|
關於本招股説明書
|
| | | | 1 | | |
|
選定的定義
|
| | | | 2 | | |
|
有關前瞻性陳述的警示説明
|
| | | | 5 | | |
|
招股説明書摘要
|
| | | | 7 | | |
|
產品
|
| | | | 11 | | |
|
風險因素
|
| | | | 12 | | |
|
使用收益
|
| | | | 37 | | |
|
我們普通庫存的市場價格
|
| | | | 38 | | |
|
未經審計的備考簡明合併財務信息
|
| | | | 39 | | |
|
業務描述
|
| | | | 54 | | |
|
DHAC管理層對財務狀況和經營成果的討論和分析
|
| | | | 68 | | |
|
管理層對VSEE Lab財務狀況和運營結果的討論和分析
|
| | | | 74 | | |
|
管理層對IDOC財務狀況和運營結果的討論和分析
|
| | | | 84 | | |
|
管理
|
| | | | 96 | | |
|
高管薪酬
|
| | | | 100 | | |
|
某些關係和關聯方交易
|
| | | | 102 | | |
|
證券的實益所有權
|
| | | | 110 | | |
|
私人安置交易的描述
|
| | | | 112 | | |
|
賣出股東
|
| | | | 114 | | |
|
我們的證券説明
|
| | | | 116 | | |
|
證券法對轉售我們的證券的限制
|
| | | | 133 | | |
|
配送計劃
|
| | | | 134 | | |
|
法律事務
|
| | | | 136 | | |
|
專家
|
| | | | 136 | | |
|
您可以在哪裏找到更多信息
|
| | | | 136 | | |
|
財務報表索引
|
| | | | F-1 | | |
| 贊助商(1)(2)(4) | | | | | 2,665,250 | | | | | | 16.7% | | |
|
贊助商子公司(2)(3)
|
| | | | 936,300 | | | | | | 5.9% | | |
|
現任管理層、董事會和顧問
|
| | | | 301,750 | | | | | | 1.9% | | |
|
需要贖回股票的公眾股東(6)
|
| | | | 114,966 | | | | | | 0.7% | | |
|
VSee
|
| | | | 5,246,354 | | | | | | 32.9% | | |
|
IDOC
|
| | | | 4,950,000 | | | | | | 31.1% | | |
|
ANP(5)
|
| | | | 437,000 | | | | | | 2.7% | | |
|
橋樑投資者(4)(5)(7)
|
| | | | 950,375 | | | | | | 6.0% | | |
|
量子投資者(3)(4)
|
| | | | 300,000 | | | | | | 1.9% | | |
|
其他股東(8)
|
| | | | 27,000 | | | | | | 0.2% | | |
| 贊助商(1)(2)(4) | | | | | 2,700,250 | | | | | | 15.8% | | |
|
贊助商子公司(2)(3)
|
| | | | 1,080,100 | | | | | | 6.3% | | |
|
現任管理層、董事會和顧問
|
| | | | 301,750 | | | | | | 1.8% | | |
|
需要贖回股票的公眾股東(6)
|
| | | | 114,966 | | | | | | 0.7% | | |
|
VSee
|
| | | | 5,246,354 | | | | | | 30.7% | | |
|
IDOC
|
| | | | 4,950,000 | | | | | | 28.9% | | |
| ANP(5) | | | | | 874,000 | | | | | | 5.1% | | |
|
橋樑投資者(4)(5)(7)
|
| | | | 1,220,749 | | | | | | 7.1% | | |
|
量子投資者(3)(4)
|
| | | | 600,000 | | | | | | 3.5% | | |
|
其他股東(8)
|
| | | | 27,000 | | | | | | 0.2% | | |
| 贊助商(1)(2)(4) | | | | | 2,805,250 | | | | | | 13.6% | | |
|
贊助商子公司(2)(3)
|
| | | | 1,511,500 | | | | | | 7.3% | | |
|
現任管理層、董事會和顧問
|
| | | | 301,750 | | | | | | 1.5% | | |
|
需要贖回股票的公眾股東(6)
|
| | | | 114,966 | | | | | | 0.6% | | |
|
VSee
|
| | | | 5,246,354 | | | | | | 25.4% | | |
|
IDOC
|
| | | | 4,950,000 | | | | | | 23.9% | | |
| ANP(5) | | | | | 2,185,000 | | | | | | 10.6% | | |
|
橋樑投資者(4)(5)(7)
|
| | | | 2,031,872 | | | | | | 9.8% | | |
|
量子投資者(3)(4)
|
| | | | 1,500,000 | | | | | | 7.3% | | |
|
其他股東(8)
|
| | | | 27,000 | | | | | | 0.1% | | |
| | |
截止日期
持股 |
| |||
加權平均股票計算,基本和攤薄 | | | | | | | |
DHAC公開股票
|
| | | | 114,966 | | |
DHAC贊助商分支機構
|
| | | | 936,300 | | |
DHAC發起人和董事股份
|
| | | | 2,967,000 | | |
橋樑投資者
|
| | | | 630,000 | | |
AGP承銷商
|
| | | | 437,000 | | |
其他當前股東
|
| | | | 27,000 | | |
VSee在業務合併中發行的公司股票
|
| | | | 5,246,354 | | |
業務合併中發行的iDoc公司股份
|
| | | | 4,950,000 | | |
加權平均流通股
|
| | | | 15,308,620 | | |
| | |
(A)
VSEE (歷史) |
| |
(A)
IDOC (歷史) |
| |
(B)
DHAC (歷史) |
| |
交易
會計 調整 (實際 贖回) |
| | | | |
形式
組合 (實際 贖回) |
| |||||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 689,280 | | | | | | 74,184 | | | | | $ | 724 | | | | | | 1,400,355 | | | |
A
|
| | | $ | 1,488,488 | | |
| | | | | | | | | | | | | | | | | | | | | | | (2,590,305) | | | |
C
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 2,700,000 | | | |
D
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (170,000) | | | |
G
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (365,750) | | | |
I
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (250,000) | | | |
M
|
| | | | | | |
應收賬款
|
| | | | 627,395 | | | | | | 2,964,616 | | | | | | — | | | | | | — | | | | | | | | | 3,592,011 | | |
關聯方到期
|
| | | | — | | | | | | 1,047,771 | | | | | | — | | | | | | (210,508) | | | |
L
|
| | | | 837,263 | | |
預付和其他流動資產
|
| | | | 102,325 | | | | | | 140,665 | | | | | | — | | | | | | 210,000 | | | |
C
|
| | | | 452,990 | | |
流動資產總額
|
| | | | 1,419,000 | | | | | | 4,227,236 | | | | | | 724 | | | | | | 723,792 | | | | | | | | | 6,370,752 | | |
客户列表
|
| | | | — | | | | | | — | | | | | | — | | | | | | 5,302,497 | | | |
F
|
| | | | 5,302,497 | | |
商品名稱
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,376,002 | | | |
F
|
| | | | 1,376,002 | | |
使用權資產
|
| | | | — | | | | | | 1,316,153 | | | | | | — | | | | | | — | | | | | | | | | 1,316,153 | | |
固定資產
|
| | | | 11,779 | | | | | | 110,296 | | | | | | — | | | | | | — | | | | | | | | | 122,075 | | |
應收票據
|
| | | | — | | | | | | 245,500 | | | | | | — | | | | | | — | | | | | | | | | 245,500 | | |
商譽
|
| | | | — | | | | | | — | | | | | | — | | | | | | 44,877,668 | | | |
F
|
| | | | 44,877,668 | | |
遞延納税資產
|
| | | | — | | | | | | 563,094 | | | | | | — | | | | | | — | | | | | | | | | 563,094 | | |
押金
|
| | | | — | | | | | | 20,720 | | | | | | — | | | | | | — | | | | | | | | | 20,720 | | |
信託賬户中持有的現金和有價證券
|
| | | | — | | | | | | — | | | | | | 1,386,490 | | | | | | (1,400,355) | | | |
A
|
| | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | 13,865 | | | |
A
|
| | | | | | |
總資產
|
| | | $ | 1,430,779 | | | | | $ | 6,482,999 | | | | | $ | 1,387,214 | | | | | | 50,893,469 | | | | | | | | $ | 60,194,461 | | |
負債和股東權益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
應付賬款和應計賬款
負債 |
| | | $ | 1,819,512 | | | | | | 1,804,892 | | | | | $ | 3,642,780 | | | | | | (519,829) | | | |
C
|
| | | $ | 6,656,805 | | |
| | | | | | | | | | | | | | | | | | | | | | | (90,550) | | | |
G
|
| | | | | | |
遞延收入
|
| | | | — | | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | | | | 20,000 | | |
應交消費税
|
| | | | — | | | | | | — | | | | | | 72,396 | | | | | | — | | | | | | | | | 72,396 | | |
應付所得税
|
| | | | — | | | | | | — | | | | | | 187,225 | | | | | | — | | | | | | | | | 187,225 | | |
使用權責任
|
| | | | — | | | | | | 698,480 | | | | | | — | | | | | | — | | | | | | | | | 698,480 | | |
授信額度
|
| | | | — | | | | | | 456,097 | | | | | | — | | | | | | — | | | | | | | | | 456,097 | | |
遞延收入
|
| | | | 1,371,527 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 1,371,527 | | |
應付貼現費
|
| | | | — | | | | | | 491,974 | | | | | | — | | | | | | (250,000) | | | |
M
|
| | | | 241,974 | | |
應付票據
|
| | | | 550,000 | | | | | | 1,581,183 | | | | | | 926,500 | | | | | | (926,500) | | | |
G
|
| | | | 1,026,183 | | |
| | | | | | | | | | | | | | | | | | | | | | | (1,105,000) | | | |
H
|
| | | | | | |
購股到期
|
| | | | 135,000 | | | | | | — | | | | | | — | | | | | | (135,000) | | | |
E
|
| | | | — | | |
橋注
|
| | | | 600,000 | | | | | | 600,000 | | | | | | — | | | | | | (1,200,000) | | | |
K
|
| | | | — | | |
交易所的應計利息
備註: |
| | | | — | | | | | | — | | | | | | 78,061 | | | | | | — | | | | | | | | | 78,061 | | |
附加橋樑註釋
|
| | | | — | | | | | | — | | | | | | 156,564 | | | | | | — | | | | | | | | | 156,566 | | |
兑換票據
|
| | | | — | | | | | | — | | | | | | 2,814,359 | | | | | | — | | | | | | | | | 2,814,359 | | |
延期通知,扣除折扣
|
| | | | — | | | | | | — | | | | | | 285,614 | | | | | | (285,614) | | | |
I
|
| | | | — | | |
| | |
(A)
VSEE (歷史) |
| |
(A)
IDOC (歷史) |
| |
(B)
DHAC (歷史) |
| |
交易
會計 調整 (假設沒有 額外的 贖回) |
| | | | |
形式
組合 (假設沒有 贖回) |
| |||||||||||||||
擴展註釋-分叉
衍生產品 |
| | | | — | | | | | | — | | | | | | 22,868 | | | | | | (22,868) | | | |
I
|
| | | | — | | |
C
|
| | | | — | | | | | | — | | | | | | 189,764 | | | | | | 500,000 | | | |
J
|
| | | | 689,764 | | |
Quantum可轉換票據,扣除折扣後
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,000,000 | | | |
D
|
| | | | 3,000,000 | | |
關聯方墊款
|
| | | | 338,506 | | | | | | 500,000 | | | | | | 592,800 | | | | | | (241,101) | | | |
G
|
| | | | 979,940 | | |
| | | | | | | | | | | | | | | | | | | | | | | (210,508) | | | |
L
|
| | | | | | |
流動負債總額
|
| | | | 4,814,257 | | | | | | 6,152,626 | | | | | | 8,968,931 | | | | | | (1,486,970) | | | | | | | | | 18,448,844 | | |
延期承保費
應付款 |
| | | | — | | | | | | — | | | | | | 4,370,000 | | | | | | (4,370,000) | | | |
C
|
| | | | — | | |
應付票據
|
| | | | — | | | | | | 1,500,600 | | | | | | — | | | | | | — | | | | | | | | | 1,500,600 | | |
使用權責任,當前部分較少
|
| | | | — | | | | | | 885,940 | | | | | | — | | | | | | — | | | | | | | | | 885,940 | | |
總負債
|
| | | | 4,814,257 | | | | | | 8,539,166 | | | | | | 13,338,931 | | | | | | (5,856,970) | | | | | | | | | 20,835,384 | | |
可能贖回的普通股
|
| | | | — | | | | | | — | | | | | | 1,281,957 | | | | | | (1,295,822) | | | |
B
|
| | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | 13,865 | | | |
A
|
| | | | | | |
| | | | | — | | | | | | — | | | | | | 1,281,957 | | | | | | (1,281,957) | | | | | | | | | — | | |
股東權益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Serries A Preferred
|
| | | | 37 | | | | | | — | | | | | | — | | | | | | (37) | | | |
E
|
| | | | — | | |
A-1系列首選
|
| | | | 123 | | | | | | — | | | | | | — | | | | | | (123) | | | |
E
|
| | | | — | | |
普通股
|
| | | | 1,000 | | | | | | 4,978 | | | | | | 350 | | | | | | (1,000) | | | |
E
|
| | | | 1,470 | | |
| | | | | | | | | | | | | | | | | | | | | | | 11 | | | |
B
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (4,483) | | | |
F
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 525 | | | |
E
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 60 | | | |
K
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 29 | | | |
H
|
| | | | | | |
新增實收資本
|
| | | | 6,026,457 | | | | | | 209,521 | | | | | | 550,246 | | | | | | (13,865) | | | |
A
|
| | | | 51,359,131 | | |
| | | | | | | | | | | | | | | | | | | | | | | 1,295,811 | | | |
B
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (13,941,934) | | | |
E
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 1,268,000 | | | |
G
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 49,289,984 | | | |
F
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 4,370,000 | | | |
C
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 1,104,971 | | | |
H
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 1,199,940 | | | |
K
|
| | | | | | |
累計虧損
|
| | | | (9,117,796) | | | | | | (2,270,666) | | | | | | (13,784,270) | | | | | | 13,865 | | | |
A
|
| | | | (12,001,524) | | |
| | | | | | | | | | | | | | | | | | | | | | | (1,860,476) | | | |
C
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (300,000) | | | |
D
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 2,270,666 | | | |
F
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 13,784,270 | | | |
E
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (57,268) | | | |
I
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (500,000) | | | |
J
|
| | | | | | |
非控股權益
|
| | | | (293,299) | | | | | | — | | | | | | — | | | | | | 293,299 | | | |
E
|
| | | | — | | |
股東權益合計
|
| | | | (3,383,478) | | | | | | (2,056,167) | | | | | | (13,233,674) | | | | | | 58,032,396 | | | | | | | | | 39,359,077 | | |
負債總額和股東'
股權 |
| | | $ | 1,430,779 | | | | | $ | 6,482,999 | | | | | $ | 1,387,214 | | | | | | 50,893,469 | | | | | | | | $ | 60,194,461 | | |
| | |
VSEE
(歷史) |
| |
IDOC
(歷史) |
| |
DHAC
(歷史) |
| |
交易
會計 調整 (實際 贖回) |
| | | | |
形式
組合 (實際 贖回) |
| |||||||||||||||
VSee收入
|
| | | $ | 1,495,995 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | | | | $ | 1,495,995 | | |
患者費用
|
| | | | — | | | | | | 1,121,355 | | | | | | — | | | | | | — | | | | | | | | | 1,121,355 | | |
遠程醫療費用
|
| | | | — | | | | | | 512,710 | | | | | | — | | | | | | — | | | | | | | | | 512,710 | | |
機構費用
|
| | | | — | | | | | | 5,700 | | | | | | — | | | | | | — | | | | | | | | | 5,700 | | |
總收入
|
| | | | 1,495,995 | | | | | | 1,639,765 | | | | | | — | | | | | | — | | | | | | | | | 3,135,760 | | |
收入成本
|
| | | | 386,253 | | | | | | 400,563 | | | | | | — | | | | | | — | | | | | | | | | 786,816 | | |
毛利/(虧損)
|
| | | | 1,109,742 | | | | | | 1,239,202 | | | | | | — | | | | | | — | | | | | | | | | 2,348,944 | | |
