| | |
每股
|
| |
合计
|
| ||||||
公开发行价
|
| | | $ | 165.00 | | | | | $ | 796,011,810 | | |
承保折扣和佣金(1)
|
| | | $ | 5.56875 | | | | | $ | 18,376,875 | | |
Lemonade,Inc.扣除费用前的收益
|
| | | $ | 159.43125 | | | | | $ | 526,123,125 | | |
向出售股东扣除费用前的收益
|
| | | $ | 159.43125 | | | | | $ | 243,023,286 | | |
|
高盛有限责任公司
|
| |
摩根士丹利
|
| |
Allen&Company LLC
|
| |
巴克莱银行
|
|
| JMP基础设施 | | |
OpPENHEIMER & CO.
|
| |
管道砂光机
|
| |
威廉·布莱尔
|
|
| | |
第
页
|
| |||
招股说明书摘要
|
| | | | 1 | | |
风险因素
|
| | | | 19 | | |
有关前瞻性陈述的警示说明
|
| | | | 64 | | |
市场和行业数据
|
| | | | 66 | | |
使用收益
|
| | | | 68 | | |
股利政策
|
| | | | 69 | | |
大写
|
| | | | 70 | | |
稀释
|
| | | | 71 | | |
选定的历史综合财务数据
|
| | | | 73 | | |
管理层对财务状况和经营成果的讨论和分析
|
| | | | 75 | | |
业务
|
| | | | 99 | | |
规章
|
| | | | 120 | | |
管理
|
| | | | 129 | | |
高管薪酬
|
| | | | 136 | | |
主要股东和销售股东
|
| | | | 145 | | |
某些关系和关联方交易
|
| | | | 148 | | |
股本说明
|
| | | | 152 | | |
有资格未来出售的股票
|
| | | | 159 | | |
非美国持有人的重大美国联邦所得税考虑
我们的常用库存 |
| | | | 161 | | |
承销
|
| | | | 165 | | |
法律事务
|
| | | | 172 | | |
专家
|
| | | | 172 | | |
您可以在哪里找到更多信息
|
| | | | 172 | | |
合并财务报表索引
|
| | | | F-1 | | |
| | |
截止三个月
2020年12月31日 |
| |||||||||
| | |
范围
|
| |||||||||
| | |
低
|
| |
高
|
| ||||||
| | |
(百万美元)
|
| |||||||||
净亏损
|
| | | $ | (37.0) | | | | | $ | (34.0) | | |
所得税费用
|
| | | | 0.9 | | | | | | 0.4 | | |
折旧及摊销
|
| | | | 0.8 | | | | | | 0.6 | | |
股票薪酬
|
| | | | 3.4 | | | | | | 3.3 | | |
净投资收入
|
| | | | (0.1) | | | | | | (0.3) | | |
调整后的EBITDA
|
| | | $ | (32.0) | | | | | $ | (30.0) | | |
| | |
截至2013年12月31日的年度
|
| |
截至9个月
9月30日 |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(百万美元,每股数据除外)
|
| |||||||||||||||||||||
合并业务报表: | | | | | | | | | | | | | | | | | | | | | | | | | |
收入 | | | | | | | | | | | | | | | | | | | | | | | | | |
净赚得保费
|
| | | $ | 21.2 | | | | | $ | 63.8 | | | | | $ | 41.6 | | | | | $ | 65.0 | | |
委托佣金收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | 7.4 | | |
净投资收入
|
| | | | 1.3 | | | | | | 3.4 | | | | | | 2.1 | | | | | | 1.3 | | |
佣金及其他收入
|
| | | | — | | | | | | 0.1 | | | | | | 0.1 | | | | | | 0.2 | | |
总收入
|
| | | | 22.5 | | | | | | 67.3 | | | | | | 43.8 | | | | | | 73.9 | | |
费用 | | | | | | | | | | | | | | | | | | | | | | | | | |
损失和损失调整费用,
净额 |
| | | | 15.2 | | | | | | 45.8 | | | | | | 30.4 | | | | | | 45.4 | | |
其他保险费用
|
| | | | 4.2 | | | | | | 9.6 | | | | | | 6.4 | | | | | | 10.8 | | |
销售和市场推广
|
| | | | 41.9 | | | | | | 89.1 | | | | | | 64.9 | | | | | | 57.5 | | |
技术开发
|
| | | | 4.7 | | | | | | 9.8 | | | | | | 6.4 | | | | | | 13.0 | | |
一般和行政
|
| | | | 9.1 | | | | | | 20.9 | | | | | | 11.2 | | | | | | 34.6 | | |
总费用
|
| | | | 75.1 | | | | | | 175.2 | | | | | | 119.3 | | | | | | 161.3 | | |
所得税前亏损
|
| | | | (52.6) | | | | | | (107.9) | | | | | | (75.5) | | | | | | (87.4) | | |
所得税费用
|
| | | | 0.3 | | | | | | 0.6 | | | | | | 0.3 | | | | | | 1.0 | | |
净亏损
|
| | | $ | (52.9) | | | | | $ | (108.5) | | | | | $ | (75.8) | | | | | $ | (88.4) | | |
每个共享数据: | | | | | | | | | | | | | | | | | | | | | | | | | |
归属于普通股的每股净亏损
股东—基本和稀释 |
| | | $ | (4.84) | | | | | $ | (9.75) | | | | | $ | (6.84) | | | | | $ | (3.41) | | |
加权平均已发行普通股 - 基本和稀释
|
| | | | 10,931,776 | | | | | | 11,124,397 | | | | | | 11,079,303 | | | | | | 25,935,362 | | |
| | |
截至2020年9月30日
|
| |||||||||
| | |
实际
|
| |
调整后(1)
|
| ||||||
| | |
(百万美元)
|
| |||||||||
合并资产负债表数据: | | | | | | | | | | | | | |
总投资
|
| | | $ | 21.7 | | | | | $ | 21.7 | | |
现金、现金等价物和受限现金
|
| | | | 575.7 | | | | | | 1,100.7 | | |
总资产
|
| | | | 831.5 | | | | | | 1,356.5 | | |
总负债
|
| | | | 262.5 | | | | | | 262.5 | | |
股东权益合计(亏损)
|
| | | | 569.0 | | | | | | 1,094.0 | | |
| | |
年终了
12月31日 |
| |
九个月
截至9月30日 |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(百万美元,不包括每个客户的保费)
|
| |||||||||||||||||||||
关键运营和财务指标(1) | | | | | | | | | | | | | | | | | | | | | | | | | |
客户(期末)
|
| | | | 308,835 | | | | | | 643,118 | | | | | | 562,251 | | | | | | 941,313 | | |
有效保费(期末)
|
| | | $ | 44.9 | | | | | $ | 113.8 | | | | | $ | 94.9 | | | | | $ | 188.9 | | |
每位客户的高级费用(期末)
|
| | | $ | 145 | | | | | $ | 177 | | | | | $ | 169 | | | | | $ | 201 | | |
总收入
|
| | | $ | 22.5 | | | | | $ | 67.3 | | | | | $ | 43.8 | | | | | $ | 73.9 | | |
毛收入保费
|
| | | $ | 25.3 | | | | | $ | 75.5 | | | | | $ | 49.5 | | | | | $ | 108.7 | | |
毛利
|
| | | $ | 3.1 | | | | | $ | 11.7 | | | | | $ | 6.9 | | | | | $ | 17.3 | | |
调整后毛利(2)
|
| | | $ | 4.2 | | | | | $ | 13.1 | | | | | $ | 8.0 | | | | | $ | 21.7 | | |
净亏损
|
| | | $ | (52.9) | | | | | $ | (108.5) | | | | | $ | (75.8) | | | | | $ | (88.4) | | |
调整后的EBITDA(2)
|
| | | $ | (51.7) | | | | | $ | (106.4) | | | | | $ | (75.0) | | | | | $ | (68.2) | | |
毛利率
|
| | | | 14% | | | | | | 17% | | | | | | 16% | | | | | | 23% | | |
调整后的毛利率(2)
|
| | | | 19% | | | | | | 19% | | | | | | 18% | | | | | | 29% | | |
调整后毛利润与毛收入保费的比率(2)
|
| | | | 17% | | | | | | 17% | | | | | | 16% | | | | | | 20% | | |
毛损率
|
| | | | 113% | | | | | | 79% | | | | | | 82% | | | | | | 71% | | |
净亏损率
|
| | | | 72% | | | | | | 72% | | | | | | 73% | | | | | | 70% | | |
| | |
截至2020年9月30日
|
| |||||||||
| | |
实际
|
| |
调整后
|
| ||||||
| | |
(百万美元)
|
| |||||||||
现金、现金等价物和受限现金
|
| | | $ | 575.7 | | | | | $ | 1,100.7 | | |
可转换优先股(种子、A、B、C和D系列),面值0.00001美元;没有已发行、授权和流通股、实际和调整后的股份
|
| | | | — | | | | | | — | | |
股东权益(亏损): | | | | | | | | | | | | | |
普通股,面值0.00001美元,授权股份2亿股;
已发行和已发行股票56,584,029股,实际;200,000,000股 股授权股份;59,884,029股已发行和流通股,截至 调整后的 |
| | | | — | | | | | | — | | |
新增实收资本
|
| | | | 855.0 | | | | | | 1,380.0 | | |
累计亏损
|
| | | | (286.7) | | | | | | (286.7) | | |
累计其他综合收益
|
| | | | 0.7 | | | | | | 0.7 | | |
股东权益合计(亏损)
|
| | | | 569.0 | | | | | | 1,094.0 | | |
总市值
|
| | | $ | 569.0 | | | | | $ | 1,094.0 | | |
|
普通股每股公开发行价
|
| | | | | | | | | $ | 165.00 | | |
|
截至2020年9月30日的每股有形账面净值(亏损)
|
| | | $ | 10.04 | | | | | | | | |
|
由于新投资者购买本次发行的普通股,每股收益增加
|
| | | | 8.22 | | | | | | | | |
|
紧接本次发行后的调整后每股有形账面净值
|
| | | | | | | | | | 18.26 | | |
|
本次发行向新普通股投资者摊薄调整后的每股有形账面净值
|
| | | | | | | | | $ | 146.74 | | |
| | |
个共享
购买了 |
| |
合计
考虑因素 |
| |
均价
每股 |
| |||||||||||||||||||||
| | |
编号
|
| |
百分比
|
| |
金额
|
| |
百分比
|
| ||||||||||||||||||
| | |
(百万美元)
|
| |||||||||||||||||||||||||||
董事、高级管理人员及其附属公司
|
| | | | 13,694,907 | | | | | | 80.6% | | | | | $ | 306.8 | | | | | | 36.0% | | | | | $ | 22.40 | | |
新投资者
|
| | | | 3,300,000 | | | | | | 19.4% | | | | | | 544.5 | | | | | | 64.0% | | | | | | 165.00 | | |
合计
|
| | | | 16,994,907 | | | | | | 100.0% | | | | | $ | 851.3 | | | | | | 100.0% | | | | | | | | |
| | |
年终了
12月31日 |
| |
截至9个月
9月30日 |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(百万美元,每股数据除外)
|
| |||||||||||||||||||||
合并业务报表 | | | | | | | | | | | | | | | | | | | | | | | | | |
收入 | | | | | | | | | | | | | | | | | | | | | | | | | |
净赚得保费
|
| | | $ | 21.2 | | | | | $ | 63.8 | | | | | $ | 41.6 | | | | | $ | 65.0 | | |
让渡佣金收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | 7.4 | | |
净投资收入
|
| | | | 1.3 | | | | | | 3.4 | | | | | | 2.1 | | | | | | 1.3 | | |
佣金及其他收入
|
| | | | — | | | | | | 0.1 | | | | | | 0.1 | | | | | | 0.2 | | |
总收入
|
| | | | 22.5 | | | | | | 67.3 | | | | | | 43.8 | | | | | | 73.9 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
损失和损失调整费用,
净额 |
| | | | 15.2 | | | | | | 45.8 | | | | | | 30.4 | | | | | | 45.4 | | |
其他保险费用
|
| | | | 4.2 | | | | | | 9.6 | | | | | | 6.4 | | | | | | 10.8 | | |
销售和市场推广
|
| | | | 41.9 | | | | | | 89.1 | | | | | | 64.9 | | | | | | 57.5 | | |
技术开发
|
| | | | 4.7 | | | | | | 9.8 | | | | | | 6.4 | | | | | | 13.0 | | |
一般和行政
|
| | | | 9.1 | | | | | | 20.9 | | | | | | 11.2 | | | | | | 34.6 | | |
总费用
|
| | | | 75.1 | | | | | | 175.2 | | | | | | 119.3 | | | | | | 161.3 | | |
所得税前亏损
|
| | | | (52.6) | | | | | | (107.9) | | | | | | (75.5) | | | | | | (87.4) | | |
所得税费用
|
| | | | 0.3 | | | | | | 0.6 | | | | | | 0.3 | | | | | | 1.0 | | |
净亏损
|
| | | $ | (52.9) | | | | | $ | (108.5) | | | | | $ | (75.8) | | | | | $ | (88.4) | | |
每个共享数据: | | | | | | | | | | | | | | | | | | | | | | | | | |
归属于普通股的每股净亏损
股东—基本和稀释 |
| | | $ | (4.84) | | | | | $ | (9.75) | | | | | $ | (6.84) | | | | | $ | (3.41) | | |
加权平均已发行普通股 - 基本和稀释
|
| | | | 10,931,776 | | | | | | 11,124,397 | | | | | | 11,079,303 | | | | | | 25,935,362 | | |
| | |
截至
12月31日 |
| |
截至
9月30日 2020 |
| ||||||||||||
| | |
2018
|
| |
2019
|
| ||||||||||||
| | |
(百万美元)
|
| |||||||||||||||
合并资产负债表数据 | | | | | | | | | | | | | | | | | | | |
总投资
|
| | | $ | 9.2 | | | | | $ | 60.6 | | | | | $ | 21.7 | | |
现金、现金等价物和受限现金
|
| | | | 102.4 | | | | | | 270.3 | | | | | | 575.7 | | |
总资产
|
| | | | 153.8 | | | | | | 414.3 | | | | | | 831.5 | | |
总负债
|
| | | | 52.1 | | | | | | 116.6 | | | | | | 262.5 | | |
可转换优先股
|
| | | | 180.8 | | | | | | 480.2 | | | | | | — | | |
股东权益合计(亏损)
|
| | | | (79.1) | | | | | | (182.5) | | | | | | 569.0 | | |
| | |
年终了
12月31日 |
| |
九个月
