|
特拉華州
(州或其他司法管轄區
成立公司或組織) |
| |
5500
(主要標準行業
分類代碼號) |
| |
83-2456129
(税務局僱主
識別碼) |
|
|
大型加速文件服務器
☐
|
| |
加速文件管理器
|
|
|
非加速文件管理器
☐
|
| |
較小的報告公司
☐
|
|
| | | |
新興成長型公司
|
|
|
招股説明書摘要
|
| | | | 1 | | |
|
前瞻性陳述;市場、排名等行業數據
|
| | | | 7 | | |
|
風險因素
|
| | | | 9 | | |
|
CarLotz的背景
|
| | | | 33 | | |
|
收益使用情況
|
| | | | 34 | | |
|
註冊人普通股和相關股東事項的市價和股息
|
| | | | 35 | | |
|
管理層對財務狀況和經營成果的討論和分析
|
| | | | 36 | | |
|
業務
|
| | | | 60 | | |
|
管理
|
| | | | 71 | | |
|
高管薪酬
|
| | | | 78 | | |
|
某些關係和關聯方交易
|
| | | | 84 | | |
|
主要證券持有人
|
| | | | 88 | | |
|
出售證券持有人
|
| | | | 90 | | |
|
證券説明
|
| | | | 95 | | |
|
配送計劃
|
| | | | 106 | | |
|
法律事務
|
| | | | 108 | | |
|
專家
|
| | | | 108 | | |
|
您可以在哪裏找到更多信息
|
| | | | 109 | | |
|
財務報表索引
|
| | | | F-1 | | |
| | |
截至3月31日的三個月
|
| |
截至2010年12月31日的年度
|
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
售出零售車
|
| | | | 2,554 | | | | | | 1,453 | | | | | | 6,215 | | | | | | 6,435 | | | | | | 4,077 | | |
集線器數量
|
| | | | 11 | | | | | | 8 | | | | | | 8 | | | | | | 8 | | | | | | 8 | | |
月平均獨立訪問量
|
| | | | 178,783 | | | | | | 56,931 | | | | | | 66,505 | | | | | | 57,151 | | | | | | 39,781 | | |
可供銷售的車輛
|
| | | | 1,581 | | | | | | 1,681 | | | | | | 2,019 | | | | | | 1,061 | | | | | | 1,067 | | |
單位零售毛利
|
| | | $ | 1,182 | | | | | $ | 1,637 | | | | | $ | 1,797 | | | | | $ | 1,393 | | | | | $ | 1,602 | | |
通過寄售的單位銷售額百分比
|
| |
82%
|
| |
48%
|
| |
66%
|
| |
46%
|
| |
41%
|
|
| | |
截至3月31日的三個月
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
(未經審計,以千美元為單位)
|
| |||||||||
零售車銷量
|
| | | $ | 50,383 | | | | | $ | 21,042 | | |
汽車批發銷售
|
| | | | 4,568 | | | | | | 3,311 | | |
金融保險,淨額
|
| | | | 1,554 | | | | | | 892 | | |
租賃收入,淨額
|
| | | | 107 | | | | | | 145 | | |
總收入
|
| | | | 56,612 | | | | | | 25,390 | | |
銷售成本(不含折舊)
|
| | | | 54,604 | | | | | | 22,918 | | |
毛利
|
| | | | 2,008 | | | | | | 2,472 | | |
運營費用: | | | | | | | | | | | | | |
銷售、一般和行政
|
| | | | 18,873 | | | | | | 3,916 | | |
股票薪酬費用
|
| | | | 41,963 | | | | | | 34 | | |
折舊費
|
| | | | 383 | | | | | | 100 | | |
管理費費用 - 關聯方
|
| | | | 2 | | | | | | 62 | | |
總運營費用
|
| | | | 61,221 | | | | | | 4,112 | | |
運營損失
|
| | | | (59,213) | | | | | | (1,640) | | |
利息費用
|
| | | | 175 | | | | | | 149 | | |
其他收入(費用),淨額
|
| | | | | | | | | | | | |
合併權證責任公允價值變動
|
| | | | 12,358 | | | | | | — | | |
可贖回優先股部分債券公允價值變動
|
| | | | — | | | | | | 284 | | |
溢價撥備公允價值變動
|
| | | | 31,846 | | | | | | — | | |
其他收入(費用)
|
| | | | 162 | | | | | | 3 | | |
其他收入(費用)合計,淨額
|
| | | | 44,366 | | | | | | 287 | | |
所得税費用前虧損
|
| | | | (15,022) | | | | | | (1,502) | | |
所得税費用
|
| | | | — | | | | | | 5 | | |
淨虧損
|
| | | $ | (15,022) | | | | | $ | (1,507) | | |
| | |
截至2010年12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
| | |
(已審核,以千元為單位)
|
| |||||||||||||||
零售車銷量
|
| | | $ | 104,253 | | | | | $ | 90,382 | | | | | $ | 53,448 | | |
汽車批發銷售
|
| | | | 9,984 | | | | | | 8,454 | | | | | | 3,153 | | |
金融保險,淨額
|
| | | | 3,898 | | | | | | 3,117 | | | | | | 1,608 | | |
租賃收入,淨額
|
| | | | 490 | | | | | | 533 | | | | | | 142 | | |
總收入
|
| | | | 118,625 | | | | | | 102,486 | | | | | | 58,351 | | |
銷售成本(不含折舊)
|
| | | | 107,369 | | | | | | 93,780 | | | | | | 52,708 | | |
毛利
|
| | | | 11,256 | | | | | | 8,706 | | | | | | 5,643 | | |
運營費用: | | | | | | | | | | | | | | | |||||
銷售、一般和行政
|
| | | | 17,552 | | | | | | 18,305 | | | | | | 11,661 | | |
折舊費
|
| | | | 341 | | | | | | 504 | | | | | | 338 | | |
管理費費用 - 關聯方
|
| | | | 215 | | | | | | 250 | | | | | | 250 | | |
總運營費用
|
| | | | 18,108 | | | | | | 19,059 | | | | | | 12,249 | | |
運營損失
|
| | | | (6,852) | | | | | | (10,353) | | | | | | (6,606) | | |
利息費用
|
| | | | 518 | | | | | | 651 | | | | | | 466 | | |
其他收入(費用),淨額 | | | | | | | | | | | | | | | |||||
管理費收入 - 關聯方
|
| | | | — | | | | | | — | | | | | | 127 | | |
權證負債公允價值變動
|
| | | | (14) | | | | | | 24 | | | | | | (2) | | |
可贖回優先股部分債券公允價值變動
|
| | | | 923 | | | | | | (1,396) | | | | | | (272) | | |
其他收入(費用)
|
| | | | (81) | | | | | | (291) | | | | | | 662 | | |
其他收入(費用)合計,淨額
|
| | | | 828 | | | | | | (1,663) | | | | | | 515 | | |
所得税費用前虧損
|
| | | | (6,542) | | | | | | (12,667) | | | | | | (6,557) | | |
所得税費用
|
| | | | 10 | | | | | | 11 | | | | | | 3 | | |
淨虧損
|
| | | $ | (6,552) | | | | | $ | (12,678) | | | | | $ | (6,560) | | |
| | |
截至3月31日的三個月
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
更改
|
| |||||||||
| | |
(千美元,單位單位除外)
|
| |||||||||||||||
收入: | | | | | | | | | | | | | | | | | | | |
零售車銷量
|
| | | $ | 50,383 | | | | | $ | 21,042 | | | | | | 139.4% | | |
汽車批發銷售
|
| | | | 4,568 | | | | | | 3,311 | | | | | | 38.0% | | |
金融保險,淨額
|
| | | | 1,554 | | | | | | 892 | | | | | | 74.2% | | |
租賃收入,淨額
|
| | | | 107 | | | | | | 145 | | | | | | (26.2)% | | |
總收入
|
| | | | 56,612 | | | | | | 25,390 | | | | | | 123.0% | | |
銷售成本: | | | | | | | | | | | | | | | | | | | |
零售車輛銷售成本
|
| | | $ | 48,917 | | | | | | 19,555 | | | | | | 150.2% | | |
批發車輛銷售成本
|
| | | | 5,687 | | | | | | 3,363 | | | | | | 69.1% | | |
銷售總成本
|
| | | $ | 54,604 | | | | | $ | 22,918 | | | | | | 138.3% | | |
毛利: | | | | | | | | | | | | | | | | | | | |
零售車輛毛利
|
| | | $ | 1,466 | | | | | $ | 1,487 | | | | | | (1.4)% | | |
汽車批發毛利
|
| | | | (1,119) | | | | | | (52) | | | | | | (2,051.9)% | | |
金融保險毛利
|
| | | | 1,554 | | | | | | 892 | | | | | | 74.2% | | |
租賃收入,淨額
|
| | | | 107 | | | | | | 145 | | | | | | (26.2)% | | |
毛利總額
|
| | | $ | 2,008 | | | | | $ | 2,472 | | | | | | (18.8)% | | |
單位零售毛利(1): | | | | | | | | | | | | | | | | | | | |
零售車輛毛利
|
| | | $ | 1,466 | | | | | $ | 1,487 | | | | | | (1.4)% | | |
金融保險毛利
|
| | | | 1,554 | | | | | | 892 | | | | | | 74.2% | | |
零售車輛總額和金融保險毛利
|
| | | $ | 3,020 | | | | | $ | 2,379 | | | | | | 26.9% | | |
零售車單位銷量
|
| | | | 2,554 | | | | | | 1,453 | | | | | | 75.8% | | |
每輛零售車毛利
|
| | | $ | 1,182 | | | | | $ | 1,637 | | | | | | (27.8)% | | |
| | |
截至3月31日的三個月
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
(千美元)
|
| |||||||||
薪酬福利(1)
|
| | | $ | 6,856 | | | | | $ | 2,118 | | |
市場營銷
|
| | | | 2,526 | | | | | | 541 | | |
技術
|
| | | | 2,925 | | | | | | 158 | | |
其他成本(2)
|
| | | | 6,566 | | | | | | 1,099 | | |
銷售、一般和管理費用合計
|
| | | $ | 18,873 | | | | | $ | 3,916 | | |
| | |
截至2010年12月31日的年度
|
| |||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
更改
|
| |
2018
|
| |
更改
|
| |||||||||||||||
| | |
(千美元,單位單位除外)
|
| |||||||||||||||||||||||||||
收入: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
零售車銷量
|
| | | $ | 104,253 | | | | | $ | 90,382 | | | | | | 15.3% | | | | | $ | 53,448 | | | | | | 69.1% | | |
汽車批發銷售
|
| | | | 9,984 | | | | | | 8,454 | | | | | | 18.1% | | | | | | 3,153 | | | | | | 168.1% | | |
金融保險淨額
|
| | | | 3,898 | | | | | | 3,117 | | | | | | 25.1% | | | | | | 1,608 | | | | | | 93.8% | | |
租賃收入淨額
|
| | | | 490 | | | | | | 533 | | | | | | (8.1)% | | | | | | 142 | | | | | | 275.4% | | |
總收入
|
| | | $ | 118,625 | | | | | $ | 102,486 | | | | | | 15.7% | | | | | $ | 58,351 | | | | | | 75.6% | | |
銷售成本(不含折舊): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
零售車銷售成本
|
| | | $ | 96,983 | | | | | $ | 84,534 | | | | | | 14.7% | | | | | $ | 48,523 | | | | | | 74.2% | | |
批發車輛銷售成本
|
| | | | 10,386 | | | | | | 9,246 | | | | | | 12.3% | | | | | | 4,185 | | | | | | 120.9% | | |
銷售總成本
|
| | | $ | 107,369 | | | | | $ | 93,780 | | | | | | 14.5% | | | | | $ | 52,708 | | | | | | 77.9% | | |
毛利: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
零售車毛利
|
| | | $ | 7,270 | | | | | $ | 5,848 | | | | | | 24.3% | | | | | $ | 4,925 | | | | | | 18.7% | | |
汽車批發毛利
|
| | | | (402) | | | | | | (792) | | | | | | (49.2)% | | | | | | (1,032) | | | | | | (23.3)% | | |
金融保險毛利
|
| | | | 3,898 | | | | | | 3,117 | | | | | | 25.1% | | | | | | 1,608 | | | | | | 93.8% | | |
租賃收入淨額
|
| | | | 490 | | | | | | 533 | | | | | | (8.1)% | | | | | | 142 | | | | | | 275.4% | | |
毛利總額
|
| | | $ | 11,256 | | | | | $ | 8,706 | | | | | | 29.3% | | | | | $ | 5,643 | | | | | | 54.3% | | |
單位銷售信息: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
零售車單位銷量
|
| | | | 6,215 | | | | | | 6,435 | | | | | | (3.4)% | | | | | | 4,077 | | | | | | 57.8% | | |
汽車批發量
|
| | | | 1,059 | | | | | | 1,159 | | | | | | (8.6)% | | | | | | 610 | | | | | | 90.0% | | |
單位毛利(1): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
每輛零售車毛利
|
| | | $ | 1,797 | | | | | $ | 1,393 | | | | | | 29.0% | | | | | $ | 1,602 | | | | | | (13.1)% | | |
汽車批發單位毛利
|
| | | | (380) | | | | | | (683) | | | | | | (44.4)% | | | | | | (1,692) | | | | | | (59.6)% | | |
單位毛利總額
|
| | | $ | 1,547 | | | | | $ | 1,146 | | | | | | 35.0% | | | | | $ | 1,204 | | | | | | (4.8)% | | |
| | |
截至2010年12月31日的年度
|
| | | | | | | |||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
更改
|
| |
2018
|
| |
更改
|
| | | |||||||||||||||||||
| | |
(千美元)
|
| | | | | | | |||||||||||||||||||||||||||
薪酬福利(1)
|
| | | $ | 7,909 | | | | | $ | 8,992 | | | | | | (12.0)% | | | | | $ | 6,418 | | | | | | 40.1% | | | | | ||||
營銷費用
|
| | | | 2,808 | | | | | | 3,803 | | | | | | (26.2)% | | | | | | 1,871 | | | | | | 103.3% | | | | | ||||
其他成本(2)
|
| | | | 6,835 | | | | | | 5,510 | | | | | | (24.0)% | | | | | | 3,372 | | | | | | 63.4% | | | | | ||||
銷售、一般和管理費用合計
|
| | | $ | 17,552 | | | | | $ | 18,305 | | | | | | (4.1)% | | | | | $ | 11,661 | | | | | | 57.0% | | | | |
| | |
截止三個月
3月31日 |
| | |||||||||||
| | |
2021
|
| |
2020
|
| | | | ||||||
| | |
(千美元)
|
| | |||||||||||
現金流數據: | | | | | | | | | | | | | | | ||
經營活動提供(用於)的淨現金
|
| | | $ | (19,600) | | | | | $ | 1,125 | | | | ||
投資活動提供(用於)的淨現金
|
| | | | (219,486) | | | | | | (659) | | | | ||
融資活動提供(使用)的淨現金
|
| | | | 310,746 | | | | | | (1,710) | | | |
| | |
截至2010年12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
| | |
(千美元)
|
| |||||||||||||||
現金流數據: | | | | | | | | | | | | | | | | | | | |
經營活動使用的淨現金
|
| | | $ | (4,592) | | | | | $ | (5,473) | | | | | $ | (11,761) | | |
投資活動使用的淨現金
|
| | | | (1,227) | | | | | | (487) | | | | | | (362) | | |
融資活動提供的淨現金
|
| | | | 4,530 | | | | | | 8,492 | | | | | | 4,503 | | |
| | |
按期限到期付款
|
| |||||||||||||||||||||||||||
| | |
合計
|
| |
不到1年
|
| |
1個 - 3年
|
| |
3 - 5年
|
| |
超過5年的時間
|
| |||||||||||||||
| | |
(千美元)
|
| |||||||||||||||||||||||||||
平面圖設施(1)
|
| | | $ | 4,125 | | | | | $ | 4,125 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
經營租賃義務
|
| | | | 18,236 | | | | | | 2,158 | | | | | | 7,210 | | | | | | 4,891 | | | | | | 3,977 | | |
合計
|
| | | $ | 22,361 | | | | | $ | 6,283 | | | | | $ | 7,210 | | | | | $ | 4,891 | | | | | $ | 3,977 | | |
名稱
|
| |
年齡
|
