|
特拉華州
(州或其他司法管轄區 成立公司或組織) |
| |
7372
(主要標準行業 分類代碼號) |
| |
98-1515020
(税務局僱主 識別碼) |
|
|
瑞秋·W·謝裏登(Rachel W.Sheridan)先生
Shagufa R.Hossain,Esq. 克里斯托弗·M·貝澤格(Christopher M.Bezeg)先生 Latham&Watkins LLP 第三大道885號 紐約,紐約10022 (212) 906-1200 |
| |
伊麗莎白·史蒂文斯
法務負責人 OpenDoor Technologies Inc. 郵政街1號11樓 加利福尼亞州舊金山94104 (415) 896-6737 |
| |
戴夫·佩因西普
克里斯汀·範德帕斯 查爾斯·S·金 丹尼贏了 Cooley LLP 加利福尼亞州大街101號5樓 加利福尼亞州舊金山94111 (415) 693-2000 |
|
|
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
☐
|
|
| | ||||||||||||||||
擬登記的各類證券名稱
|
| | |
金額為
已註冊(1) |
| | |
建議的最大值
每件 發行價 共享 |
| | |
建議的最大值
聚合 發行價(1)(2) |
| | |
金額
註冊費 |
|
普通股(2)
|
| | | | | |
$
|
| | |
$
|
| | |
$
|
| |
| | | | | | | | | | | | | | | | | |
| | |
第
頁
|
| |||
商標
|
| | | | II | | |
選定的定義
|
| | | | III | | |
有關前瞻性陳述的警示聲明
|
| | | | vi | | |
招股説明書摘要
|
| | |
|
1
|
| |
風險因素
|
| | |
|
7
|
| |
收益使用情況
|
| | |
|
34
|
| |
大寫
|
| | |
|
35
|
| |
稀釋
|
| | |
|
37
|
| |
股利政策
|
| | |
|
39
|
| |
未經審計的備考壓縮合並財務信息
|
| | |
|
40
|
| |
未經審計的備考簡明合併財務信息附註
|
| | |
|
47
|
| |
業務
|
| | |
|
51
|
| |
OpenDoor歷史財務運營數據精選
|
| | |
|
60
|
| |
管理層對財務狀況和經營成果的討論和分析
|
| | |
|
62
|
| |
管理
|
| | |
|
88
|
| |
薪酬討論與分析
|
| | |
|
94
|
| |
高管薪酬
|
| | |
|
100
|
| |
董事薪酬
|
| | |
|
110
|
| |
主要股東
|
| | |
|
113
|
| |
某些關係和相關人員交易
|
| | |
|
115
|
| |
我們的證券説明
|
| | |
|
122
|
| |
美國聯邦所得税對非美國持有者的重大後果
|
| | |
|
131
|
| |
證券法對我們證券轉售的限制
|
| | |
|
135
|
| |
承銷
|
| | |
|
136
|
| |
法律事務
|
| | |
|
141
|
| |
專家
|
| | |
|
141
|
| |
在哪裏可以找到更多信息
|
| | |
|
141
|
| |
財務報表索引
|
| | |
|
F-1
|
| |
| | |
截至2020年9月30日
|
| |||||||||||||||
(千)
|
| |
OpenDoor
Labs Inc. (實際) |
| |
OpenDoor
技術 (形式) |
| |
OpenDoor
技術 (形式上 調整後) |
| |||||||||
現金和現金等價物
|
| | | $ | 469,365 | | | | | $ | 1,440,444 | | | | | $ | | | |
債務: | | | | | | | | | | | | | | | | | | | |
循環信貸安排
|
| | | | 108,611 | | | | | | 108,611 | | | | | | 108,611 | | |
定期債務融資
|
| | | | 155,000 | | | | | | 155,000 | | | | | | 155,000 | | |
未償債務總額,包括當期部分
|
| | | | 263,611 | | | | | | 263,611 | | | | | | 263,611 | | |
股東權益(虧損): | | | | | |||||||||||||||
優先股,面值0.0001美元;無授權股份,無已發行和已發行股份,實際;1億,000,000股授權股份,無已發行和已發行股份,形式和調整後的形式
|
| | | | — | | | | | | — | | | | | | — | | |
普通股,面值0.0001美元;授權股份7.3億股,
108,859,160股已發行和流通股,實際;無股份 授權,無發行和流通股,形式和 調整後的形式 |
| | | | — | | | | | | — | | | | | | — | | |
股東權益總額(赤字)
|
| | | $ | (708,650) | | | | | $ | 1,650,616 | | | | | $ | | | |
總市值
|
| | | $ | (445,039) | | | | | $ | 1,914,227 | | | | | $ | | |
|
假設每股公開發行價
|
| | | | | | | | | $ | | | |
|
截至2020年9月30日的每股有形賬面淨值
|
| | | $ | | | | | | | | | |
|
可歸因於參與此次發行的新投資者的每股有形賬面淨值增加
|
| | | $ | | | | | | | | | |
|
本次發行後截至2020年9月30日的調整後每股有形賬面淨值
|
| | | | | | | | | $ | | | |
|
對參與此次發行的新投資者每股攤薄
|
| | | | | | | | | $ | | |
(千,不包括每股和每股金額)
|
| | | | | | |
成交時轉讓的股份(1)
|
| | | | 500,000,000 | | |
每股價值(2)
|
| | | $ | 10.00 | | |
總股份對價
|
| | | $ | 5,000,000 | | |
| | |
新實體共享數量
|
| |
%
|
| ||||||
OpenDoor股東(1)
|
| | | | 503,980,000 | | | | | | 82.4% | | |
SCH的公眾股東
|
| | | | 41,387,632 | | | | | | 6.8% | | |
贊助商及相關方(2)
|
| | | | 26,375,000 | | | | | | 4.3% | | |
第三方管道投資者
|
| | | | 40,000,000 | | | | | | 6.5% | | |
成交時的形式普通股
|
| | | | 611,742,632 | | | | | | 100.0% | | |
| | |
截至
09月30日 2020 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
截至
09月30日 2020 |
| ||||||||||||
(千)
|
| |
OpenDoor
(歷史) |
| |
社交
大寫 (歷史) |
| |
重新分類
調整 (注2) |
| |
轉換
個認股權證 |
| | | | | | | |
形式
調整 |
| | | | | | | |
形式
組合 |
| ||||||||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動資產:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 469,365 | | | | | $ | — | | | | | $ | 250 | | | | | | — | | | | | | | | | | | $ | 414,042 | | | | |
|
B
|
| | | | $ | 1,440,444 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 600,050 | | | | |
|
C
|
| | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (14,490) | | | | |
|
D
|
| | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (28,539) | | | | |
|
E
|
| | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (110) | | | | |
|
F
|
| | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (124) | | | | |
|
K
|
| | | | | — | | |
現金
|
| | | | — | | | | | | 250 | | | | | | (250) | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
受限現金
|
| | | | 174,194 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | 174,194 | | |
預付費用
|
| | | | — | | | | | | 384 | | | | | | (384) | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
有價證券
|
| | | | 82,131 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 82,131 | | |
根據回購協議質押的待售抵押貸款
|
| | | | 13,984 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 13,984 | | |
託管應收賬款
|
| | | | 2,641 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 2,641 | | |
房地產庫存,淨額
|
| | | | 151,512 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 151,512 | | |
其他流動資產
|
| | | | 29,632 | | | | | | — | | | | | | 384 | | | | | | — | | | | | | | | | | | | (8,022) | | | | |
|
E
|
| | | | | 21,994 | | |
流動資產總額
|
| | | | 923,459 | | | | | | 634 | | | | | | — | | | | | | — | | | | | | | | | | | | 962,807 | | | | | | | | | | | | 1,886,900 | | |
信託賬户中持有的現金和有價證券
|
| | | | — | | | | | | 414,042 | | | | | | — | | | | | | — | | | | | | | | | | | | (414,042) | | | | |
|
B
|
| | | | | — | | |
財產和設備-網絡
|
| | | | 29,434 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 29,434 | | |
使用權資產
|
| | | | 51,842 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 51,842 | | |
商譽
|
| | | | 30,945 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 30,945 | | |
無形資產-淨額
|
| | | | 9,266 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 9,266 | | |
其他資產
|
| | | | 4,221 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 4,221 | | |
總資產
|
| | | | 1,049,167 | | | | | | 414,676 | | | | | | — | | | | | | — | | | | | | | | | | | | 548,765 | | | | | | | | | | | | 2,012,608 | | |
負債、臨時權益和股東虧損
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
應付賬款和其他應計負債
|
| | | | 37,998 | | | | | | — | | | | | | 4,361 | | | | | | (6,440) | | | | |
|
A
|
| | | | | (12,134) | | | | |
|
E
|
| | | | | 23,675 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (110) | | | | |
|
F
|
| | | | | — | | |
應計費用
|
| | | | — | | | | | | 4,361 | | | | | | (4,361) | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
信貸安排和其他擔保借款的當期部分
|
| | | | 121,909 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 121,909 | | |
應付利息
|
| | | | 1,846 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 1,846 | | |
租賃負債,流動部分
|
| | | | 17,248 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 17,248 | | |
本票關聯方
|
| | | | — | | | | | | 1,138 | | | | | | — | | | | | | — | | | | | | | | | | | | (1,138) | | | | |
|
E
|
| | | | | — | | |
流動負債總額
|
| | | | 179,001 | | | | | | 5,499 | | | | | | — | | | | | | (6,440) | | | | | | | | | | | | (13,382) | | | | | | | | | | | | 164,678 | | |
應付延期承銷費
|
| | | | | | | | | | 14,490 | | | | | | — | | | | | | | | | | | | | | | | | | (14,490) | | | | |
|
D
|
| | | | | — | | |
信用額度-當期部分淨額
|
| | | | 149,035 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 149,035 | | |
租賃負債-當期部分淨額
|
| | | | 48,182 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 48,182 | | |
其他負債
|
| | | | 97 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 97 | | |
總負債
|
| | | | 376,315 | | | | | | 19,989 | | | | | | — | | | | | | (6,440) | | | | | | | | | | | | (27,872) | | | | | | | | | | | | 361,992 | | |
|
| | |
截至
09月30日 2020 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
截至
09月30日 2020 |
| ||||||||||||
(千)
|
| |
OpenDoor
(歷史) |
| |
社交
大寫 (歷史) |
| |
重新分類
調整 (注2) |
| |
轉換
個認股權證 |
| | | | | | | |
形式
調整 |
| | | | | | | |
形式
組合 |
| ||||||||||||||||||
臨時股權: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
可能贖回的A類普通股
|
| | | | — | | | | | | 389,686 | | | | | | — | | | | | | — | | | | | | | | | | | | (389,686) | | | | |
|
G
|
| | | | | — | | |
A系列可轉換優先股
|
| | | | 9,763 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (9,763) | | | | |
|
H
|
| | | | | — | | |
B系列可轉換優先股
|
| | | | 20,049 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (20,049) | | | | |
|
H
|
| | | | | — | | |
C系列可轉換優先股
|
| | | | 80,519 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (80,519) | | | | |
|
H
|
| | | | | — | | |
D系列可轉換優先股
|
| | | | 257,951 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (257,951) | | | | |
|
H
|
| | | | | — | | |
E系列可轉換優先股
|
| | | | 1,013,220 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (1,013,220) | | | | |
|
H
|
| | | | | — | | |
臨時股本總額
|
| | | | 1,381,502 | | | | | | 389,686 | | | | | | — | | | | | | — | | | | | | | | | | | | (1,771,188) | | | | | | | | | | | | — | | |
股東權益(虧損) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
優先股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
A類普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
B類普通股
|
| | | | — | | | | | | 1 | | | | | | — | | | | | | — | | | | | | | | | | | | (1) | | | | |
|
I
|
| | | | | — | | |
普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 6 | | | | |
|
C
|
| | | | | 61 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4 | | | | |
|
G
|
| | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1 | | | | |
|
I
|
| | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50 | | | | |
|
H
|
| | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | |
|
K
|
| | | | | — | | |
新增實收資本
|
| | | | 280,657 | | | | | | 11,342 | | | | | | — | | | | | | 6,440 | | | | |
|
A
|
| | | | | 600,044 | | | | |
|
C
|
| | | | | 2,639,862 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 389,682 | | | | |
|
G
|
| | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (493) | | | | |
|
J
|
| | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,381,452 | | | | |
|
H
|
| | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (29,138) | | | | |
|
E
|
| | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (124) | | | | |
|
K
|
| | | | | — | | |
累計其他綜合收益(虧損)
|
| | | | 144 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 144 | | |
累計虧損
|
| | | | (989,451) | | | | | | (6,342) | | | | | | — | | | | | | — | | | | | | | | | | | | 5,849 | | | | |
|
E
|
| | | | | (989,451) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 493 | | | | |
|
J
|
| | | | | — | | |
股東權益總額(虧損)
|
| | | | (708,650) | | | | | | 5,001 | | | | | | — | | | | | | 6,440 | | | | | | | | | | | | 2,347,825 | | | | | | | | | | | | 1,650,616 | | |
總負債、臨時權益和股東虧損
|
| | | | 1,049,167 | | | | | | 414,676 | | | | | | — | | | | | | — | | | | | | | | | | | | 548,765 | | | | | | | | | | | | 2,012,608 | | |
|
| | |
截至的9個月
2020年9月30日 |
| | | | | | | | | | | | | |
九人
個月截止 09月30日 2020 |
| ||||||||||||
(單位為千,每股數據除外)
|
| |
OpenDoor
(歷史) |
| |
社會資本
(歷史) |
| |
形式
調整 |
| | | | | | | |
形式
組合 |
| ||||||||||||
收入
|
| | | | 2,334,235 | | | | | | — | | | | | | — | | | | | | | | | | | | 2,334,235 | | |
收入成本
|
| | | | 2,152,803 | | | | | | — | | | | | | — | | | | | | | | | | | | 2,152,803 | | |
毛利
|
| | | | 181,432 | | | | | | — | | | | | | — | | | | | | | | | | | | 181,432 | | |
運營成本和費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
組建和運營成本
|
| | | | — | | | | | | (6,363) | | | | | | 5,849 | | | | |
|
AA
|
| | | | | (514) | | |
銷售、營銷和運營
|
| | | | (156,290) | | | | | | — | | | | | | — | | | | | | | | | | | | (156,290) | | |
一般和行政
|
| | | | (99,074) | | | | | | — | | | | | | — | | | | | | | | | | | | (99,074) | | |
技術與開發
|
| | | | (45,809) | | | | | | — | | | | | | — | | | | | | | | | | | | (45,809) | | |
總運營成本和費用
|
| | | | (301,173) | | | | | | (6,363) | | | | | | 5,849 | | | | | | | | | | | | (301,687) | | |
淨營業虧損
|
| | | | (119,741) | | | | | | (6,363) | | | | | | 5,849 | | | | | | | | | | | | (120,255) | | |
派生和擔保公允價值調整
|
| | | | (25,219) | | | | | | — | | | | | | 1,902 | | | | |
|
bb
|
| | | | | — | | |
| | | | | | | | | | | | | | | | | 23,317 | | | | |
|
抄送
|
| | | | | — | | |
利息支出
|
| | | | (57,393) | | | | | | — | | | | | | 7,837 | | | | |
|
DD
|
| | | | | (49,556) | | |
利息收入
|
| | | | — | | | | | | 42 | | | | | | (42) | | | | |
|
EE
|
| | | | | — | | |
其他收入,淨額
|
| | | | 3,619 | | | | | | — | | | | | | — | | | | | | | | | | | | 3,619 | | |
所得税前虧損
|
| | | | (198,734) | | | | | | (6,321) | | | | | | 38,863 | | | | | | | | | | | | (166,192) | | |
所得税費用
|
| | | | (234) | | | | | | — | | | | | | — | | | | |
|
FF
|
| | | | | (234) | | |
淨虧損
|
| | | | (198,968) | | | | | | (6,321) | | | | | | 38,863 | | | | | | | | | | | | (166,426) | | |
可歸因於非控股權益的淨收入減少
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
淨虧損
|
| | | | (198,968) | | | | | | (6,321) | | | | | | 38,863 | | | | | | | | | | | | (166,426) | | |
加權平均普通股流通股-基本
|
| | | | 53,110 | | | | | | 10,112 | | | | | | | | | | | | | | | | | | 544,411 | | |
加權平均普通股流通股-稀釋
|
| | | | 53,110 | | | | | | 10,112 | | | | | | | | | | | | | | | | | | 544,411 | | |
每股基本淨收益(虧損)
|
| | | $ | (3.75) | | | | | $ | (0.63) | | | | | | | | | | | | | | | | | $ | (0.31) | | |
稀釋後每股淨收益(虧損)
|
| | | $ | (3.75) | | | | | $ | (0.63) | | | | | | | | | | | | | | | | | $ | (0.31) | | |
| | |
截至的年度
2019年12月31日 |
| | | | | | | | | | | | | |
本年度
已結束 12月31日 2019 |
| ||||||||||||
(單位為千,每股數據除外)
|
| |
OpenDoor
(歷史) |
| |
社交
大寫 (歷史) |
| |
形式
調整 |
| | | | | | | |
形式
組合 |
| ||||||||||||
收入
|
| | | | 4,740,583 | | | | | | — | | | | | | — | | | | | | | | | | | | 4,740,583 | | |
收入成本
|
| | | | 4,439,333 | | | | | | — | | | | | | — | | | | | | | | | | | | 4,439,333 | | |
毛利
|
| | | | 301,250 | | | | | | — | | | | | | — | | | | | | | | | | | | 301,250 | | |
運營成本和費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
組建和運營成本
|
| | | | — | | | | | | (22) | | | | | | — | | | | | | | | | | | | (22) | | |
銷售、營銷和運營
|
| | | | (384,416) | | | | | | — | | | | | | — | | | | | | | | | | | | (384,416) | | |
一般和行政
|
| | | | (113,446) | | | | | | — | | | | | | — | | | | | | | | | | | | (113,446) | | |
技術與開發
|
| | | | (51,222) | | | | | | — | | | | | | — | | | | | | | | | | | | (51,222) | | |
總運營成本和費用
|
| | | | (549,084) | | | | | | (22) | | | | | | — | | | | | | | | | | | | (549,106) | | |
淨營業虧損
|
| | | | (247,834) | | | | | | (22) | | | | | | — | | | | | | | | | | | | (247,856) | | |
派生和擔保公允價值調整
|
| | | | 6,243 | | | | | | — | | | | | | (6,243) | | | | |
|
bb
|
| | | | | — | | |
利息支出
|
| | | | (109,728) | | | | | | — | | | | | | 4,123 | | | | |
|
DD
|
| | | | | (105,605) | | |
利息收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
其他收入,淨額
|
| | | | 12,401 | | | | | | — | | | | | | — | | | | | | | | | | | | 12,401 | | |
所得税前虧損
|
| | | | (338,918) | | | | | | (22) | | | | | | (2,120) | | | | | | | | | | | | (341,060) | | |
所得税費用
|
| | | | (252) | | | | | | — | | | | | | — | | | | |
|
FF
|
| | | | | (252) | | |
淨虧損
|
| | | | (339,170) | | | | | | (22) | | | | | | (2,120) | | | | | | | | | | | | (341,312) | | |
可歸因於非控股權益的淨收入減少
|
| | | | 1,847 | | | | | | — | | | | | | — | | | | | | | | | | | | 1,847 | | |
淨虧損
|
| | | | (341,017) | | | | | | (22) | | | | | | (2,120) | | | | | | | | | | | | (343,159) | | |
加權平均普通股流通股
庫存-基礎 |
| | | | 49,444 | | | | | | 1 | | | | | | | | | | | | | | | | | | 544,411 | | |
加權平均普通股流通股
庫存稀釋 |
| | | | 49,444 | | | | | | 1 | | | | | | | | | | | | | | | | | | 544,411 | | |
每股基本淨收益(虧損)
|
| | | $ | (6.90) | | | | | $ | (21,631) | | | | | | | | | | | | | | | | | $ | (0.63) | | |
稀釋後每股淨收益(虧損)
|
| | | $ | (7.06) | | | | | $ | (21,631) | | | | | | | | | | | | | | | | | $ | (0.63) | | |
(千)
|
| |
金額
|
| |||
與發行股票相關的成本
|
| | | | | | |
OpenDoor | | | | | | | |
以前資本化並支付的金額
|
| | | | 140 | | |
之前資本化且未支付的金額
|
| | | | 7,882 | | |
預計作為交易一部分的金額
|
| | | | 12,757 | | |
小計
|
| | | | 20,779 | | |
sch | | | | | | | |
以前發生和支付的金額
|
| | | | 459 | | |
以前發生但未支付的金額
|
| | | | 5,390 | | |
預計作為交易一部分的金額
|
| | | | 2,510 | | |
小計
|
| | | | 8,359 | | |
總計
|
| | | | 29,138 | | |
(單位為千,每股數據除外)
|
| |
截至的9個月
2020年9月30日 |
| |
截至的年度
2019年12月31日 |
| ||||||
預計淨虧損
|
| | | | (166,426) | | | | | | (343,159) | | |
加權平均普通股流通股(1)
|
| | | | 544,411 | | | | | | 544,411 | | |
普通股股東每股淨虧損(基本虧損和稀釋虧損)(1)(2)
|
| | | $ | (0.31) | | | | | $ | (0.63) | | |
| | |
前九個月
截至9月30日 |
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||||||||||||||||||||
作業説明書數據
|
| |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||||||||
