|
有關前瞻性陳述的警示聲明
|
| | | | III | | |
|
招股説明書摘要
|
| | | | 1 | | |
|
風險因素摘要
|
| | | | 6 | | |
|
風險因素
|
| | | | 8 | | |
|
使用收益
|
| | | | 31 | | |
|
股利政策
|
| | | | 32 | | |
|
普通股和相關股東事項的市場價格和股息
|
| | | | 33 | | |
|
未經審計的備考合併財務信息
|
| | | | 34 | | |
|
管理層對財務狀況和經營成果的討論和分析
|
| | | | 41 | | |
|
業務描述
|
| | | | 59 | | |
|
董事和高管
|
| | | | 69 | | |
|
高管薪酬
|
| | | | 73 | | |
|
某些關係和相關交易以及董事獨立性
|
| | | | 78 | | |
|
某些受益所有者和管理層的擔保所有權
|
| | | | 81 | | |
|
出售股東
|
| | | | 86 | | |
|
股本説明
|
| | | | 89 | | |
|
配送計劃
|
| | | | 104 | | |
|
法律事務
|
| | | | 106 | | |
|
專家
|
| | | | 106 | | |
|
變更認證會計師
|
| | | | 106 | | |
|
您可以在哪裏找到更多信息
|
| | | | 107 | | |
|
通過引用併入某些信息
|
| | | | 108 | | |
|
合併財務報表索引
|
| | | | F-1 | | |
普通股季度結束
|
| |
高
|
| |
低
|
| ||||||
2022年12月31日
|
| | | $ | 295.25 | | | | | $ | 80.25 | | |
2023年3月31日
|
| | | $ | 106.75 | | | | | $ | 27.75 | | |
2023年6月30日
|
| | | $ | 39.00 | | | | | $ | 17.03 | | |
截至的認股權證季度
|
| |
高
|
| |
低
|
| ||||||
2022年12月31日
|
| | | $ | 17.00 | | | | | $ | 0.71 | | |
2023年3月31日
|
| | | $ | 2.23 | | | | | $ | 1.54 | | |
2023年6月30日
|
| | | $ | 5.96 | | | | | $ | 1.00 | | |
| | |
DBGI
如報道的那樣 |
| |
雜物
轉換和 西北 免責聲明 |
| |
備註
|
| |
形式為
調整後的 |
| |||||||||
淨收入
|
| | | $ | 8,869,803 | | | | | $ | — | | | | | | | | $ | 8,869,803 | | |
淨收入成本
|
| | | | 4,540,488 | | | | | | — | | | | | | | | | 4,540,488 | | |
毛利
|
| | | | 4,329,315 | | | | | | — | | | | | | | | | 4,329,315 | | |
運營費用: | | | | | | | | | | | | | | | | | | | | | | |
一般和行政
|
| | | | 8,380,063 | | | | | | — | | | | | | | | | 8,380,063 | | |
銷售和市場推廣
|
| | | | 2,036,677 | | | | | | — | | | | | | | | | 2,036,677 | | |
分銷
|
| | | | 512,399 | | | | | | — | | | | | | | | | 512,399 | | |
或有對價的公允價值變動
|
| | | | (10,698,475) | | | | | | 10,698,475 | | | |
(a)
|
| | | | — | | |
總運營費用
|
| | | | 230,664 | | | | | | — | | | | | | | | | 10,929,139 | | |
運營虧損
|
| | | | 4,098,651 | | | | | | — | | | | | | | | | (6,599,824) | | |
其他收入(費用): | | | | | | | | | | | | | | | | | | | | | | |
利息支出
|
| | | | (2,951,487) | | | | | | 259,178 | | | |
(a)
|
| | | | (2,692,309) | | |
其他營業外收入(費用)
|
| | | | (676,749) | | | | | | — | | | | | | | | | (676,749) | | |
其他收入(費用)合計,淨額
|
| | | | (3,628,236) | | | | | | 259,178 | | | | | | | | | (3,369,058) | | |
所得税優惠(規定)
|
| | | | — | | | | | | — | | | | | | | | | — | | |
持續經營淨收益(虧損)
|
| | | | 470,415 | | | | | | 259,178 | | | | | | | | | (9,968,882) | | |
非持續經營的收入(虧損),扣除
税 |
| | | | (1,562,503) | | | | | | — | | | | | | | | | (1,562,503) | | |
淨收益(虧損)
|
| | | $ | (1,092,088) | | | | | $ | 259,178 | | | | | | | | $ | (11,531,385) | | |
加權平均已發行普通股 - Basic
和稀釋的 |
| | | | 236,824 | | | | | | | | | | | | | | | 314,927 | | |
每股普通股持續淨收益(虧損) - Basic
|
| | | $ | 1.99 | | | | | | | | | | | | | | $ | (31.65) | | |
| | |
DBGI
如報道的那樣 |
| |
其他(1)
|
| |
雜物
轉換和 西北免責聲明 |
| |
備註
|
| |
形式
調整 |
| ||||||||||||
淨收入
|
| | | $ | 10,333,558 | | | | | $ | 14,548,083 | | | | | $ | — | | | | | | | | $ | 24,881,640 | | |
淨收入成本
|
| | | | 6,789,314 | | | | | | 9,694,857 | | | | | | — | | | | | | | | | 16,484,171 | | |
毛利
|
| | | | 3,544,244 | | | | | | 4,853,226 | | | | | | — | | | | | | | | | 8,397,469 | | |
運營費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
一般和行政
|
| | | | 14,067,681 | | | | | | 3,433,633 | | | | | | — | | | | | | | | | 17,501,314 | | |
銷售和市場推廣
|
| | | | 4,018,985 | | | | | | 913,052 | | | | | | — | | | | | | | | | 4,932,036 | | |
分銷
|
| | | | 611,569 | | | | | | 2,736,181 | | | | | | — | | | | | | | | | 3,347,750 | | |
減值
|
| | | | 5,503,095 | | | | | | — | | | | | | — | | | | | | | | | 5,503,095 | | |
或有對價的公允價值變動
|
| | | | 564,303 | | | | | | — | | | | | | (564,303) | | | |
(a)
|
| | | | — | | |
總運營費用
|
| | | | 24,765,633 | | | | | | 7,082,866 | | | | | | (564,303) | | | | | | | | | 31,284,196 | | |
運營虧損
|
| | | | (21,221,389) | | | | | | (2,229,640) | | | | | | 564,303 | | | | | | | | | (22,886,726) | | |
其他收入(費用): | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
利息支出
|
| | | | (8,961,410) | | | | | | (9,099) | | | | | | — | | | | | | | | | (8,970,509) | | |
其他營業外收入
(費用) |
| | | | 3,068,080 | | | | | | (52,354) | | | | | | — | | | | | | | | | 3,015,726 | | |
其他收入(費用)合計,淨額
|
| | | | (5,893,330) | | | | | | (61,453) | | | | | | — | | | | | | | | | (5,954,783) | | |
所得税優惠(規定)
|
| | | | — | | | | | | (800) | | | | | | — | | | | | | | | | — | | |
持續經營的淨收益(虧損)
操作 |
| | | | (27,114,719) | | | | | | (2,291,093) | | | | | | 564,303 | | | | | | | | | (28,841,508) | | |
非持續經營收入(虧損),税後淨額
|
| | | | (10,928,643) | | | | | | — | | | | | | — | | | | | | | | | (10,928,643) | | |
淨虧損
|
| | | $ | (38,043,362) | | | | | $ | (2,291,893) | | | | | $ | 564,303 | | | | | | | | $ | (39,770,151) | | |
加權平均已發行普通股 - 基本和稀釋
|
| | | | 30,852 | | | | | | | | | | | | | | | | | | | | | 108,955 | | |
每股普通股持續運營淨虧損 - 基本股和攤薄後的淨虧損
|
| | | $ | (878.87) | | | | | | | | | | | | | | | | | | | | $ | (264.71) | | |
| | | | | | | | |
形式
調整 |
| | | | | | | | | | |||||||||
| | |
DBGI
如報道的那樣 |
| |
H&J
|
| |
雜物
轉換 和NorWest 免責聲明 |
| |
備註
|
| |
形式為
調整後的 |
| ||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 335,470 | | | | | $ | (262,405) | | | | | $ | — | | | |
(a)
|
| | | $ | 1,706,845 | | |
應收賬款淨額
|
| | | | 196,919 | | | | | | (55,782) | | | | | | — | | | |
(a)
|
| | | | 289,657 | | |
由於因素,淨額
|
| | | | 438,142 | | | | | | — | | | | | | — | | | | | | | | | 590,253 | | |
庫存
|
| | | | 4,771,271 | | | | | | — | | | | | | — | | | | | | | | | 4,926,094 | | |
預付費用和其他當期費用
資產 |
| | | | 872,142 | | | | | | (186,928) | | | | | | — | | | |
(a)
|
| | | | 884,402 | | |
流動資產總額
|
| | | | 6,613,944 | | | | | | (505,115) | | | | | | — | | | | | | | | | 8,397,251 | | |
財產、設備和軟件,
淨額 |
| | | | 98,170 | | | | | | — | | | | | | — | | | | | | | | | 71,803 | | |
商譽
|
| | | | 8,973,501 | | | | | | (1,130,310) | | | | | | — | | | |
(a)
|
| | | | 8,973,502 | | |
無形資產淨值
|
| | | | 11,421,311 | | | | | | (1,378,126) | | | | | | — | | | |
(a)
|
| | | | 12,095,025 | | |
存款
|
| | | | 106,547 | | | | | | (4,416) | | | | | | — | | | |
(a)
|
| | | | 106,546 | | |
使用權資產
|
| | | | 339,085 | | | | | | — | | | | | | — | | | | | | | | | 467,738 | | |
總資產
|
| | | $ | 27,552,558 | | | | | $ | (3,017,967) | | | | | $ | — | | | | | | | | $ | 30,111,865 | | |
負債和股東權益(赤字)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
應付賬款
|
| | | $ | 8,143,991 | | | | | $ | (45,969) | | | | | $ | — | | | |
(a)
|
| | | $ | 7,625,081 | | |
應計費用和其他
負債 |
| | | | 5,038,937 | | | | | | (610,114) | | | | | | — | | | |
(a)
|
| | | | 4,311,856 | | |
遞延收入
|
| | | | — | | | | | | (317,421) | | | | | | — | | | |
(a)
|
| | | | — | | |
因關聯方原因
|
| | | | 472,790 | | | | | | (1,008) | | | | | | — | | | |
(a)
|
| | | | 451,047 | | |
或有對價
責任 |
| | | | — | | | | | | (1,400,000) | | | | | | (10,698,475) | | | |
(A)、(B)
|
| | | | — | | |
可轉換應付票據,淨額
|
| | | | 100,000 | | | | | | — | | | | | | — | | | | | | | | | 100,000 | | |
應計應付利息
|
| | | | 1,779,274 | | | | | | — | | | | | | (4,400) | | | |
(b)
|
| | | | 1,670,535 | | |
應付票據 - 關聯方
|
| | | | — | | | | | | (129,489) | | | | | | — | | | |
(a)
|
| | | | — | | |
應付借款,當期
|
| | | | 1,190,405 | | | | | | — | | | | | | — | | | | | | | | | 1,329,507 | | |
應付本票,淨額
|
| | | | 5,613,839 | | | | | | — | | | | | | (5,500,000) | | | |
(b)
|
| | | | 5,414,831 | | |
使用權責任,當前
份量 |
| | | | 312,226 | | | | | | — | | | | | | — | | | | | | | | | 425,654 | | |
流動負債總額
|
| | | | 22,651,462 | | | | | | (2,504,000) | | | | | | (16,308,475) | | | | | | | | | 21,8,200,512 | | |
應付貸款
|
| | | | 443,635 | | | | | | (219,894) | | | | | | — | | | |
(a)
|
| | | | 578,865 | | |
使用權責任
|
| | | | 33,501 | | | | | | — | | | | | | — | | | | | | | | | 53,107 | | |
總負債
|
| | | | 23,128,598 | | | | | | (2,723,895) | | | | | | (16,308,475) | | | | | | | | | 21,38,484 | | |
| | | | | | | | |
形式
調整 |
| | | | | | | | | | |||||||||
| | |
DBGI
如報道的那樣 |
| |
H&J
|
| |
雜物
轉換 和NorWest 免責聲明 |
| |
備註
|
| |
形式為
調整後的 |
| ||||||||||||
承付款和或有事項 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
股東權益(虧損): | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
優先股
|
| | | | 2 | | | | | | — | | | | | | 6 | | | |
(b)
|
| | | | 7 | | |
普通股
|
| | | | 461 | | | | | | — | | | | | | 195 | | | |
(b)
|
| | | | 793 | | |
新增實收資本
|
| | | | 109,262,902 | | | | | | 1,400,000 | | | | | | 5,609,799 | | | |
(A)、(B)
|
| | | | 109,029,844 | | |
累計虧損
|
| | | | (104,839,404) | | | | | | (1,694,073) | | | | | | 10,698,475 | | | |
(A)、(B)
|
| | | | (100,879,263) | | |
股東權益總額
(赤字) |
| | | | 4,423,38 | | | | | | (294,073) | | | | | | 16,308,475 | | | | | | | | | 8,151,381 | | |
總負債和股東權益(赤字)
|
| | | $ | 27,552,558 | | | | | $ | (3,017,967) | | | | | $ | — | | | | | | | | $ | 30,111,865 | | |
|
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
淨收入
|
| | | $ | 8,869,803 | | | | | $ | 5,278,562 | | |
淨收入成本
|
| | | | 4,540,488 | | | | | | 3,552,396 | | |
毛利
|
| | | | 4,329,315 | | | | | | 1,726,166 | | |
一般和行政
|
| | | | 8,380,063 | | | | | | 8,073,621 | | |
銷售和市場推廣
|
| | | | 2,036,677 | | | | | | 2,230,087 | | |
其他運營費用(收入)
|
| | | | (10,186,076) | | | | | | 7,546,013 | | |
營業虧損
|
| | | | 4,098,651 | | | | | | (16,123,555) | | |
其他收入(支出)
|
| | | | (3,628,236) | | | | | | (1,077,237) | | |
所得税撥備前虧損
|
| | | | 470,415 | | | | | | (17,200,792) | | |
所得税撥備
|
| | | | — | | | | | | — | | |
