Merge pull request #134 from DeFiGeek-Community/tina

add financials oct
DeFiGeek-Community · Nov 5, 2024 · 7cc0e42 · 7cc0e42
2 parents 294c6dc + 9ac9ced
commit 7cc0e42
Show file tree

Hide file tree

Showing 23 changed files with 314 additions and 0 deletions.
diff --git a/content/blog/finance/2024-10.md b/content/blog/finance/2024-10.md
@@ -0,0 +1,169 @@
+
++++
+author = ""
+date = 2024-10-31T00:00:00Z
+excerpt = ""
+image = ""
+image_alt = ""
+layout = "post"
+subtitle = "2024年10月 財務諸表"
+tags = "財務レポート"
+thumb_image = "/images/blog/ogp-zaimu-report.webp"
+thumb_image_alt = ""
+title = "2024年10月度 月次財務報告"
+[seo]
+description = ""
+title = ""
+[[seo.extra]]
+keyName = "property"
+name = "og:image"
+value = "https://defigeek.xyz/images/blog/ogp-zaimu-report.webp"
+
++++
+
+# 重要指標
+
+![](/images/blog/24105.png)
+
+###### キャッシュフロー
+
+![](/images/blog/24101.png)
+
+
+（注）
+
+・グロスバーンレート：キャッシュアウト合計（費用科目のみ：リレーヤー費、人件費、ガス代、インセンティブなど）\
+・ネットバーンレート：キャッシュフロー合計 （グロスにReward ClaimやAirdropを算入）\
+・予測ランウェイ：総純資産÷ネットバーンレートで算出\
+・解散価値：純資産からDFGC保有TXJP額（含むLP内）を控除したもの\
+・BPS：解散価値÷ユーザー保有トークン数\
+・PBR：トークン価格解散価値倍率\
+・ランウェイ（解散価値）：解散価値÷ネットバーンレート\
+・キャッシュフロー：Tx発生時の時価で算出(価格不明のcjpyは1円とする)\
+・各種データは[zapper](https://t.co/lzLYnn8VGj?amp=1), [zerion](https://app.zerion.io/), [DeBank](https://debank.com/), [Etherscan](https://etherscan.io/), [Dextool](https://www.dextools.io/app/ether/pair-explorer/0xa9166690c35d900a57d2ec132c58291bc0678944), [三菱UFJリサーチ＆コンサルティング](http://www.murc-kawasesouba.jp/fx/lastmonth.php)より。
+
+#
+
+# 貸借対照表
+
+![](/images/blog/24102.png)
+
+![](/images/blog/24109.png)
+
+（注）
+
+・資産・負債時価評価： Zerion, DeBank, Zapper表示の日本円換算値を使用\
+・資本金、2018年寄付は2018～2020年に受け取った寄付金払込時の時価に2018~2020年の三年間平均為替レート（$1＝¥108.76）を乗じて換算\
+・資本金、2021年寄付は2021年7月中平均為替レート（$1＝110.31）で換算\
+・資本金、2022年寄付は払込日のドル仲値で換算\
+・資本金、2024年寄付は払込日の円価で換算\
+・評価差額金はDFGC保有のTXJP（含むLP内のTXJP額）及びEcdysis株式（TXJP交換分）  
+
+#
+
+# 自己保有流動性内訳
+
+![](/images/blog/24107.png)
+
+![](/images/blog/241010.png)
+
+#
+
+# コミュニティファンド
+
+![](/images/blog/24108.png)
+
+#
+
+# 損益計算書
+
+![](/images/blog/24103.png)
+
+（注）
+
+・ガス代はZerion円貨換算値を利用\
+・営業外収益その他は主に保有中のLiquidity Pool内ETH増額及びTXJP支出によるTXJP収益認識（共に除く為替・仮想通貨影響額）\
+・営業外費用その他は主に保有中のLiquidity Pool内ETH減少額及びTXJP Buy\&PoolによるETH減少額（共に除く為替・仮想通貨影響額）
+
+#
+
+# TXJPトークンアロケーション＆ホルダー分布
+
+![](/images/blog/24104.png)
+
+![](/images/blog/24106.png)
+
+Balancer V1: 0xddce7b2c3f7fbc4f1eab24970c3fd26fee1ff80f\
+Balancer V2: 0xba12222222228d8ba445958a75a0704d566bf2c8\
+Uniswap V3: 0xa9166690c35d900a57d2ec132c58291bc0678944
+
+（注）
+
+・Balancer V1, V2 および Uniswap V3 のLPはコミュニティトレジャリー (defigeek.eth)が保有。\
+・総発行枚数21万枚TXJPは固定。\
