|
Cayman Islands
(州或其他管轄範圍 成立公司或組織) |
| |
5812
(主要標準工業 分類代碼號) |
| |
Not Applicable
(I.R.S. Employer 識別碼) |
|
|
Jesse Sheley
Joseph Raymond Casey Ram Narayan Min Lu Kirkland&Ellis International LLP 26th Floor, Gloucester Tower The Landmark 15 Queen’s Road Central Hong Kong Tel: +852-3761-3300 |
| |
Steve Lin
Kirkland&Ellis International LLP 29th Floor, China World Office 2 No.1 Jian Guo Men Wai Avenue Beijing 100004, P.R. China Tel: +86 10-5737-9300 |
|
|
ABOUT THIS PROSPECTUS
|
| | | | 1 | | |
|
市場、行業等數據
|
| | | | 2 | | |
|
關於蒂姆·霍頓的聲明
|
| | | | 3 | | |
|
商標、商號和服務標誌
|
| | | | 3 | | |
|
有關匯率的重要信息
|
| | | | 3 | | |
|
SELECTED DEFINITIONS
|
| | | | 4 | | |
|
SUMMARY
|
| | | | 6 | | |
|
註冊證券
|
| | | | 30 | | |
|
彙總合併財務信息
|
| | | | 33 | | |
|
RISK FACTORS
|
| | | | 39 | | |
|
有關前瞻性陳述的警示聲明
|
| | | | 80 | | |
|
USE OF PROCEEDS
|
| | | | 81 | | |
|
DIVIDEND POLICY
|
| | | | 82 | | |
|
CAPITALIZATION
|
| | | | 83 | | |
|
BUSINESS
|
| | | | 84 | | |
|
管理層對財務狀況和經營成果的討論和分析
|
| | | | 97 | | |
|
MANAGEMENT
|
| | | | 124 | | |
|
某些關係和關聯方交易
|
| | | | 131 | | |
|
股本説明
|
| | | | 133 | | |
|
主要股東
|
| | | | 146 | | |
|
出售證券持有人
|
| | | | 148 | | |
|
PLAN OF DISTRIBUTION
|
| | | | 151 | | |
|
此次發售的費用
|
| | | | 155 | | |
|
民事責任的可執行性
|
| | | | 156 | | |
|
LEGAL MATTERS
|
| | | | 158 | | |
|
EXPERTS
|
| | | | 159 | | |
|
您可以在哪裏找到更多信息
|
| | | | 160 | | |
|
Reference Period
|
| |
Reference Period Payment
|
| |
Issuer Release Amount
|
| |||
|
第一個參考期(從2022年12月22日開始幷包括2022年12月22日開始的連續25個VWAP交易日,這是緊隨成交日期之後的第85個日曆日)
|
| |
如果第一個參考期的參考價小於10.40美元:
|
| |
1,666,666乘以相當於10.40美元減去第一個參考期的參考價(如果適用,包括調整後參考價或退市/破產價格)的金額(例如,如果第一個參考期的參考價是3.81美元,則為Thil普通股在2022年12月6日的收盤價)
|
| |
1,666,666乘以第一個參考期的參考價(例如,如果第一個參考期的參考價為3.81美元,則為6,349,997.46美元,即Thil普通股在2022年12月6日的收盤價)
|
|
| 如果第一個參考期的參考價(如果適用,包括調整後的參考價)大於或等於$10.40: | | | Zero | | | 1,666,666 multiplied by $10.40 (or $17,333,326.40) | | |||
|
第二個參考期(從2023年2月20日開始的連續25個VWAP交易日,包括2023年2月20日,也就是緊隨成交日期之後的第145個日曆日)
|
| |
如果第二個參考期的參考價低於10.60美元:
|
| |
1,666,666美元乘以相當於10.6美元減去第二個參考期的參考價(如果適用,包括調整後參考價或退市/破產價格)的金額(例如,如果第二個參考期的參考價是3.81美元,則為Thil普通股在2022年12月6日的收盤價)
|
| |
1,666,666乘以第二個參考期的參考價(例如,如果第二個參考期的參考價為3.81美元,則為6,349,997.46美元,即Thil普通股在2022年12月6日的收盤價)
|
|
| 如果第二個參考期的參考價(如果適用,包括調整後的參考價)大於或等於$10.60: | | | Zero | | | 1,666,666 multiplied by $10.60 (or $17,666,659.60) | |
|
Reference Period
|
| |
Reference Period Payment
|
| |
Issuer Release Amount
|
| |||
|
第三個參考期(從2023年5月21日開始的連續25個VWAP交易日,包括2023年5月21日,也就是緊隨收盤日期之後的第235個日曆日)
|
| |
如果第三個參考期的參考價低於10.90美元:
|
| |
1,666,668美元乘以相當於10.9美元減去第三個參考期的參考價(如果適用,包括調整後參考價或退市/破產價格)的金額(例如,如果第三個參考期的參考價是3.81美元,則為Thil普通股在2022年12月6日的收盤價)
|
| |
1,666,668乘以第三個參考期的參考價(例如,如果第三個參考期的參考價是3.81美元,即Thil普通股在2022年12月6日的收盤價),則為6,350,005.08美元。
|
|
| 如果第三個參考期的參考價(如果適用,包括調整後的參考價)大於或等於$10.90: | | | Zero | | | 1,666,668 multiplied by $10.90 (or $18,166,681.20) | |
| | |
截至9月30日的三個月
|
| |
截至9月30日的9個月
|
| ||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | |
(單位為千,每股數據除外)
|
