|
常用術語
|
| | | | {BR}III | | |
|
有關前瞻性陳述的注意事項
|
| | | | {BR}VI | | |
|
招股説明書摘要
|
| | | | 1 | | |
|
產品
|
| | | | 7 | | |
|
風險因素
|
| | | | 8 | | |
|
收益使用情況
|
| | | | 26 | | |
|
我們證券的市場價格
|
| | | | 27 | | |
|
管理層對財務狀況和經營成果的討論和分析
|
| | | | 28 | | |
|
{BR}業務{BR}
|
| | | | 42 | | |
|
管理
|
| | | | 54 | | |
|
證券説明
|
| | | | 61 | | |
|
證券受益所有權
|
| | | | 78 | | |
|
出售證券持有人
|
| | | | 80 | | |
|
某些關係和關聯方交易
|
| | | | 84 | | |
|
税務方面的考慮
|
| | | | 85 | | |
|
配送計劃
|
| | | | 94 | | |
|
與產品相關的費用
|
| | | | 96 | | |
|
法律事務
|
| | | | 97 | | |
|
{BR}專家{BR}
|
| | | | 98 | | |
|
在哪裏可以找到更多信息
|
| | | | 99 | | |
| | |
年終
9月30日,{BR} 2021 |
| |
年終
9月30日,{BR} 2020 |
| |
差異
|
| |||||||||||||||
| | |
$
|
| |
$
|
| |
$
|
| |
%
|
| ||||||||||||
回來吧。
|
| | | | 47,910 | | | | | | — | | | | | | 47,910 | | | | | | — | | |
其他營業收入
|
| | | | — | | | | | | 1,963,670 | | | | | | (1,963,670) | | | | | | — | | |
行政費用
|
| | | | (14,559,321) | | | | | | (2,772,642) | | | | | | (11,786,679) | | | | | | 425% | | |
反向收購費用
|
| | | | (155,459,939) | | | | | | — | | | | | | (155,459,939) | | | | | | — | | |
納斯達克上市費用
|
| | | | (2,589,611) | | | | | | — | | | | | | (2,589,611) | | | | | | — | | |
營業(虧損)/利潤
|
| | | | (172,560,961) | | | | | | (808,972) | | | | | | (171,751,989) | | | | | | 21,231% | | |
權證公允價值變動
|
| | | | (98,090,070) | | | | | | — | | | | | | (98,090,070) | | | | | | — | | |
財務成本
|
| | | | (1,078,070) | | | | | | (392,783) | | | | | | (685,287) | | | | | | 174% | | |
財務收入
|
| | | | — | | | | | | 64,902 | | | | | | (64,902) | | | | | | — | | |
(虧損)/税前利潤
|
| | | | (271,729,101) | | | | | | (1,136,853) | | | | | | (270,592,248) | | | | | | 23,802% | | |
所得税抵免
|
| | | | — | | | | | | 568,534 | | | | | | (568,534) | | | | | | — | | |
本財政年度(虧損)/利潤
|
| | | | (271,729,101) | | | | | | (568,319) | | | | | | (271,160,782) | | | | | | 47,713% | | |
| | |
年終
9月30日,{BR} 2021 |
| |
年終
9月30日,{BR} 2020 |
| |
差異
|
| |||||||||||||||
| | |
$
|
| |
$
|
| |
$
|
| |
%
|
| ||||||||||||
員工成本
|
| | | | 10,935,570 | | | | | | 3,090,091 | | | | | | 7,845,479 | | | | | | 254% | | |
員工成本資本化
|
| | | | (3,478,034) | | | | | | (1,533,915) | | | | | | (1,944,119) | | | | | | 127% | | |
專業費
|
| | | | 4,733,186 | | | | | | 424,626 | | | | | | 4,308,560 | | | | | | 1,015% | | |
租金
|
| | | | 187,739 | | | | | | 158,568 | | | | | | 29,171 | | | | | | 18% | | |
股票期權費用
|
| | | | 165,570 | | | | | | 121,597 | | | | | | 43,973 | | | | | | 36% | | |
折舊
|
| | | | 52,550 | | | | | | 4,787 | | | | | | 47,763 | | | | | | 998% | | |
外匯
|
| | | | 623,184 | | | | | | (9,854) | | | | | | 633,038 | | | | | | (6,424)% | | |
其他行政費用
|
| | | | 1,339,556 | | | | | | 516,742 | | | | | | 822,814 | | | | | | 159% | | |
| | | | | 14,559,321 | | | | | | 2,772,642 | | | | | | 11,786,679 | | | | | | 425% | | |
| | |
年終
9月30日,{BR} 2020 |
| |
截至9個月
9月30日,{BR} 2019 |
| |
差異
|
| |||||||||||||||
|
$
|
| |
$
|
| |
$
|
| |
%
|
| ||||||||||||||
回來吧。 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
其他營業收入
|
| | | | 1,963,670 | | | | | | 1,250,056 | | | | | | 713,614 | | | | | | 57% | | |
行政費用
|
| | | | (2,772,642) | | | | | | (887,995) | | | | | | (1,884,647) | | | | | | 212% | | |
營業(虧損)/利潤
|
| | | | (808,972) | | | | | | 362,061 | | | | | | (1,171,033) | | | | | | (323)% | | |
財務成本
|
| | | | (392,783) | | | | | | (88,466) | | | | | | (304,317) | | | | | | 343% | | |
財務收入
|
| | | | 64,902 | | | | | | 510,252 | | | | | | (445,350) | | | | | | (87)% | | |
(虧損)/税前利潤
|
| | | | (1,136,853) | | | | | | 783,847 | | | | | | (1,920,700) | | | | | | (245)% | | |
所得税抵免
|
| | | | 568,534 | | | | | | 253,718 | | | | | | 314,816 | | | | | | 124% | | |
本財政年度(虧損)/利潤
|
| | | | (568,319) | | | | | | 1,037,565 | | | | | | (1,605,884) | | | | | | (155)% | | |
| | |
年終
9月30日,{BR} 2020 |
| |
九個月
已結束 9月30日,{BR} 2019 |
| |
差異
|
| |||||||||||||||
|
$
|
| |
$
|
| |
$
|
| |
%
|
| ||||||||||||||
員工成本
|
| | | | 3,090,091 | | | | | | 455,661 | | | | | | 2,634,430 | | | | | | 578% | | |
員工成本資本化
|
| | | | (1,533,915) | | | | | | (417,158) | | | | | | (1,116,757) | | | | | | 268% | | |
專業費
|
| | | | 424,626 | | | | | | 185,217 | | | | | | 239,409 | | | | | | 129% | | |
租金
|
| | | | 158,568 | | | | | | 58,261 | | | | | | 100,307 | | | | | | 172% | | |
股票期權費用
|
| | | | 121,597 | | | | | | 11,392 | | | | | | 110,205 | | | | | | 967% | | |
折舊
|
| | | | 4,787 | | | | | | 308 | | | | | | 4,479 | | | | | | 1,453% | | |
外匯
|
| | | | (9,854) | | | | | | 60,247 | | | | | | (70,101) | | | | | | (116)% | | |
其他行政費用
|
| | | | 516,742 | | | | | | 534,067 | | | | | | (17,325) | | | | | | (3)% | | |
| | | | | 2,772,642 | | | | | | 887,995 | | | | | | 1,884,647 | | | | | | 212% | | |
| | |
年終
9月30日,{BR} 2021 |
| |
年終
9月30日,{BR} 2020 |
| |
截至9個月
9月30日,{BR} 2019 |
| |||||||||
淨現金提供人(使用於): | | | | | | | | | | | | | | | | | | | |
經營活動
|
| | | | (24,034,772) | | | | | | (1,334,067) | | | | | | 3,831,280 | | |
投資活動
|
| | | | (9,305,110) | | | | | | (4,570,703) | | | | | | (3,621,921) | | |
融資活動
|
| | | | 120,105,258 | | | | | | 1,679,652 | | | | | | 3,706,686 | | |
現金及現金等價物淨(減)增
|
| | | | 86,765,376 | | | | | | (4,225,118) | | | | | | 3,916,045 | | |
名稱{BR}
|
| |
{BR}年齡{BR}
|
| |
職位
|
|
大衞·威廉姆斯 | | |
52
|
| | 執行主席、創始人兼首席執行官 | |
大衞·貝斯特威克 | | |
56
|
| | 聯合創始人兼首席技術官 | |