| |
職位
|
|
邁克爾·W·博爾 | | |
47
|
| | 首席執行官兼董事長(二級董事) | |
約翰·W·福利二世 | | |
44
|
| | 首席運營官 | |
Daniel A.Valerian | | |
47
|
| | 首席技術官 | |
伊麗莎白·桑德斯 | | |
31
|
| | 首席行政官 | |
麗貝卡·C·波拉克 | | |
50
|
| | 首席商務官兼總法律顧問 | |
託馬斯·W·斯托爾茨 | | |
60
|
| | 首席財務官 | |
邁克爾·查普曼 | | |
47
|
| | 首席營銷官 | |
大衞·R·米切爾 | | |
54
|
| | 一級導演 | |
路易斯·伊格納西奧·索洛扎諾·艾茲普魯 | | |
48
|
| | 一級導演 | |
金伯利·H·希伊 | | |
57
|
| | 一級導演 | |
史蒂文·G·卡雷爾 | | |
46
|
| | 二級導演 | |
詹姆斯·E·斯金納 | | |
67
|
| | 二級導演 | |
琳達·B·亞伯拉罕 | | |
58
|
| | 三級導演 | |
莎拉·M·考斯 | | |
45
|
| | 三級導演 | |
姓名和主要職務
|
| |
年
|
| |
工資
($)(1) |
| |
獎金
($)(2) |
| |
庫存
獎項 ($) |
| |
選項
獎項 ($)(3) |
| |
非股權
獎勵 計劃 薪酬 |
| |
更改
養老金 值和 不合格 延期 薪酬 收入 ($)(4) |
| |
所有其他
薪酬 ($)(5) |
| |
合計
($) |
| |||||||||||||||||||||||||||
邁克爾·W·博爾
首席執行官 |
| | | | 2020 | | | | | | 345,457 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 27,957 | | | | | | 382,989 | | |
| | | 2019 | | | | | | 334,793 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,975 | | | | | | 359,768 | | | ||
約翰·W·福利二世
首席運營官 |
| | | | 2020 | | | | | | 206,731 | | | | | | | | | | | | — | | | | | | — | | | | | | 18,750 | | | | | | — | | | | | | 20,478 | | | | | | 245,959 | | |
| | | 2019 | | | | | | 168,269 | | | | | | | | | | | | — | | | | | | 10,490 | | | | | | 25,500 | | | | | | — | | | | | | 17,106 | | | | | | 221,365 | | | ||
麗貝卡·C·波拉克
首席商務官和 總法律顧問 |
| | | | 2020 | | | | | | 55,385 | | | | | | 120,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 175,385 | | |
| | | 2019 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
名稱
|
| |
選項
|
| |
RSU
|
| |
收益RSU
|
| |||||||||
邁克爾·W·博爾
|
| | | | 128,218 | | | | | | 88,106 | | | | | | — | | |
約翰·W·福利
|
| | | | 64,109 | | | | | | 44,053 | | | | | | — | | |
麗貝卡·C·波拉克
|
| | | | 303,700 | | | | | | 127,175 | | | | | | 86,175 | | |
| | | | | | | | |
期權獎勵
|
| |||||||||||||||||||||||||||
名稱
|
| |
授予日期
|
| |
數量
證券 底層 未鍛鍊 選項(#) 可鍛鍊 |
| |
數量
證券 底層 未鍛鍊 選項(#) 不可行使 |
| |
股權
獎勵計劃 獎項: 數量 證券 底層 未鍛鍊 不勞而獲 選項(#) |
| |
選項
練習 價格 ($) |
| |
選項
過期 日期 |
| ||||||||||||||||||
邁克爾·W·博爾
|
| | | | 11/1/2015(1) | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | 6.82 | | | | | | 8/31/2022 | | |
| | | | | 4/23/2018(2) | | | | | | — | | | | | | — | | | | | | 60,188 | | | | | | 9.82 | | | | | | 4/23/2028 | | |
| | | | | 2/4/2020(2) | | | | | | — | | | | | | — | | | | | | 50,000 | | | | | | 9.82 | | | | | | 2/4/2030 | | |
約翰·W·福利二世
|
| | | | 2/1/2015(1) | | | | | | 5,000 | | | | | | — | | | | | | — | | | | | | 6.82 | | | | | | 8/31/2022 | | |
| | | | | 6/1/2016(1) | | | | | | 2,500 | | | | | | — | | | | | | — | | | | | | 6.82 | | | | | | 8/31/2022 | | |
| | | | | 1/1/2017 (1) | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | 6.82 | | | | | | 8/31/2022 | | |
| | | | | 5/14/2018 (2) | | | | | | — | | | | | | — | | | | | | 60,188 | | | | | | 9.82 | | | | | | 5/14/2028 | | |
| | | | | 11/1/2019 (2) | | | | | | — | | | | | | — | | | | | | 40,000 | | | | | | 9.82 | | | | | | 11/1/2029 | | |
麗貝卡·C·波拉克
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
名稱
|
| |
年度
底座 工資($) |
| |
目標獎金
(%) |
| ||||||
邁克爾·W·博爾
|
| | | | 600,000 | | | | | | 100 | | |
約翰·W·福利
|
| | | | 400,000 | | | | | | 75 | | |
麗貝卡·C·波拉克
|
| | | | 400,000 | | | | | | 75 | | |
受益人姓名
|
| |
個共享
|
| |
%總計
|
| ||||||
5%的股東 | | | | | | | | | | | | | |
trp(1) | | | | | 21,739,678 | | | | | | 19.1% | | |
Acamar Partners贊助商I LLC(2)
|
| | | | 7,769,355 | | | | | | 6.8% | | |
KAR拍賣服務公司(3)
|
| | | | 7,154,353 | | | | | | 6.3% | | |
董事和指定高管 | | | | | | | | | | | | | |
邁克爾·W·博爾(4)
|
| | | | 11,585,166 | | | | | | 10.1% | | |
約翰·W·福利二世(5)
|
| | | | 1,199,563 | | | | | | 1.0% | | |
麗貝卡·C·波拉克(8)
|
| | | | — | | | | | | — | | |
大衞·R·米切爾(1)
|
| | | | 21,739,678 | | | | | | 19.1% | | |
史蒂文·G·卡雷爾(1)
|
| | | | 21,739,678 | | | | | | 19.1% | | |
路易斯·伊格納西奧·索羅扎諾·艾茲普魯(2)
|
| | | | 9,091,843 | | | | | | 7.9% | | |
詹姆斯·E·斯金納(6)
|
| | | | 10,000 | | | | | | * | | |
琳達·B·亞伯拉罕
|
| | | | — | | | | | | — | | |
莎拉·M·考斯
|
| | | | — | | | | | | — | | |
金伯利·H·希伊
|
| | | | — | | | | | | — | | |
全體董事和高管(14人)(7)
|
| | | | 43,883,636 | | | | | | 37.2% | | |
| | |
受益證券
在此次發行之前擁有 |
| |
證券將
在此產品中銷售 |
| |
受益證券
本次發售後擁有的 |
| |||||||||||||||||||||||||||||||||||||||
銷售證券持有人
|
| |
股份
A類 常見 庫存 |
| |
私人
放置 認股權證 |
| |
股份
A類 常見 庫存 |
| |
私人
放置 認股權證 |
| |
股份
A類 常見 庫存 |
| |
%
|
| |
私人
放置 認股權證 |
| |
%
|
| ||||||||||||||||||||||||
Aaron S.Montgomery(1)
|
| | | | 4,854,700 | | | | |
|
—
|
| | | | | 4,854,700 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
Acamar Partners贊助商I LLC(2)
|
| | | | 13,963,854 | | | | | | 6,074,000 | | | | | | 13,963,854 | | | | | | 6,074,000 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
FIAM目標日期藍籌股增長混合池:富達機構資產管理信託公司,作為受託人(3)
|
| | | | 96,724 | | | | |
|
—
|
| | | | | 96,724 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
| | |
受益證券
在此次發行之前擁有 |
| |
證券將
在此產品中銷售 |
| |
受益證券
本次發售後擁有的 |
| |||||||||||||||||||||||||||||||||||||||
銷售證券持有人
|
| |
股份
A類 常見 庫存 |
| |
私人
放置 認股權證 |
| |
股份
A類 常見 庫存 |
| |
私人
放置 認股權證 |
| |
股份
A類 常見 庫存 |
| |
%
|
| |
私人
放置 認股權證 |
| |
%
|
| ||||||||||||||||||||||||
富達顧問系列I:富達顧問成長機會基金(3)
|
| | | | 2,399,058 | | | | |
|
—
|
| | | | | 2,399,058 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
富達顧問系列I:富達顧問系列和成長機會基金(3)
|
| | | | 97,941 | | | | |
|
—
|
| | | | | 97,941 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
富達藍籌股成長混合池
作者:富達機構資產管理信託公司,受託人為(3) |
| | | | 33,932 | | | | |
|
—
|
| | | | | 33,932 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
富達藍籌股成長機構信託
作者:其經理加拿大富達投資公司ULC(3) |
| | | | 3,313 | | | | |
|
—
|
| | | | | 3,313 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
富達北極星基金(Fidelity NorthStar Fund)
富達投資經理 加拿大ULC(3) |
| | | | 116,677 | | | | |
|
—
|
| | | | | 116,677 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
富達證券基金:富達藍籌成長基金(3)
|
| | | | 1,101,428 | | | | |
|
—
|
| | | | | 1,101,428 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
富達證券基金:富達藍籌成長K6基金(3)
|
| | | | 120,038 | | | | |
|
—
|
| | | | | 120,038 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
富達證券基金:富達靈活大盤成長基金(3)
|
| | | | 1,992 | | | | |
|
—
|
| | | | | 1,992 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
富達證券基金:富達系列藍籌股成長基金(3)
|
| | | | 142,573 | | | | |
|
—
|
| | | | | 142,573 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
富達精選投資組合:選擇
汽車產品組合(3) |
| | | | 13,786 | | | | |
|
—
|
| | | | | 13,786 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
富達美國增長機會投資信託(3)
|
| | | | 21,198 | | | | |
|
—
|
| | | | | 21,198 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
G.理查德·瓦格納,Jr.(4)
|
| | | | 20,000 | | | | |
|
—
|
| | | | | 20,000 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
HBK Master Fund in L.P.(5)
|
| | | | 500,000 | | | | |
|
—
|
| | | | | 500,000 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
簡街環球貿易有限責任公司(6)
|
| | | | 1,001,119 | | | | |
|
—
|
| | | | | 1,000,000 | | | | |
|
—
|
| | | | | 1,119 | | | | |
|
*
|
| | | |
|
—
|
| | | |
|
—
|
| |
KAR拍賣服務公司(7)
|
| | | | 7,888,275 | | | | |
|
—
|
| | | | | 7,888,275 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
盧加路資本大師基金,LP(8)
|
| | | | 477,230 | | | | |
|
—
|
| | | | | 477,230 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
Luxor Capital Partners,LP(9)
|
| | | | 470,276 | | | | |
|
—
|
| | | | | 470,276 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
| | |
受益證券
在此次發行之前擁有 |
| |
證券將
在此產品中銷售 |
| |
受益證券
本次發售後擁有的 |
| |||||||||||||||||||||||||||||||||||||||
銷售證券持有人
|
| |
股份
A類 常見 庫存 |
| |
私人
放置 認股權證 |
| |
股份
A類 常見 庫存 |
| |
私人
放置 認股權證 |
| |
股份
A類 常見 庫存 |
| |
%
|
| |
私人
放置 認股權證 |
| |
%
|
| ||||||||||||||||||||||||
Luxor Capital Partners Offshore
主基金,LP(9) |
| | | | 300,673 | | | | |
|
—
|
| | | | | 300,673 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
Luxor Wavefront,LP(9)
|
| | | | 251,821 | | | | |
|
—
|
| | | | | 251,821 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
麥克拉蒂另類投資有限責任公司(10)
|
| | | | 50,000 | | | | |
|
—
|
| | | | | 50,000 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
邁克爾·W·博爾(11)
|
| | | | 12,831,435 | | | | |
|
—
|
| | | | | 12,831,435 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
第九屆全球合併套利大師
有限(12) |
| | | | 230,750 | | | | |
|
—
|
| | | | | 230,750 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
第九屆全球合併套利機會基金(12)
|
| | | | 38,500 | | | | |
|
—
|
| | | | | 38,500 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
第九屆77全球多戰略阿爾法大師有限公司(12)
|
| | | | 230,750 | | | | |
|
—
|
| | | | | 230,750 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
Scopus Fund Ltd(13)
|
| | | | 33,230 | | | | |
|
—
|
| | | | | 33,230 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
Scopus Partners II,L.P.(13)
|
| | | | 93,490 | | | | |
|
—
|
| | | | | 93,490 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
Scopus Partners,L.P.(13)
|
| | | | 61,160 | | | | |
|
—
|
| | | | | 61,160 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
Scopus Vista Funds Ltd(13)
|
| | | | 47,870 | | | | |
|
—
|
| | | | | 47,870 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
Scopus Vista Partners,L.P.(13)
|
| | | | 764,250 | | | | |
|
—
|
| | | | | 764,250 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
參議員全球機遇大師基金LP(14)
|
| | | | 1,500,000 | | | | |
|
—
|
| | | | | 1,500,000 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
TRP Capital Partners,LP(15)
|
| | | | 24,027,098 | | | | |
|
—
|
| | | | | 24,027,098 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
可變保險產品基金第三期:增長機會投資組合(3)
|
| | | | 365,126 | | | | |
|
—
|
| | | | | 365,126 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
威廉·S·博蘭(16歲)
|
| | | | 3,824,862 | | | | | | | | | | | | 3,824,862 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
總分享數
|
| | | | 77,975,129 | | | | | | 6,074,000 | | | | | | 77,974,010 | | | | | | 6,074,000 | | | | | | 1,119 | | | | | | * | | | | | | — | | | | | | — | | |
贖回日期
(截止期限 個認股權證) |
| |
普通股公允市值
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
$10.00
|
| |
$11.00
|
| |
$12.00
|
| |
$13.00
|
| |
$14.00
|
| |
$15.00
|
| |
$16.00
|
| |
$17.00
|
| |
$18.00
|
| |||||||||||||||||||||||||||||
57個月
|
| | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.310 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.365 | | |
54個月
|
| | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.365 | | |
51個月
|
| | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.320 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.365 | | |
48個月
|
| | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.365 | | |
45個月
|
| | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.330 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.365 | | |
42個月
|
| | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.364 | | |
39個月
|
| | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.290 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.340 | | | | | | 0.354 | | | | | | 0.364 | | |
36個月
|
| | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.364 | | |
33個月
|
| | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.280 | | | | | | 0.301 | | | | | | 0.320 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.364 | | |
30個月
|
| | | | 0.196 | | | | | | 0.224 | | | | | | 0.250 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.364 | | |
27個月
|
| | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.350 | | | | | | 0.364 | | |
24個月
|
| | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.260 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.364 | | |
21個月
|
| | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.364 | | |
18個月
|
| | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.363 | | |
15個月
|
| | | | 0.130 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.230 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.363 | | |
12個月
|
| | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.250 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.363 | | |
9個月
|
| | | | 0.090 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.362 | | |
6個月
|
| | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.362 | | |
3個半月
|
| | | | 0.034 | | | | | | 0.065 | | | | | | 0.104 | | | | | | 0.150 | | | | | | 0.197 | | | | | | 0.243 | | | | | | 0.286 | | | | | | 0.326 | | | | | | 0.361 | | |
0個月
|
| | | | — | | | | | | — | | | | | | 0.042 | | | | | | 0.115 | | | | | | 0.179 | | | | | | 0.233 | | | | | | 0.281 | | | | | | 0.323 | | | | | | 0.361 | | |
| CarLotz,Inc.(現在稱為CarLotz,Inc.)經審計的財務報表 | | | | | | | |
|
截至2020年12月31日、2019年12月31日和2019年12月31日止年度經審計的合併財務報表
2018 |
| | | | | | |
|
獨立註冊會計師事務所報告
|
| | | | F-2 | | |
|
合併資產負債表
|
| | | | F-3 | | |
|
合併業務報表
|
| | | | F-4 | | |
|
全面收益(虧損)合併報表
|
| | | | F-5 | | |
|
股東權益(虧損)合併報表
|
| | | | F-6 | | |
|
現金流量合併報表
|
| | | | F-7 | | |
|
合併財務報表附註
|
| | | | F-9 | | |
| CarLotz,Inc.未經審計的財務報表 | | | | | | | |
|
截至2021年和2020年3月31日的三個月未經審計的簡明合併財務報表
|
| | | | | | |
|
壓縮合並資產負債表
|
| | | | F-39 | | |
|
業務簡明合併報表
|
| | | | F-40 | | |
|
全面收益(虧損)簡明合併報表
|
| | | | F-41 | | |
|
股東權益簡明合併報表(虧損)
|
| | | | F-42 | | |
|
現金流量簡併報表
|
| | | | F-43 | | |
|
精簡合併財務報表附註
|
| | | | F-44 | | |
| | |
2020
|
| |
2019
|
| ||||||
資產 | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 2,208 | | | | | $ | 3,214 | | |
受限現金
|
| | | | 605 | | | | | | 888 | | |
有價證券按公允價值進行 -
|
| | | | 1,032 | | | | | | — | | |
應收賬款淨額
|
| | | | 4,132 | | | | | | 3,256 | | |
庫存
|
| | | | 11,202 | | | | | | 7,625 | | |
其他流動資產
|
| | | | 6,679 | | | | | | 234 | | |
流動資產總額
|
| | | | 25,858 | | | | | | 15,217 | | |
財產和設備,淨額
|
| | | | 1,868 | | | | | | 631 | | |
車輛租賃,淨額
|
| | | | 173 | | | | | | 444 | | |
其他資產
|
| | | | 299 | | | | | | 343 | | |
總資產
|
| | | $ | 28,198 | | | | | $ | 16,635 | | |
負債、可贖回可轉換優先股、股東權益(虧損) | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
長期債務,當期
|
| | | $ | 6,370 | | | | | $ | 2,825 | | |
應付平面圖票據
|
| | | | 6,039 | | | | | | 6,739 | | |
應付帳款
|
| | | | 6,283 | | | | | | 2,134 | | |
應計交易費用
|
| | | | 6,052 | | | | | | — | | |
應計費用
|
| | | | 3,563 | | | | | | 1,576 | | |
應計費用 - 關聯方
|
| | | | 5,082 | | | | | | 3,102 | | |
其他流動負債
|
| | | | 256 | | | | | | 434 | | |
流動負債總額
|
| | | | 33,645 | | | | | | 16,810 | | |
長期債務,減少流動部分
|
| | | | 2,999 | | | | | | — | | |
可贖回可轉換優先股部分債券
|
| | | | 2,832 | | | | | | 3,755 | | |
其他負債
|
| | | | 1,959 | | | | | | 931 | | |
總負債
|
| | | | 41,435 | | | | | | 21,496 | | |
承付款和或有事項(附註18)
|
| | |
|
—
|
| | | |
|
—
|
| |
可贖回可轉換優先股: | | | | | | | | | | | | | |
A系列優先股,聲明價值0.001美元;授權3,052,127股;資本重組後,2021年12月31日和2020年12月31日沒有發行或發行的優先股
|
| | | | — | | | | | | — | | |
股東權益(虧損): | | | | | | | | | | | | | |
普通股,面值0.0001美元;5億股授權股份,58,621,042股
2020年12月31日和2019年12月31日發行並未償還 |
| | | | 6 | | | | | | 6 | | |
新增實收資本
|
| | | | 20,779 | | | | | | 22,618 | | |
累計虧損
|
| | | | (34,037) | | | | | | (27,485) | | |
累計其他綜合收益
|
| | | | 15 | | | | | | — | | |
庫存股,面值0.001美元;資本重組後,截至2020年12月31日和2019年12月31日,沒有已發行或已發行的庫存股
|
| | | | — | | | | | | — | | |
股東權益合計(虧損)
|
| | | | (13,237) | | | | | | (4,861) | | |
總負債、可贖回可轉換優先股和股東權益(赤字)
|
| | | $ | 28,198 | | | | | $ | 16,635 | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
收入: | | | | | | | | | | | | | | | | | | | |
零售車銷量
|
| | | $ | 104,253 | | | | | $ | 90,382 | | | | | $ | 53,448 | | |
汽車批發銷售
|
| | | | 9,984 | | | | | | 8,454 | | | | | | 3,153 | | |
金融保險淨額
|
| | | | 3,898 | | | | | | 3,117 | | | | | | 1,608 | | |
租賃收入淨額
|
| | | | 490 | | | | | | 533 | | | | | | 142 | | |
總收入
|
| | | | 118,625 | | | | | | 102,486 | | | | | | 58,351 | | |
銷售成本(不含折舊)
|
| | | | 107,369 | | | | | | 93,780 | | | | | | 52,708 | | |
毛利
|
| | | | 11,256 | | | | | | 8,706 | | | | | | 5,643 | | |
運營費用: | | | | | | | | | | | | | | | | | | | |
銷售、一般和行政
|
| | | | 17,552 | | | | | | 18,305 | | | | | | 11,661 | | |
折舊費
|
| | | | 341 | | | | | | 504 | | | | | | 338 | | |
管理費費用 - 關聯方
|
| | | | 215 | | | | | | 250 | | | | | | 250 | | |
總運營費用
|
| | | | 18,108 | | | | | | 19,059 | | | | | | 12,249 | | |
運營虧損
|
| | | | (6,852) | | | | | | (10,353) | | | | | | (6,606) | | |
利息支出
|
| | | | 518 | | | | | | 651 | | | | | | 466 | | |
其他收入(費用),淨額 | | | | | | | | | | | | | | | | | | | |
管理費收入 - 關聯方
|
| | | | — | | | | | | — | | | | | | 127 | | |
權證負債公允價值變動
|
| | | | (14) | | | | | | 24 | | | | | | (2) | | |
可贖回可轉換優先股公允價值變動
分期付款義務 |
| | | | 923 | | | | | | (1,396) | | | | | | (272) | | |
其他收入(費用)
|
| | | | (81) | | | | | | (291) | | | | | | 662 | | |
其他收入(費用)合計,淨額
|
| | | | 828 | | | | | | (1,663) | | | | | | 515 | | |
所得税費用前虧損
|
| | | | (6,542) | | | | | | (12,667) | | | | | | (6,557) | | |
所得税費用
|
| | | | 10 | | | | | | 11 | | | | | | 3 | | |
淨虧損
|
| | | $ | (6,552) | | | | | $ | (12,678) | | | | | $ | (6,560) | | |
每股基本和攤薄淨虧損
|
| | | $ | (0.11) | | | | | $ | (0.22) | | | | | $ | (0.13) | | |
計算每股淨虧損時使用的加權平均股份,基本虧損和攤薄虧損
|
| | | | 58,621,042 | | | | | | 56,737,364 | | | | | | 50,325,203 | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
淨虧損
|
| | | $ | (6,552) | | | | | $ | (12,678) | | | | | $ | (6,560) | | |
其他綜合收益,税後淨額: | | | | | | | | | | | | | | | | | | | |
期內產生的有價證券未實現收益
|
| | | | 16 | | | | | | — | | | | | | — | | |
税收效應
|
| | | | — | | | | | | — | | | | | | — | | |
期內產生的有價證券未實現收益,淨額
税 |
| | | | 16 | | | | | | — | | | | | | — | | |
已實現虧損重分類調整
|
| | | | (1) | | | | | | — | | | | | | — | | |
税收效應
|
| | | | — | | | | | | — | | | | | | — | | |
已實現虧損重分類調整,税後淨額
|
| | | | (1) | | | | | | — | | | | | | — | | |
其他綜合收益(虧損),税後淨額
|
| | | | 15 | | | | | | — | | | | | | — | | |
總綜合收益(虧損)
|
| | | $ | (6,537) | | | | | $ | (12,678) | | | | | $ | (6,560) | | |
| | |
可贖回
可兑換 優先股 |
| | |
普通股
|
| |
其他
實收 大寫 |
| |
累計
赤字 |
| |
累計
其他 綜合 收入 |
| |
股東的
股權 (赤字) |
| ||||||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| | |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||||||||
餘額2018年1月1日
|
| | | | 1,220,851 | | | | | | 8,670 | | | | | | | 37,881,435 | | | | | | 4 | | | | | | 7,389 | | | | | | (8,247) | | | | | | — | | | | | | (854) | | |
資本重組的追溯應用
|
| | | | (1,220,851) | | | | | | (8,670) | | | | | | | 12,443,768 | | | | | | 1 | | | | | | 8,669 | | | | | | — | | | | | | — | | | | | | 8,670 | | |
調整餘額,期初
|
| | | | — | | | | | | — | | | | | | | 50,325,203 | | | | | | 5 | | | | | | 16,058 | | | | | | (8,247) | | | | | | — | | | | | | 7,816 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,560) | | | | | | — | | | | | | (6,560) | | |
可贖回可轉換優先股的應計股息
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (1,014) | | | | | | — | | | | | | — | | | | | | (1,014) | | |
股票薪酬
|
| | | | — | | | | | | | | | | | | | — | | | | | | — | | | | | | 151 | | | | | | — | | | | | | — | | | | | | 151 | | |
餘額2018年12月31日
|
| | | | — | | | | | | — | | | | | | | 50,325,203 | | | | | | 5 | | | | | | 15,195 | | | | | | (14,807) | | | | | | — | | | | | | 393 | | |
| | |
可贖回
可兑換 優先股 |
| | |
普通股
|
| |
其他
實收 大寫 |
| |
累計
赤字 |
| |
累計
其他 綜合 收入 |
| |
股東的
股權 (赤字) |
| ||||||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| | |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||||||||
餘額2018年12月31日
|
| | | | 1,220,851 | | | | | | 8,670 | | | | | | | 37,881,435 | | | | | | 4 | | | | | | 6,526 | | | | | | (14,807) | | | | | | — | | | | | | (8,277) | | |
資本重組的追溯應用
|
| | | | (1,220,851) | | | | | | (8,670) | | | | | | | 12,443,768 | | | | | | 1 | | | | | | 8,669 | | | | | | — | | | | | | — | | | | | | 8,670 | | |
調整餘額,期初
|
| | | | — | | | | | | — | | | | | | | 50,325,203 | | | | | | 5 | | | | | | 15,195 | | | | | | (14,807) | | | | | | — | | | | | | 393 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (12,678) | | | | | | — | | | | | | (12,678) | | |
可贖回可轉換優先股發行
|
| | | | 813,900 | | | | | | 8,890 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
資本重組的追溯應用
|
| | | | (813,900) | | | | | | (8,890) | | | | | | | 8,295,839 | | | | | | 1 | | | | | | 8,889 | | | | | | — | | | | | | — | | | | | | 8,890 | | |
可贖回可轉換優先股的應計股息
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (1,579) | | | | | | — | | | | | | — | | | | | | (1,579) | | |
股票薪酬
|
| | | | — | | | | | | | | | | | | | — | | | | | | — | | | | | | 113 | | | | | | — | | | | | | — | | | | | | 113 | | |
餘額2019年12月31日
|
| | | | — | | | | | | — | | | | | | | 58,621,042 | | | | | | 6 | | | | | | 22,618 | | | | | | (27,485) | | | | | | — | | | | | | (4,861) | | |
| | |
可贖回
可兑換 優先股 |
| | |
普通股
|
| |
其他
實收 大寫 |
| |
累計
赤字 |
| |
累計
其他 綜合 收入 |
| |
股東的
股權 (赤字) |
| ||||||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| | |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||||||||
餘額2019年12月31日
|
| | | | 2,034,751 | | | | | | 17,560 | | | | | | | 37,881,435 | | | | | | 4 | | | | | | 5,060 | | | | | | (27,485) | | | | | | — | | | | | | (22,421) | | |
資本重組的追溯應用
|
| | | | (2,034,751) | | | | | | (17,560) | | | | | | | 20,739,607 | | | | | | 2 | | | | | | 17,558 | | | | | | — | | | | | | — | | | | | | 17,560 | | |
調整餘額,期初
|
| | | | — | | | | | | — | | | | | | | 58,621,042 | | | | | | 6 | | | | | | 22,618 | | | | | | (27,485) | | | | | | — | | | | | | (4,861) | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,552) | | | | | | — | | | | | | (6,552) | | |
