| 董事会命令, | | | | |
|
/s/曾克劳迪亚斯
曾克劳迪亚斯
董事长兼首席执行官 模型性能收购公司。 2022年12月6日 |
| | | |
|
常用术语
|
| | | | 1 | | |
|
有关前瞻性陈述的警示说明
|
| | | | 3 | | |
|
关于建议书的问答
|
| | | | 5 | | |
|
代理声明摘要
|
| | | | 15 | | |
|
MPAC的精选历史财务数据
|
| | | | 38 | | |
|
MMV的精选历史合并和综合财务数据
|
| | | | 39 | | |
|
风险因素
|
| | | | 46 | | |
|
会议
|
| | | | 114 | | |
|
第1号提案-重组合并提案
|
| | | | 120 | | |
|
第2号提案-收购合并提案
|
| | | | 122 | | |
|
第3号提案-纳斯达克提案
|
| | | | 147 | | |
|
第4号提案-宪章修正案提案
|
| | | | 149 | | |
|
第5号提案-延期提案
|
| | | | 151 | | |
|
重要的美国联邦所得税后果
|
| | | | 152 | | |
|
MPAC的业务
|
| | | | 160 | | |
|
管理层对MPAC财务状况和经营成果的讨论和分析
|
| | | | 163 | | |
|
关于MMV的信息
|
| | | | 169 | | |
|
管理层对MMV财务状况和经营结果的讨论和分析
|
| | | | 194 | | |
|
未经审计的备考简明合并财务信息
|
| | | | 217 | | |
|
未经审计的备考简明合并财务报表附注
|
| | | | 226 | | |
|
比较分享信息
|
| | | | 229 | | |
|
MPAC证券介绍
|
| | | | 230 | | |
|
合并后公司证券说明书
|
| | | | 234 | | |
|
股东权利对比表
|
| | | | 237 | | |
|
交易市场和股息
|
| | | | 237 | | |
|
MPAC的董事和高管
|
| | | | 238 | | |
|
MMV的董事和高管
|
| | | | 246 | | |
|
企业合并后合并后公司的董事和高管
|
| | | | 249 | | |
|
某些受益所有者和管理层的担保所有权。
|
| | | | 255 | | |
|
某些关系和关联方交易
|
| | | | 258 | | |
|
法律事务
|
| | | | 265 | | |
|
专家
|
| | | | 265 | | |
|
评估权。
|
| | | | 265 | | |
|
股东提案和其他事项
|
| | | | 266 | | |
|
向股东交付文件
|
| | | | 266 | | |
|
转会代理和注册商
|
| | | | 266 | | |
|
您可以在哪里找到更多信息
|
| | | | 266 | | |
|
财务报表索引。
|
| | | | F-1 | | |
|
附件A - 合并协议
|
| | | | A-1 | | |
|
附件A-1 - 《协议和合并计划第一修正案》
|
| | | | A1-0 | | |
|
附件A-2-合并备忘录和计划的第二次修正案
|
| | | | A2-1 | | |
|
附件A-3-合并计划
|
| | | | A3-1 | | |
|
附件B - 修订和重新修订的组织备忘录和章程
|
| | | | B-1 | | |
|
附件C - 估值意见
|
| | | | C-1 | | |
| | |
生效
承销 费用 |
| |||
假设没有赎回
|
| | | | 8.9% | | |
假设赎回50%
|
| | | | 17.8% | | |
假设提案4未获批准且最大赎回金额
|
| | | | 39.4% | | |
假设最大赎回
|
| | | | 100.0% | | |
| | |
九人组
个月结束 2022年9月30日 |
| |
从
开始的时间段
2021年1月8日 (初始)至 2021年9月30日 |
| |
从
开始的时间段
2021年1月8 (开始)至 12月31日 2021 |
| |||||||||
| | |
(未经审计)
|
| |
(未经审计)
|
| | | | | | | ||||||
运营报表数据: | | | | | | | | | | | | | | | |||||
运营亏损
|
| | | | (1,350,364) | | | | | | (332,852) | | | | | $ | (960,518) | | |
权证负债公允价值变动
|
| | | | 42,967 | | | | | | 66,450 | | | | | | 84,820 | | |
信托利息收入
|
| | | | 336,532 | | | | | | 2,132 | | | | | | 3,580 | | |
净亏损
|
| | | | (970,865) | | | | | | (264,270) | | | | | $ | (872,118) | | |
加权平均流通股
可能赎回的股票 |
| | | | 5,750,000 | | | | | | 3,927,396 | | | | | | 4,487,283 | | |
每股普通股基本和稀释净利润
|
| | | $ | (0.13) | | | | | $ | (0.05) | | | | | $ | (0.15) | | |
加权平均流通股
不受 约束的股份和A类普通股 可能的赎回 |
| | | | 1,787,500 | | | | | | 1,410,377 | | | | | | 1,417,367 | | |
每股普通股基本和稀释净利润
|
| | | $ | (0.13) | | | | | | (0.05) | | | | | $ | (0.15) | | |
| | |
截至
9月30日 2022 |
| |
截至
12月31日 2021 |
| ||||||
| | |
(未经审计)
|
| | | | | | | |||
资产负债表数据: | | | | | | | | | |||||
现金总额
|
| | | $ | 442,450 | | | | | $ | 336,852 | | |
总资产
|
| | | $ | 24,070,752 | | | | | $ | 58,464,685 | | |
总负债
|
| | | $ | 5,602,668 | | | | | $ | 2,682,542 | | |
可能被赎回的普通股
|
| | | $ | 23,446,019 | | | | | $ | 58,078,580 | | |
股东亏损总额
|
| | | $ | (4,977,935) | | | | | $ | (2,296,437) | | |
| | |
截至本年度的年度业绩
12月31日 |
| |
截至的六个月
06月30日 |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
未经审计的 |
| |
2022
未经审计的 |
| ||||||||||||||||||||||||||||||||||||
| | |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| ||||||||||||||||||||||||
精选合并和合并经营报表:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收入 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
游戏出版
|
| | | | 7,775,748 | | | | | | 62.3 | | | | | | 2,949,735 | | | | | | 28.1 | | | | | | 1,239,122 | | | | | | 29.4 | | | | | | 1,488,731 | | | | | | 18.7 | | |
商品销售
|
| | | | 1,885,763 | | | | | | 15.1 | | | | | | 3,520,713 | | | | | | 33.6 | | | | | | 1,291,035 | | | | | | 30.6 | | | | | | 2,322,014 | | | | | | 29.2 | | |
动画制作服务
|
| | | | 1,902,592 | | | | | | 15.2 | | | | | | 2,945,662 | | | | | | 28.1 | | | | | | 934,393 | | | | | | 22.2 | | | | | | 2,559,070 | | | | | | 32.2 | | |
许可证
|
| | | | 589,793 | | | | | | 2.7 | | | | | | 608,591 | | | | | | 4.4 | | | | | | 191,630 | | | | | | 4.5 | | | | | | 1,379,468 | | | | | | 17.4 | | |
其他服务
|
| | | | 334,452 | | | | | | 4.7 | | | | | | 457,036 | | | | | | 5.8 | | | | | | 561,517 | | | | | | 13.3 | | | | | | 200,350 | | | | | | 2.5 | | |
总收入
|
| | | | 12,488,348 | | | | | | 100.0 | | | | | | 10,481,737 | | | | | | 100.0 | | | | | | 4,217,697 | | | | | | 100.0 | | | | | | 7,949,633 | | | | | | 100.0 | | |
收入成本 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
游戏运营商的收入分成/服务费
|
| | | | (4,552,175) | | | | | | (36.5) | | | | | | (386,086) | | | | | | (3.7) | | | | | | (717,500) | | | | | | (17.0) | | | | | | (192,200) | | | | | | (2.4) | | |
佣金
|
| | | | (1,143,360) | | | | | | (9.2) | | | | | | (295,797) | | | | | | (2.8) | | | | | | (107,087) | | | | | | (2.5) | | | | | | (150,919) | | | | | | (1.9) | | |
库存成本
|
| | | | (735,149) | | | | | | (5.9) | | | | | | (1,662,591) | | | | | | (15.9) | | | | | | (576,443) | | | | | | (13.7) | | | | | | (1,277,005) | | | | | | (16.1) | | |
生产和服务成本
|
| | | | (2,765,541) | | | | | | (22.1) | | | | | | (3,775,307) | | | | | | (35.9) | | | | | | (1,891,765) | | | | | | (44.9) | | | | | | (2,430,040) | | | | | | (30.5) | | |
其他游戏相关费用
|
| | | | (816,030) | | | | | | (6.5) | | | | | | (277,774) | | | | | | (2.7) | | | | | | (81,345) | | | | | | (1.9) | | | | | | (204,416) | | | | | | (2.6) | | |
总收入成本(不包括减损损失)
|
| | | | (10,012,255) | | | | | | (80.2) | | | | | | (6,397,555) | | | | | | (61.0) | | | | | | (3,374,140) | | | | | | (80.0) | | | | | | (4,254,580) | | | | | | (53.5) | | |
减值损失
|
| | | | (2,991,196) | | | | | | (24.0) | | | | | | (30,454) | | | | | | (0.3) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
销售费用
|
| | | | (656,763) | | | | | | (5.3) | | | | | | (1,297,599) | | | | | | (12.4) | | | | | | (394,364) | | | | | | (9.4) | | | | | | (470,275) | | | | | | (5.9) | | |
一般和行政费用
|
| | | | (2,057,492) | | | | | | (16.5) | | | | | | (29,955,168) | | | | | | (285.8) | | | | | | (24,672,375) | | | | | | (585.0) | | | | | | (4,458,951) | | | | | | (56.1) | | |
研发费用
|
| | | | (2,708,239) | | | | | | (21.7) | | | | | | (5,705,328) | | | | | | (54.4) | | | | | | (2,110,914) | | | | | | (50.0) | | | | | | (3,396,193) | | | | | | (42.7) | | |
运营亏损
|
| | | | (5,937,597) | | | | | | (47.5) | | | | | | (32,904,367) | | | | | | (313.9) | | | | | | (26,334,096) | | | | | | (624.4) | | | | | | (4,630,366) | | | | | | (58.2) | | |
利息收入
|
| | | | 4,199 | | | | | | — | | | | | | 1,920 | | | | | | — | | | | | | 1,305 | | | | | | — | | | | | | 702 | | | | | | — | | |
利息支出
|
| | | | (387,043) | | | | | | (3.1) | | | | | | (94,956) | | | | | | (0.9) | | | | | | (9,429) | | | | | | (0.2) | | | | | | (262,246) | | | | | | (3.3) | | |
汇率收益/(损失),净
|
| | | | — | | | | | | — | | | | | | (1,846) | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,536 | | | | | | — | | |
其他收入和费用
|
| | | | 14,597 | | | | | | 0.1 | | | | | | 308,149 | | | | | | 2.9 | | | | | | 44,701 | | | | | | 1.1 | | | | | | 42,011 | | | | | | 0.5 | | |
所得税费用前损失。
|
| | | | (6,305,844) | | | | | | (50.5) | | | | | | (32,691,100) | | | | | | (311.9) | | | | | | (26,297,519) | | | | | | (623.5) | | | | | | (4,847,363) | | | | | | (61.0) | | |
所得税
|
| | | | — | | | | | | — | | | | | | — | | | | | | (35,517) | | | | | | (0.8) | | | | | | — | | | | | | — | | | | | | — | | |
净亏损
|
| | | | (6,305,844) | | | | | | (50.5) | | | | | | (32,691,100) | | | | | | (311.9) | | | | | | (26,333,036) | | | | | | (624.3) | | | | | | (4,847,363) | | | | | | (61.0) | | |
| | |
截至本年度的年度业绩
12月31日 |
| |
截至的六个月
06月30日 |
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
未经审计的 |
| |
2022
未经审计的 |
| ||||||||||||||||||||||||
| | |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| ||||||||||||
可归因于非控股权益的净亏损
|
| | | | (224,015) | | | | | | | | | (697,588) | | | | | | | | | (213,567) | | | | | | | | | (88,652) | | | | | |
归属于MMV股东的净亏损
|
| | | | (6,081,829) | | | | | | | | | (31,993,512) | | | | | | | | | (26,119,469) | | | | | | | | | (4,758,711) | | | | | |
MMV股东应占每股普通股亏损
|
| | | | | | | | | ||||||||||||||||||||||||||||
- 基本版和稀释版
|
| | | | (0.05) | | | | | | | | | (0.26) | | | | | | | | | (0.21) | | | | | | | | | (0.04) | | | | | |
已发行普通股加权平均数
|
| | | | | | | | | ||||||||||||||||||||||||||||
- 基本版和稀释版
|
| | | | 122,463,517 | | | | | | | | | 122,463,517 | | | | | | | | | 122,463,517 | | | | | | | | | 122,463,517 | | | | | |
| | |
截至2012年12月31日
|
| |
截至6月30日
|
| ||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
未经审计的 |
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
选定的合并和合并资产负债表数据: | | | | | | | | | | | | | | | | | | | |
流动资产 | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | | 737,001 | | | | | | 374,929 | | | | | | 1,102,406 | | |
应收账款净额
|
| | | | 591,196 | | | | | | 875,141 | | | | | | 3,086,263 | | |
关联方应付金额
|
| | | | 434,934 | | | | | | 153,736 | | | | | | 653,304 | | |
库存,净额
|
| | | | 380,578 | | | | | | 591,087 | | | | | | 783,914 | | |
预付费用和其他流动资产
|
| | | | 1,270,221 | | | | | | 1,162,344 | | | | | | 2,816,584 | | |
流动资产总额
|
| | | | 3,413,930 | | | | | | 3,157,237 | | | | | | 8,442,471 | | |
非流动资产 | | | | | | | | | | | | | | | | | | | |
财产和设备,净额
|
| | | | 57,052 | | | | | | 282,849 | | | | | | 228,959 | | |
无形资产净值
|
| | | | 368,717 | | | | | | 224,108 | | | | | | 140,231 | | |
长期投资
|
| | | | — | | | | | | 460,000 | | | | | | 460,000 | | |
使用权资产
|
| | | | — | | | | | | — | | | | | | 1,162,463 | | |
其他非流动资产
|
| | | | — | | | | | | 49,738 | | | | | | 47,321 | | |
非流动资产合计
|
| | | | 425,769 | | | | | | 1,016,695 | | | | | | 2,038,974 | | |
总资产
|
| | | | 3,839,699 | | | | | | 4,173,932 | | | | | | 10,481,445 | | |
流动负债
|
| | | | 33,231,834 | | | | | | 4,464,988 | | | | | | 6,783,072 | | |
非流动负债
|
| | | | 5,094,875 | | | | | | 9,731,795 | | | | | | 15,787,426 | | |
总负债
|
| | | | 38,326,709 | | | | | | 14,196,783 | | | | | | 22,570,498 | | |
股东亏损总额
|
| | | | (34,487,010) | | | | | | (10,022,851) | | | | | | (12,089,053) | | |
总负债和股东亏损
|
| | | | 3,839,699 | | | | | | 4,173,932 | | | | | | 10,481,445 | | |
| | |
截至2013年12月31日的年度
|
| |
这六个月的费用
截至6月30日 |
| ||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
未经审计的 |
| |
2022
未经审计的 |
| ||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| ||||||||||||
经营活动中使用的净现金
|
| | | | (943,167) | | | | | | (5,514,643) | | | | | | (880,136) | | | | | | (2,582,162) | | |
投资活动中使用的净现金
|
| | | | (23,932) | | | | | | (615,765) | | | | | | (114,826) | | | | | | (61,234) | | |
融资活动提供的现金净额
|
| | | | 1,510,910 | | | | | | 6,390,234 | | | | | | 1,916,479 | | | | | | 3,431,945 | | |
汇率变化的影响
|
| | | | 41,742 | | | | | | (621,898) | | | | | | (863,892) | | | | | | (61,072) | | |
现金和现金等价物净增加/(减少)
|
| | | | 585,553 | | | | | | (362,072) | | | | | | 57,625 | | | | | | 727,477 | | |
现金及现金等值物
|
| | | | 151,448 | | | | | | 737,001 | | | | | | 737,001 | | | | | | 374,929 | | |
现金及现金等值物
|
| | | | 737,001 | | | | | | 374,929 | | | | | | 794,626 | | | | | | 1,102,406 | | |
| | |
截至2013年12月31日的年度
|
| |
这六个月的费用
截至6月30日 |
| ||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
未经审计的 |
| |
2022
未经审计的 |
| ||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| ||||||||||||
非公认会计准则财务指标 | | | | | | | | | | | | | | | | | | | | | | | | | |
净亏损
|
| | | | (6,305,844) | | | | | | (32,691,100) | | | | | | (26,333,036) | | | | | | (4,847,363) | | |
调整: | | | | | | | | | | | | | | | | | | | | | | | | | |
基于股份的薪酬
|
| | | | — | | | | | | 25,663,139 | | | | | | 23,398,745 | | | | | | 2,264,394 | | |
无形资产减值损失
|
| | | | 2,964,684 | | | | | | — | | | | | | — | | | | | | — | | |
交易成本
|
| | | | — | | | | | | 1,080,366 | | | | | | 440,657 | | | | | | 352,590 | | |
调整后净亏损
|
| | | | (3,341,160) | | | | | | (5,947,595) | | | | | | (2,493,634) | | | | | | (2,230,379) | | |
调整: | | | | | | | | | | | | | | | | | | | | | | | | | |
利息支出
|
| | | | 387,043 | | | | | | 94,956 | | | | | | 9,429 | | | | | | 262,246 | | |
所得税
|
| | | | — | | | | | | — | | | | | | 35,517 | | | | | | — | | |
折旧及摊销
|
| | | | 828,213 | | | | | | 210,236 | | | | | | 97,394 | | | | | | 642,859 | | |
调整后的EBITDA
|
| | | | (2,125,904) | | | | | | (5,642,403) | | | | | | (2,351,294) | | | | | | (1,325,274) | | |
| | |
截至2022年6月30日
|
| |||||||||||||||||||||||||||
| | |
家长
|
| |
VIE
|
| |
子公司
|
| |
消除
条目 |
| |
合计
|
| |||||||||||||||
| | |
美国
|
| |
美国
|
| |
美国
|
| |
美国
|
| |
美国
|
| |||||||||||||||
流动资产: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | | 1,160 | | | | | | 1,051,647 | | | | | | 49,599 | | | | | | — | | | | | | 1,102,406 | | |
关联方应付金额
|
| | | | — | | | | | | 3,327,794 | | | | | | 112,125 | | | | | | (2,786,615) | | | | | | 653,304 | | |
其他资产,流动
|
| | | | 2,460,000 | | | | | | 4,192,160 | | | | | | 34,601 | | | | | | — | | | | | | 6,686,761 | | |
流动资产总额
|
| | | | 2,461,160 | | | | | | 8,571,601 | | | | | | 196,325 | | | | | | (2,786,615) | | | | | | 8,442,471 | | |
对子公司、VIE和VIE子公司的投资
|
| | | | (10,209,807) | | | | | | — | | | | | | — | | | | | | 10,209,807 | | | | | | — | | |
其他非流动资产
|
| | | | 460,000 | | | | | | 1,545,576 | | | | | | 33,398 | | | | | | — | | | | | | 2,038,974 | | |
总资产
|
| | | | (7,288,647) | | | | | | 10,117,177 | | | | | | 229,723 | | | | | | 7,423,192 | | | | | | 10,481,445 | | |
流动负债: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
应付关联方金额,当前部分
|
| | | | 592,428 | | | | | | 729,451 | | | | | | 4,106,364 | | | | | | (2,786,615) | | | | | | 2,641,628 | | |
其他流动负债
|
| | | | — | | | | | | 3,770,242 | | | | | | 371,202 | | | | | | — | | | | | | 4,141,444 | | |
流动负债总额
|
| | | | 592,428 | | | | | | 4,499,693 | | | | | | 4,477,566 | | | | | | (2,786,615) | | | | | | 6,783,072 | | |
应付关联方金额,非流动部分
|
| | | | 2,491,782 | | | | | | 11,996,491 | | | | | | 592,391 | | | | | | — | | | | | | 15,080,664 | | |
其他非流动负债
|
| | | | — | | | | | | 706,762 | | | | | | — | | | | | | — | | | | | | 706,762 | | |
总负债
|
| | | | 3,084,210 | | | | | | 17,202,946 | | | | | | 5,069,957 | | | | | | (2,786,615) | | | | | | 22,570,498 | | |
股东亏损总额
|
| | | | (10,372,857) | | | | | | (7,085,769) | | | | | | (4,840,234) | | | | | | 10,209,807 | | | | | | (12,089,053) | | |
负债总额及股东权益╱(亏损)
|
| | | | (7,288,647) | | | | | | 10,117,177 | | | | | | 229,723 | | | | | | 7,423,192 | | | | | | 10,481,445 | | |
| | |
截至2022年6月30日的六个月
|
| |||||||||||||||||||||||||||
| | |
家长
|
| |
VIE
|
| |
子公司
|
| |
消除
条目 |
| |
合计
|
| |||||||||||||||
| | |
美国
|
| |
美国
|
| |
美国
|
| |
美国
|
| |
美国
|
| |||||||||||||||
净收入
|
| | | | — | | | | | | 7,919,633 | | | | | | 30,000 | | | | | | — | | | | | | 7,949,633 | | |
收入成本
|
| | | | — | | | | | | (4,254,580) | | | | | | — | | | | | | — | | | | | | (4,254,580) | | |
运营费用
|
| | | | (2,301,968) | | | | | | (3,591,900) | | | | | | (2,431,551) | | | | | | — | | | | | | (8,325,419) | | |
运营亏损
|
| | | | (2,301,968) | | | | | | 73,153 | | | | | | (2,401,551) | | | | | | — | | | | | | (4,630,366) | | |
其他物品
|
| | | | (42,047) | | | | | | (115,615) | | | | | | (59,335) | | | | | | — | | | | | | (216,997) | | |
子公司、VIE和VIE子公司的损失
|
| | | | (2,503,348) | | | | |
|
—
|
| | | |
|
—
|
| | | | | 2,503,348 | | | | | | — | | |
净亏损
|
| | | | (4,847,363) | | | | | | (42,462) | | | | | | (2,460,886) | | | | | | 2,503,348 | | | | | | (4,847,363) | | |
| | |
截至2022年6月30日的六个月
|
| |||||||||||||||||||||||||||
| | |
家长
|
| |
VIE
|
| |
子公司
|
| |
消除
条目 |
| |
合计
|
| |||||||||||||||
| | |
美国
|
| |
美国
|
| |
美国
|
| |
美国
|
| |
美国
|
| |||||||||||||||
经营活动中使用的净现金
|
| | | | (67,575) | | | | | | 380,500 | | | | | | (2,895,087) | | | | | | — | | | | | | (2,582,162) | | |
投资活动中使用的净现金
|
| | | | — | | | | | | (2,399,885) | | | | | | (74,022) | | | | | | 2,412,673 | | | | | | (61,234) | | |
融资活动提供的现金净额
|
| | | | 68,725 | | | | | | 2,846,945 | | | | | | 2,928,948 | | | | | | (2,412,673) | | | | | | 3,431,945 | | |
| | |
截至2021年12月31日
|
| |||||||||||||||||||||||||||
| | |
家长
|
| |
VIE
|
| |
子公司
|
| |
消除
条目 |
| |
合计
|
| |||||||||||||||
| | |
美国
|
| |
美国
|
| |
美国
|
| |
美国
|
| |
美国
|
| |||||||||||||||
流动资产: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | | 9 | | | | | | 363,900 | | | | | | 11,020 | | | | | | — | | | | | | 374,929 | | |
关联方应付金额
|
| | | | — | | | | | | 1,054,467 | | | | | | 43,400 | | | | | | (944,131) | | | | | | 153,736 | | |
其他资产,流动
|
| | | | — | | | | | | 2,621,331 | | | | | | 7,241 | | | | | | — | | | | | | 2,628,572 | | |
流动资产总额
|
| | | | 9 | | | | | | 4,039,698 | | | | | | 61,661 | | | | | | (944,131) | | | | | | 3,157,237 | | |
对子公司、VIE和VIE子公司的投资
|
| | | | (7,674,944) | | | | | | | | | | | | | | | | | | 7,674,944 | | | | | | — | | |
其他非流动资产
|
| | | | 460,000 | | | | | | 520,231 | | | | | | 36,464 | | | | | | — | | | | | | 1,016,695 | | |
总资产
|
| | | | (7,214,935) | | | | | | 4,559,929 | | | | | | 98,125 | | | | | | 6,730,813 | | | | | | 4,173,932 | | |
流动负债: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
应付关联方金额,当前部分
|
| | | | 513,438 | | | | | | 1,482,125 | | | | | | 1,529,341 | | | | | | (944,131) | | | | | | 2,580,773 | | |
其他流动负债
|
| | | | 30,000 | | | | | | 750,534 | | | | | | 1,103,681 | | | | | | — | | | | | | 1,884,215 | | |