Nick Pointon | | |
51
|
| | 首席財務官兼執行董事 | |
Manfredi Lefebvre d`Ovid | | |
68
|
| | 高級獨立董事 | |
{BR}卡洛·卡拉布裏亞{BR} | | |
61
|
| | 導演{BR} | |
斯蒂芬·錢德勒{BR} | | |
52
|
| | 導演{BR} | |
lt General VeraLinn Jamieson | | |
61
|
| | 導演{BR} | |
加思·裏奇{BR} | | |
53
|
| | 導演{BR} | |
史蒂芬·威爾遜將軍 | | |
62
|
| | 導演{BR} | |
空軍次帥彼得·羅謝爾{BR} | | |
56
|
| | 首席運營官 | |
保爾·費南 | | |
48
|
| | 首席營收官 | |
蕭萬長博士{BR} | | |
52
|
| | 首席密碼師 | |
帕特里克·威爾科克斯 | | |
53
|
| | 總法律顧問兼公司祕書 | |
| | |
普通股公允市值
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
贖回日期(認股權證到期前)
|
| |
≤ $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 | | |
| | |
數量
普通股 |
| |
近似
百分比 出色的 普通股 |
| ||||||
5%持有者: | | | | | | | | | | | | | |
D2BW Limited(1)
|
| | | | 30,304,808 | | | | | | 22.5% | | |
大衞·威廉姆斯(2){BR}
|
| | | | 45,139,805 | | | | | | 33.4% | | |
大衞·貝斯特威克(2){BR}
|
| | | | 38,387,742 | | | | | | 28.4% | | |
Concept Capital III GP LLP(3)
|
| | | | 16,192,494 | | | | | | 12.0% | | |
進化技術基金II,SCSP.(4)
|
| | | | 9,931,461 | | | | | | 7.4% | | |
Centricus Heritage LLC(5)
|
| | | | 14,851,667 | | | | | | 11.0% | | |
遺產SCSP(6)
|
| | | | 17,919,716 | | | | | | 13.4% | | |
董事和高管(7): | | | | | | | | | | | | | |
大衞·威廉姆斯(2){BR}
|
| | | | 45,139,805 | | | | | | 33.4% | | |
大衞·貝斯特威克(2){BR}
|
| | | | 38,387,742 | | | | | | 28.4% | | |
Nick Pointon
|
| | | | — | | | | | | — | | |
{BR}卡洛·卡拉布裏亞(8){BR}
|
| | | | 2,443,837 | | | | | | 1.8% | | |
斯蒂芬·錢德勒{BR}
|
| | | | — | | | | | | — | | |
Manfredi Lefebvre d`Ovid(6)
|
| | | | 17,919,716 | | | | | | 13.4% | | |
lt General VeraLinn Jamieson
|
| | | | — | | | | | | — | | |
加思·裏奇{BR}
|
| | | | 148,105 | | | | |
|
*
|
| |
史蒂芬·威爾遜將軍
|
| | | | — | | | | | | — | | |
空軍次帥彼得·羅謝爾{BR}
|
| | | | — | | | | | | — | | |
保爾·費南
|
| | | | — | | | | | | — | | |
蕭萬長博士{BR}
|
| | | | — | | | | | | — | | |
帕特里克·威爾科克斯
|
| | | | — | | | | | | — | | |
本公司全體董事、高管作為一個羣體
|
| | | | 73,734,397 | | | | | | 54.6% | | |
| | |
普通股
|
| |
認股權證
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
名稱{BR}
|
| |
受益
擁有 之前的 提供服務 |
| |
{BR}編號{BR}
{BR}已註冊{BR} 待售 特此 |
| |
受益
擁有 之後的 提供服務 |
| |
受益
擁有 之前的 提供服務 |
| |
{BR}編號{BR}
{BR}已註冊{BR} 待售 特此 |
| |
受益
擁有 之後的 提供服務 |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
{BR}編號{BR}
|
| |
{BR}百分比{BR}
|
| | | | | | | |
{BR}編號{BR}
|
| |
{BR}百分比{BR}
|
| |
{BR}編號{BR}
|
| |
{BR}百分比{BR}
|
| | | | | | | |
{BR}編號{BR}
|
| |
{BR}百分比{BR}
|
| ||||||||||||||||||||||||
亞當·霍爾。
|
| | | | 502,386 | | | | | | * | | | | | | 502,386 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Anatino Properties Limited(2)
|
| | | | 108,000 | | | | | | * | | | | | | 78,000 | | | | | | — | | | | | | — | | | | | | 30,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | |
Andrew Yeomans(3)(25)
|
| | | | 251,192 | | | | | | * | | | | | | 251,192 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
亞當·M·阿倫(4)_bar__bar_
|
| | | | 20,000 | | | | | | * | | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
{BR}卡洛·卡拉布裏亞(5){BR}
|
| | | | 2,433,837 | | | | | | 1.8% | | | | | | 784,837 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Centricus Heritage
{BR}有限責任公司ρ(6){BR} |
| | | | 14,851,667 | | | | | | 11.0% | | | | | | 8,585,000 | | | | | | — | | | | | | — | | | | | | 6,266,667 | | | | | | 42.1% | | | | | | 6,266,667 | | | | | | — | | | | | | — | | |
{BR}克里斯蒂娜·萊維斯(7){BR}
|
| | | | 148,105 | | | | | | * | | | | | | 148,105 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
D2BW Limited(8)
|
| | | | 30,304,808 | | | | | | 22.5% | | | | | | 30,304,808 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
大衞·貝斯特威克(9){BR}
|
| | | | 38,387,742 | | | | | | 28.4% | | | | | | 8,082,934 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
大衞·威廉姆斯(9分){BR}
|
| | | | 45,139,805 | | | | | | 33.4% | | | | | | 14,834,997 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Garth Ritchie(10)
|
| | | | 148,105 | | | | | | * | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
傑弗裏·泰勒(11)
|
| | | | 1,366,489 | | | | | | 1.0% | | | | | | 1,366,489 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
朱利亞·諾比利(12)
|
| | | | 149,990 | | | | | | * | | | | | | 149,990 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
{BR}遺產SCSP(13){BR}
|
| | | | 17,919,716 | | | | | | 13.3% | | | | | | 8,044,049 | | | | | | — | | | | | | — | | | | | | 6,266,667 | | | | | | 42.1% | | | | | | — | | | | | | — | | | | | | — | | |
傑克·布萊克利(14){BR}
|
| | | | 2,135,140 | | | | | | 1.6% | | | | | | 2,135,140 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
李·博蘭。
|
| | | | 753,578 | | | | | | * | | | | | | 753,578 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
MNL提名者有限公司(16)
|
| | | | 244,209 | | | | | | * | | | | | | 244,209 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
{BR}尼古拉斯·泰勒(17){BR}
|
| | | | 19,940 | | | | | | * | | | | | | 19,940 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
NNS投資(塞浦路斯)有限公司(18)
|
| | | | 197,466 | | | | | | * | | | | | | 197,466 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
普通股
|
| |
認股權證
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
名稱{BR}
|
| |
受益
擁有 之前的 提供服務 |
| |
{BR}編號{BR}
{BR}已註冊{BR} 待售 特此 |
| |
受益
擁有 之後的 提供服務 |
| |
受益
擁有 之前的 提供服務 |
| |
{BR}編號{BR}
{BR}已註冊{BR} 待售 特此 |
| |
受益
擁有 之後的 提供服務 |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