其他綜合收益,扣除
税 |
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 15 | | | | | | 15 | | |
可贖回可轉換優先股的應計股息
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (1,884) | | | | | | — | | | | | | — | | | | | | (1,884) | | |
股票薪酬
|
| | | | — | | | | | | | | | | | | | — | | | | | | — | | | | | | 45 | | | | | | — | | | | | | — | | | | | | 45 | | |
餘額2020年12月31日
|
| | | | — | | | | | | — | | | | | | | 58,621,042 | | | | | | 6 | | | | | | 20,779 | | | | | | (34,037) | | | | | | 15 | | | | | | (13,237) | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
經營活動的現金流 | | | | | | | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (6,552) | | | | | $ | (12,678) | | | | | $ | (6,560) | | |
將淨虧損與經營活動中使用的淨現金進行調整 | | | | | | | | | | | | | | | | | | | |
折舊 - 財產和設備
|
| | | | 195 | | | | | | 260 | | | | | | 253 | | |
折舊 - 租賃車輛
|
| | | | 146 | | | | | | 244 | | | | | | 85 | | |
財產和設備處置損失
|
| | | | — | | | | | | 321 | | | | | | — | | |
租賃車輛銷售收益
|
| | | | — | | | | | | — | | | | | | (16) | | |
壞賬準備
|
| | | | 40 | | | | | | (14) | | | | | | (30) | | |
基於股份的薪酬費用
|
| | | | 45 | | | | | | 113 | | | | | | 151 | | |
有價證券收益
|
| | | | (36) | | | | | | — | | | | | | — | | |
權證負債公允價值變動
|
| | | | 14 | | | | | | (24) | | | | | | 2 | | |
債務發行成本攤銷
|
| | | | 14 | | | | | | — | | | | | | — | | |
認股權證債務攤銷
|
| | | | 11 | | | | | | — | | | | | | — | | |
可贖回優先股部分債券公允價值變動
|
| | | | (923) | | | | | | 1,396 | | | | | | 272 | | |
其他
|
| | | | — | | | | | | — | | | | | | (599) | | |
營業資產和負債變動:
|
| | | | | | | | | | | | | | | | | | |
應收賬款
|
| | | | (916) | | | | | | (830) | | | | | | (706) | | |
庫存
|
| | | | (3,333) | | | | | | 2,883 | | | | | | (4,810) | | |
其他流動資產
|
| | | | (6,445) | | | | | | (6) | | | | | | 48 | | |
其他資產
|
| | | | 44 | | | | | | (38) | | | | | | (164) | | |
應付帳款
|
| | | | 4,149 | | | | | | 1,392 | | | | | | 223 | | |
應計費用和交易費用
|
| | | | 8,039 | | | | | | 525 | | | | | | 133 | | |
應計費用 - 關聯方
|
| | | | 96 | | | | | | 172 | | | | | | (9) | | |
其他流動負債
|
| | | | (178) | | | | | | 229 | | | | | | 20 | | |
其他負債
|
| | | | 998 | | | | | | 582 | | | | | | (54) | | |
經營活動中使用的淨現金
|
| | | | (4,592) | | | | | | (5,473) | | | | | | (11,761) | | |
投資活動產生的現金流 | | | | | | | | | | | | | | | | | | | |
與橙園合併相關的現金
|
| | | | — | | | | | | — | | | | | | 5 | | |
購置物業和設備
|
| | | | (154) | | | | | | (235) | | | | | | (474) | | |
出售租賃車輛的收益
|
| | | | — | | | | | | — | | | | | | 119 | | |
購買租賃車輛
|
| | | | (92) | | | | | | (252) | | | | | | (12) | | |
購買有價證券
|
| | | | (1,049) | | | | | | — | | | | | | — | | |
有價證券銷售收益
|
| | | | 68 | | | | | | — | | | | | | — | | |
用於投資活動的淨現金
|
| | | | (1,227) | | | | | | (487) | | | | | | (362) | | |
融資活動產生的現金流 | | | | | | | | | | | | | | | | | | | |
發行可贖回可轉換優先股,淨額
|
| | | | — | | | | | | 7,988 | | | | | | — | | |
長期債務付款
|
| | | | (9) | | | | | | (8) | | | | | | (4) | | |
長期債務借款
|
| | | | 5,249 | | | | | | 3,000 | | | | | | — | | |
發債成本支付
|
| | | | (10) | | | | | | (112) | | | | | | — | | |
平面圖應付票據付款
|
| | | | (24,948) | | | | | | (41,711) | | | | | | (24,567) | | |
建築平面圖應付票據借款
|
| | | | 24,248 | | | | | | 39,753 | | | | | | 29,171 | | |
本票付款
|
| | | | — | | | | | | (418) | | | | | | (97) | | |
融資活動提供的淨現金
|
| | | | 4,530 | | | | | | 8,492 | | | | | | 4,503 | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
現金和現金等價物以及受限現金的淨變化
|
| | | | (1,289) | | | | | | 2,532 | | | | | | (7,620) | | |
現金和現金等價物以及限制性現金,從
開始
|
| | | | 4,102 | | | | | | 1,570 | | | | | | 9,190 | | |
現金和現金等價物以及受限現金,結束
|
| | | $ | 2,813 | | | | | $ | 4,102 | | | | | $ | 1,570 | | |
現金流量信息補充披露 | | | | | | | | | | | | | | | | | | | |
付息現金
|
| | | $ | 346 | | | | | $ | 684 | | | | | $ | 436 | | |
非現金投融資活動補充日程表: | | | | | | | | | | | | | | | | | | | |
根據資本租賃義務購買財產
|
| | | $ | 1,305 | | | | | $ | — | | | | | $ | — | | |
物業設備轉存貨
|
| | | $ | 27 | | | | | $ | 53 | | | | | $ | 26 | | |
租賃車輛轉庫存
|
| | | $ | 217 | | | | | $ | 295 | | | | | $ | — | | |
應計的可贖回可轉換優先股分配
|
| | | $ | 1,884 | | | | | $ | 1,579 | | | | | $ | 1,014 | | |
長期負債購置物業和設備
|
| | | $ | — | | | | | $ | — | | | | | $ | 21 | | |
基於Orange Grove合併的期票
|
| | | $ | — | | | | | $ | — | | | | | $ | 515 | | |
發行普通股認股權證
|
| | | $ | 15 | | | | | $ | 72 | | | | | $ | — | | |
可贖回優先股部分債券結算
|
| | | $ | — | | | | | $ | (902) | | | | | $ | — | | |
| 租賃改進 | | | 小於15年或基礎租賃期限 | |
| 設備、傢俱和固定裝置 | | | 1個 - 5年 | |
| 公司車輛 | | | 5年 | |
日期
|
| |
説明
|
| |
作為
之前的 報告 |
| |
1/21/21
轉換 比率 |
| |
資本重組
常見 個共享 |
| |||||||||
1/1/2018 | | |
普通股
|
| | | | 3,869,118 | | | | | | 10.1927 | | | | | | 39,436,759 | | |
1/1/2018 | | |
庫存股
|
| | | | (152,592) | | | | | | 10.1927 | | | | | | (1,555,324) | | |
1/1/2018 | | |
優先股
|
| | | | 1,220,851 | | | | | | 10.1927 | | | | | | 12,443,768 | | |
1/22/2019 | | |
優先股
|
| | | | 305,188 | | | | | | 10.1927 | | | | | | 3,110,691 | | |
5/1/2019 | | |
優先股
|
| | | | 508,712 | | | | | | 10.1927 | | | | | | 5,185,149 | | |
日期
|
| |
資本重組
常見 股票 |
| |
天
未償還的 |
| |
%的
權重 |
| |
加權平均
流通股 |
| ||||||||||||
1/1/2018 | | | | | 50,325,203 | | | | | | 365 | | | | | | 100% | | | | | | 50,325,203 | | |
12/31/2018 | | | | | 50,325,203 | | | | | | 365 | | | | | | 100% | | | | | | 50,325,203 | | |
1/1/2019 | | | | | 50,325,203 | | | | | | 21 | | | | | | 6% | | | | | | 2,895,423 | | |
1/22/2019 | | | | | 53,435,893 | | | | | | 99 | | | | | | 27% | | | | | | 14,493,571 | | |
5/1/2019 | | | | | 58,621,042 | | | | | | 245 | | | | | | 67% | | | | | | 39,348,371 | | |
12/31/2019 | | | | | 58,621,042 | | | | | | 365 | | | | | | 100% | | | | | | 56,737,364 | | |
1/1/2020 | | | | | 58,621,042 | | | | | | 366 | | | | | | 100% | | | | | | 58,621,042 | | |
12/31/2020 | | | | | 58,621,042 | | | | | | 366 | | | | | | 100% | | | | | | 58,621,042 | | |
| | |
2020
|
| |||||||||||||||
| | |
汽車銷量
|
| |
艦隊
管理 |
| |
合計
|
| |||||||||
零售車銷量
|
| | | $ | 104,253 | | | | | $ | — | | | | | $ | 104,253 | | |
汽車批發銷售
|
| | | | 9,984 | | | | | | — | | | | | | 9,984 | | |
金融保險淨額
|
| | | | 3,898 | | | | | | — | | | | | | 3,898 | | |
租賃收入淨額
|
| | | | — | | | | | | 490 | | | | | | 490 | | |
總收入
|
| | | $ | 118,135 | | | | | $ | 490 | | | | | $ | 118,625 | | |
| | |
2019
|
| |||||||||||||||
| | |
汽車銷量
|
| |
艦隊
管理 |
| |
合計
|
| |||||||||
零售車銷量
|
| | | $ | 90,382 | | | | | $ | — | | | | | $ | 90,382 | | |
汽車批發銷售
|
| | | | 8,454 | | | | | | — | | | | | | 8,454 | | |
金融保險淨額
|
| | | | 3,117 | | | | | | — | | | | | | 3,117 | | |
租賃收入淨額
|
| | | | — | | | | | | 533 | | | | | | 533 | | |
總收入
|
| | | $ | 101,953 | | | | | $ | 533 | | | | | $ | 102,486 | | |
| | |
2018
|
| |||||||||||||||
| | |
汽車銷量
|
| |
艦隊
管理 |
| |
合計
|
| |||||||||
零售車銷量
|
| | | $ | 53,448 | | | | | $ | — | | | | | $ | 53,448 | | |
汽車批發銷售
|
| | | | 3,153 | | | | | | — | | | | | | 3,153 | | |
金融保險淨額
|
| | | | 1,608 | | | | | | — | | | | | | 1,608 | | |
租賃收入淨額
|
| | | | — | | | | | | 142 | | | | | | 142 | | |
總收入
|
| | | $ | 58,209 | | | | | $ | 142 | | | | | $ | 58,351 | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
零售車輛: | | | | | | | | | | | | | | | | | | | |
零售車銷量
|
| | | $ | 104,253 | | | | | $ | 90,382 | | | | | $ | 53,448 | | |
零售車銷售成本
|
| | | | 96,983 | | | | | | 84,534 | | | | | | 48,523 | | |
毛利 - 零售工具
|
| | | $ | 7,270 | | | | | $ | 5,848 | | | | | $ | 4,925 | | |
批發車輛: | | | | | | | | | | | | | | | | | | | |
汽車批發銷售
|
| | | $ | 9,984 | | | | | $ | 8,454 | | | | | $ | 3,153 | | |
批發車輛銷售成本
|
| | | | 10,386 | | | | | | 9,246 | | | | | | 4,185 | | |
毛利 - 批發車輛
|
| | | $ | (402) | | | | | $ | (792) | | | | | $ | (1,032) | | |
| | |
攤銷
成本 |
| |
毛收入
未實現 收益 |
| |
毛收入
未實現 虧損 |
| |
預計
公允價值 |
| ||||||||||||
固定期限債務證券 | | | | | | | | | | | | | | | | | | | | | | | | | |
美國國債
|
| | | $ | 240 | | | | | $ | 6 | | | | | $ | — | | | | | $ | 246 | | |
企業
|
| | | | 261 | | | | | | 5 | | | | | | (1) | | | | | | 265 | | |
美國各州、地區和政治分區
|
| | | | 141 | | | | | | 5 | | | | | | — | | | | | | 146 | | |
固定到期日債務證券總額
|
| | | $ | 642 | | | | | $ | 16 | | | | | $ | (1) | | | | | $ | 657 | | |
| | |
攤銷成本
|
| |
預計
公允價值 |
| ||||||
一年或更短時間內到期
|
| | | $ | 77 | | | | | $ | 78 | | |
一年至五年後到期
|
| | | | 379 | | | | | | 388 | | |
五年至十年後到期
|
| | | | 186 | | | | | | 191 | | |
合計 | | | | $ | 642 | | | | | $ | 657 | | |
| | |
不到12個月
|
| |
12個月或更長時間
|
| |
合計
|
| |||||||||||||||||||||||||||
| | |
預計
公允價值 |
| |
未實現
虧損 |
| |
預計
公允價值 |
| |
未實現
虧損 |
| |
預計
公允價值 |
| |
未實現
虧損 |
| ||||||||||||||||||
固定期限債務證券: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
公司債券
|
| | | $ | 39 | | | | | $ | (1) | | | | | $ | — | | | | | $ | — | | | | | $ | 39 | | | | | $ | (1) | | |
固定到期日債務證券總額
|
| | | $ | 39 | | | | | $ | (1) | | | | | $ | — | | | | | $ | — | | | | | $ | 39 | | | | | $ | (1) | | |
| | |
成本
|
| |
預計
公允價值 |
| ||||||
股權證券
|
| | | $ | 335 | | | | | $ | 375 | | |
| | |
收益
|
| |
毛收入
實現了 收益 |
| |
毛收入
實現了 虧損 |
| |
淨額
實現了 (虧損) |
| | ||||||||||||||
固定期限債務證券
|
| | | $ | 18 | | | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | ||
股權證券
|
| | | | 50 | | | | | | 1 | | | | | | (2) | | | | | | (1) | | | | | |
總有價證券
|
| | | $ | 68 | | | | | $ | 1 | | | | | $ | (2) | | | | | $ | (1) | | | |
| | |
2020
|
| |||||||||||||||||||||
| | |
一級
|
| |
二級
|
| |
第三級
|
| |
合計
|
| ||||||||||||
資產: | | | | | | | | | | | | | | | | | | | | | | | | | |
貨幣市場基金
|
| | | $ | 405 | | | | | $ | — | | | | | $ | — | | | | | $ | 405 | | |
股權證券
|
| | | | 375 | | | | | | — | | | | |
|
—
|
| | | | | 375 | | |
固定期限債務證券
|
| | | | 246 | | | | | | 411 | | | | |
|
—
|
| | | | | 657 | | |
總資產:
|
| | | | 1,026 | | | | | | 411 | | | | | | — | | | | | | 1,437 | | |
負債: | | | | | | | | | | | | | | | | | | | | | | | | | |
可贖回可轉換優先股部分債券
|
| | | | — | | | | | | — | | | | | | 2,832 | | | | | | 2,832 | | |
認股權證責任
|
| | | | — | | | | | | — | | | | | | 144 | | | | | | 144 | | |
總負債:
|
| | | $ | — | | | | | $ | — | | | | | $ | 2,976 | | | | | $ | 2,976 | | |
| | |
2019
|
| |||||||||||||||||||||
| | |
一級
|
| |
二級
|
| |
第三級
|
| |
合計
|
| ||||||||||||
資產: | | | | | | | | | | | | | | | | | | | | | | | | | |
貨幣市場基金
|
| | | $ | 688 | | | | | $ | — | | | | | $ | — | | | | | $ | 688 | | |
負債: | | | | | | | | | | | | | | | | | | | | | | | | | |
可贖回可轉換優先股部分債券
|
| | | | — | | | | | | — | | | | | | 3,755 | | | | | | 3,755 | | |
認股權證責任
|
| | | | — | | | | | | — | | | | | | 115 | | | | | | 115 | | |
總負債:
|
| | | $ | — | | | | | $ | — | | | | | $ | 3,870 | | | | | $ | 3,870 | | |
截至2020年12月31日的年度
|
| |
1月1日
|
| |
問題
|
| |
結算
|
| |
更改