+・将来の資金調達（シリーズA～C）に係る割当分TXJP計29,500は発行済でsafe.defigeek.ethウォレットで保有中。
+
+#
+
+# PNDトークンアロケーション＆ホルダー分布
+
+![](/images/blog/241011.png)
+
+![](/images/blog/241012.png)
+
+#
+
+# 財務活動
+
+10/04	[buy&pool原資引き出し](https://etherscan.io/tx/0x9c99f06b866f2cd0b24dae4a158fe2b59aa088584bce6b02fccf51b4ef43705b)  
+10/04	[cowswap wsteth承認](https://etherscan.io/tx/0x2a3bf5e69aa11b847e9758812ec31ae5955c156ad3ef9adcdc6920d4dd06e3f4)  
+10/04	[TXJP buyback](https://etherscan.io/tx/0xfcff32062b8f271ff7c15a44de82806e5dfc15df716eed56dc7872433ecd4c91)  
+10/04	[Cowswap TXJP buyback](https://etherscan.io/tx/0x727f41231db31fb5b5daf12d9d6bcb39ee8ca83d24054a9badb1f6234b371431)  
+10/05	[TXJP BalV2投入](https://etherscan.io/tx/0xa42c0893238b28ce8c7863d41cdef40bea4b8ff97e6da91dd9e1211565985c08)  
+10/11	[multisig safeサイナー追加](https://etherscan.io/tx/0x080d696e4ee99d9ca80dd2d7ffecd1c4f98cb37b5b10f76238553bfec1714094)  
+10/16	[Votium R82、R83 Bribe投入](https://etherscan.io/tx/0x104e40d299fc6e4d5493a78789404044192c6e20b797533e807e75f88a52d381)  
+10/21	[wstETHの引き出し（crvUSD CDPから）](https://etherscan.io/tx/0x79cd2d7a2f894cf793df644c7f2868ed620aaa8ee1acfd394dc4c9b22dcea043)  
+10/21	[10月度　月次報酬](https://etherscan.io/tx/0x80346dc022bab2b403cdee21fc0650dc8f88fbc37d8dff56325904725e4a37ee)  
+
+
+# 免責事項
+
+・本記事はDeFiGeek Communityが、会計情報の提供、資金使途の透明性の担保を目的として作成しているものです。\
+・本記事は当コミュニティの発行するトークン（$TXJP, $YMT）の投資勧誘を目的としたものではありません。\
+・本記事に掲載されている情報は、信頼性のある情報源から取得したものですが、その情報の正確性及び適切性についてその完全性を保証、約束するものではありません。また、本記事で使用するデータや表現方法、誤謬等によって、本記事利用者が損害を被った場合でも、当コミュニティはその損害に対する責任は負いかねます。\
+・本記事で使用される貸借対照表、キャッシュフロー計算書は、当コミュニティの財務部が当コミュニティの財務報告に適合するように特別に作成したものであり、公認会計士及び監査法人による監査を受けたものではありません。
+
+---
+
+### 各種アドレス
+
+defigeek.eth: [0x24dd242c3c4061b1fcaa5119af608b56afbaea95](https://etherscan.io/address/0x24dd242c3c4061b1fcaa5119af608b56afbaea95)
+
+safe.defigeek.eth: [0x153d9dd730083e53615610a0d2f6f95ab5a0bc01](https://etherscan.io/address/0x153d9dd730083e53615610a0d2f6f95ab5a0bc01)
+
+devsafe.defigeek.eth (mainnet): [0x0b0A167a0b6800207c89544D2eBdC98DCdD33bec](https://etherscan.io/address/0x0b0A167a0b6800207c89544D2eBdC98DCdD33bec)
+
+devsafe.defigeek.eth (arbitrum): [0x0b0A167a0b6800207c89544D2eBdC98DCdD33bec](https://arbiscan.io/address/0x0b0A167a0b6800207c89544D2eBdC98DCdD33bec)
+
+dev.defigeek.eth: [0xdc94eeeb3260d0b9bf22849e8f5d236d286cdba1](https://etherscan.io/address/0xdc94eeeb3260d0b9bf22849e8f5d236d286cdba1)
+
+pr.defigeek.eth: [0x893e8ddef046f42df15541009a2ef885f542024c](https://etherscan.io/address/0x893e8ddef046f42df15541009a2ef885f542024c)
+
+cofounder.defigeek.eth: [0x4534f4968006ca9eca3bac922022c7ecba066e9e](https://etherscan.io/address/0x4534f4968006ca9eca3bac922022c7ecba066e9e)