流动负债总额
|
| | | | 543,438 | | | | | | 2,232,659 | | | | | | 2,633,022 | | | | | | (944,131) | | | | | | 4,464,988 | | |
应付关联方金额,非流动部分
|
| | | |
—
|
| | | | |
9,731,795
|
| | | | |
—
|
| | | | |
—
|
| | | | |
9,731,795
|
| |
总负债
|
| | | | 543,438 | | | | | | 11,964,454 | | | | | | 2,633,022 | | | | | | (944,131) | | | | | | 14,196,783 | | |
股东亏损总额
|
| | | | (7,758,373) | | | | | | (7,404,525) | | | | | | (2,534,897) | | | | | | 7,674,944 | | | | | | (10,022,851) | | |
负债总额及股东权益╱(亏损)
|
| | | | (7,214,935) | | | | | | 4,559,929 | | | | | | 98,125 | | | | | | 6,730,813 | | | | | | 4,173,932 | | |
| | |
截至2021年12月31日
|
| |||||||||||||||||||||||||||
| | |
家长
|
| |
VIE
|
| |
子公司
|
| |
消除
条目 |
| |
合计
|
| |||||||||||||||
| | |
美国
|
| |
美国
|
| |
美国
|
| |
美国
|
| |
美国
|
| |||||||||||||||
净收入
|
| | | | — | | | | | | 10,481,737 | | | | | | — | | | | | | — | | | | | | 10,481,737 | | |
收入成本
|
| | | | — | | | | | | (6,306,217) | | | | | | (91,338) | | | | | | — | | | | | | (6,397,555) | | |
减值损失
|
| | | | — | | | | | | (30,454) | | | | | | — | | | | | | — | | | | | | (30,454) | | |
运营费用
|
| | | | (25,736,244) | | | | | | (8,816,332) | | | | | | (2,405,519) | | | | | | — | | | | | | (36,958,095) | | |
运营亏损
|
| | | | (25,736,244) | | | | | | (4,671,266) | | | | | | (2,496,857) | | | | | | — | | | | | | (32,904,367) | | |
其他物品
|
| | | | (10,324) | | | | | | 238,929 | | | | | | (15,338) | | | | | | — | | | | | | 213,267 | | |
子公司、VIE和VIE子公司的损失
|
| | | | (6,246,944) | | | | |
|
—
|
| | | |
|
—
|
| | | | | 6,246,944 | | | | | | — | | |
净亏损
|
| | | | (31,993,512) | | | | | | (4,432,337) | | | | | | (2,512,195) | | | | | | 6,246,944 | | | | | | (32,691,100) | | |
| | |
截至2021年12月31日
|
| |||||||||||||||||||||||||||
| | |
家长
|
| |
VIE
|
| |
子公司
|
| |
消除
条目 |
| |
合计
|
| |||||||||||||||
| | |
美国
|
| |
美国
|
| |
美国
|
| |
美国
|
| |
美国
|
| |||||||||||||||
经营活动中使用的净现金
|
| | | | (43,391) | | | | | | (3,279,062) | | | | | | (2,192,190) | | | | | | — | | | | | | (5,514,643) | | |
投资活动中使用的净现金
|
| | | | (460,000) | | | | | | (1,018,101) | | | | | | (74,735) | | | | | | 937,071 | | | | | | (615,765) | | |
融资活动提供的现金净额
|
| | | | 503,400 | | | | | | 4,525,625 | | | | | | 2,307,380 | | | | | | (946,171) | | | | | | 6,390,234 | | |
| | |
截至2020年12月31日
|
| |||||||||||||||||||||||||||
| | |
家长
|
| |
VIE
|
| |
子公司
|
| |
消除
条目 |
| |
合计
|
| |||||||||||||||
| | |
美国
|
| |
美国
|
| |
美国
|
| |
美国
|
| |
美国
|
| |||||||||||||||
流动资产: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | | — | | | | | | 737,001 | | | | | | — | | | | | | — | | | | | | 737,001 | | |
关联方应付金额
|
| | | | — | | | | | | 434,934 | | | | | | — | | | | | | — | | | | | | 434,934 | | |
其他资产,流动
|
| | | | — | | | | | | 2,241,995 | | | | | | — | | | | | | — | | | | | | 2,241,995 | | |
流动资产总额
|
| | | | — | | | | | | 3,413,930 | | | | | | — | | | | | | — | | | | | | 3,413,930 | | |
对子公司、VIE和VIE子公司的投资
|
| | | | (32,994,719) | | | | | | | | | | | | 32,994,719 | | | | | | — | | | | | | | | |
其他非流动资产
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 425,769 | | |
总资产
|
| | | | (32,994,719) | | | | | | 3,413,930 | | | | | | — | | | | | | 32,994,719 | | | | | | 3,839,699 | | |
流动负债: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
应付关联方金额,当前部分
|
| | | | — | | | | | | 32,044,778 | | | | | | — | | | | | | — | | | | | | 32,044,778 | | |
其他流动负债
|
| | | | — | | | | | | 1,187,056 | | | | | | — | | | | | | — | | | | | | 1,187,056 | | |
流动负债总额
|
| | | | — | | | | | | 33,231,834 | | | | | | — | | | | | | — | | | | | | 33,231,834 | | |
应付关联方款项,非流动
部分 |
| | | | — | | | | | | 5,094,875 | | | | | | — | | | | | | — | | | | | | 5,094,875 | | |
总负债
|
| | | | — | | | | | | 38,326,709 | | | | | | — | | | | | | — | | | | | | 38,326,709 | | |
股东亏损总额
|
| | | | (32,994,719) | | | | | | (34,487,010) | | | | | | — | | | | | | 32,994,719 | | | | | | (34,487,010) | | |
负债总额和股东赤字
|
| | | | (32,994,719) | | | | | | 3,839,699 | | | | | | — | | | | | | 32,994,719 | | | | | | 3,839,699 | | |
| | |
截至2020年12月31日的年度
|
| |||||||||||||||||||||||||||
| | |
家长
|
| |
VIE
|
| |
子公司
|
| |
消除
条目 |
| |
合计
|
| |||||||||||||||
| | |
美国
|
| |
美国
|
| |
美国
|
| |
美国
|
| |
美国
|
| |||||||||||||||
净收入
|
| | | | — | | | | | | 12,488,348 | | | | | | — | | | | | | — | | | | | | 12,488,348 | | |
收入成本
|
| | | | — | | | | | | (10,012,255) | | | | | | — | | | | | | — | | | | | | (10,012,255) | | |
减值损失
|
| | | | — | | | | | | (2,991,196) | | | | | | — | | | | | | — | | | | | | (2,991,196) | | |
运营费用
|
| | | | — | | | | | | (5,422,494) | | | | | | — | | | | | | — | | | | | | (5,422,494) | | |
运营亏损
|
| | | | — | | | | | | (5,937,597) | | | | | | — | | | | | | — | | | | | | (5,937,597) | | |
其他物品
|
| | | | — | | | | | | (368,247) | | | | | | — | | | | | | — | | | | | | (368,247) | | |
子公司、VIE和VIE损失
子公司 |
| | | | (6,081,829) | | | | |
|
—
|
| | | |
|
—
|
| | | | | 6,081,829 | | | | | | — | | |
净亏损
|
| | | | (6,081,829) | | | | | | (6,305,844) | | | | | | — | | | | | | 6,081,829 | | | | | | (6,305,844) | | |
| | |
截至2020年12月31日的年度
|
| |||||||||||||||||||||||||||
| | |
家长
|
| |
VIE
|
| |
子公司
|
| |
消除
条目 |
| |
合计
|
| |||||||||||||||
| | |
美国
|
| |
美国
|
| |
美国
|
| |
美国
|
| |
美国
|
| |||||||||||||||
经营活动中使用的净现金
|
| | | | — | | | | | | (943,167) | | | | | | — | | | | | | — | | | | | | (943,167) | | |
投资活动中使用的净现金
|
| | | | — | | | | | | (23,932) | | | | | | — | | | | | | — | | | | | | (23,932) | | |
融资活动提供的现金净额
|
| | | | — | | | | | | 1,510,910 | | | | | | — | | | | | | — | | | | | | 1,510,910 | | |
| | |
账面价值
每股 所有者为 非 赎回 股东 |
| |
账面价值
每股 假设没有 逮捕令是 发布给 创始人在 连接 与MPAC的 初始公共 提供服务 |
| |
账面价值
每股 假设没有 权利为 发布给 创始人在 连接 与MPAC的 初始公共 提供服务 |
| |
账面价值
每股 假设 不, 创始人 股票是 发布给 MPAC的 赞助商 |
| |
每
的账面价值
分享假设 没有权利或 逮捕令是 发布给 MPAC的 创始人,和 没有创始人 股票是 发布 |
| |||||||||||||||
假设没有赎回
|
| | | $ | 0.67 | | | | | $ | 0.67 | | | | | $ | 0.67 | | | | | $ | 0.70 | | | | | $ | 0.70 | | |
假设最大赎回量的50%
|
| | | $ | 0.33 | | | | | $ | 0.33 | | | | | $ | 0.33 | | | | | $ | 0.34 | | | | | $ | 0.35 | | |
假设提案4未获批准且最大赎回金额
|
| | | $ | 0.14 | | | | | $ | 0.14 | | | | | $ | 0.14 | | | | | $ | 0.15 | | | | | $ | 0.15 | | |
假设最大赎回
|
| | | $ | (0.01) | | | | | $ | (0.01) | | | | | $ | (0.01) | | | | | $ | (0.01) | | | | | $ | (0.01) | | |
| | |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2026
|
| |||||||||||||||
收入(1)
|
| | | | 64,759 | | | | | | 82,184 | | | | | | 97,601 | | | | | | 164,896 | | | | | | 237,050 | | |
收入成本(1)
|
| | | | (27,910) | | | | | | (33,874) | | | | | | (36809) | | | | | | (60,184) | | | | | | (83,699) | | |
毛利
|
| | | | 36,849 | | | | | | 48,310 | | | | | | 60,792 | | | | | | 104,712 | | | | | | 153,351 | | |
运营费用(2)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
销售与市场推广
|
| | | | (4,767) | | | | | | (6,322) | | | | | | (6,728) | | | | | | (11,818) | | | | | | (16,594) | | |
一般与行政
|
| | | | (3,304) | | | | | | (4,190) | | | | | | (5,268) | | | | | | (5,633) | | | | | | (5,966) | | |
研发
|
| | | | (8,369) | | | | | | (15,947) | | | | | | (25,032) | | | | | | (33,678) | | | | | | (44,437) | | |
总运营费用
|
| | | | (16,440) | | | | | | (26,459) | | | | | | (37,029) | | | | | | (50,819) | | | | | | (66,997) | | |
| | |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2026
|
| |||||||||||||||
营业收入
|
| | | | 20,409 | | | | | | 21,851 | | | | | | 23,763 | | | | | | 53,894 | | | | | | 86,355 | | |
EBITDA(3)
|
| | | | 20,538 | | | | | | 22,034 | | | | | | 24,044 | | | | | | 54,249 | | | | | | 86,754 | | |
资本支出
|
| | | | 122 | | | | | | 200 | | | | | | 564 | | | | | | 346 | | | | | | 404 | | |
自由现金流(4)
|
| | | | 15,490 | | | | | | 18,749 | | | | | | 18,321 | | | | | | 37,859 | | | | | | 63,423 | | |
股权资本化摘要
|
| |
场景1
假设没有 赎回 |
| |
场景2
假设提案4 未批准且 最大赎回金额 |
| |
场景3
假设最大值 赎回 |
| |||||||||||||||||||||||||||
初始股东
|
| | | | 1,759,250 | | | | | | 4.8% | | | | | | 1,759,250 | | | | | | 5.0% | | | | | | 1,759,250 | | | | | | 5.1% | | |
公众股东
|
| | | | 2,816,006 | | | | | | 7.6% | | | | | | 1,080,187 | | | | | | 3.0% | | | | | | 575,000 | | | | | | 1.6% | | |
MMV股东
|
| | | | 30,000,000 | | | | | | 81.4% | | | | | | 30,000,000 | | | | | | 85.5% | | | | | | 30,000,000 | | | | | | 86.7% | | |
管道投资者
|
| | | | 2,200,000 | | | | | | 6.0% | | | | | | 2,200,000 | | | | | | 6.3% | | | | | | 2,200,000 | | | | | | 6.4% | | |
代表股东
|
| | | | 57,500 | | | | | | 0.2% | | | | | | 57,500 | | | | | | 0.2% | | | | | | 57,500 | | | | | | 0.2% | | |
普通股总数
|
| | | | 36,832,756 | | | | | | 100.0% | | | | | | 35,096,937 | | | | | | 100.0% | | | | | | 34,591,750 | | | | | | 100.0% | | |
| | |
生效
承销 费用 |
| |||
假设没有赎回
|
| | | | 8.9% | | |
假设赎回50%
|
| | | | 17.8% | | |
假设提案4未获批准且最大赎回金额
|
| | | | 39.4% | | |
假设最大赎回
|
| | | | 100.0% | | |
| | |
生效
承销 费用 |
| |||
假设没有赎回
|
| | | | 8.9% | | |
假设赎回50%
|
| | | | 17.8% | | |
假设提案4未获批准且最大赎回金额
|
| | | | 39.4% | | |
假设最大赎回
|
| | | | 100.0% | | |
|
|
| |
|
|
| |
|
| | |
毛国野志是一名动漫UGC创作者,在社交媒体上有一席之地。她不仅为傲图世界动画创作解说视频,讨论剧情和剧情发展,还制作根据傲图宇宙改编的衍生动画作品和其他原创动画作品。她已经成为奥图世界粉丝和动漫爱好者社区的影响力人物。截至2022年9月,猫郭叶芝在哔哩哔哩上积累了约48.6万粉丝。
|
| |
| |
|
| | |
BBokyo是MMV在LOFTER上活跃的UGC创建者之一。BBokyo在LOFTER上贡献了多幅傲图世界插图和卡通画,并在傲图世界首届LOFTER绘画比赛中获得第一名。她还根据奥图世界的角色创作粉丝小说和粉丝艺术。
MMV积极邀请像BBokyo这样的UGC创作者参与其艺术设计、故事情节和角色讨论。
|
| |
| 功能: | | | | | | | |
|
创意内容和动画制作
|
| | | | 92 | | |
|
游戏开发和运营
|
| | | | 64 | | |
|
商品
|
| | | | 20 | | |
|
营销和社区
|
| | | | 7 | | |
|
经营管理
|
| | | | 27 | | |
| 合计 | | | | | 210 | | |
名称
|
| |
许可证和审批
|
| |
有效期
|
| |
中国监管机构
|
|
上海木星 | | |
互联网文化经营许可证
|
| |
2021.11.25
— 2024.11.25 |
| |
上海市文化和旅游局
|
|
上海木星 | | |
增值电信业务经营许可证
|
| |
2019.03.26
— 2024.03.26 |
| |
上海市通信管理局
|
|
名称
|
| |
许可证和审批
|
| |
有效期
|
| |
中国监管机构
|
|
上海木星 | | |
出版物营业执照
|
| |
2021.04.19
— 2023.03.31 |
| |
上海市宝安区文化和旅游局
|
|
上海木星 | | |
《广播电视节目制作经营许可证》
|
| |
2021.04.01
— 2023.03.31 |
| |
上海市广播电视总局
|
|
上海木星 | | |
营业执照
|
| |
2015.02.06
— 2035.02.05 |
| |
上海市静安区市场监管局
|
|
上海木星 | | |
高新技术企业证书
|
| |
2021.11.18
— 2024.11.17 |
| |
上海市科学技术委员会、上海市财政局、上海市税务局
|
|
上海财环网络科技有限公司 | | |
营业执照
|
| |
2016.05.26
— 2036.05.25 |
| |
上海市闵行区市场监管局
|
|
上海财环网络科技有限公司 | | |
《食品经营许可证》
|
| |
2021.05.19
— 2026.05.18 |
| |
上海市闵行区市场监管局
|
|
上海财环网络科技有限公司 | | |
出版物营业执照
|
| |
2021.05.31
— 2023.03.31 |
| |
上海市闵行区新闻出版电影管理处
|
|
上海汇智仁文化创意有限公司 | | |
《广播电视节目制作经营许可证》
|
| |
2021.04.01
— 2023.03.31 |
| |
上海市广播电视总局
|
|
上海汇智仁文化创意有限公司 | | |
高新技术企业证书
|
| |
2021.12.23
— 2024.12.22 |
| |
上海市科学技术委员会、上海市财政局、上海市税务局
|
|
上海汇之人文化创意有限公司公司 | | |
营业执照
|
| |
长期
|
| |
上海市宝安区市场监管管理局
|
|
上海莫比尤斯信息技术有限公司公司 | | |
营业执照
|
| |
2016.05.09
— 2046.05.08 |
| |
上海市哈丁区市场监管管理局
|
|
WFOE | | |
营业执照
|
| |
长期
|
| |
上海市市场监管局
|
|
名称
|
| |
许可证和审批
|
| |
有效期
|
| |
中国监管机构
|
|
上海凌绪科技有限公司有限公司 | | |
营业执照
|
| |
长期
|
| |
上海市闵行区市场监管局
|
|
北京米亭科技有限公司 | | |
营业执照
|
| |
2021.11.23
— 2051.11.22 |
| |
北京市朝阳区市场监管局
|
|
| | |
截至2013年12月31日的年度
|
| |
这六个月的费用
截至6月30日 |
| | ||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
未经审计的 |
| |
2022
未经审计的 |
| | ||||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| | | | ||||||||||||
非公认会计准则财务指标 | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
净亏损
|
| | | | (6,305,844) | | | | | | (32,691,100) | | | | | | (26,333,036) | | | | | | (4,847,363) | | | | ||
调整: | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
基于股份的薪酬
|
| | | | — | | | | | | 25,663,139 | | | | | | 23,398,745 | | | | | | 2,264,394 | | | | ||
无形资产减值损失
|
| | | | 2,964,684 | | | | | | — | | | | | | — | | | | | | — | | | | ||
交易成本
|
| | | | — | | | | | | 1,080,366 | | | | | | 440,657 | | | | | | 352,590 | | | | ||
调整后净亏损
|
| | | | (3,341,160) | | | | | | (5,947,595) | | | | | | (2,493,634) | | | | | | (2,230,379) | | | | ||
调整: | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
利息支出
|
| | | | 387,043 | | | | | | 94,956 | | | | | | 9,429 | | | | | | 262,246 | | | | ||
所得税
|
| | | | — | | | | | | — | | | | | | 35,517 | | | | | | — | | | | ||
折旧及摊销
|
| | | | 828,213 | | | | | | 210,236 | | | | | | 97,394 | | | | | | 642,859 | | | | ||
调整后的EBITDA
|
| | | | (2,125,904) | | | | | | (5,642,403) | | | | | | (2,351,294) | | | | | | (1,325,274) | | | |
| | |
截至2013年12月31日的年度
|
| |
截至的六个月
06月30日 |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2020
未经审计的 |
| |
2021
未经审计的 |
| ||||||||||||||||||||||||||||||||||||
| | |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| ||||||||||||||||||||||||
收入 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
服务
|
| | | | 10,602,585 | | | | | | 84.9 | | | | | | 6,961,024 | | | | | | 66.4 | | | | | | 2,926,662 | | | | | | 69.4 | | | | | | 5,627,619 | | | | | | 70.8 | | |
产品
|
| | | | 1,885,763 | | | | | | 15.1 | | | | | | 3,520,713 | | | | | | 33.6 | | | | | | 1,291,035 | | | | | | 30.6 | | | | | | 2,322,014 | | | | | | 29.2 | | |
总收入
|
| | | | 12,488,348 | | | | | | 100.0 | | | | | | 10,481,737 | | | | | | 100.0 | | | | | | 4,217,697 | | | | | | 100.0 | | | | | | 7,949,633 | | | | | | 100.0 | | |
| | |
截至2013年12月31日的年度
|
| |
截至的六个月
06月30日 |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
未经审计的 |
| |
2022
未经审计的 |
| ||||||||||||||||||||||||||||||||||||
| | |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| ||||||||||||||||||||||||
收入 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
手机游戏
|
| | | | 7,775,748 | | | | | | 62.3 | | | | | | 2,949,735 | | | | | | 28.1 | | | | | | 1,239,122 | | | | | | 29.4 | | | | | | 1,488,731 | | | | | | 18.7 | | |
自营游戏
|
| | | | 5,409,601 | | | | | | 43.4 | | | | | | 1,467,605 | | | | | | 14.0 | | | | | | 506,905 | | | | | | 12.0 | | | | | | 603,993 | | | | | | 7.6 | | |
联合运营的游戏
|
| | | | 2,366,147 | | | | | | 18.9 | | | | | | 1,482,130 | | | | | | 14.1 | | | | | | 732,217 | | | | | | 17.4 | | | | | | 884,738 | | | | | | 11.1 | | |
商品
|
| | | | 1,885,763 | | | | | | 15.1 | | | | | | 3,520,713 | | | | | | 33.6 | | | | | | 1,291,035 | | | | | | 30.6 | | | | | | 2,322,014 | | | | | | 29.2 | | |
动画制作服务。
|
| | | | 1,902,592 | | | | | | 15.2 | | | | | | 2,945,662 | | | | | | 28.1 | | | | | | 934,393 | | | | | | 22.2 | | | | | | 2,559,070 | | | | | | 32.2 | | |
授权
|
| | | | 589,793 | | | | | | 2.7 | | | | | | 608,591 | | | | | | 4.4 | | | | | | 191,630 | | | | | | 4.5 | | | | | | 1,379,468 | | | | | | 17.4 | | |
其他服务
|
| | | | 334,452 | | | | | | 4.7 | | | | | | 457,036 | | | | | | 5.8 | | | | | | 561,517 | | | | | | 13.3 | | | | | | 200,350 | | | | | | 2.5 | | |
总收入
|
| | | | 12,488,348 | | | | | | 100.0 | | | | | | 10,481,737 | | | | | | 100.0 | | | | | | 4,217,697 | | | | | | 100.0 | | | | | | 7,949,633 | | | | | | 100.0 | | |
| | |
截至2013年12月31日的年度
|
| |
截至的六个月
06月30日 |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
未经审计的 |
| |
2022
未经审计的 |
| ||||||||||||||||||||||||||||||||||||
| | |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| ||||||||||||||||||||||||
收入成本(不包括减损损失)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
服务成本
|
| | | | 9,277,106 | | | | | | 92.7 | | | | | | 4,734,964 | | | | | | 74.0 | | | | | | 2,797,697 | | | | | | 82.9 | | | | | | 2,977,575 | | | | | | 70.0 | | |
产品成本
|
| | | | 735,149 | | | | | | 7.3 | | | | | | 1,662,591 | | | | | | 26.0 | | | | | | 576,443 | | | | | | 17.1 | | | | | | 1,277,005 | | | | | | 30.0 | | |
总收入成本(不包括减损损失)
|
| | | | 10,012,255 | | | | | | 100.0 | | | | | | 6,397,555 | | | | | | 100.0 | | | | | | 3,374,140 | | | | | | 100.0 | | | | | | 4,254,580 | | | | | | 100.0 | | |
| | |
截至2013年12月31日的年度
|
| |
截至的六个月
06月30日 |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
未经审计的 |
| |
2022
未经审计的 |
| ||||||||||||||||||||||||||||||||||||
| | |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| ||||||||||||||||||||||||
收入成本(不包括减损损失)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
游戏运营商的收入分成/服务费
|
| | | | 4,552,175 | | | | | | 45.5 | | | | | | 386,086 | | | | | | 6.0 | | | | | | 717,500 | | | | | | 21.3 | | | | | | 192,200 | | | | | | 4.5 | | |
佣金
|
| | | | 1,143,360 | | | | | | 11.4 | | | | | | 295,797 | | | | | | 4.6 | | | | | | 107,087 | | | | | | 3.2 | | | | | | 150,919 | | | | | | 3.5 | | |
库存成本
|
| | | | 735,149 | | | | | | 7.3 | | | | | | 1,662,591 | | | | | | 26.0 | | | | | | 576,443 | | | | | | 17.1 | | | | | | 1,277,005 | | | | | | 30.0 | | |
生产和服务成本
|
| | | | 2,765,541 | | | | | | 27.6 | | | | | | 3,775,307 | | | | | | 59.1 | | | | | | 1,891,765 | | | | | | 56.0 | | | | | | 2,430,040 | | | | | | 57.2 | | |
其他游戏相关费用
|
| | | | 816,030 | | | | | | 8.2 | | | | | | 277,774 | | | | | | 4.3 | | | | | | 81,345 | | | | | | 2.4 | | | | | | 204,416 | | | | | | 4.8 | | |
总收入成本(不包括减损损失)
|
| | | | 10,012,255 | | | | | | 100.0 | | | | | | 6,397,555 | | | | | | 100.0 | | | | | | 3,374,140 | | | | | | 100.0 | | | | | | 4,254,580 | | | | | | 100.0 | | |
| | |
截至2013年12月31日的年度
|
| |
截至的六个月
06月30日 |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
未经审计的 |
| |
2022
未经审计的 |
| ||||||||||||||||||||||||||||||||||||
| | |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| ||||||||||||||||||||||||
精选合并和合并经营报表:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收入 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
手机游戏
|
| | | | 7,775,748 | | | | | | 62.3 | | | | | | 2,949,735 | | | | | | 28.1 | | | | | | 1,239,122 | | | | | | 29.4 | | | | | | 1,488,731 | | | | | | 18.7 | | |
