|
開曼羣島
(州或其他管轄範圍
公司或組織) |
| |
2834
(主要標準工業
分類代碼號) |
| |
不適用
(税務局僱主
識別碼) |
|
|
歐陽丹先生
威爾遜·桑西尼·古德里奇和羅薩蒂 專業公司 北京銀泰中心C座29樓2901室 建國門外大街2號 北京市朝陽區100022 人民Republic of China +86-10 6529-8300 |
| |
Will H.Cai,Esq.
劉益明先生 Timothy Pitrelli,Esq. Cooley LLP c/o 35層 兩個交易廣場 8諾諾廣場 香港中環 +852 3758 1200 |
|
| | |
頁數
|
| |||
其他信息
|
| | | | 1 | | |
關於本委託書/招股説明書
|
| | | | 2 | | |
行業和市場數據
|
| | | | 3 | | |
常用術語
|
| | | | 4 | | |
關於建議書的問答
|
| | | | 9 | | |
委託書/招股説明書摘要
|
| | | | 30 | | |
峯會歷史財務數據精選
|
| | | | 51 | | |
YS BioPharma歷史財務數據精選
|
| | | | 52 | | |
彙總未經審計的備考簡明合併財務信息
|
| | | | 55 | | |
每股對比信息
|
| | | | 57 | | |
前瞻性陳述
|
| | | | 59 | | |
風險因素
|
| | | | 61 | | |
峯會股東特別大會
|
| | | | 142 | | |
企業合併協議
|
| | | | 148 | | |
與業務合併相關的協議
|
| | | | 158 | | |
1號提案 - 企業合併提案
|
| | | | 160 | | |
2號提案 - 合併提案
|
| | | | 185 | | |
提案3 - 休會提案
|
| | | | 186 | | |
峯會相關信息
|
| | | | 187 | | |
峯會管理層對財務狀況和經營成果的討論和分析
|
| | | | 202 | | |
YS BioPharma的市場機遇
|
| | | | 206 | | |
YS BioPharma的業務
|
| | | | 221 | | |
YS BioPharma管理層對財務狀況和經營結果的討論和分析
|
| | | | 305 | | |
未經審計的備考簡明合併財務信息
|
| | | | 328 | | |
企業合併後的管理
|
| | | | 341 | | |
物料税考慮因素
|
| | | | 351 | | |
YS BioPharma證券介紹
|
| | | | 363 | | |
公司治理與股東權利比較
|
| | | | 368 | | |
證券的實益所有權
|
| | | | 375 | | |
某些關係和關聯人交易
|
| | | | 377 | | |
有資格未來出售的股票
|
| | | | 380 | | |
證券股利信息價格區間
|
| | | | 382 | | |
考核權
|
| | | | 383 | | |
未來的股東提案和提名
|
| | | | 384 | | |
股東公關
|
| | | | 385 | | |
向股東交付文件
|
| | | | 386 | | |
轉會代理和註冊商
|
| | | | 387 | | |
您可以在哪裏找到更多信息
|
| | | | 388 | | |
法律事務
|
| | | | 389 | | |
專家
|
| | | | 390 | | |
財務報表索引
|
| | | | F-1 | | |
| | |
頁數
|
| |||
附件 | | | | | | | |
附件A:
業務合併協議
|
| | | | A-1 | | |
附件B:
修訂和重新修訂YS Biophma公司章程和章程
|
| | | | B-1 | | |
附件C:
首次合併計劃
|
| | | | C-1 | | |
附件D:
ValueScope,Inc.的公平意見
|
| | | | D-1 | | |
| | |
場景1
假設 不贖回 |
| |
場景2
假設 50%贖回 |
| |
場景3
假設 100%贖回 |
| |||||||||||||||||||||||||||
|
數量:
普通 個共享 |
| |
共享
所有權 % |
| |
數量:
普通 個共享 |
| |
共享
所有權 % |
| |
數量:
普通 個共享 |
| |
共享
所有權 % |
| ||||||||||||||||||||
YS Biophma股東
|
| | | | 83,424,995 | | | | | | 73.53 | | | | | | 83,424,995 | | | | | | 80.63 | | | | | | 83,424,995 | | | | | | 90.51 | | |
峯會公眾股東
|
| | | | 22,337,818 | | | | | | 19.69 | | | | | | 12,042,860 | | | | | | 11.64 | | | | | | — | | | | | | — | | |
遠期買入投資者
|
| | | | 3,769,507 | | | | | | 3.32 | | | | | | 4,064,465 | | | | | | 3.93 | | | | | | 4,821,525 | | | | | | 5.23 | | |
贊助商和特定的
峯會董事身份 分組: |
| | | | 3,928,475 | | | | | | 3.46 | | | | | | 3,928,475 | | | | | | 3.80 | | | | | | 3,928,475 | | | | | | 4.26 | | |
形式上的普通股
傑出的(1) |
| | | | 113,460,795 | | | | | | 100.00 | | | | | | 103,460,795 | | | | | | 100.00 | | | | | | 92,174,995 | | | | | | 100.00 | | |
預計賬面價值
股權 |
| | | | 2234,552,988元 | | | | | | | | | | | | 1520,312,246元 | | | | | | | | | | | | 806071503元 | | | | | | | | |
預計每股賬面價值
|
| | | | RMB19.69 | | | | | | | | | | | | RMB14.69 | | | | | | | | | | | | RMB8.75 | | | | | | | | |
| | |
場景1
假設 不贖回 |
| |
場景2
假設 50%贖回 |
| |
場景3
假設 100%贖回 |
| |||||||||||||||||||||||||||
|
數量:
普通 個共享 |
| |
共享
所有權 % |
| |
數量:
普通 個共享 |
| |
共享
所有權 % |
| |
數量:
普通 個共享 |
| |
共享
所有權 % |
| ||||||||||||||||||||
YS Biophma
股東 |
| | | | 90,081,577 | | | | | | 74.99 | | | | | | 90,081,577 | | | | | | 81.80 | | | | | | 90,081,577 | | | | | | 91.15 | | |
峯會公眾股東
|
| | | | 22,337,818 | | | | | | 18.60 | | | | | | 12,042,860 | | | | | | 10.94 | | | | | | — | | | | | | — | | |
遠期買入投資者
|
| | | | 3,769,507 | | | | | | 3.14 | | | | | | 4,064,465 | | | | | | 3.69 | | | | | | 4,821,525 | | | | | | 4.88 | | |
作為一個羣體的贊助商和某些峯會董事。
|
| | | | 3,928,475 | | | | | | 3.27 | | | | | | 3,928,475 | | | | | | 3.57 | | | | | | 3,928,475 | | | | | | 3.97 | | |
未償還形式普通股
|
| | | | 120,117,377 | | | | | | 100.00 | | | | | | 110,117,377 | | | | | | 100.00 | | | | | | 98,831,577 | | | | | | 100.00 | | |
預計賬面價值為
股權 |
| | | | 人民幣2,250,791,944元 | | | | | | | | | | | | 1,536,551,202元 | | | | | | | | | | | | 822,310,459元 | | | | | | | | |
每個
的預計賬面價值
共享 |
| | | | RMB18.74 | | | | | | | | | | | | RMB13.95 | | | | | | | | | | | | RMB8.32 | | | | | | | | |
| | |
場景1
假設沒有贖回 |
| |
場景2
假設50%贖回 |
| |
場景3
假設100%贖回 |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
數量:
普通 個共享 |
| |
共享
所有權 % |
| |
數量:
普通 個共享 |
| |
共享
所有權 % |
| |
數量:
普通 個共享 |
| |
共享
所有權 % |
| ||||||||||||||||||||||||||||||||||||
| | | | | | | | |
(A)
|
| |
(B)
|
| | | | | | | |
(A)
|
| |
(B)
|
| | | | | | | |
(A)
|
| |
(B)
|
| ||||||||||||||||||
贊助商(1) | | | | | 3,853,475 | | | | | | 3.40 | | | | | | 3.21 | | | | | | 3,853,475 | | | | | | 3.72 | | | | | | 3.5 | | | | | | 3,853,475 | | | | | | 4.18 | | | | | | 3.9 | | |
保薦人總潛在所有權權益(2)
|
| | | | 11,353,475 | | | | | | 9.39 | | | | | | 8.9 | | | | | | 11,353,475 | | | | | | 10.23 | | | | | | 9.65 | | | | | | 11,353,475 | | | | | | 11.39 | | | | | | 10.68 | | |
贖回百分比(1)
|
| |
0.0%
|
| |
25.0%
|
| |
50.0%
|
| |
75.0%
|
| |
85.0%
|
| |
90.0%
|
| |
100.0%
|
| |||||||||||||||||||||
Summit公開股票未贖回的百分比
|
| | | | 100% | | | | | | 75% | | | | | | 50% | | | | | | 25% | | | | | | 15% | | | | | | 10% | | | | | | 0% | | |
剩餘的Summit公共共享
|
| | | | 20,000,000 | | | | | | 15,000,000 | | | | | | 10,000,000 | | | | | | 5,000,000 | | | | | | 3,000,000 | | | | | | 2,000,000 | | | | | | 0 | | |
企業合併結束時峯會公開股票的假設價格($)
|
| | | | 10.00 | | | | | | 10.00 | | | | | | 10.00 | | | | | | 10.00 | | | | | | 10.00 | | | | | | 10.00 | | | | | | 10.00 | | |
信託賬户大小(單位:百萬美元)
|
| | | | 200 | | | | | | 150 | | | | | | 100 | | | | | | 50 | | | | | | 30 | | | | | | 20 | | | | | | 0 | | |
增發YS Biophma普通股
向非贖回峯會公眾開放 股東 |
| | | | 2,337,818 | | | | | | 2,230,469 | | | | | | 2,042,860 | | | | | | 1,631,239 | | | | | | 1,285,800 | | | | | | 857,200 | | | | | | 0 | | |
遠期購買投資者持有的峯會股票(2)
|
| | | | 3,375,000 | | | | | | 3,375,000 | | | | | | 3,375,000 | | | | | | 3,375,000 | | | | | | 3,375,000 | | | | | | 3,375,000 | | | | | | 3,375,000 | | |
可供投資者遠期購買的額外YS Biophma普通股(3)
|
| | | | 394,507 | | | | | | 501,856 | | | | | | 689,465 | | | | | | 1,101,086 | | | | | | 1,446,525 | | | | | | 1,446,525 | | | | | | 1,446,525 | | |
A類交換比率
|
| | | | 1.1169 | | | | | | 1.1487 | | | | | | 1.2043 | | | | | | 1.3262 | | | | | | 1.4286 | | | | | | 1.4286 | | | | | | 1.4286 | | |
非贖回峯會公眾股東持有的YS Biophma普通股每股隱含價格($)(4)
|
| | | | 8.95 | | | | | | 8.71 | | | | | | 8.30 | | | | | | 7.54 | | | | | | 7.00 | | | | | | 7.00 | | | | | | 7.00 | | |
遠期購買投資者持有的YS Biophma普通股每股隱含價格($)(4)
|
| | | | 7.96 | | | | | | 7.74 | | | | | | 7.38 | | | | | | 6.70 | | | | | | 6.22 | | | | | | 6.22 | | | | | | 6.22 | | |
每股峯會公開股票隱含合併對價($)
|
| | | | 11.17 | | | | | | 11.49 | | | | | | 12.04 | | | | | | 13.26 | | | | | | 14.29 | | | | | | 14.29 | | | | | | 14.29 | | |
| | |
九人組
個月結束 9月30日 2022 |
| |
九人組
個月結束 9月30日 2021 |
| |
年終了
12月31日 2021 |
| |
用於
從 開始的期間 12月22日 2020(初始) 至 12月31日 2020 |
| ||||||||||||
| | |
(未經審計)
|
| | | | | | | | | | | | | |||||||||
損益表數據: | | | | | | | | | | | | | | | | | | | | | | | | | |
運營虧損
|
| | | $ | (1,225,560) | | | | | $ | (246,868) | | | | | $ | (549,179) | | | | | $ | (3,636) | | |
其他收入(費用)
|
| | | | 15,777,528 | | | | | | (3,399,399) | | | | | | 3,452 | | | | | | — | | |
淨收益(虧損)
|
| | | $ | 14,551,968 | | | | | $ | (3,646,267) | | | | | $ | (545,727) | | | | | $ | (3,636) | | |
基本和稀釋後加權平均流通股,A類普通股
|
| | | | 20,000,000 | | | | | | 8,205,128 | | | | | | 11,178,082 | | | | | | — | | |
每單位的基本和攤薄淨收益(虧損)
A類普通股,受制於 可能的贖回 |
| | | $ | 0.57 | | | | | $ | (0.26) | | | | | $ | (0.03) | | | | | $ | — | | |
基本和稀釋後加權平均流通股,B類普通股
|
| | | | 5,750,000 | | | | | | 5,750,000 | | | | | | 5,750,000 | | | | | | 5,750,000 | | |
每股基本和稀釋後淨收益(虧損),B類普通股
|
| | | $ | 0.57 | | | | | $ | (0.26) | | | | | $ | (0.03) | | | | | $ | (0.00) | | |
現金流數據: | | | | | | | | | | | | | | | | ||||||||||
經營活動提供的現金淨額(用於)
|
| | | $ | (815,101) | | | | | $ | (423,286) | | | | | $ | (613,225) | | | | | $ | — | | |
用於投資的現金淨額
活動 |
| | | | — | | | | | $ | (200,000,000) | | | | | | (200,000,000) | | | | | $ | — | | |
融資活動提供的現金淨額
|
| | | | — | | | | | $ | 201,498,423 | | | | | | 201,498,423 | | | | | $ | — | | |
| | |
截至
9月30日 2022 |
| |
截至
12月31日 2021 |
| ||||||
| | |
(未經審計)
|
| | | | | | | |||
資產負債表數據: | | | | | | | | | | | | | |
現金
|
| | | $ | 70,097 | | | | | $ | 885,198 | | |
其他流動資產
|
| | | | 218,545 | | | | | | 141,677 | | |
信託賬户中持有的投資
|
| | | | 201,200,243 | | | | | | 200,007,275 | | |
總資產
|
| | | $ | 201,488,885 | | | | | $ | 201,034,150 | | |
總負債
|
| | | $ | 6,254,766 | | | | | $ | 20,352,001 | | |
可能贖回的A類普通股
|
| | | | 201,200,243 | | | | | | 200,000,000 | | |
股東虧損總額
|
| | | $ | (5,966,124) | | | | | $ | (19,317,851) | | |
| | |
截至9月30日的6個月
|
| |
截至2009年3月31日的財政年度
|
| ||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2022
|
| ||||||||||||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| ||||||||||||||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| |
(未經審計)
|
| | | | | | | | | | | | | | | | | | | |||||||||
收入 | | | | | 269,433,426 | | | | | | 399,534,723 | | | | | | $56,274,081 | | | | | | 257,015,929 | | | | | | 502,949,894 | | | | | | $ 79,227,166 | | |
收入成本
|
| | | | 63,599,621 | | | | | | 93,700,779 | | | | | | 13,197,665 | | | | | | 59,656,877 | | | | | | 117,066,090 | | | | | | 18,440,832 | | |
毛利
|
| | | | 205,833,805 | | | | | | 305,833,944 | | | | | | 43,076,416 | | | | | | 197,359,052 | | | | | | 385,883,804 | | | | | | 60,786,334 | | |
運營費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
銷售
|
| | | | 86,265,281 | | | | | | 150,228,079 | | | | | | 21,159,480 | | | | | | 73,485,259 | | | | | | 185,999,704 | | | | | | 29,299,597 | | |
一般和行政
|
| | | | 51,664,591 | | | | | | 49,587,013 | | | | | | 6,984,283 | | | | | | 155,334,386 | | | | | | 107,620,500 | | | | | | 16,952,916 | | |
研發
|
| | | | 124,051,209 | | | | | | 123,861,107 | | | | | | 17,445,718 | | | | | | 94,387,144 | | | | | | 211,222,263 | | | | | | 33,272,780 | | |
總運營費用
|
| | | | 261,981,081 | | | | | | 323,676,199 | | | | | | 45,589,481 | | | | | | 323,206,789 | | | | | | 504,842,467 | | | | | | 79,525,293 | | |
運營虧損
|
| | | | (56,147,276) | | | | | | (17,842,255) | | | | | | (2,513,065) | | | | | | (125,847,737) | | | | | | (118,958,663) | | | | | | (18,738,959) | | |
其他收入(費用): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
所得税相關滯納金
|
| | | | (112,420) | | | | | | — | | | | | | — | | | | | | (11,464,741) | | | | | | — | | | | | | — | | |
與所得税以外的税種相關的滯納金
|
| | | | (1,396,221) | | | | | | (299,417) | | | | | | (42,173) | | | | | | (7,261,947) | | | | | | (231,231) | | | | | | (36,425) | | |
與社保相關的滯納金
|
| | | | — | | | | | | — | | | | | | — | | | | | | (7,701,793) | | | | | | (1,852,378) | | | | | | (291,796) | | |
政府撥款
|
| | | | 19,600,822 | | | | | | 22,456,691 | | | | | | 3,163,003 | | | | | | 3,530,405 | | | | | | 23,020,413 | | | | | | 3,626,290 | | |
財務費用,淨額
|
| | | | (352,694) | | | | | | (14,949,434) | | | | | | (2,105,613) | | | | | | (29,689,927) | | | | | | (2,717,433) | | | | | | (428,064) | | |
其他收入(支出),淨額
|
| | | | (993,957) | | | | | | 74,675 | | | | | | 10,518 | | | | | | 4,063,743 | | | | | | (327,987) | | | | | | (51,666) | | |
其他(費用)收入合計,
淨額 |
| | | | 16,745,530 | | | | | | 7,282,515 | | | | | | 1,025,735 | | | | | | (48,524,260) | | | | | | 17,891,384 | | | | | | 2,818,339 | | |
| | |
截至9月30日的6個月
|
| |
截至2009年3月31日的財政年度
|
| ||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2022
|
| ||||||||||||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| ||||||||||||||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| |
(未經審計)
|
| | | | | | | | | | | | | | | | | | | |||||||||
所得税前虧損
|
| | | | (39,401,746) | | | | | | (10,559,740) | | | | | | (1,487,330) | | | | | | (174,371,997) | | | | | | (101,067,279) | | | | | | (15,920,620) | | |
所得税費用
|
| | | | (5,689,586) | | | | | | (565,625) | | | | | | (79,668) | | | | | | (17,454,245) | | | | | | (4,937,122) | | | | | | (777,720) | | |
淨虧損
|
| | | | (45,091,332) | | | | | | (11,125,365) | | | | | | (1,566,998) | | | | | | (191,826,242) | | | | | | (106,004,401) | | | | | | (16,698,340) | | |
增加可轉換可贖回優先股的贖回價值
|
| | | | (65,013,751) | | | | | | (72,083,238) | | | | | | (10,152,855) | | | | |
|
(16,610,297)
|
| | | | | (130,662,326) | | | | |
|
(20,582,579)
|
| |
YS Biophma Co.Ltd.應佔淨虧損
|
| | | | (110,105,083) | | | | | | (83,208,603) | | | | | | $(11,719,853) | | | | | | (208,436,539) | | | | | | (236,666,727) | | | | | | $(37,280,919) | | |
淨虧損
|
| | | | (45,091,332) | | | | | | (11,125,365) | | | | | | $ (1,566,998) | | | | | | (191,826,242) | | | | | | (106,004,401) | | | | | | $(16,698,340) | | |
其他綜合收益:外幣折算
收穫 |
| | | | 11,321,167 | | | | | | (168,653,952) | | | | | | (23,754,747) | | | | | | 22,455,217 | | | | | | 38,864,606 | | | | | | 6,122,146 | | |
全面虧損
|
| | | | (33,770,165) | | | | | | (179,779,317) | | | | | | $(25,321,745) | | | | | | (169,371,025) | | | | | | (67,139,795) | | | | | | $(10,576,194) | | |
每股虧損*: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
-基本版和稀釋版
|
| | | | (0.18) | | | | | | (0.05) | | | | | | $ (0.01) | | | | | | (0.78) | | | | | | (0.43) | | | | | | $ (0.07) | | |
已發行普通股加權平均數*:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
-基本版和稀釋版
|
| | | | 247,311,533 | | | | | | 247,141,861 | | | | | | 247,141,861 | | | | | | 247,311,533 | | | | | | 247,311,533 | | | | | | 247,311,533 | | |
|
| | |
截至9月30日
|
| |
截至3月31日
|
| ||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2022
|
| ||||||||||||||||||
| | |
(人民幣)
|
| |
($)
|
| |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| | | | | | | | | | | | | | | | | | | ||||||
資產 | | | | | | | | | | | | | | | | | | | | | | ||||||||||
流動資產
|
| | | | 871,552,683 | | | | | | 122,757,357 | | | | | | 733,204,286 | | | | | | 764,764,393 | | | | | | 120,469,486 | | |
非流動資產合計
|
| | | | 676,885,437 | | | | | | 95,338,663 | | | | | | 433,970,786 | | | | | | 676,988,748 | | | | | | 106,642,631 | | |
總資產
|
| | | | 1,548,438,120 | | | | | | $ 218,096,020 | | | | | | 1,167,175,072 | | | | | | 1,441,753,141 | | | | | | $ 227,112,117 | | |
負債、夾層股權和股東虧損
|
| | | | | | | | | | | | | | | | | | | | | ||||||||||
流動負債
|
| | | | 575,338,836 | | | | | | 81,035,921 | | | | | | 345,040,994 | | | | | | 475,914,160 | | | | | | 74,968,363 | | |
非流動負債
|
| | | | 315,222,809 | | | | | | 44,398,829 | | | | | | 45,538,214 | | | | | | 294,586,777 | | | | | | 46,404,772 | | |
總負債
|
| | | | 890,561,645 | | | | | | 125,434,750 | | | | | | 390,579,208 | | | | | | 770,500,937 | | | | | | 121,373,135 | | |
夾層股權
|
| | | | 1,608,561,727 | | | | | | 226,564,371 | | | | | | 1,285,458,571 | | | | | | 1,370,221,392 | | | | | | 215,844,081 | | |
股東虧損
|
| | | | (950,685,252) | | | | | | (133,903,101) | | | | | | (508,862,707) | | | | | | (698,969,188) | | | | | | (110,105,099) | | |
總負債、夾層權益和股東虧損
|
| | | | 1,548,438,120 | | | | | | $ 218,096,020 | | | | | | 1,167,175,072 | | | | | | 1,441,753,141 | | | | | | $ 227,112,117 | | |
| | |
截至9月30日的6個月
|
| |
截至2009年3月31日的財政年度
|
| ||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2022
|
| ||||||||||||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| ||||||||||||||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| |
(未經審計)
|
| | | | | | | | | | | | | | | | | | | |||||||||
經營活動中使用的淨現金:
|
| | | | (176,984,374) | | | | | | (107,395,153) | | | | | | (15,126,504) | | | | | | (246,610,437) | | | | | | (173,545,357) | | | | | | (27,337,727) | | |
投資活動中使用的淨現金:
|
| | | | (203,390,377) | | | | | | (19,024,351) | | | | | | (2,679,561) | | | | | | (104,238,941) | | | | | | (298,923,958) | | | | | | (47,087,987) | | |
融資活動提供的淨現金:
|
| | | | 43,885,865 | | | | | | 51,907,325 | | | | | | 7,311,097 | | | | | | 739,258,696 | | | | | | 364,558,145 | | | | | | 57,427,010 | | |
匯率對匯率的影響
現金儲備 |
| | | | (4,446,301) | | | | | | 30,471,942 | | | | | | 4,291,943 | | | | | | (2,674) | | | | | | (11,478,411) | | | | | | (1,808,136) | | |
現金淨增(減)
|
| | | | (340,935,187) | | | | | | (44,040,237) | | | | | | (6,203,025) | | | | | | 388,406,644 | | | | | | (119,389,581) | | | | | | (18,806,840) | | |
會計年度開始時的現金
|
| | | | 390,457,084 | | | | | | 271,067,503 | | | | | | 38,179,597 | | | | | | 2,050,440 | | | | | | 390,457,084 | | | | | | 61,506,740 | | |
財政年度末現金
|
| | | | 49,521,897 | | | | | | 227,027,266 | | | | | | $ 31,976,572 | | | | | | 390,457,084 | | | | | | 271,067,503 | | | | | | $ 42,699,900 | | |
| | |
形式組合
|
| |||||||||||||||||||||
| | |
假設沒有
贖回 |
| |
假設沒有
贖回 |
| |
假設
100% 贖回 |
| |
假設
100% 贖回 |
| ||||||||||||
| | |
(人民幣)
|
| |
($)
|
| |
(人民幣)
|
| |
($)
|
| ||||||||||||
未經審計的形式摘要濃縮
合併損益表數據 截至9月30日的6個月 2022 |
| | | | | | | | | | | | | | | | | | | | | | | | |
當期利潤
|
| | | | 27,358,113 | | | | | $ | 3,853,364 | | | | | | 27,358,113 | | | | | $ | 3,853,364 | | |
億盛生物普通股基本及攤薄後每股淨收益
|
| | | | 0.24 | | | | | $ | 0.03 | | | | | | 0.30 | | | | | $ | 0.04 | | |
基本和稀釋後加權平均流通股、億盛生物普通股
|
| | | | 113,460,795 | | | | | | 113,460,795 | | | | | | 92,174,995 | | | | | | 92,174,995 | | |
未經審計的形式摘要濃縮
合併損益表數據 截至2022年3月31日的財政年度 |
| | | | | | | | | | | | | | | | | | | | | | | | |
本期虧損
|
| | | | (104,998,214) | | | | | $ | (16,539,841) | | | | | | (104,998,214) | | | | | $ | (16,539,841) | | |
基本和稀釋後每股淨虧損,YS和Biophma普通股
|
| | | | (0.93) | | | | | $ | (0.15) | | | | | | (1.14) | | | | | $ | (0.18) | | |
基本和稀釋後加權平均流通股,YS Biophma普通股
|
| | | | 113,460,795 | | | | | | 113,460,795 | | | | | | 92,174,995 | | | | | | 92,174,995 | | |
截至2022年9月30日未經審計的備考簡明合併資產負債表數據摘要
|
| | | | | | | | | | | | | | | | | | | | | | | | |
總資產
|
| | | | 3,158,872,521 | | | | | $ | 444,924,156 | | | | | | 1,730,391,036 | | | | | $ | 243,723,913 | | |
總負債
|
| | | | 924,319,533 | | | | | $ | 130,189,516 | | | | | | 924,319,533 | | | | | $ | 130,189,516 | | |
總股本
|
| | | | 2,234,552,988 | | | | | $ | 314,734,640 | | | | | | 806,071,503 | | | | | $ | 113,534,397 | | |
| | |
歷史
|
| |
形式組合(7)
|
| ||||||||||||||||||||||||
| | |
峯會
|
| |
YS
Biophma |
| |
假設
否 贖回 |
| |
假設
100% 贖回 |
| ||||||||||||||||||
| | |
A類
個共享 |
| |
B類
個共享 |
| |
普通
個共享 |
| |
普通
個共享 |
| |
普通
個共享 |
| |||||||||||||||
截至2022年9月30日及截至2022年9月30日的6個月 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
每股賬面價值(人民幣)(1)(2)(3)
|
| | | | 不適用 | | | | | | (7.37) | | | | | | (2.85) | | | | | | 19.69 | | | | | | 8.74 | | |
每股賬面價值($)
|
| | | | 不適用 | | | | | $ | (1.04) | | | | | $ | (0.40) | | | | | $ | 2.77 | | | | | $ | 1.23 | | |
每股淨收益(虧損)-基本和稀釋後(人民幣)
|
| | | | 1.94 | | | | | | 1.94 | | | | | | (0.03) | | | | | | 0.24 | | | | | | 0.30 | | |
每股淨收益(虧損)-基本單位和攤薄單位(美元)
|
| | | $ | 0.27 | | | | | $ | 0.27 | | | | | $ | (0.01) | | | | | $ | 0.03 | | | | | $ | 0.04 | | |
YS Biophma股東
|
| | | | — | | | | | | — | | | | | | — | | | | | | 83,424,995 | | | | | | 83,424,995 | | |
公眾股東峯會(6)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 22,337,818 | | | | | | — | | |
贊助商和某些峯會董事(4)(5)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,928,475 | | | | | | 3,928,475 | | |
遠期買入投資者(4)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,769,507 | | | | | | 4,821,525 | | |
加權平均流通股 - 基本和稀釋
|
| | | | 20,000,000 | | | | | | 5,750,000 | | | | | | 333,699,980 | | | | | | 113,460,795(8) | | | | | | 92,174,995(8) | | |
截至2022年3月31日的財政年度 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
每股賬面價值(人民幣)(1)(2)(3)
|
| | | | 不適用 | | | | | | (21.33) | | | | | | (2.09) | | | | | | 17.87 | | | | | | 8.22 | | |
每股賬面價值(單位:美元)
|
| | | | 不適用 | | | | | $ | (3.36) | | | | | $ | (0.33) | | | | | $ | 2.81 | | | | | $ | 1.29 | | |
每股淨虧損-基本和稀釋後(人民幣)
|
| | | | 2.51 | | | | | | 2.51 | | | | | | (0.32) | | | | | | (0.93) | | | | | | (1.14) | | |
每股淨虧損-基本和攤薄(單位:美元)
|
| | | $ | 0.40 | | | | | $ | 0.40 | | | | | $ | (0.05) | | | | | $ | (0.15) | | | | | $ | (0.18) | | |
YS Biophma股東
|
| | | | | | | | | | | | | | | | | | | | | | 83,424,995 | | | | | | 83,424,995 | | |
公眾股東峯會(6)
|
| | | | | | | | | | | | | | | | | | | | | | 22,337,818 | | | | | | — | | |
贊助商和某些峯會董事(4)(5)
|
| | | | | | | | | | | | | | | | | | | | | | 3,928,475 | | | | | | 3,928,475 | | |
遠期買入投資者(4)
|
| | | | | | | | | | | | | | | | | | | | | | 3,769,507 | | | | | | 4,821,525 | | |
加權平均流通股 - 基本和稀釋
|
| | | | 20,000,000 | | | | | | 5,750,000 | | | | | | 333,699,980 | | | | | | 113,460,795(8) | | | | | | 92,174,995(8) | | |
| | |
截至3月31日的預計財政年度
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(百萬元人民幣)
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |
2030E
|
| |
2031E
|
| |
2032E
|
| ||||||||||||||||||||||||||||||
收入* | | | | | 755 | | | | | | 1,074 | | | | | | 2,063 | | | | | | 2,223 | | | | | | 2,520 | | | | | | 2,886 | | | | | | 3,531 | | | | | | 3,931 | | | | | | 4,335 | | | | | | 4,483 | | |
銷貨成本
|
| | | | 136 | | | | | | 172 | | | | | | 421 | | | | | | 472 | | | | | | 535 | | | | | | 564 | | | | | | 512 | | | | | | 535 | | | | | | 578 | | | | | | 560 | | |
毛利
|
| | | | 619 | | | | | | 902 | | | | | | 1,642 | | | | | | 1,751 | | | | | | 1,985 | | | | | | 2,322 | | | | | | 3,019 | | | | | | 3,396 | | | | | | 3,777 | | | | | | 3,923 | | |
運營費用
|
| | | | 666 | | | | | | 802 | | | | | | 726 | | | | | | 714 | | | | | | 773 | | | | | | 856 | | | | | | 1,029 | | | | | | 1,147 | | | | | | 1,267 | | | | | | 1,312 | | |
EBITDA | | | | | (46) | | | | | | 100 | | | | | | 916 | | | | | | 1,037 | | | | | | 1,212 | | | | | | 1,466 | | | | | | 1,991 | | | | | | 2,249 | | | | | | 2,510 | | | | | | 2,611 | | |
折舊及攤銷費用
|
| | | | 30 | | | | | | 31 | | | | | | 32 | | | | | | 32 | | | | | | 33 | | | | | | 34 | | | | | | 35 | | | | | | 36 | | | | | | 37 | | | | | | 38 | | |
息税前利潤 | | | | | 77 | | | | | | 69 | | | | | | 884 | | | | | | 1,005 | | | | | | 1,179 | | | | | | 1,433 | | | | | | 1,956 | | | | | | 2,214 | | | | | | 2,474 | | | | | | 2,574 | | |
所得税
|
| | | | — | | | | | | — | | | | | | 96 | | | | | | 147 | | | | | | 174 | | | | | | 215 | | | | | | 293 | | | | | | 332 | | | | | | 371 | | | | | | 386 | | |
淨收入
|
| | | | (76) | | | | | | 69 | | | | | | 788 | | | | | | 858 | | | | | | 1,005 | | | | | | 1,218 | | | | | | 1,662 | | | | | | 1,882 | | | | | | 2,102 | | | | | | 2,187 | | |
|
Ticker
|
| |
公司名稱
|
| |
歷史
測試版 |
| |
個共享
出色的 |
| |
共享
價格 |
| |
市值
|
| |
債務,首選
&Min Int. |
| |
平均。
債務/ 權益 |
| |
債務/
總計 帽子 |
| |
生效
税率 |
| |
未加槓桿的
測試版 |
|
| 深圳證券交易所:300122 | | | 重慶智飛生物製品有限公司 | | |
0.53
|
| |
1,600,000
|
| |
人民幣16.57元
|
| |
人民幣26512624元
|
| |
2414425元
|
| |
9.1%
|
| |
8.3%
|
| |
14.1%
|
| |
0.50
|
|
| 上交所:603392 | | | 北京萬泰生物製藥企業有限公司 | | |
0.51
|
| |
880,208
|
| |
23.18元
|
| |
20,404,568元
|
| |
488,319元
|
| |
2.4%
|
| |
2.3%
|
| |
10.9%
|
| |
0.50
|
|
| 深圳證券交易所:002007 | | |
華蘭生物
工程公司 |
| |
0.43
|
| |
1,824,367
|
| |
3.40元
|
| |
人民幣6208,940元
|
| |
人民幣2666,743元
|
| |
43.0%
|
| |
30.0%
|
| |
14.6%
|
| |
0.32
|
|
| 深圳證券交易所:300601 | | | 深圳市康泰生物製品有限公司 | | |
0.45
|
| |
1,120,487
|
| |
6.74元
|
| |
人民幣7556,554元
|
| |
2426448元
|
| |
32.1%
|
| |
24.3%
|
| |
11.4%
|
| |
0.35
|
|
| 深圳證券交易所:300142 | | | 沃爾瓦克斯生物科技有限公司 | | |
0.38
|
| |
1,601,572
|
| |
7.22元
|
| |
人民幣11568378元
|
| |
2196870元
|
| |
19.0%
|
| |
16.0%
|
| |
21.5%
|
| |
0.33
|
|
| 深圳證券交易所:300841 | | |
成都康華
生物製品有限公司 |
| |
1.52
|
| |
134,592
|
| |
人民幣17.23元
|
| |
2319,242元
|
| |
人民幣40,755元
|
| |
1.8%
|
| |
1.7%
|
| |
9.7%
|
| |
1.50
|
|
| | | | 中位數 | | | | | | | | | | | |
人民幣9562,466元
|
| | | | |
14.0%
|
| | | | | | | |
0.42
|
|
| | |
2023E
收入 倍數 |
| |
2024E
收入 倍數 |
| ||||||
佳信生物
|
| | | | 8.6x | | | | | | 6.7x | | |
Walvax生物技術
|
| | | | 8.5x | | | | | | 6.9x | | |
萬泰生物醫藥
|
| | | | 8.3x | | | | | | 7.0x | | |
深圳康泰生物製品
|
| | | | 6.3x | | | | | | 5.0x | | |
平均 | | | | | 7.9x | | | | | | 6.4x | | |
名稱
|
| |
年齡
|
| |
職位
|
|
伯坦 | | | 49 | | | 首席執行官、聯席首席投資官和董事 | |
Ken Poon | | | 55 | | | 董事聯席首席投資官總裁 | |
伊恩·斯通 | | | 71 | | | 獨立董事 | |
託馬斯·福林斯比 | | | 55 | | | 獨立董事 | |
陶白 | | | 57 | | | 獨立董事 | |
個人
|
| |
實體
|
| |
實體業務
|
| |
從屬關係
|
|
Ken Poon | | | XCap Partners Limited | | | 財務諮詢 | | | 創始合夥人 | |
伊恩·斯通 | | | 騰訊控股控股有限公司 | | |
科技投資管理
|
| | 獨立董事 | |
託馬斯·福林斯比
|
| | Optiest Canada Ltd | | | 私人投資 | | | 管理董事 | |
伯坦 | | | 漢努特資本 | | | 私募股權投資 | | | 創始合夥人 | |
排名
|
| |
疫苗
|
| |
數量:
批次發放 |
| |||
1
|
| |
狂犬病疫苗
|
| | | | 983 | | |
2
|
| |
乙肝疫苗
|
| | | | 565 | | |
3
|
| |
腦膜炎疫苗
|
| | | | 563 | | |
4
|
| |
流感疫苗(含HIB)
|
| | | | 553 | | |
5
|
| |
水痘疫苗
|
| | | | 471 | | |
6
|
| |
脊髓灰質炎疫苗
|
| | | | 339 | | |
7
|
| |
MMR疫苗
|
| | | | 281 | | |
8
|
| |
HPV疫苗
|
| | | | 254 | | |
9
|
| |
流行性乙型腦炎疫苗
|
| | | | 224 | | |
10
|
| |
百白破疫苗
|
| | | | 203 | | |
年
|
| |
2012
|
| |
2013
|
| |
2014
