| | |
每股
|
| |
合計
|
| ||||||
首次公開募股價格
|
| | | $ | 28.00 | | | | | $ | 868,000,000 | | |
承保折扣(1)
|
| | | $ | 1.54 | | | | | $ | 47,740,000 | | |
未扣除費用的收益給Fluence Energy,Inc.
|
| | | $ | 26.46 | | | | | $ | 820,260,000 | | |
| 摩根大通 | | |
摩根士丹利
|
|
| 巴克萊 | | |
美國銀行證券
|
|
|
花旗集團
Evercore ISI |
| |
瑞士信貸
滙豐銀行 |
| |
瑞銀投資銀行
RBC資本市場 |
|
|
野村證券
海港環球證券 |
| |
貝爾德
Penserra Securities LLC |
| |
雷蒙德·詹姆斯
西伯特·威廉姆斯·尚克 |
|
| | |
第
頁
|
| |||
演示基礎
|
| | | | II | | |
商標
|
| | | | III | | |
市場和行業數據
|
| | | | iv | | |
招股説明書摘要
|
| | | | 1 | | |
風險因素
|
| | | | 25 | | |
有關前瞻性陳述的告誡
|
| | | | 66 | | |
我們的組織結構
|
| | | | 68 | | |
收益使用情況
|
| | | | 72 | | |
大寫
|
| | | | 73 | | |
股利政策
|
| | | | 74 | | |
稀釋
|
| | | | 75 | | |
未經審計的備考合併財務信息
|
| | | | 77 | | |
管理層對財務狀況和經營成果的討論和分析
|
| | | | 85 | | |
業務
|
| | | | 112 | | |
管理
|
| | | | 129 | | |
高管薪酬
|
| | | | 138 | | |
某些關係和關聯方交易
|
| | | | 151 | | |
主要股東
|
| | | | 166 | | |
股本説明
|
| | | | 168 | | |
有資格未來出售的股票
|
| | | | 174 | | |
美國聯邦所得税對A類普通股非美國持有者的重大影響
|
| | | | 177 | | |
承銷
|
| | | | 181 | | |
法律事務
|
| | | | 190 | | |
專家
|
| | | | 190 | | |
在哪裏可以找到更多信息
|
| | | | 190 | | |
合併財務報表索引
|
| | | | F-1 | | |
| | |
形式為
調整後(1) |
| |
實際
|
| ||||||||||||
| | |
九個月
已結束 2021年6月30日 |
| |
截至9個月
6月30日 |
| ||||||||||||
| | |
2021
|
| |
2020
|
| ||||||||||||
(千,單位數和單位數除外)
|
| ||||||||||||||||||
合併報表數據: | | | | | | | | | | | | | | | | | | | |
總收入
|
| | | $ | 492,561 | | | | | $ | 492,561 | | | | | $ | 321,859 | | |
商品和服務成本
|
| | | | 503,858 | | | | | | 502,644 | | | | | | 325,944 | | |
毛損
|
| | | | (11,297) | | | | | | (10,083) | | | | | | (4,085) | | |
運營費用: | | | | | | | | | | | | | | | | | | | |
研發
|
| | | | 18,775 | | | | | | 17,251 | | | | | | 8,546 | | |
銷售和營銷
|
| | | | 18,666 | | | | | | 16,882 | | | | | | 12,262 | | |
一般和行政
|
| | | | 27,835 | | | | | | 23,159 | | | | | | 12,691 | | |
折舊攤銷
|
| | | | 3,494 | | | | | | 3,494 | | | | | | 2,249 | | |
其他費用,淨額
|
| | | | (1,427) | | | | | | (1,061) | | | | | | (93) | | |
所得税前虧損
|
| | | | (81,494) | | | | | | (71,930) | | | | | | (39,926) | | |
所得税費用
|
| | | | 2,874 | | | | | | 2,874 | | | | | | 5,678 | | |
淨虧損
|
| | | $ | (84,368) | | | | | $ | (74,804) | | | | | $ | (45,604) | | |
可歸因於非控股權益的淨虧損
|
| | | $ | (59,314) | | | | | | | | | | |||||
可歸因於Fluence Energy,Inc.的淨虧損
|
| | | $ | (25,054) | | | | | | | | | | | | | | |
每股數據: | | | | | | | | | | | | | | | | | | | |
預計每股淨虧損數據(未經審計): | | | | | |||||||||||||||
基礎版
|
| | | $ | (0.51) | | | | | | | | | | | | | | |
稀釋
|
| | | $ | (0.51) | | | | | | | | | | | | | | |
形式加權-用於計算淨虧損的平均股份
每股 : |
| | | | |||||||||||||||
基礎版
|
| | | | 49,493,275 | | | | | | | | | | | | | | |
稀釋
|
| | | | 49,493,275 | | | | | | | | | | | | | | |
| | |
形式為
調整後(1) |
| |
實際
|
| ||||||||||||
| | |
會計年度
已結束 09月30日 2020 |
| |
截止的財政年度
09月30日 |
| ||||||||||||
| | |
2020
|
| |
2019
|
| ||||||||||||
(千,單位數和單位數除外)
|
| ||||||||||||||||||
合併報表數據: | | | | | | | | | | | | | | | | | | | |
總收入
|
| | | $ | 561,323 | | | | | $ | 561,323 | | | | | $ | 92,151 | | |
商品和服務成本
|
| | | | 559,235 | | | | | | 553,400 | | | | | | 100,068 | | |
毛利(虧損)
|
| | | | 2,088 | | | | | | 7,923 | | | | | | (7,917) | | |
運營費用: | | | | | | | | | | | | | | | | | | | |
研發
|
| | | | 17,044 | | | | | | 11,535 | | | | | | 9,871 | | |
銷售和營銷
|
| | | | 23,215 | | | | | | 16,239 | | | | | | 14,963 | | |
一般和行政
|
| | | | 40,289 | | | | | | 17,940 | | | | | | 13,950 | | |
折舊攤銷
|
| | | | 3,018 | | | | | | 3,018 | | | | | | 2,891 | | |
其他收入,淨額
|
| | | | 33 | | | | | | 520 | | | | | | 1,833 | | |
所得税前虧損
|
| | | | (81,445) | | | | | | (40,289) | | | | | | (47,759) | | |
收入支出(福利)
|
| | | | 6,421 | | | | | | 6,421 | | | | | | (778) | | |
淨虧損
|
| | | $ | (87,866) | | | | | $ | (46,710) | | | | | $ | (46,981) | | |
可歸因於非控股權益的淨虧損
|
| | | $ | (61,773) | | | | | | | | | | | | | | |
可歸因於Fluence Energy,Inc.的淨虧損
|
| | | $ | (26,093) | | | | | | | | | | | | | | |
| | |
形式為
調整後(1) |
| |
實際
|
| ||||||
| | |
會計年度
已結束 09月30日 2020 |
| |
截止的財政年度
09月30日 |
| ||||||
| | |
2020
|
| |
2019
|
| ||||||
(千,單位數和單位數除外)
|
| ||||||||||||
每股數據: | | | | | | | | | | | | | |
預計每股淨虧損數據(未經審計): | | | | | |||||||||
基礎版
|
| | | $ | (0.53) | | | | | | | | |
稀釋
|
| | | $ | (0.53) | | | | | | | | |
形式加權-用於計算淨虧損的平均股份
每股 : |
| | | | |||||||||
基礎版
|
| | | | 49,493,275 | | | | | | | | |
稀釋
|
| | | | 49,493,275 | | | | | | | | |
|
| | |
實際
|
| |
實際
|
| |
形式
調整後的 截至6月30日 2021 |
| |||||||||||||||
| | |
截至9月30日
|
| |
截至
06月30日 2021 |
| ||||||||||||||||||
(千)
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||
| | | | | |
(未審核)
|
| ||||||||||||||||||
合併資產負債表數據: | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 93,815 | | | | | $ | 84,113 | | | | | $ | 58,497 | | | | | $ | 862,970 | | |
總資產
|
| | | | 364,025 | | | | | | 188,804 | | | | | | 692,976 | | | | | | 1,495,978 | | |
總負債
|
| | | | 381,250 | | | | | | 163,299 | | | | | | 662,163 | | | | | | 676,311 | | |
會員合計(赤字)權益
|
| | | | (17,225) | | | | | | 25,505 | | | | | | (86,459) | | | | | | 819,667 | | |
| | |
實際
|
| |
實際
|
| ||||||||||||||||||
| | |
截至2009年9月30日的財年
|
| |
截至6月30日的9個月
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2021
|
| |
2020
|
| ||||||||||||
(千)
|
| | | | |
(未審核)
|
| ||||||||||||||||||
現金流量表數據: | | | | | | | | | | | | | | | | ||||||||||
經營活動提供的淨現金(用於)
|
| | | $ | (14,016) | | | | | $ | 27,682 | | | | | $ | (139,277) | | | | | $ | (75,865) | | |
投資活動提供(用於)的淨現金
|
| | | | 18,220 | | | | | | (22,736) | | | | | | (20,999) | | | | | | 18,293 | | |
融資活動提供的淨現金
|
| | | | 2,500 | | | | | | 10,000 | | | | | | 125,729 | | | | | | 10,500 | | |
| | |
實際
|
| |
實際
|
| ||||||||||||||||||
| | |
截至2009年9月30日的財年
|
| |
截至6月30日的9個月
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2021
|
| |
2020
|
| ||||||||||||
(千美元)
|
| | | | | ||||||||||||||||||||
非GAAP財務指標(未經審計)(2): | | | | | | | | | | | | | | | | | | | | | | | | | |
調整後的EBITDA
|
| | | $ | (35,883) | | | | | $ | (41,614) | | | | | $ | (49,385) | | | | | $ | (37,139) | | |
調整後毛利(虧損)
|
| | | $ | 8,901 | | | | | $ | (3,437) | | | | | $ | 6,554 | | | | | $ | (3,091) | | |
調整後的毛利率
|
| | | | 1.6% | | | | | | (3.7)% | | | | | | 1.3% | | | | | | (1.0)% | | |
調整後淨虧損
|
| | | $ | (42,459) | | | | | $ | (40,022) | | | | | $ | (54,017) | | | | | $ | (42,750) | | |
自由現金流
|
| | | $ | (15,796) | | | | | $ | 24,946 | | | | | $ | (142,276) | | | | | $ | (76,878) | | |
| | |
截至2021年6月30日
(未審核) |
| ||||||||||||
(千,不包括每股和每股金額)
|
| |
通量能量,
有限責任公司實際 |
| |
通量能量,
Inc.備考 調整後的 |
| | ||||||||
現金和現金等價物
|
| | | $ | 58,497 | | | | | $ | 862,970 | | | | ||
長期債務
|
| | | | — | | | | | | — | | | | ||
夾層股權
|
| | | | 117,272 | | | | | | — | | | | ||
會員權益: | | | | | | | | | | | | | | | ||
會員合計(赤字)權益
|
| | | | (86,459) | | | | | | — | | | | ||
股東權益: | | | | | | | | | | | | | | | ||
A類普通股 - 每股面值0.00001美元,12億美元
形式上授權的股票,49,493,275股已發行股票和 預計未償還金額 |
| | | | — | | | | | | 0 | | | | ||
B-1類普通股 - 每股面值0.00001美元,預計授權300,000,000股,預計發行和發行117,173,390股
|
| | | | — | | | | | | 1 | | | | ||
B-2類普通股-每股面值0.00001美元,預計授權300,000,000股,無預計發行和流通股
|
| | | | | | | | | | | | | | ||
追加實收資本
|
| | | | — | | | | | | 258,533 | | | | ||
累計虧損
|
| | | | — | | | | | | (15,127) | | | | ||
Fluence Energy,LLC/Fluence Energy,Inc.的會員/股東(虧損)權益合計
|
| | | | (86,459) | | | | | | 243,408 | | | | ||
非控股權益
|
| | | | — | | | | | | 576,259 | | | | ||
總市值
|
| | | $ | 30,813 | | | | | $ | 819,667 | | | |
|
普通股每股首次公開發行價格
|
| | | | | | | | $28.00 | | |||
|
預計截至2021年6月30日的每股有形賬面淨值
|
| | | $ | (0.11) | | | | | | | | |
|
可歸因於新投資者購買
普通股的每股收益增加
此產品 |
| | | | 4.64 | | | | | | | | |
|
預計為本次發行後緊隨其後的調整後每股有形賬面淨值
|
| | | | | | | | | | 4.53 | | |
|
本次發行中,以調整後每股有形賬面淨值向新普通股投資者攤薄預計值
|
| | | | | | | | | $ | 23.47 | | |
| | |
購買的股票
|
| |
總體考慮
|
| |
平均
每件 價格 共享 |
| |||||||||||||||||||||
| | |
號碼
|
| |
百分比
|
| |
金額
|
| |
百分比
|
| ||||||||||||||||||
現有股東
|
| | | | 135,666,665 | | | | | | 81.4% | | | | | $ | 223,424,000 | | | | | | 20.5% | | | | | $ | 1.65 | | |
