| | |
PAGES
|
| |||
關於本委託書/招股説明書
|
| | | | 1 | | |
有關美國公認會計原則和非美國公認會計原則財務指標的重要信息
|
| | | | 2 | | |
INDUSTRY AND MARKET DATA
|
| | | | 3 | | |
商標、商號和服務標誌
|
| | | | 4 | | |
有關匯率的重要信息
|
| | | | 5 | | |
FREQUENTLY USED TERMS
|
| | | | 6 | | |
關於業務合併和臨時股東大會的問答
|
| | | | 10 | | |
委託書/招股説明書摘要
|
| | | | 26 | | |
ECARX歷史財務數據精選
|
| | | | 48 | | |
Cova歷史財務數據精選
|
| | | | 63 | | |
彙總未經審計的備考簡明合併財務信息
|
| | | | 64 | | |
每股對比數據
|
| | | | 66 | | |
有關前瞻性陳述的警示聲明
|
| | | | 68 | | |
RISK FACTORS
|
| | | | 70 | | |
Cova股東特別大會
|
| | | | 128 | | |
THE MERGER AGREEMENT
|
| | | | 137 | | |
與業務合併相關的協議
|
| | | | 151 | | |
Proposal One - the Business Compansion Proposal
|
| | | | 154 | | |
Proposal Two - The Merge Proposal
|
| | | | 176 | | |
提案三 - 休會提案
|
| | | | 177 | | |
INFORMATION ABOUT COVA
|
| | | | 178 | | |
Cova管理層對財務狀況的討論和分析
AND RESULTS OF OPERATION |
| | | | 193 | | |
有關ECARX的信息
|
| | | | 197 | | |
ECARX管理層對財務狀況和經營結果的討論和分析
|
| | | | 237 | | |
未經審計的備考簡明合併財務信息
|
| | | | 260 | | |
企業合併後的管理
|
| | | | 277 | | |
物料税考慮因素
|
| | | | 286 | | |
ECARX證券簡介
|
| | | | 298 | | |
公司治理與股東權利比較
|
| | | | 307 | | |
證券的實益所有權
|
| | | | 312 | | |
某些關係和關聯方交易
|
| | | | 316 | | |
證券股利信息價格區間
|
| | | | 320 | | |
APPRAISAL RIGHTS
|
| | | | 321 | | |
未來的股東提案和提名
|
| | | | 322 | | |
股東公關
|
| | | | 323 | | |
LEGAL MATTERS
|
| | | | 324 | | |
EXPERTS
|
| | | | 325 | | |
向股東交付文件
|
| | | | 326 | | |
| | |
PAGES
|
| |||
民事責任的可執行性
|
| | | | 327 | | |
您可以在哪裏找到更多信息
|
| | | | 328 | | |
財務報表索引
|
| | | | F-1 | | |
| ANNEXES | | | |||||
|
Annex A – Merger Agreement
|
| | | | A-1 | | |
|
Annex B – Amended ECARX Articles
|
| | | | B-1 | | |
|
Annex C – First Plan of Merger
|
| | | | C-1 | | |
| | |
Assuming No
Redemption |
| |
Assuming 25%
Redemption(1) |
| |
Assuming 50%
Redemption(2) |
| |
Assuming 75%
Redemption(3) |
| |
Assuming
Maximum Redemption(4) |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Ownership
in shares |
| |
Equity
% |
| |
Ownership
in shares |
| |
Equity
% |
| |
Ownership
in shares |
| |
Equity
% |
| |
Ownership
in shares |
| |
Equity
% |
| |
Ownership
in shares |
| |
Equity
% |
| ||||||||||||||||||||||||||||||
Shareholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cova現有股東(不包括
Sponsor)(5) |
| | | | 30,000,000 | | | | | | 8.2 | | | | | | 22,500,000 | | | | | | 6.3 | | | | | | 15,000,000 | | | | | | 4.3 | | | | | | 7,500,000 | | | | | | 2.2 | | | | | | — | | | | | | — | | |
The Sponsor(6)
|
| | | | 7,500,000 | | | | | | 2.1 | | | | | | 7,500,000 | | | | | | 2.1 | | | | | | 5,250,000 | | | | | | 1.5 | | | | | | 5,250,000 | | | | | | 1.5 | | | | | | 5,250,000 | | | | | | 1.6 | | |
ECARX現有股東(7)
|
| | | | 323,382,409 | | | | | | 88.4 | | | | | | 323,382,409 | | | | | | 90.3 | | | | | | 323,382,409 | | | | | | 92.9 | | | | | | 323,382,409 | | | | | | 95.0 | | | | | | 323,382,409 | | | | | | 97.1 | | |
Strategic Investors(8)
|
| | | | 3,500,000 | | | | | | 1.0 | | | | | | 3,500,000 | | | | | | 1.0 | | | | | | 3,500,000 | | | | | | 1.0 | | | | | | 3,500,000 | | | | | | 1.0 | | | | | | 3,500,000 | | | | | | 1.1 | | |
Holder of the Lotus Note(9)
|
| | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | |
未償還的ECARX普通股總數為
Closing |
| | | | 365,435,041 | | | | | | 100.0 | | | | | | 357,935,041 | | | | | | 100.0 | | | | | | 348,185,041 | | | | | | 100 | | | | | | 340,685,041 | | | | | | 100.0 | | | | | | 333,185,041 | | | | | | 100.0 | | |
收盤時已發行的ECARX普通股總數沒有反映潛在的稀釋來源
|
| | | | 365,435,041 | | | | | | 88.6 | | | | | | 357,935,041 | | | | | | 88.4 | | | | | | 348,185,041 | | | | | | 88.1 | | | | | | 340,685,041 | | | | | | 87.8 | | | | | | 333,185,041 | | | | | | 87.6 | | |
潛在稀釋來源: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cova公開認股權證相關股份
|
| | | | 15,000,000 | | | | | | 3.6 | | | | | | 15,000,000 | | | | | | 3.7 | | | | | | 15,000,000 | | | | | | 3.8 | | | | | | 15,000,000 | | | | | | 3.9 | | | | | | 15,000,000 | | | | | | 3.9 | | |
股票相關的Cova私募認股權證
|
| | | | 9,872,000 | | | | | | 2.4 | | | | | | 9,872,000 | | | | | | 2.4 | | | | | | 9,872,000 | | | | | | 2.5 | | | | | | 9,872,000 | | | | | | 2.5 | | | | | | 9,872,000 | | | | | | 2.6 | | |
已授予期權的基礎股票
|
| | | | 16,617,591 | | | | | | 4.0 | | | | | | 16,617,591 | | | | | | 4.1 | | | | | | 16,617,591 | | | | | | 4.2 | | | | | | 16,617,591 | | | | | | 4.3 | | | | | | 16,617,591 | | | | | | 4.4 | | |
投資者票據相關股份(10)
|
| | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.5 | | | | | | 5,652,174 | | | | | | 1.5 | | |
收盤時已發行的ECARX普通股總數(包括相關的Cova公開認股權證、Cova私募認股權證、授予的期權和投資者票據)
|
| | | | 412,576,806 | | | | | | 100.0 | | | | | | 405,076,806 | | | | | | 100.0 | | | | | | 395,326,806 | | | | | | 100.0 | | | | | | 387,826,806 | | | | | | 100.0 | | | | | | 380,326,806 | | | | | | 100.0 | | |
| | |
Assuming No
Redemption |
| |
Assuming 25%
Redemption(1) |
| |
Assuming 50%
Redemption(2) |
| |
Assuming 75%
Redemption(3) |
| |
Assuming
Maximum Redemption(4) |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Ownership
in shares |
| |
Equity
% |
| |
Ownership
in shares |
| |
Equity
% |
| |
Ownership
in shares |
| |
Equity
% |
| |
Ownership
in shares |
| |
Equity
% |
| |
Ownership
in shares |
| |
Equity
% |
| ||||||||||||||||||||||||||||||
ECARX普通股持有者反映
潛在稀釋來源: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cova現有股東(不包括贊助商)(11)
|
| | | | 45,000,000 | | | | | | 10.9 | | | | | | 37,500,000 | | | | | | 9.3 | | | | | | 30,000,000 | | | | | | 7.6 | | | | | | 22,500,000 | | | | | | 5.8 | | | | | | 15,000,000 | | | | | | 3.9 | | |
The Sponsor(12)
|
| | | | 17,372,000 | | | | | | 4.2 | | | | | | 17,372,000 | | | | | | 4.3 | | | | | | 15,122,000 | | | | | | 3.8 | | | | | | 15,122,000 | | | | | | 3.9 | | | | | | 15,122,000 | | | | | | 4.0 | | |
Holder of the Lotus Note(9)
|
| | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | |
投資者票據持有人(10)
|
| | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.5 | | | | | | 5,652,174 | | | | | | 1.5 | | |
Strategic Investors(8)
|
| | | | 3,500,000 | | | | | | 0.8 | | | | | | 3,500,000 | | | | | | 0.9 | | | | | | 3,500,000 | | | | | | 0.9 | | | | | | 3,500,000 | | | | | | 0.9 | | | | | | 3,500,000 | | | | | | 0.9 | | |
ECARX現有股東(13)
|
| | | | 340,000,000 | | | | | | 82.4 | | | | | | 340,000,000 | | | | | | 83.9 | | | | | | 340,000,000 | | | | | | 86.0 | | | | | | 340,000,000 | | | | | | 87.7 | | | | | | 340,000,000 | | | | | | 89.4 | | |
收盤時ECARX已發行普通股的預計總權益價值(包括已授出期權股份、戰略投資者股份和蓮花票據及投資者票據的股份)(14)
|
| | | | 4,125,768,056 | | | | | | | | | | | | 4,050,768,056 | | | | | | | | | | | | 3,953,268,056 | | | | | | | | | | | | 3,878,268,056 | | | | | | | | | | | | 3,803,268,056 | | | | | | | | |
ECARX的每股形式權益價值
收盤時發行的普通股(14) |
| | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | |
收盤時ECARX已發行普通股每股預計賬面價值(包括相關股份、已授期權股份、戰略投資者股份及蓮花票據及投資者票據相關股份)(15)
|
| | | | 5.65 | | | | | | | | | | | | 4.44 | | | | | | | | | | | | 3.20 | | | | | | | | | | | | 1.88 | | | | | | | | | | | | 0.51 | | | | | | | | |
| | |
Assuming No
Redemption(1) |
| |
Assuming 25%
Redemption(1)(2) |
| |
Assuming 50%
Redemption(1)(3) |
| |
Assuming 75%
Redemption(1)(4) |
| |
Assuming
Maximum Redemption(1)(5) |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| ||||||||||||||||||||||||||||||
ECARX普通股: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cova現有股東(不包括贊助商)
|
| | | | 30,000,000 | | | | | | 8.2 | | | | | | 22,500,000 | | | | | | 6.3 | | | | | | 15,000,000 | | | | | | 4.3 | | | | | | 7,500,000 | | | | | | 2.2 | | | | | | — | | | | | | — | | |
The Sponsor(6)
|
| | | | 7,500,000 | | | | | | 2.1 | | | | | | 7,500,000 | | | | | | 2.1 | | | | | | 5,250,000 | | | | | | 1.5 | | | | | | 5,250,000 | | | | | | 1.5 | | | | | | 5,250,000 | | | | | | 1.6 | | |
ECARX現有股東(7)
|
| | | | 323,382,409 | | | | | | 88.4 | | | | | | 323,382,409 | | | | | | 90.3 | | | | | | 323,382,409 | | | | | | 92.9 | | | | | | 323,382,409 | | | | | | 95.0 | | | | | | 323,382,409 | | | | | | 97.1 | | |
Strategic Investors(8)
|
| | | | 3,500,000 | | | | | | 1.0 | | | | | | 3,500,000 | | | | | | 1.0 | | | | | | 3,500,000 | | | | | | 1.0 | | | | | | 3,500,000 | | | | | | 1.0 | | | | | | 3,500,000 | | | | | | 1.1 | | |
作為Lotus Note基礎的股票(9)
|
| | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | |
收盤時未償還的ECARX普通股總數
|
| | | | 365,435,041 | | | | | | 100.0 | | | | | | 357,935,041 | | | | | | 100.0 | | | | | | 348,185,041 | | | | | | 100.0 | | | | | | 340,685,041 | | | | | | 100.0 | | | | | | 333,185,041 | | | | | | 100.0 | | |
收盤時ECARX已發行普通股的每股形式權益價值(10)
|
| | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | |
| | |
Assuming No
Redemption |
| |
Assuming 25%
Redemption(1) |
| |
Assuming 50%
Redemption(2) |
| |
Assuming 75%
Redemption(3) |
| |
Assuming
Maximum Redemption(4) |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| ||||||||||||||||||||||||||||||
收盤時未償還的ECARX普通股總數沒有反映潛在的稀釋來源(5)
|
| | |
|
365,435,041
|
| | | |
|
88.6
|
| | | |
|
357,935,041
|
| | | |
|
88.4
|
| | | |
|
348,185,041
|
| | | |
|
88.1
|
| | | |
|
340,685,041
|
| | | |
|
87.8
|
| | | |
|
333,185,041
|
| | | |
|
87.6
|
| |
潛在稀釋來源: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cova公開認股權證相關股份
|
| | | | 15,000,000 | | | | | | 3.6 | | | | | | 15,000,000 | | | | | | 3.7 | | | | | | 15,000,000 | | | | | | 3.8 | | | | | | 15,000,000 | | | | | | 3.9 | | | | | | 15,000,000 | | | | | | 3.9 | | |
股票相關的Cova私募認股權證
|
| | | | 9,872,000 | | | | | | 2.4 | | | | | | 9,872,000 | | | | | | 2.4 | | | | | | 9,872,000 | | | | | | 2.5 | | | | | | 9,872,000 | | | | | | 2.5 | | | | | | 9,872,000 | | | | | | 2.6 | | |
已授予期權的基礎股票
|
| | | | 16,617,591 | | | | | | 4.0 | | | | | | 16,617,591 | | | | | | 4.1 | | | | | | 16,617,591 | | | | | | 4.2 | | | | | | 16,617,591 | | | | | | 4.3 | | | | | | 16,617,591 | | | | | | 4.4 | | |
投資者票據相關股份(6)
|
| | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.5 | | | | | | 5,652,174 | | | | | | 1.5 | | |
收盤時ECARX已發行普通股總數
(包括與Cova公共認股權證相關的股票,Cova 私募認股權證、授予的期權和投資者説明) |
| | | | 412,576,806 | | | | | | 100.0 | | | | | | 405,076,806 | | | | | | 100.0 | | | | | | 395,326,806 | | | | | | 100.0 | | | | | | 387,826,806 | | | | | | 100.0 | | | | | | 380,326,806 | | | | | | 100.0 | | |
反映潛在稀釋來源的ECARX普通股持有者:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cova現有股東(不包括贊助商)(7)
|
| | | | 45,000,000 | | | | | | 10.9 | | | | | | 37,500,000 | | | | | | 9.3 | | | | | | 30,000,000 | | | | | | 7.6 | | | | | | 22,500,000 | | | | | | 5.8 | | | | | | 15,000,000 | | | | | | 3.9 | | |
The Sponsor(8)
|
| | | | 17,372,000 | | | | | | 4.2 | | | | | | 17,372,000 | | | | | | 4.3 | | | | | | 15,122,000 | | | | | | 3.8 | | | | | | 15,122,000 | | | | | | 3.9 | | | | | | 15,122,000 | | | | | | 4.0 | | |
ECARX現有股東(9)
|
| | | | 340,000,000 | | | | | | 82.4 | | | | | | 340,000,000 | | | | | | 83.9 | | | | | | 340,000,000 | | | | | | 86.0 | | | | | | 340,000,000 | | | | | | 87.7 | | | | | | 340,000,000 | | | | | | 89.4 | | |
Holder of the Lotus Note(10)
|
| | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | |
投資者票據持有人
|
| | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.5 | | | | | | 5,652,174 | | | | | | 1.5 | | |
Strategic Investors(11)
|
| | | | 3,500,000 | | | | | | 0.8 | | | | | | 3,500,000 | | | | | | 0.9 | | | | | | 3,500,000 | | | | | | 0.9 | | | | | | 3,500,000 | | | | | | 0.9 | | | | | | 3,500,000 | | | | | | 0.9 | | |
收盤時ECARX已發行普通股的每股形式權益價值(12)
|
| | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | |
| | |
Assuming No
Redemption(1) |
| |
Assuming 25%
Redemption(1)(2) |
| |
Assuming 50%
Redemption(1)(3) |
| |
Assuming 75%
Redemption(1)(4) |
| |
Assuming
Maximum Redemption(1)(5) |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| ||||||||||||||||||||||||||||||
ECARX Ordinary Shares: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cova現有股東(不包括贊助商)
|
| | | | 30,000,000 | | | | | | 8.2 | | | | | | 22,500,000 | | | | | | 6.3 | | | | | | 15,000,000 | | | | | | 4.3 | | | | | | 7,500,000 | | | | | | 2.2 | | | | | | — | | | | | | — | | |
The Sponsor(6)
|
| | | | 7,500,000 | | | | | | 2.1 | | | | | | 7,500,000 | | | | | | 2.1 | | | | | | 5,250,000 | | | | | | 1.5 | | | | | | 5,250,000 | | | | | | 1.5 | | | | | | 5,250,000 | | | | | | 1.6 | | |
ECARX現有股東(7)
|
| | | | 323,382,409 | | | | | | 88.4 | | | | | | 323,382,409 | | | | | | 90.3 | | | | | | 323,382,409 | | | | | | 92.9 | | | | | | 323,382,409 | | | | | | 95.0 | | | | | | 323,382,409 | | | | | | 97.1 | | |
Strategic Investors(8)
|
| | | | 3,500,000 | | | | | | 1.0 | | | | | | 3,500,000 | | | | | | 1.0 | | | | | | 3,500,000 | | | | | | 1.0 | | | | | | 3,500,000 | | | | | | 1.0 | | | | | | 3,500,000 | | | | | | 1.1 | | |
作為Lotus Note基礎的股票(9)
|
| | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | |
收盤時未償還的ECARX普通股總數
|
| | | | 365,435,041 | | | | | | 100.0 | | | | | | 357,935,041 | | | | | | 100.0 | | | | | | 348,185,041 | | | | | | 100.0 | | | | | | 340,685,041 | | | | | | 100.0 | | | | | | 333,185,041 | | | | | | 100.0 | | |
每股形式權益價值為
ECARX已發行普通股 at Closing(10) |
| | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | |
| | |
Assuming No
Redemption |
| |
Assuming 25%
Redemption(1) |
| |
Assuming 50%
Redemption(2) |
| |
Assuming 75%
Redemption(3) |
| |
Assuming
Maximum Redemption(4) |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| ||||||||||||||||||||||||||||||
Total ECARX Ordinary Shares
結賬表現突出,不反映情況 potential sources of dilution(5) |
| | |
|
365,435,041
|
| | | |
|
88.6
|
| | | |
|
357,935,041
|
| | | |
|
88.4
|
| | | |
|
348,185,041
|
| | | |
|
88.1
|
| | | |
|
340,685,041
|
| | | |
|
87.8
|
| | | |
|
333,185,041
|
| | | |
|
87.6
|
| |
潛在稀釋來源: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cova公開認股權證相關股份
|
| | | | 15,000,000 | | | | | | 3.6 | | | | | | 15,000,000 | | | | | | 3.7 | | | | | | 15,000,000 | | | | | | 3.8 | | | | | | 15,000,000 | | | | | | 3.9 | | | | | | 15,000,000 | | | | | | 3.9 | | |
股票相關的Cova私募認股權證
|
| | | | 9,872,000 | | | | | | 2.4 | | | | | | 9,872,000 | | | | | | 2.4 | | | | | | 9,872,000 | | | | | | 2.5 | | | | | | 9,872,000 | | | | | | 2.5 | | | | | | 9,872,000 | | | | | | 2.6 | | |
已授予期權的基礎股票
|
| | | | 16,617,591 | | | | | | 4.0 | | | | | | 16,617,591 | | | | | | 4.1 | | | | | | 16,617,591 | | | | | | 4.2 | | | | | | 16,617,591 | | | | | | 4.3 | | | | | | 16,617,591 | | | | | | 4.4 | | |
投資者所持有的股票
Notes(6) |
| | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.5 | | | | | | 5,652,174 | | | | | | 1.5 | | |
收盤時已發行的ECARX普通股總數(包括Cova公開認股權證、Cova私募認股權證、已授予期權股份和投資者票據相關股份)
|
| | | | 412,576,806 | | | | | | 100.0 | | | | | | 405,076,806 | | | | | | 100.0 | | | | | | 395,326,806 | | | | | | 100.0 | | | | | | 387,826,806 | | | | | | 100.0 | | | | | | 380,326,806 | | | | | | 100.0 | | |
ECARX普通股持有者
反映潛在稀釋來源: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cova現有股東(不包括贊助商)(7)
|
| | | | 45,000,000 | | | | | | 10.9 | | | | | | 37,500,000 | | | | | | 9.3 | | | | | | 30,000,000 | | | | | | 7.6 | | | | | | 22,500,000 | | | | | | 5.8 | | | | | | 15,000,000 | | | | | | 3.9 | | |
The Sponsor(8)
|
| | | | 17,372,000 | | | | | | 4.2 | | | | | | 17,372,000 | | | | | | 4.3 | | | | | | 15,122,000 | | | | | | 3.8 | | | | | | 15,122,000 | | | | | | 3.9 | | | | | | 15,122,000 | | | | | | 4.0 | | |
ECARX現有股東(9)
|
| | | | 340,000,000 | | | | | | 82.4 | | | | | | 340,000,000 | | | | | | 83.9 | | | | | | 340,000,000 | | | | | | 86.0 | | | | | | 340,000,000 | | | | | | 87.7 | | | | | | 340,000,000 | | | | | | 89.4 | | |
Holder of the Lotus Note(10)
|
| | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | |
投資者票據持有人
|
| | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.5 | | | | | | 5,652,174 | | | | | | 1.5 | | |
Strategic Investors(11)
|
| | | | 3,500,000 | | | | | | 0.8 | | | | | | 3,500,000 | | | | | | 0.9 | | | | | | 3,500,000 | | | | | | 0.9 | | | | | | 3,500,000 | | | | | | 0.9 | | | | | | 3,500,000 | | | | | | 0.9 | | |
每股形式權益價值為
ECARX已發行普通股 at Closing(12) |
| | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | |
| | |
Year ended December 31,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
(除每股和每股數據外,以千為單位)
|
| |||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
Revenues | | | | | | | | ||||||||||||||||||||||||||||||
貨物銷售收入(含關聯方)
amounts of RMB1,275,777 and RMB1,466,340 for the years ended December 31, 2020 and 2021, and RMB597,777 and RMB613,655 for the six months ended June 30, 2021 and 2022, respectively) |
| | | | 1,678,234 | | | | | | 1,983,817 | | | | | | 296,176 | | | | | | 802,679 | | | | | | 858,080 | | | | | | 128,108 | | |
軟件許可收入(包括相關的
parties amounts of RMB18,168 and RMB24,788 for the years ended December 31, 2020 and 2021, and RMB10,791 and RMB15,481 for the six months ended June 30, 2021 and 2022, respectively) |
| | | | 71,297 | | | | | | 261,265 | | | | | | 39,006 | | | | | | 162,303 | | | | | | 78,995 | | | | | | 11,794 | | |
服務收入(包括關聯方)
amounts of RMB444,709 and RMB532,625 for the years ended December 31, 2020 and 2021, and RMB114,054 and RMB375,298 for the six months ended June 30, 2021 and 2022, respectively) |
| | | | 491,532 | | | | | | 533,981 | | | | | | 79,721 | | | | | | 119,880 | | | | | | 375,495 | | | | | | 56,060 | | |
Total revenues
|
| | | | 2,241,063 | | | | | | 2,779,063 | | | | | | 414,903 | | | | | | 1,084,862 | | | | | | 1,312,570 | | | | | | 195,962 | | |
銷貨成本(含關聯方)
amounts of RMB6,073 and RMB220,062 for the years ended December 31, 2020 and 2021, and RMB1,329 and RMB164,888 for the six months ended June 30, 2021 and 2022, respectively) |
| | | | (1,524,744) | | | | | | (1,749,188) | | | | | | (261,146) | | | | | | (689,052) | | | | | | (687,208) | | | | | | (102,597) | | |
軟件許可證成本
|
| | | | (27,926) | | | | | | (32,164) | | | | | | (4,802) | | | | | | (16,167) | | | | | | (29,577) | | | | | | (4,416) | | |
| | |
Year ended December 31,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
(除每股和每股數據外,以千為單位)
|
| |||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
服務成本(包括關聯方截至2021年6月30日和2022年6月30日的六個月分別為零和人民幣22,097元)
|
| | | | (137,005) | | | | | | (180,518) | | | | | | (26,951) | | | | | | (82,984) | | | | | | (169,138) | | | | | | (25,252) | | |
Total cost of revenues
|
| | | | (1,689,675) | | | | | | (1,961,870) | | | | | | (292,899) | | | | | | (788,203) | | | | | | (885,923) | | | | | | (132,265) | | |
Gross profit
|
| | | | 551,388 | | | | | | 817,193 | | | | | | 122,004 | | | | | | 296,659 | | | | | | 426,647 | | | | | | 63,697 | | |
研發費用(包括
關聯方金額人民幣2,118元和 RMB21,069 for the years ended December 31, 2020 and 2021, and RMB926 and RMB29,642 for the six months ended June 30, 2021 and 2022, respectively) |
| | | | (706,018) | | | | | | (1,209,385) | | | | | | (180,556) | | | | | | (485,894) | | | | | | (596,055) | | | | | | (88,989) | | |
銷售和營銷費用(包括相關的
當事人金額為人民幣192元,無任何費用。 the years ended December 31, 2020 and 2021, ,截至 的六個月為零和人民幣64元 June 30, 2021 and 2022, respectively) |
| | | | (60,643) | | | | | | (82,827) | | | | | | (12,366) | | | | | | (30,806) | | | | | | (34,738) | | | | | | (5,186) | | |
一般和行政費用(包括關聯方截至2020年12月31日和2021年12月31日的年度分別為人民幣2447元和人民幣2343元,截至2021年和2022年6月30日的6個月分別為人民幣213元和人民幣1004元)
|
| | | | (215,008) | | | | | | (506,873) | | | | | | (75,674) | | | | | | (186,335) | | | | | | (408,007) | | | | | | (60,914) | | |
Others, net
|
| | | | (200) | | | | | | 207 | | | | | | 31 | | | | | | (455) | | | | | | (1,534) | | | | | | (229) | | |
總運營費用
|
| | | | (981,869) | | | | | | (1,798,878) | | | | | | (268,565) | | | | | | (703,490) | | | | | | (1,040,334) | | | | | | (155,318) | | |
Loss from operation
|
| | | | (430,481) | | | | | | (981,685) | | | | | | (146,561) | | | | | | (406,831) | | | | | | (613,687) | | | | | | (91,621) | | |
利息收入(包括關聯方截至2021年6月30日和2022年6月30日的六個月分別為零和人民幣2,759元)
|
| | | | 28,480 | | | | | | 11,783 | | | | | | 1,759 | | | | | | 7,111 | | | | | | 4,584 | | | | | | 684 | | |
利息支出(含關聯方)
amounts of RMB872 and RMB212 for the years ended December 31, 2020 and 2021, and RMB131 and RMB4,517 for the six months ended June 30, 2021 and 2022, respectively) |
| | | | (59,128) | | | | | | (131,666) | | | | | | (19,657) | | | | | | (111,054) | | | | | | (19,153) | | | | | | (2,859) | | |
權益法投資成果份額
|
| | | | 148 | | | | | | (2,519) | | | | | | (376) | | | | | | 487 | | | | | | (65,995) | | | | | | (9,853) | | |
股權證券的未實現收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 34,615 | | | | | | 5,168 | | |
子公司解除合併的收益
|
| | | | — | | | | | | 10,579 | | | | | | 1,579 | | | | | | — | | | | | | 71,974 | | | | | | 10,745 | | |
權證負債公允價值變動
|
| | | | (39,635) | | | | | | (111,299) | | | | | | (16,617) | | | | | | (111,299) | | | | | | — | | | | | | — | | |
Government grants
|
| | | | 5,998 | | | | | | 4,507 | | | | | | 673 | | | | | | 3,031 | | | | | | 28,154 | | | | | | 4,203 | | |
外幣匯兑損益,淨額
|
| | | | 54,842 | | | | | | 18,315 | | | | | | 2,734 | | | | | | 13,637 | | | | | | (10,656) | | | | | | (1,591) | | |
所得税前虧損
|
| | | | (439,776) | | | | | | (1,181,985) | | | | | | (176,466) | | | | | | (604,918) | | | | | | (570,164) | | | | | | (85,124) | | |
Income tax expenses
|
| | | | (228) | | | | | | (3,447) | | | | | | (514) | | | | | | (1,418) | | | | | | (432) | | | | | | (64) | | |
| | |
Year ended December 31,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
(除每股和每股數據外,以千為單位)
|
| |||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
Net loss
|
| | | | (440,004) | | | | | | (1,185,432) | | | | | | (176,980) | | | | | | (606,336) | | | | | | (570,596) | | | | | | (85,188) | | |
不可贖回的淨(收益)損失
非控股權益 |
| | | | 345 | | | | | | 5,011 | | | | | | 748 | | | | | | (1,584) | | | | | | 1,444 | | | | | | 216 | | |
可贖回非控股權益的淨虧損
|
| | | | — | | | | | | 806 | | | | | | 120 | | | | | | — | | | | | | 464 | | | | | | 69 | | |
可歸因於ECARX控股公司的淨虧損
|
| | | | (439,659) | | | | | | (1,179,615) | | | | | | (176,112) | | | | | | (607,920) | | | | | | (568,688) | | | | | | (84,903) | | |
可贖回非控股增值
interests |
| | | | — | | | | | | (1,306) | | | | | | (195) | | | | | | — | | | | | | (714) | | | | | | (107) | | |
ECARX控股公司的可用淨虧損。
|
| | | | (439,659) | | | | | | (1,180,921) | | | | | | (176,307) | | | | | | (607,920) | | | | | | (569,402) | | | | | | (85,010) | | |
可贖回可轉換優先股的增加
|
| | | | (101,286) | | | | | | (243,564) | | | | | | (36,363) | | | | | | (67,078) | | | | | | (177,842) | | | | | | (26,551) | | |
ECARX控股公司普通股股東的淨虧損
|
| | | | (540,945) | | | | | | (1,424,485) | | | | | | (212,670) | | | | | | (674,998) | | | | | | (747,244) | | | | | | (111,561) | | |
Loss per ordinary share
|
| | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
– Basic and diluted
|
| | | | (2.70) | | | | | | (7.18) | | | | | | (1.07) | | | | | | (3.40) | | | | | | (3.77) | | | | | | (0.56) | | |
已用普通股加權平均數
計算每股普通股虧損 |
| | | | 200,000,000 | | | | | | 198,407,045 | | | | | | 198,407,045 | | | | | | 198,777,778 | | | | | | 198,035,714 | | | | | | 198,035,714 | | |
Net loss
|
| | | | (440,004) | | | | | | (1,185,432) | | | | | | (176,980) | | | | | | (606,336) | | | | | | (570,596) | | | | | | (85,188) | | |
其他綜合收益: | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
外幣折算調整,淨額
nil income taxes |
| | | | 1,497 | | | | | | 4,551 | | | | | | 679 | | | | | | (13,646) | | | | | | (214,315) | | | | | | (31,996) | | |
Comprehensive loss
|
| | | | (438,507) | | | | | | (1,180,881) | | | | | | (176,301) | | | | | | (619,982) | | | | | | (784,911) | | | | | | (117,184) | | |
不可贖回的非控股權益造成的綜合(收益)損失
|
| | | | 345 | | | | | | 5,011 | | | | | | 748 | | | | | | (1,584) | | | | | | 1,444 | | | | | | 216 | | |
可贖回非控股權益的綜合虧損
|
| | | | — | | | | | | 806 | | | | | | 120 | | | | | | — | | | | | | 464 | | | | | | 69 | | |
可歸因於ECARX控股公司的全面虧損
|
| | | | (438,162) | | | | | | (1,175,064) | | | | | | (175,433) | | | | | | (621,566) | | | | | | (783,003) | | | | | | (116,899) | | |
| | |
As of December 31,
|
| |
As of June 30,
|
| ||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| |||||||||||||||
Total current assets
|
| | | | 2,427,699 | | | | | | 2,456,638 | | | | | | 366,766 | | | | | | 1,635,239 | | | | | | 244,135 | | |
Total non-current assets
|
| | | | 150,387 | | | | | | 1,510,064 | | | | | | 225,447 | | | | | | 1,685,262 | | | | | | 251,603 | | |
Total assets
|
| | | | 2,578,086 | | | | | | 3,966,702 | | | | | | 592,213 | | | | | | 3,320,501 | | | | | | 495,738 | | |
流動負債總額
|
| | | | 3,267,598 | | | | | | 3,022,657 | | | | | | 451,271 | | | | | | 2,678,001 | | | | | | 399,815 | | |
非流動負債合計
|
| | | | 1,142,056 | | | | | | 489,358 | | | | | | 73,059 | | | | | | 462,083 | | | | | | 68,987 | | |
Total liabilities
|
| | | | 4,409,654 | | | | | | 3,512,015 | | | | | | 524,330 | | | | | | 3,140,084 | | | | | | 468,802 | | |
Total mezzanine equity
|
| | | | 232,475 | | | | | | 4,563,407 | | | | | | 681,299 | | | | | | 5,111,846 | | | | | | 763,179 | | |
股東虧損總額
|
| | | | (2,064,043) | | | | | | (4,108,720) | | | | | | (613,416) | | | | | | (4,931,429) | | | | | | (736,243) | | |
| | |
Year ended December 31,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
(除每股數據外以千為單位)
|
| |||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
經營活動中使用的淨現金
|
| | | | (368,046) | | | | | | (872,325) | | | | | | (130,235) | | | | | | (294,029) | | | | | | (286,977) | | | | | | (42,845) | | |
投資活動中使用的淨現金
|
| | | | (91,112) | | | | | | (1,391,361) | | | | | | (207,725) | | | | | | (223,018) | | | | | | (175,563) | | | | | | (26,211) | | |
融資活動提供的現金淨額
|
| | | | 1,138,126 | | | | | | 2,192,792 | | | | | | 327,375 | | | | | | 1,477,362 | | | | | | 195,356 | | | | | | 29,166 | | |
外幣匯率變動對現金和限制性現金的影響
|
| | | | (10,023) | | | | | | (32,019) | | | | | | (4,780) | | | | | | (22,553) | | | | | | 4,367 | | | | | | 652 | | |
現金和受限現金淨增(減)
|
| | | | 668,945 | | | | | | (102,913) | | | | | | (15,365) | | | | | | 937,762 | | | | | | (262,817) | | | | | | (39,238) | | |
期初現金和受限現金
|
| | | | 334,931 | | | | | | 1,003,876 | | | | | | 149,875 | | | | | | 1,003,876 | | | | | | 900,963 | | | | | | 134,510 | | |
期末現金和受限現金
|
| | | | 1,003,876 | | | | | | 900,963 | | | | | | 134,510 | | | | | | 1,941,638 | | | | | | 638,146 | | | | | | 95,272 | | |
| | |
Six Months Ended June 30, 2022
|
| |||||||||||||||||||||||||||||||||||||||
| | |
(RMB in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
| | |
ECARX
Holdings |
| |
WFOE
|
| |
VIEs
|
| |
Other
Subsidiaries |
| |
Elimination
adjustments |
| | | | | | | |
Consolidated
|
| ||||||||||||||||||
Revenues | | | | | — | | | | | | — | | | | | | 936,520 | | | | | | 678,520 | | | | | | (302,470) | | | | | | (1) | | | | | | 1,312,570 | | |
Cost of revenue
|
| | | | — | | | | | | — | | | | | | (680,699) | | | | | | (507,694) | | | | | | 302,470 | | | | | | (1) | | | | | | (885,923) | | |
Gross profit
|
| | | | — | | | | | | — | | | | | | 255,821 | | | | | | 170,826 | | | | | | — | | | | | | | | | | | | 426,647 | | |
Operating expenses
|
| | | | (199,335) | | | | | | (217) | | | | | | (253,107) | | | | | | (626,718) | | | | | | 39,043 | | | | | | (5) | | | | | | (1,040,334) | | |
Loss from operation
|
| | | | (199,335) | | | | | | (217) | | | | | | 2,714 | | | | | | (455,892) | | | | | | 39,043 | | | | | | | | | | | | (613,687) | | |
Interest income
|
| | | | 3,346 | | | | | | 2,548 | | | | | | 1,448 | | | | | | 510 | | | | | | (3,268) | | | | | | (3) | | | | | | 4,584 | | |
Interest expenses
|
| | | | (463) | | | | | | — | | | | | | (17,370) | | | | | | (4,588) | | | | | | 3,268 | | | | | | (3) | | | | | | (19,153) | | |
子公司和合並VIE的虧損份額
|
| | | | (360,944) | | | | | | — | | | | | | — | | | | | | — | | | | | | 360,944 | | | | | | (4) | | | | | | — | | |
權益法投資成果份額
|
| | | | — | | | | | | — | | | | | | (86,588) | | | | | | 20,593 | | | | | | — | | | | | | | | | | | | (65,995) | | |
子公司解除合併的收益
|
| | | | — | | | | | | — | | | | | | 71,974 | | | | | | — | | | | | | — | | | | | | | | | | | | 71,974 | | |
重組損益
|
| | | | — | | | | | | (1,337,832) | | | | | | 1,639,979 | | | | | | (302,147) | | | | | | — | | | | | | | | | | | | — | | |
知識產權轉讓收益
|
| | | | — | | | | | | — | | | | | | 1,171,300 | | | | | | — | | | | | | (1,171,300) | | | | | | (5) | | | | | | — | | |
Other income (expenses)
|
| | | | (12,006) | | | | | | — | | | | | | 9,844 | | | | | | 54,275 | | | | | | — | | | | | | | | | | | | 52,113 | | |
所得税前虧損
|
| | | | (569,402) | | | | | | (1,335,501) | | | | | | 2,793,301 | | | | | | (687,249) | | | | | | (771,313) | | | | | | | | | | | | (570,164) | | |
Income tax expenses
|
| | | | — | | | | | | — | | | | | | — | | | | | | (432) | | | | | | — | | | | | | | | | | | | (432) | | |
Net loss
|
| | | | (569,402) | | | | | | (1,335,501) | | | | | | 2,793,301 | | | | | | (687,681) | | | | | | (771,313) | | | | | | | | | | | | (570,596) | | |
扣除零所得税後的外幣折算調整
|
| | | | (214,315) | | | | | | — | | | | | | — | | | | | | (69,183) | | | | | | 69,183 | | | | | | (4) | | | | | | (214,315) | | |
Comprehensive loss
|
| | | | (783,717) | | | | | | (1,335,501) | | | | | | 2,793,301 | | | | | | (756,864) | | | | | | (702,130) | | | | | | | | | | | | (784,911) | | |
| | |
Year Ended December 31, 2021
|
| ||||||||||||||||||||||||||||||||||||
| | |
(RMB in thousands)
|
| ||||||||||||||||||||||||||||||||||||
| | |
ECARX
Holdings. |
| |
WFOE
|
| |
VIEs
|
| |
Other
Subsidiaries |
| |
Elimination
adjustments |
| | | | |
Consolidated
|
| ||||||||||||||||||
Revenues
|
| | | | — | | | | | | — | | | | | | 2,755,780 | | | | | | 120,224 | | | | | | (96,941) | | | |
(1)(2)
|
| | | | 2,779,063 | | |
Cost of revenue
|
| | | | — | | | | | | (400) | | | | | | (1,938,222) | | | | | | (56,711) | | | | | | 33,463 | | | |
(1)
|
| | | | (1,961,870) | | |
Gross profit
|
| | | | — | | | | | | (400) | | | | | | 817,558 | | | | | | 63,513 | | | | | | (63,478) | | | | | | | | | 817,193 | | |
Operating expenses
|
| | | | (17,660) | | | | | | (1) | | | | | | (1,726,430) | | | | | | (118,265) | | | | | | 63,478 | | | |
(2)
|
| | | | (1,798,878) | | |
Loss from operation
|
| | | | (17,660) | | | | | | (401) | | | | | | (908,872) | | | | | | (54,752) | | | | | | — | | | | | | | | | (981,685) | | |
Interest income
|
| | | | 885 | | | | | | 20 | | | | | | 11,696 | | | | | | 67 | | | | | | (885) | | | |
(3)
|
| | | | 11,783 | | |
Interest expenses
|
| | | | (514) | | | | | | — | | | | | | (131,152) | | | | | | (885) | | | | | | 885 | | | |
(3)
|
| | | | (131,666) | | |
子公司虧損份額和
consolidated VIEs |
| | | | (1,176,110) | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,176,110 | | | |
(4)
|
| | | | — | | |
權益法投資成果份額
|
| | | | — | | | | | | — | | | | | | 14,433 | | | | | | (16,952) | | | | | | — | | | | | | | | | (2,519) | | |
子公司解除合併的收益
|
| | | | — | | | | | | — | | | | | | 10,579 | | | | | | — | | | | | | — | | | | | | | | | 10,579 | | |
Other income (expenses)
|
| | | | 12,478 | | | | | | — | | | | | | (100,220) | | | | | | (735) | | | | | | — | | | | | | | | | (88,477) | | |
所得税前虧損
|
| | | | (1,180,921) | | | | | | (381) | | | | | | (1,103,536) | | | | | | (73,257) | | | | | | 1,176,110 | | | | | | | | | (1,181,985) | | |
Income tax expenses
|
| | | | — | | | | | | — | | | | | | (3,329) | | | | | | (118) | | | | | | — | | | | | | | | | (3,447) | | |
Net loss
|
| | | | (1,180,921) | | | | | | (381) | | | | | | (1,106,865) | | | | | | (73,375) | | | | | | 1,176,110 | | | | | | | | | (1,185,432) | | |
外幣折算
調整,扣除零收入後的淨額 taxes |
| | | | 4,551 | | | | | | — | | | | | | — | | | | | | (20,310) | | | | | | 20,310 | | | |
(4)
|
| | | | 4,551 | | |
Comprehensive loss
|
| | | | (1,176,370) | | | | | | (381) | | | | | | (1,106,865) | | | | | | (93,685) | | | | | | 1,196,420 | | | | | | | | | (1,180,881) | | |
| | |
Year Ended December 31, 2020
|
| ||||||||||||||||||||||||||||||||||||
| | |
(RMB in thousands)
|
| ||||||||||||||||||||||||||||||||||||
| | |
ECARX
Holdings. |
| |
WFOE
|
| |
VIEs
|
| |
Other
Subsidiaries |
| |
Elimination
adjustments |
| | | | |
Consolidated
|
| ||||||||||||||||||
Revenues
|
| | | | — | | | | | | — | | | | | | 2,241,536 | | | | | | 40,365 | | | | | | (40,838) | | | |
(1)
|
| | | | 2,241,063 | | |
Cost of revenue
|
| | | | — | | | | | | — | | | | | | (1,690,518) | | | | | | (39,995) | | | | | | 40,838 | | | |
(1)
|
| | | | (1,689,675) | | |
Gross profit
|
| | | | — | | | | | | — | | | | | | 551,018 | | | | | | 370 | | | | | | — | | | | | | | | | 551,388 | | |
Operating expenses
|
| | | | — | | | | | | — | | | | | | (981,866) | | | | | | (3) | | | | | | — | | | | | | | | | (981,869) | | |
Loss from operation
|
| | | | — | | | | | | — | | | | | | (430,848) | | | | | | 367 | | | | | | — | | | | | | | | | (430,481) | | |
Interest income
|
| | | | 431 | | | | | | — | | | | | | 28,047 | | | | | | 2 | | | | | | — | | | | | | | | | 28,480 | | |
Interest expenses
|
| | | | — | | | | | | — | | | | | | (59,128) | | | | | | — | | | | | | — | | | | | | | | | (59,128) | | |
子公司和合並VIE的虧損份額
|
| | | | (495,303) | | | | | | — | | | | | | — | | | | | | — | | | | | | 495,303 | | | |
(4)
|
| | | | — | | |
權益法投資成果份額
|
| | | | — | | | | | | — | | | | | | 148 | | | | | | — | | | | | | — | | | | | | | | | 148 | | |
Other income (expenses)
|
| | | | 55,213 | | | | | | — | | | | | | (33,732) | | | | | | (276) | | | | | | — | | | | | | | | | 21,205 | | |
所得税前虧損
|
| | | | (439,659) | | | | | | — | | | | | | (495,513) | | | | | | 93 | | | | | | 495,303 | | | | | | | | | (439,776) | | |
Income tax expenses
|
| | | | — | | | | | | — | | | | | | (228) | | | | | | — | | | | | | — | | | | | | | | | (228) | | |
Net loss
|
| | | | (439,659) | | | | | | — | | | | | | (495,741) | | | | | | 93 | | | | | | 495,303 | | | | | | | | | (440,004) | | |
外幣折算調整,扣除零收入
taxes |
| | | | 1,497 | | | | | | — | | | | | | — | | | | | | (11) | | | | | | 11 | | | |
(4)
|
| | | | 1,497 | | |
Comprehensive loss
|
| | | | (438,162) | | | | | | — | | | | | | (495,741) | | | | | | 82 | | | | | | 495,314 | | | | | | | | | (438,507) | | |
| | |
As of June 30, 2022
|
| ||||||||||||||||||||||||||||||||||||
| | |
(RMB in thousands)
|
| ||||||||||||||||||||||||||||||||||||
| | |
ECARX
Holdings |
| |
WFOE
|
| |
VIEs
|
| |
Other
Subsidiaries |
| |
Elimination
adjustments |
| | | | |
Consolidated
|
| ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | | 7,739 | | | | | | 15 | | | | | | — | | | | | | 575,392 | | | | | | — | | | | | | | | | 583,146 | | |
Restricted cash
|
| | | | — | | | | | | — | | | | | | — | | | | | | 55,000 | | | | | | — | | | | | | | | | 55,000 | | |
應收賬款 - 關聯方,淨額
|
| | | | — | | | | | | — | | | | | | — | | | | | | 217,563 | | | | | | — | | | | | | | | | 217,563 | | |
關聯方應付金額
|
| | | | 3,689,313 | | | | | | 520 | | | | | | — | | | | | | 51,863 | | | | | | (3,709,659) | | | |
(1)
|