截至9月30日 |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(百万美元,不包括每个客户的保费)
|
| |||||||||||||||||||||
客户(期末)
|
| | | | 308,835 | | | | | | 643,118 | | | | | | 562,251 | | | | | | 941,313 | | |
有效保费(期末)
|
| | | $ | 44.9 | | | | | $ | 113.8 | | | | | $ | 94.9 | | | | | $ | 188.9 | | |
每位客户的高级费用(期末)
|
| | | $ | 145 | | | | | $ | 177 | | | | | $ | 169 | | | | | $ | 201 | | |
总收入
|
| | | $ | 22.5 | | | | | $ | 67.3 | | | | | $ | 43.8 | | | | | $ | 73.9 | | |
毛收入保费
|
| | | $ | 25.3 | | | | | $ | 75.5 | | | | | $ | 49.5 | | | | | $ | 108.7 | | |
毛利
|
| | | $ | 3.1 | | | | | $ | 11.7 | | | | | $ | 6.9 | | | | | $ | 17.3 | | |
调整后毛利
|
| | | $ | 4.2 | | | | | $ | 13.1 | | | | | $ | 8.0 | | | | | $ | 21.7 | | |
净亏损
|
| | | $ | (52.9) | | | | | $ | (108.5) | | | | | $ | (75.8) | | | | | $ | (88.4) | | |
调整后的EBITDA
|
| | | $ | (51.7) | | | | | $ | (106.4) | | | | | $ | (75.0) | | | | | $ | (68.2) | | |
毛利率
|
| | | | 14% | | | | | | 17% | | | | | | 16% | | | | | | 23% | | |
调整后的毛利率
|
| | | | 19% | | | | | | 19% | | | | | | 18% | | | | | | 29% | | |
调整后毛利与毛收入保费之比
|
| | | | 17% | | | | | | 17% | | | | | | 16% | | | | | | 20% | | |
毛损率
|
| | | | 113% | | | | | | 79% | | | | | | 82% | | | | | | 71% | | |
净亏损率
|
| | | | 72% | | | | | | 72% | | | | | | 73% | | | | | | 70% | | |
| | |
年终了
12月31日 |
| | | | | | | | | | | | | |
截至9个月
9月30日 |
| | | | | | | | | | | | | ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
更改
|
| |
%更改
|
| |
2019
|
| |
2020
|
| |
更改
|
| |
%更改
|
| ||||||||||||||||||||||||
| | |
(百万美元)
|
| | | | | | | |
(百万美元)
|
| | |||||||||||||||||||||||||||||||||||
收入 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
净赚得保费
|
| | | $ | 21.2 | | | | | $ | 63.8 | | | | | $ | 42.6 | | | | | | 201% | | | | | $ | 41.6 | | | | | $ | 65.0 | | | | | $ | 23.4 | | | | | | 56% | | |
让渡佣金收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | 不适用 | | | | | | — | | | | | | 7.4 | | | | | | 7.4 | | | | | | 不适用 | | |
净投资收入
|
| | | | 1.3 | | | | | | 3.4 | | | | | | 2.1 | | | | | | 162% | | | | | | 2.1 | | | | | | 1.3 | | | | | | (0.8) | | | | | | (38)% | | |
佣金及其他收入
|
| | | | — | | | | | | 0.1 | | | | | | 0.1 | | | | | | 不适用 | | | | | | 0.1 | | | | | | 0.2 | | | | | | 0.1 | | | | | | 100% | | |
总收入
|
| | | | 22.5 | | | | | | 67.3 | | | | | | 44.8 | | | | | | 199% | | | | | | 43.8 | | | | | | 73.9 | | | | | | 30.1 | | | | | | 69% | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
损失和损失调整费用,净额
|
| | | | 15.2 | | | | | | 45.8 | | | | | | 30.6 | | | | | | 201% | | | | | | 30.4 | | | | | | 45.4 | | | | | | 15.0 | | | | | | 49% | | |
其他保险费用
|
| | | | 4.2 | | | | | | 9.6 | | | | | | 5.4 | | | | | | 129% | | | | | | 6.4 | | | | | | 10.8 | | | | | | 4.4 | | | | | | 69% | | |
销售和市场推广
|
| | | | 41.9 | | | | | | 89.1 | | | | | | 47.2 | | | | | | 113% | | | | | | 64.9 | | | | | | 57.5 | | | | | | (7.4) | | | | | | (11)% | | |
技术开发
|
| | | | 4.7 | | | | | | 9.8 | | | | | | 5.1 | | | | | | 109% | | | | | | 6.4 | | | | | | 13.0 | | | | | | 6.6 | | | | | | 103% | | |
一般和行政
|
| | | | 9.1 | | | | | | 20.9 | | | | | | 11.8 | | | | | | 130% | | | | | | 11.2 | | | | | | 34.6 | | | | | | 23.4 | | | | | | 209% | | |
总费用
|
| | | | 75.1 | | | | | | 175.2 | | | | | | 100.1 | | | | | | 133% | | | | | | 119.3 | | | | | | 161.3 | | | | | | 42.0 | | | | | | 35% | | |
所得税前亏损
|
| | | | (52.6) | | | | | | (107.9) | | | | | | (55.3) | | | | | | 105% | | | | | | (75.5) | | | | | | (87.4) | | | | | | (11.9) | | | | | | 16% | | |
所得税费用
|
| | | | 0.3 | | | | | | 0.6 | | | | | | 0.3 | | | | | | 100% | | | | | | 0.3 | | | | | | 1.0 | | | | | | 0.7 | | | | | | 233% | | |
净亏损
|
| | | $ | (52.9) | | | | | $ | (108.5) | | | | | $ | (55.6) | | | | | | 105% | | | | | $ | (75.8) | | | | | $ | (88.4) | | | | | $ | (12.6) | | | | | | 17% | | |
|
| | |
截至9个月
9月30日 |
| | | | | | | | | | | | | |||||||||
| | |
2020
|
| |
2019
|
| |
更改
|
| |
%更改
|
| ||||||||||||
| | |
(百万美元)
|
| | | | | | | |||||||||||||||
毛保费
|
| | | $ | 156.0 | | | | | $ | 82.7 | | | | | $ | 73.3 | | | | | | 89% | | |
已转让书面保费
|
| | | | (128.9) | | | | | | (11.1) | | | | | | (117.8) | | | | | | 1,061% | | |
净保费
|
| | | $ | 27.1 | | | | | $ | 71.6 | | | | | $ | (44.5) | | | | | | (62)% | | |
| | |
截至9个月
9月30日 |
| | | | | | | | | | | | | |||||||||
| | |
2020
|
| |
2019
|
| |
更改
|
| |
%更改
|
| ||||||||||||
| | |
(百万美元)
|
| | ||||||||||||||||||||
毛收入保费
|
| | | $ | 108.7 | | | | | $ | 49.5 | | | | | $ | 59.2 | | | | | | 120% | | |
已转让的赚取保费
|
| | | | (43.7) | | | | | | (7.9) | | | | | | (35.8) | | | | | | 453% | | |
净赚得保费
|
| | | $ | 65.0 | | | | | $ | 41.6 | | | | | $ | 23.4 | | | | | | 56% | | |
| | |
年终了
12月31日 |
| | | | | | | | | | | | | |||||||||
| | |
2018
|
| |
2019
|
| |
更改
|
| |
%更改
|
| ||||||||||||
| | |
(百万美元)
|
| | | | | | | |||||||||||||||
毛保费
|
| | | $ | 46.8 | | | | | $ | 115.8 | | | | | $ | 69.0 | | | | | | 147% | | |
已转让书面保费
|
| | | | (5.6) | | | | | | (11.2) | | | | | | (5.6) | | | | | | 100% | | |
净保费
|
| | | | 41.2 | | | | | | 104.6 | | | | | | 63.4 | | | | | | 154% | | |
未到期保费变动
|
| | | | (15.9) | | | | | | (29.1) | | | | | | (13.2) | | | | | | 83% | | |
毛收入保费
|
| | | | 25.3 | | | | | | 75.5 | | | | | | 50.2 | | | | | | 198% | | |
已转让的赚取保费
|
| | | | (4.1) | | | | | | (11.7) | | | | | | (7.6) | | | | | | 185% | | |
净赚得保费
|
| | | $ | 21.2 | | | | | $ | 63.8 | | | | | $ | 42.6 | | | | | | 201% | | |
| | |
年终了
12月31日 |
| |
九个月
已结束 9月30日 |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(百万美元)
|
| |||||||||||||||||||||
总收入
|
| | | $ | 22.5 | | | | | $ | 67.3 | | | | | $ | 43.8 | | | | | $ | 73.9 | | |
调整: | | | | | | | | | | | | | | | | | | | | | | | | | |
损失和损失调整费用,净额
|
| | | $ | (15.2) | | | | | $ | (45.8) | | | | | $ | (30.4) | | | | | $ | (45.4) | | |
其他保险费用
|
| | | | (4.2) | | | | | | (9.6) | | | | | | (6.4) | | | | | | (10.8) | | |
折旧及摊销
|
| | | | — | | | | | | (0.2) | | | | | | (0.1) | | | | | | (0.4) | | |
毛利
|
| | | $ | 3.1 | | | | | $ | 11.7 | | | | | $ | 6.9 | | | | | $ | 17.3 | | |
毛利率(占总收入的百分比)
|
| | | | 14% | | | | | | 17% | | | | | | 16% | | | | | | 23% | | |
调整: | | | | | | | | | | | | | | | | | | | | | | | | | |
净投资收入
|
| | | $ | (1.3) | | | | | $ | (3.4) | | | | | $ | (2.1) | | | | | $ | (1.3) | | |
相关成本
|
| | | | 1.4 | | | | | | 2.6 | | | | | | 1.8 | | | | | | 2.9 | | |
专业费用和其他
|
| | | | 1.0 | | | | | | 2.0 | | | | | | 1.3 | | | | | | 2.4 | | |
折旧及摊销
|
| | | | — | | | | | | 0.2 | | | | | | 0.1 | | | | | | 0.4 | | |
调整后毛利
|
| | | $ | 4.2 | | | | | $ | 13.1 | | | | | $ | 8.0 | | | | | $ | 21.7 | | |
调整后的毛利率(占总收入的百分比)
|
| | | | 19% | | | | | | 19% | | | | | | 18% | | | | | | 29% | | |
| | |
年终了
12月31日 |
| |
九个月
已结束 9月30日 |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(百万美元)
|
| |||||||||||||||||||||
分子:调整后毛利
|
| | | $ | 4.2 | | | | | $ | 13.1 | | | | | $ | 8.0 | | | | | $ | 21.7 | | |
分母:已赚保费毛
|
| | | | 25.3 | | | | | | 75.5 | | | | | | 49.5 | | | | | | 108.7 | | |
调整后毛利与毛收入保费之比
|
| | | | 17% | | | | | | 17% | | | | | | 16% | | | | | | 20% | | |
| | |
截至2013年12月31日的年度
|
| |
截至9个月
9月30日 |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(百万美元)
|
| |||||||||||||||||||||
净亏损
|
| | | $ | (52.9) | | | | | $ | (108.5) | | | | | $ | (75.8) | | | | | $ | (88.4) | | |
调整: | | | | | | | | | | | | | | | | | | | | | | | | | |
所得税费用
|
| | | $ | 0.3 | | | | | $ | 0.6 | | | | | $ | 0.3 | | | | | $ | 1.0 | | |
折旧及摊销
|
| | | | 0.1 | | | | | | 0.6 | | | | | | 0.3 | | | | | | 1.1 | | |
股票薪酬
|
| | | | 2.1 | | | | | | 4.3 | | | | | | 2.3 | | | | | | 7.3 | | |
向柠檬水基金会捐款
|
| | | | — | | | | | | — | | | | | | — | | | | | | 12.2 | | |
利息收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | (0.1) | | |
净投资收入
|
| | | | (1.3) | | | | | | (3.4) | | | | | | (2.1) | | | | | | (1.3) | | |
调整后的EBITDA
|
| | | $ | (51.7) | | | | | $ | (106.4) | | | | | $ | (75.0) | | | | | $ | (68.2) | | |
| | |
年终了
12月31日 |
| |
九个月
已结束 9月30日 |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(百万美元)
|
| |||||||||||||||||||||
经营活动中使用的净现金
|
| | | $ | (40.8) | | | | | $ | (78.1) | | | | | $ | (60.4) | | | | | $ | (71.0) | | |
由投资活动提供(用于)的净现金
|
| | | | 6.4 | | | | | | (54.0) | | | | | | (38.7) | | | | | | 36.3 | | |
融资活动提供的现金净额
|
| | | | 119.9 | | | | | | 300.1 | | | | | | 299.9 | | | | | | 339.6 | | |
| | |
按期限到期付款
|
| |||||||||||||||||||||||||||
| | |
合计
|
| |
少于
1年 |
| |
1到3
年 |
| |
4至5
年 |
| |
超过
5年 |
| |||||||||||||||
| | |
(百万美元)
|
| |||||||||||||||||||||||||||
未付损失和损失调整费用(1)
|
| | | $ | 28.2 | | | | | $ | 18.9 | | | | | $ | 6.3 | | | | | $ | 3.0 | | | | | | — | | |
经营租赁承诺额
|
| | | | 10.3 | | | | | | 3.5 | | | | | | 6.2 | | | | | | 0.6 | | | | | | — | | |
合计
|
| | | $ | 38.5 | | | | | $ | 22.4 | | | | | $ | 12.5 | | | | | $ | 3.6 | | | | | | — | | |
| | |
2018年12月31日
|
| |||||||||||||||||||||
| | |
毛额
|
| |
占总数的%
|
| |
净额
|
| |
占总数的%
|
| ||||||||||||
