| | |
第
頁
|
| |||
關於本招股説明書
|
| | | | II | | |
某些定義的術語
|
| | | | III | | |
有關前瞻性陳述的注意事項
|
| | | | v | | |
招股説明書摘要
|
| | | | 1 | | |
產品
|
| | | | 4 | | |
風險因素
|
| | | | 6 | | |
收益使用情況
|
| | | | 46 | | |
發行價確定
|
| | | | 46 | | |
註冊人普通股和相關股東事項的市價和股息 | | | | | 46 | | |
未經審計的備考壓縮合並財務信息
|
| | | | 47 | | |
CAREMAX業務
|
| | | | 65 | | |
CAREMAX管理層對財務狀況和經營成果的討論和分析 | | | | | 87 | | |
IMC管理層對財務狀況的討論和分析
運營結果 |
| | | | 103 | | |
管理
|
| | | | 119 | | |
高管薪酬
|
| | | | 126 | | |
某些關係和相關交易
|
| | | | 128 | | |
主要證券持有人
|
| | | | 133 | | |
出售證券持有人
|
| | | | 135 | | |
證券説明
|
| | | | 145 | | |
配送計劃
|
| | | | 156 | | |
美國聯邦所得税考慮因素
|
| | | | 159 | | |
法律事務
|
| | | | 164 | | |
專家
|
| | | | 164 | | |
您可以在哪裏找到更多信息
|
| | | | 165 | | |
(千)
|
| |
形式
CareMax Medical 集團有限責任公司(2)(3) |
| |
DFHT(1)
|
| |
美洲航空公司
醫療中心 集團有限責任公司 |
| |
形式
調整 |
| |
附註4
|
| |
形式
組合 |
| |||||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 7,014 | | | | | $ | 390 | | | | | $ | 14,000 | | | | | $ | 211,313 | | | | (a) | | | | $ | 232,717 | | |
| | | | | | | | | | | | | | | | | | | | | | | (4,443) | | | | (d) | | | | | (4,443) | | |
| | | | | | | | | | | | | | | | | | | | | | | 206,870 | | | | | | | | | 228,274 | | |
應收賬款淨額
|
| | | | 9,089 | | | | | | — | | | | | | 17,928 | | | | | | — | | | | | | | | | 27,017 | | |
庫存
|
| | | | 15 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 15 | | |
預付費用
|
| | | | 169 | | | | | | 210 | | | | | | 1,019 | | | | | | — | | | | | | | | | 1,398 | | |
關聯方到期
|
| | | | 627 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 627 | | |
流動資產總額
|
| | | | 16,915 | | | | | | 600 | | | | | | 32,947 | | | | | | 206,870 | | | | | | | | | 257,332 | | |
財產和設備,淨額
|
| | | | 6,253 | | | | | | — | | | | | | 6,509 | | | | | | — | | | | | | | | | 12,762 | | |
商譽
|
| | | | 10,068 | | | | | | — | | | | | | 85,476 | | | | | | 187,437 | | | | (j) | | | | | 282,981 | | |
信託賬户中持有的投資
|
| | | | — | | | | | | 143,856 | | | | | | — | | | | | | (143,856) | | | | (b) | | | | | — | | |
無形資產淨額
|
| | | | 8,323 | | | | | | — | | | | | | 17,626 | | | | | | 15,526 | | | | (j) | | | | | 41,475 | | |
其他資產
|
| | | | 414 | | | | | | — | | | | | | 2,261 | | | | | | — | | | | | | | | | 2,675 | | |
總資產
|
| | | $ | 41,974 | | | | | $ | 144,456 | | | | | $ | 144,819 | | | | | $ | 265,977 | | | | | | | | $ | 597,226 | | |
負債和股東/會員
股權 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
應付賬款和應計費用
|
| | | $ | 5,274 | | | | | $ | 4,812 | | | | | $ | 7,547 | | | | | $ | — | | | | | | | | $ | 17,633 | | |
應向供應商支付的風險清算
|
| | | | 282 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 282 | | |
長期債務的當前部分,
淨額 |
| | | | 992 | | | | | | — | | | | | | 323 | | | | | | — | | | | | | | | | 1,315 | | |
其他流動負債
|
| | | | 51 | | | | | | 49 | | | | | | — | | | | | | — | | | | | | | | | 100 | | |
流動負債總額
|
| | | | 6,599 | | | | | | 4,861 | | | | | | 7,869 | | | | | | — | | | | | | | | | 19,330 | | |
衍生權證負債
|
| | | | — | | | | | | 13,870 | | | | | | — | | | | | | — | | | | | | | | | 13,870 | | |
長期債務,減少流動部分
|
| | | | 26,694 | | | | | | — | | | | | | 77,212 | | | | | | (103,402) | | | | (c) | | | | | 122,504 | | |
| | | | | | | | | | | | | | | | | | | | | | | 125,000 | | | | (c) | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (3,000) | | | | (c) | | | | | | | |
其他長期負債
|
| | | | 708 | | | | | | 4,443 | | | | | | 1,151 | | | | | | — | | | | | | | | | 1,859 | | |
| | | | | | | | | | | | | | | | | | | | | | | (4,443) | | | | (d) | | | | | | | |
總負債
|
| | | | 34,001 | | | | | | 23,174 | | | | | | 86,233 | | | | | | 14,155 | | | | | | | | | 157,563 | | |
股東權益/承諾和或有事項
|
| | | | 7,973 | | | | | | 121,282 | | | | | | 58,586 | | | | | | 251,823 | | | | (e) | | | | | 439,663 | | |
總負債和股東權益
|
| | | $ | 41,974 | | | | | $ | 144,456 | | | | | $ | 144,819 | | | | | $ | 265,977 | | | | | | | | $ | 597,226 | | |
(單位為千,共享數據除外)
|
| |
形式
CareMax Medical 集團有限責任公司(2)(3) |
| |
DFHT(1)
|
| |
美洲航空公司
醫療中心 集團有限責任公司 |
| |
形式
調整 |
| |
附註4
|
| |
形式
組合 |
| |||||||||||||||
收入: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
上繳收入
|
| | | $ | 27,819 | | | | | $ | — | | | | | $ | 56,475 | | | | | $ | — | | | | | | | | $ | 84,294 | | |
其他託管醫療服務
|
| | | | 99 | | | | | | — | | | | | | 3,063 | | | | | | — | | | | | | | | | 3,161 | | |
其他收入
|
| | | | 917 | | | | | | — | | | | | | 47 | | | | | | — | | | | | | | | | 964 | | |
淨收入
|
| | | | 28,835 | | | | | | — | | | | | | 59,585 | | | | | | — | | | | | | | | | 88,420 | | |
成本和費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
醫療費
|
| | | | 18,439 | | | | | | — | | | | | | 49,645 | | | | | | — | | | | | | | | | 68,084 | | |
銷售、一般和管理費用
|
| | | | 9,378 | | | | | | 1,612 | | | | | | 9,593 | | | | | | 1,679 | | | | (j) | | | | | 22,262 | | |
總成本和費用
|
| | | | 27,816 | | | | | | 1,612 | | | | | | 59,238 | | | | | | 1,679 | | | | | | | | | 90,346 | | |
營業(虧損)收入
|
| | | | 1,019 | | | | | | (1,612) | | | | | | 347 | | | | | | (1,679) | | | | | | | | | (1,926) | | |
利息(收入)費用
|
| | | | 504 | | | | | | (20) | | | | | | 1,950 | | | | | | (1,282) | | | | (f) | | | | | 1,302 | | |
| | | | | | | | | | | | | | | | | | | | | | | 150 | | | | (c) | | | | | | | |
其他(收入)費用,淨額
|
| | | | — | | | | | | — | | | | | | (4) | | | | | | — | | | | | | | | | (4) | | |
權證負債公允價值變動
|
| | | | — | | | | | | (10,894) | | | | | | — | | | | | | — | | | | | | | | | (10,894) | | |
所得税前收入(虧損)
|
| | | | 515 | | | | | | 9,302 | | | | | | (1,599) | | | | | | (547) | | | | | | | | | 7,670 | | |
所得税費用
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,881 | | | | (g) | | | | | 1,881 | | |
淨收益(虧損)
|
| | | $ | 515 | | | | | $ | 9,302 | | | | | $ | (1,599) | | | | | $ | (2,428) | | | | | | | | $ | 5,789 | | |
預計加權平均已發行普通股 - Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | (h) | | | | | 80,176,840 | | |
形式加權平均流通股 - 稀釋
|
| | | | | | | | | | | | | | | | | | | | | | | | | | (h) | | | | | 81,248,155 | | |
預計每股普通股淨收入 - Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 0.07 | | |
稀釋後的預計每股普通股淨收入 -
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 0.07 | | |
(單位為千,共享數據除外)
|
| |
形式
CareMax Medical 集團有限責任公司(2)(3) |
| |
DFHT(1)
|
| |
美洲航空公司
醫療中心 集團有限責任公司 |
| |
形式
調整 |
| |
附註4
|
| |
形式
組合 |
| |||||||||||||||
收入: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
上繳收入
|
| | | $ | 110,155 | | | | | $ | — | | | | | $ | 216,041 | | | | | $ | — | | | | | | | | $ | 326,197 | | |
其他託管醫療服務
|
| | | | 370 | | | | | | — | | | | | | 10,856 | | | | | | — | | | | | | | | | 11,225 | | |
其他收入
|
| | | | 4,457 | | | | | | — | | | | | | 204 | | | | | | — | | | | | | | | | 4,661 | | |
淨收入
|
| | | | 114,982 | | | | | | — | | | | | | 227,101 | | | | | | — | | | | | | | | | 342,084 | | |
成本和費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
醫療費
|
| | | | 70,973 | | | | | | — | | | | | | 186,315 | | | | | | — | | | | | | | | | 257,288 | | |
銷售、一般和管理費用
|
| | | | 32,942 | | | | | | 4,012 | | | | | | 31,136 | | | | | | 8,368 | | | | (j) | | | | | 107,457 | | |
| | | | | | | | | | | | | | | | | | | | | | | 31,000 | | | | (e) | | | | | | | |
總成本和費用
|
| | | | 103,915 | | | | | | 4,012 | | | | | | 217,451 | | | | | | 39,368 | | | | | | | | | 364,745 | | |
營業(虧損)收入
|
| | | | 11,067 | | | | | | (4,012) | | | | | | 9,650 | | | | | | (39,368) | | | | | | | | | (22,662) | | |
利息(收入)費用
|
| | | | 1,728 | | | | | | (86) | | | | | | 9,536 | | | | | | (6,577) | | | | (f) | | | | | 5,202 | | |
| | | | | | | | | | | | | | | | | | | | | | | 600 | | | | (c) | | | | | | | |
其他(收入)費用,淨額
|
| | | | 5 | | | | | | | | | | | | (1,000) | | | | | | — | | | | | | | | | (995) | | |
衍生工具公允價值變動
擔保責任 |
| | | | | | | | | | 17,585 | | | | | | | | | | | | | | | | | | | | | 17,585 | | |
未計收入(虧損)
税 |
| | | | 9,334 | | | | | | (21,511) | | | | | | 1,114 | | | | | | (33,391) | | | | | | | | | (44,454) | | |
所得税優惠
|
| | | | — | | | | | | — | | | | | | — | | | | | | (10,900) | | | | (g) | | | | | (10,900) | | |
淨收益(虧損)
|
| | | $ | 9,363 | | | | | $ | (21,511) | | | | | $ | 1,114 | | | | | $ | (22,491) | | | | | | | | $ | (33,524) | | |
預計加權平均已發行普通股 - 基本和稀釋
|
| | | | | | | | | | | | | | | | | | | | | | | | | | (h) | | | | | 80,176,840 | | |
- 基本股和攤薄後預計每股普通股淨收益(虧損)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (0.42) | | |
(千)
|
| |
DFHT
|
| |||
流動資產
|
| | | $ | 600 | | |
託管現金
|
| | | | 143,856 | | |
財產和設備,淨額
|
| | | | — | | |
其他資產
|
| | | | — | | |
流動負債
|
| | | | (4,861) | | |
衍生權證負債
|
| | | | (13,870) | | |
其他長期負債(1)
|
| | | | (4,443) | | |
淨資產
|
| | | $ | 121,282 | | |
來源
|
| | | | | | |
DFHT信託現金
|
| | | $ | 143,856 | | |
Deerfield管道(1)
|
| | | | 410,000 | | |
新債
|
| | | | 125,000 | | |
總來源
|
| | | $ | 678,856 | | |
使用
|
| | | | | | |
資產負債表中的現金
|
| | | $ | 206,870 | | |
CMG賣家和IMC母公司的現金
|
| | | | 318,141 | | |
償債
|
| | | | 103,402 | | |
SPAC贖回
|
| | | | — | | |
交易費用(2)
|
| | | | 50,443 | | |
總使用量
|
| | | $ | 678,856 | | |
(千)
|
| |
根據
歷史 未經審計的 財務 對帳單 |
| |
重新分類
|
| |
作為
重新分類 |
| | | | | | | | | | |||||||||
負債 | | | | | | | | | | | | | | | | | | | | | | | ||||||
流動負債: | | | | | | | | | | | | | | | | | | | | | | | ||||||
應付帳款
|
| | | $ | 457 | | | | | $ | (457) | | | | | $ | — | | | | | | ||||||
應計費用
|
| | | | 4,355 | | | | | | (4,355) | | | | | | — | | | | | | ||||||
應付賬款和應計費用
|
| | | | — | | | | | | 4,812 | | | | | | 4,812 | | | | | | ||||||
應繳特許經營税
|
| | | | 49 | | | | | | (49) | | | | | | — | | | | | | ||||||
其他流動負債
|
| | | | — | | | | | | 49 | | | | | | 49 | | | | | |
(千)
|
| |
根據
歷史 未經審計的 財務 對帳單 |
| |
重新分類
|
| |
作為
重新分類 |
| |||||||||
一般和行政費用
|
| | | $ | 1,547 | | | | | $ | 65 | | | | | $ | 1,612 | | |
總務費和管理費 - 相關方
|
| | | | 53 | | | | | | (53) | | | | | | — | | |
特許經營税費
|
| | | | 13 | | | | | | (13) | | | | | | — | | |
(千)
|
| |
根據
歷史 已審核 財務 對帳單 |
| |
重新分類
|
| |
作為
重新分類 |
| |||||||||
一般和行政費用
|
| | | $ | 3,777 | | | | | $ | — | | | | | $ | 4,012 | | |
總務費和管理費 - 相關方
|
| | | | 105 | | | | | | (105) | | | | | | — | | |
特許經營税費
|
| | | | 130 | | | | | | (130) | | | | | | — | | |
(千)
|
| |
根據
歷史 未經審計的 財務 對帳單 |
| |
重新分類
|
| |
作為
重新分類 |
| |||||||||
負債 | | | | | | | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | | | | | | | |
應付帳款
|
| | | $ | 2,172 | | | | | $ | (2,172) | | | | | $ | — | | |
應計費用
|
| | | | 2,438 | | | | | | (2,438) | | | | | | — | | |
應計應付利息
|
| | | | 161 | | | | | | (161) | | | | | | — | | |
應付帳款-護理控股集團有限責任公司
|
| | | | 504 | | | | | | (504) | | | | | | | | |
應付賬款和應計費用
|
| | | | — | | | | | | 5,274 | | | | | | 5,274 | | |
| | |
根據
歷史 未經審計的 財務 對帳單 |
| |
重新分類
|
| |
作為
重新分類 |
| |||||||||
銷售、一般和行政費用
|
| | | $ | 7,673 | | | | | $ | (7,673) | | | | | $ | — | | |
一般和行政費用(關愛控股)
|
| | | | 1,704 | | | | | | (1,704) | | | | |
|
—
|
| |
銷售、一般和行政費用
|
| | | | | | | | | | | | | | | | 9,378 | | |
(千)
|
| |
根據
歷史 已審核 財務 對帳單 |
| |
重新分類
|
| |
作為
重新分類 |
| |||||||||
上繳收入
|
| | | $ | 127,159 | | | | | $ | (17,004) | | | | | $ | 110,155 | | |
管理費
|
| | | | 17,004 | | | | | | (17,004) | | | | |
|
—
|
| |
銷售、一般和行政費用
|
| | | | 27,107 | | | | | | (27,107) | | | | | | — | | |
一般和行政費用(關愛控股)
|
| | | | 4,172 | | | | | | (4,172) | | | | |
|
—
|
| |
一般和行政費用(美洲診所)
|
| | | | 1,663 | | | | | | (1,663) | | | | | | — | | |
銷售、一般和行政費用
|
| | | | | | | | | | | | | | | | 32,942 | | |
(千)
|
| |
根據
歷史 未經審計的 財務 對帳單 |
| |
重新分類
|
| |
作為
重新分類 |
| |||||||||
資產 | | | | | | | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | | | | | | | |
應收賬款淨額
|
| | | $ | — | | | | | $ | 17,928 | | | | | $ | 17,928 | | |
上繳計劃應收賬款淨額
|
| | | | 12,418 | | | | | | (12,418) | | | | | | — | | |
其他應收賬款淨額
|
| | | | 5,510 | | | | | | (5,510) | | | | | | — | | |
負債 | | | | | | | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | | | | | | | |
應付帳款
|
| | | | 2,198 | | | | | | (2,198) | | | | | | — | | |
應計費用
|
| | | | 3,881 | | | | | | (3,881) | | | | | | — | | |
健康計劃應收金額,淨額
|
| | | | 1,467 | | | | | | (1,467) | | | | | | — | | |
應付賬款和應計費用
|
| | | | | | | | | | | | | | | $ | 7,547 | | |
(千)
|
| |
根據
歷史 未經審計的 財務 對帳單 |
| |
重新分類
|
| |
作為
重新分類 |
| |||||||||
一般和行政費用
|
| | | $ | 4,258 | | | | | $ | (4,258) | | | | | $ | 9,593 | | |
非醫療工資和福利
|
| | | | 4,269 | | | | | | (4,269) | | | | | | — | | |
無形資產攤銷
|
| | | | 407 | | | | | | (407) | | | | | | — | | |
折舊費
|
| | | | 659 | | | | | | (659) | | | | | | — | | |
(千)
|
| |
根據
歷史 已審核 財務 對帳單 |
| |
重新分類
|
| |
作為
重新分類 |
| |||||||||
一般和行政費用
|
| | | $ | 12,741 | | | | | $ | (12,741) | | | | | $ | 31,136 | | |
非醫療工資和福利
|
| | | | 13,962 | | | | | | (13,962) | | | | | | — | | |
無形資產攤銷
|
| | | | 1,627 | | | | | | (1,627) | | | | | | — | | |
折舊費
|
| | | | 2,806 | | | | | | (2,806) | | | | | | — | | |
(千)
|
| |
CareMax
醫療 集團,有限責任公司(1) |
| |
關愛控股
集團,有限責任公司(2) |
| |
形式
組合 |
| |||||||||
資產 | | | | | | | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 6,435 | | | | | $ | 579 | | | | | $ | 7,014 | | |
應收賬款淨額
|
| | | | 8,756 | | | | | | 333 | | | | | | 9,089 | | |
庫存
|
| | | | 15 | | | | | | — | | | | | | 15 | | |
預付費用,淨額
|
| | | | 167 | | | | | | 2 | | | | | | 169 | | |
關聯方到期
|
| | | | 627 | | | | | | — | | | | | | 627 | | |
流動資產總額
|
| | | | 16,001 | | | | | | 915 | | | | | | 16,915 | | |
財產和設備,淨額
|
| | | | 6,191 | | | | | | 62 | | | | | | 6,253 | | |
商譽
|
| | | | 10,068 | | | | | | — | | | | | | 10,068 | | |
信託賬户中持有的投資
|
| | | | — | | | | | | — | | | | | | — | | |
無形資產淨值
|
| | | | 8,323 | | | | | | — | | | | | | 8,323 | | |
其他資產
|
| | | | 388 | | | | | | 26 | | | | | | 414 | | |
總資產
|
| | | $ | 40,971 | | | | | $ | 1,003 | | | | | $ | 41,974 | | |
(千)
|
| |
CareMax
醫療 集團,有限責任公司(1) |
| |
關愛控股
集團,有限責任公司(2) |
| |
形式
組合 |
| |||||||||
負債和會員權益 | | | | | | | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | | | | | | | |
應付帳款
|
| | | $ | 2,172 | | | | | $ | 504 | | | | | $ | 2,675 | | |
應計費用
|
| | | | 2,438 | | | | | | — | | | | | | 2,438 | | |
應計應付利息
|
| | | | 161 | | | | | | — | | | | | | 161 | | |
應向供應商支付的風險清算
|
| | | | 282 | | | | | | — | | | | | | 282 | | |
長期債務的當前部分,淨額
|
| | | | 992 | | | | | | — | | | | | | 992 | | |
其他流動負債
|
| | | | — | | | | | | 51 | | | | | | 51 | | |
流動負債總額
|
| | | | 6,044 | | | | | | 555 | | | | | | 6,599 | | |
長期債務,減少流動部分
|
| | | | 26,190 | | | | | | 504 | | | | | | 26,694 | | |
其他負債
|
| | | | 708 | | | | | | — | | | | | | 708 | | |
總負債
|
| | | | 32,943 | | | | | | 1,059 | | | | | | 33,293 | | |
個單位(無面值,截至2021年3月31日已授權、已發行和未償還300個)
|
| | | | 223 | | | | | | — | | | | | | 223 | | |
會員權益
|
| | | | 7,805 | | | | | | (55) | | | | | | 7,750 | | |
會員控股權
|
| | | | 8,028 | | | | | | (55) | | | | | | 7,973 | | |
會員權益合計
|
| | | | 8,028 | | | | | | (55) | | | | | | 7,973 | | |
總負債和會員權益
|
| | | $ | 40,971 | | | | | $ | 1,003 | | | | | $ | 41,974 | | |
|
(單位數據除外,以千為單位)
|
| |
CareMax Medical
集團,有限責任公司(1) |
| |
關愛控股
有限責任公司(2) |
| |
形式
組合 |
| |||||||||
收入: | | | | | | | | | | | | | | | | | | | |
上繳收入
|
| | | $ | 27,819 | | | | | $ | — | | | | | $ | 27,819 | | |
其他託管醫療服務
|
| | | | 99 | | | | | | — | | | | | | 99 | | |
其他收入
|
| | | | — | | | | | | 917 | | | | | | 917 | | |
淨收入
|
| | | | 27,918 | | | | | | 917 | | | | | | 28,835 | | |
成本和費用: | | | | | | | | | | | | | | | | | | | |
醫療費
|
| | | | 18,439 | | | | | | — | | | | | | 18,439 | | |
一般和行政費用
|
| | | | 7,673 | | | | | | 1,704 | | | | | | 9,378 | | |
總成本和費用
|
| | | | 26,112 | | | | | | 1,704 | | | | | | 27,816 | | |
營業(虧損)收入
|
| | | | 1,806 | | | | | | (787) | | | | | | 1,018 | | |
利息支出
|
| | | | 504 | | | | | | — | | | | | | 504 | | |
所得税前收入
|
| | | | 1,302 | | | | | | (787) | | | | | | 515 | | |
所得税費用
|
| | | | — | | | | | | — | | | | | | — | | |
淨收入
|
| | | $ | 1,302 | | | | | $ | (787) | | | | | $ | 515 | | |
未完成的加權平均公用事業單位
|
| | | | 200 | | | | | | 100 | | | | | | 300 | | |
單位 - 基本版和稀釋版淨收入
|
| | | | | | | | | | | | | | | $ | 1,093 | | |
(單位數據除外,以千為單位)
|
| |
CareMax Medical
集團,有限責任公司(1) |
| |
診所
小哈瓦那二世 |
| |
關愛控股
有限責任公司(2) |
| |
形式
組合 |
| ||||||||||||
收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
上繳收入
|
| | | $ | 103,051 | | | | | $ | 7,104 | | | | | $ | — | | | | | $ | 110,155 | | |
其他託管醫療服務
|
| | | | 370 | | | | | | — | | | | | | 370 | | | | | | | | |
其他收入
|
| | | | — | | | | | | — | | | | | | 4,457 | | | | | | 4,457 | | |
淨收入
|
| | | | 103,421 | | | | | | 7,104 | | | | | | 4,457 | | | | | | 114,982 | | |
成本和費用: | | | | | | | | | | | | | | | | | | | | | | | | | |
醫療費
|
| | | | 67,015 | | | | | | 3,958 | | | | | | — | | | | | | 70,973 | | |
一般和行政費用
|
| | | | 27,107 | | | | | | 1,663 | | | | | | 4,172 | | | | | | 32,942 | | |
總成本和費用
|
| | | | 94,122 | | | | | | 5,621 | | | | | | 4,172 | | | | | | 103,915 | | |
營業(虧損)收入
|
| | | | 9,300 | | | | | | 1,483 | | | | | | 285 | | | | | | 11,067 | | |
利息(收入)費用
|
| | | | 1,728 | | | | | | — | | | | | | — | | | | | | 1,728 | | |
其他(收入)費用,淨額
|
| | | | — | | | | | | — | | | | | | 5 | | | | | | 5 | | |
所得税前收入
|
| | | | 7,572 | | | | | | 1,483 | | | | | | 279 | | | | | | 9,334 | | |
所得税費用
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | |
淨收入
|
| | | | 7,572 | | | | | | 1,483 | | | | | | 279 | | | | | | 9,334 | | |
可歸因於非控股權益的淨收入
|