新投資者
|
| | | | 31,000,000 | | | | | | 18.6 | | | | | | 868,000,000 | | | | | | 79.5 | | | | | $ | 28.00 | | |
合計
|
| | | | 166,666,665 | | | | | | 100% | | | | | $ | 1,091,424,000 | | | | | | 100% | | | | | | | | |
| | |
Fluence Energy,LLC,
歷史(1) |
| |
形式
交易 調整 |
| |
形式
Fluence Energy,Inc. |
| |||||||||
| | | | | |||||||||||||||
資產 | | | | | | | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 58,497 | | | | | $ | 804,473(4)(9) | | | | | $ | 862,970 | | |
貿易應收賬款
|
| | | | 61,456 | | | | | | — | | | | | | 61,456 | | |
未開票應收賬款
|
| | | | 122,994 | | | | | | — | | | | | | 122,994 | | |
關聯方應收賬款
|
| | | | 24,574 | | | | | | — | | | | | | 24,574 | | |
預付款給供應商
|
| | | | 14,135 | | | | | | — | | | | | | 14,135 | | |
庫存,淨額
|
| | | | 333,417 | | | | | | — | | | | | | 333,417 | | |
其他流動資產
|
| | | | 23,792 | | | | | | (3,421)(6) | | | | | | 20,371 | | |
流動資產總額
|
| | | | 638,865 | | | | | | 801,052 | | | | | | 1,439,917 | | |
非流動資產: | | | | | | | | | | | | | | | | | | | |
財產和設備,淨額
|
| | | | 7,602 | | | | | | — | | | | | | 7,602 | | |
無形資產淨值
|
| | | | 36,953 | | | | | | — | | | | | | 36,953 | | |
商譽
|
| | | | 9,201 | | | | | | — | | | | | | 9,201 | | |
其他非流動資產
|
| | | | 355 | | | | | | 1,950(9) | | | | | | 2,305 | | |
非流動資產合計
|
| | | | 54,111 | | | | | | 1,950 | | | | | | 56,061 | | |
總資產
|
| | | $ | 692,976 | | | | | $ | 803,002 | | | | | $ | 1,495,978 | | |
負債和會員權益(赤字) | | | | | | | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | | | | | | | |
應付帳款
|
| | | $ | 68,204 | | | | | $ | — | | | | | $ | 68,204 | | |
遞延收入
|
| | | | 140,386 | | | | | | — | | | | | | 140,386 | | |
人員相關責任
|
| | | | 8,304 | | | | | | — | | | | | | 8,304 | | |
應計項目和撥備
|
| | | | 266,823 | | | | | | — | | | | | | 266,823 | | |
與之相關的應付款和遞延收入
聚會 |
| | | | 166,502 | | | | | | — | | | | | | 166,502 | | |
應繳税金
|
| | | | 5,997 | | | | | | — | | | | | | 5,997 | | |
其他流動負債
|
| | | | 1,825 | | | | | | — | | | | | | 1,825 | | |
流動負債總額
|
| | | | 658,041 | | | | | | — | | | | | | 658,041 | | |
非流動負債: | | | | | | | | | | | | | | | | | | | |
人員相關責任
|
| | | | 3,150 | | | | | | 14,148(5) | | | | | | 17,298 | | |
應計項目和撥備
|
| | | | 257 | | | | | | — | | | | | | 257 | | |
遞延所得税負債
|
| | | | 163 | | | | | | — | | | | | | 163 | | |
其他非流動負債
|
| | | | 552 | | | | | | — | | | | | | 552 | | |
非流動負債合計
|
| | | | 4,122 | | | | | | 14,148 | | | | | | 18,270 | | |
總負債
|
| | | | 662,163 | | | | | | 14,148 | | | | | | 676,311 | | |
夾層股權(已發行1,250,000個B類單位和
截至2021年6月30日的未償還金額) |
| | | | 117,272 | | | | | | (117,272)(2) | | | | | | — | | |
夾層總股本
|
| | | | 117,272 | | | | | | (117,272) | | | | | | — | | |
會員權益: | | | | | | | | | | | | | | | | | | | |
出資
|
| | | | 106,152 | | | | | | (106,152)(3) | | | | | | — | | |
累計其他綜合收益(虧損)
|
| | | | (509) | | | | | | 509(3) | | | | | | — | | |
赤字
|
| | | | (192,102) | | | | | | 192,102(3) | | | | | | — | | |
| | |
Fluence Energy,LLC,
歷史(1) |
| |
形式
交易 調整 |
| |
形式
Fluence Energy,Inc. |
| |||||||||
| | | | | |||||||||||||||
會員赤字總額
|
| | | | (86,459) | | | | | | 86,459 | | | | | | — | | |
A類普通股-每股面值0.00001美元,預計授權12億股,預計已發行和已發行股票49,493,275股
|
| | | | — | | | | | | 0(2)(4) | | | | | | 0 | | |
B-1類普通股-每股面值0.00001美元
股票,在 上授權的300,000,000股票 預計基礎上,已發行117,173,390股, 預計未償還金額 |
| | | | — | | | | | | 1(3) | | | | | | 1 | | |
B-2類普通股-每股面值0.00001美元
股份,在PRO上授權的300,000,000股 形式基礎,無已發行和已發行股票 形式上 |
| | | | — | | | | | | — | | | | | | — | | |
追加實收資本
|
| | | | | | | | | | 258,533(7) | | | | | | 258,533 | | |
累計虧損
|
| | | | — | | | | | | (15,127)(5) | | | | | | (15,127) | | |
歸因於Fluence Energy,LLC/Fluence Energy,Inc.的會員/股東權益合計(A)
|
| | | | (86,459) | | | | | | 329,867 | | | | | | 243,408 | | |
非控股權益
|
| | | | — | | | | | | 576,259(8) | | | | | | 576,259 | | |
會員/股東赤字合計
|
| | | | (86,459) | | | | | | 906,126 | | | | | | 819,667 | | |
總負債、會員權益和夾層權益
|
| | | $ | 692,976 | | | | | $ | 803,002 | | | | | $ | 1,495,978 | | |
|
| | |
個單位
|
| |
百分比
|
| ||||||
對Fluence Energy,Inc.持有的Fluence Energy,LLC的興趣
|
| | | | 49,493,275 | | | | | | 29.7% | | |
持續股權所有者持有的Fluence Energy LLC的非控股權益
|
| | | | 117,173,390 | | | | | | 70.3% | | |
|
會員赤字
|
| | | $ | (86,459) | | |
|
按面值發行B-1類普通股
|
| | | | (1) | | |
|
會員赤字總額
|
| | | | (86,460) | | |
|
非控股權益百分比
|
| | | | 70.3% | | |
|
非控股權益調整
|
| | | $ | (60,785) | | |
(千)
|
| |
截至
2021年6月30日 |
| |
備註
|
| |||
夾層股權重新分類
|
| | | $ | 34,825 | | | |
(2)
|
|
會員赤字重新分類
|
| | | | (25,675) | | | |
(3)
|
|
發行A類普通股淨收益
|
| | | | 241,258 | | | |
(4)
|
|
第一天補償費
|
| | | | 4,243 | | | |
(5)
|
|
本次發售產生的遞延成本
|
| | | | (1,016) | | | |
(6)
|
|
淨實收資本預計調整
|
| | | $ | 253,635 | | | | | |
(千)
|
| |
截至
2021年6月30日 |
| |
備註
|
| |||
夾層股權重新分類
|
| | | $ | 82,447 | | | |
(2)
|
|
會員赤字重新分類
|
| | | | (60,785) | | | |
(3)
|
|
發售淨收益的影響
|
| | | | 571,172 | | | |
(4)
|
|
責任分類獎勵重新分類
|
| | | | (14,170) | | | |
(5)
|
|
已發生的遞延成本核銷重新分類
|
| | | | (2,405) | | | |
(6)
|
|
非控股權益淨額預計調整
|
| | | $ | 576,259 | | | | | |
(除每股金額外,以千計)
|
| |
有限責任公司通量能量
歷史(1) |
| |
形式
交易 調整 |
| |
形式
Fluence Energy,Inc. |
| |||||||||
收入
|
| | | $ | 430,397 | | | | | $ | — | | | | | $ | 430,397 | | |
關聯方收入
|
| | | | 62,164 | | | | | | — | | | | | | 62,164 | | |
總收入
|
| | | | 492,561 | | | | | | — | | | | | | 492,561 | | |
商品和服務成本
|
| | | | 502,644 | | | | | | 1,214(2) | | | | | | 503,858 | | |
毛利(虧損)
|
| | | | (10,083) | | | | | | (1,214) | | | | | | (11,297) | | |
運營費用: | | | | | | | | | | | | | | | | | | | |
研發費用
|
| | | | 17,251 | | | | | | 1,524(2) | | | | | | 18,775 | | |
銷售和營銷費用
|
| | | | 16,882 | | | | | | 1,784(2) | | | | | | 18,666 | | |
一般和行政費用
|
| | | | 23,159 | | | | | | 4,676(2) | | | | | | 27,835 | | |
折舊攤銷
|
| | | | 3,494 | | | | | | — | | | | | | 3,494 | | |
其他費用,淨額
|
| | | | (1,061) | | | | | | (366)(5) | | | | | | (1,427) | | |
所得税前虧損
|
| | | | (71,930) | | | | | | (9,564) | | | | | | (81,494) | | |
所得税費用
|
| | | | 2,874 | | | | | | —(3) | | | | | | 2,874 | | |
淨虧損
|
| | | | (74,804) | | | | | | (9,564) | | | | | | (84,368) | | |
可歸因於非控股權益的淨虧損
|
| | | | — | | | | | | (59,314)(4) | | | | | | (59,314) | | |
可歸因於Fluence Energy,Inc.的淨虧損
|
| | | $ | (74,804) | | | | | $ | 49,750 | | | | | $ | (25,054) | | |
預計每股淨虧損數據:(5) | | | | | |||||||||||||||
每股A類普通股可獲得的淨收入
共享: |
| | | | |||||||||||||||
基礎版
|
| | | | | | | | |
|
(6)
|
| | | | $ | (0.51) | | |
稀釋
|
| | | | | | | | |
|
(6)
|
| | | | $ | (0.51) | | |
A類普通股加權平均股份
未完成: |
| | | | |||||||||||||||
基礎版
|
| | | | | | | | |
|
(6)
|
| | | | | 49,493,275 | | |
稀釋
|
| | | | | | | | |
|
(6)
|
| | | | | 49,493,275 | | |
(除每股金額外,以千計)
|
| |
有限責任公司通量能量
歷史(1) |
| |
形式
交易 調整 |
| |
形式
Fluence Energy,Inc. |
| |||||||||
收入
|
| | | $ | 401,676 | | | | | $ | — | | | | | $ | 401,676 | | |
關聯方收入
|
| | | | 159,647 | | | | | | — | | | | | | 159,647 | | |
總收入
|
| | | | 561,323 | | | | | | — | | | | | | 561,323 | | |
商品和服務成本
|
| | | | 553,400 | | | | | | 5,835(2) | | | | | | 559,235 | | |
毛利(虧損)
|
| | | | 7,923 | | | | | | (5,835) | | | | | | 2,088 | | |
運營費用: | | | | | | | | | | | | | | | | | | | |
研發費用
|
| | | | 11,535 | | | | | | 5,509(2) | | | | | | 17,044 | | |
銷售和營銷費用
|
| | | | 16,239 | | | | | | 6,976(2) | | | | | | 23,215 | | |
一般和行政費用
|
| | | | 17,940 | | | | | | 22,349(2) | | | | | | 40,289 | | |
折舊攤銷
|
| | | | 3,018 | | | | | | — | | | | | | 3,018 | | |
其他收入(費用),淨額
|
| | | | 520 | | | | | | (488)(5) | | | | | | 33 | | |
所得税前虧損
|
| | | | (40,289) | | | | | | (41,156) | | | | | | (81,445) | | |
所得税費用
|
| | | | 6,421 | | | | | | —(3) | | | | | | 6,421 | | |
淨虧損
|
| | | | (46,710) | | | | | | (41,156) | | | | | | (87,866) | | |
可歸因於非控股權益的淨虧損
|
| | | | — | | | | | | (61,773)(4) | | | | | | (61,773) | | |
可歸因於通量能源的淨虧損,
公司 |
| | | $ | (46,710) | | | | | $ | 20,617 | | | | | $ | (26,093) | | |
預計每股淨虧損數據:(5) | | | | | | | | | | | | | | | | | | | |
A類普通股每股可獲得淨收益:
|
| | | | | | | | | | | | | | | | | | |
基礎版
|
| | | | | | | | |
|
(6)
|
| | | | $ | (0.53) | | |
稀釋
|
| | | | | | | | |
|
(6)
|
| | | | $ | (0.53) | | |
