| | | | | II | | | |
| | | | | IV | | | |
| | | | | 1 | | | |
| | | | | 9 | | | |
| | | | | 10 | | | |
| | | | | 63 | | | |
| | | | | 64 | | | |
| | | | | 65 | | | |
| | | | | 89 | | | |
| | | | | 112 | | | |
| | | | | 118 | | | |
| | | | | 135 | | | |
| | | | | 145 | | | |
| | | | | 147 | | | |
| | | | | 158 | | | |
| | | | | 170 | | | |
| | | | | 173 | | | |
| | | | | 174 | | | |
| | | | | 175 | | | |
| | | | | F-1 | | |
| | |
截至3月31日的三个月,
|
| ||||||||||
| | |
2024
|
| | |
2023
|
| ||||||
| | |
继任者
|
| | |
前任
|
| ||||||
运营费用: | | | | | | | | | | | | | | |
销售,一般和行政
|
| | | $ | 4,649 | | | | | | $ | 3,841 | | |
研发
|
| | | | 5,732 | | | | | | | 9,205 | | |
或有对价公允价值变化
|
| | | | 63,769 | | | | | | | - | | |
总运营成本和费用
|
| | | | 74,150 | | | | | | | 13,046 | | |
经营亏损
|
| | | | (74,150) | | | | | | | (13,046) | | |
其他(损失)收入: | | | | | | | | | | | | | | |
可转换票据公允价值变化
|
| | | | (87) | | | | | | | (4,657) | | |
认购证公允价值变动
|
| | | | (20,903) | | | | | | | - | | |
嵌入式远期购买协议和衍生负债损失,净
|
| | | | (22,917) | | | | | | | - | | |
其他净收入
|
| | | | 39 | | | | | | | 64 | | |
其他损失总额,净
|
| | | | (43,868) | | | | | | | (4,593) | | |
税前损失
|
| | | | (118,018) | | | | | | | (17,639) | | |
所得税
|
| | | | - | | | | | | | - | | |
净亏损和综合亏损
|
| | | $ | (118,018) | | | | | | $ | (17,639) | | |
每股基本和稀释净亏损
|
| | | $ | (3.17) | | | | | | $ | (0.13) | | |
用于计算每股基本和稀释净亏损的发行普通股加权平均股数
|
| | | | 37,268,074 | | | | | | | 138,825,356 | | |
| | |
截至12月31日的一年,
|
| ||||||||||||||||
| | |
2023
|
| |
2022
|
| |||||||||||||
| | |
前任
|
| | |
继任者
|
| |
前任
|
| |||||||||
| | |
1月1日至
七月21 |
| | |
月22日至
十二月31 |
| |
1月1日至
十二月31 |
| |||||||||
| | | | | | | | | |
(As重述)
|
| | | | | | | |||
运营费用: | | | | | | | | | | | | | | | | | | | | |
销售,一般和行政
|
| | | $ | 9,841 | | | | | | $ | 9,949 | | | | | $ | 13,675 | | |
研发
|
| | | | 19,803 | | | | | | | 13,243 | | | | | | 34,754 | | |
获得在过程中的研发
|
| | | | - | | | | | | | 348,000 | | | | | | - | | |
或有对价公允价值变化
|
| | | | - | | | | | | | (52,750) | | | | | | - | | |
总运营成本和费用
|
| | | | 29,644 | | | | | | | 318,442 | | | | | | 48,429 | | |
经营亏损
|
| | | | (29,644) | | | | | | | (318,442) | | | | | | (48,429) | | |
其他(损失)收入: | | | | | | | | | | | | | | | | | | | | |
可转换票据公允价值变化
|
| | | | (19,359) | | | | | | | - | | | | | | (4,416) | | |
认购证公允价值变动
|
| | | | - | | | | | | | 2,318 | | | | | | - | | |
嵌入式远期购买协议和衍生负债的公允价值变化
|
| | | | (11,789) | | | | | | | (8,366) | | | | | | - | | |
其他净收入
|
| | | | 114 | | | | | | | 536 | | | | | | 289 | | |
其他损失总额,净
|
| | | | (31,034) | | | | | | | (5,512) | | | | | | (4,127) | | |
税前损失
|
| | | | (60,678) | | | | | | | (323,954) | | | | | | (52,556) | | |
所得税
|
| | | | - | | | | | | | - | | | | | | - | | |
净亏损和综合亏损
|
| | | $ | (60,678) | | | | | | $ | (323,954) | | | | | $ | (52,556) | | |
每股基本和稀释净亏损
|
| | | $ | (0.44) | | | | | | $ | (8.72) | | | | | $ | (0.38) | | |
使用的流通普通股加权平均股数
计算每股基本和稀释净亏损 |
| | | | 138,848,177 | | | | | | | 37,159,600 | | | | | | 138,848,177 | | |
名称
|
| |
年龄
|
| |
担任的职位
|
|
执行官 | | | | | | | |
马克·福斯 | | | 53 | | | 执行长兼董事提名人 | |
查德·哦.D | | | 66 | | | 首席医疗官 | |
Alex Wilson | | | 38 | | | 执行副总裁、首席法律官兼公司秘书 | |
詹妮弗·西 | | | 40 | | | 副总裁、公司总监 | |
非雇员董事 | | | | | | | |
约斯特·费舍尔 | | | 69 | | | 董事长兼董事提名人 | |
埃里克·卡特,博士学位 | | | 72 | | | 董事提名人 | |
罗伯特·帕尔米萨诺 | | | 79 | | | 董事提名人 | |
雪莱·图南 | | | 71 | | | 董事提名人 | |
姓名和主要职位
|
| |
年
|
| |
薪津
($) |
| |
花红
($)(1) |
| |
股票
奖 ($)(2) |
| |
选项
奖 ($) |
| |
所有其他
补偿 ($) |
| |
总
($) |
| |||||||||||||||||||||
马克·福斯
|
| | | | 2023 | | | | | $ | 550,000 | | | | | $ | 398,750 | | | | | $ | 3,033,628 | | | | | | - | | | | | $ | - | | | | | $ | 3,982,378 | | |
执行长
|
| | | | 2022 | | | | | $ | 550,000 | | | | | $ | 577,500 | | | | | | - | | | | | $ | 3,675,662 | | | | | $ | 1,475 | | | | | $ | 4,804,637 | | |
查德·吴
|
| | | | 2023 | | | | | $ | 425,000 | | | | | $ | 136,000 | | | | | $ | 1,088,640 | | | | | | - | | | | | $ | - | | | | | $ | 1,649,640 | | |
首席医疗官
|
| | | | 2022 | | | | | $ | 425,000 | | | | | $ | 161,500 | | | | | | - | | | | | $ | 735,331 | | | | | $ | - | | | | | $ | 1,322,731 | | |
Alex Wilson
|
| | | | 2023 | | | | | $ | 366,301(3) | | | | | $ | 151,096 | | | | | $ | 882,680 | | | | | | - | | | | | $ | - | | | | | $ | 1,400,077 | | |
首席法务官
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
指定执行官
|
| |
2023年限制性股票
已授予单位(#) |
| |||
马克·福斯
|
| | | | 279,855 | | |
查德·吴
|
| | | | 100,428 | | |
Alex Wilson
|
| | | | 81,428 | | |
| | | | | | | | | | | | | | |
期权奖励
|
| |
股票奖励
|
| ||||||||||||||||||||||||||||||
名称
|
| |
格兰特
日期 |
| |
归属
开始 日期 |
| |
数量
证券 底层 未行使 选项(#) 行使 |
| |
数量
证券 底层 未行使 选项(#) 不可行使 |
| |
选项
行使 价格 ($)(1) |
| |
选项
到期 日期 |
| |
数量
股份或 库存单位 具有 尚未归属 (#) |
| |
市值
的单元 的股票 没有 既得 ($)(2) |
| ||||||||||||||||||||||||
马克·福斯
|
| | | | 11/20/19 | | | | | | 6/11/19 | | | | | | 970,588 | | | | | | - | | | | | $ | 10.00 | | | | | | 11/19/29 | | | | | | - | | | | | | - | | |
| | | | | 8/5/20 | | | | | | 7/1/20 | | | | | | 243,016 | | | | | | 81,005(3) | | | | | $ | 10.00 | | | | | | 8/4/30 | | | | | | - | | | | | | - | | |
| | | | | 9/9/21 | | | | | | 3/5/21 | | | | | | 145,666 | | | | | | 145,666(3) | | | | | $ | 10.00 | | | | | | 9/8/31 | | | | | | - | | | | | | - | | |
| | | | | 3/9/22 | | | | | | 3/9/22 | | | | | | 190,740 | | | | | | 190,740(3) | | | | | $ | 10.00 | | | | | | 3/8/32 | | | | | | - | | | | | | - | | |
| | | | | 3/9/22 | | | | | | 3/9/22 | | | | | | 97,059 | | | | | | 97,059(3) | | | | | $ | 10.00 | | | | | | 3/8/32 | | | | | | - | | | | | | - | | |
| | | | | 4/26/23 | | | | | | 4/26/23 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | 279,855(4) | | | | | $ | 2,014,956 | | |
查德·吴
|
| | | | 8/23/21 | | | | | | 5/31/21 | | | | | | 72,794 | | | | | | 72,794(3) | | | | | $ | 10.00 | | | | | | 8/23/31 | | | | | | - | | | | | | - | | |
| | | | | 3/9/22 | | | | | | 3/9/22 | | | | | | 57,575 | | | | | | 57,575(3) | | | | | $ | 10.00 | | | | | | 3/8/32 | | | | | | - | | | | | | - | | |
| | | | | 4/26/23 | | | | | | 4/26/23 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | 100,428(4) | | | | | $ | 723,082 | | |
Alex Wilson
|
| | | | 8/23/21 | | | | | | 8/9/21 | | | | | | 38,823 | | | | | | 38,824(3) | | | | | $ | 10.00 | | | | | | 8/23/31 | | | | | | - | | | | | | - | | |
| | | | | 10/20/21 | | | | | | 10/20/21 | | | | | | 6,328 | | | | | | 6,328(3) | | | | | $ | 10.00 | | | | | | 10/19/31 | | | | | | - | | | | | | - | | |
| | | | | 3/9/22 | | | | | | 3/9/22 | | | | | | 53,304 | | | | | | 53,305(3) | | | | | $ | 10.00 | | | | | | 3/8/32 | | | | | | - | | | | | | - | | |
| | | | | 4/26/23 | | | | | | 4/26/23 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | 81,428(4) | | | | | $ | 586,282 | | |
名称
|
| |
赚取之费用
或支付 现金 ($) |
| |
股票
奖项(美金)(1) |
| |
选项
奖 ($)(2) |
| |
所有其他
补偿 ($) |
| |
总
($) |
| |||||||||||||||
朱莉·B。安德鲁斯(3)
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
兰斯·A浆果(3)
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
西蒙·布兰克(4)
|
| | | | - | | | | | $ | 807,504 | | | | | | - | | | | | | - | | | | | $ | 807,504 | | |
埃里克·卡特(5)
|
| | | $ | 11,316 | | | | | | - | | | | | $ | 186,558 | | | | | $ | 19,040(6) | | | | | $ | 216,914 | | |
约斯特·费舍尔(7)
|
| | | $ | 17,220 | | | | | $ | 658,682 | | | | | $ | 186,558 | | | | | | - | | | | | $ | 862,460 | | |
Robert E.格兰特(4)
|
| | | | - | | | | | $ | 3,335,262 | | | | | | - | | | | | | - | | | | | $ | 3,335,262 | | |
奥列格·格罗德年斯基(3)
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
James A.莱特曼(3)
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
维克拉姆·马利克(4)(8)
|
| | | | - | | | | | $ | 1,161,441 | | | | | | - | | | | | | - | | | | | $ | 1,161,441 | | |
达伦·奥布莱恩(4)(9)
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
罗伯特·帕尔米萨诺(5)(10)
|
| | | $ | 11,316 | | | | | | - | | | | | $ | 186,558 | | | | | | - | | | | | $ | 197,874 | | |
Richard H.竹田(4)
|
| | | $ | 25,000 | | | | | $ | 535,691 | | | | | | - | | | | | | - | | | | | $ | 560,691 | | |
雪莱·图南(5)
|
| | | $ | 12,300 | | | | | | - | | | | | $ | 186,558 | | | | | | - | | | | | $ | 198,858 | | |
| | |
股份单位
未投资于 财年 结束(#) |
| |
尚未行使购股权
财年末(#) |
| ||||||||||||
名称
|
| |
ABP 2019
计划 |
| |
ABP 2019
计划 |
| |
2023年计划
|
| |||||||||
西蒙·布兰克
|
| | | | 35,221 | | | | | | 102,571 | | | | | | - | | |
埃里克·卡特
|
| | | | - | | | | | | 20,809 | | | | | | 58,851 | | |
约斯特·费舍尔
|
| | | | 60,764 | | | | | | 62,972 | | | | | | 58,851 | | |
Robert E.格兰特
|
| | | | 272,788 | | | | | | 62,972 | | | | | | - | | |
维克拉姆·马利克
|
| | | | 77,453 | | | | | | 109,560 | | | | | | - | | |
达伦·奥布莱恩
|
| | | | - | | | | | | - | | | | | | - | | |
罗伯特·帕尔米萨诺
|
| | | | - | | | | | | - | | | | | | 58,851 | | |
Richard H.竹田
|
| | | | 25,473 | | | | | | 62,972 | | | | | | - | | |
雪莱·图南
|
| | | | - | | | | | | - | | | | | | 58,851 | | |
相关人士
|
| |
股份
Priveterra A级 普通股 |
| |
现金购买
价格 |
| ||||||
A1
|
| | | | 5,083,325 | | | | | $ | 35,000,000 | | |
大雄制药公司公司
|
| | | | 714,286 | | | | | $ | 5,000,000 | | |
票据持有
|
| |
本金总额
量 |
| |||
A1(1) | | | | $ | 24,500,000.00 | | |
受益所有人的姓名和地址
|
| |
数量
股份 |
| |
%
所有权 |
| ||||||
5%持有者 | | | | | | | | | | | | | |
Priveterra Sponsor,LLC(1)
|
| | | | 3,555,000 | | | | | | 9.0% | | |
大雄制药公司附属实体,公司(2)
|
| | | | 6,577,604 | | | | | | 16.6% | | |
Atalaya Capital Management LP附属实体(3)
|
| | | | 3,675,000 | | | | | | 9.3% | | |
Polar多策略主基金(4)
|
| | | | 3,675,000 | | | | | | 9.3% | | |
斯特拉思佩皇冠控股集团有限责任公司(5)
|
| | | | 2,070,081 | | | | | | 5.2% | | |
董事和执行官(6) | | | | | | | | | | | | | |
约斯特·费舍尔(7)
|
| | | | 126,359 | | | | | | * | | |
埃里克·卡特(8)
|
| | | | 34,525 | | | | | | * | | |
罗伯特·帕尔米萨诺(9)
|
| | | | 4,689,617 | | | | | | 11.9% | | |
雪莱·图南(10)
|
| | | | 19,617 | | | | | | * | | |
马克·福斯(11)
|
| | | | 1,870,870 | | | | | | 4.5% | | |
查德·吴(12)
|
| | | | 191,873 | | | | | | * | | |
Alex Wilson(13)
|
| | | | 138,224 | | | | | | * | | |
詹妮弗·西(14)
|
| | | | 24,087 | | | | | | * | | |
所有董事和执行官集体(8人)
|
| | | | 7,095,172 | | | | | | 17.0% | | |
| | |
证券受益
此前拥有 提供 |
| |
待售证券
本次发行 |
| |
证券受益
在此提供后拥有 |
| |||||||||||||||||||||||||||||||||||||||
注册持有人姓名
|
| |
股份
的 共同 股票 |
| |
权证
|
| |
股份
的 共同 股票 |
| |
权证
|
| |
股份
的 共同 股票 |
| |
百分比
|
| |
权证
|
| |
百分比
|
| ||||||||||||||||||||||||
阿德尔伯特·斯塔格(1)(2)
|
| | | | 188,819 | | | | | | - | | | | | | 188,819 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
亚历山大·威尔逊(1)(3)
|
| | | | 278,340 | | | | | | - | | | | | | 278,340 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
阿尔法国际投资有限公司(4)
|
| | | | 1,221,153 | | | | | | - | | | | | | 1,221,153 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
