| | 要約和撤銷權將於2022年12月22日紐約時間午夜12:00當天結束時到期,除非延長或終止要約(可以延長的日期和時間,即“到期時間”)。 | | |
|
SUMMARY TERM SHEET
|
| | | | 1 | | |
|
INTRODUCTION
|
| | | | 12 | | |
|
THE OFFER
|
| | | | 14 | | |
|
1.
報價條款;按比例分配
|
| | | | 14 | | |
|
2.
要約的目的;要約的某些效果
|
| | | | 16 | | |
|
3.
股份投標手續
|
| | | | 19 | | |
|
4.
Withdrawal Rights
|
| | | | 23 | | |
|
5.
購買股份和支付收購價款
|
| | | | 24 | | |
|
6.
有條件的股票投標;保證交付
|
| | | | 25 | | |
|
7.
Conditions of the Offer
|
| | | | 25 | | |
|
8.
股票價格區間;分紅
|
| | | | 28 | | |
|
9.
資金來源和金額
|
| | | | 30 | | |
|
10.
關於QIWI PLC的某些信息
|
| | | | 31 | | |
|
11.
董事和高管的利益;與 股票有關的交易和安排
|
| | | | 31 | | |
|
12.
要約對股票市場的影響;根據《交易法》進行登記
|
| | | | 32 | | |
|
13.
法律事務;監管審批
|
| | | | 33 | | |
|
14.
重要的美國聯邦所得税後果
|
| | | | 33 | | |
|
15.
有關要約人和索洛寧先生的某些信息
|
| | | | 36 | | |
|
16.
Fees and Expenses
|
| | | | 37 | | |
|
17.
Miscellaneous
|
| | | | 38 | | |
|
Annex A – Financial Statements
|
| | | | 39 | | |
| | |
High
|
| |
Low
|
| ||||||
Fiscal Year 2020 | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 21.06 | | | | | $ | 9.27 | | |
Second Quarter
|
| | | $ | 18.03 | | | | | $ | 9.91 | | |
Third Quarter
|
| | | $ | 20.40 | | | | | $ | 15.61 | | |
Fourth Quarter
|
| | | $ | 17.48 | | | | | $ | 10.01 | | |
Fiscal Year 2021 | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 11.88 | | | | | $ | 9.69 | | |
Second Quarter
|
| | | $ | 11.28 | | | | | $ | 10.33 | | |
Third Quarter
|
| | | $ | 10.65 | | | | | $ | 7.99 | | |
Fourth Quarter
|
| | | $ | 9.69 | | | | | $ | 7.45 | | |
Fiscal Year 2022 | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 8.33 | | | | | $ | 5.16 | | |
Second Quarter
|
| | | $ | 5.67 | | | | | $ | 5.67 | | |
第三季度
|
| | | $ | 5.67 | | | | | $ | 5.67 | | |
Fourth Quarter (through November 21, 2022)
|
| | | $ | 5.67 | | | | | $ | 5.67 | | |
| | |
High
|
| |
Low
|
| ||||||
Fiscal Year 2020 | | | | | | | | | | | | | |
First Quarter
|
| | |
|
₽1,334.5
|
| | | |
|
₽797.5
|
| |
Second Quarter
|
| | |
|
₽1,229.5
|
| | | |
|
₽823.0
|
| |
Third Quarter
|
| | |
|
₽1,501.0
|
| | | |
|
₽1,191.5
|
| |
Fourth Quarter
|
| | |
|
₽1,361.0
|
| | | |
|
₽742.0
|
| |
Fiscal Year 2021 | | | | | | | | | | | | | |
First Quarter
|
| | |
|
₽881.5
|
| | | |
|
₽749.5
|
| |
Second Quarter
|
| | |
|
₽836.0
|
| | | |
|
₽770.5
|
| |
Third Quarter
|
| | |
|
₽785.0
|
| | | |
|
₽586.0
|
| |
Fourth Quarter
|
| | |
|
₽681.5
|
| | | |
|
₽551.0
|
| |
Fiscal Year 2022 | | | | | | | | | | | | | |
First Quarter
|
| | |
|
₽618.0
|
| | | |
|
₽329.5
|
| |
Second Quarter
|
| | |
|
₽492.0
|
| | | |
|
₽299.0
|
| |
第三季度
|
| | |
|
₽378.0
|
| | | |
|
₽279.5
|
| |
Fourth Quarter (through November 21, 2022)
|
| | |
