| | |
第
页
|
| |||
其他信息
|
| | | | 1 | | |
常用术语
|
| | | | 2 | | |
商标
|
| | | | 8 | | |
有关前瞻性陈述的警示说明
|
| | | | 9 | | |
关于建议书的问答
|
| | | | 11 | | |
委托书/招股说明书摘要
|
| | | | 21 | | |
股票代码和股利信息
|
| | | | 32 | | |
KWAC的部分历史财务信息
|
| | | | 33 | | |
WENTWORTH的选定历史综合财务资料
|
| | | | 34 | | |
汇总未经审计的备考简明合并财务信息
|
| | | | 35 | | |
风险因素
|
| | | | 37 | | |
KWAC股东特别会议
|
| | | | 71 | | |
企业合并方案
|
| | | | 78 | | |
KWAC董事会一致建议我们的股东投票“赞成”批准业务合并提案
|
| | | | 107 | | |
组织文件提案
|
| | | | 108 | | |
KWAC董事会一致建议我们的股东投票“赞成”批准组织文件提案
|
| | | | 109 | | |
咨询性章程提案
|
| | | | 110 | | |
KWAC董事会一致建议我们的股东投票“赞成”批准每一份咨询性章程提案
|
| | | | 112 | | |
纳斯达克提案
|
| | | | 113 | | |
KWAC董事会一致建议我们的股东投票“支持”批准纳斯达克提案
|
| | | | 114 | | |
股权激励计划
|
| | | | 117 | | |
休会提案
|
| | | | 126 | | |
KWAC董事会一致建议股东投票
批准延期提案 |
| | | | 126 | | |
未经审计的备考简明合并财务信息
|
| | | | 127 | | |
未经审计的备考简明合并财务信息附注
|
| | | | 134 | | |
关于KWAC的信息
|
| | | | 138 | | |
管理层对KWAC财务状况和经营结果的讨论和分析
|
| | | | 149 | | |
温特沃斯的业务
|
| | | | 160 | | |
管理层对温特沃斯的财务状况和经营结果的讨论和分析
|
| | | | 165 | | |
企业合并后控股的管理
|
| | | | 182 | | |
温特沃斯高管薪酬
|
| | | | 190 | | |
某些关系和关联人交易
|
| | | | 199 | | |
| | |
第
页
|
| |||
证券的实益所有权
|
| | | | 203 | | |
证券说明
|
| | | | 206 | | |
证券法对合并后的公司普通股转售的限制
|
| | | | 218 | | |
美国联邦所得税的某些考虑因素
|
| | | | 219 | | |
考核权
|
| | | | 228 | | |
房屋寄存信息
|
| | | | 229 | | |
提交股东建议书
|
| | | | 230 | | |
未来股东提案
|
| | | | 231 | | |
您可以在哪里找到更多信息
|
| | | | 232 | | |
法律事务
|
| | | | 233 | | |
专家
|
| | | | 234 | | |
向股东交付文件
|
| | | | 235 | | |
转会代理和注册商
|
| | | | 236 | | |
财务报表索引
|
| | | | F-1 | | |
附件A合并协议和计划
|
| | | | A-1 | | |
附件AA《协议和合并计划第一修正案》
|
| | | | AA-1 | | |
附件AAA《协定和计划第二修正案》
合并 |
| | | | AAA-1 | | |
Binah Capital Group,Inc.修订后重新注册的《公司注册证书》附件B格式
|
| | | | B-1 | | |
Binah Capital Group,Inc.章程附件C格式。
|
| | | | C-1 | | |
附件D附函协议
|
| | | | D-1 | | |
附件E创始人支持协议
|
| | | | E-1 | | |
附件F温特沃斯支持协议
|
| | | | F-1 | | |
锁定协议附件G格式
|
| | | | G-1 | | |
注册权协议附件H格式
|
| | |
|
H-1
|
| |
附件一《国家贸易协定修正案表》
|
| | |
|
I-1
|
| |
股权激励计划建议书附件J表
|
| | |
|
J-1
|
| |
附件K指定证书格式
|
| | |
|
K-1
|
| |
附件A系列认购协议L格式
|
| | |
|
L-1
|
| |
认股权证假设和转让附件M表格
协议 |
| | |
|
M-1
|
| |
| | |
假设
最低要求 赎回 (股票) |
| |
%
|
| |
假设
最大 赎回 (股票) |
| |
%
|
| ||||||||||||
WMS股东
|
| | | | 13,100 | | | | | | 78.9 | | | | | | 13,100 | | | | | | 81.2 | | |
WMS合并股份总数
|
| | | | 13,100 | | | | | | 78.9 | | | | | | 13,100 | | | | | | 81.2 | | |
KWAC公共股份
|
| | | | 484(2) | | | | | | 2.9 | | | | | | — | | | | | | 0.0 | | |
KWAC创始人和私人股份(1)
|
| | | | 3,029 | | | | | | 18.2 | | | | | | 3,029 | | | | | | 18.8 | | |
KWAC股份总数
|
| | | | 3,513 | | | | | | 21.1 | | | | | | 3,029 | | | | | | 18.8 | | |
管道投资者
|
| | | | — | | | | | | 0.0 | | | | | | — | | | | | | 0.0 | | |
预计2023年9月30日的形式控股普通股
|
| | | | 16,613 | | | | | | 100.0 | | | | | | 16,129 | | | | | | 100.0 | | |
| | |
截至的9个月
2023年9月30日 |
| |
截至本年度的年度业绩
2022年12月31日 |
| ||||||||||||||||||
| | |
形式
组合 (假设否 赎回) |
| |
形式
组合 (假设 最大 赎回) |
| |
形式
组合 (假设否 赎回) |
| |
形式
组合 (假设 最大 赎回) |
| ||||||||||||
预计净收益(亏损)
|
| | | | (3,763) | | | | | | (3,763) | | | | | | 338 | | | | | | 338 | | |
普通股预估加权平均流通股
|
| | | | 16,613 | | | | | | 16,129 | | | | | | 16,613 | | | | | | 16,129 | | |
普通股股东每股(基本和稀释后)净收益(亏损)
|
| | | $ | (0.23) | | | | | $ | (0.23) | | | | | $ | 0.02 | | | | | $ | 0.02 | | |
($金额,以千计)
|
| |
2023年9月30日
|
| |
2022年12月31日
|
| ||||||
资产负债表数据 | | | | ||||||||||
总资产
|
| | | $ | 6,200 | | | | | $ | 5,850 | | |
总负债
|
| | | | 11,288 | | | | | | 9,930 | | |
承付款和或有事项 | | | | | | | | | | | | | |
A类普通股可能需要赎回
|
| | | | 5,842 | | | | | | 5,212 | | |
股东亏损总额
|
| | | $ | (10,930) | | | | | $ | (9,292) | | |
| | |
截至的9个月
9月30日 |
| |||||||||
(以千为单位的金额)
|
| |
2023
|
| |
2022
|
| ||||||
作业说明书数据 | | | | | | | | | | | | | |
运营费用
|
| | | $ | 1,952 | | | | | $ | 3,261 | | |
其他收入(费用)
|
| | | | 558 | | | | | | 6,469 | | |
扣除所得税准备前的收入(亏损)
|
| | | | (1,394) | | | | | | 3,208 | | |
所得税拨备(福利)
|
| | | | 1 | | | | | | 5 | | |
净收益(亏损)
|
| | | $ | (1,395) | | | | | $ | 3,203 | | |
(以千为单位的金额)
|
| |
年终了
2022年12月31日 |
| |
年终了
2021年12月31日 |
| ||||||
作业说明书数据 | | | | | | | | | | | | | |
运营费用
|
| | | $ | 4,784 | | | | | $ | 1,209 | | |
其他收入(费用)
|
| | | | 6,174 | | | | | | 763 | | |
扣除所得税准备前的收益(亏损)
|
| | | | 1,390 | | | | | | (446) | | |
所得税拨备(福利)
|
| | | | 37 | | | | | | — | | |
净收益(亏损)
|
| | | $ | 1,353 | | | | | $ | (446) | | |
($金额,以千计)
|
| |
2023年9月30日
|
| |
2022年12月31日
|
| ||||||
财务状况数据合并报表 | | | | | | | | | | | | | |
总资产
|
| | | $ | 66,564 | | | | | $ | 68,684 | | |
债务净额
|
| | | | 21,364 | | | | | | 22,929 | | |
总负债
|
| | | | 60,463 | | | | | | 63,787 | | |
会员权益合计
|
| | | $ | 6,101 | | | | | $ | 4,897 | | |
| | |
截至的9个月
9月30日 |
| |||||||||
(以千为单位的金额)
|
| |
2023
|
| |
2022
|
| ||||||
合并业务报表数据 | | | | | | | | | | | | | |
总收入
|
| | | $ | 126,673 | | | | | $ | 134,308 | | |
总运营费用
|
| | | | 124,939 | | | | | | 132,045 | | |
未计提所得税准备的收入
|
| | | | 1,734 | | | | | | 2,264 | | |
所得税拨备(福利)
|
| | | $ | 289 | | | | | $ | 8 | | |
净收入
|
| | | $ | 1,445 | | | | | $ | 2,255 | | |
(以千为单位的金额)
|
| |
年终了
2022年12月31日 |
| |
年终了
2021年12月31日 |
| ||||||
合并业务报表数据 | | | | | | | | | | | | | |
总收入
|
| | | $ | 178,850 | | | | | $ | 171,459 | | |
总运营费用
|
| | | | 177,360 | | | | | | 169,454 | | |
未计提所得税准备的收入
|
| | | | 1,490 | | | | | | 2,005 | | |
所得税拨备(福利)
|
| | | | 580 | | | | | | (781) | | |
净收入
|
| | | $ | 910 | | | | | $ | 2,786 | | |
(千)
|
| |
形式组合
(假设否 赎回) |
| |
形式组合
(假设最大值 赎回) |
| ||||||
未经审计的备考简明合并经营报表数据摘要
|
| | | | | | | | | | | | |
截至2023年9月30日止期间(以千计,每股数据除外)
|
| | | | | | | | | | | | |
预计净亏损
|
| | | $ | (3,763) | | | | | $ | (3,763) | | |
普通股加权平均流通股
|
| | | | 16,613 | | | | | | 16,129 | | |
普通股股东每股净亏损(基本亏损和稀释亏损)
|
| | | $ | (0.23) | | | | | $ | (0.23) | | |
(千)
|
| |
形式组合
(假设否 赎回) |
| |
形式组合
(假设最大值 赎回) |
| ||||||
未经审计的备考简明合并经营报表数据摘要
|
| | | | | | | | | | | | |
截至2022年12月31日的年度(单位为千,不包括每
共享数据) |
| | | | | | | | | | | | |
预计净亏损
|
| | | | 338 | | | | | | 338 | | |
普通股加权平均流通股
|
| | | | 16,613 | | | | | | 16,129 | | |
普通股股东每股净亏损(基本亏损和稀释亏损)
|
| | | $ | 0.02 | | | | | $ | 0.02 | | |
(千股)
|
| |
假设
最低要求 赎回 (股票) |
| |
%
|
| |
假设
最大 赎回 (股票) |
| |
%
|
| ||||||||||||
WMS股东
|
| | | | 13,100 | | | | | | 78.9 | | | | | | 13,100 | | | | | | 81.2 | | |
WMS合并股份总数
|
| | | | 13,100 | | | | | | 78.9 | | | | | | 13,100 | | | | | | 81.2 | | |
KWAC公共股份
|
| | | | 484(2) | | | | | | 2.9 | | | | | | — | | | | | | 0.0 | | |
KWAC创始人和私人股份(1)
|
| | | | 3,029 | | | | | | 18.2 | | | | | | 3,029 | | | | | | 18.8 | | |
KWAC股份总数
|
| | | | 3,513 | | | | | | 21.1 | | | | | | 3,029 | | | | | | 18.8 | | |
管道投资者
|
| | | | — | | | | | | 0.0 | | | | | | — | | | | | | 0.0 | | |
预计2023年9月30日的形式控股普通股
|
| | | | 16,613 | | | | | | 100.0 | | | | | | 16,129 | | | | | | 100.0 | | |
(百万美元)
|
| |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
9/30/2023
|
| |
9/30/2022
|
| ||||||||||||||||||
佣金 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
–
|
| | | | 22.8 | | | | | | 38.1 | | | | | | 65.2 | | | | | | 71.7 | | | | | | 52.2 | | | | | | 53.5 | | |
–
|
| | | | 60.2 | | | | | | 57.2 | | | | | | 73.0 | | | | | | 65.2 | | | | | | 47.9 | | | | | | 49.9 | | |
咨询费
|
| | | | 7.8 | | | | | | 9.0 | | | | | | 18.4 | | | | | | 23.1 | | | | | | 16.3 | | | | | | 17.9 | | |
投资银行业务
|
| | | | — | | | | | | — | | | | | | 5.8 | | | | | | 3.9 | | | | | | 1.3 | | | | | | 2.8 | | |
替代方案
|
| | | | 8.3 | | | | | | 6.1 | | | | | | 4.9 | | | | | | 8.4 | | | | | | 2.7 | | | | | | 5.8 | | |
利息和其他收入
|
| | | | 2.6 | | | | | | 3.0 | | | | | | 4.2 | | | | | | 6.4 | | | | | | 6.2 | | | | | | 4.4 | | |
总收入
|
| | | | 101.7 | | | | | | 113.4 | | | | | | 171.5 | | | | | | 178.8 | | | | | | 126.7 | | | | | | 134.3 | | |
收入成本(3)
|
| | | | 80.1 | | | | | | 91.5 | | | | | | 139.0 | | | | | | 145.7 | | | | | | 103.9 | | | | | | 109.8 | | |
毛利(3)
|
| | | | 21.6 | | | | | | 21.9 | | | | | | 32.4 | | | | | | 33.2 | | | | | | 22.8 | | | | | | 24.5 | | |
调整后G&A合计(1和2)
|
| | | | 15.5 | | | | | | 14.4 | | | | | | 20.5 | | | | | | 22.4 | | | | | | 16.2 | | | | | | 15.0 | | |
调整后的EBITDA(2)
|
| | | | 6.1 | | | | | | 7.5 | | | | | | 12.0 | | | | | | 10.8 | | | | | | 6.6 | | | | | | 8.6 | | |
(百万美元)
|
| |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
9/30/2023
|
| |
9/30/2022
|
| ||||||||||||||||||
净收益(亏损)(1)
|
| | | | (8.8) | | | | | | (3.4) | | | | | | 2.8 | | | | | | 0.9 | | | | | | 1.4 | | | | | | 2.3 | | |
调整: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
利息支出,净额
|
| | | | 4.1 | | | | | | 2.6 | | | | | | 2.9 | | | | | | 3.3 | | | | | | 3.9 | | | | | | 2.3 | | |
所得税支出(福利)
|
| | | | 0.6 | | | | | | (0.4) | | | | | | (0.8) | | | | | | 0.6 | | | | | | 0.3 | | | | | | 0.0 | | |
折旧及摊销
|
| | | | 5.0 | | | | | | 1.7 | | | | | | 1.6 | | | | | | 1.5 | | | | | | 0.9 | | | | | | 1.2 | | |
非经常性费用(2)
|
| | | | 5.3 | | | | | | 7.0 | | | | | | 5.5 | | | | | | 4.5 | | | | | | 0.1 | | | | | | 2.8 | | |
调整后的EBITDA
|
| | | | 6.1 | | | | | | 7.5 | | | | | | 12.0 | | | | | | 10.8 | | | | | | 6.6 | | | | | | 8.6 | | |
说明
|
| |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
9/30/2023
|
| |
9/30/2022
|
| ||||||||||||||||||
专业费
|
| | | | 3.9 | | | | | | 1.3 | | | | | | 1.7 | | | | | | 3.8 | | | | | | 0.1 | | | | | | 2.1 | | |
告别
|
| | | | 0.2 | | | | | | 3.3 | | | | | | 3.7 | | | | | | 0.4 | | | | | | 0.0 | | | | | | 0.4 | | |
基础设施
|
| | | | 1.0 | | | | | | 0.3 | | | | | | 0.1 | | | | | | 0.3 | | | | | | 0.0 | | | | | | 0.3 | | |
债务清偿损失
|
| | | | 0.2 | | | | | | 2.1 | | | | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | |
非经常性费用合计
|
| | | | 5.3 | | | | | | 7.0 | | | | | | 5.5 | | | | | | 4.5 | | | | | | 0.1 | | | | | | 2.8 | | |
来源
|
| | | | | | | |
使用
|
| | | | | | |
卖方普通股展期
|
| | | $ | 131.0 | | | |
卖方普通股展期
|
| | | $ | 131.0 | | |
信托中的现金
|
| | | | 6.0 | | | |
交换了KWAC赞助商贷款
适用于常见 |
| | | | 1.8 | | |
现有现金余额
|
| | | | 6.3 | | | |
预计现金到资产负债表
|
| | | | 9.1 | | |
新增债务
|
| | | | 21.4 | | | |
还债
|
| | | | 26.5 | | |
新建转换首选项
|
| | | | 14.4 | | | |
偿还Wentworth优先股
股权 |
| | | | 2.7 | | |
KWAC普通等价化贷款
|
| | | | 1.8 | | | |
现金交易费用
|
| | | | 9.8 | | |
来源合计
|
| | | $ | 180.9 | | | |
总使用量
|
| | | $ | 180.9 | | |
咨询宪章提案
|
| |
现有的KWAC章程
|
| |
拟议的控股宪章
|
|
咨询建议书A−
股本变动 |
| | 现有的KWAC宪章授权111,000,000股,包括(A)11,000,000股普通股,包括100,000,000股KWAC A类普通股和10,000,000股KWAC B类普通股,以及(B)1,000,000股优先股。 | | | 拟议的控股约章将授权57,000,000股,包括(A)55,000,000股普通股和(B)2,000,000股优先股。 | |
咨询建议书B−
董事会分类 |
| | 现行的KWAC章程规定,KWAC董事会分为三个级别,每年只选举一个级别的董事,每个级别的任期为三年。 | | | 建议的控股章程将进行修改,以保持一致。 | |
咨询建议书C−
论坛评选 |
| | [br}现有的KWAC宪章规定,特拉华州衡平法院或(如果该法院对该法院没有标的事项管辖权)位于特拉华州的另一个州或联邦法院将是某些诉讼和索赔的独家法院。 | | | 拟议的控股宪章将是一致的。 | |
咨询建议书D−
需要投票才能修改章程 |
| | 现有的KWAC章程规定,只有在获得 批准的情况下,才能通过、修改、更改或废除章程 | | | 拟议的《控股宪章》规定,拟议的《控股附例》可以修改、更改或废除 | |
咨询宪章提案
|
| |
现有的KWAC章程
|
| |
拟议的控股宪章
|
|
| | | KWAC董事会的多数股份或KWAC的大多数已发行股份的持有人。 | | | 未经股东投票同意而获得控股董事会多数成员批准的任何方式,不得违反特拉华州法律或拟议的《控股宪章》。 | |
|
转让的股份总数
|
| | | | 13,100 | | |
|
每股价值
|
| | | $ | 10.00 | | |
|
总股份对价
|
| | | | 131,000 | | |
|
承担债务
|
| | | | | | |
|
结清WMS债务
|
| | | | 45,030(1) | | |
|
赞助商股票价值
|
| | | | 28,750 | | |
|
未清偿交易费用
|
| | | | 9,800 | | |
|
B类赎回
|
| | | | 2,774 | | |
|
总体考虑
|
| | | | 217,354 | | |
|
应付票据
|
| | | | 22,035 | | |
|
致谢会员
|
| | | | 5,057 | | |
|
本票 - 附属公司
|
| | | | 12,063 | | |
|
其他债务
|
| | | | 5,875 | | |
|
期末WMS债务总额
|
| | | | 45,030 | | |
| | |
假设
最低要求 赎回 (股票) |
| |
%
|
| |
假设
最大 赎回 (股票) |
| |
%
|
| ||||||||||||
WMS股东
|
| | | | 13,100 | | | | | | 78.9 | | | | | | 13,100 | | | | | | 81.2 | | |
WMS合并股份总数
|
| | | | 13,100 | | | | | | 78.9 | | | | | | 13,100 | | | | | | 81.2 | | |
KWAC公共股份
|
| | | | 484 | | | | | | 2.9 | | | | | | — | | | | | | 0.0 | | |
KWAC创始人和私人股份(1)
|
| | | | 3,029 | | | | | | 18.2 | | | | | | 3,029 | | | | | | 18.8 | | |
KWAC股份总数
|
| | | | 3,513 | | | | | | 21.1 | | | | | | 3,029 | | | | | | 18.8 | | |
管道投资者
|
| | | | — | | | | | | 0.0 | | | | | | — | | | | | | 0.0 | | |
预计2023年9月30日的形式控股普通股
|
| | | | 16,613 | | | | | | 100.0 | | | | | | 16,129 | | | | | | 100.0 | | |
资产:
|
| |
截至2023年9月30日
|
| |
交易
会计 调整 (假设没有 赎回) |
| | | | | | | |
截至
9月30日 2023 |
| |
交易
会计 调整 (假设 最大 赎回) |
| | | | | | | |
截至
9月30日 2023 |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
WMS
(历史) |
| |
WMS
调整 |
| | | | | | | |
WMS AS
调整后 |
| |
KWAC
(历史) |
| |
KWAC
调整 |
| | | | | | | |
KWAC作为
调整后 |
| |
形式上的
组合 (假设没有 赎回) |
| |
形式上的
组合 (假设 最大 赎回) |
| ||||||||||||||||||||||||||||||||||||||||||||||||||
现金、现金等价物和受限现金
|
| | | | 6,272 | | | | | | (2,733) | | | | |
|
A
|
