|
特拉华
(注册状态) |
| |
4899
(主要标准行业 分类代码号) 克罗斯比街5号3楼 纽约,NY 10013 (844) 733-8666 |
| |
32-0469673
(美国国税局雇主识别号) |
|
|
马克·D·贾菲(Marc D.Jaffe),Esq.
罗伯特·M·卡茨(Robert M.Katz),Esq. 瑞秋·W·谢里登(Rachel W.Sheridan),Esq. Latham&Watkins LLP 美洲大道1271号 纽约,NY 10020 (212) 906-1200 |
| |
{BR}拉贾布·S·阿巴西(Rajab S.Abbasi),P.C.,Esq.{BR}
Sophia Hudson,P.C.,Esq. 爱德华·J·李,P.C.,Esq. Kirkland&;Ellis LLP{BR} 列克星敦大道601号 纽约,NY 10022 (212) 446-4800 |
|
|
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
|
|
| | ||||||||||||||||||||||||||||
拟登记的各类证券名称
|
| | |
金额为
已注册(1) |
| | |
建议
最大 每件 发行价 分享(2) |
| | |
建议
最大 {BR}聚合{BR} 发行价(2) |
| | |
金额
注册费(3)(4) |
| ||||||||||||
普通股,每股面值0.00001美元
|
| | | | | 6,748,318 | | | | | | | 不适用不适用 | | | | | | $ | 314,784,727.68 | | | | | | $ | 29,180.54 | | |
|
柠檬水股东:
|
| |
对于Metromilar股东:
|
|
|
柠檬水公司{BR}
注意:投资者关系 {BR}go@lemonade.com{BR} |
| |
{BR}Metromily,Inc.{BR}
注意:公司秘书 {BR}Legal@metromile.com{BR} |
|
| | |
第{BR}页
|
| |||
对其他信息的引用
|
| | | | i | | |
关于本委托书/招股说明书
|
| | | | {BR}II | | |
问答
|
| | | | {BR}IV | | |
摘要
|
| | | | 1 | | |
有关前瞻性陈述的警示声明
|
| | | | 13 | | |
市场价格和股息信息
|
| | | | 15 | | |
风险因素
|
| | | | 16 | | |
合并各方
|
| | | | 69 | | |
大都会特别会议
|
| | | | 71 | | |
提案1:采纳合并协议
|
| | | | 78 | | |
提案2:大都会特别会议休会
|
| | | | 79 | | |
合并
|
| | | | 80 | | |
合并协议
|
| | | | 108 | | |
投票和支持协议
|
| | | | 134 | | |
麦德龙历史合并财务数据精选
|
| | | | 136 | | |
未经审计的备考压缩合并财务信息
|
| | | | 137 | | |
比较分享信息
|
| | | | 149 | | |
管理层对麦德龙财务状况和经营业绩的讨论和分析
|
| | | | 150 | | |
麦德迈的业务
|
| | | | 170 | | |
条例
|
| | | | 185 | | |
柠檬水董事和高管在合并中的利益
|
| | | | 195 | | |
Metromile董事和高管在合并中的利益
|
| | | | 196 | | |
合并的重大美国联邦所得税后果
|
| | | | 203 | | |
股东权利对比
|
| | | | 208 | | |
没有考核权
|
| | | | 216 | | |
与合并有关的诉讼
|
| | | | 217 | | |
法律事务
|
| | | | 218 | | |
{BR}专家{BR}
|
| | | | 219 | | |
某些受益所有者的担保所有权和管理
{BR}柠檬水{BR} |
| | | | 220 | | |
某些受益所有者的担保所有权和管理
Metromily |
| | | | 223 | | |
{BR}股东提案{BR}
|
| | | | 226 | | |
代理材料入库
|
| | | | 227 | | |
在哪里可以找到更多信息
|
| | | | 228 | | |
传输代理{BR}
|
| | | | 230 | | |
商标公告
|
| | | | 231 | | |
财务报表索引
|
| | | | F-1 | | |
{BR}提案{BR}
|
| |
必投一票
|
| |
某些操作的效果
|
|
建议1:{BR}
合并提案 |
| | 批准需要(I)法定人数和(Ii)有权在Metromil股东特别会议上就合并提议投票的Metromile普通股已发行股票的多数投票权持有人投赞成票。 | | | 对合并提案投弃权票或其他失败投票的效果与投票“反对”合并提案的效果相同。 | |
{BR}提案{BR}
|
| |
必投一票
|
| |
某些操作的效果
|
|
提案2:{BR}
休会提案 |
| | 批准需要获得Metromile普通股流通股的多数投票权持有人的赞成票,这些股份实际上是通过Metromile特别会议网站出席的,或由委托书代表并有权在Metromile特别会议上投票的。 | | |
任何没有虚拟出席或由代表代表的股票(包括由于通过银行、经纪商或其他被提名人以“街道名义”持有股票的Metromilar股东未能向该银行、经纪人或其他被提名人提供投票指示)将不会对休会提案的结果产生影响。
任何实际出席或由代表代表并有权在MetroMille特别会议上就休会提案投票的股份弃权或以其他方式失败,将与投票反对休会提案具有相同的效果。
|
|
|
已选择Metromily
成长保险公司 |
| |
已选择Metromily
成熟的保险公司 |
|
|
•
河马控股有限公司
•
Kinsell Capital Group,Inc.
•
{BR}柠檬水{BR}
•
Palomar Holdings,Inc.
•
Root,Inc.
•
Trupanion,Inc.
|
| |
•
Aflac Inc.
•
Chubb Limited
•
好事达公司
•
进步公司
•
The Travelers Companies,Inc.
|
|
|
已选择柠檬水
成长保险公司 |
| |
已选择柠檬水
成熟的保险公司 |
| |
柠檬水精选生长
金融科技公司 |
|
|
·河马控股有限公司
·Kinsell Capital Group,Inc.
·Palomar Holdings,Inc.
·Trupanion,Inc.
|
| |
·Aflac Inc.
·Chubb Limited
·好事达公司
·进步公司
·The Travelers Companies,Inc.
|
| |
[\]Amyen N.V.{BR}
·确认控股有限公司
·贷款俱乐部公司
·Shopify。
·SoFi Technologies,Inc.
·创业控股公司
|
|
|
隐含汇率参考区间
基于日历年2022年毛收入 为 赚取保费 Metromily和柠檬水 |
| |
隐含汇率参考区间
基于日历年2022年毛收入 为Metromily和 赚取溢价 2023E柠檬水调整后毛利 |
| |
兑换率
|
|
|
0.04x0.080x 0.080x 0.0044x 0.080x 0.080x 0.0044x 0.0044x 0.080x
|
| |
0.031x0.057x 0.057x 0.057x 0.057x 0.031x 0.057x 0.057x
|
| |
0.05263x
|
|
|
公告日期
|
| |
获取错误
|
| |
目标
|
|
| 2021年2月 | | |
•
进步公司
|
| |
•
保护保险公司
|
|
| 2021年1月 | | |
•
TowerBrook Capital Partners,L.P.;进一步全球资本管理公司
|
| |
•
Prosight Global,Inc.
|
|
| 2020年10月 | | |
•
Arch Capital Group Ltd.
|
| |
•
沃特福德控股有限公司
|
|
| {BR}2018年8月{BR} | | |
•
阿波罗全球管理有限责任公司
|
| |
•
Aspen Insurance Holdings Limited
|
|
| {BR}2018年8月{BR} | | |
•
哈特福德金融服务集团有限公司
|
| |
•
The Navigators Group,Inc.
|
|
| 2018年2月 | | |
•
肯珀公司
|
| |
•
无限财产保险公司
|
|
| 2017年7月 | | |
•
马克尔公司
|
| |
•
国有企业股份有限公司
|
|
| {BR}2015年3月{BR} | | |
•
耐力特产控股有限公司
|
| |
•
蒙彼利埃再保险控股有限公司{BR}
|
|
|
隐含汇率参考区间
|
| |
兑换率
|
|
|
0.027x 0.050x 0.050x 0.027x 0.027x 0.050x 0.050x 0.027x 0.027x 0.050x
|
| |
0.05263x
|
|
(百万美元)
|
| |
截至12月31日的财年
|
| |||||||||||||||||||||||||||
|
2022E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |||||||||||||||||
直接赚取保费
|
| | | $ | 160 | | | | | $ | 275 | | | | | $ | 470 | | | | | $ | 743 | | | | | $ | 1,138 | | |
保险收入(1)
|
| | | $ | 162 | | | | | $ | 281 | | | | | $ | 484 | | | | | $ | 766 | | | | | $ | 1,176 | | |
贡献利润(2)
|
| | | $ | 7 | | | | | $ | 31 | | | | | $ | 79 | | | | | $ | 151 | | | | | $ | 269 | | |
营业收入(3)
|
| | | $ | (133) | | | | | $ | (140) | | | | | $ | (130) | | | | | $ | (97) | | | | | $ | (19) | | |
(百万美元)
|
| |
截至12月31日的财年
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
2022E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |
2030E
|
| |
2031E
|
| ||||||||||||||||||||||||||||||||
直接赚取保费
|
| | | $ | 131 | | | | | $ | 183 | | | | | $ | 272 | | | | | $ | 385 | | | | | $ | 512 | | | | | $ | 644 | | | | | $ | 780 | | | | | $ | 924 | | | | | $ | 1,075 | | | | | $ | 1,235 | | |
保险收入
|
| | | $ | 132 | | | | | $ | 187 | | | | | $ | 281 | | | | | $ | 397 | | | | | $ | 530 | | | | | $ | 665 | | | | | $ | 807 | | | | | $ | 955 | | | | | $ | 1,111 | | | | | $ | 1,277 | | |
贡献利润(1)
|
| | | $ | 0 | | | | | $ | 12 | | | | | $ | 31 | | | | | $ | 57 | | | | | $ | 93 | | | | | $ | 136 | | | | | $ | 187 | | | | | $ | 245 | | | | | $ | 304 | | | | | $ | 350 | | |
营业收入
|
| | | $ | (126) | | | | | $ | (130) | | | | | $ | (132) | | | | | $ | (127) | | | | | $ | (102) | | | | | $ | (69) | | | | | $ | (28) | | | | | $ | 22 | | | | | $ | 74 | | | | | $ | 109 | | |
未加杠杆的自由现金
Flow(2) |
| | | $ | (111) | | | | | $ | (104) | | | | | $ | (100) | | | | | $ | (124) | | | | | $ | (108) | | | | | $ | (84) | | | | | $ | (60) | | | | | $ | (25) | | | | | $ | 8 | | | | | $ | 78 | | |
(百万美元)
|
| |
截至12月31日的财年
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
2022E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |
2030E
|
| |
2031E
|
| ||||||||||||||||||||||||||||||||
有效溢价
|
| | | $ | 632 | | | | | $ | 864 | | | | | $ | 1,248 | | | | | $ | 1,693 | | | | | $ | 2,235 | | | | | $ | 2,838 | | | | | $ | 3,520 | | | | | $ | 4,224 | | | | | $ | 5,000 | | | | | $ | 5,750 | | |
毛收入保费
|
| | | $ | 458 | | | | | $ | 692 | | | | | $ | 1,024 | | | | | $ | 1,400 | | | | | $ | 1,869 | | | | | $ | 2,414 | | | | | $ | 3,026 | | | | | $ | 3,685 | | | | | $ | 4,389 | | | | | $ | 5,116 | | |
调整后毛利(1)
|
| | | $ | 91 | | | | | $ | 147 | | | | | $ | 212 | | | | | $ | 303 | | | | | $ | 414 | | | | | $ | 547 | | | | | $ | 701 | | | | | $ | 872 | | | | | $ | 1,061 | | | | | $ | 1,262 | | |
{BR}EBITDA(2){BR}
|
| | | $ | (235) | | | | | $ | (196) | | | | | $ | (173) | | | | | $ | (117) | | | | | $ | (39) | | | | | $ | 57 | | | | | $ | 171 | | | | | $ | 299 | | | | | $ | 442 | | | | | $ | 594 | | |
未加杠杆的自由现金流(3)
|
| | | $ | (249) | | | | | $ | (180) | | | | | $ | (121) | | | | | $ | (22) | | | | | $ | 94 | | | | | $ | 227 | | | | | $ | 374 | | | | | $ | 546 | | | | | $ | 729 | | | | | $ | 942 | | |
(除股份外以千为单位)
|
| |
截至的9个月
|
| |
截至的年度
|
| ||||||||||||||||||
|
9月30日,{BR}
2021 |
| |
9月30日,{BR}
2020 |
| |
12月31日
2020 |
| |
12月31日
2019 |
| ||||||||||||||
| | |
(未审核)
|
| |
(未审核)
|
| | | | | | | | | | | | | ||||||
损益表数据: | | | | | | | | | | | | | | | | | | | | | | | | | |
回来吧。
|
| | | $ | 75,375 | | | | | $ | 24,359 | | | | | $ | 35,064 | | | | | $ | 52,755 | | |
不包括折旧和摊销的服务成本
|
| | | | (210,206) | | | | | | (44,247) | | | | | | (62,880) | | | | | | (93,957) | | |
运营损失
|
| | | | (147,354) | | | | | | (32,391) | | | | | | (44,820) | | | | | | (56,853) | | |
利息支出
|
| | | | (15,974) | | | | | | (3,453) | | | | | | (6,067) | | | | | | (247) | | |
所得税拨备/(福利)
|
| | | | — | | | | | | (67) | | | | | | (84) | | | | | | 37 | | |
净亏损
|
| | | $ | (171,644) | | | | | $ | (36,417) | | | | | $ | (120,097) | | | | | $ | (57,229) | | |
有价证券未实现净收益(亏损)
|
| | | | (26) | | | | | | (33) | | | | | | (49) | | | | | | 61 | | |
全面亏损
|
| | | $ | (171,670) | | | | | $ | (36,450) | | | | | $ | (120,146) | | | | | $ | (57,168) | | |
{BR}每股数据:{BR} | | | | | | | | | | | | | | | | | | | | | | | | | |
加权平均流通股
|
| | | | 109,988,189 | | | | | | 8,882,040 | | | | | | 8,890,631 | | | | | | 8,489,372 | | |
每股基本和摊薄净亏损
|
| | | $ | (1.56) | | | | | $ | (4.10) | | | | | $ | (13.51) | | | | | $ | (6.74) | | |
资产负债表数据(期末): | | | | | | | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 159,157 | | | | | $ | 20,991 | | | | | $ | 19,150 | | | | | $ | 18,687 | | |
总资产
|
| | | | 332,044 | | | | | | 202,774 | | | | | | 202,164 | | | | | | 210,494 | | |
总负债
|
| | | | 114,989 | | | | | | 176,721 | | | | | | 259,191 | | | | | | 149,034 | | |
可转换优先股合计
|
| | | | — | | | | | | 304,469 | | | | | | 304,469 | | | | | | 304,469 | | |
总股东权益/(亏损)
|
| | | | 217,055 | | | | | | (278,416) | | | | | | (361,496) | | | | | | (243,009) | | |
现金流量数据合并表: | | | | | | | | | | | | | | | | | | | | | | | | | |
经营活动使用的净现金
|
| | | $ | (70,331) | | | | | $ | (19,336) | | | | | $ | (32,193) | | | | | $ | (30,741) | | |
投资活动提供的净现金(用于)
|
| | | | (43,265) | | | | | | 4,588 | | | | | | 1,805 | | | | | | (63,288) | | |
融资活动提供的净现金
|
| | | | 273,503 | | | | | | 25,728 | | | | | | 37,689 | | | | | | 24,109 | | |
| | | | | | | | | | | | | | |
交易会计调整
|
| | | ||||||||||||||||
| | |
{BR}柠檬水{BR}
历史 |
| |
Metromily
历史 |
| |
重新分类
调整- {BR}注释3{BR} |
| |
形式{BR}
调整- {BR}注释6{BR} |
| | | | |
形式{BR}
组合 |
| |||||||||||||||
| | |
(百万,每股除外)
|
| ||||||||||||||||||||||||||||||
资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
投资
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
可供出售的固定期限,按公允价值计算
|
| | | | 697.6 | | | | | | 49.8 | | | | | | — | | | | | | — | | | | | | | | | 747.4 | | |
短期投资
|
| | | | 107.5 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 107.5 | | |
总投资
|
| | | | 805.1 | | | | | | 49.8 | | | | | | — | | | | | | — | | | | | | | | | 854.9 | | |
现金、现金等价物和限制性现金
|
| | | | 319.6 | | | | | | 210.7 | | | | | | 0.1 | | | | | | — | | | | | | | | | 530.4 | | |
应收保费净额
|
| | | | 129.2 | | | | | | 18.7 | | | | | | — | | | | | | — | | | | | | | | | 147.9 | | |
可收回的再保险
|
| | | | 70.8 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 70.8 | | |
预缴再保险费
|
| | | | 150.2 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 150.2 | | |
预付费用和其他资产
|
| | | | — | | | | | | 7.9 | | | | | | (7.9) | | | | | | — | | | | | | | | | — | | |
延期收购成本
|
| | | | 6.0 | | | | | | 1.6 | | | | | | — | | | | | | (1.6) | | | | (B) | | | | | 6.0 | | |
财产和设备,净额
|
| | | | 10.8 | | | | | | 13.0 | | | | | | — | | | | | | — | | | | | | | | | 23.8 | | |
无形资产
|
| | | | 0.6 | | | | | | 29.5 | | | | | | — | | | | | | 62.9 | | | | (A) | | | | | 93.0 | | |
收购的业务价值
|
| | | | — | | | | | | — | | | | | | — | | | | | | 0.7 | | | | (B) | | | | | 0.7 | | |
商誉
|
| | | | — | | | | | | — | | | | | | — | | | | | | 42.3 | | | | (H) | | | | | 42.3 | | |
其他资产
|
| | | | 29.4 | | | | | | 0.8 | | | | | | 7.8 | | | | | | — | | | | | | | | | 38.0 | | |
总资产
|
| | | | 1,521.7 | | | | | | 332.0 | | | | | | — | | | | | | 104.3 | | | | | | | | | 1,958.0 | | |
负债和股东权益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
未付亏损和亏损调整费用
|
| | | | 74.0 | | | | | | 70.8 | | | | | | — | | | | | | 4.5 | | | | (C) | | | | | 149.3 | | |
未赚取保费
|
| | | | 203.2 | | | | | | 17.4 | | | | | | — | | | | | | — | | | | | | | | | 220.6 | | |
递延收入
|
| | | | — | | | | | | 4.6 | | | | | | — | | | | | | — | | | | | | | | | 4.6 | | |
应付贸易
|
| | | | 3.0 | | | | | | 8.9 | | | | | | — | | | | | | — | | | | | | | | | 11.9 | | |
应付票据
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
保修责任
|
| | | | — | | | | | | 6.7 | | | | | | — | | | | | | (5.8) | | | | (D) | | | | | 0.9 | | |
为再保险条约持有的资金
|
| | | | 97.1 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 97.1 | | |
延期让渡佣金
|
| | | | 36.1 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 36.1 | | |
割让应付保费
|
| | | | 24.8 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 24.8 | | |
其他负债和应计费用
|
| | | | 35.5 | | | | | | 6.6 | | | | | | — | | | | | | 9.2 | | | |
(E),(G)
|
| | | | 51.3 | | |
总负债
|
| | | | 473.7 | | | | | | 115.0 | | | | | | — | | | | | | 7.9 | | | | | | | | | 596.6 | | |
承付款和或有事项 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
股东权益
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | (F) | | | | | — | | |
新增实收资本
|
| | | | 1,539.5 | | | | | | 755.2 | | | | | | — | | | | | | (428.1) | | | | (F) | | | | | 1,866.6 | | |
累计亏损
|
| | | | (491.6) | | | | | | (538.2) | | | | | | — | | | | | | 524.5 | | | |
(E),(F)
|
| | | | (505.3) | | |
累计其他综合收益
|
| | | | 0.1 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 0.1 | | |
股东权益总额
|
| | | | 1,048.0 | | | | | | 217.0 | | | | | | — | | | | | | 96.4 | | | | | | | | | 1,361.4 | | |
总负债和股东权益
|
| | | | 1,521.7 | | | | | | 332.0 | | | | | | — | | | | | | 104.3 | | | | | | | | | 1,958.0 | | |
| | | | | | | | | | | | | | |
交易核算
|
| | | ||||||||||||||||
| | |
{BR}柠檬水{BR}
历史 |
| |
Metromily
历史 |
| |
重新分类
调整- {BR}注释3{BR} |
| |
形式{BR}
调整- {BR}注释7{BR} |
| | | | |
形式{BR}
组合 |
| |||||||||||||||
| | |
(百万,每股除外)
|
| ||||||||||||||||||||||||||||||
回来吧。 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
净赚取保费
|
| | | | 51.6 | | | | | | 47.3 | | | | | | — | | | | | | — | | | | | | | | | 98.9 | | |
让渡佣金收入
|
| | | | 31.9 | | | | | | — | | | | | | 24.0 | | | | | | — | | | | | | | | | 55.9 | | |
净投资收益
|
| | | | 1.0 | | | | | | 0.1 | | | | | | — | | | | | | — | | | | | | | | | 1.1 | | |
佣金和其他收入
|
| | | | 2.9 | | | | | | — | | | | | | 4.0 | | | | | | — | | | | | | | | | 6.9 | | |
其他收入
|
| | | | — | | | | | | 28.0 | | | | | | (28.0) | | | | | | — | | | | | | | | | — | | |
总收入
|
| | | | 87.4 | | | | | | 75.4 | | | | | | — | | | | | | — | | | | | | | | | 162.8 | | |
费用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
亏损和亏损调整费用,净额
|
| | | | 47.0 | | | | | | 62.4 | | | | | | — | | | | | | — | | | | | | | | | 109.4 | | |
其他保险费
|
| | | | 16.3 | | | | | | 15.2 | | | | | | 3.5 | | | | | | (2.3) | | | |
(A),(B)
|
| | | | 32.7 | | |
销售和营销
|
| | | | 104.4 | | | | | | — | | | | | | 85.4 | | | | | | — | | | | | | | | | 189.8 | | |
销售、营销和其他收购
成本 |
| | | | — | | | | | | 85.6 | | | | | | (85.6) | | | | | | — | | | | | | | | | — | | |
技术开发
|
| | | | 35.4 | | | | | | 11.9 | | | | | | — | | | | | | — | | | | | | | | | 47.3 | | |
大写软件摊销
|
| | | | — | | | | | | 8.2 | | | | | | (8.2) | | | | | | — | | | | | | | | | — | | |
其他运营费用
|
| | | | — | | | | | | 39.5 | | | | | | (39.5) | | | | | | — | | | | | | | | | — | | |
一般和行政
|
| | | | 49.5 | | | | | | — | | | | | | 44.4 | | | | | | 6.0 | | | |
(C),(D)
|
| | | | 99.9 | | |
利息支出
|
| | | | — | | | | | | 16.0 | | | | | | — | | | | | | — | | | | | | | | | 16.0 | | |
数字资产减值
|
| | | | — | | | | | | 0.1 | | | | | | — | | | | | | — | | | | | | | | | 0.1 | | |
(减少)认股权证负债公允价值增加
|
| | | | — | | | | | | 8.1 | | | | | | — | | | | | | — | | | | | | | | | 8.1 | | |
总费用
|
| | | | 252.6 | | | | | | 247.0 | | | | | | — | | | | | | 3.7 | | | | | | | | | 503.3 | | |
所得税前亏损
|
| | | | (165.2) | | | | | | (171.6) | | | | | | — | | | | | | (3.7) | | | | | | | | | (340.5) | | |
所得税费用
|
| | | | 5.8 | | | | | | — | | | | | | — | | | | | | — | | | | (F) | | | | | 5.8 | | |
净亏损
|
| | | | (171.0) | | | | | | (171.6) | | | | | | — | | | | | | (3.7) | | | | | | | | | (346.3) | | |
其他综合收益,税后净额 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
投资未实现(亏损)收益
|
| | | | (1.2) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | (1.2) | | |
外币折算调整
|
| | | | (0.5) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | (0.5) | | |
全面亏损
|
| | | | (172.7) | | | | | | (171.6) | | | | | | — | | | | | | (3.7) | | | | | | | | | (348.0) | | |
共享日期:{BR}的{BR} | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股股东每股净亏损--基本亏损和摊薄亏损
|
| | | $ | (2.80) | | | | | $ | (1.56) | | | | | | | | | | | | | | | | (G) | | | | $ | (5.06) | | |
加权平均已发行普通股-基本和稀释
|
| | | | 61,086,238 | | | | | | 109,988,189 | | | | | | | | | | | | | | | | (G) | | | | | 68,376,472 | | |
| | | | | | | | | | | | | | |
交易会计调整
|
| | | ||||||||||||||||
| | |
{BR}柠檬水{BR}
历史 |
| |
Metromily
历史 |
| |
重新分类
调整- {BR}注释3{BR} |
| |
形式{BR}
调整- {BR}注释7{BR} |
| | | | |
形式{BR}
组合 |
| |||||||||||||||
| | |
(百万,每股除外)
|
| ||||||||||||||||||||||||||||||
回来吧。 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
净赚取保费
|
| | | | 77.3 | | | | | | 12.5 | | | | | | — | | | | | | — | | | | | | | | | 89.8 | | |
让渡佣金收入
|
| | | | 15.3 | | | | | | — | | | | | | 14.9 | | | | | | — | | | | | | | | | 30.2 | | |
净投资收益
|
| | | | 1.5 | | | | | | 0.5 | | | | | | — | | | | | | — | | | | | | | | | 2.0 | | |
佣金和其他收入
|
| | | | 0.3 | | | | | | — | | | | | | 7.2 | | | | | | — | | | | | | | | | 7.5 | | |
其他收入
|
| | | | — | | | | | | 22.1 | | | | | | (22.1) | | | | | | — | | | | | | | | | — | | |
总收入
|
| | | | 94.4 | | | | | | 35.1 | | | | | | — | | | | | | — | | | | | | | | | 129.5 | | |
费用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
亏损和亏损调整费用,净额
|
| | | | 54.7 | | | | | | 21.2 | | | | | | — | | | | | | — | | | | | | | | | 75.9 | | |
其他保险费
|
| | | | 14.4 | | | | | | 16.8 | | | | | | 4.7 | | | | | | (2.8) | | | |
(A),(B)
|
| | | | 33.1 | | |
销售和营销
|
| | | | 80.4 | | | | | | — | | | | | | 4.6 | | | | | | — | | | | | | | | | 85.0 | | |
销售、营销和其他收购成本
|
| | | | — | | | | | | 5.5 | | | | | | (5.5) | | | | | | — | | | | | | | | | — | | |
技术开发
|
| | | | 19.4 | | | | | | 8.2 | | | | | | — | | | | | | — | | | | | | | | | 27.6 | | |
大写软件摊销
|
| | | | — | | | | | | 11.2 | | | | | | (11.2) | | | | | | — | | | | | | | | | — | | |
其他运营费用
|
| | | | — | | | | | | 17.0 | | | | | | (17.0) | | | | | | — | | | | | | | | | — | | |
一般和行政
|
| | | | 46.3 | | | | | | — | | | | | | 24.4 | | | | | | 10.3 | | | |
(C),(D)
|
| | | | 94.7 | | |
| | | | | | | | | | | | | | | | | | | | | | | 13.7 | | | | (E) | | | | | | | |
利息支出
|
| | | | — | | | | | | 6.1 | | | | | | — | | | | | | — | | | | | | | | | 6.1 | | |
增加认股权证公允价值
责任 |
| | | | — | | | | | | 69.3 | | | | | | — | | | | | | — | | | | | | | | | 69.3 | | |
总费用
|
| | | | 215.2 | | | | | | 155.3 | | | | | | — | | | | | | 21.2 | | | | | | | | | 391.7 | | |
所得税前亏损
|
| | | | (120.8) | | | | | | (120.2) | | | | | | — | | | | | | (21.2) | | | | | | | | | (262.2) | | |
所得税费用
|
| | | | 1.5 | | | | | | (0.1) | | | | | | — | | | | | | — | | | | (F) | | | | | 1.4 | | |
净亏损
|
| | | | (122.3) | | | | | | (120.1) | | | | | | — | | | | | | (21.2) | | | | | | | | | (263.6) | | |
其他综合收益,税后净额 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
投资未实现(亏损)收益
|
| | | | 0.1 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 0.1 | | |
外币折算调整
|
| | | | 1.6 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 1.6 | | |
全面亏损
|
| | | | (120.6) | | | | | | (120.1) | | | | | | — | | | | | | (21.2) | | | | | | | | | (261.9) | | |
共享日期:{BR}的{BR} | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股股东每股净亏损--基本亏损和摊薄亏损
|
| | | $ | (3.63) | | | | | $ | (13.51) | | | | | | | | | | | | | | | | (G) | | | | $ | (6.48) | | |
加权平均已发行普通股-基本和稀释
|
| | | | 33,654,828 | | | | | | 8,890,631 | | | | | | | | | | | | | | | | (G) | | | | | 40,652,405 | | |
| 初步合并对价(除每股金额外,以百万计) | | | | | | | |
|
将向现有迈尔普通股股东发行的LMND普通股
|
| | | | 7,016,749 | | |
|
LMND普通股每股收盘价(1)
|
| | | $ | 45.83 | | |
|
以LMND普通股股份支付的合并对价
|
| | | $ | 321.6 | | |
|
英里股权奖励与LMND股权奖励的公允价值
|
| | | | 5.4 | | |
|
或有对价
|
| | | | 0.1 | | |
|
合并初步考虑事项合计
|
| | | $ | 327.1 | | |
股价变动
|
| |
股价
|
| |
预计合并
考虑事项 |
| |
预计商誉
(低价购买 增益) |
| |||||||||
| | | | | | | | |
(单位:百万)
|
| |
(单位:百万)
|
| ||||||
如形式压缩合并结果中所示
|
| | | $ | 45.83 | | | | | $ | 327.1 | | | | | $ | 42.3 | | |
股价上涨10%
|
| | | | 50.41 | | | | | | 360.1 | | | | | | 75.3 | | |
股价上涨30%
|
| | | | 59.58 | | | | | | 426.2 | | | | | | 141.4 | | |
股价下跌10%
|
| | | | 41.25 | | | | | | 294.2 | | | | | | 9.4 | | |
股价下跌30%
|
| | | | 32.08 | | | | | | 228.6 | | | | | | (56.2) | | |
| | |
初步
进货价格 分配 |
| |||
| | |
(单位:百万)
|
| |||
收购资产 | | | |||||
可供出售的固定期限,按公允价值计算
|
| | | $ | 49.8 | | |
现金、现金等价物和限制性现金
|
| | | | 229.4 | | |
收购业务价值(“VOBA”)
|
| | | | 0.7 | | |
财产和设备,净额
|
| | | | 13.0 | | |
商誉
|
| | | | 42.3 | | |
无形资产
|
| | | | 92.4 | | |
其他资产
|
| | | | 8.7 | | |
要收购的总资产
|
| | | $ | 436.3 | | |
承担的债务 | | | | | | | |
未付亏损和亏损调整费用
|
| | | $ | 75.3 | | |
未赚取保费
|
| | | | 17.4 | | |
递延收入
|
| | | | 4.6 | | |
应付贸易
|
| | | | 8.9 | | |
保修责任
|
| | | | 0.9 | | |
