| |
要約和提款權將於2024年4月29日紐約市時間下午5:00到期,除非延長要約。
|
| |
| | |
第
頁
|
| |||
某些定義
|
| | | | II | | |
摘要條款表
|
| | | | 1 | | |
關於報價的問題和答案
|
| | | | 2 | | |
風險因素
|
| | | | 12 | | |
前瞻性陳述
|
| | | | 34 | | |
交易前關於CONX的信息
|
| | | | 35 | | |
交易後有關CONX的信息
|
| | | | 40 | | |
CONX的選定歷史財務信息摘要
|
| | | | 45 | | |
彙總精選未經審計的備考簡明財務信息
|
| | | | 46 | | |
交易
|
| | | | 47 | | |
採購協議
|
| | | | 53 | | |
報價
|
| | | | 55 | | |
CONX證券介紹
|
| | | | 67 | | |
市場信息和紅利
|
| | | | 68 | | |
管理層對CONX財務狀況和經營成果的討論和分析
|
| | | | 69 | | |
主要股東
|
| | | | 74 | | |
未經審計的備考簡明財務信息
|
| | | | 76 | | |
某些關係和關聯方交易
|
| | | | 85 | | |
重要的美國聯邦所得税後果
|
| | | | 88 | | |
您可以在哪裏找到更多信息
|
| | | | 92 | | |
名稱
|
| |
年齡
|
| |
職位
|
|
查爾斯·W·爾根 | | |
71
|
| | 董事長 | |
凱爾·傑森·基瑟 | | |
59
|
| | 董事首席執行官 | |
傑拉爾德·戈爾曼 | | |
68
|
| | 董事 | |
David·K·莫斯科維茨 | | |
65
|
| | 董事 | |
禤浩焯·斯特克爾 | | |
56
|
| | 董事 | |
| | |
本年度
已結束 2023年12月31日 |
| |
本年度
已結束 2022年12月31日 |
| ||||||
摘要選定的歷史數據: | | | | | | | | | | | | | |
運營説明書 | | | | | | | | | | | | | |
一般和行政費用
|
| | | $ | 1,178,513 | | | | | $ | 888,749 | | |
運營虧損
|
| | | | (1,178,513) | | | | | | (888,749) | | |
其他(損失)收入共計
|
| | | | (4,750,519) | | | | | | 26,296,717 | | |
淨(虧損)收入
|
| | | $ | (5,994,501) | | | | | $ | 24,194,750 | | |
已發行普通股、基本股和攤薄股加權平均數 | | | | | | | | | | | | | |
A類—普通股
|
| | | | 5,047,364 | | | | | | 64,226,579 | | |
B類—普通股
|
| | | | 18,750,000 | | | | | | 18,750,000 | | |
普通股基本和稀釋後淨收益
|
| | | | | | | | | | | | |
A類—普通股
|
| | | $ | (.25) | | | | | $ | 0.29 | | |
B類—普通股
|
| | | $ | (.25) | | | | | $ | 0.29 | | |
| | |
2023年12月31日
|
| |
2022年12月31日
|
| ||||||
| | |
(已審核)
|
| |
(已審核)
|
| ||||||
資產負債表數據 | | | | | | | | | | | | | |
總資產
|
| | | $ | 21,983,432 | | | | | $ | 85,663,787 | | |
總負債
|
| | | $ | 40,046,956 | | | | | $ | 33,174,364 | | |
可能贖回的A類普通股
|
| | | $ | 21,966,104 | | | | | $ | 84,243,386 | | |
股東虧損總額
|
| | | $ | (40,029,628) | | | | | $ | (31,753,963) | | |
| | |
形式
(假設 否 贖回) |
| |
形式
(假設 50% 贖回) |
| |
形式
(假設 100% 贖回) |
| |||||||||
摘要選定未經審核的備考濃縮
營業報表—截至2023年12月31日的年度 |
| | | | | | | | | | | | | | | | | | |
收入
|
| | | $ | 2,742,000 | | | | | $ | 2,742,000 | | | | | $ | 2,742,000 | | |
總費用
|
| | | $ | 2,043,969 | | | | | $ | 2,043,969 | | | | | $ | 2,043,969 | | |
營業收入(虧損)
|
| | | | 698,031 | | | | | | 698,031 | | | | | | 698,031 | | |
淨收入
|
| | | $ | 1,985,978 | | | | | $ | 1,985,978 | | | | | $ | 1,985,978 | | |
每股基本和稀釋後淨收益
|
| | | $ | 0.08 | | | | | $ | 0.09 | | | | | $ | 0.09 | | |
基本和稀釋後加權平均流通股
|
| | | | 23,797,364 | | | | | | 22,735,008 | | | | | | 21,687,010 | | |
截至2023年12月31日的選定未經審計的預計資產負債表數據摘要
|
| | | | | | | | | | | | | | | | | | |
總資產
|
| | | $ | 216,521,351 | | | | | $ | 205,538,299 | | | | | $ | 194,555,247 | | |
總負債
|
| | | $ | 11,063,414 | | | | | $ | 11,063,414 | | | | | $ | 11,063,414 | | |
股東權益總額
|
| | | $ | 183,491,833 | | | | | $ | 183,491,833 | | | | | $ | 183,491,833 | | |
| | |
A類普通股
|
| |||||||||
截至的季度
|
| |
高
|
| |
低
|
| ||||||
2023 | | | | | | | | | | | | | |
12月31日
|
| | | $ | 11.35 | | | | | $ | 10.35 | | |
9月30日
|
| | | $ | 10.63 | | | | | $ | 10.24 | | |
6月30日
|
| | | $ | 10.88 | | | | | $ | 10.07 | | |
3月31日
|
| | | $ | 10.31 | | | | | $ | 9.96 | | |
2022 | | | | | | | | | | | | | |
12月31日
|
| | | $ | 10.20 | | | | | $ | 9.92 | | |