{BR}編號{BR}
|
| |
{BR}百分比{BR}
|
| | | | | | | |
{BR}編號{BR}
|
| |
{BR}百分比{BR}
|
| |
{BR}編號{BR}
|
| |
{BR}百分比{BR}
|
| | | | | | | |
{BR}編號{BR}
|
| |
{BR}百分比{BR}
|
| ||||||||||||||||||||||||
Concept Capital III GP LLP(16)
|
| | | | 15,948,285 | | | | | | 11.8% | | | | | | 15,948,285 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Seraphim空間
投資信託公司(19) |
| | | | 2,698,740 | | | | | | 2.2% | | | | | | 2,698,740 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
住友商事株式會社(20)
|
| | | | 200,000 | | | | | | * | | | | | | 200,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
進化技術基金II
{BR}SCSPρ(21){BR} |
| | | | 9,931,461 | | | | | | 7.4% | | | | | | 9,931,461 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
{BR}特雷弗·巴克(22){BR}
|
| | | | 4,270,279 | | | | | | 3.2% | | | | | | 4,270,279 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
英國FF提名有限公司(23)
|
| | | | 4,151,665 | | | | | | 3.1% | | | | | | 4,151,665 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
維珍軌道,有限責任公司(24)
|
| | | | 500,000 | | | | | | * | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
{BR}美元{BR}
|
| |||
美國證券交易委員會註冊費
|
| | | $ | 249,208.04 | | |
律師費和開支
|
| | | | 112,000 | | |
會計費和費用
|
| | | | 25,000 | | |
打印費
|
| | | | 50,000 | | |
雜費
|
| | | | 10,000 | | |
合計
|
| | | $ | 446,208.04 | | |
見到你很高興。
|
| |
第{BR}頁
|
| |||
獨立註冊會計師事務所報告
|
| | | | F-2 | | |
綜合全面收益表
|
| | | | F-5 | | |
合併財務狀況表
|
| | | | F-6 | | |
合併權益變動表
|
| | | | F-7 | | |
合併現金流量表
|
| | | | 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
|
|
反向收購和業務合併 | | | ||
2021年9月3日,Arqit Limited完成了對Arqit Quantum Inc.的反向收購。同一天,該集團獲準在納斯達克交易。
反向收購不構成業務合併,並根據IFRS 2“股份支付”和相關的IFRIC指導進行會計處理。存在以股份為基礎的付款計算錯誤以及反向收購在財務報表中錯誤列報和披露的風險。更具體地説:
•
存在被視為收購成本不是基於可獲得的最可靠信息(報價或直接估值)的風險。被視為收購成本基於業務合併協議(“BCA”)中包含的估值,存在估值假設和投入不合適的風險;
•
在募集資金和以股份為基礎的上市費用之間存在交易成本沒有得到適當分配的風險;以及
•
財務報表存在未正確反映持續實體和被收購實體的權益和準備金的風險。
|
| |
我們在這方面的工作包括:
•
審查業務合併協議和其他適用文檔,以確保理解並正確説明反向收購的條款;
•
審查並挑戰Arqit Limited估值中的輸入和假設,該估值用於確定被視為收購成本;
•
根據IFRS 2的要求審查財務報表中交易成本的處理;
•
重新執行用於提高數學準確性的計算;以及
•
檢查財務報表中反向收購的列報和披露情況。
|
|
無形資產賬面價值 - 資本化成本資格和減值評估 | | | | |
集團擁有大量無形資產,包括截至2021年9月30日的資本化開發成本,總價值約為1820萬美元。
本集團仍處於開發階段,因此產生了巨大的產品開發成本。
資本化成本的資格需要根據國際會計準則第38號中規定的標準進行評估,同時評估其是否構成定義的開發和研究。
鑑於年底的項目仍在開發中,尚未完全測試並投入商業使用,因此需要評估任何減值指標的賬面價值。
|
| |
我們認為管理層可能會通過錯誤資本化的開發成本或缺乏減值確認或攤銷來誇大無形資產的賬面價值。
我們在這方面的工作包括:
•
根據IAS 38資格要求資本化的成本審查,以確保它們令人滿意地滿足所有認可標準;
•
在相關情況下挑戰管理層對某些開發成本(由於其判斷性質而資本化)的適當性的質疑;
•
審核會計政策,確保其合理並符合國際會計準則38;
•
審查管理層在整個開發階段產生的業務預測,以確定是否存在任何可能的減損跡象;
•
審查關於迄今取得的進展的可用通信,包括來自第三方的通信
|
|
重要審計事項
|
| |
我們如何在審核中解決此問題
|
|
| | |
作為歐空局;以及
•
對支持文檔的資本化成本樣本進行實質性測試。
|
|
認股權證估值 | | | | |
權證歸類為負債,通過損益按公允價值計量。權證的負債與權益分類存在不符合國際財務報告準則要求的風險。
此外,認股權證按公允價值計量,這要求管理層在選擇最合適的權證估值方法時做出判斷,如果報價被認為不合適,還可能在得出估值時做出判斷。
管理層已聘請專家在RTO日期和年末協助評估。
截至2021年9月30日,權證在合併草案中的價值為1.28億美元,遠遠高於實質性。鑑於本集團認股權證的財務重要性,以及管理層在得出價值時所需的判斷,我們已確定這是一個重大風險領域。
|
| |
我們在這方面的工作包括:
•
針對國際財務報告準則中對估值報告中關鍵假設的合規性和挑戰的要求,對管理專家報告進行審查;
•
審查公共和私人的認股權證條款,確保兩者都與協議一致;
•
評估專家評估團隊的獨立性和資質;
•
利用PKF評估團隊對專家評估報告進行審核;以及
•
檢查權證的權益或負債會計基礎是否符合國際財務報告準則。
|
|
| | |
{BR}備註{BR}
|
| |
年終
9月30日 2021 |
| |
年終
9月30日 2020 |
| |
九個月
已結束 9月30日 2019 |
| ||||||||||||
| | | | | | | | |
$
|
| |
$
|
| |
$
|
| |||||||||
回來吧。
|
| | | | 2 | | | | | | 47,910 | | | | | | — | | | | | | — | | |
其他營業收入
|
| | | | 3 | | | | | | — | | | | | | 1,963,670 | | | | | | 1,250,056 | | |
行政費用
|
| | | | 4 | | | | | | (14,559,321) | | | | | | (2,772,642) | | | | | | (887,995) | | |
反向收購費用
|
| | | | 9 | | | | | | (155,459,939) | | | | | | — | | | | | | — | | |
納斯達克上市費用
|
| | | | 9 | | | | | | (2,589,611) | | | | | | — | | | | | | — | | |
營業(虧損)/利潤
|
| | | | | | | | | | (172,560,961) | | | | | | (808,972) | | | | | | 362,061 | | |
權證公允價值變動
|
| | | | 17 | | | | | | (98,090,070) | | | | | | — | | | | | | — | | |
財務成本
|
| | | | 5 | | | | | | (1,078,070) | | | | | | (392,783) | | | | | | (88,466) | | |
財務收入
|
| | | | 6 | | | | | | — | | | | | | 64,902 | | | | | | 510,252 | | |
(虧損)/税前利潤
|
| | | | | | | | | | (271,729,101) | | | | | | (1,136,853) | | | | | | 783,847 | | |
所得税抵免
|
| | | | 7 | | | | | | — | | | | | | 568,534 | | | | | | 253,718 | | |
(虧損)/本財政年度股東應佔利潤
|
| | | | | | | | | | (271,729,101) | | | | | | (568,319) | | | | | | 1,037,565 | | |
其他綜合(虧損)/收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
可重新分類為損益的項目 | | | | | | | | | | | | | | | | | | | | | | | | | |
貨幣折算差異
|
| | | | | | | | | | 384,664 | | | | | | 52,614 | | | | | | (38,897) | | |
本年度權益應佔綜合虧損總額
托架 |
| | | | | | | | | | (271,344,437) | | | | | | (515,705) | | | | | | 998,668 | | |
股東持續經營的普通股基本和稀釋後每股收益
|
| | | | 8 | | | | | | (3.9769) | | | | | | (0.0096) | | | | | | 0.0175 | | |
| | |
{BR}備註{BR}
|
| |
9月30日
2021 |
| |
9月30日
2020 |
| |
9月30日
2019 |
| ||||||||||||
| | | | | | | | |
$
|
| |
$
|
| |
$
|
| |||||||||
{BR}資產{BR} | | | | | | | | | | | | | | | | | | | | | | | | | |
非流動資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
物業、廠房和設備
|
| | | | 10 | | | | | | 198,848 | | | | | | 26,774 | | | | | | 5,084 | | |
無形資產
|
| | | | 11 | | | | | | 18,235,034 | | | | | | 8,776,530 | | | | | | 4,047,138 | | |
固定資產投資
|
| | | | 12 | | | | | | 33,685 | | | | | | 32,301 | | | | | | — | | |
其他應收賬款
|
| | | | 13 | | | | | | 5,000,000 | | | | | | — | | | | | | — | | |
非流動資產合計
|