加權平均A類已發行普通股:
|
| | | | | | | | | | | | | | | | | | |
基礎版
|
| | | | | | | | |
|
(6)
|
| | | | | 49,493,275 | | |
稀釋
|
| | | | | | | | |
|
(6)
|
| | | | | 49,493,275 | | |
(單位為MW)
|
| |
截至
06月30日 2021 |
| |
截至
09月30日 2020 |
| |
截至
09月30日 2019 |
| |
更改
(2021年6月30日vs 09月30日 2020) |
| |
%
更改 |
| |
更改
(2020年9月30日vs 09月30日 2019) |
| |
%
更改 |
| |||||||||||||||||||||
儲能產品 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
部署
|
| | | | 942 | | | | | | 460 | | | | | | 418 | | | | | | 482 | | | | | | 104.8% | | | | | | 42 | | | | | | 10.0% | | |
合同積壓
|
| | | | 1,896 | | | | | | 1,879 | | | | | | 1,077 | | | | | | 17 | | | | | | 0.9% | | | | | | 802 | | | | | | 74.5% | | |
管道
|
| | | | 13,311 | | | | | | 11,320 | | | | | | 7,040 | | | | | | 1,991 | | | | | | 17.6% | | | | | | 4,280 | | | | | | 60.8% | | |
服務合同 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
下的資產
管理 |
| | | | 743 | | | | | | 276 | | | | | | 264 | | | | | | 467 | | | | | | 169.2% | | | | | | 13 | | | | | | 4.7% | | |
合同積壓
|
| | | | 1,198 | | | | | | 455 | | | | | | 236 | | | | | | 743 | | | | | | 163.3% | | | | | | 219 | | | | | | 92.8% | | |
管道
|
| | | | 10,223 | | | | | | 7,889 | | | | | | 3,006 | | | | | | 2,334 | | | | | | 29.6% | | | | | | 4,883 | | | | | | 162.4% | | |
數字合同 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
下的資產
管理 |
| | | | 2,458 | | | | | | — | | | | | | — | | | | | | 2,458 | | | | | | 100% | | | | | | — | | | | | | — | | |
合同積壓
|
| | | | 1,269 | | | | | | — | | | | | | — | | | | | | 1,269 | | | | | | 100% | | | | | | — | | | | | | — | | |
管道
|
| | | | 3,314 | | | | | | — | | | | | | — | | | | | | 3,314 | | | | | | 100% | | | | | | — | | | | | | — | | |
| | |
截至的9個月
06月30日 |
| | | | | | | | | | | | | |||||||||
(單位為MW)
|
| |
2021
|
| |
2020
|
| |
更改
|
| |
%更改
|
| ||||||||||||
儲能產品 | | | | | | | | | | | | | | | | | | | | | | | | | |
合同
|
| | | | 490 | | | | | | 565 | | | | | | (75) | | | | | | (13.3)% | | |
服務合同 | | | | | | | | | | | | | | | | | | | | | | | | | |
合同
|
| | | | 1,210 | | | | | | 27 | | | | | | 1,183 | | | | | | 4,381.5% | | |
數字合同 | | | | | | | | | | | | | | | | | | | | | | | | | |
合同
|
| | | | 1,734 | | | | | | — | | | | | | 1,734 | | | | | | 100.0% | | |
| | |
截至的財政年度
09月30日 |
| | | | | | | | | | | | | |||||||||
(單位為MW)
|
| |
2020
|
| |
2019
|
| |
更改
|
| |
%更改
|
| ||||||||||||
儲能產品 | | | | | | | | | | | | | | | | | | | | | | | | | |
合同
|
| | | | 844 | | | | | | 832 | | | | | | 12 | | | | | | 1.4% | | |
服務合同 | | | | | | | | | | | | | | | | | | | | | | | | | |
合同
|
| | | | 232 | | | | | | 106 | | | | | | 126 | | | | | | 118.9% | | |
| | |
截至6月30日的9個月
|
| |
YTD 2021與YTD 2020
|
| ||||||||||||||||||
(千美元)
|
| |
2021
|
| |
2020
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
淨虧損
|
| | | $ | (74,804) | | | | | $ | (45,604) | | | | | $ | (29,200) | | | | | | (64.0)% | | |
加(減): | | | | | | | | | | | | | | | | | | | | | | | | | |
利息支出(收入),淨額
|
| | | | 901 | | | | | | (456) | | | | | | 1,357 | | | | | | 297.6 | | |
所得税費用
|
| | | | 2,874 | | | | | | 5,678 | | | | | | (2,804) | | | | | | (49.4) | | |
折舊攤銷
|
| | | | 3,494 | | | | | | 2,249 | | | | | | 1,245 | | | | | | 55.4 | | |
非經常性(收入)支出(A)
|
| | | | 18,150 | | | | | | 994 | | | | | | 17,156 | | | | | | 1,726.0 | | |
調整後的EBITDA
|
| | | $ | (49,385) | | | | | $ | (37,139) | | | | | $ | (12,246) | | | | | | (33.0)% | | |
| | |
截止的財政年度
09月30日 |
| |
2020財年與2019財年
|
| ||||||||||||||||||
(千美元)
|
| |
2020
|
| |
2019
|
| |
更改
|
| |
更改%
|
| ||||||||||||
淨虧損
|
| | | $ | (46,710) | | | | | $ | (46,981) | | | | | $ | 271 | | | | | | 0.6% | | |
加(減): | | | | | | | | | | | | | | | | | | | | | | | | | |
利息支出(收入),淨額
|
| | | | (379) | | | | | | (1,226) | | | | | | 847 | | | | | | 69.1 | | |
所得税費用(福利)
|
| | | | 6,421 | | | | | | (778) | | | | | | 7,199 | | | | | | 925.3 | | |
折舊攤銷
|
| | | | 3,018 | | | | | | 2,891 | | | | | | 127 | | | | | | 4.4 | | |
非經常性(收入)支出(A)
|
| | | | 1,767 | | | | | | 4,480 | | | | | | (2,713) | | | | | | 60.6 | | |
調整後的EBITDA
|
| | | $ | (35,883) | | | | | $ | (41,614) | | | | | $ | 5,731 | | | | | | 13.8% | | |
| | |
截至6月30日的9個月
|
| |
YTD 2021與YTD 2020
|
| ||||||||||||||||||
(千美元)
|
| |
2021
|
| |
2020
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
總收入
|
| | | $ | 492,561 | | | | | $ | 321,859 | | | | | $ | 170,702 | | | | | | 53.0% | | |
商品和服務成本
|
| | | | 502,644 | | | | | | 325,944 | | | | | | 176,700 | | | | | | 54.2 | | |
毛利(虧損)
|
| | | | (10,083) | | | | | | (4,085) | | | | | | (5,998) | | | | | | (146.8) | | |
加(減): | | | | | | | | | | | | | | | | | | | | | | | | | |
非經常性(收入)支出(A)
|
| | | | 16,637 | | | | | | 994 | | | | | | 15,643 | | | | | | 1,573.7 | | |
調整後毛利(虧損)
|
| | | $ | 6,554 | | | | | $ | (3,091) | | | | | $ | 9,645 | | | | | | 312.0% | | |
調整後毛利率%
|
| | | | 1.3% | | | | | | (1.0)% | | | | | | | | | | | | | | |
| | |
截至6月30日的9個月
|
| |
YTD 2021與YTD 2020
|
| ||||||||||||||||||
(千美元)
|
| |
2021
|
| |
2020
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
淨虧損
|
| | | $ | (74,804) | | | | | $ | (45,604) | | | | | $ | (29,200) | | | | | | (64.0)% | | |
加(減): | | | | | | | | | | | | | | | | | | | | | | | | | |
無形資產攤銷
|
| | | | 2,637 | | | | | | 1,860 | | | | | | 777 | | | | | | 41.8 | | |
非經常性(收入)支出(A)
|
| | | | 18,150 | | | | | | 994 | | | | | | 17,156 | | | | | | 1,726.0 | | |
調整後淨虧損(B)
|
| | | $ | (54,017) | | | | | $ | (42,750) | | | | | $ | (11,267) | | | | | | (26.4)% | | |
| | |
截止的財政年度
09月30日 |
| |
2020財年與2019財年
|
| ||||||||||||||||||
(千美元)
|
| |
2020
|
| |
2019
|
| |
更改
|
| |
更改%
|
| ||||||||||||
總收入
|
| | | $ | 561,323 | | | | | $ | 92,151 | | | | | | 469,172 | | | | | | 509.1% | | |
商品和服務成本
|
| | | | 553,400 | | | | | | 100,068 | | | | | | 453,332 | | | | | | 453.0 | | |
毛利(虧損)
|
| | | | 7,923 | | | | | | (7,917) | | | | | | 15,840 | | | | | | 200.1 | | |
加(減): | | | | | | | | | | | | | | | | | | | | | | | | | |
非經常性(收入)支出(A)
|
| | | | 978 | | | | | | 4,480 | | | | | | (3,502) | | | | | | (78.2) | | |
調整後毛利(虧損)
|
| | | $ | 8,901 | | | | | $ | (3,437) | | | | | $ | 12,338 | | | | | | 359.0% | | |
調整後毛利率%
|
| | | | 1.6% | | | | | | (3.7)% | | | | | | | | | | | | | | |
| | |
截止的財政年度
09月30日 |
| |
2020財年與2019財年
|
| ||||||||||||||||||
(千美元)
|
| |
2020
|
| |
2019
|
| |
更改
|
| |
更改%
|
| ||||||||||||
淨虧損
|
| | | $ | (46,710) | | | | | $ | (46,981) | | | | | $ | 271 | | | | | | 0.6% | | |
加(減): | | | | | | | | | | | | | | | | | | | | | | | | | |
無形資產攤銷
|
| | | $ | 2,484 | | | | | $ | 2,479 | | | | | | 5 | | | | | | 0.2 | | |
非經常性(收入)支出(A)
|
| | | | 1,767 | | | | | | 4,480 | | | | | | (2,713) | | | | | | (60.6) | | |
調整後淨虧損
|
| | | $ | (42,459) | | | | | $ | (40,022) | | | | | $ | (2,437) | | | | | | (6.1)% | | |
| | |
截至6月30日的9個月
|
| |
YTD 2021與YTD 2020
|
| ||||||||||||||||||
(千美元)
|
| |
2021
|
| |
2020
|
| |
更改
|
| |
%更改
|
| ||||||||||||
經營活動提供的淨現金(用於)。
|
| | | $ | (139,277) | | | | | $ | (75,865) | | | | | $ | (63,412) | | | | | | (83.6)% | | |
少:購置物業和設備
|
| | | | (2,999) | | | | | | (1,013) | | | | | | (1,986) | | | | | | (196.1) | | |
自由現金流
|
| | | $ | (142,276) | | | | | $ | (76,878) | | | | | $ | (65,398) | | | | | | (85.1)% | | |
| | |
截止的財政年度
09月30日 |
| |
2020財年與2019財年
|
| ||||||||||||||||||
(千美元)
|
| |
2020
|
| |
2019
|
| |
更改
|
| |
更改%
|
| ||||||||||||
經營活動提供的淨現金(用於)
|
| | | $ | (14,016) | | | | | $ | 27,682 | | | | | $ | (41,698) | | | | | | (150.6)% | | |
少:購置物業和設備
|
| | | | (1,780) | | | | | | (2,736) | | | | | | 956 | | | | | | (34.9) | | |
自由現金流
|
| | | $ | (15,796) | | | | | $ | 24,946 | | | | | $ | (40,742) | | | | | | (163.3)% | | |
| | |
截至6月30日的9個月
|
| |
YTD 2021與YTD 2020
|
| ||||||||||||||||||
(千美元)
|
| |
2021
|
| |
2020
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
總收入
|
| | | $ | 492,561 | | | | | $ | 321,859 | | | | | $ | 170,702 | | | | | | 53.0% | | |
商品和服務成本
|
| | | | 502,644 | | | | | | 325,944 | | | | | | 176,700 | | | | | | 54.2 | | |