其他负债和应计费用
|
| | | | 2.1 | | |
要承担的总负债
|
| | | $ | 109.2 | | |
待收购净资产
|
| | | $ | 327.1 | | |
| | |
预计
公允价值 |
| |
预计
{BR}平均{BR} 使用寿命 (年) |
| |
预计
年度摊销 费用 |
| |||||||||
| | |
(百万美元)
|
| | | | | | | |
(百万美元)
|
| ||||||
技术资产
|
| | | | 85.0 | | | | | | 7 | | | | | | 12.1 | | |
国家保险许可证
|
| | | | 7.4 | | | | | | 不定 | | | | | | — | | |
合计
|
| | | $ | 92.4 | | | | | | | | | | | $ | 12.1 | | |
(百万,不包括股票和每股金额)
|
| |
{BR}2021年9月30日{BR} |
| |
年终
2020年12月31日 |
| ||||||
{BR}分子:{BR} | | | | | | | | | | | | | |
普通股股东应占净亏损 - 柠檬水
|
| | | $ | (171.0) | | | | | $ | (122.3) | | |
普通股股东应占净亏损 - Metromily
|
| | | | (171.6) | | | | | | (120.1) | | |
形式交易调整
|
| | | | (3.7) | | | | | | (21.2) | | |
普通股股东应占预计净亏损
|
| | | $ | (346.3) | | | | | $ | (263.6) | | |
{BR}分母:{BR} | | | | | | | | | | | | | |
形式加权平均普通股 - 基本和稀释
|
| | | | 68,376,472 | | | | | | 40,652,405 | | |
- 基本股和摊薄后预计每股亏损
|
| | | $ | (5.06) | | | | | $ | (6.48) | | |
| | |
Metromily
|
| |
{BR}柠檬水{BR}
|
| |
形式{BR}
组合 |
| |||||||||
| | |
自
起和为
9个月 期间结束 9月30日,{BR} 2021 |
| |
自
起和为
9个月 期间结束 9月30日,{BR} 2021 |
| |
自
起和为
9个月 期间结束 9月30日,{BR} 2021 |
| |||||||||
每股普通股账面价值(1)
|
| | | $ | 1.70 | | | | | $ | 17.01 | | | | | $ | 19.57 | | |
每股账面价值(基本和稀释后)(2)
|
| | | $ | 1.97 | | | | | $ | 17.16 | | | | | $ | 19.64 | | |
每股净亏损(基本和稀释后)
|
| | | $ | (1.56) | | | | | $ | (2.80) | | | | | $ | (5.06) | | |
| | |
Metromily
|
| |
{BR}柠檬水{BR}
|
| |
形式{BR}
组合 |
| |||||||||
| | |
自
起和为
截止的财年 12月31日 2020 |
| |
自
起和为
截止的财年 12月31日 2020 |
| |
自
起和为
截止的财年 12月31日 2020 |
| |||||||||
每股普通股账面价值(1)
|
| | | $ | (0.04) | | | | | $ | 9.53 | | | | | | 不适用不适用 | | |
每股账面价值(基本和稀释后)(2)
|
| | | $ | (0.04) | | | | | $ | 16.07 | | | | | | 不适用不适用 | | |
每股净亏损(基本和稀释后)
|
| | | $ | (13.51) | | | | | $ | (3.63) | | | | | $ | (6.46) | | |
| | |
截止三个月
9月30日,{BR} |
| |
截至9个月
9月30日,{BR} |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
(百万美元,
除外
直接赚取保费 每个策略) |
| |
(百万美元,
除外
直接赚取保费 每个策略) |
| ||||||||||||||||||
生效政策(期末)
|
| | | | 95,238 | | | | | | 92,318 | | | | | | 95,238 | | | | | | 92,318 | | |
每份保单的直接赚取保费(年化)
|
| | | $ | 1,197 | | | | | $ | 1,128 | | | | | $ | 1,160 | | | | | $ | 1,082 | | |
直写保费
|
| | | $ | 29.1 | | | | | $ | 28.1 | | | | | $ | 83.4 | | | | | $ | 76.4 | | |
直接赚取保费
|
| | | $ | 28.5 | | | | | $ | 26.7 | | | | | $ | 82.1 | | | | | $ | 74.1 | | |
毛利/(亏损)
|
| | | $ | (6.0) | | | | | $ | (3.3) | | | | | $ | (10.4) | | | | | $ | (8.9) | | |
毛利
|
| | | | (20.0)% | | | | | | (41.3)% | | | | | | (13.8)% | | | | | | (36.5)% | | |
事故期间贡献利润/(损失)
|
| | | $ | (3.0) | | | | | $ | 6.2 | | | | | $ | (1.1) | | | | | $ | 14.0 | | |
事故期间贡献边际
|
| | | | (10.4)% | | | | | | 22.6% | | | | | | (1.3)% | | | | | | 18.6% | | |
贡献利润/(亏损)
|
| | | $ | (2.1) | | | | | $ | 4.7 | | | | | $ | (5.1) | | | | | $ | 11.1 | | |
贡献保证金
|
| | | | (7.3)% | | | | | | 17.2% | | | | | | (6.2)% | | | | | | 14.8% | | |
直接损失率
|
| | | | 81.3% | | | | | | 58.2% | | | | | | 79.5% | | | | | | 59.1% | | |
直接LAE比率
|
| | | | 14.4% | | | | | | 12.9% | | | | | | 13.9% | | | | | | 13.1% | | |
事故期间损失率
|
| | | | 81.6% | | | | | | 56.7% | | | | | | 73.7% | | | | | | 58.6% | | |
事故期间LAE比率
|
| | | | 17.3% | | | | | | 8.8% | | | | | | 14.9% | | | | | | 9.6% | | |
| | |
截止三个月
9月30日,{BR} |
| | | | | | | | | | | | | |||||||||
| | |
2021
|
| |
2020
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
回来吧。
|
| |
(未审核)
|
| | | | | | | | | | | | | |||||||||
赚取的保费,净额
|
| | | $ | 28,142 | | | | | $ | 3,139 | | | | | $ | 25,003 | | | | | | 797% | | |
投资收益
|
| | | | 30 | | | | | | 81 | | | | | | (51) | | | | | | (63)% | | |
其他收入
|
| | | | 1,829 | | | | | | 4,731 | | | | | | (2,902) | | | | | | (61)% | | |
总收入
|
| | | | 30,001 | | | | | | 7,951 | | | | | | 22,050 | | | | | | 277% | | |
成本和费用 | | | | | | | | | | | | | | | | | | | | | | | | | |
亏损及亏损调整费用
|
| | | | 27,480 | | | | | | 4,443 | | | | | | 23,037 | | | | | | 519% | | |
保单服务费用和其他
|
| | | | 5,674 | | | | | | 4,119 | | | | | | 1,555 | | | | | | 38% | | |
销售、营销和其他收购成本
|
| | | | 12,332 | | | | | | 28 | | | | | | 12,304 | | | | | | 43943% | | |
研发
|
| | | | 5,130 | | | | | | 1,832 | | | | | | 3,298 | | | | | | 180% | | |
大写软件摊销
|
| | | | 2,838 | | | | | | 2,815 | | | | | | 23 | | | | | | 1% | | |
其他运营费用
|
| | | | 14,207 | | | | | | 3,924 | | | | | | 10,283 | | | | | | 262% | | |
总成本和费用
|
| | | | 67,661 | | | | | | 17,161 | | | | | | 50,500 | | | | | | 294% | | |
运营损失
|
| | | | (37,660) | | | | | | (9,210) | | | | | | (28,450) | | | | | | 309% | | |
其他费用 | | | | | | | | | | | | | | | | | | | | | | | | | |
利息支出
|
| | | | — | | | | | | 1,513 | | | | | | (1,513) | | | | | | (100)% | | |
数字资产减值
|
| | | | 117 | | | | | | — | | | | | | 117 | | | | | | NM | | |
认股权证负债公允价值减少
|
| | | | (11,020) | | | | | | (26) | | | | | | (10,994) | | | | | | 42285% | | |
其他费用合计
|
| | | | (10,903) | | | | | | 1,487 | | | | | | (12,390) | | | | | | (833)% | | |
税前亏损
|
| | | | (26,757) | | | | | | (10,697) | | | | | | (16,060) | | | | | | 150% | | |
所得税优惠
|
| | | | — | | | | | | (67) | | | | | | 67 | | | | | | (100)% | | |
净亏损
|
| | | $ | (26,757) | | | | | $ | (10,630) | | | | | $ | (16,127) | | | | | | 152% | | |
| | |
9月30日,{BR} |
| | | | | | | | | | | | | |||||||||
| | |
2021
|
| |
2020
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
回来吧。
|
| |
(未审核)
|
| | | | | | | | | | | | | |||||||||
赚取的保费,净额
|
| | | $ | 47,316 | | | | | $ | 9,360 | | | | | $ | 37,956 | | | | | | 406% | | |
投资收益
|
| | | | 85 | | | | | | 500 | | | | | | (415) | | | | | | (83)% | | |
其他收入
|
| | | | 27,974 | | | | | | 14,499 | | | | | | 13,475 | | | | | | 93% | | |
总收入
|
| | | | 75,375 | | | | | | 24,359 | | | | | | 51,016 | | | | | | 209% | | |
成本和费用 | | | | | | | | | | | | | | | | | | | | | | | | | |
亏损及亏损调整费用
|
| | | | 62,383 | | | | | | 12,214 | | | | | | 50,169 | | | | | | 411% | | |
保单服务费用和其他
|
| | | | 15,172 | | | | | | 12,803 | | | | | | 2,369 | | | | | | 19% | | |
销售、营销和其他收购成本
|
| | | | 85,552 | | | | | | 3,616 | | | | | | 81,936 | | | | | | 2266% | | |
研发
|
| | | | 11,898 | | | | | | 6,668 | | | | | | 5,230 | | | | | | 78% | | |
大写软件摊销
|
| | | | 8,190 | | | | | | 8,311 | | | | | | (121) | | | | | | (1)% | | |
其他运营费用
|
| | | | 39,534 | | | | | | 13,138 | | | | | | 26,396 | | | | | | 201% | | |
总成本和费用
|
| | | | 222,729 | | | | | | 56,750 | | | | | | 165,979 | | | | | | 292% | | |
| | |
9月30日,{BR} |
| | | | | | | | | | | | | |||||||||
| | |
2021
|
| |
2020
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
回来吧。
|
| |
(未审核)
|
| | | | | | | | | | | | | |||||||||
运营损失
|
| | | | (147,354) | | | | | | (32,391) | | | | | | (114,963) | | | | | | 355% | | |
其他费用 | | | | | | | | | | | | | | | | | | | | | | | | | |
利息支出
|
| | | | 15,974 | | | | | | 3,453 | | | | | | 12,521 | | | | | | 363% | | |
数字资产减值
|
| | | | 183 | | | | | | — | | | | | | 183 | | | | | | NM | | |
增加认股权证负债的公允价值
|
| | | | 8,133 | | | | | | 640 | | | | | | 7,493 | | | | | | 1171% | | |
其他费用合计
|
| | | | 24,290 | | | | | | 4,093 | | | | | | 20,197 | | | | | | 493% | | |
税前净亏损
|
| | | | (171,644) | | | | | | (36,484) | | | | | | (135,160) | | | | | | 370% | | |
所得税拨备(福利)
|
| | | | — | | | | | | (67) | | | | | | 67 | | | | | | (100)% | | |
税后净亏损
|
| | | $ | (171,644) | | | | | $ | (36,417) | | | | | $ | (135,227) | | | | | | 371% | | |
|
| | |
截止三个月
9月30日,{BR} |
| |
截至9个月
9月30日,{BR} |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
(百万美元)
|
| |
(百万美元)
|
| ||||||||||||||||||
总收入
|
| | | | 30.0 | | | | | | 8.0 | | | | | | 75.4 | | | | | | 24.4 | | |
亏损和LAE
|
| | | | (27.5) | | | | | | (4.4) | | | | | | (62.4) | | | | | | (12.2) | | |
保单服务费用和其他
|
| | | | (5.7) | | | | | | (4.1) | | | | | | (15.2) | | | | | | (12.8) | | |
| | |
截止三个月
9月30日,{BR} |
| |
截至9个月
9月30日,{BR} |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
(百万美元)
|
| |
(百万美元)
|
| ||||||||||||||||||
大写软件摊销
|
| | | | (2.8) | | | | | | (2.8) | | | | | | (8.2) | | | | | | (8.3) | | |
毛利/(亏损)
|
| | | | (6.0) | | | | | | (3.3) | | | | | | (10.4) | | | | | | (8.9) | | |
毛利
|
| | | | (20.0)% | | | | | | (41.3)% | | | | | | (13.8)% | | | | | | (36.5)% | | |
少收入调整: | | | | | | | | | | | | | | | | | | | | | | | | | |
与再保险相关的收入调整
|
| | | | — | | | | | | 19.6 | | | | | | 9.5 | | | | | | 52.7 | | |
企业部门收入
|
| | | | (1.5) | | | | | | (1.1) | | | | | | (3.7) | | | | | | (3.6) | | |
利息收入和其他
|
| | | | 0.3 | | | | | | 0.9 | | | | | | 1.7 | | | | | | 1.7 | | |
减少成本和费用调整: | | | | | | | | | | | | | | | | | | | | | | | | | |
与再保险相关的损失和LAE调整
|
| | | | — | | | | | | (14.5) | | | | | | (14.7) | | | | | | (41.2) | | |
与上期相关的损失和LAE调整
开发 |
| | | | (0.9) | | | | | | 1.5 | | | | | | 4.0 | | | | | | 2.9 | | |
坏账、报告成本和其他费用
|
| | | | 0.5 | | | | | | (0.6) | | | | | | 0.3 | | | | | | (0.8) | | |
内部开发软件摊销
|
| | | | 2.8 | | | | | | 2.8 | | | | | | 8.2 | | | | | | 8.3 | | |
设备
|
| | | | 1.8 | | | | | | 0.9 | | | | | | 4.0 | | | | | | 2.9 | | |
事故期间贡献利润/(损失)
|
| | | $ | (3.0) | | | | | $ | 6.2 | | | | | $ | (1.1) | | | | | $ | 14.0 | | |
前期开发
|
| | | $ | 0.9 | | | | | $ | (1.5) | | | | | $ | (4.0) | | | | | $ | (2.9) | | |
贡献利润/(亏损)
|
| | | $ | (2.1) | | | | | $ | 4.7 | | | | | $ | (5.1) | | | | | $ | 11.1 | | |
总收入
|
| | | $ | 30.0 | | | | | $ | 8.0 | | | | | $ | 75.4 | | | | | $ | 24.4 | | |
收入调整
|
| | | | (1.2) | | | | | | 19.4 | | | | | | 7.5 | | | | | | 50.8 | | |
调整后收入
|
| | | $ | 28.8 | | | | | $ | 27.4 | | | | | $ | 82.9 | | | | | $ | 75.2 | | |
事故期间贡献边际
|
| | | | (10.4)% | | | | | | 22.6% | | | | | | (1.3)% | | | | | | 18.6% | | |
贡献保证金
|
| | | | (7.3)% | | | | | | 17.2% | | | | | | (6.2)% | | | | | | 14.8% | | |
| | |
9月30日,{BR} |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
(百万美元)
|
| |||||||||
经营活动使用的净现金
|
| | | $ | (70.3) | | | | | $ | (19.3) | | |
投资活动提供的净现金(用于)
|
| | | | (43.3) | | | | | | 4.6 | | |
融资活动提供的净现金
|
| | | | 273.5 | | | | | | 25.7 | | |
| | |
合计
|
| |
2021(剩余
三个月) |
| |
2022 – 2023
|
| |
2024 – 2025
|
| |
此后
|
| |||||||||||||||
| | |
(单位:百万)
|
| |||||||||||||||||||||||||||
长期债务
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
长期债务利息
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
经营租赁
|
| | | | 23.9 | | | | | | 0.8 | | | | | | 6.3 | | | | | | 5.6 | | | | | | 11.2 | | |
采购承诺
|
| | | | 1.1 | | | | | | 1.1 | | | | | | — | | | | | | — | | | | | | — | | |
合计 | | | | $ | 25.0 | | | | | $ | 1.9 | | | | | $ | 6.3 | | | | | $ | 5.6 | | | | | $ | 11.2 | | |
名称{BR}
|
| |
现金
($)(1) |
| |
股权
($)(2)(3) |
| |
额外津贴/
优势 ($)(4) |
| |
合计
($) |
| ||||||||||||
丹·普雷斯顿{BR}
|
| | | | 450,000 | | | | | | 5,403,754 | | | | | | 19,924 | | | | | | 5,873,678 | | |
马克·冈德克(5){BR}
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
PAW Anderson{BR}
|
| | | | 300,000 | | | | | | 173,604 | | | | | | — | | | | | | 473,604 | | |
名称{BR}
|
| |
Metromily
库存 选项 ($) |
| |
Metromily
性能- 基于 的 {BR}RSU{BR} 奖项 ($) |
| |
Metromily
基于时间的RSU 奖项 ($) |
| |||||||||
丹·普雷斯顿{BR}
|
| | | | — | | | | | | — | | | | | | 3,815,004 | | |
马克·冈德克{BR}
|
| | | | — | | | | | | — | | | | | | — | | |
PAW Anderson{BR}
|
| | | | 18,913 | | | | | | — | | | | | | 154,691 | | |
名称{BR}
|
| |
{BR}柠檬水{BR}
库存 选项 ($) |
| |
{BR}柠檬水{BR}
{BR}RSU{BR} 奖项 ($) |
| ||||||
丹·普雷斯顿{BR}
|
| | | | — | | | | | | 1,588,750 | | |
|
{BR}柠檬水{BR}
|
| |
Metromily
|
|
|
授权未偿还股本
|
| |||
|
Lemonade被授权发行2.1亿股股票,其中包括2亿股普通股,每股票面价值0.00001美元,以及1000万股优先股,每股票面价值0.00001美元。
截至记录日期收盘时,有柠檬水普通股的 股票,没有已发行和已发行的优先股。
|
| |
麦德迈有权发行6.5亿股股票,其中包括6.4亿股普通股,每股票面价值0.0001美元,以及1000万股优先股,每股票面价值0.0001美元。
截至记录日期收盘时,有麦德迈普通股的 股票,没有已发行和流通股的优先股。
|
|
|
优先股权益
|
| |||
|
Lemonade有权发行一个或多个系列的优先股。Lemonade董事会可通过一项或多项决议确定DGCL允许的股份的名称、权力(可包括但不限于全部、有限或无投票权)、优惠和权利及其任何资格、限制或限制。
无论DGCL第242(B)(2)条的规定如何,均可通过有权投票的柠檬水股票的多数投票权的赞成票,增加或减少优先股的授权股票数量(但不低于当时已发行股票的数量)。
|
| |
Metromile有权发行一个或多个系列的优先股。MetroMile董事会可通过决议确定优先股的股票数量,并根据DGCL的许可,决定或更改每个系列的投票权、投票权(全部或有限的或无投票权)、指定、优先、相对、参与、可选或其他权利,以及这些权利的资格、限制和限制。
Metromile董事会还有权增加(但不超过该类别的授权股份总数)或减少(但不低于当时已发行的任何此类系列的股份数量)任何系列优先股的股份数量。如任何一系列优先股的股份数目如此减少,则构成该等减少的股份应恢复其在通过原本厘定该系列股份数目的决议案前的状态。优先股的授权股数可以增加或减少(但不得低于当时任何此类系列的股数)
|
|
|
{BR}柠檬水{BR}
|
| |
Metromily
|
|
| | | | (br}未偿还)由有权就此投票的Metromili股票的多数投票权持有人投赞成票。 | |
|
投票权
|
| |||
|
除以下段落另有规定外,Lemonade普通股的每股股份使持有人有权就每一项适当提交给Lemonade股东表决的事项投一票;然而,除非法律另有要求,否则Lemonade普通股股份持有人无权就仅与已发行优先股条款有关的任何柠檬水章程修正案投票,前提是受影响优先股的持有人根据Lemonade宪章或根据DGG有权就该修正案进行投票。(br})(
除法律另有要求外,Lemonade普通股每股股票的持有人有权就适当提交Lemonade股东表决的每一事项投一票),但除非法律另有要求,否则Lemonade普通股股份持有人无权就仅与已发行优先股条款有关的任何修订投票。
任何人如直接或通过代理人、经纪人、转让代理或类似机构以实益方式收购Lemonade普通股和/或Lemonade优先股,而这将导致该人有权投票超过当时所有有权就任何事项投票的已发行和已发行Lemonade股票总数的9.90%,则应首先获得纽约金融服务部总监和任何其他适用的适用人员对不控制的批准或裁定
除董事选举外,就DGCL、Lemonade章程或附例并无规定其他投票要求的所有事项,股东行动所需的赞成票为亲身出席、远程通讯(如适用)或由其代表出席会议并有权就该事项投票的过半数股份。
|
| |
每股Metromile普通股使股东有权就每一件适当提交给Metromile股东投票的事项投一票;但是,如果受影响系列的持有者根据法律或根据宪章有权投票,则普通股持有者无权就与一个或多个已发行优先股系列的条款有关的Metromile章程修正案投票。
除董事选举外,对于DGCL、Metromile章程或章程未规定其他投票要求的所有事项,股东行动所需的赞成票为亲自出席、通过远程通信(如适用)或由在会议上正式授权并有权就主题事项投票的受委代表的过半数股份的赞成票。(br}除董事选举外,股东行动所需的赞成票应为亲自出席、通过远程通信(如适用)或由其代表出席会议并有权就主题事项投票的所有事项)。
|
|
|
分配和分红
|
| |||
| Lemonade董事会可以宣布和支付Lemonade股本股票的股息。股息可以现金支付,也可以财产支付,也可以股票支付。Lemonade董事会可拨出任何可用于分红的资金,并可酌情取消任何该等储备,或拨作任何适当用途的储备。此类目的应包括但不限于使股息相等、维修或维护Lemonade的任何财产以及应付意外情况。 | | | 麦德迈董事会可以宣布和支付麦德迈股本股票的股息。股息可以现金支付,也可以财产支付,也可以股票支付。MetroMile董事会可从MetroMile任何可用于分红的资金中拨出一笔或多笔准备金用于任何正当用途,并可修改或废除该准备金。 | |
|
{BR}柠檬水{BR}
|
| |
Metromily
|
|
|
{BR}法定人数{BR}
|
| |||
| Lemonade附例规定,持有有权在大会上投票的已发行股份的大多数投票权的持有人(亲自出席、远程通讯(如适用)或经正式授权的代表出席)构成法定人数。 | | | Metromile附例规定,持有有权在大会上投票的已发行股份的大多数投票权的持有人(亲自出席、远程通讯(如适用)或经正式授权的代表出席)构成法定人数。 | |
|
记录日期
|
| |||
|
Lemonade董事会可以确定一个记录日期,以确定股东在该会议上的通知权或投票权等。
在确定有权获得任何股东大会或其任何延会的通知或在该会议上投票的股东的情况下,记录日期不能早于任何股东会议日期之前10天或60天以上,除非Lemonade董事会在确定该记录日期时决定会议日期或之前的较后日期为作出该决定的日期。
如果没有确定记录日期,确定有权在股东大会上通知和表决的股东的记录日期应为发出通知之日的前一天营业结束时,或者如果放弃通知,则为会议召开之日的前一天营业结束时。
|
| |
Metromile董事会可以确定一个记录日期,以确定股东在该会议上的通知权或投票权等。
在确定有权获得任何股东大会或其任何休会通知的股东或在该会议上投票的股东的情况下,记录日期不能早于任何股东会议日期之前10天或60天以上,除非为了确定有权投票的股东,米特迈尔董事会在确定该记录日期时决定,会议日期或该日期之前的较后日期应为作出该决定的日期。
如果没有确定记录日期,确定有权在股东大会上通知和表决的股东的记录日期应为发出通知之日的前一天营业结束时,或者如果放弃通知,则为会议召开之日的前一天营业结束时。
|
|
|
导向器数量
|
| |||
| Lemonade章程规定,Lemonade董事会的董事人数应完全由Lemonade董事会多数成员通过的决议决定。目前有七位柠檬水董事。 | | | 麦德迈章程规定,麦德迈董事会的董事人数应完全由麦德迈董事会多数成员通过的决议决定。目前有7名Metromile董事。 | |
|
董事选举
|
| |||
|
根据柠檬水章程,董事的任期为三年,分为三个级别,分别为I类、II类或III类。每类董事的选举是交错进行的,每年只有一类董事的任期届满,股东只投票选举该类别的董事。
根据柠檬水附例,在每次股东年会上,董事由亲自出席、远程通信(如果适用)或由在会议上正式授权并有权就选举投票的代表投票选出。
|
| |
根据Metromile章程,董事任期三年,分为三类,分别为I类、II类或III类。每类董事的选举是交错进行的,每年只有一类董事任期届满,股东只投票选举该类董事。
根据Metromile章程,在每次股东年会上,董事由亲自出席、远程通信(如果适用)或由在会议上正式授权并有权就选举投票的代表投票选出。
|
|
|
{BR}柠檬水{BR}
|
| |
Metromily
|
|
|
位董事。
增加授权董事人数或因死亡、辞职、取消资格、免职或其他原因造成的任何空缺所产生的新设立的董事职位,由当时在任的大多数董事(即使不足Lemonade董事会的法定人数)或由唯一剩余的董事投赞成票来填补。
|
| |
{BR}个导演。{BR}
由于授权董事人数的增加或因死亡、辞职、取消资格、免职或其他原因造成的任何空缺而产生的新设立的董事职位,由在任董事中的大多数人投赞成票(即使不足Metromile董事会的法定人数)或由唯一剩余的董事填补。
|
|
|
累计投票
|
| |||
| 柠檬水股东拥有累计投票权。 | | | Metromilar股东没有累计投票权。 | |
|
删除控制器
|
| |||
| Lemonade董事可通过持有Lemonade所有当时已发行股本的三分之二投票权的持有者以赞成票的方式罢免,该股东一般有权在董事选举中投票。(br}Lemonade董事可由持有当时所有已发行Lemonade股本三分之二投票权的股东以赞成票的理由免职。 | | | 有权在董事选举中投票的所有当时已发行的Metromile股本股票的多数投票权的持有者投赞成票的情况下,Metromilar董事可被免职。 | |
|
股东提名董事
|
| |||
|
Lemonade附例规定,遵守Lemonade附例所载通知规定的股东,在发出通知之日为记录在案的股东,并有权在股东年会上投票,可提名一名候选人进入Lemonade董事会参加该次会议的选举。该等通知规定,除其他事项外,股东须于上次股东周年大会日期前不少于90天及不超过120天,递交载有指定资料的任何该等提名通知。
Lemonade的章程中没有代理访问条款。
|
| |
麦德迈公司章程规定,遵守麦德龙公司章程规定的通知规定的股东,在发出通知之日是登记在册的股东,并有权在股东周年大会上投票,可提名一名候选人进入麦德龙董事会参加该会议的选举。这些通知要求除其他事项外,通常要求股东在前一年度股东大会日期的周年纪念日之前不少于90天,不超过120天,递交任何此类提名的通知,其中包含特定的信息。
Metromily的章程中没有代理访问条款。
|
|
|
股东提案
|
| |||
|
任何股东只要在发出Lemonade附例规定的书面通知时是记录在案的股东,有权在会议上投票,并符合Lemonade附例中规定的通知要求,就可以将业务适当地提交年度会议。
为及时起见,股东通知通常必须在上一年度股东年会一周年前不少于90天至不超过120天送达柠檬水秘书。
|
| |
任何股东只要在发出Metromile章程中规定的书面通知时是记录在案的股东,有权在会议上投票,并符合Metromile章程中规定的通知要求,就可以将业务适当地提交给年会。
为及时起见,股东通知通常必须在上一年度股东年会一周年前不少于90天至不超过120天送达Metromile秘书。
|
|
|
{BR}柠檬水{BR}
|
| |
Metromily
|
|
|
股东书面同意的行动
|
| |||
| Lemonade章程禁止股东通过书面同意或电子传输采取行动,并要求Lemonade股东采取的任何行动都必须在年度或特别股东大会上采取。 | | | 麦德迈宪章禁止股东通过书面同意或电子传输采取行动,并要求麦德迈股东采取的任何行动都必须在年度或特别股东大会上采取。 | |
|
特别股东大会
|
| |||
| 股东特别会议只能由Lemonade董事会主席、首席执行官、总裁、秘书或组成Lemonade董事会的全体董事中的多数人在两名董事的书面要求下召开。提交特别会议的唯一事项是会议通知中规定的事项。 | | | 股东特别会议只能由麦德迈董事会主席、麦德迈首席执行官或麦德迈尔董事会根据决议召开。提交特别会议的唯一事项是会议通知中规定的事项。 | |
|
股东大会通知
|
| |||
| 当股东被要求或被允许在会议上采取任何行动时,必须向他们发出通知,说明会议的地点(如有)、日期和时间、股东和受委代表可被视为亲自出席会议并在该会议上投票的远程通信方式(如有),以及(如属特别会议)召开会议的目的。通知必须在会议日期前不少于10天且不超过60天发出。 | | | 当股东被要求或被允许在会议上采取任何行动时,必须向他们发出通知,说明会议的地点、日期和时间,以及远程通信方式(如果有),通过这种方式,股东和委派股东可被视为亲自出席任何此类会议并投票。通知必须在会议日期前不少于10天且不超过60天发出。 | |
|
股东大会休会
|
| |||
| 当会议延期至另一时间或地点(如有)时,如股东及受委代表可被视为亲身出席该延会并于该延会上投票的时间、地点(如有)及远程通讯方式(如有)已在该会议上公布,则无须就该延会发出通知。在任何延期的会议上,Lemonade可以处理任何可能在原会议上处理的事务。 | | |
任何股东会议均可由召集会议的人或会议主席宣布休会,或由亲自出席的股份过半数投票权的持有人投票、远程通信(如适用)或由正式授权并有权在会议上投票的代表代表表决。
当会议延期到另一个时间或地点时,如果在休会的会议上宣布了时间和地点,则不需要通知;但如果休会超过30天或如果为休会确定了新的记录日期,则必须向任何有权在休会上投票的股东发出通知。在休会上,麦德龙可以处理任何可能在原会议上处理的事务。
|
|
|
{BR}柠檬水{BR}
|
| |
Metromily
|
|
|
董事个人责任限制
|
| |||
| Lemonade章程规定,任何Lemonade董事都不会因在DGCL允许的最大范围内违反其作为董事的受托责任而对Lemonade或其股东承担个人责任,但责任除外:(I)违反董事对本公司或其股东的忠诚义务,(Ii)不真诚的行为或不作为,或涉及故意不当行为或明知违法,(Iii)根据DGCL第174条, | | | 麦德迈章程规定,任何麦德迈董事都不会因在DGCL允许的最大范围内违反其作为董事的受托责任而对麦德迈或其股东承担个人赔偿责任。 | |
|
董事和高级管理人员的赔偿
|
| |||
|
Lemonade章程和章程规定,Lemonade将赔偿其董事和高级管理人员因其或其法定代表人是或曾经是公司董事或高级管理人员而遭受的一切责任和损失以及费用(包括律师费、判决、罚款或消费税),无论是民事、刑事、行政或调查程序,无论是当事人还是当事人,或被订立或威胁成为当事人,或以其他方式参与诉讼,无论是民事、刑事、行政或调查程序,都将向其赔偿所有责任、损失和费用(包括律师费、判决书、罚款和消费税),无论是民事诉讼、刑事诉讼、行政诉讼还是调查诉讼,都应赔偿该公司董事和高级管理人员的所有责任、损失和费用(包括律师费、判决书、罚款和消费税)。
柠檬水还有义务在适用法律不加禁止的最大限度内支付柠檬水任何高级管理人员或董事发生的费用(包括律师费),并可支付公司任何雇员或代理人在诉讼最终处置前为诉讼辩护而发生的费用;但在法律要求的范围内,只有在被补偿人收到偿还所有费用的承诺后,才能在诉讼最终处置之前支付此类费用。(Br)Lemonade也有义务在法律不禁止的范围内支付Lemonade任何高级管理人员或董事发生的费用(包括律师费),并可以支付公司任何员工或代理人在最终处置任何诉讼之前为诉讼辩护而发生的费用;但在法律要求的范围内,只有在被补偿人收到偿还所有费用的承诺后,才能在诉讼最终处置之前支付此类费用。
Metromile还与某些董事和高级管理人员签订了赔偿协议。除其他事项外,这些协议还赔偿Lemonade董事和高级管理人员的某些费用(包括律师费)、判决、罚款和和解付款,这些费用是与他们作为董事或高级管理人员诚信履行职责有关的。
|
| |
《麦德龙宪章》和《章程》规定,麦德龙公司的董事和高级管理人员如果曾经或现在是当事人,或因本人或其法定代表人是或曾经是公司董事或高级管理人员而成为或可能成为当事人或以其他方式参与诉讼,则应赔偿其本人所承担的一切责任和损失以及合理发生的费用(包括律师费)。
如果任何人曾经是或曾经是麦德迈公司的董事或高管,或现在或过去应麦德迈公司的要求担任另一公司、合伙企业、合资企业、信托公司或其他企业的董事或高管,则麦德迈公司也有义务向其预支任何董事或高管因此而受到威胁、待决或已完成的任何诉讼、诉讼或诉讼(无论是民事、刑事、行政或调查)的任何费用,或该人作为另一公司、合伙企业、合资企业、信托公司或其他企业的董事或高管的要求;但如该人恶意行事,或以该人不相信符合或不反对法团最佳利益的方式行事,则不得垫付任何款项。
Metromile还与某些董事和高管签订了赔偿协议。除其他事项外,这些协议还赔偿Metromile董事和高管的某些费用(包括律师费)、判决、罚款和和解款项,这些费用与他们作为董事或高管诚信履行职责有关。
|
|
|
{BR}柠檬水{BR}
|
| |
Metromily
|
|
|
清算时的权利
|
| |||
| Lemonade在清盘、解散或清盘时,在支付或拨备支付Lemonade的债务和其他负债后,在任何已发行的优先股或任何类别的股票的持有人(如果有)的权利(如有)的前提下,在Lemonade解散、清算或清盘时,在分配Lemonade资产方面,Lemonade普通股的持有人有权获得可用于分配Lemonade资产的剩余Lemonade资产 | | | 大都会的章程和章程没有规定清算时的股东权利。 | |
|
股权计划
|
| |||
| DGCL不包括明确验证股东权益计划的法定条款。然而,这样的计划通常得到了适用特拉华州法律的法院裁决的支持。Lemonade目前没有生效的股东权利计划。 | | | DGCL不包括明确验证股东权益计划的法定条款。然而,这样的计划通常得到了适用特拉华州法律的法院裁决的支持。Metromila目前没有生效的股东权利计划。 | |
|
某些INSU SPAC交易
|
| |||
|
《特拉华州公司条例》第203条一般禁止特拉华州公司与取得公司已发行有表决权股票超过15%但不到85%的“利益股东”进行商业合并,在该人成为“利益股东”之后的三年内(一般定义为:(A)与其关联公司和联营公司一起拥有或(B)是公司的关联公司或联营公司,并与此人的关联公司和联营公司一起在过去三年内的任何时间拥有,除非在该人成为有利害关系的股东之日之前,公司董事会批准了导致该股东成为有利害关系的股东的业务合并或交易,或者该业务合并得到了公司董事会的批准,并在股东大会上(且非经书面同意)以至少三分之二的非有利害关系股东拥有的公司已发行有表决权股票的赞成票批准了该企业合并,否则该公司董事会将批准该企业合并或导致该股东成为有利害关系的股东的交易,或者符合其他规定的例外情况。
Lemonade的章程明确规定,它不受DGCL第203条(或其任何后续条款)的管辖,并且
|
| | 《特拉华州公司条例》第203条一般禁止特拉华州公司与取得公司已发行有表决权股票超过15%但不到85%的“利益股东”进行商业合并,在该人成为“利益股东”之后的三年内(一般定义为:(A)与其关联公司和联营公司一起拥有或(B)是公司的关联公司或联营公司,并与此人的关联公司和联营公司一起在过去三年内的任何时间拥有,除非在该人成为有利害关系的股东之日之前,公司董事会批准了导致该股东成为有利害关系的股东的业务合并或交易,或者该业务合并得到了公司董事会的批准,并在股东大会上(且非经书面同意)以至少三分之二的非有利害关系股东拥有的公司已发行有表决权股票的赞成票批准了该企业合并,否则该公司董事会将批准该企业合并或导致该股东成为有利害关系的股东的交易,或者符合其他规定的例外情况。DGCL允许公司的公司注册证书包含明确选择不受第203条管辖的条款,但Metromilet宪章并未选择不受第203条的约束。 | |
|
{BR}柠檬水{BR}
|
| |
Metromily
|
|
| 第203条所载的限制应在紧接下列两个条件同时存在(如果有的话)之后才适用:(A)第203条按其条款适用于法律要求的Lemonade;以及(B)Daniel Schreiber和Shai Wininger没有实益拥有Lemonade股本股份,该股份至少占Lemonade当时所有已发行股本的投票权的15%(15%),此后,如果且符合下列条件,Lemonade应受第203条的管辖;以及(B)Daniel Schreiber和Shai Wininger不实益拥有Lemonade股本中至少15%(15%)的投票权,此后Lemonade应受第203条的管辖虽然DGCL允许特拉华州公司的公司注册证书对合并、合并或出售公司的几乎所有资产提供比上述投票更多的投票权,但Lemonade宪章并不需要更多的投票权。 | | | 虽然DGCL允许特拉华州一家公司的公司注册证书对公司几乎所有资产的合并、合并或出售提供比上述投票更多的投票权,但Metromile宪章并不需要更多的投票权。 | |
受益所有者名称(>5%)
|
| |
柠檬水股票
普通股 拥有 |
| |
占总数的百分比
出色的 {BR}柠檬水常见{BR} 库存(%)(1) |
| ||||||
5%的股东 | | | | | | | | | | | | | |
软银集团资本有限公司(1)
|
| | | | 11,983,384 | | | | | | 19.4% | | |
Baillie Gifford&;Co(2)
|
| | | | 3,282,302 | | | | | | 5.3% | | |
董事和高管 | | | | | | | | | | | | | |
丹尼尔·施赖伯(3){BR}
|
| | | | 14,683,543 | | | | | | 23.8% | | |
Shai Wininger(4){BR}
|
| | | | 15,367,043 | | | | | | 24.9% | | |