收入:
|
| | | | 2,334,235 | | | | | | 3,484,929 | | | | | | 4,740,583 | | | | | | 1,838,066 | | | | | | 711,066 | | | | | | 338,742 | | | | | | 53,479 | | |
收入成本
|
| | | | 2,152,803 | | | | | | 3,257,640 | | | | | | 4,439,333 | | | | | | 1,704,638 | | | | | | 644,719 | | | | | | 321,934 | | | | | | 53,214 | | |
毛利
|
| | | | 181,432 | | | | | | 227,289 | | | | | | 301,250 | | | | | | 133,428 | | | | | | 66,347 | | | | | | 16,808 | | | | | | 265 | | |
運營費用
|
| | | | (301,173) | | | | | | (409,371) | | | | | | (549,084) | | | | | | (297,100) | | | | | | (127,989) | | | | | | (50,214) | | | | | | (10,951) | | |
淨營業虧損
|
| | | | (119,741) | | | | | | (182,082) | | | | | | (247,834) | | | | | | (163,672) | | | | | | (61,642) | | | | | | (33,406) | | | | | | (10,686) | | |
利息支出
|
| | | | (57,393) | | | | | | (81,114) | | | | | | (109,728) | | | | | | (60,456) | | | | | | (23,342) | | | | | | (10,792) | | | | | | (1,298) | | |
其他收入/(支出) - 淨值
|
| | | | (21,600) | | | | | | 16,088 | | | | | | 18,644 | | | | | | (15,424) | | | | | | 217 | | | | | | (2,094) | | | | | | (3,090) | | |
收益前虧損
税 |
| | | | (198,734) | | | | | | (247,108) | | | | | | (338,918) | | | | | | (239,552) | | | | | | (84,767) | | | | | | (46,292) | | | | | | (15,074) | | |
所得税費用
|
| | | | (234) | | | | | | (340) | | | | | | (252) | | | | | | (377) | | | | | | — | | | | | | — | | | | | | — | | |
淨虧損
|
| | | | (198,968) | | | | | | (247,448) | | | | | | (339,170) | | | | | | (239,929) | | | | | | (84,767) | | | | | | (46,292) | | | | | | (15,074) | | |
可歸因於非控股權益的淨收入減少
|
| | | | — | | | | | | 1,847 | | | | | | 1,847 | | | | | | 1,362 | | | | | | 62 | | | | | | — | | | | | | — | | |
可歸因於OpenDoor的淨虧損
Labs Inc. |
| | | | (198,968) | | | | | | (249,295) | | | | | | (341,017) | | | | | | (241,291) | | | | | | (84,829) | | | | | | (46,292) | | | | | | (15,074) | | |
加權平均流通股基本
|
| | | | 53,110 | | | | | | 48,786 | | | | | | 49,444 | | | | | | 48,570 | | | | | | 39,930 | | | | | | N/M(1) | | | | | | N/M(1) | | |
加權平均-稀釋後的流通股
|
| | | | 53,110 | | | | | | 48,786 | | | | | | 49,444 | | | | | | 48,570 | | | | | | 39,930 | | | | | | N/M(1) | | | | | | N/M(1) | | |
每股普通股基本淨虧損
|
| | | $ | (3.75) | | | | | $ | (5.11) | | | | | $ | (6.90) | | | | | $ | (5.12) | | | | | $ | (2.12) | | | | | | N/M(1) | | | | | | N/M(1) | | |
稀釋後每股普通股淨虧損
|
| | | $ | (3.75) | | | | | $ | (5.28) | | | | | $ | (7.06) | | | | | $ | (5.12) | | | | | $ | (2.12) | | | | | | N/M(1) | | | | | | N/M(1) | | |
淨現金提供人(使用於): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
經營活動
|
| | | $ | 1,037,354 | | | | | $ | (312,779) | | | | | $ | (272,050) | | | | | $ | (1,179,637) | | | | | $ | (218,553) | | | | | $ | (197,359) | | | | | $ | (78,538) | | |
投資活動
|
| | | | (50,820) | | | | | | (79,601) | | | | | | (95,078) | | | | | | (7,432) | | | | | | (29,942) | | | | | | (1,026) | | | | | | (412) | | |
融資活動
|
| | | | (1,027,797) | | | | | | 642,355 | | | | | | 646,179 | | | | | | 1,496,494 | | | | | | 161,177 | | | | | | 334,255 | | | | | | 119,712 | | |
| | |
09月30日
|
| |
12月31日
|
| ||||||||||||||||||||||||||||||||||||
資產負債表數據
|
| |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||||||||
總資產
|
| | | $ | 1,049,167 | | | | | | 不適用 | | | | | $ | 2,231,684 | | | | | $ | 1,842,295 | | | | | | 514,406 | | | | | | 423,249 | | | | | | 118,607 | | |
流動負債總額。
|
| | | | 179,001 | | | | | | 不適用 | | | | | | 1,126,382 | | | | | | 1,068,191 | | | | | | 224,755 | | | | | | 113,999 | | | | | | 23,614 | | |
總負債
|
| | | | 376,315 | | | | | | 不適用 | | | | | | 1,583,285 | | | | | | 1,191,797 | | | | | | 330,960 | | | | | | 164,368 | | | | | | 28,250 | | |
營運資金
|
| | | | 744,458 | | | | | | 不適用 | | | | | | 961,262 | | | | | | 739,980 | | | | | | 285,944 | | | | | | 307,395 | | | | | | 93,430 | | |
股東虧損總額
|
| | | | (708,650) | | | | | | 不適用 | | | | | | (733,103) | | | | | | (413,366) | | | | | | 320,786 | | | | | | 315,855 | | | | | | 107,050 | | |
臨時股本總額
|
| | | | 1,381,502 | | | | | | 不適用 | | | | | | 1,381,502 | | | | | | 1,063,864 | | | | | | (137,340) | | | | | | (56,974) | | | | | | (16,693) | | |
| | |
用於
截至9月30日的9個月 |
| |
用於
截至2010年12月31日的年度 |
| ||||||||||||||||||||||||
(整數)
|
| |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
市場數量(期末)
|
| | | | 21 | | | | | | 20 | | | | | | 21 | | | | | | 18 | | | | | | 6 | | |
| | |
截至9月30日的9個月
|
| |
截至2010年12月31日的年度
|
| ||||||||||||||||||||||||
(單位為千,不包括百分比)
|
| |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
毛利(GAAP)
|
| | | $ | 181,432 | | | | | $ | 227,289 | | | | | $ | 301,250 | | | | | $ | 133,428 | | | | | $ | 66,347 | | |
毛利
|
| | | | 7.8% | | | | | | 6.5% | | | | | | 6.4% | | | | | | 7.3% | | | | | | 9.3% | | |
調整: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
存貨減值-本期(1)
|
| | | | 252 | | | | | | 13,327 | | | | | | 10,363 | | | | | | 15,103 | | | | | | 2,343 | | |
存貨減值-前期(2)
|
| | | | (10,540) | | | | | | (14,551) | | | | | | (14,941) | | | | | | (2,419) | | | | | | (2,418) | | |
收入成本重組(3)
|
| | | | 1,902 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
調整後毛利
|
| | | | 173,046 | | | | | | 226,065 | | | | | | 296,672 | | | | | | 146,112 | | | | | | 66,272 | | |
調整後的毛利
|
| | | | 7.4% | | | | | | 6.5% | | | | | | 6.3% | | | | | | 7.9% | | | | | | 9.3% | | |
調整: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
直銷成本(4)
|
| | | | (67,685) | | | | | | (110,907) | | | | | | (149,221) | | | | | | (62,396) | | | | | | (25,879) | | |
銷售持有成本-本期(5)(6)
|
| | | | (15,276) | | | | | | (28,676) | | | | | | (42,837) | | | | | | (15,881) | | | | | | (7,215) | | |
銷售的持有成本-
前期(5)(7) |
| | | | (11,419) | | | | | | (12,652) | | | | | | (12,561) | | | | | | (3,192) | | | | | | (1,946) | | |
貢獻利潤
|
| | | | 78,666 | | | | | | 73,830 | | | | | | 92,053 | | | | | | 64,643 | | | | | | 31,232 | | |
貢獻保證金
|
| | | | 3.4% | | | | | | 2.1% | | | | | | 1.9% | | | | | | 3.5% | | | | | | 4.4% | | |
| | |
截至9月30日的9個月
|
| |
截至2010年12月31日的年度
|
| ||||||||||||||||||||||||
(單位為千,不包括百分比)
|
| |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
調整: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
房屋售出利息-本期(8)(9)
|
| | | | (16,779) | | | | | | (35,887) | | | | | | (51,388) | | | | | | (18,309) | | | | | | (5,962) | | |
房屋售出利息-前期(8)(10)
|
| | | | (10,477) | | | | | | (12,991) | | | | | | (13,179) | | | | | | (3,091) | | | | | | (1,488) | | |
繳費後利潤
利息 |
| | | | 51,410 | | | | | | 24,952 | | | | | | 27,486 | | | | | | 43,243 | | | | | | 23,782 | | |
扣除利息後的繳費保證金
|
| | | | 2.2% | | | | | | 0.7% | | | | | | 0.6% | | | | | | 2.4% | | | | | | 3.3% | | |
| | |
截至9月30日的9個月
|
| |
截至2010年12月31日的年度
|
| ||||||||||||||||||||||||
(單位為千,不包括百分比)
|
| |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
淨虧損(GAAP)
|
| | | $ | (198,968) | | | | | $ | (247,448) | | | | | $ | (339,170) | | | | | $ | (239,929) | | | | | $ | (84,767) | | |
調整: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
股票薪酬
|
| | | | 9,162 | | | | | | 9,990 | | | | | | 13,196 | | | | | | 14,966 | | | | | | 3,761 | | |
派生和擔保公允價值調整(1)
|
| | | | 25,219 | | | | | | (6,644) | | | | | | (6,243) | | | | | | 18,022 | | | | | | 32 | | |
無形資產攤銷費用(2)
|
| | | | 3,134 | | | | | | 1,888 | | | | | | 2,945 | | | | | | 613 | | | | | | — | | |
存貨減值-本期(3)
|
| | | | 252 | | | | | | 13,327 | | | | | | 10,363 | | | | | | 15,103 | | | | | | 2,343 | | |
存貨減值-前期(4)
|
| | | | (10,540) | | | | | | (14,551) | | | | | | (14,941) | | | | | | (2,419) | | | | | | (2,418) | | |
重組(5)
|
| | | | 30,541 | | | | | | 2,183 | | | | | | 3,428 | | | | | | — | | | | | | — | | |
可轉換票據PIK利息、攤銷和衍生公允價值調整(6)
|
| | | | 7,824 | | | | | | 1,596 | | | | | | 4,102 | | | | | | 478 | | | | | | 16 | | |
其他(7)
|
| | | | (367) | | | | | | (556) | | | | | | (498) | | | | | | 1,271 | | | | | | 425 | | |
調整後淨虧損
|
| | | | (133,743) | | | | | | (240,215) | | | | | | (326,818) | | | | | | (191,895) | | | | | | (80,608) | | |
調整: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
折舊攤銷,
不包括無形資產攤銷 費用 |
| | | | 17,011 | | | | | | 10,449 | | | | | | 15,043 | | | | | | 4,572 | | | | | | 1,160 | | |
房地產融資(8)
|
| | | | 32,010 | | | | | | 63,836 | | | | | | 84,314 | | | | | | 47,725 | | | | | | 15,988 | | |
其他利息支出(9)
|
| | | | 17,559 | | | | | | 15,682 | | | | | | 21,312 | | | | | | 12,253 | | | | | | 7,338 | | |
利息收入(10)
|
| | | | (4,007) | | | | | | (9,023) | | | | | | (11,999) | | | | | | (3,869) | | | | | | (674) | | |
所得税費用
|
| | | | 234 | | | | | | 340 | | | | | | 252 | | | | | | 377 | | | | | | 0 | | |
調整後的EBITDA
|
| | | | (70,936) | | | | | | (158,931) | | | | | | (217,896) | | | | | | (130,837) | | | | | | (56,796) | | |
調整後的EBITDA利潤率
|
| | | | (3.0)% | | | | | | (4.6)% | | | | | | (4.6)% | | | | | | (7.1)% | | | | | | (8.0)% | | |
| | |
截至9月30日的9個月
|
| |
更改
|
| |||||||||||||||
(單位為千,不包括百分比)
|
| |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| |||||||||
收入
|
| | | $ | 2,334,235 | | | | | $ | 3,484,929 | | | | | $ | (1,150,694) | | | |
(33)%
|
|
收入成本
|
| | | | 2,152,803 | | | | | | 3,257,640 | | | | | | (1,104,837) | | | |
(34)%
|
|
毛利
|
| | | | 181,432 | | | | | | 227,289 | | | | | | (45,857) | | | |
(20)%
|
|
運營費用: | | | | | | | | | | | | | | | | | | | | | | |
銷售、營銷和運營
|
| | | | 156,290 | | | | | | 291,375 | | | | | | (135,085) | | | |
(46)%
|
|
一般和行政
|
| | | | 99,074 | | | | | | 80,781 | | | | | | 18,293 | | | |
23%
|
|
技術與開發
|
| | | | 45,809 | | | | | | 37,215 | | | | | | 8,594 | | | |
23%
|
|
總運營費用
|
| | | | 301,173 | | | | | | 409,371 | | | | | | (108,198) | | | |
(26)%
|
|
淨營業虧損
|
| | | | (119,741) | | | | | | (182,082) | | | | | | 62,341 | | | |
(34)%
|
|
派生和擔保公允價值調整
|
| | | | (25,219) | | | | | | 6,644 | | | | | | (31,863) | | | |
(480)%
|
|
利息支出
|
| | | | (57,393) | | | | | | (81,114) | | | | | | 23,721 | | | |
(29)%
|
|
其他收入-淨額
|
| | | | 3,619 | | | | | | 9,444 | | | | | | (5,825) | | | |
(62)%
|
|
所得税前虧損
|
| | | | (198,734) | | | | | | (247,108) | | | | | | 48,374 | | | |
(20)%
|
|
所得税費用
|
| | | | (234) | | | | | | (340) | | | | | | 106 | | | |
(31)%
|
|
淨虧損
|
| | | | (198,968) | | | | | | (247,448) | | | | | | 48,480 | | | |
(20)%
|
|
可歸因於非控股權益的淨收入減少
|
| | | | — | | | | | | 1,847 | | | | | | (1,847) | | | |
(100)%
|
|
OpenDoor Labs Inc.的淨虧損
|
| | | $ | (198,968) | | | | | $ | (249,295) | | | | | $ | 50,327 | | | |
(20)%
|
|
| | |
截至2010年12月31日的年度
|
| |
更改
|
| |||||||||||||||
(單位為千,不包括百分比)
|
| |
2019
|
| |
2018
|
| |
$
|
| |
%
|
| |||||||||
收入
|
| | | $ | 4,740,583 | | | | | $ | 1,838,066 | | | | | $ | 2,902,517 | | | |
158%
|
|
收入成本
|
| | | | 4,439,333 | | | | | | 1,704,638 | | | | | | 2,734,695 | | | |
160%
|
|
毛利
|
| | | | 301,250 | | | | | | 133,428 | | | | | | 167,822 | | | |
126%
|
|
運營費用: | | | | | | | | | | | | | | | | | | | | | | |
銷售、營銷和運營
|
| | | | 384,416 | | | | | | 196,292 | | | | | | 188,124 | | | |
96%
|
|
一般和行政
|
| | | | 113,446 | | | | | | 72,350 | | | | | | 41,096 | | | |
57%
|
|
技術與開發
|
| | | | 51,222 | | | | | | 28,458 | | | | | | 22,764 | | | |
80%
|
|
總運營費用
|
| | | | 549,084 | | | | | | 297,100 | | | | | | 251,984 | | | |
85%
|
|
淨營業虧損
|
| | | | (247,834) | | | | | | (163,672) | | | | | | (84,162) | | | |
(51)%
|
|
保證公允價值調整
|
| | | | 6,243 | | | | | | (18,022) | | | | | | 24,265 | | | |
135%
|
|
利息支出
|
| | | | (109,728) | | | | | | (60,456) | | | | | | (49,272) | | | |
82%
|
|
其他收入-淨額
|
| | | | 12,401 | | | | | | 2,598 | | | | | | 9,803 | | | |
377%
|
|
所得税前虧損
|
| | | | (338,918) | | | | | | (239,552) | | | | | | (99,366) | | | |
(41)%
|
|
所得税費用
|
| | | | (252) | | | | | | (377) | | | | | | 125 | | | |
(33)%
|
|
淨虧損
|
| | | | (339,170) | | | | | | (239,929) | | | | | | (99,241) | | | |
(41)%
|
|
可歸因於非控股權益的淨收入減少
|
| | | | 1,847 | | | | | | 1,362 | | | | | | 485 | | | |
36%
|
|
OpenDoor Labs Inc.的淨虧損
|
| | | $ | (341,017) | | | | | $ | (241,291) | | | | | $ | (99,726) | | | |
(41)%
|
|
| | |
截至2010年12月31日的年度
|
| |
更改
|
| |||||||||||||||
(單位為千,不包括百分比)
|
| |
2019
|
| |
2018
|
| |
$
|
| |
%
|
| |||||||||
收入
|
| | | $ | 1,838,066 | | | | | $ | 711,066 | | | | | $ | 1,127,000 | | | |
158%
|
|
收入成本
|
| | | | 1,704,638 | | | | | | 644,719 | | | | | | 1,059,919 | | | |
164%
|
|
毛利
|
| | | | 133,428 | | | | | | 66,347 | | | | | | 67,081 | | | |
101%
|
|
運營費用: | | | | | | | | | | | | | | | | | | | | | | |
銷售、營銷和運營
|
| | | | 196,292 | | | | | | 74,938 | | | | | | 121,354 | | | |
162%
|
|
一般和行政
|
| | | | 72,350 | | | | | | 36,928 | | | | | | 35,422 | | | |
96%
|
|
技術與開發
|
| | | | 28,458 | | | | | | 16,123 | | | | | | 12,335 | | | |
77%
|
|
總運營費用
|
| | | | 297,100 | | | | | | 127,989 | | | | | | 169,111 | | | |
132%
|
|
淨營業虧損
|
| | | | (163,672) | | | | | | (61,642) | | | | | | (102,030) | | | |
(166)%
|
|
保證公允價值調整
|
| | | | (18,022) | | | | | | (32) | | | | | | (17,990) | | | |
(56,219)%
|
|
利息支出
|
| | | | (60,456) | | | | | | (23,342) | | | | | | (37,114) | | | |
159%
|
|
其他收入-淨額
|
| | | | 2,598 | | | | | | 249 | | | | | | 2,349 | | | |
943%
|
|
所得税前虧損
|
| | | | (239,552) | | | | | | (84,767) | | | | | | (154,785) | | | |
(183)%
|
|
所得税費用
|
| | | | (377) | | | | | | — | | | | | | (377) | | | |
100%
|
|
淨虧損
|
| | | | (239,929) | | | | | | (84,767) | | | | | | (155,162) | | | |
(183)%
|
|
可歸因於非控股權益的淨收入減少
|
| | | | 1,362 | | | | | | 62 | | | | | | 1,300 | | | |
2,097%
|
|
OpenDoor Labs Inc.的淨虧損
|
| | | $ | (241,291) | | | | | $ | (84,829) | | | | | $ | (156,462) | | | |
(184)%
|
|
截至2020年9月30日
(千美元) |
| |
借用
容量 |
| |
出色的
金額 |
| |
加權-
平均 利息 費率 |
| |
結束
旋轉 期間 |
| |
最終
到期 日期 |
| |||||||||
循環設施2018-1
|
| | | $ | 250,000 | | | | | $ | 962 | | | | | | 4.32% | | | |
2021年2月10日
|
| |
2021年5月10日
|
|
循環設施2018-2
|
| | | | 750,000 | | | | | | 1,373 | | | | | | 4.44% | | | |
2022年9月23日
|
| |
2022年12月23日
|
|
循環設施2018-3
|
| | | | 100,000 | | | | | | 11,558 | | | | | | 4.36% | | | |
2023年6月1日
|
| |
2023年6月1日
|
|
旋轉設施2019-1
|
| | | | 300,000 | | | | | | 10,909 | | | | | | 3.76% | | | |
2022年3月4日
|
| |
2022年3月4日
|
|
旋轉設施2019-2
|
| | | | 1,030,000 | | | | | | 72,808 | | | | | | 3.30% | | | |
2021年7月8日
|
| |
2022年7月7日
|
|
旋轉設施2019-3
|
| | | | 475,000 | | | | | | 11,001 | | | | | | 3.92% | | | |
2022年8月22日
|
| |
2023年8月21日
|
|
合計
|
| | |
$
|
2,905,000
|
| | | |
$
|
108,611
|
| | | | | | | | | | | | | |
截至2020年9月30日
(千美元) |
| |
借用
容量 |
| |
出色的
金額 |
| |
利息
費率 |
| |
結束
抽籤 期間 |
| |
最終
到期 日期 |
| |||||||||
定期債務工具2016-M1
|
| | | $ | 149,000 | | | | | $ | 40,000 | | | | | | 10.00% | | | |
2022年10月31日
|
| |
2024年4月30日
|
|
定期債務工具2019-M1
|
| | | | 54,000 | | | | | | 15,000 | | | | | | 15.00% | | | |
2023年8月15日
|
| |
2025年2月15日
|
|
定期債務工具2020-M1
|
| | | | 300,000 | | | | | | 100,000 | | | | | | 10.00% | | | |
2023年1月23日
|
| |
2026年1月23日
|
|
合計 | | | | $ | 503,000 | | | | | $ | 155,000 | | | | | | | | | | | | | | |
| | |
發行成本
|
| | | | (5,965) | | | | | | | | | | | | | | | |||
| | |
賬面價值
|
| | | $ | 149,035 | | | | | | | | | | | | | | |
| | |
截至9月30日的9個月
|
| |
截至2010年12月31日的年度
|
| ||||||||||||||||||||||||
(千)
|
| |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
經營活動提供(使用)的淨現金
|
| | | $ | 1,037,354 | | | | | $ | (312,779) | | | | | $ | (272,050) | | | | | $ | (1,179,637) | | | | | $ | (218,553) | | |
投資活動使用的淨現金
|
| | | $ | (50,820) | | | | | $ | (79,601) | | | | | $ | (95,078) | | | | | $ | (7,432) | | | | | $ | (29,942) | | |
融資活動提供(用於)的淨現金
|
| | | $ | (1,027,797) | | | | | $ | 642,355 | | | | | $ | 646,179 | | | | | $ | 1,496,494 | | | | | $ | 161,177 | | |
現金及現金等價物淨增(減)
|
| | | $ | (41,263) | | | | | $ | 249,975 | | | | | $ | 279,051 | | | | | $ | 309,425 | | | | | $ | (87,318) | | |
| | |
按年付款
|
| |||||||||||||||||||||||||||
(千)
|
| |
合計
|
| |
少於
1年 |
| |
1個 - 3年
|
| |
3個 - 5年
|
| |
超過
5年 |
| |||||||||||||||
高級循環信貸安排(1)
|
| | | $ | 1,086,618 | | | | | $ | 1,086,618 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
夾層定期債務融資(2)
|
| | | | 345,902 | | | | | | 25,750 | | | | | | 51,500 | | | | | | 206,449 | | | | | | 62,203 | | |
可轉換票據(3)
|
| | | | 304,753 | | | | | | — | | | | | | — | | | | | | — | | | | | | 304,753 | | |
抵押融資(4)
|
| | | | 2,025 | | | | | | 2,025 | | | | | | — | | | | | | — | | | | | | — | | |
運營租賃(5)
|