毛利(虧損)
|
| | | | (10,083) | | | | | | (4,085) | | | | | | (5,998) | | | | | | (146.8) | | |
毛利%
|
| | | | (2.0)% | | | | | | (1.3)% | | | | | | | | | | | | | | |
運營費用 | | | | | | | | | | | | | | | | | | | | | | | | | |
研發
|
| | | | 17,251 | | | | | | 8,546 | | | | | | 8,705 | | | | | | 101.9 | | |
銷售和營銷
|
| | | | 16,882 | | | | | | 12,262 | | | | | | 4,620 | | | | | | 37.7 | | |
一般和行政
|
| | | | 23,159 | | | | | | 12,691 | | | | | | 10,468 | | | | | | 82.5 | | |
折舊攤銷
|
| | | | 3,494 | | | | | | 2,249 | | | | | | 1,245 | | | | | | 55.4 | | |
其他費用,淨額
|
| | | | (1,061) | | | | | | (93) | | | | | | (968) | | | | | | (1,040.9) | | |
所得税前虧損
|
| | | | (71,930) | | | | | | (39,926) | | | | | | (32,004) | | | | | | (80.2) | | |
所得税費用
|
| | | | 2,874 | | | | | | 5,678 | | | | | | (2,804) | | | | | | (49.4) | | |
淨虧損
|
| | | $ | (74,804) | | | | | $ | (45,604) | | | | | $ | (29,200) | | | | | | (64.0)% | | |
| | |
截至2009年9月30日的財年
|
| |
2020財年與2019財年
|
| ||||||||||||||||||
(千美元)
|
| |
2020
|
| |
2019
|
| |
更改
|
| |
更改%
|
| ||||||||||||
總收入
|
| | | $ | 561,323 | | | | | $ | 92,151 | | | | | $ | 469,172 | | | | | | 509.1% | | |
商品和服務成本
|
| | | | 553,400 | | | | | | 100,068 | | | | | | 453,332 | | | | | | 453.0 | | |
毛利(虧損)
|
| | | | 7,923 | | | | | | (7,917) | | | | | | 15,840 | | | | | | 200.1 | | |
毛利%。。。。。。。。。。。。。。。。。。。。。。。。。。。
|
| | | | 1.4% | | | | | | (8.6)% | | | | | | | | | | | | | | |
運營費用 | | | | | | | | | | | | | | | | | | | | | | | | | |
研發
|
| | | | 11,535 | | | | | | 9,871 | | | | | | 1,664 | | | | | | 16.9 | | |
銷售和營銷
|
| | | | 16,239 | | | | | | 14,963 | | | | | | 1,276 | | | | | | 8.5 | | |
一般和行政
|
| | | | 17,940 | | | | | | 13,950 | | | | | | 3,990 | | | | | | 28.6 | | |
折舊攤銷
|
| | | | 3,018 | | | | | | 2,891 | | | | | | 127 | | | | | | 4.4 | | |
其他收入,淨額
|
| | | | 520 | | | | | | 1,833 | | | | | | (1,313) | | | | | | (71.6) | | |
所得税前虧損
|
| | | | (40,289) | | | | | | (47,759) | | | | | | 7,470 | | | | | | 15.6 | | |
所得税費用(福利)
|
| | | | 6,421 | | | | | | (778) | | | | | | 7,199 | | | | | | 925.3 | | |
淨虧損
|
| | | $ | (46,710) | | | | | $ | (46,981) | | | | | $ | 271 | | | | | | 0.6% | | |
| | |
截至6月30日的9個月
|
| |
YTD 2021與YTD 2020
|
| ||||||||||||||||||
(千美元)
|
| |
2021
|
| |
2020
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
淨現金(用於)經營活動
|
| | | $ | (139,277) | | | | | $ | (75,865) | | | | | | (63,412) | | | | | | (83.6)% | | |
投資活動提供的淨現金(用於)
|
| | | $ | (20,999) | | | | | $ | 18,293 | | | | | | (39,292) | | | | | | (214.8)% | | |
融資活動提供的淨現金
|
| | | $ | 125,729 | | | | | $ | 10,500 | | | | | | 115,229 | | | | | | 1,097.4% | | |
| | |
截止的財政年度
09月30日 |
| |
2020財年與2019財年
|
| ||||||||||||||||||
(千美元)
|
| |
2020
|
| |
2019
|
| |
更改
|
| |
更改%
|
| ||||||||||||
經營活動提供的淨現金(用於)
|
| | | $ | (14,016) | | | | | $ | 27,682 | | | | | | (41,698) | | | | | | (150.6)% | | |
投資活動提供(用於)的淨現金
|
| | | $ | 18,220 | | | | | $ | (22,736) | | | | | | 40,956 | | | | | | 180.1% | | |
融資活動提供的淨現金
|
| | | $ | 2,500 | | | | | $ | 10,000 | | | | | | (7,500) | | | | | | (75.0)% | | |
名稱
|
| |
年齡
|
| |
個職位
|
|
曼努埃爾·佩雷斯·杜布克
|
| |
58
|
| | 首席執行官兼董事 | |
丹尼斯·費爾
|
| |
41
|
| |
高級副總裁兼首席財務官
|
|
Seed Madaeni
|
| |
37
|
| | 高級副總裁兼首席數字官 | |
麗貝卡·波爾
|
| |
49
|
| |
高級副總裁兼首席產品官
|
|
卡羅爾沙發
|
| |
58
|
| |
高級副總裁兼供應鏈主管
和製造官員 |
|
朱利安·內佈雷達
|
| |
55
|
| | 導演 | |
麗莎·克魯格
|
| |
57
|
| | 導演 | |
芭芭拉·漢普頓
|
| |
60
|
| | 導演 | |
艾瑪·法爾克
|
| |
43
|
| | 導演 | |
Axel Meier
|
| |
58
|
| | 導演 | |
克里斯·謝爾頓
|
| |
50
|
| | 導演 | |
西蒙·史密斯
|
| |
47
|
| | 導演 | |
辛西婭·阿諾德
|
| |
63
|
| | 董事提名人 | |
赫爾曼公牛隊
|
| |
65
|
| | 董事提名人 | |
伊麗莎白·費森登
|
| |
66
|
| | 董事提名人 | |
Harald von Heynitz
|
| |
61
|
| | 董事提名人 | |
姓名和主要職務
|
| |
年
|
| |
工資($)
|
| |
股票獎勵($)
|
| |
期權獎勵($)
|
| |
總計(1)
|
| |||||||||||||||
曼努埃爾·佩雷斯·杜布克
首席執行官 |
| | | | 2021 | | | | | | 412,395 | | | | | | 673,992(2) | | | | | | 609,316 | | | | | | 1,695,703 | | |
丹尼斯·費爾
首席財務官 |
| | | | 2021 | | | | | | 305,711 | | | | | | 302,808 | | | | | | 274,371 | | | | | | 882,890 | | |
麗貝卡·波爾
首席產品官 |
| | | | 2021 | | | | | | 306,557 | | | | | | 270,248 | | | | | | 243,192 | | | | | | 819,997 | | |
| | |
期權獎勵
|
| |
股票獎勵
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
名稱
|
| |
授予
日期 |
| |
數量
證券 底層 未鍛鍊 選項(#) 可鍛鍊 |
| |
數量
證券 底層 未鍛鍊 選項(#) 不可行使 |
| |
股權
獎勵計劃 獎項: 數量 證券 底層 未鍛鍊 不勞而獲 選項(#) |
| |
選項
練習 價格($) |
| |
選項
過期 日期 |
| |
數量
個共享或 單位: 庫存 沒有 已授予(#) |
| |
市場
值 個共享或 單位: 庫存 沒有 已授予($) |
| |
股權
獎勵 計劃 獎項: 數量 不勞而獲 個共享, 個單位或 其他 權限 沒有 已授予(#) |
| |
股權
獎勵 計劃 獎項: 市場或 支付值 未賺取的 股份,單位 或其他 權限 沒有 已授予($)(4) |
| ||||||||||||||||||||||||||||||
Manuel Dubuc
|
| | | | 4/2/2021 | | | | | | — | | | | | | — | | | | | | 1,011,952(1) | | | | | | 2.45(2) | | | | | | 4/2/2031 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
丹尼斯·費爾
|
| | | | 4/2/2021 | | | | | | — | | | | | | — | | | | | | 455,674(1) | | | | | | 2.45(2) | | | | | | 4/2/2031 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | 4/2/2021 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 137,589(3) | | | | | | — | | | ||
麗貝卡·波爾
|
| | | | 4/2/2021 | | | | | | — | | | | | | — | | | | | | 403,893(1) | | | | | | 2.45(2) | | | | | | 4/2/2031 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | 4/2/2021 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 122,795(3) | | | | | | — | | |
| | |
A類
普通股 受益 擁有(1) |
| |
B-1類
普通股 受益 擁有 |
| |
組合
投票權(2) |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
之後的
給 效果 至 交易記錄 及之前的 此產品 |
| |
之後的
給 效果 至 交易記錄 和 這個 提供服務 (不鍛鍊 選項) |
| |
之後的
給 效果 至 交易記錄 和 這個 提供服務 (完整 練習 選項) |
| |
之後的
給 對 的影響 交易記錄 和 之前的 此產品 |
| |
之後的
給 對 的影響 交易記錄 和 這個 提供服務 (不鍛鍊 選項) |
| |
之後的
給 對 的影響 交易記錄 和 這個 提供服務 (完整 練習 選項) |
| |
之後的
給 對 的影響 交易記錄 和 這個 提供服務 (不鍛鍊 選項) |
| |
之後的
給 對 的影響 交易記錄 和 這個 提供服務 (完整 練習 選項) |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
受益人姓名
|
| |
號碼
|
| |
%
|
| |
號碼
|
| |
%
|
| |
號碼
|
| |
%
|
| |
號碼
|
| |
%
|
| |
號碼
|
| |
%
|
| |
號碼
|
| |
%
|
| |
%
|
| |
%
|
| ||||||||||||||||||||||||||||||||||||||||||
5%的股東 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
AES電網穩定性
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 58,586,696 | | | | | | 43.2 | | | | | | 58,586,695 | | | | | | 35.2 | | | | | | 58,586,695 | | | | | | 34.2 | | | | | | 46.1 | | | | | | 45.8 | | |
西門子工業協會
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 58,586,696 | | | | | | 43.2 | | | | | | 58,586,695 | | | | | | 35.2 | | | | | | 58,586,695 | | | | | | 34.2 | | | | | | 46.1 | | | | | | 45.8 | | |
Blocker股東
|
| | | | 18,493,275 | | | | | | 13.6 | | | | | | 18,493,275 | | | | | | 11.1 | | | | | | 18,493,275 | | | | | | 10.8 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2.9 | | | | | | 2.9 | | |
被任命的高管和
導演 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
曼努埃爾·佩雷斯
Dubuc |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
丹尼斯·費爾
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
麗貝卡·波爾
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
朱利安·內佈雷達
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
麗莎·克魯格
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
芭芭拉·漢普頓
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
艾瑪·法爾克
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Axel Meier
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
克里斯·謝爾頓
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
西蒙·史密斯
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
辛西婭·阿諾德
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
赫爾曼公牛隊
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
伊麗莎白·費森登
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Harald von Heynitz
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
全體董事和高管(16人)
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
名稱
|
| |
股份數量
|
| |||
摩根大通證券有限責任公司
|
| | | | 7,259,881 | | |
摩根士丹利股份有限公司
|
| | | | 7,259,881 | | |
巴克萊資本公司
|
| | | | 3,871,937 | | |
美國銀行證券公司
|
| | | | 3,871,937 | | |
花旗全球市場公司(Citigroup Global Markets Inc.)
