|
有关前瞻性陈述的警示声明
|
| | | | III | | |
|
招股说明书摘要
|
| | | | 1 | | |
|
风险因素摘要
|
| | | | 6 | | |
|
风险因素
|
| | | | 8 | | |
|
使用收益
|
| | | | 31 | | |
|
股利政策
|
| | | | 32 | | |
|
普通股和相关股东事项的市场价格和股息
|
| | | | 33 | | |
|
未经审计的备考合并财务信息
|
| | | | 34 | | |
|
管理层对财务状况和经营成果的讨论和分析
|
| | | | 41 | | |
|
业务描述
|
| | | | 59 | | |
|
董事和高管
|
| | | | 69 | | |
|
高管薪酬
|
| | | | 73 | | |
|
某些关系和相关交易以及董事独立性
|
| | | | 78 | | |
|
某些受益所有者和管理层的担保所有权
|
| | | | 81 | | |
|
出售股东
|
| | | | 86 | | |
|
股本说明
|
| | | | 89 | | |
|
配送计划
|
| | | | 104 | | |
|
法律事务
|
| | | | 106 | | |
|
专家
|
| | | | 106 | | |
|
变更认证会计师
|
| | | | 106 | | |
|
您可以在哪里找到更多信息
|
| | | | 107 | | |
|
通过引用并入某些信息
|
| | | | 108 | | |
|
合并财务报表索引
|
| | | | F-1 | | |
普通股季度结束
|
| |
高
|
| |
低
|
| ||||||
2022年12月31日
|
| | | $ | 295.25 | | | | | $ | 80.25 | | |
2023年3月31日
|
| | | $ | 106.75 | | | | | $ | 27.75 | | |
2023年6月30日
|
| | | $ | 39.00 | | | | | $ | 17.03 | | |
截至的认股权证季度
|
| |
高
|
| |
低
|
| ||||||
2022年12月31日
|
| | | $ | 17.00 | | | | | $ | 0.71 | | |
2023年3月31日
|
| | | $ | 2.23 | | | | | $ | 1.54 | | |
2023年6月30日
|
| | | $ | 5.96 | | | | | $ | 1.00 | | |
| | |
DBGI
如报道的那样 |
| |
杂物
转换和 西北 免责声明 |
| |
备注
|
| |
形式为
调整后的 |
| |||||||||
净收入
|
| | | $ | 8,869,803 | | | | | $ | — | | | | | | | | $ | 8,869,803 | | |
净收入成本
|
| | | | 4,540,488 | | | | | | — | | | | | | | | | 4,540,488 | | |
毛利
|
| | | | 4,329,315 | | | | | | — | | | | | | | | | 4,329,315 | | |
运营费用: | | | | | | | | | | | | | | | | | | | | | | |
一般和行政
|
| | | | 8,380,063 | | | | | | — | | | | | | | | | 8,380,063 | | |
销售和市场推广
|
| | | | 2,036,677 | | | | | | — | | | | | | | | | 2,036,677 | | |
分销
|
| | | | 512,399 | | | | | | — | | | | | | | | | 512,399 | | |
或有对价的公允价值变动
|
| | | | (10,698,475) | | | | | | 10,698,475 | | | |
(a)
|
| | | | — | | |
总运营费用
|
| | | | 230,664 | | | | | | — | | | | | | | | | 10,929,139 | | |
运营亏损
|
| | | | 4,098,651 | | | | | | — | | | | | | | | | (6,599,824) | | |
其他收入(费用): | | | | | | | | | | | | | | | | | | | | | | |
利息支出
|
| | | | (2,951,487) | | | | | | 259,178 | | | |
(a)
|
| | | | (2,692,309) | | |
其他营业外收入(费用)
|
| | | | (676,749) | | | | | | — | | | | | | | | | (676,749) | | |
其他收入(费用)合计,净额
|
| | | | (3,628,236) | | | | | | 259,178 | | | | | | | | | (3,369,058) | | |
所得税优惠(规定)
|
| | | | — | | | | | | — | | | | | | | | | — | | |
持续经营净收益(亏损)
|
| | | | 470,415 | | | | | | 259,178 | | | | | | | | | (9,968,882) | | |
非持续经营的收入(亏损),扣除
税 |
| | | | (1,562,503) | | | | | | — | | | | | | | | | (1,562,503) | | |
净收益(亏损)
|
| | | $ | (1,092,088) | | | | | $ | 259,178 | | | | | | | | $ | (11,531,385) | | |
加权平均已发行普通股 - Basic
和稀释的 |
| | | | 236,824 | | | | | | | | | | | | | | | 314,927 | | |
每股普通股持续净收益(亏损) - Basic
|
| | | $ | 1.99 | | | | | | | | | | | | | | $ | (31.65) | | |
| | |
DBGI
如报道的那样 |
| |
其他(1)
|
| |
杂物
转换和 西北免责声明 |
| |
备注
|
| |
形式
调整 |
| ||||||||||||
净收入
|
| | | $ | 10,333,558 | | | | | $ | 14,548,083 | | | | | $ | — | | | | | | | | $ | 24,881,640 | | |
净收入成本
|
| | | | 6,789,314 | | | | | | 9,694,857 | | | | | | — | | | | | | | | | 16,484,171 | | |
毛利
|
| | | | 3,544,244 | | | | | | 4,853,226 | | | | | | — | | | | | | | | | 8,397,469 | | |
运营费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
一般和行政
|
| | | | 14,067,681 | | | | | | 3,433,633 | | | | | | — | | | | | | | | | 17,501,314 | | |
销售和市场推广
|
| | | | 4,018,985 | | | | | | 913,052 | | | | | | — | | | | | | | | | 4,932,036 | | |
分销
|
| | | | 611,569 | | | | | | 2,736,181 | | | | | | — | | | | | | | | | 3,347,750 | | |
减值
|
| | | | 5,503,095 | | | | | | — | | | | | | — | | | | | | | | | 5,503,095 | | |
或有对价的公允价值变动
|
| | | | 564,303 | | | | | | — | | | | | | (564,303) | | | |
(a)
|
| | | | — | | |
总运营费用
|
| | | | 24,765,633 | | | | | | 7,082,866 | | | | | | (564,303) | | | | | | | | | 31,284,196 | | |
运营亏损
|
| | | | (21,221,389) | | | | | | (2,229,640) | | | | | | 564,303 | | | | | | | | | (22,886,726) | | |
其他收入(费用): | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
利息支出
|
| | | | (8,961,410) | | | | | | (9,099) | | | | | | — | | | | | | | | | (8,970,509) | | |
其他营业外收入
(费用) |
| | | | 3,068,080 | | | | | | (52,354) | | | | | | — | | | | | | | | | 3,015,726 | | |
其他收入(费用)合计,净额
|
| | | | (5,893,330) | | | | | | (61,453) | | | | | | — | | | | | | | | | (5,954,783) | | |
所得税优惠(规定)
|
| | | | — | | | | | | (800) | | | | | | — | | | | | | | | | — | | |
持续经营的净收益(亏损)
操作 |
| | | | (27,114,719) | | | | | | (2,291,093) | | | | | | 564,303 | | | | | | | | | (28,841,508) | | |
非持续经营收入(亏损),税后净额
|
| | | | (10,928,643) | | | | | | — | | | | | | — | | | | | | | | | (10,928,643) | | |
净亏损
|
| | | $ | (38,043,362) | | | | | $ | (2,291,893) | | | | | $ | 564,303 | | | | | | | | $ | (39,770,151) | | |
加权平均已发行普通股 - 基本和稀释
|
| | | | 30,852 | | | | | | | | | | | | | | | | | | | | | 108,955 | | |
每股普通股持续运营净亏损 - 基本股和摊薄后的净亏损
|
| | | $ | (878.87) | | | | | | | | | | | | | | | | | | | | $ | (264.71) | | |
| | | | | | | | |
形式
调整 |
| | | | | | | | | | |||||||||
| | |
DBGI
如报道的那样 |
| |
H&J
|
| |
杂物
转换 和NorWest 免责声明 |
| |
备注
|
| |
形式为
调整后的 |
| ||||||||||||
资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 335,470 | | | | | $ | (262,405) | | | | | $ | — | | | |
(a)
|
| | | $ | 1,706,845 | | |
应收账款净额
|
| | | | 196,919 | | | | | | (55,782) | | | | | | — | | | |
(a)
|
| | | | 289,657 | | |
由于因素,净额
|
| | | | 438,142 | | | | | | — | | | | | | — | | | | | | | | | 590,253 | | |
库存
|
| | | | 4,771,271 | | | | | | — | | | | | | — | | | | | | | | | 4,926,094 | | |
预付费用和其他当期费用
资产 |
| | | | 872,142 | | | | | | (186,928) | | | | | | — | | | |
(a)
|
| | | | 884,402 | | |
流动资产总额
|
| | | | 6,613,944 | | | | | | (505,115) | | | | | | — | | | | | | | | | 8,397,251 | | |
财产、设备和软件,
净额 |
| | | | 98,170 | | | | | | — | | | | | | — | | | | | | | | | 71,803 | | |
商誉
|
| | | | 8,973,501 | | | | | | (1,130,310) | | | | | | — | | | |
(a)
|
| | | | 8,973,502 | | |
无形资产净值
|
| | | | 11,421,311 | | | | | | (1,378,126) | | | | | | — | | | |
(a)
|
| | | | 12,095,025 | | |
存款
|
| | | | 106,547 | | | | | | (4,416) | | | | | | — | | | |
(a)
|
| | | | 106,546 | | |
使用权资产
|
| | | | 339,085 | | | | | | — | | | | | | — | | | | | | | | | 467,738 | | |
总资产
|
| | | $ | 27,552,558 | | | | | $ | (3,017,967) | | | | | $ | — | | | | | | | | $ | 30,111,865 | | |
负债和股东权益(赤字)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
应付账款
|
| | | $ | 8,143,991 | | | | | $ | (45,969) | | | | | $ | — | | | |
(a)
|
| | | $ | 7,625,081 | | |
应计费用和其他
负债 |
| | | | 5,038,937 | | | | | | (610,114) | | | | | | — | | | |
(a)
|
| | | | 4,311,856 | | |
递延收入
|
| | | | — | | | | | | (317,421) | | | | | | — | | | |
(a)
|
| | | | — | | |
因关联方原因
|
| | | | 472,790 | | | | | | (1,008) | | | | | | — | | | |
(a)
|
| | | | 451,047 | | |
或有对价
责任 |
| | | | — | | | | | | (1,400,000) | | | | | | (10,698,475) | | | |
(A)、(B)
|
| | | | — | | |
可转换应付票据,净额
|
| | | | 100,000 | | | | | | — | | | | | | — | | | | | | | | | 100,000 | | |
应计应付利息
|
| | | | 1,779,274 | | | | | | — | | | | | | (4,400) | | | |
(b)
|
| | | | 1,670,535 | | |
应付票据 - 关联方
|
| | | | — | | | | | | (129,489) | | | | | | — | | | |
(a)
|
| | | | — | | |
应付借款,当期
|
| | | | 1,190,405 | | | | | | — | | | | | | — | | | | | | | | | 1,329,507 | | |
应付本票,净额
|
| | | | 5,613,839 | | | | | | — | | | | | | (5,500,000) | | | |
(b)
|
| | | | 5,414,831 | | |
使用权责任,当前
份量 |
| | | | 312,226 | | | | | | — | | | | | | — | | | | | | | | | 425,654 | | |
流动负债总额
|
| | | | 22,651,462 | | | | | | (2,504,000) | | | | | | (16,308,475) | | | | | | | | | 21,8,200,512 | | |
应付贷款
|
| | | | 443,635 | | | | | | (219,894) | | | | | | — | | | |
(a)
|
| | | | 578,865 | | |
使用权责任
|
| | | | 33,501 | | | | | | — | | | | | | — | | | | | | | | | 53,107 | | |
总负债
|
| | | | 23,128,598 | | | | | | (2,723,895) | | | | | | (16,308,475) | | | | | | | | | 21,38,484 | | |
| | | | | | | | |
形式
调整 |
| | | | | | | | | | |||||||||
| | |
DBGI
如报道的那样 |
| |
H&J
|
| |
杂物
转换 和NorWest 免责声明 |
| |
备注
|
| |
形式为
调整后的 |
| ||||||||||||
承付款和或有事项 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
股东权益(亏损): | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
优先股
|
| | | | 2 | | | | | | — | | | | | | 6 | | | |
(b)
|
| | | | 7 | | |
普通股
|
| | | | 461 | | | | | | — | | | | | | 195 | | | |
(b)
|
| | | | 793 | | |
新增实收资本
|
| | | | 109,262,902 | | | | | | 1,400,000 | | | | | | 5,609,799 | | | |
(A)、(B)
|
| | | | 109,029,844 | | |
累计亏损
|
| | | | (104,839,404) | | | | | | (1,694,073) | | | | | | 10,698,475 | | | |
(A)、(B)
|
| | | | (100,879,263) | | |
股东权益总额
(赤字) |
| | | | 4,423,38 | | | | | | (294,073) | | | | | | 16,308,475 | | | | | | | | | 8,151,381 | | |
总负债和股东权益(赤字)
|
| | | $ | 27,552,558 | | | | | $ | (3,017,967) | | | | | $ | — | | | | | | | | $ | 30,111,865 | | |
|
| | |
截至6月30日的6个月
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
净收入
|
| | | $ | 8,869,803 | | | | | $ | 5,278,562 | | |
净收入成本
|
| | | | 4,540,488 | | | | | | 3,552,396 | | |
毛利
|
| | | | 4,329,315 | | | | | | 1,726,166 | | |
一般和行政
|
| | | | 8,380,063 | | | | | | 8,073,621 | | |
销售和市场推广
|
| | | | 2,036,677 | | | | | | 2,230,087 | | |
其他运营费用(收入)
|
| | | | (10,186,076) | | | | | | 7,546,013 | | |
营业亏损
|
| | | | 4,098,651 | | | | | | (16,123,555) | | |
其他收入(支出)
|
| | | | (3,628,236) | | | | | | (1,077,237) | | |
所得税拨备前亏损
|
| | | | 470,415 | | | | | | (17,200,792) | | |