9月30日
|
| | | $ | 10.01 | | | | | $ | 9.89 | | |
6月30日
|
| | | $ | 9.91 | | | | | $ | 9.84 | | |
3月31日
|
| | | $ | 9.88 | | | | | $ | 9.78 | | |
| | |
A類常見
庫存 |
| |
B類常見
庫存 |
| ||||||||||||||||||
受益人姓名和地址(1)
|
| |
數量:
個共享 受益 擁有 |
| |
%的
類 |
| |
數量:
個共享 受益 擁有(2) |
| |
%的
類 |
| ||||||||||||
摩爾資本管理公司(3)
|
| | | | 1,500,000 | | | | | | 70.9% | | | | | | | | | | | | | | |
簡街資本有限責任公司(4)
|
| | | | 136,855 | | | | | | 6.5% | | | | | | | | | | | | | | |
Nxgen Opportunities,LLC(5)
|
| | | | — | | | | | | — | | | | | | 18,750,000 | | | | | | 100% | | |
查爾斯·W·爾根(5)
|
| | | | — | | | | | | — | | | | | | 18,750,000 | | | | | | 100% | | |
凱爾·傑森·基瑟
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
傑拉爾德·戈爾曼
|
| | | | 10,000 | | | | | | * | | | | | | | | | | | | | | |
David·K·莫斯科維茨
|
| | | | 10,000 | | | | | | * | | | | | | | | | | | | | | |
禤浩焯·斯特克爾
|
| | | | 10,000 | | | | | | * | | | | | | | | | | | | | | |
全體董事和高管(五人)
|
| | | | 30,000 | | | | | | 1.5% | | | | | | 18,750,000 | | | | | | 100% | | |
| | |
假設沒有
贖回(4) |
| |
假設50%
贖回(5) |
| |
假設最大值
贖回(6) |
| |||||||||||||||||||||||||||
姓名和地址(1)
|
| |
數量:
個共享 受益 擁有(2) |
| |
百分比
第 個,共 個 所有權(2) |
| |
數量:
個共享 受益 擁有(2) |
| |
百分比
第 個,共 個 所有權(2) |
| |
數量:
個共享 受益 擁有(2) |
| |
百分比
第 個,共 個 所有權(2) |
| ||||||||||||||||||
Moore Capital Management LP
|
| | | | 1,500,000 | | | | | | 7.2% | | | | | | 750,000 | | | | | | 3.8% | | | | | | 0 | | | | | | — | | |
Jane Street Capital,LLC
|
| | | | 136,855 | | | | | | 0.7% | | | | | | 68,428 | | | | | | 0.3% | | | | | | 0 | | | | | | — | | |
nXgen商機有限責任公司(3)
|
| | | | 18,750,000 | | | | | | 89.8% | | | | | | 18,750,000 | | | | | | 94.6% | | | | | | 18,750,000 | | | | | | 99.8% | | |
Charles W. Ergen(3)
|
| | | | 18,750,000 | | | | | | 89.8% | | | | | | 18,750,000 | | | | | | 94.6% | | | | | | 18,750,000 | | | | | | 99.8% | | |
凱爾·傑森·基瑟
|
| | | | 0 | | | | | | — | | | | | | 0 | | | | | | — | | | | | | 0 | | | | | | — | | |
傑拉爾德·戈爾曼
|
| | | | 10,000 | | | | | | * | | | | | | 10,000 | | | | | | * | | | | | | 10,000 | | | | | | * | | |
David·K·莫斯科維茨
|
| | | | 10,000 | | | | | | * | | | | | | 10,000 | | | | | | * | | | | | | 10,000 | | | | | | * | | |
禤浩焯·斯特克爾
|
| | | | 10,000 | | | | | | * | | | | | | 10,000 | | | | | | * | | | | | | 10,000 | | | | | | * | | |
| | |
假設沒有
贖回 |
| |
假設50%
贖回 |
| |
假設最大值
贖回 |
| |||||||||||||||||||||||||||
姓名和地址
|
| |
數量:
個共享 受益 擁有 |
| |
百分比
第 個,共 個 所有權 |
| |
數量:
個共享 受益 擁有 |
| |
百分比
第 個,共 個 所有權 |
| |
數量:
個共享 受益 擁有 |
| |
百分比
第 個,共 個 所有權 |
| ||||||||||||||||||
公眾股東
|
| | | | 2,090,269 | | | | | | 10.0% | | | | | | 1,045,135 | | | | | | 5.27% | | | | | | 0 | | | | | | — | | |
申辦者
|
| | | | 18,750,000 | | | | | | 89.8% | | | | | | 18,750,000 | | | | | | 94.6% | | | | | | 18,750,000 | | | | | | 99.8% | | |
獨立董事
|
| | | | 30,000 | | | | | | * | | | | | | 30,000 | | | | | | * | | | | | | 30,000 | | | | | | * | | |
總股份
|
| | | | 20,879,269 | | | | | | | | | | | | 19,825,135 | | | | | | | | | | | | 18,780,000 | | | | | | | | |
| | |
CONX Corp
(歷史) |
| |
交易
調整 |
| | | | |
形式
(假設 無兑換) |
| |
額外的
交易 調整 (假設 50% 兑換) |
| | | | | | | |
形式
(假設 50% 兑換) |
| |
額外的
交易 調整 (假設 100% 兑換) |
| | | | | | | |
形式
(假設 100% 兑換) |
| |||||||||||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金
|