公允價值 |
| |
12月31日
|
| |||||||||||||||
可贖回可轉換優先股部分債券
|
| | | $ | 3,755 | | | | | $ | — | | | | | $ | — | | | | | $ | (923) | | | | | $ | 2,832 | | |
認股權證責任
|
| | | | 115 | | | | | | 15 | | | | | | — | | | | | | 14 | | | | | | 144 | | |
合計 | | | | $ | 3,870 | | | | | $ | 15 | | | | | $ | — | | | | | $ | (909) | | | | | $ | 2,976 | | |
截至2019年12月31日的年度
|
| |
1月1日
|
| |
問題
|
| |
結算
|
| |
更改
公允價值 |
| |
12月31日
|
| | |||||||||||||||||
可贖回可轉換優先股部分債券
|
| | | $ | 3,261 | | | | | $ | — | | | | | $ | (902) | | | | | $ | 1,396 | | | | | $ | 3,755 | | | | ||
認股權證責任
|
| | | | 67 | | | | | | 72 | | | | | | — | | | | | | (24) | | | | | | 115 | | | | | |
合計 | | | | $ | 3,328 | | | | | $ | 72 | | | | | $ | (902) | | | | | $ | 1,372 | | | | | $ | 3,870 | | | |
| | |
2020
|
| |
2019
|
| ||||||
預期波動率
|
| | | | 65.00% | | | | | | 45.00% | | |
預期股息收益率
|
| | | | 0.00% | | | | | | 0.00% | | |
預期期限(以年為單位)
|
| |
4年
|
| |
5年
|
| ||||||
無風險利率
|
| | | | 0.27% | | | | | | 1.69% | | |
適銷性折扣
|
| | | | 60.00% | | | | | | 50.00% | | |
| | |
2020
|
| |
2019
|
| | ||||||||
在途合同
|
| | | $ | 3,321 | | | | | $ | 2,645 | | | | ||
交易
|
| | | | 240 | | | | | | 202 | | | | ||
財務佣金
|
| | | | 132 | | | | | | 87 | | | | ||
其他
|
| | | | 506 | | | | | | 349 | | | | ||
合計
|
| | | | 4,199 | | | | | | 3,283 | | | | ||
壞賬準備
|
| | | | (67) | | | | | | (27) | | | | | |
應收賬款合計,淨額
|
| | | $ | 4,132 | | | | | $ | 3,256 | | | |
| | |
2020
|
| |
2019
|
| ||||||
二手車
|
| | | $ | 11,202 | | | | | $ | 7,592 | | |
部件
|
| | | | — | | | | | | 33 | | |
合計 | | | | $ | 11,202 | | | | | $ | 7,625 | | |
| | |
2020
|
| |
2019
|
| ||||||
資本租賃資產建設
|
| | | $ | 1,305 | | | | | $ | — | | |
租賃改進
|
| | | | 702 | | | | | | 688 | | |
傢俱、固定裝置和設備
|
| | | | 760 | | | | | | 715 | | |
公司車輛
|
| | | | 143 | | | | | | 104 | | |
全部物業和設備
|
| | | | 2,910 | | | | | | 1,507 | | |
減去:累計折舊
|
| | | | (1,042) | | | | | | (876) | | |
財產和設備,淨額
|
| | | $ | 1,868 | | | | | $ | 631 | | |
| | |
2020
|
| |
2019
|
| ||||||
車輛
|
| | | $ | 629 | | | | | $ | 1,083 | | |
減去:累計折舊
|
| | | | (456) | | | | | | (639) | | |
租賃車輛總數,淨額
|
| | | $ | 173 | | | | | $ | 444 | | |
年
|
| |
最低租金
項下的收據 經營租賃 |
| |||
2021
|
| | | $ | 37 | | |
2022
|
| | | | 24 | | |
2023
|
| | | | 2 | | |
合計 | | | | $ | 63 | | |
| | |
2020
|
| |
2019
|
| ||||||
其他流動資產: | | | | | | | | | | | | | |
應收租賃淨額
|
| | | $ | 36 | | | | | $ | 13 | | |
延期收購成本
|
| | | | 72 | | | | | | 32 | | |
預付費用
|
| | | | 679 | | | | | | 189 | | |
股票發行成本
|
| | | | 5,892 | | | | | | — | | |
其他流動資產合計
|
| | | $ | 6,679 | | | | | $ | 234 | | |
其他資產: | | | | | | | | | | | | | |
應收租賃淨額
|
| | | $ | 16 | | | | | $ | 38 | | |
延期收購成本
|
| | | | 48 | | | | | | 50 | | |
保證金
|
| | | | 235 | | | | | | 255 | | |
其他資產合計
|
| | | $ | 299 | | | | | $ | 343 | | |
| | |
2020
|
| |
2019
|
| ||||||
開始
|
| | | $ | 82 | | | | | $ | 22 | | |
已寫入
|
| | | | 173 | | | | | | 93 | | |
攤銷
|
| | | | (135) | | | | | | (33) | | |
結束
|
| | | | 120 | | | | | | 82 | | |
少:當前部分
|
| | | | 72 | | | | | | 32 | | |
非當前
|
| | | | 48 | | | | | | 50 | | |
延期收購總成本
|
| | | $ | 120 | | | | | $ | 82 | | |
| | |
2020
|
| |
2019
|
| ||||||
應付定期票據
|
| | | $ | — | | | | | $ | 9 | | |
資本租賃義務
|
| | | | 1,305 | | | | | | — | | |
本票
|
| | | | 2,990 | | | | | | — | | |
可轉換應付票據淨額
|
| | | | 3,325 | | | | | | 2,816 | | |
支付寶保障計劃貸款
|
| | | | 1,749 | | | | | | — | | |
| | | | | 9,369 | | | | | | 2,825 | | |
長期債務的當前部分
|
| | | | (6,370) | | | | | | (2,825) | | |
長期債務
|
| | | $ | 2,999 | | | | | $ | — | | |
|
到期
|
| |
4年
|
|
|
無風險利率
|
| |
0.27%
|
|
|
波動性
|
| |
85.00 %
|
|
|
股息率
|
| |
0.00%
|
|
|
每股普通股加權平均公允價值
|
| |
1.89
|
|
| | |
2020
|
| |
2019
|
| ||||||
1月1日已發行的認股權證
|
| | | | 699,026 | | | | | | 239,121 | | |
使用應付可轉換票據發行的認股權證
|
| | | | 78,239 | | | | | | 459,905 | | |
股票認股權證取消
|
| | | | — | | | | | | — | | |
行使認股權證
|
| | | | — | | | | | | — | | |
已發行的認股權證,12月31日
|
| | | | 777,265 | | | | | | 699,026 | | |
| | |
2020
|
| |
2019
|
| ||||||
許可費和版權費
|
| | | $ | 785 | | | | | $ | 399 | | |
工資和獎金
|
| | | | 837 | | | | | | 388 | | |
延期租金
|
| | | | 199 | | | | | | 300 | | |
其他應計費用
|
| | | | 1,742 | | | | | | 489 | | |
應計費用合計
|
| | | $ | 3,563 | | | | | $ | 1,576 | | |
| | |
2020
|
| |
2019
|
| ||||||
其他負債,流動 | | | | | | | | | | | | | |
未到期保險費
|
| | | $ | 257 | | | | | $ | 434 | | |
其他負債 | | | | | | | | | | | | | |
未到期保險費
|
| | | | 1,680 | | | | | | 719 | | |
其他長期負債
|
| | | | 135 | | | | | | 97 | | |
認股權證責任
|
| | | | 144 | | | | | | 115 | | |
其他長期負債
|
| | | $ | 1,959 | | | | | $ | 931 | | |
| | |
操作中
租約 |
| |
資本租賃
|
| ||||||
2021
|
| | | $ | 2,303 | | | | | $ | 139 | | |
2022
|
| | | | 2,372 | | | | | | 183 | | |
2023
|
| | | | 2,209 | | | | | | 187 | | |
2024
|
| | | | 1,216 | | | | | | 190 | | |
2025
|
| | | | 993 | | | | | | 194 | | |
此後
|
| | | | 511 | | | | | | 1,078 | | |
最低租賃付款總額
|
| | | $ | 9,604 | | | | | $ | 1,971 | | |
減去:代表利息的金額
|
| | | | | | | | | | (666) | | |
最低租金現值
|
| | | | | | | | | | 1,305 | | |
減去:當期債務
|
| | | | | | | | | | (55) | | |
資本租賃項下的長期債務
|
| | | | | | | | | $ | 1,250 | | |
| | |
付款
由於 第三方 |
| |
未來
收據 |
| ||||||
2021
|
| | | $ | 1,538 | | | | | $ | 1,862 | | |
2022
|
| | | | 1,024 | | | | | | 1,236 | | |
2023
|
| | | | 596 | | | | | | 711 | | |
2024
|
| | | | 194 | | | | | | 233 | | |
2025
|
| | | | 2 | | | | | | 3 | | |
合計
|
| | | $ | 3,354 | | | | | $ | 4,045 | | |
| | |
數量
選項 |
| |
重量。平均
行使價 |
| ||||||
2018年1月1日餘額
|
| | | | 1,785,251 | | | | | | 0.59 | | |
已批准 | | | | | — | | | | | | — | | |
被沒收 | | | | | (137,601) | | | | | | 0.55 | | |
2018年12月31日的餘額
|
| | | | 1,647,650 | | | | | | 0.60 | | |
已批准 | | | | | — | | | | | | — | | |
被沒收 | | | | | (76,445) | | | | | | 0.67 | | |
2019年12月31日的餘額
|
| | | | 1,571,205 | | | | | | 0.59 | | |
已批准 | | | | | — | | | | | | — | | |
被沒收 | | | | | — | | | | | | — | | |
2020年12月31日的餘額
|
| | | | 1,571,205 | | | | | | 0.59 | | |
| | |
數量
選項 |
| |
重量。平均
剩餘 合同期限 |
| |
重量。平均
行使價 |
| |||||||||
突出
|
| | | | 1,571,205 | | | | | | 1.67 | | | | | | 0.59 | | |
可行使
|
| | | | 1,494,377 | | | | | | 1.67 | | | | | | 0.59 | | |
| | |
數量
選項 |
| |
重量。平均
行使價 |
| ||||||
2018年1月1日餘額
|
| | | | — | | | | | | — | | |
已批准 | | | | | 2,665,921 | | | | | | 0.92 | | |
被沒收 | | | | | (66,253) | | | | | | 0.92 | | |
2018年12月31日的餘額
|
| | | | 2,599,669 | | | | | | 0.92 | | |
已批准 | | | | | 1,569,676 | | | | | | 0.92 | | |
被沒收 | | | | | (1,323,787) | | | | | | 0.92 | | |
2019年12月31日的餘額
|
| | | | 2,845,557 | | | | | | 0.92 | | |
已批准 | | | | | 1,116,101 | | | | | | 0.92 | | |
被沒收 | | | | | — | | | | | | 0.92 | | |
2020年12月31日的餘額
|
| | | | 3,961,658 | | | | | | 0.92 | | |
| | |
數量
選項 |
| |
重量。平均
剩餘 合同期限 |
| |
重量。平均
行使價 |
| |||||||||
突出 | | | | | 3,961,658 | | | | | | 8.46 | | | | | | 0.92 | | |
可鍛鍊
|
| | | | — | | | | | | — | | | | | | — | | |
|
預期波動率
|
| |
81.00%
|
|
|
預期股息收益率
|
| |
—%
|
|
|
預期期限(以年為單位)
|
| |
5年
|
|
|
無風險利率
|
| |
0.37%
|
|
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
當期所得税費用: | | | | | | | | | | | | | | | | | | | |
聯邦政府
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
州和地方
|
| | | | 10 | | | | | | 11 | | | | | | 3 | | |
當期所得税費用總額
|
| | | | 10 | | | | | | 11 | | | | | | 3 | | |
遞延所得税費用: | | | | | | | | | | | | | | | | | | | |
聯邦政府
|
| | | | — | | | | | | — | | | | | | — | | |
州和地方
|
| | | | — | | | | | | — | | | | | | — | | |
所得税總費用
|
| | | $ | 10 | | | | | $ | 11 | | | | | $ | 3 | | |
| | |
2020
|
| |
2019
|
| ||||||
遞延税金資產: | | | | | | | | | | | | | |
淨營業虧損
|
| | | $ | 7,042 | | | | | $ | 5,881 | | |
應計費用
|
| | | | 109 | | | | | | — | | |
未賺取保費
|
| | | | 466 | | | | | | — | | |
合同費用
|
| | | | 332 | | | | | | 262 | | |
無形資產
|
| | | | 204 | | | | | | — | | |
其他
|
| | | | 406 | | | | | | 809 | | |
遞延税金資產總額
|
| | | | 8,559 | | | | | | 6,952 | | |
減去:估值免税額
|
| | | | (8,559) | | | | | | (6,910) | | |
遞延税金淨資產
|
| | | | — | | | | | | 42 | | |
遞延納税義務 | | | | | | | | | | | | | |
固定資產
|
| | | | — | | | | | | (42) | | |
遞延納税負債總額
|
| | | | — | | | | | | (42) | | |
遞延税金淨負債
|
| | | | — | | | | | | (42) | | |
遞延税金淨資產/負債
|
| | | $ | — | | | | | $ | — | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
1月1日 | | | | $ | 6,910 | | | | | $ | 3,986 | | | | | $ | 2,008 | | |
Additions - Charge
|
| | | | 1,649 | | | | | | 2,924 | | | | | | 1,731 | | |
- 收取的扣除額
|
| | | | — | | | | | | — | | | | | | — | | |
其他
|
| | | | — | | | | | | — | | | | | | 247 | | |
12月31日 | | | | $ | 8,559 | | | | | $ | 6,910 | | | | | $ | 3,986 | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
所得税費用前虧損
|
| | | $ | (6,542) | | | | | $ | (12,667) | | | | | $ | (6,557) | | |
按聯邦法定税率享受所得税優惠
|
| | | | (1,372) | | | | | | (2,660) | | | | | | (1,377) | | |
州和地方所得税
|
| | | | (79) | | | | | | (471) | | | | | | (238) | | |
投資重算
|
| | | | — | | | | | | — | | | | | | (126) | | |
估值免税額
|
| | | | 1,649 | | | | | | 2,924 | | | | | | 1,731 | | |
可贖回優先股部分債券公允價值變動
|
| | | | (194) | | | | | | 293 | | | | | | 57 | | |
其他
|
| | | | 6 | | | | | | (75) | | | | | | (44) | | |
所得税總費用
|
| | | $ | 10 | | | | | $ | 11 | | | | | $ | 3 | | |
實際税率
|
| | | | (0.15)% | | | | | | (0.09)% | | | | | | (0.05)% | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
分子: | | | | | | | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (6,552) | | | | | $ | (12,678) | | | | | $ | (6,560) | | |
分母: | | | | | | | | | | | | | | | | | | | |
加權平均流通股、基本股和稀釋股
|
| | | | 58,621,042 | | | | | | 56,737,364 | | | | | | 50,325,203 | | |
普通股股東每股基本和攤薄淨虧損
|
| | | $ | (0.11) | | | | | $ | (0.22) | | | | | $ | (0.13) | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
應付可轉換票據
|
| | | | 3,556,335 | | | | | | 2,876,492 | | | | | | — | | |
認股權證
|
| | | | 777,265 | | | | | | 699,026 | | | | | | 239,121 | | |
購買普通股的已發行股票期權
|
| | | | 5,532,863 | | | | | | 4,416,762 | | | | | | 4,247,318 | | |
合計
|
| | |
|
9,866,462
|
| | | |
|
7,992,280
|
| | | |
|
4,486,439
|
| |
| | |
供應商採購總額佔總額的比例
本年度採購量 截至2010年12月31日 |
| |||||||||||||||
供應商
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
供應商A
|
| | | | 33% | | | | | | —% | | | | | | —% | | |
供應商B
|
| | | | 13% | | | | | | 12% | | | | | | —% | | |
| | |
截至
應付款給供應商的帳款
12月31日 |
| |||||||||
供應商
|
| |
2020
|
| |
2019
|
| ||||||
供應商A
|
| | | $ | 2,918 | | | | | $ | — | | |
供應商B
|
| | | $ | 368 | | | | | $ | 257 | | |
| | |
3月31日
2021 |
| |
12月31日
2020 |
| ||||||
資產 | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 74,362 | | | | | $ | 2,208 | | |
受限現金
|
| | | | 227 | | | | | | 605 | | |
有價證券按公允價值進行 -
|
| | | | 173,644 | | | | | | 1,032 | | |
應收賬款,淨額
|