Tim Bixby(5){BR}
|
| | | | 382,150 | | | | | | * | | |
约翰·彼得斯(6){BR}
|
| | | | 188,787 | | | | | | * | | |
豪尔赫·埃斯皮内尔(7)
|
| | | | 230,000 | | | | | | * | | |
{BR}阿迪娜·埃克斯坦(8){BR}
|
| | | | 38,750 | | | | | | * | | |
乔尔·卡特勒(9){BR}
|
| | | | 1,519,590 | | | | | | 2.5% | | |
迈克尔·艾森伯格(10岁)
|
| | | | 1,829,446 | | | | | | 3.0% | | |
Silvija Martincevic
|
| | | | — | | | | | | * | | |
伊琳娜·诺沃塞尔斯基
|
| | | | — | | | | | | * | | |
Mwama Nyatta(11)
|
| | | | 11,983,384 | | | | | | 19.4% | | |
Caryn Seidman-Becker(12)
|
| | | | 96,875 | | | | | | * | | |
全体高管和董事(11人)(13人)
|
| | | | 22,352,800 | | | | | | 36.3% | | |
受益人姓名(>5%)(1)
|
| |
股份
Metromily 普通股 拥有 |
| |
占总数的百分比
出色的 Metromily 普通股(%) |
| ||||||
5%的股东 | | | | | | | | | | | | | |
中国太平洋财产保险股份有限公司(2)
|
| | | | 13,694,416 | | | | | | 10.6% | | |
New Enterprise Associates 13,L.P.(3)
|
| | | | 10,451,259 | | | | | | 8.1% | | |
{BR}Miller Value Partner,LLC(4){BR}
|
| | | | 8,003,265 | | | | | | 6.2% | | |
先锋集团股份有限公司(5)
|
| | | | 7,568,668 | | | | | | 5.9% | | |
隶属于哈德逊结构性资本管理有限公司的实体(6)
|
| | | | 7,666,839 | | | | | | 6.0% | | |
附属于Index Ventures的实体(7)
|
| | | | 7,201,738 | | | | | | 5.6% | | |
Magnetar Financial LLC(8)
|
| | | | 6,802,234 | | | | | | 5.3% | | |
董事和高管 | | | | | | | | | | | | | |
大卫·弗里德伯格(9){BR}
|
| | | | 4,190,978 | | | | | | 3.2% | | |
丹·普雷斯顿(10岁){BR}
|
| | | | 2,225,603 | | | | | | 1.7% | | |
{BR}Paw Andersen(11){BR}
|
| | | | 516,432 | | | | | | * | | |
科林·布莱恩特
|
| | | | — | | | | | | — | | |
Vikas单线程(6)
|
| | | | 7,666,839 | | | | | | 6.0% | | |
瑞安·格雷夫斯(12岁)
|
| | | | 3,551,267 | | | | | | 2.8% | | |
桑德拉·克拉克{BR}
|
| | | | — | | | | | | — | | |
约翰·巴特勒。
|
| | | | 117,500 | | | | | | * | | |
马克·冈德克(13){BR}
|
| | | | 116,975 | | | | | | * | | |
董事和高管(共12人)(14人)
|
| | | | 18,877,706 | | | | | | 14.3% | | |
| 柠檬水公司(Lemonade,Inc.) | | | | |
|
独立注册会计师事务所报告
|
| |
F-2
|
|
|
截至2021年9月30日和2020年12月31日未经审计的合并资产负债表
|
| |
F-3
|
|
|
截至2021年9月30日的三个月和截至2021年9月30日的九个月的未经审计的合并经营和全面亏损报表
|
| |
F-4
|
|
|
未经审计的可转换优先股和股东权益(亏损)简明合并变动表
|
| |
F-5
|
|
|
截至2021年和2020年9月30日的9个月未经审计的现金流量简并报表
|
| |
F-7
|
|
|
未经审计的简明合并财务报表附注
|
| |
F-8
|
|
|
截至2020年12月31日和2019年12月31日的合并资产负债表
|
| |
F-22
|
|
|
截至2020年12月31日、2019年12月31日和2018年12月31日的年度综合经营和全面亏损报表
|
| |
F-23
|
|
|
截至2020年12月31日、2019年12月31日和2018年12月31日的可转换优先股和股东权益(赤字)合并报表
|
| |
F-24
|
|
|
截至2020年12月31日、2019年12月31日和2018年12月31日的年度现金流量合并报表
|
| |
F-26
|
|
|
合并财务报表附注
|
| |
F-27
|
|
| [BR}Metro,Inc.{BR}{BR} | | | | |
|
独立注册会计师事务所报告
|
| |
F-89
|
|
|
截至2021年9月30日和2020年12月31日的未经审计的合并资产负债表
|
| |
F-60
|
|
|
截至2021年9月30日的三个月和截至2021年9月30日的九个月的未经审计的综合经营报表
|
| |
F-61
|
|
|
截至2021年9月30日的三个月和截至2021年9月30日的九个月的未经审计的综合全面亏损报表
|
| |
F-62
|
|
|
未经审计的可转换优先股和股东(亏损)股权合并报表
|
| |
F-63
|
|
|
截至2021年9月30日和2020年9月30日的9个月未经审计的现金流量表
|
| |
F-64
|
|
|
未经审计的简明合并财务报表附注
|
| |
F-66
|
|
|
截至2020年12月31日和2019年12月31日的合并资产负债表
|
| |
F-90
|
|
|
截至2020年12月31日和2019年12月31日的年度合并营业报表
|
| |
F-91
|
|
|
截至2020年12月31日和2019年12月31日的年度综合全面亏损报表
|
| |
F-92
|
|
|
可转换优先股与股东亏损合并报表
|
| |
F-93
|
|
|
截至2020年12月31日和2019年12月31日的年度现金流量合并报表
|
| |
F-94
|
|
|
合并财务报表附注
|
| |
F-96
|
|
| | |
截至
|
| |||||||||
| | |
9月30日,{BR}
2021 |
| |
12月31日
2020 |
| ||||||
| | |
(未审核)
|
| | | | | | | |||
资产 | | | | | | | | | | | | | |
投资
|
| | | | | | | | | | | | |
可供出售的固定到期日,按公允价值计算(截至2021年9月30日和2020年12月31日的摊销成本分别为6.986亿美元和640万美元)
|
| | | $ | 697.6 | | | | | $ | 6.6 | | |
短期投资(成本:1.075亿美元)
|
| | | | 107.5 | | | | | | — | | |
总投资
|
| | | | 805.1 | | | | | | 6.6 | | |
现金、现金等价物和限制性现金
|
| | | | 319.6 | | | | | | 571.4 | | |
截至2021年9月30日和2020年12月31日,扣除坏账准备后的应收保费净额分别为100万美元和50万美元
|
| | | | 129.2 | | | | | | 86.1 | | |
可收回的再保险
|
| | | | 70.8 | | | | | | 49.0 | | |
预缴再保险费
|
| | | | 150.2 | | | | | | 91.3 | | |
延期收购成本
|
| | | | 6.0 | | | | | | 3.5 | | |
财产和设备,净额
|
| | | | 10.8 | | | | | | 5.7 | | |
无形资产
|
| | | | 0.6 | | | | | | 0.6 | | |
其他资产
|
| | | | 29.4 | | | | | | 14.5 | | |
总资产
|
| | | $ | 1,521.7 | | | | | $ | 828.7 | | |
负债和股东权益 | | | | | | | | | | | | | |
未付亏损和亏损调整费用
|
| | | $ | 74.0 | | | | | $ | 46.3 | | |
未赚取保费
|
| | | | 203.2 | | | | | | 123.8 | | |
应付贸易
|
| | | | 3.0 | | | | | | 1.4 | | |
为再保险条约持有的资金
|
| | | | 97.1 | | | | | | 62.1 | | |
延期让渡佣金
|
| | | | 36.1 | | | | | | 22.4 | | |
割让应付保费
|
| | | | 24.8 | | | | | | 13.0 | | |
其他负债和应计费用
|
| | | | 35.5 | | | | | | 18.7 | | |
总负债
|
| | | | 473.7 | | | | | | 287.7 | | |
承付款和或有事项(附注14) | | | | | | | | | | | | | |
股东权益 | | | | | | | | | | | | | |
普通股,面值0.00001美元,授权股份200,000,000股;截至2021年9月30日和2020年12月31日,分别发行和发行了61,615,624股和56,774,294股
|
| | | | — | | | | | | — | | |
新增实收资本
|
| | | | 1,539.5 | | | | | | 859.8 | | |
累计亏损
|
| | | | (491.6) | | | | | | (320.6) | | |
累计其他综合收益
|
| | | | 0.1 | | | | | | 1.8 | | |
股东权益总额
|
| | | | 1,048.0 | | | | | | 541.0 | | |
总负债和股东权益
|
| | | $ | 1,521.7 | | | | | $ | 828.7 | | |
| | |
截止三个月
9月30日,{BR} |
| |
截至9个月
9月30日,{BR} |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
回来吧。 | | | | | | | | | | | | | | | | | | | | | | | | | |
净赚取保费
|
| | | $ | 21.5 | | | | | $ | 10.5 | | | | | $ | 51.6 | | | | | $ | 65.0 | | |
让渡佣金收入
|
| | | | 12.3 | | | | | | 7.0 | | | | | | 31.9 | | | | | | 7.4 | | |
净投资收益
|
| | | | 0.6 | | | | | | 0.2 | | | | | | 1.0 | | | | | | 1.3 | | |
佣金和其他收入
|
| | | | 1.3 | | | | | | 0.1 | | | | | | 2.9 | | | | | | 0.2 | | |
总收入
|
| | | | 35.7 | | | | | | 17.8 | | | | | | 87.4 | | | | | | 73.9 | | |
费用 | | | | | | | | | | | | | | | | | | | | | | | | | |
亏损和亏损调整费用,净额
|
| | | | 17.5 | | | | | | 6.7 | | | | | | 47.0 | | | | | | 45.4 | | |
其他保险费
|
| | | | 6.3 | | | | | | 3.5 | | | | | | 16.3 | | | | | | 10.8 | | |
销售和营销
|
| | | | 42.2 | | | | | | 22.2 | | | | | | 104.4 | | | | | | 57.5 | | |
技术开发
|
| | | | 14.3 | | | | | | 5.3 | | | | | | 35.4 | | | | | | 13.0 | | |
一般和行政
|
| | | | 19.6 | | | | | | 10.6 | | | | | | 49.5 | | | | | | 34.6 | | |
总费用
|
| | | | 99.9 | | | | | | 48.3 | | | | | | 252.6 | | | | | | 161.3 | | |
所得税前亏损
|
| | | | (64.2) | | | | | | (30.5) | | | | | | (165.2) | | | | | | (87.4) | | |
所得税费用
|
| | | | 2.2 | | | | | | 0.4 | | | | | | 5.8 | | | | | | 1.0 | | |
净亏损
|
| | | $ | (66.4) | | | | | $ | (30.9) | | | | | $ | (171.0) | | | | | $ | (88.4) | | |
其他综合收益,税后净额 | | | | | | | | | | | | | | | | | | | | | | | | | |
投资未实现(亏损)收益
|
| | | | (0.8) | | | | | | 0.4 | | | | | | (1.2) | | | | | | 0.6 | | |
外币折算调整
|
| | | | — | | | | | | — | | | | | | (0.5) | | | | | | — | | |
全面亏损
|
| | | $ | (67.2) | | | | | $ | (30.5) | | | | | $ | (172.7) | | | | | $ | (87.8) | | |
共享日期:{BR}的{BR} | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股股东 - Basic和摊薄后每股净亏损
|
| | | $ | (1.08) | | | | | $ | (0.57) | | | | | $ | (2.80) | | | | | $ | (3.41) | | |
加权平均已发行普通股 - 基本和稀释
|
| | | | 61,580,145 | | | | | | 53,997,315 | | | | | | 61,086,238 | | | | | | 25,935,362 | | |
| | |
可转换优先股
|
| | |
普通股
|
| |
其他
实收资本 |
| |
累计
{BR}赤字{BR} |
| |
累计
其他 综合 收入 |
| |
合计
股东的 股权(赤字) |
| ||||||||||||||||||||||||||||||
|
个共享
|
| |
金额
|
| | |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||||||||||
截至2020年12月31日的余额
|
| | | | — | | | | | $ | — | | | | | | | 56,774,294 | | | | | $ | — | | | | | $ | 859.8 | | | | | $ | (320.6) | | | | | $ | 1.8 | | | | | | 541.0 | | |
在后续发行结束时发行普通股,扣除承销折扣和佣金以及2280万美元的发行成本
|
| | | | — | | | | | | — | | | | | | | 4,018,647 | | | | | | — | | | | | | 640.3 | | | | | | — | | | | | | — | | | | | | 640.3 | | |
行使股票期权
|
| | | | — | | | | | | — | | | | | | | 577,162 | | | | | | — | | | | | | 6.1 | | | | | | — | | | | | | — | | | | | | 6.1 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 6.1 | | | | | | — | | | | | | — | | | | | | 6.1 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (49.0) | | | | | | — | | | | | | (49.0) | | |
其他综合亏损
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (0.8) | | | | | | (0.8) | | |
截至2021年3月31日的余额
|
| | | | — | | | | | $ | — | | | | | | | 61,370,103 | | | | | $ | — | | | | | $ | 1,512.3 | | | | | $ | (369.6) | | | | | $ | 1.0 | | | | | $ | 1,143.7 | | |
行使股票期权
|
| | | | — | | | | | | — | | | | | | | 162,024 | | | | | | — | | | | | | 1.7 | | | | | | — | | | | | | — | | | | | | 1.7 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 11.9 | | | | | | — | | | | | | — | | | | | | 11.9 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (55.6) | | | | | | — | | | | | | (55.6) | | |
其他综合亏损
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (0.1) | | | | | | (0.1) | | |
截至2021年6月30日的余额
|
| | | | — | | | | | $ | — | | | | | | | 61,532,127 | | | | | $ | — | | | | | $ | 1,525.9 | | | | | $ | (425.2) | | | | | $ | 0.9 | | | | | $ | 1,101.6 | | |
股票期权的行使和限制性股票单位的分配
|
| | | | — | | | | | | — | | | | | | | 83,497 | | | | | | — | | | | | | 0.9 | | | | | | — | | | | | | — | | | | | | 0.9 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 12.7 | | | | | | — | | | | | | — | | | | | | 12.7 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (66.4) | | | | | | — | | | | | | (66.4) | | |
其他综合亏损
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (0.8) | | | | | | (0.8) | | |
截至2021年9月30日的余额
|
| | | | — | | | | | $ | — | | | | | | | 61,615,624 | | | | | $ | — | | | | | $ | 1,539.5 | | | | | $ | (491.6) | | | | | $ | 0.1 | | | | | $ | 1,048.0 | | |
| | |
可转换优先股
|
| | |
普通股
|
| |
其他
实收资本 |
| |
累计
{BR}赤字{BR} |
| |
累计
其他 综合 收入 |
| |
合计
股东的 股权(赤字) |
| ||||||||||||||||||||||||||||||
|
个共享
|
| |
金额
|
| | |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||||||||||
截至2019年12月31日的余额
|
| | | | 31,557,107 | | | | | $ | 480.2 | | | | | | | 11,271,228 | | | | | $ | — | | | | | $ | 15.7 | | | | | $ | (198.3) | | | | | $ | 0.1 | | | | | $ | (182.5) | | |
行使股票期权
|
| | | | — | | | | | | — | | | | | | | 54,374 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 2.2 | | | | | | — | | | | | | — | | | | | | 2.2 | | |
向柠檬水基金会捐款
|
| | | | — | | | | | | — | | | | | | | 500,000 | | | | | | — | | | | | | 12.2 | | | | | | — | | | | | | — | | | | | | 12.2 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (36.5) | | | | | | — | | | | | | (36.5) | | |
其他综合收益
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
截至2020年3月31日的余额
|
| | | | 31,557,107 | | | | | $ | 480.2 | | | | | | | 11,825,602 | | | | | $ | — | | | | | $ | 30.1 | | | | | $ | (234.8) | | | | | $ | 0.1 | | | | | $ | (204.6) | | |
行使股票期权
|
| | | | — | | | | | | — | | | | | | | 30,562 | | | | | | — | | | | | | 0.1 | | | | | | — | | | | | | — | | | | | | 0.1 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 2.4 | | | | | | — | | | | | | — | | | | | | 2.4 | | |
还款即放股
|
| | | | — | | | | | | — | | | | | | | 513,537 | | | | | | — | | | | | | 1.3 | | | | | | — | | | | | | — | | | | | | 1.3 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (21.0) | | | | | | — | | | | | | (21.0) | | |
其他综合收益
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.2 | | | | | | 0.2 | | |
截至2020年6月30日的余额
|
| | | | 31,557,107 | | | | | $ | 480.2 | | | | | | | 12,369,701 | | | | | $ | — | | | | | $ | 33.9 | | | | | $ | (255.8) | | | | | $ | 0.3 | | | | | $ | (221.6) | | |
转换可兑换优先选项
成交时股票转普通股 首次公开发行(IPO)的 |
| | | | (31,557,107) | | | | | | (480.2) | | | | | | | 31,557,107 | | | | | | — | | | | | | 480.2 | | | | | | — | | | | | | — | | | | | | 480.2 | | |
成交时发行普通股
IPO,扣除发行成本和 2890万美元的承销费 |
| | | | — | | | | | | — | | | | | | | 12,650,000 | | | | | | — | | | | | | 338.0 | | | | | | — | | | | | | — | | | | | | 338.0 | | |
行使股票期权
|
| | | | — | | | | | | — | | | | | | | 7,221 | | | | | | — | | | | | | 0.2 | | | | | | — | | | | | | — | | | | | | 0.2 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 2.7 | | | | | | — | | | | | | — | | | | | | 2.7 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (30.9) | | | | | | — | | | | | | (30.9) | | |
其他综合收益
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.4 | | | | | | 0.4 | | |
截至2020年9月30日的余额
|
| | | | — | | | | | $ | — | | | | | | | 56,584,029 | | | | | $ | — | | | | | $ | 855.0 | | | | | $ | (286.7) | | | | | $ | 0.7 | | | | | $ | 569.0 | | |
| | |
9月30日,{BR} |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
净亏损
|
| | | $ | (171.0) | | | | | $ | (88.4) | | |
调整以调整净亏损与经营活动中使用的净现金: | | | | | | | | | | | | | |
折旧
|
| | | | 2.5 | | | | | | 1.1 | | |
股票薪酬
|
| | | | 30.7 | | | | | | 7.3 | | |
债券折价摊销
|
| | | | (1.5) | | | | | | (0.4) | | |
坏账准备
|
| | | | 3.8 | | | | | | 1.4 | | |
向柠檬水基金会捐赠普通股
|
| | | | — | | | | | | 12.2 | | |
经营性资产和负债变动:
|
| | | | | | | | | | | | |
应收保费
|
| | | | (46.9) | | | | | | (30.1) | | |
可收回的再保险
|
| | | | (21.8) | | | | | | (21.9) | | |
预缴再保险费
|
| | | | (58.9) | | | | | | (85.2) | | |
延期收购成本
|
| | | | (2.5) | | | | | | (1.5) | | |
其他资产
|
| | | | (15.0) | | | | | | (11.4) | | |
未付亏损和亏损调整费用
|
| | | | 27.7 | | | | | | 11.5 | | |
未赚取保费
|
| | | | 79.4 | | | | | | 47.3 | | |
应付贸易
|
| | | | 1.6 | | | | | | 0.3 | | |
为再保险条约持有的资金
|
| | | | 35.0 | | | | | | 52.4 | | |
延期让渡佣金
|
| | | | 13.7 | | | | | | 20.9 | | |
割让应付保费
|
| | | | 11.8 | | | | | | 14.0 | | |
其他负债和应计费用
|
| | | | 16.7 | | | | | | (0.5) | | |
经营活动使用的净现金
|
| | | | (94.7) | | | | | | (71.0) | | |
投资活动现金流: | | | | | | | | | | | | | |
出售或到期的短期投资收益
|
| | | | — | | | | | | 55.0 | | |
出售或到期债券的收益
|
| | | | 7.9 | | | | | | 2.2 | | |
收购的短期投资成本
|
| | | | (107.5) | | | | | | (14.9) | | |
购入债券成本
|
| | | | (700.1) | | | | | | (2.9) | | |
购置房产和设备
|
| | | | (7.4) | | | | | | (3.1) | | |
投资活动提供的净现金(用于)
|
| | | | (807.1) | | | | | | 36.3 | | |
融资活动现金流: | | | | | | | | | | | | | |
首次公开发行(IPO)和后续发行(不包括承销)的收益
折扣、佣金和产品成本 |
| | | | 640.3 | | | | | | 338.0 | | |
还款时股票发行收益
|
| | | | — | | | | | | 1.3 | | |
股票演练收益
|
| | | | 8.7 | | | | | | 0.3 | | |
融资活动提供的净现金
|
| | | | 649.0 | | | | | | 339.6 | | |
汇率变动对现金、现金等价物和限制性现金的影响
|
| | | | 1.0 | | | | | | 0.5 | | |
现金、现金等价物和限制性现金净(减)增
|
| | | | (251.8) | | | | | | 305.4 | | |
期初现金、现金等价物和限制性现金
|
| | | | 571.4 | | | | | | 270.3 | | |
期末现金、现金等价物和限制性现金
|
| | | $ | 319.6 | | | | | $ | 575.7 | | |
补充披露现金流信息: | | | | | | | | | | | | | |
缴纳所得税的现金
|
| | | $ | 2.1 | | | | | $ | 1.1 | | |
| | |
9月30日,{BR}
2021 |
| |
12月31日
2020 |
| ||||||
现金和现金等价物
|
| | | $ | 319.4 | | | | | $ | 570.8 | | |
受限现金
|
| | | | 0.2 | | | | | | 0.6 | | |
现金总额、现金等价物和限制性现金
|
| | | $ | 319.6 | | | | | $ | 571.4 | | |
| | |
成本或
摊销 成本 |
| |
{BR}毛收入{BR}
未实现 |
| |
{BR}公平{BR}
值 |
| |||||||||||||||
|
奖金
|
| |
亏损
|
| ||||||||||||||||||||
{BR}2021年9月30日{BR} | | | | | | | | | | | | | | | | | | | | | | | | | |
公司债务证券
|
| | | $ | 588.0 | | | | | $ | — | | | | | $ | (0.9) | | | | | $ | 587.1 | | |
美国政府义务
|
| | | | 110.0 | | | | | | 0.1 | | | | | | (0.2) | | | | | | 109.9 | | |
{BR}市政证券{BR}
|
| | | | 0.6 | | | | | | — | | | | | | — | | | | | | 0.6 | | |
合计
|
| | | $ | 698.6 | | | | | $ | 0.1 | | | | | $ | (1.1) | | | | | $ | 697.6 | | |
2020年12月31日 | | | | | | | | | | | | | | | | | | | | | | | | | |
公司债务证券
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
美国政府义务
|
| | | | 6.4 | | | | | | 0.2 | | | | | | — | | | | | | 6.6 | | |
{BR}市政证券{BR}
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
合计
|
| | | $ | 6.4 | | | | | $ | 0.2 | | | | | $ | — | | | | | $ | 6.6 | | |
| | |
{BR}2021年9月30日{BR}
|
| |||||||||
| | |
成本或
摊销 成本 |
| |
{BR}公允价值{BR}
|
| ||||||
一年或更短时间内到期
|
| | | $ | 31.0 | | | | | $ | 31.0 | | |
一年至五年后到期
|
| | | | 667.6 | | | | | | 666.6 | | |
五年至十年后到期
|
| | | | — | | | | | | — | | |
十年后到期
|
| | | | — | | | | | | — | | |
合计
|
| | | $ | 698.6 | | | | | $ | 697.6 | | |
| | |
截止三个月
9月30日,{BR} |
| |
9月30日,{BR} |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
现金和现金等价物的利息
|
| | | $ | 0.1 | | | | | $ | 0.1 | | | | | $ | 0.4 | | | | | $ | 0.9 | | |
固定期限
|
| | | | 0.6 | | | | | | 0.1 | | | | | | 0.7 | | | | | | 0.1 | | |
短期投资
|
| | | | — | | | | | | — | | | | | | — | | | | | | 0.3 | | |
| | | | | 0.7 | | | | | $ | 0.2 | | | | | | 1.1 | | | | | | 1.3 | | |
投资费用
|
| | | | 0.1 | | | | | | — | | | | | | 0.1 | | | | | | — | | |
净投资收益
|
| | | $ | 0.6 | | | | | $ | 0.2 | | | | | $ | 1.0 | | | | | $ | 1.3 | | |
| | |
不到12个月
|
| |
12个月或更长时间
|
| |
合计
|
| |||||||||||||||||||||||||||
| | |
{BR}公允价值{BR}
|
| |
毛收入
未实现 亏损 |
| |
{BR}公允价值{BR}
|
| |
毛收入
未实现 亏损 |
| |
{BR}公允价值{BR}
|
| |
毛收入
未实现 亏损 |
| ||||||||||||||||||
{BR}2021年9月30日{BR} | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
公司债务证券
|
| | | $ | 504.8 | | | | | $ | (0.9) | | | | | $ | — | | | | | $ | — | | | | | $ | 504.8 | | | | | $ | (0.9) | | |
美国政府义务
|
| | | | 103.9 | | | | | | (0.2) | | | | | | — | | | | | | — | | | | | | 103.9 | | | | | | (0.2) | | |
{BR}市政证券{BR}
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
合计
|
| | | $ | 608.7 | | | | | $ | (1.1) | | | | | $ | — | | | | | $ | — | | | | | $ | 608.7 | | | | | $ | (1.1) | | |
| | |
不到12个月
|
| |
12个月或更长时间
|
| |
合计
|
| |||||||||||||||||||||||||||
| | |
{BR}公允价值{BR}
|
| |
毛收入
未实现 亏损 |
| |
{BR}公允价值{BR}
|
| |
毛收入
未实现 亏损 |
| |
{BR}公允价值{BR}
|
| |
毛收入
未实现 亏损 |
| ||||||||||||||||||
2020年12月31日 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
公司债务证券
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
美国政府义务
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
{BR}市政证券{BR}
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
合计
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | |
{BR}2021年9月30日{BR}
|
| |||||||||||||||||||||
| | |
1级
|
| |
2级
|
| |
3级
|
| |
合计
|
| ||||||||||||
资产: | | | | | | | | | | | | | | | | | | | | | | | | | |
公司债务证券
|
| | | $ | — | | | | | $ | 587.1 | | | | | $ | — | | | | | $ | 587.1 | | |
美国政府义务
|
| | | | — | | | | | | 109.9 | | | | | | — | | | | | | 109.9 | | |
{BR}市政证券{BR}
|
| | | | — | | | | | | 0.6 | | | | | | — | | | | | | 0.6 | | |
固定期限
|
| | | | — | | | | | $ | 697.6 | | | | | | — | | | | | $ | 697.6 | | |
短期投资
|
| | | | — | | | | | | 107.5 | | | | | | — | | | | | | 107.5 | | |
合计
|
| | | $ | — | | | | | $ | 805.1 | | | | | $ | — | | | | | $ | 805.1 | | |
| | |
2020年12月31日
|
| |||||||||||||||||||||
| | |
1级
|
| |
2级
|
| |
3级
|
| |
合计
|
| ||||||||||||
资产: | | | | | | | | | | | | | | | | | | | | | | | | | |
公司债务证券
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
美国政府义务
|
| | | | — | | | | | | 6.6 | | | | | | — | | | | | | 6.6 | | |
{BR}市政证券{BR}
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
固定期限
|
| | | | — | | | | | | 6.6 | | | | | | — | | | | | | 6.6 | | |
短期投资
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
合计
|
| | | $ | — | | | | | $ | 6.6 | | | | | $ | — | | | | | $ | 6.6 | | |
| | |
截至9个月
9月30日,{BR} |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
期初未付损失和LAE
|
| | | $ | 46.3 | | | | | $ | 28.2 | | |
少:第(1)期初可收回的再保险
|
| | | | 36.3 | | | | | | 18.5 | | |
期初净未偿损失和LAE
|
| | | | 10.0 | | | | | | 9.7 | | |
新增:已发生损失和再保险净额,与: | | | | | | | | | | | | | |
本年度
|
| | | | 47.3 | | | | | | 44.1 | | |
前几年
|
| | | | (0.3) | | | | | | 1.3 | | |
已发生的总费用
|
| | | | 47.0 | | | | | | 45.4 | | |
扣除:已支付损失和再保险净额,与: | | | | | | | | | | | | | |
本年度
|
| | | | 32.3 | | | | | | 36.4 | | |
前几年
|
| | | | 6.3 | | | | | | 11.0 | | |
支付总额
|
| | | | 38.6 | | | | | | 47.4 | | |
期末未付损失和LAE(扣除可追回的再保险后的净额)
|
| | | | 18.4 | | | | | | 7.7 | | |
期末可收回的再保险(1)
|
| | | | 55.6 | | | | | | 32.0 | | |
期末未付损失和LAE,即可追回的再保险总额
|
| | | $ | 74.0 | | | | | $ | 39.7 | | |
| | |
9月30日,{BR}
2021 |
| |
12月31日
2020 |
| ||||||
累计广告费
|
| | | $ | 9.9 | | | | | $ | 6.8 | | |
有价证券应付
|
| | | | 4.6 | | | | | | — | | |
应付保费税
|
| | | | 4.3 | | | | | | 3.2 | | |
应付员工补偿
|
| | | | 4.2 | | | | | | 3.7 | | |
应付所得税
|
| | | | 3.9 | | | | | | 0.3 | | |
预付保险费
|
| | | | 2.7 | | | | | | — | | |
累计专业费用
|
| | | | 2.7 | | | | | | 2.6 | | |
*
|
| | | | 0.2 | | | | | | 0.2 | | |
其他应付款
|
| | | | 3.0 | | | | | | 1.9 | | |
其他负债和应计费用合计
|
| | | $ | 35.5 | | | | | $ | 18.7 | | |
| | |
截至9个月
9月30日,{BR} |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
加权平均预期期限(年)
|
| | | | 6.1 | | | | | | 6.1 | | |
无风险利率
|
| | | | 1.3% | | | | | | 0.8% | | |
波动性
|
| | | | 49% | | | | | | 40% | | |
预期股息收益率
|
| | | | 0% | | | | | | 0% | | |
| | |
数量
选项 |
| |
加权-
{BR}平均{BR} 练习 价格 |
| |
加权-
{BR}平均{BR} 剩余 {BR}合同{BR} 期限(年) |
| |
{BR}聚合{BR}
内在价值 |
| ||||||||||||
截至2020年12月31日的未偿还金额
|
| | | | 4,944,711 | | | | | $ | 20.50 | | | | | | 8.30 | | | | | $ | 506.58 | | |
已批准
|
| | | | 2,319,085 | | | | | | 91.13 | | | | | | | | | | | | | | |
锻炼
|
| | | | (810,575) | | | | | | 10.68 | | | | | | | | | | | | | | |
取消
|
| | | | (420,423) | | | | | | 49.50 | | | | | | | | | | | | | | |
截至2021年9月30日的未偿还金额
|
| | | | 6,032,798 | | | | | $ | 46.58 | | | | | | 8.38 | | | | | $ | 177.06 | | |
截至2021年9月30日可行使的期权
|