| | |
(百万美元)
|
| |||||||||||||||||||||
损失和损失调整准备金 | | | | | | | | | | | | | | | | | | | | | | | | | |
案例储备
|
| | | $ | 4.8 | | | | | | 37% | | | | | $ | 0.8 | | | | | | 44% | | |
IBNR
|
| | | | 8.3 | | | | | | 63% | | | | | | 1.0 | | | | | | 56% | | |
总储备
|
| | | $ | 13.1 | | | | | | 100% | | | | | $ | 1.8 | | | | | | 100% | | |
|
| | |
2019年12月31日
|
| |||||||||||||||||||||
| | |
毛额
|
| |
占总数的%
|
| |
净额
|
| |
占总数的%
|
| ||||||||||||
| | |
(百万美元)
|
| |||||||||||||||||||||
损失和损失调整准备金 | | | | | | | | | | | | | | | | | | | | | | | | | |
案例储备
|
| | | $ | 11.8 | | | | | | 42% | | | | | $ | 5.8 | | | | | | 60% | | |
IBNR
|
| | | | 16.4 | | | | | | 58% | | | | | | 3.9 | | | | | | 40% | | |
总储备
|
| | | $ | 28.2 | | | | | | 100% | | | | | $ | 9.7 | | | | | | 100% | | |
|
| | |
2020年9月30日
|
| |||||||||||||||||||||
| | |
毛额
|
| |
占总数的%
|
| |
净额
|
| |
占总数的%
|
| ||||||||||||
| | |
(百万美元)
|
| |||||||||||||||||||||
损失和损失调整准备金 | | | | | | | | | | | | | | | | | | | | | | | | | |
案例储备
|
| | | $ | 19.9 | | | | | | 50% | | | | | $ | 3.3 | | | | | | 43% | | |
IBNR
|
| | | | 19.8 | | | | | | 50% | | | | | | 4.4 | | | | | | 57% | | |
总储备
|
| | | $ | 39.7 | | | | | | 100.0% | | | | | $ | 7.7 | | | | | | 100.0% | | |
总最终损失和LAE
|
| ||||||||||||||||||
| | |
(百万美元)
历年 |
| |
开发
|
| ||||||||||||
事故年份
|
| |
2018
|
| |
2019
|
| |
2018至2019
|
| |||||||||
2017
|
| | | $ | 4.9 | | | | | $ | 5.1 | | | | | $ | 0.2 | | |
2018
|
| | | | 28.3 | | | | | | 24.9 | | | | | | (3.4) | | |
2019
|
| | | | 不适用 | | | | | | 62.9 | | | | | | 不适用 | | |
| | | | | | | | | | | | | | | | $ | (3.2) | | |
|
净最终损失和LAE
|
| ||||||||||||||||||
| | |
(百万美元)
历年 |
| |
开发
|
| ||||||||||||
事故年份
|
| |
2018
|
| |
2019
|
| |
2018至2019
|
| |||||||||
2017
|
| | | | 1.7 | | | | | | 1.7 | | | | | | — | | |
2018
|
| | | | 15.2 | | | | | | 13.7 | | | | | | (1.5) | | |
2019
|
| | | | 不适用 | | | | | | 47.3 | | | | | | 不适用 | | |
| | | | | | | | | | | | | | | | $ | (1.5) | | |
名称
|
| |
年龄
|
| |
职位
|
|
执行主任 | | | | | | | |
Daniel·施雷伯 | | |
49
|
| | 联合创始人、首席执行官、董事长兼董事 | |
沙维宁格 | | |
46
|
| |
联合创始人、首席运营官兼秘书总裁
和董事 |
|
Tim Bixby | | |
55
|
| | 首席财务官 | |
约翰·彼得斯 | | |
49
|
| | 首席保险官 | |
豪尔赫·埃斯皮内尔 | | |
48
|
| | 首席业务发展官 | |
导演 | | | | | | | |
Joel Cutler(1)(2) | | |
62
|
| | 董事 | |
Michael Eisenberg(2)(3) | | |
49
|
| | 董事 | |
G. Thompson Hutton(1)(3) | | |
65
|
| | 董事 | |
Mwashuma Nyatta | | |
40
|
| | 董事 | |
Haim Sadger(2) | | |
64
|
| | 董事 | |
Caryn Seidman—Becker(1)(3) | | |
48
|
| | 董事 | |
名称
|
| |
费用
赚到的钱 或已支付 现金 |
| |
库存
奖项(1) |
| |
选项
奖项(1) |
| |
非股权
奖励 计划 薪酬 |
| |
不合格
延期 薪酬 收入 |
| |
所有其他
薪酬 |
| |
合计
|
| |||||||||||||||||||||
乔尔·卡特勒
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Michael Eisenberg
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
G.汤普森·赫顿
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Mwashuma Nyatta
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Haim Sadger
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
卡琳·塞德曼—贝克尔
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
名称
|
| |
未完成的选项
财政年度结束时 |
| |||
卡琳·塞德曼—贝克尔
|
| | | | 150,000 | | |
姓名和主要职务
|
| |
年
|
| |
工资(1)
|
| |
选项
奖项(2) |
| |
所有其他
补偿(1) |
| |
合计
|
| |||||||||||||||
Daniel Schreiber,联合创始人兼首席执行官
|
| | | | 2020 | | | | | $ | 278,969 | | | | | $ | — | | | | | $ | 94,775(3) | | | | | $ | 373,744 | | |
| | | | | 2019 | | | | | $ | 266,667 | | | | | $ | — | | | | | $ | 90,244(3) | | | | | $ | 356,911 | | |
Shai Wininger,联合创始人、总裁、秘书兼首席运营官
|
| | | | 2020 | | | | | $ | 278,969 | | | | | $ | — | | | | | $ | 98,284(4) | | | | | $ | 377,253 | | |
| | | | | 2019 | | | | | $ | 266,667 | | | | | $ | — | | | | | $ | 93,168(4) | | | | | $ | 359,835 | | |
Tim Bixby,首席财务官
|
| | | | 2020 | | | | | $ | 300,000 | | | | | $ | — | | | | | $ | 8,949(5) | | | | | $ | 308,949 | | |
| | | | | 2019 | | | | | $ | 300,000 | | | | | $ | 4,552,259 | | | | | $ | 8,400(5) | | | | | $ | 4,035,101 | | |
John Peters,首席保险官
|
| | | | 2020 | | | | | $ | 410,000 | | | | | $ | 484,960 | | | | | $ | 8,904(5) | | | | | $ | 903,864 | | |
| | | | | 2019 | | | | | $ | 425,000 | | | | | $ | 292,860 | | | | | $ | 8,400(5) | | | | | $ | 717,860 | | |
Jorge Espinel,首席业务开发官
|
| | | | 2020 | | | | | $ | 300,000 | | | | | $ | 1,155,847 | | | | | $ | 8,949(5) | | | | | $ | 1,464,796 | | |
| | | | | 2019 | | | | | $ | 300,000 | | | | | $ | 642,430 | | | | | $ | 8,400(5) | | | | | $ | 827,110 | | |
| | | | | | | | | | | | | | | | | | | | |
选项奖
|
| |
股票奖励
|
| ||||||||||||||||||
名称
|
| |
授予
日期 |
| |
数量:
证券 底层 未练习 选项(#) 可锻炼 |
| |
数量:
证券 底层 未练习 选项(#) 不可行使 |
| |
选项
练习 价格 ($) |
| |
选项
过期 日期 |
| |
数量:
个股票或 单位: 库存 那个 没有 已授予(#) |
| |
市场
值为 个共享 或 单位: 库存 那个 没有 已归属 ($)(1) |
| |||||||||||||||||||||
Daniel·施雷伯
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
沙维宁格
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | — | | |
Tim Bixby
|
| | | | 6/1/17(2) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 43,750 | | | | | | 5,359,375 | | |
| | | | | 12/1/19(3) | | | | | | 110,718 | | | | | | 243,582 | | | | | | 23.69 | | | | | | 9/25/29 | | | | | | — | | | | | | — | | |
约翰·彼得斯
|
| | | | 3/8/17(5) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,250 | | | | | | 765,625 | | |
| | | | | 3/8/17(6) | | | | | | 68,750 | | | | | | 6,250 | | | | | | 2.65 | | | | | | 3/7/27 | | | | | | — | | | | | | — | | |
| | | | | 3/28/18(7) | | | | | | 34,375 | | | | | | 15,625 | | | | | | 5.26 | | | | | | 3/27/28 | | | | | | — | | | | | | — | | |
| | | | | 2/6/19(8) | | | | | | 21,875 | | | | | | 28,125 | | | | | | 11.61 | | | | | | 2/5/29 | | | | | | — | | | | | | — | | |
| | | | | 3/19/20(9) | | | | | | — | | | | | | 50,000 | | | | | | 24.36 | | | | | | 3/18/30 | | | | | | — | | | | | | — | | |
豪尔赫·埃斯皮内尔
|
| | | | 10/7/18(10) | | | | | | 155,000 | | | | | | 175,000 | | | | | | 5.26 | | | | | | 10/6/28 | | | | | | — | | | | | | — | | |
| | | | | 12/1/19(11) | | | | | | 15,625 | | | | | | 34,375 | | | | | | 23.69 | | | | | | 9/25/29 | | | | | | | | | | | | | | |
| | | | | 11/4/20(12) | | | | | | — | | | | | | 50,000 | | | | | | 59.70 | | | | | | 11/3/30 | | | | | | — | | | | | | — | | |
受益人姓名
|
| |
数量:
个共享 受益 拥有 提供服务 |
| |
百分比
共 个共享 受益 拥有 提供服务 |
| |
数量:
股票数量为 在此销售 提供服务 |
| |
百分比
共 个共享 受益 拥有 在 之后 提供服务 |
| |
百分比
共 个共享 受益 拥有 在 之后 产品 (With完整 练习) |
| |||||||||||||||
5%和出售股东 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Daniel Schreiber(1)
|
| | | | 14,983,543 | | | | | | 26.4% | | | | | | 300,000 | | | | | | 24.4% | | | | | | 24.2% | | |
隶属于General Catalyst Group VIII,L.P.(2)的实体
|
| | | | 2,577,851 | | | | | | 4.5% | | | | | | 515,572 | | | | | | 3.4% | | | | | | 3.4% | | |
其他5%股东 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
软银集团资本有限公司(3)
|
| | | | 11,983,384 | | | | | | 21.1% | | | | | | — | | | | | | 19.9% | | | | | | 19.7% | | |
红杉资本以色列风险投资公司(4)
|
| | | | 3,041,173 | | | | | | 5.4% | | | | | | — | | | | | | 5.1% | | | | | | 5.0% | | |
Aleph,L.P.(5)
|
| | | | 3,086,561 | | | | | | 5.4% | | | | | | — | | | | | | 5.1% | | | | | | 5.0% | | |
指定执行官或董事和销售股东
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tim Bixby(6)
|
| | | | 368,575 | | | | | | * | | | | | | 50,000 | | | | | | * | | | | | | * | | |
G.汤普森·赫顿(7)
|
| | | | 115,000 | | | | | | * | | | | | | 100,000 | | | | | | * | | | | | | * | | |
其他销售股东 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
隶属于Harel Insurance Company Ltd.(8)
|
| | | | 476,236 | | | | | | * | | | | | | 458,742 | | | | | | * | | | | | | * | | |
柠檬水基金会
|
| | | | 500,000 | | | | | | * | | | | | | 100,000 | | | | | | * | | | | | | * | | |
其他指定执行官和董事: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Shai Wininger(9)
|
| | | | 15,367,043 | | | | | | 27.1% | | | | | | — | | | | | | 25.6% | | | | | | 25.3% | | |
约翰·彼得斯(10)
|
| | | | 212,287 | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
Jorge Espinel(11)
|
| | | | 167,500 | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
Joel Cutler(12)
|
| | | | 12,868 | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
Michael Eisenberg(13)
|
| | | | 3,086,729 | | | | | | 5.4% | | | | | | — | | | | | | 5.1% | | | | | | 5.1% | | |
Mwashuma Nyatta(14)
|
| | | | 11,983,384 | | | | | | 21.1% | | | | | | — | | | | | | 19.9% | | | | | | 19.7% | | |
Haim Sadger
|
| | | | 115,064 | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
Caryn Seidman—Becker(15)
|
| | | | 84,375 | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
所有董事和执行官作为一个团体(11人)(16)
|
| | | | 22,529,600 | | | | | | 39.4% | | | | | | 450,000 | | | | | | 36.8% | | | | | | 36.3% | | |
承销商
|
| |
数量:
个共享 |
| |||
高盛有限责任公司
|
| | | | 1,543,781 | | |
摩根士丹利股份有限公司
|
| | | | 1,350,809 | | |
Allen&Company LLC
|
| | | | 723,647 | | |
巴克莱资本公司
|
| | | | 627,161 | | |
JMP证券有限责任公司
|
| | | | 144,729 | | |
奥本海默公司
|
| | | | 144,729 | | |
Piper Sandler & Co.
