|
常用术语
|
| | | | {BR}III | | |
|
有关前瞻性陈述的注意事项
|
| | | | {BR}VI | | |
|
招股说明书摘要
|
| | | | 1 | | |
|
产品
|
| | | | 7 | | |
|
风险因素
|
| | | | 8 | | |
|
收益使用情况
|
| | | | 26 | | |
|
我们证券的市场价格
|
| | | | 27 | | |
|
管理层对财务状况和经营成果的讨论和分析
|
| | | | 28 | | |
|
{BR}业务{BR}
|
| | | | 42 | | |
|
管理
|
| | | | 54 | | |
|
证券说明
|
| | | | 61 | | |
|
证券受益所有权
|
| | | | 78 | | |
|
出售证券持有人
|
| | | | 80 | | |
|
某些关系和关联方交易
|
| | | | 84 | | |
|
税务方面的考虑
|
| | | | 85 | | |
|
配送计划
|
| | | | 94 | | |
|
与产品相关的费用
|
| | | | 96 | | |
|
法律事务
|
| | | | 97 | | |
|
{BR}专家{BR}
|
| | | | 98 | | |
|
在哪里可以找到更多信息
|
| | | | 99 | | |
| | |
年终
9月30日,{BR} 2021 |
| |
年终
9月30日,{BR} 2020 |
| |
差异
|
| |||||||||||||||
| | |
$
|
| |
$
|
| |
$
|
| |
%
|
| ||||||||||||
回来吧。
|
| | | | 47,910 | | | | | | — | | | | | | 47,910 | | | | | | — | | |
其他营业收入
|
| | | | — | | | | | | 1,963,670 | | | | | | (1,963,670) | | | | | | — | | |
行政费用
|
| | | | (14,559,321) | | | | | | (2,772,642) | | | | | | (11,786,679) | | | | | | 425% | | |
反向收购费用
|
| | | | (155,459,939) | | | | | | — | | | | | | (155,459,939) | | | | | | — | | |
纳斯达克上市费用
|
| | | | (2,589,611) | | | | | | — | | | | | | (2,589,611) | | | | | | — | | |
营业(亏损)/利润
|
| | | | (172,560,961) | | | | | | (808,972) | | | | | | (171,751,989) | | | | | | 21,231% | | |
权证公允价值变动
|
| | | | (98,090,070) | | | | | | — | | | | | | (98,090,070) | | | | | | — | | |
财务成本
|
| | | | (1,078,070) | | | | | | (392,783) | | | | | | (685,287) | | | | | | 174% | | |
财务收入
|
| | | | — | | | | | | 64,902 | | | | | | (64,902) | | | | | | — | | |
(亏损)/税前利润
|
| | | | (271,729,101) | | | | | | (1,136,853) | | | | | | (270,592,248) | | | | | | 23,802% | | |
所得税抵免
|
| | | | — | | | | | | 568,534 | | | | | | (568,534) | | | | | | — | | |
本财政年度(亏损)/利润
|
| | | | (271,729,101) | | | | | | (568,319) | | | | | | (271,160,782) | | | | | | 47,713% | | |
| | |
年终
9月30日,{BR} 2021 |
| |
年终
9月30日,{BR} 2020 |
| |
差异
|
| |||||||||||||||
| | |
$
|
| |
$
|
| |
$
|
| |
%
|
| ||||||||||||
员工成本
|
| | | | 10,935,570 | | | | | | 3,090,091 | | | | | | 7,845,479 | | | | | | 254% | | |
员工成本资本化
|
| | | | (3,478,034) | | | | | | (1,533,915) | | | | | | (1,944,119) | | | | | | 127% | | |
专业费
|
| | | | 4,733,186 | | | | | | 424,626 | | | | | | 4,308,560 | | | | | | 1,015% | | |
租金
|
| | | | 187,739 | | | | | | 158,568 | | | | | | 29,171 | | | | | | 18% | | |
股票期权费用
|
| | | | 165,570 | | | | | | 121,597 | | | | | | 43,973 | | | | | | 36% | | |
折旧
|
| | | | 52,550 | | | | | | 4,787 | | | | | | 47,763 | | | | | | 998% | | |
外汇
|
| | | | 623,184 | | | | | | (9,854) | | | | | | 633,038 | | | | | | (6,424)% | | |
其他行政费用
|
| | | | 1,339,556 | | | | | | 516,742 | | | | | | 822,814 | | | | | | 159% | | |
| | | | | 14,559,321 | | | | | | 2,772,642 | | | | | | 11,786,679 | | | | | | 425% | | |
| | |
年终
9月30日,{BR} 2020 |
| |
截至9个月
9月30日,{BR} 2019 |
| |
差异
|
| |||||||||||||||
|
$
|
| |
$
|
| |
$
|
| |
%
|
| ||||||||||||||
回来吧。 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
其他营业收入
|
| | | | 1,963,670 | | | | | | 1,250,056 | | | | | | 713,614 | | | | | | 57% | | |
行政费用
|
| | | | (2,772,642) | | | | | | (887,995) | | | | | | (1,884,647) | | | | | | 212% | | |
营业(亏损)/利润
|
| | | | (808,972) | | | | | | 362,061 | | | | | | (1,171,033) | | | | | | (323)% | | |
财务成本
|
| | | | (392,783) | | | | | | (88,466) | | | | | | (304,317) | | | | | | 343% | | |
财务收入
|
| | | | 64,902 | | | | | | 510,252 | | | | | | (445,350) | | | | | | (87)% | | |
(亏损)/税前利润
|
| | | | (1,136,853) | | | | | | 783,847 | | | | | | (1,920,700) | | | | | | (245)% | | |
所得税抵免
|
| | | | 568,534 | | | | | | 253,718 | | | | | | 314,816 | | | | | | 124% | | |
本财政年度(亏损)/利润
|
| | | | (568,319) | | | | | | 1,037,565 | | | | | | (1,605,884) | | | | | | (155)% | | |
| | |
年终
9月30日,{BR} 2020 |
| |
九个月
已结束 9月30日,{BR} 2019 |
| |
差异
|
| |||||||||||||||
|
$
|
| |
$
|
| |
$
|
| |
%
|
| ||||||||||||||
员工成本
|
| | | | 3,090,091 | | | | | | 455,661 | | | | | | 2,634,430 | | | | | | 578% | | |
员工成本资本化
|
| | | | (1,533,915) | | | | | | (417,158) | | | | | | (1,116,757) | | | | | | 268% | | |
专业费
|
| | | | 424,626 | | | | | | 185,217 | | | | | | 239,409 | | | | | | 129% | | |
租金
|
| | | | 158,568 | | | | | | 58,261 | | | | | | 100,307 | | | | | | 172% | | |
股票期权费用
|
| | | | 121,597 | | | | | | 11,392 | | | | | | 110,205 | | | | | | 967% | | |
折旧
|
| | | | 4,787 | | | | | | 308 | | | | | | 4,479 | | | | | | 1,453% | | |
外汇
|
| | | | (9,854) | | | | | | 60,247 | | | | | | (70,101) | | | | | | (116)% | | |
其他行政费用
|
| | | | 516,742 | | | | | | 534,067 | | | | | | (17,325) | | | | | | (3)% | | |
| | | | | 2,772,642 | | | | | | 887,995 | | | | | | 1,884,647 | | | | | | 212% | | |
| | |
年终
9月30日,{BR} 2021 |
| |
年终
9月30日,{BR} 2020 |
| |
截至9个月
9月30日,{BR} 2019 |
| |||||||||
净现金提供人(使用于): | | | | | | | | | | | | | | | | | | | |
经营活动
|
| | | | (24,034,772) | | | | | | (1,334,067) | | | | | | 3,831,280 | | |
投资活动
|
| | | | (9,305,110) | | | | | | (4,570,703) | | | | | | (3,621,921) | | |
融资活动
|
| | | | 120,105,258 | | | | | | 1,679,652 | | | | | | 3,706,686 | | |
现金及现金等价物净(减)增
|
| | | | 86,765,376 | | | | | | (4,225,118) | | | | | | 3,916,045 | | |
名称{BR}
|
| |
{BR}年龄{BR}
|
| |
职位
|
|
大卫·威廉姆斯 | | |
52
|
| | 执行主席、创始人兼首席执行官 | |
大卫·贝斯特威克 | | |
56
|
| | 联合创始人兼首席技术官 | |
Nick Pointon | | |
51
|
| | 首席财务官兼执行董事 | |
Manfredi Lefebvre d`Ovid | | |
68
|
| | 高级独立董事 | |
{BR}卡洛·卡拉布里亚{BR} | | |
61
|
| | 导演{BR} | |
斯蒂芬·钱德勒{BR} | | |
52
|
| | 导演{BR} | |
lt General VeraLinn Jamieson | | |
61
|
| | 导演{BR} | |
加思·里奇{BR} | | |
53
|
| | 导演{BR} | |
史蒂芬·威尔逊将军 | | |
62
|
| | 导演{BR} | |