|
₽441.5
|
| | | |
|
₽309.5
|
| |
Payment Date
|
| |
Cash Amount
|
| |||
12/14/2021
|
| | | $ | 0.30 | | |
09/15/2021
|
| | | $ | 0.30 | | |
06/30/2021
|
| | | $ | 0.22 | | |
05/05/2021
|
| | | $ | 0.31 | | |
12/09/2020
|
| | | $ | 0.34 | | |
09/30/2020
|
| | | $ | 0.33 | | |
06/10/2020
|
| | | $ | 0.14 | | |
04/15/2020
|
| | | $ | 0.22 | | |
12/09/2019
|
| | | $ | 0.28 | | |
09/05/2019
|
| | | $ | 0.28 | | |
06/04/2019
|
| | | $ | 0.28 | | |
董事和高管
|
| |
Total
Class A Shares |
| |
Total
Class B Shares |
| |
Total
% of Issued Class A Shares |
| |
Total
% of Issued Class B Shares |
| |
Total
% of Votes at a General Meeting |
| |||||||||||||||
Sergey Solonin
|
| | | | 10,413,510 | | | | | | 4,861,390 | | | | | | 99.9% | | | | | | 9.3% | | | | | | 69.7% | | |
阿列克謝·布拉吉列夫
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Alexey Ivanov
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
阿列克謝·索洛維耶夫
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Tatiana Zharkova
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Maria Shevchenko
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Oxana Sirotinina
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Andrey Protopopov
|
| | | | — | | | | | | 143,700 | | | | | | — | | | | | | 0.27% | | | | | | 0.09% | | |
Alexey Mashchenkov
|
| | | | — | | | | | | 35,938 | | | | | | — | | | | | | 0.07% | | | | | | 0.02% | | |
所有董事和高管作為一個羣體
|
| | | | 10,413,510 | | | | | | 5,041,028 | | | | | | 99.9% | | | | | | 9.6% | | | | | | 69.8% | | |
主要股東: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Sergey Solonin
|
| | | | 10,413,510 | | | | | | 4,861,390 | | | | | | 99.9% | | | | | | 9.3% | | | | | | 69.7% | | |
上市股份公司>奧特克里蒂銀行金融公司>(1)
|
| | | | — | | | | | | 21,426,733 | | | | | | — | | | | | | 41.0% | | | | | | 13.7% | | |
|
SEC filing fee
|
| | | $ | 1,102 | | |
|
存託成本
|
| | | $ | 25,000 | | |
|
信息代理成本
|
| | | $ | 210,000 | | |
|
律師費和開支
|
| | | $ | 100,000 | | |
|
印刷費和相關費用
|
| | | $ | 50,000 | | |
|
Total
|
| | | $ | 386,102 | | |
CONTENTS
|
| |
PAGE
|
| |||
全面收益表
|
| | | | 3 | | |
財務狀況表
|
| | | | 4 | | |
權益變動表
|
| | | | 5 | | |
Statement of cash flows
|
| | | | 6 | | |
財務報表附註
|
| | | | 7 | | |
| | |
Note
|
| |
2021
|
| |
2020
|
| |||||||||
| | | | | | | | |
$
|
| |
$
|
| ||||||
一般和行政費用
|
| | | | 5 | | | | | | (456,656) | | | | | | (3,789) | | |
Loss from operations
|
| | | | | | | | | | (456,656) | | | | | | (3,789) | | |
違約賠償
|
| | | | 6 | | | | | | 4,750,000 | | | | | | — | | |
投資減值
|
| | | | 6 | | | | | | (15,392,960) | | | | | | — | | |
出售投資的收益
|
| | | | | | | | | | — | | | | | | 13,081,200 | | |
匯兑損益,淨額
|