安德鲁·布卢门菲尔德(1)(5)
|
| | | | 38,591 | | | | | | - | | | | | | 38,591 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
查德·吴(1)(6)
|
| | | | 361,167 | | | | | | - | | | | | | 361,167 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
克里斯多福·赖斯特(1)(7)
|
| | | | 31,602 | | | | | | - | | | | | | 31,602 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
大雄公司公司(8)
|
| | | | 4,177,604 | | | | | | - | | | | | | 4,177,604 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
大雄制药有限公司(28)
|
| | | | 31,137,150 | | | | | | - | | | | | | 31,137,150 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
牙科创新投资A BV(9)
|
| | | | 423,889 | | | | | | - | | | | | | 423,889 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
牙科创新Apus Investment BV(10)
|
| | | | 280,245 | | | | | | - | | | | | | 280,245 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
埃里克·卡特(1)(11)
|
| | | | 20,809 | | | | | | - | | | | | | 20,809 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
格雷格·布鲁克斯(1)(12)
|
| | | | 115,616 | | | | | | - | | | | | | 115,616 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
医疗创业控股有限公司(13)
|
| | | | 303,076 | | | | | | - | | | | | | 303,076 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
HS管理,LP(14)
|
| | | | 122,114 | | | | | | - | | | | | | 122,114 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
约斯特·费舍尔(1)(15)
|
| | | | 124,574 | | | | | | - | | | | | | 124,574 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
JVB金融集团有限责任公司(29)
|
| | | | 400,000 | | | | | | - | | | | | | 400,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
Longitude Venture Partners II,LP(16)
|
| | | | 467,682 | | | | | | - | | | | | | 467,682 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
马克·福斯(1)(17)
|
| | | | 2,441,394 | | | | | | - | | | | | | 2,441,394 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
奥列格·格罗德年斯基(18)(19)(27)
|
| | | | 1,579,806 | | | | | | - | | | | | | 1,579,806 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
Priveterra Sponsor,LLC(19)
|
| | | | 105,000 | | | | | | - | | | | | | 105,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
理察·武田(20)
|
| | | | 92,649 | | | | | | - | | | | | | 92,649 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
罗伯特·格兰特(1)(21)
|
| | | | 335,760 | | | | | | - | | | | | | 335,760 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
| | |
证券受益
此前拥有 提供 |
| |
待售证券
本次发行 |
| |
证券受益
在此提供后拥有 |
| |||||||||||||||||||||||||||||||||||||||
注册持有人姓名
|
| |
股份
的 共同 股票 |
| |
权证
|
| |
股份
的 共同 股票 |
| |
权证
|
| |
股份
的 共同 股票 |
| |
百分比
|
| |
权证
|
| |
百分比
|
| ||||||||||||||||||||||||
罗伯特·帕尔米萨诺(19)(34)
|
| | | | 1,255,000 | | | | | | - | | | | | | 1,255,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
上海恒丹投资有限公司(22)
|
| | | | 63,498 | | | | | | - | | | | | | 63,498 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
西蒙·布兰克(23)
|
| | | | 137,793 | | | | | | - | | | | | | 137,793 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
斯特拉思佩皇冠控股集团有限责任公司(24)
|
| | | | 2,070,081 | | | | | | - | | | | | | 2,070,081 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
维克拉姆·马利克(19)(25)(27)
|
| | | | 1,784,889 | | | | | | 1,252,596 | | | | | | 1,784,889 | | | | | | 1,252,596 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
管道投资者 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
巴塞尔·卡恩
|
| | | | 100 | | | | | | - | | | | | | 100 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
艾德·伊纳尔
|
| | | | 100 | | | | | | - | | | | | | 100 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
贾里德·克鲁姆克
|
| | | | 100 | | | | | | - | | | | | | 100 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
杰森·麦克劳德
|
| | | | 100 | | | | | | - | | | | | | 100 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
杰夫·罗曼
|
| | | | 100 | | | | | | - | | | | | | 100 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
乔·塔克
|
| | | | 100 | | | | | | - | | | | | | 100 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
麦可·布朗
|
| | | | 100 | | | | | | - | | | | | | 100 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
拉杰什·古塔
|
| | | | 100 | | | | | | - | | | | | | 100 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
蒂姆·邓
|
| | | | 100 | | | | | | - | | | | | | 100 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
托尼·达斯
|
| | | | 100 | | | | | | - | | | | | | 100 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
Strathspey Crown Holdings Group,LLC的转让人 (26)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
190 Canon,LLC
|
| | | | 4,029 | | | | | | - | | | | | | 4,029 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
3V Corp,SL.
|
| | | | 5,045 | | | | | | - | | | | | | 5,045 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
ABJR,LLC
|
| | | | 30,831 | | | | | | - | | | | | | 30,831 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
亚当·沙夫纳和玛西·鲁宾JTROS
|
| | | | 1,678 | | | | | | - | | | | | | 1,678 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
艾德丽安·斯图尔特
|
| | | | 840 | | | | | | - | | | | | | 840 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
美容整形外科英国有限公司
|
| | | | 6,124 | | | | | | - | | | | | | 6,124 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
Afya(Oxshott)Limited
|
| | | | 840 | | | | | | - | | | | | | 840 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
艾丽西亚·巴巴
|
| | | | 4,204 | | | | | | - | | | | | | 4,204 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
阿丽莎·梅洛
|
| | | | 840 | | | | | | - | | | | | | 840 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
阿马尔·拉纳瓦特
|
| | | | 1,611 | | | | | | - | | | | | | 1,611 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
AM美容外科诊所公司
|
| | | | 2,522 | | | | | | - | | | | | | 2,522 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
美国房地产与信托公司,LC FBO Andrew Russo IRA
|
| | | | 1,611 | | | | | | - | | | | | | 1,611 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
美国房地产和信托LC FBO David A Janssen
Roth IRA |
| | | | 1,359 | | | | | | - | | | | | | 1,359 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
美国房地产和信托LC FBO克里斯汀·詹森
Roth IRA |
| | | | 1,024 | | | | | | - | | | | | | 1,024 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
美国遗产和信托LC FBO约翰·格罗斯的IRA
|
| | | | 5,101 | | | | | | - | | | | | | 5,101 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
美国房地产与信托LC FBO Joseph Barnthouse IRA
|
| | | | 3,416 | | | | | | - | | | | | | 3,416 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
艾米·韦克斯勒
|
| | | | 5,893 | | | | | | - | | | | | | 5,893 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
安德里亚·特罗弗斯
|
| | | | 4,204 | | | | | | - | | | | | | 4,204 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
安德鲁·J·赫普芬格
|
| | | | 2,958 | | | | | | - | | | | | | 2,958 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
安德鲁·P·施瓦茨
|
| | | | 1,289 | | | | | | - | | | | | | 1,289 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
安妮塔·萨卢贾
|
| | | | 8,233 | | | | | | - | | | | | | 8,233 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
安朱尔·奥贝莱
|
| | | | 1,681 | | | | | | - | | | | | | 1,681 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
| | |
证券受益
此前拥有 提供 |
| |
待售证券
本次发行 |
| |
证券受益
在此提供后拥有 |
| |||||||||||||||||||||||||||||||||||||||
注册持有人姓名
|
| |
股份
的 共同 股票 |
| |
权证
|
| |
股份
的 共同 股票 |
| |
权证
|
| |
股份
的 共同 股票 |
| |
百分比
|
| |
权证
|
| |
百分比
|
| ||||||||||||||||||||||||
焦虑医疗AB
|
| | | | 4,029 | | | | | | - | | | | | | 4,029 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
安东尼·卡明
|
| | | | 9,148 | | | | | | - | | | | | | 9,148 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
安东尼·西摩
|
| | | | 838 | | | | | | - | | | | | | 838 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
安东尼·杨
|
| | | | 1,663 | | | | | | - | | | | | | 1,663 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
阿西姆·皮拉查
|
| | | | 840 | | | | | | - | | | | | | 840 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
芭芭拉·L斯特恩和詹姆斯·D斯特恩联合TTEES芭芭拉·L.斯特恩信托基金
|
| | | | 1,977 | | | | | | - | | | | | | 1,977 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
巴塞尔汗
|
| | | | 4,835 | | | | | | - | | | | | | 4,835 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
BLCL Investments,LLC
|
| | | | 4,202 | | | | | | - | | | | | | 4,202 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
博阿斯·肖菲尔德
|
| | | | 3,823 | | | | | | - | | | | | | 3,823 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
博拉德家族信托基金
|
| | | | 4,455 | | | | | | - | | | | | | 4,455 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
布雷登C大步走
|
| | | | 4,063 | | | | | | - | | | | | | 4,063 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
布拉德福德·斯卢茨基
|
| | | | 4,029 | | | | | | - | | | | | | 4,029 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
2004年布鲁克家庭信托基金
|
| | | | 1,681 | | | | | | - | | | | | | 1,681 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
卡尔詹姆斯科尔曼
|
| | | | 4,204 | | | | | | - | | | | | | 4,204 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
Cast ML Investments,LTD
|
| | | | 8,879 | | | | | | - | | | | | | 8,879 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
凯萨琳·德博拉和丹尼尔·卡尔·利文
信任 |
| | | | 4,204 | | | | | | - | | | | | | 4,204 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
Cathleen Greinke生活信托基金6/2/1999
|
| | | | 1,681 | | | | | | - | | | | | | 1,681 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
塑料与重建中心。萨克拉门托外科医生公司40.1利润分享FBO
|
| | | | 840 | | | | | | - | | | | | | 840 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
Chang Family Trust UAD 7-31-89
|
| | | | 840 | | | | | | - | | | | | | 840 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
查普曼·巴拉德牧师家庭信托基金
|
| | | | 4,455 | | | | | | - | | | | | | 4,455 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
查尔斯·凯斯
|
| | | | 4,204 | | | | | | - | | | | | | 4,204 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
克利福德·克拉克三世
|
| | | | 840 | | | | | | - | | | | | | 840 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
科佩尔特家庭生活信托基金
|
| | | | 9,459 | | | | | | - | | | | | | 9,459 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
英国化妆品解决方案有限公司
|
| | | | 4,061 | | | | | | - | | | | | | 4,061 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
克雷格·R乔利
|
| | | | 4,204 | | | | | | - | | | | | | 4,204 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
柯蒂斯·E Jansen,DDS 401(K)利润分享计划
|
| | | | 4,029 | | | | | | - | | | | | | 4,029 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
辛西娅·邓肯
|