空军次帅彼得·罗谢尔{BR} | | |
56
|
| | 首席运营官 | |
保尔·费南 | | |
48
|
| | 首席营收官 | |
萧万长博士{BR} | | |
52
|
| | 首席密码师 | |
帕特里克·威尔科克斯 | | |
53
|
| | 总法律顾问兼公司秘书 | |
| | |
普通股公允市值
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
赎回日期(认股权证到期前)
|
| |
≤ $10.00
|
| |
11.00
|
| |
12.00
|
| |
13.00
|
| |
14.00
|
| |
15.00
|
| |
16.00
|
| |
17.00
|
| |
≥ 18.00
|
| |||||||||||||||||||||||||||
60个月
|
| | | | 0.261 | | | | | | 0.281 | | | | | | 0.297 | | | | | | 0.311 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
57个月
|
| | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.310 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
54个月
|
| | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.361 | | |
51个月
|
| | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.320 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.361 | | |
48个月
|
| | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.361 | | |
45个月
|
| | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.330 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.361 | | |
42个月
|
| | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.361 | | |
39个月
|
| | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.290 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.340 | | | | | | 0.354 | | | | | | 0.361 | | |
36个月
|
| | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.361 | | |
33个月
|
| | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.280 | | | | | | 0.301 | | | | | | 0.320 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.361 | | |
30个月
|
| | | | 0.196 | | | | | | 0.224 | | | | | | 0.250 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.361 | | |
27个月
|
| | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.350 | | | | | | 0.361 | | |
24个月
|
| | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.260 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.361 | | |
21个月
|
| | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.361 | | |
18个月
|
| | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.361 | | |
15个月
|
| | | | 0.130 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.230 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.361 | | |
12个月
|
| | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.250 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.361 | | |
9个月
|
| | | | 0.090 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.361 | | |
6个月
|
| | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.361 | | |
3个月
|
| | | | 0.034 | | | | | | 0.065 | | | | | | 0.104 | | | | | | 0.150 | | | | | | 0.197 | | | | | | 0.243 | | | | | | 0.286 | | | | | | 0.326 | | | | | | 0.361 | | |
0个月
|
| | | | — | | | | | | — | | | | | | 0.042 | | | | | | 0.115 | | | | | | 0.179 | | | | | | 0.233 | | | | | | 0.281 | | | | | | 0.323 | | | | | | 0.361 | | |
| | |
数量
普通股 |
| |
近似
百分比 出色的 普通股 |
| ||||||
5%持有者: | | | | | | | | | | | | | |
D2BW Limited(1)
|
| | | | 30,304,808 | | | | | | 22.5% | | |
大卫·威廉姆斯(2){BR}
|
| | | | 45,139,805 | | | | | | 33.4% | | |
大卫·贝斯特威克(2){BR}
|
| | | | 38,387,742 | | | | | | 28.4% | | |
Concept Capital III GP LLP(3)
|
| | | | 16,192,494 | | | | | | 12.0% | | |
进化技术基金II,SCSP.(4)
|
| | | | 9,931,461 | | | | | | 7.4% | | |
Centricus Heritage LLC(5)
|
| | | | 14,851,667 | | | | | | 11.0% | | |
遗产SCSP(6)
|
| | | | 17,919,716 | | | | | | 13.4% | | |
董事和高管(7): | | | | | | | | | | | | | |
大卫·威廉姆斯(2){BR}
|
| | | | 45,139,805 | | | | | | 33.4% | | |
大卫·贝斯特威克(2){BR}
|
| | | | 38,387,742 | | | | | | 28.4% | | |
Nick Pointon
|
| | | | — | | | | | | — | | |
{BR}卡洛·卡拉布里亚(8){BR}
|
| | | | 2,443,837 | | | | | | 1.8% | | |
斯蒂芬·钱德勒{BR}
|
| | | | — | | | | | | — | | |
Manfredi Lefebvre d`Ovid(6)
|
| | | | 17,919,716 | | | | | | 13.4% | | |
lt General VeraLinn Jamieson
|
| | | | — | | | | | | — | | |
加思·里奇{BR}
|
| | | | 148,105 | | | | |
|
*
|
| |
史蒂芬·威尔逊将军
|
| | | | — | | | | | | — | | |
空军次帅彼得·罗谢尔{BR}
|
| | | | — | | | | | | — | | |
保尔·费南
|
| | | | — | | | | | | — | | |
萧万长博士{BR}
|
| | | | — | | | | | | — | | |
帕特里克·威尔科克斯
|
| | | | — | | | | | | — | | |
本公司全体董事、高管作为一个群体
|
| | | | 73,734,397 | | | | | | 54.6% | | |
| | |
普通股
|
| |
认股权证
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
名称{BR}
|
| |
受益
拥有 之前的 提供服务 |
| |
{BR}编号{BR}
{BR}已注册{BR} 待售 特此 |
| |
受益
拥有 之后的 提供服务 |
| |
受益
拥有 之前的 提供服务 |
| |
{BR}编号{BR}
{BR}已注册{BR} 待售 特此 |
| |
受益
拥有 之后的 提供服务 |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
{BR}编号{BR}
|
| |
{BR}百分比{BR}
|
| | | | | | | |
{BR}编号{BR}
|
| |
{BR}百分比{BR}
|
| |
{BR}编号{BR}
|
| |
{BR}百分比{BR}
|
| | | | | | | |
{BR}编号{BR}
|
| |
{BR}百分比{BR}
|
| ||||||||||||||||||||||||
亚当·霍尔。
|
| | | | 502,386 | | | | | | * | | | | | | 502,386 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Anatino Properties Limited(2)
|
| | | | 108,000 | | | | | | * | | | | | | 78,000 | | | | | | — | | | | | | — | | | | | | 30,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | |
Andrew Yeomans(3)(25)
|
| | | | 251,192 | | | | | | * | | | | | | 251,192 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
亚当·M·阿伦(4)_bar__bar_
|
| | | | 20,000 | | | | | | * | | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
{BR}卡洛·卡拉布里亚(5){BR}
|
| | | | 2,433,837 | | | | | | 1.8% | | | | | | 784,837 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Centricus Heritage
{BR}有限责任公司ρ(6){BR} |
| | | | 14,851,667 | | | | | | 11.0% | | | | | | 8,585,000 | | | | | | — | | | | | | — | | | | | | 6,266,667 | | | | | | 42.1% | | | | | | 6,266,667 | | | | | | — | | | | | | — | | |
{BR}克里斯蒂娜·莱维斯(7){BR}
|
| | | | 148,105 | | | | | | * | | | | | | 148,105 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