| | | $ | 8,162 | | | | | $ | (26,750,000) | | | |
A
|
| | | | 191,714,007 | | | | | $ | (10,983,052) | | | | |
|
H
|
| | | | $ | 180,730,955 | | | | | $ | (10,983,052) | | | | |
|
H
|
| | | | $ | 169,747,903 | | |
| | | | | | | | | | | 200,000,000 | | | |
B
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | (1,126,833) | | | |
D
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | (275,000) | | | |
F
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | (2,108,426) | | | |
G
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | 21,966,104 | | | |
H
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
預付費用
|
| | | | 9,166 | | | | | | | | | | | | | | | 9,166 | | | | | | | | | | | | | | | | | | 9,166 | | | | | | | | | | | | | | | | | | 9,166 | | |
流動資產總額
|
| | | | 17,328 | | | | | | 191,705,845 | | | | | | | | | 191,723,173 | | | | | | (10,983,052) | | | | | | | | | | | | 180,740,121 | | | | | | (10,983,052) | | | | | | | | | | | | 169,757,069 | | |
非流動資產:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
信託現金
|
| | | | 21,966,104 | | | | | | (21,966,104) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
財產和設備,
淨 |
| | | | — | | | | | | 23,578,323 | | | |
A
|
| | | | 24,798,178 | | | | | | | | | | | | | | | | | | 24,798,178 | | | | | | | | | | | | | | | | | | 24,798,178 | | |
| | | | | | | | | | | 197,670 | | | |
C
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | 1,022,185 | | | |
D
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
非流動資產共計
|
| | | | 21,966,104 | | | | | | 2,832,074 | | | | | | | | | 24,798,178 | | | | | | | | | | | | | | | | | | 24,798,178 | | | | | | | | | | | | | | | | | | 24,798,178 | | |
總資產
|
| | | $ | 21,983,432 | | | | | $ | 194,537,919 | | | | | | | | $ | 216,521,351 | | | | | $ | (10,983,052) | | | | | | | | | | | $ | 205,538,299 | | | | | $ | (10,983,052) | | | | | | | | | | | $ | 194,555,247 | | |
負債和股東權益
股權(赤字) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
當前負債: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
應付賬款
|
| | | $ | 76,826 | | | | | $ | | | | | | | | $ | 76,826 | | | | | $ | | | | | | | | | | | $ | 76,826 | | | | | $ | | | | | | | | | | | $ | 76,826 | | | |||
週轉金貸款—關聯方
|
| | | | 400,000 | | | | | | (400,000) | | | |
G
|
| | | | — | | | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | | | |
擴展説明—相關
黨 |
| | | | 1,708,426 | | | | | | (1,708,426) | | | |
G
|
| | | | — | | | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | | | |
應計費用
|
| | | | 1,097,000 | | | | | | | | | | | | | | | 1,097,000 | | | | | | | | | | | | | | | | | | 1,097,000 | | | | | | | | | | | | | | | | | | 1,097,000 | | |
應計應付消費税
|
| | | | 639,193 | | | | | | | | | | | | | | | 639,193 | | | | | | | | | | | | | | | | | | 639,193 | | | | | | | | | | | | | | | | | | 639,193 | | |
應付所得税
|
| | | | 70,011 | | | | | | (25,116) | | | |
D
|
| | | | 44,895 | | | | | | | | | | | | | | | | | | 44,895 | | | | | | | | | | | | | | | | | | 44,895 | | |
流動負債總額
|
| | | | 3,991,456 | | | | | | (2,133,542) | | | | | | | | | 1,857,914 | | | | | | — | | | | | | | | | | | | 1,857,914 | | | | | | — | | | | | | | | | | | | 1,857,914 | | |
長期債務淨額
當前部分: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
遞延法律費用
|
