|
英格蘭和威爾士
(州或其他司法管轄區
成立公司或組織) |
| |
7374
(主要標準行業
分類代碼號) |
| |
不適用
(税務局僱主
識別碼) |
|
|
馬丁·A·惠靈頓
巴塞洛繆·A·希恩,III 奈傑爾·D.J.威爾遜 盛德國際律師事務所 1號樓佩奇磨坊路1001號 加利福尼亞州帕洛阿爾託94304 (650) 565-7000 |
| |
詹姆斯·T·西里
米歇爾·蓋勒 Duane Morris LLP 1540百老匯大街 紐約,NY 10036 (973) 424-2020 |
|
| | | ||||||||||||||
|
擬註冊的各類證券名稱
|
| | |
建議
最大 聚合 發行價(1)(2) |
| | |
金額
註冊費 |
| ||||||
|
2026年到期的 %高級票據
|
| | | | $ | 57,500,000 | | | | | | $ | 5,330.25* | | |
|
關於本招股説明書
|
| | | | II | | |
|
歐洲經濟區潛在投資者注意事項
|
| | | | II | | |
|
英國潛在投資者須知
|
| | | | II | | |
|
財務信息展示
|
| | | | iv | | |
|
招股説明書摘要
|
| | | | 1 | | |
|
產品
|
| | | | 7 | | |
|
彙總歷史合併財務和其他數據
|
| | | | 10 | | |
|
風險因素
|
| | | | 14 | | |
|
有關前瞻性陳述的特別説明
|
| | | | 63 | | |
|
行業和市場數據
|
| | | | 64 | | |
|
行業術語和概念詞彙表
|
| | | | 65 | | |
|
收益使用情況
|
| | | | 68 | | |
|
大寫
|
| | | | 69 | | |
|
其他債務説明
|
| | | | 70 | | |
|
備註説明
|
| | | | 71 | | |
|
管理層對財務狀況和經營成果的討論和分析
|
| | | | 87 | | |
|
業務
|
| | | | 100 | | |
|
管理
|
| | | | 115 | | |
|
關聯方交易
|
| | | | 125 | | |
|
主要股東
|
| | | | 127 | | |
|
物質所得税考慮因素
|
| | | | 128 | | |
|
承銷
|
| | | | 133 | | |
|
此次發售的費用
|
| | | | 138 | | |
|
法律事務
|
| | | | 139 | | |
|
專家
|
| | | | 140 | | |
|
程序的送達和責任的執行
|
| | | | 141 | | |
|
您可以在哪裏找到更多信息
|
| | | | 143 | | |
|
合併財務報表索引
|
| | | | F-1 | | |
| | |
截止月份
2021年10月31日 |
| |||||||||
| | |
£
|
| |
$
|
| ||||||
毛利
|
| | | | 33,060,353 | | | | | | 44,532,296 | | |
毛利率(1)
|
| | | | 422% | | | | | | 422% | | |
採礦設備折舊
|
| | | | 975,103 | | | | | | 1,313,464 | | |
數字貨幣公允價值變動
|
| | | | (27,446,831) | | | | | | (36,970,882) | | |
銷售數字貨幣已實現虧損
|
| | | | — | | | | | | — | | |
加密貨幣管理費
|
| | | | (361,578) | | | | | | (487,045) | | |
礦業利潤
|
| | | | 6,227,047 | | | | | | 8,387,833 | | |
比特幣和比特幣等值開採保證金
|
| | | | 86% | | | | | | 86% | | |
| | |
截至12月31日的年度
|
| |
截至9月30日的9個月
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
(未審核)
2021 |
| |
(未審核)
2020 |
| ||||||||||||||||||||||||
| | |
£
|
| |
$
|
| |
£
|
| |
£
|
| |
$
|
| |
£
|
| ||||||||||||||||||
收入
|
| | | | 18,957,417 | | | | | | 25,535,641 | | | | | | 8,616,879 | | | | | | 50,372,365 | | | | | | 67,851,576 | | | | | | 14,885,868 | | |
直接成本
|
| | | | (11,210,889) | | | | | | (15,101,067) | | | | | | (3,476,159) | | | | | | (8,405,088) | | | | | | (11,321,654) | | | | | | (9,126,624) | | |
採礦設備折舊
|
| | | | (5,895,573) | | | | | | (7,941,337) | | | | | | (2,066,248) | | | | | | (7,160,793) | | | | | | (9,645,588) | | | | | | (4,500,487) | | |
改進採礦設施折舊
|
| | | | — | | | | | | — | | | | | | (17,388) | | | | | | — | | | | | | — | | | | | | — | | |
數字公允價值變動
幣種 |
| | | | 2,342,538 | | | | | | 3,155,399 | | | | | | (201,747) | | | | | | 2,297,176 | | | | | | 3,094,296 | | | | | | 320,532 | | |
銷售數字產品的已實現損益
幣種 |
| | | | (272,142) | | | | | | (366,575) | | | | | | (132,107) | | | | | | 598,956 | | | | | | 806,794 | | | | | | (314,280) | | |
毛利
|
| | | | 3,921,351 | | | | | | 5,282,061 | | | | | | 2,723,230 | | | | | | 37,702,616 | | | | | | 50,785,424 | | | | | | 1,265,009 | | |
毛利
|
| | | | 21% | | | | | | 21% | | | | | | 32% | | | | | | 75% | | | | | | 75% | | | | | | 9% | | |
運營成本和費用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
諮詢費
|
| | | | 690,430 | | | | | | 930,009 | | | | | | 1,186,450 | | | | | | 906,871 | | | | | | 1,221,555 | | | | | | 309,901 | | |
專業費
|
| | | | 249,440 | | | | | | 335,996 | | | | | | 607,190 | | | | | | 643,044 | | | | | | 866,180 | | | | | | 284,160 | | |
一般和行政
|
| | | | 1,227,285 | | | | | | 1,653,153 | | | | | | 1,362,367 | | | | | | 1,986,372 | | | | | | 2,675,643 | | | | | | 791,400 | | |
匯兑損失
|
| | | | 271,175 | | | | | | 365,273 | | | | | | 401,038 | | | | | | 1,019,918 | | | | | | 1,373,830 | | | | | | 79,229 | | |
信用損失沖銷收益
|
| | | | (447,242) | | | | | | (602,435) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
股份支付
|
| | | | 331,733 | | | | | | 446,844 | | | | | | — | | | | | | 2,854,652 | | | | | | 3,845,216 | | | | | | — | | |
總運營費用
|
| | | | 2,322,821 | | | | | | 3,128,840 | | | | | | 3,557,045 | | | | | | 7,410,857 | | | | | | 9,982,424 | | | | | | 1,464,690 | | |
營業收入/(虧損)
|
| | | | 1,598,530 | | | | | | 2,153,221 | | | | | | (833,815) | | | | | | 30,291,759 | | | | | | 40,803,000 | | | | | | (199,681) | | |
其他收入(費用) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
利息收入
|
| | | | 1,389 | | | | | | 1,871 | | | | | | 5,617 | | | | | | — | | | | | | — | | | | | | 46 | | |
投資銷售虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (749,795) | | | | | | (1,009,974) | | | | | | — | | |
利息支出
|
| | | | (157,501) | | | | | | (212,154) | | | | | | (40,853) | | | | | | (613,488) | | | | | | (826,368) | | | | | | (145,232) | | |
其他收入/(虧損)合計
|
| | | | (156,112) | | | | | | (210,283) | | | | | | (35,236) | | | | | | (1,363,283) | | | | | | (1,836,342) | | | | | | (145,186) | | |
| | |
截至12月31日的年度
|
| |
截至9月30日的9個月
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
(未審核)
2021 |
| |
(未審核)
2020 |
| ||||||||||||||||||||||||
| | |
£
|
| |
$
|
| |
£
|
| |
£
|
| |
$
|
| |
£
|
| ||||||||||||||||||
所得税費用
|
| | | | — | | | | | | — | | | | | | — | | | | | | (8,838,095) | | | | | | (11,904,914) | | | | | | — | | |
淨收益/(虧損)
|
| | | | 1,442,418 | | | | | | 1,942,938 | | | | | | (869,051) | | | | | | 20,090,381 | | | | | | 27,061,744 | | | | | | (344,867) | | |
其他綜合收益 - 匯兑損益
|
| | | | 264,612 | | | | | | 356,432 | | | | | | 178,240 | | | | | | (463,116) | | | | | | (623,817) | | | | | | 68,999 | | |
綜合總收入
|
| | | | 1,707,030 | | | | | | 2,299,370 | | | | | | (690,811) | | | | | | 19,627,265 | | | | | | 26,437,927 | | | | | | (275,868) | | |
基本每股收益(便士)
|
| | | | 0.6 | | | | | | 0.8 | | | | | | (0.2) | | | | | | 4.3 | | | | | | 5.8 | | | | | | (0.1) | | |
稀釋後每股收益(便士)
|
| | | | 0.5 | | | | | | 0.7 | | | | | | (0.2) | | | | | | 4.1 | | | | | | 5.5 | | | | | | (0.1) | | |
| | |
截至12月31日的年度
|
| |
截至9月30日的9個月
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2021(5)
|
| |
2020
|
| ||||||||||||
| | |
(未審核)
|
| |||||||||||||||||||||
挖掘的比特幣和比特幣等價物
|
| | | | 2,465 | | | | | | 1,330 | | | | | | 1,480 | | | | | | 2,128 | | |
比特幣和比特幣等值開採保證金(2)
|
| | | | 41% | | | | | | 59% | | | | | | 83% | | | | | | 39% | | |
開採的每枚比特幣或比特幣等價物的平均總成本
|
| | | £ | 6,100 | | | | | £ | 4,431 | | | | | £ | 8,561 | | | | | £ | 6,401 | | |
開採的每個比特幣或比特幣等價物的平均直接成本(3)
|
| | | £ | 4,548 | | | | | £ | 2,627 | | | | | £ | 5,678 | | | | | £ | 4,289 | | |
持有比特幣和比特幣等價物
(期末) |
| | | | 216 | | | | | | 193 | | | | | | 1,836 | | | | | | 126 | | |
EBITDA(4) | | | | £ | 7,625,309 | | | | | £ | 1,387,386 | | | | | £ | 36,940,975 | | | | | £ | 4,403,834 | | |
| | |
截至2021年9月30日
(未審核) |
| |||||||||
| | |
£
|
| |
$
|
| ||||||
現金和現金等價物
|
| | | | 63,726,870 | | | | | | 85,840,094 | | |
總資產
|
| | | | 257,309,834 | | | | | | 346,596,346 | | |
總負債
|
| | | | 71,453,136 | | | | | | 96,247,374 | | |
累計盈餘
|
| | | | 43,107,279 | | | | | | 58,065,505 | | |
總股本
|
| | | | 185,856,698 | | | | | | 250,348,972 | | |
| | |
年終
12月31日 |
| |
截至9個月
9月30日 |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
£
|
| |
£
|
| |
£
|
| |
£
|
| ||||||||||||
毛利
|
| | | | 3,921,351 | | | | | | 2,723,230 | | | | | | 37,702,616 | | | | | | 1,265,009 | | |
毛利
|
| | |
|
21%
|
| | | |
|
32%
|
| | | |
|
75%
|
| | | |
|
9%
|
| |
採礦設備折舊
|
| | | | 5,895,573 | | | | | | 2,066,248 | | | | | | 7,160,793 | | | | | | 4,500,487 | | |
數字貨幣交易會的變化
|
| | | | (2,342,538) | | | | | | 201,747 | | | | | | (2,297,176) | | | | | | (320,532) | | |
銷售數字貨幣的已實現損益
|
| | | | 272,142 | | | | | | 132,107 | | | | | | (598,956) | | | | | | 314,280 | | |
加密貨幣管理費
|
| | | | — | | | | | | — | | | | | | (1,675,304) | | | | | | — | | |
礦業利潤
|
| | | | 7,746,528 | | | | | | 5,123,332 | | | | | | 40,291,973 | | | | | | 5,759,244 | | |
比特幣和比特幣等值開採保證金
|
| | | | 41% | | | | | | 59% | | | | | | 83% | | | | | | 39% | | |
| | |
年終
12月31日 |
| |
截至9個月
9月30日 |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
£
|
| |
£
|
| |
£
|
| |
£
|
| ||||||||||||
開採的每個比特幣和比特幣等價物的總成本
|
| | | | 15,036,066 | | | | | | 5,893,649 | | | | | | 12,669,749 | | | | | | 13,620,859 | | |