D2BW Limited(8)
|
| | | | 30,304,808 | | | | | | 22.5% | | | | | | 30,304,808 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
大卫·贝斯特威克(9){BR}
|
| | | | 38,387,742 | | | | | | 28.4% | | | | | | 8,082,934 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
大卫·威廉姆斯(9分){BR}
|
| | | | 45,139,805 | | | | | | 33.4% | | | | | | 14,834,997 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Garth Ritchie(10)
|
| | | | 148,105 | | | | | | * | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
杰弗里·泰勒(11)
|
| | | | 1,366,489 | | | | | | 1.0% | | | | | | 1,366,489 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
朱利亚·诺比利(12)
|
| | | | 149,990 | | | | | | * | | | | | | 149,990 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
{BR}遗产SCSP(13){BR}
|
| | | | 17,919,716 | | | | | | 13.3% | | | | | | 8,044,049 | | | | | | — | | | | | | — | | | | | | 6,266,667 | | | | | | 42.1% | | | | | | — | | | | | | — | | | | | | — | | |
杰克·布莱克利(14){BR}
|
| | | | 2,135,140 | | | | | | 1.6% | | | | | | 2,135,140 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
李·博兰。
|
| | | | 753,578 | | | | | | * | | | | | | 753,578 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
MNL提名者有限公司(16)
|
| | | | 244,209 | | | | | | * | | | | | | 244,209 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
{BR}尼古拉斯·泰勒(17){BR}
|
| | | | 19,940 | | | | | | * | | | | | | 19,940 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
NNS投资(塞浦路斯)有限公司(18)
|
| | | | 197,466 | | | | | | * | | | | | | 197,466 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
普通股
|
| |
认股权证
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
名称{BR}
|
| |
受益
拥有 之前的 提供服务 |
| |
{BR}编号{BR}
{BR}已注册{BR} 待售 特此 |
| |
受益
拥有 之后的 提供服务 |
| |
受益
拥有 之前的 提供服务 |
| |
{BR}编号{BR}
{BR}已注册{BR} 待售 特此 |
| |
受益
拥有 之后的 提供服务 |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
{BR}编号{BR}
|
| |
{BR}百分比{BR}
|
| | | | | | | |
{BR}编号{BR}
|
| |
{BR}百分比{BR}
|
| |
{BR}编号{BR}
|
| |
{BR}百分比{BR}
|
| | | | | | | |
{BR}编号{BR}
|
| |
{BR}百分比{BR}
|
| ||||||||||||||||||||||||
Concept Capital III GP LLP(16)
|
| | | | 15,948,285 | | | | | | 11.8% | | | | | | 15,948,285 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Seraphim空间
投资信托公司(19) |
| | | | 2,698,740 | | | | | | 2.2% | | | | | | 2,698,740 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
住友商事株式会社(20)
|
| | | | 200,000 | | | | | | * | | | | | | 200,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
进化技术基金II
{BR}SCSPρ(21){BR} |
| | | | 9,931,461 | | | | | | 7.4% | | | | | | 9,931,461 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
{BR}特雷弗·巴克(22){BR}
|
| | | | 4,270,279 | | | | | | 3.2% | | | | | | 4,270,279 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
英国FF提名有限公司(23)
|
| | | | 4,151,665 | | | | | | 3.1% | | | | | | 4,151,665 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
维珍轨道,有限责任公司(24)
|
| | | | 500,000 | | | | | | * | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
{BR}美元{BR}
|
| |||
美国证券交易委员会注册费
|
| | | $ | 249,208.04 | | |
律师费和开支
|
| | | | 112,000 | | |
会计费和费用
|
| | | | 25,000 | | |
打印费
|
| | | | 50,000 | | |
杂费
|
| | | | 10,000 | | |
合计
|
| | | $ | 446,208.04 | | |
见到你很高兴。
|
| |
第{BR}页
|
| |||
独立注册会计师事务所报告
|
| | | | F-2 | | |
综合全面收益表
|
| | | | F-5 | | |
合并财务状况表
|
| | | | F-6 | | |
合并权益变动表
|
| | | | F-7 | | |
合并现金流量表
|
| | | | F-8 | | |
财务报表附注
|
| | | | F-9 | | |
重要审计事项
|
| |
我们如何在审核中解决此问题
|
|
反向收购和业务合并 | | | ||
2021年9月3日,Arqit Limited完成了对Arqit Quantum Inc.的反向收购。同一天,该集团获准在纳斯达克交易。
反向收购不构成业务合并,并根据IFRS 2“股份支付”和相关的IFRIC指导进行会计处理。存在以股份为基础的付款计算错误以及反向收购在财务报表中错误列报和披露的风险。更具体地说:
•
存在被视为收购成本不是基于可获得的最可靠信息(报价或直接估值)的风险。被视为收购成本基于业务合并协议(“BCA”)中包含的估值,存在估值假设和投入不合适的风险;
•
在募集资金和以股份为基础的上市费用之间存在交易成本没有得到适当分配的风险;以及
•
财务报表存在未正确反映持续实体和被收购实体的权益和准备金的风险。
|
| |
我们在这方面的工作包括:
•
审查业务合并协议和其他适用文档,以确保理解并正确说明反向收购的条款;
•
审查并挑战Arqit Limited估值中的输入和假设,该估值用于确定被视为收购成本;
•
根据IFRS 2的要求审查财务报表中交易成本的处理;
•
重新执行用于提高数学准确性的计算;以及
•
检查财务报表中反向收购的列报和披露情况。
|
|
无形资产账面价值 - 资本化成本资格和减值评估 | | | | |
集团拥有大量无形资产,包括截至2021年9月30日的资本化开发成本,总价值约为1820万美元。
本集团仍处于开发阶段,因此产生了巨大的产品开发成本。
资本化成本的资格需要根据国际会计准则第38号中规定的标准进行评估,同时评估其是否构成定义的开发和研究。
鉴于年底的项目仍在开发中,尚未完全测试并投入商业使用,因此需要评估任何减值指标的账面价值。
|
| |
我们认为管理层可能会通过错误资本化的开发成本或缺乏减值确认或摊销来夸大无形资产的账面价值。
我们在这方面的工作包括:
•
根据IAS 38资格要求资本化的成本审查,以确保它们令人满意地满足所有认可标准;
•
在相关情况下挑战管理层对某些开发成本(由于其判断性质而资本化)的适当性的质疑;
•
审核会计政策,确保其合理并符合国际会计准则38;
•
审查管理层在整个开发阶段产生的业务预测,以确定是否存在任何可能的减损迹象;
•
审查关于迄今取得的进展的可用通信,包括来自第三方的通信
|
|
重要审计事项
|
| |
我们如何在审核中解决此问题
|
|
| | |
作为欧空局;以及
•
对支持文档的资本化成本样本进行实质性测试。
|
|
认股权证估值 | | | | |
权证归类为负债,通过损益按公允价值计量。权证的负债与权益分类存在不符合国际财务报告准则要求的风险。
此外,认股权证按公允价值计量,这要求管理层在选择最合适的权证估值方法时做出判断,如果报价被认为不合适,还可能在得出估值时做出判断。
管理层已聘请专家在RTO日期和年末协助评估。
截至2021年9月30日,权证在合并草案中的价值为1.28亿美元,远远高于实质性。鉴于本集团认股权证的财务重要性,以及管理层在得出价值时所需的判断,我们已确定这是一个重大风险领域。
|
| |
我们在这方面的工作包括:
•
针对国际财务报告准则中对估值报告中关键假设的合规性和挑战的要求,对管理专家报告进行审查;
•
审查公共和私人的认股权证条款,确保两者都与协议一致;
•
评估专家评估团队的独立性和资质;
•
利用PKF评估团队对专家评估报告进行审核;以及
•
检查权证的权益或负债会计基础是否符合国际财务报告准则。
|
|
| | |
{BR}备注{BR}
|
| |
年终
9月30日 2021 |
| |
年终
9月30日 2020 |
| |
九个月
已结束 9月30日 2019 |
| ||||||||||||
| | | | | | | | |
$
|
| |
$
|
| |
$
|
| |||||||||
回来吧。
|
| | | | 2 | | | | | | 47,910 | | | | | | — | | | | | | — | | |
其他营业收入
|
| | | | 3 | | | | | | — | | | | | | 1,963,670 | | | | | | 1,250,056 | | |
行政费用
|
| | | | 4 | | | | | | (14,559,321) | | | | | | (2,772,642) | | | | | | (887,995) | | |
反向收购费用
|
| | | | 9 | | | | | | (155,459,939) | | | | | | — | | | | | | — | | |
纳斯达克上市费用
|
| | | | 9 | | | | | | (2,589,611) | | | | | | — | | | | | | — | | |
营业(亏损)/利润
|
| | | | | | | | | | (172,560,961) | | | | | | (808,972) | | | | | | 362,061 | | |