| | | | 72,531 | | | | | | 17,384 | | | | | | 29,512 | | | | | | 24,803 | | | | | | 832 | | |
其他租賃承諾額(6)
|
| | | | 67,292 | | | | | | 2,901 | | | | | | 17,100 | | | | | | 13,427 | | | | | | 33,864 | | |
採購承諾(7)
|
| | | | 616,100 | | | | | | 616,100 | | | | | | — | | | | | | — | | | | | | — | | |
合計
|
| | | $ | 2,495,221 | | | | | $ | 1,750,778 | | | | | $ | 98,112 | | | | | $ | 244,679 | | | | | $ | 401,652 | | |
名稱
|
| |
年齡
|
| |
職位
|
| |||
高管: | | | | |||||||
Eric Wu | | | | | 38 | | | |
董事長、聯合創始人兼首席執行官
|
|
Carrie Wheeler | | | | | 49 | | | | 首席財務官 | |
Andrew Low AhKee | | | | | 40 | | | | 總裁 | |
Ian Wong | | | | | 34 | | | | 首席技術官 | |
湯姆·威勒爾 | | | | | 42 | | | | 首席產品官 | |
丹尼爾·莫里洛 | | | | | 47 | | | | 首席投資官 | |
伊麗莎白·史蒂文斯 | | | | | 42 | | | | 法務負責人 | |
非員工董事: | | | | |||||||
亞當·貝恩 | | | | | 47 | | | | 導演 | |
Cipora Herman | | | | | 47 | | | | 導演 | |
喬納森·傑菲 | | | | | 61 | | | | 導演 | |
Pueo Keffer | | | | | 39 | | | | 導演 | |
Jason Kilar | | | | | 49 | | | | 導演 | |
格倫·所羅門 | | | | | 51 | | | | 導演 | |
薪酬要素
|
| |
薪酬目的
|
|
基本工資 | | |
認清工作職責,吸引和留住優秀人才
|
|
長期股權薪酬 | | |
通過協調員工和股東的利益,促進員工所有權文化和股東價值最大化
|
|
被任命為首席執行官
|
| |
2020年年度基本工資
|
| |||
Eric Wu
|
| | | $ | 325,000(1) | | |
嘉莉·惠勒
|
| | | $ | 350,000(2) | | |
Gautam Gupta
|
| | | $ | 350,000 | | |
朱莉·託達羅
|
| | | $ | 350,000 | | |
湯姆·威勒爾
|
| | | $ | 350,000 | | |
伊麗莎白·史蒂文斯
|
| | | $ | 300,000 | | |
被任命為首席執行官
|
| |
2020年批准的RSU(#)(1)
|
| |||
Eric Wu
|
| | | | 17,093,009(1) | | |
嘉莉·惠勒
|
| | | | 4,433,699(2) | | |
Gautam Gupta
|
| | | | — | | |
朱莉·託達羅
|
| | | | — | | |
湯姆·威勒爾
|
| | | | — | | |
伊麗莎白·史蒂文斯
|
| | | | — | | |
姓名和主要職務
|
| |
年
|
| |
工資
($) |
| |
獎金
($)(1) |
| |
庫存
獎項 ($)(2) |
| |
選項
獎項 ($)(2) |
| |
所有其他
薪酬 ($) |
| |
合計
($) |
| |||||||||||||||||||||
Eric Wu
|
| | | | 2020 | | | | | | 108,334 | | | | | | — | | | | | | 370,051,408(3) | | | | | | — | | | | | | — | | | | | | 370,159,742 | | |
首席執行官
|
| | | | 2019 | | | | | | 275,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 275,000 | | |
嘉莉·惠勒
|
| | | | 2020 | | | | | | 114,722 | | | | | | 100,000 | | | | | | 50,060,723(4) | | | | | | — | | | | | | — | | | | | | 50,275,445 | | |
首席財務官
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gautam Gupta
|
| | | | 2020 | | | | | | 231,625 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 231,625 | | |
前首席財務官
|
| | | | 2019 | | | | | | 337,500 | | | | | | 275,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 612,500 | | |
朱莉·託達羅
|
| | | | 2020 | | | | | | 350,000 | | | | | | 75,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 425,000 | | |
家庭和服務總裁
|
| | | | 2019 | | | | | | 87,500 | | | | | | 75,000 | | | | | | 5,980,857 | | | | | | 1,970,949 | | | | | | 234,667 | | | | | | 8,348,973 | | |
湯姆·威勒爾
|
| | | | 2020 | | | | | | 350,000 | | | | | | 95,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 445,000 | | |
首席產品官
|
| | | | 2019 | | | | | | 118,490 | | | | | | 95,000 | | | | | | 5,418,620 | | | | | | 1,331,280 | | | | | | — | | | | | | 6,963,390 | | |
伊麗莎白·史蒂文斯
|
| | | | 2020 | | | | | | 300,000 | | | | | | 75,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 375,000 | | |
法務負責人
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
名稱
|
| |
授予日期
|
| |
股票獎勵:
股份數量 個庫存或單位(#) |
| |
授予日期交易會
價值型股票 獎項($)(1) |
| |||||||||
Eric Wu
|
| | | | 02/06/2020 | | | | | | 1,193,020 | | | | | | 5,811,902 | | |
| | | | | 09/03/2020 | | | | | | 1,014,215 | | | | | | 10,063,511 | | |
| | | | | 12/17/2020 | | | | | | 14,885,774 | | | | | | 354,175,995(2) | | |
嘉莉·惠勒
|
| | | | 02/06/2020 | | | | | | 50,160 | | | | | | 244,359 | | |
| | | | | 09/03/2020 | | | | | | 3,493,892 | | | | | | 34,668,000 | | |
| | | | | 09/03/2020 | | | | | | 485,262 | | | | | | 3,243,247(3) | | |
| | | | | 12/17/2020 | | | | | | 404,385 | | | | | | 11,905,117 | | |
| | | | | | | | |
期權獎勵
|
| |
股票獎勵
|
| ||||||||||||||||||||||||||||||
名稱
|
| |
授予日期
|
| |
數量
證券 底層 未鍛鍊 選項 (#) 可鍛鍊 |
| |
數量
證券 底層 未鍛鍊 選項 (#) 不可行使 |
| |
選項
練習 價格 ($) |
| |
選項
過期 日期 |
| |
數量
個共享或 庫存單位 具有 未授予 (#) |
| |
市值
股份或單位 庫存 尚未授予 ($)(1) |
| |||||||||||||||||||||
Eric Wu
|
| | | | 02/06/2020(2) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,193,020 | | | | | | 27,117,345 | | |
| | | | | 09/03/2020(2) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,014,215 | | | | | | 23,053,107 | | |
| | | | | 12/17/2020(3) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,885,774 | | | | | | 338,353,643 | | |
嘉莉·惠勒
|
| | | | 02/06/2020(4) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 50,160 | | | | | | 1,140,137 | | |
| | | | | 09/03/2020(5) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,493,892 | | | | | | 79,416,165 | | |
| | | | | 09/03/2020(6) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 485,262 | | | | | | 11,030,005 | | |
| | | | | 12/17/2020(7) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 404,385 | | | | | | 9,191,671 | | |
Gautam Gupta
|
| | | | 09/29/2017(8) | | | | | | 2,069,026(9) | | | | | | — | | | | | | 1.02 | | | | | | 09/28/2027 | | | | | | — | | | | | | — | | |
朱莉·託達羅
|
| | | | 12/18/2019(8) | | | | | | 23,307 | | | | | | 69,921 | | | | | | 4.30 | | | | | | 12/17/2029 | | | | | | — | | | | | | — | | |
| | | | | 12/18/2019(8) | | | | | | 253,559 | | | | | | 602,473 | | | | | | 4.30 | | | | | | 12/17/2029 | | | | | | — | | | | | | — | | |
| | | | | 11/03/2019(10) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 28,847 | | | | | | 655,692 | | |
| | | | | 12/18/2019(11) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,365,143 | | | | | | 31,029,700 | | |
湯姆·威勒爾
|
| | | | 11/03/2019(8) | | | | | | 23,307 | | | | | | 69,921 | | | | | | 4.30 | | | | | | 11/02/2029 | | | | | | — | | | | | | — | | |
| | | | | 11/03/2019(8) | | | | | | 192,364 | | | | | | 361,423 | | | | | | 4.30 | | | | | | 11/02/2029 | | | | | | — | | | | | | — | | |
| | | | | 11/03/2019(11) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,262,946 | | | | | | 28,706,763 | | |
伊麗莎白·史蒂文斯
|
| | | | 06/12/2017(8) | | | | | | 85,678 | | | | | | 10,784 | | | | | | 1.02 | | | | | | 06/11/2027 | | | | | | — | | | | | | — | | |
| | | | | 09/29/2017(8) | | | | | | 1 | | | | | | — | | | | | | 1.02 | | | | | | 09/28/2027 | | | | | | — | | | | | | — | | |
| | | | | 09/29/2017(8) | | | | | | 113,226 | | | | | | — | | | | | | 1.02 | | | | | | 09/28/2027 | | | | | | — | | | | | | — | | |
| | | | | 03/13/2018(8) | | | | | | 60,657 | | | | | | 20,219 | | | | | | 1.43 | | | | | | 03/12/2028 | | | | | | — | | | | | | — | | |
| | | | | 03/21/2019(11) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 242,631 | | | | | | 5,515,003 | | |
| | | | | 11/03/2019(2) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 242,874 | | | | | | 5,520,526 | | |
被任命為高管
警官 |
| |
終止場景
|
| |
嚴重
($) |
| |
值
加速 選項($)(1) |
| |
值
加速 RSU($)(1) |
| |
總計($)(1)
|
| ||||||||||||
Eric Wu
|
| | 無故解僱或有正當理由辭職 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | 控制變更(2) | | | | | — | | | | | | — | | | | | | 68,934,887 | | | | | | 68,934,887 | | |
| | | 控制權變更後無故終止或以正當理由辭職(2) | | | | | — | | | | | | — | | | | | | 106,562,725 | | | | | | 106,562,725 | | |
嘉莉·惠勒
|
| | 無故解僱或有正當理由辭職 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | 控制變更(2) | | | | | — | | | | | | — | | | | | | 12,170,142 | | | | | | 12,170,142 | | |
| | | 控制權變更後無故終止或以正當理由辭職(2) | | | | | — | | | | | | — | | | | | | 100,777,978 | | | | | | 100,777,978 | | |
Gautam Gupta(3)
|
| | 無故解僱或有正當理由辭職 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | 控制變更 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | 控制權變更後,無故終止或以正當理由辭職 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
朱莉·託達羅
|
| | 無故解僱或有正當理由辭職 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | 控制變更 | | | | | — | | | | | | — | | | | | | 8,413,117 | | | | | | 8,413,117 | | |
| | | 控制權變更後,無故終止或以正當理由辭職 | | | | | — | | | | | | 6,195,779 | | | | | | 15,842,696 | | | | | | 22,038,475 | | |
湯姆·威勒爾
|
| | 無故解僱或有正當理由辭職 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | 控制變更 | | | | | — | | | | | | — | | | | | | 8,970,863 | | | | | | 8,970,863 | | |
| | | 控制權變更後,無故終止或以正當理由辭職 | | | | | — | | | | | | 3,974,835 | | | | | | 14,353,381 | | | | | | 18,328,216 | | |
伊麗莎白·史蒂文斯
|
| | 無故解僱或有正當理由辭職 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | 控制變更 | | | | | — | | | | | | — | | | | | | 5,516,729 | | | | | | 5,516,729 | | |
| | | 控制權變更後,無故終止或以正當理由辭職 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
名稱
|
| |
賺取的費用或
現金支付($) |
| |
股票獎勵
($)(1) |
| |
合計
($) |
| |||||||||
亞當·貝恩
|
| | | | — | | | | | | — | | | | | | — | | |
傑夫·克羅
|
| | | | — | | | | | | — | | | | | | — | | |
Cipora Herman
|
| | | | — | | | | | | — | | | | | | — | | |
傑夫·豪森博爾德
|
| | | | — | | | | | | — | | | | | | — | | |
喬納森·賈菲
|
| | | | — | | | | | | — | | | | | | — | | |
Pueo Keffer
|
| | | | — | | | | | | — | | | | | | — | | |
傑森·基拉爾
|
| | | | — | | | | | | 492,595 | | | | | | 492,595 | | |
格倫·所羅門
|
| | | | — | | | | | | — | | | | | | — | | |
大衞·維登
|
| | | | — | | | | | | — | | | | | | — | | |
名稱
|
| |
未完成的RSU
截至2020年12月31日(#) |
| |||
亞當·貝恩
|
| | | | — | | |
傑夫·克羅
|
| | | | — | | |
Cipora Herman
|
| | | | — | | |
傑夫·豪森博爾德
|
| | | | — | | |
喬納森·賈菲
|
| | | | — | | |
Pueo Keffer
|
| | | | — | | |
傑森·基拉爾
|
| | | | 101,114 | | |
格倫·所羅門
|
| | | | — | | |
大衞·維登
|
| | | | — | | |
受益人姓名和地址(1)
|
| |
數量
個共享 |
| |
%的
所有權 在此之前 提供服務 |
| |
%的
所有權 跟隨 此產品 |
| ||||||
5%的持有者 | | | | | | | | | | | | | | | | |
SVF埃克斯卡利伯(開曼)有限公司(2)
|
| | | | 73,620,282 | | | | | | 13.5% | | | | | |
Khosla Ventures附屬實體(3)
|
| | | | 46,120,934 | | | | | | 8.5% | | | | | |
AI LiquidRE LLC(4)
|
| | | | 34,639,442 | | | | | | 6.4% | | | | | |
GGV Capital附屬實體(5)
|
| | | | 27,422,875 | | | | | | 5.0% | | | | | |
董事和高管 | | | | | | | | | | | | | | | | |
Eric Wu
|
| | | | 32,407,840 | | | | | | 6.0% | | | | | |
Carrie Wheeler
|
| | | | 150,000 | | | | | | * | | | | | |
Ian Wong
|
| | | | 6,417,294 | | | | | | 1.2% | | | | | |
湯姆·威勒爾(6)
|
| | | | 242,631 | | | | | | * | | | | | |
Andrew Low AhKee
|
| | | | — | | | | | | — | | | | | |
伊麗莎白·史蒂文斯(7)
|
| | | | 302,949 | | | | | | * | | | | | |
丹尼爾·莫里洛
|
| | | | — | | | | | | — | | | | | |
亞當·貝恩
|
| | | | 250,610 | | | | | | * | | | | ||
Cipora Herman
|
| | | | 100,000 | | | | | | * | | | | | |
Pueo Keffer
|
| | | | — | | | | | | — | | | | | |
格倫·所羅門(8)
|
| | | | — | | | | | | — | | | | | |
Jason Kilar
|
| | | | — | | | | | | — | | | | | |
喬納森·傑菲
|
| | | | — | | | | | | — | | | | | |
全體董事和高管(13人)
|
| | | | 39,871,324 | | | | | | 7.3% | | | | | |
名稱
|
| |
股份
系列E 首選 庫存 |
| |
總購買量
價格 |
| ||||||
AI LiquidRE LLC(1)
|
| | | | 5,220,296 | | | | | $ | 49,999,995.09 | | |
Khosla Ventures IV,LP及其附屬公司(2)
|
| | | | 10,440 | | | | | $ | 99,994.33 | | |
GGV Capital Select L.P.(3)
|
| | | | 1,044,059 | | | | | $ | 9,999,997.11 | | |
SVF埃克斯卡利伯(開曼)有限公司(4)
|
| | | | 41,762,372 | | | | | $ | 399,999,999.03 | | |
LV OpenDoor JV,LLC(5)
|
| | | | 5,220,296 | | | | | $ | 49,999,995.09 | | |
Norwest Venture Partners XIV,LP(6)
|
| | | | 2,610,148 | | | | | $ | 24,999,997.55 | | |
合計
|
| | | | 55,867,611 | | | | | $ | 535,099,978.20 | | |
名稱
|
| |
股份
E-2系列 首選 庫存 |
| |
總購買量
價格 |
| ||||||
AI LiquidRE LLC(1)
|
| | | | 1,623,213 | | | | | $ | 21,635,481.44 | | |
Khosla Ventures IV,LP及其附屬公司(2)
|
| | | | 37,512 | | | | | $ | 499,989.96 | | |
GGV Capital Select L.P.(3)
|
| | | | 75,025 | | | | | $ | 999,993.22 | | |
SVF埃克斯卡利伯(開曼)有限公司(4)
|
| | | | 3,751,275 | | | | | $ | 49,999,994.22 | | |
LV OpenDoor JV,LLC(5)
|
| | | | 300,102 | | | | | $ | 3,999,999.54 | | |
Norwest Venture Partners XIV,LP(6)
|
| | | | 150,051 | | | | | $ | 1,999,999.77 | | |
合計
|
| | | | 5,937,178 | | | | | $ | 79,135,458.15 | | |
| | |
A類普通股公允市值
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
贖回日期
(保證書到期期限) |
| |
≤10.00
|
| |
11.00
|
| |
12.00
|
| |
13.00
|
| |
14.00
|
| |
15.00
|
| |
16.00
|
| |
17.00
|
| |
≥18.00
|
| |||||||||||||||||||||||||||
60個月
|
| | | | 0.261 | | | | | | 0.281 | | | | | | 0.297 | | | | | | 0.311 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
57個月
|
| | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.310 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
54個月
|
| | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.361 | | |
51個月
|
| | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.320 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.361 | | |
48個月
|
| | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.361 | | |
45個月
|
| | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.330 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.361 | | |
42個月
|
| | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.361 | | |
39個月
|
| | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.290 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.340 | | | | | | 0.354 | | | | | | 0.361 | | |
36個月
|
| | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.361 | | |
33個月
|
| | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.280 | | | | | | 0.301 | | | | | | 0.320 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.361 | | |
30個月
|
| | | | 0.196 | | | | | | 0.224 | | | | | | 0.250 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.361 | | |
27個月
|
| | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.350 | | | | | | 0.361 | | |
24個月
|
| | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.260 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.361 | | |
21個月
|
| | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.361 | | |
18個月
|
| | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.361 | | |
15個月
|
| | | | 0.130 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.230 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.361 | | |
12個月
|
| | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.250 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.361 | | |
9個月
|
| | | | 0.090 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.361 | | |
6個月
|
| | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.361 | | |
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 | | |
承銷商
|
| |
數量
個共享 |
| |||
花旗全球市場公司(Citigroup Global Markets Inc.)
|
| | | | | | |
高盛有限責任公司
|
| | | | | | |
合計
|
| | | | | |
| | |
由OpenDoor Technologies Inc.支付
|
| |||||||||
| | |
不鍛鍊
|
| |
全面鍛鍊
|
| ||||||
每股
|
| | | $ | | | | | $ | | | ||
合計
|
| | | $ | | | | | $ | | | |
| | |
第
頁
|
| |||
截至2020年9月30日和2019年12月31日的未經審計簡明財務報表,以及
截至2020年9月30日的9個月 |
| | |||||
簡明合併資產負債表(未經審計)
|
| | | | F-2 | | |
簡明合併經營報表(未經審計)
|
| | | | F-3 | | |
股東權益(虧損)簡明合併變動表(未經審計)
|
| | | | F-4 | | |
現金流量表簡明合併報表(未經審計)
|
| | | | F-5 | | |
未經審計的簡明合併財務報表附註
|
| | | | F-6 | | |
截至2019年12月31日和2019年10月18日(開始)至2019年12月31日的財務報表(已審計)
|
| | |||||
獨立註冊會計師事務所報告
|
| | | | F-19 | | |
資產負債表
|
| | | | F-20 | | |
操作説明書
|
| | | | F-21 | | |
股東赤字變動報表
|
| | | | F-22 | | |
現金流量表
|
| | | | F-23 | | |
財務報表附註
|
| | | | F-24 | | |
| | |
09月30日
2020 |
| |
12月31日
2019 |
| ||||||
| | |
(未審核)
|
| | | | | | | |||
資產 | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | |
現金
|
| | | $ | 250,461 | | | | | $ | — | | |
預付費用
|
| | | | 383,761 | | | | | | — | | |
流動資產總額
|
| | | | 634,222 | | | | | | — | | |
延期發售成本
|
| | | | — | | | | | | 52,673 | | |
信託賬户中持有的現金和有價證券
|
| | | | 414,042,207 | | | | | | — | | |
總資產
|
| | | $ | 414,676,429 | | | | | $ | 52,673 | | |
負債和股東權益(赤字) | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | |
應計費用
|
| | | $ | 4,362,316 | | | | | $ | — | | |
應計產品成本
|
| | | | — | | | | | | 52,673 | | |
關聯方墊款
|
| | | | — | | | | | | 21,631 | | |
本票 - 關聯方
|
| | | | 1,138,497 | | | | | | — | | |
流動負債總額
|
| | | | 5,500,813 | | | | | | 74,304 | | |
應付延期承銷費
|
| | | | 14,490,000 | | | | | | — | | |
總負債
|
| | | | 19,990,813 | | | | | | 74,304 | | |
承諾 | | | | | | | | | | | | | |
可能贖回的A類普通股,分別為2020年9月30日和2019年12月31日的38,964,589股,沒有贖回價值的股票
|
| | | | 389,685,614 | | | | | | — | | |
股東權益(虧損) | | | | | | | | | | | | | |
優先股,面值0.0001美元;授權500萬股;未發行和發行
|
| | | | — | | | | | | — | | |
分別於2020年9月30日和2019年12月31日發行和發行的A類普通股,面值0.0001美元;授權5億股;243511股,無發行和發行在外(不包括38,964,589股,沒有可能贖回的股票)
|
| | | | 244 | | | | | | — | | |
B類普通股,面值0.0001美元;授權5000萬股;