| |||||||||||||||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Company owned and operated
stores |
| | | | 173,703 | | | | | | 290,009 | | | | | | 40,769 | | | | | | 403,573 | | | | | | 665,588 | | | | | | 93,567 | | |
Other revenues
|
| | | | 8,428 | | | | | | 15,710 | | | | | | 2,208 | | | | | | 15,824 | | | | | | 43,995 | | | | | | 6,185 | | |
Total revenues
|
| | | | 182,131 | | | | | | 305,719 | | | | | | 42,977 | | | | | | 419,397 | | | | | | 709,583 | | | | | | 99,752 | | |
Costs and expenses, net | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
公司擁有和經營門店 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
食品和包裝(包括成本
公司擁有和經營門店 from transactions with a related party of RMB15,993 thousands and RMB5,434 thousands for the three months ended September 30, 2022 and 2021, respectively, and RMB26,528 thousands and RMB12,794 thousands for the nine months ended September 30, 2022 and 2021, respectively) |
| | | | 59,776 | | | | | | 96,605 | | | | | | 13,581 | | | | | | 136,351 | | | | | | 225,071 | | | | | | 31,640 | | |
Rental expenses
|
| | | | 42,877 | | | | | | 36,131 | | | | | | 5,079 | | | | | | 101,287 | | | | | | 134,145 | | | | | | 18,858 | | |
工資單和員工福利
|
| | | | 59,604 | | | | | | 65,992 | | | | | | 9,277 | | | | | | 127,502 | | | | | | 202,158 | | | | | | 28,419 | | |
Delivery costs
|
| | | | 11,225 | | | | | | 23,590 | | | | | | 3,316 | | | | | | 24,680 | | | | | | 51,699 | | | | | | 7,268 | | |
其他運營費用(包括
與客户進行交易的手續費 related party of RMB150 thousands and nil for the three months ended September 30, 2022 and 2021, respectively, and RMB400 thousands and nil for the nine months ended September 30, 2022 and 2021, respectively) |
| | | | 46,451 | | | | | | 77,538 | | | | | | 10,900 | | | | | | 103,540 | | | | | | 196,532 | | | | | | 27,628 | | |
公司擁有和運營商店的成本和費用
|
| | | | 219,933 | | | | | | 299,856 | | | | | | 42,153 | | | | | | 493,360 | | | | | | 809,605 | | | | | | 113,813 | | |
其他收入的成本
|
| | | | 5,560 | | | | | | 9,451 | | | | | | 1,329 | | | | | | 10,202 | | | | | | 26,445 | | | | | | 3,718 | | |
營銷費用
|
| | | | 14,578 | | | | | | 24,851 | | | | | | 3,493 | | | | | | 29,791 | | | | | | 56,715 | | | | | | 7,973 | | |
| | |
截至9月30日的三個月
|
| |
截至9月30日的9個月
|
| ||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | |
(單位為千,每股數據除外)
|
| |||||||||||||||||||||||||||||||||
General and administrative
expenses |
| | | | 49,364 | | | | | | 109,567 | | | | | | 15,403 | | | | | | 116,405 | | | | | | 223,085 | | | | | | 31,361 | | |
特許經營權和特許權使用費(包括與關聯方交易產生的特許經營權和特許權使用費,截至2022年、2021年9月30日的三個月分別為1015.7萬元和503.8萬元,截至2022年、2021年9月30日的九個月分別為2281.1萬元和1102.9萬元)
|
| | | | 5,126 | | | | | | 11,021 | | | | | | 1,549 | | | | | | 13,455 | | | | | | 25,301 | | | | | | 3,557 | | |
Other operating costs and
expenses |
| | | | 424 | | | | | | 1,377 | | | | | | 194 | | | | | | 489 | | | | | | 5,945 | | | | | | 836 | | |
財產和設備處置損失
|
| | | | 391 | | | | | | 1,475 | | | | | | 207 | | | | | | 1,132 | | | | | | 8,835 | | | | | | 1,242 | | |