商品
|
| | | | 1,885,763 | | | | | | 15.1 | | | | | | 3,520,713 | | | | | | 33.6 | | | | | | 1,291,035 | | | | | | 30.6 | | | | | | 2,322,014 | | | | | | 29.2 | | |
动画制作服务
|
| | | | 1,902,592 | | | | | | 15.2 | | | | | | 2,945,662 | | | | | | 28.1 | | | | | | 934,393 | | | | | | 22.2 | | | | | | 2,559,070 | | | | | | 32.2 | | |
授权
|
| | | | 589,793 | | | | | | 2.7 | | | | | | 608,591 | | | | | | 4.4 | | | | | | 191,630 | | | | | | 4.5 | | | | | | 1,379,468 | | | | | | 17.4 | | |
其他服务
|
| | | | 334,452 | | | | | | 4.7 | | | | | | 457,036 | | | | | | 5.8 | | | | | | 561,517 | | | | | | 13.3 | | | | | | 200,350 | | | | | | 2.5 | | |
总收入
|
| | | | 12,488,348 | | | | | | 100.0 | | | | | | 10,481,737 | | | | | | 100.0 | | | | | | 4,217,697 | | | | | | 100.0 | | | | | | 7,949,633 | | | | | | 100.0 | | |
收入成本 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
游戏运营商的收入分成/服务费
|
| | | | (4,552,175) | | | | | | (36.5) | | | | | | (386,086) | | | | | | (3.7) | | | | | | (717,500) | | | | | | (17.0) | | | | | | (192,200) | | | | | | (2.4) | | |
佣金
|
| | | | (1,143,360) | | | | | | (9.2) | | | | | | (295,797) | | | | | | (2.8) | | | | | | (107,087) | | | | | | (2.5) | | | | | | (150,919) | | | | | | (1.9) | | |
库存成本
|
| | | | (735,149) | | | | | | (5.9) | | | | | | (1,662,591) | | | | | | (15.9) | | | | | | (576,443) | | | | | | (13.7) | | | | | | (1,277,005) | | | | | | (16.1) | | |
生产和服务成本
|
| | | | (2,765,541) | | | | | | (22.1) | | | | | | (3,775,307) | | | | | | (35.9) | | | | | | (1,891,765) | | | | | | (44.9) | | | | | | (2,430,040) | | | | | | (30.5) | | |
其他游戏相关费用
|
| | | | (816,030) | | | | | | (6.5) | | | | | | (277,774) | | | | | | (2.7) | | | | | | (81,345) | | | | | | (1.9) | | | | | | (204,416) | | | | | | (2.6) | | |
总收入成本(不包括减损损失)
|
| | | | (10,012,255) | | | | | | (80.2) | | | | | | (6,397,555) | | | | | | (61.0) | | | | | | (3,374,140) | | | | | | (80.0) | | | | | | (4,254,580) | | | | | | (53.5) | | |
减值损失
|
| | | | (2,991,196) | | | | | | (24.0) | | | | | | (30,454) | | | | | | (0.3) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
销售费用
|
| | | | (656,763) | | | | | | (5.3) | | | | | | (1,297,599) | | | | | | (12.4) | | | | | | (394,364) | | | | | | (9.4) | | | | | | (470,275) | | | | | | (5.9) | | |
一般和行政费用
|
| | | | (2,057,492) | | | | | | (16.5) | | | | | | (29,955,168) | | | | | | (285.8) | | | | | | (24,672,375) | | | | | | (585.0) | | | | | | (4,458,951) | | | | | | (56.1) | | |
研发费用
|
| | | | (2,708,239) | | | | | | (21.7) | | | | | | (5,705,328) | | | | | | (54.4) | | | | | | (2,110,914) | | | | | | (50.0) | | | | | | (3,396,193) | | | | | | (42.7) | | |
运营亏损
|
| | | | (5,937,597) | | | | | | (47.5) | | | | | | (32,904,367) | | | | | | (313.9) | | | | | | (26,334,096) | | | | | | (624.4) | | | | | | (4,630,366) | | | | | | (58.2) | | |
利息收入
|
| | | | 4,199 | | | | | | — | | | | | | 1,920 | | | | | | — | | | | | | 1,305 | | | | | | — | | | | | | 702 | | | | | | — | | |
利息支出
|
| | | | (387,043) | | | | | | (3.1) | | | | | | (94,956) | | | | | | (0.9) | | | | | | (9,429) | | | | | | (0.2) | | | | | | (262,246) | | | | | | (3.3) | | |
汇率收益/(损失),净
|
| | | | — | | | | | | — | | | | | | (1,846) | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,536 | | | | | | — | | |
其他收入和费用
|
| | | | 14,597 | | | | | | 0.1 | | | | | | 308,149 | | | | | | 2.9 | | | | | | 44,701 | | | | | | 1.1 | | | | | | 42,011 | | | | | | 0.5 | | |
所得税费用前亏损
|
| | | | (6,305,844) | | | | | | (50.5) | | | | | | (32,691,100) | | | | | | (311.9) | | | | | | (26,297,519) | | | | | | (623.5) | | | | | | (4,847,363) | | | | | | (61.0) | | |
所得税
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (35,517) | | | | | | (0.8) | | | | | | — | | | | | | — | | |
净亏损
|
| | | | (6,305,844) | | | | | | (50.5) | | | | | | (32,691,100) | | | | | | (311.9) | | | | | | (26,333,036) | | | | | | (624.3) | | | | | | (4,847,363) | | | | | | (61.0) | | |
可归因于非控股权益的净亏损
|
| | | | (224,015) | | | | | | | | | | | | (697,588) | | | | | | | | | | | | (213,567) | | | | | | | | | | | | (88,652) | | | | | | | | |
归属于MMV股东的净亏损
|
| | | | (6,081,829) | | | | | | | | | | | | (31,993,512) | | | | | | | | | | | | (26,119,469) | | | | | | | | | | | | (4,758,711) | | | | | | | | |
MMV应占每股普通股亏损
股东 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
−基础版和稀释版
|
| | | | (0.05) | | | | | | | | | | | | (0.26) | | | | | | | | | | | | (0.21) | | | | | | | | | | | | (0.04) | | | | | | | | |
已发行普通股加权平均数
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
−基础版和稀释版
|
| | | | 122,463,517 | | | | | | | | | | | | 122,463,517 | | | | | | | | | | | | 122,463,517 | | | | | | | | | | | | 122,463,517 | | | | | | | | |
| | |
截至2013年12月31日的年度
|
| |
这六个月的费用
截至6月30日 |
| ||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
未经审计的 |
| |
2022
未经审计的 |
| ||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| ||||||||||||
经营活动中使用的净现金
|
| | | | (943,167) | | | | | | (5,514,643) | | | | | | (880,136) | | | | | | (2,582,162) | | |
投资活动中使用的净现金
|
| | | | (23,932) | | | | | | (615,765) | | | | | | (114,826) | | | | | | (61,234) | | |
融资活动提供的现金净额
|
| | | | 1,510,910 | | | | | | 6,390,234 | | | | | | 1,916,479 | | | | | | 3,431,945 | | |
汇率变化的影响
|
| | | | 41,742 | | | | | | (621,898) | | | | | | (863,892) | | | | | | (61,072) | | |
现金和现金等价物净增加/(减少)
|
| | | | 585,553 | | | | | | (362,072) | | | | | | 57,625 | | | | | | 727,477 | | |
现金及现金等值物
|
| | | | 151,448 | | | | | | 737,001 | | | | | | 737,001 | | | | | | 374,929 | | |
现金及现金等值物
|
| | | | 737,001 | | | | | | 374,929 | | | | | | 794,626 | | | | | | 1,102,406 | | |
| | |
少于
1年 |
| |
1个 - 2年
|
| |
合计
|
| | |||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| | | | |||||||||
租赁承诺额
|
| | | | 1,352,032 | | | | | | 45,068 | | | | | | 1,397,100 | | | |
| | |
假设没有
赎回 |
| |
假设提案4
未批准且 最大赎回金额 |
| |
假设最大值
赎回 |
| |||||||||||||||||||||||||||
| | |
(股票)
|
| |
%
|
| |
(股票)
|
| |
%
|
| |
(股票)
|
| |
%
|
| ||||||||||||||||||
保荐人持有的股份
|
| | | | 1,759,250 | | | | | | 4.8% | | | | | | 1,759,250 | | | | | | 5.0% | | | | | | 1,759,250 | | | | | | 5.1% | | |
MPAC公开股份(包括权利基础股份)
|
| | | | 2,816,006 | | | | | | 7.6% | | | | | | 1,080,187 | | | | | | 3.0% | | | | | | 575,000 | | | | | | 1.6% | | |
收盘时向MMV股东发行的股票
|
| | | | 30,000,000 | | | | | | 81.4% | | | | | | 30,000,000 | | | | | | 85.5% | | | | | | 30,000,000 | | | | | | 86.7% | | |
管道投资
|
| | | | 2,200,000 | | | | | | 6.0% | | | | | | 2,200,000 | | | | | | 6.3% | | | | | | 2,200,000 | | | | | | 6.4% | | |
MPAC代表股份
|
| | | | 57,500 | | | | | | 0.2% | | | | | | 57,500 | | | | | | 0.2% | | | | | | 57,500 | | | | | | 0.2% | | |
普通股总数
|
| | | | 36,832,756 | | | | | | 100.0% | | | | | | 35,096,937 | | | | | | 100.0% | | | | | | 34,591,750 | | | | | | 100.0% | | |
| | |
(1)MPAC
|
| |
(2)MMV
|
| |
假设没有
赎回 |
| |
假设建议书
4未获批准 和最高赎回金额 |
| |
假设最大值
赎回 |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
(历史)
|
| |
交易
会计 调整 |
| |
备注:
|
| |
(形式)
|
| |
(历史)
|
| |
交易
会计 调整 |
| |
备注:
|
| |
形式
组合 |
| |
交易
会计 调整 |
| |
备注:
|
| |
形式
组合 |
| |
额外的
交易 会计 调整 |
| |
备注:
|
| |
形式
组合 |
| ||||||||||||||||||||||||||||||
资产: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 552 | | | | | $ | 1 | | | | (c) | | | | $ | 553 | | | | | $ | 1,102 | | | | | $ | 22,000 | | | | (A) | | | | $ | 34,502 | | | | | $ | 22,000 | | | | (A) | | | | $ | 16,350 | | | | | $ | 22,000 | | | | (A) | | | | $ | 11,067 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23,435 | | | | (B) | | | | | | | | | | | 23,435 | | | | (B) | | | | | | | | | | | 23,435 | | | | (B) | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (2,013) | | | | (C) | | | | | | | | | | | (2,013) | | | | (C) | | | | | | | | | | | (2,013) | | | | (C) | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (18,152) | | | | (E) | | | | | | | | | | | (23,435) | | | | (E) | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (7,300) | | | | (H) | | | | | | | | | | | (7,300) | | | | (H) | | | | | | | | | | | (7,300) | | | | (H) | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (590) | | | | (I) | | | | | | | | | | | (590) | | | | (I) | | | | | | | | | | | (590) | | | | (I) | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (2,685) | | | | (J) | | | | | | | | | | | (2,685) | | | | (J) | | | | | | | | | | | (2,685) | | | | (J) | | | | | | | |
应收账款净额
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 3,086 | | | | | | — | | | | | | | | | 3,086 | | | | | | — | | | | | | | | | 3,086 | | | | | | — | | | | | | | | | 3,086 | | |
关联方应付金额
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 653 | | | | | | — | | | | | | | | | 653 | | | | | | — | | | | | | | | | 653 | | | | | | — | | | | | | | | | 653 | | |
库存,净额
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 784 | | | | | | — | | | | | | | | | 784 | | | | | | — | | | | | | | | | 784 | | | | | | — | | | | | | | | | 784 | | |
预付费用和其他流动
资产 |
| | | | 270 | | | | | | — | | | | | | | | | 270 | | | | | | 2,817 | | | | | | — | | | | | | | | | 3,087 | | | | | | — | | | | | | | | | 3,087 | | | | | | — | | | | | | | | | 3,087 | | |
流动资产总额
|
| | | | 822 | | | | | | 1 | | | | | | | | | 823 | | | | | | 8,442 | | | | | | 32,847 | | | | | | | | | 42,112 | | | | | | 14,695 | | | | | | | | | 23,960 | | | | | | 9,412 | | | | | | | | | 18,677 | | |
财产和设备,净额
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 229 | | | | | | — | | | | | | | | | 229 | | | | | | — | | | | | | | | | 229 | | | | | | — | | | | | | | | | 229 | | |
无形资产净值
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 140 | | | | | | — | | | | | | | | | 140 | | | | | | — | | | | | | | | | 140 | | | | | | — | | | | | | | | | 140 | | |
长期投资
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 460 | | | | | | — | | | | | | | | | 460 | | | | | | — | | | | | | | | | 460 | | | | | | — | | | | | | | | | 460 | | |
使用权资产
|
| | | | | | | | | | | | | | | | | | | — | | | | | | 1,163 | | | | | | — | | | | | | | | | 1,163 | | | | | | — | | | | | | | | | 1,163 | | | | | | — | | | | | | | | | 1,163 | | |
其他非流动资产
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 47 | | | | | | — | | | | | | | | | 47 | | | | | | — | | | | | | | | | 47 | | | | | | — | | | | | | | | | 47 | | |
信托持有的有价证券
帐户 |
| | | | 59,309 | | | | | | 245 | | | | (a) | | | | | 23,435 | | | | | | — | | | | | | (23,435) | | | | (B) | | | | | — | | | | | | (23,435) | | | | (B) | | | | | — | | | | | | (23,435) | | | | (B) | | | | | — | | |
| | | | | | | | | | | (36,343) | | | | (b) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | 224 | | | | (c) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
总资产
|
| | | $ | 60,131 | | | | | $ | (35,873) | | | | | | | | $ | 24,258 | | | | | $ | 10,481 | | | | | $ | 9,412 | | | | | | | | $ | 44,151 | | | | | $ | (8,740) | | | | | | | | $ | 25,999 | | | | | $ | (14,023) | | | | | | | | $ | 20,716 | | |
负债、中间股票和股东股票 | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
流动负债: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
应付账款
|
| | | $ | 455 | | | | | $ | — | | | | | | | | $ | 455 | | | | | $ | 1,437 | | | | | $ | (300) | | | | (H) | | | | $ | 1,562 | | | | | $ | (300) | | | | (H) | | | | $ | 1,562 | | | | | $ | (300) | | | | (H) | | | | $ | 1,562 | | |
| | | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | (30) | | | | (I) | | | | | | | | | | | (30) | | | | (I) | | | | | | | | | | | (30) | | | | (I) | | | | | | | |
短期银行借款
|
| | | | | | | | | | | | | | | | | | | — | | | | | | 120 | | | | | | — | | | | | | | | | 120 | | | | | | — | | | | | | | | | 120 | | | | | | — | | | | | | | | | 120 | | |
应付关联方金额,当前部分
|
| | | | 5 | | | | | | | | | | | | | | | 5 | | | | | | 2,642 | | | | | | — | | | | | | | | | 2,647 | | | | | | — | | | | | | | | | 2,647 | | | | | | — | | | | | | | | | 2,647 | | |
期票
|
| | | | 2,460 | | | | | | 225 | | | | (c) | | | | | 2,685 | | | | | | — | | | | | | (2,685) | | | | (J) | | | | | — | | | | | | (2,685) | | | | (J) | | | | | — | | | | | | (2,685) | | | | (J) | | | | | — | | |
递延收入,当前部分
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 230 | | | | | | — | | | | | | | | | 230 | | | | | | — | | | | | | | | | 230 | | | | | | — | | | | | | | | | 230 | | |
经营租赁负债,流动
部分 |
| | | | | | | | | | | | | | | | | | | — | | | | | | 1,306 | | | | | | — | | | | | | | | | 1,306 | | | | | | — | | | | | | | | | 1,306 | | | | | | — | | | | | | | | | 1,306 | | |
应计负债和其他流动负债
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 1,048 | | | | | | — | | | | | | | | | 1,048 | | | | | | — | | | | | | | | | 1,048 | | | | | | — | | | | | | | | | 1,048 | | |
流动负债总额
|
| | | | 2,920 | | | | | | 225 | | | | | | | | | 3,145 | | | | | | 6,783 | | | | | | (3,015) | | | | | | | | | 6,913 | | | | | | (3,015) | | | | | | | | | 6,913 | | | | | | (3,015) | | | | | | | | | 6,913 | | |
应付关联方金额,非流动部分
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 15,080 | | | | | | — | | | | | | | | | 15,080 | | | | | | — | | | | | | | | | 15,080 | | | | | | — | | | | | | | | | 15,080 | | |
递延收入,非流动部分
|
| | | | | | | | | | | | | | | | | | | — | | | | | | 662 | | | | | | — | | | | | | | | | 662 | | | | | | — | | | | | | | | | 662 | | | | | | — | | | | | | | | | 662 | | |
经营租赁负债,非流动部分
|
| | | | | | | | | | | | | | | | | | | — | | | | | | 45 | | | | | | — | | | | | | | | | 45 | | | | | | — | | | | | | | | | 45 | | | | | | — | | | | | | | | | 45 | | |
保修责任
|
| | | | 15 | | | | | | — | | | | | | | | | 15 | | | | | | — | | | | | | — | | | | | | | | | 15 | | | | | | — | | | | | | | | | 15 | | | | | | — | | | | | | | | | 15 | | |
延期承销费
|
| | | | 2,013 | | | | | | — | | | | | | | | | 2,013 | | | | | | — | | | | | | (2,013) | | | | (C) | | | | | — | | | | | | (2,013) | | | | (C) | | | | | — | | | | | | (2,013) | | | | (C) | | | | | — | | |
总负债
|
| | | | 4,948 | | | | | | 225 | | | | | | | | | 5,173 | | | | | | 22,570 | | | | | | (5,028) | | | | | | | | | 22,715 | | | | | | (5,028) | | | | | | | | | 22,715 | | | | | | (5,028) | | | | | | | | | 22,715 | | |
承诺和紧急事项 | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
可能赎回的A类普通股
|
| | | | 59,309 | | | | | | 245 | | | | (a) | | | | | 23,435 | | | | | | — | | | | | | (23,435) | | | | (E) | | | | | — | | | | | | (23,435) | | | | (E) | | | | | — | | | | | | (23,435) | | | | (E) | | | | | — | | |
| | | | | | | | | | | (36,343) | | | | (b) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | 224 | | | | (c) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
股东权益(赤字): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
A类普通股
|
| | | | 2,925 | | | | | | — | | | | | | | | | 2,925 | | | | | | 12,246 | | | | | | 22,000 | | | | (A) | | | | | 130,083 | | | | | | 22,000 | | | | (A) | | | | | 111,931 | | | | | | 22,000 | | | | (A) | | | | | 108,913 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (7,051) | | | | (D) | | | | | | | | | | | (7,051) | | | | (D) | | | | | | | | | | | (7,051) | | | | (D) | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23,435 | | | | (E) | | | | | | | | | | | 5,283 | | | | (E) | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59,728 | | | | (F) | | | | | | | | | | | 59,728 | | | | (F) | | | | | | | | | | | 59,728 | | | | (F) | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17,360 | | | | (G) | | | | | | | | | | | 17,360 | | | | (G) | | | | | | | | | | | 19,625 | | | | (G) | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (560) | | | | (I) | | | | | | | | | | | (560) | | | | (I) | | | | | | | | | | | (560) | | | | (I) | | | | | | | |
B类普通股
|
| | | | 25 | | | | | | — | | | | | | | | | 25 | | | | | | — | | | | | | (25) | | | | (D) | | | | | — | | | | | | (25) | | | | (D) | | | | | — | | | | | | (25) | | | | (D) | | | | | — | | |
应收订阅款
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | (12,246) | | | | | | 12,246 | | | | (F) | | | | | — | | | | | | 12,246 | | | | (F) | | | | | — | | | | | | 12,246 | | | | (F) | | | | | — | | |
新增实收资本
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 71,974 | | | | | | (71,974) | | | | (F) | | | | | — | | | | | | (71,974) | | | | (F) | | | | | — | | | | | | (71,974) | | | | (F) | | | | | — | | |
留存收益(累计亏损)
|
| | | | (7,076) | | | | | | (224) | | | | (c) | | | | | (7,300) | | | | | | (78,732) | | | | | | 7,076 | | | | (D) | | | | | (103,316) | | | | | | 7,076 | | | | (D) | | | | | (103,316) | | | | | | 7,076 | | | | (D) | | | | | (105,581) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (17,360) | | | | (G) | | | | | | | | | | | (17,360) | | | | (G) | | | | | | | | | | | (19,625) | | | | (G) | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (7,000) | | | | (H) | | | | | | | | | | | (7,000) | | | | (H) | | | | | | | | | | | (7,000) | | | | (H) | | | | | | | |
累计其他综合损失
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | (3,615) | | | | | | — | | | | | | | | | (3,615) | | | | | | — | | | | | | | | | (3,615) | | | | | | — | | | | | | | | | (3,615) | | |
股东权益合计(亏损)
|