截至2020年9月30日,已發行和已發行股票10,350,000股和1股 和2019年12月31日 |
| | | | 1,035 | | | | | | — | | |
新增實收資本
|
| | | | 11,341,549 | | | | | | — | | |
累計虧損
|
| | | | (6,342,826) | | | | | | (21,631) | | |
股東權益(赤字)合計
|
| | | | 5,000,002 | | | | | | (21,631) | | |
總負債和股東權益(赤字)
|
| | | $ | 414,676,429 | | | | | $ | 52,673 | | |
| | |
三個月
已結束 09月30日 2020 |
| |
九個月
已結束 09月30日 2020 |
| ||||||
組建和運營成本
|
| | | $ | 6,059,583 | | | | | $ | 6,363,402 | | |
運營損失
|
| | | | (6,059,583) | | | | | | (6,363,402) | | |
其他收入: | | | | | | | | | | | | | |
利息收入
|
| | | | 16,290 | | | | | | 42,207 | | |
淨虧損
|
| | | $ | (6,043,293) | | | | | $ | (6,321,195) | | |
加權平均流通股、基本股和稀釋股(1)
|
| | | | 12,179,587 | | | | | | 10,111,790 | | |
普通股基本和稀釋後淨虧損(2)
|
| | | $ | (0.50) | | | | | $ | (0.63) | | |
| | |
A類
普通股 |
| |
B類
普通股 |
| |
其他
實收 大寫 |
| |
累計
赤字 |
| |
合計
股東的 (赤字) 股權 |
| |||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||
Balance - 1月1日
2020 |
| | | | — | | | | | $ | — | | | | | | 1 | | | | | $ | — | | | | | $ | — | | | | | $ | (21,631) | | | | | $ | (21,631) | | |
註銷B類普通股
|
| | | | — | | | | | | — | | | | | | (1) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
向保薦人發行B類普通股(1)
|
| | | | — | | | | | | — | | | | | | 10,350,000 | | | | | | 1,035 | | | | | | 23,965 | | | | | | — | | | | | | 25,000 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Balance - 3月31日
2020 |
| | | | — | | | | | | — | | | | | | 10,350,000 | | | | | | 1,035 | | | | | | 23,965 | | | | | | (21,631) | | | | | | 3,369 | | |
銷售4140萬台,扣除承保折扣和發售費用
|
| | | | 41,400,000 | | | | | | 4,140 | | | | | | — | | | | | | — | | | | | | 391,799,302 | | | | | | — | | | | | | 391,803,442 | | |
出售6,133,333份私募認股權證
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,200,000 | | | | | | — | | | | | | 9,200,000 | | |
受
限制的普通股
贖回 |
| | | | (39,570,413) | | | | | | (3,957) | | | | | | — | | | | | | — | | | | | | (395,724,945) | | | | | | — | | | | | | (395,728,902) | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (277,902) | | | | | | (277,902) | | |
Balance - 2020年6月30日
|
| | | | 1,829,587 | | | | | | 183 | | | | | | 10,350,000 | | | | | | 1,035 | | | | | | 5,298,322 | | | | | | (299,533) | | | | | | 5,000,007 | | |
的值更改
普通股主題 贖回 |
| | | | 605,824 | | | | | | 61 | | | | | | — | | | | | | — | | | | | | 6,043,227 | | | | | | — | | | | | | 6,043,288 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,043,293) | | | | | | (6,043,293) | | |
Balance - 2020年9月30日
|
| | | | 2,435,411 | | | | | $ | 244 | | | | | | 10,350,000 | | | | | $ | 1,035 | | | | | $ | 11,341,549 | | | | | $ | (6,342,826) | | | | | $ | 5,000,002 | | |
| 經營活動現金流: | | | | | | | |
|
淨虧損
|
| | | $ | (6,321,195) | | |
| 調整以調整淨虧損與經營活動中使用的淨現金: | | | | | | | |
|
信託賬户中持有的現金和有價證券賺取的利息
|
| | | | (42,207) | | |
|
經營性資產和負債變動:
|
| | | | | | |
|
預付費用
|
| | | | (383,761) | | |
|
應計費用
|
| | | | 4,362,316 | | |
|
經營活動使用的淨現金
|
| | | | (2,384,847) | | |
| 投資活動現金流: | | | | | | | |
|
信託賬户現金投資
|
| | | | (414,000,000) | | |
|
投資活動使用的淨現金
|
| | | | (414,000,000) | | |
| 融資活動現金流: | | | | | | | |
|
向保薦人發行B類普通股所得款項
|
| | | | 25,000 | | |
|
出售單位的收益,扣除支付的承保折扣後的淨額
|
| | | | 406,800,000 | | |
|
私募認股權證銷售收益
|
| | | | 9,200,000 | | |
|
關聯方墊款償還
|
| | | | (21,631) | | |
|
本票 - 關聯方收益
|
| | | | 1,438,497 | | |
|
本票 - 關聯方還款
|
| | | | (300,000) | | |
|
支付產品費用
|
| | | | (506,558) | | |
|
融資活動提供的淨現金
|
| | | | 416,635,308 | | |
|
現金淨變動
|
| | | | 250,461 | | |
|
現金 - 開始
|
| | | | — | | |
| 現金 - 結束 | | | | $ | 250,461 | | |
| 非現金投融資活動: | | | | | | | |
|
可能贖回的普通股初始分類
|
| | | $ | 396,006,810 | | |
|
可能贖回的普通股價值變動
|
| | | $ | (6,321,196) | | |
|
延期承銷費
|
| | | $ | 14,490,000 | | |
|
計入應計發售成本的發售成本
|
| | | $ | 264,285 | | |
| | |
三個月
已結束 09月30日 2020 |
| |
九個月
已結束 09月30日 2020 |
| ||||||
淨虧損
|
| | | $ | (6,043,293) | | | | | $ | (6,321,195) | | |
減去:可能贖回的普通股應佔收入
|
| | | | (15,332) | | | | | | (39,725) | | |
調整後淨虧損
|
| | | $ | (6,058,625) | | | | | $ | (6,360,920) | | |
加權平均流通股、基本股和稀釋股
|
| | | | 12,179,587 | | | | | | 10,111,790 | | |
普通股基本和攤薄淨虧損
|
| | | $ | (0.50) | | | | | $ | (0.63) | | |
説明
|
| |
級別
|
| |
2020年9月30日
|
| ||||||
資產: | | | | | | | | | | | | | |
信託賬户中持有的現金和有價證券
|
| | | | 1 | | | | | $ | 414,042,207 | | |
| 資產 | | | | | | | |
|
流動資產 - 現金
|
| | | $ | — | | |
|
延期發售成本
|
| | | | 52,673 | | |
|
總資產
|
| | | $ | 52,673 | | |
| 負債和股東赤字 | | | | | | | |
| 流動負債 | | | | | | | |
|
應計產品成本
|
| | | $ | 52,673 | | |
|
關聯方墊款
|
| | | | 21,631 | | |
|
本票 - 關聯方
|
| | | | — | | |
|
流動負債總額
|
| | | | 74,304 | | |
| 承諾 | | | | | | | |
| 股東虧損 | | | | | | | |
|
優先股,面值0.0001美元;授權500萬股;截至2019年12月31日無流通股
|
| | | | — | | |
|
A類普通股,面值0.0001美元;授權發行5億股;截至2019年12月31日無流通股
|
| | | | — | | |
|
B類普通股,面值0.0001美元;授權5000萬股;截至2019年12月31日已發行和已發行1股
|
| | | | — | | |
|
追加實收資本
|
| | | | — | | |
|
累計虧損
|
| | | | (21,631) | | |
|
股東總赤字
|
| | | | (21,631) | | |
|
總負債和股東赤字
|
| | | $ | 52,673 | | |
|
成型成本
|
| | | $ | 21,631 | | |
|
淨虧損
|
| | | $ | (21,631) | | |
|
加權平均流通股、基本股和稀釋股
|
| | | | 1 | | |
|
普通股基本和攤薄淨虧損
|
| | | $ | (21,631) | | |
| | |
B類普通股
|
| |
其他
實收金額 大寫 |
| |
累計
赤字 |
| |
合計
股東的 赤字 |
| ||||||||||||||||||
| | |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||
Balance - 2019年10月18日(開始)
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
發行B類普通股
|
| | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (21,631) | | | | | | (21,631) | | |
Balance - 2019年12月31日
|
| | | | 1 | | | | | | — | | | | | | — | | | | | | (21,631) | | | | | | (21,631) | | |
| 經營活動現金流: | | | | | | | |
|
淨虧損
|
| | | $ | (21,631) | | |
|
經營活動使用的淨現金
|
| | | | (21,631) | | |
| 融資活動現金流: | | | | | | | |
|
向保薦人出售B類普通股所得收益
|
| | | | — | | |
|
關聯方預付款
|
| | | | 21,631 | | |
|
本票收益
|
| | | | — | | |
|
融資活動提供的淨現金
|
| | | | 21,631 | | |
|
現金淨變動
|
| | | | — | | |
|
Cash - 期初
|
| | | | — | | |
|
Cash - 期末
|
| | | $ | — | | |
| 非現金投融資活動: | | | | | | | |
|
計入應計發售成本的延期發售成本
|
| | | $ | 52,673 | | |
| | |
第
頁
|
| |||
截至2020年9月30日和2019年12月31日的合併資產負債表
|
| | | | F-35 | | |
截至2020年9月30日和2019年9月30日的9個月的合併運營報表
|
| | | | F-36 | | |
截至2020年9月30日和2019年9月30日的9個月的綜合全面虧損報表。
|
| | | | F-37 | | |
九家公司臨時股權變動和股東虧損合併報表
截至2020年9月30日和2019年9月30日的月份 |
| | | | F-38 | | |
截至2020年9月30日和2019年9月30日的9個月的現金流量合併報表
|
| | | | F-39 | | |
合併財務報表附註
|
| | | | F-40 | | |
經審計的合併財務報表OpenDoor Labs Inc.:
|
| | | | | | |
獨立註冊會計師事務所報告
|
| | | | F-64 | | |
截至2019年12月31日和2018年12月31日的合併資產負債表
|
| | | | F-65 | | |
截至2019年12月31日、2018年和2017年12月31日止年度的合併經營報表
|
| | | | F-67 | | |
截至2019年12月31日、2018年和2017年12月31日的綜合全面虧損報表
|
| | | | F-68 | | |
各年度臨時股權變動和股東虧損合併報表
截至2019年12月31日、2018年12月31日和2017年12月31日 |
| | | | F-69 | | |
截至2019年12月31日、2018年12月31日和2017年12月31日止三個年度的合併現金流量表
|
| | | | F-71 | | |
合併財務報表附註
|
| | | | F-73 | | |
| | | | | | | | |
09月30日
2020 |
| |
12月31日
2019 |
| ||||||
資產 | | | | | | | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | | | | | | | $ | 469,365 | | | | | $ | 405,080 | | |
受限現金
|
| | | | | | | | | | 174,194 | | | | | | 279,742 | | |
有價證券
|
| | | | | | | | | | 82,131 | | | | | | 43,576 | | |
根據回購協議質押的待售抵押貸款
|
| | | | (3) | | | | | | 13,984 | | | | | | 2,116 | | |
託管應收賬款
|
| | | | | | | | | | 2,641 | | | | | | 13,882 | | |
房地產庫存,淨額
|
| | | | | | | | | | 151,512 | | | | | | 1,312,369 | | |
其他流動資產(848美元和100美元按公允價值列賬)
|
| | | | (3) | | | | | | 29,632 | | | | | | 30,879 | | |
流動資產總額
|
| | | | | | | | | | 923,459 | | | | | | 2,087,644 | | |
物業設備 - 網
|
| | | | | | | | | | 29,434 | | | | | | 34,606 | | |
使用權資產
|
| | | | | | | | | | 51,842 | | | | | | 60,681 | | |
商譽
|
| | | | | | | | | | 30,945 | | | | | | 30,945 | | |
無形資產 - 網
|
| | | | | | | | | | 9,266 | | | | | | 12,414 | | |
其他資產
|
| | | | | | | | | | 4,221 | | | | | | 5,394 | | |
總資產
|
| | | | (1) | | | | | $ | 1,049,167 | | | | | $ | 2,231,684 | | |
負債、臨時股本和股東虧損 | | | | | | | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | | | | | | | |
應付賬款和其他應計負債(6440美元和0美元按公允價值列賬)
|
| | | | | | | | | $ | 37,998 | | | | | $ | 32,977 | | |
信貸安排和其他擔保借款的當期部分
|
| | | | | | | | | | 121,909 | | | | | | 1,074,125 | | |
應付利息
|
| | | | | | | | | | 1,846 | | | | | | 5,808 | | |
租賃負債,流動部分
|
| | | | | | | | | | 17,248 | | | | | | 13,472 | | |
流動負債總額
|
| | | | | | | | | | 179,001 | | | | | | 1,126,382 | | |
當前部分的信貸便利 - 淨值
|
| | | | | | | | | | 149,035 | | | | | | 221,929 | | |
可轉換票據
|
| | | | | | | | | | — | | | | | | 140,096 | | |
衍生工具和認股權證負債
|
| | | | | | | | | | — | | | | | | 46,235 | | |
租賃負債 - 扣除當期部分
|
| | | | | | | | | | 48,182 | | | | | | 48,435 | | |
其他負債
|
| | | | | | | | | | 97 | | | | | | 208 | | |
總負債
|
| | | | (2) | | | | | | 376,315 | | | | | | 1,583,285 | | |
承付款和或有事項(見附註18) | | | | | | | | | | | | | | | | | | | |
臨時股權: | | | | | | | | | | | | | | | | | | | |
A系列可轉換優先股,24,784,202股,截至2020年9月30日授權、發行和發行
和2019年12月31日;截至2020年9月30日和2019年12月31日的清算優先權為9807美元 |
| | | | | | | | | | 9,763 | | | | | | 9,763 | | |
截至2020年9月30日,B系列可轉換優先股,14,738,907股已授權、已發行和已發行股票
和2019年12月31日;截至2020年9月30日和2019年12月31日的清算優先權為20,182美元 |
| | | | | | | | | | 20,049 | | | | | | 20,049 | | |
截至2020年9月30日,C系列可轉換優先股,17,972,134股已授權、已發行和已發行股票
和2019年12月31日;截至2020年9月30日和2019年12月31日的清算優先權為77160美元 |
| | | | | | | | | | 80,519 | | | | | | 80,519 | | |
D系列可轉換優先股,截至2020年9月30日和2019年12月31日批准的39,539,070股;
截至2020年9月30日和2019年12月31日已發行和已發行的39,239,070股;清算優先權 截至2020年9月30日和2019年12月31日的248,333美元 |
| | | | | | | | | | 257,951 | | | | | | 257,951 | | |
E系列可轉換優先股,截至2020年9月30日和2019年12月31日批准的102,588,689股;
截至2020年9月30日和2019年12月31日發行和發行的97,649,658股;清算優先權 截至2020年9月30日和2019年12月31日的1,011,319美元 |
| | | | | | | | | | 1,013,220 | | | | | | 1,013,220 | | |
臨時股本總額
|
| | | | | | | | | | 1,381,502 | | | | | | 1,381,502 | | |
股東虧損:
|
| | | | | | | | | | | | | | | | | | |
普通股,面值0.00001美元,截至2019年9月30日和2019年12月31日授權發行3億股;
截至2020年9月30日和2019年12月31日,已發行和已發行的股票分別為52,847,343股和51,775,096股 |
| | | | | | | | | | — | | | | | | — | | |
新增實收資本
|
| | | | | | | | | | 280,657 | | | | | | 57,362 | | |
累計虧損
|
| | | | | | | | | | (989,451) | | | | | | (790,483) | | |
累計其他綜合收益
|
| | | | | | | | | | 144 | | | | | | 18 | | |
股東虧損總額
|
| | | | | | | | | | (708,650) | | | | | | (733,103) | | |
總負債、臨時股本和股東虧損
|
| | | | | | | | | $ | 1,049,167 | | | | | $ | 2,231,684 | | |
| | |
截至9個月
09月30日 |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
收入: | | | | $ | 2,334,235 | | | | | $ | 3,484,929 | | |
收入成本
|
| | | | 2,152,803 | | | | | | 3,257,640 | | |
毛利
|
| | | | 181,432 | | | | | | 227,289 | | |
運營費用: | | | | | | | | | | | | | |
銷售、營銷和運營
|
| | | | 156,290 | | | | | | 291,375 | | |
一般和行政
|
| | | | 99,074 | | | | | | 80,781 | | |
技術與開發
|
| | | | 45,809 | | | | | | 37,215 | | |
總運營費用
|
| | | | 301,173 | | | | | | 409,371 | | |
運營損失
|
| | | | (119,741) | | | | | | (182,082) | | |
派生和擔保公允價值調整
|
| | | | (25,219) | | | | | | 6,644 | | |
利息支出
|
| | | | (57,393) | | | | | | (81,114) | | |
其他收入 - 淨值
|
| | | | 3,619 | | | | | | 9,444 | | |
所得税前虧損
|
| | | | (198,734) | | | | | | (247,108) | | |
所得税費用
|
| | | | (234) | | | | | | (340) | | |
淨虧損
|
| | | | (198,968) | | | | | | (247,448) | | |
可歸因於非控股權益的淨收入減少
|
| | | | — | | | | | | 1,847 | | |
可歸因於OpenDoor Labs Inc.的淨虧損。
|
| | | $ | (198,968) | | | | | $ | (249,295) | | |
普通股股東應佔每股淨虧損: | | | | | | | | | | | | | |
基礎版
|
| | | $ | (3.75) | | | | | $ | (5.11) | | |
稀釋
|
| | | $ | (3.75) | | | | | $ | (5.28) | | |
加權平均流通股: | | | | | | | | | | | | | |
基礎版
|
| | | | 53,110 | | | | | | 48,786 | | |
稀釋
|
| | | | 53,110 | | | | | | 48,786 | | |
| | |
截至9個月
09月30日 |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
淨虧損
|
| | | $ | (198,968) | | | | | $ | (247,448) | | |
其他綜合收益: | | | | | | | | | | | | | |
有價證券未實現收益
|
| | | | 126 | | | | | | 39 | | |
綜合虧損
|
| | | | (198,842) | | | | | | (247,409) | | |
非控股權益的綜合收益較低
|
| | | | — | | | | | | 1,847 | | |
可歸因於
的綜合損失
|
| | | | | | | | | | | | |
OpenDoor Labs Inc.
|
| | | $ | (198,842) | | | | | $ | (249,256) | | |
| | |
臨時股權
|
| | |
股東虧損
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
系列A
可兑換 優先股 |
| |
系列B
可兑換 優先股 |
| |
系列C
可兑換 優先股 |
| |
系列D
可兑換 優先股 |
| |
系列E
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) |
| |
非
控制 興趣 |
| |
合計
股東的 赤字 |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| | |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance - 2018年12月31日
|
| | | | 24,784,202 | | | | | $ | 9,763 | | | | | | 14,738,907 | | | | | $ | 20,049 | | | | | | 17,972,134 | | | | | $ | 80,519 | | | | | | 33,919,032 | | | | | $ | 222,951 | | | | | | 76,426,829 | | | | | $ | 730,582 | | | | | | | 48,137,116 | | | | | | — | | | | | $ | 31,201 | | | | | $ | (446,056) | | | | | $ | (2) | | | | | $ | 1,491 | | | | | $ | (413,366) | | |
發行E-2系列
優先股 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 21,222,829 | | | | | | 282,638 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
與收購OSN相關的普通股發行
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 958,280 | | | | | | — | | | | | | 6,650 | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,650 | | |
限制性股票歸屬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 1,003,493 | | | | | | — | | | | | | 737 | | | | | | — | | | | | | — | | | | | | — | | | | | | 737 | | |
行使股票期權
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 1,390,239 | | | | | | — | | | | | | 2,523 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,523 | | |
普通股回購
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | (500,000) | | | | | | — | | | | | | (590) | | | | | | (3,410) | | | | | | — | | | | | | — | | | | | | (4,000) | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 9,990 | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,990 | | |
購買非控股
利息 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (4,847) | | | | | | — | | | | | | — | | | | | | (62) | | | | | | (4,909) | | |
非控股權益資本分配
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,276) | | | | | | (3,276) | | |
其他綜合收益 - 淨額
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 39 | | | | | | — | | | | | | 39 | | |
淨收益(虧損)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (249,296) | | | | | | — | | | | | | 1,847 | | | | | | (247,449) | | |
Balance - 2019年9月30日
|
| | | | 24,784,202 | | | | | $ | 9,763 | | | | | | 14,738,907 | | | | | $ | 20,049 | | | | | | 17,972,134 | | | | | $ | 80,519 | | | | | | 33,919,032 | | | | | $ | 222,951 | | | | | | 97,649,658 | | | | | $ | 1,013,220 | | | | | | | 50,989,128 | | | | | | — | | | | | $ | 45,664 | | | | | $ | (698,762) | | | | | $ | 37 | | | | | $ | — | | | | | $ | (653,061) | | |
Balance - 2019年12月31日
|
| | | | 24,784,202 | | | | | $ | 9,763 | | | | | | 14,738,907 | | | | | $ | 20,049 | | | | | | 17,972,134 | | | | | $ | 80,519 | | | | | | 39,239,070 | | | | | $ | 257,951 | | | | | | 97,649,658 | | | | | $ | 1,013,220 | | | | | | | 51,775,096 | | | | | | — | | | | | $ | 57,362 | | | | | $ | (790,483) | | | | | $ | 18 | | | | | $ | — | | | | | $ | (733,103) | | |
發行發行人股權
可轉換票據的清償 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 212,940 | | | | | | — | | | | | | — | | | | | | — | | | | | | 212,940 | | |
限制性股票歸屬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 694,387 | | | | | | — | | | | | | 95 | | | | | | — | | | | | | — | | | | | | — | | | | | | 95 | | |
行使股票期權
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 377,860 | | | | | | — | | | | | | 1,098 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,098 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 9,162 | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,162 | | |
其他綜合收益 - 淨值
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 126 | | | | | | — | | | | | | 126 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (198,968) | | | | | | — | | | | | | — | | | | | | (198,968) | | |
Balance - 2020年9月30日
|
| | | | 24,784,202 | | | | | $ | 9,763 | | | | | | 14,738,907 | | | | | $ | 20,049 | | | | | | 17,972,134 | | | | | $ | 80,519 | | | | | | 39,239,070 | | | | | $ | 257,951 | | | | | | 97,649,658 | | | | | $ | 1,013,220 | | | | | | | 52,847,343 | | | | | | — | | | | | $ | 280,657 | | | | | $ | (989,451) | | | | | $ | 144 | | | | | $ | — | | | | | $ | (708,650) | | |
| | |
截至9個月
09月30日 |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
經營活動現金流: | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (198,968) | | | | | $ | (247,448) | | |
