股贖回
|
| | | | (227,776,035) | | | | | | — | | |
融資活動所用現金淨額
|
| | | | (226,965,690) | | | | | | (144,746) | | |
現金和限制性現金淨變化
|
| | | | 821,081 | | | | | | (1,517,316) | | |
現金和限制性現金,年初
|
| | | | 22,232 | | | | | | 1,539,548 | | |
現金和限制性現金,年終
|
| | | $ | 843,313 | | | | | $ | 22,232 | | |
補充披露現金流量信息: | | | | | | | | | | | | | |
繳納所得稅的現金
|
| | | $ | 791,758 | | | | | $ | — | | |
補充披露非現金投資和融資活動: | | | | | | | | | | | | | |
贖回A類股份產生的消費稅負債
|
| | | $ | 2,523,150 | | | | | $ | — | | |
A類普通股的加入可能存在贖回
|
| | | $ | 4,510,051 | | | | | $ | 2,984,418 | | |
現金和限制現金對賬: | | | | | | | | | | | | | |
現金-年初
|
| | | $ | 22,232 | | | | | $ | 1,539,548 | | |
受限制現金-年初
|
| | | $ | — | | | | | $ | — | | |
現金和限制現金-年初
|
| | | $ | 22,232 | | | | | $ | 1,539,548 | | |
現金-年終
|
| | | $ | — | | | | | $ | 22,232 | | |
受限制現金-年底
|
| | | $ | 843,313 | | | | | $ | — | | |
現金和限制現金-年終
|
| | | $ | 843,313 | | | | | $ | 22,232 | | |
| | |
截至該年度爲止
2023年12月31日 |
| |
截至該年度爲止
2022年12月31日 |
| ||||||||||||||||||||||||||||||
| | |
A類
|
| |
B類
|
| |
A類
|
| |
B類
|
| ||||||||||||||||||||||||
| | |
可贖回
普通股 |
| |
不可贖回
普通股 |
| |
不可贖回
普通股 |
| |
可贖回
普通股 |
| |
不可贖回
普通股 |
| |
不可贖回
普通股 |
| ||||||||||||||||||
每股基本和稀釋後淨收益: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
分子: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
淨收益分配
|
| | | $ | 660,301 | | | | | $ | 112,586 | | | | | $ | 566,255 | | | | | $ | 1,216,069 | | | | | $ | 56,235 | | | | | $ | 401,303 | | |
分母: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
加權平均流通股,包括需要贖回的普通股
|
| | | | 10,578,271 | | | | | | 1,803,670 | | | | | | 9,071,610 | | | | | | 28,750,000 | | | | | | 1,329,500 | | | | | | 9,487,500 | | |
每股基本和稀釋後淨收益
|
| | | $ | 0.06 | | | | | $ | 0.06 | | | | | $ | 0.06 | | | | | $ | 0.04 | | | | | $ | 0.04 | | | | | $ | 0.04 | | |
|
A類普通股,可能贖回,2022年1月1日
|
| | | | 291,812,500 | | |
| 另外: | | | | | | | |
|
賬面價值對贖回價值的增值
|
| | | | 2,984,418 | | |
|
A類普通股,可能贖回,2022年12月31日
|
| | | | 294,796,918 | | |
| 更少: | | | | | | | |
|
贖回
|
| | | | (252,315,037) | | |
| 另外: | | | | | | | |
|
賬面價值對贖回價值的增值
|
| | | | 4,510,051 | | |
|
A類普通股,可能贖回,2023年12月31日
|
| | | | 46,991,932 | | |
| | |
12月31日,
2023 |
| |
12月31日,
2022 |
| ||||||
遞延稅項資產(負債) | | | | | | | | | | | | | |
組織成本/啓動費用
|
| | | $ | 475,133 | | | | | $ | 287,868 | | |
聯邦淨運營損失
|
| | |
|
—
|
| | | | | — | | |
遞延所得稅資產(負債)總額
|
| | | | 475,133 | | | | | | 287,868 | | |
估值免稅額
|
| | | | (475,133) | | | | | | (287,868) | | |
遞延稅項資產(負債),扣除準備後的淨額
|
| | | $ | — | | | | | $ | — | | |
| | |
12月31日,
2023 |
| |
12月31日,
2022 |
| ||||||
聯邦制 | | | | | | | | | | | | | |
當前
|
| | | $ | 1,027,644 | | | | | $ | 791,758 | | |
延期
|
| | | | (187,264) | | | | | | (274,031) | | |
狀態 | | | | | | | | | | | | | |
當前
|
| | | | — | | | | | | — | | |
延期
|
| | | | — | | | | | | — | | |
更改估值免稅額
|
| | | | 187,264 | | | | | | 274,031 | | |
所得稅撥備
|
| | | $ | 1,027,644 | | | | | $ | 791,758 | | |
| | |
12月31日,
2023 |
| |
12月31日,
2022 |
| ||||||
法定聯邦所得稅率
|
| | | | 21.0% | | | | | | 21.0% | | |
州稅,扣除聯邦稅收優惠
|
| | | | 0.0% | | | | | | 0.0% | | |
交易成本
|
| | | | 14.3% | | | | | | 0.0% | | |
罰款和處罰
|
| | | | 0.2% | | | | | | 0.0% | | |
更改估值免稅額
|
| | | | 7.9% | | | | | | 11.1% | | |
所得稅撥備
|
| | | | 43.4% | | | | | | 32.1% | | |
| | |
2023年12月31日
|
| |
引用
價格 活性 市場 (一級) |
| |
顯著
其他 可觀察到的 輸入 (第二層) |
| |
顯著
其他 看不見 輸入 (第三級) |
| ||||||||||||
資產: | | | | | | | | | | | | | | | | | | | | | | | | | |
美國貨幣市場基金託管
帳號 |
| | | $ | 71,432,177 | | | | | $ | 71,432,177 | | | | | $ | — | | | | | $ | — | | |
| | | | $ | 71,432,177 | | | | | $ | 71,432,177 | | | | | $ | — | | | | | $ | — | | |
| | |
2022年12月31日
|
| |
引用
價格 活性 市場 (一級) |
| |
顯著
其他 可觀察到的 輸入 (第二層) |
| |
顯著
其他 看不見 輸入 (第三級) |
| ||||||||||||
資產: | | | | | | | | | | | | | | | | | | | | | | | | | |
信託帳戶持有的美國貨幣市場基金
|
| | | $ | 295,802,694 | | | | | $ | 295,802,694 | | | | | $ | — | | | | | $ | — | | |
| | | | $ | 295,802,694 | | | | | $ | 295,802,694 | | | | | $ | — | | | | | $ | — | | |
| | |
2024年9月30日
|
| |
2023年12月31日
|
| ||||||
| | |
(未經審計)
|
| | | | | | | |||
資產: | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