| | | | 32,037 | | |
Other current assets
|
| | | | 6,042 | | | | | | 515 | | | | | | — | | | | | | 740,936 | | | | | | — | | | | | | | | | 747,493 | | |
Total current assets
|
| | | | 3,703,094 | | | | | | 1,050 | | | | | | — | | | | | | 1,640,754 | | | | | | (3,709,659) | | | | | | | | | 1,635,239 | | |
Non-current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Investment in WFOE
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,674,524 | | | | | | (1,674,524) | | | |
(4)
|
| | | | — | | |
Long-term investments
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,225,301 | | | | | | — | | | | | | | | | 1,225,301 | | |
Intangible assets, net
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,162,229 | | | | | | (1,132,257) | | | |
(5)
|
| | | | 29,972 | | |
Other non-current assets
|
| | | | — | | | | | | 208,503 | | | | | | — | | | | | | 221,486 | | | | | | — | | | | | | | | | 429,989 | | |
非流動資產合計
|
| | | | — | | | | | | 208,503 | | | | | | — | | | | | | 4,283,540 | | | | | | (2,806,781) | | | | | | | | | 1,685,262 | | |
Total assets
|
| | | | 3,703,094 | | | | | | 209,553 | | | | | | — | | | | | | 5,924,294 | | | | | | (6,516,440) | | | | | | | | | 3,320,501 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
虧損超過子公司和VIE投資的份額
|
| | | | 3,436,581 | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,436,581) | | | |
(3)
|
| | | | — | | |
應付帳款 - 關聯方
|
| | | | — | | | | | | — | | | | | | — | | | | | | 142,305 | | | | | | — | | | | | | | | | 142,305 | | |
應付關聯方金額
|
| | | | 18,853 | | | | | | 1,446 | | | | | | — | | | | | | 4,401,571 | | | | | | (3,709,659) | | | |
(1)
|
| | | | 712,211 | | |
其他流動負債
|
| | | | 67,243 | | | | | | 217 | | | | | | — | | | | | | 1,756,025 | | | | | | — | | | | | | | | | 1,823,485 | | |
流動負債總額
|
| | | | 3,522,677 | | | | | | 1,663 | | | | | | — | | | | | | 6,299,901 | | | | | | (7,146,240) | | | | | | | | | 2,678,001 | | |
非流動負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
非流動負債合計
|
| | | | — | | | | | | — | | | | | | — | | | | | | 462,083 | | | | | | — | | | | | | | | | 462,083 | | |
Total liabilities
|
| | | | 3,522,677 | | | | | | 1,663 | | | | | | — | | | | | | 6,761,984 | | | | | | (7,146,240) | | | | | | | | | 3,140,084 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
MEZZANINE EQUITY | | | | | 5,111,846 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 5,111,846 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
股東虧損 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ordinary Shares
|
| | | | 7 | | | | | | 1,600,105 | | | | | | — | | | | | | — | | | | | | (1,600,105) | | | |
(3) (4)
|
| | | | 7 | | |
新增實收資本
|
| | | | 17,195 | | | | | | — | | | | | | — | | | | | | 190,899 | | | | | | (190,899) | | | |
(3)
|
| | | | 17,195 | | |
Accumulated deficit
|
| | | | (4,740,364) | | | | | | (1,392,215) | | | | | | — | | | | | | (941,610) | | | | | | 2,333,825 | | | |
(3)
|
| | | | (4,740,364) | | |
累計其他綜合收益/
(loss) |
| | | | (208,267) | | | | | | — | | | | | | — | | | | | | (86,979) | | | | | | 86,979 | | | |
(3) (4)
|
| | | | (208,267) | | |
不可贖回的非控股權益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
股東虧損總額
|
| | | | (4,931,429) | | | | | | 207,890 | | | | | | — | | | | | | (837,690) | | | | | | 629,800 | | | | | | | | | (4,931,429) | | |
總負債、夾層權益和股東虧損
|
| | | | 3,703,094 | | | | | | 209,553 | | | | | | — | | | | | | 5,924,294 | | | | | | (6,516,440) | | | | | | | | | 3,320,501 | | |
| | |
Year Ended December 31, 2021
|
| ||||||||||||||||||||||||||||||||||||
| | |
(RMB in thousands)
|
| ||||||||||||||||||||||||||||||||||||
| | |
ECARX
Holdings. |
| |
WFOE
|
| |
VIEs
|
| |
Other
Subsidiaries |
| |
Elimination
adjustments |
| | | | |
Consolidated
|
| ||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | | 158,755 | | | | | | 6 | | | | | | 642,293 | | | | | | 76,905 | | | | | | — | | | | | | | | | 877,959 | | |
Restricted cash
|
| | | | — | | | | | | — | | | | | | 23,004 | | | | | | — | | | | | | — | | | | | | | | | 23,004 | | |
應收賬款 - 關聯方,
net |
| | | | — | | | | | | — | | | | | | 813,364 | | | | | | 72,044 | | | | | | (116,661) | | | |
(1)
|
| | | | 768,747 | | |
Amounts due from related
parties |
| | | | 3,217,624 | | | | | | 1,590,639 | | | | | | 42,604 | | | | | | 568,906 | | | | | | (5,378,495) | | | |
(1)(2)
|
| | | | 41,278 | | |
Other current assets
|
| | | | 5,751 | | | | | | — | | | | | | 728,164 | | | | | | 11,735 | | | | | | — | | | | | | | | | 745,650 | | |
Total current assets
|
| | | | 3,382,130 | | | | | | 1,590,645 | | | | | | 2,249,429 | | | | | | 729,590 | | | | | | (5,495,156) | | | | | | | | | 2,456,638 | | |
Non-current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Investment in WFOE
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,593,925 | | | | | | (1,593,925) | | | |
(4)
|
| | | | — | | |
Long-term investments
|
| | | | — | | | | | | — | | | | | | 441,586 | | | | | | 912,463 | | | | | | — | | | | | | | | | 1,354,049 | | |
Other non-current assets
|
| | | | — | | | | | | — | | | | | | 147,246 | | | | | | 8,769 | | | | | | — | | | | | | | | | 156,015 | | |
非流動資產合計
|
| | | | — | | | | | | — | | | | | | 588,832 | | | | | | 2,515,157 | | | | | | (1,593,925) | | | | | | | | | 1,510,064 | | |
Total assets
|
| | | | 3,382,130 | | | | | | 1,590,645 | | | | | | 2,838,261 | | | | | | 3,244,747 | | | | | | (7,089,081) | | | | | | | | | 3,966,702 | | |
LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
虧損超過子公司和VIE投資的份額
|
| | | | 2,866,711 | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,866,711) | | | |
(3)
|
| | | | — | | |
Accounts payable – related
parties |
| | | | — | | | | | | — | | | | | | 159,528 | | | | | | 68,664 | | | | | | (116,661) | | | |
(1)
|
| | | | 111,531 | | |
應付關聯方金額
|
| | | | 85,390 | | | | | | 521 | | | | | | 2,452,787 | | | | | | 3,216,703 | | | | | | (5,378,495) | | | |
(1)(2)
|
| | | | 376,906 | | |
其他流動負債
|
| | | | 108 | | | | | | 400 | | | | | | 2,490,729 | | | | | | 42,983 | | | | | | — | | | | | | | | | 2,534,220 | | |
流動負債總額
|
| | | | 2,952,209 | | | | | | 921 | | | | | | 5,103,044 | | | | | | 3,328,350 | | | | | | (8,361,867) | | | | | | | | | 3,022,657 | | |
非流動負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
非流動負債合計
|
| | | | — | | | | | | — | | | | | | 489,358 | | | | | | — | | | | | | — | | | | | | | | | 489,358 | | |
Total liabilities
|
| | | | 2,952,209 | | | | | | 921 | | | | | | 5,592,402 | | | | | | 3,328,350 | | | | | | (8,361,867) | | | | | | | | | 3,512,015 | | |
MEZZANINE EQUITY
|
| | | | 4,532,907 | | | | | | — | | | | | | 30,500 | | | | | | — | | | | | | — | | | | | | | | | 4,563,407 | | |
股東虧損 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ordinary Shares
|
| | | | 7 | | | | | | 1,600,105 | | | | | | 10,000 | | | | | | — | | | | | | (1,610,105) | | | |
(3)(4)
|
| | | | 7 | | |
新增實收資本
|
| | | | — | | | | | | — | | | | | | 611,643 | | | | | | — | | | | | | (611,643) | | | |
(3)
|
| | | | — | | |
Accumulated deficit
|
| | | | (4,109,041) | | | | | | (10,381) | | | | | | (3,400,550) | | | | | | (63,282) | | | | | | 3,474,213 | | | |
(3)
|
| | | | (4,109,041) | | |
累計其他綜合收益/(虧損)
|
| | | | 6,048 | | | | | | — | | | | | | — | | | | | | (20,321) | | | | | | 20,321 | | | |
(3)(4)
|
| | | | 6,048 | | |
不可贖回非控股
interests |
| | | | — | | | | | | — | | | | | | (5,734) | | | | | | — | | | | | | — | | | | | | | | | (5,734) | | |
股東虧損總額
|
| | | | (4,102,986) | | | | | | 1,589,724 | | | | | | (2,784,641) | | | | | | (83,603) | | | | | | 1,272,786 | | | | | | | | | (4,108,720) | | |
總負債、夾層權益和
shareholders’ deficit |
| | | | 3,382,130 | | | | | | 1,590,645 | | | | | | 2,838,261 | | | | | | 3,244,747 | | | | | | (7,089,081) | | | | | | | | | 3,966,702 | | |
| | |
Year Ended December 31, 2020
|
| ||||||||||||||||||||||||||||||||||||
| | |
(RMB in thousands)
|
| ||||||||||||||||||||||||||||||||||||
| | |
ECARX
Holdings. |
| |
WFOE
|
| |
VIEs
|
| |
Other
Subsidiaries |
| |
Elimination
adjustments |
| | | | |
Consolidated
|
| ||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | | 98,271 | | | | | | — | | | | | | 597,772 | | | | | | 33,893 | | | | | | — | | | | | | | | | 729,936 | | |
Restricted cash
|
| | | | — | | | | | | — | | | | | | 273,940 | | | | | | — | | | | | | — | | | | | | | | | 273,940 | | |
應收賬款 - 關聯方,
net |
| | | | — | | | | | | — | | | | | | 691,871 | | | | | | 19,813 | | | | | | (37,900) | | | |
(1)
|
| | | | 673,784 | | |
關聯方應付金額
|
| | | | 97,873 | | | | | | — | | | | | | 78,616 | | | | | | 86,102 | | | | | | (183,975) | | | |
(1)
|
| | | | 78,616 | | |
Other current assets
|
| | | | — | | | | | | — | | | | | | 671,423 | | | | | | — | | | | | | — | | | | | | | | | 671,423 | | |
Total current assets
|
| | | | 196,144 | | | | | | — | | | | | | 2,313,622 | | | | | | 139,808 | | | | | | (221,875) | | | | | | | | | 2,427,699 | | |
Non-current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Long-term investments
|
| | | | — | | | | | | — | | | | | | 2,653 | | | | | | — | | | | | | — | | | | | | | | | 2,653 | | |
Other non-current assets
|
| | | | — | | | | | | — | | | | | | 147,734 | | | | | | — | | | | | | — | | | | | | | | | 147,734 | | |
非流動資產合計
|
| | | | — | | | | | | — | | | | | | 150,387 | | | | | | — | | | | | | — | | | | | | | | | 150,387 | | |
Total assets
|
| | | | 196,144 | | | | | | — | | | | | | 2,464,009 | | | | | | 139,808 | | | | | | (221,875) | | | | | | | | | 2,578,086 | | |
LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
虧損超過投資的份額
subsidiaries and VIEs |
| | | | 2,031,416 | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,031,416) | | | |
(3)
|
| | | | — | | |
應付帳款 - 關聯方
|
| | | | — | | | | | | — | | | | | | 349,523 | | | | | | 31,394 | | | | | | (37,900) | | | |
(1)
|
| | | | 343,017 | | |
應付關聯方金額
|
| | | | 7,803 | | | | | | — | | | | | | 132,204 | | | | | | 97,873 | | | | | | (183,975) | | | |
(1)
|
| | | | 53,905 | | |
其他流動負債
|
| | | | — | | | | | | — | | | | | | 2,860,217 | | | | | | 10,459 | | | | | | — | | | | | | | | | 2,870,676 | | |
流動負債總額
|
| | | | 2,039,219 | | | | | | — | | | | | | 3,341,944 | | | | | | 139,726 | | | | | | (2,253,291) | | | | | | | | | 3,267,598 | | |
非流動負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
非流動負債合計
|
| | | | — | | | | | | — | | | | | | 1,142,056 | | | | | | — | | | | | | — | | | | | | | | | 1,142,056 | | |
Total liabilities
|
| | | | 2,039,219 | | | | | | — | | | | | | 4,484,000 | | | | | | 139,726 | | | | | | (2,253,291) | | | | | | | | | 4,409,654 | | |
MEZZANINE EQUITY
|
| | | | 232,475 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 232,475 | | |
股東虧損 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ordinary Shares
|
| | | | 7 | | | | | | — | | | | | | 10,000 | | | | | | — | | | | | | (10,000) | | | |
(3)
|
| | | | 7 | | |
新增實收資本
|
| | | | 165,412 | | | | | | — | | | | | | 256,698 | | | | | | — | | | | | | (256,698) | | | |
(3)
|
| | | | 165,412 | | |
Accumulated deficit
|
| | | | (2,242,466) | | | | | | — | | | | | | (2,298,196) | | | | | | 93 | | | | | | 2,298,103 | | | |
(3)
|
| | | | (2,242,466) | | |
累計其他綜合收益/(虧損)
|
| | | | 1,497 | | | | | | — | | | | | | — | | | | | | (11) | | | | | | 11 | | | |
(3)
|
| | | | 1,497 | | |
不可贖回非控股
interests |
| | | | — | | | | | | — | | | | | | 11,507 | | | | | | — | | | | | | — | | | | | | | | | 11,507 | | |
股東虧損總額
|
| | | | (2,075,550) | | | | | | — | | | | | | (2,019,991) | | | | | | 82 | | | | | | 2,031,416 | | | | | | | | | (2,064,043) | | |
總負債、夾層權益和股東虧損
|
| | | | 196,144 | | | | | | — | | | | | | 2,464,009 | | | | | | 139,808 | | | | | | (221,875) | | | | | | | | | 2,578,086 | | |
| | |
Six Months Ended June 30, 2022
|
| ||||||||||||||||||||||||||||||||||||
| | |
(RMB in thousands)
|
| ||||||||||||||||||||||||||||||||||||
| | |
ECARX
Holdings |
| |
WFOE
|
| |
VIEs
|
| |
Other
Subsidiaries |
| |
Elimination
adjustments |
| | | | |
Consolidated
|
| ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
經營活動: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
經營活動產生的/(用於)經營活動的淨現金
|
| | | | (299) | | | | | | 9 | | | | | | 224,031 | | | | | | (510,718) | | | | | | — | | | | | | | | | (286,977) | | |
投資活動: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
購置房產、設備和無形資產
|
| | | | — | | | | | | — | | | | | | (36,074) | | | | | | (38,496) | | | | | | — | | | | | | | | | (74,570) | | |
蘇州光子基質解固過程中處置的現金
|
| | | | — | | | | | | — | | | | | | (22,643) | | | | | | — | | | | | | — | | | | | | | | | (22,643) | | |
收購股權投資支付的現金
|
| | | | (67,790) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | (67,790) | | |
轉讓重組中的長期投資的收益(支付的現金)
|
| | | | — | | | | | | — | | | | | | 234,949 | | | | | | (234,949) | | | | | | — | | | | | | | | | — | | |
解除合併時收到的對價
of a subsidiary |
| | | | — | | | | | | — | | | | | | 1,000 | | | | | | — | | | | | | — | | | | | | | | | 1,000 | | |
對權益法被投資人的財務支持
|
| | | | — | | | | | | — | | | | | | (28,500) | | | | | | — | | | | | | — | | | | | | | | | (28,500) | | |
對子公司的現金貢獻
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
Loans to related parties
|
| | | | (18,354) | | | | | | — | | | | | | (8,060) | | | | | | (157,000) | | | | | | 175,354 | | | |
(1) (3)
|
| | | | (8,060) | | |
已收到對關聯方的貸款償還
|
| | | | — | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | | | | 25,000 | | |
給關聯方的預付款
|
| | | | (297,737) | | | | | | — | | | | | | — | | | | | | — | | | | | | 297,737 | | | |
(2)
|
| | | | — | | |
向關聯方收取預付款
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
淨現金(用於)/由投資活動提供
|
| | | | (383,881) | | | | | | — | | | | | | 165,672 | | | | | | (430,445) | | | | | | 473,091 | | | | | | | | | (175,563) | | |
融資活動: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
發行B系列可轉換可贖回優先股所得款項
|
| | | | 159,485 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 159,485 | | |
母公司各自貢獻的現金
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
可贖回非控股股東貢獻的現金
|
| | | | — | | | | | | — | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | | | | 10,000 | | |
短期借款收益
|
| | | | — | | | | | | — | | | | | | 400,000 | | | | | | 480,000 | | | | | | — | | | | | | | | | 880,000 | | |
償還短期借款
|
| | | | — | | | | | | — | | | | | | (1,332,000) | | | | | | — | | | | | | — | | | | | | | | | (1,332,000) | | |
關聯方借款
|
| | | | — | | | | | | — | | | | | | 157,000 | | | | | | 918,354 | | | | | | (175,354) | | | |
(1)(3)
|
| | | | 900,000 | | |
償還關聯方借款
|
| | | | — | | | | | | — | | | | | | (270,000) | | | | | | (200,000) | | | | | | — | | | | | | | | | (470,000) | | |
關聯方墊款收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | 297,737 | | | | | | (297,737) | | | |
(2)
|
| | | | — | | |
重組中處置的現金
|
| | | | — | | | | | | — | | | | | | (20,000) | | | | | | — | | | | | | — | | | | | | | | | (20,000) | | |
發行可轉換優先票據所得款項
|
| | | | 67,871 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 67,871 | | |
由融資活動提供/(用於)融資活動的淨現金
|
| | | | 227,356 | | | | | | — | | | | | | (1,055,000) | | | | | | 1,496,091 | | | | | | (473,091) | | | | | | | | | 195,356 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Six Months Ended June 30, 2022
|
| ||||||||||||||||||||||||||||||||||||
| | |
(RMB in thousands)
|
| ||||||||||||||||||||||||||||||||||||
| | |
ECARX
Holdings |
| |
WFOE
|
| |
VIEs
|
| |
Other
Subsidiaries |
| |
Elimination
adjustments |
| | | | |
Consolidated
|
| ||||||||||||||||||
外幣匯率變動對現金和限制性現金的影響
|
| | | | 5,808 | | | | | | — | | | | | | — | | | | | | (1,441) | | | | | | — | | | | | | | | | 4,367 | | |
現金和受限現金淨增(減)
|
| | | | (151,016) | | | | | | 9 | | | | | | (665,297) | | | | | | 553,487 | | | | | | — | | | | | | | | | (262,817) | | |
期初現金和受限現金
|
| | | | 158,755 | | | | | | 6 | | | | | | 665,297 | | | | | | 76,905 | | | | | | — | | | | | | | | | 900,963 | | |
期末現金和受限現金
|
| | | | 7,739 | | | | | | 15 | | | | | | — | | | | | | 630,392 | | | | | | — | | | | | | | | | 638,146 | | |
|
| | |
Year Ended December 31, 2021
|
| ||||||||||||||||||||||||||||||||||||
| | |
(RMB in thousands)
|
| ||||||||||||||||||||||||||||||||||||
| | |
ECARX
Holdings. |
| |
WFOE
|
| |
VIEs
|
| |
Other
Subsidiaries |
| |
Elimination
adjustments |
| | | | |
Consolidated
|
| ||||||||||||||||||
Operating activities:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
經營活動產生的/(用於)經營活動的淨現金
|
| | | | (22,741) | | | | | | 20 | | | | | | (817,989) | | | | | | (31,615) | | | | | | — | | | | | | | | | (872,325) | | |
Investing activities:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
購置房產、設備和
intangible assets |
| | | | — | | | | | | — | | | | | | (69,419) | | | | | | (9,444) | | | | | | — | | | | | | | | | (78,863) | | |
對子公司的現金貢獻
|
| | | | — | | | | | | (10,000) | | | | | | — | | | | | | (1,600,105) | | | | | | 1,610,105 | | | |
(4)
|
| | | | — | | |
Acquisition of long-term
investments |
| | | | — | | | | | | — | | | | | | (400,000) | | | | | | (945,637) | | | | | | — | | | | | | | | | (1,345,637) | | |
子公司解除合併後交出的現金
|
| | | | — | | | | | | — | | | | | | (8,360) | | | | | | — | | | | | | — | | | | | | | | | (8,360) | | |
Loans to related parties
|
| | | | (70,365) | | | | | | (1,590,119) | | | | | | (28,850) | | | | | | (477,149) | | | | | | 2,137,633 | | | |
(1)(3)
|
| | | | (28,850) | | |
給關聯方的預付款
|
| | | | (3,050,956) | | | | | | — | | | | | | (19,806) | | | | | | — | | | | | | 3,050,956 | | | |
(2)
|
| | | | (19,806) | | |
代收預付款的收益
to a related party |
| | | | — | | | | | | — | | | | | | 90,155 | | | | | | — | | | | | | — | | | | | | | | | 90,155 | | |
投資活動中使用的淨現金
|
| | | | (3,121,321) | | | | | | (1,600,119) | | | | | | (436,280) | | | | | | (3,032,335) | | | | | | 6,798,694 | | | | | | | | | (1,391,361) | | |
Financing activities:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
發行可轉換債券所得收益
可贖回優先股 |
| | | | 3,222,206 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 3,222,206 | | |
與發行可轉換可贖回優先股相關的可退還押金
|
| | | | — | | | | | | — | | | | | | 461,849 | | | | | | — | | | | | | — | | | | | | | | | 461,849 | | |
償還與發行可轉換可贖回優先股相關的可退還保證金
|
| | | | — | | | | | | — | | | | | | (1,493,953) | | | | | | — | | | | | | — | | | | | | | | | (1,493,953) | | |
可轉換可贖回優先股發行成本支付
|
| | | | — | | | | | | — | | | | | | — | | | | | | (10,000) | | | | | | — | | | | | | | | | (10,000) | | |
母公司各自貢獻的現金
|
| | | | — | | | | | | 1,600,105 | | | | | | — | | | | | | 10,000 | | | | | | (1,610,105) | | | |
(4)
|
| | | | — | | |
非控股股東貢獻的現金
|
| | | | — | | | | | | — | | | | | | 32,000 | | | | | | — | | | | | | — | | | | | | | | | 32,000 | | |
Proceeds from short-term
borrowings |
| | | | — | | | | | | — | | | | | | 947,000 | | | | | | — | | | | | | — | | | | | | | | | 947,000 | | |
Repayment for short-term
borrowings |
| | | | — | | | | | | — | | | | | | (91,000) | | | | | | — | | | | | | — | | | | | | | | | (91,000) | | |
關聯方借款
|
| | | | 45,152 | | | | | | — | | | | | | 2,337,268 | | | | | | 70,365 | | | | | | (2,137,633) | | | |
(1)(3)
|
| | | | 315,152 | | |
償還關聯方借款
|
| | | | (45,152) | | | | | | — | | | | | | (20,000) | | | | | | — | | | | | | — | | | | | | | | | (65,152) | | |
相關預付款的收益
parties |
| | | | — | | | | | | — | | | | | | — | | | | | | 3,050,956 | | | | | | (3,050,956) | | | |
(2)
|
| | | | — | | |
償還長期債務
|
| | | | — | | | | | | — | | | | | | (1,125,310) | | | | | | — | | | | | | — | | | | | | | | | (1,125,310) | | |
融資活動提供的現金淨額
|
| | | | 3,222,206 | | | | | | 1,600,105 | | | | | | 1,047,854 | | | | | | 3,121,321 | | | | | | (6,798,694) | | | | | | | | | 2,192,792 | | |
外幣兑換效果
現金和受限利率變化 cash |
| | | | (17,660) | | | | | | — | | | | | | — | | | | | | (14,359) | | | | | | — | | | | | | | | | (32,019) | | |
現金和受限現金淨增長
|
| | | | 60,484 | | | | | | 6 | | | | | | (206,415) | | | | | | 43,012 | | | | | | — | | | | | | | | | (102,913) | | |
年初現金和限制性現金
|
| | | | 98,271 | | | | | | — | | | | | | 871,712 | | | | | | 33,893 | | | | | | — | | | | | | | | | 1,003,876 | | |
年末現金和限制性現金
|
| | | | 158,755 | | | | | | 6 | | | | | | 665,297 | | | | | | 76,905 | | | | | | — | | | | | | | | | 900,963 | | |
| | |
Year Ended December 31, 2020
|
| ||||||||||||||||||||||||||||||||||||
| | |
(RMB in thousands)
|
| ||||||||||||||||||||||||||||||||||||
| | |
ECARX
Holdings. |
| |
WFOE
|
| |
VIEs
|
| |
Other
Subsidiaries |
| |
Elimination
adjustments |
| | | | |
Consolidated
|
| ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
經營活動: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
經營活動中使用的淨現金
|
| | | | (266) | | | | | | — | | | | | | (312,311) | | | | | | (55,469) | | | | | | — | | | | | | | | | (368,046) | | |
投資活動: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
購置房產、設備和無形資產
|
| | | | — | | | | | | — | | | | | | (69,114) | | | | | | — | | | | | | — | | | | | | | | | (69,114) | | |
給關聯方的預付款
|
| | | | (97,873) | | | | | | — | | | | | | (103,024) | | | | | | — | | | | | | 97,873 | | | |
(2)
|
| | | | (103,024) | | |
收取預付款的收益
a related party |
| | | | — | | | | | | — | | | | | | 81,026 | | | | | | — | | | | | | | | | | | | | | | 81,026 | | |
投資活動中使用的淨現金
|
| | | | (97,873) | | | | | | — | | | | | | (91,112) | | | | | | — | | | | | | 97,873 | | | | | | | | | (91,112) | | |
融資活動: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
發行可轉換可贖回優先股所得款項
|
| | | | 206,422 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 206,422 | | |
與
相關的可退還押金
可轉換債券的發行 可贖回優先股 |
| | | | — | | | | | | — | | | | | | 1,032,104 | | | | | | — | | | | | | — | | | | | | | | | 1,032,104 | | |
可轉換可贖回優先股發行成本支付
|
| | | | — | | | | | | — | | | | | | — | | | | | | (8,500) | | | | | | — | | | | | | | | | (8,500) | | |
Proceeds from short-term
borrowings |
| | | | — | | | | | | — | | | | | | 76,000 | | | | | | — | | | | | | — | | | | | | | | | 76,000 | | |
Repayment for short-term
borrowings |
| | | | — | | | | | | — | | | | | | (167,900) | | | | | | — | | | | | | — | | | | | | | | | (167,900) | | |
關聯方墊款收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | 97,873 | | | | | | (97,873) | | | |
(2)
|
| | | | — | | |
融資提供的淨現金
activities |
| | | | 206,422 | | | | | | — | | | | | | 940,204 | | | | | | 89,373 | | | | | | (97,873) | | | | | | | | | 1,138,126 | | |
外幣匯率效應
現金和受限變更 cash |
| | | | (10,012) | | | | | | — | | | | | | — | | | | | | (11) | | | | | | — | | | | | | | | | (10,023) | | |
現金淨增長和受限
cash |
| | | | 98,271 | | | | | | — | | | | | | 536,781 | | | | | | 33,893 | | | | | | — | | | | | | | | | 668,945 | | |
年初現金和限制性現金
|
| | | | — | | | | | | — | | | | | | 334,931 | | | | | | — | | | | | | — | | | | | | | | | 334,931 | | |
年末現金和限制性現金
|
| | | | 98,271 | | | | | | — | | | | | | 871,712 | | | | | | 33,893 | | | | | | — | | | | | | | | | 1,003,876 | | |
| | |
Year Ended December 31,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
Net loss
|
| | | | (440,004) | | | | | | (1,185,432) | | | | | | (176,980) | | | | | | (606,336) | | | | | | (570,596) | | | | | | (85,188) | | |
基於股份的薪酬費用
|
| | | | 11,410 | | | | | | 179,933 | | | | | | 26,863 | | | | | | 38,694 | | | | | | 195,037 | | | | | | 29,118 | | |
Adjusted net loss
|
| | | | (428,594) | | | | | | (1,005,499) | | | | | | (150,117) | | | | | | (567,642) | | | | | | (375,559) | | | | | | (56,070) | | |
Net loss
|
| | | | (440,004) | | | | | | (1,185,432) | | | | | | (176,980) | | | | | | (606,336) | | | | | | (570,596) | | | | | | (85,188) | | |
Interest income
|
| | | | (28,480) | | | | | | (11,783) | | | | | | (1,759) | | | | | | (7,111) | | | | | | (4,584) | | | | | | (684) | | |
Interest expense
|
| | | | 59,128 | | | | | | 131,666 | | | | | | 19,657 | | | | | | 111,054 | | | | | | 19,153 | | | | | | 2,859 | | |
Income tax expenses
|
| | | | 228 | | | | | | 3,447 | | | | | | 514 | | | | | | 1,418 | | | | | | 432 | | | | | | 64 | | |
財產和設備折舊
|
| | | | 38,480 | | | | | | 43,137 | | | | | | 6,440 | | | | | | 21,118 | | | | | | 22,542 | | | | | | 3,365 | | |
無形資產攤銷
|
| | | | 20,478 | | | | | | 21,875 | | | | | | 3,266 | | | | | | 11,401 | | | | | | 11,300 | | | | | | 1,687 | | |
基於股份的薪酬費用
|
| | | | 11,410 | | | | | | 179,933 | | | | | | 26,863 | | | | | | 38,694 | | | | | | 195,037 | | | | | | 29,118 | | |
Adjusted EBITDA
|
| | | | (338,760) | | | | | | (817,157) | | | | | | (121,999) | | | | | | (429,762) | | | | | | (326,716) | | | | | | (48,779) | | |
Income Statement Data:
|
| |
For the Nine
Months Ended September 30, 2022 |
| |
Year Ended
December 31, 2021 |
| |
For the Period
from December 11, 2020 (inception) Through December 31, 2020 |
| |||||||||
Revenue
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Loss from operations
|
| | | | (4,595) | | | | | | (1,831) | | | | | | (9) | | |
Interest income
|
| | | | 1,879 | | | | | | 54 | | | | | | — | | |
分配給認股權證的發售成本
|
| | | | — | | | | | | (990) | | | | | | — | | |
權證負債公允價值變動
|
| | | | 10,993 | | | | | | 14,374 | | | | | | — | | |
Net income (loss)
|
| | | | 8,277 | | | | | | 11,607 | | | | | | (9) | | |
加權平均流通股、基本普通股和稀釋後A類普通股
|
| | | | 30,000,000 | | | | | | 26,794,521 | | | | | | — | | |
A類普通股每股基本和稀釋後淨收益
|
| | | | 0.22 | | | | | | 0.34 | | | | | | — | | |
加權平均流通股 - 基本和稀釋後的B類普通股
|
| | | | 7,500,000 | | | | | | 7,395,822 | | | | | | 742,857 | | |
B類普通股每股基本和稀釋後淨收益(虧損)
|
| | | | 0.22 | | | | | | 0.34 | | | | | | (0.01) | | |
Balance Sheet Data:
|
| |
As of
September 30, 2022 |
| |
As of
December 31, 2021 |
| |
As of
December 31, 2020 |
| |||||||||
Total current assets
|
| | | $ | 283 | | | | | $ | 796 | | | | | $ | — | | |
Trust Account
|
| | | | 301,933 | | | | | | 300,054 | | | | | | — | | |
Total assets
|
| | | | 302,216 | | | | | | 300,925 | | | | | | 249 | | |
Total liabilities
|
| | | | 4,531 | | | | | | 22,773 | | | | | | 233 | | |
可能贖回的A類普通股價值
|
| | | | 301,933 | | | | | | 300,000 | | | | | | — | | |
股東(虧損)權益
|
| | | | (15,504) | | | | | | (21,847) | | | | | | 16 | | |
| | |
Pro Forma Combined
(Assuming no redemptions) |
| |
Pro Forma Combined
(假設最大贖回) |
| | ||||||||||||||||||||
| | |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| | | | ||||||||||||
截至2022年9月30日的資產負債表數據
|
| | | | | | | | | | | | | | | | | | | | | | | | | | ||
Total assets
|
| | | | 5,733,263 | | | | | | 855,954 | | | | | | 3,723,833 | | | | | | 555,954 | | | | ||
Total liabilities
|
| | | | 3,543,888 | | | | | | 529,089 | | | | | | 3,543,888 | | | | | | 529,089 | | | | ||
股東權益合計
|
| | | | 2,189,375 | | | | | | 326,865 | | | | | | 179,945 | | | | | | 26,865 | | | | ||
選定的未經審計的備考格式濃縮
綜合業務報表數據 截至9月30日的9個月 2022 |
| | | | | | | | | | | | | | | | | | | | | | | | | | ||
Total revenue
|
| | | | 2,361,648 | | | | | | 352,585 | | | | | | 2,361,648 | | | | | | 352,585 | | | | ||
Net loss
|
| | | | (750,250) | | | | | | (112,009) | | | | | | (750,250) | | | | | | (112,009) | | | | ||
普通股每股虧損 | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
– Basic and diluted
|
| | | | (2.04) | | | | | | (0.30) | | | | | | (2.24) | | | | | | (0.33) | | | | ||
用於計算每股普通股虧損的普通股加權平均數
|
| | | | | | | | | | | | | | | | | | | | | | | | | | ||
– Basic and diluted
|
| | | | 365,435,041 | | | | | | 365,435,041 | | | | | | 333,185,041 | | | | | | 333,185,041 | | | | ||
選定的截至2021年12月31日的年度未經審計的形式簡明合併經營報表數據
|
| | | | | | | | | | | | | | | | | | | | | | | | | | ||
Total revenue.
|
| | | | 2,757,140 | | | | | | 411,630 | | | | | | 2,757,140 | | | | | | 411,630 | | | | ||
Net loss
|
| | | | (1,316,949) | | | | | | (196,615) | | | | | | (1,316,949) | | | | | | (196,615) | | | | ||
普通股每股虧損 | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
– Basic and diluted
|
| | | | (3.59) | | | | | | (0.54) | | | | | | (3.94) | | | | | | (0.59) | | | | ||
用於計算每股普通股虧損的普通股加權平均數
|
| | | | | | | | | | | | | | | | | | | | | | | | | | ||
– Basic and diluted
|
| | | | 365,435,041 | | | | | | 365,435,041 | | | | | | 333,185,041 | | | | | | 333,185,041 | | | |
| | |
Cova截至2022年9月30日的9個月
以及截至2022年6月30日的9個月ECARX |
| |||||||||||||||||||||
| | |
RMB
|
| |||||||||||||||||||||
| | |
ECARX
|
| |
COVA
|
| |
Pro Forma
Combined Assuming No Redemption |
| |
Pro Forma
Combined Assuming Maximum Redemption |
| ||||||||||||
每股普通股基本及攤薄虧損
|
| | | | (5.49) | | | | | | — | | | | | | (2.04) | | | | | | (2.24) | | |
普通股加權平均數
|
| | | | 198,035,714 | | | | | | — | | | | | | 365,435,041 | | | | | | 333,185,041 | | |
每Cova的基本和攤薄虧損 | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A ordinary shares
|
| | | | | | | | | | 1.48 | | | | | | | | | | | | | | |
Class B ordinary shares
|
| | | | | | | | | | 1.48 | | | | | | | | | | | | | | |
Cova加權平均數 | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A ordinary shares
|
| | | | | | | | | | 30,000,000 | | | | | | | | | | | | | | |
Class B ordinary shares
|
| | | | | | | | | | 7,500,000 | | | | | | | | | | | | | | |
| | |
Year Ended December 31, 2021
|
| |||||||||||||||||||||
| | |
RMB
|
| |||||||||||||||||||||
| | |
ECARX
|
| |
COVA
|
| |
Pro Forma
Combined Assuming No Redemption |
| |
Pro Forma
Combined Assuming Maximum Redemption |
| ||||||||||||
每股普通股基本及攤薄虧損
|
| | | | (7.18) | | | | | | — | | | | | | (3.59) | | | | | | (3.94) | | |
普通股加權平均數
|
| | | | 198,407,045 | | | | | | — | | | | | | 365,435,041 | | | | | | 333,185,041 | | |
每Cova的基本和攤薄虧損 | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A ordinary shares
|
| | | | | | | | | | 2.16 | | | | | | | | | | | | | | |
Class B ordinary shares
|
| | | | | | | | | | 2.16 | | | | | | | | | | | | | | |
Cova加權平均數 | | | | | | ||||||||||||||||||||
Class A ordinary shares
|
| | | | | | | | | | 26,794,521 | | | | | | | | | | | | | | |
Class B ordinary shares
|
| | | | | | | | | | 7,395,822 | | | | | | | | | | | | | | |
| | |
Assuming No
Redemption(1) |
| |
Assuming 25%
Redemption(1)(2) |
| |
Assuming 50%
Redemption(1)(3) |
| |
Assuming 75%
Redemption(1)(4) |
| |
Assuming
Maximum Redemption(1)(5) |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| ||||||||||||||||||||||||||||||
ECARX普通股: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cova現有股東(不包括贊助商)
|
| | | | 30,000,000 | | | | | | 8.2 | | | | | | 22,500,000 | | | | | | 6.3 | | | | | | 15,000,000 | | | | | | 4.3 | | | | | | 7,500,000 | | | | | | 2.2 | | | | | | — | | | | | | — | | |
The Sponsor(6)
|
| | | | 7,500,000 | | | | | | 2.1 | | | | | | 7,500,000 | | | | | | 2.1 | | | | | | 5,250,000 | | | | | | 1.5 | | | | | | 5,250,000 | | | | | | 1.5 | | | | | | 5,250,000 | | | | | | 1.6 | | |
ECARX現有股東(7)
|
| | | | 323,382,409 | | | | | | 88.4 | | | | | | 323,382,409 | | | | | | 90.3 | | | | | | 323,382,409 | | | | | | 92.9 | | | | | | 323,382,409 | | | | | | 95.0 | | | | | | 323,382,409 | | | | | | 97.1 | | |
Strategic Investors(8)
|
| | | | 3,500,000 | | | | | | 1.0 | | | | | | 3,500,000 | | | | | | 1.0 | | | | | | 3,500,000 | | | | | | 1.0 | | | | | | 3,500,000 | | | | | | 1.0 | | | | | | 3,500,000 | | | | | | 1.1 | | |
作為Lotus Note基礎的股票(9)
|
| | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | |
收盤時未償還的ECARX普通股總數
|
| | | | 365,435,041 | | | | | | 100.0 | | | | | | 357,935,041 | | | | | | 100.0 | | | | | | 348,185,041 | | | | | | 100.0 | | | | | | 340,685,041 | | | | | | 100.0 | | | | | | 333,185,041 | | | | | | 100.0 | | |
收盤時ECARX已發行普通股的每股形式權益價值(10)
|
| | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | |
| | |
Assuming No
Redemption |
| |
Assuming 25%
Redemption(1) |
| |
Assuming 50%
Redemption(2) |
| |
Assuming 75%
Redemption(3) |
| |
Assuming
Maximum Redemption(4) |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| ||||||||||||||||||||||||||||||
收盤時未償還的ECARX普通股總數沒有反映潛在的稀釋來源(5)
|
| | |
|
365,435,041
|
| | | |
|
88.6
|
| | | |
|
357,935,041
|
| | | |
|
88.4
|
| | | |
|
348,185,041
|
| | | |
|
88.1
|
| | | |
|
340,685,041
|
| | | |
|
87.8
|
| | | |
|
333,185,041
|
| | | |
|
87.6
|
| |
潛在稀釋來源: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cova公開認股權證相關股份
|
| | | | 15,000,000 | | | | | | 3.6 | | | | | | 15,000,000 | | | | | | 3.7 | | | | | | 15,000,000 | | | | | | 3.8 | | | | | | 15,000,000 | | | | | | 3.9 | | | | | | 15,000,000 | | | | | | 3.9 | | |
股票相關的Cova私募認股權證
|
| | | | 9,872,000 | | | | | | 2.4 | | | | | | 9,872,000 | | | | | | 2.4 | | | | | | 9,872,000 | | | | | | 2.5 | | | | | | 9,872,000 | | | | | | 2.5 | | | | | | 9,872,000 | | | | | | 2.6 | | |
已授予期權的基礎股票
|
| | | | 16,617,591 | | | | | | 4.0 | | | | | | 16,617,591 | | | | | | 4.1 | | | | | | 16,617,591 | | | | | | 4.2 | | | | | | 16,617,591 | | | | | | 4.3 | | | | | | 16,617,591 | | | | | | 4.4 | | |
投資者票據相關股份(6)
|
| | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.5 | | | | | | 5,652,174 | | | | | | 1.5 | | |
ECARX已發行普通股總數為
收盤(包括以Cova Public為基礎的股票 認股權證、Cova私募認股權證已授予 期權和投資者説明) |
| | | | 412,576,806 | | | | | | 100.0 | | | | | | 405,076,806 | | | | | | 100.0 | | | | | | 395,326,806 | | | | | | 100.0 | | | | | | 387,826,806 | | | | | | 100.0 | | | | | | 380,326,806 | | | | | | 100.0 | | |
反映潛在稀釋來源的ECARX普通股持有者:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cova現有股東(不包括贊助商)(7)
|
| | | | 45,000,000 | | | | | | 10.9 | | | | | | 37,500,000 | | | | | | 9.3 | | | | | | 30,000,000 | | | | | | 7.6 | | | | | | 22,500,000 | | | | | | 5.8 | | | | | | 15,000,000 | | | | | | 3.9 | | |
The Sponsor(8)
|
| | | | 17,372,000 | | | | | | 4.2 | | | | | | 17,372,000 | | | | | | 4.3 | | | | | | 15,122,000 | | | | | | 3.8 | | | | | | 15,122,000 | | | | | | 3.9 | | | | | | 15,122,000 | | | | | | 4.0 | | |
ECARX現有股東(9)
|
| | | | 340,000,000 | | | | | | 82.4 | | | | | | 340,000,000 | | | | | | 83.9 | | | | | | 340,000,000 | | | | | | 86.0 | | | | | | 340,000,000 | | | | | | 87.7 | | | | | | 340,000,000 | | | | | | 89.4 | | |
Holder of the Lotus Note(10)
|
| | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | |
投資者票據持有人
|
| | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.5 | | | | | | 5,652,174 | | | | | | 1.5 | | |
Strategic Investors(11)
|
| | | | 3,500,000 | | | | | | 0.8 | | | | | | 3,500,000 | | | | | | 0.9 | | | | | | 3,500,000 | | | | | | 0.9 | | | | | | 3,500,000 | | | | | | 0.9 | | | | | | 3,500,000 | | | | | | 0.9 | | |
收盤時ECARX已發行普通股的每股形式權益價值(12)
|
| | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | |
Comparable Company
|
| |
Description
|
|
智能駕駛艙/汽車供應商 | | |||
惠州德賽SV汽車有限公司
(“Desay SV”) |
| | 德賽SV是一家在智能客艙、智能駕駛和互聯服務領域提供智能移動解決方案的移動科技公司。 | |
迅雷軟件科技有限公司
(“ThunderSoft”) |
| | Thundersoft是一家操作系統技術提供商,在邊緣智能以及中間件、應用程序和算法技術組合方面擁有專業知識。該公司主要為智能汽車、智能手機和智能物聯網行業提供產品和解決方案。 | |
NavInfo Co Ltd
(“NavInfo”) |
| | NavInfo從事電子導航地圖的研究和開發。它提供數字地圖內容、動態交通信息和基於位置的大數據垂直應用服務。該公司的產品和解決方案廣泛應用於導航、互聯車輛服務和自動駕駛。 | |
汽車芯片製造商 | | |||
NVIDIA Corporation (“NVIDIA”) | | | NVIDIA是一家全球半導體公司,專注於設計和製造用於科學計算、人工智能、數據科學、自動駕駛汽車、機器人、增強現實和虛擬現實的圖形處理單元。 | |
高通公司(“高通”) | | | 高通專注於無線行業基礎技術的開發和商業化。高通的產品銷往手機和汽車行業。 | |
NXP Semiconductors N.V. (“NXP”) | | | 恩智浦是一家全球半導體公司,提供用於汽車、工業和物聯網、移動和通信基礎設施的解決方案。 | |
Comparable Company
|
| |
Description
|
|
Ambarella, Inc.