持續經營淨收益(虧損)
|
| | | $ | 470,415 | | | | | $ | (17,200,792) | | |
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
經營活動提供的現金淨額: | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (1,092,088) | | | | | $ | (17,366,866) | | |
非現金調整
|
| | | $ | (4,050,146) | | | | | $ | 8,647,035 | | |
經營性資產和負債變動
|
| | | $ | 2,160,788 | | | | | $ | 2,110,361 | | |
經營活動中使用的淨現金
|
| | | $ | (2,981,446) | | | | | $ | (6,609,470) | | |
由投資活動提供(用於)的淨現金
|
| | | $ | 41,331 | | | | | $ | — | | |
融資活動提供的現金淨額
|
| | | $ | 1,999,969 | | | | | $ | 6,883,800 | | |
現金淨變化
|
| | | $ | (940,146) | | | | | $ | 274,330 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
淨收入
|
| | | $ | 10,333,558 | | | | | $ | 5,764,963 | | |
淨收入成本
|
| | | | 6,789,314 | | | | | | 3,828,496 | | |
毛利
|
| | | | 3,544,244 | | | | | | 1,936,467 | | |
一般和行政
|
| | | | 14,067,681 | | | | | | 16,149,510 | | |
銷售和市場推廣
|
| | | | 4,018,985 | | | | | | 3,269,710 | | |
其他運營費用
|
| | | | 6,678,966 | | | | | | 12,653,831 | | |
營業虧損
|
| | | | (21,221,389) | | | | | | (30,136,583) | | |
其他費用
|
| | | | (5,893,330) | | | | | | (2,297,621) | | |
所得税撥備前虧損
|
| | | | (27,114,719) | | | | | | (32,434,204) | | |
所得税撥備
|
| | | | — | | | | | | 1,100,120 | | |
持續運營淨虧損
|
| | | $ | (27,114,719) | | | | | $ | (31,334,084) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
經營活動提供的現金淨額: | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (38,043,362) | | | | | $ | (32,357,957) | | |
非現金調整
|
| | | $ | 23,441,875 | | | | | $ | 18,424,622 | | |
經營性資產和負債變動
|
| | | $ | 3,833,781 | | | | | $ | (297,622) | | |
經營活動中使用的淨現金
|
| | | $ | (10,767,706) | | | | | $ | (14,230,957) | | |
投資活動中使用的淨現金
|
| | | $ | (7,369,137) | | | | | $ | (6,011,053) | | |
融資活動提供的現金淨額
|
| | | $ | 18,896,664 | | | | | $ | 20,181,820 | | |
現金淨變化
|
| | | $ | 759,821 | | | | | $ | (60,190) | | |
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
淨收入
|
| | | $ | 8,869,803 | | | | | $ | 14,728,296 | | |
淨收入成本
|
| | | | 4,540,488 | | | | | | 8,500,686 | | |
毛利
|
| | | | 4,329,315 | | | | | | 6,227,610 | | |
運營費用
|
| | | | 10,929,139 | | | | | | 14,899,418 | | |
營業收入(虧損)
|
| | | | (6,599,824) | | | | | | (8,671,808) | | |
其他收入(虧損)
|
| | | | (3,369,058) | | | | | | (1,114,104) | | |
扣除所得税準備前的收入(虧損)
|
| | | | (9,968,882) | | | | | | (9,785,912) | | |
所得税撥備
|
| | | | — | | | | | | — | | |
持續經營淨收益(虧損)
|
| | | $ | (9,968,882) | | | | | $ | (9,785,912) | | |
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
經營活動提供的現金淨額: | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (9,968,882) | | | | | $ | (9,785,912) | | |
非現金調整
|
| | | $ | 6,648,329 | | | | | $ | 1,525,795 | | |
經營性資產和負債變動
|
| | | $ | 339,107 | | | | | $ | 1,967,371 | | |
經營活動中使用的淨現金
|
| | | $ | (2,981,446) | | | | | $ | (6,292,746) | | |
由投資活動提供(用於)的淨現金
|
| | | $ | 41,331 | | | | | $ | 18,982 | | |
融資活動提供的現金淨額
|
| | | $ | 1,999,969 | | | | | $ | 7,156,500 | | |
現金淨變化
|
| | | $ | (940,146) | | | | | $ | 882,736 | | |
位置
|
| |
類型
|
| |
正方形
素材 (近似值) |
| |
租賃
過期 |
| ||||||
加利福尼亞州弗農
|
| |
企業倉庫和配送中心
|
| | | | 42,206 | | | | | | 2023 | | |
加利福尼亞州洛杉磯
|
| |
展廳
|
| | | | 2,000 | | | | | | 2025 | | |
名稱
|
| |
年齡
|
| |
職位
|
|
執行幹事和董事 | | | | | | | |
約翰·希爾本·戴維斯四世
|
| | 50 | | |
董事首席執行官總裁和首席執行官
|
|
勞拉·道林
|
| | 44 | | | 首席營銷官 | |
裏德·約曼
|
| | 40 | | | 首席財務官 | |
馬克·T·林恩
|
| | 39 | | | 董事 | |
特雷弗·佩滕諾裸體
|
| | 55 | | | 董事 | |
Jameeka Green Aaron
|
| | 42 | | | 董事 | |
Huong“Lucy”Doan
|
| | 53 | | | 董事 | |
姓名和主要職務
|
| |
財政
年 |
| |
工資
|
| |
獎金
|
| |
選項
獎項 |
| |
庫存
獎項(1) |
| |
合計
|
| ||||||||||||||||||
約翰戴維斯
總裁和首席執行官 |
| | | | 2022 | | | | | $ | 350,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | | 2021 | | | | | $ | 350,000 | | | | | $ | — | | | | | $ | 3,704,483 | | | | | $ | 233,184 | | | | | $ | 4,287,667 | | | ||
勞拉·道林
首席營銷官 |
| | | | 2022 | | | | | $ | 300,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | | 2021 | | | | | $ | 300,000 | | | | | $ | — | | | | | $ | 691,135 | | | | | $ | — | | | | | $ | 991,135 | | | ||
裏德·約曼
首席財務官 |
| | | | 2022 | | | | | $ | 250,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | | 2021 | | | | | $ | 250,000 | | | | | $ | — | | | | | $ | 221,163 | | | | | $ | — | | | | | $ | 471,163 | | |
選項獎
|
| | | | | | | |
股票獎勵
|
| |||||||||||||||||||||||||||||||||||||||||||||
名稱
|
| |
數量:
證券 底層 未練習 選項(#) 可鍛鍊 |
| |
數量:
證券 底層 未練習 選項(#) 不可行使 |
| |
股權
獎勵 計劃 獎項: 數量: 證券 底層 未練習 未賺到的 選項(#) |
| |
選項練習
價格 ($) |
| |
選項
過期 日期 |
| |
數量:
個股票或 單位: 庫存 具有 不是 已授予(#) |
| |
市場
值為 個共享 或 單位: 庫存 有 不是 已歸屬 |
| |
股權
獎勵 計劃 獎項: 編號 第 個,共 個 未賺到的 個共享, 個單位或 其他 權利 那個 有 不是 已歸屬 |
| |
股權
獎勵 計劃 獎項: 市場或 支出 值 第 個,共 個 未賺到的 個共享, 個單位或 其他 權利 具有 不是 已歸屬 |
| |||||||||||||||||||||||||||
約翰戴維斯
|
| | | | 858 | | | | | | 756 | | | | | | 101 | | | | | $ | 10,547 | | | | | | 5月23日 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
勞拉·道林
|
| | | | 186 | | | | | | 159 | | | | | | 27 | | | | | $ | 10,224 | | | | | | 5月23日 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
裏德·約曼
|
| | | | 70 | | | | | | 54 | | | | | | 18 | | | | | $ | 9,908 | | | | | | 5月23日 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
受益人姓名
|
| |
數量:
個共享 受益 擁有 之前的 提供服務 |
| |
百分比:
個共享 出色的 之前的 提供服務 |
| |
數量:
個共享 受益 擁有 之後的 提供服務 |
| |
百分比:
個共享 出色的 之後的 提供服務 |
| ||||||||||||
執行幹事和董事 | | | | | | | | | | | | | | | | | | | | | | | | | |
John“Hil”Davis(1)
|
| | | | 685 | | | | | | * | | | | | | 685 | | | | | | * | | |
勞拉·道林(2)
|
| | | | 134 | | | | | | * | | | | | | 134 | | | | | | * | | |
裏德·約曼(3)
|
| | | | 46 | | | | | | * | | | | | | 46 | | | | | | * | | |
Mark Lynn(4)
|
| | | | 203 | | | | | | * | | | | | | 203 | | | | | | * | | |
特雷弗·佩滕諾裸體(5)
|
| | | | 131 | | | | | | * | | | | | | 131 | | | | | | * | | |
Jameeka Aaron(6)
|
| | | | 6 | | | | | | * | | | | | | 6 | | | | | | * | | |
Huong“Lucy”Doan(7)
|
| | | | 8 | | | | | | * | | | | | | 8 | | | | | | * | | |
所有高管、董事和董事提名人選
A組(7人)(8) |
| | | | 1,213 | | | | | | * | | | | | | 1,213 | | | | | | * | | |
5%的普通股持有者 | | | | | | | | | | | | | | | | | | | | | | | | | |
D.Jones定製收藏有限公司(9)
|
| | | | 78,980 | | | | | | 7.45% | | | | | | 78,980 | | | | | | 3.71% | | |
Boco4-DSTLD-高級債務有限責任公司(10)
|
| | | | 27,097 | | | | | | 2.56% | | | | | | 27,097 | | | | | | 1.27% | | |
喬治·利維(11歲)
|
| | | | 105,718 | | | | | | 9.97% | | | | | | 105,718 | | | | | | 4.97% | | |
馬修·勒布蘭(12)
|
| | | | 105,718 | | | | | | 9.97% | | | | | | 105,718 | | | | | | 4.97% | | |
Moise Emquies(13)
|
| | | | 54,812 | | | | | | 5.17% | | | | | | 54,812 | | | | | | 2.58% | | |
Carol Ann Emquies(14)
|
| | | | 36,262 | | | | | | 3.42% | | | | | | 36,262 | | | | | | 1.71% | | |
受益人姓名和地址
|
| |
數量:
個共享 系列A的 可兑換的 優先股 受益 之前擁有的 |
| |
百分比:
個共享 出色的 (1)之前的 |
| |
數量:
股票數量: 系列A 可兑換的 優先股 受益 之後擁有的 |
| |
百分比
共 個共享 出色的 之後的 |
| ||||||||||||
DBG系列A可轉換優先股5%的持有者
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Boco4-DSTLD-高級債務有限責任公司(2)
|
| | | | 6,300 | | | | | | 100% | | | | | | 6,300 | | | | | | 100% | | |
執行幹事和董事 | | | | | | | | | | | | | | | | | | | | | | | | | |
約翰戴維斯
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
勞拉·道林
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
裏德·約曼
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
馬克·林恩
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
特雷弗·佩滕諾裸體
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jameeka Aaron
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Huong“Lucy”Doan
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
所有高管、董事和董事提名人員(7人)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
受益人姓名和地址
|
| |
數量:
個共享 系列C中的 可兑換的 優先股 受益 之前擁有的 |
| |
百分比:
個共享 出色的 (1)之前的 |
| |
數量:
股票數量: 系列C 可兑換的 優先股 受益 之後擁有的 |
| |
百分比
共 個共享 出色的 之後的 |
| ||||||||||||
持有DBG系列C系列可轉換優先股5%的股東
|
| | | | | | | | | | | | | | | | | | | | | | | | |
喬治·利維(2)
|
| | | | 1,895 | | | | | | 32.90% | | | | | | 1,895 | | | | | | 32.90% | | |
馬修·勒布蘭(3)
|
| | | | 1,895 | | | | | | 32.90% | | | | | | 1,895 | | | | | | 32.90% | | |
Moise Emquies(4)
|
| | | | 975 | | | | | | 16.92% | | | | | | 975 | | | | | | 16.92% | | |
Carol Ann Emquies(5)
|
| | | | 650 | | | | | | 11.28% | | | | | | 650 | | | | | | 11.28% | | |
執行幹事和董事 | | | | | | | | | | | | | | | | | | | | | | | | | |
約翰戴維斯
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
勞拉·道林
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
裏德·約曼
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
馬克·林恩
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
特雷弗·佩滕諾裸體
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jameeka Aaron
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Huong“Lucy”Doan
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
所有高管、董事和董事提名人員(7人)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
銷售股東名稱
|
| |
數量:
股票數量: 普通股 受益 之前擁有的 提供服務 |
| |
最大數量
的股份數量為 普通股 受益 自有待售 根據 本招股説明書 |
| |
數量:
股票數量: 普通股 受益 之後擁有的 最大值 提供 股票出售 |
| |
%
|
| ||||||||||||
停戰資本有限責任公司(1)
|
| | | | 1,633,423(2) | | | | | | 1,541,625(2) | | | | | | 91,798(2) | | | | | | —(3) | | |
諾姆·魯賓斯坦(4)
|
| | | | 15,066 | | | | | | 12,140 | | | | | | 2,926 | | | | | | * | | |
邁克爾·瓦辛凱維奇(4)
|
| | | | 30,669 | | | | | | 24,714 | | | | | | 5,955 | | | | | | * | | |
查爾斯·沃斯曼(4)
|
| | | | 480 | | | | | | 386 | | | | | | 94 | | | | | | * | | |
克雷格·施瓦布(4)
|
| | | | 1,616 | | | | | | 1,301 | | | | | | 315 | | | | | | * | | |
|
精簡合併資產負債表(未經審計)
|
| | | | F-3 | | |