現金
|
| | | $ | — | | | | | $ | — | | |
受限現金
|
| | | | 66,621 | | | | | | 843,313 | | |
應收贊助商款項
|
| | | | 69,441 | | | | | | 318,888 | | |
信託帳戶-僅限贖回股東
|
| | | | — | | | | | | 24,539,002 | | |
預付費用和其他資產
|
| | | | 56,750 | | | | | | — | | |
流動資產總額
|
| | | | 192,812 | | | | | | 25,701,203 | | |
信託帳戶中的投資
|
| | | | 49,915,251 | | | | | | 46,893,175 | | |
總資產
|
| | | $ | 50,108,063 | | | | | $ | 72,594,378 | | |
負債和股東赤字 | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
應計費用
|
| | | $ | 3,119,430 | | | | | $ | 2,123,846 | | |
應繳特許經營稅
|
| | | | 150,000 | | | | | | 35,800 | | |
應付信託帳戶
|
| | | | 69,441 | | | | | | 318,888 | | |
應付公衆股東的贖回股票
|
| | | | — | | | | | | 24,539,002 | | |
可轉換期票-關聯方
|
| | | | 1,500,000 | | | | | | 810,345 | | |
贊助商預付款
|
| | | | 2,164,291 | | | | | | — | | |
應付所得稅
|
| | | | 406,071 | | | | | | 1,027,644 | | |
衍生品責任-後備訂閱協議
|
| | | | 446,776 | | | | | | — | | |
應付消費稅
|
| | | | 2,523,150 | | | | | | 2,523,150 | | |
流動負債總額
|
| | | | 10,379,159 | | | | | | 31,378,675 | | |
遞延承銷佣金
|
| | | | 10,062,500 | | | | | | 10,062,500 | | |
總負債
|
| | | | 20,441,659 | | | | | | 41,441,175 | | |
承付款和或有事項(附註6) | | | | | | | | | | | | | |
A類普通股可能贖回,截至2024年9月30日和2023年12月31日,4,345,663股,贖回價值分別約爲11.4美元和10.81美元
|
| | | | 49,495,242 | | | | | | 46,991,932 | | |
股東赤字: | | | | | | | | | | | | | |
優先股,面值0.0001美元;授權股票1,000,000股;未發行和未發行
|
| | |
|
—
|
| | | |
|
—
|
| |
A類普通股,面值0.0001美元; 280,000,000股
授權;已發行和發行股票10,816,995股(不包括 4,345,663股可能贖回)截至9月30日, 2024年和10,816,995股已發行和發行股票(不包括 4,345,663股可能贖回的股票和2,285,040股 待贖回)分別截至2023年12月31日。 |
| | | | 1,082 | | | | | | 1,082 | | |
b類普通股,面值0.0001美元;授權20,000,000股;截至2024年9月30日和2023年12月31日已發行和發行5股
|
| | | | — | | | | | | — | | |
額外實收資本
|
| | |
|
—
|
| | | |
|
—
|
| |
累計赤字
|
| | | | (19,829,920) | | | | | | (15,839,811) | | |
股東虧損總額
|
| | | | (19,828,838) | | | | | | (15,838,729) | | |
總負債和股東赤字
|
| | | $ | 50,108,063 | | | | | $ | 72,594,378 | | |
| | |
止三個月
9月30日, |
| |
止九個月
9月30日, |
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
運營成本
|
| | | $ | 1,252,114 | | | | | $ | 677,703 | | | | | $ | 2,370,006 | | | | | $ | 1,885,697 | | |
特許經營稅發票
|
| | | | 50,000 | | | | | | 50,000 | | | | | | 156,259 | | | | | | 294,271 | | |
運營虧損
|
| | | | (1,302,114) | | | | | | (727,703) | | | | | | (2,526,265) | | | | | | (2,179,968) | | |
其他收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
信託賺取的利息收入
|
| | | | 638,323 | | | | | | 910,391 | | | | | | 1,892,313 | | | | | | 4,809,802 | | |
衍生負債公允價值變化-後備認購協議
|
| | | | (89,929) | | | | | | — | | | | | | (446,776) | | | | | | — | | |
其他收入合計,淨額
|
| | | | 548,394 | | | | | | 910,391 | | | | | | 1,445,537 | | | | | | 4,809,802 | | |
所得稅撥備前的(損失)收入
|
| | | | (753,720) | | | | | | 182,688 | | | | | | (1,080,728) | | | | | | 2,629,834 | | |
所得稅撥備
|
| | | | (122,233) | | | | | | (179,326) | | | | | | (406,071) | | | | | | (952,909) | | |
淨(損失)收入
|
| | | $ | (875,953) | | | | | $ | 3,362 | | | | | $ | (1,486,799) | | | | | $ | 1,676,925 | | |
需要贖回的A類普通股的加權平均發行股數、基本股和稀釋股
|
| | | | 4,345,663 | | | | | | 6,630,703 | | | | | | 4,345,663 | | | | | | 12,059,248 | | |
每股普通股基本和稀釋淨(損失)收益,A類可贖回
|
| | | $ | (0.06) | | | | | $ | 0.00 | | | | | $ | (0.10) | | | | | $ | 0.07 | | |
不可贖回A類和B類普通股的加權平均發行股數(基本股和稀釋股)
|
| | | | 10,817,000 | | | | | | 1,329,500 | | | | | | 10,817,000 | | | | | | 1,329,500 | | |
每股普通股基本和稀釋淨(損失)收益,
不可贖回的A類和B類普通股, 基本及攤薄 |
| | | $ | (0.06) | | | | | $ | 0.00 | | | | | $ | (0.10) | | | | | $ | 0.07 | | |
b類普通股、基本股和稀釋股的加權平均發行股數
|
| | | | — | | | | | | 9,487,500 | | | | | | — | | | | | | 9,487,500 | | |
每股b類普通股的基本和稀釋淨利潤
|
| | | $ | — | | | | | $ | 0.00 | | | | | $ | — | | | | | $ | 0.07 | | |
| | |
A類
普通股 |
| |
B類
普通股 |
| |
額外
已繳費 資本 |
| |
積累
赤字 |
| |
總
股東 赤字 |
| |||||||||||||||||||||||||||
| | |
股份
|
| |
量
|
| |
股份
|
| |
量
|
| ||||||||||||||||||||||||||||||
截至2024年1月1日餘額
|
| | | | 10,816,995 | | | | | $ | 1,082 | | | | | | 5 | | | | | $ | — | | | | | $ | — | | | | | $ | (15,839,811) | | | | | $ | (15,838,729) | | |
普通股的累積取決於贖回金額