|
| | | | 1,409,091 | | |
瑞士信貸證券(美國)有限責任公司
|
| | | | 1,409,091 | | |
瑞銀證券有限責任公司
|
| | | | 1,409,091 | | |
Evercore Group L.L.C.
|
| | | | 845,455 | | |
滙豐證券(美國)有限公司
|
| | | | 845,455 | | |
RBC Capital Markets有限責任公司
|
| | | | 845,455 | | |
野村證券國際公司
|
| | | | 704,545 | | |
羅伯特·W·貝爾德公司
|
| | | | 563,636 | | |
Raymond James&Associates,Inc.
|
| | | | 563,636 | | |
Seaport Global Securities LLC
|
| | | | 70,455 | | |
Penserra Securities LLC
|
| | | | 35,227 | | |
Siebert Williams Shank&Co.,LLC
|
| | | | 35,227 | | |
合計
|
| | | | 31,000,000 | | |
| | | | | | | | |
合計
|
| |||||||||
| | |
每股
|
| |
不鍛鍊
|
| |
全面鍛鍊
|
| |||||||||
公開發行價
|
| | | $ | 28.00 | | | | | $ | 868,000,000 | | | | | $ | 998,200,000 | | |
承保折扣和佣金
|
| | | $ | 1.54 | | | | | $ | 47,740,000 | | | | | $ | 54,901,000 | | |
未扣除費用的收益給我們
|
| | | $ | 26.46 | | | | | $ | 820,260,000 | | | | | $ | 943,299,000 | | |
|
獨立註冊會計師事務所報告
|
| | | | F-2 | | |
| 截至2020年9月30日和2019年9月30日的財政年度合併財務報表 | | | | | | | |
|
截至2020年9月30日和2019年9月30日的合併資產負債表
|
| | | | F-3 | | |
|
合併經營報表和全面虧損
|
| | | | F-4 | | |
|
會員(虧損)權益變動合併報表
|
| | | | F-5 | | |
|
現金流量合併報表
|
| | | | F-6 | | |
|
合併財務報表附註
|
| | | | F-7 | | |
|
截至2021年和2020年6月30日的9個月未經審計的合併財務報表
|
| | |||||
|
截至2021年6月30日和2020年9月30日的簡明合併資產負債表(未經審計)
|
| | | | F-24 | | |
|
簡明合併經營報表和全面虧損(未經審計)
|
| | | | F-25 | | |
|
會員(虧損)權益變動簡明合併報表(未經審計)
|
| | | | F-26 | | |
|
現金流量表簡明合併報表(未經審計)
|
| | | | F-27 | | |
|
合併財務報表附註(未經審計)
|
| | | | F-28 | | |
| | |
截至9月30日
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
資產 | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 93,815 | | | | | $ | 84,113 | | |
貿易應收賬款
|
| | | | 32,097 | | | | | | 6,948 | | |
未開票應收賬款
|
| | | | 100,037 | | | | | | 9,704 | | |
關聯方應收賬款
|
| | | | 52,452 | | | | | | 6,672 | | |
預付款給供應商
|
| | | | 2,876 | | | | | | 4,036 | | |
庫存,淨額
|
| | | | 37,310 | | | | | | 10,684 | | |
其他流動資產
|
| | | | 8,886 | | | | | | 26,138 | | |
流動資產總額
|
| | | | 327,473 | | | | | | 148,295 | | |
非流動資產: | | | | | | | | | | | | | |
財產和設備,淨額
|
| | | | 5,170 | | | | | | 3,953 | | |
無形資產淨值
|
| | | | 26,298 | | | | | | 28,753 | | |
商譽
|
| | | | 4,731 | | | | | | 4,698 | | |
遞延所得税資產
|
| | | | — | | | | | | 1,616 | | |
其他非流動資產
|
| | | | 353 | | | | | | 1,489 | | |
非流動資產合計
|
| | | | 36,552 | | | | | | 40,509 | | |
總資產
|
| | | $ | 364,025 | | | | | $ | 188,804 | | |
負債和會員(赤字)權益 | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
應付帳款
|
| | | $ | 78,132 | | | | | $ | 15,045 | | |
遞延收入
|
| | | | 123,841 | | | | | | 52,980 | | |
人員相關責任
|
| | | | 8,534 | | | | | | 4,966 | | |
應計項目和撥備
|
| | | | 137,696 | | | | | | 17,802 | | |
與關聯方的應付款和遞延收入
|
| | | | 22,464 | | | | | | 63,612 | | |
應繳税金
|
| | | | 5,937 | | | | | | 5,175 | | |
其他流動負債
|
| | | | 1,636 | | | | | | 1,135 | | |
流動負債總額
|
| | | | 378,240 | | | | | | 160,715 | | |
非流動負債: | | | | | | | | | | | | | |
人員相關責任
|
| | | | 1,829 | | | | | | 1,619 | | |
應計項目和撥備
|
| | | | 257 | | | | | | 85 | | |
遞延所得税負債
|
| | | | 163 | | | | | | − | | |
其他非流動負債
|
| | | | 761 | | | | | | 880 | | |
非流動負債合計
|
| | | | 3,010 | | | | | | 2,584 | | |
總負債
|
| | | | 381,250 | | | | | | 163,299 | | |
承付款和或有事項(附註12) | | | | | | | | | | | | | |
會員(虧損)權益: | | | | | | | | | | | | | |
出資(截至2020年9月30日和2019年9月30日已發行和未償還的792萬個單位)
|
| | | | 99,872 | | | | | | 97,372 | | |
累計其他綜合收益(虧損)
|
| | | | 201 | | | | | | (1,279) | | |
赤字
|
| | | | (117,298) | | | | | | (70,588) | | |
會員合計(赤字)權益
|
| | | | (17,225) | | | | | | 25,505 | | |
總負債和會員(赤字)權益
|
| | | $ | 364,025 | | | | | $ | 188,804 | | |
| | |
截止的財政年度
09月30日 |
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
收入
|
| | | $ | 401,676 | | | | | $ | 44,982 | | |
關聯方收入
|
| | | | 159,647 | | | | | | 47,169 | | |
總收入
|
| | | | 561,323 | | | | | | 92,151 | | |
商品和服務成本
|
| | | | 553,400 | | | | | | 100,068 | | |
毛利(虧損)
|
| | | | 7,923 | | | | | | (7,917) | | |
運營費用: | | | | | | | | | | | | | |
研發
|
| | | | 11,535 | | | | | | 9,871 | | |
銷售和營銷
|
| | | | 16,239 | | | | | | 14,963 | | |
一般和行政
|
| | | | 17,940 | | | | | | 13,950 | | |
折舊攤銷
|
| | | | 3,018 | | | | | | 2,891 | | |
其他收入,淨額
|
| | | | 520 | | | | | | 1,833 | | |
所得税前虧損
|
| | | | (40,289) | | | | | | (47,759) | | |
所得税費用(福利)
|
| | | | 6,421 | | | | | | (778) | | |
淨虧損
|
| | | $ | (46,710) | | | | | $ | (46,981) | | |
每單位虧損 | | | | | | | | | | | | | |
基本版和稀釋版
|
| | | $ | (5.90) | | | | | $ | (5.93) | | |
加權平均單位數 | | | | | | | | | | | | | |
基本版和稀釋版
|
| | | | 7,920,000 | | | | | | 7,920,000 | | |
外幣折算收益(虧損),扣除所得税費用後為0美元
期間 |
| | | | 1,270 | | | | | | (691) | | |
養老金負債的精算收益/(虧損),扣除所得税費用後的淨額
每期 |
| | | | 210 | | | | | | (263) | | |
其他綜合收益(虧損)合計
|
| | | | 1,480 | | | | | | (954) | | |
全面虧損
|
| | | $ | (45,230) | | | | | $ | (47,935) | | |
| | |
有限會員資本
|
| |
累計其他
綜合 收入(虧損) |
| |
會員總數‘
|
| |||||||||||||||||||||
|
個單位
|
| |
金額
|
| |
(赤字)
|
| |
(赤字)股權
|
| ||||||||||||||||||||
餘額2018年10月1日
|
| | | | 7,920,000 | | | | | $ | 87,372 | | | | | $ | (325) | | | | | $ | (23,607) | | | | | $ | 63,440 | | |
出資
|
| | | | — | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | 10,000 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (46,981) | | | | | | (46,981) | | |
扣除所得税優惠後的其他綜合虧損
$0 |
| | | | — | | | | | | — | | | | | | (954) | | | | | | — | | | | | | (954) | | |
餘額2019年9月30日
|
| | | | 7,920,000 | | | | | | 97,372 | | | | | | (1,279) | | | | | | (70,588) | | | | | | 25,505 | | |
出資
|
| | | | — | | | | | | 2,500 | | | | | | — | | | | | | — | | | | | | 2,500 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (46,710) | | | | | | (46,710) | | |
扣除所得税優惠後的其他綜合收入
$0 |
| | | | — | | | | | | — | | | | | | 1,480 | | | | | | — | | | | | | 1,480 | | |
餘額2020年9月30日
|
| | | | 7,920,000 | | | | | $ | 99,872 | | | | | $ | 201 | | | | | $ | (117,298) | | | | | $ | (17,225) | | |
| | |
截止的財政年度
09月30日 |
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
經營活動 | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (46,710) | | | | | $ | (46,981) | | |
調整以調整淨虧損與經營活動提供的現金淨額(用於):
|
| | | | | | | | | | | | |
折舊攤銷
|
| | | | 3,018 | | | | | | 2,891 | | |
遞延所得税
|
| | | | 1,900 | | | | | | (843) | | |
經營性資產和負債變動:
|
| | | | | | | | | | | | |
貿易應收賬款
|
| | | | (25,149) | | | | | | (3,450) | | |
未開票應收賬款
|
| | | | (90,333) | | | | | | (4,634) | | |
關聯方應收賬款
|
| | | | (45,781) | | | | | | (2,940) | | |
預付款給供應商
|
| | | | 1,160 | | | | | | 1,272 | | |
庫存,淨額
|
| | | | (26,626) | | | | | | (9,839) | | |
其他流動資產
|
| | | | (4,420) | | | | | | (2,102) | | |
其他非流動資產
|
| | | | 2,468 | | | | | | (1,484) | | |
應付帳款
|
| | | | 63,086 | | | | | | 12,433 | | |
與關聯方的應付款和遞延收入
|
| | | | (41,147) | | | | | | 24,543 | | |
遞延收入
|
| | | | 70,861 | | | | | | 40,909 | | |
當期應計項目和撥備
|
| | | | 119,894 | | | | | | 10,295 | | |
應繳税金
|
| | | | 762 | | | | | | 2,676 | | |
其他流動負債
|
| | | | 4,069 | | | | | | 2,915 | | |
其他非流動負債
|
| | | | (1,068) | | | | | | 2,021 | | |
經營活動提供的淨現金(用於)
|
| | | | (14,016) | | | | | | 27,682 | | |
投資活動 | | | | | | | | | | | | | |
短期投資(購買)收益
|
| | | | 20,000 | | | | | | (20,000) | | |
購置物業和設備
|
| | | | (1,780) | | | | | | (2,736) | | |
投資活動提供(用於)的淨現金
|
| | | | 18,220 | | | | | | (22,736) | | |
融資活動 | | | | | | | | | | | | | |
會員出資
|
| | | | 2,500 | | | | | | 10,000 | | |
從信用額度借款
|
| | | | 14,500 | | | | | | — | | |
償還信用額度
|
| | | | (14,500) | | | | | | — | | |
融資活動提供的淨現金
|
| | | | 2,500 | | | | | | 10,000 | | |
匯率變動對現金和現金等價物的影響
|
| | | | 1,327 | | | | | | (815) | | |
現金和現金等價物淨增長
|
| | | | 8,031 | | | | | | 14,131 | | |