+
+$TXJP (DeFiGeek Community Japan):[0x961dd84059505d59f82ce4fb87d3c09bec65301d](https://etherscan.io/token/0x961dd84059505d59f82ce4fb87d3c09bec65301d)
+
+$CJPY (Convertible JPY Token): [0x1cfa5641c01406ab8ac350ded7d735ec41298372](https://etherscan.io/token/0x1cfa5641c01406ab8ac350ded7d735ec41298372)
+
+### 公式コミュニティ
+
+Twitter: [https://twitter.com/DeFiGeekJapan](https://twitter.com/DeFiGeekJapan "https://twitter.com/DeFiGeekJapan")
+
+Discord: [http://discord.gg/FQYXqVBEnh](http://discord.gg/FQYXqVBEnh "http://discord.gg/FQYXqVBEnh")
+
+GitHub: [https://github.com/DeFiGeek-Community](https://github.com/DeFiGeek-Community "https://github.com/DeFiGeek-Community")
+
+---
+
+当記事に関するご意見、質問等に関してはDeFiGeek communityの[財務部](https://discord.gg/CkM2cyTz8N)までお願い致します。
+
diff --git a/content/blog/finance/financials202410.en.md b/content/blog/finance/financials202410.en.md
@@ -0,0 +1,145 @@
+
++++
+author = ""
+date = 2024-10-31T00:00:00Z
+excerpt = ""
+image = ""
+image_alt = ""
+layout = "post"
+subtitle = "Oct 2024"
+tags = "財務レポート"
+thumb_image = "/images/blog/ogp-zaimu-report.webp"
+thumb_image_alt = ""
+title = "Oct 2024 financial report"
+[seo]
+description = ""
+title = ""
+[[seo.extra]]
+keyName = "property"
+name = "og:image"
+value = "https://defigeek.xyz/images/blog/ogp-zaimu-report.webp"
+
++++
+
+# Key highlights
+
+![](/images/blog/24104e.png)
+
+・Gross Burn Rate: Total cash outflow (expense items: interest expense, relayers fee, labor cost, gas cost, incentives, etc.)\
+・Net Burn Rate: Total Cash Flow (Gross Burn Rate + Rewards Claimed, interest earned and Airdrop received)\
+・Runway：Total Equity / Net Burn Rate\
+・Liquidating value: Total Equity minus DFGC's TXJP holdings (including TXJP in LPs).\
+・BPS: Liquidating Value divided by the number of tokens held by users(circulating supply).\
+・PBR：Multiple of token price to BPS(liq value)\
+・Reference data used: [zapper](https://t.co/lzLYnn8VGj?amp=1), [zerion](https://app.zerion.io/), [DeBank](https://debank.com/), [Etherscan](https://etherscan.io/), [Dextool](https://www.dextools.io/app/ether/pair-explorer/0xa9166690c35d900a57d2ec132c58291bc0678944), [Mitsubishi UFJ Research & Consulting](http://www.murc-kawasesouba.jp/fx/lastmonth.php)
+
+#
+
+# Balance sheet
+
+![](/images/blog/24101e.png)
+
+・Fair value of assets and liabilities: Japanese yen equivalents displayed on Zerion, DeBank, and Zapper\
+・Paid-in capital 2018, market value of donations received in 2018-2020 are calculated in USD market value at the time of payment & applied average USD/JPY exchange rate for the three years 2018-2020 ($1=108.76Yen).\
