| | |
每股普通股
|
| |
合計
|
| ||||||
首次公開募股價格
|
| | | $ | 4.00 | | | | | $ | 16,000,000 | | |
承保折扣和佣金(1)
|
| | | $ | 0.28 | | | | | $ | 1,120,000 | | |
給我們的收益(未計費用)
|
| | | $ | 3.72 | | | | | $ | 14,880,000 | | |
| | |
第
頁
|
| |||
有關前瞻性陳述的警示説明
|
| | | | III | | |
招股説明書摘要
|
| | | | 1 | | |
產品
|
| | | | 9 | | |
風險因素
|
| | | | 11 | | |
使用收益
|
| | | | 35 | | |
股利政策
|
| | | | 36 | | |
大寫
|
| | | | 37 | | |
稀釋
|
| | | | 38 | | |
管理層對財務狀況和經營成果的討論和分析
|
| | | | 40 | | |
業務
|
| | | | 64 | | |
規章
|
| | | | 71 | | |
管理
|
| | | | 75 | | |
管理薪酬
|
| | | | 83 | | |
主要股東
|
| | | | 86 | | |
某些關係和關聯方交易
|
| | | | 88 | | |
股本和公司章程説明
|
| | | | 90 | | |
有資格在未來出售的證券
|
| | | | 93 | | |
某些税務考慮因素
|
| | | | 96 | | |
承銷
|
| | | | 105 | | |
與產品相關的費用
|
| | | | 110 | | |
法律事務
|
| | | | 111 | | |
專家
|
| | | | 111 | | |
民事責任的可執行性
|
| | | | 111 | | |
您可以在哪裏找到更多信息
|
| | | | 112 | | |
財務報表索引
|
| | | | F-1 | | |
| | |
截至2021年9月30日
|
| |||||||||||||||
| | |
實際(1)
|
| |
形式(1)
|
| |
形式,
調整後(2) |
| |||||||||
現金和現金等價物
|
| | | $ | 959,832 | | | | | $ | 6,223,152 | | | | | $ | 20,466,601 | | |
債務: | | | | | | | | | | | | | | | | | | | |
流動負債總額
|
| | | $ | 11,313,959 | | | | | $ | 3,304,188 | | | | | $ | 3,304,188 | | |
非流動負債合計
|
| | | $ | 3,405,581 | | | | | $ | 3,405,581 | | | | | $ | 3,405,581 | | |
總債務:
|
| | | $ | 14,719,540 | | | | | $ | 6,709,769 | | | | | $ | 6,709,769 | | |
股東權益: | | | | | | | | | | | | | | | | | | | |
普通股(已發行29,903,090股,無限股
授權) |
| | | $ | 251,775 | | | | | $ | 29,578,469 | | | | | $ | 43,821,917 | | |
發行承銷商手續費安排權證
|
| | | | — | | | | | | — | | | | | | — | | |
留存收益(累計虧損)
|
| | | $ | (9,683,353) | | | | | $ | (12,607,730) | | | | | $ | (12,607,730) | | |
儲量
|
| | | $ | 21,053 | | | | | $ | 21,053 | | | | | $ | 21,053 | | |
其他綜合收益
|
| | | $ | 196,568 | | | | | $ | (12,930,870) | | | | | $ | (12,930,870) | | |
股東權益總額(不足)
|
| | | $ | (9,213,957) | | | | | $ | 4,060,922 | | | | | $ | 18,304,371 | | |
總市值
|
| | | $ | 5,505,583 | | | | | $ | 10,770,691 | | | | | $ | 25,014,140 | | |
|
普通股首次公開募股價格
|
| | | $ | 4.00 | | | | | |
|
本次發行前每股普通股有形賬面淨值(截至9月30日)
2021) |
| | | $ | (1.89) | | | | | |
|
2021年9月30日後發行普通股導致現有股東每股有形賬面淨值增加
|
| | | $ | 1.68 | | | | | |
|
本次發行前的預計每股有形賬面淨值(截至2021年9月30日)
|
| | | $ | (0.21) | | | | | |
|
可歸因於債券發行轉換的每股普通股有形賬面淨值增加
|
| | | $ | 0.28 | | | | | |
|
本次發行中可歸因於購買者的每股普通股有形賬面淨值增加
|
| | | $ | 0.48 | | | | | |
|
預計值,即本次發行後緊隨其後的調整後每股普通股有形賬面淨值
|
| | | $ | 0.55 | | | | | |
|
預計攤薄,作為調整後的每股普通股有形賬面淨值分配給購買者
此產品 |
| | | $ | 3.45 | | | | | |
| | |
普通股
|
| |
總體考慮
|
| ||||||||||||||||||||||||
|
編號
|
| |
百分比
|
| |
金額
|
| |
百分比
|
| |
加權
平均 每件價格 共享 |
| |||||||||||||||||
現有股東
|
| | | | 24,903,090 | | | | | | 86.16% | | | | | $ | 31,751,588 | | | | | | 66.49% | | | | | $ | 1.28 | | |
此產品中的購買者
|
| | | | 4,000,000 | | | | | | 13.84% | | | | | $ | 16,000,000 | | | | | | 33.51% | | | | | $ | 4.00 | | |
合計
|
| | | | 28,903,090 | | | | | | 100.00% | | | | | $ | 47,751,588 | | | | | | 100.00% | | | | | $ | 1.65 | | |
| | |
2021年7月16日
(初始)至 08月31日 2021 |
| |||
運營費用: | | | | | | | |
律師費
|
| | | $ | 31,898 | | |
總運營費用
|
| | | | 31,898 | | |
運營虧損
|
| | | | (31,898) | | |
淨虧損和綜合虧損
|
| | | $ | (31,898) | | |
| | |
期間已結束
08月31日 |
| | | | |||
| | |
2021
|
| |
更改
|
| |||
經營活動中使用的現金
|
| | | $ | 4,263 | | | |
不適用
|
|
投資活動中使用的現金
|
| | | $ | — | | | |
不適用
|
|
融資活動提供的現金
|
| | | $ | 250,001 | | | |
不適用
|
|
| | |
2021年7月16日(初始)至
2021年9月30日 |
| |||
運營費用: | | | | | | | |
會計費和審計費
|
| | | $ | 16,822 | | |
諮詢費
|
| | | | 32,904 | | |
董事薪酬
|
| | | | 12,275 | | |
律師費
|
| | | | 39,474 | | |
總運營費用
|
| | | | 101,475 | | |
其他收入: | | | | | | | |
外匯收益
|
| | | $ | 5,296 | | |
其他收入合計
|
| | | | 5,296 | | |
淨虧損
|
| | | | (96,179) | | |
其他全面虧損
|
| | | | (102) | | |
淨虧損和綜合虧損
|
| | | $ | (96,281) | | |
| | |
期間已結束
9月30日 |
| | | | |||
| | |
2021
|
| |
更改
|
| |||
經營活動中使用的現金
|
| | | $ | (9,420) | | | |
不適用
|
|
投資活動中使用的現金
|
| | | $ | — | | | |
不適用
|
|
融資活動提供的現金
|
| | | $ | 254,227 | | | |
不適用
|
|
| | |
備註:
|
| |
2020年7月1日
(初始)至 12月31日 2020 |
| |||
淨銷售額
|
| | | | | | $ | — | | |
淨虧損和綜合虧損
|
| | | | | | $ | — | | |
| | |
2020年7月1日
(初始)至 12月31日 2020 |
| |
更改
|
| ||||||
經營活動中使用的現金
|
| | | $ | — | | | | | | 不適用於 | | |
投資活動中使用的現金
|
| | | $ | — | | | | | | 不適用於 | | |
融資活動提供的現金
|
| | | $ | 1,477 | | | | | | 不適用於 | | |
| | |
2021年1月1日至
2021年9月30日 |
| |
2020年7月1日(初始)至
2020年9月30日 |
| ||||||
淨銷售額
|
| | | $ | — | | | | | | — | | |
其他綜合收益: | | | | | | | | | | | | | |
匯兑損失
|
| | | | (81) | | | | | | — | | |
淨虧損和綜合虧損
|
| | | $ | (81) | | | | | | — | | |
| | |
2021年1月1日至
9月30日 |
| |
2020年7月1日
(初始)至 9月30日 |
| | | | | | | |||
| | |
2021
|
| |
2020
|
| |
更改
|
| ||||||
經營活動中使用的現金
|
| |
$—
|
| | | $ | — | | | | | | 無 | | |
投資活動中使用的現金
|
| |
$—
|
| | | $ | — | | | | | | 無 | | |
融資活動提供的現金
|
| |
$ —
|
| | | $ | 1,477 | | | | | $ | (1,477) | | |
| | |
備註:
|
| |
2021年8月4日
(初始)至 08月31日 2021 |
| |||
淨銷售額
|
| | | | | | $ | — | | |
全面虧損
|
| | | | | | $ | — | | |
| | |
期間已結束
08月31日 |
| | | | |||
| | |
2021
|
| |
更改
|
| |||
經營活動中使用的現金
|
| | | $ | — | | | |
不適用
|
|
投資活動中使用的現金
|
| | | $ | — | | | |
不適用
|
|
融資活動提供的現金
|
| | | $ | 138 | | | |
不適用
|
|
| | |
2021年8月4日
(初始)至 2021年9月30日 |
| |||
淨銷售額
|
| | | $ | — | | |
通過其他綜合損失折算外匯
|
| | | | (3) | | |
淨虧損和綜合虧損
|
| | | $ | (3) | | |
| | |
期間已結束
9月30日 |
| | | | | | | |||
| | |
2021
|
| |
更改
|
| ||||||
經營活動使用的現金。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。 | | | | $ | — | | | | | | 不適用 | | |
用於投資活動的現金。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。。 | | | | $ | — | | | | | | 不適用 | | |
融資活動提供的現金
|
| | | $ | 138 | | | | | | 不適用 | | |
| | |
截至9個月
2021年9月30日 |
| |
截至9個月
2020年9月30日 |
| |
年終了
2020年12月31日 |
| |
年終了
2019年12月31日 |
| ||||||||||||
銷售額
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
銷售成本
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
毛利
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
攤銷折舊
|
| | | | 231,427 | | | | | | 173,971 | | | | | | 248,743 | | | | | | 198,824 | | |
諮詢費和專業費
|
| | | | 504,866 | | | | | | 454,721 | | | | | | 701,985 | | | | | | 365,641 | | |
生物資產成本
|
| | | | — | | | | | | — | | | | | | 58,429 | | | | | | — | | |
短期住宿費
|
| | | | — | | | | | | 31,912 | | | | | | 45,482 | | | | | | 26,269 | | |
辦公費
|
| | | | 33,216 | | | | | | 14,171 | | | | | | 26,874 | | | | | | 13,116 | | |
人事費
|
| | | | 955,032 | | | | | | 223,345 | | | | | | 374,900 | | | | | | 100,256 | | |
差旅費用
|
| | | | 57,063 | | | | | | 4,789 | | | | | | 5,154 | | | | | | 30,582 | | |
一般和行政費用
|
| | | | 1,317,292 | | | | | | 163,654 | | | | | | 201,768 | | | | | | 166,515 | | |
運營虧損
|
| | | | (3,098,896) | | | | | | (1,066,563) | | | | | | (1,663,334) | | | | | | (901,203) | | |
利息收入
|
| | | | 25,782 | | | | | | 9,529 | | | | | | 10,187 | | | | | | 399 | | |
利息支出
|
| | | | (393,186) | | | | | | (487,069) | | | | | | (645,162) | | | | | | (493,807) | | |
所得税前淨虧損
|
| | | | (3,466,300) | | | | | | (1,544,103) | | | | | | (2,298,310) | | | | | | (1,394,611) | | |
所得税費用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
截至9個月
2021年9月30日 |
| |
截至9個月
2020年9月30日 |
| |
年終了
2020年12月31日 |
| |
年終了
2019年12月31日 |
| ||||||||||||
本年度淨虧損
|
| | | | (3,466,300) | | | | | | (1,544,103) | | | | | | (2,298,310) | | | | | | (1,394,611) | | |
其他綜合收益: | | | | | | | | | | | | | | | | | | | | | |||||
外幣折算
|
| | | | 83,016 | | | | | | 604,902 | | | | | | 150,742 | | | | | | (42,565) | | |
本年度全面虧損總額
|
| | | | (3,383,284) | | | | | | (939,201) | | | | | | (2,147,568) | | | | | | (1,437,176) | | |
每股普通股基本及攤薄虧損
|
| | | | (16) | | | | | | (6.95) | | | | | | (9.66) | | | | | | (33.26) | | |
已發行普通股加權平均數
|
| | | | 222,212 | | | | | | 222,212 | | | | | | 222,212 | | | | | | 43,206 | | |
|
| | |
年終了
12月31日 2020 |
| |
年終了
12月31日 2019 |
| |
更改
|
| |||||||||
經營活動中使用的現金
|
| | | $ | (1,353,959) | | | | | $ | (660,007) | | | | | $ | (693,952) | | |
投資活動中使用的現金
|
| | | $ | (432,203) | | | | | $ | (677,145) | | | | | $ | (244,942) | | |
融資活動提供的現金
|
| | | $ | 1,032,008 | | | | | $ | 2,116,312 | | | | | $ | (1,084,304) | | |
| | |
截至9個月
9月30日 2021 |
| |
截至9個月
9月30日 2021 |
| |
更改
|
| |||||||||
經營活動中使用的現金
|
| | | $ | (2,774,139) | | | | | $ | (690,371) | | | | | $ | (2,083,768) | | |
投資活動中使用的現金
|
| | | $ | (554,858) | | | | | $ | (381,159) | | | | | $ | (173,699) | | |
融資活動提供的現金
|
| | | $ | 4,070,078 | | | | | $ | 239,864 | | | | | $ | 3,830,214 | | |
合同義務
|
| |
少於
一年 |
| |
1 - 5年
|
| |
5年以上
|
| |||||||||
土地和建築
|
| | | $ | 283,976 | | | | | $ | 1,135,903 | | | | | $ | 3,762,677 | | |
合同義務
|
| |
少於
一年 |
| |
1 - 5年
|
| |
5年以上
|
| |||||||||
土地和建築。。。。。。。。。。。。。。。。。。。。。。。。。。。
|
| | | $ | 45,662 | | | | | $ | 1,369,863 | | | | | $ | 3,150,685 | | |
$
中顯示的
|
| |
備註:
|
| |
截至9個月
9月30日 2021 |
| |
截至9個月
9月30日 2020 |
| |
年終了
12月31日 2020 |
| |
年終了
12月31日 2019 |
| ||||||||||||
銷售額
|
| | | | 17,359 | | | | | | 1,788 | | | | | | 2,062 | | | | | | — | | | | | |
銷售成本
|
| | | | (11,469) | | | | | | (1,531) | | | | | | (1,809) | | | | | | — | | | | | |
$
中顯示的
|
| |
備註:
|
| |
截至9個月
9月30日 2021 |
| |
截至9個月
9月30日 2020 |
| |
年終了
12月31日 2020 |
| |
年終了
12月31日 2019 |
| ||||||||||||
毛利
|
| | | | 5,890 | | | | | | 257 | | | | | | 253 | | | | | | — | | | | | |
總務和行政費用
|
| | | | (93,650) | | | | | | (514) | | | | | | (1,101) | | | | | | (32) | | | | | |
許可證成本
|
| | | | (1,267) | | | | | | (894) | | | | | | (1,491) | | | | | | — | | | | | |
工資和工資
|
| | | | (339,556) | | | | | | — | | | | | | — | | | | | | — | | | | | |
諮詢費和專業費
|
| | | | (565,614) | | | | | | — | | | | | | (31) | | | | | | — | | | | | |
經營活動虧損
|
| | | | (994,197) | | | | | | (1,151) | | | | | | (2,623) | | | | | | (32) | | | | | |
財務收入
|
| | | | 50 | | | | | | 1 | | | | | | 1 | | | | | | 2 | | | | ||
財務費用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
損益匯兑
|
| | | | 35,911 | | | | | | — | | | | | | — | | | | | | — | | | | ||
其他收入
|
| | | | 54 | | | | | | 136 | | | | | | 108 | | | | | | — | | | | ||
淨利潤/(虧損)
|
| | | | (958,182) | | | | | | (1,014) | | | | | | (2,261) | | | | | | (30) | | | | | |
國外匯兑差額
貨幣換算 |
| | | | 5,678 | | | | | | (22) | | | | | | (116) | | | | | | (1) | | | | ||
綜合利潤/(虧損)
|
| | | | (952,504) | | | | | | (1,036) | | | | | | (2,377) | | | | | | (31) | | | | | |
每股普通股基本及攤薄虧損
|
| | | | (476,252) | | | | | | (518.20) | | | | | | (1,189) | | | | | | (15.50) | | | | | |
已發行普通股加權平均數
|
| | | | 2 | | | | | | 2 | | | | | | 2 | | | | | | 2 | | | | | |
|
| | |
年終了
12月31日 |
| |
更改
|
| ||||||||||||
|
2020
|
| |
2019
|
| ||||||||||||||
經營活動提供的現金
|
| | | $ | 1,491 | | | | | $ | 17,677 | | | | | $ | (16,186) | | |
投資活動中使用的現金
|
| | | $ | — | | | | | $ | (15,625) | | | | | $ | (15,625) | | |
融資活動提供的現金
|
| | | $ | — | | | | | $ | 2 | | | | | $ | (2) | | |
| | |
截至9個月
9月30日 |
| | | | | | | | | | |||||||||
| | |
2021
|
| |
2020
|
| |
更改
|
| | |||||||||||
經營活動使用的現金
|
| | | $ | (785,048) | | | | | $ | (2,862) | | | | | $ | (782,186) | | | | ||
投資活動中使用的現金
|
| | | $ | — | | | | | $ | (14,779) | | | | | $ | (14,799) | | | | ||
融資活動提供的現金
|
| | | $ | 969,282 | | | | | $ | 18,140 | | | | | $ | 951,142 | | | |
名稱
|
| |
職位
|
| |
年齡
|
|
路易莎·莫傑拉 | | |
董事執行主席兼執行主席
|
| |
65
|
|
Tejinder Virk | | |
首席執行官兼董事
|
| |
40
|
|
Aslihan Akkar-Schenkl | | |
總裁
|
| |
43
|
|
特雷弗·斯科特 | | |
首席財務官
|
| |
43
|
|
菲利普·範登伯格(1) | | |
董事
|
| |
63
|
|
Charles Kié(2) | | |
董事
|
| |
58
|
|
吉拉·瓊斯(2) | | |
董事
|
| |
40
|
|
古古勒圖·丁加安(2) | | |
董事
|
| |
46
|
|
Bridget Baker(2) | | |
董事
|
| |
61
|
|
| | |
工資
($) |
| |
庫存
獎項 ($) |
| |
選項
獎項 ($) |
| |
非股權
獎勵計劃 薪酬 ($) |
| |
中的更改
養老金價值 和 不合格 延期 薪酬 收入 |
| |
所有其他
薪酬 ($) |
| |
合計
($) |
| |||||||||||||||||||||
路易莎·莫傑拉(高管)
董事長) |
| | | | 270,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,312 | | | | | | 277,312 | | |
Tejinder Virk(首席執行官)
|
| | | | 337,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,798 | | | | | | 347,298 | | |
查爾斯·基耶*(獨立董事首席執行官*)
|
| | | | 77,590 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 77,590 | | |
菲利普·範登伯格(非執行董事)
|
| | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,000 | | |
特雷弗·斯科特*(首席財務官)
|
| | | | 231,099 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,260 | | | | | | 236,359 | | |
阿斯利汗·阿卡爾-申克爾博士(總裁)
|
| | | | 59,508 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,079 | | | | | | 64,587 | | |
合計 | | | | | 1,000,697 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27,440 | | | | | | 1,028,146 | | |
受益人姓名
|
| |
數量:
常見的 個共享 受益 擁有 |
| |
實益擁有(1) |