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (800,030) | | | | | | (800,030) | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,633) | | | | | | (10,633) | | |
截至2024年3月31日的餘額
|
| | | | 10,816,995 | | | | | $ | 1,082 | | | | | | 5 | | | | | $ | — | | | | | $ | — | | | | | $ | (16,650,474) | | | | | $ | (16,649,392) | | |
普通股的累積取決於贖回金額
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (846,082) | | | | | | (846,082) | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (600,213) | | | | | | (600,213) | | |
截至2024年6月30日餘額
|
| | | | 10,816,995 | | | | | $ | 1,082 | | | | | | 5 | | | | | $ | — | | | | | $ | — | | | | | $ | (18,096,769) | | | | | $ | (18,095,687) | | |
普通股的累積取決於贖回金額
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (857,198) | | | | | | (857,198) | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (875,953) | | | | | | (875,953) | | |
截至2024年9月30日餘額
|
| | | | 10,816,995 | | | | | $ | 1,082 | | | | | | 5 | | | | | $ | — | | | | | $ | — | | | | | $ | (19,829,920) | | | | | $ | (19,828,838) | | |
| | |
A類
普通股 |
| |
B類
普通股 |
| |
額外
已繳費 資本 |
| |
積累
赤字 |
| |
總
股東 赤字 |
| |||||||||||||||||||||||||||
| | |
股份
|
| |
量
|
| |
股份
|
| |
量
|
| ||||||||||||||||||||||||||||||
截至2023年1月1日的餘額
|
| | | | 1,329,500 | | | | | $ | 133 | | | | | | 9,487,500 | | | | | $ | 949 | | | | | $ | — | | | | | $ | (10,145,752) | | | | | $ | (10,144,670) | | |
股東不贖回協議
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,758,683 | | | | | | 8,758,683 | | |
股東不贖回協議
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,758,683) | | | | | | (8,758,683) | | |
贖回A類股份產生的消費稅負債
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,277,760) | | | | | | (2,277,760) | | |
普通股主體的認可
至贖回金額 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,276,329) | | | | | | (2,276,329) | | |
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,574,791 | | | | | | 1,574,791 | | |
截至2023年3月31日的餘額
|
| | | | 1,329,500 | | | | | $ | 133 | | | | | | 9,487,500 | | | | | $ | 949 | | | | | $ | — | | | | | $ | (13,125,050) | | | | | $ | (13,123,968) | | |
普通股主體的認可
至贖回金額 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (605,227) | | | | | | (605,227) | | |
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 98,772 | | | | | | 98,772 | | |
截至2023年6月30日的餘額
|
| | | | 1,329,500 | | | | | $ | 133 | | | | | | 9,487,500 | | | | | $ | 949 | | | | | $ | — | | | | | $ | (13,631,505) | | | | | $ | (13,630,423) | | |
普通股主體的認可
至贖回金額 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (681,066) | | | | | | (681,066) | | |
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,362 | | | | | | 3,362 | | |
截至2023年9月30日的餘額
|
| | | | 1,329,500 | | | | | $ | 133 | | | | | | 9,487,500 | | | | | $ | 949 | | | | | $ | — | | | | | $ | (14,309,209) | | | | | $ | (14,308,127) | | |
| | |
止九個月
9月30日, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
經營活動的現金流: | | | | | | | | | | | | | |
淨(虧損)收益
|
| | | $ | (1,486,799) | | | | | $ | 1,676,925 | | |
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:
|
| | | | | | | | | | | | |
信託帳戶中持有的現金和投資賺取的利息
|
| | | | (1,892,313) | | | | | | (4,809,802) | | |
衍生負債公允價值變化-後備認購協議
|
| | | | 446,776 | | | | | | — | | |
流動資產和負債變化:
|
| | | | | | | | | | | | |
其他資產
|
| | | | (56,750) | | | | | | 129,867 | | |
應計費用
|
| | | | — | | | | | | 612,500 | | |
應繳特許經營稅
|
| | | | 150,000 | | | | | | 67,600 | | |
應付所得稅
|
| | | | 338,213 | | | | | | 161,151 | | |
用於經營活動的現金淨額
|
| | | | (2,500,873) | | | | | | (2,161,759) | | |
投資活動產生的現金流: | | | | | | | | | | | | | |
從信託帳戶提取現金以支付特許經營稅和所得稅
|
| | | | 43,564 | | | | | | 2,039,910 | | |
本金存入信託帳戶以供延期
|
| | | | (1,173,329) | | | | | | — | | |
從信託帳戶提取與贖回有關的現金
|
| | | | 24,539,002 | | | | | | 227,776,035 | | |
投資活動提供的現金淨額
|
| | | | 23,409,237 | | | | | | 229,815,945 | | |
融資活動的現金流: | | | | | | | | | | | | | |
贊助商預付款收益
|
| | | | 2,164,291 | | | | | | — | | |
可轉換期票收益-關聯方
|
| | | | 689,655 | | | | | | 99,975 | | |
普通股贖回
|
| | | | (24,539,002) | | | | | | (227,776,035) | | |
融資活動所用現金淨額
|
| | | | (21,685,056) | | | | | | (227,676,060) | | |
現金和限制性現金淨變化
|