| | | | | | | | | | (44,983) | | | | | | 23,896 | | |
Other income
|
| | | | | | | | | | — | | | | | | 88,158 | | |
Profit/(loss) before tax
|
| | | | | | | | | | (11,144,599) | | | | | | 13,189,465 | | |
Income tax
|
| | | | | | | | | | — | | | | | | — | | |
Net profit/(loss)
|
| | | | | | | | | | (11,144,599) | | | | | | 13,189,465 | | |
其他綜合收益
|
| | | | | | | | | | — | | | | | | — | | |
扣除税後的其他綜合(虧損)/收入合計
|
| | | | | | | | | | (11,144,599) | | | | | | 13,189,465 | | |
Earnings per share: | | | | | | | | | | | | | | | | | | | |
母公司普通股股東應佔基本利潤
|
| | | | 8 | | | | | | (22,289) | | | | | | 26,379 | | |
母公司普通股股東應佔攤薄利潤
|
| | | | 8 | | | | | | (22,289) | | | | | | 26,379 | | |
| | |
Note
|
| |
2021
|
| |
2020
|
| |||||||||
| | | | | | | | |
$
|
| |
$
|
| ||||||
Assets | | | | | | | | | | | | | | | | | | | |
Non-current assets | | | | | | | | | | | | | | | | | | | |
Investments
|
| | | | 6 | | | | | | 1,007,500 | | | | | | — | | |
投資預付款
|
| | | | 6 | | | | | | — | | | | | | 47,500,00 | | |
Current assets | | | | | | | | | | | | | | | | | | | |
Receivables
|
| | | | | | | | | | 500 | | | | | | 500 | | |
現金和現金等價物
|
| | | | 7 | | | | | | 17,519,962 | | | | | | 287,784 | | |
Total assets
|
| | | | | | | | |
|
18,527,962
|
| | | |
|
47,788,284
|
| |
Equity | | | | | | | | | | | | | | | | | | | |
Share capital
|
| | | | | | | | | | 500 | | | | | | 500 | | |
Retained earnings
|
| | | | | | | | | | 1,987,973 | | | | | | 13,132,572 | | |
Total equity
|
| | | | | | | | | | 1,988,473 | | | |
13 133 072
|
| |||
非流動負債 | | | | | | | | | | | | | | | | | | | |
Borrowed funds
|
| | | | 9 | | | | | | 16,539,489 | | | | | | 34,655,213 | | |
權益和負債合計
|
| | | | | | | | | | 18,527,962 | | | | | | 47,788,284 | | |
| | |
Share capital
|
| | | | | | | | | | | | | |||||||||
| | |
Number of
shares issued and outstanding |
| |
Amount
|
| |
Retained earnings
|
| |
Total equity
|
| ||||||||||||
Balance as of January 1, 2020
|
| | | | 500 | | | | | | 500 | | | | | | (56,893) | | | |
(56 393)
|
| |||
Profit for the period
|
| | | | — | | | | | | — | | | | | | 13,189,465 | | | | | | 13,189,465 | | |
Balance as of December 31, 2020
|
| | | | 500 | | | | | | 500 | | | | | | 13,132,572 | | | | | | 13,133,072 | | |
Profit for the period
|
| | | | — | | | | | | — | | | | | | (11,144,599) | | | | | | (11,144,599) | | |
Balance as of December 31, 2021
|
| | | | 500 | | | | | | 500 | | | | | | 1,987,973 | | | | | | 1,988,473 | | |
| | |
Note
|
| |
2021
|
| |
2020
|
| |||||||||
| | | | | | | | |
$
|
| |
$
|
| ||||||
經營活動 | | | | | | | | | | | | | | | | | | | |
Cash paid to suppliers
|
| | | | | | | | | | (17,243) | | | | | | (282) | | |