| | | | (29) | | | | | | — | | | | | | — | | | | | | (29) | | |
可歸因於控股權益的淨收入
|
| | | $ | 7,601 | | | | | $ | 1,483 | | | | | $ | 279 | | | | | $ | 9,363 | | |
預計加權平均公用事業單位餘額
|
| | | | 200 | | | | | | | | | | | | 100 | | | | | | 300 | | |
預計每單位 - 基本版和稀釋版淨收入
|
| | | | | | | | | | | | | | | | | | | | | $ | 31,211 | | |
(千)
|
| |
長期
債務 |
| |||
償還歷史CareMax債務
|
| | | $ | (26,190) | | |
CareMax新增長期債務
|
| | | $ | 125,000 | | |
發債成本
|
| | | $ | (3,000) | | |
新的長期債務,淨額
|
| | | $ | 122,000 | | |
(千)
|
| |
歷史
股權 CareMax |
| |
歷史
股權 和應急 個共享 DFHT |
| |
歷史
股權 IMC |
| |
形式
調整 |
| |
形式
組合 |
| |||||||||||||||
| | | | $ | 7,973 | | | | | $ | 5,000 | | | | | $ | 58,586 | | | | | | | | | | | $ | 439,663 | | |
從或有股重新分類為A類股
|
| | | | | | | | | | | | | | | | | | | | | | 116,281 | | | | | | | | |
取消IMC歷史股權以實現收購方法
|
| | | | | | | | | | | | | | | | | | | | | | (58,586) | | | | | | | | |
因收購IMC而發行的股票公允價值
|
| | | | | | | | | | | | | | | | | | | | | | 155,347 | | | | | | | | |
與CMG(1)的反向併購交易被視為股息
|
| | | | | | | | | | | | | | | | | | | | | | (234,087) | | | | | | | | |
管道投資
|
| | | | | | | | | | | | | | | | | | | | | | 410,000 | | | | | | | | |
股權分類或有對價
|
| | | | | | | | | | | | | | | | | | | | | | 22,148 | | | | | | | | |
支付交易費(2)
|
| | | | | | | | | | | | | | | | | | | | | | (43,000) | | | | | | | | |
支付給贖回股東的現金
|
| | | | | | | | | | | | | | | | | | | | | | — | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | $ | 251,822 | | | | | | | | |
(千)
|
| |
形式
截止三個月 2021年3月31日 |
| |
形式
年終 2020年12月31日 |
| ||||||
定期債務利息支出
|
| | | $ | 1,172 | | | | | $ | 4,688 | | |
歷史利息費用沖銷
|
| | | | (2,454) | | | | | $ | (11,264) | | |
形式調整
|
| | | $ | (1,282) | | | | | $ | (6,577) | | |
(千)
|
| |
未經審計的IMC濃縮
歷史資產負債表 截至2021年3月31日 |
| |
形式
調整 |
| |
形式
組合 |
| |||||||||
資產 | | | | | | | | | | | | | | | | | | | |
現金
|
| | | $ | 14,000 | | | | | $ | — | | | | | $ | 14,000 | | |
應收賬款
|
| | | | 17,928 | | | | | | — | | | | | | 17,928 | | |
其他流動資產
|
| | | | 1,019 | | | | | | — | | | | | | 1,019 | | |
流動資產總額
|
| | | | 32,947 | | | | | | — | | | | | | 32,947 | | |
物業、廠房和設備
|
| | | | 6,509 | | | | | | — | | | | | | 6,509 | | |
無形資產淨值
|
| | | | 17,626 | | | | | | 15,526 | | | | | | 33,152 | | |
商譽
|
| | | | 85,476 | | | | | | 187,437 | | | | | | 272,913 | | |
其他資產
|
| | | | 2,261 | | | | | | — | | | | | | 2,261 | | |
總資產
|
| | | $ | 144,819 | | | | | $ | 202,963 | | | | | $ | 347,782 | | |
負債 | | | | | | | | | | | | | | | | | | | |
應付賬款和應計費用
|
| | | | 7,547 | | | | | | — | | | | | | 7,547 | | |
短期債務
|
| | | | 323 | | | | | | — | | | | | | 323 | | |
其他流動負債
|
| | | | — | | | | | | — | | | | | | — | | |
流動負債總額
|
| | | | 7,869 | | | | | | — | | | | | | 7,869 | | |
長期債務
|
| | | | 77,212 | | | | | | (77,212) | | | | | | — | | |
其他長期負債
|
| | | | 1,151 | | | | | | — | | | | | | 1,151 | | |
總負債
|
| | | | 86,233 | | | | | | (77,212) | | | | | | 9,021 | | |
會員權益 | | | | | | | | | | | | | | | | | | | |
會員投稿
|
| | | | 160,740 | | | | | | 178,021 | | | | | | 338,761 | | |
累計虧損
|
| | | | (102,154) | | | | | | 102,154 | | | | | | — | | |
會員權益合計
|
| | | | 58,586 | | | | | | 280,175 | | | | | | 338,761 | | |
總負債和會員權益
|
| | | $ | 144,819 | | | | | $ | 202,963 | | | | | $ | 347,782 | | |
(千)
|
| |
形式
截止三個月 2021年3月31日 |
| |
形式
年終 2020年12月31日 |
| ||||||
攤銷費用 - 商號/商標
|
| | | $ | — | | | | | $ | 342 | | |
攤銷費用 - 風險合約
|
| | | | 2,086 | | | | | | 9,650 | | |
歷史攤銷費用沖銷
|
| | | | (407) | | | | | | (1,627) | | |
形式調整
|
| | | $ | 1,679 | | | | | $ | 8,368 | | |
| | |
採購價格分配
|
| |||
現金
|
| | | $ | 14,000 | | |
應收賬款
|
| | | | 17,928 | | |
其他流動資產
|
| | | | 1,019 | | |
物業、廠房和設備
|
| | | | 6,509 | | |
可識別無形資產: | | | | | | | |
商號/商標
|
| | | | 345 | | |
風險合同
|
| | | | 32,807 | | |
其他資產
|
| | | | 2,261 | | |
應付賬款和應計費用
|
| | | | (7,547) | | |
長期債務的當前部分
|
| | | | (323) | | |
其他長期負債
|
| | | | (1,151) | | |
獲取的淨資產
|
| | | | 65,848 | | |
對價超過收購淨資產
|
| | | | 272,913 | | |
總體考慮
|
| | | $ | 338,761 | | |
(單位為千,每股信息除外)
|
| |
DFHT
|
| |
CareMax
|
| |
IMC
|
| |
形式
|
| ||||||||||||
截至2021年3月31日的三個月 | | | | | | | | | | | | | | | | | | | | | | | | | |
股東/會員權益(赤字)以及承諾和或有事項
|
| | | $ | 121,282 | | | | | $ | 7,973 | | | | | $ | 58,586 | | | | | $ | 439,663 | | |
淨收益(虧損)
|
| | | $ | 9,302 | | | | | $ | 515 | | | | | $ | (1,599) | | | | | $ | 5,789 | | |
加權平均流通股 - Basic
|
| | | | 14,375,000 | | | | | | — | | | | | | — | | | | | | 80,176,840 | | |
加權平均流通股 - 稀釋
|
| | | | 15,446,315 | | | | | | | | | | | | | | | | | | 81,248,155 | | |
股東/會員每股權益 - Basic
|
| | | $ | 8.44 | | | | | $ | — | | | | | $ | — | | | | | $ | 5.48 | | |
稀釋後的股東/會員每股權益 -
|
| | | $ | 7.85 | | | | | $ | — | | | | | $ | — | | | | | $ | 5.41 | | |
每股基本淨收入
|
| | | $ | 0.65 | | | | | $ | — | | | | | $ | — | | | | | $ | 0.07 | | |
稀釋後每股淨收益
|
| | | $ | 0.60 | | | | | | | | | | | | | | | | | $ | 0.07 | | |
每股現金股息 - Basic
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
稀釋後的每股現金股息 -
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
截至2020年12月31日的年度 | | | | | | | | | | | | | | | | | | | | | | | | | |
可歸因於控股權益的淨收益(虧損)
|
| | | $ | (21,511) | | | | | $ | 9,363 | | | | | $ | 1,114 | | | | | $ | (33,524) | | |
加權平均流通股 - Basic和
稀釋 |
| | | | 14,375,000 | | | | | | — | | | | | | — | | | | | | 80,176,840 | | |
每股基本和稀釋後淨收益(虧損)
|
| | | $ | (1.50) | | | | | $ | — | | | | | $ | — | | | | | $ | (0.42) | | |
每股現金股息 - 基本和稀釋
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
初級保健醫生
|
| | 領導臨牀護理團隊並實施CareMax全面、高接觸的醫療保健方法 | |
| 醫師助理或註冊護士 | | |
Edu 在兩次就診之間照顧和管理臨牀需求,並提供慢性病管理方面的團體教育
|
|
| 醫療助理 | | |
管理臨牀工作流程,為患者就診提供指導
|
|
| 抽血員 | | | 前臺 | | | 訪問代表 | |
| 藥房技師 | | | 推薦協調員 | | | 社區銷售代表 | |
| 管理員 | | | 運輸派單 | | |
保健人員和按摩治療師
|
|
| | |
患者
|
| |
增加
|
| |
%
|
| |||||||||
2017
|
| | | | 3,027 | | | | | | | | | | | | | | |
2018
|
| | | | 3,602 | | | | | | 575 | | | | | | 19% | | |
2019
|
| | | | 4,821 | | | | | | 1,219 | | | | | | 34% | | |
2020
|
| | | | 6,241 | | | | | | 1,420 | | | | | | 29% | | |
2021
|
| | | | 6,380 | | | | | | 139 | | | | | | 2% | | |
| | |
2018
|
| |
2019
|
| |
2020
|
| |
2021
|
| ||||||||||||
中心
|
| | | | 11 | | | | | | 11 | | | | | | 12 | | | | | | 12 | | |
市場
|
| | | | 1 | | | | | | 1 | | | | | | 1 | | | | | | 1 | | |
患者
|
| | | | 3,600 | | | | | | 4,800 | | | | | | 6,200 | | | | | | 6,380 | | |
面臨風險
|
| | | | 99.3% | | | | | | 99.5% | | | | | | 99.7% | | | | | | 99.7% | | |
服務費
|
| | | | 0.7% | | | | | | 0.5% | | | | | | 0.3% | | | | | | 0.3% | | |
| | |
2018
|
| |
2019
|
| |
2020
|
| |
2021(2)
|
| ||||||||||||
中心
|
| | | | 11 | | | | | | 11 | | | | | | 12 | | | | | | 12 | | |
市場
|
| | | | 1 | | | | | | 1 | | | | | | 1 | | | | | | 1 | | |
患者(1) | | | | | 3,600 | | | | | | 4,800 | | | | | | 6,200 | | | | | | 6,400 | | |
面臨風險
|
| | | | 99.3% | | | | | | 99.5% | | | | | | 99.7% | | | | | | 99.7% | | |
服務費
|
| | | | 0.7% | | | | | | 0.5% | | | | | | 0.3% | | | | | | 0.3% | | |
患者貢獻
|
| | | $ | 7,698 | | | | | $ | 8,018 | | | | | $ | 8,602 | | | | | $ | 4,896(3) | | |
平臺貢獻
|
| | | $ | 994 | | | | | $ | 1,333 | | | | | $ | 1,729 | | | | | $ | 949 | | |
| | |
三個月
已結束 |
| |
三個月
已結束 |
| | | | | | | | | | | | | ||||||
| | |
3月31日
|
| | | | | | | | | | | | | |||||||||
(百萬美元)
|
| |
2021
|
| |
2020
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
運營費用
|
| | | | | | | | | | | | | | | | | | | | | | 50% | | |
醫療費
|
| | | $ | 17.4 | | | | | $ | 15.1 | | | | | $ | 2.3 | | | | | | 15% | | |
其他醫療費用
|
| | | | 0.8 | | | | | | 0.7 | | | | | | 0.1 | | | | | | 14% | | |
直接醫療工資和福利
|
| | | | 0.2 | | | | | | 0.3 | | | | | | (0.1) | | | | | | -33% | | |
工資福利
|
| | | | 3.9 | | | | | | 2.6 | | | | | | 1.3 | | | | | | 48% | | |
銷售、一般和行政
|
| | | | 3.3 | | | | | | 2.5 | | | | | | 0.8 | | | | | | 32% | | |
折舊攤銷
|
| | | | 0.5 | | | | | | 0.4 | | | | | | 0.1 | | | | | | 25% | | |
總運營費用
|
| | | $ | 26.1 | | | | | $ | 21.6 | | | | | $ | 4.5 | | | | | | 20% | | |
| | |
按期限到期付款
|
| |||||||||||||||||||||||||||
(百萬美元)
|
| |
合計
|
| |
少於
1年 |
| |
1個 - 3年
|
| |
3個 - 5年
|
| |
超過
5年 |
| |||||||||||||||
應付票據,本金(1)
|
| | | $ | 27.5 | | | | | $ | 0.8 | | | | | $ | 4.2 | | | | | $ | 22.5 | | | | | $ | — | | |
應付票據,利息(1)
|
| | | | 0.2 | | | | | | 0.2 | | | | | | — | | | | | | — | | | | | | — | | |
經營租賃義務
|
| | | | 31.5 | | | | | | 2.8 | | | | | | 6.5 | | | | | | 5.9 | | | | | | 16.3 | | |
合計
|
| | | $ | 59.2 | | | | | $ | 3.8 | | | | | $ | 10.7 | | | | | $ | 28.4 | | | | | $ | 16.3 | | |
截至
的患者數量
|
| |
12月18日
|
| |
12月19日
|
| |
3月20日
|
| |
12月20日
|
| |
3月21日
|
| |||||||||||||||
醫療保險
|
| | | | 11,000 | | | | | | 10,500 | | | | | | 10,500 | | | | | | 10,000 | | | | | | 10,500 | | |
醫療補助
|
| | | | 15,500 | | | | | | 11,500 | | | | | | 12,500 | | | | | | 20,500 | | | | | | 22,500 | | |
商用
|
| | | | 7,000 | | | | | | 5,000 | | | | | | 15,500 | | | | | | 15,000 | | | | | | 15,000 | | |
總計數
|
| | | | 33,500 | | | | | | 27,000 | | | | | | 38,500 | | | | | | 45,500 | | | | | | 48,000 | | |
截至
的MCREM計數
|
| |
12月18日
|
| |
12月19日
|
| |
3月20日
|
| |
12月20日
|
| |
3月21日
|
| |||||||||||||||
醫療保險
|
| | | | 11,000 | | | | | | 10,500 | | | | | | 10,500 | | | | | | 10,000 | | | | | | 10,500 | | |
醫療補助
|
| | | | 5,200 | | | | | | 3,800 | | | | | | 4,200 | | | | | | 6,800 | | | | | | 7,500 | | |
商用
|
| | | | 2,300 | | | | | | 1,700 | | | | | | 5,200 | | | | | | 5,000 | | | | | | 5,000 | | |
MCREM總數
|
| | | | 18,500 | | | | | | 16,000 | | | | | | 19,900 | | | | | | 21,800 | | | | | | 23,000 | | |
截至的三個月(以千為單位)
|
| |
3月21日
|
| |
3月20日
|
| |
同比變化
|
| |||||||||
淨收益(虧損)
|
| | | $ | (1,599) | | | | | $ | (2,961) | | | | | $ | 1,362 | | |
定義項 | | | | | |||||||||||||||
利息支出
|
| | | | 1,950 | | | | | | 2,486 | | | | | | (536) | | |
折舊攤銷
|
| | | | 1,066 | | | | | | 1,273 | | | | | | (207) | | |
其他費用
|
| | | | 212 | | | | | | (2) | | | | | | 214 | | |
定義項總數
|
| | | | 3,227 | | | | | | 3,757 | | | | | | (530) | | |
EBITDA | | | | $ | 1,629 | | | | | $ | 796 | | | | | $ | 833 | | |
非經常性費用
|
| | | $ | 1,372 | | | | | $ | 1,242 | | | | | $ | 129 | | |
採購成本
|
| | | | 483 | | | | | | 11 | | | | | | 472 | | |
停產
|
| | | | (1) | | | | | | (6) | | | | | | 5 | | |
管理調整總額
|
| | | $ | 1,854 | | | | | $ | 1,247 | | | | | $ | 607 | | |
調整後的EBITDA
|
| | | $ | 3,483 | | | | | $ | 2,043 | | | | | $ | 1,439 | | |
| | |
截止三個月
3月31日 |
| | | | | | | | | | | | | |||||||||
| | |
2021
|
| |
2020
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(百萬)
|
| | | | | | | | | | | | | |||||||||
運營費用: | | | | | | | | | | | | | | | | | | | | | | | | | |
全球資費下的外部醫療服務
|
| | | $ | 42.6 | | | | | $ | 37.6 | | | | | $ | 5.0 | | | | | | 13.3% | | |
其他醫療費用
|
| | | | 2.0 | | | | | | 2.0 | | | | | | — | | | | | | 0.0% | | |
直接醫療工資和福利
|
| | | | 5.1 | | | | | | 5.4 | | | | | | (0.3) | | | | | | (5.6)% | | |
工資福利
|
| | | | 4.3 | | | | | | 3.1 | | | | | | 1.2 | | | | | | 38.7% | | |
一般和行政
|
| | | | 4.2 | | | | | | 3.7 | | | | | | 0.5 | | | | | | 13.5% | | |
折舊攤銷
|
| | | | 1.1 | | | | | | 1.3 | | | | | | (0.2) | | | | | | (15.4)% | | |
總運營費用
|
| | | $ | 59.3 | | | | | $ | 53.1 | | | | | $ | 6.2 | | | | | | 11.7% | | |
名稱
|
| |
年齡
|
| |
個職位
|
|
Richard Barasch | | |
67
|
| | 執行主席,三級董事 | |
卡洛斯·A·德·索洛 | | |
42
|
| | 三級董事兼首席執行官 | |
尊敬的大衞·J·舒爾金博士 | | |
61
|
| | 二級導演 | |
蘭迪·辛普森 | | |
52
|
| | 一級導演 | |
詹妮弗·卡特博士 | | |
57
|
| | 一級導演 | |
何塞·R·羅德里格斯 | | |
62
|
| | 二級導演 | |
威廉·C·拉莫羅 | | |
58
|
| | 執行副總裁 | |
Kevin Wirges | | |
41
|
| | 首席財務官 | |
阿爾貝託·德·索洛 | | |
44
|
| | 首席運營官 | |
名稱和
主要崗位 |
| |
年
|
| |
工資
($) |
| |
獎金
($) |
| |
庫存
獎項 ($) |
| |
選項
獎項 ($) |
| |
非股權
獎勵計劃 薪酬 ($) |
| |
不合格
延期 薪酬 收入 ($) |
| |
所有其他
薪酬 ($) |
| |
合計
($) |
| |||||||||||||||||||||||||||
卡洛斯·德·索洛
CMG總裁兼首席執行官 |
| | | | 2020 | | | | | $ | 111,946 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 2,688,000 | | | | | $ | 2,799,946 | | |
| | | 2019 | | | | | $ | 48,050 | | | | | | — | | | | | | — | | | | | | —(3) | | | | | | — | | | | | | — | | | | | $ | 3,014,290 | | | | | $ | 3,062,340 | | | ||
阿爾貝託·德·索洛
首席財務官 CMG的 |
| | | | 2020 | | | | | $ | 111,946 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 1,430,000 | | | | | $ | 1,541,946 | | |
| | | 2019 | | | | | $ | 48,050 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 1,504,310 | | | | | $ | 1,552,360 | | | ||
約瑟夫·N·德維拉
CMG首席合規官兼總法律顧問 |
| | | | 2020 | | | | | $ | 111,946 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 875,000 | | | | | $ | 986,946 | | |
| | | 2019 | | | | | $ | 48,050 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 835,000 | | | | | $ | 883,450 | | |
| | |
CareMax
分銷 |
| |
CareMax控股
|
| |
託管
醫療保健 合作伙伴 管理 付款 |
| |
合計
($) |
| ||||||||||||||||||
| | |
管理
付款 |
| |
分銷
|
| ||||||||||||||||||||||||
卡洛斯·德·索洛
|
| | | $ | 2,183,000 | | | | | $ | 220,000 | | | | | $ | 45,000 | | | | | $ | 240,000 | | | | | $ | 2,688,000 | | |
阿爾貝託·德·索洛
|
| | | $ | 925,000 | | | | | $ | 220,000 | | | | | $ | 45,000 | | | | | $ | 240,000 | | | | | $ | 1,430,000 | | |
約瑟夫·德維拉
|
| | | $ | 370,000 | | | | | $ | 220,000 | | | | | $ | 45,000 | | | | | $ | 240,000 | | | | | $ | 875,000 | | |
受益人姓名(1)
|
| |
數量
股份 A類常見 庫存 受益 擁有 |
| |
百分比
共 個 個 出色的 A類常見 庫存 |
| ||||||
董事和高管: | | | | | | | | | | | | | |
Richard Barasch
|
| | | | 50,000 | | | | | | * | | |
卡洛斯·A·德·索洛(2)
|
| | | | 5,456,108 | | | | | | 6.72% | | |
阿爾貝託·德·索洛(3)
|
| | | | 2,459,958 | | | | | | 3.03% | | |
威廉·C·拉莫羅(4)
|
| | | | — | | | | | | —% | | |
Kevin Wirges(5)
|
| | | | — | | | | | | —% | | |
尊敬的大衞·J·舒爾金博士
|
| | | | 25,000 | | | | | | *% | | |
蘭迪·辛普森(6)
|
| | | | 421,063 | | | | | | *% | | |
詹妮弗·卡特博士
|
| | | | — | | | | | | —% | | |
何塞·R·羅德里格斯
|
| | | | — | | | | | | —% | | |
全體董事和高管(14人)
|
| | | | 8,396,129 | | | | | | 10.35% | | |
5%持有者: | | | | | | | | | | | | | |
隸屬於Deerfield Management Company,L.P.的實體,包括Deerfield Partners,L.P.和DFHTA贊助商有限責任公司(7)
|
| | | | 20,367,417 | | | | | | 24.04% | | |
DFHTA贊助商有限責任公司(8)
|
| | | | 6,685,417 | | | | | | 7.95% | | |
IMC Holdings,L.P.(9)
|
| | | | 10,467,023 | | | | | | 12.90% | | |
O.M.投資集團股份有限公司(2)(10)
|
| | | | 5,456,108 | | | | | | 6.72% | | |
| | |
個共享
常見 庫存 受益 擁有 之前的 提供服務 |
| |
私人
放置 認股權證 受益 擁有 之前的 提供服務 |
| |
股份
A類 常見 庫存 提供 |
| |
私人
放置 認股權證 提供 |
| |
普通股
受益 在 之後擁有 發行 股票 普通股 銷售 |
| |
私人
放置 認股權證 受益 在 之後擁有 提供私人服務 放置 認股權證為 已售出 |
| ||||||||||||||||||||||||||||||
銷售證券持有人名稱
|
| |
號碼
|
| |
百分比
|
| |
號碼
|
| |
百分比
|
| ||||||||||||||||||||||||||||||||||||
ALUA大師基金LP(1)
|
| | | | 2,727,524 | | | | | | — | | | | | | 2,000,000 | | | | | | — | | | | | | 727,524 | | | | | | — | | | | | | — | | | | | | — | | |
Alyeska Master Fund,
L.P.(2) |
| | | | 2,500,000 | | | | | | — | | | | | | 2,500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Sellcore,Inc.(3)
|
| | | | 500,000 | | | | | | — | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
對岸國內合作伙伴,LP(4)
|
| | | | 600,000 | | | | | | — | | | | | | 600,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Avidity Capital Fund II LP(5)
|
| | | | 64,000 | | | | | | — | | | | | | 64,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Avidity Master Fund Inc.LP(5)
|
| | | | 636,000 | | | | | | — | | | | | | 636,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
貝萊德,Inc.(6)
|
| | | | 3,000,000 | | | | | | — | | | | | | 3,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
嘉德小盤核心VIP基金(7)
|
| | | | 213,620 | | | | | | — | | | | | | 213,620 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
ClearBridge小型股到岸價(7)
|
| | | | 33,940 | | | | | | — | | | | | | 33,940 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
ClearBridge小盤股基金(7)
|
| | | | 752,440 | | | | | | — | | | | | | 752,440 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
戴維森肯普納國際有限公司(8)
|
| | | | 260,820 | | | | | | — | | | | | | 260,820 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
個共享
常見 庫存 受益 擁有 之前的 提供服務 |
| |
私人
放置 認股權證 受益 擁有 之前的 提供服務 |
| |
股份
A類 常見 庫存 提供 |
| |
私人
放置 認股權證 提供 |
| |
普通股
受益 在 之後擁有 發行 股票 普通股 銷售 |
| |
私人
放置 認股權證 受益 在 之後擁有 提供私人服務 放置 認股權證為 已售出 |
| ||||||||||||||||||||||||||||||
銷售證券持有人名稱
|
| |
號碼
|
| |
百分比
|
| |
號碼
|
| |
百分比
|
| ||||||||||||||||||||||||||||||||||||
Davidson Kempner Institution Partners,
L.P.(8) |
| | | | 214,200 | | | | | | — | | | | | | 214,200 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
M.H.戴維森公司(8)
|
| | | | 17,340 | | | | | | — | | | | | | 17,340 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Davidson Kempner Partners(8)
|
| | | | 107,640 | | | | | | — | | | | | | 107,640 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Eminence Capital的附屬公司,LP(9)
|
| | | | 4,742,597 | | | | | | — | | | | | | 4,000,000 | | | | | | — | | | | | | 742,597 | | | | | | — | | | | | | — | | | | | | — | | |
富達顧問系列I:富達顧問成長機會基金(10)
|
| | | | 2,700,000 | | | | | | — | | | | | | 2,700,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
可變保險產品基金第三期:增長機會投資組合(10)
|
| | | | 100,000 | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
富達顧問系列I:富達顧問系列和成長機會基金(10)
|
| | | | 100,000 | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
富達美國增長機會投資
其經理富達投資信託 加拿大ULC(10) |
| | | | 100,000 | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