| | | | (776,692) | | | | | | (21,874) | | |
現金和限制性現金,期末
|
| | | | 843,313 | | | | | | 22,232 | | |
現金和限制性現金,期末
|
| | | $ | 66,621 | | | | | $ | 358 | | |
補充披露現金流量信息: | | | | | | | | | | | | | |
所得稅支付的現金
|
| | | $ | 1,027,644 | | | | | $ | — | | |
補充披露非現金投資和融資活動: | | | | | | | | | | | | | |
贖回A類股份產生的消費稅負債
|
| | | $ | — | | | | | $ | 2,277,760 | | |
A類普通股的加入可能存在贖回
|
| | | $ | 2,503,310 | | | | | $ | 3,562,622 | | |
現金和限制現金對賬: | | | | | | | | | | | | | |
現金-期末
|
| | | $ | — | | | | | $ | 22,232 | | |
受限制現金-期末
|
| | | $ | 843,313 | | | | | $ | — | | |
現金和限制現金-期末
|
| | | $ | 843,313 | | | | | $ | 22,232 | | |
現金-期末
|
| | | $ | — | | | | | $ | 358 | | |
受限制現金-期末
|
| | | $ | 66,621 | | | | | $ | — | | |
現金和限制現金-期末
|
| | | $ | 66,621 | | | | | $ | 358 | | |
| | |
截至以下三個月
2024年9月30日 |
| |
截至以下三個月
2023年9月30日 |
| ||||||||||||||||||||||||||||||
| | |
A類
|
| |
甲乙類
|
| |
B類
|
| |
A類
|
| |
B類
|
| |||||||||||||||||||||
| | |
可贖回
普通股 |
| |
不可贖回
普通股 |
| |
不可贖回
普通股 |
| |
可贖回
普通股 |
| |
不可贖回
普通股 |
| |
不可贖回
普通股 |
| ||||||||||||||||||
每股基本和稀釋後淨(虧損)收益:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
分子: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
淨(虧損)收益分配
|
| | | $ | (251,051) | | | | | $ | (624,902) | | | | | $ | — | | | | | $ | 1,278 | | | | | $ | 256 | | | | | $ | 1,828 | | |
分母: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
加權平均股數
未完成的包括 普通股須遵守 贖回 |
| | | | 4,345,663 | | | | | | 10,817,000 | | | | | | — | | | | | | 6,630,703 | | | | | | 1,329,500 | | | | | | 9,487,500 | | |
每股基本和稀釋後淨(虧損)收益
|
| | | $ | (0.06) | | | | | $ | (0.06) | | | | | $ | — | | | | | $ | 0.00 | | | | | $ | 0.00 | | | | | $ | 0.00 | | |
| | |
在截至的9個月中
2024年9月30日 |
| |
在截至的9個月中
2023年9月30日 |
| ||||||||||||||||||||||||||||||
| | |
A類
|
| |
甲乙類
|
| |
B類
|
| |
A類
|
| |
B類
|
| |||||||||||||||||||||
| | |
可贖回
普通股 |
| |
不可贖回
普通股 |
| |
不可贖回
普通股 |
| |
可贖回
普通股 |
| |
不可贖回
普通股 |
| |
不可贖回
普通股 |
| ||||||||||||||||||
每股基本和稀釋後淨(虧損)收益:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
分子: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
淨(虧損)收益分配
|
| | | $ | (426,121) | | | | | $ | (1,060,678) | | | | | $ | — | | | | | $ | 883,994 | | | | | $ | 97,458 | | | | | | 695,474 | | |
分母: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
加權平均股數
未完成的包括 普通股須遵守 贖回 |
| | | | 4,345,663 | | | | | | 10,817,000 | | | | | | — | | | | | | 12,059,248 | | | | | | 1,329,500 | | | | | | 9,487,500 | | |
每股基本和稀釋後淨(虧損)收益
|
| | | $ | (0.10) | | | | | $ | (0.10) | | | | | $ | — | | | | | $ | 0.07 | | | | | $ | 0.07 | | | | | $ | 0.07 | | |
|
A類普通股,可能贖回,2023年1月1日
|
| | | | 294,796,918 | | |
| 更少: | | | | | | | |
|
贖回
|
| | | | (252,315,037) | | |
| 另外: | | | | | | | |
|
賬面價值對贖回價值的增值
|
| | | | 4,510,051 | | |
|
A類普通股,可能贖回,2023年12月31日
|
| | | | 46,991,932 | | |
| 另外: | | | | | | | |
|
賬面價值對贖回價值的增值
|
| | | | 800,030 | | |
|
可能贖回的A類普通股,2024年3月31日
|
| | | | 47,791,962 | | |
| 另外: | | | | | | | |
|
賬面價值對贖回價值的增值
|
| | | | 846,082 | | |
|
可能贖回的A類普通股,2024年6月30日
|
| | | | 48,638,044 | | |
| 另外: | | | | | | | |
|
賬面價值對贖回價值的增值
|
| | | | 857,198 | | |
|
A類普通股,可能贖回,2024年9月30日
|
| | | | 49,495,242 | | |
| | |
2024年9月30日
|
| |
中的報價
活躍的市場 (一級) |
| |
重要的其他人
可觀測輸入 (第二層) |
| |
重要的其他人
不可觀測的輸入 (第三級) |
| ||||||||||||
資產: | | | | | | | | | | | | | | | | | | | | | | | | | |
信託帳戶持有的美國貨幣市場基金
|
| | | $ | 49,915,251 | | | | | $ | 49,915,251 | | | | | $ | — | | | | | $ | — | | |
負債: | | | | | | | | | | | | | | | | | | | | | | | | | |
衍生品責任-後備訂閱協議
|
| | | $ | 446,776 | | | | | $ | — | | | | | $ | — | | | | | $ | 446,776 | | |
| | |
2023年12月31日
|
| |
中的報價
活躍的市場 (一級) |
| |
重要的其他人
可觀測輸入 (第二層) |
| |
重要的其他人
不可觀測的輸入 (第三級) |
| ||||||||||||
資產: | | | | | | | | | | | | | | | | | | | | | | | | | |
信託帳戶持有的美國貨幣市場基金
|
| | | $ | 71,432,177 | | | | | $ | 71,432,177 | | | | | $ | — | | | | | $ | — | | |
| | | | $ | 71,432,177 | | | | | $ | 71,432,177 | | | | | $ | — | | | | | $ | — | | |
輸入量
|
| |
初始
量測 日期: 2024年4月22日 |
| |
9月30日,
2024 |
| ||||||
股價
|
| | | $ | 11.05 | | | | | $ | 11.28 | | |
無風險利率
|
| | | | 5.39% | | | | | | 4.83% | | |
的加權項
|