| | | | | | | | | | 23,467,567 | | | | | | 8,835,605 | | | | | | 4,052,222 | | |
流動資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
貿易和其他應收賬款
|
| | | | 13 | | | | | | 3,292,310 | | | | | | 280,590 | | | | | | 897,425 | | |
現金和現金等價物
|
| | | | 16 | | | | | | 86,965,789 | | | | | | 194,602 | | | | | | 4,226,524 | | |
流動資產總額
|
| | | | | | | | | | 90,258,099 | | | | | | 475,192 | | | | | | 5,123,949 | | |
總資產
|
| | | | | | | | | | 113,725,666 | | | | | | 9,310,797 | | | | | | 9,176,171 | | |
{BR}證券{BR} | | | | | | | | | | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
貿易和其他應付款
|
| | | | 14 | | | | | | 17,068,656 | | | | | | 2,385,777 | | | | | | 3,798,286 | | |
借款
|
| | | | 15 | | | | | | — | | | | | | 5,459,972 | | | | | | — | | |
流動負債總額
|
| | | | | | | | | | 17,068,656 | | | | | | 7,845,749 | | | | | | 3,798,286 | | |
非流動負債** | | | | | | | | | | | | | | | | | | | | | | | | | |
貿易和其他應付款
|
| | | | 14 | | | | | | 2,459,413 | | | | | | 534,074 | | | | | | 206,696 | | |
借款
|
| | | | 15 | | | | | | — | | | | | | — | | | | | | 3,297,468 | | |
遞延税金
|
| | | | 20 | | | | | | — | | | | | | — | | | | | | 550,718 | | |
擔保責任
|
| | | | 17 | | | | | | 128,038,432 | | | | | | — | | | | | | — | | |
非流動負債合計
|
| | | | | | | | | | 130,497,845 | | | | | | 534,074 | | | | | | 4,054,882 | | |
總負債
|
| | | | | | | | | | 147,566,501 | | | | | | 8,379,823 | | | | | | 7,853,168 | | |
淨(負債)/資產
|
| | | | | | | | | | (33,840,835) | | | | | | 930,974 | | | | | | 1,323,003 | | |
股權 | | | | | | | | | | | | | | | | | | | | | | | | | |
股本
|
| | | | 21 | | | | | | 11,007 | | | | | | 158 | | | | | | 158 | | |
股票溢價
|
| | | | 23 | | | | | | 70,999,290 | | | | | | — | | | | | | — | | |
可轉換貸款票據視為股權
|
| | | | 23 | | | | | | — | | | | | | 1,411,034 | | | | | | 1,411,034 | | |
其他儲量
|
| | | | 23 | | | | | | 166,804,775 | | | | | | — | | | | | | — | | |
外幣折算儲備
|
| | | | 23 | | | | | | 255,212 | | | | | | (129,452) | | | | | | (182,066) | | |
股份支付準備金
|
| | | | 23 | | | | | | 303,476 | | | | | | 134,728 | | | | | | 11,052 | | |
留存收益
|
| | | | 22 | | | | | | (272,214,595) | | | | | | (485,494) | | | | | | 82,825 | | |
總股本
|
| | | | | | | | | | (33,840,835) | | | | | | 930,974 | | | | | | 1,323,003 | | |
| | |
共享
大寫 |
| |
共享
高級版 |
| |
{BR}CLN{BR}
已處理 作為股權 |
| |
其他
儲量 |
| |
{BR}外來{BR}
幣種 翻譯 預訂 |
| |
共享
選項 預訂 |
| |
保留
收入 |
| |
合計
|
| ||||||||||||||||||||||||
| | |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||||||||||||||
2019年1月1日的餘額
|
| | | | 158 | | | | | | — | | | | | | 1,411,034 | | | | | | — | | | | | | (143,169) | | | | | | — | | | | | | (954,740) | | | | | | 313,283 | | |
當期利潤
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,037,565 | | | | | | 1,037,565 | | |
其他綜合性
收入 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (38,897) | | | | | | — | | | | | | — | | | | | | (38,897) | | |
綜合總收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (38,897) | | | | | | — | | | | | | 1,037,565 | | | | | | 998,668 | | |
以所有者身份與所有者進行的交易:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
股票期權費用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,052 | | | | | | — | | | | | | 11,052 | | |
| | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,052 | | | | | | — | | | | | | 11,052 | | |
2019年9月30日的餘額
可歸因於 的所有者 集團化 |
| | | | 158 | | | | | | — | | | | | | 1,411,034 | | | | | | — | | | | | | (182,066) | | | | | | 11,052 | | | | | | 82,825 | | | | | | 1,323,003 | | |
2019年10月1日的餘額
|
| | | | 158 | | | | | | — | | | | | | 1,411,034 | | | | | | — | | | | | | (182,066) | | | | | | 11,052 | | | | | | 82,825 | | | | | | 1,323,003 | | |
本年度虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (568,319) | | | | | | (568,319) | | |
其他綜合性
收入 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 52,614 | | | | | | — | | | | | | — | | | | | | 52,614 | | |
綜合總收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 52,614 | | | | | | — | | | | | | (568,319) | | | | | | (515,705) | | |
以所有者身份與所有者進行的交易:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
股票期權費用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 123,676 | | | | | | — | | | | | | 123,676 | | |
| | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 123,676 | | | | | | — | | | | | | 123,676 | | |
2020年9月30日的餘額
可歸因於 的所有者 集團化 |
| | | | 158 | | | | | | — | | | | | | 1,411,034 | | | | | | — | | | | | | (129,452) | | | | | | 134,728 | | | | | | (485,494) | | | | | | 930,974 | | |
2020年10月1日的餘額
|
| | | | 158 | | | | | | — | | | | | | 1,411,034 | | | | | | — | | | | | | (129,452) | | | | | | 134,728 | | | | | | (485,494) | | | | | | 930,974 | | |
本年度虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (271,729,101) | | | | | | (271,729,101) | | |
其他綜合性
收入 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 384,664 | | | | | | — | | | | | | — | | | | | | 384,664 | | |
綜合總收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 384,664 | | | | | | — | | | | | | (271,729,101) | | | | | | (271,344,437) | | |
以所有者身份與所有者進行的交易:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
股票期權費用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 168,748 | | | | | | — | | | | | | 168,748 | | |
敞篷車轉換
借款票據 |
| | | | 98 | | | | | | 20,784,802 | | | | | | (1,411,034) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 19,373,866 | | |