|
精簡合併經營報表(未經審計)
|
| | | | F-4 | | |
|
股東權益簡明合併報表(虧損)
(未經審計) |
| | | | F-5 | | |
|
簡明合併現金流量表(未經審計)
|
| | | | F-6 | | |
|
精簡合併財務報表附註
|
| | | | F-7 | | |
|
獨立註冊會計師事務所報告(PCAOB ID:3501)
|
| | | | F-23 | | |
|
合併資產負債表
|
| | | | F-24 | | |
|
合併業務報表
|
| | | | F-25 | | |
|
合併股東權益變動表
(赤字) |
| | | | F-26 | | |
|
合併現金流量表
|
| | | | F-27 | | |
|
合併財務報表附註
|
| | | | F-0 | | |
|
未經審計的資產負債表
|
| | | | F-63 | | |
|
未經審計的經營報表
|
| | | | F-64 | | |
|
未經審計的會員權益報表
|
| | | | F-65 | | |
|
未經審計的現金流量表
|
| | | | F-66 | | |
|
未經審計財務報表附註
|
| | | | F-67 | | |
|
未經審計的資產負債表
|
| | | | F-74 | | |
|
未經審計的經營報表
|
| | | | F-75 | | |
|
未經審計的會員權益報表
|
| | | | F-76 | | |
|
未經審計的現金流量表
|
| | | | F-77 | | |
|
未經審計財務報表附註
|
| | | | F-78 | | |
|
獨立審計師報告 - DBBMCKENNON
|
| | | | F-85 | | |
|
資產負債表
|
| | | | F-87 | | |
|
操作説明書
|
| | | | F-88 | | |
|
會員權益説明書
|
| | | | F-89 | | |
|
現金流量表
|
| | | | F-90 | | |
|
財務報表附註
|
| | | | F-91 | | |
| | |
06月30日
2023 |
| |
12月31日
2022 |
| ||||||
| | |
未經審計的
|
| | | | | | | |||
資產 | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 335,470 | | | | | $ | 1,275,616 | | |
應收賬款淨額
|
| | | | 196,919 | | | | | | 583,368 | | |
由於因素,淨額
|
| | | | 438,142 | | | | | | 839,400 | | |
庫存
|
| | | | 4,771,271 | | | | | | 5,122,564 | | |
預付費用和其他流動資產
|
| | | | 872,142 | | | | | | 766,901 | | |
每個停產業務的資產,當前
|
| | | | — | | | | | | 241,544 | | |
流動資產總額
|
| | | | 6,613,944 | | | | | | 8,829,394 | | |
財產、設備和軟件,淨額
|
| | | | 98,170 | | | | | | 104,512 | | |
商譽
|
| | | | 8,973,501 | | | | | | 8,973,501 | | |
無形資產淨值
|
| | | | 11,421,311 | | | | | | 12,906,238 | | |
存款
|
| | | | 106,547 | | | | | | 193,926 | | |
使用權資產
|
| | | | 339,085 | | | | | | 102,349 | | |
每個停產業務的資產。
|
| | | | — | | | | | | 2,628,136 | | |
總資產
|
| | | $ | 27,552,558 | | | | | $ | 33,738,056 | | |
負債和股東虧損 | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
應付賬款
|
| | | $ | 8,143,991 | | | | | $ | 8,016,173 | | |
應計費用和其他負債
|
| | | | 5,038,937 | | | | | | 3,936,920 | | |
遞延收入
|
| | | | — | | | | | | — | | |
因關聯方原因
|
| | | | 472,790 | | | | | | 555,217 | | |
或有對價負債
|
| | | | — | | | | | | 12,098,475 | | |
可轉換應付票據,淨額
|
| | | | 100,000 | | | | | | 2,721,800 | | |
應計應付利息
|
| | | | 1,779,274 | | | | | | 1,561,795 | | |
應付票據 - 關聯方
|
| | | | — | | | | | | — | | |
應付貸款,當期
|
| | | | 1,190,405 | | | | | | 1,829,629 | | |
應付本票,淨額
|
| | | | 5,613,839 | | | | | | 9,000,000 | | |
使用權責任,當期部分
|
| | | | 312,226 | | | | | | 102,349 | | |
每個停產業務的負債,當前
|
| | | | — | | | | | | 1,071,433 | | |
流動負債總額
|
| | | | 22,651,462 | | | | | | 40,893,792 | | |
應付貸款,扣除當期部分
|
| | | | 443,635 | | | | | | 150,000 | | |
使用權責任
|
| | | | 33,501 | | | | | | — | | |
每項停產業務的負債
|
| | | | — | | | | | | 147,438 | | |
總負債
|
| | | | 23,128,598 | | | | | | 41,191,230 | | |
承付款和或有事項 | | | | | | | | | | | | | |
股東虧損: | | | | | | | | | | | | | |
截至2023年6月30日和2022年12月31日,未指定優先股,面值0.0001美元,授權股份1000萬股,已發行和已發行股份均為0股
|
| | | | — | | | | | | — | | |
A系列優先股,面值0.0001美元,授權1股,截至2023年6月30日和2022年12月31日沒有發行和發行股票
|
| | | | — | | | | | | — | | |
A系列可轉換優先股,面值0.0001美元,指定6,800股,6,300股
截至2023年6月30日和2022年12月31日的已發行和未償還 |
| | | | 1 | | | | | | 1 | | |
截至2023年6月30日和2022年12月31日,C系列可轉換優先股,面值0.0001美元,指定股份5,671股,已發行和流通股分別為5,671股和0股
|
| | | | 1 | | | | | | — | | |
截至2023年6月30日和2022年12月31日,普通股,面值0.0001美元,授權1,000,000,000股,已發行和已發行股票分別為316,906股和178,758股
|
| | | | 31 | | | | | | 18 | | |
新增實收資本
|
| | | | 109,263,332 | | | | | | 96,294,123 | | |
累計虧損
|
| | | | (104,839,404) | | | | | | (103,747,316) | | |
股東虧損總額
|
| | | | 4,423,960 | | | | | | (7,453,174) | | |
總負債和股東赤字
|
| | | $ | 27,552,558 | | | | | $ | 33,738,056 | | |
| | |
截至6月30日的三個月
|
| |
截至6月30日的6個月
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
| | | | | | | | |
已重述
|
| | | | | | | |
已重述
|
| ||||||
淨收入
|
| | | $ | 4,493,424 | | | | | $ | 2,649,432 | | | | | $ | 8,869,803 | | | | | $ | 5,278,562 | | |
淨收入成本
|
| | | | 2,157,349 | | | | | | 1,536,703 | | | | | | 4,540,488 | | | | | | 3,552,396 | | |
毛利
|
| | | | 2,336,075 | | | | | | 1,112,729 | | | | | | 4,329,315 | | | | | | 1,726,166 | | |
運營費用: | | | | | | | | | | | | | | | | | | | | | | | | | |
一般和行政
|
| | | | 4,074,051 | | | | | | 4,243,031 | | | | | | 8,380,063 | | | | | | 8,073,621 | | |
銷售和市場推廣
|
| | | | 1,097,326 | | | | | | 1,372,568 | | | | | | 2,036,677 | | | | | | 2,230,087 | | |
分銷
|
| | | | 242,214 | | | | | | 221,925 | | | | | | 512,399 | | | | | | 424,773 | | |
或有對價的公允價值變動
|
| | | | (10,698,475) | | | | | | 5,920,919 | | | | | | (10,698,475) | | | | | | 7,121,240 | | |
總運營費用
|
| | | | (5,284,884) | | | | | | 11,758,443 | | | | | | 230,664 | | | | | | 17,849,721 | | |
運營收入(虧損)
|
| | | | 7,620,959 | | | | | | (10,645,714) | | | | | | 4,098,651 | | | | | | (16,123,555) | | |
其他收入(費用): | | | | | | | | | | | | | | | | | | | | | | | | | |
利息支出
|
| | | | (1,086,889) | | | | | | (2,173,769) | | | | | | (2,951,487) | | | | | | (3,730,612) | | |
處置業務虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
其他營業外收入(費用)
|
| | | | 2,240 | | | | | | 3,336,963 | | | | | | (676,749) | | | | | | 2,653,375 | | |
其他收入(費用)合計,淨額
|
| | | | (1,084,649) | | | | | | 1,163,194 | | | | | | (3,628,236) | | | | | | (1,077,237) | | |
所得税優惠(規定)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
持續經營的淨收益(虧損)
操作 |
| | | | 6,536,310 | | | | | | (9,482,520) | | | | | | 470,415 | | | | | | (17,200,792) | | |
非持續經營收入(虧損),税後淨額
|
| | | | (1,492,050) | | | | | | (51,404) | | | | | | (1,562,503) | | | | | | (166,074) | | |
淨收益(虧損)
|
| | | $ | 5,044,260 | | | | | $ | (9,533,924) | | | | | $ | (1,092,088) | | | | | $ | (17,366,866) | | |
加權平均已發行普通股 - Basic
|
| | | | 246,809 | | | | | | 14,329 | | | | | | 236,824 | | | | | | 9,836 | | |
加權平均已發行普通股 - 稀釋
|
| | | | 834,604 | | | | | | 14,329 | | | | | | 824,619 | | | | | | 9,836 | | |
每股普通股持續淨收益(虧損) - Basic
|
| | | $ | 26.48 | | | | | $ | (661.78) | | | | | $ | 1.99 | | | | | $ | (1,748.68) | | |
每股普通股持續淨收益(虧損)稀釋後的 -
|
| | | $ | 7.83 | | | | | $ | (661.78) | | | | | $ | 0.57 | | | | | $ | (1,748.68) | | |
| | |
A系列敞篷車
優先股 |
| |
系列B
優先股 |
| |
系列C型敞篷車
優先股 |
| |
普通股
|
| |
額外的
實收 大寫 |
| |
累計
赤字 |
| |
合計
股東的 赤字 |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||||||||||||||
12月31日的餘額
2021 |
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 521 | | | | | $ | 0 | | | | | $ | 58,614,173 | | | | | $ | (65,703,954) | | | | | $ | (7,089,781) | | |
將票據轉換為普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 350 | | | | | | | | | | | | 1,201,582 | | | | | | — | | | | | | 1,201,582 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 139,093 | | | | | | — | | | | | | 139,093 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,832,942) | | | | | | (7,832,942) | | |
2022年3月31日的餘額
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 870 | | | | | $ | 0 | | | | | $ | 59,954,848 | | | | | $ | (73,536,896) | | | | | $ | (13,582,048) | | |
公開發行普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,956 | | | | | | 1 | | | | | | 9,347,449 | | | | | | — | | | | | | 9,347,450 | | |
服務成本
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,930,486) | | | | | | — | | | | | | (1,930,486) | | |
將票據和衍生負債轉換為普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 644 | | | | | | | | | | | | 600,790 | | | | | | — | | | | | | 600,790 | | |
與票據相關的認股權證
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 98,241 | | | | | | — | | | | | | 98,241 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 119,759 | | | | | | — | | | | | | 119,759 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (9,533,924) | | | | | | (9,533,924) | | |
2022年6月30日的餘額
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,470 | | | | | $ | 2 | | | | | $ | 68,190,600 | | | | | $ | (83,070,820) | | | | | $ | (14,880,218) | | |
12月31日的餘額
2022 |
| | | | 6,300 | | | | | $ | 1 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 178,758 | | | | | $ | 18 | | | | | $ | 96,294,123 | | | | | $ | (103,747,316) | | | | | $ | (7,453,174) | | |
非公開發行普通股
放置位置 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 50,890 | | | | | | 5 | | | | | | 4,999,998 | | | | | | — | | | | | | 5,000,003 | | |
服務成本
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (536,927) | | | | | | — | | | | | | (536,927) | | |
為服務發行的股票
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,756 | | | | | | — | | | | | | 499,338 | | | | | | — | | | | | | 499,338 | | |
與
發行的股票和認股權證
備註 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,400 | | | | | | — | | | | | | 658,494 | | | | | | — | | | | | | 658,494 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 105,594 | | | | | | — | | | | | | 105,594 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,136,349) | | | | | | (6,136,349) | | |
2023年3月31日的餘額
|
| | | | 6,300 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 238,803 | | | | | | 23 | | | | | | 102,020,620 | | | | | | (109,883,665) | | | | | | (7,863,022) | | |
將票據轉換為優先股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,761 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | 5,759,177 | | | | | | — | | | | | | 5,759,177 | | |
發行B系列優先股
|
| | | | — | | | | | | — | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 25,000 | | | | | | — | | | | | | 25,000 | | |