截至期初的現金、現金等價物和限制性現金
|
| | | | 87,020 | | | | | | 72,889 | | |
截至期末的現金、現金等價物和限制性現金
|
| | | $ | 95,051 | | | | | $ | 87,020 | | |
補充披露現金流信息 | | | | | | | | | | | | | |
繳納所得税的現金
|
| | | $ | 2,197 | | | | | $ | 851 | | |
| | |
截至9月30日
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
現金和現金等價物
|
| | | $ | 93,815 | | | | | $ | 84,113 | | |
其他流動資產中包含的受限現金
|
| | | | 1,236 | | | | | | 2,907 | | |
現金流量表中顯示的現金總額、現金等價物和限制性現金
|
| | | $ | 95,051 | | | | | $ | 87,020 | | |
| | |
截止的財政年度
09月30日 |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
電池儲能產品銷售收入
|
| | | $ | 556,681 | | | | | $ | 88,830 | | |
服務收入
|
| | | | 3,773 | | | | | | 2,326 | | |
其他
|
| | | | 869 | | | | | | 995 | | |
| | | | $ | 561,323 | | | | | $ | 92,151 | | |
| | |
截止的財政年度
09月30日 |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
美利堅合眾國
|
| | | $ | 318,920 | | | | | $ | 41,739 | | |
菲律賓
|
| | | | 191,530 | | | | | | 663 | | |
英國
|
| | | | 4,489 | | | | | | 26,897 | | |
智利
|
| | | | 12,103 | | | | | | 237 | | |
愛爾蘭
|
| | | | 8,246 | | | | | | 360 | | |
瑞士
|
| | | | 9,967 | | | | | | 75 | | |
其他
|
| | | | 16,068 | | | | | | 22,180 | | |
| | | | $ | 561,323 | | | | | $ | 92,151 | | |
| | |
截至9月30日
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
期初遞延收入
|
| | | $ | 52,980 | | | | | $ | 12,071 | | |
添加
|
| | | | 120,852 | | | | | | 51,129 | | |
已確認收入與遞延收入期初餘額中包含的金額相關
|
| | | | (49,991) | | | | | | (10,220) | | |
遞延收入期末
|
| | | $ | 123,841 | | | | | $ | 52,980 | | |
| | |
截至9月30日
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
期初關聯方遞延收入
|
| | | $ | 60,968 | | | | | $ | 36,895 | | |
添加
|
| | | | 10,464 | | | | | | 46,922 | | |
已確認收入與遞延收入期初餘額中包含的金額相關
|
| | | | (60,007) | | | | | | (22,849) | | |
關聯方遞延收入期末
|
| | | $ | 11,425 | | | | | $ | 60,968 | | |
| | |
成本
|
| |
調配
|
| |
淨額
|
| |||||||||
2020年9月30日 | | | | | | | | | | | | | | | | | | | |
電池和設備
|
| | | $ | 36,112 | | | | | $ | — | | | | | $ | 36,112 | | |
箱體、變頻器等主要設備
|
| | | | 1,102 | | | | | | — | | | | | | 1,102 | | |
備件
|
| | | | 126 | | | | | | (30) | | | | | | 96 | | |
合計
|
| | | $ | 37,340 | | | | | $ | (30) | | | | | $ | 37,310 | | |
2019年9月30日 | | | | | | | | | | | | | | | | | | | |
電池和設備
|
| | | $ | 9,504 | | | | | $ | — | | | | | $ | 9,504 | | |
箱體、變頻器等主要設備
|
| | | | 1,081 | | | | | | — | | | | | | 1,081 | | |
備件
|
| | | | 99 | | | | | | — | | | | | | 99 | | |
合計
|
| | | $ | 10,684 | | | | | $ | — | | | | | $ | 10,684 | | |
| | |
截至9月30日
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
可退税
|
| | | $ | 2,167 | | | | | $ | 1,468 | | |
預付費用
|
| | | | 1,261 | | | | | | 767 | | |
受限現金
|
| | | | 1,236 | | | | | | 2,907 | | |
待轉售的土地
|
| | | | 849 | | | | | | — | | |
合同採購成本
|
| | | | 2,083 | | | | | | 768 | | |
短期投資
|
| | | | — | | | | | | 20,000 | | |
其他
|
| | | | 1,290 | | | | | | 228 | | |
合計
|
| | | $ | 8,886 | | | | | $ | 26,138 | | |
| | |
截至9月30日
|
| |||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||
| | |
成本
|
| |
累計
折舊 |
| |
淨額
|
| |||||||||||||||||||||||||||
機械設備
|
| | | $ | 1,865 | | | | | $ | 1,672 | | | | | $ | 510 | | | | | $ | 291 | | | | | $ | 1,355 | | | | | $ | 1,381 | | |
施工中
|
| | | | 2,689 | | | | | | 1,446 | | | | | | — | | | | | | — | | | | | | 2,689 | | | | | | 1,446 | | |
IT設備
|
| | | | 687 | | | | | | 385 | | | | | | 191 | | | | | | 74 | | | | | | 496 | | | | | | 311 | | |
傢俱和固定裝置
|
| | | | 254 | | | | | | 230 | | | | | | 89 | | | | | | 41 | | | | | | 165 | | | | | | 189 | | |
租賃改進
|
| | | | 730 | | | | | | 730 | | | | | | 286 | | | | | | 129 | | | | | | 444 | | | | | | 601 | | |
其他
|
| | | | 27 | | | | | | 29 | | | | | | 6 | | | | | | 4 | | | | | | 21 | | | | | | 25 | | |
合計
|
| | | $ | 6,252 | | | | | $ | 4,492 | | | | | $ | 1,082 | | | | | $ | 539 | | | | | $ | 5,170 | | | | | $ | 3,953 | | |
| 機械設備 | | |
10年
|
|
| IT設備 | | |
5年
|
|
| 傢俱和固定裝置 | | |
5年
|
|
| 租賃改進 | | |
10年,如果租期較短,則為租賃期
|
|
| 其他 | | |
5年
|
|
| | |
加權
平均 預計 有用 生活 |
| |
截至9月30日
|
| |||||||||||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| |||||||||||||||||||||||
|
成本
|
| |
累計
攤銷 |
| |
淨額
|
| ||||||||||||||||||||||||||||||||
專利和許可證
|
| |
1400年
|
| | | $ | 33,100 | | | | | $ | 33,100 | | | | | $ | 6,851 | | | | | $ | 4,377 | | | | | $ | 26,249 | | | | | $ | 28,723 | | |
其他
|
| |
3年
|
| | | | 65 | | | | | | 36 | | | | | | 16 | | | | | | 6 | | | | | | 49 | | | | | | 30 | | |
合計
|
| | | | | | $ | 33,165 | | | | | $ | 33,136 | | | | | $ | 6,867 | | | | | $ | 4,383 | | | | | $ | 26,298 | | | | | $ | 28,753 | | |
|
一年級
|
| | | $ | 2,495 | | |
|
二年級
|
| | | | 2,491 | | |
|
大三
|
| | | | 2,482 | | |
|
四年級
|
| | | | 2,474 | | |
|
五年級
|
| | | | 2,474 | | |
|
此後
|
| | | | 13,882 | | |
|
合計
|
| | | $ | 26,298 | | |
|
商譽,2018年10月1日
|
| | | $ | 4,727 | | |
|
外幣調整
|
| | | | (29) | | |
|
商譽,2019年9月30日
|
| | | $ | 4,698 | | |
|
外幣調整
|
| | | | 33 | | |
|
商譽,2020年9月30日
|
| | | $ | 4,731 | | |
| | |
截至9月30日
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
應計項目
|
| | | $ | 133,899 | | | | | $ | 11,636 | | |
預計項目損失撥備
|
| | | | 3,019 | | | | | | 5,966 | | |
其他項目相關撥備
|
| | | | 1,035 | | | | | | 285 | | |
合計
|
| | | | 137,953 | | | | | | 17,887 | | |
少:非當前部分
|
| | | | (257) | | | | | | (85) | | |
當前部分
|
| | | $ | 137,696 | | | | | $ | 17,802 | | |
| | |
截止的財政年度
09月30日 |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
國內
|
| | | $ | (34,929) | | | | | $ | (35,391) | | |
外來
|
| | | | (5,360) | | | | | | (12,368) | | |
所得税前虧損
|
| | | $ | (40,289) | | | | | $ | (47,759) | | |
| | |
截止的財政年度
09月30日 |
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
當期所得税費用(福利): | | | | | | | | | | | | | |
外來
|
| | | $ | 1,099 | | | | | $ | — | | |
遞延所得税費用(福利): | | | | | | | | | | | | | |
外來
|
| | | | 1,900 | | | | | | (843) | | |
預扣所得税費用: | | | | | | | | | | | | | |
外來
|
| | | | 3,422 | | | | | | 65 | | |
所得税總費用(優惠)
|
| | | $ | 6,421 | | | | | $ | (778) | | |
| | |
截止的財政年度
09月30日 |
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
法定費率
|
| | | | 21.0% | | | | | | 21.0% | | |
穿透損耗
|
| | | | (18.2)% | | | | | | (15.6)% | | |
外幣匯率差異
|
| | | | 1.4% | | | | | | 2.5% | | |
預扣税款
|
| | | | (8.5)% | | | | | | (0.1)% | | |
估值津貼
|
| | | | (10.0)% | | | | | | (6.1)% | | |
永久性差異
|
| | | | (1.2)% | | | | | | — | | |
其他項目,淨額
|
| | | | (0.4)% | | | | | | (0.1)% | | |
實際税率
|
| | | | (15.9)% | | | | | | 1.6% | | |
| | |
截至9月30日
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
遞延税金資產 | | | | | | | | | | | | | |
庫存
|
| | | $ | 1,530 | | | | | $ | 3,204 | | |
遞延收入
|
| | | | 1,074 | | | | | | 1,662 | | |
税損結轉
|
| | | | 7,879 | | | | | | 4,470 | | |
貿易應收賬款
|
| | | | 1,607 | | | | | | — | | |
其他遞延税金
|
| | | | — | | | | | | 7 | | |
遞延税金資產總額
|
| | | | 12,090 | | | | | | 9,343 | | |
估值津貼
|
| | | | (8,014) | | | | | | (3,524) | | |
遞延税金淨資產
|
| | | | 4,076 | | | | | | 5,819 | | |
遞延納税義務 | | | | | | | | | | | | | |
貿易應收賬款
|
| | | | — | | | | | | (1,852) | | |
無形資產
|
| | | | (151) | | | | | | (141) | | |
應計負債和其他負債
|
| | | | (3,775) | | | | | | (2,210) | | |
未實現匯兑損益
|
| | | | (313) | | | | | | — | | |
遞延納税負債總額
|
| | | $ | (4,239) | | | | | $ | (4,203) | | |
遞延税金淨資產(負債)合計
|
| | | $ | (163) | | | | | $ | 1,616 | | |
| | |
截止的財政年度
09月30日 2020 |
| |||
一年級
|
| | | $ | 1,289 | | |
二年級
|
| | | | 1,189 | | |
大三
|
| | | | 961 | | |
四年級
|
| | | | 221 | | |
第五年及以後
|
| | | | 265 | | |
| | | | $ | 3,925 | | |
|
一年級
|
| | | $ | 281,800 | | |
|
二年級
|
| | | | 338,750 | | |
|
大三
|
| | | | — | | |
|
四年級