|
| |
2015
|
| |
2016
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2020
|
| |
2021
|
| ||||||||||||||||||||||||||||||
批次釋放(百萬劑)
|
| | | | 126.2 | | | | | | 73.3 | | | | | | 58.8 | | | | | | 77.8 | | | | | | 58.9 | | | | | | 78.2 | | | | | | 62.9 | | | | | | 58.8 | | | | | | 78.6 | | | | | | 88.0 | | |
系統機構類(SOC)
|
| |
首選術語(PT)
|
| |
拉比普爾
N=12 |
| |
鼠兔狂犬病
疫苗 (1-1-1-1) N=13 |
| |
鼠兔狂犬病
疫苗 (2-2-1) N=12 |
|
| | | | | |
(單位n(%))
|
| |
(單位n(%))
|
| |
(單位n(%))
|
|
胃腸道疾病
|
| | 腹瀉 | | |
1 (8.33%)
|
| |
0 (0.00%)
|
| |
1 (8.33%)
|
|
| | | 噁心 | | |
0 (0.00%)
|
| |
1 (7.69%)
|
| |
0 (0.00%)
|
|
全身疾病和用藥部位情況
|
| | 硬化 | | |
1 (8.33%)
|
| |
0 (0.00%)
|
| |
0 (0.00%)
|
|
| | | 疲勞 | | |
1 (8.33%)
|
| |
0 (0.00%)
|
| |
0 (0.00%)
|
|
| | | 注射部位疼痛 | | |
0 (0.00%)
|
| |
6 (46.15%)
|
| |
3 (25.00%)
|
|
| | |
注射部位腫脹
|
| |
0 (0.00%)
|
| |
1 (7.69%)
|
| |
0 (0.00%)
|
|
| | | 發熱 | | |
0 (0.00%)
|
| |
1 (7.69%)
|
| |
0 (0.00%)
|
|
感染和侵擾
|
| |
淋巴腺感染
|
| |
1 (8.33%)
|
| |
0 (0.00%)
|
| |
0 (0.00%)
|
|
| | | 膿尿 | | |
0 (0.00%)
|
| |
2 (15.38%)
|
| |
1 (8.33%)
|
|
調查
|
| |
存在葡萄糖尿
|
| |
0 (0.00%)
|
| |
2 (15.38%)
|
| |
0 (0.00%)
|
|
肌肉骨骼和結締組織
障礙 |
| | 肌痛 | | |
0 (0.00%)
|
| |
0 (0.00%)
|
| |
1 (8.33%)
|
|
神經系統疾病
|
| | 頭暈 | | |
0 (0.00%)
|
| |
1 (7.69%)
|
| |
0 (0.00%)
|
|
| | | 頭痛 | | |
0 (0.00%)
|
| |
1 (7.69%)
|
| |
1 (8.33%)
|
|
| | | 昏昏欲睡 | | |
1 (8.33%)
|
| |
0 (0.00%)
|
| |
1 (8.33%)
|
|
腎臟和泌尿系疾病
|
| | 蛋白尿 | | |
0 (0.00%)
|
| |
2 (15.38%)
|
| |
0 (0.00%)
|
|
系統機構類(SOC)
|
| |
首選術語(PT)
|
| |
拉比普爾
N=12 |
| |
鼠兔狂犬病
疫苗 (1-1-1-1) N=13 |
| |
鼠兔狂犬病
疫苗 (2-2-1) N=12 |
|
| | | | | |
(單位n(%))
|
| |
(單位n(%))
|
| |
(單位n(%))
|
|
呼吸系統、胸腔和縱隔
障礙 |
| | 咳嗽 | | |
0 (0.00%)
|
| |
1 (7.69%)
|
| |
0 (0.00%)
|
|
皮膚和皮下組織疾病
|
| | 多汗症 | | |
0 (0.00%)
|
| |
1 (7.69%)
|
| |
0 (0.00%)
|
|
| | | 瘙癢症 | | |
0 (0.00%)
|
| |
1 (7.69%)
|
| |
0 (0.00%)
|
|
| | | 蕁麻疹 | | |
0 (0.00%)
|
| |
0 (0.00%)
|
| |
1 (8.33%)
|
|
至少有一次不良事件的受試者總數
|
| | | | |
5 (41.67%)
|
| |
9 (69.23%)
|
| |
6 (50.00%)
|
|
| | |
拉比普爾
|
| |
鼠兔狂犬病
疫苗(1-1-1-1) |
| |
鼠兔狂犬病
疫苗(2-2-1) |
|
| | |
平均值±標準差
95%可信區間 |
| |
平均值±標準差
95%可信區間 |
| |
平均值±標準差
95%可信區間 |
|
中和
|
| |
9.72 ± 11.66
|
| |
12.07 ± 10.07
|
| |
20.06 ± 33.12
|
|
抗體效價
|
| |
(-2.67, 22.11)
|
| |
(-0.31, 24.46)
|
| |
(8.26, 33.04)
|
|
| | |
拉比普爾
|
| |
鼠兔狂犬病
疫苗(2-2-1) |
|
| | |
平均值±標準差
95%可信區間 |
| |
平均值±標準差
95%可信區間 |
|
中和抗體效價
|
| |
19.16 ± 13.53
|
| |
21.59 ± 46.90
|
|
| | |
(15.69, 22.62)
|
| |
(9.15, 34.04)
|
|
世衞組織標籤
|
| |
Pango
血統 |
| |
GISAID
支系/世系 |
| |
下一個菌株
分支 |
| |
最早記錄的樣本
|
| |
日期:
稱號 |
|
| | |
VOCs(1)
|
| | |||||||||||
Alpha
|
| |
B.1.1.7
|
| |
GRY(前身為
GR/501Y.V1) |
| |
20i(V1)
|
| |
英國,2020年9月
|
| |
2020年12月18日
|
|
測試版
|
| |
B.1.351
|
| |
GH/501Y.V2
|
| |
20H(V2)
|
| |
南非,2020年5月
|
| |
2020年12月18日
|
|
伽馬
|
| |
P.1
|
| |
GR/501Y.V3
|
| |
20J(V3)
|
| |
巴西,2020年11月
|
| |
2021年1月11日
|
|
Delta
|
| |
B.1.617.2
|
| |
G/478K.V1
|
| |
21A
|
| |
印度,2020年10月
|
| |
VOI:2021年4月4日
VOC:2021年5月11日 |
|
| | | | | | | | |
vois(2)
|
| | | | | | |
Epsilon
|
| |
B.1.427/B.1.429
|
| |
GH/452R.V1
|
| |
21C
|
| |
美國,2020年3月
|
| |
2021年3月5日
|
|
澤塔
|
| |
P.2
|
| |
GR/484K.V2
|
| |
20B
|
| |
巴西,2020年4月
|
| |
2021年3月17日
|
|
埃塔
|
| |
B.1.525
|
| |
G/484K.V3
|
| |
21D
|
| |
多個國家,2020年12月
|
| |
2021年3月17日
|
|
Theta
|
| |
P.3
|
| |
GR/1092K.V1
|
| |
21E
|
| |
菲律賓,2021年1月
|
| |
2021年3月24日
|
|
IOTA
|
| |
B.1.526
|
| |
GH/253G.V1
|
| |
21F
|
| |
美國,2020年11月
|
| |
2021年3月24日
|
|
卡帕
|
| |
B.1.617.1
|
| |
G/452R.V3
|
| |
21B
|
| |
印度,2020年10月
|
| |
2021年4月4日
|
|
Lambda
|
| |
C.37
|
| |
GR/452Q.V1
|
| |
20D
|
| |
祕魯,2020年8月
|
| |
2021年6月14日
|
|
參觀(天)
|
| |
血清轉換率(%)
低劑量 乙肝病毒-001 |
| |
高劑量
乙肝病毒-001 |
| |
Engerix-B
|
| |||||||||
基線
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | |
D 56
|
| | | | 87.5 | | | | | | 100 | | | | | | 66.7 | | |
D 84
|
| | | | 90 | | | | | | 100 | | | | | | 66.7 | | |
D 196
|
| | | | 90 | | | | | | 100 | | | | | | 88.9 | | |
動物模型
|
| |
代理
|
| |
T/C(%)
|
| |
IR(%)
|
| ||||||
乳腺癌4T1原位模型
|
| | 鼠兔YS-On-001 | | | | | 45.87 | | | | | | 42.26 | | |
| | | 多西紫杉醇 | | | | | 50.12 | | | | | | 35.55 | | |
Lewis肺癌LL/2移植瘤模型
|
| | 鼠兔YS-On-001 | | | | | 37.02 | | | | | | 60.88 | | |
| | | 順鉑鼠兔 | | | | | 47.46 | | | | | | 42.38 | | |
| | | YS-On-001+順鉑 | | | | | 28.38 | | | | | | 75.44 | | |
肝癌H22移植瘤模型
|
| | 鼠兔YS-On-001 | | | | | 18.84 | | | | | | 73.40 | | |
| | | Sorafenib Pika | | | | | 36.79 | | | | | | 53.73 | | |
| | | YS-On-001+索拉非尼 | | | | | 12.56 | | | | | | 88.19 | | |
結腸癌CT-26移植瘤模型
|
| | 鼠兔YS-On-001 | | | | | 5.38 | | | | | | 97.71 | | |
| | | PD-1 | | | | | 53.66 | | | | | | 47.05 | | |
前列腺癌RM-1移植瘤模型
|
| | 鼠兔YS-On-001 | | | | | 1.39 | | | | | | 98.56 | | |
| | | PD-1 | | | | | 57.62 | | | | | | 38.12 | | |
黑色素瘤B16-F10轉移瘤模型 | | | | | | | | | | | | | | | | |
產品/技術
|
| |
專利名稱
|
| |
所有者/申請人
|
| |
管轄權
|
| |
專利狀態(1)
|
| |
專利到期
|
| |
專利類型
|
|
鼠兔佐劑
|
| |
聚肌苷-多胞苷酸佐劑
|
| |
新加坡益生
|
| |
澳大利亞、巴西、加拿大、古巴、歐盟、奧地利、比利時、瑞士、丹麥、法國、英國、愛爾蘭、意大利、荷蘭、波蘭、土耳其、西班牙、瑞典、德國、印度尼西亞、以色列、印度、韓國、馬來西亞、新西蘭、菲律賓、俄羅斯、新加坡、泰國、臺灣(中國)、美國、越南、南非
|
| |
已批准
|
| |
2025年至2027年
|
| |
物質的組成
|
|
|
新加坡益生
|
| | 美國、墨西哥 | | | 已批准 | | | 2025 | | | | | |||||
|
含有多肌苷酸-多胞苷酸佐劑的免疫原性物質
|
| |
新加坡益生
|
| |
中國、澳大利亞、香港、古巴、印度尼西亞、印度、墨西哥、馬來西亞、新西蘭、菲律賓、俄羅斯、新加坡、臺灣(中國)、美國、越南、南非
|
| |
已批准
|
| |
2026至2028
|
| |
物質的組成
|
| ||
|
新加坡益生
|
| | 巴西、泰國 | | | 待定 | | | 不適用 | | | |||||||
|
含有多肌苷酸-多胞苷酸佐劑的粘膜免疫原性物質
|
| |
新加坡益生
|
| |
澳大利亞、加拿大、香港、古巴、印度尼西亞、韓國、馬來西亞、新西蘭、菲律賓、新加坡、南非
|
| |
已批准
|
| |
2026至2028
|
| |
物質的組成
|
| ||
| 北京益生 | | | 中國 | | | 已批准 | | | 2026 | | | |||||||
|
新加坡益生
|
| | 臺灣(中國) | | | 已批准 | | | 2027 | | | |||||||
|
新加坡益生
|
| | 泰國、巴西 | | | 待定 | | | 不適用 | | | |||||||
鼠兔狂犬病疫苗(Vero細胞)
|
| |
一種含有鼠兔佐劑的狂犬病組合物
|
| |
新加坡益生
|
| |
中國、印度尼西亞、俄羅斯、南非
|
| |
已批准
|
| |
2034至2037
|
| |
物質的組成
|
|
|
新加坡益生
|
| |
巴西、印度、菲律賓、泰國、美國、越南
|
| | 待定 | | | 不適用 | | | |||||||
鼠兔YS-On-001(癌症)
|
| |
一種含有PIC的組合物,用於治療癌症
|
| |
新加坡益生
|
| |
美國、歐盟、俄羅斯、南非
|
| |
已批准
|
| |
2037至2038
|
| |
物質的組成
|
|
|
新加坡益生
|
| |
澳大利亞、巴西、加拿大、香港、古巴、印度尼西亞、印度、韓國、墨西哥、馬來西亞、新西蘭、菲律賓、新加坡、泰國、美國、越南
|
| | 待定 | | | 不適用 | | |
項目
|
| |
施工
區域 |
| |
實際/預期
施工 開工 日期 |
| |
預期為
施工 完工日期 |
| |
預期為
製造 容量 |
|
| | |
(平方米)
|
| | | | | | | |
(總數為
劑量/年) |
|
新加坡一家鼠兔狂犬病疫苗生產車間 | | | 14,577 | | | 2023年10月 | | | 2025年3月 | | | 待定 | |
瀋陽兩家鼠疫重組新冠肺炎疫苗生產車間(中國) | | | 6,831 | | | 2021年3月 | | | 2023年3月 | | | 5億 | |
產品
|
| |
許可證/許可證
|
| |
許可證/許可證
托架 |
| |
權威機構
|
| |
有效期
期間 |
|
YSJATM狂犬病疫苗 | | |
藥品重新註冊證書
|
| |
遼寧益生
|
| |
遼寧省醫療產品管理局
|
| |
2020.07.13 – 2025.07.12
|
|
YSJATM狂犬病疫苗/鼠兔重組COVID19疫苗 | | |
藥品生產許可證
|
| |
遼寧益生
|
| |
遼寧省醫療產品管理局
|
| |
2022.06.15 – 2024.08.14
|
|
| | |
截至2022年9月30日
|
| |||||||||
函數
|
| |
數量:
員工 |
| |
佔總數的%
|
| ||||||
研發
|
| | | | 206 | | | | | | 23.82 | | |
一般和行政
|
| | | | 172 | | | | | | 19.88 | | |
製造
|
| | | | 436 | | | | | | 50.40 | | |
銷售、市場營銷和患者服務
|
| | | | 51 | | | | | | 5.90 | | |
合計 | | | | | 865 | | | | | | 100 | | |
| | |
截至9月30日的6個月
|
| |
截至3月31日的財政年度
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
差異
|
| |
2022
|
| |
2021
|
| |
差異
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
人民幣
|
| |
$
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
$
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| ||||||||||||||||||||||||||||||||||||||||||
收入
|
| | | | 399,534,723 | | | | | | 56,274,081 | | | | | | 100.0 | | | | | | 269,433,426 | | | | | | 100.0 | | | | | | 130,101,297 | | | | | | 48.3 | | | | | | 502,949,894 | | | | | | 79,227,166 | | | | | | 100.0 | | | | | | 257,015,929 | | | | | | 100.0 | | | | | | 245,933,965 | | | | | | 95.7 | | |
收入成本
|
| | | | 93,700,779 | | | | | | 13,197,665 | | | | | | 100.0 | | | | | | 63,599,621 | | | | | | 100.0 | | | | | | 30,101,158 | | | | | | 47.3 | | | | | | 117,066,090 | | | | | | 18,440,832 | | | | | | 100.0 | | | | | | 59,656,877 | | | | | | 100.0 | | | | | | 57,409,213 | | | | | | 96.2 | | |
毛利
|
| | | | 305,833,944 | | | | | | 43,076,416 | | | | | | 76.5 | | | | | | 205,833,805 | | | | | | 76.4 | | | | | | 100,000,139 | | | | | | 48.6 | | | | | | 385,883,804 | | | | | | 60,786,334 | | | | | | 76.7 | | | | | | 197,359,052 | | | | | | 76.8 | | | | | | 188,524,752 | | | | | | 95.5 | | |
運營費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||
銷售費用
|
| | | | 150,228,079 | | | | | | 21,159,480 | | | | | | 46.4 | | | | | | 86,265,281 | | | | | | 32.9 | | | | | | 63,962,798 | | | | | | 74.1 | | | | | | 185,999,704 | | | | | | 29,299,597 | | | | | | 36.8 | | | | | | 73,485,259 | | | | | | 22.7 | | | | | | 112,514,445 | | | | | | 153.1 | | |
一般和行政
費用 |
| | | | 49,587,013 | | | | | | 6,984,283 | | | | | | 15.3 | | | | | | 51,664,591 | | | | | | 19.7 | | | | | | (2,077,578) | | | | | | (4.0) | | | | | | 107,620,500 | | | | | | 16,952,916 | | | | | | 21.3 | | | | | | 155,334,386 | | | | | | 48.1 | | | | | | (47,713,886) | | | | | | (30.7) | | |
研發費用
|
| | | | 123,861,107 | | | | | | 17,445,718 | | | | | | 38.3 | | | | | | 124,051,209 | | | | | | 47.4 | | | | | | (190,102) | | | | | | (0.2) | | | | | | 211,222,263 | | | | | | 33,272,780 | | | | | | 41.9 | | | | | | 94,387,144 | | | | | | 29.2 | | | | | | 116,835,119 | | | | | | 123.8 | | |
總運營費用
|
| | | | 323,676,199 | | | | | | 45,589,481 | | | | | | 100.0 | | | | | | 261,981,081 | | | | | | 100.0 | | | | | | 61,695,118 | | | | | | 23.5 | | | | | | 504,842,467 | | | | | | 79,525,293 | | | | | | 100.0 | | | | | | 323,206,789 | | | | | | 100.0 | | | | | | 181,635,678 | | | | | | 56.2 | | |
運營虧損
|
| | | | (17,842,255) | | | | | | (2,513,065) | | | | | | (4.5) | | | | | | (56,147,276) | | | | | | (20.8) | | | | | | 38,305,021 | | | | | | (68.2) | | | | | | (118,958,663) | | | | | | (18,738,959) | | | | | | (23.7) | | | | | | (125,847,737) | | | | | | (49.0) | | | | | | 6,889,074 | | | | | | (5.5) | | |
其他收入(費用): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||
與
相關的滯納金
所得税 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (11,464,741) | | | | | | 23.6 | | | | | | 11,464,741 | | | | | | (100.0) | | |
與所得税以外的其他税收有關的滯納金
税 |
| | | | — | | | | | | — | | | | | | — | | | | | | (112,420) | | | | | | (0.7) | | | | | | 112,420 | | | | | | (100.0) | | | | | | (231,231) | | | | | | (36,425) | | | | | | (1.3) | | | | | | (7,261,947) | | | | | | 15.0 | | | | | | 7,030,716 | | | | | | (96.8) | | |
社會保險相關滯納金
|
| | | | (299,417) | | | | | | (42,173) | | | | | | (4.1) | | | | | | (1,396,221) | | | | | | (8.3) | | | | | | 1,096,804 | | | | | | (78.6) | | | | | | (1,852,378) | | | | | | (291,796) | | | | | | (10.4) | | | | | | (7,701,793) | | | | | | 15.9 | | | | | | 5,849,415 | | | | | | (75.9) | | |
政府撥款
|
| | | | 22,456,691 | | | | | | 3,163,003 | | | | | | 308.4 | | | | | | 19,600,822 | | | | | | 117.1 | | | | | | 2,855,869 | | | | | | 14.6 | | | | | | 23,020,413 | | | | | | 3,626,290 | | | | | | 128.7 | | | | | | 3,530,405 | | | | | | (7.3) | | | | | | 19,490,008 | | | | | | 552.1 | | |
財務費用淨額
|
| | | | (14,949,434) | | | | | | (2,105,613) | | | | | | (205.3) | | | | | | (352,694) | | | | | | (2.2) | | | | | | (14,596,740) | | | | | | 4,138.6 | | | | | | (2,717,433) | | | | | | (428,064) | | | | | | (15.2) | | | | | | (29,689,927) | | | | | | 61.2 | | | | | | 26,972,494 | | | | | | (90.8) | | |
其他收入,淨額
|
| | | | 74,675 | | | | | | 10,518 | | | | | | 1.0 | | | | | | (993,957) | | | | | | (5.9) | | | | | | 1,068,632 | | | | | | (107.5) | | | | | | (327,987) | | | | | | (51,666) | | | | | | (1.8) | | | | | | 4,063,743 | | | | | | (8.4) | | | | | | (4,391,730) | | | | | | (108.1) | | |
其他收入總額,淨額
|
| | | | 7,282,515 | | | | | | 1,025,735 | | | | | | 100.0 | | | | | | 16,745,530 | | | | | | 100.0 | | | | | | (9,463,015) | | | | | | (56.5) | | | | | | 17,891,384 | | | | | | 2,818,339 | | | | | | 100.0 | | | | | | (48,524,260) | | | | | | 100.0 | | | | | | 66,415,644 | | | | | | (136.9) | | |
所得税前虧損
|
| | | | (10,559,740) | | | | | | (1,487,330) | | | | | | (2.6) | | | | | | (39,401,746) | | | | | | (14.6) | | | | | | 28,842,006 | | | | | | (73.2) | | | | | | (101,067,279) | | | | | | (15,920,620) | | | | | | (20.1) | | | | | | (174,371,997) | | | | | | (67.8) | | | | | | 73,304,718 | | | | | | (42.0) | | |
收入撥備
税費 |
| | | | (565,625) | | | | | | (79,668) | | | | | | (0.1) | | | | | | (5,689,586) | | | | | | (2.1) | | | | | | 5,123,961 | | | | | | (90.1) | | | | | | (4,937,122) | | | | | | (777,720) | | | | | | (1.0) | | | | | | (17,454,245) | | | | | | (6.8) | | | | | | 12,517,123 | | | | | | (71.7) | | |
淨虧損
|
| | | | (11,125,365) | | | | | | (1,566,998) | | | | | | (2.7) | | | | | | (45,091,332) | | | | | | (16.7) | | | | | | 33,965,967 | | | | | | (75.3) | | | | | | (106,004,401) | | | | | | (16,698,340) | | | | | | (21.1) | | | | | | (191,826,242) | | | | | | (74.6) | | | | | | 85,821,841 | | | | | | (44.7) | | |
| | |
截至9月30日的6個月
|
| |||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
差異
|
| |||||||||||||||||||||||||||
| | |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| ||||||||||||||||||
推廣和營銷服務費
|
| | | | 138,166,922 | | | | | | 92.0 | | | | | | 77,896,957 | | | | | | 90.3 | | | | | | 60,269,965 | | | | | | 77.4 | | |
員工福利支出
|
| | | | 11,086,976 | | | | | | 7.4 | | | | | | 7,426,168 | | | | | | 8.6 | | | | | | 3,660,808 | | | | | | 49.3 | | |
其他
|
| | | | 974,181 | | | | | | 0.6 | | | | | | 942,156 | | | | | | 1.1 | | | | | | 32,025 | | | | | | 3.4 | | |
合計
|
| | | | 150,228,079 | | | | | | 100 | | | | | | 86,265,281 | | | | | | 100 | | | | | | 63,962,798 | | | | | | 74.1 | | |
截至9月30日的6個月
|
| |
0 - 90天
|
| |
90 - 180天
|
| |
180 - 365天
|
| |
>365天
|
| |
合計
|
| |||||||||||||||
2022(人民幣)
|
| | | | 45,909,832 | | | | | | 50,517,783 | | | | | | 29,990,148 | | | | | | 11,328,780 | | | | | | 137,746,543 | | |
2022(美元)
|
| | | $ | 6,466,356 | | | | | $ | 7,115,381 | | | | | $ | 4,224,083 | | | | | $ | 1,595,648 | | | | | $ | 19,401,468 | | |
| | |
截至9月30日的6個月
|
| |||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
差異
|
| |||||||||||||||||||||||||||
| | |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| ||||||||||||||||||
員工福利支出
|
| | | | 20,634,246 | | | | | | 41.6 | | | | | | 18,778,964 | | | | | | 36.3 | | | | | | 1,855,282 | | | | | | 9.9 | | |
折舊和攤銷費用
|
| | | | 3,500,469 | | | | | | 7.1 | | | | | | 3,085,724 | | | | | | 6.0 | | | | | | 414,745 | | | | | | 13.4 | | |
專業服務費
|
| | | | 5,048,114 | | | | | | 10.2 | | | | | | 15,508,682 | | | | | | 30.0 | | | | | | (10,460,568) | | | | | | (67.4) | | |
辦公費
|
| | | | 1,329,449 | | | | | | 2.7 | | | | | | 1,019,819 | | | | | | 2.0 | | | | | | 309,630 | | | | | | 30.4 | | |
貿易應收賬款準備
|
| | | | 6,447,110 | | | | | | 13.0 | | | | | | 2,888,417 | | | | | | 5.6 | | | | | | 3,558,693 | | | | | | 123.2 | | |
報廢存貨備抵
|
| | | | (323,492) | | | | | | (0.7) | | | | | | — | | | | | | — | | | | | | (323,492) | | | | | | (100.0) | | |
税費和附加費
|
| | | | 3,196,939 | | | | | | 6.4 | | | | | | 3,065,689 | | | | | | 5.9 | | | | | | 131,250 | | | | | | 4.3 | | |
銀行手續費和匯兑差額
|
| | | | 5,120,896 | | | | | | 10.3 | | | | | | 1,636,971 | | | | | | 3.2 | | | | | | 3,483,925 | | | | | | 212.8 | | |
其他
|
| | | | 4,633,282 | | | | | | 9.3 | | | | | | 5,680,325 | | | | | | 11.0 | | | | | | (1,047,043) | | | | | | (18.4) | | |
合計
|
| | | | 49,587,013 | | | | | | 100.0 | | | | | | 51,664,591 | | | | | | 100.0 | | | | | | (2,077,578) | | | | | | (4.0) | | |
| | |
截至9月30日的6個月
|
| |||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
差異
|
| |||||||||||||||||||||||||||
| | |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| ||||||||||||||||||
檢測和臨牀試驗費用
|
| | | | 69,020,560 | | | | | | 55.7 | | | | | | 47,673,861 | | | | | | 38.4 | | | | | | 21,346,699 | | | | | | 44.8 | | |
諮詢服務費
|
| | | | 8,411,505 | | | | | | 6.8 | | | | | | 41,536,873 | | | | | | 33.5 | | | | | | (33,125,368) | | | | | | (79.7) | | |
員工福利支出
|
| | | | 33,812,314 | | | | | | 27.3 | | | | | | 24,577,264 | | | | | | 19.8 | | | | | | 9,235,050 | | | | | | 37.6 | | |
折舊和攤銷費用
|
| | | | 6,323,641 | | | | | | 5.1 | | | | | | 4,934,566 | | | | | | 4.0 | | | | | | 1,389,075 | | | | | | 28.1 | | |
辦公樓和租賃費
|
| | | | 588,586 | | | | | | 0.5 | | | | | | 565,381 | | | | | | 0.5 | | | | | | 23,205 | | | | | | 4.1 | | |
其他
|
| | | | 5,704,501 | | | | | | 4.6 | | | | | | 4,763,264 | | | | | | 3.8 | | | | | | 941,237 | | | | | | 19.8 | | |
合計 | | | | | 123,861,107 | | | | | | 100.0 | | | | | | 124,051,209 | | | | | | 100.0 | | | | | | (190,102) | | | | | | (0.2) | | |
| | |
截至9月30日的6個月
|
| |||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
差異
|
| |||||||||||||||||||||||||||
| | |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| ||||||||||||||||||
鼠兔重組新冠肺炎疫苗
|
| | | | 82,214,199 | | | | | | 66.4 | | | | | | 80,241,252 | | | | | | 64.7 | | | | | | 1,972,947 | | | | | | 2.5 | | |
鼠兔狂犬病疫苗
|
| | | | 17,519,659 | | | | | | 14.1 | | | | | | 8,965,209 | | | | | | 7.2 | | | | | | 8,554,450 | | | | | | 95.4 | | |
鼠兔YS-0N-001
|
| | | | 4,854,187 | | | | | | 3.9 | | | | | | 10,982,320 | | | | | | 8.9 | | | | | | (6,128,133) | | | | | | (55.8) | | |
鼠兔乙肝疫苗
|
| | | | 5,940,696 | | | | | | 4.8 | | | | | | 9,007,328 | | | | | | 7.3 | | | | | | (3,066,632) | | | | | | (34.0) | | |
鼠兔佐劑
|
| | | | 4,054,248 | | | | | | 3.3 | | | | | | 4,344,773 | | | | | | 3.5 | | | | | | (290,525) | | | | | | (6.7) | | |
YSJATM狂犬病疫苗
|
| | | | 4,275,750 | | | | | | 3.5 | | | | | | 5,221,734 | | | | | | 4.2 | | | | | | (945,984) | | | | | | (18.1) | | |
其他
|
| | | | 5,002,368 | | | | | | 4.0 | | | | | | 5,288,593 | | | | | | 4.2 | | | | | | (286,225) | | | | | | (5.4) | | |
合計 | | | | | 123,861,107 | | | | | | 100.0 | | | | | | 124,051,209 | | | | | | 100.0 | | | | | | (190,102) | | | | | | (0.2) | | |
| | |
截至2009年3月31日的財政年度
|
| |||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
差異
|
| |||||||||||||||||||||||||||
| | |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| ||||||||||||||||||
推廣和營銷服務費
|
| | | | 162,461,330 | | | | | | 87.3 | | | | | | 64,770,329 | | | | | | 88.1 | | | | | | 97,691,001 | | | | | | 150.8 | | |
員工福利支出
|
| | | | 20,283,326 | | | | | | 10.9 | | | | | | 4,049,357 | | | | | | 5.5 | | | | | | 16,233,969 | | | | | | 400.9 | | |
其他
|
| | | | 3,255,048 | | | | | | 1.8 | | | | | | 4,665,573 | | | | | | 6.4 | | | | | | (1,410,525) | | | | | | (30.2) | | |
合計
|
| | |
|
185,999,704
|
| | | |
|
100.0
|
| | | |
|
73,485,259
|
| | | |
|
100.0
|
| | | |
|
112,514,445
|
| | | |
|
153.1
|
| |
截至2009年3月31日的財政年度
|
| |
0 - 90天
|
| |
90 - 180天
|
| |
180 - 365天
|
| |
>365天
|
| |
合計
|
| |||||||||||||||
2022(人民幣)
|
| | | | 73,593,680 | | | | | | 64,397,895 | | | | | | 58,064,055 | | | | | | 7,184,920 | | | | | | 203,240,550 | | |
2022(美元)
|
| | | $ | 11,592,842 | | | | | $ | 10,144,276 | | | | | $ | 9,146,538 | | | | | $ | 1,131,804 | | | | | $ | 32,015,460 | | |
| | |
截至2009年3月31日的財政年度
|
| |||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
差異
|
| |||||||||||||||||||||||||||
| | |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| ||||||||||||||||||
員工福利支出
|
| | | | 41,599,522 | | | | | | 38.7 | | | | | | 89,872,239 | | | | | | 57.9 | | | | | | (48,272,717) | | | | | | (53.7) | | |
折舊和攤銷費用
|
| | | | 5,998,308 | | | | | | 5.6 | | | | | | 9,489,983 | | | | | | 6.1 | | | | | | (3,491,675) | | | | | | (36.8) | | |
專業服務費
|
| | | | 30,680,853 | | | | | | 28.5 | | | | | | 33,649,233 | | | | | | 21.7 | | | | | | (2,968,380) | | | | | | (8.8) | | |
辦公費
|
| | | | 2,766,021 | | | | | | 2.6 | | | | | | 4,020,338 | | | | | | 2.6 | | | | | | (1,254,317) | | | | | | (31.2) | | |
貿易應收賬款準備
|
| | | | 5,082,725 | | | | | | 4.7 | | | | | | 6,998,818 | | | | | | 4.5 | | | | | | (1,916,093) | | | | | | (27.4) | | |
報廢存貨備抵
|
| | | | 4,393,629 | | | | | | 4.1 | | | | | | — | | | | | | — | | | | | | 4,393,629 | | | | | | 100.0 | | |
税費和附加費
|
| | | | 5,379,934 | | | | | | 5.0 | | | | | | 4,004,265 | | | | | | 2.6 | | | | | | 1,375,669 | | | | | | 34.4 | | |
其他
|
| | | | 11,719,508 | | | | | | 10.8 | | | | | | 7,299,510 | | | | | | 4.6 | | | | | | 4,419,998 | | | | | | 60.4 | | |
合計 | | | | | 107,620,500 | | | | | | 100.0 | | | | | | 155,334,386 | | | | | | 100 | | | | | | (47,713,886) | | | | | | (30.7) | | |
| | |
截至2009年3月31日的財政年度
|
| |||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
差異
|
| |||||||||||||||||||||||||||
| | |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| ||||||||||||||||||
檢測和臨牀試驗費用
|
| | | | 74,166,285 | | | | | | 35.1 | | | | | | 20,480,320 | | | | | | 21.7 | | | | | | 53,685,965 | | | | | | 262.1 | | |
諮詢服務費
|
| | | | 59,975,917 | | | | | | 28.4 | | | | | | 31,492,876 | | | | | | 33.4 | | | | | | 28,483,041 | | | | | | 90.4 | | |
員工福利支出
|
| | | | 56,513,100 | | | | | | 26.8 | | | | | | 29,178,337 | | | | | | 30.9 | | | | | | 27,334,763 | | | | | | 93.7 | | |
折舊及攤銷
|
| | | | 10,796,480 | | | | | | 5.1 | | | | | | 6,331,638 | | | | | | 6.7 | | | | | | 4,464,842 | | | | | | 70.5 | | |
辦公樓和租賃費
|
| | | | 1,039,327 | | | | | | 0.5 | | | | | | 3,446,146 | | | | | | 3.7 | | | | | | (2,406,819) | | | | | | (69.8) | | |
其他
|
| | | | 8,731,154 | | | | | | 4.1 | | | | | | 3,457,827 | | | | | | 3.6 | | | | | | 5,273,327 | | | | | | 152.5 | | |
合計 | | | | | 211,222,263 | | | | | | 100.0 | | | | | | 94,387,144 | | | | | | 100.0 | | | | | | 116,835,119 | | | | | | 123.8 | | |
| | |
截至2009年3月31日的財政年度
|
| |||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
差異
|
| |||||||||||||||||||||||||||
| | |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| ||||||||||||||||||
鼠兔重組新冠肺炎疫苗
|
| | | | 127,773,439 | | | | | | 60.5 | | | | | | 33,903,400 | | | | | | 35.9 | | | | | | 93,870,039 | | | | | | 276.9 | | |
鼠兔狂犬病疫苗
|
| | | | 24,272,368 | | | | | | 11.5 | | | | | | 13,718,774 | | | | | | 14.5 | | | | | | 10,553,594 | | | | | | 76.9 | | |
鼠兔YS-0N-001
|
| | | | 16,528,066 | | | | | | 7.8 | | | | | | 4,312,590 | | | | | | 4.6 | | | | | | 12,215,476 | | | | | | 283.3 | | |
鼠兔乙肝疫苗
|
| | | | 16,438,478 | | | | | | 7.8 | | | | | | 7,536,556 | | | | | | 8.0 | | | | | | 8,901,922 | | | | | | 118.1 | | |
鼠兔佐劑
|
| | | | 8,171,893 | | | | | | 3.9 | | | | | | 26,036,582 | | | | | | 27.6 | | | | | | (17,864,689) | | | | | | (68.6) | | |
YSJA-TM狂犬病疫苗
|
| | | | 7,579,877 | | | | | | 3.6 | | | | | | 3,939,781 | | | | | | 4.2 | | | | | | 3,640,096 | | | | | | 92.4 | | |
其他
|
| | | | 10,458,142 | | | | | | 4.9 | | | | | | 4,939,461 | | | | | | 5.2 | | | | | | 5,518,681 | | | | | | 111.7 | | |
合計 | | | | | 211,222,263 | | | | | | 100.0 | | | | | | 94,387,144 | | | | | | 100.0 | | | | | | 116,835,119 | | | | | | 123.8 | | |
| | |
截至9月30日的6個月
|
| |
截至2009年3月31日的財政年度
|
| ||||||||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||||||||||||||
| | |
人民幣
|
| |
$
|
| |
人民幣
|
| |
人民幣
|
| |
$
|
| |
人民幣
|
| ||||||||||||||||||
運營中使用的淨現金
活動 |
| | | | (107,395,153) | | | | | | (15,126,504) | | | | | | (176,984,374) | | | | | | (173,545,357) | | | | | | (27,337,727) | | | | | | (246,610,437) | | |
用於投資的現金淨額
活動 |
| | | | (19,024,351) | | | | | | (2,679,561) | | | | | | (203,390,377) | | | | | | (298,923,958) | | | | | | (47,087,987) | | | | | | (104,238,941) | | |
融資活動提供的現金淨額
|
| | | | 51,907,325 | | | | | | 7,311,097 | | | | | | 43,885,865 | | | | | | 364,558,145 | | | | | | 57,427,010 | | | | | | 739,258,696 | | |
外匯匯率對現金及現金等價物的影響
|
| | | | 30,471,942 | | | | | | 4,291,943 | | | | | | (4,446,301) | | | | | | (11,478,411) | | | | | | (1,808,136) | | | | | | (2,674) | | |
現金和現金等價物淨減少
|
| | | | (44,040,237) | | | | | | (6,203,025) | | | | | | (340,935,187) | | | | | | (119,389,581) | | | | | | (18,806,840) | | | | | | 388,406,644 | | |
會計年度開始時的現金和受限現金
|
| | | | 271,067,503 | | | | | | 38,179,597 | | | | | | 390,457,084 | | | | | | 390,457,084 | | | | | | 61,506,740 | | | | | | 2,050,440 | | |
財政年度末的現金和限制性現金
|
| | | | 227,027,266 | | | | | | 31,976,572 | | | | | | 49,521,897 | | | | | | 271,067,503 | | | | | | 42,699,900 | | | | | | 390,457,084 | | |
還款日
|
| |
分期付款
|
| |||
2025年4月7日
|
| | | $ | 6,400,000 | | |
2025年7月7日
|
| | | | 6,400,000 | | |
2025年10月7日
|
| | | | 6,400,000 | | |
2026年1月7日
|
| | | | 6,400,000 | | |
2026年4月7日
|
| | | | 6,400,000 | | |
2026年7月7日
|
| | | | 8,000,000 | | |
合計 | | | | $ | 40,000,000 | | |
淨銷售額層級
|
| |
版税
|
| |||
在一個財政年度內版税產品年淨銷售額低於或等於5億元人民幣的部分
|
| | | | 1.5% | | |
一個財政年度版税產品年淨銷售額大於5億元人民幣但小於等於10億元人民幣的部分
|
| | | | 3.0% | | |
一個財政年度版税產品年淨銷售額超過10億元的部分
|
| | | | 3.5% | | |
淨銷售額層級
|
| |
版税
|
| |||
在一個財政年度內版税產品年淨銷售額低於或等於5億元人民幣的部分
|
| | | | 0.6% | | |