所得税拨备
|
| | | | — | | | | | | — | | |
持续经营净收益(亏损)
|
| | | $ | 470,415 | | | | | $ | (17,200,792) | | |
| | |
截至6月30日的6个月
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
经营活动提供的现金净额: | | | | | | | | | | | | | |
净亏损
|
| | | $ | (1,092,088) | | | | | $ | (17,366,866) | | |
非现金调整
|
| | | $ | (4,050,146) | | | | | $ | 8,647,035 | | |
经营性资产和负债变动
|
| | | $ | 2,160,788 | | | | | $ | 2,110,361 | | |
经营活动中使用的净现金
|
| | | $ | (2,981,446) | | | | | $ | (6,609,470) | | |
由投资活动提供(用于)的净现金
|
| | | $ | 41,331 | | | | | $ | — | | |
融资活动提供的现金净额
|
| | | $ | 1,999,969 | | | | | $ | 6,883,800 | | |
现金净变化
|
| | | $ | (940,146) | | | | | $ | 274,330 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
净收入
|
| | | $ | 10,333,558 | | | | | $ | 5,764,963 | | |
净收入成本
|
| | | | 6,789,314 | | | | | | 3,828,496 | | |
毛利
|
| | | | 3,544,244 | | | | | | 1,936,467 | | |
一般和行政
|
| | | | 14,067,681 | | | | | | 16,149,510 | | |
销售和市场推广
|
| | | | 4,018,985 | | | | | | 3,269,710 | | |
其他运营费用
|
| | | | 6,678,966 | | | | | | 12,653,831 | | |
营业亏损
|
| | | | (21,221,389) | | | | | | (30,136,583) | | |
其他费用
|
| | | | (5,893,330) | | | | | | (2,297,621) | | |
所得税拨备前亏损
|
| | | | (27,114,719) | | | | | | (32,434,204) | | |
所得税拨备
|
| | | | — | | | | | | 1,100,120 | | |
持续运营净亏损
|
| | | $ | (27,114,719) | | | | | $ | (31,334,084) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
经营活动提供的现金净额: | | | | | | | | | | | | | |
净亏损
|
| | | $ | (38,043,362) | | | | | $ | (32,357,957) | | |
非现金调整
|
| | | $ | 23,441,875 | | | | | $ | 18,424,622 | | |
经营性资产和负债变动
|
| | | $ | 3,833,781 | | | | | $ | (297,622) | | |
经营活动中使用的净现金
|
| | | $ | (10,767,706) | | | | | $ | (14,230,957) | | |
投资活动中使用的净现金
|
| | | $ | (7,369,137) | | | | | $ | (6,011,053) | | |
融资活动提供的现金净额
|
| | | $ | 18,896,664 | | | | | $ | 20,181,820 | | |
现金净变化
|
| | | $ | 759,821 | | | | | $ | (60,190) | | |
| | |
截至6月30日的6个月
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
净收入
|
| | | $ | 8,869,803 | | | | | $ | 14,728,296 | | |
净收入成本
|
| | | | 4,540,488 | | | | | | 8,500,686 | | |
毛利
|
| | | | 4,329,315 | | | | | | 6,227,610 | | |
运营费用
|
| | | | 10,929,139 | | | | | | 14,899,418 | | |
营业收入(亏损)
|
| | | | (6,599,824) | | | | | | (8,671,808) | | |
其他收入(亏损)
|
| | | | (3,369,058) | | | | | | (1,114,104) | | |
扣除所得税准备前的收入(亏损)
|
| | | | (9,968,882) | | | | | | (9,785,912) | | |
所得税拨备
|
| | | | — | | | | | | — | | |
持续经营净收益(亏损)
|
| | | $ | (9,968,882) | | | | | $ | (9,785,912) | | |
| | |
截至6月30日的6个月
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
经营活动提供的现金净额: | | | | | | | | | | | | | |
净亏损
|
| | | $ | (9,968,882) | | | | | $ | (9,785,912) | | |
非现金调整
|
| | | $ | 6,648,329 | | | | | $ | 1,525,795 | | |
经营性资产和负债变动
|
| | | $ | 339,107 | | | | | $ | 1,967,371 | | |
经营活动中使用的净现金
|
| | | $ | (2,981,446) | | | | | $ | (6,292,746) | | |
由投资活动提供(用于)的净现金
|
| | | $ | 41,331 | | | | | $ | 18,982 | | |
融资活动提供的现金净额
|
| | | $ | 1,999,969 | | | | | $ | 7,156,500 | | |
现金净变化
|
| | | $ | (940,146) | | | | | $ | 882,736 | | |
位置
|
| |
类型
|
| |
正方形
素材 (近似值) |
| |
租赁
过期 |
| ||||||
加利福尼亚州弗农
|
| |
企业仓库和配送中心
|
| | | | 42,206 | | | | | | 2023 | | |
加利福尼亚州洛杉矶
|
| |
展厅
|
| | | | 2,000 | | | | | | 2025 | | |
名称
|
| |
年龄
|
| |
职位
|
|
执行干事和董事 | | | | | | | |
约翰·希尔本·戴维斯四世
|
| | 50 | | |
董事首席执行官总裁和首席执行官
|
|
劳拉·道林
|
| | 44 | | | 首席营销官 | |
里德·约曼
|
| | 40 | | | 首席财务官 | |
马克·T·林恩
|
| | 39 | | | 董事 | |
特雷弗·佩滕诺裸体
|
| | 55 | | | 董事 | |
Jameeka Green Aaron
|
| | 42 | | | 董事 | |
Huong“Lucy”Doan
|
| | 53 | | | 董事 | |
姓名和主要职务
|
| |
财政
年 |
| |
工资
|
| |
奖金
|
| |
选项
奖项 |
| |
库存
奖项(1) |
| |
合计
|
| ||||||||||||||||||
约翰戴维斯
总裁和首席执行官 |
| | | | 2022 | | | | | $ | 350,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | | 2021 | | | | | $ | 350,000 | | | | | $ | — | | | | | $ | 3,704,483 | | | | | $ | 233,184 | | | | | $ | 4,287,667 | | | ||
劳拉·道林
首席营销官 |
| | | | 2022 | | | | | $ | 300,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | | 2021 | | | | | $ | 300,000 | | | | | $ | — | | | | | $ | 691,135 | | | | | $ | — | | | | | $ | 991,135 | | | ||
里德·约曼
首席财务官 |
| | | | 2022 | | | | | $ | 250,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | | 2021 | | | | | $ | 250,000 | | | | | $ | — | | | | | $ | 221,163 | | | | | $ | — | | | | | $ | 471,163 | | |
选项奖
|
| | | | | | | |
股票奖励
|
| |||||||||||||||||||||||||||||||||||||||||||||
名称
|
| |
数量:
证券 底层 未练习 选项(#) 可锻炼 |
| |
数量:
证券 底层 未练习 选项(#) 不可行使 |
| |
股权
奖励 计划 奖项: 数量: 证券 底层 未练习 未赚到的 选项(#) |
| |
选项练习
价格 ($) |
| |
选项
过期 日期 |
| |
数量:
个股票或 单位: 库存 具有 不是 已授予(#) |
| |
市场
值为 个共享 或 单位: 库存 有 不是 已归属 |
| |
股权
奖励 计划 奖项: 编号 第 个,共 个 未赚到的 个共享, 个单位或 其他 权利 那个 有 不是 已归属 |
| |
股权
奖励 计划 奖项: 市场或 支出 值 第 个,共 个 未赚到的 个共享, 个单位或 其他 权利 具有 不是 已归属 |
| |||||||||||||||||||||||||||
约翰戴维斯
|
| | | | 858 | | | | | | 756 | | | | | | 101 | | | | | $ | 10,547 | | | | | | 5月23日 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
劳拉·道林
|
| | | | 186 | | | | | | 159 | | | | | | 27 | | | | | $ | 10,224 | | | | | | 5月23日 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
里德·约曼
|
| | | | 70 | | | | | | 54 | | | | | | 18 | | | | | $ | 9,908 | | | | | | 5月23日 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
受益人姓名
|
| |
数量:
个共享 受益 拥有 之前的 提供服务 |
| |
百分比:
个共享 出色的 之前的 提供服务 |
| |
数量:
个共享 受益 拥有 之后的 提供服务 |
| |
百分比:
个共享 出色的 之后的 提供服务 |
| ||||||||||||
执行干事和董事 | | | | | | | | | | | | | | | | | | | | | | | | | |
John“Hil”Davis(1)
|
| | | | 685 | | | | | | * | | | | | | 685 | | | | | | * | | |
劳拉·道林(2)
|
| | | | 134 | | | | | | * | | | | | | 134 | | | | | | * | | |
里德·约曼(3)
|
| | | | 46 | | | | | | * | | | | | | 46 | | | | | | * | | |
Mark Lynn(4)
|
| | | | 203 | | | | | | * | | | | | | 203 | | | | | | * | | |
特雷弗·佩滕诺裸体(5)
|
| | | | 131 | | | | | | * | | | | | | 131 | | | | | | * | | |
Jameeka Aaron(6)
|
| | | | 6 | | | | | | * | | | | | | 6 | | | | | | * | | |
Huong“Lucy”Doan(7)
|
| | | | 8 | | | | | | * | | | | | | 8 | | | | | | * | | |
所有高管、董事和董事提名人选
A组(7人)(8) |
| | | | 1,213 | | | | | | * | | | | | | 1,213 | | | | | | * | | |
5%的普通股持有者 | | | | | | | | | | | | | | | | | | | | | | | | | |
D.Jones定制收藏有限公司(9)
|
| | | | 78,980 | | | | | | 7.45% | | | | | | 78,980 | | | | | | 3.71% | | |
Boco4-DSTLD-高级债务有限责任公司(10)
|
| | | | 27,097 | | | | | | 2.56% | | | | | | 27,097 | | | | | | 1.27% | | |
乔治·利维(11岁)
|
| | | | 105,718 | | | | | | 9.97% | | | | | | 105,718 | | | | | | 4.97% | | |
马修·勒布兰(12)
|
| | | | 105,718 | | | | | | 9.97% | | | | | | 105,718 | | | | | | 4.97% | | |
Moise Emquies(13)
|
| | | | 54,812 | | | | | | 5.17% | | | | | | 54,812 | | | | | | 2.58% | | |
Carol Ann Emquies(14)
|
| | | | 36,262 | | | | | | 3.42% | | | | | | 36,262 | | | | | | 1.71% | | |
受益人姓名和地址
|
| |
数量:
个共享 系列A的 可兑换的 优先股 受益 之前拥有的 |
| |
百分比:
个共享 出色的 (1)之前的 |
| |
数量:
股票数量: 系列A 可兑换的 优先股 受益 之后拥有的 |
| |
百分比
共 个共享 出色的 之后的 |
| ||||||||||||
DBG系列A可转换优先股5%的持有者
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Boco4-DSTLD-高级债务有限责任公司(2)
|
| | | | 6,300 | | | | | | 100% | | | | | | 6,300 | | | | | | 100% | | |
执行干事和董事 | | | | | | | | | | | | | | | | | | | | | | | | | |
约翰戴维斯
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
劳拉·道林
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
里德·约曼
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
马克·林恩
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
特雷弗·佩滕诺裸体
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jameeka Aaron
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Huong“Lucy”Doan
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
所有高管、董事和董事提名人员(7人)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
受益人姓名和地址
|
| |
数量:
个共享 系列C中的 可兑换的 优先股 受益 之前拥有的 |
| |
百分比:
个共享 出色的 (1)之前的 |
| |
数量:
股票数量: 系列C 可兑换的 优先股 受益 之后拥有的 |
| |
百分比
共 个共享 出色的 之后的 |
| ||||||||||||
持有DBG系列C系列可转换优先股5%的股东
|
| | | | | | | | | | | | | | | | | | | | | | | | |
乔治·利维(2)
|
| | | | 1,895 | | | | | | 32.90% | | | | | | 1,895 | | | | | | 32.90% | | |
马修·勒布兰(3)
|
| | | | 1,895 | | | | | | 32.90% | | | | | | 1,895 | | | | | | 32.90% | | |
Moise Emquies(4)
|
| | | | 975 | | | | | | 16.92% | | | | | | 975 | | | | | | 16.92% | | |
Carol Ann Emquies(5)
|
| | | | 650 | | | | | | 11.28% | | | | | | 650 | | | | | | 11.28% | | |
执行干事和董事 | | | | | | | | | | | | | | | | | | | | | | | | | |
约翰戴维斯
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
劳拉·道林
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
里德·约曼
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
马克·林恩
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
特雷弗·佩滕诺裸体
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jameeka Aaron
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Huong“Lucy”Doan
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
所有高管、董事和董事提名人员(7人)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
销售股东名称
|
| |
数量:
股票数量: 普通股 受益 之前拥有的 提供服务 |
| |
最大数量
的股份数量为 普通股 受益 自有待售 根据 本招股说明书 |
| |
数量:
股票数量: 普通股 受益 之后拥有的 最大值 提供 股票出售 |
| |
%
|
| ||||||||||||
停战资本有限责任公司(1)
|
| | | | 1,633,423(2) | | | | | | 1,541,625(2) | | | | | | 91,798(2) | | | | | | —(3) | | |
诺姆·鲁宾斯坦(4)
|
| | | | 15,066 | | | | | | 12,140 | | | | | | 2,926 | | | | | | * | | |
迈克尔·瓦辛凯维奇(4)
|
| | | | 30,669 | | | | | | 24,714 | | | | | | 5,955 | | | | | | * | | |
查尔斯·沃斯曼(4)
|
| | | | 480 | | | | | | 386 | | | | | | 94 | | | | | | * | | |
克雷格·施瓦布(4)
|
| | | | 1,616 | | | | | | 1,301 | | | | | | 315 | | | | | | * | | |