(“Ambarella”) |
| | Ambarella是一家開發低功耗SoC半導體的公司,提供人工智能、處理、圖像信號處理和高分辨率視頻壓縮。該公司專門開發可部署、可擴展的智能攝像頭設計。 | |
獨立半導體公司
(“indie Semiconductor”) |
| | 獨立半導體為ADAS、聯網汽車、用户體驗和電氣化應用提供汽車半導體和軟件解決方案。 | |
| | |
2022E Revenue
Growth Rate |
| |
2022E Gross
Margin |
| ||||||
ECARX
|
| | | | 30% | | | | | | 31% | | |
Desay SV
|
| | | | 34% | | | | | | 25% | | |
ThunderSoft
|
| | | | 44% | | | | | | 40% | | |
NavInfo
|
| | | | 27% | | | | | | 67% | | |
NVIDIA
|
| | | | 61% | | | | | | 88% | | |
Qualcomm
|
| | | | 24% | | | | | | 59% | | |
NXP
|
| | | | 19% | | | | | | 58% | | |
Ambarella
|
| | | | 19% | | | | | | 63% | | |
indie Semiconductor
|
| | | | 129% | | | | | | 48% | | |
| | |
企業價值/
2022E收入 |
| |||
ECARX
|
| | | | 6.0x | | |
Desay SV
|
| | | | 5.1x | | |
ThunderSoft
|
| | | | 6.7x | | |
NavInfo
|
| | | | 6.9x | | |
NVIDIA
|
| | | | 16.8x | | |
Qualcomm
|
| | | | 3.6x | | |
NXP
|
| | | | 4.3x | | |
Ambarella
|
| | | | 7.0x | | |
indie Semiconductor
|
| | | | 5.5x | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2022E
|
| |
2023E
|
| |
2024E
|
| |||||||||
| | |
(除另有説明外,以百萬為單位的美元)
|
| |||||||||||||||
Total Revenues
|
| | | | 539 | | | | | | 797 | | | | | | 1,317 | | |
Gross Profit
|
| | | | 167 | | | | | | 266 | | | | | | 456 | | |
Gross Margin
|
| | | | 31.0% | | | | | | 33.3% | | | | | | 34.6% | | |
Adjusted EBITDA(1)
|
| | | | (162) | | | | | | (122) | | | | | | 31 | | |
Adjusted EBITDA Margin
|
| | | | (30.0%) | | | | | | (15.4%) | | | | | | 2.3% | | |
Name
|
| |
Age
|
| |
Position
|
|
Jun Hong Heng | | |
41
|
| | 董事長、首席執行官、首席財務官 | |
Karanveer “K.V.” Dhillon | | |
55
|
| | 總裁和董事 | |
Pandu Sjahrir | | |
43
|
| | Director | |
Alvin W. Sariaatmadja | | |
38
|
| | Director | |
Jack Smith | | |
33
|
| | Director | |
Individual
|
| |
Entity
|
| |
Entity’s Business
|
| |
Affiliation
|
|
Jun Hong Heng
|
| |
Crescent Cove Advisors LP(1)
|
| |
以信用為主導的科技投資公司
|
| |
創始人兼首席投資官
|
|
| Lumar Technologies,Inc. | | | 汽車技術 | | | Director | | ||
K.V. Dhillon
|
| |
Crescent Cove Advisors LP(1)
|
| |
以信用為主導的科技投資公司
|
| |
董事管理,業務發展主管
|
|
| Mainstreet Equities(1) | | | Real Estate | | | Director | | ||
Pandu Sjahrir
|
| |
AC Ventures(1)
|
| |
Venture Firm
|
| |
Founding Partner
|
|
| 印度資本合夥公司 | | | Venture Firm | | | Managing Partner | | ||
| Go-Jek | | | Technology | | | Director | | ||
| PT Roesma Mulia Sehati | | | Trading | | | Director | | ||
| Paloma Partners Pte Ltd | | | 企業管理諮詢服務 | | | Director | | ||
| PT Paloma Padma Sehati | | | 商務諮詢服務 | | | Director | | ||
|
PT Adimitra Baratama Nusantara
|
| | Mining | | | Director | | ||
| PT Toba Bara Sejahtra Tbk | | | Investment Holding | | | Director | | ||
| PT Agaeti Integra Investama | | | 商務諮詢服務 | | | General Partner | | ||
|
Agaeti Ventures Partners Limited
|
| | Investment | | | Director | | ||
| 東方資本環球有限公司 | | | Investment Holding | | | Director | | ||
|
PT AirPay國際印尼公司
|
| | 技術(金融服務) | | | 總裁專員 | | ||
|
PT Shopee International印度尼西亞
|
| | Technology (e-commerce) | | | 總裁專員 | | ||
| PT Garena Indonesia | | | Technology (gaming) | | | 總裁專員 | | ||
| 印尼證券交易所 | | | Stock Exchange | | | Commissioner | | ||
Alvin Sariaatmadja
|
| |
PT Elang Mahkota Tekinologi Tbk
|
| |
Venture Firm
|
| |
首席執行官
|
|
| PT Surya Citra Media Tbk | | | Mass Media | | | Chairman | | ||
| PT Elang Andalan Nusantara | | |
電子商務合資企業投資控股
|
| | Chairman | |
|
Category
|
| |
Related Patents
|
|
|
SoC related technology
|
| |
CN202020096517.6, CN202111062050.9
|
|
|
軟件堆棧相關技術
|
| |
CN202010215143.X, CN202111168332.7
|
|
|
OS related technology
|
| |
CN202110892738.3, CN202111351078.4
|
|
| | |
As of
June 30, 2022 |
| |||||||||
| | |
Number
|
| |
%
|
| ||||||
Functions: | | | | | | | | | | | | | |
研發
|
| | | | 1,413 | | | | | | 73.5 | | |
Quality operation
|
| | | | 145 | | | | | | 7.5 | | |
一般事務和管理
|
| | | | 318 | | | | | | 16.5 | | |
Marketing and sales
|
| | | | 47 | | | | | | 2.4 | | |
Total
|
| | | | 1,923 | | | | | | 100.0 | | |
Location
|
| |
Approximate Size
(Building) in Square Meters |
| |
Primary Use
|
| |
Lease Term (years)
|
|
Hangzhou | | |
7,680
|
| | Operation, R&D | | | 2~3 years | |
Beijing | | |
1,150
|
| | Product R&D | | | 1 year | |
Shanghai | | |
4,978
|
| | Operation, R&D | | | 2~3 years | |
Wuhan | | |
13,062
|
| | Product R&D | | | 1~3 years | |
Dalian | | |
3,337
|
| | Product R&D | | | 1~3 year | |
Chengdu | | |
648
|
| | Product R&D | | | 1~2 years | |
Suzhou | | |
1,629
|
| | Operation, R&D | | | 2 years | |
Gothenburg | | |
2,164
|
| | Product R&D | | | 5 years | |
London | | |
1,504
|
| | Operation | | | 10 years | |
| | |
For the Year Ended December 31,
|
| |
For the Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| ||||||||||||||||||||||||||||||
| | |
(單位為千,百分比除外)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales of goods revenues
|
| | | | 1,678,234 | | | | | | 74.9 | | | | | | 1,983,817 | | | | | | 296,176 | | | | | | 71.4 | | | | | | 802,679 | | | | | | 74.0 | | | | | | 858,080 | | | | | | 128,108 | | | | | | 65.4 | | |
軟件許可證收入
|
| | | | 71,297 | | | | | | 3.2 | | | | | | 261,265 | | | | | | 39,006 | | | | | | 9.4 | | | | | | 162,303 | | | | | | 15.0 | | | | | | 78,995 | | | | | | 11,794 | | | | | | 6.0 | | |
Service revenues
|
| | | | 491,532 | | | | | | 21.9 | | | | | | 533,981 | | | | | | 79,721 | | | | | | 19.2 | | | | | | 119,880 | | | | | | 11.0 | | | | | | 375,495 | | | | | | 56,060 | | | | | | 28.6 | | |
Total | | | | | 2,241,063 | | | | | | 100.0 | | | | | | 2,779,063 | | | | | | 414,903 | | | | | | 100.0 | | | | | | 1,084,862 | | | | | | 100.0 | | | | | | 1,312,570 | | | | | | 195,962 | | | | | | 100.0 | | |
| | |
For the Year Ended December 31,
|
| |
For the Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| ||||||||||||||||||||||||||||||
| | |
(單位為千,百分比除外)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cost of revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of goods sold
|
| | | | 1,524,744 | | | | | | 68.1 | | | | | | 1,749,188 | | | | | | 261,146 | | | | | | 62.9 | | | | | | 689,052 | | | | | | 63.6 | | | | | | 687,208 | | | | | | 102,597 | | | | | | 52.3 | | |
Cost of software license
|
| | | | 27,926 | | | | | | 1.2 | | | | | | 32,164 | | | | | | 4,802 | | | | | | 1.2 | | | | | | 16,167 | | | | | | 1.5 | | | | | | 29,577 | | | | | | 4,416 | | | | | | 2.3 | | |
Cost of services
|
| | | | 137,005 | | | | | | 6.1 | | | | | | 180,518 | | | | | | 26,951 | | | | | | 6.5 | | | | | | 82,984 | | | | | | 7.6 | | | | | | 169,138 | | | | | | 25,252 | | | | | | 12.9 | | |
Total | | | | | 1,689,675 | | | | | | 75.4 | | | | | | 1,961,870 | | | | | | 292,899 | | | | | | 70.6 | | | | | | 788,203 | | | | | | 72.7 | | | | | | 885,923 | | | | | | 132,265 | | | | | | 67.5 | | |
| | |
For the Year Ended December 31,
|
| |
For the Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| ||||||||||||||||||||||||||||||
| | |
(單位為千,百分比除外)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
運營費用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
研發費用
|
| | | | 706,018 | | | | | | 31.5 | | | | | | 1,209,385 | | | | | | 180,556 | | | | | | 43.5 | | | | | | 485,894 | | | | | | 44.8 | | | | | | 596,055 | | | | | | 88,989 | | | | | | 45.4 | | |
銷售和營銷費用
|
| | | | 60,643 | | | | | | 2.7 | | | | | | 82,827 | | | | | | 12,366 | | | | | | 3.0 | | | | | | 30,806 | | | | | | 2.8 | | | | | | 34,738 | | | | | | 5,186 | | | | | | 2.6 | | |
一般和行政費用
|
| | | | 215,008 | | | | | | 9.6 | | | | | | 506,873 | | | | | | 75,674 | | | | | | 18.2 | | | | | | 186,335 | | | | | | 17.2 | | | | | | 408,007 | | | | | | 60,914 | | | | | | 31.1 | | |
Others, net
|
| | | | 200 | | | | | | — | | | | | | (207) | | | | | | (31) | | | | | | — | | | | | | 455 | | | | | | — | | | | | | 1,534 | | | | | | 229 | | | | | | 0.1 | | |
Total | | | | | 981,869 | | | | | | 43.8 | | | | | | 1,798,878 | | | | | | 268,565 | | | | | | 64.7 | | | | | | 703,490 | | | | | | 64.8 | | | | | | 1,040,334 | | | | | | 155,318 | | | | | | 79.2 | | |
| | |
For the Year Ended December 31,
|
| |
For the Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| ||||||||||||||||||||||||||||||
| | |
(單位為千,百分比除外)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
– Sales of goods revenues
|
| | | | 1,678,234 | | | | | | 74.9 | | | | | | 1,983,817 | | | | | | 296,176 | | | | | | 71.4 | | | | | | 802,679 | | | | | | 74.0 | | | | | | 858,080 | | | | | | 128,108 | | | | | | 65.4 | | |
– Software license revenues
|
| | | | 71,297 | | | | | | 3.2 | | | | | | 261,265 | | | | | | 39,006 | | | | | | 9.4 | | | | | | 162,303 | | | | | | 15.0 | | | | | | 78,995 | | | | | | 11,794 | | | | | | 6.0 | | |
– Service revenues
|
| | | | 491,532 | | | | | | 21.9 | | | | | | 533,981 | | | | | | 79,721 | | | | | | 19.2 | | | | | | 119,880 | | | | | | 11.0 | | | | | | 375,495 | | | | | | 56,060 | | | | | | 28.6 | | |
Total revenues
|
| | | | 2,241,063 | | | | | | 100.0 | | | | | | 2,779,063 | | | | | | 414,903 | | | | | | 100.0 | | | | | | 1,084,862 | | | | | | 100.0 | | | | | | 1,312,570 | | | | | | 195,962 | | | | | | 100.0 | | |
Cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
– Cost of goods sold
|
| | | | (1,524,744) | | | | | | (68.1) | | | | | | (1,749,188) | | | | | | (261,146) | | | | | | (62.9) | | | | | | (689,052) | | | | | | (63.6) | | | | | | (687,208) | | | | | | (102,597) | | | | | | (52.3) | | |
– Cost of software licenses
|
| | | | (27,926) | | | | | | (1.2) | | | | | | (32,164) | | | | | | (4,802) | | | | | | (1.2) | | | | | | (16,167) | | | | | | (1.5) | | | | | | (29,577) | | | | | | (4,416) | | | | | | (2.3) | | |
| | |
For the Year Ended December 31,
|
| |
For the Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| ||||||||||||||||||||||||||||||
| | |
(單位為千,百分比除外)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
– Cost of services
|
| | | | (137,005) | | | | | | (6.1) | | | | | | (180,518) | | | | | | (26,951) | | | | | | (6.5) | | | | | | (82,984) | | | | | | (7.6) | | | | | | (169,138) | | | | | | (25,252) | | | | | | (12.9) | | |
Total cost of revenues
|
| | | | (1,689,675) | | | | | | (75.4) | | | | | | (1,961,870) | | | | | | (292,899) | | | | | | (70.6) | | | | | | (788,203) | | | | | | (72.7) | | | | | | (885,923) | | | | | | (132,265) | | | | | | (67.5) | | |
Gross profit
|
| | | | 551,388 | | | | | | 24.6 | | | | | | 817,193 | | | | | | 122,004 | | | | | | 29.4 | | | | | | 296,659 | | | | | | 27.3 | | | | | | 426,647 | | | | | | 63,697 | | | | | | 32.5 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
-研發費用
|
| | | | (706,018) | | | | | | (31.5) | | | | | | (1,209,385) | | | | | | (180,556) | | | | | | (43.5) | | | | | | (485,894) | | | | | | (44.8) | | | | | | (596,055) | | | | | | (88,989) | | | | | | (45.4) | | |
-銷售和營銷費用
|
| | | | (60,643) | | | | | | (2.7) | | | | | | (82,827) | | | | | | (12,366) | | | | | | (3.0) | | | | | | (30,806) | | | | | | (2.8) | | | | | | (34,738) | | | | | | (5,186) | | | | | | (2.6) | | |
-一般和行政費用
|
| | | | (215,008) | | | | | | (9.6) | | | | | | (506,873) | | | | | | (75,674) | | | | | | (18.2) | | | | | | (186,335) | | | | | | (17.2) | | | | | | (408,007) | | | | | | (60,914) | | | | | | (31.1) | | |
– Others, net
|
| | | | (200) | | | | | | — | | | | | | 207 | | | | | | 31 | | | | | | — | | | | | | (455) | | | | | | — | | | | | | (1,534) | | | | | | (229) | | | | | | (0.1) | | |
總運營費用
|
| | | | (981,869) | | | | | | (43.8) | | | | | | (1,798,878) | | | | | | (268,565) | | | | | | (64.7) | | | | | | (703,490) | | | | | | (64.8) | | | | | | (1,040,334) | | | | | | (155,318) | | | | | | (79.2) | | |
Loss from operation
|
| | | | (430,481) | | | | | | (19.2) | | | | | | (981,685) | | | | | | (146,561) | | | | | | (35.3) | | | | | | (406,831) | | | | | | (37.5) | | | | | | (613,687) | | | | | | (91,621) | | | | | | (46.7) | | |
Interest income
|
| | | | 28,480 | | | | | | 1.3 | | | | | | 11,783 | | | | | | 1,759 | | | | | | 0.4 | | | | | | 7,111 | | | | | | 0.7 | | | | | | 4,584 | | | | | | 684 | | | | | | 0.3 | | |
Interest expenses
|
| | | | (59,128) | | | | | | (2.6) | | | | | | (131,666) | | | | | | (19,657) | | | | | | (4.7) | | | | | | (111,054) | | | | | | (10.2) | | | | | | (19,153) | | | | | | (2,859) | | | | | | (1.5) | | |
權益法投資成果份額
|
| | | | 148 | | | | | | — | | | | | | (2,519) | | | | | | (376) | | | | | | (0.1) | | | | | | 487 | | | | | | — | | | | | | (65,995) | | | | | | (9,853) | | | | | | (5.0) | | |
股權證券的未實現收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 34,615 | | | | | | 5,168 | | | | | | 2.6 | | |
子公司解除合併的收益
|
| | | | — | | | | | | — | | | | | | 10,579 | | | | | | 1,579 | | | | | | 0.4 | | | | | | — | | | | | | — | | | | | | 71,974 | | | | | | 10,745 | | | | | | 5.5 | | |
權證公允價值變動
liabilities |
| | | | (39,635) | | | | | | (1.8) | | | | | | (111,299) | | | | | | (16,617) | | | | | | (4.0) | | | | | | (111,299) | | | | | | (10.3) | | | | | | — | | | | | | — | | | | | | — | | |
Government grants
|
| | | | 5,998 | | | | | | 0.3 | | | | | | 4,507 | | | | | | 673 | | | | | | 0.2 | | | | | | 3,031 | | | | | | 0.3 | | | | | | 28,154 | | | | | | 4,203 | | | | | | 2.1 | | |
外幣兑換收益,淨額
|
| | | | 54,842 | | | | | | 2.4 | | | | | | 18,315 | | | | | | 2,734 | | | | | | 0.7 | | | | | | 13,637 | | | | | | 1.3 | | | | | | (10,656) | | | | | | (1,591) | | | | | | (0.8) | | |
所得税前虧損
|
| | | | (439,776) | | | | | | (19.6) | | | | | | (1,181,985) | | | | | | (176,466) | | | | | | (42.4) | | | | | | (604,918) | | | | | | (55.7) | | | | | | (570,164) | | | | | | (85,124) | | | | | | (43.5) | | |
Income tax expenses
|
| | | | (228) | | | | | | — | | | | | | (3,447) | | | | | | (514) | | | | | | (0.1) | | | | | | (1,418) | | | | | | (0.1) | | | | | | (432) | | | | | | (64) | | | | | | — | | |
Net loss
|
| | | | (440,004) | | | | | | (19.6) | | | | | | (1,185,432) | | | | | | (176,980) | | | | | | (42.5) | | | | | | (606,336) | | | | | | (55.8) | | | | | | (570,596) | | | | | | (85,188) | | | | | | (43.5) | | |
|
| | |
Year Ended December 31,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
Net loss
|
| | | | (440,004) | | | | | | (1,185,432) | | | | | | (176,980) | | | | | | (606,336) | | | | | | (570,596) | | | | | | (85,188) | | |
基於股份的薪酬費用
|
| | | | 11,410 | | | | | | 179,933 | | | | | | 26,863 | | | | | | 38,694 | | | | | | 195,037 | | | | | | 29,118 | | |
Adjusted net loss
|
| | | | (428,594) | | | | | | (1,005,499) | | | | | | (150,117) | | | | | | (567,642) | | | | | | (375,559) | | | | | | (56,070) | | |
Net loss
|
| | | | (440,004) | | | | | | (1,185,432) | | | | | | (176,980) | | | | | | (606,336) | | | | | | (570,596) | | | | | | (85,188) | | |
Interest income
|
| | | | (28,480) | | | | | | (11,783) | | | | | | (1,759) | | | | | | (7,111) | | | | | | (4,584) | | | | | | (684) | | |
Interest expense
|
| | | | 59,128 | | | | | | 131,666 | | | | | | 19,657 | | | | | | 111,054 | | | | | | 19,153 | | | | | | 2,859 | | |
Income tax expenses
|
| | | | 228 | | | | | | 3,447 | | | | | | 514 | | | | | | 1,418 | | | | | | 432 | | | | | | 64 | | |
財產和設備折舊
|
| | | | 38,480 | | | | | | 43,137 | | | | | | 6,440 | | | | | | 21,118 | | | | | | 22,542 | | | | | | 3,365 | | |
無形資產攤銷
|
| | | | 20,478 | | | | | | 21,875 | | | | | | 3,266 | | | | | | 11,401 | | | | | | 11,300 | | | | | | 1,687 | | |
基於股份的薪酬費用
|
| | | | 11,410 | | | | | | 179,933 | | | | | | 26,863 | | | | | | 38,694 | | | | | | 195,037 | | | | | | 29,118 | | |
Adjusted EBITDA
|
| | | | (338,760) | | | | | | (817,157) | | | | | | (121,999) | | | | | | (429,762) | | | | | | (326,716) | | | | | | (48,779) | | |
| | |
For the Six months ended June 30,
|
| | | | ||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
Change
|
| |||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| |
%
|
| ||||||||||||||||||
| | |
(單位為千,百分比除外)
|
| |||||||||||||||||||||||||||||||||
Sales of Goods Revenues
|
| | | | 802,679 | | | | | | 858,080 | | | | | | 128,108 | | | | | | 55,401 | | | | | | 8,271 | | | | | | 6.9 | | |
汽車計算平臺
|
| | | | 579,219 | | | | | | 608,078 | | | | | | 90,784 | | | | | | 28,859 | | | | | | 4,309 | | | | | | 5.0 | | |
SoC Core Modules
|
| | | | 119,661 | | | | | | 188,338 | | | | | | 28,118 | | | | | | 68,677 | | | | | | 10,253 | | | | | | 57.4 | | |
商品和其他產品
|
| | | | 103,799 | | | | | | 61,664 | | | | | | 9,206 | | | | | | (42,135) | | | | | | (6,291) | | | | | | (40.6) | | |
軟件許可證收入
|
| | | | 162,303 | | | | | | 78,995 | | | | | | 11,794 | | | | | | (83,308) | | | | | | (12,438) | | | | | | (51.3) | | |
Service Revenues
|
| | | | 119,880 | | | | | | 375,495 | | | | | | 56,060 | | | | | | 255,615 | | | | | | 38,162 | | | | | | 213.2 | | |
汽車計算平臺 - 設計開發服務
|
| | | | 21,848 | | | | | | 241,090 | | | | | | 35,994 | | | | | | 219,242 | | | | | | 32,732 | | | | | | 1,003.5 | | |
Connectivity service
|
| | | | 88,562 | | | | | | 107,949 | | | | | | 16,116 | | | | | | 19,387 | | | | | | 2,894 | | | | | | 21.9 | | |
Other services
|
| | | | 9,470 | | | | | | 26,456 | | | | | | 3,950 | | | | | | 16,986 | | | | | | 2,536 | | | | | | 179.4 | | |
Total Revenues
|
| | | | 1,084,862 | | | | | | 1,312,570 | | | | | | 195,962 | | | | | | 227,708 | | | | | | 33,995 | | | | | | 21.0 | | |
| | |
For the Six Months Ended June 30,
|
| | | | ||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
Change
|
| |||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| |
%
|
| ||||||||||||||||||
| | |
(單位為千,百分比除外)
|
| |||||||||||||||||||||||||||||||||
Cost of revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of goods sold . . . . . . . . . . . . . . . . .
|
| | | | 689,052 | | | | | | 687,208 | | | | | | 102,597 | | | | | | (1,844) | | | | | | (275) | | | | | | (0.3) | | |
Cost of software licenses . . . . . . . . . . . . .
|
| | | | 16,167 | | | | | | 29,577 | | | | | | 4,416 | | | | | | 13,410 | | | | | | 2,002 | | | | | | 82.9 | | |
Cost of services . . . . . . . . . . . . . . . . . . .
|
| | | | 82,984 | | | | | | 169,138 | | | | | | 25,252 | | | | | | 86,154 | | | | | | 12,862 | | | | | | 103.8 | | |
Total . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 788,203 | | | | | | 885,923 | | | | | | 132,265 | | | | | | 97,720 | | | | | | 14,589 | | | | | | 12.4 | | |
| | |
For the Six Months Ended June 30,
|
| | | | ||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
Change
|
| |||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| |
%
|
| ||||||||||||||||||
| | |
(單位為千,百分比除外)
|
| |||||||||||||||||||||||||||||||||
Gross profit
|
| | | | 296,659 | | | | | | 426,647 | | | | | | 63,697 | | | | | | 129,988 | | | | | | 19,407 | | | | | | 43.8 | | |
Gross margin (%)
|
| | | | 27.3 | | | | | | 32.5 | | | | | | 32.5 | | | | | | — | | | | | | — | | | | | | — | | |
| | |
For the Six Months Ended June 30,
|
| | | | ||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
Change
|
| |||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| |
%
|
| ||||||||||||||||||
| | |
(單位為千,百分比除外)
|
| |||||||||||||||||||||||||||||||||
運營費用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
研發費用
|
| | | | 485,894 | | | | | | 596,055 | | | | | | 88,989 | | | | | | 110,161 | | | | | | 16,447 | | | | | | 22.7 | | |
銷售和營銷費用
|
| | | | 30,806 | | | | | | 34,738 | | | | | | 5,186 | | | | | | 3,932 | | | | | | 587 | | | | | | 12.8 | | |
一般和行政費用
|
| | | | 186,335 | | | | | | 408,007 | | | | | | 60,914 | | | | | | 221,672 | | | | | | 33,095 | | | | | | 119.0 | | |
Others, net
|
| | | | 455 | | | | | | 1,534 | | | | | | 229 | | | | | | 1,079 | | | | | | 161 | | | | | | 237.1 | | |
Total | | | | | 703,490 | | | | | | 1,040,334 | | | | | | 155,318 | | | | | | 336,844 | | | | | | 50,290 | | | | | | 47.9 | | |
| | |
For the Year Ended December 31,
|
| | | | | | | | | | | | | | | | | | | |||||||||||||||
| | |
2020
|
| |
2021
|
| |
Change
|
| |||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| |
%
|
| ||||||||||||||||||
| | |
(單位為千,百分比除外)
|
| |||||||||||||||||||||||||||||||||
Sales of Goods Revenues
|
| | | | 1,678,234 | | | | | | 1,983,817 | | | | | | 296,176 | | | | | | 305,583 | | | | | | 45,622 | | | | | | 18.2 | | |
汽車計算平臺
|
| | | | 1,265,227 | | | | | | 1,423,548 | | | | | | 212,530 | | | | | | 158,321 | | | | | | 23,637 | | | | | | 12.5 | | |
SoC Core Modules
|
| | | | 203,402 | | | | | | 333,421 | | | | | | 49,778 | | | | | | 130,019 | | | | | | 19,411 | | | | | | 63.9 | | |
商品和其他產品
|
| | | | 209,605 | | | | | | 226,848 | | | | | | 33,868 | | | | | | 17,243 | | | | | | 2,574 | | | | | | 8.2 | | |
軟件許可證收入
|
| | | | 71,297 | | | | | | 261,265 | | | | | | 39,006 | | | | | | 189,968 | | | | | | 28,361 | | | | | | 266.4 | | |
Service Revenues
|
| | | | 491,532 | | | | | | 533,981 | | | | | | 79,721 | | | | | | 42,449 | | | | | | 6,338 | | | | | | 8.6 | | |
汽車計算平臺 - 設計
和開發服務 |
| | | | 297,801 | | | | | | 306,358 | | | | | | 45,738 | | | | | | 8,557 | | | | | | 1,278 | | | | | | 2.9 | | |
Connectivity service
|
| | | | 172,841 | | | | | | 188,349 | | | | | | 28,120 | | | | | | 15,508 | | | | | | 2,315 | | | | | | 9.0 | | |
Other services
|
| | | | 20,890 | | | | | | 39,274 | | | | | | 5,863 | | | | | | 18,384 | | | | | | 2,745 | | | | | | 88.0 | | |
Total Revenues
|
| | | | 2,241,063 | | | | | | 2,779,063 | | | | | | 414,903 | | | | | | 538,000 | | | | | | 80,321 | | | | | | 24.0 | | |
| | |
For the Year Ended December 31,
|
| | | | | | | | | | | | | | | | | | | |||||||||||||||
| | |
2020
|
| |
2021
|
| |
Change
|
| |||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| |
%
|
| ||||||||||||||||||
| | |
(單位為千,百分比除外)
|
| |||||||||||||||||||||||||||||||||
Cost of revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of goods sold
|
| | | | 1,524,744 | | | | | | 1,749,188 | | | | | | 261,146 | | | | | | 224,444 | | | | | | 33,509 | | | | | | 14.7 | | |
軟件許可證成本
|
| | | | 27,926 | | | | | | 32,164 | | | | | | 4,802 | | | | | | 4,238 | | | | | | 633 | | | | | | 15.2 | | |
Cost of services
|
| | | | 137,005 | | | | | | 180,518 | | | | | | 26,951 | | | | | | 43,513 | | | | | | 6,496 | | | | | | 31.8 | | |
Total | | | | | 1,689,675 | | | | | | 1,961,870 | | | | | | 292,899 | | | | | | 272,195 | | | | | | 40,638 | | | | | | 16.1 | | |
| | |
For the Year Ended December 31,
|
| | | | | | | | | | | | | | | | | | | |||||||||||||||
| | |
2020
|
| |
2021
|
| |
Change
|
| |||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| |
%
|
| ||||||||||||||||||
| | |
(單位為千,百分比除外)
|
| |||||||||||||||||||||||||||||||||
Gross profit
|
| | | | 551,388 | | | | | | 817,193 | | | | | | 122,004 | | | | | | 265,805 | | | | | | 39,684 | | | | | | 48.2 | | |
Gross margin (%)
|
| | | | 24.6 | | | | | | 29.4 | | | | | | 29.4 | | | | | | — | | | | | | — | | | | | | — | | |
| | |
For the Year Ended December 31,
|
| | | | | | | | | | | | | | | | | | | |||||||||||||||
| | |
2020
|
| |
2021
|
| |
Change
|
| |||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| |
%
|
| ||||||||||||||||||
| | |
(單位為千,百分比除外)
|
| |||||||||||||||||||||||||||||||||
運營費用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
研發費用
|
| | | | 706,018 | | | | | | 1,209,385 | | | | | | 180,556 | | | | | | 503,367 | | | | | | 75,151 | | | | | | 71.3 | | |
銷售和營銷費用
|
| | | | 60,643 | | | | | | 82,827 | | | | | | 12,366 | | | | | | 22,184 | | | | | | 3,312 | | | | | | 36.6 | | |
一般和行政費用
|
| | | | 215,008 | | | | | | 506,873 | | | | | | 75,674 | | | | | | 291,865 | | | | | | 43,574 | | | | | | 135.7 | | |
Others, net
|
| | | | 200 | | | | | | (207) | | | | | | (31) | | | | | | (407) | | | | | | (61) | | | | | | (203.5) | | |
Total | | | | | 981,869 | | | | | | 1,798,878 | | | | | | 268,565 | | | | | | 817,009 | | | | | | 121,976 | | | | | | 83.2 | | |
| | |
For the year ended December 31,
|
| |
For the six months ended June 30,
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | |
(in thousands)
|
| | | | ||||||||||||||||||||||||||||||
彙總合併現金流數據
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
經營活動中使用的淨現金
|
| | | | (368,046) | | | | | | (872,325) | | | | | | (130,235) | | | | | | (294,029) | | | | | | (286,977) | | | | | | (42,845) | | |
投資活動中使用的淨現金
|
| | | | (91,112) | | | | | | (1,391,361) | | | | | | (207,725) | | | | | | (223,018) | | | | | | (175,563) | | | | | | (26,211) | | |
融資提供的淨現金
activities |
| | | | 1,138,126 | | | | | | 2,192,792 | | | | | | 327,375 | | | | | | 1,477,362 | | | | | | 195,356 | | | | | | 29,166 | | |
外幣匯率效應
現金和受限現金的變化 |
| | | | (10,023) | | | | | | (32,019) | | | | | | (4,780) | | | | | | (22,553) | | | | | | 4,367 | | | | | | 652 | | |
現金和受限現金淨增(減)
|
| | | | 668,945 | | | | | | (102,913) | | | | | | (15,365) | | | | | | 937,762 | | | | | | (262,817) | | | | | | (39,238) | | |
年初現金和限制性現金
|
| | | | 334,931 | | | | | | 1,003,876 | | | | | | 149,875 | | | | | | 1,003,876 | | | | | | 900,963 | | | | | | 134,510 | | |
年末現金和限制性現金
|
| | | | 1,003,876 | | | | | | 900,963 | | | | | | 134,510 | | | | | | 1,941,638 | | | | | | 638,146 | | | | | | 95,272 | | |
| | |
Payment Due by Period
|
| |||||||||||||||||||||||||||||||||
| | |
Total
|
| |
Less Than
1 year |
| |
1 – 2
Years |
| |
2 – 3
Years |
| |
3 – 5
Years |
| |
Over 5
Years |
| ||||||||||||||||||
| | |
(RMB in thousands)
|
| |||||||||||||||||||||||||||||||||
經營租賃承諾額
|
| | | | 127,236 | | | | | | 32,069 | | | | | | 18,729 | | | | | | 14,567 | | | | | | 22,629 | | | | | | 39,242 | | |
Purchase commitment
|
| | | | 66,550 | | | | | | 66,550 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Capital commitment
|
| | | | 3,225 | | | | | | 3,225 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
銀行的短期借款
|
| | | | 480,000 | | | | | | 480,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
關聯方的短期借款
|
| | | | 700,000 | | | | | | 700,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
短期借款利息
|
| | | | 38,206 | | | | | | 38,206 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total | | | | | 1,415,217 | | | | | | 1,320,050 | | | | | | 18,729 | | | | | | 14,567 | | | | | | 22,629 | | | | | | 39,242 | | |
Date
|
| |
Fair Value per share
|
| |
Discount Rate
|
| |
DLOM
|
| |||||||||
| | |
(US$)
|
| |||||||||||||||
December 31, 2019
|
| | | | 3.44 | | | | | | 19% | | | | | | 20% | | |
August 30, 2020
|
| | | | 4.43 | | | | | | 18% | | | | | | 20% | | |
October 31, 2020
|
| | | | 4.65 | | | | | | 18% | | | | | | 20% | | |
December 31, 2020
|
| | | | 4.80 | | | | | | 18% | | | | | | 20% | | |
March 5, 2021*
|
| | | | 5.36 | | | | | | NA* | | | | | | NA* | | |
March 31, 2021
|
| | | | 6.35 | | | | | | 18% | | | | | | 15% | | |
July 26, 2021*
|
| | | | 8.31 | | | | | | NA* | | | | | | NA* | | |
December 27, 2021*
|
| | | | 9.01 | | | | | | NA* | | | | | | NA* | | |
May 9, 2022
|
| | | | 9.56 | | | | | | 17% | | | | | | 10% | | |
Assets
|
| |
RMB in thousands
|
| |||
Cash | | | | | 20,000 | | |
Long-term investments
|
| | | | 211,908 | | |
財產和設備,淨額
|
| | | | 34,873 | | |
Intangible assets, net
|
| | | | 1,094 | | |
| | |
Assuming No Redemption
|
| |
假設最大贖回
|
| ||||||||||||||||||
(單位為千,份額除外)
|
| |
Purchase Price
|
| |
Shares Issued
|
| |
Purchase Price
|
| |
Shares Issued
|
| ||||||||||||
對Cova(A)(B)的股份對價
|
| | | | — | | | | | | 37,500,000 | | | | | | — | | | | | | 5,250,000 | | |
| | | | | | | | |
Assuming No Redemption
|
| |
假設最大贖回
|
| ||||||||||||||||||
| | | | | | | | |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| ||||||||||||
未反映潛在稀釋來源的ECARX普通股持有者:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cova普通股東(包括髮起人)
|
| | | | A | | | | | | 37,500,000 | | | | | | 10.26% | | | | | | 5,250,000 | | | | | | 1.58% | | |
現有ECARX普通股東
|
| | | | B | | | | | | 233,654,226 | | | | | | 63.94% | | | | | | 233,654,226 | | | | | | 70.12% | | |
現有ECARX可贖回可轉換優先股股東
|
| | | | C | | | | | | 89,728,183 | | | | | | 24.55% | | | | | | 89,728,183 | | | | | | 26.93% | | |
Strategic investors
|
| | | | F | | | | | | 3,500,000 | | | | | | 0.96% | | | | | | 3,500,000 | | | | | | 1.05% | | |
Holders of the Lotus Note
|
| | | | E | | | | | | 1,052,632 | | | | | | 0.29% | | | | | | 1,052,632 | | | | | | 0.32% | | |
收盤時未償還的普通股總數(不包括期權和認股權證)
|
| | | | | | | | | | 365,435,041 | | | | | | 100.00% | | | | | | 333,185,041 | | | | | | 100.00% | | |
潛在稀釋來源: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
公開認股權證相關股份
|
| | | | | | | | | | 15,000,000 | | | | | | | | | | | | 15,000,000 | | | | | | | | |
股票基礎私募認股權證
|
| | | | | | | | | | 9,872,000 | | | | | | | | | | | | 9,872,000 | | | | | | | | |
股票基礎ECARX期權
|
| | | | | | | | | | 16,617,591 | | | | | | | | | | | | 16,617,591 | | | | | | | | |
投資者票據相關股份
|
| | | | | | | | | | 5,652,174 | | | | | | | | | | | | 5,652,174 | | | | | | | | |
收盤時ECARX已發行普通股總數
|
| | | | | | | | | | 412,576,806 | | | | | | | | | | | | 380,326,806 | | | | | | | | |
| | |
As of June 30,
2022 |
| |
As of September 30,
2022 |
| |
As of September 30,
2022 |
| |
As of September 30, 2022
|
| |
As of September 30, 2022
|
| |||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
Assuming No Redemption
|
| |
假設最大贖回
|
| ||||||||||||||||||||||||||||||
| | |
ECARX
|
| |
COVA
|
| |
Pro
Forma Combined |
| |
Transaction
Accounting Adjustments |
| |
Notes
|
| |
Pro
Forma Combined |
| |
Transaction
Accounting Adjustments |
| |
Notes
|
| |
Pro
Forma Combined |
| |||||||||||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | | 583,146 | | | | | | 16 | | | | | | 583,162 | | | | | | 2,022,378 | | | | | | 1 | | | | | | 3,001,065 | | | | | | (2,009,430) | | | | | | 4 | | | | | | 991,635 | | |
| | | | | | | | | | | | | | | | | | | | | | | (274,286) | | | | | | 2 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 435,377 | | | | | | 8 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 234,434 | | | | | | 9 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Restricted cash
|
| | | | 55,000 | | | | | | — | | | | | | 55,000 | | | | | | — | | | | | | | | | | | | 55,000 | | | | | | — | | | | | | | | | | | | 55,000 | | |
應收賬款 - 第三方淨額
|
| | | | 227,964 | | | | | | — | | | | | | 227,964 | | | | | | — | | | | | | | | | | | | 227,964 | | | | | | — | | | | | | | | | | | | 227,964 | | |
應收賬款 - 關聯方,淨額
|
| | | | 217,563 | | | | | | — | | | | | | 217,563 | | | | | | — | | | | | | | | | | | | 217,563 | | | | | | — | | | | | | | | | | | | 217,563 | | |
Notes receivable
|
| | | | 113,839 | | | | | | — | | | | | | 113,839 | | | | | | — | | | | | | | | | | | | 113,839 | | | | | | — | | | | | | | | | | | | 113,839 | | |
Inventories
|
| | | | 183,471 | | | | | | — | | | | | | 183,471 | | | | | | — | | | | | | | | | | | | 183,471 | | | | | | — | | | | | | | | | | | | 183,471 | | |
關聯方應付金額
|
| | | | 32,037 | | | | | | — | | | | | | 32,037 | | | | | | — | | | | | | | | | | | | 32,037 | | | | | | — | | | | | | | | | | | | 32,037 | | |
預付款和其他流動資產
|
| | | | 222,219 | | | | | | 1,877 | | | | | | 224,096 | | | | | | (7,034) | | | | | | 2 | | | | | | 217,062 | | | | | | — | | | | | | | | | | | | 217,062 | | |
Total current assets
|
| | | | 1,635,239 | | | | | | 1,893 | | | | | | 1,637,132 | | | | | | 2,410,869 | | | | | | | | | | | | 4,048,001 | | | | | | (2,009,430) | | | | | | | | | | | | 2,038,571 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Long-term investments
|
| | | | 1,225,301 | | | | | | — | | | | | | 1,225,301 | | | | | | — | | | | | | | | | | | | 1,225,301 | | | | | | — | | | | | | | | | | | | 1,225,301 | | |
財產和設備,淨額
|
| | | | 100,684 | | | | | | — | | | | | | 100,684 | | | | | | — | | | | | | | | | | | | 100,684 | | | | | | — | | | | | | | | | | | | 100,684 | | |
Intangible assets, net
|
| | | | 29,972 | | | | | | — | | | | | | 29,972 | | | | | | — | | | | | | | | | | | | 29,972 | | | | | | — | | | | | | | | | | | | 29,972 | | |
經營性租賃使用權資產
|
| | | | 101,663 | | | | | | — | | | | | | 101,663 | | | | | | — | | | | | | | | | | | | 101,663 | | | | | | — | | | | | | | | | | | | 101,663 | | |
Amounts due from the VIE
|
| | | | 208,503 | | | | | | — | | | | | | 208,503 | | | | | | — | | | | | | | | | | | | 208,503 | | | | | | — | | | | | | | | | | | | 208,503 | | |
其他非流動資產 - 第三方
|
| | | | 19,139 | | | | | | — | | | | | | 19,139 | | | | | | — | | | | | | | | | | | | 19,139 | | | | | | — | | | | | | | | | | | | 19,139 | | |
信託賬户中持有的投資
|
| | | | — | | | | | | 2,022,378 | | | | | | 2,022,378 | | | | | | (2,022,378) | | | | | | 1 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
非流動資產合計
|
| | | | 1,685,262 | | | | | | 2,022,378 | | | | | | 3,707,640 | | | | | | (2,022,378) | | | | | | | | | | | | 1,685,262 | | | | | | — | | | | | | | | | | | | 1,685,262 | | |
Total assets
|
| | | | 3,320,501 | | | | | | 2,024,271 | | | | | | 5,344,772 | | | | | | 388,491 | | | | | | | | | | | | 5,733,263 | | | | | | (2,009,430) | | | | | | | | | | | | 3,723,833 | | |
LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Short-term borrowings
|
| | | | 480,000 | | | | | | — | | | | | | 480,000 | | | | | | — | | | | | | | | | | | | 480,000 | | | | | | — | | | | | | | | | | | | 480,000 | | |
應付帳款 - 第三方
|
| | | | 490,178 | | | | | | — | | | | | | 490,178 | | | | | | — | | | | | | | | | | | | 490,178 | | | | | | — | | | | | | | | | | | | 490,178 | | |
應付帳款 - 關聯方
|
| | | | 142,305 | | | | | | — | | | | | | 142,305 | | | | | | — | | | | | | | | | | | | 142,305 | | | | | | — | | | | | | | | | | | | 142,305 | | |
Notes payable
|