| | | | 0.48 | | | | | | 0.17 | | |
市場隱含的初始業務合併可能性
|
| | | | 10.35% | | | | | | 12.1% | | |
| | |
訂閱
購買 協議 |
| |||
截至2024年1月1日的公允價值
|
| | | $ | — | | |
2024年4月22日初步測量
|
| | | | 361,124 | | |
公平值變動
|
| | | | (4,277) | | |
截至2024年6月30日的公允價值
|
| | | | 356,847 | | |
公平值變動
|
| | | | 89,929 | | |
截至2024年9月30日的公允價值
|
| | | $ | 446,776 | | |
| | |
頁面
|
| |||
| | | | A-1-2 | | | |
| | | | A-1-2 | | | |
| | | | A-1-17 | | | |
| | | | A-1-17 | | | |
| | | | A-1-18 | | | |
| | | | A-1-18 | | | |
| | | | A-1-18 | | | |
| | | | A-1-18 | | | |
| | | | A-1-18 | | | |
| | | | A-1-19 | | | |
| | | | A-1-20 | | | |
| | | | A-1-20 | | | |
| | | | A-1-20 | | | |
| | | | A-1-21 | | | |
| | | | A-1-22 | | | |
| | | | A-1-22 | | | |
| | | | A-1-23 | | | |
| | | | A-1-23 | | | |
| | | | A-1-23 | | | |
| | | | A-1-24 | | | |
| | | | A-1-26 | | | |
| | | | A-1-26 | | | |
| | | | A-1-27 | | | |
| | | | A-1-28 | | | |
| | | | A-1-28 | | | |
| | | | A-1-28 | | | |
| | | | A-1-28 | | | |
| | | | A-1-29 | | | |
| | | | A-1-29 | | | |
| | | | A-1-29 | | | |
| | | | A-1-31 | | | |
| | | | A-1-31 | | | |
| | | | A-1-32 | | | |
| | | | A-1-32 | | | |
| | | | A-1-32 | | | |
| | | | A-1-32 | | | |
| | | | A-1-35 | | | |
| | | | A-1-36 | | | |
| | | | A-1-38 | | |
| | |
頁面
|
| |||
| | | | A-1-41 | | | |
| | | | A-1-41 | | | |
| | | | A-1-41 | | | |
| | | | A-1-41 | | | |
| | | | A-1-41 | | | |
| | | | A-1-42 | | | |
| | | | A-1-44 | | | |
| | | | A-1-45 | | | |
| | | | A-1-46 | | | |
| | | | A-1-46 | | | |
| | | | A-1-47 | | | |
| | | | A-1-47 | | | |
| | | | A-1-47 | | | |
| | | | A-1-47 | | | |
| | | | A-1-47 | | | |
| | | | A-1-48 | | | |
| | | | A-1-48 | | | |
| | | | A-1-48 | | | |
| | | | A-1-49 | | | |
| | | | A-1-49 | | | |
| | | | A-1-49 | | | |
| | | | A-1-50 | | | |
| | | | A-1-51 | | | |
| | | | A-1-51 | | | |
| | | | A-1-51 | | | |
| | | | A-1-51 | | | |
| | | | A-1-51 | | | |
| | | | A-1-52 | | | |
| | | | A-1-53 | | | |
| | | | A-1-53 | | | |
| | | | A-1-53 | | | |
| | | | A-1-54 | | | |
| | | | A-1-55 | | | |
| | | | A-1-55 | | | |
| | | | A-1-55 | | | |
| | | | A-1-55 | | | |
| | | | A-1-55 | | | |
| | | | A-1-58 | | | |
| | | | A-1-59 | | |
| | |
頁面
|
| |||
| | | | A-1-59 | | | |
| | | | A-1-59 | | | |
| | | | A-1-59 | | | |
| | | | A-1-60 | | | |
| | | | A-1-60 | | | |
| | | | A-1-61 | | | |
| | | | A-1-61 | | | |
| | | | A-1-62 | | | |
| | | | A-1-62 | | | |
| | | | A-1-63 | | | |
| | | | A-1-65 | | | |
| | | | A-1-65 | | | |
| | | | A-1-65 | | | |
| | | | A-1-66 | | | |
| | | | A-1-70 | | | |
| | | | A-1-70 | | | |
| | | | A-1-70 | | | |
| | | | A-1-70 | | | |
| | | | A-1-71 | | | |
| | | | A-1-72 | | | |
| | | | A-1-72 | | | |
| | | | A-1-72 | | | |
| | | | A-1-72 | | | |
| | | | A-1-73 | | | |
| | | | A-1-73 | | | |
| | | | A-1-74 | | | |
| | | | A-1-74 | | | |
| | | | A-1-74 | | | |
| | | | A-1-75 | | | |
| | | | A-1-75 | | | |
| | | | A-1-75 | | | |
| | | | A-1-76 | | | |
| | | | A-1-76 | | | |
| | | | A-1-77 | | | |
| | | | A-1-78 | | | |
| | | | A-1-78 | | | |
| | | | A-1-78 | | | |
| | | | A-1-78 | | | |
| | | | A-1-78 | | |
| | |
頁面
|
| |||
| | | | A-1-78 | | | |
| | | | A-1-78 | | | |
| | | | A-1-79 | | | |
| | | | A-1-79 | | | |
| | | | A-1-79 | | | |
| | | | A-1-79 | | | |
| | | | A-1-80 | | | |
| | | | A-1-80 | | | |
| | | | A-1-80 | | |
|
附件A
|
| | 修訂和重述的收購人成立證書格式 | |
|
附件B
|
| | 修訂和重述的收購人章程格式 | |
|
附件C
|
| | 公司支持協議形式 | |
|
附件D
|
| | 贊助商支持協議形式 | |
|
展品:E
|
| | 註冊權協議的格式 | |
|
附件F
|
| | 鎖定協議形式 | |
|
附件G
|
| | 股東協議形式 | |
|
附件H
|
| | 布爾漢逮捕令的形式 | |
| | |
頁面
|
| |||
| | | | B-1 | | | |
| | | | B-1 | | | |
| | | | B-1 | | | |
| | | | B-1 | | | |
| | | | B-1 | | | |
| | | | B-1 | | | |
| | | | B-1 | | | |
| | | | B-1 | | | |
| | | | B-4 | | | |
| | | | B-8 | | | |
| | | | B-8 | | | |
| | | | B-8 | | | |
| | | | B-8 | | | |
| | | | B-9 | | | |
| | | | B-9 | | | |
| | | | B-10 | | | |
| | | | B-10 | | | |
| | | | B-10 | | | |
| | | | B-11 | | | |
| | | | B-11 | | | |
| | | | B-11 | | | |
| | | | B-11 | | | |
| | | | B-11 | | | |
| | | | B-11 | | | |
| | | | B-11 | | | |