富達精選投資組合:醫療服務投資組合(10)
|
| | | | 1,000,000 | | | | | | — | | | | | | 1,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
CVI Investments Inc.(11)
|
| | | | 300,000 | | | | | | — | | | | | | 300,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Tech Opportunities LLC(12)
|
| | | | 200,000 | | | | | | — | | | | | | 200,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
簡街環球貿易有限責任公司(13)
|
| | | | 300,000 | | | | | | — | | | | | | 300,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Kepos Alpha Master Fund L.P.(14)
|
| | | | 200,000 | | | | | | — | | | | | | 200,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Loews Corporation(15)
|
| | | | 1,000,000 | | | | | | — | | | | | | 1,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Magnetar Capital Master Fund,Ltd(16)
|
| | | | 25,000 | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
磁星星座大師基金有限公司(16)
|
| | | | 188,500 | | | | | | — | | | | | | 188,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
磁星星座基金二期有限公司(16)
|
| | | | 54,200 | | | | | | — | | | | | | 54,200 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Magnetar Lake Credit Fund of LLC(16)
|
| | | | 35,600 | | | | | | — | | | | | | 35,600 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Magnetar Longhorn Fund,LP(16)
|
| | | | 27,100 | | | | | | — | | | | | | 27,100 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
目的另類信貸基金 - tlc(16)
|
| | | | 11,400 | | | | | | — | | | | | | 11,400 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
目的另類信貸基金有限公司(16)
|
| | | | 22,300 | | | | | | — | | | | | | 22,300 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Magnetar結構化信用基金,LP(16)
|
| | | | 70,300 | | | | | | — | | | | | | 70,300 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Magnetar星河大師基金有限公司(16)
|
| | | | 65,600 | | | | | | — | | | | | | 65,600 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Maven Investment Partners US Limited - 紐約分行(17)
|
| | | | 250,000 | | | | | | — | | | | | | 250,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
小牛基金II有限公司(18)
|
| | | | 679,445 | | | | | | — | | | | | | 679,445 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
美國小牛基金有限公司(18)
|
| | | | 1,820,555 | | | | | | — | | | | | | 1,820,555 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
集成核心戰略(美國)有限責任公司(19)
|
| | | | 1,258,900 | | | | | | — | | | | | | 1,250,000 | | | | | | — | | | | | | 8,900 | | | | | | — | | | | | | — | | | | | | — | | |
MMFLT,LLC(20)
|
| | | | 500,000 | | | | | | — | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
帕裏安全球大師基金LP(21)
|
| | | | 153,720 | | | | | | — | | | | | | 153,720 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
帕裏安全球美國基金II LP(21)
|
| | | | 46,280 | | | | | | — | | | | | | 46,280 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
感知生命科學大師基金有限公司(22)
|
| | | | 3,000,000 | | | | | | — | | | | | | 3,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
個共享
常見 庫存 受益 擁有 之前的 提供服務 |
| |
私人
放置 認股權證 受益 擁有 之前的 提供服務 |
| |
股份
A類 常見 庫存 提供 |
| |
私人
放置 認股權證 提供 |
| |
普通股
受益 在 之後擁有 發行 股票 普通股 銷售 |
| |
私人
放置 認股權證 受益 在 之後擁有 提供私人服務 放置 認股權證為 已售出 |
| | ||||||||||||||||||||||||||||||||
銷售證券持有人名稱
|
| |
號碼
|
| |
百分比
|
| |
號碼
|
| |
百分比
|
| | ||||||||||||||||||||||||||||||||||||||
Pura Vida Investments,LLC和的附屬實體(23)
|
| | | | 500,000 | | | | | | — | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
1977全球合併套利大師有限公司(24)
|
| | | | 184,600 | | | | | | — | | | | | | 184,600 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
1977全球合併套利機會基金(24)
|
| | | | 30,800 | | | | | | — | | | | | | 30,800 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
19 77全球多戰略阿爾法大師有限公司(24)
|
| | | | 184,600 | | | | | | — | | | | | | 184,600 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
霍克斯灣大師投資者(開曼)L.P.(25)
|
| | | | 553,400 | | | | | | — | | | | | | 553,400 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
北河投資者(百慕大)L.P.(25)
|
| | | | 204,700 | | | | | | — | | | | | | 204,700 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
北河合夥公司,L.P.(25)
|
| | | | 184,400 | | | | | | — | | | | | | 184,400 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
施羅德投資管理(盧森堡)S.A.(25)
|
| | | | 41,600 | | | | | | — | | | | | | 41,600 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
K2 Wellington Liquid Healthcare Master Fund
Ltd.(25) |
| | | | 15,900 | | | | | | — | | | | | | 15,900 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
O.M.Investment Group,Inc.(26)
|
| | | | 5,456,108 | | | | | | | | | | | | 7,377,743 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
C.G.D.投資集團有限公司(27)
|
| | | | 2,459,958 | | | | | | | | | | | | 3,328,900 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
Joseph N.DeVera,Inc.(28)
|
| | | | 1,145,186 | | | | | | | | | | | | 1,549,705 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
NKP Caremax,LLC(29)
|
| | | | 594,506 | | | | | | | | | | | | 804,506 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
Mouquin Trotter,Inc.(30)
|
| | | | 1,156,311 | | | | | | | | | | | | 1,251,215 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
IMC Holdings,L.P.(31)
|
| | | | 10,467,023 | | | | | | | | | | | | 13,367,023 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
Steven Hochberg(32)
|
| | | | 50,000 | | | | | | | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
Deerfield Partners,L.P.(33)
|
| | | | 20,367,417 | | | | | | | | | | | | 10,272,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
DFHTA贊助商有限責任公司(34)
|
| | | | 6,685,417 | | | | | | 2,916,667 | | | | | | 6,685,417 | | | | | | 2,916,667 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
蘭迪·辛普森(35歲)
|
| | | | 421,063 | | | | | | | | | | | | 139,754 | | | | | | — | | | | | | 281,309 | | | | | | — | | | | | | — | | | | | | — | | | | ||
Richard Barasch(36)
|
| | | | 50,000 | | | | | | | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
克里斯托弗·沃爾夫(37)
|
| | | | 50,000 | | | | | | | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
彼得·J·菲茨傑拉德博士(38)
|
| | | | 25,000 | | | | | | | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
琳達·格雷斯博士(39歲)
|
| | | | 25,000 | | | | | | | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
尊敬的David J.博士
舒爾金(40) |
| | | | 25,000 | | | | | | | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
馬裏蘭州Moshin Jaffer(41)
|
| | | | 384,615 | | | | | | | | | | | | 384,615 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | |
贖回日期
(保證書到期期限) |
| |
A類普通股公允市值
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
≤10.00
|
| |
11.00
|
| |
12.00
|
| |
13.00
|
| |
14.00
|
| |
15.00
|
| |
16.00
|
| |
17.00
|
| |
≥18.00
|
| |||||||||||||||||||||||||||||
60個月
|
| | | | 0.261 | | | | | | 0.281 | | | | | | 0.297 | | | | | | 0.311 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
57個月
|
| | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.310 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
54個月
|
| | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.361 | | |
51個月
|
| | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.320 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.361 | | |
48個月
|
| | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.361 | | |
45個月
|
| | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.330 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.361 | | |
42個月
|
| | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.361 | | |
39個月
|
| | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.290 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.340 | | | | | | 0.354 | | | | | | 0.361 | | |
36個月
|
| | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.361 | | |
33個月
|
| | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.280 | | | | | | 0.301 | | | | | | 0.320 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.361 | | |
30個月
|
| | | | 0.196 | | | | | | 0.224 | | | | | | 0.250 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.361 | | |
27個月
|
| | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.350 | | | | | | 0.361 | | |
24個月
|
| | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.260 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.361 | | |
21個月
|
| | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.361 | | |
18個月
|
| | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.361 | | |
15個月
|
| | | | 0.130 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.230 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.361 | | |
12個月
|
| | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.250 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.361 | | |
9個月
|
| | | | 0.090 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.361 | | |
6個月
|
| | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.361 | | |
3個半月
|
| | | | 0.034 | | | | | | 0.065 | | | | | | 0.104 | | | | | | 0.150 | | | | | | 0.197 | | | | | | 0.243 | | | | | | 0.286 | | | | | | 0.326 | | | | | | 0.361 | | |
0個月
|
| | | | — | | | | | | — | | | | | | 0.042 | | | | | | 0.115 | | | | | | 0.179 | | | | | | 0.233 | | | | | | 0.281 | | | | | | 0.323 | | | | | | 0.361 | | |
|
截至2021年3月31日(未經審計)和2020年12月31日的未經審計簡明合併資產負債表
|
| | | | F-4 | | |
|
截至2021年3月31日和2020年3月31日的三個月未經審計的簡明合併經營報表
|
| | | | F-5 | | |
|
截至2021年3月31日和2020年3月31日的三個月未經審計的簡明會員權益變動表
|
| | | | F-6 | | |
|
截至2021年和2020年3月31日的三個月未經審計的現金流量權益簡明合併報表
|
| | | | F-7 | | |
|
未經審計的精簡合併財務報表附註
|
| | | | F-8 - F-22 | | |
|
獨立註冊會計師事務所報告
|
| | | | F-23 | | |
|
截至2020年12月31日和2019年12月31日的合併資產負債表
|
| | | | F-24 | | |
|
截至2020年12月31日和2019年12月31日的三個年度的合併營業報表
|
| | | | F-25 | | |
|
截至2020年12月31日和2019年12月31日的三個年度會員權益變動合併報表
|
| | | | F-26 | | |
|
截至2020年12月31日和2019年12月31日的三個年度的現金流量表合併表
|
| | | | F-27 | | |
|
合併財務報表附註
|
| | | | F-28 | | |
|
獨立註冊會計師事務所報告
|
| | | | F-47 | | |
|
截至2019年12月31日和2018年12月31日的合併資產負債表
|
| | | | F-48 | | |
|
截至2019年12月31日和2018年12月31日的三個年度的合併營業報表
|
| | | | F-49 | | |
|
截至2019年12月31日和2018年12月31日的三個年度會員權益變動合併報表
|
| | | | F-50 | | |
|
截至2019年12月31日和2018年12月31日的兩個年度的現金流量表合併表
|
| | | | F-51 | | |
|
合併財務報表附註
|
| | | | F-52 - F-68 | | |
|
截至2021年3月31日(未經審計)和2020年12月31日的簡明合併資產負債表
|
| | | | F-69 | | |
|
截至2021年3月31日和2020年3月31日的三個月簡明綜合經營報表
|
| | | | F-70 | | |
|
截至2021年和2020年3月31日的三個月會員權益變動簡明綜合報表
|
| | | | F-71 | | |
|
截至2021年和2020年3月31日的三個月現金流量表簡明合併報表
|
| | | | F-72 | | |
|
精簡合併財務報表附註
|
| | | | F-73 - F-90 | | |
|
獨立註冊會計師事務所報告
|
| | | | F-91 | | |
|
截至2020年12月31日和2019年12月31日的合併資產負債表
|
| | | | F-92 | | |
|
截至2020年12月31日的三個年度的合併經營報表和
2019 |
| | | | F-93 | | |
|
截至2020年12月31日和2019年12月31日的年度會員權益變動合併報表
|
| | | | F-94 | | |
|
截至2020年12月31日和
12月31日止年度的合併現金流量表
2019 |
| | | | F-95 | | |
|
合併財務報表附註
|
| | | | F-97 | | |
|
獨立註冊會計師事務所報告
|
| | | | F-117 | | |
|
截至2019年12月31日和2018年12月31日的合併資產負債表
|
| | | | F-118 | | |
|
截至2019年12月31日和2018年12月31日的三個年度的合併營業報表
|
| | | | F-119 | | |
|
截至2019年12月31日和2018年12月31日的三個年度會員權益變動合併報表
|
| | | | F-120 | | |
|
截至2019年12月31日和2018年12月31日的兩個年度的現金流量表合併表
|
| | | | F-121 | | |
|
合併財務報表附註
|
| | | | F-122 - F-142型 | | |
|
截至2021年3月31日(未經審計)和2020年12月31日的濃縮資產負債表
|
| | | | F-143 | | |
|
截至3月31日的三個月未經審計的運營簡明報表
2021 |
| | | | F-144 | | |
|
截至
三個月未經審計的股東權益變動表
2021年3月31日 |
| | | | F-145 | | |
|
截至3月31日的三個月未經審計的現金流量表
2021 |
| | | | F-146 | | |
|
未經審計的簡明財務報表附註
|
| | | | F-147 | | |
|
獨立註冊會計師事務所報告
|
| | | | F-164 | | |
|
截至2020年12月31日的資產負債表
|
| | | | F-166 | | |
|
2020年5月8日(開始)至2020年12月31日(重述)的經營報表
|
| | | | F-167 | | |
|
2020年5月8日(成立)至2020年12月31日期間股東權益變動表(重述)
|
| | | | F-168 | | |
|
2020年5月8日(成立)至2020年12月31日現金流量表
(重申) |
| | | | F-169 | | |
|
財務報表附註(重述)
|
| | | | F-170 | | |
| | |
2021年3月31日
|
| |
2020年12月31日
|
| ||||||
資產 | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 6,434,884 | | | | | $ | 4,934,426 | | |
應收賬款
|
| | | | 8,756,469 | | | | | | 9,395,022 | | |
庫存
|
| | | | 15,476 | | | | | | 15,475 | | |
預付費用
|
| | | | 166,932 | | | | | | 182,465 | | |
提供商應進行的風險清算
|
| | | | — | | | | | | 79,964 | | |
關聯方到期
|
| | | | 627,044 | | | | | | 273,505 | | |
流動資產總額
|
| | | | 16,000,803 | | | | | | 14,880,857 | | |
財產和設備,淨額
|
| | | | 6,190,959 | | | | | | 4,796,382 | | |
商譽
|
| | | | 10,067,730 | | | | | | 10,067,730 | | |
無形資產淨值
|
| | | | 8,323,460 | | | | | | 8,575,235 | | |
其他資產
|
| | | | 388,074 | | | | | | 182,944 | | |
總資產
|
| | | $ | 40,971,027 | | | | | $ | 38,503,148 | | |
負債和會員權益 | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | |
長期債務的當前到期日,淨額
|
| | | $ | 992,174 | | | | | $ | 1,004,703 | | |
應付帳款
|
| | | | 2,171,627 | | | | | | 1,044,256 | | |
因關聯方原因
|
| | | | — | | | | | | 38,888 | | |
應向供應商支付的風險清算
|
| | | | 281,916 | | | | | | 642,946 | | |
應計應付利息
|
| | | | 160,726 | | | | | | 148,902 | | |
應計費用
|
| | | | 2,437,943 | | | | | | 2,572,188 | | |
流動負債總額
|
| | | | 6,044,386 | | | | | | 5,451,883 | | |
長期債務,當前到期日較少,淨額
|
| | | | 26,190,433 | | | | | | 26,324,606 | | |
其他負債
|
| | | | 707,853 | | | | | | — | | |
總負債
|
| | | | 32,942,672 | | | | | | 31,776,489 | | |
會員權益 | | | | | | | | | | | | | |
單位(無面值,於2021年3月31日和2020年12月31日授權、發行和未償還200個)
|
| | | | 223,100 | | | | | | 223,100 | | |
會員權益
|
| | | | 7,805,255 | | | | | | 6,503,559 | | |
會員權益合計
|
| | | | 8,028,355 | | | | | | 6,726,659 | | |
總負債和會員權益
|
| | | $ | 40,971,027 | | | | | $ | 38,503,148 | | |
| | |
截至3月31日的三個月
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
收入 | | | | | | | | | | | | | |
上繳收入
|
| | | $ | 27,818,980 | | | | | $ | 25,041,525 | | |
其他患者服務收入
|
| | | | 98,691 | | | | | | 138,439 | | |
總收入
|
| | | | 27,917,672 | | | | | | 25,179,964 | | |
費用 | | | | | | | | | | | | | |
醫療費
|
| | | | 18,438,612 | | | | | | 16,157,366 | | |
銷售、一般和管理費用
|
| | | | 7,673,377 | | | | | | 5,524,251 | | |
總運營費用
|
| | | | 26,111,989 | | | | | | 21,681,617 | | |
利息支出
|
| | | | 503,987 | | | | | | 327,470 | | |
淨收入
|
| | | | 1,301,696 | | | | | | 3,170,877 | | |
非控股權益應佔淨收益(虧損)
|
| | | | — | | | | | | (89,932) | | |
可歸因於控股權益的淨收入
|
| | | $ | 1,301,696 | | | | | $ | 3,260,810 | | |
未完成的加權平均單位
|
| | | | 200 | | | | | | 200 | | |
單位 - 基本版和稀釋版淨收入
|
| | | $ | 6,508 | | | | | $ | 16,304 | | |
| | |
個單位
|
| |
會員‘
個單位 |
| |
會員‘
股權 |
| |
合計
控制 利息 |
| |
非控制性
利息 |
| |
合計
會員‘ 股權 |
| ||||||||||||||||||
Balance - 2019年12月31日
|
| | | | 200 | | | | | $ | 223,100 | | | | | $ | 4,937,161 | | | | | $ | 5,160,261 | | | | | $ | (214,196) | | | | | $ | 4,946,065 | | |
淨收益(虧損)
|
| | | | | | | | | | | | | | | | 3,260,810 | | | | | | 3,260,810 | | | | | | (89,932) | | | | | | 3,170,877 | | |
購買非控股權益
|
| | | | | | | | | | | | | | | | (400,100) | | | | | | (400,100) | | | | | | — | | | | | | (400,100) | | |
非控股權益變更導致所有權變更
|
| | | | | | | | | | | | | | | | (43,461) | | | | | | (43,461) | | | | | | 43,461 | | | | | | — | | |
Balance - 2020年3月31日
|
| | | | 200 | | | | | $ | 223,100 | | | | | $ | 7,754,409 | | | | | $ | 7,977,509 | | | | | $ | (260,667) | | | | | $ | 7,716,842 | | |
Balance - 2020年12月31日
|
| | | | 200 | | | | | $ | 223,100 | | | | | $ | 6,503,559 | | | | | $ | 6,726,659 | | | | | $ | — | | | | | $ | 6,726,659 | | |
淨收入
|
| | | | | | | | | | | | | | | | 1,301,696 | | | | | | 1,301,696 | | | | | | — | | | | | | 1,301,696 | | |
Balance - 2021年3月31日
|
| | | | 200 | | | | | $ | 223,100 | | | | | $ | 7,805,255 | | | | | $ | 8,028,355 | | | | | $ | — | | | | | $ | 8,028,355 | | |
| | |
2021
|
| |
2020
|
| ||||||
經營活動的現金流 | | | | | | | | | | | | | |
淨收入
|
| | | $ | 1,301,696 | | | | | $ | 3,170,877 | | |
將淨收入與經營活動提供的淨現金進行調整:
|
| | | | | | | | | | | | |
折舊費
|
| | | | 262,285 | | | | | | 216,395 | | |
攤銷費用
|
| | | | 251,775 | | | | | | 140,523 | | |
債務發行成本攤銷
|
| | | | 34,569 | | | | | | — | | |
(增加)資產減少: | | | | | | | | | | | | | |
應收賬款
|
| | | | 638,553 | | | | | | (1,878,375) | | |
庫存
|
| | | | (1) | | | | | | — | | |
預付費用
|
| | | | 15,533 | | | | | | 27,002 | | |
提供商應進行的風險清算
|
| | | | 79,964 | | | | | | 128,419 | | |
關聯方到期
|
| | | | (353,539) | | | | | | (32,015) | | |
其他資產
|
| | | | (205,130) | | | | | | 5,965 | | |
負債增加(減少): | | | | | | | | | | | | | |
應付帳款
|
| | | | 1,160,704 | | | | | | (337,404) | | |
因關聯方原因
|
| | | | (38,888) | | | | | | (20,457) | | |
應向供應商支付的風險清算
|
| | | | (361,030) | | | | | | 294,230 | | |
應計費用
|
| | | | (134,245) | | | | | | (348,934) | | |
其他負債
|
| | | | 707,853 | | | | | | — | | |
應計利息
|
| | | | 11,824 | | | | | | — | | |
經營活動提供的淨現金
|
| | | | 3,371,923 | | | | | | 1,366,226 | | |
投資活動產生的現金流 | | | | | | | | | | | | | |
購置物業和設備
|
| | | | (1,656,862) | | | | | | (1,387,742) | | |
購買非控股股權所有權
|
| | | | (33,333) | | | | | | (216,766) | | |
用於投資活動的淨現金
|
| | | | (1,690,195) | | | | | | (1,604,508) | | |
融資活動的現金流 | | | | | | | | | | | | | |
貸款和擔保協議項下的借款
|
| | | | — | | | | | | 2,500,000 | | |
長期債務本金支付
|
| | | | (181,270) | | | | | | (30,413) | | |
融資活動提供的淨現金(用於)
|
| | | | (181,270) | | | | | | 2,469,587 | | |
現金和現金等價物淨增長
|
| | | | 1,500,458 | | | | | | 2,231,305 | | |
年初現金和現金等價物 -
|
| | | | 4,934,426 | | | | | | 4,437,704 | | |
現金和現金等價物 - 期末
|
| | | $ | 6,434,884 | | | | | $ | 6,669,009 | | |
補充披露非現金投融資活動
|
| | | | | | | | | | | | |
付息現金
|