| | | | 155,000 | | | | | | — | | | | | | 155,000 | | | | | | — | | | | | | | | | | | | 155,000 | | | | | | — | | | | | | | | | | | | 155,000 | | |
可轉換應付票據淨額
|
| | | | 66,981 | | | | | | — | | | | | | 66,981 | | | | | | (66,981) | | | | | | 7 | | | | | | 435,377 | | | | | | — | | | | | | | | | | | | 435,377 | | |
| | | | | | | | | | | | | | | | | | | | | | | 435,377 | | | | | | 8 | | | | | | | | | | | | | | | | | | | | | | | | | | |
應付關聯方金額
|
| | | | 712,211 | | | | | | 6,387 | | | | | | 718,598 | | | | | | — | | | | | | | | | | | | 718,598 | | | | | | — | | | | | | | | | | | | 718,598 | | |
合同責任,當前 - 第三方
|
| | | | 993 | | | | | | — | | | | | | 993 | | | | | | — | | | | | | | | | | | | 993 | | | | | | — | | | | | | | | | | | | 993 | | |
合同責任、當前 - 關聯方
|
| | | | 235,276 | | | | | | — | | | | | | 235,276 | | | | | | — | | | | | | | | | | | | 235,276 | | | | | | — | | | | | | | | | | | | 235,276 | | |
當期經營租賃負債
|
| | | | 31,900 | | | | | | — | | | | | | 31,900 | | | | | | — | | | | | | | | | | | | 31,900 | | | | | | — | | | | | | | | | | | | 31,900 | | |
應計費用和其他流動負債
|
| | | | 363,157 | | | | | | 23,963 | | | | | | 387,120 | | | | | | — | | | | | | | | | | | | 387,120 | | | | | | — | | | | | | | | | | | | 387,120 | | |
流動負債總額
|
| | | | 2,678,001 | | | | | | 30,350 | | | | | | 2,708,351 | | | | | | 368,396 | | | | | | | | | | | | 3,076,747 | | | | | | — | | | | | | | | | | | | 3,076,747 | | |
非流動負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
非流動 - 第三方合同責任
|
| | | | 193 | | | | | | — | | | | | | 193 | | | | | | — | | | | | | | | | | | | 193 | | | | | | — | | | | | | | | | | | | 193 | | |
合同責任、非流動 - 關聯方
|
| | | | 373,365 | | | | | | — | | | | | | 373,365 | | | | | | — | | | | | | | | | | | | 373,365 | | | | | | — | | | | | | | | | | | | 373,365 | | |
非流動經營租賃負債
|
| | | | 68,476 | | | | | | — | | | | | | 68,476 | | | | | | — | | | | | | | | | | | | 68,476 | | | | | | — | | | | | | | | | | | | 68,476 | | |
| | |
As of June 30,
2022 |
| |
As of September 30,
2022 |
| |
As of September 30,
2022 |
| |
As of September 30, 2022
|
| |
As of September 30, 2022
|
| |||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
Assuming No Redemption
|
| |
假設最大贖回
|
| ||||||||||||||||||||||||||||||
| | |
ECARX
|
| |
COVA
|
| |
Pro
Forma Combined |
| |
Transaction
Accounting Adjustments |
| |
Notes
|
| |
Pro
Forma Combined |
| |
Transaction
Accounting Adjustments |
| |
Notes
|
| |
Pro
Forma Combined |
| |||||||||||||||||||||||||||
其他非流動負債
|
| | | | 20,049 | | | | | | — | | | | | | 20,049 | | | | | | — | | | | | | | | | | | | 20,049 | | | | | | — | | | | | | | | | | | | 20,049 | | |
延期承銷費
|
| | | | — | | | | | | 70,330 | | | | | | 70,330 | | | | | | (70,330) | | | | | | 2 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
非流動擔保負債
|
| | | | — | | | | | | 5,058 | | | | | | 5,058 | | | | | | — | | | | | | | | | | | | 5,058 | | | | | | — | | | | | | | | | | | | 5,058 | | |
非流動負債合計
|
| | | | 462,083 | | | | | | 75,388 | | | | | | 537,471 | | | | | | (70,330) | | | | | | | | | | | | 467,141 | | | | | | — | | | | | | | | | | | | 467,141 | | |
Total liabilities
|
| | | | 3,140,084 | | | | | | 105,738 | | | | | | 3,245,822 | | | | | | 298,066 | | | | | | | | | | | | 3,543,888 | | | | | | — | | | | | | | | | | | | 3,543,888 | | |
承付款和或有事項 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
可能贖回的A類普通股
|
| | | | — | | | | | | 2,022,378 | | | | | | 2,022,378 | | | | | | (2,022,378) | | | | | | 4 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
MEZZANINE EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
系列天使可贖回可轉換優先股
|
| | | | 309,181 | | | | | | — | | | | | | 309,181 | | | | | | (309,181) | | | | | | 3 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
A系列可贖回可轉換優先股
|
| | | | 1,553,405 | | | | | | — | | | | | | 1,553,405 | | | | | | (1,553,405) | | | | | | 3 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
A+系列可贖回可轉換優先股
|
| | | | 1,511,727 | | | | | | — | | | | | | 1,511,727 | | | | | | (1,511,727) | | | | | | 3 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
A++系列可贖回可轉換優先股
|
| | | | 518,320 | | | | | | — | | | | | | 518,320 | | | | | | (518,320) | | | | | | 3 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
B系列可贖回可兑換優先股
Shares |
| | | | 1,219,213 | | | | | | — | | | | | | 1,219,213 | | | | | | (1,219,213) | | | | | | 3 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
夾層總股本
|
| | | | 5,111,846 | | | | | | — | | | | | | 5,111,846 | | | | | | (5,111,846) | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A ordinary shares
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3 | | | | | | 3 | | | | | | 4 | | | | | | (1) | | | | | | 4 | | | | | | 3 | | |
| | | | | | | | | | | | | | | | | | | | | | | 1 | | | | | | 4 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class B ordinary shares
|
| | | | — | | | | | | 5 | | | | | | 5 | | | | | | (5) | | | | | | 5 | | | | | | 7 | | | | | | — | | | | | | | | | | | | 7 | | |
| | | | | | | | | | | | | | | | | | | | | | | 7 | | | | | | 10 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ordinary Shares
|
| | | | 7 | | | | | | — | | | | | | 7 | | | | | | (7) | | | | | | 10 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Treasury Shares, at cost
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
新增實收資本
|
| | | | 17,195 | | | | | | — | | | | | | 17,195 | | | | | | (210,990) | | | | | | 2 | | | | | | 7,370,513 | | | | | | (2,009,429) | | | | | | 4 | | | | | | 5,361,084 | | |
| | | | | | | | | | | | | | | | | | | | | | | 5,111,843 | | | | | | 3 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 2,022,377 | | | | | | 4 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (103,845) | | | | | | 5 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 232,518 | | | | | | 6 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 66,981 | | | | | | 7 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 234,434 | | | | | | 9 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accumulated deficit
|
| | | | (4,740,364) | | | | | | (103,850) | | | | | | (4,844,214) | | | | | | 103,850 | | | | | | 5 | | | | | | (4,972,882) | | | | | | — | | | | | | | | | | | | (4,972,882) | | |
| | | | | | | | | | | | | | | | | | | | | | | (232,518) | | | | | | 6 | | | | | | | | | | | | | | | | | | | | | | | | | | |
累計其他綜合收益
(loss) |
| | | | (208,267) | | | | | | — | | | | | | (208,267) | | | | | | — | | | | | | | | | | | | (208,267) | | | | | | — | | | | | | | | | | | | (208,267) | | |
ECARX控股公司普通股股東應佔總股本
|
| | | | (4,931,429) | | | | | | (103,845) | | | | | | (5,035,274) | | | | | | 7,224,649 | | | | | | | | | | | | 2,189,375 | | | | | | (2,009,430) | | | | | | | | | | | | 179,945 | | |
不可贖回的非控股權益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
股東權益合計
|
| | | | (4,931,429) | | | | | | (103,845) | | | | | | (5,035,274) | | | | | | 7,224,649 | | | | | | | | | | | | 2,189,375 | | | | | | (2,009,430) | | | | | | | | | | | | 179,945 | | |
總負債、夾層權益、承諾和股東權益
|
| | | | 3,320,501 | | | | | | 2,024,271 | | | | | | 5,344,772 | | | | | | 388,491 | | | | | | | | | | | | 5,733,263 | | | | | | (2,009,430) | | | | | | | | | | | | 3,723,833 | | |
|
| | |
Nine Months Ended June 30, 2022
|
| |
Nine
Months Ended September 30, 2022 |
| |
Nine
Months Ended June 30, 2022 and September 30, 2022 |
| |
Nine months ended
June 30, 2022 and September 30, 2022 |
| |
Nine months ended
June 30, 2022 and September 30, 2022 |
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | |
ECARX
|
| |
Autonomous
Entity Adjustment on VIE Restructuring |
| |
Pro Forma
ECARX |
| |
COVA
|
| |
Pro Forma
Combined |
| |
Assuming No
Redemption |
| |
Assuming
Maximum Redemption |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Transaction
Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| |
Transaction
Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| |||||||||||||||||||||||||||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales of goods revenues
|
| | | | 1,588,191 | | | | | | — | | | | | | 1,588,191 | | | | | | — | | | | | | 1,588,191 | | | | | | — | | | | | | | | | | | | 1,588,191 | | | | | | — | | | | | | | | | 1,588,191 | | |
軟件許可證收入
|
| | | | 146,757 | | | | | | (9,828) | | | | | | 136,929 | | | | | | — | | | | | | 136,929 | | | | | | — | | | | | | | | | | | | 136,929 | | | | | | — | | | | | | | | | 136,929 | | |
Service revenues
|
| | | | 636,528 | | | | | | — | | | | | | 636,528 | | | | | | — | | | | | | 636,528 | | | | | | — | | | | | | | | | | | | 636,528 | | | | | | — | | | | | | | | | 636,528 | | |
Total revenues
|
| | | | 2,371,476 | | | | | | (9,828) | | | | | | 2,361,648 | | | | | | — | | | | | | 2,361,648 | | | | | | — | | | | | | | | | | | | 2,361,648 | | | | | | — | | | | | | | | | 2,361,648 | | |
Cost of goods sold
|
| | | | (1,355,479) | | | | | | — | | | | | | (1,355,479) | | | | | | — | | | | | | (1,355,479) | | | | | | — | | | | | | | | | | | | (1,355,479) | | | | | | — | | | | | | | | | (1,355,479) | | |
軟件許可證成本
|
| | | | (40,389) | | | | | | 8,712 | | | | | | (31,677) | | | | | | — | | | | | | (31,677) | | | | | | — | | | | | | | | | | | | (31,677) | | | | | | — | | | | | | | | | (31,677) | | |
Cost of services
|
| | | | (222,285) | | | | | | — | | | | | | (222,285) | | | | | | — | | | | | | (222,285) | | | | | | — | | | | | | | | | | | | (222,285) | | | | | | — | | | | | | | | | (222,285) | | |
Total cost of revenues
|
| | | | (1,618,153) | | | | | | 8,712 | | | | | | (1,609,441) | | | | | | — | | | | | | (1,609,441) | | | | | | — | | | | | | | | | | | | (1,609,441) | | | | | | — | | | | | | | | | (1,609,441) | | |
Gross profit
|
| | | | 753,323 | | | | | | (1,116) | | | | | | 752,207 | | | | | | — | | | | | | 752,207 | | | | | | — | | | | | | | | | | | | 752,207 | | | | | | — | | | | | | | | | 752,207 | | |
研發
expenses |
| | | | (968,368) | | | | | | 15,533 | | | | | | (952,835) | | | | | | — | | | | | | (952,835) | | | | | | 2,740 | | | | | | A | | | | | | (950,095) | | | | | | — | | | | | | | | | (950,095) | | |
銷售和營銷費用
|
| | | | (64,965) | | | | | | 616 | | | | | | (64,349) | | | | | | — | | | | | | (64,349) | | | | | | (710) | | | | | | A | | | | | | (65,059) | | | | | | — | | | | | | | | | (65,059) | | |
一般和行政
expenses |
| | | | (579,502) | | | | | | 6,816 | | | | | | (572,686) | | | | | | (30,779) | | | | | | (603,465) | | | | | | (29,351) | | | | | | A | | | | | | (632,816) | | | | | | — | | | | | | | | | (632,816) | | |
Others, net
|
| | | | (1,729) | | | | | | — | | | | | | (1,729) | | | | | | — | | | | | | (1,729) | | | | | | — | | | | | | | | | | | | (1,729) | | | | | | — | | | | | | | | | (1,729) | | |
總運營費用
|
| | | | (1,614,564) | | | | | | 22,965 | | | | | | (1,591,599) | | | | | | (30,779) | | | | | | (1,622,378) | | | | | | (27,321) | | | | | | | | | | | | (1,649,699) | | | | | | — | | | | | | | | | (1,649,699) | | |
Loss from operation
|
| | | | (861,241) | | | | | | 21,849 | | | | | | (839,392) | | | | | | (30,779) | | | | | | (870,171) | | | | | | (27,321) | | | | | | | | | | | | (897,492) | | | | | | — | | | | | | | | | (897,492) | | |
Interest income
|
| | | | 7,178 | | | | | | 4,978 | | | | | | 12,156 | | | | | | 12,587 | | | | | | 24,743 | | | | | | — | | | | | | | | | | | | 24,743 | | | | | | — | | | | | | | | | 24,743 | | |
Interest expenses
|
| | | | (20,313) | | | | | | — | | | | | | (20,313) | | | | | | — | | | | | | (20,313) | | | | | | (16,327) | | | | | | C | | | | | | (36,640) | | | | | | — | | | | | | | | | (36,640) | | |
權益法投資成果份額
|
| | | | (71,090) | | | | | | 27,644 | | | | | | (43,446) | | | | | | — | | | | | | (43,446) | | | | | | — | | | | | | | | | | | | (43,446) | | | | | | — | | | | | | | | | (43,446) | | |
股權未實現收益
securities |
| | | | 34,615 | | | | | | — | | | | | | 34,615 | | | | | | — | | | | | | 34,615 | | | | | | — | | | | | | | | | | | | 34,615 | | | | | | — | | | | | | | | | 34,615 | | |
子公司解除合併的收益
|
| | | | 71,974 | | | | | | — | | | | | | 71,974 | | | | | | — | | | | | | 71,974 | | | | | | — | | | | | | | | | | | | 71,974 | | | | | | — | | | | | | | | | 71,974 | | |
權證負債公允價值變動
|
| | | | — | | | | | | — | | | | | | — | | | | | | 73,630 | | | | | | 73,630 | | | | | | — | | | | | | | | | | | | 73,630 | | | | | | — | | | | | | | | | 73,630 | | |
Government grants
|
| | | | 28,356 | | | | | | — | | | | | | 28,356 | | | | | | — | | | | | | 28,356 | | | | | | — | | | | | | | | | | | | 28,356 | | | | | | — | | | | | | | | | 28,356 | | |
外幣兑換
loss, net |
| | | | (5,440) | | | | | | — | | | | | | (5,440) | | | | | | — | | | | | | (5,440) | | | | | | — | | | | | | | | | | | | (5,440) | | | | | | — | | | | | | | | | (5,440) | | |
所得税前虧損
|
| | | | (815,961) | | | | | | 54,471 | | | | | | (761,490) | | | | | | 55,438 | | | | | | (706,052) | | | | | | (43,648) | | | | | | | | | | | | (749,700) | | | | | | — | | | | | | | | | (749,700) | | |
Income tax expenses
|
| | | | (550) | | | | | | — | | | | | | (550) | | | | | | — | | | | | | (550) | | | | | | — | | | | | | | | | | | | (550) | | | | | | — | | | | | | | | | (550) | | |
Net loss
|
| | | | (816,511) | | | | | | 54,471 | | | | | | (762,040) | | | | | | 55,438 | | | | | | (706,602) | | | | | | (43,648) | | | | | | | | | | | | (750,250) | | | | | | — | | | | | | | | | (750,250) | | |
Net loss attributable to
non-redeemable 非控股權益 |
| | | | 5,853 | | | | | | — | | | | | | 5,853 | | | | | | — | | | | | | 5,853 | | | | | | — | | | | | | | | | | | | 5,853 | | | | | | — | | | | | | | | | 5,853 | | |
可贖回非控股權益的淨虧損
|
| | | | 1,270 | | | | | | — | | | | | | 1,270 | | | | | | — | | | | | | 1,270 | | | | | | — | | | | | | | | | | | | 1,270 | | | | | | — | | | | | | | | | 1,270 | | |
可歸因於ECARX控股公司的淨虧損
|
| | | | (809,388) | | | | | | 54,471 | | | | | | (754,917) | | | | | | 55,438 | | | | | | (699,479) | | | | | | (43,648) | | | | | | | | | | | | (743,127) | | | | | | — | | | | | | | | | (743,127) | | |
Accretion of redeemable
非控股權益 |
| | | | (2,020) | | | | | | — | | | | | | (2,020) | | | | | | — | | | | | | (2,020) | | | | | | — | | | | | | | | | | | | (2,020) | | | | | | — | | | | | | | | | (2,020) | | |
| | |
Nine Months Ended June 30, 2022
|
| |
Nine
Months Ended September 30, 2022 |
| |
Nine
Months Ended June 30, 2022 and September 30, 2022 |
| |
Nine months ended
June 30, 2022 and September 30, 2022 |
| |
Nine months ended
June 30, 2022 and September 30, 2022 |
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | |
ECARX
|
| |
Autonomous
Entity Adjustment on VIE Restructuring |
| |
Pro Forma
ECARX |
| |
COVA
|
| |
Pro Forma
Combined |
| |
Assuming No
Redemption |
| |
Assuming
Maximum Redemption |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Transaction
Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| |
Transaction
Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| |||||||||||||||||||||||||||||||||||||||||||||
ECARX控股公司的可用淨虧損。
|
| | | | (811,408) | | | | | | 54,471 | | | | | | (756,937) | | | | | | 55,438 | | | | | | (701,499) | | | | | | (43,648) | | | | | | | | | | | | (745,147) | | | | | | — | | | | | | | | | (745,147) | | |
可贖回可轉換優先股的增加
|
| | | | (276,498) | | | | | | — | | | | | | (276,498) | | | | | | (12,948) | | | | | | (289,446) | | | | | | 289,446 | | | | | | B | | | | | | — | | | | | | — | | | | | | | | | — | | |
ECARX控股公司普通股股東的淨虧損
|
| | | | (1,087,906) | | | | | | 54,471 | | | | | | (1,033,435) | | | | | | 42,490 | | | | | | (990,945) | | | | | | 245,798 | | | | | | | | | | | | (745,147) | | | | | | — | | | | | | | | | (745,147) | | |
每股普通股基本及攤薄虧損
|
| | | | (5.49) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (2.04) | | | | | | | | | | | | | | | (2.24) | | |
加權平均數
ordinary shares |
| | | | 198,035,714 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 365,435,041 | | | | | | | | | | | | | | | 333,185,041 | | |
A類普通股每股基本及攤薄虧損
|
| | | | | | | | | | | | | | | | | | | | |
|
1.48
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
加權平均數
ordinary shares, Class A ordinary shares |
| | | | | | | | | | | | | | | | | | | | |
|
30,000,000
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
B類普通股每股基本及攤薄虧損
|
| | | | | | | | | | | | | | | | | | | | |
|
1.48
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
加權平均數
ordinary shares, Class B ordinary shares |
| | | | | | | | | | | | | | | | | | | | |
|
7,500,000
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
假設沒有贖回
|
| |
假設最大贖回
|
| |||||||||||||||||||||||||||
| | |
ECARX
|
| |
Autonomous
Entity Adjustment on VIE Restructuring |
| |
Pro Forma
ECARX |
| |
COVA
|
| |
Pro Forma
Combined |
| |
Transaction
Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| |
Transaction
Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| ||||||||||||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales of goods revenues
|
| | | | 1,983,817 | | | | | | — | | | | | | 1,983,817 | | | | | | — | | | | | | 1,983,817 | | | | | | — | | | | | | | | | | | | 1,983,817 | | | | | | — | | | | | | | | | 1,983,817 | | |
軟件許可證收入
|
| | | | 261,265 | | | | | | (21,923) | | | | | | 239,342 | | | | | | — | | | | | | 239,342 | | | | | | — | | | | | | | | | | | | 239,342 | | | | | | — | | | | | | | | | 239,342 | | |
Service revenues
|
| | | | 533,981 | | | | | | — | | | | | | 533,981 | | | | | | — | | | | | | 533,981 | | | | | | — | | | | | | | | | | | | 533,981 | | | | | | — | | | | | | | | | 533,981 | | |
Total revenues
|
| | | | 2,779,063 | | | | | | (21,923) | | | | | | 2,757,140 | | | | | | — | | | | | | 2,757,140 | | | | | | — | | | | | | | | | | | | 2,757,140 | | | | | | — | | | | | | | | | 2,757,140 | | |
Cost of goods sold
|
| | | | (1,749,188) | | | | | | — | | | | | | (1,749,188) | | | | | | — | | | | | | (1,749,188) | | | | | | — | | | | | | | | | | | | (1,749,188) | | | | | | — | | | | | | | | | (1,749,188) | | |
軟件許可證成本
|
| | | | (32,164) | | | | | | 15,299 | | | | | | (16,865) | | | | | | — | | | | | | (16,865) | | | | | | — | | | | | | | | | | | | (16,865) | | | | | | — | | | | | | | | | (16,865) | | |
Cost of services
|
| | | | (180,518) | | | | | | — | | | | | | (180,518) | | | | | | — | | | | | | (180,518) | | | | | | — | | | | | | | | | | | | (180,518) | | | | | | — | | | | | | | | | (180,518) | | |
Total cost of revenues
|
| | | | (1,961,870) | | | | | | 15,299 | | | | | | (1,946,571) | | | | | | — | | | | | | (1,946,571) | | | | | | — | | | | | | | | | | | | (1,946,571) | | | | | | — | | | | | | | | | (1,946,571) | | |
Gross profit
|
| | | | 817,193 | | | | | | (6,624) | | | | | | 810,569 | | | | | | — | | | | | | 810,569 | | | | | | — | | | | | | | | | | | | 810,569 | | | | | | — | | | | | | | | | 810,569 | | |
研發費用
|
| | | | (1,209,385) | | | | | | 33,478 | | | | | | (1,175,907) | | | | | | — | | | | | | (1,175,907) | | | | | | (59,029) | | | | | | A | | | | | | (1,234,936) | | | | | | — | | | | | | | | | (1,234,936) | | |
銷售和營銷費用
|
| | | | (82,827) | | | | | | 1,174 | | | | | | (81,653) | | | | | | — | | | | | | (81,653) | | | | | | (5,512) | | | | | | A | | | | | | (87,165) | | | | | | — | | | | | | | | | (87,165) | | |
一般和行政費用
|
| | | | (506,873) | | | | | | 13,305 | | | | | | (493,568) | | | | | | (11,669) | | | | | | (505,237) | | | | | | (158,659) | | | | | | A | | | | | | (663,896) | | | | | | — | | | | | | | | | (663,896) | | |
Others, net
|
| | | | 207 | | | | | | — | | | | | | 207 | | | | | | — | | | | | | 207 | | | | | | — | | | | | | | | | | | | 207 | | | | | | — | | | | | | | | | 207 | | |
總運營費用
|
| | | | (1,798,878) | | | | | | 47,957 | | | | | | (1,750,921) | | | | | | (11,669) | | | | | | (1,762,590) | | | | | | (223,200) | | | | | | | | | | | | (1,985,790) | | | | | | — | | | | | | | | | (1,985,790) | | |
Loss from operation
|
| | | | (981,685) | | | | | | 41,333 | | | | | | (940,352) | | | | | | (11,669) | | | | | | (952,021) | | | | | | (223,200) | | | | | | | | | | | | (1,175,221) | | | | | | — | | | | | | | | | (1,175,221) | | |
Interest income
|
| | | | 11,783 | | | | | | 5,844 | | | | | | 17,627 | | | | | | 344 | | | | | | 17,971 | | | | | | — | | | | | | | | | | | | 17,971 | | | | | | — | | | | | | | | | 17,971 | | |
Interest expenses
|
| | | | (131,666) | | | | | | — | | | | | | (131,666) | | | | | | — | | | | | | (131,666) | | | | | | (20,711) | | | | | | C | | | | | | (152,377) | | | | | | — | | | | | | | | | (152,377) | | |
權益法成果份額
investments |
| | | | (2,519) | | | | | | (8,753) | | | | | | (11,272) | | | | | | — | | | | | | (11,272) | | | | | | — | | | | | | | | | | | | (11,272) | | | | | | — | | | | | | | | | (11,272) | | |
子公司解除合併的收益
|
| | | | 10,579 | | | | | | — | | | | | | 10,579 | | | | | | — | | | | | | 10,579 | | | | | | — | | | | | | | | | | | | 10,579 | | | | | | — | | | | | | | | | 10,579 | | |
權證負債公允價值變動
|
| | | | (111,299) | | | | | | — | | | | | | (111,299) | | | | | | 91,601 | | | | | | (19,698) | | | | | | — | | | | | | | | | | | | (19,698) | | | | | | — | | | | | | | | | (19,698) | | |
Government grants
|
| | | | 4,507 | | | | | | — | | | | | | 4,507 | | | | | | — | | | | | | 4,507 | | | | | | — | | | | | | | | | | | | 4,507 | | | | | | — | | | | | | | | | 4,507 | | |
外幣匯兑損失淨額
|
| | | | 18,315 | | | | | | — | | | | | | 18,315 | | | | | | — | | | | | | 18,315 | | | | | | — | | | | | | | | | | | | 18,315 | | | | | | — | | | | | | | | | 18,315 | | |
分配給認股權證的發售成本
|
| | | | — | | | | | | — | | | | | | — | | | | | | (6,306) | | | | | | (6,306) | | | | | | — | | | | | | | | | | | | (6,306) | | | | | | — | | | | | | | | | (6,306) | | |
所得税前虧損
|
| | | | (1,181,985) | | | | | | 38,424 | | | | | | (1,143,561) | | | | | | 73,970 | | | | | | (1,069,591) | | | | | | (243,911) | | | | | | | | | | | | (1,313,502) | | | | | | — | | | | | | | | | (1,313,502) | | |
Income tax expenses
|
| | | | (3,447) | | | | | | — | | | | | | (3,447) | | | | | | — | | | | | | (3,447) | | | | | | — | | | | | | | | | | | | (3,447) | | | | | | — | | | | | | | | | (3,447) | | |
Net loss
|
| | | | (1,185,432) | | | | | | 38,424 | | | | | | (1,147,008) | | | | | | 73,970 | | | | | | (1,073,038) | | | | | | (243,911) | | | | | | | | | | | | (1,316,949) | | | | | | — | | | | | | | | | (1,316,949) | | |
不可贖回的非控股權益造成的淨虧損
|
| | | | 5,011 | | | | | | — | | | | | | 5,011 | | | | | | — | | | | | | 5,011 | | | | | | — | | | | | | | | | | | | 5,011 | | | | | | — | | | | | | | | | 5,011 | | |
可贖回非控股權益的淨虧損
|
| | | | 806 | | | | | | — | | | | | | 806 | | | | | | — | | | | | | 806 | | | | | | — | | | | | | | | | | | | 806 | | | | | | — | | | | | | | | | 806 | | |
可歸因於ECARX控股公司的淨虧損
|
| | | | (1,179,615) | | | | | | 38,424 | | | | | | (1,141,191) | | | | | | 73,970 | | | | | | (1,067,221) | | | | | | (243,911) | | | | | | | | | | | | (1,311,132) | | | | | | — | | | | | | | | | (1,311,132) | | |
增加可贖回的非控股權益
|
| | | | (1,306) | | | | | | — | | | | | | (1,306) | | | | | | — | | | | | | (1,306) | | | | | | — | | | | | | | | | | | | (1,306) | | | | | | — | | | | | | | | | (1,306) | | |
ECARX控股公司的可用淨虧損。
|
| | | | (1,180,921) | | | | | | 38,424 | | | | | | (1,142,497) | | | | | | 73,970 | | | | | | (1,068,527) | | | | | | (243,911) | | | | | | | | | | | | (1,312,438) | | | | | | — | | | | | | | | | (1,312,438) | | |
可贖回可轉換優先股的增加
|
| | | | (243,564) | | | | | | — | | | | | | (243,564) | | | | | | (213,295) | | | | | | (456,859) | | | | | | 456,859 | | | | | | B | | | | | | — | | | | | | — | | | | | | | | | — | | |
ECARX控股公司普通股股東的淨虧損
|
| | | | (1,424,485) | | | | | | 38,424 | | | | | | (1,386,061) | | | | | | (139,325) | | | | | | (1,525,386) | | | | | | 212,948 | | | | | | | | | | | | (1,312,438) | | | | | | — | | | | | | | | | (1,312,438) | | |
| | | | | | | | | | | | | | | | | | | | | | | |
假設沒有贖回
|
| |
假設最大贖回
|
| ||||||||||||||||||
| | |
ECARX
|
| |
Autonomous
Entity Adjustment on VIE Restructuring |
| |
Pro Forma
ECARX |
| |
COVA
|
| |
Pro Forma
Combined |
| |
Transaction
Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| |
Transaction
Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| ||||||||||||
每個普通股的基本虧損和攤薄虧損
share |
| | | | (7.18) | | | | | | | | | | | | | | | | | | | | | | | | | | | (3.59) | | | | | | | | | | | | (3.94) | | |
普通股加權平均數
|
| | | | 198,407,045 | | | | | | | | | | | | | | | | | | | | | | | | | | | 365,435,041 | | | | | | | | | | | | 333,185,041 | | |
A類普通股每股基本及攤薄虧損
|
| | | | | | | | | | | | | | |
|
2.16
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股加權平均數,A類普通股
|
| | | | | | | | | | | | | | |
|
26,794,521
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
B類普通股每股基本及攤薄虧損
|
| | | | | | | | | | | | | | |
|
2.16
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股加權平均數,B類普通股
|
| | | | | | | | | | | | | | |
|
7,395,822
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
December 31,
2021 |
| |
September 30,
2022 |
| ||||||
Risk-free interest rate
|
| | | | 1.09% | | | | | | 4.12% | | |
Expected term to merger
|
| | | | 0.60 | | | | | | 0.25 | | |
Expected volatility
|
| | | | 12.40% | | | | | | 0.54% | | |
名義行權價格
|
| |
US$1.00
|
| |
US$1.00
|
|
| | |
For the Year Ended
December 31, 2021 |
| |
For the Nine Months Ended
June 30, 2022 and September 30, 2022 |
| ||||||||||||||||||
| | |
Assuming No
Redemption |
| |
Assuming
Maximum Redemption |
| |
Assuming No
Redemption |
| |
Assuming
Maximum Redemption |
| ||||||||||||
預計淨虧損可歸因於
|
| | | | (1,312,438) | | | | | | (1,312,438) | | | | | | (745,147) | | | | | | (745,147) | | |
加權平均流通股 - Basic和
diluted |
| | | | 365,435,041 | | | | | | 333,185,041 | | | | | | 365,435,041 | | | | | | 333,185,041 | | |
預計每股淨虧損 - 基本股和攤薄股
|
| | | | (3.59) | | | | | | (3.94) | | | | | | (2.04) | | | | | | (2.24) | | |
| | |
Assuming No Redemption
|
| |
假設最大贖回
|
| ||||||||||||||||||
| | |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| ||||||||||||
形式股份突出 | | | | | | | | | | | | | | | | | | | | | | | | | |
ECARX Ownership(1)(2)(3)
|
| | | | 327,935,041 | | | | | | 89.74% | | | | | | 327,935,041 | | | | | | 98.42% | | |
COVA Public Ownership
|
| | | | 30,000,000 | | | | | | 8.21% | | | | | | — | | | | | | — | | |
COVA Sponsor Ownership
|
| | | | 7,500,000 | | | | | | 2.05% | | | | | | 5,250,000 | | | | | | 1.58% | | |
| | | | | 365,435,041 | | | | | | 100.00% | | | | | | 333,185,041 | | | | | | 100.00% | | |
董事和高管
|
| |
Age
|
| |
Position/Title
|
|
Ziyu Shen | | |
38
|
| | 董事長兼首席執行官 | |
Zhenyu Li | | |
46
|
| | Director | |
Ni Li | | |
38
|
| | Director | |
張吉姆(張興生) | | |
67
|
| | 獨立董事 | |
Grace Hui Tang | | |
63
|
| | 獨立董事 | |
Jun Hong Heng | | |
41
|
| | 獨立董事 | |
Peter Cirino | | |
50
|
| | 首席運營官 | |
Ramesh Narasimhan | | |
51
|
| | 首席財務官 | |
|
COVA
|
| |
ECARX
|
|
|
法定股本
|
| |||
| Cova的法定股本為55,500美元,分為500,000,000股每股面值0.0001美元的A類普通股、50,000,000股每股面值0.0001美元的B類普通股和500,000,000股每股面值0.0001美元的優先股。
在Cova章程的規限下,每股Cova Public Share和Cova Founder Share均有權就所有事項投一票,但須經股東表決。 |
| |
ECARX的法定股本為50,000美元,分為10,000,000,000股,包括(I)8,000,000,000股A類普通股,每股面值0.000005美元;(Ii)1,000,000,000股B類普通股,每股面值0.000005美元;及(Iii)1,000,000,000股B類普通股,每股面值0.000005美元,由ECARX董事會根據修訂後的章程確定。
每股ECARX A類普通股在所有事項上有一票投票權,但須由股東投票表決;每股ECARX B類普通股在所有事項上有權十票,但須由股東投票表決。
|
|
|
優先股權利
|
| |||
| 在Cova細則的規限下,董事可不時發行一個或多個系列的優先股,附帶投票權、指定、權力、優惠或其他特別權利,以及由董事不時全權酌情釐定的任何資格、限制及限制。 | | | 在經修訂的ECARX細則的規限下,董事可按其絕對酌情決定權及無須ECARX股東批准,從ECARX的法定股本(已授權但未發行的ECARX普通股除外)發行一系列優先股,並釐定組成該系列的股份數目及任何投票權、權力、優先及相對、參與、選擇及其他特別權利,以及該系列的任何資格、限制及限制。 | |
|
董事的人數和資格
|
| |||
|
董事會必須由不少於一名董事組成,董事會的具體人數由董事會不定期確定。
董事不需要持有Cova的任何股份。
|
| |
董事會必須由不少於三名董事組成,具體人數由董事會不定期確定。
董事不需要持有ECARX的任何股份。
|
|
|
COVA
|
| |
ECARX
|
|
|
選舉/罷免董事
|
| |||
|
在最初的業務合併之前,只有Cova方正股份的持有者才有權就董事的任命進行投票。在完成初始業務合併之前,持有Cova Founder大部分股份的人可以出於任何原因移除董事。
在初始企業合併結束之前,Cova公眾股票的持有人無權對任何董事的任免進行投票。
|
| |
董事可通過出席董事會會議並參與表決的其餘董事的簡單多數票,任命任何人為董事,以填補臨時空缺或加入現有董事會。
|
|
|
Cumulative Voting
|
| |||
| Cova股票的持有者將不擁有累計投票權。 | | | ECARX普通股的持有者將不擁有累計投票權。 | |
|
董事會空缺
|
| |||
|
任何董事的職位在以下情況下應騰出:
(A)董事書面通知Cova辭去董事職務;
(B)董事連續三次董事會會議未經董事會特別許可擅離職守(為免生疑問,無人代理),董事會通過決議,宣佈其因此離任;
(C)董事死亡、破產或與債權人達成一般債務安排或和解;
(D)董事被發現精神不健全或變得不健全;或
(E)所有其他董事(不少於兩名)決定,無論是通過所有其他董事在按照Cova章程正式召開和舉行的董事會議上通過的決議,還是通過所有其他董事簽署的書面決議,應該罷免他的董事職務。
|
| |
任何董事的職位在以下情況下應騰出:
(A)該等董事以書面形式通知ECARX辭職;
(B)該董事破產或一般與該董事的債權人達成任何安排或債務重整;
(C)這樣的董事死亡或被發現精神不健全;
(D)該董事未經董事會特別許可,連續三次缺席董事會會議,董事會決議罷免;或
(E)根據上文“選舉/罷免董事”項下概述的規定,該董事以普通決議案罷免。
|
|
|
公司章程修正案
|
| |||
| COVA章程細則只能由股東以公司法規定的方式由股東通過特別決議案修訂,但在初始企業合併結束前,第29.1條(關於初始企業合併前董事的任免)只能由股東(應包括Cova創始人股份的簡單多數持有人)通過特別決議進行修訂。 | | | 修改後的ECARX條款只能由股東按照《公司法》規定的方式由股東通過特別決議進行修改。 | |
|
COVA
|
| |
ECARX
|
|
|
Quorum
|
| |||
|
股東。如果有權在Cova特別大會上投票的Cova大多數已發行和已發行股份的持有人親自出席或由代表或由代表出席該特別股東大會,則出席Cova特別股東大會將達到法定人數。
董事會。Cova董事會處理事務的法定人數可由董事決定,除非如此確定,否則應為當時在任董事的過半數。
|
| |
股東。ECARX本次股東大會的法定人數為一名或多名股東,但無論如何,ECARX多數B類普通股的持有人必須親自或委派代表出席。
董事會。ECARX董事會處理事務的法定人數可由董事確定,除非這樣確定,否則應為當時在任董事(包括董事長)的過半數。
|
|
|
Shareholder Meetings
|
| |||
|
COVA可以(但沒有義務)在每個日曆年舉行年度股東大會,並將在召開會議的通知中具體説明該會議。股東周年大會將於董事決定的時間及地點舉行。
董事長或董事可以召開股東大會。Cova股東無權召開或要求召開股東大會。
|
| |
ECARX可以(但沒有義務)在每個歷年舉行年度股東大會,並將在召集會議的通知中指明該會議。股東周年大會將於董事決定的時間及地點舉行。
主席或董事可召開股東大會,並須應持有至少三分之一(1/3)投票權的股東的要求,在提出要求時召開股東特別大會。
|
|
|
股東大會通知
|
| |||
|
任何股東大會將至少提前五個歷日發出通知。每份通知將不包括髮出或視為發出通知的日期以及發出通知的日期,並將指明會議的地點、日期和時間以及事務的一般性質,並將按照Cova章程所述的方式或Cova可能規定的其他方式發出;但Cova的大會,無論是否已發出通知,亦不論Cova章程中有關股東大會的規定是否已獲遵守,如獲同意,將被視為已妥為召開:
(A)如屬週年大會,所有有權出席並在會上投票的股東(或其代表);及
(Br)(B)如為特別股東大會,有權出席會議及在會上表決及出席會議的過半數股東合共持有給予該項權利的股份面值不少於95%。
|
| |
任何股東大會將至少提前七個歷日發出通知。每份通知將不包括髮出或視為發出通知的日期以及發出通知的日期,並將指明會議的地點、日期、時間和事務的一般性質,並將按照經修訂的ECARX章程細則所述的方式或ECARX規定的其他方式發出;但ECARX的股東大會,無論是否已發出通知,亦不論經修訂的ECARX章程細則有關股東大會的條文是否已獲遵守,如獲如此同意,將被視為已妥為召開:
(A)如屬週年大會,所有有權出席並在會上投票的股東(或其代表);及
(Br)(B)如為特別股東大會,有權出席大會及出席會議的過半數股東同意。
|
|
|
董事和高級職員的賠償、責任保險
|
| |||
| Cova當時和不時的每一位董事和官員(但不包括 | | | ECARX當時和不時的每一位董事和官員(但不包括 | |
|
COVA
|
| |
ECARX
|
|
|
(br}Cova的審計師)將從Cova的資產中賠償任何責任、訴訟、訴訟、索賠、要求、費用、損害或支出,包括法律費用,無論他們或他們中的任何人在Cova的業務或事務的處理或執行或履行其職責時可能招致的任何責任、訴訟、訴訟程序、索賠、索償、費用、損害或支出,除非是由於該受補償人的實際欺詐、故意疏忽或故意違約。
董事有權代表Cova購買和維護保險,為現在或曾經是Cova的任何人或Cova的高級管理人員的利益,就Cova可能合法投保的任何責任對他們進行賠償。
|
| |
(br}ECARX的審計師)將從ECARX的資產中獲得賠償,以賠償他們或他們中的任何人在處理ECARX的業務或事務(包括任何判斷失誤)或在執行或履行其職責時可能招致的任何責任、訴訟、訴訟、索賠、要求、費用、損害或費用,包括法律費用。
董事有權代表ECARX為任何現在或曾經是ECARX或ECARX管理人員的人購買和維護保險,以保障他們免受ECARX可能合法投保的任何責任。
|
|
|
Dividends
|
| |||
|
在《開曼羣島公司法》、任何類別股份所附帶的權利和限制以及Cova章程的規限下,董事可不時宣佈已發行Cova股票的股息和其他分派,並授權從Cova合法可用的資金中支付股息和其他分派。
董事向股東支付股息時,可以現金支付,也可以實物支付。
|
| |
在《開曼羣島公司法》、任何類別股份所附權利和限制以及經修訂的ECARX章程細則的規限下,董事可不時宣佈ECARX已發行普通股的股息和其他分派,並授權從ECARX合法可用的資金中支付股息和其他分派。
在任何類別股份所附帶的權利和限制以及經修訂的ECARX章程的規限下,股東可通過普通決議案宣佈派息,但派息不得超過董事建議的金額。
董事向股東支付股息時,可以現金支付,也可以實物支付。
|
|
|
Winding up
|
| |||
|
在清盤中,受任何股份所附權利的限制:
(A)如果可供股東分配的資產不足以償還Cova的全部已發行股本,則此類資產的分配將盡可能使損失由股東按其所持股份的面值比例承擔;或
(B)如可供股東分派的資產足以於清盤開始時償還Cova的全部已發行股本,盈餘將按清盤開始時彼等所持股份的面值按比例分配予股東,但須從應付款項的股份中扣除應付Cova的所有未繳催繳股款或其他款項。如果Cova為
|
| |
在清盤中,受任何股份所附權利的限制:
(A)如果可供股東分配的資產不足以償還ECARX的全部已發行股本,則此類資產的分配將盡可能使損失由股東按其所持股份的面值比例承擔;或
(B)如可供股東分配的資產足以償還ECARX在清盤開始時的全部已發行股本,盈餘將按股東在清盤開始時持有的股份面值的比例分配給股東,但須從該等應付款項中扣除應付ECARX的未繳股款或其他款項。如果
|
|
|
COVA
|
| |
ECARX
|
|
| 清盤後,清盤人可在任何股份所附權利的規限下,在開曼羣島公司法所規定的特別決議案及任何其他批准下,以物種或實物將Cova的全部或任何部分資產(不論該等資產是否由同類財產組成)分派予股東,並可為此目的對任何資產進行估值及決定如何在股東或不同類別股東之間進行分拆。 | | | (Br)ECARX清盤時,清盤人可在任何股份所附權利的規限下,在開曼羣島公司法規定的特別決議案及任何其他批准下,將ECARX的全部或任何部分資產(不論是否由同類財產組成)以物種或實物分派予股東,並可為此對任何資產進行估值及決定如何在股東或不同類別股東之間進行分拆。 | |
|
絕對多數投票條款
|
| |||
|
特別決議是由有權親自或委託代表在Cova股東大會上投票的股東,或由有權在Cova股東大會上投票的所有股東書面批准的決議,以不少於三分之二的票數通過的決議:
(a) change its name;
(B)更改或添加Cova條款;
(C)就組織章程大綱中規定的任何宗旨、權力或其他事項更改或增加組織章程大綱;以及
(D)減少股本或任何資本贖回準備金。
在最初的業務合併之前,只有Cova方正股份的持有者才有權就董事的任命進行投票。在完成初始業務合併之前,科瓦方正大部分股份的持有者可以出於任何理由取消董事。
|
| |
特別決議是由有權在ECARX股東大會上親自或委託代表投票或由所有有權在ECARX股東大會上投票的所有股東書面批准的股東以不少於三分之二的票數通過的決議,必須:
(A)修改修改後的ECARX條款;
(b) change ECARX’s name;
(C)將ECARX的註冊更改為開曼羣島以外的司法管轄區;
(D)減少ECARX的股本和任何資本贖回準備金;以及
(E)在清盤中,指示清盤人將ECARX的資產分配給股東,為此目的對資產進行估值,並決定如何在股東或不同類別的股東之間進行分割。
|
|
|
反收購條款
|
| |||
|
Cova章程授權董事會不時發行和設定投票權和其他優先股權利。
Cova章程規定董事分為三類:第I類、第II類和第III類。第I類董事的任期於Cova第一屆股東周年大會屆滿,第II類董事的任期於Cova第二屆股東周年大會屆滿,第III類董事的任期於Cova第三屆股東周年大會屆滿。自Cova的第一屆股東周年大會起,以及其後的每屆股東周年大會上,獲委任接替任期屆滿董事的董事的任期將於其獲委任後的第三屆股東周年大會屆滿。
|
| | 修訂後的ECARX章程授權董事會不時發行和設定投票權和其他優先股權利。 | |
受益人姓名和地址(1)
|
| |
Number of
Shares Beneficially Owned |
| |
Approximate
Percentage of Outstanding Ordinary Shares |
| ||||||
Cova收購保薦人LLC(我們的保薦人)(2)(3)
|
| | | | 7,500,000 | | | | | | 20.0% | | |
Jun Hong Heng(2)(3)
|
| | | | 7,500,000 | | | | | | * | | |
Karanveer “K.V.” Dhillon
|
| | | | — | | | | | | * | | |
Pandu Sjahrir
|
| | | | — | | | | | | * | | |
Alvin W. Sariaatmadja
|
| | | | — | | | | | | * | | |
Jack Smith
|
| | | | — | | | | | | * | | |
全體董事和高管(5人)
|
| | | | 7,500,000 | | | | | | 20.0% | | |
Aristeia Capital, L.L.C.(4)
|
| | | | 1,663,000 | | | | | | 5.5% | | |
| | | | | | | | | | | | | | | | | | | | |
普通股立即實益擁有
企業合併結束後 |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
普通股受益
截至此代理的日期擁有 statement/prospectus |
| |
No Redemption Scenario
|
| |
最大贖回方案
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Pre-closing
ordinary share equivalents |
| |
% of
total ordinary shares |
| |
% of
voting power |
| |
Class A
ordinary shares |
| |
Class B
ordinary shares |
| |
% of
total ordinary shares |
| |
% of
voting power |
| |
Class A
ordinary shares |
| |
Class B
ordinary shares |
| |
% of
total ordinary shares |
| |
% of
voting power |
| |||||||||||||||||||||||||||||||||
董事和高管(1):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ziyu Shen(2)
|