將淨虧損與經營活動提供(用於)的現金、現金等價物和限制性現金進行調整:
|
| | | | | | | | | | | | |
折舊和攤銷 - 增值淨額
|
| | | | 31,114 | | | | | | 18,543 | | |
使用權資產攤銷
|
| | | | 22,008 | | | | | | 7,792 | | |
股票薪酬
|
| | | | 9,162 | | | | | | 9,400 | | |
保證公允價值調整
|
| | | | 1,901 | | | | | | (6,644) | | |
存貨計價調整
|
| | | | 7,517 | | | | | | 23,900 | | |
衍生工具公允價值變動
|
| | | | 22,568 | | | | | | 918 | | |
實物支付利息
|
| | | | 3,910 | | | | | | 800 | | |
出售持有待售抵押貸款的公允價值調整淨額和損益
|
| | | | (2,131) | | | | | | (157) | | |
持有待售抵押貸款來源
|
| | | | (88,098) | | | | | | (7,749) | | |
出售所持待售抵押貸款的收益和本金收取
|
| | | | 78,360 | | | | | | 5,837 | | |
經營性資產和負債變動:
|
| | | | | | | | | | | | |
託管應收賬款
|
| | | | 11,241 | | | | | | (9,712) | | |
房地產庫存
|
| | | | 1,146,798 | | | | | | (99,533) | | |
其他資產
|
| | | | 793 | | | | | | (6,705) | | |
應付賬款和其他應計負債
|
| | | | 3,355 | | | | | | 5,470 | | |
應付利息
|
| | | | (2,530) | | | | | | 89 | | |
租賃負債
|
| | | | (9,646) | | | | | | (7,580) | | |
經營活動提供(使用)的淨現金
|
| | | | 1,037,354 | | | | | | (312,779) | | |
投資活動現金流: | | | | | | | | | | | | | |
購置物業和設備
|
| | | | (12,068) | | | | | | (21,761) | | |
購買有價證券
|
| | | | (174,530) | | | | | | (57,026) | | |
有價證券的出售、到期、贖回和償還收益
|
| | | | 135,778 | | | | | | 31,998 | | |
收購,扣除收購現金後的淨額
|
| | | | — | | | | | | (32,812) | | |
投資活動使用的淨現金
|
| | | | (50,820) | | | | | | (79,601) | | |
融資活動現金流: | | | | | | | | | | | | | |
發行E-2系列優先股所得款項
|
| | | | — | | | | | | 282,875 | | |
E-2系列優先股發行成本
|
| | | | — | | | | | | (236) | | |
發行可轉換票據的收益
|
| | | | — | | | | | | 160,000 | | |
股票期權行權收益
|
| | | | 1,078 | | | | | | 2,389 | | |
信貸和其他擔保借款的收益
|
| | | | 998,078 | | | | | | 2,770,179 | | |
信貸和其他擔保借款的本金支付
|
| | | | (2,023,885) | | | | | | (2,557,244) | | |
支付貸款發放費和發債成本
|
| | | | (3,068) | | | | | | (12,198) | | |
按公允價值回購普通股
|
| | | | — | | | | | | (3,410) | | |
融資活動提供(使用)的淨現金
|
| | | | (1,027,797) | | | | | | 642,355 | | |
現金、現金等價物和限制性現金淨增(減)
|
| | | | (41,263) | | | | | | 249,975 | | |
年初現金、現金等價物和受限現金 -
|
| | | | 684,822 | | | | | | 405,771 | | |
現金、現金等價物和受限現金 - 期末
|
| | | $ | 643,559 | | | | | $ | 655,746 | | |
補充披露 - 期內支付的現金流量信息
利息 |
| | | $ | 47,977 | | | | | $ | 71,122 | | |
非現金投融資活動披露情況: | | | | | | | | | | | | | |
可轉換票據終止發行發行人股票。
|
| | | $ | 212,940 | | | | | $ | — | | |
對賬至合併資產負債表: | | | | ||||||||||
現金和現金等價物
|
| | | $ | 469,365 | | | | | $ | 454,982 | | |
受限現金
|
| | | | 174,194 | | | | | | 200,764 | | |
現金、現金等價物和限制性現金
|
| | | $ | 643,559 | | | | | $ | 655,746 | | |
(未審核)
|
| |
截至的9個月
09月30日 2019 |
| |||
收入
|
| | | $ | 3,508,062 | | |
淨虧損
|
| | | $ | (248,945) | | |
| | |
09月30日
2020 |
| |
12月31日
2019 |
| ||||||
在製品
|
| | | $ | 33,233 | | | | | $ | 179,419 | | |
成品
|
| | | | 118,279 | | | | | | 1,132,950 | | |
房地產總庫存
|
| | | $ | 151,512 | | | | | $ | 1,312,369 | | |
| | |
2020年9月30日
|
| |||||||||||||||||||||||||||||||||
| | |
成本
基準 |
| |
未實現
收益 |
| |
未實現
虧損 |
| |
公允價值
|
| |
現金和現金
等價物 |
| |
適銷對路
證券 |
| ||||||||||||||||||
現金
|
| | | $ | 405,312 | | | | | | | | | | | | — | | | | | $ | 405,312 | | | | | $ | 405,312 | | | | | | — | | |
貨幣市場基金
|
| | | | 13,707 | | | | | | | | | | | | — | | | | | | 13,707 | | | | | | 13,707 | | | | | | — | | |
商業票據
|
| | | | 49,189 | | | | | | 2 | | | | | | (1) | | | | | | 49,190 | | | | | | 48,340 | | | | | | 850 | | |
公司債務證券
|
| | | | 40,813 | | | | | | 97 | | | | | | (2) | | | | | | 40,908 | | | | | | 2,006 | | | | | | 38,902 | | |
資產支持證券
|
| | | | 17,954 | | | | | | 50 | | | | | | (6) | | | | | | 17,998 | | | | | | — | | | | | | 17,998 | | |
美國機構證券
|
| | | | 16,980 | | | | | | 4 | | | | | | — | | | | | | 16,984 | | | | | | — | | | | | | 16,984 | | |
美國國債
|
| | | | 6,697 | | | | | | — | | | | | | — | | | | | | 6,697 | | | | | | — | | | | | | 6,697 | | |
非美國證券
|
| | | | 700 | | | | | | — | | | | | | — | | | | | | 700 | | | | | | — | | | | | | 700 | | |
合計
|
| | | $ | 551,352 | | | | | $ | 153 | | | | | $ | (9) | | | | | $ | 551,496 | | | | | $ | 469,365 | | | | | $ | 82,131 | | |
|
| | |
2019年12月31日
|
| |||||||||||||||||||||||||||||||||
| | |
成本
基準 |
| |
未實現
收益 |
| |
未實現
虧損 |
| |
公允價值
|
| |
現金和現金
等價物 |
| |
適銷對路
證券 |
| ||||||||||||||||||
現金
|
| | | $ | 366,358 | | | | | $ | — | | | | | $ | — | | | | | $ | 366,358 | | | | | $ | 366,358 | | | | | $ | — | | |
貨幣市場基金
|
| | | | 30,935 | | | | | | — | | | | | | — | | | | | | 30,935 | | | | | | 30,935 | | | | | | — | | |
商業票據
|
| | | | 19,997 | | | | | | 1 | | | | | | (4) | | | | | | 19,994 | | | | | | 7,038 | | | | | | 12,956 | | |
公司債務證券
|
| | | | 16,417 | | | | | | 12 | | | | | | (1) | | | | | | 16,428 | | | | | | — | | | | | | 16,428 | | |
美國機構證券
|
| | | | 749 | | | | | | — | | | | | | — | | | | | | 749 | | | | | | 749 | | | | | | — | | |
美國國債
|
| | | | 1,000 | | | | | | — | | | | | | — | | | | | | 1,000 | | | | | | — | | | | | | 1,000 | | |
資產支持證券
|
| | | | 12,482 | | | | | | 12 | | | | | | (2) | | | | | | 12,492 | | | | | | — | | | | | | 12,492 | | |
非美國證券
|
| | | | 700 | | | | | | — | | | | | | — | | | | | | 700 | | | | | | — | | | | | | 700 | | |
合計
|
| | | $ | 448,638 | | | | | $ | 25 | | | | | $ | (7) | | | | | $ | 448,656 | | | | | $ | 405,080 | | | | | $ | 43,576 | | |
2020年9月30日
|
| |
不到12個月
|
| |
12個月或以上
|
| |
合計
|
| |||||||||||||||||||||||||||
| | |
公允價值
|
| |
未實現
虧損 |
| |
公允價值
|
| |
未實現
虧損 |
| |
公允價值
|
| |
未實現
虧損 |
| ||||||||||||||||||
商業票據
|
| | | $ | 14,797 | | | | | $ | (1) | | | | | $ | — | | | | | $ | — | | | | | $ | 14,797 | | | | | $ | (1) | | |
公司債務證券
|
| | | | 8,212 | | | | | | (2) | | | | | | — | | | | | | — | | | | | | 8,212 | | | | | | (2) | | |
資產支持證券
|
| | | | 2,940 | | | | | | (6) | | | | | | — | | | | | | — | | | | | | 2,940 | | | | | | (6) | | |
美國國債
|
| | | | 1,699 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,699 | | | | | | — | | |
合計
|
| | | $ | 27,648 | | | | | $ | (9) | | | | | $ | — | | | | | $ | — | | | | | $ | 27,648 | | | | | $ | (9) | | |
|
2019年12月31日
|
| |
不到12個月
|
| |
12個月或以上
|
| |
合計
|
| |||||||||||||||||||||||||||
| | |
公允價值
|
| |
未實現
虧損 |
| |
公允價值
|
| |
未實現
虧損 |
| |
公允價值
|
| |
未實現
虧損 |
| ||||||||||||||||||
商業票據
|
| | | $ | 15,059 | | | | | $ | (4) | | | | | $ | — | | | | | $ | — | | | | | $ | 15,059 | | | | | $ | (4) | | |
公司債務證券
|
| | | | 3,166 | | | | | | (1) | | | | | | — | | | | | | — | | | | | | 3,166 | | | | | | (1) | | |
資產支持證券
|
| | | | 4,258 | | | | | | (2) | | | | | | — | | | | | | — | | | | | | 4,258 | | | | | | (2) | | |
非美國證券
|
| | | | 700 | | | | | | — | | | | | | — | | | | | | — | | | | | | 700 | | | | | | — | | |
合計
|
| | | $ | 23,183 | | | | | $ | (7) | | | | | $ | — | | | | | $ | — | | | | | $ | 23,183 | | | | | $ | (7) | | |
| | |
公允價值
|
| |
1年內
|
| ||||||
商業票據
|
| | | $ | 49,190 | | | | | $ | 49,190 | | |
公司債務證券
|
| | | | 40,908 | | | | | | 40,908 | | |
資產支持證券
|
| | | | 17,998 | | | | | | 17,998 | | |
美國機構證券
|
| | | | 16,984 | | | | | | 16,984 | | |
美國國債
|
| | | | 6,697 | | | | | | 6,697 | | |
非美國證券
|
| | | | 700 | | | | | | 700 | | |
合計
|
| | | $ | 132,477 | | | | | $ | 132,477 | | |
截至2020年9月30日
|
| |
理論上的
金額 |
| |
公允價值衍生產品
|
| ||||||||||||
|
資產
|
| |
責任
|
| ||||||||||||||
利率上限
|
| | | $ | 100,000 | | | | | $ | — | | | | | $ | — | | |
利率鎖定承諾
|
| | | | 24,884 | | | | | | (848) | | | | | | — | | |
截至2019年12月31日
|
| |
理論上的
金額 |
| |
公允價值衍生產品
|
| ||||||||||||
|
資產
|
| |
責任
|
| ||||||||||||||
利率上限
|
| | | $ | 100,000 | | | | | $ | 4 | | | | | $ | — | | |
利率鎖定承諾
|
| | | | 3,429 | | | | | | 95 | | | | | | — | | |
嵌入式轉換選項
|
| | | | 180,252 | | | | | | — | | | | | | 41,697 | | |
| | |
截至9個月
09月30日 |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
經濟套期保值確認淨收益(虧損): | | | | | | | | | | | | | |
收入
|
| | | $ | 753 | | | | | $ | 135 | | |
派生和擔保公允價值調整
|
| | | $ | (23,317) | | | | | $ | — | | |
其他收入-淨額
|
| | | $ | (4) | | | | | $ | (729) | | |
| | |
2020年9月30日
|
| |
2019年12月31日
|
| ||||||
資產 | | | | ||||||||||
現金和現金等價物
|
| | | $ | 15,370 | | | | | $ | 86,526 | | |
受限現金
|
| | | | 161,624 | | | | | | 268,368 | | |
房地產庫存
|
| | | | 148,205 | | | | | | 1,312,194 | | |
其他(A)
|
| | | | 6,048 | | | | | | 25,793 | | |
總資產
|
| | | $ | 331,247 | | | | | $ | 1,692,881 | | |
負債 | | | | | | | | | | | | | |
信貸便利
|
| | | $ | 257,647 | | | | | $ | 1,264,913 | | |
其他(B)
|
| | | | 3,444 | | | | | | 14,983 | | |
總負債
|
| | | $ | 261,091 | | | | | $ | 1,279,896 | | |
截至2020年9月30日
|
| |
借用
容量 |
| |
出色的
金額 |
| |
加權-
平均 利率 |
| |
旋轉結束
期間 |
| |
最終到期日
日期 |
| |||||||||
循環設施2018-1
|
| | | $ | 250,000 | | | | | $ | 962 | | | | | | 4.32% | | | |
2021年2月10日
|
| |
2021年5月10日
|
|
循環設施2018-2
|
| | | | 750,000 | | | | | | 1,373 | | | | | | 4.44% | | | |
2022年9月23日
|
| |
2022年12月23日
|
|
循環設施2018-3
|
| | | | 100,000 | | | | | | 11,558 | | | | | | 4.36% | | | |
2023年6月1日
|
| |
2023年6月1日
|
|
旋轉設施2019-1
|
| | | | 300,000 | | | | | | 10,909 | | | | | | 3.76% | | | |
2022年3月4日
|
| |
2022年3月4日
|
|
旋轉設施2019-2
|
| | | | 1,030,000 | | | | | | 72,808 | | | | | | 3.30% | | | |
2021年7月8日
|
| |
2022年7月7日
|
|
旋轉設施2019-3
|
| | | | 475,000 | | | | | | 11,001 | | | | | | 3.92% | | | |
2022年8月22日
|
| |
2023年8月21日
|
|
合計
|
| | | $ | 2,905,000 | | | | | $ | 108,611 | | | | | | | | | | | | | | |
|
截至2019年12月31日
|
| |
出色的
金額 |
| |
加權-
平均 利率 |
| ||||||
循環設施2016-1
|
| | | $ | 39,346 | | | | | | 6.17% | | |
循環設施2017-1
|
| | | | 25,758 | | | | | | 7.00% | | |
循環設施2018-1
|
| | | | 126,450 | | | | | | 5.62% | | |
循環設施2018-2
|
| | | | 194,293 | | | | | | 6.00% | | |
循環設施2018-3
|
| | | | 111,411 | | | | | | 4.65% | | |
旋轉設施2019-1
|
| | | | 206,399 | | | | | | 3.81% | | |
旋轉設施2019-2
|
| | | | 327,226 | | | | | | 3.41% | | |
旋轉設施2019-3
|
| | | | 42,812 | | | | | | 3.02% | | |
合計
|
| | | $ | 1,073,695 | | | | | | | | |
截至2020年9月30日
|
| |
借用
容量 |
| |
出色的
金額 |
| |
利息
費率 |
| |
抽籤結束
期間 |
| |
最終到期日
日期 |
| |||||||||
定期債務工具2016-M1
|
| | | $ | 149,000 | | | | | $ | 40,000 | | | | | | 10.00% | | | |
2022年10月31日
|
| |
2024年4月30日
|
|
定期債務工具2019-M1
|
| | | | 54,000 | | | | | | 15,000 | | | | | | 15.00% | | | |
2023年8月15日
|
| |
2025年2月15日
|
|
定期債務工具2020-M1
|
| | | | 300,000 | | | | | | 100,000 | | | | | | 10.00% | | | |
2023年1月23日
|
| |
2026年1月23日
|
|
合計
|
| | | $ | 503,000 | | | | | $ | 155,000 | | | | | | |||||||||
| | |
發行成本
|
| | | | (5,965) | | | | | | | | | | | | | | | |||
| | |
賬面價值
|
| | | $ | 149,035 | | | | | | | | | | | | | | |
截至2020年9月30日
|
| |
借用
容量 |
| |
出色的
金額 |
| |
加權-
平均 利息 費率 |
| |
結束
旋轉 期間 |
| |
最終到期日
日期 |
| |||||||||
回購設施2019-R1
|
| | | $ | 50,000 | | | | | $ | 13,297 | | | | | | 1.90% | | | |
2021年4月29日
|
| |
2021年4月29日
|
|
截至2019年12月31日
|
| |
出色的
金額 |
| |
加權-
平均 利率 |
| ||||||
回購設施2019-R1
|
| | | $ | 2,021 | | | | | | 3.98% | | |
資產/負債類別
|
| |
評估方法、投入和
假設 |
| |
分類
|
|
現金和現金等價物
|
| |
賬面價值是基於票據的短期性質對公允價值的合理估計。
|
| |
估計公允價值分類為一級
|
|
資產/負債類別
|
| |
評估方法、投入和
假設 |
| |
分類
|
|
受限現金
|
| |
賬面價值是基於票據的短期性質對公允價值的合理估計。
|
| |
估計公允價值分類為一級
|
|
有價證券
|
| |
從第三方供應商處獲得的價格,這些供應商從各種來源彙編價格,並在無法觀察到價格時通常對類似證券應用矩陣定價。
|
| |
二級經常性公允價值計量
|
|
其他流動資產 | | | | | | | |
利率上限 | | |
從為相同或類似工具編制價格的衍生品經紀人那裏獲得的價格(如果可用)。
|
| |
二級經常性公允價值計量
|
|
根據回購協議質押的待售抵押貸款 | | |
公允價值是基於可觀察到的市場數據估算的,包括報價市場價格、交易報價和銷售承諾。
|
| |
二級經常性公允價值計量
|
|
利率鎖定承諾 | | |
基於二級市場報價和銷售承諾的標的貸款的公允價值。
|
| |
二級經常性公允價值計量
|
|
信貸和其他擔保借款 | | | | | | | |
信貸便利 | | |
公允價值是根據類似期限和剩餘到期時間的類似信貸安排的當前貸款利率,使用貼現現金流估計的。
|
| |
按攤銷成本入賬。估計公允價值被歸類為第二級。
|
|
根據回購協議出售的貸款 | | |
公允價值是根據類似期限和剩餘到期時間的類似資產擔保融資工具的當前貸款利率,使用貼現現金流估計的。
|
| |
按攤銷成本入賬。估計公允價值被歸類為第二級。
|
|
可轉換票據
|
| |
公允價值是根據剩餘期限相近的定期票據的當前貸款利率,使用貼現現金流估算的。
|
| |
按攤銷成本入賬。估計公允價值分類為二級
|
|
資產/負債類別
|
| |
評估方法、投入和
假設 |
| |
分類
|
|
衍生工具和認股權證負債 | | | | | | | |
擔保責任 | | |
公允價值是使用Black-Scholes-Merton期權定價模型估計的,輸入和假設包括公司的股權估值、預期波動率、認股權證的預期期限和相關的無風險利率。
|
| |
第三級經常性公允價值計量
|
|
嵌入式轉換選項 | | |
根據可轉換票據的條款,公允價值使用包含各種轉換場景的概率的網格模型進行估計,這些轉換場景與時間和轉換特徵相關。
|
| |
第三級經常性公允價值計量
|
|
| | |
截至
的公允價值
2020年9月30日 |
| |
一級
|
| |
二級
|
| |
第三級
|
| ||||||||||||
有價證券: | | | | | | | | | | | | | | | | | | | | | | | | | |
公司債務證券
|
| | | $ | 38,902 | | | | | $ | — | | | | | $ | 38,902 | | | | | $ | — | | |
資產支持證券
|
| | | | 17,998 | | | | | | — | | | | | | 17,998 | | | | | | — | | |
美國機構證券
|
| | | | 16,984 | | | | | | — | | | | | | 16,984 | | | | | | — | | |
美國國債
|
| | | | 6,697 | | | | | | — | | | | | | 6,697 | | | | | | — | | |
商業票據
|
| | | | 850 | | | | | | — | | | | | | 850 | | | | | | — | | |
非美國證券
|
| | | | 700 | | | | | | — | | | | | | 700 | | | | | | — | | |
根據回購協議質押的待售抵押貸款
|
| | | | 13,984 | | | | | | — | | | | | | 13,984 | | | | | | — | | |
其他流動資產: | | | | | | | | | | | | | | | | | | | | | | | | | |
利率鎖定承諾。
|
| | | | 848 | | | | | | — | | | | | | 848 | | | | | | — | | |
總資產
|
| | | $ | 96,963 | | | | | $ | — | | | | | $ | 96,963 | | | | | $ | — | | |
應付賬款和其他應計負債: | | | | | | | | | | | | | | | | | | | | | | | | | |
- Current認股權證責任
|
| | | $ | 6,440 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,440 | | |
總負債
|
| | | $ | 6,440 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,440 | | |
|
| | |
截至
的公允價值
2019年12月31日 |
| |
一級
|
| |
二級
|
| |
第三級
|
| ||||||||||||
有價證券: | | | | | | | | | | | | | | | | | | | | | | | | | |
公司債務證券
|
| | | $ | 16,428 | | | | | $ | — | | | | | $ | 16,428 | | | | | $ | — | | |
資產支持證券
|
| | | | 12,492 | | | | | | — | | | | | | 12,492 | | | | | | — | | |
商業票據
|
| | | | 12,956 | | | | | | — | | | | | | 12,956 | | | | | | — | | |
非美國證券
|
| | | | 700 | | | | | | — | | | | | | 700 | | | | | | — | | |
美國國債
|
| | | | 1,000 | | | | | | — | | | | | | 1,000 | | | | | | — | | |
根據回購協議質押的待售抵押貸款
|
| | | | 2,116 | | | | | | — | | | | | | 2,116 | | | | | | — | | |
其他流動資產: | | | | | | | | | | | | | | | | | | | | | | | | | |
利率上限
|
| | | | 4 | | | | | | — | | | | | | 4 | | | | | | — | | |
利率鎖定承諾
|
| | | | 95 | | | | | | | | | | | | 95 | | | | | | | | |
總資產
|
| | | $ | 45,791 | | | | | $ | — | | | | | $ | 45,791 | | | | | $ | — | | |
衍生工具和認股權證負債: | | | | | | | | | | | | | | | | | | | | | | | | | |
認股權證
|
| | | $ | 4,538 | | | | | $ | — | | | | | $ | — | | | | | $ | 4,538 | | |
嵌入式轉換選項
|
| | | | 41,697 | | | | | | — | | | | | | — | | | | | | 41,697 | | |
總負債
|
| | | $ | 46,235 | | | | | $ | — | | | | | $ | — | | | | | $ | 46,235 | | |
| | |
截至2020年9月30日
|
| |||||||||||||||||||||
| | |
攜帶
值 |
| |
公允價值
|
| |
一級
|
| |
二級
|
| ||||||||||||
資產: | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 469,365 | | | | | $ | 469,365 | | | | | $ | 469,365 | | | | | $ | — | | |
受限現金
|
| | | | 174,194 | | | | | | 174,194 | | | | | | 174,194 | | | | | | — | | |
負債: | | | | | | | | | | | | | | | | | | | | | | | | | |
信貸和其他擔保借款
|
| | | $ | 270,944 | | | | | $ | 270,944 | | | | | $ | — | | | | | $ | 270,944 | | |
| | |
截至2019年12月31日
|
| |||||||||||||||||||||
| | |
攜帶
值 |
| |
公允價值
|
| |
一級
|
| |
二級
|
| ||||||||||||
資產: | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 405,080 | | | | | $ | 405,080 | | | | | $ | 405,080 | | | | | $ | — | | |
受限現金
|
| | | | 279,742 | | | | | | 279,742 | | | | | | 279,742 | | | | | | — | | |
負債: | | | | | | | | | | | | | | | | | | | | | | | | | |
信貸和其他擔保借款
|
| | | $ | 1,296,054 | | | | | $ | 1,296,054 | | | | | $ | — | | | | | $ | 1,296,054 | | |
可轉換票據
|
| | | | 140,096 | | | | | | 180,252 | | | | | | — | | | | | | 180,252 | | |
| | |
認股權證
|
| |
嵌入式轉換
選項 |
| ||||||
2019年1月1日的餘額
|
| | | $ | 18,022 | | | | | $ | — | | |
公允價值淨變動
|
| | | | (7,413) | | | | | | — | | |
問題
|
| | | | 1,170 | | | | | | 41,697 | | |
認股權證的行使
|
| | | | (7,241) | | | | | | — | | |
截至2019年12月31日的餘額
|
| | | | 4,538 | | | | | | 41,697 | | |
公允價值淨變動
|
| | | | 1,902 | | | | | | 23,317 | | |
可轉換票據結算
|
| | | | — | | | | | | (65,014) | | |
截至2020年9月30日的餘額
|
| | | $ | 6,440 | | | | | $ | — | | |
| | |
09月30日
2020 |
| |
12月31日
2019 |
| ||||||
內部開發的軟件
|
| | | $ | 44,209 | | | | | $ | 33,765 | | |
軟件實施成本
|
| | | | 1,604 | | | | | | 1,214 | | |
台計算機
|
| | | | 5,383 | | | | | | 7,777 | | |
安全系統
|
| | | | 559 | | | | | | 4,927 | | |
傢俱和固定裝置
|
| | | | 3,007 | | | | | | 2,843 | | |
租賃改進
|
| | | | 2,444 | | | | | | 2,748 | | |
辦公設備
|
| | | | 1,910 | | | | | | 1,794 | | |
合計
|
| | | | 59,116 | | | | | | 55,068 | | |
累計折舊攤銷
|
| | | | (29,682) | | | | | | (20,462) | | |
物業設備 - 網
|
| | | $ | 29,434 | | | | | $ | 34,606 | | |
| | |
毛收入
攜帶 金額 |
| |
累計
攤銷 |
| |
淨額
攜帶 金額 |
| |
加權平均