一個財政年度版税產品年淨銷售額大於5億元人民幣但小於等於10億元人民幣的部分
|
| | | | 1.2% | | |
淨銷售額層級
|
| |
版税
|
| |||
一個財政年度版税產品年淨銷售額超過10億元的部分
|
| | | | 1.4% | | |
截至2009年3月31日的財政年度
|
| |
截至2022年3月31日
|
| |
截至2022年9月30日
|
| ||||||||||||||||||
| | |
(人民幣)
|
| |
($)
|
| |
(人民幣)
|
| |
($)
|
| ||||||||||||
2023
|
| | | | 4,947,481 | | | | | $ | 779,352 | | | | | | 5,748,070 | | | | | $ | 809,610 | | |
2024
|
| | | | 4,837,260 | | | | | | 761,989 | | | | | | 5,029,426 | | | | | | 708,390 | | |
2025
|
| | | | 4,922,251 | | | | | | 775,377 | | | | | | 3,921,138 | | | | | | 552,289 | | |
2026
|
| | | | 1,479,661 | | | | | | 233,084 | | | | | | 158,029 | | | | | | 22,257 | | |
2027年及以後
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
租賃支付總額
|
| | | | 16,186,653 | | | | | | 2,549,802 | | | | |
|
14,856,663
|
| | | |
|
2,092,546
|
| |
少:利息
|
| | | | (1,259,141) | | | | | | (198,346) | | | | | | (928,262) | | | | | | (130,744) | | |
經營租賃負債現值
|
| | | | 14,927,512 | | | | | $ | 2,351,456 | | | | |
|
13,928,401
|
| | | | $ | 1,961,802 | | |
| | |
峯會
醫療保健 收購 公司 (歷史) |
| |
YS Biophma
(歷史) |
| |
形式
調整(無 贖回 場景) |
| | | | |
形式
組合(否 贖回 場景) |
| |
形式
組合(否 贖回 場景) |
| |
形式
調整 (100% 贖回 場景) |
| | | | |
形式
組合 (100% 贖回 場景) |
| |
形式
組合 (100% 贖回 場景) |
| ||||||||||||||||||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(人民幣)
|
| | | | |
(人民幣)
|
| |
($)
|
| | | | | | | | | | |
(人民幣)
|
| |
($)
|
| |||||||||||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金
等價物 |
| | | | 497,675 | | | | | | 226,765,500 | | | | | | — | | | | | | | | | 227,263,175 | | | | | $ | 32,009,800 | | | | | | — | | | | | | | | | 227,263,175 | | | | | $ | 32,009,800 | | |
| | | | | — | | | | | | — | | | | | | 1,420,595,390 | | | |
(A)
(Aa)
|
| | | | 1,420,595,390 | | | | | | 200,089,494 | | | | | | (1,428,481,485) | | | |
(C)
|
| | | | (7,886,095) | | | | | | (1,110,749) | | |
| | | | | — | | | | | | — | | | | | | 212,994,000 | | | |
(F)
|
| | | | 212,994,000 | | | | | | 30,000,000 | | | | | | — | | | | | | | | | 212,994,000 | | | | | | 30,000,000 | | |
| | | | | — | | | | | | — | | | | | | (30,174,150) | | | |
(G)
|
| | | | (30,174,150) | | | | | | (4,250,000) | | | | | | — | | | | | | | | | (30,174,150) | | | | | | (4,250,000) | | |
| | | | | — | | | | | | — | | | | | | 4,969,860 | | | |
(J)
|
| | | | 4,969,860 | | | | | | 700,000 | | | | | | — | | | | | | | | | 4,969,860 | | | | | | 700,000 | | |
受限現金
|
| | | | — | | | | | | 261,766 | | | | | | — | | | | | | | | | 261,766 | | | | | | 36,869 | | | | | | — | | | | | | | | | 261,766 | | | | | | 36,869 | | |
應收賬款淨額
|
| | | | — | | | | | | 468,359,388 | | | | | | — | | | | | | | | | 468,359,388 | | | | | | 65,967,969 | | | | | | — | | | | | | | | | 468,359,388 | | | | | | 65,967,969 | | |
預付款給供應商,
淨額 |
| | | | — | | | | | | 7,556,142 | | | | | | — | | | | | | | | | 7,556,142 | | | | | | 1,064,275 | | | | | | — | | | | | | | | | 7,556,142 | | | | | | 1,064,275 | | |
庫存
|
| | | | — | | | | | | 161,667,187 | | | | | | — | | | | | | | | | 161,667,187 | | | | | | 22,770,668 | | | | | | — | | | | | | | | | 161,667,187 | | | | | | 22,770,668 | | |
預付費用和其他流動資產
|
| | | | 1,551,626 | | | | | | 6,942,700 | | | | | | — | | | | | | | | | 8,494,326 | | | | | | 1,196,418 | | | | | | — | | | | | | | | | 8,494,326 | | | | | | 1,196,418 | | |
流動資產總額
|
| | | | 2,049,301 | | | | | | 871,552,683 | | | | | | 1,608,385,100 | | | | | | | | | 2,481,987,084 | | | | | | 349,585,493 | | | | | | (1,428,481,485) | | | | | | | | | 1,053,505,599 | | | | | | 148,385,250 | | |
信託賬户中持有的投資
|
| | | | 1,428,481,485 | | | | | | — | | | | | | (1,428,481,485) | | | |
(A)
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | |
財產和設備,
淨額 |
| | | | — | | | | | | 557,366,853 | | | | | | — | | | | | | | | | 557,366,853 | | | | | | 78,504,585 | | | | | | — | | | | | | | | | 557,366,853 | | | | | | 78,504,585 | | |
無形資產淨值
|
| | | | — | | | | | | 81,314,933 | | | | | | — | | | | | | | | | 81,314,933 | | | | | | 11,453,130 | | | | | | — | | | | | | | | | 81,314,933 | | | | | | 11,453,130 | | |
經營性租賃使用權資產,淨額
|
| | | | — | | | | | | 13,067,129 | | | | | | — | | | | | | | | | 13,067,129 | | | | | | 1,840,493 | | | | | | — | | | | | | | | | 13,067,129 | | | | | | 1,840,493 | | |
遞延税金資產淨額
|
| | | | — | | | | | | 2,473,459 | | | | | | — | | | | | | | | | 2,473,459 | | | | | | 348,384 | | | | | | — | | | | | | | | | 2,473,459 | | | | | | 348,384 | | |
其他資產,非
當前 |
| | | | — | | | | | | 22,663,063 | | | | | | — | | | | | | | | | 22,663,063 | | | | | | 3,192,071 | | | | | | — | | | | | | | | | 22,663,063 | | | | | | 3,192,071 | | |
總資產
|
| | | | 1,430,530,786 | | | | | | 1,548,438,120 | | | | | | 179,903,615 | | | | | | | | | 3,158,872,521 | | | | | $ | 444,924,156 | | | | | | (1,428,481,485) | | | | | | | | | 1,730,391,036 | | | | | $ | 243,723,913 | | |
負債和權益(赤字)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
短期貸款
|
| | | | — | | | | | | 163,641,078 | | | | | | — | | | | | | | | | 163,641,078 | | | | | $ | 23,048,688 | | | | | | — | | | | | | | | | 163,641,078 | | | | | $ | 23,048,688 | | |
應付賬款
|
| | | | — | | | | | | 37,394,178 | | | | | | — | | | | | | | | | 37,394,178 | | | | | | 5,266,934 | | | | | | — | | | | | | | | | 37,394,178 | | | | | | 5,266,934 | | |
應計費用和其他負債
|
| | | | — | | | | | | 367,283,321 | | | | | | — | | | | | | | | | 367,283,321 | | | | | | 51,731,502 | | | | | | — | | | | | | | | | 367,283,321 | | | | | | 51,731,502 | | |
相關應收金額
派對 |
| | | | 212,994 | | | | | | — | | | | | | — | | | | | | | | | 212,994 | | | | | | 30,000 | | | | | | — | | | | | | | | | 212,994 | | | | | | 30,000 | | |
當前運營部分
租賃負債 |
| | | | — | | | | | | 3,524,558 | | | | | | — | | | | | | | | | 3,524,558 | | | | | | 496,431 | | | | | | — | | | | | | | | | 3,524,558 | | | | | | 496,431 | | |
延期政府撥款-當前
|
| | | | — | | | | | | 3,495,701 | | | | | | — | | | | | | | | | 3,495,701 | | | | | | 492,366 | | | | | | — | | | | | | | | | 3,495,701 | | | | | | 492,366 | | |
應計產品成本和費用
|
| | | | 4,259,568 | | | | | | — | | | | | | — | | | | | | | | | 4,259,568 | | | | | | 599,956 | | | | | | — | | | | | | | | | 4,259,568 | | | | | | 599,956 | | |
流動負債總額
|
| | | | 4,472,562 | | | | | | 575,338,836 | | | | | | — | | | | | | | | | 579,811,398 | | | | | | 81,665,877 | | | | | | — | | | | | | | | | 579,811,398 | | | | | | 81,665,877 | | |
非流動負債: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
長期貸款
|
| | | | — | | | | | | 283,992,000 | | | | | | — | | | | | | | | | 283,992,000 | | | | | | 40,000,000 | | | | | | — | | | | | | | | | 283,992,000 | | | | | | 40,000,000 | | |
經營租賃負債的非流動部分
|
| | | | — | | | | | | 10,403,843 | | | | | | — | | | | | | | | | 10,403,843 | | | | | | 1,465,371 | | | | | | — | | | | | | | | | 10,403,843 | | | | | | 1,465,371 | | |
延期的政府撥款-非當前
|
| | | | — | | | | | | 20,826,966 | | | | | | — | | | | | | | | | 20,826,966 | | | | | | 2,933,458 | | | | | | — | | | | | | | | | 20,826,966 | | | | | | 2,933,458 | | |
FPA責任
|
| | | | 22,789,847 | | | | | | — | | | | | | — | | | | | | | | | 22,789,847 | | | | | | 3,209,928 | | | | | | — | | | | | | | | | 22,789,847 | | | | | | 3,209,928 | | |
保修責任
|
| | | | 17,145,179 | | | | | | — | | | | | | (10,649,700) | | | |
(I)
|
| | | | 6,495,479 | | | | | | 914,882 | | | | | | — | | | | | | | | | 6,495,479 | | | | | | 914,882 | | |
總負債
|
| | | | 44,407,588 | | | | | | 890,561,645 | | | | | | (10,649,700) | | | | | | | | | 924,319,533 | | | | | | 130,189,516 | | | | | | — | | | | | | | | | 924,319,533 | | | | | | 130,189,516 | | |
| | |
峯會
醫療保健 收購 公司 (歷史) |
| |
YS Biophma
(歷史) |
| |
形式
調整(無 贖回 場景) |
| | | | |
形式
組合(否 贖回 場景) |
| |
形式
組合(否 贖回 場景) |
| |
形式
調整 (100% 贖回 場景) |
| | | | |
形式
組合 (100% 贖回 場景) |
| |
形式
組合 (100% 贖回 場景) |
| ||||||||||||||||||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(人民幣)
|
| | | | |
(人民幣)
|
| |
($)
|
| | | | | | | | | | |
(人民幣)
|
| |
($)
|
| |||||||||||||||||||||
股東虧損 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股可能會被贖回
|
| | | | 1,428,481,485 | | | | | | — | | | | | | (1,428,481,485) | | | |
(B)
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | |
系列A可贖回可兑換汽車
優先股 |
| | | | — | | | | | | 551,004,725 | | | | | | (551,004,725) | | | |
(C)
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | |
B系列可贖回可轉換優先股
|
| | | | — | | | | | | 1,057,557,002 | | | | | | (1,057,557,002) | | | |
(C)
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | |
股東(虧損)
股權: |
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | |
A類普通股
|
| | | | — | | | | | | — | | | | | | 3,839 | | | |
(D)
|
| | | | 3,839 | | | | | | 541 | | | | | | (3,022) | | | |
(E)
|
| | | | 816 | | | | | | 115 | | |
| | | | | — | | | | | | — | | | | | | 7,978 | | | |
(E)
|
| | | | 7,978 | | | | | | 1,124 | | | | | | — | | | | | | | | | 7,978 | | | | | | 1,124 | | |
| | | | | — | | | | | | — | | | | | | 589 | | | |
(F)
|
| | | | 589 | | | | | | 83 | | | | | | 149 | | | | | | | | | 738 | | | | | | 104 | | |
| | | | | — | | | | | | — | | | | | | 3,087 | | | |
(C)
|
| | | | 3,087 | | | | | | 435 | | | | | | — | | | | | | | | | 3,087 | | | | | | 435 | | |
| | | | | — | | | | | | — | | | | | | 1 | | | |
(G)
|
| | | | 1 | | | | | | — | | | | | | — | | | | | | | | | 1 | | | | | | — | | |
| | | | | — | | | | | | — | | | | | | 1,420 | | | |
(I)
|
| | | | 1420 | | | | | | 200 | | | | | | — | | | | | | | | | 1420 | | | | | | 200 | | |
| | | | | — | | | | | | — | | | | | | 99 | | | |
(J)
|
| | | | 99 | | | | | | 14 | | | | | | — | | | | | | | | | 99 | | | | | | 14 | | |
B類普通股
|
| | | | 4,082 | | | | | | — | | | | | | (4,082) | | | |
(D)
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | |
億盛普通股
|
| | | | — | | | | | | 7,978 | | | | | | (7,978) | | | |
(E)
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | |
額外實收
大寫 |
| | | | — | | | | | | 808,648,509 | | | | | | — | | | | | | | | | 808,648,509 | | | | | | 113,897,365 | | | | | | — | | | | | | | | | 808,648,509 | | | | | | 113,897,365 | | |
| | | | | — | | | | | | — | | | | | | 1,428,481,485 | | | |
(B)
|
| | | | 1,428,481,485 | | | | | | 201,200,243 | | | | | | (1,428,481,485) | | | |
(C)
|
| | | | — | | | | | | — | | |
| | | | | — | | | | | | — | | | | | | 1,608,558,640 | | | |
(C)
|
| | | | 1,608,558,640 | | | | | | 226,563,937 | | | | | | — | | | | | | | | | 1,608,558,640 | | | | | | 226,563,937 | | |
| | | | | — | | | | | | — | | | | | | 212,993,411 | | | |
(F)
|
| | | | 212,993,411 | | | | | | 29,999,917 | | | | | | (149) | | | | | | | | | 212,993,262 | | | | | | 29,999,896 | | |
| | | | | — | | | | | | — | | | | | | (42,362,369) | | | |
(H)
|
| | | | (42,362,369) | | | | | | (5,966,699) | | | | | | — | | | | | | | | | (42,362,369) | | | | | | (5,966,699) | | |
| | | | | — | | | | | | — | | | | | | (30,174,151) | | | |
(G)
|
| | | | (30,174,151) | | | | | | (4,250,000) | | | | | | — | | | | | | | | | (30,174,151) | | | | | | (4,250,000) | | |
| | | | | — | | | | | | — | | | | | | 60,427,882 | | | |
(I)
|
| | | | 60,427,882 | | | | | | 8,511,209 | | | | | | — | | | | | | | | | 60,427,882 | | | | | | 8,511,209 | | |
| | | | | — | | | | | | — | | | | | | 4,969,761 | | | |
(J)
|
| | | | 4,969,761 | | | | | | 699,986 | | | | | | — | | | | | | | | | 4,969,761 | | | | | | 699,986 | | |
累計虧損
|
| | | | (42,362,369) | | | | | | (1,673,775,766) | | | | | | (7,885,852) | | | |
(D)
(Aa) |
| | | | (1,724,023,987) | | | | | | (242,827,120) | | | | | | 3,022 | | | |
(E)
|
| | | | (1,724,090,964) | | | | | | (242,826,694) | | |
| | | | | — | | | | | | — | | | | | | 42,362,369 | | | |
(H)
|
| | | | 42,362,369 | | | | | | 5,966,699 | | | | | | — | | | | | | | | | 42,362,369 | | | | | | 5,966,699 | | |
| | | | | — | | | | | | — | | | | | | (49,779,602) | | | |
(I)
|
| | | | (49,779,602) | | | | | | (7,011,409) | | | | | | — | | | | | | | | | (49,779,602) | | | | | | (7,011,409 | | |
累計其他綜合損失
|
| | | | — | | | | | | (85,565,973) | | | | | | — | | | | | | | | | (85,565,973) | | | | | | (12,051,885) | | | | | | — | | | | | | | | | (85,565,973) | | | | | | (12,051,885) | | |
股東(赤字)合計
股權 |
| | | | (42,358,287) | | | | | | (950,685,252) | | | | | | 3,227,596,527 | | | | | | | | | 2,234,552,988 | | | | | | 314,734,640 | | | | | | (1,428,481,485) | | | | | | | | | 806,071,503 | | | | | | 113,534,397 | | |
總負債、可轉換優先股和股東(虧損)權益
|
| | | | 1,430,530,786 | | | | | | 1,548,438,120 | | | | | | 179,903,615 | | | | | | | | | 3,158,872,521 | | | | | $ | 444,924,156 | | | | | | (1,428,481,485) | | | | | | | | | 1,730,391,036 | | | | | | 243,723,913 | | |
|
| | |
峯會
醫療保健 收購 公司 (歷史) |
| |
YS Biophma
(歷史) |
| |
形式
調整(無 贖回 場景) |
| | | | |
形式
組合(否 贖回 場景) |
| |
形式
組合(否 贖回 場景) |
| |
形式
調整(100% 贖回 場景) |
| |
形式
合計(100% 贖回 場景) |
| |
形式
合計(100% 贖回 場景) |
| ||||||||||||||||||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(人民幣)
|
| | | | |
(人民幣)
|
| |
($)
|
| | | | | | | |
(人民幣)
|
| |
($)
|
| |||||||||||||||||||||
收入 | | | | | — | | | | | | 399,534,723 | | | | | | — | | | | | | | | | 399,534,723 | | | | | $ | 56,274,081 | | | | | | — | | | | | | 399,534,723 | | | | | $ | 56,274,081 | | |
收入成本
|
| | |
|
—
|
| | | | | 93,700,779 | | | | | | — | | | | | | | | | 93,700,779 | | | | | | 13,197,665 | | | | | | — | | | | | | 93,700,779 | | | | | | 13,197,665 | | |
毛利
|
| | |
|
—
|
| | | |
|
305,833,944
|
| | | | | — | | | | | | | |
|
305,833,944
|
| | | |
|
43,076,416
|
| | | | | — | | | | |
|
305,833,944
|
| | | |
|
43,076,416
|
| |
運營費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
銷售
|
| | | | — | | | | | | 150,228,079 | | | | | | — | | | | | | | | | 150,228,079 | | | | | | 21,159,480 | | | | | | — | | | | | | 150,228,079 | | | | | | 21,159,480 | | |
一般和行政
|
| | | | 6,669,240 | | | | | | 49,587,013 | | | | | | — | | | | | | | | | 56,256,253 | | | | | | 7,923,639 | | | | | | — | | | | | | 56,256,253 | | | | | | 7,923,639 | | |
研發
|
| | | | — | | | | | | 123,861,107 | | | | | | — | | | | | | | | | 123,861,107 | | | | | | 17,445,718 | | | | | | — | | | | | | 123,861,107 | | | | | | 17,445,718 | | |
總運營費用
|
| | |
|
6,669,240
|
| | | |
|
323,676,199
|
| | | | | — | | | | | | | |
|
330,345,439
|
| | | |
|
46,528,837
|
| | | | | — | | | | |
|
330,345,439
|
| | | |
|
46,528,837
|
| |
| | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
運營虧損
|
| | | | (6,669,240) | | | | | | (17,842,255) | | | | | | — | | | | | | | | | (24,511,495) | | | | | | (3,452,421) | | | | | | — | | | | | | (24,511,495) | | | | | | (3,452,421) | | |
其他(費用)收入: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
與社保相關的滯納金
保險 |
| | | | — | | | | | | (299,417) | | | | | | — | | | | | | | | | (299,417) | | | | | | (42,173) | | | | | | — | | | | | | (299,417) | | | | | | (42,173) | | |
政府撥款
|
| | | | — | | | | | | 22,456,691 | | | | | | — | | | | | | | | | 22,456,691 | | | | | | 3,163,003 | | | | | | — | | | | | | 22,456,691 | | | | | | 3,163,003 | | |
利息支出,淨額
|
| | | | | | | | | | (14,949,434) | | | | | | | | | | | | | | | (14,949,434) | | | | | | (2,105,613) | | | | | | | | | | | | (14,949,434) | | | | | | (2,105,613) | | |
其他收入(支出),淨額
|
| | | | — | | | | | | 74,675 | | | | | | — | | | | | | | | | 74,675 | | | | | | 10,518 | | | | | | — | | | | | | 74,675 | | | | | | 10,518 | | |
FPA公允價值變動
|
| | | | (3,709,066) | | | | | | — | | | | | | — | | | | | | | | | (3,709,066) | | | | | | (522,418) | | | | | | — | | | | | | (3,709,066) | | | | | | (522,418) | | |
權證負債公允價值變動
|
| | | | 5,350,784 | | | | | | — | | | | | | (3,557,000) | | | |
(J)
|
| | | | 1,793,784 | | | | | | 252,653 | | | | | | — | | | | | | 1,793,784 | | | | | | 252,653 | | |
信託賬户中的投資賺取利息
|
| | | | 7,886,095 | | | | | | — | | | | | | (7,886,095) | | | |
(Aa)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
延期承銷佣金終止時確認的收益
|
| | | | 47,068,000 | | | | | | — | | | | | | — | | | | | | | | | 47,068,000 | | | | | | 6,629,483 | | | | | | — | | | | | | 47,068,000 | | | | | | 6,629,483 | | |
其他(費用)收入合計
|
| | |
|
56,595,813
|
| | | |
|
7,282,515
|
| | | |
|
(11,443,095)
|
| | | | | | |
|
52,435,233
|
| | | |
|
7,385,453
|
| | | | | — | | | | |
|
52,435,233
|
| | | |
|
7,385,453
|
| |
息前收入/(虧損)
税費 |
| | | | 49,926,573 | | | | | | (10,559,740) | | | | | | (11,443,095) | | | | | | | | | 27,923,738 | | | | | | 3,933,032 | | | | | | — | | | | | | 27,923,738 | | | | | | 3,933,032 | | |
所得税費用
|
| | | | — | | | | | | (565,625) | | | | | | — | | | | | | | | | (565,625) | | | | | | (79,668) | | | | | | — | | | | | | (565,625) | | | | | | (79,668) | | |
淨收益/(虧損)
|
| | | | 49,926,573 | | | | | | (11,125,365) | | | | | | (11,443,095) | | | | | | | | | 27,358,113 | | | | | | 3,853,364 | | | | | | — | | | | | | 27,358,113 | | | | | | 3,853,364 | | |
增加到贖回價值
可兑換可贖回 優先股 |
| | | | — | | | | | | (72,083,238) | | | | | | — | | | | | | | | | (72,083,238) | | | | | | (10,152,855) | | | | | | — | | | | | | (72,083,238) | | | | | | (10,152,855) | | |
易升生物股份有限公司淨虧損
|
| | | | 49,926,573 | | | | | | (83,208,603) | | | | | | (11,443,095) | | | | | | | | | (44,725,125) | | | | | $ | (6,299,491) | | | | | | — | | | | | | (44,725,125) | | | | | $ | (6,299,491) | | |
淨收益/(虧損)
|
| | | | 49,926,573 | | | | | | (11,125,365) | | | | | | (11,443,095) | | | | | | | | | 27,358,113 | | | | | | 3,853,364 | | | | | | — | | | | | | 27,358,113 | | | | | | 3,853,364 | | |
外幣折算
虧損 |
| | | | — | | | | | | (168,653,952) | | | | | | — | | | | | | | | | (168,653,952) | | | | | | (23,754,747) | | | | | | — | | | | | | (168,653,952) | | | | | | (23,754,747) | | |
總綜合收益/(虧損)
|
| | |
|
49,926,573
|
| | | |
|
(179,779,317)
|
| | | |
|
(11,443,095)
|
| | | | | | |
|
(141,295,839)
|
| | | |
|
(19,901,383)
|
| | | | | — | | | | |
|
(141,295,839)
|
| | | |
|
(19,901,383)
|
| |
每股虧損*: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
-基本版和稀釋版
|
| | | | 1.94 | | | | | | (0.03) | | | | | | — | | | | | | | | | 0.24 | | | | | $ | 0.03 | | | | | | — | | | | | | 0.30 | | | | | $ | 0.04 | | |
已發行普通股加權平均數*:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
-基本版和稀釋版
|
| | | | 25,750,000 | | | | | | 333,699,980 | | | | | | — | | | | | | | | | 113,460,795 | | | | | | 113,460,795 | | | | | | — | | | | | | 92,174,995 | | | | | | 92,174,995 | | |
| | |
峯會
醫療保健 收購 公司 (歷史) |
| |
益生比奧
(歷史) |
| |
形式
調整(無 贖回 場景) |
| | | | | | | |
形式
組合(否 贖回 場景) |
| |
形式
組合(否 贖回 場景) |
| |
形式
調整(100% 贖回 場景) |
| |
形式
合計(100% 贖回 場景) |
| |
形式
合計(100% 贖回 場景) |
| ||||||||||||||||||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(人民幣)
|
| | | | | | | |
(人民幣)
|
| |
($)
|
| | | | | | | |
(人民幣)
|
| |
($)
|
| |||||||||||||||||||||
收入 | | | | | — | | | | | | 502,949,894 | | | | | | — | | | | | | | | | | | | 502,949,894 | | | | | $ | 79,227,166 | | | | | | — | | | | | | 502,949,894 | | | | | $ | 79,227,166 | | |
收入成本
|
| | |
|
—
|
| | | | | 117,066,090 | | | | | | — | | | | | | | | | | | | 117,066,090 | | | | | | 18,440,832 | | | | |
|
—
|
| | | | | 117,066,090 | | | | | | 18,440,832 | | |
毛利
|
| | | | — | | | | |
|
385,883,804
|
| | | | | — | | | | | | | | | | |
|
385,883,804
|
| | | |
|
60,786,334
|
| | | | | — | | | | |
|
385,883,804
|
| | | |
|
60,786,334
|
| |
運營費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
銷售
|
| | | | — | | | | | | 185,999,704 | | | | | | — | | | | | | | | | | | | 185,999,704 | | | | | | 29,299,597 | | | | | | — | | | | | | 185,999,704 | | | | | | 29,299,597 | | |
一般和行政
|
| | | | 5,057,268 | | | | | | 107,620,500 | | | | | | — | | | | | | | | | | | | 112,677,768 | | | | | | 17,749,562 | | | | | | — | | | | | | 112,677,768 | | | | | | 17,749,562 | | |
研發
|
| | | | | | | | | | 211,222,263 | | | | | | — | | | | | | | | | | | | 211,222,263 | | | | | | 33,272,780 | | | | | | — | | | | | | 211,222,263 | | | | | | 33,272,780 | | |
總運營費用
|
| | | | 5,057,268 | | | | | | 504,842,467 | | | | | | — | | | | | | | | | | | | 509,899,735 | | | | | | 80,321,939 | | | | | | — | | | | | | 509,899,735 | | | | | | 80,321,939 | | |
| | | | | | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
運營虧損
|
| | | | (5,057,268) | | | | | | (118,958,663) | | | | | | — | | | | | | | | | | | | (124,015,931) | | | | | | (19,535,605) | | | | | | — | | | | | | (124,015,931) | | | | | | (19,535,605) | | |
其他(費用)收入:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
與所得税以外的税種相關的滯納金
|
| | | | — | | | | | | (231,231) | | | | | | — | | | | | | | | | | | | (231,231) | | | | | | (36,425) | | | | | | — | | | | | | (231,231) | | | | | | (36,425) | | |
與社保相關的滯納金
|
| | | | — | | | | | | (1,852,378) | | | | | | — | | | | | | | | | | | | (1,852,378) | | | | | | (291,796) | | | | | | — | | | | | | (1,852,378) | | | | | | (291,796) | | |
政府
助學金 |
| | | | — | | | | | | 23,020,413 | | | | | | — | | | | | | | | | | | | 23,020,413 | | | | | | 3,626,290 | | | | | | — | | | | | | 23,020,413 | | | | | | 3,626,290 | | |
利息支出
|
| | | | | | | | | | (2,717,433) | | | | | | | | | | | | | | | | | | (2,717,433) | | | | | | (428,064) | | | | | | | | | | | | (2,717,433) | | | | | | (428,064 | | |
其他費用,
淨額 |
| | | | — | | | | | | (327,987) | | | | | | — | | | | | | | | | | | | (327,987) | | | | | | (51,666) | | | | | | — | | | | | | (327,987) | | | | | | (51,666) | | |
FPA公允價值變動
|
| | | | (17,172,164) | | | | | | — | | | | | | — | | | | | | | | | | | | (17,172,164) | | | | | | (2,705,045) | | | | | | — | | | | | | (17,172,164) | | | | | | (2,705,045) | | |
權證公允價值變動
責任 |
| | | | 67,842,809 | | | | | | — | | | | | | (41,329,378) | | | | | | (J) | | | | | | 26,513,431 | | | | | | 4,176,527 | | | | | | — | | | | | | 26,513,431 | | | | | | 4,176,527 | | |
權證可分配的交易成本
|
| | | | (3,277,812) | | | | | | — | | | | | | — | | | | | | | | | | | | (3,277,812) | | | | | | (516,337) | | | | | | | | | | | | (3,277,812) | | | | | | (516,337) | | |
從
獲得的利息
持有的投資 信託帳户 |
| | | | 177,095 | | | | | | — | | | | | | (177,095) | | | | | | (Aa) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
其他收入合計/(費用)
|
| | | | 47,569,928 | | | | | | 17,891,384 | | | | | | (41,506,473) | | | | | | | | | | | | 23,954,839 | | | | | | 3,773,484 | | | | | | — | | | | | | 23,954,839 | | | | | | 3,773,484 | | |
所得税前收入/(虧損)
|
| | | | 42,512,660 | | | | | | (101,067,279) | | | | | | (41,506,473) | | | | | | | | | | | | (100,061,092) | | | | | | (15,762,121) | | | | | | — | | | | | | (100,061,092) | | | | | | (15,762,121) | | |
所得税費用
|
| | | | — | | | | | | (4,937,122) | | | | | | — | | | | | | | | | | | | (4,937,122) | | | | | | (777,720) | | | | | | — | | | | | | (4,937,122) | | | | | | (777,720) | | |
淨收益/(虧損)
|
| | | | 42,512,660 | | | | | | (106,004,401) | | | | | | (41,506,473) | | | | | | | | | | | | (104,998,214) | | | | | | (16,539,841) | | | | | | — | | | | | | (104,998,214) | | | | | | (16,539,841) | | |
增加可轉換可贖回優先股的贖回價值
|
| | | | — | | | | | | (130,662,326) | | | | | | — | | | | | | | | | | | | (130,662,326) | | | | | | (20,582,579) | | | | | | — | | | | | | (130,662,326) | | | | | | (20,582,579) | | |
益生生物股份有限公司的淨收益/(虧損)
有限公司 |
| | | | 42,512,660 | | | | | | (236,666,727) | | | | | | (41,506,473) | | | | | | | | | | | | (235,660,540) | | | | | $ | (37,122,420) | | | | | | — | | | | | | (235,660,540 | | | | | $ | (37,122,420) | | |
| | |
峯會
醫療保健 收購 公司 (歷史) |
| |
益生比奧
(歷史) |
| |
形式
調整(無 贖回 場景) |
| | | | |
形式
組合(否 贖回 場景) |
| |
形式
組合(否 贖回 場景) |
| |
形式
調整(100% 贖回 場景) |
| |
形式
合計(100% 贖回 場景) |
| |
形式
合計(100% 贖回 場景) |
| ||||||||||||||||||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(人民幣)
|
| | | | |
(人民幣)
|
| |
($)
|
| | | | | | | |
(人民幣)
|
| |
($)
|
| |||||||||||||||||||||
淨收益/(虧損)
|
| | |
|
42,512,660
|
| | | | | (106,004,401) | | | | |
|
(41,506,473)
|
| | | | | | | | (104,998,214) | | | | | $ | (16,539,841) | | | | | | — | | | | | | (104,998,214) | | | | | $ | (16,539,841) | | |
外幣折算收益
|
| | | | — | | | | | | 38,864,606 | | | | | | — | | | | | | | | | 38,864,606 | | | | | | 6,122,146 | | | | | | — | | | | | | 38,864,606 | | | | | | 6,122,146 | | |
總綜合收益/(虧損)
|
| | | | 42,512,660 | | | | | | (67,139,795) | | | | | | (41,506,473) | | | | | | | | | (66,133,608) | | | | | $ | (10,417,695) | | | | | | — | | | | | | (66,133,608) | | | | | $ | (10,417,695) | | |
每股虧損*: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
-基本和
稀釋後的 |
| | | | 2.51 | | | | | | (0.32) | | | | | | — | | | | | | | | | (0.93) | | | | | $ | (0.15) | | | | | | — | | | | | | (1.14) | | | | | | (0.18) | | |
已發行普通股加權平均數*:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
-基本和
稀釋後的 |