開採的每枚比特幣和比特幣等價物的平均總成本
|
| | | | 6,100 | | | | | | 4,431 | | | | | | 8,561 | | | | | | 6,401 | | |
採礦設備折舊
|
| | | | (5,895,573) | | | | | | (2,066,248) | | | | | | (7,160,793) | | | | | | (4,500,487) | | |
改進採礦設施折舊
|
| | | | — | | | | | | (17,388) | | | | | | — | | | | | | — | | |
數字貨幣公允價值變動
|
| | | | 2,342,538 | | | | | | (201,747) | | | | | | (2,297,176) | | | | | | (320,532) | | |
銷售數字貨幣實現損益
|
| | | | (272,142) | | | | | | (132,107) | | | | | | 598,956 | | | | | | (314,280) | | |
開採的比特幣和比特幣等價物的直接成本
|
| | | | 11,210,889 | | | | | | 3,476,159 | | | | | | 8,405,088 | | | | | | 9,126,624 | | |
每開採比特幣和比特幣等價物的平均直接成本
|
| | | | 4,548 | | | | | | 2,627 | | | | | | 5,678 | | | | | | 4,289 | | |
| | |
年終
12月31日 |
| |
截至9個月
9月30日 |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
£
|
| |
£
|
| ||||||||||||||||||
淨收益/(虧損)
|
| | | | 1,442,418 | | | | | | (869,051) | | | | | | 20,090,381 | | | | | | (344,867) | | |
利息
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
利息支出
|
| | | | 157,501 | | | | | | 40,853 | | | | | | 613,488 | | | | | | 145,232 | | |
利息收入
|
| | | | (1,389) | | | | | | (5,617) | | | | | | — | | | | | | (46) | | |
採礦設備折舊
|
| | | | 5,895,573 | | | | | | 2,066,248 | | | | | | 7,160,793 | | | | | | 4,500,487 | | |
採礦設施折舊
|
| | | | — | | | | | | — | | | | | | 133,638 | | | | | | — | | |
改進採礦設施折舊
|
| | | | 17,039 | | | | | | 17,388 | | | | | | 17,496 | | | | | | 12,779 | | |
攤銷
|
| | | | 114,167 | | | | | | 137,565 | | | | | | 87,084 | | | | | | 90,249 | | |
所得税費用
|
| | | | — | | | | | | — | | | | | | 8,838,095 | | | | | | — | | |
EBITDA
|
| | | | 7,625,309 | | | | | | 1,387,386 | | | | | | 36,940,975 | | | | | | 4,403,834 | | |
| | |
截至2021年9月30日
|
| |||||||||||||||||||||||||||||||||
| | |
實際
(未審核) |
| |
形式
(未審核) |
| |
調整後的形式
(未審核) |
| |||||||||||||||||||||||||||
| | |
£
|
| |
$
|
| |
£
|
| |
$
|
| |
£
|
| |
$
|
| ||||||||||||||||||
現金和現金等價物
|
| | | | 63,726,870 | | | | | | 85,840,094 | | | | | | 45,167,108 | | | | | | 60,840,094 | | | | | | 80,181,121 | | | | | | 108,003,969 | | |
總債務
|
| | | | 42,804,211 | | | | | | 57,657,272 | | | | | | 24,244,449 | | | | | | 32,657,272 | | | | | | 59,258,462 | | | | | | 79,821,147 | | |
股東權益
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股,0.001 GB面值;467,082,335股授權、發行和流通股,截至2021年9月30日
|
| | | | 467,082 | | | | | | 629,159 | | | | | | 467,082 | | | | | | 629,159 | | | | | | 467,082 | | | | | | 629,159 | | |
新增實收資本
|
| | | | 140,424,734 | | | | | | 189,152,117 | | | | | | 140,424,734 | | | | | | 189,152,117 | | | | | | 140,424,734 | | | | | | 189,152,117 | | |
累計其他綜合收益
|
| | | | (20,264) | | | | | | (27,296) | | | | | | (20,264) | | | | | | (27,296) | | | | | | (20,264) | | | | | | (27,296) | | |
股份支付準備金
|
| | | | 1,877,867 | | | | | | 2,529,487 | | | | | | 1,877,867 | | | | | | 2,529,487 | | | | | | 1,877,867 | | | | | | 2,529,487 | | |
累計盈餘
|
| | | | 43,107,279 | | | | | | 58,065,505 | | | | | | 43,107,279 | | | | | | 58,065,505 | | | | | | 43,107,279 | | | | | | 58,065,505 | | |
總市值
|
| | | | 228,660,909 | | | | | | 308,006,244 | | | | | | 210,101,147 | | | | | | 283,006,244 | | | | | | 245,115,160 | | | | | | 330,170,119 | | |
| | |
合計
|
| |
不到1年
|
| |
1個 - 3年
|
| |||||||||
長期貸款(1)
|
| | | $ | 6,600,750 | | | | | $ | 5,200,632 | | | | | $ | 1,400,118 | | |
短期貸款(2)
|
| | | $ | 45,000,000 | | | | | $ | 45,000,000 | | | | | | — | | |
抵押貸款(3) | | | | $ | 6,119,020 | | | | | $ | 1,551,487 | | | | | $ | 4,567,533 | | |
| | |
截至2010年12月31日的年度
|
| |
截至9月30日的9個月
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
未經審計的
|
| |||||||||||||||||||||
挖掘的比特幣和比特幣等價物
|
| | | | 2,465 | | | | | | 1,330 | | | | | | 1,480 | | | | | | 2,128 | | |
毛利
|
| | | | 21% | | | | | | 32% | | | | | | 75% | | | | | | 9% | | |
比特幣和比特幣等價物挖掘
毛利 |
| | | | 41% | | | | | | 59% | | | | | | 83% | | | | | | 39% | | |
開採的每枚比特幣或比特幣等價物的平均總成本
|
| | | £ | 6,100 | | | | | £ | 4,431 | | | | | £ | 8,561 | | | | | £ | 6,401 | | |
開採的每枚比特幣或比特幣等價物的平均直接成本
|
| | | £ | 4,548 | | | | | £ | 2,627 | | | | | £ | 5,678 | | | | | £ | 4,289 | | |
持有的比特幣和比特幣等價物(期末)
|
| | | | 216 | | | | | | 193 | | | | | | 1,836 | | | | | | 126 | | |
淨收益/(虧損)
|
| | | £ | 1,442,418 | | | | | £ | (869,051) | | | | | £ | 20,090,381 | | | | | £ | (344,867) | | |
EBITDA
|
| | | £ | 7,625,309 | | | | | £ | 1,387,386 | | | | | £ | 36,940,975 | | | | | £ | 4,403,834 | | |
| | |
截至12月31日的年度
|
| |
截至9月30日的9個月
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||
| | |
£
|
| |
$
|
| |
£
|
| |
£
|
| |
$
|
| |
£
|
| ||||||||||||||||||
收入 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
總收入
|
| | | | 18,957,417 | | | | | | 25,535,641 | | | | | | 8,616,879 | | | | | | 50,372,365 | | | | | | 67,851,576 | | | | | | 14,885,868 | | |
直接成本
|
| | | | (11,210,889) | | | | | | (15,101,067) | | | | | | (3,476,159) | | | | | | (8,405,088) | | | | | | (11,321,654) | | | | | | (9,126,624) | | |
採礦設備折舊
|
| | | | (5,895,573) | | | | | | (7,941,337) | | | | | | (2,066,248) | | | | | | (7,160,793) | | | | | | (9,645,588) | | | | | | (4,500,487) | | |
改進採礦設施折舊
|
| | | | — | | | | | | — | | | | | | (17,388) | | | | | | — | | | | | | — | | | | | | — | | |
數字貨幣公允價值變動
|
| | | | 2,342,538 | | | | | | 3,155,399 | | | | | | (201,747) | | | | | | 2,297,176 | | | | | | 3,094,296 | | | | | | 320,532 | | |
銷售數字貨幣的已實現損益
|
| | | | (272,142) | | | | | | (366,575) | | | | | | (132,107) | | | | | | 598,956 | | | | | | 806,794 | | | | | | (314,280) | | |
毛利
|
| | | | 3,921,351 | | | | | | 5,282,061 | | | | | | 2,723,230 | | | | | | 37,702,616 | | | | | | 50,785,424 | | | | | | 1,265,009 | | |
毛利
|
| | | | 21% | | | | | | 21% | | | | | | 32% | | | | | | 75% | | | | | | 75% | | | | | | 9% | | |
運營成本和費用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
諮詢費
|
| | | | 690,430 | | | | | | 930,009 | | | | | | 1,186,450 | | | | | | 906,871 | | | | | | 1,221,555 | | | | | | 309,901 | | |
專業費
|
| | | | 249,440 | | | | | | 335,996 | | | | | | 607,190 | | | | | | 643,044 | | | | | | 866,180 | | | | | | 284,160 | | |
一般行政管理
|
| | | | 1,227,285 | | | | | | 1,653,153 | | | | | | 1,362,367 | | | | | | 1,986,372 | | | | | | 2,675,643 | | | | | | 791,400 | | |
匯兑損失
|
| | | | 271,175 | | | | | | 365,273 | | | | | | 401,038 | | | | | | 1,019,918 | | | | | | 1,373,830 | | | | | | 79,229 | | |
信用損失沖銷收益
|
| | | | (447,242) | | | | | | (602,435) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
股份支付
|
| | | | 331,733 | | | | | | 446,844 | | | | | | — | | | | | | 2,854,652 | | | | | | 3,845,216 | | | | | | — | | |
總運營費用
|
| | | | 2,322,821 | | | | | | 3,128,840 | | | | | | 3,557,045 | | | | | | 7,410,857 | | | | | | 9,982,424 | | | | | | 1,464,690 | | |
營業收入/(虧損)
|
| | | | 1,598,530 | | | | | | 2,153,221 | | | | | | (833,815) | | | | | | 30,291,759 | | | | | | 40,803,000 | | | | | | (199,681) | | |
利息收入
|
| | | | 1,389 | | | | | | 1,871 | | | | | | 5,617 | | | | | | — | | | | | | — | | | | | | 46 | | |
投資銷售虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (749,795) | | | | | | (1,009,974) | | | | | | — | | |
利息支出
|
| | | | (157,501) | | | | | | (212,154) | | | | | | (40,853) | | | | | | (613,488) | | | | | | (826,368) | | | | | | (145,232) | | |
其他收入/(虧損)合計
|
| | | | (156,112) | | | | | | (210,283) | | | | | | (35,236) | | | | | | (1,363,283) | | | | | | (1,836,342) | | | | | | (145,186) | | |
所得税前收入/(虧損)
|
| | | | 1,442,418 | | | | | | 1,942,938 | | | | | | (869,051) | | | | | | 20,090,381 | | | | | | 27,061,744 | | | | | | (344,867) | | |
所得税費用
|
| | | | — | | | | | | — | | | | | | — | | | | | | (8,838,095) | | | | | | (11,904,914) | | | | | | — | | |
淨收益/(虧損)
|
| | | | 1,442,418 | | | | | | 1,970,632 | | | | | | (869,051) | | | | | | 20,090,381 | | | | | | 27,061,744 | | | | | | (344,867) | | |
其他綜合收益 - 匯兑損益
|
| | | | 264,612 | | | | | | 356,432 | | | | | | 178,240 | | | | | | (463,116) | | | | | | (623,817) | | | | | | 68,999 | | |
綜合總收入
|
| | | | 1,707,030 | | | | | | 2,299,370 | | | | | | 690,811 | | | | | | 19,627,265 | | | | | | 26,437,927 | | | | | | (275,868) | | |