| | | | 275,000 | | | | | | (275,000) | | | |
F
|
| | | | — | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | — | | |
遞延承銷費
應付 |
| | | | 26,250,000 | | | | | | (26,250,000) | | | |
E
|
| | | | — | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | — | | |
股權遠期負債
|
| | | | 325,000 | | | | | | (325,000) | | | |
B
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
衍生認股權證負債
|
| | | | 9,205,500 | | | | | | | | | | | | | | | 9,205,500 | | | | | | | | | | | | | | | | | | 9,205,500 | | | | | | | | | | | | | | | | | | 9,205,500 | | |
長期債務總額,
流動部分淨額 |
| | | | 36,055,500 | | | | | | (26,850,000) | | | | | | | | | 9,205,500 | | | | | | — | | | | | | | | | | | | 9,205,500 | | | | | | — | | | | | | | | | | | | 9,205,500 | | |
總負債
|
| | | | 40,046,956 | | | | | | (28,983,542) | | | | | | | | | 11,063,414 | | | | | | — | | | | | | | | | | | | 11,063,414 | | | | | | — | | | | | | | | | | | | 11,063,414 | | |
| | |
CONX Corp
(歷史) |
| |
交易
調整 |
| | | | |
形式
(假設 無兑換) |
| |
額外的
交易 調整 (假設 50% 兑換) |
| | | | |
形式
(假設 50% 兑換) |
| |
額外的
交易 調整 (假設 100% 兑換) |
| | | | |
形式
(假設 100% 兑換) |
| |||||||||||||||||||||
A類普通股可能被贖回
|
| | | | 21,966,104 | | | | | | | | | | | | | | | 21,966,104 | | | | | | (10,983,052) | | | | | | | | | 10,983,052 | | | | | | (10,983,052) | | | | | | | | | — | | |
股東權益(虧損):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
優先股
|
| | | | — | | | | | | 200,325,000 | | | |
B
|
| | | | 200,325,000 | | | | | | | | | | | | | | | 200,325,000 | | | | | | | | | | | | | | | 200,325,000 | | |
A類普通股
|
| | | | 3 | | | | | | | | | | | | | | | 3 | | | | | | | | | | | | | | | 3 | | | | | | | | | | | | | | | 3 | | |
B類普通股
|
| | | | 1,875 | | | | | | | | | | | | | | | 1,875 | | | | | | | | | | | | | | | 1,875 | | | | | | | | | | | | | | | 1,875 | | |
累計赤字
|
| | | | (40,031,506) | | | | | | 197,670 | | | |
C
|
| | | | (16,835,045) | | | | | | | | | | | | | | | (16,835,045) | | | | | | | | | | | | | | | (16,835,045) | | |
| | | | | | | | | | | (3,171,677) | | | |
A
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | (79,532) | | | |
D
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | 26,250,000 | | | |
E
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
股東權益總額(虧損)
|
| | | | (40,029,628) | | | | | | 223,521,461 | | | | | | | | | 183,491,833 | | | | | | — | | | | | | | | | 183,491,833 | | | | | | — | | | | | | | | | 183,491,833 | | |
負債和股東權益總額(赤字)
|
| | | $ | 21,983,432 | | | | | $ | 194,537,919 | | | | | | | | $ | 216,521,351 | | | | | $ | (10,983,052) | | | | | | | | $ | 205,538,299 | | | | | $ | (10,983,052) | | | | | | | | $ | 194,555,247 | | |
|
| | |
CONX Corp
(歷史) |
| |
交易
調整 |
| | | | |
形式
(假設沒有 兑換) |
| |
額外的
交易 調整 (假設 50% 兑換) |
| |
形式
(假設 50% 兑換) |
| |
額外的
交易 調整 (假設 100% 兑換) |
| |
形式
(假設 100% 兑換) |
| |||||||||||||||||||||
收入: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
租金收入
|
| | | $ | — | | | | | $ | 2,742,000 | | | |
bb
|
| | | $ | 2,742,000 | | | | | $ | | | | | $ | 2,742,000 | | | | | $ | | | | | $ | 2,742,000 | | | ||
總收入
|
| | | | — | | | | | | 2,742,000 | | | | | | | | | 2,742,000 | | | | | | — | | | | | | 2,742,000 | | | | | | — | | | | | | 2,742,000 | | |
成本和費用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
一般和行政費用
|