| | | | 1,953,806 | | | | | $ | 15.52 | | | | | | 7.21 | | | | | $ | 101.42 | | |
截至2021年9月30日未授予的期权
|
| | | | 4,078,992 | | | | | $ | 61.45 | | | | | | 8.94 | | | | | $ | 75.64 | | |
| | |
数量
个共享 |
| |
授予日期
{BR}公允价值{BR} |
| ||||||
截至2020年12月31日的未偿还金额
|
| | | | — | | | | | $ | — | | |
已批准
|
| | | | 144,254 | | | | | | 109.50 | | |
归属
|
| | | | (12,108) | | | | | | 159.02 | | |
取消
|
| | | | (1,905) | | | | | | 157.76 | | |
截至2021年9月30日的未偿还金额
|
| | | | 130,241 | | | | | $ | 104.19 | | |
| | |
截止三个月
9月30日,{BR} |
| |
9月30日,{BR} |
| ||||||||||||||||||
|
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||||
亏损和亏损调整费用,净额
|
| | | $ | 0.3 | | | | | $ | 0.1 | | | | | $ | 1.0 | | | | | $ | 0.2 | | |
其他保险费
|
| | | | 0.4 | | | | | | 0.1 | | | | | | 0.8 | | | | | | 0.5 | | |
销售和营销
|
| | | | 1.4 | | | | | | 0.8 | | | | | | 3.8 | | | | | | 2.1 | | |
技术开发
|
| | | | 5.3 | | | | | | 0.8 | | | | | | 12.8 | | | | | | 2.1 | | |
一般和行政
|
| | | | 5.3 | | | | | | 0.9 | | | | | | 12.3 | | | | | | 2.4 | | |
股票薪酬总费用
|
| | | $ | 12.7 | | | | | $ | 2.7 | | | | | $ | 30.7 | | | | | $ | 7.3 | | |
| | |
截止三个月
9月30日,{BR} |
| |
截至9个月
9月30日,{BR} |
| ||||||||||||||||||
|
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||||
股票期权
|
| | | $ | 12.0 | | | | | $ | 2.7 | | | | | $ | 28.0 | | | | | $ | 7.3 | | |
{BR}个RSU{BR}
|
| | | | 0.7 | | | | | | — | | | | | | 2.7 | | | | | | — | | |
股票薪酬总费用
|
| | | $ | 12.7 | | | | | $ | 2.7 | | | | | $ | 30.7 | | | | | $ | 7.3 | | |
| | |
截止三个月
9月30日,{BR} |
| |
9月30日,{BR} |
| ||||||||||||||||||
|
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||||
{BR}分子:{BR} | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股股东应占净亏损
(百万美元) |
| | | $ | (66.4) | | | | | $ | (30.9) | | | | | $ | (171.0) | | | | | $ | (88.4) | | |
{BR}分母:{BR} | | | | | | | | | | | | | | | | | | | | | | | | | |
加权平均已发行普通股 - 基本和稀释
|
| | | | 61,580,145 | | | | | | 53,997,315 | | | | | | 61,086,238 | | | | | | 25,935,362 | | |
普通股股东 - Basic和摊薄后每股净亏损
|
| | | $ | (1.08) | | | | | $ | (0.57) | | | | | $ | (2.80) | | | | | $ | (3.41) | | |
|
2021(剩余三个月)
|
| | | $ | 1.3 | | |
|
2022
|
| | | | 5.0 | | |
|
2023
|
| | | | 2.8 | | |
|
2024
|
| | | | 2.8 | | |
|
2025及以后
|
| | | | 4.2 | | |
| | | | | $ | 16.1 | | |
管辖权
|
| |
截至9月30日的三个月
|
| |
{BR}截至9月30日的9个月{BR}
|
| ||||||||||||||||||||||||||||||||||||||||||
|
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||||||||||||||||||||||
|
金额
|
| |
GWP的%
|
| |
金额
|
| |
GWP的%
|
| |
金额
|
| |
GWP的%
|
| |
金额
|
| |
GWP的%
|
| ||||||||||||||||||||||||||
{BR}加利福尼亚州{BR}
|
| | | $ | 29.0 | | | | | | 24.8% | | | | | $ | 15.6 | | | | | | 21.9% | | | | | $ | 70.4 | | | | | | 25.0% | | | | | $ | 34.9 | | | | | | 22.4% | | |
{BR}德克萨斯州{BR}
|
| | | | 21.7 | | | | | | 18.6% | | | | | | 15.9 | | | | | | 22.3% | | | | | | 55.4 | | | | | | 19.6% | | | | | | 36.5 | | | | | | 23.4% | | |
纽约
|
| | | | 14.3 | | | | | | 12.2% | | | | | | 8.6 | | | | | | 12.1% | | | | | | 35.2 | | | | | | 12.5% | | | | | | 18.8 | | | | | | 12.1% | | |
佐治亚州{BR}
|
| | | | 4.9 | | | | | | 4.2% | | | | | | 3.8 | | | | | | 5.3% | | | | | | 12.9 | | | | | | 4.6% | | | | | | 8.7 | | | | | | 5.6% | | |
{BR}伊利诺伊州{BR}
|
| | | | 5.0 | | | | | | 4.3% | | | | | | 3.4 | | | | | | 4.8% | | | | | | 12.1 | | | | | | 4.3% | | | | | | 7.6 | | | | | | 4.9% | | |
新泽西。
|
| | | | 5.3 | | | | | | 4.5% | | | | | | 3.0 | | | | | | 4.2% | | | | | | 12.1 | | | | | | 4.3% | | | | | | 6.1 | | | | | | 3.9% | | |
宾夕法尼亚
|
| | | | 3.3 | | | | | | 2.8% | | | | | | 2.0 | | | | | | 2.8% | | | | | | 7.4 | | | | | | 2.6% | | | | | | 3.8 | | | | | | 2.4% | | |
科罗拉多州{BR}
|
| | | | 3.1 | | | | | | 2.7% | | | | | | 1.5 | | | | | | 2.1% | | | | | | 6.5 | | | | | | 2.3% | | | | | | 3.0 | | | | | | 1.9% | | |
{BR}弗吉尼亚州{BR}
|
| | | | 2.6 | | | | | | 2.2% | | | | | | 1.4 | | | | | | 2.0% | | | | | | 6.0 | | | | | | 2.1% | | | | | | 2.7 | | | | | | 1.7% | | |
{BR}密歇根州{BR}
|
| | | | 2.4 | | | | | | 2.1% | | | | | | 2.0 | | | | | | 2.8% | | | | | | 5.9 | | | | | | 2.1% | | | | | | 4.4 | | | | | | 2.8% | | |
所有其他
|
| | | | 25.2 | | | | | | 21.6% | | | | | | 14.0 | | | | | | 19.7% | | | | | | 58.2 | | | | | | 20.6% | | | | | | 29.5 | | | | | | 18.9% | | |
| | | | $ | 116.8 | | | | | | 100.0% | | | | | $ | 71.2 | | | | | | 100.0% | | | | | $ | 282.1 | | | | | | 100.0% | | | | | $ | 156.0 | | | | | | 100.0% | | |
|
独立注册会计师事务所报告
|
| | | | F-2 | | |
| 合并财务报表 | | | | | | | |
|
截至2020年12月31日和2019年12月31日的合并资产负债表
|
| | | | F-22 | | |
|
截至2020年12月31日、2019年12月31日和2018年12月31日的年度综合经营和全面亏损报表
|
| | | | F-23 | | |
|
截至2020年12月31日、2019年12月31日和2018年12月31日的可转换优先股和股东权益(赤字)合并报表
|
| | | | F-24 | | |
|
截至2020年12月31日、2019年12月31日和2018年12月31日的年度现金流量合并报表
|
| | | | F-26 | | |
|
合并财务报表附注
|
| | | | F-27 | | |
| | |
12月31日
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
资产 | | | | | | | | | | | | | |
投资
|
| | | | | | | | | | | | |
可供出售的固定到期日,按公允价值计算(摊销成本:640万美元和
截至2020年12月31日和2019年12月31日,580万美元) |
| | | $ | 6.6 | | | | | $ | 5.9 | | |
短期投资
|
| | | | — | | | | | | 54.7 | | |
总投资
|
| | | | 6.6 | | | | | | 60.6 | | |
现金、现金等价物和限制性现金
|
| | | | 571.4 | | | | | | 270.3 | | |
截至2020年12月31日和2019年12月31日,扣除坏账准备后的应收保费分别为50万美元和20万美元
|
| | | | 86.1 | | | | | | 54.1 | | |
可收回的再保险
|
| | | | 49.0 | | | | | | 20.3 | | |
预缴再保险费
|
| | | | 91.3 | | | | | | 1.0 | | |
延期收购成本
|
| | | | 3.5 | | | | | | 1.8 | | |
财产和设备,净额
|
| | | | 5.7 | | | | | | 3.1 | | |
无形资产
|
| | | | 0.6 | | | | | | 0.6 | | |
其他资产
|
| | | | 14.5 | | | | | | 2.5 | | |
总资产
|
| | | $ | 828.7 | | | | | $ | 414.3 | | |
负债、可转换优先股和股东权益(亏损) | | | | | | | | | | | | | |
未付亏损和亏损调整费用
|
| | | $ | 46.3 | | | | | $ | 28.2 | | |
未赚取保费
|
| | | | 123.8 | | | | | | 68.0 | | |
应付贸易
|
| | | | 1.4 | | | | | | 0.7 | | |
为再保险条约持有的资金
|
| | | | 62.1 | | | | | | — | | |
其他负债和应计费用
|
| | | | 54.1 | | | | | | 19.7 | | |
总负债
|
| | | | 287.7 | | | | | | 116.6 | | |
承付款和或有事项(附注20) | | | | | | | | | | | | | |
可转换优先股(系列种子、A、B、C和D),面值0.00001美元;无股份
截至2020年12月31日的已发行、授权和已发行股票;31,557,107股 截至2019年12月31日已授权、已发行和未偿还;累计清算 截至2020年12月31日和2019年12月31日,优惠金额分别为1000万美元和4.808亿美元。 分别 |
| | | | — | | | | | | 480.2 | | |
股东权益(亏损): | | | | | | | | | | | | | |
普通股,面值0.00001美元,2亿股和5200万股
分别截至2020年12月31日和2019年12月31日授权;56,774,294股和 已发行11,784,765股,已发行56,774,294股,已发行11,271,228股 分别截至2020年12月31日和2019年12月31日 |
| | | | — | | | | | | — | | |
新增实收资本
|
| | | | 859.8 | | | | | | 15.7 | | |
累计亏损
|
| | | | (320.6) | | | | | | (198.3) | | |
累计其他综合收益
|
| | | | 1.8 | | | | | | 0.1 | | |
股东权益总额(亏损)
|
| | | | 541.0 | | | | | | (182.5) | | |
总负债、可转换优先股和股东权益(赤字)
|
| | | $ | 828.7 | | | | | $ | 414.3 | | |
| | |
截至12月31日的年度
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
回来吧。 | | | | | | | | | | | | | | | | | | | |
净赚取保费
|
| | | $ | 77.3 | | | | | $ | 63.8 | | | | | $ | 21.2 | | |
让渡佣金收入
|
| | | | 15.3 | | | | | | — | | | | | | — | | |
净投资收益
|
| | | | 1.5 | | | | | | 3.4 | | | | | | 1.3 | | |
佣金和其他收入
|
| | | | 0.3 | | | | | | 0.1 | | | | | | — | | |
总收入
|
| | | | 94.4 | | | | | | 67.3 | | | | | | 22.5 | | |
费用 | | | | | | | | | | | | | | | | | | | |
亏损和亏损调整费用,净额
|
| | | | 54.7 | | | | | | 45.8 | | | | | | 15.2 | | |
其他保险费
|
| | | | 14.4 | | | | | | 9.6 | | | | | | 4.2 | | |
销售和营销
|
| | | | 80.4 | | | | | | 88.5 | | | | | | 41.7 | | |
技术开发
|
| | | | 19.4 | | | | | | 9.8 | | | | | | 4.7 | | |
一般和行政
|
| | | | 46.3 | | | | | | 21.5 | | | | | | 9.3 | | |
总费用
|
| | | | 215.2 | | | | | | 175.2 | | | | | | 75.1 | | |
所得税前亏损
|
| | | | (120.8) | | | | | | (107.9) | | | | | | (52.6) | | |
所得税费用
|
| | | | 1.5 | | | | | | 0.6 | | | | | | 0.3 | | |
净亏损
|
| | | $ | (122.3) | | | | | $ | (108.5) | | | | | $ | (52.9) | | |
其他综合收益,税后净额 | | | | | | | | | | | | | | | | | | | |
投资未实现收益
|
| | | | 0.1 | | | | | | 0.1 | | | | | | — | | |
外币折算调整
|
| | | | 1.6 | | | | | | — | | | | | $ | — | | |
全面亏损
|
| | | $ | (120.6) | | | | | $ | (108.4) | | | | | $ | (52.9) | | |
共享日期:{BR}的{BR} | | | | | | | | | | | | | | | | | | | |
普通股股东每股净亏损 - Basic
和稀释 |
| | | $ | (3.63) | | | | | $ | (9.75) | | | | | $ | (4.84) | | |
加权平均已发行普通股 - 基本和稀释
|
| | | | 33,654,828 | | | | | | 11,124,397 | | | | | | 10,931,776 | | |
| | |
可转换优先股
|
| | |
普通股
|
| |
其他
{BR}实缴{BR} 大写 |
| |
累计
{BR}赤字{BR} |
| |
累计
其他 综合 收入 |
| |
合计
股东的 股权 {BR}(赤字){BR} |
| ||||||||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| | |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||||||||
截至2017年12月31日的余额
|
| | | | 15,671,730 | | | | | $ | 60.4 | | | | | | | 10,887,059 | | | | | $ | — | | | | | $ | 8.5 | | | | | $ | (36.9) | | | | | $ | — | | | | | $ | (28.4) | | |
发行C系列优先股,
扣除发行成本后的净额 20万美元 |
| | | | 8,700,224 | | | | | | 119.8 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
行使股票期权
|
| | | | — | | | | | | — | | | | | | | 34,125 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
偿还部分追索权
借款 |
| | | | — | | | | | | — | | | | | | | 62,500 | | | | | | — | | | | | | 0.1 | | | | | | — | | | | | | — | | | | | | 0.1 | | |
行使A系列优先股
认股权证 |
| | | | 73,601 | | | | | | 0.6 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 2.1 | | | | | | — | | | | | | — | | | | | | 2.1 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (52.9) | | | | | | — | | | | | | (52.9) | | |
截至2018年12月31日的余额
|
| | | | 24,445,555 | | | | | | 180.8 | | | | | | | 10,983,684 | | | | | | — | | | | | | 10.7 | | | | | | (89.8) | | | | | | — | | | | | | (79.1) | | |
发行C系列优先股,
扣除发行成本后的净额 2000万美元 |
| | | | 3,622 | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
发行D系列优先股,
扣除发行成本后的净额 60万美元 |
| | | | 7,107,930 | | | | | | 299.4 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
偿还部分追索权
借款 |
| | | | — | | | | | | — | | | | | | | 105,487 | | | | | | — | | | | | | 0.2 | | | | | | — | | | | | | — | | | | | | 0.2 | | |
行使股票期权
|
| | | | — | | | | | | — | | | | | | | 182,057 | | | | | | — | | | | | | 0.5 | | | | | | — | | | | | | — | | | | | | 0.5 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 4.3 | | | | | | — | | | | | | — | | | | | | 4.3 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (108.5) | | | | | | — | | | | | | (108.5) | | |
其他综合收益
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.1 | | | | | | 0.1 | | |
截至2019年12月31日的余额
|
| | | | 31,557,107 | | | | | $ | 480.2 | | | | | | | 11,271,228 | | | | | $ | — | | | | | $ | 15.7 | | | | | $ | (198.3) | | | | | $ | 0.1 | | | | | $ | (182.5) | | |
| | |
可转换优先股
|
| | |
普通股
|
| |
其他
{BR}实缴{BR} 大写 |
| |
累计
{BR}赤字{BR} |
| |
累计
其他 综合 收入 |
| |
合计
股东的 股权 {BR}(赤字){BR} |
| ||||||||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| | |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||||||||
截至2019年12月31日的余额
|
| | | | 31,557,107 | | | | | $ | 480.2 | | | | | | | 11,271,228 | | | | | $ | — | | | | | $ | 15.7 | | | | | $ | (198.3) | | | | | $ | 0.1 | | | | | $ | (182.5) | | |
转换可兑换优先选项
成交时股票转普通股 首次公开发行(IPO)的 |
| | | | (31,557,107) | | | | | | (480.2) | | | | | | | 31,557,107 | | | | | | — | | | | | | 480.2 | | | | | | — | | | | | | — | | | | | | 480.2 | | |
普通股发行日期
首次公开发行(IPO)结束,净额 发行成本和承销成本的 3130万美元的费用 |
| | | | — | | | | | | — | | | | | | | 12,650,000 | | | | | | — | | | | | | 338.0 | | | | | | — | | | | | | — | | | | | | 338.0 | | |
向柠檬水基金会捐款
|
| | | | — | | | | | | — | | | | | | | 500,000 | | | | | | — | | | | | | 12.2 | | | | | | — | | | | | | — | | | | | | 12.2 | | |
还款即放股
|
| | | | — | | | | | | — | | | | | | | 513,537 | | | | | | | | | | | | 1.3 | | | | | | | | | | | | | | | | | | 1.3 | | |
行使股票期权
|
| | | | — | | | | | | — | | | | | | | 282,422 | | | | | | — | | | | | | 1.8 | | | | | | — | | | | | | — | | | | | | 1.8 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 10.6 | | | | | | — | | | | | | — | | | | | | 10.6 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (122.3) | | | | | | — | | | | | | (122.3) | | |
其他综合收益
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1.7 | | | | | | 1.7 | | |
截至2020年12月31日的余额
|
| | | | — | | | | | $ | — | | | | | | | 56,774,294 | | | | | $ | — | | | | | $ | 859.8 | | | | | $ | (320.6) | | | | | $ | 1.8 | | | | | $ | 541.0 | | |
| | |
截至12月31日的年度
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
经营活动现金流: | | | | | | | | | | | | | | | | | | | |
净亏损
|
| | | $ | (122.3) | | | | | $ | (108.5) | | | | | $ | (52.9) | | |
调整以调整净亏损与经营活动中使用的净现金: | | | | | | | | | | | | | | | | | | | |
折旧
|
| | | | 1.7 | | | | | | 0.6 | | | | | | 0.1 | | |
股票薪酬
|
| | | | 10.6 | | | | | | 4.3 | | | | | | 2.1 | | |
权证负债公允价值变动
|
| | | | — | | | | | | — | | | | | | 0.2 | | |
债券折价摊销
|
| | | | (0.4) | | | | | | (0.5) | | | | | | — | | |
坏账拨备
|
| | | | 2.2 | | | | | | 0.9 | | | | | | — | | |
普通股对柠檬水基金会的贡献
|
| | | | 12.2 | | | | | | — | | | | | | — | | |
货币市场基金未实现亏损
|
| | | | 0.1 | | | | | | — | | | | | | — | | |
经营性资产和负债变动:
|
| | | | | | | | | | | | | | | | | | |
应收保费
|
| | | | (34.2) | | | | | | (29.1) | | | | | | (20.0) | | |
可收回的再保险
|
| | | | (28.7) | | | | | | (8.5) | | | | | | (8.9) | | |
预缴再保险费
|
| | | | (90.3) | | | | | | 0.5 | | | | | | (0.8) | | |
延期收购成本
|
| | | | (1.7) | | | | | | (1.2) | | | | | | (0.5) | | |
其他资产
|
| | | | (12.0) | | | | | | (1.1) | | | | | | (0.4) | | |
未付亏损和亏损调整费用
|
| | | | 18.1 | | | | | | 15.1 | | | | | | 11.0 | | |
未赚取保费
|
| | | | 55.8 | | | | | | 40.3 | | | | | | 21.4 | | |
应付贸易
|
| | | | 0.7 | | | | | | (0.8) | | | | | | 0.2 | | |
为再保险条约持有的资金
|
| | | | 62.1 | | | | | | — | | | | | | — | | |
其他负债和应计费用
|
| | | | 34.4 | | | | | | 9.9 | | | | | | 7.7 | | |
经营活动使用的净现金
|
| | | | (91.7) | | | | | | (78.1) | | | | | | (40.8) | | |
投资活动现金流: | | | | | | | | | | | | | | | | | | | |
出售或到期的短期投资收益
|
| | | | 70.0 | | | | | | 21.0 | | | | | | 20.9 | | |
出售或到期债券的收益
|
| | | | 2.3 | | | | | | 1.0 | | | | | | — | | |
收购的短期投资成本
|
| | | | (14.9) | | | | | | (69.2) | | | | | | (13.8) | | |
购入债券成本
|
| | | | (2.9) | | | | | | (3.5) | | | | | | — | | |
购置房产和设备
|
| | | | (4.4) | | | | | | (2.7) | | | | | | (0.7) | | |
购买无形资产
|
| | | | — | | | | | | (0.6) | | | | | | — | | |
投资活动提供(用于)的净现金
|
| | | | 50.1 | | | | | | (54.0) | | | | | | 6.4 | | |
融资活动现金流: | | | | | | | | | | | | | | | | | | | |
首次公开发行(IPO)收益,扣除承销折扣和发行成本
|
| | | | 338.0 | | | | | | — | | | | | | — | | |
还款时股票发行收益
|
| | | | 1.3 | | | | | | — | | | | | | — | | |
优先股发行,净额
|
| | | | — | | | | | | 299.4 | | | | | | 119.8 | | |
股票演练收益
|
| | | | 1.8 | | | | | | 0.7 | | | | | | 0.1 | | |
融资活动提供的净现金
|
| | | | 341.1 | | | | | | 300.1 | | | | | | 119.9 | | |
汇率变动对现金、现金等价物和限制性现金的影响
|
| | | | 1.6 | | | | | | (0.1) | | | | | | — | | |
现金、现金等价物和限制性现金净增长
|
| | | | 301.1 | | | | | | 167.9 | | | | | | 85.5 | | |
年初现金、现金等价物和限制性现金
|
| | | | 270.3 | | | | | | 102.4 | | | | | | 16.9 | | |
年末现金、现金等价物和限制性现金
|
| | | $ | 571.4 | | | | | $ | 270.3 | | | | | $ | 102.4 | | |
补充披露现金流信息: | | | | | | | | | | | | | | | | | | | |
缴纳所得税的现金
|
| | | $ | 1.6 | | | | | $ | 0.5 | | | | | $ | 0.2 | | |
| | |
12月31日
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
现金和现金等价物
|
| | | $ | 570.8 | | | | | $ | 270.0 | | |
受限现金
|
| | | | 0.6 | | | | | | 0.3 | | |
现金总额、现金等价物和限制性现金
|
| | | $ | 571.4 | | | | | $ | 270.3 | | |
| | |
年
|
|
计算机和电子设备
|
| |
3
|
|
家具和设备
|
| |
6
|
|
租赁改进
|
| |
租赁期限或使用寿命较短
|
|
| | |
成本或
摊销 成本 |
| |
{BR}毛收入{BR}
未实现 |
| |
{BR}公平{BR}
值 |
| |||||||||||||||
|
奖金
|
| |
亏损
|
| ||||||||||||||||||||
2020年12月31日 | | | | | | | | | | | | | | | | | | | | | | | | | |
美国政府义务
|
| | | $ | 6.4 | | | | | $ | 0.2 | | | | | $ | — | | | | | $ | 6.6 | | |
合计
|
| | | $ | 6.4 | | | | | $ | 0.2 | | | | | $ | — | | | | | $ | 6.6 | | |
2019年12月31日 | | | | | | | | | | | | | | | | | | | | | | | | | |
美国政府义务
|
| | | $ | 5.8 | | | | | $ | 0.1 | | | | | $ | — | | | | | $ | 5.9 | | |
合计
|
| | | $ | 5.8 | | | | | $ | 0.1 | | | | | $ | — | | | | | $ | 5.9 | | |
| | |
2020年12月31日
|
| |||||||||
|
成本或
摊销 成本 |
| |
{BR}公允价值{BR}
|
| ||||||||
一年或更短时间内到期
|
| | | $ | — | | | | | $ | — | | |
一年至五年后到期
|
| | | | 6.4 | | | | | | 6.6 | | |
五年至十年后到期
|
| | | | — | | | | | | — | | |
十年后到期
|
| | | | — | | | | | | — | | |
合计
|
| | | $ | 6.4 | | | | | $ | 6.6 | | |
| | |
不到12个月
|
| |
12个月或更长时间
|
| |
合计
|
| |||||||||||||||||||||||||||
|
{BR}公允价值{BR}
|
| |
{BR}毛收入{BR}
未实现 亏损 |
| |
{BR}公允价值{BR}
|
| |
{BR}毛收入{BR}
未实现 亏损 |
| |
{BR}公允价值{BR}
|
| |
{BR}毛收入{BR}
未实现 亏损 |
| ||||||||||||||||||||
2020年12月31日 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
美国政府义务
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
合计
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
2019年12月31日 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
美国政府义务
|
| | | $ | 0.2 | | | | | $ | — | | | | | $ | 2.2 | | | | | $ | — | | | | | $ | 2.4 | | | | | $ | — | | |
合计
|
| | | $ | 0.2 | | | | | $ | — | | | | | $ | 2.2 | | | | | $ | — | | | | | $ | 2.4 | | | | | $ | — | | |
{BR}美国州{BR}
|
| |
12月31日
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
纽约
|
| | | $ | 2.8 | | | | | $ | 2.1 | | |
华盛顿
|
| | | | 1.2 | | | | | | 1.1 | | |
科罗拉多州{BR}
|
| | | | 1.1 | | | | | | 1.1 | | |
北卡罗来纳州
|
| | | | 0.3 | | | | | | 0.3 | | |
新墨西哥州
|
| | | | 0.3 | | | | | | 0.3 | | |
{BR}弗吉尼亚州{BR}
|
| | | | 0.3 | | | | | | 0.3 | | |
{BR}佛罗里达州{BR}
|
| | | | 0.2 | | | | | | — | | |
{BR}内华达州{BR}
|
| | | | 0.2 | | | | | | 0.2 | | |
阿肯色州{BR}
|
| | | | — | | | | | | 0.1 | | |
马萨诸塞州{BR}
|
| | | | 0.1 | | | | | | 0.1 | | |
合计
|
| | | $ | 6.5 | | | | | $ | 5.6 | | |
| | |
12月31日
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
现金和现金等价物的利息
|
| | | $ | 1.0 | | | | | $ | 2.8 | | | | | $ | 1.0 | | |
债券
|
| | | | 0.1 | | | | | | 0.1 | | | | | | 0.1 | | |
短期投资
|
| | | | 0.4 | | | | | | 0.5 | | | | | | 0.2 | | |
净投资收益
|
| | | $ | 1.5 | | | | | $ | 3.4 | | | | | $ | 1.3 | | |
| | |
截至2020年12月31日的公允价值计量
|
| |||||||||||||||||||||
|
1级
|
| |
2级
|
| |
3级
|
| |
合计
|
| ||||||||||||||
资产: | | | | | | | | | | | | | | | | | | | | | | | | | |
美国政府义务
|
| | | $ | — | | | | | $ | 6.6 | | | | | $ | — | | | | | $ | 6.6 | | |
合计
|
| | | $ | — | | | | | $ | 6.6 | | | | | $ | — | | | | | $ | 6.6 | | |
| | |
截至2019年12月31日的公允价值计量
|
| |||||||||||||||||||||
|
1级
|
| |
2级
|
| |
3级
|
| |
合计
|
| ||||||||||||||
资产: | | | | | | | | | | | | | | | | | | | | | | | | | |
美国政府义务
|
| | | $ | — | | | | | $ | 5.9 | | | | | $ | — | | | | | $ | 5.9 | | |
合计
|
| | | $ | — | | | | | $ | 5.9 | | | | | $ | — | | | | | $ | 5.9 | | |
| | |
12月31日
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
已支付损失可收回的再保险
|
| | | $ | 12.7 | | | | | $ | 1.8 | | |
放弃未付损失和LAE
|
| | | | 36.3 | | | | | | 18.5 | | |
可收回的再保险总额
|
| | | $ | 49.0 | | | | | $ | 20.3 | | |
|
{BR}获得最佳评级{BR}
|
| |
{BR}重复使用者{BR}
|
| |
12月31日
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||||||
|
A+
|
| |
汉诺威Rueck SE{BR}
|
| | | $ | 22.2 | | | | | $ | 2.3 | | |
|
A
|
| |
{BR}MAPFRE Re,Company de ReInsurance S.A.{BR}
|
| | | | 6.8 | | | | | | — | | |
|
A+
|
| |
瑞士再保险美国公司
|
| | | | 5.8 | | | | | | — | | |
|
A++
|
| |
东京海上日岛火灾保险株式会社
|
| | | | 3.9 | | | | | | — | | |
|
NR
|
| |
劳合社承销商辛迪加编号1084 CSL
|
| | | | 3.0 | | | | | | 0.8 | | |
|
A+
|
| |
Arch再保险有限公司
|
| | | | 2.7 | | | | | | — | | |
|
A+
|
| |
慕尼黑再保险美国公司
|
| | | | 1.6 | | | | | | 1.7 | | |
|
A
|
| |
劳合社承销商辛迪加第0033号HIS
|
| | | | 1.6 | | | | | | 1.7 | | |
|
A
|
| |
劳合社承销商辛迪加编号2357NCL
|
| | | | 1.6 | | | | | | 1.7 | | |
|
A
|
| |
Hiscox保险公司(百慕大)有限公司
|
| | | | 1.2 | | | | | | 1.3 | | |
|
NR
|
| |
劳合社承销商辛迪加编号2001 AML
|
| | | | 1.2 | | | | | | 1.3 | | |
| | | | | | | | | 51.6 | | | | | | 10.8 | | |
| | | |
其他再保险公司
|
| | | | 5.1 | | | | | | 3.7 | | |
| | | | | | | | $ | 56.7 | | | | | $ | 14.5 | | |
| | |
12月31日
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
{BR}高级写入:{BR} | | | | | | | | | | | | | | | | | | | |
直接
|
| | | $ | 214.4 | | | | | $ | 115.8 | | | | | $ | 46.8 | | |
放弃
|
| | | | (171.7) | | | | | | (11.2) | | | | | | (5.6) | | |
净保费写入
|
| | | $ | 42.7 | | | | | $ | 104.6 | | | | | $ | 41.2 | | |
赚取的保费: | | | | | | | | | | | | | | | | | | | |
直接
|
| | | $ | 158.7 | | | | | $ | 75.5 | | | | | $ | 25.3 | | |
放弃
|
| | | | (81.4) | | | | | | (11.7) | | | | | | (4.1) | | |
净保费收入
|
| | | $ | 77.3 | | | | | $ | 63.8 | | | | | $ | 21.2 | | |
发生的损失和LAE: | | | | | | | | | | | | | | | | | | | |
直接
|
| | | $ | 113.4 | | | | | $ | 59.7 | | | | | $ | 28.6 | | |
放弃
|
| | | | (58.7) | | | | | | (13.9) | | | | | | (13.4) | | |
净亏损和LAE发生
|
| | | $ | 54.7 | | | | | $ | 45.8 | | | | | $ | 15.2 | | |
| | |
12月31日
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
延期收购成本 | | | | | | | | | | | | | |
余额,1月1日
|
| | | $ | 1.8 | | | | | $ | 0.6 | | |
添加: | | | | | | | | | | | | | |