使用壽命 (年) |
| ||||||||||||
開發的技術
|
| | | $ | 2,921 | | | | | $ | (2,921) | | | | | $ | — | | | | | | 2 | | |
客户關係
|
| | | | 7,400 | | | | | | (2,295) | | | | | | 5,105 | | | | | | 5 | | |
商標
|
| | | | 5,400 | | | | | | (1,396) | | | | | | 4,004 | | | | | | 5 | | |
競業禁止協議
|
| | | | 100 | | | | | | (100) | | | | | | — | | | | | | 2 | | |
無形資產 - 淨值
|
| | | $ | 15,821 | | | | | $ | (6,712) | | | | | $ | 9,109 | | | | | | | | |
| | |
09月30日
2020 |
| |
12月31日
2019 |
| ||||||
應計供應商費用
|
| | | $ | 19,434 | | | | | $ | 16,342 | | |
應付供應商賬款
|
| | | | 3,212 | | | | | | 6,453 | | |
應計財產税和特許經營税
|
| | | | 1,243 | | | | | | 5,739 | | |
應計工資和其他員工相關費用
|
| | | | 5,198 | | | | | | 3,328 | | |
其他
|
| | | | 8,911 | | | | | | 1,115 | | |
應付賬款和其他應計負債合計
|
| | | $ | 37,998 | | | | | $ | 32,977 | | |
| | |
數量
選項 (千) |
| |
加權-
平均 練習 價格 |
| |
加權-
平均 剩餘 合同 期限(以年為單位) |
| |
聚合
內在 值 (千) |
| ||||||||||||
Balance - 2019年12月31日
|
| | | | 22,633 | | | | | | 3.00 | | | | | | 6.9 | | | | | | 110,481 | | |
鍛鍊
|
| | | | (378) | | | | | | 2.85 | | | | | | | | | | | | | | |
被沒收
|
| | | | (2,734) | | | | | | 3.67 | | | | | | | | | | | | | | |
已過期
|
| | | | (796) | | | | | | 3.65 | | | | | | | | | | | | | | |
Balance - 2020年9月30日
|
| | | | 18,725 | | | | | | 2.88 | | | | | | 6.0 | | | | | | 93,646 | | |
2020年9月30日可執行 -
|
| | | | 13,096 | | | | | | 2.37 | | | | | | 5.3 | | | | | | 72,214 | | |
|
| | |
數量
RSU (千) |
| |
加權-
平均 授予日期 公允價值 |
| ||||||
未授權且未償還的 - 於2019年12月31日
|
| | | | 14,070 | | | | | $ | 6.80 | | |
已批准
|
| | | | 8,592 | | | | | | 7.60 | | |
被沒收
|
| | | | (3,000) | | | | | | 6.99 | | |
未授權且未償還的 - 於2020年9月30日
|
| | | | 19,662 | | | | | | 7.12 | | |
已授予且未償還的 - 於2020年9月30日
|
| | | | — | | | | | | — | | |
| | |
數量
受限股份 (千) |
| |
加權-
平均 授予日期 公允價值 |
| ||||||
未授權的 - 於2019年12月31日
|
| | | | 2,156 | | | | | $ | 5.98 | | |
歸屬
|
| | | | (636) | | | | | $ | 5.90 | | |
未授權的 - 於2020年9月30日
|
| | | | 1,520 | | | | | $ | 6.01 | | |
| | |
截至9月30日的9個月
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
股票期權
|
| | | | 5,411 | | | | | | 7,085 | | |
回購價格超過回購的普通股獎勵公允價值
|
| | | | — | | | | | | 590 | | |
限售股歸屬
|
| | | | 3,751 | | | | | | 2,315 | | |
股票薪酬總費用
|
| | | | 9,162 | | | | | | 9,990 | | |
|
| | |
2019
範圍 |
|
公允價值
|
| |
$6.82
|
|
波動性
|
| |
32%
|
|
無風險費率
|
| |
1.80% – 2.34%
|
|
預期壽命(以年為單位)
|
| |
5 – 7
|
|
預期股息
|
| |
$—
|
|
| | |
截至9月30日的9個月
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
每股基本淨虧損: | | | | | | | | | | | | | |
分子: | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (198,968) | | | | | $ | (247,448) | | |
減去:歸屬於非控股權益的淨收入
|
| | | | — | | | | | | 1,847 | | |
普通股股東應佔淨虧損 - Basic
|
| | | $ | (198,968) | | | | | $ | (249,295) | | |
分母: | | | | | | | | | | | | | |
加權平均流通股 - 基本股和稀釋股
|
| | | | 53,110 | | | | | | 48,786 | | |
每股基本淨虧損
|
| | | $ | (3.75) | | | | | $ | (5.11) | | |
稀釋後每股淨虧損: | | | | | | | | | | | | | |
分子: | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (198,968) | | | | | $ | (247,448) | | |
減去:歸屬於非控股權益的淨收入
|
| | | | — | | | | | | 1,847 | | |
減去:責任收益-分類認股權證
|
| | | | — | | | | | | 8,402 | | |
普通股股東應佔淨虧損 - 攤薄
|
| | | $ | (198,968) | | | | | $ | (257,697) | | |
分母: | | | | | | | | | | | | | |
加權平均流通股 - 基本股和稀釋股
|
| | | | 53,110 | | | | | | 48,786 | | |
稀釋後每股淨虧損
|
| | | $ | (3.75) | | | | | $ | (5.28) | | |
| | |
截至9月30日的9個月
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
普通股認股權證
|
| | | | 2,084 | | | | | | 2,081 | | |
D系列優先股權證
|
| | | | 300 | | | | | | — | | |
E系列優先股權證
|
| | | | 225 | | | | | | 75 | | |
RSU
|
| | | | 19,662 | | | | | | 8,736 | | |
選項
|
| | | | 18,725 | | | | | | 22,760 | | |
早期行使的未歸屬股份
|
| | | | 46 | | | | | | 220 | | |
受限股份
|
| | | | 1,520 | | | | | | 2,288 | | |
可贖回可轉換優先股
|
| | | | 194,384 | | | | | | 189,064 | | |
總反稀釋證券
|
| | | | 236,946 | | | | | | 225,224 | | |
| | | | | |
截至12月31日
|
| |||||||||
| | | | | |
2019
|
| |
2018
|
| ||||||
資產 | | | | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | | | | $ | 405,080 | | | | | $ | 262,368 | | |
受限現金
|
| | | | | | | 279,742 | | | | | | 143,403 | | |
有價證券
|
| | | | | | | 43,576 | | | | | | 9,004 | | |
託管應收賬款
|
| | | | | | | 13,882 | | | | | | 10,772 | | |
房地產庫存,淨額
|
| | | | | | | 1,312,369 | | | | | | 1,361,796 | | |
其他流動資產
|
| | | | | | | 32,995 | | | | | | 20,828 | | |
流動資產總額
|
| | | | | | | 2,087,644 | | | | | | 1,808,171 | | |
物業設備 - 網
|
| | | | | | | 34,606 | | | | | | 17,976 | | |
使用權資產
|
| | | | | | | 60,681 | | | | | | — | | |
商譽
|
| | | | | | | 30,945 | | | | | | 9,400 | | |
無形資產 - 網
|
| | | | | | | 12,414 | | | | | | 3,743 | | |
其他資產
|
| | | | | | | 5,394 | | | | | | 3,005 | | |
總資產
|
| |
(1)
|
| | | $ | 2,231,684 | | | | | $ | 1,842,295 | | |
負債、臨時股本和股東虧損
|
| | | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | | | | |
應付賬款和其他應計負債
|
| | | | | | $ | 32,977 | | | | | $ | 30,265 | | |
信貸安排和其他擔保借款的當期部分
|
| | | | | | | 1,074,125 | | | | | | 1,032,593 | | |
應付利息
|
| | | | | | | 5,808 | | | | | | 5,333 | | |
租賃負債,流動部分
|
| | | | | | | 13,472 | | | | | | — | | |
流動負債總額
|
| | | | | | | 1,126,382 | | | | | | 1,068,191 | | |
當前部分的信貸便利 - 淨值
|
| | | | | | | 221,929 | | | | | | 100,502 | | |
可轉換票據
|
| | | | | | | 140,096 | | | | | | — | | |
衍生工具和認股權證負債
|
| | | | | | | 46,235 | | | | | | 18,022 | | |
租賃負債 - 扣除當期部分
|
| | | | | | | 48,435 | | | | | | — | | |
其他負債
|
| | | | | | | 208 | | | | | | 5,082 | | |
總負債
|
| |
(2)
|
| | | | 1,583,285 | | | | | | 1,191,797 | | |
承付款和或有事項(見附註19) | | | | | | | | | | | | | | | | |
臨時股權: | | | | | | | | | | | | | | | | |
A系列可轉換優先股,24,784,202股和25,477,056股
截至2019年12月31日和2018年12月31日授權;24,784,202股 截至2019年12月31日和2018年12月31日發行和未償還; 截至2019年12月31日和2018年12月31日的清算優先權為9807美元 |
| | | | | | | 9,763 | | | | | | 9,763 | | |
B系列可轉換優先股,14,738,907股和15,029,846股
截至2019年12月31日和2018年12月31日授權;14,738,907股 截至2019年12月31日和2018年12月31日發行和未償還; 截至2019年12月31日和2018年12月31日的清算優先權為20,182美元 |
| | | | | | | 20,049 | | | | | | 20,049 | | |
| | | | | |
截至12月31日
|
| |||||||||
| | | | | |
2019
|
| |
2018
|
| ||||||
C系列可轉換優先股,截至
授權的17,972,134股
2019年12月31日和2018年12月31日;已發行17,972,134股, 截至2019年12月31日和2018年12月31日的未償還債務;清算 截至2019年12月31日和2018年12月31日,優惠77160美元 |
| | | | | | | 80,519 | | | | | | 80,519 | | |
D系列可轉換優先股,39,539,070股和39,557,594股
截至2019年12月31日和2018年12月31日授權;39,239,070和 截至2019年12月31日已發行和已發行的33,919,032股 和2018年;截至 ,清算優先權為248,333美元和213,333美元 2019年12月31日和2018年12月31日 |
| | | | | | | 257,951 | | | | | | 222,951 | | |
E系列可轉換優先股,102,588,689股和78,441,874股
截至2019年12月31日和2018年12月31日授權;97,649,658和 截至2019年12月31日已發行和已發行股票76,426,829股 和2018年;截至 ,清算優先權分別為1,011,319美元和728,444美元 2019年12月31日和2018年12月31日 |
| | | | | | | 1,013,220 | | | | | | 730,582 | | |
臨時股本總額
|
| | | | | | | 1,381,502 | | | | | | 1,063,864 | | |
股東虧損 | | | | | | | | | | | | | | | | |
截至2019年12月31日和2018年12月31日的普通股,面值0.00001美元,3億股和2.74億股;截至2019年12月31日和2018年12月31日的51,775,096股和48,137,116股
|
| | | | | | | — | | | | | | — | | |
新增實收資本
|
| | | | | | | 57,362 | | | | | | 31,201 | | |
累計虧損
|
| | | | | | | (790,483) | | | | | | (446,056) | | |
累計其他綜合收益(虧損)
|
| | | | | | | 18 | | | | | | (2) | | |
OpenDoor Labs Inc.的股東虧損總額
|
| | | | | | | (733,103) | | | | | | (414,857) | | |
非控股權益
|
| | | | | | | — | | | | | | 1,491 | | |
股東虧損總額
|
| | | | | | | (733,103) | | | | | | (413,366) | | |
總負債、臨時股本和股東虧損
|
| | | | | | $ | 2,231,684 | | | | | $ | 1,842,295 | | |
|
| | |
截至2010年12月31日的三個年度
|
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
收入
|
| | | $ | 4,740,583 | | | | | $ | 1,838,066 | | | | | $ | 711,066 | | |
收入成本
|
| | | | 4,439,333 | | | | | | 1,704,638 | | | | | | 644,719 | | |
毛利
|
| | | | 301,250 | | | | | | 133,428 | | | | | | 66,347 | | |
運營費用: | | | | | | | | | | | | | | | | | | | |
銷售、營銷和運營
|
| | | | 384,416 | | | | | | 196,292 | | | | | | 74,938 | | |
一般和行政
|
| | | | 113,446 | | | | | | 72,350 | | | | | | 36,928 | | |
技術與開發
|
| | | | 51,222 | | | | | | 28,458 | | | | | | 16,123 | | |
總運營費用
|
| | | | 549,084 | | | | | | 297,100 | | | | | | 127,989 | | |
運營損失
|
| | | | (247,834) | | | | | | (163,672) | | | | | | (61,642) | | |
保證公允價值調整
|
| | | | 6,243 | | | | | | (18,022) | | | | | | (32) | | |
利息支出
|
| | | | (109,728) | | | | | | (60,456) | | | | | | (23,342) | | |
其他收入 - 淨值
|
| | | | 12,401 | | | | | | 2,598 | | | | | | 249 | | |
所得税前虧損
|
| | | | (338,918) | | | | | | (239,552) | | | | | | (84,767) | | |
所得税費用
|
| | | | (252) | | | | | | (377) | | | | | | — | | |
淨虧損
|
| | | | (339,170) | | | | | | (239,929) | | | | | | (84,767) | | |
可歸因於
的淨收入減少
非控股權益 |
| | | | 1,847 | | | | | | 1,362 | | | | | | 62 | | |
可歸因於OpenDoor Labs Inc.的淨虧損。
|
| | | $ | (341,017) | | | | | $ | (241,291) | | | | | $ | (84,829) | | |
普通股股東應佔每股淨虧損: | | | | | | | | | | | | | | | | | | | |
基礎版
|
| | | $ | (6.90) | | | | | $ | (5.12) | | | | | $ | (2.12) | | |
稀釋
|
| | | $ | (7.06) | | | | | $ | (5.12) | | | | | $ | (2.12) | | |
加權平均流通股: | | | | | | | | | | | | | | | | | | | |
基礎版
|
| | | | 49,444 | | | | | | 48,570 | | | | | | 39,930 | | |
稀釋
|
| | | | 49,444 | | | | | | 48,570 | | | | | | 39,930 | | |
| | |
截至2010年12月31日的三個年度
|
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
淨虧損
|
| | | $ | (339,170) | | | | | $ | (239,929) | | | | | $ | (84,767) | | |
其他綜合收益(虧損): | | | | | | | | | | | | | | | | | | | |
有價證券的未實現收益(虧損)
|
| | | | 20 | | | | | | 25 | | | | | | (27) | | |
綜合虧損
|
| | | | (339,150) | | | | | | (239,904) | | | | | | (84,794) | | |
非控股權益的綜合收益較低
|
| | | | 1,847 | | | | | | 1,362 | | | | | | 62 | | |
可歸因於 的綜合損失 | | | | | | | | | | | | | | | | | | | |
OpenDoor Labs Inc.
|
| | | $ | (340,997) | | | | | $ | (241,266) | | | | | $ | (84,856) | | |
| | |
臨時股權
|
| | |
股東虧損
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
系列A
可兑換 首選 庫存 |
| |
系列B
可兑換 首選 庫存 |
| |
系列C
可兑換 首選 庫存 |
| |
系列D
可兑換 首選 庫存 |
| |
系列E
可兑換 首選 庫存 |
| | |
常見
庫存 |
| |
其他
實收 大寫 |
| |
累計
赤字 |
| |
累計
其他 綜合 收入 (虧損) |
| |
非
控制 興趣 |
| |
合計
股東的 赤字 |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| | |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance - 12月31日
2016 |
| | | | 25,477,056 | | | | | $ | 10,037 | | | | | | 15,029,846 | | | | | $ | 20,448 | | | | | | 17,972,134 | | | | | $ | 80,519 | | | | | | 33,184,364 | | | | | $ | 218,141 | | | | | | — | | | | | $ | — | | | | | | | 35,011,962 | | | | | $ | — | | | | | $ | 6,341 | | | | | $ | (76,605) | | | | | | — | | | | | | — | | | | | $ | (70,264) | | |
發行D系列優先股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 753,192 | | | | | | 4,931 | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
發行
的權證
服務 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 32 | | | | | | — | | | | | | — | | | | | | — | | | | | | 32 | | |
與收購相關的普通股發行
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 45,596 | | | | | | — | | | | | | 75 | | | | | | — | | | | | | — | | | | | | — | | | | | | 75 | | |
限制性股票歸屬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 8,520,424 | | | | | | — | | | | | | 12 | | | | | | — | | | | | | — | | | | | | — | | | | | | 12 | | |
行使股票期權
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 1,116,084 | | | | | | — | | | | | | 481 | | | | | | — | | | | | | — | | | | | | — | | | | | | 481 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 3,761 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,761 | | |
其他綜合虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (27) | | | | | | — | | | | | | (27) | | |
非控股權益出資
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 67 | | | | | | 67 | | |
淨收益(虧損)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (84,829) | | | | | | — | | | | | | 62 | | | | | | (84,767) | | |
Balance - 12月31日
2017 |
| | | | 25,477,056 | | | | | $ | 10,037 | | | | | | 15,029,846 | | | | | $ | 20,448 | | | | | | 17,972,134 | | | | | $ | 80,519 | | | | | | 33,937,556 | | | | | $ | 223,072 | | | | | | — | | | | | | — | | | | | | | 44,694,066 | | | | | $ | — | | | | | $ | 10,702 | | | | | $ | (161,434) | | | | | $ | (27) | | | | | $ | 129 | | | | | | (150,630) | | |
發行E系列優先股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 73,940,269 | | | | | | 706,766 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
發行E-1系列優先股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,486,560 | | | | | | 23,816 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
與收購相關的普通股發行
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 1,648,679 | | | | | | — | | | | | | 7,922 | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,922 | | |
限制性股票歸屬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 2,555,208 | | | | | | — | | | | | | 2,388 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,388 | | |
行使股票期權
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 5,172,343 | | | | | | — | | | | | | 5,201 | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,201 | | |
普通股回購
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | (5,933,180) | | | | | | — | | | | | | (9,986) | | | | | | (36,106) | | | | | | — | | | | | | — | | | | | | (46,092) | | |
A系列優先股回購
|
| | | | (692,854) | | | | | | (274) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,269) | | | | | | — | | | | | | — | | | | | | (5,269) | | |
回購B系列優先股
|
| | | | — | | | | | | — | | | | | | (290,939) | | | | | | (399) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,930) | | | | | | — | | | | | | — | | | | | | (1,930) | | |
D系列回購
優先股 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (18,524) | | | | | | (121) | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (26) | | | | | | — | | | | | | — | | | | | | (26) | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 14,974 | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,974 | | |
| | |
臨時股權
|
| | |
股東虧損
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
系列A
可兑換 首選 庫存 |
| |
系列B
可兑換 首選 庫存 |
| |
系列C
可兑換 首選 庫存 |
| |
系列D
可兑換 首選 庫存 |
| |
系列E
可兑換 首選 庫存 |
| | |
常見
庫存 |
| |
其他
實收 大寫 |
| |
累計
赤字 |
| |
累計
其他 綜合 收入 (虧損) |
| |
非
控制 興趣 |
| |
合計
股東的 赤字 |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| | |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
其他綜合收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 25 | | | | | | — | | | | | | 25 | | |
淨收益(虧損)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (241,291) | | | | | | — | | | | | | 1,362 | | | | | | (239,929) | | |
Balance - 12月31日
2018 |
| | | | 24,784,202 | | | | | $ | 9,763 | | | | | | 14,738,907 | | | | | $ | 20,049 | | | | | | 17,972,134 | | | | | $ | 80,519 | | | | | | 33,919,032 | | | | | $ | 222,951 | | | | | | 76,426,829 | | | | | $ | 730,582 | | | | | | | 48,137,116 | | | | | | — | | | | | $ | 31,201 | | | | | $ | (446,056) | | | | | $ | (2) | | | | | $ | 1,491 | | | | | $ | (413,366) | | |
發行E-2系列優先股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 21,222,829 | | | | | | 282,638 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
發行D系列
優先股 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,320,038 | | | | | | 35,000 | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 7,241 | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,241 | | |
與收購相關的普通股發行
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 958,280 | | | | | | — | | | | | | 6,650 | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,650 | | |
限制性股票歸屬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 1,302,065 | | | | | | — | | | | | | 1,061 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,061 | | |
行使股票期權
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 1,877,635 | | | | | | — | | | | | | 3,450 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,450 | | |
普通股回購
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | (500,000) | | | | | | — | | | | | | (590) | | | | | | (3,410) | | | | | | — | | | | | | — | | | | | | (4,000) | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 13,196 | | | | | | — | | | | | | — | | | | | | — | | | | | | 13,196 | | |
購買非控股權益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (4,847) | | | | | | — | | | | | | — | | | | | | (62) | | | | | | (4,909) | | |
非控股權益資本分配
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,276) | | | | | | (3,276) | | |
其他綜合性
收入 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 20 | | | | | | — | | | | | | 20 | | |