| | |
截至12月31日的年度
|
| |
截至9月30日的9個月
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||
| | |
£
|
| |
$
|
| |
£
|
| |
£
|
| |
$
|
| |
£
|
| ||||||||||||||||||
來自/(用於)經營活動的淨現金流。
|
| | | | 2,409,830 | | | | | | 3,246,041 | | | | | | (887,852) | | | | | | (7,001,090) | | | | | | (9,430,468) | | | | | | 2,198,489 | | |
淨現金(用於)投資活動
|
| | | | (1,102,300) | | | | | | (1,484,798) | | | | | | (16,424,467) | | | | | | (96,383,562) | | | | | | (129,828,658) | | | | | | (1,807,971) | | |
淨現金產生於/(使用
in)融資活動 |
| | | | 581,889 | | | | | | 783,818 | | | | | | 1,084,218 | | | | | | 165,060,761 | | | | | | 222,336,845 | | | | | | 56,665 | | |
現金淨增/(減)
和現金等價物 |
| | | | 1,889,419 | | | | | | 2,545,047 | | | | | | (16,228,101) | | | | | | 61,676,109 | | | | | | 83,077,719 | | | | | | 447,182 | | |
位置
|
| |
擁有或
託管 |
| |
設施
大小(FT) |
| |
電源容量
(MW)(2) |
|
加拿大魁北克
|
| | 擁有 | | | 40,000 | | | 15 | |
加拿大魁北克
|
| | 擁有 | | | 100,000 | | | 5 | |
加拿大魁北克
|
| | 託管 | | | 不適用 | | | 1.1 | |
美國肯塔基州
|
| | 託管 | | | 260,000 | | | 17.4 | |
美國佐治亞州
|
| | 託管 | | | 54,000 | | | 3.2 | |
美國北卡羅來納州
|
| | 託管 | | | 250,000 | | | 2.9 | |
美國德克薩斯州
|
| | 擁有 | | |
在建
|
| | 最多200(1) | |
名稱
|
| |
年齡
|
| |
職位(S)
|
| |||
執行主任 | | | | | | | | | | |
彼得·沃爾(1) | | | | | 46 | | | | 首席執行官兼臨時董事長 | |
Alex Appleton(2) | | | | | 42 | | | | 首席財務官兼總監 | |
非執行董事 | | | | | | | | | | |
Sarah Gow(3) | | | | | 51 | | | | 導演 | |
Maria Perrella(4) | | | | | 56 | | | | 導演 | |
馬修·肖 | | | | | 61 | | | | 導演 | |
Colleen Sullivan(5) | | | | | 48 | | | | 導演 | |
姓名和主要職務
|
| |
年
|
| |
工資
(£) |
| |
獎金(1)
(£) |
| |
總計(2)
(£) |
| ||||||||||||
彼得·沃爾(3)
|
| | | | 2020 | | | | | | 213,873 | | | | | | 27,049 | | | | | | 240,922 | | |
首席執行官兼臨時董事長
|
| | | | | | | | | | | | | | | | | | | | | | | | |
伊恩·麥克勞德
|
| | | | 2020 | | | | | | 128,539 | | | | | | 36,444 | | | | | | 164,983 | | |
前執行主席
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Alex Appleton(4)
|
| | | | 2020 | | | | | | 35,500 | | | | | | 4,950 | | | | | | 40,450 | | |
首席財務官
|
| | | | | | | | | | | | | | | | | | | | | | | | |
詹姆斯·薩維奇(5)
|
| | | | 2020 | | | | | | 47,035 | | | | | | — | | | | | | 47,035 | | |
前首席財務官
|
| | | | | | | | | | | | | | | | | | | | | | | | |
蒂莫西·勒·德魯伊倫克(6)
|
| | | | 2020 | | | | | | 30,000 | | | | | | — | | | | | | 30,000 | | |
前首席財務官
|
| | | | | | | | | | | | | | | | | | | | | | | | |
名稱
|
| |
普通
個共享 底層 選項 |
| |
練習
價格 每個普通人 共享(GB) |
| |
授予日期
|
| |
到期
日期 (如果適用) |
| ||||||||||||
執行主任 | | | | | | | | | | | | | | | | | | | | | | | | | |
彼得·沃爾
|
| | | | 1,000,000 | | | | | | 0.16 | | | | | | 07/25/2018 | | | | | | 07/25/2024 | | |
| | | | | 5,700,000 | | | | | | 0.07 | | | | | | 02/05/2020 | | | | | | 02/04/2030 | | |
伊恩·麥克勞德
|
| | | | 1,900,000 | | | | | | 0.07 | | | | | | 02/05/2020 | | | | | | 07/25/2024 | | |
亞歷克斯·阿普爾頓
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
蒂莫西·勒·德魯伊倫克
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
非執行董事(1) | | | | | | | | | | | | | | | | | | | | | | | | | |
馬修·肖
|
| | | | 1,000,000 | | | | | | 0.16 | | | | | | 07/17/2019 | | | | | | 07/17/2025 | | |
| | | | | 475,000 | | | | | | 0.07 | | | | | | 02/05/2020 | | | | | | 07/25/2024 | | |
詹姆斯·薩維奇
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Marco D‘Attanasio
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
名稱
|
| |
費用
送貨 現金(GB) |
| |
費用
送貨 共享(GB) |
| |
總計
費用(GB) |
| |||||||||
非執行董事(1) | | | | | | | | | | | | | | | | | | | |
馬修·肖
|
| | | | 36,532 | | | | | | — | | | | | | 36,532 | | |
詹姆斯·薩維奇
|
| | | | 8,750 | | | | | | — | | | | | | 8,750 | | |
Marco D‘Attanasio
|
| | | | 12,500 | | | | | | — | | | | | | 12,500 | | |
蒂莫西·勒·德魯伊倫克
|
| | | | 6,000 | | | | | | — | | | | | | 6,000 | | |
受益人姓名
|
| |
普通號碼
實益擁有的股份 |
| |||
3%或更大股東: | | | |||||
放大轉型數據共享ETF(1)
|
| | | | 20,446,985 | | |
高管和董事:
|
| | | | | | |
彼得·沃爾
|
| | |
|
*
|
| |
亞歷克斯·阿普爾頓
|
| | |
|
*
|
| |
馬修·肖
|
| | |
|
*
|
| |
Sarah Gow
|
| | |
|
*
|
| |
瑪麗亞·佩雷拉
|
| | |
|
*
|
| |
Colleen Sullivan
|
| | |
|
*
|
| |
所有現任董事和高管作為一個羣體
(6人) |
| | | | 9,030,115(2) | | |
承銷商
|
| |
本金金額
個註釋 |
| |||
B.萊利證券公司
|
| | | $ | | | |
D.A.戴維森公司
|
| | | | | | |
拉登堡塔爾曼公司
|
| | | | | | |
威廉·布萊爾公司(William Blair&Co.,L.L.C.)
|
| | | | | | |
有限責任公司基準投資部EF Hutton
|
| | | | | | |
Aegic Capital Corp.
|
| | | | | | |
Alexander Capital L.P.
|
| | | | | | |
高力證券公司
|
| | | | | | |
Northland Securities,Inc.
|
| | | | | | |
Revere Securities LLC
|
| | | | | | |
韋德布什證券公司
|
| | | | | | |
B.C.Ziegler&Company
|
| | | | | | |
合計
|
| | | $ | 50,000,000 | | |
| | |
價格至
公共 |
| |
承銷
折扣(1) |
| |
淨額
收益(2) |
| |||||||||
每張紙條
|
| | | $ | | | | | $ | | | | | $ | | | |||
總計(3) | | | | $ | | | | | $ | | | | | $ | | |
費用
|
| |
金額
|
| |||
SEC註冊費
|
| | | $ | 5,330 | | |
納斯達克上市費
|
| | | $ | 5,000 | | |
FINRA申請費
|
| | | $ | 9,125 | | |
打印費
|
| | | $ | 50,000 | | |
律師費和開支
|
| | | $ | 550,000 | | |
會計費和費用
|
| | | $ | 21,000 | | |
雜費和費用
|
| | | $ | 70,670 | | |
合計 | | | | $ | 711,125 | | |
| | |
第
頁
|
| |||
獨立註冊會計師事務所報告
|
| | | | F-2 | | |
合併財務報表: | | | |||||
集團財務狀況報表
|
| | | | F-5 | | |
集團全面收益表
|
| | | | F-6 | | |
股東權益合併報表
|
| | | | F-7 | | |
現金流量合併報表
|
| | | | F-8 | | |
財務報表附註。
|
| | | | F-9 | | |
重要審計事項
|
| |
我們如何在審核中解決此問題
|
|
收入確認(附註19)
收入的準確性和完整性存在固有風險。 |
| | 在迴應確定的關鍵審核事項時,我們完成了以下審核程序: | |
收入來自參與採礦池,其中包括大宗獎勵和交易費,並帶來完整性風險。此外,收到的加密資產的公允價值還受到高水平波動性的影響,因此在確認收入的準確性方面產生了重大的錯報風險。 | | |
•
更新我們對重要收入來源的內部控制運行環境的理解,瞭解這些系統內的關鍵控制是否在審計期間運行;
•
對財務報表中確認的收入進行實質性交易測試,將集團錢包內的交易樣本擔保到各自的區塊鏈,並測試初始確認時的公允價值;
•
將交易樣本直接從區塊鏈發回集團錢包,以確認收入的完整性;
•
對預計在這些財務報表中確認的總收入進行分析審查,方法是對照全年發放的總區塊獎勵和交易費評估集團對網絡貢獻的總哈希功率;
•
擔保出售為法定貨幣或單獨加密貨幣的加密貨幣樣本,並重新計算處置損益;
•
全年和年末重新計算數字資產重估損益;
•
對年終後的加密貨幣收據進行審核,以確保會計期間記錄的收入的完整性;
•
測試加密挖掘流程,以確保交付符合合同條款,並根據適用的框架正確確認後續收入;以及
•
確保財務報表中的披露完整和充分。
|
|
數字貨幣的確認和估值(注3) | | |
在迴應確定的關鍵審核事項時,我們完成了以下審核程序:
|
|
本集團於年內進行涉及購買、開採及處置Crypto資產的重大交易。
本集團於期末擁有其他流動資產4,637,438 GB,包括加密貨幣。這些資產的類型和形式可以不同
|
| |
•
確認集團錢包內加密資產的所有權和數量;
•
審查和測試導致接收加密資產的基礎協議;
•
同意加密資產在交易日期和年終日期的公允價值
|
|
重要審計事項
|
| |
我們如何在審核中解決此問題
|
|
在支付、交易或兑換能力方面顯著提高。此外,並不是所有的Crypto資產都有一個活躍的市場,在這個市場上,數字貨幣的交易以足夠的頻率和交易量進行,以便持續提供定價信息。加密資產可能會受到高度波動的影響。因此,由於涉及的重大管理估計和加密資產的波動性,存在重大錯報的重大風險。 | | |
獨立第三方來源;
•
確認只有在活躍市場上交易的加密貨幣以公允價值計量;以及
•
執行年終後評審,以確定支持實現年終賬面價值的交易。
|
|
| | |
備註
|
| |
截至
12月31日 2020 £ |
| |
截至
12月31日 2019 £ |
| ||||||
資產 | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | |
貿易和其他應收賬款
|
| |
12
|
| | | | 2,175,319 | | | | | | 2,085,699 | | |
數字貨幣
|
| |
3
|
| | | | 4,637,438 | | | | | | 1,040,964 | | |
現金和現金等價物
|
| | | | | | | 2,050,761 | | | | | | 161,342 | | |
流動資產總額
|
| | | | | | | 8,863,518 | | | | | | 3,288,005 | | |
非流動資產 | | | | | | | | | | | | | | | | |
按公允價值通過收益或虧損進行投資
|
| |
7
|
| | | | 1,393,303 | | | | | | 58,140 | | |
金融資產按損益公允估值
|
| |
8
|
| | | | — | | | | | | 1,346,236 | | |
無形資產,分別扣除2020年12月31日、2020年12月31日和2019年12月31日GB 304,153和189,986的累計攤銷淨額
|
| |
9
|
| | | | 367,768 | | | | | | 481,935 | | |
財產和設備,分別扣除2020年12月31日和2019年12月31日GB 7,425,042和GB 2,518,912的累計折舊後的淨額
|
| |
10
|
| | | | 10,524,232 | | | | | | 15,399,312 | | |
使用權資產,扣除累計折舊後為零
|
| |
10
|
| | | | 7,379,387 | | | | | | — | | |
其他應收賬款
|
| |
11
|
| | | | 4,114,726 | | | | | | 4,151,400 | | |
非流動資產合計
|
| | | | | | | 23,779,416 | | | | | | 21,437,023 | | |
總資產
|
| | | | | | | 32,642,934 | | | | | | 24,725,028 | | |
負債和股東權益 | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | |
貿易和其他應付款
|
| |
13
|
| | | | 936,659 | | | | | | 3,987,086 | | |
租賃責任
|
| |
14
|
| | | | 3,469,672 | | | | | | — | | |
流動負債總額
|
| | | | | | | 4,406,331 | | | | | | 3,987,086 | | |
非流動負債 | | | | | | | | | | | | | | | | |
租賃責任
|
| |
14
|
| | | | 3,909,715 | | | | | | — | | |
總負債
|
| | | | | | | 8,316,046 | | | | | | 3,987,086 | | |
股東權益 | | | | | | | | | | | | | | | | |
普通股,0.001 GB面值;303,435,997股授權股份,
2020年12月31日和293,750,000發行未償還 於2019年12月31日授權、發行和發行的股票 |
| |
16
|
| | | | 303,436 | | | | | | 293,750 | | |
新增實收資本
|
| |
17
|
| | | | 1,615,730 | | | | | | 25,252,288 | | |
累計其他綜合收益
|
| |
17
|
| | | | 442,852 | | | | | | 178,240 | | |
累計盈餘/(赤字)
|
| |
17
|