|
| | | | — | | |
|
五年級
|
| | | | — | | |
| | | | | $ | 620,550 | | |
| | |
截至9月30日
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
應收賬款
|
| | | $ | 14,216 | | | | | $ | 5,338 | | |
未開票應收賬款
|
| | | | 38,236 | | | | | | 1,334 | | |
關聯方應收賬款合計
|
| | | $ | 52,452 | | | | | $ | 6,672 | | |
應付帳款
|
| | | $ | 9,461 | | | | | $ | 1,427 | | |
遞延收入
|
| | | | 11,425 | | | | | | 60,968 | | |
應計負債
|
| | | | 1,578 | | | | | | 1,217 | | |
應付款總額和關聯方遞延收入
|
| | | $ | 22,464 | | | | | $ | 63,612 | | |
| | |
截止的財政年度
09月30日 |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
收入
|
| | | $ | 159,647 | | | | | $ | 47,169 | | |
商品和服務成本
|
| | | | (14,399) | | | | | | (5,603) | | |
研發費用
|
| | | | (511) | | | | | | (995) | | |
銷售和營銷費用
|
| | | | (2,105) | | | | | | (2,529) | | |
一般和行政費用
|
| | | | (1,656) | | | | | | (1,111) | | |
| | |
06月30日
2021 |
| |
09月30日
2020 |
| ||||||
| | |
(未審核)
|
| | | | | | | |||
資產 | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 58,497 | | | | | $ | 93,815 | | |
貿易應收賬款
|
| | | | 61,456 | | | | | | 32,097 | | |
未開票應收賬款
|
| | | | 122,994 | | | | | | 100,037 | | |
關聯方應收賬款
|
| | | | 24,574 | | | | | | 52,452 | | |
預付款給供應商
|
| | | | 14,135 | | | | | | 2,876 | | |
庫存,淨額
|
| | | | 333,417 | | | | | | 37,310 | | |
其他流動資產
|
| | | | 23,792 | | | | | | 8,886 | | |
流動資產總額
|
| | | | 638,865 | | | | | | 327,473 | | |
非流動資產: | | | | | | | | | | | | | |
財產和設備,淨額
|
| | | | 7,602 | | | | | | 5,170 | | |
無形資產淨值
|
| | | | 36,953 | | | | | | 26,298 | | |
商譽
|
| | | | 9,201 | | | | | | 4,731 | | |
其他非流動資產
|
| | | | 355 | | | | | | 353 | | |
非流動資產合計
|
| | | | 54,111 | | | | | | 36,552 | | |
總資產
|
| | | $ | 692,976 | | | | | $ | 364,025 | | |
負債和會員(赤字)權益 | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
應付帳款
|
| | | $ | 68,204 | | | | | $ | 78,132 | | |
遞延收入
|
| | | | 140,386 | | | | | | 123,841 | | |
人員相關責任
|
| | | | 8,304 | | | | | | 8,534 | | |
應計項目和撥備
|
| | | | 266,823 | | | | | | 137,696 | | |
與關聯方的應付款和遞延收入
|
| | | | 166,502 | | | | | | 22,464 | | |
應繳税金
|
| | | | 5,997 | | | | | | 5,937 | | |
其他流動負債
|
| | | | 1,825 | | | | | | 1,636 | | |
流動負債總額
|
| | | | 658,041 | | | | | | 378,240 | | |
非流動負債: | | | | | | | | | | | | | |
人員相關責任
|
| | | | 3,150 | | | | | | 1,829 | | |
應計項目和撥備
|
| | | | 257 | | | | | | 257 | | |
遞延所得税負債
|
| | | | 163 | | | | | | 163 | | |
其他非流動負債
|
| | | | 552 | | | | | | 761 | | |
非流動負債合計
|
| | | | 4,122 | | | | | | 3,010 | | |
總負債
|
| | | | 662,163 | | | | | | 381,250 | | |
承付款和或有事項(附註12) | | | | | | | | | | | | | |
夾層股權(截至2021年6月30日和2020年9月30日,已發行和未發行的B類單位分別為125萬套和0套)
|
| | | | 117,272 | | | | | | — | | |
夾層總股本
|
| | | | 117,272 | | | | | | — | | |
會員赤字 | | | | | | | | | | | | | |
出資(截至2021年6月30日已發行和未償還的A類單位分別為792萬套和2020年9月30日)
|
| | | | 106,152 | | | | | | 99,872 | | |
累計其他綜合(虧損)收入
|
| | | | (509) | | | | | | 201 | | |
赤字
|
| | | | (192,102) | | | | | | (117,298) | | |
會員赤字總額
|
| | | | (86,459) | | | | | | (17,225) | | |
總負債、會員赤字和夾層權益
|
| | | $ | 692,976 | | | | | $ | 364,025 | | |
| | |
截至9個月
06月30日 |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
收入
|
| | | $ | 430,397 | | | | | $ | 177,125 | | |
關聯方收入
|
| | | | 62,164 | | | | | | 144,734 | | |
總收入
|
| | | | 492,561 | | | | | | 321,859 | | |
商品和服務成本
|
| | | | 502,644 | | | | | | 325,944 | | |
毛損
|
| | | | (10,083) | | | | | | (4,085) | | |
運營費用: | | | | | | | | | | | | | |
研發
|
| | | | 17,251 | | | | | | 8,546 | | |
銷售和營銷
|
| | | | 16,882 | | | | | | 12,262 | | |
一般和行政
|
| | | | 23,159 | | | | | | 12,691 | | |
折舊攤銷
|
| | | | 3,494 | | | | | | 2,249 | | |
其他費用,淨額
|
| | | | (1,061) | | | | | | (93) | | |
所得税前虧損
|
| | | | (71,930) | | | | | | (39,926) | | |
所得税費用
|
| | | | 2,874 | | | | | | 5,678 | | |
淨虧損
|
| | | | (74,804) | | | | | | (45,604) | | |
單位虧損 | | | | | | | | | | | | | |
基本和稀釋 - A級單位
|
| | | $ | (9.44) | | | | | $ | (5.76) | | |
單位加權平均數 | | | | | | | | | | | | | |
基本和稀釋 - A級單位
|
| | | | 7,920,000 | | | | | | 7,920,000 | | |
外幣折算(虧損)收益,扣除所得税費用後為0美元
期間 |
| | | | (710) | | | | | | 990 | | |
其他綜合(虧損)收入合計
|
| | | | (710) | | | | | | 990 | | |
全面虧損
|
| | | $ | (75,514) | | | | | $ | (44,614) | | |
| | |
夾層股權
|
| |
有限會員資本
|
| |
累計
其他 綜合 |
| |
會員總數‘
|
| ||||||||||||||||||||||||||||||
| | |
個單位
|
| |
金額
|
| |
個單位
|
| |
金額
|
| |
(虧損)收入
|
| |
(赤字)
|
| |
股權(赤字)
|
| |||||||||||||||||||||
餘額2019年9月30日
|
| | | | — | | | | | | — | | | | | | 7,920,000 | | | | | $ | 97,372 | | | | | $ | (1,279) | | | | | $ | (70,588) | | | | | $ | 25,505 | | |
出資
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,500 | | | | | | — | | | | | | — | | | | | | 2,500 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (45,604) | | | | | | (45,604) | | |
其他綜合收益,扣除
0美元的所得税優惠 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 990 | | | | | | — | | | | | | 990 | | |
餘額2020年6月30日
|
| | | | — | | | | | | — | | | | | | 7,920,000 | | | | | $ | 99,872 | | | | | $ | (289) | | | | | $ | (116,192) | | | | | $ | (16,609) | | |
餘額2020年9月30日
|
| | | | — | | | | | | — | | | | | | 7,920,000 | | | | | $ | 99,872 | | | | | $ | 201 | | | | | $ | (117,298) | | | | | $ | (17,225) | | |
出資
|
| | | | — | | | | | | — | | | | | | — | | | | | | 6,280 | | | | | | — | | | | | | — | | | | | | 6,280 | | |
發行B類會員單位,淨額
|
| | | | 1,250,000 | | | | | | 117,272 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (74,804) | | | | | | (74,804) | | |
扣除所得税優惠後的其他綜合虧損為0美元
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (710) | | | | | | — | | | | | | (710) | | |
餘額2021年6月30日
|
| | | | 1,250,000 | | | | | $ | 117,272 | | | | | | 7,920,000 | | | | | $ | 106,152 | | | | | $ | (509) | | | | | $ | (192,102) | | | | | $ | (86,459) | | |
| | |
截至9個月
06月30日 |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
經營活動 | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (74,804) | | | | | $ | (45,604) | | |
調整以調整淨虧損與經營活動提供的現金淨額(用於):
|
| | | | | | | | | | | | |
折舊攤銷
|
| | | | 3,494 | | | | | | 2,249 | | |
庫存撥備
|
| | | | 23,839 | | | | | | — | | |
遞延所得税
|
| | | | — | | | | | | 1,630 | | |
經營性資產和負債變動:
|
| | | | | | | | | | | | |
貿易應收賬款
|
| | | | (29,359) | | | | | | (37,538) | | |
未開票應收賬款
|
| | | | (22,957) | | | | | | (17,108) | | |
關聯方應收賬款
|
| | | | 24,689 | | | | | | (68,816) | | |
預付款給供應商
|
| | | | (11,259) | | | | | | (26,052) | | |
庫存
|
| | | | (319,946) | | | | | | (40,510) | | |
其他流動資產
|
| | | | (13,885) | | | | | | (2,046) | | |
其他非流動資產
|
| | | | (2) | | | | | | 1,147 | | |
應付帳款
|
| | | | (9,928) | | | | | | 46,557 | | |
與關聯方的應付款和遞延收入
|
| | | | 144,038 | | | | | | (39,720) | | |
遞延收入
|
| | | | 16,545 | | | | | | 30,144 | | |
當期應計項目和撥備
|
| | | | 129,127 | | | | | | 115,629 | | |
應繳税金
|
| | | | 60 | | | | | | 1,096 | | |
其他流動負債
|
| | | | (41) | | | | | | 2,054 | | |
其他非流動負債
|
| | | | 1,112 | | | | | | 1,023 | | |
經營活動使用的淨現金
|
| | | | (139,277) | | | | | | (75,865) | | |
投資活動 | | | | | | | | | | | | | |
短期投資收益
|
| | | | — | | | | | | 19,306 | | |
企業收購支付的現金
|
| | | | (18,000) | | | | | | — | | |
購置物業和設備
|
| | | | (2,999) | | | | | | (1,013) | | |
投資活動提供的淨現金(用於)
|
| | | | (20,999) | | | | | | 18,293 | | |
融資活動 | | | | | | | | | | | | | |
會員出資
|
| | | | 6,280 | | | | | | 2,500 | | |
發行B類會員單位所得收益
|
| | | | 125,000 | | | | | | — | | |
支付與發行B類會員單位相關的交易成本
|
| | | | (7,728) | | | | | | — | | |
向本票 - 關聯方借款
|
| | | | 75,000 | | | | | | — | | |
本票償還 - 關聯方
|
| | | | (75,000) | | | | | | — | | |
從信用額度借款
|
| | | | 50,000 | | | | | | 8,000 | | |
償還信用額度
|
