|
特拉华州
(州或其他司法管辖区
成立公司或组织) |
| |
5500
(主要标准行业
分类代码号) |
| |
83-2456129
(税务局雇主
识别码) |
|
|
大型加速文件服务器
☐
|
| |
加速文件管理器
|
|
|
非加速文件管理器
☐
|
| |
较小的报告公司
☐
|
|
| | | |
新兴成长型公司
|
|
|
招股说明书摘要
|
| | | | 1 | | |
|
前瞻性陈述;市场、排名等行业数据
|
| | | | 7 | | |
|
风险因素
|
| | | | 9 | | |
|
CarLotz的背景
|
| | | | 33 | | |
|
收益使用情况
|
| | | | 34 | | |
|
注册人普通股和相关股东事项的市价和股息
|
| | | | 35 | | |
|
管理层对财务状况和经营成果的讨论和分析
|
| | | | 36 | | |
|
业务
|
| | | | 60 | | |
|
管理
|
| | | | 71 | | |
|
高管薪酬
|
| | | | 78 | | |
|
某些关系和关联方交易
|
| | | | 84 | | |
|
主要证券持有人
|
| | | | 88 | | |
|
出售证券持有人
|
| | | | 90 | | |
|
证券说明
|
| | | | 95 | | |
|
配送计划
|
| | | | 106 | | |
|
法律事务
|
| | | | 108 | | |
|
专家
|
| | | | 108 | | |
|
您可以在哪里找到更多信息
|
| | | | 109 | | |
|
财务报表索引
|
| | | | F-1 | | |
| | |
截至3月31日的三个月
|
| |
截至2010年12月31日的年度
|
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
售出零售车
|
| | | | 2,554 | | | | | | 1,453 | | | | | | 6,215 | | | | | | 6,435 | | | | | | 4,077 | | |
集线器数量
|
| | | | 11 | | | | | | 8 | | | | | | 8 | | | | | | 8 | | | | | | 8 | | |
月平均独立访问量
|
| | | | 178,783 | | | | | | 56,931 | | | | | | 66,505 | | | | | | 57,151 | | | | | | 39,781 | | |
可供销售的车辆
|
| | | | 1,581 | | | | | | 1,681 | | | | | | 2,019 | | | | | | 1,061 | | | | | | 1,067 | | |
单位零售毛利
|
| | | $ | 1,182 | | | | | $ | 1,637 | | | | | $ | 1,797 | | | | | $ | 1,393 | | | | | $ | 1,602 | | |
通过寄售的单位销售额百分比
|
| |
82%
|
| |
48%
|
| |
66%
|
| |
46%
|
| |
41%
|
|
| | |
截至3月31日的三个月
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
(未经审计,以千美元为单位)
|
| |||||||||
零售车销量
|
| | | $ | 50,383 | | | | | $ | 21,042 | | |
汽车批发销售
|
| | | | 4,568 | | | | | | 3,311 | | |
金融保险,净额
|
| | | | 1,554 | | | | | | 892 | | |
租赁收入,净额
|
| | | | 107 | | | | | | 145 | | |
总收入
|
| | | | 56,612 | | | | | | 25,390 | | |
销售成本(不含折旧)
|
| | | | 54,604 | | | | | | 22,918 | | |
毛利
|
| | | | 2,008 | | | | | | 2,472 | | |
运营费用: | | | | | | | | | | | | | |
销售、一般和行政
|
| | | | 18,873 | | | | | | 3,916 | | |
股票薪酬费用
|
| | | | 41,963 | | | | | | 34 | | |
折旧费
|
| | | | 383 | | | | | | 100 | | |
管理费费用 - 关联方
|
| | | | 2 | | | | | | 62 | | |
总运营费用
|
| | | | 61,221 | | | | | | 4,112 | | |
运营损失
|
| | | | (59,213) | | | | | | (1,640) | | |
利息费用
|
| | | | 175 | | | | | | 149 | | |
其他收入(费用),净额
|
| | | | | | | | | | | | |
合并权证责任公允价值变动
|
| | | | 12,358 | | | | | | — | | |
可赎回优先股部分债券公允价值变动
|
| | | | — | | | | | | 284 | | |
溢价拨备公允价值变动
|
| | | | 31,846 | | | | | | — | | |
其他收入(费用)
|
| | | | 162 | | | | | | 3 | | |
其他收入(费用)合计,净额
|
| | | | 44,366 | | | | | | 287 | | |
所得税费用前亏损
|
| | | | (15,022) | | | | | | (1,502) | | |
所得税费用
|
| | | | — | | | | | | 5 | | |
净亏损
|
| | | $ | (15,022) | | | | | $ | (1,507) | | |
| | |
截至2010年12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
| | |
(已审核,以千元为单位)
|
| |||||||||||||||
零售车销量
|
| | | $ | 104,253 | | | | | $ | 90,382 | | | | | $ | 53,448 | | |
汽车批发销售
|
| | | | 9,984 | | | | | | 8,454 | | | | | | 3,153 | | |
金融保险,净额
|
| | | | 3,898 | | | | | | 3,117 | | | | | | 1,608 | | |
租赁收入,净额
|
| | | | 490 | | | | | | 533 | | | | | | 142 | | |
总收入
|
| | | | 118,625 | | | | | | 102,486 | | | | | | 58,351 | | |
销售成本(不含折旧)
|
| | | | 107,369 | | | | | | 93,780 | | | | | | 52,708 | | |
毛利
|
| | | | 11,256 | | | | | | 8,706 | | | | | | 5,643 | | |
运营费用: | | | | | | | | | | | | | | | |||||
销售、一般和行政
|
| | | | 17,552 | | | | | | 18,305 | | | | | | 11,661 | | |
折旧费
|
| | | | 341 | | | | | | 504 | | | | | | 338 | | |
管理费费用 - 关联方
|
| | | | 215 | | | | | | 250 | | | | | | 250 | | |
总运营费用
|
| | | | 18,108 | | | | | | 19,059 | | | | | | 12,249 | | |
运营损失
|
| | | | (6,852) | | | | | | (10,353) | | | | | | (6,606) | | |
利息费用
|
| | | | 518 | | | | | | 651 | | | | | | 466 | | |
其他收入(费用),净额 | | | | | | | | | | | | | | | |||||
管理费收入 - 关联方
|
| | | | — | | | | | | — | | | | | | 127 | | |
权证负债公允价值变动
|
| | | | (14) | | | | | | 24 | | | | | | (2) | | |
可赎回优先股部分债券公允价值变动
|
| | | | 923 | | | | | | (1,396) | | | | | | (272) | | |
其他收入(费用)
|
| | | | (81) | | | | | | (291) | | | | | | 662 | | |
其他收入(费用)合计,净额
|
| | | | 828 | | | | | | (1,663) | | | | | | 515 | | |
所得税费用前亏损
|
| | | | (6,542) | | | | | | (12,667) | | | | | | (6,557) | | |
所得税费用
|
| | | | 10 | | | | | | 11 | | | | | | 3 | | |
净亏损
|
| | | $ | (6,552) | | | | | $ | (12,678) | | | | | $ | (6,560) | | |
| | |
截至3月31日的三个月
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
更改
|
| |||||||||
| | |
(千美元,单位单位除外)
|
| |||||||||||||||
收入: | | | | | | | | | | | | | | | | | | | |
零售车销量
|
| | | $ | 50,383 | | | | | $ | 21,042 | | | | | | 139.4% | | |
汽车批发销售
|
| | | | 4,568 | | | | | | 3,311 | | | | | | 38.0% | | |
金融保险,净额
|
| | | | 1,554 | | | | | | 892 | | | | | | 74.2% | | |
租赁收入,净额
|
| | | | 107 | | | | | | 145 | | | | | | (26.2)% | | |
总收入
|
| | | | 56,612 | | | | | | 25,390 | | | | | | 123.0% | | |
销售成本: | | | | | | | | | | | | | | | | | | | |
零售车辆销售成本
|
| | | $ | 48,917 | | | | | | 19,555 | | | | | | 150.2% | | |
批发车辆销售成本
|
| | | | 5,687 | | | | | | 3,363 | | | | | | 69.1% | | |
销售总成本
|
| | | $ | 54,604 | | | | | $ | 22,918 | | | | | | 138.3% | | |
毛利: | | | | | | | | | | | | | | | | | | | |
零售车辆毛利
|
| | | $ | 1,466 | | | | | $ | 1,487 | | | | | | (1.4)% | | |
汽车批发毛利
|
| | | | (1,119) | | | | | | (52) | | | | | | (2,051.9)% | | |
金融保险毛利
|
| | | | 1,554 | | | | | | 892 | | | | | | 74.2% | | |
租赁收入,净额
|
| | | | 107 | | | | | | 145 | | | | | | (26.2)% | | |
毛利总额
|
| | | $ | 2,008 | | | | | $ | 2,472 | | | | | | (18.8)% | | |
单位零售毛利(1): | | | | | | | | | | | | | | | | | | | |
零售车辆毛利
|
| | | $ | 1,466 | | | | | $ | 1,487 | | | | | | (1.4)% | | |
金融保险毛利
|
| | | | 1,554 | | | | | | 892 | | | | | | 74.2% | | |
零售车辆总额和金融保险毛利
|
| | | $ | 3,020 | | | | | $ | 2,379 | | | | | | 26.9% | | |
零售车单位销量
|
| | | | 2,554 | | | | | | 1,453 | | | | | | 75.8% | | |
每辆零售车毛利
|
| | | $ | 1,182 | | | | | $ | 1,637 | | | | | | (27.8)% | | |
| | |
截至3月31日的三个月
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
(千美元)
|
| |||||||||
薪酬福利(1)
|
| | | $ | 6,856 | | | | | $ | 2,118 | | |
市场营销
|
| | | | 2,526 | | | | | | 541 | | |
技术
|
| | | | 2,925 | | | | | | 158 | | |
其他成本(2)
|
| | | | 6,566 | | | | | | 1,099 | | |
销售、一般和管理费用合计
|
| | | $ | 18,873 | | | | | $ | 3,916 | | |
| | |
截至2010年12月31日的年度
|
| |||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
更改
|
| |
2018
|
| |
更改
|
| |||||||||||||||
| | |
(千美元,单位单位除外)
|
| |||||||||||||||||||||||||||
收入: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
零售车销量
|
| | | $ | 104,253 | | | | | $ | 90,382 | | | | | | 15.3% | | | | | $ | 53,448 | | | | | | 69.1% | | |
汽车批发销售
|
| | | | 9,984 | | | | | | 8,454 | | | | | | 18.1% | | | | | | 3,153 | | | | | | 168.1% | | |
金融保险净额
|
| | | | 3,898 | | | | | | 3,117 | | | | | | 25.1% | | | | | | 1,608 | | | | | | 93.8% | | |
租赁收入净额
|
| | | | 490 | | | | | | 533 | | | | | | (8.1)% | | | | | | 142 | | | | | | 275.4% | | |
总收入
|
| | | $ | 118,625 | | | | | $ | 102,486 | | | | | | 15.7% | | | | | $ | 58,351 | | | | | | 75.6% | | |
销售成本(不含折旧): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
零售车销售成本
|
| | | $ | 96,983 | | | | | $ | 84,534 | | | | | | 14.7% | | | | | $ | 48,523 | | | | | | 74.2% | | |
批发车辆销售成本
|
| | | | 10,386 | | | | | | 9,246 | | | | | | 12.3% | | | | | | 4,185 | | | | | | 120.9% | | |
销售总成本
|
| | | $ | 107,369 | | | | | $ | 93,780 | | | | | | 14.5% | | | | | $ | 52,708 | | | | | | 77.9% | | |
毛利: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
零售车毛利
|
| | | $ | 7,270 | | | | | $ | 5,848 | | | | | | 24.3% | | | | | $ | 4,925 | | | | | | 18.7% | | |
汽车批发毛利
|
| | | | (402) | | | | | | (792) | | | | | | (49.2)% | | | | | | (1,032) | | | | | | (23.3)% | | |
金融保险毛利
|
| | | | 3,898 | | | | | | 3,117 | | | | | | 25.1% | | | | | | 1,608 | | | | | | 93.8% | | |
租赁收入净额
|
| | | | 490 | | | | | | 533 | | | | | | (8.1)% | | | | | | 142 | | | | | | 275.4% | | |
毛利总额
|
| | | $ | 11,256 | | | | | $ | 8,706 | | | | | | 29.3% | | | | | $ | 5,643 | | | | | | 54.3% | | |
单位销售信息: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
零售车单位销量
|
| | | | 6,215 | | | | | | 6,435 | | | | | | (3.4)% | | | | | | 4,077 | | | | | | 57.8% | | |
汽车批发量
|
| | | | 1,059 | | | | | | 1,159 | | | | | | (8.6)% | | | | | | 610 | | | | | | 90.0% | | |
单位毛利(1): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
每辆零售车毛利
|
| | | $ | 1,797 | | | | | $ | 1,393 | | | | | | 29.0% | | | | | $ | 1,602 | | | | | | (13.1)% | | |
汽车批发单位毛利
|
| | | | (380) | | | | | | (683) | | | | | | (44.4)% | | | | | | (1,692) | | | | | | (59.6)% | | |
单位毛利总额
|
| | | $ | 1,547 | | | | | $ | 1,146 | | | | | | 35.0% | | | | | $ | 1,204 | | | | | | (4.8)% | | |
| | |
截至2010年12月31日的年度
|
| | | | | | | |||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
更改
|
| |
2018
|
| |
更改
|
| | | |||||||||||||||||||
| | |
(千美元)
|
| | | | | | | |||||||||||||||||||||||||||
薪酬福利(1)
|
| | | $ | 7,909 | | | | | $ | 8,992 | | | | | | (12.0)% | | | | | $ | 6,418 | | | | | | 40.1% | | | | | ||||
营销费用
|
| | | | 2,808 | | | | | | 3,803 | | | | | | (26.2)% | | | | | | 1,871 | | | | | | 103.3% | | | | | ||||
其他成本(2)
|
| | | | 6,835 | | | | | | 5,510 | | | | | | (24.0)% | | | | | | 3,372 | | | | | | 63.4% | | | | | ||||
销售、一般和管理费用合计
|
| | | $ | 17,552 | | | | | $ | 18,305 | | | | | | (4.1)% | | | | | $ | 11,661 | | | | | | 57.0% | | | | |
| | |
截止三个月
3月31日 |
| | |||||||||||
| | |
2021
|
| |
2020
|
| | | | ||||||
| | |
(千美元)
|
| | |||||||||||
现金流数据: | | | | | | | | | | | | | | | ||
经营活动提供(用于)的净现金
|
| | | $ | (19,600) | | | | | $ | 1,125 | | | | ||
投资活动提供(用于)的净现金
|
| | | | (219,486) | | | | | | (659) | | | | ||
融资活动提供(使用)的净现金
|
| | | | 310,746 | | | | | | (1,710) | | | |
| | |
截至2010年12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
| | |
(千美元)
|
| |||||||||||||||
现金流数据: | | | | | | | | | | | | | | | | | | | |
经营活动使用的净现金
|
| | | $ | (4,592) | | | | | $ | (5,473) | | | | | $ | (11,761) | | |
投资活动使用的净现金
|
| | | | (1,227) | | | | | | (487) | | | | | | (362) | | |
融资活动提供的净现金
|
| | | | 4,530 | | | | | | 8,492 | | | | | | 4,503 | | |
| | |
按期限到期付款
|
| |||||||||||||||||||||||||||
| | |
合计
|
| |
不到1年
|
| |
1个 - 3年
|
| |
3 - 5年
|
| |
超过5年的时间
|
| |||||||||||||||
| | |
(千美元)
|
| |||||||||||||||||||||||||||
平面图设施(1)
|
| | | $ | 4,125 | | | | | $ | 4,125 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
经营租赁义务
|
| | | | 18,236 | | | | | | 2,158 | | | | | | 7,210 | | | | | | 4,891 | | | | | | 3,977 | | |
合计
|
| | | $ | 22,361 | | | | | $ | 6,283 | | | | | $ | 7,210 | | | | | $ | 4,891 | | | | | $ | 3,977 | | |