|
精简合并资产负债表(未经审计)
|
| | | | F-3 | | |
|
精简合并经营报表(未经审计)
|
| | | | F-4 | | |
|
股东权益简明合并报表(亏损)
(未经审计) |
| | | | F-5 | | |
|
简明合并现金流量表(未经审计)
|
| | | | F-6 | | |
|
精简合并财务报表附注
|
| | | | F-7 | | |
|
独立注册会计师事务所报告(PCAOB ID:3501)
|
| | | | F-23 | | |
|
合并资产负债表
|
| | | | F-24 | | |
|
合并业务报表
|
| | | | F-25 | | |
|
合并股东权益变动表
(赤字) |
| | | | F-26 | | |
|
合并现金流量表
|
| | | | F-27 | | |
|
合并财务报表附注
|
| | | | F-0 | | |
|
未经审计的资产负债表
|
| | | | F-63 | | |
|
未经审计的经营报表
|
| | | | F-64 | | |
|
未经审计的会员权益报表
|
| | | | F-65 | | |
|
未经审计的现金流量表
|
| | | | F-66 | | |
|
未经审计财务报表附注
|
| | | | F-67 | | |
|
未经审计的资产负债表
|
| | | | F-74 | | |
|
未经审计的经营报表
|
| | | | F-75 | | |
|
未经审计的会员权益报表
|
| | | | F-76 | | |
|
未经审计的现金流量表
|
| | | | F-77 | | |
|
未经审计财务报表附注
|
| | | | F-78 | | |
|
独立审计师报告 - DBBMCKENNON
|
| | | | F-85 | | |
|
资产负债表
|
| | | | F-87 | | |
|
操作说明书
|
| | | | F-88 | | |
|
会员权益说明书
|
| | | | F-89 | | |
|
现金流量表
|
| | | | F-90 | | |
|
财务报表附注
|
| | | | F-91 | | |
| | |
06月30日
2023 |
| |
12月31日
2022 |
| ||||||
| | |
未经审计的
|
| | | | | | | |||
资产 | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 335,470 | | | | | $ | 1,275,616 | | |
应收账款净额
|
| | | | 196,919 | | | | | | 583,368 | | |
由于因素,净额
|
| | | | 438,142 | | | | | | 839,400 | | |
库存
|
| | | | 4,771,271 | | | | | | 5,122,564 | | |
预付费用和其他流动资产
|
| | | | 872,142 | | | | | | 766,901 | | |
每个停产业务的资产,当前
|
| | | | — | | | | | | 241,544 | | |
流动资产总额
|
| | | | 6,613,944 | | | | | | 8,829,394 | | |
财产、设备和软件,净额
|
| | | | 98,170 | | | | | | 104,512 | | |
商誉
|
| | | | 8,973,501 | | | | | | 8,973,501 | | |
无形资产净值
|
| | | | 11,421,311 | | | | | | 12,906,238 | | |
存款
|
| | | | 106,547 | | | | | | 193,926 | | |
使用权资产
|
| | | | 339,085 | | | | | | 102,349 | | |
每个停产业务的资产。
|
| | | | — | | | | | | 2,628,136 | | |
总资产
|
| | | $ | 27,552,558 | | | | | $ | 33,738,056 | | |
负债和股东亏损 | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
应付账款
|
| | | $ | 8,143,991 | | | | | $ | 8,016,173 | | |
应计费用和其他负债
|
| | | | 5,038,937 | | | | | | 3,936,920 | | |
递延收入
|
| | | | — | | | | | | — | | |
因关联方原因
|
| | | | 472,790 | | | | | | 555,217 | | |
或有对价负债
|
| | | | — | | | | | | 12,098,475 | | |
可转换应付票据,净额
|
| | | | 100,000 | | | | | | 2,721,800 | | |
应计应付利息
|
| | | | 1,779,274 | | | | | | 1,561,795 | | |
应付票据 - 关联方
|
| | | | — | | | | | | — | | |
应付贷款,当期
|
| | | | 1,190,405 | | | | | | 1,829,629 | | |
应付本票,净额
|
| | | | 5,613,839 | | | | | | 9,000,000 | | |
使用权责任,当期部分
|
| | | | 312,226 | | | | | | 102,349 | | |
每个停产业务的负债,当前
|
| | | | — | | | | | | 1,071,433 | | |
流动负债总额
|
| | | | 22,651,462 | | | | | | 40,893,792 | | |
应付贷款,扣除当期部分
|
| | | | 443,635 | | | | | | 150,000 | | |
使用权责任
|
| | | | 33,501 | | | | | | — | | |
每项停产业务的负债
|
| | | | — | | | | | | 147,438 | | |
总负债
|
| | | | 23,128,598 | | | | | | 41,191,230 | | |
承付款和或有事项 | | | | | | | | | | | | | |
股东亏损: | | | | | | | | | | | | | |
截至2023年6月30日和2022年12月31日,未指定优先股,面值0.0001美元,授权股份1000万股,已发行和已发行股份均为0股
|
| | | | — | | | | | | — | | |
A系列优先股,面值0.0001美元,授权1股,截至2023年6月30日和2022年12月31日没有发行和发行股票
|
| | | | — | | | | | | — | | |
A系列可转换优先股,面值0.0001美元,指定6,800股,6,300股
截至2023年6月30日和2022年12月31日的已发行和未偿还 |
| | | | 1 | | | | | | 1 | | |
截至2023年6月30日和2022年12月31日,C系列可转换优先股,面值0.0001美元,指定股份5,671股,已发行和流通股分别为5,671股和0股
|
| | | | 1 | | | | | | — | | |
截至2023年6月30日和2022年12月31日,普通股,面值0.0001美元,授权1,000,000,000股,已发行和已发行股票分别为316,906股和178,758股
|
| | | | 31 | | | | | | 18 | | |
新增实收资本
|
| | | | 109,263,332 | | | | | | 96,294,123 | | |
累计亏损
|
| | | | (104,839,404) | | | | | | (103,747,316) | | |
股东亏损总额
|
| | | | 4,423,960 | | | | | | (7,453,174) | | |
总负债和股东赤字
|
| | | $ | 27,552,558 | | | | | $ | 33,738,056 | | |
| | |
截至6月30日的三个月
|
| |
截至6月30日的6个月
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
| | | | | | | | |
已重述
|
| | | | | | | |
已重述
|
| ||||||
净收入
|
| | | $ | 4,493,424 | | | | | $ | 2,649,432 | | | | | $ | 8,869,803 | | | | | $ | 5,278,562 | | |
净收入成本
|
| | | | 2,157,349 | | | | | | 1,536,703 | | | | | | 4,540,488 | | | | | | 3,552,396 | | |
毛利
|
| | | | 2,336,075 | | | | | | 1,112,729 | | | | | | 4,329,315 | | | | | | 1,726,166 | | |
运营费用: | | | | | | | | | | | | | | | | | | | | | | | | | |
一般和行政
|
| | | | 4,074,051 | | | | | | 4,243,031 | | | | | | 8,380,063 | | | | | | 8,073,621 | | |
销售和市场推广
|
| | | | 1,097,326 | | | | | | 1,372,568 | | | | | | 2,036,677 | | | | | | 2,230,087 | | |
分销
|
| | | | 242,214 | | | | | | 221,925 | | | | | | 512,399 | | | | | | 424,773 | | |
或有对价的公允价值变动
|
| | | | (10,698,475) | | | | | | 5,920,919 | | | | | | (10,698,475) | | | | | | 7,121,240 | | |
总运营费用
|
| | | | (5,284,884) | | | | | | 11,758,443 | | | | | | 230,664 | | | | | | 17,849,721 | | |
运营收入(亏损)
|
| | | | 7,620,959 | | | | | | (10,645,714) | | | | | | 4,098,651 | | | | | | (16,123,555) | | |
其他收入(费用): | | | | | | | | | | | | | | | | | | | | | | | | | |
利息支出
|
| | | | (1,086,889) | | | | | | (2,173,769) | | | | | | (2,951,487) | | | | | | (3,730,612) | | |
处置业务亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
其他营业外收入(费用)
|
| | | | 2,240 | | | | | | 3,336,963 | | | | | | (676,749) | | | | | | 2,653,375 | | |
其他收入(费用)合计,净额
|
| | | | (1,084,649) | | | | | | 1,163,194 | | | | | | (3,628,236) | | | | | | (1,077,237) | | |
所得税优惠(规定)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
持续经营的净收益(亏损)
操作 |
| | | | 6,536,310 | | | | | | (9,482,520) | | | | | | 470,415 | | | | | | (17,200,792) | | |
非持续经营收入(亏损),税后净额
|
| | | | (1,492,050) | | | | | | (51,404) | | | | | | (1,562,503) | | | | | | (166,074) | | |
净收益(亏损)
|
| | | $ | 5,044,260 | | | | | $ | (9,533,924) | | | | | $ | (1,092,088) | | | | | $ | (17,366,866) | | |
加权平均已发行普通股 - Basic
|
| | | | 246,809 | | | | | | 14,329 | | | | | | 236,824 | | | | | | 9,836 | | |
加权平均已发行普通股 - 稀释
|
| | | | 834,604 | | | | | | 14,329 | | | | | | 824,619 | | | | | | 9,836 | | |
每股普通股持续净收益(亏损) - Basic
|
| | | $ | 26.48 | | | | | $ | (661.78) | | | | | $ | 1.99 | | | | | $ | (1,748.68) | | |
每股普通股持续净收益(亏损)稀释后的 -
|
| | | $ | 7.83 | | | | | $ | (661.78) | | | | | $ | 0.57 | | | | | $ | (1,748.68) | | |
| | |
A系列敞篷车
优先股 |
| |
系列B
优先股 |
| |
系列C型敞篷车
优先股 |
| |
普通股
|
| |
额外的
实收 大写 |
| |
累计
赤字 |
| |
合计
股东的 赤字 |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||||||||||||||
12月31日的余额
2021 |
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 521 | | | | | $ | 0 | | | | | $ | 58,614,173 | | | | | $ | (65,703,954) | | | | | $ | (7,089,781) | | |
将票据转换为普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 350 | | | | | | | | | | | | 1,201,582 | | | | | | — | | | | | | 1,201,582 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 139,093 | | | | | | — | | | | | | 139,093 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,832,942) | | | | | | (7,832,942) | | |
2022年3月31日的余额
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 870 | | | | | $ | 0 | | | | | $ | 59,954,848 | | | | | $ | (73,536,896) | | | | | $ | (13,582,048) | | |
公开发行普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,956 | | | | | | 1 | | | | | | 9,347,449 | | | | | | — | | | | | | 9,347,450 | | |
服务成本
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,930,486) | | | | | | — | | | | | | (1,930,486) | | |
将票据和衍生负债转换为普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 644 | | | | | | | | | | | | 600,790 | | | | | | — | | | | | | 600,790 | | |
与票据相关的认股权证
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 98,241 | | | | | | — | | | | | | 98,241 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 119,759 | | | | | | — | | | | | | 119,759 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (9,533,924) | | | | | | (9,533,924) | | |
2022年6月30日的余额
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,470 | | | | | $ | 2 | | | | | $ | 68,190,600 | | | | | $ | (83,070,820) | | | | | $ | (14,880,218) | | |
12月31日的余额
2022 |
| | | | 6,300 | | | | | $ | 1 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 178,758 | | | | | $ | 18 | | | | | $ | 96,294,123 | | | | | $ | (103,747,316) | | | | | $ | (7,453,174) | | |
非公开发行普通股
放置位置 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 50,890 | | | | | | 5 | | | | | | 4,999,998 | | | | | | — | | | | | | 5,000,003 | | |
服务成本
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (536,927) | | | | | | — | | | | | | (536,927) | | |
为服务发行的股票
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,756 | | | | | | — | | | | | | 499,338 | | | | | | — | | | | | | 499,338 | | |
与
发行的股票和认股权证
备注 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,400 | | | | | | — | | | | | | 658,494 | | | | | | — | | | | | | 658,494 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 105,594 | | | | | | — | | | | | | 105,594 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,136,349) | | | | | | (6,136,349) | | |
2023年3月31日的余额
|
| | | | 6,300 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 238,803 | | | | | | 23 | | | | | | 102,020,620 | | | | | | (109,883,665) | | | | | | (7,863,022) | | |
将票据转换为优先股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,761 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | 5,759,177 | | | | | | — | | | | | | 5,759,177 | | |
发行B系列优先股
|
| | | | — | | | | | | — | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 25,000 | | | | | | — | | | | | | 25,000 | | |