根據處置發行普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 78,103 | | | | | | 8 | | | | | | 1,357,035 | | | | | | — | | | | | | 1,357,043 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 101,500 | | | | | | — | | | | | | 101,500 | | |
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 5,044,260 | | | | | | 5,044,261 | | |
2023年6月30日的餘額
|
| | | | 6,300 | | | | | $ | 1 | | | | | | 1 | | | | | $ | — | | | | | | 5,761 | | | | | $ | 1 | | | | | | 316,906 | | | | | $ | 31 | | | | | $ | 109,263,332 | | | | | $ | (104,839,404) | | | | | $ | 4,423,960 | | |
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
經營活動現金流: | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (1,092,088) | | | | | $ | (17,366,866) | | |
將淨虧損與經營活動中使用的現金淨額進行調整: | | | | | | | | | | | | | |
折舊及攤銷
|
| | | | 1,765,619 | | | | | | 1,113,188 | | |
攤銷貸款貼現和手續費
|
| | | | 1,611,433 | | | | | | 2,818,174 | | |
債務清償損失
|
| | | | 689,100 | | | | | | — | | |
處置業務虧損
|
| | | | 1,523,940 | | | | | | | | |
股票薪酬
|
| | | | 207,094 | | | | | | 258,852 | | |
為服務發行的股票
|
| | | | 499,338 | | | | | | — | | |
信貸準備金變動
|
| | | | 344,140 | | | | | | (5,053) | | |
權證負債公允價值變動
|
| | | | — | | | | | | (18,223) | | |
衍生負債公允價值變動
|
| | | | — | | | | | | (880,388) | | |
薪資保障計劃的寬恕
|
| | | | | | | | | | (1,760,755) | | |
或有對價的公允價值變動
|
| | | | (10,698,475) | | | | | | 7,121,240 | | |
停止運營
|
| | | | 7,666 | | | | | | | | |
經營性資產和負債變動: | | | | | | | | | | | | | |
應收賬款淨額
|
| | | | 375,685 | | | | | | (100,662) | | |
由於因素,淨額
|
| | | | (96,955) | | | | | | 202,787 | | |
庫存
|
| | | | 454,011 | | | | | | (128,255) | | |
預付費用和其他流動資產
|
| | | | (44,213) | | | | | | (395,781) | | |
應付賬款
|
| | | | 92,494 | | | | | | 435,110 | | |
應計費用和其他負債
|
| | | | 1,346,068 | | | | | | 1,461,572 | | |
遞延收入
|
| | | | (183,782) | | | | | | (55,034) | | |
應計利息
|
| | | | 217,479 | | | | | | 690,624 | | |
經營活動中使用的淨現金
|
| | | | (2,981,446) | | | | | | (6,609,470) | | |
投資活動現金流: | | | | | | | | | | | | | |
存款
|
| | | | (18,192) | | | | | | — | | |
購置物業、設備和軟件
|
| | | | (27,855) | | | | | | — | | |
存款
|
| | | | 87,378 | | | | | | — | | |
由投資活動提供(用於)的淨現金
|
| | | | 41,331 | | | | | | — | | |
融資活動的現金流: | | | | | | | | | | | | | |
關聯方墊款的收益(還款)
|
| | | | (57,427) | | | | | | (172,036) | | |
預付款(還款)因數
|
| | | | 154,073 | | | | | | (142,436) | | |
發放貸款和應付票據
|
| | | | 4,194,799 | | | | | | 548,808 | | |
償還可轉換票據和應付貸款
|
| | | | (6,604,552) | | | | | | (3,068,750) | | |
發行可轉換應付票據
|
| | | | — | | | | | | 2,301,250 | | |
公開發行普通股
|
| | | | 5,000,003 | | | | | | 9,347,450 | | |
服務成本
|
| | | | (686,927) | | | | | | (1,930,486) | | |
融資活動提供的現金淨額
|
| | | | 1,999,969 | | | | | | 6,883,800 | | |
現金和現金等價物淨變化
|
| | | | (940,146) | | | | | | 274,330 | | |
期初現金及現金等價物
|
| | | | 1,275,616 | | | | | | 528,394 | | |
期末現金和現金等價物
|
| | | $ | 335,470 | | | | | $ | 802,724 | | |
現金流量信息補充披露: | | | | | | | | | | | | | |
繳納所得税的現金
|
| | | $ | — | | | | | $ | — | | |
支付利息的現金
|
| | | $ | 686,071 | | | | | $ | 191,152 | | |
補充披露非現金投融資活動: | | | | | | | | | | | | | |
將票據轉換為普通股
|
| | | $ | — | | | | | $ | 1,802,372 | | |
將票據轉換為優先股
|
| | | $ | 5,759,177 | | | | | | | | |
使用權資產
|
| | | $ | 467,738 | | | | | $ | 201,681 | | |
附註發行的認股權證和普通股。
|
| | | $ | — | | | | | $ | 98,241 | | |
| | |
公允價值計量
截至2023年6月30日,使用: |
| |||||||||||||||||||||
| | |
1級
|
| |
二級
|
| |
3級
|
| |
合計
|
| ||||||||||||
負債: | | | | | | | | | | | | | | | | | | | | | | | | | |
或有對價
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | |
公允價值計量
截至2022年12月31日,使用: |
| |||||||||||||||||||||
| | |
1級
|
| |
二級
|
| |
3級
|
| |
合計
|
| ||||||||||||
負債: | | | | | | | | | | | | | | | | | | | | | | | | | |
或有對價
|
| | | $ | — | | | | | $ | — | | | | | $ | 12,098,475 | | | | | $ | 12,098,475 | | |
| | | | $ | — | | | | | $ | — | | | | | $ | 12,098,475 | | | | | $ | 12,098,475 | | |
| | |
06月30日
2023 |
| |
12月31日
2022 |
| ||||||
貝利
|
| | | $ | — | | | | | $ | 10,698,475 | | |
Harper&Jones
|
| | | | — | | | | | | 1,400,000 | | |
| | | | $ | — | | | | | $ | 12,098,475 | | |
| | |
06月30日
2023 |
| |
12月31日
2022 |
| ||||||
原材料
|
| | | $ | 1,508,416 | | | | | $ | 1,611,134 | | |
在製品
|
| | | | 653,412 | | | | | | 888,643 | | |
成品
|
| | | | 2,609,443 | | | | | | 2,725,505 | | |
庫存
|
| | | $ | 4,771,271 | | | | | $ | 5,225,282 | | |
| | |
截至6月30日的三個月
|
| |
截至6月30日的6個月
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
分子: | | | | | | | | | | | | | | | | | | | | | | | | | |
持續經營淨收益(虧損)
|
| | | $ | 6,536,310 | | | | | $ | (9,482,520) | | | | | $ | 470,415 | | | | | $ | (17,200,792) | | |
非持續經營的收入(虧損),扣除
税 |
| | | | (1,492,050) | | | | | | (51,404) | | | | | | (1,562,503) | | | | | | (166,074) | | |
淨收益(虧損)
|
| | | $ | 5,044,260 | | | | | $ | (9,533,924) | | | | | $ | (1,092,088) | | | | | $ | (17,366,866) | | |
| | |
截至6月30日的三個月
|
| |
截至6月30日的6個月
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
分母: | | | | | | | | | | | | | | | | | | | | | | | | | |
加權平均已發行普通股 - Basic
|
| | | | 246,809 | | | | | | 14,329 | | | | | | 236,824 | | | | | | 9,836 | | |
加權平均已發行普通股 - 稀釋
|
| | | | 834,604 | | | | | | 14,329 | | | | | | 824,619 | | | | | | 9,836 | | |
持續經營淨收益(虧損)
共享 - Basic |
| | | $ | 26.48 | | | | | $ | (661.78) | | | | | $ | 1.99 | | | | | $ | (1,748.68) | | |
持續經營淨收益(虧損)
稀釋後的Share - |
| | | $ | 7.83 | | | | | $ | (661.78) | | | | | $ | 0.57 | | | | | $ | (1,748.68) | | |
每股普通股非持續經營淨收益(虧損) - Basic
|
| | | $ | (6.05) | | | | | $ | (3.59) | | | | | $ | (6.60) | | | | | $ | (16.88) | | |
普通股 - 稀釋後每股非持續經營淨收益(虧損)
|
| | | $ | (6.05) | | | | | $ | (3.59) | | | | | $ | (6.60) | | | | | $ | (16.88) | | |
每股淨收益(虧損) - Basic
|
| | | $ | 20.44 | | | | | $ | (665.36) | | | | | $ | (4.61) | | | | | $ | (1,765.57) | | |
稀釋後的每股淨收益(虧損) -
|
| | | $ | 6.04 | | | | | $ | (665.36) | | | | | $ | (4.61) | | | | | $ | (1,765.57) | | |
| | |
06月30日
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | | | | — | | | | | | 18,496 | | |
可轉換票據
|
| | | | 27,097 | | | | | | — | | |
A系列可轉換優先股
|
| | | | 321,395 | | | | | | — | | |
C系列可轉換優先股
|
| | | | 237,746 | | | | | | 2,533 | | |
普通股認股權證
|
| | | | 1,558 | | | | | | 1,558 | | |
股票期權
|
| | | | 587,795 | | | | | | 22,588 | | |
| | |
截至6個月的時間
2022年6月30日 |
| |||
淨收入
|
| | | $ | 14,728,296 | | |
淨虧損
|
| | | $ | (16,907,152) | | |
每股普通股淨虧損
|
| | | $ | (1,718.83) | | |
|
應向H&J賣家支付的現金
|
| | | $ | (229,000) | | |
|
向H&J賣家發行普通股*
|
| | | | (1,357,043) | | |
|
已收(給)價的公允價值總額
|
| | | $ | (1,586,043) | | |
| 資產負債賬面金額 | | | | | | | |
|
現金和現金等價物
|
| | | | 18,192 | | |
|
應收賬款淨額
|
| | | | 55,782 | | |
|
預付費用和其他流動資產
|
| | | | 25,115 | | |
|
商譽
|
| | | | 1,130,311 | | |
|
無形資產淨值
|
| | | | 1,246,915 | | |
|
存款
|
| | | | 4,416 | | |
|
應付賬款
|
| | | | (40,028) | | |
|
應計費用和其他負債
|
| | | | (734,068) | | |
|
遞延收入
|
| | | | (18,347) | | |
|
因關聯方原因
|
| | | | (1,008) | | |
|
或有對價
|
| | | | (1,400,000) | | |
|
應付貸款
|
| | | | (219,894) | | |
|
應付票據 - 關聯方
|
| | | | (129,489) | | |
|
資產和負債賬面總額
|
| | | | (62,103) | | |
|
處置業務虧損
|
| | | $ | (1,523,940) | | |
| | |
截止三個月
06月30日 |
| |
截至6個月的時間
06月30日 |
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
淨收入
|
| | | $ | 686,627 | | | | | $ | 1,089,569 | | | | | $ | 1,405,482 | | | | | $ | 1,892,849 | | |
淨收入成本
|
| | | | 292,107 | | | | | | 328,915 | | | | | | 565,621 | | | | | | 605,413 | | |
毛利
|
| | | | 394,520 | | | | | | 760,654 | | | | | | 839,861 | | | | | | 1,287,436 | | |
運營費用: | | | | | | | | | | | | | | | | | | | | | | | | | |
一般和行政
|
| | | | 189,751 | | | | | | 449,508 | | | | | | 520,582 | | | | | | 896,873 | | |
銷售和市場推廣
|
| | | | 169,875 | | | | | | 332,723 | | | | | | 346,167 | | | | | | 515,775 | | |
分銷
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
或有公允價值變動
考慮因素 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
總運營費用
|
| | | | 359,626 | | | | | | 782,231 | | | | | | 866,749 | | | | | | 1,412,648 | | |
運營收入(虧損)
|
| | | | 34,894 | | | | | | (21,577) | | | | | | (26,888) | | | | | | (125,212) | | |
其他收入(費用): | | | | | | | | | | | | | | | | | | | | | | | | | |
利息支出
|
| | | | (3,003) | | | | | | (29,828) | | | | | | (11,675) | | | | | | (40,862) | | |
處置業務虧損
|
| | | | (1,523,940) | | | | | | — | | | | | | (1,523,940) | | | | | | — | | |
其他營業外收入(費用)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
其他收入(費用)合計,淨額
|
| | | | (1,526,944) | | | | | | (29,828) | | | | | | (1,535,615) | | | | | | (40,862) | | |
所得税優惠(規定)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
停產業務淨收益(虧損)
|
| | | $ | (1,492,050) | | | | | $ | (51,404) | | | | | $ | (1,562,503) | | | | | $ | (166,074) | | |
加權平均已發行普通股 - Basic
|
| | | | 246,809 | | | | | | 14,329 | | | | | | 236,824 | | | | | | 9,836 | | |
加權平均已發行普通股 - 稀釋
|
| | | | 834,604 | | | | | | 14,329 | | | | | | 824,619 | | | | | | 9,836 | | |
停產淨收益(虧損)
Common Share - Basic |
| | | $ | (6.05) | | | | | $ | (3.59) | | | | | $ | (6.60) | | | | | $ | (16.88) | | |
停產淨收益(虧損)
普通股 - 稀釋後 |
| | | $ | (6.05) | | | | | $ | (3.59) | | | | | $ | (6.60) | | | | | $ | (16.88) | | |
| | |
06月30日
2023 |
| |
12月31日
2022 |
| ||||||
未應收賬款: | | | | | | | | | | | | | |
無追索權
|
| | | $ | 787,542 | | | | | $ | 1,680,042 | | |
有追索權的
|
| | | | 50,979 | | | | | | 65,411 | | |
到期資金和存款
|
| | | | 88,516 | | | | | | 81,055 | | |
預付款
|
| | | | (478,753) | | | | | | (632,826) | | |
信用到期客户
|
| | | | (10,142) | | | | | | (354,282) | | |
| | | | $ | 438,142 | | | | | $ | 839,400 | | |
| | |
06月30日
2023 |
| |
12月31日
2022 |
| ||||||
貝利
|