保费税和其他收购成本
|
| | | | 5.8 | | | | | | 3.2 | | |
直接佣金
|
| | | | 0.8 | | | | | | 0.1 | | |
{BR}少:{BR} | | | | | | | | | | | | | |
递延收购净成本摊销
|
| | | | (4.9) | | | | | | (2.1) | | |
余额,12月31日
|
| | | $ | 3.5 | | | | | $ | 1.8 | | |
其他保险费 | | | | | | | | | | | | | |
递延收购净成本摊销
|
| | | $ | 4.9 | | | | | $ | 2.1 | | |
期间成本
|
| | | | 9.5 | | | | | | 7.5 | | |
其他保险费合计
|
| | | $ | 14.4 | | | | | $ | 9.6 | | |
| | |
12月31日
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
计算机设备和软件
|
| | | $ | 4.8 | | | | | $ | 1.9 | | |
租赁改进
|
| | | | 2.2 | | | | | | 1.2 | | |
家具和设备
|
| | | | 1.1 | | | | | | 0.7 | | |
| | | | | 8.1 | | | | | | 3.8 | | |
累计折旧
|
| | | | (2.4) | | | | | | (0.7) | | |
财产和设备,净额
|
| | | $ | 5.7 | | | | | $ | 3.1 | | |
| | |
12月31日
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
预付费用
|
| | | $ | 7.5 | | | | | $ | 0.9 | | |
转让应收佣金
|
| | | | 5.4 | | | | | | — | | |
到期和应计投资收益
|
| | | | 0.9 | | | | | | 0.4 | | |
保证金
|
| | | | 0.7 | | | | | | 0.5 | | |
应收增值税
|
| | | | — | | | | | | 0.2 | | |
存放在理赔管理员处的资金
|
| | | | — | | | | | | 0.2 | | |
预缴所得税
|
| | | | — | | | | | | 0.1 | | |
其他
|
| | | | — | | | | | | 0.2 | | |
其他资产合计
|
| | | $ | 14.5 | | | | | $ | 2.5 | | |
| | |
12月31日
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
截至1月1日的未付损失和LAE
|
| | | $ | 28.2 | | | | | $ | 13.1 | | |
少:再保险可收回(1)
|
| | | | 18.5 | | | | | | 11.3 | | |
截至1月1日的净未偿亏损和LAE
|
| | | | 9.7 | | | | | | 1.8 | | |
新增:已发生损失和再保险净额,与: | | | | | | | | | | | | | |
本年度
|
| | | | 54.8 | | | | | | 47.3 | | |
前几年
|
| | | | (0.1) | | | | | | (1.5) | | |
已发生的总费用
|
| | | | 54.7 | | | | | | 45.8 | | |
扣除:已支付损失和再保险净额,与: | | | | | | | | | | | | | |
本年度
|
| | | | 44.6 | | | | | | 37.7 | | |
前几年
|
| | | | 9.8 | | | | | | 0.2 | | |
支付总额
|
| | | | 54.4 | | | | | | 37.9 | | |
截至12月31日,扣除可追回的再保险后的未付损失和LAE
|
| | | | 10.0 | | | | | | 9.7 | | |
自12月31日起可收回的再保险(1)
|
| | | | 36.3 | | | | | | 18.5 | | |
截至12月31日,未付损失和LAE,即可追回的再保险总额
|
| | | $ | 46.3 | | | | | $ | 28.2 | | |
| | | | | |
2020年12月31日
|
| | ||||||||||||||||||||||||||||||||||||||
| | |
12月31日
|
| | | | | | | |
累计
数量 报告 索赔 |
| | ||||||||||||||||||||||||||||||||
| | |
2016
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2020
|
| |
IBNR
|
| | ||||||||||||||||||||||||||
| | |
(未审核)
|
| |
(未审核)
|
| |
(未审核)
|
| |
(未审核)
|
| | | | | | | | | | | | | | | | | | | | | | ||||||||||||
事故年份 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2016
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | | 8 | | | | | |
2017
|
| | | | — | | | | | | 1.7 | | | | | | 1.7 | | | | | | 1.7 | | | | | | 1.7 | | | | | | — | | | | | | 1,758 | | | | | |
2018
|
| | | | — | | | | | | — | | | | | | 15.0 | | | | | | 13.5 | | | | | | 13.4 | | | | | | — | | | | | | 10,532 | | | | | |
2019
|
| | | | — | | | | | | — | | | | | | — | | | | | | 46.0 | | | | | | 46.0 | | | | | | — | | | | | | 19,440 | | | | | |
2020
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 53.5 | | | | | | 5.1 | | | | | | 45,162 | | | | | |
已发生的总损失和未偿还费用,净额
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 114.6 | | | | | $ | 5.1 | | | | | | 76,900 | | | | | |
| | |
12月31日
|
| |||||||||||||||||||||||||||
|
2016
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2020
|
| |||||||||||||||||
|
(未审核)
|
| |
(未审核)
|
| |
(未审核)
|
| |
(未审核)
|
| | | | | | | ||||||||||||||
事故年份 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2016
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
2017
|
| | | | — | | | | | | 1.6 | | | | | | 1.7 | | | | | | 1.7 | | | | | | 1.7 | | |
2018
|
| | | | — | | | | | | — | | | | | | 13.2 | | | | | | 13.4 | | | | | | 13.4 | | |
2019
|
| | | | — | | | | | | — | | | | | | — | | | | | | 36.4 | | | | | | 46.1 | | |
2020
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 43.4 | | |
已支付损失总额和ALAE,净额
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 104.6 | | |
未付损失总额和ALAE准备金,净额
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 10.0 | | |
放弃未付损失和LAE
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.3 | | |
未付损失总额和LAE
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 46.3 | | |
| | |
2020年当前事故年
|
| |
2020年前事故年
|
| ||||||||||||||||||
|
已发生
|
| |
已支付
|
| |
已发生
|
| |
已支付
|
| ||||||||||||||
前滚表
|
| | | $ | 54.8 | | | | | $ | 44.6 | | | | | $ | (0.1) | | | | | $ | 9.8 | | |
发展表
|
| | | | 53.5 | | | | | | 43.4 | | | | | | — | | | | | | 9.7 | | |
差异
|
| | | $ | 1.3 | | | | | $ | 1.2 | | | | | $ | (0.1) | | | | | $ | 0.1 | | |
未分配亏损调整费用
|
| | | $ | 1.3 | | | | | $ | 1.2 | | | | | | | | | | | | | | |
| | |
1
|
| |
2
|
| |
3
|
| |||||||||
财险
|
| | | | 78% | | | | | | 16% | | | | | | 5% | | |
| | |
12月31日
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
延期让渡佣金
|
| | | $ | 22.4 | | | | | $ | — | | |
割让应付保费
|
| | | | 13.0 | | | | | | 3.9 | | |
累计广告费
|
| | | | 6.8 | | | | | | 7.9 | | |
应付员工补偿
|
| | | | 3.7 | | | | | | 1.0 | | |
应付保费税
|
| | | | 3.2 | | | | | | 2.6 | | |
累计专业费用
|
| | | | 2.6 | | | | | | 2.8 | | |
应付所得税
|
| | | | 0.3 | | | | | | 0.5 | | |
*
|
| | | | 0.2 | | | | | | 0.4 | | |
其他应付款
|
| | | | 1.9 | | | | | | 0.6 | | |
其他负债和应计费用合计
|
| | | $ | 54.1 | | | | | $ | 19.7 | | |
| | |
2019年12月31日
|
| |||||||||||||||||||||||||||
|
{BR}首选{BR}
库存 授权 |
| |
{BR}首选{BR}
库存 已发布和 出色的 |
| |
携带
值 |
| |
清算
首选项 |
| |
普通股
可于 签发 转换 |
| |||||||||||||||||
系列种子优先股
|
| | | | 7,905,140 | | | | | | 7,905,140 | | | | | $ | 12.9 | | | | | $ | 13.0 | | | | | | 7,905,140 | | |
A系列优先股
|
| | | | 3,328,774 | | | | | | 3,328,774 | | | | | | 14.0 | | | | | | 13.6 | | | | | | 3,328,774 | | |
B系列优先股
|
| | | | 4,511,417 | | | | | | 4,511,417 | | | | | | 34.1 | | | | | | 34.1 | | | | | | 4,511,417 | | |
C系列优先股
|
| | | | 8,703,846 | | | | | | 8,703,846 | | | | | | 119.8 | | | | | | 120.1 | | | | | | 8,703,846 | | |
{BR}D系列优先股{BR}
|
| | | | 7,107,930 | | | | | | 7,107,930 | | | | | | 299.4 | | | | | | 300.0 | | | | | | 7,107,930 | | |
| | | | | 31,557,107 | | | | | | 31,557,107 | | | | | $ | 480.2 | | | | | $ | 480.8 | | | | | | 31,557,107 | | |
| | |
12月31日
|
| |||
|
2020
|
| |
2019
|
| ||
加权平均预期期限(年)
|
| |
6.09
|
| |
6.06
|
|
无风险利率
|
| |
0.7%
|
| |
1.7%
|
|
波动性
|
| |
40%
|
| |
45%
|
|
预期股息收益率
|
| |
0%
|
| |
0%
|
|
| | |
数量
选项 |
| |
加权-
{BR}平均{BR} 练习 价格 |
| |
加权-
{BR}平均{BR} 剩余 {BR}合同{BR} {BR}术语{BR} (年) |
| |
{BR}聚合{BR}
{BR}内在{BR} 值 |
| ||||||||||||
截至2019年12月31日未偿还
|
| | | | 4,048,802 | | | | | $ | 13.27 | | | | | | 8.83 | | | | | $ | 42.20 | | |
已批准
|
| | | | 1,325,030 | | | | | | 38.32 | | | | | | | | | | | | | | |
锻炼
|
| | | | (282,422) | | | | | | 6.86 | | | | | | | | | | | | | | |
取消
|
| | | | (146,699) | | | | | | 23.68 | | | | | | | | | | | | | | |
截至2020年12月31日的未偿还金额
|
| | | | 4,944,711 | | | | | $ | 20.50 | | | | | | 8.30 | | | | | $ | 506.58 | | |
截至2020年12月31日可行使的期权
|
| | | | 1,766,466 | | | | | $ | 9.64 | | | | | | 7.35 | | | | | $ | 199.37 | | |
截至2020年12月31日未授予的期权
|
| | | | 3,178,245 | | | | | $ | 25.84 | | | | | | 8.82 | | | | | $ | 307.22 | | |
| | |
截至12月31日的年度
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
亏损和亏损调整费用,净额
|
| | | $ | 0.4 | | | | | $ | — | | | | | $ | — | | |
其他保险费
|
| | | | 0.7 | | | | | | 0.6 | | | | | | 0.2 | | |
销售和营销
|
| | | | 2.7 | | | | | | 1.1 | | | | | $ | 0.3 | | |
技术开发
|
| | | | 3.1 | | | | | | 1.4 | | | | | $ | 0.1 | | |
一般和行政
|
| | | | 3.7 | | | | | | 1.2 | | | | | $ | 1.5 | | |
股票薪酬总费用
|
| | | $ | 10.6 | | | | | $ | 4.3 | | | | | $ | 2.1 | | |
| | |
12月31日
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
递延税金资产: | | | | | | | | | | | | | |
净营业亏损结转
|
| | | $ | 92.7 | | | | | $ | 62.1 | | |
延期让渡佣金
|
| | | | 4.8 | | | | | | — | | |
慈善捐款
|
| | | | 4.7 | | | | | | 0.3 | | |
股票薪酬
|
| | | | 3.8 | | | | | | 0.4 | | |
净未赚取保费
|
| | | | 1.4 | | | | | | 2.9 | | |
启动成本
|
| | | | 0.9 | | | | | | 1.0 | | |
其他
|
| | | | 0.3 | | | | | | 0.1 | | |
递延税金总额
|
| | | | 108.6 | | | | | | 66.8 | | |
递延纳税义务: | | | | | | | | | | | | | |
延期收购成本
|
| | | | (0.8) | | | | | | (0.4) | | |
折旧摊销
|
| | | | (0.9) | | | | | | (0.4) | | |
递延纳税总负债总额
|
| | | | (1.7) | | | | | | (0.8) | | |
估值津贴
|
| | | | (106.9) | | | | | | (66.0) | | |
递延税金资产总额,净额
|
| | | $ | — | | | | | $ | — | | |
| | |
12月31日
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
美国
|
| | | $ | (123.6) | | | | | $ | (109.5) | | | | | $ | (53.0) | | |
{BR}外来{BR}
|
| | | | 2.8 | | | | | | 1.6 | | | | | | 0.4 | | |
合计
|
| | | $ | (120.8) | | | | | $ | (107.9) | | | | | $ | (52.6) | | |
| | |
12月31日
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
电流: | | | | | | | | | | | | | | | | | | | |
联邦{BR}
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
状态
|
| | | | — | | | | | | — | | | | | | — | | |
{BR}外来{BR}
|
| | | | 1.5 | | | | | | 0.6 | | | | | | 0.3 | | |
总电流
|
| | | | 1.5 | | | | | | 0.6 | | | | | | 0.3 | | |
延期: | | | | | | | | | | | | | | | | | | | |
联邦{BR}
|
| | | $ | — | | | | | $ | — | | | | | | — | | |
状态
|
| | | | — | | | | | | — | | | | | | — | | |
{BR}外来{BR}
|
| | | | — | | | | | | — | | | | | | — | | |
合计延期
|
| | | | — | | | | | | — | | | | | | — | | |
所得税总费用
|
| | | $ | 1.5 | | | | | $ | 0.6 | | | | | $ | 0.3 | | |
| | |
12月31日
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
按美国法定税率计算的收入
|
| | | | 21.0% | | | | | | 21.0% | | | | | | 21.0% | | |
扣除联邦福利后的州税
|
| | | | 12.8% | | | | | | 13.9% | | | | | | 12.0% | | |
永久性差异
|
| | | | (1.2)% | | | | | | (1.7)% | | | | | | (1.4)% | | |
税法变更
|
| | | | —% | | | | | | — | | | | | | 0.5% | | |
外币汇率差异
|
| | | | 0.2% | | | | | | 0.1% | | | | | | —% | | |
估值津贴
|
| | | | (33.9)% | | | | | | (33.9)% | | | | | | (33.6)% | | |
其他
|
| | | | (0.1)% | | | | | | — | | | | | | 0.9% | | |
所得税总额
|
| | | | (1.2)% | | | | | | (0.6)% | | | | | | (0.6)% | | |
| | |
截至12月31日的年度
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
{BR}分子:{BR} | | | | | | | | | | | | | | | | | | | |
普通股股东应占净亏损(百万)
|
| | | $ | (122.3) | | | | | $ | (108.5) | | | | | $ | (52.9) | | |
{BR}分母:{BR} | | | | | | | | | | | | | | | | | | | |
加权平均已发行普通股 - 基本和稀释
|
| | | | 33,654,828 | | | | | | 11,124,397 | | | | | | 10,931,776 | | |
普通股股东每股净亏损 - Basic
和稀释 |
| | | $ | (3.63) | | | | | $ | (9.75) | | | | | $ | (4.84) | | |
| | |
12月31日
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
购买普通股的选择权
|
| | | | 4,944,711 | | | | | | 4,048,802 | | |
可转换优先股(转换为普通股)
|
| | | | — | | | | | | 31,557,107 | | |
| | | | | 4,944,711 | | | | | | 35,605,909 | | |
|
2021
|
| | | $ | 4.8 | | |
|
2022
|
| | | | 5.0 | | |
|
2023
|
| | | | 2.8 | | |
|
2024
|
| | | | 2.8 | | |
|
2025及以后
|
| | | | 4.4 | | |
| | | | | $ | 19.8 | | |
管辖权
|
| |
截至12月31日的年度
|
| |||||||||||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||||||||||||||||
|
金额
|
| |
GWP的%
|
| |
金额
|
| |
GWP的%
|
| |
金额
|
| |
GWP的%
|
| ||||||||||||||||||||
{BR}加利福尼亚州{BR}
|
| | | $ | 49.8 | | | | | | 23.2% | | | | | $ | 29.0 | | | | | | 25.0% | | | | | $ | 12.5 | | | | | | 26.7% | | |
{BR}德克萨斯州{BR}
|
| | | | 47.8 | | | | | | 22.3% | | | | | | 28.6 | | | | | | 24.7% | | | | | | 13.4 | | | | | | 28.6% | | |
纽约
|
| | | | 26.7 | | | | | | 12.5% | | | | | | 15.8 | | | | | | 13.6% | | | | | | 7.3 | | | | | | 15.6% | | |
佐治亚州{BR}
|
| | | | 11.6 | | | | | | 5.4% | | | | | | 6.2 | | | | | | 5.4% | | | | | | 2.2 | | | | | | 4.7% | | |
{BR}伊利诺伊州{BR}
|
| | | | 9.8 | | | | | | 4.6% | | | | | | 5.2 | | | | | | 4.5% | | | | | | 2.5 | | | | | | 5.3% | | |
新泽西。
|
| | | | 8.6 | | | | | | 4.0% | | | | | | 4.7 | | | | | | 4.1% | | | | | | 1.7 | | | | | | 3.6% | | |
{BR}密歇根州{BR}
|
| | | | 6.0 | | | | | | 2.8% | | | | | | 3.2 | | | | | | 2.8% | | | | | | 0.9 | | | | | | 1.9% | | |
{BR}俄亥俄州{BR}
|
| | | | 5.2 | | | | | | 2.4% | | | | | | 2.9 | | | | | | 2.5% | | | | | | 1.3 | | | | | | 2.8% | | |
宾夕法尼亚
|
| | | | 5.1 | | | | | | 2.4% | | | | | | 2.7 | | | | | | 2.3% | | | | | | 1.1 | | | | | | 2.4% | | |
亚利桑那州{BR}
|
| | | | 4.6 | | | | | | 2.1% | | | | | | 2.5 | | | | | | 2.2% | | | | | | 0.8 | | | | | | 1.7% | | |
所有其他
|
| | | | 39.2 | | | | | | 18.3% | | | | | | 15.0 | | | | | | 12.9% | | | | | | 3.1 | | | | | | 6.7% | | |
| | | | $ | 214.4 | | | | | | 100.0% | | | | | $ | 115.8 | | | | | | 100.0% | | | | | $ | 46.8 | | | | | | 100.0% | | |
(百万美元)
|
| |
余额为
开始 期间的 |
| |
加法
|
| |
(扣除额)
|
| |
余额为
结束 期间 |
| ||||||||||||||||||
|
已计入
成本和 费用 |
| |
收费
至其他 账户 |
| ||||||||||||||||||||||||||
截至2020年12月31日的年度 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
递延税项资产估值免税额
|
| | | $ | 66.0 | | | | | $ | 40.9 | | | | | $ | — | | | | | $ | — | | | | | $ | 106.9 | | |
保费应收账款备抵
|
| | | $ | 0.2 | | | | | $ | 2.2 | | | | | $ | — | | | | | $ | (1.9) | | | | | $ | 0.5 | | |
截至2019年12月31日的年度
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
递延税项资产估值免税额
|
| | | $ | 29.4 | | | | | $ | 36.6 | | | | | $ | — | | | | | $ | — | | | | | $ | 66.0 | | |
保费应收账款备抵
|
| | | $ | — | | | | | $ | 0.9 | | | | | $ | — | | | | | $ | (0.7) | | | | | $ | 0.2 | | |
| | |
第{BR}页
|
| |||
独立注册会计师事务所报告
|
| | | | F-89 | | |
合并资产负债表
|
| | | | F-90 | | |
合并业务报表
|
| | | | F-91 | | |
全面亏损合并报表
|
| | | | F-92 | | |
可转换优先股与股东亏损合并报表
|
| | | | F-93 | | |
现金流量合并报表
|
| | | | F-94 | | |
合并财务报表附注
|
| | | | F-96 | | |
| | |
9月30日,{BR}
2021 |
| |
12月31日
2020 |
| ||||||
| | |
(未审核)
|
| | | | | | | |||
资产 | | | | | | | | | | | | | |
投资 | | | | | | | | | | | | | |
有价证券 - 受限
|
| | | $ | 49,792 | | | | | $ | 24,651 | | |
总投资
|
| | | | 49,792 | | | | | | 24,651 | | |
现金和现金等价物
|
| | | | 159,157 | | | | | | 19,150 | | |
受限现金和现金等价物
|
| | | | 50,938 | | | | | | 31,038 | | |
证券应收账款
|
| | | | 624 | | | | | | — | | |
应收保费
|
| | | | 18,655 | | | | | | 16,329 | | |
支付损失后可收回的再保险
|
| | | | — | | | | | | 8,475 | | |
未付损失可收回的再保险
|
| | | | — | | | | | | 33,941 | | |
预缴再保险费
|
| | | | — | | | | | | 13,668 | | |
预付费用和其他资产
|
| | | | 7,973 | | | | | | 12,058 | | |
延期交易成本
|
| | | | — | | | | | | 3,581 | | |
延期保单获取成本,净额
|
| | | | 1,569 | | | | | | 656 | | |
远程信息处理设备、改进和设备,净额
|
| | | | 13,025 | | | | | | 12,716 | | |
网站和软件开发成本,净额
|
| | | | 22,008 | | | | | | 18,401 | | |
数字资产,净额
|
| | | | 803 | | | | | | — | | |
无形资产
|
| | | | 7,500 | | | | | | 7,500 | | |
总资产
|
| | | $ | 332,044 | | | | | $ | 202,164 | | |
负债、可转换优先股和股东亏损 | | | | | | | | | | | | | |
负债 | | | | | | | | | | | | | |
亏损和亏损调整费用准备金
|
| | | $ | 70,798 | | | | | $ | 57,093 | | |
分红应付再保险费
|
| | | | — | | | | | | 27,000 | | |
支付给运营商的 - 保费和LAE,净额
|
| | | | 299 | | | | | | 849 | | |
未到期保费准备金
|
| | | | 17,393 | | | | | | 16,070 | | |
递延收入
|
| | | | 4,597 | | | | | | 5,817 | | |
应付账款和应计费用
|
| | | | 8,907 | | | | | | 8,222 | | |
应付票据
|
| | | | — | | | | | | 51,934 | | |
保修责任
|
| | | | 6,693 | | | | | | 83,652 | | |
其他负债
|
| | | | 6,302 | | | | | | 8,554 | | |
总负债
|
| | | | 114,989 | | | | | | 259,191 | | |
承付款和或有事项(附注10) | | | | | | | | | | | | | |
可转换优先股,面值0.0001美元;截至2021年9月30日和2020年12月31日分别为1000万股和89775,268股;截至2021年9月30日和2020年12月31日分别为0股和68776,614股;截至2021年9月30日和2020年12月31日分别为0美元和302,397美元
|
| | | | — | | | | | | 304,469 | | |
股东权益(亏损) | | | | | | | | | | | | | |
普通股,面值0.0001美元;6.4亿股和111,702,628股
授权日期分别为2021年9月30日和2020年12月31日; 截至9月30日,已发行和已发行股票分别为127,737,209股和8,992,039股 2021年和2020年12月31日 |
| | | | 13 | | | | | | 1 | | |
累计实收资本
|
| | | | 755,276 | | | | | | 5,482 | | |
高管应收票据
|
| | | | — | | | | | | (415) | | |
累计其他综合(亏损)收入
|
| | | | (15) | | | | | | 11 | | |
累计亏损
|
| | | | (538,219) | | | | | | (366,575) | | |
股东权益总额(亏损)
|
| | | | 217,055 | | | | | | (361,496) | | |
总负债、可转换优先股和股东权益(赤字)
|
| | | $ | 332,044 | | | | | $ | 202,164 | | |
| | |
截止三个月
9月30日,{BR} |
| |
截至9个月
9月30日,{BR} |
| ||||||||||||||||||
|
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||||
| | |
(未审核)
|
| |
(未审核)
|
| ||||||||||||||||||
回来吧。 | | | | | | | | | | | | | | | | | | | | | | | | | |
赚取的保费,净额
|
| | | $ | 28,142 | | | | | $ | 3,139 | | | | | $ | 47,316 | | | | | $ | 9,360 | | |
投资收益
|
| | | | 30 | | | | | | 81 | | | | | | 85 | | | | | | 500 | | |
其他收入
|
| | | | 1,829 | | | | | | 4,731 | | | | | | 27,974 | | | | | | 14,499 | | |
总收入
|
| | | | 30,001 | | | | | | 7,951 | | | | | | 75,375 | | | | | | 24,359 | | |
成本和费用 | | | | | | | | | | | | | | | | | | | | | | | | | |
亏损及亏损调整费用
|
| | | | 27,480 | | | | | | 4,443 | | | | | | 62,383 | | | | | | 12,214 | | |
保单服务费用和其他
|
| | | | 5,674 | | | | | | 4,119 | | | | | | 15,172 | | | | | | 12,803 | | |
销售、营销和其他收购成本
|
| | | | 12,332 | | | | | | 28 | | | | | | 85,552 | | | | | | 3,616 | | |
研发
|
| | | | 5,130 | | | | | | 1,832 | | | | | | 11,898 | | | | | | 6,668 | | |
大写软件摊销
|
| | | | 2,838 | | | | | | 2,815 | | | | | | 8,190 | | | | | | 8,311 | | |
其他运营费用
|
| | | | 14,207 | | | | | | 3,924 | | | | | | 39,534 | | | | | | 13,138 | | |
总成本和费用
|
| | | | 67,661 | | | | | | 17,161 | | | | | | 222,729 | | | | | | 56,750 | | |
运营损失
|
| | | | (37,660) | | | | | | (9,210) | | | | | | (147,354) | | | | | | (32,391) | | |
其他费用 | | | | | | | | | | | | | | | | | | | | | | | | | |
利息支出
|
| | | | — | | | | | | 1,513 | | | | | | 15,974 | | | | | | 3,453 | | |
数字资产减值
|
| | | | 117 | | | | | | — | | | | | | 183 | | | | | | — | | |
(减少)认股权证负债公允价值增加
|
| | | | (11,020) | | | | | | (26) | | | | | | 8,133 | | | | | | 640 | | |
其他费用合计
|
| | | | (10,903) | | | | | | 1,487 | | | | | | 24,290 | | | | | | 4,093 | | |
税前亏损
|
| | | | (26,757) | | | | | | (10,697) | | | | | | (171,644) | | | | | | (36,484) | | |
所得税优惠
|
| | | | — | | | | | | (67) | | | | | | — | | | | | | (67) | | |
净亏损
|
| | | $ | (26,757) | | | | | $ | (10,630) | | | | | $ | (171,644) | | | | | $ | (36,417) | | |
每股基本和摊薄净亏损
|
| | | $ | (0.21) | | | | | $ | (1.20) | | | | | $ | (1.56) | | | | | $ | (4.10) | | |
用于计算基本和稀释后每股净亏损的加权平均股份
|
| | | | 127,166,524 | | | | | | 8,888,099 | | | | | | 109,988,189 | | | | | | 8,882,040 | | |
| | |
截止三个月
9月30日,{BR} |
| |
截至9个月
9月30日,{BR} |
| ||||||||||||||||||
|
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||||
| | |
(未审核)
|
| |
(未审核)
|
| ||||||||||||||||||
净亏损
|
| | | $ | (26,757) | | | | | $ | (10,630) | | | | | $ | (171,644) | | | | | $ | (36,417) | | |
有价证券未实现净亏损
|
| | | | — | | | | | | (64) | | | | | | (26) | | | | | | (33) | | |
全面亏损
|
| | | $ | (26,757) | | | | | $ | (10,694) | | | | | $ | (171,670) | | | | | $ | (36,450) | | |
| | |
{BR}敞篷车{BR}
优先股 |
| |
普通股
|
| |
APIC
|
| |
{BR}备注{BR}
应收账款 |
| |
累计
其他 综合 收入 |
| |
累计
{BR}赤字{BR} |
| |
合计
|
| |||||||||||||||||||||||||||||||||
|
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||||||||||||||||
截至2019年12月31日的余额
|
| | | | 67,728,286 | | | | | $ | 304,469 | | | | | | 8,730,377 | | | | | $ | 1 | | | | | $ | 3,816 | | | | | $ | (408) | | | | | $ | 60 | | | | | $ | (246,478) | | | | | $ | (243,009) | | |
资本重组的追溯应用
|
| | | | 1,048,328 | | | | | | — | | | | | | 135,133 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
调整后,期间开始
|
| | |
|
68,776,614
|
| | | |
|
304,469
|
| | | |
|
8,865,510
|
| | | |
|
1
|
| | | |
|
3,816
|
| | | |
|
(408)
|
| | | |
|
60
|
| | | |
|
(246,478)
|
| | | |
|
(243,009)
|
| |
股票期权行权和既得部分
|
| | | | — | | | | | | — | | | | | | 20,452 | | | | | | — | | | | | | 50 | | | | | | — | | | | | | — | | | | | | — | | | | | | 50 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 555 | | | | | | — | | | | | | — | | | | | | — | | | | | | 555 | | |
股票购买期票利息
{BR}备注{BR} |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6) | | | | | | — | | | | | | — | | | | | | (6) | | |
有价证券未实现净收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 31 | | | | | | — | | | | | | 31 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (25,787) | | | | | | (25,787) | | |
截至2020年6月30日的余额
|
| | | | 68,776,614 | | | | | $ | 304,469 | | | | | | 8,885,962 | | | | | $ | 1 | | | | | $ | 4,421 | | | | | $ | (414) | | | | | $ | 91 | | | | | $ | (272,265) | | | | | | (268,166) | | |
股票期权行权和既得部分
|
| | | | — | | | | | | — | | | | | | 7,630 | | | | | | — | | | | | | 20 | | | | | | — | | | | | | — | | | | | | — | | | | | | 20 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 426 | | | | | | — | | | | | | — | | | | | | — | | | | | | 426 | | |
股票购买期票利息
{BR}备注{BR} |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2) | | | | | | — | | | | | | — | | | | | | (2) | | |
有价证券未实现净收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (64) | | | | | | — | | | | | | (64) | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,630) | | | | | | (10,630) | | |
截至2020年9月30日的余额
|
| | | | 68,776,614 | | | | | $ | 304,469 | | | | | | 8,893,592 | | | | | $ | 1 | | | | | $ | 4,867 | | | | | $ | (416) | | | | | $ | 27 | | | | | $ | (282,895) | | | | | $ | (278,416) | | |