成本和費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
薪酬及相關福利
|
| | | | 893,577 | | | | | | 402,333 | | | | | | — | | | | | | — | | | | | | | | | 1,295,910 | | |
一般和行政
|
| | | | 151,348 | | | | | | 288,684 | | | | | | 674,262 | | | | | | — | | | | | | | | | 1,114,294 | | |
預付費
|
| | | | — | | | | | | 110,182 | | | | | | — | | | | | | — | | | | | | | | | 110,182 | | |
客户名單攤銷
|
| | | | — | | | | | | — | | | | | | — | | | | | | 132,562 | | | |
C
|
| | | | 132,562 | | |
運營費用
|
| | | | 26,338 | | | | | | 92,000 | | | | | | — | | | | | | — | | | | | | | | | 118,338 | | |
總成本和費用
|
| | | | 1,071,263 | | | | | | 893,199 | | | | | | 674,262 | | | | | | 132,562 | | | | | | | | | 2,771,286 | | |
營業虧損
|
| | | | 38,479 | | | | | | 346,003 | | | | | | (674,262) | | | | | | (132,562) | | | | | | | | | (422,342) | | |
利息支出
|
| | | | (9,310) | | | | | | (78,714) | | | | | | (113,989) | | | | | | (717,268) | | | |
D
|
| | | | (919,281) | | |
默認利息
|
| | | | — | | | | | | — | | | | | | (20,296) | | | | | | — | | | | | | | | | (20,296) | | |
附加過橋票據的初始公允價值
|
| | | | — | | | | | | — | | | | | | 3,851 | | | | | | — | | | | | | | | | 3,851 | | |
額外過橋票據公允價值變動
|
| | | | — | | | | | | — | | | | | | (2,133) | | | | | | — | | | | | | | | | (2,133) | | |
交易所票據公允價值變動
|
| | | | — | | | | | | — | | | | | | (192,801) | | | | | | — | | | | | | | | | (192,801) | | |
ELOC公允價值變動
|
| | | | — | | | | | | — | | | | | | 13,956 | | | | | | — | | | | | | | | | 13,956 | | |
延期票據公允價值變更
嵌入式衍生品 |
| | | | — | | | | | | — | | | | | | 4 | | | | | | — | | | | | | | | | 4 | | |
其他收入(費用)
|
| | | | — | | | | | | (18,200) | | | | | | — | | | | | | — | | | | | | | | | (18,200) | | |
信託賬户中的投資賺取利息
|
| | | | — | | | | | | — | | | | | | 17,853 | | | | | | (17,853) | | | |
A
|
| | | | — | | |
税前收入(損失)
|
| | | | 29,169 | | | | | | 249,089 | | | | | | (967,817) | | | | | | (867,683) | | | | | | | | | (1,557,242) | | |
税金撥備
|
| | | | — | | | | | | (55,603) | | | | | | — | | | | | | 55,603 | | | |
F
|
| | | | — | | |
淨虧損
|
| | | $ | 29,169 | | | | | $ | 193,486 | | | | | $ | (967,817) | | | | | $ | (812,080) | | | | | | | | $ | (1,557,242) | | |
加權平均流通股、基本股和稀釋股
|
| | | | 9,998,446 | | | | | | 4,978 | | | | | | 4,096,353 | | | | | | 10,264,555 | | | | | | | | | 14,360,908 | | |
每股基本和攤薄淨虧損
|
| | | $ | (0.00) | | | | | $ | 38.87 | | | | | $ | (0.27) | | | | | | | | | | | | | | $ | (0.10) | | |
| | |
VSEE
(歷史) |
| |
IDOC
(歷史) |
| |
DHAC
(歷史) |
| |
交易
會計 調整 (假設沒有 贖回) |
| | | | |
形式
組合 (假設沒有 額外的 贖回) |
| |||||||||||||||
VSee收入
|
| | | $ | 5,840,889 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | | | | $ | 5,840,889 | | |
患者費用
|
| | | | — | | | | | | 3,475,666 | | | | | | — | | | | | | — | | | | | | | | | 3,475,666 | | |
遠程醫療費用
|
| | | | — | | | | | | 2,434,210 | | | | | | — | | | | | | — | | | | | | | | | 2,434,210 | | |
機構費用
|
| | | | — | | | | | | 716,314 | | | | | | — | | | | | | — | | | | | | | | | 716,314 | | |
總收入
|
| | | | 5,840,889 | | | | | | 6,626,190 | | | | | | — | | | | | | — | | | | | | | | | 12,467,079 | | |
收入成本
|
| | | | 1,933,195 | | | | | | 2,451,633 | | | | | | — | | | | | | — | | | | | | | | | 4,384,828 | | |
毛利/(虧損)
|
| | | | 3,907,694 | | | | | | 4,174,557 | | | | | | — | | | | | | — | | | | | | | | | 8,082,251 | | |
成本和費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
薪酬及相關福利
|
| | | | 4,417,028 | | | | | | 2,044,822 | | | | | | — | | | | | | 804,774 | | | |
E
|
| | | | 7,266,624 | | |
一般和行政
|
| | | | 962,616 | | | | | | 6,052,031 | | | | | | 2,593,765 | | | | | | — | | | | | | | | | 9,608,412 | | |
預付費
|
| | | | — | | | | | | 87,886 | | | | | | — | | | | | | — | | | | | | | | | 87,886 | | |
客户名單攤銷
|
| | | | — | | | | | | — | | | | | | — | | | | | | 530,250 | | | |
C
|
| | | | 530,250 | | |
運營費用
|
| | | | 86,799 | | | | | | 358,471 | | | | | | — | | | | | | 1,860,476 | | | |
B
|
| | | | 907,737 | | |
總成本和費用
|
| | | | 5,466,443 | | | | | | 8,543,210 | | | | | | 2,593,765 | | | | | | 3,195,500 | | | | | | | | | 19,798,918 | | |
營業虧損
|
| | | | (1,558,749) | | | | | | (4,368,653) | | | | | | (2,593,765) | | | | | | (3,195,500) | | | | | | | | | (11,716,667) | | |
利息支出
|
| | | | (191,323) | | | | | | (317,048) | | | | | | (598,355) | | | | | | (717,268) | | | |
D
|
| | | | (1,823,994) | | |
默認利息
|
| | | | — | | | | | | — | | | | | | (1,579,927) | | | | | | — | | | | | | | | | (1,579,927) | | |
債務減免收益
|
| | | | 107,862 | | | | | | 107,862 | | | | | | — | | | | | | — | | | | | | | | | 215,724 | | |
附加橋樑的初始公允價值
備註: |
| | | | — | | | | | | — | | | | | | 11,111 | | | | | | — | | | | | | | | | 11,111 | | |
應收賬款C的初始公允價值
|
| | | | — | | | | | | — | | | | | | (204,039) | | | | | | — | | | | | | | | | (204,039) | | |
額外過橋票據公允價值變動
|
| | | | — | | | | | | — | | | | | | (2,726) | | | | | | — | | | | | | | | | (2,726) | | |
交易所票據公允價值變動
|
| | | | — | | | | | | — | | | | | | (97,814) | | | | | | — | | | | | | | | | (97,814) | | |
ELOC公允價值變動
|
| | | | — | | | | | | — | | | | | | 319 | | | | | | — | | | | | | | | | 319 | | |
橋票據嵌入衍生產品的公允價值變動
|
| | | | 90,200 | | | | | | 90,200 | | | | | | 120,267 | | | | | | — | | | | | | | | | 300,667 | | |
擴展票據嵌入衍生產品的公允價值變動
|
| | | | — | | | | | | — | | | | | | 1,630 | | | | | | — | | | | | | | | | 1,630 | | |
遠期管道公允價值變動
合同衍生品 |
| | | | — | | | | | | — | | | | | | 170,666 | | | | | | — | | | | | | | | | 170,666 | | |
其他收入(費用)
|
| | | | (20,114) | | | | | | (338,813) | | | | | | — | | | | | | — | | | | | | | | | (358,927) | | |
減值費用
|
| | | | — | | | | | | (104,076) | | | | | | — | | | | | | | | | | | | | | | (104,076) | | |
持有的投資所賺取的利息
信託帳户 |
| | | | — | | | | | | — | | | | | | 358,767 | | | | | | (358,767) | | | |
A
|
| | | | — | | |
税前虧損
|
| | | | (1,572,124) | | | | | | (4,930,528) | | | | | | (4,413,866) | | | | | | (4,271,535) | | | | | | | | | (15,188,053) | | |
税金撥備
|
| | | | (1,838,490) | | | | | | 1,070,410 | | | | | | — | | | | | | 768,080 | | | |
F
|
| | | | — | | |
淨虧損
|
| | | $ | (3,410,614) | | | | | $ | (3,860,118) | | | | | $ | (4,413,866) | | | | | $ | (3,503,455) | | | | | | | | $ | (15,188,053) | | |
加權平均流通股,
基本和稀釋 |
| | | | 9,998,446 | | | | | | 4,978 | | | | | | 4,096,353 | | | | | | 10,264,555 | | | | | | | | | 14,360,908 | | |
每股基本和攤薄淨虧損
|
| | | $ | (0.34) | | | | | $ | (775.44) | | | | | $ | (1.08) | | | | | | | | | | | | | | $ | (0.99) | | |
|
客户列表
|
| | | $ | 5.30 | | |
|
商品名稱
|
| | | | 1.38 | | |
|
淨負債
|
| | | | (2.06) | | |
|
已確認資產和負債總額
|
| | | | 4.62 | | |
|
購買注意事項
|
| | | | (49.50) | | |
|
商譽
|
| | | $ | 44.88 | | |
|
無風險利率
|
| | | | 5.10% | | |
|
預期期限(年)
|
| | | | 1.0 | | |
|
預期波動率
|
| | | | 95.0% | | |
|
行權價
|
| | | $ | 12.11 | | |
|
股價
|
| | | $ | 12.11 | | |
| | |
三個半月
已結束 3月31日 2024(1) |
| |
年終了
12月31日 2023(1) |
| ||||||
預計淨虧損
|
| | | $ | (1,557) | | | | | $ | (15,188) | | |
加權平均流通股 - 基本和稀釋
|
| | | | 15,308,620 | | | | | | 15,308,620 | | |
每股淨虧損 - 基本股和攤薄股
|
| | | $ | (0.10) | | | | | $ | (0.99) | | |
排除的證券:(2) | | | | | | | | | | | | | |
公開認股權證
|
| | | | 11,500,000 | | | | | | 11,500,000 | | |
私募認股權證
|
| | | | 557,000 | | | | | | 557,000 | | |
過橋證
|
| | | | 173,913 | | | | | | 173,913 | | |
延期令
|
| | | | 26,086 | | | | | | 26,086 | | |
量子可轉換票據
|
| | | | 300,000 | | | | | | 300,000 | | |
橋樑可轉換票據。
|
| | | | 320,375 | | | | | | 320,375 | | |
潮汐水由DHAC假設註釋
|
| | | | 292,500 | | | | | | 292,500 | | |
DHAC筆記假設的橋樑
|
| | | | 600,000 | | | | | | 600,000 | | |
根據股票期權計劃將在有效時間發行的股票期權將為
有效時間採用 |
| | | | 803,646 | | | | | | 803,646 | | |
| | |
截至3月31日的三個月
|
| |||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
更改
|
| |
%
|
| ||||||||||||
收入
|
| | | $ | 1,495,995 | | | | | $ | 1,596,268 | | | | | $ | (100,273) | | | | | | (6)% | | |
收入成本
|
| | | | 386,253 | | | | | | 575,322 | | | | | | (189,069) | | | | | | (33)% | | |
毛利
|
| | | | 1,109,742 | | | | | | 1,020,946 | | | | | | 88,796 | | | | | | 9% | | |
運營費用
|
| | | | 1,071,263 | | | | | | 1,658,091 | | | | | | (586,828) | | | | | | (35)% | | |
其他(費用)/收入
|
| | | | (9,310) | | | | | | (1,717) | | | | | | (7,593) | | | | | | 442% | | |
税前淨收益(虧損)
|
| | | | 29,169 | | | | | | (638,862) | | | | | | 668,031 | | | | | | 105% | | |
所得税(費用)福利
|
| | | | — | | | | | | 182,843 | | | | | | (182,843) | | | | | | (100)% | | |
淨收益(虧損)
|
| | | $ | 29,169 | | | | | $ | (456,019) | | | | | $ | 485,188 | | | | | | 106% | | |
| | |
這三個月的費用
截至3月31日 |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
經營活動淨現金
|
| | | $ | 579,286 | | | | | $ | (353,316) | | |
投資活動的現金淨額(用於)
|
| | | $ | (8,740) | | | | | $ | (1,690) | | |
融資活動提供的現金淨額
|
| | | $ | — | | | | | $ | 320,000 | | |
現金零錢
|
| | | $ | 570,546 | | | | | $ | (35,006) | | |
| | |
截至3月31日的三個月
|
| |||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
更改
|
| |
%
|
| ||||||||||||
收入
|
| | | $ | 1,639,765 | | | | | $ | 1,948,691 | | | | | $ | (308,926) | | | | | | (16)% | | |
收入成本
|
| | | | 400,563 | | | | | | 790,133 | | | | | | (389,570) | | | | | | (49)% | | |
毛利
|
| | | | 1,239,202 | | | | | | 1,158,558 | | | | | | 80,644 | | | | | | 7% | | |
運營費用
|
| | | | 893,199 | | | | | | 1,380,942 | | | | | | (487,743) | | | | | | (35)% | | |
其他(費用)/收入
|
| | | | (96,914) | | | | | | (99,253) | | | | | | 2,339 | | | | | | (2)% | | |
税前淨收益(虧損)
|
| | | | 249,089 | | | | | | (321,637) | | | | | | 570,726 | | | | | | 177% | | |
所得税(費用)福利
|
| | | | (55,603) | | | | | | 72,270 | | | | | | (127,873) | | | | | | 177% | | |
税前淨收益(虧損)
|
| | | $ | 193,486 | | | | | $ | (249,367) | | | | | $ | 442,853 | | | | | | 178% | | |
| | |
截至3月31日的三個月
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
淨現金(用於)經營活動
|
| | | $ | 185,120 | | | | | $ | (685,769) | | |
淨現金(用於)投資活動
|
| | | $ | — | | | | | $ | 90,500 | | |
融資活動提供的現金淨額
|
| | | $ | (173,973) | | | | | $ | 483,239 | | |
現金零錢
|
| | | $ | 11,147 | | | | | $ | (112,030) | | |
名稱
|
| |
職位
|
| |
年齡
|
| |||
米爾頓·陳 | | | 董事聯席首席執行官 | | | | | 51 | | |
井上愛思居 | | | 董事聯席首席執行官兼董事長 | | | | | 52 | | |
Jerry·倫納德 | | | 首席財務官兼祕書 | | | | | 56 | | |
凱文·洛德米克 | | | 董事 | | | | | 60 | | |
科林·奧沙利文 | | | 董事 | | | | | 49 | | |
斯科特·梅茨格 | | | 董事 | | | | | 56 | | |
Cydonii V.Fairfax | | | 董事 | | | | | 51 | | |
David·L·維克沙姆 | | | 董事 | | | | | 54 | | |
姓名和職務
|
| |
年
|
| |
工資
($) |
| |
獎金
($) |
| |
選項獎
($)(1) |
| |
所有其他
薪酬 ($)(2) |
| |
合計
($) |
| ||||||||||||||||||
伊莫伊格爾·P·艾西庫
|
| | | | 2023 | | | | | | 180,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 180,000 | | |
聯席首席執行官兼董事長
|
| | | | 2022 | | | | | | 305,667 | | | | | | — | | | | | | — | | | | | | — | | | | | | 305,667 | | |
米爾頓·陳
|
| | | | 2023 | | | | | | 41,666 | | | | | | — | | | | | | — | | | | | | — | | | | | | 41,666 | | |
董事聯席首席執行官
|
| | | | 2022 | | | | | | 137,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | 137,500 | | |
Jerry Leonard
|
| | | | 2023 | | | | | | 143,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | 143,500 | | |
業務發展部高級副總裁
|
| | | | 2022 | | | | | | 183,333.37 | | | | | | — | | | | | | — | | | | | | — | | | | | | 183,333.37 | | |
| | |
選項獎
|
| |||||||||||||||||||||||||||
名稱
|
| |
數量:
證券 底層 未練習 選項 可鍛鍊 (#) |
| |
數量:
證券 底層 未練習 選項 不可行使 (#)(1) |
| |
股權激勵
計劃獎: 數量: 證券 底層 未練習 未發現的選項 (#) |
| |
選項
練習 價格 ($) |
| |
選項
過期 日期 |
| |||||||||||||||
伊莫伊格爾·P·艾西庫
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
米爾頓·陳
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jerry Leonard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
初始股東
|
| |
首字母
方正股份 |
| |
被沒收
個共享 |
| |
當前
方正股份 |
| |||||||||
數字健康贊助商有限責任公司(1)(2)(3)
|
| | | | 3,044,500 | | | | | | 971,250 | | | | | | 2,073,250 | | |
斯科特·沃爾夫
|
| | | | 230,000 | | | | | | 55,000 | | | | | | 175,000 | | |
Daniel·沙利文
|
| | | | 86,250 | | | | | | 11,250 | | | | | | 75,000 | | |
SCS Capital Partners,LLC(2)
|