|
| | | | 144,729 | | |
威廉·布莱尔律师事务所
|
| | | | 144,729 | | |
合计
|
| | | | 4,824,314 | | |
| | |
由我们支付
|
| |
由
支付
销售 股东 |
| ||||||||||||
| | |
不锻炼
|
| |
全面锻炼
|
| ||||||||||||
每股
|
| | | $ | 5.56875 | | | | | $ | 5.56875 | | | | | $ | 5.56875 | | |
合计
|
| | | $ | 18,376,875 | | | | | $ | 22,406,684 | | | | | $ | 8,488,524 | | |
| | |
第
页
|
| |||
柠檬水公司和子公司 | | | | | | | |
合并财务报表(已审计) | | | | | | | |
截至二零一八年十二月三十一日及二零一九年十二月三十一日止年度 | | | | | | | |
独立注册会计师事务所报告
|
| | | | F-2 | | |
合并资产负债表
|
| | | | F-3 | | |
合并经营报表和全面亏损
|
| | | | F-4 | | |
可转换优先股和股东亏绌合并变动表
|
| | | | F-5 | | |
现金流量表合并报表
|
| | | | F-6 | | |
合并财务报表附注
|
| | | | F-7 | | |
附表II—注册人的简明财务信息—仅限母公司
|
| | | | F-42 | | |
安排VV - 评估和合格客户
|
| | | | F-46 | | |
简明合并财务报表 | | | | | | | |
截至2019年12月31日和2020年9月30日(未经审计)以及截至2019年9月30日和2020年9月30日的9个月期间(未经审计)
|
| | | | | | |
简明合并资产负债表
|
| | | | F-47 | | |
简明合并经营报表和全面亏损
|
| | | | F-48 | | |
可转换优先股和股东权益(亏损)简明合并变动表
|
| | | | F-49 | | |
现金流量表简明合并报表
|
| | | | F-51 | | |
简明合并财务报表附注(未经审计)
|
| | | | F-52 | | |
| | |
12月31日
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
资产 | | | | | | | | | | | | | |
投资
|
| | | | | | | | | | | | |
可供出售的固定到期日,按公允价值计算(截至2018年12月31日和2019年12月31日的摊销成本分别为320万美元和580万美元)
|
| | | $ | 3.2 | | | | | $ | 5.9 | | |
短期投资
|
| | | | 6.0 | | | | | | 54.7 | | |
总投资
|
| | | | 9.2 | | | | | | 60.6 | | |
现金、现金等价物和受限现金
|
| | | | 102.4 | | | | | | 270.3 | | |
截至2018年12月31日和2019年12月31日,扣除坏账准备后的应收保费净额分别为2000万美元和20万美元
|
| | | | 25.9 | | | | | | 54.1 | | |
可收回的再保险
|
| | | | 11.8 | | | | | | 20.3 | | |
预付再保险费
|
| | | | 1.5 | | | | | | 1.0 | | |
延期收购成本
|
| | | | 0.6 | | | | | | 1.8 | | |
财产和设备,净额
|
| | | | 1.0 | | | | | | 3.1 | | |
无形资产
|
| | | | — | | | | | | 0.6 | | |
其他资产
|
| | | | 1.4 | | | | | | 2.5 | | |
总资产
|
| | | $ | 153.8 | | | | | $ | 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
|
| | | $ | 13.1 | | | | | $ | 28.2 | | |
未赚取保费
|
| | | | 27.7 | | | | | | 68.0 | | |
贸易应付款
|
| | | | 1.5 | | | | | | 0.7 | | |
其他负债和应计费用
|
| | | | 9.8 | | | | | | 19.7 | | |
总负债
|
| | | | 52.1 | | | | | | 116.6 | | |
承付款和或有事项(附注20) | | | | | | | | | | | | | |
可转换优先股(种子、A、B、C和D系列),面值0.00001美元;授权股份24,449,177股和31,557,107股;截至2018年12月31日和2019年12月31日分别发行和发行的24,445,555股和31,557,107股;截至2019年12月31日的总清算优先股480.8美元
|
| | | | 180.8 | | | | | | 480.2 | | |
股东权益(亏损): | | | | | | | | | | | | | |
普通股,面值0.00001美元,42,000,000股和52,000,000股
分别截至2018年12月31日和2019年12月31日授权;11,602,708 股票和11,784,765股已发行,10,983,684股和11,271,228股 分别截至2018年12月31日和2019年12月31日的流通股 |
| | | | — | | | | | | — | | |
新增实收资本
|
| | | | 10.7 | | | | | | 15.7 | | |
累计亏损
|
| | | | (89.8) | | | | | | (198.3) | | |
累计其他综合收益
|
| | | | — | | | | | | 0.1 | | |
股东权益合计(亏损)
|
| | | | (79.1) | | | | | | (182.5) | | |
总负债、可转换优先股和股东权益
(赤字) |
| | | $ | 153.8 | | | | | $ | 414.3 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
收入 | | | | | | | | | | | | | |
净赚得保费
|
| | | $ | 21.2 | | | | | $ | 63.8 | | |
净投资收入
|
| | | | 1.3 | | | | | | 3.4 | | |
佣金收入
|
| | | | — | | | | | | 0.1 | | |
总收入
|
| | | | 22.5 | | | | | | 67.3 | | |
| | | | | | | | | | | | | |
损失和损失调整费用,净额
|
| | | | 15.2 | | | | | | 45.8 | | |
其他保险费用
|
| | | | 4.2 | | | | | | 9.6 | | |
销售和市场推广
|
| | | | 41.9 | | | | | | 89.1 | | |
技术开发
|
| | | | 4.7 | | | | | | 9.8 | | |
一般和行政
|
| | | | 9.1 | | | | | | 20.9 | | |
总费用
|
| | | | 75.1 | | | | | | 175.2 | | |
所得税前亏损
|
| | | | (52.6) | | | | | | (107.9) | | |
所得税费用
|
| | | | 0.3 | | | | | | 0.6 | | |
净亏损
|
| | | $ | (52.9) | | | | | $ | (108.5) | | |
其他综合收益,税后净额 | | | | | | | | | | | | | |
可供出售投资的未实现收益
|
| | | | — | | | | | | 0.1 | | |
全面亏损
|
| | | $ | (52.9) | | | | | $ | (108.4) | | |
每股数据: | | | | | | | | | | | | | |
普通股股东 - 基本和稀释后每股净亏损
|
| | | $ | (4.84) | | | | | $ | (9.75) | | |
加权平均已发行普通股 - 基本和稀释
|
| | | | 10,931,776 | | | | | | 11,124,397 | | |
普通股股东 - 基本和摊薄(未经审计)预计每股净亏损
|
| | | | | | | | | $ | (2.77) | | |
预计加权平均已发行普通股 - 基本和稀释(未经审计)
|
| | | | | | | | | | 39,206,116 | | |
| | |
可兑换的
优先股 |
| | |
普通股
|
| |
额外的
实收 大写 |
| |
累计
赤字 |
| |
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) | | |
发行系列C优先股,净额
20万美元的发行费用 |
| | | | 8,700,224 | | | | | | 119.8 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
行使股票期权
|
| | | | — | | | | | | — | | | | | | | 34,125 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
偿还部分追索权贷款
|
| | | | — | | | | | | — | | | | | | | 62,500 | | | | | | — | | | | | | 0.1 | | | | | | — | | | | | | — | | | | | | 0.1 | | |
A系列优先股权证的行使
|
| | | | 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) | | |
发行系列C优先股,净额
发行费用为00万美元 |
| | | | 3,622 | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
发行D系列优先股,净额
发行费用60万美元 |
| | | | 7,107,930 | | | | | | 299.4 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
偿还部分追索权贷款
|
| | | | — | | | | | | — | | | | | | | 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) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
净亏损
|
| | | $ | (52.9) | | | | | $ | (108.5) | | |
将净亏损与经营活动中使用的现金净额进行调整:
|
| | | | | | | | | | | | |
折旧
|
| | | | 0.1 | | | | | | 0.6 | | |
股票薪酬
|
| | | | 2.1 | | | | | | 4.3 | | |
权证负债公允价值变动
|
| | | | 0.2 | | | | | | — | | |
债券贴现摊销
|
| | | | — | | | | | | (0.5) | | |
坏账准备
|
| | | | — | | | | | | 0.9 | | |
经营性资产和负债变动:
|
| | | | | | | | | | | | |
应收保费
|
| | | | (20.0) | | | | | | (29.1) | | |
可收回的再保险
|
| | | | (8.9) | | | | | | (8.5) | | |
预付再保险费
|
| | | | (0.8) | | | | | | 0.5 | | |
延期收购成本
|
| | | | (0.5) | | | | | | (1.2) | | |
其他资产
|
| | | | (0.4) | | | | | | (1.1) | | |
未付亏损和亏损调整费用
|
| | | | 11.0 | | | | | | 15.1 | | |
未赚取保费
|
| | | | 21.4 | | | | | | 40.3 | | |
贸易应付款
|
| | | | 0.2 | | | | | | (0.8) | | |
其他负债和应计费用
|
| | | | 7.7 | | | | | | 9.9 | | |
经营活动中使用的净现金
|
| | | | (40.8) | | | | | | (78.1) | | |
投资活动现金流: | | | | | | | | | | | | | |
出售或到期的短期投资收益
|
| | | | 20.9 | | | | | | 21.0 | | |
出售或到期债券所得
|
| | | | — | | | | | | 1.0 | | |
获得的短期投资成本
|
| | | | (13.8) | | | | | | (69.2) | | |
收购债券成本
|
| | | | — | | | | | | (3.5) | | |
购置房产和设备
|
| | | | (0.7) | | | | | | (2.7) | | |
购买无形资产
|
| | | | — | | | | | | (0.6) | | |
由投资活动提供(用于)的净现金
|
| | | | 6.4 | | | | | | (54.0) | | |
融资活动的现金流:
|
| | | | | | | | | | | | |
优先股发行净额
|
| | | | 119.8 | | | | | | 299.4 | | |
股票购买收益
|
| | | | 0.1 | | | | | | 0.7 | | |
融资活动提供的现金净额
|
| | | | 119.9 | | | | | | 300.1 | | |
汇率变动对现金、现金等价物和限制性的影响
现金 |
| | | | — | | | | | | (0.1) | | |
现金、现金等价物和限制性现金净增长
|
| | | | 85.5 | | | | | | 167.9 | | |
年初的现金、现金等价物和限制性现金
|
| | | | 16.9 | | | | | | 102.4 | | |
年终现金、现金等价物和限制性现金
|
| | | $ | 102.4 | | | | | $ | 270.3 | | |
现金流量信息补充披露: | | | | | | | | | | | | | |
缴纳所得税的现金
|
| | | $ | 0.2 | | | | | $ | 0.5 | | |
| | |
12月31日
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
现金和现金等价物
|
| | | $ | 102.2 | | | | | $ | 270.0 | | |
受限现金
|
| | | | 0.2 | | | | | | 0.3 | | |
现金总额、现金等价物和受限现金
|
| | | $ | 102.4 | | | | | $ | 270.3 | | |
| | |
年
|
|
计算机和电子设备
|
| |
3
|
|
家具和设备
|
| |
6
|
|
租赁改进
|
| |
租期/使用年限缩短
|
|
| | |
成本或
摊销 成本 |
| |
毛收入
未实现 |
| |
公平
值 |
| |||||||||||||||
| | |
收益
|
| |
亏损
|
| ||||||||||||||||||
2018年12月31日 | | | | | | | | | | | | | | | | | | | | | | | | | |
美国政府义务
|
| | | $ | 3.2 | | | | | $ | — | | | | | $ | — | | | | | $ | 3.2 | | |
合计
|
| | | $ | 3.2 | | | | | $ | — | | | | | $ | — | | | | | $ | 3.2 | | |
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 | | |
| | |
2019年12月31日
|
| |||||||||
| | |
成本或
摊销 成本 |
| |
公允价值
|
| ||||||
一年或更短时间内到期
|
| | | $ | 2.3 | | | | | $ | 2.3 | | |
一年至五年后到期
|
| | | | 3.5 | | | | | | 3.6 | | |
五年至十年后到期
|
| | | | — | | | | | | — | | |
十年后到期
|
| | | | — | | | | | | — | | |
合计
|
| | | $ | 5.8 | | | | | $ | 5.9 | | |
| | |
不到12个月
|
| |
12个月或以上
|
| |
合计
|
| |||||||||||||||||||||||||||
| | |
公允价值
|
| |
毛收入
未实现 亏损 |
| |
公允价值
|
| |
毛收入
未实现 亏损 |
| |
公允价值
|
| |
毛收入
未实现 亏损 |
| ||||||||||||||||||
2018年12月31日 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
美国政府义务
|
| | | $ | — | | | | | $ | — | | | | | $ | 3.2 | | | | | $ | — | | | | | $ | 3.2 | | | | | $ | — | | |
合计
|
| | | $ | — | | | | | $ | — | | | | | $ | 3.2 | | | | | $ | — | | | | | $ | 3.2 | | | | | $ | — | | |
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 | | | | | $ | — | | |
| | |
12月31日
|
| |||||||||
美国州
|
| |
2018
|
| |
2019
|
| ||||||
纽约
|
| | | $ | 1.6 | | | | | $ | 2.1 | | |
华盛顿
|
| | | | — | | | | | | 1.1 | | |
科罗拉多州
|
| | | | — | | | | | | 1.1 | | |
北卡罗来纳州
|
| | | | 0.3 | | | | | | 0.3 | | |
新墨西哥州
|
| | | | 0.3 | | | | | | 0.3 | | |
弗吉尼亚州
|
| | | | 0.3 | | | | | | 0.3 | | |
内华达州
|
| | | | 0.2 | | | | | | 0.2 | | |
阿肯色州
|
| | | | 0.1 | | | | | | 0.1 | | |
马萨诸塞州
|
| | | | — | | | | | | 0.1 | | |
合计
|
| | | $ | 2.8 | | | | | $ | 5.6 | | |
| | |