| | | | (50,000) | | | | | | — | | |
支付遞延股權發行成本
|
| | | | (1,012) | | | | | | — | | |
其他
|
| | | | 3,189 | | | | | | — | | |
融資活動提供的淨現金
|
| | | | 125,729 | | | | | | 10,500 | | |
匯率變動對現金和現金等價物的影響
|
| | | | (763) | | | | | | 949 | | |
現金和現金等價物淨減少
|
| | | | (35,310) | | | | | | (46,123) | | |
截至期初的現金、現金等價物和限制性現金
|
| | | | 95,051 | | | | | | 87,020 | | |
截至期末的現金、現金等價物和限制性現金
|
| | | $ | 59,741 | | | | | $ | 40,897 | | |
| | |
截至6月30日
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
現金和現金等價物
|
| | | $ | 58,497 | | | | | $ | 38,972 | | |
其他流動資產中包含的受限現金
|
| | | | 1,244 | | | | | | 1,925 | | |
現金總額、現金等價物和限制性現金
|
| | | $ | 59,741 | | | | | $ | 40,897 | | |
| | |
截至9個月
06月30日 |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
電池儲能產品銷售收入
|
| | | $ | 487,953 | | | | | $ | 319,199 | | |
服務收入
|
| | | | 3,704 | | | | | | 2,059 | | |
數字應用和解決方案的收入
|
| | | | 534 | | | | | | — | | |
其他
|
| | | | 370 | | | | | | 601 | | |
| | | | $ | 492,561 | | | | | $ | 321,859 | | |
| | |
截至9個月
06月30日 |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
美利堅合眾國
|
| | | $ | 357,058 | | | | | $ | 230,552 | | |
菲律賓
|
| | | | 102,742 | | | | | | 55,210 | | |
英國
|
| | | | 13,871 | | | | | | 1,523 | | |
愛爾蘭
|
| | | | 8,394 | | | | | | 4,593 | | |
比利時
|
| | | | 5,721 | | | | | | 604 | | |
芬蘭
|
| | | | 1,935 | | | | | | — | | |
智利
|
| | | | 856 | | | | | | 12,235 | | |
德國
|
| | | | 690 | | | | | | 4,217 | | |
加拿大
|
| | | | 226 | | | | | | 2,211 | | |
瑞士
|
| | | | 19 | | | | | | 9,143 | | |
其他
|
| | | | 1,049 | | | | | | 1,571 | | |
| | | | $ | 492,561 | | | | | $ | 321,859 | | |
| | |
截至6月30日的9個月
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
期初遞延收入
|
| | | $ | 123,841 | | | | | $ | 52,980 | | |
添加
|
| | | | 128,963 | | | | | | 66,450 | | |
已確認收入與遞延收入期初餘額中包含的金額相關
|
| | | | (112,418) | | | | | | (36,306) | | |
遞延收入期末
|
| | | $ | 140,386 | | | | | $ | 83,124 | | |
| | |
截至6月30日的9個月
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
期初關聯方遞延收入
|
| | | $ | 11,425 | | | | | $ | 60,968 | | |
添加
|
| | | | 150,758 | | | | | | 15,170 | | |
已確認收入與遞延收入期初餘額中包含的金額相關
|
| | | | (3,239) | | | | | | (59,636) | | |
關聯方遞延收入期末
|
| | | $ | 158,944 | | | | | $ | 16,502 | | |
| | |
公允價值
|
| |
預計使用壽命
|
| |||
無形資產 - 開發的技術
|
| | | $ | 12,600 | | | |
12年
|
|
無形資產 - 客户關係
|
| | | | 780 | | | |
6年
|
|
物業和設備
|
| | | | 171 | | | |
各種
|
|
商譽
|
| | | | 4,449 | | | | | |
收購支付的現金
|
| | | $ | 18,000 | | | | | |
| | |
成本
|
| |
調配
|
| |
淨額
|
| |||||||||
2021年6月30日 | | | | | | | | | | | | | | | | | | | |
電池和設備
|
| | | $ | 356,447 | | | | | $ | (23,838) | | | | | $ | 332,609 | | |
箱體、變頻器等主要設備
|
| | | | 289 | | | | | | — | | | | | | 289 | | |
未預計的相關原材料和用品
|
| | | | 419 | | | | | | | | | | | | 419 | | |
備件
|
| | | | 131 | | | | | | (31) | | | | | | 100 | | |
合計
|
| | | $ | 357,286 | | | | |
$
|
(23,869)
|
| | | |
$
|
333,417
|
| |
| | |
成本
|
| |
調配
|
| |
淨額
|
| |||||||||
2020年9月30日 | | | | | | | | | | | | | | | | | | | |
電池和設備
|
| | | $ | 36,112 | | | | | $ | — | | | | | $ | 36,112 | | |
箱體、變頻器等主要設備
|
| | | | 1,102 | | | | | | — | | | | | | 1,102 | | |
備件
|
| | | | 126 | | | | | | (30) | | | | | | 96 | | |
合計
|
| | | $ | 37,340 | | | | | $ | (30) | | | | | $ | 37,310 | | |
| | |
06月30日
2021 |
| |
09月30日
2020 |
| ||||||
保險應收賬款
|
| | | $ | 10,000 | | | | | $ | — | | |
遞延股權發行成本
|
| | | | 3,421 | | | | | | 590 | | |
可退税
|
| | | | 4,437 | | | | | | 2,167 | | |
預付費用
|
| | | | 1,670 | | | | | | 1,261 | | |
受限現金
|
| | | | 1,244 | | | | | | 1,236 | | |
待轉售的土地
|
| | | | 849 | | | | | | 849 | | |
合同採購成本
|
| | | | 173 | | | | | | 2,083 | | |
其他
|
| | | | 1,998 | | | | | | 700 | | |
合計
|
| | | $ | 23,792 | | | | | $ | 8,886 | | |
| | |
06月30日
2021 |
| |
9月30日
2020 |
| |
06月30日
2021 |
| |
9月30日
2020 |
| |
06月30日
2021 |
| |
9月30日
2020 |
| ||||||||||||||||||
| | |
成本
|
| |
累計攤銷
|
| |
淨額
|
| |||||||||||||||||||||||||||
專利和許可證
|
| | | $ | 32,981 | | | | | $ | 33,100 | | | | | $ | 8,588 | | | | | $ | 6,851 | | | | | $ | 24,393 | | | | | $ | 26,249 | | |
開發的技術
|
| | | | 12,600 | | | | | | — | | | | | | 787 | | | | | | — | | | | | | 11,813 | | | | | | — | | |
其他
|
| | | | 876 | | | | | | 65 | | | | | | 129 | | | | | | 16 | | | | | | 747 | | | | | | 49 | | |
合計
|
| | | $ | 46,457 | | | | | $ | 33,165 | | | | | $ | 9,504 | | | | | $ | 6,867 | | | | | $ | 36,953 | | | | | $ | 26,298 | | |
|
2021(剩餘3個月)
|
| | | $ | 920 | | |
|
2022
|
| | | | 3,676 | | |
|
2023
|
| | | | 3,667 | | |
|
2024
|
| | | | 3,659 | | |
|
2025
|
| | | | 3,659 | | |
|
此後
|
| | | | 21,372 | | |
|
合計
|
| | | $ | 36,953 | | |
|
商譽,2019年9月30日
|
| | | $ | 4,698 | | |
|
外幣調整
|
| | | | 33 | | |
|
商譽,2020年9月30日
|
| | | $ | 4,731 | | |
|
外幣調整
|
| | | | 21 | | |
|
收購相關商譽
|
| | | | 4,449 | | |
|
商譽,2021年6月30日
|
| | | $ | 9,201 | | |
| | |
2021年6月30日
|
| |
09月30日
2020 |
| ||||||
應計項目
|
| | | $ | 260,429 | | | | | $ | 133,899 | | |
預計項目損失撥備
|
| | | | 6,023 | | | | | | 3,019 | | |
其他項目相關撥備
|
| | | | 628 | | | | | | 1,035 | | |
合計
|
| | | | 267,080 | | | | | | 137,953 | | |
少:非當前部分
|
| | | | (257) | | | | | | (257) | | |
當前部分
|
| | | $ | 266,823 | | | | | $ | 137,696 | | |
| | |
購買
承諾 |
| |
清算
損壞 |
| ||||||
2021年(剩餘3個月)
|
| | | $ | 141,202 | | | | | $ | — | | |
2022
|
| | | | 730,291 | | | | | | 173,112 | | |
2023
|
| | | | 1,131,140 | | | | | | 135,695 | | |
2024
|
| | | | 762,318 | | | | | | 118,339 | | |
2025
|
| | | | 112,492 | | | | | | 22,498 | | |
| | | | $ | 2,877,443 | | | | | $ | 449,644 | | |
| | |
06月30日
2021 |
| |
09月30日
2020 |
| ||||||
應收賬款
|
| | | $ | 16,838 | | | | | $ | 14,216 | | |
未開票應收賬款
|
| | | | 7,736 | | | | | | 38,236 | | |
關聯方應收賬款合計
|
| | | $ | 24,574 | | | | | $ | 52,452 | | |
應付帳款
|
| | | $ | 4,804 | | | | | $ | 9,461 | | |
遞延收入
|
| | | | 158,944 | | | | | | 11,425 | | |
應計負債
|
| | | | 2,754 | | | | | | 1,578 | | |
應付款總額和關聯方遞延收入
|
| | | $ | 166,502 | | | | | $ | 22,464 | | |
| | |
截至9個月
06月30日 |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
收入
|
| | | $ | 62,164 | | | | | $ | 144,734 | | |
商品和服務成本
|
| | | | (15,755) | | | | | | (6,596) | | |
研發費用
|
| | | | (103) | | | | | | (486) | | |
銷售和營銷費用
|
| | | | (2,570) | | | | | | (1,608) | | |
一般和行政費用
|
| | | | (670) | | | | | | (920) | | |
|
單價(反映適銷對路打九折)
|
| |
$32.56
|
|
|
波動性
|
| |
30%
|
|
|
預期期限
|
| |
6年
|
|
|
無風險費率
|
| |
1.14%
|
|
|
行使價
|
| |
$36.17
|
|
| | |
號碼
(單位) |
| |
加權平均
行使價 (美元) |
| |
聚合內在
值 (000s) |
| |
加權平均
預計使用壽命 (年) |
| ||||||||||||
截至成立之日的傑出 -
機組選項計劃 |
| | | | — | | | | | | — | | | | | | | | | | | | — | | |
授予期權
|
| | | | 873,490 | | | | | $ | 36.17 | | | | | | | | | | | | 6 | | |
截至2021年6月30日的未償還 -
|
| | | | 873,490 | | | | | $ | 36.17 | | | | | | — | | | | | | 6 | | |
自2021年6月30日起可行使
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
號碼
(單位) |
| |
加權平均
行使價 (美元) |
| |
聚合內在
值 (000s) |
| |
加權平均
預計使用壽命 (年) |
| ||||||||||||
截至成立之日的傑出 -
虛擬單位平面圖 |
| | | | — | | | | | | — | | | | | | | | | | | | — | | |
批出單位
|
| | | | 177,150 | | | | | | — | | | | | | | | | | | | 2 | | |
截至2021年6月30日的未償還 -
|
| | | | 177,150 | | | | | | — | | | | | | 5,768 | | | | | | 2 | | |
自2021年6月30日起可行使
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | |
|
(主要簿記行按字母順序排列)
|
| ||||||
| 摩根大通 | | | | | |
摩根士丹利
|
|
| 巴克萊 | | | | | |
美國銀行證券
|
|
| 花旗集團 | | |
瑞士信貸
|
| |
瑞銀投資銀行
|
|
| Evercore ISI | | |
滙豐銀行
|
| |
RBC資本市場
|
|
| | | | | | | | |
| | | |
聯席經理
|
| | | |
| 野村證券 | | |
貝爾德
|
| |
雷蒙德·詹姆斯
|
|
| 海港環球證券 | | |
Penserra Securities LLC
|
| |
西伯特·威廉姆斯·尚克
|
|