| | | | 840 | | | | | | - | | | | | | 840 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
辛西娅·马托西安
|
| | | | 981 | | | | | | - | | | | | | 981 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
达米安·戈德堡
|
| | | | 805 | | | | | | - | | | | | | 805 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
丹尼尔·德里
|
| | | | 5,297 | | | | | | - | | | | | | 5,297 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
Daniel H.韦伯
|
| | | | 840 | | | | | | - | | | | | | 840 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
丹尼尔·辛德拉
|
| | | | 4,029 | | | | | | - | | | | | | 4,029 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
达伦·伯特·王尔德
|
| | | | 840 | | | | | | - | | | | | | 840 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
戴夫·马丁内斯
|
| | | | 53,469 | | | | | | - | | | | | | 53,469 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
大卫·詹森
|
| | | | 504 | | | | | | - | | | | | | 504 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
David L.艾布拉姆森
|
| | | | 2,164 | | | | | | - | | | | | | 2,164 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
大卫·拉尔森
|
| | | | 1,177 | | | | | | - | | | | | | 1,177 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
大卫仕集团有限公司
|
| | | | 8,058 | | | | | | - | | | | | | 8,058 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
大卫华莱士
|
| | | | 840 | | | | | | - | | | | | | 840 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
黛博拉·S巴什生活信托基金
|
| | | | 1,610 | | | | | | - | | | | | | 1,610 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
黛利拉·A阿隆索
|
| | | | 4,204 | | | | | | - | | | | | | 4,204 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
| | |
证券受益
此前拥有 提供 |
| |
待售证券
本次发行 |
| |
证券受益
在此提供后拥有 |
| |||||||||||||||||||||||||||||||||||||||
注册持有人姓名
|
| |
股份
的 共同 股票 |
| |
权证
|
| |
股份
的 共同 股票 |
| |
权证
|
| |
股份
的 共同 股票 |
| |
百分比
|
| |
权证
|
| |
百分比
|
| ||||||||||||||||||||||||
唐纳德·蒂尔曼
|
| | | | 4,029 | | | | | | - | | | | | | 4,029 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
道格·福尔曼
|
| | | | 420 | | | | | | - | | | | | | 420 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
道格拉斯m。安德森信托基金
|
| | | | 4,512 | | | | | | - | | | | | | 4,512 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
道格拉斯·森德罗夫
|
| | | | 16,647 | | | | | | - | | | | | | 16,647 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
爱德华·布里特·布罗克曼
|
| | | | 8,267 | | | | | | - | | | | | | 8,267 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
伊莉莎白·尤琳
|
| | | | 840 | | | | | | - | | | | | | 840 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
艾莉·简·夏普
|
| | | | 420 | | | | | | - | | | | | | 420 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
埃里克·诺瓦克
|
| | | | 4,029 | | | | | | - | | | | | | 4,029 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
埃里克·梅尔滕斯
|
| | | | 840 | | | | | | - | | | | | | 840 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
欧内斯特·布拉沃
|
| | | | 805 | | | | | | - | | | | | | 805 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
Esther R Spear不可挽回的信托FBO Scott L.矛
|
| | | | 4,905 | | | | | | - | | | | | | 4,905 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
埃亚尔·古尔
|
| | | | 4,061 | | | | | | - | | | | | | 4,061 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
Eyehold BV
|
| | | | 805 | | | | | | - | | | | | | 805 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
Eye-Lens Pe Ltd
|
| | | | 4,204 | | | | | | - | | | | | | 4,204 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
法塔法·杰斐逊
|
| | | | 6,446 | | | | | | - | | | | | | 6,446 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
法鲁克家族信托基金
|
| | | | 1,611 | | | | | | - | | | | | | 1,611 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
Findelmann & Snyder LLC
|
| | | | 2,417 | | | | | | - | | | | | | 2,417 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
弗朗西斯卡·卢波
|
| | | | 1,611 | | | | | | - | | | | | | 1,611 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
弗朗西斯·罗特
|
| | | | 4,029 | | | | | | - | | | | | | 4,029 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
弗兰克·利斯蒂
|
| | | | 1,681 | | | | | | - | | | | | | 1,681 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
弗雷德·W小希娜
|
| | | | 805 | | | | | | - | | | | | | 805 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
F维吉尔可撤销信托
|
| | | | 3,363 | | | | | | - | | | | | | 3,363 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
加里·福斯特
|
| | | | 105,432 | | | | | | - | | | | | | 105,432 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
詹保罗·吉尼
|
| | | | 838 | | | | | | - | | | | | | 838 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
Gopal Batra TREE Pooman Batra TREE Batra Living Trust
|
| | | | 1,289 | | | | | | - | | | | | | 1,289 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
戈登和唐娜·克劳福德信托UTD 8/23/77
|
| | | | 56,069 | | | | | | - | | | | | | 56,069 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
格雷格·F吸血鬼
|
| | | | 5 | | | | | | - | | | | | | 5 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
格雷格·F文斯和马乔里·G。吸血鬼生活信托基金
|
| | | | 14 | | | | | | - | | | | | | 14 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
格雷戈里·布福德
|
| | | | 805 | | | | | | - | | | | | | 805 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
格雷戈里·凯勒
|
| | | | 840 | | | | | | - | | | | | | 840 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
古斯塔沃·加兰特
|
| | | | 840 | | | | | | - | | | | | | 840 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
盖伊·刘易斯
|
| | | | 8,058 | | | | | | - | | | | | | 8,058 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
哈罗德·斯图尔特
|
| | | | 805 | | | | | | - | | | | | | 805 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
哈特姆(蒂姆)阿布-赛义德
|
| | | | 1,277 | | | | | | - | | | | | | 1,277 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
干草堆控股有限责任公司
|
| | | | 6,446 | | | | | | - | | | | | | 6,446 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
刘海伦娜
|
| | | | 2,014 | | | | | | - | | | | | | 2,014 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
伊内斯·维尔纳·拉绍夫斯基
|
| | | | 2,417 | | | | | | - | | | | | | 2,417 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
Rejvest AG
|
| | | | 4,061 | | | | | | - | | | | | | 4,061 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
穆罕默德·马赫达维
|
| | | | 981 | | | | | | - | | | | | | 981 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
不可撤销的信托FBO安德鲁·康斯坦丁
|
| | | | 2,503 | | | | | | - | | | | | | 2,503 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
| | |
证券受益
此前拥有 提供 |
| |
待售证券
本次发行 |
| |
证券受益
在此提供后拥有 |
| |||||||||||||||||||||||||||||||||||||||
注册持有人姓名
|
| |
股份
的 共同 股票 |
| |
权证
|
| |
股份
的 共同 股票 |
| |
权证
|
| |
股份
的 共同 股票 |
| |
百分比
|
| |
权证
|
| |
百分比
|
| ||||||||||||||||||||||||
雅各布·D施泰格帕梅拉·施泰格TE
|
| | | | 5,045 | | | | | | - | | | | | | 5,045 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
詹姆斯·希利
|
| | | | 12,612 | | | | | | - | | | | | | 12,612 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
詹姆斯·汤普森
|
| | | | 1,663 | | | | | | - | | | | | | 1,663 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
詹姆斯·韦思
|
| | | | 420 | | | | | | - | | | | | | 420 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
杰米·m·门罗生活信托基金日期:2006年3月16日
|
| | | | 1,009 | | | | | | - | | | | | | 1,009 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
扬·耶恩贝克
|
| | | | 19,340 | | | | | | - | | | | | | 19,340 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
扬·西科拉
|
| | | | 48,347 | | | | | | - | | | | | | 48,347 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
贾里德·杨格
|
| | | | 4,287 | | | | | | - | | | | | | 4,287 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
J·克里斯多福·马莫
|
| | | | 224,243 | | | | | | - | | | | | | 224,243 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
杰夫·希利
|
| | | | 16,321 | | | | | | - | | | | | | 16,321 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
杰弗里·鲍曼
|
| | | | 4,029 | | | | | | - | | | | | | 4,029 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
杰弗里·弗罗莫维茨
|
| | | | 840 | | | | | | - | | | | | | 840 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
杰弗里·哈托格
|
| | | | 4,133 | | | | | | - | | | | | | 4,133 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
杰弗里·S Bobst
|
| | | | 4,029 | | | | | | - | | | | | | 4,029 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
杰斯珀·伯格达尔
|
| | | | 967 | | | | | | - | | | | | | 967 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
JMR Medical LLC
|
| | | | 4,190 | | | | | | - | | | | | | 4,190 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
乔利·考夫曼·珍妮特
|
| | | | 840 | | | | | | - | | | | | | 840 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
约翰·伯达尔
|
| | | | 840 | | | | | | - | | | | | | 840 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
约翰·格罗斯
|
| | | | 114,067 | | | | | | - | | | | | | 114,067 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
约翰·H·约瑟夫可撤销的信托
|
| | | | 840 | | | | | | - | | | | | | 840 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
约翰·科伊
|
| | | | 4,204 | | | | | | - | | | | | | 4,204 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
约翰·蒙罗
|
| | | | 4,029 | | | | | | - | | | | | | 4,029 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
Joseph R.谷仓屋
|
| | | | 6,656 | | | | | | - | | | | | | 6,656 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
乔琳·吉布
|
| | | | 1,261 | | | | | | - | | | | | | 1,261 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
胡安·安东尼奥·博内尔·博森
|
| | | | 1,681 | | | | | | - | | | | | | 1,681 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
朱迪思·内维特
|
| | | | 840 | | | | | | - | | | | | | 840 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
鸟羽淳一
|
| | | | 8,408 | | | | | | - | | | | | | 8,408 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
卡尔·奥尔森
|
| | | | 840 | | | | | | - | | | | | | 840 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
凯萨琳·尼塔
|
| | | | 840 | | | | | | - | | | | | | 840 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
肯尼思·佩尔森
|
| | | | 2,556 | | | | | | - | | | | | | 2,556 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
库罗斯·阿扎尔
|
| | | | 1,261 | | | | | | - | | | | | | 1,261 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
兰斯·阿尔布雷希森
|
| | | | 8,233 | | | | | | - | | | | | | 8,233 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
兰斯·库格勒
|
| | | | 981 | | | | | | - | | | | | | 981 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
拉里·帕特森
|
| | | | 14,858 | | | | | | - | | | | | | 14,858 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