| | | $ | 3,158,123 | | | | | $ | 3,158,123 | | |
州立大學
|
| | | | 2,104,056 | | | | | | 2,104,056 | | |
雜物
|
| | | | 3,711,322 | | | | | | 3,711,322 | | |
| | | | $ | 8,973,501 | | | | | $ | 10,103,812 | | |
| | |
總金額
|
| |
累計
攤銷 |
| |
賬面價值
|
| |||||||||
攤銷: | | | | | | | | | | | | | | | | | | | |
客户關係
|
| | | $ | 9,734,560 | | | | | $ | (4,155,129) | | | | | $ | 5,579,431 | | |
| | | | $ | 9,734,560 | | | | | $ | (4,155,129) | | | | | $ | 5,579,431 | | |
無限生存時間: | | | | | | | | | | | | | | | | | | | |
品牌名稱
|
| | | $ | 5,841,880 | | | | | | — | | | | | | 5,841,880 | | |
| | | | $ | 15,576,440 | | | | | $ | (4,155,129) | | | | | $ | 11,421,311 | | |
| | |
06月30日
2023 |
| |
12月31日
2022 |
| ||||||
應計費用
|
| | | $ | 503,927 | | | | | $ | 668,714 | | |
退貨儲備
|
| | | | — | | | | | | 307,725 | | |
工資相關負債
|
| | | | 4,009,812 | | | | | | 2,618,870 | | |
增值税納税義務
|
| | | | 277,800 | | | | | | 262,765 | | |
其他負債
|
| | | | 247,398 | | | | | | 78,845 | | |
| | | | $ | 5,038,937 | | | | | $ | 3,936,920 | | |
| | |
主體
|
| |
未攤銷
債務貼現 |
| |
可轉換票據
應付,淨額 |
| |||||||||
Balance,2022年12月31日
|
| | | $ | 4,100,000 | | | | | $ | (1,378,200) | | | | | $ | 2,721,800 | | |
票據還款
|
| | | | (4,000,000) | | | | | | — | | | | | | (4,000,000) | | |
債務貼現攤銷
|
| | | | — | | | | | | 689,100 | | | | | | 689,100 | | |
債務清償損失
|
| | | | — | | | | | | 689,100 | | | | | | 689,100 | | |
Balance,2023年6月30日
|
| | | $ | 100,000 | | | | | $ | — | | | | | $ | 100,000 | | |
| | |
06月30日
2023 |
| |
12月31日
2022 |
| ||||||
貝利筆記
|
| | | $ | 3,500,000 | | | | | $ | 3,500,000 | | |
雜記
|
| | | | — | | | | | | 5,500,000 | | |
2023年3月票據 - 本金
|
| | | | 2,458,750 | | | | | | — | | |
2023年3月票據 - 未攤銷債務貼現
|
| | | | (344,911) | | | | | | — | | |
應付本票,淨額
|
| | | $ | 5,613,839 | | | | | $ | 9,000,000 | | |
| | |
普通股
認股權證 |
| |
加權平均
行使價 |
| ||||||
傑出的 - 2022年12月31日
|
| | | | 176,733 | | | | | $ | 209 | | |
已批准
|
| | | | 93,099 | | | | | | 99.50 | | |
鍛鍊
|
| | | | (32,086) | | | | | | 97.88 | | |
被沒收
|
| | | | — | | | | | | — | | |
出類拔萃的 - 2023年6月30日
|
| | | | 237,746 | | | | | $ | 181.25 | | |
可於2022年12月31日行使
|
| | | | 171,278 | | | | | $ | 210.50 | | |
可於2023年6月30日行使
|
| | | | 237,745 | | | | | $ | 181.25 | | |
| | |
12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
資產 | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 1,275,616 | | | | | $ | 515,796 | | |
應收賬款淨額
|
| | | | 583,368 | | | | | | 67,384 | | |
由於因素,淨額
|
| | | | 839,400 | | | | | | 985,288 | | |
庫存
|
| | | | 5,122,564 | | | | | | 2,660,203 | | |
預付費用和其他流動資產
|
| | | | 766,901 | | | | | | 288,474 | | |
每個停產業務的資產,當前
|
| | | | 241,544 | | | | | | 259,190 | | |
流動資產總額
|
| | | | 8,829,394 | | | | | | 4,776,334 | | |
延期發售成本
|
| | | | — | | | | | | 367,696 | | |
財產、設備和軟件,淨額
|
| | | | 104,512 | | | | | | 69,367 | | |
商譽
|
| | | | 8,973,501 | | | | | | 8,583,274 | | |
無形資產淨值
|
| | | | 12,906,238 | | | | | | 9,263,131 | | |
存款
|
| | | | 193,926 | | | | | | 133,378 | | |
使用權資產淨額
|
| | | | 102,349 | | | | | | — | | |
每個停產業務的資產
|
| | | | 2,628,136 | | | | | | 13,292,043 | | |
總資產
|
| | | $ | 33,738,056 | | | | | $ | 36,485,224 | | |
負債和股東虧損 | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
應付賬款
|
| | | $ | 8,016,173 | | | | | $ | 6,507,709 | | |
應計費用和其他負債
|
| | | | 3,936,920 | | | | | | 2,078,087 | | |
因關聯方原因
|
| | | | 555,217 | | | | | | 256,274 | | |
或有對價負債
|
| | | | 12,098,475 | | | | | | 12,179,476 | | |
可轉換應付票據,淨額
|
| | | | 2,721,800 | | | | | | 100,000 | | |
應計應付利息
|
| | | | 1,561,795 | | | | | | 1,110,679 | | |
風險債務,扣除折扣後的淨額
|
| | | | — | | | | | | 6,001,755 | | |
應付借款,當期
|
| | | | 1,829,629 | | | | | | 2,279,768 | | |
應付本票
|
| | | | 9,000,000 | | | | | | 3,500,000 | | |
使用權責任,當期部分
|
| | | | 102,349 | | | | | | — | | |
每個停產業務的負債,當前
|
| | | | 1,071,433 | | | | | | 1,033,518 | | |
流動負債總額
|
| | | | 40,893,792 | | | | | | 35,047,266 | | |
可轉換應付票據,淨額
|
| | | | — | | | | | | 5,723,846 | | |
應付貸款
|
| | | | 150,000 | | | | | | 342,050 | | |
衍生負債
|
| | | | — | | | | | | 2,294,720 | | |
保修責任
|
| | | | — | | | | | | 18,223 | | |
每項停產業務的負債
|
| | | | 147,438 | | | | | | 148,900 | | |
總負債
|
| | | | 41,191,230 | | | | | | 43,575,005 | | |
承付款和或有事項 | | | | | | | | | | | | | |
股東虧損: | | | | | | | | | | | | | |
截至2022年12月31日和2021年12月31日,未指定優先股,面值0.0001美元,授權股份1000萬股,已發行和已發行股份均為0
|
| | | | — | | | | | | — | | |
A系列優先股,面值0.0001美元,授權1股,截至2022年或2021年12月31日沒有發行和發行股票
|
| | | | — | | | | | | — | | |
A系列可轉換優先股,面值0.0001美元,指定6,800股,截至2022年12月31日已發行和已發行6,300股,截至2021年12月31日未獲授權或已發行
|
| | | | 1 | | | | | | — | | |
截至2022年12月31日和2021年12月31日,普通股,面值0.0001美元,授權1,000,000,000股,已發行和已發行股票分別為178,758股和5,201股
|
| | | | 18 | | | | | | 13 | | |
新增實收資本
|
| | | | 96,294,123 | | | | | | 58,614,160 | | |
累計虧損
|
| | | | (103,747,316) | | | | | | (65,703,954) | | |
股東虧損總額
|
| | | | (7,453,174) | | | | | | (7,089,781) | | |
總負債和股東赤字
|
| | | $ | 33,738,056 | | | | | $ | 36,485,224 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | | | | | | | |
如前所述
|
| |||
淨收入
|
| | | $ | 10,333,558 | | | | | $ | 5,764,963 | | |
淨收入成本
|
| | | | 6,789,314 | | | | | | 3,828,496 | | |
毛利
|
| | | | 3,544,244 | | | | | | 1,936,467 | | |
運營費用: | | | | | | | | | | | | | |
一般和行政
|
| | | | 14,067,681 | | | | | | 16,149,510 | | |
銷售和市場推廣
|
| | | | 4,018,985 | | | | | | 3,269,710 | | |
分銷
|
| | | | 611,569 | | | | | | 489,371 | | |
減值
|
| | | | 5,503,095 | | | | | | 3,400,000 | | |
或有對價的公允價值變動
|
| | | | 564,303 | | | | | | 8,764,460 | | |
總運營費用
|
| | | | 24,765,633 | | | | | | 32,073,050 | | |
運營虧損
|
| | | | (21,221,389) | | | | | | (30,136,583) | | |
其他收入(費用): | | | | | | | | | | | | | |
利息支出
|
| | | | (8,961,410) | | | | | | (3,619,093) | | |
其他營業外收入(費用)
|
| | | | 3,068,080 | | | | | | 1,321,472 | | |
其他收入(費用)合計,淨額
|
| | | | (5,893,330) | | | | | | (2,297,621) | | |
所得税優惠(規定)
|
| | | | — | | | | | | 1,100,120 | | |
持續運營淨虧損
|
| | | | (27,114,719) | | | | | | (31,334,084) | | |
非持續經營虧損,税後淨額
|
| | | | (10,928,643) | | | | | | (1,023,873) | | |
淨虧損
|
| | | $ | (38,043,362) | | | | | $ | (32,357,957) | | |
加權平均已發行普通股 - 基本和稀釋
|
| | | | 30,852 | | | | | | 3,052 | | |
普通股 - 基本股和攤薄後每股淨虧損
|
| | | $ | (878.87) | | | | | $ | (10,268.22) | | |
| | |
系列種子
優先股 |
| |
系列A
優先股 |
| |
系列A-2
優先股 |
| |
系列A-3
優先股 |
| |
系列Cf
優先股 |
| |
系列B
優先股 |
| |
A系列敞篷車
優先股 |
| |
普通股
|
| |
額外的
實收 大寫 |
| |
累計
赤字 |
| |
合計
股東的 股權(赤字) |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2020年12月31日的餘額
|
| | | | 20,714,518 | | | | | $ | 2,071 | | | | | | 5,654,072 | | | | | $ | 565 | | | | | | 5,932,742 | | | | | $ | 593 | | | | | | 9,032,330 | | | | | $ | 904 | | | | | | 836,331 | | | | | $ | 83 | | | | | | 20,754,717 | | | | | $ | 2,075 | | | | | | — | | | | | $ | — | | | | | | 266 | | | | | $ | — | | | | | $ | 27,482,061 | | | | | $ | (33,345,997) | | | | | $ | (5,857,645) | | |
優先股轉換為普通股
庫存 |
| | | | (20,714,518) | | | | | | (2,071) | | | | | | (5,654,072) | | | | | | (565) | | | | | | (5,932,742) | | | | | | (593) | | | | | | (9,032,330) | | | | | | (904) | | | | | | (836,331) | | | | | | (83) | | | | | | (20,754,717) | | | | | | (2,075) | | | | | | — | | | | | | — | | | | | | 1,611 | | | | | | — | | | | | | 6,291 | | | | | | — | | | | | | — | | |
公開發行普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 964 | | | | | | — | | | | | | 10,000,002 | | | | | | — | | | | | | 10,000,002 | | |
服務成本
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,116,957) | | | | | | — | | | | | | (2,116,957) | | |
行使超額配售選擇權,扣除發行成本
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 145 | | | | | | — | | | | | | 1,364,997 | | | | | | — | | | | | | 1,364,997 | | |
債務轉普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 454 | | | | | | — | | | | | | 2,680,289 | | | | | | — | | | | | | 2,680,289 | | |
關聯方票據和應付款轉換為普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 61 | | | | | | — | | | | | | 257,515 | | | | | | — | | | | | | 257,515 | | |
與企業合併相關發行的普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,318 | | | | | | — | | | | | | 11,428,738 | | | | | | — | | | | | | 11,428,738 | | |
權證的行使。
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 155 | | | | | | — | | | | | | 1,768,046 | | | | | | — | | | | | | 1,768,046 | | |
根據諮詢發行的普通股
協議 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 97 | | | | | | — | | | | | | 595,500 | | | | | | — | | | | | | 595,500 | | |
根據股權信用額度發行普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 51 | | | | | | — | | | | | | 367,696 | | | | | | — | | | | | | 367,696 | | |
與票據相關發行的普通股和認股權證
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 52 | | | | | | — | | | | | | 501,658 | | | | | | — | | | | | | 501,658 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 29 | | | | | | — | | | | | | 4,278,337 | | | | | | — | | | | | | 4,278,337 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (32,357,957) | | | | | | (32,357,957) | | |
2021年12月31日的餘額
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,201 | | | | | | — | | | | | | 58,614,173 | | | | | | (65,703,954) | | | | | | (7,089,781) | | |
公開發行普通股
提供服務 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,956 | | | | | | 1 | | | | | | 9,347,449 | | | | | | — | | | | | | 9,347,450 | | |
公開發行普通股和行使預先出資的認股權證
|
| | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 72,727 | | | | | | 7 | | | | | | 9,999,989 | | | | | | — | | | | | | 9,999,996 | | |