| | ||||||||||||||
|
之前的
提供服務 |
| |
之後的
提供服務 |
| | ||||||||||||||||
執行幹事和董事: | | | | | | | | | | | | | | | | | | | | | ||
董事執行主席路易莎·莫傑拉
|
| | | | 2,855,602 | | | | | | 11.5% | | | | | | 9.9% | | | | ||
董事首席執行官Tejinder Virk
|
| | | | 1,875,602 | | | | | | 7.5% | | | | | | 6.5% | | | | ||
總裁阿斯利汗·阿卡爾-申克爾博士
|
| | | | — | | | | | | * | | | | | | * | | | | ||
首席財務官特雷弗·斯科特
|
| | | | 40,000 | | | | | | * | | | | | | * | | | | ||
菲利普·範登伯格,董事(2)
|
| | | | — | | | | | | * | | | | | | * | | | | ||
董事
查爾斯·基耶
|
| | | | 29,200 | | | | | | * | | | | | | * | | | | ||
| | | | 20,000 | | | | | | * | | | | | | * | | | | |||
古古勒圖·丁幹安,董事
|
| | | | 4,000 | | | | | | * | | | | | | * | | | | ||
董事布里奇特·貝克
|
| | | | — | | | | | | * | | | | | | * | | | | ||
所有高管和董事作為一個羣體
|
| | | | 4,824,404 | | | | | | 19.4% | | | | | | 16.7% | | | | ||
5%或更多股東: | | | | | | | | | | | | | | | | | | | | | | |
Halo Collective Inc.(3)(4)
|
| | | | 12,669,022 | | | | | | 50.9% | | | | | | 43.8% | | | | ||
1306077 B.C.Ltd.(5)
|
| | | | 2,100,000 | | | | | | 8.4% | | | | | | 7.3% | | | | ||
Raj Beri(6)
|
| | | | 1,781,822 | | | | | | 7.2% | | | | | | 6.2% | | | |
承銷商
|
| |
股份數量
|
| |||
Boustead Securities,LLC
|
| | | | 2,985,000 | | |
Value Capital Limited
|
| | | | 1,015,000 | | |
合計
|
| | | | 4,000,000 | | |
| | |
每股
|
| |
總計(不含)
練習 超額配售 選項 |
| |
總計
練習 超額配售 選項 |
| |||||||||
公開發行價
|
| | | $ | 4.00 | | | | | $ | 16,000,000 | | | | | $ | 18,400,000 | | |
承保折扣(7%)(1)
|
| | | $ | 0.28 | | | | | $ | 1,120,000 | | | | | $ | 1,288,000 | | |
未扣除費用的收益給我們
|
| | | $ | 3.72 | | | | | $ | 14,880,000 | | | | | $ | 17,112,000 | | |
非實報實銷費用津貼(0.5%)
|
| | | $ | 0.02 | | | | | $ | 80,000 | | | | | $ | 92,000 | | |
説明
|
| |
金額
|
| |||
美國證券交易委員會註冊費
|
| | | $ | 2,782 | | |
金融業監督管理機構備案費
|
| | | $ | 3,269 | | |
納斯達克資本市場準入和上市費
|
| | | $ | 75,000 | | |
會計和審計費用和費用
|
| | | $ | 160,500 | | |
律師費和開支
|
| | | $ | 250,000 | | |
打印費
|
| | | $ | 15,000 | | |
其他
|
| | | $ | 50,000 | | |
合計
|
| | | $ | 556,551 | | |
| | |
第
頁
|
| |||
阿肯達公司 | | | | | | | |
未經審計的簡明財務報表: | | | | | | | |
截至2021年9月30日(未經審計)和2021年8月31日的財務狀況簡明報表
|
| | | | F-5 | | |
2021年7月16日(開始)至2021年9月30日的簡明經營報表(未經審計)
|
| | | | F-6 | | |
2021年7月16日(成立)至2021年9月30日的股東權益變動簡明報表(未經審計)
|
| | | | F-7 | | |
2021年7月16日(開始)至2021年9月30日現金流量表(未經審計)
|
| | | | F-8 | | |
未經審計的簡明財務報表附註
|
| | | | F-9 | | |
CANNAHEALTH Ltd. | | | | | | | |
未經審計的簡明財務報表: | | | | | | | |
截至2021年9月30日(未經審計)和2020年12月31日的財務狀況簡明報表
|
| | | | F-16 | | |
截至2021年9月30日(未經審計)和2020年7月1日(初始)至2020年9月30日(未經審計)的9個月簡明經營報表
|
| | | | F-17 | | |
截至2021年9月30日(未經審計)和2020年7月1日(成立)至2020年9月30日(未經審計)的9個月股東權益變動簡明報表
|
| | | | F-18 | | |
截至2021年9月30日(未經審計)和2020年7月1日(初始)至2020年9月30日的9個月現金流量表簡表
|
| | | | F-19 | | |
未經審計的簡明財務報表附註
|
| | | | F-20 | | |
博菲羅控股有限公司 | | | | | | | |
未經審計的簡明財務報表: | | | | | | | |
截至2021年9月30日(未經審計)和2020年12月31日的財務狀況簡明報表
|
| | | | F-26 | | |
2021年8月4日(開始)至2021年9月30日的簡明經營報表(未經審計)
|
| | | | F-27 | | |
2021年8月4日(成立)至2021年9月30日的股東權益變動簡明報表(未經審計)
|
| | | | F-28 | | |
2021年8月4日(開始)至2021年9月30日現金流量表(未經審計)
|
| | | | F-29 | | |
未經審計的簡明財務報表附註
|
| | | | F-30 | | |
BOPHELO生物科學與健康(Pty)有限公司 | | | | | | | |
未經審計的簡明財務報表: | | | | | | | |
截至2021年9月30日(未經審計)和2020年12月31日的財務狀況簡明報表
|
| | | | F-36 | | |
截至2021年9月30日和2020年9月30日的9個月簡明經營報表(未經審計)
|
| | | | F-37 | | |
截至2021年9月30日和2020年9月30日的9個月股東赤字變動簡明報表(未經審計)
|
| | | | F-38 | | |
截至2021年9月30日和2020年9月30日的9個月現金流量表簡表(未經審計)
|
| | | | F-39 | | |
未經審計的簡明財務報表附註
|
| | | | F-40 | | |
| | |
第
頁
|
| |||
CANMART Ltd. | | | | | | | |
未經審計的簡明財務報表: | | | | | | | |
截至2021年9月30日(未經審計)和2020年12月31日的財務狀況簡明報表
|
| | | | F-56 | | |
截至2020年9月30日和2021年9月30日的9個月的簡明運營報表(未經審計)
|
| | | | F-57 | | |
前九個月股東權益(虧損)(未經審計)簡明變動表
截至2020年9月30日和2021年9月30日 |
| | | | F-58 | | |
截至2020年9月30日和2021年9月30日的9個月的簡明現金流量表(未經審計)
|
| | | | F-59 | | |
未經審計的簡明財務報表附註
|
| | | | F-60 | | |
阿肯達公司未經審計的形式簡明合併財務報表(以美元表示)
|
| | | | | | |
截至2021年9月30日的形式簡明合併財務狀況表(未經審計)
|
| | | | F-70 | | |
截至2021年9月30日的9個月的形式簡明綜合經營報表(未經審計)
|
| | | | F-71 | | |
截至2020年9月30日的9個月的形式簡明綜合經營報表(未經審計)
|
| | | | F-72 | | |
截至2020年12月31日的年度形式簡明綜合經營報表(未經審計)
|
| | | | F-73 | | |
截至2019年12月31日的年度形式簡明綜合經營報表(未經審計)
|
| | | | F-74 | | |
截至9月30日未經審計的形式簡明合併財務報表附註
2021 |
| | | | F-75 | | |
阿肯達公司經審計的財務報表(以美元表示) | | | | | | | |
獨立審計師報告
|
| | | | F-79 | | |
截至2021年8月31日的財務狀況表
|
| | | | F-80 | | |
2021年7月16日(開始)至2021年8月31日期間的經營報表
|
| | | | F-81 | | |
2021年7月16日(成立)至2021年8月31日期間股東權益變動表
|
| | | | F-82 | | |
2021年7月16日(成立)至2021年8月31日現金流量表
|
| | | | F-83 | | |
2021年7月16日(開始)至2021年8月31日期間已審計財務報表附註
|
| | | | F-84 | | |
CannaHealth Limited經審計的財務報表(以美元表示) | | | | | | | |
獨立註冊會計師事務所報告
|
| | | | F-91 | | |
截至2020年12月31日的財務狀況表
|
| | | | F-92 | | |
2020年7月1日(成立)至2020年12月31日經營情況説明書
|
| | | | F-93 | | |
2020年7月1日(成立)至2020年12月31日期間股東權益變動表
|
| | | | F-94 | | |
2020年7月1日(成立)至2020年12月31日現金流量表
|
| | | | F-95 | | |
2020年7月1日(成立)至2020年12月31日財務報表附註
|
| | | | F-96 | | |
Bophelo控股有限公司經審計的財務報表(以美元表示) | | | | | | | |
獨立審計師報告
|
| | | | F-102 | | |
截至2021年8月31日的財務狀況表
|
| | | | F-103 | | |
2021年8月4日(開始)至2021年8月31日期間的經營報表
|
| | | | F-104 | | |
2021年8月4日(成立)至2021年8月31日期間股東權益變動表
|
| | | | F-105 | | |
| | |
第
頁
|
| |||
2021年8月4日(成立)至2021年8月31日現金流量表
|
| | | | F-106 | | |
2021年8月4日(開始)至2021年8月31日期間已審計財務報表附註
|
| | | | F-107 | | |
Bophelo Bioscience and Wellness(Pty)Ltd.截至2020年12月31日和2019年12月31日的經審計財務報表(以美元表示)
|
| | | | | | |
獨立審計師報告
|
| | | | F-113 | | |
截至2020年和2019年12月31日的財務狀況表
|
| | | | F-114 | | |
截至2020年12月31日和2019年12月31日的財政年度業務報表
|
| | | | F-115 | | |
截至2020年12月31日和2019年12月31日的財政年度股東權益變動表
|
| | | | F-116 | | |
截至2020年和2019年12月31日的財政年度現金流量表
|
| | | | F-117 | | |
截至2020年12月31日和2019年12月31日的財政年度審計財務説明
|
| | | | F-118 | | |
截至2020年12月31日和2019年12月31日的財政年度經審計的Canmart有限公司財務報表
(以美元表示) |
| | | | | | |
獨立審計師報告
|
| | | | F-138 | | |
截至2020年和2019年12月31日的財務狀況表
|
| | | | F-139 | | |
截至2020年12月31日和2019年12月31日的財政年度業務報表
|
| | | | F-140 | | |
截至2020年12月31日和2019年12月31日的財政年度股東權益變動表
|
| | | | F-141 | | |
截至2020年和2019年12月31日的財政年度現金流量表
|
| | | | F-142 | | |
截至2020年12月31日和2019年12月31日的財政年度經審計財務報表附註
|
| | | | F-143 | | |
| | |
第
頁
|
| |||
阿肯達公司 | | | | | | | |
未經審計的簡明財務報表: | | | | | | | |
截至2021年9月30日(未經審計)和2021年8月31日的財務狀況簡明報表
|
| | | | F-5 | | |
2021年7月16日(開始)至2021年9月30日的簡明經營報表(未經審計)
|
| | | | F-6 | | |
2021年7月16日(成立)至2021年9月30日的股東權益變動簡明報表(未經審計)
|
| | | | F-7 | | |
2021年7月16日(開始)至2021年9月30日現金流量表(未經審計)
|
| | | | F-8 | | |
未經審計的簡明財務報表附註
|
| | | | F-9 | | |
| | |
備註:
|
| |
9月30日
2021 (未經審計) |
| |
08月31日
2021 |
| |||||||||
資產 | | | | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | | | | |
以信託形式持有的現金
|
| | | | | | | | | $ | 250,001 | | | | | | 250,001 | | |
流動資產總額
|
| | | | | | | | | $ | 250,001 | | | | | | 250,001 | | |
總資產
|
| | | | | | | | | $ | 250,001 | | | | | | 250,001 | | |
負債和股東權益 | | | | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | | | | |
應付賬款
|
| | | | | | | | | $ | 92,055 | | | | | | 27,635 | | |
股東借款
|
| | | | | | | | | | 4,226 | | | | | | 4,263 | | |
流動負債總額
|
| | | | | | | | | $ | 96,281 | | | | | | 31,898 | | |
總負債
|
| | | | | | | | | $ | 96,281 | | | | | | 31,898 | | |
股東權益 | | | | | | | | | | | | | | | | | | | |
股本
|
| | | | 5 | | | | | $ | 250,001 | | | | | | 250,001 | | |
累計虧損
|
| | | | | | | | | | (96,179) | | | | | | (31,898) | | |
累計其他綜合損失
|
| | | | | | | | | | (102) | | | | | | — | | |
股東權益合計
|
| | | | | | | | | $ | 153,720 | | | | | | 218,103 | | |
總負債和股東權益
|
| | | | | | | | | $ | 250,001 | | | | | | 250,001 | | |
| | |
2021年7月16日(初始)
至2021年9月30日 |
| |||
運營費用: | | | | | | | |
會計費和審計費
|
| | | $ | 16,822 | | |
諮詢費
|
| | | | 32,904 | | |
董事薪酬
|
| | | | 12,275 | | |
律師費
|
| | | | 39,474 | | |
總運營費用
|
| | | | 101,475 | | |
其他收入: | | | | | | | |
外匯收益
|
| | | $ | 5,296 | | |
其他收入合計
|
| | | | 5,296 | | |
淨虧損
|
| | | | (96,179) | | |
其他全面虧損
|
| | | | (102) | | |
淨虧損和綜合虧損
|
| | | $ | (96,281) | | |
| | |
備註:
|
| |
共享
大寫 |
| |
累計
赤字 |
| |
累計
其他 綜合 虧損 |
| |
合計
股東的 股權 |
| |||||||||||||||
《盜夢空間》,2021年7月16日
|
| | | | | | | | | $ | — | | | | | $ | — | | | | | | — | | | | | $ | — | | |
股票發行
|
| | | | 5 | | | | | | 250,001 | | | | | | — | | | | | | — | | | | | | 250,001 | | |
淨虧損
|
| | | | | | | | | | — | | | | | | (31,898) | | | | | | — | | | | | | (31,898) | | |
Balance,2021年8月31日
|
| | | | | | | | | $ | 250,001 | | | | | $ | (31,898) | | | | | | — | | | | | $ | 218,103 | | |
淨虧損
|
| | | | | | | | | | — | | | | | | (64,281) | | | | | | (102) | | | | | | (64,383) | | |
Balance,2021年9月30日
|
| | | | | | | | | $ | 250,001 | | | | | $ | (96,179) | | | | | | (102) | | | | | $ | 153,720 | | |
| | |
備註:
|
| |
2021年7月16日
(初始)至 2021年9月30日 |
| |||
經營活動產生的現金流 | | | | | | | | | | |
淨虧損
|
| | | | | | $ | (96,179) | | |
外匯損益變動
|
| | | | | | | (5,296) | | |
應付帳款增加
|
| | | | | | | 92,055 | | |
經營活動中使用的現金
|
| | | | | | $ | (9,420) | | |
融資活動產生的現金流 | | | | | | | | | | |
股票發行收益
|
| | | | | | $ | 250,001 | | |
從股東那裏獲得的貸款
|
| | | | | | | 4,226 | | |
融資活動提供的現金流
|
| | | | | | $ | 254,227 | | |
換匯效果
|
| | | | | | | 5,194 | | |
期內現金變動情況
|
| | | | | | $ | 250,001 | | |
期初現金
|
| | | | | | | — | | |
期末現金
|
| | | | | | $ | 250,001 | | |
| | |
數量:
普通股 |
| |
股本
2021 |
| ||||||
2021年7月16日開始
|
| | | | — | | | | | | — | | |
向創始人發行的股票
|
| | | | 5,626,806 | | | | | | 1 | | |
已發行股份-2021年8月26日
|
| | | | 468,900 | | | | | | 250,000 | | |
2021年9月30日發行並未償還
|
| | | | 6,095,706 | | | | | $ | 250,001 | | |
| | |
第
頁
|
| |||
CANNAHEALTH Ltd. | | | | | | | |
未經審計的簡明財務報表: | | | | | | | |
截至2021年9月30日(未經審計)和2020年12月31日的財務狀況簡明報表
|
| | | | F-16 | | |
截至2021年9月30日(未經審計)和2020年7月1日(初始)至2020年9月30日(未經審計)的9個月簡明經營報表
|
| | | | F-17 | | |
截至2021年9月30日(未經審計)和2020年7月1日(成立)至2020年9月30日(未經審計)的9個月股東權益變動簡明報表
|
| | | | F-18 | | |
截至2021年9月30日的9個月現金流量表簡明報表(未經審計)
和2020年7月1日(初始)至2020年9月30日 |
| | | | F-19 | | |
未經審計的簡明財務報表附註
|
| | | | F-20 | | |
| | |
備註:
|
| |
2021年9月30日
(未經審計) |
| |
2020年12月31日
|
| |||||||||
資產 | | | | | | | | | | | | | | | | | | | |
流動資產
|
| | | | | | | | | | — | | | | | | | | |
以信託形式持有的現金
|
| | | | | | | | | $ | 1,396 | | | | | | 1,477 | | |
總資產
|
| | | | | | | | | $ | 1,396 | | | | | | 1,477 | | |
負債和股東權益 | | | | | | | | | | | | | | | | | | | |
股東權益
|
| | | | | | | | | | — | | | | | | | | |
股本
|
| | | | 5 | | | | | $ | 1,477 | | | | | | 1,477 | | |
累計虧損
|
| | | | | | | | | | — | | | | | | | | |
累計綜合損失
|
| | | | | | | | | | (81) | | | | | | | | |
總股東權益
|
| | | | | | | | | | 1,396 | | | | | | 1,477 | | |
總負債和股東權益
|
| | | | | | | | | $ | 1,396 | | | | | | 1,477 | | |
| | |
2021年1月1日至
2021年9月30日 |
| |
2020年7月1日
(初始)至 2020年9月30日 |
| ||||||
淨銷售額
|
| | | $ | — | | | | | | — | | |
其他綜合收益: | | | | | | | | | | | | | |
匯兑損失
|
| | | | (81) | | | | | | — | | |
淨虧損和綜合虧損
|
| | | $ | (81) | | | | | | — | | |
| | |
備註:
|
| |
共享
大寫 |
| |
累計
赤字 |
| |
累計
綜合 虧損 |
| |
合計
股東的 股權 |
| |||||||||||||||
《盜夢空間》,2020年7月1日 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
成立時的股票發行
|
| | | | 5 | | | | | $ | 1,477 | | | | | $ | — | | | | | $ | — | | | | | | 1,477 | | |
平衡,2020年9月30日
|
| | | | | | | | | $ | 1,477 | | | | | $ | — | | | | | $ | — | | | | | | 1,477 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance,2021年1月1日
|
| | | | | | | | | $ | 1,477 | | | | | $ | — | | | | | $ | — | | | | | | 1,477 | | |
換匯效果
|
| | | | 5 | | | | | $ | — | | | | | | — | | | | | | (81) | | | | | | (81) | | |
Balance,2021年9月30日
|
| | | | | | | | | $ | 1,477 | | | | | $ | — | | | | | $ | (81) | | | | | | 1,396 | | |
| | |
2021年1月1日至
2021年9月30日 |
| |
2020年7月1日
(初始)至 2020年9月30日 |
| ||||||
經營活動產生的現金流
|
| | | $ | — | | | | | | — | | |
融資活動產生的現金流
|
| | | $ | — | | | | | | — | | |
股票發行收益
|
| | | $ | — | | | | | | 1,477 | | |
融資活動提供的現金流
|
| | | $ | — | | | | | | 1,477 | | |
現金淨變化
|
| | | $ | — | | | | | | — | | |
期初現金
|
| | | $ | 1,477 | | | | | | — | | |
外幣折算運動
|
| | | $ | (81) | | | | | | — | | |
期末現金
|
| | | $ | 1,396 | | | | | | 1,477 | | |
| | |
數量:
普通股 |
| |
股本
2021 |
| ||||||
2020年7月1日的初始 | | | | | | | | | | | | | |
成立時的股票發行
|
| | | | 1,200 | | | | | $ | 1,477 | | |
於2020年9月30日發行並未償還
|
| | | | | | | | | | 1,477 | | |
於2021年1月1日發行並未償還
|
| | | | | | | | | | 1,477 | | |
2021年9月30日發行並未償還
|
| | | | | | | | | | 1,477 | | |
| | |
第
頁
|
| |||
博菲羅控股有限公司 | | | | | | | |
未經審計的簡明財務報表: | | | | | | | |
截至2021年9月30日(未經審計)和2020年12月31日的財務狀況簡明報表
|
| | | | F-26 | | |
2021年8月4日(開始)至2021年9月30日的簡明經營報表(未經審計)
|
| | | | F-27 | | |
2021年8月4日(成立)至2021年9月30日的股東權益變動簡明報表(未經審計)
|
| | | | F-28 | | |
2021年8月4日(開始)至2021年9月30日現金流量表(未經審計)
|
| | | | F-29 | | |