Laura & Fintelmann LLC
|
| | | | 1,611 | | | | | | - | | | | | | 1,611 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
Lawless Investments PTY LTD ATF Michael Lawless
家族信托 |
| | | | 1,611 | | | | | | - | | | | | | 1,611 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
劳伦斯·b卡岑可撤销信托
|
| | | | 981 | | | | | | - | | | | | | 981 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
劳伦斯·格雷
|
| | | | 840 | | | | | | - | | | | | | 840 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
劳伦斯·斯皮瓦克
|
| | | | 1,765 | | | | | | - | | | | | | 1,765 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
莱斯利·艾默特-巴克
|
| | | | 2,417 | | | | | | - | | | | | | 2,417 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
Lindstrom Family LP 2
|
| | | | 5,297 | | | | | | - | | | | | | 5,297 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
Lion Crown Partners LLC
|
| | | | 123,623 | | | | | | - | | | | | | 123,623 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
| | |
证券受益
此前拥有 提供 |
| |
待售证券
本次发行 |
| |
证券受益
在此提供后拥有 |
| |||||||||||||||||||||||||||||||||||||||
注册持有人姓名
|
| |
股份
的 共同 股票 |
| |
权证
|
| |
股份
的 共同 股票 |
| |
权证
|
| |
股份
的 共同 股票 |
| |
百分比
|
| |
权证
|
| |
百分比
|
| ||||||||||||||||||||||||
丽莎·阿尔比瑟
|
| | | | 840 | | | | | | - | | | | | | 840 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
洛里·克莱因
|
| | | | 9,668 | | | | | | - | | | | | | 9,668 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
曼达纳·阿扎尔
|
| | | | 838 | | | | | | - | | | | | | 838 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
玛丽亚·西罗内·斯科特
|
| | | | 5,044 | | | | | | - | | | | | | 5,044 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
玛丽·哈亚格
|
| | | | 4,061 | | | | | | - | | | | | | 4,061 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
马克·劳
|
| | | | 840 | | | | | | - | | | | | | 840 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
马克·内斯托尔
|
| | | | 1,680 | | | | | | - | | | | | | 1,680 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
玛丽·卡罗琳·蒙乔伊
|
| | | | 1,208 | | | | | | - | | | | | | 1,208 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
玛丽·邓多雷-金
|
| | | | 1,611 | | | | | | - | | | | | | 1,611 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
玛丽·P·卢波
|
| | | | 5,959 | | | | | | - | | | | | | 5,959 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
马蒂亚斯·莫斯
|
| | | | 16,992 | | | | | | - | | | | | | 16,992 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
门克斯·帕特森可撤销信托
|
| | | | 1,611 | | | | | | - | | | | | | 1,611 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
梅雷迪思(格里芬)皮尔斯
|
| | | | 2,522 | | | | | | - | | | | | | 2,522 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
Michael A. Pikos
|
| | | | 4,029 | | | | | | - | | | | | | 4,029 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
Michael S.施瓦茨
|
| | | | 967 | | | | | | - | | | | | | 967 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
麦可·史蒂文斯
|
| | | | 5,481 | | | | | | - | | | | | | 5,481 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
迈尔斯·阿马里诺
|
| | | | 805 | | | | | | - | | | | | | 805 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
千禧信托公司FBO Craig W. Herre
IRA |
| | | | 4,029 | | | | | | - | | | | | | 4,029 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
明迪·伯克
|
| | | | 1,611 | | | | | | - | | | | | | 1,611 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
米奇·C·希尔
|
| | | | 981 | | | | | | - | | | | | | 981 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
MLPF & S FBO Bradley Dykstra IRA
|
| | | | 4,029 | | | | | | - | | | | | | 4,029 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
南希·施莱辛格生活信托基金日期:97年11月3日
|
| | | | 4,204 | | | | | | - | | | | | | 4,204 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
NDTCO饰演监管人FBO James E Shelton IRA
|
| | | | 2,578 | | | | | | - | | | | | | 2,578 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
NDTCO饰演监管人FBO Mary P Lupo
|
| | | | 1,465 | | | | | | - | | | | | | 1,465 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
NDTCO饰演FBO保管人万斯·汤普森(Vance Thompson)September IRA
|
| | | | 4,909 | | | | | | - | | | | | | 4,909 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
尼尔·谢尔
|
| | | | 805 | | | | | | - | | | | | | 805 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
尼尔·马丁
|
| | | | 805 | | | | | | - | | | | | | 805 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
New Direction IRA,Inc. FBO麦可·艾伦·史蒂文斯
IRA |
| | | | 3,223 | | | | | | - | | | | | | 3,223 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
尼古拉斯·沃洛克
|
| | | | 2,449 | | | | | | - | | | | | | 2,449 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
诺曼·拉帕波特
|
| | | | 2,521 | | | | | | - | | | | | | 2,521 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
牡蛎湾投资公司
|
| | | | 2,417 | | | | | | - | | | | | | 2,417 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
Park Ave美容手术PC利润分享信托基金(Doug Senderoff)
|
| | | | 5,297 | | | | | | - | | | | | | 5,297 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
保罗·格拉特
|
| | | | 3,528 | | | | | | - | | | | | | 3,528 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
保罗·格利克
|
| | | | 805 | | | | | | - | | | | | | 805 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
佩里·宾德
|
| | | | 840 | | | | | | - | | | | | | 840 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
彼得·斯奈德
|
| | | | 5,814 | | | | | | - | | | | | | 5,814 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
菲利普·桑德曼
|
| | | | 6,198 | | | | | | - | | | | | | 6,198 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
皮尔斯特家庭信托基金
|
| | | | 840 | | | | | | - | | | | | | 840 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
Polycom Roth IRA FBO Stephen Wilmarth
|
| | | | 981 | | | | | | - | | | | | | 981 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
Polycop Tradd IRA FBO Stephen Wilmarth
|
| | | | 2,101 | | | | | | - | | | | | | 2,101 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
| | |
证券受益
此前拥有 提供 |
| |
待售证券
本次发行 |
| |
证券受益
在此提供后拥有 |
| |||||||||||||||||||||||||||||||||||||||
注册持有人姓名
|
| |
股份
的 共同 股票 |
| |
权证
|
| |
股份
的 共同 股票 |
| |
权证
|
| |
股份
的 共同 股票 |
| |
百分比
|
| |
权证
|
| |
百分比
|
| ||||||||||||||||||||||||
Railay Capital Partners,LP
|
| | | | 1,681 | | | | | | - | | | | | | 1,681 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
丽贝卡·马修斯
|
| | | | 1,611 | | | | | | - | | | | | | 1,611 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
理察·科夫曼
|
| | | | 838 | | | | | | - | | | | | | 838 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
理察·格雷科
|
| | | | 4,473 | | | | | | - | | | | | | 4,473 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
理察·科伦塔格
|
| | | | 840 | | | | | | - | | | | | | 840 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
Robert E.格罗夫
|
| | | | 840 | | | | | | - | | | | | | 840 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
罗伯特·弗兰克
|
| | | | 805 | | | | | | - | | | | | | 805 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
罗伯特·海曼生活信托基金
|
| | | | 8,058 | | | | | | - | | | | | | 8,058 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
小罗伯特·欧文·奥利弗
|
| | | | 840 | | | | | | - | | | | | | 840 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
罗伯特·马格斯
|
| | | | 4,029 | | | | | | - | | | | | | 4,029 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
罗纳德·E小理查森
|
| | | | 4,029 | | | | | | - | | | | | | 4,029 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
罗纳德·约翰斯顿
|
| | | | 908 | | | | | | - | | | | | | 908 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
罗恩·贾斯特
|
| | | | 4,061 | | | | | | - | | | | | | 4,061 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
罗恩·克鲁格
|
| | | | 840 | | | | | | - | | | | | | 840 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
罗斯·克莱文斯
|
| | | | 2,522 | | | | | | - | | | | | | 2,522 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
拉塞尔·帕尔默
|
| | | | 4,029 | | | | | | - | | | | | | 4,029 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
萨宾娜·塔内贾
|
| | | | 840 | | | | | | - | | | | | | 840 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
萨钦·帕里克
|
| | | | 840 | | | | | | - | | | | | | 840 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
赛义夫·贾威德
|
| | | | 840 | | | | | | - | | | | | | 840 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
萨米尔·沙阿
|
| | | | 2,466 | | | | | | - | | | | | | 2,466 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
桑杰·D·戈尔可撤销生活信托基金
|
| | | | 1,765 | | | | | | - | | | | | | 1,765 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
萨凡纳外科附属部门Ld
|
| | | | 1,412 | | | | | | - | | | | | | 1,412 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
SF Investments LLC
|
| | | | 19,620 | | | | | | - | | | | | | 19,620 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
斯科特·鲍
|
| | | | 8,460 | | | | | | - | | | | | | 8,460 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
Scott Baugh & Associates退休信托基金
|
| | | | 1,765 | | | | | | - | | | | | | 1,765 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
斯科特·坎尼扎罗
|
| | | | 112,105 | | | | | | - | | | | | | 112,105 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
斯科特·戈德堡家庭信托基金
|
| | | | 4,203 | | | | | | - | | | | | | 4,203 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
斯科特·帕金斯
|
| | | | 4,204 | | | | | | - | | | | | | 4,204 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
肖恩·k。史密斯
|
| | | | 4,204 | | | | | | - | | | | | | 4,204 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
沙赫里亚尔·马布拉赫
|
| | | | 2,522 | | | | | | - | | | | | | 2,522 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
谢里夫·马赫达维
|
| | | | 4,905 | | | | | | - | | | | | | 4,905 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
谢尔登·L·佩克和安吉拉·A·佩克可撤销信托
|
| | | | 4,029 | | | | | | - | | | | | | 4,029 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
雪莉·贝尔
|
| | | | 840 | | | | | | - | | | | | | 840 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
Sintagma Investments,SL
|
| | | | 6,769 | | | | | | - | | | | | | 6,769 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
斯皮里多拉·阿图扎
|
| | | | 840 | | | | | | - | | | | | | 840 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
史蒂芬·F·布林特
|
| | | | 6,586 | | | | | | - | | | | | | 6,586 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
史蒂芬·威尔马斯
|
| | | | 1,401 | | | | | | - | | | | | | 1,401 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
史蒂夫·金
|
| | | | 805 | | | | | | - | | | | | | 805 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