| | | | 9,324 | | | | | | 4,132 | | |
庫存
|
| | | | 9,311 | | | | | | 11,202 | | |
其他流動資產
|
| | | | 6,655 | | | | | | 6,679 | | |
流動資產總額
|
| | | | 273,523 | | | | | | 25,858 | | |
有價證券按公允價值進行 -
|
| | | | 44,780 | | | | | | — | | |
財產和設備,淨值
|
| | | | 2,349 | | | | | | 1,868 | | |
大寫網站和內部使用軟件成本,淨額
|
| | | | 2,554 | | | | | | — | | |
租賃車輛,網絡
|
| | | | 58 | | | | | | 173 | | |
其他資產
|
| | | | 3,337 | | | | | | 299 | | |
總資產
|
| | | $ | 326,601 | | | | | $ | 28,198 | | |
負債、可贖回可轉換優先股、股東權益(虧損) | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
長期債務,流動
|
| | | $ | 55 | | | | | $ | 6,370 | | |
應付平面圖票據
|
| | | | 4,125 | | | | | | 6,039 | | |
應付賬款
|
| | | | 9,423 | | | | | | 6,283 | | |
應計交易費用
|
| | | | — | | | | | | 6,052 | | |
應計費用
|
| | | | 11,150 | | | | | | 3,563 | | |
應計費用 - 關聯方
|
| | | | — | | | | | | 5,082 | | |
其他流動負債
|
| | | | 815 | | | | | | 256 | | |
流動負債總額
|
| | | | 25,568 | | | | | | 33,645 | | |
長期債務,減少流動部分
|
| | | | 1,250 | | | | | | 2,999 | | |
可贖回可轉換優先股部分債券
|
| | | | — | | | | | | 2,832 | | |
溢價股份責任
|
| | | | 42,438 | | | | | | — | | |
合併需要承擔責任
|
| | | | 26,667 | | | | | | — | | |
其他負債
|
| | | | 1,570 | | | | | | 1,959 | | |
總負債
|
| | | | 97,493 | | | | | | 41,435 | | |
承諾和或有事項(附註15)
|
| | | | — | | | | | | — | | |
可贖回可轉換優先股: | | | | | | | | | | | | | |
A系列優先股聲明價值0.001美元;授權3,052,127股;之後
資本重組截至2021年3月31日和2021年3月31日,沒有發行或發行的優先股。 2020年12月31日 |
| | | | — | | | | | | — | | |
股東權益(虧損): | | | | | | | | | | | | | |
普通股,面值0.0001美元;5億股授權股,2021年3月31日和2020年12月31日發行和發行的股份分別為113,670,060股和58,621,042股
|
| | | | 11 | | | | | | 6 | | |
新增實收資本
|
| | | | 278,272 | | | | | | 20,779 | | |
累計赤字
|
| | | | (49,059) | | | | | | (34,037) | | |
累計其他綜合收益(虧損)
|
| | | | (116) | | | | | | 15 | | |
庫存股,面值0.001美元;資本重組後沒有庫存股發行或
未償還時間分別為2021年3月31日和2020年12月31日 |
| | | | — | | | | | | — | | |
股東權益合計(虧損)
|
| | | | 229,108 | | | | | | (13,237) | | |
總負債、可贖回可轉換優先股和股東權益(赤字)
|
| | | $ | 326,601 | | | | | $ | 28,198 | | |
| | |
截止三個月
3月31日 |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
收入: | | | | | | | | | | | | | |
零售車銷量
|
| | | $ | 50,383 | | | | | $ | 21,042 | | |
汽車批發銷售
|
| | | | 4,568 | | | | | | 3,311 | | |
金融保險,淨額
|
| | | | 1,554 | | | | | | 892 | | |
租賃收入,淨額
|
| | | | 107 | | | | | | 145 | | |
總收入
|
| | | | 56,612 | | | | | | 25,390 | | |
銷售成本(不含折舊)
|
| | | | 54,604 | | | | | | 22,918 | | |
毛利
|
| | | | 2,008 | | | | | | 2,472 | | |
運營費用: | | | | | | | | | | | | | |
銷售、一般和行政
|
| | | | 18,873 | | | | | | 3,916 | | |
股票薪酬費用
|
| | | | 41,963 | | | | | | 34 | | |
折舊攤銷費用
|
| | | | 383 | | | | | | 100 | | |
管理費費用 - 關聯方
|
| | | | 2 | | | | | | 62 | | |
總運營費用
|
| | | | 61,221 | | | | | | 4,112 | | |
運營虧損
|
| | | | (59,213) | | | | | | (1,640) | | |
利息費用
|
| | | | 175 | | | | | | 149 | | |
其他收入,淨額 | | | | | | | | | | | | | |
合併權證責任公允價值變動
|
| | | | 12,358 | | | | | | — | | |
可贖回優先股部分債券公允價值變動
|
| | | | — | | | | | | 284 | | |
溢價撥備公允價值變動
|
| | | | 31,846 | | | | | | — | | |
其他收入
|
| | | | 162 | | | | | | 3 | | |
其他收入合計,淨額
|
| | | | 44,366 | | | | | | 287 | | |
所得税費用前虧損
|
| | | | (15,022) | | | | | | (1,502) | | |
所得税費用
|
| | | | — | | | | | | 5 | | |
淨虧損
|
| | | $ | (15,022) | | | | | $ | (1,507) | | |
每股基本和稀釋後淨虧損
|
| | | $ | (0.15) | | | | | $ | (0.03) | | |
用於計算每股淨虧損的加權平均股份,基本虧損和稀釋虧損
|
| | | | 100,817,385 | | | | | | 58,621,041 | | |
| | |
截止三個月
3月31日 |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
淨虧損
|
| | | $ | (15,022) | | | | | $ | (1,507) | | |
其他綜合收益(虧損),税後淨額: | | | | | | | | | | | | | |
期內產生的有價證券未實現收益(虧損)
|
| | | | (131) | | | | | | 7 | | |
税收效應
|
| | | | — | | | | | | — | | |
期內產生的有價證券扣除税後的未實現收益(虧損)
|
| | | | (131) | | | | | | 7 | | |
已實現虧損重分類調整
|
| | | | — | | | | | | (3) | | |
税收效應
|
| | | | — | | | | | | — | | |
已實現虧損重分類調整,税後淨額
|
| | | | — | | | | | | (3) | | |
其他綜合收益(虧損),税後淨額
|
| | | | (131) | | | | | | 4 | | |
綜合收益總額(虧損)
|
| | | $ | (15,153) | | | | | $ | (1,503) | | |
| | |
可贖回可兑換
優先股 |
| | |
普通股
|
| |
其他
實收 大寫 |
| |
累計
赤字 |
| |
累計
其他 綜合 收入(虧損) |
| |
股東的
股權 (赤字) |
| ||||||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| | |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||||||||
餘額2020年12月31日
|
| | | | 2,034,751 | | | | | $ | 17,560 | | | | | | | 37,881,435 | | | | | $ | 4 | | | | | $ | 3,221 | | | | | $ | (34,037) | | | | | $ | 15 | | | | | $ | (30,797) | | |
追溯申請
資本重組 |
| | | | (2,034,751) | | | | | | (17,560) | | | | | | | 20,739,607 | | | | | | 2 | | | | | | 17,558 | | | | | | — | | | | | | — | | | | | $ | 17,560 | | |
調整餘額,期初
|
| | | | — | | | | | | — | | | | | | | 58,621,042 | | | | | | 6 | | | | | | 20,779 | | | | | | (34,037) | | | | | | 15 | | | | | | (13,237) | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (15,022) | | | | | | — | | | | | | (15,022) | | |
其他綜合收益,税後淨額
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (131) | | | | | | (131) | | |
可贖回可轉換優先股的應計股息
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (19) | | | | | | — | | | | | | — | | | | | | (19) | | |
管道發行
|
| | | | — | | | | | | — | | | | | | | 12,500,000 | | | | | | 1 | | | | | | 124,999 | | | | | | — | | | | | | — | | | | | | 125,000 | | |
併購融資
|
| | | | — | | | | | | — | | | | | | | 38,194,390 | | | | | | 4 | | | | | | 309,995 | | | | | | — | | | | | | — | | | | | | 309,999 | | |
對現有股東的對價
前CarLotz,扣除應計股息後的淨額 |
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (62,693) | | | | | | — | | | | | | — | | | | | | (62,693) | | |
交易費用和諮詢費
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (47,579) | | | | | | — | | | | | | — | | | | | | (47,579) | | |
可贖回優先股部分債券的結算
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 2,832 | | | | | | — | | | | | | — | | | | | | 2,832 | | |
期權的無現金行使
|
| | | | — | | | | | | — | | | | | | | 54,717 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
支付給前CarLotz期權持有人的現金對價
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (2,465) | | | | | | — | | | | | | — | | | | | | (2,465) | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 41,963 | | | | | | — | | | | | | — | | | | | | 41,963 | | |
溢價負債
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (74,284) | | | | | | — | | | | | | — | | | | | | (74,284) | | |
合併需要承擔責任
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (39,025) | | | | | | — | | | | | | — | | | | | | (39,025) | | |
KAR/AFC應付票據折算
|
| | | | — | | | | | | — | | | | | | | 3,546,984 | | | | | | — | | | | | | 3,625 | | | | | | — | | | | | | — | | | | | | 3,625 | | |
KAR/AFC授權行使
|
| | | | — | | | | | | — | | | | | | | 752,927 | | | | | | — | | | | | | 144 | | | | | | — | | | | | | — | | | | | | 144 | | |
餘額2021年3月31日
|
| | | | — | | | | | $ | — | | | | | | | 113,670,060 | | | | | $ | 11 | | | | | $ | 278,272 | | | | | $ | (49,059) | | | | | $ | (116) | | | | | $ | 229,108 | | |
| | |
可贖回可兑換
優先股 |
| | |
普通股
|
| |
其他
實收 大寫 |
| |
累計
赤字 |
| |
累計
其他 綜合 收入 |
| |
股東的
股權(赤字) |
| ||||||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| | |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||||||||
餘額2020年1月1日
|
| | | | 2,034,751 | | | | | $ | 17,560 | | | | | | | 37,881,435 | | | | | $ | 4 | | | | | $ | 5,060 | | | | | $ | (27,485) | | | | | $ | — | | | | | $ | (22,421) | | |
追溯申請
資本重組 |
| | | | (2,034,751) | | | | | | (17,560) | | | | | | | 20,739,607 | | | | | | 2 | | | | | | 17,558 | | | | | | — | | | | | | — | | | | | $ | 17,560 | | |
調整餘額,期初
|
| | | | — | | | | | | — | | | | | | | 58,621,042 | | | | | | 6 | | | | | | 22,618 | | | | | | (27,485) | | | | | | — | | | | | | (4,861) | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,507) | | | | | | — | | | | | | (1,507) | | |
可贖回可轉換優先股發行
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4 | | | | | | 4 | | |
可贖回可轉換優先股的應計股息
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (456) | | | | | | — | | | | | | — | | | | | | (456) | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 34 | | | | | | — | | | | | | — | | | | | | 34 | | |
餘額2020年3月31日
|
| | | | — | | | | | $ | — | | | | | | | 58,621,042 | | | | | $ | 6 | | | | | $ | 22,196 | | | | | $ | (28,992) | | | | | $ | 4 | | | | | $ | (6,786) | | |
| | |
截止三個月
3月31日 |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
經營活動現金流 | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (15,022) | | | | | | (1,507) | | |
將淨虧損與經營活動中使用的淨現金進行調整 | | | | | | | | | | | | | |
折舊 - 財產和設備
|
| | | | 105 | | | | | | 51 | | |
攤銷和增值 - 有價證券
|
| | | | 238 | | | | | | — | | |
折舊 - 租賃車輛
|
| | | | 15 | | | | | | 49 | | |
有價證券損失
|
| | | | — | | | | | | 13 | | |
壞賬撥備
|
| | | | — | | | | | | 6 | | |
股票薪酬費用
|
| | | | 41,963 | | | | | | 34 | | |
合併權證責任公允價值變動
|
| | | | (12,358) | | | | | | (13) | | |
溢價股份公允價值變動
|
| | | | (31,846) | | | | | | — | | |
發債成本和認股權證公允價值變動
|
| | | | — | | | | | | 5 | | |
可贖回優先股部分債券公允價值變動
|
| | | | — | | | | | | (284) | | |
營業資產和負債變動: | | | | | | | | | | | | | |
應收賬款
|
| | | | (5,192) | | | | | | 1,177 | | |
庫存
|
| | | | 1,991 | | | | | | 1,790 | | |
其他流動資產
|
| | | | (5,868) | | | | | | 8 | | |
其他資產
|
| | | | (3,038) | | | | | | 9 | | |
應付賬款
|
| | | | 3,140 | | | | | | (325) | | |
應計費用
|
| | | | 6,187 | | | | | | (54) | | |
應計費用 - 關聯方
|
| | | | (229) | | | | | | (50) | | |
其他流動負債
|
| | | | 559 | | | | | | 67 | | |
其他負債
|
| | | | (245) | | | | | | 150 | | |
淨現金(用於)/由經營活動提供
|
| | | | (19,600) | | | | | | 1,126 | | |
投資活動產生的現金流 | | | | | | | | | | | | | |
購置物業和設備
|
| | | | (586) | | | | | | (10) | | |
資本化網站和內部使用軟件成本
|
| | | | (1,154) | | | | | | — | | |
購買有價證券
|
| | | | (217,689) | | | | | | (421) | | |
出售有價證券的收益
|
| | | | 59 | | | | | | 18 | | |
購買租賃車輛
|
| | | | — | | | | | | (246) | | |
用於投資活動的淨現金
|
| | | | (219,486) | | | | | | (659) | | |
融資活動產生的現金流 | | | | | | | | | | | | | |
為長期債務支付的款項
|
| | | | — | | | | | | (2) | | |
管道發行
|
| | | | 125,000 | | | | | | — | | |
併購融資
|
| | | | 309,999 | | | | | | — | | |
應計股息支付
|
| | | | (4,853) | | | | | | — | | |
向前CarLotz的現有股東支付款項
|
| | | | (62,693) | | | | | | — | | |
交易費用和諮詢費
|
| | | | (47,579) | | | | | | — | | |
根據與股票期權相關的現金對價支付的款項
|
| | | | (2,465) | | | | | | — | | |
應付票據付款
|
| | | | (3,000) | | | | | | — | | |
支付寶保障計劃貸款償還
|
| | | | (1,749) | | | | | | — | | |
平面圖應付票據付款
|
| | | | (11,150) | | | | | | (8,847) | | |
建築平面圖應付票據借款
|
| | | | 9,236 | | | | | | 7,139 | | |
融資活動提供/(用於)的淨現金
|
| | | | 310,746 | | | | | | (1,710) | | |
包括受限現金在內的現金和現金等價物淨變化
|
| | | | 71,776 | | | | | | (1,243) | | |
現金和現金等價物以及限制性現金,從
|
| | | | 2,813 | | | | | | 4,102 | | |
現金和現金等價物以及受限現金,結束
|
| | | $ | 74,589 | | | | | $ | 2,859 | | |
現金流量信息補充披露
|
| | | | | | | | | | | | |