名称
|
| |
年龄
|
| |
职位
|
|
迈克尔·W·博尔 | | |
47
|
| | 首席执行官兼董事长(二级董事) | |
约翰·W·福利二世 | | |
44
|
| | 首席运营官 | |
Daniel A.Valerian | | |
47
|
| | 首席技术官 | |
伊丽莎白·桑德斯 | | |
31
|
| | 首席行政官 | |
丽贝卡·C·波拉克 | | |
50
|
| | 首席商务官兼总法律顾问 | |
托马斯·W·斯托尔茨 | | |
60
|
| | 首席财务官 | |
迈克尔·查普曼 | | |
47
|
| | 首席营销官 | |
大卫·R·米切尔 | | |
54
|
| | 一级导演 | |
路易斯·伊格纳西奥·索洛扎诺·艾兹普鲁 | | |
48
|
| | 一级导演 | |
金伯利·H·希伊 | | |
57
|
| | 一级导演 | |
史蒂文·G·卡雷尔 | | |
46
|
| | 二级导演 | |
詹姆斯·E·斯金纳 | | |
67
|
| | 二级导演 | |
琳达·B·亚伯拉罕 | | |
58
|
| | 三级导演 | |
莎拉·M·考斯 | | |
45
|
| | 三级导演 | |
姓名和主要职务
|
| |
年
|
| |
工资
($)(1) |
| |
奖金
($)(2) |
| |
库存
奖项 ($) |
| |
选项
奖项 ($)(3) |
| |
非股权
奖励 计划 薪酬 |
| |
更改
养老金 值和 不合格 延期 薪酬 收入 ($)(4) |
| |
所有其他
薪酬 ($)(5) |
| |
合计
($) |
| |||||||||||||||||||||||||||
迈克尔·W·博尔
首席执行官 |
| | | | 2020 | | | | | | 345,457 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 27,957 | | | | | | 382,989 | | |
| | | 2019 | | | | | | 334,793 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,975 | | | | | | 359,768 | | | ||
约翰·W·福利二世
首席运营官 |
| | | | 2020 | | | | | | 206,731 | | | | | | | | | | | | — | | | | | | — | | | | | | 18,750 | | | | | | — | | | | | | 20,478 | | | | | | 245,959 | | |
| | | 2019 | | | | | | 168,269 | | | | | | | | | | | | — | | | | | | 10,490 | | | | | | 25,500 | | | | | | — | | | | | | 17,106 | | | | | | 221,365 | | | ||
丽贝卡·C·波拉克
首席商务官和 总法律顾问 |
| | | | 2020 | | | | | | 55,385 | | | | | | 120,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 175,385 | | |
| | | 2019 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
名称
|
| |
选项
|
| |
RSU
|
| |
收益RSU
|
| |||||||||
迈克尔·W·博尔
|
| | | | 128,218 | | | | | | 88,106 | | | | | | — | | |
约翰·W·福利
|
| | | | 64,109 | | | | | | 44,053 | | | | | | — | | |
丽贝卡·C·波拉克
|
| | | | 303,700 | | | | | | 127,175 | | | | | | 86,175 | | |
| | | | | | | | |
期权奖励
|
| |||||||||||||||||||||||||||
名称
|
| |
授予日期
|
| |
数量
证券 底层 未锻炼 选项(#) 可锻炼 |
| |
数量
证券 底层 未锻炼 选项(#) 不可行使 |
| |
股权
奖励计划 奖项: 数量 证券 底层 未锻炼 不劳而获 选项(#) |
| |
选项
练习 价格 ($) |
| |
选项
过期 日期 |
| ||||||||||||||||||
迈克尔·W·博尔
|
| | | | 11/1/2015(1) | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | 6.82 | | | | | | 8/31/2022 | | |
| | | | | 4/23/2018(2) | | | | | | — | | | | | | — | | | | | | 60,188 | | | | | | 9.82 | | | | | | 4/23/2028 | | |
| | | | | 2/4/2020(2) | | | | | | — | | | | | | — | | | | | | 50,000 | | | | | | 9.82 | | | | | | 2/4/2030 | | |
约翰·W·福利二世
|
| | | | 2/1/2015(1) | | | | | | 5,000 | | | | | | — | | | | | | — | | | | | | 6.82 | | | | | | 8/31/2022 | | |
| | | | | 6/1/2016(1) | | | | | | 2,500 | | | | | | — | | | | | | — | | | | | | 6.82 | | | | | | 8/31/2022 | | |
| | | | | 1/1/2017 (1) | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | 6.82 | | | | | | 8/31/2022 | | |
| | | | | 5/14/2018 (2) | | | | | | — | | | | | | — | | | | | | 60,188 | | | | | | 9.82 | | | | | | 5/14/2028 | | |
| | | | | 11/1/2019 (2) | | | | | | — | | | | | | — | | | | | | 40,000 | | | | | | 9.82 | | | | | | 11/1/2029 | | |
丽贝卡·C·波拉克
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
名称
|
| |
年度
底座 工资($) |
| |
目标奖金
(%) |
| ||||||
迈克尔·W·博尔
|
| | | | 600,000 | | | | | | 100 | | |
约翰·W·福利
|
| | | | 400,000 | | | | | | 75 | | |
丽贝卡·C·波拉克
|
| | | | 400,000 | | | | | | 75 | | |
受益人姓名
|
| |
个共享
|
| |
%总计
|
| ||||||
5%的股东 | | | | | | | | | | | | | |
trp(1) | | | | | 21,739,678 | | | | | | 19.1% | | |
Acamar Partners赞助商I LLC(2)
|
| | | | 7,769,355 | | | | | | 6.8% | | |
KAR拍卖服务公司(3)
|
| | | | 7,154,353 | | | | | | 6.3% | | |
董事和指定高管 | | | | | | | | | | | | | |
迈克尔·W·博尔(4)
|
| | | | 11,585,166 | | | | | | 10.1% | | |
约翰·W·福利二世(5)
|
| | | | 1,199,563 | | | | | | 1.0% | | |
丽贝卡·C·波拉克(8)
|
| | | | — | | | | | | — | | |
大卫·R·米切尔(1)
|
| | | | 21,739,678 | | | | | | 19.1% | | |
史蒂文·G·卡雷尔(1)
|
| | | | 21,739,678 | | | | | | 19.1% | | |
路易斯·伊格纳西奥·索罗扎诺·艾兹普鲁(2)
|
| | | | 9,091,843 | | | | | | 7.9% | | |
詹姆斯·E·斯金纳(6)
|
| | | | 10,000 | | | | | | * | | |
琳达·B·亚伯拉罕
|
| | | | — | | | | | | — | | |
莎拉·M·考斯
|
| | | | — | | | | | | — | | |
金伯利·H·希伊
|
| | | | — | | | | | | — | | |
全体董事和高管(14人)(7)
|
| | | | 43,883,636 | | | | | | 37.2% | | |
| | |
受益证券
在此次发行之前拥有 |
| |
证券将
在此产品中销售 |
| |
受益证券
本次发售后拥有的 |
| |||||||||||||||||||||||||||||||||||||||
销售证券持有人
|
| |
股份
A类 常见 库存 |
| |
私人
放置 认股权证 |
| |
股份
A类 常见 库存 |
| |
私人
放置 认股权证 |
| |
股份
A类 常见 库存 |
| |
%
|
| |
私人
放置 认股权证 |
| |
%
|
| ||||||||||||||||||||||||
Aaron S.Montgomery(1)
|
| | | | 4,854,700 | | | | |
|
—
|
| | | | | 4,854,700 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
Acamar Partners赞助商I LLC(2)
|
| | | | 13,963,854 | | | | | | 6,074,000 | | | | | | 13,963,854 | | | | | | 6,074,000 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
FIAM目标日期蓝筹股增长混合池:富达机构资产管理信托公司,作为受托人(3)
|
| | | | 96,724 | | | | |
|
—
|
| | | | | 96,724 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
| | |
受益证券
在此次发行之前拥有 |
| |
证券将
在此产品中销售 |
| |
受益证券
本次发售后拥有的 |
| |||||||||||||||||||||||||||||||||||||||
销售证券持有人
|
| |
股份
A类 常见 库存 |
| |
私人
放置 认股权证 |
| |
股份
A类 常见 库存 |
| |
私人
放置 认股权证 |
| |
股份
A类 常见 库存 |
| |
%
|
| |
私人
放置 认股权证 |
| |
%
|
| ||||||||||||||||||||||||
富达顾问系列I:富达顾问成长机会基金(3)
|
| | | | 2,399,058 | | | | |
|
—
|
| | | | | 2,399,058 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
富达顾问系列I:富达顾问系列和成长机会基金(3)
|
| | | | 97,941 | | | | |
|
—
|
| | | | | 97,941 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
富达蓝筹股成长混合池
作者:富达机构资产管理信托公司,受托人为(3) |
| | | | 33,932 | | | | |
|
—
|
| | | | | 33,932 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
富达蓝筹股成长机构信托
作者:其经理加拿大富达投资公司ULC(3) |
| | | | 3,313 | | | | |
|
—
|
| | | | | 3,313 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
富达北极星基金(Fidelity NorthStar Fund)
富达投资经理 加拿大ULC(3) |
| | | | 116,677 | | | | |
|
—
|
| | | | | 116,677 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
富达证券基金:富达蓝筹成长基金(3)
|
| | | | 1,101,428 | | | | |
|
—
|
| | | | | 1,101,428 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
富达证券基金:富达蓝筹成长K6基金(3)
|
| | | | 120,038 | | | | |
|
—
|
| | | | | 120,038 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
富达证券基金:富达灵活大盘成长基金(3)
|
| | | | 1,992 | | | | |
|
—
|
| | | | | 1,992 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
富达证券基金:富达系列蓝筹股成长基金(3)
|
| | | | 142,573 | | | | |
|
—
|
| | | | | 142,573 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
富达精选投资组合:选择
汽车产品组合(3) |
| | | | 13,786 | | | | |
|
—
|
| | | | | 13,786 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
富达美国增长机会投资信托(3)
|
| | | | 21,198 | | | | |
|
—
|
| | | | | 21,198 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
G.理查德·瓦格纳,Jr.(4)
|
| | | | 20,000 | | | | |
|
—
|
| | | | | 20,000 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
HBK Master Fund in L.P.(5)
|
| | | | 500,000 | | | | |
|
—
|
| | | | | 500,000 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
简街环球贸易有限责任公司(6)
|
| | | | 1,001,119 | | | | |
|
—
|
| | | | | 1,000,000 | | | | |
|
—
|
| | | | | 1,119 | | | | |
|
*
|
| | | |
|
—
|
| | | |
|
—
|
| |
KAR拍卖服务公司(7)
|
| | | | 7,888,275 | | | | |
|
—
|
| | | | | 7,888,275 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
卢加路资本大师基金,LP(8)
|
| | | | 477,230 | | | | |
|
—
|
| | | | | 477,230 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
Luxor Capital Partners,LP(9)
|
| | | | 470,276 | | | | |
|
—
|
| | | | | 470,276 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
| | |
受益证券
在此次发行之前拥有 |
| |
证券将
在此产品中销售 |
| |
受益证券
本次发售后拥有的 |
| |||||||||||||||||||||||||||||||||||||||
销售证券持有人
|
| |
股份
A类 常见 库存 |
| |
私人
放置 认股权证 |
| |
股份
A类 常见 库存 |
| |
私人
放置 认股权证 |
| |
股份
A类 常见 库存 |
| |
%
|
| |
私人
放置 认股权证 |
| |
%
|
| ||||||||||||||||||||||||
Luxor Capital Partners Offshore
主基金,LP(9) |
| | | | 300,673 | | | | |
|
—
|
| | | | | 300,673 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
Luxor Wavefront,LP(9)
|
| | | | 251,821 | | | | |
|
—
|
| | | | | 251,821 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
麦克拉蒂另类投资有限责任公司(10)
|
| | | | 50,000 | | | | |
|
—
|
| | | | | 50,000 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
迈克尔·W·博尔(11)
|
| | | | 12,831,435 | | | | |
|
—
|
| | | | | 12,831,435 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
第九届全球合并套利大师
有限(12) |
| | | | 230,750 | | | | |
|
—
|
| | | | | 230,750 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
第九届全球合并套利机会基金(12)
|
| | | | 38,500 | | | | |
|
—
|
| | | | | 38,500 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
第九届77全球多战略阿尔法大师有限公司(12)
|
| | | | 230,750 | | | | |
|
—
|
| | | | | 230,750 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
Scopus Fund Ltd(13)
|
| | | | 33,230 | | | | |
|
—
|
| | | | | 33,230 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
Scopus Partners II,L.P.(13)
|
| | | | 93,490 | | | | |
|
—
|
| | | | | 93,490 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
Scopus Partners,L.P.(13)
|
| | | | 61,160 | | | | |
|
—
|
| | | | | 61,160 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
Scopus Vista Funds Ltd(13)
|
| | | | 47,870 | | | | |
|
—
|
| | | | | 47,870 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
Scopus Vista Partners,L.P.(13)
|
| | | | 764,250 | | | | |
|
—
|
| | | | | 764,250 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
参议员全球机遇大师基金LP(14)
|
| | | | 1,500,000 | | | | |
|
—
|
| | | | | 1,500,000 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
TRP Capital Partners,LP(15)
|
| | | | 24,027,098 | | | | |
|
—
|
| | | | | 24,027,098 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
可变保险产品基金第三期:增长机会投资组合(3)
|
| | | | 365,126 | | | | |
|
—
|
| | | | | 365,126 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
威廉·S·博兰(16岁)
|
| | | | 3,824,862 | | | | | | | | | | | | 3,824,862 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
总分享数
|
| | | | 77,975,129 | | | | | | 6,074,000 | | | | | | 77,974,010 | | | | | | 6,074,000 | | | | | | 1,119 | | | | | | * | | | | | | — | | | | | | — | | |
赎回日期
(截止期限 个认股权证) |
| |
普通股公允市值
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
$10.00
|
| |
$11.00
|
| |
$12.00
|
| |
$13.00
|
| |
$14.00
|
| |
$15.00
|
| |
$16.00
|
| |
$17.00
|
| |
$18.00
|
| |||||||||||||||||||||||||||||
57个月
|
| | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.310 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.365 | | |
54个月
|
| | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.365 | | |
51个月
|
| | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.320 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.365 | | |