史蒂文·纳森
|
| | | | 1,681 | | | | | | - | | | | | | 1,681 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
史蒂文·罗森菲尔德
|
| | | | 840 | | | | | | - | | | | | | 840 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
史蒂文·罗特
|
| | | | 4,029 | | | | | | - | | | | | | 4,029 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
Strathspey Trust于2007年发布,Kathryn Grant(Seebold)
|
| | | | 33,418 | | | | | | - | | | | | | 33,418 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
| | |
证券受益
此前拥有 提供 |
| |
待售证券
本次发行 |
| |
证券受益
在此提供后拥有 |
| |||||||||||||||||||||||||||||||||||||||
注册持有人姓名
|
| |
股份
的 共同 股票 |
| |
权证
|
| |
股份
的 共同 股票 |
| |
权证
|
| |
股份
的 共同 股票 |
| |
百分比
|
| |
权证
|
| |
百分比
|
| ||||||||||||||||||||||||
Studston Limited
|
| | | | 4,061 | | | | | | - | | | | | | 4,061 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
日落岛有限责任公司
|
| | | | 4,484 | | | | | | - | | | | | | 4,484 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
塔克家庭信托基金
|
| | | | 1,681 | | | | | | - | | | | | | 1,681 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
贝尔家族信托基金日期:2019年9月26日
|
| | | | 840 | | | | | | - | | | | | | 840 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
The Entrust Group Inc FBO Daniel Sindelar Louis Sindelar IRA#7230012896
|
| | | | 4,028 | | | | | | - | | | | | | 4,028 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
格伦·戈德堡信托基金,DPD 2021年7月27日
|
| | | | 3,713 | | | | | | - | | | | | | 3,713 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
海伦·西奥多拉(Helen Theodora)IRR信托基金
|
| | | | 12,893 | | | | | | - | | | | | | 12,893 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
西奥多·A Pasquali
|
| | | | 840 | | | | | | - | | | | | | 840 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
派屈克·G西奥多拉儿童内部收益率信托基金
|
| | | | 3,868 | | | | | | - | | | | | | 3,868 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
派屈克·G西奥多拉家族信托基金
|
| | | | 23,263 | | | | | | - | | | | | | 23,263 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
托马斯·本德三世
|
| | | | 4,204 | | | | | | - | | | | | | 4,204 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
托马斯·哈尔巴赫
|
| | | | 4,455 | | | | | | - | | | | | | 4,455 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
托马斯·齐卡斯
|
| | | | 25,015 | | | | | | - | | | | | | 25,015 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
纯种集团有限责任公司
|
| | | | 1,170 | | | | | | - | | | | | | 1,170 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
蒂芙尼·麦科马克
|
| | | | 840 | | | | | | - | | | | | | 840 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
蒂莫西·R Herre
|
| | | | 1,611 | | | | | | - | | | | | | 1,611 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
蒂娜·阿尔斯特
|
| | | | 4,204 | | | | | | - | | | | | | 4,204 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
托德·斯奈德
|
| | | | 805 | | | | | | - | | | | | | 805 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
托德·祖尔克和诺埃尔·贝尔特尔森可撤销的生活
信任 |
| | | | 2,522 | | | | | | - | | | | | | 2,522 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
风险精神资本有限责任公司
|
| | | | 3,363 | | | | | | - | | | | | | 3,363 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
****特·尼古拉斯·巴特拉
|
| | | | 1,450 | | | | | | - | | | | | | 1,450 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
弗拉基米尔·格里戈里茨
|
| | | | 2,449 | | | | | | - | | | | | | 2,449 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
温迪·尼查明生活信托基金
|
| | | | 840 | | | | | | - | | | | | | 840 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | | | |
威廉·A·布拉奇福德
|
| | | | 4,029 | | | | | | - | | | | | | 4,029 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
William R.绅士IV
|
| | | | 805 | | | | | | - | | | | | | 805 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
威尔明顿整形外科(马克·摩根)
|
| | | | 8,913 | | | | | | - | | | | | | 8,913 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
黄家族收入信托
|
| | | | 4,204 | | | | | | - | | | | | | 4,204 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
WRE Holdings,LP
|
| | | | 1,095 | | | | | | - | | | | | | 1,095 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
Priveterra Sponsor,LLC的转让人(27) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
大卫·梅雷迪思
|
| | | | 69,924 | | | | | | 58,670 | | | | | | 69,924 | | | | | | 58,670 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
强大的基金
|
| | | | 640,045 | | | | | | 433,290 | | | | | | 640,045 | | | | | | 433,290 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
银河国际合伙人有限责任公司
|
| | | | 715,537 | | | | | | 484,396 | | | | | | 715,537 | | | | | | 484,396 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
格林哈文路资本基金1,LP
|
| | | | 163,129 | | | | | | 110,433 | | | | | | 163,129 | | | | | | 110,433 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
格林哈文路资本基金2,LP
|
| | | | 214,333 | | | | | | 145,097 | | | | | | 214,333 | | | | | | 145,097 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
帕尔米萨诺家族有限责任公司
|
| | | | 2,265,000 | | | | | | 1,760,000 | | | | | | 2,265,000 | | | | | | 1,760,000 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | |
赎回日期(期间至
令到期) |
| |
普通股的公平市场价值
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
=/<10.00
|
| |
11.00
|
| |
12.00
|
| |
13.00
|
| |
14.00
|
| |
15.00
|
| |
16.00
|
| |
17.00
|
| |
=/>18.00
|
| |||||||||||||||||||||||||||||
60个月
|
| | | | 0.261 | | | | | | 0.281 | | | | | | 0.297 | | | | | | 0.311 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
57个月
|
| | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.310 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
54个月
|
| | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.361 | | |
51个月
|
| | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.320 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.361 | | |
48个月
|
| | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.361 | | |
45个月
|
| | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.330 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.361 | | |
42个月
|
| | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.361 | | |
39个月
|
| | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.290 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.340 | | | | | | 0.354 | | | | | | 0.361 | | |
36个月
|
| | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.361 | | |
33个月
|
| | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.280 | | | | | | 0.301 | | | | | | 0.320 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.361 | | |
30个月
|
| | | | 0.196 | | | | | | 0.224 | | | | | | 0.250 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.361 | | |
27个月
|
| | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.350 | | | | | | 0.361 | | |
24个月
|
| | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.260 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.361 | | |
21个月
|
| | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.361 | | |
18个月
|
| | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.361 | | |
15个月
|
| | | | 0.130 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.230 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.361 | | |
12个月
|
| | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.250 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.361 | | |
9个月
|
| | | | 0.090 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.361 | | |
6个月
|
| | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.361 | | |
3个月
|
| | | | 0.034 | | | | | | 0.065 | | | | | | 0.104 | | | | | | 0.150 | | | | | | 0.197 | | | | | | 0.243 | | | | | | 0.286 | | | | | | 0.326 | | | | | | 0.361 | | |
0个月
|
| | | | - | | | | | | - | | | | | | 0.042 | | | | | | 0.115 | | | | | | 0.179 | | | | | | 0.233 | | | | | | 0.281 | | | | | | 0.323 | | | | | | 0.361 | | |
| 永旺生物制药公司 | | | | | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-28 | | | |
| | | | | F-29 | | | |
| | | | | F-30 | | | |
| | | | | F-31 | | | |
| | | | | F-32 | | | |
| | | | | F-33 | | | |
| | | | | F-34 | | |
| | |
继任者
|
| |
继任者
|
| ||||||
| | |
3月31日,
2024 |
| |
12月31日,
2023 |
| ||||||
| | |
(未经审计)
|
| | | | | | | |||
资产
|
| | | | | | | | | | | | |
易变现资产: | | | | | | | | | | | | | |
现金及现金等价物
|
| | | $ | 1,558 | | | | | $ | 5,158 | | |
预付费用和其他易变现资产
|
| | | | 940 | | | | | | 1,064 | | |
易变现资产总额
|
| | | | 2,498 | | | | | | 6,222 | | |
财产和设备,净值
|
| | | | 307 | | | | | | 332 | | |
经营租赁使用权资产
|
| | | | 198 | | | | | | 262 | | |
其他资产
|
| | | | 29 | | | | | | 29 | | |
总资产
|
| | | $ | 3,032 | | | | | $ | 6,845 | | |
负债和股东赤字
|
| | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
应付帐款
|
| | | $ | 6,523 | | | | | $ | 3,388 | | |
应计临床试验费用
|
| | | | 984 | | | | | | 5,128 | | |
应计报酬
|
| | | | 1,338 | | | | | | 943 | | |
远期购买协议违约金
|
| | | | 3,000 | | | | | | - | | |
其他应计费用
|
| | | | 4,112 | | | | | | 3,590 | | |
流动负债总额
|
| | | | 15,957 | | | | | | 13,049 | | |
2024年3月31日和2023年12月31日,按公允价值计算的可转换票据,包括关联方金额5,087美金和0美金
|
| | | | 5,087 | | | | | | - | | |
令状责任
|
| | | | 12,000 | | | | | | 1,447 | | |
或有对价负债
|
| | | | 168,119 | | | | | | 104,350 | | |
嵌入式远期购买协议和衍生负债
|
| | | | 250 | | | | | | 41,043 | | |
总负债
|
| | | | 201,413 | | | | | | 159,889 | | |
承诺和意外情况 | | | | | | | | | | | | | |
股东赤字: | | | | | | | | | | | | | |
A类普通股,面值0.0001美金;授权的500,000,000股
2024年3月31日和2023年12月31日,以及38,120,288股和37,159,600股 于2024年3月31日和2023年12月31日已发行和未偿还, 分别 |
| | | | 4 | | | | | | 4 | | |
借记资本公积
|
| | | | 393,235 | | | | | | 381,264 | | |
应收认购款项
|
| | | | - | | | | | | (60,710) | | |
累计赤字
|
| | | | (591,620) | | | | | | (473,602) | | |
股东赤字总额
|
| | | | (198,381) | | | | | | (153,044) | | |
负债总额和股东赤字
|
| | | $ | 3,032 | | | | | $ | 6,845 | | |
| | |
止三个月
3月31日, |
| ||||||||||
| | |
2024
|
| | |
2023
|
| ||||||
| | |
继任者
|
| | |
前任
|
| ||||||
运营费用: | | | | | | | | | | | | | | |
销售,一般和行政
|
| | | $ | 4,649 | | | | | | $ | 3,841 | | |
研发
|
| | | | 5,732 | | | | | | | 9,205 | | |
或有对价公允价值变化
|
| | | | 63,769 | | | | | | | - | | |
总运营成本和费用
|
| | | | 74,150 | | | | | | | 13,046 | | |
经营亏损
|
| | | | (74,150) | | | | | | | (13,046) | | |
其他(损失)收入: | | | | | | | | | | | | | | |
可转换票据公允价值变化
|
| | | | (87) | | | | | | | (4,657) | | |
认购证公允价值变动
|
| | | | (20,903) | | | | | | | - | | |
嵌入式远期购买协议和衍生负债的损失,
净 |
| | | | (22,917) | | | | | | | - | | |
其他净收入
|
| | | | 39 | | | | | | | 64 | | |
其他损失总额,净
|
| | | | (43,868) | | | | | | | (4,593) | | |
税前损失
|
| | | | (118,018) | | | | | | | (17,639) | | |
所得税
|
| | | | - | | | | | | | - | | |
净亏损和综合亏损
|
| | | $ | (118,018) | | | | | | $ | (17,639) | | |
每股基本和稀释净亏损
|