根据处置发行普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 78,103 | | | | | | 8 | | | | | | 1,357,035 | | | | | | — | | | | | | 1,357,043 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 101,500 | | | | | | — | | | | | | 101,500 | | |
净收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 5,044,260 | | | | | | 5,044,261 | | |
2023年6月30日的余额
|
| | | | 6,300 | | | | | $ | 1 | | | | | | 1 | | | | | $ | — | | | | | | 5,761 | | | | | $ | 1 | | | | | | 316,906 | | | | | $ | 31 | | | | | $ | 109,263,332 | | | | | $ | (104,839,404) | | | | | $ | 4,423,960 | | |
| | |
截至6月30日的6个月
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
净亏损
|
| | | $ | (1,092,088) | | | | | $ | (17,366,866) | | |
将净亏损与经营活动中使用的现金净额进行调整: | | | | | | | | | | | | | |
折旧及摊销
|
| | | | 1,765,619 | | | | | | 1,113,188 | | |
摊销贷款贴现和手续费
|
| | | | 1,611,433 | | | | | | 2,818,174 | | |
债务清偿损失
|
| | | | 689,100 | | | | | | — | | |
处置业务亏损
|
| | | | 1,523,940 | | | | | | | | |
股票薪酬
|
| | | | 207,094 | | | | | | 258,852 | | |
为服务发行的股票
|
| | | | 499,338 | | | | | | — | | |
信贷准备金变动
|
| | | | 344,140 | | | | | | (5,053) | | |
权证负债公允价值变动
|
| | | | — | | | | | | (18,223) | | |
衍生负债公允价值变动
|
| | | | — | | | | | | (880,388) | | |
薪资保障计划的宽恕
|
| | | | | | | | | | (1,760,755) | | |
或有对价的公允价值变动
|
| | | | (10,698,475) | | | | | | 7,121,240 | | |
停止运营
|
| | | | 7,666 | | | | | | | | |
经营性资产和负债变动: | | | | | | | | | | | | | |
应收账款净额
|
| | | | 375,685 | | | | | | (100,662) | | |
由于因素,净额
|
| | | | (96,955) | | | | | | 202,787 | | |
库存
|
| | | | 454,011 | | | | | | (128,255) | | |
预付费用和其他流动资产
|
| | | | (44,213) | | | | | | (395,781) | | |
应付账款
|
| | | | 92,494 | | | | | | 435,110 | | |
应计费用和其他负债
|
| | | | 1,346,068 | | | | | | 1,461,572 | | |
递延收入
|
| | | | (183,782) | | | | | | (55,034) | | |
应计利息
|
| | | | 217,479 | | | | | | 690,624 | | |
经营活动中使用的净现金
|
| | | | (2,981,446) | | | | | | (6,609,470) | | |
投资活动现金流: | | | | | | | | | | | | | |
存款
|
| | | | (18,192) | | | | | | — | | |
购置物业、设备和软件
|
| | | | (27,855) | | | | | | — | | |
存款
|
| | | | 87,378 | | | | | | — | | |
由投资活动提供(用于)的净现金
|
| | | | 41,331 | | | | | | — | | |
融资活动的现金流: | | | | | | | | | | | | | |
关联方垫款的收益(还款)
|
| | | | (57,427) | | | | | | (172,036) | | |
预付款(还款)因数
|
| | | | 154,073 | | | | | | (142,436) | | |
发放贷款和应付票据
|
| | | | 4,194,799 | | | | | | 548,808 | | |
偿还可转换票据和应付贷款
|
| | | | (6,604,552) | | | | | | (3,068,750) | | |
发行可转换应付票据
|
| | | | — | | | | | | 2,301,250 | | |
公开发行普通股
|
| | | | 5,000,003 | | | | | | 9,347,450 | | |
服务成本
|
| | | | (686,927) | | | | | | (1,930,486) | | |
融资活动提供的现金净额
|
| | | | 1,999,969 | | | | | | 6,883,800 | | |
现金和现金等价物净变化
|
| | | | (940,146) | | | | | | 274,330 | | |
期初现金及现金等价物
|
| | | | 1,275,616 | | | | | | 528,394 | | |
期末现金和现金等价物
|
| | | $ | 335,470 | | | | | $ | 802,724 | | |
现金流量信息补充披露: | | | | | | | | | | | | | |
缴纳所得税的现金
|
| | | $ | — | | | | | $ | — | | |
支付利息的现金
|
| | | $ | 686,071 | | | | | $ | 191,152 | | |
补充披露非现金投融资活动: | | | | | | | | | | | | | |
将票据转换为普通股
|
| | | $ | — | | | | | $ | 1,802,372 | | |
将票据转换为优先股
|
| | | $ | 5,759,177 | | | | | | | | |
使用权资产
|
| | | $ | 467,738 | | | | | $ | 201,681 | | |
附注发行的认股权证和普通股。
|
| | | $ | — | | | | | $ | 98,241 | | |
| | |
公允价值计量
截至2023年6月30日,使用: |
| |||||||||||||||||||||
| | |
1级
|
| |
二级
|
| |
3级
|
| |
合计
|
| ||||||||||||
负债: | | | | | | | | | | | | | | | | | | | | | | | | | |
或有对价
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | |
公允价值计量
截至2022年12月31日,使用: |
| |||||||||||||||||||||
| | |
1级
|
| |
二级
|
| |
3级
|
| |
合计
|
| ||||||||||||
负债: | | | | | | | | | | | | | | | | | | | | | | | | | |
或有对价
|
| | | $ | — | | | | | $ | — | | | | | $ | 12,098,475 | | | | | $ | 12,098,475 | | |
| | | | $ | — | | | | | $ | — | | | | | $ | 12,098,475 | | | | | $ | 12,098,475 | | |
| | |
06月30日
2023 |
| |
12月31日
2022 |
| ||||||
贝利
|
| | | $ | — | | | | | $ | 10,698,475 | | |
Harper&Jones
|
| | | | — | | | | | | 1,400,000 | | |
| | | | $ | — | | | | | $ | 12,098,475 | | |
| | |
06月30日
2023 |
| |
12月31日
2022 |
| ||||||
原材料
|
| | | $ | 1,508,416 | | | | | $ | 1,611,134 | | |
在制品
|
| | | | 653,412 | | | | | | 888,643 | | |
成品
|
| | | | 2,609,443 | | | | | | 2,725,505 | | |
库存
|
| | | $ | 4,771,271 | | | | | $ | 5,225,282 | | |
| | |
截至6月30日的三个月
|
| |
截至6月30日的6个月
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
分子: | | | | | | | | | | | | | | | | | | | | | | | | | |
持续经营净收益(亏损)
|
| | | $ | 6,536,310 | | | | | $ | (9,482,520) | | | | | $ | 470,415 | | | | | $ | (17,200,792) | | |
非持续经营的收入(亏损),扣除
税 |
| | | | (1,492,050) | | | | | | (51,404) | | | | | | (1,562,503) | | | | | | (166,074) | | |
净收益(亏损)
|
| | | $ | 5,044,260 | | | | | $ | (9,533,924) | | | | | $ | (1,092,088) | | | | | $ | (17,366,866) | | |
| | |
截至6月30日的三个月
|
| |
截至6月30日的6个月
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
分母: | | | | | | | | | | | | | | | | | | | | | | | | | |
加权平均已发行普通股 - Basic
|
| | | | 246,809 | | | | | | 14,329 | | | | | | 236,824 | | | | | | 9,836 | | |
加权平均已发行普通股 - 稀释
|
| | | | 834,604 | | | | | | 14,329 | | | | | | 824,619 | | | | | | 9,836 | | |
持续经营净收益(亏损)
共享 - Basic |
| | | $ | 26.48 | | | | | $ | (661.78) | | | | | $ | 1.99 | | | | | $ | (1,748.68) | | |
持续经营净收益(亏损)
稀释后的Share - |
| | | $ | 7.83 | | | | | $ | (661.78) | | | | | $ | 0.57 | | | | | $ | (1,748.68) | | |
每股普通股非持续经营净收益(亏损) - Basic
|
| | | $ | (6.05) | | | | | $ | (3.59) | | | | | $ | (6.60) | | | | | $ | (16.88) | | |
普通股 - 稀释后每股非持续经营净收益(亏损)
|
| | | $ | (6.05) | | | | | $ | (3.59) | | | | | $ | (6.60) | | | | | $ | (16.88) | | |
每股净收益(亏损) - Basic
|
| | | $ | 20.44 | | | | | $ | (665.36) | | | | | $ | (4.61) | | | | | $ | (1,765.57) | | |
稀释后的每股净收益(亏损) -
|
| | | $ | 6.04 | | | | | $ | (665.36) | | | | | $ | (4.61) | | | | | $ | (1,765.57) | | |
| | |
06月30日
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | | | | — | | | | | | 18,496 | | |
可转换票据
|
| | | | 27,097 | | | | | | — | | |
A系列可转换优先股
|
| | | | 321,395 | | | | | | — | | |
C系列可转换优先股
|
| | | | 237,746 | | | | | | 2,533 | | |
普通股认股权证
|
| | | | 1,558 | | | | | | 1,558 | | |
股票期权
|
| | | | 587,795 | | | | | | 22,588 | | |
| | |
截至6个月的时间
2022年6月30日 |
| |||
净收入
|
| | | $ | 14,728,296 | | |
净亏损
|
| | | $ | (16,907,152) | | |
每股普通股净亏损
|
| | | $ | (1,718.83) | | |
|
应向H&J卖家支付的现金
|
| | | $ | (229,000) | | |
|
向H&J卖家发行普通股*
|
| | | | (1,357,043) | | |
|
已收(给)价的公允价值总额
|
| | | $ | (1,586,043) | | |
| 资产负债账面金额 | | | | | | | |
|
现金和现金等价物
|
| | | | 18,192 | | |
|
应收账款净额
|
| | | | 55,782 | | |
|
预付费用和其他流动资产
|
| | | | 25,115 | | |
|
商誉
|
| | | | 1,130,311 | | |
|
无形资产净值
|
| | | | 1,246,915 | | |
|
存款
|
| | | | 4,416 | | |
|
应付账款
|
| | | | (40,028) | | |
|
应计费用和其他负债
|
| | | | (734,068) | | |
|
递延收入
|
| | | | (18,347) | | |
|
因关联方原因
|
| | | | (1,008) | | |
|
或有对价
|
| | | | (1,400,000) | | |
|
应付贷款
|
| | | | (219,894) | | |
|
应付票据 - 关联方
|
| | | | (129,489) | | |
|
资产和负债账面总额
|
| | | | (62,103) | | |
|
处置业务亏损
|
| | | $ | (1,523,940) | | |
| | |
截止三个月
06月30日 |
| |
截至6个月的时间
06月30日 |
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
净收入
|
| | | $ | 686,627 | | | | | $ | 1,089,569 | | | | | $ | 1,405,482 | | | | | $ | 1,892,849 | | |
净收入成本
|
| | | | 292,107 | | | | | | 328,915 | | | | | | 565,621 | | | | | | 605,413 | | |
毛利
|
| | | | 394,520 | | | | | | 760,654 | | | | | | 839,861 | | | | | | 1,287,436 | | |
运营费用: | | | | | | | | | | | | | | | | | | | | | | | | | |
一般和行政
|
| | | | 189,751 | | | | | | 449,508 | | | | | | 520,582 | | | | | | 896,873 | | |
销售和市场推广
|
| | | | 169,875 | | | | | | 332,723 | | | | | | 346,167 | | | | | | 515,775 | | |
分销
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
或有公允价值变动
考虑因素 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
总运营费用
|
| | | | 359,626 | | | | | | 782,231 | | | | | | 866,749 | | | | | | 1,412,648 | | |
运营收入(亏损)
|
| | | | 34,894 | | | | | | (21,577) | | | | | | (26,888) | | | | | | (125,212) | | |
其他收入(费用): | | | | | | | | | | | | | | | | | | | | | | | | | |
利息支出
|
| | | | (3,003) | | | | | | (29,828) | | | | | | (11,675) | | | | | | (40,862) | | |
处置业务亏损
|
| | | | (1,523,940) | | | | | | — | | | | | | (1,523,940) | | | | | | — | | |
其他营业外收入(费用)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
其他收入(费用)合计,净额
|
| | | | (1,526,944) | | | | | | (29,828) | | | | | | (1,535,615) | | | | | | (40,862) | | |
所得税优惠(规定)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
停产业务净收益(亏损)
|
| | | $ | (1,492,050) | | | | | $ | (51,404) | | | | | $ | (1,562,503) | | | | | $ | (166,074) | | |
加权平均已发行普通股 - Basic
|
| | | | 246,809 | | | | | | 14,329 | | | | | | 236,824 | | | | | | 9,836 | | |
加权平均已发行普通股 - 稀释
|
| | | | 834,604 | | | | | | 14,329 | | | | | | 824,619 | | | | | | 9,836 | | |
停产净收益(亏损)
Common Share - Basic |
| | | $ | (6.05) | | | | | $ | (3.59) | | | | | $ | (6.60) | | | | | $ | (16.88) | | |
停产净收益(亏损)
普通股 - 稀释后 |
| | | $ | (6.05) | | | | | $ | (3.59) | | | | | $ | (6.60) | | | | | $ | (16.88) | | |
| | |
06月30日
2023 |
| |
12月31日
2022 |
| ||||||
未应收账款: | | | | | | | | | | | | | |
无追索权
|
| | | $ | 787,542 | | | | | $ | 1,680,042 | | |
有追索权的
|
| | | | 50,979 | | | | | | 65,411 | | |
到期资金和存款
|
| | | | 88,516 | | | | | | 81,055 | | |
预付款
|
| | | | (478,753) | | | | | | (632,826) | | |
信用到期客户
|
| | | | (10,142) | | | | | | (354,282) | | |
| | | | $ | 438,142 | | | | | $ | 839,400 | | |
| | |
06月30日
2023 |
| |
12月31日
2022 |
| ||||||
贝利
|