| | | | | 3,539 | | | | | | 1 | | | | | | 250 | | | | |
|
B
|
| | | | | 251 | | | | | | | | | | | | | | | | | | 9,300 | | | | | | (6,010) | | | | |
|
K
|
| | | | | 3,290 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,010 | | | | |
|
C
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14,400 | | | | |
|
D
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (640) | | | | |
|
F
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (9,160) | | | | |
|
G
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (21,364) | | | | |
|
E
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21,364 | | | | |
|
E
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (5,100) | | | | |
|
E
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | |
|
E
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
应收账款 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
应收佣金
|
| | | | 8,231 | | | | | | — | | | | | | | | | | | | 8,231 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | 8,231 | | | | | | — | | | | | | | | | | | | 8,231 | | |
结算经纪人到期
|
| | | | 368 | | | | | | — | | | | | | | | | | | | 368 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | 368 | | | | | | — | | | | | | | | | | | | 368 | | |
其他
|
| | | | 1,951 | | | | | | — | | | | | | | | | | | | 1,951 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | 1,951 | | | | | | — | | | | | | | | | | | | 1,951 | | |
信托基金持有的投资
帐户 |
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 6,134 | | | | | | (124) | | | | |
|
L
|
| | | | | 6,010 | | | | | | (6,010) | | | | |
|
C
|
| | | | | — | | | | | | — | | | | | | | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
财产和设备,净额
|
| | | | 1,106 | | | | | | — | | | | | | | | | | | | 1,106 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | 1,106 | | | | | | — | | | | | | | | | | | | 1,106 | | |
使用权资产
|
| | | | 4,186 | | | | | | — | | | | | | | | | | | | 4,186 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | 4,186 | | | | | | — | | | | | | | | | | | | 4,186 | | |
无形资产净值
|
| | | | 1,725 | | | | | | — | | | | | | | | | | | | 1,725 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | 1,725 | | | | | | — | | | | | | | | | | | | 1,725 | | |
商誉
|
| | | | 39,839 | | | | | | — | | | | | | | | | | | | 39,839 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | 39,839 | | | | | | — | | | | | | | | | | | | 39,839 | | |
其他资产
|
| | | | 2,886 | | | | | | — | | | | | | | | | | | | 2,886 | | | | | | 65 | | | | | | — | | | | | | | | | | | | 65 | | | | | | — | | | | | | | | | | | | 2,951 | | | | | | — | | | | | | | | | | | | 2,951 | | |
总资产
|
| | | | 66,564 | | | | | | (2,733) | | | | | | | | | | | | 63,831 | | | | | $ | 6,200 | | | | | $ | 126 | | | | | | | | | | | $ | 6,326 | | | | | $ | (500) | | | | | | | | | | | $ | 69,657 | | | | | $ | (6,010) | | | | | | | | | | | $ | 63,647 | | |
负债和会员权益
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
负债: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
应付账款、应计费用
和其他负债 |
| | | | 7,924 | | | | | | — | | | | | | | | | | | | 7,924 | | | | | | 5,615 | | | | | | | | | | | | | | | | | | 5,615 | | | | | | (6,626) | | | | |
|
G
|
| | | | | 6,913 | | | | | | — | | | | | | | | | | | | 6,913 | | |
应付佣金
|
| | | | 9,838 | | | | | | — | | | | | | | | | | | | 9,838 | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | 9,838 | | | | | | — | | | | | | | | | | | | 9,838 | | |
经营租赁负债
|
| | | | 4,217 | | | | | | — | | | | | | | | | | | | 4,217 | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | 4,217 | | | | | | — | | | | | | | | | | | | 4,217 | | |
可转换本票
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 1,410 | | | | | | 250 | | | | |
|
B
|
| | | | | 1,660 | | | | | | (1,660) | | | | |
|
B
|
| | | | | — | | | | | | — | | | | | | | | | | | | — | | |
应付票据,扣除未摊销的净额
债务发行成本 $671,197 |
| | | | 21,364 | | | | | | — | | | | | | | | | | | | 21,364 | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | (21,364) | | | | |
|
E
|
| | | | | 21,364 | | | | | | — | | | | | | | | | | | | 21,364 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21,364 | | | | |
|
E
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
本票-代销商
|
| | | | 12,063 | | | | | | — | | | | | | | | | | | | 12,063 | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | (5,100) | | | | |
|
E
|
| | | | | 6,963 | | | | | | — | | | | | | | | | | | | 6,963 | | |
致谢会员
|
| | | | 5,057 | | | | | | — | | | | | | | | | | | | 5,057 | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | — | | | | |
|
E
|
| | | | | 5,057 | | | | | | — | | | | | | | | | | | | 5,057 | | |
资产:
|
| |
截至2023年9月30日
|
| |
交易
会计 调整 (假设没有 赎回) |
| | | | | | | |
截至
9月30日 2023 |
| |
交易
会计 调整 (假设 最大 赎回) |
| | | | | | | |
截至
9月30日 2023 |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
WMS
(历史) |
| |
WMS
调整 |
| | | | | | | |
WMS AS
调整后 |
| |
KWAC
(历史) |
| |
KWAC
调整 |
| | | | | | | |
KWAC作为
调整后 |
| |
形式上的
组合 (假设没有 赎回) |
| |
形式上的
组合 (假设 最大 赎回) |
| ||||||||||||||||||||||||||||||||||||||||||||||||||
应缴税金
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 19 | | | | | | | | | | | | | | | | | | 19 | | | | | | — | | | | | | | | | | | | 19 | | | | | | — | | | | | | | | | | | | 19 | | |
应交消费税
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 2 | | | | | | | | | | | | | | | | | | 2 | | | | | | — | | | | | | | | | | | | 2 | | | | | | — | | | | | | | | | | | | 2 | | |
延期承销商赔偿
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,025 | | | | | | | | | | | | | | | | | | 4,025 | | | | | | (4,025) | | | | |
|
F
|
| | | | | — | | | | | | — | | | | | | | | | | | | — | | |
保修责任
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 217 | | | | | | | | | | | | | | | | | | 217 | | | | | | — | | | | | | | | | | | | 217 | | | | | | — | | | | | | | | | | | | 217 | | |
递延所得税
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | — | | |
总负债
|
| | | | 60,463 | | | | | | — | | | | | | | | | | | | 60,463 | | | | | | 11,288 | | | | | | 250 | | | | | | | | | | | | 11,538 | | | | | | (17,411) | | | | | | | | | | | | 54,590 | | | | | | — | | | | | | | | | | | | 54,590 | | |
承付款和或有事项 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
需要赎回的A类普通股
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 5,842 | | | | | | (124) | | | | |
|
L
|
| | | | | 5,718 | | | | | | (5,718) | | | | |
|
H
|
| | | | | — | | | | | | | | | | | | | | | | | | — | | |
夹层资产: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
可赎回优先股,$ 面值, 授权股份,2023年9月30日已发行1,500,000股
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 14,400 | | | | |
|
D
|
| | | | | 14,400 | | | | | | | | | | | | | | | | | | 14,400 | | |
A类公共单位
|
| | | | 12,299 | | | | | | — | | | | | | | | | | | | 12,299 | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | (12,299) | | | | |
|
I
|
| | | | | — | | | | | | | | | | | | | | | | | | — | | |
B类首选单元
|
| | | | 2,733 | | | | | | (2,733) | | | | |
|
A
|
| | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | — | | |
A类普通股
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | |
|
H
|
| | | | | — | | | | | | | | | | | | | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | — | | |
B类普通股
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | — | | |
新增实收资本
|
| | | | 8,886 | | | | | | — | | | | | | | | | | | | 8,886 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 5,718 | | | | |
|
H
|
| | | | | 22,108 | | | | | | (6,010) | | | | |
|
K
|
| | | | | 16,098 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,385 | | | | |
|
F
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (500) | | | | |
|
G
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (8,886) | | | | |
|
I
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131,000 | | | | |
|
I
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (109,815) | | | | |
|
I
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,500 | | | | |
|
抄送
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,750 | | | | |
|
B
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (10,930) | | | | |
|
J
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
累计亏损
|
| | | | (17,817) | | | | | | | | | | | | | | | | | | (17,817) | | | | | | (10,930) | | | | | | — | | | | | | | | | | | | (10,930) | | | | | | 10,930 | | | | |
|
J
|
| | | | | (21,441) | | | | | | | | | | | | | | | | | | (21,441) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (90) | | | | |
|
B
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (2,034) | | | | |
|
G
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,500) | | | | |
|
抄送
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
会员权益合计/
股东 赤字 |
| | | | 6,101 | | | | | | (2,733) | | | | | | | | | | | | 3,368 | | | | | | (10,930) | | | | | | — | | | | | | | | | | | | (10,930) | | | | | | 8,229 | | | | | | | | | | | | 667 | | | | | | (6,010) | | | | | | | | | | | | (5,343) | | |
总负债、夹层权益
和成员/股东权益(亏损) |
| | | | 66,564 | | | | | | (2,733) | | | | | | | | | | | | 63,831 | | | | | $ | 6,200 | | | | | $ | 126 | | | | | | | | | | | $ | 6,326 | | | | | $ | (500) | | | | | | | | | | | $ | 69,657 | | | | | $ | (6,010) | | | | | | | | | | | $ | 63,647 | | |
(千)
|
| |
用于
截至9个月 2023年9月30日 |
| |
交易
会计 调整 (假设没有 赎回) |
| | | | | | | |
截至的9个月
2023年9月30日 |
| | |||||||||||||||||||||||||||||
|
WMS
(历史) |
| |
KWAC
(历史) |
| |
形式
组合 (假设没有 赎回) |
| |
交易
会计 调整 (假设 最大 赎回) |
| |
形式
组合 (假设 最大 赎回) |
| | |||||||||||||||||||||||||||||||
收入: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
佣金
|
| | | | 104,112 | | | | | | — | | | | | | — | | | | | | | | | | | | 104,112 | | | | | | — | | | | | | 104,112 | | | | ||
咨询费
|
| | | | 16,334 | | | | | | — | | | | | | — | | | | | | | | | | | | 16,334 | | | | | | — | | | | | | 16,334 | | | | ||
利息和其他收入
|
| | | | 6,227 | | | | | | 558 | | | | | | (103) | | | | |
|
bb
|
| | | | | 6,683 | | | | | | — | | | | | | 6,683 | | | | ||
总收入
|
| | | | 126,673 | | | | | | 558 | | | | | | | | | | | | | | | | | | 127,129 | | | | | | | | | | | | 127,129 | | | | ||
费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
佣金和手续费
|
| | | | 103,863 | | | | | | — | | | | | | — | | | | | | | | | | | | 103,863 | | | | | | — | | | | | | 103,863 | | | | ||
员工薪酬和福利
|
| | | | 9,875 | | | | | | — | | | | | | 1,500 | | | | |
|
抄送
|
| | | | | 11,375 | | | | | | — | | | | | | 11,375 | | | | ||
租金和入住率
|
| | | | 900 | | | | | | — | | | | | | — | | | | | | | | | | | | 900 | | | | | | — | | | | | | 900 | | | | ||
专业费
|
| | | | 2,412 | | | | | | 1,952 | | | | | | 2,500 | | | | |
|
AA
|
| | | | | 6,864 | | | | | | — | | | | | | 6,864 | | | | ||
技术费
|
| | | | 1,543 | | | | | | — | | | | | | — | | | | | | | | | | | | 1,543 | | | | | | — | | | | | | 1,543 | | | | ||
利息
|
| | | | 3,895 | | | | | | — | | | | | | — | | | | | | | | | | | | 3,895 | | | | | | — | | | | | | 3,895 | | | | ||
折旧及摊销
|
| | | | 913 | | | | | | — | | | | | | — | | | | | | | | | | | | 913 | | | | | | — | | | | | | 913 | | | | ||
其他
|
| | | | 1,539 | | | | | | — | | | | | | — | | | | | | | | | | | | 1,539 | | | | | | — | | | | | | 1,539 | | | | ||
总费用
|
| | | | 124,939 | | | | | | 1,952 | | | | | | | | | | | | | | | | | | 130,892 | | | | | | | | | | | | 130,892 | | | | ||
扣除所得税准备(收益)前的净收益(亏损)
|
| | | | 1,734 | | | | | | (1,394) | | | | | | | | | | | | | | | | | | (3,763) | | | | | | | | | | | | (3,763) | | | | ||
所得税拨备(福利)
|
| | | | 289 | | | | | | 1 | | | | | | (290) | | | | |
|
DD
|
| | | | | — | | | | | | — | | | | | | — | | | | ||
净收益(亏损)
|
| | | | 1,445 | | | | | | (1,395) | | | | | | | | | | | | | | | | | | (3,763) | | | | | | | | | | | | (3,763) | | | | ||
基本和稀释加权平均股份
已发行A类普通股,以 为准 赎回 |
| | | | — | | | | | | 502 | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | ||
每股基本和稀释后净收益(亏损)
|
| | | | — | | | | | $ | (0.39) | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | ||
基本和稀释后加权平均流通股,A类和B类普通股,不需赎回
|
| | | | — | | | | | | 2,979 | | | | | | | | | | | | | | | | | | 16,613 | | | | | | | | | | | | 16,129 | | | | ||
每股基本和稀释后净收益(亏损)
|
| | | | — | | | | | $ | (0.40) | | | | | | | | | | | | | | | | | $ | (0.23) | | | | | | | | | | | $ | (0.23) | | | |
(千)
|
| |
本年度
截至2022年12月31日 |
| |
交易
会计 调整 (假设没有 赎回) |
| | | | | | | |
本年度
已结束 12月31日 2022 |
| |
交易
会计 调整 (假设 最大 赎回) |
| |
形式
组合 (假设 最大 赎回) |
| |||||||||||||||||||||
|
WMS
(历史) |
| |
KWAC
(历史) |
| |
形式
组合(假设为 不兑换) |
| |||||||||||||||||||||||||||||||||||
收入: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