未經審計的簡明財務報表附註
|
| | | | F-30 | | |
| | |
備註:
|
| |
2021年9月30日
(未經審計) |
| |
2021年8月31日
|
| |||||||||
資產 | | | | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | | | | |
現金
|
| | | | | | | | | $ | 135 | | | | | | 138 | | |
總資產
|
| | | | | | | | | $ | 135 | | | | | | 138 | | |
負債和股東權益 | | | | | | | | | | | | | | | | | | | |
股東權益 | | | | | | | | | | | | | | | | | | | |
股本
|
| | | | 5 | | | | | $ | 138 | | | | | | 138 | | |
累計其他綜合損失
|
| | | | | | | | | | (3) | | | | | | — | | |
總股東權益
|
| | | | | | | | | $ | 135 | | | | | | 138 | | |
總負債和股東權益
|
| | | | | | | | | $ | 135 | | | | | | 138 | | |
| | |
2021年8月4日
(初始)至 2021年9月30日 |
| |||
淨銷售額
|
| | | $ | — | | |
通過其他綜合損失折算外匯
|
| | | | (3) | | |
淨虧損和綜合虧損
|
| | | $ | (3) | | |
| | |
備註:
|
| |
共享
大寫 |
| |
累計
赤字 |
| |
累計其他
全面虧損 |
| |
合計
股東的 股權 |
| | | |||||||||||||||||||
《盜夢空間》,2021年8月4日
|
| | | | | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | | — | | | | | ||||
成立時的股票發行
|
| | | | 5 | | | | | | 138 | | | | | | — | | | | | | — | | | | | | 138 | | | | | ||||
Balance,2021年8月31日
|
| | | | | | | | | $ | 138 | | | | | $ | — | | | | | $ | — | | | | | | 138 | | | | | ||||
外匯效應
|
| | | | 5 | | | | | | | | | | | | — | | | | | | (3) | | | | | | — | | | | | | | | |
Balance,2021年9月30日
|
| | | | | | | | | $ | 138 | | | | | $ | — | | | | | $ | (3) | | | | | | 135 | | | | |
| | |
2021年8月4日
(初始)至 2021年9月30日 |
| |||
經營活動產生的現金流
|
| | | $ | | | |
融資活動產生的現金流
|
| | | | — | | |
股票發行收益
|
| | | | 138 | | |
融資活動提供的現金流
|
| | | | 138 | | |
外匯效應
|
| | | | (3) | | |
現金淨變化
|
| | | | 135 | | |
期初現金
|
| | | | — | | |
期末現金
|
| | | $ | 135 | | |
| | |
數量:
普通股 |
| |
股本
2021 |
| ||||||
2021年8月4日開始 | | | | | | | | | | | | | |
成立時的股票發行
|
| | | | 100 | | | | | $ | 138 | | |
於2021年8月31日發行並未償還
|
| | | | 100 | | | | | $ | 138 | | |
少:外匯影響
|
| | | | | | | | | | (3) | | |
2021年9月30日發行並未償還
|
| | | | 100 | | | | | $ | 135 | | |
| | |
第
頁
|
| |||
BOPHELO生物科學與健康(Pty)有限公司 | | | | | | | |
未經審計的簡明財務報表: | | | | | | | |
截至2021年9月30日(未經審計)和2020年12月31日的財務狀況簡明報表
|
| | | | F-36 | | |
截至2021年9月30日和2020年9月30日的9個月簡明經營報表(未經審計)
|
| | | | F-37 | | |
截至2021年9月30日和2020年9月30日的9個月股東赤字變動簡明報表(未經審計)
|
| | | | F-38 | | |
截至2021年9月30日和2020年9月30日的9個月現金流量表簡表(未經審計)
|
| | | | F-39 | | |
未經審計的簡明財務報表附註
|
| | | | F-40 | | |
| | |
備註:
|
| |
$
|
| |
9月30日
2021 (未經審計) |
| |
12月31日
2020 |
| |||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | | | | | | | |
現金
|
| | | | | | | | | | | | | 480,444 | | | | | | 10,120 | | |
提前還款
|
| | | | 8 | | | | | | | | | 108,659 | | | | | | 113,485 | | |
股東借款
|
| | | | | | | | | | | | | 6 | | | | | | 7 | | |
流動資產總額
|
| | | | | | | | | | | | | 589,109 | | | | | | 123,612 | | |
非流動資產 | | | | | | | | | | | | | | | | | | | | | | |
財產、廠房和設備
|
| | | | 5 | | | | | | | | | 1,515,188 | | | | | | 742,887 | | |
正在進行的基建工作
|
| | | | 9 | | | | | | | | | 487,875 | | | | | | 883,145 | | |
使用權資產
|
| | | | 7 | | | | | | | | | 2,035,074 | | | | | | 2,199,779 | | |
無形資產
|
| | | | 6 | | | | | | | | | 264,188 | | | | | | 304,260 | | |
非流動資產合計
|
| | | | | | | | | | | | | 4,302,325 | | | | | | 4,130,071 | | |
總資產
|
| | | | | | | | | | | | | 4,891,434 | | | | | | 4,253,683 | | |
負債和股東虧損 | | | | | | | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | | | | | | | |
貿易和其他應付款
|
| | | | 12 | | | | | | | | | 245,600 | | | | | | 182,878 | | |
借款和借款
|
| | | | 10 | | | | | | | | | 10,603,444 | | | | | | 2,263,605 | | |
租賃責任
|
| | | | 11 | | | | | | | | | 45,662 | | | | | | 283,976 | | |
流動負債總額
|
| | | | | | | | | | | | | 10,894,706 | | | | | | 2,730,459 | | |
非流動負債 | | | | | | | | | | | | | | | | | | | | | | |
租賃責任
|
| | | | 11 | | | | | | | | | 2,432,073 | | | | | | 2,598,176 | | |
借款和借款
|
| | | | 10 | | | | | | | | | — | | | | | | 3,977,108 | | |
非流動負債合計
|
| | | | | | | | | | | | | 2,432,073 | | | | | | 6,575,284 | | |
總負債
|
| | | | | | | | | | | | | 13,326,779 | | | | | | 9,305,743 | | |
股東虧損 | | | | | | | | | | | | | | | | | | | | | | |
股本
|
| | | | 13 | | | | | | | | | 156 | | | | | | 156 | | |
儲量
|
| | | | 13 | | | | | | | | | 7 | | | | | | 7 | | |
累計虧損
|
| | | | | | | | | | | | | (8,626,701) | | | | | | (5,160,401) | | |
累計其他綜合收益
|
| | | | | | | | | | | | | 191,193 | | | | | | 108,177 | | |
股東虧損總額
|
| | | | | | | | | | | | | (8,435,345) | | | | | | (5,052,061) | | |
總負債和股東虧損
|
| | | | | | | | | | | | | 4,891,434 | | | | | | 4,253,683 | | |
| | |
$
|
| |
2021
(未經審計) |
| |
2020
(未經審計) |
| ||||||
銷售額
|
| | | | | | | — | | | | | | — | | |
銷售成本(不包括攤銷和折舊)
|
| | | | | | | — | | | | | | — | | |
| | | | | | | | — | | | | | | — | | |
運營費用: | | | | | | | | | | | | | | | | |
攤銷折舊
|
| | | | | | | 231,427 | | | | | | 173,971 | | |
諮詢費和專業費
|
| | | | | | | 504,866 | | | | | | 454,721 | | |
一般和行政費用
|
| | | | | | | 1,317,292 | | | | | | 163,654 | | |
辦公費
|
| | | | | | | 33,216 | | | | | | 14,171 | | |
人事費
|
| | | | | | | 955,032 | | | | | | 223,345 | | |
短期住宿費
|
| | | | | | | — | | | | | | 31,912 | | |
差旅費用
|
| | | | | | | 57,063 | | | | | | 4,789 | | |
總運營費用
|
| | | | | | | (3,098,896) | | | | | | (1,066,563) | | |
運營虧損
|
| | | | | | | (3,098,896) | | | | | | (1,066,563) | | |
其他收入/(費用): | | | | | | | | | | | | | | | | |
利息收入
|
| | | | | | | 25,782 | | | | | | 9,529 | | |
利息支出
|
| | | | | | | (393,186) | | | | | | (487,069) | | |
其他收入/支出合計
|
| | | | | | | (367,404) | | | | | | (477,540) | | |
税前虧損
|
| | | | | | | (3,466,300) | | | | | | (1,544,103) | | |
所得税費用
|
| | | | | | | — | | | | | | — | | |
本年度淨虧損
|
| | | | | | | (3,466,300) | | | | | | (1,544,103) | | |
其他綜合收益: | | | | | | | | | | | | | | | | |
外幣折算
|
| | | | | | | 83,016 | | | | | | 604,902 | | |
本年度全面虧損總額
|
| | | | | | | (3,383,284) | | | | | | (939,201) | | |
每股普通股基本及攤薄虧損
|
| | | | | | | (16) | | | | | | (6.95) | | |
已發行普通股加權平均數
|
| | | | | | | 222,212 | | | | | | 222,212 | | |
| | |
$
|
| |
數量:
個共享 |
| |
共享
大寫 |
| |
儲量
|
| |
累計
赤字 |
| |
累計其他
全面 收入 |
| |
合計
股東的 赤字 |
| ||||||||||||||||||
Balance,2020年1月1日
|
| | | | | | | 222,212 | | | | | | 156 | | | | | | 7 | | | | | | (2,862,091) | | | | | | (42,565) | | | | | | (2,904,493) | | |
換匯效果
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 604,902 | | | | | | 604,902 | | |
淨虧損
|
| | | | | | | | | | | | | | | | | | | | | | | | | (1,544,103) | | | | | | | | | | | | (1,544,103) | | |
平衡,2020年9月30日
|
| | | | | | | 222,212 | | | | | | 156 | | | | | | 7 | | | | | | (4,406,194) | | | | | | 562,337 | | | | | | (3,843,694) | | |
Balance,2021年1月1日
|
| | | | | | | 222,212 | | | | | | 156 | | | | | | 7 | | | | | | (5,160,401) | | | | | | 108,177 | | | | | | (5,052,061) | | |
換匯效果
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83,016 | | | | | | 83,016 | | |
淨虧損
|
| | | | | | | | | | | | | | | | | | | | | | | | | (3,466,300) | | | | | | | | | | | | (3,466,300) | | |
餘額2021年9月30日
|
| | | | | | | 222,212 | | | | | | 156 | | | | | | 7 | | | | | | (8,626,701) | | | | | | 191,193 | | | | | | (8,435,345) | | |
| | |
$
|
| |
2021
(未經審計) |
| |
2020
(未經審計) |
| ||||||
經營活動產生的現金流 | | | | | | | | | | | | | | | | |
淨虧損
|
| | | | | | | (3,466,300) | | | | | | (1,544,103) | | |
淨收入中包含的非現金項目: | | | | | | | | | | | | | | | | |
折舊及攤銷
|
| | | | | | | 231,427 | | | | | | 173,971 | | |
利息支出
|
| | | | | | | 393,186 | | | | | | 487,069 | | |
財產、廠房和設備核銷
|
| | | | | | | — | | | | | | — | | |
經營性資產和負債變動: | | | | | | | | | | | | | | | | |
提前還款
|
| | | | | | | 4,826 | | | | | | (98,457) | | |
貿易和其他應付款
|
| | | | | | | 62,723 | | | | | | 291,149 | | |
經營活動中使用的淨現金
|
| | | | | | | (2,774,139) | | | | | | (690,371) | | |
投資活動現金流: | | | | | | | | | | | | | | | | |
增加資本在製品數量
|
| | | | | | | — | | | | | | (146,866) | | |
增加物業、廠房和設備
|
| | | | | | | (554,858) | | | | | | (241,208) | | |
收到的預付款收益
|
| | | | | | | — | | | | | | 6,916 | | |
投資活動中使用的淨現金
|
| | | | | | | (554,858) | | | | | | (381,159) | | |
融資活動的現金流: | | | | | | | | | | | | | | | | |
償還租賃債務
|
| | | | | | | (404,417) | | | | | | — | | |
已收到貸款
|
| | | | | | | 4,474,495 | | | | | | 239,864 | | |
融資活動提供的現金淨額:
|
| | | | | | | 4,070,078 | | | | | | 239,864 | | |
現金淨變化
|
| | | | | | | 741,081 | | | | | | (831,665) | | |
貨幣兑換對現金的影響
|
| | | | | | | (270,758) | | | | | | 82,597 | | |
期初現金
|
| | | | | | | 10,120 | | | | | | 818,447 | | |
期末現金
|
| | | | | | | 480,443 | | | | | | 69,379 | | |
補充現金流披露
|
| | | | | | | | | | | | | | | |
已支付利息
|
| | | | | | $ | — | | | | | $ | — | | |
已繳税款
|
| | | | | | $ | — | | | | | $ | — | | |
| 廠房和設備 | | | 10年 | |
| 租賃改進 | | | 20年 | |
| 機動車輛 | | | 4年 | |
| 計算機 | | | 3年 | |
| 傢俱和固定裝置 | | | 6年 | |
| | |
$
|
| |
工廠和
設備 |
| |
租賃
改進 |
| |
馬達
車輛 |
| |
計算機
|
| |
傢俱
和 固定裝置 |
| |
合計
|
| ||||||||||||||||||
2020年1月1日的成本
|
| |
|
| | | | 449,044 | | | | | | 304,770 | | | | | | 38,427 | | | | | | — | | | | | | — | | | | | | 792,241 | | |
添加內容
|
| | | | | | | 172,369 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 172,369 | | |
核銷
|
| | | | | | | (23,748) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (23,748) | | |
外匯走勢
|
| | | | | | | (11,304) | | | | | | (11,333) | | | | | | (1,429) | | | | | | — | | | | | | — | | | | | | (24,066) | | |
2020年12月31日的成本
|
| | | | | | | 586,361 | | | | | | 293,437 | | | | | | 36,998 | | | | | | — | | | | | | — | | | | | | 916,796 | | |
添加內容
|
| | | | | | | 32,418 | | | | | | 822,928 | | | | | | 87,044 | | | | | | 4,213 | | | | | | 4,437 | | | | | | 879,954 | | |
2021年9月30日的成本
|
| | | | | | | 618,779 | | | | | | 1,116,365 | | | | | | 50,046 | | | | | | 4,213 | | | | | | 4,437 | | | | | | 1,793,750 | | |
2020年1月1日累計折舊
|
| | | | | | | (67,113) | | | | | | (22,489) | | | | | | (4,803) | | | | | | — | | | | | | — | | | | | | (94,405) | | |
| | |
$
|
| |
工廠和
設備 |
| |
租賃
改進 |
| |
馬達
車輛 |
| |
計算機
|
| |
傢俱
和 固定裝置 |
| |
合計
|
| ||||||||||||||||||
折舊
|
| | | | | | | (60,212) | | | | | | (14,950) | | | | | | (9,425) | | | | | | — | | | | | | — | | | | | | (84,587) | | |
外匯走勢
|
| | | | | | | 3,615 | | | | | | 1,114 | | | | | | 354 | | | | | | — | | | | | | — | | | | | | 5,083 | | |
2020年12月31日累計折舊
|
| | | | | | | (123,710) | | | | | | (36,325) | | | | | | (13,874) | | | | | | — | | | | | | — | | | | | | (173,909) | | |
折舊
|
| | | | | | | (48,297) | | | | | | (55,434) | | | | | | (8,335) | | | | | | (412) | | | | | | (287) | | | | | | (112,765) | | |
外匯走勢
|
| | | | | | | 5,208 | | | | | | 9,257 | | | | | | 636 | | | | | | 7 | | | | | | 5 | | | | | | 15,113 | | |
2021年9月30日累計折舊
|
| | | | | | | (166,799) | | | | | | (82,502) | | | | | | (21,573) | | | | | | (405) | | | | | | (282) | | | | | | (278,562) | | |
賬面價值在2020年1月1日
|
| | | | | | | 381,931 | | | | | | 282,281 | | | | | | 33,624 | | | | | | — | | | | | | — | | | | | | 697,836 | | |
添加內容
|
| | | | | | | 172,369 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 172,369 | | |
處置
|
| | | | | | | (23,748) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (23,748) | | |
折舊
|
| | | | | | | (60,212) | | | | | | (14,950) | | | | | | (9,425) | | | | | | — | | | | | | — | | | | | | (84,587) | | |
外匯走勢
|
| | | | | | | (7,689) | | | | | | (10,219) | | | | | | (1,075) | | | | | | — | | | | | | — | | | | | | (18,983) | | |
賬面價值在2020年12月31日
|
| | | | | | | 462,651 | | | | | | 257,112 | | | | | | 23,124 | | | | | | — | | | | | | — | | | | | | 742,887 | | |
添加內容
|
| | | | | | | 32,418 | | | | | | 822,928 | | | | | | 87,044 | | | | | | 4,213 | | | | | | 4,437 | | | | | | 879,954 | | |
處置 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
折舊
|
| | | | | | | (48,297) | | | | | | (55,434) | | | | | | (8,335) | | | | | | (412) | | | | | | (287) | | | | | | (112,765) | | |
外匯走勢
|
| | | | | | | 5,208 | | | | | | 9,257 | | | | | | 636 | | | | | | 7 | | | | | | 5 | | | | | | 15,113 | | |
賬面價值在2021年9月30日
|
| | | | | | | 451,981 | | | | | | 1,026,862 | | | | | | 28,473 | | | | | | 3,808 | | | | | | 4,064 | | | | | | 1,515,188 | | |
|
| | |
$
|
| |
許可證
|
| |
合計
|
| ||||||
2020年1月1日的成本
|
| | | | | | | 421,348 | | | | | | 421,348 | | |
外匯走勢
|
| | | | | | | (15,668) | | | | | | (15,668) | | |
2020年12月31日的成本
|
| | | | | | | 405,680 | | | | | | 405,680 | | |
外匯走勢
|
| | | | | | | (14,291) | | | | | | (14,291) | | |
2021年9月30日的成本
|
| | | | | | | 391,389 | | | | | | 391,389 | | |
2020年1月1日累計攤銷
|
| | | | | | | (63,202) | | | | | | (63,202) | | |
攤銷
|
| | | | | | | (41,337) | | | | | | (41,337) | | |
外匯換算
|
| | | | | | | 3,119 | | | | | | 3,119 | | |
於2020年12月31日累計攤銷
|