| | | | 16,928,082 | | | | | | 333,699,980 | | | | | | — | | | | | | | | | 113,460,795 | | | | | | 113,460,795 | | | | | | — | | | | | | 92,174,995 | | | | | | 92,174,995 | | |
|
| | |
歷史
|
| |
形式組合(4)
|
| ||||||||||||||||||||||||
| | |
峯會
|
| |
YS
Biophma |
| |
假設
否 贖回 |
| |
假設
100% 贖回 |
| ||||||||||||||||||
| | |
A類
個共享 |
| |
B類
個共享 |
| |
普通
個共享 |
| |
普通
個共享 |
| |
普通
個共享 |
| |||||||||||||||
截至和過去六個月
截至2022年9月30日 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
每單位淨收益(虧損)
股票-基本和稀釋(在 中 人民幣) |
| | | | 1.94 | | | | | | 1.94 | | | | | | (0.03) | | | | | | 0.24 | | | | | | 0.30 | | |
每股淨收益(虧損)-基本單位和攤薄單位(美元)
|
| | | $ | 0.27 | | | | | $ | 0.27 | | | | | $ | (0.01) | | | | | $ | 0.03 | | | | | $ | 0.04 | | |
截至本財年及本財年的時間
截至2022年3月31日 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
每單位淨收益(虧損)
股票-基本和稀釋(在 中 人民幣) |
| | | | 2.51 | | | | | | 2.51 | | | | | | (0.32) | | | | | | (0.93) | | | | | | (1.14) | | |
每股淨收益(虧損)-基本單位和攤薄單位(美元)
|
| | | $ | 0.40 | | | | | $ | 0.40 | | | | | $ | (0.05) | | | | | $ | (0.15) | | | | | $ | (0.18) | | |
YS Biophma股東
|
| | | | — | | | | | | — | | | | | | — | | | | | | 83,424,995 | | | | | | 83,424,995 | | |
公共股東峯會(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 22,337,818 | | | | | | — | | |
贊助商和某些峯會負責人(1)(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,928,475 | | | | | | 3,928,475 | | |
遠期買入投資者(1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,769,507 | | | | | | 4,821,525 | | |
加權平均流通股 - 基本和稀釋
|
| | | | 20,000,000 | | | | | | 5,750,000 | | | | | | 333,699,980 | | | | | | 113,460,795(5) | | | | | | 92,174,995(5) | | |
名稱
|
| |
年齡
|
| |
職位/頭銜
|
|
張 | | |
66
|
| | 董事和董事長 | |
邵輝博士 | | |
54
|
| |
董事、總裁和首席執行官
|
|
林瑞琳女士* | | |
51
|
| | 董事 | |
陳志晨先生* | | |
40
|
| | 董事 | |
陳伯丹先生** | | |
49
|
| | 董事任命 | |
阿吉特·謝蒂博士 | | |
76
|
| | 獨立董事 | |
維倫·梅塔博士 | | |
72
|
| | 獨立董事 | |
斯坦利·常毅博士 | | |
64
|
| | 獨立董事 | |
童少京先生** | | |
51
|
| | 董事獨立任命 | |
Zenaida Reynoso Mojares博士 | | |
64
|
| | 首席醫療官 | |
吳春元女士 | | |
45
|
| | 首席財務官 | |
劉元元博士 | | |
36
|
| | 疫苗研究負責人 | |
Gang Li先生 | | |
41
|
| | 市場銷售主管 | |
承保人姓名
|
| |
YS Biophma
普通股 底層 選項獲獎 |
| |
練習
每YS價格 Biophma 普通 分享($) |
| |
授予日期
|
| |
過期日期
|
| ||||||
張毅先生
|
| | | | 1,037,549 | | | | | | 2.1956 – 8.276 | | | |
2020年12月31日
|
| |
2030年12月30日
|
|
劉元元博士
|
| | | | 23,811 | | | | | | 4.0724 – 8.276 | | | |
2020年12月31日
|
| |
2030年12月30日
|
|
Gang Li先生
|
| | | | 10,965 | | | | | | 4.0724 – 8.276 | | | |
2020年12月31日
|
| |
2030年12月30日
|
|
其他450多名員工
|
| | | | 2,399,221 | | | | | | 4.0724 – 8.276 | | | |
2020年12月31日
|
| |
2030年12月30日
|
|
|
峯會
|
| |
YS Biophma
|
|
|
法定股本
|
| |||
|
峯會的法定股本為55,500美元,分為每股面值0.0001美元的5億股峯會公開股票、每股面值0.0001美元的5億股方正股票和每股面值0.0001美元的500萬股優先股。
|
| |
YS Biophma的法定股本為50,000美元,分為2,500,000,000股,每股面值0.00002美元。
|
|
|
優先股權利
|
| |||
|
在遵守峯會章程、峯會股東在股東大會上可能發出的任何指示的情況下,以及在適用的情況下,納斯達克、美國證券交易委員會和/或任何其他主管監管機構的規則和條例或適用法律下的其他規定,並且在不損害任何現有峯會股票附帶的任何權利的情況下,峯會董事會可以配發、發行、授予期權或以其他方式處置峯會股票,包括或不包括優先、遞延或其他權利或限制,無論是關於股息或其他分配、投票、資本返還或其他方面的權利或限制。惟峯會董事會不得作出任何可能影響峯會將方正股份轉換為峯會公開股份的能力的行為,一如峯會章程所載。
|
| |
在經修訂YS Biophma細則的規限下,董事可從未發行股份(授權但未發行的YS Biophma普通股除外)中提供一系列優先股,並釐定組成該系列的股份數目及任何投票權、權力、優先權及相對、參與、選擇及其他特別權利,以及該系列的任何資格、限制及限制。
|
|
|
董事的人數和資格
|
| |||
|
峯會股東可以通過普通決議確定峯會董事會的最高和最低董事人數,但除非這樣的人數固定,否則最低董事人數為一人,最高董事人數不受限制。
在峯會之前,董事不需要持有峯會的任何股份
|
| |
除非YS Biophma股東以普通決議案另有決定,否則董事人數不得少於三名。
董事將不需要持有YS Biophma的任何股份。
|
|
|
峯會
|
| |
YS Biophma
|
|
|
股東大會確定董事必須持有的最低持股比例。
|
| | | |
|
選舉/罷免董事
|
| |||
|
董事可以任命任何人為董事,以填補空缺或作為額外的董事,條件是任命不會導致董事人數超過峯會章程確定或根據峯會章程確定的最高董事人數。
峯會股東可通過普通決議任命任何人為董事,並可通過普通決議罷免任何董事,但在初始業務合併結束之前,只有方正股份持有人才有權投票決定董事的任免。在初始業務合併結束之前,頂峯公眾股份的持有者無權就董事的任免進行投票。
|
| |
YS Biophma股東可通過普通決議任命任何人為董事股東。董事可委任任何人士為董事成員,以填補臨時空缺或加入現有董事會,並可由出席董事會並於董事會投票的其餘董事以過半數贊成。
|
|
|
累計投票
|
| |||
|
Summit股票的持有者將不具有累計投票權。
|
| |
YS Biophma普通股的持有者將不擁有累計投票權。
|
|
|
董事會空缺
|
| |||
|
任何董事的職位在以下情況下應騰出:
(A)該董事以書面通知峯會辭職;
(B)該董事本人(為免生疑問,未經其委派的代表或其指定的替代董事)未經其他董事特別許可而缺席峯會董事會連續三次會議,其他董事通過決議,宣佈其因此而離任;
(C)董事一般死亡、破產或與債權人達成任何安排或債務重整;
(D)發現這樣的董事精神不健全或變得不健全;
(E)所有其他董事(不少於兩名)決定,應通過所有其他董事在按照峯會章程正式召開的董事會議上通過的決議或由所有其他董事簽署的書面決議,將該董事作為董事予以撤銷;或
(F)董事根據峯會章程的任何其他規定被免職,包括由峯會股東根據
項概述的規定以普通決議方式免職
|
| |
任何董事的職位在以下情況下應騰出:
(A)上述董事以書面方式向YS Biophma辭職;
(B)該董事破產或與該董事的債權人達成任何安排或和解;
(C)這樣的董事死亡或被發現精神不健全;
(D)上述董事在其最後為人所知的日期向上述董事發出通知而被免職
地址,並由所有聯席董事(不少於兩名)簽字;或
(E)根據經修訂的YS Biophma章程的規定,免去該董事的職務。
|
|
|
峯會
|
| |
YS Biophma
|
|
| 上面的“選舉/罷免董事”。 | | | | |
|
公司章程修正案
|
| |||
|
根據《開曼羣島公司法》,只能由股東通過特別決議(如《首腦會議章程》所界定的)修改《首腦會議章程》;但在初始企業合併結束前,如果對峯會章程作出任何修訂:(A)修改峯會允許贖回與企業合併相關的義務的實質或時間,或在峯會完成首次公開募股後24個月內或根據峯會章程批准的較晚時間內完成企業合併的情況下,贖回100%的峯會公眾股份;或(B)關於峯會章程細則中與峯會公開股份持有人的權利或企業合併前活動有關的任何其他規定,每一峯會公眾股東(不是發起人,應向創始人、高管或董事提供機會,在任何此類修訂獲得批准或生效後,以每股現金價格贖回所持有的峯會公開股票,該價格相當於當時存放在信託賬户中的總金額,包括在信託賬户中賺取的未用於支付所得税的利息,除以當時已發行的峯會公眾股票數量,但峯會不得在贖回之後贖回峯會公開股票,贖回金額不得導致峯會的有形資產淨值低於5,000,001美元。
|
| |
YS Biophma可隨時及不時以特別決議案(根據開曼羣島公司法的定義)更改或修訂經修訂的YS Biophma全部或部分細則。
|
|
|
法定人數
|
| |||
|
股東。除非出席股東大會的股東達到法定人數,否則不得在任何股東大會上處理任何事務。有權投票的一名或多名股東親自出席或由正式授權的代表或受委代表出席,合共持有不少於峯會已發行股份總數三分之一的股份,即為峯會股東大會的法定人數。
董事會。首腦會議理事會處理事務的法定人數可由首腦會議董事確定,除非這樣確定,否則應為當時在任的首腦會議董事的過半數。
|
| |
股東。任何股東大會將不會處理任何事務,除非在會議開始處理事務時出席股東人數達到法定人數。就任何目的而言,持有YS Biophma已發行股份總額不少於三分之一投票權並有權投票的一名或多名股東將構成法定人數。
董事會。YS Biophma董事會處理業務所需的法定人數可由董事釐定,除非如此釐定,否則為當時在任董事的過半數。
|
|
|
峯會
|
| |
YS Biophma
|
|
|
股東大會
|
| |||
|
峯會可能,但不會(除非《開曼羣島公司法》要求)必須舉行年度股東大會。
除年度股東大會外的所有股東大會均稱為特別股東大會。
股東大會可由峯會董事、首席執行官或峯會董事會主席召集,並將在峯會董事指定的時間和地點舉行。股東無權召開股東大會。
|
| |
根據《開曼羣島公司法》,YS Biophma沒有義務召開股東年度股東大會。經修訂的YS Biophma章程規定,YS Biophma可(但無義務)每年舉行一次股東大會作為其週年大會,在此情況下,YS Biophma須在召開大會的通知中指明該會議,而週年大會應在YS Biophma董事決定的時間和地點舉行。
董事可於其認為適當的時間召開股東特別大會,並須在YS Biophma股東的要求下召開股東特別大會,股東須持有至少三分之一的投票權,或(A)董事會主席(“主席”);或(B)全體董事會過半數成員。
|
|
|
股東大會通知
|
| |||
|
任何股東大會應至少提前五整天發出通知。晴天是指不包括收到或被視為收到通知之日,以及發出通知之日或生效之日。每份通知應指明會議的地點、日期和時間以及在大會上進行的事務的一般性質,並將以下文所述的方式或高峯會議股東通過普通決議規定的其他方式向根據高峯會議章程有權接收該等通知的人士發出通知;但高峯會議股東大會如獲同意,不論通知條文是否已獲遵守,均視為已妥為召開:
(A)如屬週年股東大會,所有有權出席並在會上投票的股東;及
(Br)(B)如為特別股東大會,有權出席會議及於會上投票的股東人數過半數,合共持有給予該項權利的峯會股份面值不少於95%。
|
| |
任何股東大會將至少提前七個歷日發出通知。每份通知將不包括髮出或視為發出的日期,並將指明會議的地點、日期及時間以及將在會上進行的一般事務的性質,並將以下文所述的方式或YS Biophma股東通過普通決議規定的其他方式發出;惟YS Biophma的股東大會(不論通知條文是否已獲遵守)如獲有權出席會議及於會上投票的三分之二股東(或其委託人)如此同意,將被視為已正式召開。
|
|
|
董事和高級職員的賠償、責任保險
|
| |||
|
每一位董事和峯會官員(為免生疑問,不包括峯會的審計師),以及每一位前董事和峯會前官員(每一位都是受保障的人),應從峯會的資產中對任何責任、訴訟、法律程序、索賠進行賠償。
|
| |
在適用法律允許的最大範圍內,YS Biophma的每個董事和高級管理人員都將獲得賠償,並確保他們不會因其本人的不誠實而招致或承擔的所有行為、訴訟、費用、收費、費用、損失、損害或責任造成損害。
|
|
|
峯會
|
| |
YS Biophma
|
|
|
索償、費用、損害賠償或開支,包括法律費用,不論他們或他們中的任何人因履行其職能時的任何作為或不作為而招致的任何後果,但因其本身的實際欺詐、故意疏忽或故意過失而可能招致的法律責任(如有的話)除外。任何人不得被認定犯有實際欺詐、故意違約或故意疏忽行為,除非或直到有管轄權的法院作出相關裁決。
Summit應向每位受保障者墊付合理的律師費以及其他費用和開支,這些律師費和其他費用與辯護涉及該受保障者的任何訴訟、訴訟、法律程序或調查有關,而根據峯會條款,這些訴訟、訴訟、法律程序或調查將要求或可能要求賠償。
董事可代表峯會購買和維護保險,以保障峯會董事或高管的利益,承擔任何法律責任,否則該人可能會因與峯會有關的任何疏忽、過失、失職或失信行為而承擔法律責任。
|
| |
在YS Biophma的業務或事務(包括任何判斷錯誤)的進行中或在執行或履行其職責、權力、權限、酌情決定權時故意違約或欺詐,包括在不損害前述規定的一般性的原則下,在開曼羣島或其他地方的任何法院就關於YS Biophma或其事務的任何民事法律程序進行抗辯(無論是否成功)而招致的任何費用、開支、損失或法律責任。
|
|
|
分紅
|
| |||
|
在開曼羣島公司法及峯會章程細則的規限下,除非峯會股份附帶的權利另有規定,否則峯會董事可議決就峯會已發行股份支付股息及其他分派,並授權從峯會合法可用資金中支付股息或其他分派。股息將被視為中期股息,除非首腦會議董事決定支付這種股息的決議條款明確指出,這種股息將是末期股息。除峯會的已實現或未實現利潤、股票溢價賬户或法律允許的其他情況外,不會支付任何股息或其他分配。
|
| |
在符合《開曼羣島公司法》、任何類別股份所附帶的權利和限制以及經修訂的YS Biophma細則的情況下,董事可不時宣佈派發YS Biophma已發行普通股的股息和其他分派,並授權從YS Biophma可合法動用的資金中支付股息和其他分派。
在任何類別股份附帶的權利和限制以及經修訂的YS Biophma章程的規限下,YS Biophma股東可通過普通決議案宣佈股息,但股息不得超過董事建議的金額。
董事按照前款規定向股東支付股利時,可以現金或實物支付。
|
|
|
收盤
|
| |||
|
《峯會章程》規定,如果峯會在首次公開募股完成後二十四個月內仍未完成企業合併(如峯會章程所界定),峯會將停止所有業務,但出於清盤的目的,將在合理可能的範圍內儘快贖回峯會公開發行的股票,贖回時間不得超過十個工作日,贖回價格為每股現金,相當於當時的總金額
|
| |
在清盤中,受任何股份所附權利的限制:
(A)如果可供股東分配的資產不足以償還YS Biophma的全部已發行股本,則此類資產的分配將盡可能使損失由股東按其所持股份的面值比例承擔;或
|
|
|
峯會
|
| |
YS Biophma
|
|
|
存入信託賬户,包括從信託賬户中持有的資金賺取的利息(減去應繳税款和用於支付解散費用的高達100,000美元的利息)除以當時已發行的公開股票數量,贖回將完全消除公眾股東作為股東的權利(包括獲得進一步清算分派的權利,如果有);在贖回之後,在獲得Summit剩餘股東和董事的批准後,儘快進行清算和解散。
在清盤中,受任何股份所附權利的限制:
(A)如果股東之間可供分配的資產不足以償還Summit的全部已發行股本,則此類資產的分配應儘可能使損失由股東按其所持股份的面值比例承擔;或
(B)如果可供股東分配的資產足以償還Summit在清盤開始時的全部已發行股本,盈餘應按股東在清盤開始時持有的股份面值的比例分配給股東,但須從應付款項的股份中扣除應支付給Summit的所有款項或其他款項。
如果Summit清盤,清盤人可在任何股份所附權利的規限下,經開曼羣島公司法批准及任何其他批准,將Summit的全部或任何部分資產(不論該等資產是否由同類財產組成)以實物分配予股東,並可為此目的對任何資產進行估值及決定如何在股東或不同類別股東之間進行分拆。清盤人經同樣批准後,可將該等資產的全部或任何部分轉歸清盤人經同樣批准而認為合適的信託受託人,以使股東受益,但不會強迫任何股東接受任何有負債的資產。
|
| |
(B)如可供股東分派的資產足以於清盤開始時償還YS Biophma的全部已發行股本,盈餘將按股東於清盤開始時所持股份的面值按比例分配,但須從應付款項的股份中扣除應付YS Biophma的所有未繳催繳股款或其他款項。
如YS Biophma清盤,清盤人可在任何股份所附權利的規限下及經特別決議案批准,將YS Biophma的全部或任何部分資產以實物分派予股東,而不論該等資產是否由單一類別的財產組成,並可為此目的為任何一類或多類財產釐定清盤人認為公平的價值,並決定如何在股東之間進行分派。清盤人經同樣批准後,可將該等資產的任何部分轉歸清盤人認為適當的信託受託人,以使股東受益,但不會強迫任何股東接受任何有負債的資產。
|
|
|
絕對多數投票條款
|
| |||
|
需要不少於三分之二票數的特別決議(並且在企業合併結束之前,涉及對
|
| |
需要YS和Biophma股東不少於三分之二投票的特別決議:
|
|
|
峯會
|
| |
YS Biophma
|
|
|
Summit章程中有關初始業務合併前董事任免的規定,也需要獲得創始人股份的簡單多數批准),要求:
(A)修改或增加峯會文章;
(B)更改峯會名稱;
(C)就《首腦會議備忘錄》規定的任何宗旨、權力或其他事項修改或增加;
(D)將峯會的註冊變更為開曼羣島以外的司法管轄區;
(E)與一個或多個其他成員公司合併或合併峯會;
(F)減少Summit的股本或任何資本贖回準備金;以及
(G)在清盤中,批准清盤人在股東之間分配頂峯的資產,為此目的對資產進行估值,並決定如何在股東或不同類別的股東之間進行分割,或將該等資產的全部或任何部分歸屬清盤人認為適合的信託受託人,但不得強迫任何股東接受任何有負債的資產。
此外,在初始業務合併結束之前,只有方正股份的持有者才有權投票表決董事的任免。
|
| |
(A)修改修改後的YS Biophma條款;
(B)更改YS Biophma的名稱;
(C)將YS Biophma的註冊變更為開曼羣島以外的司法管轄區;
(D)將YS Biophma與一個或多個其他組成公司合併或合併;
(E)減少YS Biophma的股本和任何資本贖回準備金;以及
(F)在清盤中,指示清盤人將YS Biophma的資產分派給股東,為此目的對資產進行估值,並決定如何在股東或不同類別的股東之間進行分拆。
|
|
|
反收購條款
|
| |||
|
峯會章程條款授權峯會董事會不時發行及設定投票權及其他優先股,以及峯會股份的條款及權利。
|
| |
修訂後的YS Biophma章程授權董事會不時發行和設定投票權和其他優先股權利。
|
|
| | |
YS普通股
Biophma實益擁有 緊接在關閉之前 業務組合的 |
| |
YS Biophma的普通股立即實益擁有
企業合併結束時 |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
無贖回場景
|
| |
100%兑換場景
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
編號
|
| |
%
|
| |
數量:
普通 個共享 |
| |
佔總數的%
普通 個共享 |
| |
%的投票率
電源† |
| |
數量:
普通 個共享 |
| |
佔總數的%
普通 個共享 |
| |
%的投票率
電源† |
| ||||||||||||||||||||||||
董事和高管(1):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
張毅先生(1)
|
| | | | 48,615,000 | | | | | | 58.27 | | | | | | 48,615,000 | | | | | | 42.85 | | | | | | 42.85 | | | | | | 48,615,000 | | | | | | 52.74 | | | | | | 52.74 | | |
邵輝博士(3)
|
| | | | 2,002,780 | | | | | | 2.40 | | | | | | 2,002,780 | | | | | | 1.77 | | | | | | 1.77 | | | | | | 2,002,780 | | | | | | 2.17 | | | | | | 2.17 | | |
博坦先生(4)
|
| | | | — | | | | | | — | | | | | | 3,853,475 | | | | | | 3.40 | | | | | | 3.40 | | | | | | 3,853,475 | | | | | | 4.18 | | | | | | 4.18 | | |
阿吉特·謝蒂博士
|
| | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
維倫·梅塔博士
|
| | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
斯坦利·常毅博士
|
| | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
童少京先生
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
澤納伊達·雷諾索·莫哈雷斯博士
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
吳春元女士
|
| | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
袁柳博士
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Gang Li先生
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
作為一個組的所有董事和高管
|
| | | | 51,004,891 | | | | | | 61.14 | | | | | | 54,858,366 | | | | | | 48.35 | | | | | | 48.35 | | | | | | 54,858,366 | | | | | | 59.52 | | | | | | 59.52 | | |
主要股東: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
張毅先生及其附屬實體(1)
|
| | | | 48,615,000 | | | | | | 58.27 | | | | | | 48,615,000 | | | | | | 42.85 | | | | | | 42.85 | | | | | | 48,615,000 | | | | | | 52.74 | | | | | | 52.74 | | |
OrbiMed實體(5)
|
| | | | 4,298,465 | | | | | | 5.15 | | | | | | 4,298,465 | | | | | | 3.79 | | | | | | 3.79 | | | | | | 4,298,465 | | | | | | 4.66 | | | | | | 4.66 | | |
| | |
截至2009年3月31日的年度
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||
關聯方應付金額: | | | | | | | | | | | | | | | | | | | |
益生生物醫藥控股(香港)有限公司 | | | | | | | | | | | | | | | | | | | |
YS集團代收應收賬款
|
| | | | 30,088,833 | | | | | | 2,966,777 | | | | | $ | 459,412 | | |
還款給YS集團
|
| | | | | | | | | | 33,055,610 | | | | | $ | 5,118,732 | | |
內容
|
| |
第(S)頁
|
| |||
截至2022年9月30日(未經審計)和2021年12月31日的簡明資產負債表
|
| | | | F-2 | | |
截至2022年9月30日和2021年9月30日的三個月和九個月未經審計的經營簡明報表
|
| | | | F-3 | | |
截至2022年9月30日的三個月和九個月未經審計的股東赤字變動簡明報表
|
| | | | F-4 | | |
截至2021年9月30日的三個月和九個月未經審計的股東權益(虧損)簡明變動表
|
| | | | F-5 | | |
截至2022年9月30日的9個月未經審計的現金流量簡明報表
和2021年 |
| | | | F-6 | | |
未經審計的簡明財務報表附註
|
| | | | F-7 | | |
獨立註冊會計師事務所報告(PCAOB ID 100)
|
| | | | F-23 | | |
財務報表 | | | | | | | |
截至2021年12月31日和2020年12月31日的資產負債表
|
| | | | F-24 | | |
截至2021年12月31日的年度和2020年12月22日(初始)至2020年12月31日的經營報表
|
| | | | F-25 | | |
截至2021年12月31日的年度和2020年12月22日(初始)至2020年12月31日期間的股東權益變動表
|
| | | | F-26 | | |
截至2021年12月31日的年度及2020年12月22日(初始)至2020年12月31日期間的現金流量表
|
| | | | F-27 | | |
財務報表附註
|
| | | | F-28 | | |
內容
|
| |
頁
|
| |||
獨立註冊會計師事務所報告(PCAOB ID 2388)
|
| | | | F-42 | | |
截至2022年和2021年3月31日的綜合資產負債表
|
| | | | F-43 | | |
截至2022年和2021年3月31日止年度的綜合經營報表和全面虧損報表
|
| | | | F-45 | | |
截至2022年3月31日的年度股東赤字變動綜合報表
和2021年 |
| | | | F-46 | | |
截至2022年和2021年3月31日止年度合併現金流量表
|
| | | | F-47 | | |
合併財務報表附註
|
| | | | F-48 | | |
截至2022年9月30日(未經審計)和2022年3月31日的簡明綜合資產負債表
|
| | | | F-81 | | |
截至2022年和2021年9月30日的六個月未經審計的簡明綜合經營報表和全面虧損
|
| | | | F-82 | | |
截至2022年9月30日和2021年9月30日的六個月未經審計的股東赤字變化簡明綜合報表
|
| | | | F-83 | | |
截至2022年和2021年9月30日止六個月未經審計的現金流量簡明綜合報表
|
| | | | F-84 | | |
未經審計的簡明合併財務報表附註
|
| | | | F-85 | | |
| | |
9月30日
2022 |
| |
12月31日
2021 |
| ||||||
| | |
(未經審計)
|
| | | | | | | |||
資產 | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
現金
|
| | | $ | 70,097 | | | | | $ | 885,198 | | |
預付費用
|
| | | | 218,545 | | | | | | 141,677 | | |
流動資產總額
|
| | | | 288,642 | | | | | | 1,026,875 | | |
信託賬户中持有的投資
|
| | | | 201,200,243 | | | | | | 200,007,275 | | |
總資產
|
| | | $ | 201,488,885 | | | | | $ | 201,034,150 | | |
負債、可能贖回的A類普通股和股東虧損
|
| | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
應計費用
|
| | | $ | 599,956 | | | | | $ | 142,631 | | |
因關聯方原因
|
| | | | 30,000 | | | | | | — | | |
流動負債總額
|
| | | | 629,956 | | | | | | 142,631 | | |
FPA責任
|
| | | | 3,209,928 | | | | | | 2,785,941 | | |
保修責任
|
| | | | 2,414,882 | | | | | | 10,423,429 | | |
延期承銷佣金
|
| | | | — | | | | | | 7,000,000 | | |
總負債
|
| | | | 6,254,766 | | | | | | 20,352,001 | | |
承付款和或有事項(注7) | | | | | | | | | | | | | |
可能贖回的A類普通股,面值0.0001美元;截至2022年9月30日和2021年12月31日,已發行和流通股2000萬股,贖回價值分別為每股10.06美元和10.00美元
|
| | | | 201,200,243 | | | | | | 200,000,000 | | |
股東虧損 | | | | | | | | | | | | | |
優先股,面值0.0001美元;授權500萬股;未發行或已發行
|
| | | | — | | | | | | — | | |
A類普通股,面值0.0001美元;授權發行5億股;
截至2022年9月30日,已發行和已發行股票2,000萬股, 2021年12月31日,所有這些都可能被贖回 |
| | | | — | | | | | | — | | |
B類普通股,面值0.0001美元;授權發行5000萬股;截至2022年9月30日和2021年12月31日,已發行和已發行股票575萬股
|
| | | | 575 | | | | | | 575 | | |
累計虧損
|
| | | | (5,966,699) | | | | | | (19,318,426) | | |
股東虧損總額
|
| | | | (5,966,124) | | | | | | (19,317,851) | | |
總負債、可能贖回的A類普通股和股東虧損
|
| | | $ | 201,488,885 | | | | | $ | 201,034,150 | | |
| | |
截止三個月
9月30日 |
| |
截至9個月
9月30日 |
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
一般和行政費用
|
| | | $ | 581,189 | | | | | $ | 202,904 | | | | | $ | 1,225,560 | | | | | $ | 246,868 | | |
運營虧損
|
| | | | (581,189) | | | | | | (202,904) | | | | | | (1,225,560) | | | | | | (246,868) | | |
其他收入(費用): | | | | | | | | | | | | | | | | | | | | | | | | | |
FPA公允價值變動
|
| | | | (409,888) | | | | | | (561,983) | | | | | | (423,987) | | | | | | (2,807,021) | | |
權證負債公允價值變動
|
| | | | (1,206,319) | | | | | | 1,797,111 | | | | | | 8,008,547 | | | | | | (88,010) | | |
權證可分配的交易成本
|
| | | | — | | | | | | — | | | | | | — | | | | | | (507,417) | | |
信託賬户中的投資賺取利息
|
| | | | 902,750 | | | | | | 2,573 | | | | | | 1,192,968 | | | | | | 3,049 | | |
延期承銷佣金終止時確認的收益
|
| | | | 7,000,000 | | | | | | — | | | | | | 7,000,000 | | | | | | — | | |
其他收入(費用)合計,淨額
|
| | | | 6,286,543 | | | | | | 1,237,701 | | | | | | 15,777,528 | | | | | | (3,399,399) | | |
淨收益(虧損)
|
| | | $ | 5,705,354 | | | | | $ | 1,034,797 | | | | | $ | 14,551,968 | | | | | $ | (3,646,267) | | |
基本和稀釋後加權平均流通股,A類普通股
|
| | | | 20,000,000 | | | | | | 20,000,000 | | | | | | 20,000,000 | | | | | | 8,205,128 | | |
可能贖回的A類普通股每股基本和稀釋後淨收益(虧損)
|
| | | $ | 0.22 | | | | | $ | 0.04 | | | | | $ | 0.57 | | | | | $ | (0.26) | | |
基本和稀釋後加權平均流通股,B類普通股
|
| | | | 5,750,000 | | | | | | 5,750,000 | | | | | | 5,750,000 | | | | | | 5,750,000 | | |
每股基本和稀釋後淨收益(虧損),B類普通股
|
| | | $ | 0.22 | | | | | $ | 0.04 | | | | | $ | 0.57 | | | | | $ | (0.26) | | |
| | |
A類
普通股 |
| |
B類
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
|
| ||||||||||||||||||||||||||||||
截至2021年12月31日的餘額
|
| | | | — | | | | | $ | — | | | | | | 5,750,000 | | | | | $ | 575 | | | | | $ | — | | | | | $ | (19,318,426) | | | | | $ | (19,317,851) | | |
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,126,838 | | | | | | 7,126,838 | | |
截至2022年3月31日的餘額
|
| | | | — | | | | | | — | | | | | | 5,750,000 | | | | | | 575 | | | | | $ | — | | | | | | (12,191,588) | | | | | | (12,191,013) | | |
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,719,777 | | | | | | 1,719,777 | | |
賬面價值到贖回價值的增值-利息
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (297,492) | | | | | | (297,492) | | |
截至2022年6月30日的餘額
|
| | | | — | | | | | | — | | | | | | 5,750,000 | | | | | | 575 | | | | | $ | — | | | | | | (10,769,303) | | | | | | (10,768,728) | | |
淨收入
|
| | |
|
—
|
| | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,705,354 | | | | | | 5,705,354 | | |
賬面價值到贖回價值的增值-利息
|
| | |
|
—
|
| | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (902,750) | | | | | | (902,750) | | |
截至2022年9月30日的餘額
|
| | | | | | | | | $ | | | | | | 5,750,000 | | | | | $ | 575 | | | | | $ | — | | | | | $ | (5,966,699) | | | | | $ | (5,966,124) | | |
| | |
A類
普通股 |
| |
B類
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
|
| ||||||||||||||||||||||||||||||
截至2020年12月31日的餘額
|
| | | | — | | | | | $ | — | | | | | | 6,500,000 | | | | | $ | 650 | | | | | $ | 24,350 | | | | | $ | (3,636) | | | | | $ | 21,364 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
截至2021年3月31日的餘額
|
| | | | — | | | | | | — | | | | | | 6,500,000 | | | | | | 650 | | | | | | 24,350 | | | | | | (3,636) | | | | | | 21,364 | | |
A類普通股增持至贖回價值
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | (24,350) | | | | | | (18,769,138) | | | | | | (18,793,488) | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,681,064) | | | | | | (4,681,064) | | |
截至2021年6月30日的餘額
|
| | | | — | | | | | | — | | | | | | 6,500,000 | | | | | | 650 | | | | | | — | | | | | | (23,453,838) | | | | | | (23,453,188) | | |
方正股份被沒收
|
| | | | — | | | | | | — | | | | | | (750,000) | | | | | | (75) | | | | | | — | | | | | | 75 | | | | | | — | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,034,797 | | | | | | 1,034,797 | | |
截至2021年9月30日的餘額
|
| | | | — | | | | | $ | — | | | | | | 5,750,000 | | | | | $ | 575 | | | | | $ | — | | | | | $ | (22,418,966) | | | | | $ | (22,418,391) | | |
| | |
九人組
個月結束 2022年9月30日 |
| |
九人組
個月結束 2021年9月30日 |
| ||||||
經營活動現金流: | | | | | | | | | | | | | |
淨收益(虧損)
|
| | | $ | 14,551,968 | | | | | $ | (3,646,267) | | |
將淨收益(虧損)與經營活動中使用的現金淨額進行調整:
|
| | | | | | | | | | | | |
信託賬户中的投資賺取利息
|
| | | | (1,192,968) | | | | | | (3,049) | | |
財務保險負債公允價值變動
|
| | | | 423,987 | | | | | | 2,807,021 | | |
權證負債公允價值變動
|
| | | | (8,008,547) | | | | | | 88,010 | | |
權證可分配的交易成本
|
| | | | — | | | | | | 507,417 | | |
延期承銷佣金終止時確認的收益
|
| | | | (7,000,000) | | | | | | — | | |
經營性資產和負債變動: | | | | | | | | | | | | | |
預付費用
|
| | | | (76,868) | | | | | | (221,704) | | |
應計產品成本和費用
|
| | | | 457,327 | | | | | | 7,619 | | |
因關聯方原因
|
| | | | 30,000 | | | | | | 37,667 | | |
經營活動中使用的淨現金
|
| | | | (815,101) | | | | | | (423,286) | | |
投資活動產生的現金流 | | | | | | | | | | | | | |
信託賬户現金投資
|
| | | | — | | | | | | (200,000,000) | | |
投資活動中使用的淨現金
|
| | | | — | | | | | | (200,000,000) | | |
融資活動的現金流: | | | | | | | | | | | | | |
從首次公開募股收到的收益,扣除承銷商的折扣後的淨額
|
| | | | — | | | | | | 196,000,000 | | |
私募收益
|
| | | | — | | | | | | 6,000,000 | | |
支付產品費用
|
| | | | — | | | | | | (140,554) | | |
償還關聯方應付票據
|
| | | | — | | | | | | (361,023) | | |
融資活動提供的現金淨額
|
| | | | — | | | | | | 201,498,423 | | |
現金淨變化
|
| | | | (815,101) | | | | | | 1,075,137 | | |
期初現金
|
| | | | 885,198 | | | | | | | | |
現金,期末
|
| | | $ | 70,097 | | | | | $ | 1,075,137 | | |
補充披露非現金投融資活動 | | | | | | | | | | | | | |
保薦人根據本票支付的延期發行費用
|
| | | $ | — | | | | | $ | 135,544 | | |
延期承銷佣金計入額外實收資本
|
| | | $ | — | | | | | $ | 7,000,000 | | |
|
毛收入
|
| | | $ | 200,000,000 | | |
|
減去:分配給公募認股權證的收益
|
| | | | (8,511,409) | | |
|
減:A類普通股發行成本
|
| | | | (11,080,524) | | |
|
添加:賬面價值增加到贖回價值
|
| | | | 19,591,933 | | |
|
可能於2021年12月31日贖回的A類普通股
|
| | | | 200,000,000 | | |
|
添加:賬面價值增加到贖回價值
|
| | | | 1,200,243 | | |
|
可能於2022年9月30日贖回的A類普通股
|
| | | $ | 201,200,243 | | |
| | |
截至2009年9月30日的三個月
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | |
A類
|
| |
B類
|
| |
A類
|
| |
B類
|
| ||||||||||||
基本和稀釋後每股淨收益: | | | | | | | | | | | | | | | | | | | | | | | | | |
分子: | | | | | | | | | | | | | | | | | | | | | | | | | |
淨收入分配
|
| | | $ | 4,431,344 | | | | | $ | 1,274,011 | | | | | $ | 803,726 | | | | | $ | 231,071 | | |
分母: | | | | | | | | | | | | | | | | | | | | | | | | | |
加權平均流通股
|
| | | | 20,000,000 | | | | | | 5,750,000 | | | | | | 20,000,000 | | | | | | 5,750,000 | | |
每股基本和稀釋後淨收益
|
| | | $ | 0.22 | | | | | $ | 0.22 | | | | | $ | 0.04 | | | | | $ | 0.04 | | |
| | |
截至9月30日的9個月
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | |
A類
|
| |
B類
|
| |
A類
|
| |
B類
|
| ||||||||||||
每股基本和稀釋後淨收益(虧損): | | | | | | | | | | | | | | | | | | | | | | | | | |
分子: | | | | | | | | | | | | | | | | | | | | | | | | | |
淨收益(虧損)分攤
|
| | | $ | 11,302,500 | | | | | $ | 3,249,469 | | | | | $ | (2,143,878) | | | | | $ | (1,502,389) | | |
分母: | | | | | | | | | | | | | | | | | | | | | | | | | |
加權平均流通股
|
| | | | 20,000,000 | | | | | | 5,750,000 | | | | | | 8,205,128 | | | | | | 5,750,000 | | |
每股基本和稀釋後淨收益(虧損)
|
| | | $ | 0.57 | | | | | $ | 0.57 | | | | | $ | (0.26) | | | | | $ | (0.26) | | |
| | |
(一級)
|
| |
(二級)
|
| |
(三級)
|
| |||||||||
資產 | | | | | | | | | | | | | | | | | | | |
信託賬户中持有的投資
|
| | | $ | 201,200,243 | | | | | $ | — | | | | | $ | — | | |
負債 | | | | | | | | | | | | | | | | | | | |
公開認股權證
|
| | | $ | — | | | | | $ | 1,500,000 | | | | | $ | — | | |
私募認股權證
|
| | | $ | — | | | | | $ | — | | | | | $ | 914,882 | | |
FPA責任
|
| | | $ | — | | | | | $ | — | | | | | $ | 3,209,928 | | |
總負債
|
| | | $ | 1,500,000 | | | | | $ | — | | | | | $ | 4,124,810 | | |
| | |
(一級)
|
| |
(二級)
|
| |
(三級)
|
| |||||||||
資產 | | | | | | | | | | | | | | | | | | | |
信託賬户中持有的投資
|
| | | $ | 200,007,275 | | | | | $ | — | | | | | $ | — | | |
負債 | | | | | | | | | | | | | | | | | | | |
公開認股權證
|
| | | $ | 6,500,000 | | | | | $ | — | | | | | $ | — | | |
私募認股權證
|
| | | $ | — | | | | | $ | — | | | | | $ | 3,923,429 | | |
FPA責任
|
| | | $ | — | | | | | $ | — | | | | | $ | 2,785,941 | | |
總負債
|
| | | $ | 6,500,000 | | | | | $ | — | | | | | $ | 6,709,370 | | |
輸入
|
| |
9月30日
2022 |
| |
12月31日
2021 |
| ||||||
無風險費率
|
| | | | 4.04% | | | | | | 1.29% | | |
股價
|
| | | $ | 9.82 | | | | | $ | 9.72 | | |
估計。剩餘期限(年)
|
| | | | 5.55 | | | | | | 5.35 | | |
| | |
公共
認股權證 |
| |
私人
認股權證 |
| |
認股權證
責任 |
| |||||||||
2021年12月31日的公允價值
|
| | | $ | — | | | | | $ | 3,923,429 | | | | | $ | 3,923,429 | | |
公允價值變動
|
| | | | — | | | | | | (2,713,773 | | | | | | (2,713,773) | | |
2022年3月31日的公允價值
|
| | | $ | — | | | | | $ | 1,209,656 | | | | | $ | 1,209,656 | | |
公允價值變動
|
| | | | — | | | | | | (751,093) | | | | | | (751,093) | | |
2022年6月30日的公允價值
|
| | | $ | — | | | | | $ | 458,563 | | | | | $ | 458,563 | | |
公允價值變動
|
| | | | — | | | | | | 456,319 | | | | | | 456,319 | | |
2022年9月30日的公允價值
|
| | | $ | — | | | | | $ | 914,882 | | | | | $ | 914,882 | | |
| | |
公共
認股權證 |
| |
私人
認股權證 |
| |
認股權證
責任 |
| |||||||||
2020年12月31日的公允價值
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
首次公開募股時權證負債初始值(2021年6月11日)
|
| | | | 8,511,409 | | | | | | 5,201,555 | | | | | | 13,712,964 | | |
公允價值變動
|
| | | | 1,212,798 | | | | | | 672,323 | | | | | | 1,885,121 | | |
2021年6月30日的公允價值
|
| | | $ | 9,724,207 | | | | | $ | 5,873,878 | | | | | $ | 15,598,085 | | |
公允價值變動
|
| | | | (1,123,207) | | | | | | (673,904) | | | | | | (1,797,111) | | |
將公募認股權證從第3級轉至第1級
|
| | | | (8,601,000) | | | | | | — | | | | | | (8,601,000) | | |
2021年9月30日的公允價值
|
| | | $ | — | | | | | $ | 5,199,974 | | | | | $ | 5,199,974 | | |
輸入
|
| |
9月30日
2022 |
| |
12月31日
2021 |
| ||||||
股價
|
| | | $ | 9.82 | | | | | $ | 9.72 | | |
保修價
|
| | | $ | 0.150 | | | | | $ | 0.65 | | |
估計。期限到業務合併(年)
|
| | | | 0.55 | | | | | | 0.33 | | |
業務合併的可能性
|
| | | | 85% | | | | | | 85% | | |
FPA單元採購價
|
| | | $ | 10.00 | | | | | $ | 10.00 | | |
折扣率
|
| | | | 3.93% | | | | | | 0.04% | | |
| | |
FPA責任
|
| |||
2021年12月31日的公允價值
|
| | | $ | 2,785,941 | | |