| | | | 21,964,870 | | | | | | (4,986,336) | | |
總股本
|
| | | | | | | 24,326,888 | | | | | | 20,737,942 | | |
總權益和負債
|
| | | | | | | 32,642,934 | | | | | | 24,725,028 | | |
| | |
備註
|
| |
年終
12月31日 2020 £ |
| |
年終
12月31日 2019 £ |
| ||||||
收入 | | | | | | | | | | | | | | | | |
加密貨幣挖掘收入
|
| |
19
|
| | | | 18,957,417 | | | | | | 8,616,879 | | |
直接成本
|
| | | | | | | (11,210,889) | | | | | | (3,476,159) | | |
採礦設備折舊
|
| | | | | | | (5,895,573) | | | | | | (2,083,636) | | |
數字貨幣公允價值變動
|
| |
3
|
| | | | 2,342,538 | | | | | | (201,747) | | |
銷售數字貨幣已實現虧損
|
| |
3
|
| | | | (272,142) | | | | | | (132,107) | | |
毛利
|
| | | | | | | 3,921,351 | | | | | | 2,723,230 | | |
運營成本和費用 | | | | | | | | | | | | | | | | |
諮詢費
|
| | | | | | | 690,430 | | | | | | 1,186,450 | | |
專業費
|
| | | | | | | 249,440 | | | | | | 607,190 | | |
一般和行政
|
| |
24
|
| | | | 1,830,193 | | | | | | 1,763,405 | | |
信用損失沖銷收益
|
| |
24
|
| | | | (447,242) | | | | | | — | | |
總運營費用
|
| | | | | | | 2,322,821 | | | | | | 3,557,045 | | |
營業收入/(虧損)
|
| | | | | | | 1,598,530 | | | | | | (833,815) | | |
其他收入(費用) | | | | | | | | | | | | | | | | |
利息收入
|
| | | | | | | 1,389 | | | | | | 5,617 | | |
利息支出
|
| | | | | | | (157,501) | | | | | | (40,853) | | |
其他收入合計
|
| | | | | | | (156,112) | | | | | | (35,236) | | |
所得税前損益
|
| | | | | | | 1,442,418 | | | | | | (869,051) | | |
所得税費用
|
| |
23
|
| | | | — | | | | | | — | | |
淨收益/(虧損)
|
| | | | | | | 1,442,418 | | | | | | (869,051) | | |
其他綜合收益 | | | | | | | | | | | | | | | | |
隨後可能重新分類為損益的項目: | | | | | | | | | | | | | | | | |
-外匯收益
|
| | | | | | | 264,612 | | | | | | 178,240 | | |
綜合總收入
|
| | | | | | | 1,707,030 | | | | | | (690,811) | | |
股東應佔每股收益(便士) | | | | | | | | | | | | | | | | |
基本每股收益
|
| |
3
|
| | | | 0.6p | | | | | | (0.2p) | | |
稀釋後每股收益
|
| |
3
|
| | | | 0.5p | | | | | | (0.2p) | | |
加權平均流通股 | | | | | | | | | | | | | | | | |
基礎版
|
| | | | | | | 303,435,997 | | | | | | 293,750,000 | | |
稀釋
|
| | | | | | | 334,638,379 | | | | | | 293,750,000 | | |
| | |
普通股
|
| |
其他
實收金額 大寫 £ |
| |
累計
(赤字)/ 剩餘 £ |
| |
累計
其他 全面 收入 £ |
| |
合計
£ |
| |||||||||||||||||||||
| | |
號碼
|
| |
£
|
| ||||||||||||||||||||||||||||||
2019年1月1日的餘額
|
| | | | 293,750,000 | | | | | | 293,750 | | | | | | 25,252,288 | | | | | | (4,117,285) | | | | | | — | | | | | | 21,428,753 | | |
其他綜合收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 178,240 | | | | | | 178,240 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (869,051) | | | | | | — | | | | | | (869,051) | | |
以下期間的綜合收入合計
|
| | | | — | | | | | | — | | | | | | — | | | | | | (869,051) | | | | | | 178,240 | | | | | | (690,811) | | |
2019年12月31日的餘額
|
| | | | 293,750,000 | | | | | | 293,750 | | | | | | 25,252,288 | | | | | | (4,986,336) | | | | | | 178,240 | | | | | | 20,737,942 | | |
股票薪酬費用
|
| | | | | | | | | | — | | | | | | 331,733 | | | | | | — | | | | | | — | | | | | | 331,733 | | |
普通股認股權證失效/到期
|
| | | | | | | | | | — | | | | | | (256,500) | | | | | | 256,500 | | | | | | — | | | | | | — | | |
行使普通股認股權證*
|
| | | | 8,550,000 | | | | | | 8,550 | | | | | | 1,359,450 | | | | | | — | | | | | | — | | | | | | 1,368,000 | | |
行使普通股期權*
|
| | | | 1,135,997 | | | | | | 1,136 | | | | | | 181,047 | | | | | | — | | | | | | — | | | | | | 182,183 | | |
取消股票溢價賬户
|
| | | | | | | | | | — | | | | | | (25,252,288) | | | | | | 25,252,288 | | | | | | — | | | | | | — | | |
與股權所有者的交易總額
|
| | | | 9,685,997 | | | | | | 9,686 | | | | | | (23,636,558) | | | | | | 25,508,788 | | | | | | — | | | | | | 1,881,916 | | |
其他綜合收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 264,612 | | | | | | 264,612 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,442,418 | | | | | | — | | | | | | 1,442,418 | | |
以下期間的綜合收入合計
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,442,418 | | | | | | 264,612 | | | | | | 1,707,030 | | |
2020年12月31日的餘額
|
| | | | 303,435,997 | | | | | | 303,436 | | | | | | 1,615,730 | | | | | | 21,964,870 | | | | | | 442,852 | | | | | | 24,326,888 | | |
| | |
備註
|
| |
年終
12月31日 2020 £ |
| |
年終
12月31日 2019 £ |
| ||||||
經營活動的現金流 | | | | | | | | | | | | | | | | |
營業收入/(虧損)
|
| | | | | | | 1,598,530 | | | | | | (833,815) | | |
調整: | | | | | | | | | | | | | | | | |
折舊/攤銷
|
| |
9, 10
|
| | | | 6,026,779 | | | | | | 2,221,201 | | |
外匯走勢
|
| | | | | | | 318,921 | | | | | | 178,240 | | |
有形資產處置損失
|
| | | | | | | 66,157 | | | | | | — | | |
股票薪酬
|
| | | | | | | 331,733 | | | | | | — | | |
利息支出
|
| | | | | | | (157,501) | | | | | | (40,853) | | |
資產負債變動: | | | | | | | | | | | | | | | | |
貿易和其他應收賬款(增加)
|
| |
12
|
| | | | (89,620) | | | | | | (4,058,043) | | |
(減少)/貿易和其他應付款增加
|
| |
13
|
| | | | (2,106,788) | | | | | | 2,684,300 | | |
數字資產
(增加)
|
| |
3
|
| | | | (3,578,381) | | | | | | (1,038,882) | | |
經營活動產生/(用於)經營活動的淨現金流
|
| | | | | | | 2,409,830 | | | | | | (887,852) | | |
投資活動 | | | | | | | | | | | | | | | | |
投資GPUone
|
| |
7
|
| | | | — | | | | | | (58,140) | | |
帶GPU的可轉換借款票據
|
| |
8
|
| | | | — | | | | | | (1,346,236) | | |
購置有形固定資產
|
| |
10
|
| | | | (1,807,971) | | | | | | (15,025,708) | | |
處置有形固定資產收益
|
| |
10
|
| | | | 704,282 | | | | | | — | | |
收到利息
|
| | | | | | | 1,389 | | | | | | 5,617 | | |
投資活動使用的淨現金
|
| | | | | | | (1,102,300) | | | | | | (16,424,467) | | |
融資活動 | | | | | | | | | | | | | | | | |
(減少)/增加貸款
|
| |
13
|
| | | | (968,294) | | | | | | 1,084,218 | | |
行使股票期權將發行的股票收益
|
| | | | | | | 1,550,183 | | | | | | — | | |
融資活動產生的淨現金
|
| | | | | | | 581,889 | | | | | | 1,084,218 | | |
現金和現金等價物淨增加/(減少)
|
| | | | | | | 1,889,419 | | | | | | (16,228,101) | | |
期初現金和現金等價物
|
| | | | | | | 161,342 | | | | | | 16,389,443 | | |
期末現金和現金等價物
|
| | | | | | | 2,050,761 | | | | | | 161,342 | | |
組
|
| |
2020
£ |
| |
2019
£ |
| ||||||
提前
|
| | | | 1,040,964 | | | | | | 2,082 | | |
添加 | | | | | | | | | | | | | |
購買和接收的加密資產
|
| | | | 9,896,641 | | | | | | 237,018 | | |
挖掘的加密資產
|
| | | | 18,947,908 | | | | | | 8,348,184 | | |
添加總數
|
| | | | 28,844,549 | | | | | | 8,585,202 | | |
處置 | | | | | | | | | | | | | |
出售的加密資產
|
| | | | (27,318,471) | | | | | | (7,212,466) | | |
處置總量
|
| | | | (27,318,471) | | | | | | (7,212,466) | | |
公允價值變動 | | | | | | | | | | | | | |
密碼資產銷售動向
|
| | | | (13,816) | | | | | | (132,107) | | |
期貨虧損
|
| | | | (258,326) | | | | | | — | | |
年底持有的加密資產的變動
|
| | | | 2,342,538 | | | | | | (201,747) | | |
公允價值變動總額
|
| | | | 2,070,396 | | | | | | (333,854) | | |
結轉
|
| | | | 4,637,438 | | | | | | 1,040,964 | | |
集團2020
加密資產名稱 |
| |
硬幣/代幣
|
| |
公允價值
£ |
| ||||||
比特幣 - 比特幣
|
| | | | 183 | | | | | | 3,929,696 | | |
Polkadot - 點
|
| | | | 75,000 | | | | | | 515,176 | | |
以太 - 乙醚
|
| | | | 254 | | | | | | 138,257 | | |
Binance Coin - BNB
|
| | | | 1,243 | | | | | | 34,260 | | |
USDT,USDC(穩定幣 - 固定為美元)
|
| | | | 26,509 | | | | | | 19,553 | | |
替代硬幣
|
| | | | — | | | | | | 496 | | |
2020年12月31日
|
| | | | | | | | | | 4,637,438 | | |
集團2019
加密資產名稱 |
| |
硬幣/代幣
|
| |
公允價值
£ |
| ||||||
比特幣
|
| | | | 63 | | | | | | 339,839 | | |
PAX和USDT(穩定的硬幣 - 固定在美元)
|
| | | | 404,108 | | | | | | 321,615 | | |
XTZ
|
| | | | 153,198 | | | | | | 158,688 | | |
ETH
|
| | | | 548 | | | | | | 54,149 | | |
樑
|
| | | | 66,967 | | | | | | 27,600 | | |
XRP
|
| | | | 130,143 | | | | | | 19,001 | | |
ZEC
|
| | | | 795 | | | | | | 17,155 | | |
LTC
|
| | | | 536 | | | | | | 16,859 | | |
bch
|
| | | | 107 | | | | | | 16,551 | | |
EOS
|
| | | | 5,240 | | | | | | 10,320 | | |
替代硬幣
|
| | | | 五花八門 | | | | | | 59,187 | | |
2019年12月31日
|
| | | | | | | | | | 1,040,964 | | |
| | |
組
2020 £ |
| |
組
2019 £ |
| ||||||
金融資產賬面金額 | | | | ||||||||||
按攤銷成本計量 | | | | ||||||||||
-貿易和其他應收款
|
| | | | 144,607 | | | | | | 74,929 | | |
-現金和現金等價物
|
| | | | 2,050,761 | | | | | | 161,342 | | |
通過損益按公允價值計量
|
| | | | — | | | | | | — | | |
金融資產賬面總額
|
| | | | 2,195,368 | | | | | | 236,271 | | |
金融負債賬面金額 | | | | ||||||||||
按攤銷成本計量 | | | | ||||||||||
-貿易和其他應付款
|
| | | | 548,293 | | | | | | 2,463,501 | | |
-短期貸款
|
| | | | 115,924 | | | | | | 1,084,218 | | |
-租賃負債
|
| | | | 7,409,387 | | | | | | — | | |
金融負債賬面總額
|
| | | | 8,073,604 | | | | | | 3,547,719 | | |