48个月
|
| | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.365 | | |
45个月
|
| | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.330 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.365 | | |
42个月
|
| | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.364 | | |
39个月
|
| | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.290 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.340 | | | | | | 0.354 | | | | | | 0.364 | | |
36个月
|
| | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.364 | | |
33个月
|
| | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.280 | | | | | | 0.301 | | | | | | 0.320 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.364 | | |
30个月
|
| | | | 0.196 | | | | | | 0.224 | | | | | | 0.250 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.364 | | |
27个月
|
| | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.350 | | | | | | 0.364 | | |
24个月
|
| | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.260 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.364 | | |
21个月
|
| | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.364 | | |
18个月
|
| | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.363 | | |
15个月
|
| | | | 0.130 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.230 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.363 | | |
12个月
|
| | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.250 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.363 | | |
9个月
|
| | | | 0.090 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.362 | | |
6个月
|
| | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.362 | | |
3个半月
|
| | | | 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 | | |
| CarLotz,Inc.(现在称为CarLotz,Inc.)经审计的财务报表 | | | | | | | |
|
截至2020年12月31日、2019年12月31日和2019年12月31日止年度经审计的合并财务报表
2018 |
| | | | | | |
|
独立注册会计师事务所报告
|
| | | | F-2 | | |
|
合并资产负债表
|
| | | | F-3 | | |
|
合并业务报表
|
| | | | F-4 | | |
|
全面收益(亏损)合并报表
|
| | | | F-5 | | |
|
股东权益(亏损)合并报表
|
| | | | F-6 | | |
|
现金流量合并报表
|
| | | | F-7 | | |
|
合并财务报表附注
|
| | | | F-9 | | |
| CarLotz,Inc.未经审计的财务报表 | | | | | | | |
|
截至2021年和2020年3月31日的三个月未经审计的简明合并财务报表
|
| | | | | | |
|
压缩合并资产负债表
|
| | | | F-39 | | |
|
业务简明合并报表
|
| | | | F-40 | | |
|
全面收益(亏损)简明合并报表
|
| | | | F-41 | | |
|
股东权益简明合并报表(亏损)
|
| | | | F-42 | | |
|
现金流量简并报表
|
| | | | F-43 | | |
|
精简合并财务报表附注
|
| | | | F-44 | | |
| | |
2020
|
| |
2019
|
| ||||||
资产 | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 2,208 | | | | | $ | 3,214 | | |
受限现金
|
| | | | 605 | | | | | | 888 | | |
有价证券按公允价值进行 -
|
| | | | 1,032 | | | | | | — | | |
应收账款净额
|
| | | | 4,132 | | | | | | 3,256 | | |
库存
|
| | | | 11,202 | | | | | | 7,625 | | |
其他流动资产
|
| | | | 6,679 | | | | | | 234 | | |
流动资产总额
|
| | | | 25,858 | | | | | | 15,217 | | |
财产和设备,净额
|
| | | | 1,868 | | | | | | 631 | | |
车辆租赁,净额
|
| | | | 173 | | | | | | 444 | | |
其他资产
|
| | | | 299 | | | | | | 343 | | |
总资产
|
| | | $ | 28,198 | | | | | $ | 16,635 | | |
负债、可赎回可转换优先股、股东权益(亏损) | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
长期债务,当期
|
| | | $ | 6,370 | | | | | $ | 2,825 | | |
应付平面图票据
|
| | | | 6,039 | | | | | | 6,739 | | |
应付帐款
|
| | | | 6,283 | | | | | | 2,134 | | |
应计交易费用
|
| | | | 6,052 | | | | | | — | | |
应计费用
|
| | | | 3,563 | | | | | | 1,576 | | |
应计费用 - 关联方
|
| | | | 5,082 | | | | | | 3,102 | | |
其他流动负债
|
| | | | 256 | | | | | | 434 | | |
流动负债总额
|
| | | | 33,645 | | | | | | 16,810 | | |
长期债务,减少流动部分
|
| | | | 2,999 | | | | | | — | | |
可赎回可转换优先股部分债券
|
| | | | 2,832 | | | | | | 3,755 | | |
其他负债
|
| | | | 1,959 | | | | | | 931 | | |
总负债
|
| | | | 41,435 | | | | | | 21,496 | | |
承付款和或有事项(附注18)
|
| | |
|
—
|
| | | |
|
—
|
| |
可赎回可转换优先股: | | | | | | | | | | | | | |
A系列优先股,声明价值0.001美元;授权3,052,127股;资本重组后,2021年12月31日和2020年12月31日没有发行或发行的优先股
|
| | | | — | | | | | | — | | |
股东权益(亏损): | | | | | | | | | | | | | |
普通股,面值0.0001美元;5亿股授权股份,58,621,042股
2020年12月31日和2019年12月31日发行并未偿还 |
| | | | 6 | | | | | | 6 | | |
新增实收资本
|
| | | | 20,779 | | | | | | 22,618 | | |
累计亏损
|
| | | | (34,037) | | | | | | (27,485) | | |
累计其他综合收益
|
| | | | 15 | | | | | | — | | |
库存股,面值0.001美元;资本重组后,截至2020年12月31日和2019年12月31日,没有已发行或已发行的库存股
|
| | | | — | | | | | | — | | |
股东权益合计(亏损)
|
| | | | (13,237) | | | | | | (4,861) | | |
总负债、可赎回可转换优先股和股东权益(赤字)
|
| | | $ | 28,198 | | | | | $ | 16,635 | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
收入: | | | | | | | | | | | | | | | | | | | |
零售车销量
|
| | | $ | 104,253 | | | | | $ | 90,382 | | | | | $ | 53,448 | | |
汽车批发销售
|
| | | | 9,984 | | | | | | 8,454 | | | | | | 3,153 | | |
金融保险净额
|
| | | | 3,898 | | | | | | 3,117 | | | | | | 1,608 | | |
租赁收入净额
|
| | | | 490 | | | | | | 533 | | | | | | 142 | | |
总收入
|
| | | | 118,625 | | | | | | 102,486 | | | | | | 58,351 | | |
销售成本(不含折旧)
|
| | | | 107,369 | | | | | | 93,780 | | | | | | 52,708 | | |
毛利
|
| | | | 11,256 | | | | | | 8,706 | | | | | | 5,643 | | |
运营费用: | | | | | | | | | | | | | | | | | | | |
销售、一般和行政
|
| | | | 17,552 | | | | | | 18,305 | | | | | | 11,661 | | |
折旧费
|
| | | | 341 | | | | | | 504 | | | | | | 338 | | |
管理费费用 - 关联方
|
| | | | 215 | | | | | | 250 | | | | | | 250 | | |
总运营费用
|
| | | | 18,108 | | | | | | 19,059 | | | | | | 12,249 | | |
运营亏损
|
| | | | (6,852) | | | | | | (10,353) | | | | | | (6,606) | | |
利息支出
|
| | | | 518 | | | | | | 651 | | | | | | 466 | | |
其他收入(费用),净额 | | | | | | | | | | | | | | | | | | | |
管理费收入 - 关联方
|
| | | | — | | | | | | — | | | | | | 127 | | |
权证负债公允价值变动
|
| | | | (14) | | | | | | 24 | | | | | | (2) | | |
可赎回可转换优先股公允价值变动
分期付款义务 |
| | | | 923 | | | | | | (1,396) | | | | | | (272) | | |
其他收入(费用)
|
| | | | (81) | | | | | | (291) | | | | | | 662 | | |
其他收入(费用)合计,净额
|
| | | | 828 | | | | | | (1,663) | | | | | | 515 | | |
所得税费用前亏损
|
| | | | (6,542) | | | | | | (12,667) | | | | | | (6,557) | | |
所得税费用
|
| | | | 10 | | | | | | 11 | | | | | | 3 | | |
净亏损
|
| | | $ | (6,552) | | | | | $ | (12,678) | | | | | $ | (6,560) | | |
每股基本和摊薄净亏损
|
| | | $ | (0.11) | | | | | $ | (0.22) | | | | | $ | (0.13) | | |
计算每股净亏损时使用的加权平均股份,基本亏损和摊薄亏损
|
| | | | 58,621,042 | | | | | | 56,737,364 | | | | | | 50,325,203 | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
净亏损
|
| | | $ | (6,552) | | | | | $ | (12,678) | | | | | $ | (6,560) | | |
其他综合收益,税后净额: | | | | | | | | | | | | | | | | | | | |
期内产生的有价证券未实现收益
|
| | | | 16 | | | | | | — | | | | | | — | | |
税收效应
|
| | | | — | | | | | | — | | | | | | — | | |
期内产生的有价证券未实现收益,净额
税 |
| | | | 16 | | | | | | — | | | | | | — | | |
已实现亏损重分类调整
|
| | | | (1) | | | | | | — | | | | | | — | | |
税收效应
|
| | | | — | | | | | | — | | | | | | — | | |
已实现亏损重分类调整,税后净额
|
| | | | (1) | | | | | | — | | | | | | — | | |
其他综合收益(亏损),税后净额
|
| | | | 15 | | | | | | — | | | | | | — | | |
总综合收益(亏损)
|
| | | $ | (6,537) | | | | | $ | (12,678) | | | | | $ | (6,560) | | |
| | |
可赎回
可兑换 优先股 |
| | |
普通股
|
| |
其他
实收 大写 |
| |
累计
赤字 |
| |
累计
其他 综合 收入 |
| |
股东的
股权 (赤字) |
| ||||||||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| | |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||||||||
余额2018年1月1日
|
| | | | 1,220,851 | | | | | | 8,670 | | | | | | | 37,881,435 | | | | | | 4 | | | | | | 7,389 | | | | | | (8,247) | | | | | | — | | | | | | (854) | | |
资本重组的追溯应用
|
| | | | (1,220,851) | | | | | | (8,670) | | | | | | | 12,443,768 | | | | | | 1 | | | | | | 8,669 | | | | | | — | | | | | | — | | | | | | 8,670 | | |
调整余额,期初
|
| | | | — | | | | | | — | | | | | | | 50,325,203 | | | | | | 5 | | | | | | 16,058 | | | | | | (8,247) | | | | | | — | | | | | | 7,816 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,560) | | | | | | — | | | | | | (6,560) | | |
可赎回可转换优先股的应计股息
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (1,014) | | | | | | — | | | | | | — | | | | | | (1,014) | | |
股票薪酬
|
| | | | — | | | | | | | | | | | | | — | | | | | | — | | | | | | 151 | | | | | | — | | | | | | — | | | | | | 151 | | |
余额2018年12月31日
|
| | | | — | | | | | | — | | | | | | | 50,325,203 | | | | | | 5 | | | | | | 15,195 | | | | | | (14,807) | | | | | | — | | | | | | 393 | | |
| | |
可赎回
可兑换 优先股 |
| | |
普通股
|
| |
其他
实收 大写 |
| |
累计
赤字 |
| |
累计
其他 综合 收入 |
| |
股东的
股权 (赤字) |
| ||||||||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| | |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||||||||
余额2018年12月31日
|
| | | | 1,220,851 | | | | | | 8,670 | | | | | | | 37,881,435 | | | | | | 4 | | | | | | 6,526 | | | | | | (14,807) | | | | | | — | | | | | | (8,277) | | |
资本重组的追溯应用
|
| | | | (1,220,851) | | | | | | (8,670) | | | | | | | 12,443,768 | | | | | | 1 | | | | | | 8,669 | | | | | | — | | | | | | — | | | | | | 8,670 | | |
调整余额,期初
|
| | | | — | | | | | | — | | | | | | | 50,325,203 | | | | | | 5 | | | | | | 15,195 | | | | | | (14,807) | | | | | | — | | | | | | 393 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (12,678) | | | | | | — | | | | | | (12,678) | | |
可赎回可转换优先股发行
|
| | | | 813,900 | | | | | | 8,890 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
资本重组的追溯应用
|
| | | | (813,900) | | | | | | (8,890) | | | | | | | 8,295,839 | | | | | | 1 | | | | | | 8,889 | | | | | | — | | | | | | — | | | | | | 8,890 | | |
可赎回可转换优先股的应计股息
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (1,579) | | | | | | — | | | | | | — | | | | | | (1,579) | | |
股票薪酬
|
| | | | — | | | | | | | | | | | | | — | | | | | | — | | | | | | 113 | | | | | | — | | | | | | — | | | | | | 113 | | |
余额2019年12月31日
|
| | | | — | | | | | | — | | | | | | | 58,621,042 | | | | | | 6 | | | | | | 22,618 | | | | | | (27,485) | | | | | | — | | | | | | (4,861) | | |
| | |
可赎回
可兑换 优先股 |
| | |
普通股
|
| |
其他
实收 大写 |
| |
累计
赤字 |
| |
累计
其他 综合 收入 |
| |
股东的
股权 (赤字) |
| ||||||||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| | |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||||||||
余额2019年12月31日
|
| | | | 2,034,751 | | | | | | 17,560 | | | | | | | 37,881,435 | | | | | | 4 | | | | | | 5,060 | | | | | | (27,485) | | | | | | — | | | | | | (22,421) | | |
资本重组的追溯应用
|
| | | | (2,034,751) | | | | | | (17,560) | | | | | | | 20,739,607 | | | | | | 2 | | | | | | 17,558 | | | | | | — | | | | | | — | | | | | | 17,560 | | |
调整余额,期初
|
| | | | — | | | | | | — | | | | | | | 58,621,042 | | | | | | 6 | | | | | | 22,618 | | | | | | (27,485) | | | | | | — | | | | | | (4,861) | | |
净亏损
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,552) | | | | | | — | | | | | | (6,552) | | |
其他综合收益,扣除
税 |