| | | $ | 503,987 | | | | | $ | 327,526 | | |
通過應付帳款購買非控股權益
|
| | | $ | — | | | | | $ | 183,334 | | |
| | |
截至的三個月
2021年3月31日 |
| |
截至的三個月
2020年3月31日 |
| ||||||
HealthSun
|
| | | | 83% | | | | | | 95% | | |
簡單醫療
|
| | | | 7% | | | | | | 5% | | |
Humana
|
| | | | 6% | | | | | | 0% | | |
CarePlus
|
| | | | 3% | | | | | | 0% | | |
梅地亞
|
| | | | 1% | | | | | | 0% | | |
| | | | | 100% | | | | | | 100% | | |
| | |
毛收入
金額 |
| |
累計
攤銷 |
| |
賬面淨值
|
| |
加權
平均 攤銷 期間(年) |
| ||||||||||||
2021年3月31日 | | | | | | | | | | | | | | | | | | | | | | | | | |
風險合同
|
| | | $ | 8,174,299 | | | | | $ | (867,318) | | | | | $ | 7,306,981 | | | | | | 11 | | |
競業禁止協議
|
| | | | 1,319,883 | | | | | | (303,404) | | | | | | 1,016,479 | | | | | | 5 | | |
合計
|
| | | $ | 9,494,182 | | | | | $ | (1,170,722) | | | | | $ | 8,323,460 | | | | | | | | |
| | |
毛收入
金額 |
| |
累計
攤銷 |
| |
賬面淨值
|
| |
加權
平均 攤銷 期間(年) |
| ||||||||||||
2020年12月31日 | | | | | | | | | | | | | | | | | | | | | | | | | |
風險合同
|
| | | $ | 8,174,299 | | | | | $ | (681,538) | | | | | $ | 7,492,761 | | | | | | 11 | | |
競業禁止協議
|
| | | | 1,319,883 | | | | | | (237,409) | | | | | | 1,082,474 | | | | | | 5 | | |
合計
|
| | | $ | 9,494,182 | | | | | $ | (918,947) | | | | | $ | 8,575,235 | | | | | | | | |
|
2021年剩餘時間
|
| | | $ | 755,321 | | |
|
2022
|
| | | | 1,007,095 | | |
|
2023
|
| | | | 998,291 | | |
|
2024
|
| | | | 944,368 | | |
|
2025
|
| | | | 841,215 | | |
|
2026
|
| | | | 743,118 | | |
| | | | | $ | 5,289,408 | | |
|
租賃改進
|
| |
15至39歲
|
|
|
傢俱和設備
|
| |
5至7年
|
|
|
車輛
|
| |
5年
|
|
|
軟件
|
| |
3年
|
|
| | |
截至的三個月
2020年3月31日 |
| |||||||||
| | |
如報道的那樣
|
| |
修訂
|
| ||||||
上繳收入
|
| | | $ | 29,124,807 | | | | | $ | 25,041,525 | | |
銷售、一般和管理費用
|
| | | $ | 9,607,533 | | | | | $ | 5,524,251 | | |
| | |
2021年3月31日
|
| |
2020年12月31日
|
| ||||||
租賃改進
|
| | | $ | 2,725,713 | | | | | $ | 2,725,713 | | |
車輛
|
| | | | 2,823,472 | | | | | | 2,823,472 | | |
傢俱和設備
|
| | | | 2,049,685 | | | | | | 1,983,215 | | |
施工中
|
| | | | 1,950,586 | | | | | | 360,194 | | |
合計
|
| | | | 9,549,456 | | | | | | 7,892,594 | | |
減去:累計折舊
|
| | | | (3,358,497) | | | | | | (3,096,212) | | |
總財產和設備,淨額
|
| | | $ | 6,190,959 | | | | | $ | 4,796,382 | | |
| | |
2021
|
| |
2020
|
| ||||||
與梅賽德斯-奔馳金融服務公司支付的各種車輛票據
每月本金和利息支付從607美元到996美元不等, 2024年8月至2025年11月到期。利率從 百分之三點九九到百分之五點七五。由相關車輛保護。 |
| | | $ | 237,200 | | | | | $ | 257,023 | | |
與富國銀行設備金融公司(Wells Fargo Equipment Finance)共同支付的醫療設備票據,每月本金和利息為2961美元,利率為5.71%,於2021年3月到期。由相關設備保護。
|
| | | | — | | | | | | 6,286 | | |
與Conestoga Equipment Finance Corp.應付的醫療設備票據,每月本金和利息為818美元,利率為7.88%,於2021年2月到期。由相關設備保護。
|
| | | | — | | | | | | 2,037 | | |
資產購買協議預扣自成交之日起三年內以等額本金分期支付,零利息,2022年8月至最終付款。沒有安全保障。
|
| | | | 670,087 | | | | | | 670,087 | | |
資產購買協議扣留。氣球付款將於2023年7月到期。年息5%。沒有安全保障。(見附註5)
|
| | | | 422,404 | | | | | | 422,404 | | |
到期的白橡樹醫療金融定期貸款,浮動利息和本金攤銷,2024年8月到期,氣球付款。利息包括2.25%或LIBOR中較大者的基本利率加上5%至6%之間的適用保證金,具體取決於綜合槓桿率。(見下文)借款實體所有資產的擔保權益
|
| | | | 24,031,102 | | | | | | 24,184,227 | | |
| | |
2021
|
| |
2020
|
| ||||||
大通銀行薪資保障計劃貸款。到期日為2022年4月,年利率為0.98%,無擔保。
|
| | | | 2,164,145 | | | | | | 2,164,145 | | |
減去:未攤銷債務發行成本
|
| | | | (342,331) | | | | | | (376,900) | | |
長期債務總額
|
| | | | 27,182,607 | | | | | | 27,329,309 | | |
少:當前期限
|
| | | | (992,174) | | | | | | (1,004,703) | | |
長期債務,當前到期日較少
|
| | | $ | 26,190,433 | | | | | $ | 26,324,606 | | |
| | |
金額
|
| |||
2021年剩餘時間
|
| | | $ | 829,211 | | |
2022
|
| | | | 3,143,563 | | |
2023
|
| | | | 1,056,997 | | |
2024
|
| | | | 22,488,676 | | |
2025
|
| | | | 6,492 | | |
合計
|
| | | $ | 27,524,939 | | |
| | |
2021年3月31日
|
| |
2020年12月31日
|
| ||||||
總資產
|
| | | $ | 93,591 | | | | | $ | 93,720 | | |
總負債
|
| | | $ | 243,833 | | | | | $ | 243,926 | | |
| | |
金額
|
| |||
2021年剩餘時間
|
| | | | 2,838,066 | | |
2022
|
| | | | 3,239,967 | | |
2023
|
| | | | 3,229,408 | | |
2024
|
| | | | 2,979,123 | | |
2025
|
| | | | 2,886,998 | | |
此後
|
| | | | 16,293,102 | | |
合計
|
| | | $ | 31,466,664 | | |
法人
|
| |
可選續訂期限
|
|
CareMax醫療集團Tamarac
|
| |
一個十年期
|
|
託管醫療保健合作伙伴
|
| |
兩個五年期
|
|
CareMax醫療集團北邁阿密
|
| |
兩個五年期
|
|
CareMax醫療集團Hialeah
|
| |
一個五年期
|
|
邁阿密CareMax醫療集團
|
| |
一個五年期
|
|
CareMax小哈瓦那1
|
| |
五個一年期
|
|
CareMax East Hiahleah
|
| |
兩個五年期
|
|
| | |
截至的三個月
2020年3月31日 |
| |||||||||
| | |
如報道的那樣
|
| |
修訂
|
| ||||||
上繳收入
|
| | | $ | 29,124,807 | | | | | $ | 25,041,525 | | |
銷售、一般和管理費用
|
| | | $ | 9,607,533 | | | | | $ | 5,524,251 | | |
| | |
2020
|
| |
2019
|
| ||||||
資產 | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 4,934,426 | | | | | $ | 4,437,704 | | |
應收賬款
|
| | | | 9,395,022 | | | | | | 5,187,182 | | |
庫存
|
| | | | 15,475 | | | | | | 10,619 | | |
預付費用
|
| | | | 182,465 | | | | | | 188,493 | | |
提供商應進行的風險清算
|
| | | | 79,964 | | | | | | 128,419 | | |
關聯方到期
|
| | | | 273,505 | | | | | | 109,539 | | |
流動資產總額
|
| | | | 14,880,857 | | | | | | 10,061,956 | | |
財產和設備,淨額
|
| | | | 4,796,382 | | | | | | 3,454,219 | | |
商譽
|
| | | | 10,067,730 | | | | | | 5,577,030 | | |
無形資產淨值
|
| | | | 8,575,235 | | | | | | 5,043,021 | | |
其他資產
|
| | | | 182,944 | | | | | | 194,748 | | |
總資產
|
| | | $ | 38,503,148 | | | | | $ | 24,330,974 | | |
負債和會員權益流動負債 | | | | | | | | | | | | | |
長期債務的當前到期日,淨額
|
| | | $ | 1,004,703 | | | | | $ | 705,054 | | |
應付帳款
|
| | | | 1,044,256 | | | | | | 1,515,323 | | |
因關聯方原因
|
| | | | 38,888 | | | | | | 20,457 | | |
應向供應商支付的風險清算
|
| | | | 642,946 | | | | | | 443,653 | | |
應計應付利息
|
| | | | 148,902 | | | | | | 123,632 | | |
應計費用
|
| | | | 2,572,188 | | | | | | 529,082 | | |
流動負債總額
|
| | | | 5,451,883 | | | | | | 3,337,201 | | |
長期債務,當前到期日較少,淨額
|
| | | | 26,324,606 | | | | | | 16,047,708 | | |
總負債
|
| | | | 31,776,489 | | | | | | 19,384,909 | | |
會員權益 | | | | | | | | | | | | | |
單位(無面值,在2020年12月31日和2019年12月31日授權、發行和未償還的200個單位)
|
| | | | 223,100 | | | | | | 223,100 | | |
會員權益
|
| | | | 6,503,559 | | | | | | 4,937,161 | | |
會員合計股權 - 控股權
|
| | | | 6,726,659 | | | | | | 5,160,261 | | |
非控股權益
|
| | | | — | | | | | | (214,196) | | |
會員權益合計
|
| | | | 6,726,659 | | | | | | 4,946,065 | | |
總負債和會員權益
|
| | | $ | 38,503,148 | | | | | $ | 24,330,974 | | |
| | |
2020
|
| |
2019
|
| ||||||
收入 | | | | | | | | | | | | | |
上繳收入
|
| | | $ | 120,055,312 | | | | | $ | 90,109,682 | | |
其他患者服務收入
|
| | | | 369,939 | | | | | | 491,859 | | |
總收入
|
| | | | 120,425,251 | | | | | | 90,601,541 | | |
費用 | | | | | | | | | | | | | |
醫療費
|
| | | | 67,014,557 | | | | | | 51,622,064 | | |
管理費
|
| | | | 17,003,977 | | | | | | 13,237,389 | | |
銷售、一般和管理費用
|
| | | | 27,107,059 | | | | | | 19,176,227 | | |
總運營費用
|
| | | | 111,125,593 | | | | | | 84,035,680 | | |
利息支出
|
| | | | 1,728,024 | | | | | | 720,398 | | |
淨收入
|
| | | | 7,571,634 | | | | | | 5,845,463 | | |
非控股權益應佔淨收益(虧損)
|
| | | | (29,269) | | | | | | (173,194) | | |
可歸因於控股權益的淨收入
|
| | | $ | 7,600,903 | | | | | $ | 6,018,657 | | |
未完成的加權平均單位
|
| | | | 200 | | | | | | 200 | | |
單位淨收入-基本和稀釋
|
| | | $ | 38,005 | | | | | $ | 30,093 | | |
| | |
個單位
|
| |
會員‘
個單位 |
| |
會員‘
股權 |
| |
合計
控制 利息 |
| |
非控制性
利息 |
| |
合計
會員‘ 股權 |
| ||||||||||||||||||
Balance - 12月31日
2018 |
| | | | 200 | | | | | $ | 223,100 | | | | | $ | 3,806,069 | | | | | $ | 4,029,169 | | | | | $ | (151,348) | | | | | $ | 3,877,821 | | |
淨收益(虧損)
|
| | | | | | | | | | — | | | | | | 6,018,657 | | | | | | 6,018,657 | | | | | | (173,194) | | | | | | 5,845,463 | | |
購買非控股權益
所有權 |
| | | | | | | | | | — | | | | | | (473,219) | | | | | | (473,219) | | | | | | — | | | | | | (473,219) | | |
所有權變更導致非控股權益變更
|
| | | | | | | | | | — | | | | | | (110,346) | | | | | | (110,346) | | | | | | 110,346 | | | | | | — | | |
分發
|
| | | | | | | | | | — | | | | | | (4,304,000) | | | | | | (4,304,000) | | | | | | — | | | | | | (4,304,000) | | |
Balance - 12月31日
2019 |
| | | | 200 | | | | | $ | 223,100 | | | | | $ | 4,937,161 | | | | | $ | 5,160,261 | | | | | $ | (214,196) | | | | | $ | 4,946,065 | | |
淨收益(虧損)
|
| | | | | | | | | | — | | | | | | 7,600,903 | | | | | | 7,600,903 | | | | | | (29,269) | | | | | | 7,571,634 | | |
購買非控股權益
所有權 |
| | | | | | | | | | — | | | | | | (2,100,100) | | | | | | (2,100,100) | | | | | | — | | | | | | (2,100,100) | | |
所有權變更導致非控股權益變更
|
| | | | | | | | | | — | | | | | | (243,465) | | | | | | (243,465) | | | | | | 243,465 | | | | | | — | | |
分發
|
| | | | | | | | | | — | | | | | | (3,690,940) | | | | | | (3,690,940) | | | | | | — | | | | | | (3,690,940) | | |
Balance - 12月31日
2020 |
| | | | 200 | | | | | $ | 223,100 | | | | | $ | 6,503,559 | | | | | $ | 6,726,659 | | | | | $ | — | | | | | $ | 6,726,659 | | |
| | |
2020
|
| |
2019
|
| ||||||
經營活動的現金流 | | | | | | | | | | | | | |
淨收入
|
| | | $ | 7,571,634 | | | | | $ | 5,845,463 | | |
將淨收入與經營活動提供的淨現金進行調整:
|
| | | | | | | | | | | | |
折舊費
|
| | | | 858,421 | | | | | | 732,552 | | |
攤銷費用
|
| | | | 642,786 | | | | | | 243,345 | | |
債務發行成本攤銷
|
| | | | 176,528 | | | | | | 69,139 | | |
固定資產處置損失
|
| | | | — | | | | | | 13,268 | | |
債務清償損失
|
| | | | 451,496 | | | | | | — | | |
(增加)資產減少: | | | | | | | | | | | | | |
應收賬款
|
| | | | (4,207,840) | | | | | | (463,143) | | |
庫存
|
| | | | (4,856) | | | | | | (186) | | |
預付費用
|
| | | | 6,028 | | | | | | (3,991) | | |
提供商應進行的風險清算
|
| | | | 48,455 | | | | | | (68,978) | | |
關聯方到期
|
| | | | (163,966) | | | | | | (40,013) | | |
其他資產
|
| | | | 11,804 | | | | | | (33,361) | | |
負債增加(減少): | | | | | | | | | | | | | |
應付帳款
|
| | | | (685,921) | | | | | | 209,757 | | |
因關聯方原因
|
| | | | 18,425 | | | | | | 20,457 | | |
應向供應商支付的風險清算
|
| | | | 199,293 | | | | | | 229,273 | | |
長期債務
|
| | | | — | | | | | | — | | |
應計費用
|
| | | | 394,197 | | | | | | 261,592 | | |
經營活動提供的淨現金
|
| | | | 5,316,484 | | | | | | 7,015,174 | | |
投資活動產生的現金流 | | | | | | | | | | | | | |
購置物業和設備
|
| | | | (2,150,584) | | | | | | (730,330) | | |
收購業務
|
| | | | (2,565,700) | | | | | | (10,023,106) | | |
購買非控股股權所有權
|
| | | | (1,896,767) | | | | | | (473,219) | | |
用於投資活動的淨現金
|
| | | | (6,613,051) | | | | | | (11,226,655) | | |
融資活動的現金流 | | | | | | | | | | | | | |
貸款和擔保協議項下的借款
|
| | | | 4,074,895 | | | | | | 11,957,330 | | |
支付寶保障計劃貸款
|
| | | | 2,164,145 | | | | | | — | | |
授信額度收益
|
| | | | — | | | | | | 2,700,000 | | |
信用額度本金支付
|
| | | | — | | | | | | (1,350,000) | | |
長期債務本金支付
|
| | | | (425,445) | | | | | | (511,137) | | |
發債成本
|
| | | | — | | | | | | (125,000) | | |
預扣的採購協議還款
|
| | | | (329,366) | | | | | | — | | |
成員分發
|
| | | | (3,690,940) | | | | | | (4,304,000) | | |
融資活動提供的淨現金
|
| | | | 1,793,289 | | | | | | 8,367,193 | | |
現金和現金等價物淨增長
|
| | | | 496,722 | | | | | | 4,155,712 | | |
年初現金和現金等價物 -
|
| | | | 4,437,704 | | | | | | 281,992 | | |
現金和現金等價物 - 年終
|
| | | $ | 4,934,426 | | | | | $ | 4,437,704 | | |
補充披露非現金投融資活動
|
| | | | | | | | | | | | |
付息現金
|
| | | $ | 1,251,258 | | | | | $ | 527,627 | | |
通過長期債務購買房產和設備
|
| | | $ | 50,000 | | | | | $ | 402,601 | | |
通過長期債務支付的債務發行和利息成本
|
| | | $ | 399,158 | | | | | $ | 566,395 | | |
通過新債收益的信用額度付款
|
| | | $ | — | | | | | $ | 2,000,000 | | |
通過新債收益清償長期債務
|
| | | $ | 2,500,000 | | | | | $ | 1,476,335 | | |
收購通過長期債務融資的業務
|
| | | $ | 6,050,816 | | | | | $ | 1,000,000 | | |
通過應付帳款購買非控股權益
|
| | | $ | 203,333 | | | | | $ | — | | |
| | |
年終
2020年12月31日 |
| |
年終
2019年12月31日 |
| ||||||
HealthSun
|
| | | | 90% | | | | | | 99% | | |
簡單醫療
|
| | | | 6% | | | | | | 1% | | |
Humana
|
| | | | 2% | | | | | | — | | |
首選護理
|
| | | | 1% | | | | | | — | | |
CarePlus
|
| | | | 1% | | | | | | — | | |
| | | | | 100% | | | | | | 100% | | |
| | |
Hiahleah
|
| |
珊瑚路
|
| |
Tamarac
|
| |
哈瓦那1
|
| |
哈瓦那2
|
| |
合計
公司 |
| ||||||||||||||||||
截至2018年12月31日的餘額
|
| | | $ | 186,150 | | | | | $ | 322,998 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | | 509,148 | | |
商譽收購
|
| | | | — | | | | | | — | | | | | | 5,067,882 | | | | | | | | | | | | | | | | | | 5,067,882 | | |
減值損失
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | — | | |
截至12月31日的餘額
2019 |
| | | | 186,150 | | | | | | 322,998 | | | | | | 5,067,882 | | | | | | — | | | | | | — | | | | | | 5,577,030 | | |
商譽收購
|
| | | | | | | | | | — | | | | | | — | | | | | | 1,570,700 | | | | | | 2,920,000 | | | | | | 4,490,700 | | |
減值損失
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | — | | |
截至2020年12月31日的餘額
|
| | | $ | 186,150 | | | | | $ | 322,998 | | | | | $ | 5,067,882 | | | | | $ | 1,570,700 | | | | | $ | 2,920,000 | | | | | $ | 10,067,730 | | |
截至2013年12月31日的一年
|
| |
金額
|
| |||
2021
|
| | | | 1,007,095 | | |
2022
|
| | | | 1,007,095 | | |
2023
|
| | | | 998,291 | | |
2024
|
| | | | 944,368 | | |
2025
|
| | | | 841,215 | | |
此後
|
| | | | 3,777,171 | | |
| | | | $ | 8,575,235 | | |
| | |
風險
合同 |
| |
競業禁止
協議 |
| |
無形資產總額
資產 |
| |||||||||
截至2018年12月31日的餘額
|
| | | $ | 395,287 | | | | | $ | 61,078 | | | | | $ | 456,365 | | |
收購無形資產
|
| | | | 4,180,000 | | | | | | 650,000 | | | | | | 4,830,000 | | |
減少攤銷費用
|
| | | | (180,617) | | | | | | (62,727) | | | | | | (243,344) | | |
截至2019年12月31日的餘額
|
| | | | 4,394,670 | | | | | | 648,351 | | | | | | 5,043,021 | | |
收購無形資產
|
| | | | 3,575,000 | | | | | | 600,000 | | | | | | 4,175,000 | | |
減少攤銷費用
|
| | | | (476,905) | | | | | | (165,881) | | | | | | (642,786) | | |
截至2020年12月31日的餘額
|
| | | $ | 7,492,765 | | | | | $ | 1,082,470 | | | | | $ | 8,575,235 | | |
|
租賃改進
|
| |
15至39歲
|
|
|
傢俱和設備
|
| |
5至7年
|
|
|
輛車。
|
| |
5年
|
|
|
軟件。
|
| |
3年
|
|
| | |
2020
|
| |
2019
|
| ||||||
流動資產
|
| | | $ | — | | | | | $ | 700,909 | | |
物業和設備
|
| | | | 50,000 | | | | | | 401,208 | | |
保證金
|
| | | | — | | | | | | 23,106 | | |
可識別無形資產: | | | | | | | | | | | | | |
競業禁止協議
|
| | | | 600,000 | | | | | | 650,000 | | |
風險合同
|
| | | | 3,575,000 | | | | | | 4,180,000 | | |
獲取的淨資產
|
| | | | 4,225,000 | | | | | | 5,955,223 | | |
對價超過收購淨資產
|
| | | | 4,490,700 | | | | | | 5,067,882 | | |
總體考慮
|
| | | $ | 8,715,700 | | | | | $ | 11,023,105 | | |
| | |
2020
|
| |
2019
|
| ||||||
租賃改進
|
| | | $ | 2,725,713 | | | | | $ | 971,558 | | |
車輛
|
| | | | 2,823,472 | | | | | | 2,823,473 | | |
傢俱和設備
|
| | | | 1,983,215 | | | | | | 1,330,185 | | |
施工中
|
| | | | 360,194 | | | | | | 566,794 | | |
合計
|
| | | | 7,892,594 | | | | | | 5,692,010 | | |
減去:累計折舊
|
| | | | (3,096,212) | | | | | | (2,237,791) | | |
總財產和設備,淨額
|
| | | $ | 4,796,382 | | | | | $ | 3,454,219 | | |
| | |
2020
|
| |
2019
|
| ||||||
與梅賽德斯-奔馳金融服務公司支付的各種車輛票據
每月本金和利息支付從607美元到996美元不等, 2024年8月至2025年11月到期。利率從 百分之三點九九到百分之五點七五。由相關車輛保護 |
| | | $ | 257,023 | | | | | $ | 310,479 | | |
與富國銀行設備融資公司(Wells Fargo Equipment Finance)共同支付的醫療設備票據,每月本金和利息為2961美元,利率為5.71%,2021年3月到期。由相關設備保護
|
| | | | 6,286 | | | | | | 43,021 | | |
與富國銀行設備融資公司(Wells Fargo Equipment Finance)共同支付的醫療設備票據,每月本金和利息為1,082美元,利率為5.82%,於2020年7月到期。由相關設備保護
|
| | | | — | | | | | | 5,661 | | |
向Conestoga Equipment Finance Corp.支付的醫療設備票據,每月本金和利息為818美元,利率為7.88%,2021年2月到期。由相關設備保護
|
| | | | 2,037 | | | | | | 11,316 | | |
與Conestoga Equipment Finance Corp.應付的醫療設備票據,每月本金和利息為844美元,利率為7.74%,於2020年7月到期。由相關設備保護
|
| | | | — | | | | | | 4,541 | | |
資產購買協議預扣自成交之日起三年內以等額本金分期支付,零利息,2022年8月至最終付款。沒有安全保障。(見附註5)
|
| | | | 670,087 | | | | | | 1,000,000 | | |
資產購買協議扣留。氣球付款將於2023年7月到期。年息5%。沒有安全保障。(見附註5)
|
| | | | 422,404 | | | | | | — | | |
到期的白橡樹醫療金融定期貸款,浮動利息和本金攤銷,2024年8月到期,氣球付款。利息包括2.25%或LIBOR中較大者的基本利率加上5%至6%之間的適用保證金,具體取決於綜合槓桿率。(見下文)借款實體所有資產的擔保權益
|
| | | | 24,184,227 | | | | | | 16,000,000 | | |
大通銀行薪資保障計劃貸款。到期日為2022年4月,
無擔保年利率0.98% |
| | | | 2,164,145 | | | | | | — | | |
減去:未攤銷債務發行成本
|
| | | | (376,900) | | | | | | (622,256) | | |
長期債務總額
|
| | | | 27,329,309 | | | | | | 16,752,762 | | |
少:當前期限
|
| | | | (1,004,703) | | | | | | (705,054) | | |
長期債務,當前到期日較少
|
| | | | 26,324,606 | | | | | | 16,047,708 | | |
截至2013年12月31日的一年
|
| |
金額
|
| |||
2021
|
| | | $ | 1,004,703 | | |
2022
|
| | | | 3,147,262 | | |
2023
|
| | | | 1,056,997 | | |
2024
|
| | | | 22,490,755 | | |
2025
|
| | | | 6,492 | | |
合計
|
| | | $ | 27,706,209 | | |
| | |
2020
|
| |
2019
|
| ||||||
淨虧損
|
| | | $ | (96,927) | | | | | $ | (20,630) | | |
總資產
|
| | | $ | 93,720 | | | | | $ | — | | |
總負債
|
| | | $ | 243,926 | | | | | $ | 53,278 | | |
截至2013年12月31日的一年
|
| |
金額
|
| |||
2021
|
| | | | 3,320,162 | | |
2022
|
| | | | 2,721,673 | | |
2023
|
| | | | 2,695,461 | | |
2024
|
| | | | 2,429,073 | | |
2025
|
| | | | 2,320,395 | | |
此後
|
| | | | 14,904,083 | | |
合計
|
| | | $ | 28,390,847 | | |
法人
|
| |
可選續訂期限
|
| |||
CareMax醫療集團Tamarac
|
| | | | 歐內頓年週期 | | |
託管醫療保健合作伙伴
|
| | | | 兩個五年期 | | |
CareMax醫療集團北邁阿密
|
| | | | 兩個五年期 | | |
CareMax醫療集團Hialeah
|
| | | | 一年期 | | |
邁阿密CareMax醫療集團
|
| | | | 一年期 | | |
CareMax小哈瓦那1
|
| | | | 五年一期 | | |
CareMax East Hiahleah
|
| | | | 兩個五年期 | | |
| | |
CareMax
如報告的 年終 12月31日 2020 |
| |
哈瓦那II
收購 調整(1) |
| |
CareMax
形式 |
| |||||||||
收入 | | | | | | | | | | | | | | | | | | | |
上繳收入
|
| | | $ | 120,055,312 | | | | | $ | 7,104,112 | | | | | $ | 127,159,424 | | |
其他收入
|
| | | | 369,939 | | | | | | — | | | | | | 369,939 | | |
總收入
|
| | | | 120,425,251 | | | | | | 7,104,112 | | | | | | 127,529,363 | | |
費用 | | | | | | | | | | | | | | | | | | | |
醫療費
|
| | | | 67,014,557 | | | | | | 3,958,090 | | | | | | 70,972,647 | | |