| | | | | | | (101,420) | | | | | | (101,420) | | |
於2020年12月31日累計攤銷
|
| | | | | | | (101,420) | | | | | | (101,420) | | |
攤銷
|
| | | | | | | (29,880) | | | | | | (29,880) | | |
外匯換算
|
| | | | | | | 4,908 | | | | | | 4,908 | | |
於2020年12月31日累計攤銷
|
| | | | | | | (127,202) | | | | | | (127,202) | | |
賬面價值在2020年1月1日
|
| | | | | | | 358,146 | | | | | | 358,146 | | |
攤銷
|
| | | | | | | (41,337) | | | | | | (41,337) | | |
| | |
$
|
| |
許可證
|
| |
合計
|
| ||||||
外匯換算
|
| | | | | | | (12,549) | | | | | | (12,549) | | |
賬面價值在2020年12月31日
|
| | | | | | | 304,260 | | | | | | 304,260 | | |
攤銷
|
| | | | | | | (29,880) | | | | | | (29,880) | | |
外匯換算
|
| | | | | | | (9,383) | | | | | | (9,383) | | |
賬面價值在2021年9月30日
|
| | | | | | | 264,188 | | | | | | 264,188 | | |
|
| | |
$
|
| |
土地租賃
|
| |
合計
|
| |||||||||
成本: | | | | | | | | | | | | | | | | | | | |
截至2020年1月1日的餘額
|
| | | | | | | | | | 2,503,827 | | | | | | 2,503,827 | | |
本年度新增數量
|
| | | | | | | | | | — | | | | | | — | | |
截至2020年12月31日的餘額
|
| | | | | | | | | | 2,503,827 | | | | | | 2,503,827 | | |
本年度新增數量
|
| | | | | | | | | | — | | | | | | — | | |
外匯走勢
|
| | | | (178,028) | | | | | | (178,028) | | | | |||||
截至2021年9月30日的餘額
|
| | | | | | | | | | 2,325,799 | | | | | | 2,503,827 | | |
累計折舊: | | | | | | | | | | | | | | | | | | | |
截至2020年1月1日的餘額
|
| | | | | | | | | | 93,893 | | | | | | 93,893 | | |
本年度費用
|
| | | | | | | | | | 122,820 | | | | | | 122,820 | | |
貨幣折算的影響
|
| | | | | | | | | | 87,335 | | | | | | 87,335 | | |
截至2020年12月31日的餘額
|
| | | | | | | | | | 304,048 | | | | | | 304,048 | | |
本年度費用
|
| | | | | | | | | | 88,781 | | | | | | 88,781 | | |
貨幣折算的影響
|
| | | | | | | | | | (102,044) | | | | | | (102,044) | | |
截至2021年9月30日的餘額
|
| | | | | | | | | | (290,725) | | | | | | (290,725) | | |
賬面淨值: | | | | | | | | | | | | | | | | | | | |
2020年12月31日
|
| | | | | | | | | | 2,199,779 | | | | | | 2,199,779 | | |
2021年9月31日
|
| | | | | | | | | | 2,035,074 | | | | | | 2,035,074 | | |
| | |
$
|
| |
9月30日
2021 |
| |
12月31日
2020 |
| ||||||
預付費用
|
| | | | | | | 108,659 | | | | | | 113,485 | | |
| | | | | | | | 108,659 | | | | | | 113,485 | | |
| | |
$
|
| |
9月30日
2021 |
| |
12月31日
2020 |
| ||||||
正在進行的基建工作
|
| | | | | | | 487,875 | | | | | | 883,145 | | |
| | | | | | | | 487,875 | | | | | | 883,145 | | |
| | |
$
|
| |
路易莎
莫傑拉 |
| |
奶奶
Seape |
| |
1942
大寫 |
| |
髒兮兮的
萊特 |
| |
gmg/
米德爾頓 |
| |
光暈
集團公司 |
| |
合計
|
| |||||||||||||||||||||
2020年1月1日的價值
|
| | | | | | | 2,191,396 | | | | | | 300,477 | | | | | | 1,285,146 | | | | | | 240,251 | | | | | | 1,049,322 | | | | | | (6,916) | | | | | | 5,059,674 | | |
發放貸款
|
| | | | | | | 438,420 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 731,375 | | | | | | 1,169,796 | | |
結轉的貸款
|
| | | | | | | (1,147,260) | | | | | | (307,337) | | | | | | (1,314,361) | | | | | | (245,712) | | | | | | (1,030,158) | | | | | | 4,044,828 | | | | | | — | | |
償還貸款
|
| | | | | | | (137,788) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (137,788) | | |
貸款利息
|
| | | | | | | 278,901 | | | | | | 12,656 | | | | | | 54,190 | | | | | | 10,130 | | | | | | 753 | | | | | | — | | | | | | 356,631 | | |
外匯走勢
|
| | | | | | | (71,182) | | | | | | (5,796) | | | | | | (24,974) | | | | | | (4,669) | | | | | | (19,917) | | | | | | (81,061) | | | | | | (207,598) | | |
2020年12月31日的價值
|
| | | | | | | 1,552,487 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,688,226 | | | | | | 6,240,714 | | |
當前部分
|
| | | | | | | 1,552,487 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 711,118 | | | | | | 2,263,605 | | |
非當前部分
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,977,108 | | | | | | 3,977,108 | | |
12月31日的價值
2020 |
| | | | | | | 1,552,487 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,688,226 | | | | | | 6,240,714 | | |
發放貸款
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,474,495 | | | | | | 4,474,495 | | |
結轉的貸款
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
償還貸款
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
貸款利息
|
| | | | | | | 190,220 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 190,221 | | |
外匯走勢
|
| | | | | | | (1,690) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (300,296) | | | | | | (301,986) | | |
2021年9月30日的價值
|
| | | | | | | 1,741,017 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,862,425 | | | | | | 10,603,444 | | |
當前部分
|
| | | | | | | 1,741,017 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,862,425 | | | | | | 10,603,444 | | |
非當前部分
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
2021年9月30日的價值
|
| | | | | | | 1,741,017 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8,862,425 | | | | | | 10,603,444 | | |
| | |
$
|
| |
土地
租賃 |
| |
合計
|
| ||||||
截至2020年1月1日的餘額
|
| | | | | | | 2,408,074 | | | | | | 2,408,074 | | |
利息支出
|
| | | | | | | 284,950 | | | | | | 284,950 | | |
本年度內的租賃付款
|
| | | | | | | — | | | | | | — | | |
| | |
$
|
| |
土地
租賃 |
| |
合計
|
| ||||||
貨幣折算的影響
|
| | | | | | | (105,816) | | | | | | (105,816) | | |
| | | | | | | | 2,882,152 | | | | | | 2,882,152 | | |
少:當前部分
|
| | | | | | | (283,976) | | | | | | (283,976) | | |
截至2020年12月31日
|
| | | | | | | 2,598,176 | | | | | | 2,598,176 | | |
利息支出
|
| | | | | | | 202,965 | | | | | | 202,965 | | |
本年度內的租賃付款
|
| | | | | | | (511,686) | | | | | | (511,686) | | |
貨幣折算的影響
|
| | | | | | | (95,426) | | | | | | (95,426) | | |
| | | | | | | | 2,477,735 | | | | | | 2,477,735 | | |
少:當前部分
|
| | | | | | | (45,662) | | | | | | (46,517) | | |
截至2021年9月30日
|
| | | | | | | 2,432,073 | | | | | | 2,432,073 | | |
|
| | |
$
|
| |
9月31日
2021 |
| |||
1年內應付款項
|
| | | | | | | 45,662 | | |
1年至5年的應付金額
|
| | | | | | | 1,369,863 | | |
5年後應付款項
|
| | | | | | | 3,150,685 | | |
付款總額
|
| | | | | | | 4,566,210 | | |
租賃協議利息
|
| | | | | | | 2,088,475 | | |
| | | | | | | | 2,432,073 | | |
| | |
$
|
| |
9月31日
2021 |
| |
12月31日
2020 |
| ||||||
貿易應付款
|
| | | | | | | 99,158 | | | | | | 107,839 | | |
應付董事報酬
|
| | | | | | | 75,693 | | | | | | 48,584 | | |
應付諮詢費
|
| | | | | | | 61,561 | | | | | | — | | |
上帝抵抗軍職責
|
| | | | | | | 13 | | | | | | — | | |
應計工資税
|
| | | | | | | 9,175 | | | | | | 26,455 | | |
| | | | | | | | 245,600 | | | | | | 182,878 | | |
| | |
$
|
| |
數量:
個共享 |
| |
面值
|
| |
共享
大寫 |
| |
儲量
|
| |
合計
|
| |||||||||||||||
2020年12月31日的餘額
|
| | | | | | | 222,212 | | | | | | 0.0007 | | | | | | 156 | | | | | | 7 | | | | | | 163 | | |
截至2021年9月30日已發行和未償還
|
| | | | | | | 222,212 | | | | | | 0.0007 | | | | | | 156 | | | | | | 7 | | | | | | 163 | | |
| | |
$
|
| |
9月30日
2021 |
| |
12月31日
2020 |
| ||||||
本年度淨虧損
|
| | | | | | | (3,466,300) | | | | | | (2,298,310) | | |
法定所得税率
|
| | | | | | | 25% | | | | | | 25% | | |
預****定所得税率退税
|
| | | | | | | (866,575) | | | | | | (574,578) | | |
未確認的遞延税項資產變動
|
| | | | | | | 866,575 | | | | | | 574,578) | | |
| | | | | | | | — | | | | | | —) | | |
| | |
$
|
| |
9月30日
2021 |
| |
12月31日
2020 |
| ||||||
遞延納税資產 | | | | | | | | | | | | | | | | |
淨營業虧損結轉
|
| | | | | | | 8,626,701 | | | | | | 5,160,401) | | |
未確認遞延納税資產
|
| | | | | | | (8,626,701) | | | | | | (5,160,401) | | |
遞延税金淨資產
|
| | | | | | | — | | | | | | —) | | |
| | |
第
頁
|
| |||
CANMART Ltd. | | | | | | | |
未經審計的簡明財務報表: | | | | | | | |
截至2021年9月30日(未經審計)和2020年12月31日的財務狀況簡明報表
|
| | | | F-56 | | |
截至2020年9月30日和2021年9月30日的9個月的簡明運營報表(未經審計)
|
| | | | F-57 | | |
截至2020年9月30日和2021年9月30日的9個月股東權益(赤字)(未經審計)簡明變動表
|
| | | | F-58 | | |
截至2020年9月30日和2021年9月30日的9個月的簡明現金流量表(未經審計)
|
| | | | F-59 | | |
未經審計的簡明財務報表附註
|
| | | | F-60 | | |
以美元顯示
|
| |
備註:
|
| |
$
|
| |
9月30日
2021 (未經審計) |
| |
12月31日
2020 |
| |||||||||
資產
|
| | | | | | | |
|
| | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | | | | | | | |
現金
|
| | | | | | | | | | | | | 227,856 | | | | | | 1,907 | | |
庫存
|
| | | | | | | | | | | | | 12,597 | | | | | | 611 | | |
貿易及其他應收款項
|
| | | | | | | | | | | | | 105,142 | | | | | | — | | |
流動資產總額
|
| | | | | | | | | | | | | 345,595 | | | | | | 2,518 | | |
非流動資產 | | | | | | | | | | | | | | | | | | | | | | |
無形資產
|
| | | | 5 | | | | | | | | | 17,022 | | | | | | 17,146 | | |
非流動資產合計
|
| | | | | | | | | | | | | 17,022 | | | | | | 17,146 | | |
總資產
|
| | | | | | | | | | | | | 362,617 | | | | | | 19,664 | | |
負債和股東權益(虧損) | | | | | | | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | | | | | | | |
貿易和其他應付款
|
| | | | 7 | | | | | | | | | 327,198 | | | | | | 1,024 | | |
| | | | | | | | | | | | | | 327,198 | | | | | | 1,024 | | |
非流動負債 | | | | | | | | | | | | | | | | | | | | | | |
股東貸款
|
| | | | | | | | | | | | | 969,282 | | | | | | — | | |
| | | | | | | | | | | | | | 969,282 | | | | | | — | | |
總負債
|
| | | | | | | | | | | | | 1,296,480 | | | | | | 1,024 | | |
股東權益(虧損) | | | | | | | | | | | | | | | | | | | | | | |
股本
|
| | | | 8 | | | | | | | | | 3 | | | | | | 3 | | |
累計虧損
|
| | | | | | | | | | | | | (960,473) | | | | | | (2,291) | | |
其他儲量
|
| | | | | | | | | | | | | 21,046 | | | | | | 21,046 | | |
累計其他綜合收益/(虧損)
|
| | | | | | | | | | | | | 5,561 | | | | | | (117) | | |
| | | | | | | | | | | | | | (933,863) | | | | | | 18,640 | | |
總負債和股東權益(虧損)
|
| | | | | | | | | | | | | 362,617 | | | | | | 19,664 | | |
以美元顯示
|
| |
備註:
|
| |
2021
|
| |
2020
|
| ||||||
銷售額
|
| | | | | | | 17,359 | | | | | | 1,788 | | |
銷售成本
|
| | | | | | | (11,469) | | | | | | (1,531) | | |
| | | | | | | | 5,890 | | | | | | 257 | | |
諮詢費和專業費
|
| | | | | | | 565,614 | | | | | | — | | |
許可證成本
|
| | | | | | | 1,267 | | | | | | 894 | | |
工資和工資
|
| | | | | | | 339,556 | | | | | | — | | |
總務和行政費用
|
| | | | | | | 93,650 | | | | | | 514 | | |
總運營費用
|
| | | | | | | 1,000,087 | | | | | | 1,408 | | |
運營虧損
|
| | | | | | | (994,197) | | | | | | (1,151) | | |
其他收入(費用) | | | | | | | | | | | | | | | | |
利息收入
|
| | | | | | | 50 | | | | | | 1 | | |
損益匯兑
|
| | | | | | | 35,911 | | | | | | — | | |
其他收入
|
| | | | | | | 54 | | | | | | 136 | | |
其他收入(費用)合計
|
| | | | | | | 36,015 | | | | | | 137 | | |
所得税前淨虧損
|
| | | | | | | (958,182) | | | | | | (1,014) | | |
所得税費用
|
| | | | | | | — | | | | | | — | | |
本年度淨虧損
|
| | | | | | | (958,182) | | | | | | (1,014) | | |
其他全面虧損: | | | | | | | | | | | | | | | | |
外幣折算匯兑差額
|
| | | | | | | 5,678 | | | | | | (22) | | |
淨虧損和綜合虧損
|
| | | | | | | (952,504) | | | | | | (1,036) | | |
每股普通股基本及攤薄虧損
|
| | | | | | | (476,252) | | | | | | (518.20) | | |
已發行普通股加權平均數
|
| | | | | | | 2 | | | | | | 2 | | |
以美元顯示
|
| |
$
|
| |
編號
共 個共享 |
| |
共享
大寫 |
| |
累計
其他 全面 收入/(虧損) |
| |
累計
赤字 |
| |
其他
儲量 |
| |
合計
股權 (赤字) |
| ||||||||||||||||||
Balance,2020年1月1日
|
| |
|
| | | | 2 | | | | | | 3 | | | | | | (1) | | | | | | (30) | | | | | | — | | | | | | (28) | | |
股票發行
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | |
貨幣換算
|
| | | | | | | — | | | | | | — | | | | | | (21) | | | | | | — | | | | | | | | | | | | (21) | | |
所有者對儲量的貢獻
公司的 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18,140 | | | | | | 18,140 | | |
淨虧損
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,014) | | | | | | — | | | | | | (1,014) | | |
平衡,2020年9月30日
|
| | | | | | | 2 | | | | | | 3 | | | | | | (22) | | | | | | (1,044) | | | | | | 18,140 | | | | | | 17,077 | | |
Balance,2021年1月1日
|
| | | | | | | 2 | | | | | | 3 | | | | | | (117) | | | | | | (2,291) | | | | | | 21,046 | | | | | | 18,641 | | |
外幣折算效果
|
| | | | | | | — | | | | | | — | | | | | | 5,678 | | | | | | — | | | | | | — | | | | | | 5,678 | | |
淨虧損
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (958,182) | | | | | | | | | | | | (958,182) | | |
Balance,2021年9月30日
|
| | | | | | | 2 | | | | | | 3 | | | | | | 5,561 | | | | | | (960,473) | | | | | | 21,046 | | | | | | (933,863) | | |
以美元顯示
|
| |
備註:
|
| |
$
|
| |
2020年1月1日至
2021年9月30日 |
| |
2020年1月1日至
2020年9月30日 |
| ||||||
經營活動現金流: | | | | | | | | | | | | | | | | | | | |
淨虧損
|
| | | | | | | | | | (958,182) | | | | | | (1,014) | | |
將淨收入與由
提供的淨現金進行調整
(用於)經營活動: |
| | | | | | | | | | — | | | | | | — | | |
損益匯兑
|
| | | | | | | | | | (35,911) | | | | | | | | |
經營性資產和負債變動: | | | | | | | | | | | | | | | | | | | |
庫存增加
|
| | | | | | | | | | (11,986) | | | | | | — | | |
貿易和其他應付款增加
|
| | | | | | | | | | 326,173 | | | | | | 303 | | |
貿易和其他應收賬款增加
|
| | | | | | | | | | (105,142) | | | | | | (2,151) | | |
經營活動提供的現金淨額
|
| | | | | | | | | | (785,048) | | | | | | (2,862) | | |
投資活動現金流: | | | | | | | | | | | | | | | | | | | |
購買大麻許可證的費用
|
| | | | | | | | | | — | | | | | | (14,779) | | |
投資活動中使用的淨現金
|
| | | | | | | | | | — | | | | | | (14,779) | | |