| | | | 1,178,513 | | | | | | (197,670) | | | |
抄送
|
| | | | 1,085,491 | | | | | | | | | | | | 1,085,491 | | | | | | | | | | | | 1,085,491 | | |
| | | | | | | | | | | 104,648 | | | |
DD
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
折舊和
攤銷 |
| | | | | | | | | | 929,022 | | | |
AA
|
| | | | 958,478 | | | | | | | | | | | | 958,478 | | | | | | | | | | | | 958,478 | | |
| | | | | | | | | | | 29,456 | | | |
EE
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
總成本和費用
|
| | | | 1,178,513 | | | | | | 865,456 | | | | | | | | | 2,043,969 | | | | | | — | | | | | | 2,043,969 | | | | | | — | | | | | | 2,043,969 | | |
營業收入(虧損)
|
| | | | (1,178,513) | | | | | | 1,876,544 | | | | | | | | | 698,031 | | | | | | — | | | | | | 698,031 | | | | | | — | | | | | | 698,031 | | |
其他收入(費用): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
其他收入
|
| | | | — | | | | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
衍生工具公允價值變動
認股權證負債 |
| | | | (4,693,000) | | | | | | | | | | | | | | | (4,693,000) | | | | | | | | | | | | (4,693,000) | | | | | | | | | | | | (4,693,000) | | |
遠期股權公允價值變動
|
| | | | (325,000) | | | | | | | | | | | | | | | (325,000) | | | | | | | | | | | | (325,000) | | | | | | | | | | | | (325,000) | | |
信託賬户中投資的利息收入
|
| | | | 267,481 | | | | | | | | | | | | | | | 267,481 | | | | | | | | | | | | 267,481 | | | | | | | | | | | | 267,481 | | |
其他利息收入
|
| | | | — | | | | | | 8,624,087 | | | |
FF
|
| | | | 8,624,087 | | | | | | | | | | | | 8,624,087 | | | | | | | | | | | | 8,624,087 | | |
其他收入(費用)合計
|
| | | | (4,750,519) | | | | | | 8,624,087 | | | | | | | | | 3,873,568 | | | | | | — | | | | | | 3,873,568 | | | | | | — | | | | | | 3,873,568 | | |
所得税前收入(虧損)
|
| | | | (5,929,032) | | | | | | 10,500,631 | | | | | | | | | 4,571,599 | | | | | | | | | | | | 4,571,599 | | | | | | | | | | | | 4,571,599 | | |
所得税(費用)福利
|
| | | | (65,469) | | | | | | (2,520,151) | | | |
GG
|
| | | | (2,585,620) | | | | | | | | | | | | (2,585,620) | | | | | | | | | | | | (2,585,620) | | |
淨收益(虧損)
|
| | | | (5,994,501) | | | | | | 7,980,479 | | | | | | | | | 1,985,978 | | | | | | — | | | | | | 1,985,978 | | | | | | — | | | | | | 1,985,978 | | |
加權平均普通股
優秀、基本和淡化 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
A類—普通股
|
| | | | 5,047,364 | | | | | | | | | | | | | | | 5,047,364 | | | | | | | | | | | | 3,985,008 | | | | | | | | | | | | 2,937,010 | | |
B類 - 普通股
|
| | | | 18,750,000 | | | | | | | | | | | | | | | 18,750,000 | | | | | | | | | | | | 18,750,000 | | | | | | | | | | | | 18,750,000 | | |
普通股基本和稀釋後淨(虧損)收益
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
A類—普通股
|
| | | $ | (0.25) | | | | | | | | | | | | | | $ | 0.08 | | | | | | | | | | | $ | 0.09 | | | | | | | | | | | $ | 0.09 | | |
B類 - 普通股
|
| | | $ | (0.25) | | | | | | | | | | | | | | $ | 0.08 | | | | | | | | | | | $ | 0.09 | | | | | | | | | | | $ | 0.09 | | |
|
合法
|
| | | $ | 691,785 | | |
|
會計
|
| | | $ | 62,500 | | |
|
財務諮詢
|
| | | $ | 207,000 | | |
|
管理
|
| | | $ | 35,900 | | |
|
其他
|
| | | $ | 25,000 | | |
| | | | | $ | 1,022,185 | | |
| | |
假設沒有
贖回 |
| |
假設50%
贖回 |
| |
假設
最大 贖回 |
| |||||||||
截至2023年12月31日的年度 | | | | | | | | | | | | | | | | | | | |
預計淨收入
|
| | | $ | 1,985,978 | | | | | $ | 1,985,978 | | | | | $ | 1,985,978 | | |
形式加權平均流通股 - 基本和稀釋