佣金
|
| | | | 149,297 | | | | | | — | | | | | | — | | | | | | | | | | | | 149,297 | | | | | | — | | | | | | 149,297 | | |
咨询费
|
| | | | 23,107 | | | | | | — | | | | | | — | | | | | | | | | | | | 23,107 | | | | | | — | | | | | | 23,107 | | |
利息和其他收入
|
| | | | 6,446 | | | | | | 6,174 | | | | | | (403) | | | | |
|
bb
|
| | | | | 12,217 | | | | | | — | | | | | | 12,217 | | |
总收入
|
| | | | 178,850 | | | | | | 6,174 | | | | | | — | | | | | | | | | | | | 184,621 | | | | | | — | | | | | | 184,621 | | |
费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
佣金和手续费
|
| | | | 145,651 | | | | | | — | | | | | | — | | | | | | | | | | | | 145,651 | | | | | | — | | | | | | 145,651 | | |
员工薪酬和福利
|
| | | | 14,227 | | | | | | — | | | | | | 1,500 | | | | |
|
抄送
|
| | | | | 15,727 | | | | | | — | | | | | | 15,727 | | |
租金和入住率
|
| | | | 950 | | | | | | — | | | | | | — | | | | | | | | | | | | 950 | | | | | | — | | | | | | 950 | | |
专业费
|
| | | | 6,077 | | | | | | 4,784 | | | | | | 640 | | | | |
|
AA
|
| | | | | 11,501 | | | | | | — | | | | | | 11,501 | | |
技术费
|
| | | | 1,892 | | | | | | — | | | | | | — | | | | | | | | | | | | 1,892 | | | | | | — | | | | | | 1,892 | | |
利息
|
| | | | 3,318 | | | | | | — | | | | | | — | | | | | | | | | | | | 3,318 | | | | | | — | | | | | | 3,318 | | |
折旧及摊销
|
| | | | 1,523 | | | | | | — | | | | | | — | | | | | | | | | | | | 1,523 | | | | | | — | | | | | | 1,523 | | |
其他
|
| | | | 3,721 | | | | | | — | | | | | | — | | | | | | | | | | | | 3,721 | | | | | | — | | | | | | 3,721 | | |
总费用
|
| | | | 177,359 | | | | | | 4,784 | | | | | | — | | | | | | | | | | | | 184,283 | | | | | | — | | | | | | 184,283 | | |
扣除所得税准备(收益)前的净收益(亏损)
|
| | | | 1,491 | | | | | | 1,390 | | | | | | — | | | | | | | | | | | | 338 | | | | | | — | | | | | | 338 | | |
所得税拨备(福利)
|
| | | | 580 | | | | | | 37 | | | | | | (617) | | | | |
|
DD
|
| | | | | — | | | | | | — | | | | | | — | | |
净收益(亏损)
|
| | | | 911 | | | | | | 1,353 | | | | | | — | | | | | | | | | | | | 338 | | | | | | — | | | | | | 338 | | |
基本和稀释后加权平均流通股为A类普通股,需赎回
|
| | | | — | | | | | | 4,860 | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | |
每股基本和稀释后净收益(亏损)
|
| | | | — | | | | | $ | 0.17 | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | |
基本和稀释后加权平均流通股,A类和B类普通股,不需赎回
|
| | | | — | | | | | | 2,979 | | | | | | — | | | | | | | | | | | | 16,613 | | | | | | — | | | | | | 16,129 | | |
每股基本和稀释后净收益(亏损)
|
| | | | — | | | | | $ | 0.17 | | | | | | — | | | | | | | | | | | $ | 0.02 | | | | | | — | | | | | $ | 0.02 | | |
| | |
前九个月
截至2023年9月30日 |
| |
截至本年度的年度业绩
2022年12月31日 |
| ||||||||||||||||||
| | |
形式
组合 (假设没有 赎回) |
| |
形式
组合 (假设 最大 赎回) |
| |
形式
组合 (假设没有 赎回) |
| |
形式
组合 (假设 最大 赎回) |
| ||||||||||||
预计净额(亏损)
|
| | | $ | (3,763) | | | | | $ | (3,763) | | | | | $ | 338 | | | | | $ | 338 | | |
普通股预估加权平均流通股
|
| | | | 16,613 | | | | | | 16,129 | | | | | | 16,613 | | | | | | 16,129 | | |
每股(基本和稀释后)净(亏损)可归因于
致普通股股东 |
| | | $ | (0.23) | | | | | $ | (0.23) | | | | | $ | 0.02 | | | | | $ | 0.02 | | |
名称
|
| |
年龄
|
| |||
加里·怀尔德(Gary Wilder) | | | | | 61 | | |
Michael Nessim | | | | | 57 | | |
拉里·罗斯(Larry Roth) | | | | | 66 | | |
David Hudd | | | | | 65 | | |
Jonathan Massing | | | | | 64 | | |
Lisa Roth | | | | | 64 | | |
Caroline O'Connell | | | | | 56 | | |
Duncan Gerard | | | | | 40 | | |
| | |
截至的三个月
9月30日 |
| |
截至的9个月
9月30日 |
| ||||||||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
%更改
|
| |
2023
|
| |
2022
|
| |
%更改
|
| ||||||||||||||||||
收入: | | | | | | | | ||||||||||||||||||||||||||||||
与客户的合同收入:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
佣金
|
| | | | 35,469 | | | | | | 34,219 | | | | | | 3.7% | | | | | $ | 104,112 | | | | | $ | 112,053 | | | | | | -7.1% | | |
咨询费
|
| | | | 5,448 | | | | | | 5,550 | | | | | | -1.8% | | | | | | 16,334 | | | | | | 17,863 | | | | | | -8.6% | | |
与客户签订合同的总收入
|
| | | | 40,917 | | | | | | 39,769 | | | | | | 2.9% | | | | | | 120,446 | | | | | | 129,916 | | | | | | -7.3% | | |
利息和其他收入
|
| | | | 1,933 | | | | | | 1,687 | | | | | | 14.6% | | | | | | 6,227 | | | | | | 4,392 | | | | | | 41.8% | | |
总收入
|
| | | | 42,850 | | | | | | 41,456 | | | | | | 3.4% | | | | | | 126,673 | | | | | | 134,308 | | | | | | -5.7% | | |
费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
佣金和手续费
|
| | | | 35,865 | | | | | | 33,918 | | | | | | 5.7% | | | | | | 103,863 | | | | | | 109,765 | | | | | | -5.4% | | |
| | |
截至的三个月
9月30日 |
| |
截至的9个月
9月30日 |
| ||||||||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
%更改
|
| |
2023
|
| |
2022
|
| |
%更改
|
| ||||||||||||||||||
员工薪酬和福利
|
| | | | 3,087 | | | | | | 3,255 | | | | | | -5.2% | | | | | | 9,875 | | | | | | 10,129 | | | | | | -2.5% | | |
租金和入住率
|
| | | | 284 | | | | | | 255 | | | | | | 11.6% | | | | | | 900 | | | | | | 1,192 | | | | | | -24.4% | | |
专业费
|
| | | | 697 | | | | | | 1,546 | | | | | | -54.9% | | | | | | 2,412 | | | | | | 4,260 | | | | | | -43.4% | | |
技术费
|
| | | | 597 | | | | | | 431 | | | | | | 38.5% | | | | | | 1,543 | | | | | | 1,478 | | | | | | 4.4% | | |
利息
|
| | | | 1,249 | | | | | | 774 | | | | | | 61.3% | | | | | | 3,895 | | | | | | 2,322 | | | | | | 67.7% | | |
折旧及摊销
|
| | | | 304 | | | | | | 452 | | | | | | -32.9% | | | | | | 913 | | | | | | 1,245 | | | | | | -26.7% | | |
其他
|
| | | | 766 | | | | | | 594 | | | | | | 28.9% | | | | | | 1,539 | | | | | | 1,654 | | | | | | -7.0% | | |
总费用
|
| | | | 42,849 | | | | | | 41,226 | | | | | | 3.9% | | | | | | 124,939 | | | | | | 132,045 | | | | | | -5.4% | | |
拨备收入前的收入
税费 |
| | | | 1 | | | | | | 231 | | | | | | -99.6% | | | | | | 1,734 | | | | | | 2,264 | | | | | | -23.4% | | |
所得税拨备
|
| | | | (243) | | | | | | 113 | | | | | | -314.9% | | | | | | 289 | | | | | | 8 | | | | | | 3342.0% | | |
净收入
|
| | | $ | 244 | | | | | $ | 118 | | | | | | 107.7% | | | | | $ | 1,445 | | | | | $ | 2,255 | | | | | | -35.9% | | |
|
| | |
截至六月三十日止六个月,
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
%更改
|
| |||||||||
收入: | | | | | | | | | | | | | | | | | | | |
来自客户合同的收入:
|
| | | | | | | | | | | | | | | | | | |
佣金
|
| | | $ | 68,643 | | | | | $ | 77,834 | | | | | | (11.8)% | | |
咨询费
|
| | | | 10,886 | | | | | | 12,313 | | | | | | (11.6)% | | |
客户合同总收入
|
| | | | 79,529 | | | | | | 90,147 | | | | | | | | |
利息和其他收入
|
| | | | 4,294 | | | | | | 2,705 | | | | | | 58.7% | | |
总收入
|
| | | $ | 83,823 | | | | | $ | 92,852 | | | | | | (9.7)% | | |
佣金和手续费
|
| | | | 67,998 | | | | | | 75,847 | | | | | | (10.3)% | | |
员工薪酬和福利
|
| | | | 6,787 | | | | | | 6,874 | | | | | | (1.3)% | | |
租金和入住率
|
| | | | 616 | | | | | | 937 | | | | | | (34.2)% | | |
专业费
|
| | | | 1,715 | | | | | | 2,713 | | | | | | (36.8)% | | |
技术费
|
| | | | 945 | | | | | | 1,046 | | | | | | (9.7)% | | |
利息
|
| | | | 2,646 | | | | | | 1,548 | | | | | | 70.9% | | |
折旧及摊销
|
| | | | 610 | | | | | | 793 | | | | | | (23.1)% | | |
其他
|
| | | | 773 | | | | | | 1,060 | | | | | | (27.1)% | | |
总费用
|
| | | | 82,090 | | | | | | 90,819 | | | | | | (9.6)% | | |
未计提所得税准备的收入
|
| | | | 1,733 | | | | | | 2,033 | | | | | | (14.8)% | | |
所得税拨备
|
| | | | 532 | | | | | | (105) | | | | | | (607.4)% | | |
净收入
|
| | | $ | 1,201 | | | | | $ | 2,138 | | | | | | (43.8)% | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
%更改
|
| |||||||||
收入: | | | | | | | | | | | | | | | | | | | |
与客户的合同收入:
|
| | | | | | | | | | | | | | | | | | |
佣金
|
| | | | 149,297 | | | | | | 148,840 | | | | | | 0.3% | | |
咨询费
|
| | | | 23,107 | | | | | | 18,437 | | | | | | 25.3% | | |
客户合同总收入
|
| | | | 172,404 | | | | | | 167,278 | | | | | | | | |
利息和其他收入
|
| | | | 6,446 | | | | | | 4,181 | | | | | | 54.2% | | |
总收入
|
| | | | 178,849 | | | | | | 171,459 | | | | | | 4.3% | | |
费用: | | | | | | | | | | | | | | | | | | | |
佣金和手续费
|
| | | | 145,651 | | | | | | 139,021 | | | | | | 4.8% | | |
员工薪酬和福利
|
| | | | 14,227 | | | | | | 15,970 | | | | | | -10.9% | | |
租金和入住率
|
| | | | 950 | | | | | | 2,013 | | | | | | -52.8% | | |
专业费
|
| | | | 6,077 | | | | | | 3,006 | | | | | | 102.1% | | |
技术费
|
| | | | 1,892 | | | | | | 2,593 | | | | | | -27.0% | | |
利息
|
| | | | 3,318 | | | | | | 2,874 | | | | | | 15.4% | | |
折旧及摊销
|
| | | | 1,523 | | | | | | 1,637 | | | | | | -6.9% | | |
其他
|
| | | | 3,721 | | | | | | 2,339 | | | | | | 59.1% | | |
总费用
|
| | | | 177,360 | | | | | | 169,454 | | | | | | 4.7% | | |
所得税拨备(福利)前收益
|
| | | | 1,490 | | | | | | 2,005 | | | | | | -25.7% | | |
所得税拨备(福利)
|
| | | | 580 | | | | | | (781) | | | | | | -174.2% | | |
净收入
|
| | | $ | 910 | | | | | $ | 2,787 | | | | | | -67.3% | | |
| | |
截至9月30日的三个月
|
| |
截至9月30日的9个月
|
| ||||||||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
%更改
|
| |
2023
|
| |
2022
|
| |
%更改
|
| ||||||||||||||||||
以销售为主的
|
| | | $ | 18,939 | | | | | $ | 18,820 | | | | | | 0.6% | | | | | $ | 56,184 | | | | | $ | 62,089 | | | | | | -10% | | |
尾随
|
| | | | 16,530 | | | | | | 15,400 | | | | | | 7.3% | | | | | | 47,928 | | | | | | 49,964 | | | | | | -4% | | |
佣金总收入
|
| | | $ | 35,469 | | | | | $ | 34,219 | | | | | | 3.7% | | | | | $ | 104,112 | | | | | $ | 112,053 | | | | | | -7% | | |
| | |
截至6月30日的6个月
|
| | | | | | | | | | | | | |||||||||
| | |
2023
|
| |
2022
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
以销售为主的
|
| | | $ | 37,245 | | | | | $ | 43,270 | | | | | | (6,025) | | | | | | (13.9)% | | |
尾随
|
| | | | 31,398 | | | | | | 34,564 | | | | | | (3,166) | | | | | | (9.2)% | | |
佣金总收入
|
| | | $ | 68,643 | | | | | $ | 77,834 | | | | | | (9,191) | | | | | | (11.8)% | | |
| | |
截至12月31日止年度,
|
| | | | | | | | | | | | | |||||||||
| | |
2022
|
| |
2021
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
以销售为主的
|
| | | $ | 83,988 | | | | | $ | 75,726 | | | | | | 8,262 | | | | | | 11% | | |
尾随
|
| | | | 65,309 | | | | | | 73,114 | | | | | | (3,135) | | | | | | -3% | | |
佣金总收入
|
| | | $ | 149,297 | | | | | $ | 148,840 | | | | | | 4,384 | | | | | | 3% | | |
| | |
9月30日
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
经纪资产
|
| | | | 20,820 | | | | | | 18,442 | | |
| | |
6月30日,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
经纪资产
|
| | | | 21,080 | | | | | | 19,299 | | |
| | |
9月30日
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
符合试用条件的资产(以十亿计)
|
| | | | 14,018 | | | | | | 13,155 | | |
| | |
截至9月30日的三个月
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
期间开始时的Balance -
|
| | | | 21,079 | | | | | | 19,299 | | |
新增经纪净资产(1)
|
| | | | 509 | | | | | | 161 | | |
市场影响(2)
|
| | | | (769) | | | | | | (1,018) | | |
Balance - 期末
|
| | | | 20,819 | | | | | | 18,442 | | |
| | |
截至9月30日的9个月
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
期间开始时的Balance -
|
| | | | 20,102 | | | | | | 23,063 | | |
新增经纪净资产(1)
|
| | | | (1,712) | | | | | | 1,143 | | |
市场影响(2)
|
| | | | 2,429 | | | | | | (5,764) | | |
Balance - 期末
|
| | | | 20,820 | | | | | | 18,442 | | |
| | |
06月30日
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
符合试用条件的资产(以十亿计)
|
| | | | 14,189 | | | | | | 14,059 | | |
| | |
截至6个月的时间
06月30日 |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
期间开始时的Balance -
|
| | | | 20,102 | | | | | | 23,063 | | |
新增经纪净资产(1)
|
| | | | (2,221) | | | | | | 982 | | |
市场影响(2)
|
| | | | 3,199 | | | | | | (4,746) | | |
Balance - 期末
|
| | | | 21,080 | | | | | | 19,299 | | |
| | |
截至12月31日止年度,
|
| | | | | | | | | | | | | |||||||||
| | |
2022
|
| |
2021
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
以销售为主的
|
| | | $ | 83,988 | | | | | $ | 75,726 | | | | | | 8,262 | | | | | | 11% | | |
尾随
|
| | | | 65,309 | | | | | | 73,114 | | | | | | (3,135) | | | | | | -3% | | |
佣金总收入
|
| | | $ | 149,297 | | | | | $ | 148,840 | | | | | | 4,384 | | | | | | 3% | | |
| | |
截至12月31日的年度,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
经纪资产
|
| | | | 20,102 | | | | | | 23,063 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
符合试用条件的资产
|
| | | | 13,890 | | | | | | 16,866 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
期间开始时的Balance -
|
| | | | 23,063 | | | | | | 14,244 | | |
新增经纪净资产(1)
|
| | | | 1,498 | | | | | | 4,988 | | |
市场影响(2)
|
| | | | (4,459) | | | | | | 3,831 | | |
Balance - 期末
|
| | | | 20,102 | | | | | | 23,063 | | |
| | |
9月30日
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
咨询资产
|
| | | | 1,997 | | | | | | 1,998 | | |
| | |
截至9月30日的三个月
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
期间开始时的Balance -
|
| | | | 2,046 | | | | | | 2,089 | | |