截至2020年12月31日的余额
|
| | | | 67,728,286 | | | | | $ | 304,469 | | | | | | 8,854,978 | | | | | $ | 1 | | | | | $ | 5,482 | | | | | $ | (415) | | | | | $ | 11 | | | | | $ | (366,575) | | | | | $ | (361,496) | | |
资本重组的追溯应用
|
| | | | 1,048,328 | | | | | | | | | | | | 137,061 | | | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | |
调整后,期间开始
|
| | | | 68,776,614 | | | | | $ | 304,469 | | | | | $ | 8,992,039 | | | | | $ | 1 | | | | | $ | 5,482 | | | | | $ | (415) | | | | | $ | 11 | | | | | $ | (366,575) | | | | | $ | (361,496) | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 12,021 | | | | | | — | | | | | | — | | | | | | — | | | | | | 12,021 | | |
股票期权行权和既得部分
|
| | | | — | | | | | | — | | | | | | 1,089,670 | | | | | | — | | | | | | 2,175 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,175 | | |
本票折算
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (415) | | | | | | 415 | | | | | | — | | | | | | — | | | | | | — | | |
出于税收目的扣缴的RSU
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (422) | | | | | | — | | | | | | — | | | | | | — | | | | | | (422) | | |
有价证券未实现净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (26) | | | | | | — | | | | | | (26) | | |
行使可转换优先股
认股权证 |
| | | | 3,974,655 | | | | | | 132,718 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | |
优先股转换为普通股
|
| | | | (72,751,269) | | | | | | (437,187) | | | | | | 72,751,269 | | | | | | 7 | | | | | | 437,187 | | | | | | — | | | | | | — | | | | | | — | | | | | | 437,194 | | |
业务合并和管道融资
|
| | | | — | | | | | | — | | | | | | 43,894,156 | | | | | | 4 | | | | | | 290,953 | | | | | | — | | | | | | — | | | | | | — | | | | | | 290,957 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (144,887) | | | | | | (144,887) | | |
截至2021年6月30日的余额
|
| | | | — | | | | | $ | — | | | | | | 126,727,134 | | | | | $ | 12 | | | | | $ | 746,981 | | | | | $ | — | | | | | $ | (15) | | | | | $ | (511,462) | | | | | $ | 235,516 | | |
401K匹配里程库存
|
| | | | — | | | | | | — | | | | | | 37,170 | | | | | | — | | | | | | 321 | | | | | | — | | | | | | — | | | | | | — | | | | | | 321 | | |
股票期权行权和既得部分
|
| | | | — | | | | | | — | | | | | | 5,968 | | | | | | — | | | | | | 46 | | | | | | — | | | | | | — | | | | | | — | | | | | | 46 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | 966,937 | | | | | | 1 | | | | | | 7,928 | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,929 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (26,757) | | | | | | (26,757) | | |
截至2021年9月30日的余额
|
| | | | — | | | | | $ | — | | | | | | 127,737,209 | | | | | $ | 13 | | | | | $ | 755,276 | | | | | $ | — | | | | | $ | (15) | | | | | $ | (538,219) | | | | | $ | 217,055 | | |
| | |
{BR}截至9月30日的9个月{BR}
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
| | |
(未审核)
|
| |||||||||
经营活动现金流: | | | | | | | | | | | | | |
净亏损
|
| | | $ | (171,644) | | | | | $ | (36,417) | | |
调整以调整净亏损与经营活动中使用的现金: | | | | | | | | | | | | | |
折旧摊销
|
| | | | 12,523 | | | | | | 12,503 | | |
股票薪酬
|
| | | | 19,949 | | | | | | 981 | | |
权证负债公允价值变动
|
| | | | 8,133 | | | | | | 640 | | |
远程信息处理设备未退回
|
| | | | 1,616 | | | | | | 684 | | |
债务发行成本摊销
|
| | | | 11,695 | | | | | | 796 | | |
非现金利息和其他费用
|
| | | | 4,388 | | | | | | 8,344 | | |
经营性资产和负债变动:
|
| | | | | | | | | | | | |
应收保费
|
| | | | (2,326) | | | | | | (1,171) | | |
应收账款
|
| | | | 3,526 | | | | | | 692 | | |
支付损失后可收回的再保险
|
| | | | 8,475 | | | | | | 4,752 | | |
未付损失可收回的再保险
|
| | | | 33,941 | | | | | | (4,746) | | |
预缴再保险费
|
| | | | 13,668 | | | | | | (1,899) | | |
预付费用和其他资产
|
| | | | 456 | | | | | | 3,636 | | |
延期交易成本
|
| | | | 3,581 | | | | | | — | | |
延期保单获取成本,净额
|
| | | | (1,951) | | | | | | (482) | | |
数字资产,净额
|
| | | | (986) | | | | | | — | | |
应付账款和应计费用
|
| | | | 476 | | | | | | (2,115) | | |
分红应付再保险费
|
| | | | (27,000) | | | | | | (8,683) | | |
亏损和亏损调整费用准备金
|
| | | | 13,705 | | | | | | 1,157 | | |
支付给运营商的 - 保费和LAE,净额
|
| | | | (550) | | | | | | (1,558) | | |
未到期保费准备金
|
| | | | 1,323 | | | | | | 2,234 | | |
递延收入
|
| | | | (1,220) | | | | | | 249 | | |
递延纳税义务
|
| | | | — | | | | | | (67) | | |
其他负债
|
| | | | (2,109) | | | | | | 1,134 | | |
经营活动使用的净现金
|
| | | | (70,331) | | | | | | (19,336) | | |
投资活动现金流: | | | | | | | | | | | | | |
购买远程信息处理设备、改进和设备
|
| | | | (5,220) | | | | | | (6,269) | | |
与资本化网站和软件开发成本相关的付款
|
| | | | (12,077) | | | | | | (10,320) | | |
证券应付/(应收)净变化
|
| | | | (624) | | | | | | 225 | | |
购买证券
|
| | | | (44,828) | | | | | | (18,088) | | |
有价证券的销售和到期日
|
| | | | 19,484 | | | | | | 39,040 | | |
投资活动提供的净现金(用于)
|
| | | | (43,265) | | | | | | 4,588 | | |
融资活动现金流: | | | | | | | | | | | | | |
应付票据收益
|
| | | | 2,015 | | | | | | 25,880 | | |
应付票据的付款
|
| | | | (69,351) | | | | | | (222) | | |
与INSU II合并的收益,扣除发行成本
|
| | | | 336,469 | | | | | | — | | |
行使普通股期权和认股权证收益
|
| | | | 4,370 | | | | | | 70 | | |
融资活动提供的净现金
|
| | | | 273,503 | | | | | | 25,728 | | |
现金、现金等价物、限制性现金和限制性现金等价物净增长
|
| | | | 159,907 | | | | | | 10,980 | | |
期初现金、现金等价物、限制性现金和限制性现金等价物
|
| | | | 50,188 | | | | | | 42,887 | | |
现金、现金等价物、限制性现金和限制性现金等价物
期末的现金、现金等价物、限制性现金和限制性现金等价物
{BR}期间{BR} |
| | | $ | 210,095 | | | | | $ | 53,867 | | |
| | |
{BR}截至9月30日的9个月{BR}
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
| | |
(未审核)
|
| |||||||||
补充现金流数据: | | | | | | | | | | | | | |
付息现金
|
| | | $ | 3,164 | | | | | $ | 2,233 | | |
非现金投融资交易: | | | | | | | | | | | | | |
企业合并中承担的净负债
|
| | | $ | 45,516 | | | | | $ | — | | |
净行使优先股权证
|
| | | $ | 56,160 | | | | | $ | — | | |
本票净行权
|
| | | $ | 415 | | | | | $ | — | | |
计入应计负债的资本化网站和软件开发成本
|
| | | $ | 280 | | | | | $ | 125 | | |
资本化股票薪酬
|
| | | $ | 639 | | | | | $ | 336 | | |
将授予股票期权的负债重新分类为股权
|
| | | $ | 169 | | | | | $ | — | | |
与应付票据一起发行的优先股权证
|
| | | $ | — | | | | | $ | 12,464 | | |
| | |
公允价值计量
2021年9月30日(未经审计) |
| |||||||||||||||||||||
|
1级
|
| |
2级
|
| |
3级
|
| |
合计
|
| ||||||||||||||
现金等价物 | | | | | | | | | | | | | | | | | | | | | | | | | |
货币市场账户
|
| | | $ | 154,111 | | | | | $ | — | | | | | $ | — | | | | | $ | 154,111 | | |
现金等价物合计
|
| | | $ | 154,111 | | | | | $ | — | | | | | $ | — | | | | | $ | 154,111 | | |
受限现金等价物 | | | | | | | | | | | | | | | | | | | | | | | | | |
货币市场账户
|
| | | $ | 31,254 | | | | | $ | — | | | | | $ | — | | | | | $ | 31,254 | | |
存单
|
| | | | 3,331 | | | | | | — | | | | | | — | | | | | | 3,331 | | |
受限现金等价物合计
|
| | | $ | 34,585 | | | | | $ | — | | | | | $ | — | | | | | $ | 34,585 | | |
有价证券 - 受限 | | | | | | | | | | | | | | | | | | | | | | | | | |
公司债务证券
|
| | | $ | — | | | | | $ | 3,356 | | | | | $ | — | | | | | $ | 3,356 | | |
美国国债和机构证券
|
| | | | 23,273 | | | | | | 1,995 | | | | | | — | | | | | | 25,268 | | |
商业票据
|
| | | | — | | | | | | 12,088 | | | | | | — | | | | | | 12,088 | | |
资产支持证券
|
| | | | — | | | | | | 9,080 | | | | | | — | | | | | | 9,080 | | |
- 受限的有价证券总额
|
| | | $ | 23,273 | | | | | $ | 26,519 | | | | | $ | — | | | | | $ | 49,792 | | |
| | |
公允价值计量
2020年12月31日 |
| |||||||||||||||||||||
|
1级
|
| |
2级
|
| |
3级
|
| |
合计
|
| ||||||||||||||
现金等价物 | | | | | | | | | | | | | | | | | | | | | | | | | |
货币市场账户
|
| | | $ | 6,771 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,771 | | |
现金等价物合计
|
| | | $ | 6,771 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,771 | | |
受限现金等价物
|
| | | | | | | | | | | | | | | | | | | | | | | | |
货币市场账户
|
| | | $ | 6,201 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,201 | | |
存单
|
| | | | 3,331 | | | | | | — | | | | | | — | | | | | | 3,331 | | |
受限现金等价物合计
|
| | | $ | 9,532 | | | | | $ | — | | | | | $ | — | | | | | $ | 9,532 | | |
有价证券 - 受限
|
| | | | | | | | | | | | | | | | | | | | | | | | |
公司债务证券
|
| | | $ | — | | | | | $ | 5,955 | | | | | $ | — | | | | | $ | 5,955 | | |
美国国债
|
| | | | 6,994 | | | | | | — | | | | | | — | | | | | | 6,994 | | |
商业票据
|
| | | | — | | | | | | 8,791 | | | | | | — | | | | | | 8,791 | | |
资产支持证券
|
| | | | — | | | | | | 2,911 | | | | | | — | | | | | | 2,911 | | |
- 受限的有价证券总额
|
| | | $ | 6,994 | | | | | $ | 17,657 | | | | | $ | — | | | | | $ | 24,651 | | |
|
2019年12月31日的余额
|
| | | $ | 1,738 | | |
|
发行E系列可转换优先股权证
|
| | | | 12,620 | | |
|
权证公允价值增加
|
| | | | 69,294 | | |
|
2020年12月31日的余额
|
| | | $ | 83,652 | | |
|
增加权证公允价值
|
| | | | 47,061 | | |
|
在业务合并前行使优先股权证
|
| | | | (130,714) | | |
|
在企业合并中收购的公开和私募认股权证
|
| | | | 45,623 | | |
|
公开和私募认股权证公允价值减少
|
| | | | (38,929) | | |
|
2021年9月30日的余额
|
| | | $ | 6,693 | | |
| | |
预计公平
值 截至 的认股权证 9月30日,{BR} 2021 (千) |
| |
练习
价格 (全部 {\pos(192,220)}{pos(192,220)} |
| |
{BR}除{BR}
良率 |
| |
波动性
|
| |
{BR}无风险{BR}
利息 {BR}费率{BR} |
| |
预期
{BR}术语{BR} (年) |
| ||||||||||||||||||
私募认股权证
|
| | | $ | 176 | | | | | $ | 11.50 | | | | | | 0% | | | | | | 70% | | | | | | 0.84% | | | | | | 4.4 | | |
| | |
截至2021年9月30日(未经审计)
|
| |||||||||||||||||||||
|
摊销
成本 |
| |
未实现
收获 |
| |
未实现
亏损 |
| |
预计
{BR}公允价值{BR} |
| ||||||||||||||
有价证券 - 受限
|
| | | | | | | | | | | | | | | | | | | | | | | | |
公司债务证券
|
| | | $ | 3,356 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,356 | | |
美国国债和机构证券
|
| | | | 25,274 | | | | | | — | | | | | | (6) | | | | | | 25,268 | | |
商业票据
|
| | | | 12,088 | | | | | | — | | | | | | — | | | | | | 12,088 | | |
资产支持证券
|
| | | | 9,083 | | | | | | — | | | | | | (3) | | | | | | 9,080 | | |
- 受限的有价证券总额
|
| | | $ | 49,801 | | | | | $ | — | | | | | $ | (9) | | | | | $ | 49,792 | | |
| | |
截至2020年12月31日
|
| |||||||||||||||||||||
|
摊销
成本 |
| |
未实现
收获 |
| |
未实现
亏损 |
| |
预计
{BR}公允价值{BR} |
| ||||||||||||||
有价证券 - 受限 | | | | | | | | | | | | | | | | | | | | | | | | | |
公司债务证券
|
| | | $ | 5,938 | | | | | $ | 17 | | | | | $ | — | | | | | $ | 5,955 | | |
美国国债
|
| | | | 6,994 | | | | | | — | | | | | | — | | | | | | 6,994 | | |
商业票据
|
| | | | 8,791 | | | | | | — | | | | | | — | | | | | | 8,791 | | |
资产支持证券
|
| | | | 2,911 | | | | | | — | | | | | | — | | | | | | 2,911 | | |
- 受限的有价证券总额
|
| | | $ | 24,634 | | | | | $ | 17 | | | | | $ | — | | | | | $ | 24,651 | | |
| | |
截至9月30日
2021(未经审计) |
| |||||||||
|
摊销
成本 |
| |
预计
{BR}公允价值{BR} |
| ||||||||
一年内到期
|
| | | $ | 29,171 | | | | | $ | 29,193 | | |
到期一至五年
|
| | | | 20,630 | | | | | | 20,599 | | |
| | | | $ | 49,801 | | | | | $ | 49,792 | | |
| | |
截至12月31日
2020 |
| |||||||||
|
摊销
成本 |
| |
预计
{BR}公允价值{BR} |
| ||||||||
一年内到期
|
| | | $ | 21,603 | | | | | $ | 21,629 | | |
到期一至五年
|
| | | | 3,031 | | | | | | 3,022 | | |
| | | | $ | 24,634 | | | | | $ | 24,651 | | |
| | |
资本重组
|
| |||
Cash - INSU的信托和现金(扣除赎回后的净值)
|
| | | $ | 229,925 | | |
现金 - 管道
|
| | | | 170,000 | | |
减少交易成本和支付的咨询费
|
| | | | 31,456 | | |
支付给Metromily运营公司股东的现金减少
|
| | | | 32,000 | | |
净业务合并和管道融资
|
| | | | 336,469 | | |
减少INSU承担的非现金净负债
|
| | | | 45,516 | | |
企业合并和管道融资的净贡献
|
| | | $ | 290,953 | | |
| | |
股份数量
|
| |||
INSU A类普通股,业务合并前已发行
|
| | | | 23,540,000 | | |
INSU B类普通股,业务合并前已发行
|
| | | | 6,669,667 | | |
INSU股票赎回减少
|
| | | | 8,372 | | |
INSU的普通股
|
| | | | 30,201,295 | | |
在管道中发行的股票
|
| | | | 17,000,000 | | |
企业合并和管道融资入股
|
| | | | 47,201,295 | | |
Metromily运营公司股票(1)
|
| | | | 79,525,839 | | |
企业合并后紧接的普通股股份合计
|
| | | | 126,727,134 | | |
| | |
9月30日,{BR}
2021 |
| |
12月31日
2020 |
| ||||||
| | |
(未审核)
|
| | | | | | | |||
延期保单获取成本
|
| | | $ | 11,363 | | | | | $ | 10,511 | | |
延期让渡佣金(1)
|
| | | | (104) | | | | | | (1,202) | | |
累计摊销
|
| | | | (9,690) | | | | | | (8,653) | | |
延期保单获取成本,净额
|
| | | $ | 1,569 | | | | | $ | 656 | | |
| | |
截至9个月
9月30日,{BR} |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
(未审核)
|
| |||||||||
1月1日余额
|
| | | $ | 57,093 | | | | | $ | 52,222 | | |
可收回的再保险减少
|
| | | | (33,941) | | | | | | (28,837) | | |
1月1日的净余额
|
| | | | 23,152 | | | | | | 23,385 | | |
发生的费用与: | | | | | | | | | | | | | |
本年度
|
| | | | 60,940 | | | | | | 10,774 | | |
前几年
|
| | | | 1,332 | | | | | | 1,214 | | |
已发生的总费用
|
| | | | 62,272 | | | | | | 11,988 | | |
付款对象: | | | | | | | | | | | | | |
本年度
|
| | | | 26,648 | | | | | | 4,155 | | |
前几年
|
| | | | (12,022) | | | | | | 11,422 | | |
支付总额
|
| | | | 14,626 | | | | | | 15,577 | | |
期末净余额
|
| | | | 70,798 | | | | | | 19,796 | | |
另加可收回的再保险
|
| | | | — | | | | | | 33,583 | | |
期末余额
|
| | | $ | 70,798 | | | | | $ | 53,379 | | |
| | |
2021年9月30日(未经审计)
|
| |||||||||||||||||||||||||||
|
高级版
已写入{BR} |
| |
高级版
赚了 |
| |
不劳而获
高级版 |
| |
亏损和LAE
已发生 |
| |
损失和LAE
储量 |
| |||||||||||||||||
直接
|
| | | $ | 83,396 | | | | | $ | 82,073 | | | | | $ | 17,393 | | | | | $ | 76,973 | | | | | $ | 70,798 | | |
放弃
|
| | | | (19,411) | | | | | | (33,080) | | | | | | — | | | | | | (14,701) | | | | | | — | | |
{BR}净网{BR}
|
| | | $ | 63,985 | | | | | $ | 48,993 | | | | | $ | 17,393 | | | | | $ | 62,272 | | | | | $ | 70,798 | | |
| | |
2020年12月31日
|
| |||||||||||||||||||||||||||
|
高级版
已写入{BR} |
| |
高级版
赚了 |
| |
不劳而获
高级版 |
| |
亏损和LAE
已发生 |
| |
损失和LAE
储量 |
| |||||||||||||||||
直接
|
| | | $ | 100,611 | | | | | $ | 99,712 | | | | | $ | 16,070 | | | | | $ | 74,943 | | | | | $ | 57,093 | | |
放弃
|
| | | | (85,504) | | | | | | (84,740) | | | | | | (13,668) | | | | | | (54,010) | | | | | | (33,941) | | |
{BR}净网{BR}
|
| | | $ | 15,107 | | | | | $ | 14,972 | | | | | $ | 2,402 | | | | | $ | 20,933 | | | | | $ | 23,152 | | |
| | |
9月30日,{BR}
2021 |
| |
12月31日
2020 |
| ||||||
| | |
(未审核)
|
| | | | | | | |||
2019年贷款和担保协议
|
| | | $ | — | | | | | $ | 25,000 | | |
附属票据购买和担保协议
|
| | | | — | | | | | | 32,461 | | |
支付宝保障计划贷款
|
| | | | — | | | | | | 5,880 | | |
到期本金
|
| | | | — | | | | | | 63,341 | | |
减去:未摊销债务发行成本和折扣
|
| | | | — | | | | | | (11,407) | | |
应付票据净额
|
| | | $ | — | | | | | $ | 51,934 | | |
截至2021年9月30日(未经审计)
|
| |
购买
义务 |
| |
租约
|
| |
合计
|
| |||||||||
2021(剩余三个月)
|
| | | $ | 1,045 | | | | | $ | 825 | | | | | $ | 1,870 | | |
2022
|
| | | | — | | | | | | 3,093 | | | | | | 3,093 | | |
2023
|
| | | | — | | | | | | 3,181 | | | | | | 3,181 | | |
2024
|
| | | | — | | | | | | 3,190 | | | | | | 3,190 | | |
2025
|
| | | | — | | | | | | 2,433 | | | | | | 2,433 | | |
此后
|
| | | | — | | | | | | 11,186 | | | | | | 11,186 | | |
最低租金总额
|
| | | $ | 1,045 | | | | | $ | 23,908 | | | | | $ | 24,953 | | |
| | |
RSU数量
|
| |
加权平均
{BR}公允价值{BR} |
| ||||||
2020年12月31日的余额
|
| | | | — | | | | | $ | — | | |
已批准
|
| | | | 9,848,048 | | | | | | 9.38 | | |
归属
|
| | | | (2,267,295) | | | | | | 10.47 | | |
被没收
|
| | | | (127,507) | | | | | | 8.61 | | |
2021年9月30日的余额
|
| | | | 7,453,246 | | | | | $ | 9.07 | | |
| | |
2021
|
|
预期波动率
|
| |
65% – 70%
|
|
预期期限(年)
|
| |
0.60 – 1.90
|
|
预期股息收益率
|
| |
{BR}n/a{BR}
|
|
无风险利率
|
| |
.3% – .6%
|
|
| | |
截至9个月
{BR}2021年9月30日{BR} (未审核) |
| |||
失败率
|
| | | | 26.2% | | |
波动性
|
| | | | 62.00% | | |
预期期限(年)
|
| | | | 5.33 | | |
无风险利率
|
| | | | 0.53% | | |
预期股息
|
| | | | — | | |
| | |
年终
2020年12月31日 |
|
失败率
|
| |
19.60% – 25.76%
|
|
波动性
|
| |
47.00% – 62.00%
|
|
预期期限(年)
|
| |
4.95 – 7.00
|
|
无风险利率
|
| |
0.26% – 1.73%
|
|
预期股息
|
| |
—
|
|
| | |
库存
数量 选项 |
| |
加权-
{BR}平均{BR} 练习 价格 |
| |
加权-
{BR}平均{BR} 剩余 {BR}合同{BR} {BR}术语{BR} (年) |
| |
{BR}聚合{BR}
{BR}内在{BR} 值 (千) |
| ||||||||||||
截至2020年12月31日的未偿还金额
|
| | | | 5,931,024 | | | | | $ | 2.61 | | | | | | 8.10 | | | | | $ | 70,192 | | |
授予期权
|
| | | | 4,231 | | | | | $ | 14.45 | | | | | | | | | | | | | | |
行使的选项
|
| | | | (1,095,567) | | | | | $ | 2.21 | | | | | | | | | | | | | | |
选项已取消或过期并返回到计划
|
| | | | (1,987,158) | | | | | $ | 2.24 | | | | | | | | | | | | | | |
截至2021年9月30日的未完成(未经审计)
|
| | | | 2,852,530 | | | | | $ | 3.00 | | | | | | 8.48 | | | | | $ | 1,611 | | |
自2021年9月30日起归属并可行使归属
|
| | | | 643,414 | | | | | $ | 2.96 | | | | | | 8.22 | | | | | $ | 400 | | |
截至2021年9月30日的归属和预期(未经审计)
|
| | | | 1,986,567 | | | | | $ | 2.99 | | | | | | 8.36 | | | | | $ | 1,146 | | |
| | |
截止三个月
9月30日,{BR} |
| |
9月30日,{BR} |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
(未审核)
|
| |
(未审核)
|
| ||||||||||||||||||
收入成本
|
| | | $ | 343 | | | | | $ | 39 | | | | | $ | 568 | | | | | $ | 53 | | |
研发
|
| | | | 1,691 | | | | | | 219 | | | | | | 2,321 | | | | | | 455 | | |
销售和营销
|
| | | | 693 | | | | | | 41 | | | | | | 832 | | | | | | 44 | | |
其他运营费用
|
| | | | 5,201 | | | | | | 127 | | | | | | 16,228 | | | | | | 429 | | |
股票薪酬总额
|
| | | $ | 7,928 | | | | | $ | 426 | | | | | $ | 19,949 | | | | | $ | 981 | | |
| | |
截止三个月
9月30日,{BR} |
| |
截至9个月
9月30日,{BR} |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
(未审核)
|
| |
(未审核)
|
| ||||||||||||||||||
回来: | | | | | | | | | | | | | | | | | | | | | | | | | |
保险服务
|
| | | $ | 28,470 | | | | | $ | 6,810 | | | | | $ | 71,686 | | | | | $ | 20,753 | | |
企业业务解决方案
|
| | | | 1,531 | | | | | | 1,141 | | | | | | 3,689 | | | | | | 3,606 | | |
总收入
|
| | |
$
|
30,001
|
| | | |
$
|
7,951
|
| | | |
$
|
75,375
|
| | | | $ | 24,359 | | |
捐款: | | | | | | | | | | | | | | | | | | | | | | | | | |
保险服务
|
| | | $ | (2,097) | | | | | $ | 4,480 | | | | | $ | (5,133) | | | | | $ | 10,981 | | |
企业业务解决方案
|
| | | | (786) | | | | | | (546) | | | | | | (2,383) | | | | | | (716) | | |
总贡献
|
| | | $ | (2,883) | | | | | $ | 3,934 | | | | | $ | (7,516) | | | | | $ | 10,265 | | |
| | |
截止三个月
9月30日,{BR} |
| |
9月30日,{BR} |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
(未审核)
|
| |
(未审核)
|
| ||||||||||||||||||
总细分市场贡献
|
| | | $ | (2,883) | | | | | $ | 3,934 | | | | | $ | (7,516) | | | | | $ | 10,265 | | |
放弃保费、损失和LAE
|
| | | | — | | | | | | 5,134 | | | | | | (5,242) | | | | | | 11,548 | | |
其他收入
|
| | | | 345 | | | | | | 901 | | | | | | 1,672 | | | | | | 1,699 | | |
保单服务费和其他
|
| | | | 2,242 | | | | | | 200 | | | | | | 4,305 | | | | | | 1,999 | | |
销售、营销和其他收购成本
|
| | | | 12,092 | | | | | | (89) | | | | | | 84,975 | | | | | | 3,299 | | |
研发
|
| | | | 3,060 | | | | | | 261 | | | | | | 6,427 | | | | | | 2,662 | | |
大写软件摊销
|
| | | | 2,838 | | | | | | 2,815 | | | | | | 8,190 | | | | | | 8,311 | | |
其他运营费用
|
| | | | 14,200 | | | | | | 3,922 | | | | | | 39,511 | | | | | | 13,138 | | |
运营损失
|
| | | $ | (37,660) | | | | | $ | (9,210) | | | | | $ | (147,354) | | | | | $ | (32,391) | | |
| | |
截止三个月
9月30日,{BR} |
| |
9月30日,{BR} |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
(未审核)
|
| |
(未审核)
|
| ||||||||||||||||||
{BR}加利福尼亚州{BR}
|
| | | $ | 16,352 | | | | | $ | 15,737 | | | | | $ | 47,832 | | | | | $ | 43,343 | | |
华盛顿
|
| | | | 3,567 | | | | | | 3,086 | | | | | | 9,931 | | | | | | 8,410 | | |
新泽西。
|
| | | | 2,853 | | | | | | 2,475 | | | | | | 8,061 | | | | | | 6,718 | | |
{BR}俄勒冈州{BR}
|
| | | | 1,821 | | | | | | 1,862 | | | | | | 5,330 | | | | | | 5,466 | | |
{BR}伊利诺伊州{BR}
|
| | | | 1,133 | | | | | | 1,179 | | | | | | 3,193 | | | | | | 3,381 | | |
亚利桑那州{BR}
|
| | | | 1,410 | | | | | | 1,170 | | | | | | 3,923 | | | | | | 3,332 | | |
宾夕法尼亚
|
| | | | 735 | | | | | | 792 | | | | | | 2,133 | | | | | | 2,197 | | |
{BR}弗吉尼亚州{BR}
|
| | | | 622 | | | | | | 459 | | | | | | 1,670 | | | | | | 1,284 | | |
总保费收入
|
| | | $ | 28,493 | | | | | $ | 26,760 | | | | | $ | 82,073 | | | | | $ | 74,131 | | |
| | |
截止三个月
9月30日,{BR} |
| |
截至9个月
9月30日,{BR} |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
(未审核)
|
| |
(未审核)
|
| ||||||||||||||||||
{BR}分子:{BR} | | | | | | ||||||||||||||||||||
普通股股东应占净亏损(千美元)
|
| | | $ | (26,757) | | | | | $ | (10,630) | | | | | $ | (171,644) | | | | | $ | (36,417) | | |
{BR}分母:{BR} | | | | | | | | | | | | | | | | | | | | | | | | | |
加权平均已发行普通股 - 基本和稀释
|
| | | | 127,166,524 | | | | | | 8,888,099 | | | | | | 109,988,189 | | | | | | 8,882,040 | | |
普通股股东 - Basic和摊薄后每股净亏损
|
| | |
$
|
(0.21)
|
| | | | $ | (1.20) | | | | | $ | (1.56) | | | | | $ | (4.10) | | |
| | |
截至9月30日
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
(未审核)
|
| |||||||||
可转换优先股
|
| | | | — | | | | | | 68,776,612 | | |
未偿还股票期权 - 股票计划
|
| | | | 2,852,530 | | | | | | 6,149,668 | | |
优先股认股权证
|
| | | | — | | | | | | 9,570,649 | | |
普通股认股权证
|
| | | | 7,846,646 | | | | | | — | | |
受限库存单位
|
| | | | 11,506,230 | | | | | | — | | |
总反稀释证券
|
| | | | 22,205,406 | | | | | | 84,496,929 | | |
| | |
12月31日
2019 |
| |
12月31日
2020 |
| ||||||
资产 | | | | | | | | | | | | | |
投资 | | | | | | | | | | | | | |
有价证券
|
| | | $ | 9,352 | | | | | $ | — | | |
有价证券 - 受限
|
| | | | 36,963 | | | | | | 24,651 | | |
总投资
|
| | | | 46,315 | | | | | | 24,651 | | |
现金和现金等价物
|
| | | | 18,687 | | | | | | 19,150 | | |
受限现金和现金等价物
|
| | | | 24,200 | | | | | | 31,038 | | |
证券应收账款
|
| | | | 225 | | | | | | — | | |
应收保费
|
| | | | 16,602 | | | | | | 16,329 | | |
应收账款
|
| | | | 5,590 | | | | | | 4,999 | | |
支付损失后可收回的再保险
|
| | | | 12,541 | | | | | | 8,475 | | |
未付损失可收回的再保险
|
| | | | 28,837 | | | | | | 33,941 | | |