| | | | 900,000 | | | | | | 400,000 | | | | | | 500,000 | | |
布倫特·威利斯
|
| | | | 8,625 | | | | | | — | | | | | | 8,625 | | |
Frank Ciufo
|
| | | | 8,625 | | | | | | — | | | | | | 8,625 | | |
喬治·麥克內拉奇
|
| | | | 8,625 | | | | | | — | | | | | | 8,625 | | |
斯科特·梅茨格
|
| | | | 8,625 | | | | | | — | | | | | | 8,625 | | |
安德魯·辛格
|
| | | | 5,750 | | | | | | — | | | | | | 5,750 | | |
歐斯特羅小巷
|
| | | | 5,750 | | | | | | — | | | | | | 5,750 | | |
巴茲爾·哈里斯
|
| | | | 5,750 | | | | | | — | | | | | | 5,750 | | |
受益人姓名和地址
|
| |
股份數量
普通股的 個 公司的 實益擁有的 |
| |
第(1)類的百分比
|
| ||||||
公司5%的持股人 | | | | | | | | | | | | | |
數字健康贊助商LLC(我們的贊助商)(2)
|
| | | | 3,222,250(3) | | | | | | 21.08% | | |
Dominion Capital LLC(4)
|
| | | | 803,913(5) | | | | | | 5.41% | | |
公司董事和高管(6) | | | | | | | | | | | | | |
米爾頓·陳
|
| | | | 2,870,069 | | | | | | 19.53% | | |
Imoigele Aisiku
|
| | | | 3,536,990 | | | | | | 24.07% | | |
Jerry Leonard
|
| | | | — | | | | | | — | | |
凱文·洛德米克
|
| | | | — | | | | | | — | | |
科林·奧沙利文
|
| | | | — | | | | | | — | | |
斯科特·梅茨格
|
| | | | 8,625 | | | | | | * | | |
本公司全體董事和高管(6人)
|
| | | | 6,415,684 | | | | | | 43.67% | | |
銷售股東名稱(1)
|
| |
股票數量:
普通股 實益擁有的 在提供之前 |
| |
最大數量為
普通股股份至 根據 提供 本招股説明書 |
| |
股份數量
普通股的 個 提供後擁有的 |
| |||||||||||||||||||||
|
號碼(2)
|
| |
百分比(3)
|
| |
號碼(5)
|
| |
百分比
|
| ||||||||||||||||||||
Dominion Capital LLC(1)
|
| | | | 803,913 | | | | | | 5.41% | | | | | | 2,310,545(4) | | | | | | 50,000 | | | | | | 0.34% | | |
| 其中, | | | X | | | = | | | 向持有人發行的普通股數量; | |
| | | | Y | | | = | | | 正在行使過橋認股權證的普通股數量; | |
| | | | A | | | = | | | 一股普通股的公允市值;和 | |
| | | | B | | | = | | | 行使價。 | |
| 其中, | | | X | | | = | | | 向持有人發行的普通股數量; | |
| | | | Y | | | = | | | 正在行使過橋認股權證的普通股數量; | |
| | | | A | | | = | | | 一股普通股的公允市值;和 | |
| | | | B | | | = | | | 行使價。 | |
| VSee Lab,Inc.經審計的財務報表 | | | | | | | |
|
獨立註冊會計師事務所報告
|
| | | | F-5 | | |
|
截至2023年、2023年和2022年12月31日的綜合資產負債表
|
| | | | F-6 | | |
|
截至2023年和2022年12月31日止年度的合併經營報表
|
| | | | F-7 | | |
|
截至2023年、2023年和2022年12月31日止年度股東權益變動表
|
| | | | F-8 | | |
|
截至2023年、2023年和2022年12月31日止年度的合併現金流量表
|
| | | | F-9 | | |
|
合併財務報表附註
|
| | | | F-10 | | |
| VSee Lab,Inc.未經審計的簡明財務報表 | | | | | | | |
|
2024年3月31日(未經審計)和2023年12月31日的簡明合併資產負債表
|
| | | | F-25 | | |
|
截至2024年3月31日和2024年3月31日止三個月的簡明綜合經營報表
2023年(未經審計) |
| | | | F-26 | | |
|
截至2024年和2023年3月31日止三個月股東赤字變動簡明合併報表(未經審計)
|
| | | | F-27 | | |
|
截至2024年3月31日和2024年3月31日的三個月現金流量表簡明合併報表
2023年(未經審計) |
| | | | F-29 | | |
|
簡明合併財務報表附註
|
| | | | F-30 | | |
| iDoc Virtual Telehealth Solutions,LLC的經審計財務報表 | | | | | | | |
|
獨立註冊會計師事務所報告
|
| | | | F-43 | | |
|
截至2023年、2023年和2022年12月31日的綜合資產負債表
|
| | | | F-44 | | |
|
截至2023年和2022年12月31日止年度的合併經營報表
|
| | | | F-45 | | |
|
截至2023年、2023年和2022年12月31日止年度股東權益變動表
|
| | | | F-46 | | |
|
截至2023年、2023年和2022年12月31日止年度的合併現金流量表
|
| | | | F-47 | | |
|
合併財務報表附註
|
| | | | F-48 | | |
| iDoc Virtual Telehealth Solutions,LLC的未經審計的簡明財務報表 | | | | | | | |
|
2024年3月31日(未經審計)和2023年12月31日的簡明合併資產負債表
|
| | | | F-71 | | |
|
截至2024年3月31日和2024年3月31日止三個月的簡明綜合經營報表
2023年(未經審計) |
| | | | F-72 | | |
|
截至2024年和2023年3月31日止三個月的簡明合併股東權益變動表(未經審計)
|
| | | | F-73 | | |
|
截至2024年3月31日和2024年3月31日的三個月現金流量表簡明合併報表
2023年(未經審計) |
| | | | F-75 | | |
|
簡明合併財務報表附註
|
| | | | F-76 | | |
| 數字健康收購公司經審計的財務報表 | | | | | | | |
|
獨立註冊會計師事務所報告
|
| | | | F-94 | | |
| 財務報表: | | | | | | | |
|
截至2023年12月31日、2023年12月和2022年12月的合併資產負債表
|
| | | | F-95 | | |
|
截至2023年和2022年12月31日止年度的合併經營報表
|
| | | | F-96 | | |
|
截至2023年和2022年12月31日止年度股東赤字合併變動表
|
| | | | F-97 | | |
|
截至2023年、2023年和2022年12月31日止年度的合併現金流量表
|
| | | | F-98 | | |
|
合併財務報表附註
|
| | | | F-99 | | |
| Digital Health Acquisition Corp.的未經審計財務報表 | | | | | | | |
|
截至2024年3月31日(未經審計)和12月31日的簡明合併資產負債表,
2023 |
| | | | F-139 | | |
|
截至2024年和2023年3月31日止三個月的未經審計簡明合併經營報表
|
| | | | F-140 | | |
|
截至2024年和2023年3月31日止三個月未經審計的簡明合併股東赤字變動表
|
| | | | F-141 | | |
|
截至2024年和2023年3月31日止三個月的未經審計簡明合併現金流量表
|
| | | | F-142 | | |
|
未經審計的簡明合併財務報表附註
|
| | | | F-143 | | |
| 合併財務報表 | | | | |
|
獨立註冊會計師事務所報告
|
| |
F-5
|
|
|
截至2023年、2023年和2022年12月31日的綜合資產負債表
|
| |
F-6
|
|
|
截至2023年和2022年12月31日止年度的合併經營報表
|
| |
F-7
|
|
|
截至2023年和2022年12月31日止年度股東赤字合併變動表
|
| |
F-8
|
|
|
截至2023年、2023年和2022年12月31日止年度的合併現金流量表
|
| |
F-9
|
|
|
合併財務報表附註
|
| |
F-10
|
|
| | |
12月31日
2023 |
| |
12月31日
2022 |
| ||||||
資產 | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 118,734 | | | | | $ | 230,664 | | |
應收賬款淨額
|
| | | | 628,480 | | | | | | 389,453 | | |
預付和其他流動資產
|
| | | | 79,920 | | | | | | 139,661 | | |
流動資產總額
|
| | | | 827,134 | | | | | | 759,778 | | |
固定資產淨額
|
| | | | 3,657 | | | | | | — | | |
遞延納税資產
|
| | | | — | | | | | | 1,852,826 | | |
總資產
|
| | | $ | 830,791 | | | | | $ | 2,612,604 | | |
負債和股東虧損 | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | |
應付賬款和應計負債
|
| | | $ | 1,824,408 | | | | | $ | 721,089 | | |
遞延收入
|
| | | | 802,524 | | | | | | 956,561 | | |
因關聯方原因
|
| | | | 338,506 | | | | | | 146,322 | | |
購股到期
|
| | | | 135,000 | | | | | | — | | |
嵌入派生工具
|
| | | | — | | | | | | 273,534 | | |
或有負債
|
| | | | 600,000 | | | | | | — | | |
應付貸款、關聯方、貼現淨額
|
| | | | 323,000 | | | | | | 110,000 | | |
應付票據,扣除貼現後的淨額
|
| | | | 220,000 | | | | | | 407,131 | | |
總負債
|
| | | | 4,243,438 | | | | | | 2,614,637 | | |
承付款和或有事項(附註4) | | | | | | | | | | | | | |
股東虧損 | | | | | | | | | | | | | |
優先股,面值0.0001美元,授權1,701,715股; A系列:
371,715股授權、已發行和已發行股票 |
| | | | 37 | | | | | | 37 | | |
系列A-1:授權發行1,330,000股,已發行和已發行股票1,228,492股
|
| | | | 123 | | | | | | 123 | | |
普通股,面值0.0001美元;授權發行18,000,000股9,998,446股已發行和已發行股票
|
| | | | 1,000 | | | | | | 1,000 | | |
額外實收資本
|
| | | | 6,026,457 | | | | | | 6,026,457 | | |
累計虧損
|
| | | | (9,114,985) | | | | | | (5,666,895) | | |
非控股權益
|
| | | | (325,279) | | | | | | (362,755) | | |
股東虧損總額
|
| | | | (3,412,647) | | | | | | (2,033) | | |
總負債和股東赤字
|
| | | $ | 830,791 | | | | | $ | 2,612,604 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
收入
|
| | | $ | 5,840,889 | | | | | $ | 6,377,760 | | |
銷貨成本
|
| | | | 1,933,195 | | | | | | 1,542,657 | | |
毛利
|
| | | | 3,907,694 | | | | | | 4,835,103 | | |
運營費用 | | | | | | | | | | | | | |
薪酬及相關福利
|
| | | | 4,417,028 | | | | | | 5,015,940 | | |
一般和行政
|
| | | | 962,616 | | | | | | 1,283,172 | | |
交易費用
|
| | | | 86,799 | | | | | | 216,025 | | |
總運營費用
|
| | | | 5,466,443 | | | | | | 6,515,137 | | |
淨營業虧損
|
| | | | (1,558,749) | | | | | | (1,680,034) | | |
其他收入(費用): | | | | | | | | | | | | | |
利息支出
|
| | | | (191,323) | | | | | | (31,868) | | |
其他(費用)收入
|
| | | | (20,114) | | | | | | 156,516 | | |
嵌入衍生工具的公允價值變動
|
| | | | 90,200 | | | | | | (64,731) | | |
債務減免收益
|
| | | | 107,862 | | | | | | — | | |
其他(費用)收入合計
|
| | | | (13,375) | | | | | | 59,917 | | |
所得税前虧損
|
| | | | (1,572,124) | | | | | | (1,620,117) | | |
所得税(費用)福利
|
| | | | (1,838,490) | | | | | | 694,363 | | |
淨虧損
|
| | | | (3,410,614) | | | | | | (925,754) | | |
可歸因於非控股權益的淨收益(虧損)
|
| | | $ | 37,476 | | | | | $ | (89,549) | | |
VSee Lab,Inc.的淨虧損
|
| | | $ | (3,448,090) | | | | | $ | (836,205) | | |
每股基本和攤薄虧損
|
| | | $ | (0.34) | | | | | $ | (0.08) | | |
流通股、基本收益和攤薄收益加權平均數
|
| | | | 9,998,446 | | | | | | 9,998,446 | | |
| | |
系列A
優先股 |
| |
系列A-1
優先股 |
| |
普通股
|
| |
額外的
實收 大寫 |
| |
累計
赤字 |
| |
非:控制
利息 |
| |
合計
|
| |||||||||||||||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||||||||||||||
Balance,2021年12月31日
|
| | | | 371,715 | | | | | $ | 37 | | | | | | 1,228,492 | | | | | $ | 123 | | | | | | 9,998,446 | | | | | $ | 1,000 | | | | | $ | 6,026,457 | | | | | $ | (4,830,690) | | | | | $ | (273,206) | | | | | $ | 923,721 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (836,205) | | | | | | — | | | | | | (836,205) | | |
非控股權益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (89,549) | | | | | | (89,549) | | |
Balance,2022年12月31日
|
| | | | 371,715 | | | | | | 37 | | | | | | 1,228,492 | | | | | | 123 | | | | | | 9,998,446 | | | | | | 1,000 | | | | | | 6,026,457 | | | | | | (5,666,895) | | | | | | (362,755) | | | | | | (2,033) | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,448,090) | | | | | | — | | | | | | (3,448,090) | | |
非控股權益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 37,476 | | | | | | 37,476 | | |
餘額,2023年12月31日
|
| | | | 371,715 | | | | | $ | 37 | | | | | | 1,228,492 | | | | | $ | 123 | | | | | | 9,998,446 | | | | | $ | 1,000 | | | | | $ | 6,026,457 | | | | | $ | (9,114,985) | | | | | $ | (325,279) | | | | | $ | (3,412,647) | | |
| | |
截至的年度
12月31日 |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
淨虧損
|
| | | $ | (3,410,614) | | | | | $ | (925,754) | | |
將淨虧損與經營活動使用的現金淨額進行調整: | | | | | | | | | | | | | |
應付票據貼現攤銷
|
| | | | 93,733 | | | | | | 15,934 | | |
嵌入衍生工具的公允價值變動
|
| | | | (90,200) | | | | | | 64,731 | | |
債務減免收益
|
| | | | (107,862) | | | | | | — | | |
壞賬準備
|
| | | | 32,457 | | | | | | 15,131 | | |
折舊費
|
| | | | 678 | | | | | | — | | |
營運資金要求變更: | | | | | | | | | | | | | |
應收賬款
|
| | | | (271,484) | | | | | | (118,490) | | |
預付和其他流動資產
|
| | | | 59,741 | | | | | | 5,559 | | |
遞延納税資產
|
| | | | 1,852,826 | | | | | | (694,363) | | |
應付賬款和應計負債
|
| | | | 1,169,983 | | | | | | 518,639 | | |
遞延收入
|
| | | | (154,037) | | | | | | 146,515 | | |
因關聯方原因
|
| | | | 192,184 | | | | | | 146,322 | | |
經營活動淨現金
|
| | | | (632,595) | | | | | | (825,776) | | |
投資活動的現金流: | | | | | | | | | | | | | |
購置固定資產
|
| | | | (4,335) | | | | | | — | | |
融資活動的現金淨額
|
| | | | (4,335) | | | | | | — | | |
融資活動的現金流: | | | | | | | | | | | | | |
應付票據收益
|
| | | | 200,000 | | | | | | 600,000 | | |
關聯方應付貸款收益
|
| | | | 190,000 | | | | | | 110,000 | | |
購股負債收益
|
| | | | 135,000 | | | | | | — | | |
融資活動的現金淨額
|
| | | | 525,000 | | | | | | 710,000 | | |
現金及現金等價物淨變化
|
| | | | (111,930) | | | | | | (115,776) | | |
期初現金和現金等價物
|
| | | | 230,664 | | | | | | 346,440 | | |
現金和現金等價物,期末
|
| | | $ | 118,734 | | | | | $ | 230,664 | | |
補充披露現金流量信息 | | | | | | | | | | | | | |
利息支出支付的現金
|
| | | $ | — | | | | | $ | — | | |
繳納所得税的現金
|
| | | $ | — | | | | | $ | 16,000 | | |
| | |
12月31日
2023 |
| |
12月31日
2022 |
| ||||||
辦公設備
|
| | | $ | 3,335 | | | | | $ | — | | |
醫療設備
|
| | | | 1,000 | | | | | | — | | |
| | | | | 4,335 | | | | | | — | | |
減去累計折舊
|
| | | | (678) | | | | | | — | | |
固定資產淨額
|
| | | $ | 3,657 | | | | | $ | — | | |
合併損益表
|
| |
12月31日
2023 |
| |
12月31日
2022 |
| ||||||
當期所得税:
|
| | | $ | | | | | $ | | | ||
當期利潤税
|
| | | | 14,334 | | | | | | — | | |
前幾年的税金
|
| | | | | | | | | | — | | |
遞延税金: | | | | | | | | | | | | | |
遞延税款
|
| | | | (1,994,609) | | | | | | 694,363 | | |
遞延税項
|
| | | | 141,785 | | | | | | — | | |
利潤表中報告的所得税(費用)福利
|
| | | $ | (1,838,490) | | | | | $ | 694,363 | | |
| | |
12月31日
2023 |
| |
12月31日
2022 |
| ||||||
持續經營業務的税前會計(虧損)利潤
|
| | | $ | (1,572,124) | | | | | $ | (1,620,117) | | |
所得税前會計(虧損)利潤
|
| | | | (1,572,124) | | | | | | (1,620,117) | | |
按聯邦法定税率21%計算的聯邦所得税優惠
|
| | | | 330,146 | | | | | | 340,198 | | |
州所得税福利,扣除聯邦福利後
|
| | | | 121,463 | | | | | | 93,644 | | |
永久性差異,淨額
|
| | | | 17,377 | | | | | | 17,892 | | |
其他
|
| | | | 156,123 | | | | | | 242,629 | | |
影響所得税撥備的估值津貼費用
|
| | | | (2,463,599) | | | | | | | | |
合計 | | | | $ | (1,838,490) | | | | | $ | 694,363 | | |
| | |
12月31日
2023 |
| |
12月31日
2022 |
| ||||||
非當前 | | | | | | | | | | | | | |
遞延收入
|
| | | $ | 121,052 | | | | | $ | 9,402 | | |
貸款損失準備金
|
| | | | 9,083 | | | | | | — | | |
固定資產
|
| | | | 16 | | | | | | — | | |
無結轉
|
| | | | 2,333,448 | | | | | | 1,843,424 | | |
估值免税額
|
| | | | (2,463,599) | | | | | | | | |
遞延税金淨資產
|
| | | | — | | | | | | 1,852,826 | | |
反映在資產負債表中: | | | | | | | | | | | | | |
位置如下: | | | | | | | | | | | | | |
遞延納税資產
|
| | | | — | | | | | | 1,852,826 | | |
遞延納税義務
|
| | | | — | | | | | | — | | |
遞延納税資產淨值
|
| | | $ | — | | | | | $ | 1,852,826 | | |
| | |
2023
|
| |
2022
|
| ||||||
截至1月1日的期初餘額
|
| | | $ | 1,852,826 | | | | | $ | 1,158,463 | | |