权证公允价值变动
|
| | | | 17 | | | | | | (98,090,070) | | | | | | — | | | | | | — | | |
财务成本
|
| | | | 5 | | | | | | (1,078,070) | | | | | | (392,783) | | | | | | (88,466) | | |
财务收入
|
| | | | 6 | | | | | | — | | | | | | 64,902 | | | | | | 510,252 | | |
(亏损)/税前利润
|
| | | | | | | | | | (271,729,101) | | | | | | (1,136,853) | | | | | | 783,847 | | |
所得税抵免
|
| | | | 7 | | | | | | — | | | | | | 568,534 | | | | | | 253,718 | | |
(亏损)/本财政年度股东应占利润
|
| | | | | | | | | | (271,729,101) | | | | | | (568,319) | | | | | | 1,037,565 | | |
其他综合(亏损)/收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
可重新分类为损益的项目 | | | | | | | | | | | | | | | | | | | | | | | | | |
货币折算差异
|
| | | | | | | | | | 384,664 | | | | | | 52,614 | | | | | | (38,897) | | |
本年度权益应占综合亏损总额
托架 |
| | | | | | | | | | (271,344,437) | | | | | | (515,705) | | | | | | 998,668 | | |
股东持续经营的普通股基本和稀释后每股收益
|
| | | | 8 | | | | | | (3.9769) | | | | | | (0.0096) | | | | | | 0.0175 | | |
| | |
{BR}备注{BR}
|
| |
9月30日
2021 |
| |
9月30日
2020 |
| |
9月30日
2019 |
| ||||||||||||
| | | | | | | | |
$
|
| |
$
|
| |
$
|
| |||||||||
{BR}资产{BR} | | | | | | | | | | | | | | | | | | | | | | | | | |
非流动资产 | | | | | | | | | | | | | | | | | | | | | | | | | |
物业、厂房和设备
|
| | | | 10 | | | | | | 198,848 | | | | | | 26,774 | | | | | | 5,084 | | |
无形资产
|
| | | | 11 | | | | | | 18,235,034 | | | | | | 8,776,530 | | | | | | 4,047,138 | | |
固定资产投资
|
| | | | 12 | | | | | | 33,685 | | | | | | 32,301 | | | | | | — | | |
其他应收账款
|
| | | | 13 | | | | | | 5,000,000 | | | | | | — | | | | | | — | | |
非流动资产合计
|
| | | | | | | | | | 23,467,567 | | | | | | 8,835,605 | | | | | | 4,052,222 | | |
流动资产 | | | | | | | | | | | | | | | | | | | | | | | | | |
贸易和其他应收账款
|
| | | | 13 | | | | | | 3,292,310 | | | | | | 280,590 | | | | | | 897,425 | | |
现金和现金等价物
|
| | | | 16 | | | | | | 86,965,789 | | | | | | 194,602 | | | | | | 4,226,524 | | |
流动资产总额
|
| | | | | | | | | | 90,258,099 | | | | | | 475,192 | | | | | | 5,123,949 | | |
总资产
|
| | | | | | | | | | 113,725,666 | | | | | | 9,310,797 | | | | | | 9,176,171 | | |
{BR}证券{BR} | | | | | | | | | | | | | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | | | | | | | | | | | | | |
贸易和其他应付款
|
| | | | 14 | | | | | | 17,068,656 | | | | | | 2,385,777 | | | | | | 3,798,286 | | |
借款
|
| | | | 15 | | | | | | — | | | | | | 5,459,972 | | | | | | — | | |
流动负债总额
|
| | | | | | | | | | 17,068,656 | | | | | | 7,845,749 | | | | | | 3,798,286 | | |
非流动负债** | | | | | | | | | | | | | | | | | | | | | | | | | |
贸易和其他应付款
|
| | | | 14 | | | | | | 2,459,413 | | | | | | 534,074 | | | | | | 206,696 | | |
借款
|
| | | | 15 | | | | | | — | | | | | | — | | | | | | 3,297,468 | | |
递延税金
|
| | | | 20 | | | | | | — | | | | | | — | | | | | | 550,718 | | |
担保责任
|
| | | | 17 | | | | | | 128,038,432 | | | | | | — | | | | | | — | | |
非流动负债合计
|
| | | | | | | | | | 130,497,845 | | | | | | 534,074 | | | | | | 4,054,882 | | |
总负债
|
| | | | | | | | | | 147,566,501 | | | | | | 8,379,823 | | | | | | 7,853,168 | | |
净(负债)/资产
|
| | | | | | | | | | (33,840,835) | | | | | | 930,974 | | | | | | 1,323,003 | | |
股权 | | | | | | | | | | | | | | | | | | | | | | | | | |
股本
|
| | | | 21 | | | | | | 11,007 | | | | | | 158 | | | | | | 158 | | |
股票溢价
|
| | | | 23 | | | | | | 70,999,290 | | | | | | — | | | | | | — | | |
可转换贷款票据视为股权
|
| | | | 23 | | | | | | — | | | | | | 1,411,034 | | | | | | 1,411,034 | | |
其他储量
|
| | | | 23 | | | | | | 166,804,775 | | | | | | — | | | | | | — | | |
外币折算储备
|
| | | | 23 | | | | | | 255,212 | | | | | | (129,452) | | | | | | (182,066) | | |
股份支付准备金
|
| | | | 23 | | | | | | 303,476 | | | | | | 134,728 | | | | | | 11,052 | | |
留存收益
|
| | | | 22 | | | | | | (272,214,595) | | | | | | (485,494) | | | | | | 82,825 | | |
总股本
|
| | | | | | | | | | (33,840,835) | | | | | | 930,974 | | | | | | 1,323,003 | | |
| | |
共享
大写 |
| |
共享
高级版 |
| |
{BR}CLN{BR}
已处理 作为股权 |
| |
其他
储量 |
| |
{BR}外来{BR}
币种 翻译 预订 |
| |
共享
选项 预订 |
| |
保留
收入 |
| |
合计
|
| ||||||||||||||||||||||||
| | |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||||||||||||||
2019年1月1日的余额
|
| | | | 158 | | | | | | — | | | | | | 1,411,034 | | | | | | — | | | | | | (143,169) | | | | | | — | | | | | | (954,740) | | | | | | 313,283 | | |
当期利润
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,037,565 | | | | | | 1,037,565 | | |
其他综合性
收入 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (38,897) | | | | | | — | | | | | | — | | | | | | (38,897) | | |
综合总收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (38,897) | | | | | | — | | | | | | 1,037,565 | | | | | | 998,668 | | |
以所有者身份与所有者进行的交易:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
股票期权费用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,052 | | | | | | — | | | | | | 11,052 | | |
| | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,052 | | | | | | — | | | | | | 11,052 | | |
2019年9月30日的余额
可归因于 的所有者 集团化 |
| | | | 158 | | | | | | — | | | | | | 1,411,034 | | | | | | — | | | | | | (182,066) | | | | | | 11,052 | | | | | | 82,825 | | | | | | 1,323,003 | | |
2019年10月1日的余额
|
| | | | 158 | | | | | | — | | | | | | 1,411,034 | | | | | | — | | | | | | (182,066) | | | | | | 11,052 | | | | | | 82,825 | | | | | | 1,323,003 | | |
本年度亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (568,319) | | | | | | (568,319) | | |
其他综合性
收入 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 52,614 | | | | | | — | | | | | | — | | | | | | 52,614 | | |
综合总收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 52,614 | | | | | | — | | | | | | (568,319) | | | | | | (515,705) | | |
以所有者身份与所有者进行的交易:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