|
| | | | 23,797,364 | | | | | | 22,735,008 | | | | | | 21,687,010 | | |
每股淨收益 - 基本和稀釋後收益
|
| | | $ | 0.08 | | | | | $ | 0.09 | | | | | $ | 0.09 | | |
預估加權平均股價 | | | | | | | | | | | | | | | | | | | |
公眾股東
|
| | | | 5,017,364 | | | | | | 3,955,008 | | | | | | 2,907,010 | | |
申辦者
|
| | | | 18,750,000 | | | | | | 18,750,000 | | | | | | 18,750,000 | | |
獨立董事
|
| | | | 30,000 | | | | | | 30,000 | | | | | | 30,000 | | |
形式加權平均流通股、基本股和稀釋股
|
| | | | 23,797,364 | | | | | | 22,735,008 | | | | | | 21,687,010 | | |
| | |
第
頁
|
| |||
CONX Corp的經審計財務報表: | | | | | | | |
獨立註冊會計師事務所報告
|
| | | | F-2 | | |
截至2023年12月31日和2022年12月31日的資產負債表
|
| | | | F-3 | | |
截至2023年及2022年12月31日止年度的經營報表
|
| | | | F-4 | | |
截至2023年及2022年12月31日止年度股東虧損變動表
|
| | | | F-5 | | |
截至2023年及2022年12月31日止年度現金流量表
|
| | | | F-6 | | |
財務報表附註
|
| | | | F-7 | | |
| | |
12月31日
2023 |
| |
12月31日
2022 |
| ||||||
資產: | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
現金
|
| | | $ | 8,162 | | | | | $ | 1,397,296 | | |
預付費用
|
| | | | 9,166 | | | | | | 23,105 | | |
流動資產總額
|
| | | | 17,328 | | | | | | 1,420,401 | | |
信託賬户中持有的現金
|
| | | | 21,966,104 | | | | | | 84,243,386 | | |
總資產
|
| | | $ | 21,983,432 | | | | | $ | 85,663,787 | | |
負債、可贖回的A類普通股和股東虧損:
|
| | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
應付賬款
|
| | | $ | 76,826 | | | | | $ | 19,114 | | |
營運資金貸款 - 關聯方
|
| | | | 400,000 | | | | | | — | | |
延期説明—相關方
|
| | | | 1,708,426 | | | | | | 333,935 | | |
應計費用
|
| | | | 1,097,000 | | | | | | 575,300 | | |
應計應付消費税
|
| | | | 639,193 | | | | | | — | | |
應付所得税
|
| | | | 70,011 | | | | | | 1,208,515 | | |
流動負債總額
|
| | | | 3,991,456 | | | | | | 2,136,864 | | |
遞延法律費用
|
| | | | 275,000 | | | | | | 275,000 | | |
應付延期承銷費
|
| | | | 26,250,000 | | | | | | 26,250,000 | | |
股權遠期負債
|
| | | | 325,000 | | | | | | — | | |
衍生權證負債
|
| | | | 9,205,500 | | | | | | 4,512,500 | | |
總負債
|
| | | | 40,046,956 | | | | | | 33,174,364 | | |
承付款和或有事項 | | | | | | | | | | | | | |
可能贖回的A類普通股,2,090,269股
2023年12月31日和8,348,384的贖回價值為每股10.51美元 2022年12月31日每股贖回價值為10.09美元的股票 |
| | | | 21,966,104 | | | | | | 84,243,386 | | |
股東虧損: | | | | | | | | | | | | | |
優先股,面值0.0001美元;授權股份2000萬股;截至2023年和2022年12月31日,未發行或未發行任何股票
|
| | | | — | | | | | | — | | |
A類普通股,面值0.0001美元,授權500,000,000股;2023年和2022年12月31日發行和發行的30,000股
|
| | | | 3 | | | | | | 3 | | |
B類普通股,面值0.0001美元;授權發行5,000,000股;2023年和2022年12月31日發行和發行的18,750,000股
|
| | | | 1,875 | | | | | | 1,875 | | |
累計虧損
|
| | | | (40,031,506) | | | | | | (31,755,841) | | |
股東虧損總額
|
| | | | (40,029,628) | | | | | | (31,753,963) | | |
總負債、需要贖回的A類普通股和股東赤字
|
| | | $ | 21,983,432 | | | | | $ | 85,663,787 | | |
| | |
本年度
已結束 2023年12月31日 |
| |
本年度
已結束 2022年12月31日 |
| ||||||
一般和行政費用
|
| | | $ | 1,178,513 | | | | | $ | 888,749 | | |
運營虧損
|
| | | | (1,178,513) | | | | | | (888,749) | | |
其他收入
|
| | | | | | | | | | | | |
股權遠期公允價值變動
|
| | | | (325,000) | | | | | | — | | |
衍生權證負債的公允價值變動
|
| | | | (4,693,000) | | | | | | 21,359,166 | | |
信託賬户投資的利息收入
|
| | | | 267,481 | | | | | | 4,937,551 | | |
其他(損失)收入共計
|
| | | | (4,750,519) | | | | | | 26,296,717 | | |
扣除所得税撥備前(虧損)收入
|
| | | | (5,929,032) | | | | | | 25,407,968 | | |
所得税撥備
|
| | | | 65,469 | | | | | | 1,213,218 | | |
淨(虧損)收入
|
| | | $ | (5,994,501) | | | | | $ | 24,194,750 | | |