| | | | B-12 | | | |
| | | | B-12 | | | |
| | | | B-12 | | | |
| | | | B-12 | | | |
| | | | B-13 | | | |
| | | | B-13 | | | |
| | | | B-13 | | | |
| | | | B-13 | | | |
| | | | B-13 | | | |
| | | | B-13 | | | |
| | | | B-14 | | | |
| | | | B-14 | | | |
| | | | B-14 | | | |
| | | | B-14 | | | |
| | | | B-14 | | | |
| | | | B-14 | | |
| | |
頁面
|
| |||
| | | | B-14 | | | |
| | | | B-14 | | | |
| | | | B-15 | | | |
| | | | B-15 | | | |
| | | | B-15 | | | |
| | | | B-15 | | | |
| | | | B-15 | | | |
| | | | B-15 | | | |
| | | | B-16 | | | |
| | | | B-16 | | | |
| | | | B-16 | | | |
| | | | B-16 | | | |
| | | | B-16 | | | |
| | | | B-16 | | | |
| | | | B-16 | | | |
| | | | B-17 | | | |
| | | | B-17 | | | |
| | | | B-17 | | | |
| | | | B-17 | | | |
| | | | B-17 | | | |
| | | | B-17 | | | |
| | | | B-18 | | | |
| | | | B-18 | | | |
| | | | B-18 | | | |
| | | | B-19 | | | |
| | | | B-19 | | | |
| | | | B-19 | | | |
| | | | B-19 | | | |
| | | | B-19 | | | |
| | | | B-19 | | | |
| | | | B-19 | | | |
| | | | B-20 | | | |
| | | | B-20 | | |
作者: |
|
作者: |
|
作者: |
|
保持器
|
| |
股份
共同 庫存 |
| |
股份
種籽系列 陰影 擇優 庫存 |
| |
股份
系列A 陰影 擇優 庫存 |
| |
股份
B輪 陰影 擇優 庫存 |
| |
股份
系列C 陰影 擇優 庫存 |
| |
股份
D輪 陰影 擇優 庫存 |
| |
股份
系列D-1 陰影 擇優 庫存 |
| |
股份
系列D-2 陰影 擇優 庫存 |
| |
股份
D輪 交換 陰影 擇優 庫存 |
| |
股份
系列D-1 交換 陰影 擇優 庫存 |
| |
公司
認股權證 (常見 股票) |
| |
公司
權證 (D系列 陰影 首選) |
| |
公司
權證 (系列D-2 陰影 首選) |
| |
公司
選項 |
| ||||||||||||||||||||||||||||||||||||||||||
安德森投資私人公司
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,147,755 | | | | | | 1,436,437 | | | | | | 2,394,063 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
NSITTEK,Inc.
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,147,755 | | | | | | — | | | | | | 957,625 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
富蘭克林戰略系列-富蘭克林中小盤成長基金
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,720,949 | | | | | | — | | | | | | 1,467,659 | | | | | | 227,435 | | | | | | — | | | | | | — | | | | | | 260,815 | | | | | | 146,765 | | | | | | — | | |
富蘭克林鄧普頓可變保險產品信託-富蘭克林中小增長VIP
基金 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 194,302 | | | | | | — | | | | | | 82,758 | | | | | | 11,970 | | | | | | — | | | | | | — | | | | | | 26,474 | | | | | | 8,275 | | | | | | — | | |
Bess Ventures + Advisory,LLC
|
| | | | 6,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,167,698 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 416,769 | | | | | | — | | |
Wavemaker SEA SPV 1
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,500,434 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Tallwood Investment Partners,LP(fka Entropy Research Labs,LLC)
|
| | | | 1,122,799 | | | | | | 253,906 | | | | | | 1,223,402 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
A & E Investment LLC
|
| | | | — | | | | | | 434,027 | | | | | | 629,401 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
迪納卡爾·穆納加拉
|
| | | | 71,470 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,728,779 | | |
刻印
|
| | | | 2,651,333 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,558,234 | | |
Bripa GMBH
|
| | | | — | | | | | | — | | | | | | 368,170 | | | | | | 181,159 | | | | | | 20,985 | | | | | | 19,152 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,090 | | | | | | — | | | | | | — | | |
Globe CP GmbH
|
| | | | 89,753 | | | | | | — | | | | | | 294,388 | | | | | | — | | | | | | — | | | | | | 4,788 | | | | | | — | | | | | | 5,230 | | | | | | — | | | | | | — | | | | | | 232 | | | | | | 773 | | | | | | 523 | | | | | | — | | |
BMI莊園
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 287,910 | | | | | | 47,881 | | | | | | — | | | | | | 46,177 | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,723 | | | | | | 4,617 | | | | | | — | | |
斯特凡·漢布雷希特
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 31,477 | | | | | | 4,788 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 773 | | | | | | — | | | | | | — | | |
JIH Vermögensverwaltungs GmbH