股票期权费用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 123,676 | | | | | | — | | | | | | 123,676 | | |
| | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 123,676 | | | | | | — | | | | | | 123,676 | | |
2020年9月30日的余额
可归因于 的所有者 集团化 |
| | | | 158 | | | | | | — | | | | | | 1,411,034 | | | | | | — | | | | | | (129,452) | | | | | | 134,728 | | | | | | (485,494) | | | | | | 930,974 | | |
2020年10月1日的余额
|
| | | | 158 | | | | | | — | | | | | | 1,411,034 | | | | | | — | | | | | | (129,452) | | | | | | 134,728 | | | | | | (485,494) | | | | | | 930,974 | | |
本年度亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (271,729,101) | | | | | | (271,729,101) | | |
其他综合性
收入 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 384,664 | | | | | | — | | | | | | — | | | | | | 384,664 | | |
综合总收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 384,664 | | | | | | — | | | | | | (271,729,101) | | | | | | (271,344,437) | | |
以所有者身份与所有者进行的交易:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
股票期权费用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 168,748 | | | | | | — | | | | | | 168,748 | | |
敞篷车转换
借款票据 |
| | | | 98 | | | | | | 20,784,802 | | | | | | (1,411,034) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 19,373,866 | | |
资本重组效果
|
| | | | 10,751 | | | | | | 50,214,488 | | | | | | — | | | | | | 166,804,775 | | | | | | — | | | | | | — | | | | | | — | | | | | | 217,030,014 | | |
| | | | | 10,849 | | | | | | 70,999,290 | | | | | | (1,411,034) | | | | | | 166,804,775 | | | | | | — | | | | | | 168,748 | | | | | | — | | | | | | 236,572,628 | | |
9月30日的余额
2021 |
| | | | 11,007 | | | | | | 70,999,290 | | | | | | — | | | | | | 166,804,775 | | | | | | 255,212 | | | | | | 303,476 | | | | | | (272,214,595) | | | | | | (33,840,835) | | |
| | |
{BR}备注{BR}
|
| |
年终
9月30日 2021 |
| |
年终
9月30日 2020 |
| |
九个月
已结束 {BR}2019年9月30日{BR} |
| ||||||||||||
| | | | | | | | |
$
|
| |
$
|
| |
$
|
| |||||||||
经营活动的现金流 | | | | | | | | | | | | | | | | | | | | | | | | | |
现金(用于)/操作生成
|
| | | | 16 | | | | | | (24,303,586) | | | | | | (2,139,679) | | | | | | 3,948,953 | | |
外汇走势
|
| | | | | | | | | | 268,814 | | | | | | (27,689) | | | | | | (117,673) | | |
已收税款
|
| | | | | | | | | | — | | | | | | 833,301 | | | | | | — | | |
净现金(用于)/经营活动产生的净现金
|
| | | | | | | | | | (24,034,772) | | | | | | (1,334,067) | | | | | | 3,831,280 | | |
投资活动产生的现金流 | | | | | | | | | | | | | | | | | | | | | | | | | |
物业、厂房和设备的资本支出
|
| | | | | | | | | | (222,654) | | | | | | (26,306) | | | | | | (5,383) | | |
无形资产资本支出
|
| | | | | | | | | | (9,082,456) | | | | | | (4,544,397) | | | | | | (3,616,538) | | |
净现金(用于)投资活动
|
| | | | | | | | | | (9,305,110) | | | | | | (4,570,703) | | | | | | (3,621,921) | | |
融资活动产生的现金流 | | | | | | | | | | | | | | | | | | | | | | | | | |
发行可转换贷款的收益
|
| | | | | | | | | | 14,147,700 | | | | | | 646,020 | | | | | | 3,706,686 | | |
借款收益
|
| | | | | | | | | | 5,041,971 | | | | | | 1,033,632 | | | | | | — | | |
借款还款
|
| | | | | | | | | | (6,119,891) | | | | | | — | | | | | | — | | |
反向收购获得的资金
|
| | | | 9 | | | | | | 107,035,478 | | | | | | — | | | | | | — | | |
融资活动产生的净现金
|
| | | | | | | | | | 120,105,258 | | | | | | 1,679,652 | | | | | | 3,706,686 | | |
现金和现金等价物外汇
|
| | | | | | | | | | 5,811 | | | | | | 193,196 | | | | | | — | | |
现金和现金等价物净额(减少)/增加
|
| | | | | | | | | | 86,765,376 | | | | | | (4,225,118) | | | | | | 3,916,045 | | |
期初现金和现金等价物
|
| | | | | | | | | | 194,602 | | | | | | 4,226,524 | | | | | | 310,479 | | |
期末现金和现金等价物
|
| | | | | | | | | | 86,965,789 | | | | | | 194,602 | | | | | | 4,226,524 | | |
| | |
截至30日的年度
九月 2021 |
| |
截至30日的年度
九月 2020 |
| |
九个月
结束30 九月 2019 |
| |||||||||
| | |
$
|
| |
$
|
| |
$
|
| |||||||||
量子云 - 提供服务
|
| | | | 47,910 | | | | | | — | | | | | | — | | |
| | |
年终
9月30日 2021 |
| |
年终
9月30日 2020 |
| |
九个月
已结束 9月30日 2019 |
| |||||||||
| | |
$
|
| |
$
|
| |
$
|
| |||||||||
欧洲航天局(ESA)合同
|
| | | | — | | | | | | 1,963,670 | | | | | | 1,250,056 | | |
| | |
年终
9月30日 2021 |
| |
年终
9月30日 2020 |
| |
九个月
已结束 9月30日 2019 |
| |||||||||
| | |
$
|
| |
$
|
| |
$
|
| |||||||||
员工福利费用和其他员工成本
|
| | | | 10,935,570 | | | | | | 3,090,091 | | | | | | 455,661 | | |
无形资产内资本化
|
| | | | (3,478,034) | | | | | | (1,533,915) | | | | | | (417,158) | | |
法律和专业
|
| | | | 4,733,186 | | | | | | 424,626 | | | | | | 185,217 | | |
外汇
|
| | | | 623,184 | | | | | | (9,854) | | | | | | 60,247 | | |
物业费
|
| | | | 187,739 | | | | | | 158,568 | | | | | | 58,261 | | |
股票期权费用
|
| | | | 165,570 | | | | | | 121,597 | | | | | | 11,392 | | |
折旧
|
| | | | 52,550 | | | | | | 4,787 | | | | | | 308 | | |
其他费用
|
| | | | 1,339,556 | | | | | | 516,742 | | | | | | 534,067 | | |
管理费用总额
|
| | | | 14,559,321 | | | | | | 2,772,642 | | | | | | 887,995 | | |
| | |
年终
9月30日 2021 |
| |
年终
9月30日 2020 |
| |
九个月
已结束 9月30日 2019 |
| |||||||||
| | |
$
|
| |
$
|
| |
$
|
| |||||||||
可转换借款票据应付利息
|
| | | | 1,078,070 | | | | | | 392,783 | | | | | | 88,466 | | |
| | |
年终
9月30日 2021 |
| |
年终
9月30日 2020 |
| |
九个月
已结束 9月30日 2019 |
| |||||||||
| | |
$
|
| |
$
|
| |
$
|
| |||||||||
可转换借款票据初始确认差异
|
| | | | — | | | | | | 64,902 | | | | | | 510,252 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
$
|
| |
$
|
| |
$
|
| |||||||||
本年度日常活动损益税额(费用)/抵免如下:
|
| | | | | | | | | | | | | | | | | | |
当期税 | | | | | | | | | | | | | | | | | | | |
当期税收抵免/(收费) - 研发
|
| | | | — | | | | | | — | | | | | | 821,350 | | |
递延税金
|
| | | | — | | | | | | 568,534 | | | | | | (567,632) | | |
所得税抵免
|
| | | | — | | | | | | 568,534 | | | | | | 253,718 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