融資活動的現金流: | | | | | | | | | | | | | | | | | | | |
對所有者資本的額外貢獻
|
| | | | | | | | | | — | | | | | | 18,140 | | |
股東貸款收益
|
| | | | | | | | | | 969,282 | | | | | | — | | |
融資活動提供的現金淨額:
|
| | | | | | | | | | 969,282 | | | | | | 18,140 | | |
換匯對現金的影響
|
| | | | | | | | | | 41,715 | | | | | | (1,163) | | |
現金淨變化
|
| | | | | | | | | | 225,949 | | | | | | (664) | | |
年初現金
|
| | | | | | | | | | 1,907 | | | | | | 1,116 | | |
年終現金
|
| | | | | | | | | | 227,856 | | | | | | 452 | | |
補充現金流信息: | | | | | | | | | | | | | | | | | | | |
已支付利息
|
| | | | | | | | | | — | | | | | | — | | |
已繳納税款
|
| | | | | | | | | | — | | | | | | — | | |
非現金投融資活動: | | | | | | | | | | | | | | | | | | | |
股東因放棄對關聯方的餘額而繳納的準備金
|
| | | | | | | | | | — | | | | | | — | | |
| | |
$
|
| |
許可證
|
| |
合計
|
| ||||||
2020年1月1日的成本
|
| |
|
| | | | 16,563 | | | | | | 16,563 | | |
攤銷
|
| | | | | | | — | | | | | | — | | |
外匯換算
|
| | | | | | | 583 | | | | | | 583 | | |
2020年12月31日的成本
|
| | | | | | | 17,146 | | | | | | 17,146 | | |
2020年12月31日累計攤銷
|
| | | | | | | — | | | | | | — | | |
賬面價值在2020年12月31日
|
| | | | | | | 17,146 | | | | | | 17,146 | | |
外匯換算
|
| | | | | | | (124) | | | | | | (124) | | |
攤銷
|
| | | | | | | — | | | | | | — | | |
2021年9月30日的成本
|
| | | | | | | 17,022 | | | | | | 17,022 | | |
2020年12月31日累計攤銷
|
| | | | | | | — | | | | | | — | | |
賬面價值在2021年9月30日
|
| | | | | | | 17,022 | | | | | | 17,022 | | |
| | |
$
|
| |
2021年9月30日
|
| |
2020年12月31日
|
| ||||||
貿易應收賬款
|
| |
|
| | | | 12,366 | | | | | | 523 | | |
壞賬準備
|
| | | | | | | — | | | | | | (523) | | |
增值税應收賬款
|
| | | | | | | 11,531 | | | | | | — | | |
應收現收賬款
|
| | | | | | | 81,245 | | | | | | — | | |
| | | | | | | | 105,142 | | | | | | — | | |
| | |
$
|
| |
2021年9月30日
|
| |
2020年12月31日
|
| ||||||
當期淨虧損
|
| |
|
| | | | (958,182) | | | | | | (2,261) | | |
法定所得税率
|
| | | | | | | 18% | | | | | | 18% | | |
預****定所得税率退税
|
| | | | | | | (172,472) | | | | | | (407) | | |
未確認的遞延税項資產變動
|
| | | | | | | 172,472 | | | | | | 407 | | |
| | | | | | | | —) | | | | | | —) | | |
| | |
$
|
| |
2021年9月30日
|
| |
2020年12月31日
|
| ||||||
遞延納税資產 | | | | | | | | | | | | | | | | |
淨營業虧損結轉
|
| |
|
| | | | 960,473) | | | | | | 2,291) | | |
未確認遞延納税資產
|
| | | | | | | (960,473) | | | | | | (2,291) | | |
遞延税金淨資產
|
| | | | | | | —) | | | | | | —) | | |
| | | | | |
阿坎達
公司 |
| |
CannaHealth
|
| |
Bophelo
控股 |
| |
坎馬特
|
| |
Bophelo
生物科學 |
| |
合計
|
| |
形式
調整 |
| |
備註
|
| |
形式
調整後的 |
| ||||||||||||||||||||||||
| | |
$
|
| |
9月30日
2021 |
| |
9月30日
2021 |
| |
9月30日
2021 |
| |
9月30日
2021 |
| |
9月30日
2021 |
| |
9月30日
2021 |
| | | | | | | | | | | | | | | | ||||||||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金
|
| |
|
| | | | 250,001 | | | | | | 1,396 | | | | | | 135 | | | | | | 227,856 | | | | | | 480,444 | | | | | | 959,832 | | | | | | 19,983,320 | | | |
4(a、c和d)
|
| | | | 20,943,152 | | |
貿易和其他
應收賬款 |
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 105,142 | | | | | | — | | | | | | 105,142 | | | | | | — | | | | | | | | | 105,142 | | |
提前還款
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 108,659 | | | | | | 108,659 | | | | | | — | | | | | | | | | 108,659 | | |
庫存
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 12,597 | | | | | | — | | | | | | 12,597 | | | | | | — | | | | | | | | | 12,597 | | |
向股東發放貸款
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6 | | | | | | 6 | | | | | | — | | | | | | | | | 6 | | |
流動資產總額
|
| | | | | | | 250,001 | | | | | | 1,396 | | | | | | 135 | | | | | | 345,595 | | | | | | 589,109 | | | | | | 1,186,236 | | | | | | 19,983,320 | | | | | | | | | 21,169,556 | | |
非流動資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
財產、廠房和設備
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,515,188 | | | | | | 1,515,188 | | | | | | — | | | | | | | | | 1,515,188 | | |
正在進行的基建工作
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 487,875 | | | | | | 487,875 | | | | | | — | | | | | | | | | 487,875 | | |
使用權資產
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,035,074 | | | | | | 2,035,074 | | | | | | — | | | | | | | | | 2,035,074 | | |
無形資產
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 17,022 | | | | | | 264,188 | | | | | | 281,210 | | | | | | — | | | | | | | | | 281,210 | | |
非流動資產合計
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 17,022 | | | | | | 4,302,325 | | | | | | 4,319,347 | | | | | | — | | | | | | | | | 4,319,347 | | |
總資產
|
| | | | | | | 250,001 | | | | | | 1,396 | | | | | | 135 | | | | | | 362,617 | | | | | | 4,891,434 | | | | | | 5,505,583 | | | | | | 19,983,320 | | | | | | | | | 25,488,903 | | |
負債和股東權益
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
貿易和其他應付款
|
| | | | | | | 92,055 | | | | | | — | | | | | | — | | | | | | 327,198 | | | | | | 245,600 | | | | | | 664,853 | | | | | | — | | | | | | | | | 664,853 | | |
借款和借款
|
| | | | | | | 4,226 | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,603,444 | | | | | | 10,603,444 | | | | | | (8,009,785) | | | |
4(b&e)
|
| | | | 2,593,659 | | |
租賃責任
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 45,662 | | | | | | 45,662 | | | | | | — | | | | | | | | | 45,662 | | |
流動負債總額
|
| | | | | | | 96,281 | | | | | | — | | | | | | — | | | | | | 327,198 | | | | | | 10,894,706 | | | | | | 11,313,959 | | | | | | (8,009,785)- | | | | | | | | | 3,304,174 | | |
非流動負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
租賃責任
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,432,073 | | | | | | 2,432,073 | | | | | | — | | | | | | | | | 2,432,073 | | |
借款和借款
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 969,282 | | | | | | — | | | | | | 973,508 | | | | | | — | | | | | | | | | 973,508 | | |
非流動合計
負債 |
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 969,282 | | | | | | 2,432,073 | | | | | | 3,405,581 | | | | | | — | | | | | | | | | 3,405,581 | | |
總負債
|
| | | | | | | 96,281 | | | | | | — | | | | | | — | | | | | | 1,296,480 | | | | | | 13,326,779 | | | | | | 14,719,540 | | | | | | (8,009,785) | | | | | | | | | 6,709,755 | | |
股東權益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
大寫
|
| | | | | | | 250,001 | | | | | | 1,477 | | | | | | 138 | | | | | | 3 | | | | | | 156 | | | | | | 251,775 | | | | | | 41,870,012 | | | |
4(a、bc、d和e)
|
| | | | 42,121,787 | | |
儲量
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 21,046 | | | | | | 7 | | | | | | 21,053 | | | | | | — | | | |
—
|
| | | | 21,053 | | |
累計虧損
|
| | | | | | | (96,179) | | | | | | — | | | | | | — | | | | | | (960,473) | | | | | | (8,626,701) | | | | | | (9,683,353) | | | | | | (749,469) | | | | | | | | | (10,432,822) | | |
其他綜合性
收入 |
| | | | | | | (102) | | | | | | (81) | | | | | | (3) | | | | | | 5,561 | | | | | | 191,193 | | | | | | 196,568 | | | | | | (13,127,438) | | | |
4(a)
|
| | | | (12,930,870)) | | |
股東權益合計
|
| | | | | | | 153,720 | | | | | | 1,396 | | | | | | 135 | | | | | | (933,863) | | | | | | (8,435,345) | | | | | | (9,213,957) | | | | | | 27,993,105 | | | | | | | | | 18,779,148 | | |
總負債和股東權益
|
| | | | | | | 250,001 | | | | | | 1,396 | | | | | | 135 | | | | | | 362,617 | | | | | | 4,891,434 | | | | | | 5,505,583 | | | | | | 19,983,320 | | | | | | | | | 25,488,903 | | |
| | | | | |
阿坎達
公司 |
| |
CannaHealth
|
| |
Bophelo
控股 |
| |
坎馬特
|
| |
Bophelo
生物科學 |
| |
合計
|
| |
形式
調整 |
| |
備註
|
| |
形式
調整後的 |
| ||||||||||||||||||||||||
| | |
$
|
| |
9月30日
2021 |
| |
9月30日
2021 |
| |
9月30日
2021 |
| |
9月30日
2021 |
| |
9月30日
2021 |
| | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
銷售額
|
| |
|
| | | | — | | | | | | — | | | | | | — | | | | | | 17,359 | | | | | | — | | | | | | 17,359 | | | | | | — | | | | | | | | | 17,359 | | |
銷售成本
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (11,469) | | | | | | — | | | | | | (11,469) | | | | | | — | | | | | | | | | (11,469) | | |
毛利
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,890 | | | | | | — | | | | | | 5,890 | | | | | | — | | | | | | | | | 5,890 | | |
會計與審計
|
| | | | | | | 16,822 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,822 | | | | | | — | | | | | | | | | 16,822 | | |
攤銷和
折舊 |
| | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 231,427 | | | | | | 231,427 | | | | | | — | | | | | | | | | 231,427 | | |
諮詢和專業服務
費用 |
| | | | | | | 32,904 | | | | | | — | | | | | | — | | | | | | 565,614 | | | | | | 504,866 | | | | | | 1,103,384 | | | | | | — | | | | | | | | | 1,103,384 | | |
一般和行政事務
費用 |
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 93,650 | | | | | | 1,317,292 | | | | | | 1,410,942 | | | | | | — | | | | | | | | | 1,410,942 | | |
律師費
|
| | | | | | | 39,474 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 39,474 | | | | | | — | | | | | | | | | 39,474 | | |
許可證成本
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,267 | | | | | | — | | | | | | 1,267 | | | | | | | | | | | | | | | 1,267 | | |
辦公費
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 33,216 | | | | | | 33,216 | | | | | | — | | | | | | | | | 33,216 | | |
人事費
|
| | | | | | | 12,275 | | | | | | — | | | | | | — | | | | | | 339,556 | | | | | | 955,032 | | | | | | 1,306,863 | | | | | | — | | | | | | | | | 1,306,863 | | |
差旅費用
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 57,063 | | | | | | 57,063 | | | | | | — | | | | | | | | | 57,063 | | |
運營虧損
|
| | | | | | | (101,475) | | | | | | — | | | | | | — | | | | | | (994,917) | | | | | | (3,098,896) | | | | | | (4,194,568) | | | | | | — | | | | | | | | | (4,194,568) | | |
利息收入
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 50 | | | | | | 25,782 | | | | | | 25,832 | | | | | | — | | | | | | | | | 25,832 | | |
利息支出
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (393,186) | | | | | | (393,186) | | | | | | (749,469) | | | |
4(b)
|
| | | | (1,142,655) | | |
外匯收益
|
| | | | | | | 5,296 | | | | | | — | | | | | | — | | | | | | 35,911 | | | | | | — | | | | | | 41,207 | | | | | | | | | | | | | | | 41,207 | | |
其他收入
|
| | | | | | | | | | | | | | | | | | | | | | | | | 54 | | | | | | — | | | | | | 54 | | | | | | | | | | | | | | | 54 | | |
運營淨虧損
|
| | | | | | | (96,179) | | | | | | — | | | | | | — | | | | | | (958,182) | | | | | | (3,466,300) | | | | | | (4,520,661) | | | | | | (749,469) | | | | | | | | | (5,270,130) | | |
外匯換算
|
| | | | | | | (102) | | | | | | (81) | | | | | | (3) | | | | | | 5,678 | | | | | | 83,016 | | | | | | 88,508 | | | | | | — | | | | | | | | | 88,508 | | |
淨虧損和綜合虧損
|
| | | | | | | (96,281) | | | | | | (81) | | | | | | (3) | | | | | | (952,504) | | | | | | (3,383,284) | | | | | | (4,432,153) | | | | | | (749,469) | | | | | | | | | (5,181,622) | | |
每普通股的基本和攤薄損失
共享 |
| | | | | | | (0.02) | | | | | | — | | | | | | — | | | | | | (476,252) | | | | | | (15.23) | | | | | | | | | | | | | | | | | | | | | (0.18) | | |
已發行普通股加權平均數
|
| | | | | | | 6,095,706 | | | | | | 1,200 | | | | | | 100 | | | | | | 2 | | | | | | 222,212 | | | | | | | | | | | | 21,993,912 | | | |
4(a、b、c、d和e)
|
| | | | 28,313,132 | | |
| | | | | |
阿坎達
公司 |
| |
CannaHealth
|
| |
Bophelo
控股 |
| |
坎馬特
|
| |
Bophelo Bio
科學 |
| |
合計
|
| |
形式
調整 |
| |
備註
|
| |
形式
調整後的 |
| ||||||||||||||||||
| | |
$
|
| |
不適用
|
| |
9月30日
2020 |
| |
不適用
|
| |
9月30日
2020 |
| |
9月30日
2020 |
| | | | | | | | | | | | | | | | | | | | | | |||||||||
銷售額
|
| | | | | | | | | | — | | | | | | | | | 1,788 | | | | | | — | | | | | | 1,788 | | | | | | — | | | | | | | | | 1,788 | | |
銷售成本
|
| | | | | | | | | | — | | | | | | | | | (1,531) | | | | | | — | | | | | | (1,531) | | | | | | — | | | | | | | | | (1,531) | | |
毛利
|
| | | | | | | | | | — | | | | | | | | | 257 | | | | | | — | | | | | | 257 | | | | | | — | | | | | | | | | 257 | | |
攤銷折舊
|
| | | | | | | | | | — | | | | | | | | | — | | | | | | (173,971) | | | | | | (173,971 | | | | | | — | | | | | | | | | (173,971) | | |
諮詢和專業服務
費用 |
| | | | | | | | | | — | | | | | | | | | — | | | | | | (454,721) | | | | | | (454,721 | | | | | | — | | | | | | | | | (454,721) | | |
總務和行政管理
費用 |
| | | | | | | | | | — | | | | | | | | | (1,408) | | | | | | (163,654) | | | | | | (165,062 | | | | | | — | | | | | | | | | (163,654) | | |
辦公費
|
| | | | | | | | | | — | | | | | | | | | | | | | | | (14,171) | | | | | | (14,171 | | | | | | — | | | | | | | | | (14,171) | | |
人事費
|
| | | | | | | | | | — | | | | | | | | | | | | | | | (223,345) | | | | | | (223,345 | | | | | | | | | | | | | | | (223,345) | | |
短期住宿
費用 |