管理費
|
| | | | 17,003,977 | | | | | | — | | | | | | 17,003,977 | | |
銷售、一般和行政費用
|
| | | | 27,107,059 | | | | | | 1,663,158 | | | | | | 28,770,217 | | |
總運營費用
|
| | | | 111,125,593 | | | | | | 5,621,248 | | | | | | 116,746,841 | | |
利息支出
|
| | | | 1,728,024 | | | | | | — | | | | | | 1,728,024 | | |
淨收益(虧損)
|
| | | $ | 7,571,634 | | | | | $ | 1,482,864 | | | | | $ | 9,054,498 | | |
可歸因於非控股的淨收益(虧損)
利息 |
| | | | (29,269) | | | | | | | | | | | | (29,269) | | |
可歸屬於控制利息的淨收入
|
| | | $ | 7,600,903 | | | | | | | | | | | $ | 9,083,767 | | |
基本和稀釋後的單位淨收入
|
| | | $ | 38,005 | | | | | | | | | | | $ | 45,419 | | |
| | |
CareMax
如報告的 年終 12月31日 2019 |
| |
Tamarac
收購 調整(2) |
| |
哈瓦那II
收購 調整(2) |
| |
CareMax
形式 |
| ||||||||||||
收入 | | | | | | | | | | | | | | | | | | | | | | | | | |
上繳收入
|
| | | $ | 90,109,682 | | | | | $ | 7,866,743 | | | | | $ | 7,897,179 | | | | | $ | 105,873,604 | | |
其他收入
|
| | | | 491,859 | | | | | | | | | | | | | | | | | | 491,859 | | |
總收入
|
| | | | 90,601,541 | | | | | | 7,866,743 | | | | | | 7,897,179 | | | | | | 106,365,463 | | |
費用 | | | | | | | | | | | | | | | | | | | | | | | | | |
醫療費
|
| | | | 51,622,064 | | | | | | 5,236,698 | | | | | | 5,096,579 | | | | | | 61,955,341 | | |
管理費
|
| | | | 13,237,389 | | | | | | | | | | | | | | | | | | 13,237,389 | | |
銷售、一般和管理費用
|
| | | | 19,176,227 | | | | | | 1,258,679 | | | | | | 1,729,189 | | | | | | 22,164,095 | | |
總運營費用
|
| | | | 84,035,680 | | | | | | 6,495,377 | | | | | | 6,825,767 | | | | | | 97,356,824 | | |
利息支出
|
| | | | 720,398 | | | | | | — | | | | | | — | | | | | | 720,398 | | |
淨收入
|
| | | $ | 5,845,463 | | | | | | 1,371,366 | | | | | | 1,071,412 | | | | | $ | 8,288,241 | | |
可歸屬於非控股權益的淨收益(虧損)
|
| | | | (173,194) | | | | | | | | | | | | | | | | | | (173,194) | | |
可歸因於控股的淨收入
|
| | | | | | | | | | | | | | | | | | | | | | | | |
利息 | | | | $ | 6,018,657 | | | | | | | | | | | | | | | | | $ | 8,461,435 | | |
基本和稀釋後的單位淨收入
|
| | | $ | 30,093 | | | | | | | | | | | | | | | | | $ | 42,307 | | |
| | |
2019
|
| |
2018
|
| ||||||
資產 | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 4,437,704 | | | | | $ | 281,992 | | |
應收賬款
|
| | | | 5,187,182 | | | | | | 4,023,130 | | |
庫存
|
| | | | 10,619 | | | | | | 10,433 | | |
預付費用
|
| | | | 188,493 | | | | | | 184,502 | | |
提供商應進行的風險清算
|
| | | | 128,419 | | | | | | 59,441 | | |
關聯方到期
|
| | | | 109,539 | | | | | | 69,526 | | |
流動資產總額
|
| | | | 10,061,956 | | | | | | 4,629,024 | | |
財產和設備,淨額
|
| | | | 3,454,219 | | | | | | 2,665,900 | | |
商譽
|
| | | | 5,577,030 | | | | | | 509,148 | | |
無形資產淨值
|
| | | | 5,043,021 | | | | | | 456,365 | | |
其他資產
|
| | | | 194,748 | | | | | | 138,281 | | |
總資產
|
| | | $ | 24,330,974 | | | | | $ | 8,398,718 | | |
負債和會員權益流動負債 | | | | | | | | | | | | | |
長期債務的當前到期日,淨額
|
| | | $ | 705,054 | | | | | $ | 485,890 | | |
授信額度
|
| | | | — | | | | | | 650,000 | | |
應付帳款
|
| | | | 1,515,323 | | | | | | 1,305,566 | | |
因關聯方原因
|
| | | | 20,457 | | | | | | — | | |
應向供應商支付的風險清算
|
| | | | 443,653 | | | | | | 214,380 | | |
應計應付利息
|
| | | | 123,632 | | | | | | — | | |
應計費用
|
| | | | 529,082 | | | | | | 391,122 | | |
流動負債總額
|
| | | | 3,337,201 | | | | | | 3,046,958 | | |
長期債務,當前到期日較少,淨額
|
| | | | 16,047,708 | | | | | | 1,473,939 | | |
總負債
|
| | | | 19,384,909 | | | | | | 4,520,897 | | |
會員權益 | | | | | | | | | | | | | |
個單位(無面值,截至2019年12月31日和2018年12月31日已授權、已發行和未償還200個)
|
| | | | 223,100 | | | | | | 223,100 | | |
會員權益
|
| | | | 4,937,161 | | | | | | 3,806,069 | | |
會員合計股權 - 控股權
|
| | | | 5,160,261 | | | | | | 4,029,169 | | |
非控股權益
|
| | | | (214,196) | | | | | | (151,348) | | |
會員權益合計
|
| | | | 4,946,065 | | | | | | 3,877,821 | | |
總負債和會員權益
|
| | | $ | 24,330,974 | | | | | $ | 8,398,718 | | |
| | |
2019
|
| |
2018
|
| ||||||
收入 | | | | | | | | | | | | | |
上繳收入
|
| | | $ | 90,109,682 | | | | | $ | 71,873,280 | | |
其他收入
|
| | | | 491,859 | | | | | | 508,184 | | |
總收入
|
| | | | 90,601,541 | | | | | | 72,381,464 | | |
費用 | | | | | | | | | | | | | |
醫療費
|
| | | | 51,622,064 | | | | | | 44,158,597 | | |
管理費
|
| | | | 33,134,014 | | | | | | 24,737,228 | | |
總費用
|
| | | | 84,756,078 | | | | | | 68,895,825 | | |
淨收入
|
| | | | 5,845,463 | | | | | | 3,485,639 | | |
非控股權益應佔淨收益(虧損)
|
| | | | (173,194) | | | | | | 16,471 | | |
可歸因於控股權益的淨收入
|
| | | $ | 6,018,657 | | | | | $ | 3,469,168 | | |
可歸因於控股權益的淨收入
|
| | | $ | 6,018,657 | | | | | $ | 3,469,168 | | |
未完成的加權平均單位
|
| | | | 200 | | | | | | 200 | | |
單位淨收入-基本和稀釋
|
| | | $ | 30,093 | | | | | $ | 17,346 | | |
| | |
個單位
|
| |
會員‘
投稿 |
| |
會員‘
股權 |
| |
合計
會員‘ 股權 控制 利息 |
| |
非控制性
赤字 |
| |
合計
會員‘ 股權 |
| ||||||||||||||||||
Balance - 2018年1月1日
|
| | | | 200 | | | | | $ | 223,100 | | | | | $ | 336,901 | | | | | $ | 560,001 | | | | | $ | (167,819) | | | | | $ | 392,182 | | |
淨收入
|
| | | | | | | | | | — | | | | | | 3,469,168 | | | | | | 3,469,168 | | | | | | 16,471 | | | | | | 3,485,639 | | |
Balance - 2018年12月31日
|
| | | | 200 | | | | | | 223,100 | | | | | | 3,806,069 | | | | | | 4,029,169 | | | | | | (151,348) | | | | | | 3,877,821 | | |
淨收益(虧損)
|
| | | | | | | | | | — | | | | | | 6,018,657 | | | | | | 6,018,657 | | | | | | (173,194) | | | | | | 5,845,463 | | |
購買非控股股權所有權。
|
| | | | | | | | | | — | | | | | | (473,219) | | | | | | (473,219) | | | | | | — | | | | | | (473,219) | | |
所有權變更導致非控股權益變更
|
| | | | | | | | | | — | | | | | | (110,346) | | | | | | (110,346) | | | | | | 110,346 | | | | | | — | | |
分發
|
| | | | | | | | | | — | | | | | | (4,304,000) | | | | | | (4,304,000) | | | | | | — | | | | | | (4,304,000) | | |
Balance - 2019年12月31日
|
| | | | 200 | | | | | $ | 223,100 | | | | | $ | 4,937,161 | | | | | $ | 5,160,261 | | | | | $ | (214,196) | | | | | $ | 4,946,065 | | |
| | |
2019
|
| |
2018
|
| ||||||
經營活動的現金流 | | | | | | | | | | | | | |
淨收入
|
| | | $ | 5,845,463 | | | | | $ | 3,485,639 | | |
將淨收入與經營活動提供的淨現金進行調整:
|
| | | | | | | | | | | | |
折舊費
|
| | | | 732,552 | | | | | | 570,036 | | |
攤銷費用
|
| | | | 312,484 | | | | | | 32,816 | | |
固定資產處置損失
|
| | | | 13,268 | | | | | | — | | |
(增加)資產減少: | | | | | | | | | | | | | |
應收賬款
|
| | | | (463,143) | | | | | | (4,023,130) | | |
庫存
|
| | | | (186) | | | | | | (1,594) | | |
預付費用
|
| | | | (3,991) | | | | | | (63,356) | | |
提供商應進行的風險清算
|
| | | | (68,978) | | | | | | (36,895) | | |
關聯方到期
|
| | | | (40,013) | | | | | | 71,721 | | |
其他資產
|
| | | | (33,361) | | | | | | 1,455 | | |
負債增加(減少): | | | | | | | | | | | | | |
應付帳款
|
| | | | 209,757 | | | | | | 1,167,437 | | |
因關聯方原因
|
| | | | 20,457 | | | | | | — | | |
應向供應商支付的風險清算
|
| | | | 229,273 | | | | | | 214,380 | | |
由於健康計劃
|
| | | | — | | | | | | (934,796) | | |
應計費用
|
| | | | 261,592 | | | | | | 101,040 | | |
經營活動提供的淨現金
|
| | | | 7,015,174 | | | | | | 584,753 | | |
投資活動產生的現金流 | | | | | | | | | | | | | |
購置物業和設備
|
| | | | (730,330) | | | | | | (384,642) | | |
收購業務
|
| | | | (10,023,106) | | | | | | (550,000) | | |
購買非控股股權所有權
|
| | | | (473,219) | | | | | | — | | |
用於投資活動的淨現金
|
| | | | (11,226,655) | | | | | | (934,642) | | |
融資活動的現金流 | | | | | | | | | | | | | |
授信額度收益
|
| | | | 2,700,000 | | | | | | 1,950,000 | | |
信用額度本金支付
|
| | | | (1,350,000) | | | | | | (1,300,000) | | |
發行長期債務的收益
|
| | | | 11,957,330 | | | | | | — | | |
長期債務本金支付
|
| | | | (511,137) | | | | | | (307,781) | | |
發債成本
|
| | | | (125,000) | | | | | | | | |
成員分發
|
| | | | (4,304,000) | | | | | | — | | |
融資活動提供的淨現金
|
| | | | 8,367,193 | | | | | | 342,219 | | |
現金及現金等價物淨增(減)
|
| | | | 4,155,712 | | | | | | (7,670) | | |
年初現金和現金等價物 -
|
| | | | 281,992 | | | | | | 289,662 | | |
現金和現金等價物 - 年終
|
| | | $ | 4,437,704 | | | | | $ | 281,992 | | |
補充披露非現金投融資活動
|
| | | | | | | | | | | | |
付息現金
|
| | | $ | 527,627 | | | | | $ | 96,070 | | |
通過長期債務購買房產和設備
|
| | | $ | 402,601 | | | | | $ | 603,917 | | |
通過長期債務支付的發債成本
|
| | | $ | 566,395 | | | | | $ | — | | |
通過新債收益的信用額度付款
|
| | | $ | 2,000,000 | | | | | $ | — | | |
通過新債收益清償長期債務
|
| | | $ | 1,476,335 | | | | | $ | — | | |
收購通過長期債務融資的業務
|
| | | $ | 1,000,000 | | | | | $ | 200,000 | | |
| | |
年終
2019年12月31日 |
| |
年終
2018年12月31日 |
| ||||||
HealthSun
|
| | | | 99% | | | | | | 100% | | |
簡單醫療
|
| | | | 1% | | | | | | 0% | | |
| | | | | 100% | | | | | | 100% | | |
| | |
Hiahleah
|
| |
珊瑚路
|
| |
Tamarac
|
| |
合計
公司 |
| ||||||||||||
截至2018年1月1日的餘額
|
| | | $ | 186,150 | | | | | $ | — | | | | | $ | — | | | | | $ | 186,150 | | |
已獲得合計商譽。。。。。。。。。。。。。。。。。
|
| | | | — | | | | | | 322,998 | | | | | | — | | | | | | 322,998 | | |
減值損失
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
截至2018年12月31日的餘額
|
| | | | 186,150 | | | | | | 322,998 | | | | | | — | | | | | | 509,148 | | |
已獲得商譽。。。。。。。。。。。。。。。。。。。。。。。。。
|
| | | | — | | | | | | — | | | | | | 5,067,882 | | | | | | 5,067,882 | | |
減值損失
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
截至2019年12月31日的餘額
|
| | | $ | 186,150 | | | | | $ | 322,998 | | | | | $ | 5,067,882 | | | | | $ | 5,577,030 | | |
截至2013年12月31日的一年
|
| |
金額
|
| |||
2020
|
| | | $ | 562,095 | | |
2021
|
| | | | 562,095 | | |
2022
|
| | | | 562,095 | | |
2023
|
| | | | 553,290 | | |
2024
|
| | | | 499,368 | | |
此後
|
| | | | 2,304,078 | | |
合計
|
| | | $ | 5,043,021 | | |
| | |
風險合同
|
| |
競業禁止
協議 |
| |
合計
無形資產 |
| |||||||||
截至2018年1月1日的餘額
|
| | | $ | 153,300 | | | | | $ | 25,550 | | | | | $ | 178,850 | | |
收購無形資產
|
| | | | 265,999 | | | | | | 44,332 | | | | | | 310,331 | | |
累計攤銷少
|
| | | | (24,012) | | | | | | (8,804) | | | | | | (32,816) | | |
截至2018年12月31日的餘額
|
| | | | 395,287 | | | | | | 61,078 | | | | | | 456,365 | | |
收購無形資產
|
| | | | 4,180,000 | | | | | | 650,000 | | | | | | 4,830,000 | | |
累計攤銷少
|
| | | | (180,617) | | | | | | (62,727) | | | | | | (243,344) | | |
截至2019年12月31日的餘額
|
| | | $ | 4,394,670 | | | | | $ | 648,351 | | | | | $ | 5,043,021 | | |
|
租賃改進
|
| |
15至39歲
|
|
|
傢俱和設備
|
| |
5至7年
|
|
|
車輛
|
| |
5年
|
|
|
軟件
|
| |
3年
|
|
| | |
2019
|
| |
2018
|
| ||||||
流動資產
|
| | | $ | 700,909 | | | | | $ | — | | |
物業和設備
|
| | | | 401,208 | | | | | | 116,670 | | |
保證金
|
| | | | 23,106 | | | | | | — | | |
可識別無形資產:
|
| | | | | | | | | | | | |
競業禁止協議
|
| | | | 650,000 | | | | | | 44,333 | | |
風險合同
|
| | | | 4,180,000 | | | | | | 265,999 | | |
獲取的淨資產
|
| | | | 5,955,223 | | | | | | 427,002 | | |
對價超過收購淨資產
|
| | | | 5,067,882 | | | | | | 322,998 | | |
總體考慮
|
| | | $ | 11,023,105 | | | | | $ | 750,000 | | |
| | |
2019年12月31日
|
| |
2018年12月31日
|
| ||||||
租賃改進
|
| | | $ | 971,558 | | | | | $ | 964,444 | | |
車輛
|
| | | | 2,823,473 | | | | | | 2,301,550 | | |
傢俱和設備
|
| | | | 1,330,185 | | | | | | 920,493 | | |
施工中
|
| | | | 566,794 | | | | | | 17,370 | | |
合計
|
| | | | 5,692,010 | | | | | | 4,203,857 | | |
減去:累計折舊
|
| | | | (2,237,791) | | | | | | (1,537,957) | | |
總財產和設備,淨額
|
| | | $ | 3,454,219 | | | | | $ | 2,665,900 | | |
| | |
2019
|
| |
2018
|
| ||||||
與梅賽德斯-奔馳金融服務公司(Mercedes-Benz Financial Services)支付的各種車輛票據,每月本金和利息從607美元到996美元不等,2024年8月至2025年11月到期。利率從3.99%到5.75%不等。由相關車輛保護
|
| | | $ | 310,479 | | | | | $ | 1,625,130 | | |
豐田金融的應付車輛票據,每月本金和利息為561美元,利率為3.59%,於2020年11月到期。由相關車輛保護。2019年初付清費用
|
| | | | — | | | | | | 9,995 | | |
與富國銀行設備融資公司(Wells Fargo Equipment Finance)共同支付的醫療設備票據,每月本金和利息為2961美元,利率為5.71%,2021年3月到期。由相關設備保護
|
| | | | 43,021 | | | | | | 75,105 | | |
與富國銀行設備融資公司(Wells Fargo Equipment Finance)共同支付的醫療設備票據,每月本金和利息為1,082美元,利率為5.82%,2021年3月到期。由相關設備保護
|
| | | | 5,661 | | | | | | 17,942 | | |
向Conestoga Equipment Finance Corp.支付的醫療設備票據,每月本金和利息為818美元,利率為7.88%,2021年2月到期。由相關設備保護
|
| | | | 11,316 | | | | | | 18,668 | | |
向Conestoga Equipment Finance Corp.支付的醫療設備票據,每月本金和利息為844美元,利率為7.74%,於2020年7月到期。由相關設備保護
|
| | | | 4,541 | | | | | | 12,989 | | |
兩張應付給Belingroup,Inc.的無擔保零息票據,每張10萬美元,分別於2019年2月和2019年8月到期
|
| | | | — | | | | | | 200,000 | | |
等額本金分期付款的資產購買協議扣繳
從成交到2022年8月,零利息,最後付款超過三年。(參見 注5) |
| | | | 1,000,000 | | | | | | — | | |
白橡樹醫療金融公司應付定期貸款,浮動利息
和本金攤銷,在 中隨氣球付款到期 2024年8月。利息包括2.25%或LIBOR較高的基本利率 根據合併情況,另加5%至6%的適用利潤率 槓桿率。(見下文) |
| | | | 16,000,000 | | | | | | — | | |
減去:未攤銷債務發行成本
|
| | | | (622,256) | | | | | | — | | |
長期債務總額
|
| | | | 16,752,762 | | | | | | 1,959,829 | | |
少:當前期限
|
| | | | (705,054) | | | | | | (485,890) | | |
長期債務,當前到期日較少
|
| | | $ | 16,047,708 | | | | | $ | 1,473,939 | | |
截至2013年12月31日的一年
|
| |
金額
|
| |||
2020
|
| | | $ | 705,054 | | |
2021
|
| | | | 792,720 | | |
2022
|
| | | | 775,237 | | |
2023
|
| | | | 435,180 | | |
2024
|
| | | | 14,660,335 | | |
此後
|
| | | | 6,492 | | |
合計
|
| | | $ | 17,375,018 | | |
| | |
2019
|
| |
2018
|
| ||||||
淨虧損
|
| | | $ | (20,630) | | | | | $ | (13,847) | | |
總資產
|
| | | $ | — | | | | | $ | 2,996 | | |
總負債
|
| | | $ | 53,278 | | | | | $ | 35,645 | | |
截至2013年12月31日的一年
|
| |
金額
|
| |||
2020
|
| | | $ | 2,118,077 | | |
2021
|
| | | | 2,262,714 | | |
2022
|
| | | | 1,855,549 | | |
截至2013年12月31日的一年
|
| |
金額
|
| |||
2023
|
| | | | 1,789,475 | | |
2024
|
| | | | 1,667,199 | | |
此後
|
| | | | 6,348,344 | | |
合計
|
| | | $ | 16,041,358 | | |
|
法人
|
| |
可選續訂期限
|
|
|
CareMax醫療集團Tamarac
|
| |
一個十年期
|
|
|
託管醫療保健合作伙伴
|
| |
兩個五年期
|
|
|
CareMax醫療集團北邁阿密
|
| |
兩個五年期
|
|
|
CareMax醫療集團Hialeah
|
| |
一個五年期
|
|
|
邁阿密CareMax醫療集團
|
| |
一個五年期
|
|
截至2013年12月31日的一年
|
| |
金額
|
| |||
2020
|
| | | $ | 38,535 | | |
2021
|
| | | | 10,901 | | |
合計
|
| | | $ | 49,436 | | |
| | |
CareMax
報告的 年終了 12月31日 2019 |
| |
收購Tamarac
調整 |
| |
CareMax
形式 |
| |||||||||
收入 | | | | | | | | | | | | | | | | | | | |
上繳收入
|
| | | $ | 90,109,682 | | | | | $ | 7,866,743 | | | | | $ | 97,976,425 | | |
其他收入
|
| | | | 491,859 | | | | | | — | | | | | | 491,859 | | |
總收入
|
| | | | 90,601,541 | | | | | | 7,866,743 | | | | | | 98,468,284 | | |
費用 | | | | | | | | | | | | | | | | | | | |
醫療費
|
| | | | 51,622,064 | | | | | | 5,236,698 | | | | | | 56,858,762 | | |
管理費
|
| | | | 33,134,014 | | | | | | 1,258,679 | | | | | | 34,392,693 | | |
總費用
|
| | | | 84,756,078 | | | | | | 6,495,377 | | | | | | 91,251,455 | | |
淨收入
|
| | | $ | 5,845,463 | | | | | $ | 1,371,366 | | | | | $ | 7,216,829 | | |
可歸屬於非控股權益的淨收益(虧損)
|
| | | | (173,194) | | | | | | | | | | | | (173,194) | | |
可歸因於控股利息的淨收入
|
| | | $ | 6,018,657 | | | | | $ | 1,371,366 | | | | | $ | 7,390,023 | | |
基本和稀釋後的單位淨收入
|
| | | $ | 30,093 | | | | | | — | | | | | $ | 36,950 | | |
| | |
CareMax
報告的 年終了 12月31日 2018 |
| |
收購Tamarac
調整 |
| |
CareMax
形式 |
| |||||||||
收入 | | | | | | | | | | | | | | | | | | | |
上繳收入。。。。。。。。。。。。。。。。。。。。。。。。。。
|
| | | $ | 71,873,280 | | | | | $ | 15,807,000 | | | | | $ | 87,680,280 | | |
其他收入。。。。。。。。。。。。。。。。。。。。。。。。。。。。。
|
| | | | 508,184 | | | | | | 97,000 | | | | | | 605,184 | | |
總收入。。。。。。。。。。。。。。。。。。。。。。。。。。。。。
|
| | | | 72,381,464 | | | | | | 15,904,000 | | | | | | 88,285,464 | | |
費用 | | | | | | | | | | | | | | | | | | | |
醫療費用。。。。。。。。。。。。。。。。。。。。。。。。。。。
|
| | | | 44,158,597 | | | | | | 13,020,000 | | | | | | 57,178,597 | | |
管理費用。。。。。。。。。。。。。。。。。。。。。。
|
| | | | 24,737,228 | | | | | | 3,122,000 | | | | | | 27,859,228 | | |
總費用。。。。。。。。。。。。。。。。。。。。。。。。。。。。。
|
| | | | 68,895,825 | | | | | | 16,142,000 | | | | | | 85,037,825 | | |
淨收益(虧損)。。。。。。。。。。。。。。。。。。。。。。。。。。
|
| | | $ | 3,485,639 | | | | | $ | (238,000) | | | | | $ | 3,247,639 | | |
可歸屬於非控股權益的淨收益(虧損)。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。
|
| | | | 16,471 | | | | | | | | | | | | 16,471 | | |
可歸因於控股利息的淨收入。。。。。
|
| | | $ | 3,469,168 | | | | | | | | | | | $ | 3,231,168 | | |
基本和稀釋後的單位淨收入。。。。。。。。。。。。
|
| | | $ | 17,346 | | | | | | | | | | | $ | 16,156 | | |
| | |
3月31日
2021 |
| |
12月31日
2020 |
| ||||||
| | |
(未審核)
|
| | | | | | | |||
資產 | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | |
現金
|
| | | $ | 14,000 | | | | | $ | 15,762 | | |
資本計入應收賬款,淨額
|
| | | | 12,418 | | | | | | 12,741 | | |
其他應收賬款
|
| | | | 5,510 | | | | | | 5,213 | | |
預付費用
|
| | | | 1,019 | | | | | | 1,377 | | |
流動資產總額
|
| | | | 32,947 | | | | | | 35,093 | | |
健康計劃持有的儲備金
|
| | | | 1,850 | | | | | | 1,654 | | |
財產和設備,淨額
|
| | | | 6,509 | | | | | | 6,908 | | |
商譽
|
| | | | 85,476 | | | | | | 85,476 | | |
無形資產,淨額
|
| | | | 17,626 | | | | | | 18,033 | | |
保證金
|
| | | | 411 | | | | | | 411 | | |
總資產
|
| | | $ | 144,819 | | | | | $ | 147,575 | | |
負債和會員權益 | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | |
應付帳款
|
| | | $ | 2,198 | | | | | $ | 1,864 | | |
應計費用
|
| | | | 3,881 | | | | | | 4,534 | | |
由於賣家的當前部分
|
| | | | 65 | | | | | | 465 | | |
資本租賃的當前部分
|
| | | | 243 | | | | | | 393 | | |
應付票據當前部分
|
| | | | 15 | | | | | | 15 | | |
健康計劃應收金額,淨額
|
| | | | 1,468 | | | | | | 1,801 | | |
流動負債總額
|
| | | | 7,870 | | | | | | 9,072 | | |
長期債務,扣除遞延融資成本
|
| | | | 77,212 | | | | | | 77,163 | | |
遞延工資税
|
| | | | 1,101 | | | | | | 1,101 | | |
資本租賃,扣除當期部分
|
| | | | 50 | | | | | | 54 | | |
總負債
|
| | | | 86,233 | | | | | | 87,390 | | |
承付款和或有事項 | | | | | | | | | | | | | |
會員權益 | | | | | | | | | | | | | |
會員單位(截至2021年3月31日和2020年12月31日, 授權、頒發和未償還的會員單位分別為100個)
|
| | | | — | | | | | | — | | |
出資
|
| | | | 160,740 | | | | | | 160,740 | | |
留存赤字
|
| | | | (102,154) | | | | | | (100,555) | | |
會員權益合計
|
| | | | 58,586 | | | | | | 60,185 | | |
總負債和會員權益
|