| | | $ | 3,158,123 | | | | | $ | 3,158,123 | | |
州立大学
|
| | | | 2,104,056 | | | | | | 2,104,056 | | |
杂物
|
| | | | 3,711,322 | | | | | | 3,711,322 | | |
| | | | $ | 8,973,501 | | | | | $ | 10,103,812 | | |
| | |
总金额
|
| |
累计
摊销 |
| |
账面价值
|
| |||||||||
摊销: | | | | | | | | | | | | | | | | | | | |
客户关系
|
| | | $ | 9,734,560 | | | | | $ | (4,155,129) | | | | | $ | 5,579,431 | | |
| | | | $ | 9,734,560 | | | | | $ | (4,155,129) | | | | | $ | 5,579,431 | | |
无限生存时间: | | | | | | | | | | | | | | | | | | | |
品牌名称
|
| | | $ | 5,841,880 | | | | | | — | | | | | | 5,841,880 | | |
| | | | $ | 15,576,440 | | | | | $ | (4,155,129) | | | | | $ | 11,421,311 | | |
| | |
06月30日
2023 |
| |
12月31日
2022 |
| ||||||
应计费用
|
| | | $ | 503,927 | | | | | $ | 668,714 | | |
退货储备
|
| | | | — | | | | | | 307,725 | | |
工资相关负债
|
| | | | 4,009,812 | | | | | | 2,618,870 | | |
增值税纳税义务
|
| | | | 277,800 | | | | | | 262,765 | | |
其他负债
|
| | | | 247,398 | | | | | | 78,845 | | |
| | | | $ | 5,038,937 | | | | | $ | 3,936,920 | | |
| | |
主体
|
| |
未摊销
债务贴现 |
| |
可转换票据
应付,净额 |
| |||||||||
Balance,2022年12月31日
|
| | | $ | 4,100,000 | | | | | $ | (1,378,200) | | | | | $ | 2,721,800 | | |
票据还款
|
| | | | (4,000,000) | | | | | | — | | | | | | (4,000,000) | | |
债务贴现摊销
|
| | | | — | | | | | | 689,100 | | | | | | 689,100 | | |
债务清偿损失
|
| | | | — | | | | | | 689,100 | | | | | | 689,100 | | |
Balance,2023年6月30日
|
| | | $ | 100,000 | | | | | $ | — | | | | | $ | 100,000 | | |
| | |
06月30日
2023 |
| |
12月31日
2022 |
| ||||||
贝利笔记
|
| | | $ | 3,500,000 | | | | | $ | 3,500,000 | | |
杂记
|
| | | | — | | | | | | 5,500,000 | | |
2023年3月票据 - 本金
|
| | | | 2,458,750 | | | | | | — | | |
2023年3月票据 - 未摊销债务贴现
|
| | | | (344,911) | | | | | | — | | |
应付本票,净额
|
| | | $ | 5,613,839 | | | | | $ | 9,000,000 | | |
| | |
普通股
认股权证 |
| |
加权平均
行使价 |
| ||||||
杰出的 - 2022年12月31日
|
| | | | 176,733 | | | | | $ | 209 | | |
已批准
|
| | | | 93,099 | | | | | | 99.50 | | |
锻炼
|
| | | | (32,086) | | | | | | 97.88 | | |
被没收
|
| | | | — | | | | | | — | | |
出类拔萃的 - 2023年6月30日
|
| | | | 237,746 | | | | | $ | 181.25 | | |
可于2022年12月31日行使
|
| | | | 171,278 | | | | | $ | 210.50 | | |
可于2023年6月30日行使
|
| | | | 237,745 | | | | | $ | 181.25 | | |
| | |
12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
资产 | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 1,275,616 | | | | | $ | 515,796 | | |
应收账款净额
|
| | | | 583,368 | | | | | | 67,384 | | |
由于因素,净额
|
| | | | 839,400 | | | | | | 985,288 | | |
库存
|
| | | | 5,122,564 | | | | | | 2,660,203 | | |
预付费用和其他流动资产
|
| | | | 766,901 | | | | | | 288,474 | | |
每个停产业务的资产,当前
|
| | | | 241,544 | | | | | | 259,190 | | |
流动资产总额
|
| | | | 8,829,394 | | | | | | 4,776,334 | | |
延期发售成本
|
| | | | — | | | | | | 367,696 | | |
财产、设备和软件,净额
|
| | | | 104,512 | | | | | | 69,367 | | |
商誉
|
| | | | 8,973,501 | | | | | | 8,583,274 | | |
无形资产净值
|
| | | | 12,906,238 | | | | | | 9,263,131 | | |
存款
|
| | | | 193,926 | | | | | | 133,378 | | |
使用权资产净额
|
| | | | 102,349 | | | | | | — | | |
每个停产业务的资产
|
| | | | 2,628,136 | | | | | | 13,292,043 | | |
总资产
|
| | | $ | 33,738,056 | | | | | $ | 36,485,224 | | |
负债和股东亏损 | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
应付账款
|
| | | $ | 8,016,173 | | | | | $ | 6,507,709 | | |
应计费用和其他负债
|
| | | | 3,936,920 | | | | | | 2,078,087 | | |
因关联方原因
|
| | | | 555,217 | | | | | | 256,274 | | |
或有对价负债
|
| | | | 12,098,475 | | | | | | 12,179,476 | | |
可转换应付票据,净额
|
| | | | 2,721,800 | | | | | | 100,000 | | |
应计应付利息
|
| | | | 1,561,795 | | | | | | 1,110,679 | | |
风险债务,扣除折扣后的净额
|
| | | | — | | | | | | 6,001,755 | | |
应付借款,当期
|
| | | | 1,829,629 | | | | | | 2,279,768 | | |
应付本票
|
| | | | 9,000,000 | | | | | | 3,500,000 | | |
使用权责任,当期部分
|
| | | | 102,349 | | | | | | — | | |
每个停产业务的负债,当前
|
| | | | 1,071,433 | | | | | | 1,033,518 | | |
流动负债总额
|
| | | | 40,893,792 | | | | | | 35,047,266 | | |
可转换应付票据,净额
|
| | | | — | | | | | | 5,723,846 | | |
应付贷款
|
| | | | 150,000 | | | | | | 342,050 | | |
衍生负债
|
| | | | — | | | | | | 2,294,720 | | |
保修责任
|
| | | | — | | | | | | 18,223 | | |
每项停产业务的负债
|
| | | | 147,438 | | | | | | 148,900 | | |
总负债
|
| | | | 41,191,230 | | | | | | 43,575,005 | | |
承付款和或有事项 | | | | | | | | | | | | | |
股东亏损: | | | | | | | | | | | | | |
截至2022年12月31日和2021年12月31日,未指定优先股,面值0.0001美元,授权股份1000万股,已发行和已发行股份均为0
|
| | | | — | | | | | | — | | |
A系列优先股,面值0.0001美元,授权1股,截至2022年或2021年12月31日没有发行和发行股票
|
| | | | — | | | | | | — | | |
A系列可转换优先股,面值0.0001美元,指定6,800股,截至2022年12月31日已发行和已发行6,300股,截至2021年12月31日未获授权或已发行
|
| | | | 1 | | | | | | — | | |
截至2022年12月31日和2021年12月31日,普通股,面值0.0001美元,授权1,000,000,000股,已发行和已发行股票分别为178,758股和5,201股
|
| | | | 18 | | | | | | 13 | | |
新增实收资本
|
| | | | 96,294,123 | | | | | | 58,614,160 | | |
累计亏损
|
| | | | (103,747,316) | | | | | | (65,703,954) | | |
股东亏损总额
|
| | | | (7,453,174) | | | | | | (7,089,781) | | |
总负债和股东赤字
|
| | | $ | 33,738,056 | | | | | $ | 36,485,224 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | | | | | | | |
如前所述
|
| |||
净收入
|
| | | $ | 10,333,558 | | | | | $ | 5,764,963 | | |
净收入成本
|
| | | | 6,789,314 | | | | | | 3,828,496 | | |
毛利
|
| | | | 3,544,244 | | | | | | 1,936,467 | | |
运营费用: | | | | | | | | | | | | | |
一般和行政
|
| | | | 14,067,681 | | | | | | 16,149,510 | | |
销售和市场推广
|
| | | | 4,018,985 | | | | | | 3,269,710 | | |
分销
|
| | | | 611,569 | | | | | | 489,371 | | |
减值
|
| | | | 5,503,095 | | | | | | 3,400,000 | | |
或有对价的公允价值变动
|
| | | | 564,303 | | | | | | 8,764,460 | | |
总运营费用
|
| | | | 24,765,633 | | | | | | 32,073,050 | | |
运营亏损
|
| | | | (21,221,389) | | | | | | (30,136,583) | | |
其他收入(费用): | | | | | | | | | | | | | |
利息支出
|
| | | | (8,961,410) | | | | | | (3,619,093) | | |
其他营业外收入(费用)
|
| | | | 3,068,080 | | | | | | 1,321,472 | | |
其他收入(费用)合计,净额
|
| | | | (5,893,330) | | | | | | (2,297,621) | | |
所得税优惠(规定)
|
| | | | — | | | | | | 1,100,120 | | |
持续运营净亏损
|
| | | | (27,114,719) | | | | | | (31,334,084) | | |
非持续经营亏损,税后净额
|
| | | | (10,928,643) | | | | | | (1,023,873) | | |
净亏损
|
| | | $ | (38,043,362) | | | | | $ | (32,357,957) | | |
加权平均已发行普通股 - 基本和稀释
|
| | | | 30,852 | | | | | | 3,052 | | |
普通股 - 基本股和摊薄后每股净亏损
|
| | | $ | (878.87) | | | | | $ | (10,268.22) | | |
| | |
系列种子
优先股 |
| |
系列A
优先股 |
| |
系列A-2
优先股 |
| |
系列A-3
优先股 |
| |
系列Cf
优先股 |
| |
系列B
优先股 |
| |
A系列敞篷车
优先股 |
| |
普通股
|
| |
额外的
实收 大写 |
| |
累计
赤字 |
| |
合计
股东的 股权(赤字) |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2020年12月31日的余额
|
| | | | 20,714,518 | | | | | $ | 2,071 | | | | | | 5,654,072 | | | | | $ | 565 | | | | | | 5,932,742 | | | | | $ | 593 | | | | | | 9,032,330 | | | | | $ | 904 | | | | | | 836,331 | | | | | $ | 83 | | | | | | 20,754,717 | | | | | $ | 2,075 | | | | | | — | | | | | $ | — | | | | | | 266 | | | | | $ | — | | | | | $ | 27,482,061 | | | | | $ | (33,345,997) | | | | | $ | (5,857,645) | | |
优先股转换为普通股
库存 |
| | | | (20,714,518) | | | | | | (2,071) | | | | | | (5,654,072) | | | | | | (565) | | | | | | (5,932,742) | | | | | | (593) | | | | | | (9,032,330) | | | | | | (904) | | | | | | (836,331) | | | | | | (83) | | | | | | (20,754,717) | | | | | | (2,075) | | | | | | — | | | | | | — | | | | | | 1,611 | | | | | | — | | | | | | 6,291 | | | | | | — | | | | | | — | | |
公开发行普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 964 | | | | | | — | | | | | | 10,000,002 | | | | | | — | | | | | | 10,000,002 | | |
服务成本
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,116,957) | | | | | | — | | | | | | (2,116,957) | | |
行使超额配售选择权,扣除发行成本
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 145 | | | | | | — | | | | | | 1,364,997 | | | | | | — | | | | | | 1,364,997 | | |
债务转普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 454 | | | | | | — | | | | | | 2,680,289 | | | | | | — | | | | | | 2,680,289 | | |
关联方票据和应付款转换为普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 61 | | | | | | — | | | | | | 257,515 | | | | | | — | | | | | | 257,515 | | |
与企业合并相关发行的普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,318 | | | | | | — | | | | | | 11,428,738 | | | | | | — | | | | | | 11,428,738 | | |
权证的行使。
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 155 | | | | | | — | | | | | | 1,768,046 | | | | | | — | | | | | | 1,768,046 | | |
根据咨询发行的普通股
协议 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 97 | | | | | | — | | | | | | 595,500 | | | | | | — | | | | | | 595,500 | | |
根据股权信用额度发行普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 51 | | | | | | — | | | | | | 367,696 | | | | | | — | | | | | | 367,696 | | |
与票据相关发行的普通股和认股权证
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 52 | | | | | | — | | | | | | 501,658 | | | | | | — | | | | | | 501,658 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 29 | | | | | | — | | | | | | 4,278,337 | | | | | | — | | | | | | 4,278,337 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (32,357,957) | | | | | | (32,357,957) | | |
2021年12月31日的余额
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,201 | | | | | | — | | | | | | 58,614,173 | | | | | | (65,703,954) | | | | | | (7,089,781) | | |
公开发行普通股
提供服务 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,956 | | | | | | 1 | | | | | | 9,347,449 | | | | | | — | | | | | | 9,347,450 | | |
公开发行普通股和行使预先出资的认股权证
|
| | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 72,727 | | | | | | 7 | | | | | | 9,999,989 | | | | | | — | | | | | | 9,999,996 | | |