| | | | 20,520,820 | | | | | | 7.5 | | | | | | 7.5 | | | | | | — | | | | | | 24,211,675 | | | | | | 6.1 | | | | | | 29.1 | | | | | | — | | | | | | 24,211,675 | | | | | | 6.7 | | | | | | 30.3 | | |
Zhenyu Li
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ni Li
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jim Zhang (Zhang Xingsheng)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Grace Hui Tang
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jun Hong Heng(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 17,372,000 | | | | | | — | | | | | | 4.4 | | | | | | 2.1 | | | | | | 15,122,000 | | | | | | — | | | | | | 4.2 | | | | | | 1.9 | | |
Peter Cirino
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ramesh Narasimhan
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
All Directors and
Executive Officers as a Group |
| | | | 20,520,820 | | | | | | 7.5 | | | | | | 7.5 | | | | | | 17,372,000 | | | | | | 24,211,675 | | | | | | 10.5 | | | | | | 31.2 | | | | | | 15,122,000 | | | | | | 24,211,675 | | | | | | 10.8 | | | | | | 32.2 | | |
5.0% Shareholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
富Li實業創新者有限公司(4)
|
| | | | 141,598,580 | | | | | | 51.7 | | | | | | 51.7 | | | | | | 142,854,689 | | | | | | 24,211,675 | | | | | | 42.2 | | | | | | 46.3 | | | | | | 142,854,689 | | | | | | 24,211,675 | | | | | | 45.9 | | | | | | 48.2 | | |
SHINE LINK VENTURE LIMITED(5)
|
| | | | 38,800,000 | | | | | | 14.2 | | | | | | 14.2 | | | | | | 45,778,531 | | | | | | — | | | | | | 11.6 | | | | | | 5.5 | | | | | | 45,778,531 | | | | | | — | | | | | | 12.6 | | | | | | 5.7 | | |
Jie&Hao Holding Limited(2)
|
| | | | 20,520,820 | | | | | | 7.5 | | | | | | 7.5 | | | | | | — | | | | | | 24,211,675 | | | | | | 6.1 | | | | | | 29.1 | | | | | | — | | | | | | 24,211,675 | | | | | | 6.7 | | | | | | 30.3 | | |
Baidu (Hong Kong)
Limited(6) |
| | | | 18,750,000 | | | | | | 6.8 | | | | | | 6.8 | | | | | | 22,122,357 | | | | | | — | | | | | | 5.6 | | | | | | 2.7 | | | | | | 22,122,357 | | | | | | — | | | | | | 6.1 | | | | | | 2.8 | | |
Contents
|
| |
Page (s)
|
|
ECARX Holdings Inc. | | | ||
經審計的財務報表 | | | ||
獨立註冊會計師事務所報告
|
| |
F-2
|
|
截至2020年12月31日和2021年12月31日的合併資產負債表
|
| |
F-3
|
|
截至2020年12月31日和2021年12月31日的年度綜合全面虧損報表
|
| |
F-6
|
|
截至2020年12月31日和2021年12月31日的年度股東赤字變動合併報表
|
| |
F-7
|
|
截至2020年12月31日和2021年12月31日的年度現金流量表合併報表
|
| |
F-8
|
|
合併財務報表附註
|
| |
F-10
|
|
|
截至2021年12月31日和2022年6月30日的未經審計簡明合併資產負債表
|
| | | | F-59 | | |
|
截至2021年6月30日和2022年6月30日的六個月未經審計的簡明綜合全面虧損報表
|
| | | | F-63 | | |
|
截至2021年6月30日和2022年6月30日的六個月未經審計的股東虧損簡明綜合變動表
|
| | | | F-64 | | |
|
截至2021年6月30日和2022年6月30日的六個月未經審計的現金流量簡明合併報表
|
| | | | F-65 | | |
|
未經審計的簡明合併財務報表附註
|
| | | | F-66 | | |
|
獨立註冊會計師事務所報告
|
| | | | F-88 | | |
|
Balance Sheets as of December 31, 2021 and 2020
|
| | | | F-89 | | |
|
截至2021年12月31日的年度及自12月11日起的經營報表
2020 (inception) through December 31, 2020 |
| | | | F-90 | | |
|
截至2021年12月31日的年度股東權益(虧損)變動表和
2020年12月11日(成立)至2020年12月31日 |
| | | | F-91 | | |
|
截至2021年12月31日的年度及自12月11日起的現金流量表
2020 (inception) through December 31, 2020 |
| | | | F-92 | | |
|
財務報表附註
|
| | | | F-93 | | |
|
截至2022年9月30日(未經審計)和2021年12月31日的簡明資產負債表
|
| | | | F-106 | | |
|
截至2022年9月30日和2021年9月30日的三個月和九個月未經審計的經營簡明報表
|
| | | | F-107 | | |
|
截至2022年9月30日和2021年9月30日的三個月和九個月未經審計的股東赤字變動簡明報表
|
| | | | F-108 | | |
|
截至2022年9月30日和2021年9月30日的9個月未經審計的現金流量簡明報表
|
| | | | F-109 | | |
|
未經審計的簡明財務報表附註
|
| | | | F-110 | | |
| | | | | |
As of December 31,
|
| |||||||||
| | |
Note
|
| |
2020
|
| |
2021
|
| ||||||
| | | | | |
RMB
|
| |
RMB
|
| ||||||
ASSETS | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | |
Cash
|
| |
3
|
| | | | 729,936 | | | | | | 877,959 | | |
受限現金(包括VIE的受限現金,截至2020年12月31日和2021年12月31日,只能用於償還VIE債務的人民幣273,940元和23,004元)
|
| |
3
|
| | | | 273,940 | | | | | | 23,004 | | |
應收賬款 - 第三方淨額
|
| |
4
|
| | | | 201,126 | | | | | | 184,546 | | |
應收賬款 - 關聯方,淨額
|
| |
4, 25
|
| | | | 673,784 | | | | | | 768,747 | | |
應收票據(包括截至2020年12月31日和2021年12月31日只能用於償還VIE債務的VIE應收票據人民幣117,893元和人民幣110,550元)
|
| |
5
|
| | | | 118,304 | | | | | | 137,710 | | |
Inventories
|
| |
6
|
| | | | 233,864 | | | | | | 223,319 | | |
關聯方應付金額
|
| |
25
|
| | | | 78,616 | | | | | | 41,278 | | |
預付款和其他流動資產
|
| |
7
|
| | | | 118,129 | | | | | | 200,075 | | |
Total current assets
|
| | | | | | | 2,427,699 | | | | | | 2,456,638 | | |
| | | | | | | | | | | | | | | | |
Non-current assets | | | | | | | | | | | | | | | | |
Long-term investments
|
| |
8
|
| | | | 2,653 | | | | | | 1,354,049 | | |
財產和設備,淨額
|
| |
9
|
| | | | 106,083 | | | | | | 103,156 | | |
Intangible assets, net
|
| |
10
|
| | | | 30,043 | | | | | | 31,026 | | |
其他非流動資產 - 第三方
|
| | | | | | | 11,255 | | | | | | 19,904 | | |
其他非流動資產 - 關聯方
|
| |
25
|
| | | | 353 | | | | | | 1,929 | | |
非流動資產合計
|
| | | | | | | 150,387 | | | | | | 1,510,064 | | |
Total assets
|
| | | | | | | 2,578,086 | | | | | | 3,966,702 | | |
| | | | | |
As of December 31,
|
| |||||||||
| | |
Note
|
| |
2020
|
| |
2021
|
| ||||||
| | | | | |
RMB
|
| |
RMB
|
| ||||||
LIABILITIES | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | |
短期借款(包括截至2020年12月31日和2021年12月31日,VIE向本公司無追索權的短期借款分別為人民幣7.6萬元和人民幣93.2萬元)
|
| |
11
|
| | | | 76,000 | | | | | | 932,000 | | |
本期長期債務(包括截至2020年12月31日和2021年12月31日,VIE無追索權的本期長期債務分別為人民幣25萬元和零)
|
| |
15
|
| | | | 250,000 | | | | | | — | | |
應付賬款 - 第三方(包括VIE第三方應付賬款 - ,截至2020年12月31日和2021年12月31日,分別為人民幣715,737元和622,867元)
|
| | | | | | | 724,189 | | | | | | 649,967 | | |
應付帳款 - 關聯方(包括應付帳款 - 關聯方)
截至 ,向本公司無追索權的VIE分別為343,017元和99,906元 December 31, 2020 and 2021, respectively) |
| |
25
|
| | | | 343,017 | | | | | | 111,531 | | |
應付票據(包括VIE無追索權的應付票據)
of RMB271,833 and RMB127,304 as of December 31, 2020 and 2021, respectively) |
| | | | | | | 271,833 | | | | | | 127,304 | | |
應付關聯方款項(包括截至2020年12月31日、2020年12月31日和2021年12月31日,未向本公司追索的VIE關聯方應付款項分別為人民幣53,905元和人民幣309,010元)
|
| |
25
|
| | | | 53,905 | | | | | | 376,906 | | |
合同責任,當前 - 第三方(包括合同責任,當前-第三方
無追索權的VIE當事人向本公司索償5713元至2685元 as of December 31, 2020 and 2021, respectively) |
| |
12
|
| | | | 7,677 | | | | | | 2,685 | | |
合同責任、當前 - 關聯方(包括合同責任、截至2020年12月31日和2021年12月31日,VIE無追索權的流動關聯方分別為人民幣151,694元和人民幣363,285元)
|
| |
12
|
| | | | 151,694 | | | | | | 363,285 | | |
認股權證負債(包括截至2020年12月31日和2021年12月31日,VIE對本公司無追索權的認股權證負債人民幣80,270元和零)
respectively) |
| |
13
|
| | | | 80,270 | | | | | | — | | |
應計費用和其他流動負債(包括VIE截至2020年12月31日和2021年12月31日的應計費用和無追索權的其他流動負債分別為人民幣1,308,970元和人民幣442,588元)
|
| |
14
|
| | | | 1,309,013 | | | | | | 458,979 | | |
流動負債總額
|
| | | | | | | 3,267,598 | | | | | | 3,022,657 | | |
非流動負債 | | | | | | | | | | | | | | | | |
合同責任,非流動 - 第三方(包括合同責任,截至2020年12月31日和2021年12月31日,VIE的非流動 - 第三方對公司的追索權分別為55元和317元)
|
| |
12
|
| | | | 55 | | | | | | 317 | | |
合同責任、非流動 - 關聯方(包括合同責任、VIE非流動 - 關聯方截至2020年12月31日和2021年12月31日對本公司無追索權的分別為人民幣359,091元和人民幣472,749元)
|
| |
12
|
| | | | 359,091 | | | | | | 472,749 | | |
長期債務,淨額,不包括本期分期付款(包括長期債務,淨額,不包括VIE截至2020年12月31日和2021年12月31日的無追索權的本期分期付款,分別為人民幣775,387元和零)
|
| |
15
|
| | | | 775,387 | | | | | | — | | |
其他非流動負債(包括截至2020年12月31日和2021年12月31日,VIE對本公司無追索權的其他非流動負債分別為人民幣7523元和人民幣16292元)
|
| | | | | | | 7,523 | | | | | | 16,292 | | |
非流動負債合計
|
| | | | | | | 1,142,056 | | | | | | 489,358 | | |
Total liabilities
|
| | | | | | | 4,409,654 | | | | | | 3,512,015 | | |
承付款和或有事項
|
| |
24
|
| | | | | | | | | | | | |
| | | | | |
As of December 31,
|
| |||||||||
| | |
Note
|
| |
2020
|
| |
2021
|
| ||||||
| | | | | |
RMB
|
| |
RMB
|
| ||||||
MEZZANINE EQUITY | | | | | | | | | | | | | | | | |
系列天使可贖回可轉換優先股(面值0.000005美元,為零
截至12月31日授權、發行和發行的5,043,104股股票 2020 and 2021; Redemption value of nil and RMB283,585 as of December 31, 2020年和2021年;清算優先為零,截至 人民幣273519元 December 31, 2020 and 2021, respectively) |
| |
17
|
| | | | — | | | | | | 283,585 | | |
A系列可贖回可轉換優先股(截至2020年和2021年12月31日,A系列可贖回優先股面值分別為0.000005美元,22,500,000股和24,464,286股;截至2020年和2021年12月31日,A系列可贖回優先股分別為人民幣1,264,579元和人民幣1,429,313元;截至2020年和2021年12月31日的清算優先股分別為人民幣1,238,526元和人民幣1,336,186元)
|
| |
17
|
| | | | 1,264,579 | | | | | | 1,429,313 | | |
A系列+可贖回可轉換優先股(面值0.000005美元,為零
截至12月31日授權、發行和發行的24,612,081股股票 2020 and 2021; Redemption value of nil and RMB1,386,671 as of December 31, 2020 and 2021; Liquidation preference of nil and RMB1,331,641 as of December 31, 2020 and 2021, respectively) |
| |
17
|
| | | | — | | | | | | 1,386,671 | | |
A++系列可贖回可轉換優先股(截至2020年和2021年12月31日面值為0.000005美元,授權、發行和發行的股票為7164,480股;截至2020年和2021年12月31日的贖回價值為零和人民幣475,413元;截至2020年和2021年12月31日的清算優先為零和人民幣452,241元)
|
| |
17
|
| | | | — | | | | | | 475,413 | | |
B系列可贖回可轉換優先股(面值0.000005美元,零和
截至2020年12月31日,14,765,967股已授權、已發行和已發行股票 and 2021; Redemption value of nil and RMB1,117,317 as of December 31, 2020 和2021年;截至12月31日,清算優先為零,人民幣1104,188元。 2020 and 2021, respectively) |
| |
17
|
| | | | — | | | | | | 1,117,317 | | |
A系列可贖回可轉換優先股股東的應收認購
|
| |
17
|
| | | | (1,032,104) | | | | | | — | | |
B系列可贖回可轉換優先股股東的應收認購
|
| |
17
|
| | | | — | | | | | | (159,392) | | |
可贖回的非控股權益
|
| |
18
|
| | | | — | | | | | | 30,500 | | |
夾層總股本
|
| | | | | | | 232,475 | | | | | | 4,563,407 | | |
股東虧損 | | | | | | | | | | | | | | | | |
普通股(截至2020年12月31日和2021年12月31日的面值分別為0.000005美元,9,977,500,000股和9,923,950,082股;截至2020年12月31日和2021年的已發行和已發行股票分別為200,000,000股和193,835,714股)
|
| |
19
|
| | | | 7 | | | | | | 7 | | |
按成本價計算的庫存股(截至2020年12月31日和2021年12月31日分別為零和4200,000股)
|
| |
19
|
| | | | — | | | | | | — | | |
新增實收資本
|
| | | | | | | 165,412 | | | | | | — | | |
Accumulated deficit
|
| | | | | | | (2,242,466) | | | | | | (4,109,041) | | |
累計其他綜合收益
|
| | | | | | | 1,497 | | | | | | 6,048 | | |
ECARX控股公司普通股股東應佔虧損總額
|
| | | | | | | (2,075,550) | | | | | | (4,102,986) | | |
不可贖回的非控股權益
|
| | | | | | | 11,507 | | | | | | (5,734) | | |
股東虧損總額
|
| | | | | | | (2,064,043) | | | | | | (4,108,720) | | |
負債、夾層股權和股東虧損
|
| | | | | | | 2,578,086 | | | | | | 3,966,702 | | |
| | | | | |
Year ended December 31,
|
| |||||||||
| | |
Note
|
| |
2020
|
| |
2021
|
| ||||||
| | | | | |
RMB
|
| |
RMB
|
| ||||||
Revenues
|
| |
21
|
| | | | | | | | | | | | |
貨物銷售收入(含關聯方金額1,275,777元、1,466,340元)
分別截至2020年12月31日和2021年12月31日的年度) |
| | | | | | | 1,678,234 | | | | | | 1,983,817 | | |
軟件許可收入(包括關聯方截至2020年12月31日和2021年12月31日的年度分別為人民幣18,168元和人民幣24,788元)
|
| | | | | | | 71,297 | | | | | | 261,265 | | |
截至2020年12月31日和2021年12月31日的年度,服務收入(包括關聯方金額分別為人民幣444,709元和人民幣532,625元)
|
| | | | | | | 491,532 | | | | | | 533,981 | | |
Total revenues
|
| | | | | | | 2,241,063 | | | | | | 2,779,063 | | |
銷貨成本(包括關聯方截至2020年12月31日和2021年12月31日的年度分別為人民幣6073元和人民幣220,062元)
|
| | | | | | | (1,524,744) | | | | | | (1,749,188) | | |
軟件許可證成本
|
| | | | | | | (27,926) | | | | | | (32,164) | | |
Cost of services
|
| | | | | | | (137,005) | | | | | | (180,518) | | |
Total cost of revenues
|
| | | | | | | (1,689,675) | | | | | | (1,961,870) | | |
Gross profit
|
| | | | | | | 551,388 | | | | | | 817,193 | | |
研發費用(包括關聯方截至2020年12月31日和2021年12月31日的年度分別為人民幣2,118元和人民幣21,069元)
|
| | | | | | | (706,018) | | | | | | (1,209,385) | | |
銷售和營銷費用(包括關聯方截至2020年12月31日和2021年12月31日的年度分別為人民幣192元和零)
|
| | | | | | | (60,643) | | | | | | (82,827) | | |
截至2020年12月31日和2021年12月31日的年度,一般和行政費用(包括關聯方金額分別為人民幣2447元和人民幣2343元)
|
| | | | | | | (215,008) | | | | | | (506,873) | | |
Others, net
|
| | | | | | | (200) | | | | | | 207 | | |
總運營費用
|
| | | | | | | (981,869) | | | | | | (1,798,878) | | |
Loss from operation
|
| | | | | | | (430,481) | | | | | | (981,685) | | |
Interest income
|
| | | | | | | 28,480 | | | | | | 11,783 | | |
截至本年度的利息支出(包括關聯方金額人民幣872元和人民幣212元)
December 31, 2020 and 2021, respectively) |
| | | | | | | (59,128) | | | | | | (131,666) | | |
權益法投資成果份額
|
| | | | | | | 148 | | | | | | (2,519) | | |
子公司解除合併的收益
|
| |
8
|
| | | | — | | | | | | 10,579 | | |
權證負債公允價值變動
|
| |
13
|
| | | | (39,635) | | | | | | (111,299) | | |
Government grants
|
| | | | | | | 5,998 | | | | | | 4,507 | | |
外幣兑換收益,淨額
|
| | | | | | | 54,842 | | | | | | 18,315 | | |
所得税前虧損
|
| | | | | | | (439,776) | | | | | | (1,181,985) | | |
Income tax expenses
|
| |
22
|
| | | | (228) | | | | | | (3,447) | | |
Net loss
|
| | | | | | | (440,004) | | | | | | (1,185,432) | | |
不可贖回的非控股權益造成的淨虧損
|
| | | | | | | 345 | | | | | | 5,011 | | |
可贖回非控股權益的淨虧損
|
| | | | | | | — | | | | | | 806 | | |
可歸因於ECARX控股公司的淨虧損
|
| | | | | | | (439,659) | | | | | | (1,179,615) | | |
增加可贖回的非控股權益
|
| | | | | |
|
—
|
| | | | | (1,306) | | |
ECARX控股公司的可用淨虧損。
|
| | | | | | | (439,659) | | | | | | (1,180,921) | | |
可贖回可轉換優先股的增加
|
| |
17
|
| | | | (101,286) | | | | | | (243,564) | | |
ECARX控股公司普通股股東的淨虧損
|
| | | | | | | (540,945) | | | | | | (1,424,485) | | |
Loss per ordinary share
|
| | | | | | | | | | | | | | | |
− Basic and diluted
|
| |
23
|
| | | | (2.70) | | | | | | (7.18) | | |
用於計算每股普通股虧損的普通股加權平均數
|
| | | | | | | | | | | | | | | |
− Basic and diluted
|
| |
23
|
| | | | 200,000,000 | | | | | | 198,407,045 | | |
Net loss
|
| | | | | | | (440,004) | | | | | | (1,185,432) | | |
其他綜合收益: | | | | | | | | | | | | | | | | |
扣除零所得税後的外幣折算調整
|
| | | | | | | 1,497 | | | | | | 4,551 | | |
Comprehensive loss
|
| | | | | | | (438,507) | | | | | | (1,180,881) | | |
不可贖回的非控股權益造成的全面損失
|
| | | | | | | 345 | | | | | | 5,011 | | |
可贖回非控股權益的綜合虧損
|
| | | | | |
|
—
|
| | | | | 806 | | |
可歸因於ECARX控股公司的全面虧損
|
| | | | | | | (438,162) | | | | | | (1,175,064) | | |
| | |
Ordinary Shares
|
| |
Treasury Shares
|
| |
Additional
paid-in capital |
| |
Accumulated
deficit |
| |
Accumulated
other comprehensive income |
| |
Total deficit
attributable to ordinary shareholders of the Company |
| |
Non-redeemable
non-controlling interests |
| |
Total
shareholders’ deficit |
| ||||||||||||||||||||||||||||||||||||
| | |
Number of
shares |
| |
Amount
|
| |
Number of
shares |
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | |
RMB
|
| | | | | | | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| ||||||||||||||||||||||||
Balance as of January 1,
2020 |
| | | | 200,000,000 | | | | |
|
7
|
| | | | | — | | | | | | — | | | | | | 255,288 | | | | | | (1,802,807) | | | | | | — | | | | | | (1,547,512) | | | | | | 11,852 | | | | | | (1,535,660) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (439,659) | | | | | | — | | | | | | (439,659) | | | | | | (345) | | | | | | (440,004) | | |
基於股份的薪酬(注20)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,410 | | | | | | — | | | | | | — | | | | | | 11,410 | | | | | | — | | | | | | 11,410 | | |
Accretion of
Redeemable Convertible Preferred Shares |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (101,286) | | | | | | — | | | | | | — | | | | | | (101,286) | | | | | | — | | | | | | (101,286) | | |
Foreign currency
translation adjustments, net of nil income taxes |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,497 | | | | | | 1,497 | | | | | | — | | | | | | 1,497 | | |
Balance as of December 31, 2020
|
| | | | 200,000,000 | | | | |
|
7
|
| | | | | — | | | | | | — | | | | | | 165,412 | | | | | | (2,242,466) | | | | | | 1,497 | | | | | | (2,075,550) | | | | | | 11,507 | | | | | | (2,064,043) | | |
Net loss*
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,179,615) | | | | | | — | | | | | | (1,179,615) | | | | | | (5,011) | | | | | | (1,184,626) | | |
基於股份的薪酬(注20)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 163,481 | | | | | | — | | | | | | — | | | | | | 163,481 | | | | | | — | | | | | | 163,481 | | |
將普通股重新指定為A系列優先股(附註17)
|
| | | | (1,964,286) | | | | | | — | | | | | | — | | | | | | — | | | | | | (81,208) | | | | | | — | | | | | | — | | | | | | (81,208) | | | | | | — | | | | | | (81,208) | | |
與收購權益法投資相關的視為股息(附註8)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (689,670) | | | | | | — | | | | | | (689,670) | | | | | | — | | | | | | (689,670) | | |
子公司解除合併(附註8)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (14,335) | | | | | | (14,335) | | |
Accretion of redeemable
non-controlling interests Note 18(b) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,306) | | | | | | — | | | | | | (1,306) | | | | | | — | | | | | | (1,306) | | |
非控股股東的貢獻
Note 18(a) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (105) | | | | | | — | | | | | | — | | | | | | (105) | | | | | | 2,105 | | | | | | 2,000 | | |
Repurchase of ordinary
shares (Note 19) |
| | | | (4,200,000) | | | | | | — | | | | | | 4,200,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Accretion of redeemable
convertible preferred shares (Note 17) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (247,580) | | | | | | 4,016 | | | | | | — | | | | | | (243,564) | | | | | | — | | | | | | (243,564) | | |
Foreign currency
translation adjustment, net of nil income taxes |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,551 | | | | | | 4,551 | | | | | | — | | | | | | 4,551 | | |
Balance as of December 31, 2021
|
| | | | 193,835,714 | | | | | | 7 | | | | | | 4,200,000 | | | | | | — | | | | | | — | | | | | | (4,109,041) | | | | | | 6,048 | | | | | | (4,102,986) | | | | | | (5,734) | | | | | | (4,108,720) | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
| | |
RMB
|
| |
RMB
|
| ||||||
經營活動: | | | | | | | | | | | | | |
Net loss
|
| | | | (440,004) | | | | | | (1,185,432) | | |
將淨虧損與經營活動中使用的現金淨額進行調整: | | | | | | | | | | | | | |
壞賬準備
|
| | | | 360 | | | | | | — | | |
預付款和其他流動資產撥備
|
| | | | — | | | | | | 3,245 | | |
存貨減記
|
| | | | 44,134 | | | | | | 49,485 | | |
基於股份的薪酬
|
| | | | 11,410 | | | | | | 179,933 | | |
折舊及攤銷
|
| | | | 58,958 | | | | | | 65,012 | | |
權益法投資成果份額
|
| | | | (148) | | | | | | 2,519 | | |
子公司解除合併的收益
|
| | | | — | | | | | | (10,579) | | |
債務發行成本攤銷
|
| | | | 55,351 | | | | | | 99,923 | | |
權證負債公允價值變動
|
| | | | 39,635 | | | | | | 111,299 | | |
處置財產、設備和無形資產的損失
|
| | | | 577 | | | | | | 1,562 | | |
未實現匯兑收益
|
| | | | (55,213) | | | | | | (12,478) | | |
營業資產和負債的變化,扣除子公司解除合併的影響:
|
| | | | | | | | | | | | |
應收賬款 - 第三方淨額
|
| | | | 499,485 | | | | | | (45,166) | | |
應收賬款 - 關聯方,淨額
|
| | | | (1,799) | | | | | | (96,169) | | |
Notes receivable
|
| | | | (3,991) | | | | | | (19,406) | | |
Inventories
|
| | | | (9,268) | | | | | | (105,557) | | |
關聯方應付金額
|
| | | | (2,633) | | | | | | (5,737) | | |
預付款和其他流動資產
|
| | | | 32,261 | | | | | | (110,035) | | |
應付帳款 - 第三方
|
| | | | (811,649) | | | | | | 18,699 | | |
應付帳款 - 關聯方
|
| | | | (21,235) | | | | | | (218,143) | | |
Notes payable
|
| | | | 111,327 | | | | | | (144,529) | | |
合同債務 - 第三方
|
| | | | (2,391) | | | | | | (4,565) | | |
合同責任 - 關聯方
|
| | | | 30,927 | | | | | | 353,659 | | |
應付關聯方金額
|
| | | | 27,376 | | | | | | 5,334 | | |
應計費用和其他流動負債
|
| | | | 69,834 | | | | | | 186,032 | | |
其他非流動負債
|
| | | | (1,350) | | | | | | 8,769 | | |
經營活動中使用的淨現金
|
| | | | (368,046) | | | | | | (872,325) | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
| | |
RMB
|
| |
RMB
|
| ||||||
投資活動: | | | | | | | | | | | | | |
購置房產、設備和無形資產
|
| | | | (69,114) | | | | | | (78,863) | | |
收購長期投資
|
| | | | — | | | | | | (1,345,637) | | |
子公司解除合併後處置的現金
|
| | | | — | | | | | | (8,360) | | |
Loans to related parties
|
| | | | — | | | | | | (28,850) | | |
給關聯方的預付款
|
| | | | (103,024) | | | | | | (19,806) | | |
向關聯方收取預付款
|
| | | | 81,026 | | | | | | 90,155 | | |
投資活動中使用的淨現金
|
| | | | (91,112) | | | | | | (1,391,361) | | |
融資活動: | | | | | | | | | | | | | |
發行系列天使可轉換可贖回優先股所得收益
Shares |
| | | | — | | | | | | 81,950 | | |
發行A系列可轉換可贖回優先股所得款項
|
| | | | 206,422 | | | | | | 1,032,104 | | |
支付A系列可轉換可贖回優先股的發行成本
Shares |
| | | | (8,500) | | | | | | — | | |
與發行A系列可轉換可贖回優先股相關的可退還押金
|
| | | | 1,032,104 | | | | | | — | | |
償還與發行A系列可轉換可贖回優先股相關的可退還保證金
|
| | | | — | | | | | | (1,032,104) | | |
發行A系列+可轉換可贖回優先股所得收益
Shares |
| | | | — | | | | | | 1,331,641 | | |
支付A系列+可轉換可贖回優先股的發行成本
Shares |
| | | | — | | | | | | (10,000) | | |
發行A++系列可轉換可贖回優先股所得款項
|
| | | | — | | | | | | 452,241 | | |
發行B系列可轉換可贖回優先股所得款項
|
| | | | — | | | | | | 324,270 | | |
因發行A++可轉換可贖回優先股而收到的可退還押金
|
| | | | — | | | | | | 461,849 | | |
償還與發行A++可轉換可贖回優先股相關的可退還保證金
|
| | | | — | | | | | | (461,849) | | |
可贖回非控股股東貢獻的現金
|
| | | | — | | | | | | 30,000 | | |
不可贖回的非控股股東貢獻的現金
|
| | | | — | | | | | | 2,000 | | |
短期借款收益
|
| | | | 76,000 | | | | | | 947,000 | | |
償還短期借款
|
| | | | (167,900) | | | | | | (91,000) | | |
關聯方借款
|
| | | | — | | | | | | 315,152 | | |
償還關聯方借款
|
| | | | — | | | | | | (65,152) | | |
償還長期債務
|
| | | | — | | | | | | (1,125,310) | | |
融資活動提供的現金淨額
|
| | | | 1,138,126 | | | | | | 2,192,792 | | |
外幣匯率變動對現金和限制性現金的影響
|
| | | | (10,023) | | | | | | (32,019) | | |
現金和受限現金淨增(減)
|
| | | | 668,945 | | | | | | (102,913) | | |
年初現金和限制性現金
|
| | | | 334,931 | | | | | | 1,003,876 | | |
年末現金和限制性現金
|
| | | | 1,003,876 | | | | | | 900,963 | | |
補充信息: | | | | | | | | | | | | | |
Income tax paid
|
| | | | 35 | | | | | | 1,644 | | |
Interest paid
|
| | | | 2,905 | | | | | | 28,983 | | |
非現金投融資活動: | | | | | | | | | | | | | |
購置物業、設備和無形資產的應付款項
|
| | | | 4,123 | | | | | | 17,882 | | |
將普通股重新指定為A系列優先股(附註17)
|
| | | | — | | | | | | 97,660 | | |
發行與收購權益法投資相關的B系列可轉換可贖回優先股(附註8)
|
| | | | — | | | | | | 620,703 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Current assets | | | | | | | | | | | | | |
Cash
|
| | | | 597,772 | | | | | | 642,293 | | |
Restricted cash(i)
|
| | | | 273,940 | | | | | | 23,004 | | |
應收賬款 - 第三方,淨
|
| | | | 201,126 | | | | | | 184,546 | | |
應收賬款 - 關聯方,淨額(II)
|
| | | | 691,871 | | | | | | 813,364 | | |
Notes receivable(iii)
|
| | | | 118,304 | | | | | | 137,710 | | |
Inventories
|
| | | | 233,864 | | | | | | 223,319 | | |
關聯方應付金額(Iv)
|
| | | | 78,616 | | | | | | 42,604 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
預付款和其他流動資產
|
| | | | 118,129 | | | | | | 182,589 | | |
Total current assets
|
| | | | 2,313,622 | | | | | | 2,249,429 | | |
Non-current assets | | | | | | | | | | | | | |
Long-term investments
|
| | | | 2,653 | | | | | | 441,586 | | |
財產和設備,淨額
|
| | | | 106,083 | | | | | | 94,387 | | |
Intangible assets, net
|
| | | | 30,043 | | | | | | 31,026 | | |
其他非流動資產 - 第三方
|
| | | | 11,255 | | | | | | 19,904 | | |
其他非流動資產 - 關聯方
|
| | | | 353 | | | | | | 1,929 | | |
非流動資產合計
|
| | | | 150,387 | | | | | | 588,832 | | |
Total assets
|
| | | | 2,464,009 | | | | | | 2,838,261 | | |
流動負債 | | | | | | | | | | | | | |
Short-term borrowings
|
| | | | 76,000 | | | | | | 932,000 | | |
本期長期債務分期付款
|
| | | | 250,000 | | | | | | — | | |
應付帳款 - 第三方
|
| | | | 715,737 | | | | | | 622,867 | | |
應付帳款 - 關聯方(II)
|
| | | | 349,523 | | | | | | 159,528 | | |
Notes payable
|
| | | | 271,833 | | | | | | 127,304 | | |
應付關聯方金額(Iv)
|
| | | | 132,204 | | | | | | 2,452,787 | | |
合同責任,當前 - 第三方
|
| | | | 5,713 | | | | | | 2,685 | | |
合同責任、當前 - 關聯方
|
| | | | 151,694 | | | | | | 363,285 | | |
Warrant liabilities
|
| | | | 80,270 | | | | | | — | | |
應計費用和其他流動負債
|
| | | | 1,308,970 | | | | | | 442,588 | | |
流動負債總額
|
| | | | 3,341,944 | | | | | | 5,103,044 | | |
非流動負債 | | | | | | | | | | | | | |
非流動 - 第三方合同責任
|
| | | | 55 | | | | | | 317 | | |
合同責任、非流動 - 關聯方
|
| | | | 359,091 | | | | | | 472,749 | | |
長期債務,淨額,不包括本期分期付款
|
| | | | 775,387 | | | | | | — | | |
其他非流動負債
|
| | | | 7,523 | | | | | | 16,292 | | |
非流動負債合計
|
| | | | 1,142,056 | | | | | | 489,358 | | |
Total liabilities
|
| | | | 4,484,000 | | | | | | 5,592,402 | | |
|
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Revenues(v) | | | | | 2,241,536 | | | | | | 2,755,780 | | |
Net loss
|
| | | | (495,741) | | | | | | (1,106,865) | | |
經營活動使用的淨現金(Vi)
|
| | | | (312,311) | | | | | | (817,989) | | |
投資活動中使用的淨現金
|
| | | | (91,112) | | | | | | (436,280) | | |
融資活動提供的現金淨額(Vii)
|
| | | | 940,204 | | | | | | 1,047,854 | | |
現金和受限現金淨增長
|
| | | | 536,781 | | | | | | (206,415) | | |
年初現金和限制性現金
|
| | | | 334,931 | | | | | | 871,712 | | |
年末現金和限制性現金
|
| | | | 871,712 | | | | | | 665,297 | | |
Category
|
| |
Estimated useful life
|
|
機械電子設備 | | |
3 – 10 years
|
|
運輸車輛 | | |
4 years
|
|
辦公室和其他設備 | | |
5 years
|
|
租賃改進 | | |
資產的租賃期限和預計使用壽命較短
|
|
| | |
As of December 31,
|
| |||
| | |
2020
|
| |
2021
|
|
Supplier A, a related party
|
| |
29.8%
|
| |
Less than 10.0%
|
|
Supplier B, a third party
|
| |
15.2%
|
| |
15.5%
|
|
Supplier C, a third party
|
| |
Less than 10.0%
|
| |
13.8%
|
|
Supplier D, a related party
|
| |
Less than 10.0%
|
| |
10.3%
|
|
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Supplier B, a third party
|
| | | | 35.2% | | | | | | 23.6% | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Cash at bank
|
| | | | 729,936 | | | | | | 877,959 | | |
Restricted cash
|
| | | | 273,940 | | | | | | 23,004 | | |
現金流量表中顯示的現金和限制性現金
|
| | | | 1,003,876 | | | | | | 900,963 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
中國內地的金融機構 | | | | | | | | | | | | | |
– Denominated in RMB
|
| | | | 868,411 | | | | | | 667,686 | | |
– Denominated in US$
|
| | | | 135,425 | | | | | | 182,141 | | |
中國大陸金融機構持有的現金餘額合計
|
| | | | 1,003,836 | | | | | | 849,827 | | |
瑞典王國的金融機構 | | | | | | | | | | | | | |
– Denominated in Swedish Krona (“SEK”)
|
| | | | 40 | | | | | | 28,986 | | |
瑞典王國金融機構持有的現金餘額總額
|
| | | | 40 | | | | | | 28,986 | | |
英國(“UK”)的金融機構 | | | | | | | | | | | | | |
-以英國英鎊(“GBP”)計價
|
| | | | — | | | | | | 22,150 | | |
英國金融機構持有的現金餘額合計
|
| | | | — | | | | |
|
22,150
|
| |
金融機構持有的現金餘額合計人民幣
|
| | | | 1,003,876 | | | | | | 900,963 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
應收賬款 - 第三方
|
| | | | 201,126 | | | | | | 184,546 | | |
減去:壞賬準備、第三方準備
|
| | | | — | | | | | | — | | |
應收賬款 - 第三方淨額
|
| | | | 201,126 | | | | | | 184,546 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
應收賬款 - 關聯方
|
| | | | 673,784 | | | | | | 768,747 | | |
減去:壞賬準備
|
| | | | — | | | | | | — | | |
應收賬款 - 關聯方,淨額
|
| | | | 673,784 | | | | | | 768,747 | | |
|
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
年初餘額
|
| | | | — | | | | | | — | | |
Additions
|
| | | | 360 | | | | | | — | | |
Write-off
|
| | | | (360) | | | | | | — | | |
年終餘額
|
| | | | — | | | | | | — | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Raw material
|
| | | | 103,822 | | | | | | 117,845 | | |
Work in process
|
| | | | 9,112 | | | | | | 2,690 | | |
Finished goods
|
| | | | 120,930 | | | | | | 102,784 | | |
Total | | | | | 233,864 | | | | | | 223,319 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
向供應商預付款
|
| | | | 109,773 | | | | | | 174,860 | | |
預付租金和押金
|
| | | | 4,563 | | | | | | 5,256 | | |
延期發售成本
|
| | | | — | | | | | | 5,719 | | |
Others
|
| | | | 3,793 | | | | | | 14,240 | | |
預付款和其他流動資產
|
| | | | 118,129 | | | | | | 200,075 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
權益法投資
|
| | | | 2,653 | | | | | | 678,225 | | |
減值:權益法投資減值
|
| | | | — | | | | | | — | | |
總權益法投資,淨額
|
| | | | 2,653 | | | | | | 678,225 | | |
Equity securities
|
| | | | — | | | | | | 675,824 | | |
減值:股權證券減值
|
| | | | — | | | | | | — | | |
總股本證券,淨額
|
| | | | — | | | | | | 675,824 | | |
長期投資總額
|
| | | | 2,653 | | | | | | 1,354,049 | | |
| | |
As of
December 31, |
| |||
| | |
2021
|
| |||
Financial position: | | | | | | | |
Current assets
|
| | | | 1,464,896 | | |
Non-current assets
|
| | | | 1,259,714 | | |
Total assets
|
| | |
|
2,724,610
|
| |
Current liabilities
|
| | | | 675,927 | | |
非流動負債
|
| | | | 956,934 | | |
Total liabilities
|
| | | | 1,632,861 | | |
Shareholders’ equity
|
| | | | 1,091,749 | | |
總負債和股東虧損
|
| | |
|
2,724,610
|
| |
| | |
Year ended
December 31, |
| |||
| | |
2021
|
| |||
Results of operations: | | | | | | | |
Total revenues
|
| | | | 711,800 | | |
Loss from operation
|
| | | | (500,388) | | |
Net loss
|
| | | | (389,593) | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
機械電子設備
|
| | | | 148,096 | | | | | | 158,849 | | |
運輸車輛
|
| | | | 5,245 | | | | | | 7,600 | | |
辦公室和其他設備
|
| | | | 4,101 | | | | | | 7,219 | | |
租賃改進
|
| | | | 30,065 | | | | | | 39,166 | | |
施工中
|
| | | | 365 | | | | | | 5,994 | | |
財產和設備
|
| | | | 187,872 | | | | | | 218,828 | | |
減去:累計折舊
|
| | | | (81,789) | | | | | | (115,672) | | |
財產和設備,淨額
|
| | | | 106,083 | | | | | | 103,156 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Cost of revenues
|
| | | | 1,684 | | | | | | 1,401 | | |
銷售和營銷費用
|
| | | | 355 | | | | | | 290 | | |
一般和行政費用
|
| | | | 23,148 | | | | | | 26,530 | | |
研發費用
|
| | | | 13,293 | | | | | | 14,916 | | |
折舊費用合計
|
| | | | 38,480 | | | | | | 43,137 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Software
|
| | | | 71,841 | | | | | | 69,732 | | |
減去:累計攤銷
|
| | | | (41,798) | | | | | | (38,706) | | |
Intangible assets, net
|
| | | | 30,043 | | | | | | 31,026 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Cost of revenues
|
| | | | 96 | | | | | | 77 | | |
銷售和營銷費用
|
| | | | 1,027 | | | | | | 876 | | |
一般和行政費用
|
| | | | 2,535 | | | | | | 5,845 | | |
研發費用
|
| | | | 16,820 | | | | | | 15,077 | | |
攤銷費用總額
|
| | | | 20,478 | | | | | | 21,875 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Unsecured bank loans
|
| | | | 76,000 | | | | | | 932,000 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
流動負債 - 第三方
|
| | | | 7,677 | | | | | | 2,685 | | |
流動負債 - 關聯方
|
| | | | 151,694 | | | | | | 363,285 | | |
非流動負債 - 第三方
|
| | | | 55 | | | | | | 317 | | |
非流動負債 - 關聯方
|
| | | | 359,091 | | | | | | 472,749 | | |
合同負債,流動和非流動
|
| | | | 518,517 | | | | | | 839,036 | | |
Year ending December 31,
|
| |
Amount
|
| |||
2022
|
| | | | 365,970 | | |
2023
|
| | | | 190,916 | | |
2024
|
| | | | 148,155 | | |
2025
|
| | | | 96,651 | | |
2026
|
| | | | 36,835 | | |
2027
|
| | | | 322 | | |
2028
|
| | | | 187 | | |
| | |
As of December 31,
2020 |
|
Risk-free rate of return (%)
|
| |
3.34%
|
|
Volatility
|
| |
46.85%
|
|
預期股息收益率
|
| |
0.0%
|
|
Expected term
|
| |
3.6 years
|
|
標的普通股公允價值
|
| |
RMB31.34
|
|
| | |
January 1,
2020 |
| |
Addition
|
| |
Change in
fair value included in losses |
| |
Settlement
|
| |
December 31,
2020 |
| |||||||||||||||
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Warrant liabilities
|
| | | | 40,635 | | | | | | — | | | | | | 39,635 | | | | | | — | | | | | | 80,270 | | |
| | |
January 1,
2021 |
| |
Addition
|
| |
Change in
fair value included in losses |
| |
Settlement
(See Note 17) |
| |
December 31,
2021 |
| |||||||||||||||
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Warrant liabilities
|
| | | | 80,270 | | | | | | — | | | | | | 111,299 | | | | | | (191,569) | | | | | | — | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
A系列優先股可退還押金(見附註17)
|
| | | | 1,032,104 | | | | | | — | | |
工資和福利應付款
|
| | | | 162,329 | | | | | | 228,999 | | |
Taxes payable
|
| | | | 31,078 | | | | | | 39,094 | | |
Product warranties
|
| | | | 15,070 | | | | | | 40,263 | | |
其他應付款和應計費用*
|
| | | | 68,432 | | | | | | 150,623 | | |
應計費用和其他流動負債
|
| | | | 1,309,013 | | | | | | 458,979 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
政府長期無息貸款
|
| | | | 1,125,310 | | | | | | — | | |
Less: | | | | | | | | | | | | | |
未攤銷債務發行成本
|
| | | | (99,923) | | | | | | — | | |
長期債務,未攤銷債務淨髮行成本
|
| | | | 1,025,387 | | | | | | — | | |
Current instalments
|
| | | | 250,000 | | | | |
|
—
|
| |
長期債務,淨額,不包括本期分期付款
|
| | | | 775,387 | | | | | | — | | |
| | |
Series Angel
Preferred Shares |
| |
Series A
Preferred Shares |
| |
Series A+
Preferred Shares |
| |
Series A++
Preferred Shares |
| |
Series B
Preferred Shares |
| | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Carrying
amount |
| |
Shares
|
| |
Carrying
amount |
| |
Subscription
receivable |
| |
Shares
|
| |
Carrying
amount |
| |
Shares
|
| |
Carrying
amount |
| |
Shares
|
| |
Carrying
amount |
| |
Subscription
receivable |
| |
Total
|
| |||||||||||||||||||||||||||||||||||||||
Balance as of January 1,
2020 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
優先股發行
|
| | | | — | | | | | | — | | | | | | 22,500,000 | | | | | | 1,238,526 | | | | | | (1,032,104) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 206,422 | | |
Issuance cost
|
| | | | — | | | | | | — | | | | | | — | | | | | | (8,500) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,500) | | |
Accretion of
Redeemable Convertible Preferred Shares |
| | | | — | | | | | | — | | | | | | — | | | | | | 101,286 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 101,286 | | |
外幣折算調整
|
| | | | — | | | | | | — | | | | | | — | | | | | | (66,733) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (66,733) | | |
Balance as of December 31,
2020 |
| | | | — | | | | | | — | | | | | | 22,500,000 | | | | | | 1,264,579 | | | | | | (1,032,104) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 232,475 | | |
優先股發行
|
| | | | 5,043,104 | | | | | | 273,519 | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,612,081 | | | | | | 1,331,641 | | | | | | 7,164,480 | | | | | | 452,241 | | | | | | 14,765,967 | | | | | | 1,104,188 | | | | | | (159,215) | | | | | | 3,002,374 | | |
Issuance cost
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,000) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,000) | | |
Re-designation of
ordinary shares into Series A Preferred Shares |
| | | | — | | | | | | — | | | | | | 1,964,286 | | | | | | 97,660 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 97,660 | | |
股東的認購貢獻
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,032,104 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,032,104 | | |
Accretion of
Redeemable Convertible Preferred Shares |
| | | | — | | | | | | 13,655 | | | | | | — | | | | | | 99,161 | | | | | | — | | | | | | — | | | | | | 79,336 | | | | | | — | | | | | | 23,005 | | | | | | — | | | | | | 28,407 | | | | | | — | | | | | | 243,564 | | |
外幣折算調整
|