| | | | (4,126) | | | | | | (224) | | | | | | | | | (4,350) | | | | | | (10,373) | | | | | | 37,875 | | | | | | | | | 23,152 | | | | | | 19,723 | | | | | | | | | 5,000 | | | | | | 14,440 | | | | | | | | | (283) | | |
非控股权益
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | (1,716) | | | | | | — | | | | | | | | | (1,716) | | | | | | — | | | | | | | | | (1,716) | | | | | | — | | | | | | | | | (1,716) | | |
总负债、夹层权益和股东权益
|
| | | $ | 60,131 | | | | | $ | (35,873) | | | | | | | | $ | 24,258 | | | | | $ | 10,481 | | | | | $ | 9,412 | | | | | | | | $ | 44,151 | | | | | $ | (8,740) | | | | | | | | $ | 25,999 | | | | | $ | (14,023) | | | | | | | | $ | 20,716 | | |
| | | | | | | | | | | | | | |
假设没有
赎回 |
| |
假设提案4未获得批准
和最高赎回金额 |
| |
假设最大值
赎回 |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
(1)
MPAC (历史) |
| |
(2)
MMV (历史) |
| |
交易
会计 调整 |
| |
备注:
|
| |
形式
组合 |
| |
交易
会计 调整 |
| |
备注:
|
| |
形式
组合 |
| |
额外的
交易 会计 调整 |
| |
备注:
|
| |
形式
组合 |
| |||||||||||||||||||||||||||||||||
收入
|
| | | $ | — | | | | | $ | 7,950 | | | | | $ | — | | | | | | | | | | | $ | 7,950 | | | | | $ | — | | | | | | | | | | | $ | 7,950 | | | | | $ | — | | | | | | | | | | | $ | 7,950 | | |
运营成本和费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
销售成本
|
| | | | — | | | | | | (4,255) | | | | | | — | | | | | | | | | | | | (4,255) | | | | | | — | | | | | | | | | | | | (4,255) | | | | | | — | | | | | | | | | | | | (4,255) | | |
销售费用
|
| | | | — | | | | | | (470) | | | | | | | | | | | | | | | | | | (470) | | | | | | | | | | | | | | | | | | (470) | | | | | | | | | | | | | | | | | | (470) | | |
一般和行政费用
|
| | | | (717) | | | | | | (4,459) | | | | | | (2,500) | | | | | | (Aa) | | | | | | (29,536) | | | | | | (2,500) | | | | | | (Aa) | | | | | | (29,536) | | | | | | (2,500) | | | | | | (Aa) | | | | | | (29,536) | | |
| | | | | | | | | | | | | | | | | (4,500) | | | | | | (Bb) | | | | | | | | | | | | (4,500) | | | | | | (Bb) | | | | | | | | | | | | (4,500) | | | | | | (Bb) | | | | | | | | |
| | | | | | | | | | | | | | | | | (17,360) | | | | | | (CC) | | | | | | | | | | | | (17,360) | | | | | | (CC) | | | | | | | | | | | | (17,360) | | | | | | (CC) | | | | | | | | |
研发费用
|
| | | | — | | | | | | (3,396) | | | | | | — | | | | | | | | | | | | (3,396) | | | | | | — | | | | | | | | | | | | (3,396) | | | | | | — | | | | | | | | | | | | (3,396) | | |
总运营成本和费用
|
| | | | (717) | | | | | | (12,580) | | | | | | (24,360) | | | | | | | | | | | | (37,657) | | | | | | (24,360) | | | | | | | | | | | | (37,657) | | | | | | (24,360) | | | | | | | | | | | | (37,657) | | |
运营亏损
|
| | | | (717) | | | | | | (4,630) | | | | | | (24,360) | | | | | | | | | | | | (29,707) | | | | | | (24,360) | | | | | | | | | | | | (29,707) | | | | | | (24,360) | | | | | | | | | | | | (29,707) | | |
其他收入(费用) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
利息收入
|
| | | | 80 | | | | | | 1 | | | | | | (80) | | | | | | (Dd) | | | | | | 1 | | | | | | (80) | | | | | | (Dd) | | | | | | 1 | | | | | | (80) | | | | | | (Dd) | | | | | | 1 | | |
利息支出,净额
|
| | | | — | | | | | | (262) | | | | | | — | | | | | | | | | | | | (262) | | | | | | — | | | | | | | | | | | | (262) | | | | | | — | | | | | | | | | | | | (262) | | |
其他收入和支出
|
| | | | 37 | | | | | | 44 | | | | | | — | | | | | | | | | | | | 81 | | | | | | — | | | | | | | | | | | | 81 | | | | | | — | | | | | | | | | | | | 81 | | |
其他收入(费用)合计
|
| | | | 117 | | | | | | (217) | | | | | | (80) | | | | | | | | | | | | (180) | | | | | | (80) | | | | | | | | | | | | (180) | | | | | | (80) | | | | | | | | | | | | (180) | | |
所得税前亏损
|
| | | | (600) | | | | | | (4,847) | | | | | | (24,440) | | | | | | | | | | | | (29,887) | | | | | | (24,440) | | | | | | | | | | | | (29,887) | | | | | | (24,440) | | | | | | | | | | | | (29,887) | | |
所得税费用
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
净亏损
|
| | | | (600) | | | | | | (4,847) | | | | | | (24,440) | | | | | | | | | | | | (29,887) | | | | | | (24,440) | | | | | | | | | | | | (29,887) | | | | | | (24,440) | | | | | | | | | | | | (29,887) | | |
减去:非控股权益应占净亏损
|
| | | | — | | | | | | (89) | | | | | | — | | | | | | | | | | | | (89) | | | | | | — | | | | | | | | | | | | (89) | | | | | | — | | | | | | | | | | | | (89) | | |
普通股股东应占净亏损
|
| | | $ | (600) | | | | | $ | (4,758) | | | | | $ | (24,440) | | | | | | | | | | | $ | (29,798) | | | | | $ | (24,440) | | | | | | | | | | | $ | (29,798) | | | | | $ | (24,440) | | | | | | | | | | | $ | (29,798) | | |
基本和稀释加权平均股份
已发行的A类普通股受 可能的赎回 |
| | | | 5,750,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
每股A类普通股基本和稀释净亏损(可能赎回)
|
| | | $ | (0.08) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基本和稀释加权平均股份
已发行B类普通股和 A类普通股不受可能影响 赎回 |
| | | | 1,787,500 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
B类基本和稀释后每股净亏损
普通股和A类普通股不 可能会被赎回 |
| | | $ | (0.08) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
已发行普通股的基本加权平均值和稀释加权平均值
|
| | | | | | | | | | 122,463,517 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
每股基本和摊薄亏损
|
| | | | | | | | | $ | (0.04) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基本和稀释预估加权平均流通股
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 36,832,756 | | | | | | | | | | | | | | | | | | 35,096,937 | | | | | | | | | | | | | | | | | | 34,591,750 | | |
基本和稀释的每股预计净亏损
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (0.81) | | | | | | | | | | | | | | | | | $ | (0.85) | | | | | | | | | | | | | | | | | $ | (0.86) | | |
| | |
MPAC
(历史) |
| |
MMV
(历史) |
| |
假设
不兑换 |
| |||||||||
加权平均流通股
|
| | | | 7,537,500 | | | | | | 122,463,517 | | | | | | 36,832,756 | | |
每股净亏损 - 基本股和摊薄股
|
| | | $ | (0.08) | | | | | $ | (0.04) | | | | | $ | (0.81) | | |
| | | | | | | | | | | | | | |
假设
提案4不是 已批准和 最大 赎回 |
| |||
加权平均流通股 - 普通股
|
| | | | 7,537,500 | | | | | | 122,463,517 | | | | | | 35,096,937 | | |
每股净亏损
|
| | | $ | (0.08) | | | | | $ | (0.04) | | | | | $ | (0.85) | | |
| | | | | | | | | | | | | | |
假设
最大 赎回 |
| |||
加权平均流通股
|
| | | | 7,537,500 | | | | | | 122,463,517 | | | | | | 34,591,750 | | |
每股净亏损 - 基本股和摊薄股
|
| | | $ | (0.08) | | | | | $ | (0.04) | | | | | $ | (0.86) | | |
| | | | | | | | | | | | | | |
假设没有
赎回 |
| |
假设提案4未获得批准
和最高赎回金额 |
| |
假设最大值
赎回 |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
(1)
MPAC (历史) |
| |
(2)
MMV (历史) |
| |
交易
会计 调整 |
| |
备注:
|
| |
形式
组合 |
| |
交易
会计 调整 |
| |
备注:
|
| |
形式
组合 |
| |
额外的
交易 会计 调整 |
| |
备注:
|
| |
形式
组合 |
| |||||||||||||||||||||||||||||||||
收入
|
| | | $ | — | | | | | $ | 10,482 | | | | | $ | — | | | | | | | | | | | $ | 10,482 | | | | | $ | — | | | | | | | | | | | $ | 10,482 | | | | | $ | — | | | | | | | | | | | $ | 10,482 | | |
运营成本和费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
销售成本
|
| | | | — | | | | | | (6,398) | | | | | | — | | | | | | | | | | | | (6,398) | | | | | | — | | | | | | | | | | | | (6,398) | | | | | | — | | | | | | | | | | | | (6,398) | | |
减值损失
|
| | | | — | | | | | | (30) | | | | | | — | | | | | | | | | | | | (30) | | | | | | | | | | | | | | | | | | (30) | | | | | | — | | | | | | | | | | | | (30) | | |
销售费用
|
| | | | — | | | | | | (1,298) | | | | | | | | | | | | | | | | | | (1,298) | | | | | | | | | | | | | | | | | | (1,298) | | | | | | | | | | | | | | | | | | (1,298) | | |
一般和行政
费用 |
| | | | (961) | | | | | | (29,955) | | | | | | (3,000) | | | | | | (Aa) | | | | | | (58,041) | | | | | | (3,000) | | | | | | (Aa) | | | | | | (58,041) | | | | | | (3,000) | | | | | | (Aa) | | | | | | (58,041) | | |
| | | | | | | | | | | | | | | | | (4,500) | | | | | | (Bb) | | | | | | | | | | | | (4,500) | | | | | | (Bb) | | | | | | | | | | | | (4,500) | | | | | | (Bb) | | | | | | | | |
| | | | | | | | | | | | | | | | | (19,625) | | | | | | (CC) | | | | | | | | | | | | (19,625) | | | | | | (CC) | | | | | | | | | | | | (19,625) | | | | | | (CC) | | | | | | | | |
研发
费用 |
| | | | — | | | | | | (5,705) | | | | | | — | | | | | | | | | | | | (5,705) | | | | | | — | | | | | | | | | | | | (5,705) | | | | | | — | | | | | | | | | | | | (5,705) | | |
总运营成本和费用
|
| | | | (961) | | | | | | (43,386) | | | | | | (27,125) | | | | | | | | | | | | (71,472) | | | | | | (27,125) | | | | | | | | | | | | (71,472) | | | | | | (27,125) | | | | | | | | | | | | (71,472) | | |
运营亏损
|
| | | | (961) | | | | | | (32,904) | | | | | | (27,125) | | | | | | | | | | | | (60,990) | | | | | | (27,125) | | | | | | | | | | | | (60,990) | | | | | | (27,125) | | | | | | | | | | | | (60,990) | | |
其他收入(费用) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
利息收入
|
| | | | 4 | | | | | | 2 | | | | | | (4) | | | | | | (Dd) | | | | | | 2 | | | | | | (4) | | | | | | (Dd) | | | | | | 2 | | | | | | (4) | | | | | | (Dd) | | | | | | 2 | | |
利息支出,净额
|
| | | | — | | | | | | (95) | | | | | | — | | | | | | | | | | | | (95) | | | | | | — | | | | | | | | | | | | (95) | | | | | | — | | | | | | | | | | | | (95) | | |
其他收入和支出
|
| | | | 85 | | | | | | 306 | | | | | | — | | | | | | | | | | | | 391 | | | | | | — | | | | | | | | | | | | 391 | | | | | | — | | | | | | | | | | | | 391 | | |
其他收入(费用)合计
|
| | | | 89 | | | | | | 213 | | | | | | (4) | | | | | | | | | | | | 298 | | | | | | (4) | | | | | | | | | | | | 298 | | | | | | (4) | | | | | | | | | | | | 298 | | |
所得税前亏损
|
| | | | (872) | | | | | | (32,691) | | | | | | (27,129) | | | | | | | | | | | | (60,692) | | | | | | (27,129) | | | | | | | | | | | | (60,692) | | | | | | (27,129) | | | | | | | | | | | | (60,692) | | |
所得税费用
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
净亏损
|
| | | | (872) | | | | | | (32,691) | | | | | | (27,129) | | | | | | | | | | | | (60,692) | | | | | | (27,129) | | | | | | | | | | | | (60,692) | | | | | | (27,129) | | | | | | | | | | | | (60,692) | | |
减去:非控股权益应占净亏损
|
| | | | — | | | | | | (698) | | | | | | — | | | | | | | | | | | | (698) | | | | | | — | | | | | | | | | | | | (698) | | | | | | — | | | | | | | | | | | | (698) | | |
普通股股东应占净亏损
|
| | | $ | (872) | | | | | $ | (31,993) | | | | | $ | (27,129) | | | | | | | | | | | $ | (59,994) | | | | | $ | (27,129) | | | | | | | | | | | $ | (59,994) | | | | | $ | (27,129) | | | | | | | | | | | $ | (59,994) | | |
基本和稀释加权平均A类普通股
|
| | | | 4,487,283 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
每股A类普通股基本及摊薄净亏损
|
| | | $ | (0.15) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基本和稀释后加权平均B类普通股
|
| | | | 1,417,367 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
每股B类普通股基本及摊薄净亏损
|
| | | $ | (0.15) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
已发行普通股的基本加权平均值和稀释加权平均值
|
| | | | | | | | | | 122,463,517 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
每股不可赎回普通股基本每股收益
|
| | | | | | | | | $ | (0.26) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基本和稀释预估加权平均流通股
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 36,832,756 | | | | | | | | | | | | | | | | | | 35,096,937 | | | | | | | | | | | | | | | | | | 34,591,750 | | |
基本和稀释的按形式净亏损每
共享 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (1.63) | | | | | | | | | | | | | | | | | $ | (1.71) | | | | | | | | | | | | | | | | | $ | (1.73) | | |
| | |
MPAC
(历史) |
| |
MMV
(历史) |
| |
假设
不兑换 |
| |||||||||
加权平均流通股 - 普通股
|
| | | | 5,904,650 | | | | | | 122,463,517 | | | | | | 36,832,756 | | |
每股净亏损 - 基本股和摊薄股
|
| | | $ | (0.15) | | | | | $ | (0.26) | | | | | $ | (1.63) | | |
| | | | | | | | | | | | | | |
假设
提案4不是 已批准和 最大 赎回 |
| |||
加权平均流通股 - 普通股
|
| | | | 5,904,650 | | | | | | 122,463,517 | | | | | | 35,096,937 | | |
每股净亏损
|
| | | $ | (0.15) | | | | | $ | (0.26) | | | | | $ | (1.71) | | |
| | | | | | | | | | | | | | |
假设
最大 赎回 |
| |||
加权平均流通股 - 普通股
|
| | | | 5,904,650 | | | | | | 122,463,517 | | | | | | 34,591,750 | | |
每股净亏损 - 基本股和摊薄股
|
| | | $ | (0.15) | | | | | $ | (0.26) | | | | | $ | (1.73) | | |
| | |
截至的六个月
2022年6月30日 |
| |||||||||||||||
(千,不包括每股和每股数据)
|
| |
假设
否 赎回 |
| |
假设
提案4不是 已批准和 最大 赎回 |
| |
假设
最大 赎回 |
| |||||||||
预计净亏损
|
| | | $ | (29,798) | | | | | $ | (29,798) | | | | | $ | (29,798) | | |
普通股加权平均发行股数
|
| | | | 36,832,756 | | | | | | 35,096,937 | | | | | | 34,591,750 | | |
每股净亏损(基本和稀释)
|
| | | $ | (0.81) | | | | | $ | (0.85) | | | | | $ | (0.86) | | |
每股股东
|
| | | $ | 0.63 | | | | | $ | 0.14 | | | | | $ | (0.01) | | |
| | |
截至本年度的年度业绩
2021年12月31日 |
| |||||||||||||||
(千,不包括每股和每股数据)
|
| |
假设
否 赎回 |
| |
假设
提案4不是 已批准和 最大 赎回 |
| |
假设
最大 赎回 |
| |||||||||
预计净亏损
|
| | | $ | (59,994) | | | | | $ | (59,994) | | | | | $ | (59,994) | | |
普通股加权平均发行股数
|
| | | | 36,832,756 | | | | | | 35,096,937 | | | | | | 34,591,750 | | |
每股净亏损(基本和稀释)
|
| | | $ | (1.63) | | | | | $ | (1.71) | | | | | $ | (1.73) | | |
每股股东
|
| | | $ | 0.68 | | | | | $ | 0.14 | | | | | $ | 0.06 | | |
截至2022年6月30日的六个月
|
| |
MPAC
|
| |
MMV
|
| |
形式
组合 假设没有 赎回 个共享 |
| |
形式
组合 假设 提案4不是 已批准和 最大 赎回 个共享 |
| |
形式
组合 假设 最大 赎回 个共享 |
| |||||||||||||||
净亏损
|
| | | $ | (600) | | | | | $ | (4,758) | | | | | $ | (29,798) | | | | | $ | (29,798) | | | | | $ | (29,798) | | |
股东权益(赤字)
|
| | | $ | (4,126) | | | | | $ | (10,373) | | | | | $ | 23,152 | | | | | $ | 5,000 | | | | | $ | (283) | | |
加权平均份额
优秀 |
| | | | 7,537,500 | | | | | | 122,463,517 | | | | | | 36,832,756 | | | | | | 35,096,937 | | | | | | 34,591,750 | | |
每股基本和稀释收益/(亏损)
|
| | | $ | (0.08) | | | | | $ | (0.04) | | | | | $ | (0.81) | | | | | $ | (0.85) | | | | | $ | (0.86) | | |
截至2022年6月30日每股面值
|
| | | $ | (0.55) | | | | | $ | (0.08) | | | | | $ | 0.63 | | | | | $ | 0.14 | | | | | $ | (0.01) | | |
截至2021年12月31日的年度
|
| |
MPAC
|
| |
MMV
|
| |
形式
组合 假设没有 赎回 个共享 |
| |
形式
组合 假设 提案4不是 已批准和 最大 赎回 个共享 |
| |
形式
组合 假设 最大 赎回 个共享 |
| |||||||||||||||
净亏损
|
| | | $ | (872) | | | | | $ | (31,993) | | | | | $ | (59,994) | | | | | $ | (59,994) | | | | | $ | (59,994) | | |
股东权益(赤字)
|
| | | $ | (2,296) | | | | | $ | (7,758) | | | | | $ | 24,882 | | | | | $ | 5,000 | | | | | $ | 1,996 | | |
加权平均份额
优秀 |
| | | | 5,904,650 | | | | | | 122,463,517 | | | | | | 36,832,756 | | | | | | 35,096,937 | | | | | | 34,591,750 | | |
每股基本和稀释收益/(亏损)
|
| | | $ | (0.15) | | | | | $ | (0.26) | | | | | $ | (1.63) | | | | | $ | (1.71) | | | | | $ | (1.73) | | |
截至2021年12月31日每股面值
|
| | | $ | (0.39) | | | | | $ | (0.06) | | | | | $ | 0.68 | | | | | $ | 0.14 | | | | | $ | 0.06 | | |
名称
|
| |
年龄
|
| |
职位
|
|
曾荫权 | | |
46
|
| | 首席执行官兼董事长 | |
谢霆锋 | | |
33
|
| |
董事首席财务官总裁
|
|
田章 | | |
33
|
| | 董事 | |
永康约瑟夫朱 | | |
55
|
| | 董事 | |
Brian Keng | | |
28
|
| | 董事 | |
个人
|
| |
实体(1)
|
| |
实体业务
|
| |
从属关系
|
|
曾荫权 | | |
JVSakk资产管理有限公司
|
| |
资产管理
|
| |
合作伙伴
|
|
| | |
ACH
|
| |
金融服务
|
| |
投资董事
|
|
| | |
全球女企业家
|
| |
互联网社区
|
| |
顾问
|
|
| | |
北京锐链科技有限公司
|
| |
区块链
|
| |
董事
|
|
| | |
A SPAC I收购公司
|
| |
空格
|
| |
首席执行官兼首席财务官
|
|
| | |
A SPAC II Acquisition Corp
|
| |
空格
|
| |
首席财务官
|
|
| | |
A SPAC(香港)收购公司
|
| |
SPAC
|
| |
执行董事兼首席执行官
|
|
| | |
JVSPAC收购公司
|
| |
SPAC
|
| |
首席投资官
|
|
个人
|
| |
实体(1)
|
| |
实体业务
|
| |
从属关系
|
|
谢霆锋 | | |
快速启动媒体
|
| |
媒体与创新
|
| |
首席执行官
|
|
| | |
Blue Safari Group Acquisition Corp
|
| |
SPAC
|
| |
财务主管
|
|
| | |
A SPAC I Acquisition Corp.
|
| |
SPAC
|
| |
财务主管
|
|
| | |
A SPAC II Acquisition Corp.
|
| |
SPAC
|
| |
首席执行官
|
|
| | |
奥林匹亚创业(控股)有限公司
|
| |
咨询
|
| |
总裁
|
|
| | |
A SPAC(香港)收购公司
|
| |
SPAC
|
| |
执行董事兼首席运营官
|
|
| | |
狮子骄傲地产公司
|
| |
房地产开发
|
| |
董事
|
|
张田 | | |
德斯通资本有限责任公司
|
| |
投资
|
| |
董事总经理兼首席执行官
|
|
| | |
德斯通收购公司
|
| |
SPAC
|
| |
首席财务官
|
|
| | |
深潜苏州有限公司,公司
|
| |
运动与健身
|
| |
董事
|
|
| | |
深潜宏建西安有限公司,公司
|
| |
运动与健身
|
| |
董事
|
|
Younong Kang Joseph Patrick Chu | | |
奥德赛资本亚洲有限公司
|
| |
企业财务
|
| |
创始人兼首席执行官
执行官 |
|
| | |
奥德修斯资本管理有限公司
|
| |
投资咨询和管理
|
| |
创始人兼首席执行官
执行官 |
|
| | |
奥德修斯资本控股有限公司
|
| |
投资控股
|
| |
董事
|
|
| | |
荷马国际投资有限公司
|
| |
投资
|
| |
董事
|
|
| | |
CTG(HK)Company Limited
|
| |
投资控股
|
| |
董事
|
|
| | |
州际全球投资有限公司
|
| |
投资控股
|
| |
董事
|
|
| | |
香港董事学会
|
| |
会员协会
|
| |
同事成员
|
|
| | |
仁爱堂
|
| |
慈善组织
|
| |
董事兼投资委员会成员
|
|
Brian Keng
|
| |
|
| |
投资
|
| |
总裁
|
|
| | |
|
| |
投资
|
| |
总裁
|
|
| | |
|
| |
投资
|
| |
总裁
|
|
| | |
|
| |
投资
|
| |
总裁
|
|
| | |
|
| |
投资
|
| |
总裁
|
|
| | |
Enovate Motors菲律宾
|
| |
电动汽车
|
| |
首席执行官
警官 |
|
| | |
世纪峰控股公司
|
| |
投资
|
| |
首席运营官
警官 |
|
| | |
狮子骄傲地产公司
|
| |
房地产开发
|
| |
董事
|
|
名称
|
| |
年龄
|
| |
职位
|
|
徐亦然 | | |
50
|
| | 董事会主席兼首席执行官 | |
陶渊明Li | | |
44
|
| | 董事 | |
小丹区 | | |
41
|
| | 董事 | |
姚晨 | | |
35
|
| | 首席财务官 | |
星绿 | | |
39
|
| | 首席商务官 | |
名称
|
| |
年龄
|
| |
职位
|
|
徐亦然 | | |
50
|
| | 董事会主席兼首席执行官 | |
陶渊明Li | | |
44
|
| | 董事 | |
小丹区 | | |
41
|
| | 董事 | |
星绿 | | |
39
|
| | 总监、首席业务官 | |
莫周 | | |
34
|
| | 独立董事 | |
李欣 | | |
45
|
| | 独立董事 | |
斯科特·哈特曼 | | |
51
|
| | 独立董事 | |
姚晨 | | |
35
|
| | 首席财务官 | |
| | |
开业前
组合 |
| |
业务后合并
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
股份数量
|
| |
假设没有赎回
|
| |
假设最大赎回
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
名称和地址
受益所有人 |
| |
数量:
个共享 受益 拥有 |
| |
%的
类 |
| |
编号
共 个共享 |
| |
%的
类 |
| |
数量:
个共享 假设 锻炼和 转换 全部 证券 |
| |
%的
类 |
| |
数量:
个共享 |
| |
%的
类 |
| |
数量:
个共享 假设 锻炼和 转换 全部 证券 |
| |
%的
类 |
| ||||||||||||||||||||||||||||||
MPAC和合并后公司5%的股东
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
第一欧元
投资(1) |
| | | | 1,730,000(2) | | | | | | 42.9% | | | | | | 1,759,250 | | | | | | 4.8% | | | | | | 1,905,500 | | | | | | 4.8% | | | | | | 1,759,250 | | | | | | 5.1% | | | | | | 1,905,500 | | | | | | 5.1% | | |