| | | | | | | | | | — | | | | | | | | | | | | | | | (31,912) | | | | | | (31,912 | | | | | | — | | | | | | | | | (31,912) | | |
差旅費用
|
| | | | | | | | | | — | | | | | | | | | | | | | | | (4,789) | | | | | | (4,789 | | | | | | — | | | | | | | | | (4,789) | | |
運營虧損
|
| | | | | | | | | | — | | | | | | | | | (1,151) | | | | | | (1,066,563)) | | | | | | (1,067,714) | | | | | | — | | | | | | | | | (1,067,714) | | |
利息收入
|
| | | | | | | | | | — | | | | | | | | | 1 | | | | | | 9,529 | | | | | | 9,530 | | | | | | — | | | | | | | | | 9,530 | | |
利息支出
|
| | | | | | | | | | — | | | | | | | | | — | | | | | | (487,069) | | | | | | (487,069) | | | | | | (749,469) | | | |
4(b)
|
| | | | (1,236,538) | | |
外匯收益
|
| | | | | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | — | | |
其他收入
|
| | | | | | | | | | | | | | | | | | | 136 | | | | | | — | | | | | | 136 | | | | | | | | | | | | | | | 136 | | |
運營淨虧損
|
| | | | | | | | | | — | | | | | | | | | (1,014) | | | | | | (1,544,103) | | | | | | (1,545,117) | | | | | | (749,469) | | | | | | | | | (2,294,586) | | |
外匯換算
|
| | | | | | | | | | — | | | | | | | | | (22) | | | | | | 604,902 | | | | | | 604,880 | | | | | | — | | | | | | | | | 604,880 | | |
淨虧損和綜合虧損
|
| | | | | | | | | | — | | | | | | | | | (1,036) | | | | | | (939,201) | | | | | | (940,237) | | | | | | (749,469) | | | | | | | | | (1,689,706) | | |
每股普通股基本及攤薄虧損
|
| | | | | | | | | | — | | | | | | | | | (518.20) | | | | | | (6.95) | | | | | | | | | | | | | | | | | | | | | (0.06) | | |
已發行普通股加權平均數
|
| | | | | | | | | | 1,200 | | | | | | | | | 2 | | | | | | 222,212 | | | | | | | | | | | | 21,993,912 | | | |
4(a、b、c、d和e)
|
| | | | 28,313,132 | | |
| | | | | |
阿坎達
公司 |
| |
CannaHealth
|
| |
Bophelo
控股 |
| |
坎馬特
|
| |
Bophelo Bio
科學 |
| |
形式
調整 |
| |
備註
|
| |
形式為
調整後 |
| |||||||||||||||||||||
| | |
$
|
| |
8月31日
2021 |
| |
12月31日
2020 |
| |
8月31日
2021 |
| |
12月31日
2020 |
| |
12月31日
2020 |
| | | | | | | | | | | | | | | | |||||||||||||||
銷售額
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,062 | | | | | | — | | | | | | — | | | | | | | | | 2,062 | | |
銷售成本
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,809) | | | | | | — | | | | | | — | | | | | | | | | (1,809) | | |
毛利
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 253 | | | | | | — | | | | | | — | | | | | | | | | 253 | | |
攤銷和折舊
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (248,743) | | | | | | — | | | | | | | | | (248,873) | | |
諮詢費和專業費
|
| | | | | | | (31,898) | | | | | | — | | | | | | — | | | | | | (31) | | | | | | (701,985) | | | | | | — | | | | | | | | | (702,016) | | |
公允價值調整
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (58,429) | | | | | | — | | | | | | | | | (58,429) | | |
租賃成本
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (45,482) | | | | | | — | | | | | | | | | (45,482) | | |
辦公費
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (26,874) | | | | | | — | | | | | | | | | (26,874) | | |
人事費
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (374,900) | | | | | | — | | | | | | | | | (374,900) | | |
差旅費用
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,154) | | | | | | — | | | | | | | | | (5,154) | | |
總務和行政費用
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,592) | | | | | | (201,768) | | | | | | — | | | | | | | | | (204,360) | | |
運營虧損
|
| | | | | | | (31,898) | | | | | | — | | | | | | — | | | | | | (2,370) | | | | | | (1,663,335) | | | | | | — | | | | | | | | | (1,665,705) | | |
財務收入
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | 10,188 | | | | | | — | | | | | | | | | 10,188 | | |
財務費用
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (645,162) | | | | | | — | | | | | | | | | (607,153) | | |
其他收入
|
| | | | | | | | | | | | | | | | | | | | | | | | | 108 | | | | | | — | | | | | | | | | | | | | | | | | |
運營淨虧損
|
| | | | | | | (31,898) | | | | | | — | | | | | | — | | | | | | (2,261) | | | | | | (2,298,310) | | | | | | — | | | | | | | | | (2,300,571) | | |
外匯換算
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (116) | | | | | | 150,742 | | | | | | — | | | | | | | | | 150,626 | | |
淨虧損和綜合虧損
|
| | | | | | | (31,898) | | | | | | — | | | | | | — | | | | | | (2,377) | | | | | | (2,147,568) | | | | | | — | | | | | | | | | (2,149,945) | | |
每股普通股基本及攤薄虧損
|
| | | | | | | (0.01) | | | | | | — | | | | | | — | | | | | | (1,189) | | | | | | (9.66) | | | | | | — | | | | | | | | | (0.08) | | |
普通股加權平均數
未償還的 |
| | | | | | | 6,095,705 | | | | | | 1,200 | | | | | | 100 | | | | | | 2 | | | | | | 222,212 | | | | | | 28,430,112 | | | |
4(a b&c)
|
| | | | 28,473,320 | | |
| | |
$
|
| |
阿坎達
公司 |
| |
CannaHealth
|
| |
Bophelo
控股 |
| |
坎馬特
|
| |
Bophelo Bio
科學 |
| |
合計
|
| |
形式
調整 |
| |
備註
|
| |
形式為
調整後 |
| ||||||||||||||||||||||||
| | | | | |
不適用
|
| |
不適用
|
| |
不適用
|
| |
12月31日
2019 |
| |
12月31日
2019 |
| | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
銷售額
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
銷售成本
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
毛利
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
攤銷和折舊
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (198,824) | | | | | | (198,824) | | | | | | — | | | | | | | | | (198,824) | | |
諮詢費和專業費
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (365,641) | | | | | | (365,641) | | | | | | — | | | | | | | | | (365,641) | | |
生物資產成本
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
短期住宿費
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (26,269) | | | | | | (26,269) | | | | | | — | | | | | | | | | (26,269) | | |
辦公費
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (13,116) | | | | | | (13,116) | | | | | | — | | | | | | | | | (13,116) | | |
人事費
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (100,256) | | | | | | (100,256) | | | | | | — | | | | | | | | | (100,256) | | |
差旅費用
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (30,582) | | | | | | (30,582) | | | | | | — | | | | | | | | | (30,582) | | |
一般和行政費用
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (32) | | | | | | (166,515) | | | | | | (166,547) | | | | | | — | | | | | | | | | (166,547) | | |
運營虧損
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (32) | | | | | | (901,203) | | | | | | (901,235) | | | | | | — | | | | | | | | | (901,235) | | |
財務收入
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 2 | | | | | | 399 | | | | | | 401 | | | | | | — | | | | | | | | | 401 | | |
財務費用
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (493,807) | | | | | | (493,807) | | | | | | (1,100,000) | | | |
4(d)
|
| | | | (1,593,807) | | |
其他收入
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | |
運營淨虧損
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (30) | | | | | | (1,394,611) | | | | | | (1,394,641) | | | | | | (1,100,000 | | | | | | | | | (2,494,641) | | |
外匯換算
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (1) | | | | | | (42,565) | | | | | | (42,566) | | | | | | — | | | | | | | | | (42,566) | | |
淨虧損和綜合虧損
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (31) | | | | | | (1,437,176) | | | | | | (1,437,207) | | | | | | (1,100,000 | | | | | | | | | (2,537,207) | | |
每普通股的基本和攤薄損失
共享 |
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (15.50) | | | | | | (33.26) | | | | | | | | | | | | — | | | | | | | | | (0.12) | | |
已發行普通股加權平均數
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 2 | | | | | | 43,206 | | | | | | | | | | | | 28,430,112 | | | |
4(a、b、c、d)
|
| | | | 28,473,320 | | |
| | |
第
頁
|
|
阿肯達公司 | | | | |
獨立註冊會計師事務所報告
|
| |
F-79
|
|
財務報表: | | | | |
財務狀況表
|
| |
F-80
|
|
2021年7月16日(成立)至2021年8月31日的運營説明書
|
| |
F-81
|
|
股東權益變動表
|
| |
F-82
|
|
現金流量表
|
| |
F-83
|
|
財務報表附註
|
| |
F-84至F-89
|
|
| | |
備註:
|
| |
08月31日
2021 |
| ||||||
資產 | | | | | | | | | | | | | |
流動資產
|
| | | | | | | | | | | | |
以信託形式持有的現金
|
| | | | | | | | | $ | 250,001 | | |
流動資產總額
|
| | | | | | | | | | 250,001 | | |
總資產
|
| | | | | | | | | $ | 250,001 | | |
負債和股東虧損 | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | |
應付賬款
|
| | | | | | | | | $ | 27,635 | | |
股東借款
|
| | | | | | | | | | 4,263 | | |
總負債
|
| | | | | | | | | | 31,898 | | |
股東權益 | | | | | | | | | | | | | |
股本
|
| | | | 5 | | | | | $ | 250,001 | | |
累計虧損
|
| | | | | | | | | | (31,898) | | |
股東權益合計
|
| | | | | | | | | | 218,103 | | |
總負債和股東權益
|
| | | | | | | | | $ | 250,001 | | |
| | |
2021年7月16日
(初始)至 2021年8月31日 |
| |||
運營費用: | | | | | | | |
律師費
|
| | | $ | 31,898 | | |
總運營費用
|
| | | | 31,898 | | |
淨虧損和綜合虧損
|
| | | $ | (31,898) | | |
| | |
備註:
|
| |
共享
大寫 |
| |
累計
赤字 |
| |
合計
股東的 股權 |
| ||||||||||||
《盜夢空間》,2021年7月16日
|
| | | | | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
股票發行
|
| | | | 5 | | | | | | 250,001 | | | | | | — | | | | | | 250,001 | | |
淨虧損
|
| | | | | | | | | | — | | | | | | (31,898) | | | | | | (31,898) | | |
Balance,2021年8月31日
|
| | | | | | | | | $ | 250,001 | | | | | $ | (31,898) | | | | | $ | 218,103 | | |
| | |
備註:
|
| |
2021年7月16日
(初始)至 2021年8月31日 |
| |||
經營活動產生的現金流 | | | | | | | | | | |
淨收入
|
| | | | | | $ | (31,898) | | |
應付帳款增加
|
| | | | | | | 27,635 | | |
經營活動中使用的現金
|
| | | | | | $ | (4,263) | | |
融資活動產生的現金流 | | | | | | | | | | |
股票發行收益
|
| | | | | | $ | 250,001 | | |
從股東那裏獲得的貸款
|
| | | | | | | 4,263 | | |
融資活動提供的現金流
|
| | | | | | $ | 254,264 | | |
期內現金變動情況
|
| | | | | | $ | 250,001 | | |
期初現金
|
| | | | | | | — | | |
期末現金
|
| | | | | | $ | 250,001 | | |
| | |
數量:
常見的 個共享 |
| |
股本
2021 |
| ||||||
2021年7月16日開始
|
| | | | — | | | | | | — | | |
向創始人發行的股票
|
| | | | 5,626,806 | | | | | | 1 | | |
已發行股份-2021年8月26日
|
| | | | 468,900 | | | | | | 250,000 | | |
於2021年8月31日發行並未償還
|
| | | | 6,095,706 | | | | | $ | 250,001 | | |
| | |
第
頁
|
|
CANNAHEALTH LIMITED | | | | |
獨立註冊會計師事務所報告
|
| |
F-91
|
|
財務報表: | | | | |
財務狀況表
|
| |
F-92
|
|
2020年7月1日(成立)至2020年12月31日經營情況説明書
|
| |
F-93
|
|
股東權益變動表
|
| |
F-94
|
|
現金流量表
|
| |
F-95
|
|
財務報表附註
|
| |
F-96至F-100
|
|
| | |
備註:
|
| |
12月31日
2020 |
| |||
資產 | | | | | | | | | | |
流動資產 | | | | | | | | | | |
以信託形式持有的現金
|
| | | | | | $ | 1,477 | | |
總資產
|
| | | | | | $ | 1,477 | | |
負債和股東權益 | | | | | | | | | | |
股東權益 | | | | | | | | | | |
股本
|
| |
5
|
| | | $ | 1,477 | | |
累計虧損
|
| | | | | | | — | | |
總股東權益
|
| | | | | | | 1,477 | | |
總負債和股東權益
|
| | | | | | $ | 1,477 | | |
| | |
2020年7月1日
(初始)至 2020年12月31日 |
| |||
淨銷售額
|
| | | $ | — | | |
淨虧損和綜合虧損
|
| | | $ | — | | |
| | |
備註:
|
| |
共享
大寫 |
| |
累計
赤字 |
| |
合計
股東的 股權 |
| ||||||||||||
《盜夢空間》,2020年7月1日
|
| | | | | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
成立時的股票發行
|
| | | | 5 | | | | | | 1,477 | | | | | | — | | | | | | 1,477 | | |
平衡,2020年12月31日
|
| | | | | | | | | $ | 1,477 | | | | | $ | — | | | | | $ | 1,477 | | |
| | |
2020年7月1日
(初始)至 2020年12月31日 |
| |||
經營活動產生的現金流
|
| | | $ | — | | |
融資活動產生的現金流 | | | | | | | |
股票發行收益
|
| | | | 1,477 | | |
融資活動提供的現金流
|
| | | | 1,477 | | |
現金淨變化
|
| | | $ | 1,477 | | |
期初現金
|
| | | | — | | |
期末現金
|
| | | $ | 1,477 | | |
| | |
數量:
普通 個共享 |
| |
股本
2020 |
| ||||||
2020年7月1日的初始 | | | | | | | | | | | | | |
成立時的股票發行
|
| | | | 1,200 | | | | | $ | 1,477 | | |
於2020年12月31日發行並未償還
|
| | | | | | | | | | 1,477 | | |
| | |
第
頁
|
|
博菲羅控股有限公司 | | | | |
獨立註冊會計師事務所報告
|
| |
F-102
|
|
財務報表: | | | | |
財務狀況表
|
| |
F-103
|
|
2021年8月4日(成立)至2021年8月31日的經營報表
|
| |
F-104
|
|
股東權益變動表
|
| |
F-105
|
|
現金流量表
|
| |
F-106
|
|
財務報表附註
|
| |
F-107至F-111
|
|
| | |
備註:
|
| |
08月31日
2021 |
| ||||||
資產 | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | |
現金
|
| | | | | | | | | $ | 138 | | |
總資產
|
| | | | | | | | | $ | 138 | | |
負債和股東權益 | | | | | | | | | | | | | |
股東權益 | | | | | | | | | | | | | |
股本
|
| | | | 5 | | | | | $ | 138 | | |
累計虧損
|
| | | | | | | | | | — | | |
總股東權益
|
| | | | | | | | | $ | 138 | | |
總負債和股東權益
|
| | | | | | | | | $ | 138 | | |
| | |
2021年8月4日
(初始)至 2021年8月31日 |
| |||
淨銷售額
|
| | | $ | — | | |
淨虧損和綜合虧損
|
| | | $ | — | | |
| | |
備註:
|
| |
共享
大寫 |
| |
累計
赤字 |
| |
合計
股東的 股權 |
| ||||||||||||
《盜夢空間》,2021年8月4日
|
| | | | | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
成立時的股票發行
|
| | | | 5 | | | | | | 138 | | | | | | — | | | | | | 138 | | |
Balance,2021年8月31日
|
| | | | | | | | | $ | 138 | | | | | $ | — | | | | | $ | 138 | | |
| | |
2021年8月4日
(初始)至 2021年8月31日 |
| |||
經營活動產生的現金流
|
| | | $ | — | | |
融資活動產生的現金流 | | | | | | | |
股票發行收益
|
| | | | 138 | | |
融資活動提供的現金流
|
| | | | 138 | | |
現金淨變化
|
| | | | 138 | | |
期初現金
|
| | | | — | | |
期末現金
|