公允價值變動
|
| | | | (127,629) | | |
2022年3月31日的公允價值
|
| | | $ | 2,658,312 | | |
公允價值變動
|
| | | | 141,728 | | |
2022年6月30日的公允價值
|
| | | $ | 2,800,040 | | |
公允價值變動
|
| | | | 409,888 | | |
2022年9月30日的公允價值
|
| | | $ | 3,209,928 | | |
| | |
FPA責任
|
| |||
2020年12月31日的公允價值
|
| | | $ | — | | |
首次公開募股時FPA負債初值(2021年6月11日)
|
| | | | 2,322,741 | | |
公允價值變動
|
| | | | (77,703) | | |
2021年6月30日的公允價值
|
| | | $ | 2,245,038 | | |
公允價值變動
|
| | | | 561,983 | | |
2021年9月30日的公允價值
|
| | | $ | 2,807,021 | | |
| | |
12月31日
2021 |
| |
12月31日
2020 |
| ||||||
資產 | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
現金
|
| | | $ | 885,198 | | | | | $ | — | | |
預付費用
|
| | | | 141,677 | | | | | | — | | |
流動資產總額
|
| | | | 1,026,875 | | | | | | — | | |
延期發售成本
|
| | | | — | | | | | | 91,374 | | |
信託賬户中持有的投資
|
| | | | 200,007,275 | | | | | | — | | |
總資產
|
| | | $ | 201,034,150 | | | | | $ | 91,374 | | |
負債、可能贖回的A類普通股和股東(虧損)股權
|
| | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
應計產品成本和費用
|
| | | $ | 142,631 | | | | | $ | 65,000 | | |
應付票據 - 關聯方
|
| | | | — | | | | | | 5,010 | | |
流動負債總額
|
| | | | 142,631 | | | | | | 70,010 | | |
FPA責任
|
| | | | 2,785,941 | | | | | | — | | |
保修責任
|
| | | | 10,423,429 | | | | | | — | | |
延期承銷佣金
|
| | | | 7,000,000 | | | | | | — | | |
總負債
|
| | | | 20,352,001 | | | | | | 70,010 | | |
承付款和或有事項(注7) | | | | | | | | | | | | | |
可能贖回的A類普通股,面值0.0001美元;
20,000,000股和-0股按贖回價值發行和發行 每股10.00美元 |
| | | | 200,000,000 | | | | | | — | | |
股東(虧損)權益: | | | | | | | | | | | | | |
優先股,面值0.0001美元;授權發行500萬股;未發行
或未償還的 |
| | | | — | | | | | | — | | |
A類普通股,面值0.0001美元;授權發行5億股;
|
| | | | — | | | | | | — | | |
B類普通股,面值0.0001美元;授權發行5,000萬股;分別於2021年12月31日和2020年12月31日發行和發行5,750,000股和6,500,000股
|
| | | | 575 | | | | | | 650(1) | | |
新增實收資本
|
| | | | — | | | | | | 24,350 | | |
累計虧損
|
| | | | (19,318,426) | | | | | | (3,636) | | |
股東(虧損)總股本
|
| | | | (19,317,851) | | | | | | 21,364 | | |
總負債、可能贖回的A類普通股和股東(虧損)權益
|
| | | $ | 201,034,150 | | | | | $ | 91,374 | | |
| | |
年
截至2010年12月31日 2021 |
| |
期間
12月22日起 2020(初始) 至 2020年12月31日 |
| ||||||
一般和行政費用
|
| | | $ | 549,179 | | | | | $ | 3,636 | | |
運營虧損
|
| | | | (549,179) | | | | | | (3,636) | | |
其他收入(費用): | | | | | | | | | | | | | |
FPA公允價值變動
|
| | | | (2,785,941) | | | | | | — | | |
權證負債公允價值變動
|
| | | | 3,289,535 | | | | | | — | | |
權證可分配的交易成本
|
| | | | (507,417) | | | | | | — | | |
信託賬户中的投資賺取利息
|
| | | | 7,275 | | | | | | — | | |
其他收入(虧損)
|
| | | | 3,452 | | | | | | — | | |
淨虧損
|
| | | $ | (545,727) | | | | | $ | (3,636) | | |
基本和稀釋後加權平均流通股,A類普通股
可能贖回的股票 |
| | | | 11,178,082 | | | | | | — | | |
可能贖回的普通股、A類普通股每股基本及攤薄淨虧損
|
| | | $ | (0.03) | | | | | $ | — | | |
基本和稀釋後加權平均流通股,B類普通股
個共享 |
| | | | 5,750,000 | | | | | | 5,750,000 | | |
基本和稀釋後每股淨虧損,B類普通股
|
| | | $ | (0.03) | | | | | $ | (0.00) | | |
| | |
A類
普通股 |
| |
B類
普通股 |
| |
額外的
實收 大寫 |
| |
累計
赤字 |
| |
合計
股東的 (赤字)股權 |
| |||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||
截至2020年12月22日的餘額(初始)
|
| | |
|
—
|
| | | |
$
|
—
|
| | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
向初始股東發行的B類普通股
|
| | |
|
—
|
| | | |
|
—
|
| | | | | 6,500,000 | | | | | $ | 650 | | | | | $ | 24,350 | | | | | $ | — | | | | | $ | 25,000 | | |
淨虧損
|
| | |
|
—
|
| | | |
|
—
|
| | | | | — | | | | | | — | | | | | | — | | | | | | (3,636) | | | | | | (3,636) | | |
截至2020年12月31日的餘額
|
| | | | — | | | | | $ | — | | | | | | 6,500,000 | | | | | $ | 650 | | | | | $ | 24,350 | | | | | $ | (3,636) | | | | | $ | 21,364 | | |
超過公允價值的私募收益作為出資額
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 798,445 | | | | | | — | | | | | | 798,445 | | |
A類普通股增持至贖回價值
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (822,795) | | | | | | (18,769,138) | | | | | | (19,591,933) | | |
方正股份被沒收
|
| | | | — | | | | | | — | | | | | | (750,000) | | | | | | (75) | | | | | | — | | | | | | 75 | | | | | | — | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (545,727) | | | | | | (545,727) | | |
截至2021年12月31日的餘額
|
| | | | — | | | | | $ | — | | | | | | 5,750,000 | | | | | $ | 575 | | | | | $ | — | | | | | $ | (19,318,426) | | | | | $ | (19,317,851) | | |
| | |
年
已結束 12月31日 2021 |
| |
期間
12月22日起 2020 (初始) 至 12月31日 2020 |
| ||||||
經營活動現金流: | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (545,727) | | | | | $ | (3,636) | | |
將淨虧損與經營活動提供的現金淨額進行調整:
|
| | | | | | | | | | | | |
信託賬户中的投資賺取利息
|
| | | | (7,275) | | | | | | 3,636 | | |
財務保險負債公允價值變動
|
| | | | 2,785,941 | | | | | | — | | |
權證負債公允價值變動
|
| | | | (3,289,535) | | | | | | — | | |
權證可分配的交易成本
|
| | | | 507,417 | | | | | | — | | |
經營性資產和負債變動: | | | | | | | | | | | | | |
預付費用
|
| | | | (141,677) | | | | | | — | | |
應計產品成本和費用
|
| | | | 77,631 | | | | | | — | | |
經營活動中使用的淨現金
|
| | | | (613,225) | | | | | | — | | |
投資活動產生的現金流 | | | | | | | | | | | | | |
信託賬户現金投資
|
| | | | (200,000,000) | | | | | | — | | |
投資活動中使用的淨現金
|
| | | | (200,000,000) | | | | | | — | | |
融資活動的現金流: | | | | | | | | | | | | | |
從首次公開募股收到的收益,扣除承銷商的折扣後的淨額
|
| | | | 196,000,000 | | | | | | — | | |
私募收益
|
| | | | 6,000,000 | | | | | | — | | |
支付產品費用
|
| | | | (140,554) | | | | | | — | | |
償還關聯方應付票據
|
| | | | (361,023) | | | | | | — | | |
融資活動提供的現金淨額
|
| | | | 201,498,423 | | | | | | — | | |
現金淨變化
|
| | | | 885,198 | | | | | | — | | |
期初現金
|
| | | | — | | | | | | — | | |
現金,期末
|
| | | $ | 885,198 | | | | | $ | — | | |
現金流量信息補充性非現金披露: | | | | | | | | | | | | | |
保薦人根據本票支付的延期發行費用
|
| | | $ | 135,544 | | | | | $ | 1,374 | | |
保薦人為換取發行B類普通股而支付的延期發行費用
|
| | | $ | — | | | | | $ | 25,000 | | |
延期承保折扣
|
| | | $ | 7,000,000 | | | | | $ | — | | |
應計延期發售成本
|
| | | $ | — | | | | | $ | 65,000 | | |
|
毛收入
|
| | | $ | 200,000,000 | | |
|
減去:分配給公募認股權證的收益
|
| | | | (8,511,409) | | |
|
減:A類普通股發行成本
|
| | | | (11,080,524) | | |
|
添加:賬面價值增加到贖回價值
|
| | | | 19,591,933 | | |
|
可能贖回的A類普通股
|
| | | $ | 200,000,000 | | |
| | |
截至本年度的年度業績
2021年12月31日 |
| |
期間
2020年12月22日起 (初始)至 2020年12月31日 |
| ||||||||||||||||||
| | |
A類
|
| |
B類
|
| |
A類
|
| |
B類
|
| ||||||||||||
基本和稀釋後每股淨收益: | | | | | | | | | | | | | | | | | | | | | | | | | |
分子: | | | | | | | | | | | | | | | | | | | | | | | | | |
淨虧損分攤
|
| | | $ | (360,359) | | | | | $ | (185,368) | | | | | $ | — | | | | | $ | (3,636) | | |
分母: | | | | | | | | | | | | | | | | | | | | | | | | | |
加權平均流通股
|
| | | | 11,178,082 | | | | | | 5,750,000 | | | | | | — | | | | | | 5,750,000 | | |
每股基本和攤薄淨虧損
|
| | | $ | (0.03) | | | | | $ | (0.03) | | | | | $ | — | | | | | $ | (0.00) | | |
| | |
(一級)
|
| |
(二級)
|
| |
(三級)
|
| |||||||||
資產 | | | | | | | | | | | | | | | | | | | |
信託賬户中持有的投資
|
| | | $ | 200,007,275 | | | | | $ | — | | | | | $ | — | | |
負債 | | | | | | | | | | | | | | | | | | | |
公開認股權證
|
| | | $ | — | | | | | $ | 6,500,000 | | | | | $ | — | | |
私募認股權證
|
| | | $ | — | | | | | $ | — | | | | | $ | 3,923,429 | | |
FPA責任
|
| | | $ | — | | | | | $ | — | | | | | $ | 2,785,941 | | |
輸入
|
| |
06月11日
2021 |
| |
12月31日
2021 |
| ||||||
波動性
|
| | | | 16.30% | | | | | | 13.4% | | |
無風險費率
|
| | | | 0.89% | | | | | | 1.29% | | |
股價
|
| | | $ | 9.57 | | | | | $ | 9.72 | | |
估計。剩餘期限(年)
|
| | | | 5.65 | | | | | | 5.35 | | |
| | |
保修期
負債 |
| |||
2021年1月1日的公允價值
|
| | | $ | — | | |
首次公開募股日的初始值
|
| | | | 13,712,964 | | |
公允價值變動
|
| | | | (3,289,535) | | |
將公募認股權證從第3級轉至第1級
|
| | | | (6,500,000) | | |
2021年12月31日的公允價值
|
| | | $ | 3,923,429 | | |
輸入
|
| |
06月11日
2021 |
| |
12月31日
2021 |
| ||||||
波動性
|
| | | | 16.30% | | | | | | 13.4% | | |
股價
|
| | | $ | 9.57 | | | | | $ | 9.72 | | |
保修價
|
| | | $ | 0.85 | | | | | $ | 0.65 | | |
估計。期限到業務合併(年)
|
| | | | 0.65 | | | | | | 0.33 | | |
業務合併的可能性
|
| | | | 85% | | | | | | 85% | | |
FPA單元採購價
|
| | | $ | 10.00 | | | | | $ | 10.00 | | |
| | |
FPA責任
|
| |||
2021年1月1日的公允價值
|
| | | $ | — | | |
首次公開募股日的初始值
|
| | | | 2,322,741 | | |
公允價值變動
|
| | | | 463,200 | | |
2021年12月31日的公允價值
|
| | | $ | 2,785,941 | | |
內容
|
| |
頁
|
| |||
獨立註冊會計師事務所報告(PCA0B 2388)
|
| | | | F-42 | | |
截至2022年和2021年3月31日的綜合資產負債表
|
| | | | F-43 | | |
截至2022年和2021年3月31日止年度的綜合經營報表和全面虧損報表
|
| | | | F-45 | | |
截至2022年3月31日的年度股東赤字變動綜合報表
和2021年 |
| | | | F-46 | | |
截至2022年和2021年3月31日止年度合併現金流量表
|
| | | | F-47 | | |
合併財務報表附註
|
| | | | F-48 | | |
截至2022年9月30日(未經審計)和2022年3月31日的簡明綜合資產負債表
|
| | | | F-81 | | |
截至2022年和2021年9月30日的六個月未經審計的簡明綜合經營報表和全面虧損
|
| | | | F-82 | | |
截至2022年9月30日和2021年9月30日的六個月未經審計的股東赤字變化簡明綜合報表
|
| | | | F-83 | | |
截至2022年和2021年9月30日止六個月未經審計的現金流量簡明綜合報表
|
| | | | F-84 | | |
未經審計的簡明合併財務報表附註
|
| | | | F-85 | | |
|
|
|
|
|
獨立註冊會計師事務所報告
|
| ||
|
致
董事會和股東 益生生物股份有限公司 |
| |||
|
對財務報表的意見
我們審計了億盛生物股份有限公司及其附屬公司(“本公司”)截至2022年3月31日、2021年3月31日和2021年3月31日的合併資產負債表,以及截至2022年3月31日的兩年期間各年度的相關綜合經營報表和全面虧損、股東赤字變動、現金流量以及相關附註(統稱財務報表)。我們認為,財務報表在所有重要方面都公平地反映了本公司截至2022年3月31日、2022年3月31日和2021年3月31日的財務狀況,以及截至2022年3月31日的兩年期間各年度的經營結果和現金流量,符合美國公認的會計原則。
|
| |||
|
方便翻譯
我們的審計還包括將人民幣金額轉換為美元金額,我們認為,此類轉換符合財務報表附註3所述的基礎。這樣的美元數額,完全是為了方便人民Republic of China以外的讀者。
|
| |||
| 意見基礎 | | |||
|
這些財務報表由公司管理層負責。我們的責任是根據我們的審計對公司的財務報表發表意見。我們是一家在美國上市公司會計監督委員會(PCAOB)註冊的公共會計師事務所,根據美國聯邦證券法以及美國證券交易委員會和PCAOB的適用規則和法規,我們必須與公司保持獨立。
|
| |||
|
我們按照PCAOB的標準進行審核。這些標準要求我們計劃和執行審計,以獲得關於財務報表是否沒有重大錯報的合理保證,無論是由於錯誤還是舞弊。本公司並無被要求對其財務報告的內部控制進行審計,我們也沒有受聘進行審計。作為我們審計的一部分,我們被要求瞭解財務報告的內部控制,但不是為了對公司財務報告內部控制的有效性發表意見。因此,我們不表達這樣的意見。
|
| |||
|
我們的審計包括執行評估財務報表重大錯報風險的程序,無論是由於錯誤還是欺詐,以及執行應對這些風險的程序。這些程序包括在測試的基礎上審查與財務報表中的數額和披露有關的證據。我們的審計還包括評價管理層使用的會計原則和作出的重大估計,以及評價財務報表的整體列報。我們相信,我們的審計為我們的觀點提供了合理的基礎。
/S/魏偉,有限責任公司
紐約法拉盛 2022年9月28日
自2022年以來,我們一直擔任本公司的審計師。
|
|
| | |
截至3月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
資產 | | | | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | | | | |
現金
|
| | | | 390,457,084 | | | | | | 271,067,503 | | | | | $ | 42,699,900 | | |
應收賬款淨額
|
| | | | 214,502,737 | | | | | | 308,555,105 | | | | | | 48,605,133 | | |
預付款給供應商
|
| | | | 11,458,564 | | | | | | 10,648,306 | | | | | | 1,677,374 | | |
關聯方應付金額
|
| | | | 30,088,833 | | | | | | — | | | | | | — | | |
庫存,淨額
|
| | | | 81,439,883 | | | | | | 166,505,565 | | | | | | 26,228,784 | | |
預付費用和其他流動資產
|
| | | | 5,257,185 | | | | | | 7,987,914 | | | | | | 1,258,295 | | |
流動資產總額
|
| | | | 733,204,286 | | | | | | 764,764,393 | | | | | | 120,469,486 | | |
非流動資產 | | | | | | | | | | | | | | | | | | | |
財產、廠房和設備,淨額
|
| | | | 236,204,959 | | | | | | 550,153,110 | | | | | | 86,662,851 | | |
經營性租賃使用權資產,淨額
|
| | | | 17,245,924 | | | | | | 14,850,283 | | | | | | 2,339,290 | | |
遞延税金資產淨額
|
| | | | 7,976,206 | | | | | | 3,039,084 | | | | | | 478,732 | | |
無形資產淨值
|
| | | | 83,778,603 | | | | | | 80,717,978 | | | | | | 12,715,097 | | |
其他非流動資產
|
| | | | 88,765,094 | | | | | | 28,228,293 | | | | | | 4,446,661 | | |
非流動資產合計
|
| | | | 433,970,786 | | | | | | 676,988,748 | | | | | | 106,642,631 | | |
總資產
|
| | | | 1,167,175,072 | | | | | | 1,441,753,141 | | | | | $ | 227,112,117 | | |
負債、夾層股權和股東虧損
|
| | | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | | | | |
銀行貸款和其他借款 - Current
|
| | | | — | | | | | | 111,733,754 | | | | | $ | 17,600,856 | | |
應付賬款
|
| | | | 16,383,236 | | | | | | 30,811,100 | | | | | | 4,853,518 | | |
應計費用和其他負債
|
| | | | 322,750,471 | | | | | | 326,751,353 | | | | | | 51,471,496 | | |
經營租賃負債 - 流動
|
| | | | 3,785,642 | | | | | | 4,322,252 | | | | | | 680,863 | | |
延期政府撥款 - Current
|
| | | | 2,121,645 | | | | | | 2,295,701 | | | | | | 361,630 | | |
流動負債總額
|
| | | | 345,040,994 | | | | | | 475,914,160 | | | | | | 74,968,363 | | |
非流動負債 | | | | | | | | | | | | | | | | | | | |
銀行貸款和其他借款 - 非流動
|
| | | | 1,103,609 | | | | | | 253,928,000 | | | | | | 40,000,000 | | |
經營性租賃負債 - 非流動
|
| | | | 13,550,359 | | | | | | 10,605,260 | | | | | | 1,670,593 | | |
延期政府撥款 - 非當前
|
| | | | 30,884,246 | | | | | | 30,053,517 | | | | | | 4,734,179 | | |
非流動負債合計
|
| | | | 45,538,214 | | | | | | 294,586,777 | | | | | | 46,404,772 | | |
總負債
|
| | | | 390,579,208 | | | | | | 770,500,937 | | | | | | 121,373,135 | | |
| | |
截至3月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
夾層股權 | | | | | | | | | | | | | | | | | | | |
A系列和A-1系列可贖回可轉換優先股(每股面值0.000005美元,授權50,000,000股;已發行和已發行21,548,589股)
|
| | | | 410,327,208 | | | | | | 458,074,468 | | | | | | 72,158,166 | | |
B系列可贖回可轉換優先股
(每股面值0.000005美元,1億股 授權;已發行65,414,858股, 未完成) |
| | | | 875,131,363 | | | | | | 912,146,924 | | | | | | 143,685,915 | | |
夾層總股本
|
| | | | 1,285,458,571 | | | | | | 1,370,221,392 | | | | | | 215,844,081 | | |
承付款和或有事項
|
| | | | — | | | | | | — | | | | | | — | | |
股東虧損 | | | | | | | | | | | | | | | | | | | |
普通股,每股面值0.000005美元,授權股份99.5億股,已發行和已發行股份247,311,533股*
|
| | | | 7,978 | | | | | | 7,978 | | | | | | 1,257 | | |
新增實收資本
|
| | | | 800,806,378 | | | | | | 808,502,018 | | | | | | 127,359,254 | | |
累計虧損
|
| | | | (1,353,900,436) | | | | | | (1,590,567,163) | | | | | | (250,554,041) | | |
累計其他綜合收益
|
| | | | 44,223,373 | | | | | | 83,087,979 | | | | | | 13,088,431 | | |
股東虧損總額
|
| | | | (508,862,707) | | | | | | (698,969,188) | | | | | | (110,105,099) | | |
總負債、夾層權益和股東虧損
|
| | | | 1,167,175,072 | | | | | | 1,441,753,141 | | | | | $ | 227,112,117 | | |
|
| | |
截至2009年3月31日的財政年度
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
收入 | | | | | 257,015,929 | | | | | | 502,949,894 | | | | | $ | 79,227,166 | | |
收入成本
|
| | | | 59,656,877 | | | | | | 117,066,090 | | | | | | 18,440,832 | | |
毛利
|
| | | | 197,359,052 | | | | | | 385,883,804 | | | | | | 60,786,334 | | |
運營費用: | | | | | | | | | | | | | | | | | | | |
銷售
|
| | | | 73,485,259 | | | | | | 185,999,704 | | | | | | 29,299,597 | | |
一般和行政
|
| | | | 155,334,386 | | | | | | 107,620,500 | | | | | | 16,952,916 | | |
研發
|
| | | | 94,387,144 | | | | | | 211,222,263 | | | | | | 33,272,780 | | |
總運營費用
|
| | | | 323,206,789 | | | | | | 504,842,467 | | | | | | 79,525,293 | | |
運營虧損
|
| | | | (125,847,737) | | | | | | (118,958,663) | | | | | | (18,738,959) | | |
其他收入(費用): | | | | | | | | | | | | | | | | | | | |
所得税相關滯納金
|
| | | | (11,464,741) | | | | | | — | | | | | | — | | |
與所得税以外的税種相關的滯納金
|
| | | | (7,261,947) | | | | | | (231,231) | | | | | | (36,425) | | |
與社保相關的滯納金
|
| | | | (7,701,793) | | | | | | (1,852,378) | | | | | | (291,796) | | |
政府撥款
|
| | | | 3,530,405 | | | | | | 23,020,413 | | | | | | 3,626,290 | | |
財務費用,淨額
|
| | | | (29,689,927) | | | | | | (2,717,433) | | | | | | (428,064) | | |
其他收入(支出),淨額
|
| | | | 4,063,743 | | | | | | (327,987) | | | | | | (51,666) | | |
其他(費用)收入合計,淨額
|
| | | | (48,524,260) | | | | | | 17,891,384 | | | | | | 2,818,339 | | |
所得税前虧損
|
| | | | (174,371,997) | | | | | | (101,067,279) | | | | | | (15,920,620) | | |
所得税費用
|
| | | | (17,454,245) | | | | | | (4,937,122) | | | | | | (777,720) | | |
淨虧損
|
| | | | (191,826,242) | | | | | | (106,004,401) | | | | | | (16,698,340) | | |
增加可轉換可贖回優先股的贖回價值
|
| | | | (16,610,297) | | | | | | (130,662,326) | | | | | | (20,582,579) | | |
易升生物股份有限公司淨虧損
|
| | | | (208,436,539) | | | | | | (236,666,727) | | | | | $ | (37,280,919) | | |
淨虧損
|
| | | | (191,826,242) | | | | | | (106,004,401) | | | | | $ | (16,698,340) | | |
其他綜合收益:外幣折算
收穫 |
| | | | 22,455,217 | | | | | | 38,864,606 | | | | | | 6,122,146 | | |
全面虧損
|
| | | | (169,371,025) | | | | | | (67,139,795) | | | | | $ | (10,576,194) | | |
每股虧損*: | | | | | | | | | | | | | | | | | | | |
-基本版和稀釋版
|
| | | | (0.78) | | | | | | (0.43) | | | | | $ | (0.07) | | |
已發行普通股加權平均數*: | | | | | | | | | | | | | | | | | | | |
-基本版和稀釋版
|
| | | | 247,311,533 | | | | | | 247,311,533 | | | | | | 247,311,533 | | |
| | |
普通股*
|
| |
額外的
實收 大寫 |
| |
赤字
|
| |
累計
其他 全面 收入 |
| |
合計
股東的 赤字 |
| |||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||
| | | | | | | | |
(人民幣)
|
| |
(人民幣)
|
| |
(人民幣)
|
| |
(人民幣)
|
| |
(人民幣)
|
| |||||||||||||||
截至2020年3月31日的餘額
|
| | | | 212,883,618 | | | | | | 6,797 | | | | | | 276,368,115 | | | | | | (1,145,463,897) | | | | | | 21,768,156 | | | | | | (847,320,829) | | |
股東的貢獻
|
| | | | 34,427,915 | | | | | | 1,181 | | | | | | 447,681,763 | | | | | | — | | | | | | — | | | | |
|
447,682,944
|
| |
增加到贖回價值
可兑換可贖回優先選項 個共享 |
| | | | — | | | | | | — | | | | | | — | | | | | | (16,610,297) | | | | | | — | | | | |
|
(16,610,297)
|
| |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (191,826,242) | | | | | | | | | | |
|
(191,826,242)
|
| |
基於股份的薪酬
|
| | | | — | | | | | | — | | | | | | 76,756,500 | | | | | | — | | | | | | — | | | | |
|
76,756,500
|
| |
外幣折算調整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 22,455,217 | | | | |
|
22,455,217
|
| |
截至2021年3月31日的餘額
|
| | | | 247,311,533 | | | | | | 7,978 | | | | | | 800,806,378 | | | | | | (1,353,900,436) | | | | | | 44,223,373 | | | | | | (508,862,707) | | |
增加到贖回價值
可兑換可贖回優先選項 個共享 |
| | | | — | | | | | | — | | | | | | — | | | | | | (130,662,326) | | | | | | — | | | | |
|
(130,662,326)
|
| |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (106,004,401) | | | | | | — | | | | |
|
(106,004,401)
|
| |
基於股份的薪酬
|
| | | | — | | | | | | — | | | | | | 7,764,448 | | | | | | — | | | | | | — | | | | |
|
7,764,448
|
| |
外幣折算調整
|
| | | | — | | | | | | — | | | | | | (68,808) | | | | | | — | | | | | | 38,864,606 | | | | |
|
38,795,798
|
| |
截至2022年3月31日的餘額(單位:人民幣)
|
| | | | 247,311,533 | | | | | | 7,978 | | | | | | 808,502,018 | | | | | | (1,590,567,163) | | | | | | 83,087,979 | | | | | | (698,969,188) | | |
截至2022年3月31日的餘額(單位:美元)
|
| | | | 247,311,533 | | | | | $ | 1,257 | | | | | $ | 127,359,254 | | | | | $ | (250,554,041) | | | | | $ | 13,088,431 | | | | | $ | (110,105,099) | | |
| | |
截至2009年3月31日的財政年度
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
經營活動現金流: | | | | | | | | | | | | | | | | | | | |
淨虧損
|
| | | | (191,826,242) | | | | | | (106,004,401) | | | | | $ | (16,698,340) | | |
將淨虧損與經營活動中使用的現金淨額進行調整: | | | | | | | | | | | | | | | | | | | |
遞延所得税
|
| | | | 17,454,245 | | | | | | 4,937,120 | | | | | | 777,720 | | |
財產、廠房和設備折舊
|
| | | | 22,240,060 | | | | | | 24,475,736 | | | | | | 3,855,540 | | |
無形資產攤銷
|
| | | | 5,665,735 | | | | | | 6,678,233 | | | | | | 1,051,988 | | |
處置財產、廠房和設備的損失
|
| | | | 24,876 | | | | | | 273,982 | | | | | | 43,159 | | |
基於股份的薪酬
|
| | | | 76,756,500 | | | | | | 7,764,448 | | | | | | 1,223,094 | | |
應收賬款減值
|
| | | | 6,414,634 | | | | | | 5,084,925 | | | | | | 801,003 | | |
將存貨減記為可變現淨值
|
| | | | 1,109,400 | | | | | | 4,393,630 | | | | | | 692,106 | | |
非現金租賃費用
|
| | | | 2,233,089 | | | | | | 3,787,628 | | | | | | 596,646 | | |
經營性資產和負債變動: | | | | | | | | | | | | | | | | | | | |
庫存
|
| | | | (68,728,378) | | | | | | (89,459,313) | | | | | | (14,092,075) | | |
應收賬款
|
| | | | (220,734,141) | | | | | | (99,137,291) | | | | | | (15,616,599) | | |
關聯方應付金額
|
| | | | (3,086,330) | | | | | | 30,088,833 | | | | | | 4,739,742 | | |
預付費用和其他流動資產
|
| | | | 146,767,686 | | | | | | 59,229,801 | | | | | | 9,330,172 | | |
應付賬款
|
| | | | (4,424,337) | | | | | | 14,427,864 | | | | | | 2,272,749 | | |
應付關聯方金額
|
| | | | (245,808) | | | | | | — | | | | | | — | | |
應計費用和其他負債
|
| | | | 140,210 | | | | | | (35,633,487) | | | | | | (5,613,164) | | |
延期政府撥款
|
| | | | (44,290) | | | | | | (656,673) | | | | | | (103,442) | | |
應付所得税
|
| | | | (34,105,055) | | | | | | — | | | | | | — | | |
經營性租賃負債
|
| | | | (2,222,291) | | | | | | (3,796,392) | | | | | | (598,027) | | |
經營活動中使用的淨現金
|
| | | | (246,610,437) | | | | | | (173,545,357) | | | | | | (27,337,727) | | |
投資活動現金流: | | | | | | | | | | | | | | | | | | | |
處置財產、廠房和設備所得收益
|
| | | | 644,842 | | | | | | 8,000 | | | | | | 1,260 | | |
購置房產、廠房和設備
|
| | | | (104,883,783) | | | | | | (295,314,351) | | | | | | (46,519,384) | | |
購買無形資產
|
| | | | — | | | | | | (3,617,607) | | | | | | (569,863) | | |
投資活動中使用的淨現金
|
| | | | (104,238,941) | | | | | | (298,923,958) | | | | | | (47,087,987) | | |
融資活動的現金流: | | | | | | | | | | | | | | | | | | | |
發行夾層股權所得收益
|
| | | | 729,412,999 | | | | | | — | | | | | | — | | |
股東的貢獻
|
| | | | 1,589,236 | | | | | | — | | | | | | — | | |
銀行貸款和其他借款的收益
|
| | | | 32,253,609 | | | | | | 414,116,587 | | | | | | 65,233,702 | | |
償還銀行貸款和其他借款
|
| | | | (160,407,571) | | | | | | (49,558,442) | | | | | | (7,806,692) | | |
關聯方借款收益
|
| | | | 299,757,219 | | | | | | — | | | | | | — | | |
償還關聯方借款
|
| | | | (163,346,796) | | | | | | — | | | | | | — | | |
融資活動提供的現金淨額
|
| | | | 739,258,696 | | | | | | 364,558,145 | | | | | | 57,427,010 | | |
匯率對現金的影響
|
| | | | (2,674) | | | | | | (11,478,411) | | | | | | (1,808,136) | | |
現金淨增(減)
|
| | | | 388,406,644 | | | | | | (119,389,581) | | | | | | (18,806,840) | | |
年初現金
|
| | | | 2,050,440 | | | | | | 390,457,084 | | | | | | 61,506,740 | | |
年終現金
|
| | | | 390,457,084 | | | | | | 271,067,503 | | | | | $ | 42,699,900 | | |
現金流量信息補充披露: | | | | | | | | | | | | | | | | | | | |
繳納所得税
|
| | | | 34,105,055 | | | | | | — | | | | | $ | — | | |
已支付利息
|
| | | | 8,124,572 | | | | | | 2,404,357 | | | | | $ | 378,746 | | |
非現金交易: | | | | | | | | | | | | | | | | | | | |
增加可轉換可贖回優先股的贖回價值
|
| | | | 16,610,297 | | | | | | 130,662,326 | | | | | $ | 20,582,579 | | |
為相關經營租賃負債確認的經營權資產
|
| | | | 15,048,446 | | | | | | 1,516,478 | | | | | $ | 238,883 | | |
免除對關聯方的欠款
|
| | | | 446,092,527 | | | | | | — | | | | | $ | — | | |
|
法人
|
| |
業務性質
|
| |
註冊日期
|
| |
公司註冊地
|
|
|
益生生物股份有限公司
(“YS Biophma”) |
| | 控股公司 | | |
2020年11月16日
|
| | 開曼羣島 | |
|
億盛生物(香港)控股有限公司
(“香港益生生物”) |
| | 控股公司 | | |
2020年12月28日
|
| | 香港 | |
| [br]益生生物(新加坡)有限公司有限公司
(“新加坡益生”)* |
| | 疫苗和治療性生物製品的研究和開發 | | |
2009年11月28日
|
| | 新加坡 | |
|
益生美國生物製藥有限公司
(“美國益生”) |
| | 疫苗和治療性生物製品的研究 | | |
2009年9月29日
|
| | 美國 | |
|
遼寧益生生物製藥有限公司
(“遼寧益生”)** |
| | 疫苗和治療性生物製品的研發、製造和商業化 | | | 1994年5月26日 | | | 中華人民共和國 | |
|
北京益生生物科技有限公司
(“北京益生”) |
| | 疫苗和治療性生物製品的研究和開發 | | | 2021年2月4日 | | | 中華人民共和國 | |
| | |
截至3月31日
|
| |
截至的年度
3月31日 |
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
外幣
|
| |
資產負債表
|
| |
資產負債表
|
| |
損益
|
| |
損益
|
| ||||||||||||
人民幣:1us$
|
| | | | 6.3482 | | | | | | 6.5713 | | | | | | 6.4598 | | | | | | 6.8282 | | |
人民幣:1美元
|
| | | | 4.6932 | | | | | | 4.8768 | | | | | | 4.7850 | | | | | | 4.9246 | | |
類別
|
| |
預計使用壽命
|
|
廠房和建築 | | | 6 - 20年 | |
機械設備 | | | 5年 - 10年 | |
傢俱和固定裝置 | | | 3年 - 7年 | |
機動車輛 | | | 4 - 5年 | |
租賃改進 | | | 資產的租賃期限或壽命較短 | |
| | |
截至2022年3月31日
|
| |||||||||||||||
| | |
(人民幣)
|
| |
(美元)
|
| | | | | | | ||||||
供應商A
|
| | | | 35,172,250 | | | | | $ | 5,540,508 | | | | | | 20.9% | | |
供應商B
|
| | | | 16,227,146 | | | | | | 2,556,181 | | | | | | 9.6% | | |
供應商C
|
| | | | 9,995,189 | | | | | | 1,574,492 | | | | | $ | 5.9% | | |
供應商D
|
| | | | 7,426,500 | | | | | | 1,169,859 | | | | | | 4.4% | | |
供應商E
|
| | | | 6,621,300 | | | | | | 1,043,020 | | | | | | 3.9% | | |
合計 | | | | | 75,442,385 | | | | | $ | 11,884,060 | | | | | | 44.7% | | |
| | |
截至2021年3月31日
|
| |||||||||||||||
| | |
(人民幣)
|
| |
(美元)
|
| | | | | | | ||||||
供應商A
|
| | | | 32,063,500 | | | | | $ | 4,879,324 | | | | | | 37.9% | | |
供應商F
|
| | | | 5,781,888 | | | | | | 879,870 | | | | | | 6.8% | | |
供應商G
|
| | | | 4,862,320 | | | | | | 739,933 | | | | | $ | 5.7% | | |
供應商C
|
| | | | 4,568,088 | | | | | | 695,157 | | | | | | 5.4% | | |
供應商H
|
| | | | 3,199,200 | | | | | | 486,844 | | | | | | 3.8% | | |
合計 | | | | | 50,474,996 | | | | | $ | 7,681,128 | | | | | | 59.6% | | |
| | |
截至2022年3月31日
|
| |||||||||||||||
| | |
(人民幣)
|
| |
(美元)
|
| | | | | | | ||||||
供應商E
|
| | | | 1,420,549 | | | | | $ | 223,772 | | | | | | 4.6% | | |
合計 | | | | | 1,420,549 | | | | | $ | 223,772 | | | | | | 4.6% | | |
| | |
截至2021年3月31日
|
| |||||||||||||||
| | |
(人民幣)
|
| |
(美元)
|
| | | | | | | ||||||
供應商A
|
| | | | 1,225,510 | | | | | $ | 186,494 | | | | | | 8.3% | | |
合計 | | | | | 1,225,510 | | | | | $ | 186,494 | | | | | | 8.3% | | |
| | |
截至3月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
貿易應收賬款
|
| | | | 223,033,688 | | | | | | 322,170,980 | | | | | $ | 50,749,973 | | |
壞賬準備
|
| | | | (8,530,951) | | | | | | (13,615,875) | | | | | | (2,144,840) | | |
應收賬款淨額
|
| | | | 214,502,737 | | | | | | 308,555,105 | | | | | $ | 48,605,133 | | |
| | |
截至2009年3月31日的財政年度
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
年初餘額
|
| | | | 2,116,317 | | | | | | 8,530,951 | | | | | $ | 1,343,838 | | |
添加內容
|
| | | | 6,414,634 | | | | | | 5,084,924 | | | | | | 801,002 | | |
年終餘額
|
| | | | 8,530,951 | | | | | | 13,615,875 | | | | | $ | 2,144,840 | | |
| | |
截至3月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
原材料
|
| | | | 20,865,093 | | | | | | 57,926,980 | | | | | $ | 9,124,946 | | |
正在進行的工作
|
| | | | 23,453,665 | | | | | | 40,795,744 | | | | | | 6,426,348 | | |
成品
|
| | | | 78,422,922 | | | | | | 73,285,870 | | | | | | 11,544,354 | | |
對移動緩慢或陳舊的庫存進行備抵
|