$
|
| |
$
|
| |
$
|
| |||||||||
(亏损)/持续运营利润
|
| | | | (271,729,101) | | | | | | (1,136,853) | | | | | | 783,847 | | |
适用税率为19%(2020年 - 为19%,2019年 - 为19%)
|
| | | | (51,628,512) | | | | | | (216,002) | | | | | | 148,931 | | |
确定利润时不应纳税/免税的收入和费用的税收效应
|
| | | | | | | | | | | | | | | | | | |
不允许支出
|
| | | | 754,359 | | | | | | 24,013 | | | | | | 60,122 | | |
固定资产时间差异
|
| | | | — | | | | | | (852,403) | | | | | | (708,247) | | |
未利用亏损
|
| | | | 3,103,171 | | | | | | 1,420,938 | | | | | | 140,615 | | |
研发抵免退税
|
| | | | — | | | | | | — | | | | | | (209,053) | | |
未确认递延税金的未使用税损
|
| | | | 1,990,522 | | | | | | 191,988 | | | | | | — | | |
研发税收抵免
|
| | | | 33,251 | | | | | | — | | | | | | 821,350 | | |
研发附加扣除
|
| | | | (1,104,676) | | | | | | — | | | | | | — | | |
研发的重新计量
|
| | | | (1,322,616) | | | | | | — | | | | | | — | | |
权证的公允估值
|
| | | | 18,637,113 | | | | | | — | | | | | | — | | |
反向收购费用
|
| | | | 29,537,388 | | | | | | — | | | | | | — | | |
合计税收抵免
|
| | | | — | | | | | | 568,534 | | | | | | 253,718 | | |
基本每股收益
|
| |
收入
|
| |
加权
{BR}平均{BR} 数量 个共享 |
| |
每股
金额 |
| |||||||||
| | |
$
|
| | | | | | | |
$
|
| ||||||
2021
|
| | | | (271,729,101) | | | | | | 68,326,365 | | | | | | (3.9769) | | |
2020
|
| | | | (568,319) | | | | | | 59,260,796 | | | | | | (0.0096) | | |
2019
|
| | | | 1,037,565 | | | | | | 59,260,796 | | | | | | 0.0175 | | |
| | |
公允价值
|
| |
估值
技术 |
| |
无法观察到的输入
|
| |
{BR}范围{BR}
|
|
Arqit Limited 485,326股普通股被视为反向收购发行
|
| |
$223,517,945
|
| |
市场可比
公司 |
| | 收入倍数 | | |
12 – 17 x
|
|
| | | | | | | | | EBITDA倍数 | | |
20 – 30 x
|
|
| | | | | | | | | uFCF多个 | | |
20 – 25 x
|
|
| | | | | | | | |
收入增长率(CAGR)
|
| |
9.1%
|
|
| | | | | | | | | 折扣 | | |
20%
|
|
| | |
$
|
| |||
现金和现金等价物
|
| | | | 107,035,478 | | |
贸易和其他应收账款
|
| | | | 1,961,889 | | |
担保责任
|
| | | | (29,948,361) | | |
贸易和其他应付款
|
| | | | (11,000,000) | | |
净资产
|
| | | | 68,049,006 | | |
| | |
$
|
| |||
AQI收购前亏损
|
| | | | (18,237,443) | | |
AQI收购前储备
|
| | | | 26,285,329 | | |
收购时的AL股本
|
| | | | 269 | | |
收购时的AL股票溢价
|
| | | | 20,210,904 | | |
反向收购费用
|
| | | | 155,459,939 | | |
交易成本
|
| | | | (16,914,223) | | |
| | | | | 166,804,775 | | |
| | |
$
|
| |||
反向收购费用
|
| | | | 155,459,939 | | |
其他上市费用
|
| | | | 2,589,611 | | |
| | | | | 158,049,550 | | |
| | |
计算机
设备 |
| |||
| | |
$
|
| |||
{BR}成本{BR} | | | | | | | |
2019年1月1日
|
| | | | — | | |
| | |
计算机
设备 |
| |||
| | |
$
|
| |||
加法
|
| | | | 5,383 | | |
翻译外汇
|
| | | | — | | |
2019年9月30日
|
| | | | 5,383 | | |
2019年10月1日
|
| | | | 5,383 | | |
加法
|
| | | | 26,306 | | |
翻译外汇
|
| | | | 246 | | |
2020年9月30日
|
| | | | 31,935 | | |
2020年10月1日
|
| | | | 31,935 | | |
加法
|
| | | | 222,654 | | |
翻译外汇
|
| | | | 1,369 | | |
2021年9月30日
|
| | | | 255,958 | | |
折旧 | | | | | | | |
2019年1月1日
|
| | | | — | | |
收费
|
| | | | (308) | | |
翻译外汇
|
| | | | 9 | | |
2019年9月30日
|
| | | | (299) | | |
2019年10月1日
|
| | | | (299) | | |
收费
|
| | | | (4,787) | | |
翻译外汇
|
| | | | (75) | | |
2020年9月30日
|
| | | | (5,161) | | |
2020年10月1日
|
| | | | (5,161) | | |
收费
|
| | | | (52,550) | | |
翻译外汇
|
| | | | 601 | | |
2021年9月30日
|
| | | | (57,110) | | |
{BR}账面净值{BR} | | | | | | | |
2021年9月30日
|
| | | | 198,848 | | |
2020年9月30日
|
| | | | 26,774 | | |
2019年9月30日
|
| | | | 5,084 | | |
|
| | |
开发
成本 |
| |||
| | |
$
|
| |||
{BR}成本{BR} | | | | | | | |
2019年1月1日
|
| | | | 441,856 | | |
加法
|
| | | | 3,616,538 | | |
| | |
开发
成本 |
| |||
| | |
$
|
| |||
翻译外汇
|
| | | | (11,256) | | |
2019年9月30日
|
| | | | 4,047,138 | | |
加法
|
| | | | 4,554,397 | | |
翻译外汇
|
| | | | 184,995 | | |
2020年9月30日
|
| | | | 8,776,530 | | |
加法
|
| | | | 9,082,456 | | |
翻译外汇
|
| | | | 376,048 | | |
2021年9月30日
|
| | | | 18,235,034 | | |
摊销 | | | | | | | |
2019年1月1日
|
| | | | — | | |
收费
|
| | | | — | | |
2019年9月30日
|
| | | | — | | |
收费
|
| | | | — | | |
2020年9月30日
|
| | | | — | | |
收费
|
| | | | — | | |
2021年9月30日
|
| | | | — | | |
{BR}账面净值{BR} | | | | | | | |
2021年9月30日
|
| | | | 18,235,034 | | |
2020年9月30日
|
| | | | 8,776,530 | | |
2019年9月30日
|
| | | | 4,047,138 | | |
|
| | |
投资
合资企业 |
| |||
| | |
$
|
| |||
{BR}成本{BR} | | | | | | | |
2019年1月1日
|
| | | | — | | |
加法
|
| | | | — | | |
2019年9月30日
|
| | | | — | | |
加法
|
| | | | 32,301 | | |
2020年9月30日
|
| | | | 32,301 | | |
加法
|
| | | | — | | |
翻译外汇
|
| | | | 1,384 | | |
2021年9月30日
|
| | | | 33,685 | | |
承接单位名称
|
| |
注册办事处
|
| |
{BR}主页{BR}
|
| |
%持有
|
|
.Arqit Limited | | |
伦敦河畔3号1楼
更多伦敦广场,英国伦敦 {BR}SE12 2RE{BR} |
| |
英国
|
| |
100
|
|
Arqit Inc. | | |
威尔明顿橘子街1209号
特拉华州纽卡斯尔县19801 |
| |
{BR}美国{BR}
|
| |
100
|
|
{BR}Arqit LLC{BR} | | |
威尔明顿橘子街1209号
特拉华州纽卡斯尔县19801 |
| |
{BR}美国{BR}
|
| |
100
|
|
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
$
|
| |
$
|
| |
$
|
| |||||||||
流动资产 | | | | | | | | | | | | | | | | | | | |
贸易债务人
|
| | | | 56,591 | | | | | | — | | | | | | — | | |
其他债务人
|
| | | | 856,591 | | | | | | 151,895 | | | | | | 883,522 | | |
预付款和应计收入
|
| | | | 2,379,128 | | | | | | 128,695 | | | | | | 13,903 | | |
合计
|
| | | | 3,292,310 | | | | | | 280,590 | | | | | | 897,425 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
$
|
| |
$
|
| |
$
|
| |||||||||
非流动资产
|
| | | | | | | | | | | | | | | | | | |
提前还款
|
| | | | 5,000,000 | | | | | | — | | | | | | — | | |
合计
|
| | | | 5,000,000 | | | | | | — | | | | | | — | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
$
|
| |
$
|
| |
$
|
| |||||||||
流动负债 | | | | | | | | | | | | | | | | | | | |
应付贸易
|
| | | | 9,748,069 | | | | | | 256,830 | | | | | | 252,768 | | |
其他税收和社会保障
|
| | | | 410,022 | | | | | | 331,495 | | | | | | 69,578 | | |
其他债权人
|
| | | | 1,018,816 | | | | | | 41,640 | | | | | | 2,182 | | |