| | | $ | 138 | | |
| | |
數量:
普通 個共享 |
| |
股本
2021 |
| ||||||
2021年8月4日開始 | | | | | | | | | | | | | |
成立時的股票發行
|
| | | | 100 | | | | | $ | 138 | | |
於2021年8月31日發行並未償還
|
| | | | 100 | | | | | $ | 138 | | |
| | |
第
頁
|
|
BOPHELO生物科學與健康(Pty)有限公司 | | | | |
獨立註冊會計師事務所報告
|
| |
F-113
|
|
財務報表: | | | | |
財務狀況表
|
| |
F-114
|
|
2020年1月1日至2020年12月31日的經營報表
|
| |
F-115
|
|
股東權益變動聲明
|
| |
F-116
|
|
現金流量表
|
| |
F-117
|
|
財務報表附註
|
| |
F-118至F-136
|
|
| | |
備註:
|
| |
$
|
| |
12月31日
2020 |
| |
12月31日
2019 |
| ||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
現金
|
| | | | | | | | | | | | | | | | 10,120 | | | | | | 818,447 | | |
提前還款
|
| | | | 8 | | | | | | | | | | | | 113,485 | | | | | | 310 | | |
股東借款
|
| | | | | | | | | | | | | | | | 7 | | | | | | 156 | | |
借款和借款
|
| | | | 10 | | | | | | | | | | | — | | | | | | 6,916 | | | |
流動資產總額
|
| | | | | | | | | | | | | | | 123,612 | | | | | | 825,829 | | | |
非流動資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
財產、廠房和設備
|
| | | | 5 | | | | | | | | | | | | 742,887 | | | | | | 697,836 | | |
正在進行的基建工作
|
| | | | 9 | | | | | | | | | | | | 883,145 | | | | | | 616,377 | | |
使用權資產
|
| | | | 7 | | | | | | | | | | | | 2,199,779 | | | | | | 2,409,933 | | |
無形資產
|
| | | | 6 | | | | | | | | | | | 304,260 | | | | | | 358,146 | | | |
非流動資產合計
|
| | | | | | | | | | | | | | | 4,130,071 | | | | | | 4,082,292 | | | |
總資產
|
| | | | | | | | | | | | | | | 4,253,683 | | | | | | 4,908,121 | | | |
負債和股東權益 | | | | | | | | | | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
貿易和其他應付款
|
| | | | 12 | | | | | | | | | | | | 182,878 | | | | | | 43,006 | | |
借款和借款
|
| | | | 10 | | | | | | | | | | | | 2,263,605 | | | | | | — | | |
租賃責任
|
| | | | 11 | | | | | | | | | | | 283,976 | | | | | | 294,944 | | | |
流動負債總額
|
| | | | | | | | | | | | | | | 2,730,459 | | | | | | 337,950 | | | |
非流動負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
租賃責任
|
| | | | 11 | | | | | | | | | | | | 2,598,176 | | | | | | 2,408,074 | | |
借款和借款
|
| | | | 10 | | | | | | | | | | | | 3,977,108 | | | | | | 5,066,590 | | |
非流動負債合計
|
| | | | | | | | | | | | | | | | 6,575,284 | | | | | | 7,474,664 | | |
總負債
|
| | | | | | | | | | | | | | | | 9,305,743 | | | | | | 7,812,614 | | |
股東虧損 | | | | | | | | | | | | | | | | | | | | | | | | | |
股本
|
| | | | 13 | | | | | | | | | | | | 156 | | | | | | 156 | | |
儲量
|
| | | | 13 | | | | | | | | | | | | 7 | | | | | | 7 | | |
累計虧損
|
| | | | | | | | | | | | | | | | (5,160,401) | | | | | | (2,862,091) | | |
累計其他綜合收益(虧損)
|
| | | | | | | | | | | | | | | | 108,177 | | | | | | (42,565) | | |
股東赤字總額
|
| | | | | | | | | | | | | | | | (5,052,061) | | | | | | (2,904,493) | | |
總負債和股東赤字
|
| | | | | | | | | | | | | | | | 4,253,683 | | | | | | 4,908,121 | | |
| | |
$
|
| |
2020
|
| |
2019
|
| |||||||||
銷售額
|
| | | | | | | | | | — | | | | | | — | | |
運營費用 | | | | | | | | | | | | | | | | | | | |
攤銷折舊
|
| | | | | | | | | | 248,743 | | | | | | 198,824 | | |
諮詢費和專業費
|
| | | | | | | | | | 701,985 | | | | | | 365,641 | | |
生物資產成本
|
| | | | | | | | | | 58,429 | | | | | | — | | |
短期住宿費
|
| | | | | | | | | | 45,482 | | | | | | 26,269 | | |
辦公費
|
| | | | | | | | | | 26,874 | | | | | | 13,116 | | |
人事費
|
| | | | | | | | | | 374,900 | | | | | | 100,256 | | |
差旅費用
|
| | | | | | | | | | 5,154 | | | | | | 30,582 | | |
一般和行政費用
|
| | | | | | | | | 201,768 | | | | | | 166,515 | | | |
運營虧損
|
| | | | | | | | | | (1,663,334) | | | | | | (901,203) | | |
利息收入
|
| | | | | | | | | | 10,187 | | | | | | 399 | | |
利息支出
|
| | | | | | | | | | (645,162) | | | | | | (493,807) | | |
所得税前淨虧損
|
| | | | | | | | | | (2,298,310) | | | | | | (1,394,611) | | |
所得税費用
|
| | | | | | | | | | — | | | | | | — | | |
本年度淨虧損
|
| | | | | | | | | | (2,298,310) | | | | | | (1,394,611) | | |
其他綜合收益: | | | | | | | | | | | | | | | | | | | |
外幣折算
|
| | | | | | | | | | 150,742 | | | | | | (42,565) | | |
本年度全面虧損總額
|
| | | | | | | | | | (2,147,568) | | | | | | (1,437,176) | | |
每股普通股基本及攤薄虧損
|
| | | | | | | | | | (9.66) | | | | | | (33.26) | | |
已發行普通股加權平均數
|
| | | | | | | | | | 222,212 | | | | | | 43,206 | | |
| | |
$
|
| |
編號
第 個,共 個 個共享 |
| |
共享
大寫 |
| |
儲量
|
| |
累計
赤字 |
| |
累計
其他 全面 收入 |
| |
合計
股東的 赤字 |
| |||||||||||||||||||||
Balance,2019年1月1日
|
| | | | | | | | | | 100 | | | | | | 7 | | | | | | — | | | | | | (1,467,480) | | | | | | | | | | | | (1,467,473) | | |
每股面值變動的影響
|
| | | | | | | | | | — | | | | | | (7) | | | | | | 7 | | | | | | — | | | | | | — | | | | | | — | | |
股票發行
|
| | | | | | | | | | 222,112 | | | | | | 156 | | | | | | — | | | | | | — | | | | | | — | | | | | | 156 | | |
換匯效果
|
| | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | (42,565) | | | | | | (42,565) | | |
淨虧損
|
| | | | | | | | | — | | | | | | — | | | | | | | | | | | | (1,394,611) | | | | | | | | | | | | (1,394,611) | | | |
Balance,2019年12月31日
|
| | | | | | | | | | 222,212 | | | | | | 156 | | | | | | 7 | | | | | | (2,862,091) | | | | | | (42,565) | | | | | | (2,904,493) | | |
換匯效果
|
| | | | | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | 150,742 | | | | | | 150,742 | | |
淨虧損
|
| | | | | | | | | | — | | | | | | — | | | | | | | | | | | | (2,298,310) | | | | | | | | | | | | (2,298,310) | | |
平衡,2020年12月31日
|
| | | | | | | | | | 222,212 | | | | | | 156 | | | | | | 7 | | | | | | (5,160,401) | | | | | | 108,177 | | | | | | (5,052,061) | | |
| | |
$
|
| |
2020
|
| |
2019
|
| |||||||||
經營活動產生的現金流 | | | | | | | | | | | | | | | | | | | |
淨虧損
|
| | | | | | | | | | (2,298,310) | | | | | | (1,394,611) | | |
淨收入中包含的非現金項目: | | | | | | | | | | | | | | | | | | | |
折舊及攤銷
|
| | | | | | | | | | 248,743 | | | | | | 198,824 | | |
利息支出
|
| | | | | | | | | | 645,162 | | | | | | 493,807 | | |
財產、廠房和設備核銷
|
| | | | | | | | | | 23,748 | | | | | | — | | |
經營性資產和負債變動: | | | | | | | | | | | | | | | | | | | |
提前還款
|
| | | | | | | | | | (113,175) | | | | | | (310) | | |
貿易和其他應付款
|
| | | | | | | | | 139,873 | | | | | | 42,283 | | | |
經營活動中使用的淨現金
|
| | | | | | | | | | (1,353,959) | | | | | | (660,007) | | |
投資活動現金流: | | | | | | | | | | | | | | | | | | | |
增加資本在製品數量
|
| | | | | | | | | | (266,768) | | | | | | (616,377) | | |
增加物業、廠房和設備
|
| | | | | | | | | | (172,369) | | | | | | (53,920) | | |
發放預付款的收益
|
| | | | | | | | | | 6,934 | | | | | | (6,848) | | |
投資活動中使用的淨現金
|
| | | | | | | | | | (432,203) | | | | | | (677,145) | | |
融資活動的現金流: | | | | | | | | | | | | | | | | | | | |
已收到貸款
|
| | | | | | | | | | 1,169,796 | | | | | | 2,116,312 | | |
償還貸款
|
| | | | | | | | | | (137,788) | | | | | | — | | |
融資活動提供的現金淨額:
|
| | | | | | | | | | 1,032,008 | | | | | | 2,116,312 | | |
現金淨變化
|
| | | | | | | | | | (754,155) | | | | | | 779,160 | | |
貨幣兑換對現金的影響
|
| | | | | | | | | | (54,172) | | | | | | 15,143 | | |
年初現金
|
| | | | | | | | | | 818,447 | | | | | | 24,144 | | |
年終現金
|
| | | | | | | | | | 10,120 | | | | | | 818,447 | | |
支付的補充現金流量披露利息
|
| | | | | | | | | $ | — | | | | | $ | — | | |
已繳税款
|
| | | | | | | | | $ | — | | | | | $ | — | | |
|
廠房和設備
|
| | 10年 | |
|
租賃改進
|
| | 20年 | |
|
機動車輛
|
| | 4年 | |
| | |
$
|
| |
工廠和
設備 |
| |
租賃
改進 |
| |
馬達
車輛 |
| |
合計
|
| ||||||||||||
2019年1月1日的成本
|
| | | | | | | 438,432 | | | | | | 286,482 | | | | | | — | | | | | | 724,914 | | |
添加內容
|
| | | | | | | 1,911 | | | | | | 13,419 | | | | | | 38,590 | | | | | | 53,920 | | |
外匯走勢
|
| | | | | | | 8,701 | | | | | | 4,869 | | | | | | (163) | | | | | | 13,407 | | |
2019年12月31日的成本
|
| | | | | | | 449,044 | | | | | | 304,770 | | | | | | 38,427 | | | | | | 792,241 | | |
添加內容
|
| | | | | | | 172,369 | | | | | | — | | | | | | — | | | | | | 172,369 | | |
核銷
|
| | | | | | | (23,748) | | | | | | — | | | | | | — | | | | | | (23,748) | | |
外匯走勢
|
| | | | | | | (11,304) | | | | | | (11,333) | | | | | | (1,429) | | | | | | (24,066) | | |
2020年12月31日的成本
|
| | | | | | | 586,361 | | | | | | 293,437 | | | | | | 36,998 | | | | | | 916,796 | | |
2019年1月1日累計折舊
|
| | | | | | | (21,922) | | | | | | (7,162) | | | | | | — | | | | | | (29,084) | | |
折舊
|
| | | | | | | (44,325) | | | | | | (15,038) | | | | | | (4,757) | | | | | | (64,120) | | |
外匯走勢
|
| | | | | | | (866) | | | | | | (289) | | | | | | (46) | | | | | | (1,201) | | |
2019年12月31日累計折舊
|
| | | | | | | (67,113) | | | | | | (22,489) | | | | | | (4,803) | | | | | | (94,405) | | |
折舊
|
| | | | | | | (60,212) | | | | | | (14,950) | | | | | | (9,425) | | | | | | (84,587) | | |
外匯走勢
|
| | | | | | | 3,615 | | | | | | 1,114 | | | | | | 354 | | | | | | 5,083 | | |
2020年12月31日累計折舊
|
| | | | | | | (123,710) | | | | | | (36,325) | | | | | | (13,874) | | | | | | (173,909) | | |
2019年1月1日的賬面價值
|
| | | | | | | 416,510 | | | | | | 279,320 | | | | | | — | | | | | | 695,830 | | |
添加內容
|
| | | | | | | 1,911 | | | | | | 13,419 | | | | | | 38,590 | | | | | | 53,920 | | |
折舊
|
| | | | | | | (44,325) | | | | | | (15,038) | | | | | | (4,757) | | | | | | (64,120) | | |
外匯走勢
|
| | | | | | | 7,835 | | | | | | 4,580 | | | | | | (209) | | | | | | 12,206 | | |
2019年12月31日的賬面價值
|
| | | | | | | 381,931 | | | | | | 282,281 | | | | | | 33,624 | | | | | | 697,836 | | |
添加內容
|
| | | | | | | 172,369 | | | | | | — | | | | | | — | | | | | | 172,369 | | |
處置
|
| | | | | | | (23,748) | | | | | | — | | | | | | — | | | | | | (23,748) | | |
折舊
|
| | | | | | | (60,212) | | | | | | (14,950) | | | | | | (9,425) | | | | | | (84,587) | | |
外匯走勢
|
| | | | | | | (7,689) | | | | | | (10,219) | | | | | | (1,075) | | | | | | (18,983) | | |
賬面價值在2020年12月31日
|
| | | | | | | 462,651 | | | | | | 257,112 | | | | | | 23,124 | | | | | | 742,887 | | |
| | |
$
|
| |
許可證
|
| |
合計
|
| ||||||
2019年1月1日的成本
|
| | | | | | | 413,223 | | | | | | 413,223 | | |
外匯走勢
|
| | | | | | | 8,125 | | | | | | 8,125 | | |
2019年12月31日的成本
|
| | | | | | | 421,348 | | | | | | 421,348 | | |
外匯走勢
|
| | | | | | | (15,668) | | | | | | (15,668) | | |
2020年12月31日的成本
|
| | | | | | | 405,680 | | | | | | 405,680 | | |
累計攤銷於2019年1月1日
|
| | | | | | | (20,661) | | | | | | (20,661) | | |
攤銷
|
| | | | | | | (41,725) | | | | | | (41,725) | | |
外匯走勢
|
| | | | | | | (816) | | | | | | (816) | | |
累計攤銷於2019年12月31日
|
| | | | | | | (63,202) | | | | | | (63,202) | | |
累計攤銷於2019年12月31日
|
| | | | | | | (63,202) | | | | | | (63,202) | | |
攤銷
|
| | | | | | | (41,337) | | | | | | (41,337) | | |
外匯換算
|
| | | | | | | 3,119 | | | | | | 3,119 | | |
於2020年12月31日累計攤銷
|
| | | | | | | (101,420) | | | | | | (101,420) | | |
2019年1月1日的賬面價值
|
| | | | | | | 392,562 | | | | | | 392,562 | | |
攤銷
|
| | | | | | | (41,725) | | | | | | (41,725) | | |
外匯走勢
|
| | | | | | | 7,309 | | | | | | 7,309 | | |
2019年12月31日的賬面價值
|
| | | | | | | 358,146 | | | | | | 358,146 | | |
攤銷
|
| | | | | | | (41,337) | | | | | | (41,337) | | |
外匯換算
|
| | | | | | | (12,549) | | | | | | (12,549) | | |
賬面價值在2020年12月31日
|
| | | | | | | 304,260 | | | | | | 304,260 | | |
| | |
$
|
| |
土地租賃
|
| |
合計
|
| ||||||
成本: | | | | | | | | | | | | | | | | |
截至2019年1月1日的餘額
|
| | | | | | | — | | | | | | — | | |
本年度新增數量
|
| | | | | | | 2,503,827 | | | | | | 2,503,827 | | |
截至2019年12月31日的餘額
|
| | | | | | | 2,503,827 | | | | | | 2,503,827 | | |
本年度新增數量
|
| | | | | | | — | | | | | | — | | |
截至2020年12月31日的餘額
|
| | | | | | | 2,503,827 | | | | | | 2,503,827 | | |
累計折舊: | | | | | | | | | | | | | | | | |
截至2019年1月1日的餘額
|
| | | | | | | — | | | | | | — | | |
本年度費用
|
| | | | | | | 92,979 | | | | | | 92,979 | | |
貨幣折算的影響
|
| | | | | | | 914 | | | | | | 914 | | |
截至2019年12月31日的餘額
|
| | | | | | | 93,893 | | | | | | 93,893 | | |
本年度費用
|
| | | | | | | 122,820 | | | | | | 122,820 | | |
貨幣折算的影響
|
| | | | | | | 87,335 | | | | | | 87,335 | | |
截至2020年12月31日的餘額
|
| | | | | | | 304,048 | | | | | | 304,048 | | |
賬面淨值: | | | | | | | | | | | | | | | | |
2019年12月31日
|
| | | | | | | 2,409,934 | | | | | | 2,409,934 | | |
2020年12月31日
|
| | | | | | | 2,199,779 | | | | | | 2,199,779 | | |
| | |
$
|
| |
12月31日
2020 |
| |
12月31日
2019 |
| ||||||
預付費用
|
| | | | | | | 113,485 | | | | | | 310 | | |
| | | | | | | | 113,485 | | | | | | 310 | | |
| | |
$
|
| |
12月31日
2020 |
| |
12月31日
2019 |
| ||||||
正在進行的基建工作
|
| | | | | | | 883,145 | | | | | | 616,377 | | |
| | | | | | | | 883,145 | | | | | | 616,377 | | |
| | |
$
|
| |
路易莎
莫傑拉 |
| |
奶奶
Seape |
| |
1942
大寫 |
| |
髒兮兮的
萊特 |
| |
gmg/
米德爾頓 |
| |
光暈
集團公司 |
| |
合計
|
| |||||||||||||||||||||
2019年1月1日的價值
|
| | | | | | | 994,506 | | | | | | 232,276 | | | | | | 1,139,483 | | | | | | 213,020 | | | | | | — | | | | | | — | | | | | | 2,579,284 | | |