淨收益(虧損)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (341,017) | | | | | | — | | | | | | 1,847 | | | | | | (339,170) | | |
Balance - 12月31日
2019 |
| | | | 24,784,202 | | | | | $ | 9,763 | | | | | | 14,738,907 | | | | | $ | 20,049 | | | | | | 17,972,134 | | | | | $ | 80,519 | | | | | | 39,239,070 | | | | | $ | 257,951 | | | | | | 97,649,658 | | | | | $ | 1,013,220 | | | | | | | 51,775,096 | | | | | $ | — | | | | | $ | 57,362 | | | | | $ | (790,483) | | | | | $ | 18 | | | | | $ | — | | | | | $ | (733,103) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
截至2010年12月31日的三個年度
|
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
經營活動現金流: | | | | | | | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (339,170) | | | | | $ | (239,929) | | | | | $ | (84,767) | | |
將淨虧損與經營活動提供(用於)的現金、現金等價物和限制性現金進行調整:
|
| | | | | | | | | | | | | | | | | | |
折舊和攤銷 - 增值淨額
|
| | | | 27,372 | | | | | | 12,781 | | | | | | 7,441 | | |
使用權資產攤銷
|
| | | | 11,940 | | | | | | — | | | | | | — | | |
股票薪酬
|
| | | | 12,606 | | | | | | 8,422 | | | | | | 3,761 | | |
保證公允價值調整
|
| | | | (6,243) | | | | | | 18,022 | | | | | | 32 | | |
存貨計價調整
|
| | | | 31,885 | | | | | | 20,523 | | | | | | 4,231 | | |
財產和設備處置損失
|
| | | | — | | | | | | — | | | | | | 517 | | |
衍生工具公允價值變動
|
| | | | 1,102 | | | | | | 2,996 | | | | | | (134) | | |
實物支付利息
|
| | | | 2,052 | | | | | | — | | | | | | — | | |
出售持有待售抵押貸款的公允價值調整淨額和損益
|
| | | | (447) | | | | | | — | | | | | | — | | |
持有待售抵押貸款來源
|
| | | | (23,194) | | | | | | — | | | | | | — | | |
出售所得收益和持有待售抵押貸款本金
|
| | | | 21,525 | | | | | | — | | | | | | — | | |
經營性資產和負債變動:
|
| | | | | | | | | | | | | | | | | | |
託管應收賬款
|
| | | | (3,110) | | | | | | 4,474 | | | | | | 3,964 | | |
房地產庫存
|
| | | | 16,951 | | | | | | (1,015,207) | | | | | | (152,390) | | |
其他資產
|
| | | | (7,518) | | | | | | (11,723) | | | | | | (3,016) | | |
應付賬款和其他應計負債
|
| | | | (4,331) | | | | | | 16,375 | | | | | | 760 | | |
應付利息
|
| | | | 475 | | | | | | 3,629 | | | | | | 1,048 | | |
租賃負債
|
| | | | (13,945) | | | | | | — | | | | | | — | | |
經營活動使用的淨現金
|
| | | | (272,050) | | | | | | (1,179,637) | | | | | | (218,553) | | |
投資活動現金流: | | | | | | | | | | | | | | | | | | | |
購置物業和設備
|
| | | | (27,972) | | | | | | (20,022) | | | | | | (2,869) | | |
購買衍生工具
|
| | | | — | | | | | | (16) | | | | | | (615) | | |
購買有價證券
|
| | | | (79,319) | | | | | | (22,910) | | | | | | (57,063) | | |
銷售、到期、贖回和支付的收益
有價證券 |
| | | | 45,025 | | | | | | 40,373 | | | | | | 30,605 | | |
收購,扣除收購現金後的淨額
|
| | | | (32,812) | | | | | | (4,857) | | | | | | — | | |
投資活動使用的淨現金
|
| | | | (95,078) | | | | | | (7,432) | | | | | | (29,942) | | |
融資活動現金流: | | | | | | | | | | | | | | | | | | | |
發行D系列優先股所得款項
|
| | | | 35,000 | | | | | | — | | | | | | 4,955 | | |
D系列優先股發行成本
|
| | | | — | | | | | | — | | | | | | (24) | | |
發行E系列優先股所得款項
|
| | | | — | | | | | | 708,200 | | | | | | — | | |
E系列優先股發行成本
|
| | | | — | | | | | | (1,434) | | | | | | — | | |
| | |
截至2010年12月31日的三個年度
|
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
發行E-2系列優先股所得款項
|
| | | | 282,875 | | | | | | — | | | | | | — | | |
E-2系列優先股發行成本
|
| | | | (237) | | | | | | — | | | | | | — | | |
發行可轉換票據的收益
|
| | | | 178,200 | | | | | | 20,000 | | | | | | — | | |
股票期權行權收益
|
| | | | 3,358 | | | | | | 6,888 | | | | | | 2,129 | | |
非控股權益資本分配
|
| | | | (3,276) | | | | | | — | | | | | | 67 | | |
信貸和其他擔保借款的收益
|
| | | | 3,664,217 | | | | | | 1,994,088 | | | | | | 490,281 | | |
信貸和其他擔保借款的本金支付
|
| | | | (3,495,411) | | | | | | (1,176,541) | | | | | | (329,824) | | |
支付貸款發放費和發債成本
|
| | | | (15,137) | | | | | | (8,911) | | | | | | (6,407) | | |
按公允價值回購普通股
|
| | | | (3,410) | | | | | | (37,777) | | | | | | — | | |
A系列優先股回購
|
| | | | — | | | | | | (5,543) | | | | | | — | | |
回購B系列優先股
|
| | | | — | | | | | | (2,329) | | | | | | — | | |
D系列優先股回購
|
| | | | — | | | | | | (147) | | | | | | — | | |
融資活動提供的淨現金
|
| | | | 646,179 | | | | | | 1,496,494 | | | | | | 161,177 | | |
現金、現金等價物和限制性現金淨增(減)
|
| | | | 279,051 | | | | | | 309,425 | | | | | | (87,318) | | |
年初現金、現金等價物和受限現金 -
|
| | | | 405,771 | | | | | | 96,346 | | | | | | 183,664 | | |
現金、現金等價物和限制性現金 - 年終
|
| | | $ | 684,822 | | | | | $ | 405,771 | | | | | $ | 96,346 | | |
補充披露現金流量信息 - 期內支付的利息
|
| | | $ | 85,910 | | | | | $ | 44,574 | | | | | $ | 14,955 | | |
非現金投融資活動披露情況:
|
| | | | | | | | | | | | | | | | | | |
授予提前行使的股票期權
|
| | | $ | 1,060 | | | | | $ | 2,388 | | | | | $ | 254 | | |
可轉換票據轉換為E-1系列優先股
|
| | | | — | | | | | | 23,816 | | | | | | — | | |
非現金融資,發行普通股
收購 |
| | | | 6,650 | | | | | | (6,152) | | | | | | — | | |
對賬至合併資產負債表:
|
| | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 405,080 | | | | | $ | 262,368 | | | | | $ | 33,919 | | |
受限現金
|
| | | | 279,742 | | | | | | 143,403 | | | | | | 62,427 | | |
現金、現金等價物和限制性現金
|
| | | $ | 684,822 | | | | | $ | 405,771 | | | | | $ | 96,346 | | |
|
|
內部開發的軟件
|
| | 兩年 | |
|
軟件實施成本
|
| |
少於3年或合同期限
|
|
|
台計算機
|
| | 兩年 | |
|
安全系統
|
| | 1年 | |
|
傢俱和固定裝置
|
| | 5年 | |
|
租賃改進
|
| |
使用年限或租賃期較短
|
|
|
辦公設備
|
| | 3年 | |
|
現金對價
|
| | | $ | 34,300 | | |
|
股權對價 - 普通股
|
| | | | 6,700 | | |
|
總對價轉賬
|
| | | $ | 41,000 | | |
|
現金對價
|
| | | $ | 9,370 | | |
|
股權對價
|
| | | | 6,150 | | |
|
總對價轉賬
|
| | | $ | 15,520 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
(未審核)
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
收入
|
| | | $ | 4,763,716 | | | | | $ | 1,883,129 | | | | | $ | 713,293 | | |
淨虧損
|
| | | | (340,667) | | | | | | (231,865) | | | | | | (86,244) | | |
| | |
2019
|
| |
2018
|
| ||||||
在製品
|
| | | $ | 179,419 | | | | | $ | 231,186 | | |
成品
|
| | | | 1,132,950 | | | | | | 1,130,610 | | |
房地產總庫存
|
| | | $ | 1,312,369 | | | | | $ | 1,361,796 | | |
| | |
2019年12月31日
|
| |||||||||||||||||||||||||||||||||
| | |
成本
基準 |
| |
未實現
收益 |
| |
未實現
虧損 |
| |
公允價值
|
| |
現金和現金
等價物 |
| |
適銷對路
證券 |
| ||||||||||||||||||
現金
|
| | | $ | 366,358 | | | | | $ | — | | | | | $ | — | | | | | $ | 366,358 | | | | | $ | 366,358 | | | | | $ | — | | |
貨幣市場基金
|
| | | | 30,935 | | | | | | — | | | | | | — | | | | | | 30,935 | | | | | | 30,935 | | | | | | — | | |
商業票據
|
| | | | 19,997 | | | | | | 1 | | | | | | (4) | | | | | | 19,994 | | | | | | 7,038 | | | | | | 12,956 | | |
公司債務
|
| | | | 16,417 | | | | | | 12 | | | | | | (1) | | | | | | 16,428 | | | | | | — | | | | | | 16,428 | | |
美國機構證券
|
| | | | 749 | | | | | | — | | | | | | — | | | | | | 749 | | | | | | 749 | | | | | | — | | |
美國財政部
|
| | | | 1,000 | | | | | | — | | | | | | — | | | | | | 1,000 | | | | | | — | | | | | | 1,000 | | |
資產擔保 | | | | | 12,482 | | | | | | 12 | | | | | | (2) | | | | | | 12,492 | | | | | | — | | | | | | 12,492 | | |
非美國證券
|
| | | | 700 | | | | | | — | | | | | | — | | | | | | 700 | | | | | | — | | | | | | 700 | | |
合計
|
| | | $ | 448,638 | | | | | $ | 25 | | | | | $ | (7) | | | | | $ | 448,656 | | | | | $ | 405,080 | | | | | $ | 43,576 | | |
|
| | |
2018年12月31日
|
| |||||||||||||||||||||||||||||||||
| | |
成本
基準 |
| |
未實現
收益 |
| |
未實現
虧損 |
| |
公允價值
|
| |
現金和現金
等價物 |
| |
適銷對路
證券 |
| ||||||||||||||||||
現金
|
| | | $ | 2,020 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,020 | | | | | $ | 2,020 | | | | | $ | — | | |
貨幣市場基金
|
| | | | 253,911 | | | | | | — | | | | | | — | | | | | | 253,911 | | | | | | 253,911 | | | | | | — | | |
商業票據
|
| | | | 6,635 | | | | | | — | | | | | | — | | | | | | 6,635 | | | | | | 4,192 | | | | | | 2,443 | | |
公司債務
|
| | | | 1,403 | | | | | | — | | | | | | (1) | | | | | | 1,402 | | | | | | 250 | | | | | | 1,152 | | |
美國機構證券
|
| | | | 5,456 | | | | | | 1 | | | | | | — | | | | | | 5,457 | | | | | | 1,995 | | | | | | 3,462 | | |
美國財政部
|
| | | | 999 | | | | | | — | | | | | | — | | | | | | 999 | | | | | | — | | | | | | 999 | | |
資產擔保 | | | | | 950 | | | | | | — | | | | | | (2) | | | | | | 948 | | | | | | — | | | | | | 948 | | |
合計
|
| | | $ | 271,374 | | | | | $ | 1 | | | | | $ | (3) | | | | | $ | 271,372 | | | | | $ | 262,368 | | | | | $ | 9,004 | | |
| | |
不到12個月
|
| |
12個月或以上
|
| |
合計
|
| |||||||||||||||||||||||||||
2019年12月31日
|
| |
公允價值
|
| |
未實現
虧損 |
| |
公允價值
|
| |
未實現
虧損 |
| |
公允價值
|
| |
未實現
虧損 |
| ||||||||||||||||||
商業票據
|
| | | $ | 15,059 | | | | | $ | (4) | | | | | $ | — | | | | | $ | — | | | | | $ | 15,059 | | | | | $ | (4) | | |
公司債務
|
| | | | 3,166 | | | | | | (1) | | | | | | — | | | | | | — | | | | | | 3,166 | | | | | | (1) | | |
資產擔保 | | | | | 4,258 | | | | | | (2) | | | | | | — | | | | | | — | | | | | | 4,258 | | | | | | (2) | | |
非美國證券
|
| | | | 700 | | | | | | — | | | | | | — | | | | | | — | | | | | | 700 | | | | | | — | | |
合計
|
| | | $ | 23,183 | | | | | $ | (7) | | | | | $ | — | | | | | $ | — | | | | | $ | 23,183 | | | | | $ | (7) | | |
|
| | |
不到12個月
|
| |
12個月或以上
|
| |
合計
|
| |||||||||||||||||||||||||||
2018年12月31日
|
| |
公允價值
|
| |
未實現
虧損 |
| |
公允價值
|
| |
未實現
虧損 |
| |
公允價值
|
| |
未實現
虧損 |
| ||||||||||||||||||
商業票據
|
| | | $ | 4,591 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 4,591 | | | | | $ | — | | |
公司債務
|
| | | | 1,402 | | | | | | (1) | | | | | | — | | | | | | — | | | | | | 1,402 | | | | | | (1) | | |
美國代理商
|
| | | | 999 | | | | | | — | | | | | | — | | | | | | — | | | | | | 999 | | | | | | — | | |
資產擔保 | | | | | — | | | | | | — | | | | | | 948 | | | | | | (2) | | | | | | 948 | | | | | | (2) | | |
合計
|
| | | $ | 6,992 | | | | | $ | (1) | | | | | $ | 948 | | | | | $ | (2) | | | | | $ | 7,940 | | | | | $ | (3) | | |
2019年12月31日
|
| |
公允價值
|
| |
在
內
1年 |
| |
之後的
1年 至 5年 |
| |||||||||
商業票據
|
| | | $ | 19,994 | | | | | $ | 19,994 | | | | | $ | — | | |
公司債務
|
| | | | 16,428 | | | | | | 16,428 | | | | | | — | | |
美國機構證券
|
| | | | 749 | | | | | | 749 | | | | | | — | | |
美國財政部
|
| | | | 1,000 | | | | | | 1,000 | | | | | | — | | |
資產擔保 | | | | | 12,492 | | | | | | — | | | | | | 12,492 | | |
非美國證券
|
| | | | 700 | | | | | | 700 | | | | | | — | | |
合計
|
| | | $ | 51,363 | | | | | $ | 38,871 | | | | | $ | 12,492 | | |
|
| | |
理論上的
金額 |
| |
公允價值衍生產品
|
| ||||||||||||
截至2019年12月31日
|
| |
資產
|
| |
責任
|
| ||||||||||||
利率上限
|
| | | $ | 100,000 | | | | | $ | 4 | | | | | $ | — | | |
嵌入式轉換選項
|
| | | $ | 180,252 | | | | | $ | — | | | | | $ | 41,697 | | |
| | |
理論上的
金額 |
| |
公允價值衍生產品
|
| ||||||||||||
截至2018年12月31日
|
| |
資產
|
| |
責任
|
| ||||||||||||
利率上限
|
| | | $ | 366,700 | | | | | $ | 1,106 | | | | | $ | — | | |
| | |
截至的年度
12月31日 |
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
其他收入,淨額
|
| | | $ | (773) | | | | | $ | 420 | | | | | $ | 134 | | |
| | |
信貸安排
車輛 |
| |||
資產 | | | | | | | |
現金和現金等價物
|
| | | $ | 86,526 | | |
受限現金
|
| | | | 268,368 | | |
房地產庫存
|
| | | | 1,312,194 | | |
其他(A)
|
| | | | 25,793 | | |
總資產
|
| | | $ | 1,692,881 | | |
負債 | | | | | | | |
信貸便利
|
| | | $ | 1,264,913 | | |
其他(B)
|
| | | | 14,983 | | |
總負債
|
| | | $ | 1,279,896 | | |
| | |
信貸安排
車輛 |
| |
標題
公司 |
| |
合計
|
| |||||||||
資產 | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 79 | | | | | $ | — | | | | | $ | 79 | | |
受限現金
|
| | | | 127,798 | | | | | | 6,737 | | | | | | 134,535 | | |
房地產庫存
|
| | | | 1,360,236 | | | | | | — | | | | | | 1,360,236 | | |
其他(A)
|
| | | | 19,431 | | | | | | 1,368 | | | | | | 20,799 | | |
總資產
|
| | | $ | 1,507,544 | | | | | $ | 8,105 | | | | | | 1,515,649 | | |
負債 | | | | | | | | | | | | | | | | | | | |
信貸便利
|
| | | $ | 1,133,095 | | | | | $ | — | | | | | $ | 1,133,095 | | |
其他(B)
|
| | | | 6,316 | | | | | | 528 | | | | | | 6,844 | | |
總負債
|
| | | $ | 1,139,411 | | | | | $ | 528 | | | | | $ | 1,139,939 | | |
截至2019年12月31日
|
| |
借用
容量 |
| |
出色的
金額 |
| |
加權-
平均 利息 費率 |
| |
結束
旋轉 期間 |
| |
最終
到期 日期 |
| |||||||||
循環設施2016-1
|
| | | $ | 39,346 | | | | | $ | 39,346 | | | | | | 6.17% | | | |
2019年8月22日
|
| |
2020年3月20日
|
|
循環設施2017-1
|
| | | | 75,000 | | | | | | 25,758 | | | | | | 7.00% | | | |
2020年3月1日
|
| |
9個月(按物業)
|
|
循環設施2018-1
|
| | | | 250,000 | | | | | | 126,450 | | | | | | 5.62% | | | |
2020年7月11日
|
| |
2020年7月11日
|
|
循環設施2018-2
|
| | | | 750,000 | | | | | | 194,293 | | | | | | 6.00% | | | |
2020年9月4日
|
| |
2020年9月4日
|
|
循環設施2018-3
|
| | | | 200,000 | | | | | | 111,411 | | | | | | 4.65% | | | |
2020年6月20日
|
| |
2020年12月20日
|
|
旋轉設施2019-1
|
| | | | 300,000 | | | | | | 206,399 | | | | | | 3.81% | | | |
2021年6月5日
|
| |
2021年6月5日
|
|
旋轉設施2019-2
|
| | | | 1,030,000 | | | | | | 327,226 | | | | | | 3.41% | | | |
2021年7月8日
|
| |
2022年7月7日
|
|
旋轉設施2019-3
|
| | | | 335,654 | | | | | | 42,812 | | | | | | 3.02% | | | |
2021年8月20日
|
| |
2022年8月19日
|
|
合計
|
| | | $ | 2,980,000 | | | | | $ | 1,073,695 | | | | | | | | | | | | | | |
|
截至2018年12月31日
|
| |
出色的
金額 |
| |
加權-
平均 利息 費率 |
| ||||||
循環設施2016-1
|
| | | $ | 326,970 | | | | | | 6.83% | | |
循環設施2017-1
|
| | | | 36,650 | | | | | | 7.00% | | |
循環設施2017-2
|
| | | | 184,250 | | | | | | 7.04% | | |
循環設施2018-1
|
| | | | 131,802 | | | | | | 6.25% | | |
循環設施2018-2
|
| | | | 299,279 | | | | | | 4.81% | | |
合計
|
| | | $ | 978,951 | | | | | | | | |
截至2019年12月31日
|
| |
借用
容量 |
| |
出色的
金額 |
| |
利息
費率 |
| |
抽籤結束
期間 |
| |
最終
到期 日期 |
| |||||||||
定期債務工具2016-M1
|
| | | $ | 300,000 | | | | | $ | 166,000 | | | | | | 10.00% | | | |
2022年10月31日
|
| |
2024年4月30日
|
|
定期債務工具2019-M1
|
| | | | 100,000 | | | | | | 61,000 | | | | | | 15.00% | | | |
2023年8月15日
|
| |
2025年2月15日
|
|
合計
|
| | | $ | 400,000 | | | | | $ | 227,000 | | | | | | | | | | | | | | |
發行成本,淨額
|
| | | | (5,071) | | | | | | | | | | | | | | | ||||||
賬面價值
|
| | | $ | 221,929 | | | | | | | | | | | | | | |
資產/負債類別
|
| |
評估方法、投入和
假設 |
| |
分類
|
|
現金和現金等價物
|
| |
賬面價值是基於票據的短期性質對公允價值的合理估計。
|
| |
估計公允價值分類為一級
|
|
資產/負債類別
|
| |
評估方法、投入和
假設 |
| |
分類
|
|
受限現金
|
| |
賬面價值是基於票據的短期性質對公允價值的合理估計。
|
| |
估計公允價值分類為一級
|
|
有價證券
|
| |
從第三方供應商處獲得的價格,這些供應商從各種來源彙編價格,並在無法觀察到價格時通常對類似證券應用矩陣定價。
|
| |
二級經常性公允價值計量
|
|
其他流動資產 | | | | | | | |
利率上限 | | |
從為相同或類似工具編制價格的衍生品經紀人那裏獲得的價格(如果可用)。
|
| |
二級經常性公允價值計量
|
|
根據回購協議質押的待售抵押貸款
|
| |
公允價值是基於可觀察到的市場數據估算的,包括報價市場價格、交易報價和銷售承諾。
|
| |
二級經常性公允價值計量
|
|
信貸和其他擔保借款
|
| | | | | | |
信貸便利 | | |
公允價值是根據類似期限和剩餘到期時間的類似信貸安排的當前貸款利率,使用貼現現金流估計的。
|
| |
按攤餘成本入賬。
估計公允價值被歸類為第二級。
|
|
根據回購協議出售的貸款
|
| |
公允價值是根據類似期限和剩餘到期時間的類似資產擔保融資工具的當前貸款利率,使用貼現現金流估計的。
|
| |
按攤餘成本入賬。
估計公允價值被歸類為第二級。
|
|
可轉換票據 | | |
公允價值是根據剩餘期限相近的定期票據的當前貸款利率,使用貼現現金流估算的。
|
| |
按攤銷成本入賬。估計公允價值分類為二級
|
|
衍生工具和認股權證負債 | | | | | | | |
擔保責任 | | |
公允價值是使用Black-Scholes-Merton期權定價模型估計的,輸入和假設包括公司的股權估值、預期波動率、認股權證的預期期限和相關的無風險利率。
|
| |
第三級經常性公允價值計量
|
|
嵌入式轉換選項 | | |
根據可轉換票據的條款,公允價值使用包含各種轉換場景的概率的網格模型進行估計,這些轉換場景與時間和轉換特徵相關。
|
| |
第三級經常性公允價值計量
|
|
| | |
截至
的公允價值
2019年12月31日 |
| |
一級
|
| |
二級
|
| |
第三級
|
| ||||||||||||
有價證券: | | | | | | | | | | | | | | | | | | | | | | | | | |
公司債務證券
|
| | | $ | 16,428 | | | | | $ | — | | | | | $ | 16,428 | | | | | $ | — | | |
資產支持證券
|
| | | | 12,492 | | | | | | — | | | | | | 12,492 | | | | | | — | | |
商業票據
|
| | | | 12,956 | | | | | | — | | | | | | 12,956 | | | | | | — | | |
非美國證券
|
| | | | 700 | | | | | | — | | | | | | 700 | | | | | | — | | |
美國國債
|
| | | | 1,000 | | | | | | — | | | | | | 1,000 | | | | | | — | | |
其他流動資產: | | | | | | | | | | | | | | | | | | | | | | | | | |
利率上限
|
| | | | 4 | | | | | | — | | | | | | 4 | | | | | | — | | |
根據協議質押的待售抵押貸款
回購 |
| | | | 2,116 | | | | | | — | | | | | | 2,116 | | | | | | — | | |
總資產
|
| | | $ | 45,696 | | | | | $ | — | | | | | $ | 45,696 | | | | | $ | — | | |
衍生工具和認股權證負債: | | | | | | | | | | | | | | | | | | | | | | | | | |
認股權證
|
| | | $ | 4,538 | | | | | $ | — | | | | | $ | — | | | | | $ | 4,538 | | |
嵌入式轉換選項
|
| | | | 41,697 | | | | | | — | | | | | | — | | | | | | 41,697 | | |
總負債
|
| | | $ | 46,235 | | | | | $ | — | | | | | $ | — | | | | | $ | 46,235 | | |
|
| | |
截至
的公允價值
2018年12月31日 |
| |
一級
|
| |
二級
|
| |
第三級
|
| ||||||||||||
有價證券: | | | | | | | | | | | | | | | | | | | | | | | | | |
公司債務證券
|
| | | $ | 1,152 | | | | | $ | — | | | | | $ | 1,152 | | | | | $ | — | | |
資產支持證券
|
| | | | 948 | | | | | | — | | | | | | 948 | | | | | | — | | |
商業票據
|
| | | | 2,443 | | | | | | — | | | | | | 2,443 | | | | | | — | | |
美國機構證券
|
| | | | 3,462 | | | | | | — | | | | | | 3,462 | | | | | | — | | |
美國國債
|
| | | | 999 | | | | | | — | | | | | | 999 | | | | | | — | | |
其他流動資產: | | | | | | | | | | | | | | | | | | | | | | | | | |
利率上限
|
| | | | 1,106 | | | | | | — | | | | | | 1,106 | | | | | | — | | |