經營活動中使用的淨現金流量
|
| | | | | | | | | | (17,243) | | | | | | (282) | | |
投資活動 | | | | | | | | | | | | | | | | | | | |
退還投資預付款
|
| | | | | | | | | | 52,250,000 | | | | | | — | | |
購買投資
|
| | | | | | | | | | (16,143,095) | | | | | | — | | |
銷售投資收益
|
| | | | | | | | | | — | | | | | | 4,465,000 | | |
投資活動產生的淨現金流
|
| | | | | | | | | | 36,106,905 | | | | | | 4,465,000 | | |
融資活動 | | | | | | | | | | | | | | | | | | | |
償還借入資金
|
| | | | | | | | | | (18,815,979) | | | | | | (1,788,587) | | |
還本付息
|
| | | | | | | | | | — | | | | | | (2,411,842) | | |
用於融資活動的淨現金流量
|
| | | | | | | | | | (18,815,979) | | | | | | (4,200,429) | | |
匯率變動對現金和現金等價物的影響
|
| | | | | | | | | | (41,505) | | | | | | 20,389 | | |
現金和現金等價物淨增長
|
| | | | | | | | | | 17,232,178 | | | | | | 284,677 | | |
期初現金和現金等價物
|
| | | | 7 | | | | | | 287,784 | | | | | | 3,107 | | |
期末現金和現金等價物
|
| | | | 7 | | | | | | 17,519,962 | | | | | | 287,784 | | |
| | |
2021
|
| |
2020
|
| ||||||
| | |
$
|
| |
$
|
| ||||||
Consulting services
|
| | | | 12,105 | | | | | | 3,525 | | |
Assignment costs
|
| | | | 442,448 | | | | | | — | | |
Other expenses
|
| | | | 2,103 | | | | | | 264 | | |
| | | | | 456,656 | | | | | | 3,789 | | |
| | |
2021
|
| |
2020
|
| ||||||
| | |
$
|
| |
$
|
| ||||||
Balance at 1 January
|
| | | | — | | | | | | — | | |
Additions
|
| | | | 16,400,460 | | | | | | — | | |
Impairment charge
|
| | | | (15,392,960) | | | | | | — | | |
Balance at 31 December
|
| | |
|
1,007,500
|
| | | | | — | | |
Name
|
| |
2021
Holding |
| |
2020
Holding |
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
%
|
| |
%
|
| |
$
|
| |
$
|
| ||||||||||||
Harrow Holdings Ltd
|
| | | | 100% | | | | | | 70,6% | | | | | | — | | | | | | — | | |
目標全球精選機會有限責任公司
|
| | | | 5,1% | | | | | | — | | | | | | 1,007,500 | | | | | | — | | |
| | | | | | | | | | | | | | | | | 1,007,500 | | | | | | — | | |
| | |
2021
|
| |
2020
|
| ||||||
| | |
$
|
| |
$
|
| ||||||
瑞士信貸銀行的美元賬户
|
| | | | 17,045,641 | | | | | | 63,924 | | |
瑞士信貸股份公司歐元賬户
|
| | | | 474,321 | | | | | | 223,860 | | |
Total cash
|
| | | | 17,519,962 | | | | | | 287,784 | | |
| | |
2021
|
| |
2020
|
| ||||||
| | |
$
|
| |
$
|
| ||||||
公司普通股股東應佔基本淨利潤/(虧損)
earnings |
| | | | (11,144,599) | | | | | | 13,189,465 | | |
基本每股收益的普通股加權平均數
|
| | |
|
500
|
| | | |
|
500
|
| |
稀釋後每股收益的普通股加權平均數
|
| | |
|
500
|
| | | |
|
500
|
| |
Earnings per share: | | | | | | | | | | | | | |
公司普通股股東應佔基本利潤
|
| | | | (22,289) | | | | | | 26,379 | | |
公司普通股股東應佔攤薄利潤
|
| | | | (22,289) | | | | | | 26,379 | | |
Lender
|
| |
Country
|
| |
Original
currency |
| |
Initial
principle balance in original currency |
| |
Date of
granting |
| |
Maturity