预缴再保险费
|
| | | | 12,904 | | | | | | 13,668 | | |
预付费用和其他资产
|
| | | | 8,621 | | | | | | 7,059 | | |
延期交易成本
|
| | | | — | | | | | | 3,581 | | |
延期保单获取成本,净额
|
| | | | 1,421 | | | | | | 656 | | |
远程信息处理设备、改进和设备,净额
|
| | | | 10,570 | | | | | | 12,716 | | |
网站和软件开发成本,净额
|
| | | | 16,481 | | | | | | 18,401 | | |
无形资产
|
| | | | 7,500 | | | | | | 7,500 | | |
总资产
|
| | | $ | 210,494 | | | | | $ | 202,164 | | |
负债、可转换优先股和股东亏损 | | | | | | | | | | | | | |
亏损和亏损调整费用准备金
|
| | | $ | 52,222 | | | | | $ | 57,093 | | |
分红应付再保险费
|
| | | | 36,864 | | | | | | 27,000 | | |
支付给运营商的 - 保费和LAE,净额
|
| | | | 2,553 | | | | | | 849 | | |
未到期保费准备金
|
| | | | 15,171 | | | | | | 16,070 | | |
递延收入
|
| | | | 5,200 | | | | | | 5,817 | | |
应付账款和应计费用
|
| | | | 5,911 | | | | | | 8,222 | | |
应付票据
|
| | | | 24,102 | | | | | | 51,934 | | |
递延纳税义务
|
| | | | 84 | | | | | | — | | |
保修责任
|
| | | | 1,738 | | | | | | 83,652 | | |
其他负债
|
| | | | 5,189 | | | | | | 8,554 | | |
总负债
|
| | | | 149,034 | | | | | | 259,191 | | |
承付款和或有事项(注11) | | | | | | | | | | | | | |
可转换优先股,面值0.0001美元;78,697,118股和89,775,268股
分别截至2019年12月31日和2020年12月31日授权;68,776,614股 截至2019年12月31日和2020年12月31日已发行和未偿还;清算优先权 截至2019年12月31日和2020年12月31日的302,397美元 |
| | | | 304,469 | | | | | | 304,469 | | |
股东权益(亏损): | | | | | | | | | | | | | |
普通股,面值0.0001美元;截至2019年12月31日和2020年12月31日分别为97,485,929股和111,702,628股;截至2019年12月31日和2020年12月31日分别为8,865,510股和8,992,039股
|
| | | | 1 | | | | | | 1 | | |
累计实收资本
|
| | | | 3,816 | | | | | | 5,482 | | |
高管应收票据
|
| | | | (408) | | | | | | (415) | | |
累计其他综合损益
|
| | | | 60 | | | | | | 11 | | |
累计亏损
|
| | | | (246,478) | | | | | | (366,575) | | |
股东亏损总额
|
| | | | (243,009) | | | | | | (361,496) | | |
总负债、可转换优先股和股东亏损
|
| | | $ | 210,494 | | | | | $ | 202,164 | | |
| | |
截至12月31日的年度
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
回来吧。 | | | | | | | | | | | | | |
赚取的保费,净额
|
| | | $ | 23,807 | | | | | $ | 12,464 | | |
投资收益
|
| | | | 1,898 | | | | | | 523 | | |
其他收入
|
| | | | 27,050 | | | | | | 22,077 | | |
总收入
|
| | | | 52,755 | | | | | | 35,064 | | |
成本和费用 | | | | | | | | | | | | | |
亏损及亏损调整费用
|
| | | | 30,758 | | | | | | 21,208 | | |
保单服务费用和其他
|
| | | | 16,297 | | | | | | 16,813 | | |
销售、营销和其他收购成本
|
| | | | 23,954 | | | | | | 5,483 | | |
研发
|
| | | | 9,055 | | | | | | 8,211 | | |
大写软件摊销
|
| | | | 10,648 | | | | | | 11,188 | | |
其他运营费用
|
| | | | 18,896 | | | | | | 16,981 | | |
总成本和费用
|
| | | | 109,608 | | | | | | 79,884 | | |
运营损失
|
| | | | (56,853) | | | | | | (44,820) | | |
其他费用 | | | | | | | | | | | | | |
利息支出
|
| | | | 247 | | | | | | 6,067 | | |
增加认股权证负债的公允价值
|
| | | | 92 | | | | | | 69,294 | | |
其他费用合计
|
| | | | 339 | | | | | | 75,361 | | |
税前净亏损
|
| | | | (57,192) | | | | | | (120,181) | | |
所得税拨备/(福利)
|
| | | | 37 | | | | | | (84) | | |
税后净亏损
|
| | | $ | (57,229) | | | | | $ | (120,097) | | |
每股基本和摊薄净亏损
|
| | | $ | (6.74) | | | | | $ | (13.51) | | |
用于计算基本和稀释后每股净亏损的加权平均股份
|
| | | | 8,489,372 | | | | | | 8,890,631 | | |
| | |
截至12月31日的年度
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
净亏损
|
| | | $ | (57,229) | | | | | $ | (120,097) | | |
有价证券未实现净收益(亏损)
|
| | | | 61 | | | | | | (49) | | |
全面亏损
|
| | | $ | (57,168) | | | | | $ | (120,146) | | |
| | |
{BR}敞篷车{BR}
优先股 |
| |
普通股
|
| |
APIC
|
| |
{BR}备注{BR}
应收账款 |
| |
累计
其他 综合 收入 |
| |
累计
{BR}赤字{BR} |
| |
合计
|
| |||||||||||||||||||||||||||||||||
|
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||||||||||||||||
截至2018年12月31日的余额
|
| | | | 67,728,286 | | | | | $ | 304,469 | | | | | | 7,942,833 | | | | | $ | 1 | | | | | $ | 1,030 | | | | | $ | (387) | | | | | $ | (1) | | | | | $ | (189,249) | | | | | $ | (188,606) | | |
资本重组的追溯应用
|
| | | | 1,048,328 | | | | | | — | | | | | | 122,943 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
调整后,期间开始
|
| | | | 68,776,614 | | | | | | 304,469 | | | | | | 8,065,776 | | | | | | 1 | | | | | | 1,030 | | | | | | (387) | | | | | | (1) | | | | | | (189,249) | | | | | | (188,606) | | |
普通股既得部分
选项 |
| | | | — | | | | | | — | | | | | | 799,734 | | | | | | — | | | | | | 1,359 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,359 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,427 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,427 | | |
购股本票利息
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (21) | | | | | | — | | | | | | — | | | | | | (21) | | |
有价证券未实现净收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 61 | | | | | | — | | | | | | 61 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (57,229) | | | | | | (57,229) | | |
截至2019年12月31日的余额
|
| | | | 68,776,614 | | | | | $ | 304,469 | | | | | | 8,865,510 | | | | | $ | 1 | | | | | $ | 3,816 | | | | | $ | (408) | | | | | $ | 60 | | | | | $ | (246,478) | | | | | $ | (243,009) | | |
普通股既得部分
选项 |
| | | | — | | | | | | — | | | | | | 126,529 | | | | | | — | | | | | | 209 | | | | | | — | | | | | | — | | | | | | — | | | | | | 209 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,457 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,457 | | |
购股本票利息
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (7) | | | | | | — | | | | | | — | | | | | | (7) | | |
有价证券未实现净亏损
证券 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (49) | | | | | | — | | | | | | (49) | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (120,097) | | | | | | (120,097) | | |
截至2020年12月31日的余额
|
| | | | 68,776,614 | | | | | $ | 304,469 | | | | | | 8,992,039 | | | | | $ | 1 | | | | | $ | 5,482 | | | | | $ | (415) | | | | | $ | 11 | | | | | $ | (366,575) | | | | | $ | (361,496) | | |
| | |
截至12月31日的年度
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
净亏损
|
| | | $ | (57,229) | | | | | $ | (120,097) | | |
将净亏损与经营活动中使用的现金进行调整 | | | | | | | | | | | | | |
折旧摊销
|
| | | | 15,651 | | | | | | 17,004 | | |
股票薪酬
|
| | | | 1,427 | | | | | | 1,457 | | |
权证负债公允价值变动
|
| | | | 92 | | | | | | 69,294 | | |
远程信息处理设备未退回
|
| | | | 989 | | | | | | 682 | | |
债务发行成本摊销
|
| | | | 30 | | | | | | 687 | | |
非现金利息和其他(费用)/收入
|
| | | | (181) | | | | | | 1,136 | | |
经营性资产和负债变动
|
| | | | | | | | | | | | |
应收保费
|
| | | | (1,041) | | | | | | 273 | | |
应收账款
|
| | | | 64 | | | | | | 591 | | |
支付损失后可收回的再保险
|
| | | | (5,017) | | | | | | 4,066 | | |
未付损失可收回的再保险
|
| | | | (11,194) | | | | | | (5,104) | | |
预缴再保险费
|
| | | | (4,070) | | | | | | (764) | | |
预付费用和其他资产
|
| | | | (3,984) | | | | | | 2,920 | | |
延期交易成本
|
| | | | — | | | | | | (3,581) | | |
延期保单获取成本,净额
|
| | | | (1,508) | | | | | | (976) | | |
应付账款和应计费用
|
| | | | 484 | | | | | | 2,119 | | |
分红应付再保险费
|
| | | | 13,821 | | | | | | (9,864) | | |
亏损和亏损调整费用准备金
|
| | | | 11,037 | | | | | | 4,871 | | |
支付给运营商的 - 保费和LAE,净额
|
| | | | (435) | | | | | | (1,704) | | |
未到期保费准备金
|
| | | | 1,042 | | | | | | 899 | | |
递延收入
|
| | | | 4,400 | | | | | | 617 | | |
递延纳税义务
|
| | | | 37 | | | | | | (84) | | |
其他负债
|
| | | | 4,844 | | | | | | 3,365 | | |
经营活动使用的净现金
|
| | | | (30,741) | | | | | | (32,193) | | |
投资活动现金流: | | | | | | | | | | | | | |
购买远程信息处理设备、改进和设备
|
| | | | (7,970) | | | | | | (6,903) | | |
与资本化网站和软件开发成本相关的付款
|
| | | | (12,167) | | | | | | (13,108) | | |
购买证券
|
| | | | (204,044) | | | | | | (26,646) | | |
有价证券的销售和到期日
|
| | | | 160,893 | | | | | | 48,462 | | |
投资活动提供的净现金(用于)
|
| | | | (63,288) | | | | | | 1,805 | | |
融资活动现金流: | | | | | | | | | | | | | |
应付票据收益
|
| | | | 24,441 | | | | | | 37,480 | | |
应付票据的付款
|
| | | | (1,653) | | | | | | — | | |
回购未授予的普通股期权
|
| | | | (22) | | | | | | — | | |
行使普通股期权和认股权证收益
|
| | | | 1,343 | | | | | | 209 | | |
融资活动提供的净现金
|
| | | | 24,109 | | | | | | 37,689 | | |
现金、现金等价物、限制性现金和限制性现金等价物净(减)增
|
| | | | (69,920) | | | | | | 7,301 | | |
期初现金、现金等价物、限制性现金和限制性现金等价物
|
| | | | 112,807 | | | | | | 42,887 | | |
期末现金、现金等价物、限制性现金和限制性现金等价物
|
| | | $ | 42,887 | | | | | $ | 50,188 | | |
| | |
年终
12月31日 |
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
补充现金流数据: | | | | | | | | | | | | | |
付息现金
|
| | | $ | 212 | | | | | $ | 2,797 | | |
非现金投融资交易: | | | | | | | | | | | | | |
年底应付帐款中包括的远程信息处理设备、改进和设备的采购
|
| | | $ | 1 | | | | | $ | — | | |
资本化股票薪酬
|
| | | $ | 400 | | | | | $ | 522 | | |
与应付票据一起发行的优先股权证
|
| | | $ | 499 | | | | | $ | 12,620 | | |
将授予股票期权的负债重新分类为股权
|
| | | $ | 38 | | | | | $ | — | | |
| | |
公允价值计量
2019年12月31日 |
| |||||||||||||||||||||
|
1级
|
| |
2级
|
| |
3级
|
| |
合计
|
| ||||||||||||||
现金等价物 | | | | | | | | | | | | | | | | | | | | | | | | | |
货币市场账户
|
| | | $ | 5,275 | | | | | $ | — | | | | | $ | — | | | | | $ | 5,275 | | |
现金等价物合计
|
| | | | 5,275 | | | | | | — | | | | | | — | | | | | | 5,275 | | |
受限现金等价物 | | | | | | | | | | | | | | | | | | | | | | | | | |
货币市场账户
|
| | | | 1,896 | | | | | | — | | | | | | — | | | | | | 1,896 | | |
回购协议
|
| | | | — | | | | | | 2,000 | | | | | | — | | | | | | 2,000 | | |
存单
|
| | | | 3,771 | | | | | | — | | | | | | — | | | | | | 3,771 | | |
受限现金等价物合计
|
| | | | 5,667 | | | | | | 2,000 | | | | | | — | | | | | | 7,667 | | |
有价证券 | | | | | | | | | | | | | | | | | | | | | | | | | |
公司债务证券
|
| | | | — | | | | | | 7,852 | | | | | | — | | | | | | 7,852 | | |
资产支持证券
|
| | | | — | | | | | | 1,500 | | | | | | — | | | | | | 1,500 | | |
有价证券总额
|
| | | | — | | | | | | 9,352 | | | | | | — | | | | | | 9,352 | | |
有价证券 - 受限 | | | | | | | | | | | | | | | | | | | | | | | | | |
公司债务证券
|
| | | | — | | | | | | 12,505 | | | | | | — | | | | | | 12,505 | | |
美国国债
|
| | | | 10,627 | | | | | | 1,055 | | | | | | — | | | | | | 11,682 | | |
商业票据
|
| | | | — | | | | | | 6,273 | | | | | | — | | | | | | 6,273 | | |
资产支持证券
|
| | | | — | | | | | | 6,503 | | | | | | — | | | | | | 6,503 | | |
- 受限的有价证券总额
|
| | | $ | 10,627 | | | | | $ | 26,336 | | | | | $ | — | | | | | $ | 36,963 | | |
| | |
公允价值计量
2020年12月31日 |
| |||||||||||||||||||||
|
1级
|
| |
2级
|
| |
3级
|
| |
合计
|
| ||||||||||||||
现金等价物 | | | | | | | | | | | | | | | | | | | | | | | | | |
货币市场账户
|
| | | $ | 6,771 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,771 | | |
现金等价物合计
|
| | | | 6,771 | | | | | | — | | | | | | — | | | | | | 6,771 | | |
受限现金等价物 | | | | | | | | | | | | | | | | | | | | | | | | | |
货币市场账户
|
| | | | 6,201 | | | | | | — | | | | | | — | | | | | | 6,201 | | |
存单
|
| | | | 3,331 | | | | | | — | | | | | | — | | | | | | 3,331 | | |
受限现金等价物合计
|
| | | | 9,532 | | | | | | — | | | | | | — | | | | | | 9,532 | | |
有价证券 - 受限 | | | | | | | | | | | | | | | | | | | | | | | | | |
公司债务证券
|
| | | | — | | | | | | 5,955 | | | | | | — | | | | | | 5,955 | | |
美国国债
|
| | | | 6,994 | | | | | | — | | | | | | — | | | | | | 6,994 | | |
商业票据
|
| | | | — | | | | | | 8,791 | | | | | | — | | | | | | 8,791 | | |
资产支持证券
|
| | | | — | | | | | | 2,911 | | | | | | — | | | | | | 2,911 | | |
- 受限的有价证券总额
|
| | | $ | 6,994 | | | | | $ | 17,657 | | | | | $ | — | | | | | $ | 24,651 | | |
|
2018年12月31日的余额
|
| | | $ | 1,147 | | |
|
发行E系列可转换优先股权证
|
| | | | 499 | | |
|
权证公允价值增加
|
| | | | 92 | | |
|
2019年12月31日的余额
|
| | | | 1,738 | | |
|
发行E系列可转换优先股权证
|
| | | | 12,620 | | |
|
权证公允价值增加
|
| | | | 69,294 | | |
|
2020年12月31日的余额
|
| | | $ | 83,652 | | |
| | |
预计
公允价值 认股权证 截至 12月31日 2019 |
| |
练习
价格 |
| |
{BR}除{BR}
良率 |
| |
波动性
|
| |
{BR}无风险{BR}
利息 {BR}费率{BR} |
| |
预期
{BR}术语{BR} (年) |
| ||||||||||||||||||
{BR}A系列{BR}
|
| | | $ | 972 | | | | | $ | 0.5909 | | | | | | 0% | | | | | | 66.00% | | | | | | 1.60% | | | | | | 2.42 | | |
{BR}C系列{BR}
|
| | | $ | 127 | | | | | $ | 4.3189 | | | | | | 0% | | | | | | 44.00% | | | | | | 1.60% | | | | | | 2.33 | | |
{BR}D系列{BR}
|
| | | $ | 140 | | | | | $ | 5.0763 | | | | | | 0% | | | | | | 40.00% | | | | | | 1.59% | | | | | | 1.42 | | |
{BR}E系列{BR}
|
| | | $ | 499 | | | | | $ | 6.2894 | | | | | | 0% | | | | | | 34.00% | | | | | | 1.62% | | | | | | 3.13 | | |
| | |
预计
公允价值 认股权证 截至 12月31日 2020 |
| |
练习
价格 |
| |
{BR}除{BR}
良率 |
| |
波动性
|
| |
{BR}无风险{BR}
利息 {BR}费率{BR} |
| |
预期
{BR}术语{BR} (年) |
| ||||||||||||||||||
{BR}A系列{BR}
|
| | | $ | 4,459 | | | | | $ | 0.5909 | | | | | | 0% | | | | | | 63.00% | | | | | | 0.27% | | | | | | 0.46 | | |
{BR}C系列{BR}
|
| | | $ | 883 | | | | | $ | 4.3189 | | | | | | 0% | | | | | | 61.00% | | | | | | 0.27% | | | | | | 0.46 | | |
{BR}D系列{BR}
|
| | | $ | 1,163 | | | | | $ | 5.0763 | | | | | | 0% | | | | | | 61.00% | | | | | | 0.09% | | | | | | 0.46 | | |
{BR}E系列{BR}
|
| | | $ | 3,763 | | | | | $ | 6.2894 | | | | | | 0% | | | | | | 60.00% | | | | | | 0.58% | | | | | | 0.46 | | |
{BR}E系列{BR}
|
| | | $ | 73,162 | | | | | $ | 6.2894 | | | | | | 0% | | | | | | 60.00% | | | | | | 0.09% | | | | | | 0.46 | | |
{BR}E系列{BR}
|
| | | $ | 222 | | | | | $ | 8.6560 | | | | | | 0% | | | | | | 60.00% | | | | | | 0.09% | | | | | | 0.46 | | |
| | |
截至2019年12月31日
|
| |||||||||||||||||||||
|
摊销
成本 |
| |
未实现
收获 |
| |
未实现
亏损 |
| |
预计
{BR}公允价值{BR} |
| ||||||||||||||
有价证券 | | | | | | | | | | | | | | | | | | | | | | | | | |
公司债务证券
|
| | | $ | 7,848 | | | | | $ | 4 | | | | | $ | — | | | | | $ | 7,852 | | |
资产支持证券
|
| | | | 1,499 | | | | | | 1 | | | | | | — | | | | | | 1,500 | | |
有价证券总额
|
| | | $ | 9,347 | | | | | $ | 5 | | | | | $ | — | | | | | $ | 9,352 | | |
有价证券 - 受限 | | | | | | | | | | | | | | | | | | | | | | | | | |
公司债务证券
|
| | | $ | 12,481 | | | | | $ | 24 | | | | | $ | — | | | | | $ | 12,505 | | |
美国国债
|
| | | | 11,659 | | | | | | 23 | | | | | | — | | | | | | 11,682 | | |
商业票据
|
| | | | 6,273 | | | | | | — | | | | | | — | | | | | | 6,273 | | |
资产支持证券
|
| | | | 6,495 | | | | | | 8 | | | | | | — | | | | | | 6,503 | | |
- 受限的有价证券总额
|
| | | $ | 36,908 | | | | | $ | 55 | | | | | $ | — | | | | | $ | 36,963 | | |
| | |
截至2020年12月31日
|
| |||||||||||||||||||||
|
摊销
成本 |
| |
未实现
收获 |
| |
未实现
亏损 |
| |
预计
{BR}公允价值{BR} |
| ||||||||||||||
有价证券 - 受限 | | | | | | | | | | | | | | | | | | | | | | | | | |
公司债务证券
|
| | | $ | 5,938 | | | | | $ | 17 | | | | | $ | — | | | | | $ | 5,955 | | |
美国国债
|
| | | | 6,994 | | | | | | — | | | | | | — | | | | | | 6,994 | | |
商业票据
|
| | | | 8,791 | | | | | | — | | | | | | — | | | | | | 8,791 | | |
资产支持证券
|
| | | | 2,911 | | | | | | — | | | | | | — | | | | | | 2,911 | | |
- 受限的有价证券总额
|
| | | $ | 24,634 | | | | | $ | 17 | | | | | $ | — | | | | | $ | 24,651 | | |
| | |
截至12月31日
2019 |
| |||||||||
|
摊销
成本 |
| |
预计
{BR}公允价值{BR} |
| ||||||||
一年内到期
|
| | | $ | 44,057 | | | | | $ | 44,105 | | |
到期一至五年
|
| | | | 2,198 | | | | | | 2,210 | | |
| | | | $ | 46,255 | | | | | $ | 46,315 | | |
| | |
截至12月31日
2020 |
| |||||||||
|
摊销
成本 |
| |
预计
{BR}公允价值{BR} |
| ||||||||
一年内到期
|
| | | $ | 21,603 | | | | | $ | 21,629 | | |
到期一至五年
|
| | | | 3,031 | | | | | | 3,022 | | |
| | | | $ | 24,634 | | | | | $ | 24,651 | | |
| | |
12月31日
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
远程信息处理设备
|
| | | $ | 14,061 | | | | | $ | 14,018 | | |
设备
|
| | | | 2,102 | | | | | | 2,677 | | |
租赁改进
|
| | | | 2,785 | | | | | | 7,324 | | |
财产和设备,总值
|
| | | | 18,948 | | | | | | 24,019 | | |
减去累计折旧和摊销
|
| | | | (8,378) | | | | | | (11,303) | | |
远程信息处理设备、改进和设备,网络
|
| | | $ | 10,570 | | | | | $ | 12,716 | | |
| | |
12月31日
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
资本化的网站和软件开发成本
|
| | | $ | 51,370 | | | | | $ | 64,478 | | |
累计摊销减少
|
| | | | (34,889) | | | | | | (46,077) | | |
资本化的网站和软件开发成本,净额
|
| | | $ | 16,481 | | | | | $ | 18,401 | | |
| | |
12月31日
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
延期保单获取成本
|
| | | $ | 9,731 | | | | | $ | 10,511 | | |
递延让渡佣金减少
|
| | | | (1,242) | | | | | | (1,202) | | |
累计摊销减少
|
| | | | (7,068) | | | | | | (8,653) | | |
| | |
12月31日
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
延期保单获取成本,净额
|
| | | $ | 1,421 | | | | | $ | 656 | | |
|
| | |
12月31日
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
1月1日余额
|
| | | $ | 41,185 | | | | | $ | 52,222 | | |
可收回的再保险减少
|
| | | | (17,643) | | | | | | (28,837) | | |
1月1日的净余额
|
| | | | 23,542 | | | | | | 23,385 | | |
发生的费用与: | | | | | | | | | | | | | |
本年度
|
| | | | 31,706 | | | | | | 16,140 | | |
前几年
|
| | | | (1,082) | | | | | | 4,793 | | |
已发生的总费用
|
| | | | 30,622 | | | | | | 20,933 | | |
付款对象: | | | | | | | | | | | | | |
本年度
|
| | | | 17,032 | | | | | | 6,425 | | |
前几年
|
| | | | 13,747 | | | | | | 14,741 | | |
支付总额
|
| | | | 30,779 | | | | | | 21,166 | | |
期末净余额
|
| | | | 23,385 | | | | | | 23,152 | | |
另加可收回的再保险
|
| | | | 28,837 | | | | | | 33,941 | | |
期末余额
|
| | | $ | 52,222 | | | | | $ | 57,093 | | |
|
按年龄划分的已发生索赔的年平均赔付百分比(扣除再保险后)
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
年
|
| | | | 1 | | | | | | 2 | | | | | | 3 | | | | | | 4 | | | | | | 5 | | | | | | 6 | | | | | | 7 | | | | | | 8 | | | | | | 9 | | | | | | 10 | | |
|
{BR}汽车{BR}
|
| | | | 47% | | | | | | 28% | | | | | | 11% | | | | | | 9% | | | | | | 3% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
事故{BR}
年 |
| |
{BR}汽车{BR}
|
| |
截至2020年12月31日
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
已发生的亏损和亏损调整费用,
截至12月31日的年度再保险净额 |
| |
总计
IBNR 负债 更多 预期 开发 报告的 上的 |
| |
累计
数量 报告 |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
2011*
|
| |
2012*
|
| |
2013*
|
| |
2014*
|
| |
2015*
|
| |
2016*
|
| |
2017*
|
| |
2018*
|
| |
2019*
|
| |
2020
|
| |
索赔
|
| |
索赔
|
| ||||||||||||||||||||||||||||||||||||||
2011
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | | — | | |
2012
|
| | | | | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
2013
|
| | | | | | | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
2014
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
2015
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
2016
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,530 | | | | | | 3,107 | | | | | | 2,818 | | | | | | 3,030 | | | | | | 3,215 | | | | | | 29 | | | | | | 1,633 | | |
2017
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34,309 | | | | | | 36,244 | | | | | | 36,326 | | | | | | 37,529 | | | | | | 793 | | | | | | 29,121 | | |
2018
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37,879 | | | | | | 36,501 | | | | | | 38,657 | | | | | | 2,448 | | | | | | 44,090 | | |
2019
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31,705 | | | | | | 32,954 | | | | | | 5,220 | | | | | | 51,016 | | |
2020
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16,140 | | | | | | 7,469 | | | | | | 36,291 | | |
合计 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 128,495 | | | | | | | | | | | | | | |
事故年份
|
| |
{BR}汽车{BR}
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
扣除再保险后的累计已支付亏损和亏损调整费用
截至12月31日的年度 |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
2011*
|
| |
2012*
|
| |
2013*
|
| |
2014*
|
| |
2015*
|
| |
2016*
|
| |
2017*
|
| |
2018*
|
| |
2019*
|
| |
2020
|
| ||||||||||||||||||||||||||||||||
2011
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
2012
|
| | | | | | | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
事故年份
|
| |
{BR}汽车{BR}
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
|
扣除再保险后的累计已支付亏损和亏损调整费用
截至12月31日的年度 |
| ||||||||||||||||||||||||||||||||||||||||||||||||||
|
2011*
|
| |
2012*
|
| |
2013*
|
| |
2014*
|
| |
2015*
|
| |
2016*
|
| |
2017*
|
| |
2018*
|
| |
2019*
|
| |
2020
|
| |||||||||||||||||||||||
2013
|
| | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
2014
|
| | | | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
2015
|
| | | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
2016
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1038 | | | | | | 2,254 | | | | | | 2,640 | | | | | | 3,004 | | | | | | 3,096 | | |
2017
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21,246 | | | | | | 29,988 | | | | | | 33,987 | | | | | | 36,121 | | |
2018
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20,771 | | | | | | 30,154 | | | | | | 34,465 | | |
2019
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17,032 | | | | | | 25,235 | | |
2020
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,426 | | |
合计
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105,343 | | |
2011年前所有未偿负债,扣除再保险后的净额
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
损失责任和
LAE,净额 再保险 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 23,152 | | |
|
|
发生的亏损和亏损调整费用合计(扣除再保险后)
|
| | | $ | 128,495 | | |
|
扣除再保险后的已支付亏损和亏损调整费用合计
|
| | | | (105,343) | | |
|
损失和LAE负债,扣除再保险后的净额
|
| | | | 23,152 | | |
|
损失和LAE可收回的再保险
|
| | | | 33,941 | | |
|
损失和亏损调整费用准备金,再保险总额
|
| | | $ | 57,093 | | |
| | |
2019年12月31日
|
| |||||||||||||||||||||||||||
|
高级版
已写入{BR} |
| |
高级版
赚了 |
| |
不劳而获
高级版 |
| |
亏损和
{BR}LAE{BR} 已发生 |
| |
损失和
{BR}LAE{BR} 储量 |
| |||||||||||||||||
直接
|
| | | $ | 103,280 | | | | | $ | 102,238 | | | | | $ | 15,171 | | | | | $ | 87,359 | | | | | $ | 52,222 | | |