| | | $ | 144,819 | | | | | $ | 147,575 | | |
| | |
截止三個月
|
| |||||||||
| | |
3月31日
2021 |
| |
3月31日
2020 |
| ||||||
| | |
(未審核)
|
| |
(未審核)
|
| ||||||
收入,淨額 | | | | | | | | | | | | | |
全球資本結構下的收入
|
| | | $ | 56,475 | | | | | $ | 49,106 | | |
其他管理醫療收入
|
| | | | 3,063 | | | | | | 3,346 | | |
其他收入
|
| | | | 47 | | | | | | 46 | | |
總收入,淨額
|
| | | | 59,585 | | | | | | 52,498 | | |
醫療服務費
|
| | | | | | | | | | | | |
全球資費下的外部醫療服務
|
| | | | 42,631 | | | | | | 37,624 | | |
其他醫療費用
|
| | | | 1,952 | | | | | | 1,953 | | |
直接醫療工資、工資和福利
|
| | | | 5,063 | | | | | | 5,390 | | |
醫療服務總費用
|
| | | | 49,646 | | | | | | 44,967 | | |
毛利
|
| | | | 9,939 | | | | | | 7,531 | | |
運營費用 | | | | | | | | | | | | | |
工資、工資和福利
|
| | | | 4,268 | | | | | | 3,025 | | |
一般和行政
|
| | | | 4,258 | | | | | | 3,710 | | |
無形資產攤銷
|
| | | | 407 | | | | | | 407 | | |
折舊攤銷
|
| | | | 659 | | | | | | 866 | | |
總運營費用
|
| | | | 9,592 | | | | | | 8,008 | | |
運營收入(虧損)
|
| | | | 347 | | | | | | (477) | | |
其他收入(費用),淨額 | | | | | | | | | | | | | |
利息支出
|
| | | | (1,950) | | | | | | (2,486) | | |
其他收入
|
| | | | 4 | | | | | | 2 | | |
其他費用合計,淨額
|
| | | | (1,946) | | | | | | (2,484) | | |
淨虧損
|
| | | $ | (1,599) | | | | | $ | (2,961) | | |
單位收益(虧損)
|
| | | | | | | | | | | | |
基本版和稀釋版
|
| | | $ | (15,985) | | | | | $ | (29,609) | | |
加權平均單位數 | | | | | | | | | | | | | |
基本版和稀釋版
|
| | | | 100 | | | | | | 100 | | |
| | |
會員
個單位 |
| |
會員
個單位 (金額) |
| |
大寫
投稿 |
| |
保留
赤字 |
| |
合計
會員的 股權 |
| |||||||||||||||
Balance - 2020年1月1日
|
| | | | 100 | | | | | $ | — | | | | | $ | 139,328 | | | | | $ | (101,669) | | | | | $ | 37,659 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2,961) | | | | | | (2,961) | | |
Balance - 2020年3月31日
|
| | |
|
100
|
| | | |
$
|
—
|
| | | |
$
|
139,328
|
| | | |
$
|
(104,630)
|
| | | |
$
|
34,698
|
| |
Balance - 2021年1月1日
|
| | | | 100 | | | | | $ | — | | | | | $ | 160,740 | | | | | $ | (100,555) | | | | | $ | 60,185 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,599) | | | | | | (1,599) | | |
Balance - 2021年3月31日
|
| | |
|
100
|
| | | |
$
|
—
|
| | | |
$
|
160,740
|
| | | |
$
|
(102,154)
|
| | | |
$
|
58,586
|
| |
| | |
截止三個月
|
| |||||||||
| | |
3月31日
2021 |
| |
3月31日
2020 |
| ||||||
| | |
(未審核)
|
| |
(未審核)
|
| ||||||
經營活動的現金流 | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (1,599) | | | | | $ | (2,961) | | |
淨虧損對賬為經營活動使用的現金淨額:
|
| | | | | | | | | | | | |
折舊攤銷
|
| | | | 659 | | | | | | 866 | | |
無形資產攤銷
|
| | | | 407 | | | | | | 407 | | |
增加長期債務的實物利息
|
| | | | — | | | | | | 2,220 | | |
遞延融資費攤銷
|
| | | | 53 | | | | | | 245 | | |
經營性資產和負債變動:
|
| | | | | | | | | | | | |
計入應收賬款
|
| | | | 323 | | | | | | (326) | | |
其他應收賬款
|
| | | | (297) | | | | | | (1,363) | | |
預付費用
|
| | | | 358 | | | | | | 264 | | |
健康計劃持有的儲備金
|
| | | | (196) | | | | | | 84 | | |
應付帳款
|
| | | | 332 | | | | | | 300 | | |
應計費用
|
| | | | (30) | | | | | | 628 | | |
因健康計劃而產生的金額
|
| | | | (333) | | | | | | (478) | | |
經營活動使用的淨現金
|
| | | | (323) | | | | | | (114) | | |
投資活動產生的現金流 | | | | | | | | | | | | | |
購置房產和設備
|
| | | | (260) | | | | | | (506) | | |
收購退出費用
|
| | | | (623) | | | | | | — | | |
向賣家付款
|
| | | | (400) | | | | | | — | | |
投資活動使用的淨現金
|
| | | | (1,283) | | | | | | (506) | | |
融資活動的現金流 | | | | | | | | | | | | | |
資本租賃還款
|
| | | | (153) | | | | | | (140) | | |
應付票據償還
|
| | | | (3) | | | | | | (3) | | |
融資活動使用的淨現金
|
| | | | (156) | | | | | | (143) | | |
現金淨減少
|
| | | | (1,762) | | | | | | (763) | | |
Cash - 期初
|
| | | | 15,762 | | | | | | 9,242 | | |
Cash - 期末
|
| | |
$
|
14,000
|
| | | |
$
|
8,479
|
| |
補充披露現金流信息: | | | | | | | | | | | | | |
已支付利息
|
| | | $ | 1,897 | | | | | $ | 21 | | |
| | |
2021
|
| |
2020
|
| ||||||
隨着時間的推移履行履約義務
|
| | | $ | 59,538 | | | | | $ | 52,452 | | |
在某個時間點履行的履約義務
|
| | | | 47 | | | | | | 46 | | |
總收入,淨額
|
| | |
$
|
59,585
|
| | | |
$
|
52,498
|
| |
| | |
2021年3月31日
|
| |
2020年12月31日
|
| ||||||
商譽 - 期初餘額
|
| | | $ | 85,476 | | | | | $ | 85,476 | | |
商譽增加
|
| | | | — | | | | | | — | | |
| | | | $ | 85,476 | | | | | $ | 85,476 | | |
| | |
預計壽命
(年) |
| |
毛收入
金額 |
| |
累計
攤銷 |
| |
上網本
值 |
| ||||||||||||
商標
|
| | | | 15 | | | | | $ | 24,405 | | | | | $ | (6,779) | | | | | $ | 17,626 | | |
| | | | | | | | | | $ | 24,405 | | | | | $ | (6,779) | | | | | $ | 17,626 | | |
| | |
預計壽命
(年) |
| |
毛收入
金額 |
| |
累計
攤銷 |
| |
上網本
值 |
| ||||||||||||
商標
|
| | | | 15 | | | | | $ | 24,405 | | | | | $ | (6,372) | | | | | $ | 18,033 | | |
| | | | | | | | | | $ | 24,405 | | | | | $ | (6,372) | | | | | $ | 18,033 | | |
|
2021年剩餘9個月
|
| | | $ | 1,220 | | |
|
2022
|
| | | | 1,627 | | |
|
2023
|
| | | | 1,627 | | |
|
2024
|
| | | | 1,627 | | |
|
2025
|
| | | | 1,627 | | |
|
此後
|
| | | | 9,898 | | |
|
合計
|
| | |
$
|
17,626
|
| |
| | |
使用壽命
|
| |
2021年3月31日
|
| |
2020年12月31日
|
| |||||||||
傢俱、固定裝置和辦公設備
|
| | | | 5年 | | | | | $ | 3,022 | | | | | $ | 2,966 | | |
租賃改進
|
| |
租期較短或15年
|
| | | | 4,675 | | | | | | 4,593 | | | |||
醫療設備
|
| | | | 15年 | | | | | | 515 | | | | | | 497 | | |
車輛
|
| | | | 5年 | | | | | | 2,409 | | | | | | 2,409 | | |
軟件
|
| | | | 3年 | | | | | | 5,560 | | | | | | 5,456 | | |
| | | | | | | | | | | 16,181 | | | | | | 15,921 | | |
減去:累計折舊
|
| | | | | | | | | | (9,672) | | | | | | (9,013) | | |
| | | | | | | | | | $ | 6,509 | | | | | $ | 6,908 | | |
| | |
2021年3月31日
|
| |
2020年12月31日
|
| ||||||
計劃
|
| |
大寫字母
應收計劃 |
| |
大寫字母
應收計劃 |
| ||||||
A
|
| | | | 6% | | | | | | 6% | | |
B
|
| | | | 23% | | | | | | 23% | | |
C
|
| | | | 13% | | | | | | 13% | | |
D
|
| | | | 10% | | | | | | 10% | | |
E
|
| | | | 0% | | | | | | 0% | | |
F
|
| | | | 36% | | | | | | 36% | | |
所有其他
|
| | | | 12% | | | | | | 12% | | |
| | | | | 100% | | | | | | 100% | | |
| | |
3月31日
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
計劃
|
| |
收入
|
| |
收入
|
| ||||||
A
|
| | | | 28% | | | | | | 6% | | |
B
|
| | | | 16% | | | | | | 23% | | |
C
|
| | | | 10% | | | | | | 13% | | |
D
|
| | | | 12% | | | | | | 10% | | |
E
|
| | | | 1% | | | | | | 0% | | |
F
|
| | | | 26% | | | | | | 36% | | |
所有其他
|
| | | | 7% | | | | | | 12% | | |
| | | | | 100% | | | | | | 100% | | |
| | |
2021年3月31日
|
| |
2020年12月31日
|
| ||||||
應付票據
|
| | | $ | 23 | | | | | $ | 26 | | |
當前部分較少
|
| | | | (15) | | | | | | (15) | | |
應付票據,扣除當期部分
|
| | | $ | 8 | | | | | $ | 11 | | |
| | |
最低租金
付款 |
| |||
2021年剩餘9個月
|
| | | $ | 1,938 | | |
2022
|
| | | | 1,857 | | |
2023
|
| | | | 829 | | |
2024
|
| | | | 502 | | |
2025
|
| | | | 241 | | |
此後
|
| | | | 72 | | |
| | | | $ | 5,439 | | |
|
2021年剩餘9個月
|
| | | $ | 247 | | |
|
2022
|
| | | | 19 | | |
|
2023
|
| | | | 19 | | |
|
2024
|
| | | | 19 | | |
|
2025
|
| | | | 7 | | |
|
最低租金總額
|
| | | | 311 | | |
|
減去利息金額
|
| | | | (18) | | |
|
最低租金現值
|
| | | | 293 | | |
|
當前期限縮短
|
| | | | (243) | | |
|
資本租賃,扣除當期部分
|
| | | $ | 50 | | |
| | |
A類單位
|
| |
B-1類單元
|
| |
B-2級機組
|
| |
B-3類單元
|
| |
C-1類PIUS
|
| |
C-2類PIUS
|
| ||||||||||||||||||
持有期
|
| | | | 5 | | | | | | 5 | | | | | | 5 | | | | | | 5 | | | | | | 5 | | | | | | 5 | | |
無風險費率
|
| | | | 0.36% | | | | | | 0.36% | | | | | | 0.36% | | | | | | 0.36% | | | | | | 0.36% | | | | | | 0.36% | | |
波動性
|
| | | | 39.0% | | | | | | 39.0% | | | | | | 39.0% | | | | | | 39.0% | | | | | | 39.0% | | | | | | 39.0% | | |
股息率
|
| | | | 0% | | | | | | 0% | | | | | | 0% | | | | | | 0% | | | | | | 0% | | | | | | 0% | | |
| | |
2021年3月31日
|
| |
2020年12月31日
|
| ||||||
期初餘額
|
| | | | 78,076 | | | | | | 28,321 | | |
已批准
|
| | | | — | | | | | | 76,808 | | |
被沒收
|
| | | | — | | | | | | (27,054) | | |
期末餘額
|
| | |
|
78,076
|
| | | |
|
78,075
|
| |
既有餘額
|
| | |
|
35,588
|
| | | |
|
33,834
|
| |
| | |
2021年3月31日
|
| |
2020年3月31日
|
| ||||||
法定税率的聯邦税
|
| | | $ | (335,695) | | | | | $ | 233,952 | | |
扣除聯邦税收優惠後的州所得税
|
| | | | (47,668) | | | | | | 49,051 | | |
永久性差異
|
| | | | 51,461 | | | | | | 58,533 | | |
估值免税額變動
|
| | | | 331,902 | | | | | | (341,536) | | |
所得税總額
|
| | | $ | — | | | | | $ | — | | |
| | |
2020
|
| |
2019
|
| ||||||
資產 | | | | | | | | | | | | | |
流動資產
|
| | | | | | | | | | | | |
現金
|
| | | $ | 15,761,560 | | | | | $ | 9,241,941 | | |
資本計入應收賬款,淨額
|
| | | | 12,741,232 | | | | | | 10,036,164 | | |
其他應收賬款
|
| | | | 5,212,504 | | | | | | 3,469,202 | | |
預付費用
|
| | | | 1,377,467 | | | | | | 1,145,825 | | |
流動資產總額
|
| | | | 35,092,763 | | | | | | 23,893,132 | | |
健康計劃持有的儲備金
|
| | | | 1,653,516 | | | | | | 1,188,827 | | |
財產和設備,淨額
|
| | | | 6,908,179 | | | | | | 8,419,849 | | |
商譽
|
| | | | 85,476,229 | | | | | | 85,476,229 | | |
無形資產,淨額
|
| | | | 18,032,584 | | | | | | 19,659,584 | | |
保證金
|
| | | | 411,458 | | | | | | 466,630 | | |
總資產
|
| | | $ | 147,574,729 | | | | | $ | 139,104,251 | | |
負債和會員權益 | | | | | | | | | | | | | |
流動負債
|
| | | | | | | | | | | | |
應付帳款
|
| | | $ | 1,865,289 | | | | | $ | 3,909,544 | | |
應計費用
|
| | | | 4,534,243 | | | | | | 3,432,243 | | |
由於賣家的當前部分
|
| | | | 465,000 | | | | | | 100,000 | | |
資本租賃的當前部分
|
| | | | 392,637 | | | | | | 575,443 | | |
應付票據當前部分
|
| | | | 14,524 | | | | | | 12,816 | | |
健康計劃應收金額,淨額
|
| | | | 1,800,898 | | | | | | 3,444,674 | | |
流動負債總額
|
| | | | 9,072,591 | | | | | | 11,474,720 | | |
長期債務,扣除遞延融資成本
|
| | | | 77,163,419 | | | | | | 89,125,717 | | |
遞延工資税
|
| | | | 1,100,570 | | | | | | — | | |
資本租賃,扣除當期部分
|
| | | | 53,780 | | | | | | 380,145 | | |
由於賣家的原因,扣除當前部分後為淨額
|
| | | | — | | | | | | 465,000 | | |
總負債
|
| | | | 87,390,360 | | | | | | 101,445,582 | | |
承付款和或有事項 | | | | | | | | | | | | | |
會員權益 | | | | | | | | | | | | | |
個會員單位(截至
,已授權、已頒發和未完成的會員單位為100個
2020年12月31日和2019年12月31日) |
| | | | — | | | | | | — | | |
出資
|
| | | | 160,739,626 | | | | | | 139,327,982 | | |
留存赤字
|
| | | | (100,555,257) | | | | | | (101,669,313) | | |
會員權益合計
|
| | | | 60,184,369 | | | | | | 37,658,669 | | |
總負債和會員權益
|
| | | $ | 147,574,729 | | | | | $ | 139,104,251 | | |
| | |
2020
|
| |
2019
|
| ||||||
收入,淨額 | | | | | | | | | | | | | |
全球資本結構下的收入
|
| | | $ | 216,041,494 | | | | | $ | 184,333,971 | | |
其他管理醫療收入
|
| | | | 10,855,536 | | | | | | 9,764,520 | | |
其他收入
|
| | | | 204,268 | | | | | | 946,648 | | |
總收入,淨額
|
| | | | 227,101,298 | | | | | | 195,045,139 | | |
醫療服務費 | | | | | | | | | | | | | |
全球資費下的外部醫療服務
|
| | | | 158,136,016 | | | | | | 135,527,074 | | |
其他醫療費用
|
| | | | 7,093,825 | | | | | | 8,379,941 | | |
直接醫療工資、工資和福利
|
| | | | 21,085,633 | | | | | | 23,156,419 | | |
醫療服務總費用
|
| | | | 186,315,474 | | | | | | 167,063,434 | | |
毛利
|
| | | | 40,785,824 | | | | | | 27,981,705 | | |
運營費用 | | | | | | | | | | | | | |
工資、工資和福利
|
| | | | 13,961,684 | | | | | | 12,889,934 | | |
一般和行政
|
| | | | 12,741,363 | | | | | | 17,992,950 | | |
無形資產攤銷
|
| | | | 1,627,000 | | | | | | 1,627,000 | | |
折舊攤銷
|
| | | | 2,805,663 | | | | | | 2,816,988 | | |
總運營費用
|
| | | | 31,135,710 | | | | | | 35,326,872 | | |
運營收入(虧損)
|
| | | | 9,650,114 | | | | | | (7,345,167) | | |
其他收入(費用),淨額 | | | | | | | | | | | | | |
利息支出
|
| | | | (9,536,058) | | | | | | (9,507,247) | | |
其他收入
|
| | | | 1,000,000 | | | | | | — | | |
其他費用合計,淨額
|
| | | | (8,536,058) | | | | | | (9,507,247) | | |
淨收益(虧損)
|
| | | $ | 1,114,056 | | | | | $ | (16,852,414) | | |
單位收益(虧損)
|
| | | | | | | | | | | | |
基本版和稀釋版
|
| | | $ | 11,141 | | | | | $ | (168,524) | | |
加權平均單位數 | | | | | | | | | | | | | |
基本版和稀釋版
|
| | | | 100 | | | | | | 100 | | |
| | |
會員
個單位 |
| |
會員
單位(金額) |
| |
大寫
投稿 |
| |
保留
赤字 |
| |
合計
會員權益 |
| |||||||||||||||
Balance - 2019年1月1日
|
| | | | 100 | | | | | $ | — | | | | | $ | 121,972,000 | | | | | $ | (84,816,899) | | | | | $ | 37,155,101 | | |
會員投稿
|
| | | | — | | | | | | — | | | | | | 17,355,982 | | | | | | — | | | | | | 17,355,982 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (16,852,414) | | | | | | (16,852,414) | | |
Balance - 2019年12月31日
|
| | | | 100 | | | | | | — | | | | | | 139,327,982 | | | | | | (101,669,313) | | | | | | 37,658,669 | | |
將長期債務轉換為
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
會員權益
|
| | | | — | | | | | | — | | | | | | 21,411,644 | | | | | | — | | | | | | 21,411,644 | | |
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,114,056 | | | | | | 1,114,056 | | |
Balance - 2020年12月31日
|
| | |
|
100
|
| | | |
$
|
—
|
| | | |
$
|
160,739,626
|
| | | |
$
|
(100,555,257)
|
| | | |
$
|
60,184,369
|
| |
| | |
2020
|
| |
2019
|
| ||||||
經營活動的現金流 | | | | | | | | | | | | | |
淨收益(虧損)
|
| | | $ | 1,114,056 | | | | | $ | (16,852,414) | | |
由經營活動提供(用於)的淨收益(虧損)與淨現金的對賬:
|
| | | | | | | | | | | | |
折舊攤銷
|
| | | | 2,805,663 | | | | | | 2,816,988 | | |
無形資產攤銷
|
| | | | 1,627,000 | | | | | | 1,627,000 | | |
增加長期債務的實物利息
|
| | | | 8,611,706 | | | | | | 8,851,726 | | |
遞延融資費攤銷
|
| | | | 852,164 | | | | | | 532,082 | | |
設備銷售虧損
|
| | | | — | | | | | | 36,696 | | |
存貨核銷
|
| | | | — | | | | | | 25,195 | | |
經營性資產和負債變動:
|
| | | | | | | | | | | | |
計入應收賬款
|
| | | | (2,705,068) | | | | | | (2,194,158) | | |
其他應收賬款
|
| | | | (1,743,302) | | | | | | (1,059,468) | | |
庫存
|
| | | | — | | | | | | 213,463 | | |
應收所得税
|
| | | | — | | | | | | 150,000 | | |
預付費用
|
| | | | (231,642) | | | | | | (89,877) | | |
健康計劃持有的儲備金
|
| | | | (464,689) | | | | | | (220,000) | | |
應付帳款
|
| | | | (2,044,255) | | | | | | 1,638,472 | | |
應計費用
|
| | | | 1,102,000 | | | | | | 680,819 | | |
因健康計劃而產生的金額
|
| | | | (1,643,776) | | | | | | (745,061) | | |
延期繳納工資税
|
| | | | 1,100,570 | | | | | | — | | |
運營提供(用於)的淨現金
活動 |
| | | | 8,380,427 | | | | | | (4,588,537) | | |
投資活動產生的現金流
購置房產和設備 |
| | | | (1,219,967) | | | | | | (3,061,828) | | |
向賣家付款
|
| | | | (100,000) | | | | | | — | | |
收購,扣除收購現金後的淨額
|
| | | | — | | | | | | (1,712,862) | | |
保證金
|
| | | | 55,172 | | | | | | (37,815) | | |
投資活動使用的淨現金
|
| | | | (1,264,795) | | | | | | (4,812,505) | | |
融資活動的現金流
|
| | | | | | | | | | | | |
資本租賃還款
|
| | | | (583,197) | | | | | | (536,381) | | |
應付票據償還
|
| | | | (12,816) | | | | | | (3,385) | | |
會員投稿
|
| | | | — | | | | | | 13,515,000 | | |
融資提供的淨現金(用於)
活動 |
| | | | (596,013) | | | | | | 12,975,234 | | |
現金淨增長
|
| | | | 6,519,619 | | | | | | 3,574,192 | | |
年初Cash -
|
| | | | 9,241,941 | | | | | | 5,667,749 | | |
年終現金 -
|
| | |
$
|
15,761,560
|
| | | |
$
|
9,241,941
|
| |
| | |
2020
|
| |
2019
|
| ||||||
補充披露現金流信息: | | | | | | | | | | | | | |
已支付利息
|
| | | $ | 72,188 | | | | | $ | 123,439 | | |
非現金投資補充披露和
融資交易: |
| | | | | | | | | | | | |
通過簽發應付票據購買房產和設備
|
| | |
$
|
—
|
| | | |
$
|
42,257
|
| |
修改後的長期債務延期融資成本
|
| | |
$
|
—
|
| | | |
$
|
3,840,982
|
| |
新資本租賃 - 車輛
|
| | |
$
|
74,026
|
| | | |
$
|
—
|
| |
將長期債務轉換為會員權益
|
| | | $ | 21,411,644 | | | | | $ | — | | |
|
|
現金
|
| | | $ | 72,138 | | |
|
應收賬款
|
| | | | 145,831 | | |
|
預付費用
|
| | | | 17,602 | | |
|
應計費用
|
| | | | (21,773) | | |
|
因健康計劃而產生的金額
|
| | | | (51,870) | | |
|
商譽
|
| | | | 1,638,072 | | |
|
採購總價
|
| | |
$
|
1,800,000
|
| |
|
商譽
|
| | | $ | 570,324 | | |
|
採購總價
|
| | |
$
|
570,324
|
| |
| | |
2020
|
| |
2019
|
| ||||||
隨着時間的推移履行履約義務
|
| | | $ | 226,897,030 | | | | | $ | 194,098,491 | | |
在某個時間點履行的履約義務
|
| | | | 204,268 | | | | | | 946,648 | | |
總收入,淨額
|
| | |
$
|
227,101,298
|
| | | |
$
|
195,045,139
|
| |
| | |
2020
|
| |
2019
|
| ||||||
商譽 - 期初餘額
|
| | | $ | 85,476,229 | | | | | $ | 83,267,833 | | |
商譽增加
|
| | | | — | | | | | | 2,208,396 | | |
| | | | $ | 85,476,229 | | | | | $ | 85,476,229 | | |
| | |
預計
壽命(年) |
| |
毛收入
攜帶 金額 |
| |
累計
攤銷 |
| |
上網本
值 |
| ||||||||||||
商標
|
| | | | 15 | | | | | $ | 24,405,000 | | | | | $ | (6,372,416) | | | | | $ | 18,032,584 | | |
| | | | | | | | | | $ | 24,405,000 | | | | |
$
|
(6,372,416)
|
| | | |
$
|
18,032,584
|
| |
| | |
預計
壽命(年) |
| |
毛收入
攜帶 金額 |
| |
累計
攤銷 |
| |
上網本
值 |
| ||||||||||||
商標
|
| | | | 15 | | | | | $ | 24,405,000 | | | | | $ | (4,745,416) | | | | | $ | 19,659,584 | | |
| | | | | | | | | | $ | 24,405,000 | | | | | $ | (4,745,416) | | | | | $ | 19,659,584 | | |
| 截至2013年12月31日的年份: | | | | | | | |
|
2021
|
| | | $ | 1,627,000 | | |
|
2022
|
| | | | 1,627,000 | | |
|
2023
|
| | | | 1,627,000 | | |
|
2024
|
| | | | 1,627,000 | | |
|
2025
|
| | | | 1,627,000 | | |
|
此後
|
| | | | 9,897,584 | | |
| | | | | $ | 18,032,584 | | |
| | |
使用壽命
|
| |
2020
|
| |
2019
|
| ||||||
傢俱、固定裝置和辦公設備
|
| |
5年
|
| | | $ | 2,966,132 | | | | | $ | 2,780,161 | | |
租賃改進
|
| |
租期較短或15年
|
| | | | 4,593,392 | | | | | | 4,053,863 | | |
醫療設備
|
| |
15年
|
| | | | 496,453 | | | | | | 441,995 | | |
車輛
|
| |
5年
|
| | | | 2,408,689 | | | | | | 2,330,965 | | |
軟件
|
| |
3年
|
| | | | 5,456,258 | | | | | | 5,040,476 | | |
| | | | | | | | 15,920,924 | | | | | | 14,647,460 | | |
減去:累計折舊
|
| | | | | | | (9,012,745) | | | | | | (6,227,611) | | |
| | | | | | | $ | 6,908,179 | | | | | $ | 8,419,849 | | |
| | |
2020
|
| |
2019
|
| ||||||||||||||||||
計劃
|
| |
收入
|
| |
大寫字母
計劃 應收賬款 |
| |
收入
|
| |
大寫字母
計劃 應收賬款 |
| ||||||||||||
A . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 29% | | | | | | 13% | | | | | | 29% | | | | | | 22% | | |
B . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 17% | | | | | | 23% | | | | | | 22% | | | | | | 39% | | |
C . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 11% | | | | | | 13% | | | | | | 14% | | | | | | 16% | | |
D . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 13% | | | | | | 14% | | | | | | 15% | | | | | | 5% | | |
E . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 24% | | | | | | 27% | | | | | | 13% | | | | | | 11% | | |
所有其他
|
| | | | 6% | | | | | | 10% | | | | | | 7% | | | | | | 7% | | |
| | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | |
| | |
2020
|
| |
2019
|
| ||||||
應付票據
|
| | | $ | 26,056 | | | | | $ | 38,872 | | |
當前部分較少
|
| | | | (14,524) | | | | | | (12,816) | | |
應付票據,扣除當期部分
|
| | | $ | 11,532 | | | | | $ | 26,056 | | |
| | |
相關
當事人 金額 |
| |
無關
當事人 金額 |
| |
合計
|
| |||||||||
截至2013年12月31日的年份: | | | | | | | | | | | | | | | | | | | |
2021. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | $ | 149,573 | | | | | $ | 2,432,018 | | | | | $ | 2,581,591 | | |
2022. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 12,485 | | | | | | 1,844,638 | | | | | | 1,857,123 | | |
2023. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | — | | | | | | 828,769 | | | | | | 828,769 | | |
2024. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | — | | | | | | 501,653 | | | | | | 501,653 | | |
2025. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | — | | | | | | 240,521 | | | | | | 240,521 | | |
之後。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。
|
| | | | — | | | | | | 72,468 | | | | | | 72,468 | | |
| | | | $ | 162,058 | | | | | $ | 5,920,067 | | | | | $ | 6,082,125 | | |
|
2021
|
| | | $ | 408,273 | | |
|
2022
|
| | | | 18,699 | | |
|
2023
|
| | | | 18,699 | | |
|
2024
|
| | | | 18,699 | | |
|
2025
|
| | | | 6,233 | | |
|
最低租金總額
|
| | | | 470,603 | | |
|
減去利息金額
|
| | | | (24,186) | | |
|
最低租金現值
|
| | | | 446,417 | | |
|
當前期限縮短
|
| | | | (392,637) | | |
|
資本租賃,扣除當期部分
|
| | | $ | 53,780 | | |
| | |
A類
個單位 |
| |
B-1類
個單位 |
| |
B-2級
個單位 |
| |
B-3級
個單位 |
| |
C-1級
加上 |
| |
C-2級
加上 |
| ||||||||||||||||||
持有期
|
| | | | 5 | | | | | | 5 | | | | | | 5 | | | | | | 5 | | | | | | 5 | | | | | | 5 | | |
無風險費率
|
| | | | 0.36% | | | | | | 0.36% | | | | | | 0.36% | | | | | | 0.36% | | | | | | 0.36% | | | | | | 0.36% | | |
波動性
|
| | | | 39.0% | | | | | | 39.0% | | | | | | 39.0% | | | | | | 39.0% | | | | | | 39.0% | | | | | | 39.0% | | |
股息率
|
| | | | 0% | | | | | | 0% | | | | | | 0% | | | | | | 0% | | | | | | 0% | | | | | | 0% | | |
| | |
A類
個單位 |
| |
B-1類
個單位 |
| |
B-2級
個單位 |
| |
B-3級
個單位 |
| |
C-1級
加上 |
| |
C-2級
加上 |
| ||||||||||||||||||
持有期
|
| | | | 5 | | | | | | 5 | | | | | | 5 | | | | | | 5 | | | | | | 不適用 | | | | | | 不適用 | | |
無風險費率
|
| | | | 1.69% | | | | | | 1.69% | | | | | | 1.69% | | | | | | 1.69% | | | | | | 不適用 | | | | | | 不適用 | | |
波動性
|
| | | | 33.6% | | | | | | 33.6% | | | | | | 33.6% | | | | | | 33.6% | | | | | | 不適用 | | | | | | 不適用 | | |
股息率
|
| | | | 0% | | | | | | 0% | | | | | | 0% | | | | | | 0% | | | | | | 不適用 | | | | | | 不適用 | | |
| | |
像素數量
2020 |
| |
像素數量
2019 |
| ||||||
期初餘額
|
| | | | 28,321,446 | | | | | | 33,101,708 | | |
已批准
|
| | | | 76,807,747 | | | | | | 3,395,855 | | |
被沒收
|
| | | | (27,053,658) | | | | | | (8,176,117) | | |
期末餘額
|
| | |
|
78,075,535
|
| | | |
|
28,321,446
|
| |
既有餘額
|
| | |
|
33,834,259
|
| | | |
|
9,983,819
|
| |
| | |
2020
|
| |
2019
|
| ||||||
法定税率的聯邦税
|
| | | $ | 233,952 | | | | | $ | (3,539,007) | | |
扣除聯邦税收優惠後的州所得税
|
| | | | 136,838 | | | | | | (755,770) | | |
永久性差異
|
| | | | 58,533 | | | | | | (11,346) | | |
其他
|
| | | | 555,246 | | | | | | (353,115) | | |
估值免税額變動
|
| | | | (984,569) | | | | | | 4,659,238 | | |
所得税總額
|
| | | $ | — | | | | | $ | — | | |
| | |
2020
|
| |
2019
|
| ||||||
遞延税金資產: | | | | | | | | | | | | | |
設備和改進
|
| | | $ | 215,597 | | | | | $ | 577,659 | | |
商譽
|
| | | | 5,138,739 | | | | | | 6,849,421 | | |
無形資產
|
| | | | 1,513,589 | | | | | | 1,674,148 | | |
應計費用
|
| | | | 425,094 | | | | | | 230,300 | | |
延期租金
|
| | | | 42,103 | | | | | | 38,782 | | |
交易費用
|
| | | | 22,599 | | | | | | — | | |
慈善捐款
|
| | | | 6,245 | | | | | | 5,138 | | |
第163(J)節利息支出限額
|
| | | | 4,811,174 | | | | | | 4,713,375 | | |
應計工資總額
|
| | | | 579,644 | | | | | | 163,270 | | |
購買與租賃
|
| | | | 96,348 | | | | | | 93,079 | | |
淨營業虧損結轉
|
| | | | 10,135,067 | | | | | | 9,746,568 | | |
| | | | | 22,986,199 | | | | | | 24,091,740 | | |
減去估值免税額
|
| | | | (22,749,868) | | | | | | (23,004,314) | | |
| | | | | 236,331 | | | | | | 1,087,426 | | |
| | |
2020
|
| |
2019
|
| ||||||
遞延納税義務:
無形資產 |
| | | | — | | | | | | — | | |
債務貼現
|
| | | | — | | | | | | 892,372 | | |
預付費用
|
| | | | 236,331 | | | | | | 195,054 | | |
| | | | | 236,331 | | | | | | 1,087,426 | | |
遞延税金淨資產
|
| | | $ | — | | | | | $ | — | | |
|
| | |
2019
|
| |
2018
|
| ||||||
資產 | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | |
現金
|
| | | $ | 9,241,941 | | | | | $ | 5,667,749 | | |
資本計入應收賬款,淨額
|
| | | | 10,036,164 | | | | | | 7,842,006 | | |
其他應收賬款
|
| | | | 3,469,202 | | | | | | 2,263,903 | | |
庫存
|
| | | | — | | | | | | 238,658 | | |
應收所得税
|
| | | | — | | | | | | 150,000 | | |
預付費用
|
| | | | 1,145,825 | | | | | | 1,038,346 | | |
流動資產總額
|
| | | | 23,893,132 | | | | | | 17,200,662 | | |
健康計劃持有的儲備金
|
| | | | 1,188,827 | | | | | | 968,827 | | |
財產和設備,淨額
|
| | | | 8,419,849 | | | | | | 8,169,448 | | |
商譽
|
| | | | 85,476,229 | | | | | | 83,267,833 | | |
無形資產,淨額
|
| | | | 19,659,584 | | | | | | 21,286,584 | | |
保證金
|
| | | | 466,630 | | | | | | 428,815 | | |
總資產
|
| | |
$
|
139,104,251
|
| | | |
$
|
131,322,169
|
| |
負債和會員權益 | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | |
應付帳款
|
| | | $ | 3,909,544 | | | | | $ | 2,271,072 | | |
應計費用
|
| | | | 3,432,243 | | | | | | 2,729,651 | | |
由於賣家的當前部分
|
| | | | 100,000 | | | | | | — | | |
資本租賃的當前部分
|
| | | | 575,443 | | | | | | 536,381 | | |
應付票據當前部分
|
| | | | 12,816 | | | | | | — | | |
健康計劃應收金額,淨額
|
| | | | 3,444,674 | | | | | | 4,117,541 | | |
流動負債總額
|
| | | | 11,474,720 | | | | | | 9,654,645 | | |
長期債務,扣除遞延融資費用
|
| | | | 89,125,717 | | | | | | 83,556,835 | | |
資本租賃,扣除當期部分
|
| | | | 380,145 | | | | | | 955,588 | | |
由於賣家的原因,扣除當前部分後為淨額
|
| | | | 465,000 | | | | | | — | | |
總負債
|
| | | | 101,445,582 | | | | | | 94,167,068 | | |
承付款和或有事項
|
| | | | | | | | | | | | |
會員權益 | | | | | | | | | | | | | |
會員單位(截至2019年12月31日、2019年12月31日和2018年12月31日,已授權、已發放和未償還的會員單位分別為100個)
|
| | | | — | | | | | | — | | |
出資
|
| | | | 139,327,982 | | | | | | 121,972,000 | | |
留存赤字
|
| | | | (101,669,313) | | | | | | (84,816,899) | | |
會員權益合計
|
| | | | 37,658,669 | | | | | | 37,155,101 | | |
總負債和會員權益
|
| | | $ | 139,104,251 | | | | | $ | 131,322,169 | | |
| | |
2019
|
| |
2018
|
| ||||||
收入,淨額 | | | | | | | | | | | | | |
全球資本結構下的收入
|
| | | $ | 184,333,971 | | | | | $ | 190,012,843 | | |
其他管理醫療收入
|
| | | | 9,764,520 | | | | | | 9,435,357 | | |
其他收入
|
| | | | 946,648 | | | | | | 1,437,810 | | |
總收入,淨額
|
| | | | 195,045,139 | | | | | | 200,886,010 | | |
醫療服務費 | | | | | | | | | | | | | |
全球資費下的外部醫療服務
|
| | | | 135,527,074 | | | | | | 146,355,834 | | |
其他醫療費用
|
| | | | 8,379,941 | | | | | | 7,842,808 | | |
直接醫療工資、工資和福利
|
| | | | 23,156,419 | | | | | | 22,062,284 | | |
醫療服務總費用
|
| | | | 167,063,434 | | | | | | 176,260,926 | | |
毛利
|
| | | | 27,981,705 | | | | | | 24,625,084 | | |
運營費用 | | | | | | | | | | | | | |
工資、工資和福利
|
| | | | 12,889,934 | | | | | | 14,753,205 | | |
一般和行政
|
| | | | 17,992,950 | | | | | | 15,774,688 | | |
無形資產攤銷
|
| | | | 1,627,000 | | | | | | 1,632,000 | | |
折舊攤銷
|
| | | | 2,816,988 | | | | | | 2,082,362 | | |
商譽和無形資產減值
|
| | | | — | | | | | | 65,559,076 | | |
總運營費用
|
| | | | 35,326,872 | | | | | | 99,801,331 | | |
運營損失
|
| | | | (7,345,167) | | | | | | (75,176,247) | | |
利息支出
|
| | | | 9,507,247 | | | | | | 9,410,679 | | |
淨虧損
|
| | | $ | (16,852,414) | | | | | $ | (84,586,926) | | |
單位收益(虧損) | | | | | | | | | | | | | |
基本版和稀釋版
|
| | | $ | (168,524) | | | | | $ | (845,869) | | |
加權平均單位數
|
| | | | | | | | | | | | |
基本版和稀釋版
|
| | | | 100 | | | | | | 100 | | |
| | |
會員
個單位 |
| |
會員
單位(金額) |
| |
大寫
投稿 |
| |
留存赤字
|
| |
合計
會員權益 |
| | | | | |||||||||||||||||||||||
Balance - 2018年1月1日
|
| | | | 100 | | | | | $ | — | | | | | $ | 114,972,000 | | | | | $ | (229,973) | | | | | $ | 114,742,027 | | | | | | | | | | | | | | |
會員投稿
|
| | | | — | | | | | | — | | | | | | 7,000,000 | | | | | | — | | | | | | 7,000,000 | | | | | | | ||||||||
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (84,586,926) | | | | | | (84,586,926) | | | | | | | ||||||||
Balance - 2018年12月31日
|
| | | | 100 | | | | | | — | | | | | | 121,972,000 | | | | | | (84,816,899) | | | | | | 37,155,101 | | | | | | | ||||||||
會員投稿
|
| | | | — | | | | | | — | | | | | | 17,355,982 | | | | | | — | | | | | | 17,355,982 | | | | | | | ||||||||
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (16,852,414) | | | | | | (16,852,414) | | | | | | | ||||||||
Balance - 2019年12月31日
|
| | |
|
100
|
| | | |
$
|
—
|
| | | |
$
|
139,327,982
|
| | | |
$
|
(101,669,313)
|
| | | |
$
|
37,658,669
|
| | | | | |
| | |
2019
|
| |
2018
|
| ||||||
經營活動的現金流 | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (16,852,414) | | | | | $ | (84,586,926) | | |
淨虧損對賬為經營活動使用的現金淨額:
|
| | | | | | | | | | | | |
折舊攤銷
|
| | | | 2,816,988 | | | | | | 2,082,362 | | |
商譽和無形資產減值
|
| | | | — | | | | | | 65,559,076 | | |
無形資產攤銷
|
| | | | 1,627,000 | | | | | | 1,632,000 | | |
增加長期債務的實物利息
|
| | | | 8,851,726 | | | | | | 3,210,502 | | |
遞延融資費攤銷
|
| | | | 532,082 | | | | | | 212,000 | | |
設備銷售虧損
|
| | | | 36,696 | | | | | | 211,202 | | |
存貨核銷
|
| | | | 25,195 | | | | | | — | | |
經營性資產和負債變動: | | | | | | | | | | | | | |
計入計劃應收賬款
|
| | | | (2,194,158) | | | | | | 2,747,170 | | |
其他應收賬款
|
| | | | (1,059,468) | | | | | | (1,548,049) | | |
庫存
|
| | | | 213,463 | | | | | | 68,840 | | |
應收所得税
|
| | | | 150,000 | | | | | | 936,450 | | |
預付費用
|
| | | | (89,877) | | | | | | (367,991) | | |
健康計劃持有的儲備金
|
| | | | (220,000) | | | | | | 422,752 | | |
應付帳款
|
| | | | 1,638,472 | | | | | | (201,369) | | |
應計費用
|
| | | | 680,819 | | | | | | 812,380 | | |
因健康計劃而產生的金額
|
| | | | (745,061) | | | | | | 1,491,639 | | |
經營活動使用的淨現金
|
| | | | (4,588,537) | | | | | | (7,317,962) | | |
投資活動產生的現金流 | | | | | | | | | | | | | |
購置房產和設備
|
| | | | (3,061,828) | | | | | | (3,480,177) | | |
出售設備所得收益
|
| | | | — | | | | | | 681,037 | | |
收購,扣除收購現金後的淨額
|
| | | | (1,712,862) | | | | | | — | | |
保證金
|
| | | | (37,815) | | | | | | 57,636 | | |
投資活動使用的淨現金
|
| | | | (4,812,505) | | | | | | (2,741,504) | | |
融資活動的現金流 | | | | | | | | | | | | | |
資本租賃還款
|
| | | | (536,381) | | | | | | (192,104) | | |
應付票據償還
|
| | | | (3,385) | | | | | | — | | |
會員投稿
|
| | | | 13,515,000 | | | | | | 7,000,000 | | |
融資活動提供的淨現金
|
| | | | 12,975,234 | | | | | | 6,807,896 | | |
現金淨增(減)
|
| | | | 3,574,192 | | | | | | (3,251,570) | | |
年初Cash -
|
| | | | 5,667,749 | | | | | | 8,919,319 | | |
年終現金 -
|
| | |
$
|
9,241,941
|
| | | |
$
|
5,667,749
|
| |
補充披露現金流信息:
已支付利息 |
| | |
$
|
123,439
|
| | | |
$
|
5,988,238
|
| |
非現金投資補充披露和
融資交易: |
| | | | | | | | | | | | |
通過發放資本租賃購買房產和設備
|
| | | $ | — | | | | | $ | 1,684,074 | | |
通過簽發應付票據購買物業設備
|
| | | $ | 42,257 | | | | | $ | — | | |
修改後的長期債務延期融資成本
|
| | | $ | 3,840,982 | | | | | $ | — | | |
|
現金
|
| | | $ | 72,138 | | |
|
應收賬款
|
| | | | 145,831 | | |
|
預付費用
|
| | | | 17,602 | | |
|
應計費用
|
| | | | (21,773) | | |
|
因健康計劃而產生的金額
|
| | | | (51,870) | | |
|
商譽
|
| | | | 1,638,072 | | |
|
採購總價
|
| | |
$
|
1,800,000
|
| |
|
商譽
|
| | | $ | 570,324 | | |
|
採購總價
|
| | |
$
|
570,324
|
| |
| | |
2019
|
| |
2018
|
| ||||||
隨着時間的推移履行履約義務
|
| | | $ | 191,932,447 | | | | | $ | 198,827,700 | | |
在某個時間點履行的履約義務
|
| | | | 3,112,692 | | | | | | 2,058,310 | | |
總收入,淨額
|
| | |
$
|
195,045,139
|
| | | |
$
|
200,886,010
|
| |
| | |
2019
|
| |
2018
|
| ||||||
商譽 - 期初餘額
|
| | | $ | 83,267,833 | | | | | $ | 148,691,076 | | |
商譽增加
|
| | | | 2,208,396 | | | | | | — | | |
減損
|
| | | | — | | | | | | (65,423,243) | | |
| | | | $ | 85,476,229 | | | | | $ | 83,267,833 | | |
| | |
預計壽命
(年) |
| |
毛收入
金額 |
| |
累計
攤銷 |
| |
上網本
值 |
| ||||||||||||
商標
|
| | | | 15 | | | | | $ | 24,405,000 | | | | | $ | (4,745,416) | | | | | $ | 19,659,584 | | |
| | | | | | | | | | $ | 24,405,000 | | | | | $ | (4,745,416) | | | | | $ | 19,659,584 | | |
| | |
預計壽命
(年) |
| |
毛收入
金額 |
| |
累計
攤銷 |
| |
上網本
值 |
| ||||||||||||
商標
|
| | | | 15 | | | | | $ | 24,405,000 | | | | | $ | (3,118,416) | | | | | $ | 21,286,584 | | |
| | | | | | | | | | $ | 24,405,000 | | | | | $ | (3,118,416) | | | | | $ | 21,286,584 | | |
| 截至2013年12月31日的年份: | | | | | | | |
|
2020
|
| | | $ | 1,627,000 | | |
|
2021
|
| | | | 1,627,000 | | |
|
2022
|
| | | | 1,627,000 | | |
|
2023
|
| | | | 1,627,000 | | |
|
2024
|
| | | | 1,627,000 | | |
|
此後
|
| | | | 11,524,584 | | |
| | | | | $ | 19,659,584 | | |
| | |
使用壽命
|
| |
2019
|
| |
2018
|
| ||||||
傢俱、固定裝置和辦公設備
|
| |
5年
|
| | | $ | 2,780,161 | | | | | $ | 2,453,329 | | |
租賃改進
|
| |
租期較短或15年
|
| | | | 4,053,863 | | | | | | 3,002,326 | | |
醫療設備
|
| |
15年
|
| | | | 441,995 | | | | | | 369,997 | | |
車輛
|
| |
5年
|
| | | | 2,330,965 | | | | | | 2,466,521 | | |
軟件
|
| |
3年
|
| | | | 5,040,476 | | | | | | 2,933,550 | | |
| | | | | | | | 14,647,460 | | | | | | 11,225,723 | | |
減去:累計折舊
|
| | | | | | | (6,227,611) | | | | | | (3,056,275) | | |
| | | | | | | $ | 8,419,849 | | | | | $ | 8,169,448 | | |
| | |
2019
|
| |
2018
|
| | | | | | | ||||||||||||||||||
計劃
|
| |
大寫字母
應收計劃 |
| |
收入
|
| |
大寫字母
應收計劃 |
| |
收入
|
| | | ||||||||||||||||
A
|
| | | | 22% | | | | | | 29% | | | | | | 26% | | | | | | 25% | | | | | ||||
B
|
| | | | 39% | | | | | | 22% | | | | | | 23% | | | | | | 25% | | | | | ||||
C
|
| | | | 16% | | | | | | 14% | | | | | | 23% | | | | | | 11% | | | | | ||||
D
|
| | | | 5% | | | | | | 15% | | | | | | 22% | | | | | | 10% | | | | | ||||
E
|
| | | | 0% | | | | | | 1% | | | | | | 0% | | | | | | 11% | | | | | ||||
F
|
| | | | 11% | | | | | | 13% | | | | | | 3% | | | | | | 9% | | | | | ||||
所有其他
|
| | | | 7% | | | | | | 6% | | | | | | 3% | | | | | | 9% | | | | | ||||
| | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | |
| | |
2019
|
| |||
應付票據
|
| | | $ | 38,872 | | |
當前部分較少
|
| | | | (12,816) | | |
應付票據,扣除當期部分
|
| | | $ | 26,056 | | |
| | |
關聯方
金額 |
| |
非關聯方
金額 |
| |
合計
|
| |||||||||
截至2013年12月31日的年份: | | | | | | | | | | | | | | | | | | | |
2020
|
| | | $ | 1,369,151 | | | | | $ | 1,718,629 | | | | | $ | 3,087,780 | | |
2021
|
| | | | 1,398,353 | | | | | | 1,148,818 | | | | | | 2,547,171 | | |
2022
|
| | | | 1,083,458 | | | | | | 773,664 | | | | | | 1,857,122 | | |
2023
|
| | | | 304,279 | | | | | | 524,490 | | | | | | 828,769 | | |
2024
|
| | | | 162,526 | | | | | | 339,127 | | | | | | 501,653 | | |
之後。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。
|
| | | | 235,873 | | | | | | 77,116 | | | | | | 312,989 | | |
| | | | $ | 4,553,640 | | | | | $ | 4,581,844 | | | | | $ | 9,135,484 | | |
| 截至2013年12月31日的年份: | | | | | | | |
|
2020
|
| | | $ | 624,454 | | |
|
2021
|
| | | | 389,574 | | |
|
最低租金總額
|
| | | | 1,014,028 | | |
|
減去代表利息的金額(7.05%)
|
| | | | (58,440) | | |
|
最低租金現值
|
| | | | 955,588 | | |
|
當前期限縮短
|
| | | | (575,443) | | |
|
資本租賃,扣除當期部分
|
| | | $ | 380,145 | | |
|
2020
|
| | | $ | 624,454 | | |
|
2021
|
| | | | 389,574 | | |
| | | | | $ | 1,014,028 | | |
| | |
A類
個單位 |
| |
B-1類
個單位 |
| |
B-2級
個單位 |
| |
B-3級
個單位 |
|
持有期
|
| |
5
|
| |
5
|
| |
5
|
| |
5
|
|
無風險費率
|
| |
1.69%
|
| |
1.69%
|
| |
1.69%
|
| |
1.69%
|
|
波動性
|
| |
33.6%
|
| |
33.6%
|
| |
33.6%
|
| |
33.6%
|
|
股息率
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
|
| | |
A類
個單位 |
| |
B-1類
個單位 |
| |
B-2級
個單位 |
| |
B-3級
個單位 |
|
持有期
|
| |
5
|
| |
5
|
| |
5
|
| |
5
|
|
無風險費率
|
| |
2.51%
|
| |
2.51%
|
| |
2.51%
|
| |
2.51%
|
|
波動性
|
| |
34.1%
|
| |
34.1%
|
| |
34.1%
|
| |
34.1%
|
|
股息率
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
|
| | |
PIU數量
2019 |
| |
PIU數量
2018 |
| ||||||
期初餘額
|
| | | | 33,101,708 | | | | | | — | | |
已批准
|
| | | | 3,395,855 | | | | | | 33,101,708 | | |
被沒收
|
| | | | (8,176,117) | | | | | | — | | |
期末餘額
|
| | |
|
28,321,446
|
| | | |
|
33,101,708
|
| |
既有餘額
|
| | |
|
9,983,819
|
| | | |
|
9,489,182
|
| |
| | |
2019
|
| |
2018
|
| ||||||
法定税率的聯邦税
|
| | | $ | (3,539,007) | | | | | $ | (17,763,254) | | |
扣除聯邦税收優惠後的州所得税
|
| | | | (755,770) | | | | | | (3,069,042) | | |
永久性差異
|
| | | | (11,346) | | | | | | 2,930,141 | | |
其他
|
| | | | (353,115) | | | | | | 315,753 | | |
估值免税額變動
|
| | | | 4,659,238 | | | | | | 17,586,402 | | |
所得税總額
|
| | | $ | — | | | | | $ | — | | |
| | |
2019
|
| |
2018
|
| ||||||
遞延税金資產: | | | | | | | | | | | | | |
設備和改進
|
| | | $ | 577,659 | | | | | $ | 360,003 | | |
商譽
|
| | | | 6,926,239 | | | | | | 9,703,604 | | |
應計費用
|
| | | | 230,300 | | | | | | 84,221 | | |
延期租金
|
| | | | 38,782 | | | | | | 30,050 | | |
慈善捐款
|
| | | | 5,138 | | | | | | 3,072 | | |
第163(J)節利息支出限額
|
| | | | 4,713,375 | | | | | | 2,385,118 | | |
應計工資總額
|
| | | | 163,270 | | | | | | 243,490 | | |
購買與租賃
|
| | | | 93,079 | | | | | | — | | |
淨營業虧損結轉
|
| | | | 9,692,874 | | | | | | 5,895,729 | | |