date |
| |
Interest
rate |
| |
2021
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | | | | | | | |
%
|
| |
$
|
| |
$
|
| |||||||||
Solonin Sergey
|
| | Russia | | |
USD
|
| |
47 500 000
|
| |
1-aug-18
|
| | | | 1-aug-2023 | | | | | | 0% | | | | | | 16,539,489 | | | | | | 34,655,213 | | |
December 31, 2021
|
| |
On demand
|
| |
from 1 to 3 years
|
| |
more than 3 years
|
| |
Total
|
|
| | |
$
|
| |
$
|
| |
$
|
| |
$
|
|
Borrowings
|
| |
—
|
| |
16,539,489
|
| |
—
|
| |
—
|
|
December 31, 2020
|
| |
On demand
|
| |
from 1 to 3 years
|
| |
more than 3 years
|
| |
Total
|
|
| | |
$
|
| |
$
|
| |
$
|
| |
$
|
|
Borrowings
|
| |
—
|
| |
34,655,213
|
| |
—
|
| |
—
|
|
CONTENTS
|
| |
PAGE
|
| |||
中期全面收益表簡明報表
|
| | | | 3 | | |
中期財務狀況簡明報表
|
| | | | 4 | | |
權益變動中期簡明報表
|
| | | | 5 | | |
中期現金流量表簡明表
|
| | | | 6 | | |
中期簡明財務報表附註
|
| | | | 7 | | |
| | | | | | | | |
Three months
ended |
| |
Nine months
ended |
| |
Three months
ended |
| |
Nine months
ended |
| ||||||||||||
| | |
Note
|
| |
September 30, 2021
|
| |
September 30, 2022
|
| |||||||||||||||||||||
| | | | | | | | |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
一般和行政費用
|
| | | | 3 | | | | | | (1,326) | | | | | | (454,764) | | | | | | (210,407) | | | | | | (277,301) | | |
Loss from operations
|
| | | | | | | | | | (1,326) | | | | | | (454,764) | | | | | | (210,407) | | | | | | (277,301) | | |
違約賠償
|
| | | | 4 | | | | | | — | | | | | | 4,750,000 | | | | | | — | | | | | | — | | |
Interest income
|
| | | | | | | | | | — | | | | | | — | | | | | | 21,931 | | | | | | 21,931 | | |
匯兑損益,淨額
|
| | | | | | | | | | (8,495) | | | | | | (24,765) | | | | | | (11,754) | | | | | | (45,957) | | |
Profit/(loss) before tax
|
| | | | | | | | | | (9,821) | | | | | | 4,270,471 | | | | | | (200,230) | | | | | | (301,327) | | |
Income tax
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net profit/(loss)
|
| | | | | | | | | | (9,821) | | | | | | 4,270,471 | | | | | | (200,230) | | | | | | (301,327) | | |
其他綜合收益
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
扣除税後的其他綜合(虧損)/收入合計
|
| | | | | | | | | | (9,821) | | | | | | 4,270,471 | | | | | | (200,230) | | | | | | (301,327) | | |
Earnings per share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
母公司普通股股東應佔基本利潤
|
| | | | | | | | | | (20) | | | | | | 8,541 | | | | | | (400) | | | | | | (603) | | |
母公司普通股股東應佔攤薄利潤
|
| | | | | | | | | | (20) | | | | | | 8,541 | | | | | | (400) | | | | | | (603) | | |
| | |
Note
|
| |
As of
December 31, 2021 |
| |
As of
September 30, 2022 |
| |||||||||
| | | | | | | | |
$
|
| |
$
|
| ||||||
Assets | | | | | | | | | | | | | | | | | | | |