服务成本
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,921,646) | | | | | | — | | | | | | (2,921,646) | | |
与企业合并相关发行的普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,636 | | | | | | — | | | | | | 1,000,000 | | | | | | — | | | | | | 1,000,000 | | |
根据咨询发行的普通股
协议 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 30 | | | | | | — | | | | | | 123,000 | | | | | | — | | | | | | 123,000 | | |
附注发行的认股权证和普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,400 | | | | | | — | | | | | | 1,368,741 | | | | | | — | | | | | | 1,368,741 | | |
将票据和衍生负债转换为普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 79,807 | | | | | | 8 | | | | | | 11,983,381 | | | | | | — | | | | | | 11,983,389 | | |
将风险债务转换为A系列可转换优先股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,300 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | 6,299,999 | | | | | | — | | | | | | 6,300,000 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 479,038 | | | | | | — | | | | | | 479,038 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (38,043,362) | | | | | | (38,043,362) | | |
2022年12月31日的余额
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 6,300 | | | | | $ | 1 | | | | | | 178,758 | | | | | $ | 17 | | | | | $ | 96,294,123 | | | | | $ | (103,747,316) | | | | | $ | (7,453,174) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
经营活动现金流: | | | | ||||||||||
净亏损
|
| | | $ | (38,043,362) | | | | | $ | (32,357,957) | | |
将净亏损与经营活动中使用的现金净额进行调整: | | | | | | | | | | | | | |
折旧及摊销
|
| | | | 1,653,819 | | | | | | 862,888 | | |
摊销贷款贴现和手续费
|
| | | | 6,506,384 | | | | | | 1,382,222 | | |
股票薪酬
|
| | | | 602,038 | | | | | | 4,800,337 | | |
与债务融资相关的费用
|
| | | | 568,149 | | | | | | 560,309 | | |
权证负债公允价值变动
|
| | | | (18,223) | | | | | | 11,958 | | |
衍生负债公允价值变动
|
| | | | (1,354,434) | | | | | | (910,204) | | |
或有对价的公允价值变动
|
| | | | 564,303 | | | | | | 8,764,460 | | |
商誉和无形资产减值
|
| | | | 5,503,095 | | | | | | 3,400,000 | | |
薪资保障计划的宽恕
|
| | | | (1,760,755) | | | | | | (407,994) | | |
信贷准备金变动
|
| | | | (118,840) | | | | | | 36,893 | | |
延期发售成本
|
| | | | 367,696 | | | | | | — | | |
非持续经营亏损,税后净额
|
| | | | 10,928,643 | | | | | | 1,023,873 | | |
递延所得税优惠
|
| | | | — | | | | | | (1,100,120) | | |
经营性资产和负债变动: | | | | | | | | | | | | | |
应收账款净额
|
| | | | (452,030) | | | | | | 150,288 | | |
由于因素,净额
|
| | | | 655,708 | | | | | | (399,701) | | |
库存
|
| | | | 479,394 | | | | | | (911,293) | | |
预付费用和其他流动资产
|
| | | | (445,798) | | | | | | (151,917) | | |
应付账款
|
| | | | 892,120 | | | | | | 456,690 | | |
应计费用和其他负债
|
| | | | 1,631,512 | | | | | | 834,489 | | |
递延收入
|
| | | | — | | | | | | 4,882 | | |
因关联方原因
|
| | | | 298,943 | | | | | | (63,550) | | |
应计利息
|
| | | | 984,358 | | | | | | 461,113 | | |
停产业务的资产和负债
|
| | | | (210,426) | | | | | | (678,623) | | |
经营活动中使用的净现金
|
| | | | (10,767,706) | | | | | | (14,230,957) | | |
投资活动现金流: | | | | | | | | | | | | | |
根据企业合并获得的现金(对价)
|
| | | | (7,247,303) | | | | | | (5,936,757) | | |
购置物业、设备和软件
|
| | | | (61,286) | | | | | | (43,179) | | |
存款
|
| | | | (60,548) | | | | | | (31,117) | | |
投资活动中使用的净现金
|
| | | | (7,369,137) | | | | | | (6,011,053) | | |
融资活动的现金流: | | | | | | | | | | | | | |
关联方票据还款
|
| | | | — | | | | | | — | | |
预付款(还款)因数
|
| | | | (3,096) | | | | | | (41,200) | | |
或有对价的偿还
|
| | | | (645,304) | | | | | | — | | |
风险投资债务收益
|
| | | | 237,500 | | | | | | — | | |
发放应付贷款
|
| | | | 3,280,360 | | | | | | 2,779,910 | | |
可转换本票和本票的偿还
|
| | | | (7,350,276) | | | | | | (2,006,628) | | |
发行可转换应付票据
|
| | | | 6,951,250 | | | | | | 8,433,650 | | |
公开发行收益
|
| | | | 19,347,446 | | | | | | 10,000,002 | | |
通过公开发行行使超额配售选择权,净额
|
| | | | — | | | | | | 1,364,997 | | |
行使认股权证
|
| | | | — | | | | | | 1,768,046 | | |
服务成本
|
| | | | (2,921,216) | | | | | | (2,116,957) | | |
融资活动提供的现金净额
|
| | | | 18,896,664 | | | | | | 20,181,820 | | |
现金和现金等价物净变化
|
| | | | 759,820 | | | | | | (60,190) | | |
期初现金及现金等价物
|
| | | | 515,796 | | | | | | 575,986 | | |
期末现金和现金等价物
|
| | | $ | 1,275,616 | | | | | $ | 515,796 | | |
现金流量信息补充披露: | | | | | | | | | | | | | |
缴纳所得税的现金
|
| | | $ | — | | | | | $ | — | | |
支付利息的现金
|
| | | $ | 734,869 | | | | | $ | 902,089 | | |
补充披露非现金投融资活动: | | | | | | | | | | | | | |
票据、认股权证和衍生产品转换为普通股
|
| | | $ | 11,983,389 | | | | | $ | 2,680,289 | | |
使用权资产
|
| | | $ | 102,349 | | | | | $ | — | | |
附注发行的认股权证和普通股
|
| | | $ | 1,368,741 | | | | | $ | — | | |
与可转换票据有关的衍生负债
|
| | | $ | 559,957 | | | | | $ | 3,204,924 | | |
将风险债务转换为优先股
|
| | | $ | 6,300,000 | | | | | $ | — | | |
关联方票据和应付款项转换为优先股和普通股
|
| | | $ | — | | | | | $ | 257,515 | | |
优先股转换为普通股
|
| | | $ | — | | | | | $ | 6,291 | | |
或有对价转换为普通股
|
| | | $ | — | | | | | $ | 73,500 | | |
根据股权信用额度发行的普通股
|
| | | $ | — | | | | | $ | 367,696 | | |
| | |
公允价值计量
截至2022年12月31日,使用: |
| |||||||||||||||||||||
| | |
1级
|
| |
二级
|
| |
3级
|
| |
合计
|
| ||||||||||||
负债: | | | | | | | | | | | | | | | | | | | | | | | | | |
保修责任
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
或有对价
|
| | | | — | | | | | | — | | | | | | 12,098,475 | | | | | | 12,098,475 | | |
衍生负债
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | $ | — | | | | | $ | — | | | | | $ | 12,098,475 | | | | | $ | 12,098,475 | | |
| | |
公允价值计量
截至2021年12月31日,使用: |
| |||||||||||||||||||||
| | |
1级
|
| |
二级
|
| |
3级
|
| |
合计
|
| ||||||||||||
负债: | | | | | | | | | | | | | | | | | | | | | | | | | |
保修责任
|
| | | $ | — | | | | | $ | 18,223 | | | | | $ | — | | | | | $ | 18,223 | | |
或有对价
|
| | | | — | | | | | | — | | | | | | 12,179,476 | | | | | | 12,179,476 | | |
衍生负债
|
| | | | — | | | | | | — | | | | | | 2,294,720 | | | | | | 2,294,720 | | |
| | | | $ | — | | | | | $ | 18,223 | | | | | $ | 14,474,196 | | | | | $ | 14,492,419 | | |
| | |
保修期
责任 |
| |||
截至2020年12月31日的杰出表现
|
| | | $ | 6,265 | | |
公允价值变动
|
| | | | 11,958 | | |
截至2021年12月31日的未偿还债务
|
| | | | 18,223 | | |
公允价值变动
|
| | | | (18,223) | | |
截至2022年12月31日的未偿还债务
|
| | | $ | — | | |
| | |
应急
考虑因素 责任 |
| |||
截至2020年12月31日的余额
|
| | | $ | — | | |
与收购Harper&Jones有关的初步确认
|
| | | | 3,421,516 | | |
根据咨询协议保证股价
|
| | | | 67,000 | | |
转股
|
| | | | (73,500) | | |
公允价值变动
|
| | | | 8,764,460 | | |
截至2021年12月31日的未偿还债务
|
| | | | 12,179,476 | | |
偿还Harper&Jones卖家的款项
|
| | | | (645,304) | | |
公允价值变动
|
| | | | 564,303 | | |
截至2022年12月31日的未偿还债务
|
| | | $ | 12,098,475 | | |
| | |
12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
贝利
|
| | | $ | 10,698,475 | | | | | | 7,935,016 | | |
Harper&Jones
|
| | | | 1,400,000 | | | | | | 4,244,460 | | |
| | | | $ | 12,098,475 | | | | | $ | 12,179,476 | | |
| | |
衍生产品
责任 |
| |||
截至2020年12月31日的杰出表现
|
| | | $ | — | | |
发行可转换票据的初始公允价值
|
| | | | 3,204,924 | | |
公允价值变动
|
| | | | (910,204) | | |
截至2021年12月31日的未偿还债务
|
| | | | 2,294,720 | | |
发行可转换票据的初始公允价值
|
| | | | 559,957 | | |
将标的票据转换为普通股
|
| | | | (1,500,243) | | |
公允价值变动
|
| | | | (1,354,434) | | |
截至2022年12月31日的未偿还债务
|
| | | $ | — | | |
| | |
12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
原材料
|
| | | $ | 1,508,416 | | | | | $ | 292,167 | | |
在制品
|
| | | | 888,643 | | | | | | 242,673 | | |
成品
|
| | | | 2,725,505 | | | | | | 2,220,519 | | |
库存
|
| | | $ | 5,122,564 | | | | | $ | 2,660,203 | | |
|
客户关系
|
| |
3年
|
|
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
百利品牌名称(无形资产)
|
| | | $ | 2,182,000 | | | | | $ | 3,400,000 | | |
贝利商誉
|
| | | | 3,321,095 | | | | | | — | | |
总减值
|
| | | $ | 5,503,095 | | | | | $ | 3,400,000 | | |
| | |
12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
可转换票据
|
| | | | 37,915 | | | | | | 1,916 | | |
A系列可转换优先股
|
| | | | 4,320 | | | | | | — | | |
普通股认股权证
|
| | | | 176,733 | | | | | | 1,432 | | |
股票期权
|
| | | | 1,558 | | | | | | 1,558 | | |
潜在稀释股份总数
|
| | | | 220,526 | | | | | | 4,907 | | |
|
现金
|
| | | $ | 7,500,000 | | |
|
应付本票
|
| | | | 5,500,000 | | |
|
普通股
|
| | | | 1,000,000 | | |
|
采购价格考虑因素
|
| | | $ | 14,000,000 | | |
| | |
购进价格
分配 |
| |||
现金和现金等价物
|
| | | $ | 252,697 | | |
应收账款净额
|
| | | | 63,956 | | |
由于因素,净额
|
| | | | 387,884 | | |
库存
|
| | | | 2,941,755 | | |
预付费用和其他流动资产
|
| | | | 32,629 | | |
财产、设备和软件,净额
|
| | | | 48,985 | | |
商誉
|
| | | | 3,711,322 | | |
无形资产
|
| | | | 7,403,800 | | |
应付账款
|
| | | | (615,706) | | |
应计费用和其他负债
|
| | | | (227,321) | | |
采购价格考虑因素
|
| | | $ | 14,000,000 | | |
|
现金
|
| | | $ | 500,000 | | |
|
普通股
|
| | | | 8,025,542 | | |
|
或有对价
|
| | | | 3,421,516 | | |
|
采购价格考虑因素
|
| | | $ | 11,947,058 | | |
| | |
购进价格
分配 |
| |||
现金和现金等价物
|
| | | $ | 24,335 | | |
应收账款净额
|
| | | | 49,472 | | |
由于因素,净额
|
| | | | — | | |
库存
|
| | | | 77,159 | | |
预付费用和其他流动资产
|
| | | | 69,715 | | |
财产、设备和软件,净额
|
| | | | 83,986 | | |
商誉
|
| | | | 9,681,548 | | |
无形资产
|
| | | | 3,936,030 | | |
| | |
购进价格
分配 |
| |||
应付账款
|
| | | | (51,927) | | |
应计费用和其他负债
|
| | | | (107,957) | | |
采购价格考虑因素
|
| | | $ | 11,947,058 | | |
|
| | |
12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
现金和现金等价物
|
| | | $ | 7,666 | | | | | $ | 12,598 | | |
库存
|
| | | | 102,718 | | | | | | 95,155 | | |
应收账款净额
|
| | | | 45,018 | | | | | | 22,010 | | |
商誉
|
| | | | 1,130,310 | | | | | | 9,681,548 | | |
无形资产净值
|
| | | | 1,521,265 | | | | | | 3,578,182 | | |
其他流动和非流动资产
|
| | | | 62,703 | | | | | | 161,740 | | |
应付账款
|
| | | | 81,991 | | | | | | 54,981 | | |
应计费用和其他负债
|
| | | | 520,195 | | | | | | 381,290 | | |
递延收入
|
| | | | 202,129 | | | | | | 276,397 | | |
因关联方原因
|