已發行普通股、基本股和攤薄股加權平均數 | | | | | | | | | | | | | |
A類—普通股
|
| | | | 5,047,364 | | | | | | 64,226,579 | | |
B類—普通股
|
| | | | 18,750,000 | | | | | | 18,750,000 | | |
普通股基本和稀釋後淨(虧損)收益
|
| | | | | | | | | | | | |
A類—普通股
|
| | | $ | (0.25) | | | | | $ | 0.29 | | |
B類—普通股
|
| | | $ | (0.25) | | | | | $ | 0.29 | | |
| | |
普通股
|
| |
額外的
實收 大寫 |
| |
累計
赤字 |
| |
股東的
赤字 |
| ||||||||||||||||||||||||||||||
| | |
A類
|
| |
B類
|
| ||||||||||||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||
餘額2023年1月1日
|
| | | | 30,000 | | | | | $ | 3 | | | | | | 18,750,000 | | | | | $ | 1,875 | | | | | $ | — | | | | | $ | (31,755,841) | | | | | $ | (31,753,963) | | |
增積調整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,641,971) | | | | | | (1,641,971) | | |
對普通股贖回徵收的消費税
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (639,193) | | | | | | (639,193) | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,994,501) | | | | | | (5,994,501) | | |
餘額—2023年12月31日
|
| | |
|
30,000
|
| | | | $ | 3 | | | | |
|
18,750,000
|
| | | | $ | 1,875 | | | | | $ | — | | | | | $ | (40,031,506) | | | | | $ | (40,029,628) | | |
| | |
普通股
|
| |
額外的
實收 大寫 |
| |
累計
赤字 |
| |
股東的
赤字 |
| ||||||||||||||||||||||||||||||
| | |
A類
|
| |
B類
|
| ||||||||||||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||
餘額2022年1月1日
|
| | | | 30,000 | | | | | $ | 3 | | | | | | 18,750,000 | | | | | $ | 1,875 | | | | | $ | — | | | | | $ | (51,793,069) | | | | | $ | (51,791,191) | | |
增積調整
|
| | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | |
|
—
|
| | | | | (4,157,522) | | | | | | (4,157,522) | | |
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,194,750 | | | | | | 24,194,750 | | |
餘額—2022年12月31日
|
| | |
|
30,000
|
| | | | $ | 3 | | | | |
|
18,750,000
|
| | | | $ | 1,875 | | | | | $ | — | | | | | $ | (31,755,841) | | | | | $ | (31,753,963) | | |
| | |
年
已結束 12月31日 2023 |
| |
年
已結束 12月31日 2022 |
| ||||||
運營活動 | | | | | | | | | | | | | |
淨(虧損)收入
|
| | | $ | (5,994,501) | | | | | $ | 24,194,750 | | |
調整淨(虧損)收入與經營活動使用的現金淨額:
|
| | | | | | | | | | | | |
信託賬户中的投資賺取利息
|
| | | | (267,481) | | | | | | (4,937,551) | | |
衍生權證負債的公允價值變動
|
| | | | 4,693,000 | | | | | | (21,359,166) | | |
股權遠期負債公允價值變動
|
| | | | 325,000 | | | | | | — | | |
經營性資產和負債變動: | | | | | | | | | | | | | |
預付費用
|
| | | | 13,938 | | | | | | 46,895 | | |
其他應收賬款
|
| | | | — | | | | | | 3,508 | | |
應付賬款
|
| | | | 57,714 | | | | | | 19,114 | | |
應計費用
|
| | | | 521,700 | | | | | | 289,289 | | |
應付所得税
|
| | | | (1,138,504) | | | | | | 1,195,769 | | |
經營活動中使用的淨現金
|
| | | | (1,789,134) | | | | | | (547,392) | | |
投資活動 | | | | | | | | | | | | | |
將現金存入信託賬户
|
| | | | (1,374,491) | | | | | | — | | |
從信託賬户分配的現金
|
| | | | 63,919,253 | | | | | | 670,774,520 | | |
投資活動提供的現金淨額
|
| | | | 62,544,762 | | | | | | 670,774,520 | | |
融資活動 | | | | | | | | | | | | | |
A類普通股贖回
|
| | | | (63,919,253) | | | | | | (669,914,136) | | |
流動資金貸款現金
|
| | | | 400,000 | | | | | | — | | |
應付延期票據的收益
|
| | | | 1,374,491 | | | | | | 333,935 | | |
用於融資活動的現金淨額
|
| | | | (62,144,762) | | | | | | (669,580,201) | | |
現金淨變化
|
| | | | (1,389,134) | | | | | | 646,927 | | |
現金—年初
|
| | |
|
1,397,296
|
| | | |
|
750,369
|
| |
現金—年底
|
| | | $ | 8,162 | | | | | $ | 1,397,296 | | |