Non-current assets | | | | | | | | | | | | | | | | | | | |
Investments
|
| | | | 4 | | | | | | 1,007,500 | | | | | | 13,180,975 | | |
Current assets | | | | | | | | | | | | | | | | | | | |
Receivables
|
| | | | | | | | | | 500 | | | | | | 500 | | |
現金和現金等價物
|
| | | | 5 | | | | | | 17,519,962 | | | | | | 8,045,160 | | |
Total assets
|
| | | | | | | | | | 18,527,962 | | | | | | 21,226,635 | | |
Equity | | | | | | | | | | | | | | | | | | | |
Share capital
|
| | | | | | | | | | 500 | | | | | | 500 | | |
Retained earnings
|
| | | | | | | | | | 1,987,973 | | | | | | 1,686,646 | | |
Total equity
|
| | | | | | | | | | 1,988,473 | | | | | | 1,687,146 | | |
非流動負債 | | | | | | | | | | | | | | | | | | | |
Borrowed funds
|
| | | | 6 | | | | | | 16,539,489 | | | | | | 19,539,489 | | |
權益和負債合計
|
| | | | | | | | | | 18,527,962 | | | | | | 21,226,635 | | |
| | |
Share capital
|
| | | | | | | | | | | | | |||||||||
| | |
Number of
shares issued and outstanding |
| |
Amount
|
| |
Retained
earnings |
| |
Total
equity |
| ||||||||||||
Balance as of January 1, 2021
|
| | | | 500 | | | | | | 500 | | | | | | 13,132,572 | | | | | | 13,133,072 | | |
Profit for the period
|
| | | | — | | | | | | — | | | | | | 4,270,471 | | | | | | 4,270,471 | | |
Balance as of September 30, 2021
|
| | | | 500 | | | | | | 500 | | | | | | 17,403,043 | | | | | | 17,403,543 | | |
| | |
Share capital
|
| | | | | | | | | | | | | |||||||||
| | |
Number of
shares issued and outstanding |
| |
Amount
|
| |
Retained
earnings |
| |
Total
equity |
| ||||||||||||
Balance as of January 1, 2022
|
| | | | 500 | | | | | | 500 | | | | | | 1,987,973 | | | | | | 1,988,473 | | |
Loss for the period
|
| | | | — | | | | | | — | | | | | | (301,327) | | | | | | (301,327) | | |
Balance as of September 30, 2022
|
| | | | 500 | | | | | | 500 | | | | | | 1,686,646 | | | | | | 1,687,146 | | |
| | |
Nine months ended
|
| |||||||||
| | |
September 30,
2021 |
| |
September 30,
2022 |
| ||||||
| | |
$
|
| |
$
|
| ||||||
經營活動 | | | | | | | | | | | | | |
Interest received
|
| | | | — | | | | | | 22,931 | | |
Cash paid to suppliers
|
| | | | (11,779) | | | | | | (259,490) | | |
經營活動中使用的淨現金流量
|
| | | | (11,779) | | | | | | (236,559) | | |
投資活動 | | | | | | | | | | | | | |
退還投資預付款
|
| | | | 52,250,000 | | | | | | — | | |
購買投資
|
| | | | (15,135,595) | | | | | | (12,173,475) | | |
銷售投資收益
|
| | | | | | | | | | | | |
投資活動產生/用於投資活動的淨現金流
|
| | | | 37,114,405 | | | | | | (12,173,475) | | |
融資活動 | | | | | | | | | | | | | |
借款收到的現金
|
| | | | — | | | | | | 3,000,000 | | |
償還借入資金
|
| | | | (18,815,979) | | | | | | — | | |
融資活動產生/用於融資活動的淨現金流量
|
| | | | (18,815,979) | | | | | | 3,000,000 | | |