12月31日
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
现金及现金等价物利息
|
| | | $ | 1.0 | | | | | $ | 2.8 | | |
债券
|
| | | | 0.1 | | | | | | 0.1 | | |
短期投资
|
| | | | 0.2 | | | | | | 0.5 | | |
净投资收入
|
| | | $ | 1.3 | | | | | $ | 3.4 | | |
| | |
公允价值计量
截至2018年12月31日 |
| |||||||||||||||||||||
| | |
1级
|
| |
二级
|
| |
3级
|
| |
合计
|
| ||||||||||||
资产: | | | | | | | | | | | | | | | | | | | | | | | | | |
美国政府义务
|
| | | $ | — | | | | | $ | 3.2 | | | | | $ | — | | | | | $ | 3.2 | | |
合计
|
| | | $ | — | | | | | $ | 3.2 | | | | | $ | — | | | | | $ | 3.2 | | |
|
| | |
公允价值计量
截至2019年12月31日 |
| |||||||||||||||||||||
| | |
1级
|
| |
二级
|
| |
3级
|
| |
合计
|
| ||||||||||||
资产: | | | | | | | | | | | | | | | | | | | | | | | | | |
美国政府义务
|
| | | $ | — | | | | | $ | 5.9 | | | | | $ | — | | | | | $ | 5.9 | | |
合计
|
| | | $ | — | | | | | $ | 5.9 | | | | | $ | — | | | | | $ | 5.9 | | |
| | |
优先股
保修责任 |
| |||
截至2017年12月31日的余额
|
| | | $ | 0.4 | | |
公允价值变动
|
| | | | 0.2 | | |
行使优先股权证
|
| | | | (0.6) | | |
截至2018年12月31日的余额
|
| | | $ | — | | |
| | |
12月31日
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
可根据已付损失收回的再保险
|
| | | $ | 0.5 | | | | | $ | 1.8 | | |
放弃未付损失和LAE
|
| | | | 11.3 | | | | | | 18.5 | | |
可收回的再保险总额
|
| | | $ | 11.8 | | | | | $ | 20.3 | | |
|
上午
最佳 评级 |
| | | | |
年终了
12月31日 |
| |||
|
再保险公司
|
| |
2018
|
| |
2019
|
| |||
|
A+
|
| |
Hannover Rueck SE
|
| |
$1.5
|
| |
$ 2.3
|
|
|
A+
|
| |
慕尼黑再保险公司
|
| |
1.1
|
| |
1.7
|
|
|
A
|
| |
劳合社承销商辛迪加编号0033 HIS
|
| |
1.1
|
| |
1.7
|
|
|
A
|
| |
劳合社承销商辛迪加编号2357 NCL
|
| |
1.1
|
| |
1.7
|
|
|
A
|
| |
Hiscox Insurance Company(Bermuda)Ltd
|
| |
1.0
|
| |
1.3
|
|
|
NR
|
| |
劳合社承销商辛迪加编号2001 AML
|
| |
0.9
|
| |
1.3
|
|
| | | | | | |
6.7
|
| |
10.0
|
|
| | | |
其他再保险人
|
| |
2.7
|
| |
4.5
|
|
| | | | | | |
$9.4
|
| |
$14.5
|
|
| | |
12月31日
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
已写入保费: | | | | | | | | | | | | | |
直接
|
| | | $ | 46.8 | | | | | $ | 115.8 | | |
已删除
|
| | | | (5.6) | | | | | | (11.2) | | |
已付保费净额
|
| | | $ | 41.2 | | | | | $ | 104.6 | | |
赚取的保费: | | | | | | | | | | | | | |
直接
|
| | | $ | 25.3 | | | | | $ | 75.5 | | |
已删除
|
| | | | (4.1) | | | | | | (11.7) | | |
赚取的保费净额
|
| | | $ | 21.2 | | | | | $ | 63.8 | | |
发生的损失和LAE: | | | | | | | | | | | | | |
直接
|
| | | $ | 28.6 | | | | | $ | 59.7 | | |
已删除
|
| | | | (13.4) | | | | | | (13.9) | | |
净损失和发生的LAE
|
| | | $ | 15.2 | | | | | $ | 45.8 | | |
| | |
12月31日
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
递延采购成本 | | | | | | | | | | | | | |
年初余额
|
| | | $ | 0.1 | | | | | $ | 0.6 | | |
添加: | | | | | | | | | | | | | |
保费税
|
| | | | 1.2 | | | | | | 3.2 | | |
直接佣金
|
| | | | — | | | | | | 0.1 | | |
少: | | | | | | | | | | | | | |
递延购置成本净额摊销
|
| | | | (0.7) | | | | | | (2.1) | | |
年终余额
|
| | | $ | 0.6 | | | | | $ | 1.8 | | |
其他保险单 | | | | | | | | | | | | | |
递延购置成本净额摊销
|
| | | $ | 0.7 | | | | | $ | 2.1 | | |
期间成本
|
| | | | 3.5 | | | | | | 7.5 | | |
其他保险费用合计
|
| | | $ | 4.2 | | | | | $ | 9.6 | | |
| | |
12月31日
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
计算机设备和软件
|
| | | $ | 0.6 | | | | | $ | 1.9 | | |
租赁改进
|
| | | | 0.3 | | | | | | 1.2 | | |
家具和设备
|
| | | | 0.2 | | | | | | 0.7 | | |
| | | | | 1.1 | | | | | | 3.8 | | |
累计折旧
|
| | | | (0.1) | | | | | | (0.7) | | |
财产和设备,净额
|
| | | $ | 1.0 | | | | | $ | 3.1 | | |
| | |
12月31日
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
预付费用
|
| | | $ | 0.7 | | | | | $ | 0.9 | | |
保证金
|
| | | | 0.3 | | | | | | 0.5 | | |
到期和应计投资收益
|
| | | | 0.2 | | | | | | 0.4 | | |
理赔管理人存放的资金
|
| | | | 0.2 | | | | | | 0.2 | | |
应收间接税
|
| | | | — | | | | | | 0.2 | | |
预缴所得税
|
| | | | — | | | | | | 0.1 | | |
其他
|
| | | | — | | | | | | 0.2 | | |
其他资产合计
|
| | | $ | 1.4 | | | | | $ | 2.5 | | |
| | |
12月31日
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
截至1月1日的未付损失和LAE
|
| | | $ | 2.1 | | | | | $ | 13.1 | | |
少:可收回的再保险(1)
|
| | | | 2.0 | | | | | | 11.3 | | |
截至1月1日的净未偿亏损和LAE
|
| | | | 0.1 | | | | | | 1.8 | | |
添加:已发生损失和再保险净额,与: | | | | | | | | | | | | | |
本年度
|
| | | | 15.2 | | | | | | 47.3 | | |
往年
|
| | | | — | | | | | | (1.5) | | |
发生的合计
|
| | | | 15.2 | | | | | | 45.8 | | |
扣除:已付损失和LAE(扣除再保险后的净额),与下列事项有关: | | | | | | | | | | | | | |
本年度
|
| | | | 13.4 | | | | | | 37.7 | | |
往年
|
| | | | 0.1 | | | | | | 0.2 | | |
支付总额
|
| | | | 13.5 | | | | | | 37.9 | | |
截至12月31日,未支付损失和LAE,扣除可收回的再保险后
|
| | | | 1.8 | | | | | | 9.7 | | |
可收回的再保险截至12月31日(1)
|
| | | | 11.3 | | | | | | 18.5 | | |
截至12月31日,未付损失和LAE,可收回再保险总额
|
| | | $ | 13.1 | | | | | $ | 28.2 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
2019年12月31日
|
| |||||||||
| | |
12月31日
|
| | | | | | | |
累计
数量: 报告 索赔 |
| ||||||||||||||||||||||||
| | |
2016
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
IBNR
|
| |||||||||||||||||||||
| | |
(未经审计)
|
| |
(未经审计)
|
| |
(未经审计)
|
| | | | | | | | | | | | | | | | | | | |||||||||
事故年份 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2016
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | | 8 | | |
2017
|
| | | | — | | | | | | 1.7 | | | | | | 1.7 | | | | | | 1.7 | | | | | | — | | | | | | 1,758 | | |
2018
|
| | | | — | | | | | | — | | | | | | 15.0 | | | | | | 13.5 | | | | | | 0.1 | | | | | | 10,522 | | |
2019
|
| | | | — | | | | | | — | | | | | | — | | | | | | 46.0 | | | | | | 3.8 | | | | | | 18,364 | | |
已发生损失和分配损失调整费用总额,净额
|
| | | | | | | | | | | | | | | | | | | | | $ | 61.2 | | | | | $ | 3.9 | | | | | | 30,652 | | |
| | |
12月31日
|
| |||||||||||||||||||||
| | |
2016
|
| |
2017
|
| |
2018
|
| |
2019
|
| ||||||||||||
| | |
(未经审计)
|
| |
(未经审计)
|
| |
(未经审计)
|
| | | | | | | |||||||||
事故年份 | | | | | | | | | | | | | | | | | | | | | | | | | |
2016
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
2017
|
| | | | | | | | | | 1.6 | | | | | | 1.7 | | | | | | 1.7 | | |
2018
|
| | | | | | | | | | — | | | | | | 13.2 | | | | | | 13.4 | | |
2019
|
| | | | | | | | | | | | | | | | | | | | | | 36.4 | | |
已付损失总额和ALAE,净额
|
| | | | | | | | | | | | | | | | | | | | | $ | 51.5 | | |
未付损失总额和ALAE准备金净额
|
| | | | | | | | | | | | | | | | | | | | | $ | 9.7 | | |
放弃未付损失和LAE
|
| | | | | | | | | | | | | | | | | | | | | | 18.5 | | |
未付损失毛额和LAE
|
| | | | | | | | | | | | | | | | | | | | | $ | 28.2 | | |
| | |
2019—当前
事故年份 |
| |
2019—之前
事故年份 |
| ||||||||||||||||||
| | |
已发生
|
| |
已支付
|
| |
已发生
|
| |
已支付
|
| ||||||||||||
前滚表
|
| | | $ | 47.3 | | | | | $ | 37.7 | | | | | $ | (1.5) | | | | | $ | 0.2 | | |
发展表
|
| | | | 46.0 | | | | | | 36.4 | | | | | | (1.5) | | | | | | 0.2 | | |
差异
|
| | | $ | 1.3 | | | | | $ | 1.3 | | | | | $ | — | | | | | $ | — | | |
未分配亏损调整费用
|
| | | $ | 1.3 | | | | | $ | 1.3 | | | | | | | | | | | | | | |
年
|
| |
1
|
| |
2
|
| |
3
|
| |||||||||
财产与意外伤害
|
| | | | 91% | | | | | | 9% | | | | | | 0% | | |
| | |
12月31日
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
应计广告费
|
| | | $ | 4.6 | | | | | $ | 7.9 | | |
割让应付保费
|
| | | | 2.3 | | | | | | 3.9 | | |
应计专业费用
|
| | | | 1.4 | | | | | | 2.8 | | |
应交保费税
|
| | | | 1.2 | | | | | | 2.6 | | |
应付员工补偿
|
| | | | 0.2 | | | | | | 1.0 | | |
应付所得税
|
| | | | — | | | | | | 0.5 | | |
应付间接税
|
| | | | — | | | | | | 0.4 | | |
其他应付款
|
| | | | 0.1 | | | | | | 0.6 | | |
其他负债和应计费用合计
|
| | | $ | 9.8 | | | | | $ | 19.7 | | |
| | |
2018年12月31日
|
| |||||||||||||||||||||||||||
| | |
首选
库存 授权 |
| |
首选
库存 已发布和 出色的 |
| |
携带
值 |
| |
清算
首选项 |
| |
普通股
发布日期 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 | | | | | | 8,700,224 | | | | | | 119.8 | | | | | | 120.1 | | | | | | 8,700,224 | | |
| | | | | 24,449,177 | | | | | | 24,445,555 | | | | | $ | 180.8 | | | | | $ | 180.8 | | | | | | 24,445,555 | | |
|
| | |
2019年12月31日
|
| |||||||||||||||||||||||||||
| | |
首选
库存 授权 |
| |
首选
库存 已发布和 出色的 |
| |
携带
值 |
| |
清算
首选项 |
| |
普通股
发布日期 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 | | |
D系列优先股
|
| | | | 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
|
| |||
| | |
2018
|
| |
2019
|
|
加权平均预期期限(年)
|
| |
6.07
|
| |
6.06
|
|
无风险利率
|
| |
2.6% - 3.1%
|
| |
1.3% - 2.5%
|
|
波动性
|
| |
50%
|
| |
45%
|
|
预期股息收益率
|
| |
0%
|
| |
0%
|
|
| | |
数量:
选项 |
| |
加权-
平均 练习 价格 |
| |
加权-
平均 剩余 合同 术语 (年) |
| |
聚合
固有的 值 |
| ||||||||||||
截至2018年12月31日,未偿还
|
| | | | 2,169,000 | | | | | $ | 3.62 | | | | | | 8.75 | | | | | $ | 17.3 | | |
已批准
|
| | | | 2,255,800 | | | | | | 21.17 | | | | | | 9.40 | | | | | | | | |
锻炼
|
| | | | (182,057) | | | | | | 1.73 | | | | | | | | | | | | | | |
取消了
|
| | | | (193,941) | | | | | | 7.99 | | | | | | | | | | | | | | |
截至2019年12月31日的未偿还债务
|
| | | | 4,048,802 | | | | | $ | 13.27 | | | | | | 8.83 | | | | | $ | 42.2 | | |
购股权可于2019年12月31日行使
|
| | | | 987,985 | | | | | $ | 4.00 | | | | | | 7.52 | | | | | $ | 19.5 | | |