Impairment losses of long-lived
assets |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,473 | | | | | | 769 | | |
Other income
|
| | | | 281 | | | | | | 1,404 | | | | | | 197 | | | | | | 319 | | | | | | 1,999 | | | | | | 281 | | |
總成本和費用,淨額
|
| | | | 295,095 | | | | | | 456,194 | | | | | | 64,131 | | | | | | 664,515 | | | | | | 1,159,405 | | | | | | 162,988 | | |
Operating loss
|
| | | | (112,964) | | | | | | (150,475) | | | | | | (21,154) | | | | | | (245,118) | | | | | | (449,822) | | | | | | (63,236) | | |
Interest income
|
| | | | 20 | | | | | | 642 | | | | | | 90 | | | | | | 286 | | | | | | 976 | | | | | | 137 | | |
利息支出
|
| | | | (183) | | | | | | (4,262) | | | | | | (599) | | | | | | (183) | | | | | | (10,280) | | | | | | (1,445) | | |
Foreign currency transaction
(loss)/gain |
| | | | 34 | | | | | | (367) | | | | | | (52) | | | | | | (907) | | | | | | (1,134) | | | | | | (159) | | |
可轉換票據公允價值變動
|
| | | | — | | | | | | 19,452 | | | | | | 2,735 | | | | | | — | | | | | | (1,627) | | | | | | (229) | | |
權證負債公允價值變動
|
| | | | — | | | | | | 9,950 | | | | | | 1,399 | | | | | | — | | | | | | 9,950 | | | | | | 1,399 | | |
歐空局衍生產品公允價值變動
liabilities |
| | | | — | | | | | | (69,932) | | | | | | (9,831) | | | | | | — | | | | | | (69,932) | | | | | | (9,831) | | |
所得税前虧損
|
| | | | (113,093) | | | | | | (194,992) | | | | | | (27,412) | | | | | | (245,922) | | | | | | (521,869) | | | | | | (73,364) | | |
所得税費用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net loss
|
| | | | (113,093) | | | | | | (194,992) | | | | | | (27,412) | | | | | | (245,922) | | | | | | (521,869) | | | | | | (73,364) | | |
減去:可歸因於非控股權益的淨虧損
|
| | | | (2,086) | | | | | | (611) | | | | | | (86) | | | | | | (2,532) | | | | | | (3,091) | | | | | | (435) | | |
股東應佔淨虧損
the Company |
| | | | (111,007) | | | | | | (194,381) | | | | | | (27,326) | | | | | | (243,390) | | | | | | (518,778) | | | | | | (72,929) | | |
普通股基本和攤薄虧損
|
| | | | (0.90) | | | | | | (1.56) | | | | | | (0.22) | | | | | | (2.02) | | | | | | (4.17) | | | | | | (0.59) | | |
Net loss
|
| | | | (113,093) | | | | | | (194,992) | | | | | | (27,412) | | | | | | (245,922) | | | | | | (521,869) | | | | | | (73,364) | | |
其他綜合收益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
截至9月30日的三個月
|
| |
截至9月30日的9個月
|
| ||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | |
(單位為千,每股數據除外)
|
| |||||||||||||||||||||||||||||||||
可轉換票據的公允價值變動
由於特定於工具的信用風險, net of nil income taxes |
| | | | — | | | | | | (3,262) | | | | | | (459) | | | | | | — | | | | | | (2,026) | | | | | | (285) | | |
外幣折算調整,扣除零收入
taxes |
| | | | 309 | | | | | | (14,089) | | | | | | (1,981) | | | | | | (776) | | | | | | (24,628) | | | | | | (3,462) | | |
全面損失
|
| | | | (112,784) | | | | | | (212,343) | | | | | | (29,852) | | | | | | (246,698) | | | | | | (548,523) | | | | | | (77,111) | | |
減去:非控股權益的綜合損失
|
| | | | (2,086) | | | | | | (611) | | | | | | (86) | | | | | | (2,532) | | | | | | (3,091) | | | | | | (435) | | |