損益確認期間的税金(費用)/收益
|
| | | | (1,852,826) | | | | | | 694,363 | | |
截至2012年12月31日的期末餘額
|
| | | $ | — | | | | | $ | 1,852,826 | | |
應付票據
|
| |
12月31日
2023 |
| |
12月31日
2022 |
| ||||||
2022年10月6日發行的應付票據(面值:666,667美元)
|
| | | $ | — | | | | | $ | 666,667 | | |
2023年1月12日發行的應付票據(面值:22萬美元)
|
| | | | 220,000 | | | | | | — | | |
應付票據總額和信用額度
|
| | | | 220,000 | | | | | | 666,667 | | |
減去:未攤銷債務貼現,淨額
|
| | | | — | | | | | | (259,536) | | |
賬面價值應付票據總額
|
| | | $ | 220,000 | | | | | $ | 407,131 | | |
| | |
2023年12月31日
|
| |||||||||||||||||||||
| | |
攜帶
值 |
| |
(一級)
|
| |
(二級)
|
| |
(三級)
|
| ||||||||||||
負債: | | | | | | | | | | | | | | | | | | | | | | | | | |
橋注 - 嵌入式衍生產品
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
合計
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | |
2022年12月31日
|
| |||||||||||||||||||||
| | |
攜帶
值 |
| |
(一級)
|
| |
(二級)
|
| |
(三級)
|
| ||||||||||||
負債: | | | | | | | | | | | | | | | | | | | | | | | | | |
橋注 - 嵌入式衍生產品
|
| | | $ | 273,534 | | | | | $ | — | | | | | $ | — | | | | | $ | 273,534 | | |
合計
|
| | | $ | 273,534 | | | | | $ | — | | | | | $ | — | | | | | $ | 273,534 | | |
| | |
11月21日
2023 |
| |
12月31日
2022 |
| |
10月5日
2022 |
| |||||||||
CCC債券利率
|
| | | | — | | | | | | 15.09% | | | | | | 14.09% | | |
提前終止/還款的概率 - BC未完成
|
| | | | — | | | | | | 5% | | | | | | 10% | | |
提前終止/還款 - BC完成或管道完成的概率
|
| | | | — | | | | | | 95% | | | | | | 90% | | |
在2023年3月31日之前完成業務合併的可能性
|
| | | | — | | | | | | 50% | | | | | | 50% | | |
在2023年6月30日之前完成業務合併的可能性
|
| | | | — | | | | | | 50% | | | | | | 50% | | |
隱含波動率
|
| | | | 0.1% | | | | | | 6% | | | | | | 12% | | |
無風險費率
|
| | | | 5.38% | | | | | | 4.76% | | | | | | 4.01% | | |
| | |
12月31日
2023 |
| |
12月31日
2022 |
| ||||||
橋接票據嵌入衍生工具,開始公允價值
|
| | | $ | 273,534 | | | | | $ | — | | |
2022年10月5日的公允價值(初始計量)
|
| | | | — | | | | | | 208,803 | | |
公允價值變動
|
| | | | (92,449) | | | | | | 64,731 | | |
交換協議衍生工具調整(附註9)
|
| | | | (181,085) | | | | | | — | | |
橋接票據嵌入衍生工具,結束公允價值
|
| | | $ | — | | | | | $ | 273,534 | | |
| 簡明財務報表 | | | | | | | |
|
2024年3月31日(未經審計)和2023年12月31日的簡明合併資產負債表
|
| | | | F-25 | | |
|
截至2024年3月31日和2024年3月31日止三個月的簡明綜合經營報表
2023年(未經審計) |
| | | | F-26 | | |
|
截至2024年和2023年3月31日止三個月股東赤字變動簡明合併報表(未經審計)
|
| | | | F-27 | | |
|
截至2024年3月31日和2024年3月31日的三個月現金流量表簡明合併報表
2023年(未經審計) |
| | | | F-29 | | |
|
未經審核簡明合併財務報表附註
|
| | | | F-30 | | |
| | |
3月31日
2024 |
| |
12月31日
2023 |
| ||||||
| | |
(未經審計)
|
| | | | | | | |||
資產 | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 689,280 | | | | | $ | 118,734 | | |
應收賬款淨額
|
| | | | 627,395 | | | | | | 628,480 | | |
預付和其他流動資產
|
| | | | 102,325 | | | | | | 79,920 | | |
流動資產總額
|
| | | | 1,419,000 | | | | | | 827,134 | | |
固定資產淨額
|
| | | | 11,779 | | | | | | 3,657 | | |
總資產
|
| | | $ | 1,430,779 | | | | | $ | 830,791 | | |
負債和股東虧損 | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | |
應付賬款和應計負債
|
| | | $ | 1,819,512 | | | | | $ | 1,824,408 | | |
遞延收入
|
| | | | 1,371,527 | | | | | | 802,524 | | |
因關聯方原因
|
| | | | 338,218 | | | | | | 338,506 | | |
購股到期
|
| | | | 135,000 | | | | | | 135,000 | | |
或有負債
|
| | | | 600,000 | | | | | | 600,000 | | |
應付貸款、關聯方、貼現淨額
|
| | | | 330,000 | | | | | | 323,000 | | |
應付票據,扣除貼現後的淨額
|
| | | | 220,000 | | | | | | 220,000 | | |
總負債
|
| | | | 4,814,257 | | | | | | 4,243,438 | | |
承付款和或有事項(附註4) | | | | | | | | | | | | | |
股東虧損 | | | | | | | | | | | | | |
優先股,面值0.0001美元,授權1,701,715股; A系列:授權、發行和發行的371,715股股票
|
| | | | 37 | | | | | | 37 | | |
系列A-1:授權發行1,330,000股,已發行和已發行股票1,228,492股
|
| | | | 123 | | | | | | 123 | | |
普通股,面值0.0001美元;授權發行18,000,000股9,998,446股已發行和已發行股票
|
| | | | 1,000 | | | | | | 1,000 | | |
額外實收資本
|
| | | | 6,026,457 | | | | | | 6,026,457 | | |
累計虧損
|
| | | | (9,117,796) | | | | | | (9,114,985) | | |
非控股權益
|
| | | | (293,299) | | | | | | (325,279) | | |
股東虧損總額
|
| | | | (3,383,478) | | | | | | (3,412,647) | | |
總負債和股東赤字
|
| | | $ | 1,430,779 | | | | | $ | 830,791 | | |
| | |
截至的三個月
3月31日 |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
收入 | | | | | | | | | | | | | |
訂閲費
|
| | | $ | 1,005,202 | | | | | $ | 1,161,191 | | |
專業服務和其他費用
|
| | | | 327,843 | | | | | | 259,390 | | |
技術工程費用
|
| | | | 162,950 | | | | | | 175,687 | | |
總收入
|
| | | | 1,495,995 | | | | | | 1,596,268 | | |
銷貨成本
|
| | | | 386,253 | | | | | | 575,322 | | |
毛利
|
| | | | 1,109,742 | | | | | | 1,020,946 | | |
運營費用 | | | | | | | | | | | | | |
薪酬及相關福利
|
| | | | 893,577 | | | | | | 1,335,552 | | |
一般和行政
|
| | | | 151,348 | | | | | | 281,253 | | |
交易費用
|
| | | | 26,338 | | | | | | 41,286 | | |
總運營費用
|
| | | | 1,071,263 | | | | | | 1,658,091 | | |
淨營業利潤(虧損)
|
| | | | 38,479 | | | | | | (637,145) | | |
其他收入(費用): | | | | | | | | | | | | | |
利息支出
|
| | | | (9,310) | | | | | | (47,402) | | |
其他收入
|
| | | | — | | | | | | 19,616 | | |
嵌入衍生工具的公允價值變動
|
| | | | — | | | | | | 26,069 | | |
其他費用合計
|
| | | | (9,310) | | | | | | (1,717) | | |
所得税前收入(虧損)
|
| | | | 29,169 | | | | | | (638,862) | | |
所得税優惠
|
| | | | — | | | | | | 182,843 | | |
淨收益(虧損)
|
| | | | 29,169 | | | | | | (456,019) | | |
可歸因於非控股權益的淨收益(虧損)
|
| | | $ | 31,980 | | | | | $ | (4,767) | | |
歸屬於股東的淨虧損
|
| | | $ | (2,811) | | | | | $ | (451,252) | | |
每股基本和攤薄虧損
|
| | | $ | (0.00) | | | | | $ | (0.05) | | |
流通股、基本收益和攤薄收益加權平均數
|
| | | | 9,998,446 | | | | | | 9,998,446 | | |
| | |
系列A
優先股 |
| |
系列A-1
優先股 |
| |
普通股
|
| |
額外的
實收 大寫 |
| |
累計
赤字 |
| |
非:控制
利息 |
| |
合計
|
| |||||||||||||||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||||||||||||||
餘額,2023年12月31日
|
| | | | 371,715 | | | | | $ | 37 | | | | | | 1,228,492 | | | | | $ | 123 | | | | | | 9,998,446 | | | | | $ | 1,000 | | | | | $ | 6,026,457 | | | | | $ | (9,114,985) | | | | | $ | (325,279) | | | | | $ | (3,412,647) | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,811) | | | | | | — | | | | | | (2,811) | | |
非控股權益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 31,980 | | | | | | 31,980 | | |
餘額,2024年3月31日
|
| | | | 371,715 | | | | | $ | 37 | | | | | | 1,228,492 | | | | | $ | 123 | | | | | | 9,998,446 | | | | | $ | 1,000 | | | | | $ | 6,026,457 | | | | | $ | (9,117,796) | | | | | $ | (293,299) | | | | | $ | (3,383,478) | | |
| | |
系列A
優先股 |
| |
系列A-1
優先股 |
| |
普通股
|
| |
額外的
實收 大寫 |
| |
累計
赤字 |
| |
非控制性
利息 |
| |
合計
|
| |||||||||||||||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||||||||||||||
Balance,2022年12月31日
|
| | | | 371,715 | | | | | $ | 37 | | | | | | 1,228,492 | | | | | $ | 123 | | | | | | 9,998,446 | | | | | $ | 1,000 | | | | | $ | 6,026,457 | | | | | $ | (5,666,895) | | | | | $ | (362,755) | | | | | $ | (2,033) | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (451,252) | | | | | | — | | | | | | (451,252) | | |
非控股權益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,767) | | | | | | (4,767) | | |
Balance,2023年3月31日
|
| | | | 371,715 | | | | | $ | 37 | | | | | | 1,228,492 | | | | | $ | 123 | | | | | | 9,998,446 | | | | | $ | 1,000 | | | | | $ | 6,026,457 | | | | | $ | (6,118,147) | | | | | $ | (367,522) | | | | | $ | (458,052) | | |
| | |
截至的三個月
3月31日 |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
淨收益(虧損)
|
| | | $ | 29,169 | | | | | $ | (456,019) | | |
將淨收入(損失)與經營活動使用的淨現金進行調節的調整:
|
| | | | | | | | | | | | |
應付票據貼現攤銷
|
| | | | 7,000 | | | | | | 25,386 | | |
嵌入衍生工具的公允價值變動
|
| | | | — | | | | | | (26,069) | | |
壞賬準備
|
| | | | 9,201 | | | | | | 18,308 | | |
折舊費
|
| | | | 618 | | | | | | 47 | | |
營運資金要求變更: | | | | | | | | | | | | | |
應收賬款
|
| | | | (8,116) | | | | | | (92,933) | | |
預付和其他流動資產
|
| | | | (22,405) | | | | | | 16,150 | | |
遞延納税資產
|
| | | | — | | | | | | (182,841) | | |
應付賬款和應計負債
|
| | | | (4,896) | | | | | | 408,549 | | |
遞延收入
|
| | | | 569,003 | | | | | | (129,418) | | |
因關聯方原因
|
| | | | (288) | | | | | | 65,524 | | |
經營活動淨現金
|
| | | | 579,286 | | | | | | (353,316) | | |
投資活動的現金流: | | | | | | | | | | | | | |
購置固定資產
|
| | | | (8,740) | | | | | | (1,690) | | |
融資活動的現金淨額
|
| | | | (8,740) | | | | | | (1,690) | | |
融資活動的現金流: | | | | | | | | | | | | | |
應付票據收益
|
| | | | — | | | | | | 200,000 | | |
關聯方應付貸款收益
|
| | | | — | | | | | | 120,000 | | |
融資活動的現金淨額
|
| | | | — | | | | | | 320,000 | | |
現金及現金等價物淨變化
|
| | | | 570,546 | | | | | | (35,006) | | |
期初現金和現金等價物
|
| | | | 118,734 | | | | | | 230,664 | | |
現金和現金等價物,期末
|
| | | $ | 689,280 | | | | | $ | 195,658 | | |
補充披露現金流量信息 | | | | | | | | | | | | | |
利息支出支付的現金
|
| | | $ | — | | | | | $ | — | | |
繳納所得税的現金
|
| | | $ | — | | | | | $ | — | | |
| | |
3月31日
2024 |
| |
12月31日
2023 |
| ||||||
辦公設備
|
| | | $ | 5,932 | | | | | $ | 3,335 | | |
醫療設備
|
| | | | 7,143 | | | | | | 1,000 | | |
| | | | | 13,075 | | | | | | 4,335 | | |
減去累計折舊
|
| | | | (1,296) | | | | | | (678) | | |
固定資產淨額
|
| | | $ | 11,779 | | | | | $ | 3,657 | | |
| | |
3月31日
2024 |
| |
3月31日
2023 |
| ||||||
税前收益(虧損)
|
| | | $ | 29,169 | | | | | $ | (456,019) | | |
預計美國所得税(費用)福利法定税率為21%
|
| | | $ | (6,125.49) | | | | | $ | 137,171 | | |
預計2024年3月31日、2024年3月31日和2023年3月31日的法定税率分別為0%和8.84%的州所得税(費用)福利
|
| | | | — | | | | | | 45,672 | | |
估值免税額
|
| | | | 6,125.49 | | | | | | — | | |
所得税優惠總額
|
| | | $ | — | | | | | $ | 182,843 | | |
應付票據
|
| |
3月31日
2024 |
| |
12月31日
2023 |
| ||||||
2023年1月12日發行的應付票據(面值:22萬美元)
|
| | | $ | 220,000 | | | | | $ | 220,000 | | |
應付票據和信用額度合計
|
| | | $ | 220,000 | | | | | $ | 220,000 | | |
| 合併財務報表 | | | | | | | |
|
獨立註冊會計師事務所報告
|
| | | | F-43 | | |
|
截至2023年、2023年和2022年12月31日的綜合資產負債表
|
| | | | F-44 | | |
|
截至2023年和2022年12月31日止年度的合併經營報表
|
| | | | F-45 | | |
|
截至2023年和2022年12月31日止年度股東(赤字)權益合併變動表
|
| | | | F-46 | | |
|
截至2023年、2023年和2022年12月31日止年度的合併現金流量表
|
| | | | F-47 | | |
|
合併財務報表附註
|
| | | | F-48 | | |
| | |
12月31日
2023 |
| |
12月31日
2022 |
| ||||||
資產 | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 63,037 | | | | | $ | 147,685 | | |
應收賬款淨額
|
| | | | 2,266,302 | | | | | | 5,107,835 | | |
關聯方到期
|
| | | | 1,008,101 | | | | | | 678,936 | | |
預付和其他流動資產
|
| | | | 123,205 | | | | | | 100,000 | | |
流動資產總額
|
| | | | 3,460,645 | | | | | | 6,034,456 | | |
應收票據、關聯方
|
| | | | 245,500 | | | | | | 336,000 | | |
使用權資產淨額
|
| | | | 1,422,017 | | | | | | 1,542,249 | | |
無形資產淨值
|
| | | | — | | | | | | 107,076 | | |
遞延納税資產
|
| | | | 598,585 | | | | | | — | | |
押金
|
| | | | 20,720 | | | | | | — | | |
固定資產淨額
|
| | | | 114,044 | | | | | | 38,706 | | |
總資產
|
| | | $ | 5,861,511 | | | | | $ | 8,058,487 | | |
負債和股東(虧損)權益 | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | |
應付賬款
|
| | | $ | 391,923 | | | | | $ | 111,630 | | |
應計負債
|
| | | | 841,514 | | | | | | 650,677 | | |
遞延收入
|
| | | | 20,000 | | | | | | — | | |
應付所得税
|
| | | | — | | | | | | 22,281 | | |
使用權責任
|
| | | | 608,695 | | | | | | 350,962 | | |
授信額度
|
| | | | 456,097 | | | | | | 495,000 | | |
應付貼現費
|
| | | | 660,578 | | | | | | — | | |
應付票據,扣除貼現後的淨額
|
| | | | 1,540,983 | | | | | | 829,505 | | |
收購到期購買
|
| | | | 300,000 | | | | | | 300,000 | | |
或有負債
|
| | | | 600,000 | | | | | | — | | |
嵌入派生工具
|
| | | | — | | | | | | 273,534 | | |
應付借款、關聯方
|
| | | | 200,000 | | | | | | — | | |
流動負債總額
|
| | | | 5,619,790 | | | | | | 3,033,589 | | |
應付票據,減去當期部分,扣除貼現
|
| | | | 1,500,600 | | | | | | 1,808,925 | | |
使用權責任,當前部分較少
|
| | | | 990,774 | | | | | | 1,202,260 | | |
遞延納税義務
|
| | | | — | | | | | | 403,248 | | |
總負債
|
| | | | 8,111,164 | | | | | | 6,448,022 | | |
承付款和或有事項(注11) | | | | | | | | | | | | | |
股東(赤字)權益 | | | | | | | | | | | | | |
普通股,面值1.00美元; 5,000股授權4,978股已發行和流通股
|
| | | | 4,978 | | | | | | 4,978 | | |
額外實收資本
|
| | | | 209,521 | | | | | | 209,521 | | |
累計(赤字)保留收益
|
| | | | (2,464,152) | | | | | | 1,395,966 | | |
股東(赤字)權益總額
|
| | | | (2,249,653) | | | | | | 1,610,465 | | |
負債總額和股東(赤字)權益
|
| | | $ | 5,861,511 | | | | | $ | 8,058,487 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
收入 | | | | | | | | | | | | | |