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 15 | | | | | | 15 | | |
可赎回可转换优先股的应计股息
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (1,884) | | | | | | — | | | | | | — | | | | | | (1,884) | | |
股票薪酬
|
| | | | — | | | | | | | | | | | | | — | | | | | | — | | | | | | 45 | | | | | | — | | | | | | — | | | | | | 45 | | |
余额2020年12月31日
|
| | | | — | | | | | | — | | | | | | | 58,621,042 | | | | | | 6 | | | | | | 20,779 | | | | | | (34,037) | | | | | | 15 | | | | | | (13,237) | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
经营活动的现金流 | | | | | | | | | | | | | | | | | | | |
净亏损
|
| | | $ | (6,552) | | | | | $ | (12,678) | | | | | $ | (6,560) | | |
将净亏损与经营活动中使用的净现金进行调整 | | | | | | | | | | | | | | | | | | | |
折旧 - 财产和设备
|
| | | | 195 | | | | | | 260 | | | | | | 253 | | |
折旧 - 租赁车辆
|
| | | | 146 | | | | | | 244 | | | | | | 85 | | |
财产和设备处置损失
|
| | | | — | | | | | | 321 | | | | | | — | | |
租赁车辆销售收益
|
| | | | — | | | | | | — | | | | | | (16) | | |
坏账准备
|
| | | | 40 | | | | | | (14) | | | | | | (30) | | |
基于股份的薪酬费用
|
| | | | 45 | | | | | | 113 | | | | | | 151 | | |
有价证券收益
|
| | | | (36) | | | | | | — | | | | | | — | | |
权证负债公允价值变动
|
| | | | 14 | | | | | | (24) | | | | | | 2 | | |
债务发行成本摊销
|
| | | | 14 | | | | | | — | | | | | | — | | |
认股权证债务摊销
|
| | | | 11 | | | | | | — | | | | | | — | | |
可赎回优先股部分债券公允价值变动
|
| | | | (923) | | | | | | 1,396 | | | | | | 272 | | |
其他
|
| | | | — | | | | | | — | | | | | | (599) | | |
营业资产和负债变动:
|
| | | | | | | | | | | | | | | | | | |
应收账款
|
| | | | (916) | | | | | | (830) | | | | | | (706) | | |
库存
|
| | | | (3,333) | | | | | | 2,883 | | | | | | (4,810) | | |
其他流动资产
|
| | | | (6,445) | | | | | | (6) | | | | | | 48 | | |
其他资产
|
| | | | 44 | | | | | | (38) | | | | | | (164) | | |
应付帐款
|
| | | | 4,149 | | | | | | 1,392 | | | | | | 223 | | |
应计费用和交易费用
|
| | | | 8,039 | | | | | | 525 | | | | | | 133 | | |
应计费用 - 关联方
|
| | | | 96 | | | | | | 172 | | | | | | (9) | | |
其他流动负债
|
| | | | (178) | | | | | | 229 | | | | | | 20 | | |
其他负债
|
| | | | 998 | | | | | | 582 | | | | | | (54) | | |
经营活动中使用的净现金
|
| | | | (4,592) | | | | | | (5,473) | | | | | | (11,761) | | |
投资活动产生的现金流 | | | | | | | | | | | | | | | | | | | |
与橙园合并相关的现金
|
| | | | — | | | | | | — | | | | | | 5 | | |
购置物业和设备
|
| | | | (154) | | | | | | (235) | | | | | | (474) | | |
出售租赁车辆的收益
|
| | | | — | | | | | | — | | | | | | 119 | | |
购买租赁车辆
|
| | | | (92) | | | | | | (252) | | | | | | (12) | | |
购买有价证券
|
| | | | (1,049) | | | | | | — | | | | | | — | | |
有价证券销售收益
|
| | | | 68 | | | | | | — | | | | | | — | | |
用于投资活动的净现金
|
| | | | (1,227) | | | | | | (487) | | | | | | (362) | | |
融资活动产生的现金流 | | | | | | | | | | | | | | | | | | | |
发行可赎回可转换优先股,净额
|
| | | | — | | | | | | 7,988 | | | | | | — | | |
长期债务付款
|
| | | | (9) | | | | | | (8) | | | | | | (4) | | |
长期债务借款
|
| | | | 5,249 | | | | | | 3,000 | | | | | | — | | |
发债成本支付
|
| | | | (10) | | | | | | (112) | | | | | | — | | |
平面图应付票据付款
|
| | | | (24,948) | | | | | | (41,711) | | | | | | (24,567) | | |
建筑平面图应付票据借款
|
| | | | 24,248 | | | | | | 39,753 | | | | | | 29,171 | | |
本票付款
|
| | | | — | | | | | | (418) | | | | | | (97) | | |
融资活动提供的净现金
|
| | | | 4,530 | | | | | | 8,492 | | | | | | 4,503 | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
现金和现金等价物以及受限现金的净变化
|
| | | | (1,289) | | | | | | 2,532 | | | | | | (7,620) | | |
现金和现金等价物以及限制性现金,从
开始
|
| | | | 4,102 | | | | | | 1,570 | | | | | | 9,190 | | |
现金和现金等价物以及受限现金,结束
|
| | | $ | 2,813 | | | | | $ | 4,102 | | | | | $ | 1,570 | | |
现金流量信息补充披露 | | | | | | | | | | | | | | | | | | | |
付息现金
|
| | | $ | 346 | | | | | $ | 684 | | | | | $ | 436 | | |
非现金投融资活动补充日程表: | | | | | | | | | | | | | | | | | | | |
根据资本租赁义务购买财产
|
| | | $ | 1,305 | | | | | $ | — | | | | | $ | — | | |
物业设备转存货
|
| | | $ | 27 | | | | | $ | 53 | | | | | $ | 26 | | |
租赁车辆转库存
|
| | | $ | 217 | | | | | $ | 295 | | | | | $ | — | | |
应计的可赎回可转换优先股分配
|
| | | $ | 1,884 | | | | | $ | 1,579 | | | | | $ | 1,014 | | |
长期负债购置物业和设备
|
| | | $ | — | | | | | $ | — | | | | | $ | 21 | | |
基于Orange Grove合并的期票
|
| | | $ | — | | | | | $ | — | | | | | $ | 515 | | |
发行普通股认股权证
|
| | | $ | 15 | | | | | $ | 72 | | | | | $ | — | | |
可赎回优先股部分债券结算
|
| | | $ | — | | | | | $ | (902) | | | | | $ | — | | |
| 租赁改进 | | | 小于15年或基础租赁期限 | |
| 设备、家具和固定装置 | | | 1个 - 5年 | |
| 公司车辆 | | | 5年 | |
日期
|
| |
说明
|
| |
作为
之前的 报告 |
| |
1/21/21
转换 比率 |
| |
资本重组
常见 个共享 |
| |||||||||
1/1/2018 | | |
普通股
|
| | | | 3,869,118 | | | | | | 10.1927 | | | | | | 39,436,759 | | |
1/1/2018 | | |
库存股
|
| | | | (152,592) | | | | | | 10.1927 | | | | | | (1,555,324) | | |
1/1/2018 | | |
优先股
|
| | | | 1,220,851 | | | | | | 10.1927 | | | | | | 12,443,768 | | |
1/22/2019 | | |
优先股
|
| | | | 305,188 | | | | | | 10.1927 | | | | | | 3,110,691 | | |
5/1/2019 | | |
优先股
|
| | | | 508,712 | | | | | | 10.1927 | | | | | | 5,185,149 | | |
日期
|
| |
资本重组
常见 股票 |
| |
天
未偿还的 |
| |
%的
权重 |
| |
加权平均
流通股 |
| ||||||||||||
1/1/2018 | | | | | 50,325,203 | | | | | | 365 | | | | | | 100% | | | | | | 50,325,203 | | |
12/31/2018 | | | | | 50,325,203 | | | | | | 365 | | | | | | 100% | | | | | | 50,325,203 | | |
1/1/2019 | | | | | 50,325,203 | | | | | | 21 | | | | | | 6% | | | | | | 2,895,423 | | |
1/22/2019 | | | | | 53,435,893 | | | | | | 99 | | | | | | 27% | | | | | | 14,493,571 | | |
5/1/2019 | | | | | 58,621,042 | | | | | | 245 | | | | | | 67% | | | | | | 39,348,371 | | |
12/31/2019 | | | | | 58,621,042 | | | | | | 365 | | | | | | 100% | | | | | | 56,737,364 | | |
1/1/2020 | | | | | 58,621,042 | | | | | | 366 | | | | | | 100% | | | | | | 58,621,042 | | |
12/31/2020 | | | | | 58,621,042 | | | | | | 366 | | | | | | 100% | | | | | | 58,621,042 | | |
| | |
2020
|
| |||||||||||||||
| | |
汽车销量
|
| |
舰队
管理 |
| |
合计
|
| |||||||||
零售车销量
|
| | | $ | 104,253 | | | | | $ | — | | | | | $ | 104,253 | | |
汽车批发销售
|
| | | | 9,984 | | | | | | — | | | | | | 9,984 | | |
金融保险净额
|
| | | | 3,898 | | | | | | — | | | | | | 3,898 | | |
租赁收入净额
|
| | | | — | | | | | | 490 | | | | | | 490 | | |
总收入
|
| | | $ | 118,135 | | | | | $ | 490 | | | | | $ | 118,625 | | |
| | |
2019
|
| |||||||||||||||
| | |
汽车销量
|
| |
舰队
管理 |
| |
合计
|
| |||||||||
零售车销量
|
| | | $ | 90,382 | | | | | $ | — | | | | | $ | 90,382 | | |
汽车批发销售
|
| | | | 8,454 | | | | | | — | | | | | | 8,454 | | |
金融保险净额
|
| | | | 3,117 | | | | | | — | | | | | | 3,117 | | |
租赁收入净额
|
| | | | — | | | | | | 533 | | | | | | 533 | | |
总收入
|
| | | $ | 101,953 | | | | | $ | 533 | | | | | $ | 102,486 | | |
| | |
2018
|
| |||||||||||||||
| | |
汽车销量
|
| |
舰队
管理 |
| |
合计
|
| |||||||||
零售车销量
|
| | | $ | 53,448 | | | | | $ | — | | | | | $ | 53,448 | | |
汽车批发销售
|
| | | | 3,153 | | | | | | — | | | | | | 3,153 | | |
金融保险净额
|
| | | | 1,608 | | | | | | — | | | | | | 1,608 | | |
租赁收入净额
|
| | | | — | | | | | | 142 | | | | | | 142 | | |
总收入
|
| | | $ | 58,209 | | | | | $ | 142 | | | | | $ | 58,351 | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
零售车辆: | | | | | | | | | | | | | | | | | | | |
零售车销量
|
| | | $ | 104,253 | | | | | $ | 90,382 | | | | | $ | 53,448 | | |
零售车销售成本
|
| | | | 96,983 | | | | | | 84,534 | | | | | | 48,523 | | |
毛利 - 零售工具
|
| | | $ | 7,270 | | | | | $ | 5,848 | | | | | $ | 4,925 | | |
批发车辆: | | | | | | | | | | | | | | | | | | | |
汽车批发销售
|
| | | $ | 9,984 | | | | | $ | 8,454 | | | | | $ | 3,153 | | |
批发车辆销售成本
|
| | | | 10,386 | | | | | | 9,246 | | | | | | 4,185 | | |
毛利 - 批发车辆
|
| | | $ | (402) | | | | | $ | (792) | | | | | $ | (1,032) | | |
| | |
摊销
成本 |
| |
毛收入
未实现 收益 |
| |
毛收入
未实现 亏损 |
| |
预计
公允价值 |
| ||||||||||||
固定期限债务证券 | | | | | | | | | | | | | | | | | | | | | | | | | |
美国国债
|
| | | $ | 240 | | | | | $ | 6 | | | | | $ | — | | | | | $ | 246 | | |
企业
|
| | | | 261 | | | | | | 5 | | | | | | (1) | | | | | | 265 | | |
美国各州、地区和政治分区
|
| | | | 141 | | | | | | 5 | | | | | | — | | | | | | 146 | | |
固定到期日债务证券总额
|
| | | $ | 642 | | | | | $ | 16 | | | | | $ | (1) | | | | | $ | 657 | | |
| | |
摊销成本
|
| |
预计
公允价值 |
| ||||||
一年或更短时间内到期
|
| | | $ | 77 | | | | | $ | 78 | | |
一年至五年后到期
|
| | | | 379 | | | | | | 388 | | |
五年至十年后到期
|
| | | | 186 | | | | | | 191 | | |
合计 | | | | $ | 642 | | | | | $ | 657 | | |
| | |
不到12个月
|
| |
12个月或更长时间
|
| |
合计
|
| |||||||||||||||||||||||||||
| | |
预计
公允价值 |
| |
未实现
亏损 |
| |
预计
公允价值 |
| |
未实现
亏损 |
| |
预计
公允价值 |
| |
未实现
亏损 |
| ||||||||||||||||||
固定期限债务证券: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
公司债券
|
| | | $ | 39 | | | | | $ | (1) | | | | | $ | — | | | | | $ | — | | | | | $ | 39 | | | | | $ | (1) | | |
固定到期日债务证券总额
|
| | | $ | 39 | | | | | $ | (1) | | | | | $ | — | | | | | $ | — | | | | | $ | 39 | | | | | $ | (1) | | |
| | |
成本
|
| |
预计
公允价值 |
| ||||||
股权证券
|
| | | $ | 335 | | | | | $ | 375 | | |
| | |
收益
|
| |
毛收入
实现了 收益 |
| |
毛收入
实现了 亏损 |
| |
净额
实现了 (亏损) |
| | ||||||||||||||
固定期限债务证券
|
| | | $ | 18 | | | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | ||
股权证券
|
| | | | 50 | | | | | | 1 | | | | | | (2) | | | | | | (1) | | | | | |
总有价证券
|
| | | $ | 68 | | | | | $ | 1 | | | | | $ | (2) | | | | | $ | (1) | | | |
| | |
2020
|
| |||||||||||||||||||||
| | |
一级
|
| |
二级
|
| |
第三级
|
| |
合计
|
| ||||||||||||
资产: | | | | | | | | | | | | | | | | | | | | | | | | | |
货币市场基金
|
| | | $ | 405 | | | | | $ | — | | | | | $ | — | | | | | $ | 405 | | |
股权证券
|
| | | | 375 | | | | | | — | | | | |
|
—
|
| | | | | 375 | | |
固定期限债务证券
|
| | | | 246 | | | | | | 411 | | | | |
|
—
|
| | | | | 657 | | |
总资产:
|
| | | | 1,026 | | | | | | 411 | | | | | | — | | | | | | 1,437 | | |
负债: | | | | | | | | | | | | | | | | | | | | | | | | | |
可赎回可转换优先股部分债券
|
| | | | — | | | | | | — | | | | | | 2,832 | | | | | | 2,832 | | |
认股权证责任
|
| | | | — | | | | | | — | | | | | | 144 | | | | | | 144 | | |
总负债:
|
| | | $ | — | | | | | $ | — | | | | | $ | 2,976 | | | | | $ | 2,976 | | |
| | |
2019
|
| |||||||||||||||||||||
| | |
一级
|
| |
二级
|
| |
第三级
|
| |
合计
|
| ||||||||||||
资产: | | | | | | | | | | | | | | | | | | | | | | | | | |
货币市场基金
|
| | | $ | 688 | | | | | $ | — | | | | | $ | — | | | | | $ | 688 | | |
负债: | | | | | | | | | | | | | | | | | | | | | | | | | |
可赎回可转换优先股部分债券
|
| | | | — | | | | | | — | | | | | | 3,755 | | | | | | 3,755 | | |
认股权证责任
|
| | | | — | | | | | | — | | | | | | 115 | | | | | | 115 | | |
总负债:
|
| | | $ | — | | | | | $ | — | | | | | $ | 3,870 | | | | | $ | 3,870 | | |
截至2020年12月31日的年度
|
| |
1月1日
|
| |
问题
|
| |
结算
|
| |
更改
公允价值 |
| |
12月31日
|
| |||||||||||||||
可赎回可转换优先股部分债券
|
| | | $ | 3,755 | | | | | $ | — | | | | | $ | — | | | | | $ | (923) | | | | | $ | 2,832 | | |