| | | | 1,008 | | | | | | 21,361 | | |
应付票据 - 关联方
|
| | | | 129,489 | | | | | | 299,489 | | |
应付贷款
|
| | | | 284,059 | | | | | | 148,900 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
净收入
|
| | | $ | 3,637,620 | | | | | $ | 1,819,896 | | |
净收入成本
|
| | | | 1,241,594 | | | | | | 1,888,091 | | |
毛利(亏损)
|
| | | | 2,396,026 | | | | | | (68,195) | | |
运营费用: | | | | | | | | | | | | | |
一般和行政
|
| | | | 2,303,854 | | | | | | 603,007 | | |
销售和市场推广
|
| | | | 931,650 | | | | | | 540,873 | | |
减值
|
| | | | 10,036,238 | | | | | | — | | |
总运营费用
|
| | | | 13,271,742 | | | | | | 1,143,880 | | |
运营亏损
|
| | | | (10,875,716) | | | | | | (1,212,075) | | |
其他收入(费用): | | | | | | | | | | | | | |
利息支出
|
| | | | (52,927) | | | | | | (44,828) | | |
其他营业外收入(费用)
|
| | | | — | | | | | | 233,030 | | |
其他收入(费用)合计,净额
|
| | | | (52,927) | | | | | | 188,202 | | |
所得税优惠(规定)
|
| | | | — | | | | | | — | | |
停产净亏损
|
| | | $ | (10,928,643) | | | | | $ | (1,023,873) | | |
加权平均已发行普通股 - 基本和稀释
|
| | | | 30,852 | | | | | | 3,052 | | |
每股普通股停产净亏损 - Basic
|
| | | $ | (354.23) | | | | | $ | (335.52) | | |
|
现金
|
| | | $ | 5,000,000 | | |
|
普通股
|
| | | | 3,403,196 | | |
|
采购价格考虑因素
|
| | | $ | 8,403,196 | | |
| | |
购进价格
分配 |
| |||
现金和现金等价物
|
| | | | 32,700 | | |
应收账款净额
|
| | | | 154,678 | | |
由于因素,净额
|
| | | | 371,247 | | |
库存
|
| | | | 603,625 | | |
预付费用和其他流动资产
|
| | | | 7,970 | | |
存款
|
| | | | 9,595 | | |
财产、设备和软件,净额
|
| | | | — | | |
商誉
|
| | | | 2,104,056 | | |
无形资产
|
| | | | 5,939,140 | | |
应付账款
|
| | | | (374,443) | | |
应计费用和其他负债
|
| | | | (445,372) | | |
| | | | $ | 8,403,196 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
净收入
|
| | | $ | 28,519,261 | | | | | $ | 34,635,426 | | |
净亏损
|
| | | $ | (42,001,415) | | | | | $ | (33,171,473) | | |
每股普通股净亏损
|
| | | $ | (1,361.50) | | | | | $ | (10,870.25) | | |
| | |
12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
未应收账款: | | | | | | | | | | | | | |
无追索权
|
| | | $ | 564,548 | | | | | $ | 579,295 | | |
有追索权的
|
| | | | 352,379 | | | | | | 361,584 | | |
预付款
|
| | | | 118,521 | | | | | | 121,617 | | |
信用到期客户
|
| | | | (196,048) | | | | | | (77,208) | | |
| | | | $ | 839,400 | | | | | $ | 985,288 | | |
| | |
贝利
|
| |
州立大学
|
| |
杂物
|
| |
合计
|
| ||||||||||||
2020年12月31日的余额
|
| | | $ | 6,479,218 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,479,218 | | |
业务组合
|
| | | | — | | | | | | 2,104,056 | | | | | | — | | | | | | 2,104,056 | | |
减值
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
2021年12月31日的余额
|
| | | | 6,479,218 | | | | | | 2,104,056 | | | | | | — | | | | | | 8,583,274 | | |
业务组合
|
| | | | — | | | | | | — | | | | | | 3,711,322 | | | | | | 3,711,322 | | |
减值
|
| | | | (3,321,095) | | | | | | — | | | | | | — | | | | | | (3,321,095) | | |
2022年12月31日的余额
|
| | | $ | 3,158,123 | | | | | $ | 2,104,056 | | | | | $ | 3,711,322 | | | | | $ | 8,973,501 | | |
2022年12月31日
|
| |
毛收入
金额 |
| |
累计
摊销 |
| |
携带
值 |
| |||||||||
摊销: | | | | | | | | | | | | | | | | | | | |
客户关系
|
| | | $ | 9,734,560 | | | | | | (2,670,202) | | | | | $ | 7,064,358 | | |
| | | | | 9,734,560 | | | | | | (2,670,202) | | | | | | 7,064,358 | | |
无限生存时间: | | | | | | | | | | | | | | | | | | | |
品牌名称
|
| | | $ | 5,841,880 | | | | | | — | | | | | | 5,841,880 | | |
| | | | $ | 15,576,440 | | | | | $ | (2,670,202) | | | | | $ | 12,906,238 | | |
2021年12月31日
|
| |
毛收入
金额 |
| |
累计
摊销 |
| |
携带
值 |
| |||||||||
摊销: | | | | | | | | | | | | | | | | | | | |
客户关系
|
| | | $ | 4,736,080 | | | | | | (1,091,509) | | | | | $ | 3,644,571 | | |
| | | | | 4,736,080 | | | | | | (1,091,509) | | | | | | 3,644,571 | | |
无限生存时间: | | | | | | | | | | | | | | | | | | | |
品牌名称
|
| | | $ | 5,618,560 | | | | | | — | | | | | | 5,618,560 | | |
| | | | $ | 10,354,640 | | | | | $ | (1,091,509) | | | | | $ | 9,263,131 | | |
截至2013年12月31日的一年
|
| | | | | | |
2023
|
| | | | 2,924,020 | | |
2024
|
| | | | 2,474,178 | | |
2025
|
| | | | 1,666,160 | | |
| | | | $ | 7,064,358 | | |
| | |
12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
应计费用
|
| | | $ | 668,714 | | | | | $ | 178,819 | | |
退货储备
|
| | | | 307,725 | | | | | | 33,933 | | |
工资相关负债
|
| | | | 2,618,870 | | | | | | 1,183,598 | | |
增值税纳税义务
|
| | | | 262,765 | | | | | | 225,804 | | |
由于卖家
|
| | | | — | | | | | | 396,320 | | |
其他负债
|
| | | | 78,845 | | | | | | 59,613 | | |
| | | | $ | 3,936,920 | | | | | $ | 2,078,087 | | |
| | |
主体
|
| |
未摊销
债务贴现 |
| |
可转换票据
应付,净额 |
| |||||||||
平衡,2020年12月31日
|
| | | $ | 100,000 | | | | | $ | — | | | | | $ | 100,000 | | |
OASIS票据发行,扣除发行成本
|
| | | | 5,265,000 | | | | | | (715,000) | | | | | | 4,550,000 | | |
发行FirstFire FirstFire FirstFirst票据,扣除发行成本
|
| | | | 1,575,000 | | | | | | (315,000) | | | | | | 1,260,000 | | |
发行第二张FirstFire票据,扣除发行成本
|
| | | | 2,625,000 | | | | | | (530,000) | | | | | | 2,095,000 | | |
与票据相关的衍生负债
|
| | | | — | | | | | | (3,204,924) | | | | | | (3,204,924) | | |
债务贴现摊销
|
| | | | — | | | | | | 801,538 | | | | | | 801,538 | | |
Balance,2021年12月31日
|
| | | | 9,565,000 | | | | | | (3,963,386) | | | | | | 5,601,614 | | |
发行票据所得收益
|
| | | | 8,943,750 | | | | | | (1,992,500) | | | | | | 6,951,250 | | |
票据还款
|
| | | | (4,943,750) | | | | | | — | | | | | | (4,943,750) | | |
将票据转换为普通股
|
| | | | (9,465,000) | | | | | | — | | | | | | (9,465,000) | | |
以可转换票据发行的认股权证和普通股
|
| | | | — | | | | | | (1,368,741) | | | | | | (1,368,741) | | |
与票据相关的衍生负债
|
| | | | — | | | | | | (559,957) | | | | | | (559,957) | | |
债务贴现摊销
|
| | | | — | | | | | | 6,506,384 | | | | | | 6,506,384 | | |
Balance,2022年12月31日
|
| | | $ | 4,100,000 | | | | | $ | (1,378,200) | | | | | $ | 2,721,800 | | |
| | |
常见的
库存 认股权证 |
| |
加权
平均 行使价 |
| ||||||
杰出的 - ,2020年12月31日
|
| | | | 366 | | | | | $ | 6,650 | | |
已批准
|
| | | | 1,205 | | | | | | 11,450 | | |
首次公开发行时优先股权证的转换
|
| | | | 21 | | | | | | 19,150 | | |
锻炼
|
| | | | (155) | | | | | | 11,425 | | |
被没收
|
| | | | (4) | | | | | | 19,150 | | |
杰出的 - 2021年12月31日
|
| | | | 1,432 | | | | | $ | 10,300 | | |
已批准
|
| | | | 241,308 | | | | | | 140.36 | | |
锻炼
|
| | | | (66,007) | | | | | | 131.25 | | |
被没收
|
| | | | — | | | | | | — | | |
杰出的 - 2022年12月31日
|
| | | | 176,733 | | | | | $ | 209.23 | | |
可于2021年12月31日行使
|
| | | | 1,432 | | | | | $ | 10,300 | | |
可于2022年12月31日行使
|
| | | | 171,278 | | | | | $ | 210.41 | | |
| | |
选项
|
| |
加权
平均 行使价 |
| ||||||
杰出的 - ,2020年12月31日
|
| | | | 485 | | | | | $ | 5,850 | | |
已批准
|
| | | | 1,093 | | | | | | 10,375 | | |
锻炼
|
| | | | — | | | | | | — | | |
被没收
|
| | | | — | | | | | | — | | |
杰出的 - 2021年12月31日
|
| | | | 1,558 | | | | | $ | 9,053 | | |
已批准
|
| | | | — | | | | | | — | | |
锻炼。
|
| | | | — | | | | | | — | | |
被没收。
|
| | | | — | | | | | | — | | |
杰出的 - 2022年12月31日
|
| | | | 1,558 | | | | | $ | 9,053 | | |
可于2021年12月31日行使
|
| | | | 1,266 | | | | | $ | 8,975 | | |
可于2022年12月31日行使
|
| | | | 1,389 | | | | | $ | 10,125 | | |
截至2022年12月31日未偿还期权到期的加权平均期限(年)
|
| | | | 7.00 | | | | | | | | |
| | |
截至2013年12月31日的年度
|
| ||||||
| | |
2022
|
| |
2021
|
| |||
无风险利率
|
| | | | 不适用 | | | |
0.34% – 0.85%
|
|
预期股息收益率
|
| | | | 不适用 | | | |
0.00%
|
|
预期波动率
|
| | | | 不适用 | | | |
58.00%
|
|
预期寿命(年)
|
| | | | 不适用 | | | |
5.18
|
|
| | |
12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
递延税金资产: | | | | | | | | | | | | | |
净营业亏损结转
|
| | | $ | 16,733,582 | | | | | $ | 13,108,371 | | |
递延纳税义务: | | | | | | | | | | | | | |
折旧时间差异。
|
| | | | — | | | | | | (5,103) | | |
估值免税额
|
| | | | (16,733,582) | | | | | | (13,103,268) | | |
递延税金净资产
|
| | | $ | — | | | | | $ | — | | |
| | |
9月30日
2022 |
| |
12月31日
2021 |
| | | | ||||||
| | |
已重述
|
| | | | | | | | |||||
资产 | | | | | | | | | | | | | | | ||
流动资产: | | | | | | | | | | | | | | | ||
现金
|
| | | $ | 762,607 | | | | | $ | 417,235 | | | | ||
扣除备抵后的应收账款
|
| | | | 238,779 | | | | | | 124,342 | | | | ||
由因素引起的
|
| | | | 416,226 | | | | | | 590,022 | | | | ||
库存
|
| | | | 3,207,105 | | | | | | 4,917,128 | | | | ||
预付费用和其他流动资产
|
| | | | 170,602 | | | | | | 219,902 | | | | ||
流动资产总额
|
| | | | 4,795,319 | | | | | | 6,268,628 | | | | ||
固定资产净额
|
| | | | 112,602 | | | | | | 161,954 | | | | ||
存款
|
| | | | 9,612 | | | | | | 19,742 | | | | ||
总资产
|
| | | $ | 4,917,533 | | | | | $ | 6,450,324 | | | | ||
负债和会员权益 | | | | | | | | | | | | | | | ||
流动负债: | | | | | | | | | | | | | | | ||
应付账款
|
| | | $ | 1,345,197 | | | | | $ | 1,142,671 | | | | ||
应计负债
|
| | | | 490,396 | | | | | | 773,274 | | | | ||
应付借款、关联方
|
| | | | 495,000 | | | | | | — | | | | ||
总负债
|
| | | | 2,330,593 | | | | | | 1,915,945 | | | | ||
承付款和或有事项(注7) | | | | | | | | | | | | | | | ||
会员权益
|
| | | | 2,586,939 | | | | | | 4,534,379 | | | | ||
会员权益合计
|
| | | | 2,586,939 | | | | | | 4,534,379 | | | | ||
总负债和成员权益
|
| | | $ | 4,917,533 | | | | | $ | 6,450,324 | | | |
| | |
截至9月30日的9个月
|
| | |||||||||||
| | |
2022
|
| |
2021
|
| | | | ||||||
| | |
已重述
|
| | | | | | | | |||||
净收入
|
| | | $ | 11,868,420 | | | | | $ | 18,151,326 | | | | ||
销货成本
|
| | | | 8,026,234 | | | | | | 10,890,796 | | | | ||
毛利
|
| | | | 3,842,186 | | | | | | 7,260,530 | | | | ||
运营费用: | | | | | | | | | | | | | | | ||
一般和行政
|
| | | | 2,682,642 | | | | | | 2,286,956 | | | | ||
分销
|
| | | | 731,545 | | | | | | 863,185 | | | | ||
销售和市场推广
|
| | | | 2,260,763 | | | | | | 3,168,990 | | | | ||
总运营费用
|
| | | | 5,674,950 | | | | | | 6,319,131 | | | | ||
运营收入(亏损)
|