截至2019年12月31日未归属的期权
|
| | | | 3,110,817 | | | | | $ | 16.39 | | | | | | 9.25 | | | | | $ | 22.7 | | |
| | |
年终了
12月31日 |
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
其他保险费用
|
| | | $ | 0.2 | | | | | $ | 0.6 | | |
销售和市场推广
|
| | | | 0.3 | | | | | | 1.1 | | |
技术开发
|
| | | | 0.1 | | | | | | 1.4 | | |
一般和行政
|
| | | | 1.5 | | | | | | 1.2 | | |
股票薪酬总支出
|
| | | $ | 2.1 | | | | | $ | 4.3 | | |
| | |
12月31日
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
递延税项资产(负债): | | | | | | | | | | | | | |
净营业亏损结转
|
| | | $ | 27.3 | | | | | $ | 62.1 | | |
股票薪酬
|
| | | | 0.4 | | | | | | 0.4 | | |
净未赚取保费
|
| | | | 1.1 | | | | | | 2.9 | | |
启动成本
|
| | | | 0.6 | | | | | | 1.0 | | |
其他
|
| | | | — | | | | | | 0.4 | | |
递延税金总额
|
| | | | 29.4 | | | | | | 66.8 | | |
递延纳税义务: | | | | | | | | | | | | | |
延期收购成本
|
| | | | — | | | | | | (0.4) | | |
折旧及摊销
|
| | | | — | | | | | | (0.4) | | |
递延纳税总负债总额
|
| | | | — | | | | | | (0.8) | | |
估值免税额
|
| | | | (29.4) | | | | | | (66.0) | | |
递延税金资产总额,净额
|
| | | $ | — | | | | | $ | — | | |
| | |
12月31日
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
美国
|
| | | $ | (53.0) | | | | | $ | (109.5) | | |
外来的
|
| | | | 0.4 | | | | | | 1.6 | | |
合计
|
| | | $ | (52.6) | | | | | $ | (107.9) | | |
|
| | |
12月31日
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
当前: | | | | | | | | | | | | | |
联邦政府
|
| | | $ | — | | | | | $ | — | | |
状态
|
| | | | — | | | | | | — | | |
外来的
|
| | | | 0.3 | | | | | | 0.6 | | |
总电流
|
| | | | 0.3 | | | | | | 0.6 | | |
延期: | | | | | | | | | | | | | |
联邦政府
|
| | | $ | — | | | | | $ | — | | |
状态
|
| | | | — | | | | | | — | | |
外来的
|
| | | | — | | | | | | — | | |
合计延期
|
| | | | — | | | | | | — | | |
所得税总支出
|
| | | $ | 0.3 | | | | | $ | 0.6 | | |
| | |
12月31日
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
按美国法定税率计算的收入
|
| | | | 21.0% | | | | | | 21.0% | | |
扣除联邦福利后的州税
|
| | | | 12.0% | | | | | | 13.9% | | |
永久性差异
|
| | | | (1.4)% | | | | | | (1.7)% | | |
税法变更
|
| | | | 0.5% | | | | | | — | | |
外币汇率差异
|
| | | | — | | | | | | 0.1% | | |
估值免税额
|
| | | | (33.6)% | | | | | | (33.9)% | | |
其他
|
| | | | 0.9% | | | | | | — | | |
所得税总额
|
| | | | (0.6)% | | | | | | (0.6)% | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
分子: | | | | | | | | | | | | | |
归属于普通股股东的净亏损(单位:百万)
|
| | | $ | (52.9) | | | | | $ | (108.5) | | |
分母: | | | | | | | | | | | | | |
加权平均流通普通股—基本和
稀释后的 |
| | | | 10,931,776 | | | | | | 11,124,397 | | |
普通股股东 - 基本和稀释后每股净亏损
|
| | | $ | (4.84) | | | | | $ | (9.75) | | |
| | |
12月31日
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
购买普通股的选项
|
| | | | 2,169,000 | | | | | | 4,048,802 | | |
可转换优先股(转换为普通股)
|
| | | | 24,445,555 | | | | | | 31,557,107 | | |
| | | | | 26,614,555 | | | | | | 35,605,909 | | |
| | |
年终了
2019年12月31日 |
| |||
| | |
(未经审计)
|
| |||
分子(百万): | | | | | | | |
归属于普通股股东的备考净亏损
|
| | | $ | (108.5) | | |
分母: | | | | | | | |
加权平均已发行普通股 - 基本和稀释
|
| | | | 11,085,906 | | |
预计调整,以反映拟议IPO结束时可转换优先股自动转换为普通股
|
| | | | 27,501,186 | | |
备考调整,以反映结算执行人承兑票据时的流通普通股
|
| | | | 619,024 | | |
备考加权平均已发行普通股—基本和摊薄
|
| | | | 39,206,116 | | |
普通股股东应占每股备考净亏损—基本和
稀释后的 |
| | | $ | (2.77) | | |
|
2020
|
| | | $ | 3.5 | | |
|
2021
|
| | | | 3.3 | | |
|
2022
|
| | | | 2.9 | | |
|
2023
|
| | | | 0.3 | | |
|
2024年及以后
|
| | | | 0.3 | | |
| | | | | $ | 10.3 | | |
| | |
12月31日
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
法定净损失
|
| | | $ | (6.6) | | | | | $ | (12.0) | | |
法定资本和盈余
|
| | | $ | 23.6 | | | | | $ | 48.4 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||
| | |
2018
|
| |
2019
|
| ||||||||||||||||||
状态
|
| |
金额
|
| |
占全球升温潜能值的百分比
|
| |
金额
|
| |
占全球升温潜能值的百分比
|
| ||||||||||||
加州
|
| | | $ | 12.5 | | | | | | 26.7% | | | | | $ | 29.0 | | | | | | 25.0% | | |
德克萨斯州
|
| | | | 13.4 | | | | | | 28.6% | | | | | | 28.6 | | | | | | 24.7% | | |
纽约
|
| | | | 7.3 | | | | | | 15.6% | | | | | | 15.8 | | | | | | 13.6% | | |
佐治亚州
|
| | | | 2.2 | | | | | | 4.7% | | | | | | 6.2 | | | | | | 5.4% | | |
伊利诺伊州
|
| | | | 2.5 | | | | | | 5.3% | | | | | | 5.2 | | | | | | 4.5% | | |
新泽西州
|
| | | | 1.7 | | | | | | 3.6% | | | | | | 4.7 | | | | | | 4.1% | | |
密歇根州
|
| | | | 0.9 | | | | | | 1.9% | | | | | | 3.2 | | | | | | 2.8% | | |
俄亥俄州
|
| | | | 1.3 | | | | | | 2.8% | | | | | | 2.9 | | | | | | 2.5% | | |
宾夕法尼亚州
|
| | | | 1.1 | | | | | | 2.4% | | | | | | 2.7 | | | | | | 2.3% | | |
亚利桑那州
|
| | | | 0.8 | | | | | | 1.7% | | | | | | 2.5 | | | | | | 2.2% | | |
所有其他
|
| | | | 3.1 | | | | | | 6.7% | | | | | | 15.0 | | | | | | 12.9% | | |
| | | | $ | 46.8 | | | | | | 100.0% | | | | | $ | 115.8 | | | | | | 100.0% | | |
| | |
12月31日
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
资产 | | | | | | | | | | | | | |
现金、现金等价物和受限现金
|
| | | $ | 76.4 | | | | | $ | 239.7 | | |
公司间应收款
|
| | | | 10.4 | | | | | | 22.2 | | |
财产和设备,净额
|
| | | | 0.5 | | | | | | 1.9 | | |
无形资产
|
| | | | — | | | | | | 0.6 | | |
其他资产
|
| | | | 1.2 | | | | | | 1.7 | | |
对子公司的投资
|
| | | | 35.4 | | | | | | 61.9 | | |
总资产
|
| | | $ | 123.9 | | | | | $ | 328.0 | | |
负债、可转换优先股和股东权益(亏损) | | | | | | | | | | | | | |
贸易应付款
|
| | | | 1.3 | | | | | | 0.2 | | |
公司间应付
|
| | | | 8.5 | | | | | | 15.1 | | |
其他负债
|
| | | | 6.2 | | | | | | 10.7 | | |
总负债
|
| | | | 16.0 | | | | | | 26.0 | | |
承付款和或有事项 | | | | | | | | | | | | | |
可转换优先股(种子、A、B、C和D系列),面值0.00001美元;授权股份24,449,177股和31,557,107股;截至2018年12月31日和2019年12月31日分别发行和发行的24,445,555股和31,557,107股;截至2019年12月31日的总清算优先股480.8美元
|
| | | | 180.8 | | | | | | 480.2 | | |
股东权益(亏损):
|
| | | | | | | | | | | | |
普通股,面值0.00001美元,42,000,000股和52,000,000股
分别于2018年12月31日和2019年12月31日授权;11,602,708股 和11,784,765股已发行,10,983,684股和11,271,228股 截至2018年12月31日和2019年12月31日的未偿还债务 |
| | | | — | | | | | | — | | |
新增实收资本
|
| | | | 0.7 | | | | | | 3.9 | | |
累计亏损
|
| | | | (73.6) | | | | | | (182.1) | | |
股东权益合计(亏损)
|
| | | | (72.9) | | | | | | (178.2) | | |
总负债、可转换优先股和股东权益(亏损)
|
| | | $ | 123.9 | | | | | $ | 328.0 | | |
| | |
年终了
12月31日 |
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
收入 | | | | | | | | | | | | | |
净投资收入
|
| | | $ | 1.0 | | | | | $ | 2.4 | | |
总收入
|
| | | | 1.0 | | | | | | 2.4 | | |
| | | | | | | | | | | | | |
一般和行政
|
| | | | 7.6 | | | | | | 20.2 | | |
总费用
|
| | | | 7.6 | | | | | | 20.2 | | |
子公司净亏损中的权益前亏损
|
| | | | (6.6) | | | | | | (17.8) | | |
子公司净亏损中的权益
|
| | | | (46.4) | | | | | | (90.7) | | |
净亏损
|
| | | $ | (53.0) | | | | | $ | (108.5) | | |
| | |
年终了
12月31日 |
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
净亏损
|
| | | $ | (53.0) | | | | | $ | (108.5) | | |
将净亏损与经营活动中使用的现金净额进行调整: | | | | | | | | | | | | | |
折旧
|
| | | | 0.1 | | | | | | 0.3 | | |
股票薪酬
|
| | | | 0.7 | | | | | | 2.3 | | |
权证负债公允价值变动
|
| | | | 0.2 | | | | | | — | | |
子公司未分配收益中的权益
|
| | | | 46.4 | | | | | | 90.7 | | |
资产和负债变动
|
| | | | | | | | | | | | |
公司间应收款
|
| | | | (0.7) | | | | | | (11.8) | | |
其他资产
|
| | | | (0.7) | | | | | | (0.5) | | |
应付贸易
|
| | | | (0.7) | | | | | | (1.1) | | |
公司间应付
|
| | | | (0.3) | | | | | | 6.6 | | |
其他负债
|
| | | | 5.8 | | | | | | 4.9 | | |
经营活动中使用的净现金
|
| | | | (2.2) | | | | | | (17.1) | | |
投资活动现金流: | | | | | | | | | | | | | |
对子公司的投资
|
| | | | (55.4) | | | | | | (117.2) | | |
购置房产和设备
|
| | | | (0.5) | | | | | | (1.7) | | |
购买无形资产
|
| | | | — | | | | | | (0.6) | | |
投资活动中使用的净现金
|
| | | | (55.9) | | | | | | (119.5) | | |
融资活动的现金流: | | | | | | | | | | | | | |
优先股发行净额
|
| | | | 119.8 | | | | | | 299.4 | | |
股票购买收益
|
| | | | 0.1 | | | | | | 0.5 | | |
融资活动提供的现金净额
|
| | | | 119.9 | | | | | | 299.9 | | |
现金、现金等价物和受限现金增加
|
| | | | 61.8 | | | | | | 163.3 | | |
期初现金、现金等价物和限制性现金
|
| | | | 14.6 | | | | | | 76.4 | | |
期末现金、现金等价物和限制性现金
|
| | | $ | 76.4 | | | | | $ | 239.7 | | |
| | | | | | | | |
添加内容
|
| | | | | | | | | | | | | |||||||||
(百万美元)
|
| |
余额为
开始 期间 |
| |
已计入
成本和 费用 |
| |
费用
其他 账户 |
| |
(扣除)
|
| |
余额为
结束 期间 |
| |||||||||||||||
截止日期:2018年12月31日 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
递延税项资产的估值备抵
|
| | | $ | 10.8 | | | | | $ | 18.6 | | | | | $ | — | | | | | $ | — | | | | | $ | 29.4 | | |
截至2019年12月31日的年度 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
递延税项资产的估值备抵
|
| | | $ | 29.4 | | | | | $ | 36.6 | | | | | $ | — | | | | | $ | — | | | | | $ | 66.0 | | |
保险费备抵
应收账款 |
| | | $ | — | | | | | $ | 0.9 | | | | | $ | — | | | | | $ | (0.7) | | | | | $ | 0.2 | | |
| | |
截至
|
| |||||||||
| | |
9月30日
|
| |
12月31日
|
| ||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
(未经审计)
|
| | | | | | | |||
资产 | | | | | | | | | | | | | |
投资
|
| | | | | | | | | | | | |
固定到期日可供出售,按公允价值计算(摊销成本:截至2020年9月30日和2019年12月31日的摊销成本分别为650万美元和580万美元)
|
| | | $ | 6.7 | | | | | $ | 5.9 | | |
短期投资
|