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,096,945 | | | | | | 106,180 | | | | | | 47,881 | | | | | | — | | | | | | 177,759 | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,723 | | | | | | 17,775 | | | | | | — | | |
DE-4 Beteiligungs gesmbH
|
| | | | 71,102 | | | | | | — | | | | | | — | | | | | | 818,665 | | | | | | 59,461 | | | | | | 26,813 | | | | | | — | | | | | | 104,040 | | | | | | — | | | | | | — | | | | | | 340 | | | | | | 4,325 | | | | | | 10,404 | | | | | | — | | |
Milo Caroni Milo Caroni和Maria Luisa Caroni,共同租戶Milo Caroni U/O Maria Luisa Caroni
|
| | | | — | | | | | | — | | | | | | — | | | | | | 724,637 | | | | | | 106,180 | | | | | | 47,881 | | | | | | — | | | | | | 121,507 | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,723 | | | | | | 12,150 | | | | | | — | | |
羅蘭·伯傑博士
|
| | | | — | | | | | | — | | | | | | — | | | | | | 750,000 | | | | | | 106,180 | | | | | | 47,881 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,723 | | | | | | — | | | | | | — | | |
共計:
|
| | | | 10,006,457 | | | | | | 687,933 | | | | | | 2,515,361 | | | | | | 3,571,406 | | | | | | 8,514,317 | | | | | | 3,598,753 | | | | | | 3,351,688 | | | | | | 6,172,828 | | | | | | 239,405 | | | | | | — | | | | | | 572 | | | | | | 327,142 | | | | | | 617,278 | | | | | | 7,287,013 | | |
股東
|
| |
地址
|
| |
股份數量
持有/控制 |
| |
百分比
|
|
BurTech LP LLC
|
| | | | | | | | | |
布爾汗資本有限責任公司
|
| | | | | | | | | |
[Burkhan控制的附屬公司]5
|
| | | | | | | | | |
| (蓋章) | | |
公證人,州[ ]
|
|
| 逮捕令編號CS-1 | | |
發行日期:2023年12月22日
無效後:2033年12月22日 |
|
作者: |
|
傳真: |
|
| 後備投資者姓名: | | | 成立或居所的國家/國家: | |
| BurTech LP LLC | | | 特拉華 | |
|
發信人:
姓名:沙哈爾·汗
頭銜:首席執行官 |
| | 日期:2024年4月22日 | |
| Burtech收購公司 | |
|
發信人:
/發稿S/沙哈爾·汗
|
|
|
姓名:
沙哈爾·汗
|
|
|
標題:
首席執行官
|
|
| BURTECH合併子公司 | |
|
發信人:
/發稿S/沙哈爾·汗
|
|
|
姓名:
沙哈爾·汗
|
|
|
標題:
總裁
|
|
| 布萊茲公司 | |
|
發信人:
/s/ Dinakar Munagala
|
|
|
姓名:
迪納卡爾·穆納加拉
|
|
|
標題:
首席執行官
|
|
| 布爾漢資本有限責任公司 | |
| (僅用於 第3.1節 和 第3.5節) | |
|
發信人:
/發稿S/沙哈爾·汗
|
|
|
姓名:
沙哈爾·汗
|
|
|
標題:
首席執行官
|
|
| | |
頁面
|
| |||
| | | | C-1 | | | |
| | | | C-1 | | | |
| | | | C-1 | | | |
| | | | C-1 | | | |
| | | | C-1 | | | |
| | | | C-1 | | | |
| | | | C-1 | | | |
| | | | C-1 | | | |
| | | | C-4 | | | |
| | | | C-8 | | | |
| | | | C-8 | | | |
| | | | C-8 | | | |
| | | | C-8 | | | |
| | | | C-9 | | | |
| | | | C-9 | | | |
| | | | C-10 | | | |
| | | | C-10 | | | |
| | | | C-10 | | | |
| | | | C-11 | | | |
| | | | C-11 | | | |
| | | | C-11 | | | |
| | | | C-11 | | | |
| | | | C-11 | | | |
| | | | C-11 | | | |
| | | | C-11 | | | |
| | | | C-12 | | | |
| | | | C-12 | | | |
| | | | C-12 | | | |
| | | | C-12 | | | |
| | | | C-12 | | | |
| | | | C-13 | | | |
| | | | C-13 | | | |
| | | | C-13 | | | |
| | | | C-13 | | | |
| | | | C-13 | | | |
| | | | C-13 | | | |
| | | | C-14 | | | |
| | | | C-14 | | | |
| | | | C-14 | | | |
| | | | C-14 | | | |
| | | | C-14 | | |
| | |
頁面
|
| |||
| | | | C-14 | | | |
| | | | C-14 | | | |
| | | | C-14 | | | |
| | | | C-15 | | | |
| | | | C-15 | | | |
| | | | C-15 | | | |
| | | | C-15 | | | |
| | | | C-15 | | | |
| | | | C-15 | | | |
| | | | C-16 | | | |
| | | | C-16 | | | |
| | | | C-16 | | | |
| | | | C-16 | | | |
| | | | C-16 | | | |
| | | | C-16 | | | |
| | | | C-16 | | | |
| | | | C-17 | | | |
| | | | C-17 | | | |
| | | | C-17 | | | |
| | | | C-17 | | | |
| | | | C-17 | | | |
| | | | C-18 | | | |
| | | | C-18 | | | |
| | | | C-18 | | | |
| | | | C-18 | | | |
| | | | C-19 | | | |
| | | | C-19 | | | |
| | | | C-19 | | | |
| | | | C-19 | | | |
| | | | C-19 | | | |
| | | | C-19 | | | |
| | | | C-20 | | | |
| | | | C-20 | | |
作者: |
|
作者: |
|
作者: |
|
保持器
|
| |
股份
共同 庫存 |
| |
股份
種籽系列 陰影 擇優 庫存 |
| |
股份
系列A 陰影 擇優 庫存 |
| |
股份
B輪 陰影 擇優 庫存 |
| |
股份
系列C 陰影 擇優 庫存 |
| |
股份
D輪 陰影 擇優 庫存 |
| |
股份
系列D-1 陰影 擇優 庫存 |
| |
股份
系列D-2 陰影 擇優 庫存 |
| |
股份
D輪 交換 陰影 擇優 庫存 |
| |
股份
系列D-1 交換 陰影 擇優 庫存 |
| |
公司
認股權證 (普通股) |
| |
公司
權證 (D系列 陰影 首選) |
| |
公司
權證 (系列D-2 陰影 首選) |
| |
公司
選項 |
| ||||||||||||||||||||||||||||||||||||||||||
安德森投資私人公司
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,147,755 | | | | | | 1,436,437 | | | | | | 2,394,063 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
NSITTEK,Inc.