公司股東應佔綜合虧損
|
| | | | (110,698) | | | | | | (211,732) | | | | | | (29,766) | | | | | | (244,166) | | | | | | (545,432) | | | | | | (76,676) | | |
|
| | |
September 30, 2022
|
| |||||||||
| | |
RMB
|
| |
US$
|
| ||||||
| | |
(單位為千,不包括股份數量)
|
| |||||||||
ASSETS | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash
|
| | | | 382,448 | | | | | | 53,764 | | |
短期投資
|
| | | | 377,491 | | | | | | 53,067 | | |
應收賬款
|
| | | | 7,672 | | | | | | 1,079 | | |
Inventories
|
| | | | 52,180 | | | | | | 7,335 | | |
預付費用和其他流動資產
|
| | | | 118,127 | | | | | | 16,606 | | |
流動資產總額
|
| | | | 937,918 | | | | | | 131,851 | | |
Non-current assets | | | | | | | | | | | | | |
財產和設備,淨額
|
| | | | 636,618 | | | | | | 89,494 | | |
無形資產,淨額
|
| | | | 86,180 | | | | | | 12,115 | | |
其他非流動資產
|
| | | | 78,562 | | | | | | 11,044 | | |
非流動資產合計
|
| | | | 801,360 | | | | | | 112,653 | | |
Total assets
|
| | | | 1,739,278 | | | | | | 244,504 | | |
負債和股東權益 | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
短期銀行借款
|
| | | | 363,926 | | | | | | 51,160 | | |
應付賬款
|
| | | | 91,935 | | | | | | 12,924 | | |
合同責任
|
| | | | 29,350 | | | | | | 4,126 | | |
應付關聯方金額
|
| | | | 14,855 | | | | | | 2,088 | | |
衍生金融負債
|
| | | | 157,900 | | | | | | 22,197 | | |
其他流動負債
|
| | | | 297,801 | | | | | | 41,865 | | |
流動負債總額
|
| | | | 955,767 | | | | | | 134,360 | | |
| | |
September 30, 2022
|
| |||||||||
| | |
RMB
|
| |
US$
|
| ||||||
| | |
(單位為千,不包括股份數量)
|
| |||||||||
Non-current liabilities | | | | | | | | | | | | | |
長期銀行借款
|
| | | | 8,501 | | | | | | 1,195 | | |
可轉換票據,按公允價值
|
| | | | 358,540 | | | | | | 50,403 | | |
合同負債 - 非流動
|
| | | | 1,319 | | | | | | 185 | | |
衍生金融負債 - 非流動
|
| | | | 55,378 | | | | | | 7,785 | | |
其他非流動負債
|
| | | | 56,163 | | | | | | 7,895 | | |
非流動負債合計
|
| | | | 479,901 | | | | | | 67,463 | | |
總負債
|
| | | | 1,435,668 | | | | | | 201,823 | | |
Shareholders’ equity | | | | | | | | | | | | | |
Ordinary Shares (US$0.0000094 par value, 500,000,000 shares
authorized, 148,355,092 shares and 124,193,929 shares issued and outstanding as of September 30, 2022 and December 31, 2021, respectively) |
| | | | 9 | | | | | | 1 | | |
新增實收資本
|
| | | | 1,450,352 | | | | | | 203,887 | | |
累計虧損
|
| | | | (1,156,306) | | | | | | (162,550) | | |
累計其他綜合收益
|
| | | | 9,090 | | | | | | 1,278 | | |
公司股東應佔權益總額
|
| | | | 303,145 | | | | | | 42,616 | | |
非控股權益
|
| | | | 465 | | | | | | 65 | | |
股東權益總額
|
| | | | 303,610 | | | | | | 42,681 | | |
承付款和或有事項
|
| | | | — | | | | | | — | | |
總負債和股東權益
|
| | | | 1,739,278 | | | | | | 244,504 | | |
|
| | |
截至9月30日的三個月
|
| |
截至9月30日的9個月
|
| ||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
經營活動中使用的淨現金
|
| | | | (73,517) | | | | | | (35,884) | | | | | | (5,044) | | | | | | (188,244) | | | | | | (190,826) | | | | | | (26,826) | | |
用於投資活動的現金淨額
|
| | | | (99,767) | | | | | | (431,081) | | | | | | (60,600) | | | | | | (221,003) | | | | | | (611,435) | | | | | | (85,954) | | |
融資活動提供的現金淨額
|