阿凡达(3) | | | | | — | | | | | | — | | | | | | 15,632,831 | | | | | | 42.4% | | | | | | 15,632,831 | | | | | | 39.2% | | | | | | 15,632,831 | | | | | | 45.2% | | | | | | 15,632,831 | | | | | | 41.6% | | |
幸运饼干(4)
|
| | | | — | | | | | | — | | | | | | 21,932,831 | | | | | | 59.5% | | | | | | 21,932,831 | | | | | | 55.0% | | | | | | 21,932,831 | | | | | | 63.4% | | | | | | 21,932,831 | | | | | | 58.3% | | |
FL M Holdings(5)
|
| | | | — | | | | | | — | | | | | | 2,016,000 | | | | | | 5.5% | | | | | | 2,016,000 | | | | | | 5.1% | | | | | | 2,016,000 | | | | | | 5.8% | | | | | | 2,016,000 | | | | | | 5.4% | | |
哈德逊湾资本管理LP(6)
|
| | | | 403,264 | | | | | | 10.0% | | | | | | 403,264 | | | | | | 1.1% | | | | | | 403,264 | | | | | | 1.0% | | | | | | 403,264 | | | | | | 1.2% | | | | | | 403,264 | | | | | | 1.1% | | |
MPAC董事和指定执行官
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
曾克劳迪亚斯
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Serena Shie
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
张田
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Younong Kang Joseph Patrick Chu
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Brian Keng
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
所有高管和董事作为一个整体(5人)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
董事和指定执行官离职后合并
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
徐亦然
|
| | | | — | | | | | | — | | | | | | 21,932,831 | | | | | | 59.5% | | | | | | 21,932,831 | | | | | | 55.0% | | | | | | 21,932,831 | | | | | | 63.4% | | | | | | 21,932,831 | | | | | | 58.3% | | |
陶丽
|
| | | | — | | | | | | — | | | | | | 312,657 | | | | | | * | | | | | | 312,657 | | | | | | * | | | | | | 312,657 | | | | | | * | | | | | | 312,657 | | | | | | * | | |
曲晓丹
|
| | | | — | | | | | | — | | | | | | 2,016,000 | | | | | | 5.5% | | | | | | 2,016,000 | | | | | | 5.1% | | | | | | 2,016,000 | | | | | | 5.8% | | | | | | 2,016,000 | | | | | | 5.4% | | |
兴吕
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
莫周
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
李欣
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
斯科特·哈特曼
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
姚晨
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
所有控制器和
执行官职位- 业务合并 作为一个组 (8人) |
| | | | — | | | | | | — | | | | | | 24,261,488 | | | | | | 65.9% | | | | | | 24,261,488 | | | | | | 60.9% | | | | | | 24,261,488 | | | | | | 70.1% | | | | | | 24,261,488 | | | | | | 64.5% | | |
不。
|
| |
关联方名称
|
| |
关系
|
|
1 | | | 小丹区 | | | 公司的一款董事 | |
2 | | | 徐亦然 | | | 公司董事长、首席执行官和大股东 | |
3 | | | 王晓婷 | | | 北京盖亚员工(定义见下文) | |
4 | | | 王彦志 | | | 阿凡达实益所有者(定义见下文) | |
5 | | | 杨高 | | | 董事,VIE旗下上海汇智人文化创意有限公司总经理 | |
6 | | | 霍尔果斯盖亚网络有限公司(“霍尔果斯盖亚”) | | | 王彦志先生控制的实体 | |
7 | | | 科兴时代(北京)科技有限公司有限公司(“科兴”) | | | 王彦志先生控制的实体 | |
8 | | | 北京盖亚互动娱乐有限公司有限公司(“北京盖亚”) | | | 王彦志先生控制的实体 | |
9 | | | Gaea Mobile Limited | | | 王彦志先生控制的实体 | |
10 | | | 深圳市盖亚科技公司(“深圳盖亚”) | | | 王彦志先生控制的实体 | |
11 | | | 上海汇杰文化传播有限公司有限公司(“上海汇杰”) | | | 上海汇之人文化创意有限公司非控股股东(40%),公司 | |
12 | | | 阿凡达集团控股有限公司(“阿凡达”) | | | 公司大股东 | |
| | |
第
页
|
| |||
中期财务报表 | | | | | | | |
截至2022年9月30日(未经审计)和2021年12月31日的简明综合资产负债表
|
| | | | F-2 | | |
截至3个月和9个月的未经审计的简明综合经营报表
2022年9月30日和截至2021年9月30日的三个月以及从 2021年1月8日(初始)至2021年9月30日 |
| | | | F-3 | | |
截至2022年9月30日的三个月和九个月,以及截至2021年9月30日的三个月,以及2021年1月8日(初始)至2021年9月30日期间的未经审计的股东赤字变化简明综合报表
|
| | | | F-4 | | |
截至2022年9月30日的9个月以及2021年1月8日(初始)至2021年9月30日期间的未经审计简明现金流量表
|
| | | | F-6 | | |
未经审计的简明合并财务报表附注
|
| | | | F-7 | | |
截至2021年12月31日的经审计财务报表: | | | | | | | |
独立注册会计师事务所报告
|
| | | | F-23 | | |
截至2021年12月31日的资产负债表
|
| | | | F-24 | | |
2021年1月8日(开始)至12月31日期间的运营报表
2021 |
| | | | F-25 | | |
2021年1月8日(成立)至2021年12月31日期间股东权益(亏损)变动表
|
| | | | F-26 | | |
2021年1月8日(开始)至2021年12月31日的现金流量表
|
| | | | F-27 | | |
财务报表附注
|
| | | | F-28 | | |
| | |
第
页
|
| |||
中期财务报表 | | | | | | | |
截至2022年6月30日(未经审计)和2021年12月31日的简明合并资产负债表
|
| | | | F-41 | | |
六家公司未经审计的简明合并经营报表和全面亏损
截至2022年6月31日和2021年6月30日的月份 |
| | | | F-42 | | |
未经审计的简明合并权益变动表
|
| | | | F-43 | | |
截至2022年6月30日和2021年6月30日止六个月的未经审计简明合并现金流量表
|
| | | | F-44 | | |
未经审计简明合并财务报表注释
|
| | | | F-45 | | |
| | | |||||
截至2021年12月31日和2020年12月31日止年度的经审计合并财务报表:
|
| | | | | | |
独立注册会计师事务所报告
|
| | | | F-61 | | |
截至2021年和2020年12月31日的合并资产负债表
|
| | | | F-62 | | |
截至12月31日止年度的综合经营报表和全面亏损,
2021年及2020 |
| | | | F-63 | | |
截至2021年和2020年12月31日止年度股东赤字变动合并表
|
| | | | F-64 | | |
截至2021年和2020年12月31日止年度合并现金流量表
|
| | | | F-65 | | |
合并财务报表附注
|
| | | | F-66 | | |
| | |
2022年9月30日
|
| |
2021年12月31日
|
| ||||||
资产 | | | | | | | | | | | | | |
现金
|
| | | $ | 442,450 | | | | | $ | 336,852 | | |
预付费用和其他流动资产
|
| | | | 182,283 | | | | | | 49,253 | | |
流动资产总额
|
| | | | 624,733 | | | | | | 386,105 | | |
信托账户中持有的有价证券
|
| | | | 23,446,019 | | | | | | 58,078,580 | | |
总资产
|
| | | $ | 24,070,752 | | | | | $ | 58,464,685 | | |
负债、可能赎回的股份和股东赤字
|
| | | | | | | | | | | | |
应计产品成本和费用
|
| | | $ | 890,596 | | | | | $ | 559,478 | | |
因关联方原因
|
| | | | 5,413 | | | | | | 58,413 | | |
期票
|
| | | | 2,684,975 | | | | | | — | | |
流动负债总额
|
| | | | 3,580,984 | | | | | | 617,891 | | |
保修责任
|
| | | | 9,184 | | | | | | 52,151 | | |
延期承销费
|
| | | | 2,012,500 | | | | | | 2,012,500 | | |
总负债
|
| | | | 5,602,668 | | | | | | 2,682,542 | | |
承诺和或有事项(注8) | | | | | | | | | | | | | |
A类普通股可能赎回,截至2022年9月30日和2021年12月31日,赎回价值分别为2,241,006股和5,750,000股,赎回价值为10.46美元和10.10美元
|
| | | | 23,446,019 | | | | | | 58,078,580 | | |
股东亏损: | | | | | | | | | | | | | |
优先股,无面值;授权1,000,000股;无已发行和发行
|
| | | | — | | | | | | — | | |
A类普通股,无面值;授权100,000,000股;已发行和发行350,000股(不包括截至2022年9月30日和2021年12月31日可能赎回的2,241,006股和5,750,000股)
|
| | | | 2,925,000 | | | | | | 2,925,000 | | |
B类普通股,无面值;授权10,000,000股;
已发行和发行1,437,500股股票 |
| | | | 25,001 | | | | | | 25,001 | | |
累计亏损
|
| | | | (7,927,936) | | | | | | (5,246,438) | | |
股东亏损总额
|
| | | | (4,977,935) | | | | | | (2,296,437) | | |
总负债、可能赎回的股份和股东赤字
|
| | | $ | 24,070,752 | | | | | $ | 58,464,685 | | |
| | |
结束的三个月内
9月30日 |
| |
对于九个
个月结束 9月30日 |
| |
期间
从1月8日起, 2021(开始) 至 9月30日 |
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
组建和运营成本
|
| | | $ | 633,462 | | | | | $ | 201,875 | | | | | $ | 1,350,364 | | | | | $ | 332,852 | | |
运营亏损
|
| | | | (633,462) | | | | | | (201,875) | | | | | | (1,350,364) | | | | | | (332,852) | | |
其他收入 | | | | | | | | | | | | | | | | | | | | | | | | | |
权证负债公允价值变动
|
| | | | 6,259 | | | | | | 5,187 | | | | | | 42,967 | | | | | | 66,450 | | |
信托利息收入
|
| | | | 256,391 | | | | | | 1,464 | | | | | | 336,532 | | | | | | 2,132 | | |
其他收入合计
|
| | | | 262,650 | | | | | | 6,651 | | | | | | 379,499 | | | | | | 68,582 | | |
净亏损
|
| | | $ | (370,812) | | | | | $ | (195,224) | | | | | $ | (970,865) | | | | | $ | (264,270) | | |
基本和稀释加权平均股份
已发行的A类普通股受 可能的赎回 |
| | | | 5,750,000 | | | | | | 6,100,000 | | | | | | 5,750,000 | | | | | | 3,927,396 | | |
每股A类普通股基本和稀释净亏损(可能赎回)
|
| | | $ | (0.05) | | | | | $ | (0.03) | | | | | $ | (0.13) | | | | | $ | (0.05) | | |
基本和稀释后的加权平均流通股、B类普通股和A类普通股不可能赎回
|
| | | | 1,787,500 | | | | | | 1,437,500 | | | | | | 1,787,500 | | | | | | 1,410,377 | | |
每股基本及摊薄净亏损、B类普通股及A类普通股不受可能赎回的限制
|
| | | $ | (0.05) | | | | | $ | (0.03) | | | | | $ | (0.13) | | | | | $ | (0.05) | | |
| | |
A类普通股
|
| |
B类普通股
|
| |
累计
赤字 |
| |
股东的
赤字 |
| ||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||
截至2022年1月1日的余额
|
| | | | 350,000 | | | | | $ | 2,925,000 | | | | | | 1,437,500 | | | | | $ | 25,001 | | | | | $ | (5,246,438) | | | | | $ | (2,296,437) | | |
A类普通股的重新调整取决于可能的情况
赎回 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,433) | | | | | | (1,433) | | |
存入信托基金的额外金额
(每股A类普通股0.10美元 可能会被赎回) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (575,000) | | | | | | (575,000) | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (155,008) | | | | | | (155,008) | | |
截至2022年3月31日的余额
|
| | | | 350,000 | | | | | | 2,925,000 | | | | | | 1,437,500 | | | | | | 25,001 | | | | | | (5,977,879) | | | | | | (3,027,878) | | |
A类普通股的重新调整取决于可能的情况
赎回 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (78,708) | | | | | | (78,708) | | |
存入信托基金的额外金额
(每股A类普通股0.10美元 可能会被赎回) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (575,000) | | | | | | (575,000) | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (445,045) | | | | | | (445,045) | | |
截至2022年6月30日的余额
|
| | | | 350,000 | | | | | | 2,925,000 | | | | | | 1,437,500 | | | | | | 25,001 | | | | | | (7,076,632) | | | | | | (4,126,631) | | |
A类普通股的重新调整取决于可能的情况
赎回 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (256,391) | | | | | | (256,391) | | |
存入信托基金的额外金额
(每股A类普通股0.10美元 可能会被赎回) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (224,101) | | | | | | (224,101) | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (370,812) | | | | | | (370,812) | | |
截至2022年9月30日的余额
|
| | | | 350,000 | | | | | $ | 2,925,000 | | | | | | 1,437,500 | | | | | $ | 25,001 | | | | | $ | (7,927,936) | | | | | $ | (4,977,935) | | |
| | |
A类普通股
|
| |
B类普通股
|
| |
累计
赤字 |
| |
股东的
股权(赤字) |
| ||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||
截至2021年1月8日的余额(初始)
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
发行方正股份
|
| | | | — | | | | | | — | | | | | | 1,437,500 | | | | | | 25,001 | | | | | | — | | | | | | 25,001 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,725) | | | | | | (3,725) | | |
截至2021年3月31日的余额
|
| | | | — | | | | | | — | | | | | | 1,437,500 | | | | | | 25,001 | | | | | | (3,725) | | | | | | 21,276 | | |
2021年4月12日出售270,000个私募单位
|
| | | | 270,000 | | | | | | 2,700,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,700,000 | | |
出售22,500个私募单位
2021年4月23日至- 分配 |
| | | | 22,500 | | | | | | 225,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 225,000 | | |
发行代表股
|
| | | | 50,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 401,711 | | | | | | 401,711 | | |
通过超额配股发行代表股
|
| | | | 7,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | 60,257 | | | | | | 60,257 | | |
账面价值增加到赎回价值
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,257,708) | | | | | | (4,257,708) | | |
存入信托的额外金额(每单位10.10美元-每单位10.00美元)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (575,000) | | | | | | (575,000) | | |
利息收入的累加
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (668) | | | | | | (668) | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (65,321) | | | | | | (65,321) | | |
截至2021年6月30日的余额
|
| | | | 350,000 | | | | | | 2,925,000 | | | | | | 1,437,500 | | | | | | 25,001 | | | | | | (4,440,454) | | | | | | (1,490,453) | | |
账面价值增加到赎回价值
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,464) | | | | | | (1,464) | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (195,224) | | | | | | (195,224) | | |
截至2021年9月30日的余额
|
| | | | 350,000 | | | | | $ | 2,925,000 | | | | | | 1,437,500 | | | | | $ | 25,001 | | | | | $ | (4,637,142) | | | | | $ | (1,687,141) | | |
| | |
对于九个
个月结束 9月30日 2022 |
| |
期间
从1月8日起, 2021年(盗梦空间)至 9月30日 2021 |
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
净亏损
|
| | | $ | (970,865) | | | | | $ | (264,270) | | |
将净亏损与经营活动中使用的现金净额进行调整:
|
| | | | | | | | | | | | |
赞助商支付的组建费用
|
| | | | — | | | | | | 3,725 | | |
信托账户中持有的现金和有价证券赚取的利息
|
| | | | (336,532) | | | | | | (2,132) | | |
权证负债公允价值变动
|
| | | | (42,967) | | | | | | (66,450) | | |
流动资产和负债变动:
|
| | | | | | | | | | | | |
预付资产
|
| | | | (133,031) | | | | | | 69,013 | | |
归因于关联方
|
| | | | (53,000) | | | | | | 26,333 | | |
应计费用
|
| | | | 331,119 | | | | | | 28,248 | | |
经营活动中使用的净现金
|
| | | | (1,205,276) | | | | | | (205,533) | | |
投资活动现金流: | | | | | | | | | | | | | |
存入信托的金额
|
| | | | (1,374,101) | | | | | | (58,075,000) | | |
信托账户投资的处置
|
| | | | 36,343,194 | | | | | | — | | |
由投资活动提供(用于)的净现金
|
| | | | 34,969,093 | | | | | | (58,075,000) | | |
融资活动的现金流: | | | | | | | | | | | | | |
关联方贷款收益
|
| | | | 2,684,975 | | | | | | — | | |
首次公开募股收益,扣除成本后
|
| | | | — | | | | | | 56,350,000 | | |
私募收益
|
| | | | — | | | | | | 2,925,000 | | |
关联方预付款
|
| | | | — | | | | | | (110,243) | | |
关联方本票付款
|
| | | | — | | | | | | (200,000) | | |
延期发行费用的支付
|
| | | | — | | | | | | (317,750) | | |
A类普通股赎回
|
| | | | (36,343,194) | | | | | | — | | |
融资活动提供的现金净额(用于)
|
| | | | (33,658,219) | | | | | | 58,647,007 | | |
现金净变化
|
| | | | 105,598 | | | | | | 366,474 | | |
期初现金
|
| | | | 336,852 | | | | | | — | | |
现金,期末
|
| | | $ | 442,450 | | | | | $ | 366,474 | | |
非现金投资和融资活动补充披露 | | | | | | | | | | | | | |
保荐人为换取普通股发行支付的发行费用
|
| | | $ | — | | | | | $ | 25,001 | | |
保荐人在本票项下支付的要约费用
|
| | | $ | — | | | | | $ | 153,518 | | |
延期承保折****r}
|
| | | $ | — | | | | | $ | 2,012,500 | | |
私募认股权证的初始分类
|
| | | $ | — | | | | | $ | 136,971 | | |
重新计量可能赎回的A类普通股,包括存入信托的额外金额
|
| | | $ | 1,710,633 | | | | | $ | 1,464 | | |
| | |
9月30日
2022 |
| |
12月31日
2021 |
| ||||||
首次公开募股的总收益
|
| | | $ | 57,500,000 | | | | | $ | 57,500,000 | | |
少: | | | | | | | | | | | | | |
分配给认股权证的收益
|
| | | | (136,971) | | | | | | (136,971) | | |
普通股发行成本
|
| | | | (4,120,737) | | | | | | (4,120,737) | | |
加号: | | | | | | | | | | | | | |
账面价值增加到赎回价值
|
| | | | 4,257,708 | | | | | | 4,257,708 | | |
存入信托基金的额外金额
|
| | | | 1,949,101 | | | | | | 575,000 | | |
A类普通股的重新调整取决于可能的情况
赎回 |
| | | | 340,112 | | | | | | 3,580 | | |
少: | | | | | | | | | | | | | |
2022年9月29日赎回的A类普通股
|
| | | | (36,343,194) | | | | | | — | | |
或有可赎回普通股
|
| | | $ | 23,446,019 | | | | | $ | 58,078,580 | | |
| | |
截至9月30日的三个月内,
|
| |
截至的9个月
2022年9月30日 |
| |
从
开始的时间段
2021年1月8日(盗梦空间) 至2021年9月30日 |
| |||||||||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
可赎回的
A类 |
| |
B类和
不可赎回 B类 |
| |
可赎回的
A类 |
| |
B类和
不可赎回 B类 |
| |
可赎回的
A类 |
| |
B类和
不可赎回 B类 |
| |
可赎回的
A类 |
| |
B类和
不可赎回 B类 |
| ||||||||||||||||||||||||
分子: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
净亏损分摊
|
| | | | (282,875) | | | | | | (87,937) | | | | | | (148,927) | | | | | | (46,297) | | | | | | (740,627) | | | | | | (230,238) | | | | | | (183,278) | | | | | | (80,992) | | |
分母: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
加权平均流通股
|
| | | | 5,750,000 | | | | | | 1,787,500 | | | | | | 5,750,000 | | | | | | 1,787,500 | | | | | | 5,750,000 | | | | | | 1,787,500 | | | | | | 3,701,887 | | | | | | 1,635,887 | | |
每股基本和摊薄净亏损
|
| | | | (0.05) | | | | | | (0.05) | | | | | | (0.03) | | | | | | (0.03) | | | | | | (0.13) | | | | | | (0.13) | | | | | | (0.05) | | | | | | (0.05) | | |
| | |
1级
|
| |
二级
|
| |
3级
|
| |
合计
|
| ||||||||||||
资产: | | | | | | | | | | | | | | | | | | | | | | | | | |
信托账户中持有的有价证券
|
| | | $ | 23,446,019 | | | | | $ | — | | | | | $ | — | | | | | $ | 23,446,019 | | |
总资产
|
| | | $ | 23,446,019 | | | | | $ | — | | | | | $ | — | | | | | $ | 23,446,019 | | |
责任: | | | | | | | | | | | | | | | | | | | | | | | | | |
保修责任
|
| | | $ | — | | | | | $ | — | | | | | $ | 9,184 | | | | | $ | 9,184 | | |
总负债
|
| | | $ | — | | | | | $ | — | | | | | $ | 9,184 | | | | | $ | 9,184 | | |
| | |
1级
|
| |
二级
|
| |
3级
|
| |
合计
|
| ||||||||||||
资产: | | | | | | | | | | | | | | | | | | | | | | | | | |
信托账户中持有的有价证券
|
| | | $ | 58,078,580 | | | | | $ | — | | | | | $ | — | | | | | $ | 58,078,580 | | |
总资产
|
| | | $ | 58,078,580 | | | | | $ | — | | | | | $ | — | | | | | $ | 58,078,580 | | |
责任: | | | | | | | | | | | | | | | | | | | | | | | | | |
保修责任
|
| | | $ | — | | | | | $ | — | | | | | $ | 52,151 | | | | | $ | 52,151 | | |
总负债
|
| | | $ | — | | | | | $ | — | | | | | $ | 52,151 | | | | | $ | 52,151 | | |
输入
|
| |
04月12日
2021 |
| |
12月31日
2021 |
| |
9月30日
2022 |
| |||||||||
行权价
|
| | | $ | 11.50 | | | | | $ | 11.50 | | | | | $ | 11.50 | | |
股价
|
| | | $ | 8.07 | | | | | $ | 9.99 | | | | | $ | 10.33 | | |
波动性
|
| | | | 24.4% | | | | | | 7.1% | | | | | | 1.7% | | |
认股权证的预期期限
|
| | | | 5.69 | | | | | | 5.35 | | | | | | 5.29 | | |
无风险费率
|
| | | | 1.03 | | | | | | 1.29% | | | | | | 4.05% | | |
股息率
|
| | | | — | | | | | | — | | | | | | — | | |
| | |
保修期
责任 |
| |||
截至2021年12月31日的公允价值
|
| | | $ | 52,151 | | |
权证负债公允价值变动
|
| | | | (30,096) | | |
截至2022年3月31日的公允价值
|
| | | $ | 22,055 | | |
权证负债公允价值变动
|
| | | | (6,612) | | |
截至2022年6月30日的公允价值
|
| | | $ | 15,443 | | |
权证负债公允价值变动
|
| | | | (6,259) | | |
截至2022年9月30日的公允价值
|
| | | $ | 9,184 | | |
| | |
保修期
责任 |
| |||
截至2021年1月8日的公允价值(开始)
|
| | | $ | — | | |
首次公开发行时权证负债的初始公允价值
|
| | | | 126,435 | | |
行使超额配售选择权时权证负债的初始公允价值
|
| | | | 10,536 | | |
权证负债公允价值变动
|
| | | | (61,263) | | |
截至2021年6月30日的公允价值
|
| | | $ | 75,708 | | |
权证负债公允价值变动
|
| | | | (5,187) | | |
截至2021年9月30日的公允价值
|
| | | $ | 70,521 | | |
| | |
2021年12月31日
|
| |||
资产 | | | | | | | |
现金
|
| | | $ | 336,852 | | |
预付资产
|
| | | | 49,253 | | |
流动资产总额
|
| | | | 386,105 | | |
信托账户中持有的有价证券
|
| | | | 58,078,580 | | |
总资产
|
| | | $ | 58,464,685 | | |
负债和股东权益(亏损) | | | | | | | |
应计产品成本和费用
|
| | | $ | 559,478 | | |
因关联方原因
|
| | | | 58,413 | | |
流动负债总额
|
| | | | 617,891 | | |
保修责任
|
| | | | 52,151 | | |
延期承销费
|
| | | | 2,012,500 | | |
总负债
|
| | | | 2,682,542 | | |
承诺 | | | | | | | |
可能赎回的A类普通股,按赎回价值计算的5,750,000股股票
|
| | | | 58,078,580 | | |
股东权益(亏损): | | | | | | | |
优先股,无面值;授权1,000,000股;无已发行和发行
|
| | |
|
—
|
| |
A类普通股,无面值;授权100,000,000股;已发行350,000股,
未偿(不包括可能赎回的5,750,000美元) |
| | | | 2,925,000 | | |
B类普通股,无面值;授权发行1,000,000股;已发行和已发行股票1,437,500股
|
| | | | 25,001 | | |