資本重組效果
|
| | | | 10,751 | | | | | | 50,214,488 | | | | | | — | | | | | | 166,804,775 | | | | | | — | | | | | | — | | | | | | — | | | | | | 217,030,014 | | |
| | | | | 10,849 | | | | | | 70,999,290 | | | | | | (1,411,034) | | | | | | 166,804,775 | | | | | | — | | | | | | 168,748 | | | | | | — | | | | | | 236,572,628 | | |
9月30日的餘額
2021 |
| | | | 11,007 | | | | | | 70,999,290 | | | | | | — | | | | | | 166,804,775 | | | | | | 255,212 | | | | | | 303,476 | | | | | | (272,214,595) | | | | | | (33,840,835) | | |
| | |
{BR}備註{BR}
|
| |
年終
9月30日 2021 |
| |
年終
9月30日 2020 |
| |
九個月
已結束 {BR}2019年9月30日{BR} |
| ||||||||||||
| | | | | | | | |
$
|
| |
$
|
| |
$
|
| |||||||||
經營活動的現金流 | | | | | | | | | | | | | | | | | | | | | | | | | |
現金(用於)/操作生成
|
| | | | 16 | | | | | | (24,303,586) | | | | | | (2,139,679) | | | | | | 3,948,953 | | |
外匯走勢
|
| | | | | | | | | | 268,814 | | | | | | (27,689) | | | | | | (117,673) | | |
已收税款
|
| | | | | | | | | | — | | | | | | 833,301 | | | | | | — | | |
淨現金(用於)/經營活動產生的淨現金
|
| | | | | | | | | | (24,034,772) | | | | | | (1,334,067) | | | | | | 3,831,280 | | |
投資活動產生的現金流 | | | | | | | | | | | | | | | | | | | | | | | | | |
物業、廠房和設備的資本支出
|
| | | | | | | | | | (222,654) | | | | | | (26,306) | | | | | | (5,383) | | |
無形資產資本支出
|
| | | | | | | | | | (9,082,456) | | | | | | (4,544,397) | | | | | | (3,616,538) | | |
淨現金(用於)投資活動
|
| | | | | | | | | | (9,305,110) | | | | | | (4,570,703) | | | | | | (3,621,921) | | |
融資活動產生的現金流 | | | | | | | | | | | | | | | | | | | | | | | | | |
發行可轉換貸款的收益
|
| | | | | | | | | | 14,147,700 | | | | | | 646,020 | | | | | | 3,706,686 | | |
借款收益
|
| | | | | | | | | | 5,041,971 | | | | | | 1,033,632 | | | | | | — | | |
借款還款
|
| | | | | | | | | | (6,119,891) | | | | | | — | | | | | | — | | |
反向收購獲得的資金
|
| | | | 9 | | | | | | 107,035,478 | | | | | | — | | | | | | — | | |
融資活動產生的淨現金
|
| | | | | | | | | | 120,105,258 | | | | | | 1,679,652 | | | | | | 3,706,686 | | |
現金和現金等價物外匯
|
| | | | | | | | | | 5,811 | | | | | | 193,196 | | | | | | — | | |
現金和現金等價物淨額(減少)/增加
|
| | | | | | | | | | 86,765,376 | | | | | | (4,225,118) | | | | | | 3,916,045 | | |
期初現金和現金等價物
|
| | | | | | | | | | 194,602 | | | | | | 4,226,524 | | | | | | 310,479 | | |
期末現金和現金等價物
|
| | | | | | | | | | 86,965,789 | | | | | | 194,602 | | | | | | 4,226,524 | | |
| | |
截至30日的年度
九月 2021 |
| |
截至30日的年度
九月 2020 |
| |
九個月
結束30 九月 2019 |
| |||||||||
| | |
$
|
| |
$
|
| |
$
|
| |||||||||
量子云 - 提供服務
|
| | | | 47,910 | | | | | | — | | | | | | — | | |
| | |
年終
9月30日 2021 |
| |
年終
9月30日 2020 |
| |
九個月
已結束 9月30日 2019 |
| |||||||||
| | |
$
|
| |
$
|
| |
$
|
| |||||||||
歐洲航天局(ESA)合同
|
| | | | — | | | | | | 1,963,670 | | | | | | 1,250,056 | | |
| | |
年終
9月30日 2021 |
| |
年終
9月30日 2020 |
| |
九個月
已結束 9月30日 2019 |
| |||||||||
| | |
$
|
| |
$
|
| |
$
|
| |||||||||
員工福利費用和其他員工成本
|
| | | | 10,935,570 | | | | | | 3,090,091 | | | | | | 455,661 | | |
無形資產內資本化
|
| | | | (3,478,034) | | | | | | (1,533,915) | | | | | | (417,158) | | |
法律和專業
|
| | | | 4,733,186 | | | | | | 424,626 | | | | | | 185,217 | | |
外匯
|
| | | | 623,184 | | | | | | (9,854) | | | | | | 60,247 | | |
物業費
|
| | | | 187,739 | | | | | | 158,568 | | | | | | 58,261 | | |
股票期權費用
|
| | | | 165,570 | | | | | | 121,597 | | | | | | 11,392 | | |
折舊
|
| | | | 52,550 | | | | | | 4,787 | | | | | | 308 | | |
其他費用
|
| | | | 1,339,556 | | | | | | 516,742 | | | | | | 534,067 | | |
管理費用總額
|
| | | | 14,559,321 | | | | | | 2,772,642 | | | | | | 887,995 | | |
| | |
年終
9月30日 2021 |
| |
年終
9月30日 2020 |
| |
九個月
已結束 9月30日 2019 |
| |||||||||
| | |
$
|
| |
$
|
| |
$
|
| |||||||||
可轉換借款票據應付利息
|
| | | | 1,078,070 | | | | | | 392,783 | | | | | | 88,466 | | |
| | |
年終
9月30日 2021 |
| |
年終
9月30日 2020 |
| |
九個月
已結束 9月30日 2019 |
| |||||||||
| | |
$
|
| |
$
|
| |
$
|
| |||||||||
可轉換借款票據初始確認差異
|
| | | | — | | | | | | 64,902 | | | | | | 510,252 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
$
|
| |
$
|
| |
$
|
| |||||||||
本年度日常活動損益税額(費用)/抵免如下:
|
| | | | | | | | | | | | | | | | | | |
當期税 | | | | | | | | | | | | | | | | | | | |
當期税收抵免/(收費) - 研發
|
| | | | — | | | | | | — | | | | | | 821,350 | | |
遞延税金
|
| | | | — | | | | | | 568,534 | | | | | | (567,632) | | |
所得税抵免
|
| | | | — | | | | | | 568,534 | | | | | | 253,718 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
$
|
| |
$
|
| |
$
|
| |||||||||
(虧損)/持續運營利潤
|
| | | | (271,729,101) | | | | | | (1,136,853) | | | | | | 783,847 | | |
適用税率為19%(2020年 - 為19%,2019年 - 為19%)
|
| | | | (51,628,512) | | | | | | (216,002) | | | | | | 148,931 | | |
確定利潤時不應納税/免税的收入和費用的税收效應
|
| | | | | | | | | | | | | | | | | | |
不允許支出
|
| | | | 754,359 | | | | | | 24,013 | | | | | | 60,122 | | |
固定資產時間差異
|
| | | | — | | | | | | (852,403) | | | | | | (708,247) | | |
未利用虧損
|
| | | | 3,103,171 | | | | | | 1,420,938 | | | | | | 140,615 | | |
研發抵免退税
|
| | | | — | | | | | | — | | | | | | (209,053) | | |
未確認遞延税金的未使用税損
|
| | | | 1,990,522 | | | | | | 191,988 | | | | | | — | | |
研發税收抵免
|
| | | | 33,251 | | | | | | — | | | | | | 821,350 | | |
研發附加扣除
|
| | | | (1,104,676) | | | | | | — | | | | | | — | | |
研發的重新計量
|
| | | | (1,322,616) | | | | | | — | | | | | | — | | |
權證的公允估值
|
| | | | 18,637,113 | | | | | | — | | | | | | — | | |
反向收購費用
|
| | | | 29,537,388 | | | | | | — | | | | | | — | | |