| | |
2020
|
| |
2019
|
| ||||||
持續運營期間普通股股東應佔淨收益/(虧損)(GB)
|
| | | | 1,707,030 | | | | | | (690,811) | | |
已發行普通股加權平均數
|
| | | | 303,435,997 | | | | | | 293,750,000 | | |
持續運營的基本每股收益(便士)
|
| | | | 0.6 | | | | | | (0.2) | | |
| | |
2020
|
| |
2019
|
| ||||||
持續經營期間普通股股東應佔淨收益/(虧損)(GB)
|
| | | | 1,707,030 | | | | | | (690,811) | | |
已發行普通股稀釋數量
|
| | | | 334,638,379 | | | | | | 338,604,769 | | |
持續運營稀釋後每股收益(便士)
|
| | | | 0.5 | | | | | | (0.2) | | |
標準版或
解讀 |
| |
説明
|
| |
的生效日期
年度會計期 從 或之後開始 |
|
國際會計準則1 | | |
修訂 - 負債分類為流動負債或
非當前 |
| |
2023年1月1日
|
|
國際會計準則16 | | | 修改 - 財產、廠房和設備 | | |
2022年1月1日
|
|
國際會計準則8 | | | 修改 - 會計估計定義 | | |
2023年1月1日
|
|
國際會計準則1 | | | 修訂 - 會計政策披露 | | |
2023年1月1日
|
|
國際財務報告準則 | | | 國際財務報告準則2018-2020年度改進 | | |
2022年1月1日
|
|
組
|
| |
£
|
| |||
2020年1月1日
|
| | | | 58,140 | | |
新增內容:
|
| | | | 1,335,676 | | |
外匯走勢
|
| | | | (513) | | |
2020年12月31日
|
| | | | 1,393,303 | | |
| | |
£
|
| |||
2020年1月1日
|
| | | | 1,346,236 | | |
折算借款票據
|
| | | | (1,335,676) | | |
匯兑損失
|
| | | | (10,560) | | |
2020年12月31日
|
| | | | — | | |
| | |
網站
£ |
| |||
成本 | | | | | | | |
截至2018年和2019年12月31日
|
| | | | 671,921 | | |
添加
|
| | | | — | | |
2020年12月31日
|
| | | | 671,921 | | |
攤銷和減值 | | | | | | | |
2018年12月31日
|
| | | | 52,421 | | |
在此期間計入的攤銷
|
| | | | 137,565 | | |
2019年12月31日
|
| | | | 189,986 | | |
| | |
網站
£ |
| |||
在此期間計入的攤銷
|
| | | | 114,167 | | |
減值損失
|
| | | | — | | |
2020年12月31日
|
| | | | 304,153 | | |
賬面金額 | | | | | | | |
2019年12月31日
|
| | | | 481,935 | | |
2020年12月31日
|
| | | | 367,768 | | |
|
| | |
右側
使用資產 £ |
| |
挖掘和
計算機 設備 £ |
| |
改進
到數據中心 £ |
| |
合計
£ |
| ||||||||||||
成本 | | | | | | | | | | | | | | | | | | | | | | | | | |
2018年12月31日
|
| | | | — | | | | | | 2,807,589 | | | | | | 84,927 | | | | | | 2,892,516 | | |
添加
|
| | | | — | | | | | | 15,025,708 | | | | | | — | | | | | | 15,025,708 | | |
2019年12月31日
|
| | | | — | | | | | | 17,833,297 | | | | | | 84,927 | | | | | | 17,918,224 | | |
外匯走勢
|
| | | | — | | | | | | (136,479) | | | | | | — | | | | | | (136,479) | | |
添加
|
| | | | 7,379,387 | | | | | | 1,807,971 | | | | | | — | | | | | | 9,187,358 | | |
處置
|
| | | | — | | | | | | (1,640,442) | | | | | | — | | | | | | (1,640,442) | | |
2020年12月31日
|
| | | | 7,379,387 | | | | | | 17,864,347 | | | | | | 84,927 | | | | | | 25,328,661 | | |
折舊和減值 | | | | | | | | | | | | | | | | | | | | | | | | | |
2018年12月31日
|
| | | | — | | | | | | 421,711 | | | | | | 13,565 | | | | | | 435,276 | | |
期間計入的折舊
|
| | | | — | | | | | | 2,066,248 | | | | | | 17,388 | | | | | | 2,083,636 | | |
2019年12月31日
|
| | | | — | | | | | | 2,487,959 | | | | | | 30,953 | | | | | | 2,518,912 | | |
國外收費動向
|
| | | | | | | | | | 14,658 | | | | | | — | | | | | | 14,658 | | |
期間計入的折舊
|
| | | | — | | | | | | 5,895,573 | | | | | | 17,039 | | | | | | 5,912,612 | | |
處置折舊
|
| | | | — | | | | | | (1,021,140) | | | | | | — | | | | | | (1,021,140) | | |
2020年12月31日
|
| | | | — | | | | | | 7,377,050 | | | | | | 47,992 | | | | | | 7,425,042 | | |
賬面金額 | | | | | | | | | | | | | | | | | | | | | | | | | |
2019年12月31日
|
| | | | — | | | | | | 15,345,338 | | | | | | 53,974 | | | | | | 15,399,312 | | |
2020年12月31日
|
| | | | 7,379,387 | | | | | | 10,487,297 | | | | | | 36,935 | | | | | | 17,903,619 | | |
| | |
2020
£ |
| |
2019
£ |
| ||||||
存款
|
| | | | 4,114,726 | | | | | | 4,151,400 | | |
其他應收賬款賬面總額
|
| | |
|
4,114,726
|
| | | | | 4,151,400 | | |
| | |
2020
£ |
| |
2019
£ |
| ||||||
集團公司應付金額
|
| | | | — | | | | | | — | | |
預付款和其他應收款
|
| | | | 811,684 | | | | | | 268,842 | | |
其他税收和社會保障
|
| | | | 1,363,635 | | | | | | 1,816,857 | | |
貿易和其他應收賬款總額
|
| | | | 2,175,319 | | | | | | 2,085,699 | | |
| | |
2020
£ |
| |
2019
£ |
| ||||||
貿易應付款
|
| | | | 548,292 | | | | | | 2,463,501 | | |
應計項目和其他應付款
|
| | | | 271,471 | | | | | | 439,367 | | |
短期貸款
|
| | | | 115,924 | | | | | | 1,084,218 | | |
其他税收和社會保障
|
| | | | 972 | | | | | | — | | |
貿易總額和其他債權人
|
| | | | 936,659 | | | | | | 3,987,086 | | |
| | |
2020
£ |
| |
2019
£ |
| ||||||
租賃責任 - Current
|
| | | | 3,469,672 | | | | | | — | | |
租賃責任 - 非流動
|
| | | | 3,909,715 | | | | |
|
—
|
| |
選項/
認股權證 |
| |
授予日期
|
| |
過期日期
|
| |
練習
價格 |
| |
數量
選項和 認股權證 未完成時間為 12月31日 2020 |
| |
數量
選項和 認股權證 可在 進行練習 12月31日 2020 |
| |||||||||
認股權證
|
| | 2018年2月2日 | | | 2023年2月2日 | | | | £ | 0.08 | | | | | | 2,250,000 | | | | | | 2,250,000 | | |
認股權證
|
| |
2018年2月23日至26日
|
| |
2021年2月23日至26日
|
| | | £ | 0.08 | | | | | | 6,580,000 | | | | | | 6,580,000 | | |
認股權證
|
| | 2018年2月23日 | | | 2021年2月23日 | | | | £ | 0.08 | | | | | | 1,400,000 | | | | | | 1,400,000 | | |
認股權證
|
| | 2018年6月14日至17日 | | | 2021年6月14日至17日 | | | | £ | 0.16 | | | | | | 650,000 | | | | | | 650,000 | | |
認股權證
|
| | 2018年6月15日 | | | 2021年6月15日 | | | | £ | 0.16 | | | | | | 210,453 | | | | | | 210,453 | | |
認股權證
|
| | 2018年8月3日 | | | 2023年8月3日 | | | | £ | 0.16 | | | | | | 3,231,600 | | | | | | 3,231,600 | | |
選項
|
| | 2018年7月25日 | | | 2024年7月25日 | | | | £ | 0.16 | | | | | | 10,506,784 | | | | | | 10,506,784 | | |
選項
|
| | 2018年7月25日 | | | 2022年8月30日 | | | | £ | 0.16 | | | | | | 5,000,000 | | | | | | 5,000,000 | | |
選項
|
| | 2019年7月17日 | | | 2025年7月17日 | | | | £ | 0.16 | | | | | | 1,000,000 | | | | | | 425,926 | | |
選項
|
| | 2020年2月5日 | | | 2030年2月4日 | | | | £ | 0.07 | | | | | | 4,750,000 | | | | | | 1,809,524 | | |
選項
|
| | 2020年2月5日 | | | 2030年2月4日 | | | | £ | 0.07 | | | | | | 475,000 | | | | | | 180,952 | | |
選項
|
| | 2020年2月5日 | | | 2030年2月4日 | | | | £ | 0.07 | | | | | | 5,700,000 | | | | | | 2,171,429 | | |
選項
|
| | 2020年2月5日 | | | 2024年7月25日 | | | | £ | 0.07 | | | | | | 22,619 | | | | | | 22,619 | | |
| | | | | | | | | | | | | | | | | 41,776,456 | | | | | | 34,439,287 | | |
| | |
數量
選項和 認股權證 |
| |
加權
平均 行權價 £ |
| ||||||
2020年1月1日
|
| | | | 45,037,075 | | | | | | 0.14 | | |
已批准
|
| | | | 11,400,000 | | | | | | 0.07 | | |
鍛鍊
|
| | | | (9,685,997) | | | | | | 0.16 | | |
已過期
|
| | | | (4,974,622) | | | | | | 0.16 | | |
2020年12月31日業績突出
|
| | | | 41,776,456 | | | | | | 0.12 | | |
可於2020年12月31日行使
|
| | | | 34,439,287 | | | | | | 0.13 | | |
| | |
數量
選項和 認股權證 |
| |
加權
平均 行權價 £ |
| ||||||
2019年1月1日
|
| | | | 48,230,103 | | | | | | 0.14 | | |
已批准
|
| | | | 1,000,000 | | | | | | 0.16 | | |
鍛鍊
|
| | | | — | | | | | | — | | |
已過期
|
| | | | (4,375,334) | | | | | | 0.16 | | |
截至2019年12月31日未完成
|
| | | | 44,854,769 | | | | | | 0.14 | | |
可於2019年12月31日行使
|
| | | | 37,910,408 | | | | | | 0.14 | | |
授予日期
|
| |
授予日期
股價 |
| |
練習
價格 |
| |
波動性
|
| |
生活
|
| |
無風險
利率 |
| |
適銷性
折扣 |
| ||||||||||||||||||
2018年2月2日
|
| | | | 0.08 | | | | | | 0.08 | | | | | | 40% | | | | | | 5年 | | | | | | 1% | | | | | | 75% | | |
2018年2月23日至26日
|
| | | | 0.08 | | | | | | 0.08 | | | | | | 40% | | | | | | 3年 | | | | | | 1% | | | | | | 75% | | |
2018年2月23日
|
| | | | 0.08 | | | | | | 0.08 | | | | | | 40% | | | | | | 3年 | | | | | | 1% | | | | | | 75% | | |
2018年6月14日至17日
|
| | | | 0.08 | | | | | | 0.16 | | | | | | 40% | | | | | | 3年 | | | | | | 1% | | | | | | 75% | | |
2018年6月15日
|
| | | | 0.08 | | | | | | 0.16 | | | | | | 40% | | | | | | 3年 | | | | | | 1% | | | | | | 75% | | |
2018年8月3日
|
| | | | 0.11 | | | | | | 0.16 | | | | | | 40% | | | | | | 5年 | | | | | | 1% | | | | | | 0% | | |
2018年7月25日
|
| | | | 0.08 | | | | | | 0.16 | | | | | | 40% | | | | | | 6年前 | | | | | | 1% | | | | | | 75% | | |
2018年7月25日
|
| | | | 0.08 | | | | | | 0.16 | | | | | | 40% | | | | | | 6年前 | | | | | | 1% | | | | | | 75% | | |
2019年7月17日
|
| | | | 0.09 | | | | | | 0.16 | | | | | | 40% | | | | | | 6年前 | | | | | | 1% | | | | | | 90% | | |
2020年2月5日
|
| | | | 0.07 | | | | | | 0.07 | | | | | | 40% | | | | | | 10年前 | | | | | | 1% | | | | | | 0% | | |
2020年2月5日
|
| | | | 0.07 | | | | | | 0.07 | | | | | | 40% | | | | | | 10年前 | | | | | | 1% | | | | | | 0% | | |
2020年2月5日
|
| | | | 0.07 | | | | | | 0.07 | | | | | | 40% | | | | | | 10年前 | | | | | | 1% | | | | | | 0% | | |
2020年2月5日
|
| | | | 0.07 | | | | | | 0.07 | | | | | | 40% | | | | | | 10年前 | | | | | | 1% | | | | | | 0% | | |
| | |
2020
£ |
| |
2019