累计亏损
|
| | | | (5,246,438) | | |
股东权益合计(亏损)
|
| | | | (2,296,437) | | |
总负债和股东权益(赤字)
|
| | | $ | 58,464,685 | | |
| | |
从
开始的时间段
2021年1月8 (初始)至 2021年12月31日 |
| |||
组建和运营成本
|
| | | $ | 960,518 | | |
运营亏损
|
| | | | (960,518) | | |
其他收入 | | | | | | | |
权证负债公允价值变动
|
| | | | 84,820 | | |
信托利息收入
|
| | | | 3,580 | | |
其他收入合计
|
| | | | 88,400 | | |
净亏损
|
| | | $ | (872,118) | | |
基本和稀释加权平均A类普通股
|
| | | | 4,487,283 | | |
每股A类普通股基本及摊薄净亏损
|
| | | $ | (0.15) | | |
基本和稀释后加权平均B类普通股
|
| | | | 1,417,367 | | |
每股普通股基本和稀释净亏损
|
| | | $ | (0.15) | | |
| | |
A类普通股
|
| |
B类普通股
|
| |
累计
赤字 |
| |
股东的
股权(赤字) |
| ||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||
截至2021年1月8日的余额(初始)
|
| | |
|
—
|
| | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
发行方正股份
|
| | | | — | | | | | | — | | | | | | 1,437,500 | | | | | | 25,001 | | | | | | — | | | | | | 25,001 | | |
2021年4月12日出售270,000个私募单位
|
| | | | 270,000 | | | | | | 2,700,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,700,000 | | |
出售22,500个私募单位
2021年4月15日至- 分配 |
| | | | 22,500 | | | | | | 225,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 225,000 | | |
发行代表股
|
| | | | 50,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 401,711 | | | | | | 401,711 | | |
通过超额配股发行代表股
|
| | | | 7,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | 60,257 | | | | | | 60,257 | | |
账面价值增加到赎回价值
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,257,708) | | | | | | (4,257,708) | | |
存入信托的额外金额(每单位10.10美元-每单位10.00美元)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (575,000) | | | | | | (575,000) | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (872,118) | | | | | | (872,118) | | |
利息收入的累加
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,580) | | | | | | (3,580) | | |
截至2021年12月31日的余额
|
| | | | 350,000 | | | | | $ | 2,925,000 | | | | | | 1,437,500 | | | | | $ | 25,001 | | | | | $ | (5,246,438) | | | | | $ | (2,296,437) | | |
| | |
从
开始的时间段
2021年1月8 (初始)至 2021年12月31日 |
| |||
经营活动现金流: | | | | | | | |
净亏损
|
| | | $ | (872,118) | | |
将净亏损与经营活动中使用的现金净额进行调整:
|
| | | | | | |
赞助商支付的组建费用
|
| | | | 3,725 | | |
信托账户中持有的现金和有价证券赚取的利息
|
| | | | (3,580) | | |
权证负债公允价值变动
|
| | | | (84,820) | | |
流动资产和负债变动:
|
| | | | | | |
预付资产
|
| | | | 103,747 | | |
因关联方原因
|
| | | | 58,413 | | |
应计费用
|
| | | | 559,478 | | |
经营活动中使用的净现金
|
| | | | (235,155) | | |
投资活动现金流: | | | | | | | |
信托账户中持有的投资
|
| | | | (58,075,000) | | |
投资活动中使用的净现金
|
| | | | (58,075,000) | | |
融资活动的现金流: | | | | | | | |
首次公开募股收益,扣除成本后
|
| | | | 56,350,000 | | |
私募收益
|
| | | | 2,925,000 | | |
关联方预付款
|
| | | | (110,243) | | |
关联方本票付款
|
| | | | (200,000) | | |
延期发行费用的支付
|
| | | | (317,750) | | |
融资活动提供的现金净额
|
| | | | 58,647,007 | | |
现金净变化
|
| | | | 336,852 | | |
期初现金
|
| | | | — | | |
现金,期末
|
| | | $ | 336,852 | | |
非现金投资和融资活动补充披露 | | | | | | | |
保荐人为换取普通股发行支付的发行费用
|
| | | $ | 25,001 | | |
保荐人在本票项下支付的要约费用
|
| | | $ | 153,518 | | |
延期承销费
|
| | | $ | 2,012,500 | | |
私募认股权证的初步确认
|
| | | $ | 136,971 | | |
|
首次公开募股的总收益
|
| | | $ | 57,500,000 | | |
| 少: | | | | | | | |
|
分配给认股权证的收益
|
| | | | (136,971) | | |
|
普通股发行成本
|
| | | | (4,120,737) | | |
| 加号: | | | | | | | |
|
账面价值增加到赎回价值
|
| | | | 4,257,708 | | |
|
存入信托的额外金额(每单位10.10美元-每单位10.00美元)
|
| | | | 575,000 | | |
|
利息收入的累加
|
| | | | 3,580 | | |
|
或有可赎回普通股
|
| | | $ | 58,078,580 | | |
| | |
2021年1月8日(初始)至
2021年12月31日 |
| |||||||||||||||
| | |
可赎回的
A类 |
| |
不可赎回
A类 |
| |
B类
|
| |||||||||
分子: | | | | | | | | | | | | | | | | | | | |
净亏损分摊
|
| | | $ | (624,726) | | | | | $ | (38,046) | | | | | $ | (209,345) | | |
分母: | | | | | | | | | | | | | | | | | | | |
加权平均流通股
|
| | | | 4,229,692 | | | | | | 257,591 | | | | | | 1,417,367 | | |
每股基本和摊薄净亏损
|
| | | $ | (0.15) | | | | | $ | (0.15) | | | | | $ | (0.15) | | |
| | |
1级
|
| |
二级
|
| |
3级
|
| |
合计
|
| ||||||||||||
资产: | | | | | | | | | | | | | | | | | | | | | | | | | |
信托账户中持有的有价证券
|
| | | $ | 58,078,580 | | | | | $ | — | | | | | $ | — | | | | | $ | 58,078,580 | | |
总资产
|
| | | $ | 58,078,580 | | | | | $ | — | | | | | $ | — | | | | | $ | 58,078,580 | | |
责任: | | | | | | | | | | | | | | | | | | | | | | | | | |
保修责任
|
| | | $ | — | | | | | $ | — | | | | | $ | 52,151 | | | | | $ | 52,151 | | |
总负债
|
| | | $ | — | | | | | $ | — | | | | | $ | 52,151 | | | | | $ | 52,151 | | |
输入
|
| |
2021年4月12日
|
| |
2021年12月31日
|
| ||||||
行权价
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
股价
|
| | | $ | 8.07 | | | | | $ | 9.99 | | |
波动性
|
| | | | 24.4% | | | | | | 7.1% | | |
认股权证的预期期限
|
| | | | 5.69 | | | | | | 5.35 | | |
无风险费率
|
| | | | 1.03 | | | | | | 1.29% | | |
股息率
|
| | | | — | | | | | | — | | |
| | |
保修期
责任 |
| |||
截至2021年1月8日的公允价值(开始)
|
| | | $ | — | | |
首次公开发行时权证负债的初始公允价值
|
| | | | 126,435 | | |
行使超额配售选择权时权证负债的初始公允价值
|
| | | | 10,536 | | |
权证负债公允价值变动
|
| | | | (84,820) | | |
截至2021年12月31日的公允价值
|
| | | $ | 52,151 | | |
| | |
截至
|
| |||||||||
| | |
2022年6月30日
|
| |
2021年12月31日
|
| ||||||
| | |
(未经审计)
|
| | | | | | | |||
资产 | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 1,102,406 | | | | | $ | 374,929 | | |
应收账款净额
|
| | | | 3,086,263 | | | | | | 875,141 | | |
关联方应付金额
|
| | | | 653,304 | | | | | | 153,736 | | |
库存,净额
|
| | | | 783,914 | | | | | | 591,087 | | |
预付费用和其他流动资产
|
| | | | 2,816,584 | | | | | | 1,162,344 | | |
流动资产总额
|
| | | $ | 8,442,471 | | | | | $ | 3,157,237 | | |
非流动资产: | | | | | | | | | | | | | |
财产和设备,净额
|
| | | | 228,959 | | | | | | 282,849 | | |
无形资产净值
|
| | | | 140,231 | | | | | | 224,108 | | |
长期投资
|
| | | | 460,000 | | | | | | 460,000 | | |
使用权资产
|
| | | | 1,162,463 | | | | | | — | | |
其他非流动资产
|
| | | | 47,321 | | | | | | 49,738 | | |
非流动资产合计
|
| | | | 2,038,974 | | | | | | 1,016,695 | | |
总资产
|
| | | $ | 10,481,445 | | | | | $ | 4,173,932 | | |
负债 | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
应付账款
|
| | | $ | 1,436,536 | | | | | $ | 803,924 | | |
短期银行借款
|
| | | | 119,885 | | | | | | — | | |
应付关联方金额,当前部分
|
| | | | 2,641,628 | | | | | | 2,580,773 | | |
递延收入,当前部分
|
| | | | 230,204 | | | | | | 59,226 | | |
经营租赁负债,本期部分
|
| | | | 1,306,354 | | | | | | — | | |
应计负债和其他流动负债
|
| | | | 1,048,465 | | | | | | 1,021,065 | | |
流动负债总额
|
| | | | 6,783,072 | | | | | | 4,464,988 | | |
非流动负债: | | | | | | | | | | | | | |
应付关联方金额,非流动部分
|
| | | | 15,080,664 | | | | | | 9,731,795 | | |
递延收入,非流动部分
|
| | | | 661,973 | | | | | | — | | |
经营租赁负债,非流动部分
|
| | | | 44,789 | | | | | | — | | |
非流动负债合计
|
| | | | 15,787,426 | | | | | | 9,731,795 | | |
总负债
|
| | | $ | 22,570,498 | | | | | $ | 14,196,783 | | |
股东权益 | | | | | | | | | | | | | |
普通股 *(每股面值0.0001美元;截至2022年6月30日和2021年12月31日分别授权500,00,000股;截至2022年6月30日和2021年12月31日分别已发行和发行122,463,517股)
|
| | | | 12,246 | | | | | | 12,246 | | |
应收订阅款
|
| | | | (12,246) | | | | | | (12,246) | | |
新增实收资本
|
| | | | 71,974,483 | | | | | | 70,183,033 | | |
累计亏损
|
| | | | (78,731,698) | | | | | | (73,972,987) | | |
累计其他综合损失
|
| | | | (3,615,642) | | | | | | (3,968,419) | | |
MultiMetaVerse Inc.股东赤字
|
| | | | (10,372,857) | | | | | | (7,758,373) | | |
非控股权益
|
| | | | (1,716,196) | | | | | | (2,264,478) | | |
股东亏损总额
|
| | | | (12,089,053) | | | | | | (10,022,851) | | |
总负债和股东赤字
|
| | | $ | 10,481,445 | | | | | $ | 4,173,932 | | |
| | |
截至6月30日的6个月
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
(未经审计)
|
| |
(未经审计)
|
| ||||||
净收入 | | | | | | | | | | | | | |
服务
|
| | | $ | 5,627,619 | | | | | $ | 2,926,662 | | |
产品
|
| | | | 2,322,014 | | | | | | 1,291,035 | | |
净收入总额
|
| | | | 7,949,633 | | | | | | 4,217,697 | | |
运营成本和费用: | | | | | | | | | | | | | |
收入成本
|
| | | | | | | | | | | | |
服务
|
| | | | (2,977,575) | | | | | | (2,797,697) | | |
产品
|
| | | | (1,277,005) | | | | | | (576,443) | | |
总收入成本
|
| | | | (4,254,580) | | | | | | (3,374,140) | | |
销售费用
|
| | | | (470,275) | | | | | | (394,364) | | |
一般和行政费用
|
| | | | (4,458,951) | | | | | | (24,672,375) | | |
研发费用
|
| | | | (3,396,193) | | | | | | (2,110,914) | | |
总运营成本和费用
|
| | | | (12,579,999) | | | | | | (30,551,793) | | |
运营亏损
|
| | | | (4,630,366) | | | | | | (26,334,096) | | |
其他收入/(损失): | | | | | | | | | | | | | |
利息收入
|
| | | | 702 | | | | | | 1,305 | | |
利息支出
|
| | | | (262,246) | | | | | | (9,429) | | |
外币兑换收益,净
|
| | | | 2,536 | | | | | | — | | |
其他收入,净额
|
| | | | 42,011 | | | | | | 44,701 | | |
其他收入/(亏损)合计
|
| | | | (216,997) | | | | | | 36,577 | | |
所得税费用前亏损
|
| | | | (4,847,363) | | | | | | (26,297,519) | | |
所得税费用
|
| | | | — | | | | | | (35,517) | | |
净亏损
|
| | | $ | (4,847,363) | | | | | $ | (26,333,036) | | |
可归因于非控股权益的净亏损
|
| | | | (88,652) | | | | | | (213,567) | | |
归属于MultiMetaVerse Inc.的净亏损股东
|
| | | | (4,758,711) | | | | | | (26,119,469) | | |
其他全面收益/(亏损) | | | | | | | | | | | | | |
外币兑换收益/(损失),扣除零所得税
|
| | | | 516,767 | | | | | | (859,347) | | |
全面亏损
|
| | | $ | (4,330,596) | | | | | $ | (27,192,383) | | |
非控股应占全面收益/(亏损)总额
利息 |
| | | | 69,534 | | | | | | (260,233) | | |
MultiMetaVerse Inc.应占全面亏损总额'股东
|
| | | | (4,400,130) | | | | | | (26,932,150) | | |
MultiMetaVerse Inc.应占每股普通股亏损股东 | | | | | | | | | | | | | |
基本和稀释 *
|
| | | | (0.04) | | | | | | (0.21) | | |
已发行普通股加权平均数 | | | | | | | | | | | | | |
基本和稀释 *
|
| | | | 122,463,517 | | | | | | 122,463,517 | | |
| | |
普通股*
|
| |
订阅
应收账款 |
| |
额外的
实收 大写 |
| |
累计
赤字 |
| |
合计
累计 其他 全面 收入/(亏损) |
| |
MultiMetaVerse
公司的s 股东的 赤字 |
| |
非控制性
兴趣 |
| |
合计
股东的 赤字 |
| ||||||||||||||||||||||||||||||
| | |
共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
截至2020年12月31日的余额
|
| | | | 122,463,517 | | | | | $ | 12,246 | | | | | $ | (12,246) | | | | | $ | 12,416,919 | | | | | $ | (41,979,475) | | | | | $ | (3,432,163) | | | | | $ | (32,994,719) | | | | | $ | (1,492,291) | | | | | $ | (34,487,010) | | |
从债务转移的股权
|
| | | | — | | | | | | — | | | | | | — | | | | | | 32,102,975 | | | | | | — | | | | | | — | | | | | | 32,102,975 | | | | | | — | | | | | | 32,102,975 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (26,119,469) | | | | | | — | | | | | | (26,119,469) | | | | | | (213,567) | | | | | | (26,333,036) | | |
基于股份的薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | 23,398,745 | | | | | | — | | | | | | — | | | | | | 23,398,745 | | | | | | — | | | | | | 23,398,745 | | |
外币折算
调整 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (812,681) | | | | | | (812,681) | | | | | | (46,666) | | | | | | (859,347) | | |
截至2021年6月30日的余额
|
| | | | 122,463,517 | | | | | $ | 12,246 | | | | | $ | (12,246) | | | | | $ | 67,918,639 | | | | | $ | (68,098,944) | | | | | $ | (4,244,844) | | | | | $ | (4,425,149) | | | | | $ | (1,752,524) | | | | | $ | (6,177,673) | | |
截至2021年12月31日的余额
|
| | | | 122,463,517 | | | | | $ | 12,246 | | | | | $ | (12,246) | | | | | $ | 70,183,033 | | | | | $ | (73,972,987) | | | | | $ | (3,968,419) | | | | | $ | (7,758,373) | | | | | $ | (2,264,478) | | | | | $ | (10,022,851) | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,758,711) | | | | | | — | | | | | | (4,758,711) | | | | | | (88,652) | | | | | | (4,847,363) | | |
基于股份的薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,264,394 | | | | | | — | | | | | | — | | | | | | 2,264,394 | | | | | | — | | | | | | 2,264,394 | | |
收购少数股权
|
| | | | — | | | | | | — | | | | | | — | | | | | | (472,944) | | | | | | — | | | | | | (5,804) | | | | | | (478,748) | | | | | | 478,748 | | | | | | — | | |
外币折算
调整 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 358,581 | | | | | | 358,581 | | | | | | 158,186 | | | | | | 516,767 | | |
截至2022年6月30日的余额
|
| | | | 122,463,517 | | | | | $ | 12,246 | | | | | $ | (12,246) | | | | | $ | 71,974,483 | | | | | $ | (79,731,698) | | | | | $ | (3,615,642) | | | | | $ | (10,372,857) | | | | | $ | (1,716,196) | | | | | $ | (12,089,053) | | |
| | |
截至6月30日的6个月
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
(未经审计)
|
| |
(未经审计)
|
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
净亏损
|
| | | $ | (4,847,363) | | | | | $ | (26,333,036) | | |
将净亏损与经营活动中使用的现金净额进行调整: | | | | | | | | | | | | | |
基于股份的薪酬
|
| | | | 2,264,394 | | | | | | 23,398,745 | | |
折旧及摊销
|
| | | | 642,859 | | | | | | 97,394 | | |
经营性资产和负债变动: | | | | | | | | | | | | | |
应收账款
|
| | | | (2,211,122) | | | | | | 46,135 | | |
库存
|
| | | | (192,827) | | | | | | (137,468) | | |
关联方应付金额
|
| | | | (499,568) | | | | | | 391,616 | | |
预付费用和其他流动资产
|
| | | | 711,021 | | | | | | 48,984 | | |
应付账款
|
| | | | 632,612 | | | | | | 142,237 | | |
应付关联方金额
|
| | | | 233,911 | | | | | | 1,080,144 | | |
应计费用和其他应付款
|
| | | | 77,768 | | | | | | 329,792 | | |
租赁负债
|
| | | | (226,799) | | | | | | — | | |
递延收入
|
| | | | 832,951 | | | | | | 55,321 | | |
经营活动中使用的净现金
|
| | | | (2,582,162) | | | | | | (880,136) | | |
投资活动的现金流: | | | | | | | | | | | | | |
购置物业和设备
|
| | | | (61,234) | | | | | | (114,826) | | |
投资活动中使用的净现金
|
| | | | (61,234) | | | | | | (114,826) | | |
融资活动的现金流: | | | | | | | | | | | | | |
短期借款收益
|
| | | | 119,885 | | | | | | — | | |
关联方借款收益
|
| | | | 5,842,743 | | | | | | 1,916,479 | | |
向关联方还款
|
| | | | (70,683) | | | | | | — | | |
业务合并延期成本预付款
|
| | | | (2,460,000) | | | | | | — | | |
融资活动提供的现金净额
|
| | | | 3,431,945 | | | | | | 1,916,479 | | |
汇率变化的影响
|
| | | | (61,072) | | | | | | (863,892) | | |
现金和现金等价物净增长
|
| | | | 727,477 | | | | | | 57,625 | | |
年初的现金和现金等价物
|
| | | | 374,929 | | | | | | 737,001 | | |
年终现金及现金等值物
|
| | | $ | 1,102,406 | | | | | $ | 794,626 | | |
现金流量信息的补充披露: | | | | | | | | | | | | | |
缴纳所得税
|
| | | $ | — | | | | | $ | — | | |
已支付利息
|
| | | | 80,924 | | | | | | — | | |
非现金流信息的补充披露:
|
| | | | | | | | | | | | |
从债务转移的股权
|
| | | $ | — | | | | | $ | 32,102,975 | | |
为换取新的经营租赁负债而获得的经营租赁使用权资产
|
| | | | 1,650,746 | | | | | | — | | |
| | |
截至6月30日的6个月
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
(未经审计)
|
| |
(未经审计)
|
| ||||||
按收入类型 | | | | | | | | | | | | | |
服务收入
|
| | | $ | 5,627,619 | | | | | $ | 2,926,662 | | |
产品收入
|
| | | | 2,322,014 | | | | | | 1,291,035 | | |
合计 | | | | $ | 7,949,633 | | | | | $ | 4,217,697 | | |
| | |
截至6月30日的6个月
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
(未经审计)
|
| |
(未经审计)
|
| ||||||
按收入来源 | | | | | | | | | | | | | |
手机游戏
|
| | | $ | 1,488,731 | | | | | $ | 1,239,122 | | |
自营游戏
|
| | | | 603,993 | | | | | | 506,905 | | |
联合运营的游戏
|
| | | | 884,738 | | | | | | 732,217 | | |
商品
|
| | | | 2,322,014 | | | | | | 1,291,035 | | |
动画制作服务
|
| | | | 2,559,070 | | | | | | 934,393 | | |
授权
|
| | | | 1,379,468 | | | | | | 191,630 | | |
| | |
截至的六个月
06月30日 |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
(未经审计)
|
| |
(未经审计)
|
| ||||||
其他服务
|
| | | | 200,350 | | | | | | 561,517 | | |
合计 | | | | $ | 7,949,633 | | | | | $ | 4,217,697 | | |
|
| | |
截至
|
| |||||||||
| | |
2022年6月30日
|
| |
2021年12月31日
|
| ||||||
资产负债表项目,权益账户除外
|
| | | | 6.6981 | | | | | | 6.3726 | | |
| | |
前六个月的费用
截至6月30日 |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
损益表、全面收益表、现金流量表中的项目
|
| | | | 6.4791 | | | | | | 6.4702 | | |
| | |
截至
|
| |||||||||
| | |
2022年6月30日
|
| |
2021年12月31日
|
| ||||||
| | |
(未经审计)
|
| | | | | | | |||
业务合并延期成本预付款(a)
|
| | | $ | 2,460,000 | | | | | $ | — | | |
可抵扣的进项增值税
|
| | | | 112,175 | | | | | | 775,111 | | |
预付费用
|
| | | | 244,083 | | | | | | 310,273 | | |
其他
|
| | | | 326 | | | | | | 76,960 | | |
合计 | | | | $ | 2,816,584 | | | | | $ | 1,162,344 | | |
| | |
截至
|
| |||||||||
| | |
2022年6月30日
|
| |
2021年12月31日
|
| ||||||
| | |
(未经审计)
|
| | | | | | | |||
办公设备
|
| | | $ | 563,648 | | | | | $ | 581,390 | | |
减去:累计折旧
|
| | | | (334,689) | | | | | | (298,541) | | |
财产和设备,净额
|
| | | $ | 228,959 | | | | | $ | 282,849 | | |
| | |
截至
|
| |||||||||
| | |
2022年6月30日
|
| |
2021年12月31日
|
| ||||||
| | |
(未经审计)
|
| | | | | | | |||
知识产权
|
| | | $ | 1,169,457 | | | | | $ | 1,229,192 | | |
软件
|
| | | | 20,289 | | | | | | 21,325 | | |
合计 | | | | | 1,189,746 | | | | | | 1,250,517 | | |
减去:累计摊销
|
| | | | (1,049,515) | | | | | | (1,026,409) | | |
无形资产净值
|
| | | $ | 140,231 | | | | | $ | 224,108 | | |
| | |
截至
2022年6月30日 |
| |||
2022年7月至12月
|
| | | $ | 75,453 | | |
2023
|
| | | | 59,640 | | |
2024
|
| | | | 2,098 | | |
2025
|
| | | | 2,098 | | |
2026
|
| | | | 942 | | |
合计 | | | | $ | 140,231 | | |
| | |
截至
2022年6月30日 |
| |||
使用权资产
|
| | | $ | 1,162,463 | | |
经营租赁负债,本期部分
|
| | | $ | 1,306,354 | | |
经营租赁负债,非流动部分
|
| | | | 44,789 | | |
经营租赁总负债
|
| | | $ | 1,351,143 | | |
剩余租期
|
| |
1.16年
|
| |||
加权平均贴现率
|
| |
7.46%
|
|
| | |
对于结束的时期
2022年6月30日 |
| |||
运营租赁成本
|
| | | $ | 474,604 | | |
短期租赁成本
|
| | | | 25,858 | | |
合计 | | | | $ | 593,644 | | |
经营租赁支付的现金
|
| | | | 186,364 | | |
| | |
截至
2022年6月30日 |
| |||
一年内
|
| | | $ | 1,352,032 | | |
一到两年
|
| | | | 45,068 | | |
经营租赁付款总额
|
| | | | 1,397,100 | | |
减去:计入利息
|
| | | | 45,957 | | |
经营租赁负债现值
|
| | | $ | 1,351,143 | | |
| | |
截至
|
| |||||||||
| | |
2022年6月30日
|
| |
2021年12月31日
|
| ||||||
| | |
(未经审计)
|
| | | | | | | |||
应付工资
|
| | | $ | 699,644 | | | | | $ | 692,723 | | |
应付报销款
|
| | | | 94,240 | | | | | | 34,508 | | |
物业和设备应付款
|
| | | | 74,248 | | | | | | 142,638 | | |
其他应付税金
|
| | | | 62,706 | | | | | | 67,131 | | |
其他
|
| | | | 117,627 | | | | | | 84,065 | | |
合计 | | | | $ | 1,048,465 | | | | | $ | 1,021,065 | | |
| | |
截至6月30日的6个月
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
(未经审计)