總資產
|
| | | $ | 10,110 | | | | | $ | — | | | | | $ | 10,110 | | | | | $ | — | | |
衍生工具和認股權證負債: | | | | | | | | | | | | | | | | | | | | | | | | | |
認股權證
|
| | | $ | 18,022 | | | | | $ | — | | | | | $ | — | | | | | $ | 18,022 | | |
總負債
|
| | | $ | 18,022 | | | | | $ | — | | | | | $ | — | | | | | $ | 18,022 | | |
| | |
截至2019年12月31日
|
| |||||||||||||||||||||
| | |
攜帶
值 |
| |
公允價值
|
| |
一級
|
| |
二級
|
| ||||||||||||
資產: | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 405,080 | | | | | $ | 405,080 | | | | | $ | 405,080 | | | | | $ | — | | |
受限現金
|
| | | | 279,742 | | | | | | 279,742 | | | | | | 279,742 | | | | | | — | | |
負債: | | | | | | | | | | | | | | | | | | | | | | | | | |
信貸和其他擔保借款
|
| | | $ | 1,296,054 | | | | | $ | 1,296,054 | | | | | $ | — | | | | | $ | 1,296,054 | | |
可轉換票據
|
| | | | 140,096 | | | | | | 180,252 | | | | | | — | | | | | | 180,252 | | |
| | |
截至2018年12月31日
|
| |||||||||||||||||||||
| | |
攜帶
值 |
| |
公允價值
|
| |
一級
|
| |
二級
|
| ||||||||||||
資產: | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 262,368 | | | | | $ | 262,368 | | | | | $ | 262,368 | | | | | $ | — | | |
受限現金
|
| | | | 143,403 | | | | | | 143,403 | | | | | | 143,403 | | | | | | — | | |
負債: | | | | | | | | | | | | | | | | | | | | | | | | | |
信貸和其他擔保借款
|
| | | $ | 1,133,095 | | | | | $ | 1,133,095 | | | | | $ | — | | | | | $ | 1,133,095 | | |
| | |
認股權證
|
| |
嵌入式
轉換選項 |
| ||||||
截至2017年12月31日的餘額
|
| | | $ | — | | | | | $ | — | | |
問題
|
| | | | 14,529 | | | | | | — | | |
公允價值淨變動(未實現)
|
| | | | 3,493 | | | | | | — | | |
截至2018年12月31日的餘額
|
| | | | 18,022 | | | | | | — | | |
公允價值淨變動(未實現)
|
| | | | (7,413) | | | | | | — | | |
問題
|
| | | | 1,170 | | | | | | 41,697 | | |
認股權證的行使
|
| | | | (7,241) | | | | | | — | | |
截至2019年12月31日的餘額
|
| | | $ | 4,538 | | | | | $ | 41,697 | | |
| | |
2019
|
| |
2018
|
| ||||||
內部開發的軟件
|
| | | $ | 33,765 | | | | | $ | 12,567 | | |
軟件實施成本
|
| | | | 1,214 | | | | | | 208 | | |
台計算機
|
| | | | 7,777 | | | | | | 4,053 | | |
安全系統
|
| | | | 4,927 | | | | | | 3,235 | | |
傢俱和固定裝置
|
| | | | 2,843 | | | | | | 1,547 | | |
租賃改進
|
| | | | 2,748 | | | | | | 1,349 | | |
辦公設備
|
| | | | 1,794 | | | | | | 672 | | |
合計
|
| | | | 55,068 | | | | | | 23,631 | | |
累計折舊攤銷
|
| | | | (20,462) | | | | | | (5,655) | | |
物業設備 - 網
|
| | | $ | 34,606 | | | | | $ | 17,976 | | |
|
2020
|
| | | $ | 17,384 | | |
|
2021
|
| | | | 15,149 | | |
|
2022
|
| | | | 14,363 | | |
|
2023
|
| | | | 13,922 | | |
|
2024
|
| | | | 10,881 | | |
|
此後
|
| | | | 832 | | |
|
未貼現的未來現金流合計
|
| | | $ | 72,531 | | |
|
少:計入利息
|
| | | | 10,624 | | |
|
租賃總負債
|
| | | $ | 61,907 | | |
|
2019
|
| | | $ | 13,269 | | |
|
2020
|
| | | | 15,832 | | |
|
2021
|
| | | | 13,638 | | |
|
2022
|
| | | | 13,267 | | |
|
2023
|
| | | | 13,071 | | |
|
最低付款總額
|
| | | $ | 69,077 | | |
| | |
毛收入
攜帶 金額 |
| |
累計
攤銷 |
| |
淨額
攜帶 金額 |
| |
加權平均
使用壽命 (年) |
| ||||||||||||
開發的技術
|
| | | $ | 2,921 | | | | | $ | (1,879) | | | | | $ | 1,042 | | | | | | 2 | | |
客户關係
|
| | | | 7,400 | | | | | | (990) | | | | | | 6,410 | | | | | | 5 | | |
商標
|
| | | | 5,400 | | | | | | (631) | | | | | | 4,769 | | | | | | 5 | | |
競業禁止協議
|
| | | | 100 | | | | | | (65) | | | | | | 35 | | | | | | 2 | | |
無形資產 - 淨值
|
| | | $ | 15,821 | | | | | $ | (3,565) | | | | | $ | 12,256 | | | | | | | | |
| | |
毛收入
攜帶 金額 |
| |
累計
攤銷 |
| |
淨額
攜帶 金額 |
| |
加權平均
使用壽命 (年) |
| ||||||||||||
開發的技術
|
| | | $ | 2,900 | | | | | $ | (423) | | | | | $ | 2,477 | | | | | | 2 | | |
客户關係
|
| | | | 900 | | | | | | (131) | | | | | | 769 | | | | | | 2 | | |
商標
|
| | | | 300 | | | | | | (44) | | | | | | 256 | | | | | | 2 | | |
競業禁止協議
|
| | | | 100 | | | | | | (15) | | | | | | 85 | | | | | | 2 | | |
無形資產 - 淨值
|
| | | $ | 4,200 | | | | | $ | (613) | | | | | $ | 3,587 | | | | | | | | |
會計年度
|
| |
(千)
|
| |||
2020
|
| | | $ | 3,730 | | |
2021
|
| | | | 2,320 | | |
2022
|
| | | | 2,320 | | |
2023
|
| | | | 2,320 | | |
2024
|
| | | | 1,566 | | |
合計
|
| | | $ | 12,256 | | |
| | |
2019
|
| |
2018
|
| ||||||
應計供應商費用
|
| | | $ | 16,342 | | | | | $ | 15,394 | | |
應付供應商賬款
|
| | | | 6,453 | | | | | | 6,237 | | |
應計財產税和特許經營税
|
| | | | 5,739 | | | | | | 5,487 | | |
應計工資和其他員工相關費用
|
| | | | 3,328 | | | | | | 2,366 | | |
其他
|
| | | | 1,115 | | | | | | 781 | | |
應付賬款和其他應計負債合計
|
| | | $ | 32,977 | | | | | $ | 30,265 | | |
| | |
12月31日
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
已發行的可贖回可轉換優先股
|
| | | | 194,384 | | | | | | 167,841 | | |
已發行和未償還的股票期權
|
| | | | 22,633 | | | | | | 26,330 | | |
已發行和未償還的RSU
|
| | | | 14,070 | | | | | | 564 | | |
普通股限售股
|
| | | | 2,156 | | | | | | 1,666 | | |
提前行使的股票期權(未授予)
|
| | | | 116 | | | | | | 693 | | |
已發行和未償還的權證
|
| | | | 2,459 | | | | | | 7,701 | | |
未來發行權證
|
| | | | 750 | | | | | | — | | |
根據2014年股票計劃,未來可供股權授予的股票
|
| | | | 2,176 | | | | | | 12,918 | | |
合計
|
| | | | 238,744 | | | | | | 217,713 | | |
| | |
數量
選項 (千) |
| |
加權-
平均 練習 價格 |
| |
加權-
平均 剩餘 合同 期限(以年為單位) |
| |
聚合
內在 值 (千) |
| ||||||||||||
Balance - 2018年12月31日
|
| | | | 26,330 | | | | | $ | 2.53 | | | | | | 8.7 | | | | | $ | 113,031 | | |
已批准
|
| | | | 3,661 | | | | | | 5.56 | | | | | | | | | | | | | | |
鍛鍊
|
| | | | (1,928) | | | | | | 1.83 | | | | | | | | | | | | | | |
被沒收
|
| | | | (5,256) | | | | | | 2.85 | | | | | | | | | | | | | | |
已過期
|
| | | | (174) | | | | | | 2.86 | | | | | | | | | | | | | | |
Balance - 2019年12月31日
|
| | | | 22,633 | | | | | | 3.00 | | | | | | 6.9 | | | | | $ | 110,481 | | |
2019年12月31日可行使 -
|
| | | | 10,870 | | | | | | 2.17 | | | | | | 6.0 | | | | | $ | 62,060 | | |
| | |
數量
RSU (千) |
| |
加權-
平均 授予日期 公允價值 |
| ||||||
2018年12月31日未授權且未償還的 -
|
| | | | 564 | | | | | $ | 4.88 | | |
已批准
|
| | | | 13,901 | | | | | | 6.87 | | |
被沒收
|
| | | | (395) | | | | | | 6.71 | | |
未授權且未償還的 - 於2019年12月31日
|
| | | | 14,070 | | | | | $ | 6.79 | | |
已歸屬且未償還的 - 於2019年12月31日
|
| | | | — | | | | | | — | | |
| | |
數量
受限股份 (千) |
| |
平均
授予日期 公允價值 |
| ||||||
2018年12月31日未授權的 -
|
| | | | 1,666 | | | | | $ | 4.88 | | |
已批准
|
| | | | 1,263 | | | | | | 6.94 | | |
歸屬
|
| | | | (773) | | | | | | 5.18 | | |
未授權的 - 於2019年12月31日
|
| | | | 2,156 | | | | | $ | 5.98 | | |
已歸屬且未償還的 - 於2019年12月31日
|
| | | | — | | | | | | — | | |
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
股票期權
|
| | | $ | 9,175 | | | | | $ | 7,526 | | | | | $ | 3,761 | | |
回購價格超過普通股公允價值
已回購的獎勵 |
| | | | 590 | | | | | | 6,552 | | | | | | — | | |
限售股歸屬
|
| | | | 3,431 | | | | | | 896 | | | | | | — | | |
股票薪酬總費用
|
| | | $ | 13,196 | | | | | $ | 14,974 | | | | | $ | 3,761 | | |
| | |
2019年範圍
|
| |
2018年範圍
|
| |
2017範圍
|
|
公允價值
|
| |
$6.82 – $6.94
|
| |
$2.29 – $4.88
|
| |
$1.64 – $2.59
|
|
波動性
|
| |
32% – 45%
|
| |
32% – 34%
|
| |
34% – 36%
|
|
無風險費率
|
| |
1.63% – 2.34%
|
| |
2.68% – 3.17%
|
| |
2.02% – 2.42%
|
|
預期壽命(以年為單位)
|
| |
5 – 7
|
| |
5 – 7
|
| |
7
|
|
預期股息
|
| |
$—
|
| |
$—
|
| |
$—
|
|
| | |
截至2010年12月31日的年度
|
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
當期所得税費用: | | | | | | | | | | | | | | | | | | | |
聯邦政府
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
狀態
|
| | | | 252 | | | | | | 377 | | | | | | — | | |
當期所得税費用總額
|
| | | | 252 | | | | | | 377 | | | | | | — | | |
遞延所得税優惠: | | | | | | | | | | | | | | | | | | | |
聯邦政府
|
| | | | — | | | | | | — | | | | | | — | | |
狀態
|
| | | | — | | | | | | — | | | | | | — | | |
遞延所得税優惠總額
|
| | | | — | | | | | | — | | | | | | — | | |
所得税撥備
|
| | | $ | 252 | | | | | $ | 377 | | | | | $ | — | | |
| | |
截至2010年12月31日的年度
|
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
法定税率的聯邦税收優惠
|
| | | | 21.0% | | | | | | 21.0% | | | | | | 34.0% | | |
扣除聯邦福利後的州所得税
|
| | | | 3.2 | | | | | | 2.6 | | | | | | 2.9 | | |
不可扣除的費用和其他
|
| | | | (0.1) | | | | | | (0.9) | | | | | | (0.1) | | |
不可抵扣的認股權證費用
|
| | | | 0.4 | | | | | | (1.6) | | | | | | — | | |
基於股份的薪酬
|
| | | | (0.4) | | | | | | 0.4 | | | | | | (0.8) | | |
聯邦税率變化
|
| | | | — | | | | | | — | | | | | | (21.1) | | |
計價額度變動,淨額
|
| | | | (25.2) | | | | | | (22.6) | | | | | | (16.0) | | |
研發學分
|
| | | | 1.0 | | | | | | 0.9 | | | | | | 1.1 | | |
實際税率
|
| | | | (0.1)% | | | | | | (0.2)% | | | | | | (0.0)% | | |
| | |
2019
|
| |
2018
|
| ||||||
遞延税金資產: | | | | | | | | | | | | | |
應計和準備金
|
| | | $ | 4,231 | | | | | $ | 4,685 | | |
庫存
|
| | | | 15,181 | | | | | | 15,419 | | |
税收抵免
|
| | | | 10,880 | | | | | | 5,334 | | |
租賃責任
|
| | | | 14,800 | | | | | | — | | |
淨營業虧損
|
| | | | 149,141 | | | | | | 66,427 | | |
遞延税金總額
|
| | | | 194,233 | | | | | | 91,865 | | |
折舊攤銷
|
| | | | (4,749) | | | | | | (3,179) | | |
商譽
|
| | | | (114) | | | | | | — | | |
租賃ROU資產
|
| | | | (14,507) | | | | | | — | | |
估值津貼
|
| | | | (174,863) | | | | | | (88,686) | | |
遞延税金淨資產
|
| | | $ | — | | | | | $ | — | | |
| | |
截至2010年12月31日的年度
|
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
年初未確認的税收優惠
|
| | | $ | 2,433 | | | | | $ | 862 | | | | | $ | — | | |
與上一年度税收撥備相關的增加
|
| | | | 383 | | | | | | 197 | | | | | | 332 | | |
與上一年度税額撥備相關的減少額
|
| | | | (247) | | | | | | — | | | | | | — | | |
與本年度税收撥備相關的增加
|
| | | | 2,464 | | | | | | 1,374 | | | | | | 530 | | |
截至年底未確認的税收優惠
|
| | | $ | 5,033 | | | | | $ | 2,433 | | | | | $ | 862 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
每股基本淨虧損: | | | | | | | | | | | | | | | | | | | |
分子: | | | | | | | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (339,170) | | | | | $ | (239,929) | | | | | $ | (84,767) | | |
減去:視為股息
|
| | | | — | | | | | $ | 7,224 | | | | | | — | | |
減去:可歸因於非控股權益的淨收入
|
| | | $ | 1,847 | | | | | $ | 1,362 | | | | | $ | 62 | | |
普通股股東應佔淨虧損 - Basic
|
| | | $ | (341,017) | | | | | $ | (248,515) | | | | | $ | (84,829) | | |
分母: | | | | | | | | | | | | | | | | | | | |
加權平均流通股 - 基本股和稀釋股
|
| | | | 49,444 | | | | | | 48,570 | | | | | | 39,930 | | |
每股基本和攤薄淨虧損
|
| | | $ | (6.90) | | | | | $ | (5.12) | | | | | $ | (2.12) | | |
稀釋後每股淨虧損: | | | | | | | | | | | | | | | | | | | |
分子: | | | | | | | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (339,170) | | | | | $ | (239,929) | | | | | $ | (84,767) | | |
減去:視為股息
|
| | | | — | | | | | $ | 7,224 | | | | | | — | | |
減去:可歸因於非控股權益的淨收入
|
| | | $ | 1,847 | | | | | $ | 1,362 | | | | | $ | 62 | | |
減去:責任收益-分類認股權證
|
| | | $ | 8,132 | | | | | | — | | | | | | — | | |
普通股股東應佔淨虧損 - 攤薄
|
| | | $ | (349,149) | | | | | $ | (248,515) | | | | | $ | (84,829) | | |
分母: | | | | | | | | | | | | | | | | | | | |
加權平均流通股 - 基本股和稀釋股
|
| | | | 49,444 | | | | | | 48,570 | | | | | | 39,930 | | |
稀釋後每股基本淨虧損和稀釋後淨虧損 - 稀釋後
|
| | | $ | (7.06) | | | | | $ | (5.12) | | | | | $ | (2.12) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
普通股認股權證
|
| | | | 2,084 | | | | | | 2,081 | | | | | | 853 | | |
D系列優先股權證
|
| | | | 300 | | | | | | 5,620 | | | | | | — | | |
E系列優先股權證
|
| | | | 75 | | | | | | — | | | | | | — | | |
RSU
|
| | | | 14,070 | | | | | | 564 | | | | | | — | | |
選項
|
| | | | 22,633 | | | | | | 27,243 | | | | | | 24,897 | | |
早期行使的未歸屬股份
|
| | | | 116 | | | | | | 693 | | | | | | 1,611 | | |
受限股份
|
| | | | 2,281 | | | | | | 1,851 | | | | | | 997 | | |
可贖回可轉換優先股
|
| | | | 194,384 | | | | | | 167,841 | | | | | | 92,417 | | |
總反稀釋證券
|
| | | | 235,943 | | | | | | 205,893 | | | | | | 120,775 | | |
| 花旗集團 | | |
高盛有限責任公司
|
|
| | |
金額為
發工資 |
| |||
SEC註冊費
|
| | | $ | * | | |
FINRA申請費
|
| | | | * | | |
納斯達克上市費
|
| | | | * | | |
會計費和費用
|
| | | | * | | |
律師費和開支
|
| | | | * | | |
財務打印費和雜費
|
| | | | * | | |
合計
|
| | | $ | * | | |
|
展品編號:
|
| |
説明
|
|
|
1.1*
|
| | 承保協議格式 | |
|
2.1
|
| |
由社會資本Hedosophia Corp.II、Hestia合併子公司以及社會資本Hedosophia Corp.II之間於2020年9月15日簽署的合併協議和計劃。和OpenDoor Labs Inc.(通過參考2020年9月17日提交的當前報告8-K表第1號修正案的附件2.1合併)。
|
|
|
3.2
|
| |
OpenDoor Technologies Inc.公司註冊證書(通過引用附件3.1併入2020年12月18日提交的當前8-K表格報告中)。
|
|
|
3.3*
|
| | OpenDoor Technologies Inc.的附則 | |
|
4.4
|
| |
作為權證代理人的Social Capital Hedosophia Holdings Corp.和Continental Stock Transfer&Trust Company於2020年4月27日簽署的認股權證協議(通過引用附件4.1併入2020年4月30日提交的當前8-K表格報告中)。
|
|
|
4.5
|
| |
OpenDoor Technologies Inc.的普通股證書樣本(通過引用2020年11月6日提交的S-4表格註冊聲明修正案第1號附件4.5(文件編號333-249302)合併)。
|
|
|
5.1*
|
| | Latham&Watkins LLP的意見。 | |
|
10.1
|
| |
由SCH贊助商II LLC、註冊人和OpenDoor Labs Inc.的每位官員和董事簽署的保薦人支持協議,日期為2020年9月15日(通過引用2020年9月17日提交的當前報告FORM-8-K的附件10.2修正案1併入)。
|
|
|
10.2
|
| |
OpenDoor持有者支持協議,日期為2020年9月15日,由註冊人、OpenDoor Labs Inc.和OpenDoor Labs Inc.的某些股東簽訂(通過引用2020年9月17日提交的當前8-K表格報告修正案1的附件10.3合併)。
|
|
|
10.3
|
| |
註冊人及其簽署的訂閲方之間的認購協議格式。(參考2020年9月17日提交的當前報告8-K號修正案第1號附件10.1)。
|
|
|
10.4
|
| |
OpenDoor Technologies Inc.、SCH贊助商II LLC、OpenDoor Labs Inc.的某些前股東、Cipora Herman、David Spillane和ChaChaCha SPAC B,LLC、Hedosophia Group Limited和010118 Management,L.P.(通過引用附件10.14併入2020年12月18日提交的當前8-K表格報告中)修訂和重新簽署了註冊權協議。
|
|
|
10.5
|
| |
OpenDoor Labs Inc.及其持有方之間的可轉換票據交換協議,日期為2020年9月14日(參考2020年10月5日提交的S-4表格註冊聲明(文件編號333-249302)附件10.18)。
|
|
|
10.6
|
| |
賠償協議表(通過引用附件10.1併入2020年12月18日提交的當前8-K表報告中)。
|
|
|
10.7
|
| |
OpenDoor Labs Inc.2014年股票計劃(修訂後)(通過引用2020年10月5日提交的S-4表格註冊聲明(文件編號333-249302)的附件10.18併入)。
|
|
|
10.8
|
| |
《2014年股票計劃限制性股票單位授予及RSU條款和條件通知書》表格(參照2020年10月5日提交的S-4表格註冊説明書(第333-249302號文件)附件10.19併入)。
|
|
|
10.9
|
| |
《2014年股票計劃股票期權授予和股票期權協議通知書》(參照2020年11月27日提交的S-4表格註冊書修正案第3號附件10.20(第333-249302號文件)合併)。
|
|
|
10.10
|
| |
OpenDoor Technologies Inc.2020激勵獎勵計劃(通過引用附件10.3併入2020年12月18日提交的當前8-K表格報告中)。
|
|
|
展品編號:
|
| |
説明
|
|
|
10.11
|
| |
2020年激勵獎勵計劃下限制性股票授予通知和限制性股票協議表格(通過引用附件10.3(A)併入2020年12月18日提交的當前8-K表格報告中)。
|
|
|
10.12
|
| |
OpenDoor Technologies Inc.2020員工股票購買計劃(通過引用附件10.4併入2020年12月18日提交的當前8-K報表中)。
|
|
|
10.13
|
| |
OpenDoor Labs Inc.和Eric Wu之間於2020年9月14日修訂並重新簽署了續聘信函協議(通過引用2020年11月27日提交的S-4表格註冊聲明修正案第3號附件第10.24號合併)。
|
|
|
10.14
|
| |
OpenDoor Labs Inc.和Tom Willerer之間的聘書協議,日期為2019年7月22日(2020年9月1日修訂)(通過引用2020年11月27日提交的S-4表格註冊聲明修正案第3號附件10.25(文件編號333-249302)合併)。
|
|
|
10.15
|
| |
OpenDoor Labs Inc.和Tom Willerer之間於2019年7月22日簽訂的邀請函協議修正案,日期為2020年9月1日(通過引用2020年11月27日提交的Form S-4註冊聲明修正案第3號附件10.26(文件編號333-249302)合併)。
|
|
|
10.16
|
| |
OpenDoor Labs Inc.和Julie Todaro之間的邀請函協議,日期為2019年9月18日(通過引用2020年11月27日提交的Form S-4(文件編號333-249302)註冊聲明修正案第3號附件10.27合併)。
|
|
|
10.17
|
| |
OpenDoor Labs Inc.和Ian Wong之間的聘書協議,日期為2014年4月13日(2020年9月1日修訂)(通過引用2020年11月27日提交的S-4表格註冊聲明修正案第3號附件10.28(文件編號333-249302)合併)。
|
|
|
10.18
|
| |
OpenDoor Labs Inc.和Ian Wong之間於2014年4月13日簽訂的要約函協議修正案,日期為2020年9月1日(通過引用2020年11月27日提交的S-4表格註冊聲明修正案第3號附件10.29合併)。
|
|
|
10.19
|
| |
OpenDoor Labs Inc.和Gautam Gupta之間的邀請函協議,日期為2017年7月10日(通過引用2020年11月27日提交的Form S-4(文件編號333-249302)註冊聲明修正案第3號附件10.30合併)。
|
|
|
10.20
|
| |
OpenDoor Labs Inc.和Jason Child之間的聘書協議,日期為2017年1月9日(通過引用2020年11月27日提交的Form S-4註冊聲明修正案第3號附件10.31(文件編號333-249302)合併)。
|
|
|
10.21
|
| |
OpenDoor Labs Inc.和Carrie Wheeler之間的邀請函協議,日期為2020年9月3日(通過引用2020年11月27日提交的Form S-4(文件編號333-249302)註冊聲明修正案第3號附件10.32合併)。
|
|
|
10.22
|
| |
OpenDoor Labs Inc.和Andrew Low Ah Kee之間簽訂的邀請函協議,日期為2020年10月22日(通過引用附件10.12併入註冊人於2020年12月18日提交給證券交易委員會的8-K表格中)。
|
|
|
10.23
|
| |
OpenDoor Technologies Inc.非員工董事薪酬政策(通過引用附件10.13併入註冊人於2020年12月18日提交給證券交易委員會的8-K表格中)。
|
|
|
10.24
|
| |
OpenDoor Labs Inc.和Elizabeth Stevens之間簽訂的聘書協議,日期為2016年12月20日(通過參考2021年1月12日提交的S-1表格註冊聲明(文件編號333-251529)修正案第3號附件10.24合併)。
|
|
|
10.25
|
| |
OpenDoor Labs Inc.和Elizabeth Stevens之間簽訂的留任獎金協議,日期為2019年9月26日(通過引用2021年1月12日提交的S-1表格註冊聲明修正案第3號附件10.25合併(文件編號333-251529)。
|
|
|
21.1
|
| |
OpenDoor Technologies Inc.的子公司列表(參考2020年12月18日提交給證券交易委員會的註冊人Form 8-K中的附件21.1合併)。
|
|
|
23.1*
|
| | Marcum LLP同意。 | |
|
23.2*
|
| | 德勤律師事務所同意。 | |
|
展品編號:
|
| |
説明
|
|
|
23.3*
|
| | Latham&Watkins LLP同意(作為附件5.1的一部分)。 | |
|
24.1
|
| | 授權書(包含在本註冊聲明的簽名頁上)。 | |
|
101.INS
|
| | XBRL實例文檔。 | |
|
101.SCH
|
| | XBRL分類擴展架構文檔。 | |
|
101.CAL
|
| | XBRL分類擴展計算鏈接庫文檔。 | |
|
101.DEF
|
| | XBRL分類擴展定義Linkbase文檔。 | |
|
101.實驗室
|
| | XBRL分類擴展標籤Linkbase文檔。 | |
|
101.PRE
|
| | XBRL分類擴展演示文稿Linkbase文檔。 | |
| | | | OpenDoor Technologies Inc. | | ||||||
| | | | 發件人: | | |
|
| |||
| | | | | | | 名稱: | | | Carrie Wheeler | |
| | | | | | | 標題: | | |
首席財務官
|
|
|
簽名
|
| |
標題
|
|
|
Eric Wu
|
| |
董事長、董事兼首席執行官
(首席執行官) |
|
|
Carrie Wheeler
|
| |
首席財務官
(首席財務官和首席會計官)
|
|
|
亞當·貝恩
|
| |
導演
|
|
|
Cipora Herman
|
| |
導演
|
|
|
喬納森·傑菲
|
| |
導演
|
|
|
Pueo Keffer
|
| |
導演
|
|
|
簽名
|
| |
標題
|
|
|
Jason Kilar
|
| |
導演
|
|
|
格倫·所羅門
|
| |
導演
|
|