| | | | 82,587 | | | | | | 563,473 | | | | | | 79,212 | | | | | | 370,057 | | | | | | 790,079 | | | | | | 111,068 | | |
外幣匯率效應
changes on cash |
| | | | 93 | | | | | | 806 | | | | | | 113 | | | | | | (1,285) | | | | | | 3,793 | | | | | | 533 | | |
現金淨減少
|
| | | | (90,604) | | | | | | 97,314 | | | | | | 13,680 | | | | | | (40,475) | | | | | | (8,389) | | | | | | (1,179) | | |
期初現金
|
| | | | 225,003 | | | | | | 285,134 | | | | | | 40,084 | | | | | | 174,874 | | | | | | 390,837 | | | | | | 54,943 | | |
期末現金
|
| | | | 134,399 | | | | | | 382,448 | | | | | | 53,764 | | | | | | 134,399 | | | | | | 382,448 | | | | | | 53,764 | | |
| | |
Year ended December 31,
|
| |
Six months
ended June 30, |
| ||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||
| | |
(in thousands except per share data)
|
| |||||||||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||||||||||||||
Total revenues
|
| | | | 57,257 | | | | | | 212,085 | | | | | | 643,372 | | | | | | 96,053 | | | | | | 237,266 | | | | | | 403,864 | | | | | | 60,295 | | |
公司自有和運營門店成本和費用
|
| | | | 76,614 | | | | | | 243,731 | | | | | | 755,818 | | | | | | 112,841 | | | | | | 273,426 | | | | | | 509,749 | | | | | | 76,104 | | |
Costs of other revenues
|
| | | | 7,842 | | | | | | 5,208 | | | | | | 16,731 | | | | | | 2,498 | | | | | | 4,642 | | | | | | 16,994 | | | | | | 2,537 | | |
Marketing expenses
|
| | | | 8,020 | | | | | | 16,986 | | | | | | 50,317 | | | | | | 7,512 | | | | | | 15,213 | | | | | | 31,865 | | | | | | 4,757 | | |
一般和行政費用
|
| | | | 51,067 | | | | | | 79,366 | | | | | | 174,963 | | | | | | 26,121 | | | | | | 67,040 | | | | | | 113,518 | | | | | | 16,948 | | |
特許經營權和版税費用
|
| | | | 4,727 | | | | | | 8,592 | | | | | | 18,800 | | | | | | 2,807 | | | | | | 8,330 | | | | | | 14,280 | | | | | | 2,132 | | |
其他運營成本和費用
|
| | | | 439 | | | | | | 2,713 | | | | | | 2,135 | | | | | | 319 | | | | | | 66 | | | | | | 4,568 | | | | | | 682 | | |
財產和設備處置損失
|
| | | | — | | | | | | — | | | | | | 1,546 | | | | | | 231 | | | | | | 741 | | | | | | 7,360 | | | | | | 1,099 | | |
Impairment losses of long-lived
assets |
| | | | — | | | | | | — | | | | | | 1,002 | | | | | | 149 | | | | | | — | | | | | | 5,473 | | | | | | 817 | | |
Other income
|
| | | | (196) | | | | | | (3,339) | | | | | | (3,476) | | | | | | (519) | | | | | | (38) | | | | | | (596) | | | | | | (89) | | |
Total costs and expenses, net
|
| | | | 148,513 | | | | | | 353,257 | | | | | | 1,017,836 | | | | | | 151,959 | | | | | | 369,420 | | | | | | 703,211 | | | | | | 104,987 | | |
Operating loss
|
| | | | (91,256) | | | | | | (141,172) | | | | | | (374,464) | | | | | | (55,906) | | | | | | (132,154) | | | | | | (299,347) | | | | | | (44,691) | | |
Interest income
|
| | | | 2,272 | | | | | | 511 | | | | | | 316 | | | | | | 47 | | | | | | 266 | | | | | | 334 | | | | | | 50 | | |
Interest expenses
|
| | | | — | | | | | | — | | | | | | (1,902) | | | | | | (284) | | | | | | — | | | | | | (6,018) | | | | | | (898) | | |
外幣交易損益
|