服務成本
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,921,646) | | | | | | — | | | | | | (2,921,646) | | |
與企業合併相關發行的普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,636 | | | | | | — | | | | | | 1,000,000 | | | | | | — | | | | | | 1,000,000 | | |
根據諮詢發行的普通股
協議 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 30 | | | | | | — | | | | | | 123,000 | | | | | | — | | | | | | 123,000 | | |
附註發行的認股權證和普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,400 | | | | | | — | | | | | | 1,368,741 | | | | | | — | | | | | | 1,368,741 | | |
將票據和衍生負債轉換為普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 79,807 | | | | | | 8 | | | | | | 11,983,381 | | | | | | — | | | | | | 11,983,389 | | |
將風險債務轉換為A系列可轉換優先股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,300 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | 6,299,999 | | | | | | — | | | | | | 6,300,000 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 479,038 | | | | | | — | | | | | | 479,038 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (38,043,362) | | | | | | (38,043,362) | | |
2022年12月31日的餘額
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 6,300 | | | | | $ | 1 | | | | | | 178,758 | | | | | $ | 17 | | | | | $ | 96,294,123 | | | | | $ | (103,747,316) | | | | | $ | (7,453,174) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
經營活動現金流: | | | | ||||||||||
淨虧損
|
| | | $ | (38,043,362) | | | | | $ | (32,357,957) | | |
將淨虧損與經營活動中使用的現金淨額進行調整: | | | | | | | | | | | | | |
折舊及攤銷
|
| | | | 1,653,819 | | | | | | 862,888 | | |
攤銷貸款貼現和手續費
|
| | | | 6,506,384 | | | | | | 1,382,222 | | |
股票薪酬
|
| | | | 602,038 | | | | | | 4,800,337 | | |
與債務融資相關的費用
|
| | | | 568,149 | | | | | | 560,309 | | |
權證負債公允價值變動
|
| | | | (18,223) | | | | | | 11,958 | | |
衍生負債公允價值變動
|
| | | | (1,354,434) | | | | | | (910,204) | | |
或有對價的公允價值變動
|
| | | | 564,303 | | | | | | 8,764,460 | | |
商譽和無形資產減值
|
| | | | 5,503,095 | | | | | | 3,400,000 | | |
薪資保障計劃的寬恕
|
| | | | (1,760,755) | | | | | | (407,994) | | |
信貸準備金變動
|
| | | | (118,840) | | | | | | 36,893 | | |
延期發售成本
|
| | | | 367,696 | | | | | | — | | |
非持續經營虧損,税後淨額
|
| | | | 10,928,643 | | | | | | 1,023,873 | | |
遞延所得税優惠
|
| | | | — | | | | | | (1,100,120) | | |
經營性資產和負債變動: | | | | | | | | | | | | | |
應收賬款淨額
|
| | | | (452,030) | | | | | | 150,288 | | |
由於因素,淨額
|
| | | | 655,708 | | | | | | (399,701) | | |
庫存
|
| | | | 479,394 | | | | | | (911,293) | | |
預付費用和其他流動資產
|
| | | | (445,798) | | | | | | (151,917) | | |
應付賬款
|
| | | | 892,120 | | | | | | 456,690 | | |
應計費用和其他負債
|
| | | | 1,631,512 | | | | | | 834,489 | | |
遞延收入
|
| | | | — | | | | | | 4,882 | | |
因關聯方原因
|
| | | | 298,943 | | | | | | (63,550) | | |
應計利息
|
| | | | 984,358 | | | | | | 461,113 | | |
停產業務的資產和負債
|
| | | | (210,426) | | | | | | (678,623) | | |
經營活動中使用的淨現金
|
| | | | (10,767,706) | | | | | | (14,230,957) | | |
投資活動現金流: | | | | | | | | | | | | | |
根據企業合併獲得的現金(對價)
|
| | | | (7,247,303) | | | | | | (5,936,757) | | |
購置物業、設備和軟件
|
| | | | (61,286) | | | | | | (43,179) | | |
存款
|
| | | | (60,548) | | | | | | (31,117) | | |
投資活動中使用的淨現金
|
| | | | (7,369,137) | | | | | | (6,011,053) | | |
融資活動的現金流: | | | | | | | | | | | | | |
關聯方票據還款
|
| | | | — | | | | | | — | | |
預付款(還款)因數
|
| | | | (3,096) | | | | | | (41,200) | | |
或有對價的償還
|
| | | | (645,304) | | | | | | — | | |
風險投資債務收益
|
| | | | 237,500 | | | | | | — | | |
發放應付貸款
|
| | | | 3,280,360 | | | | | | 2,779,910 | | |
可轉換本票和本票的償還
|
| | | | (7,350,276) | | | | | | (2,006,628) | | |
發行可轉換應付票據
|
| | | | 6,951,250 | | | | | | 8,433,650 | | |
公開發行收益
|
| | | | 19,347,446 | | | | | | 10,000,002 | | |
通過公開發行行使超額配售選擇權,淨額
|
| | | | — | | | | | | 1,364,997 | | |
行使認股權證
|
| | | | — | | | | | | 1,768,046 | | |
服務成本
|
| | | | (2,921,216) | | | | | | (2,116,957) | | |
融資活動提供的現金淨額
|
| | | | 18,896,664 | | | | | | 20,181,820 | | |
現金和現金等價物淨變化
|
| | | | 759,820 | | | | | | (60,190) | | |
期初現金及現金等價物
|
| | | | 515,796 | | | | | | 575,986 | | |
期末現金和現金等價物
|
| | | $ | 1,275,616 | | | | | $ | 515,796 | | |
現金流量信息補充披露: | | | | | | | | | | | | | |
繳納所得税的現金
|
| | | $ | — | | | | | $ | — | | |
支付利息的現金
|
| | | $ | 734,869 | | | | | $ | 902,089 | | |
補充披露非現金投融資活動: | | | | | | | | | | | | | |
票據、認股權證和衍生產品轉換為普通股
|
| | | $ | 11,983,389 | | | | | $ | 2,680,289 | | |
使用權資產
|
| | | $ | 102,349 | | | | | $ | — | | |
附註發行的認股權證和普通股
|
| | | $ | 1,368,741 | | | | | $ | — | | |
與可轉換票據有關的衍生負債
|
| | | $ | 559,957 | | | | | $ | 3,204,924 | | |
將風險債務轉換為優先股
|
| | | $ | 6,300,000 | | | | | $ | — | | |
關聯方票據和應付款項轉換為優先股和普通股
|
| | | $ | — | | | | | $ | 257,515 | | |
優先股轉換為普通股
|
| | | $ | — | | | | | $ | 6,291 | | |
或有對價轉換為普通股
|
| | | $ | — | | | | | $ | 73,500 | | |
根據股權信用額度發行的普通股
|
| | | $ | — | | | | | $ | 367,696 | | |
| | |
公允價值計量
截至2022年12月31日,使用: |
| |||||||||||||||||||||
| | |
1級
|
| |
二級
|
| |
3級
|
| |
合計
|
| ||||||||||||
負債: | | | | | | | | | | | | | | | | | | | | | | | | | |
保修責任
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
或有對價
|
| | | | — | | | | | | — | | | | | | 12,098,475 | | | | | | 12,098,475 | | |
衍生負債
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | $ | — | | | | | $ | — | | | | | $ | 12,098,475 | | | | | $ | 12,098,475 | | |
| | |
公允價值計量
截至2021年12月31日,使用: |
| |||||||||||||||||||||
| | |
1級
|
| |
二級
|
| |
3級
|
| |
合計
|
| ||||||||||||
負債: | | | | | | | | | | | | | | | | | | | | | | | | | |
保修責任
|
| | | $ | — | | | | | $ | 18,223 | | | | | $ | — | | | | | $ | 18,223 | | |
或有對價
|
| | | | — | | | | | | — | | | | | | 12,179,476 | | | | | | 12,179,476 | | |
衍生負債
|
| | | | — | | | | | | — | | | | | | 2,294,720 | | | | | | 2,294,720 | | |
| | | | $ | — | | | | | $ | 18,223 | | | | | $ | 14,474,196 | | | | | $ | 14,492,419 | | |
| | |
保修期
責任 |
| |||
截至2020年12月31日的傑出表現
|
| | | $ | 6,265 | | |
公允價值變動
|
| | | | 11,958 | | |
截至2021年12月31日的未償還債務
|
| | | | 18,223 | | |
公允價值變動
|
| | | | (18,223) | | |
截至2022年12月31日的未償還債務
|
| | | $ | — | | |
| | |
應急
考慮因素 責任 |
| |||
截至2020年12月31日的餘額
|
| | | $ | — | | |
與收購Harper&Jones有關的初步確認
|
| | | | 3,421,516 | | |
根據諮詢協議保證股價
|
| | | | 67,000 | | |
轉股
|
| | | | (73,500) | | |
公允價值變動
|
| | | | 8,764,460 | | |
截至2021年12月31日的未償還債務
|
| | | | 12,179,476 | | |
償還Harper&Jones賣家的款項
|
| | | | (645,304) | | |
公允價值變動
|
| | | | 564,303 | | |
截至2022年12月31日的未償還債務
|
| | | $ | 12,098,475 | | |
| | |
12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
貝利
|
| | | $ | 10,698,475 | | | | | | 7,935,016 | | |
Harper&Jones
|
| | | | 1,400,000 | | | | | | 4,244,460 | | |
| | | | $ | 12,098,475 | | | | | $ | 12,179,476 | | |
| | |
衍生產品
責任 |
| |||
截至2020年12月31日的傑出表現
|
| | | $ | — | | |
發行可轉換票據的初始公允價值
|
| | | | 3,204,924 | | |
公允價值變動
|
| | | | (910,204) | | |
截至2021年12月31日的未償還債務
|
| | | | 2,294,720 | | |
發行可轉換票據的初始公允價值
|
| | | | 559,957 | | |
將標的票據轉換為普通股
|
| | | | (1,500,243) | | |
公允價值變動
|
| | | | (1,354,434) | | |
截至2022年12月31日的未償還債務
|
| | | $ | — | | |
| | |
12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
原材料
|
| | | $ | 1,508,416 | | | | | $ | 292,167 | | |
在製品
|
| | | | 888,643 | | | | | | 242,673 | | |
成品
|
| | | | 2,725,505 | | | | | | 2,220,519 | | |
庫存
|
| | | $ | 5,122,564 | | | | | $ | 2,660,203 | | |
|
客户關係
|
| |
3年
|
|
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
百利品牌名稱(無形資產)
|
| | | $ | 2,182,000 | | | | | $ | 3,400,000 | | |
貝利商譽
|
| | | | 3,321,095 | | | | | | — | | |
總減值
|
| | | $ | 5,503,095 | | | | | $ | 3,400,000 | | |
| | |
12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
可轉換票據
|
| | | | 37,915 | | | | | | 1,916 | | |
A系列可轉換優先股
|
| | | | 4,320 | | | | | | — | | |
普通股認股權證
|
| | | | 176,733 | | | | | | 1,432 | | |
股票期權
|
| | | | 1,558 | | | | | | 1,558 | | |
潛在稀釋股份總數
|
| | | | 220,526 | | | | | | 4,907 | | |
|
現金
|
| | | $ | 7,500,000 | | |
|
應付本票
|
| | | | 5,500,000 | | |
|
普通股
|
| | | | 1,000,000 | | |
|
採購價格考慮因素
|
| | | $ | 14,000,000 | | |
| | |
購進價格
分配 |
| |||
現金和現金等價物
|
| | | $ | 252,697 | | |
應收賬款淨額
|
| | | | 63,956 | | |
由於因素,淨額
|
| | | | 387,884 | | |
庫存
|
| | | | 2,941,755 | | |
預付費用和其他流動資產
|
| | | | 32,629 | | |
財產、設備和軟件,淨額
|
| | | | 48,985 | | |
商譽
|
| | | | 3,711,322 | | |
無形資產
|
| | | | 7,403,800 | | |
應付賬款
|
| | | | (615,706) | | |
應計費用和其他負債
|
| | | | (227,321) | | |
採購價格考慮因素
|
| | | $ | 14,000,000 | | |
|
現金
|
| | | $ | 500,000 | | |
|
普通股
|
| | | | 8,025,542 | | |
|
或有對價
|
| | | | 3,421,516 | | |
|
採購價格考慮因素
|
| | | $ | 11,947,058 | | |
| | |
購進價格
分配 |
| |||
現金和現金等價物
|
| | | $ | 24,335 | | |
應收賬款淨額
|
| | | | 49,472 | | |
由於因素,淨額
|
| | | | — | | |
庫存
|
| | | | 77,159 | | |
預付費用和其他流動資產
|
| | | | 69,715 | | |
財產、設備和軟件,淨額
|
| | | | 83,986 | | |
商譽
|
| | | | 9,681,548 | | |
無形資產
|
| | | | 3,936,030 | | |
| | |
購進價格
分配 |
| |||
應付賬款
|
| | | | (51,927) | | |
應計費用和其他負債
|
| | | | (107,957) | | |
採購價格考慮因素
|
| | | $ | 11,947,058 | | |
|
| | |
12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
現金和現金等價物
|
| | | $ | 7,666 | | | | | $ | 12,598 | | |
庫存
|
| | | | 102,718 | | | | | | 95,155 | | |
應收賬款淨額
|
| | | | 45,018 | | | | | | 22,010 | | |
商譽
|
| | | | 1,130,310 | | | | | | 9,681,548 | | |
無形資產淨值
|
| | | | 1,521,265 | | | | | | 3,578,182 | | |
其他流動和非流動資產
|
| | | | 62,703 | | | | | | 161,740 | | |
應付賬款
|
| | | | 81,991 | | | | | | 54,981 | | |
應計費用和其他負債
|
| | | | 520,195 | | | | | | 381,290 | | |
遞延收入
|
| | | | 202,129 | | | | | | 276,397 | | |
因關聯方原因
|