| | | | (41,301,797) | | | | | | (5,503,029) | | | | | | (866,864) | | |
庫存,淨額
|
| | | | 81,439,883 | | | | | | 166,505,565 | | | | | $ | 26,228,784 | | |
| | |
截至2009年3月31日的財政年度
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
年初餘額
|
| | | | 76,661,332 | | | | | | 41,301,797 | | | | | $ | 6,506,064 | | |
添加內容
|
| | | | 950,261 | | | | | | 4,393,629 | | | | | | 692,106 | | |
存貨已核銷
|
| | | | (36,309,796) | | | | | | (40,192,397) | | | | | | (6,331,306) | | |
年終餘額
|
| | | | 41,301,797 | | | | | | 5,503,029 | | | | | $ | 866,864 | | |
| | |
截至3月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
成本 | | | | | | | | | | | | | | | | | | | |
施工中
|
| | | | 40,158,349 | | | | | | 318,000,074 | | | | |
$
|
50,092,951
|
| |
廠房和建築物
|
| | | | 153,845,452 | | | | | | 170,206,987 | | | | | | 26,811,850 | | |
機械設備
|
| | | | 174,933,799 | | | | | | 194,875,303 | | | | | | 30,697,726 | | |
電子設備
|
| | | | 8,442,743 | | | | | | 10,107,578 | | | | | | 1,592,196 | | |
機動車輛
|
| | | | 2,814,066 | | | | | | 2,978,155 | | | | | | 469,134 | | |
辦公設備和傢俱
|
| | | | 14,241,207 | | | | | | 29,888,526 | | | | | | 4,708,189 | | |
租賃改進
|
| | | | 3,889,957 | | | | | | 4,390,980 | | | | | | 691,689 | | |
總成本
|
| | | | 398,325,573 | | | | | | 730,447,603 | | | | | | 115,063,735 | | |
減去:累計折舊
|
| | | | (132,228,718) | | | | | | (150,402,597) | | | | | | (23,692,164) | | |
減值:資產減值
|
| | | | (29,891,896) | | | | | | (29,891,896) | | | | | | (4,708,720) | | |
財產和設備,淨額
|
| | | | 236,204,959 | | | | | | 550,153,110 | | | | | $ | 86,662,851 | | |
| | |
截至3月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
應收貸款(1)
|
| | | | 2,966,778 | | | | | | — | | | | | $ | — | | |
存款(2) | | | | | 1,362,270 | | | | | | 2,807,847 | | | | | | 442,306 | | |
員工晉升(3)
|
| | | | 290,024 | | | | | | 383,251 | | | | | | 60,372 | | |
員工社會保障(4)
|
| | | | 190,253 | | | | | | 615,581 | | | | | | 96,969 | | |
可退還的增值税(5)
|
| | | | 148,705 | | | | | | 3,442,733 | | | | | | 542,316 | | |
其他應收賬款(6)
|
| | | | 414,898 | | | | | | 854,245 | | | | | | 134,564 | | |
津貼(7) | | | | | (115,743) | | | | | | (115,743) | | | | | | (18,232) | | |
合計 | | | | | 5,257,185 | | | | | | 7,987,914 | | | | | $ | 1,258,295 | | |
| | |
截至3月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
成本 | | | | | | | | | | | | | | | | | | | |
專利
|
| | | | 79,608,000 | | | | | | 79,608,000 | | | | |
$
|
12,540,248
|
| |
許可證、軟件和實驗室信息系統
|
| | | | 2,526,272 | | | | | | 6,143,880 | | | | | | 967,814 | | |
土地使用權
|
| | | | 67,181,860 | | | | | | 67,181,860 | | | | | | 10,582,820 | | |
總成本
|
| | | | 149,316,132 | | | | | | 152,933,740 | | | | | | 24,090,882 | | |
減去:累計攤銷
|
| | | | (65,537,529) | | | | | | (72,215,762) | | | | | | (11,375,785) | | |
無形資產淨值
|
| | | | 83,778,603 | | | | | | 80,717,978 | | | | | $ | 12,715,097 | | |
| | |
截至3月31日
|
| | | | | | | | | | |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |
到期日
|
| |
利率
|
| ||||||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| | | | | | | | | | |||||||||
中國廣發銀行股份有限公司 - 瀋陽分行(1)
|
| | | | — | | | | | | 46,456,142 | | | | | | 7,318,002 | | | | 2022/9/16 – 2022/12/16 | | | | | 5.66% | | |
上海浦東發展銀行股份有限公司瀋陽分行(2)
|
| | | | — | | | | | | 64,647,870 | | | | | | 10,183,654 | | | | 2022/7/19 – 2022/12/1 | | | | | 5.30% | | |
花旗銀行(3)
|
| | | | — | | | | | | 234,743 | | | | | | 36,978 | | | | 2022/5/1 | | | | | 1.00% | | |
R-Bridge Healthcare Fund,LP(4)
|
| | | | — | | | | | | 394,999 | | | | | | 62,222 | | | | 2026/9/15 | | | | | 4.00% | | |
一年內到期的銀行貸款
|
| | | | — | | | | | | 111,733,754 | | | | | | 17,600,856 | | | | | | | | | | | |
花旗銀行(3)
|
| | | | 1,103,609 | | | | | | — | | | | | | — | | | | 2022/5/1 | | | | | 1.00% | | |
R-Bridge Healthcare Fund,LP(4)
|
| | | | — | | | | | | 253,928,000 | | | | | | 40,000,000 | | | | 2026/9/15 | | | | | 4.00% | | |
長期銀行貸款
|
| | | | 1,103,609) | | | | | | 253,928,000 | | | | | | 40,000,000 | | | | | | | | | | | |
銀行貸款總額
|
| | | | 1,103,609 | | | | | | 365,661,754 | | | | | | 57,600,856 | | | | | | | | | | | |
還款日
|
| |
分期付款
|
|
2025年4月7日
|
| |
US$ 6,400,000
|
|
2025年7月7日
|
| |
6,400,000
|
|
2025年10月7日
|
| |
6,400,000
|
|
2026年1月7日
|
| |
6,400,000
|
|
2026年4月7日
|
| |
6,400,000
|
|
2026年7月7日
|
| |
8,000,000
|
|
合計 | | |
40,000,000美元
|
|
| | |
截至3月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
經營租賃ROU資產
|
| | | | 17,245,924 | | | | | | 14,850,283 | | | | | $ | 2,339,290 | | |
經營租賃負債 - 流動
|
| | | | 3,785,642 | | | | | | 4,322,252 | | | | | | 680,863 | | |
經營性租賃負債 - 非流動
|
| | | | 13,550,359 | | | | | | 10,605,260 | | | | | $ | 1,670,593 | | |
加權平均剩餘租期
|
| | | | 4.4 | | | | | | 3.4 | | | | | | 3.4 | | |
加權平均貼現率
|
| | | | 5.0% | | | | | | 4.8% | | | | | | 4.8% | | |
| | |
截至2009年3月31日的年度
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
運營租賃成本
|
| | | | 2,643,917 | | | | | | 4,594,967 | | | | | $ | 723,822 | | |
經營租賃支付的現金
|
| | | | 2,601,625 | | | | | | 4,587,894 | | | | | $ | 722,708 | | |
截至2009年3月31日的財政年度
|
| |
截至2022年3月31日
|
| |||||||||
| | |
(人民幣)
|
| |
(美元)
|
| ||||||
2023
|
| | | | 4,947,481 | | | | | $ | 779,352 | | |
2024
|
| | | | 4,837,260 | | | | | | 761,989 | | |
2025
|
| | | | 4,922,251 | | | | | | 775,377 | | |
2026
|
| | | | 1,479,661 | | | | | | 233,084 | | |
2027年及以後
|
| | | | — | | | | | | — | | |
租賃支付總額
|
| | | | 16,186,653 | | | | | | 2,549,802 | | |
少:利息
|
| | | | (1,259,141) | | | | | | (198,346) | | |
經營租賃負債現值
|
| | | | 14,927,512 | | | | | $ | 2,351,456 | | |
| | |
截至3月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
應付工資和社會保險(1)
|
| | | | 86,818,418 | | | | | | 57,459,273 | | | | | $ | 9,051,270 | | |
促銷服務費(2)
|
| | | | 58,358,838 | | | | | | 64,883,477 | | | | | | 10,220,768 | | |
所得税以外的税
|
| | | | 1,615,475 | | | | | | 1,171,381 | | | | | | 184,522 | | |
滯納金(3)
|
| | | | 93,890,390 | | | | | | 9,499,595 | | | | | | 1,496,423 | | |
物業、廠房和設備的應付費用
|
| | | | 4,730,933 | | | | | | 48,774,134 | | | | | | 7,683,144 | | |
疾控中心運存費用
|
| | | | 12,087,830 | | | | | | 35,023,095 | | | | | | 5,517,012 | | |
保證金(4)
|
| | | | 48,732,986 | | | | | | 94,528,659 | | | | | | 14,890,624 | | |
專業服務費(5)
|
| | | | 8,694,317 | | | | | | 7,758,448 | | | | | | 1,222,149 | | |
其他應付(6)
|
| | | | 7,821,284 | | | | | | 7,653,291 | | | | | | 1,205,584 | | |
合計 | | | | | 322,750,471 | | | | | | 326,751,353 | | | | | | 51,471,496 | | |
| | |
截至3月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
工資
|
| | | | 46,263,007 | | | | | | 49,020,045 | | | | | | 7,721,881 | | |
社會保障保險
|
| | | | 39,926,173 | | | | | | 7,732,161 | | | | | | 1,218,008 | | |
工會費
|
| | | | 629,238 | | | | | | 707,067 | | | | | | 111,381 | | |
合計 | | | | | 86,818,418 | | | | | | 57,459,273 | | | | | | 9,051,270 | | |
| | |
截至3月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
所得税滯納金
|
| | | | 53,890,577 | | | | | | — | | | | | | — | | |
所得税以外税種的滯納金
|
| | | | 10,635,413 | | | | | | — | | | | | | — | | |
社會保險滯納金
|
| | | | 29,364,400 | | | | | | 9,499,595 | | | | | | 1,496,423 | | |
合計 | | | | | 93,890,390 | | | | | | 9,499,595 | | | | | | 1,496,423 | | |
| | |
系列A
|
| |
系列A-1
|
| |
系列B
|
| |
合計
|
| |
合計
|
| |||||||||||||||||||||||||||||||||
| | |
個共享
|
| |
攜帶
值 |
| |
個共享
|
| |
攜帶
值 |
| |
個共享
|
| |
攜帶
值 |
| |
攜帶
值 |
| |
攜帶
值 |
| ||||||||||||||||||||||||
| | | | | | | | |
(人民幣)
|
| | | | | | | |
(人民幣)
|
| | | | | | | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||||||||
截至2020年3月31日
|
| | | | 21,548,589 | | | | | | 440,585,213 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 440,585,213 | | | | | $ | 69,403,171 | | |
可轉換票據的轉換
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 18,393,610 | | | | | | 131,425,527 | | | | |
|
131,425,527
|
| | | |
|
20,702,802
|
| |
可兑換項下的看漲期權
備註 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,660,324 | | | | | | 131,425,290 | | | | |
|
131,425,290
|
| | | |
|
20,702,765
|
| |
新保險
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 37,360,924 | | | | | | 597,987,709 | | | | |
|
597,987,709
|
| | | |
|
94,197,995
|
| |
股份轉讓
|
| | | | (6,014,313) | | | | | | (68,232,451) | | | | | | 6,014,313 | | | | | | 68,232,451 | | | | | | — | | | | | | — | | | | |
|
—
|
| | | |
|
—
|
| |
增值為贖回
值 |
| | | | — | | | | | | 1,758,690 | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,851,607 | | | | |
|
16,610,297
|
| | | |
|
2,616,536
|
| |
外幣折算調整
|
| | | | — | | | | | | (29,449,559) | | | | | | — | | | | | | (2,567,136) | | | | | | — | | | | | | (558,770) | | | | |
|
(32,575,465)
|
| | | |
|
(5,131,449)
|
| |
截至2021年3月31日
|
| | | | 15,534,276 | | | | | | 344,661,893 | | | | | | 6,014,313 | | | | | | 65,665,315 | | | | | | 65,414,858 | | | | | | 875,131,363 | | | | | | 1,285,458,571 | | | | | $ | 202,491,820 | | |
增加到贖回價值
|
| | | | — | | | | | | 57,598,340 | | | | | | — | | | | | | 5,164,090 | | | | | | — | | | | | | 67,899,896 | | | | |
|
130,662,326
|
| | | |
|
20,582,579
|
| |
外幣折算調整
|
| | | | — | | | | | | (12,696,574) | | | | | | — | | | | | | (2,318,596) | | | | | | — | | | | | | (30,884,335) | | | | |
|
(45,899,505)
|
| | | |
|
(7,230,318)
|
| |
截至2022年3月31日
|
| | | | 15,534,276 | | | | | | 389,563,659 | | | | | | 6,014,313 | | | | | | 68,510,809 | | | | | | 65,414,858 | | | | | | 912,146,924 | | | | | | 1,370,221,392 | | | | | $ | 215,844,081 | | |
| | |
共享數量
選項 |
| |
平均運動量
每股價格 選項 |
| ||||||
| | | | | | | | |
(人民幣)
|
| |||
2020年3月31日
|
| | | | 11,223,795 | | | | | | 3.8807 | | |
在此期間發放的許可證
|
| | | | 10,254,198 | | | | | | 8.4631 | | |
在此期間被沒收
|
| | | | (298,117) | | | | | | 6.4631 | | |
在此期間進行鍛鍊
|
| | | | (8,103,671) | | | | | | — | | |
在此期間過期
|
| | | | (62,783) | | | | | | 6.4631 | | |
2021年3月31日
|
| | | | 13,013,422 | | | | | | 7.3289 | | |
在此期間發放的許可證
|
| | | | — | | | | | | — | | |
在此期間被沒收
|
| | | | — | | | | | | — | | |
在此期間進行鍛鍊
|
| | | | — | | | | | | — | | |
在此期間過期
|
| | | | — | | | | | | — | | |
2022年3月31日
|
| | | | 13,013,422 | | | | | | 7.3289 | | |
年終了
2021年3月31日 數量: 選項 |
| |
行權價
|
| |
鍛鍊週期
|
|
| | |
(人民幣)
|
| | | |
6,133,005
|
| |
3.4845
|
| |
2021 – 2031
|
|
2,453,049
|
| |
6.4631
|
| |
2021 – 2026
|
|
4,427,368
|
| |
13.1344
|
| |
2021 – 2026
|
|
13,013,422
|
| | | | | | |
| | |
截至2009年3月31日的財政年度
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
研發費用
|
| | | | 4,200,464 | | | | | | 975,171 | | | | | $ | 153,614 | | |
一般和行政費用
|
| | | | 72,501,943 | | | | | | 6,789,277 | | | | | | 1,069,481 | | |
銷售費用
|
| | | | 54,093 | | | | | | — | | | | | | — | | |
股票薪酬總額
|
| | | | 76,756,500 | | | | | | 7,764,448 | | | | | $ | 1,223,094 | | |
關聯方名稱
|
| |
與YS集團的關係
|
|
益生生物醫藥有限公司 | | |
張控制的實體
|
|
益生生物醫藥控股有限公司 | | |
張控制的實體
|
|
開封市益盛泛亞科技有限公司 | | |
張控制的實體
|
|
北京億盛興業科技有限公司 | | |
張控制的實體
|
|
長春百隆生物科技有限公司 | | |
張控制的實體
|
|
河南益生滙中健康服務有限公司 | | |
張控制的實體
|
|
河南益生生物製藥有限公司 | | |
張控制的實體
|
|
關聯方名稱
|
| |
與YS集團的關係
|
|
北京華爾盾康啟生物科技有限公司 | | |
張控制的實體
|
|
遼寧益生泛亞 | | |
張控制的實體
|
|
張 | | |
董事會主席
|
|
輝少 | | | 首席執行官 | |
中開實* | | | 首席醫療官 | |
張南鵬 | | | 董事長的女兒 | |
張旭 | | | 董事長的女兒 | |
| | |
截至3月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
關聯方應付金額: | | | | | | | | | | | | | | | | | | | |
益生生物醫藥控股有限公司(香港)
|
| | | | 30,088,833 | | | | | | — | | | | | $ | — | | |
| | | | | 30,088,833 | | | | | | — | | | | | $ | — | | |
| | |
截至2009年3月31日的年度
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
關聯方應付金額: | | | | | | | | | | | | | | | | | | | |
益生生物醫藥控股(香港)有限公司 | | | | | | | | | | | | | | | | | | | |
YS集團代收應收賬款
|
| | | | 30,088,833 | | | | | | 2,966,777 | | | | | $ | 459,412 | | |
還款給YS集團
|
| | | | | | | | | | 33,055,610 | | | | | $ | 5,118,732 | | |
| | |
截至2009年3月31日的年度
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
當期所得税
|
| | | | — | | | | | | — | | | | | $ | — | | |
遞延税金
|
| | | | 17,454,245 | | | | | | 4,937,122 | | | | | | 777,720 | | |
所得税
|
| | | | 17,454,245 | | | | | | 4,937,122 | | | | | $ | 777,720 | | |
| | |
截至2009年3月31日的年度
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
中華人民共和國法定所得税率
|
| | | | 25.00% | | | | | | 25.00% | | |
不同司法管轄區不同税率的影響
|
| | | | (20.56)% | | | | | | (18.26)% | | |
中華人民共和國優惠税率的效果
|
| | | | (0.77)% | | | | | | 4.56% | | |
研發費用扣除等影響
|
| | | | 7.8% | | | | | | 33.2% | | |
暫時性差異*
|
| | | | 10.01% | | | | | | 4.88% | | |
估值免税額變動
|
| | | | (11.49)% | | | | | | (44.47)% | | |
實際税率
|
| | | | 10.01% | | | | | | 4.88% | | |
| | |
截至3月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
遞延税金資產: | | | | | | | | | | | | | | | | | | | |
將存貨減記為可變現淨值
|
| | | | 6,195,269 | | | | | | 825,454 | | | | | $ | 130,030 | | |
財產、廠房和建築物減值
|
| | | | 2,293,516 | | | | | | 2,031,460 | | | | | | 320,006 | | |
延期政府撥款
|
| | | | 4,950,884 | | | | | | 4,852,383 | | | | | | 764,371 | | |
可用於抵銷未來應税利潤的虧損
|
| | | | 32,495,322 | | | | | | 58,257,270 | | | | | | 9,176,975 | | |
減去:估值免税額
|
| | | | (32,495,322) | | | | | | (58,257,270) | | | | | | (9,176,975) | | |
遞延税金資產總額,淨額
|
| | | | 13,439,669 | | | | | | 7,709,297 | | | | | | 1,214,407 | | |
遞延納税義務: | | | | | | | | | | | | | | | | | | | |
因歷史收購子公司而產生的公允價值調整
|
| | | | (5,463,463) | | | | | | (4,670,213) | | | | | | (735,675) | | |
遞延納税負債總額
|
| | | | (5,463,463) | | | | | | (4,670,213) | | | | | | (735,675) | | |
遞延税金淨資產
|
| | | | 7,976,206 | | | | | | 3,039,084 | | | | | $ | 478,732 | | |
| | |
截至3月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
政府對財產、廠房和設備的補助 | | | | | | | | | | | | | | | | | | | |
年初餘額
|
| | | | 21,096,442 | | | | | | 21,847,340 | | | | | $ | 3,441,502 | | |
添加
|
| | | | 2,000,000 | | | | | | 1,552,000 | | | | | | 244,479 | | |
確認為收入
|
| | | | (1,249,102) | | | | | | (1,368,650) | | | | | | (215,597) | | |
小計 | | | | | 21,847,340 | | | | | | 22,030,690 | | | | | $ | 3,470,384 | | |
政府用於研發的撥款 | | | | | | | | | | | | | | | | | | | |
年初餘額
|
| | | | 10,387,874 | | | | | | 11,158,551 | | | | | $ | 1,757,750 | | |
添加
|
| | | | 1,610,700 | | | | | | — | | | | | | — | | |
確認為收入
|
| | | | (840,023) | | | | | | (840,023) | | | | | | (132,325) | | |
小計 | | | | | 11,158,551 | | | | | | 10,318,528 | | | | | $ | 1,625,425 | | |
遞延政府撥款總額
|
| | | | 33,005,891 | | | | | | 32,349,218 | | | | | $ | 5,095,809 | | |
少:當前部分
|
| | | | (2,121,645) | | | | | | (2,295,701) | | | | | | (361,630) | | |
非當前部分
|
| | | | 30,884,246 | | | | | | 30,053,517 | | | | | $ | 4,734,179 | | |
| | |
截至3月31日
|
| |||||||||
| | |
2022
|
| |
2022
|
| ||||||
| | |
(人民幣)
|
| |
(美元)
|
| ||||||
其他專業服務費
|
| | | | 7,617,840 | | | | | $ | 1,200,000 | | |
研發
|
| | | | 73,894,705 | | | | | | 11,640,261 | | |
採購原材料
|
| | | | 17,664,500 | | | | | | 17,664,500 | | |
合計 | | | | | 99,177,045 | | | | | $ | 30,504,761 | | |
| | |
截至3月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
中華人民共和國
|
| | | | 288,637,839 | | | | | | 604,094,049 | | | | | $ | 95,159,896 | | |
其他國家/地區
|
| | | | 31,345,723 | | | | | | 26,777,039 | | | | | $ | 4,218,052 | | |
| | |
截至3月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| |
(未經審計)
|
| |||||||||
資產 | | | | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | | | | |
現金
|
| | | | 330,296,949 | | | | | | 252,611,535 | | | | |
$
|
39,792,624
|
| |
關聯方應付金額
|
| | | | 495,937,171 | | | | | | 519,236,876 | | | | | | 81,792,772 | | |
流動資產總額
|
| | | | 826,234,120 | | | | | | 771,848,411 | | | | | | 121,585,396 | | |
非流動資產 | | | | | | | | | | | | | | | | | | | |
長期投資,淨額
|
| | | | 150,952,826 | | | | | | 146,641,652 | | | | | | 23,099,721 | | |
非流動資產合計
|
| | | | 150,952,826 | | | | | | 146,641,652 | | | | | | 23,099,721 | | |
總資產
|
| | | | 977,186,946 | | | | | | 918,490,063 | | | | | $ | 144,685,117 | | |
負債和權益 | | | | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | | | | |
應計費用和其他負債
|
| | | | 197,324,794 | | | | | | 244,082,463 | | | | |
$
|
38,449,082
|
| |
應付關聯方金額
|
| | | | 3,266,288 | | | | | | 3,155,395 | | | | | | 497,053 | | |
流動負債總額
|
| | | | 200,591,082 | | | | | | 247,237,858 | | | | | | 38,946,135 | | |
總負債
|
| | | | 200,591,082 | | | | | | 247,237,858 | | | | | | 38,946,135 | | |
夾層股權 | | | | | | | | | | | | | | | | | | | |
A系列和A-1系列可贖回可轉換優先股(每股面值0.000005美元,授權50,000,000股;截至2022年和2021年3月31日已發行和已發行的21,548,589股)
|
| | | | 410,327,208 | | | | | | 458,074,468 | | | | | | 72,158,166 | | |
B系列可贖回可轉換優先股(面值
每股價值0.000005美元,100,000,000股 授權;已發行65,414,858股, 截至2022年3月31日和2021年3月31日的未償還債務) |
| | | | 875,131,363 | | | | | | 912,146,924 | | | | | | 143,685,915 | | |
夾層總股本
|
| | | | 1,285,458,571 | | | | | | 1,370,221,392 | | | | | | 215,844,081 | | |
| | |
截至3月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| |
(未經審計)
|
| |||||||||
股東虧損: | | | | | | | | | | | | | | | | | | | |
普通股,每股票面價值0.000005美元,授權股份99.5億股,2022年和2021年3月31日已發行和已發行股票247,311,533股*
|
| | | | 7,978 | | | | | | 7,978 | | | | | | 1,257 | | |
新增實收資本
|
| | | | 800,806,378 | | | | | | 808,502,018 | | | | | | 127,359,254 | | |
留存收益
|
| | | | (1,353,900,436) | | | | | | (1,590,567,163) | | | | | | (250,554,041) | | |
累計其他綜合收益
|
| | | | 44,223,373 | | | | | | 83,087,980 | | | | | | 13,088,431 | | |
股東虧損總額
|
| | | | (508,862,707) | | | | | | (698,969,187) | | | | | | (110,105,099) | | |
總負債、夾層權益和股東虧損
|
| | | | 977,186,946 | | | | | | 918,490,063 | | | | | $ | 144,685,117 | | |
|
| | |
截至2009年3月31日的年度
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| |
(未經審計)
|
| |||||||||
子公司股權損失
|
| | | | (60,903,713) | | | | | | (75,864,722) | | | | | $ | (11,950,588) | | |
運營費用: | | | | | | | | | | | | | | | | | | | |
銷售費用
|
| | | | 54,278 | | | | | | — | | | | | | — | | |
一般和行政費用
|
| | | | 104,562,058 | | | | | | 29,178,255 | | | | | | 4,596,304 | | |
研發費用
|
| | | | 4,352,356 | | | | | | 988,531 | | | | | | 155,718 | | |
總運營費用
|
| | | | 108,968,692 | | | | | | 30,166,786 | | | | | | 4,752,022 | | |
運營虧損
|
| | | | (169,872,405) | | | | | | (106,031,508) | | | | | | (16,702,610) | | |
其他收入(支出) | | | | | |||||||||||||||
財務收入/(支出),淨額
|
| | | | (21,953,837) | | | | | | 27,107 | | | | | | 4,270 | | |
其他收入/(支出)合計,淨額
|
| | | | (21,953,837) | | | | | | 27,107 | | | | | | 4,270 | | |
淨虧損
|
| | | | (191,826,242) | | | | | | (106,004,401) | | | | | | (16,698,340) | | |
增加可轉換可贖回優先股的贖回價值
|
| | | | (16,610,297) | | | | | | (130,662,326) | | | | | | (20,582,579) | | |
可歸因於YS Biophma的淨虧損
|
| | | | (208,436,538) | | | | | | (236,666,727) | | | | | | (37,280,919) | | |
淨虧損
|
| | | | (191,826,242) | | | | | | (106,004,401) | | | | | | (16,698,340) | | |
偽造貨幣兑換收益
|
| | | | 22,455,217 | | | | | | 38,864,607 | | | | | | 6,122,146 | | |
全面虧損
|
| | | | (169,371,025) | | | | | | (67,139,794) | | | | | $ | (10,576,194) | | |
每股虧損*: | | | | | | | | | | | | | | | | | | | |
-基本版和稀釋版
|
| | | | (0.78) | | | | | | (0.43) | | | | | $ | (0.07) | | |
已發行普通股加權平均數*: | | | | | | | | | | | | | | | | | | | |
-基本版和稀釋版
|
| | | | 247,311,533 | | | | | | 247,311,533 | | | | | | 247,311,533 | | |
| | |
截至2009年3月31日的財政年度
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| |
(未經審計)
|
| |||||||||
淨虧損
|
| | | | (191,826,242) | | | | | | (106,004,401) | | | | | $ | (16,698,340) | | |
子公司股權損失
|
| | | | 60,903,713 | | | | | | 75,864,722 | | | | | | 11,950,588 | | |
基於股份的薪酬
|
| | | | 76,756,500 | | | | | | 7,764,448 | | | | | | 1,223,094 | | |
經營性資產和負債變動: | | | | | | | | | | | | | | | | | | | |
關聯方應付金額
|
| | | | (421,125,633) | | | | | | (23,299,705) | | | | | | (3,670,285) | | |
應付關聯方金額
|
| | | | 2,906,881 | | | | | | (110,893) | | | | | | (17,468) | | |
應計費用和其他負債
|
| | | | 77,228,629 | | | | | | (24,732,348) | | | | | | (3,895,962) | | |
經營活動中使用的淨現金
|
| | | | (395,156,152) | | | | | | (70,518,177) | | | | | | (11,108,373) | | |
投資活動現金流: | | | | | | | | | | | | | | | | | | | |
支付長期投資費用
|
| | | | (7,658,738) | | | | | | (813,776) | | | | | | (128,190) | | |
投資活動中使用的淨現金
|
| | | | (7,658,738) | | | | | | (813,776) | | | | | | (128,190) | | |
融資活動的現金流:
|
| | | | | | | | | | | | | | | | | | |
發行夾層股權所得收益
|
| | | | 729,412,999 | | | | | | — | | | | | | — | | |
股東出資
|
| | | | 1,589,236 | | | | | | — | | | | | | — | | |
融資活動提供的現金淨額
|
| | | | 731,002,235 | | | | | | — | | | | | | — | | |
匯率對現金的影響
|
| | | | 2,109,604 | | | | | | (6,353,461) | | | | | | (1,000,829) | | |
現金淨(減)增
|
| | | | 330,296,949 | | | | | | (77,685,414) | | | | | | (12,237,392) | | |
年初現金
|
| | | | — | | | | | | 330,296,949 | | | | | | 52,030,016 | | |
年終現金
|
| | | | 330,296,949 | | | | | | 252,611,535 | | | | | $ | 39,792,624 | | |
非現金交易: | | | | | | | | | | | | | | | | | | | |
增加可轉換可贖回優先股的贖回價值
|
| | | | 16,610,297 | | | | | | 130,662,326 | | | | | $ | 20,582,579 | | |
關聯方的寬恕
|
| | | | 446,092,527 | | | | | | — | | | | | $ | — | | |
| | |
3月31日
2022 |
| |
9月30日
2022 |
| |
9月30日
2022 |
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||
| | | | | | | | |
(未經審計)
|
| |
(未經審計)
|
| ||||||
資產 | | | | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | | | | |
現金
|
| | | | 271,067,503 | | | | | | 226,765,500 | | | | | $ | 31,939,703 | | |
受限現金
|
| | | | — | | | | | | 261,766 | | | | | | 36,869 | | |
應收賬款淨額
|
| | | | 308,555,105 | | | | | | 468,359,388 | | | | | | 65,967,969 | | |
預付款給供應商
|
| | | | 10,648,306 | | | | | | 7,556,142 | | | | | | 1,064,275 | | |
庫存,淨額
|
| | | | 166,505,565 | | | | | | 161,667,187 | | | | | | 22,770,668 | | |
預付費用和其他流動資產
|
| | | | 7,987,914 | | | | | | 6,942,700 | | | | | | 977,873 | | |
流動資產總額
|
| | | | 764,764,393 | | | | | | 871,552,683 | | | | | | 122,757,357 | | |
非流動資產 | | | | | | | | | | | | | | | | | | | |
財產、廠房和設備,淨額
|
| | | | 550,153,110 | | | | | | 557,366,853 | | | | | | 78,504,585 | | |
經營性租賃使用權資產,淨額
|
| | | | 14,850,283 | | | | | | 13,067,129 | | | | | | 1,840,493 | | |
遞延税金資產淨額
|
| | | | 3,039,084 | | | | | | 2,473,459 | | | | | | 348,384 | | |
無形資產淨值
|
| | | | 80,717,978 | | | | | | 81,314,933 | | | | | | 11,453,130 | | |
其他非流動資產
|
| | | | 28,228,293 | | | | | | 22,663,063 | | | | | | 3,192,071 | | |
非流動資產合計
|
| | | | 676,988,748 | | | | | | 676,885,437 | | | | | | 95,338,663 | | |
總資產
|
| | | | 1,441,753,141 | | | | | | 1,548,438,120 | | | | | $ | 218,096,020 | | |
負債、夾層股權和股東虧損
|
| | | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | | | | |
銀行貸款和其他借款 - Current
|
| | | | 111,733,754 | | | | | | 163,641,078 | | | | | $ | 23,048,688 | | |
應付賬款
|
| | | | 30,811,100 | | | | | | 37,394,178 | | | | | | 5,266,934 | | |
應計費用和其他負債
|
| | | | 326,751,353 | | | | | | 367,283,321 | | | | | | 51,731,502 | | |
經營租賃負債 - 流動
|
| | | | 4,322,252 | | | | | | 3,524,558 | | | | | | 496,431 | | |
延期政府撥款 - Current
|
| | | | 2,295,701 | | | | | | 3,495,701 | | | | | | 492,366 | | |
流動負債總額
|
| | | | 475,914,160 | | | | | | 575,338,836 | | | | | | 81,035,921 | | |
非流動負債 | | | | | | | | | | | | | | | | | | | |
銀行貸款和其他借款 - 非流動
|
| | | | 253,928,000 | | | | | | 283,992,000 | | | | | | 40,000,000 | | |
經營性租賃負債 - 非流動
|
| | | | 10,605,260 | | | | | | 10,403,843 | | | | | | 1,465,371 | | |
延期政府撥款 - 非當前
|
| | | | 30,053,517 | | | | | | 20,826,966 | | | | | | 2,933,458 | | |
非流動負債合計
|
| | | | 294,586,777 | | | | | | 315,222,809 | | | | | | 44,398,829 | | |
總負債
|
| | | | 770,500,937 | | | | | | 890,561,645 | | | | | | 125,434,750 | | |
夾層股權 | | | | | | | | | | | | | | | | | | | |
A系列和A-1系列可贖回可轉換優先股(每股面值0.000005美元,授權50,000,000股;已發行和已發行21,548,589股)
|
| | | | 458,074,468 | | | | | | 551,004,725 | | | | | | 77,608,485 | | |
B系列可贖回可轉換優先股(每股面值0.000005美元
股份,授權發行100,000,000股;已發行65,414,858股, 未完成) |
| | | | 912,146,924 | | | | | | 1,057,557,002 | | | | | | 148,955,886 | | |
夾層總股本
|
| | | | 1,370,221,392 | | | | | | 1,608,561,727 | | | | | | 226,564,371 | | |
承付款和或有事項
|
| | | | — | | | | | | — | | | | | | — | | |
股東虧損 | | | | | | | | | | | | | | | | | | | |
普通股,每股票面價值0.000005美元,99.5億股
截至3月31日,已發行和已發行股票247,311,533股 截至2022年9月30日,已發行和已發行股票246,736,533股 2022.* |
| | | | 7,978 | | | | | | 7,978 | | | | | | 1,124 | | |
新增實收資本
|
| | | | 808,502,018 | | | | | | 808,648,509 | | | | | | 113,897,365 | | |
累計虧損
|
| | | | (1,590,567,163) | | | | | | (1,673,775,766) | | | | | | (235,749,706) | | |
累計其他綜合收益(虧損)
|
| | | | 83,087,979 | | | | | | (85,565,973) | | | | | | (12,051,884) | | |
股東虧損總額
|
| | | | (698,969,188) | | | | | | (950,685,252) | | | | | | (133,903,101) | | |
總負債、夾層權益和股東虧損
|
| | | | 1,441,753,141 | | | | | | 1,548,438,120 | | | | | $ | 218,096,020 | | |
| | |
截至9月30日的6個月
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| |
(未經審計)
|
| |||||||||
收入 | | | | | 269,433,426 | | | | | | 399,534,723 | | | | | $ | 56,274,081 | | |
收入成本
|
| | | | 63,599,621 | | | | | | 93,700,779 | | | | | | 13,197,665 | | |
毛利
|
| | | | 205,833,805 | | | | | | 305,833,944 | | | | | | 43,076,416 | | |