| | | $ | (3.17) | | | | | | $ | (0.13) | | |
用于计算每股基本和稀释净亏损的发行普通股加权平均股数
|
| | | | 37,268,074 | | | | | | | 138,825,356 | | |
| | |
可换股
优先股 |
| |
普通股
|
| |
额外
实收 资本 |
| |
订阅
应收款项 |
| |
积累
赤字 |
| |
库藏股
|
| |
非
控制 兴趣 |
| |
总
股东 赤字 |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
股份
|
| |
量
|
| |
股份
|
| |
量
|
| |
股份
|
| |
量
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
截至2024年1月1日的余额(继任者)
|
| | | | - | | | | | $ | - | | | | | | 37,159,600 | | | | | $ | 4 | | | | | $ | 381,264 | | | | | $ | (60,710) | | | | | $ | (473,602) | | | | | | - | | | | | $ | - | | | | | $ | - | | | | | $ | (153,044) | | |
净亏损
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | (118,018) | | | | | | - | | | | | | - | | | | | | - | | | | | | (118,018) | | |
终止远期购买协议
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | 60,710 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | 60,710 | | |
发行与无现金期权行使相关的股份
|
| | | | - | | | | | | - | | | | | | 960,688 | | | | | | - | | | | | | 10,350 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | 10,350 | | |
基于股票的补偿费用
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | 1,621 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | 1,621 | | |
截至2024年3月31日的余额(继任者)
|
| | | | - | | | | | $ | - | | | | | | 38,120,288 | | | | | $ | 4 | | | | | $ | 393,235 | | | | | $ | - | | | | | $ | (591,620) | | | | | | - | | | | | $ | - | | | | | $ | - | | | | | $ | (198,381) | | |
截至2023年1月1日的余额(前身)
|
| | | | 21,257,708 | | | | | $ | 137,949 | | | | | | 138,848,177 | | | | | $ | 14 | | | | | $ | 187,348 | | | | | $ | - | | | | | $ | (474,839) | | | | | | (22,821) | | | | | $ | (23) | | | | | $ | 17,087 | | | | | $ | (270,413) | | |
净亏损
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | (17,639) | | | | | | - | | | | | | - | | | | | | - | | | | | | (17,639) | | |
基于股票的补偿费用
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | 1,360 | | | | | | 1,360 | | |
截至2023年3月31日的余额(前身)
|
| | | | 21,257,708 | | | | | $ | 137,949 | | | | | | 138,848,177 | | | | | $ | 14 | | | | | $ | 187,348 | | | | | $ | - | | | | | $ | (492,478) | | | | | | (22,821) | | | | | $ | (23) | | | | | $ | 18,447 | | | | | $ | (286,692) | | |
| | |
止三个月
3月31日, |
| ||||||||||
| | |
2024
|
| | |
2023
|
| ||||||
| | |
继任者
|
| | |
前任
|
| ||||||
经营活动产生的现金流量: | | | | | | | | | | | | | | |
净亏损
|
| | | $ | (118,018) | | | | | | $ | (17,639) | | |
将净亏损与经营活动中使用的净现金进行调节的调整:
|
| | | | | | | | | | | | | |
折旧
|
| | | | 25 | | | | | | | 25 | | |
基于股票的补偿费用
|
| | | | 1,621 | | | | | | | 1,360 | | |
可转换票据公允价值变化
|
| | | | 87 | | | | | | | 4,657 | | |
认购证公允价值变动
|
| | | | 20,903 | | | | | | | - | | |
嵌入式远期购买协议和衍生负债的损失
|
| | | | 22,917 | | | | | | | - | | |
或有对价公允价值变化
|
| | | | 63,769 | | | | | | | - | | |
经营资产和负债变化: | | | | | | | | | | | | | | |
预付费用和其他易变现资产
|
| | | | 124 | | | | | | | 39 | | |
应付帐款
|
| | | | 3,136 | | | | | | | (3,524) | | |
应计费用和其他负债
|
| | | | (3,228) | | | | | | | 3,984 | | |
其他资产及负债
|
| | | | 64 | | | | | | | 40 | | |
经营活动所用现金净额
|
| | | | (8,600) | | | | | | | (11,058) | | |
投资活动产生的现金流量: | | | | | | | | | | | | | | |
投资活动所用现金净额
|
| | | | - | | | | | | | - | | |
融资活动产生的现金流量: | | | | | | | | | | | | | | |
发行可转换票据的收益
|
| | | | 5,000 | | | | | | | 6,000 | | |
融资活动提供的净现金
|
| | | | 5,000 | | | | | | | 6,000 | | |
现金及现金等值物净减少
|
| | | | (3,600) | | | | | | | (5,058) | | |
年初现金及现金等值物
|
| | | | 5,158 | | | | | | | 9,746 | | |
期末现金及现金等值物
|
| | | $ | 1,558 | | | | | | $ | 4,688 | | |
| | |
3月31日,
2024 |
| |
12月31日,
2023 |
| ||||||
| | |
继任者
|
| |
继任者
|
| ||||||
家具及固定装置
|
| | | $ | 199 | | | | | $ | 199 | | |
设备
|
| | | | 237 | | | | | | 237 | | |
租赁物业装修
|
| | | | 66 | | | | | | 66 | | |
物业及设备
|
| | | | 502 | | | | | | 502 | | |
累计折旧
|
| | | | (195) | | | | | | (170) | | |
财产和设备,净值
|
| | | $ | 307 | | | | | $ | 332 | | |
| | |
3月31日,
2024 |
| |
12月31日,
2023 |
| ||||||
| | |
继任者
|
| |
前任
|
| ||||||
法律费用
|
| | | $ | 2,325 | | | | | $ | 1,867 | | |
消费税责任
|
| | | | 569 | | | | | | 569 | | |
经营租赁负债-短期部分
|
| | | | 205 | | | | | | 278 | | |
大雄小瓶的使用
|
| | | | 25 | | | | | | 33 | | |
剩余其他应计费用
|
| | | | 988 | | | | | | 843 | | |
其他应计费用总额
|
| | | $ | 4,112 | | | | | $ | 3,590 | | |
截至2023年3月31日的三个月(前身)
|
| | | | | | |
净亏损
|
| | | $ | (17,639) | | |
加权平均已发行普通股、基本股和稀释股
|
| | | | 138,825,356 | | |
每股净亏损,基本和稀释
|
| | | $ | (0.13) | | |
截至2024年3月31日的三个月(继任者)
|
| | | | | | |
净亏损
|
| | | $ | (118,018) | | |
加权平均已发行普通股、基本股和稀释股
|
| | | | 37,268,074 | | |
每股净亏损,基本和稀释
|
| | | $ | (3.17) | | |
| | |
3月31日,
2024 |
| |
3月31日,
2023 |
| ||||||
| | |
继任者
|
| |
前任
|
| ||||||
权证
|
| | | | 8,276,085 | | | | | | - | | |
或然代价
|
| | | | 16,000,000 | | | | | | - | | |
或有创始人股份
|
| | | | 3,450,000 | | | | | | - | | |
已发行的可转换优先股
|
| | | | - | | | | | | 21,257,708 | | |
尚未发行的可转换优先股证
|
| | | | - | | | | | | 342,011 | | |
普通股期权和限制性股票单位
|
| | | | 5,536,898 | | | | | | 9,694,890 | | |
| | | | | 33,262,983 | | | | | | 31,294,609 | | |
|
合并中作为对价发行的股份数量
|
| | | | 16,500,000 | | |
|
与承诺融资相关的临时可转换票据发行的股份
|
| | | | 2,226,182 | | |
|
合并后公司普通股股数总数
|
| | | | 18,726,182 | | |
|
乘以截至收盘的Priveterra股价
|
| | | $ | 10.84 | | |
|
总
|
| | | $ | 202,992 | | |
|
或然代价之公平值
|
| | | | 125,699 | | |
|
取代股份支付奖励
|
| | | | 13,331 | | |
|
承担的负债
|
| | | | 125 | | |
|
总购买价格
|
| | | $ | 342,147 | | |
|
现金及现金等价物
|
| | | $ | 2,001 | | |
|
净营运资本(不包括现金及现金等值物)
|
| | | | (16,182) | | |
|
其他资产及负债
|
| | | | 775 | | |
|
获得在过程中的研发
|
| | | | 348,000 | | |
|
收购资产净值
|
| | | | 334,594 | | |
|
VIE合并损失
|
| | | | 7,553 | | |
|
总购买价格
|
| | | $ | 342,147 | | |
| | | | | |
共同
股份 |
| |
共同
股票 量 |
| |
订阅
应收 |
| |
APIC
|
| |
积累
赤字 |
| |||||||||||||||
截至2023年7月21日的Priveterra收盘股权
|
| | | | | | | 557,160 | | | | | $ | - | | | | | $ | - | | | | | $ | 5,937 | | | | | $ | (12,897) | | |
合并中作为对价发行的股份
|
| |
注1
|
| | | | 16,500,000 | | | | | | 2 | | | | | | - | | | | | | 192,189 | | | | | | - | | |
合并考虑-发行的股份
与以下相关的临时可转换票据 的融资承诺 |
| |
附注5
|
| | | | 2,226,182 | | | | | | - | | | | | | - | | | | | | 24,132 | | | | | | - | | |
b类创始人的股票补偿
股份 |
| |
附注3
|
| | | | 6,900,000 | | | | | | 1 | | | | | | - | | | | | | 68,972 | | | | | | (68,972) | | |
远期购买协议
|
| |
附注6
|
| | | | 6,275,000 | | | | | | 1 | | | | | | (60,710) | | | | | | 66,714 | | | | | | (38,255) | | |
发行整体衍生品
|
| |
附注6
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | (427) | | |
New Money PIPE认购协议中发行的股份
|
| |
附注6
|
| | | | 1,001,000 | | | | | | - | | | | | | - | | | | | | 10,844 | | | | | | (6,433) | | |
为承诺融资而发行的股份
|
| |
附注6
|
| | | | 3,571,429 | | | | | | - | | | | | | - | | | | | | 38,714 | | | | | | (13,714) | | |
或有创始人股份
|
| |
附注6
|
| | | | - | | | | | | - | | | | | | - | | | | | | (31,401) | | | | | | - | | |
VIE合并损失
|
| |
附注3
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | (7,553) | | |
其他杂项
|
| | | | | | | 128,829 | | | | | | - | | | | | | - | | | | | | 1,397 | | | | | | (1,397) | | |
总 | | | | | | | | 37,159,600 | | | | | $ | 4 | | | | | $ | (60,710) | | | | | $ | 377,498 | | | | | $ | (149,648) | | |
| | |
公共
|
| |
私人
|
| |
总
|
| |||||||||
已发布和未完成,2024年1月1日
|
| | | | 9,200,000 | | | | | | 5,279,999 | | | | | | 14,479,999 | | |
已行使的认购证数量
|
| | | | (4,912,867) | | | | | | (1,291,047) | | | | | | (6,203,914) | | |
已发布和未完成,2024年3月31日
|
| | | | 4,287,133 | | | | | | 3,988,952 | | | | | | 8,276,085 | | |
| | |
可换股
注意到 (3级) |
| |
令
负债 (1级) |
| |
特遣队
审议 (3级) |
| |
嵌入式
远期购买 协议和 使整个 衍生物 (3级) |
| ||||||||||||
继任者 | | | | | | | | | | | | | | | | | | | | | | | | | |
余额,2024年1月1日
|
| | | $ | - | | | | | $ | 1,447 | | | | | $ | 104,350 | | | | | $ | 41,043 | | |
发行可换股票据
|
| | | | 5,000 | | | | | | - | | | | | | - | | | | | | - | | |
公平值变动
|
| | | | 87 | | | | | | 20,903 | | | | | | 63,769 | | | | | | (413) | | |
令式无现金练习
|
| | | | - | | | | | | (10,350) | | | | | | - | | | | | | - | | |
终止远期购买协议
|
| | | | - | | | | | | - | | | | | | - | | | | | | (40,380) | | |
终止远期购买协议
|
| | | $ | 5,087 | | | | | $ | 12,000 | | | | | $ | 168,119 | | | | | $ | 250 | | |
| 各财年的最低租赁付款额 | | | | | | | |
|
2024
|
| | | $ | 213 | | |
|
未来最低租赁付款总额
|
| | | | 213 | | |
|
减:推定利息
|
| | | | (8) | | |
|
租赁付款现值
|
| | | | 205 | | |
|
减:流动部分(包括在其他应计费用中)
|
| | | | (205) | | |
|
非流动经营租赁负债
|
| | | $ | - | | |
|
经营租赁使用权资产
|
| | | $ | 198 | | |
|
剩余租期(年)
|
| | | | 0.7 | | |
|
贴现率
|
| | | | 10% | | |
| | |
止三个月
3月31日, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
继任者
|
| |
前任
|
| ||||||
经营租赁成本
|
| | | $ | 43 | | | | | $ | 60 | | |
经营租赁支付的现金
|
| | | | 80 | | | | | | 77 | | |
| | |
3月31日,
2024 |
| |
12月31日,
2023 |
| ||||||
| | |
(未经审计)
|
| | | | | | | |||
已发行和未行使的股票期权
|
| | | | 4,545,332 | | | | | | 3,846,972 | | |
限制性股票单位(未归属)
|
| | | | 991,566 | | | | | | 1,012,994 | | |
股票激励计划下可供未来发行的股票
|
| | | | 3,347,924 | | | | | | 3,536,710 | | |
权证
|
| | | | 8,276,085 | | | | | | 14,479,999 | | |
或然代价
|
| | | | 16,000,000 | | | | | | 16,000,000 | | |
保留普通股总数
|
| | | | 33,160,907 | | | | | | 38,876,675 | | |
| | |
数量
股份 |
| |
加权
平均 行使 价格 |
| ||||||
继任者 | | | | | | | | | | | | | |
杰出,2024年1月1日
|
| | | | 3,515,219 | | | | | $ | 10.00 | | |
授出购股权
|
| | | | - | | | | | | - | | |
期权被没收
|
| | | | - | | | | | | - | | |
优秀,2024年3月31日
|
| | | | 3,515,219 | | | | | | 10.00 | | |
可撤销,2024年3月31日
|
| | | | - | | | | | $ | - | | |
| | |
数量
股份 |
| |
加权
平均 授出日期 公平值 |
| ||||||
继任者 | | | | | | | | | | | | | |
杰出,2024年1月1日
|
| | | | 1,012,994 | | | | | $ | 10.84 | | |
授予
|
| | | | - | | | | | | - | | |
既得
|
| | | | - | | | | | | - | | |
没收
|
| | | | (21,428) | | | | | | 10.84 | | |
优秀,2024年3月31日
|
| | | | 991,566 | | | | | $ | 10.84 | | |
| | |
数量
股份 |
| |
加权
平均 行使 价格 |
| ||||||
杰出,2024年1月1日
|
| | | | 331,753 | | | | | $ | 5.47 | | |
授出购股权
|
| | | | 698,360 | | | | | | 13.26 | | |
期权被没收
|
| | | | - | | | | | | - | | |
优秀,2024年3月31日
|
| | | | 1,030,113 | | | | | $ | 10.75 | | |
可撤销,2024年3月31日
|
| | | | - | | | | | $ | - | | |
| | |
止三个月
3月31日, |
| |||
| | |
2024
|
| |
2023
|
|
预期波幅
|
| |
47% - 50%
|
| |
74% - 80%
|
|
无风险利率
|
| |
4.1% - 4.3%
|
| |
3.61% - 3.66%
|
|
预期寿命(年)
|
| |
5.27- 6.25
|
| |
5.50- 6.25
|
|
预期股息率
|
| |
-
|
| |
-
|
|
| | |
继任者
|
| | |
前任
|
| ||||||
| | |
12月31日,
2023 |
| | |
12月31日,
2022 |
| ||||||
资产
|
| | | | | | | | | | | | | |
易变现资产: | | | | | | | | | | | | | | |
现金及现金等价物
|
| | | $ | 5,158 | | | | | | $ | 9,746 | | |
预付费用和其他易变现资产
|
| | | | 1,064 | | | | | | | 92 | | |
易变现资产总额
|
| | | | 6,222 | | | | | | | 9,838 | | |
财产和设备,净值
|
| | | | 332 | | | | | | | 431 | | |
经营租赁使用权资产
|
| | | | 262 | | | | | | | 475 | | |
其他资产
|
| | | | 29 | | | | | | | 34 | | |
总资产
|