| | | | 15.0 | | | | | | 54.7 | | |
总投资
|
| | | | 21.7 | | | | | | 60.6 | | |
现金、现金等价物和受限现金
|
| | | | 575.7 | | | | | | 270.3 | | |
应收保费,扣除坏账准备净额40万美元和20万美元
截至2020年9月30日和2019年12月31日 |
| | | | 82.8 | | | | | | 54.1 | | |
可收回的再保险
|
| | | | 42.2 | | | | | | 20.3 | | |
预付再保险费
|
| | | | 86.2 | | | | | | 1.0 | | |
延期收购成本
|
| | | | 3.3 | | | | | | 1.8 | | |
财产和设备,净额
|
| | | | 5.1 | | | | | | 3.1 | | |
无形资产
|
| | | | 0.6 | | | | | | 0.6 | | |
其他资产
|
| | | | 13.9 | | | | | | 2.5 | | |
总资产
|
| | | $ | 831.5 | | | | | $ | 414.3 | | |
负债、可转换优先股和股东权益(亏损) | | | | | | | | | | | | | |
未付损失和损失调整费用
|
| | | $ | 39.7 | | | | | $ | 28.2 | | |
未赚取保费
|
| | | | 115.3 | | | | | | 68.0 | | |
贸易应付款
|
| | | | 1.0 | | | | | | 0.7 | | |
为再保险条约持有的资金
|
| | | | 52.4 | | | | | | — | | |
其他负债和应计费用
|
| | | | 54.1 | | | | | | 19.7 | | |
总负债
|
| | | | 262.5 | | | | | | 116.6 | | |
承付款和或有事项(附注15) | | | | | | | | | | | | | |
可转换优先股(Series Seed,A,B,C和D),面值0.00001美元;截至2020年9月30日,无已发行,授权和已发行的股份;截至2019年12月31日,授权,已发行和已发行的股份分别为31,557,107股;截至2020年9月30日和2019年12月31日,总计清算优先权分别为0美元和4.808亿美元
|
| | | | — | | | | | | 480.2 | | |
股东权益(亏损): | | | | | | | | | | | | | |
普通股,面值0.00001美元,200,000股和52,000,000股
分别于2020年9月30日和2019年12月31日授权;56,584,029 已发行股份及11,784,765股及56,584,029股及11,271,228股 分别截至2020年9月30日和2019年12月31日未偿还 |
| | | | — | | | | | | — | | |
新增实收资本
|
| | | | 855.0 | | | | | | 15.7 | | |
累计亏损
|
| | | | (286.7) | | | | | | (198.3) | | |
累计其他综合收益
|
| | | | 0.7 | | | | | | 0.1 | | |
股东权益合计(亏损)
|
| | | | 569.0 | | | | | | (182.5) | | |
总负债、可转换优先股和股东权益(亏损)
|
| | | $ | 831.5 | | | | | $ | 414.3 | | |
| | |
截止三个月
9月30日 |
| |
截至9个月
9月30日 |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
收入 | | | | | | | | | | | | | | | | | | | | | | | | | |
净赚得保费
|
| | | $ | 10.5 | | | | | $ | 17.8 | | | | | $ | 65.0 | | | | | $ | 41.6 | | |
让渡佣金收入
|
| | | | 7.0 | | | | | | — | | | | | | 7.4 | | | | | | — | | |
净投资收入
|
| | | | 0.2 | | | | | | 1.1 | | | | | | 1.3 | | | | | | 2.1 | | |
佣金及其他收入
|
| | | | 0.1 | | | | | | 0.1 | | | | | | 0.2 | | | | | | 0.1 | | |
总收入
|
| | | | 17.8 | | | | | | 19.0 | | | | | | 73.9 | | | | | | 43.8 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
损失和损失调整费用,
净额 |
| | | | 6.7 | | | | | | 12.6 | | | | | | 45.4 | | | | | | 30.4 | | |
其他保险费用
|
| | | | 3.5 | | | | | | 2.3 | | | | | | 10.8 | | | | | | 6.4 | | |
销售和市场推广
|
| | | | 22.2 | | | | | | 27.5 | | | | | | 57.5 | | | | | | 64.9 | | |
技术开发
|
| | | | 5.3 | | | | | | 2.8 | | | | | | 13.0 | | | | | | 6.4 | | |
一般和行政
|
| | | | 10.6 | | | | | | 4.8 | | | | | | 34.6 | | | | | | 11.2 | | |
总费用
|
| | | | 48.3 | | | | | | 50.0 | | | | | | 161.3 | | | | | | 119.3 | | |
所得税前亏损
|
| | | | (30.5) | | | | | | (31.0) | | | | | | (87.4) | | | | | | (75.5) | | |
所得税费用
|
| | | | 0.4 | | | | | | 0.1 | | | | | | 1.0 | | | | | | 0.3 | | |
净亏损
|
| | | $ | (30.9) | | | | | $ | (31.1) | | | | | $ | (88.4) | | | | | $ | (75.8) | | |
其他综合收益,税后净额 | | | | | | | | | | | | | | | | | | | | | | | | | |
投资未实现收益(亏损)
|
| | | | 0.4 | | | | | | (0.1) | | | | | | 0.6 | | | | | | (0.1) | | |
全面亏损
|
| | | $ | (30.5) | | | | | $ | (31.2) | | | | | $ | (87.8) | | | | | $ | (75.9) | | |
每个共享数据:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
普通股股东 - 基本和稀释后每股净亏损
|
| | | $ | (0.57) | | | | | $ | (2.78) | | | | | $ | (3.41) | | | | | $ | (6.84) | | |
加权平均已发行普通股 - 基本和稀释
|
| | | | 53,997,315 | | | | | | 11,178,924 | | | | | | 25,935,362 | | | | | | 11,079,303 | | |
| | |
可转换优先股
|
| | |
普通股
|
| |
额外的
实收 |
| |
累计
|
| |
累计
其他 综合 |
| |
合计
股东的 |
| ||||||||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| | |
个共享
|
| |
金额
|
| |
大写
|
| |
赤字
|
| |
收入
|
| |
股权(赤字)
|
| ||||||||||||||||||||||||
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 | | |
偿还后释放股份
|
| | | | — | | | | | | — | | | | | | | 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日余额
|
| | | | 31,557,107 | | | | | | 480.2 | | | | | | | 12,369,701 | | | | | | — | | | | | | 33.9 | | | | | | (255.8) | | | | | | 0.3 | | | | | | (221.6) | | |
将可转换优先股转换为普通股
首次公开募股结束 |
| | | | (31,557,107) | | | | | | (480.2) | | | | | | | 31,557,107 | | | | | | — | | | | | | 480.2 | | | | | | — | | | | | | — | | | | | | 480.2 | | |
首次公开发行结束时发行普通股,扣除发行成本和承销费2,890万美元
|
| | | | — | | | | | | — | | | | | | | 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日余额
|
| | | | — | | | | | $ | — | | | | | | | 56,584,029 | | | | | $ | — | | | | | $ | 855.0 | | | | | $ | (286.7) | | | | | $ | 0.7 | | | | | $ | 569.0 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
可兑换优先选项
库存 |
| | |
普通股
|
| |
额外的
实收 |
| |
累计
|
| |
累计
其他 综合 |
| |
合计
股东的 |
| ||||||||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| | |
个共享
|
| |
金额
|
| |
大写
|
| |
赤字
|
| |
收入
|
| |
股权(赤字)
|
| ||||||||||||||||||||||||
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) | | |
行使股票期权
|
| | | | — | | | | | | — | | | | | | | 3,125 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
发行系列C优先股,扣除发行成本0百万美元
|
| | | | 3,622 | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
偿还后释放股份
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 0.4 | | | | | | — | | | | | | — | | | | | | 0.4 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (21.6) | | | | | | — | | | | | | (21.6) | | |
其他综合收益
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
截至2019年3月31日余额
|
| | | | 24,449,177 | | | | | | 180.8 | | | | | | | 10,986,809 | | | | | | — | | | | | | 11.1 | | | | | | (111.4) | | | | | | — | | | | | | (100.3) | | |
行使股票期权
|
| | | | — | | | | | | — | | | | | | | 97,625 | | | | | | — | | | | | | 0.3 | | | | | | — | | | | | | — | | | | | | 0.3 | | |
发行D系列优先股,扣除发行成本60万美元
|
| | | | 4,146,294 | | | | | | 174.4 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 0.4 | | | | | | — | | | | | | — | | | | | | 0.4 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (23.1) | | | | | | — | | | | | | (23.1) | | |
其他综合收益
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
截至2019年6月30日余额
|
| | | | 28,595,471 | | | | | | 355.2 | | | | | | | 11,084,434 | | | | | | — | | | | | | 11.8 | | | | | | (134.5) | | | | | | — | | | | | | (122.7) | | |
发行D系列优先股,扣除发行成本0百万美元
|
| | | | 2,961,636 | | | | | | 125.0 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
行使股票期权
|
| | | | — | | | | | | — | | | | | | | 73,340 | | | | | | — | | | | | | 0.1 | | | | | | — | | | | | | — | | | | | | 0.1 | | |
偿还部分追索权贷款后解除股份
|
| | | | — | | | | | | — | | | | | | | 105,487 | | | | | | — | | | | | | 0.1 | | | | | | — | | | | | | — | | | | | | 0.1 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1.5 | | | | | | — | | | | | | — | | | | | | 1.5 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (31.1) | | | | | | — | | | | | | (31.1) | | |
其他全面亏损
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (0.1) | | | | | | (0.1) | | |
截至2019年9月30日余额
|
| | | | 31,557,107 | | | | | $ | 480.2 | | | | | | | 11,263,261 | | | | | $ | — | | | | | $ | 13.5 | | | | | $ | (165.6) | | | | | $ | (0.1) | | | | | $ | (152.2) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
截至9个月
9月30日 |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
净亏损
|
| | | $ | (88.4) | | | | | $ | (75.8) | | |
将净亏损与经营活动中使用的现金净额进行调整: | | | | | | | | | | | | | |
折旧
|
| | | | 1.1 | | | | | | 0.3 | | |
股票薪酬
|
| | | | 7.3 | | | | | | 2.3 | | |
债券贴现摊销
|
| | | | (0.4) | | | | | | — | | |
坏账支出
|
| | | | 1.4 | | | | | | — | | |
非现金利息
|
| | | | — | | | | | | (0.3) | | |
对柠檬水基金会的普通股捐款
|
| | | | 12.2 | | | | | | — | | |
经营性资产和负债变动:
|
| | | | | | | | | | | | |
应收保费
|
| | | | (30.1) | | | | | | (26.1) | | |
可收回的再保险
|
| | | | (21.9) | | | | | | (9.2) | | |
预付再保险费
|
| | | | (85.2) | | | | | | (3.2) | | |
延期收购成本
|
| | | | (1.5) | | | | | | (1.1) | | |
其他资产
|
| | | | (11.4) | | | | | | (4.1) | | |
未付损失和损失调整费用
|
| | | | 11.5 | | | | | | 11.5 | | |
未赚取保费
|
| | | | 47.3 | | | | | | 33.3 | | |
贸易应付款
|
| | | | 0.3 | | | | | | (0.8) | | |
为再保险条约持有的资金
|
| | | | 52.4 | | | | | | — | | |
其他负债和应计费用
|
| | | | 34.4 | | | | | | 12.8 | | |
经营活动中使用的净现金
|
| | | | (71.0) | | | | | | (60.4) | | |
投资活动现金流: | | | | | | | | | | | | | |
出售或到期的短期投资收益
|
| | | | 55.0 | | | | | | 21.0 | | |
出售或到期债券所得
|
| | | | 2.2 | | | | | | 1.0 | | |
获得的短期投资成本
|
| | | | (14.9) | | | | | | (54.4) | | |
收购债券成本
|
| | | | (2.9) | | | | | | (3.3) | | |
购置房产和设备
|
| | | | (3.1) | | | | | | (3.0) | | |
由投资活动提供(用于)的净现金
|
| | | | 36.3 | | | | | | (38.7) | | |
融资活动的现金流: | | | | | | | | | | | | | |
首次公开发行的收益,扣除承销折扣和佣金以及发行成本
|
| | | | 338.0 | | | | | | — | | |
还款时发行股份的收益
|
| | | | 1.3 | | | | | | — | | |
优先股发行,净额
|
| | | | — | | | | | | 299.4 | | |
股票演习收益
|
| | | | 0.3 | | | | | | 0.5 | | |
融资活动提供的现金净额
|
| | | | 339.6 | | | | | | 299.9 | | |