放弃
|
| | | | (79,678) | | | | | | (75,608) | | | | | | (12,904) | | | | | | (56,736) | | | | | | (28,837) | | |
{BR}净网{BR}
|
| | | $ | 23,602 | | | | | $ | 26,630 | | | | | $ | 2,267 | | | | | $ | 30,623 | | | | | $ | 23,385 | | |
| | |
2020年12月31日
|
| |||||||||||||||||||||||||||
|
高级版
已写入{BR} |
| |
高级版
赚了 |
| |
不劳而获
高级版 |
| |
亏损和
{BR}LAE{BR} 已发生 |
| |
损失和
{BR}LAE{BR} 储量 |
| |||||||||||||||||
直接
|
| | | $ | 100,611 | | | | | $ | 99,712 | | | | | $ | 16,070 | | | | | $ | 74,943 | | | | | $ | 57,093 | | |
放弃
|
| | | | (85,504) | | | | | | (84,740) | | | | | $ | (13,668) | | | | | | (54,010) | | | | | | (33,941) | | |
{BR}净网{BR}
|
| | | $ | 15,107 | | | | | $ | 14,972 | | | | | $ | 2,402 | | | | | $ | 20,933 | | | | | $ | 23,152 | | |
| | |
12月31日
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
2019年贷款和担保协议
|
| | | | 25,000 | | | | | | 25,000 | | |
附属票据购买和担保协议
|
| | | | — | | | | | | 32,461 | | |
支付宝保障计划贷款
|
| | | | — | | | | | | 5,880 | | |
到期本金
|
| | | | 25,000 | | | | | | 63,341 | | |
减去:未摊销债务发行成本和折扣
|
| | | | (898) | | | | | | (11,407) | | |
应付票据净额
|
| | | $ | 24,102 | | | | | $ | 51,934 | | |
截至12月31日的年度
|
| |
金额
|
| |||
2021
|
| | | $ | 1,307 | | |
2022
|
| | | | 14,573 | | |
2023
|
| | | | 10,000 | | |
2024
|
| | | | 5,000 | | |
2025
|
| | | | 32,461 | | |
此后
|
| | | | — | | |
最低本金支付总额
|
| | | $ | 63,341 | | |
截至12月31日的年度
|
| |
购买
义务 |
| |
租约
|
| |
合计
|
| |||||||||
2021
|
| | | $ | 3,949 | | | | | $ | 3,276 | | | | | $ | 7,225 | | |
2022
|
| | | | — | | | | | | 3,093 | | | | | | 3,093 | | |
2023
|
| | | | — | | | | | | 3,181 | | | | | | 3,181 | | |
2024
|
| | | | — | | | | | | 3,190 | | | | | | 3,190 | | |
2025
|
| | | | — | | | | | | 2,433 | | | | | | 2,433 | | |
此后
|
| | | | — | | | | | | 11,186 | | | | | | 11,186 | | |
最低租金总额
|
| | | $ | 3,949 | | | | | $ | 26,359 | | | | | $ | 30,308 | | |
{BR}系列{BR}
|
| |
2019年12月31日
|
| |||||||||||||||||||||
|
股份数量
|
| |
{BR}聚合{BR}
余额{BR}余额{BR} |
| |
{BR}聚合{BR}
清算 首选项 |
| |||||||||||||||||
|
授权
|
| |
已发布和
出色的 |
| ||||||||||||||||||||
A系列高级{BR}
|
| | | | 7,260,666 | | | | | | 6,939,098 | | | | | $ | 4,032 | | | | | $ | 4,100 | | |
{BR}B系列高级{BR}
|
| | | | 5,805,056 | | | | | | 5,805,057 | | | | | | 9,949 | | | | | | 10,000 | | |
C系列高级{BR}
|
| | | | 9,304,900 | | | | | | 9,224,670 | | | | | | 39,613 | | | | | | 39,840 | | |
{BR}D系列高年级{BR}
|
| | | | 19,371,524 | | | | | | 18,915,820 | | | | | | 93,727 | | | | | | 96,023 | | |
E系列高级{BR}
|
| | | | 23,850,034 | | | | | | 14,787,031 | | | | | | 90,468 | | | | | | 93,001 | | |
E-1系列高级(无投票权)
|
| | | | 11,412,474 | | | | | | 11,412,474 | | | | | | 57,933 | | | | | | 57,933 | | |
初级优先
|
| | | | 1,692,464 | | | | | | 1,692,464 | | | | | | 1,479 | | | | | | 1,500 | | |
| | | | | 78,697,118 | | | | | | 68,776,614 | | | | | $ | 297,201 | | | | | $ | 302,397 | | |
普通股: | | | | | | | | | | | | | | | | | | | | | | | | | |
个共享
|
| | | | 97,485,929 | | | | | | 8,865,933 | | | | | | | | | | | | | | |
受限制的股份减少
|
| | | | — | | | | | | (423) | | | | | | | | | | | | | | |
合计
|
| | | | 97,485,929 | | | | | | 8,865,510 | | | | | | | | | | | | | | |
{BR}系列{BR}
|
| |
2020年12月31日
|
| |||||||||||||||||||||
|
股份数量
|
| |
{BR}聚合{BR}
余额{BR}余额{BR} |
| |
{BR}聚合{BR}
清算 首选项 |
| |||||||||||||||||
|
授权
|
| |
已发布和
出色的 |
| ||||||||||||||||||||
A系列高级{BR}
|
| | | | 7,260,666 | | | | | | 6,939,098 | | | | | $ | 4,032 | | | | | $ | 4,100 | | |
{BR}B系列高级{BR}
|
| | | | 5,805,056 | | | | | | 5,805,057 | | | | | $ | 9,949 | | | | | $ | 10,000 | | |
C系列高级{BR}
|
| | | | 9,304,900 | | | | | | 9,224,670 | | | | | $ | 39,613 | | | | | $ | 39,840 | | |
{BR}D系列高年级{BR}
|
| | | | 30,449,674 | | | | | | 25,209,401 | | | | | $ | 125,675 | | | | | $ | 127,971 | | |
E系列高级{BR}
|
| | | | 23,850,034 | | | | | | 14,787,031 | | | | | $ | 90,468 | | | | | $ | 93,001 | | |
E-1系列高级(无投票权)
|
| | | | 11,412,474 | | | | | | 5,118,893 | | | | | $ | 25,985 | | | | | $ | 25,985 | | |
初级优先
|
| | | | 1,692,464 | | | | | | 1,692,464 | | | | | $ | 1,479 | | | | | $ | 1,500 | | |
| | | | | 89,775,268 | | | | | | 68,776,614 | | | | | $ | 297,201 | | | | | $ | 302,397 | | |
普通股
|
| | | | 111,702,628 | | | | | | 8,992,463 | | | | | | | | | | | | | | |
受
限制的股票 认股权证 |
| |
发布日期
|
| |
底层
安全性 |
| |
原因
用于授予 |
| |
认股权证
出色的 |
| |
行使价
每股 |
| |
过期
|
| ||||||
首选A系列
|
| |
{BR}2012年9月7日{BR}
|
| |
{BR}A系列{BR}
首选 |
| |
融资
|
| | | | 321,568 | | | | | $ | 0.5909 | | | |
IPO后5年
|
|
常见
|
| | 2015年7月30日 | | |
常见
库存 |
| |
服务
|
| | | | 77,176 | | | | | $ | 0.8567 | | | |
2020年7月30日
|
|
首选C系列
|
| |
2015年12月14日
|
| |
{BR}C系列{BR}
首选 |
| |
融资
|
| | | | 80,229 | | | | | $ | 4.3189 | | | |
2025年12月14日
|
|
{BR}首选D系列{BR}
|
| | 2018年7月16日 | | |
{BR}D系列{BR}
首选 |
| |
融资
|
| | | | 114,241 | | | | | $ | 5.0763 | | | |
2025年6月30日{BR}
|
|
{BR}首选D系列{BR}
|
| |
2018年12月12日
|
| |
{BR}D系列{BR}
首选 |
| |
融资
|
| | | | 7,139 | | | | | $ | 5.0763 | | | |
2025年12月12日
|
|
{BR}首选E系列{BR}
|
| |
2019年12月5日
|
| |
{BR}E系列{BR}
首选 |
| |
融资
|
| | | | 346,762 | | | | | $ | 6.2894 | | | |
2029年12月31日
|
|
受
限制的股票 认股权证 |
| |
发布日期
|
| |
底层
安全性 |
| |
原因
用于授予 |
| |
未结清认股权证
|
| |
行使价
每股 |
| |
过期
|
| ||||||
首选A系列
|
| |
{BR}2012年9月7日{BR}
|
| |
首选A系列
|
| |
融资
|
| | | | 321,568 | | | | | $ | 0.5909 | | | |
IPO后5年
|
|
首选C系列
|
| |
2015年12月14日
|
| |
首选C系列
|
| |
融资
|
| | | | 80,229 | | | | | $ | 4.3189 | | | |
2025年12月14日
|
|
{BR}首选D系列{BR}
|
| | 2018年7月16日 | | |
{BR}首选D系列{BR}
|
| |
融资
|
| | | | 114,241 | | | | | $ | 5.0763 | | | |
2025年6月30日{BR}
|
|
{BR}首选D系列{BR}
|
| |
2018年12月12日
|
| |
{BR}首选D系列{BR}
|
| |
融资
|
| | | | 7,139 | | | | | $ | 5.0763 | | | |
2025年12月12日
|
|
{BR}首选E系列{BR}
|
| | 2019年12月5日 | | |
{BR}首选E系列{BR}
|
| |
融资
|
| | | | 346,762 | | | | | $ | 6.2894 | | | |
2029年12月31日
|
|
{BR}首选E系列{BR}
|
| | 2020年7月29日 | | |
{BR}首选E系列{BR}
|
| |
融资
|
| | | | 8,669,076 | | | | | $ | 6.2894 | | | |
2030年7月29日
|
|
{BR}首选E系列{BR}
|
| |
2020年11月16日
|
| |
{BR}首选E系列{BR}
|
| |
其他
|
| | | | 35,541 | | | | | $ | 8.6560 | | | |
2025年11月18日
|
|
| | |
截至12月31日的年度
|
| |||
|
2019
|
| |
2020
|
| ||
失败率
|
| |
15.77% – 19.76%
|
| |
19.62% – 25.76%
|
|
波动性
|
| |
45.00%
|
| |
47.00% – 62.00%
|
|
预期期限(年)
|
| |
6.02 – 6.08
|
| |
4.95 – 7.00
|
|
无风险利率
|
| |
1.39% – 2.49%
|
| |
0.26% – 1.73%
|
|
预期股息
|
| |
—
|
| |
—
|
|
| | |
库存
数量 选项 |
| |
加权-
{BR}平均{BR} 练习 价格 |
| |
加权-
{BR}平均{BR} 剩余 {BR}合同{BR} 期限(年) |
| |
{BR}聚合{BR}
{BR}内在{BR} 值 (千) |
| ||||||||||||
截至2018年12月31日的未偿还金额
|
| | | | 5,785,513 | | | | | | | | | | | | | | | | | | | | |
授予期权
|
| | | | 2,336,057 | | | | | $ | 2.95 | | | | | | | | | | | | | | |
行使的选项
|
| | | | (810,312) | | | | | $ | 1.69 | | | | | | | | | | | | | | |
选项已取消或过期并返回到计划
|
| | | | (1,729,479) | | | | | $ | 2.35 | | | | | | | | | | | | | | |
截至2019年12月31日未偿还
|
| | | | 5,581,779 | | | | | $ | 2.34 | | | | | | 7.97 | | | | | $ | 6,642 | | |
授予期权
|
| | | | 3,336,116 | | | | | $ | 3.13 | | | | | | | | | | | | | | |
行使的选项
|
| | | | (126,529) | | | | | $ | 1.91 | | | | | | | | | | | | | | |
选项已取消或过期并返回到计划
|
| | | | (2,860,342) | | | | | $ | 2.73 | | | | | | | | | | | | | | |
截至2020年12月31日的未偿还金额
|
| | | | 5,931,024 | | | | | $ | 2.61 | | | | | | 8.10 | | | | | $ | 70,192 | | |
已归属且预计将于2019年12月31日归属
|
| | | | 4,763,448 | | | | | $ | 2.29 | | | | | | 7.99 | | | | | $ | 5,968 | | |
自2019年12月31日起归属并可行使
|
| | | | 5,581,748 | | | | | $ | 2.34 | | | | | | 7.96 | | | | | $ | 6,403 | | |
已归属且预计将于2020年12月31日归属
|
| | | | 4,512,737 | | | | | $ | 2.45 | | | | | | 7.55 | | | | | $ | 52,705 | | |
自2020年12月31日起归属并可行使
|
| | | | 2,194,860 | | | | | $ | 2.00 | | | | | | 6.38 | | | | | $ | 27,324 | | |
| | |
年终
12月31日 2020 |
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
收入成本
|
| | | $ | 56 | | | | | $ | 104 | | |
研发
|
| | | | 525 | | | | | | 714 | | |
销售和营销
|
| | | | 115 | | | | | | 44 | | |
其他运营费用
|
| | | | 731 | | | | | | 595 | | |
股票薪酬总额
|
| | | $ | 1,427 | | | | | $ | 1,457 | | |
| | |
截至12月31日
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
当前
|
| | | $ | — | | | | | $ | — | | |
延期
|
| | | | 37 | | | | | | (84) | | |
所得税费用(福利)
|
| | | $ | 37 | | | | | $ | (84) | | |
| | |
截至12月31日
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
法定税费(优惠)
|
| | | $ | (12,001) | | | | | $ | (25,241) | | |
保证 - 按市价计价
|
| | | | 19 | | | | | | 14,552 | | |
研发
|
| | | | (1,530) | | | | | | (1,170) | | |
估值免税额变动
|
| | | | 13,488 | | | | | | 11,435 | | |
其他,净额
|
| | | | 61 | | | | | | 340 | | |
所得税费用(福利)
|
| | | $ | 37 | | | | | $ | (84) | | |
| | |
截至12月31日
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
递延税金资产: | | | | | | | | | | | | | |
净营业亏损结转
|
| | | $ | 61,824 | | | | | $ | 73,364 | | |
结转税收抵免
|
| | | | 3,704 | | | | | | 4,780 | | |
未到期保费准备金
|
| | | | 97 | | | | | | 103 | | |
未付损失贴现
|
| | | | 155 | | | | | | 167 | | |
股票薪酬
|
| | | | 395 | | | | | | 501 | | |
其他
|
| | | | — | | | | | | 1,048 | | |
递延税金资产总额
|
| | | | 66,175 | | | | | | 79,963 | | |
递延纳税义务: | | | | | | | | | | | | | |
折旧摊销
|
| | | | (3,914) | | | | | | (3,691) | | |
其他
|
| | | | (185) | | | | | | — | | |
递延纳税负债总额
|
| | | | (4,099) | | | | | | (3,691) | | |
递延税金净资产
|
| | | | 62,076 | | | | | | 76,272 | | |
减去估值免税额
|
| | | | (62,160) | | | | | | (76,272) | | |
年终余额
|
| | | $ | (84) | | | | | $ | — | | |
| | |
年终
12月31日 |
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
年初未确认税收优惠总额
|
| | | $ | 854 | | | | | $ | 1,364 | | |
与本年度税收头寸相关的增加
|
| | | | 510 | | | | | | 390 | | |
未确认税收优惠总额,期末余额
|
| | | $ | 1,364 | | | | | $ | 1,754 | | |
| | |
年终
12月31日 |
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
回来: | | | | | | | | | | | | | |
保险服务
|
| | | $ | 51,955 | | | | | $ | 29,395 | | |
企业业务解决方案
|
| | | | 800 | | | | | | 5,669 | | |
总收入
|
| | | $ | 52,755 | | | | | $ | 35,064 | | |
捐款: | | | | | | | | | | | | | |
保险服务
|
| | | $ | 1,545 | | | | | $ | 11,914 | | |
企业业务解决方案
|
| | | | (2,817) | | | | | | (563) | | |
总贡献
|
| | | $ | (1,272) | | | | | $ | 11,351 | | |
| | |
年终
12月31日 |
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
总细分市场贡献
|
| | | $ | (1,272) | | | | | $ | 11,351 | | |
放弃保费、损失和LAE
|
| | | | (7,304) | | | | | | 15,443 | | |
其他收入
|
| | | | 1,849 | | | | | | 2,421 | | |
保单服务费和其他
|
| | | | 2,100 | | | | | | 2,676 | | |
销售、营销和其他收购成本
|
| | | | 23,553 | | | | | | 5,029 | | |
研发
|
| | | | 5,839 | | | | | | 2,433 | | |
大写软件摊销
|
| | | | 10,648 | | | | | | 11,188 | | |
其他运营费用
|
| | | | 18,896 | | | | | | 16,981 | | |
运营损失
|
| | | $ | (56,853) | | | | | $ | (44,820) | | |
| | |
年终
12月31日 |
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
{BR}加利福尼亚州{BR}
|
| | | $ | 59,287 | | | | | $ | 58,276 | | |
华盛顿
|
| | | | 10,765 | | | | | | 11,391 | | |
新泽西。
|
| | | | 10,353 | | | | | | 9,155 | | |
{BR}俄勒冈州{BR}
|
| | | | 8,066 | | | | | | 7,232 | | |
{BR}伊利诺伊州{BR}
|
| | | | 5,168 | | | | | | 4,474 | | |
亚利桑那州{BR}
|
| | | | 3,304 | | | | | | 4,527 | | |
宾夕法尼亚
|
| | | | 3,418 | | | | | | 2,932 | | |
{BR}弗吉尼亚州{BR}
|
| | | | 1,877 | | | | | | 1,725 | | |
总保费收入
|
| | | $ | 102,238 | | | | | $ | 99,712 | | |
| | |
年终
12月31日 |
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
法定资本和盈余
|
| | | $ | 25,076 | | | | | $ | 22,453 | | |
法定净亏损
|
| | | $ | (3,595) | | | | | $ | (2,078) | | |
| | |
第{BR}页
|
| |||
第1节。
合并
|
| | | | A-6 | | |
1.1
合并
|
| | | | A-6 | | |
1.2
关闭
|
| | | | A-6 | | |
1.3
公司注册证书和章程
|
| | | | A-6 | | |
1.4
董事和高级管理人员
|
| | | | A-7 | | |
1.5
证券折算
|
| | | | A-7 | | |
1.6
某些调整
|
| | | | A-7 | | |
1.7
股权奖励的处理;公司认股权证;额外股份
|
| | | | A-8 | | |
1.8
无零碎股份
|
| | | | A-10 | | |
1.9
调拨账簿结账
|
| | | | A-10 | | |
1.10
交换证书和取消记账职位
|
| | | | A-10 | | |
1.11
进一步操作
|
| | | | A-12 | | |
1.12
预扣税金
|
| | | | A-13 | | |
1.13
没有评估权
|
| | | | A-13 | | |
第2节。
公司的陈述和保修
|
| | | | A-13 | | |
2.1
组织得当,信誉良好;子公司
|
| | | | A-13 | | |
2.2
组织文档
|
| | | | A-14 | | |
2.3
大写
|
| | | | A-14 | | |
2.4
权威性;协议的约束力
|
| | | | A-15 | | |
2.5
需要投票
|
| | | | A-15 | | |
2.6
不同意;同意
|
| | | | A-16 | | |
2.7
报告、财务报表、内部控制
|
| | | | A-16 | | |
2.8
没有某些更改
|
| | | | A-18 | | |
2.9
知识产权及相关事项
|
| | | | A-18 | | |
2.10
资产所有权;不动产
|
| | | | A-22 | | |
2.11
合同
|
| | | | A-22 | | |
2.12
符合法律要求
|
| | | | A-24 | | |
2.13
法律诉讼;调查;命令
|
| | | | A-25 | | |
2.14
某些商业惯例
|
| | | | A-25 | | |
2.15
税务事项
|
| | | | A-26 | | |
2.16
员工福利计划
|
| | | | A-27 | | |
2.17
{BR}劳工事务{BR}
|
| | | | A-28 | | |
2.18
环境问题
|
| | | | A-29 | | |
2.19
保险范围
|
| | | | A-30 | | |
2.20
收购法规
|
| | | | A-30 | | |
2.21
母公司普通股所有权
|
| | | | A-30 | | |
2.22
财务顾问意见
|
| | | | A-30 | | |
2.23
经纪人
|
| | | | A-30 | | |
2.24
公司保险子公司
|
| | | | A-31 | | |
2.25
法定声明
|
| | | | A-31 | | |
2.26
再保险
|
| | | | A-31 | | |
| | |
第{BR}页
|
| |||
2.27
保险业务
|
| | | | A-31 | | |
2.28
保险生产商
|
| | | | A-32 | | |
2.29
提供的信息
|
| | | | A-32 | | |
第三节。
母公司和收购子公司的陈述和担保
|
| | | | A-33 | | |
3.1
正当的组织和良好的信誉;子公司。
|
| | | | A-33 | | |
3.2
组织文档
|
| | | | A-33 | | |
3.3
大写
|
| | | | A-33 | | |
3.4
权威性;协议的约束力
|
| | | | A-34 | | |
3.5
不同意;同意
|
| | | | A-35 | | |
3.6
报告、财务报表、内部控制
|
| | | | A-36 | | |
3.7
没有某些更改
|
| | | | A-38 | | |
3.8
符合法律要求
|
| | | | A-38 | | |
3.9
法律诉讼;调查;命令
|
| | | | A-38 | | |
3.10
收购法规
|
| | | | A-38 | | |
3.11
公司普通股所有权
|
| | | | A-38 | | |
3.12
税务事项
|
| | | | A-39 | | |
3.13
经纪人
|
| | | | A-40 | | |
3.14
提供的信息
|
| | | | A-40 | | |
3.15
采购件
|
| | | | A-40 | | |
第四节。
契约
|
| | | | A-40 | | |
4.1
临时运营
|
| | | | A-40 | | |
4.2
公司未征集
|
| | | | A-45 | | |
4.3
注册声明;代理声明/招股说明书
|
| | | | A-46 | | |
4.4
公司股东大会;公司修改建议
|
| | | | A-47 | | |
4.5
申请;其他操作
|
| | | | A-50 | | |
4.6
访问权限
|
| | | | A-53 | | |
4.7
宣传
|
| | | | A-53 | | |
4.8
公司ESPP
|
| | | | A-54 | | |
4.9
某些税务事项
|
| | | | A-54 | | |
4.10
赔偿;董事和高级职员保险
|
| | | | A-54 | | |
4.11
员工事务
|
| | | | A-57 | | |
4.12
股东诉讼
|
| | | | A-57 | | |
4.13
证券交易所上市和退市
|
| | | | A-57 | | |
4.14
第16节事项
|
| | | | A-58 | | |
4.15
董事辞职
|
| | | | A-58 | | |
4.16
收购法规
|
| | | | A-58 | | |
4.17
终止某些协议
|
| | | | A-58 | | |
第5节。
各方履行义务的条件
{BR}合并{BR}
|
| | | | A-58 | | |
5.1
各方义务的前提条件
|
| | | | A-58 | | |
5.2
父母义务的附加条件
|
| | | | A-59 | | |
5.3
公司义务的附加条件
|
| | | | A-59 | | |
| | |
第{BR}页
|
| |||
5.4
关闭条件受挫
|
| | | | A-60 | | |
第6节。
终止
|
| | | | A-60 | | |
6.1
终止
|
| | | | A-60 | | |
6.2
终止影响
|
| | | | A-61 | | |
6.3
解约费
|
| | | | A-62 | | |
第7节。
{BR}其他佣金{BR}
|
| | | | A-62 | | |
7.1
修订
|
| | | | A-62 | | |
7.2
弃权
|
| | | | A-63 | | |
7.3
陈述和保修不再有效
|
| | | | A-63 | | |
7.4
完整协议;互不信任;第三方受益人
|
| | | | A-63 | | |
7.5
适用法律;管辖权
|
| | | | A-64 | | |
7.6
费用支付
|
| | | | A-64 | | |
7.7
可分配性;利害关系方
|
| | | | A-64 | | |
7.8
通知
|
| | | | A-65 | | |
7.9
可分割性
|
| | | | A-65 | | |
7.10
对应对象
|
| | | | A-66 | | |
7.11
具体表现
|
| | | | A-66 | | |
7.12
披露时间表
|
| | | | A-66 | | |
7.13
施工
|
| | | | A-67 | | |
| 附件A | | | 某些定义 | |
| 附件B | | | 存续公司成立证明表格 | |
| 附件C | | | 尚存公司有限责任公司协议书格式 | |
| 附件D | | | 投票和支持协议 | |
| | | | 发件人: | | |
{BR}/s/Daniel Schreiber{BR}
|
|
| | | | {BR}名称:{BR} | | | Daniel Schreiber{BR} | |
| | | | 标题: | | | 首席执行官 | |
| | | | 发件人: | | |
/s/Shai Wininger
|
|
| | | | {BR}名称:{BR} | | | 夏文杰 | |
| | | | 标题: | | | 首席执行官 | |
| | | | 发件人: | | |
{BR}/s/Daniel Schreiber{BR}
|
|
| | | | {BR}名称:{BR} | | | Daniel Schreiber{BR} | |
| | | | 标题: | | | 总裁{BR} | |
| | | | 发件人: | | |
/s/Shai Wininger
|
|
| | | | {BR}名称:{BR} | | | 夏文杰 | |
| | | | 标题: | | | 秘书 | |
| | | | 发件人: | | |
{BR}/s/Daniel Schreiber{BR}
|
|
| | | | {BR}名称:{BR} | | | Daniel Schreiber{BR} | |
| | | | 标题: | | | 总裁{BR} | |
| | | | 发件人: | | |
/s/Shai Wininger
|
|
| | | | {BR}名称:{BR} | | | 夏文杰 | |
| | | | 标题: | | | 秘书 | |
| | | | 发件人: | | |
{BR}/s/Dan Preston{BR}
|
|
| | | | {BR}名称:{BR} | | | 丹·普雷斯顿{BR} | |
| | | | 标题: | | | 首席执行官 | |
| | | | {BR}柠檬水公司{BR} | |
| | | |
|
|
| | | | 姓名:丹尼尔·施赖伯(Daniel Schreiber){BR} 职务:首席执行官 |
|
| | | |
|
|
| | | | 姓名:谢温宁格(Shai Wininger) 职务:首席执行官 |
|
| | | | [股东] | |
| | | |
|
|
| | | | {BR}名称:{BR} {BR}标题:{BR} |
|
| 日期: | | |
{BR}打印名称:{BR}
|
|
|
展品
{BR}编号{BR} |
| |
说明
|
|
| 2.1*† | | | Lemonade,Inc.、Lemonade,Inc.的全资子公司Citrus Merge Sub A,Inc.和Lemonade,Inc.的全资子公司Citrus Merge Sub B,LLC之间的协议和合并计划,日期为2021年11月8日(作为委托书/招股说明书的附件A,构成本注册声明的一部分) | |
| 3.1* | | |
Lemonade,Inc.修订和重新注册的公司证书(参考Lemonade,Inc.截至2020年12月31日的财政年度Form 10-K年度报告附件3.1)
|
|
| 3.2* | | |
修订和重新修订Lemonade,Inc.的章程(通过参考Lemonade,Inc.截至2020年12月31日的财政年度Form 10-K年度报告的附件3.2并入)
|
|
| 4.1* | | |
Lemonade,Inc.普通股证书样本(参考Lemonade,Inc.于2020年6月23日提交的S-1/A表格注册说明书附件4.1(文件编号:333-239007))
|
|
| 4.2* | | |
Lemonade,Inc.与Lemonade,Inc.的某些证券持有人之间于2019年6月26日修订和重新签署的投资者权利协议(通过引用Lemonade,Inc.于2020年6月8日提交的Form S-1注册声明(文件No.333-239007)的附件4.2并入)
|
|
| 5.1 | | |
Latham&Watkins LLP的意见
|
|
| 10.1* | | |
Legacy Metromila与Legacy Metromile的某些证券持有人之间于2021年2月9日修订并重新签署的注册权协议(作为Legacy Metromile2021年2月11日提交给美国证券交易委员会(Securities And Exchange Commission)的8-K表格当前报告的附件4.1)。
|
|
| 10.2* | | |
Legacy Metromily与其董事和高级管理人员之间的赔偿协议表(作为Legacy Metromile8-K表格的附件10.1,于2021年2月11日提交给美国证券交易委员会)。
|
|
| 10.3* | | |
Metromil.Inc.2021年股权激励计划(包括在2021年1月15日提交给证券交易委员会的S-4表格注册说明书中,作为Legacy Metromile委托书/招股说明书的附件B)。
|
|
| 10.4* | | |
Metromil.Inc.2021年员工股票购买计划(包括在2021年1月15日提交给证券交易委员会的S-4表格注册声明中的Legacy Metromile委托书/招股说明书的附件C)。
|
|
| 10.5* | | |
Metromil.Inc.、HSCM百慕大基金有限公司于2021年2月9日签署的票据购买和担保协议的第2号综合修正案,以及附件B所列持有人的时间表(包括在2021年2月11日提交给美国证券交易委员会(Securities And Exchange Commission)的Legacy Metromil8-K表格当前报告的附件10.5)。
|
|
| 10.6* | | |
Metromile,Inc.修订并重新启动了2011年股权激励计划,修订后的计划(作为附件10.17包括在2021年12月31日提交给美国证券交易委员会的S-4/A表格中的Legacy Metromirs注册声明)。
|
|
|
展品
{BR}编号{BR} |
| |
说明
|
|
| 10.7* | | |
根据Metromill,Inc.修订和重新制定的2011年股权激励计划(包括在2020年12月31日提交给美国证券交易委员会(Securities And Exchange Commission)的S-4/A表格注册声明的10.18号附件)下的期权协议、股票期权授予通知和行使通知的表格。
|
|
| 10.8* | | |
Metromill,Inc.和Dan Preston之间的邀请函,日期为2021年2月11日(包括在2021年3月31日提交给美国证券交易委员会(Securities And Exchange Commission)的Form 10-K表格10.24中的Legacy Metromils年度报告附件)。
|
|
| 10.9* | | |
MetroMile,Inc.和Paw Andersen之间的邀请函,日期为2019年1月18日(包括在2021年1月13日提交给美国证券交易委员会(Securities And Exchange Commission)的S-4/A表格中的Legacy Metromils注册声明的附件10.20)。
|
|
| 10.10* | | |
MetroMile,Inc.和Lindsay Alexovich之间的邀请函,日期为2017年9月21日(包括在2021年1月13日提交给美国证券交易委员会(Securities And Exchange Commission)的S-4/A表格中的Legacy Metromils注册声明的10.21号附件)。
|
|
| 10.11* | | |
MetroMile,Inc.和Jesse McKendry之间的邀请函,日期为2020年1月3日(包括在2021年1月13日提交给美国证券交易委员会(Securities And Exchange Commission)的S-4/A表格中的Legacy Metromils注册声明的10.23号附件)。
|
|
| 10.12* | | |
MetroMile,Inc.机密信息和发明转让协议表格(包括于2021年1月13日提交给美国证券交易委员会的表格S-4/A中的Legacy Metromils注册声明附件10.24)。
|
|
| 10.13* | | |
MetroMile,Inc.和Dan Preston之间的随意雇佣、保密信息、发明转让和仲裁协议,日期为2013年2月7日(包括在2021年1月13日提交给美国证券交易委员会(Securities And Exchange Commission)的S-4/A表格中的Legacy Metromils注册声明的10.25号附件)。
|
|
| 10.14* | | |
MetroMile,Inc.和Lindsay Alexovich之间签署的随意雇佣、保密信息、发明转让和仲裁协议,日期为2017年11月4日(包括在2021年1月13日提交给美国证券交易委员会(Securities And Exchange Commission)的S-4/A表格中的Legacy Metromils注册声明的10.26号附件)。
|
|
| 10.15* | | |
写字楼租赁,日期为2019年5月16日,由425 MKT REIT,LLC和Metromirl,Inc.签订(包括在2020年12月31日提交给美国证券交易委员会(Securities And Exchange Commission)的S-4/A表格中的Legacy Metromils注册声明的10.15号附件)。
|
|
| 10.16* | | |
麦德迈公司和Regi Vengalil公司之间的邀请函,日期为2021年4月16日(作为麦德迈公司季度报告10-Q表的附件10.1,于2021年8月10日提交给美国证券交易委员会)。
|
|
| 21.1* | | |
Lemonade,Inc.的子公司(参考Lemonade,Inc.于2020年6月8日提交的S-1表格注册说明书附件21.1(文件编号333-239007)合并)
|
|
| 23.1 | | | Lemonade,Inc.的独立注册会计师事务所安永会计师事务所同意。 | |
| 23.2 | | |
麦德迈公司独立注册会计师事务所Moss Adams LLP同意
|
|
| 23.3 | | |
Latham&Watkins LLP同意(见附件5.1)
|
|
| 24.1* | | |
委托书
|
|
| 99.1* | | |
Allen&Company LLC同意
|
|
| 99.2* | | |
Metromil.,Inc.特别会议代理卡格式
|
|
| | | | 柠檬水公司{BR} | | |||
| | | |
发件人:
|
| |
{BR}/s/Daniel Schreiber{BR}
|
|
| | | | | | |
{BR}名称:{BR}
Daniel Schreiber{BR}
|
|
| | | | | | |
{BR}标题:{BR}
联席首席执行官
|
|
| | | |
发件人:
|
| |
{BR}/s/Tim Bixby{BR}
|
|
| | | | | | |
{BR}名称:{BR}
Tim Bixby{BR}
|
|
| | | | | | |
{BR}标题:{BR}
首席财务官
|
|
|
{BR}签名{BR}
|
| |
标题
|
| |
日期{BR}
|
|
|
{BR}/s/Daniel Schreiber{BR}
Daniel Schreiber{BR}
|
| |
联席首席执行官(首席执行官)兼董事会主席
|
| |
2021年12月27日
|
|
|
/s/Shai Wininger
夏文杰
|
| |
联席首席执行官
|
| |
2021年12月27日
|
|
|
{BR}/s/Tim Bixby{BR}
Tim Bixby{BR}
|
| |
首席财务官(首席财务官和首席会计官)
|
| |
2021年12月27日
|
|
|
*
乔尔·卡特勒。
|
| |
导演{BR}
|
| |
2021年12月27日
|
|
|
*
迈克尔·艾森伯格{BR}
|
| |
导演{BR}
|
| |
2021年12月27日
|
|
|
*
Silvija Martincevic
|
| |
导演{BR}
|
| |
2021年12月27日
|
|
|
*
伊琳娜·诺沃塞尔斯基
|
| |
导演{BR}
|
| |
2021年12月27日
|
|
|
*
姆胡姆·尼亚塔
|
| |
导演{BR}
|
| |
2021年12月27日
|
|
|
*
Caryn Seidman-Becker{BR}
|
| |
导演{BR}
|
| |
2021年12月27日
|
|
| 发件人: | | | {BR}/s/Daniel Schreiber{BR} | |
| | | | 姓名:丹尼尔·施赖伯(Daniel Schreiber){BR} | |
| | | | 职务:联席首席执行官 | |