匯率變動對現金和現金等價物的影響
|
| | | | (24,859) | | | | | | (64,768) | | |
現金和現金等價物淨增長
|
| | | | 18,261,788 | | | | | | (9,474,802) | | |
期初現金和現金等價物
|
| | | | 287,784 | | | | | | 17,519,962 | | |
期末現金和現金等價物
|
| | | | 18,549,572 | | | | | | 8,045,160 | | |
| | |
Three months
ended September 30, 2021 |
| |
Nine months
ended September 30, 2021 |
| |
Three months
ended September 30, 2022 |
| |
Nine months
ended September 30, 2022 |
| ||||||||||||
| | |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
Consulting services
|
| | | | (959) | | | | | | (10,419) | | | | | | (207,092) | | | | | | (273,336) | | |
Assignment costs
|
| | | | — | | | | | | (442,448) | | | | | | — | | | | | | — | | |
Other expenses
|
| | | | (367) | | | | | | (1,897) | | | | | | (3,315) | | | | | | (3,965) | | |
| | | | | (1,326) | | | | | | (454,764) | | | | | | (210,407) | | | | | | (277,301) | | |
| | |
2022
|
| |||
| | |
$
|
| |||
Balance at 1 January
|
| | | | 1,007,500 | | |
Additions
|
| | | | 12,173,475 | | |
Balance at 30 September
|
| | | | 13,180,975 | | |
Name
|
| |
December 31,
2021 Holding |
| |
September 30,
2022 Holding |
| |
December 31,
2021 |
| |
September 30,
2022 |
| ||||||||||||
| | |
%
|
| |
%
|
| |
$
|
| |
$
|
| ||||||||||||
Harrow Holdings Ltd
|
| | | | 100% | | | | | | 100% | | | | | | — | | | | | | — | | |
目標全球精選機會有限責任公司
|
| | | | 5.1% | | | | | | 5.1% | | | | | | 1,007,500 | | | | | | 1,027,500 | | |
QIWI plc
|
| | | | — | | | | | | 7.75% | | | | | | — | | | | | | 12,153,475 | | |
| | | | | | | | | | | | | | | | | 1,007,500 | | | | | | 13,180,975 | | |
| | |
As of
December 31, 2021 |
| |
As of
September 30, 2022 |
| ||||||
| | |
$
|
| |
$
|
| ||||||
太平洋證券轉讓公司美元存款
|
| | | | — | | | | | | 7,846,525 | | |
瑞士信貸銀行的美元賬户
|
| | | | 17,045,641 | | | | | | 13,260 | | |
瑞士信貸股份公司歐元賬户
|
| | | | 474,321 | | | | | | 185,375 | | |
Total cash
|
| | | | 17,519,962 | | | | | | 8,045,160 | | |
Lender
|
| |
Original
currency |
| |
Credit
limit |
| |
Utilised
limit |
| |
Date of
granting |
| |
Maturity
date |
| |
Interest
rate |
| |
As of
December 31, 2021 |
| |
As of
September 30, 2022 |
| |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | |
%
|
| |
$
|
| |
$
|
| |||||||||
Sergey Solonin
|
| |
USD
|
| | | | 47,500,000 | | | | | | 47,500,000 | | | |
1-aug-18
|
| |
1-aug-2023
|
| | | | 0% | | | | | | 16,539,489 | | | | | | 16,539,489 | | |
Sergey Solonin
|
| |
USD
|
| | | | 11,000,000 | | | | | | 3,000,000 | | | |
19-July-22
|
| |
31-dec-2024
|
| | | | 0% | | | | | | — | | | | | | 3,000,000 | | |
Total | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16,539,489 | | | | | | 19,539,489 | | |