| | | | — | | | | | | (3,589) | | | | | | — | | | | | | (32,087) | | | | | | — | | | | | | — | | | | | | (14,306) | | | | | | — | | | | | | 167 | | | | | | — | | | | | | (15,278) | | | | | | (177) | | | | | | (65,270) | | |
Balance as of December 31,
2021 |
| | | | 5,043,104 | | | | | | 283,585 | | | | | | 24,464,286 | | | | | | 1,429,313 | | | | | | — | | | | | | 24,612,081 | | | | | | 1,386,671 | | | | | | 7,164,480 | | | | | | 475,413 | | | | | | 14,765,967 | | | | | | 1,117,317 | | | | | | (159,392) | | | | | | 4,532,907 | | |
| | |
Year ended
December 31, |
| |||
| | |
2021
|
| |||
Balance as of January 1, 2021
|
| | | | — | | |
新增:出資
|
| | | | 30,000 | | |
Less: Comprehensive loss
|
| | | | (806) | | |
增加可贖回的非控股權益
|
| | | | 1,306 | | |
Balance as of December 31, 2021
|
| | | | 30,500 | | |
| | |
Number of RSUs
|
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Fair value at grant date |
| |
Weighted
remaining contractual years |
| |
Aggregate
intrinsic value |
| |||||||||||||||
| | | | | | | | |
US$
|
| |
US$
|
| | | | | | | | | | | | | ||||||
Outstanding at January 1, 2021
|
| | | | 13,600,000 | | | | | | 0.06 | | | | | | 4.36 | | | | | | | | | | | | | | |
Granted (new RSUs)
|
| | | | 2,423,117 | | | | | | 1.47 | | | | | | 6.14 | | | | | | | | | | | | | | |
已批准(更換RSU)
|
| | | | 6,461,559 | | | | | | 0.34 | | | | | | 8.21 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (100,000) | | | | | | 0.01 | | | | | | 4.42 | | | | | | | | | | | | | | |
Replaced
|
| | | | (6,461,559) | | | | | | 0.34 | | | | | | 4.64 | | | | | | | | | | | | | | |
Outstanding at December 31, 2021
|
| | | | 15,923,117 | | | | | | 0.27 | | | | | | 6.08 | | | | | | | | | | | | | | |
已歸屬且預計將於2021年12月31日歸屬
|
| | |
|
15,923,117
|
| | | | | 0.27 | | | | | | 6.08 | | | | | | 8.85 | | | | | | 5.97 | | |
Exercisable as of December 31, 2021
|
| | |
|
4,276,000
|
| | | | | 0.10 | | | | | | 6.74 | | | | | | 8.79 | | | | | | 6.65 | | |
| | |
Year ended December 31,
|
| |||
| | |
2020
|
| |
2021
|
|
無風險收益率 | | |
0.17% – 2.91%
|
| |
0.35% – 2.70%
|
|
Volatility | | |
44.68% – 54.39%
|
| |
41.13% – 50.60%
|
|
預期股息收益率 | | |
0.0%
|
| |
0.0%
|
|
標的普通股公允價值
|
| |
US$3.77 – US$4.80 (equivalent to
RMB25.95 – RMB31.34) |
| |
US$5.08 – US$8.89 (equivalent to
RMB33.37 – RMB56.61) |
|
Expected terms | | |
10 years
|
| |
10 years
|
|
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
研發費用
|
| | | | 6,501 | | | | | | 80,872 | | |
銷售和營銷費用
|
| | | | 723 | | | | | | 7,321 | | |
Cost of revenues
|
| | | | — | | | | | | 6,524 | | |
一般和行政費用
|
| | | | 4,186 | | | | | | 68,764 | | |
Total | | | | | 11,410 | | | | | | 163,481 | | |
| | |
Number of
options |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Fair value at grant date |
| |
Weighted
remaining contractual years |
| |
Aggregate
intrinsic value |
| |||||||||||||||
| | | | | | | | |
US$
|
| |
US$
|
| | | | | | | | | | | | | ||||||
Outstanding at January 1, 2021
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | |
Granted
|
| | | | 11,379,900 | | | | | | 11.57 | | | | | | 3.49 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (247,025) | | | | | | 11.57 | | | | | | 3.48 | | | | | | | | | | | | | | |
Outstanding at December 31, 2021
|
| | | | 11,132,875 | | | | | | 11.57 | | | | | | 3.49 | | | | | | | | | | | | | | |
已歸屬且預計將於2021年12月31日歸屬
|
| | |
|
11,132,875
|
| | | |
|
11.57
|
| | | | | 3.49 | | | | | | 9.68 | | | | | | — | | |
Exercisable as of December 31, 2021
|
| | |
|
—
|
| | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Year ended December 31,
|
|
| | |
2021
|
|
Risk-free rate of return
|
| |
1.20% – 1.65%
|
|
Volatility
|
| |
44.03% – 44.47%
|
|
預期股息收益率
|
| |
0.0%
|
|
標的普通股公允價值
|
| |
US$8.33 – US$9.01
|
|
Expected terms
|
| |
10 years
|
|
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Sales of goods revenues
|
| | |
|
1,678,234
|
| | | |
|
1,983,817
|
| |
汽車計算平臺
|
| | | | 1,265,227 | | | | | | 1,423,548 | | |
SoC Core Modules
|
| | | | 203,402 | | | | | | 333,421 | | |
汽車商品及其他產品
|
| | | | 209,605 | | | | | | 226,848 | | |
軟件許可證收入
|
| | |
|
71,297
|
| | | |
|
261,265
|
| |
Service revenues
|
| | |
|
491,532
|
| | | |
|
533,981
|
| |
汽車計算平臺 - 設計開發服務
|
| | | | 297,801 | | | | | | 306,358 | | |
Connectivity service
|
| | | | 172,841 | | | | | | 188,349 | | |
Other services
|
| | | | 20,890 | | | | | | 39,274 | | |
Total revenues
|
| | | | 2,241,063 | | | | | | 2,779,063 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Point in time
|
| | | | 2,068,222 | | | | | | 2,590,714 | | |
Over time
|
| | | | 172,841 | | | | | | 188,349 | | |
Total revenues
|
| | | | 2,241,063 | | | | | | 2,779,063 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
The Cayman Islands
|
| | | | 55,644 | | | | | | (4,811) | | |
Hong Kong S.A.R
|
| | | | 93 | | | | | | (53,347) | | |
Sweden
|
| | | | — | | | | | | (310) | | |
United Kingdom
|
| | | | — | | | | | | (11,164) | | |
中華人民共和國,不包括香港特別行政區
|
| | | | (495,513) | | | | | | (1,112,353) | | |
Total | | | | | (439,776) | | | | | | (1,181,985) | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
當期所得税支出
|
| | |
|
228
|
| | | |
|
3,447
|
| |
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
計算預期所得税優惠
|
| | | | (25)% | | | | | | (25)% | | |
税率優惠效果
|
| | | | 11% | | | | | | 10% | | |
不同税收管轄權的影響
|
| | | | (3)% | | | | | | (1)% | | |
不可扣除的費用
|
| | | | 4% | | | | | | 5% | | |
研發費用附加扣除
|
| | | | (8)% | | | | | | (6)% | | |
估值免税額變動
|
| | | | 21% | | | | | | 17% | | |
實際所得税支出
|
| | | | — | | | | | | — | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Inventories
|
| | | | 6,658 | | | | | | 6,431 | | |
Bad debt provision
|
| | | | — | | | | | | 487 | | |
累計產品保修
|
| | | | 3,389 | | | | | | 8,483 | | |
應計工資和福利
|
| | | | 7,398 | | | | | | 8,704 | | |
未開票的支出和其他負債
|
| | | | 50,764 | | | | | | 48,520 | | |
權益法投資的未實現投資損失
|
| | | | 1,217 | | | | | | 3,395 | | |
Donation
|
| | | | — | | | | | | 450 | | |
淨營業虧損結轉
|
| | | | 292,945 | | | | | | 473,845 | | |
遞延税金資產總額
|
| | | | 362,371 | | | | | | 550,315 | | |
減去:估值免税額
|
| | | | (362,371) | | | | | | (550,315) | | |
遞延所得税淨資產
|
| | | | — | | | | | | — | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Balance as of January 1,
|
| | | | 268,702 | | | | | | 362,371 | | |
Increase during the year
|
| | | | 93,669 | | | | | | 187,944 | | |
Balance as of December 31
|
| | |
|
362,371
|
| | | |
|
550,315
|
| |
Year ending December 31,
|
| |
Amount
|
| |||
2022
|
| | | | 7,771 | | |
2023
|
| | | | 21,870 | | |
2024
|
| | | | 13,017 | | |
2025
|
| | | | 2,135 | | |
2026
|
| | | | 42,047 | | |
Thereafter
|
| | | | 2,946,673 | | |
Total | | | | | 3,033,513 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Numerator: | | | | | | | | | | | | | |
可歸因於ECARX控股公司的淨虧損
|
| | | | (439,659) | | | | | | (1,180,921) | | |
可贖回可轉換優先股的增加
|
| | | | (101,286) | | | | | | (243,564) | | |
計算基本和稀釋後每股淨虧損的分子
|
| | | | (540,945) | | | | | | (1,424,485) | | |
Denominator: | | | | | | | | | | | | | |
普通股加權平均數 - 基本股和稀釋股
|
| | | | 200,000,000 | | | | | | 198,407,045 | | |
計算基本和稀釋後每股淨虧損的分母
|
| | | | 200,000,000 | | | | | | 198,407,045 | | |
普通股股東應佔每股淨虧損 | | | | | | | | | | | | | |
– Basic and diluted
|
| | | | (2.70) | | | | | | (7.18) | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
可贖回可轉換優先股
|
| | | | 22,500,000 | | | | | | 76,049,918 | | |
Warrants
|
| | | | 5,043,104 | | | | | | — | | |
| | |
Total
|
| |
Less than
one year |
| |
1-2 Years
|
| |
2-3 Years
|
| ||||||||||||
經營租賃承諾額
|
| | | | 59,226 | | | | | | 34,882 | | | | | | 21,169 | | | | | | 3,175 | | |
| | |
Total
|
| |
Less than
one year |
| ||||||
Purchase commitment
|
| | | | 126,494 | | | | | | 126,494 | | |
| | |
Total
|
| |
Less than
one year |
| ||||||
Capital commitment
|
| | | | 14,597 | | | | | | 14,597 | | |
主要關聯方名稱
|
| |
Nature of relationship
|
|
浙江吉利控股集團有限公司及其子公司(“吉利集團”)
|
| | 公司控股股東控制的實體 | |
Proton Holdings Berhad及其子公司(“Proton Group”)
|
| | 公司控股股東具有重大影響力的實體 | |
浙江環富科技有限公司(“浙江環富”,前身為浙江一卡通科技有限公司,“浙江一卡通”)
|
| | 公司控股股東控制的實體 | |
西安聯盛智能科技有限公司 | | | 公司控股股東控制的實體 | |
SiEngine科技有限公司(“SiEngine”) | | | 受公司重大影響的實體 | |
安徽新智科技有限公司 | | | 受公司重大影響的實體 | |
蘇州同捷汽車電子有限公司 | | | 受公司重大影響的實體 | |
JICA智能機器人有限公司(“JICA智能”)
|
| | 受公司重大影響的實體 | |
湖北東駿汽車電子科技有限公司及其子公司
|
| | 受公司重大影響的實體 | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Revenues(i): | | | | | | | | | | | | | |
Sales of goods revenues
|
| | |
|
1,275,777
|
| | | |
|
1,466,340
|
| |
汽車計算平臺
|
| | | | 1,231,429 | | | | | | 1,410,566 | | |
汽車商品及其他產品
|
| | | | 44,348 | | | | | | 55,774 | | |
軟件許可證收入
|
| | |
|
18,168
|
| | | |
|
24,788
|
| |
Service revenues
|
| | |
|
444,709
|
| | | |
|
532,625
|
| |
汽車計算平臺 - 設計開發服務
|
| | | | 251,471 | | | | | | 306,027 | | |
Connectivity service
|
| | | | 172,490 | | | | | | 187,781 | | |
Other services
|
| | | | 20,748 | | | | | | 38,817 | | |
Total | | | | | 1,738,654 | | | | | | 2,023,753 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
購買產品和服務(二)
|
| | | | 8,186 | | | | | | 293,552 | | |
辦公空間租賃和行政服務(二)
|
| | | | 3,391 | | | | | | 1,093 | | |
關聯方到期借款利息收入(四)
|
| | | | — | | | | | | 717 | | |
應付關聯方借款的利息支出(三)
|
| | | | 872 | | | | | | 212 | | |
關聯方貸款(四)
|
| | | | — | | | | | | 28,850 | | |
進軍浙江環府(四)
|
| | | | 103,024 | | | | | | 19,806 | | |
浙江環府預付款徵集(四)
|
| | | | 81,026 | | | | | | 90,155 | | |
償還關聯方借款(三)
|
| | | | — | | | | | | 65,152 | | |
關聯方借款(三)
|
| | | | — | | | | | | 315,152 | | |
向浙江環富轉讓財產和設備(V)
|
| | | | — | | | | | | 707 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
應收賬款 - 關聯方,淨額(I)
|
| | | | 673,784 | | | | | | 768,747 | | |
關聯方應付款項(二)(四)
|
| | | | 78,616 | | | | | | 41,278 | | |
應付帳款 - 關聯方(II)
|
| | | | 343,017 | | | | | | 111,531 | | |
應付關聯方的金額(三)(六)(八)
|
| | | | 53,905 | | | | | | 376,906 | | |
其他非流動資產 - 關聯方(Vii)
|
| | | | 353 | | | | | | 1,929 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash
|
| | | | 98,271 | | | | | | 158,755 | | |
預付款和其他資產
|
| | | | — | | | | | | 5,751 | | |
關聯方應付金額
|
| | | | 97,873 | | | | | | 3,217,624 | | |
Total current assets
|
| | | | 196,144 | | | | | | 3,382,130 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Total assets
|
| | | | 196,144 | | | | | | 3,382,130 | | |
流動負債 | | | | | | | | | | | | | |
Accounts payable
|
| | | | — | | | | | | 108 | | |
應付關聯方金額
|
| | | | 7,803 | | | | | | 85,390 | | |
虧損超過子公司和VIE投資的份額
|
| | | | 2,031,416 | | | | | | 2,866,711 | | |
流動負債總額
|
| | | | 2,039,219 | | | | | | 2,952,209 | | |
Total liabilities
|
| | | | 2,039,219 | | | | | | 2,952,209 | | |
MEZZANINE EQUITY | | | | | | | | | | | | | |
系列天使可贖回可轉換優先股
|
| | | | — | | | | | | 283,585 | | |
A系列可贖回可轉換優先股
|
| | | | 1,264,579 | | | | | | 1,429,313 | | |
A+系列可贖回可轉換優先股
|
| | | | — | | | | | | 1,386,671 | | |
A++系列可贖回可轉換優先股
|
| | | | — | | | | | | 475,413 | | |
B系列可贖回可轉換優先股
|
| | | | — | | | | | | 1,117,317 | | |
A系列可贖回可轉換優先股的應收認購
Shares |
| | | | (1,032,104) | | | | | | — | | |
B系列可贖回可轉換優先股股東的應收認購
|
| | | | — | | | | | | (159,392) | | |
夾層總股本
|
| | | | 232,475 | | | | | | 4,532,907 | | |
股東虧損 | | | | | | | | | | | | | |
Ordinary Shares
|
| | | | 7 | | | | | | 7 | | |
Treasury Shares
|
| | | | — | | | | | | — | | |
新增實收資本
|
| | | | 165,412 | | | | | | — | | |
Accumulated deficit
|
| | | | (2,242,466) | | | | | | (4,109,041) | | |
累計其他綜合收益
|
| | | | 1,497 | | | | | | 6,048 | | |
股東虧損總額
|
| | | | (2,075,550) | | | | | | (4,102,986) | | |
總負債、夾層權益和股東虧損
|
| | | | 196,144 | | | | | | 3,382,130 | | |
|
| | |
Year end of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
一般和行政費用
|
| | | | — | | | | | | (17,660) | | |
Interest income
|
| | | | 431 | | | | | | 885 | | |
Interest expenses
|
| | | | — | | | | | | (514) | | |
外匯兑換收益
|
| | | | 55,213 | | | | | | 12,478 | | |
子公司和VIE的虧損份額
|
| | | | (495,303) | | | | | | (1,176,110) | | |
所得税前虧損
|
| | | | (439,659) | | | | | | (1,180,921) | | |
| | |
Year end of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Income tax expenses
|
| | | | — | | | | | | — | | |
Net loss
|
| | | | (439,659) | | | | | | (1,180,921) | | |
|
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
經營活動中使用的淨現金
|
| | | | (266) | | | | | | (22,741) | | |
投資活動中使用的淨現金
|
| | | | (97,873) | | | | | | (3,121,321) | | |
融資活動提供的現金淨額
|
| | | | 206,422 | | | | | | 3,222,206 | | |
外幣匯率變動對現金的影響
|
| | | | (10,012) | | | | | | (17,660) | | |
Net increase in cash
|
| | | | 98,271 | | | | | | 60,484 | | |
年初現金
|
| | | | — | | | | | | 98,271 | | |
Cash at end of the year
|
| | | | 98,271 | | | | | | 158,755 | | |
| | |
Note
|
| |
As of
December 31, 2021 |
| |
As of June 30,
2022 |
| ||||||
| | | | | |
RMB
|
| |
RMB
|
| ||||||
ASSETS | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | |
Cash
|
| |
1(d)
|
| | | | 877,959 | | | | | | 583,146 | | |
受限現金(包括VIE的受限現金,截至2021年12月31日和2022年6月30日,只能用於償還VIE的債務人民幣23,004元和零)
|
| |
1(d)
|
| | | | 23,004 | | | | | | 55,000 | | |
應收賬款 - 第三方淨額
|
| |
2
|
| | | | 184,546 | | | | | | 227,964 | | |
應收賬款 - 關聯方,淨額
|
| |
2, 21(c)
|
| | | | 768,747 | | | | | | 217,563 | | |
應收票據(包括VIE的應收票據,只能為
用於清償VIE債務110,550元,截至 為零 December 31, 2021 and June 30, 2022, respectively) |
| |
3
|
| | | | 137,710 | | | | | | 113,839 | | |
Inventories
|
| |
4
|
| | | | 223,319 | | | | | | 183,471 | | |
關聯方應付金額
|
| |
21(c)
|
| | | | 41,278 | | | | | | 32,037 | | |
預付款和其他流動資產
|
| |
5
|
| | | | 200,075 | | | | | | 222,219 | | |
Total current assets
|
| | | | | | | 2,456,638 | | | | | | 1,635,239 | | |
Non-current assets | | | | | | | | | | | | | | | | |
Long-term investments
|
| |
6
|
| | | | 1,354,049 | | | | | | 1,225,301 | | |
財產和設備,淨額
|
| |
7
|
| | | | 103,156 | | | | | | 100,684 | | |
Intangible assets, net
|
| |
8
|
| | | | 31,026 | | | | | | 29,972 | | |
經營性租賃使用權資產
|
| |
12
|
| | | | — | | | | | | 101,663 | | |
其他非流動資產 - 第三方
|
| | | | | | | 19,904 | | | | | | 19,139 | | |
其他非流動資產 - 關聯方
|
| |
21(c)
|
| | | | 1,929 | | | | | | 208,503 | | |
非流動資產合計
|
| | | | | | | 1,510,064 | | | | | | 1,685,262 | | |
Total assets
|
| | | | | | | 3,966,702 | | | | | | 3,320,501 | | |
| | |
Note
|
| |
As of
December 31, 2021 |
| |
As of June 30,
2022 |
| ||||||
| | | | | |
RMB
|
| |
RMB
|
| ||||||
LIABILITIES | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | |
短期借款(包括VIE於2021年12月31日和2022年6月30日向本公司無追索權的短期借款分別為人民幣93.2萬元和零)
|
| |
9
|
| | | | 932,000 | | | | | | 480,000 | | |
應付賬款 - 第三方(包括VIE截至2021年12月31日和2022年6月30日的無追索權VIE應付賬款人民幣622,867元和零)
|
| | | | | | | 649,967 | | | | | | 490,178 | | |
應付賬款 - 相關方(包括VIE應付賬款)
截至 ,公司無追索權人民幣99,906元,零 December 31, 2021 and June 30, 2022, respectively) |
| |
21(c)
|
| | | | 111,531 | | | | | | 142,305 | | |
應付票據(包括無追索權的VIE應付票據)
Company of RMB127,304 and nil as of December 31, 2021 and June 30, 2022, respectively) |
| | | | | | | 127,304 | | | | | | 155,000 | | |
應付關聯方的可轉換票據
|
| |
11
|
| | | | — | | | | | | 66,981 | | |
應付關聯方金額(包括應付關聯方金額
截至 公司無追索權的VIE人民幣309,010元,為零 December 31, 2021 and June 30, 2022, respectively) |
| |
21(c)
|
| | | | 376,906 | | | | | | 712,211 | | |
合同負債、當前 - 第三方(包括VIE的合同負債、當前 - 第三方,截至2021年12月31日和2022年6月30日,VIE無追索權的合同負債分別為2685元和零)
|
| |
17
|
| | | | 2,685 | | | | | | 993 | | |
合同責任、當期 - 相關方(含合同責任、
VIE當前的 - 關聯方,無追索權的公司 RMB363,285 and nil as of December 31, 2021 and June 30, 2022, respectively) |
| |
17
|
| | | | 363,285 | | | | | | 235,276 | | |
當期經營租賃負債
|
| |
12
|
| | | | — | | | | | | 31,900 | | |
應計費用和其他流動負債(包括應計費用)
VIE對公司無追索權的其他流動負債 of RMB442,588 and nil as of December 31, 2021 and June 30, 2022, respectively) |
| |
10
|
| | | | 458,979 | | | | | | 363,157 | | |
流動負債總額
|
| | | | | | | 3,022,657 | | | | | | 2,678,001 | | |
非流動負債 | | | | | | | | | | | | | | | | |
合同責任,非流動 - 第三方(含合同責任,
VIE的非當前 - 第三方,不向本公司追索 of RMB317 and nil as of December 31, 2021 and June 30, 2022, respectively) |
| |
17
|
| | | | 317 | | | | | | 193 | | |
合同負債、非流動 - 關聯方(包括合同負債、VIE非流動 - 關聯方截至2021年12月31日和2022年6月30日分別為人民幣472,749元和零)
|
| |
17
|
| | | | 472,749 | | | | | | 373,365 | | |
非流動經營租賃負債
|
| |
12
|
| | | | — | | | | | | 68,476 | | |
| | |
Note
|
| |
As of
December 31, 2021 |
| |
As of June 30,
2022 |
| ||||||
| | | | | |
RMB
|
| |
RMB
|
| ||||||
其他非流動負債(包括截至2021年12月31日和2022年6月30日,VIE無追索權的其他非流動負債分別為人民幣16,292元和零)
|
| | | | | | | 16,292 | | | | | | 20,049 | | |
非流動負債合計
|
| | | | | | | 489,358 | | | | | | 462,083 | | |
Total liabilities
|
| | | | | | | 3,512,015 | | | | | | 3,140,084 | | |
| | | | | | | | | | | | | | | | |
承付款和或有事項
|
| |
20
|
| | | | | | | | | | | | |
MEZZANINE EQUITY | | | | | | | | | | | | | | | | |
系列天使可贖回可轉換優先股(截至2021年12月31日和2022年6月30日的面值為0.000005美元,授權、發行和發行的股票為5,043,104股;截至2021年12月31日和2022年6月30日的贖回價值為人民幣283,585元和人民幣309,181元;截至2021年12月31日和2022年6月30日的清算優先權分別為人民幣273,519元)
|
| |
13
|
| | | | 283,585 | | | | | | 309,181 | | |
A系列可贖回可轉換優先股(面值0.000005美元,
截至12月31日,24,464,286股已授權、已發行和已發行股票 2021 and June 30, 2022; Redemption value of RMB1,429,313 and RMB1,553,405 as of December 31, 2021 and June 30, 2022; Liquidation preference of RMB1,336,186 as of December 31, 2021 and June 30, 2022, respectively) |
| |
13
|
| | | | 1,429,313 | | | | | | 1,553,405 | | |
A+系列可贖回可轉換優先股(截至2021年12月31日和2022年6月30日面值為0.000005美元,授權、發行和發行的股票為24,612,081股;截至2021年12月31日和2022年6月30日的贖回價值分別為人民幣1,386,671元和人民幣1,511,727元;截至2021年12月31日和2022年6月30日的清算優先權分別為人民幣1,331,641元)
|
| |
13
|
| | | | 1,386,671 | | | | | | 1,511,727 | | |
A++系列可贖回優先股(截至2021年12月31日和2022年6月30日,A++可贖回優先股面值0.000005美元,授權、發行和發行股票7164,480股;截至2021年12月31日和2022年6月30日,贖回價值人民幣475,413元和人民幣518,320元;截至2021年12月31日和2022年6月30日的清算優先權分別為人民幣452,241元)
|
| |
13
|
| | | | 475,413 | | | | | | 518,320 | | |
B系列可贖回可轉換優先股(面值0.000005美元,
截至12月31日,14,765,967股已授權、已發行和已發行股票 2021 and June 30, 2022; Redemption value of RMB1,117,317 and RMB1,219,213 as of December 31, 2021 and June 30, 2022; Liquidation preference of RMB1,104,188 as of December 31, 2021 and June 30, 2022, respectively) |
| |
13
|
| | | | 1,117,317 | | | | | | 1,219,213 | | |
B系列可贖回可轉換優先股股東的應收認購
|
| |
13
|
| | | | (159,392) | | | | | | — | | |
可贖回的非控股權益
|
| |
14(a)
|
| | | | 30,500 | | | | | | — | | |
夾層總股本
|
| | | | | | | 4,563,407 | | | | | | 5,111,846 | | |
|
| | |
Note
|
| |
As of
December 31, 2021 |
| |
As of June 30,
2022 |
| ||||||
| | | | | |
RMB
|
| |
RMB
|
| ||||||
| | | | | | | | | | | | | | | | |
股東虧損 | | | | | | | | | | | | | | | | |
Ordinary Shares (US$0.000005 par value, 9,923,950,082 shares authorized
as of December 31, 2021 and June 30, 2022; 193,835,714 and 198,035,714 截至2021年12月31日和6月30日已發行和已發行的股票 2022, respectively) |
| | | | | | | 7 | | | | | | 7 | | |
按成本價計算的庫存股(截至2021年12月31日和2022年6月30日分別持有4200,000股和零股)
|
| | | | | | | — | | | | | | — | | |
新增實收資本
|
| | | | | | | — | | | | | | 17,195 | | |
Accumulated deficit
|
| | | | | | | (4,109,041) | | | | | | (4,740,364) | | |
累計其他綜合收益(虧損)
|
| | | | | | | 6,048 | | | | | | (208,267) | | |
ECARX控股公司普通股股東應佔虧損總額
|
| | | | | | | (4,102,986) | | | | | | (4,931,429) | | |
不可贖回的非控股權益
|
| |
14(b)
|
| | | | (5,734) | | | | | | — | | |
股東虧損總額
|
| | | | | | | (4,108,720) | | | | | | (4,931,429) | | |
負債、夾層股權和股東虧損
|
| | | | | | | 3,966,702 | | | | | | 3,320,501 | | |
|
| | | | | |
Six Months Ended June 30,
|
| | |||||||||||
| | |
Note
|
| |
2021
|
| |
2022
|
| | ||||||||
| | | | | |
RMB
|
| |
RMB
|
| | ||||||||
Revenues
|
| |
17
|
| | | | | | | | | | | | | | ||
截至2021年6月30日和2022年6月30日的6個月,貨物銷售收入(含關聯方金額分別為人民幣597,777元和人民幣613,655元)
|
| | | | | | | 802,679 | | | | | | 858,080 | | | | ||
軟件許可收入(包括關聯方截至2021年6月30日和2022年6月30日的6個月分別為人民幣10,791元和人民幣15,481元)
|
| | | | | | | 162,303 | | | | | | 78,995 | | | | ||
截至2021年6月30日和2022年6月30日的6個月,服務收入(包括關聯方金額分別為人民幣114,054元和人民幣375,298元)
|
| | | | | | | 119,880 | | | | | | 375,495 | | | | ||
Total revenues
|
| | | | | | | 1,084,862 | | | | | | 1,312,570 | | | | ||
銷貨成本(含關聯方金額人民幣1,329元、人民幣164,888元)
分別截至2021年和2022年6月30日的六個月) |
| | | | | | | (689,052) | | | | | | (687,208) | | | | ||
軟件許可證成本
|
| | | | | | | (16,167) | | | | | | (29,577) | | | | ||
服務成本(包括關聯方截至2021年6月30日和2022年6月30日的六個月分別為零和人民幣22,097元)
|
| | | | | | | (82,984) | | | | | | (169,138) | | | | ||
Total cost of revenues
|
| | | | | | | (788,203) | | | | | | (885,923) | | | | ||
Gross profit
|
| | | | | | | 296,659 | | | | | | 426,647 | | | | ||
研發費用(包括關聯方截至2021年6月30日和2022年6月30日的6個月分別為人民幣926元和人民幣29642元)
|
| | | | | | | (485,894) | | | | | | (596,055) | | | | ||
銷售和營銷費用(包括關聯方截至2021年6月30日和2022年6月30日的六個月分別為零和人民幣64元)
|
| | | | | | | (30,806) | | | | | | (34,738) | | | | ||
截至2021年6月30日和2022年6月30日的6個月,一般和行政費用(包括關聯方金額分別為人民幣213元和人民幣1004元)
|
| | | | | | | (186,335) | | | | | | (408,007) | | | | ||
Other general expenses
|
| | | | | | | (455) | | | | | | (1,534) | | | | | |
總運營費用
|
| | | | | | | (703,490) | | | | | | (1,040,334) | | | | ||
Loss from operation
|
| | | | | | | (406,831) | | | | | | (613,687) | | | | ||
利息收入(包括關聯方金額為零和六個月2759元人民幣)
ended June 30, 2021 and 2022, respectively) |
| | | | | | | 7,111 | | | | | | 4,584 | | | | ||
利息支出(包括關聯方截至2021年6月30日和2022年6月30日的6個月分別為人民幣131元和人民幣4517元)
|
| | | | | | | (111,054) | | | | | | (19,153) | | | | ||
權益法投資成果份額
|
| | | | | | | 487 | | | | | | (65,995) | | | | ||
股權證券的未實現收益
|
| |
6
|
| | | | — | | | | | | 34,615 | | | | ||
子公司解除合併的收益
|
| |
6
|
| | | | — | | | | | | 71,974 | | | | ||
權證負債公允價值變動
|
| | | | | | | (111,299) | | | | | | — | | | | ||
Government grants
|
| |
15
|
| | | | 3,031 | | | | | | 28,154 | | | | ||
外幣匯兑損益,淨額
|
| | | | | | | 13,637 | | | | | | (10,656) | | | | ||
所得税前虧損
|
| | | | | | | (604,918) | | | | | | (570,164) | | | | ||
Income tax expenses
|
| |
18
|
| | | | (1,418) | | | | | | (432) | | | | ||
Net loss
|
| | | | | | | (606,336) | | | | | | (570,596) | | | | ||
不可贖回的非控股權益造成的淨(收益)虧損
|
| | | | | | | (1,584) | | | | | | 1,444 | | | | ||
可贖回非控股權益的淨虧損
|
| | | | | | | — | | | | | | 464 | | | | ||
可歸因於ECARX控股公司的淨虧損
|
| | | | | | | (607,920) | | | | | | (568,688) | | | | ||
增加可贖回的非控股權益
|
| |
14
|
| | | | — | | | | | | (714) | | | | ||
ECARX控股公司的可用淨虧損。
|
| | | | | | | (607,920) | | | | | | (569,402) | | | | ||
可贖回可轉換優先股的增加
|
| |
13
|
| | | | (67,078) | | | | | | (177,842) | | | | ||
ECARX控股公司普通股股東的淨虧損
|
| | | | | | | (674,998) | | | | | | (747,244) | | | | ||
Loss per ordinary share
|
| | | | | | | | | | | | | | | | | ||
— Basic and diluted
|
| |
19
|
| | | | (3.40) | | | | | | (3.77) | | | | ||
用於計算每股普通股虧損的普通股加權平均數 | | | | | | | | | | | | | | | | | | ||
— Basic and diluted
|
| |
19
|
| | | | 198,777,778 | | | | | | 198,035,714 | | | | ||
Net loss
|
| | | | | | | (606,336) | | | | | | (570,596) | | | | ||
其他綜合損失: | | | | | | | | | | | | | | | | | | ||
扣除零所得税後的外幣折算調整
|
| | | | | | | (13,646) | | | | | | (214,315) | | | | ||
Comprehensive loss
|
| | | | | | | (619,982) | | | | | | (784,911) | | | | ||
不可贖回的非控股權益造成的綜合(收益)損失
|
| | | | | | | (1,584) | | | | | | 1,444 | | | | ||
可贖回非控股權益的綜合虧損
|
| | | | | | | — | | | | | | 464 | | | | ||
可歸因於ECARX控股公司的全面虧損
|
| | | | | | | (621,566) | | | | | | (783,003) | | | |
| | |
Ordinary Shares
|
| |
Treasury Shares
|
| |
Additional
paid-in capital |
| |
Accumulated
deficit |
| |
Accumulated
other comprehensive income |
| |
Total deficit
attributable to ordinary shareholders of the Company |
| |
Non-redeemable
non-controlling interests |
| |
Total
shareholders’ deficit |
| ||||||||||||||||||||||||||||||||||||
| | |
Number
of shares |
| |
Amount
|
| |
Number
of shares |
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | |
RMB
|
| | | | | | | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| ||||||||||||||||||||||||
Balance as of January 1, 2021
|
| | | | 200,000,000 | | | | | | 7 | | | | | | — | | | | | | — | | | | | | 165,412 | | | | | | (2,242,466) | | | | | | 1,497 | | | | | | (2,075,550) | | | | | | 11,507 | | | | | | (2,064,043) | | |
Net loss
|
| | |
|
—
|
| | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (607,920) | | | | | | — | | | | | | (607,920) | | | | | | 1,584 | | | | | | (606,336) | | |
股份薪酬(附註16)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,365 | | | | | | — | | | | | | — | | | | | | 23,365 | | | | | | — | | | | | | 23,365 | | |
Accretion of redeemable
可轉換優先股 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (67,078) | | | | | | — | | | | | | — | | | | | | (67,078) | | | | | | — | | | | | | (67,078) | | |
將普通股重新指定為A系列優先股
|
| | | | (1,964,286) | | | | | | — | | | | | | — | | | | | | — | | | | | | (81,208) | | | | | | — | | | | | | — | | | | | | (81,208) | | | | | | — | | | | | | (81,208) | | |
非控股股東的貢獻
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,000 | | | | | | 2,000 | | |
扣除零所得税後的外幣折算調整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (13,646) | | | | | | (13,646) | | | | | | — | | | | | | (13,646) | | |
Balance as of June 30, 2021
|
| | | | 198,035,714 | | | | |
|
7
|
| | | | | — | | | | | | — | | | | | | 40,491 | | | | | | (2,850,386) | | | | | | (12,149) | | | | | | (2,822,037) | | | | | | 15,091 | | | | | | (2,806,946) | | |
| | |
Ordinary Shares
|
| |
Treasury Shares
|
| |
Additional
paid-in capital |
| |
Accumulated
deficit |
| |
Accumulated
other comprehensive income |
| |
Total deficit
attributable to ordinary shareholders of the Company |
| |
Non-redeemable
non-controlling interests |
| |
Total
shareholders’ deficit |
| ||||||||||||||||||||||||||||||||||||
| | |
Number
of shares |
| |
Amount
|
| |
Number
of shares |
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | |
RMB
|
| | | | | | | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| ||||||||||||||||||||||||
Balance as of January 1, 2022
|
| | | | 193,835,714 | | | | | | 7 | | | | | | 4,200,000 | | | | | | — | | | | | | — | | | | | | (4,109,041) | | | | | | 6,048 | | | | | | (4,102,986) | | | | | | (5,734) | | | | | | (4,108,720) | | |
Net loss*
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (568,688) | | | | | | — | | | | | | (568,688) | | | | | | (1,444) | | | | | | (570,132) | | |
Accretion of redeemable
非控股權益 (Note 14) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (714) | | | | | | — | | | | | | (714) | | | | | | — | | | | | | (714) | | |
子公司解除合併
(Note 14) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,178 | | | | | | 7,178 | | |
普通股重新發行
|
| | | | 4,200,000 | | | | | | — | | | | | | (4,200,000) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
基於股份的薪酬
(Note 16) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 195,037 | | | | | | — | | | | | | — | | | | | | 195,037 | | | | | | — | | | | | | 195,037 | | |
可贖回可轉換優先股的增加(附註13)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (177,842) | | | | | | — | | | | | | — | | | | | | (177,842) | | | | | | — | | | | | | (177,842) | | |
重組中被視為對股東的分配
(Note 1(b)) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (61,921) | | | | | | — | | | | | | (61,921) | | | | | | — | | | | | | (61,921) | | |
外幣折算
adjustment, net of nil income taxes |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (214,315) | | | | | | (214,315) | | | | | | — | | | | | | (214,315) | | |
Balance as of June 30, 2022
|
| | | | 198,035,714 | | | | | | 7 | | | | | | — | | | | | | — | | | | | | 17,195 | | | | | | (4,740,364) | | | | | | (208,267) | | | | | | (4,931,429) | | | | | | — | | | | | | (4,931,429) | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
RMB
|
| |
RMB
|
| ||||||
經營活動: | | | | | | | | | | | | | |
經營活動中使用的淨現金
|
| | | | (294,029) | | | | | | (286,977) | | |
投資活動: | | | | ||||||||||
購置物業設備和無形資產
|
| | | | (33,367) | | | | | | (74,570) | | |
蘇州光子基質解固過程中處置的現金
|
| | | | — | | | | | | (22,643) | | |
收購股權投資支付的現金
|
| | | | (260,000) | | | | | | (67,790) | | |
湖北東軍拆遷收到的現金
|
| | | | — | | | | | | 1,000 | | |
對權益法被投資人的財務支持
|
| | | | — | | | | | | (28,500) | | |
Loans to related parties
|
| | | | — | | | | | | (8,060) | | |
收借給關聯方的貸款
|
| | | | — | | | | | | 25,000 | | |
給關聯方的預付款
|
| | | | (19,806) | | | | | | — | | |
向關聯方收取預付款
|
| | | | 90,155 | | | | | | — | | |
投資活動中使用的淨現金
|
| | | | (223,018) | | | | | | (175,563) | | |
融資活動: | | | | | | | | | | | | | |
發行系列天使可轉換可贖回優先股所得款項
|
| | | | 81,950 | | | | | | — | | |
發行A系列可轉換可贖回優先股所得款項
|
| | | | 1,032,104 | | | | | | — | | |
償還與發行A系列可轉換可贖回優先股相關的可退還保證金
|
| | | | (1,032,104) | | | | | | — | | |
發行A系列+可轉換可贖回優先股所得款項
|
| | | | 1,273,952 | | | | | | — | | |
因發行A++可轉換可贖回優先股而收到的可退還押金
|
| | | | 332,770 | | | | | | — | | |
發行B系列可轉換可贖回優先股所得款項
|
| | | | — | | | | | | 159,485 | | |
可贖回非控股股東貢獻的現金
|
| | | | — | | | | | | 10,000 | | |
不可贖回的非控股股東貢獻的現金
|
| | | | 2,000 | | | | | | — | | |
短期借款收益
|
| | | | 947,000 | | | | | | 880,000 | | |
償還短期借款
|
| | | | (15,000) | | | | | | (1,332,000) | | |
關聯方借款
|
| | | | — | | | | | | 900,000 | | |
償還關聯方借款
|
| | | | (20,000) | | | | | | (470,000) | | |
償還長期債務
|
| | | | (1,125,310) | | | | | | — | | |
重組中處置的現金
|
| | | | — | | | | | | (20,000) | | |
向關聯方發行可轉換優先票據所得款項
|
| | | | — | | | | | | 67,871 | | |
融資活動提供的現金淨額
|
| | | | 1,477,362 | | | | | | 195,356 | | |
外幣匯率變動對現金和限制性現金的影響
|
| | | | (22,553) | | | | | | 4,367 | | |
現金和受限現金淨增(減)
|
| | | | 937,762 | | | | | | (262,817) | | |
期初現金和受限現金
|
| | | | 1,003,876 | | | | | | 900,963 | | |
期末現金和受限現金
|
| | | | 1,941,638 | | | | | | 638,146 | | |
補充信息: | | | | | | | | | | | | | |
Income tax paid
|
| | | | 858 | | | | | | — | | |
Interest paid
|
| | | | 6,151 | | | | | | 20,649 | | |
非現金投融資活動: | | | | | | | | | | | | | |
購置物業設備和無形資產的應付款項
|
| | | | 8,044 | | | | | | 15,110 | | |
將普通股重新指定為A系列優先股
|
| | | | 97,660 | | | | | | — | | |
年度分配給公司股東的非現金資產
Restructuring |
| | | | — | | | | | | 247,875 | | |
| | |
RMB
|
| |||
Assets | | | | | | | |
Cash
|
| | | | 20,000 | | |
Long-term investments
|
| | | | 211,908 | | |
Property and equipment, net
|
| | | | 34,873 | | |
Intangible assets, net
|
| | | | 1,094 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
Revenues(i) | | | | | 1,084,856 | | | | | | 936,520 | | |
Net (loss) income(ii)
|
| | | | (583,660) | | | | | | 2,793,301 | | |
經營活動提供的現金淨額(用於)(Iii)
|
| | | | (320,825) | | | | | | 224,031 | | |
投資活動提供的現金淨額(用於)
|
| | | | (219,271) | | | | | | 165,672 | | |
融資活動提供(使用)的現金淨額(Iv)
|
| | | | 679,475 | | | | | | (1,055,000) | | |
現金和受限現金淨增(減)
|
| | | | 139,379 | | | | | | (665,297) | | |
期初現金和受限現金
|
| | | | 871,712 | | | | | | 665,297 | | |
期末現金和受限現金
|
| | | | 1,011,091 | | | | | | — | | |
| | |
As of December 31,
2021 |
| |
As of June 30,
2022 |
| ||||||
中國內地的金融機構 | | | | | | | | | | | | | |
– Denominated in RMB
|
| | | | 667,686 | | | | | | 547,761 | | |
– Denominated in US$
|
| | | | 182,141 | | | | | | 13,898 | | |
-以港元計價(“HKD”)
|
| | | | — | | | | | | 29 | | |
中國大陸金融機構持有的總餘額
|
| | | | 849,827 | | | | | | 561,688 | | |
瑞典王國的金融機構 | | | | | | | | | | | | | |
– Denominated in Swedish Krona (“SEK”)
|
| | | | 28,986 | | | | | | 35,668 | | |
瑞典王國金融機構持有的總餘額
|
| | | | 28,986 | | | | | | 35,668 | | |
英國(“UK”)的金融機構 | | | | | | | | | | | | | |
-以英國英鎊(“GBP”)計價
|
| | | | 22,150 | | | | | | 40,790 | | |
英國金融機構持有的總餘額
|
| | | | 22,150 | | | | | | 40,790 | | |
金融機構持有的總餘額
|
| | | | 900,963 | | | | | | 638,146 | | |
| | |
As of December 31,
2021 |
| |
As of June 30,
2022 |
| ||||||
Cash at bank
|
| | | | 877,959 | | | | | | 583,146 | | |
Restricted cash
|
| | | | 23,004 | | | | | | 55,000 | | |
現金流量表中顯示的現金和限制性現金
|
| | | | 900,963 | | | | | | 638,146 | | |
| | |
As of December 31,
2021 |
| |
As of June 30,
2022 |
| ||||||
Customer A, a related party
|
| | | | 95.8% | | | | | | 86.9% | | |
| | |
As of December 31,
2021 |
| |
As of June 30,
2022 |
| |||
Customer B, a third party
|
| | | | 51.1% | | | |
50.4%
|
|
Customer C, a third party
|
| | | | 11.0% | | | |
39.1%
|
|
Customer D, a third party
|
| | | | 10.6% | | | |
Less than 10%
|
|
| | |
Six Months Ended June 30,
|
| |||
| | |
2021
|
| |
2022
|
|
Customer A, a related party
|
| |
64.3%
|
| |
73.6%
|
|
Customer B, a third party
|
| |
Less than 10%
|
| |
11.4%
|
|
Customer C, a third party
|
| |
15.3%
|
| |
Less than 10%
|
|
| | |
As of December 31,
2021 |
| |
As of June 30,
2022 |
|
Supplier A, a third party
|
| |
15.5%
|
| |
10.1%
|
|
Supplier B, a third party
|
| |
13.8%
|
| |
18.5%
|
|
Supplier C, a related party
|
| |
10.3%
|
| |
Less than 10%
|
|
Supplier D, a related party
|
| |
Less than 10%
|
| |
14.4%
|
|
| | |
Six Months Ended June 30,
|
| ||||||
| | |
2021
|
| |
2022
|
| |||
Supplier A, a third party
|
| |
33.0%
|
| | | | 13.7% | | |
Supplier B, a third party
|
| |
Less than 10%
|
| | | | 15.9% | | |
Supplier C, a related party
|
| |
10.1%
|
| | | | 11.7% | | |
| | |
As of December 31,
|
| |
Adjustments
due to adoption of ASC 842 |
| |
As of January 1,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||||||||
| | | | | | | | | | | | | | | | | | | |
ASSETS | | | | | | | | | | | | | | | | | | | |
預付款和其他流動資產
|
| | | | 200,075 | | | | | | (4,458)(a) | | | | | | 195,617 | | |
經營性租賃使用權資產
|
| | | | — | | | | | | 74,892(b) | | | | | | 74,892 | | |
| | | | | | | | | | | | | | | | | | | |
LIABILITIES | | | | | | | | | | | | | | | | | | | |
經營租賃負債,流動
|
| | | | — | | | | | | (37,414)(c) | | | | | | (37,414) | | |
非流動經營租賃負債
|
| | | | — | | | | | | (33,020)(c) | | | | | | (33,020) | | |
| | |
As of December 31,
2021 |
| |
As of June 30,
2022 |
| ||||||
應收賬款 - 第三方
|
| | | | 184,546 | | | | | | 231,128 | | |
減去:壞賬準備、第三方準備
|
| | | | — | | | | | | (3,164) | | |
應收賬款 - 第三方淨額
|
| | | | 184,546 | | | | | | 227,964 | | |
應收賬款 - 關聯方
|
| | | | 768,747 | | | | | | 217,563 | | |
減去:壞賬準備
|
| | | | — | | | | | | — | | |
應收賬款 - 關聯方,淨額
|
| | | | 768,747 | | | | | | 217,563 | | |
| | |
As of December 31,
2021 |
| |
As of June 30,
2022 |
| ||||||