合計税收抵免
|
| | | | — | | | | | | 568,534 | | | | | | 253,718 | | |
基本每股收益
|
| |
收入
|
| |
加權
{BR}平均{BR} 數量 個共享 |
| |
每股
金額 |
| |||||||||
| | |
$
|
| | | | | | | |
$
|
| ||||||
2021
|
| | | | (271,729,101) | | | | | | 68,326,365 | | | | | | (3.9769) | | |
2020
|
| | | | (568,319) | | | | | | 59,260,796 | | | | | | (0.0096) | | |
2019
|
| | | | 1,037,565 | | | | | | 59,260,796 | | | | | | 0.0175 | | |
| | |
公允價值
|
| |
估值
技術 |
| |
無法觀察到的輸入
|
| |
{BR}範圍{BR}
|
|
Arqit Limited 485,326股普通股被視為反向收購發行
|
| |
$223,517,945
|
| |
市場可比
公司 |
| | 收入倍數 | | |
12 – 17 x
|
|
| | | | | | | | | EBITDA倍數 | | |
20 – 30 x
|
|
| | | | | | | | | uFCF多個 | | |
20 – 25 x
|
|
| | | | | | | | |
收入增長率(CAGR)
|
| |
9.1%
|
|
| | | | | | | | | 折扣 | | |
20%
|
|
| | |
$
|
| |||
現金和現金等價物
|
| | | | 107,035,478 | | |
貿易和其他應收賬款
|
| | | | 1,961,889 | | |
擔保責任
|
| | | | (29,948,361) | | |
貿易和其他應付款
|
| | | | (11,000,000) | | |
淨資產
|
| | | | 68,049,006 | | |
| | |
$
|
| |||
AQI收購前虧損
|
| | | | (18,237,443) | | |
AQI收購前儲備
|
| | | | 26,285,329 | | |
收購時的AL股本
|
| | | | 269 | | |
收購時的AL股票溢價
|
| | | | 20,210,904 | | |
反向收購費用
|
| | | | 155,459,939 | | |
交易成本
|
| | | | (16,914,223) | | |
| | | | | 166,804,775 | | |
| | |
$
|
| |||
反向收購費用
|
| | | | 155,459,939 | | |
其他上市費用
|
| | | | 2,589,611 | | |
| | | | | 158,049,550 | | |
| | |
計算機
設備 |
| |||
| | |
$
|
| |||
{BR}成本{BR} | | | | | | | |
2019年1月1日
|
| | | | — | | |
| | |
計算機
設備 |
| |||
| | |
$
|
| |||
加法
|
| | | | 5,383 | | |
翻譯外匯
|
| | | | — | | |
2019年9月30日
|
| | | | 5,383 | | |
2019年10月1日
|
| | | | 5,383 | | |
加法
|
| | | | 26,306 | | |
翻譯外匯
|
| | | | 246 | | |
2020年9月30日
|
| | | | 31,935 | | |
2020年10月1日
|
| | | | 31,935 | | |
加法
|
| | | | 222,654 | | |
翻譯外匯
|
| | | | 1,369 | | |
2021年9月30日
|
| | | | 255,958 | | |
折舊 | | | | | | | |
2019年1月1日
|
| | | | — | | |
收費
|
| | | | (308) | | |
翻譯外匯
|
| | | | 9 | | |
2019年9月30日
|
| | | | (299) | | |
2019年10月1日
|
| | | | (299) | | |
收費
|
| | | | (4,787) | | |
翻譯外匯
|
| | | | (75) | | |
2020年9月30日
|
| | | | (5,161) | | |
2020年10月1日
|
| | | | (5,161) | | |
收費
|
| | | | (52,550) | | |
翻譯外匯
|
| | | | 601 | | |
2021年9月30日
|
| | | | (57,110) | | |
{BR}賬面淨值{BR} | | | | | | | |
2021年9月30日
|
| | | | 198,848 | | |
2020年9月30日
|
| | | | 26,774 | | |
2019年9月30日
|
| | | | 5,084 | | |
|
| | |
開發
成本 |
| |||
| | |
$
|
| |||
{BR}成本{BR} | | | | | | | |
2019年1月1日
|
| | | | 441,856 | | |
加法
|
| | | | 3,616,538 | | |
| | |
開發
成本 |
| |||
| | |
$
|
| |||
翻譯外匯
|
| | | | (11,256) | | |
2019年9月30日
|
| | | | 4,047,138 | | |
加法
|
| | | | 4,554,397 | | |
翻譯外匯
|
| | | | 184,995 | | |
2020年9月30日
|
| | | | 8,776,530 | | |
加法
|
| | | | 9,082,456 | | |
翻譯外匯
|
| | | | 376,048 | | |
2021年9月30日
|
| | | | 18,235,034 | | |
攤銷 | | | | | | | |
2019年1月1日
|
| | | | — | | |
收費
|
| | | | — | | |
2019年9月30日
|
| | | | — | | |
收費
|
| | | | — | | |
2020年9月30日
|
| | | | — | | |
收費
|
| | | | — | | |
2021年9月30日
|
| | | | — | | |
{BR}賬面淨值{BR} | | | | | | | |
2021年9月30日
|
| | | | 18,235,034 | | |
2020年9月30日
|
| | | | 8,776,530 | | |
2019年9月30日
|
| | | | 4,047,138 | | |
|
| | |
投資
合資企業 |
| |||
| | |
$
|
| |||
{BR}成本{BR} | | | | | | | |
2019年1月1日
|
| | | | — | | |
加法
|
| | | | — | | |
2019年9月30日
|
| | | | — | | |
加法
|
| | | | 32,301 | | |
2020年9月30日
|
| | | | 32,301 | | |
加法
|
| | | | — | | |
翻譯外匯
|
| | | | 1,384 | | |
2021年9月30日
|
| | | | 33,685 | | |
承接單位名稱
|
| |
註冊辦事處
|
| |
{BR}主頁{BR}
|
| |
%持有
|
|
.Arqit Limited | | |
倫敦河畔3號1樓
更多倫敦廣場,英國倫敦 {BR}SE12 2RE{BR} |
| |
英國
|
| |
100
|
|
Arqit Inc. | | |
威爾明頓橘子街1209號
特拉華州紐卡斯爾縣19801 |
| |
{BR}美國{BR}
|
| |
100
|
|
{BR}Arqit LLC{BR} | | |
威爾明頓橘子街1209號
特拉華州紐卡斯爾縣19801 |
| |
{BR}美國{BR}
|
| |
100
|
|
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
$
|
| |
$
|
| |
$
|
| |||||||||
流動資產 | | | | | | | | | | | | | | | | | | | |
貿易債務人
|
| | | | 56,591 | | | | | | — | | | | | | — | | |
其他債務人
|
| | | | 856,591 | | | | | | 151,895 | | | | | | 883,522 | | |
預付款和應計收入
|
| | | | 2,379,128 | | | | | | 128,695 | | | | | | 13,903 | | |
合計
|
| | | | 3,292,310 | | | | | | 280,590 | | | | | | 897,425 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
$
|
| |
$
|
| |
$
|
| |||||||||
非流動資產
|
| | | | | | | | | | | | | | | | | | |
提前還款
|
| | | | 5,000,000 | | | | | | — | | | | | | — | | |
合計
|
| | | | 5,000,000 | | | | | | — | | | | | | — | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
$
|
| |
$
|
| |
$
|
| |||||||||
流動負債 | | | | | | | | | | | | | | | | | | | |
應付貿易
|
| | | | 9,748,069 | | | | | | 256,830 | | | | | | 252,768 | | |
其他税收和社會保障
|
| | | | 410,022 | | | | | | 331,495 | | | | | | 69,578 | | |
其他債權人
|
| | | | 1,018,816 | | | | | | 41,640 | | | | | | 2,182 | | |
應計項目
|
| | | | 3,235,742 | | | | | | 195,715 | | | | | | 1,981,858 | | |
遞延收入
|
| | | | 2,656,007 | | | | | | 1,560,097 | | | | | | 1,491,900 | | |
合計
|
| | | | 17,068,656 | | | | | | 2,385,777 | | | | | | 3,798,286 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
$
|
| |
$
|
| |
$
|
| |||||||||
非流動負債 | | | | | | | | | | | | | | | | | | | |
延期政府撥款
|
| | | | 2,459,413 | | | | | | 534,074 | | | | | | 206,696 | | |
| | | | | 2,459,413 | | | | | | 534,074 | | | | | | 206,696 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
$
|
| |
$
|
| |
$
|
| |||||||||
流動負債 | | | | | | | | | | | | | | | | | | | |
過渡財務
|