患者費用
|
| | | $ | 3,475,666 | | | | | $ | 5,398,566 | | |
遠程醫療費用
|
| | | | 2,434,210 | | | | | | 2,053,497 | | |
機構費用
|
| | | | 716,314 | | | | | | 1,057,174 | | |
總收入
|
| | | | 6,626,190 | | | | | | 8,509,237 | | |
銷貨成本
|
| | | | 2,451,633 | | | | | | 3,229,891 | | |
毛利
|
| | | | 4,174,557 | | | | | | 5,279,346 | | |
運營費用 | | | | | | | | | | | | | |
一般和行政
|
| | | | 6,052,031 | | | | | | 1,824,460 | | |
薪酬及相關福利
|
| | | | 2,044,822 | | | | | | 2,688,844 | | |
交易費用
|
| | | | 358,471 | | | | | | 587,852 | | |
專業費
|
| | | | 87,886 | | | | | | 105,996 | | |
總運營費用
|
| | | | 8,543,210 | | | | | | 5,207,152 | | |
淨營業(虧損)利潤
|
| | | | (4,368,653) | | | | | | 72,194 | | |
其他收入(費用): | | | | | | | | | | | | | |
利息支出
|
| | | | (317,048) | | | | | | (152,626) | | |
衍生產品的公允價值變動
|
| | | | 90,200 | | | | | | (64,731) | | |
債務減免收益
|
| | | | 107,862 | | | | | | — | | |
減值費用
|
| | | | (104,076) | | | | | | — | | |
其他(費用)收入
|
| | | | (338,813) | | | | | | 135,570 | | |
其他費用合計
|
| | | | (561,875) | | | | | | (81,787) | | |
所得税前虧損
|
| | | | (4,930,528) | | | | | | (9,593) | | |
所得税優惠(費用)
|
| | | | 1,070,410 | | | | | | (8,531) | | |
淨虧損
|
| | | $ | (3,860,118) | | | | | $ | (18,124) | | |
歸屬於普通股股東的每股淨虧損收入: | | | | | | | | | | | | | |
基礎版
|
| | | $ | (775.4) | | | | | $ | (3.6) | | |
稀釋後的
|
| | | $ | (775.4) | | | | | $ | (3.6) | | |
流通股、基本股和稀釋股的加權平均數
|
| | | | 4,978 | | | | | | 4,978 | | |
| | |
普通股
|
| |
額外的
實收金額 大寫 |
| |
(累計赤字)
留存收益 |
| |
合計
|
| ||||||||||||||||||
| | |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||
餘額2021年12月31日
|
| | | | 4,000 | | | | | $ | 4,000 | | | | | $ | 499 | | | | | $ | 1,414,090 | | | | | $ | 1,418,589 | | |
重新分配現有共享
|
| | | | 957 | | | | | | 957 | | | | | | (957) | | | | | | — | | | | | | — | | |
出售普通股
|
| | | | 21 | | | | | | 21 | | | | | | 209,979 | | | | | | — | | | | | | 210,000 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (18,124) | | | | | | (18,124) | | |
餘額2022年12月31日
|
| | | | 4,978 | | | | | $ | 4,978 | | | | | $ | 209,521 | | | | | $ | 1,395,966 | | | | | $ | 1,610,465 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (3,860,118) | | | | | | (3,860,118) | | |
餘額2023年12月31日
|
| | | | 4,978 | | | | | $ | 4,978 | | | | | $ | 209,521 | | | | | $ | (2,464,152) | | | | | $ | (2,249,653) | | |
| | |
2023
|
| |
2022
|
| ||||||
淨虧損
|
| | | $ | (3,860,118) | | | | | $ | (18,124) | | |
將淨虧損與經營活動使用的現金淨額進行調整: | | | | | | | | | | | | | |
應付票據貼現攤銷
|
| | | | 51,816 | | | | | | 19,712 | | |
使用權資產攤銷
|
| | | | 212,415 | | | | | | 93,541 | | |
減損費用
|
| | | | 104,078 | | | | | | 3,000 | | |
折舊及攤銷
|
| | | | 16,396 | | | | | | 3,776 | | |
壞賬準備
|
| | | | 534,460 | | | | | | 784,519 | | |
嵌入衍生工具的公允價值變動
|
| | | | (90,200) | | | | | | 64,731 | | |
債務減免收益
|
| | | | (107,862) | | | | | | — | | |
應付賬款代理損失
|
| | | | 339,611 | | | | | | — | | |
營運資金要求變更: | | | | | | | | | | | | | |
應收賬款
|
| | | | 2,307,073 | | | | | | (3,114,354) | | |
關聯方到期
|
| | | | (329,165) | | | | | | (177,576) | | |
預付及其他流動資產
|
| | | | (23,205) | | | | | | (72,854) | | |
遞延納税資產
|
| | | | (598,585) | | | | | | — | | |
應付賬款
|
| | | | 280,293 | | | | | | 29,180 | | |
應計負債
|
| | | | 329,310 | | | | | | 258,279 | | |
遞延收入
|
| | | | 20,000 | | | | | | — | | |
應付所得税
|
| | | | (22,281) | | | | | | (394,719) | | |
遞延納税義務
|
| | | | (403,248) | | | | | | 403,248 | | |
經營活動淨現金
|
| | | | (1,239,212) | | | | | | (2,117,641) | | |
投資活動的現金流: | | | | | | | | | | | | | |
收購業務,收到淨現金
|
| | | | — | | | | | | 39,313 | | |
應收票據、關聯方應收款項
|
| | | | 90,500 | | | | | | 120,000 | | |
應收票據出具關聯方
|
| | | | — | | | | | | (336,000) | | |
存款
|
| | | | (20,720) | | | | | | — | | |
購置固定資產
|
| | | | (88,734) | | | | | | (42,483) | | |
投資活動淨現金
|
| | | | (18,954) | | | | | | (219,170) | | |
融資活動的現金流: | | | | | | | | | | | | | |
循環信貸額度收益
|
| | | | — | | | | | | 70,000 | | |
應付賬款代理收益
|
| | | | 608,916 | | | | | | — | | |
應付票據收益
|
| | | | 894,000 | | | | | | 2,400,600 | | |
關聯方應付貸款收益
|
| | | | 200,000 | | | | | | — | | |
應付票據付款
|
| | | | (128,842) | | | | | | (227,122) | | |
應付賬款代理還款
|
| | | | (324,547) | | | | | | — | | |
租賃設備還款
|
| | | | (76,009) | | | | | | (82,568) | | |
出售普通股
|
| | | | — | | | | | | 210,000 | | |
融資活動的現金淨額
|
| | | | 1,173,518 | | | | | | 2,370,910 | | |
現金及現金等價物變動
|
| | | | (84,648) | | | | | | 34,099 | | |
期初現金和現金等價物
|
| | | | 147,685 | | | | | | 113,586 | | |
現金和現金等價物,期末
|
| | | $ | 63,037 | | | | | $ | 147,685 | | |
補充披露現金流量信息 | | | | | | | | | | | | | |
利息支出支付的現金
|
| | | $ | 86,529 | | | | | $ | 56,365 | | |
繳納所得税的現金
|
| | | $ | — | | | | | $ | — | | |
非現金投融資活動: | | | | | | | | | | | | | |
使用權資產和負債
|
| | | $ | 555,562 | | | | | $ | 1,824,981 | | |
為收購發行的股票
|
| | | $ | — | | | | | $ | 300,000 | | |
| 考慮因素 | | | | | | | |
|
到期現金付款
|
| | |
$
|
300,000
|
| |
|
總體考慮
|
| | | $ | 300,000 | | |
| 可確認淨資產和負債的公允價值: | | | | | | | |
| 資產 | | | | | | | |
|
現金
|
| | |
$
|
39,313
|
| |
|
應收賬款
|
| | | | 157,954 | | |
|
客户列表
|
| | | | 15,000 | | |
|
使用權資產
|
| | | | 78,464 | | |
|
總資產
|
| | | | 290,731 | | |
| 負債 | | | | | | | |
|
應付賬款
|
| | | | 7,343 | | |
|
使用權責任
|
| | | | 78,464 | | |
|
總負債
|
| | | | 85,807 | | |
|
可確認淨資產和負債的公允價值總額
|
| | | $ | 204,924 | | |
|
商譽(對價減去可確認淨資產和負債的公允價值)
|
| | | $ | 95,076 | | |
|
| | |
12月31日
2023 |
| |
12月31日
2022 |
| ||||||
辦公設備
|
| | | $ | 28,506 | | | | | $ | 28,506 | | |
醫療設備
|
| | | | 89,246 | | | | | | 13,976 | | |
傢俱
|
| | | | 6,153 | | | | | | — | | |
租賃改進
|
| | | | 7,311 | | | | | | — | | |
| | | | | 131,216 | | | | | | 42,482 | | |
累積較少。折舊
|
| | | | (17,172) | | | | | | (3,776) | | |
固定資產淨額
|
| | | $ | 114,044 | | | | | $ | 38,706 | | |
| | |
12月31日
2023 |
| |
12月31日
2022 |
| ||||||
商譽(業務合併
|
| | | $ | — | | | | | $ | 95,076 | | |
客户名單,淨值(業務合併
|
| | | | — | | | | | | 12,000 | | |
期末餘額
|
| | | $ | — | | | | | $ | 107,076 | | |
| | |
12月31日
2023 |
| |
12月31日
2022 |
| ||||||
辦公室租賃
|
| | | $ | 1,216,055 | | | | | $ | 1,130,642 | | |
累計攤銷減少
|
| | | | (337,743) | | | | | | (344,514) | | |
使用權,淨額
|
| | | $ | 878,312 | | | | | $ | 786,128 | | |
| | |
12月31日
2023 |
| |
12月31日
2022 |
| ||||||
辦公室租賃
|
| | | $ | 886,602 | | | | | $ | 786,128 | | |
少:當前部分
|
| | | | (222,325) | | | | | | (194,834) | | |
長期部分
|
| | | $ | 664,277 | | | | | $ | 591,294 | | |
| | |
合計
|
| |||
截至2024年12月31日的年度
|
| | | $ | 241,850 | | |
截至2025年12月31日的年度
|
| | | | 236,520 | | |
截至2026年12月31日的年度
|
| | | | 239,440 | | |
截至2027年12月31日的年度
|
| | | | 132,400 | | |
截至二零二八年十二月三十一日止年度
|
| | | | 82,880 | | |
未來最低租賃付款總額
|
| | | | 933,090 | | |
扣除的利息
|
| | | | (46,488) | | |
支付的現值
|
| | | $ | 886,602 | | |
| | |
12月31日
2023 |
| |
12月31日
2022 |
| ||||||
設備租賃
|
| | | $ | 849,662 | | | | | $ | 849,662 | | |
累計攤銷減少
|
| | | | (305,957) | | | | | | (93,541) | | |
使用權,淨額
|
| | | $ | 543,705 | | | | | $ | 756,121 | | |
| | |
12月31日
2023 |
| |
12月31日
2022 |
| ||||||
設備租賃
|
| | | $ | 712,867 | | | | | $ | 767,094 | | |
少:當前部分
|
| | | | (386,370) | | | | | | (156,128) | | |
長期部分
|
| | | $ | 326,497 | | | | | $ | 610,966 | | |
| | |
合計
|
| |||
截至2024年12月31日的年度
|
| | | $ | 386,370 | | |
截至2025年12月31日的年度
|
| | | | 243,758 | | |
截至2026年12月31日的年度
|
| | | | 136,484 | | |
未來最低租賃付款總額
|
| | | | 766,612 | | |
扣除的利息
|
| | | | (53,745) | | |
支付的現值
|
| | | $ | 712,867 | | |
| | |
12月31日
2023 |
| |
12月31日
2022 |
| ||||||
融資租賃攤銷
|
| | | $ | 212,416 | | | | | $ | 93,540 | | |
融資租賃利息
|
| | | | 47,990 | | | | | | 24,706 | | |
融資租賃費用總額
|
| | | $ | 260,406 | | | | | $ | 118,246 | | |
| | |
2023年12月31日
|
| |
2022年12月31日
|
|
加權平均剩餘租期
|
| |
2.6年
|
| |
3.6年
|
|
加權平均貼現率
|
| |
6.92%
|
| |
6.92%
|
|
應付票據和信用額度
|
| |
12月31日
2023 |
| |
12月31日
2022 |
| ||||||
2021年11月29日發行的應付票據(面值:654,044美元)
|
| | | $ | 336,983 | | | | | $ | 426,922 | | |
2021年11月29日發放的信用額度(面值:50萬美元)
|
| | | | 456,097 | | | | | | 495,000 | | |
2021年12月1日發行的應付票據(面值:1,500,700美元)
|
| | | | 1,500,600 | | | | | | 1,500,600 | | |
2022年10月6日發行的應付票據(面值:666,667美元)
|
| | | | — | | | | | | 666,667 | | |
2022年11月15日發行的應付票據(面值:20萬美元)
|
| | | | 200,000 | | | | | | 100,000 | | |
2023年1月25日發行的應付票據(面值:10萬美元)
|
| | | | 100,000 | | | | | | — | | |
2023年2月14日和2022年12月15日發行的應付票據(面值:585,500美元,200,000美元)
|
| | | | 585,000 | | | | | | 220,000 | | |
2023年8月3日發行的應付票據(面值:3.3萬美元)
|
| | | | 33,000 | | | | | | — | | |
2023年8月18日發行的應付票據(面值:64,000美元)
|
| | | | 64,000 | | | | | | — | | |
2023年11月13日發行的應付票據(面值:22,000美元)
|
| | | | 22,000 | | | | | | — | | |
2023年11月30日發行的應付票據(面值:20萬美元)
|
| | | | 200,000 | | | | | | — | | |
應付票據總額和信用額度
|
| | | | 3,497,680 | | | | | | 3,409,189 | | |
減去:應付票據的未攤銷折扣
|
| | | | — | | | | | | (275,759) | | |
少:當前部分
|
| | | | (1,997,080) | | | | | | (1,324,505) | | |
應付票據總額和信用額度
|
| | | $ | 1,500,600 | | | | | $ | 1,808,925 | | |
|
截至2024年12月31日的年度
|
| | | $ | 1,997,080 | | |
|
截至2025年12月31日的年度
|
| | | | 4,567 | | |
|
截至2026年12月31日的年度
|
| | | | 26,534 | | |
|
截至2027年12月31日的年度
|
| | | | 37,720 | | |
|
截至2028年12月31日的年度
|
| | | | 39,008 | | |
|
之後
|
| | | | 1,392,771 | | |
|
合計
|
| | | $ | 3,497,680 | | |
| | |
2023年12月31日
|
| |||||||||||||||||||||
| | |
賬面價值
|
| |
(一級)
|
| |
(二級)
|
| |
(三級)
|
| ||||||||||||
負債: | | | | | | | | | | | | | | | | | | | | | | | | | |
橋注 - 嵌入式衍生產品
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
合計
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | |
2022年12月31日
|
| |||||||||||||||||||||
| | |
賬面價值
|
| |
(一級)
|
| |
(二級)
|
| |
(三級)
|
| ||||||||||||
負債: | | | | | | | | | | | | | | | | | | | | | | | | | |
橋注 - 嵌入式衍生產品
|
| | | $ | 273,534 | | | | | $ | — | | | | | $ | — | | | | | $ | 273,534 | | |
合計
|
| | | $ | 273,534 | | | | | $ | — | | | | | $ | — | | | | | $ | 273,534 | | |
| | |
11月21日
2023 |
| |
12月31日
2022 |
| |
10月5日
2022 |
| |||||||||
CCC債券利率
|
| | | | — | | | | | | 15.09% | | | | | | 14.09% | | |
提前終止/還款的概率 - BC未完成
|
| | | | — | | | | | | 5% | | | | | | 10% | | |
提前終止/還款的可能性
已完成 |
| | | | — | | | | | | 95% | | | | | | 90% | | |
在3月31日之前完成業務合併的可能性
2023 |
| | | | — | | | | | | 50% | | | | | | 50% | | |
6月30日之前完成業務合併的可能性,
2023 |
| | | | — | | | | | | 50% | | | | | | 50% | | |
隱含波動率
|
| | | | 0.1% | | | | | | 6% | | | | | | 12% | | |
無風險費率
|
| | | | 5.38% | | | | | | 4.76% | | | | | | 4.01% | | |
| | |
12月31日
2023 |
| |
12月31日
2022 |
| ||||||
橋接票據嵌入衍生工具,開始公允價值
|
| | | $ | 273,534 | | | | | $ | — | | |
2022年10月5日的公允價值(初始計量)
|
| | | | — | | | | | | 208,803 | | |
公允價值變動
|
| | | | (92,449) | | | | | | 64,731 | | |
交易協議的衍生品調整(注8)
|
| | | | (181,085) | | | | | | — | | |
橋接票據嵌入衍生工具,結束公允價值
|
| | | $ | — | | | | | $ | 273,534 | | |
合併損益表
|
| |
12月31日
2023 |
| |
12月31日
2022 |
| ||||||
當期所得税: | | | | | | | | | | | | | |
當期利潤税
|
| | | $ | (12,489) | | | | | $ | (22,281) | | |
前幾年的税金
|
| | | | 81,066 | | | | | | — | | |
遞延税金: | | | | | | | | | | | | | |
遞延税款
|
| | | | 1,071,219 | | | | | | (52,665) | | |
遞延税項
|
| | | | (69,386) | | | | | | 66,415 | | |
在損益表中報告的所得税優惠(費用)
|
| | | $ | 1,070,410 | | | | | $ | (8,531) | | |
| | |
12月31日
2023 |
| |
12月31日
2022 |
| ||||||
持續經營的税前會計損失收入
|
| | | $ | (4,930,528) | | | | | $ | (9,593) | | |
所得税前會計損失
|
| | | | (4,930,528) | | | | | | (9,593) | | |
法定所得税税率為21%的聯邦所得税優惠(費用)
|
| | | | 1,035,411 | | | | | | 2,015 | | |
州所得税福利(費用),扣除聯邦福利
|
| | | | 61,164 | | | | | | 10,295 | | |
因美國税法變化而重新計量遞延税金
|
| | | | — | | | | | | — | | |
永久性差異,淨額
|
| | | | (46,979) | | | | | | (87,256) | | |
遞延税款調整
|
| | | | (69,386) | | | | | | 66,415 | | |
其他
|
| | | | 90,200 | | | | | | — | | |
合計
|
| | | $ | 1,070,410 | | | | | $ | (8,531) | | |
| | |
12月31日
2023 |
| |
12月31日
2022 |
| ||||||
非當前 | | | | | | | | | | | | | |
現金轉應計制
|
| | | $ | (285,668) | | | | | $ | (952,237) | | |
使用權資產
|
| | | | (317,376) | | | | | | (323,872) | | |
使用權債務
|
| | | | 356,981 | | | | | | 326,176 | | |
無結轉
|
| | | | 839,597 | | | | | | 546,861 | | |
利息支出免税額
|