净新增咨询资产(1)
|
| | | | 26 | | | | | | 19 | | |
市场影响(2)
|
| | | | (75) | | | | | | (110) | | |
Balance - 期末
|
| | | | 1,997 | | | | | | 1,998 | | |
| | |
截至9月30日的9个月
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
期间开始时的Balance -
|
| | | | 2,129 | | | | | | 2,518 | | |
净新增咨询资产(1)
|
| | | | (396) | | | | | | 108 | | |
市场影响(2)
|
| | | | 264 | | | | | | (628) | | |
Balance - 期末
|
| | | | 1,997 | | | | | | 1,998 | | |
| | |
6月30日
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
咨询资产。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。
|
| | | | 2,046 | | | | | | 2,089 | | |
| | |
截至6个月的时间
06月30日 |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
期间开始时的Balance -
|
| | | | 2,129 | | | | | | 2,518 | | |
净新增咨询资产(1)
|
| | | | (422) | | | | | | 89 | | |
市场影响(2)
|
| | | | 339 | | | | | | (518) | | |
Balance - 期末
|
| | | | 2,046 | | | | | | 2,089 | | |
| | |
12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
咨询资产。
|
| | | | 2,129 | | | | | | 2,518 | | |
| | |
年终了
12月31日 |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
期间开始时的Balance -
|
| | | | 2,518 | | | | | | 1,076 | | |
净新增咨询资产(1)
|
| | | | 98 | | | | | | 1,153 | | |
市场影响(2)
|
| | | | (487) | | | | | | 289 | | |
Balance - 期末
|
| | | | 2,129 | | | | | | 2,518 | | |
| | |
截至9月30日的三个月
|
| |
截至9月30日的9个月
|
| ||||||||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
%更改
|
| |
2023
|
| |
2022
|
| |
%更改
|
| ||||||||||||||||||
支付范围
|
| | | | 81.88% | | | | | | 78.39% | | | | | | 4.46% | | | | | | 79.52% | | | | | | 77.74% | | | | | | 2.28% | | |
| | |
截至6月30日的6个月
|
| |
更改
|
| ||||||||||||
| | |
2023
|
| |
2022
|
| ||||||||||||
支付范围
|
| | | | 78.30% | | | | | | 77.46% | | | | | | 0.84% | | |
| | |
截至12月31日止年度,
|
| | | | |||||||||
| | |
2022
|
| |
2021
|
| |
更改
|
| ||||||
支付范围
|
| | | | 77.51% | | | | | | 77.79% | | | |
24bps
|
|
|
2023
|
| | | $ | 567,786 | | |
|
2024
|
| | | | 2,418,230 | | |
|
2025
|
| | | | 2,702,207 | | |
|
2026
|
| | | | 3,011,895 | | |
|
2027
|
| | | | 3,357,076 | | |
|
之后
|
| | | | 9,977,866 | | |
|
合计
|
| | | $ | 22,035,060 | | |
| | |
前九个月
截至9月30日 |
| |||||||||
(千)
|
| |
2023
|
| |
2022
|
| ||||||
经营活动提供的现金净额
|
| | | $ | 284 | | | | | $ | 3,871 | | |
投资活动中使用的净现金
|
| | | | — | | | | | | (25) | | |
用于融资活动的现金净额
|
| | | | (1,861) | | | | | | (3,739) | | |
现金流量净变动
|
| | | $ | (1,577) | | | | | $ | 107 | | |
| | |
前六个月的费用
截止于6月30日 |
| |||||||||
(千)
|
| |
2023
|
| |
2022
|
| ||||||
经营活动提供的现金净额
|
| | | $ | 241 | | | | | $ | 3,887 | | |
投资活动中使用的净现金
|
| | | | (88) | | | | | | (55) | | |
用于融资活动的现金净额
|
| | | | (1,296) | | | | | | 3,008 | | |
现金流量净变动
|
| | | $ | (1,143) | | | | | $ | 825 | | |
(千)
|
| |
2022
|
| |
2021
|
| ||||||
经营活动提供的现金净额
|
| | | $ | 5,362 | | | | | $ | 2,526 | | |
投资活动中使用的净现金
|
| | | | (326) | | | | | | (4,993) | | |
财务活动提供的现金净额(用于)
|
| | | | (4,510) | | | | | | 3,102 | | |
现金流量净变动
|
| | | $ | 526 | | | | | $ | 635 | | |
| | |
按期限到期付款
|
| |||||||||||||||||||||||||||
| | |
合计
|
| |
不到1年
|
| |
1-3年
|
| |
3-5年
|
| |
5年以上
|
| |||||||||||||||
合同义务
|
| |
(千)
|
| |||||||||||||||||||||||||||
长期债务(1)
|
| | | $ | 22,035 | | | | | $ | 568 | | | | | $ | 8,132 | | | | | $ | 11,266 | | | | | $ | 2,069 | | |
利息支付
|
| | | | 9,504 | | | | | | 594 | | | | | | 6,152 | | | | | | 2,672 | | | | | | 87 | | |
本票 - 附属公司(2)
|
| | | | 12,063 | | | | | | 12,063 | | | | | | — | | | | | | — | | | | | | — | | |
由于成员(4)
|
| | | | 5,057 | | | | | | 5,057 | | | | | | | | | | | | | | | | | | | | |
经营租赁义务(3)
|
| | | | 6,157 | | | | | | 806 | | | | | | 2,219 | | | | | | 2,363 | | | | | | 769 | | |
| | | | $ | 54,816 | | | | | $ | 19,087 | | | | | $ | 16,503 | | | | | $ | 16,301 | | | | | $ | 2,924 | | |
执行主任
|
| |
年龄
|
| |
职位
|
|
克雷格·古尔德
|
| | | | | 董事(三类)首席执行官 | |
David·谢恩
|
| | | | | 董事(三类)首席财务官 | |
导演 | | | | | | | |
达斯汀·科恩
|
| | | | | 董事(II类) | |
David鹤
|
| | | | | 董事(一级) | |
Daniel·海因斯
|
| | | | | 董事(II类) | |
乔尔·马克斯
|
| | | | | 董事(一级) | |
|
董事
|
| |
类
|
|
|
David鹤
|
| |
第一类
|
|
|
乔尔·马克斯
|
| |
第一类
|
|
|
达斯汀·科恩
|
| |
II类
|
|
|
Daniel·海因斯
|
| |
II类
|
|
|
克雷格·古尔德
|
| |
III类
|
|
|
David·谢恩
|
| |
III类
|
|
姓名和主要职务
|
| |
年
|
| |
工资
($) |
| |
选项
奖项 ($) |
| |
非股权
奖励 薪酬 |
| |
奖金
($) |
| |
所有其他
薪酬 ($) |
| |
合计
($) |
| | |||||||||||||||||||||||
克雷格·古尔德
|
| | | | 2023 | | | | | $ | 300,000 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 64,586 | | | | | $ | 364,586 | | | | ||
温特沃斯的总裁、卡博特·洛奇证券、有限责任公司的总裁和首席执行官
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
温特沃斯首席执行官
|
| | | | 2022 | | | | | $ | 300,000 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 229,185 | | | | | $ | 529,185 | | | | ||
罗杰·莱博维茨
|
| | | | 2023 | | | | | $ | 200,000 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 59,044 | | | | | $ | 259,044 | | | | | |
有限责任公司首席财务官Cabot Lodge Securities
|
| | | | 2022 | | | | | $ | 200,000 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 52,339 | | | | | $ | 252,339 | | | | ||
Kathine Flouton
|
| | | | 2023 | | | | | $ | 400,000 | | | | | | — | | | | | | | | | | | $ | 50,000 | | | | | | — | | | | | $ | 450,000 | | | | ||
普什·卡普兰·斯特林
|
| | | | 2022 | | | | | $ | 350,000 | | | | | | | | | | | | | | | | | | | | | | | $ | 41,667 | | | | | $ | 391,667 | | | | ||
投资股份有限公司‘S总裁
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Kingswood收购
公司普通股 (业务合并前) |
| |
关于Binah Capital
集团公司普通股 (业务合并后) |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
A类
个共享 |
| |
B类
个共享 |
| |
合计
个共享 |
| | | | | | | |
假设没有赎回
|
| |
假设最大赎回量
|
| |||||||||||||||||||||||||||
| | |
百分比
|
| |
个共享
|
| |
百分比
|
| |
个共享
|
| |
百分比
|
| |||||||||||||||||||||||||||||||||
实益拥有人姓名(1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Kingswood Global Sponsor LLC(2)
|
| | | | 2,605,000 | | | | | | — | | | | | | 2,605,000 | | | | | | 75.22% | | | | | | 1,566,739(5) | | | | | | 9.43% | | | | | | 1,566,739(5) | | | | | | 9.71% | | |
HSQ Investments Limited(3)
|
| | | | 2,605,000 | | | | | | — | | | | | | 2,605,000 | | | | | | 75.22% | | | | | | 1,566,739(5) | | | | | | 9.43% | | | | | | 1,566,739(5) | | | | | | 9.71% | | |
Seaponack,LLC(4)
|
| | | | 2,605,000 | | | | | | — | | | | | | 2,605,000 | | | | | | 75.22% | | | | | | 1,566,739(5) | | | | | | 9.43% | | | | | | 1,566,739(5) | | | | | | 9.71% | | |
Gary Wilder(2)
|
| | | | 2,605,000 | | | | | | — | | | | | | 2,605,000 | | | | | | 75.22% | | | | | | 1,566,739(5) | | | | | | 9.43% | | | | | | 1,566,739(5) | | | | | | 9.71% | | |
Jonathan Massing(2)
|
| | | | 2,605,000 | | | | | | — | | | | | | 2,605,000 | | | | | | 75.22% | | | | | | 1,566,739(5) | | | | | | 9.43% | | | | | | 1,566,739(5) | | | | | | 9.71% | | |
Michael Nessim(2)
|
| | | | 2,605,000 | | | | | | — | | | | | | 2,605,000 | | | | | | 75.22% | | | | | | 1,566,739(5) | | | | | | 9.43% | | | | | | 1,566,739(5) | | | | | | 9.71% | | |
David Hudd(2)
|
| | | | 2,605,000 | | | | | | — | | | | | | 2,605,000 | | | | | | 75.22% | | | | | | 1,566,739(5) | | | | | | 9.43% | | | | | | 1,566,739(5) | | | | | | 9.71% | | |
拉里·罗斯(Larry Roth)
|
| | | | — | | | | | | 200,000 | | | | | | 200,000 | | | | | | 5.78% | | | | | | 191,304(6) | | | | | | 1.15% | | | | | | 191,304(6) | | | | | | 1.19% | | |
Lisa Roth
|
| | | | — | | | | | | 35,000 | | | | | | 35,000 | | | | | | 1.01% | | | | | | 33,478(6) | | | | | | * | | | | | | 33,478(6) | | | | | | * | | |
Caroline O'Connell
|
| | | | — | | | | | | 35,000 | | | | | | 35,000 | | | | | | 1.01% | | | | | | 33,478(6) | | | | | | * | | | | | | 33,478(6) | | | | | | * | | |
杰里米·怀尔德(2)(4)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Duncan Gerard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
KWAC作为一个集团的董事和执行官(9名个人)
|
| | | | 2,605,000 | | | | | | 270,000 | | | | | | 2,875,000 | | | | | | 83.02% | | | | | | 1,824,999 | | | | | | 10.99% | | | | | | 1,824,999 | | | | | | 11.32% | | |
MHC证券
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,000,000 | | | | | | 54.17% | | | | | | 9,000,000 | | | | | | 55.80% | | |
温特沃斯基金
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,400,000 | | | | | | 8.43% | | | | | | 1,400,000 | | | | | | 8.68% | | |
某些温特沃斯会员
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,100,000 | | | | | | 6.62% | | | | | | 1,100,000 | | | | | | 6.82% | | |
PPD集团
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,400,000 | | | | | | 8.43% | | | | | | 1,400,000 | | | | | | 8.68% | | |
TKM资金
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 200,000 | | | | | | 1.20% | | | | | | 200,000 | | | | | | 1.24% | | |
克雷格·古尔德
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | 0.00% | | | | | | 1 | | | | | | 0.00% | | |
David·谢恩
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | 0.00% | | | | | | 1 | | | | | | 0.00% | | |
达斯汀·科恩
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | 0.00% | | | | | | 1 | | | | | | 0.00% | | |
David鹤
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | 0.00% | | | | | | 1 | | | | | | 0.00% | | |
Daniel·海因斯
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | 0.00% | | | | | | 1 | | | | | | 0.00% | | |
乔尔·马克斯
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | 0.00% | | | | | | 1 | | | | | | 0.00% | | |
控股集团董事及高管
(6个人) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6 | | | | | | 0.00% | | | | | | 6 | | | | | | 0.00% | | |
| KINGSWOD ACQUISITION CORP.财务报表 | | | |||||
|
截至2023年9月30日及截至2023年9月30日期间的简明财务报表,
2023年和2022年 |
| | | | | | |
|
截至二零二三年九月三十日(未经审核)及二零二二年十二月三十一日之简明资产负债表
|
| | | | F-2 | | |
|
截至2023年及2022年9月30日止三个月及九个月之简明营运报表(未经审核)
|
| | | | F-3 | | |
|
截至2023年及2022年9月30日止三个月及九个月之简明股东亏损变动表(未经审核)
|
| | | | F-4 | | |
|
截至2023年、2023年和2022年9月30日的9个月现金流量表(未经审计)
|
| | | | F-5 | | |
|
简明财务报表附注(未经审计)
|
| | | | F-6 | | |
| 截至2022年及2021年12月31日的经审核财务报表 | | | |||||
|
独立注册会计师报告
|
| | | | F-26 | | |
|
截至2022年和2021年12月31日的资产负债表
|
| | | | F-27 | | |
|
截至二零二二年十二月三十一日及二零二一年十二月三十一日止年度之经营报表
|
| | | | F-28 | | |
|
截至2022年12月31日及2021年12月31日止年度股东亏损变动表
|
| | | | F-29 | | |
|
截至二零二二年十二月三十一日及二零二一年十二月三十一日止年度现金流量表
|
| | | | F-30 | | |
|
财务报表附注
|
| | | | F-31 | | |
|
2)
Wentworth Management Services,LLC
|
| | |||||
|
截至2023年9月30日以及截至2023年及2022年9月30日止九个月的简明综合财务报表
|
| | | | | | |
|
截至2023年9月30日(未经审计)和2023年12月31日的简明合并资产负债表,
2022 |
| | | | F-47 | | |
|
截至2023年及2022年9月30日止三个月及九个月之简明综合经营报表(未经审核)
|
| | | | F-48 | | |
|
截至2023年及2022年9月30日止三个月及九个月之简明综合股东权益变动表(未经审核)
|
| | | | F-49 | | |
|
截至二零二三年及二零二二年九月三十日止九个月之简明综合现金流量表(未经审核)
|
| | | | F-50 | | |
|
简明合并财务报表附注(未经审计)
|
| | | | F-51 | | |
|
截至2022年12月31日及2021年12月31日止年度的经审核财务报表
|
| | |||||
|
独立注册会计师报告
|
| | | | F-64 | | |
|
于二零二二年十二月三十一日及二零二一年十二月三十一日之综合资产负债表
|
| | | | F-66 | | |
|
截至二零二二年十二月三十一日及二零二一年十二月三十一日止年度之综合经营报表
|
| | | | F-67 | | |
|
截至2022年12月31日及2021年12月31日止年度合并股东权益变动表
|
| | | | F-68 | | |
|
截至2022年12月31日和12月31日止年度合并现金流量表
2021 |
| | | | F-69 | | |
|
合并财务报表附注
|
| | | | F-70 | | |
| | |
2023年9月30日
|
| |
2022年12月31日
|
| ||||||
| | |
(未经审计)
|
| | | | | | | |||
资产 | | | | | | | | | | | | | |
现金
|
| | | $ | 1,509 | | | | | $ | 277,511 | | |
预缴税款
|
| | | | 65,050 | | | | | | 58,141 | | |
流动资产总额
|
| | | | 66,559 | | | | | | 335,652 | | |
信托帐户
|
| | | | 6,134,176 | | | | | | 5,514,494 | | |
总资产
|
| | | $ | 6,200,735 | | | | | $ | 5,850,146 | | |
负债、可赎回普通股和股东亏损
|
| | | | | | | | | | | | |
应付账款和应计费用
|
| | | $ | 5,614,877 | | | | | $ | 3,849,284 | | |
可转换本票
|
| | | | 1,409,942 | | | | | | 1,351,662 | | |
应缴税金
|
| | | | 18,841 | | | | | | — | | |
递延纳税义务
|
| | | | — | | | | | | 31,151 | | |
应交消费税
|
| | | | 1,642 | | | | | | — | | |
流动负债总额
|
| | | | 7,045,302 | | | | | | 5,232,097 | | |
延期承销商赔偿
|
| | | | 4,025,000 | | | | | | 4,025,000 | | |
保修责任
|
| | | | 217,441 | | | | | | 672,978 | | |
总负债
|
| | | | 11,287,743 | | | | | | 9,930,075 | | |
承付款和或有事项(附注6) | | | | | | | | | | | | | |
可能赎回的A类普通股,截至2023年9月30日和2022年12月31日,分别为494,049股和508,456股,赎回价值分别为11.83美元和10.25美元
|
| | | | 5,842,408 | | | | | | 5,211,674 | | |
股东亏损: | | | | | | | | | | | | | |
优先股,面值0.0001美元;授权1,000,000股;未发行和未发行
|
| | | | — | | | | | | — | | |
A类普通股,面值0.0001美元;授权发行1亿股;
2,709,000股和104,000股已发行和已发行股票,不包括494,049股 和508,456股,可能需要赎回,截至9月30日 2023年12月31日和2022年12月31日 |
| | | | 271 | | | | | | 10 | | |
B类普通股,面值0.0001美元;授权发行1,000万股;已发行和已发行股票分别为270,000股和2,875,000股
|
| | | | 27 | | | | | | 288 | | |
新增实收资本
|
| | | | — | | | | | | — | | |
累计亏损
|
| | | | (10,929,714) | | | | | | (9,291,901) | | |
股东亏损总额
|
| | | | (10,929,416) | | | | | | (9,291,603) | | |