|
| |
(未经审计)
|
| ||||||
一般和行政费用
|
| | | $ | 2,264,394 | | | | | $ | 23,398,745 | | |
| | |
截至6月30日的6个月
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
(未经审计)
|
| |
(未经审计)
|
| ||||||
当期所得税费用
|
| | | $ | — | | | | | $ | 35,517 | | |
递延所得税
|
| | | | — | | | | | | — | | |
所得税费用总额
|
| | | $ | — | | | | | $ | 35,517 | | |
不。
|
| |
关联方名称
|
| |
关系
|
|
1 | | | 曲晓丹 | | | 公司的一款董事 | |
2 | | | 徐伊然 | | | 公司董事长、首席执行官和大股东 | |
3 | | | 王晓婷 | | |
北京盖亚员工(定义见下文)
|
|
4 | | | 王彦志 | | | 阿凡达实益所有者(定义见下文) | |
5 | | | 高杨 | | | 董事,VIE旗下上海汇智人文化创意有限公司总经理 | |
6 | | | 霍尔果斯盖亚网络有限公司(“霍尔果斯盖亚”) | | | 王延志先生控制的实体 | |
7 | | | 科兴时代(北京)科技有限公司有限公司(“科兴”) | | | 王延志先生控制的实体 | |
8 | | | 北京盖亚互动娱乐有限公司有限公司(“北京盖亚”) | | | 王延志先生控制的实体 | |
9 | | | Gaea Mobile Limited | | | 王延志先生控制的实体 | |
10 | | | 深圳市盖亚科技公司(“深圳盖亚”) | | | 王延志先生控制的实体 | |
11 | | | 上海汇杰文化传播有限公司有限公司(“上海汇杰”) | | | 上海汇之人文化创意有限公司非控股股东(40%),公司 | |
12 | | | 阿凡达集团控股有限公司(“阿凡达”) | | | 公司大股东 | |
| | |
截至
|
| |||||||||
| | |
2022年6月30日
|
| |
2021年12月31日
|
| ||||||
| | |
(未经审计)
|
| | | | | | | |||
应收账款
|
| | | | | | | | | | | | |
Gaea Mobile Limited
|
| | | $ | 130,768 | | | | | $ | 132,288 | | |
上海汇杰
|
| | | | 522,536 | | | | | | 21,448 | | |
小计
|
| | | $ | 653,304 | | | | | $ | 153,736 | | |
| | |
截至
|
| |||||||||
| | |
2022年6月30日
|
| |
2021年12月31日
|
| ||||||
| | |
(未经审计)
|
| | | | | | | |||
应付关联方金额,当前部分
|
| | | | | | | | | | | | |
霍尔果斯·盖亚(a)
|
| | | $ | 259,076 | | | | | $ | 269,065 | | |
北京盖亚(b)
|
| | | | 327,051 | | | | | | 343,756 | | |
徐亦然(a)
|
| | | | 789,429 | | | | | | 790,843 | | |
高洋
|
| | | | 143,324 | | | | | | 78,461 | | |
Gaea Mobile Limited(a)
|
| | | | 689,278 | | | | | | 674,550 | | |
阿凡达集团控股有限公司(a)
|
| | | | 433,470 | | | | | | 424,098 | | |
小计
|
| | | $ | 2,641,628 | | | | | $ | 2,580,773 | | |
应付关联方金额,非流动部分
|
| | | | | | | | | | | | |
深圳盖亚(c)
|
| | | | 5,413,320 | | | | | | 5,482,685 | | |
王晓婷(d)
|
| | | | 1,995,424 | | | | | | 2,206,609 | | |
王延志(d)
|
| | | | 1,987,817 | | | | | | 2,042,501 | | |
北京盖亚(d)
|
| | | | 2,599,930 | | | | | | — | | |
Gaea Mobile Limited(d)
|
| | | | 592,391 | | | | | | — | | |
阿凡达集团控股有限公司(d)
|
| | | | 2,491,782 | | | | | | — | | |
小计
|
| | | $ | 15,080,664 | | | | | $ | 9,731,795 | | |
合计 | | | | $ | 17,722,292 | | | | | $ | 12,312,568 | | |
| | |
截至6月30日的6个月
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
(未经审计)
|
| |
(未经审计)
|
| ||||||
来自关联方的收入 | | | | | | | | | | | | | |
上海汇界(E)
|
| | | $ | 2,308,802 | | | | | $ | 435,815 | | |
Gaea Mobile Limited
|
| | | | 29,266 | | | | | | 4,104 | | |
北京盖亚
|
| | | | 1,660 | | | | | | — | | |
合计 | | | | $ | 2,339,728 | | | | | $ | 439,919 | | |
关联方借款 | | | | | | | | | | | | | |
王晓婷
|
| | | $ | — | | | | | $ | 1,659,918 | | |
霍尔果斯·盖亚
|
| | | | — | | | | | | 256,561 | | |
高洋
|
| | | | 70,998 | | | | | | — | | |
北京盖亚
|
| | | | 2,623,821 | | | | | | — | | |
Gaea Mobile Limited
|
| | | | 585,000 | | | | | | — | | |
阿凡达集团控股有限公司
|
| | | | 2,460,000 | | | | | | — | | |
合计 | | | | $ | 5,739,819 | | | | | $ | 1,916,479 | | |
偿还关联方贷款 | | | | | | | | | | | | | |
王晓婷
|
| | | $ | 70,683 | | | | | $ | — | | |
关联方贷款利息费用 | | | | | | | | | | | | | |
王晓婷
|
| | | $ | 46,875 | | | | | $ | 5,462 | | |
霍尔果斯·盖亚
|
| | | | 3,190 | | | | | | 2,416 | | |
王彦之
|
| | | | 46,080 | | | | | | — | | |
徐亦然
|
| | | | 38,268 | | | | | | — | | |
北京盖亚
|
| | | | 63,989 | | | | | | — | | |
Gaea Mobile Limited
|
| | | | 22,119 | | | | | | — | | |
阿凡达集团控股有限公司
|
| | | | 41,154 | | | | | | — | | |
合计
|
| | | $ | 261,675 | | | | | $ | 7,878 | | |
关联方应收账款、贷款和利息转为股权柯兴
|
| | | $ | — | | | | | $ | 32,102,975 | | |
曲晓丹放弃关联方应收账款
|
| | | $ | — | | | | | $ | 15,043 | | |
与关联方深圳Gaea的技术和促销支持费用
|
| | | $ | 192,200 | | | | | $ | 717,500 | | |
授予徐亦然的股份补偿
|
| | | $ | 2,264,394 | | | | | $ | 23,398,745 | | |
| | |
截至6月30日的6个月
|
| |||||||||||||||||||||
| | |
2022
|
| |
%
|
| |
2021
|
| |
%
|
| ||||||||||||
| | |
(未经审计)
|
| | | | | | | |
(未经审计)
|
| | | | | | | ||||||
供应商A
|
| | | $ | 583,052 | | | | | | 14 | | | | | $ | 133,571 | | | | | | 4 | | |
供应商B(关联方)
|
| | | $ | 192,200 | | | | | | 5 | | | | | $ | 760,549 | | | | | | 23 | | |
| | |
截至
|
| |||
| | |
2022年6月30日
|
| |
2021年12月31日
|
|
| | |
(未经审计)
|
| | | |
客户A
|
| |
27%
|
| |
—
|
|
客户B
|
| |
24%
|
| |
—
|
|
客户C
|
| |
14%
|
| |
2%
|
|
客户D(分销渠道)
|
| |
2%
|
| |
11%
|
|
坏账准备
|
| |
不适用
|
| |
不适用
|
|
| | |
截至6月30日的6个月
|
| |||||||||||||||||||||
| | |
2022
|
| |
%
|
| |
2021
|
| |
%
|
| ||||||||||||
| | |
(未经审计)
|
| | | | | | | |
(未经审计)
|
| | | | | | | ||||||
客户A(关联方)
|
| | | $ | 2,308,802 | | | | | | 29 | | | | | $ | 473,235 | | | | | | 11 | | |
客户B
|
| | | | 1,018,522 | | | | | | 13 | | | | | | 171,873 | | | | | | 4 | | |
| | |
截至
|
| |||||||||
| | |
2022年6月30日
|
| |
2021年12月31日
|
| ||||||
| | |
(未经审计)
|
| | | | | | | |||
现金和现金等价物
|
| | | $ | 1,160 | | | | | $ | 9 | | |
预付费用和其他资产
|
| | | | 2,460,000 | | | | | | — | | |
流动资产总额
|
| | | | 2,461,160 | | | | | | 9 | | |
长期投资
|
| | | | 460,000 | | | | | | 460,000 | | |
对子公司、VIE和VIE子公司的投资
|
| | | | (10,209,807) | | | | | | (7,674,944) | | |
总资产
|
| | | $ | (7,288,647) | | | | | $ | (7,214,935) | | |
应付关联方金额,当前部分
|
| | | $ | 592,428 | | | | | $ | 513,438 | | |
应计负债和其他流动负债
|
| | | | — | | | | | | 30,000 | | |
流动负债总额
|
| | | | 592,428 | | | | | | 543,438 | | |
应付关联方金额,非流动部分
|
| | | | 2,491,782 | | | | | | — | | |
总负债
|
| | | $ | 3,084,210 | | | | | $ | 543,438 | | |
普通股 *(每股面值0.0001美元;
截至2020年12月31日已授权500,000,000股 分别为2021年和2021年;已发行122,463,517股股票和 分别截至2020年12月31日和2021年12月31日未偿还) |
| | | $ | 12,246 | | | | | $ | 12,246 | | |
应收订阅款
|
| | | | (12,246) | | | | | | (12,246) | | |
新增实收资本
|
| | | | 71,974,483 | | | | | | 70,183,033 | | |
累计亏损
|
| | | | (78,731,698) | | | | | | (73,972,987) | | |
累计其他综合收益
|
| | | | (3,615,642) | | | | | | (3,968,419) | | |
股东亏损总额
|
| | | | (10,372,857) | | | | | | (7,758,373) | | |
负债总额和股东的
赤字 |
| | | $ | (7,288,647) | | | | | $ | (7,214,935) | | |
| | |
截至6月30日的6个月
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
(未经审计)
|
| |
(未经审计)
|
| ||||||
一般和行政费用
|
| | | $ | (2,301,968) | | | | | $ | (23,398,745) | | |
利息支出
|
| | | | (42,047) | | | | | | — | | |
运营亏损
|
| | | | (2,344,015) | | | | | | (23,398,745) | | |
子公司、VIE和VIE子公司的损失
|
| | | | (2,503,348) | | | | | | (2,934,291) | | |
所得税费用
|
| | | | — | | | | | | — | | |
净亏损
|
| | | $ | (4,847,363) | | | | | $ | (26,333,036) | | |
其他综合损失: | | | | | | | | | | | | | |
外币兑换收益/(损失),扣除零所得税
|
| | | | 516,767 | | | | | | (859,347) | | |
全面亏损
|
| | | $ | (4,330,596) | | | | | $ | (27,192,383) | | |
| | |
截至6月30日的6个月
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
(未经审计)
|
| |
(未经审计)
|
| ||||||
经营活动中使用的净现金
|
| | | $ | (67,574) | | | | | $ | — | | |
投资活动中使用的净现金
|
| | | | — | | | | | | — | | |
融资活动提供的现金净额
|
| | | | 68,725 | | | | | | — | | |
现金和现金等价物净增长
|
| | | | 1,151 | | | | | | — | | |
现金及现金等值物,期末
|
| | | | 9 | | | | | | — | | |
年终现金及现金等值物
|
| | | $ | 1,160 | | | | |
$
|
—
|
| |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
资产 | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 374,929 | | | | | $ | 737,001 | | |
应收账款净额
|
| | | | 875,141 | | | | | | 591,196 | | |
关联方应付金额
|
| | | | 153,736 | | | | | | 434,934 | | |
库存,净额
|
| | | | 591,087 | | | | | | 380,578 | | |
预付费用和其他流动资产
|
| | | | 1,162,344 | | | | | | 1,270,221 | | |
流动资产总额
|
| | | | 3,157,237 | | | | | | 3,413,930 | | |
财产和设备,净额
|
| | | | 282,849 | | | | | | 57,052 | | |
无形资产净值
|
| | | | 224,108 | | | | | | 368,717 | | |
长期投资
|
| | | | 460,000 | | | | | | — | | |
其他非流动资产
|
| | | | 49,738 | | | | | | — | | |
非流动资产合计
|
| | | | 1,016,695 | | | | | | 425,769 | | |
总资产
|
| | | $ | 4,173,932 | | | | | $ | 3,839,699 | | |
负债 | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
应付账款
|
| | | $ | 803,924 | | | | | $ | 593,353 | | |
应付关联方金额,当前部分
|
| | | | 2,580,773 | | | | | | 32,044,778 | | |
递延收入
|
| | | | 59,226 | | | | | | 66,138 | | |
应计负债和其他流动负债
|
| | | | 1,021,065 | | | | | | 527,565 | | |
流动负债总额
|
| | | | 4,464,988 | | | | | | 33,231,834 | | |
应付关联方金额,非流动部分
|
| | | | 9,731,795 | | | | | | 5,094,875 | | |
非流动负债合计
|
| | | | 9,731,795 | | | | | | 5,094,875 | | |
总负债
|
| | | | 14,196,783 | | | | | | 38,326,709 | | |
股东亏损 | | | | | | | | | | | | | |
普通股 *(每股面值0.0001美元; 500,000,000股
分别于2020年和2021年12月31日授权; 122,463,517 截至2020年和2021年12月31日已发行和发行的股份, 分别为 ) |
| | | | 12,246 | | | | | | 12,246 | | |
应收订阅款
|
| | | | (12,246) | | | | | | (12,246) | | |
新增实收资本
|
| | | | 70,183,033 | | | | | | 12,416,919 | | |
累计亏损
|
| | | | (73,972,987) | | | | | | (41,979,475) | | |
累计其他综合损失
|
| | | | (3,968,419) | | | | | | (3,432,163) | | |
MultiMetaVerse Inc.股东赤字
|
| | | | (7,758,373) | | | | | | (32,994,719) | | |
非控股权益
|
| | | | (2,264,478) | | | | | | (1,492,291) | | |
股东亏损总额
|
| | | | (10,022,851) | | | | | | (34,487,010) | | |
总负债和股东赤字
|
| | | $ | 4,173,932 | | | | | $ | 3,839,699 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
净收入 | | | | | | | | | | | | | |
服务
|
| | | $ | 6,961,024 | | | | | $ | 10,602,585 | | |
产品
|
| | | | 3,520,713 | | | | | | 1,885,763 | | |
净收入总额
|
| | | | 10,481,737 | | | | | | 12,488,348 | | |
运营成本和费用: | | | | | | | | | | | | | |
收入成本 | | | | | | | | | | | | | |
服务
|
| | | | (4,734,964) | | | | | | (9,277,106) | | |
产品
|
| | | | (1,662,591) | | | | | | (735,149) | | |
总收入成本
|
| | | | (6,397,555) | | | | | | (10,012,255) | | |
减值损失
|
| | | | (30,454) | | | | | | (2,991,196) | | |
销售费用
|
| | | | (1,297,599) | | | | | | (656,763) | | |
一般和行政费用
|
| | | | (29,955,168) | | | | | | (2,057,492) | | |
研发费用
|
| | | | (5,705,328) | | | | | | (2,708,239) | | |
总运营成本和费用
|
| | | | (43,386,104) | | | | | | (18,425,945) | | |
运营亏损
|
| | | | (32,904,367) | | | | | | (5,937,597) | | |
其他收入/(损失): | | | | | | | | | | | | | |
利息收入
|
| | | | 1,920 | | | | | | 4,199 | | |
利息支出
|
| | | | (94,956) | | | | | | (387,043) | | |
汇率损失,净
|
| | | | (1,846) | | | | | | — | | |
其他收入和费用,净
|
| | | | 308,149 | | | | | | 14,597 | | |
其他损失合计
|
| | | | 213,267 | | | | | | (368,247) | | |
所得税费用前亏损
|
| | | | (32,691,100) | | | | | | (6,305,844) | | |
所得税费用
|
| | | | — | | | | | | — | | |
净亏损
|
| | | $ | (32,691,100) | | | | | $ | (6,305,844) | | |
可归因于非控股权益的净亏损
|
| | | | (697,588) | | | | | | (224,015) | | |
MultiMetaVerse Inc.应占净亏损'股东
|
| | | | (31,993,512) | | | | | | (6,081,829) | | |
其他全面亏损 | | | | | | | | | | | | | |
外币兑换损失,扣除零所得税
|
| | | | (610,855) | | | | | | (2,103,760) | | |
其他综合损失合计
|
| | | | (610,855) | | | | | | (2,103,760) | | |
全面亏损
|
| | |
$
|
(33,301,955)
|
| | | | $ | (8,409,604) | | |
归属于非控股权益的全面亏损总额
|
| | | | (772,187) | | | | | | (407,820) | | |
MultiMetaVerse Inc.应占全面亏损总额'股东
|
| | | | (32,529,768) | | | | | | (8,001,784) | | |
MultiMetaVerse Inc.应占每股普通股亏损股东 | | | | | | | | | | | | | |
基本和稀释 *
|
| | | | (0.26) | | | | | | (0.05) | | |
已发行普通股加权平均数 | | | | | | | | | | | | | |
基本和稀释 *
|
| | | | 122,463,517 | | | | | | 122,463,517 | | |
| | |
普通股*
|
| |
订阅
应收账款 |
| |
额外的
实收 大写 |
| |
累计
赤字 |
| |
累计
其他 全面 收入(亏损) |
| |
合计
MultiMetaVerse Inc. 股东的 赤字 |
| |
非控制性
兴趣 |
| |
合计
股东的 赤字 |
| ||||||||||||||||||||||||||||||
| | |
共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
截至2020年1月1日的余额
|
| | | | 122,463,517 | | | | | | 12,246 | | | | | $ | (12,246) | | | | | $ | 11,907,667 | | | | | $ | (35,897,646) | | | | | $ | (1,512,208) | | | | | $ | (25,502,187) | | | | | $ | (1,084,471) | | | | | $ | (26,586,658) | | |
从债务转移的股权
|
| | | | — | | | | | | — | | | | | | — | | | | | | 509,252 | | | | | | — | | | | | | — | | | | | | 509,252 | | | | | | — | | | | | | 509,252 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,081,829) | | | | | | — | | | | | | (6,081,829) | | | | | | (224,015) | | | | | | (6,305,844) | | |
外币折算调整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,919,955) | | | | | | (1,919,955) | | | | | | (183,805) | | | | | | (2,103,760) | | |
截至2020年12月31日的余额
|
| | | | 122,463,517 | | | | | $ | 12,246 | | | | | $ | (12,246) | | | | | $ | 12,416,919 | | | | | $ | (41,979,475) | | | | | $ | (3,432,163) | | | | | $ | (32,994,719) | | | | | $ | (1,492,291) | | | | | $ | (34,487,010) | | |
从债务转移的股权
|
| | | | — | | | | | | — | | | | | | — | | | | | | 32,102,975 | | | | | | — | | | | | | — | | | | | | 32,102,975 | | | | | | | | | | | | 32,102,975 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (31,993,512) | | | | | | — | | | | | | (31,993,512) | | | | | | (697,588) | | | | | | (32,691,100) | | |
基于股份的薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | 25,663,139 | | | | | | — | | | | | | — | | | | | | 25,663,139 | | | | | | — | | | | | | 25,663,139 | | |
外币折算调整
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | (536,256) | | | | | | (536,256) | | | | | | (74,599) | | | | | | (610,855) | | |
截至2021年12月31日的余额
|
| | | | 122,463,517 | | | | | $ | 12,246 | | | | | $ | (12,246) | | | | | $ | 70,183,033 | | | | | $ | (73,972,987) | | | | | $ | (3,968,419) | | | | | $ | (7,758,373) | | | | | $ | (2,264,478) | | | | | $ | (10,022,851) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
净亏损
|
| | | $ | (32,691,100) | | | | | $ | (6,305,844) | | |
将净亏损与经营活动中使用的现金净额进行调整: | | | | | | | | | | | | | |
折旧及摊销
|
| | | | 210,236 | | | | | | 828,213 | | |
基于股份的薪酬
|
| | | | 25,663,139 | | | | | | — | | |
坏账准备
|
| | | | 1,103 | | | | | | — | | |
库存减损
|
| | | | 29,351 | | | | | | 26,512 | | |
无形资产减值准备
|
| | | | — | | | | | | 2,964,684 | | |
经营资产和负债变化 | | | | | | | | | | | | | |
应收账款
|
| | | | (285,048) | | | | | | (465,868) | | |
库存
|
| | | | (239,860) | | | | | | 2,176 | | |
关联方应付金额
|
| | | | 78,966 | | | | | | (242,648) | | |
预付费用和其他流动资产
|
| | | | 107,877 | | | | | | (359,235) | | |
其他非流动资产
|
| | | | (49,738) | | | | | | — | | |
应付账款
|
| | | | 210,571 | | | | | | (5,757) | | |
应付关联方金额
|
| | | | 1,087,888 | | | | | | 2,499,321 | | |
应计费用和其他应付款
|
| | | | 368,884 | | | | | | 52,774 | | |
递延收入
|
| | | | (6,912) | | | | | | 62,505 | | |
经营活动中使用的净现金
|
| | | | (5,514,643) | | | | | | (943,167) | | |
投资活动的现金流: | | | | | | | | | | | | | |
购置物业和设备
|
| | | | (155,765) | | | | | | (24,029) | | |
从财产和设备处置开始
|
| | | | — | | | | | | 97 | | |
购买长期投资
|
| | | | (460,000) | | | | | | — | | |
投资活动中使用的净现金
|
| | | | (615,765) | | | | | | (23,932) | | |
融资活动的现金流: | | | | | | | | | | | | | |
关联方借款收益
|
| | | | 6,390,234 | | | | | | 1,510,910 | | |
融资活动提供的现金净额
|
| | | | 6,390,234 | | | | | | 1,510,910 | | |
汇率变化的影响
|
| | | | (621,898) | | | | | | 41,742 | | |
现金和现金等价物净增长
|
| | | | (362,072) | | | | | | 585,553 | | |
年初的现金和现金等价物
|
| | | | 737,001 | | | | | |
151,448
|
| |
年终现金及现金等值物
|
| | | $ | 374,929 | | | | | $ | 737,001 | | |
现金流量信息的补充披露: | | | | | | | | | | | | | |
债务转股权非现金交易
|
| | | | 32,102,975 | | | | | | 509,252 | | |
基于股份的薪酬
|
| | | | 25,663,139 | | | | | | — | | |
非现金抵消事务处理
|
| | | | 202,232 | | | | | | — | | |
名称
|
| |
日期:
公司注册 |
| |
百分比:
实际所有权 |
| |
主体
活动 |
|
主要子公司
|
| | | | | | | | | |
MultiMetaVerse HK Ltd(“MMV HK”) | | |
2021年3月18日
|
| |
100%
|
| |
投资控股公司
|
|
上海米婷文化创意有限公司(外商独资企业) | | |
2021年4月14日
|
| |
100%
|
| |
控股公司WFOE
|
|
北京米亭科技有限公司 | | |
11月23日
2021 |
| |
100%
|
| |
游戏开发
|
|
上海凌旭科技有限公司 | | |
2021年4月26日
|
| |
60%
|
| |
游戏开发
|
|
VIE和VIE的主要子公司
|
| | | | | | | | | |
上海木星创意设计有限公司(简称上海木星或VIE) | | |
2015年2月6日
|
| |
VIE
|
| |
游戏开发和
运营、动画设计 和生产、技术 服务、商品销售 |
|
上海财环网络科技有限公司 | | |
2016年5月26日
|
| |
100%
|
| |
商品销售
|
|
上海汇智仁文化创意有限公司 | | |
2019年6月17日
|
| |
60%
|
| |
创意服务、动画和平面设计
|
|
•
1级 |
适用于相同资产或负债在活跃市场上有报价的资产或负债。 |
•
二级 |
适用于对资产或负债有可观察到的一级报价以外的其他投入的资产或负债,例如活跃市场中类似资产或负债的报价;成交量不足或交易不频繁(市场较不活跃)的市场中相同资产或负债的报价;或模型衍生估值,其中重大投入可观察到或主要可从可观察到的市场数据中得出或得到证实。 |
•
3级 |
适用于估值方法中存在对资产或负债公允价值的计量具有重要意义的不可观察输入数据的资产或负债。 |
类别
|
| |
预计使用寿命
|
|
办公设备
|
| |
3年
|
|
类别
|
| |
预计使用寿命
|
|
软件
|
| |
10年
|
|
知识产权
|
| |
3年
|
|
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
按收入类型 | | | | | | | | | | | | | |
服务收入
|
| | | $ | 6,961,024 | | | | | $ | 10,602,585 | | |
产品收入
|
| | | | 3,520,713 | | | | | | 1,885,763 | | |
合计 | | | | $ | 10,481,737 | | | | | $ | 12,488,348 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
按收入来源划分 | | | | | | | | | | | | | |
手机游戏
|
| | | $ | 2,949,735 | | | | | $ | 7,775,748 | | |
自营游戏
|
| | | | 1,467,605 | | | | | | 5,409,601 | | |
联合运营的游戏
|
| | | | 1,482,130 | | | | | | 2,366,147 | | |
商品销售
|
| | | | 3,520,713 | | | | | | 1,885,763 | | |
动画制作服务
|
| | | | 2,945,662 | | | | | | 1,902,592 | | |
其他服务
|
| | | | 608,591 | | | | | | 589,793 | | |
许可收入
|
| | | | 457,036 | | | | | | 334,452 | | |
合计 | | | | $ | 10,481,737 | | | | | $ | 12,488,348 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
按收入类型 | | | | | | | | | | | | | |
服务收入成本
|
| | | $ | 4,734,964 | | | | | $ | 9,277,106 | | |
产品收入成本
|
| | | | 1,662,591 | | | | | | 735,149 | | |
合计 | | | | $ | 6,397,555 | | | | | $ | 10,012,255 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
资产负债表项目,权益账户除外
|
| | | | 6.3726 | | | | | | 6.5250 | | |
| | |
截至的年度
12月31日 |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
损益表、全面收益表、现金流量表中的项目
|
| | | | 6.4508 | | | | | | 6.9042 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
可抵扣的进项增值税
|
| | | $ | 775,111 | | | | | $ | 800,784 | | |
预付费用
|
| | | | 310,273 | | | | | | 194,329 | | |
其他
|