運營費用: | | | | | | | | | | | | | | | | | | | |
銷售
|
| | | | 86,265,281 | | | | | | 150,228,079 | | | | | | 21,159,480 | | |
一般和行政
|
| | | | 51,664,591 | | | | | | 49,587,013 | | | | | | 6,984,283 | | |
研發
|
| | | | 124,051,209 | | | | | | 123,861,107 | | | | | | 17,445,718 | | |
總運營費用
|
| | | | 261,981,081 | | | | | | 323,676,199 | | | | | | 45,589,481 | | |
運營虧損
|
| | | | (56,147,276) | | | | | | (17,842,255) | | | | | | (2,513,065) | | |
其他收入(費用): | | | | | | | | | | | | | | | | | | | |
與所得税以外的其他税有關的滯納金
|
| | | | (112,420) | | | | | | — | | | | | | — | | |
社保相關滯納金
|
| | | | (1,396,221) | | | | | | (299,417) | | | | | | (42,173) | | |
政府撥款
|
| | | | 19,600,822 | | | | | | 22,456,691 | | | | | | 3,163,003 | | |
財務費用,淨額
|
| | | | (352,694) | | | | | | (14,949,434) | | | | | | (2,105,613) | | |
其他(費用)收入,淨額
|
| | | | (993,957) | | | | | | 74,675 | | | | | | 10,518 | | |
其他收入總額,淨額
|
| | | | 16,745,530 | | | | | | 7,282,515 | | | | | | 1,025,735 | | |
所得税前虧損
|
| | | | (39,401,746) | | | | | | (10,559,740) | | | | | | (1,487,330) | | |
所得税費用
|
| | | | (5,689,586) | | | | | | (565,625) | | | | | | (79,668) | | |
淨虧損
|
| | | | (45,091,332) | | | | | | (11,125,365) | | | | | | (1,566,998) | | |
增加可轉換可贖回優先股的贖回價值
|
| | | | (65,013,751) | | | | | | (72,083,238) | | | | | | (10,152,855) | | |
易升生物股份有限公司淨虧損
|
| | | | (110,105,083) | | | | | | (83,208,603) | | | | | $ | (11,719,853) | | |
淨虧損
|
| | | | (45,091,332) | | | | | | (11,125,365) | | | | | $ | (1,566,998) | | |
其他綜合收益(虧損):外幣折算收益(虧損)
|
| | | | 11,321,167 | | | | | | (168,653,952) | | | | | | (23,754,747) | | |
全面虧損
|
| | | | (33,770,165) | | | | | | (179,779,317) | | | | | $ | (25,321,745) | | |
每股虧損*: | | | | | | | | | | | | | | | | | | | |
-基本版和稀釋版
|
| | | | (0.18) | | | | | | (0.05) | | | | | $ | (0.01) | | |
已發行普通股加權平均數*: | | | | | | | | | | | | | | | | | | | |
-基本版和稀釋版
|
| | | | 247,311,533 | | | | | | 247,141,861 | | | | | | 247,141,861 | | |
| | |
普通股*
|
| |
額外的
實收 大寫 |
| |
赤字
|
| |
累計
其他 全面 收入(虧損) |
| |
合計
股東的 赤字 |
| |||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||
| | | | | | | | |
(人民幣)
|
| |
(人民幣)
|
| |
(人民幣)
|
| |
(人民幣)
|
| |
(人民幣)
|
| |||||||||||||||
截至2022年3月31日的餘額
|
| | | | 247,311,533 | | | | | | 7,978 | | | | | | 808,502,018 | | | | | | (1,590,567,163) | | | | | | 83,087,979 | | | | | | (698,969,188) | | |
增加可轉換債券的贖回價值
可贖回優先股 |
| | | | — | | | | | | — | | | | | | — | | | | | | (72,083,238) | | | | | | — | | | | |
|
(72,083,238)
|
| |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (11,125,365) | | | | | | — | | | | |
|
(11,125,365)
|
| |
基於股份的薪酬
|
| | | | (575,000) | | | | | | — | | | | | | (85,316) | | | | | | — | | | | | | — | | | | |
|
(85,316)
|
| |
外幣折算調整
|
| | | | — | | | | | | — | | | | | | 231,807 | | | | | | — | | | | | | (168,653,952) | | | | |
|
(168,422,145)
|
| |
截至2022年9月30日的餘額(以人民幣計)(未經審計)
|
| | | | 246,736,533 | | | | | | 7,978 | | | | | | 808,648,509 | | | | | | (1,673,775,766) | | | | | | (85,565,973) | | | | | | (950,685,252) | | |
截至2022年9月30日的餘額(單位:美元)(未經審計)
|
| | | | 246,736,533 | | | | | | 1,124 | | | | | | 113,897,365 | | | | | | (235,749,706) | | | | | | (12,051,884) | | | | | | (133,903,101) | | |
| | |
普通股*
|
| |
額外的
實收 大寫 |
| |
赤字
|
| |
累計
其他 全面 收入 |
| |
合計
股東的 赤字 |
| |||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||
| | | | | | | | |
(人民幣)
|
| |
(人民幣)
|
| |
(人民幣)
|
| |
(人民幣)
|
| |
(人民幣)
|
| |||||||||||||||
截至2021年3月31日的餘額
|
| | | | 247,311,533 | | | | | | 7,978 | | | | | | 800,806,378 | | | | | | (1,353,900,436) | | | | | | 44,223,373 | | | | | | (508,862,707) | | |
增加可轉換債券的贖回價值
可贖回優先股 |
| | | | — | | | | | | — | | | | | | — | | | | | | (65,013,751) | | | | | | — | | | | |
|
(65,013,751)
|
| |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (45,091,332) | | | | | | — | | | | |
|
(45,091,332)
|
| |
基於股份的薪酬
|
| | | | — | | | | | | — | | | | | | 3,128,741 | | | | | | — | | | | | | — | | | | |
|
3,128,741
|
| |
外幣折算調整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,321,167 | | | | |
|
11,321,167
|
| |
截至2021年9月30日的餘額(單位:人民幣)
(未經審計) |
| | | | 247,311,533 | | | | | | 7,978 | | | | | | 803,935,119 | | | | | | (1,464,005,519) | | | | | | 55,544,540 | | | | | | (604,517,882) | | |
截至2021年9月30日的餘額(單位:美元)(未經審計)
|
| | | | 247,311,533 | | | | | | 1,124 | | | | | | 113,233,488 | | | | | | (206,203,769) | | | | | | 7,823,395 | | | | | | (85,145,762) | | |
| | |
截至9月30日的6個月
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| |
(未經審計)
|
| |||||||||
經營活動現金流: | | | | | | | | | | | | | | | | | | | |
淨虧損
|
| | | | (45,091,332) | | | | | | (11,125,365) | | | | | $ | (1,566,997) | | |
將淨虧損與經營活動中使用的現金淨額進行調整:
|
| | | | | | | | | | | | | | | | | | |
遞延所得税
|
| | | | 5,689,586 | | | | | | 565,625 | | | | | | 79,668 | | |
財產、廠房和設備折舊
|
| | | | 11,560,041 | | | | | | 13,818,386 | | | | | | 1,946,306 | | |
無形資產攤銷
|
| | | | 3,326,419 | | | | | | 3,409,643 | | | | | | 480,245 | | |
處置財產、廠房和設備的損失
|
| | | | 238,279 | | | | | | 64,179 | | | | | | 9,040 | | |
基於股份的薪酬
|
| | | | 3,128,741 | | | | | | (85,316) | | | | | | (12,017) | | |
應收賬款減值
|
| | | | 2,888,417 | | | | | | 6,447,109 | | | | | | 908,069 | | |
非現金租賃費用
|
| | | | 1,805,910 | | | | | | 2,409,286 | | | | | | 339,346 | | |
經營性資產和負債變動: | | | | | | | | | | | | | | | | | | | |
庫存
|
| | | | (40,481,983) | | | | | | 4,838,379 | | | | | | 681,481 | | |
應收賬款
|
| | | | (96,243,492) | | | | | | (166,251,393) | | | | | | (23,416,349) | | |
關聯方應付金額
|
| | | | 30,088,833 | | | | | | | | | | | | | | |
預付費用和其他流動資產
|
| | | | (31,314,821) | | | | | | 4,102,924 | | | | | | 577,893 | | |
應付賬款
|
| | | | 16,697,346 | | | | | | 6,583,078 | | | | | | 927,220 | | |
應計費用和其他負債
|
| | | | (37,906,402) | | | | | | 37,289,942 | | | | | | 5,252,252 | | |
延期政府撥款
|
| | | | 491,177 | | | | | | (8,026,551) | | | | | | (1,130,532) | | |
經營性租賃負債
|
| | | | (1,861,093) | | | | | | (1,435,079) | | | | | | (202,129) | | |
經營活動中使用的淨現金
|
| | | | (176,984,374) | | | | | | (107,395,153) | | | | | | (15,126,504) | | |
投資活動現金流: | | | | | | | | | | | | | | | | | | | |
處置財產、廠房和設備所得收益
|
| | | | 8,000 | | | | | | — | | | | | | — | | |
購置房產、廠房和設備
|
| | | | (202,828,177) | | | | | | (15,017,753) | | | | | | (2,115,236) | | |
購買無形資產
|
| | | | (570,200) | | | | | | (4,006,598) | | | | | | (564,325) | | |
投資活動中使用的淨現金
|
| | | | (203,390,377) | | | | | | (19,024,351) | | | | | | (2,679,561) | | |
融資活動的現金流: | | | | | | | | | | | | | | | | | | | |
銀行貸款和其他借款的收益
|
| | | | 92,719,786 | | | | | | 102,513,927 | | | | | | 14,438,988 | | |
償還銀行和其他借款
|
| | | | (48,833,921) | | | | | | (50,606,602) | | | | | | (7,127,891) | | |
融資活動提供的現金淨額
|
| | | | 43,885,865 | | | | | | 51,907,325 | | | | | | 7,311,097 | | |
匯率對現金的影響
|
| | | | (4,446,301) | | | | | | 30,471,942 | | | | | | 4,291,943 | | |
現金和受限現金淨減少
|
| | | | (340,935,187) | | | | | | (44,040,237) | | | | | | (6,203,025) | | |
期初現金和受限現金
|
| | | | 390,457,084 | | | | | | 271,067,503 | | | | | | 38,179,597 | | |
期末現金和受限現金
|
| | | | 49,521,897 | | | | | | 227,027,266 | | | | | $ | 31,976,572 | | |
現金和受限現金對賬 | | | | | | | | | | | | | | | | | | | |
現金
|
| | | | 49,521,897 | | | | | | 226,765,500 | | | | | | 31,939,703 | | |
受限現金
|
| | | | — | | | | | | 261,766 | | | | | | 36,869 | | |
現金流量表中顯示的現金總額和限制性現金
|
| | | | 49,521,897 | | | | | | 227,027,266 | | | | | | 31,976,572 | | |
現金流量信息補充披露: | | | | | | | | | | | | | | | | | | | |
已支付利息
|
| | | | 402,617 | | | | | | 12,723,051 | | | | | $ | 1,792,030 | | |
非現金交易: | | | | | | | | | | | | | | | | | | | |
增加可轉換可贖回優先股的贖回價值
|
| | | | 65,013,751 | | | | | | 72,083,238 | | | | | $ | 10,152,855 | | |
|
‘法人實體
|
| |
業務性質
|
| |
註冊日期
|
| |
公司註冊地
|
|
|
益生生物股份有限公司
(“YS Biophma”) |
| | 控股公司 | | |
2020年11月16日
|
| | 開曼羣島 | |
|
億盛生物(香港)控股有限公司
(“香港益生生物”) |
| | 控股公司 | | |
2020年12月28日
|
| | 香港 | |
| [br]益生生物(新加坡)有限公司有限公司
(“新加坡益生”)* |
| | 疫苗和治療性生物製品的研究和開發 | | |
2009年11月28日
|
| | 新加坡 | |
|
益生美國生物製藥有限公司
(“美國益生”) |
| | 疫苗和治療性生物製品的研究 | | |
2009年9月29日
|
| | 美國 | |
|
海景生物科學收購有限公司
(“海景生物科學”) |
| | 用於收購 | | | 2022年8月17日 | | | 開曼羣島 | |
|
哈德遜生物醫藥集團有限公司
(“哈德遜生物醫學”) |
| | 用於收購 | | | 2022年8月17日 | | | 開曼羣島 | |
|
遼寧益生生物製藥有限公司
(“遼寧益生”)** |
| | 疫苗和治療性生物製品的研發、製造和商業化 | | | 1994年5月26日 | | | 中華人民共和國 | |
|
北京益生生物科技有限公司
(“北京益生”) |
| | 疫苗和治療性生物製品的研究和開發 | | | 2021年2月4日 | | | 中華人民共和國 | |
| | |
2022年9月30日
|
| |
2022年3月31日
|
| |
截至6個月的時間
9月30日 |
| |||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
外幣
|
| |
資產負債表
|
| |
資產負債表
|
| |
損益
|
| |
損益
|
| ||||||||||||
人民幣:1$
|
| | | | 7.0998 | | | | | | 6.3482 | | | | | | 6.7240 | | | | | | 6.5284 | | |
人民幣:1美元
|
| | | | 4.9717 | | | | | | 4.6932 | | | | | | 4.8325 | | | | | | 4.8200 | | |
類別
|
| |
預計使用壽命
|
|
廠房和建築 | | | 6 - 20年 | |
機械設備 | | | 5年 - 10年 | |
傢俱和固定裝置 | | | 3年 - 7年 | |
機動車輛 | | | 4 - 5年 | |
租賃改進 | | | 資產的租賃期限或壽命較短 | |
| | |
截至2022年9月30日的六個月
|
| |||||||||||||||
| | |
(人民幣)
|
| |
($)
|
| | | | | | | ||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| | | | | | | ||||||
供應商A
|
| | | | 21,661,500 | | | | | $ | 3,051,001 | | | | | | 38.8% | | |
供應商B
|
| | | | 10,053,600 | | | | | | 1,416,040 | | | | | | 18.0% | | |
供應商C
|
| | | | 3,005,828 | | | | | | 423,368 | | | | | | 5.4% | | |
供應商D
|
| | | | 2,009,315 | | | | | | 283,010 | | | | | | 3.6% | | |
供應商I
|
| | | | 1,859,500 | | | | | | 261,909 | | | | | | 3.3% | | |
合計 | | | | | 38,589,743 | | | | | $ | 5,435,328 | | | | | | 69.1% | | |
| | |
截至2021年9月30日的六個月
|
| |||||||||||||||
| | |
(人民幣)
|
| |
($)
|
| | | | | | | ||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| | | | | | | ||||||
供應商A
|
| | | | 11,283,000 | | | | | $ | 1,589,200 | | | | | | 12.5% | | |
供應商F
|
| | | | 9,028,170 | | | | | | 1,271,609 | | | | | | 10.0% | | |
供應商D
|
| | | | 6,689,566 | | | | | | 942,219 | | | | | | 7.4% | | |
供應商G
|
| | | | 6,063,000 | | | | | | 853,968 | | | | | | 6.7% | | |
供應商H
|
| | | | 5,460,000 | | | | | | 769,036 | | | | | | 6.1% | | |
合計 | | | | | 38,523,736 | | | | | $ | 5,426,032 | | | | | | 42.7% | | |
| | |
計價的
幣種 |
| |
2022年3月31日
|
| |
2022年9月30日
|
| ||||||||||||||||||||||||
| | |
(人民幣)
|
| | | | | | | |
(人民幣)
|
| |
(美元)
|
| | | | | | | ||||||||||||
| | | | | | | | | | | | | | | | | |
(未經審計)
|
| |
(未經審計)
|
| | | | | | | ||||||
中華人民共和國
|
| |
人民幣
|
| | | | 1,155,124,790 | | | | | | 80% | | | | | | 1,316,093,351 | | | | | $ | 185,370,484 | | | | | | 85% | | |
香港
|
| |
$
|
| | | | 2,666,762 | | | | | | 0% | | | | | | 194,452,627 | | | | | | 27,388,465 | | | | | | 13% | | |
新加坡
|
| |
S$
|
| | | | 26,168,621 | | | | | | 2% | | | | | | 29,843,991 | | | | | | 4,203,497 | | | | | | 2% | | |
美國
|
| |
$
|
| | | | 5,181,433 | | | | | | 0% | | | | | | 4,104,976 | | | | | | 578,182 | | | | | | 0% | | |
開曼羣島
|
| |
$
|
| | | | 252,611,535 | | | | | | 18% | | | | | | 3,943,175 | | | | | | 555,392 | | | | | | 0% | | |
合計 | | | | | | | | 1,441,753,141 | | | | | | 100% | | | | | | 1,548,438,120 | | | | | $ | 218,096,020 | | | | | | 100% | | |
| | |
3月31日
2022 |
| |
2022年9月30日
|
| |
2022年9月30日
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
(美元)
|
| |||||||||
| | | | | | | | |
(未經審計)
|
| |
(未經審計)
|
| ||||||
貿易應收賬款
|
| | | | 322,170,980 | | | | | | 488,422,373 | | | | | $ | 68,793,821 | | |
壞賬準備
|
| | | | (13,615,875) | | | | | | (20,062,985) | | | | | | (2,825,852) | | |
應收賬款淨額
|
| | | | 308,555,105 | | | | | | 468,359,388 | | | | | $ | 65,967,969 | | |
| | |
截至9月30日的6個月
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| |
(未經審計)
|
| |||||||||
4月1日的餘額
|
| | | | 8,530,951 | | | | | | 13,615,875 | | | | | $ | 1,917,783 | | |
添加內容
|
| | | | 2,888,417 | | | | | | 6,447,110 | | | | | | 908,069 | | |
9月30日餘額
|
| | | | 11,419,368 | | | | | | 20,062,985 | | | | | $ | 2,825,852 | | |
| | |
3月31日
2022 |
| |
2022年9月30日
|
| |
2022年9月30日
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||
| | | | | | | | |
(未經審計)
|
| |
(未經審計)
|
| ||||||
原材料
|
| | | | 57,926,980 | | | | | | 52,392,648 | | | | | $ | 7,379,454 | | |
正在進行的工作
|
| | | | 40,795,744 | | | | | | 39,148,872 | | | | | | 5,514,081 | | |
成品
|
| | | | 73,285,870 | | | | | | 71,235,067 | | | | | | 10,033,391 | | |
對移動緩慢或陳舊的庫存進行備抵
|
| | | | (5,503,029) | | | | | | (1,109,400) | | | | | | (156,258) | | |
庫存,淨額
|
| | | | 166,505,565 | | | | | | 161,667,187 | | | | | $ | 22,770,668 | | |
| | |
截至9月30日的6個月
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| |
(未經審計)
|
| |||||||||
4月1日的餘額
|
| | | | 41,301,797 | | | | | | 5,503,029 | | | | | $ | 775,096 | | |
存貨已核銷
|
| | | | (40,192,397) | | | | | | (4,393,629) | | | | | | (618,838) | | |
9月30日餘額
|
| | | | 1,109,400 | | | | | | 1,109,400 | | | | | $ | 156,258 | | |
| | |
2022年3月31日
|
| |
2022年9月30日
|
| |
2022年9月30日
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||
成本
|
| | | | | | | |
(未經審計)
|
| |
(未經審計)
|
| ||||||
施工中
|
| | | | 318,000,074 | | | | | | 333,446,243 | | | | | $ | 46,965,583 | | |
廠房和建築物
|
| | | | 170,206,987 | | | | | | 183,372,813 | | | | | | 25,827,884 | | |
機械設備
|
| | | | 194,875,303 | | | | | | 193,846,868 | | | | | | 27,303,145 | | |
電子設備
|
| | | | 10,107,578 | | | | | | 10,794,907 | | | | | | 1,520,452 | | |
機動車輛
|
| | | | 2,978,155 | | | | | | 3,027,767 | | | | | | 426,458 | | |
辦公設備和傢俱
|
| | | | 29,888,526 | | | | | | 21,612,891 | | | | | | 3,044,155 | | |
租賃改進
|
| | | | 4,390,980 | | | | | | 4,626,927 | | | | | | 651,698 | | |
總成本
|
| | | | 730,447,603 | | | | | | 750,728,416 | | | | | | 105,739,375 | | |
減去:累計折舊
|
| | | | (150,402,597) | | | | | | (163,469,667) | | | | | | (23,024,545) | | |
減值:資產減值
|
| | | | (29,891,896) | | | | | | (29,891,896) | | | | | | (4,210,245) | | |
財產和設備,淨額
|
| | | | 550,153,110 | | | | | | 557,366,853 | | | | | $ | 78,504,585 | | |
| | |
2022年3月31日
|
| |
2022年9月30日
|
| |
2022年9月30日
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||
| | | | | | | | |
(未經審計)
|
| |
(未經審計)
|
| ||||||
存款(1)
|
| | | | 2,807,847 | | | | | | 1,622,616 | | | | | $ | 228,544 | | |
員工晉升(2)
|
| | | | 383,251 | | | | | | 303,767 | | | | | | 42,785 | | |
員工社保(3)
|
| | | | 615,581 | | | | | | 677,626 | | | | | | 95,443 | | |
可退還的增值税(4)
|
| | | | 3,442,733 | | | | | | 3,920,265 | | | | | | 552,166 | | |
其他應收賬款(5)
|
| | | | 854,245 | | | | | | 534,169 | | | | | | 75,237 | | |
津貼(6) | | | | | (115,743) | | | | | | (115,743) | | | | | | (16,302) | | |
合計 | | | | | 7,987,914 | | | | | | 6,942,700 | | | | | $ | 977,873 | | |
| | |
2022年3月31日
|
| |
2022年9月30日
|
| |
2022年9月30日
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||
| | | | | | | | |
(未經審計)
|
| |
(未經審計)
|
| ||||||
成本 | | | | | | | | | | | | | | | | | | | |
專利
|
| | | | 79,608,000 | | | | | | 79,608,000 | | | | |
$
|
11,212,710
|
| |
許可證、軟件和實驗室信息系統
|
| | | | 6,143,880 | | | | | | 10,150,478 | | | | | | 1,429,685 | | |
土地使用權
|
| | | | 67,181,860 | | | | | | 67,181,860 | | | | | | 9,462,500 | | |
總成本
|
| | | | 152,933,740 | | | | | | 156,940,338 | | | | | | 22,104,895 | | |
減去:累計攤銷
|
| | | | (72,215,762) | | | | | | (75,625,405) | | | | | | (10,651,765) | | |
無形資產淨值
|
| | | | 80,717,978 | | | | | | 81,314,933 | | | | | $ | 11,453,130 | | |
| | |
3月31日
2022 |
| |
9月30日
2022 |
| |
9月30日
2022 |
| |
到期日
|
| |
利率
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| | | | | | | |||||||||
| | | | | | | | |
(未經審計)
|
| |
(未經審計)
|
| | | | | | | ||||||
中國廣發銀行股份有限公司 - 瀋陽分行(1)
|
| | | | 46,456,142 | | | | | | 35,509,492 | | | | | $ | 5,001,478 | | | | 2022/11/17 – 2022/12/16 | | |
5.66%
|
|
上海浦東發展銀行股份有限公司瀋陽分行(2)
|
| | | | 64,647,870 | | | | | | 81,486,261 | | | | | | 11,477,261 | | | | 2022/10/11 – 2023/09/22 | | |
5.30%
|
|
花旗銀行(3)
|
| | | | 234,743 | | | | | | — | | | | | | — | | | | 2022/5/1 | | |
1.00%
|
|
R-Bridge Healthcare Fund,LP(4)
|
| | | | 394,999 | | | | | | — | | | | | | — | | | | 2026/9/15 | | |
4.00%
|
|
中國中信股份銀行 - 瀋陽
分支機構(5) |
| | | | — | | | | | | 34,295,325 | | | | | | 4,830,464 | | | | 2023/3/16 – 2023/5/19 | | |
5.2% / 3.25%
|
|
中國建設銀行瀋陽 -
分支機構(6) |
| | | | — | | | | | | 12,350,000 | | | | | | 1,739,485 | | | |
2023/9/8 – 2023/9/27
|
| |
4.00%
|
|
一年內到期的銀行貸款
|
| | | | 111,733,754 | | | | | | 163,641,078 | | | | | $ | 23,048,688 | | | | | | | | |
R-Bridge Healthcare Fund,LP(4)
|
| | | | 253,928,000 | | | | | | 283,992,000 | | | | | | 40,000,000 | | | | 2026/9/15 | | |
4.00%
|
|
長期銀行貸款
|
| | | | 253,928,000 | | | | | | 283,992,000 | | | | | | 40,000,000 | | | | | | | | |
銀行貸款總額
|
| | | | 365,661,754 | | | | | | 447,633,078 | | | | | $ | 63,048,688 | | | | | | | | |
還款日
|
| |
還款
分期付款 |
| |||
2025年4月7日
|
| | | $ | 6,400,000 | | |
2025年7月7日
|
| | | | 6,400,000 | | |
2025年10月7日
|
| | | | 6,400,000 | | |
2026年1月7日
|
| | | | 6,400,000 | | |
2026年4月7日
|
| | | | 6,400,000 | | |
2026年7月7日
|
| | | | 8,000,000 | | |
合計 | | | | $ | 40,000,000 | | |
| | |
2022年3月31日
|
| |
2022年9月30日
|
| |
2022年9月30日
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||
| | | | | | | | |
(未經審計)
|
| |
(未經審計)
|
| ||||||
經營租賃ROU資產
|
| | | | 14,850,283 | | | | | | 13,067,129 | | | | | $ | 1,840,493 | | |
經營租賃負債 - 流動
|
| | | | 4,322,252 | | | | | | 3,524,558 | | | | | | 496,431 | | |
經營性租賃負債 - 非流動
|
| | | | 10,605,260 | | | | | | 10,403,843 | | | | | $ | 1,465,371 | | |
加權平均剩餘租期
|
| | | | 3.4 | | | | | | 3.0 | | | | | | 3.0 | | |
加權平均貼現率
|
| | | | 4.8% | | | | | | 4.8% | | | | | | 4.8% | | |
| | |
截至9月30日的6個月
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||
| | | | | | | | |
(未經審計)
|
| |
(未經審計)
|
| ||||||
運營租賃成本
|
| | | | 2,237,633 | | | | | | 2,508,388 | | | | | $ | 373,050 | | |
經營租賃支付的現金
|
| | | | 2,276,956 | | | | | | 786,888 | | | | | $ | 110,832 | | |
截至9月30日的12個月
|
| |
截至2022年9月30日
|
| |||||||||
| | |
(人民幣)
|
| |
($)
|
| ||||||
2023
|
| | | | 5,748,070 | | | | | $ | 809,610 | | |
2024
|
| | | | 5,029,426 | | | | | | 708,390 | | |
2025
|
| | | | 3,921,138 | | | | | | 552,289 | | |
2026
|
| | | | 158,029 | | | | | | 22,257 | | |
租賃支付總額
|
| | | | 14,856,663 | | | | | | 2,092,546 | | |
少:利息
|
| | | | (928,262) | | | | | | (130,744) | | |
經營租賃負債現值
|
| | |
|
13,928,401
|
| | | | $ | 1,961,802 | | |
經營租賃負債 - 流動
|
| | | | 3,524,558 | | | | | | 496,431 | | |
經營性租賃負債 - 非流動
|
| | | | 10,403,843 | | | | | $ | 1,465,371 | | |
| | |
2022年3月31日
|
| |
2022年9月30日
|
| |
2022年9月30日
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||
| | | | | | | | |
(未經審計)
|
| |
(未經審計)
|
| ||||||
應付工資和社會保險(1)
|
| | | | 57,459,273 | | | | | | 55,943,773 | | | | | $ | 7,879,627 | | |
促銷服務費(2)
|
| | | | 64,883,477 | | | | | | 93,688,809 | | | | | | 13,195,979 | | |
所得税以外的税
|
| | | | 1,171,381 | | | | | | 3,005,157 | | | | | | 423,273 | | |
滯納金(3)
|
| | | | 9,499,595 | | | | | | 9,685,430 | | | | | | 1,364,183 | | |
物業、廠房和設備的應付費用
|
| | | | 48,774,134 | | | | | | 49,128,153 | | | | | | 6,919,653 | | |
疾控中心運存費用
|
| | | | 35,023,095 | | | | | | 48,656,533 | | | | | | 6,853,226 | | |
保證金(4)
|
| | | | 94,528,659 | | | | | | 94,733,524 | | | | | | 13,343,126 | | |
專業服務費(5)
|
| | | | 7,758,448 | | | | | | 2,226,221 | | | | | | 313,561 | | |
其他應付(6)
|
| | | | 7,653,291 | | | | | | 10,215,721 | | | | | | 1,438,874 | | |
合計 | | | | | 326,751,353 | | | | | | 367,283,321 | | | | | $ | 51,731,502 | | |
| | |
2022年3月31日
|
| |
2022年9月30日
|
| |
2022年9月30日
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||
| | | | | | | | |
(未經審計)
|
| |
(未經審計)
|
| ||||||
工資
|
| | | | 49,020,045 | | | | | | 47,732,121 | | | | | $ | 6,723,023 | | |
社會保障保險
|
| | | | 7,732,161 | | | | | | 7,535,447 | | | | | | 1,061,360 | | |
工會費
|
| | | | 707,067 | | | | | | 676,205 | | | | | | 95,244 | | |
合計 | | | | | 57,459,273 | | | | | | 55,943,773 | | | | | $ | 7,879,627 | | |
| | |
2022年3月31日
|
| |
2022年9月30日
|
| |
2022年9月30日
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||
| | | | | | | | |
(未經審計)
|
| |
(未經審計)
|
| ||||||
社會保險滯納金
|
| | | | 9,499,595 | | | | | | 9,685,430 | | | | | | 1,364,183 | | |
合計 | | | | | 9,499,595 | | | | | | 9,685,430 | | | | | $ | 1,364,183 | | |
| | |
系列A
|
| | | | | | | |
系列A-1
|
| | | | | | | |
系列B
|
| |
合計
|
| |
合計
|
| |||||||||||||||||||||
| | |
個共享
|
| |
攜帶
值 |
| |
個共享
|
| |
攜帶
值 |
| |
個共享
|
| |
攜帶
值 |
| |
攜帶
值 |
| |
攜帶
值 |
| ||||||||||||||||||||||||
| | | | | | | | |
(人民幣)
|
| | | | | | | |
(人民幣)
|
| | | | | | | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||||||||
截至2021年3月31日
|
| | | | 15,534,276 | | | | | | 344,661,893 | | | | | | 6,014,313 | | | | | | 65,665,315 | | | | | | 65,414,858 | | | | | | 875,131,363 | | | | | | 1,285,458,571 | | | | | $ | 181,055,603 | | |
增加到贖回價值
|
| | | | — | | | | | | 28,042,858 | | | | | | — | | | | | | 2,566,412 | | | | | | — | | | | | | 34,404,481 | | | | |
|
65,013,751
|
| | | |
|
9,157,124
|
| |
外幣折算
調整 |
| | | | — | | | | | | (4,690,126) | | | | | | — | | | | | | (875,280) | | | | | | — | | | | | | (11,666,321) | | | | |
|
(17,231,727)
|
| | | |
|
(2,427,072)
|
| |
截至2021年9月30日
|
| | | | 15,534,276 | | | | | | 368,014,625 | | | | | | 6,014,313 | | | | | | 67,356,447 | | | | | | 65,414,858 | | | | | | 897,869,523 | | | | | | 1,333,240,595 | | | | | $ | 187,785,655 | | |
截至2022年3月31日
|
| | | | 15,534,276 | | | | | | 389,563,659 | | | | | | 6,014,313 | | | | | | 68,510,809 | | | | | | 65,414,858 | | | | | | 912,146,924 | | | | | | 1,370,221,392 | | | | | $ | 192,994,365 | | |
增加到贖回價值
|
| | | | — | | | | | | 33,793,180 | | | | | | — | | | | | | 2,854,770 | | | | | | — | | | | | | 35,435,288 | | | | |
|
72,083,238
|
| | | |
|
10,152,855
|
| |
外幣折算
調整 |
| | | | — | | | | | | 48,011,366 | | | | | | — | | | | | | 8,270,941 | | | | | | — | | | | | | 109,974,790 | | | | |
|
166,257,097
|
| | | |
|
23,417,151
|
| |
截至2022年9月30日
|
| | | | 15,534,276 | | | | | | 471,368,205 | | | | | | 6,014,313 | | | | | | 79,636,520 | | | | | | 65,414,858 | | | | | | 1,057,557,002 | | | | | | 1,608,561,727 | | | | | $ | 226,564,371 | | |
| | |
共享數量
選項 |
| |
平均運動量
每股價格 選項 |
| ||||||
| | | | | | | | |
(人民幣)
|
| |||
2021年3月31日
|
| | | | 13,013,422 | | | | | | 7.3289 | | |
在此期間發放的許可證
|
| | | | — | | | | | | — | | |
在此期間被沒收
|
| | | | — | | | | | | — | | |
在此期間進行鍛鍊
|
| | | | — | | | | | | — | | |
在此期間過期
|
| | | | — | | | | | | — | | |
2022年3月31日
|
| | | | 13,013,422 | | | | | | 7.3289 | | |
在此期間發放的許可證
|
| | | | — | | | | | | — | | |
在此期間被沒收
|
| | | | — | | | | | | — | | |
在此期間進行鍛鍊
|
| | | | — | | | | | | — | | |
在此期間過期
|
| | | | — | | | | | | — | | |
2022年9月30日
|
| | | | 13,013,422 | | | | | | 7.3289 | | |
截至6個月的時間
2022年9月30日 數量: 選項 |
| |
行權價
|
| |
鍛鍊週期
|
|
| | |
(人民幣)
|
| | | |
6,133,005
|
| |
3.4845
|
| |
2021 – 2031
|
|
2,453,049
|
| |
6.4631
|
| |
2021 – 2026
|
|
4,427,368
|
| |
13.1344
|
| |
2021 – 2026
|
|
13,013,422
|
| | | | | | |
| | |
截至9月30日的6個月
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| |
(未經審計)
|
| |||||||||
研發費用
|
| | | | 492,764 | | | | | | (1,015,055) | | | | | $ | (142,970) | | |
一般和行政費用
|
| | | | 2,635,978 | | | | | | 929,739 | | | | | | 130,953 | | |
股票薪酬總額
|
| | | | 3,128,742 | | | | | | (85,316) | | | | | $ | (12,017) | | |
關聯方名稱
|
| |
與YS集團的關係
|
|
益生生物醫藥有限公司 | | |
張控制的實體
|
|
益生生物醫藥控股有限公司 | | |
張控制的實體
|
|
北京億盛興業科技有限公司 | | |
張控制的實體
|
|
| | |
截至9月30日的六個月
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| |
(未經審計)
|
| |||||||||
關聯方應付金額: | | | | | | | | | | | | | | | | | | | |
益生生物醫藥控股(香港)有限公司 | | | | | | | | | | | | | | | | | | | |
YS集團代收應收賬款
|
| | | | 2,966,777 | | | | | | — | | | | | $ | — | | |
還款給YS集團
|
| | | | 33,055,610 | | | | | | — | | | | | $ | — | | |
| | |
截至9月30日的6個月
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| |
(未經審計)
|
| |||||||||
當期所得税
|
| | | | — | | | | | | — | | | | | $ | — | | |
遞延税金
|
| | | | 5,689,586 | | | | | | 565,625 | | | | | | 79,668 | | |
所得税
|
| | | | 5,689,586 | | | | | | 565,625 | | | | | $ | 79,668 | | |
| | |
截至9月30日的六個月
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| ||||||
中華人民共和國法定所得税率
|
| | | | 25.00% | | | | | | 25.00% | | |
不同司法管轄區不同税率的影響
|
| | | | (26.82)% | | | | | | (182.62)% | | |
中華人民共和國優惠税率的效果
|
| | | | 11.98% | | | | | | (100.49)% | | |
研發費用扣除等影響
|
| | | | 30.97% | | | | | | 80.56% | | |
暫時性差異*
|
| | | | 13.42% | | | | | | 5.03% | | |
估值免税額變動
|
| | | | (41.02)% | | | | | | 177.88% | | |
實際税率
|
| | | | 13.53% | | | | | | 5.36% | | |
| | |
2022年3月31日
|
| |
2022年9月30日
|
| |
2022年9月30日
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||
| | | | | | | | |
(未經審計)
|
| |
(未經審計)
|
| ||||||
遞延税金資產: | | | | | | | | | | | | | | | | | | | |
將存貨減記為可變現淨值
|
| | | | 825,454 | | | | | | 166,410 | | | | | $ | 23,439 | | |
財產、廠房和建築物減值
|