负债、可赎回普通股和股东亏损
|
| | | $ | 6,200,735 | | | | | $ | 5,850,146 | | |
| | |
截止三个月
9月30日 |
| |
截至9个月
9月30日 |
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
运营成本
|
| | | $ | 722,094 | | | | | $ | 736,011 | | | | | $ | 1,952,127 | | | | | $ | 3,261,136 | | |
运营亏损
|
| | | | (722,094) | | | | | | (736,011) | | | | | | (1,952,127) | | | | | | (3,261,136) | | |
其他收入,净额: | | | | | | | | | | | | | | | | | | | | | | | | | |
利息收入
|
| | | | 57,389 | | | | | | 67,094 | | | | | | 161,026 | | | | | | 144,657 | | |
可转换本票公允价值变动
|
| | | | (52,412) | | | | | | 140,888 | | | | | | (58,280) | | | | | | 250,179 | | |
权证负债公允价值变动
|
| | | | 151,846 | | | | | | 759,227 | | | | | | 455,537 | | | | | | 6,073,820 | | |
其他收入总额,净额
|
| | | | 156,823 | | | | | | 967,209 | | | | | | 558,283 | | | | | | 6,468,656 | | |
未计提所得税准备的收入(亏损)
|
| | | | (565,271) | | | | | | 231,198 | | | | | | (1,393,844) | | | | | | 3,207,520 | | |
所得税拨备
|
| | | | (7,917) | | | | | | (1,209) | | | | | | (1,031) | | | | | | (5,241) | | |
净(亏损)收入
|
| | | $ | (573,188) | | | | | $ | 229,989 | | | | | $ | (1,394,875) | | | | | $ | 3,202,279 | | |
基本和稀释后加权平均流通股,A类普通股,可能需要赎回
|
| | | | 494,050 | | | | | | 1,463,256 | | | | | | 501,649 | | | | | | 6,573,540 | | |
每股基本和稀释后净(亏损)收益
|
| | | $ | (0.16) | | | | | $ | 0.05 | | | | | $ | (0.39) | | | | | $ | 0.34 | | |
基本和稀释加权平均股份
流通股、A类、B类普通股 不需要赎回 |
| | | | 2,979,000 | | | | | | 2,979,000 | | | | | | 2,979,000 | | | | | | 2,979,000 | | |
每股基本和稀释后净(亏损)收益
|
| | | $ | (0.17) | | | | | $ | 0.05 | | | | | $ | (0.40) | | | | | $ | 0.33 | | |
| | |
A类普通股
|
| |
B类普通股
|
| |
额外的
实收 大写 |
| |
累计
赤字 |
| |
股东的
赤字 |
| |||||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||
Balance - 2023年1月1日
|
| | | | 104,000 | | | | | $ | 10 | | | | | | 2,875,000 | | | | | $ | 288 | | | | | $ | — | | | | | $ | (9,291,901) | | | | | $ | (9,291,603) | | |
可能赎回的A类普通股重新计量
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (241,296) | | | | | | (241,296) | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (388,829) | | | | | | (388,829) | | |
截至2023年3月31日的余额
|
| | | | 104,000 | | | | | $ | 10 | | | | | | 2,875,000 | | | | | $ | 288 | | | | | $ | — | | | | | $ | (9,922,026) | | | | | $ | (9,921,728) | | |
应交消费税
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,642) | | | | | | (1,642) | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (432,858) | | | | | | (432,858) | | |
截至2023年6月30日的余额
|
| | | | 104,000 | | | | | $ | 10 | | | | | | 2,875,000 | | | | | $ | 288 | | | | | $ | — | | | | | $ | (10,356,526) | | | | | $ | (10,356,228) | | |
将B类股转换为
A类 |
| | | | 2,605,000 | | | | | | 261 | | | | | | (2,605,000) | | | | | | (261) | | | | | | — | | | | | | — | | | | | | — | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (573,188) | | | | | | (573,188) | | |
截至2023年9月30日的余额
|
| | | | 2,709,000 | | | | | $ | 271 | | | | | | 270,000 | | | | | $ | 27 | | | | | $ | — | | | | | $ | (10,929,714) | | | | | $ | (10,929,416) | | |
| | |
A类普通股
|
| |
B类普通股
|
| |
额外的
实收 大写 |
| |
累计
赤字 |
| |
股东的
赤字 |
| |||||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||
Balance - 2022年1月1日
|
| | | | 104,000 | | | | | $ | 10 | | | | | | 2,875,000 | | | | | $ | 288 | | | | | $ | — | | | | | $ | (10,256,949) | | | | | $ | (10,256,651) | | |
可能赎回的A类普通股重新计量
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,506) | | | | | | (10,506) | | |
净收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,492,241 | | | | | | 3,492,241 | | |
截至2022年3月31日的余额
|
| | | | 104,000 | | | | | $ | 10 | | | | | | 2,875,000 | | | | | $ | 288 | | | | | $ | — | | | | | $ | (6,775,214) | | | | | $ | (6,774,916) | | |
可能赎回的A类普通股重新计量
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (63,930) | | | | | | (63,930) | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (519,951) | | | | | | (519,951) | | |
截至2022年6月30日的余额
|
| | | | 104,000 | | | | | $ | 10 | | | | | | 2,875,000 | | | | | $ | 288 | | | | | $ | — | | | | | $ | (7,359,095) | | | | | $ | (7,358,797) | | |
可能赎回的A类普通股重新计量
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (156,459) | | | | | | (156,459) | | |
净收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 229,989 | | | | | | 229,989 | | |
截至2022年9月30日的余额
|
| | | | 104,000 | | | | | $ | 10 | | | | | | 2,875,000 | | | | | $ | 288 | | | | | $ | — | | | | | $ | (7,285,565) | | | | | $ | (7,285,267) | | |
| | |
截至的9个月
9月30日 |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
净(亏损)收入
|
| | | $ | (1,394,875) | | | | | $ | 3,202,279 | | |
调整以将净(亏损)收入与运营中使用的净现金进行核对
活动: |
| | | | | | | | | | | | |
信托账户的利息收入
|
| | | | (161,026) | | | | | | (144,609) | | |
可转换票据公允价值变动
|
| | | | 58,280 | | | | | | (250,179) | | |
权证负债公允价值变动
|
| | | | (455,537) | | | | | | (6,073,820) | | |
营运资金变动:
|
| | | | | | | | | | | | |
递延纳税义务
|
| | | | (31,151) | | | | | | — | | |
预缴税款
|
| | | | 11,932 | | | | | | — | | |
预付费用
|
| | | | — | | | | | | 106,329 | | |
应缴税金
|
| | | | — | | | | | | (13,759) | | |
应付账款和应计费用
|
| | | | 1,765,593 | | | | | | 1,721,638 | | |
经营活动中使用的净现金
|
| | | | (206,784) | | | | | | (1,452,121) | | |
投资活动现金流: | | | | | | | | | | | | | |
赎回时从信托账户中提取的现金
|
| | | | 164,309 | | | | | | 102,894,278 | | |
温特沃斯对 - 信托基金的投资
|
| | | | (553,747) | | | | | | — | | |
信托投资
|
| | | | (69,218) | | | | | | (243,876) | | |
投资活动提供的现金净额(用于)
|
| | | | (458,656) | | | | | | 102,650,402 | | |
融资活动的现金流: | | | | | | | | | | | | | |
A类普通股的赎回可能会被赎回
|
| | | | (164,309) | | | | | | (102,894,278) | | |
可转换期票收益
|
| | | | — | | | | | | 1,110,000 | | |
信托基金
|
| | | | 553,747 | | | | | | — | | |
融资活动提供(使用)的现金净额
|
| | | | 389,438 | | | | | | (101,784,278) | | |
现金净变化
|
| | | | (276,002) | | | | | | (585,997) | | |
期初现金
|
| | | | 277,511 | | | | | | 838,478 | | |
现金,期末
|
| | | $ | 1,509 | | | | | $ | 252,481 | | |
补充披露现金流量信息:
|
| | | | | | | | | | | | |
非现金投资和融资交易:
|
| | | | | | | | | | | | |
增加可能赎回的A类普通股
|
| | | $ | 241,296 | | | | | $ | 230,895 | | |
应交消费税
|
| | | $ | 1,642 | | | | | $ | — | | |
将B类股转换为A类股
|
| | | $ | 261 | | | | | $ | — | | |
| | |
9月30日
2023 |
| |
12月31日
2022 |
| ||||||
截至期初
|
| | | $ | 5,211,674 | | | | | $ | 117,861,531 | | |
少: | | | | | | | | | | | | | |
赎回
|
| | | | (164,309) | | | | | | (113,037,043) | | |
加号: | | | | | | | | | | | | | |
账面价值到赎回价值的重新计量调整(1)
|
| | | | 795,043 | | | | | | 387,186 | | |
A类普通股可能需要赎回
|
| | | $ | 5,842,408 | | | | | $ | 5,211,674 | | |
| | |
截止三个月
9月30日 |
| |
截至9个月
9月30日 |
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
可赎回A类的净(亏损)收入
|
| | | $ | (80,246) | | | | | $ | 75,896 | | | | | $ | (195,283) | | | | | $ | 2,209,573 | | |
基本和稀释后加权平均流通股,
A类普通股,以可能的情况为准 赎回 |
| | | | 494,050 | | | | | | 1,463,256 | | | | | | 501,649 | | | | | | 6,573,540 | | |
每股基本和稀释后净(亏损)收益,可赎回A类普通股
|
| | | $ | (0.16) | | | | | $ | 0.05 | | | | | $ | (0.39) | | | | | $ | 0.34 | | |
不可赎回A类可获得的净(亏损)收入
和B类普通股 |
| | | | (492,942) | | | | | | 154,093 | | | | | | (1,199,592) | | | | | | 992,706 | | |
基本和稀释后加权平均流通股,
不可赎回的A类和B类普通股 库存 |
| | | | 2,979,000 | | | | | | 2,979,000 | | | | | | 2,979,000 | | | | | | 2,979,000 | | |
每股基本和稀释后净(亏损)收益、不可赎回的A类和B类普通股
|
| | | $ | (0.17) | | | | | $ | 0.05 | | | | | $ | (0.40) | | | | | $ | 0.33 | | |
2023年9月30日
|
| |
1级
|
| |
二级
|
| |
3级
|
| |||||||||
资产: | | | | | | | | | | | | | | | | | | | |
信托账户中的活期存款
|
| | | $ | 6,134,176 | | | | | $ | — | | | | | $ | — | | |
负债: | | | | | | | | | | | | | | | | | | | |
可转换本票
|
| | | $ | — | | | | | $ | — | | | | | $ | 1,409,942 | | |
私募认股权证
|
| | | $ | — | | | | | $ | — | | | | | $ | 131,191 | | |
公开认股权证
|
| | | $ | 86,250 | | | | | $ | — | | | | | $ | — | | |
2022年12月31日
|
| |
1级
|
| |
二级
|
| |
3级
|
| |||||||||
资产: | | | | | | | | | | | | | | | | | | | |
信托账户中的美国货币市场共同基金
|
| | | $ | 5,514,494 | | | | | $ | — | | | | | $ | — | | |
负债: | | | | | | | | | | | | | | | | | | | |
可转换本票
|
| | | $ | — | | | | | $ | — | | | | | $ | 1,351,662 | | |
私募认股权证
|
| | | $ | — | | | | | $ | — | | | | | $ | 327,978 | | |
公开认股权证
|
| | | $ | 345,000 | | | | | $ | — | | | | | $ | — | | |
输入
|
| |
9月30日
2023 |
| |
12月31日
2022 |
| ||||||
股价
|
| | | $ | 12.02 | | | | | $ | 10.02 | | |
行权价
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
期限(年)
|
| | | | 5.0 | | | | | | 5.0 | | |
无风险费率
|
| | | | 4.6% | | | | | | 3.99% | | |
股息率
|
| | | | —% | | | | | | —% | | |
波动性
|
| | | | 11.2% | | | | | | 1.8% | | |
输入
|
| |
9月30日
2023 |
| |
12月31日
2022 |
| ||||||
到期金额
|
| | | $ | 1,500,000 | | | | | $ | 1,500,000 | | |
期限(年)
|
| | | | 0.15 | | | | | | 0.39 | | |
企业合并成功的概率
|
| | | | 95.0% | | | | | | 92.5% | | |
现值系数
|
| | | | 0.9894 | | | | | | 0.9742 | | |
无风险费率
|
| | | | 5.59% | | | | | | 4.62% | | |
波动性
|
| | | | 11.2% | | | | | | 1.8% | | |
| | |
3级
|
| |||
截至2022年12月31日的公允价值
|
| | | $ | 1,679,640 | | |
可转换本票公允价值变动
|
| | | | 29,238 | | |
公允价值 - 私募认股权证负债变动
|
| | | | (65,596) | | |
截至2023年3月31日的公允价值
|
| | | $ | 1,643,282 | | |
可转换本票公允价值变动
|
| | | | (23,370) | | |
公允价值 - 私募认股权证负债变动
|
| | | | (65,595) | | |
截至2023年6月30日的公允价值
|
| | | $ | 1,554,317 | | |
可转换本票公允价值变动
|
| | | | 52,412 | | |
公允价值 - 私募认股权证负债变动
|
| | | | (65,596) | | |
截至2023年9月30日的公允价值
|
| | | $ | 1,541,133 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
资产 | | | | | | | | | | | | | |
现金
|
| | | $ | 277,511 | | | | | $ | 838,478 | | |
应收账款
|
| | | | 58,141 | | | | | | — | | |
预付费用
|
| | | | — | | | | | | 132,740 | | |
流动资产总额
|
| | | | 335,652 | | | | | | 971,218 | | |
信托账户中持有的投资
|
| | | | 5,514,494 | | | | | | 117,861,531 | | |
总资产
|
| | | $ | 5,850,146 | | | | | $ | 118,832,749 | | |
负债、可赎回普通股和股东亏损
|
| | | | | | | | | | | | |
应付账款和应计费用
|
| | | $ | 3,849,284 | | | | | $ | 758,095 | | |
可转换本票
|
| | | | 1,351,662 | | | | | | — | | |
递延纳税义务
|
| | | | 31,151 | | | | | | — | | |
因关联方原因
|
| | | | — | | | | | | 1,667 | | |
流动负债总额
|
| | | | 5,232,097 | | | | | | 759,762 | | |
延期承销商赔偿
|
| | | | 4,025,000 | | | | | | 4,025,000 | | |
保修责任
|
| | | | 672,978 | | | | | | 6,443,107 | | |
总负债
|
| | | | 9,930,075 | | | | | | 11,227,869 | | |
承付款和或有事项(附注6) | | | | | | | | | | | | | |
可能赎回的A类普通股,508,456股和11,500,000股,赎回价值10.25美元
|
| | | | 5,211,674 | | | | | | 117,861,531 | | |
股东亏损: | | | | | | | | | | | | | |
优先股,面值0.0001美元;授权1,000,000股;未发行,
未偿还的 |
| | | | — | | | | | | — | | |
A类普通股,面值0.0001美元;授权100,000,000股;已发行和已发行股票104,000股,不包括508,456股和11,500,000股,可能于2022年12月31日和2021年12月31日赎回
|
| | | | 10 | | | | | | 10 | | |
B类普通股,面值0.0001美元;授权股份1,000万股;已发行和已发行股份2,875,000股
|
| | | | 288 | | | | | | 288 | | |
新增实收资本
|
| | | | — | | | | | | — | | |
累计亏损
|
| | | | (9,291,901) | | | | | | (10,256,949) | | |
股东亏损总额
|
| | | | (9,291,603) | | | | | | (10,256,651) | | |
负债、可赎回普通股和股东亏损
|
| | | $ | 5,850,146 | | | | | $ | 118,832,749 | | |
| | |
截至本年度的年度业绩
2022年12月31日 |
| |
截至本年度的年度业绩
2021年12月31日 |
| ||||||
运营成本
|
| | | $ | 4,784,480 | | | | | $ | 1,208,657 | | |
运营亏损
|
| | | | (4,784,480) | | | | | | (1,208,657) | | |
其他收入: | | | | | | | | | | | | | |
利息收入
|
| | | | 255,057 | | | | | | 11,906 | | |
交易成本
|
| | | | — | | | | | | (8,211) | | |
公允价值变动 - 可转换本票
|
| | | | 148,338 | | | | | | — | | |
权证负债公允价值变动
|
| | | | 5,770,129 | | | | | | 759,227 | | |
其他收入合计
|
| | | | 6,173,524 | | | | | | 762,922 | | |
扣除所得税准备前的收入(亏损)
|
| | | | 1,389,044 | | | | | $ | (445,735) | | |
所得税拨备
|
| | | | (36,810) | | | | | | — | | |
净收益(亏损)
|
| | | $ | 1,352,234 | | | | | $ | (445,735) | | |
基本和稀释后加权平均流通股,A类普通股,可能需要赎回
|
| | | | 4,859,959 | | | | | | 11,500,000 | | |
每股基本和稀释后净收益(亏损)
|
| | | $ | 0.17 | | | | | $ | (0.03) | | |
基本和稀释后的加权平均流通股、A类和B类普通股不需赎回
|
| | | | 2,979,000 | | | | | | 2,979,000 | | |
每股基本和稀释后净收益(亏损)
|
| | | $ | 0.17 | | | | | $ | (0.03) | | |
| | |
A类
普通股 |
| |
B类
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
|
| ||||||||||||||||||||||||||||||
Balance - ,2020年12月31日
|
| | | | 104,000 | | | | | $ | 10 | | | | | | 2,875,000 | | | | | $ | 288 | | | | |
|
—
|
| | | | | (9,558,337) | | | | | | (9,558,039) | | |
服务成本
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (241,091) | | | | | | (241,091) | | |
可能赎回的A类普通股重新计量
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (11,786) | | | | | | (11,786) | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (445,735) | | | | | | (445,735) | | |
Balance - 2021年12月31日
|
| | | | 104,000 | | | | | | 10 | | | | | | 2,875,000 | | | | | | 288 | | | | |
|
—
|
| | | | | (10,256,949) | | | | | | (10,256,651) | | |
可能赎回的A类普通股重新计量