| | | $ | 6,845 | | | | | | $ | 10,778 | | |
负债、可转换股票和股东赤字
|
| | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | | |
应付帐款
|
| | | $ | 3,388 | | | | | | $ | 7,805 | | |
应计临床试验费用
|
| | | | 5,128 | | | | | | | 2,051 | | |
应计报酬
|
| | | | 943 | | | | | | | 1,112 | | |
其他应计费用
|
| | | | 3,590 | | | | | | | 740 | | |
按公允价值计算的可转换票据的当前部分,包括关联方金额
2023年12月31日和2022年12月31日分别为0美金和38,834美金 |
| | | | - | | | | | | | 70,866 | | |
流动负债总额
|
| | | | 13,049 | | | | | | | 82,574 | | |
按公允价值计算的可转换票据,包括关联方金额0美金和23,132美金,
分别于2023年12月31日和2022年12月31日 |
| | | | - | | | | | | | 60,426 | | |
经营租赁负债
|
| | | | - | | | | | | | 242 | | |
令状责任
|
| | | | 1,447 | | | | | | | - | | |
或有对价负债
|
| | | | 104,350 | | | | | | | - | | |
嵌入式远期购买协议和衍生负债
|
| | | | 41,043 | | | | | | | - | | |
总负债
|
| | | | 159,889 | | | | | | | 143,242 | | |
承诺和意外情况 | | | | | | | | | | | | | | |
可连续发行的可转换优先股,面值0.0001美金; 44,666,035股
截至2022年12月31日授权; 21,257,708股已发行和发行股票 2022年12月31日; 2022年12月31日清算优先权为141,920美金 |
| | | | - | | | | | | | 137,949 | | |
股东赤字: | | | | | | | | | | | | | | |
永旺Bizerma,Inc.股东赤字:
|
| | | | | | | | | | | | | |
A类普通股,面值0.0001美金; 2023年12月31日和2022年12月31日,授权500,00,000股和207,450,050股,已发行37,159,600股和138,848,177股,发行37,159,600股和138,825,356股
|
| | | | 4 | | | | | | | 14 | | |
借记资本公积
|
| | | | 381,264 | | | | | | | 187,348 | | |
应收认购款项
|
| | | | (60,710) | | | | | | | - | | |
累计赤字
|
| | | | (473,602) | | | | | | | (474,839) | | |
库存股,按成本计算,2023年12月31日和12月31日为0股和22,821股,
分别为2022年 |
| | | | - | | | | | | | (23) | | |
道达尔永旺Bizerma,Inc.股东赤字
|
| | | | (153,044) | | | | | | | (287,500) | | |
非控股权益
|
| | | | - | | | | | | | 17,087 | | |
股东赤字总额
|
| | | | (153,044) | | | | | | | (270,413) | | |
负债总额、可转换优先股和股东赤字
|
| | | $ | 6,845 | | | | | | $ | 10,778 | | |
| | |
止年度
12月31日, |
| ||||||||||||||||
| | |
2023
|
| |
2022
|
| |||||||||||||
| | |
前任
|
| | |
继任者
|
| |
前任
|
| |||||||||
| | |
1月1日至
七月21 |
| | |
月22日至
十二月31 |
| |
1月1日至
十二月31 |
| |||||||||
| | | | | | | | | |
(As重述)
|
| | | | | | | |||
运营费用: | | | | | | | | | | | | | | | | | | | | |
销售,一般和行政
|
| | | $ | 9,841 | | | | | | $ | 9,949 | | | | | $ | 13,675 | | |
研发
|
| | | | 19,803 | | | | | | | 13,243 | | | | | | 34,754 | | |
获得在过程中的研发
|
| | | | - | | | | | | | 348,000 | | | | | | - | | |
或有对价公允价值变化
|
| | | | - | | | | | | | (52,750) | | | | | | - | | |
总运营成本和费用
|
| | | | 29,644 | | | | | | | 318,442 | | | | | | 48,429 | | |
经营亏损
|
| | | | (29,644) | | | | | | | (318,442) | | | | | | (48,429) | | |
其他(损失)收入: | | | | | | | | | | | | | | | | | | | | |
可转换票据公允价值变化
|
| | | | (19,359) | | | | | | | - | | | | | | (4,416) | | |
认购证公允价值变动
|
| | | | - | | | | | | | 2,318 | | | | | | - | | |
嵌入式远期购买协议和衍生负债的公允价值变化
|
| | | | (11,789) | | | | | | | (8,366) | | | | | | - | | |
其他净收入
|
| | | | 114 | | | | | | | 536 | | | | | | 289 | | |
其他损失总额,净
|
| | | | (31,034) | | | | | | | (5,512) | | | | | | (4,127) | | |
税前损失
|
| | | | (60,678) | | | | | | | (323,954) | | | | | | (52,556) | | |
所得税
|
| | | | - | | | | | | | - | | | | | | - | | |
净亏损和综合亏损
|
| | | $ | (60,678) | | | | | | $ | (323,954) | | | | | $ | (52,556) | | |
每股基本和稀释净亏损
|
| | | $ | (0.44) | | | | | | $ | (8.72) | | | | | $ | (0.38) | | |
用于计算每股基本和稀释净亏损的发行普通股加权平均股数
|
| | | | 138,848,177 | | | | | | | 37,159,600 | | | | | | 138,848,177 | | |
| | |
可换股
优先股 |
| |
普通股
|
| |
额外
实收 资本 |
| |
订阅
应收款项 |
| |
积累
赤字 |
| |
库藏股
|
| |
非
控制 兴趣 |
| |
总
股东 赤字 |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
股份
|
| |
量
|
| |
股份
|
| |
量
|
| |
股份
|
| |
量
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
截至2023年1月1日的余额(前身)
|
| | | | 21,257,708 | | | | | $ | 137,949 | | | | | | 138,848,177 | | | | | $ | 14 | | | | | $ | 187,348 | | | | | $ | - | | | | | $ | (474,839) | | | | | | (22,821) | | | | | $ | (23) | | | | | $ | 17,087 | | | | | $ | (270,413) | | |
净亏损
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | (60,678) | | | | | | - | | | | | | - | | | | | | - | | | | | | (60,678) | | |
基于股票的补偿费用
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | 3,235 | | | | | | 3,235 | | |
因授权令修改而导致的债务消灭
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | 17,036 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | 17,036 | | |
截至2023年7月21日的余额(前身)
|
| | | | 21,257,708 | | | | | $ | 137,949 | | | | | | 138,848,177 | | | | | $ | 14 | | | | | $ | 204,384 | | | | | $ | - | | | | | $ | (535,517) | | | | | | (22,821) | | | | | $ | (23) | | | | | $ | 20,322 | | | | | $ | (310,820) | | |
| | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
截至2023年7月22日的余额(继任者)(重述)
|
| | | | - | | | | | $ | - | | | | | | 37,159,600 | | | | | $ | 4 | | | | | $ | 377,498 | | | | | $ | (60,710) | | | | | $ | (149,648) | | | | | | - | | | | | $ | - | | | | | $ | - | | | | | $ | 167,144 | | |
净亏损(重述)
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | (323,954) | | | | | | - | | | | | | - | | | | | | - | | | | | | (323,954) | | |
基于股票的补偿费用
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | 3,766 | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | 3,766 | | |
截至2023年12月31日的余额(继任者)(重述)
|
| | | | - | | | | | $ | - | | | | | | 37,159,600 | | | | | $ | 4 | | | | | $ | 381,264 | | | | | $ | (60,710) | | | | | $ | (473,602) | | | | | | - | | | | | $ | - | | | | | $ | - | | | | | $ | (153,044) | | |
截至2022年1月1日的余额(前身)
|
| | | | 21,257,708 | | | | | $ | 137,949 | | | | | | 138,848,177 | | | | | $ | 14 | | | | | $ | 187,348 | | | | | $ | - | | | | | $ | (422,283) | | | | | | (22,821) | | | | | $ | (23) | | | | | $ | 11,120 | | | | | $ | (223,824) | | |
净亏损
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | (52,556) | | | | | | - | | | | | | - | | | | | | - | | | | | | (52,556) | | |
基于股票的补偿费用
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | 5,967 | | | | | | 5,967 | | |
截至2022年12月31日的余额(前身)
|
| | | | 21,257,708 | | | | | $ | 137,949 | | | | | | 138,848,177 | | | | | $ | 14 | | | | | $ | 187,348 | | | | | $ | - | | | | | $ | (474,839) | | | | | | (22,821) | | | | | $ | (23) | | | | | $ | 17,087 | | | | | $ | (270,413) | | |
| | |
止年度
12月31日, |
| ||||||||||||||||
| | |
2023
|
| |
2022
|
| |||||||||||||
| | |
前任
|
| | |
继任者
|
| |
前任
|
| |||||||||
| | |
1月1日至
七月21 |
| | |
月22日至
十二月31 |
| |
1月1日至
十二月31 |
| |||||||||
| | | | | | | | | |
(As重述)
|
| | | | | | | |||
经营活动产生的现金流量: | | | | | | | | | | | | | | | | | | | | |
净亏损
|
| | | $ | (60,678) | | | | | | $ | (323,954) | | | | | $ | (52,556) | | |
将净亏损与经营活动中使用的净现金进行调节的调整:
|
| | | | | | | | | | | | | | | | | | | |
折旧
|
| | | | 54 | | | | | | | 45 | | | | | | 68 | | |
递延发行成本的注销
|
| | | | - | | | | | | | - | | | | | | 331 | | |
基于股票的补偿费用
|
| | | | 3,235 | | | | | | | 3,766 | | | | | | 5,892 | | |
核销已获得的在制品研发
|
| | | | - | | | | | | | 348,000 | | | | | | - | | |
可转换票据公允价值变化
|
| | | | 19,359 | | | | | | | - | | | | | | 4,416 | | |
认购证公允价值变动
|
| | | | - | | | | | | | (2,318) | | | | | | - | | |
嵌入式远期购买协议的公允价值变化
和衍生负债 |
| | | | 11,789 | | | | | | | 8,366 | | | | | | - | | |
或有对价公允价值变化
|
| | | | - | | | | | | | (52,750) | | | | | | - | | |
其他
|
| | | | - | | | | | | | - | | | | | | (3) | | |
经营资产和负债变化: | | | | | | | | | | | | | | | | | | | | |
预付费用和其他易变现资产
|
| | | | 36 | | | | | | | (693) | | | | | | (66) | | |
应付帐款
|
| | | | (248) | | | | | | | (4,342) | | | | | | 6,613 | | |
应计费用和其他负债
|
| | | | 4,736 | | | | | | | (2,204) | | | | | | (105) | | |
其他资产及负债
|
| | | | (28) | | | | | | | 4 | | | | | | (174) | | |
经营活动所用现金净额
|
| | | | (21,745) | | | | | | | (26,080) | | | | | | (35,584) | | |
投资活动产生的现金流量: | | | | | | | | | | | | | | | | | | | | |
购买财产和设备
|
| | | | - | | | | | | | - | | | | | | (306) | | |
投资活动所用现金净额
|
| | | | - | | | | | | | - | | | | | | (306) | | |
融资活动产生的现金流量: | | | | | | | | | | | | | | | | | | | | |
发行可转换票据的收益
|
| | | | 14,000 | | | | | | | - | | | | | | 44,500 | | |
偿还可转换票据
|
| | | | - | | | | | | | - | | | | | | (3,992) | | |
融资活动提供的净现金
|
| | | | 14,000 | | | | | | | - | | | | | | 40,508 | | |
现金及现金等值物净(减少)增加
|
| | | | (7,745) | | | | | | | (26,080) | | | | | | 4,618 | | |
年初现金及现金等值物
|
| | | | 9,746 | | | | | | | 31,238 | | | | | | 5,128 | | |
期末现金及现金等值物
|
| | | $ | 2,001 | | | | | | $ | 5,158 | | | | | $ | 9,746 | | |
| | |
继任者
|
| | |
前任
|
| ||||||
| | |
12月31日,
2023 |
| | |
12月31日,
2022 |
| ||||||
家具及固定装置
|
| | | $ | 199 | | | | | | $ | 199 | | |
设备
|
| | | | 237 | | | | | | | 237 | | |
租赁物业装修
|
| | | | 66 | | | | | | | 66 | | |
物业及设备
|
| | | | 502 | | | | | | | 502 | | |
累计折旧
|
| | | | (170) | | | | | | | (71) | | |
财产和设备,净值
|
| | | $ | 332 | | | | | | $ | 431 | | |
| | |
12月31日,
|
| ||||||||||
| | |
2023
继任者 |
| | |
2022
前任 |
| ||||||
法律费用
|
| | | $ | 1,867 | | | | | | $ | - | | |
消费税责任
|
| | | | 569 | | | | | | | - | | |
经营租赁负债-短期部分
|
| | | | 278 | | | | | | | 257 | | |
大雄小瓶的使用
|
| | | | 33 | | | | | | | 202 | | |
剩余其他应计费用
|
| | | | 843 | | | | | | | 281 | | |
其他应计费用总额
|
| | | $ | 3,590 | | | | | | $ | 740 | | |
截至2022年12月31日的年度(前身)
|
| | | | | | |
普通股股东可获得的净损失
|
| | | $ | (52,556) | | |
加权平均已发行普通股、基本股和稀释股
|
| | | | 138,848,177 | | |
归属于普通股股东的每股净亏损(基本和稀释)
|
| | | $ | (0.38) | | |
2023年1月1日至2023年7月21日期间(前任)
|
| | | | | | |
普通股股东可获得的净损失
|
| | | $ | (60,678) | | |
加权平均已发行普通股、基本股和稀释股
|
| | | | 138,848,177 | | |
归属于普通股股东的每股净亏损(基本和稀释)
|
| | | $ | (0.44) | | |
2023年7月22日至2023年12月31日期间(继任者)(重述)
|
| | | | | | |
普通股股东可获得的净损失(重述)
|
| | | $ | (323,954) | | |
加权平均已发行普通股、基本股和稀释股
|
| | | | 37,159,600 | | |
归属于普通股股东的每股净亏损(基本和稀释)
(As重述) |
| | | $ | (8.72) | | |
| | |
12月31日,
|
| ||||||||||
| | |
2023
|
| | |
2022
|
| ||||||
| | |
继任者
|
| | |
前任
|
| ||||||
权证
|
| | | | 14,479,999 | | | | | | | - | | |
或然代价
|
| | | | 16,000,000 | | | | | | | - | | |
或有创始人股份
|
| | | | 3,450,000 | | | | | | | - | | |
已发行的可转换优先股
|
| | | | - | | | | | | | 21,257,708 | | |
尚未发行的可转换优先股证
|
| | | | - | | | | | | | 342,011 | | |
普通股期权和限制性股票单位
|
| | | | 4,888,537 | | | | | | | 9,694,890 | | |
| | | | | 38,818,536 | | | | | | | 31,294,609 | | |
自2011年起期间的合并经营报表和综合损失
2023年7月22日至2023年12月31日(继任者) |
| |
报告的
|
| |
调整
|
| |
经重列
|
| |||||||||
获得在过程中的研发
|
| | | $ | - | | | | | $ | 348,000 | | | | | $ | 348,000 | | |
总运营成本和费用
|
| | | | (29,558) | | | | | | 348,000 | | | | | | 318,442 | | |
经营收入(损失)
|
| | | | 29,558 | | | | | | (348,000) | | | | | | (318,442) | | |
税前收入(损失)
|
| | | | 24,046 | | | | | | (348,000) | | | | | | (323,954) | | |
净利润(亏损)和综合收益(亏损)
|
| | | | 24,046 | | | | | | (348,000) | | | | | | (323,954) | | |
每股基本和稀释净利润(亏损)
|
| | | $ | 0.65 | | | | | $ | (9.37) | | | | | $ | (8.72) | | |
可转换优先股和股东赤字合并报表
2023年7月22日至2023年12月31日期间(继任者) |