| | | | 2,031,460 | | | | | | 1,900,433 | | | | | | 267,674 | | |
延期政府撥款
|
| | | | 4,852,383 | | | | | | 4,680,205 | | | | | | 659,202 | | |
可用於抵銷未來應税利潤的虧損
|
| | | | 58,257,270 | | | | | | 47,805,830 | | | | | | 6,733,405 | | |
減去:估值免税額
|
| | | | (58,257,270) | | | | | | (47,805,830) | | | | | | (6,733,405) | | |
遞延税金資產總額,淨額
|
| | | | 7,709,297 | | | | | | 6,747,048 | | | | | | 950,315 | | |
遞延納税義務: | | | | | | | | | | | | | | | | | | | |
因歷史收購子公司而產生的公允價值調整
|
| | | | (4,670,213) | | | | | | (4,273,589) | | | | | | (601,931) | | |
遞延納税負債總額
|
| | | | (4,670,213) | | | | | | (4,273,589) | | | | | | (601,931) | | |
遞延税金淨資產
|
| | | | 3,039,084 | | | | | | 2,473,459 | | | | | $ | 348,384 | | |
| | |
2022年3月31日
|
| |
2022年9月30日
|
| |
2022年9月30日
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||
| | | | | | | | |
(未經審計)
|
| |
(未經審計)
|
| ||||||
政府對財產、廠房和設備的補助 | | | | | | | | | | | | | | | | | | | |
年初餘額
|
| | | | 21,847,340 | | | | | | 22,030,690 | | | | | $ | 3,103,001 | | |
添加
|
| | | | 1,552,000 | | | | | | 1,200,000 | | | | | | 169,019 | | |
確認為收入
|
| | | | (1,368,650) | | | | | | (727,839) | | | | | | (102,515) | | |
小計 | | | | | 22,030,690 | | | | | | 22,502,851 | | | | | $ | 3,169,505 | | |
政府用於研發的撥款 | | | | | | | | | | | | | | | | | | | |
年初餘額
|
| | | | 11,158,551 | | | | | | 10,318,528 | | | | | $ | 1,453,355 | | |
添加
|
| | | | — | | | | | | | | | | | | | | |
確認為收入
|
| | | | (840,023) | | | | | | (8,498,712) | | | | | | (1,197,036) | | |
小計 | | | | | 10,318,528 | | | | | | 1,819,816 | | | | | $ | 256,319 | | |
遞延政府撥款總額
|
| | | | 32,349,218 | | | | | | 24,322,667 | | | | | $ | 3,425,824 | | |
少:當前部分
|
| | | | (2,295,701) | | | | | | (3,495,701) | | | | | | (492,366) | | |
非當前部分
|
| | | | 30,053,517 | | | | | | 20,826,966 | | | | | $ | 2,933,458 | | |
| | |
截至9月30日
|
| |||||||||
| | |
2022
|
| |
2022
|
| ||||||
| | |
(人民幣)
|
| |
($)
|
| ||||||
疫苗生產設施建設
生命科學辦公室 |
| | | | 1,580,000 | | | | | $ | 222,541 | | |
研發
|
| | | | 6,001,375 | | | | | | 845,288 | | |
採購原材料
|
| | | | 20,236,200 | | | | | | 2,850,249 | | |
合計 | | | | | 27,817,575 | | | | | $ | 3,918,078 | | |
| | |
2022年3月31日
|
| |
2022年9月30日
|
| |
2022年9月30日
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||
| | | | | | | | |
(未經審計)
|
| |
(未經審計)
|
| ||||||
中華人民共和國
|
| | | | 604,094,049 | | | | | | 613,613,563 | | | | | $ | 86,426,880 | | |
其他國家/地區
|
| | | | 26,777,039 | | | | | | 25,068,223 | | | | | $ | 3,530,835 | | |
| | |
3月31日
2022 |
| |
9月30日
2022 |
| |
9月30日
2022 |
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| |
(未經審計)
|
| |||||||||
資產 | | | | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | | | | |
現金
|
| | | | 252,611,535 | | | | | | 3,943,175 | | | | | $ | 555,392 | | |
關聯方應付金額
|
| | | | 519,236,876 | | | | | | 848,379,306 | | | | | | 119,493,409 | | |
流動資產總額
|
| | | | 771,848,411 | | | | | | 852,322,481 | | | | | | 120,048,801 | | |
非流動資產 | | | | | | | | | | | | | | | | | | | |
長期投資,淨額
|
| | | | 146,641,652 | | | | | | 164,003,403 | | | | | | 23,099,722 | | |
非流動資產合計
|
| | | | 146,641,652 | | | | | | 164,003,403 | | | | | | 23,099,722 | | |
總資產
|
| | |
|
918,490,063
|
| | | |
|
1,016,325,884
|
| | | | $ | 143,148,523 | | |
負債和權益 | | | | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | | | | |
應計費用和其他負債
|
| | | | 244,082,463 | | | | | | 354,920,428 | | | | | $ | 49,990,201 | | |
應付關聯方金額
|
| | | | 3,155,395 | | | | | | 3,528,981 | | | | | | 497,054 | | |
流動負債總額
|
| | | | 247,237,858 | | | | | | 358,449,409 | | | | | | 50,487,255 | | |
總負債
|
| | | | 247,237,858 | | | | | | 358,449,409 | | | | | | 50,487,255 | | |
| | | | | | | | | | | | | | | | | | | |
夾層股權 | | | | | | | | | | | | | | | | | | | |
A系列和A-1系列可贖回可轉換優先股(每股面值0.000005美元,授權50,000,000股;已發行和已發行21,548,589股)
|
| | | | 458,074,468 | | | | | | 551,004,725 | | | | | | 77,608,485 | | |
B系列可贖回可轉換優先股(面值
每股價值0.000005美元,100,000,000股 授權;已發行65,414,858股, 未完成) |
| | | | 912,146,924 | | | | | | 1,057,557,002 | | | | | | 148,955,886 | | |
夾層總股本
|
| | | | 1,370,221,392 | | | | | | 1,608,561,727 | | | | | | 226,564,371 | | |
股東虧損: | | | | | | | | | | | | | | | | | | | |
普通股,每股面值0.000005美元,授權股份99,50,000,000股,截至2022年3月31日已發行和已發行股票247,311,533股,截至2022年9月30日已發行和已發行股票246,736,533股
|
| | | | 7,978 | | | | | | 7,978 | | | | | | 1,124 | | |
新增實收資本
|
| | | | 808,502,018 | | | | | | 808,648,509 | | | | | | 113,897,365 | | |
累計虧損
|
| | | | (1,590,567,163) | | | | | | (1,673,775,766) | | | | | | (235,749,706) | | |
累計其他綜合收益(虧損)
|
| | | | 83,087,980 | | | | | | (85,565,973) | | | | | | (12,051,886) | | |
股東虧損總額
|
| | | | (698,969,187) | | | | | | (950,685,252) | | | | | | (133,903,103) | | |
總負債、夾層權益和股東虧損
|
| | | | 918,490,063 | | | | | | 1,016,325,884 | | | | |
$
|
143,148,523
|
| |
| | |
截至9月30日的6個月
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| |
(未經審計)
|
| |||||||||
子公司股權損失
|
| | | | (27,562,274) | | | | | | (5,703,582) | | | | | $ | (803,346) | | |
運營費用: | | | | | | | | | | | | | | | | | | | |
銷售
|
| | | | | | | | | | | | | | | | | | |
一般和行政
|
| | | | 17,037,618 | | | | | | 6,356,204 | | | | | | 895,265 | | |
研發
|
| | | | 492,764 | | | | | | (934,367) | | | | | | (131,605) | | |
總運營費用
|
| | | | 17,530,382 | | | | | | 5,421,837 | | | | | | 763,660 | | |
| | | | | | | | | | | | | | | | | | | |
運營虧損
|
| | | | (45,092,656) | | | | | | (11,125,419) | | | | | | (1,567,006) | | |
其他收入: | | | | | | | | | | | | | | | | | | | |
財務收入,淨額
|
| | |
|
1,324
|
| | | |
|
54
|
| | | |
|
8
|
| |
其他收入總額,淨額
|
| | | | 1,324 | | | | | | 54 | | | | | | 8 | | |
淨虧損
|
| | | | (45,091,332) | | | | | | (11,125,365) | | | | | | (1,566,998) | | |
增加可轉換可贖回優先股的贖回價值
|
| | | | (65,013,751) | | | | | | (72,083,238) | | | | | | (10,152,855) | | |
可歸因於YS Biophma的淨虧損
|
| | | | (110,105,083) | | | | | | (83,208,603) | | | | | | (11,719,853) | | |
| | | | | | | | | | | | | | | | | | | |
淨虧損
|
| | | | (45,091,332) | | | | | | (11,125,365) | | | | | | (1,566,998) | | |
偽造貨幣兑換收益
|
| | | | 11,321,167 | | | | | | (168,653,952) | | | | | | (23,754,747) | | |
全面虧損
|
| | | | (33,770,165) | | | | | | (179,779,317) | | | | | $ | (25,321,745) | | |
| | | | | | | | | | | | | | | | | | | |
每股虧損*: | | | | | | | | | | | | | | | | | | | |
-基本版和稀釋版
|
| | | | (0.18) | | | | | | (0.04) | | | | | $ | (0.01) | | |
已發行普通股加權平均數*: | | | | | | | | | | | | | | | | | | | |
-基本版和稀釋版
|
| | | | 247,311,533 | | | | | | 247,311,533 | | | | | | 247,311,533 | | |
| | | | | | | | | | | | | | | | | | | |
| | |
截至9月30日的6個月
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
(人民幣)
|
| |
(人民幣)
|
| |
($)
|
| |||||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| |
(未經審計)
|
| |||||||||
淨虧損
|
| | | | (45,091,332) | | | | | | (11,125,365) | | | | | $ | (1,566,998) | | |
子公司股權損失
|
| | | | 27,562,274 | | | | | | 5,703,582 | | | | | | 803,346 | | |
基於股份的薪酬
|
| | | | 3,128,741 | | | | | | (85,316) | | | | | | (12,017) | | |
經營性資產和負債變動: | | | | | | | | | | | | | | | | | | | |
關聯方應付金額
|
| | | | (298,261,642) | | | | | | (328,910,623) | | | | | | (46,326,745) | | |
應付關聯方金額
|
| | | | (42,697) | | | | | | 373,586 | | | | | | 52,619 | | |
應計費用和其他負債
|
| | | | (7,357,523) | | | | | | 55,467,639 | | | | | | 7,812,564 | | |
經營活動中使用的淨現金
|
| | | | (320,062,179) | | | | | | (278,576,497) | | | | | | (39,237,231) | | |
匯率對現金的影響
|
| | | | (4,446,303) | | | | | | 29,908,137 | | | | | | 4,212,531 | | |
現金淨減少
|
| | | | (324,508,482) | | | | | | (248,668,360) | | | | | | (35,024,700) | | |
期初現金
|
| | | | 330,296,949 | | | | | | 252,611,535 | | | | | | 35,580,092 | | |
期末現金
|
| | | | 5,788,467 | | | | | | 3,943,175 | | | | | $ | 555,392 | | |
非現金交易: | | | | | | | | | | | | | | | | | | | |
增加可轉換可贖回優先股的贖回價值
|
| | | | 65,013,751 | | | | | | 72,083,238 | | | | | $ | 10,152,855 | | |
| | |
第
頁
|
| |||
文章I某些定義
|
| | | | A-3 | | |
第1.1節
定義
|
| | | | A-3 | | |
第1.2節
施工
|
| | | | A-15 | | |
第二條交易;關閉
|
| | | | A-16 | | |
第2.1節
關閉前操作。
|
| | | | A-16 | | |
第2.2節
合併。
|
| | | | A-17 | | |
第2.3節
正在關閉。
|
| | | | A-20 | | |
第2.4節
註銷SPAC股權證券並支付合並對價。
|
| | |
|
A-21
|
| |
第2.5節
進一步保證
|
| | | | A-22 | | |
第2.6節
持不同政見者權利
|
| | | | A-22 | | |
第2.7節
代扣代繳
|
| | | | A-23 | | |
第三條公司的陳述和保證
|
| | | | A-23 | | |
第3.1節
組織、信譽和資質
|
| | | | A-23 | | |
第3.2節
子公司
|
| | | | A-24 | | |
第3.3節
公司市值
|
| | | | A-24 | | |
第3.4節
子公司的資本化。
|
| | | | A-25 | | |
第3.5節
授權。
|
| | | | A-25 | | |
第3.6節
同意;無衝突
|
| | | | A-26 | | |
第3.7節
遵守法律;同意;許可
|
| | | | A-26 | | |
第3.8節
税務事宜。
|
| | | | A-28 | | |
第3.9節
財務報表。
|
| | | | A-29 | | |
第3.10節
沒有更改
|
| | | | A-29 | | |
第3.11節
操作
|
| | | | A-29 | | |
第3.12節
負債
|
| | | | A-30 | | |
第3.13節
重要合同和承諾。
|
| | | | A-30 | | |
第3.14節
標題;屬性。
|
| | | | A-30 | | |
第3.15節
知識產權。
|
| | | | A-31 | | |
第3.16節
勞工和員工問題。
|
| | | | A-32 | | |
第3.17節
經紀人
|
| | | | A-34 | | |
第3.18節
環境問題
|
| | | | A-34 | | |
第3.19節
保險
|
| | | | A-34 | | |
第3.20節
公司關聯方
|
| | | | A-34 | | |
第3.21節
代理/註冊聲明
|
| | | | A-34 | | |
第3.22節
外國私人發行商
|
| | | | A-34 | | |
第3.23節
沒有額外的陳述或保修
|
| | | | A-34 | | |
第四條SPAC的陳述和保證
|
| | | | A-34 | | |
第4.1節
組織、信譽、企業實力和資質
|
| | | | A-35 | | |
第4.2節
大寫和投票權。
|
| | | | A-35 | | |
第4.3節
公司結構;子公司
|
| | | | A-36 | | |
第4.4節
授權。
|
| | | | A-36 | | |
| | |
第
頁
|
| |||
第4.5節
同意;無衝突
|
| | | | A-37 | | |
第4.6節
税務事宜。
|
| | | | A-37 | | |
第4.7節
財務報表。
|
| | | | A-38 | | |
第4.8節
沒有更改
|
| | | | A-39 | | |
第4.9節
操作
|
| | | | A-39 | | |
第4.10節
經紀人
|
| | | | A-39 | | |
第4.11節
代理/註冊聲明
|
| | | | A-39 | | |
第4.12節
美國證券交易委員會備案文件
|
| | | | A-39 | | |
第4.13節
信託帳户
|
| | | | A-39 | | |
第4.14節
投資公司法;就業法案
|
| | | | A-40 | | |
第4.15節
業務活動
|
| | | | A-40 | | |
第4.16節
納斯達克報價
|
| | | | A-41 | | |
第4.17節
遠期購買訂閲。
|
| | | | A-41 | | |
第4.18節
SPAC相關方
|
| | | | A-41 | | |
第4.19節
無外部依賴
|
| | | | A-41 | | |
第五條合併子公司的陳述和擔保
|
| | | | A-42 | | |
第5.1節
組織、信譽、企業實力和資質
|
| | | | A-42 | | |
第5.2節
大寫和投票權。
|
| | | | A-42 | | |
第5.3節
公司結構;子公司
|
| | | | A-42 | | |
第5.4節
授權
|
| | | | A-43 | | |
第5.5節
同意;無衝突
|
| | | | A-43 | | |
第5.6節
沒有更改
|
| | | | A-43 | | |
第5.7節
操作
|
| | | | A-43 | | |
第5.8節
經紀人
|
| | | | A-43 | | |
第5.9節
代理/註冊聲明
|
| | | | A-43 | | |
第5.10節
業務活動
|
| | | | A-44 | | |
第5.11節
税種
|
| | | | A-44 | | |
第5.12節
無外部依賴
|
| | | | A-44 | | |
公司與某些其他方的第六條契約
|
| | | | A-44 | | |
第6.1節
開展業務
|
| | | | A-44 | | |
第6.2節
信息訪問
|
| | | | A-46 | | |
第6.3節
收購建議和替代交易
|
| | | | A-47 | | |
第6.4節
D&O賠償和保險。
|
| | | | A-47 | | |
第6.5節
開發通知
|
| | | | A-48 | | |
第6.6節
財務。
|
| | | | A-49 | | |
第6.7節
禁止交易
|
| | | | A-49 | | |
第6.8節
納斯達克上市
|
| | | | A-49 | | |
第6.9節
公司激勵計劃
|
| | | | A-49 | | |
第6.10節
公司收盤後董事及高級管理人員
|
| | | | A-49 | | |
第6.11節
公開備案
|
| | | | A-50 | | |
第6.12節
更改名稱。
|
| | | | A-50 | | |
| | |
第
頁
|
| |||
SPAC和合並子公司第七條公約
|
| | | | A-50 | | |
第7.1節
納斯達克上市
|
| | | | A-50 | | |
第7.2節
開展業務
|
| | | | A-50 | | |
第7.3節
收購建議和替代交易
|
| | | | A-51 | | |
第7.4節
空間的公開備案文件
|
| | | | A-51 | | |
第7.5節
信息訪問
|
| | | | A-51 | | |
第八條聯合公約
|
| | | | A-52 | | |
第8.1節
監管審批;其他備案。
|
| | | | A-52 | | |
第8.2節
代理/註冊聲明的準備;SPAC股東大會和批准。
|
| | |
|
A-53
|
| |
第8.3節
交易支持
|
| | | | A-55 | | |
第8.4節
税務問題
|
| | | | A-55 | | |
第8.5節
股東訴訟
|
| | | | A-56 | | |
第8.6節
遠期認購訂閲
|
| | | | A-56 | | |
第8.7節
使用剩餘信託基金收益
|
| | | | A-57 | | |
第九條義務的條件62
|
| | | | A-57 | | |
第9.1節
SPAC、合併子公司和公司的義務條件
|
| | | | A-57 | | |
第9.2節
關閉時SPAC義務的條件
|
| | | | A-58 | | |
第9.3節
公司和合並子公司在交易完成時的義務條件
|
| | | | A-58 | | |
第9.4節
條件的挫折
|
| | | | A-59 | | |
第X條終止/生效
|
| | | | A-59 | | |
第10.1節
終止
|
| | | | A-59 | | |
第10.2節
終止影響
|
| | | | A-60 | | |
第十一條其他
|
| | | | A-60 | | |
第11.1節
信託賬户豁免
|
| | | | A-60 | | |
第11.2節
棄權
|
| | | | A-61 | | |
第11.3節
通知
|
| | | | A-61 | | |
第11.4節
作業
|
| | | | A-61 | | |
第11.5節
第三方權利
|
| | | | A-62 | | |
第11.6節
費用
|
| | | | A-62 | | |
第11.7節
治國理政
|
| | | | A-62 | | |
第11.8節
同意司法管轄權;陪審團放棄審判
|
| | | | A-62 | | |
第11.9節
標題;對應項
|
| | | | A-63 | | |
第11.10節
公開信
|
| | | | A-63 | | |
第11.11節
完整協議
|
| | | | A-63 | | |
第11.12節
修改
|
| | | | A-63 | | |
第11.13節
宣傳。
|
| | | | A-64 | | |
第11.14節
保密
|
| | | | A-64 | | |
第11.15節
可分割性
|
| | | | A-64 | | |
第11.16節
強制執行
|
| | | | A-64 | | |
第11.17節
無追索權
|
| | | | A-64 | | |
第11.18節
陳述、保證和契諾無效
|
| | | | A-64 | | |
第11.19節
衝突和權限。
|
| | |
|
A-65
|
| |
|
操作
|
| |
第1.1節
|
|
|
分支機構
|
| |
第1.1節
|
|
|
協議
|
| |
前言
|
|
|
修改後的《倖存公司章程》
|
| |
第2.2(E)節
|
|
|
修改後的倖存實體文章
|
| |
第2.2(E)節
|
|
|
修改後的公司章程
|
| |
第2.1(B)節
|
|
|
修訂後的公司激勵計劃
|
| |
第6.9節
|
|
|
反腐敗法
|
| |
第3.7(D)節
|
|
|
反洗錢法
|
| |
第1.1節
|
|
|
經審計的財務報表
|
| |
第3.9(A)節
|
|
|
授權通知
|
| |
第2.6(C)(I)節
|
|
|
可用期末現金金額
|
| |
第1.1節
|
|
|
福利計劃
|
| |
第1.1節
|
|
|
藍天
|
| |
第8.2(A)(I)節
|
|
|
美國銀行棄權書
|
| |
第1.1節
|
|
|
業務組合
|
| |
獨奏會,第1.1節
|
|
|
工作日
|
| |
第1.1節
|
|
|
開曼羣島法案
|
| |
獨奏會
|
|
|
關閉
|
| |
第2.3(A)節
|
|
|
截止日期
|
| |
第2.3(A)節
|
|
|
代碼
|
| |
第1.1節
|
|
|
商業化
|
| |
第1.1節
|
|
|
商業化
|
| |
第1.1節
|
|
|
商業化
|
| |
第1.1節
|
|
|
商業化
|
| |
第1.1節
|
|
|
公司
|
| |
前言
|
|
|
公司收購建議
|
| |
第1.1節
|
|
|
公司董事會
|
| |
獨奏會
|
|
|
公司資本重組
|
| |
獨奏會
|
|
|
公司章程
|
| |
第1.1節
|
|
|
公司合同
|
| |
第1.1節
|
|
|
公司董事
|
| |
第2.2(G)節
|
|
|
公司公開信
|
| |
第三條
|
|
|
公司IP
|
| |
第1.1節
|
|
|
公司租賃
|
| |
第3.14(B)節
|
|
|
公司貸款人批准
|
| |
第3.5(B)節
|
|
|
公司重大不良影響
|
| |
第1.1節
|
|
|
公司物資租賃
|
| |
第3.14(B)節
|
|
|
公司選項
|
| |
第1.1節
|
|
|
公司普通股
|
| |
第1.1節
|
|
|
公司優先股
|
| |
第1.1節
|
|
|
公司產品
|
| |
第1.1節
|
|
|
公司系列A類優先股
|
| |
第1.1節
|
|
|
公司B系列優先股
|
| |
第1.1節
|
|
|
公司股東
|
| |
第1.1節
|
|
|
公司股東批准
|
| |
第3.5(B)節
|
|
|
公司股東大會
|
| |
第3.5(B)節
|
|
|
公司股份
|
| |
第1.1節
|
|
|
公司系統
|
| |
第3.15(E)節
|
|
|
公司交易費用
|
| |
第1.1節
|
|
|
公司保證書
|
| |
第2.2(H)(Iii)節
|
|
|
競爭空間
|
| |
第1.1節
|
|
|
機密信息
|
| |
第11.14節
|
|
|
繼續選項
|
| |
第2.1(A)(三)節
|
|
|
合同
|
| |
第1.1節
|
|
|
控制
|
| |
第1.1節
|
|
|
受控
|
| |
第1.1節
|
|
|
控制
|
| |
第1.1節
|
|
|
轉換
|
| |
第2.1(A)(I)節
|
|
|
庫利
|
| |
第11.19(A)節
|
|
|
新冠肺炎
|
| |
第1.1節
|
|
|
新冠肺炎措施
|
| |
第1.1節
|
|
|
D&O補償方
|
| |
第6.4(A)節
|
|
|
D&O保險
|
| |
第6.4(B)節
|
|
|
D&O尾部
|
| |
第6.4(B)節
|
|
|
開發
|
| |
第1.1節
|
|
|
開發
|
| |
第1.1節
|
|
|
公開信
|
| |
第1.1節
|
|
|
持不同意見的SPAC股東
|
| |
第2.6(A)節
|
|
|
持不同意見的Spac共享
|
| |
第2.6(A)節
|
|
|
DTC
|
| |
第1.1節
|
|
|
保留款
|
| |
第1.1節
|
|
|
可執行性例外情況
|
| |
第3.5(A)節
|
|
|
環境法
|
| |
第1.1節
|
|
|
股票證券
|
| |
第1.1節
|
|
|
ERISA
|
| |
第1.1節
|
|
|
ERISA分支機構
|
| |
第1.1節
|
|
|
員工持股計劃
|
| |
第1.1節
|
|
|
事件
|
| |
第1.1節
|
|
|
《交換法》
|
| |
第1.1節
|
|
|
Exchange代理
|
| |
第2.4(A)節
|
|
|
首次合併
|
| |
獨奏會
|
|
|
首次合併生效時間
|
| |
第2.2(C)(I)節
|
|
|
首次合併申請文件
|
| |
第2.2(C)(I)節
|
|
|
遠期採購協議
|
| |
獨奏會
|
|
|
遠期進貨投資額
|
| |
第4.17(A)節
|
|
|
遠期買入投資者
|
| |
獨奏會
|
|
|
遠期購買訂閲
|
| |
獨奏會
|
|
|
完全稀釋的公司股份
|
| |
第1.1節
|
|
|
公認會計原則
|
| |
第1.1節
|
|
|
政府官員
|
| |
第1.1節
|
|
|
政府權威機構
|
| |
第1.1節
|
|
|
政令
|
| |
第1.1節
|
|
|
組
|
| |
第1.1節
|
|
|
集團公司
|
| |
第1.1節
|
|
|
香港
|
| |
第1.1節
|
|
|
負債
|
| |
第1.1節
|
|
|
知識產權
|
| |
第1.1節
|
|
|
中期財務報表
|
| |
第6.6(A)節
|
|
|
過渡期
|
| |
第6.1節
|
|
|
《投資公司法》
|
| |
第1.1節
|
|
|
首次公開募股
|
| |
第11.1節
|
|
|
就業法案
|
| |
第4.14節
|
|
|
空間知識
|
| |
第1.1節
|
|
|
對公司的瞭解
|
| |
第1.1節
|
|
|
法律
|
| |
第1.1節
|
|
|
租賃房產
|
| |
第1.1節
|
|
|
遞送函
|
| |
第2.4(B)節
|
|
|
負債
|
| |
第1.1節
|
|
|
可用
|
| |
第1.1節
|
|
|
主要客户
|
| |
第1.1節
|
|
|
主要供應商
|
| |
第1.1節
|
|
|
楓樹
|
| |
第11.19(B)節
|
|
|
材料合同
|
| |
第1.1節
|
|
|
材料許可證
|
| |
第3.7(G)節
|
|
|
最高年度保費
|
| |
第6.4(B)節
|
|
|
合併考慮因素
|
| |
第1.1節
|
|
|
合併備案文件
|
| |
第2.2(C)(Ii)節
|
|
|
合併子公司I
|
| |
前言
|
|
|
合併分部股份
|
| |
第5.2(A)節
|
|
|
合併分會書面決議
|
| |
獨奏會
|
|
|
第二次兼併
|
| |
前言
|
|
|
合併子公司股份
|
| |
第5.2(A)節
|
|
|
第二次合併書面決議
|
| |
獨奏會
|
|
|
兼併子公司(S)
|
| |
前言
|
|
|
合併子股份
|
| |
第5.2(A)節
|
|
|
合併
|
| |
獨奏會
|
|
|
保密協議
|
| |
第1.1節
|
|
|
無追索權交易方
|
| |
第11.17節
|
|
|
非贖回SPAC股票
|
| |
第1.1節
|
|
|
普通課程
|
| |
第1.1節
|
|
|
組織文檔
|
| |
第1.1節
|
|
|
擁有知識產權
|
| |
第1.1節
|
|
|
專利
|
| |
第1.1節
|
|
|
允許的保留款
|
| |
第1.1節
|
|
|
允許的股權融資收益
|
| |
第1.1節
|
|
|
人
|
| |
第1.1節
|
|
|
PFIC
|
| |
第1.1節
|
|
|
首次合併計劃
|
| |
第2.2(C)(I)節
|
|
|
第二次合併計劃
|
| |
第2.2(C)(Ii)節
|
|
|
合併計劃
|
| |
第1.1節
|
|
|
被禁止的人
|
| |
第1.1節
|
|
|
代理/註冊聲明
|
| |
第8.2(A)(I)節
|
|
|
代理報表
|
| |
第1.1節
|
|
|
公示7
|
| |
第1.1節
|
|
|
公示7税
|
| |
第1.1節
|
|
|
合格選舉基金
|
| |
第8.4(C)節
|
|
|
贖回SPAC股票
|
| |
第1.1節
|
|
|
兑換率
|
| |
第1.1節
|
|
|
註冊IP
|
| |
第1.1節
|
|
|
註冊證券
|
| |
第1.1節
|
|
|
註冊聲明
|
| |
第1.1節
|
|
|
監管審批
|
| |
第8.1(A)節
|
|
|
監管機構
|
| |
第1.1節
|
|
|
關聯方
|
| |
第1.1節
|
|
|
剩餘信託基金收益
|
| |
第2.3(B)(Vii)(2)節
|
|
|
代表
|
| |
第1.1節
|
|
|
所需的政府授權
|
| |
第1.1節
|
|
|
股份合併
|
| |
第2.1(A)(Ii)節
|
|
|
股份合併生效時間
|
| |
第2.1(A)(三)節
|
|
|
股票合併係數
|
| |
第1.1節
|
|
|
制裁
|
| |
第1.1節
|
|
|
《薩班斯-奧克斯利法案》
|
| |
第1.1節
|
|
|
美國證券交易委員會
|
| |
第1.1節
|
|
|
第二次合併
|
| |
獨奏會
|
|
|
第二次合併生效時間
|
| |
第2.2(C)(Ii)節
|
|
|
第二次合併申請文件
|
| |
第2.2(C)(Ii)節
|
|
|
證券法
|
| |
第1.1節
|
|
|
股東訴訟
|
| |
第8.5節
|
|
|
股東支持協議
|
| |
獨奏會
|
|
|
股東協議
|
| |
第1.1節
|
|
|
SMH集團
|
| |
第11.19(A)節
|
|
|
Smih
|
| |
第4.16節
|
|
|
SMIHU
|
| |
第4.16節
|
|
|
SMIHW
|
| |
第4.16節
|
|
|
雪湖基金
|
| |
獨奏會
|
|
|
軟件
|
| |
第1.1節
|
|
|
空格
|
| |
前言
|
|
|
SPAC帳户日期
|
| |
第1.1節
|
|
|
SPAC收購方案
|
| |
第1.1節
|
|
|
SPAC板
|
| |
獨奏會
|
|
|
SPAC董事會建議
|
| |
第8.2(B)(Ii)節
|
|
|
SPAC憲章
|
| |
第1.1節
|
|
|
SPAC A類交換比率
|
| |
第1.1節
|
|
|
SPAC A類普通股
|
| |
第1.1節
|
|
|
SPAC B類普通股
|
| |
第1.1節
|
|
|
空間董事
|
| |
第2.2(G)節
|
|
|
SPAC公開信
|
| |
第四條
|
|
|
SPAC財務報表
|
| |
第4.7(A)節
|
|
|
SPAC內部人士
|
| |
獨奏會
|
|
|
SPAC材料的不良影響
|
| |
第1.1節
|
|
|
SPAC普通股
|
| |
第1.1節
|
|
|
SPAC優先股
|
| |
第1.1節
|
|
|
SPAC美國證券交易委員會備案文件
|
| |
第4.12節
|
|
|
SPAC證券
|
| |
第1.1節
|
|
|
SPAC股東
|
| |
第1.1節
|
|
|
SPAC股東贖回金額
|
| |
第1.1節
|
|
|
SPAC股東贖回權
|
| |
第1.1節
|
|
|
SPAC股東批准
|
| |
第1.1節
|
|
|
SPAC股東大會
|
| |
第8.2(B)(I)節
|
|
|
SPAC共享
|
| |
第1.1節
|
|
|
SPAC交易費用
|
| |
第1.1節
|
|
|
空間單元
|
| |
第1.1節
|
|
|
SPAC保修
|
| |
第1.1節
|
|
|
贊助商
|
| |
獨奏會
|
|
|
子公司
|
| |
第1.1節
|
|
|
倖存公司
|
| |
獨奏會
|
|
|
倖存實體
|
| |
獨奏會
|
|
|
個税
|
| |
第1.1節
|
|
|
納税申報表
|
| |
第1.1節
|
|
|
終止公司違規行為
|
| |
第10.1(F)節
|
|
| | |
第10.1(G)節
|
| |
|
商業祕密
|
| |
第1.1節
|
|
|
商標
|
| |
第1.1節
|
|
|
交易單據(S)
|
| |
第1.1節
|
|
|
交易建議
|
| |
第1.1節
|
|
|
交易記錄
|
| |
第1.1節
|
|
|
轉讓税
|
| |
第1.1節
|
|
|
國庫條例
|
| |
第1.1節
|
|
|
信託帳户
|
| |
第4.13節
|
|
|
信託協議
|
| |
第4.13節
|
|
|
受託人
|
| |
第4.13節
|
|
|
美國
|
| |
第1.1節
|
|
|
承銷協議
|
| |
第1.1節
|
|
|
聯合
|
| |
第1.1節
|
|
|
單元分離
|
| |
第2.2(H)(I)節
|
|
|
保修協議
|
| |
第1.1節
|
|
|
認股權證轉讓協議
|
| |
獨奏會
|
|
|
流動資金貸款
|
| |
第1.1節
|
|
|
書面反對意見
|
| |
第2.6(C)節
|
|
|
WSGR
|
| |
第11.19(B)節
|
|
|
YSB集團
|
| |
第11.19(B)節
|
|
|
《文章》
|
| |
指根據《公司法》和本章程不時修改或增加的本公司章程;
|
|
|
“董事會”、“董事會”和“董事”
|
| |
指當其時的公司董事,或作為董事會或委員會組成的董事;
|
|
|
“主席”
|
| | 指董事會主席; | |
|
“類”或“類”
|
| |
指本公司可能不時發行的任何一類或多類股份;
|
|
|
“佣金”
|
| |
指美利堅合眾國證券交易委員會或當時管理《證券法》的任何其他聯邦機構;
|
|
|
“通信設施”
|
| |
指自然人能夠相互傾聽和被傾聽的技術(包括但不限於視頻、視頻會議、互聯網或在線會議應用、電話或遠程會議和/或其他視頻通信、互聯網或在線會議應用或電信設施);
|
|
|
“公司”
|
| |
指開曼羣島豁免公司YS Biophma Co.,Ltd.;
|
|
|
《公司法》
|
| |
指開曼羣島的《公司法》(經修訂)及其任何法定修正案或重新頒佈;
|
|
|
“公司網站”
|
| |
指公司的主要公司/投資者關係網站,其地址或域名已在公司向證監會提交的與其首次公開發行股票相關的任何登記聲明中披露,或已以其他方式通知股東;
|
|
|
“指定證券交易所”
|
| |
指任何股票在美國上市交易的證券交易所;
|
|
|
《指定證券交易所規則》
|
| |
指因任何股票在指定證券交易所原有和繼續上市而適用的經不時修訂的相關守則、規則和規定;
|
|
|
“電子”
|
| |
具有《電子交易法》及其當時有效的任何修正案或重新制定的法律所賦予的含義,幷包括與之合併或取代的所有其他法律;
|
|
|
“電子通信”
|
| |
指以電子方式張貼到公司網站、發送到任何號碼、地址或互聯網站或其他經董事會不少於三分之二投票決定和批准的電子交付方式;
|
|
|
《電子交易法》
|
| |
指開曼羣島的《電子交易法》(經修訂)及其任何法定修正案或重新頒佈;
|
|
|
“電子記錄”
|
| |
具有《電子交易法》及其當時有效的任何修正案或重新制定的法律所賦予的含義,幷包括與之合併或取代的所有其他法律;
|
|
|
《公司章程》
|
| |
指不時修訂或取代的公司組織章程大綱;
|
|
|
“普通分辨率”
|
| |
表示解決方案:
(a)
在根據本章程細則舉行的公司股東大會上,有權親自投票的股東,或在允許委託代表的情況下,由其正式授權的代表投票的股東,以簡單多數票通過;或
|
|
| | | |
(b)
由所有有權在公司股東大會上表決的股東在一份或多份由一名或多名股東簽署的文書中書面批准,如此通過的決議的生效日期為文書的籤立日期,如果文書多於一份,則為最後一份此類文書的籤立日期;
|
|
|
“普通股”
|
| |
是指面值為美元的公司股本中的普通股[0.00002]每個;
|
|
|
“已付清”
|
| |
指已繳足的任何股票發行的面值,包括入賬列為繳足的;
|
|
|
“人”
|
| |
指任何自然人、商號、公司、合資企業、合夥企業、公司、協會或其他實體(無論是否具有單獨的法人資格)或其中任何一個,如上下文所需;
|
|
|
“呈現”
|
| |
就任何人士而言,指該人士出席股東大會(或任何類別股份持有人的任何會議),並可透過該人士或(如屬公司或其他非自然人)其正式授權代表(或就任何股東而言,由該股東根據本章程細則有效委任的代表)出席,即:(A)親臨召開會議通知所指定的地點;或(B)如屬根據本章程細則獲準使用通訊設施的任何會議,包括任何虛擬會議,而該等通訊設施是根據召開該等大會的通知所指明的程序使用該等通訊設施而連結的;而“出席”應據此解釋;
|
|
|
“註冊”
|
| |
是指根據《公司法》保存的公司成員名冊;
|
|
|
“註冊辦公室”
|
| |
指《公司法》規定的公司註冊辦事處;
|
|
|
“印章”
|
| |
指公司的公章(如果採用),包括其任何傳真件;
|
|
|
“祕書”
|
| |
指由董事委任以履行本公司祕書任何職責的任何人士;
|
|
|
《證券法》
|
| |
指經修訂的美利堅合眾國1933年證券法,或任何類似的聯邦法規以及委員會在該法令下的規則和條例,均應在當時有效;
|
|
|
“分享”
|
| |
指公司股本中的股份。凡提及“股份”,應視為任何或所有類別的股份,視上下文需要而定。為免生疑問,在本章程中,“股份”一詞應包括一小部分股份;
|
|
|
“股東”或“成員”
|
| |
指在登記冊上登記為一股或多股持有人的人;
|
|
|
“共享高級帳户”
|
| |
指根據本章程和《公司法》設立的股份溢價賬户;
|
|
|
“已簽署”
|
| |
指帶有以機械方式或電子符號或程序附加在電子通信上或與電子通信邏輯相關並由意圖簽署該電子通信的人執行或採用的簽名或簽名的表示;
|
|
|
“特殊解決方案”
|
| |
是指公司根據《公司法》通過的特別決議,即:
(a)
在公司股東大會上,有權親自投票的股東,或在允許委託代表的情況下,由其正式授權的代表或(如屬公司)其正式授權的代表,以不少於三分之二的票數通過,而該股東已妥為發出通知,指明擬提出該決議作為特別決議;或
(b)
由所有有權在公司股東大會上表決的股東在一份或多份由一名或多名股東簽署的文書中書面批准,如此通過的特別決議的生效日期為該文書或最後一份此類文書(如多於一份)籤立的日期;
|
|
|
“國庫股”
|
| |
是指根據《公司法》以公司名義作為庫存股持有的股份;
|
|
|
“美國”
|
| |
指美利堅合眾國、其領土、財產和受其管轄的所有地區;和
|
|
|
“虛擬會議”
|
| |
指允許股東(和任何其他獲準出席該會議的人,包括但不限於會議主席和任何董事)僅通過通信設施出席的任何股東大會。
|
|
39.
|
(a)
|
董事可行使絕對酌情權拒絕登記任何未繳足股款或本公司有留置權的股份轉讓。 |
56.
|
(a)
|
本公司可(但無義務)於每一歷年舉行股東周年大會,並須在召開大會的通告中指明該大會為股東周年大會。股東周年大會將於董事決定的時間及地點舉行。 |
57.
|
(a)
|
主席或過半數董事(根據董事會決議案行事)可召開股東大會,並應股東要求立即召開本公司特別股東大會。 |
| 簽署並代表 | | | ) | | | 正式授權的簽字人 | |
|
Summit Healthcare Acquisition Corp.:
|
| | ) | | | | |
| | | | ) | | |
名稱:
|
|
| | | | ) | | | | |
| | | | ) | | |
標題:
|
|
| | | | ) | | | | |
| | | | ) | | | | |
| 簽署並代表 | | | ) | | | 正式授權的簽字人 | |
|
海景生物科學收購有限公司:
|
| | ) | | | | |
| | | | ) | | |
名稱:
|
|
| | | | ) | | | | |
| | | | ) | | |
標題:
|
|
| | | | ) | | | | |
| | | | ) | | | | |
|
展品
編號 |
| |
説明
|
|
| 2.1^ | | |
截至2022年9月29日的業務合併協議,由Summit、YS、Biophma、合併子公司I和合並子公司II簽署(作為附件A附在構成本註冊聲明一部分的委託書/招股説明書之後)。
|
|
| 2.2^ | | |
合併計劃(首次合併)(作為附件C附在構成本註冊説明書一部分的委託書/招股説明書之後)。
|
|
| 3.1^ | | |
YS Biophma經修訂和重新修訂的組織章程大綱和章程格式(作為附件B附在本註冊説明書的委託書/招股説明書後)。
|
|
| 3.2*^ | | |
YS Biophma在關閉前生效的備忘錄和章程。
|
|
| 3.3^ | | |
經修訂和重新修訂的峯會組織備忘錄和章程(本文參考峯會於2021年6月14日向美國證券交易委員會提交的當前8-K表格報告的附件3.1而併入)。
|
|
|
展品
編號 |
| |
説明
|
|
| 4.1^ | | |
峯會單位證書樣本(參考2021年6月3日向美國證券交易委員會備案的峯會修正案2號附件4.1,形成S一號)。
|
|
| 4.2^ | | |
峯會A類普通股證書樣本(於2021年6月3日向美國證券交易委員會備案,參照峯會修正案2號附件4.2併入,組成S-1)。
|
|
| 4.3^ | | |
峯會授權證樣本(參考2021年6月3日向美國證券交易委員會備案的峯會修正案2號附件4.3,形成S-1)。
|
|
| 4.4^ | | |
峯會與大陸股票轉讓信託公司於2021年6月8日簽署的認股權證協議(合併於此,參考峯會於2021年6月14日提交給美國證券交易委員會的8-K表格當前報告的附件4.1)。
|
|
| 4.5^ | | | YS Biophma普通股證書樣本。 | |
| 4.6^ | | | YS Biopma授權證樣本。 | |
| 4.7^ | | |
YS Biophma、Summit和大陸股票轉讓與信託公司簽署的認股權證轉讓協議,日期為2022年9月29日(作為本協議的附件10.2)。
|
|
| 5.1^ | | |
Maples and Calder(Hong Kong)LLP對YS和Biophma將發行普通股的有效性的意見。
|
|
| 5.2^ | | |
Wilson Sonsini Goodrich&Rosati對YS Biophma將發行的認股權證有效性的意見。
|
|
| 10.1^ | | |
股東支持協議和契約,日期為2022年9月29日,由Summit、YS Biophma、YS Biophma的某些股東、贊助商和其他各方簽署(合併於此,以參考Summit於2022年9月29日提交給美國證券交易委員會的當前8-K表格報告的附件10.1)。
|
|
| 10.2^ | | |
由Summit、YS、Biophma和認股權證代理簽署的、日期為2022年9月29日的認股權證轉讓協議(合併於此,參考2022年9月29日提交給美國證券交易委員會的Summit當前8-K表格報告的附件10.2)。
|
|
| 10.3^ | | |
註冊人、Summit Healthcare收購保薦人有限責任公司與雪湖資本(香港)有限公司於2021年4月30日簽署的遠期購買協議(合併於此,參考Summit於2021年6月14日提交給美國證券交易委員會的8-K表格當前報告的附件10.6)。
|
|
| 10.4^ | | |
註冊人、Summit Healthcare收購贊助商有限責任公司與VAlliance基金之間的遠期購買協議,日期為2021年4月30日(本文引用了Summit於2021年6月14日提交給美國證券交易委員會的8-K表格當前報告的附件10.7)。
|
|
| 10.5^ | | | YS Biophma 2022股權激勵計劃。 | |
| 10.6^ | | |
YS Biophma與YS Biophma每位高管之間的賠償協議格式。
|
|
| 10.7^ | | |
峯會、贊助商和峯會官員和董事之間於2021年6月8日簽署的信函協議(合併於此,參考2021年6月14日提交給美國證券交易委員會的峯會當前8-K表格報告的附件10.4)。
|
|
| 10.8^ | | |
峯會與大陸股票轉讓信託公司於2021年6月8日簽署的投資管理信託協議(合併於此,參考峯會於2021年6月14日提交給美國證券交易委員會的8-K表格當前報告的附件10.2)。
|
|
| 10.9*^ | | |
設施協議,日期為2022年3月16日,由億盛生物股份有限公司、億盛生物(香港)控股有限公司、億盛美國生物製藥有限公司、億盛生物生物(新加坡)私人有限公司簽署。遼寧益生生物製藥有限公司、北京益生生物科技有限公司、R-Bridge投資三家公司。有限公司和R-Bridge Healthcare Fund,LP
|
|
| 10.10*^ | | |
一勝生物(香港)控股有限公司和R-Bridge Healthcare Fund LP之間的特許權使用費契約,日期為2022年3月16日
|
|
| 10.11*^ | | |
一生生物(香港)控股有限公司和R-Bridge Healthcare Fund LP之間的承諾書,日期為2022年3月16日
|
|
|
展品
編號 |
| |
説明
|
|
| 10.12*^ | | |
遼寧益生生物科技有限公司、北京益生生物科技有限公司和R-Bridge Healthcare Fund LP之間的擔保協議英文譯本,日期為2022年3月16日。
|
|
| 10.13*^ | | |
演唱會各方於2021年3月3日簽訂演唱會協議
|
|
| 21.1^ | | |
YS Biophma子公司列表。
|
|
| 23.1 | | |
WithumSmith+Brown,PC同意。
|
|
| 23.2 | | |
魏偉律師事務所同意。
|
|
| 23.3^ | | |
Frost&Sullivan同意。
|
|
| 23.4^ | | |
Maples和Caleder(Hong Kong)LLP同意(見附件5.1)。
|
|
| 23.5^ | | |
Wilson Sonsini Goodrich&Rosati同意(包含在附件5.2中)。
|
|
| 23.6^ | | |
經競天、恭城同意(見附件99.3)。
|
|
| 23.7^ | | |
ValueScope同意。
|
|
| 24.1^ | | |
授權書(包括簽名頁)。
|
|
| 99.1^ | | |
代理卡的形式。
|
|
| 99.2^ | | |
YS Biophma商業行為和道德規範。
|
|
| 99.3^ | | |
景天和恭城對中國法律規定的某些事項的意見。
|
|
| 99.4^ | | |
董事任命的YS Biophma人員薄坦先生同意。
|
|
| 99.5^ | | |
楊氏生物醫藥的獨立董事委任人員童少京先生同意。
|
|
| 107^ | | |
備案費表。
|
|
|
簽名
|
| |
標題
|
| |
日期
|
|
|
/S/張毅
張
|
| | 董事和董事長 | | |
2023年2月3日
|
|
|
/S/邵輝
輝少
|
| |
董事和首席執行官
(首席執行官) |
| |
2023年2月3日
|
|
|
*
阿吉特·謝蒂
|
| | 獨立董事 | | |
2023年2月3日
|
|
|
*
Viren Mehta
|
| | 獨立董事 | | |
2023年2月3日
|
|
|
*
斯坦利·常毅
|
| | 獨立董事 | | |
2023年2月3日
|
|
|
*
吳春元
|
| |
首席財務官
(首席財務會計官) |
| |
2023年2月3日
|
|
|
*發件人:
/S/張毅
姓名:張毅
事實律師 |
| | | ||||
|
/S/邵輝
姓名:輝少
事實律師 |
| | |