| | | | | 22,440,716 | | | | | | 18,705,287 | | |
減去估值免税額
|
| | | | (22,245,662) | | | | | | (17,591,200) | | |
| | | | | 195,054 | | | | | | 1,114,087 | | |
遞延納税義務: | | | | | | | | | | | | | |
無形資產。
|
| | | | — | | | | | | 935,318 | | |
預付費用。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。
|
| | | | 195,054 | | | | | | 178,769 | | |
| | | | | 195,054 | | | | | | 1,114,087 | | |
| | | | $ | — | | | | | $ | — | | |
| | |
2021年3月31日
|
| |
2020年12月31日
|
| ||||||
| | |
(未審核)
|
| | | | | | | |||
資產: | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
現金
|
| | | $ | 390,022 | | | | | $ | 908,711 | | |
預付費用
|
| | | | 209,626 | | | | | | 198,172 | | |
流動資產總額
|
| | | | 599,648 | | | | | | 1,106,883 | | |
信託賬户中持有的投資
|
| | | | 143,856,248 | | | | | | 143,836,562 | | |
總資產
|
| | | $ | 144,455,896 | | | | | $ | 144,943,445 | | |
負債和股東權益: | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
應付帳款
|
| | | $ | 456,646 | | | | | $ | 458,155 | | |
應計費用
|
| | | | 4,355,000 | | | | | | 3,168,000 | | |
應繳特許經營税
|
| | | | 49,365 | | | | | | 129,913 | | |
流動負債總額
|
| | | | 4,861,011 | | | | | | 3,756,068 | | |
延期承銷佣金
|
| | | | 4,443,250 | | | | | | 4,443,250 | | |
衍生權證負債
|
| | | | 13,870,006 | | | | | | 24,764,148 | | |
總負債
|
| | | | 23,174,267 | | | | | | 32,963,466 | | |
承付款和或有事項(注5) | | | | | | | | | | | | | |
A類普通股,面值0.0001美元;截至2021年3月31日和2020年12月31日,可能贖回的A類普通股分別為11,628,162股和10,697,997股,分別為每股10.00美元
|
| | | | 116,281,625 | | | | | | 106,979,970 | | |
股東權益: | | | | | | | | | | | | | |
優先股,面值0.0001美元;授權100萬股;未發行和發行
|
| | | | — | | | | | | — | | |
A類普通股,面值0.0001美元;授權1億股;
2,746,838股和3,677,003股已發行和已發行股票(不包括 11,628,162股和10,697,997股,可能需要贖回)截至 2021年3月31日和2020年12月31日 |
| | | | 276 | | | | | | 368 | | |
截至2021年3月31日和2020年12月31日,B類普通股,面值0.0001美元;授權發行1000萬股;已發行和已發行股票3593,750股
|
| | | | 359 | | | | | | 359 | | |
新增實收資本
|
| | | | 17,208,460 | | | | | | 26,510,023 | | |
累計虧損
|
| | | | (12,209,091) | | | | | | (21,510,741) | | |
股東權益總額
|
| | | | 5,000,004 | | | | | | 5,000,009 | | |
總負債和股東權益
|
| | | $ | 144,455,896 | | | | | $ | 144,943,445 | | |
|
一般和行政費用
|
| | | $ | 1,547,072 | | |
|
總務費和管理費 - 相關方
|
| | | | 52,500 | | |
|
特許經營税費
|
| | | | 12,606 | | |
|
運營損失
|
| | | | (1,612,178) | | |
| 其他收入(費用) | | | | | | | |
|
信託賬户投資利息收入
|
| | | | 19,686 | | |
|
衍生權證負債公允價值變動
|
| | | | 10,894,142 | | |
|
淨收入
|
| | | $ | 9,301,650 | | |
|
A類普通股加權平均流通股
|
| | | | 14,375,000 | | |
|
每股基本和稀釋後淨收益,A類普通股
|
| | | $ | — | | |
|
B類普通股基本加權平均流通股
|
| | | | 3,593,750 | | |
|
每股基本淨收入,B類普通股
|
| | | $ | 2.59 | | |
|
稀釋加權平均B類普通股和不可贖回認股權證流通股
|
| | |
|
4,665,065
|
| |
|
稀釋後每股淨虧損、B類普通股和不可贖回認股權證
|
| | | $ | (0.34) | | |
| | |
普通股
|
| |
額外實收
大寫 |
| |
累計
赤字 |
| |
合計
股東的 股權 |
| | | | | | | | | | ||||||||||||||||||||||||||||||
| | |
A類
|
| |
B類
|
| | | | ||||||||||||||||||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| | | | ||||||||||||||||||||||||||||||||||||
Balance - 2020年12月31日
|
| | | | 3,677,003 | | | | | $ | 368 | | | | | | 3,593,750 | | | | | $ | 359 | | | | | $ | 26,510,023 | | | | | $ | (21,510,741) | | | | | $ | 5,000,009 | | | | | | ||||||
可能存在的普通股
贖回 |
| | | | (930,165) | | | | | | (93) | | | | | | — | | | | | | — | | | | | | (9,301,557) | | | | | | — | | | | | | (9,301,655) | | | | | | ||||||
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,301,650 | | | | | | 9,301,650 | | | | | | ||||||
Balance - 2021年3月31日
|
| | | | 2,746,838 | | | | | $ | 275 | | | | | | 3,593,750 | | | | | $ | 359 | | | | | $ | 17,208,466 | | | | | $ | (12,209,091) | | | | | $ | 5,000,004 | | | | | |
| 經營活動現金流: | | | | | | | |
|
淨收入
|
| | | $ | 9,301,650 | | |
| 將淨收入與經營活動中使用的淨現金進行調整: | | | | | | | |
|
信託賬户中的投資賺取利息
|
| | | | (19,686) | | |
|
權證負債公允價值變動
|
| | | | (10,894,142) | | |
| 經營性資產和負債變動: | | | | | | | |
|
預付費用
|
| | | | (11,454) | | |
|
應付帳款
|
| | | | (1,509) | | |
|
應計費用
|
| | | | 1,187,000 | | |
|
應繳特許經營税
|
| | | | (80,548) | | |
|
經營活動使用的淨現金
|
| | | | (518,689) | | |
|
現金淨減少
|
| | | | (518,689) | | |
|
期初Cash -
|
| | |
|
908,711
|
| |
|
Cash - 期末
|
| | | $ | 390,022 | | |
| 補充披露非現金活動: | | | | | | | |
|
可能贖回的A類普通股初始價值變動
|
| | | $ | (9,301,655) | | |
説明
|
| |
報價
處於活動狀態 市場 (一級) |
| |
意義重大
其他 可觀察 輸入 (二級) |
| |
意義重大
其他 看不見 輸入 (三級) |
| |||||||||
信託賬户中持有的投資
|
| | | $ | 143,836,562 | | | | | $ | — | | | | | $ | — | | |
衍生權證負債-公募權證
|
| | | $ | 6,641,250 | | | | | $ | — | | | | | $ | — | | |
衍生權證負債-私募權證
|
| | | $ | — | | | | | $ | — | | | | | $ | 7,228,756 | | |
説明
|
| |
報價
處於活動狀態 市場 (一級) |
| |
意義重大
其他 可觀察 輸入 (二級) |
| |
意義重大
其他 看不見 輸入 (三級) |
| |||||||||
信託賬户中持有的投資
|
| | | $ | 248,988,147 | | | | | $ | — | | | | | $ | — | | |
衍生權證負債-公募權證
|
| | | $ | 11,787,500 | | | | | $ | — | | | | | $ | — | | |
衍生權證負債-私募權證
|
| | | $ | — | | | | | $ | — | | | | | $ | 12,976,648 | | |
| | |
截至
2020年12月31日 |
| |
截至
2021年3月31日 |
| ||||||
行權價
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
單價
|
| | | $ | 10.00 | | | | | $ | 13.10 | | |
波動性
|
| | | | 25.0% | | | | | | 25.0% | | |
完成業務合併的概率
|
| | | | 78.0% | | | | | | 77.2% | | |
轉換選項的預期壽命
|
| | | | 5.42 | | | | | | 5.17 | | |
無風險費率
|
| | | | 0.42% | | | | | | 0.96% | | |
股息率
|
| | | | 0.0% | | | | | | 0.0% | | |
|
截至2020年12月31日的衍生權證負債
|
| | | $ | 12,976,648 | | |
|
衍生權證負債公允價值變動
|
| | | | (5,747,982) | | |
|
截至2021年3月31日的衍生權證負債
|
| | | $ | 7,228,756 | | |
| 資產: | | | | | | | |
| 流動資產: | | | | | | | |
|
現金
|
| | | $ | 908,711 | | |
|
預付費用
|
| | | | 198,172 | | |
|
流動資產總額
|
| | | | 1,106,883 | | |
|
信託賬户中持有的投資
|
| | | | 143,836,562 | | |
|
總資產
|
| | | $ | 144,943,445 | | |
| 負債和股東權益: | | | | | | | |
| 流動負債: | | | | | | | |
|
應付帳款
|
| | | $ | 458,155 | | |
|
應計費用
|
| | | | 3,168,000 | | |
|
應繳特許經營税
|
| | | | 129,913 | | |
|
流動負債總額
|
| | | | 3,756,068 | | |
|
延期承銷佣金
|
| | | | 4,443,250 | | |
|
衍生權證負債
|
| | | | 24,764,148 | | |
|
總負債
|
| | | | 32,963,466 | | |
| 承付款和或有事項(注6) | | | | | | | |
|
A類普通股,面值0.0001美元;可能贖回的股票為10,697,997股
每股10.00美元 |
| | | | 106,979,970 | | |
| 股東權益: | | | | | | | |
|
優先股,面值0.0001美元;授權100萬股;未發行和發行
|
| | | | — | | |
|
A類普通股,面值0.0001美元;授權發行1億股;3677,003股
已發行和已發行股票(不包括可能贖回的10,697,997股) |
| | | | 368 | | |
|
B類普通股,面值0.0001美元;授權發行1,000萬股;已發行和已發行股票3,593,750股
|
| | | | 359 | | |
|
新增實收資本
|
| | | | 26,510,023 | | |
|
累計虧損
|
| | | | (21,510,741) | | |
|
股東權益總額
|
| | | | 5,000,009 | | |
|
總負債和股東權益
|
| | | $ | 144,943,445 | | |
|
一般和行政費用
|
| | | $ | 3,776,741 | | |
|
總務費和管理費 - 相關方
|
| | | | 105,000 | | |
|
特許經營税費
|
| | | | 129,913 | | |
|
運營損失
|
| | | | (4,011,654) | | |
| 其他收入(費用) | | | | | | | |
|
信託賬户投資利息收入
|
| | | | 86,562 | | |
|
權證負債公允價值變動
|
| | | | (17,585,649) | | |
|
淨虧損
|
| | | $ | (21,510,741) | | |
|
A類普通股加權平均流通股
|
| | | | 14,375,000 | | |
|
每股基本和稀釋後淨收益
|
| | | $ | — | | |
|
B類普通股加權平均流通股
|
| | | | 3,468,192 | | |
|
每股基本和攤薄淨虧損
|
| | | $ | (6.20) | | |
| | |
普通股
|
| |
其他
實收 大寫 |
| |
累計
赤字 |
| |
合計
股東的 股權 |
| ||||||||||||||||||||||||||||||
| | |
A類
|
| |
B類
|
| ||||||||||||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||
Balance - 於2020年5月8日(開始)
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
向保薦人發行B類普通股
|
| | | | — | | | | | | — | | | | | | 3,593,750 | | | | | | 359 | | | | | | 24,641 | | | | | | — | | | | | | 25,000 | | |
在
中出售A類普通股
首次公開發行,權證淨額 負債 |
| | | | 14,375,000 | | | | | | 1,438 | | | | | | — | | | | | | — | | | | | | 140,273,212 | | | | | | — | | | | | | 140,274,650 | | |
報價成本
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,480,781) | | | | | | — | | | | | | (7,480,781) | | |
收到的現金超過私募認股權證的公允價值
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 671,851 | | | | | | — | | | | | | 671,851 | | |
可能贖回的普通股
|
| | | | (10,697,997) | | | | | | (1,070) | | | | | | — | | | | | | — | | | | | | (106,978,900) | | | | | | — | | | | | | (106,979,970) | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (21,510,741) | | | | | | (21,510,741) | | |
Balance - 2020年12月31日(重述):
|
| | | | 3,677,003 | | | | | $ | 368 | | | | | | 3,593,750 | | | | | $ | 359 | | | | | $ | 26,510,023 | | | | | $ | (21,510,741) | | | | | $ | 5,000,009 | | |
| 經營活動現金流: | | | | | | | |
|
淨虧損
|
| | | $ | (21,510,741) | | |
| 調整以調整淨虧損與經營活動中使用的淨現金: | | | | | | | |
|
信託賬户中的投資賺取利息
|
| | | | (86,562) | | |
|
衍生權證負債公允價值變動
|
| | | | 17,585,649 | | |
| 經營性資產和負債變動: | | | | | | | |
|
預付費用
|
| | | | (197,818) | | |
|
應付帳款
|
| | | | 455,911 | | |
|
應計費用
|
| | | | 3,168,000 | | |
|
應繳特許經營税
|
| | | | 129,913 | | |
|
經營活動使用的淨現金
|
| | | | (455,648) | | |
| 投資活動產生的現金流 | | | | | | | |
|
存入信託賬户的本金
|
| | | | (143,750,000) | | |
|
投資活動使用的淨現金
|
| | | | (143,750,000) | | |
| 融資活動現金流: | | | | | | | |
|
向保薦人發行B類普通股所得款項
|
| | | | 25,000 | | |
|
應付關聯方票據的收益
|
| | | | 200,000 | | |
|
償還應付關聯方票據
|
| | | | (200,000) | | |
|
首次公開發行(IPO)所得收益,毛
|
| | | | 143,750,000 | | |
|
私募收益
|
| | | | 4,375,000 | | |
|
已支付報價費用
|
| | | | (3,035,641) | | |
|
融資活動提供的淨現金
|
| | | | 145,114,359 | | |
|
現金淨增長
|
| | | | 908,711 | | |
|
期初Cash -
|
| | |
|
—
|
| |
|
Cash - 期末
|
| | | $ | 908,711 | | |
| 補充披露非現金活動: | | | | | | | |
|
應付賬款中包含的報價成本
|
| | | $ | 1,890 | | |
|
應付賬款中包含的預付費用
|
| | | $ | 354 | | |
|
與首次公開發行(IPO)相關的延期承銷佣金
|
| | | $ | 4,443,250 | | |
|
可能贖回的A類普通股初始分類
|
| | | $ | 128,444,190 | | |
|
可能贖回的A類普通股初始價值變動
|
| | | $ | (21,464,220) | | |
|
權證負債初始公允價值
|
| | | $ | 7,178,499 | | |
| | |
截至2020年12月31日
|
| |||||||||||||||
|
如前所述
報告 |
| |
重述
調整 |
| |
如上所述
|
| |||||||||||
資產負債表 | | | | | | | | | | | | | | | | | | | |
總資產
|
| | | $ | 144,943,445 | | | | | $ | — | | | | | $ | 144,943,445 | | |
負債和股東權益 | | | | | | | | | | | | | | | | | | | |
流動負債總額
|
| | | $ | 3,756,068 | | | | | $ | — | | | | | $ | 3,756,068 | | |
延期承銷佣金
|
| | | | 4,443,250 | | | | | | — | | | | | | 4,443,250 | | |
衍生權證負債
|
| | | | — | | | | | | 24,764,148 | | | | | | 24,764,148 | | |
總負債
|
| | | | 8,199,318 | | | | | | 24,764,148 | | | | | | 32,963,466 | | |
A類普通股,面值0.0001美元;受
可能的贖回 |
| | | | 131,744,120 | | | | | | (24,764,150) | | | | | | 106,979,970 | | |
股東權益 | | | | | | | | | | | | | | | | | | | |
優先股-面值0.0001美元
|
| | | | — | | | | | | — | | | | | | — | | |
A類普通股 - 面值0.0001美元
|
| | | | 120 | | | | | | 248 | | | | | | 368 | | |
B類普通股 - 面值0.0001美元
|
| | | | 359 | | | | | | — | | | | | | 359 | | |
新增實收資本
|
| | | | 8,924,620 | | | | | | 17,585,403 | | | | | | 26,510,023 | | |
累計虧損
|
| | | | (3,925,092) | | | | | | (17,585,649) | | | | | | (21,510,741) | | |
股東權益總額
|
| | | | 5,000,007 | | | | | | 2 | | | | | | 5,000,009 | | |
總負債和股東權益
|
| | | $ | 144,943,445 | | | | | $ | — | | | | | $ | 144,943,445 | | |
| | |
自2020年5月8日(開始)
至2020年12月31日 |
| |||||||||||||||
|
如前所述
報告 |
| |
重述
調整 |
| |
如上所述
|
| |||||||||||
操作説明書 | | | | | | | | | | | | | | | | | | | |
運營損失
|
| | | $ | (4,011,654) | | | | | $ | — | | | | | $ | (4,011,654) | | |
其他(費用)收入:
|
| | | | | | | | | | | | | | | | | | |
衍生權證負債公允價值調整
|
| | | | — | | | | | | (17,585,649) | | | | | | (17,585,649) | | |
信託賬户中的投資賺取利息
|
| | | | 86,562 | | | | | | — | | | | | | 86,562 | | |
其他(費用)收入合計
|
| | | | 86,562 | | | | | | (17,585,649) | | | | | | (17,499,087) | | |
淨虧損
|
| | | $ | (3,925,092) | | | | | $ | (17,585,649) | | | | | $ | (21,510,741) | | |
已發行的基本和稀釋加權平均A類普通股
|
| | | | 14,375,000 | | | | | | — | | | | | | 14,375,000 | | |
每股A股基本和攤薄淨虧損
|
| | | $ | — | | | | | | — | | | | | $ | — | | |
已發行基本和稀釋加權平均B類普通股
|
| | | | 3,468,192 | | | | | | — | | | | | | 3,468,192 | | |
每股B類股基本和攤薄淨虧損
|
| | | $ | (1.13) | | | | | | — | | | | | $ | (6.20) | | |
| | |
2020年5月8日(開始)至
2020年12月31日 |
| |||||||||||||||
|
如前所述
報告 |
| |
重述
調整 |
| |
如上所述
|
| |||||||||||
現金流量表 | | | | | | | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (3,925,092) | | | | | $ | (17,585,649) | | | | | $ | (21,510,741) | | |
將淨虧損與經營活動中使用的淨現金進行調整
|
| | | | (86,562) | | | | | | 17,585,649 | | | | | | 17,499,087 | | |
經營活動使用的淨現金
|
| | | | (455,648) | | | | | | — | | | | | | (455,648) | | |
投資活動使用的淨現金
|
| | | | (143,750,000) | | | | | | — | | | | | | (143,750,000) | | |
融資活動提供的淨現金
|
| | | | 137,935,860 | | | | | | — | | | | | | 137,935,860 | | |
| | |
截至2020年9月30日
|
| |||||||||||||||
|
如前所述
報告 |
| |
重述
調整 |
| |
如上所述
|
| |||||||||||
未經審計的簡明資產負債表 | | | | | | | | | | | | | | | | | | | |
總資產
|
| | | $ | 145,032,529 | | | | | $ | — | | | | | $ | 145,032,529 | | |
負債和股東權益 | | | | | | | | | | | | | | | | | | | |
流動負債總額
|
| | | $ | 146,941 | | | | | $ | — | | | | | $ | 146,941 | | |
延期承銷佣金
|
| | | | 4,443,250 | | | | | | — | | | | | | 4,443,250 | | |
衍生權證負債
|
| | | | — | | | | | | 8,360,013 | | | | | | 8,360,013 | | |
總負債
|
| | | | 4,590,191 | | | | | | 8,360,013 | | | | | | 12,950,204 | | |
A類普通股,面值0.0001美元;受
可能的贖回 |
| | | | 135,442,330 | | | | | | (8,360,010) | | | | | | 127,082,320 | | |
股東權益 | | | | | | | | | | | | | | | | | | | |
優先股-面值0.0001美元
|
| | | | — | | | | | | — | | | | | | — | | |
A類普通股 - 面值0.0001美元
|
| | | | 83 | | | | | | 84 | | | | | | 167 | | |
B類普通股 - 面值0.0001美元
|
| | | | 359 | | | | | | — | | | | | | 359 | | |
新增實收資本
|
| | | | 5,226,447 | | | | | | 1,181,427 | | | | | | 6,407,874 | | |
累計虧損
|
| | | | (226,881) | | | | | | (1,181,514) | | | | | | (1,408,395) | | |
股東權益總額
|
| | | | 5,000,008 | | | | | | (3) | | | | | | 5,000,005 | | |
總負債和股東權益
|
| | | $ | 145,032,529 | | | | | $ | — | | | | | $ | 145,032,529 | | |
| | |
截至2020年9月30日的三個月
|
| |||||||||||||||
|
如前所述
報告 |
| |
重述
調整 |
| |
如上所述
|
| |||||||||||
未經審計的運營簡明報表 | | | | | | | | | | | | | | | | | | | |
運營損失
|
| | | $ | (239,727) | | | | | $ | — | | | | | $ | (239,727) | | |
其他(費用)收入:
|
| | | | | | | | | | | | | | | | | | |
衍生權證負債公允價值調整
|
| | | | — | | | | | | (1,181,514) | | | | | | (1,181,514) | | |
信託賬户中的投資賺取利息
|
| | | | 43,410 | | | | | | — | | | | | | 43,410 | | |
其他(費用)收入合計
|
| | | | 43,410 | | | | | | (1,181,514) | | | | | | (1,138,104) | | |
淨虧損
|
| | | $ | (196,317) | | | | | $ | (1,181,514) | | | | | $ | (1,377,831) | | |
已發行的基本和稀釋加權平均A類普通股
|
| | | | 14,375,000 | | | | | | | | | | | | 14,375,000 | | |
每股A股基本和攤薄淨虧損
|
| | | $ | 0.00 | | | | | | | | | | | $ | 0.00 | | |
已發行基本和稀釋加權平均B類普通股
|
| | | | 3,593,750 | | | | | | | | | | | | 3,593,750 | | |
每股B類股基本和攤薄淨虧損
|
| | | $ | (0.05) | | | | | | | | | | | $ | (0.38) | | |
| | |
從5月8日(開始)到
2020年9月30日 |
| |||||||||||||||
|
如前所述
報告 |
| |
重述
調整 |
| |
如上所述
|
| |||||||||||
未經審計的運營簡明報表 | | | | | | | | | | | | | | | | | | | |
運營損失
|
| | | $ | (270,291) | | | | | $ | — | | | | | $ | (270,291) | | |
其他(費用)收入:
|
| | | | | | | | | | | | | | | | | | |
衍生權證負債公允價值調整
|
| | | | — | | | | | | (1,181,514) | | | | | | (1,181,514) | | |
信託賬户中的投資賺取利息
|
| | | | 43,410 | | | | | | — | | | | | | 43,410 | | |
其他(費用)收入合計
|
| | | | 43,410 | | | | | | (1,181,514) | | | | | | (1,138,104) | | |
淨虧損
|
| | | $ | (226,881) | | | | | $ | (1,181,514) | | | | | $ | (1,408,395) | | |
已發行的基本和稀釋加權平均A類普通股
|
| | | | 14,375,000 | | | | | | | | | | | | 14,375,000 | | |
每股A股基本和攤薄淨虧損
|
| | | $ | 0.00 | | | | | | | | | | | $ | 0.00 | | |
已發行基本和稀釋加權平均B類普通股
|
| | | | 3,593,750 | | | | | | | | | | | | 3,593,750 | | |
每股B類股基本和攤薄淨虧損
|
| | | $ | (0.06) | | | | | | | | | | | $ | (0.39) | | |
| | |
從5月8日(開始)到
2020年9月30日 |
| |||||||||||||||
|
如前所述
報告 |
| |
重述
調整 |
| |
如上所述
|
| |||||||||||
未經審計的現金流量簡明表 | | | | | | | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (226,881) | | | | | $ | (1,181,514) | | | | | $ | (1,408,395) | | |
將淨虧損與經營活動中使用的淨現金進行調整
|
| | | | (43,410) | | | | | | 1,181,514 | | | | | | 1,138,104 | | |
經營活動使用的淨現金
|
| | | | (376,769) | | | | | | — | | | | | | (376,769) | | |
投資活動使用的淨現金
|
| | | | (143,750,000) | | | | | | — | | | | | | (143,750,000) | | |
融資活動提供的淨現金
|
| | | | 145,114,359 | | | | | | — | | | | | | 145,114,359 | | |
説明
|
| |
報價
處於活動狀態 市場 (一級) |
| |
意義重大
其他 可觀察 輸入 (二級) |
| |
意義重大
其他 看不見 輸入 (三級) |
| |||||||||
資產: | | | | | | | | | | | | | | | | | | | |
信託賬户持有的投資2021年1月21日到期的美國國庫券
|
| | | $ | 143,836,562 | | | | | $ | — | | | | | $ | — | | |
負債: | | | | | | | | | | | | | | | | | | | |
衍生權證債務 - 公開
|
| | | $ | 11,787,500 | | | | | $ | — | | | | | $ | — | | |
衍生權證債務 - 私人
|
| | | $ | — | | | | | $ | — | | | | | $ | 12,976,648 | | |
| | |
截至
2020年7月21日 |
| |
截至
2020年12月31日 |
| ||||||
波動性
|
| | | | 25.0% | | | | | | 25% | | |
完成業務合併的概率
|
| | | | 70.0% | | | | | | 78% | | |
轉換選項的預期壽命
|
| | | | 5.86 | | | | | | 5.42 | | |
無風險費率
|
| | | | 0.35% | | | | | | 0.42% | | |
股息率
|
| | | | 0.0% | | | | | | 0.0% | | |
|
2020年5月8日(開始)的擔保負債
|
| | | $ | — | | |
|
公開和私募認股權證發行
|
| | | | 7,178,499 | | |
|
權證負債公允價值變動
|
| | | | 17,585,649 | | |
|
2020年12月31日的擔保負債
|
| | | $ | 24,764,148 | | |
| | |
2020年12月31日
|
| |||
當前 | | | | | | | |
聯邦政府
|
| | | $ | — | | |
狀態
|
| | | | — | | |
延期 | | | | | | | |
聯邦政府
|
| | | | (824,269) | | |
狀態
|
| | | | — | | |
估值津貼
|
| | | | 824,269 | | |
所得税撥備
|
| | | $ | — | | |
| | |
2020年12月31日
|
| |||
遞延税金資產: | | | | | | | |
啟動/組織成本
|
| | | $ | 815,166 | | |
淨營業虧損結轉
|
| | | | 9,104 | | |
遞延税金資產總額
|
| | | | 824,269 | | |
估值津貼
|
| | | | (824,269) | | |
遞延税金資產,扣除免税額
|
| | | $ | — | | |
|
法定聯邦所得税税率
|
| | | | 21.0% | | |
|
衍生權證負債公允價值變動
|
| | | | (17.2)% | | |
|
評估免税額更改
|
| | | | (3.8)% | | |
|
實際税率
|
| | | | 0.0% | | |