補充現金流信息 | | | | | | | | | | | | | |
繳納所得税的現金
|
| | | $ | 1,190,035 | | | | | $ | — | | |
非現金融資和投資活動的補充披露
|
| | | | | | | | | | | | |
普通股贖回應計的消費税負債
|
| | | $ | 639,193 | | | | | $ | — | | |
| | |
2023
|
| |
2022
|
| ||||||||||||||||||
| | |
A類
|
| |
B類
|
| |
A類
|
| |
B類
|
| ||||||||||||
每股基本和稀釋後淨(虧損)收益 | | | | | | | | | | | | | | | | | | | | | | | | | |
分子: | | | | | | | | | | | | | | | | | | | | | | | | | |
淨(虧損)收入分攤
|
| | | $ | (1,271,419) | | | | | $ | (4,723,082) | | | | | $ | 18,727,526 | | | | | $ | 5,467,224 | | |
分母: | | | | | | | | | | | | | | | | | | | | | | | | | |
基本和稀釋後加權平均流通股
|
| | | | 5,047,364 | | | | | | 18,750,000 | | | | | | 64,226,579 | | | | | | 18,750,000 | | |
每股基本和稀釋後淨(虧損)收益
|
| | | $ | (0.25) | | | | | $ | (0.25) | | | | | $ | 0.29 | | | | | $ | 0.29 | | |
| | |
2023年12月31日
|
| |
2022年12月31日
|
| ||||||
遞延納税資產(負債) | | | | | | | | | | | | | |
啟動和組織成本
|
| | | $ | 394,830 | | | | | $ | 234,069 | | |
應計費用
|
| | | | 268,502 | | | | | | 140,810 | | |
遞延税金資產(負債)合計
|
| | | | 663,332 | | | | | | 374,879 | | |
估值免税額
|
| | | | (663,332) | | | | | | (374,879) | | |
遞延税項資產(負債)扣除免税額後的淨額
|
| | | $ | — | | | | | $ | — | | |
| | |
截至的年度
|
| |||||||||
| | |
12月31日
2023
|
| |
12月31日
2022
|
| ||||||
聯邦政府 | | | | | | | | | | | | | |
當期費用
|
| | | $ | 65,469 | | | | | $ | 995,966 | | |
遞延福利(費用)
|
| | | | 247,488 | | | | | | 220,738 | | |
州和地方 | | | | | | | | | | | | | |
當前
|
| | | | — | | | | | | 217,252 | | |
延期
|
| | | | 40,965 | | | | | | 55,054 | | |
估值免税額變動
|
| | | | (288,453) | | | | | | (275,792) | | |
所得税撥備
|
| | | $ | 65,469 | | | | | $ | 1,213,218 | | |
| | |
2023
|
| |
2022
|
| ||||||
法定聯邦所得税率(福利)
|
| | | | 21.0% | | | | | | 21.0% | | |
衍生權證負債和遠期權益的公允價值變動
|
| | | | (17.6)% | | | | | | (17.7)% | | |
估值免税額變動
|
| | | | (4.1)% | | | | | | 0.7% | | |
所得税費用
|
| | | | (0.7)% | | | | | | 4.0% | | |
説明
|
| |
級別
|
| |
2023年12月31日
|
| ||||||
負債: | | | | | | | | | | | | | |
私募認股權證
|
| | | | 2 | | | | | $ | 3,468,000 | | |
公開認股權證
|
| | | | 1 | | | | | $ | 5,737,500 | | |
遠期權益
|
| | | | 3 | | | | | $ | 325,000 | | |
説明
|
| |
級別
|
| |
2022年12月31日
|
| ||||||
負債: | | | | | | | | | | | | | |
私募認股權證
|
| | | | 2 | | | | | $ | 1,700,000 | | |
公開認股權證
|
| | | | 1 | | | | | $ | 2,812,500 | | |
| | |
聚合
私人 認股權證 |
| |
公共
認股權證 |
| |
保修期
責任 |
| |||||||||
截至2022年12月31日的公允價值
|
| | | $ | 1,700,000 | | | | | $ | 2,812,500 | | | | | $ | 4,512,500 | | |
公允價值變動
|
| | | | 1,768,000 | | | | | | 2,925,000 | | | | | | 4,693,000 | | |
截至2023年12月31日的公允價值
|
| | | $ | 3,468,000 | | | | | $ | 5,737,500 | | | | | $ | 9,205,500 | | |
| | |
股權
前進 |
| |||
截至2022年12月31日的公允價值
|
| | | $ | — | | |
成立時的公允價值,2023年11月1日
|
| | | | 325,000 | | |
公允價值變動
|
| | | | — | | |
截至2023年12月31日的公允價值
|
| | | $ | 325,000 | | |
估值技術
|
| |
無法觀察到的輸入
|
| |
金額
|
|
蒙特卡羅模擬 | | |
波動性
|
| |
27%
|
|
| | |
信用調整後的貼現率
|
| |
35%
|
|
| | |
交易概率
|
| |
4%
|
|
|
租賃條款摘要*
|
| |||
| 開工日期: | | | 2024年4月29日 | |
| 地址: | | | 科羅拉多州利特爾頓聖達菲南路5701號,郵編:80120 | |
| 店鋪的平方鏡頭: | | | 平方英尺 | |
| 大樓的正方形鏡頭 | | | 平方英尺 | |
|
租户的比例份額
運營費用(如果適用) |
| | 100.00% | |
| 期限: | | | 大約10年 | |
| 基本租金: | | | 每月228,500美元(每年增長2%) | |
|
房東:
內華達州公司CONX Corp. |
| |
租户:
科羅拉多州有限責任公司Dish Wireless L.L.C. |
|
|
名稱:
ITS: |
| |
名稱:
ITS: |
|
|
名稱:
標題:
|
| | | |
|
地址:
|
| | | |