+・Paid-in capital 2020, applied average USD/JPY exchange rate during July 2021 ($1=110.31).\
+・Paid-in capital 2022 applied mid rate of USD/JPY on each date of payment. (5th July 1$=136.14, 6th July 1$=135.69, 9th July 1$=136.06)\
+・OCI is market value of TXJP held by DFGC (including TXJP in LPs) and Ecdysis equity value(equity swap by using TXJP).\
+
+#
+
+# Protocol Owned Liquidity
+
+![](/images/blog/24107.png)
+
+#
+
+# DAO Treasury health rate
+
+![](/images/blog/24106e.png)
+
+#
+
+# Income statement
+
+![](/images/blog/24102e.png)
+
+・Gas cost in JPY is used the figures displayed in Zerion.\
+・Other income (Others) consists mostly of LPs ETH increase and revenue recognition of TXJP expenses (both excluding fx gain/loss)\
+・Other expenses (Others) consists mostly of LPs ETH decrease and ETH decrase due to TXJP buy\&pool (both excluding fx gain/loss)
+
+#
+
+# TXJP Token holders
+
+![](/images/blog/24103e.png)
+
+![](/images/blog/24105e.png)
+
+Balancer V1: 0xddce7b2c3f7fbc4f1eab24970c3fd26fee1ff80f\
+Balancer V2: 0xba12222222228d8ba445958a75a0704d566bf2c8\
+Uniswap V3: 0xa9166690c35d900a57d2ec132c58291bc0678944
+
+Note:
+
+・Balancer V1, V2 and Uniswap V3 LP positions are owned by DAO Treasury (defigeek.eth).\
+・Total supply is fixed at 210,000 TXJP.\
+・Allotment for future prospective Series A, B and C (total 31,500 TXJP) have issued and been held at Multisig Safe (safe.defigeek.eth).\
+・dev.defigeek.eth & cofounder.defigeek.eth hold TXJP at differnt wallet from DAO Treasury solely for a governance purpose and are included in BS as long-term deposit TXJP.  
+
+#
+
+# PND Token holders
+
+![](/images/blog/24109e.png)
+
+![](/images/blog/24108e.png)
+
+
+#
+
+# DAO activities
+
+Please refer to Japanese version of financial report to see all transactions data.
+
+#
+
+# Disclaimer
+
+・This report is prepared by DeFiGeek Community for the purpose of providing accounting information to ensure transparency in the use of funds.\
+・This report is not intended as a solicitation to invest in tokens ($TXJP, $YMT) issued by the community.\
+・The information in this article has been obtained from reliable sources, but we do not guarantee or promise its completeness, accuracy, or appropriateness. The community is not liable for any damages incurred by users of this article due to data, expressions, errors, etc. used in this article.\
+・The financial statements and key ratios used in this article have been specially prepared by the Finance Department of the community to conform to the community's financial reporting and have not been audited by a certified public accountant or auditing firm.