认股权证责任
|
| | | | 115 | | | | | | 15 | | | | | | — | | | | | | 14 | | | | | | 144 | | |
合计 | | | | $ | 3,870 | | | | | $ | 15 | | | | | $ | — | | | | | $ | (909) | | | | | $ | 2,976 | | |
截至2019年12月31日的年度
|
| |
1月1日
|
| |
问题
|
| |
结算
|
| |
更改
公允价值 |
| |
12月31日
|
| | |||||||||||||||||
可赎回可转换优先股部分债券
|
| | | $ | 3,261 | | | | | $ | — | | | | | $ | (902) | | | | | $ | 1,396 | | | | | $ | 3,755 | | | | ||
认股权证责任
|
| | | | 67 | | | | | | 72 | | | | | | — | | | | | | (24) | | | | | | 115 | | | | | |
合计 | | | | $ | 3,328 | | | | | $ | 72 | | | | | $ | (902) | | | | | $ | 1,372 | | | | | $ | 3,870 | | | |
| | |
2020
|
| |
2019
|
| ||||||
预期波动率
|
| | | | 65.00% | | | | | | 45.00% | | |
预期股息收益率
|
| | | | 0.00% | | | | | | 0.00% | | |
预期期限(以年为单位)
|
| |
4年
|
| |
5年
|
| ||||||
无风险利率
|
| | | | 0.27% | | | | | | 1.69% | | |
适销性折扣
|
| | | | 60.00% | | | | | | 50.00% | | |
| | |
2020
|
| |
2019
|
| | ||||||||
在途合同
|
| | | $ | 3,321 | | | | | $ | 2,645 | | | | ||
交易
|
| | | | 240 | | | | | | 202 | | | | ||
财务佣金
|
| | | | 132 | | | | | | 87 | | | | ||
其他
|
| | | | 506 | | | | | | 349 | | | | ||
合计
|
| | | | 4,199 | | | | | | 3,283 | | | | ||
坏账准备
|
| | | | (67) | | | | | | (27) | | | | | |
应收账款合计,净额
|
| | | $ | 4,132 | | | | | $ | 3,256 | | | |
| | |
2020
|
| |
2019
|
| ||||||
二手车
|
| | | $ | 11,202 | | | | | $ | 7,592 | | |
部件
|
| | | | — | | | | | | 33 | | |
合计 | | | | $ | 11,202 | | | | | $ | 7,625 | | |
| | |
2020
|
| |
2019
|
| ||||||
资本租赁资产建设
|
| | | $ | 1,305 | | | | | $ | — | | |
租赁改进
|
| | | | 702 | | | | | | 688 | | |
家具、固定装置和设备
|
| | | | 760 | | | | | | 715 | | |
公司车辆
|
| | | | 143 | | | | | | 104 | | |
全部物业和设备
|
| | | | 2,910 | | | | | | 1,507 | | |
减去:累计折旧
|
| | | | (1,042) | | | | | | (876) | | |
财产和设备,净额
|
| | | $ | 1,868 | | | | | $ | 631 | | |
| | |
2020
|
| |
2019
|
| ||||||
车辆
|
| | | $ | 629 | | | | | $ | 1,083 | | |
减去:累计折旧
|
| | | | (456) | | | | | | (639) | | |
租赁车辆总数,净额
|
| | | $ | 173 | | | | | $ | 444 | | |
年
|
| |
最低租金
项下的收据 经营租赁 |
| |||
2021
|
| | | $ | 37 | | |
2022
|
| | | | 24 | | |
2023
|
| | | | 2 | | |
合计 | | | | $ | 63 | | |
| | |
2020
|
| |
2019
|
| ||||||
其他流动资产: | | | | | | | | | | | | | |
应收租赁净额
|
| | | $ | 36 | | | | | $ | 13 | | |
延期收购成本
|
| | | | 72 | | | | | | 32 | | |
预付费用
|
| | | | 679 | | | | | | 189 | | |
股票发行成本
|
| | | | 5,892 | | | | | | — | | |
其他流动资产合计
|
| | | $ | 6,679 | | | | | $ | 234 | | |
其他资产: | | | | | | | | | | | | | |
应收租赁净额
|
| | | $ | 16 | | | | | $ | 38 | | |
延期收购成本
|
| | | | 48 | | | | | | 50 | | |
保证金
|
| | | | 235 | | | | | | 255 | | |
其他资产合计
|
| | | $ | 299 | | | | | $ | 343 | | |
| | |
2020
|
| |
2019
|
| ||||||
开始
|
| | | $ | 82 | | | | | $ | 22 | | |
已写入
|
| | | | 173 | | | | | | 93 | | |
摊销
|
| | | | (135) | | | | | | (33) | | |
结束
|
| | | | 120 | | | | | | 82 | | |
少:当前部分
|
| | | | 72 | | | | | | 32 | | |
非当前
|
| | | | 48 | | | | | | 50 | | |
延期收购总成本
|
| | | $ | 120 | | | | | $ | 82 | | |
| | |
2020
|
| |
2019
|
| ||||||
应付定期票据
|
| | | $ | — | | | | | $ | 9 | | |
资本租赁义务
|
| | | | 1,305 | | | | | | — | | |
本票
|
| | | | 2,990 | | | | | | — | | |
可转换应付票据净额
|
| | | | 3,325 | | | | | | 2,816 | | |
支付宝保障计划贷款
|
| | | | 1,749 | | | | | | — | | |
| | | | | 9,369 | | | | | | 2,825 | | |
长期债务的当前部分
|
| | | | (6,370) | | | | | | (2,825) | | |
长期债务
|
| | | $ | 2,999 | | | | | $ | — | | |
|
到期
|
| |
4年
|
|
|
无风险利率
|
| |
0.27%
|
|
|
波动性
|
| |
85.00 %
|
|
|
股息率
|
| |
0.00%
|
|
|
每股普通股加权平均公允价值
|
| |
1.89
|
|
| | |
2020
|
| |
2019
|
| ||||||
1月1日已发行的认股权证
|
| | | | 699,026 | | | | | | 239,121 | | |
使用应付可转换票据发行的认股权证
|
| | | | 78,239 | | | | | | 459,905 | | |
股票认股权证取消
|
| | | | — | | | | | | — | | |
行使认股权证
|
| | | | — | | | | | | — | | |
已发行的认股权证,12月31日
|
| | | | 777,265 | | | | | | 699,026 | | |
| | |
2020
|
| |
2019
|
| ||||||
许可费和版权费
|
| | | $ | 785 | | | | | $ | 399 | | |
工资和奖金
|
| | | | 837 | | | | | | 388 | | |
延期租金
|
| | | | 199 | | | | | | 300 | | |
其他应计费用
|
| | | | 1,742 | | | | | | 489 | | |
应计费用合计
|
| | | $ | 3,563 | | | | | $ | 1,576 | | |
| | |
2020
|
| |
2019
|
| ||||||
其他负债,流动 | | | | | | | | | | | | | |
未到期保险费
|
| | | $ | 257 | | | | | $ | 434 | | |
其他负债 | | | | | | | | | | | | | |
未到期保险费
|
| | | | 1,680 | | | | | | 719 | | |
其他长期负债
|
| | | | 135 | | | | | | 97 | | |
认股权证责任
|
| | | | 144 | | | | | | 115 | | |
其他长期负债
|
| | | $ | 1,959 | | | | | $ | 931 | | |
| | |
操作中
租约 |
| |
资本租赁
|
| ||||||
2021
|
| | | $ | 2,303 | | | | | $ | 139 | | |
2022
|
| | | | 2,372 | | | | | | 183 | | |
2023
|
| | | | 2,209 | | | | | | 187 | | |
2024
|
| | | | 1,216 | | | | | | 190 | | |
2025
|
| | | | 993 | | | | | | 194 | | |
此后
|
| | | | 511 | | | | | | 1,078 | | |
最低租赁付款总额
|
| | | $ | 9,604 | | | | | $ | 1,971 | | |
减去:代表利息的金额
|
| | | | | | | | | | (666) | | |
最低租金现值
|
| | | | | | | | | | 1,305 | | |
减去:当期债务
|
| | | | | | | | | | (55) | | |
资本租赁项下的长期债务
|
| | | | | | | | | $ | 1,250 | | |
| | |
付款
由于 第三方 |
| |
未来
收据 |
| ||||||
2021
|
| | | $ | 1,538 | | | | | $ | 1,862 | | |
2022
|
| | | | 1,024 | | | | | | 1,236 | | |
2023
|
| | | | 596 | | | | | | 711 | | |
2024
|
| | | | 194 | | | | | | 233 | | |
2025
|
| | | | 2 | | | | | | 3 | | |
合计
|
| | | $ | 3,354 | | | | | $ | 4,045 | | |
| | |
数量
选项 |
| |
重量。平均
行使价 |
| ||||||
2018年1月1日余额
|
| | | | 1,785,251 | | | | | | 0.59 | | |
已批准 | | | | | — | | | | | | — | | |
被没收 | | | | | (137,601) | | | | | | 0.55 | | |
2018年12月31日的余额
|
| | | | 1,647,650 | | | | | | 0.60 | | |
已批准 | | | | | — | | | | | | — | | |
被没收 | | | | | (76,445) | | | | | | 0.67 | | |
2019年12月31日的余额
|
| | | | 1,571,205 | | | | | | 0.59 | | |
已批准 | | | | | — | | | | | | — | | |
被没收 | | | | | — | | | | | | — | | |
2020年12月31日的余额
|
| | | | 1,571,205 | | | | | | 0.59 | | |
| | |
数量
选项 |
| |
重量。平均
剩余 合同期限 |
| |
重量。平均
行使价 |
| |||||||||
突出
|
| | | | 1,571,205 | | | | | | 1.67 | | | | | | 0.59 | | |
可行使
|
| | | | 1,494,377 | | | | | | 1.67 | | | | | | 0.59 | | |
| | |
数量
选项 |
| |
重量。平均
行使价 |
| ||||||
2018年1月1日余额
|
| | | | — | | | | | | — | | |
已批准 | | | | | 2,665,921 | | | | | | 0.92 | | |
被没收 | | | | | (66,253) | | | | | | 0.92 | | |
2018年12月31日的余额
|
| | | | 2,599,669 | | | | | | 0.92 | | |
已批准 | | | | | 1,569,676 | | | | | | 0.92 | | |
被没收 | | | | | (1,323,787) | | | | | | 0.92 | | |
2019年12月31日的余额
|
| | | | 2,845,557 | | | | | | 0.92 | | |
已批准 | | | | | 1,116,101 | | | | | | 0.92 | | |
被没收 | | | | | — | | | | | | 0.92 | | |
2020年12月31日的余额
|
| | | | 3,961,658 | | | | | | 0.92 | | |
| | |
数量
选项 |
| |
重量。平均
剩余 合同期限 |
| |
重量。平均
行使价 |
| |||||||||
突出 | | | | | 3,961,658 | | | | | | 8.46 | | | | | | 0.92 | | |
可锻炼
|
| | | | — | | | | | | — | | | | | | — | | |
|
预期波动率
|
| |
81.00%
|
|
|
预期股息收益率
|
| |
—%
|
|
|
预期期限(以年为单位)
|
| |
5年
|
|
|
无风险利率
|
| |
0.37%
|
|
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
当期所得税费用: | | | | | | | | | | | | | | | | | | | |
联邦政府
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
州和地方
|
| | | | 10 | | | | | | 11 | | | | | | 3 | | |
当期所得税费用总额
|
| | | | 10 | | | | | | 11 | | | | | | 3 | | |
递延所得税费用: | | | | | | | | | | | | | | | | | | | |
联邦政府
|
| | | | — | | | | | | — | | | | | | — | | |
州和地方
|
| | | | — | | | | | | — | | | | | | — | | |
所得税总费用
|
| | | $ | 10 | | | | | $ | 11 | | | | | $ | 3 | | |
| | |
2020
|
| |
2019
|
| ||||||
递延税金资产: | | | | | | | | | | | | | |
净营业亏损
|
| | | $ | 7,042 | | | | | $ | 5,881 | | |
应计费用
|
| | | | 109 | | | | | | — | | |
未赚取保费
|
| | | | 466 | | | | | | — | | |
合同费用
|
| | | | 332 | | | | | | 262 | | |
无形资产
|
| | | | 204 | | | | | | — | | |
其他
|
| | | | 406 | | | | | | 809 | | |
递延税金资产总额
|
| | | | 8,559 | | | | | | 6,952 | | |
减去:估值免税额
|
| | | | (8,559) | | | | | | (6,910) | | |
递延税金净资产
|
| | | | — | | | | | | 42 | | |
递延纳税义务 | | | | | | | | | | | | | |
固定资产
|
| | | | — | | | | | | (42) | | |
递延纳税负债总额
|
| | | | — | | | | | | (42) | | |
递延税金净负债
|
| | | | — | | | | | | (42) | | |
递延税金净资产/负债
|
| | | $ | — | | | | | $ | — | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
1月1日 | | | | $ | 6,910 | | | | | $ | 3,986 | | | | | $ | 2,008 | | |
Additions - Charge
|
| | | | 1,649 | | | | | | 2,924 | | | | | | 1,731 | | |
- 收取的扣除额
|
| | | | — | | | | | | — | | | | | | — | | |
其他
|
| | | | — | | | | | | — | | | | | | 247 | | |
12月31日 | | | | $ | 8,559 | | | | | $ | 6,910 | | | | | $ | 3,986 | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
所得税费用前亏损
|
| | | $ | (6,542) | | | | | $ | (12,667) | | | | | $ | (6,557) | | |
按联邦法定税率享受所得税优惠
|
| | | | (1,372) | | | | | | (2,660) | | | | | | (1,377) | | |
州和地方所得税
|
| | | | (79) | | | | | | (471) | | | | | | (238) | | |
投资重算
|
| | | | — | | | | | | — | | | | | | (126) | | |
估值免税额
|
| | | | 1,649 | | | | | | 2,924 | | | | | | 1,731 | | |
可赎回优先股部分债券公允价值变动
|
| | | | (194) | | | | | | 293 | | | | | | 57 | | |
其他
|
| | | | 6 | | | | | | (75) | | | | | | (44) | | |
所得税总费用
|
| | | $ | 10 | | | | | $ | 11 | | | | | $ | 3 | | |
实际税率
|
| | | | (0.15)% | | | | | | (0.09)% | | | | | | (0.05)% | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
分子: | | | | | | | | | | | | | | | | | | | |
净亏损
|
| | | $ | (6,552) | | | | | $ | (12,678) | | | | | $ | (6,560) | | |
分母: | | | | | | | | | | | | | | | | | | | |
加权平均流通股、基本股和稀释股
|
| | | | 58,621,042 | | | | | | 56,737,364 | | | | | | 50,325,203 | | |
普通股股东每股基本和摊薄净亏损
|
| | | $ | (0.11) | | | | | $ | (0.22) | | | | | $ | (0.13) | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
应付可转换票据
|
| | | | 3,556,335 | | | | | | 2,876,492 | | | | | | — | | |
认股权证
|
| | | | 777,265 | | | | | | 699,026 | | | | | | 239,121 | | |
购买普通股的已发行股票期权
|
| | | | 5,532,863 | | | | | | 4,416,762 | | | | | | 4,247,318 | | |
合计
|
| | |
|
9,866,462
|
| | | |
|
7,992,280
|
| | | |
|
4,486,439
|
| |
| | |
供应商采购总额占总额的比例
本年度采购量 截至2010年12月31日 |
| |||||||||||||||
供应商
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
供应商A
|
| | | | 33% | | | | | | —% | | | | | | —% | | |
供应商B
|
| | | | 13% | | | | | | 12% | | | | | | —% | | |
| | |
截至
应付款给供应商的帐款
12月31日 |
| |||||||||
供应商
|
| |
2020
|
| |
2019
|
| ||||||
供应商A
|
| | | $ | 2,918 | | | | | $ | — | | |
供应商B
|
| | | $ | 368 | | | | | $ | 257 | | |
| | |
3月31日
2021 |
| |
12月31日
2020 |
| ||||||
资产 | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 74,362 | | | | | $ | 2,208 | | |
受限现金
|
| | | | 227 | | | | | | 605 | | |
有价证券按公允价值进行 -
|
| | | | 173,644 | | | | | | 1,032 | | |
应收账款,净额
|
| | | | 9,324 | | | | | | 4,132 | | |
库存
|
| | | | 9,311 | | | | | | 11,202 | | |
其他流动资产
|
| | | | 6,655 | | | | | | 6,679 | | |