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (387,186) | | | | | | (387,186) | | |
净收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,352,234 | | | | | | 1,352,234 | | |
Balance - 2022年12月31日
|
| | | | 104,000 | | | | | $ | 10 | | | | | | 2,875,000 | | | | | $ | 288 | | | | | $ | — | | | | | $ | (9,291,901) | | | | | $ | (9,291,603) | | |
| | |
截至本年度的年度业绩
2022年12月31日 |
| |
截至本年度的年度业绩
2021年12月31日 |
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
净收益(亏损)
|
| | | $ | 1,352,234 | | | | | $ | (445,735) | | |
将净收益(亏损)与经营活动中使用的现金净额进行调整:
|
| | | | | | | | | | | | |
信托账户中的投资赚取利息
|
| | | | (254,973) | | | | | | (11,786) | | |
权证负债公允价值变动
|
| | | | (5,770,129) | | | | | | (759,227) | | |
可转换票据公允价值变动
|
| | | | (148,338) | | | | | | — | | |
因关联方原因核销
|
| | | | (1,667) | | | | | | — | | |
交易成本
|
| | | | — | | | | | | 8,211 | | |
营运资金变动:
|
| | | | | | | | | | | | |
应收账款
|
| | | | (58,141) | | | | | | — | | |
递延纳税义务
|
| | | | 31,151 | | | | | | — | | |
预付费用
|
| | | | 132,740 | | | | | | 160,000 | | |
应付账款和应计费用
|
| | | | 3,091,189 | | | | | | 429,176 | | |
经营活动中使用的净现金
|
| | | | (1,625,934) | | | | | | (619,361) | | |
投资活动现金流: | | | | | | | | | | | | | |
赎回时从信托账户中提取的现金
|
| | | | 113,037,043 | | | | | | — | | |
信托账户现金投资
|
| | | | (435,033) | | | | | | — | | |
投资活动提供的现金净额
|
| | |
|
112,602,010
|
| | | | | — | | |
融资活动的现金流: | | | | | | | | | | | | | |
可转换期票收益
|
| | | | 1,500,000 | | | | | | — | | |
A类普通股的赎回可能会被赎回
|
| | | | (113,037,043) | | | | | | — | | |
用于融资活动的现金净额
|
| | | | (111,537,043) | | | | | | — | | |
现金净变化
|
| | | | (560,967) | | | | | | (619,361) | | |
期初现金
|
| | | | 838,478 | | | | | | 1,457,839 | | |
现金,期末
|
| | | $ | 277,511 | | | | | $ | 838,478 | | |
非现金投融资交易:
|
| | | | | | | | | | | | |
缴纳联邦所得税
|
| | | $ | 19,000 | | | | | $ | — | | |
可能赎回的A类普通股重新计量
|
| | | $ | 387,186 | | | | | $ | — | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
截至期初
|
| | | $ | 117,861,531 | | | | | $ | 117,849,745 | | |
少: | | | | | | | | | | | | | |
赎回
|
| | | | (113,037,043) | | | | | | — | | |
加号: | | | | | | | | | | | | | |
账面价值到赎回价值的重新计量调整
|
| | | | 387,186 | | | | | | 11,786 | | |
A类普通股可能需要赎回
|
| | | $ | 5,211,674 | | | | | $ | 117,861,531 | | |
| | |
截至本年度的年度业绩
2022年12月31日 |
| |
截至本年度的年度业绩
2021年12月31日 |
| ||||||
可赎回A类的净收益(亏损)
|
| | | $ | 838,385 | | | | | $ | (354,027) | | |
基本和稀释后加权平均流通股,A类普通股,可能需要赎回
|
| | | $ | 4,859,959 | | | | | $ | 11,500,000 | | |
每股基本和稀释后净收益(亏损),可赎回A类普通股
|
| | | | 0.17 | | | | | | (0.03) | | |
不可赎回的A类和B类普通股可获得的净收益(亏损)
|
| | | | 513,849 | | | | | | (91,708) | | |
基本和稀释后的加权平均流通股、不可赎回的A类和B类普通股
|
| | | $ | 2,979,000 | | | | | $ | 2,979,000 | | |
每股基本和稀释后净收益(亏损)、不可赎回的A类和B类普通股
|
| | | $ | 0.17 | | | | | $ | (0.03) | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
递延纳税资产 | | | | | | | | | | | | | |
组织成本/启动费用
|
| | | $ | 843,823 | | | | | $ | 249,918 | | |
联邦净营业亏损
|
| | | | 20,252 | | | | | | 42,889 | | |
可转债公允价值变动
|
| | | | (31,151) | | | | | | — | | |
业务合并费用
|
| | | | — | | | | | | — | | |
递延税金资产总额
|
| | | | 832,924 | | | | | | 292,807 | | |
估值免税额
|
| | | | (864,075) | | | | | | (292,807) | | |
递延纳税义务
|
| | | $ | (31,151) | | | | | $ | — | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
联邦政府 | | | | | | | | | | | | | |
当前
|
| | | | 5,659 | | | | | | — | | |
延期
|
| | | | (540,116) | | | | | | (203,914) | | |
状态 | | | | | | | | | | | | | |
当前
|
| | | | — | | | | | | — | | |
延期
|
| | | | — | | | | | | — | | |
估值免税额变动
|
| | | | 571,267 | | | | | | 203,914 | | |
所得税拨备
|
| | | $ | 36,810 | | | | | $ | — | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
法定联邦所得税税率
|
| | | | 21.0% | | | | | | 21.0% | | |
业务合并费用
|
| | | | 27.8% | | | | | | —% | | |
交易成本
|
| | | | —% | | | | | | (0.4)% | | |
衍生负债公允价值变动
|
| | | | (87.3)% | | | | | | 35.8% | | |
估值免税额变动
|
| | | | 41.1% | | | | | | (56.4)% | | |
所得税拨备
|
| | | | 2.6% | | | | | | —% | | |
2022年12月31日
|
| |
1级
|
| |
二级
|
| |
3级
|
| |||||||||
资产: | | | | | | | | | | | | | | | | | | | |
信托账户中的美国货币市场共同基金(1)
|
| | | $ | 5,514,494 | | | | | $ | — | | | | | $ | — | | |
负债: | | | | | | | | | | | | | | | | | | | |
可转换本票
|
| | | $ | — | | | | | $ | — | | | | | $ | 1,351,662 | | |
私募认股权证
|
| | | $ | — | | | | | $ | — | | | | | $ | 327,978 | | |
公开认股权证
|
| | | $ | 345,000 | | | | | $ | — | | | | | $ | — | | |
2021年12月31日
|
| |
1级
|
| |
二级
|
| |
3级
|
| |||||||||
资产: | | | | | | | | | | | | | | | | | | | |
信托账户中的美国货币市场共同基金(1)
|
| | | $ | 117,861,531 | | | | | $ | — | | | | | $ | — | | |
负债: | | | | | | | | | | | | | | | | | | | |
私募认股权证
|
| | | $ | — | | | | | $ | — | | | | | $ | 2,820,607 | | |
公开认股权证
|
| | | $ | 3,622,500 | | | | | $ | — | | | | | $ | — | | |
输入
|
| |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
股价
|
| | | $ | 10.02 | | | | | $ | 10.10 | | |
行权价
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
期限(年)
|
| | | | 5.0 | | | | | | 5.0 | | |
无风险费率
|
| | | | 3.99% | | | | | | 1.26% | | |
股息率
|
| | | | —% | | | | | | —% | | |
波动性
|
| | | | 1.8% | | | | | | 10% | | |
输入
|
| |
12月31日
2022 |
| |||
到期金额
|
| | | $ | 1,500,000 | | |
期限(年)
|
| | | | 0.5 | | |
企业合并成功的概率
|
| | | | 92.5% | | |
现值系数
|
| | | | 0.9742 | | |
| | |
3级
|
| |||
截至2021年12月31日的公允价值
|
| | | $ | 2,820,607 | | |
借款
|
| | | | 1,500,000 | | |
可转换本票公允价值变动
|
| | | | (148,338) | | |
公允价值 - 私募认股权证负债变动
|
| | | | (2,492,629) | | |
截至2022年12月31日的公允价值
|
| | | $ | 1,679,640 | | |
| | |
合计
保修期 负债 |
| |||
截至2020年12月31日的公允价值
|
| | | $ | 7,202,334 | | |
转移到第1级(1)
|
| | | | (4,571,250) | | |
公允价值变动
|
| | | | (189,523) | | |
截至2021年12月31日的公允价值
|
| | | $ | 2,820,607 | | |
| | |
未经审计的
2023年9月30日 |
| |
2022年12月31日
|
| ||||||
资产: | | | | | | | | | | | | | |
现金、现金等价物和受限现金
|
| | | $ | 6,272,186 | | | | | $ | 7,848,715 | | |
应收账款: | | | | | | | | | | | | | |
应收佣金
|
| | | | 8,231,181 | | | | | | 7,944,495 | | |
结算经纪人到期
|
| | | | 368,023 | | | | | | 641,727 | | |
其他
|
| | | | 1,950,514 | | | | | | 1,878,190 | | |
财产和设备,净额
|
| | | | 1,106,137 | | | | | | 1,460,590 | | |
使用权资产
|
| | | | 4,186,338 | | | | | | 4,523,614 | | |
无形资产净值
|
| | | | 1,724,963 | | | | | | 2,158,898 | | |
商誉
|
| | | | 39,838,916 | | | | | | 39,838,916 | | |
其他资产
|
| | | | 2,885,995 | | | | | | 2,389,013 | | |
总资产
|
| | | $ | 66,564,253 | | | | | $ | 68,684,158 | | |
负债和会员权益
|
| ||||||||||||
负债: | | | | | | | | | | | | | |
应付账款、应计费用和其他负债
|
| | | $ | 7,923,918 | | | | | $ | 8,904,177 | | |
应付佣金
|
| | | | 9,837,742 | | | | | | 11,095,212 | | |
经营租赁负债
|
| | | | 4,216,541 | | | | | | 4,527,015 | | |
应付票据,扣除未摊销债务发行成本671,197美元和
$748,643 |
| | | | 21,363,863 | | | | | | 22,929,147 | | |
本票-代销商
|
| | | | 12,063,312 | | | | | | 11,605,998 | | |
致谢会员
|
| | | | 5,057,232 | | | | | | 4,725,463 | | |
总负债
|
| | | | 60,462,608 | | | | | | 63,787,012 | | |
会员权益
|
| | | | 6,101,646 | | | | | | 4,897,146 | | |
总负债和成员权益
|
| | | $ | 66,564,253 | | | | | $ | 68,684,158 | | |
| | |
截至的三个月
9月30日 |
| |
截至9个月的时间
9月30日 |
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
与客户的合同收入:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
佣金
|
| | | $ | 35,469,227 | | | | | $ | 34,219,415 | | | | | $ | 104,111,862 | | | | | $ | 112,053,157 | | |
咨询费
|
| | | | 5,447,834 | | | | | | 5,549,563 | | | | | | 16,334,211 | | | | | | 17,862,512 | | |
与客户签订合同的总收入
|
| | | | 40,917,061 | | | | | | 39,768,978 | | | | | | 120,446,073 | | | | | | 129,915,669 | | |
利息和其他收入
|
| | | | 1,933,102 | | | | | | 1,687,416 | | | | | | 6,227,314 | | | | | | 4,392,680 | | |
总收入
|
| | | | 42,850,163 | | | | | | 41,456,394 | | | | | | 126,673,387 | | | | | | 134,308,349 | | |
费用: | | | | | | | | | | | | | | | | | | | | | | | | | |
佣金和手续费
|
| | | | 35,865,410 | | | | | | 33,917,943 | | | | | | 103,862,918 | | | | | | 109,764,785 | | |
员工薪酬和福利
|
| | | | 3,087,423 | | | | | | 3,255,107 | | | | | | 9,874,845 | | | | | | 10,129,090 | | |
租金和入住率
|
| | | | 284,125 | | | | | | 254,588 | | | | | | 900,381 | | | | | | 1,191,736 | | |
专业费
|
| | | | 696,831 | | | | | | 1,546,187 | | | | | | 2,411,855 | | | | | | 4,259,528 | | |
技术费
|
| | | | 597,291 | | | | | | 431,232 | | | | | | 1,542,672 | | | | | | 1,477,664 | | |
利息
|
| | | | 1,248,988 | | | | | | 774,363 | | | | | | 3,894,765 | | | | | | 2,322,059 | | |
折旧及摊销
|
| | | | 303,504 | | | | | | 452,440 | | | | | | 913,260 | | | | | | 1,245,445 | | |
其他
|
| | | | 765,708 | | | | | | 593,810 | | | | | | 1,538,774 | | | | | | 1,654,309 | | |
总费用
|
| | | | 42,849,280 | | | | | | 41,225,671 | | | | | | 124,939,470 | | | | | | 132,044,616 | | |
所得税拨备前收益/(收益)
|
| | | | 883 | | | | | | 230,723 | | | | | | 1,733,917 | | | | | | 2,263,733 | | |
所得税拨备/(福利)
|
| | | | (243,222) | | | | | | 113,185 | | | | | | 288,544 | | | | | | 8,383 | | |
净收入
|
| | | $ | 244,105 | | | | | $ | 117,538 | | | | | $ | 1,445,373 | | | | | $ | 2,255,350 | | |
| | |
截至2023年9月30日的三个月和九个月
|
| |||||||||||||||||||||||||||||||||||||||
| | |
常见的
|
| |
优先考虑B级
|
| |
大写
|
| |
累计
赤字 |
| |
合计
成员‘ 股权 |
| |||||||||||||||||||||||||||
| | |
个单位
|
| |
金额
|
| |
个单位
|
| |
金额
|
| ||||||||||||||||||||||||||||||
Balance,2023年1月1日
|
| | | | 1,325,433 | | | | | $ | 12,298,991 | | | | | | 277,364 | | | | | $ | 2,773,638 | | | | | $ | 9,086,440 | | | | | $ | (19,261,923) | | | | | $ | 4,897,146 | | |
资金分配
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (200,000) | | | | | | — | | | | | | (200,000) | | |
净收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,201,268 | | | | | | 1,201,268 | | |
Balance,2023年6月30日
|
| | | | 1,325,433 | | | | | $ | 12,298,991 | | | | | | 277,364 | | | | | $ | 2,773,638 | | | | | $ | 8,886,440 | | | | | $ | (18,060,655) | | | | | $ | 5,898,414 | | |
资金分配
|
| | | | — | | | | | | — | | | | | | — | | | | | | (40,874) | | | | | | — | | | | | | — | | | | | | (40,874) | | |
净收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 244,105 | | | | | | 244,105 | | |
Balance,2023年9月30日
|
| | | | 1,325,433 | | | | | $ | 12,298,991 | | | | | | 277,364 | | | | | $ | 2,732,764 | | | | | $ | 8,886,440 | | | | | $ | (17,816,550) | | | | | $ | 6,101,646 | | |
| | |
截至2022年9月30日的三个月和九个月
|
| |||||||||||||||||||||||||||||||||||||||
| | |
常见的
|
| |
优先考虑B级
|
| |
大写
|
| |
累计
赤字 |
| |
合计
成员‘ 股权 |
| |||||||||||||||||||||||||||
| | |
个单位
|
| |
金额
|
| |
个单位
|
| |
金额
|
| ||||||||||||||||||||||||||||||
Balance,2022年1月1日
|
| | | | 1,325,433 | | | | | $ | 12,298,991 | | | | | | 277,364 | | | | | $ | 2,773,638 | | | | | $ | 11,311,071 | | | | | $ | (20,172,254) | | | | | $ | 6,211,446 | | |
资金分配
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,724,631) | | | | | | — | | | | | | (1,724,631) | | |
净收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,137,812 | | | | | | 2,137,812 | | |
Balance,2022年6月30日
|
| | | | 1,325,433 | | | | | $ | 12,298,991 | | | | | | 277,364 | | | | | $ | 2,773,638 | | | | | $ | 9,586,440 | | | | | $ | (18,034,442) | | | | | $ | 6,624,627 | | |
资金分配
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | (300,000) | | | | | | — | | | | | | (300,000) | | |
净收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 117,538 | | | | | | 117,538 | | |
余额,2022年9月30日
|
| | | | 1,325,433 | | | | | $ | 12,298,991 | | | | | | 277,364 | | | | | $ | 2,773,638 | | | | | $ | 9,286,440 | | | | | $ | (17,916,904) | | | | | $ | 6,442,165 | | |
| | |
截至的9个月
9月30日 |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
经营活动产生的现金流 | | | | | | | | | | | | | |
净收入
|
| | | $ | 1,445,373 | | | | | $ | 2,255,350 | | |
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
|
| | | | 737,563 | | | | | | 1,047,652 | | |
债务发行成本摊销
|
| | | | 54,631 | | | | | | 54,631 | | |
非现金租赁费用
|
| | | | 337,276 | | | | | | 509,928 | | |
应计利息 - 本票-联属公司
|
| | | | 457,314 | | | | | | 521,479 | | |
欠会员的应计利息 -
|
| | | | 331,769 | | | | | | 420,397 | | |
财产处置和租赁改进损失
|
| | | | 50,825 | | | | | | 18,691 | | |
经营性资产和负债变动:
|
| | | | | | | | | | | | |
结算经纪人到期
|
| | | | 273,704 | | | | | | 12,384 | | |
应收佣金
|
| | | | (286,686) | | | | | | 1,204,328 | | |
其他应收账款
|
| | | | (72,324) | | | | | | 1,341,693 | | |
其他资产
|
| | | | (496,982) | | | | | | (1,365,342) | | |
应付账款和应计费用
|
| | | | (980,259) | | | | | | 502,866 | | |
应付佣金
|
| | | | (1,257,470) | | | | | | (2,191,980) | | |
经营租赁负债
|
| | | | (310,474) | | | | | | (460,886) | | |
经营活动提供的现金净额
|
| | | | 284,259 | | | | | | 3,871,191 | | |
投资活动产生的现金流 | | | | | | | | | | | | | |
购置房产和设备
|
| | | | — | | | | | | (24,998) | | |
投资活动中使用的现金净额
|