+
+---
+
+### Addresses
+
+defigeek.eth: [0x24dd242c3c4061b1fcaa5119af608b56afbaea95](https://etherscan.io/address/0x24dd242c3c4061b1fcaa5119af608b56afbaea95)
+
+safe.defigeek.eth: [0x153d9dd730083e53615610a0d2f6f95ab5a0bc01](https://etherscan.io/address/0x153d9dd730083e53615610a0d2f6f95ab5a0bc01)
+
+devsafe.defigeek.eth (mainnet): [0x0b0A167a0b6800207c89544D2eBdC98DCdD33bec](https://etherscan.io/address/0x0b0A167a0b6800207c89544D2eBdC98DCdD33bec)
+
+devsafe.defigeek.eth (arbitrum): [0x0b0A167a0b6800207c89544D2eBdC98DCdD33bec](https://arbiscan.io/address/0x0b0A167a0b6800207c89544D2eBdC98DCdD33bec)
+
+dev.defigeek.eth: [0xdc94eeeb3260d0b9bf22849e8f5d236d286cdba1](https://etherscan.io/address/0xdc94eeeb3260d0b9bf22849e8f5d236d286cdba1)
+
+pr.defigeek.eth: [0x893e8ddef046f42df15541009a2ef885f542024c](https://etherscan.io/address/0x893e8ddef046f42df15541009a2ef885f542024c)
+
+cofounder.defigeek.eth: [0x4534f4968006ca9eca3bac922022c7ecba066e9e](https://etherscan.io/address/0x4534f4968006ca9eca3bac922022c7ecba066e9e)
+
+$TXJP (DeFiGeek Community Japan): [0x961dd84059505d59f82ce4fb87d3c09bec65301d](https://etherscan.io/token/0x961dd84059505d59f82ce4fb87d3c09bec65301d)
+
+$CJPY (Convertible JPY Token): [0x1cfa5641c01406ab8ac350ded7d735ec41298372](https://etherscan.io/token/0x1cfa5641c01406ab8ac350ded7d735ec41298372)
+
+### Commuity URLs
+
+Twitter: [https://twitter.com/DeFiGeekJapan](https://twitter.com/DeFiGeekJapan "https://twitter.com/DeFiGeekJapan")
+
+Discord: [http://discord.gg/FQYXqVBEnh](http://discord.gg/vyEQ43m6gB "http://discord.gg/vyEQ43m6gB")
+
+GitHub: [https://github.com/DeFiGeek-Community](https://github.com/DeFiGeek-Community "https://github.com/DeFiGeek-Community")
+
+---
+
+Please direct any comments or questions regarding this report to [English channel](https://discord.gg/vyEQ43m6gB) at DeFiGeek community discord.
diff --git a/static/images/blog/24101.png b/static/images/blog/24101.png
diff --git a/static/images/blog/241010.png b/static/images/blog/241010.png
diff --git a/static/images/blog/241011.png b/static/images/blog/241011.png
diff --git a/static/images/blog/241012.png b/static/images/blog/241012.png
diff --git a/static/images/blog/24101e.png b/static/images/blog/24101e.png
diff --git a/static/images/blog/24102.png b/static/images/blog/24102.png
diff --git a/static/images/blog/24102e.png b/static/images/blog/24102e.png
diff --git a/static/images/blog/24103.png b/static/images/blog/24103.png
diff --git a/static/images/blog/24104.png b/static/images/blog/24104.png
diff --git a/static/images/blog/24104e.png b/static/images/blog/24104e.png
diff --git a/static/images/blog/24105.png b/static/images/blog/24105.png
diff --git a/static/images/blog/24105e.png b/static/images/blog/24105e.png
diff --git a/static/images/blog/24106.png b/static/images/blog/24106.png
diff --git a/static/images/blog/24106e.png b/static/images/blog/24106e.png
diff --git a/static/images/blog/24107.png b/static/images/blog/24107.png
diff --git a/static/images/blog/24107e.png b/static/images/blog/24107e.png
diff --git a/static/images/blog/24108.png b/static/images/blog/24108.png
diff --git a/static/images/blog/24108e.png b/static/images/blog/24108e.png
diff --git a/static/images/blog/24109.png b/static/images/blog/24109.png
diff --git a/static/images/blog/24109e.png b/static/images/blog/24109e.png
diff --git a/static/images/blog/2410e3.png b/static/images/blog/2410e3.png