| | | | — | | | | | | — | | |
固定資產
|
| | | | (2,157) | | | | | | (176) | | |
遞延收入
|
| | | | 4,463 | | | | | | — | | |
慈善捐款結轉
|
| | | | 2,745 | | | | | | — | | |
遞延税金淨資產(負債)
|
| | | $ | 598,585 | | | | | $ | (403,248) | | |
| | |
12月31日
2023 |
| |
12月31日
2022 |
| ||||||
期初餘額
|
| | |
$
|
(403,248)
|
| | | | $ | — | | |
損益確認期間的税收優惠/(費用)
|
| | | | 1,071,219 | | | | | | (52,665) | | |
從當期應繳税金中重新歸類
|
| | | | — | | | | | | (416,998) | | |
遞延税額真實向上
|
| | | | (69,386) | | | | | | 66,415 | | |
期末餘額
|
| | | $ | 598,585 | | | | | $ | (403,248) | | |
| 簡明合併財務報表 | | | | | | | |
|
2024年3月31日(未經審計)和2023年12月31日的簡明合併資產負債表
|
| | | | F-71 | | |
|
截至2024年3月31日和2024年3月31日止三個月的簡明綜合經營報表
2023年(未經審計) |
| | | | F-72 | | |
|
截至2024年和2023年3月31日止三個月的簡明合併股東權益變動表(未經審計)
|
| | | | F-73 | | |
|
截至2024年3月31日和2024年3月31日的三個月現金流量表簡明合併報表
2023年(未經審計) |
| | | | F-75 | | |
|
未經審核簡明合併財務報表附註
|
| | | | F-76 | | |
| | |
2024年3月31日
|
| |
2023年12月31日
|
| ||||||
| | |
(未經審計)
|
| | | | | | | |||
資產 | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 74,184 | | | | | $ | 63,037 | | |
應收賬款淨額
|
| | | | 2,964,616 | | | | | | 2,266,302 | | |
關聯方到期
|
| | | | 1,047,771 | | | | | | 1,008,101 | | |
預付和其他流動資產
|
| | | | 140,665 | | | | | | 123,205 | | |
流動資產總額
|
| | | | 4,227,236 | | | | | | 3,460,645 | | |
應收票據、關聯方
|
| | | | 245,500 | | | | | | 245,500 | | |
使用權資產淨額
|
| | | | 1,316,153 | | | | | | 1,422,017 | | |
遞延納税資產
|
| | | | 563,094 | | | | | | 598,585 | | |
押金
|
| | | | 20,720 | | | | | | 20,720 | | |
固定資產淨額
|
| | | | 110,296 | | | | | | 114,044 | | |
總資產
|
| | | $ | 6,482,999 | | | | | $ | 5,861,511 | | |
負債和股東虧損 | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | |
應付賬款
|
| | | $ | 609,838 | | | | | $ | 391,923 | | |
應計負債
|
| | | | 1,195,054 | | | | | | 841,514 | | |
遞延收入
|
| | | | 20,000 | | | | | | 20,000 | | |
使用權責任
|
| | | | 698,480 | | | | | | 608,695 | | |
授信額度
|
| | | | 456,097 | | | | | | 456,097 | | |
應付貼現費
|
| | | | 491,974 | | | | | | 660,578 | | |
應付票據,扣除貼現後的淨額
|
| | | | 1,581,183 | | | | | | 1,540,983 | | |
收購到期購買
|
| | | | 300,000 | | | | | | 300,000 | | |
或有負債
|
| | | | 600,000 | | | | | | 600,000 | | |
應付借款、關聯方
|
| | | | 200,000 | | | | | | 200,000 | | |
流動負債總額
|
| | | | 6,152,626 | | | | | | 5,619,790 | | |
應付票據,減去當期部分,扣除貼現
|
| | | | 1,500,600 | | | | | | 1,500,600 | | |
使用權責任,當前部分較少
|
| | | | 885,940 | | | | | | 990,774 | | |
總負債
|
| | | | 8,539,166 | | | | | | 8,111,164 | | |
承付款和或有事項(附註8) | | | | | | | | | | | | | |
股東虧損 | | | | | | | | | | | | | |
普通股,面值1.00美元; 5,000股授權4,978股已發行和流通股
|
| | | | 4,978 | | | | | | 4,978 | | |
額外實收資本
|
| | | | 209,521 | | | | | | 209,521 | | |
累計虧損
|
| | | | (2,270,666) | | | | | | (2,464,152) | | |
股東虧損總額
|
| | | | (2,056,167) | | | | | | (2,249,653) | | |
總負債和股東赤字
|
| | | $ | 6,482,999 | | | | | $ | 5,861,511 | | |
| | |
三個月內
截至3月31日 |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
收入 | | | | | | | | | | | | | |
患者費用
|
| | | $ | 1,121,355 | | | | | $ | 999,878 | | |
遠程醫療費用
|
| | | | 512,710 | | | | | | 673,337 | | |
機構費用
|
| | | | 5,700 | | | | | | 275,476 | | |
總收入
|
| | | | 1,639,765 | | | | | | 1,948,691 | | |
銷貨成本
|
| | | | 400,563 | | | | | | 790,133 | | |
毛利
|
| | | | 1,239,202 | | | | | | 1,158,558 | | |
運營費用 | | | | | | | | | | | | | |
一般和行政
|
| | | | 288,684 | | | | | | 574,979 | | |
薪酬及相關福利
|
| | | | 402,333 | | | | | | 617,794 | | |
專業費
|
| | | | 110,182 | | | | | | 47,400 | | |
交易費用
|
| | | | 92,000 | | | | | | 140,769 | | |
總運營費用
|
| | | | 893,199 | | | | | | 1,380,942 | | |
淨營業利潤(虧損)
|
| | | | 346,003 | | | | | | (222,384) | | |
其他收入(費用): | | | | | | | | | | | | | |
利息支出
|
| | | | (78,714) | | | | | | (121,387) | | |
衍生產品的公允價值變動
|
| | | | — | | | | | | 26,069 | | |
其他費用
|
| | | | (18,200) | | | | | | (3,935) | | |
其他費用合計
|
| | | | (96,914) | | | | | | (99,253) | | |
所得税前收入(損失)
|
| | | | 249,089 | | | | | | (321,637) | | |
所得税(費用)福利
|
| | | | (55,603) | | | | | | 72,270 | | |
淨收益(虧損)
|
| | | $ | 193,486 | | | | | $ | (249,367) | | |
歸屬於普通股股東的每股淨利潤(虧損): | | | | | | | | | | | | | |
基礎版
|
| | | $ | 38.9 | | | | | $ | (50.1) | | |
稀釋後的
|
| | | $ | 38.9 | | | | | $ | (50.1) | | |
流通股、基本股和稀釋股的加權平均數
|
| | | | 4,978 | | | | | | 4,978 | | |
| | |
普通股
|
| |
額外的
實收金額 大寫 |
| |
累計
赤字 |
| |
合計
|
| ||||||||||||||||||
| | |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||
餘額2023年12月31日
|
| | | | 4,978 | | | | | $ | 4,978 | | | | | $ | 209,521 | | | | | $ | (2,464,152) | | | | | $ | (2,249,653) | | |
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | 193,486 | | | | | | 193,486 | | |
餘額2024年3月31日
|
| | | | 4,978 | | | | | $ | 4,978 | | | | | $ | 209,521 | | | | | $ | (2,270,666) | | | | | $ | (2,056,167) | | |
| | |
普通股
|
| |
額外的
實收金額 大寫 |
| |
保留
收入 |
| |
合計
|
| ||||||||||||||||||
| | |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||
餘額2022年12月31日
|
| | | | 4,978 | | | | | $ | 4,978 | | | | | $ | 209,521 | | | | | $ | 1,395,966 | | | | | $ | 1,610,465 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (249,367) | | | | | | (249,367) | | |
餘額2023年3月31日
|
| | | | 4,978 | | | | | $ | 4,978 | | | | | $ | 209,521 | | | | | $ | 1,146,599 | | | | | $ | 1,361,098 | | |
| | |
三個月內
截至3月31日 |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
淨收益(虧損)
|
| | | $ | 193,486 | | | | | $ | (249,367) | | |
將淨收入(損失)與經營活動使用的淨現金進行調節的調整:
|
| | | | | | | | | | | | |
應付票據貼現攤銷
|
| | | | — | | | | | | 41,795 | | |
使用權資產攤銷
|
| | | | 53,104 | | | | | | 53,104 | | |
折舊及攤銷
|
| | | | 3,748 | | | | | | 3,824 | | |
壞賬準備
|
| | | | 89,708 | | | | | | 279,421 | | |
嵌入衍生工具的公允價值變動
|
| | | | — | | | | | | (26,069) | | |
應付賬款代理損失
|
| | | | 18,200 | | | | | | — | | |
營運資金要求變更: | | | | | | | | | | | | | |
應收賬款
|
| | | | (788,023) | | | | | | (708,299) | | |
關聯方到期
|
| | | | (39,670) | | | | | | (115,193) | | |
預付及其他流動資產
|
| | | | (17,460) | | | | | | (6,651) | | |
遞延納税資產
|
| | | | 35,491 | | | | | | — | | |
應付賬款
|
| | | | 217,914 | | | | | | 155,574 | | |
應計負債
|
| | | | 418,622 | | | | | | (41,638) | | |
遞延納税義務
|
| | | | — | | | | | | (72,270) | | |
經營活動淨現金
|
| | | | 185,120 | | | | | | (685,769) | | |
投資活動的現金流: | | | | | | | | | | | | | |
應收票據、關聯方應收款項
|
| | | | — | | | | | | 90,500 | | |
投資活動淨現金
|
| | | | — | | | | | | 90,500 | | |
融資活動的現金流: | | | | | | | | | | | | | |
應付賬款代理收益
|
| | | | 31,500 | | | | | | — | | |
應付票據收益
|
| | | | 16,200 | | | | | | 585,000 | | |
應付票據付款
|
| | | | — | | | | | | (53,816) | | |
應付賬款代理還款
|
| | | | (221,673) | | | | | | — | | |
租賃設備還款
|
| | | | — | | | | | | (47,945) | | |
融資活動的現金淨額
|
| | | | (173,973) | | | | | | 483,239 | | |
現金及現金等價物淨變化
|
| | | | 11,147 | | | | | | (112,030) | | |
期初現金和現金等價物
|
| | | | 63,037 | | | | | | 147,685 | | |
現金和現金等價物,期末
|
| | | $ | 74,184 | | | | | $ | 35,655 | | |
現金流量信息補充披露
|
| | | | | | | | | | | | |
利息支出支付的現金
|
| | | $ | 1,351 | | | | | $ | 15,696 | | |
繳納所得税的現金
|
| | | $ | — | | | | | $ | — | | |
| | |
3月31日
2024 |
| |
12月31日
2023 |
| ||||||
辦公設備
|
| | | $ | 28,506 | | | | | $ | 28,506 | | |
醫療設備
|
| | | | 89,246 | | | | | | 89,246 | | |
傢俱
|
| | | | 6,153 | | | | | | 6,153 | | |
租賃改進
|
| | | | 7,311 | | | | | | 7,311 | | |
| | | | | 131,216 | | | | | | 131,216 | | |
累積較少。折舊
|
| | | | (20,920) | | | | | | (17,172) | | |
固定資產淨額
|
| | | $ | 110,296 | | | | | $ | 114,044 | | |
| | |
3月31日
2024 |
| |
12月31日
2023 |
| ||||||
辦公室租賃
|
| | | $ | 1,119,026 | | | | | $ | 1,216,055 | | |
累計攤銷減少
|
| | | | (293,475) | | | | | | (337,743) | | |
使用權,淨額
|
| | | $ | 825,551 | | | | | $ | 878,312 | | |
| | |
3月31日
2024 |
| |
12月31日
2023 |
| ||||||
辦公室租賃
|
| | | $ | 861,981 | | | | | $ | 886,602 | | |
少:當前部分
|
| | | | (251,169) | | | | | | (222,325) | | |
長期部分
|
| | | $ | 610,812 | | | | | $ | 664,277 | | |
| | |
合計
|
| |||
截至2024年12月31日的年度
|
| | | $ | 270,740 | | |
截至2025年12月31日的年度
|
| | | | 237,240 | | |
截至2026年12月31日的年度
|
| | | | 220,190 | | |
截至2027年12月31日的年度
|
| | | | 123,120 | | |
截至二零二八年十二月三十一日止年度
|
| | | | 51,800 | | |
未來最低租賃付款總額
|
| | | | 903,090 | | |
扣除的利息
|
| | | | (41,109) | | |
支付的現值
|
| | | $ | 861,981 | | |
| | |
3月31日
2024 |
| |
12月31日
2023 |
| ||||||
設備租賃
|
| | | $ | 849,662 | | | | | $ | 849,662 | | |
累計攤銷減少
|
| | | | (359,060) | | | | | | (305,957) | | |
使用權,淨額
|
| | | $ | 490,602 | | | | | $ | 543,705 | | |
| | |
3月31日
2024 |
| |
12月31日
2023 |
| ||||||
設備租賃
|
| | | $ | 722,439 | | | | | $ | 712,867 | | |
少:當前部分
|
| | | | (447,311) | | | | | | (386,370) | | |
長期部分
|
| | | $ | 275,128 | | | | | $ | 326,497 | | |
| | |
合計
|
| |||
截至2024年12月31日的年度
|
| | | $ | 447,309 | | |
截至2025年12月31日的年度
|
| | | | 243,758 | | |
截至2026年12月31日的年度
|
| | | | 75,545 | | |
未來最低租賃付款總額
|
| | | | 766,612 | | |
扣除的利息
|
| | | | (44,173) | | |
支付的現值
|
| | | $ | 722,439 | | |
| | |
3月31日
2024 |
| |
3月31日
2023 |
| ||||||
融資租賃攤銷
|
| | | $ | 53,104 | | | | | $ | 53,104 | | |
融資租賃利息
|
| | | | 9,573 | | | | | | 12,995 | | |
融資租賃費用總額
|
| | | $ | 62,677 | | | | | $ | 66,099 | | |
| | |
3月31日
2024 |
| |
12月31日
2023 |
|
加權平均剩餘租期
|
| |
2.3年
|
| |
2.6年
|
|
加權平均貼現率
|
| |
6.92%
|
| |
6.92%
|
|
應付票據和信用額度
|
| |
3月31日
2024 |
| |
12月31日
2023 |
| ||||||
2021年11月29日發行的應付票據(面值:654,044美元)
|
| | | $ | 336,983 | | | | | $ | 336,983 | | |
2021年11月29日發放的信用額度(面值:50萬美元)
|
| | | | 456,097 | | | | | | 456,097 | | |
2021年12月1日發行的應付票據(面值:1,500,700美元)
|
| | | | 1,500,600 | | | | | | 1,500,600 | | |
2022年11月15日發行的應付票據(面值:20萬美元)
|
| | | | 200,000 | | | | | | 200,000 | | |
2023年1月25日發行的應付票據(面值:10萬美元)
|
| | | | 100,000 | | | | | | 100,000 | | |
2023年2月14日和2022年12月15日發出的應付票據(面值:585,500美元)
|
| | | | 585,000 | | | | | | 585,000 | | |
2023年8月3日發行的應付票據(面值:3.3萬美元)
|
| | | | 33,000 | | | | | | 33,000 | | |
2023年8月18日發行的應付票據(面值:64,000美元)
|
| | | | 64,000 | | | | | | 64,000 | | |
2023年11月13日發行的應付票據(面值:22,000美元)
|
| | | | 22,000 | | | | | | 22,000 | | |
2023年11月30日發行的應付票據(面值:20萬美元)
|
| | | | 224,000 | | | | | | 200,000 | | |
應付票據和信用額度
|
| |
3月31日
2024 |
| |
12月31日
2023 |
| ||||||
2024年1月14日簽發的應付票據(面值:16,200美元)
|
| | | | 16,200 | | | | | | — | | |
應付票據總額和信用額度
|
| | | | 3,537,880 | | | | | | 3,497,680 | | |
少:當前部分
|
| | | | (2,037,280) | | | | | | (1,997,080) | | |
應付票據總額和信用額度
|
| | | $ | 1,500,600 | | | | | $ | 1,500,600 | | |
|
|
截至2024年12月31日的年度
|
| | | $ | 2,037,280 | | |
|
截至2025年12月31日的年度
|
| | | | 4,567 | | |
|
截至2026年12月31日的年度
|
| | | | 26,534 | | |
|
截至2027年12月31日的年度
|
| | | | 37,720 | | |
|
截至2028年12月31日的年度
|
| | | | 39,008 | | |
|
之後
|
| | | | 1,392,771 | | |
|
合計
|
| | | $ | 3,537,880 | | |
| | |
2024
|
| |
2023
|
| ||||||
税前收益(虧損)
|
| | | $ | 249,089 | | | | | $ | (321,637) | | |
法定税率為21%的預期美國所得税(費用)福利
|
| | | $ | (52,318) | | | | | $ | 68,000 | | |
法定税率為1.32%的預期州所得税(費用)福利
分別於2024年3月31日、2024年3月31日和2023年3月31日 |
| | | | (3,285) | | | | | | 4,270 | | |
所得税(費用)總收益
|
| | | $ | (55,603) | | | | | $ | 72,270 | | |
| | |
12月31日
2023 |
| |
12月31日
2022 |
| ||||||
資產 | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
現金
|
| | | $ | 1,863 | | | | | $ | 106,998 | | |
流動資產總額
|
| | | | 1,863 | | | | | | 106,998 | | |
信託賬户中持有的投資
|
| | | | 1,368,637 | | | | | | 7,527,369 | | |
總資產
|
| | | $ | 1,370,500 | | | | | $ | 7,634,367 | | |
負債和股東虧損 | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
應付賬款和應計費用
|
| | | $ | 3,303,836 | | | | | $ | 1,886,312 | | |
應交消費税
|
| | | | 72,396 | | | | | | — | | |
應付所得税
|
| | | | 187,225 | | | | | | 187,225 | | |
關聯方墊款
|
| | | | 117,871 | | | | | | 43,900 | | |
橋接票據,扣除折扣後的淨額
|
| | | | — | | | | | | 292,800 | | |
兑換票據的應計利息
|
| | | | 23,964 | | | | | | — | | |
額外的橋樑期票,扣除折扣後
|
| | | | 102,726 | | | | | | — | | |
期票
|
| | | | 167,958 | | | | | | — | | |
兑換票據
|
| | | | 2,621,558 | | | | | | — | | |
C
|
| | | | 203,720 | | | | | | — | | |
本票 - 關聯方
|
| | | | 926,500 | | | | | | 350,000 | | |
延期票據,扣除折扣後
|
| | | | 233,774 | | | | | | — | | |