發放貸款
|
| | | | | | | 1,043,690 | | | | | | 34,771 | | | | | | — | | | | | | — | | | | | | 1,037,852 | | | | | | (6,848) | | | | | | 2,109,464 | | |
貸款利息
|
| | | | | | | 122,183 | | | | | | 28,243 | | | | | | 122,057 | | | | | | 22,818 | | | | | | 1,254 | | | | | | — | | | | | | 296,555 | | |
外匯走勢
|
| | | | | | | 31,017 | | | | | | 5,187 | | | | | | 23,606 | | | | | | 4,413 | | | | | | 10,216 | | | | | | (68) | | | | | | 74,371 | | |
12月31日的價值
2019 |
| | | | | | | 2,191,396 | | | | | | 300,477 | | | | | | 1,285,146 | | | | | | 240,251 | | | | | | 1,049,322 | | | | | | (6,916) | | | | | | 5,059,674 | | |
當前部分
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,916) | | | | | | (6,916) | | |
非當前部分
|
| | | | | | | 2,191,396 | | | | | | 300,477 | | | | | | 1,285,146 | | | | | | 240,251 | | | | | | 1,049,322 | | | | | | — | | | | | | 5,066,590 | | |
12月31日的價值
2019 |
| | | | | | | 2,191,396 | | | | | | 300,477 | | | | | | 1,285,146 | | | | | | 240,251 | | | | | | 1,049,322 | | | | | | (6,916) | | | | | | 5,059,674 | | |
發放貸款
|
| | | | | | | 438,420 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 731,375 | | | | | | 1,169,796 | | |
結轉的貸款
|
| | | | | | | (1,147,260) | | | | | | (307,337) | | | | | | (1,314,361) | | | | | | (245,712) | | | | | | (1,030,158) | | | | | | 4,044,828 | | | | | | — | | |
償還貸款
|
| | | | | | | (137,788) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (137,788) | | |
貸款利息
|
| | | | | | | 278,901 | | | | | | 12,656 | | | | | | 54,190 | | | | | | 10,130 | | | | | | 753 | | | | | | — | | | | | | 356,631 | | |
外匯走勢
|
| | | | | | | (71,182) | | | | | | (5,796) | | | | | | (24,974) | | | | | | (4,669) | | | | | | (19,917) | | | | | | (81,061) | | | | | | (207,598) | | |
12月31日的價值
2020 |
| | | | | | | 1,552,487 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,688,226 | | | | | | 6,240,714 | | |
當前部分
|
| | | | | | | 1,552,487 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 711,118 | | | | | | 2,263,605 | | |
非當前部分
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,977,108 | | | | | | 3,977,108 | | |
12月31日的價值
2020 |
| | | | | | | 1,552,487 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,688,226 | | | | | | 6,240,714 | | |
| | |
$
|
| |
土地租賃
|
| |
合計
|
| ||||||
截至2019年1月1日的餘額
|
| | | | | |
|
—
|
| | | |
|
—
|
| |
新增內容: | | | | | | | | | | | | | | | | |
租賃負債 - 最初採用IFRS 16
|
| | | | | | | 2,503,827 | | | | | | 2,503,827 | | |
利息支出
|
| | | | | | | 197,252 | | | | | | 197,252 | | |
本年度內的租賃付款
|
| | | | | | | — | | | | | | — | | |
貨幣折算的影響
|
| | | | | | | 1,939 | | | | | | 1,939 | | |
| | | | | | | | 2,703,018 | | | | | | 2,703,018 | | |
少:當前部分
|
| | | | | | | (294,944) | | | | | | (294,944) | | |
截至2019年12月31日的餘額
|
| | | | | | | 2,408,074 | | | | | | 2,408,074 | | |
利息支出
|
| | | | | | | 284,950 | | | | | | 284,950 | | |
本年度內的租賃付款
|
| | | | | | | — | | | | | | — | | |
貨幣折算的影響
|
| | | | | | | (105,816) | | | | | | (105,816) | | |
| | | | | | | | 2,882,152 | | | | | | 2,882,152 | | |
少:當前部分
|
| | | | | | | (283,976) | | | | | | (283,976) | | |
截至2020年12月31日
|
| | | | | | | 2,598,176 | | | | | | 2,598,176 | | |
| | |
$
|
| |
12月31日
2020 |
| |||
1年內應付款項
|
| | | | | | | 283,976 | | |
1年至5年的應付金額
|
| | | | | | | 1,135,903 | | |
5年後應付款項
|
| | | | | | | 3,762,677 | | |
付款總額
|
| | | | | | | 5,182,556 | | |
租賃協議利息
|
| | | | | | | (2,300,404) | | |
| | | | | | | | 2,882,152 | | |
| | |
$
|
| |
12月31日
2020 |
| |
12月31日
2019 |
| ||||||
貿易應付款
|
| | | | | | | 107,839 | | | | | | 31,784 | | |
應付董事報酬
|
| | | | | | | 48,584 | | | | | | 10,533 | | |
應計工資税
|
| | | | | | | 26,455 | | | | | | 688 | | |
| | | | | | | | 182,878 | | | | | | 43,006 | | |
| | |
$
|
| |
數量:
個共享 |
| |
面值
|
| |
共享
大寫 |
| |
共享
高級版 |
| |
合計
|
| |||||||||||||||
2018年12月31日的餘額
|
| | | | | | | 100 | | | | | | 0.07 | | | | | | 7 | | | | | | — | | | | | | 7 | | |
每股面值從1 Loti改為1 Lisente
|
| | | | | | | — | | | | | | — | | | | | | (7) | | | | | | 7 | | | | | | — | | |
增發股份
|
| | | | | | | 222,112 | | | | | | 0.0007 | | | | | | 156 | | | | | | — | | | | | | 156 | | |
截至2019年12月31日和2020年12月31日已發行和未償還
|
| | | | | | | 222,212 | | | | | | 0.0007 | | | | | | 156 | | | | | | 7 | | | | | | 163 | | |
| | |
12月31日
2020 |
| |
12月31日
2019 |
| ||||||
董事薪酬
|
| | | | 116,448 | | | | | | 10,431 | | |
董事專業費
|
| | | | 121,467 | | | | | | 121,970 | | |
密鑰管理報酬
|
| | | | 268,326 | | | | | | 161,134 | | |
短期住宿費
|
| | | | 45,482 | | | | | | 26,269 | | |
辦公空間的辦公費用
|
| | | | 2,377 | | | | | | 9,388 | | |
燃料費
|
| | | | — | | | | | | 4,172 | | |
給髒兮兮的萊特的諮詢費
|
| | | | — | | | | | | 10,931 | | |
| | | | | 554,100 | | | | | | 344,295 | | |
| | |
$
|
| |
12月31日
2020 |
| |
12月31日
2019 |
| ||||||
本年度淨虧損
|
| | | | | | | (2,298,310) | | | | | | (1,394,611) | | |
法定所得税率
|
| | | | | | | 25% | | | | | | 25% | | |
預****定所得税率退税
|
| | | | | | | (574,578) | | | | | | (348,653) | | |
未確認的遞延税項資產變動
|
| | | | | | | 574,578 | | | | | | 348,653 | | |
| | | | | | | | — | | | | | | — | | |
| | |
$
|
| |
12月31日
2020 |
| |
12月31日
2019 |
| ||||||
遞延納税資產
|
| | | | | | | | | | | | | | | |
淨營業虧損結轉
|
| | | | | | | 5,160,401 | | | | | | 2,862,091 | | |
未確認遞延納税資產
|
| | | | | | | (5,160,401) | | | | | | (2,862,091) | | |
遞延税金淨資產
|
| | | | | | | — | | | | | | — | | |
| | |
第
頁
|
|
CANMART Ltd. | | | | |
獨立註冊會計師事務所報告
|
| |
F-138
|
|
財務報表: | | | | |
財務狀況表
|
| |
F-139
|
|
截至2019年12月31日和2020年12月31日的兩個年度的營業報表
|
| |
F-140
|
|
股東權益變動表(虧損)
|
| |
F-141
|
|
現金流量表
|
| |
F-142
|
|
財務報表附註
|
| |
F-143至F-151
|
|
以美元顯示
|
| |
備註:
|
| |
$
|
| |
12月31日
2020 |
| |
12月31日
2019 |
| ||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
現金
|
| | | | | | | | | | | | | | | | 1,907 | | | | | | 1,116 | | |
庫存
|
| | | | | | | | | | | | | | | 611 | | | | | | — | | | |
流動資產總額
|
| | | | | | | | | | | | | | | | 2,518 | | | | | | 1,116 | | |
非流動資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
無形資產
|
| | | | 5 | | | | | | | | | | | | 17,146 | | | | | | 16,563 | | |
非流動資產合計
|
| | | | | | | | | | | | | | | | 17,146 | | | | | | 16,563 | | |
總資產
|
| | | | | | | | | | | | | | | | 19,664 | | | | | | 17,679 | | |
負債和股東權益(虧損)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
貿易和其他應付款
|
| | | | 7 | | | | | | | | | | | | 1,024 | | | | | | — | | |
因關聯方原因
|
| | | | | | | | | | | | | | | | — | | | | | | 17,707 | | |
總負債
|
| | | | | | | | | | | | | | | | 1,024 | | | | | | 17,707 | | |
股東權益(虧損) | | | | | | | | | | | | | | | | | | | | | | | | | |
股本
|
| | | | 8 | | | | | | | | | | | | 3 | | | | | | 3 | | |
累計虧損
|
| | | | | | | | | | | | | | | | (2,291) | | | | | | (30) | | |
其他儲量
|
| | | | | | | | | | | | | | | | 21,046 | | | | | | — | | |
累計其他綜合收益
|
| | | | | | | | | | | | | | | | (117) | | | | | | (1) | | |
| | | | | | | | | | | | | | | | | 18,640 | | | | | | (28) | | |
總負債和股東權益(虧損)
|
| | | | | | | | | | | | | | | | 19,664 | | | | | | 17,679 | | |
以美元顯示
|
| |
備註:
|
| |
$
|
| |
2020
|
| |
2019
|
| |||||||||
銷售額
|
| | | | | | | | | | | | | 2,062 | | | | | | — | | |
銷售成本
|
| | | | | | | | | | | | (1,809) | | | | | | — | | | |
毛利
|
| | | | | | | | | | | | | 253 | | | | | | — | | |
諮詢費和專業費
|
| | | | | | | | | | | | | 31 | | | | | | — | | |
許可證成本
|
| | | | | | | | | | | | | 1,491 | | | | | | — | | |
總務和行政費用
|
| | | | | | | | | | | | | 1,101 | | | | | | 32 | | |
總運營費用
|
| | | | | | | | | | | | | (2,623) | | | | | | (32) | | |
運營虧損
|
| | | | | | | | | | | | | (2,370) | | | | | | (32) | | |
其他收入(費用) | | | | | | | | | | | | | | | | | | | | | | |
財務收入
|
| | | | | | | | | | | | | 1 | | | | | | 2 | | |
財務費用
|
| | | | | | | | | | | | | — | | | | | | — | | |
其他收入
|
| | | | | | | | | | | | | 108 | | | | | | — | | |
其他收入(費用)合計
|
| | | | | | | | | | | | | 109 | | | | | | 2 | | |
所得税前淨虧損
|
| | | | | | | | | | | | | (2,261) | | | | | | (30) | | |
所得税費用
|
| | | | | | | | | | | | | — | | | | | | — | | |
本年度淨虧損
|
| | | | | | | | | | | | | (2,261) | | | | | | (30) | | |
其他全面虧損: | | | | | | | | | | | | | | | | | | | | | | |
外幣折算匯兑差額
|
| | | | | | | | | | | | | (116) | | | | | | (1) | | |
全面虧損
|
| | | | | | | | | | | | | (2,377) | | | | | | (31) | | |
每股普通股基本及攤薄虧損
|
| | | | | | | | | | | | | (1,188.50) | | | | | | (15.50) | | |
已發行普通股加權平均數
|
| | | | | | | | | | | | | 2 | | | | | | 2 | | |
以美元顯示
|
| |
$
|
| |
編號
第 個,共 個 個共享 |
| |
共享
大寫 |
| |
累計
其他 全面 收入 |
| |
累計
赤字 |
| |
其他
儲量 |
| |
合計
股權 (赤字) |
| |||||||||||||||||||||
Balance,2018年12月31日
|
| | | | | | | | | | 2 | | | | | | 3 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3 | | |
股票發行
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | |
貨幣換算
|
| | | | | | | | | | — | | | | | | — | | | | | | (1) | | | | | | — | | | | | | | | | | | | (1) | | |
淨虧損
|
| | | | | | | | | — | | | | | | — | | | | | | — | | | | | | (30) | | | | | | — | | | | | | (30) | | | |
Balance,2019年12月31日
|
| | | | | | | | | | 2 | | | | | | 3 | | | | | | (1) | | | | | | (30) | | | | | | — | | | | | | (28) | | |
貨幣換算
|
| | | | | | | | | | — | | | | | | — | | | | | | (116) | | | | | | — | | | | | | — | | | | | | (116) | | |
公司所有者對儲量的貢獻
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21,046 | | | | | | 21,046 | | |
淨虧損
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,261) | | | | | | | | | | | | (2,261) | | |
平衡,2020年12月31日
|
| | | | | | | | | | 2 | | | | | | 3 | | | | | | (117) | | | | | | (2,291) | | | | | | 21,046 | | | | | | 18,640 | | |
以美元顯示
|
| |
備註:
|
| |
$
|
| |
2020年1月1日至
2020年12月31日 |
| |
2019年1月1日至
2019年12月31日 |
| |||||||||
經營活動現金流: | | | | | | | | | | | | | | | | | | | | | | |
淨虧損
|
| | | | | | | | | | | | | (2,261) | | | | | | (30) | | |
將淨收入與由
提供的淨現金進行調整
(用於)經營活動: |
| | | | | | | | | | | | | — | | | | | | — | | |
經營性資產和負債變動: | | | | | | | | | | | | | | | | | | | | | | |
庫存增加
|
| | | | | | | | | | | | | (611) | | | | | | — | | |
貿易和其他應付款增加
|
| | | | | | | | | | | | | 1,024 | | | | | | — | | |
因關聯方增加收入
|
| | | | | | | | | | | | 3,339 | | | | | | 17,707 | | | |
經營活動提供的現金淨額
|
| | | | | | | | | | | | | 1,491 | | | | | | 17,677 | | |
投資活動現金流: | | | | | | | | | | | | | | | | | | | | | | |
購買大麻許可證的費用
|
| | | | | | | | | | | | | — | | | | | | (15,625) | | |
投資活動中使用的淨現金
|
| | | | | | | | | | | | | — | | | | | | (15,625) | | |
融資活動的現金流: | | | | | | | | | | | | | | | | | | | | | | |
應收股份認購收益
|
| | | | | | | | | | | | | — | | | | | | 2 | | |
融資活動提供的現金淨額:
|
| | | | | | | | | | | | | — | | | | | | 2 | | |
換匯對現金的影響
|
| | | | | | | | | | | | | (700) | | | | | | (938) | | |
現金淨變化
|
| | | | | | | | | | | | | 791 | | | | | | 1,116 | | |
年初現金
|
| | | | | | | | | | | | | 1,116 | | | | | | — | | |
年終現金
|
| | | | | | | | | | | | | 1,907 | | | | | | 1,116 | | |
補充現金流信息: | | | | | | | | | | | | | | | | | | | | | | |
已支付利息
|
| | | | | | | | | | | | | — | | | | | | — | | |
已繳納税款
|
| | | | | | | | | | | | | — | | | | | | — | | |
非現金投融資活動: | | | | | | | | | | | | | | | | | | | | | | |
股東因放棄對關聯方的餘額而繳納的準備金
|
| | | | | | | | | | | | | 21,046 | | | | | | — | | |
| | |
$
|
| |
許可證
|
| |
合計
|
| ||||||
2018年12月31日的成本
|
| | | | | | | — | | | | | | — | | |
添加內容
|
| | | | | | | 15,625 | | | | | | 15,625 | | |
攤銷
|
| | | | | | | — | | | | | | — | | |
外匯換算
|
| | | | | | | 938 | | | | | | 938 | | |
2019年12月31日的成本
|
| | | | | | | 16,563 | | | | | | 16,563 | | |
累計攤銷於2019年12月31日
|
| | | | | | | — | | | | | | — | | |
2019年12月31日的賬面價值
|
| | | | | | | 16,563 | | | | | | 16,563 | | |
外匯換算
|
| | | | | | | 583 | | | | | | 583 | | |
攤銷
|
| | | | | | | — | | | | | | — | | |
2020年12月31日的成本
|
| | | | | | | 17,146 | | | | | | 17,146 | | |
2020年12月31日累計攤銷
|
| | | | | | | — | | | | | | — | | |
賬面價值在2020年12月31日
|
| | | | | | | 17,146 | | | | | | 17,146 | | |
| | |
$
|
| |
12月31日
2020 |
| |
12月31日
2019 |
| ||||||
貿易應收賬款
|
| | | | | | | 523 | | | | | | — | | |
壞賬準備
|
| | | | | | | (523) | | | | | | — | | |
| | | | | | | | — | | | | | | — | | |
| | |
$
|
| |
12月31日
2020 |
| |
12月31日
2019 |
| ||||||
本年度淨虧損
|
| | | | | | | (2,261) | | | | | | (30) | | |
法定所得税率
|
| | | | | | | 18% | | | | | | 19% | | |
預****定所得税率退税
|
| | | | | | | (407) | | | | | | (6) | | |
未確認的遞延税項資產變動
|
| | | | | | | 407 | | | | | | 6 | | |
| | | | | | | | — | | | | | | — | | |
| | |
$
|
| |
12月31日
2020 |
| |
12月31日
2019 |
| ||||||
遞延納税資產 | | | | | | | | | | | | | | | | |
淨營業虧損結轉
|
| | | | | | | 2,291 | | | | | | 30 | | |
未確認遞延納税資產
|
| | | | | | | (2,291) | | | | | | (30) | | |
遞延税金淨資產
|
| | | | | | | — | | | | | | — | | |