| | | | — | | | | | | 1,033,632 | | | | | | — | | |
可轉換借款票據B
|
| | | | — | | | | | | 4,426,340 | | | | | | — | | |
| | | | | — | | | | | | 5,459,972 | | | | | | — | | |
非流動負債 | | | | | | | | | | | | | | | | | | | |
可轉換借款票據B
|
| | | | — | | | | | | — | | | | | | 3,297,468 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
$
|
| |
$
|
| |
$
|
| |||||||||
公允價值 | | | | | | | | | | | | | | | | | | | |
過渡財務
|
| | | | — | | | | | | 1,033,632 | | | | | | — | | |
可轉換借款票據A(視為股權)
|
| | | | — | | | | | | 1,411,034 | | | | | | 1,411,034 | | |
可轉換借款票據B
|
| | | | — | | | | | | 4,426,340 | | | | | | 3,297,468 | | |
| | | | | — | | | | | | 6,871,006 | | | | | | 4,708,502 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
$
|
| |
$
|
| |
$
|
| |||||||||
(虧損)/税前利潤
|
| | | | (271,729,101) | | | | | | (1,136,853) | | | | | | 783,847 | | |
調整: | | | | | | | | | | | | | | | | | | | |
折舊
|
| | | | 52,550 | | | | | | 4,787 | | | | | | 308 | | |
貿易和其他應收賬款變更
|
| | | | (6,131,559) | | | | | | (173,204) | | | | | | (57,608) | | |
貿易和其他應付款變更
|
| | | | (1,289,125) | | | | | | (1,283,887) | | | | | | 3,632,800 | | |
股票期權費用
|
| | | | 165,570 | | | | | | 121,597 | | | | | | 11,392 | | |
財務收入
|
| | | | — | | | | | | (64,902) | | | | | | (510,252) | | |
應付利息
|
| | | | 1,078,070 | | | | | | 392,783 | | | | | | 88,466 | | |
權證公允價值變動
|
| | | | 98,090,070 | | | | | | — | | | | | | — | | |
與反向收購相關的IFRS 2調整
|
| | | | 155,459,939 | | | | | | — | | | | | | — | | |
現金(用於)/操作生成
|
| | | | (24,303,586) | | | | | | (2,139,679) | | | | | | 3,948,953 | | |
淨現金流與淨債務變動的對賬: | | | | | | | | | | | | | | | | | | | |
期初淨現金/(債務)
|
| | | | (5,265,371) | | | | | | 929,056 | | | | | | 310,479 | | |
收到可兑換設施
|
| | | | (14,147,700) | | | | | | (1,679,652) | | | | | | (3,706,686) | | |
收到借款
|
| | | | (5,041,971) | | | | | | — | | | | | | — | | |
淨利息費用
|
| | | | (99,904) | | | | | | 332,124 | | | | | | 409,218 | | |
設施轉換
|
| | | | 18,863,600 | | | | | | — | | | | | | — | | |
償還借款
|
| | | | 6,119,891 | | | | | | — | | | | | | — | | |
現金流動
|
| | | | 86,765,376 | | | | | | (4,225,118) | | | | | | 3,916,045 | | |
外匯走勢
|
| | | | (228,132) | | | | | | 42,468 | | | | | | — | | |
淨現金/(債務)變動
|
| | | | 92,231,160 | | | | | | (6,194,427) | | | | | | 618,577 | | |
期末淨現金/(債務)
|
| | | | 86,965,789 | | | | | | (5,265,371) | | | | | | 929,056 | | |
期末淨現金/(債務)構成 | | | | | | | | | | | | | | | | | | | |
現金
|
| | | | 86,965,789 | | | | | | 194,602 | | | | | | 4,226,524 | | |
銀行貸款
|
| | | | — | | | | | | (1,033,632) | | | | | | — | | |
可轉換貸款
|
| | | | — | | | | | | (4,426,340) | | | | | | (3,297,468) | | |
淨現金/(債務)
|
| | | | 86,965,789 | | | | | | (5,265,371) | | | | | | 929,056 | | |
| | |
數量
{BR}私有{BR} 認股權證 |
| |
數量
公共 認股權證 |
| |
公允價值
授權書 責任 |
| |||||||||
| | | | | | | | | | | | | | |
$
|
| |||
收購之日(2021年9月3日)
|
| | | | 6,266,667 | | | | | | 8,624,973 | | | | | | 29,948,361 | | |
公允價值變動
|
| | | | 6,266,667 | | | | | | 8,624,973 | | | | | | 98,090,071 | | |
2021年9月30日的餘額
|
| | | | 6,266,667 | | | | | | 8,624,973 | | | | | | 128,038,432 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||||||||||||||||||||
| | |
數量
股票期權 |
| |
加權
{BR}平均{BR} 練習 價格(GB) |
| |
數量
股票期權 |
| |
加權
{BR}平均{BR} 練習 價格(GB) |
| |
數量
股票期權 |
| |
加權
{BR}平均{BR} 練習 價格(GB) |
| ||||||||||||||||||
開頭未完成
期間 |
| | | | 161,250 | | | | | | 0.0001 | | | | | | 72,700 | | | | | | 0.0001 | | | | | | 8,700 | | | | | | 0.0001 | | |
期間發放的
|
| | | | 55,210 | | | | | | 0.0001 | | | | | | 88,550 | | | | | | 0.0001 | | | | | | 64,000 | | | | | | 0.0001 | | |
在
期間被沒收/失效
期間 |
| | | | (32,963) | | | | | | 0.0001 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
在此期間鍛鍊
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
期末未清償
|
| | | | 183,497 | | | | | | 0.0001 | | | | | | 161,250 | | | | | | 0.0001 | | | | | | 72,700 | | | | | | 0.0001 | | |
期末可行使
|
| | | | 17,167 | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | | | |
| | |
2021
|
| |
2020
|
| |
2019
|
|
加權平均股價(GB)
|
| |
3.30
|
| |
3.30
|
| |
2.95
|
|
加權平均行權價格(GB)
|
| |
0.0001
|
| |
0.0001
|
| |
0.0001
|
|
預期波動率
|
| |
50%
|
| |
50%
|
| |
50%
|
|
預期壽命
|
| |
5年
|
| |
5年
|
| |
5年
|
|
無風險費率
|
| |
0.1%
|
| |
0.1%
|
| |
0.1%
|
|
預期股息收益率
|
| |
0%
|
| |
0%
|
| |
0%
|
|
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
$
|
| |
$
|
| |
$
|
| |||||||||
管理費中包含股票期權費用
|
| | | | 165,570 | | | | | | 121,597 | | | | | | 11,392 | | |
| | | | | 165,570 | | | | | | 121,597 | | | | | | 11,392 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
$
|
| |
$
|
| |
$
|
| |||||||||
薪酬總額包括: | | | | | | | | | | | | | | | | | | | |
工資薪金
|
| | | | 9,531,933 | | | | | | 2,620,476 | | | | | | 377,383 | | |
社保費用
|
| | | | 1,238,459 | | | | | | 336,076 | | | | | | 37,639 | | |
養老金成本
|
| | | | 165,178 | | | | | | 133,539 | | | | | | 40,639 | | |
股票期權費用
|
| | | | 165,570 | | | | | | 121,597 | | | | | | 11,392 | | |
| | | | | 11,101,140 | | | | | | 3,211,688 | | | | | | 467,053 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
$
|
| |
$
|
| |
$
|
| |||||||||
董事薪酬
|
| | | | 1,971,580 | | | | | | 1,012,864 | | | | | | 486,764 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
$
|
| |
$
|
| |
$
|
| |||||||||
在期初
|
| | | | — | | | | | | 550,718 | | | | | | — | | |
在損益中確認的當年變動
|