流动资产总额
|
| | | | 273,523 | | | | | | 25,858 | | |
有价证券按公允价值进行 -
|
| | | | 44,780 | | | | | | — | | |
财产和设备,净值
|
| | | | 2,349 | | | | | | 1,868 | | |
大写网站和内部使用软件成本,净额
|
| | | | 2,554 | | | | | | — | | |
租赁车辆,网络
|
| | | | 58 | | | | | | 173 | | |
其他资产
|
| | | | 3,337 | | | | | | 299 | | |
总资产
|
| | | $ | 326,601 | | | | | $ | 28,198 | | |
负债、可赎回可转换优先股、股东权益(亏损) | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
长期债务,流动
|
| | | $ | 55 | | | | | $ | 6,370 | | |
应付平面图票据
|
| | | | 4,125 | | | | | | 6,039 | | |
应付账款
|
| | | | 9,423 | | | | | | 6,283 | | |
应计交易费用
|
| | | | — | | | | | | 6,052 | | |
应计费用
|
| | | | 11,150 | | | | | | 3,563 | | |
应计费用 - 关联方
|
| | | | — | | | | | | 5,082 | | |
其他流动负债
|
| | | | 815 | | | | | | 256 | | |
流动负债总额
|
| | | | 25,568 | | | | | | 33,645 | | |
长期债务,减少流动部分
|
| | | | 1,250 | | | | | | 2,999 | | |
可赎回可转换优先股部分债券
|
| | | | — | | | | | | 2,832 | | |
溢价股份责任
|
| | | | 42,438 | | | | | | — | | |
合并需要承担责任
|
| | | | 26,667 | | | | | | — | | |
其他负债
|
| | | | 1,570 | | | | | | 1,959 | | |
总负债
|
| | | | 97,493 | | | | | | 41,435 | | |
承诺和或有事项(附注15)
|
| | | | — | | | | | | — | | |
可赎回可转换优先股: | | | | | | | | | | | | | |
A系列优先股声明价值0.001美元;授权3,052,127股;之后
资本重组截至2021年3月31日和2021年3月31日,没有发行或发行的优先股。 2020年12月31日 |
| | | | — | | | | | | — | | |
股东权益(亏损): | | | | | | | | | | | | | |
普通股,面值0.0001美元;5亿股授权股,2021年3月31日和2020年12月31日发行和发行的股份分别为113,670,060股和58,621,042股
|
| | | | 11 | | | | | | 6 | | |
新增实收资本
|
| | | | 278,272 | | | | | | 20,779 | | |
累计赤字
|
| | | | (49,059) | | | | | | (34,037) | | |
累计其他综合收益(亏损)
|
| | | | (116) | | | | | | 15 | | |
库存股,面值0.001美元;资本重组后没有库存股发行或
未偿还时间分别为2021年3月31日和2020年12月31日 |
| | | | — | | | | | | — | | |
股东权益合计(亏损)
|
| | | | 229,108 | | | | | | (13,237) | | |
总负债、可赎回可转换优先股和股东权益(赤字)
|
| | | $ | 326,601 | | | | | $ | 28,198 | | |
| | |
截止三个月
3月31日 |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
收入: | | | | | | | | | | | | | |
零售车销量
|
| | | $ | 50,383 | | | | | $ | 21,042 | | |
汽车批发销售
|
| | | | 4,568 | | | | | | 3,311 | | |
金融保险,净额
|
| | | | 1,554 | | | | | | 892 | | |
租赁收入,净额
|
| | | | 107 | | | | | | 145 | | |
总收入
|
| | | | 56,612 | | | | | | 25,390 | | |
销售成本(不含折旧)
|
| | | | 54,604 | | | | | | 22,918 | | |
毛利
|
| | | | 2,008 | | | | | | 2,472 | | |
运营费用: | | | | | | | | | | | | | |
销售、一般和行政
|
| | | | 18,873 | | | | | | 3,916 | | |
股票薪酬费用
|
| | | | 41,963 | | | | | | 34 | | |
折旧摊销费用
|
| | | | 383 | | | | | | 100 | | |
管理费费用 - 关联方
|
| | | | 2 | | | | | | 62 | | |
总运营费用
|
| | | | 61,221 | | | | | | 4,112 | | |
运营亏损
|
| | | | (59,213) | | | | | | (1,640) | | |
利息费用
|
| | | | 175 | | | | | | 149 | | |
其他收入,净额 | | | | | | | | | | | | | |
合并权证责任公允价值变动
|
| | | | 12,358 | | | | | | — | | |
可赎回优先股部分债券公允价值变动
|
| | | | — | | | | | | 284 | | |
溢价拨备公允价值变动
|
| | | | 31,846 | | | | | | — | | |
其他收入
|
| | | | 162 | | | | | | 3 | | |
其他收入合计,净额
|
| | | | 44,366 | | | | | | 287 | | |
所得税费用前亏损
|
| | | | (15,022) | | | | | | (1,502) | | |
所得税费用
|
| | | | — | | | | | | 5 | | |
净亏损
|
| | | $ | (15,022) | | | | | $ | (1,507) | | |
每股基本和稀释后净亏损
|
| | | $ | (0.15) | | | | | $ | (0.03) | | |
用于计算每股净亏损的加权平均股份,基本亏损和稀释亏损
|
| | | | 100,817,385 | | | | | | 58,621,041 | | |
| | |
截止三个月
3月31日 |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
净亏损
|
| | | $ | (15,022) | | | | | $ | (1,507) | | |
其他综合收益(亏损),税后净额: | | | | | | | | | | | | | |
期内产生的有价证券未实现收益(亏损)
|
| | | | (131) | | | | | | 7 | | |
税收效应
|
| | | | — | | | | | | — | | |
期内产生的有价证券扣除税后的未实现收益(亏损)
|
| | | | (131) | | | | | | 7 | | |
已实现亏损重分类调整
|
| | | | — | | | | | | (3) | | |
税收效应
|
| | | | — | | | | | | — | | |
已实现亏损重分类调整,税后净额
|
| | | | — | | | | | | (3) | | |
其他综合收益(亏损),税后净额
|
| | | | (131) | | | | | | 4 | | |
综合收益总额(亏损)
|
| | | $ | (15,153) | | | | | $ | (1,503) | | |
| | |
可赎回可兑换
优先股 |
| | |
普通股
|
| |
其他
实收 大写 |
| |
累计
赤字 |
| |
累计
其他 综合 收入(亏损) |
| |
股东的
股权 (赤字) |
| ||||||||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| | |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||||||||
余额2020年12月31日
|
| | | | 2,034,751 | | | | | $ | 17,560 | | | | | | | 37,881,435 | | | | | $ | 4 | | | | | $ | 3,221 | | | | | $ | (34,037) | | | | | $ | 15 | | | | | $ | (30,797) | | |
追溯申请
资本重组 |
| | | | (2,034,751) | | | | | | (17,560) | | | | | | | 20,739,607 | | | | | | 2 | | | | | | 17,558 | | | | | | — | | | | | | — | | | | | $ | 17,560 | | |
调整余额,期初
|
| | | | — | | | | | | — | | | | | | | 58,621,042 | | | | | | 6 | | | | | | 20,779 | | | | | | (34,037) | | | | | | 15 | | | | | | (13,237) | | |
净亏损
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (15,022) | | | | | | — | | | | | | (15,022) | | |
其他综合收益,税后净额
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (131) | | | | | | (131) | | |
可赎回可转换优先股的应计股息
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (19) | | | | | | — | | | | | | — | | | | | | (19) | | |
管道发行
|
| | | | — | | | | | | — | | | | | | | 12,500,000 | | | | | | 1 | | | | | | 124,999 | | | | | | — | | | | | | — | | | | | | 125,000 | | |
并购融资
|
| | | | — | | | | | | — | | | | | | | 38,194,390 | | | | | | 4 | | | | | | 309,995 | | | | | | — | | | | | | — | | | | | | 309,999 | | |
对现有股东的对价
前CarLotz,扣除应计股息后的净额 |
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (62,693) | | | | | | — | | | | | | — | | | | | | (62,693) | | |
交易费用和咨询费
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (47,579) | | | | | | — | | | | | | — | | | | | | (47,579) | | |
可赎回优先股部分债券的结算
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 2,832 | | | | | | — | | | | | | — | | | | | | 2,832 | | |
期权的无现金行使
|
| | | | — | | | | | | — | | | | | | | 54,717 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
支付给前CarLotz期权持有人的现金对价
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (2,465) | | | | | | — | | | | | | — | | | | | | (2,465) | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 41,963 | | | | | | — | | | | | | — | | | | | | 41,963 | | |
溢价负债
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (74,284) | | | | | | — | | | | | | — | | | | | | (74,284) | | |
合并需要承担责任
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (39,025) | | | | | | — | | | | | | — | | | | | | (39,025) | | |
KAR/AFC应付票据折算
|
| | | | — | | | | | | — | | | | | | | 3,546,984 | | | | | | — | | | | | | 3,625 | | | | | | — | | | | | | — | | | | | | 3,625 | | |
KAR/AFC授权行使
|
| | | | — | | | | | | — | | | | | | | 752,927 | | | | | | — | | | | | | 144 | | | | | | — | | | | | | — | | | | | | 144 | | |
余额2021年3月31日
|
| | | | — | | | | | $ | — | | | | | | | 113,670,060 | | | | | $ | 11 | | | | | $ | 278,272 | | | | | $ | (49,059) | | | | | $ | (116) | | | | | $ | 229,108 | | |
| | |
可赎回可兑换
优先股 |
| | |
普通股
|
| |
其他
实收 大写 |
| |
累计
赤字 |
| |
累计
其他 综合 收入 |
| |
股东的
股权(赤字) |
| ||||||||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| | |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||||||||
余额2020年1月1日
|
| | | | 2,034,751 | | | | | $ | 17,560 | | | | | | | 37,881,435 | | | | | $ | 4 | | | | | $ | 5,060 | | | | | $ | (27,485) | | | | | $ | — | | | | | $ | (22,421) | | |
追溯申请
资本重组 |
| | | | (2,034,751) | | | | | | (17,560) | | | | | | | 20,739,607 | | | | | | 2 | | | | | | 17,558 | | | | | | — | | | | | | — | | | | | $ | 17,560 | | |
调整余额,期初
|
| | | | — | | | | | | — | | | | | | | 58,621,042 | | | | | | 6 | | | | | | 22,618 | | | | | | (27,485) | | | | | | — | | | | | | (4,861) | | |
净亏损
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,507) | | | | | | — | | | | | | (1,507) | | |
可赎回可转换优先股发行
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4 | | | | | | 4 | | |
可赎回可转换优先股的应计股息
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (456) | | | | | | — | | | | | | — | | | | | | (456) | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 34 | | | | | | — | | | | | | — | | | | | | 34 | | |
余额2020年3月31日
|
| | | | — | | | | | $ | — | | | | | | | 58,621,042 | | | | | $ | 6 | | | | | $ | 22,196 | | | | | $ | (28,992) | | | | | $ | 4 | | | | | $ | (6,786) | | |
| | |
截止三个月
3月31日 |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
经营活动现金流 | | | | | | | | | | | | | |
净亏损
|
| | | $ | (15,022) | | | | | | (1,507) | | |
将净亏损与经营活动中使用的净现金进行调整 | | | | | | | | | | | | | |
折旧 - 财产和设备
|
| | | | 105 | | | | | | 51 | | |
摊销和增值 - 有价证券
|
| | | | 238 | | | | | | — | | |
折旧 - 租赁车辆
|
| | | | 15 | | | | | | 49 | | |
有价证券损失
|
| | | | — | | | | | | 13 | | |
坏账拨备
|
| | | | — | | | | | | 6 | | |
股票薪酬费用
|
| | | | 41,963 | | | | | | 34 | | |
合并权证责任公允价值变动
|
| | | | (12,358) | | | | | | (13) | | |
溢价股份公允价值变动
|
| | | | (31,846) | | | | | | — | | |
发债成本和认股权证公允价值变动
|
| | | | — | | | | | | 5 | | |
可赎回优先股部分债券公允价值变动
|
| | | | — | | | | | | (284) | | |
营业资产和负债变动: | | | | | | | | | | | | | |
应收账款
|
| | | | (5,192) | | | | | | 1,177 | | |
库存
|
| | | | 1,991 | | | | | | 1,790 | | |
其他流动资产
|
| | | | (5,868) | | | | | | 8 | | |
其他资产
|
| | | | (3,038) | | | | | | 9 | | |
应付账款
|
| | | | 3,140 | | | | | | (325) | | |
应计费用
|
| | | | 6,187 | | | | | | (54) | | |
应计费用 - 关联方
|
| | | | (229) | | | | | | (50) | | |
其他流动负债
|
| | | | 559 | | | | | | 67 | | |
其他负债
|
| | | | (245) | | | | | | 150 | | |
净现金(用于)/由经营活动提供
|
| | | | (19,600) | | | | | | 1,126 | | |
投资活动产生的现金流 | | | | | | | | | | | | | |
购置物业和设备
|
| | | | (586) | | | | | | (10) | | |
资本化网站和内部使用软件成本
|
| | | | (1,154) | | | | | | — | | |
购买有价证券
|
| | | | (217,689) | | | | | | (421) | | |
出售有价证券的收益
|
| | | | 59 | | | | | | 18 | | |
购买租赁车辆
|
| | | | — | | | | | | (246) | | |
用于投资活动的净现金
|
| | | | (219,486) | | | | | | (659) | | |
融资活动产生的现金流 | | | | | | | | | | | | | |
为长期债务支付的款项
|
| | | | — | | | | | | (2) | | |
管道发行
|
| | | | 125,000 | | | | | | — | | |
并购融资
|
| | | | 309,999 | | | | | | — | | |
应计股息支付
|
| | | | (4,853) | | | | | | — | | |
向前CarLotz的现有股东支付款项
|
| | | | (62,693) | | | | | | — | | |
交易费用和咨询费
|
| | | | (47,579) | | | | | | — | | |
根据与股票期权相关的现金对价支付的款项
|
| | | | (2,465) | | | | | | — | | |
应付票据付款
|
| | | | (3,000) | | | | | | — | | |
支付宝保障计划贷款偿还
|
| | | | (1,749) | | | | | | — | | |
平面图应付票据付款
|
| | | | (11,150) | | | | | | (8,847) | | |
建筑平面图应付票据借款
|
| | | | 9,236 | | | | | | 7,139 | | |
融资活动提供/(用于)的净现金
|
| | | | 310,746 | | | | | | (1,710) | | |
包括受限现金在内的现金和现金等价物净变化
|
| | | | 71,776 | | | | | | (1,243) | | |
现金和现金等价物以及限制性现金,从
|
| | | | 2,813 | | | | | | 4,102 | | |
现金和现金等价物以及受限现金,结束
|
| | | $ | 74,589 | | | | | $ | 2,859 | | |
现金流量信息补充披露
|
| | | | | | | | | | | | |
支付利息的现金
|
| | | $ | 402 | | | | | $ | 165 | | |
非现金投融资活动补充日程表:
|
| | | | | | | | | | | | |
租赁车辆转库存
|
| | | $ | 100 | | | | | $ | 199 | | |
应计的可赎回可转换优先股分配
|
| | | | — | | | | | | 457 | | |
KAR/AFC行使认股权证
|
| | | | (144) | | | | | | — | | |
应付票据KAR/AFC折算
|
| | | | (3,625) | | | | | | — | | |
可转换可赎回优先股部分债务到期
|
| | | | (2,832) | | | | | | — | | |
应计网站和内部使用软件的资本化成本
|
| | | | (1,400) | | | | | | — | | |
| | |
资本重组
|
| |||
Cash - Acamar合作伙伴的信托和现金
|
| | | $ | 309,999 | | |
现金 - 管道
|
| | | | 125,000 | | |
减:交付给前CarLotz现有股东的对价
|
| | | | (62,693) | | |
减:支付应计股息的对价
|
| | | | (4,853) | | |
减去:支付的交易费用和咨询费
|
| | | | (47,579) | | |
减少:支付与股票期权相关的现金对价
|
| | | | (2,465) | | |
合并和管道融资的净贡献
|
| | | | 317,409 | | |
免除的负债:优先股债务
|
| | | | 2,832 | | |
免除债务:KAR/AFC票据
|
| | | | 3,625 | | |
免除的债务:历史性权证责任:
|
| | | | 144 | | |
减去:溢价股份责任
|
| | | | (74,285) | | |
少:担保责任
|
| | | | (39,025) | | |
| | |
3月31日
2021 |
| |||
已发行的认股权证 - 公开发行
|
| | | | 10,185,774 | | |
已发行的认股权证 - 私人
|
| | | | 6,074,310 | | |
股票认股权证取消
|
| | | | — | | |
行使认股权证
|
| | | | — | | |
已发行的认股权证
|
| | | | 16,260,084 | | |
| | |
截至2021年3月31日的三个月
|
| |||||||||||||||
| | |
汽车销量
|
| |
舰队
管理 |
| |
合计
|
| |||||||||
零售车销量
|
| | | $ | 50,383 | | | | | $ | — | | | | | $ | 50,383 | | |
汽车批发销售
|
| | | | 4,568 | | | | | | — | | | | | | 4,568 | | |
金融保险,净额
|
| | | | 1,554 | | | | | | — | | | | | | 1,554 | | |
租赁收入,净额
|
| | | | — | | | | | | 107 | | | | | | 107 | | |
总收入
|
| | | $ | 56,505 | | | | | $ | 107 | | | | | $ | 56,612 | | |
| | |
截至2020年3月31日的三个月
|
| |||||||||||||||
| | |
汽车销量
|
| |
舰队
管理 |
| |
合计
|
| |||||||||
零售车销量
|
| | | $ | 21,042 | | | | | $ | — | | | | | $ | 21,042 | | |
汽车批发销售
|
| | | | 3,311 | | | | | | — | | | | | | 3,311 | | |
金融保险,净额
|
| | | | 892 | | | | | | — | | | | | | 892 | | |
租赁收入,净额
|
| | | | — | | | | | | 145 | | | | | | 145 | | |
总收入
|
| | | $ | 25,245 | | | | | $ | 145 | | | | | $ | 25,390 | | |
| | |
2021
|
| |
2020
|
| ||||||
零售车辆: | | | | | | | | | | | | | |
零售车销量
|
| | | $ | 50,383 | | | | | $ | 21,042 | | |
零售车辆销售成本
|
| | | | 48,917 | | | | | | 19,555 | | |
毛利 - 零售车辆
|
| | | $ | 1,466 | | | | | $ | 1,487 | | |
批发车辆: | | | | | | | | | | | | | |
汽车批发销售
|
| | | $ | 4,568 | | | | | $ | 3,311 | | |
批发车辆销售成本
|
| | | | 5,687 | | | | | | 3,363 | | |
毛利 - 批发车辆
|
| | | $ | (1,119) | | | | | $ | (52) | | |
| | |
2021年3月31日
|
| |||||||||||||||||||||
| | |
摊销
成本/ 成本基础 |
| |
毛收入
未实现 收益 |
| |
毛收入
未实现 亏损 |
| |
公允价值
|
| ||||||||||||
美国国债
|
| | | $ | 181 | | | | | $ | 2 | | | | | $ | — | | | | | $ | 183 | | |
公司债券
|
| | | | 63,197 | | | | | | 2 | | | | | | (111) | | | | | | 63,088 | | |
市政债券
|
| | | | 24,003 | | | | | | 5 | | | | | | (14) | | | | | | 23,994 | | |
商业票据
|
| | | | 130,659 | | | | | | — | | | | | | — | | | | | | 130,659 | | |
固定到期日债务证券总额
|
| | | $ | 218,040 | | | | | $ | 9 | | | | | $ | (125) | | | | | $ | 217,924 | | |
| | |
2020年12月31日
|
| |||||||||||||||||||||
| | |
摊销
成本/ 成本基础 |
| |
毛收入
未实现 收益 |
| |
毛收入
未实现 亏损 |
| |
公允价值
|
| ||||||||||||
美国国债
|
| | | $ | 240 | | | | | $ | 6 | | | | | $ | — | | | | | $ | 246 | | |
公司债券
|
| | | | 261 | | | | | | 5 | | | | | | (1) | | | | | | 265 | | |
美国各州、领地和政治分区
|
| | | | 141 | | | | | | 5 | | | | | | — | | | | | | 146 | | |
固定到期日债务证券总额
|
| | | $ | 642 | | | | | $ | 16 | | | | | $ | (1) | | | | | $ | 657 | | |
| | |
摊销成本
|
| |
公允价值
|
| ||||||
一年或更短时间内到期
|
| | | $ | 173,174 | | | | | $ | 173,145 | | |
一年至五年后到期
|
| | | | 44,540 | | | | | | 44,457 | | |
五年至十年后到期
|
| | | | 326 | | | | | | 322 | | |
合计 | | | | $ | 218,040 | | | | | $ | 217,924 | | |
| | | | | | | | |
2021年3月31日
|
| | | | | | | |||||||||||||||||||||
| | |
不到12个月
|
| |
12个月或更长时间
|
| |
合计
|
| |||||||||||||||||||||||||||
| | |
预计
公允价值 |
| |
未实现
亏损 |
| |
预计
公允价值 |
| |
未实现
亏损 |
| |
预计
公允价值 |
| |
未实现
亏损 |
| ||||||||||||||||||
公司债券
|
| | | $ | 23,226 | | | | | $ | (31) | | | | | $ | 39,736 | | | | | $ | (80) | | | | | $ | 62,962 | | | | | $ | (111) | | |
市政债券
|
| | | | 18,286 | | | | | | (11) | | | | | | 1,135 | | | | | | (3) | | | | | | 19,421 | | | | | | (14) | | |
固定到期日债务证券总额
|
| | | $ | 41,512 | | | | | $ | (42) | | | | | $ | 40,871 | | | | | $ | (83) | | | | | $ | 82,533 | | | | | $ | (125) | | |
| | | | | | | | |
2020年12月31日
|
| | | | | | | |||||||||||||||||||||
| | |
不到12个月
|
| |
12个月或更长时间
|
| |
合计
|
| |||||||||||||||||||||||||||
| | |
预计
公允价值 |
| |
未实现
亏损 |
| |
预计
公允价值 |
| |
未实现
亏损 |
| |
预计
公允价值 |
| |
未实现
亏损 |
| ||||||||||||||||||
公司债券
|
| | | $ | 39 | | | | | $ | (1) | | | | | $ | — | | | | | $ | — | | | | | $ | 39 | | | | | $ | (1) | | |
固定到期日债务证券总额
|
| | | $ | 39 | | | | | $ | (1) | | | | | $ | — | | | | | $ | — | | | | | $ | 39 | | | | | $ | (1) | | |
| | |
2021年3月31日
|
| |||||||||
| | |
成本
|
| |
预计
公允价值 |
| ||||||
股票证券
|
| | | $ | 433 | | | | | $ | 500 | | |
| | |
2020年12月31日
|
| |||||||||
| | |
成本
|
| |
预计
公允价值 |
| ||||||
股票证券
|
| | | $ | 335 | | | | | $ | 375 | | |
| | |
2021年3月31日
|
| |||||||||||||||||||||
| | |
收益
|
| |
毛收入
实现了 收益 |
| |
毛收入
实现了 亏损 |
| |
净额
实现了 亏损 |
| ||||||||||||
固定期限债务证券
|
| | | $ | 59 | | | | | $ | — | | | | | $ | — | | | | | $ | | | |
股票证券
|
| | |
|
—
|
| | | | | — | | | | | | — | | | | | | — | | |
总有价证券
|
| | | $ | 59 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | |
2020年3月31日
|
| |||||||||||||||||||||
| | |
收益
|
| |
毛收入
实现了 收益 |
| |
毛收入
实现了 亏损 |
| |
净额
实现了 亏损 |
| ||||||||||||
固定期限债务证券
|
| | | $ | 18 | | | | | $ | — | | | | | $ | (3) | | | | | $ | (3) | | |
股票证券
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
总有价证券
|
| | | $ | 18 | | | | | $ | 1 | | | | | $ | (3) | | | | | $ | (3) | | |
| | |
2021年3月31日
|
| |||||||||||||||||||||
| | |
一级
|
| |
二级
|
| |
第三级
|
| |
合计
|
| ||||||||||||
资产: | | | | | | | | | | | | | | | | | | | | | | | | | |
{br]货币市场基金
|
| | | $ | 37,449 | | | | | $ | — | | | | | $ | — | | | | | $ | 37,449 | | |
股票证券
|
| | | | 500 | | | | | | — | | | | | | — | | | | | | 500 | | |
固定期限债务证券,包括现金等价物
|
| | | | — | | | | | | 233,193 | | | | | | | | | | | | 233,193 | | |
总资产:
|
| | | $ | 37,949 | | | | | $ | 233,193 | | | | | $ | — | | | | | $ | 271,142 | | |
负债: | | | | | | | | | | | | | | | | | | | | | | | | | |
兼并权证责任
|
| | | | 16,705 | | | | | | 9,962 | | | | | | — | | | | | | 26,667 | | |
溢价股票
|
| | | | — | | | | | | — | | | | | | 42,438 | | | | | | 42,438 | | |
总负债:
|
| | | $ | 16,705 | | | | | $ | 9,962 | | | | | $ | 42,438 | | | | | $ | 69,105 | | |
| | |
2020年12月31日
|
| |||||||||||||||||||||
| | |
一级
|
| |
二级
|
| |
第三级
|
| |
合计
|
| ||||||||||||
资产: | | | | | | | | | | | | | | | | | | | | | | | | | |
{br]货币市场基金
|
| | | $ | 405 | | | | | $ | — | | | | | $ | — | | | | | $ | 405 | | |
股票证券
|
| | | | 375 | | | | | | — | | | | | | — | | | | | | 375 | | |
固定期限债务证券
|
| | | | 246 | | | | | | 411 | | | | | | — | | | | | | 657 | | |
总资产:
|
| | | $ | 1,026 | | | | | $ | 411 | | | | | $ | — | | | | | $ | 1,437 | | |
负债: | | | | | | | | | | | | | | | | | | | | | | | | | |
可赎回可转换优先股部分债券
|
| | | $ | — | | | | | $ | — | | | | | $ | 2,832 | | | | | $ | 2,832 | | |
历史担保责任
|
| | | | — | | | | | | — | | | | | | 144 | | | | | | 144 | | |
总负债:
|
| | | $ | — | | | | | $ | — | | | | | $ | 2,976 | | | | | $ | 2,976 | | |
| | |
1月1日
2021 |
| |
问题
|
| |
结算
|
| |
更改
公允价值 |
| |
3月31日
2021 |
| |||||||||||||||
可赎回可转换优先股部分债券
|
| | | $ | 2,832 | | | | | $ | — | | | | | $ | (2,832) | | | | | $ | — | | | | | $ | — | | |
历史担保责任
|
| | | | 144 | | | | | | — | | | | | | (144) | | | | | | — | | | | | | — | | |
溢价股票
|
| | | | — | | | | | | 74,284 | | | | | | — | | | | | | (31,846) | | | | | | 42,438 | | |
合计 | | | | $ | 2,976 | | | | | $ | 74,284 | | | | | $ | (2,976) | | | | | $ | (31,846) | | | | | $ | 42,438 | | |
| | |
1月1日
2020 |
| |
问题
|
| |
结算
|
| |
更改
公允价值 |
| |
3月31日
2020 |
| |||||||||||||||
可赎回可转换优先股部分债券
|
| | | $ | 3,755 | | | | | $ | — | | | | | $ | — | | | | | $ | (284) | | | | | $ | 3,471 | | |
历史担保责任
|
| | | | 115 | | | | | | — | | | | | | — | | | | | | (13) | | | | | | 102 | | |
合计 | | | | $ | 3,870 | | | | | $ | — | | | | | $ | — | | | | | $ | (297) | | | | | $ | 3,573 | | |
| | |
2021年3月31日
|
| |
2021年1月21日
|
|
预期波动率
|
| |
80.00%
|
| |
80.00%
|
|
起始价
|
| |
$7.13
|
| |
$11.31
|
|
预期期限(以三年为单位)
|
| |
4.7年
|
| |
5年
|
|
无风险利率
|
| |
0.87%
|
| |
0.45%
|
|
盈利障碍
|
| |
$12.50 – $15.00
|
| |
$12.50 – $15.00
|
|
| | |
3月31日
2021 |
| |
12月31日
2020 |
| ||||||
在途合同
|
| | | $ | 8,521 | | | | | $ | 3,321 | | |
贸易
|
| | | | 243 | | | | | | 240 | | |
财务佣金
|
| | | | 329 | | | | | | 132 | | |
其他
|
| | | | 298 | | | | | | 506 | | |
合计
|
| | | | 9,391 | | | | | | 4,199 | | |
坏账准备
|
| | | | (67) | | | | | | (67) | | |
应收账款合计,净额
|
| | | $ | 9,324 | | | | | $ | 4,132 | | |
| | |
3月31日
2021 |
| |
12月31日
2020 |
| ||||||
辆二手车
|
| | | $ | 9,274 | | | | | $ | 11,202 | | |
个部件
|
| | | | 37 | | | | | | — | | |
合计 | | | | $ | 9,311 | | | | | $ | 11,202 | | |
| | |
3月31日
2021 |
| |
12月31日
2020 |
| ||||||
资本租赁资产建设
|
| | | $ | 1,305 | | | | | $ | 1,305 | | |
租赁改进
|
| | | | 887 | | | | | | 702 | | |
家具、固定装置和设备
|
| | | | 1,161 | | | | | | 760 | | |
公司车辆
|
| | | | 143 | | | | | | 143 | | |
总资产和设备
|
| | | | 3,496 | | | | | | 2,910 | | |
减去:累计折旧
|
| | | | (1,147) | | | | | | (1,042) | | |
财产和设备,净值
|
| | | $ | 2,349 | | | | | $ | 1,868 | | |
| | |
3月31日
2021 |
| |
12月31日
2020 |
| ||||||
其他流动资产: | | | | | | | | | | | | | |
应收租赁,净额
|
| | | $ | 22 | | | | | $ | 36 | | |
股票发行成本
|
| | | | 47 | | | | | | 72 | | |
预付费用
|
| | | | 5,857 | | | | | | 679 | | |
应收利息
|
| | | | 729 | | | | | | — | | |
递延交易成本
|
| | | | — | | | | | | 5,892 | | |
其他流动资产合计
|
| | | $ | 6,655 | | | | | $ | 6,679 | | |
其他资产: | | | | | | | | | | | | | |
应收租赁,净额
|
| | | $ | 16 | | | | | $ | 16 | | |
股票发行成本
|
| | | | 72 | | | | | | 48 | | |
保证金
|
| | | | 3,249 | | | | | | 235 | | |
其他资产合计
|
| | | $ | 3,337 | | | | | $ | 299 | | |
| | |
3月31日
2021 |
| |
12月31日
2020 |
| ||||||
资本租赁义务
|
| | | $ | 1,305 | | | | | $ | 1,305 | | |
本票
|
| | | | — | | | | | | 2,990 | | |
可转换应付票据,净额
|
| | | | — | | | | | | 3,325 | | |
支付宝保障计划贷款
|
| | | | — | | | | | | 1,749 | | |
| | | | | 1,305 | | | | | | 9,369 | | |
长期债务的当前部分
|
| | | | (55) | | | | | | (6,370) | | |
长期债务
|
| | | $ | 1,250 | | | | | $ | 2,999 | | |
| | |
3月31日
2021 |
| |
12月31日
2020 |
| ||||||
许可费和权利费
|
| | | $ | 1,634 | | | | | $ | 785 | | |
工资单和奖金
|
| | | | 2,038 | | | | | | 837 | | |
递延租金
|
| | | | 262 | | | | | | 199 | | |
技术
|
| | | | 2,900 | | | | | | — | | |
其他
|
| | | | 4,316 | | | | | | 1,742 | | |
应计费用总额
|
| | | $ | 11,150 | | | | | $ | 3,563 | | |
| | |
3月31日
2021 |
| |
12月31日
2020 |