支付利息的現金
|
| | | $ | 402 | | | | | $ | 165 | | |
非現金投融資活動補充日程表:
|
| | | | | | | | | | | | |
租賃車輛轉庫存
|
| | | $ | 100 | | | | | $ | 199 | | |
應計的可贖回可轉換優先股分配
|
| | | | — | | | | | | 457 | | |
KAR/AFC行使認股權證
|
| | | | (144) | | | | | | — | | |
應付票據KAR/AFC折算
|
| | | | (3,625) | | | | | | — | | |
可轉換可贖回優先股部分債務到期
|
| | | | (2,832) | | | | | | — | | |
應計網站和內部使用軟件的資本化成本
|
| | | | (1,400) | | | | | | — | | |
| | |
資本重組
|
| |||
Cash - Acamar合作伙伴的信託和現金
|
| | | $ | 309,999 | | |
現金 - 管道
|
| | | | 125,000 | | |
減:交付給前CarLotz現有股東的對價
|
| | | | (62,693) | | |
減:支付應計股息的對價
|
| | | | (4,853) | | |
減去:支付的交易費用和諮詢費
|
| | | | (47,579) | | |
減少:支付與股票期權相關的現金對價
|
| | | | (2,465) | | |
合併和管道融資的淨貢獻
|
| | | | 317,409 | | |
免除的負債:優先股債務
|
| | | | 2,832 | | |
免除債務:KAR/AFC票據
|
| | | | 3,625 | | |
免除的債務:歷史性權證責任:
|
| | | | 144 | | |
減去:溢價股份責任
|
| | | | (74,285) | | |
少:擔保責任
|
| | | | (39,025) | | |
| | |
3月31日
2021 |
| |||
已發行的認股權證 - 公開發行
|
| | | | 10,185,774 | | |
已發行的認股權證 - 私人
|
| | | | 6,074,310 | | |
股票認股權證取消
|
| | | | — | | |
行使認股權證
|
| | | | — | | |
已發行的認股權證
|
| | | | 16,260,084 | | |
| | |
截至2021年3月31日的三個月
|
| |||||||||||||||
| | |
汽車銷量
|
| |
艦隊
管理 |
| |
合計
|
| |||||||||
零售車銷量
|
| | | $ | 50,383 | | | | | $ | — | | | | | $ | 50,383 | | |
汽車批發銷售
|
| | | | 4,568 | | | | | | — | | | | | | 4,568 | | |
金融保險,淨額
|
| | | | 1,554 | | | | | | — | | | | | | 1,554 | | |
租賃收入,淨額
|
| | | | — | | | | | | 107 | | | | | | 107 | | |
總收入
|
| | | $ | 56,505 | | | | | $ | 107 | | | | | $ | 56,612 | | |
| | |
截至2020年3月31日的三個月
|
| |||||||||||||||
| | |
汽車銷量
|
| |
艦隊
管理 |
| |
合計
|
| |||||||||
零售車銷量
|
| | | $ | 21,042 | | | | | $ | — | | | | | $ | 21,042 | | |
汽車批發銷售
|
| | | | 3,311 | | | | | | — | | | | | | 3,311 | | |
金融保險,淨額
|
| | | | 892 | | | | | | — | | | | | | 892 | | |
租賃收入,淨額
|
| | | | — | | | | | | 145 | | | | | | 145 | | |
總收入
|
| | | $ | 25,245 | | | | | $ | 145 | | | | | $ | 25,390 | | |
| | |
2021
|
| |
2020
|
| ||||||
零售車輛: | | | | | | | | | | | | | |
零售車銷量
|
| | | $ | 50,383 | | | | | $ | 21,042 | | |
零售車輛銷售成本
|
| | | | 48,917 | | | | | | 19,555 | | |
毛利 - 零售車輛
|
| | | $ | 1,466 | | | | | $ | 1,487 | | |
批發車輛: | | | | | | | | | | | | | |
汽車批發銷售
|
| | | $ | 4,568 | | | | | $ | 3,311 | | |
批發車輛銷售成本
|
| | | | 5,687 | | | | | | 3,363 | | |
毛利 - 批發車輛
|
| | | $ | (1,119) | | | | | $ | (52) | | |
| | |
2021年3月31日
|
| |||||||||||||||||||||
| | |
攤銷
成本/ 成本基礎 |
| |
毛收入
未實現 收益 |
| |
毛收入
未實現 虧損 |
| |
公允價值
|
| ||||||||||||
美國國債
|
| | | $ | 181 | | | | | $ | 2 | | | | | $ | — | | | | | $ | 183 | | |
公司債券
|
| | | | 63,197 | | | | | | 2 | | | | | | (111) | | | | | | 63,088 | | |
市政債券
|
| | | | 24,003 | | | | | | 5 | | | | | | (14) | | | | | | 23,994 | | |
商業票據
|
| | | | 130,659 | | | | | | — | | | | | | — | | | | | | 130,659 | | |
固定到期日債務證券總額
|
| | | $ | 218,040 | | | | | $ | 9 | | | | | $ | (125) | | | | | $ | 217,924 | | |
| | |
2020年12月31日
|
| |||||||||||||||||||||
| | |
攤銷
成本/ 成本基礎 |
| |
毛收入
未實現 收益 |
| |
毛收入
未實現 虧損 |
| |
公允價值
|
| ||||||||||||
美國國債
|
| | | $ | 240 | | | | | $ | 6 | | | | | $ | — | | | | | $ | 246 | | |
公司債券
|
| | | | 261 | | | | | | 5 | | | | | | (1) | | | | | | 265 | | |
美國各州、領地和政治分區
|
| | | | 141 | | | | | | 5 | | | | | | — | | | | | | 146 | | |
固定到期日債務證券總額
|
| | | $ | 642 | | | | | $ | 16 | | | | | $ | (1) | | | | | $ | 657 | | |
| | |
攤銷成本
|
| |
公允價值
|
| ||||||
一年或更短時間內到期
|
| | | $ | 173,174 | | | | | $ | 173,145 | | |
一年至五年後到期
|
| | | | 44,540 | | | | | | 44,457 | | |
五年至十年後到期
|
| | | | 326 | | | | | | 322 | | |
合計 | | | | $ | 218,040 | | | | | $ | 217,924 | | |
| | | | | | | | |
2021年3月31日
|
| | | | | | | |||||||||||||||||||||
| | |
不到12個月
|
| |
12個月或更長時間
|
| |
合計
|
| |||||||||||||||||||||||||||
| | |
預計
公允價值 |
| |
未實現
虧損 |
| |
預計
公允價值 |
| |
未實現
虧損 |
| |
預計
公允價值 |
| |
未實現
虧損 |
| ||||||||||||||||||
公司債券
|
| | | $ | 23,226 | | | | | $ | (31) | | | | | $ | 39,736 | | | | | $ | (80) | | | | | $ | 62,962 | | | | | $ | (111) | | |
市政債券
|
| | | | 18,286 | | | | | | (11) | | | | | | 1,135 | | | | | | (3) | | | | | | 19,421 | | | | | | (14) | | |
固定到期日債務證券總額
|
| | | $ | 41,512 | | | | | $ | (42) | | | | | $ | 40,871 | | | | | $ | (83) | | | | | $ | 82,533 | | | | | $ | (125) | | |
| | | | | | | | |
2020年12月31日
|
| | | | | | | |||||||||||||||||||||
| | |
不到12個月
|
| |
12個月或更長時間
|
| |
合計
|
| |||||||||||||||||||||||||||
| | |
預計
公允價值 |
| |
未實現
虧損 |
| |
預計
公允價值 |
| |
未實現
虧損 |
| |
預計
公允價值 |
| |
未實現
虧損 |
| ||||||||||||||||||
公司債券
|
| | | $ | 39 | | | | | $ | (1) | | | | | $ | — | | | | | $ | — | | | | | $ | 39 | | | | | $ | (1) | | |
固定到期日債務證券總額
|
| | | $ | 39 | | | | | $ | (1) | | | | | $ | — | | | | | $ | — | | | | | $ | 39 | | | | | $ | (1) | | |
| | |
2021年3月31日
|
| |||||||||
| | |
成本
|
| |
預計
公允價值 |
| ||||||
股票證券
|
| | | $ | 433 | | | | | $ | 500 | | |
| | |
2020年12月31日
|
| |||||||||
| | |
成本
|
| |
預計
公允價值 |
| ||||||
股票證券
|
| | | $ | 335 | | | | | $ | 375 | | |
| | |
2021年3月31日
|
| |||||||||||||||||||||
| | |
收益
|
| |
毛收入
實現了 收益 |
| |
毛收入
實現了 虧損 |
| |
淨額
實現了 虧損 |
| ||||||||||||
固定期限債務證券
|
| | | $ | 59 | | | | | $ | — | | | | | $ | — | | | | | $ | | | |
股票證券
|
| | |
|
—
|
| | | | | — | | | | | | — | | | | | | — | | |
總有價證券
|
| | | $ | 59 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | |
2020年3月31日
|
| |||||||||||||||||||||
| | |
收益
|
| |
毛收入
實現了 收益 |
| |
毛收入
實現了 虧損 |
| |
淨額
實現了 虧損 |
| ||||||||||||
固定期限債務證券
|
| | | $ | 18 | | | | | $ | — | | | | | $ | (3) | | | | | $ | (3) | | |
股票證券
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
總有價證券
|
| | | $ | 18 | | | | | $ | 1 | | | | | $ | (3) | | | | | $ | (3) | | |
| | |
2021年3月31日
|
| |||||||||||||||||||||
| | |
一級
|
| |
二級
|
| |
第三級
|
| |
合計
|
| ||||||||||||
資產: | | | | | | | | | | | | | | | | | | | | | | | | | |
{br]貨幣市場基金
|
| | | $ | 37,449 | | | | | $ | — | | | | | $ | — | | | | | $ | 37,449 | | |
股票證券
|
| | | | 500 | | | | | | — | | | | | | — | | | | | | 500 | | |
固定期限債務證券,包括現金等價物
|
| | | | — | | | | | | 233,193 | | | | | | | | | | | | 233,193 | | |
總資產:
|
| | | $ | 37,949 | | | | | $ | 233,193 | | | | | $ | — | | | | | $ | 271,142 | | |
負債: | | | | | | | | | | | | | | | | | | | | | | | | | |
兼併權證責任
|
| | | | 16,705 | | | | | | 9,962 | | | | | | — | | | | | | 26,667 | | |
溢價股票
|
| | | | — | | | | | | — | | | | | | 42,438 | | | | | | 42,438 | | |
總負債:
|
| | | $ | 16,705 | | | | | $ | 9,962 | | | | | $ | 42,438 | | | | | $ | 69,105 | | |
| | |
2020年12月31日
|
| |||||||||||||||||||||
| | |
一級
|
| |
二級
|
| |
第三級
|
| |
合計
|
| ||||||||||||
資產: | | | | | | | | | | | | | | | | | | | | | | | | | |
{br]貨幣市場基金
|
| | | $ | 405 | | | | | $ | — | | | | | $ | — | | | | | $ | 405 | | |
股票證券
|
| | | | 375 | | | | | | — | | | | | | — | | | | | | 375 | | |
固定期限債務證券
|
| | | | 246 | | | | | | 411 | | | | | | — | | | | | | 657 | | |
總資產:
|
| | | $ | 1,026 | | | | | $ | 411 | | | | | $ | — | | | | | $ | 1,437 | | |
負債: | | | | | | | | | | | | | | | | | | | | | | | | | |
可贖回可轉換優先股部分債券
|
| | | $ | — | | | | | $ | — | | | | | $ | 2,832 | | | | | $ | 2,832 | | |
歷史擔保責任
|
| | | | — | | | | | | — | | | | | | 144 | | | | | | 144 | | |
總負債:
|
| | | $ | — | | | | | $ | — | | | | | $ | 2,976 | | | | | $ | 2,976 | | |
| | |
1月1日
2021 |
| |
問題
|
| |
結算
|
| |
更改
公允價值 |
| |
3月31日
2021 |
| |||||||||||||||
可贖回可轉換優先股部分債券
|
| | | $ | 2,832 | | | | | $ | — | | | | | $ | (2,832) | | | | | $ | — | | | | | $ | — | | |
歷史擔保責任
|
| | | | 144 | | | | | | — | | | | | | (144) | | | | | | — | | | | | | — | | |
溢價股票
|
| | | | — | | | | | | 74,284 | | | | | | — | | | | | | (31,846) | | | | | | 42,438 | | |
合計 | | | | $ | 2,976 | | | | | $ | 74,284 | | | | | $ | (2,976) | | | | | $ | (31,846) | | | | | $ | 42,438 | | |
| | |
1月1日
2020 |
| |
問題
|
| |
結算
|
| |
更改
公允價值 |
| |
3月31日
2020 |
| |||||||||||||||
可贖回可轉換優先股部分債券
|
| | | $ | 3,755 | | | | | $ | — | | | | | $ | — | | | | | $ | (284) | | | | | $ | 3,471 | | |
歷史擔保責任
|
| | | | 115 | | | | | | — | | | | | | — | | | | | | (13) | | | | | | 102 | | |
合計 | | | | $ | 3,870 | | | | | $ | — | | | | | $ | — | | | | | $ | (297) | | | | | $ | 3,573 | | |
| | |
2021年3月31日
|
| |
2021年1月21日
|
|
預期波動率
|
| |
80.00%
|
| |
80.00%
|
|
起始價
|
| |
$7.13
|
| |
$11.31
|
|
預期期限(以三年為單位)
|
| |
4.7年
|
| |
5年
|
|
無風險利率
|
| |
0.87%
|
| |
0.45%
|
|
盈利障礙
|
| |
$12.50 – $15.00
|
| |
$12.50 – $15.00
|
|
| | |
3月31日
2021 |
| |
12月31日
2020 |
| ||||||
在途合同
|
| | | $ | 8,521 | | | | | $ | 3,321 | | |
貿易
|
| | | | 243 | | | | | | 240 | | |
財務佣金
|
| | | | 329 | | | | | | 132 | | |
其他
|
| | | | 298 | | | | | | 506 | | |
合計
|
| | | | 9,391 | | | | | | 4,199 | | |
壞賬準備
|
| | | | (67) | | | | | | (67) | | |
應收賬款合計,淨額
|
| | | $ | 9,324 | | | | | $ | 4,132 | | |
| | |
3月31日
2021 |
| |
12月31日
2020 |
| ||||||
輛二手車
|
| | | $ | 9,274 | | | | | $ | 11,202 | | |
個部件
|
| | | | 37 | | | | | | — | | |
合計 | | | | $ | 9,311 | | | | | $ | 11,202 | | |
| | |
3月31日
2021 |
| |
12月31日
2020 |
| ||||||
資本租賃資產建設
|
| | | $ | 1,305 | | | | | $ | 1,305 | | |
租賃改進
|
| | | | 887 | | | | | | 702 | | |
傢俱、固定裝置和設備
|
| | | | 1,161 | | | | | | 760 | | |
公司車輛
|
| | | | 143 | | | | | | 143 | | |
總資產和設備
|
| | | | 3,496 | | | | | | 2,910 | | |
減去:累計折舊
|
| | | | (1,147) | | | | | | (1,042) | | |
財產和設備,淨值
|
| | | $ | 2,349 | | | | | $ | 1,868 | | |
| | |
3月31日
2021 |
| |
12月31日
2020 |
| ||||||
其他流動資產: | | | | | | | | | | | | | |
應收租賃,淨額
|
| | | $ | 22 | | | | | $ | 36 | | |
股票發行成本
|
| | | | 47 | | | | | | 72 | | |
預付費用
|
| | | | 5,857 | | | | | | 679 | | |
應收利息
|
| | | | 729 | | | | | | — | | |
遞延交易成本
|
| | | | — | | | | | | 5,892 | | |
其他流動資產合計
|
| | | $ | 6,655 | | | | | $ | 6,679 | | |
其他資產: | | | | | | | | | | | | | |
應收租賃,淨額
|
| | | $ | 16 | | | | | $ | 16 | | |
股票發行成本
|
| | | | 72 | | | | | | 48 | | |
保證金
|
| | | | 3,249 | | | | | | 235 | | |
其他資產合計
|
| | | $ | 3,337 | | | | | $ | 299 | | |
| | |
3月31日
2021 |
| |
12月31日
2020 |
| ||||||
資本租賃義務
|
| | | $ | 1,305 | | | | | $ | 1,305 | | |
本票
|
| | | | — | | | | | | 2,990 | | |
可轉換應付票據,淨額
|
| | | | — | | | | | | 3,325 | | |
支付寶保障計劃貸款
|
| | | | — | | | | | | 1,749 | | |
| | | | | 1,305 | | | | | | 9,369 | | |
長期債務的當前部分
|
| | | | (55) | | | | | | (6,370) | | |
長期債務
|
| | | $ | 1,250 | | | | | $ | 2,999 | | |
| | |
3月31日
2021 |
| |
12月31日
2020 |
| ||||||
許可費和權利費
|
| | | $ | 1,634 | | | | | $ | 785 | | |
工資單和獎金
|
| | | | 2,038 | | | | | | 837 | | |
遞延租金
|
| | | | 262 | | | | | | 199 | | |
技術
|
| | | | 2,900 | | | | | | — | | |
其他
|
| | | | 4,316 | | | | | | 1,742 | | |
應計費用總額
|
| | | $ | 11,150 | | | | | $ | 3,563 | | |
| | |
3月31日
2021 |