| | | | — | | | | | | (24,998) | | |
融资活动产生的现金流 | | | | | | | | | | | | | |
还款
|
| | | | (1,619,915) | | | | | | (1,849,955) | | |
向成员借款所得收益
|
| | | | — | | | | | | 135,200 | | |
资金分配
|
| | | | (240,874) | | | | | | (2,024,631) | | |
融资活动中使用的现金净额
|
| | | | (1,860,789) | | | | | | (3,739,386) | | |
现金、现金等价物和受限制现金的净变动
|
| | | | (1,576,530) | | | | | | 106,808 | | |
现金、现金等价物和受限制现金
|
| | | | 7,848,715 | | | | | | 7,323,179 | | |
现金、现金等价物和受限制现金
|
| | | $ | 6,272,186 | | | | | $ | 7,429,987 | | |
本期支付的现金: | | | | | | | | | | | | | |
利息
|
| | | | 3,041,457 | | | | | | 1,380,181 | | |
所得税
|
| | | $ | — | | | | | $ | — | | |
| | |
截至的三个月
9月30日 |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
与客户的合同收入 | | | | | | | | | | | | | |
可变年金和其他保险佣金
|
| | | $ | 26,614,415 | | | | | $ | 24,489,155 | | |
互惠基金佣金
|
| | | | 4,148,581 | | | | | | 4,660,865 | | |
证券佣金
|
| | | | 3,164,809 | | | | | | 3,245,725 | | |
另类投资
|
| | | | 1,541,422 | | | | | | 1,823,671 | | |
咨询费
|
| | | | 5,447,834 | | | | | | 5,549,563 | | |
与客户签订合同的总收入
|
| | | $ | 40,917,061 | | | | | $ | 39,768,978 | | |
| | |
截至的三个月
9月30日 |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
基于销售的(时间点) | | | | | | | | | | | | | |
可变年金和其他保险佣金
|
| | | $ | 13,050,799 | | | | | $ | 12,537,698 | | |
互惠基金佣金
|
| | | | 1,197,728 | | | | | | 1,225,569 | | |
证券佣金
|
| | | | 3,164,809 | | | | | | 3,245,725 | | |
另类投资
|
| | | | 1,525,928 | | | | | | 1,810,708 | | |
基于销售的总收入
|
| | | | 18,939,265 | | | | | | 18,819,699 | | |
| | |
截至的三个月
9月30日 |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
拖尾(随时间推移) | | | | | | | | | | | | | |
可变年金和其他保险佣金
|
| | | $ | 13,563,616 | | | | | $ | 11,951,457 | | |
互惠基金佣金
|
| | | | 2,950,853 | | | | | | 3,435,296 | | |
咨询费
|
| | | | 5,447,835 | | | | | | 5,549,563 | | |
另类投资
|
| | | | 15,494 | | | | | | 12,963 | | |
往绩总收入
|
| | | | 21,977,797 | | | | | | 20,949,279 | | |
与客户签订合同的总收入
|
| | | $ | 40,917,061 | | | | | $ | 39,768,978 | | |
| | |
截至的9个月
9月30日, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
与客户的合同收入 | | | | | | | | | | | | | |
可变年金和其他保险佣金
|
| | | $ | 77,454,956 | | | | | $ | 78,278,535 | | |
互惠基金佣金
|
| | | | 13,860,354 | | | | | | 14,987,026 | | |
证券佣金
|
| | | | 8,736,539 | | | | | | 10,111,595 | | |
另类投资
|
| | | | 4,060,013 | | | | | | 8,676,001 | | |
咨询费
|
| | | | 16,334,211 | | | | | | 17,862,512 | | |
与客户签订合同的总收入
|
| | | $ | 120,446,073 | | | | | $ | 129,915,669 | | |
| | |
截至的9个月
9月30日, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
基于销售的(时间点) | | | | | | | | | | | | | |
可变年金和其他保险佣金
|
| | | $ | 39,461,192 | | | | | $ | 39,089,491 | | |
互惠基金佣金
|
| | | | 3,982,197 | | | | | | 4,266,322 | | |
证券佣金
|
| | | | 8,736,539 | | | | | | 10,111,595 | | |
另类投资
|
| | | | 4,003,978 | | | | | | 8,622,006 | | |
基于销售的总收入
|
| | | $ | 56,183,907 | | | | | $ | 62,089,413 | | |
| | |
截至的9个月
9月30日, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
拖尾(随时间推移) | | | | | | | | | | | | | |
可变年金和其他保险佣金
|
| | | $ | 37,993,764 | | | | | $ | 39,189,044 | | |
互惠基金佣金
|
| | | | 9,878,157 | | | | | | 10,720,705 | | |
咨询费
|
| | | | 16,334,211 | | | | | | 17,862,512 | | |
另类投资
|
| | | | 56,035 | | | | | | 53,995 | | |
往绩总收入
|
| | | | 64,262,166 | | | | | | 67,826,256 | | |
与客户签订合同的总收入
|
| | | $ | 120,446,073 | | | | | $ | 129,915,669 | | |
|
2023
|
| | | $ | 567,786 | | |
|
2024
|
| | | | 2,418,230 | | |
|
2025
|
| | | | 2,702,207 | | |
|
2026
|
| | | | 3,011,895 | | |
|
2027
|
| | | | 3,357,076 | | |
|
之后
|
| | | | 9,977,866 | | |
|
合计
|
| | | $ | 22,035,060 | | |
| | |
2022
|
| |
2021
|
| ||||||
资产: | | | | | | | | | | | | | |
现金、现金等价物和受限现金
|
| | | $ | 7,848,715 | | | | | $ | 7,323,179 | | |
应收账款: | | | | | | | | | | | | | |
应收佣金
|
| | | | 7,944,495 | | | | | | 9,636,782 | | |
结算经纪人到期
|
| | | | 641,727 | | | | | | 547,848 | | |
其他
|
| | | | 1,878,190 | | | | | | 2,854,793 | | |
财产和设备,净额
|
| | | | 1,460,590 | | | | | | 2,275,596 | | |
使用权资产
|
| | | | 4,523,614 | | | | | | 5,856,282 | | |
无形资产净值
|
| | | | 2,158,898 | | | | | | 3,140,795 | | |
商誉
|
| | | | 39,838,916 | | | | | | 39,838,916 | | |
其他资产
|
| | | | 2,389,013 | | | | | | 2,612,073 | | |
总资产
|
| | | $ | 68,684,158 | | | | | $ | 74,086,264 | | |
| 负债: | | | | | | | | | | | | | |
|
应付账款、应计费用和其他负债
|
| | | $ | 8,904,177 | | | | | $ | 8,233,699 | | |
|
应付佣金
|
| | | | 11,095,212 | | | | | | 12,995,867 | | |
|
经营性租赁负债
|
| | | | 4,527,015 | | | | | | 6,390,819 | | |
|
应付票据,扣除未摊销债务发行成本748,643美元和851,904美元
|
| | | | 22,929,147 | | | | | | 25,246,438 | | |
|
本票-代销商
|
| | | | 11,605,998 | | | | | | 10,908,782 | | |
|
致谢会员
|
| | | | 4,725,463 | | | | | | 4,099,213 | | |
|
总负债
|
| | | | 63,787,012 | | | | | | 67,874,818 | | |
|
会员权益
|
| | | | 4,897,146 | | | | | | 6,211,446 | | |
|
总负债和成员权益
|
| | | $ | 68,684,158 | | | | | $ | 74,086,264 | | |
| | |
2022
|
| |
2021
|
| ||||||
收入: | | | | | | | | | | | | | |
与客户的合同收入:
|
| | | | | | | | | | | | |
佣金
|
| | | $ | 149,296,733 | | | | | $ | 148,840,233 | | |
咨询费
|
| | | | 23,106,947 | | | | | | 18,437,389 | | |
与客户签订合同的总收入
|
| | | | 172,403,680 | | | | | | 167,277,622 | | |
利息和其他收入
|
| | | | 6,446,243 | | | | | | 4,181,465 | | |
总收入
|
| | | | 178,849,923 | | | | | | 171,459,087 | | |
费用: | | | | | | | | | | | | | |
佣金和手续费
|
| | | | 145,651,341 | | | | | | 139,021,006 | | |
员工薪酬和福利
|
| | | | 14,227,307 | | | | | | 15,970,307 | | |
租金和入住率
|
| | | | 949,738 | | | | | | 2,012,813 | | |
专业费
|
| | | | 6,076,534 | | | | | | 3,006,280 | | |
技术费
|
| | | | 1,892,446 | | | | | | 2,593,274 | | |
利息
|
| | | | 3,318,239 | | | | | | 2,874,282 | | |
折旧及摊销
|
| | | | 1,522,899 | | | | | | 1,636,513 | | |
其他
|
| | | | 3,721,456 | | | | | | 2,339,239 | | |
总费用
|
| | | | 177,359,958 | | | | | | 169,453,714 | | |
所得税拨备(福利)前收益
|
| | | | 1,489,965 | | | | | | 2,005,373 | | |
所得税拨备(福利)
|
| | | | 579,634 | | | | | | (781,448) | | |
净收入
|
| | | $ | 910,331 | | | | | $ | 2,786,821 | | |
| | |
常见的
|
| |
优先考虑B级
|
| |
大写
|
| |
累计
赤字 |
| |
合计
成员‘ 股权 |
| |||||||||||||||||||||||||||
| | |
个单位
|
| |
金额
|
| |
个单位
|
| |
金额
|
| ||||||||||||||||||||||||||||||
余额2021年1月1日
|
| | | | 1,325,433 | | | | | $ | 12,298,991 | | | | | | 277,364 | | | | | $ | 2,773,638 | | | | | $ | 13,189,159 | | | | | $ | (22,959,075) | | | | | $ | 5,302,713 | | |
B类首选转换为
常见的 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
出资
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 350,925 | | | | | | — | | | | | | 350,925 | | |
资金分配
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,229,013) | | | | | | — | | | | | | (2,229,013) | | |
净收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,786,821 | | | | | | 2,786,821 | | |
余额2021年12月31日
|
| | | | 1,325,433 | | | | | | 12,298,991 | | | | | | 277,364 | | | | | | 2,773,638 | | | | | | 11,311,071 | | | | | | (20,172,254) | | | | | | 6,211,446 | | |
资金分配
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (2,224,631) | | | | | | | | | | | | (2,224,631) | | |
净收入
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 910,331 | | | | | | 910,331 | | |
余额2022年12月31日
|
| | | | 1,325,433 | | | | | $ | 12,298,991 | | | | | | 277,364 | | | | | $ | 2,773,638 | | | | | $ | 9,086,440 | | | | | $ | (19,261,923) | | | | | $ | 4,897,146 | | |
| | |
2022
|
| |
2021
|
| ||||||
经营活动产生的现金流 | | | | ||||||||||
净收入
|
| | | $ | 910,331 | | | | | $ | 2,786,821 | | |
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
|
| | | | 1,522,899 | | | | | | 1,636,513 | | |
递延所得税
|
| | | | 572,600 | | | | | | (1,227,300) | | |
债务发行成本摊销
|
| | | | 103,261 | | | | | | 103,261 | | |
非现金租赁费用
|
| | | | 660,416 | | | | | | 259,910 | | |
应计利息 - 本票-联属公司
|
| | | | 697,216 | | | | | | 697,216 | | |
欠会员的应计利息 -
|
| | | | 490,950 | | | | | | 170,051 | | |
免除购买力平价贷款
|
| | | | — | | | | | | (764,500) | | |
财产处置和租赁改进损失
|
| | | | 81,980 | | | | | | — | | |
经营性资产和负债变动:
|
| | | | | | | | | | | | |
结算经纪人到期
|
| | | | (93,879) | | | | | | 94,500 | | |
应收佣金
|
| | | | 1,692,287 | | | | | | (1,788,893) | | |
其他应收账款
|
| | | | 976,603 | | | | | | (1,917,633) | | |
其他资产
|
| | | | (349,539) | | | | | | 460,055 | | |
应付账款和应计费用
|
| | | | 670,478 | | | | | | 1,322,569 | | |
应付佣金
|
| | | | (1,900,655) | | | | | | 872,511 | | |
其他更改,净额
|
| | | | — | | | | | | | | |
经营性租赁负债
|
| | | | (673,026) | | | | | | (179,022) | | |
经营活动提供的净现金
|
| | | | 5,361,922 | | | | | | 2,526,059 | | |
投资活动产生的现金流 | | | | | | | | | | | | | |
购置房产和设备
|
| | | | (326,503) | | | | | | (422,880) | | |
因收购World Equity Group而支付的现金,净额
获得的现金的 |
| | | | — | | | | | | (4,570,193) | | |
用于投资活动的净现金
|
| | | | (326,503) | | | | | | (4,993,073) | | |
融资活动产生的现金流 | | | | | | | | | | | | | |
资本租赁借款
|
| | | | — | | | | | | | | |
应付票据项下借款
|
| | | | — | | | | | | 4,250,000 | | |
还款
|
| | | | (2,420,552) | | | | | | (2,340,929) | | |
向成员借款所得收益
|
| | | | 135,300 | | | | | | 3,070,562 | | |
出资
|
| | | | — | | | | | | 350,925 | | |
资金分配
|
| | | | (2,224,631) | | | | | | (2,229,013) | | |
融资活动提供的净现金(用于)
|
| | | | (4,509,883) | | | | | | 3,101,545 | | |
现金、现金等价物和受限现金的净变化
|
| | | | 525,536 | | | | | | 634,531 | | |
年初现金、现金等价物和受限现金 -
|
| | |
|
7,323,179
|
| | | |
|
6,688,648
|
| |
现金、现金等价物和受限现金 - 年终
|
| | | $ | 7,848,715 | | | | | $ | 7,323,179 | | |
本年度支付的现金: | | | | | | | | | | | | | |
利息
|
| | | $ | 2,634,023 | | | | | $ | 2,069,623 | | |
所得税
|
| | | $ | 338,000 | | | | | $ | — | | |
| 资产 | | | | | | | |
|
现金
|
| | | $ | 1,199,527 | | |
|
应收佣金
|
| | | | 10,480 | | |
|
结算经纪人到期
|
| | | | 56,709 | | |
|
其他应收账款
|
| | | | 47,130 | | |
|
使用权资产
|
| | | | 228,090 | | |
|
财产和设备
|
| | | | 50,311 | | |
|
其他资产
|
| | | | 175,000 | | |
| | | | | | 1,767,247 | | |
| 负债 | | | | | | | |
|
应付账款、应计费用和其他负债
|
| | | | 136,940 | | |
|
应付佣金
|
| | | | 500,476 | | |
|
经营租赁负债
|
| | | | 228,571 | | |
|
应付支付宝保障计划票据
|
| | | | 764,500 | | |
| | | | | | 1,630,487 | | |
|
获得的净资产
|
| | | | 136,760 | | |
|
进货价格
|
| | | | 5,769,720 | | |
|
商誉
|
| | | $ | 5,632,960 | | |
| | |
收入
|
| |
净收益(亏损)
|
| ||||||
2021年5月17日至2021年12月31日期间的实际
|
| | | $ | 19,256,026 | | | | | $ | 357,095 | | |
2021年1月1日至2021年12月31日期间的补充备考表格
|
| | | $ | 34,496,050 | | | | | $ | (87,764) | | |
| | |
收入
|
| |
净收益(亏损)
|
| ||||||
2021年1月1日至2021年12月31日期间的补充备考
|
| | | $ | 186,699,111 | | | | | $ | 2,341,962 | | |
来自客户合同的收入
|
| |
2022
|
| |
2021
|
| ||||||
可变年金和其他保险佣金
|
| | | $ | 104,700,245 | | | | | $ | 103,048,755 | | |
互惠基金佣金
|
| | | | 19,688,061 | | | | | | 22,124,248 | | |
证券佣金
|
| | | | 12,588,515 | | | | | | 13,035,359 | | |
另类投资委员会
|
| | | | 12,319,912 | | | | | | 10,631,871 | | |
咨询费
|
| | | | 23,106,947 | | | | | | 18,437,389 | | |
与客户签订合同的总收入
|
| | | $ | 172,403,680 | | | | | $ | 167,277,622 | | |
基于销售的(时间点)
|
| |
2022
|
| |
2021
|
| ||||||
可变年金和其他保险佣金
|
| | | $ | 53,530,287 | | | | | $ | 45,831,080 | | |
互惠基金佣金
|
| | | | 5,622,869 | | | | | | 6,340,516 | | |
证券佣金
|
| | | | 12,588,515 | | | | | | 13,035,359 | | |
另类投资委员会
|
| | | | 12,246,267 | | | | | | 10,519,509 | | |
基于销售的总收入
|
| | | $ | 83,987,939 | | | | | $ | 75,726,464 | | |
拖尾(随时间推移)
|
| |
2022
|
| |
2021
|
| ||||||
可变年金和其他保险佣金
|
| | | $ | 51,169,958 | | | | | $ | 57,217,675 | | |
互惠基金佣金
|
| | | | 14,065,192 | | | | | | 15,783,732 | | |
咨询费
|
| | | | 23,106,947 | | | | | | 18,437,389 | | |
另类投资委员会
|
| | | | 73,644 | | | | | | 112,362 | | |
往绩总收入
|
| | | $ | 88,415,741 | | | | | $ | 91,551,158 | | |
与客户签订合同的总收入
|
| | | $ | 172,403,680 | | | | | $ | 167,277,622 | | |
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
实体
|
| |
清算中
押金 |
| |
到期
清算中 经纪人 |
| |
清算中
押金 |
| |
到期
清算中 经纪人 |
| ||||||||||||
PKSI
|
| | | $ | 325,669 | | | | | $ | 406,019 | | | | | $ | 175,000 | | | | | $ | 440,505 | | |
CLS
|
| | | | 180,000 | | | | | | 155,281 | | | | | | 180,000 | | | | | | 82,324 | | |
WEG
|
| | | | 175,000 | | | | | | 80,427 | | | | | | 175,000 | | | | | | 25,019 | | |
合计
|
| | | $ | 680,669 | | | | | $ | 641,727 | | | | | $ | 530,000 | | | | | $ | 547,848 | | |
| | |
2022
|
| |
2021
|
| ||||||
计算机硬件
|
| | | $ | 2,600,953 | | | | | $ | 2,299,089 | | |
办公家具和设备
|
| | | | 1,009,956 | | | | | | 1,073,245 | | |
租赁改进
|
| | | | 44,230 | | | | | | 763,674 | | |
| | | | | 3,655,139 | | | | | | 4,136,008 | | |
减去:累计折旧和摊销
|
| | | | (2,194,549) | | | | | | (1,860,412) | | |
财产和设备,净额
|
| | | $ | 1,460,590 | | | | | $ | 2,275,596 | | |
| | |
预计
使用寿命 |
| |
毛收入
账面金额 |
| |
累计
摊销 |
| |
净载货
金额 |
| |||||||||
策略和程序库
|
| |
5年
|
| | | $ | 2,200,000 | | | | | $ | 2,200,000 | | | | | $ | — | | |