| | | | — | | | | | | (568,534) | | | | | | 567,632 | | |
翻譯外匯
|
| | | | — | | | | | | (17,816) | | | | | | (16,914) | | |
年底
|
| | | | — | | | | | | — | | | | | | 550,718 | | |
遞延納税負債/(資產)構成如下: | | | | | | | | | | | | | | | | | | | |
無形資產時間差異
|
| | | | 4,685,158 | | | | | | 1,581,987 | | | | | | — | | |
未減免税損
|
| | | | (4,685,158) | | | | | | (1,581,987) | | | | | | — | | |
| | | | | — | | | | | | — | | | | | | — | | |
| | |
數量
普通股 |
| |
數量
遞延股份* |
| |
股本
£ |
| |
股本
$等價物 |
| ||||||||||||
2020年10月1日 - 面值GB 0.0001
|
| | | | 1,286,600 | | | | | | — | | | | | | 129 | | | | | | 158 | | |
轉換可轉換借款票據
|
| | | | 710,074 | | | | | | — | | | | | | 71 | | | | | | 98 | | |
延期發行的股票
|
| | | | (42,500) | | | | | | 42,500 | | | | | | — | | | | | | — | | |
以反向收購方式交換公司股份
|
| | | | 1,954,174 | | | | | | 42,500 | | | | | | 200 | | | | | | 256 | | |
| | |
普通號碼
個共享 |
| |
股本
$ |
| ||||||
初始,2021年4月26日 - 面值$1
|
| | | | 1 | | | | | | 1 | | |
庫存股
|
| | | | (1) | | | | | | (1) | | |
與Centricus合併發行的股票
|
| | | | 12,973,430 | | | | | | 1,297 | | |
為換取Arqit Limited股票而發行的股票
|
| | | | 90,000,000 | | | | | | 9,000 | | |
向管道投資者發行的股票
|
| | | | 7,100,000 | | | | | | 710 | | |
2021年9月30日 - 面值$0.0001
|
| | | | 110,073,430 | | | | | | 11,007 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
$
|
| |
$
|
| |
$
|
| |||||||||
10月1日
|
| | | | (485,494) | | | | | | 82,825 | | | | | | (954,740) | | |
本年度利潤/(虧損)
|
| | | | (271,729,101) | | | | | | (568,319) | | | | | | 1,037,565 | | |
支付股息
|
| | | | — | | | | | | — | | | | | | — | | |
9月30日
|
| | | | (272,214,595) | | | | | | (485,494) | | | | | | 82,825 | | |
$
|
| |
賬面價值
{BR}2021年9月30日{BR} |
| |
公允價值
{BR}2021年9月30日{BR} |
| ||||||
現金和現金等價物
|
| | | | 86,965,789 | | | | | | 86,965,789 | | |
貿易和其他應收賬款
|
| | | | 56,591 | | | | | | 56,591 | | |
| | | | | 87,022,380 | | | | | | 87,022,380 | | |
$
|
| |
賬面價值
{BR}2020年9月30日{BR} |
| |
公允價值
{BR}2020年9月30日{BR} |
| ||||||
現金和現金等價物
|
| | | | 194,602 | | | | | | 194,602 | | |
貿易和其他應收賬款
|
| | | | 215,835 | | | | | | 215,835 | | |
| | | | | 410,437 | | | | | | 410,437 | | |
| | |
賬面價值
{BR}2019年9月30日{BR} |
| |
公允價值
{BR}2019年9月30日{BR} |
| ||||||
現金和現金等價物
|
| | | | 4,226,524 | | | | | | 4,226,524 | | |
貿易和其他應收賬款
|
| | | | 883,522 | | | | | | 883,522 | | |
| | | | | 5,110,046 | | | | | | 5,110,046 | | |
$
|
| |
賬面價值
{BR}2021年9月30日{BR} |
| |
公允價值
{BR}2021年9月30日{BR} |
| ||||||
貿易和其他應付款
|
| | | | 16,658,633 | | | | | | 16,658,633 | | |
延期政府撥款
|
| | | | 2,459,413 | | | | | | 2,459,413 | | |
| | | | | 19,118,046 | | | | | | 19,118,046 | | |
$
|
| |
賬面價值
{BR}2020年9月30日{BR} |
| |
公允價值
{BR}2020年9月30日{BR} |
| ||||||
貿易和其他應付款
|
| | | | 2,054,281 | | | | | | 2,054,281 | | |
延期政府撥款
|
| | | | 534,074 | | | | | | 534,074 | | |
過渡財務
|
| | | | 1,033,632 | | | | | | 1,033,632 | | |
可轉換貸款
|
| | | | 4,426,340 | | | | | | 4,426,340 | | |
| | | | | 8,048,327 | | | | | | 8,048,327 | | |
$
|
| |
賬面價值
{BR}2019年9月30日{BR} |
| |
公允價值
{BR}2019年9月30日{BR} |
| ||||||
貿易和其他應付款
|
| | | | 3,728,707 | | | | | | 3,728,707 | | |
延期政府撥款
|
| | | | 206,696 | | | | | | 206,696 | | |
可轉換貸款
|
| | | | 3,297,468 | | | | | | 3,297,468 | | |
| | | | | 7,232,871 | | | | | | 7,232,871 | | |
$
|
| |
賬面價值
9月30日 2021 |
| |
公允價值級別2
9月30日 2021 |
| |
公允價值等級3
9月30日 2021 |
| |||||||||
保修責任
|
| | | | 128,038,431 | | | | | | 75,899,762 | | | | | | 52,138,669 | | |
| | | | | 128,038,431 | | | | | | 75,899,762 | | | | | | 52,138,669 | | |
截至2021年9月30日的年度
|
| |
/£
|
| |||
父級
|
| | | | — | | |
英國子公司
|
| | | | 23,019 | | |
合計
|
| | |
|
23,019
|
| |
截至2021年9月30日的年度
|
| |
$
|
| |||
合理班次
|
| | | | 5.88% | | |
+Ve移動丟失的總效果
|
| | | | (1,353) | | |
-VE移動丟失的總影響
|
| | | | 1,353 | | |
2021
$ |
| |
貿易和
其他 應付 |
| |
延期
政府 贈款 |
| |
合計
|
| |||||||||
我們在問你。
|
| | | | — | | | | | | — | | | | | | — | | |
一年內
|
| | | | 17,068,655 | | | | | | — | | | | | | 17,068,655 | | |
一年以上不到兩年
|
| | | | — | | | | | | — | | | | | | — | | |
兩年以上不到五年
|
| | | | — | | | | | | 2,459,413 | | | | | | 2,459,413 | | |
五年以上
|
| | | | — | | | | | | — | | | | | | — | | |
| | | | | 17,068,655 | | | | | | 2,459,413 | | | | | | 19,528,068 | | |
2020
$ |
| |
貿易和
其他 應付 |
| |
延期
政府 贈款 |
| |
貸款
|
| |
敞篷車
借款票據 |
| |
合計
|
| |||||||||||||||
我們在問你。
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
一年內
|
| | | | 2,385,777 | | | | | | — | | | | | | 1,033,632 | | | | | | 4,426,340 | | | | | | 7,845,749 | | |
一年以上不到兩年
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
兩年以上不到五年
|
| | | | — | | | | | | 534,074 | | | | | | — | | | | | | — | | | | | | 534,074 | | |
五年以上
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | 2,385,777 | | | | | | 534,074 | | | | | | 1,033,632 | | | | | | 4,426,340 | | | | | | 8,379,823 | | |
2019
$ |
| |
貿易和
其他 應付 |
| |
延期
政府 贈款 |
| |
貸款
|
| |
敞篷車
借款票據 |
| |
合計
|
| |||||||||||||||
我們在問你。
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
一年內
|
| | | | 3,798,286 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,798,286 | | |
一年以上不到兩年
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,297,468 | | | | | | 3,297,468 | | |
兩年以上不到五年
|
| | | | — | | | | | | 206,696 | | | | | | — | | | | | | — | | | | | | 206,696 | | |
五年以上
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | 3,798,286 | | | | | | 206,696 | | | | | | — | | | | | | 3,297,468 | | | | | | 7,302,450 | | |