| | | | (1,832,764) | | | | | | 941,399 | | | | ||
其他收入(费用),净额 | | | | | | | | | | | | | | | ||
其他收入
|
| | | | — | | | | | | 689,171 | | | | ||
利息支出
|
| | | | (43,876) | | | | | | (50,510) | | | | ||
其他收入(费用)合计,净额
|
| | | | (43,876) | | | | | | 638,661 | | | | ||
所得税拨备
|
| | | | 800 | | | | | | 800 | | | | ||
净收益(亏损)
|
| | | $ | (1,877,440) | | | | | $ | 1,579,260 | | | |
| | |
成员‘
股权 |
| |||
2020年12月31日的余额
|
| | | $ | 4,630,468 | | |
分发
|
| | | | (1,780,000) | | |
净收入
|
| | | | 1,579,260 | | |
2021年9月30日的余额
|
| | | $ | 4,429,728 | | |
2021年12月31日的余额
|
| | | $ | 4,534,379 | | |
分发
|
| | | | (70,000) | | |
净亏损
|
| | | | (1,877,440) | | |
2022年9月30日的余额
|
| | | $ | 2,586,939 | | |
| | |
截至9月30日的9个月
|
| |||||||||
| | |
2022
已重述 |
| |
2021
|
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
净收益(亏损)
|
| | | $ | (1,877,440) | | | | | $ | 1,579,260 | | |
将净收益(亏损)与运营提供的现金净额进行调整
活动: |
| | | | | | | | | | | | |
折旧及摊销
|
| | | | 40,500 | | | | | | 43,200 | | |
坏账
|
| | | | — | | | | | | 7,068 | | |
其他收入 - 购买力平价宽恕
|
| | | | — | | | | | | (689,171) | | |
经营性资产和负债变动:
|
| | | | | | | | | | | | |
应收账款
|
| | | | (114,438) | | | | | | (140,037) | | |
由因素引起的
|
| | | | 1,181,097 | | | | | | 721,984 | | |
库存
|
| | | | 1,710,023 | | | | | | 938,206 | | |
预付费用和其他流动资产
|
| | | | 49,300 | | | | | | (109,952) | | |
应付账款
|
| | | | 202,526 | | | | | | (690,300) | | |
应计负债
|
| | | | (282,878) | | | | | | (629,131) | | |
经营活动提供的现金净额
|
| | | | 908,690 | | | | | | 1,031,127 | | |
投资活动现金流: | | | | | | | | | | | | | |
购置物业和设备
|
| | | | — | | | | | | (5,000) | | |
出售财产和设备的收益
|
| | | | 8,852 | | | | | | — | | |
存款
|
| | | | 10,130 | | | | | | — | | |
由投资活动提供(用于)的净现金
|
| | | | 18,982 | | | | | | (5,000) | | |
融资活动的现金流: | | | | | | | | | | | | | |
应付贷款收益
|
| | | | — | | | | | | 630,637 | | |
关联方应付贷款收益
|
| | | | 995,000 | | | | | | — | | |
偿还应付贷款,关联方
|
| | | | (500,000) | | | | | | — | | |
要素预付款(还款),净额
|
| | | | (1,007,300) | | | | | | (185,000) | | |
分发
|
| | | | (70,000) | | | | | | (1,780,000) | | |
用于融资活动的现金净额
|
| | | | (582,300) | | | | | | (1,334,363) | | |
现金和现金等价物净变化
|
| | | | 345,372 | | | | | | (308,236) | | |
期初现金
|
| | | | 417,235 | | | | | | 733,440 | | |
期末现金
|
| | | $ | 762,607 | | | | | $ | 425,204 | | |
现金流量信息补充披露: | | | | | | | | | | | | | |
缴纳所得税的现金
|
| | | $ | 800 | | | | | $ | 800 | | |
支付利息的现金
|
| | | $ | 43,876 | | | | | $ | 50,510 | | |
| | |
9月30日
2022 |
| |
12月31日
2021 |
| ||||||
未付应收账款 | | | | | | | | | | | | | |
无追索权
|
| | | $ | 702,432 | | | | | $ | 1,886,591 | | |
有追索权的
|
| | | | 580 | | | | | | 11,000 | | |
| | | | | 703,012 | | | | | | 1,897,591 | | |
预付款
|
| | | | (202,000) | | | | | | (1,209,300) | | |
信用到期客户
|
| | | | (84,787) | | | | | | (98,269) | | |
由因素引起的
|
| | | $ | 416,226 | | | | | $ | 590,022 | | |
| | |
9月30日
2022 |
| |
12月31日
2021 |
| ||||||
原材料
|
| | | $ | 1,139,267 | | | | | $ | 1,746,722 | | |
正在进行的工作
|
| | | | 1,272,861 | | | | | | 1,951,549 | | |
成品
|
| | | | 794,977 | | | | | | 1,218,857 | | |
库存
|
| | | $ | 3,207,105 | | | | | $ | 4,917,128 | | |
| | |
9月30日
2022 |
| |
12月31日
2021 |
| ||||||
租赁改善和展厅
|
| | | $ | 198,658 | | | | | $ | 198,658 | | |
家具和设备
|
| | | | 174,005 | | | | | | 183,005 | | |
汽车
|
| | | | 34,220 | | | | | | 34,072 | | |
| | | | | 406,883 | | | | | | 415,735 | | |
减去:累计折旧和摊销
|
| | | | (294,281) | | | | | | (253,781) | | |
固定资产净额
|
| | | $ | 112,602 | | | | | $ | 161,954 | | |
| | |
12月30日
2022 |
| |||
资产 | | | | | | | |
流动资产: | | | | | | | |
现金
|
| | | $ | 179,441 | | |
扣除备抵后的应收账款
|
| | | | 63,956 | | |
由因素引起的
|
| | | | 387,884 | | |
库存
|
| | | | 2,941,755 | | |
预付费用和其他流动资产
|
| | | | 83,120 | | |
流动资产总额
|
| | | | 3,656,156 | | |
固定资产净额
|
| | | | 48,985 | | |
存款
|
| | | | 9,612 | | |
总资产
|
| | | $ | 3,714,753 | | |
负债和会员权益 | | | | | | | |
流动负债: | | | | | | | |
应付账款
|
| | | $ | 613,595 | | |
应计负债
|
| | | | 633,672 | | |
应付借款、关联方
|
| | | | 395,000 | | |
总负债
|
| | | | 1,642,267 | | |
承付款和或有事项 | | | | | | | |
会员权益
|
| | | | 2,072,486 | | |
会员权益合计
|
| | | | 2,072,486 | | |
总负债和成员权益
|
| | | $ | 3,714,753 | | |
| | |
期间已结束
12月30日 2022 |
| |||
净收入
|
| | | $ | 14,548,083 | | |
销货成本
|
| | | | 9,694,857 | | |
毛利
|
| | | | 4,853,226 | | |
运营费用: | | | | | | | |
一般和行政
|
| | | | 3,433,633 | | |
分销
|
| | | | 913,052 | | |
销售和市场推广
|
| | | | 2,736,181 | | |
总运营费用
|
| | | | 7,082,866 | | |
运营收入(亏损)
|
| | | | (2,229,640) | | |
其他收入(费用),净额 | | | | | | | |
其他收入
|
| | | | 13,878 | | |
其他费用
|
| | | | (66,232) | | |
利息支出
|
| | | | (9,099) | | |
其他收入(费用)合计,净额
|
| | | | (61,453) | | |
所得税拨备
|
| | | | 800 | | |
净收益(亏损)
|
| | | $ | (2,291,893) | | |
| | |
成员‘
股权 |
| |||
2021年12月31日的余额
|
| | | $ | 4,534,379 | | |
分发
|
| | | | (170,000) | | |
净亏损
|
| | | | (2,291,893) | | |
2022年12月30日的余额
|
| | | $ | 2,072,486 | | |
| | |
期间已结束
12月30日 2022 |
| |||
经营活动现金流: | | | | | | | |
净亏损
|
| | | $ | (2,291,893) | | |
将净亏损与经营活动提供的现金净额进行调整: | | | | | | | |
折旧及摊销
|
| | | | 37,885 | | |
经营性资产和负债变动: | | | | | | | |
应收账款
|
| | | | 60,386 | | |
由因素引起的
|
| | | | 473,341 | | |
库存
|
| | | | 1,975,373 | | |
预付费用和其他流动资产
|
| | | | 136,781 | | |
应付账款
|
| | | | (529,075) | | |
应计负债
|
| | | | (139,602) | | |
经营活动中使用的净现金
|
| | | | (276,805) | | |
投资活动现金流: | | | | | | | |
出售财产和设备的收益
|
| | | | 75,084 | | |
存款
|
| | | | 10,130 | | |
由投资活动提供(用于)的净现金
|
| | | | 85,214 | | |
融资活动的现金流: | | | | | | | |
应付贷款收益
|
| | | | — | | |
关联方应付贷款收益
|
| | | | 995,000 | | |
偿还应付贷款,关联方
|
| | | | (600,000) | | |
要素预付款(还款),净额
|
| | | | (271,203) | | |
分发
|
| | | | (170,000) | | |
用于融资活动的现金净额
|
| | | | (46,203) | | |
现金净变化
|
| | | | (237,794) | | |
期初现金
|
| | | | 417,235 | | |
期末现金
|
| | | $ | 179,441 | | |
现金流量信息补充披露: | | | | | | | |
缴纳所得税的现金
|
| | | $ | 800 | | |
支付利息的现金
|
| | | $ | 9,099 | | |
| | |
12月30日
2022 |
| |||
未付应收账款 | | | | | | | |
无追索权
|
| | | $ | 1,463,496 | | |
有追索权的
|
| | | | 8,533 | | |
| | | | | 1,472,029 | | |
预付款
|
| | | | (938,097) | | |
信用到期客户
|
| | | | (146,048) | | |
由因素引起的
|
| | | $ | 387,884 | | |
| | |
12月30日
2022 |
| |||
原材料
|
| | | $ | 1,214,778 | | |
正在进行的工作
|
| | | | 787,532 | | |
成品
|
| | | | 939,445 | | |
库存
|
| | | $ | 2,941,755 | | |
| | |
12月30日
2022 |
| |||
租赁改善和展厅
|
| | | $ | 108,383 | | |
家具和设备
|
| | | | 174,006 | | |
汽车
|
| | | | 34,220 | | |
| | | | | 316,608 | | |
减去:累计折旧和摊销
|
| | | | (267,623) | | |
固定资产净额
|
| | | $ | 48,985 | | |
| | |
12月31日
2021 |
| |||
资产 | | | | | | | |
流动资产
|
| | | $ | 417,235 | | |
现金
|
| | | | | | |
扣除备抵后的应收账款
|
| | | | 124,342 | | |
由因素引起的
|
| | | | 590,022 | | |
库存
|
| | | | 4,917,128 | | |
预付费用和其他流动资产
|
| | | | 219,901 | | |
流动资产总额
|
| | | | 6,268,628 | | |
固定资产净额
|
| | | | 161,954 | | |
存款
|
| | | | 19,742 | | |
总资产
|
| | | $ | 6,450,324 | | |
负债和会员权益 | | | | | | | |
流动负债: | | | | | | | |
应付账款
|
| | | $ | 1,142,671 | | |
应计负债
|
| | | | 773,274 | | |
应付借款,当期
|
| | | | — | | |
流动负债总额
|
| | | | 1,915,945 | | |
应付贷款,扣除当期部分
|
| | | | — | | |
总负债
|
| | | | 1,915,945 | | |
承付款和或有事项(注7) | | | | | | | |
会员权益
|
| | | | 4,534,379 | | |
会员权益合计
|
| | | | 4,534,379 | | |
总负债和成员权益
|
| | | $ | 6,450,324 | | |
| | |
年终了
12月31日 2021 |
| |||
净收入
|
| | | $ | 22,800,825 | | |
销货成本
|
| | | | 13,638,553 | | |
毛利
|
| | | | 9,162,272 | | |
运营费用: | | | | | | | |
一般和行政
|
| | | | 3,201,811 | | |
分销
|
| | | | 1,080,964 | | |
销售和市场推广
|
| | | | 4,374,667 | | |
总运营费用
|
| | | | 8,657,442 | | |
运营收入
|
| | | | 504,830 | | |
其他收入(费用)、净其他收入
|
| | | | 1,319,899 | | |
利息支出
|
| | | | (70,018) | | |
其他收入(费用)合计,净额
|
| | | | 1,249,881 | | |
所得税拨备
|
| | | | 800 | | |
净收入
|
| | | $ | 1,753,911 | | |
| | |
成员‘
股权 |
| |||
2020年12月31日的余额
|
| | | $ | 4,630,468 | | |
分发
|
| | | | (1,850,000) | | |
净收入
|
| | | | 1,753,911 | | |
2021年12月31日的余额
|
| | | $ | 4,534,379 | | |
| | |
年终了
12月31日 2021 |
| |||
经营活动现金流: | | | | | | | |
净收入
|
| | | $ | 1,753,911 | | |
将净收益与经营活动提供的现金净额进行调整: | | | | | | | |
折旧及摊销
|
| | | | 53,851 | | |
坏账
|
| | | | 9,976 | | |
其他收入 - 购买力平价宽恕
|
| | | | (1,319,808) | | |
经营性资产和负债变动: | | | | | | | |
应收账款
|
| | | | 44,740 | | |
由因素引起的
|
| | | | 363,083 | | |
库存
|
| | | | 830,698 | | |
关联方到期
|
| | | | — | | |
预付费用和其他流动资产
|
| | | | (117,777) | | |
应付账款
|
| | | | (258,122) | | |
应计负债
|
| | | | (440,694) | | |
经营活动提供的现金净额
|
| | | | 919,858 | | |
投资活动现金流: | | | | | | | |
购置物业和设备
|
| | | | — | | |
投资活动中使用的净现金
|
| | | | — | | |
融资活动的现金流: | | | | | | | |
应付贷款收益
|
| | | | 480,637 | | |
要素预付款(还款),净额
|
| | | | 133,300 | | |
分发
|
| | | | (1,850,000) | | |
用于融资活动的现金净额
|
| | | | (1,236,063) | | |
现金和现金等价物净变化
|
| | | | (316,205) | | |
年初的现金和现金等价物
|
| | | | 733,440 | | |
年终现金和现金等价物
|
| | | $ | 417,235 | | |
现金流量信息补充披露: | | | | | | | |
缴纳所得税的现金
|
| | | $ | 800 | | |
支付利息的现金
|
| | | $ | 70,018 | | |
| | |
12月31日
2021 |
| |||
未付应收账款 | | | | | | | |
无追索权
|
| | | $ | 1,886,591 | | |
有追索权的
|
| | | | 11,000 | | |
| | | | | 1,897,591 | | |
预付款
|
| | | | (1,209,300) | | |
信用到期客户
|
| | | | (98,269) | | |
由因素引起的
|
| | | $ | 590,022 | | |
| | |
12月31日
2021 |
| |||
原材料
|
| | | $ | 1,746,722 | | |
正在进行的工作
|
| | | | 1,951,549 | | |
成品
|
| | | | 1,218,857 | | |
库存
|
| | | $ | 4,917,128 | | |
| | |
12月31日
2021 |
| |||
租赁改善和展厅
|
| | | $ | 198,658 | | |
家具和设备
|
| | | | 183,005 | | |
汽车
|
| | | | 34,072 | | |
| | | | | 415,735 | | |
减去:累计折旧和摊销
|
| | | | (253,781) | | |
固定资产净额
|
| | | $ | 161,954 | | |
|
2022
|
| | | $ | 15,516 | | |
| | | | | $ | 15,516 | | |