应计项目
|
| | | | 3,235,742 | | | | | | 195,715 | | | | | | 1,981,858 | | |
递延收入
|
| | | | 2,656,007 | | | | | | 1,560,097 | | | | | | 1,491,900 | | |
合计
|
| | | | 17,068,656 | | | | | | 2,385,777 | | | | | | 3,798,286 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
$
|
| |
$
|
| |
$
|
| |||||||||
非流动负债 | | | | | | | | | | | | | | | | | | | |
延期政府拨款
|
| | | | 2,459,413 | | | | | | 534,074 | | | | | | 206,696 | | |
| | | | | 2,459,413 | | | | | | 534,074 | | | | | | 206,696 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
$
|
| |
$
|
| |
$
|
| |||||||||
流动负债 | | | | | | | | | | | | | | | | | | | |
过渡财务
|
| | | | — | | | | | | 1,033,632 | | | | | | — | | |
可转换借款票据B
|
| | | | — | | | | | | 4,426,340 | | | | | | — | | |
| | | | | — | | | | | | 5,459,972 | | | | | | — | | |
非流动负债 | | | | | | | | | | | | | | | | | | | |
可转换借款票据B
|
| | | | — | | | | | | — | | | | | | 3,297,468 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
$
|
| |
$
|
| |
$
|
| |||||||||
公允价值 | | | | | | | | | | | | | | | | | | | |
过渡财务
|
| | | | — | | | | | | 1,033,632 | | | | | | — | | |
可转换借款票据A(视为股权)
|
| | | | — | | | | | | 1,411,034 | | | | | | 1,411,034 | | |
可转换借款票据B
|
| | | | — | | | | | | 4,426,340 | | | | | | 3,297,468 | | |
| | | | | — | | | | | | 6,871,006 | | | | | | 4,708,502 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
$
|
| |
$
|
| |
$
|
| |||||||||
(亏损)/税前利润
|
| | | | (271,729,101) | | | | | | (1,136,853) | | | | | | 783,847 | | |
调整: | | | | | | | | | | | | | | | | | | | |
折旧
|
| | | | 52,550 | | | | | | 4,787 | | | | | | 308 | | |
贸易和其他应收账款变更
|
| | | | (6,131,559) | | | | | | (173,204) | | | | | | (57,608) | | |
贸易和其他应付款变更
|
| | | | (1,289,125) | | | | | | (1,283,887) | | | | | | 3,632,800 | | |
股票期权费用
|
| | | | 165,570 | | | | | | 121,597 | | | | | | 11,392 | | |
财务收入
|
| | | | — | | | | | | (64,902) | | | | | | (510,252) | | |
应付利息
|
| | | | 1,078,070 | | | | | | 392,783 | | | | | | 88,466 | | |
权证公允价值变动
|
| | | | 98,090,070 | | | | | | — | | | | | | — | | |
与反向收购相关的IFRS 2调整
|
| | | | 155,459,939 | | | | | | — | | | | | | — | | |
现金(用于)/操作生成
|
| | | | (24,303,586) | | | | | | (2,139,679) | | | | | | 3,948,953 | | |
净现金流与净债务变动的对账: | | | | | | | | | | | | | | | | | | | |
期初净现金/(债务)
|
| | | | (5,265,371) | | | | | | 929,056 | | | | | | 310,479 | | |
收到可兑换设施
|
| | | | (14,147,700) | | | | | | (1,679,652) | | | | | | (3,706,686) | | |
收到借款
|
| | | | (5,041,971) | | | | | | — | | | | | | — | | |
净利息费用
|
| | | | (99,904) | | | | | | 332,124 | | | | | | 409,218 | | |
设施转换
|
| | | | 18,863,600 | | | | | | — | | | | | | — | | |
偿还借款
|
| | | | 6,119,891 | | | | | | — | | | | | | — | | |
现金流动
|
| | | | 86,765,376 | | | | | | (4,225,118) | | | | | | 3,916,045 | | |
外汇走势
|
| | | | (228,132) | | | | | | 42,468 | | | | | | — | | |
净现金/(债务)变动
|
| | | | 92,231,160 | | | | | | (6,194,427) | | | | | | 618,577 | | |
期末净现金/(债务)
|
| | | | 86,965,789 | | | | | | (5,265,371) | | | | | | 929,056 | | |
期末净现金/(债务)构成 | | | | | | | | | | | | | | | | | | | |
现金
|
| | | | 86,965,789 | | | | | | 194,602 | | | | | | 4,226,524 | | |
银行贷款
|
| | | | — | | | | | | (1,033,632) | | | | | | — | | |
可转换贷款
|
| | | | — | | | | | | (4,426,340) | | | | | | (3,297,468) | | |
净现金/(债务)
|
| | | | 86,965,789 | | | | | | (5,265,371) | | | | | | 929,056 | | |
| | |
数量
{BR}私有{BR} 认股权证 |
| |
数量
公共 认股权证 |
| |
公允价值
授权书 责任 |
| |||||||||
| | | | | | | | | | | | | | |
$
|
| |||
收购之日(2021年9月3日)
|
| | | | 6,266,667 | | | | | | 8,624,973 | | | | | | 29,948,361 | | |
公允价值变动
|
| | | | 6,266,667 | | | | | | 8,624,973 | | | | | | 98,090,071 | | |
2021年9月30日的余额
|
| | | | 6,266,667 | | | | | | 8,624,973 | | | | | | 128,038,432 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||||||||||||||||||||
| | |
数量
股票期权 |
| |
加权
{BR}平均{BR} 练习 价格(GB) |
| |
数量
股票期权 |
| |
加权
{BR}平均{BR} 练习 价格(GB) |
| |
数量
股票期权 |
| |
加权
{BR}平均{BR} 练习 价格(GB) |
| ||||||||||||||||||
开头未完成
期间 |
| | | | 161,250 | | | | | | 0.0001 | | | | | | 72,700 | | | | | | 0.0001 | | | | | | 8,700 | | | | | | 0.0001 | | |
期间发放的
|
| | | | 55,210 | | | | | | 0.0001 | | | | | | 88,550 | | | | | | 0.0001 | | | | | | 64,000 | | | | | | 0.0001 | | |
在
期间被没收/失效
期间 |
| | | | (32,963) | | | | | | 0.0001 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
在此期间锻炼
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
期末未清偿
|
| | | | 183,497 | | | | | | 0.0001 | | | | | | 161,250 | | | | | | 0.0001 | | | | | | 72,700 | | | | | | 0.0001 | | |
期末可行使
|
| | | | 17,167 | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | | | |
| | |
2021
|
| |
2020
|
| |
2019
|
|
加权平均股价(GB)
|
| |
3.30
|
| |
3.30
|
| |
2.95
|
|
加权平均行权价格(GB)
|
| |
0.0001
|
| |
0.0001
|
| |
0.0001
|
|
预期波动率
|
| |
50%
|
| |
50%
|
| |
50%
|
|
预期寿命
|
| |
5年
|
| |
5年
|
| |
5年
|
|
无风险费率
|
| |
0.1%
|
| |
0.1%
|
| |
0.1%
|
|
预期股息收益率
|
| |
0%
|
| |
0%
|
| |
0%
|
|
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
$
|
| |
$
|
| |
$
|
| |||||||||
管理费中包含股票期权费用
|
| | | | 165,570 | | | | | | 121,597 | | | | | | 11,392 | | |
| | | | | 165,570 | | | | | | 121,597 | | | | | | 11,392 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
$
|
| |
$
|
| |
$
|
| |||||||||
薪酬总额包括: | | | | | | | | | | | | | | | | | | | |
工资薪金
|
| | | | 9,531,933 | | | | | | 2,620,476 | | | | | | 377,383 | | |
社保费用
|
| | | | 1,238,459 | | | | | | 336,076 | | | | | | 37,639 | | |
养老金成本
|
| | | | 165,178 | | | | | | 133,539 | | | | | | 40,639 | | |
股票期权费用
|
| | | | 165,570 | | | | | | 121,597 | | | | | | 11,392 | | |
| | | | | 11,101,140 | | | | | | 3,211,688 | | | | | | 467,053 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