期初餘額
|
| | | | — | | | | | | — | | |
Additions
|
| | | | — | | | | | | 3,164 | | |
Write-off
|
| | | | — | | | | | | — | | |
期末餘額
|
| | | | — | | | | | | 3,164 | | |
| | |
As of December 31,
2021 |
| |
As of June 30,
2022 |
| ||||||
Raw materials
|
| | | | 117,845 | | | | | | 126,374 | | |
Work in process
|
| | | | 2,690 | | | | | | 1,135 | | |
Finished goods
|
| | | | 102,784 | | | | | | 55,962 | | |
Total | | | | | 223,319 | | | | | | 183,471 | | |
| | |
As of December 31,
2021 |
| |
As of June 30,
2022 |
| ||||||
向供應商預付款
|
| | | | 174,860 | | | | | | 162,223 | | |
Deposits*
|
| | | | 5,256 | | | | | | 604 | | |
延期發售成本
|
| | | | 5,719 | | | | | | 7,034 | | |
Contract cost assets**
|
| | | | — | | | | | | 34,024 | | |
Others
|
| | | | 14,240 | | | | | | 18,334 | | |
預付款和其他流動資產
|
| | | | 200,075 | | | | | | 222,219 | | |
| | |
As of December 31,
2021 |
| |
As of June 30,
2022 |
| ||||||
權益法投資
|
| | | | 678,225 | | | | | | 479,826 | | |
減值:權益法投資減值
|
| | | | — | | | | | | — | | |
總權益法投資,淨額
|
| | | | 678,225 | | | | | | 479,826 | | |
Equity securities
|
| | | | 675,824 | | | | | | 745,475 | | |
減值:股權證券減值
|
| | | | — | | | | | | — | | |
總股本證券,淨額
|
| | | | 675,824 | | | | | | 745,475 | | |
長期投資總額
|
| | | | 1,354,049 | | | | | | 1,225,301 | | |
| | |
Six Months Ended
June 30, 2022 |
| |||
收到的對價的公允價值
|
| | | | — | | |
蘇州光子矩陣保留股權的公允價值
|
| | | | 64,000 | | |
可贖回非控股權益賬面金額
|
| | | | 40,750 | | |
不可贖回的非控股權益賬面金額
|
| | | | (7,178) | | |
少:蘇州光子矩陣淨資產賬面金額
|
| | | | (25,598) | | |
蘇州光子矩陣解固研究進展
|
| | | | 71,974 | | |
| | |
As of December 31,
2021 |
| |
As of June 30,
2022 |
| ||||||
機械電子設備
|
| | | | 158,849 | | | | | | 154,757 | | |
運輸車輛
|
| | | | 7,600 | | | | | | — | | |
辦公室和其他設備
|
| | | | 7,219 | | | | | | 7,519 | | |
租賃改進
|
| | | | 39,166 | | | | | | 26,220 | | |
施工中
|
| | | | 5,994 | | | | | | 3,922 | | |
財產和設備
|
| | | | 218,828 | | | | | | 192,418 | | |
減去:累計折舊
|
| | | | (115,672) | | | | | | (91,734) | | |
財產和設備,淨額
|
| | | | 103,156 | | | | | | 100,684 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
Cost of revenues
|
| | | | 816 | | | | | | — | | |
銷售和營銷費用
|
| | | | 161 | | | | | | 324 | | |
一般和行政費用
|
| | | | 13,054 | | | | | | 14,334 | | |
研發費用
|
| | | | 7,087 | | | | | | 7,884 | | |
折舊費用合計
|
| | | | 21,118 | | | | | | 22,542 | | |
| | |
As of December 31,
2021 |
| |
As of June 30,
2022 |
| ||||||
Software
|
| | | | 69,732 | | | | | | 76,099 | | |
減去:累計攤銷
|
| | | | (38,706) | | | | | | (46,127) | | |
Intangible assets, net
|
| | | | 31,026 | | | | | | 29,972 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
銷售和營銷費用
|
| | | | 778 | | | | | | 254 | | |
一般和行政費用
|
| | | | 2,164 | | | | | | 4,627 | | |
研發費用
|
| | | | 8,459 | | | | | | 6,419 | | |
攤銷費用總額
|
| | | | 11,401 | | | | | | 11,300 | | |
| | |
As of December 31,
2021 |
| |
As of June 30,
2022 |
| ||||||
Unsecured bank loans
|
| | | | 932,000 | | | | | | 480,000 | | |
Short-term borrowings
|
| | | | 932,000 | | | | | | 480,000 | | |
| | |
As of December 31,
2021 |
| |
As of June 30,
2022 |
| ||||||
工資和福利應付款
|
| | | | 228,999 | | | | | | 162,393 | | |
Taxes payable
|
| | | | 39,094 | | | | | | 6,057 | | |
Product warranties
|
| | | | 40,263 | | | | | | 40,098 | | |
其他應付款和應計費用*
|
| | | | 150,623 | | | | | | 154,609 | | |
應計費用和其他流動負債
|
| | | | 458,979 | | | | | | 363,157 | | |
| | |
Six Months Ended
June 30, 2022 |
| |||
Operating lease cost
|
| | | | 21,017 | | |
Short-term lease cost
|
| | | | 763 | | |
Total | | | | | 21,780 | | |
| | |
Six Months Ended
June 30, 2022 |
| |||
銷售和營銷費用
|
| | | | 662 | | |
一般和行政費用
|
| | | | 5,323 | | |
研發費用
|
| | | | 15,795 | | |
Total | | | | | 21,780 | | |
| | |
As of June 30,
2022 |
| |||
經營性租賃使用權資產
|
| | | | 120,779 | | |
減去:累計折舊
|
| | | | (19,116) | | |
Total | | | | | 101,663 | | |
| | |
As of June 30,
2022 |
| |||
加權平均剩餘租賃年限(年): | | | | | | | |
Operating leases
|
| | | | 5.67 | | |
加權平均貼現率: | | | | | | | |
Operating leases
|
| | | | 6.72% | | |
| | |
As of June 30,
2022 |
| |||
2022
|
| | | | 19,491 | | |
2023
|
| | | | 24,247 | | |
2024
|
| | | | 14,344 | | |
2025
|
| | | | 13,832 | | |
2026 and thereafter
|
| | | | 55,322 | | |
Total lease payments
|
| | | | 127,236 | | |
Less imputed interest
|
| | | | (26,860) | | |
租賃負債現值
|
| | | | 100,376 | | |
| | |
Six months ended
June 30, 2022 |
| |||
計入租賃負債計量的金額支付的現金 | | | | | | | |
經營租賃產生的營運現金流
|
| | | | 17,846 | | |
以租賃義務換取的使用權資產 | | | | | | | |
Operating leases
|
| | | | 45,887 | | |
| | |
Series Angel
Preferred Shares |
| |
Series A Preferred
Shares |
| |
Series A+
Preferred Shares |
| |
Series A++
Preferred Shares |
| |
Series B
Preferred Shares |
| |
Total
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Carrying
amount |
| |
Shares
|
| |
Carrying
amount |
| |
Shares
|
| |
Carrying
amount |
| |
Shares
|
| |
Carrying
amount |
| |
Shares
|
| |
Carrying
amount |
| |
Subscription
receivable |
| |||||||||||||||||||||||||||||||||||||||
Balance as of January 1, 2022
|
| | | | 5,043,104 | | | | | | 283,585 | | | | | | 24,464,286 | | | | | | 1,429,313 | | | | | | 24,612,081 | | | | | | 1,386,671 | | | | | | 7,164,480 | | | | | | 475,413 | | | | | | 14,765,967 | | | | | | 1,117,317 | | | | | | (159,392) | | | | | | 4,532,907 | | |
股東的認購貢獻
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 159,485 | | | | | | 159,485 | | |
可贖回可轉換優先股的增加
|
| | | | — | | | | | | 10,983 | | | | | | — | | | | | | 50,557 | | | | | | — | | | | | | 53,601 | | | | | | — | | | | | | 18,408 | | | | | | — | | | | | | 44,293 | | | | | | — | | | | | | 177,842 | | |
外幣折算調整
|
| | | | — | | | | | | 14,613 | | | | | | — | | | | | | 73,535 | | | | | | — | | | | | | 71,455 | | | | | | — | | | | | | 24,499 | | | | | | — | | | | | | 57,603 | | | | | | (93) | | | | | | 241,612 | | |
Balance as of June 30, 2022
|
| | | | 5,043,104 | | | | | | 309,181 | | | | | | 24,464,286 | | | | | | 1,553,405 | | | | | | 24,612,081 | | | | | | 1,511,727 | | | | | | 7,164,480 | | | | | | 518,320 | | | | | | 14,765,967 | | | | | | 1,219,213 | | | | | | — | | | | | | 5,111,846 | | |
| | |
Six Months Ended
June 30, 2022 |
| |||
Balance as of January 1, 2022
|
| | | | 30,500 | | |
新增:出資
|
| | | | 10,000 | | |
Less: Comprehensive loss
|
| | | | (464) | | |
蘇州光子矩陣解固前可贖回非控股權益的增值
|
| | | | 714 | | |
蘇州光子矩陣的解固
|
| | | | (40,750) | | |
Balance as of June 30, 2022
|
| | | | — | | |
| | |
Number of
RSUs |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Fair value at grant date |
| |
Weighted
remaining contractual years |
| |
Aggregate
intrinsic value |
| |||||||||||||||
| | | | | | | | |
US$
|
| |
US$
|
| | | | | | | | | | | | | ||||||
Outstanding at January 1, 2022
|
| | | | 15,923,117 | | | | | | 0.27 | | | | | | 6.08 | | | | | | | | | | | | | | |
Granted
|
| | | | 5,500,000 | | | | | | 0.64 | | | | | | 8.27 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (760,000) | | | | | | 0.03 | | | | | | 7.18 | | | | | | | | | | | | | | |
Outstanding at June 30, 2022
|
| | | | 20,663,117 | | | | | | 0.38 | | | | | | 6.62 | | | | | | | | | | | | | | |
已歸屬,預計將於2022年6月30日歸屬
|
| | | | 20,663,117 | | | | | | 0.38 | | | | | | 6.62 | | | | | | 8.64 | | | | | | 6.52 | | |
Exercisable as of June 30, 2022
|
| | | | 7,963,735 | | | | | | 0.18 | | | | | | 7.32 | | | | | | 8.43 | | | | | | 7.29 | | |
| | |
Six Months Ended June 30,
|
| |||
| | |
2021
|
| |
2022
|
|
Grant dates | | | | | | | |
Risk-free rate of return
|
| |
0.35% – 2.58%
|
| |
1.61% – 2.36%
|
|
Volatility
|
| |
45.96% – 48.05%
|
| |
44.15% – 44.38%
|
|
預期股息收益率
|
| |
0%
|
| |
0%
|
|
標的普通股公允價值
|
| |
US$5.08 – US$6.35 (equivalent
to RMB33.37 – RMB41.71) |
| |
US$9.03 – US$9.15 (equivalent
to RMB57.60 – RMB58.31) |
|
Expected terms
|
| |
10 years
|
| |
10 years
|
|
| | |
Six months ended June 30,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
研發費用
|
| | | | 11,257 | | | | | | 23,492 | | |
銷售和營銷費用
|
| | | | 1,008 | | | | | | 3,969 | | |
一般和行政費用
|
| | | | 11,100 | | | | | | 167,576 | | |
Total | | | | | 23,365 | | | | | | 195,037 | | |
| | |
Number of
options |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Fair value at grant date |
| |
Weighted
remaining contractual years |
| |
Aggregate
intrinsic value |
| |||||||||||||||
| | | | | | | | |
US$
|
| |
US$
|
| | | | | | | | | | | | | ||||||
Outstanding at January 1, 2022
|
| | | | 11,132,875 | | | | | | 11.57 | | | | | | 3.49 | | | | | | | | | | | | | | |
Granted
|
| | | | 1,788,900 | | | | | | 11.57 | | | | | | 3.93 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (1,107,275) | | | | | | 11.57 | | | | | | 3.50 | | | | | | | | | | | | | | |
Outstanding at June 30, 2022
|
| | | | 11,814,500 | | | | | | 11.57 | | | | | | 3.55 | | | | | | | | | | | | | | |
已歸屬,預計將於2022年6月30日歸屬
|
| | | | 11,814,500 | | | | | | 11.57 | | | | | | 3.55 | | | | | | 9.24 | | | | | | — | | |
Exercisable as of June 30, 2022
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Six months ended
June 30, 2022 |
|
Risk-free rate of return
|
| |
1.63% – 3.05%
|
|
Volatility
|
| |
44.18% – 44.64%
|
|
預期股息收益率
|
| |
0.0%
|
|
標的普通股公允價值
|
| |
US$9.03 – US$9.56
|
|
Expected terms
|
| |
10 years
|
|
| | |
Six months ended June 30,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
Sales of goods revenues
|
| | |
|
802,679
|
| | | |
|
858,080
|
| |
汽車計算平臺
|
| | | | 579,219 | | | | | | 608,078 | | |
SoC Core Modules
|
| | | | 119,661 | | | | | | 188,338 | | |
汽車商品及其他產品
|
| | | | 103,799 | | | | | | 61,664 | | |
軟件許可證收入
|
| | |
|
162,303
|
| | | |
|
78,995
|
| |
Service revenues
|
| | |
|
119,880
|
| | | |
|
375,495
|
| |
汽車計算平臺 - 設計開發服務
|
| | | | 21,848 | | | | | | 241,090 | | |
Connectivity service
|
| | | | 88,562 | | | | | | 107,949 | | |
Other services
|
| | | | 9,470 | | | | | | 26,456 | | |
Total revenues
|
| | | | 1,084,862 | | | | | | 1,312,570 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
Point in time
|
| | | | 996,300 | | | | | | 1,204,621 | | |
Over time
|
| | | | 88,562 | | | | | | 107,949 | | |
Total revenues
|
| | | | 1,084,862 | | | | | | 1,312,570 | | |
| | |
As of December 31,
2021 |
| |
As of June 30,
2022 |
| ||||||
流動負債 - 第三方
|
| | | | 2,685 | | | | | | 993 | | |
流動負債 - 關聯方
|
| | | | 363,285 | | | | | | 235,276 | | |
非流動負債 - 第三方
|
| | | | 317 | | | | | | 193 | | |
非流動負債 - 關聯方
|
| | | | 472,749 | | | | | | 373,365 | | |
合同負債,流動和非流動
|
| | | | 839,036 | | | | | | 609,827 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
Numerator: | | | | | | | | | | | | | |
ECARX控股公司的可用淨虧損。
|
| | | | (607,920) | | | | | | (569,402) | | |
可贖回可轉換優先股的增加
|
| | | | (67,078) | | | | | | (177,842) | | |
計算基本和稀釋後每股淨虧損的分子
|
| | | | (674,998) | | | | | | (747,244) | | |
Denominator: | | | | | | | | | | | | | |
普通股加權平均數 - 基本股和稀釋股
|
| | | | 198,777,778 | | | | | | 198,035,714 | | |
計算基本和稀釋後每股淨虧損的分母
|
| | | | 198,777,778 | | | | | | 198,035,714 | | |
普通股每股虧損 | | | | | | | | | | | | | |
– Basic and diluted
|
| | |
|
(3.40)
|
| | | |
|
(3.77)
|
| |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
可贖回可轉換優先股
|
| | | | 54,119,471 | | | | | | 76,049,918 | | |
| | |
Total
|
| |
Less than
one year |
| ||||||
| | | | | | | | | | | | | |
Purchase commitment
|
| | | | 66,550 | | | | | | 66,550 | | |
| | |
Total
|
| |
Less than
one year |
| ||||||
Capital commitment
|
| | | | 3,225 | | | | | | 3,225 | | |
主要關聯方名稱
|
| |
Nature of relationship
|
|
浙江吉利控股集團及其子公司(“吉利集團”) | | | 公司控股股東控制的實體 | |
Proton Holdings Berhad及其子公司(“Proton Group”) | | | 公司控股股東具有重大影響力的實體 | |
安徽新智科技有限公司(“安徽新智”) | | | 公司控股股東控制的實體 | |
浙江環富科技有限公司(“浙江環富”,前身為浙江一卡通科技有限公司,“浙江一卡通”) | | | 公司控股股東控制的實體 | |
西安聯盛智能科技有限公司 | | | 公司控股股東控制的實體 | |
湖北元世代科技有限公司 | | | 公司控股股東控制的實體 | |
湖北星際時代科技有限公司 | | | 公司控股股東控制的實體 | |
湖北ECARX科技有限公司(“湖北ECARX”) | | | 公司控股股東控制的實體 | |
阿波羅智能互聯(北京)科技有限公司 | | | 本公司董事一板具有重大影響力的實體 | |
SiEngine科技有限公司(“SiEngine”) | | | 受公司重大影響的實體 | |
蘇州同捷汽車電子有限公司 | | | 受公司控股股東重大影響的實體 | |
JICA智能機器人有限公司(“JICA智能”) | | | 受公司重大影響的實體 | |
湖北東駿汽車電子科技有限公司及其子公司(“湖北東駿”) | | | 受公司重大影響的實體 | |
蘇州光子陣光電科技有限公司(“蘇州光子陣”) | | | 受公司重大影響的實體 | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
Revenues (i): | | | | | | | | | | | | | |
Sales of goods revenues
|
| | |
|
597,777
|
| | | |
|
613,655
|
| |
汽車計算平臺
|
| | | | 578,033 | | | | | | 603,112 | | |
SoC Core Modules
|
| | | | — | | | | | | 22 | | |
汽車商品及其他產品
|
| | | | 19,744 | | | | | | 10,521 | | |
軟件許可證收入
|
| | |
|
10,791
|
| | | |
|
15,481
|
| |
Service revenues
|
| | |
|
114,054
|
| | | |
|
375,298
|
| |
汽車計算平臺 - 設計開發服務
|
| | | | 16,467 | | | | | | 241,090 | | |
Connectivity service
|
| | | | 88,529 | | | | | | 107,752 | | |
Other services
|
| | | | 9,058 | | | | | | 26,456 | | |
Total | | | | | 722,622 | | | | | | 1,004,434 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
購買產品和服務(二)
|
| | | | 5,966 | | | | | | 261,483 | | |
辦公空間租賃和行政服務(二)
|
| | | | 479 | | | | | | 3,421 | | |
關聯方到期借款利息收入(四)
|
| | | | — | | | | | | 2,759 | | |
借款和應付關聯方票據的利息支出(III)
|
| | | | 131 | | | | | | 4,980 | | |
關聯方貸款(四)
|
| | | | — | | | | | | 8,060 | | |
收到的對關聯方的貸款償還(Iv)
|
| | | | — | | | | | | 25,000 | | |
對安徽新智的資金支持(八)
|
| | | | — | | | | | | 28,500 | | |
進軍浙江環府(四)
|
| | | | 19,806 | | | | | | — | | |
浙江環府預付款徵集(四)
|
| | | | 90,155 | | | | | | — | | |
償還關聯方借款(三)
|
| | | | 20,000 | | | | | | 470,000 | | |
關聯方借款(三)
|
| | | | — | | | | | | 900,000 | | |
向浙江環富轉讓財產和設備(V)
|
| | | | — | | | | | | 1,604 | | |
| | |
As of December 31,
2021 |
| |
As of June 30,
2022 |
| ||||||
應收賬款 - 關聯方,淨額(I)
|
| | | | 768,747 | | | | | | 217,563 | | |
關聯方應付款項(二)(四)
|
| | | | 41,278 | | | | | | 32,037 | | |
應付帳款 - 關聯方(II)
|
| | | | 111,531 | | | | | | 142,305 | | |
應付關聯方金額(三)(六)
|
| | | | 376,906 | | | | | | 712,211 | | |
其他非流動資產 - 關聯方(Vii)
|
| | | | 1,929 | | | | | | 208,503 | | |
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 7,181 | | | | | $ | — | | |
預付費用和其他資產
|
| | | | 788,561 | | | | | | — | | |
Total current assets
|
| | | | 795,742 | | | | | | — | | |
延期發售成本
|
| | | | — | | | | | | 248,611 | | |
預付費用 - 非當期部分
|
| | | | 75,616 | | | | | | — | | |
信託賬户中持有的投資
|
| | | | 300,053,996 | | | | | | — | | |
Total Assets
|
| | | $ | 300,925,354 | | | | | $ | 248,611 | | |
負債、可能贖回的A類普通股和股東權益(虧損)
|
| | | | | | | | | | | | |
應付賬款和應計費用
|
| | | $ | 507,310 | | | | | $ | 207,038 | | |
Due to related party
|
| | | | 17,384 | | | | | | — | | |
Promissory note – related party
|
| | | | — | | | | | | 25,500 | | |
流動負債總額
|
| | | | 524,694 | | | | | | 232,538 | | |
延期承銷費
|
| | | | 10,500,000 | | | | | | — | | |
Warrant liabilities
|
| | | | 11,747,850 | | | | | | — | | |
Total Liabilities
|
| | | | 22,772,544 | | | | | | 232,538 | | |
Commitments | | | | | | | | | | | | | |
可能贖回的A類普通股 | | | | ||||||||||
可能贖回的A類普通股,面值0.0001美元,30,000,000股,無已發行和流通股,分別於2021年12月31日和2020年12月31日贖回10美元。
|
| | | | 300,000,000 | | | | | | — | | |
股東權益(虧損): | | | | | | | | | | | | | |
優先股,面值0.0001美元;授權發行500萬股;未發行
or outstanding |
| | | | — | | | | | | — | | |
A類普通股,面值0.0001美元;授權5億股;無
已發行或已發行股份(不包括30,000,000股,不包括受 possible redemption) at December 31, 2021 and 2020 |
| | | | — | | | | | | — | | |
B類普通股,面值0.0001美元;授權股份5,000萬股;分別於2021年12月31日和2020年12月31日發行和發行7,500,000股和7,503,750股
|
| | | | 750 | | | | | | 750 | | |
新增實收資本
|
| | | | — | | | | | | 24,250 | | |
Accumulated deficit
|
| | | | (21,847,940) | | | | | | (8,927) | | |
股東權益(虧損)合計
|
| | | | (21,847,190) | | | | | | 16,073 | | |
總負債,可能贖回的A類普通股,以及
股東權益(虧損) |
| | | $ | 300,925,354 | | | | | $ | 248,611 | | |
| | |
For the
Year Ended December 31, 2021 |
| |
For the
Period from December 11, 2020 (Inception) through December 31, 2020 |
| ||||||
組建和運營成本
|
| | | $ | 1,831,161 | | | | | $ | 8,927 | | |
Loss from Operations
|
| | | | (1,831,161) | | | | | | (8,927) | | |
Other income (expense): | | | | | | | | | | | | | |
信託賬户中投資的利息收入
|
| | | | 53,995 | | | | | | — | | |
分配給認股權證的發售成本
|
| | | | (989,589) | | | | | | — | | |
權證負債公允價值變動
|
| | | | 14,374,150 | | | | | | — | | |
其他收入(費用)合計
|
| | | | 13,438,556 | | | | | | — | | |
Net income (loss)
|
| | | $ | 11,607,395 | | | | | $ | (8,927) | | |
A類普通股加權平均流通股
|
| | | | 26,794,521 | | | | | | — | | |
A類普通股每股基本和稀釋後淨收益
|
| | | $ | 0.34 | | | | | $ | — | | |
B類普通股加權平均流通股
|
| | | | 7,395,822 | | | | | | 742,857 | | |
B類普通股每股基本和稀釋後淨收益(虧損)
|
| | | $ | 0.34 | | | | | $ | (0.01) | | |
| | |
Class A
Ordinary shares |
| |
Class B
Ordinary shares |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Equity (Deficit) |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance as of December 11, 2020
(Inception) |
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
方正股票發行
|
| | | | — | | | | | | — | | | | | | 7,503,750 | | | | | | 750 | | | | | | 24,250 | | | | | | — | | | | | | 25,000 | | |
Net loss
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | (8,927) | | | | | | (8,927) | | |
Balance as of December 31,
2020 |
| | |
|
—
|
| | | |
|
—
|
| | | | | 7,503,750 | | | | | | 750 | | | | | | 24,250 | | | | | | (8,927) | | | | | | 16,073 | | |
因部分鍛鍊而被沒收
of overallotment |
| | | | — | | | | | | — | | | | | | (3,750) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,607,395 | | | | | | 11,607,395 | | |
可能贖回的A類普通股增持
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (24,250) | | | | | | (33,446,408) | | | | | | (33,470,658) | | |
Balance as of December 31,
2021 |
| | | | — | | | | | $ | — | | | | | | 7,500,000 | | | | | $ | 750 | | | | | $ | — | | | | | $ | (21,847,940) | | | | | $ | (21,847,190) | | |
| | |
For the
Year Ended December 31, 2021 |
| |
For the
Period from December 11, 2020 (Inception) through December 31, 2020 |
| ||||||
經營活動現金流: | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 11,607,395 | | | | | $ | (8,927) | | |
將淨收益(虧損)與經營活動中使用的現金淨額進行調整:
|
| | | | | | | | | | | | |
信託賬户中的投資賺取利息
|
| | | | (53,995) | | | | |
|
—
|
| |
分配給認股權證的發售成本
|
| | | | 989,589 | | | | |
|
—
|
| |
權證負債公允價值變動
|
| | | | (14,374,150) | | | | |
|
—
|
| |
經營性資產和負債變動:
|
| | | | | | | | | | | | |
預付費用和其他資產
|
| | | | (864,177) | | | | |
|
—
|
| |
Due to related party
|
| | | | 17,384 | | | | |
|
—
|
| |
應付賬款和應計費用
|
| | | | 507,309 | | | | | | 8,927 | | |
經營活動中使用的淨現金
|
| | | | (2,170,645) | | | | |
|
—
|
| |
投資活動現金流: | | | | | | | | | | | | | |
存入信託賬户的現金
|
| | | | (300,000,000) | | | | |
|
—
|
| |
投資活動中使用的淨現金
|
| | | | (300,000,000) | | | | |
|
—
|
| |
融資活動的現金流: | | | | | | | | | | | | | |
單位銷售收益,扣除承銷商折扣後的淨額
|
| | | | 294,000,000 | | | | |
|
—
|
| |
私募認股權證發行收益
|
| | | | 8,872,000 | | | | |
|
—
|
| |
本票 - 關聯方收益
|
| | | | 57,546 | | | | |
|
—
|
| |
本票付款 - 關聯方
|
| | | | (83,046) | | | | |
|
—
|
| |
支付產品費用
|
| | | | (668,674) | | | | |
|
—
|
| |
融資活動提供的現金淨額
|
| | | | 302,177,826 | | | | | | — | | |
Net change in cash
|
| | | | 7,181 | | | | | | — | | |
Cash, beginning of period
|
| | | | — | | | | | | — | | |
Cash, end of the period
|
| | | $ | 7,181 | | | | | $ | — | | |
補充披露非現金投融資活動: | | | | | | | | | | | | | |
保薦人為換取方正股票發行而支付的延期發行費用
shares |
| | | $ | — | | | | | $ | 25,000 | | |
應計延期發售成本
|
| | | $ | — | | | | | $ | 207,038 | | |
贊助商支付的延期發行費用
|
| | | $ | — | | | | | $ | 16,573 | | |
|
Gross Proceeds
|
| | | $ | 300,000,000 | | |
|
減去:分配給公募認股權證的收益
|
| | | | (17,250,000) | | |
|
減去:A類普通股可分配的發行成本
|
| | | | (16,220,658) | | |
|
加碼:賬面價值增加到贖回價值
|
| | | | 33,470,658 | | |
|
可能贖回的A類普通股
|
| | | $ | 300,000,000 | | |
| | |
For the year ended
December 31, 2021 |
| |
For the period from
December 11, 2020 (inception) through December 31, 2020 |
| ||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||
普通股基本和稀釋後淨收益: | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
淨收益(虧損)分攤
|
| | | $ | — | | | | | $ | 2,510,833 | | | | | $ | — | | | | | $ | (8,927) | | |
Denominator:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
加權平均流通股
|
| | | | — | | | | | | 7,395,822 | | | | | | — | | | | | | 742,857 | | |
每股普通股基本及攤薄後淨收益(虧損)
|
| | | $ | — | | | | | $ | 0.34 | | | | | $ | — | | | | | $ | (0.01) | | |
| | |
December 31,
2021 |
| |
Quoted
Prices In Active Markets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Other Unobservable Inputs (Level 3) |
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
信託賬户中的美國政府證券和清掃資金
|
| | | $ | 300,053,996 | | | | | $ | 300,053,996 | | | | | $ | — | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
公共認股權證負債
|
| | | $ | 7,350,000 | | | | | $ | 7,350,000 | | | | | $ | — | | | | | $ | — | | |
私募擔保責任
|
| | | | 4,397,850 | | | | | | — | | | | | | — | | | | | | 4,397,850 | | |
| | | | $ | 11,747,850 | | | | | $ | 7,350,000 | | | | | $ | — | | | | | $ | 4,397,850 | | |
| Inputs | | | | | | | |
|
Risk-free interest rate
|
| | | | 1.09% | | |
|
Expected term to merger
|
| | | | 0.60 | | |
|
Expected volatility
|
| | | | 12.40% | | |
|
名義行權價格
|
| | | $ | 1.00 | | |
| | |
Warrant
Liabilities |
| |||
Fair value at January 1, 2021
|
| | | $ | — | | |
2021年2月9日公共和私人認股權證責任的初始分類
|
| | | | 27,807,680 | | |
Change in fair value
|
| | | | (6,159,830) | | |
公共認股權證重新分類為1級
|
| | | | (17,250,000) | | |
Fair Value at December 31, 2021
|
| | | $ | 4,397,850 | | |
| | |
Carrying
Value as of December 31, 2021 |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair Value
as of December 31, 2021 |
| ||||||||||||
U.S. Treasury Securities
|
| | | $ | 300,053,216 | | | | | $ | 4,157 | | | | | $ | — | | | | | $ | 300,057,373 | | |
| | | | $ | 300,053,216 | | | | | $ | 4,157 | | | | | $ | — | | | | | $ | 300,057,373 | | |
| | |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
Assets: | | | | | | | | | | | | | |
Current Assets | | | | | | | | | | | | | |
Cash
|
| | | $ | 2,444 | | | | | $ | 7,181 | | |
預付費用和其他流動資產
|
| | | | 280,229 | | | | | | 788,561 | | |
Total current assets
|
| | | | 282,673 | | | | | | 795,742 | | |
預付費用 - 非當期部分
|
| | | | — | | | | | | 75,616 | | |
信託賬户中持有的投資
|
| | | | 301,933,145 | | | | | | 300,053,996 | | |
Total Assets
|
| | | $ | 302,215,818 | | | | | $ | 300,925,354 | | |
負債、可能贖回的A類普通股和股東虧損
|
| | | | | | | | | | | | |
Current Liabilities
|
| | | | | | | | | | | | |
應付賬款和應計費用
|
| | | $ | 3,577,636 | | | | | $ | 507,310 | | |
營運資金貸款 - 關聯方
|
| | | | 953,502 | | | | | | — | | |
Due to related party
|
| | | | — | | | | | | 17,384 | | |
流動負債總額
|
| | | | 4,531,138 | | | | | | 524,694 | | |
延期承銷費
|
| | | | 10,500,000 | | | | | | 10,500,000 | | |
Warrant liabilities
|
| | | | 755,196 | | | | | | 11,747,850 | | |
Total Liabilities
|
| | | | 15,786,334 | | | | | | 22,772,544 | | |
承付款和或有事項(見附註5)
|
| | | | | | | | | | | | |
可能贖回的A類普通股
|
| | | | | | | | | | | | |
可能贖回的A類普通股,面值0.0001美元,已發行和流通股3000萬股,分別於2022年9月30日和2021年12月31日贖回價值10.06美元和10.00美元
|
| | | | 301,933,145 | | | | | | 300,000,000 | | |
Shareholders’ Deficit
|
| | | | | | | | | | | | |
優先股,面值0.0001美元;授權發行500萬股;未發行和已發行
|
| | | | — | | | | | | — | | |
A類普通股,面值0.0001美元;授權發行5億股;2022年9月30日和2021年12月31日沒有發行和發行的股份(不包括可能贖回的3000萬股)
|
| | | | — | | | | | | — | | |
B類普通股,面值0.0001美元;授權5000萬股;
2022年9月30日和 發行和發行的7500,000股 December 31, 2021 |
| | | | 750 | | | | | | 750 | | |
新增實收資本
|
| | | | — | | | | | | — | | |
Accumulated deficit
|
| | | | (15,504,411) | | | | | | (21,847,940) | | |
股東虧損總額
|
| | | | (15,503,661) | | | | | | (21,847,190) | | |
總負債,可能贖回的A類普通股,
和股東虧損 |
| | | $ | 302,215,818 | | | | | $ | 300,925,354 | | |
| | |
For The Three Months Ended
September 30, |
| |
For The Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
一般和行政費用
|
| | | $ | 713,283 | | | | | $ | 302,768 | | | | | $ | 4,595,129 | | | | | $ | 820,249 | | |
Loss from Operations
|
| | | | (713,283) | | | | | | (302,768) | | | | | | (4,595,129) | | | | | | (820,249) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
信託賬户中投資的利息收入
|
| | | | 1,319,522 | | | | | | 21,218 | | | | | | 1,879,149 | | | | | | 24,271 | | |
分配給認股權證的發售成本
|
| | | | — | | | | | | — | | | | | | — | | | | | | (989,589) | | |
權證負債公允價值變動
|
| | | | 1,643,537 | | | | | | 7,403,869 | | | | | | 10,992,654 | | | | | | 12,239,865 | | |
Total other income, net
|
| | | | 2,963,059 | | | | | | 7,425,087 | | | | | | 12,871,803 | | | | | | 11,274,547 | | |
Net income
|
| | | $ | 2,249,776 | | | | | $ | 7,122,319 | | | | | $ | 8,276,674 | | | | | $ | 10,454,298 | | |
A類加權平均流通股
可能存在的普通股 redemption |
| | | | 30,000,000 | | | | | | 30,000,000 | | | | | | 30,000,000 | | | | | | 25,714,286 | | |
每股基本和稀釋後淨收益,A類普通股,受可能的影響
redemption |
| | | $ | 0.06 | | | | | $ | 0.19 | | | | | $ | 0.22 | | | | | $ | 0.32 | | |
B類加權平均流通股
ordinary shares |
| | | | 7,500,000 | | | | | | 7,500,000 | | | | | | 7,500,000 | | | | | | 7,360,714 | | |
每股基本和稀釋後淨收益,B類普通股
|
| | | $ | 0.06 | | | | | $ | 0.19 | | | | | $ | 0.22 | | | | | $ | 0.32 | | |
| | |
Class A
Ordinary shares |
| |
Class B
Ordinary shares |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Deficit |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance as of December 31, 2021
|
| | | | — | | | | | $ | — | | | | | | 7,500,000 | | | | | $ | 750 | | | | | $ | — | | | | | $ | (21,847,940) | | | | | $ | (21,847,190) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,854,954 | | | | | | 6,854,954 | | |
Balance as of March 31, 2022 (unaudited)
|
| | | | — | | | | | | — | | | | |
|
7,500,000
|
| | | |
|
750
|
| | | | | — | | | | |
|
(14,992,986)
|
| | | |
|
(14,992,236)
|
| |
賬面價值增加到贖回價值
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (613,622) | | | | | | (613,622) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (828,056) | | | | | | (828,056) | | |
Balance as of June 30, 2022 (unaudited)
|
| | | | — | | | | | | — | | | | |
|
7,500,000
|
| | | |
|
750
|
| | | | | — | | | | |
|
(16,434,664)
|
| | | |
|
(16,433,914)
|
| |
賬面價值增加到贖回價值
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,319,523) | | | | | | (1,319,523) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,249,776 | | | | | | 2,249,776 | | |
截至2022年9月30日的餘額(未經審計)
|
| | | | — | | | | | $ | — | | | | | | 7,500,000 | | | | | $ | 750 | | | | | $ | — | | | | | $ | (15,504,411) | | | | | $ | (15,503,661) | | |
| | |
Class A
Ordinary shares |
| |
Class B
Ordinary shares |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Equity (Deficit) |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance as of December 31, 2020
|
| | | | — | | | | | $ | — | | | | | | 7,503,750 | | | | | $ | 750 | | | | | $ | 24,250 | | | | | $ | (8,927) | | | | | $ | 16,073 | | |
因部分行使超額配售而被沒收
|
| | | | — | | | | | | — | | | | | | (3,750) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,266,877) | | | | | | (3,266,877) | | |
A類普通股增持至贖回金額
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (24,250) | | | | | | (33,446,408) | | | | | | (33,470,658) | | |
Balance as of March 31, 2021 (unaudited)
|
| | | | — | | | | | | — | | | | |
|
7,500,000
|
| | | |
|
750
|
| | | |
|
—
|
| | | |
|
(36,722,212)
|
| | | |
|
(36,721,462)
|
| |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,598,856 | | | | | | 6,598,856 | | |
Balance as of June 30, 2021 (unaudited)
|
| | | | — | | | | | | — | | | | |
|
7,500,000
|
| | | |
|
750
|
| | | |
|
—
|
| | | |
|
(30,123,356)
|
| | | |
|
(30,122,606)
|
| |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,122,319 | | | | | | 7,122,319 | | |
截至2021年9月30日的餘額(未經審計)
|
| | | | — | | | | | $ | — | | | | | | 7,500,000 | | | | | $ | 750 | | | | | $ | — | | | | | $ | (23,001,037) | | | | | $ | (23,000,287) | | |
| | |
For The Nine Months Ended
September 30, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
經營活動現金流: | | | | | | | | | | | | | |
Net income
|
| | | $ | 8,276,674 | | | | | $ | 10,454,298 | | |
將淨收入與經營活動中使用的淨現金進行調整:
|
| | | | | | | | | | | | |
信託賬户中的投資賺取利息
|
| | | | (1,879,149) | | | | | | (24,271) | | |
分配給認股權證的發售成本
|
| | | | — | | | | | | 989,589 | | |
權證負債公允價值變動
|
| | | | (10,992,654) | | | | | | (12,239,865) | | |
經營性資產和負債變動:
|
| | | | | | | | | | | | |
預付費用和其他資產
|
| | | | 583,948 | | | | | | (1,065,796) | | |
應付賬款和應計費用
|
| | | | 3,070,326 | | | | | | 22,025 | | |
Due to related party
|
| | | | (17,384) | | | | | | — | | |
經營活動中使用的淨現金
|
| | | | (958,239) | | | | | | (1,864,020) | | |
投資活動現金流: | | | | | | | | | | | | | |
存入信託賬户的現金
|
| | | | — | | | | | | (300,000,000) | | |
投資活動中使用的淨現金
|
| | | | — | | | | | | (300,000,000) | | |
融資活動的現金流: | | | | | | | | | | | | | |
單位銷售收益,扣除承銷商折扣後的淨額
|
| | | | — | | | | | | 294,000,000 | | |
私募認股權證發行收益
|
| | | | — | | | | | | 8,872,000 | | |
本票 - 關聯方收益
|
| | | | — | | | | | | 57,546 | | |
營運資金貸款 - 關聯方收益
|
| | | | 953,502 | | | | | | — | | |
本票付款 - 關聯方
|
| | | | — | | | | | | (83,046) | | |
支付產品費用
|
| | | | — | | | | | | (668,674) | | |
融資活動提供的現金淨額
|
| | | | 953,502 | | | | | | 302,177,826 | | |
Net change in cash
|
| | | | (4,737) | | | | | | 313,806 | | |
Cash, beginning of period
|
| | | | 7,181 | | | | | | — | | |
Cash, end of the period
|
| | | $ | 2,444 | | | | | $ | 313,806 | | |
補充披露非現金投融資活動: | | | | | | | | | | | | | |
遞延承銷商應付折扣計入額外實收資本
|
| | | $ | — | | | | | $ | 10,500,000 | | |
|
Gross Proceeds
|
| | | $ | 300,000,000 | | |
|
減去:分配給公募認股權證的收益
|
| | | | (17,250,000) | | |
|
減去與A類普通股相關的發行成本
|
| | | | (16,220,658) | | |
|
加碼:賬面價值增加到贖回價值
|
| | | | 33,470,658 | | |
|
可能贖回的A類普通股,2021年12月31日
|
| | | | 300,000,000 | | |
|
加碼:賬面價值增加到贖回價值
|
| | | | 1,933,145 | | |
|
可能贖回的A類普通股,2022年9月30日
|
| | | $ | 301,933,145 | | |
| | |
截至9月30日的三個月
|
| |
截至9月30日的9個月
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||
Basic and diluted net
income per ordinary share: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net
income |
| | | $ | 1,799,821 | | | | | $ | 449,955 | | | | | $ | 5,697,855 | | | | | $ | 1,424,464 | | | | | $ | 6,621,339 | | | | | $ | 1,655,335 | | | | | $ | 8,127,734 | | | | | $ | 2,326,564 | | |
Denominator:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted-average
shares outstanding |
| | | | 30,000,000 | | | | | | 7,500,000 | | | | | | 30,000,000 | | | | | | 7,500,000 | | | | | | 30,000,000 | | | | | | 7,500,000 | | | | | | 25,714,286 | | | | | | 7,360,714 | | |
Basic and diluted net
income per ordinary share |
| | | $ | 0.06 | | | | | $ | 0.06 | | | | | $ | 0.19 | | | | | $ | 0.19 | | | | | $ | 0.22 | | | | | $ | 0.22 | | | | | $ | 0.32 | | | | | $ | 0.32 | | |
| | |
September 30,
2022 |
| |
Quoted
Prices In Active Markets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Other Unobservable Inputs (Level 3) |
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
信託賬户中的美國政府證券和清掃資金
|
| | | $ | 301,933,145 | | | | | $ | 301,933,145 | | | | | $ | — | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
公共認股權證負債
|
| | | $ | 450,000 | | | | | $ | 450,000 | | | | | $ | — | | | | | $ | — | | |
私募擔保責任
|
| | | | 305,196 | | | | | | — | | | | | | — | | | | | | 305,196 | | |
| | | | $ | 755,196 | | | | | $ | 450,000 | | | | | $ | — | | | | | $ | 305,196 | | |
| | |
December 31,
2021 |
| |
Quoted
Prices in Active Markets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Other Unobservable Inputs (Level 3) |
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
信託賬户中的美國政府證券和清掃資金
|
| | | $ | 300,053,996 | | | | | $ | 300,053,996 | | | | | $ | — | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
公共認股權證負債
|
| | | $ | 7,350,000 | | | | | $ | 7,350,000 | | | | | $ | — | | | | | $ | — | | |
私募擔保責任
|
| | | | 4,397,850 | | | | | | — | | | | | | — | | | | | | 4,397,850 | | |
| | | | $ | 11,747,850 | | | | | $ | 7,350,000 | | | | | $ | — | | | | | $ | 4,397,850 | | |
| | |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||
Inputs | | | | | | | | | | | | | |
Risk-free interest rate
|
| | | | 4.12% | | | | | | 1.09% | | |
Expected term to merger
|
| | | | 0.25 | | | | | | 0.60 | | |
Expected volatility
|
| | | | 0.54% | | | | | | 12.40% | | |
名義行權價格
|
| | | $ | 1.00 | | | | | $ | 1.00 | | |
| | |
Warrant
Liabilities |
| |||
Fair Value at January 1, 2021
|
| | | $ | — | | |
2021年2月9日公共和私人認股權證責任的初始分類
|
| | | | 27,807,680 | | |
Change in Fair Value
|
| | | | 354,880 | | |
公共認股權證重新分類為1級
|
| | | | (17,250,000) | | |
Fair Value at March 31, 2021
|
| | | | 10,912,560 | | |
Change in Fair Value
|
| | | | (2,976,556) | | |
Fair Value at June 30, 2021
|
| | | | 7,936,004 | | |
Change in Fair Value
|
| | | | (2,753,869) | | |
Fair Value at September 30, 2021
|
| | | | 5,182,135 | | |
Change in Fair Value
|
| | | | (784,285) | | |
Fair Value at December 31, 2021
|
| | | | 4,397,850 | | |
Change in Fair Value
|
| | | | (2,796,454) | | |
Fair Value at March 31, 2022
|
| | | | 1,601,396 | | |
Change in Fair Value
|
| | | | (702,663) | | |
Fair Value at June 30, 2022
|
| | | | 898,733 | | |
Change in Fair Value
|
| | | | (593,537) | | |
Fair Value at September 30, 2022
|
| | | $ | 305,196 | | |
| | |
Carrying
Value as of September 30, 2022 |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair Value
as of September 30, 2022 |
| ||||||||||||
U.S. Treasury Securities
|
| | | $ | 301,932,919 | | | | | $ | 5,893 | | | | | $ | — | | | | | $ | 301,938,812 | | |
| | | | $ | 301,932,919 | | | | | $ | 5,893 | | | | | $ | — | | | | | $ | 301,938,812 | | |
| | |
Carrying
Value as of December 31, 2021 |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair Value
as of December 31, 2021 |
| ||||||||||||
U.S. Treasury Securities
|
| | | $ | 300,053,216 | | | | | $ | 4,157 | | | | | $ | — | | | | | $ | 300,057,373 | | |
| | | | $ | 300,053,216 | | | | | $ | 4,157 | | | | | $ | — | | | | | $ | 300,057,373 | | |
| | |
Page
|
| | |||||
ARTICLE I
|
| | ||||||||
CERTAIN DEFINITIONS
|
| | ||||||||
Section 1.1.