£ |
| ||||||
普通股股本 | | | | | | | | | | | | | |
發放並全額支付 | | | | | | | | | | | | | |
293,750,000股普通股,每股0.001 GB
|
| | | | 293,750 | | | | | | 293,750 | | |
尚未發放全額付款 | | | | | | | | | | | | | |
9,685,997股普通股,每股0.001 GB
|
| | | | 9,686 | | | | | | — | | |
303,435,997股每股0.001 GB普通股
|
| | | | 303,436 | | | | | | 293,750 | | |
追加實收資本 | | | | | | | | | | | | | |
期初
|
| | | | 25,252,288 | | | | | | 25,252,288 | | |
本年度取消
|
| | | | (25,252,288) | | | | | | — | | |
尚未發放全額付款
|
| | | | 1,540,497 | | | | | | — | | |
期末
|
| | | | 1,540,597 | | | | | | 25,252,288 | | |
保留
|
| |
説明
|
|
普通股 | | | 代表股權面值 | |
追加實收資本 | | | 認購股本的金額超過面值和本年度授予的股份的公允價值,並由於對上期授予的估計發生變化而認購的金額 | |
外幣折算
|
| | 非貨幣性資產期初餘額在附屬本位幣(加元)與集團本位幣和表述性貨幣(英鎊)之間的換算累積效應。 | |
留存收益 | | | 累計淨損益以及與其他地方未確認的股東進行的其他交易。 | |
| | |
2020
£ |
| |
2019
£ |
| ||||||
加拿大(企業經銷商)
|
| | | | — | | | | | | 239,453 | | |
全球訂户收入 -
|
| | | | 9,509 | | | | | | 29,242 | | |
全球加密貨幣挖掘 -
|
| | | | 18,947,908 | | | | | | 8,348,184 | | |
加密貨幣總收入
|
| | | | 18,957,417 | | | | | | 8,616,879 | | |
| | |
2020
£ |
| |
2019
£ |
| ||||||
與法定審計服務相關
|
| | | | 100,000 | | | | | | 50,000 | | |
其他審核保證服務
|
| | | | 35,000 | | | | | | — | | |
總審計師薪酬
|
| | | | 135,000 | | | | | | 50,000 | | |
| | |
2020
號碼 |
| |
2019
號碼 |
| ||||||
董事和員工
|
| | | | 6 | | | | | | 7 | | |
| | |
2020
£ |
| |
2019
£ |
| ||||||
工資薪金
|
| | | | 191,057 | | | | | | 268,620 | | |
社保費用
|
| | | | 12,939 | | | | | | 16,592 | | |
養老金成本
|
| | | | — | | | | | | 4,060 | | |
基於份額的支付費用
|
| | | | 23,664 | | | | | | — | | |
| | | | | 227,660 | | | | | | 289,272 | | |
| | |
2020
£ |
| |
2019
£ |
| ||||||
符合條件的服務的董事報酬
|
| | | | 532,221 | | | | | | 688,767 | | |
高級管理層下崗
|
| | | | — | | | | | | 236,194 | | |
密鑰管理人員
|
| | | | — | | | | | | 578,103 | | |
基於份額的支付費用
|
| | | | 20,271 | | | | | | — | | |
董事和密鑰管理人員的總薪酬
|
| | | | 552,492 | | | | | | 1,503,064 | | |
| | |
2020
£ |
| |
2019
£ |
| ||||||
税前損益
|
| | | | 1,442,418 | | | | | | (869,051) | | |
基於加權平均值24%計算的預期税費/(抵免)(英國和加拿大)
|
| | | | 346,180 | | | | | | (208,572) | | |
費用不可抵扣對確定應納税所得額的影響
|
| | | | 3,260 | | | | | | 31,871 | | |
超過折舊的資本免税額
|
| | | | (100,861) | | | | | | (1,141,206) | | |
加密資產未變現(收益)/虧損
|
| | | | (562,209) | | | | | | 48,419 | | |
其他税收調整
|
| | | | (141,428) | | | | | | 45,710 | | |
未使用税損結轉
|
| | | | 455,058 | | | | | | 1,223,778 | | |
財務報表中的税費
|
| | | | — | | | | | | — | | |
管理費
|
| |
2020
£ |
| |
2019
£ |
| ||||||
工資和其他員工成本
|
| | | | 460,881 | | | | | | 289,272 | | |
折舊攤銷
|
| | | | 131,206 | | | | | | 137,565 | | |
匯兑損失
|
| | | | 271,175 | | | | | | 401,038 | | |
廣告費
|
| | | | 113,027 | | | | | | 104,806 | | |
旅行和生計
|
| | | | 45,624 | | | | | | 168,567 | | |
研究成本
|
| | | | 20,000 | | | | | | 103,973 | | |
股份支付
|
| | | | 331,733 | | | | | | — | | |
高級管理層下崗
|
| | | | — | | | | | | 236,194 | | |
其他費用
|
| | | | 456,547 | | | | | | 321,990 | | |
管理費用總額
|
| | | | 1,830,193 | | | | | | 1,763,405 | | |
| | |
第
頁
|
| |||
集團財務狀況報表
|
| | | | F-31 | | |
未經審計的集團全面收益表
|
| | | | F-32 | | |
未經審計的股東權益合併報表
|
| | | | F-33 | | |
未經審計的現金流量表
|
| | | | F-34 | | |
財務報表附註
|
| | | | F-35 | | |
| | |
備註
|
| |
截至
2021年9月30日 (未審核) £ |
| |
截至
2020年12月31日 (審核) £ |
| ||||||
資產 | | | | | | | | | | | | | | | | |
非流動資產 | | | | | | | | | | | | | | | | |
通過損益按公允價值進行投資
|
| |
8
|
| | | | 219,747 | | | | | | 1,393,303 | | |
投資採用權益法核算
|
| |
9
|
| | | | 8,444,820 | | | | | | — | | |
無形資產
|
| | | | | | | 254,839 | | | | | | 367,768 | | |
物業和設備
|
| |
11
|
| | | | 72,623,890 | | | | | | 10,524,232 | | |
使用權資產
|
| |
11
|
| | | | 4,912,573 | | | | | | 7,379,387 | | |
其他應收賬款
|
| |
12
|
| | | | — | | | | | | 4,114,726 | | |
非流動資產合計
|
| | | | | | | 86,455,869 | | | | | | 23,779,416 | | |
流動資產 | | | | | | | | | | | | | | | | |
貿易和其他應收賬款
|
| |
13
|
| | | | 48,412,737 | | | | | | 2,175,319 | | |
數字資產
|
| |
14
|
| | | | 58,714,358 | | | | | | 4,637,438 | | |
現金和現金等價物
|
| | | | | | | 63,726,870 | | | | | | 2,050,761 | | |
流動資產總額
|
| | | | | | | 170,853,965 | | | | | | 8,863,518 | | |
總資產
|
| | | | | | | 257,309,834 | | | | | | 32,642,934 | | |
負債股東權益 | | | | | | | | | | | | | | | | |
股權 | | | | | | | | | | | | | | | | |
普通股
|
| |
16
|
| | | | 467,082 | | | | | | 303,436 | | |
新增實收資本
|
| |
16
|
| | | | 140,424,734 | | | | | | 1,540,497 | | |
股份支付準備金
|
| |
16
|
| | | | 1,877,867 | | | | | | 75,233 | | |
累計其他綜合收益
|
| |
16
|
| | | | (20,264) | | | | | | 442,852 | | |
累計盈餘
|
| |
16
|
| | | | 43,107,279 | | | | | | 21,964,870 | | |
總股本
|
| | | | | | | 185,856,698 | | | | | | 24,326,888 | | |
流動負債 | | | | | | | | | | | | | | | | |
貿易和其他應付款
|
| |
17
|
| | | | 10,785,003 | | | | | | 936,659 | | |
或有對價
|
| |
17
|
| | | | 9,025,827 | | | | | | — | | |
借款和借款
|
| |
18
|
| | | | 34,493,394 | | | | | | — | | |
所得税
|
| | | | | | | 6,967,249 | | | | | | — | | |
租賃責任
|
| | | | | | | 3,876,334 | | | | | | 3,469,672 | | |
流動負債總額
|
| | | | | | | 65,147,807 | | | | | | 4,406,331 | | |
借款和借款
|
| | | | | | | 3,390,893 | | | | | | — | | |
租賃責任
|
| | | | | | | 1,043,590 | | | | | | 3,909,715 | | |
遞延税金
|
| | | | | | | 1,870,845 | | | | | | — | | |
總負債
|
| | | | | | | 71,453,136 | | | | | | 8,316,046 | | |
總權益和負債
|
| | | | | | | 257,309,834 | | | | | | 32,642,934 | | |
| | |
備註
|
| |
期間結束
2021年9月30日 (未審核) £ |
| |
期間結束
2020年9月30日 (未審核) £ |
| ||||||
收入
|
| |
5
|
| | | | 50,372,365 | | | | | | 14,885,868 | | |
直接成本
|
| | | | | | | (8,405,088) | | | | | | (9,126,624) | | |
採礦設備折舊
|
| |
11
|
| | | | (7,160,793) | | | | | | (4,500,487) | | |
數字貨幣公允價值變動
|
| |
14
|
| | | | 2,297,176 | | | | | | 320,532 | | |
銷售數字貨幣的已實現損益
|
| |
14
|
| | | | 598,956 | | | | | | (314,280) | | |
毛利
|
| | | | | | | 37,702,616 | | | | | | 1,265,009 | | |
運營成本和費用 | | | | | | | | | | | | | | | | |
諮詢費
|
| | | | | | | (906,871) | | | | | | (309,901) | | |
專業費
|
| | | | | | | (643,044) | | | | | | (284,160) | | |
一般和行政
|
| | | | | | | (1,986,372) | | | | | | (791,400) | | |
股份支付
|
| | | | | | | (2,854,652) | | | | | | — | | |
外匯
|
| | | | | | | (1,019,918) | | | | | | (79,229) | | |
營業利潤/(虧損)
|
| | | | | | | 30,291,759 | | | | | | (199,681) | | |
投資銷售虧損
|
| | | | | | | (749,795) | | | | | | — | | |
利息支出
|
| | | | | | | (613,488) | | | | | | (145,232) | | |
利息收入
|
| | | | | | | — | | | | | | 46 | | |
税前利潤
|
| | | | | | | 28,928,476 | | | | | | (344,867) | | |
税費
|
| |
7
|
| | | | (8,838,095) | | | | | | — | | |
税後利潤
|
| | | | | | | 20,090,381 | | | | | | (344,867) | | |
其他綜合收益 | | | | | | | | | | | | | | | | |
隨後可能重新分類為損益的項目: | | | | | | | | | | | | | | | | |
-貨幣折算準備金
|
| | | | | | | (463,116) | | | | | | 68,999 | | |
扣除税後的其他綜合收入合計
|
| | | | | | | (463,116) | | | | | | 68,999 | | |
公司股東應佔綜合收益總額
|
| | | | | | | 19,627,265 | | | | | | (275,868) | | |
股東應佔每股收益(便士) | | | | | | | | | | | | | | | | |
基本每股收益
|
| |
6
|
| | | | 4.3p | | | | | | (0.1p) | | |
稀釋後每股收益
|
| |
6
|
| | | | 4.1p | | | | | | (0.1p) | | |
| | |
常見
庫存 £ |
| |
其他
實收金額 大寫 £ |
| |
累計
其他 全面 收入 £ |
| |
基於共享的
付款 預訂 £ |
| |
累計
剩餘 £ |
| |
合計
£ |
| ||||||||||||||||||
2021年1月1日的餘額
|
| | | | 303,436 | | | | | | 1,540,497 | | | | | | 442,852 | | | | | | 75,233 | | | | | | 21,964,870 | | | | | | 24,326,888 | | |
當期綜合收益總額: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
當期利潤
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 20,090,381 | | | | | | 20,090,381 | | |
其他綜合收益
|
| | | | — | | | | | | — | | | | | | (463,116) | | | | | | — | | | | | | — | | | | | | (463,116) | | |
綜合收入總額
期間 |
| | | | — | | | | | | — | | | | | | (463,116) | | | | | | — | | | | | | 20,090,381 | | | | | | 19,627,265 | | |
與股權所有者的交易: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股發行扣除發行成本淨額
|
| | | | 163,646 | | | | | | 138,884,237 | | | | | | — | | | | | | — | | | | | | — | | | | | | 139,047,883 | | |
股票薪酬費用
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,854,652 | | | | | | — | | | | | | 2,854,652 | | |
普通股期權/認股權證
鍛鍊 |
| | | | — | | | | | | — | | | | | | — | | | | | | (915,090) | | | | | | 915,090 | | | | | | — | | |
普通股期權/認股權證
過期/過期 |
| | | | — | | | | | | — | | | | | | — | | | | | | (136,928) | | | | | | 136,928 | | | | | | — | | |