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,147,755 | | | | | | — | | | | | | 957,625 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
富蘭克林戰略系列-富蘭克林中小盤成長基金
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,720,949 | | | | | | — | | | | | | 1,467,659 | | | | | | 227,435 | | | | | | — | | | | | | — | | | | | | 260,815 | | | | | | 146,765 | | | | | | — | | |
富蘭克林鄧普頓可變保險產品
信任-富蘭克林中小增長VIP 基金 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 194,302 | | | | | | — | | | | | | 82,758 | | | | | | 11,970 | | | | | | — | | | | | | — | | | | | | 26,474 | | | | | | 8,275 | | | | | | — | | |
Bess Ventures + Advisory,LLC
|
| | | | 6,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,167,698 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 416,769 | | | | | | — | | |
Wavemaker SEA SPV 1
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,500,434 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Tallwood Investment Partners,LP(fka Entropy
研究實驗室有限責任公司) |
| | | | 1,122,799 | | | | | | 253,906 | | | | | | 1,223,402 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
A & E Investment LLC
|
| | | | — | | | | | | 434,027 | | | | | | 629,401 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
迪納卡爾·穆納加拉
|
| | | | 71,470 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,728,779 | | |
刻印
|
| | | | 2,651,333 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,558,234 | | |
Bripa GMBH
|
| | | | — | | | | | | — | | | | | | 368,170 | | | | | | 181,159 | | | | | | 20,985 | | | | | | 19,152 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,090 | | | | | | — | | | | | | — | | |
Globe CP GmbH
|
| | | | 89,753 | | | | | | — | | | | | | 294,388 | | | | | | — | | | | | | — | | | | | | 4,788 | | | | | | — | | | | | | 5,230 | | | | | | — | | | | | | — | | | | | | 232 | | | | | | 773 | | | | | | 523 | | | | | | — | | |
BMI莊園
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 287,910 | | | | | | 47,881 | | | | | | — | | | | | | 46,177 | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,723 | | | | | | 4,617 | | | | | | — | | |
斯特凡·漢布雷希特
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 31,477 | | | | | | 4,788 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 773 | | | | | | — | | | | | | — | | |
JIH Vermögensverwaltungs GmbH
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,096,945 | | | | | | 106,180 | | | | | | 47,881 | | | | | | — | | | | | | 177,759 | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,723 | | | | | | 17,775 | | | | | | — | | |
DE-4 Beteiligungs gesmbH
|
| | | | 71,102 | | | | | | — | | | | | | — | | | | | | 818,665 | | | | | | 59,461 | | | | | | 26,813 | | | | | | — | | | | | | 104,040 | | | | | | — | | | | | | — | | | | | | 340 | | | | | | 4,325 | | | | | | 10,404 | | | | | | — | | |
Milo Caroni Milo Caroni和Maria Luisa Caroni,共同租戶Milo Caroni U/O Maria Luisa Caroni
|
| | | | — | | | | | | — | | | | | | — | | | | | | 724,637 | | | | | | 106,180 | | | | | | 47,881 | | | | | | — | | | | | | 121,507 | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,723 | | | | | | 12,150 | | | | | | — | | |
羅蘭·伯傑博士
|
| | | | — | | | | | | — | | | | | | — | | | | | | 750,000 | | | | | | 106,180 | | | | | | 47,881 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,723 | | | | | | — | | | | | | — | | |
共計:
|
| | | | 10,006,457 | | | | | | 687,933 | | | | | | 2,515,361 | | | | | | 3,571,406 | | | | | | 8,514,317 | | | | | | 3,598,753 | | | | | | 3,351,688 | | | | | | 6,172,828 | | | | | | 239,405 | | | | | | — | | | | | | 572 | | | | | | 327,142 | | | | | | 617,278 | | | | | | 7,287,013 | | |
|
展品
|
| |
描述
|
|
| 10.16 | | | | |
| 10.17# | | | | |
| 10.18# | | | | |
| 10.19# | | | | |
| 10.20†# | | | | |
| 10.21†# | | | | |
| 10.22†# | | | | |
| 10.23# | | | | |
| 10.24 | | | | |
| 10.25 | | | | |
| 10.26 | | | | |
| 10.27 | | | Blaize,Inc.之間簽訂的ASIC設計、製造和產品銷售主協議,於2018年10月12日生效(原名Thinci,Inc.)和VeriSilicon,Inc. | |
| 10.28 | | | 根據日期爲2021年12月10日的承保協議償還和解除債務(通過引用登記人於2024年5月1日提交的8-k表格一起提交的附件10.1合併)。 | |
| 10.29 | | | | |
| 10.30 | | | 台積電Blaize,Inc.之間簽訂的《台積電主技術使用協議》,於2022年6月15日生效和臺灣積電製造股份有限公司。 | |
| 21.1 | | | | |
| 23.1 | | | | |
| 23.2** | | | | |
| 23.3** | | | | |
| 24.1 | | | | |
| 99.1 | | | | |
| 99.2 | | | | |
| 99.3 | | | | |
| 99.4 | | | | |
| 99.5 | | | | |
| 99.6 | | | | |
| 99.7 | | | | |
| 107 | | | |
|
簽名
|
| |
職位
|
| |
日期
|
|
|
/發稿S/沙哈爾·汗
沙哈爾·汗
|
| |
首席執行官兼董事長
(首席執行幹事) |
| |
2024年11月26日
|
|
|
*
羅曼·利夫森
|
| |
首席財務官
(首席會計和財務官) |
| |
2024年11月26日
|
|
|
*
艾薩克·切特里
|
| | 主任 | | |
2024年11月26日
|
|
|
*
里昂·戈登
|
| | 主任 | | |
2024年11月26日
|
|
|
*
斯科特·楊
|
| | 主任 | | |
2024年11月26日
|
|
|
*
約瑟夫·波雷洛
|
| | 主任 | | |
2024年11月26日
|
|
|
簽名
|
| |
職位
|
| |
日期
|
|
| 布萊茲公司 | | | | ||||
|
/s/ Dinakar Munagala
迪納卡爾·穆納加拉
|
| |
董事首席執行官兼首席執行官
(首席行政主任) |
| |
2024年11月26日
|
|
|
*
哈明德·塞米
|
| |
首席財務官
(首席財務會計官) |
| |
2024年11月26日
|
|
|
*
萊恩·貝絲
|
| | 主任 | | |
2024年11月26日
|
|
|
*
愛德華·弗蘭克
|
| | 主任 | | |
2024年11月26日
|
|
|
*
尤爾根·漢布雷希特
|
| | 主任 | | |
2024年11月26日
|
|
|
*
託尼·坎內斯特拉
|
| | 主任 | | |
2024年11月26日
|
|