Definitions
|
| | | | A-4 | | | | ||
Section 1.2.
Construction
|
| | | | A-18 | | | | ||
ARTICLE II
|
| | ||||||||
TRANSACTIONS; CLOSING
|
| | ||||||||
Section 2.1.
Pre-Closing Actions
|
| | | | A-19 | | | | ||
Section 2.2.
The Mergers
|
| | | | A-20 | | | | ||
Section 2.3.
合併對SPAC已發行證券、合併子公司1和合並子公司2的影響
|
| | | | A-22 | | | | ||
Section 2.4.
Closing Deliverables
|
| | | | A-23 | | | | ||
Section 2.5.
註銷SPAC股權證券並支付合並對價
|
| | | | A-24 | | | | ||
Section 2.6.
Further Assurances
|
| | | | A-25 | | | | ||
Section 2.7.
Dissenter’s Rights
|
| | | | A-25 | | | | ||
Section 2.8.
Withholding
|
| | | | A-25 | | | | ||
ARTICLE III
|
| | ||||||||
公司的陳述和保修
|
| | | | ||||||
Section 3.1.
組織、信譽和資質
|
| | | | A-26 | | | | ||
Section 3.2.
Subsidiaries
|
| | | | A-26 | | | | ||
Section 3.3.
公司市值
|
| | | | A-26 | | | | ||
Section 3.4.
子公司資本化
|
| | | | A-27 | | | | ||
Section 3.5.
Authorization
|
| | | | A-28 | | | | ||
Section 3.6.
Consents; No Conflicts
|
| | | | A-28 | | | | ||
Section 3.7.
遵守法律;同意;許可
|
| | | | A-29 | | | | ||
Section 3.8.
Tax Matters
|
| | | | A-30 | | | | ||
Section 3.9.
Financial Statements
|
| | | | A-31 | | | | ||
Section 3.10.
Absence of Changes
|
| | | | A-32 | | | | ||
Section 3.11.
Actions
|
| | | | A-32 | | | | ||
Section 3.12.
未披露的負債
|
| | | | A-33 | | | | ||
Section 3.13.
材料合同和承諾額
|
| | | | A-33 | | | | ||
Section 3.14.
Title; Properties
|
| | | | A-33 | | | | ||
Section 3.15.
知識產權和數據
|
| | | | A-34 | | | | ||
Section 3.16.
隱私和網絡安全
|
| | | | A-37 | | | | ||
Section 3.17.
勞工和員工事務
|
| | | | A-38 | | | | ||
Section 3.18.
Brokers
|
| | | | A-39 | | | | ||
Section 3.19.
環境問題
|
| | | | A-39 | | | | ||
Section 3.20.
Insurance
|
| | | | A-39 | | | | ||
Section 3.21.
公司關聯方
|
| | | | A-39 | | | | ||
Section 3.22.
代理/註冊聲明
|
| | | | A-39 | | | | ||
Section 3.23.
沒有額外的陳述或保證
|
| | | | A-40 | | | |
| | |
Page
|
| |||
ARTICLE IV
|
| ||||||
SPAC的陳述和保修
|
| ||||||
Section 4.1.
組織、信譽、企業實力和資質
|
| | | | A-40 | | |
Section 4.2.
大寫和投票權
|
| | | | A-40 | | |
Section 4.3.
公司結構;子公司
|
| | | | A-41 | | |
Section 4.4.
Authorization
|
| | | | A-41 | | |
Section 4.5.
Consents; No Conflicts
|
| | | | A-42 | | |
Section 4.6.
Tax Matters
|
| | | | A-42 | | |
Section 4.7.
Financial Statements
|
| | | | A-43 | | |
Section 4.8.
Absence of Changes
|
| | | | A-44 | | |
Section 4.9.
Actions
|
| | | | A-44 | | |
Section 4.10.
Brokers
|
| | | | A-44 | | |
Section 4.11.
代理/註冊聲明
|
| | | | A-44 | | |
Section 4.12.
SEC Filings
|
| | | | A-44 | | |
Section 4.13.
Trust Account
|
| | | | A-45 | | |
Section 4.14.
《投資公司法》;《就業法案》
|
| | | | A-45 | | |
Section 4.15.
Business Activities
|
| | | | A-45 | | |
Section 4.16.
Nasdaq Quotation
|
| | | | A-46 | | |
Section 4.17.
SPAC Related Parties
|
| | | | A-46 | | |
Section 4.18.
沒有額外的陳述或保證
|
| | | | A-46 | | |
ARTICLE V
|
| ||||||
COVENANTS OF THE COMPANY
|
| ||||||
Section 5.1.
Conduct of Business
|
| | | | A-46 | | |
Section 5.2.
Access to Information
|
| | | | A-48 | | |
Section 5.3.
Company Listing
|
| | | | A-48 | | |
Section 5.4.
公司股權激勵計劃
|
| | | | A-48 | | |
Section 5.5.
收購建議和替代交易
|
| | | | A-49 | | |
Section 5.6.
D&O賠償和保險
|
| | | | A-49 | | |
Section 5.7.
公司關閉後的董事會
|
| | | | A-50 | | |
Section 5.8.
Notice of Developments
|
| | | | A-50 | | |
Section 5.9.
Financials
|
| | | | A-50 | | |
Section 5.10.
No Trading
|
| | | | A-51 | | |
Section 5.11.
Shareholder Lock-Up
|
| | | | A-51 | | |
Section 5.12.
VIE Restructuring
|
| | | | A-51 | | |
ARTICLE VI
|
| ||||||
COVENANTS OF SPAC
|
| ||||||
Section 6.1.
Conduct of Business
|
| | | | A-51 | | |
Section 6.2.
Access to Information
|
| | | | A-52 | | |
Section 6.3.
收購建議和替代交易
|
| | | | A-53 | | |
Section 6.4.
Nasdaq Listing
|
| | | | A-53 | | |
Section 6.5.
SPAC Public Filings
|
| | | | A-53 | | |
Section 6.6.
Section 16 Matters
|
| | | | A-53 | | |
| | |
Page
|
| |||
ARTICLE VII
|
| ||||||
JOINT COVENANTS
|
| ||||||
Section 7.1.
監管審批;其他備案
|
| | | | A-53 | | |
Section 7.2.
代理/註冊聲明;SPAC股東大會和批准;公司股東批准
|
| | | | A-54 | | |
Section 7.3.
Support of Transaction
|
| | | | A-57 | | |
Section 7.4.
Tax Matters
|
| | | | A-57 | | |
Section 7.5.
股東訴訟
|
| | | | A-58 | | |
Section 7.6.
後續股權融資和允許融資
|
| | | | A-58 | | |
ARTICLE VIII
|
| ||||||
義務的條件
|
| ||||||
Section 8.1.
各方義務的條件
|
| | | | A-58 | | |
Section 8.2.
SPAC義務的附加條件
|
| | | | A-59 | | |
Section 8.3.
公司義務的附加條件,合併子公司1和合並子公司2
|
| | | | A-59 | | |
Section 8.4.
條件的挫敗感
|
| | | | A-60 | | |
ARTICLE IX
|
| ||||||
終止/生效
|
| ||||||
Section 9.1.
Termination
|
| | | | A-60 | | |
Section 9.2.
Effect of Termination
|
| | | | A-61 | | |
ARTICLE X
|
| ||||||
MISCELLANEOUS
|
| ||||||
Section 10.1.
Trust Account Waiver
|
| | | | A-61 | | |
Section 10.2.
Waiver
|
| | | | A-61 | | |
Section 10.3.
Notices
|
| | | | A-61 | | |
Section 10.4.
Assignment
|
| | | | A-62 | | |
Section 10.5.
Rights of Third Parties
|
| | | | A-63 | | |
Section 10.6.
Expenses
|
| | | | A-63 | | |
Section 10.7.
Governing Law
|
| | | | A-63 | | |
Section 10.8.
同意管轄
|
| | | | A-63 | | |
Section 10.9.
Headings; Counterparts
|
| | | | A-64 | | |
Section 10.10.
Disclosure Letters
|
| | | | A-64 | | |
Section 10.11.
Entire Agreement
|
| | | | A-64 | | |
Section 10.12.
Amendments
|
| | | | A-64 | | |
Section 10.13.
Publicity
|
| | | | A-64 | | |
Section 10.14.
Confidentiality
|
| | | | A-65 | | |
Section 10.15.
Severability
|
| | | | A-65 | | |
Section 10.16.
Enforcement
|
| | | | A-65 | | |
Section 10.17.
Non-Recourse
|
| | | | A-65 | | |
Section 10.18.
陳述、保證和契諾不再有效
|
| | | | A-65 | | |
Section 10.19.
衝突和特權
|
| | | | A-66 | | |
| Exhibits | | | | |
|
Exhibit A
贊助商支持協議
|
| | | |
|
Exhibit B
公司支持協議
|
| | | |
|
Exhibit C
註冊權協議
|
| | | |
|
Exhibit D
合併首份計劃表
|
| | | |
|
Exhibit E
合併二次計劃表
|
| | | |
|
Exhibit F
Form of A&R Company Charter
|
| | | |
|
Exhibit G
《公司2022股權激勵計劃主要條款》
|
| | | |
|
Exhibit H
轉讓、假設和修訂協議格式
|
| | | |
|
Exhibit I
戰略投資協議
|
| | | |
|
Exhibit J
VIE Restructuring Plan
|
| | | |
|
Exhibit K
戰略投資協議
|
| | | |
| A&R Company Charter | | |
2.1(a)
|
|
| Action | | |
1.1
|
|
| Affiliate | | |
1.1
|
|
| Aggregate Proceeds | | |
1.1
|
|
| Agreement | | |
Preamble
|
|
| AI Technologies | | |
1.1
|
|
| 反腐敗法 | | |
3.7(d)
|
|
| 反洗錢法 | | |
1.1
|
|
| 轉讓、假設和修訂協議 | | |
Recitals
|
|
| 經審計的財務報表 | | |
3.9(a)
|
|
| 授權通知 | | |
2.2(c)(i)
|
|
| Benefit Plan | | |
1.1
|
|
| 業務組合 | | |
1.1
|
|
| Business Data | | |
1.1
|
|
| Business Day | | |
1.1
|
|
| CAC | | |
8.2(c)
|
|
| 資本重組 | | |
2.1(d)(ii)
|
|
| Cayman Act | | |
Recitals
|
|
| Closing | | |
2.2(a)
|
|
| Closing Date | | |
2.2(a)
|
|
| Code | | |
1.1
|
|
| Co-Founder Shares | | |
1.1
|
|
| Company | | |
Preamble
|
|
| 公司2022股權激勵計劃 | | |
5.4
|
|
| 公司收購建議 | | |
1.1
|
|
| Company AI Policies | | |
3.15(h)
|
|
| Company Board | | |
Recitals
|
|
| 公司董事會建議 | | |
7.2(c)(ii)
|
|
| Company Charter | | |
1.1
|
|
| 公司A類普通股 | | |
1.1
|
|
| 公司B類普通股 | | |
1.1
|
|
| 公司結算書 | | |
2.4(a)(ii)
|
|
| Company Contract | | |
1.1
|
|
| Company Directors | | |
5.7
|
|
| 公司公開信 | | |
III
|
|
| 公司財務報表 | | |
3.9(a)
|
|
| Company IP | | |
1.1
|
|
| Company Lease | | |
3.14(c)
|
|
| 公司重大不良影響 | | |
1.1
|
|
| 公司物資租賃 | | |
3.14(c)
|
|
| Company Options | | |
1.1
|
|
| 公司普通股 | | |
1.1
|
|
| Company Product | | |
1.1
|
|
| 公司股東 | | |
1.1
|
|
| 公司股東批准 | | |
1.1
|
|
| 公司股東大會 | | |
7.2(c)(i)
|
|
| Company Shares | | |
1.1
|
|
| Company Source Code | | |
3.15(j)
|
|
| 公司支持協議 | | |
Recitals
|
|
| 公司交易費用 | | |
1.1
|
|
| Company Warrant | | |
2.3(d)
|
|
| Competing SPAC | | |
1.1
|
|
| Consent Party | | |
Recitals
|
|
| Contract | | |
1.1
|
|
| Control | | |
1.1
|
|
| Controlled | | |
1.1
|
|
| Controlling | | |
1.1
|
|
| Copyleft License | | |
1.1
|
|
| COVID-19 | | |
1.1
|
|
| COVID-19 Measures | | |
1.1
|
|
| CSRC | | |
8.2(c)
|
|
| Cybersecurity Laws | | |
1.1
|
|
| Data Secutity Laws | | |
1.1
|
|
| Disclosure Letter | | |
1.1
|
|
| 持不同意見的SPAC股東 | | |
2.7(a)
|
|
| 持不同意見的Spac共享 | | |
2.7(a)
|
|
| DTC | | |
1.1
|
|
| Encumbrance | | |
1.1
|
|
| 可執行性例外情況 | | |
Section 3.5(a)
|
|
| Environmental Laws | | |
1.1
|
|
| Equity Securities | | |
1.1
|
|
| ERISA | | |
1.1
|
|
| ERISA Affiliate | | |
1.1
|
|
| ESOP | | |
1.1
|
|
| Event | | |
1.1
|
|
| Exchange Act | | |
1.1
|
|
| Exchange Agent | | |
2.5(a)
|
|
| 首次生效時間 | | |
2.2(a)
|
|
| First Merger | | |
Recitals
|
|
| 首次合併申請文件 | | |
2.2(a)
|
|
| First Plan of Merger | | |
1.1
|
|
| 完全稀釋的公司股份 | | |
1.1
|
|
| GAAP | | |
1.1
|
|
| 政府官員 | | |
1.1
|
|
| 政府權威機構 | | |
1.1
|
|
| Governmental Order | | |
1.1
|
|
| Group | | |
1.1
|
|
| Group Companies | | |
1.1
|
|
| Group Company | | |
1.1
|
|
| Indebtedness | | |
1.1
|
|
| 知識產權 | | |
1.1
|
|
| 擬納税處理 | | |
7.4
|
|
| Interim Period | | |
5.1
|
|
| Intervening Event | | |
1.1
|
|
| 介入事件通知 | | |
7.2(b)(ii)
|
|
| 介入事件通知期 | | |
7.2(b)(ii)
|
|
| 《投資公司法》 | | |
1.1
|
|
| 投資者權益協議 | | |
1.1
|
|
| IP Contributor | | |
3.15(b)
|
|
| IPO | | |
10.1
|
|
| IT Systems | | |
3.16(g)
|
|
| Knowledge of SPAC | | |
1.1
|
|
| 對公司的瞭解 | | |
1.1
|
|
| Law | | |
1.1
|
|
| 租賃房產 | | |
1.1
|
|
| Liabilities | | |
1.1
|
|
| Major Customers | | |
1.1
|
|
| Major Suppliers | | |
1.1
|
|
| 管理帳户 | | |
3.9(b)
|
|
| Material Contracts | | |
1.1
|
|
| Material Permit | | |
3.7(g)
|
|
| 合併考慮因素 | | |
1.1
|
|
| Merger Sub 1 | | |
Preamble
|
|
| Merger Sub 2 | | |
Preamble
|
|
| Merger Subs | | |
Preamble
|
|
| Mergers | | |
Recitals
|
|
| Nasdaq | | |
4.16
|
|
| NDA | | |
1.1
|
|
| 無追索權當事人 | | |
10.17
|
|
| Non-Recourse Party | | |
10.17
|
|
| OFAC | | |
1.1
|
|
| 開源軟件 | | |
1.1
|
|
| Ordinary Course | | |
1.1
|
|
| Ordinary Shares | | |
1.1
|
|
| 組織文檔 | | |
1.1
|
|
| Orrick | | |
10.19
|
|
| Owned IP | | |
1.1
|
|
| Parties | | |
Preamble
|
|
| Party | | |
Preamble
|
|
| Patents | | |
1.1
|
|
| 允許的保留款 | | |
1.1
|
|
| 允許融資 | | |
1.1
|
|
| 允許的融資協議 | | |
1.1
|
|
| 允許的融資收益 | | |
1.1
|
|
| Person | | |
1.1
|
|
| Personal Data | | |
1.1
|
|
| PRC | | |
1.1
|
|
| 優先股轉換 | | |
2.1(b)
|
|
| Preferred Shares | | |
1.1
|
|
| Price per Share | | |
1.1
|
|
| Privacy Laws | | |
1.1
|
|
| Privacy Obligation | | |
1.1
|
|
| Privacy Policy | | |
1.1
|
|
| Process | | |
1.1
|
|
| Processed | | |
1.1
|
|
| Processing | | |
1.1
|
|
| Prohibited Person | | |
1.1
|
|
| Proxy Statement | | |
1.1
|
|
| 代理/註冊聲明 | | |
7.2(a)(i)
|
|
| Recapitalization | | |
2.1(d)(i)
|
|
| 資本重組因素 | | |
1.1
|
|
| 贖回SPAC股票 | | |
1.1
|
|
| Re-designation | | |
2.1(c)
|
|
| Registered IP | | |
1.1
|
|
| 註冊證券 | | |
1.1
|
|
| 註冊權協議 | | |
Recitals
|
|
| 監管審批 | | |
7.1(a)
|
|
| Regulatory Opinion | | |
8.2(c)
|
|
| Related Party | | |
1.1
|
|
| 信託基金剩餘收益 | | |
2.4(b)(iv)
|
|
| Representatives | | |
1.1
|
|
| 所需的政府授權 | | |
1.1
|
|
| 需要股東批准 | | |
1.1
|
|
| 必要的股東同意 | | |
1.1
|
|
| restraint | | |
8.1(f)
|
|
| 受制裁地區 | | |
1.1
|
|
| Sanctions | | |
1.1
|
|
| Sarbanes-Oxley Act | | |
1.1
|
|
| SEC | | |
1.1
|
|
| 第二有效時間 | | |
2.2(b)
|
|
| Second Merger | | |
Recitals
|
|
| 第二次合併申請文件 | | |
2.2(b)
|
|
| Second Plan of Merger | | |
1.1
|
|
| Securities Act | | |
1.1
|
|
| Security Incident | | |
1.1
|
|
| A系列優先股 | | |
1.1
|
|
| A系列+優先股 | | |
1.1
|
|
| A++系列優先股 | | |
1.1
|
|
| 系列天使優先股 | | |
1.1
|
|
| B系列優先股 | | |
1.1
|
|
| 股東訴訟 | | |
7.5
|
|
| SPAC | | |
Preamble
|
|
| SPAC Accounts Date | | |
1.1
|
|
| SPAC收購方案 | | |
1.1
|
|
| SPAC Board | | |
Recitals
|
|
| SPAC董事會建議 | | |
7.2(b)(ii)
|
|
| 建議中的空格更改 | | |
7.2(b)(ii)
|
|
| SPAC Charter | | |
1.1
|
|
| SPAC A類普通股 | | |
1.1
|
|
| SPAC B類轉換 | | |
2.3(a)
|
|
| SPAC B類普通股 | | |
1.1
|
|
| SPAC結束語 | | |
2.4(a)(i)
|
|
| SPAC D&O補償方 | | |
5.6(a)
|
|
| SPAC D&O Insurance | | |
5.6(b)
|
|
| SPAC D&O Tail | | |
5.6(b)
|
|
| SPAC公開信 | | |
IV
|
|
| SPAC財務報表 | | |
4.7(a)
|
|
| SPAC材料的不良影響 | | |
1.1
|
|
| SPAC普通股 | | |
1.1
|
|
| SPAC優先股 | | |
1.1
|
|
| SPAC SEC Filings | | |
4.12
|
|
| SPAC Securities | | |
1.1
|
|
| SPAC Shareholder | | |
1.1
|
|
| SPAC股東贖回金額 | | |
1.1
|
|
| SPAC股東贖回權 | | |
1.1
|
|
| SPAC股東批准 | | |
1.1
|
|
| SPAC股東大會 | | |
7.2(b)(i)
|
|
| SPAC Shares | | |
1.1
|
|
| SPAC交易費用 | | |
1.1
|
|
| SPAC Unit | | |
1.1
|
|
| SPAC Warrant | | |
1.1
|
|
| Sponsor | | |
Recitals
|
|
| Sponsor Group | | |
10.19
|
|
| 保薦人股份沒收 | | |
Recitals
|
|
| 贊助商支持協議 | | |
Recitals
|
|
| 戰略投資協議 | | |
Recitals
|
|
| 後續股權融資 | | |
1.1
|
|
| 後續股權融資收益 | | |
1.1
|
|
| 後續股權認購協議 | | |
1.1
|
|
| Subsidiary | | |
1.1
|
|
| Surviving Entity 1 | | |
Recitals
|
|
| Surviving Entity 2 | | |
Recitals
|
|
| Tax | | |
1.1
|
|
| Tax Returns | | |
1.1
|
|
| Taxes | | |
1.1
|
|
| 終止公司違規行為 | | |
9.1(e)
|
|
| 終止SPAC違規 | | |
9.1(f)
|
|
| Third Party Data | | |
1.1
|
|
| Trade Control Laws | | |
1.1
|
|
| Trade Secrets | | |
1.1
|
|
| Trademarks | | |
1.1
|
|
| Training Data | | |
1.1
|
|
| 交易單據 | | |
1.1
|
|
| 交易單據 | | |
1.1
|
|
| 交易建議 | | |
1.1
|
|
| Transactions | | |
1.1
|
|
| Trust Account | | |
10.1
|
|
| Trust Agreement | | |
4.13
|
|
| Trustee | | |
4.13
|
|
| U.S. | | |
1.1
|
|
| 與 受共同控制 | | |
1.1
|
|
| Union | | |
1.1
|
|
| Unit Separation | | |
2.3(a)
|
|
| VIE Restructuring | | |
1.1
|
|
| VIE重組協議 | | |
1.1
|
|
| Warrant Agreement | | |
1.1
|
|
| Written Objection | | |
2.2(c)
|
|
|
“Affiliate”
|
| | 就某人而言,指通過一個或多箇中間人直接或間接控制該人、由該人控制或與其共同控制的任何其他人,(I)就自然人而言,應包括但不限於該人的配偶、父母、子女、兄弟姐妹、岳母、岳父、妹夫、嫂子、為前述任何人的利益而設立的信託,以及由上述任何人完全或共同擁有的公司、合夥企業或任何其他實體,和(Ii)就實體而言,應包括直接或通過一個或多箇中間人直接或間接控制、由該實體控制或與其共同控制的合夥、公司或任何其他實體或任何自然人。“控制”一詞是指直接或間接擁有該公司、合夥企業或其他實體超過50%(50%)投票權的股份的所有權(就公司而言,不包括僅因發生意外事件而具有這種投票權的證券),或擁有控制該公司、合夥企業或其他實體的董事會或同等決策機構的多數成員的權力; | |
|
“Articles”
|
| | 指不時修訂或取代的本公司章程; | |
|
“Board” or “Board of Directors”
|
| | 指公司董事會; | |
|
“Chairperson”
|
| | 指董事會主席; | |
|
“Class A Ordinary Share”
|
| | 指公司股本中面值0.000005美元的普通股,指定為A類普通股,享有本章程規定的權利、利益和特權; | |
|
“Class B Ordinary Share”
|
| | 指公司股本中面值0.000005美元的普通股,指定為B類普通股,具有本章程規定的權利、利益和特權; | |
|
“Co-Founder”
|
| | 指Li先生和沈子瑜先生各一位; | |
|
“Co-Founder Affiliate”
|
| |
對於聯合創始人來説,
意味着:
(a)
該聯合創始人直接或間接與之有關的任何人:
(i)
對持有或將轉讓給該人的所有B類普通股的投票權的控制權;
(ii)
有能力指示或促使該人或任何其他具有前述(B)(I)款所指權力的人(不論是以合同、遺囑執行人、受託人、信託保護人或其他身份)的管理和政策的指示;或
(iii)
對該人的業務或實際控制,包括通過任命、指定、罷免或取代具有前述(B)(I)或(Ii)款所指權力的人的權利;
(b)
受益人主要由該聯合創始人、其家庭成員和/或由該信託直接或間接控制的任何人組成的任何信託;或
(c)
由上一(B)款所述信託控制的任何人;
|
|
|
“Commission”
|
| | 指美利堅合眾國證券交易委員會或當時管理《證券法》的任何其他聯邦機構; | |
|
“Communication Facilities”
|
| | 指視頻、視頻會議、互聯網或在線會議應用程序、電話或電話會議和/或任何其他視頻通信、互聯網或在線會議應用程序或電信設施,所有參加會議的人都能夠通過這些設施聽到並被對方聽到; | |
|
“Companies Act”
|
| | 指開曼羣島的《公司法》(經修訂)及其任何法定修正案或重新頒佈; | |
|
“Company”
|
| | 指開曼羣島豁免公司ECARX Holdings Inc.; | |
|
“Company’s Website”
|
| | 指公司的主要公司/投資者關係網站,其地址或域名已通知股東; | |
|
“Designated Stock Exchange”
|
| | 指納斯達克或本公司證券交易所在的任何其他國際公認的證券交易所; | |
|
《指定證券交易所規則》
|
| | 指因本公司任何證券在指定證券交易所原有及繼續上市而適用的不時修訂的有關守則、規則及規例; | |
|
“Directors”
|
| | 指當其時的公司董事,或作為董事會或董事會委員會組成的董事; | |
|
“electronic”
|
| | 具有《電子交易法》及其當時有效的任何修正案或重新制定的法律所賦予的含義,幷包括與之合併或取代的所有其他法律; | |
|
“electronic communication”
|
| | 指以電子方式張貼到公司網站、發送到任何號碼、地址或互聯網站或其他經董事會不少於三分之二投票決定和批准的電子交付方式; | |
|
“electronic record”
|
| | 具有《電子交易法》及其當時有效的任何修正案或重新制定的法律所賦予的含義,幷包括與之合併或取代的所有其他法律; | |
|
《電子交易法》
|
| | 指開曼羣島的《電子交易法》(經修訂)及其任何法定修正案或重新頒佈; | |
|
“Family Members”
|
| | 指並僅包括以下個人:適用個人、適用個人的配偶(包括前配偶)、適用個人的父母、適用個人的直系後裔、適用個人的兄弟姐妹以及適用個人兄弟姐妹的直系後代。就前一句而言,任何個人的後代應包括被收養的個人及其子女,但條件是被收養的個人在年滿18歲之前被收養; | |
|
“Memorandum of Association”
|
| | 指不時修訂或取代的公司章程大綱; | |
|
“Ordinary Resolution”
|
| |
means a resolution:
(a)
在根據本章程細則舉行的公司股東大會上,有權親自投票的股東或在允許委託代表投票的情況下,由其正式授權的代表投票的股東,以簡單多數票通過;或
(b)
所有有權在公司股東大會上投票的股東以書面形式批准一份或多份由一名或多名股東簽署的文書,如此通過的決議的生效日期為該文書的籤立日期,如果該文書多於一份,則為最後一份此類文書的籤立日期;
|
|
|
“Ordinary Share”
|
| | 是指A類普通股或者B類普通股; | |
|
“paid up”
|
| | 指已繳足的任何股票發行的面值,包括入賬列為繳足的; | |
|
“Person”
|
| | 指任何自然人、商號、公司、合資企業、合夥企業、公司、協會或其他實體(無論是否具有單獨的法人資格)或其中任何一個,如上下文所需; | |
|
“Present”
|
| | 就任何人士而言,指該人士出席股東大會(或任何類別股份持有人的任何會議)的情況,可透過該人士或(如屬公司或其他非自然人)其正式授權的代表(如屬任何股東,則為該股東根據本章程細則有效委任的代表)出席,即:(A)親自出席會議;或(B)根據本細則允許使用通信設施的任何會議,包括通過使用此類通信設施連接的任何虛擬會議; | |
|
“Register”
|
| | 是指根據《公司法》保存的公司成員名冊; | |
|
“Registered Office”
|
| | 指《公司法》規定的公司註冊辦事處; | |
|
“Seal”
|
| | 指公司的公章(如果採用),包括其任何傳真件; | |
|
“Secretary”
|
| | 指由董事委任以履行本公司祕書任何職責的任何人士; | |
|
“Securities Act”
|
| | 指經修訂的《1933年美利堅合眾國證券法》,或任何類似的聯邦法規及其下的委員會規則和條例,均應在當時有效; | |
|
“Share”
|
| | 指公司股本中的股份。凡提及“股份”,應視為任何或所有類別的股份,視上下文需要而定。為免生疑問,在本章程中,“股份”一詞應包括一小部分股份; | |
|
“Shareholder”
|
| | 指在登記冊上登記為一股或多股持有人的人; | |
|
“Share Premium Account”
|
| | 指根據本章程和《公司法》設立的股份溢價賬户; | |
|
“signed”
|
| | 指帶有以機械方式或電子符號或程序附加在電子通信上或與電子通信邏輯相關並由意圖簽署該電子通信的人執行或採用的簽名或簽名的表示; | |
|
“Special Resolution”
|
| |
是指公司根據《公司法》通過的特別決議,即:
(a)
在公司股東大會上,由有權親自投票的股東,或在允許委託代表的情況下,由其正式授權的代表或(如屬公司)其正式授權的代表,以不少於三分之二的票數投票通過,而該股東已正式發出通知,指明擬提出決議作為特別決議;或
(b)
所有有權在公司股東大會上投票的股東以書面形式批准一份或多份由一名或多名股東簽署的文書,如此通過的特別決議的生效日期為該文書或最後一份此類文書(如多於一份)籤立的日期;
|
|
|
“Treasury Share”
|
| | 是指根據《公司法》以公司名義作為庫存股持有的股份; | |
|
“United States”
|
| | 指美利堅合眾國、其領土、財產和受其管轄的所有地區;和 | |
|
“Virtual Meeting”
|
| | 指股東大會(或任何類別股份持有人的任何會議),股東(及該會議的任何其他獲準參與者,包括但不限於會議主席及任何董事)只可透過通訊設施出席及參與的任何股東大會。 | |
45.
|
(a)
|
董事可行使絕對酌情權拒絕登記任何未繳足股款或本公司有留置權的股份轉讓。 |
64.
|
(a)
|
本公司可(但無義務)於每一歷年舉行股東周年大會,並須在召開大會的通告中指明該大會為股東周年大會。股東周年大會將於董事決定的時間及地點舉行。 |
65.
|
(a)
|
主席或董事(根據董事會決議案行事)可召開股東大會,並應股東要求立即召開本公司特別股東大會。 |
90.
|
(a)
|
除本公司於股東大會上另有決定外,董事人數不得少於三(3)名董事,具體人數由董事會不時釐定。 |
|
SIGNED by:
|
| | ) | |
| 正式授權並代表 | | | ) | |
|
COVA Acquisition Corp.
|
| |
|
|
| | | | ) Name: | |
| | | | ) Title: Director | |
|
SIGNED by:
|
| | ) | |
| 正式授權並代表 | | | ) | |
|
Ecarx Temp Limited
|
| |
|
|
| | | | ) Name: | |
| | | | ) Title: Director | |