與股權所有者的交易總額
|
| | | | 163,667 | | | | | | 138,884,237 | | | | | | — | | | | | | 1,802,634 | | | | | | 1,052,018 | | | | | | 141,902,535 | | |
2021年9月30日的餘額
|
| | | | 467,082 | | | | | | 140,424,734 | | | | | | (20,264) | | | | | | 1,877,867 | | | | | | 43,107,269 | | | | | | 185,856,698 | | |
| | |
常見
庫存 £ |
| |
其他
實收金額 大寫 £ |
| |
累計
其他 全面 收入 £ |
| |
累計
剩餘/ (赤字) £ |
| |
合計
£ |
| |||||||||||||||
2020年1月1日的餘額
|
| | | | 293,750 | | | | | | 25,252,288 | | | | | | 178,240 | | | | | | (4,986,336) | | | | | | 20,737,942 | | |
當期綜合利潤總額: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
本期虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (344,867) | | | | | | (344,867) | | |
其他綜合收益
|
| | | | — | | | | | | — | | | | | | 68,999 | | | | | | — | | | | | | 68,999 | | |
當期綜合收益合計
|
| | | | — | | | | | | — | | | | | | 68,999 | | | | | | (344,867) | | | | | | (275,868) | | |
與股權所有者的交易: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
發行股本扣除發行成本
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
2020年9月30日的餘額
|
| | | | 293,750 | | | | | | 25,252,288 | | | | | | 247,239 | | | | | | (5,331,203) | | | | | | 20,462,074 | | |
| | |
備註
|
| |
期間結束
2021年9月30日 (未審核) £ |
| |
期間結束
2020年9月30日 (未審核) £ |
| ||||||
經營活動的現金流 | | | | | | | | | | | | | | | | |
營業收入
|
| | | | | | | 30,291,759 | | | | | | (199,681) | | |
調整: | | | | | | | | | | | | | | | | |
折舊/攤銷
|
| | | | | | | 7,397,515 | | | | | | 4,602,578 | | |
外匯走勢
|
| | | | | | | (63,512) | | | | | | 79,229 | | |
股票薪酬
|
| | | | | | | 2,854,652 | | | | | | — | | |
營運資金變動: | | | | | | | | | | | | | | | | |
(增加)/減少貿易和其他應收賬款
|
| |
13
|
| | | | (2,161,077) | | | | | | 489,431 | | |
貿易和其他應付款增加/(減少)
|
| |
17
|
| | | | 9,848,344 | | | | | | (2,525,167) | | |
(增加)/減少數字資產
|
| |
14
|
| | | | (52,272,639) | | | | | | (241,649) | | |
數字資產的公允價值變動
|
| |
14
|
| | | | (2,896,132) | | | | | | (6,252) | | |
經營活動淨現金流
|
| | | | | | | (7,001,090) | | | | | | 2,198,489 | | |
投資活動 | | | | | | | | | | | | | | | | |
收購子公司,扣除收購的現金
|
| | | | | | | (312,826) | | | | | | — | | |
對合作夥伴的投資
|
| |
9
|
| | | | (7,352,970) | | | | | | — | | |
其他投資
|
| |
8
|
| | | | (219,747) | | | | | | — | | |
出售投資收益
|
| |
11
|
| | | | 643,508 | | | | | | — | | |
購置有形固定資產
|
| |
13
|
| | | | (44,081,293) | | | | | | (1,807,971) | | |
採礦設備預付款
|
| | | | | | | (45,060,231) | | | | | | — | | |
投資活動使用的淨現金
|
| | | | | | | (96,383,562) | | | | | | (1,807,971) | | |
融資活動 | | | | | | | | | | | | | | | | |
貸款增加
|
| |
18
|
| | | | 33,341,585 | | | | | | 345,736 | | |
租賃付款
|
| | | | | | | (2,459,463) | | | | | | — | | |
還貸
|
| | | | | | | (479,920) | | | | | | (143,885) | | |
已支付利息
|
| | | | | | | (613,488) | | | | | | (145,186) | | |
股票發行收益,扣除發行成本
|
| | | | | | | 135,272,047 | | | | | | — | | |
融資活動產生/(用於)的淨現金
|
| | | | | | | 165,060,761 | | | | | | 56,665 | | |
現金和現金等價物淨增長
|
| | | | | | | 61,676,109 | | | | | | 447,182 | | |
期初現金和現金等價物
|
| | | | | | | 2,050,761 | | | | | | 161,342 | | |
期末現金和現金等價物
|
| | | | | |
|
63,726,870
|
| | | |
|
608,524
|
| |
標準版或
解讀 |
| |
説明
|
| |
的生效日期
年度會計 從 開始的期間 或之後 |
|
國際會計準則1 | | | 修訂-流動或非流動負債的列報和分類 | | |
2023年1月1日
|
|
國際會計準則16 | | | 修訂-財產、廠房和設備 | | |
2022年1月1日
|
|
國際會計準則37 | | | 準備金、或有負債和或有資產 | | |
2022年1月1日
|
|
國際會計準則8 | | | 修訂-會計估計定義 | | |
2023年1月1日
|
|
國際會計準則1 | | | 修訂-披露會計政策 | | |
2023年1月1日
|
|
IFRS 3 | | | 修訂-業務合併-概念框架 | | |
2022年1月1日
|
|
國際財務報告準則 | | | 國際財務報告準則2018-2020年度改進 | | |
2022年1月1日
|
|
| | |
期間結束
2021年9月30日 (未審核) |
| |
期間結束
2020年9月30日 (未審核) |
| ||||||
| | |
£
|
| |
£
|
| ||||||
加密貨幣挖掘-全球
|
| | | | 48,697,061 | | | | | | 14,885,868 | | |
加密貨幣管理費-美國
|
| | | | 1,675,304 | | | | | | — | | |
總收入
|
| | | | 50,372,365 | | | | | | 14,885,868 | | |
| | |
期間結束
2021年9月30日 (未審核) |
| |
期間結束
2020年9月30日 (未審核) |
| ||||||
持續運營期間普通股股東應佔淨利潤/(虧損)(GB)
|
| | | | 20,090,381 | | | | | | (344,867) | | |
已發行普通股加權平均數
|
| | | | 467,082,335 | | | | | | 293,750,000 | | |
持續運營的基本每股收益(便士)
|
| | | | 4.3 | | | | | | (0.1) | | |
當期普通股股東應佔持續經營淨利潤(GB)
|
| | | | 20,090,381 | | | | | | (344,867) | | |
已發行普通股稀釋數量
|
| | | | 488,760,147 | | | | | | 350,098,603 | | |
持續運營稀釋後每股收益(便士)
|
| | | | 4.1 | | | | | | (0.1) | | |
| | |
期間結束
2021年9月30日 (未審核) |
| |
期間結束
2020年9月30日 (未審核) |
| ||||||
| | |
£
|
| |
£
|
| ||||||
所得税費用-外國税
|
| | | | 6,967,249 | | | | | | — | | |
遞延税費
|
| | | | 1,870,846 | | | | | | — | | |
財務報表中的税費
|
| | | | 8,838,095 | | | | | | — | | |
非當前
|
| |
截至
2021年9月30日 (未審核) |
| |
截至
2020年12月31日 (審核) |
| ||||||
2021年1月1日和2020年1月1日
|
| | | | 1,393,303 | | | | | | 58,140 | | |
添加
|
| | | | 219,360 | | | | | | 1,335,676 | | |
外匯走勢
|
| | | | 387 | | | | | | (513) | | |
在
期間處置
|
| | | | (1,393,303) | | | | | | — | | |
2021年9月30日和2020年12月31日
|
| | | | 219,747 | | | | | | 1,393,303 | | |
| | |
截至
2021年9月30日 (未審核) |
| |
截至
2020年12月31日 (審核) |
| ||||||
| | |
£
|
| | | £ | | | ||||
期初餘額
|
| | | | — | | | | | | — | | |
在此期間收購的
|
| | | | 8,444,820 | | | | | | — | | |
員工總數
|
| | | | 8,444,820 | | | | | | — | | |
實體名稱
|
| |
的地址 註冊辦事處 |
| |
%的
所有權權益 |
| |
性質
關係 |
| |
測量
方法 |
|
冥王星數字PLC | | |
Hill Dickinson LLP,
櫻草街20號Broadgate大廈8樓 英國倫敦,EC2A 2EW |
| |
24.65%
|
| |
請參閲下面的
|
| |
股權
|
|
| | |
£
|
| |||
現金
|
| | | | 312,826 | | |
押金支付
|
| | | | 665,975 | | |
取消預付款和押金
|
| | | | 4,658,866 | | |
總體考慮
|
| | | | 5,637,667 | | |
| | |
£
|
| |||
現金和現金等價物
|
| | | | 20,189 | | |
財產、廠房和設備(附註11)
|
| | | | 10,186,669 | | |
貿易和其他應收賬款
|
| | | | 484,569 | | |
房產抵押貸款
|
| | | | (5,053,760) | | |
合計 | | | | | 5,637,667 | | |
組
|
| |
我們的權利
Aesset £ |
| |
挖掘和
計算機 設備 £ |
| |
下的資產
施工 £ |
| |
數據中心
包括 改進 £ |
| |
合計
£ |
| |||||||||||||||
| | | | | | | |||||||||||||||||||||||||
成本 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2021年1月1日
|
| | | | 7,379,387 | | | | | | 17,864,347 | | | | | | — | | | | | | 84,927 | | | | | | 25,328,661 | | |
外匯走勢
|
| | | | 153,365 | | | | | | 272,733 | | | | | | — | | | | | | 1,064 | | | | | | 427,162 | | |
通過業務合併進行收購
|
| | | | — | | | | | | 163,848 | | | | | | — | | | | | | 10,022,821 | | | | | | 10,186,669 | | |
添加
|
| | | | — | | | | | | 18,354 | | | | | | 56,350,759 | | | | | | — | | | | | | 56,369,113 | | |
2021年9月30日
|
| | | | 7,532,752 | | | | | | 18,319,282 | | | | | | 56,350,759 | | | | | | 10,108,812 | | | | | | 92,311,605 | | |
折舊和減值 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2021年1月1日
|
| | | | — | | | | | | 7,377,050 | | | | | | — | | | | | | 47,992 | | | | | | 7,425,042 | | |
外匯走勢
|
| | | | — | | | | | | 42,613 | | | | | | — | | | | | | (4,458) | | | | | | 38,173 | | |
期間計入的折舊
|
| | | | 2,620,179 | | | | | | 4,540,614 | | | | | | — | | | | | | 151,134 | | | | | | 7,311,927 | | |
2021年9月30日
|
| | | | 2,620,179 | | | | | | 11,960,295 | | | | | | — | | | | | | 194,668 | | | | | | 14,775,142 | | |
賬面金額 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2021年1月1日
|
| | | | 7,379,387 | | | | | | 10,487,297 | | | | | | — | | | | | | 36,935 | | | | | | 17,903,619 | | |
2021年9月30日
|
| | | | 4,912,573 | | | | | | 6,358,987 | | | | | | 56,350,759 | | | | | | 9,914,144 | | | | | | 77,536,463 | | |
組
|
| |
挖掘和
計算機 設備 £ |
| |
數據中心
包括 改進 £ |
| |
合計
£ |
| |||||||||
成本 | | | | | | | | | | | | | | | | | | | |
2020年1月1日
|
| | | | 17,833,297 | | | | | | 84,927 | | | | | | 17,918,224 | | |
外匯走勢
|
| | | | — | | | | | | — | | | | | | — | | |
添加
|
| | | | 1,807,971 | | | | | | — | | | | | | 1,807,971 | | |
處置
|
| | | | — | | | | | | — | | | | | | — | | |
2020年9月30日
|
| | | | 1,807,971 | | | | | | 84,927 | | | | | | 19,726,195 | | |
折舊和減值 | | | | | | | | | | | | | | | | | | | |
2020年1月1日
|
| | | | 2,487,959 | | | | | | 30,953 | | | | | | 2,518,912 | | |
外匯走勢
|
| | | | 73,535 | | | | | | — | | | | | | 73,535 | | |
期間計入的折舊
|
| | | | 4,589,799 | | | | | | 12,779 | | | | | | 4,602,578 | | |
2020年9月30日
|
| | | | 7,151,293 | | | | | | 43,732 | | | | | | 7,195,025 | | |
賬面金額 | | | | | | | | | | | | | | | | | | | |
2020年1月1日
|
| | | | 15,345,338 | | | | | | — | | | | | | 15,345,338 | | |
2020年9月30日
|
| | | | 12,489,975 | | | | | | 41,195 | | | | | | 12,531,170 | | |