| | | | 76,960 | | | | | | 275,108 | | |
预付款和其他流动资产
|
| | | $ | 1,162,344 | | | | | $ | 1,270,221 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
办公设备
|
| | | $ | 581,390 | | | | | $ | 290,618 | | |
减去:累计折旧
|
| | | | (298,541) | | | | | | (233,566) | | |
财产和设备,净额
|
| | | $ | 282,849 | | | | | $ | 57,052 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
知识产权
|
| | | $ | 1,229,192 | | | | | $ | 1,200,483 | | |
软件
|
| | | | 21,325 | | | | | | 20,827 | | |
总持有金额
|
| | | | 1,250,517 | | | | | | 1,221,310 | | |
减去:累计摊销
|
| | | | (1,026,409) | | | | | | (852,593) | | |
无形资产净值
|
| | | $ | 224,108 | | | | | $ | 368,717 | | |
|
2022
|
| | | $ | 153,427 | | |
|
2023
|
| | | | 65,172 | | |
|
2024
|
| | | | 2,133 | | |
|
2025
|
| | | | 2,133 | | |
|
2026
|
| | | | 1,243 | | |
|
之后
|
| | | | — | | |
| 合计 | | | | $ | 224,108 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
应付工资
|
| | | $ | 692,723 | | | | | $ | 463,154 | | |
物业和设备应付款
|
| | | | 142,638 | | | | | | 17,601 | | |
其他应付税金
|
| | | | 67,131 | | | | | | 26,477 | | |
其他
|
| | | | 118,573 | | | | | | 20,333 | | |
| | | | $ | 1,021,065 | | | | | $ | 527,565 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
一般和行政费用
|
| | | $ | 25,663,139 | | | | | $ | — | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
当期所得税支出
|
| | | | — | | | | | | — | | |
递延所得税优惠
|
| | | | — | | | | | | — | | |
所得税总支出
|
| | | $ | — | | | | | $ | — | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
所得税费用前亏损
|
| | | $ | 32,691,100 | | | | | $ | 6,305,844 | | |
按中国法定税率计算的所得税优惠
|
| | | | 8,172,773 | | | | | | 1,576,461 | | |
对不同税收管辖区税率的影响*
|
| | | | (6,493,153) | | | | | | — | | |
税收优惠的效果
|
| | | | (368,479) | | | | | | — | | |
研发费用的附加扣除
|
| | | | 812,466 | | | | | | 507,795 | | |
不可抵扣项目的纳税效果
|
| | | | (1,035) | | | | | | (862) | | |
估值免税额变动
|
| | | | (2,122,572) | | | | | | (2,083,394) | | |
所得税优惠
|
| | | $ | — | | | | | $ | — | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
递延税金资产: | | | | | | | | | | | | | |
坏账准备
|
| | | $ | 35,740 | | | | | $ | 57,903 | | |
库存减值
|
| | | | 4,457 | | | | | | — | | |
无形资产减值损失
|
| | | | 481,799 | | | | | | 784,243 | | |
净营业亏损结转
|
| | | | 7,739,468 | | | | | | 8,094,432 | | |
递延税金资产总额
|
| | | | 8,261,464 | | | | | | 8,936,578 | | |
估值免税额
|
| | | | (8,261,464) | | | | | | (8,936,578) | | |
递延税项资产,扣除估值免税额后的净额
|
| | | $ | — | | | | | $ | — | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
年初余额
|
| | | $ | (8,936,578) | | | | | $ | (6,769,482) | | |
适用优惠税率
|
| | | | 2,543,820 | | | | | | — | | |
增加估值免税额
|
| | | | (2,122,572) | | | | | | (2,083,394) | | |
净营业亏损到期
|
| | | | 426,218 | | | | | | 490,538 | | |
外币折算调整
|
| | | | (172,352) | | | | | | (574,240) | | |
年终余额
|
| | | $ | (8,261,464) | | | | | $ | (8,936,578) | | |
|
亏损将于2022年到期
|
| | | $ | 3,344,565 | | |
|
亏损将于2023年到期
|
| | | | 11,229,697 | | |
|
亏损将于2024年到期
|
| | | | 10,898,870 | | |
|
亏损将于2025年到期
|
| | | | 5,683,819 | | |
|
亏损将于2026年到期
|
| | | | 11,042,777 | | |
| 合计 | | | | $ | 42,199,728 | | |
不。
|
| |
关联方名称
|
| |
关系
|
|
1 | | | 曲晓丹 | | | 公司的一款董事 | |
2 | | | 徐伊然 | | | 公司董事长、首席执行官和大股东 | |
3 | | | 高杨 | | | 董事,VIE旗下上海汇智人文化创意有限公司总经理 | |
4 | | | 王晓婷 | | | 北京盖亚员工(定义见下文) | |
5 | | | 王彦志 | | | 阿凡达实益所有者(定义见下文) | |
不。
|
| |
关联方名称
|
| |
关系
|
|
6 | | | 阿凡达集团控股有限公司(“阿凡达”) | | | 公司主要股东 | |
7 | | | 霍尔果斯盖亚网络有限公司(“霍尔果斯盖亚”) | | | 王延志先生控制的实体 | |
8 | | |
科兴时代(北京)科技有限公司公司
(“柯兴”) |
| | 王延志先生控制的实体,也是VIE的名义股东 | |
9 | | | 北京盖亚互动娱乐有限公司有限公司(“北京盖亚”) | | | 王延志先生控制的实体 | |
10 | | | GAEA MOBILE LIMITED | | | 王延志先生控制的实体 | |
11 | | | 深圳市盖亚科技公司(“深圳盖亚”) | | | 王延志先生控制的实体 | |
12 | | | 上海优视网络科技有限公司有限公司(“上海友信”) | | | 王延志先生控制的实体 | |
13 | | | 上海汇杰文化传播有限公司有限公司(“上海汇杰”) | | | 上海汇之人文化创意有限公司非控股股东(40%),公司 | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
应收账款 | | | | | | | | | | | | | |
北京盖亚
|
| | | $ | — | | | | | $ | 53,640 | | |
深圳盖亚
|
| | | | — | | | | | | 143,869 | | |
GAEA MOBILE LIMITED
|
| | | | 132,288 | | | | | | 38,551 | | |
上海汇杰
|
| | | | 21,448 | | | | | | 198,620 | | |
小计
|
| | | $ | 153,736 | | | | | $ | 434,680 | | |
其他应收款 | | | | | | | | | | | | | |
上海Youths
|
| | | $ | — | | | | | $ | 254 | | |
合计
|
| | | $ | 153,736 | | | | | $ | 434,934 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
应付关联方金额,当前部分 | | | | | | | | | | | | | |
霍尔果斯·盖亚(a)
|
| | | $ | 269,065 | | | | | $ | 31,640,494 | | |
北京盖亚(b)
|
| | | | 343,756 | | | | | | 389,367 | | |
曲晓丹
|
| | | | — | | | | | | 14,917 | | |
徐亦然(a)
|
| | | | 790,843 | | | | | | — | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
高洋(a)
|
| | | | 78,461 | | | | | | — | | |
GAEA MOBILE LIMITED(a)
|
| | | | 674,550 | | | | | | — | | |
阿凡达集团控股有限公司(a)
|
| | | | 424,098 | | | | | | — | | |
小计
|
| | | $ | 2,580,773 | | | | | $ | 32,044,778 | | |
应付关联方金额,非流动部分 | | | | | | | | | | | | | |
深圳盖亚(c)
|
| | | $ | 5,482,685 | | | | | $ | 5,094,875 | | |
王延志(d)
|
| | | | 2,042,501 | | | | | | — | | |
王晓婷(d)
|
| | | | 2,206,609 | | | | | | — | | |
小计
|
| | | $ | 9,731,795 | | | | | $ | 5,094,875 | | |
合计
|
| | | $ | 12,312,568 | | | | | $ | 37,139,653 | | |
|
| | |
截至2013年12月31日的年度
|
| |||||||||
大自然
|
| |
2021
|
| |
2020
|
| ||||||
来自关联方的收入 | | | | | | | | | | | | | |
上海汇界(E)
|
| | | $ | 1,723,973 | | | | | $ | 1,400,685 | | |
Gaea Mobile Limited(F)
|
| | | | 126,852 | | | | | | 36,433 | | |
小计
|
| | | $ | 1,850,825 | | | | | $ | 1,437,118 | | |
关联方贷款 | | | | | | | | | | | | | |
霍尔果斯·盖亚
|
| | | $ | 257,332 | | | | | $ | 1,510,910 | | |
王晓婷
|
| | | | 2,129,968 | | | | | | — | | |
王彦之
|
| | | | 2,005,953 | | | | | | — | | |
徐亦然
|
| | | | 775,098 | | | | | | — | | |
高洋
|
| | | | 77,510 | | | | | | — | | |
GAEA MOBILE LIMITED
|
| | | | 660,000 | | | | | | — | | |
阿凡达集团控股有限公司
|
| | | | 420,000 | | | | | | — | | |
小计
|
| | | $ | 6,325,861 | | | | | $ | 1,510,910 | | |
关联方应收账款、贷款和利息转为股权 | | | | | | | | | | | | | |
霍尔果斯·盖亚
|
| | | $ | — | | | | | $ | 521,422 | | |
柯兴(g)
|
| | | | 32,102,975 | | | | | | — | | |
关联方贷款利息费用 | | | | | | | | | | | | | |
霍尔果斯·盖亚
|
| | | $ | 8,471 | | | | | $ | 231,916 | | |
王晓婷
|
| | | | 49,891 | | | | | | — | | |
王彦之
|
| | | | 11,788 | | | | | | — | | |
徐亦然
|
| | | | 6,158 | | | | | | — | | |
GAEA MOBILE LIMITED
|
| | | | 14,550 | | | | | | — | | |
阿凡达集团控股有限公司
|
| | | | 4,098 | | | | | | — | | |
小计
|
| | | $ | 94,956 | | | | | $ | 231,916 | | |
免除对关联方的应收账款 | | | | | | | | | | | | | |
曲晓丹
|
| | | $ | 15,089 | | | | | | — | | |
软件开发服务由 提供 | | | | | | | | | | | | | |
北京盖亚(H)
|
| | | $ | — | | | | | $ | 4,345,187 | | |
与关联方的技术和促销支持成本 | | | | | | | | | | | | | |
深圳盖亚(一)
|
| | | $ | 408,267 | | | | | $ | 4,815,055 | | |
授予 基于股份的薪酬 | | | | | | | | | | | | | |
徐亦然
|
| | | $ | 25,663,139 | | | | | $ | — | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||
| | |
2021
|
| |
%
|
| |
2020
|
| |
%
|
| ||||||||||||
供应商A(销售成本)
|
| | | $ | 408,267 | | | | | | 6% | | | | | $ | 4,815,055 | | | | | | 48% | | |
供应商B(减值损失)
|
| | | $ | — | | | | | | — | | | | | $ | 2,964,684 | | | | | | 99% | | |
| | |
截至2012年12月31日
|
| |||
| | |
2021
|
| |
2020
|
|
分销渠道A
|
| |
11%
|
| |
30%
|
|
坏账准备
|
| |
不适用
|
| |
不适用
|
|
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||
| | |
2021
|
| |
%
|
| |
2020
|
| |
%
|
| ||||||||||||
客户A
|
| | | $ | 1,723,973 | | | | | | 16% | | | | | $ | 1,400,683 | | | | | | 11% | | |
| | |
租赁承诺额
|
| |||
一年内
|
| | | $ | 1,369,453 | | |
1个 - 3年
|
| | | | 826,439 | | |
合计
|
| | | $ | 2,195,892 | | |
| | |
资本承诺
|
| |||
投资
|
| | | $ | 31,384 | | |
合计
|
| | | $ | 31,384 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
现金
|
| | | $ | 9 | | | | | $ | — | | |
长期投资
|
| | | | 460,000 | | | | | | — | | |
对子公司、VIE和VIE子公司的投资
|
| | | | (7,674,944) | | | | | | (32,994,719) | | |
总资产
|
| | | $ | (7,214,935) | | | | | $ | (32,994,719) | | |
应付关联方金额,当前部分
|
| | | | 513,438 | | | | | | — | | |
应计负债和其他流动负债
|
| | | | 30,000 | | | | | | — | | |
总负债
|
| | |
|
543,438
|
| | | | | — | | |
股东亏损 | | | | | | | | | | | | | |
普通股 *(每股面值0.0001美元; 500,000,000股
分别于2020年和2021年12月31日授权; 122,463,517 截至2020年和2021年12月31日已发行和发行的股份, 分别为 ) |
| | | | 12,246 | | | | | | 12,246 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
应收订阅款
|
| | | | (12,246) | | | | | | (12,246) | | |
新增实收资本
|
| | | | 70,183,033 | | | | | | 12,416,919 | | |
累计其他综合收益
|
| | | | (3,968,419) | | | | | | (3,432,163) | | |
累计亏损
|
| | | | (73,972,987) | | | | | | (41,979,475) | | |
股东亏损总额
|
| | | | (7,758,373) | | | | | | (32,994,719) | | |
总负债和股东赤字
|
| | | $ |
(7,214,935) |
| | | | $ | (32,994,719) | | |
|
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
一般和行政费用
|
| | | $ | 25,736,244 | | | | | $ | — | | |
利息支出
|
| | | | 10,324 | | | | | | — | | |
运营亏损
|
| | | | 25,746,568 | | | | | | — | | |
子公司、VIE和VIE子公司的损失
|
| | | | 6,246,944 | | | | | | 6,081,829 | | |
所得税费用
|
| | | | — | | | | | | — | | |
净亏损
|
| | | $ | 31,993,512 | | | | | $ | 6,081,829 | | |
其他综合损失: | | | | ||||||||||
外币兑换损失,扣除零所得税
|
| | | | 536,256 | | | | | | 1,919,955 | | |
全面亏损
|
| | | | 32,529,768 | | | | | | 8,001,784 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
经营活动中使用的净现金
|
| | | $ | (43,391) | | | | | $ | — | | |
投资活动中使用的净现金
|
| | | | (460,000) | | | | |
|
—
|
| |
融资活动提供的现金净额
|
| | | | 503,400 | | | | | | — | | |
现金和现金等价物净增长
|
| | | | 9 | | | | | | — | | |
现金及现金等值物,期末
|
| | | | — | | | | | | — | | |
年终现金及现金等值物
|
| | | $ | 9 | | | | | $ | — | | |
| | |
第
页
|
| |||
文章I定义
|
| | | | A-7 | | |
第二条重组合并
|
| | | | A-12 | | |
2.1
重组合并
|
| | | | A-12 | | |
2.2
重新注册有效时间
|
| | | | A-12 | | |
2.3
重组合并的影响
|
| | | | A-12 | | |
2.4
公司备忘录和章程
|
| | | | A-12 | | |
2.5
重组幸存公司的董事和高级人员
|
| | | | A-13 | | |
2.6
对母公司已发行证券的影响。
|
| | | | A-13 | | |
2.7
交出证券
|
| | | | A-14 | | |
2.8
丢失被盗或销毁的证书
|
| | | | A-14 | | |
2.9
第368条重组
|
| | | | A-14 | | |
2.10
持不同政见者的权利
|
| | | | A-14 | | |
2.11
采取必要行动;进一步行动
|
| | | | A-15 | | |
第三条收购合并
|
| | | | A-15 | | |
3.1
收购合并
|
| | | | A-15 | | |
3.2
关闭;有效时间
|
| | | | A-15 | | |
3.3
董事会
|
| | | | A-15 | | |
3.4
合并的效果
|
| | | | A-15 | | |
3.5
幸存公司的组织备忘录和章程
|
| | | | A-16 | | |
3.6
采取必要行动;进一步行动
|
| | | | A-16 | | |
3.7
第368条重组
|
| | | | A-16 | | |
第四条考虑因素
|
| | | | A-16 | | |
4.1
资本转换
|
| | | | A-16 | | |
4.2
支付合并对价。
|
| | | | A-17 | | |
4.3
持不同政见者的权利
|
| | | | A-18 | | |
公司的第五条陈述和担保
|
| | | | A-18 | | |
5.1
企业的存在与力量
|
| | | | A-18 | | |
5.2
授权
|
| | | | A-19 | | |
5.3
政府授权
|
| | | | A-19 | | |
5.4
未违规
|
| | | | A-19 | | |
5.5
资本结构
|
| | | | A-19 | | |
5.6
章程文件
|
| | | | A-20 | | |
5.7
公司记录
|
| | | | A-20 | | |
5.8
假设名称
|
| | | | A-20 | | |
5.9
子公司
|
| | | | A-20 | | |
5.10
同意意见
|
| | | | A-21 | | |
5.11
财务报表
|
| | | | A-21 | | |
5.12
书籍和记录
|
| | | | A-22 | | |
5.13
未发生某些更改
|
| | | | A-22 | | |
5.14
财产;公司集团资产所有权
|
| | | | A-22 | | |
5.15
诉讼
|
| | | | A-22 | | |
| | |
第
页
|
| |||
5.16
合同
|
| | | | A-23 | | |
5.17
许可证和许可证
|
| | | | A-24 | | |
5.18
遵纪守法
|
| | | | A-25 | | |
5.19
知识产权
|
| | | | A-26 | | |
5.20
客户和供应商
|
| | | | A-27 | | |
5.21
应收账款和应付账款;贷款
|
| | | | A-27 | | |
5.22
预付款
|
| | | | A-27 | | |
5.23
员工
|
| | | | A-27 | | |
5.24
就业问题
|
| | | | A-28 | | |
5.25
代扣代缴
|
| | | | A-28 | | |
5.26
不动产
|
| | | | A-28 | | |
5.27
税务问题
|
| | | | A-29 | | |
5.28
环境法
|
| | | | A-29 | | |
5.29
发现者费用
|
| | | | A-30 | | |
5.30
委托书和担保书
|
| | | | A-30 | | |
5.31
董事和高级管理人员
|
| | | | A-30 | | |
5.32
某些商业惯例
|
| | | | A-30 | | |
5.33
洗钱法
|
| | | | A-30 | | |
5.34
不是投资公司
|
| | | | A-30 | | |
5.35
其他信息
|
| | | | A-30 | | |
第六条买方方的陈述和保证
|
| | | | A-31 | | |
6.1
企业的存在与力量
|
| | | | A-31 | | |
6.2
企业授权
|
| | | | A-31 | | |
6.3
政府授权
|
| | | | A-31 | | |
6.4
未违规
|
| | | | A-31 | | |
6.5
发现者费用
|
| | | | A-31 | | |
6.6
股票发行
|
| | | | A-31 | | |
6.7
大写
|
| | | | A-32 | | |
6.8
提供的信息
|
| | | | A-32 | | |
6.9
信托基金
|
| | | | A-33 | | |
6.10
列表
|
| | | | A-33 | | |
6.11
申报公司
|
| | | | A-33 | | |
6.12
无市场操纵
|
| | | | A-33 | | |
6.13
董事会批准
|
| | | | A-33 | | |
6.14
母SEC文件和财务报表
|
| | | | A-33 | | |
6.15
诉讼
|
| | | | A-34 | | |
6.16
遵纪守法
|
| | | | A-34 | | |
6.17
洗钱法
|
| | | | A-34 | | |
6.18
外国资产管制处
|
| | | | A-35 | | |
6.19
不是投资公司
|
| | | | A-35 | | |
6.20
税务问题
|
| | | | A-35 | | |
6.21
合同
|
| | | | A-36 | | |
| | |
第
页
|
| |||
第七条公司集团与买方方即将结束的契约
|
| | | | A-36 | | |
7.1
经营业务
|
| | | | A-36 | | |
7.2
访问信息
|
| | | | A-38 | | |
7.3
某些活动的通知
|
| | | | A-38 | | |
7.4
美国证券交易委员会备案文件
|
| | | | A-38 | | |
7.5
财务信息
|
| | | | A-39 | | |
7.6
信托帐户
|
| | | | A-39 | | |
7.7
董事和高级管理人员的赔偿和保险
|
| | | | A-40 | | |
第八条公司集团公约
|
| | | | A-40 | | |
8.1
报告和遵守法律
|
| | | | A-40 | | |
8.2
合理尽最大努力获得同意
|
| | | | A-40 | | |
8.3
ODI文件
|
| | | | A-40 | | |
8.4
未来发行公司普通股
|
| | | | A-40 | | |
8.5
年度和中期财务报表
|
| | | | A-41 | | |
8.6
公司员工和经理
|
| | | | A-41 | | |
第九条各方的公约特此
|
| | | | A-41 | | |
9.1
合理的最大努力;进一步的保证
|
| | | | A-41 | | |
9.2
税务问题
|
| | | | A-41 | | |
9.3
买方责任的结算
|
| | | | A-42 | | |
9.4
遵守SPAC协议
|
| | | | A-42 | | |
9.5
注册声明
|
| | | | A-42 | | |
9.6
机密性
|
| | | | A-43 | | |
第十条关闭条件
|
| | | | A-44 | | |
10.1
双方义务的条件
|
| | | | A-44 | | |
10.2
买方义务的条件
|
| | | | A-44 | | |
10.3
公司义务的条件
|
| | | | A-46 | | |
第Xi条争议解决方案
|
| | | | A-46 | | |
11.1
仲裁
|
| | | | A-46 | | |
11.2
放弃陪审团审判;示范性损害赔偿
|
| | | | A-47 | | |
第十二条解释
|
| | | | A-48 | | |
12.1
无违约终止
|
| | | | A-48 | | |
12.2
违约终止。
|
| | | | A-48 | | |
12.3
生存
|
| | | | A-48 | | |
第十三条其他
|
| | | | A-48 | | |
13.1
通知
|
| | | | A-48 | | |
13.2
修改;无豁免;补救措施
|
| | | | A-49 | | |
13.3
公平讨价还价;不推定起草人
|
| | | | A-50 | | |
13.4
宣传
|
| | | | A-50 | | |
13.5
费用
|
| | | | A-50 | | |
13.6
无分配或委托
|
| | | | A-50 | | |
13.7
治国理政
|
| | | | A-50 | | |
13.8
对应方;传真签名
|
| | | | A-50 | | |
| | |
第
页
|
| |||
13.9
完整协议
|
| | | | A-50 | | |
13.10
可分割性
|
| | | | A-51 | | |
13.11
某些术语和参考文献的结构;标题
|
| | | | A-51 | | |
13.12
进一步保证
|
| | | | A-51 | | |
13.13
第三方受益人
|
| | | | A-51 | | |
13.14
免责声明
|
| | | | A-51 | | |
|
档号
|
| |
本金金额
|
| |
付款日期
|
|
|
1
|
| |
85万美元
|
| |
2022年1月10日
|
|
|
2
|
| |
950,000美元
|
| |
2022年3月15日
|
|
|
3
|
| |
950,000美元
|
| |
2022年6月15日
|
|
股东姓名
|
| |
数量:
公司 普通 个共享 |
| |
个共享
所有权 百分比 |
| |
关闭
付款 个共享 |
| |
受限
关闭 付款 个共享 |
| ||||||||||||
阿凡达集团控股有限公司
|
| | | | 72,864,203 | | | | | | 52.11% | | | | | | 15,632,831 | | | | | | 3,162,072 | | |
幸运饼干控股有限公司
|
| | | | 29,364,130 | | | | | | 21.00% | | | | | | 6,300,000 | | | | | | 1,252,374 | | |
FL M Holdings Limited
|
| | | | 9,396,522 | | | | | | 6.72% | | | | | | 2,016,000 | | | | | | 585,554 | | |
朱庇特百合有限公司
|
| | | | 2,279,216 | | | | | | 1.63% | | | | | | 489,000 | | | | | | — | | |
深圳华启汇瑞投资管理有限公司合伙企业
|
| | | | 5,173,680 | | | | | | 3.70% | | | | | | 1,110,000 | | | | | | — | | |
DA林瑛丰控股有限公司
|
| | | | 2,111,421 | | | | | | 1.51% | | | | | | 453,000 | | | | | | — | | |
高科技签约控股有限公司
|
| | | | 4,657,102 | | | | | | 3.33% | | | | | | 999,169 | | | | | | — | | |
其他小股东
|
| | | | 13,982,919 | | | | | | 10.00% | | | | | | 3,000,000 | | | | | | | | |
合计
|
| | |
|
139,829,193
|
| | | |
|
100.00%
|
| | | |
|
30,000,000
|
| | | |
|
5,000,000
|
| |
|
档号
|
| |
本金金额
|
| |
付款日期
|
|
|
1
|
| |
225,000.00美元
|
| |
2022年9月30日
|
|
|
2
|
| |
300,000.00美元
|
| |
2022年12月30日
|
|
| | | | | | | | |
| | | |
备忘录和协会条款
的 MultiMetaVerse Holdings Limited 2021年7月13日注册为BVI商业公司 修订和重申于[日期] |
| | | |
|
代表Ritter House的Ogier Global(BVI)Limited签署,
维克汉姆斯礁II,邮编:3170,路镇,托尔托拉VG1110,英国维珍 岛屿 |
| | | | |||
|
授权签字人签名
|
| | | | | | |
|
打印名称
|
| | | | | | |
| | | | |
|
代表Ritter House的Ogier Global(BVI)Limited签署,
维克汉姆斯礁II,邮编:3170,路镇,托尔托拉VG1110,英国维珍 岛屿 |
| | | | |||
|
授权签字人签名
|
| | | | | | |
|
打印名称
|
| | | | | | |
|
评估总结函
|
| | | | C-3 | | |
|
I.
考核说明
|
| | | | C-4 | | |
|
二.
价值基础
|
| | | | C-4 | | |
|
三.
价值前提
|
| | | | C-4 | | |
|
IV.
工作范围
|
| | | | C-4 | | |
|
V.
信息来源
|
| | | | C-5 | | |
|
六.
限制条件
|
| | | | C-5 | | |
|
vii.
有关MPAC的信息
|
| | | | C-5 | | |
|
vivi.
有关MMV的信息
|
| | | | C-5 | | |
|
ix.
估值方法
|
| | | | C-6 | | |
|
X.
估值假设
|
| | | | C-10 | | |
|
XI。
对价值的看法
|
| | |
|
C-11
|
| |
选定的可比公司
|
| |
股票行情/
挂牌地点 |
| |
主营业务
|
|
1.下届奥运会Oy | | |
NXTGMS
(芬兰) |
| | Next Games Oy开发应用软件。该公司提供基于电视节目、书籍和其他娱乐特许经营的社交手机游戏。它为芬兰的客户提供服务。 | |
2.CAVE互动有限公司 | | |
3760
(日本) |
| | CAVE Interactive Co.,有限公司是一家无线和移动信息内容提供商。该公司主要通过移动和电信服务公司提供音乐和游戏等娱乐内容。它还开发游戏软件。 | |
3.Alt Plus Inc. | | |
101730
(韩国) |
| | Alt Plus Inc.提供移动社交游戏。 | |
4.我们的MAX有限公司 | | |
101730
(韩国) |
| | Wemade Max Co.,Ltd.为移动平台提供游戏产品。该公司还为多媒体和游戏软件应用程序制作内容。它在韩国提供服务。 | |
5.行动广场股份有限公司 | | |
205500
(韩国) |
| | 行动广场有限公司开发和销售手机游戏应用。该公司专注于为手机开发角色扮演游戏(RPG)和动作游戏类型。 | |
选定的可比公司
|
| |
股票行情/
挂牌地点 |
| |
主营业务
|
|
6.拇指股份有限公司 | | |
208640
(韩国) |
| | [br]拇指股份有限公司开发和供应RPG和动作游戏等手机和网络游戏。 | |
7.奇威游戏AB | | |
QIIWI
(瑞典) |
| | 奇威游戏AB设计娱乐软件。该公司为iOS和Android等移动平台开发游戏应用程序。它为全球客户提供服务。 | |
8.Flexion Mobile PLC | | |
FLEXM
(瑞典) |
| | Flexion Mobile PLC开发游戏软件。该公司为Android游戏提供了一个发行平台。它为手机和平板电脑用户提供游戏。它为全球客户提供服务。 | |
9.优酷互动有限公司
|
| |
002174
(中华人民共和国) |
| | 优酷互动有限公司开发和分销游戏软件产品。该公司生产网络游戏、手机游戏和其他产品。它还经营计算机系统集成、动画设计等业务。 | |
10.
阿尔法组
|
| |
002292
(中华人民共和国) |
| | 阿尔法集团生产玩具和玩偶。该公司生产动漫玩具、电子游戏机等产品。它还经营卡通制作、游戏开发等业务。 | |
| Re=Rf+β(Rm)+Rc | | |||
| 其中: | | |||
| Re | | | =权益成本 | |
| 射频 | | | =无风险利率 | |
| β | | | =测试版 | |
| rm | | | =市场风险溢价 | |
| rc | | | =尺寸和其他风险因素的溢价 | |
| 股东签名 | | | | | | 日期 | | | | |
| 地址 | | | | | | | | | | |
| 股东签名 | | | | | | 日期 | | | | |
| 地址 | | | | | | | | | | |