| | | | 1,008 | | | | | | 21,361 | | |
應付票據 - 關聯方
|
| | | | 129,489 | | | | | | 299,489 | | |
應付貸款
|
| | | | 284,059 | | | | | | 148,900 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
淨收入
|
| | | $ | 3,637,620 | | | | | $ | 1,819,896 | | |
淨收入成本
|
| | | | 1,241,594 | | | | | | 1,888,091 | | |
毛利(虧損)
|
| | | | 2,396,026 | | | | | | (68,195) | | |
運營費用: | | | | | | | | | | | | | |
一般和行政
|
| | | | 2,303,854 | | | | | | 603,007 | | |
銷售和市場推廣
|
| | | | 931,650 | | | | | | 540,873 | | |
減值
|
| | | | 10,036,238 | | | | | | — | | |
總運營費用
|
| | | | 13,271,742 | | | | | | 1,143,880 | | |
運營虧損
|
| | | | (10,875,716) | | | | | | (1,212,075) | | |
其他收入(費用): | | | | | | | | | | | | | |
利息支出
|
| | | | (52,927) | | | | | | (44,828) | | |
其他營業外收入(費用)
|
| | | | — | | | | | | 233,030 | | |
其他收入(費用)合計,淨額
|
| | | | (52,927) | | | | | | 188,202 | | |
所得税優惠(規定)
|
| | | | — | | | | | | — | | |
停產淨虧損
|
| | | $ | (10,928,643) | | | | | $ | (1,023,873) | | |
加權平均已發行普通股 - 基本和稀釋
|
| | | | 30,852 | | | | | | 3,052 | | |
每股普通股停產淨虧損 - Basic
|
| | | $ | (354.23) | | | | | $ | (335.52) | | |
|
現金
|
| | | $ | 5,000,000 | | |
|
普通股
|
| | | | 3,403,196 | | |
|
採購價格考慮因素
|
| | | $ | 8,403,196 | | |
| | |
購進價格
分配 |
| |||
現金和現金等價物
|
| | | | 32,700 | | |
應收賬款淨額
|
| | | | 154,678 | | |
由於因素,淨額
|
| | | | 371,247 | | |
庫存
|
| | | | 603,625 | | |
預付費用和其他流動資產
|
| | | | 7,970 | | |
存款
|
| | | | 9,595 | | |
財產、設備和軟件,淨額
|
| | | | — | | |
商譽
|
| | | | 2,104,056 | | |
無形資產
|
| | | | 5,939,140 | | |
應付賬款
|
| | | | (374,443) | | |
應計費用和其他負債
|
| | | | (445,372) | | |
| | | | $ | 8,403,196 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
淨收入
|
| | | $ | 28,519,261 | | | | | $ | 34,635,426 | | |
淨虧損
|
| | | $ | (42,001,415) | | | | | $ | (33,171,473) | | |
每股普通股淨虧損
|
| | | $ | (1,361.50) | | | | | $ | (10,870.25) | | |
| | |
12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
未應收賬款: | | | | | | | | | | | | | |
無追索權
|
| | | $ | 564,548 | | | | | $ | 579,295 | | |
有追索權的
|
| | | | 352,379 | | | | | | 361,584 | | |
預付款
|
| | | | 118,521 | | | | | | 121,617 | | |
信用到期客户
|
| | | | (196,048) | | | | | | (77,208) | | |
| | | | $ | 839,400 | | | | | $ | 985,288 | | |
| | |
貝利
|
| |
州立大學
|
| |
雜物
|
| |
合計
|
| ||||||||||||
2020年12月31日的餘額
|
| | | $ | 6,479,218 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,479,218 | | |
業務組合
|
| | | | — | | | | | | 2,104,056 | | | | | | — | | | | | | 2,104,056 | | |
減值
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
2021年12月31日的餘額
|
| | | | 6,479,218 | | | | | | 2,104,056 | | | | | | — | | | | | | 8,583,274 | | |
業務組合
|
| | | | — | | | | | | — | | | | | | 3,711,322 | | | | | | 3,711,322 | | |
減值
|
| | | | (3,321,095) | | | | | | — | | | | | | — | | | | | | (3,321,095) | | |
2022年12月31日的餘額
|
| | | $ | 3,158,123 | | | | | $ | 2,104,056 | | | | | $ | 3,711,322 | | | | | $ | 8,973,501 | | |
2022年12月31日
|
| |
毛收入
金額 |
| |
累計
攤銷 |
| |
攜帶
值 |
| |||||||||
攤銷: | | | | | | | | | | | | | | | | | | | |
客户關係
|
| | | $ | 9,734,560 | | | | | | (2,670,202) | | | | | $ | 7,064,358 | | |
| | | | | 9,734,560 | | | | | | (2,670,202) | | | | | | 7,064,358 | | |
無限生存時間: | | | | | | | | | | | | | | | | | | | |
品牌名稱
|
| | | $ | 5,841,880 | | | | | | — | | | | | | 5,841,880 | | |
| | | | $ | 15,576,440 | | | | | $ | (2,670,202) | | | | | $ | 12,906,238 | | |
2021年12月31日
|
| |
毛收入
金額 |
| |
累計
攤銷 |
| |
攜帶
值 |
| |||||||||
攤銷: | | | | | | | | | | | | | | | | | | | |
客户關係
|
| | | $ | 4,736,080 | | | | | | (1,091,509) | | | | | $ | 3,644,571 | | |
| | | | | 4,736,080 | | | | | | (1,091,509) | | | | | | 3,644,571 | | |
無限生存時間: | | | | | | | | | | | | | | | | | | | |
品牌名稱
|
| | | $ | 5,618,560 | | | | | | — | | | | | | 5,618,560 | | |
| | | | $ | 10,354,640 | | | | | $ | (1,091,509) | | | | | $ | 9,263,131 | | |
截至2013年12月31日的一年
|
| | | | | | |
2023
|
| | | | 2,924,020 | | |
2024
|
| | | | 2,474,178 | | |
2025
|
| | | | 1,666,160 | | |
| | | | $ | 7,064,358 | | |
| | |
12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
應計費用
|
| | | $ | 668,714 | | | | | $ | 178,819 | | |
退貨儲備
|
| | | | 307,725 | | | | | | 33,933 | | |
工資相關負債
|
| | | | 2,618,870 | | | | | | 1,183,598 | | |
增值税納税義務
|
| | | | 262,765 | | | | | | 225,804 | | |
由於賣家
|
| | | | — | | | | | | 396,320 | | |
其他負債
|
| | | | 78,845 | | | | | | 59,613 | | |
| | | | $ | 3,936,920 | | | | | $ | 2,078,087 | | |
| | |
主體
|
| |
未攤銷
債務貼現 |
| |
可轉換票據
應付,淨額 |
| |||||||||
平衡,2020年12月31日
|
| | | $ | 100,000 | | | | | $ | — | | | | | $ | 100,000 | | |
OASIS票據發行,扣除發行成本
|
| | | | 5,265,000 | | | | | | (715,000) | | | | | | 4,550,000 | | |
發行FirstFire FirstFire FirstFirst票據,扣除發行成本
|
| | | | 1,575,000 | | | | | | (315,000) | | | | | | 1,260,000 | | |
發行第二張FirstFire票據,扣除發行成本
|
| | | | 2,625,000 | | | | | | (530,000) | | | | | | 2,095,000 | | |
與票據相關的衍生負債
|
| | | | — | | | | | | (3,204,924) | | | | | | (3,204,924) | | |
債務貼現攤銷
|
| | | | — | | | | | | 801,538 | | | | | | 801,538 | | |
Balance,2021年12月31日
|
| | | | 9,565,000 | | | | | | (3,963,386) | | | | | | 5,601,614 | | |
發行票據所得收益
|
| | | | 8,943,750 | | | | | | (1,992,500) | | | | | | 6,951,250 | | |
票據還款
|
| | | | (4,943,750) | | | | | | — | | | | | | (4,943,750) | | |
將票據轉換為普通股
|
| | | | (9,465,000) | | | | | | — | | | | | | (9,465,000) | | |
以可轉換票據發行的認股權證和普通股
|
| | | | — | | | | | | (1,368,741) | | | | | | (1,368,741) | | |
與票據相關的衍生負債
|
| | | | — | | | | | | (559,957) | | | | | | (559,957) | | |
債務貼現攤銷
|
| | | | — | | | | | | 6,506,384 | | | | | | 6,506,384 | | |
Balance,2022年12月31日
|
| | | $ | 4,100,000 | | | | | $ | (1,378,200) | | | | | $ | 2,721,800 | | |
| | |
常見的
庫存 認股權證 |
| |
加權
平均 行使價 |
| ||||||
傑出的 - ,2020年12月31日
|
| | | | 366 | | | | | $ | 6,650 | | |
已批准
|
| | | | 1,205 | | | | | | 11,450 | | |
首次公開發行時優先股權證的轉換
|
| | | | 21 | | | | | | 19,150 | | |
鍛鍊
|
| | | | (155) | | | | | | 11,425 | | |
被沒收
|
| | | | (4) | | | | | | 19,150 | | |
傑出的 - 2021年12月31日
|
| | | | 1,432 | | | | | $ | 10,300 | | |
已批准
|
| | | | 241,308 | | | | | | 140.36 | | |
鍛鍊
|
| | | | (66,007) | | | | | | 131.25 | | |
被沒收
|
| | | | — | | | | | | — | | |
傑出的 - 2022年12月31日
|
| | | | 176,733 | | | | | $ | 209.23 | | |
可於2021年12月31日行使
|
| | | | 1,432 | | | | | $ | 10,300 | | |
可於2022年12月31日行使
|
| | | | 171,278 | | | | | $ | 210.41 | | |
| | |
選項
|
| |
加權
平均 行使價 |
| ||||||
傑出的 - ,2020年12月31日
|
| | | | 485 | | | | | $ | 5,850 | | |
已批准
|
| | | | 1,093 | | | | | | 10,375 | | |
鍛鍊
|
| | | | — | | | | | | — | | |
被沒收
|
| | | | — | | | | | | — | | |
傑出的 - 2021年12月31日
|
| | | | 1,558 | | | | | $ | 9,053 | | |
已批准
|
| | | | — | | | | | | — | | |
鍛鍊。
|
| | | | — | | | | | | — | | |
被沒收。
|
| | | | — | | | | | | — | | |
傑出的 - 2022年12月31日
|
| | | | 1,558 | | | | | $ | 9,053 | | |
可於2021年12月31日行使
|
| | | | 1,266 | | | | | $ | 8,975 | | |
可於2022年12月31日行使
|
| | | | 1,389 | | | | | $ | 10,125 | | |
截至2022年12月31日未償還期權到期的加權平均期限(年)
|
| | | | 7.00 | | | | | | | | |
| | |
截至2013年12月31日的年度
|
| ||||||
| | |
2022
|
| |
2021
|
| |||
無風險利率
|
| | | | 不適用 | | | |
0.34% – 0.85%
|
|
預期股息收益率
|
| | | | 不適用 | | | |
0.00%
|
|
預期波動率
|
| | | | 不適用 | | | |
58.00%
|
|
預期壽命(年)
|
| | | | 不適用 | | | |
5.18
|
|
| | |
12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
遞延税金資產: | | | | | | | | | | | | | |
淨營業虧損結轉
|
| | | $ | 16,733,582 | | | | | $ | 13,108,371 | | |
遞延納税義務: | | | | | | | | | | | | | |
折舊時間差異。
|
| | | | — | | | | | | (5,103) | | |
估值免税額
|
| | | | (16,733,582) | | | | | | (13,103,268) | | |
遞延税金淨資產
|
| | | $ | — | | | | | $ | — | | |
| | |
9月30日
2022 |
| |
12月31日
2021 |
| | | | ||||||
| | |
已重述
|
| | | | | | | | |||||
資產 | | | | | | | | | | | | | | | ||
流動資產: | | | | | | | | | | | | | | | ||
現金
|
| | | $ | 762,607 | | | | | $ | 417,235 | | | | ||
扣除備抵後的應收賬款
|
| | | | 238,779 | | | | | | 124,342 | | | | ||
由因素引起的
|
| | | | 416,226 | | | | | | 590,022 | | | | ||
庫存
|
| | | | 3,207,105 | | | | | | 4,917,128 | | | | ||
預付費用和其他流動資產
|
| | | | 170,602 | | | | | | 219,902 | | | | ||
流動資產總額
|
| | | | 4,795,319 | | | | | | 6,268,628 | | | | ||
固定資產淨額
|
| | | | 112,602 | | | | | | 161,954 | | | | ||
存款
|
| | | | 9,612 | | | | | | 19,742 | | | | ||
總資產
|
| | | $ | 4,917,533 | | | | | $ | 6,450,324 | | | | ||
負債和會員權益 | | | | | | | | | | | | | | | ||
流動負債: | | | | | | | | | | | | | | | ||
應付賬款
|
| | | $ | 1,345,197 | | | | | $ | 1,142,671 | | | | ||
應計負債
|
| | | | 490,396 | | | | | | 773,274 | | | | ||
應付借款、關聯方
|
| | | | 495,000 | | | | | | — | | | | ||
總負債
|
| | | | 2,330,593 | | | | | | 1,915,945 | | | | ||
承付款和或有事項(注7) | | | | | | | | | | | | | | | ||
會員權益
|
| | | | 2,586,939 | | | | | | 4,534,379 | | | | ||
會員權益合計
|
| | | | 2,586,939 | | | | | | 4,534,379 | | | | ||
總負債和成員權益
|
| | | $ | 4,917,533 | | | | | $ | 6,450,324 | | | |
| | |
截至9月30日的9個月
|
| | |||||||||||
| | |
2022
|
| |
2021
|
| | | | ||||||
| | |
已重述
|
| | | | | | | | |||||
淨收入
|
| | | $ | 11,868,420 | | | | | $ | 18,151,326 | | | | ||
銷貨成本
|
| | | | 8,026,234 | | | | | | 10,890,796 | | | | ||
毛利
|
| | | | 3,842,186 | | | | | | 7,260,530 | | | | ||
運營費用: | | | | | | | | | | | | | | | ||
一般和行政
|
| | | | 2,682,642 | | | | | | 2,286,956 | | | | ||
分銷
|
| | | | 731,545 | | | | | | 863,185 | | | | ||
銷售和市場推廣
|
| | | | 2,260,763 | | | | | | 3,168,990 | | | | ||
總運營費用
|
| | | | 5,674,950 | | | | | | 6,319,131 | | | | ||
運營收入(虧損)
|