| | | | 1,156 | | | | | | (2,399) | | | | | | (1,302) | | | | | | (194) | | | | | | (941) | | | | | | (768) | | | | | | (115) | | |
可轉換票據公允價值變動,不包括特定工具信用風險的影響
|
| | | | — | | | | | | — | | | | | | (5,577) | | | | | | (833) | | | | | | — | | | | | | (21,078) | | | | | | (3,147) | | |
Loss before income taxes
|
| | | | (87,828) | | | | | | (143,060) | | | | | | (382,929) | | | | | | (57,170) | | | | | | (132,829) | | | | | | (326,877) | | | | | | (48,801) | | |
Income tax expenses
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net loss
|
| | | | (87,828) | | | | | | (143,060) | | | | | | (382,929) | | | | | | (57,170) | | | | | | (132,829) | | | | | | (326,877) | | | | | | (48,801) | | |
| | |
Year ended December 31,
|
| |
Six months
ended June 30, |
| ||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||
| | |
(in thousands except per share data)
|
| |||||||||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||||||||||||||
減去:非控股權益應佔淨虧損
|
| | | | (174) | | | | | | (1,060) | | | | | | (1,208) | | | | | | (180) | | | | | | (447) | | | | | | (2,480) | | | | | | (370) | | |
Thil股東應佔淨虧損
|
| | | | (87,654) | | | | | | (142,000) | | | | | | (381,721) | | | | | | (56,989) | | | | | | (132,382) | | | | | | (324,397) | | | | | | (48,431) | | |
合併前 - 每股普通股基本虧損和攤薄虧損
|
| | | | (877) | | | | | | (1,416) | | | | | | (3,340) | | | | | | (499) | | | | | | (1,183) | | | | | | (2,780) | | | | | | (415) | | |
合併後每股普通股基本和攤薄虧損 -
|
| | | | (0.82) | | | | | | (1.33) | | | | | | (3.14) | | | | | | (0.47) | | | | | | (1.11) | | | | | | (2.61) | | | | | | (0.39) | | |
|
| | |
As of December 31,
|
| |
As of June 30,
|
| ||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| |||||||||||||||
Total current assets
|
| | | | 250,893 | | | | | | 585,973 | | | | | | 87,483 | | | | | | 503,397 | | | | | | 75,155 | | |
Total non-current assets
|
| | | | 329,467 | | | | | | 698,920 | | | | | | 104,346 | | | | | | 734,002 | | | | | | 109,584 | | |
Total assets
|
| | | | 580,360 | | | | | | 1,284,893 | | | | | | 191,829 | | | | | | 1,237,399 | | | | | | 184,739 | | |
Total current liabilities
|
| | | | 128,244 | | | | | | 567,290 | | | | | | 84,694 | | | | | | 803,621 | | | | | | 119,977 | | |
非流動負債合計
|
| | | | 19,064 | | | | | | 378,508 | | | | | | 56,510 | | | | | | 420,899 | | | | | | 62,839 | | |
Total liabilities
|
| | | | 147,308 | | | | | | 945,798 | | | | | | 141,204 | | | | | | 1,224,520 | | | | | | 182,816 | | |
Total shareholders’ equity
|
| | | | 433,052 | | | | | | 339,095 | | | | | | 50,625 | | | | | | 12,879 | | | | | | 1,923 | | |
總負債和股東權益
|
| | | | 580,360 | | | | | | 1,284,893 | | | | | | 191,829 | | | | | | 1,237,399 | | | | | | 184,739 | | |
| | |
Year ended December 31,
|
| |
Six months
ended June 30, |
| ||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||||||||||||||
經營活動中使用的淨現金
|
| | | | (77,121) | | | | | | (145,773) | | | | | | (244,966) | | | | | | (36,573) | | | | | | (114,727) | | | | | | (154,942) | | | | | | (23,132) | | |