| ||||||
其他负债,流动 | | | | | | | | | | | | | |
未赚取的保险费
|
| | | $ | 815 | | | | | $ | 257 | | |
其他负债 | | | | | | | | | | | | | |
未赚取的保险费
|
| | | | 1,423 | | | | | | 1,680 | | |
其他长期负债
|
| | | | 147 | | | | | | 135 | | |
历史担保责任
|
| | | | — | | | | | | 144 | | |
其他长期负债
|
| | | $ | 1,570 | | | | | $ | 1,959 | | |
| | |
每年总计
|
| |
总资本
租约 |
| ||||||
2021(剩余)
|
| | | $ | 2,158 | | | | | $ | 139 | | |
2022
|
| | | | 3,675 | | | | | | 183 | | |
2023
|
| | | | 3,535 | | | | | | 187 | | |
2024
|
| | | | 2,552 | | | | | | 190 | | |
2025
|
| | | | 2,339 | | | | | | 194 | | |
之后
|
| | | | 3,977 | | | | | | 1,078 | | |
合计 | | | | $ | 18,236 | | | | | $ | 1,971 | | |
减去:代表利息的金额
|
| | | | | | | | | $ | (666) | | |
最低租金现值
|
| | | | | | | | | $ | 1,305 | | |
减去:当期债务
|
| | | | | | | | | $ | (55) | | |
资本租赁项下的长期债务
|
| | | | | | | | | $ | 1,250 | | |
| | |
到期付款
第三方 |
| |
未来收据
|
| ||||||
2021(剩余)
|
| | | $ | 1,225 | | | | | $ | 1,473 | | |
2022
|
| | | | 1,158 | | | | | | 1,389 | | |
2023
|
| | | | 731 | | | | | | 865 | | |
2024
|
| | | | 312 | | | | | | 367 | | |
2025
|
| | | | 11 | | | | | | 13 | | |
合计 | | | | $ | 3,437 | | | | | $ | 4,107 | | |
| | |
数量
股票期权 |
| |
加权
平均 练习 价格 |
| ||||||
余额(2020年12月31日)
|
| | | | 1,571,205 | | | | | $ | 0.59 | | |
已批准
|
| | | | — | | | | | | — | | |
锻炼身体
|
| | | | (56,059) | | | | | | 0.24 | | |
被没收
|
| | | | — | | | | | | — | | |
余额(2021年03月31日)
|
| | | | 1,515,146 | | | | | | 0.58 | | |
归属(截至2021年3月31日)
|
| | | | 1,515,146 | | | | | $ | 0.58 | | |
| | |
数量
股票期权 |
| |
加权
平均 练习 价格 |
| ||||||
余额(2020年1月1日)
|
| | | | 1,571,205 | | | | | $ | 0.59 | | |
已批准
|
| | | | — | | | | | | — | | |
被没收
|
| | | | — | | | | | | — | | |
余额(2020年3月31日)
|
| | | | 1,571,205 | | | | | | 0.59 | | |
归属(截至2020年3月31日)
|
| | | | 1,482,528 | | | | | $ | 0.59 | | |
| | |
数量
股票期权 |
| |
加权
平均 剩余 合同期限 |
| |
加权
平均 练习 价格 |
| ||||||
突出
|
| | | | 1,515,146 | | | |
1.49年
|
| | | $ | 0.58 | | |
可行使
|
| | | | 1,515,146 | | | |
1.49年
|
| | | $ | 0.58 | | |
| | |
单位数
|
| |
加权
平均为 练习 价格 |
| ||||||
余额(2020年12月31日)
|
| | | | 3,961,658 | | | | | $ | 0.92 | | |
已批准
|
| | | | — | | | | | | — | | |
被没收
|
| | | | — | | | | | | — | | |
余额(2021年03月31日)
|
| | | | 3,961,658 | | | | | $ | 0.92 | | |
归属(截至2021年3月31日)
|
| | | | 3,538,672 | | | | | $ | 0.92 | | |
| | |
单位数
|
| |
加权
平均为 练习 价格 |
| ||||||
余额(2020年1月1日)
|
| | | | 2,845,557 | | | | | $ | 0.96 | | |
已批准
|
| | | | 509,635 | | | | | | 0.96 | | |
被没收
|
| | | | — | | | | | | — | | |
余额(2020年3月31日)
|
| | | | 3,355,192 | | | | | $ | 0.96 | | |
| | |
数量
股票期权 |
| |
加权
平均 剩余 合同期限 |
| |
加权
平均 练习 价格 |
| ||||||
突出
|
| | | | 3,961,658 | | | |
8.31年
|
| | | $ | 0.92 | | |
可行使
|
| | | | 3,538,672 | | | |
8.18年
|
| | | $ | 0.92 | | |
|
预期波动率
|
| | | | 80.00% | | |
|
预期股息收益率
|
| | | | 0% | | |
|
预期期限(以三年为单位)
|
| | 3.6 - 4.8年 | | |||
|
无风险利率
|
| | 0.32% – 0.45% | |
| | |
单位数
|
| |
加权
平均为 练习 价格 |
| ||||||
余额(2020年12月31日)
|
| | | | — | | | | | $ | — | | |
已批准
|
| | | | 1,409,401 | | | | | | 11.35 | | |
被没收
|
| | | | — | | | | | | — | | |
余额(2021年03月31日)
|
| | | | 1,409,401 | | | | | $ | 11.35 | | |
|
预期波动率
|
| | | | 80.00% | | |
|
预期股息收益率
|
| | | | 0% | | |
|
预期期限(以三年为单位)
|
| | 6.25年 | | |||
|
无风险利率
|
| | | | 0.62% | | |
| | |
单位数
|
| |
加权
平均 授予日期 公允价值 |
| ||||||
余额(2020年12月31日)
|
| | | | — | | | | | $ | — | | |
已批准
|
| | | | 640,421 | | | | | | 10.70 | | |
被没收
|
| | | | — | | | | | | — | | |
余额(2021年03月31日)
|
| | | | 640,421 | | | | | $ | 10.70 | | |
|
预期波动率
|
| | | | 80.00% | | |
|
起始价
|
| | | $ | 11.31 | | |
|
预期期限(以三年为单位)
|
| |
5年
|
| |||
|
无风险利率
|
| | | | 0.45% | | |
|
盈利障碍
|
| | $12.50-$15.00 | |
| | |
2021
|
| |
2020
|
| ||||||
分子: | | | | | | | | | | | | | |
净亏损
|
| | | $ | (15,022) | | | | | $ | (1,507) | | |
分母: | | | | | | | | | | | | | |
加权平均已发行普通股、基本普通股和稀释普通股
|
| | | | 100,817,385 | | | | | | 58,621,041 | | |
普通股股东每股基本和摊薄净亏损
|
| | | $ | (0.15) | | | | | $ | (0.03) | | |
| | |
2021
|
| |
2020
|
| ||||||
公共认股权证
|
| | | | 10,185,774 | | | | | | — | | |
私募认股权证
|
| | | | 6,074,310 | | | | | | — | | |
损益型RSU
|
| | | | 640,421 | | | | | | — | | |
溢价股票
|
| | | | 6,945,732 | | | | | | — | | |
可转换应付票据
|
| | | | — | | | | | | 2,918,556 | | |
历史权证
|
| | | | — | | | | | | 645,167 | | |
购买普通股的已发行股票期权
|
| | | | 6,886,205 | | | | | | 4,926,397 | | |
合计 | | | | | 30,732,442 | | | | | | 8,490,120 | | |
|
SEC注册费
|
| | | $ | 89,161.01 | | |
|
FINRA申请费
|
| | | | 123,086.18 | | |
|
律师费和开支
|
| | | | * | | |
|
会计费和费用
|
| | | | * | | |
|
打印费
|
| | | | * | | |
|
转会代理费和费用
|
| | | | * | | |
|
杂费
|
| | | | * | | |
|
合计
|
| | | $ | * | | |
| | | | | |
引用合并
|
| |
已归档或
配备 兹 |
| |||||||||
展品
否 |
| |
展品标题
|
| |
表单
|
| |
文件号
|
| |
展品
否 |
| |
归档
日期 |
| |||
2.1
|
| |
Acamar Partners Acquisition Corp.、Acamar Partners Sub,Inc.和CarLotz,Inc.之间的协议和合并计划,日期为2020年10月21日。
|
| |
8-K
|
| |
001-38818
|
| |
2.1
|
| |
10/22/2020
|
| | | |
| | | | | |
引用合并
|
| |
已归档或
配备 兹 |
| |||||||||
展品
否 |
| |
展品标题
|
| |
表单
|
| |
文件号
|
| |
展品
否 |
| |
归档
日期 |
| |||
2.1.1
|
| |
Acamar Partners Acquisition Corp.、Acamar Partners Sub,Inc.和CarLotz,Inc.之间的协议和合并计划修正案1,日期为2020年12月16日
|
| |
8-K
|
| |
001-38818
|
| |
2.1
|
| |
12/16/2020
|
| | | |
3.1
|
| |
第二次修订和重新颁发的公司注册证书
|
| |
S-1
|
| |
333-252993
|
| |
3.1
|
| |
02/11/2021
|
| | | |
3.2
|
| |
修订和重新修订公司章程
|
| |
8-K
|
| |
001-38818
|
| |
3.2
|
| |
01/27/2021
|
| | | |
4.1
|
| |
本公司与美国股票转让与信托公司作为认股权证代理人签署或之间的认股权证协议,日期为2019年2月21日
|
| |
8-K
|
| |
001-38818
|
| |
4.1
|
| |
2/26/2019
|
| | | |
4.2
|
| |
公司普通股证书样本
|
| |
S-4/A
|
| |
333-249723
|
| |
4.5
|
| |
12/16/2020
|
| | | |
4.3
|
| |
公司保证书样本
|
| |
S-4/A
|
| |
333-249723
|
| |
4.6
|
| |
12/16/2020
|
| | | |
5.1
|
| |
Freshfield Bruckhaus Deringer US LLP的意见
|
| |
S-1/A
|
| |
333-252993
|
| |
5.1
|
| |
3/19/2021
|
| | | |
10.1
|
| |
公司与持有方之间的登记权和禁售权协议
|
| |
8-K
|
| |
001-38818
|
| |
10.1
|
| |
01/27/2021
|
| | | |
10.2
|
| |
订阅协议格式
|
| |
8-K
|
| |
001-38818
|
| |
10.3
|
| |
10/22/2020
|
| | | |
10.3
|
| | TRP Capital Partners,LP,Acamar Partners赞助商I LLC,Michael W.Bor和本公司签署的股东协议,日期为2021年1月21日 | | |
8-K
|
| |
001-38818
|
| |
10.3
|
| |
01/27/2021
|
| | | |
10.4
|
| |
CarLotz,Inc.与Michael W.Bor之间于2017年9月至18日修订并重新签署的高管聘用协议
|
| |
S-4/A
|
| |
333-249723
|
| |
10.29
|
| |
12/16/2020
|
| | | |
10.5
|
| |
CarLotz,Inc.和Michael W.Bor之间的雇佣协议,日期为2020年12月11日
|
| |
S-4/A
|
| |
333-249723
|
| |
10.15
|
| |
12/16/2020
|
| | | |
10.6
|
| |
CarLotz,Inc.和John W.Foley II之间的信函协议,日期为2017年10月16日
|
| |
S-4/A
|
| |
333-249723
|
| |
10.30
|
| |
12/16/2020
|
| | | |
10.7
|
| |
CarLotz,Inc.和John W.Foley II之间的雇佣协议,日期为2020年12月11日
|
| |
S-4/A
|
| |
333-249723
|
| |
10.16
|
| |
12/16/2020
|
| | | |
10.8
|
| |
CarLotz,Inc.和Daniel A.Valerian于2015年1月1日签署的信函协议
|
| |
S-4/A
|
| |
333-249723
|
| |
10.31
|
| |
12/16/2020
|
| | | |
| | | | | |
引用合并
|
| |
已归档或
配备 兹 |
| |||||||||
展品
否 |
| |
展品标题
|
| |
表单
|
| |
文件号
|
| |
展品
否 |
| |
归档
日期 |
| |||
10.9
|
| |
CarLotz,Inc.和Daniel A.Valerian之间的雇佣协议,日期为2020年12月11日
|
| |
S-4/A
|
| |
333-249723
|
| |
10.17
|
| |
12/16/2020
|
| | | |
10.10
|
| |
CarLotz,Inc.和Rebecca C.Polak之间的雇佣协议,日期为2020年12月11日
|
| |
S-4/A
|
| |
333-249723
|
| |
10.22
|
| |
12/16/2020
|
| | | |
10.11
|
| |
CarLotz,Inc.和Thomas W.Stoltz之间的雇佣协议,日期为2020年12月11日
|
| |
S-4/A
|
| |
333-249723
|
| |
10.23
|
| |
12/16/2020
|
| | | |
10.12
|
| |
公司2020年度奖励计划
|
| |
8-K
|
| |
001-38818
|
| |
10.12
|
| |
01/27/2021
|
| | | |
10.13
|
| |
2020年奖励计划和RSU奖励协议表格
|
| |
S-4/A
|
| |
333-249723
|
| |
10.18
|
| |
12/16/2020
|
| | | |
10.14
|
| |
2020年激励奖励计划和期权奖励协议表格
|
| |
S-4/A
|
| |
333-249723
|
| |
10.19
|
| |
12/16/2020
|
| | | |
10.15
|
| |
公司与董事、高级管理人员之间的赔偿协议格式
|
| |
8-K
|
| |
001-38818
|
| |
10.15
|
| |
01/27/2021
|
| | | |
10.16*
|
| |
CarLotz,Inc.与汽车金融公司签订的即期本票和担保协议,日期为2016年1月至22日
|
| |
S-4/A
|
| |
333-249723
|
| |
10.21
|
| |
12/16/2020
|
| | | |
10.16.1*
|
| |
CarLotz,Inc.和汽车金融公司于2019年1月25日签署的即期本票和担保协议修正案
|
| |
S-4/A
|
| |
333-249723
|
| |
10.21.1
|
| |
12/16/2020
|
| | | |
10.17
|
| |
非员工董事薪酬政策
|
| |
10-Q
|
| |
001-38818
|
| |
10.5
|
| |
05/10/2021
|
| | | |
10.18
|
| |
CarLotz,Inc.2011年股票激励计划
|
| |
S-4/A
|
| |
333-249723
|
| |
10.25
|
| |
12/16/2020
|
| | | |
10.18.1
|
| |
CarLotz,Inc.2011年股票激励计划第一修正案
|
| |
S-4/A
|
| |
333-249723
|
| |
10.25.1
|
| |
12/16/2020
|
| | | |
10.19
|
| |
CarLotz,Inc.2017年股票激励计划
|
| |
S-4/A
|
| |
333-249723
|
| |
10.26
|
| |
12/16/2020
|
| | | |
10.20
|
| |
2011年CarLotz股票激励计划协议格式
|
| |
S-4/A
|
| |
333-249723
|
| |
10.27
|
| |
12/16/2020
|
| | | |
10.21
|
| |
2017年CarLotz股票期权协议表格
|
| |
S-4/A
|
| |
333-249723
|
| |
10.28
|
| |
12/16/2020
|
| | | |
10.22*
|
| |
Ally Bank、Ally Financial Inc.和CarLotz,Inc.签订的库存融资和安全协议,日期为2021年3月10日
|
| |
10-K
|
| |
001-38818
|
| |
10.22
|
| |
3/15/2021
|
| |
|
|
| | | | | |
引用合并
|
| |
已归档或
配备 兹 |
| |||||||||
展品
否 |
| |
展品标题
|
| |
表单
|
| |
文件号
|
| |
展品
否 |
| |
归档
日期 |
| |||
10.22.1
|
| | Ally Bank、Ally Financial Inc.和CarLotz Group,Inc.于2021年4月7日签署的库存融资和安全协议附录 | | | | | | | | | | | | | | |
X
|
|
10.23
|
| |
Ally Bank、Ally Financial Inc.和CarLotz,Inc.于2021年3月10日签署的库存融资和安全协议附录
|
| |
10-K
|
| |
001-38818
|
| |
10.23
|
| |
3/15/2021
|
| | | |
10.24
|
| |
CarLotz,Inc.短期激励计划
|
| |
10-K
|
| |
001-38818
|
| |
10.24
|
| |
3/15/2021
|
| | | |
21.1
|
| |
子公司列表
|
| |
8-K
|
| |
001-38818
|
| |
21.1
|
| |
01/27/2021
|
| | | |
23.1
|
| |
德勤律师事务所同意
|
| | | | | | | | | | | | | |
X
|
|
23.2
|
| |
Freshfield Bruckhaus Deringer US LLP同意(包含在附件5.1中)
|
| |
S-1/A
|
| |
333-252993
|
| |
23.3
|
| |
3/19/2021
|
| | ||
24.1
|
| |
授权书(包括在签名页上)
|
| |
S-1
|
| |
333-252993
|
| | | | |
02/11/2021
|
| | | |
101.INS
|
| | XBRL实例文档 | | | | | | | | | | | | | | |
X
|
|
101.SCH
|
| | XBRL分类扩展架构文档 | | | | | | | | | | | | | | |
X
|
|
101.CAL
|
| | XBRL分类扩展计算链接库文档 | | | | | | | | | | | | | | |
X
|
|
101.DEF
|
| | XBRL分类扩展定义Linkbase文档 | | | | | | | | | | | | | | |
X
|
|
101.实验室
|
| | XBRL分类扩展标签Linkbase文档 | | | | | | | | | | | | | | |
X
|
|
|
签名
|
| |
标题
|
| |
日期
|
|
|
/s/Michael W.Bor
迈克尔·W·博尔
|
| |
首席执行官兼董事长
(首席执行官) |
| |
2021年5月25日
|
|
|
/s/Thomas W.Stoltz
托马斯·W·斯托尔茨
|
| |
首席财务官
(信安金融和 财务官) |
| |
2021年5月25日
|
|
|
*
大卫·R·米切尔
|
| |
导演
|
| |
2021年5月25日
|
|
|
*
路易斯·伊格纳西奥·索洛扎诺·艾兹普鲁
|
| |
导演
|
| |
2021年5月25日
|
|
|
*
金伯利·H·希伊
|
| |
导演
|
| |
2021年5月25日
|
|
|
签名
|
| |
标题
|
| |
日期
|
|
|
*
史蒂文·G·卡雷尔
|
| |
导演
|
| |
2021年5月25日
|
|
|
*
詹姆斯·E·斯金纳
|
| |
导演
|
| |
2021年5月25日
|
|
|
*
琳达·B·亚伯拉罕
|
| |
导演
|
| |
2021年5月25日
|
|
|
*
莎拉·M·考斯
|
| |
导演
|
| |
2021年5月25日
|
|
|
*作者/s/丽贝卡·C·波拉克
Rebecca C.Polak
律师事实 |
| | |