$
|
| |
$
|
| |
$
|
| |||||||||
董事薪酬
|
| | | | 1,971,580 | | | | | | 1,012,864 | | | | | | 486,764 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
$
|
| |
$
|
| |
$
|
| |||||||||
在期初
|
| | | | — | | | | | | 550,718 | | | | | | — | | |
在损益中确认的当年变动
|
| | | | — | | | | | | (568,534) | | | | | | 567,632 | | |
翻译外汇
|
| | | | — | | | | | | (17,816) | | | | | | (16,914) | | |
年底
|
| | | | — | | | | | | — | | | | | | 550,718 | | |
递延纳税负债/(资产)构成如下: | | | | | | | | | | | | | | | | | | | |
无形资产时间差异
|
| | | | 4,685,158 | | | | | | 1,581,987 | | | | | | — | | |
未减免税损
|
| | | | (4,685,158) | | | | | | (1,581,987) | | | | | | — | | |
| | | | | — | | | | | | — | | | | | | — | | |
| | |
数量
普通股 |
| |
数量
递延股份* |
| |
股本
£ |
| |
股本
$等价物 |
| ||||||||||||
2020年10月1日 - 面值GB 0.0001
|
| | | | 1,286,600 | | | | | | — | | | | | | 129 | | | | | | 158 | | |
转换可转换借款票据
|
| | | | 710,074 | | | | | | — | | | | | | 71 | | | | | | 98 | | |
延期发行的股票
|
| | | | (42,500) | | | | | | 42,500 | | | | | | — | | | | | | — | | |
以反向收购方式交换公司股份
|
| | | | 1,954,174 | | | | | | 42,500 | | | | | | 200 | | | | | | 256 | | |
| | |
普通号码
个共享 |
| |
股本
$ |
| ||||||
初始,2021年4月26日 - 面值$1
|
| | | | 1 | | | | | | 1 | | |
库存股
|
| | | | (1) | | | | | | (1) | | |
与Centricus合并发行的股票
|
| | | | 12,973,430 | | | | | | 1,297 | | |
为换取Arqit Limited股票而发行的股票
|
| | | | 90,000,000 | | | | | | 9,000 | | |
向管道投资者发行的股票
|
| | | | 7,100,000 | | | | | | 710 | | |
2021年9月30日 - 面值$0.0001
|
| | | | 110,073,430 | | | | | | 11,007 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
$
|
| |
$
|
| |
$
|
| |||||||||
10月1日
|
| | | | (485,494) | | | | | | 82,825 | | | | | | (954,740) | | |
本年度利润/(亏损)
|
| | | | (271,729,101) | | | | | | (568,319) | | | | | | 1,037,565 | | |
支付股息
|
| | | | — | | | | | | — | | | | | | — | | |
9月30日
|
| | | | (272,214,595) | | | | | | (485,494) | | | | | | 82,825 | | |
$
|
| |
账面价值
{BR}2021年9月30日{BR} |
| |
公允价值
{BR}2021年9月30日{BR} |
| ||||||
现金和现金等价物
|
| | | | 86,965,789 | | | | | | 86,965,789 | | |
贸易和其他应收账款
|
| | | | 56,591 | | | | | | 56,591 | | |
| | | | | 87,022,380 | | | | | | 87,022,380 | | |
$
|
| |
账面价值
{BR}2020年9月30日{BR} |
| |
公允价值
{BR}2020年9月30日{BR} |
| ||||||
现金和现金等价物
|
| | | | 194,602 | | | | | | 194,602 | | |
贸易和其他应收账款
|
| | | | 215,835 | | | | | | 215,835 | | |
| | | | | 410,437 | | | | | | 410,437 | | |
| | |
账面价值
{BR}2019年9月30日{BR} |
| |
公允价值
{BR}2019年9月30日{BR} |
| ||||||
现金和现金等价物
|
| | | | 4,226,524 | | | | | | 4,226,524 | | |
贸易和其他应收账款
|
| | | | 883,522 | | | | | | 883,522 | | |
| | | | | 5,110,046 | | | | | | 5,110,046 | | |
$
|
| |
账面价值
{BR}2021年9月30日{BR} |
| |
公允价值
{BR}2021年9月30日{BR} |
| ||||||
贸易和其他应付款
|
| | | | 16,658,633 | | | | | | 16,658,633 | | |
延期政府拨款
|
| | | | 2,459,413 | | | | | | 2,459,413 | | |
| | | | | 19,118,046 | | | | | | 19,118,046 | | |
$
|
| |
账面价值
{BR}2020年9月30日{BR} |
| |
公允价值
{BR}2020年9月30日{BR} |
| ||||||
贸易和其他应付款
|
| | | | 2,054,281 | | | | | | 2,054,281 | | |
延期政府拨款
|
| | | | 534,074 | | | | | | 534,074 | | |
过渡财务
|
| | | | 1,033,632 | | | | | | 1,033,632 | | |
可转换贷款
|
| | | | 4,426,340 | | | | | | 4,426,340 | | |
| | | | | 8,048,327 | | | | | | 8,048,327 | | |
$
|
| |
账面价值
{BR}2019年9月30日{BR} |
| |
公允价值
{BR}2019年9月30日{BR} |
| ||||||
贸易和其他应付款
|
| | | | 3,728,707 | | | | | | 3,728,707 | | |
延期政府拨款
|
| | | | 206,696 | | | | | | 206,696 | | |
可转换贷款
|
| | | | 3,297,468 | | | | | | 3,297,468 | | |
| | | | | 7,232,871 | | | | | | 7,232,871 | | |
$
|
| |
账面价值
9月30日 2021 |
| |
公允价值级别2
9月30日 2021 |
| |
公允价值等级3
9月30日 2021 |
| |||||||||
保修责任
|
| | | | 128,038,431 | | | | | | 75,899,762 | | | | | | 52,138,669 | | |
| | | | | 128,038,431 | | | | | | 75,899,762 | | | | | | 52,138,669 | | |
截至2021年9月30日的年度
|
| |
/£
|
| |||
父级
|
| | | | — | | |
英国子公司
|
| | | | 23,019 | | |
合计
|
| | |
|
23,019
|
| |
截至2021年9月30日的年度
|
| |
$
|
| |||
合理班次
|
| | | | 5.88% | | |
+Ve移动丢失的总效果
|
| | | | (1,353) | | |
-VE移动丢失的总影响
|
| | | | 1,353 | | |
2021
$ |
| |
贸易和
其他 应付 |
| |
延期
政府 赠款 |
| |
合计
|
| |||||||||
我们在问你。
|
| | | | — | | | | | | — | | | | | | — | | |
一年内
|
| | | | 17,068,655 | | | | | | — | | | | | | 17,068,655 | | |
一年以上不到两年
|
| | | | — | | | | | | — | | | | | | — | | |
两年以上不到五年
|
| | | | — | | | | | | 2,459,413 | | | | | | 2,459,413 | | |
五年以上
|
| | | | — | | | | | | — | | | | | | — | | |
| | | | | 17,068,655 | | | | | | 2,459,413 | | | | | | 19,528,068 | | |
2020
$ |
| |
贸易和
其他 应付 |
| |
延期
政府 赠款 |
| |
贷款
|
| |
敞篷车
借款票据 |
| |
合计
|
| |||||||||||||||
我们在问你。
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
一年内
|
| | | | 2,385,777 | | | | | | — | | | | | | 1,033,632 | | | | | | 4,426,340 | | | | | | 7,845,749 | | |
一年以上不到两年
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
两年以上不到五年
|
| | | | — | | | | | | 534,074 | | | | | | — | | | | | | — | | | | | | 534,074 | | |
五年以上
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | 2,385,777 | | | | | | 534,074 | | | | | | 1,033,632 | | | | | | 4,426,340 | | | | | | 8,379,823 | | |
2019
$ |
| |
贸易和
其他 应付 |
| |
延期
政府 赠款 |
| |
贷款
|
| |
敞篷车
借款票据 |
| |
合计
|
| |||||||||||||||
我们在问你。
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
一年内
|
| | | | 3,798,286 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,798,286 | | |
一年以上不到两年
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,297,468 | | | | | | 3,297,468 | | |
两年以上不到五年
|
| | | | — | | | | | | 206,696 | | | | | | — | | | | | | — | | | | | | 206,696 | | |
五年以上
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | 3,798,286 | | | | | | 206,696 | | | | | | — | | | | | | 3,297,468 | | | | | | 7,302,450 | | |