投資活動中使用的淨現金
|
| | | | (56,095) | | | | | | (144,747) | | | | | | (335,277) | | | | | | (50,056) | | | | | | (121,236) | | | | | | (180,355) | | | | | | (26,926) | | |
融資提供的淨現金
activities |
| | | | 212,802 | | | | | | 221,125 | | | | | | 797,997 | | | | | | 119,138 | | | | | | 287,470 | | | | | | 226,606 | | | | | | 33,831 | | |
外幣匯率效應
changes on cash |
| | | | 4,730 | | | | | | (16,173) | | | | | | (1,791) | | | | | | (267) | | | | | | (1,379) | | | | | | 2,988 | | | | | | 446 | | |
Net increase/(decrease) in cash
|
| | | | 84,316 | | | | | | (85,568) | | | | | | 215,963 | | | | | | 32,242 | | | | | | 50,128 | | | | | | (105,703) | | | | | | (15,781) | | |
年初/期初現金
|
| | | | 176,126 | | | | | | 260,442 | | | | | | 174,874 | | | | | | 26,108 | | | | | | 174,874 | | | | | | 390,837 | | | | | | 58,350 | | |
Cash at end of year/period
|
| | | | 260,442 | | | | | | 174,874 | | | | | | 390,837 | | | | | | 58,350 | | | | | | 225,002 | | | | | | 285,134 | | | | | | 42,569 | | |
| | |
Year ended December 31,
|
| |
Six months
ended June 30, |
| ||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| |||||||||||||||
- 公司擁有和經營門店的收入
|
| | | | 206,036 | | | | | | 617,226 | | | | | | 92,149 | | | | | | 375,579 | | | | | | 56,072 | | |
食品和包裝成本 - 公司擁有和運營的商店
|
| | | | (74,402) | | | | | | (207,948) | | | | | | (31,046) | | | | | | (128,466) | | | | | | (19,180) | | |
租賃費 - 公司擁有並經營門店
|
| | | | (54,719) | | | | | | (148,152) | | | | | | (22,118) | | | | | | (98,014) | | | | | | (14,633) | | |
工資和員工福利 - 公司擁有和
operated stores |
| | | | (50,314) | | | | | | (199,330) | | | | | | (29,759) | | | | | | (136,166) | | | | | | (20,329) | | |
配送成本 - 公司擁有和運營的門店
|
| | | | (12,233) | | | | | | (38,605) | | | | | | (5,764) | | | | | | (28,109) | | | | | | (4,197) | | |
- 公司擁有和經營門店的其他運營費用
|
| | | | (52,063) | | | | | | (161,783) | | | | | | (24,154) | | | | | | (118,994) | | | | | | (17,765) | | |
特許經營權和特許權使用費 - 公司擁有和
operated stores |
| | | | (8,592) | | | | | | (18,800) | | | | | | (2,806) | | | | | | (14,280) | | | | | | (2,132) | | |
完全負擔的毛利 - 公司擁有和經營門店
|
| | | | (46,287) | | | | | | (157,392) | | | | | | (23,498) | | | | | | (148,450) | | | | | | (22,164) | | |
Depreciation and amortization(1)
|
| | | | 27,838 | | | | | | 74,276 | | | | | | 11,089 | | | | | | 64,738 | | | | | | 9,665 | | |
開業前材料和人工成本(2)
|
| | | | 19,850 | | | | | | 81,109 | | | | | | 12,109 | | | | | | 14,312 | | | | | | 2,137 | | |
Pre-opening rental expenses(3)
|
| | | | 12,118 | | | | | | 29,474 | | | | | | 4,400 | | | | | | 8,072 | | | | | | 1,205 | | |
Adjusted store EBITDA
|
| | | | 13,519 | | | | | | 27,467 | | | | | | 4,099 | | | | | | (61,328) | | | | | | (9,157) | | |
| | |
For the three months ended
September 30, |
| |
For the nine months ended
September 30, |
| ||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | |
(in thousands, except for %)
|
| |||||||||||||||||||||||||||||||||
- 公司擁有和經營商店的收入
|