| |
12月31日
2020 |
| ||||||
其他負債,流動 | | | | | | | | | | | | | |
未賺取的保險費
|
| | | $ | 815 | | | | | $ | 257 | | |
其他負債 | | | | | | | | | | | | | |
未賺取的保險費
|
| | | | 1,423 | | | | | | 1,680 | | |
其他長期負債
|
| | | | 147 | | | | | | 135 | | |
歷史擔保責任
|
| | | | — | | | | | | 144 | | |
其他長期負債
|
| | | $ | 1,570 | | | | | $ | 1,959 | | |
| | |
每年總計
|
| |
總資本
租約 |
| ||||||
2021(剩餘)
|
| | | $ | 2,158 | | | | | $ | 139 | | |
2022
|
| | | | 3,675 | | | | | | 183 | | |
2023
|
| | | | 3,535 | | | | | | 187 | | |
2024
|
| | | | 2,552 | | | | | | 190 | | |
2025
|
| | | | 2,339 | | | | | | 194 | | |
之後
|
| | | | 3,977 | | | | | | 1,078 | | |
合計 | | | | $ | 18,236 | | | | | $ | 1,971 | | |
減去:代表利息的金額
|
| | | | | | | | | $ | (666) | | |
最低租金現值
|
| | | | | | | | | $ | 1,305 | | |
減去:當期債務
|
| | | | | | | | | $ | (55) | | |
資本租賃項下的長期債務
|
| | | | | | | | | $ | 1,250 | | |
| | |
到期付款
第三方 |
| |
未來收據
|
| ||||||
2021(剩餘)
|
| | | $ | 1,225 | | | | | $ | 1,473 | | |
2022
|
| | | | 1,158 | | | | | | 1,389 | | |
2023
|
| | | | 731 | | | | | | 865 | | |
2024
|
| | | | 312 | | | | | | 367 | | |
2025
|
| | | | 11 | | | | | | 13 | | |
合計 | | | | $ | 3,437 | | | | | $ | 4,107 | | |
| | |
數量
股票期權 |
| |
加權
平均 練習 價格 |
| ||||||
餘額(2020年12月31日)
|
| | | | 1,571,205 | | | | | $ | 0.59 | | |
已批准
|
| | | | — | | | | | | — | | |
鍛鍊身體
|
| | | | (56,059) | | | | | | 0.24 | | |
被沒收
|
| | | | — | | | | | | — | | |
餘額(2021年03月31日)
|
| | | | 1,515,146 | | | | | | 0.58 | | |
歸屬(截至2021年3月31日)
|
| | | | 1,515,146 | | | | | $ | 0.58 | | |
| | |
數量
股票期權 |
| |
加權
平均 練習 價格 |
| ||||||
餘額(2020年1月1日)
|
| | | | 1,571,205 | | | | | $ | 0.59 | | |
已批准
|
| | | | — | | | | | | — | | |
被沒收
|
| | | | — | | | | | | — | | |
餘額(2020年3月31日)
|
| | | | 1,571,205 | | | | | | 0.59 | | |
歸屬(截至2020年3月31日)
|
| | | | 1,482,528 | | | | | $ | 0.59 | | |
| | |
數量
股票期權 |
| |
加權
平均 剩餘 合同期限 |
| |
加權
平均 練習 價格 |
| ||||||
突出
|
| | | | 1,515,146 | | | |
1.49年
|
| | | $ | 0.58 | | |
可行使
|
| | | | 1,515,146 | | | |
1.49年
|
| | | $ | 0.58 | | |
| | |
單位數
|
| |
加權
平均為 練習 價格 |
| ||||||
餘額(2020年12月31日)
|
| | | | 3,961,658 | | | | | $ | 0.92 | | |
已批准
|
| | | | — | | | | | | — | | |
被沒收
|
| | | | — | | | | | | — | | |
餘額(2021年03月31日)
|
| | | | 3,961,658 | | | | | $ | 0.92 | | |
歸屬(截至2021年3月31日)
|
| | | | 3,538,672 | | | | | $ | 0.92 | | |
| | |
單位數
|
| |
加權
平均為 練習 價格 |
| ||||||
餘額(2020年1月1日)
|
| | | | 2,845,557 | | | | | $ | 0.96 | | |
已批准
|
| | | | 509,635 | | | | | | 0.96 | | |
被沒收
|
| | | | — | | | | | | — | | |
餘額(2020年3月31日)
|
| | | | 3,355,192 | | | | | $ | 0.96 | | |
| | |
數量
股票期權 |
| |
加權
平均 剩餘 合同期限 |
| |
加權
平均 練習 價格 |
| ||||||
突出
|
| | | | 3,961,658 | | | |
8.31年
|
| | | $ | 0.92 | | |
可行使
|
| | | | 3,538,672 | | | |
8.18年
|
| | | $ | 0.92 | | |
|
預期波動率
|
| | | | 80.00% | | |
|
預期股息收益率
|
| | | | 0% | | |
|
預期期限(以三年為單位)
|
| | 3.6 - 4.8年 | | |||
|
無風險利率
|
| | 0.32% – 0.45% | |
| | |
單位數
|
| |
加權
平均為 練習 價格 |
| ||||||
餘額(2020年12月31日)
|
| | | | — | | | | | $ | — | | |
已批准
|
| | | | 1,409,401 | | | | | | 11.35 | | |
被沒收
|
| | | | — | | | | | | — | | |
餘額(2021年03月31日)
|
| | | | 1,409,401 | | | | | $ | 11.35 | | |
|
預期波動率
|
| | | | 80.00% | | |
|
預期股息收益率
|
| | | | 0% | | |
|
預期期限(以三年為單位)
|
| | 6.25年 | | |||
|
無風險利率
|
| | | | 0.62% | | |
| | |
單位數
|
| |
加權
平均 授予日期 公允價值 |
| ||||||
餘額(2020年12月31日)
|
| | | | — | | | | | $ | — | | |
已批准
|
| | | | 640,421 | | | | | | 10.70 | | |
被沒收
|
| | | | — | | | | | | — | | |
餘額(2021年03月31日)
|
| | | | 640,421 | | | | | $ | 10.70 | | |
|
預期波動率
|
| | | | 80.00% | | |
|
起始價
|
| | | $ | 11.31 | | |
|
預期期限(以三年為單位)
|
| |
5年
|
| |||
|
無風險利率
|
| | | | 0.45% | | |
|
盈利障礙
|
| | $12.50-$15.00 | |
| | |
2021
|
| |
2020
|
| ||||||
分子: | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (15,022) | | | | | $ | (1,507) | | |
分母: | | | | | | | | | | | | | |
加權平均已發行普通股、基本普通股和稀釋普通股
|
| | | | 100,817,385 | | | | | | 58,621,041 | | |
普通股股東每股基本和攤薄淨虧損
|
| | | $ | (0.15) | | | | | $ | (0.03) | | |
| | |
2021
|
| |
2020
|
| ||||||
公共認股權證
|
| | | | 10,185,774 | | | | | | — | | |
私募認股權證
|
| | | | 6,074,310 | | | | | | — | | |
損益型RSU
|
| | | | 640,421 | | | | | | — | | |
溢價股票
|
| | | | 6,945,732 | | | | | | — | | |
可轉換應付票據
|
| | | | — | | | | | | 2,918,556 | | |
歷史權證
|
| | | | — | | | | | | 645,167 | | |
購買普通股的已發行股票期權
|
| | | | 6,886,205 | | | | | | 4,926,397 | | |
合計 | | | | | 30,732,442 | | | | | | 8,490,120 | | |
|
SEC註冊費
|
| | | $ | 89,161.01 | | |
|
FINRA申請費
|
| | | | 123,086.18 | | |
|
律師費和開支
|
| | | | * | | |
|
會計費和費用
|
| | | | * | | |
|
打印費
|
| | | | * | | |
|
轉會代理費和費用
|
| | | | * | | |
|
雜費
|
| | | | * | | |
|
合計
|
| | | $ | * | | |
| | | | | |
引用合併
|
| |
已歸檔或
配備 茲 |
| |||||||||
展品
否 |
| |
展品標題
|
| |
表單
|
| |
文件號
|
| |
展品
否 |
| |
歸檔
日期 |
| |||
2.1
|
| |
Acamar Partners Acquisition Corp.、Acamar Partners Sub,Inc.和CarLotz,Inc.之間的協議和合並計劃,日期為2020年10月21日。
|
| |
8-K
|
| |
001-38818
|
| |
2.1
|
| |
10/22/2020
|
| | | |
| | | | | |
引用合併
|
| |
已歸檔或
配備 茲 |
| |||||||||
展品
否 |
| |
展品標題
|
| |
表單
|
| |
文件號
|
| |
展品
否 |
| |
歸檔
日期 |
| |||
2.1.1
|
| |
Acamar Partners Acquisition Corp.、Acamar Partners Sub,Inc.和CarLotz,Inc.之間的協議和合並計劃修正案1,日期為2020年12月16日
|
| |
8-K
|
| |
001-38818
|
| |
2.1
|
| |
12/16/2020
|
| | | |
3.1
|
| |
第二次修訂和重新頒發的公司註冊證書
|
| |
S-1
|
| |
333-252993
|
| |
3.1
|
| |
02/11/2021
|
| | | |
3.2
|
| |
修訂和重新修訂公司章程
|
| |
8-K
|
| |
001-38818
|
| |
3.2
|
| |
01/27/2021
|
| | | |
4.1
|
| |
本公司與美國股票轉讓與信託公司作為認股權證代理人簽署或之間的認股權證協議,日期為2019年2月21日
|
| |
8-K
|
| |
001-38818
|
| |
4.1
|
| |
2/26/2019
|
| | | |
4.2
|
| |
公司普通股證書樣本
|
| |
S-4/A
|
| |
333-249723
|
| |
4.5
|
| |
12/16/2020
|
| | | |
4.3
|
| |
公司保證書樣本
|
| |
S-4/A
|
| |
333-249723
|
| |
4.6
|
| |
12/16/2020
|
| | | |
5.1
|
| |
Freshfield Bruckhaus Deringer US LLP的意見
|
| |
S-1/A
|
| |
333-252993
|
| |
5.1
|
| |
3/19/2021
|
| | | |
10.1
|
| |
公司與持有方之間的登記權和禁售權協議
|
| |
8-K
|
| |
001-38818
|
| |
10.1
|
| |
01/27/2021
|
| | | |
10.2
|
| |
訂閲協議格式
|
| |
8-K
|
| |
001-38818
|
| |
10.3
|
| |
10/22/2020
|
| | | |
10.3
|
| | TRP Capital Partners,LP,Acamar Partners贊助商I LLC,Michael W.Bor和本公司簽署的股東協議,日期為2021年1月21日 | | |
8-K
|
| |
001-38818
|
| |
10.3
|
| |
01/27/2021
|
| | | |
10.4
|
| |
CarLotz,Inc.與Michael W.Bor之間於2017年9月至18日修訂並重新簽署的高管聘用協議
|
| |
S-4/A
|
| |
333-249723
|
| |
10.29
|
| |
12/16/2020
|
| | | |
10.5
|
| |
CarLotz,Inc.和Michael W.Bor之間的僱傭協議,日期為2020年12月11日
|
| |
S-4/A
|
| |
333-249723
|
| |
10.15
|
| |
12/16/2020
|
| | | |
10.6
|
| |
CarLotz,Inc.和John W.Foley II之間的信函協議,日期為2017年10月16日
|
| |
S-4/A
|
| |
333-249723
|
| |
10.30
|
| |
12/16/2020
|
| | | |
10.7
|
| |
CarLotz,Inc.和John W.Foley II之間的僱傭協議,日期為2020年12月11日
|
| |
S-4/A
|
| |
333-249723
|
| |
10.16
|
| |
12/16/2020
|
| | | |
10.8
|
| |
CarLotz,Inc.和Daniel A.Valerian於2015年1月1日簽署的信函協議
|
| |
S-4/A
|
| |
333-249723
|
| |
10.31
|
| |
12/16/2020
|
| | | |
| | | | | |
引用合併
|
| |
已歸檔或
配備 茲 |
| |||||||||
展品
否 |
| |
展品標題
|
| |
表單
|
| |
文件號
|
| |
展品
否 |
| |
歸檔
日期 |
| |||
10.9
|
| |
CarLotz,Inc.和Daniel A.Valerian之間的僱傭協議,日期為2020年12月11日
|
| |
S-4/A
|
| |
333-249723
|
| |
10.17
|
| |
12/16/2020
|
| | | |
10.10
|
| |
CarLotz,Inc.和Rebecca C.Polak之間的僱傭協議,日期為2020年12月11日
|
| |
S-4/A
|
| |
333-249723
|
| |
10.22
|
| |
12/16/2020
|
| | | |
10.11
|
| |
CarLotz,Inc.和Thomas W.Stoltz之間的僱傭協議,日期為2020年12月11日
|
| |
S-4/A
|
| |
333-249723
|
| |
10.23
|
| |
12/16/2020
|
| | | |
10.12
|
| |
公司2020年度獎勵計劃
|
| |
8-K
|
| |
001-38818
|
| |
10.12
|
| |
01/27/2021
|
| | | |
10.13
|
| |
2020年獎勵計劃和RSU獎勵協議表格
|
| |
S-4/A
|
| |
333-249723
|
| |
10.18
|
| |
12/16/2020
|
| | | |
10.14
|
| |
2020年激勵獎勵計劃和期權獎勵協議表格
|
| |
S-4/A
|
| |
333-249723
|
| |
10.19
|
| |
12/16/2020
|
| | | |
10.15
|
| |
公司與董事、高級管理人員之間的賠償協議格式
|
| |
8-K
|
| |
001-38818
|
| |
10.15
|
| |
01/27/2021
|
| | | |
10.16*
|
| |
CarLotz,Inc.與汽車金融公司簽訂的即期本票和擔保協議,日期為2016年1月至22日
|
| |
S-4/A
|
| |
333-249723
|
| |
10.21
|
| |
12/16/2020
|
| | | |
10.16.1*
|
| |
CarLotz,Inc.和汽車金融公司於2019年1月25日簽署的即期本票和擔保協議修正案
|
| |
S-4/A
|
| |
333-249723
|
| |
10.21.1
|
| |
12/16/2020
|
| | | |
10.17
|
| |
非員工董事薪酬政策
|
| |
10-Q
|
| |
001-38818
|
| |
10.5
|
| |
05/10/2021
|
| | | |
10.18
|
| |
CarLotz,Inc.2011年股票激勵計劃
|
| |
S-4/A
|
| |
333-249723
|
| |
10.25
|
| |
12/16/2020
|
| | | |
10.18.1
|
| |
CarLotz,Inc.2011年股票激勵計劃第一修正案
|
| |
S-4/A
|
| |
333-249723
|
| |
10.25.1
|
| |
12/16/2020
|
| | | |
10.19
|
| |
CarLotz,Inc.2017年股票激勵計劃
|
| |
S-4/A
|
| |
333-249723
|
| |
10.26
|
| |
12/16/2020
|
| | | |
10.20
|
| |
2011年CarLotz股票激勵計劃協議格式
|
| |
S-4/A
|
| |
333-249723
|
| |
10.27
|
| |
12/16/2020
|
| | | |
10.21
|
| |
2017年CarLotz股票期權協議表格
|
| |
S-4/A
|
| |
333-249723
|
| |
10.28
|
| |
12/16/2020
|
| | | |
10.22*
|
| |
Ally Bank、Ally Financial Inc.和CarLotz,Inc.簽訂的庫存融資和安全協議,日期為2021年3月10日
|
| |
10-K
|
| |
001-38818
|
| |
10.22
|
| |
3/15/2021
|
| |
|
|
| | | | | |
引用合併
|
| |
已歸檔或
配備 茲 |
| |||||||||
展品
否 |
| |
展品標題
|
| |
表單
|
| |
文件號
|
| |
展品
否 |
| |
歸檔
日期 |
| |||
10.22.1
|
| | Ally Bank、Ally Financial Inc.和CarLotz Group,Inc.於2021年4月7日簽署的庫存融資和安全協議附錄 | | | | | | | | | | | | | | |
X
|
|
10.23
|
| |
Ally Bank、Ally Financial Inc.和CarLotz,Inc.於2021年3月10日簽署的庫存融資和安全協議附錄
|
| |
10-K
|
| |
001-38818
|
| |
10.23
|
| |
3/15/2021
|
| | | |
10.24
|
| |
CarLotz,Inc.短期激勵計劃
|
| |
10-K
|
| |
001-38818
|
| |
10.24
|
| |
3/15/2021
|
| | | |
21.1
|
| |
子公司列表
|
| |
8-K
|
| |
001-38818
|
| |
21.1
|
| |
01/27/2021
|
| | | |
23.1
|
| |
德勤律師事務所同意
|
| | | | | | | | | | | | | |
X
|
|
23.2
|
| |
Freshfield Bruckhaus Deringer US LLP同意(包含在附件5.1中)
|
| |
S-1/A
|
| |
333-252993
|
| |
23.3
|
| |
3/19/2021
|
| | ||
24.1
|
| |
授權書(包括在簽名頁上)
|
| |
S-1
|
| |
333-252993
|
| | | | |
02/11/2021
|
| | | |
101.INS
|
| | XBRL實例文檔 | | | | | | | | | | | | | | |
X
|
|
101.SCH
|
| | XBRL分類擴展架構文檔 | | | | | | | | | | | | | | |
X
|
|
101.CAL
|
| | XBRL分類擴展計算鏈接庫文檔 | | | | | | | | | | | | | | |
X
|
|
101.DEF
|
| | XBRL分類擴展定義Linkbase文檔 | | | | | | | | | | | | | | |
X
|
|
101.實驗室
|
| | XBRL分類擴展標籤Linkbase文檔 | | | | | | | | | | | | | | |
X
|
|
|
簽名
|
| |
標題
|
| |
日期
|
|
|
/s/Michael W.Bor
邁克爾·W·博爾
|
| |
首席執行官兼董事長
(首席執行官) |
| |
2021年5月25日
|
|
|
/s/Thomas W.Stoltz
託馬斯·W·斯托爾茨
|
| |
首席財務官
(信安金融和 財務官) |
| |
2021年5月25日
|
|
|
*
大衞·R·米切爾
|
| |
導演
|
| |
2021年5月25日
|
|
|
*
路易斯·伊格納西奧·索洛扎諾·艾茲普魯
|
| |
導演
|
| |
2021年5月25日
|
|
|
*
金伯利·H·希伊
|
| |
導演
|
| |
2021年5月25日
|
|
|
簽名
|
| |
標題
|
| |
日期
|
|
|
*
史蒂文·G·卡雷爾
|
| |
導演
|
| |
2021年5月25日
|
|
|
*
詹姆斯·E·斯金納
|
| |
導演
|
| |
2021年5月25日
|
|
|
*
琳達·B·亞伯拉罕
|
| |
導演
|
| |
2021年5月25日
|
|
|
*
莎拉·M·考斯
|
| |
導演
|
| |
2021年5月25日
|
|
|
*作者/s/麗貝卡·C·波拉克
Rebecca C.Polak
律師事實 |
| | |