橋注 - 分叉導數
|
| | | | — | | | | | | 364,711 | | |
擴展註釋
|
| | | | 22,872 | | | | | | — | | |
管道遠期合約衍生品
|
| | | | — | | | | | | 170,666 | | |
流動負債總額
|
| | | | 7,984,400 | | | | | | 3,295,614 | | |
應付延期承銷費
|
| | | | 4,370,000 | | | | | | 4,370,000 | | |
總負債
|
| | | | 12,354,400 | | | | | | 7,665,614 | | |
承諾 | | | | | | | | | | | | | |
普通股,面值0.0001美元,可能會贖回;截至2023年12月31日和2022年12月31日,已發行和發行的114,966股和694,123股股票,贖回價值分別為每股11.15美元和10.65美元
|
| | | | 1,281,957 | | | | | | 7,395,349 | | |
股東虧損 | | | | | | | | | | | | | |
普通股,面值0.0001美元; 50,000,000股授權股票;截至2023年12月31日和2022年12月31日,已發行和發行的股票分別為3,489,000股和3,462,000股(不包括114,966股和694,123股需要贖回的股票)
|
| | | | 350 | | | | | | 347 | | |
新增實收資本
|
| | | | 550,246 | | | | | | 292,973 | | |
累計虧損
|
| | | | (12,816,453) | | | | | | (7,719,916) | | |
股東虧損總額
|
| | | | (12,265,857) | | | | | | (7,426,596) | | |
總負債和股東赤字
|
| | | $ | 1,370,500 | | | | | $ | 7,634,367 | | |
| | |
截至的年度
12月31日 |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
一般和行政費用
|
| | | $ | 2,593,765 | | | | | $ | 3,594,967 | | |
運營虧損
|
| | | | (2,593,765) | | | | | | (3,594,967) | | |
其他(費用)收入: | | | | | | | | | | | | | |
默認利息費用
|
| | | | (1,579,927) | | | | | | — | | |
利息支出 - 橋注
|
| | | | (429,007) | | | | | | (125,980) | | |
利息費用
|
| | | | (12,642) | | | | | | — | | |
利息費用
|
| | | | (22,958) | | | | | | — | | |
利息費用
|
| | | | (133,748) | | | | | | — | | |
附加過橋票據的初始公允價值
|
| | | | 11,111 | | | | | | — | | |
應收賬款C的初始公允價值
|
| | | | (204,039) | | | | | | — | | |
額外過橋票據公允價值變動
|
| | | | (2,726) | | | | | | — | | |
交易所票據公允價值變動
|
| | | | (97,814) | | | | | | — | | |
ELOC公允價值變動
|
| | | | 319 | | | | | | — | | |
橋樑公允價值變動票據 - 分叉衍生工具
|
| | | | 120,267 | | | | | | (86,307) | | |
延期票據公允價值變化
|
| | | | 1,630 | | | | | | — | | |
管道遠期合約衍生產品公允價值變動
|
| | | | 170,666 | | | | | | (170,666) | | |
信託賬户中的投資賺取利息
|
| | | | 358,767 | | | | | | 922,644 | | |
其他(費用)收入合計
|
| | | | (1,820,101) | | | | | | 539,691 | | |
所得税撥備前虧損
|
| | | | (4,413,866) | | | | | | (3,055,276) | | |
所得税撥備
|
| | | | — | | | | | | (187,225) | | |
淨虧損
|
| | | $ | (4,413,866) | | | | | $ | (3,242,501) | | |
已發行的基本和稀釋加權平均普通股
|
| | | | 4,096,353 | | | | | | 12,741,219 | | |
每股普通股基本和攤薄淨虧損
|
| | | $ | (1.08) | | | | | $ | (0.25) | | |
| | |
普通股
|
| |
額外的
實收 大寫 |
| |
累計
赤字 |
| |
合計
股東的 赤字 |
| ||||||||||||||||||
| | |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||
Balance - 2021年12月31日
|
| | | | 3,432,000 | | | | | $ | 344 | | | | | $ | — | | | | | $ | (3,334,812) | | | | | $ | (3,334,468) | | |
普通股的增值以贖回價值為準
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,142,603) | | | | | | (1,142,603) | | |
發行30,000股隨Bridge Note發行的股票,扣除發行成本
|
| | | | 30,000 | | | | | | 3 | | | | | | 284,421 | | | | | | — | | | | | | 284,424 | | |
發行173,913份隨過橋票據發行的認購證,扣除發行成本
|
| | | | — | | | | | | — | | | | | | 8,552 | | | | | | — | | | | | | 8,552 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (3,242,501) | | | | | | (3,242,501) | | |
Balance - 2022年12月31日
|
| | | | 3,462,000 | | | | | | 347 | | | | | | 292,973 | | | | | | (7,719,916) | | | | | | (7,426,596) | | |
發行20,000股股票以解決法律索賠
|
| | | | 20,000 | | | | | | 2 | | | | | | 214,198 | | | | | | — | | | | | | 214,200 | | |
發行7,000股股份和隨延期票據發行的配股,扣除發行成本
|
| | | | 7,000 | | | | | | 1 | | | | | | 115,471 | | | | | | — | | | | | | 115,472 | | |
可歸因於贖回
的應付消費税
普通股 |
| | | | — | | | | | | — | | | | | | (72,396) | | | | | | — | | | | | | (72,396) | | |
普通股的增值以贖回價值為準
|
| | | | — | | | | | | — | | | | | | — | | | | | | (682,671) | | | | | | (682,671) | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (4,413,866) | | | | | | (4,413,866) | | |
餘額—2023年12月31日
|
| | | | 3,489,000 | | | | | $ | 350 | | | | | $ | 550,246 | | | | | $ | (12,816,453) | | | | | $ | (12,265,857) | | |
| | |
截至的年度
12月31日 |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
經營活動現金流: | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (4,413,866) | | | | | $ | (3,242,501) | | |
將淨虧損與經營活動中使用的現金淨額進行調整:
|
| | | | | | | | | | | | |
信託賬户中的投資賺取利息
|
| | | | (358,767) | | | | | | (922,644) | | |
應收賬款C的初始損失和公允價值變化
|
| | | | 203,720 | | | | | | — | | |
附加過橋票據公允價值的初始收益
|
| | | | (11,111) | | | | | | — | | |
交易所票據公允價值變動
|
| | | | 97,814 | | | | | | — | | |
額外過橋票據公允價值變動
|
| | | | 2,726 | | | | | | — | | |
橋樑公允價值變動票據 - 分叉衍生工具
|
| | | | (120,267) | | | | | | 86,307 | | |
延期票據公允價值變化
|
| | | | (1,630) | | | | | | — | | |
管道遠期合約衍生產品公允價值變動
|
| | | | (170,666) | | | | | | 170,666 | | |
經營性資產和負債變動:
|
| | | | | | | | | | | | |
預付及其他流動資產
|
| | | | — | | | | | | 457,605 | | |
應付賬款和應計費用
|
| | | | 1,631,724 | | | | | | 1,746,149 | | |
Bridge Note的默認利息
|
| | | | 1,579,927 | | | | | | — | | |
應計利息
|
| | | | 429,006 | | | | | | 125,980 | | |
應計利息
|
| | | | 12,642 | | | | | | — | | |
應計利息
|
| | | | 22,958 | | | | | | — | | |
應計利息
|
| | | | 133,748 | | | | | | — | | |
應付所得税
|
| | | | — | | | | | | 187,225 | | |
經營活動中使用的淨現金
|
| | | | (962,042) | | | | | | (1,391,213) | | |
投資活動現金流: | | | | | | | | | | | | | |
將現金投資到信託賬户
|
| | | | (350,000) | | | | | | (350,000) | | |
從信託賬户提取的現金用於支付特許經營税和所得税
|
| | | | 71,436 | | | | | | 110,472,253 | | |
贖回時從信託賬户中提取的現金
|
| | | | 6,796,063 | | | | | | — | | |
投資活動提供的現金淨額
|
| | | | 6,517,499 | | | | | | 110,122,253 | | |
融資活動的現金流: | | | | | | | | | | | | | |
關聯方墊款
|
| | | | 95,037 | | | | | | — | | |
償還關聯方預付款
|
| | | | (21,066) | | | | | | — | | |
從Bridge Note獲得的收益
|
| | | | 100,000 | | | | | | 800,000 | | |
M2 B票據收益
|
| | | | 145,000 | | | | | | — | | |
過橋票據中融資費用的支付
|
| | | | — | | | | | | (61,800) | | |
本票 - 關聯方收益
|
| | | | 576,500 | | | | | | 350,000 | | |
本票收益
|
| | | | 240,000 | | | | | | — | | |
贖回普通股
|
| | | | (6,796,063) | | | | | | (110,472,254) | | |
用於融資活動的現金淨額
|
| | | | (5,660,592) | | | | | | (109,384,054) | | |
現金淨變化
|
| | | | (105,135) | | | | | | (653,014) | | |
現金
|
| | | | 106,998 | | | | | | 760,012 | | |
現金
|
| | | $ | 1,863 | | | | | $ | 106,998 | | |
非現金投融資活動: | | | | | | | | | | | | | |
為合法和解而發行的普通股
|
| | | $ | 214,200 | | | | | $ | 284,424 | | |
延期通知中包含的融資成本
|
| | | $ | 60,000 | | | | | $ | — | | |
作為延期票據中的融資成本發行的令狀
|
| | | $ | 40,130 | | | | | $ | 8,552 | | |
橋接本票,與匯票結算的貼現淨額 -
|
| | | $ | 2,279,300 | | | | | $ | — | | |
橋接票據 - 嵌入衍生品 - 與交易所票據結算
|
| | | $ | 244,444 | | | | | $ | — | | |
可用於贖回普通股的消費税
|
| | | $ | 72,396 | | | | | $ | — | | |
在延期票據中作為融資成本發行的普通股
|
| | | $ | 78,349 | | | | | $ | — | | |
|
毛收入
|
| | | $ | 115,000,000 | | |
| 少: | | | | | | | |
|
分配給公募認股權證的收益
|
| | | | (12,483,555) | | |
|
普通股發行成本
|
| | | | (6,923,767) | | |
| 加號: | | | | | | | |
|
賬面價值增加到贖回價值
|
| | | | 21,132,322 | | |
|
可能贖回的普通股,2021年12月31日
|
| | | | 116,725,000 | | |
| 加號: | | | | | | | |
|
賬面價值增加到贖回價值
|
| | | | 1,142,603 | | |
| 少: | | | | | | | |
|
贖回
|
| | | | (110,472,254) | | |
|
可能贖回的普通股,2022年12月31日
|
| | | | 7,395,349 | | |
| 加號: | | | | | | | |
|
賬面價值增加到贖回價值
|
| | | | 682,671 | | |
| 少: | | | | | | | |
|
贖回
|
| | | | (6,796,063) | | |
|
可能贖回的普通股,2023年12月31日
|
| | | $ | 1,281,957 | | |
| | |
截至本年度的年度
12月31日 |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
普通股
|
| |
普通股
|
| ||||||
普通股每股基本和攤薄淨虧損 | | | | | | | | | | | | | |
分子: | | | | | | | | | | | | | |
淨虧損分攤
|
| | | $ | (4,413,866) | | | | | $ | (3,242,501) | | |
分母: | | | | | | | | | | | | | |
已發行的基本和稀釋加權平均普通股
|
| | | | 4,096,353 | | | | | | 12,741,219 | | |
每股普通股基本和攤薄淨虧損
|
| | | $ | (1.08) | | | | | $ | (0.25) | | |
| | |
12月31日
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
遞延納税資產 | | | | | | | | | | | | | |
淨營業虧損結轉
|
| | | $ | 461,882 | | | | | $ | (379) | | |
啟動/組織費用
|
| | | | 1,622,610 | | | | | | 962,297 | | |
遞延税金資產總額
|
| | | | 2,084,492 | | | | | | 961,918 | | |
估值免税額
|
| | | | (2,084,492) | | | | | | (961,918) | | |
扣除免税額後的遞延納税資產
|
| | | $ | — | | | | | $ | — | | |
| | |
截至本年度的年度
12月31日 |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
聯邦政府 | | | | | | | | | | | | | |
當前
|
| | | $ | — | | | | | $ | 187,225 | | |
延期
|
| | | | (926,728) | | | | | | (741,805) | | |
狀態 | | | | | | | | | | | | | |
當前
|
| | | | — | | | | | | — | | |
延期
|
| | | | (191,524) | | | | | | (153,306) | | |
估值免税額變動
|
| | | | 1,118,252 | | | | | | 895,111 | | |
所得税撥備
|
| | | $ | — | | | | | $ | 187,225 | | |
| | |
12月31日
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
法定聯邦所得税税率
|
| | | | 21.0% | | | | | | 21.0% | | |
州税,扣除聯邦税收優惠後的淨額
|
| | | | 4.3% | | | | | | 4.3% | | |
橋樑公允價值變動票據 - 分叉衍生工具
|
| | | | 0.7% | | | | | | (0.7)% | | |
管道遠期合約衍生產品公允價值變動
|
| | | | 1.0% | | | | | | (1.4)% | | |
| | |
12月31日
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
應收賬款C的初始公允價值
|
| | | | (1.2)% | | | | | | — | | |
額外橋樑的初始公允價值
|
| | | | 0.1% | | | | | | — | | |
交易所票據公允價值變動
|
| | | | (0.6)% | | | | | | — | | |
ELOC公允價值變動
|
| | | | 0.0% | | | | | | — | | |
額外過橋票據公允價值變動
|
| | | | 0.0% | | | | | | — | | |
估值免税額變動
|
| | | | (25.3)% | | | | | | (29.3)% | | |
所得税撥備
|
| | | | 0.0% | | | | | | (6.1)% | | |
|
| | |
交易證券
|
| |
級別
|
| |
公允價值
|
| ||||||
2023年12月31日
|
| |
貨幣市場基金
|
| | | | 1 | | | | | $ | 1,368,637 | | |
| | |
交易證券
|
| |
級別
|
| |
公允價值
|
| ||||||
2022年12月31日
|
| |
貨幣市場基金
|
| | | | 1 | | | | | $ | 7,527,369 | | |
2023年12月31日
|
| |
公允價值
|
| |
(一級)
|
| |
(二級)
|
| |
(三級)
|
| ||||||||||||
負債: | | | | | | | | | | | | | | | | | | | | | | | | | |
擴展註釋
|
| | | $ | 22,872 | | | | | $ | — | | | | | $ | — | | | | | $ | 22,872 | | |
C
|
| | | $ | 203,720 | | | | | $ | — | | | | | $ | — | | | | | $ | 203,720 | | |
附加橋樑註釋
|
| | | $ | 102,726 | | | | | $ | — | | | | | $ | — | | | | | $ | 102,726 | | |
兑換票據
|
| | | $ | 2,621,558 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,621,558 | | |
2022年12月31日
|
| |
公允價值
|
| |
(一級)
|
| |
(二級)
|
| |
(三級)
|
| ||||||||||||
負債: | | | | | | | | | | | | | | | | | | | | | | | | | |
管道遠期合同
|
| | | $ | 170,666 | | | | | $ | — | | | | | $ | — | | | | | $ | 170,666 | | |
橋注 - 分叉導數
|
| | | $ | 364,711 | | | | | $ | — | | | | | $ | — | | | | | $ | 364,711 | | |
| | |
11月21日
2023 |
| |
12月31日
2022 |
| ||||||
CCC債券利率
|
| | | | 不適用 | | | | | | 15.09% | | |
無風險利率
|
| | | | 5.38% | | | | | | 不適用 | | |
股價
|
| | | $ | 12.64 | | | | | | 不適用 | | |
波動性
|
| | | | 0.1% | | | | | | 不適用 | | |
加權項
|
| | | | 0.61 | | | | | | 不適用 | | |
提前終止/還款 - 業務合併未完成的概率
|
| | | | —% | | | | | | 5% | | |
提前終止/還款 - 業務合併完成或管道完成的概率
|
| | | | —% | | | | | | 95% | | |
在3月31日之前完成業務合併的可能性
2023 |
| | | | —% | | | | | | 50% | | |
在2023年6月30日之前完成業務合併的可能性
|
| | | | —% | | | | | | 50% | | |
| | |
12月31日
2023 |
| |
05月5日
2023 |
| ||||||
無風險利率
|
| | | | —% | | | | | | 5.13% | | |
CCC債券利率
|
| | | | 12.96% | | | | | | 14.69% | | |
預期期限(年)
|
| | | | 0.25 | | | | | | 0.38 | | |
在2023年8月30日之前完成業務合併的可能性
|
| | | | —% | | | | | | 25% | | |
2023年9月30日前完成業務合併的可能性
|
| | | | —% | | | | | | 75% | | |
在2023年12月31日之前完成業務合併的可能性
|
| | | | —% | | | | | | —% | | |
在2024年3月31日之前完成業務合併的可能性
|
| | | | 100% | | | | | | —% | | |
| | |
06月30日
2023 |
| |
12月31日
2022 |
| |
10月6日
2022 |
| |||||||||
無風險利率
|
| | | | 5.43% | | | | | | 4.76% | | | | | | 4.00% | | |
預期期限(年)
|
| | | | 0.23 | | | | | | 0.37 | | | | | | 0.61 | | |
完成業務合併的概率
|
| | | | 75% | | | | | | 95% | | | | | | 90% | | |
| | |
12月31日
2023 |
| |
11月21日
2023 |
| ||||||
無風險利率
|
| | | | 5.40% | | | | | | 5.48% | | |
預期期限(年)
|
| | | | 0.25 | | | | | | 0.36 | | |
波動性
|
| | | | 95% | | | | | | 95% | | |
股價
|
| | | $ | 2.00 | | | | | $ | 2.00 | | |
債務貼現率
|
| | | | 39.7% | | | | | | 41.5% | | |
提前終止/還款 - 業務合併未完成的概率
|
| | | | 20% | | | | | | 20% | | |
在3月31日之前完成業務合併的可能性
2024 |
| | | | 80% | | | | | | 80% | | |
| | |
12月31日
2023 |
| |
11月21日
2023 |
| ||||||
無風險利率
|
| | | | 5.21% | | | | | | 5.48% | | |
預期期限(年)
|
| | | | 0.71 | | | | | | 0.61 | | |
波動性
|
| | | | 95% | | | | | | 96% | | |
股價
|
| | | $ | 2.00 | | | | | $ | 2.00 | | |
債務貼現率
|