开发的技术
|
| |
7年
|
| | | | 1,600,000 | | | | | | 1,161,928 | | | | | | 438,072 | | |
商品名称
|
| |
10年
|
| | | | 3,500,013 | | | | | | 1,779,187 | | | | | | 1,720,826 | | |
合计
|
| | | | | | $ | 7,300,013 | | | | | $ | 5,141,115 | | | | | $ | 2,158,898 | | |
| | |
预计
使用寿命 |
| |
毛收入
携带 金额 |
| |
累计
摊销 |
| |
净载货
金额 |
| |||||||||
策略和程序库
|
| |
5年
|
| | | $ | 2,200,000 | | | | | $ | 1,796,683 | | | | | $ | 403,317 | | |
开发的技术
|
| |
7年
|
| | | | 1,600,000 | | | | | | 933,352 | | | | | | 666,648 | | |
商品名称
|
| |
10年
|
| | | | 3,500,013 | | | | | | 1,429,183 | | | | | | 2,070,830 | | |
合计
|
| | | | | | $ | 7,300,013 | | | | | $ | 4,159,218 | | | | | $ | 3,140,795 | | |
|
2023
|
| | | | 578,580 | | |
|
2024
|
| | | | 559,500 | | |
|
2025
|
| | | | 350,004 | | |
|
2026
|
| | | | 350,004 | | |
|
2027
|
| | | | 320,810 | | |
| | | | | $ | 2,158,898 | | |
|
平衡,2020年12月31日
|
| | | $ | 34,205,956 | | |
|
商誉收购
|
| | | | 5,632,960 | | |
|
Balance,2021年12月31日
|
| | | $ | 39,838,916 | | |
|
商誉收购
|
| | | | — | | |
|
Balance,2022年12月31日
|
| | | $ | 39,838,916 | | |
|
2023
|
| | | | 2,619,716 | | |
|
2024
|
| | | | 2,766,330 | | |
|
2025
|
| | | | 2,927,858 | | |
|
2026
|
| | | | 3,095,366 | | |
|
2027
|
| | | | 3,272,456 | | |
|
之后
|
| | | | 8,996,064 | | |
| | | | | | 23,677,790 | | |
| | |
2022
|
| |
2021
|
| ||||||
运营租赁成本
|
| | | | 908,240 | | | | | | 1,887,894 | | |
可变租赁成本
|
| | | | 41,498 | | | | | | 124,919 | | |
总租赁成本
|
| | | | 949,738 | | | | | | 2,012,813 | | |
| | |
2022
|
| |
2021
|
| ||||||
运营租赁ROU资产
|
| | | | 4,523,614 | | | | | | 5,856,282 | | |
经营性租赁负债
|
| | | | 4,527,016 | | | | | | 6,390,819 | | |
| | |
2022
|
| |
2021
|
| ||||||
经营租赁
|
| | | $ | 673,024 | | | | | $ | 179,022 | | |
|
经营租赁
|
| | | $ | 997,744 | | | | | $ | — | | |
| | |
2022
|
| |||
ROU资产
|
| | | $ | 1,669,996 | | |
租赁责任
|
| | | $ | 2,188,523 | | |
|
经营租赁
|
| |
8.0年
|
|
|
经营租赁
|
| | | | 5.60% | | |
|
2023
|
| | | $ | 663,996 | | |
|
2024
|
| | | | 663,996 | | |
|
2025
|
| | | | 669,541 | | |
|
2026
|
| | | | 730,534 | | |
|
2027
|
| | | | 730,534 | | |
|
之后
|
| | | | 2,130,725 | | |
| | | | | | 5,589,327 | | |
|
减去:计入利息
|
| | | | (1,062,311) | | |
|
租赁责任
|
| | | $ | 4,527,016 | | |
|
2023
|
| | | $ | 92,635 | | |
|
2024
|
| | | | 103,951 | | |
|
2025
|
| | | | 107,109 | | |
|
2026
|
| | | | 36,580 | | |
| | | | | $ | 340,275 | | |
| | |
2022
|
| |
2021
|
| ||||||
联邦政府: | | | | ||||||||||
当前
|
| | | $ | (173,750) | | | | | $ | 316,557 | | |
延期
|
| | | | 512,200 | | | | | | (1,123,400) | | |
州和地方: | | | | | | | | | | | | | |
当前
|
| | | | 180,784 | | | | | | 129,295 | | |
延期
|
| | | | 60,400 | | | | | | (103,900) | | |
所得税拨备(福利)
|
| | | $ | 579,634 | | | | | $ | (781,448) | | |
|
美国联邦法定利率
|
| | | | 21.00% | | |
|
扣除联邦福利后的州所得税
|
| | | | 3.98% | | |
|
不可扣除的餐饮和娱乐
|
| | | | 0.55% | | |
|
延期调整
|
| | | | -9.21% | | |
|
CARE Act NOL结转退款申请
|
| | | | -3.10% | | |
|
其他调整
|
| | | | -1.87% | | |
|
有效费率
|
| | | | 11.35% | | |
| | |
2022
|
| |
2021
|
| ||||||
递延税项资产/(负债): | | | | ||||||||||
财产、厂房和设备,净额
|
| | | $ | 79,000 | | | | | $ | (44,838) | | |
无形资产,净额
|
| | | | | | | | | | | | |
IRC163(J)利息限制,结转
|
| | | | 47,000 | | | | | | 78,095 | | |
净营业亏损
|
| | | | 391,000 | | | | | | 1,100,260 | | |
其他
|
| | | | 55,600 | | | | | | 93,750 | | |
| | | | | 572,600 | | | | | | 1,227,267 | | |
递延税项负债净额
|
| | | $ | 572,600 | | | | | $ | 1,227,267 | | |
| | |
收入
|
| |
到期/(到期)
|
| ||||||||||||||||||
子公司
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
PKSI
|
| | | $ | 7,500 | | | | | $ | 546,853 | | | | | | | | | | | $ | 3,500 | | |
CLS
|
| | | | 1,490,835 | | | | | | 2,815,480 | | | | | | | | | | | | 58,308 | | |
WEG
|
| | | | 4,122,568 | | | | | | 3,749,635 | | | | | | | | | | | | — | | |
合计
|
| | | $ | 5,620,903 | | | | | $ | 7,111,968 | | | | | $ | — | | | | | $ | 61,808 | | |
|
第一条某些定义
|
| | | | A-2 | | |
|
1.01
定义
|
| | | | A-2 | | |
|
1.02
施工
|
| | | | A-12 | | |
|
1.03
知识
|
| | | | A-12 | | |
|
1.04
公平调整
|
| | | | A-12 | | |
|
第二条合并
|
| | | | A-13 | | |
|
2.01
SPAC合并
|
| | | | A-13 | | |
|
2.02
公司合并
|
| | | | A-13 | | |
|
2.03
有效时间
|
| | | | A-13 | | |
|
2.04
合并的影响
|
| | | | A-13 | | |
|
2.05
管理文件
|
| | | | A-13 | | |
|
2.06
控股、SPAC和合并子公司董事
|
| | | | A-14 | | |
|
2.07
控股公司的官员
|
| | | | A-14 | | |
|
2.08
公司合并考虑因素
|
| | | | A-14 | | |
|
2.09
SPAC合并对SPAC和SPAC合并子公司已发行和未偿还证券的影响
|
| | | | A-14 | | |
|
2.10
合并对控股公司已发行和未偿还证券的影响
|
| | | | A-16 | | |
|
2.11
更换流程
|
| | | | A-16 | | |
|
2.12
采取必要行动;进一步行动
|
| | | | A-18 | | |
|
2.13
关闭
|
| | | | A-18 | | |
|
2.14
证书
|
| | | | A-19 | | |
|
2.15
代扣代缴
|
| | | | A-19 | | |
|
2.16
费用支付
|
| | | | A-19 | | |
|
第三条公司的陈述和保证
|
| | | | A-20 | | |
|
3.01
公司组织机构
|
| | | | A-20 | | |
|
3.02
子公司
|
| | | | A-20 | | |
|
3.03
到期授权
|
| | | | A-21 | | |
|
3.04
无冲突
|
| | | | A-21 | | |
|
3.05
政府当局;同意
|
| | | | A-21 | | |
|
3.06
当前市值
|
| | | | A-22 | | |
|
3.07
财务报表
|
| | | | A-23 | | |
|
3.08
未披露的负债
|
| | | | A-24 | | |
|
3.09
诉讼和诉讼
|
| | | | A-24 | | |
|
3.10
遵纪守法
|
| | | | A-24 | | |
|
3.11
知识产权
|
| | | | A-25 | | |
|
3.12
合同;无违约
|
| | | | A-26 | | |
|
3.13
公司福利计划
|
| | | | A-27 | | |
|
3.14
就业和劳工事务
|
| | | | A-29 | | |
|
3.15
税
|
| | | | A-30 | | |
|
3.16
手续费/佣金
|
| | | | A-32 | | |
|
3.17
保险
|
| | | | A-32 | | |
|
3.18
不动产;资产
|
| | | | A-32 | | |
|
3.19
环境问题
|
| | | | A-33 | | |
|
3.20
没有更改
|
| | | | A-33 | | |
|
3.21
关联协议
|
| | | | A-33 | | |
|
3.22
许可证
|
| | | | A-34 | | |
|
3.23
代理声明/招股说明书
|
| | | | A-34 | | |
|
3.24
银行账户;委托书
|
| | | | A-34 | | |
|
3.25
隐私;数据安全
|
| | | | A-34 | | |
|
3.26
无外部依赖
|
| | | | A-35 | | |
|
3.27
没有其他陈述和保修
|
| | | | A-35 | | |
|
第四条SPAC、控股和合并的陈述和担保
SUB |
| | | | A-35 | | |
|
4.01
企业组织
|
| | | | A-36 | | |
|
4.02
到期授权
|
| | | | A-36 | | |
|
4.03
无冲突
|
| | | | A-36 | | |
|
4.04
诉讼和诉讼
|
| | | | A-37 | | |
|
4.05
政府当局;同意
|
| | | | A-37 | | |
|
4.06
财务能力;信托账户
|
| | | | A-37 | | |
|
4.07
中介费
|
| | | | A-37 | | |
|
4.08
美国证券交易委员会报告;财务报表;萨班斯-奥克斯利法案;未披露的负债
|
| | | | A-37 | | |
|
4.09
业务活动
|
| | | | A-38 | | |
|
4.10
S-4表和委托书/招股说明书
|
| | | | A-39 | | |
|
4.11
无外部依赖
|
| | | | A-39 | | |
|
4.12
税务问题
|
| | | | A-40 | | |
|
4.13
大写
|
| | | | A-41 | | |
|
4.14
全国交易所股票市场行情
|
| | | | A-42 | | |
|
公司第五条公约
|
| | | | A-42 | | |
|
5.01
开展业务
|
| | | | A-42 | | |
|
5.02
检查
|
| | | | A-43 | | |
|
5.03
高铁法案和监管审批
|
| | | | A-44 | | |
|
5.04
终止某些协议
|
| | | | A-44 | | |
|
5.05
无SPAC普通股交易
|
| | | | A-44 | | |
|
5.06
没有向信托帐户索赔
|
| | | | A-45 | | |
|
5.07
代理请求;其他操作
|
| | | | A-45 | | |
|
5.08
公司股东同意
|
| | | | A-45 | | |
|
5.09
更新信息
|
| | | | A-46 | | |
|
5.10
公司债务。
|
| | | | A-46 | | |
|
SPAC、控股和合并子公司第六条公约
|
| | | | A-46 | | |
|
6.01
高铁法案和监管审批
|
| | | | A-46 | | |
|
6.02
赔偿和保险
|
| | | | A-47 | | |
|
6.03
在过渡期内开展SPAC和控股业务
|
| | | | A-48 | | |
|
6.04
信托帐户
|
| | | | A-49 | | |
|
6.05
检查
|
| | | | A-49 | | |
|
6.06
SPAC和Holdings National Exchange上市
|
| | | | A-50 | | |
|
6.07
SPAC公开申报
|
| | | | A-50 | | |
|
第七条联合公约
|
| | | | A-50 | | |
|
7.01
交易支持
|
| | | | A-50 | | |
|
7.02
准备S-4表格和委托书;特别会议
|
| | | | A-50 | | |
|
7.03
排他性
|
| | | | A-51 | | |
|
7.04
税务问题
|
| | | | A-52 | | |
|
7.05
保密;公示
|
| | | | A-53 | | |
|
7.06
收盘后合作;进一步保证
|
| | | | A-53 | | |
|
7.07
其他文件;新闻稿
|
| | | | A-53 | | |
|
7.08
第16节事项
|
| | | | A-53 | | |
|
7.09
股权薪酬计划
|
| | | | A-53 | | |
|
7.10
管道投资
|
| | | | A-53 | | |
|
第八条义务的条件
|
| | | | A-54 | | |
|
8.01
各方义务的条件
|
| | | | A-54 | | |
|
8.02
SPAC义务的附加条件
|
| | | | A-54 | | |
|
8.03
公司义务的附加条件
|
| | | | A-55 | | |
|
第九条终止/生效
|
| | | | A-56 | | |
|
9.01
终止
|
| | | | A-56 | | |
|
9.02
终止影响
|
| | | | A-57 | | |
|
第X条其他
|
| | | | A-58 | | |
|
10.01
弃权
|
| | | | A-58 | | |
|
10.02
通知
|
| | | | A-58 | | |
|
10.03
作业
|
| | | | A-58 | | |
|
10.04
第三方权利
|
| | | | A-59 | | |
|
10.05
费用
|
| | | | A-59 | | |
|
10.06
治国理政
|
| | | | A-59 | | |
|
10.07
标题;对应的
|
| | | | A-59 | | |
|
10.08
时间表和展品
|
| | | | A-59 | | |
|
10.09
完整协议
|
| | | | A-59 | | |
|
10.10
修改
|
| | | | A-59 | | |
|
10.11
可分割性
|
| | | | A-59 | | |
|
10.12
管辖权;陪审团放弃审判
|
| | | | A-60 | | |
|
10.13
强制执行
|
| | | | A-60 | | |
|
10.14
无追索权
|
| | | | A-60 | | |
|
10.15
声明、保证和契约不再有效
|
| | | | A-60 | | |
|
10.16
确认
|
| | | | A-61 | | |
| | |
第
页
|
| |||
1.
计划的编制、目的和期限。
|
| | | | J-1 | | |
1.1
机构
|
| | | | J-1 | | |
1.2
用途
|
| | | | J-1 | | |
1.3
计划期限
|
| | | | J-1 | | |
2.
定义和构造。
|
| | | | J-1 | | |
2.1
定义
|
| | | | J-1 | | |
2.2
施工
|
| | | | J-6 | | |
3.
管理。
|
| | | | J-6 | | |
3.1
委员会的行政管理
|
| | | | J-6 | | |
3.2
军官权限
|
| | | | J-6 | | |
3.3
针对内部人士的管理
|
| | | | J-6 | | |
3.4
委员会的权力
|
| | | | J-7 | | |
3.5
选项或SAR重新定价
|
| | | | J-7 | | |
3.6
赔偿
|
| | | | J-8 | | |
4.
股票以计划为准。
|
| | | | J-8 | | |
4.1
可发行的最大股数
|
| | | | J-8 | | |
4.2
份额统计
|
| | | | J-8 | | |
4.3
资本结构变化的调整
|
| | | | J-8 | | |
4.4
假定或替代奖项
|
| | | | J-9 | | |
5.
资格、参与和奖励限制。
|
| | | | J-9 | | |
5.1
有资格获奖的人
|
| | | | J-9 | | |
5.2
参与计划
|
| | | | J-9 | | |
5.3
激励股票期权限制
|
| | | | J-9 | | |
5.4
非员工董事奖励限额
|
| | | | J-10 | | |
6.
股票期权。
|
| | | | J-10 | | |
6.1
行使价
|
| | | | J-10 | | |
6.2
可执行性和期权期限
|
| | | | J-10 | | |
6.3
行使价支付
|
| | | | J-10 | | |
6.4
服务终止影响
|
| | | | J-11 | | |
6.5
期权的可转让性
|
| | | | J-12 | | |
7.
股票增值。
|
| | | | J-12 | | |
7.1
授权的SARS类型
|
| | | | J-12 | | |
7.2
行使价
|
| | | | J-12 | | |
7.3
SARS的可运动性和期限
|
| | | | J-13 | | |
7.4
锻炼SARS
|
| | | | J-13 | | |
7.5
被视为SARS锻炼
|
| | | | J-13 | | |
7.6
服务终止影响
|
| | | | J-14 | | |
7.7
SARS的可转让性
|
| | | | J-14 | | |
8.
限制性股票奖励。
|
| | | | J-14 | | |
8.1
授权的限制性股票奖励类型
|
| | | | J-14 | | |
8.2
购进价格
|
| | | | J-14 | | |
| | |
第
页
|
| |||
8.3
采购期限
|
| | | | J-14 | | |
8.4
购货价款支付
|
| | | | J-14 | | |
8.5
转让的归属和限制
|
| | | | J-14 | | |
8.6
投票权;股息和分配
|
| | | | J-15 | | |
8.7
服务终止影响
|
| | | | J-15 | | |
8.8
限制性股票奖励权的不可转让性
|
| | | | J-15 | | |
9.
限制性股票单位。
|
| | | | J-15 | | |
9.1
授予限制性股票单位奖励
|
| | | | J-15 | | |
9.2
购进价格
|
| | | | J-16 | | |
9.3
归属
|
| | | | J-16 | | |
9.4
投票权、股息等值权和分配
|
| | | | J-16 | | |
9.5
服务终止影响
|
| | | | J-16 | | |
9.6
限制性股票单位奖励的结算
|
| | | | J-16 | | |
9.7
限制性股票单位奖励的不可转让性
|
| | | | J-17 | | |
10.
表演奖。
|
| | | | J-17 | | |
10.1
授权的绩效奖励类型
|
| | | | J-17 | | |
10.2
业绩份额和业绩单位的初始值
|
| | | | J-17 | | |
10.3
绩效期间、绩效目标和绩效奖励公式的建立
|
| | | | J-17 | | |
10.4
绩效目标的衡量
|
| | | | J-17 | | |
10.5
绩效奖励结算
|
| | | | J-19 | | |
10.6
投票权;股息等值权和分配
|
| | | | J-20 | | |
10.7
服务终止影响
|
| | | | J-20 | | |
10.8
绩效奖励不可转让
|
| | | | J-20 | | |
11.
现金奖励和其他股票奖励。
|
| | | | J-20 | | |
11.1
授予现金奖励
|
| | | | J-20 | | |
11.2
授予其他股票奖励
|
| | | | J-21 | | |
11.3
现金奖励和其他股票奖励的价值
|
| | | | J-21 | | |
11.4
现金奖励和其他股票奖励的支付或结算
|
| | | | J-21 | | |
11.5
投票权;股息等值权和分配
|
| | | | J-21 | | |
11.6
服务终止影响
|
| | | | J-21 | | |
11.7
现金奖励和其他股票奖励不可转让
|
| | | | J-21 | | |
12.
授标协议标准格式。
|
| | | | J-22 | | |
12.1
奖励协议
|
| | | | J-22 | | |
12.2
更改条款的权限
|
| | | | J-22 | | |
13.
控件更改。
|
| | | | J-22 | | |
13.1
控制权变更对奖项的影响
|
| | | | J-22 | | |
13.2
控制权变更对非员工董事奖励的影响
|
| | | | J-23 | | |
13.3
《税法》第4999节规定的联邦消费税
|
| | | | J-23 | | |
14.
遵守证券法。
|
| | | | J-23 | | |
15.
遵守第409a节。
|
| | | | J-24 | | |
15.1
以第409a节为准的奖项
|
| | | | J-24 | | |
15.2
推迟和/或分配选举
|
| | | | J-24 | | |
| | |
第
页
|
| |||
15.3
后续选举
|
| | | | J-24 | | |
15.4
第409a节延期赔偿的支付
|
| | | | J-25 | | |
16.
预缴税金。
|
| | | | J-26 | | |
16.1
一般代扣代缴税款
|
| | | | J-26 | | |
16.2
扣留或定向出售股份
|
| | | | J-26 | | |
17.
修改、暂停或终止计划。
|
| | | | J-27 | | |
18.
其他规定。
|
| | | | J-27 | | |
18.1
回购权
|
| | | | J-27 | | |
18.2
没收事件
|
| | | | J-27 | | |
18.3
提供信息
|
| | | | J-28 | | |
18.4
员工、顾问或董事的权利
|
| | | | J-28 | | |
18.5
股东权利
|
| | | | J-28 | | |
18.6
股份所有权交割
|
| | | | J-28 | | |
18.7
部分股份
|
| | | | J-28 | | |
18.8
退休和福利计划
|
| | | | J-28 | | |
18.9
受益人指定
|
| | | | J-28 | | |
18.10
可分割性
|
| | | | J-28 | | |
18.11
对企业行动没有限制
|
| | | | J-29 | | |
18.12
资金不足的债务
|
| | | | J-29 | | |
18.13
法律选择
|
| | | | J-29 | | |
| 订阅者: | | | | |
|
订阅者签名:
名称:
标题: |
| |
联合认购人签名(如果适用):
名称:
标题: |
|
|
订户名称:
(请打印。请注明姓名和
以上签名者身份) |
| |
联合认购人姓名(如果适用):
(请打印。请注明姓名和
以上签名者身份) |
|
|
证券登记名称
(如果与上面直接列出的订阅者名称不同): |
| | | |
| 电子邮件地址:LegalNotify@pollencap.com | | | | |
|
如果有共同投资者,请勾选一个:
☐ 享有生存权的共同承租人
☐ 共同承租人
☐ 社区财产
|
| | | |
|
业务地址-街道:
|
| |
邮寄地址-街道(如果不同):
|
|
|
|
| |
|
|
|
|
| |
|
|
| 城市、州、邮政编码: | | | 城市、州、邮政编码: | |
| 收件人: | | | 收件人: | |
|
|
| |
|
|
|
|
| |
|
|
| Kingswood Acquiisiton Corp. | | | | |
| 发信人: | | |
名称:
|
|
| | | | 标题: | |
| Binah Capital Group,Inc. | | | | |
| 发信人: | | |
名称:
|
|
| | | | 标题: | |
| 大陆股转信托公司 | | | | |
| 发信人: | | |
名称:
|
|
| | | | 标题: | |