| | | | (1,832,764) | | | | | | 941,399 | | | | ||
其他收入(費用),淨額 | | | | | | | | | | | | | | | ||
其他收入
|
| | | | — | | | | | | 689,171 | | | | ||
利息支出
|
| | | | (43,876) | | | | | | (50,510) | | | | ||
其他收入(費用)合計,淨額
|
| | | | (43,876) | | | | | | 638,661 | | | | ||
所得税撥備
|
| | | | 800 | | | | | | 800 | | | | ||
淨收益(虧損)
|
| | | $ | (1,877,440) | | | | | $ | 1,579,260 | | | |
| | |
成員‘
股權 |
| |||
2020年12月31日的餘額
|
| | | $ | 4,630,468 | | |
分發
|
| | | | (1,780,000) | | |
淨收入
|
| | | | 1,579,260 | | |
2021年9月30日的餘額
|
| | | $ | 4,429,728 | | |
2021年12月31日的餘額
|
| | | $ | 4,534,379 | | |
分發
|
| | | | (70,000) | | |
淨虧損
|
| | | | (1,877,440) | | |
2022年9月30日的餘額
|
| | | $ | 2,586,939 | | |
| | |
截至9月30日的9個月
|
| |||||||||
| | |
2022
已重述 |
| |
2021
|
| ||||||
經營活動現金流: | | | | | | | | | | | | | |
淨收益(虧損)
|
| | | $ | (1,877,440) | | | | | $ | 1,579,260 | | |
將淨收益(虧損)與運營提供的現金淨額進行調整
活動: |
| | | | | | | | | | | | |
折舊及攤銷
|
| | | | 40,500 | | | | | | 43,200 | | |
壞賬
|
| | | | — | | | | | | 7,068 | | |
其他收入 - 購買力平價寬恕
|
| | | | — | | | | | | (689,171) | | |
經營性資產和負債變動:
|
| | | | | | | | | | | | |
應收賬款
|
| | | | (114,438) | | | | | | (140,037) | | |
由因素引起的
|
| | | | 1,181,097 | | | | | | 721,984 | | |
庫存
|
| | | | 1,710,023 | | | | | | 938,206 | | |
預付費用和其他流動資產
|
| | | | 49,300 | | | | | | (109,952) | | |
應付賬款
|
| | | | 202,526 | | | | | | (690,300) | | |
應計負債
|
| | | | (282,878) | | | | | | (629,131) | | |
經營活動提供的現金淨額
|
| | | | 908,690 | | | | | | 1,031,127 | | |
投資活動現金流: | | | | | | | | | | | | | |
購置物業和設備
|
| | | | — | | | | | | (5,000) | | |
出售財產和設備的收益
|
| | | | 8,852 | | | | | | — | | |
存款
|
| | | | 10,130 | | | | | | — | | |
由投資活動提供(用於)的淨現金
|
| | | | 18,982 | | | | | | (5,000) | | |
融資活動的現金流: | | | | | | | | | | | | | |
應付貸款收益
|
| | | | — | | | | | | 630,637 | | |
關聯方應付貸款收益
|
| | | | 995,000 | | | | | | — | | |
償還應付貸款,關聯方
|
| | | | (500,000) | | | | | | — | | |
要素預付款(還款),淨額
|
| | | | (1,007,300) | | | | | | (185,000) | | |
分發
|
| | | | (70,000) | | | | | | (1,780,000) | | |
用於融資活動的現金淨額
|
| | | | (582,300) | | | | | | (1,334,363) | | |
現金和現金等價物淨變化
|
| | | | 345,372 | | | | | | (308,236) | | |
期初現金
|
| | | | 417,235 | | | | | | 733,440 | | |
期末現金
|
| | | $ | 762,607 | | | | | $ | 425,204 | | |
現金流量信息補充披露: | | | | | | | | | | | | | |
繳納所得税的現金
|
| | | $ | 800 | | | | | $ | 800 | | |
支付利息的現金
|
| | | $ | 43,876 | | | | | $ | 50,510 | | |
| | |
9月30日
2022 |
| |
12月31日
2021 |
| ||||||
未付應收賬款 | | | | | | | | | | | | | |
無追索權
|
| | | $ | 702,432 | | | | | $ | 1,886,591 | | |
有追索權的
|
| | | | 580 | | | | | | 11,000 | | |
| | | | | 703,012 | | | | | | 1,897,591 | | |
預付款
|
| | | | (202,000) | | | | | | (1,209,300) | | |
信用到期客户
|
| | | | (84,787) | | | | | | (98,269) | | |
由因素引起的
|
| | | $ | 416,226 | | | | | $ | 590,022 | | |
| | |
9月30日
2022 |
| |
12月31日
2021 |
| ||||||
原材料
|
| | | $ | 1,139,267 | | | | | $ | 1,746,722 | | |
正在進行的工作
|
| | | | 1,272,861 | | | | | | 1,951,549 | | |
成品
|
| | | | 794,977 | | | | | | 1,218,857 | | |
庫存
|
| | | $ | 3,207,105 | | | | | $ | 4,917,128 | | |
| | |
9月30日
2022 |
| |
12月31日
2021 |
| ||||||
租賃改善和展廳
|
| | | $ | 198,658 | | | | | $ | 198,658 | | |
傢俱和設備
|
| | | | 174,005 | | | | | | 183,005 | | |
汽車
|
| | | | 34,220 | | | | | | 34,072 | | |
| | | | | 406,883 | | | | | | 415,735 | | |
減去:累計折舊和攤銷
|
| | | | (294,281) | | | | | | (253,781) | | |
固定資產淨額
|
| | | $ | 112,602 | | | | | $ | 161,954 | | |
| | |
12月30日
2022 |
| |||
資產 | | | | | | | |
流動資產: | | | | | | | |
現金
|
| | | $ | 179,441 | | |
扣除備抵後的應收賬款
|
| | | | 63,956 | | |
由因素引起的
|
| | | | 387,884 | | |
庫存
|
| | | | 2,941,755 | | |
預付費用和其他流動資產
|
| | | | 83,120 | | |
流動資產總額
|
| | | | 3,656,156 | | |
固定資產淨額
|
| | | | 48,985 | | |
存款
|
| | | | 9,612 | | |
總資產
|
| | | $ | 3,714,753 | | |
負債和會員權益 | | | | | | | |
流動負債: | | | | | | | |
應付賬款
|
| | | $ | 613,595 | | |
應計負債
|
| | | | 633,672 | | |
應付借款、關聯方
|
| | | | 395,000 | | |
總負債
|
| | | | 1,642,267 | | |
承付款和或有事項 | | | | | | | |
會員權益
|
| | | | 2,072,486 | | |
會員權益合計
|
| | | | 2,072,486 | | |
總負債和成員權益
|
| | | $ | 3,714,753 | | |
| | |
期間已結束
12月30日 2022 |
| |||
淨收入
|
| | | $ | 14,548,083 | | |
銷貨成本
|
| | | | 9,694,857 | | |
毛利
|
| | | | 4,853,226 | | |
運營費用: | | | | | | | |
一般和行政
|
| | | | 3,433,633 | | |
分銷
|
| | | | 913,052 | | |
銷售和市場推廣
|
| | | | 2,736,181 | | |
總運營費用
|
| | | | 7,082,866 | | |
運營收入(虧損)
|
| | | | (2,229,640) | | |
其他收入(費用),淨額 | | | | | | | |
其他收入
|
| | | | 13,878 | | |
其他費用
|
| | | | (66,232) | | |
利息支出
|
| | | | (9,099) | | |
其他收入(費用)合計,淨額
|
| | | | (61,453) | | |
所得税撥備
|
| | | | 800 | | |
淨收益(虧損)
|
| | | $ | (2,291,893) | | |
| | |
成員‘
股權 |
| |||
2021年12月31日的餘額
|
| | | $ | 4,534,379 | | |
分發
|
| | | | (170,000) | | |
淨虧損
|
| | | | (2,291,893) | | |
2022年12月30日的餘額
|
| | | $ | 2,072,486 | | |
| | |
期間已結束
12月30日 2022 |
| |||
經營活動現金流: | | | | | | | |
淨虧損
|
| | | $ | (2,291,893) | | |
將淨虧損與經營活動提供的現金淨額進行調整: | | | | | | | |
折舊及攤銷
|
| | | | 37,885 | | |
經營性資產和負債變動: | | | | | | | |
應收賬款
|
| | | | 60,386 | | |
由因素引起的
|
| | | | 473,341 | | |
庫存
|
| | | | 1,975,373 | | |
預付費用和其他流動資產
|
| | | | 136,781 | | |
應付賬款
|
| | | | (529,075) | | |
應計負債
|
| | | | (139,602) | | |
經營活動中使用的淨現金
|
| | | | (276,805) | | |
投資活動現金流: | | | | | | | |
出售財產和設備的收益
|
| | | | 75,084 | | |
存款
|
| | | | 10,130 | | |
由投資活動提供(用於)的淨現金
|
| | | | 85,214 | | |
融資活動的現金流: | | | | | | | |
應付貸款收益
|
| | | | — | | |
關聯方應付貸款收益
|
| | | | 995,000 | | |
償還應付貸款,關聯方
|
| | | | (600,000) | | |
要素預付款(還款),淨額
|
| | | | (271,203) | | |
分發
|
| | | | (170,000) | | |
用於融資活動的現金淨額
|
| | | | (46,203) | | |
現金淨變化
|
| | | | (237,794) | | |
期初現金
|
| | | | 417,235 | | |
期末現金
|
| | | $ | 179,441 | | |
現金流量信息補充披露: | | | | | | | |
繳納所得税的現金
|
| | | $ | 800 | | |
支付利息的現金
|
| | | $ | 9,099 | | |
| | |
12月30日
2022 |
| |||
未付應收賬款 | | | | | | | |
無追索權
|
| | | $ | 1,463,496 | | |
有追索權的
|
| | | | 8,533 | | |
| | | | | 1,472,029 | | |
預付款
|
| | | | (938,097) | | |
信用到期客户
|
| | | | (146,048) | | |
由因素引起的
|
| | | $ | 387,884 | | |
| | |
12月30日
2022 |
| |||
原材料
|
| | | $ | 1,214,778 | | |
正在進行的工作
|
| | | | 787,532 | | |
成品
|
| | | | 939,445 | | |
庫存
|
| | | $ | 2,941,755 | | |
| | |
12月30日
2022 |
| |||
租賃改善和展廳
|
| | | $ | 108,383 | | |
傢俱和設備
|
| | | | 174,006 | | |
汽車
|
| | | | 34,220 | | |
| | | | | 316,608 | | |
減去:累計折舊和攤銷
|
| | | | (267,623) | | |
固定資產淨額
|
| | | $ | 48,985 | | |
| | |
12月31日
2021 |
| |||
資產 | | | | | | | |
流動資產
|
| | | $ | 417,235 | | |
現金
|
| | | | | | |
扣除備抵後的應收賬款
|
| | | | 124,342 | | |
由因素引起的
|
| | | | 590,022 | | |
庫存
|
| | | | 4,917,128 | | |
預付費用和其他流動資產
|
| | | | 219,901 | | |
流動資產總額
|
| | | | 6,268,628 | | |
固定資產淨額
|
| | | | 161,954 | | |
存款
|
| | | | 19,742 | | |
總資產
|
| | | $ | 6,450,324 | | |
負債和會員權益 | | | | | | | |
流動負債: | | | | | | | |
應付賬款
|
| | | $ | 1,142,671 | | |
應計負債
|
| | | | 773,274 | | |
應付借款,當期
|
| | | | — | | |
流動負債總額
|
| | | | 1,915,945 | | |
應付貸款,扣除當期部分
|
| | | | — | | |
總負債
|
| | | | 1,915,945 | | |
承付款和或有事項(注7) | | | | | | | |
會員權益
|
| | | | 4,534,379 | | |
會員權益合計
|
| | | | 4,534,379 | | |
總負債和成員權益
|
| | | $ | 6,450,324 | | |
| | |
年終了
12月31日 2021 |
| |||
淨收入
|
| | | $ | 22,800,825 | | |
銷貨成本
|
| | | | 13,638,553 | | |
毛利
|
| | | | 9,162,272 | | |
運營費用: | | | | | | | |
一般和行政
|
| | | | 3,201,811 | | |
分銷
|
| | | | 1,080,964 | | |
銷售和市場推廣
|
| | | | 4,374,667 | | |
總運營費用
|
| | | | 8,657,442 | | |
運營收入
|
| | | | 504,830 | | |
其他收入(費用)、淨其他收入
|
| | | | 1,319,899 | | |
利息支出
|
| | | | (70,018) | | |
其他收入(費用)合計,淨額
|
| | | | 1,249,881 | | |
所得税撥備
|
| | | | 800 | | |
淨收入
|
| | | $ | 1,753,911 | | |
| | |
成員‘
股權 |
| |||
2020年12月31日的餘額
|
| | | $ | 4,630,468 | | |
分發
|
| | | | (1,850,000) | | |
淨收入
|
| | | | 1,753,911 | | |
2021年12月31日的餘額
|
| | | $ | 4,534,379 | | |
| | |
年終了
12月31日 2021 |
| |||
經營活動現金流: | | | | | | | |
淨收入
|
| | | $ | 1,753,911 | | |
將淨收益與經營活動提供的現金淨額進行調整: | | | | | | | |
折舊及攤銷
|
| | | | 53,851 | | |
壞賬
|
| | | | 9,976 | | |
其他收入 - 購買力平價寬恕
|
| | | | (1,319,808) | | |
經營性資產和負債變動: | | | | | | | |
應收賬款
|
| | | | 44,740 | | |
由因素引起的
|
| | | | 363,083 | | |
庫存
|
| | | | 830,698 | | |
關聯方到期
|
| | | | — | | |
預付費用和其他流動資產
|
| | | | (117,777) | | |
應付賬款
|
| | | | (258,122) | | |
應計負債
|
| | | | (440,694) | | |
經營活動提供的現金淨額
|
| | | | 919,858 | | |
投資活動現金流: | | | | | | | |
購置物業和設備
|
| | | | — | | |
投資活動中使用的淨現金
|
| | | | — | | |
融資活動的現金流: | | | | | | | |
應付貸款收益
|
| | | | 480,637 | | |
要素預付款(還款),淨額
|
| | | | 133,300 | | |
分發
|
| | | | (1,850,000) | | |
用於融資活動的現金淨額
|
| | | | (1,236,063) | | |
現金和現金等價物淨變化
|
| | | | (316,205) | | |
年初的現金和現金等價物
|
| | | | 733,440 | | |
年終現金和現金等價物
|
| | | $ | 417,235 | | |
現金流量信息補充披露: | | | | | | | |
繳納所得税的現金
|
| | | $ | 800 | | |
支付利息的現金
|
| | | $ | 70,018 | | |
| | |
12月31日
2021 |
| |||
未付應收賬款 | | | | | | | |
無追索權
|
| | | $ | 1,886,591 | | |
有追索權的
|
| | | | 11,000 | | |
| | | | | 1,897,591 | | |
預付款
|
| | | | (1,209,300) | | |
信用到期客户
|
| | | | (98,269) | | |
由因素引起的
|
| | | $ | 590,022 | | |
| | |
12月31日
2021 |
| |||
原材料
|
| | | $ | 1,746,722 | | |
正在進行的工作
|
| | | | 1,951,549 | | |
成品
|
| | | | 1,218,857 | | |
庫存
|
| | | $ | 4,917,128 | | |
| | |
12月31日
2021 |
| |||
租賃改善和展廳
|
| | | $ | 198,658 | | |
傢俱和設備
|
| | | | 183,005 | | |
汽車
|
| | | | 34,072 | | |
| | | | | 415,735 | | |
減去:累計折舊和攤銷
|
| | | | (253,781) | | |
固定資產淨額
|
| | | $ | 161,954 | | |
|
2022
|
| | | $ | 15,516 | | |
| | | | | $ | 15,516 | | |