| |
报告的
|
| |
调整
|
| |
经重列
|
| |||||||||
累计赤字、截至2023年7月22日余额(继任者)
|
| | | $ | (180,856) | | | | | $ | 348,000 | | | | | $ | 167,144 | | |
净利润(亏损)
|
| | | $ | 24,046 | | | | | $ | (348,000) | | | | | $ | (323,954) | | |
期内简明合并经营报表和全面亏损
2023年7月22日至2023年9月30日(继任者)(未经审计) |
| |
报告的
|
| |
调整
|
| |
经重列
|
| |||||||||
获得在过程中的研发
|
| | | $ | - | | | | | $ | 348,000 | | | | | $ | 348,000 | | |
总运营成本和费用
|
| | | | (64,286) | | | | | | 348,000 | | | | | | 283,714 | | |
经营收入(损失)
|
| | | | 64,286 | | | | | | (348,000) | | | | | | (283,714) | | |
税前收入(损失)
|
| | | | 50,289 | | | | | | (348,000) | | | | | | (297,711) | | |
净利润(亏损)和综合收益(亏损)
|
| | | | 50,289 | | | | | | (348,000) | | | | | | (297,711) | | |
每股基本和稀释净利润(亏损)
|
| | | $ | 1.35 | | | | | $ | (9.36) | | | | | $ | (8.01) | | |
可转换优先股和股东权益的简明合并报表
2023年7月22日至2023年9月30日期间的赤字(继任者)(未经审计) |
| |
报告的
|
| |
调整
|
| |
经重列
|
| |||||||||
累计赤字、截至2023年7月22日余额(继任者)
|
| | | $ | (180,856) | | | | | $ | 348,000 | | | | | $ | 167,144 | | |
净利润(亏损)
|
| | | $ | 50,289 | | | | | $ | (348,000) | | | | | $ | (297,711) | | |
|
合并中作为对价发行的股份数量
|
| | | | 16,500,000 | | |
|
与承诺融资相关的临时可转换票据发行的股份
|
| | | | 2,226,182 | | |
|
合并后公司普通股股数总数
|
| | | | 18,726,182 | | |
|
乘以截至收盘的Priveterra股价
|
| | | $ | 10.84 | | |
|
总
|
| | | $ | 202,992 | | |
|
或然代价之公平值
|
| | | | 125,699 | | |
|
取代股份支付奖励
|
| | | | 13,331 | | |
|
承担的负债
|
| | | | 125 | | |
|
总购买价格
|
| | | $ | 342,147 | | |
|
现金及现金等价物
|
| | | $ | 2,001 | | |
|
净营运资本(不包括现金及现金等值物)
|
| | | | (16,182) | | |
|
其他资产及负债
|
| | | | 775 | | |
|
获得在过程中的研发
|
| | | | 348,000 | | |
|
收购资产净值
|
| | | | 334,594 | | |
|
VIE合并损失
|
| | | | 7,553 | | |
|
总购买价格
|
| | | $ | 342,147 | | |
| | | | | |
共同
股份 |
| |
共同
股票 量 |
| |
订阅
应收 |
| |
APIC
|
| |
积累
赤字 |
| | | | |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(As重述)
|
| | |||||
截至2023年7月21日的Priveterra收盘股权
|
| | | | | | | 557,160 | | | | | $ | - | | | | | $ | - | | | | | $ | 5,937 | | | | | $ | (12,897) | | | | ||
合并中作为对价发行的股份
|
| |
注1
|
| | | | 16,500,000 | | | | | | 2 | | | | | | - | | | | | | 192,189 | | | | | | - | | | | ||
合并考虑-发行股份
与中期可转换票据相关 承诺融资 |
| |
Note 7
|
| | | | 2,226,182 | | | | | | - | | | | | | - | | | | | | 24,132 | | | | | | - | | | | ||
b类创始人股份的股票补偿
|
| |
附注5
|
| | | | 6,900,000 | | | | | | 1 | | | | | | - | | | | | | 68,972 | | | | | | (68,972) | | | | ||
远期购买协议
|
| |
附注8
|
| | | | 6,275,000 | | | | | | 1 | | | | | | (60,710) | | | | | | 66,714 | | | | | | (38,255) | | | | ||
发行整体衍生品
|
| |
附注8
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | (427) | | | | ||
New Money PIPE认购协议中发行的股份
|
| |
附注8
|
| | | | 1,001,000 | | | | | | - | | | | | | - | | | | | | 10,844 | | | | | | (6,433) | | | | ||
为承诺发行的股份
融资 |
| |
附注8
|
| | | | 3,571,429 | | | | | | - | | | | | | - | | | | | | 38,714 | | | | | | (13,714) | | | | ||
或有创始人股份
|
| |
附注8
|
| | | | - | | | | | | - | | | | | | - | | | | | | (31,401) | | | | | | - | | | | ||
VIE合并损失
|
| |
附注5
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | (7,553) | | | | ||
其他杂项
|
| | | | | | | 128,829 | | | | | | - | | | | | | - | | | | | | 1,397 | | | | | | (1,397) | | | | ||
总 | | | | | | | | 37,159,600 | | | | | $ | 4 | | | | | $ | (60,710) | | | | | $ | 377,498 | | | | | $ | (149,648) | | | |
| | |
12月31日,
2023 |
| |
7月21日,
2023 |
| ||||||
股价
|
| | | $ | 7.20 | | | | | $ | 10.84 | | |
预期波幅
|
| | | | 52.00% | | | | | | 55.00% | | |
无风险利率
|
| | | | 4.48% | | | | | | 4.82% | | |
预期寿命(年)
|
| | | | 1.56 | | | | | | 2 | | |
预期股息率
|
| | | | - | | | | | | - | | |
| | |
可换股
注意到 (3级) |
| |
令
负债 (1级) |
| |
特遣队
审议 (3级) |
| |
嵌入式
向前 购买 协议和 使整个 衍生物 (3级) |
| ||||||||||||
前任 | | | | | | | | | | | | | | | | | | | | | | | | | |
余额,2022年12月31日
|
| | | $ | 131,292 | | | | | $ | - | | | | | $ | - | | | | | $ | - | | |
发行可换股票据
|
| | | | 14,000 | | | | | | - | | | | | | - | | | | | | - | | |
公平值变动
|
| | | | 19,359 | | | | | | - | | | | | | - | | | | | | - | | |
转换为普通股
|
| | | | (164,651) | | | | | | - | | | | | | - | | | | | | - | | |
余额,2023年7月21日
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | |
继任者 | | | | | | | | | | | | | | | | | | | | | | | | | |
余额,2023年7月22日
|
| | | | - | | | | | | 3,765 | | | | | | 157,100 | | | | | | 32,677 | | |
添加
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | |
公平值变动
|
| | | | - | | | | | | (2,318) | | | | | | (52,750) | | | | | | 8,366 | | |
余额,2023年12月31日
|
| | | $ | - | | | | | $ | 1,447 | | | | | $ | 104,350 | | | | | $ | 41,043 | | |
| 各财年的最低租赁付款额 | | | | | | | |
|
2024
|
| | | $ | 292 | | |
|
未来最低租赁付款总额
|
| | | | 292 | | |
|
减:推定利息
|
| | | | (14) | | |
|
租赁付款现值
|
| | | | 278 | | |
|
减:流动部分(包括在其他应计费用中)
|
| | | | (278) | | |
|
非流动经营租赁负债
|
| | | $ | - | | |
|
经营租赁使用权资产
|
| | | $ | 262 | | |
|
剩余租期(年)
|
| | | | 0.9 | | |
|
贴现率
|
| | | | 10% | | |
| | |
截至12月31日的一年,
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| ||||||||||||
| | |
前任
2023年1月1日至 2023年7月21日 |
| |
继任者
2023年7月22日至 2023年12月31日 |
| |
前任
|
| |||||||||
经营租赁成本
|
| | | $ | 153 | | | | | $ | 122 | | | | | $ | 279 | | |
经营租赁支付的现金
|
| | | | 180 | | | | | | 129 | | | | | | 248 | | |
| | |
12月31日,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
递延所得税资产: | | | | | | | | | | | | | |
应计报酬
|
| | | $ | 271 | | | | | $ | 296 | | |
应计其他费用
|
| | | | - | | | | | | 123 | | |
股票薪酬
|
| | | | 1,647 | | | | | | 5,303 | | |
启动成本和其他无形资产
|
| | | | 12,230 | | | | | | 13,727 | | |
经营亏损净额
|
| | | | 28,613 | | | | | | 20,131 | | |
租赁负债
|
| | | | 83 | | | | | | 157 | | |
其他递延资产
|
| | | | 23 | | | | | | 32 | | |
资本化的研发费用
|
| | | | 11,264 | | | | | | 6,387 | | |
| | | | | 54,131 | | | | | | 46,156 | | |
减:估值津贴
|
| | | | (53,978) | | | | | | (45,929) | | |
递延所得税资产总额
|
| | | | 153 | | | | | | 227 | | |
递延税务负债: | | | | | | | | | | | | | |
折旧
|
| | | | (75) | | | | | | (89) | | |
ROU资产
|
| | | | (78) | | | | | | (138) | | |
递延所得税负债总额
|
| | | | (153) | | | | | | (227) | | |
净递延所得税
|
| | | $ | - | | | | | $ | - | | |
| | |
12月31日,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
法定税率所得税
|
| | | | 21.0% | | | | | | 21.0% | | |
可换股票据
|
| | | | (1.1) | | | | | | (1.8) | | |
或然代价
|
| | | | 2.9 | | | | | | - | | |
远期购买协议
|
| | | | (1.0) | | | | | | - | | |
权证
|
| | | | 0.1 | | | | | | - | | |
股票薪酬
|
| | | | - | | | | | | (0.5) | | |
官员薪酬
|
| | | | (0.5) | | | | | | - | | |
交易成本
|
| | | | (0.8) | | | | | | - | | |
IPR & D
|
| | | | (19.0) | | | | | | - | | |
估值津贴变化
|
| | | | (1.4) | | | | | | (18.7) | | |
实际税率
|
| | | | 0% | | | | | | 0.0% | | |
| | |
12月31日,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
年初余额
|
| | | $ | 11,061 | | | | | $ | 7,270 | | |
由于本年度税收状况而增加
|
| | | | 3,609 | | | | | | 3,791 | | |
由于上一年税收状况而减少
|
| | | | - | | | | | | - | | |
年底余额
|
| | | $ | 14,670 | | | | | $ | 11,061 | | |
| | |
股份
授权 |
| |
发行股份
和杰出 |
| |
每股
偏好 |
| |
优惠
清算 值 (in数千) |
| |
携带价值,
扣除发行 成本 (in数千) |
| |||||||||||||||
系列 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
A轮
|
| | | | 7,393,333 | | | | | | 2,505,508 | | | | | $ | 5.4779 | | | | | $ | 13,725 | | | | | $ | 13,819 | | |
A-1系列
|
| | | | 4,107,414 | | | | | | - | | | | | | 5.4779 | | | | | | - | | | | | | - | | |
系列A-2
|
| | | | 4,846,750 | | | | | | 4,846,750 | | | | | | 5.4779 | | | | | | 26,550 | | | | | | 26,379 | | |
b轮
|
| | | | 20,520,678 | | | | | | 6,244,395 | | | | | | 7.3097 | | | | | | 45,645 | | | | | | 43,896 | | |
系列b-1
|
| | | | 136,805 | | | | | | - | | | | | | 7.3097 | | | | | | - | | | | | | - | | |
系列b-2
|
| | | | 7,661,055 | | | | | | 7,661,055 | | | | | | 7.3097 | | | | | | 56,000 | | | | | | 53,855 | | |
| | | | | 44,666,035 | | | | | | 21,257,708 | | | | | | | | | | | $ | 141,920 | | | | | $ | 137,949 | | |
| | |
12月31日,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
可转换优先股转换
|
| | | | - | | | | | | 21,257,708 | | |
已发行和未行使的股票期权
|
| | | | 3,846,972 | | | | | | 9,694,890 | | |
限制性股票单位(未归属)
|
| | | | 1,012,994 | | | | | | - | | |
股票激励计划下可供未来发行的股票
|
| | | | 3,536,710 | | | | | | 27,884,000 | | |
权证
|
| | | | 14,479,999 | | | | | | - | | |
或然代价
|
| | | | 16,000,000 | | | | | | - | | |
尚未发行的可转换优先股证
|
| | | | - | | | | | | 342,011 | | |
保留普通股总数
|
| | | | 38,876,675 | | | | | | 59,178,609 | | |
| | |
数量
股份 |
| |
加权
平均 行使 价格 |
| ||||||
前任 | | | | | | | | | | | | | |
杰出,2022年1月1日
|
| | | | 10,516,525 | | | | | $ | 1.51 | | |
授出购股权
|
| | | | - | | | | | | - | | |
期权被没收
|
| | | | (821,635) | | | | | | 1.23 | | |
杰出,2022年12月31日
|
| | | | 9,694,890 | | | | | | 1.53 | | |
可撤销,2022年12月31日
|
| | | | 9,694,890 | | | | | $ | 1.53 | | |
杰出,2023年1月1日
|
| | | | 9,694,890 | | | | | $ | 1.53 | | |
授出购股权
|
| | | | - | | | | | | - | | |
期权被没收
|
| | | | - | | | | | | - | | |
因合并而取消的期权
|
| | | | (9,694,890) | | | | | | 1.53 | | |
杰出,2023年7月21日
|
| | | | - | | | | | | - | | |
可撤销,2023年7月21日
|
| | | | - | | | | | $ | - | | |
| | |
数量
股份 |
| |
加权
平均 行使 价格 |
| ||||||
前任 | | | | | | | | | | | | | |
杰出,2022年1月1日
|
| | | | 38,172 | | | | | $ | 986.36 | | |
授出购股权
|
| | | | 16,437 | | | | | | 898.58 | | |
期权被没收
|
| | | | (9,075) | | | | | | 965.92 | | |
杰出,2022年12月31日
|
| | | | 45,534 | | | | | | 958.75 | | |
可撤销,2022年12月31日
|
| | | | 23,155 | | | | | $ | 958.86 | | |
杰出,2023年1月1日
|
| | | | 45,534 | | | | | $ | 958.75 | | |
授出购股权
|
| | | | - | | | | | | - | | |
期权被没收
|
| | | | (404) | | | | | | 1,021.98 | | |
杰出,2023年7月21日
|
| | | | 45,130 | | | | | | 959.06 | | |
可撤销,2023年7月21日
|
| | | | 30,968 | | | | | $ | 956.64 | | |
继任者 | | | | | | | | | | | | | |
杰出,2023年7月22日(已转换)
|
| | | | 3,515,219 | | | | | $ | 10.00 | | |
授出购股权
|
| | | | - | | | | | | - | | |
期权被没收
|
| | | | - | | | | | | - | | |
杰出,2023年12月31日
|
| | | | 3,515,219 | | | | | | 10.00 | | |
可撤销,2023年12月31日
|
| | | | - | | | | | $ | - | | |
| | |
数量
股份 |
| |
加权
平均 授出日期 公平值 |
| ||||||
继任者 | | | | | | | | | | | | | |
杰出,2023年7月22日
|
| | | | - | | | | | $ | - | | |
授予
|
| | | | 1,169,366 | | | | | | 10.84 | | |
既得
|
| | | | (127,801) | | | | | | 10.84 | | |
没收
|
| | | | (28,571) | | | | | | 10.84 | | |
杰出,2023年12月31日
|
| | | | 1,012,994 | | | | | $ | 10.84 | | |
| | |
数量
股份 |
| |
加权
平均 行使 价格 |
| ||||||
杰出,2023年7月22日
|
| | | | - | | | | | $ | - | | |
授出购股权
|
| | | | 331,753 | | | | | | 5.47 | | |
期权被没收
|
| | | | - | | | | | | - | | |
杰出,2023年12月31日
|
| | | | 331,753 | | | | | $ | 5.47 | | |
可撤销,2023年12月31日
|
| | | | - | | | | | $ | - | | |
| | |
12月31日,
|
| |||
| | |
2023
|
| |
2022
|
|
预期波幅
|
| |
57%
|
| |
47% - 61%
|
|
无风险利率
|
| |
4.1% - 4.4%
|
| |
1.87% - 3.92%
|
|
预期寿命(年)
|
| |
3.00-6.25
|
| |
5.75- 6.25
|
|
预期股息率
|
| |
-
|
| |
-
|
|