| | | | 47.54% | | | | | | 49.17% | | |
在3月31日之前完成業務合併的可能性
2024 |
| | | | 80% | | | | | | 80% | | |
| | |
12月31日
2023 |
| |
11月21日
2023 |
| ||||||
無風險利率
|
| | | | 3.99% | | | | | | 4.57% | | |
預期期限(年)
|
| | | | 3.25 | | | | | | 3.36 | | |
波動性
|
| | | | 96.4% | | | | | | 96.4% | | |
股價
|
| | | $ | 2.00 | | | | | $ | 2.00 | | |
在3月31日之前完成業務合併的可能性
2024 |
| | | | 80% | | | | | | 80% | | |
| | |
前進
合同 |
| |
橋注-
分叉的 衍生產品 |
| |
擴展註釋-
分叉的 衍生產品 |
| |||||||||
截至2022年12月31日的公允價值
|
| | | $ | 170,666 | | | | | $ | 364,711 | | | | | $ | — | | |
延期票據初始值
|
| | | | — | | | | | | — | | | | | | 24,502 | | |
估值投入或其他假設的變化
|
| | | | 529,840 | | | | | | (120,267) | | | | | | (1,630) | | |
終止日期時取消確認的值
|
| | | | (700,506) | | | | | | (244,444) | | | | | | — | | |
截至2023年12月31日的公允價值
|
| | | $ | — | | | | | $ | — | | | | | $ | 22,872 | | |
| | |
交換
備註: |
| |
額外的
橋注 |
| |
C
|
| |||||||||
截至2023年1月1日的公允價值
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
擴展註釋、附加橋註釋和
的初始值
C 2023年11月21日 |
| | | | 2,523,744 | | | | | | 100,000 | | | | | | 204,039 | | |
估值投入或其他假設的變化
|
| | | | (97,814) | | | | | | 2,726 | | | | | | (318) | | |
截至2023年12月31日的公允價值
|
| | | $ | 2,621,558 | | | | | $ | 102,726 | | | | | $ | 203,720 | | |
| | |
前進
合同 |
| |
橋注-
分叉的 衍生產品 |
| |
擴展註釋-
分叉的 衍生產品 |
| |||||||||
2022年10月5日的公允價值(初始計量)
|
| | | $ | — | | | | | $ | 278,404 | | | | | $ | — | | |
2022年10月6日的公允價值(初始計量)
|
| | | | — | | | | | | — | | | | | | — | | |
估值投入或其他假設的變化
|
| | | | 170,666 | | | | | | 86,307 | | | | | | — | | |
截至2022年12月31日的公允價值
|
| | | $ | 170,666 | | | | | $ | 364,711 | | | | | $ | — | | |
| | |
3月31日
2024 |
| |
12月31日
2023 |
| ||||||
| | |
(未經審計)
|
| | | | | | | |||
資產 | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
現金
|
| | | $ | 724 | | | | | $ | 1,863 | | |
流動資產總額
|
| | | | 724 | | | | | | 1,863 | | |
信託賬户中持有的投資
|
| | | | 1,386,490 | | | | | | 1,368,637 | | |
總資產
|
| | | $ | 1,387,214 | | | | | $ | 1,370,500 | | |
負債、可能進行賠償的普通股票和股東的赤字
|
| | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
應付賬款和應計費用
|
| | | $ | 3,642,780 | | | | | $ | 3,303,836 | | |
應交消費税
|
| | | | 72,396 | | | | | | 72,396 | | |
應付所得税
|
| | | | 187,225 | | | | | | 187,225 | | |
關聯方墊款
|
| | | | 592,800 | | | | | | 117,871 | | |
交換票據和附加過橋票據的應計利息
|
| | | | 78,061 | | | | | | 23,964 | | |
其他橋樑註釋
|
| | | | 156,564 | | | | | | 102,726 | | |
期票-20億馬幣
|
| | | | — | | | | | | 167,958 | | |
兑換票據
|
| | | | 2,814,359 | | | | | | 2,621,558 | | |
C
|
| | | | 189,764 | | | | | | 203,720 | | |
本票-關聯方
|
| | | | 926,500 | | | | | | 926,500 | | |
First Fire Note,扣除折扣後
|
| | | | 285,614 | | | | | | 233,774 | | |
First Fire Note -分叉衍生品
|
| | | | 22,868 | | | | | | 22,872 | | |
流動負債總額
|
| | | | 8,968,931 | | | | | | 7,984,400 | | |
應付延期承銷費
|
| | | | 4,370,000 | | | | | | 4,370,000 | | |
總負債
|
| | | | 13,338,931 | | | | | | 12,354,400 | | |
承諾 | | | | | | | | | | | | | |
可能贖回的普通股,面值0.0001美元;截至2024年3月31日和2023年12月31日,已發行和發行114,966股股票,贖回價值為每股11.15美元
|
| | | | 1,281,957 | | | | | | 1,281,957 | | |
股東虧損 | | | | | | | | | | | | | |
普通股,面值0.0001美元; 50,000,000股授權股票;截至2024年3月31日和2023年12月31日分別已發行和發行3,489,000股股票(不包括114,966股需要贖回的股份)
|
| | | | 350 | | | | | | 350 | | |
新增實收資本
|
| | | | 550,246 | | | | | | 550,246 | | |
累計虧損
|
| | | | (13,784,270) | | | | | | (12,816,453) | | |
股東虧損總額
|
| | | | (13,233,674) | | | | | | (12,265,857) | | |
總負債、可能進行賠償的普通股和股東赤字
|
| | | $ | 1,387,214 | | | | | $ | 1,370,500 | | |
| | |
這三個月的費用
截至3月31日 |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
一般和行政費用
|
| | | $ | 674,262 | | | | | $ | 707,592 | | |
運營虧損
|
| | | | (674,262) | | | | | | (707,592) | | |
其他(費用)收入: | | | | | | | | | | | | | |
利息費用-過橋/兑換票據
|
| | | | (51,036) | | | | | | (133,138) | | |
利息費用-附加過橋註釋
|
| | | | (8,617) | | | | | | — | | |
利息費用- M20億註釋
|
| | | | (2,496) | | | | | | — | | |
利息費用
|
| | | | (51,840) | | | | | | — | | |
違約利息費用- M20億註釋
|
| | | | (20,296) | | | | | | — | | |
附加過橋票據的初始公允價值-附加抽獎
|
| | | | 3,851 | | | | | | — | | |
橋樑公允價值變動票據 - 分叉衍生工具
|
| | | | — | | | | | | 34,758 | | |
延期票據公允價值變化
|
| | | | 4 | | | | | | — | | |
額外過橋票據公允價值變動
|
| | | | (2,133) | | | | | | — | | |
交易所票據公允價值變動
|
| | | | (192,801) | | | | | | — | | |
ØC註釋公允價值變化
|
| | | | 13,956 | | | | | | — | | |
管道遠期合約衍生產品公允價值變動
|
| | | | — | | | | | | (1,163,950) | | |
信託賬户中的投資賺取利息
|
| | | | 17,853 | | | | | | 75,280 | | |
其他費用合計
|
| | | | (293,555) | | | | | | (1,187,050) | | |
所得税撥備前虧損
|
| | | | (967,817) | | | | | | (1,894,642) | | |
所得税撥備
|
| | | | — | | | | | | — | | |
淨虧損
|
| | | $ | (967,817) | | | | | $ | (1,894,642) | | |
基本和稀釋後加權平均流通股
|
| | | | 3,603,966 | | | | | | 4,168,567 | | |
每股基本和攤薄淨虧損
|
| | | $ | (0.27) | | | | | $ | (0.45) | | |
| | |
普通股
|
| |
額外的
實收 大寫 |
| |
累計
赤字 |
| |
合計
股東的 赤字 |
| ||||||||||||||||||
| | |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||
餘額-2023年12月31日(已審計)
|
| | | | 3,489,000 | | | | | $ | 350 | | | | | $ | 550,246 | | | | | $ | (12,816,453) | | | | | $ | (12,265,857) | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (967,817) | | | | | | (967,817) | | |
餘額
|
| | | | 3,489,000 | | | | | $ | 350 | | | | | $ | 550,246 | | | | | $ | (13,784,270) | | | | | $ | (13,233,674) | | |
| | |
普通股
|
| |
額外的
實收 大寫 |
| |
累計
赤字 |
| |
合計
股東的 赤字 |
| ||||||||||||||||||
| | |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||
餘額-2022年12月31日(已審計)
|
| | | | 3,462,000 | | | | | $ | 347 | | | | | $ | 292,973 | | | | | $ | (7,719,916) | | | | | $ | (7,426,596) | | |
發行20,000股股票以結算合法
索賠 |
| | | | 20,000 | | | | | | 2 | | | | | | 214,198 | | | | | | — | | | | | | 214,200 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,894,642) | | | | | | (1,894,642) | | |
Balance - 2023年3月31日(未經審計)
|
| | | | 3,482,000 | | | | | $ | 349 | | | | | $ | 507,171 | | | | | $ | (9,614,558) | | | | | $ | (9,107,038) | | |
| | |
這三個月的費用
截至3月31日 |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
經營活動現金流: | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (967,817) | | | | | $ | (1,894,642) | | |
將淨虧損與經營活動中使用的現金淨額進行調整:
|
| | | | | | | | | | | | |
信託賬户中的投資賺取利息
|
| | | | (17,853) | | | | | | (75,280) | | |
附加過橋票據的初始公允價值-附加抽獎
|
| | | | (3,851) | | | | | | — | | |
橋樑公允價值變動票據 - 分叉衍生工具
|
| | | | — | | | | | | (34,758) | | |
延期票據公允價值變化
|
| | | | (4) | | | | | | — | | |
交易所票據公允價值變動
|
| | | | 192,801 | | | | | | — | | |
額外過橋票據公允價值變動
|
| | | | 2,133 | | | | | | — | | |
ELOC公允價值變動
|
| | | | (13,956) | | | | | | — | | |
管道遠期合約衍生產品公允價值變動
|
| | | | — | | | | | | 1,163,950 | | |
經營性資產和負債變動:
|
| | | | | | | | | | | | |
預付費用和其他流動資產
|
| | | | — | | | | | | (52,500) | | |
應付賬款和應計費用
|
| | | | 338,944 | | | | | | 419,424 | | |
應計利息費用-兑換票據
|
| | | | 59,653 | | | | | | 133,139 | | |
應計利息費用- M20億註釋
|
| | | | 2,496 | | | | | | — | | |
應計利息費用-延期説明
|
| | | | 51,840 | | | | | | — | | |
違約利息M20億
|
| | | | 20,296 | | | | | | — | | |
經營活動中使用的淨現金
|
| | | | (335,318) | | | | | | (340,667) | | |
融資活動的現金流: | | | | | | | | | | | | | |
關聯方墊款
|
| | | | 474,929 | | | | | | — | | |
額外橋樑註釋的收益-相關方
|
| | | | 50,000 | | | | | | — | | |
本票收益
|
| | | | — | | | | | | 250,000 | | |
償還M20億票據
|
| | | | (190,750) | | | | | | — | | |
融資活動提供的現金淨額
|
| | | | 334,179 | | | | | | 250,000 | | |
現金淨變化
|
| | | | (1,139) | | | | | | (90,667) | | |
Cash - 期初
|
| | | | 1,863 | | | | | | 106,998 | | |
Cash - 期末
|
| | | $ | 724 | | | | | $ | 16,331 | | |
非現金投融資活動: | | | | | | | | | | | | | |
合法結算髮行的普通股
|
| | | $ | — | | | | | $ | 214,200 | | |
|
毛收入
|
| | | $ | 115,000,000 | | |
| 少: | | | | | | | |
|
分配給公募認股權證的收益
|
| | | | (12,483,555) | | |
|
普通股發行成本
|
| | | | (6,923,767) | | |
| 加號: | | | | | | | |
|
賬面價值增加到贖回價值
|
| | | | 21,132,322 | | |
|
可能贖回的普通股,2021年12月31日
|
| | | | 116,725,000 | | |
| 加號: | | | | | | | |
|
賬面價值增加到贖回價值
|
| | | | 1,142,603 | | |
| 少: | | | | | | | |
|
贖回
|
| | | | (110,472,254) | | |
|
可能贖回的普通股,2022年12月31日
|
| | | | 7,395,349 | | |
| 加號: | | | | | | | |
|
賬面價值增加到贖回價值
|
| | | | 682,671 | | |
| 少: | | | | | | | |
|
贖回
|
| | | | (6,796,063) | | |
|
可能贖回的普通股,2023年12月31日和2024年3月31日
|
| | | $ | 1,281,957 | | |
| | |
三個月內
截至3月31日 |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
普通股
|
| |
普通股
|
| ||||||
普通股每股基本和攤薄淨虧損 | | | | | | | | | | | | | |
分子: | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (967,817) | | | | | $ | (1,894,642) | | |
分母: | | | | | | | | | | | | | |
已發行的基本和稀釋加權平均普通股
|
| | | | 3,603,966 | | | | | | 4,168,567 | | |
每股普通股基本和攤薄淨虧損
|
| | | $ | (0.27) | | | | | $ | (0.45) | | |
| | |
交易證券
|
| |
級別
|
| |
公平
值 |
| ||||||
2024年3月31日
|
| |
貨幣市場基金
|
| | | | 1 | | | | | $ | 1,386,490 | | |
| | |
交易證券
|
| |
級別
|
| |
公平
值 |
| ||||||
2023年12月31日
|
| |
貨幣市場基金
|
| | | | 1 | | | | | $ | 1,368,637 | | |
2024年3月31日
|
| |
公允價值
|
| |
(一級)
|
| |
(二級)
|
| |
(三級)
|
| ||||||||||||
負債: | | | | | | | | | | | | | | | | | | | | | | | | | |
擴展註釋
|
| | | $ | 22,868 | | | | | $ | — | | | | | $ | — | | | | | $ | 22,868 | | |
C
|
| | | $ | 189,764 | | | | | $ | — | | | | | $ | — | | | | | $ | 189,764 | | |
附加橋樑註釋
|
| | | $ | 156,564 | | | | | $ | — | | | | | $ | — | | | | | $ | 156,564 | | |
兑換票據
|
| | | $ | 2,814,359 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,814,359 | | |
2023年12月31日
|
| |
公允價值
|
| |
(一級)
|
| |
(二級)
|
| |
(三級)
|
| ||||||||||||
負債: | | | | | | | | | | | | | | | | | | | | | | | | | |
擴展註釋
|
| | | $ | 22,872 | | | | | $ | — | | | | | $ | — | | | | | $ | 22,872 | | |
C
|
| | | $ | 203,720 | | | | | $ | — | | | | | $ | — | | | | | $ | 203,720 | | |
附加橋樑註釋
|
| | | $ | 102,726 | | | | | $ | — | | | | | $ | — | | | | | $ | 102,726 | | |
兑換票據
|
| | | $ | 2,621,558 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,621,558 | | |
| | |
2024年3月31日
|
| |
2023年12月31日
|
| ||||||
CCC債券利率
|
| | | | 13.07% | | | | | | 12.96% | | |
預期期限(年)
|
| | | | 0.25 | | | | | | 0.25 | | |
分別在2024年6月30日和2024年3月31日前完成業務合併的可能性
|
| | | | 80% | | | | | | 80% | | |
| | |
2024年3月31日
|
| |
2023年12月31日
|
| ||||||
無風險利率
|
| | | | 5.46% | | | | | | 5.40% | | |
預期期限(年)
|
| | | | 0.25 | | | | | | 0.25 | | |
波動性
|
| | | | 95% | | | | | | 95% | | |
股價
|
| | | $ | 2.00 | | | | | $ | 2.00 | | |
債務貼現率
|
| | | | 39.83% | | | | | | 39.7% | | |
提前終止/還款 - 業務合併未完成的概率
|
| | | | 20% | | | | | | 20% | | |
在2024年3月31日之前完成業務合併的可能性
|
| | | | —% | | | | | | 80% | | |
2024年6月30日之前完成業務合併的可能性
|
| | | | 80% | | | | | | —% | | |
| | |
2024年3月31日
|
| |
2023年12月31日
|
| ||||||
無風險利率
|
| | | | 5.46% | | | | | | 5.21% | | |
預期期限(年)
|
| | | | 0.71 | | | | | | 0.71 | | |
波動性
|
| | | | 110.1% | | | | | | 95% | | |
股價
|
| | | $ | 2.00 | | | | | $ | 2.00 | | |
債務貼現率
|
| | | | 47.50% | | | | | | 47.54% | | |
在2024年3月31日之前完成業務合併的可能性
|
| | | | —% | | | | | | 80% | | |
2024年6月30日之前完成業務合併的可能性
|
| | | | 80% | | | | | | —% | | |
| | |
2024年3月31日
|
| |
2023年12月31日
|
| ||||||
無風險利率
|
| | | | 4.45% | | | | | | 3.99% | | |
預期期限(年)
|
| | | | 3.00 | | | | | | 3.25 | | |
波動性
|
| | | | 105.0% | | | | | | 96.4% | | |
股價
|
| | | $ | 2.00 | | | | | $ | 2.00 | | |
在2024年3月31日之前完成業務合併的可能性
|
| | | | —% | | | | | | 80% | | |
2024年6月30日之前完成業務合併的可能性
|
| | | | 80% | | | | | | —% | | |
| | |
擴展註釋
分叉 衍生產品 |
| |
交換
備註: |
| |
額外的
橋注 |
| |
C
|
| ||||||||||||
截至2023年12月31日的公允價值
|
| | | $ | 22,872 | | | | | $ | 2,621,558 | | | | | $ | 102,726 | | | | | $ | 203,720 | | |
2024年1月25日附加橋樑初始價值
|
| | | | — | | | | | | — | | | | | | 51,705 | | | | | | — | | |
估值投入或其他假設的變化
|
| | | | (4) | | | | | | 192,801 | | | | | | 2,133 | | | | | | (13,956) | | |
截至2024年3月31日的公允價值
|
| | | $ | 22,868 | | | | | $ | 2,814,359 | | | | | $ | 156,564 | | | | | $ | 189,764 | | |
| | |
管道
前進 合同 |
| |
橋注
分叉的 衍生產品 |
| ||||||
2022年12月31日的公允價值
|
| | | $ | 170,666 | | | | | $ | 364,711 | | |
公允價值變動
|
| | | | 1,163,950 | | | | | | (34,758) | | |
2023年3月31日的公允價值(未經審計)
|
| | | $ | 1,334,616 | | | | | $ | 329,953 | | |