| | |
截至30
2021年9月 (未審核) £ |
| |
截至31日
2020年12月 (審核) £ |
| ||||||
存款 | | | | | | | | | | | | | |
提前
|
| | | | 4,114,726 | | | | | | 4,151,400 | | |
交換活動
|
| | | | — | | | | | | (36,674) | | |
收購GPUone子公司被取消
|
| | | | (4,114,726) | | | | | | — | | |
其他應收賬款賬面總額
|
| | | | — | | | | | | 4,114,726 | | |
| | |
截至
2021年9月30日 (未審核) £ |
| |
截至
2020年12月31日 (審核) £ |
| ||||||
| | | | ||||||||||
採礦設備預付款
|
| | | | 45,060,231 | | | | | | — | | |
預付款和其他應收款
|
| | | | 1,395,073 | | | | | | 811,684 | | |
其他税收和社會保障
|
| | | | 1,957,433 | | | | | | 1,363,635 | | |
貿易和其他應收賬款總額
|
| | | | 48,412,737 | | | | | | 2,175,319 | | |
組
|
| |
期間結束
2021年9月30日 (未審核) £ |
| |
年終
2020年12月31日 (審核) £ |
| ||||||
2021年1月1日和2020年1月1日
|
| | | | 4,637,438 | | | | | | 1,040,964 | | |
添加 | | | | | | | | | | | | | |
挖掘的加密資產
|
| | | | 48,697,061 | | | | | | 18,947,908 | | |
購買和接收的加密資產
|
| | | | 9,283,979 | | | | | | 9,896,641 | | |
添加總數
|
| | | | 57,981,040 | | | | | | 28,844,549 | | |
處置 | | | | | | | | | | | | | |
出售的加密資產
|
| | | | (6,800,252) | | | | | | (27,318,471) | | |
處置總量
|
| | | | (6,800,252) | | | | | | (27,318,471) | | |
公允價值變動 | | | | | | | | | | | | | |
期貨虧損
|
| | | | — | | | | | | (258,326) | | |
密碼資產銷售動向
|
| | | | 598,956 | | | | | | (13,816) | | |
期末持有的加密資產的變動
|
| | | | 2,297,176 | | | | | | 2,342,538 | | |
公允價值變動總額
|
| | | | 2,896,132 | | | | | | 2,070,396 | | |
2021年9月30日和2020年12月31日
|
| | | | 58,714,358 | | | | | | 4,637,438 | | |
截至2021年9月30日(未經審計)
加密資產名稱 |
| |
硬幣/代幣(1)
|
| |
公允價值
£ |
| ||||||
比特幣-比特幣
|
| | | | 269 | | | | | | 8,599,739 | | |
比特幣-作為抵押品持有
|
| | | | 1504 | | | | | | 48,099,800 | | |
乙醚
|
| | | | 255 | | | | | | 543,681 | | |
替代硬幣
|
| | | | | | | | | | 1,471,138 | | |
2021年9月30日
|
| | | | | | | | | | 58,714,358 | | |
截至2020年12月31日(經審計)
加密資產名稱 |
| |
硬幣/代幣
|
| |
公允價值
£ |
| ||||||
比特幣-比特幣
|
| | | | 183 | | | | | | 3,929,696 | | |
Polkadot-DOT
|
| | | | 75,000 | | | | | | 515,176 | | |
乙醚
|
| | | | 254 | | | | | | 138,257 | | |
Binance Coin-BNB
|
| | | | 1,243 | | | | | | 34,260 | | |
USDT、USDC和Tether(穩定硬幣-固定在美元上)
|
| | | | 26,509 | | | | | | 19,553 | | |
替代硬幣
|
| | | | — | | | | | | 496 | | |
2020年12月31日
|
| | | | | | | | | | 4,637,438 | | |
| | |
截至
2021年9月30日 (未審核) £ |
| |
截至
2020年12月31日 (審核) £ |
| ||||||
| | | | ||||||||||
普通股股本 | | | | | | | | | | | | | |
發放並全額支付 | | | | | | | | | | | | | |
303,435,997股每股0.001 GB普通股
|
| | | | 303,436 | | | | | | 293,750 | | |
在 期間發放 | | | | | | | | | | | | | |
163,646,338股每股0.001 GB普通股
|
| | | | 163,646 | | | | | | — | | |
尚未發放全額付款 | | | | | | | | | | | | | |
每股0.001 GB普通股
|
| | | | — | | | | | | 9,686 | | |
467,082,335股每股0.001 GB普通股
|
| | | | 467,082 | | | | | | 303,436 | | |
追加實收資本 | | | | | | | | | | | | | |
期初
|
| | | | 1,540,497 | | | | | | 25,252,288 | | |
在此期間取消
|
| | | | — | | | | | | (25,252,288) | | |
在
期間發放
|
| | | | 138,884,237 | | | | | | — | | |
尚未發放全額付款
|
| | | | — | | | | | | 1,540,497 | | |
期末
|
| | | | 140,424,734 | | | | | | 1,540,597 | | |
保留
|
| |
説明
|
|
普通股 | | | 代表股權面值 | |
股票溢價 | | | 超過面值的股本認購額 | |
股份支付準備金 | | | 代表在行使、失效或到期時轉讓金額較少的期權和認股權證的公允價值 | |
累計其他綜合收益 | | | 非貨幣性資產期初餘額在附屬本位幣(加元)與集團本位幣和表述性貨幣(英鎊)之間的換算累積效應。 | |
累計盈餘 | | | 累計淨損益以及與其他地方未確認的股東進行的其他交易。 | |
| | |
截至
2021年9月30日 (未審核) £ |
| |
截至31日
2020年12月 (審核) £ |
| ||||||
| | | | ||||||||||
貿易應付款
|
| | | | 8,746,723 | | | | | | 548,293 | | |
應計項目和其他應付款
|
| | | | 1,921,938 | | | | | | 271,471 | | |
短期貸款
|
| | | | — | | | | | | 115,924 | | |
延期或有對價
|
| | | | 9,025,827 | | | | | | — | | |
其他税收和社會保障
|
| | | | 116,342 | | | | | | 972 | | |
貿易總額和其他債權人
|
| | | | 19,810,830 | | | | | | 936,660 | | |
非流動負債
|
| |
截至
2021年9月30日 (未審核) |
| |
2020年12月31日
(審核) |
| ||||||
房產抵押貸款
|
| | | | 3,390,893 | | | | | | — | | |
合計 | | | | | 3,390,893 | | | | | | — | | |
流動負債 | | | | | | | | | | | | | |
短期貸款
|
| | | | 33,341,585 | | | | | | — | | |
房產抵押貸款
|
| | | | 1,151,809 | | | | | | — | | |
合計 | | | | | 34,493,394 | | | | | | — | | |
| | |
截至
2021年9月30日 (未審核) £ |
| |
截至
2020年12月31日 (審核) £ |
| ||||||
| | | | ||||||||||
金融資產賬面金額 | | | | | | | | | | | | | |
按攤銷成本計量 | | | | | | | | | | | | | |
-採礦設備預付款
|
| | | | 45,060,231 | | | | | | — | | |
-貿易和其他應收款
|
| | | | 404,951 | | | | | | 144,607 | | |
-現金和現金等價物
|
| | | | 63,726,870 | | | | | | 2,050,761 | | |
按公允價值通過損益計量
|
| | | | 219,747 | | | | | | 1,393,303 | | |
金融資產賬面總額
|
| | | | 109,411,799 | | | | | | 3,588,671 | | |
金融負債賬面金額 | | | | | | | | | | | | | |
按攤銷成本計量 | | | | | | | | | | | | | |
-貿易和其他應付款
|
| | | | 8,746,723 | | | | | | 548,293 | | |
-短期貸款和借款
|
| | | | 34,493,394 | | | | | | 115,924 | | |
-長期貸款和借款
|
| | | | 3,390,893 | | | | | | — | | |
-租賃負債
|
| | | | 4,919,924 | | | | | | 7,409,387 | | |
按公允價值通過損益計量
|
| | | | 9,025,857 | | | | | | — | | |
金融負債賬面總額
|
| | | | 60,576,791 | | | | | | 8,073,604 | | |
| | |
一級
|
| |
二級
|
| |
第三級
|
| |
合計
|
| ||||||||||||
資產
|
| |
£
|
| |
£
|
| |
£
|
| |
£
|
| ||||||||||||
按公允價值計入損益的金融資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
-股權持股
|
| | | | — | | | | | | — | | | | | | 219,747 | | | | | | 219,747 | | |
-數字資產
|
| | | | — | | | | | | 58,714,358 | | | | | | — | | | | | | 58,714,358 | | |
截至2021年9月30日合計
|
| | | | — | | | | | | 58,714,358 | | | | | | 219,747 | | | | | | 58,934,104 | | |
負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
按公允價值計入損益的財務負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
-延期或有對價
|
| | | | — | | | | | | — | | | | | | 9,025,857 | | | | | | 9,025,857 | | |
截至2021年9月30日合計
|
| | | | — | | | | | | — | | | | | | 9,025,857 | | | | | | 9,025,857 | | |
按公允價值計入損益的金融資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
股權持股
|
| | | | — | | | | | | — | | | | | | 1,393,303 | | | | | | 1,393,303 | | |
數字資產
|
| | | | — | | | | | | 4,637,438 | | | | | | — | | | | | | 4,637,438 | | |
截至2020年12月31日合計
|
| | | | — | | | | | | 4,637,438 | | | | | | 1,393,303 | | | | | | 6,030,741 | | |
| B.萊利證券 | | |
D.A.戴維森公司
|
| |
拉登堡·塔爾曼
|
| |
威廉·布萊爾
|
|
| 宙斯盾資本公司 | | |
Alexander Capital L.P.
|
| |
高力證券有限責任公司
|
|
| 北國資本市場 | | |
Revere Securities LLC
|
| |
韋德布什證券
|
| |
齊格勒
|
|
展品
沒有。 |
| |
説明
|
|
1.1* | | |
承保協議格式
|
|
3.1* | | |
修改和重新修訂的註冊人章程(通過引用附件3.2併入2021年9月17日提交的F-1表格註冊説明書註冊人修正案第3號)
|
|
4.1 | | |
義齒形式
|
|
4.2 | | |
第一補充義齒表格
|
|
4.3 | | |
備註表格(作為上文附件A至附件4.2)
|
|
5.1 | | |
註冊人的特別英國法律顧問Sidley Austin LLP的意見
|
|
5.2 | | |
登記人的美國特別法律顧問Sidley Austin LLP對根據本協議登記的票據的有效性的意見
|
|
8.1 | | |
註冊人的英國特別法律顧問Sidley Austin LLP對某些英國税收問題的意見(見附件5.1)
|
|
10.1* | | |
2018年股權激勵計劃(參考2021年9月17日提交的F-1表格註冊人註冊説明書修正案第3號附件第10.1號)
|
|
10.2* | | |
2018年股權激勵計劃的英國非税收優惠子計劃(通過引用2021年9月17日提交的F-1表格註冊説明書註冊人修正案第3號附件10.2併入)
|
|
10.3* | | |
2021年美國股權激勵計劃(通過參考2021年9月17日提交的F-1表格註冊説明書註冊人修正案第3號附件10.3併入)
|
|
10.4* | | |
Argo BlockChain plc、Argo Innovation Facilities(US),Inc.、DPN LLC和DPN所有者之間的合併協議和計劃,日期為2021年3月4日(通過引用2021年9月17日提交的F-1表格註冊聲明註冊人修正案第3號附件10.5併入)
|
|
10.5* | | |
GPU.One Holding Inc.、GPU.One Enterprise Inc.和Argo Innovation Labs Inc.之間的股份購買協議,日期為2021年2月2日(通過參考2021年9月17日提交的F-1表格登記聲明註冊人修正案第3號附件10.6併入)
|
|
10.6* | | |
Celsius Networks Lending LLC和Argo Innovation Labs Inc.之間簽訂的主租賃協議,日期為2020年11月2日(通過參考2021年9月17日提交的F-1表格註冊聲明註冊人修正案第3號附件10.7併入)
|
|
10.7†* | | |
攝氏總租賃協議租賃明細表(參考2021年9月17日提交的F-1表格登記聲明註冊人修正案第3號附件10.8併入)
|
|
10.8* | | |
銀河數字有限責任公司和Argo創新實驗室有限責任公司簽訂的《主數字貨幣貸款協議》,日期為2021年6月16日。
|
|
10.9* | | |
銀河貸款協議貸款條款説明書,日期為2021年10月29日。
|
|
21.1* | | |
註冊人子公司名單(參考2021年9月17日提交的F-1表格註冊人註冊書修正案第3號附件21.1)
|
|
23.1 | | |
獨立註冊會計師事務所PKF Littlejohn LLP同意
|
|
23.2 | | |
註冊人的英國特別法律顧問Sidley Austin LLP同意(包含在附件5.1中)
|
|
23.3 | | |
註冊人的美國特別法律顧問Sidley Austin LLP同意(包含在附件5.2中)
|
|
24.1* | | |
委託書(包含在註冊聲明簽名頁中)
|
|
25.1* | | |
表格T-1受託人根據1939年《信託契約法》(經修訂)規定的資格聲明。
|
|
| | | | Argo區塊鏈PLC | | |||
| | | | 發件人: | | |
/s/Peter Wall
姓名: 彼得·沃爾
職務: 首席執行官 |
|
|
名稱
|
| |
標題
|
|
|
/s/Peter Wall
彼得·沃爾
|
| |
董事會首席執行官兼臨時主席(首席執行官)
|
|
|
/s/Alex Appleton
亞歷克斯·阿普爾頓
|
| |
首席財務官兼董事會成員(首席財務官和首席會計官)
|
|
|
/s/Matthew Shaw
馬修·肖
|
| |
董事會成員
|
|
|
/s/Sarah Gow
Sarah Gow
|
| |
董事會成員
|
|
|
/s/Maria Perrella
瑪麗亞·佩雷拉
|
| |
董事會成員
|
|
| | | | 發件人: | | |
/s/Donald J.Puglisi
姓名: 唐納德·J·普格利西
職務: 常務董事 |
|