汇率变动对现金、现金等价物和限制性现金的影响
|
| | | | 0.5 | | | | | | — | | |
现金、现金等价物和限制性现金净增长
|
| | | | 305.4 | | | | | | 200.8 | | |
期初现金、现金等价物和限制性现金
|
| | | | 270.3 | | | | | | 102.4 | | |
期末现金、现金等价物和限制性现金
|
| | | $ | 575.7 | | | | | $ | 303.2 | | |
现金流量信息补充披露: | | | | | | | | | | | | | |
缴纳所得税的现金
|
| | | $ | 1.1 | | | | | $ | — | | |
| | |
截至
|
| |||||||||
| | |
9月30日
|
| |
12月31日
|
| ||||||
| | |
2020
|
| |
2019
|
| ||||||
现金和现金等价物
|
| | | $ | 575.4 | | | | | $ | 270.0 | | |
受限现金
|
| | | | 0.3 | | | | | | 0.3 | | |
现金总额、现金等价物和受限现金
|
| | | $ | 575.7 | | | | | $ | 270.3 | | |
| | |
成本或
摊销 |
| |
毛收入
未实现 |
| |
公平
|
| |||||||||||||||
| | |
成本
|
| |
收益
|
| |
亏损
|
| |
值
|
| ||||||||||||
2020年9月30日 | | | | | | | | | | | | | | | | | | | | | | | | | |
美国政府义务
|
| | | $ | 6.5 | | | | | $ | 0.2 | | | | | $ | — | | | | | $ | 6.7 | | |
合计
|
| | | $ | 6.5 | | | | | $ | 0.2 | | | | | $ | — | | | | | $ | 6.7 | | |
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 | | |
| | |
截至
9月30日 2020 |
| |||||||||
| | |
成本或
摊销 成本 |
| |
公平
值 |
| ||||||
一年或更短时间内到期
|
| | | $ | 0.1 | | | | | $ | 0.1 | | |
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
|
| | | $ | 6.5 | | | | | $ | 6.7 | | |
| | |
截止三个月
9月30日 |
| |
截至9个月
9月30日 |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
现金及现金等价物利息
|
| | | $ | 0.1 | | | | | $ | 0.9 | | | | | $ | 0.9 | | | | | $ | 1.7 | | |
债券
|
| | | | 0.1 | | | | | | 0.1 | | | | | | 0.1 | | | | | | 0.1 | | |
短期投资
|
| | | | — | | | | | | 0.1 | | | | | | 0.3 | | | | | | 0.3 | | |
净投资收入总额
|
| | | $ | 0.2 | | | | | $ | 1.1 | | | | | $ | 1.3 | | | | | $ | 2.1 | | |
| | |
不到12个月
|
| |
12个月或以上
|
| |
合计
|
| |||||||||||||||||||||||||||
| | |
公平
值 |
| |
毛收入
未实现 亏损 |
| |
公平
值 |
| |
毛收入
未实现 亏损 |
| |
公平
值 |
| |
毛收入
未实现 亏损 |
| ||||||||||||||||||
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 | | | | | $ | — | | |
| | |
2020年9月30日
|
| |||||||||||||||||||||
| | |
1级
|
| |
二级
|
| |
3级
|
| |
合计
|
| ||||||||||||
资产: | | | | | | | | | | | | | | | | | | | | | | | | | |
美国政府义务
|
| | | $ | — | | | | | $ | 6.7 | | | | | $ | — | | | | | $ | 6.7 | | |
合计
|
| | | $ | — | | | | | $ | 6.7 | | | | | $ | — | | | | | $ | 6.7 | | |
|
| | |
2019年12月31日
|
| |||||||||||||||||||||
| | |
1级
|
| |
二级
|
| |
3级
|
| |
合计
|
| ||||||||||||
资产: | | | | | | | | | | | | | | | | | | | | | | | | | |
美国政府义务
|
| | | $ | — | | | | | $ | 5.9 | | | | | $ | — | | | | | $ | 5.9 | | |
合计
|
| | | $ | — | | | | | $ | 5.9 | | | | | $ | — | | | | | $ | 5.9 | | |
| | |
截至9个月
9月30日 |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
期初未付损失和LAE
|
| | | $ | 28.2 | | | | | $ | 13.1 | | |
减:期初可收回的再保险(1)
|
| | | | 18.5 | | | | | | 11.3 | | |
期初未付损失净额和LAE
|
| | | | 9.7 | | | | | | 1.8 | | |
加:发生损失和LAE(扣除再保险后的净额),与以下事项有关: | | | | | | | | | | | | | |
本年度
|
| | | | 44.1 | | | | | | 32.2 | | |
往年
|
| | | | 1.3 | | | | | | (1.8) | | |
发生的合计
|
| | | | 45.4 | | | | | | 30.4 | | |
扣除:已付损失和LAE(扣除再保险后的净额),与下列事项有关: | | | | | | | | | | | | | |
本年度
|
| | | | 36.4 | | | | | | 36.0 | | |
往年
|
| | | | 11.0 | | | | | | (12.0) | | |
支付总额
|
| | | | 47.4 | | | | | | 24.0 | | |
期末未付损失和LAE(扣除可收回的再保险)
|
| | | | 7.7 | | | | | | 8.2 | | |
期末可收回的再保险(1)
|
| | | | 32.0 | | | | | | 16.4 | | |
期末未付损失和LAE,即可追回的再保险总额
|
| | | $ | 39.7 | | | | | $ | 24.6 | | |
| | |
截至
|
| |||||||||
| | |
9月30日
|
| |
12月31日
|
| ||||||
| | |
2020
|
| |
2019
|
| ||||||
延期让渡佣金
|
| | | $ | 20.9 | | | | | $ | — | | |
割让应付保费
|
| | | | 17.9 | | | | | | 3.9 | | |
应计广告费
|
| | | | 6.3 | | | | | | 7.9 | | |
应计专业费用
|
| | | | 2.6 | | | | | | 2.8 | | |
应交保费税
|
| | | | 2.3 | | | | | | 2.6 | | |
应付员工补偿
|
| | | | 2.2 | | | | | | 1.0 | | |
应付间接税
|
| | | | 0.3 | | | | | | 0.4 | | |
应付所得税
|
| | | | 0.2 | | | | | | 0.5 | | |
其他应付款
|
| | | | 1.4 | | | | | | 0.6 | | |
其他负债和应计费用合计
|
| | | $ | 54.1 | | | | | $ | 19.7 | | |
| | |
截至
2019年12月31日 |
| |||||||||||||||||||||||||||
| | |
首选
库存 授权 |
| |
首选
库存 已发布和 出色的 |
| |
携带
值 |
| |
清算
首选项 |
| |
普通股
发布日期 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 | | |
D系列优先股
|
| | | | 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 | | |
| | |
九个月
已结束 9月30日 |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
加权平均预期期限(年)
|
| | | | 6.1 | | | | | | 6.1 | | |
无风险利率
|
| | | | 0.8% | | | | | | 1.7% | | |
波动性
|
| | | | 40% | | | | | | 45% | | |
预期股息收益率
|
| | | | 0% | | | | | | 0% | | |
| | |
数量:
选项 |
| |
加权-
平均 练习 价格 |
| |
加权-
平均 剩余 合同 期限(年) |
| |
聚合
固有的 值 |
| ||||||||||||
截至2019年12月31日的未偿还债务
|
| | | | 4,048,802 | | | | | $ | 13.27 | | | | | | 8.8 | | | | | $ | 42.2 | | |
已批准
|
| | | | 968,280 | | | | | | 30.44 | | | | | | | | | | | | | | |
锻炼
|
| | | | (92,157) | | | | | | 3.77 | | | | | | | | | | | | | | |
取消了
|
| | | | (110,001) | | | | | | 20.87 | | | | | | | | | | | | | | |
截至2020年9月30日的杰出表现
|
| | | | 4,814,924 | | | | | $ | 16.73 | | | | | | 8.4 | | | | | $ | 158.8 | | |
截至9月30日可行使的期权
2020 |
| | | | 1,698,568 | | | | | $ | 8.72 | | | | | | 7.5 | | | | | $ | 69.6 | | |
截至2020年9月30日已授予和预计将授予的期权
|
| | | | 4,814,924 | | | | | $ | 16.73 | | | | | | 8.4 | | | | | $ | 158.8 | | |
| | |
三个月
已结束 9月30日 |
| |
九个月
已结束 9月30日 |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
损失和损失调整费用,净额
|
| | | $ | 0.1 | | | | | $ | — | | | | | $ | 0.2 | | | | | $ | — | | |
其他保险费用
|
| | | | 0.1 | | | | | | 0.2 | | | | | | 0.5 | | | | | | 0.4 | | |
销售和市场推广
|
| | | | 0.8 | | | | | | 0.3 | | | | | | 2.1 | | | | | | 0.5 | | |
技术开发
|
| | | | 0.8 | | | | | | 0.7 | | | | | | 2.1 | | | | | | 0.8 | | |
一般和行政
|
| | | | 0.9 | | | | | | 0.3 | | | | | | 2.4 | | | | | | 0.6 | | |
股票薪酬总支出
|
| | | $ | 2.7 | | | | | $ | 1.5 | | | | | $ | 7.3 | | | | | $ | 2.3 | | |
| | |
截止三个月
9月30日 |
| |
截至9个月
9月30日 |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
分子: | | | | | | | | | | | | | | | | | | | | | | | | | |
归属于普通股股东的净亏损(百万美元)
|
| | | $ | (30.9) | | | | | $ | (31.1) | | | | | $ | (88.4) | | | | | $ | (75.8) | | |
分母: | | | | | | | | | | | | | | | | | | | | | | | | | |
加权平均已发行普通股 - 基本和稀释
|
| | | | 53,997,315 | | | | | | 11,178,924 | | | | | | 25,935,362 | | | | | | 11,079,303 | | |
归属于普通股的每股净亏损
股东—基本和稀释 |
| | | $ | (0.57) | | | | | $ | (2.78) | | | | | $ | (3.41) | | | | | $ | (6.84) | | |
| | |
截至
9月30日 |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
购买普通股的选项
|
| | | | 4,814,924 | | | | | | 3,925,395 | | |
可转换优先股(转换为普通股)
|
| | | | — | | | | | | 31,557,107 | | |
| | | | | 4,814,924 | | | | | | 35,482,502 | | |
|
2020年(剩余三个月)
|
| | | $ | 0.9 | | |
|
2021
|
| | | | 3.7 | | |
|
2022
|
| | | | 3.1 | | |
|
2023
|
| | | | 0.4 | | |
|
2024
|
| | | | 0.4 | | |
| | | | | $ | 8.5 | | |
| | |
截至9月30日的三个月
|
| |
截至9月30日的9个月
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||||||||||||||||||||
管辖权
|
| |
金额
|
| |
占全球升温潜能值的百分比
|
| |
金额
|
| |
占全球升温潜能值的百分比
|
| |
金额
|
| |
占全球升温潜能值的百分比
|
| |
金额
|
| |
占全球升温潜能值的百分比
|
| ||||||||||||||||||||||||
德克萨斯州
|
| | | $ | 15.9 | | | | | | 22.3% | | | | | $ | 9.3 | | | | | | 24.5% | | | | | $ | 36.5 | | | | | | 23.4% | | | | | $ | 21.3 | | | | | | 25.8% | | |
加州
|
| | | | 15.6 | | | | | | 21.9% | | | | | | 9.3 | | | | | | 24.5% | | | | | | 34.9 | | | | | | 22.4% | | | | | | 20.6 | | | | | | 24.9% | | |
纽约
|
| | | | 8.6 | | | | | | 12.1% | | | | | | 5.0 | | | | | | 13.2% | | | | | | 18.8 | | | | | | 12.1% | | | | | | 11.5 | | | | | | 13.9% | | |
佐治亚州
|
| | | | 3.8 | | | | | | 5.3% | | | | | | 2.0 | | | | | | 5.3% | | | | | | 8.7 | | | | | | 5.6% | | | | | | 4.4 | | | | | | 5.3% | | |
伊利诺伊州
|
| | | | 3.4 | | | | | | 4.8% | | | | | | 1.9 | | | | | | 5.0% | | | | | | 7.6 | | | | | | 4.9% | | | | | | 3.9 | | | | | | 4.7% | | |
新泽西州
|
| | | | 3.0 | | | | | | 4.2% | | | | | | 1.5 | | | | | | 3.9% | | | | | | 6.1 | | | | | | 3.9% | | | | | | 3.4 | | | | | | 4.1% | | |
密歇根州
|
| | | | 2.0 | | | | | | 2.8% | | | | | | 1.1 | | | | | | 2.8% | | | | | | 4.4 | | | | | | 2.8% | | | | | | 2.2 | | | | | | 2.7% | | |
宾夕法尼亚州
|
| | | | 2.0 | | | | | | 2.8% | | | | | | 1.0 | | | | | | 2.6% | | | | | | 3.8 | | | | | | 2.4% | | | | | | 2.0 | | | | | | 2.4% | | |
俄亥俄州
|
| | | | 1.8 | | | | | | 2.5% | | | | | | 0.9 | | | | | | 2.4% | | | | | | 4.0 | | | | | | 2.6% | | | | | | 2.2 | | | | | | 2.7% | | |
亚利桑那州
|
| | | | 1.5 | | | | | | 2.1% | | | | | | 0.8 | | | | | | 2.1% | | | | | | 3.4 | | | | | | 2.2% | | | | | | 1.7 | | | | | | 2.1% | | |
所有其他
|
| | | | 13.6 | | | | | | 19.2% | | | | | | 5.2 | | | | | | 13.7% | | | | | | 27.8 | | | | | | 17.7% | | | | | | 9.5 | | | | | | 11.4% | | |
| | | | $ | 71.2 | | | | | | 100.0% | | | | | $ | 38.0 | | | | | | 100.0% | | | | | $ | 156.0 | | | | | | 100.0% | | | | | $ | 82.7 | | | | | | 100.0% | | |