| | | | 173,703 | | | | | | 290,009 | | | | | | 40,769 | | | | | | 403,573 | | | | | | 665,588 | | | | | | 93,567 | | |
食品和包裝成本 - 公司擁有和經營商店
|
| | | | (59,776) | | | | | | (96,605) | | | | | | (13,581) | | | | | | (136,351) | | | | | | (225,071) | | | | | | (31,640) | | |
租賃費 - 公司擁有並經營門店
|
| | | | (42,877) | | | | | | (36,131) | | | | | | (5,079) | | | | | | (101,287) | | | | | | (134,145) | | | | | | (18,858) | | |
工資和員工福利 - 公司擁有和經營商店
|
| | | | (59,604) | | | | | | (65,992) | | | | | | (9,277) | | | | | | (127,502) | | | | | | (202,158) | | | | | | (28,419) | | |
- 公司擁有和經營門店的配送成本
|
| | | | (11,225) | | | | | | (23,590) | | | | | | (3,316) | | | | | | (24,680) | | | | | | (51,699) | | | | | | (7,268) | | |
- 公司擁有和經營門店的其他運營費用
|
| | | | (46,451) | | | | | | (77,538) | | | | | | (10,900) | | | | | | (103,540) | | | | | | (196,532) | | | | | | (27,628) | | |
Franchise and royalty expenses – company
擁有和經營商店 |
| | | | (5,126) | | | | | | (11,021) | | | | | | (1,549) | | | | | | (13,455) | | | | | | (25,301) | | | | | | (3,557) | | |
完全負擔的毛損 - 公司擁有和經營門店
|
| | | | (51,356) | | | | | | (20,868) | | | | | | (2,933) | | | | | | (103,242) | | | | | | (169,318) | | | | | | (23,803) | | |
折舊和攤銷(1)
|
| | | | 19,453 | | | | | | 35,943 | | | | | | 5,053 | | | | | | 46,124 | | | | | | 95,233 | | | | | | 13,388 | | |
門店開業前費用(2)
|
| | | | 36,335 | | | | | | 4,277 | | | | | | 601 | | | | | | 70,118 | | | | | | 26,660 | | | | | | 3,748 | | |
調整後的商店EBITDA
|
| | | | 4,432 | | | | | | 19,352 | | | | | | 2,721 | | | | | | 13,000 | | | | | | (47,425) | | | | | | (6,667) | | |
調整後的門店EBITDA利潤率(3)
|
| | | | 2.6% | | | | | | 6.7% | | | | | | 6.7% | | | | | | 3.2% | | | | | | -7.1% | | | | | | -7.1% | | |
| | |
For the three months ended
September 30, |
| |
For the nine months ended
September 30, |
| ||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
一般和行政費用
|
| | | | (49,364) | | | | | | (109,567) | | | | | | (15,403) | | | | | | (116,405) | | | | | | (223,085) | | | | | | (31,361) | | |
Adjusted for: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基於股份的薪酬費用
|
| | | | — | | | | | | 33,276 | | | | | | 4,678 | | | | | | — | | | | | | 33,276 | | | | | | 4,678 | | |
承諾股相關費用
|
| | | | — | | | | | | 21,521 | | | | | | 3,025 | | | | | | — | | | | | | 21,521 | | | | | | 3,025 | | |
與期權股份相關的費用
|
| | | | — | | | | | | 1,778 | | | | | | 250 | | | | | | — | | | | | | 1,778 | | | | | | 250 | | |
歐空局服務成本
|
| | | | — | | | | | | 4,622 | | | | | | 650 | | | | | | — | | | | | | 4,622 | | | | | | 650 | | |
調整後的一般和行政費用
|
| | | | (49,364) | | | | | | (48,370) | | | | | | (6,800) | | | | | | (116,405) | | | | | | (161,888) | | | | | | (22,758) | | |
| | |
For the three months ended
September 30, |
| |
For the nine months ended
September 30, |
| ||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | |
(in thousands, except for %)
|
| |||||||||||||||||||||||||||||||||
Operating loss
|
| | | | (112,964) | | | | | | (150,475) | | | | | | (21,154) | | | | | | (245,118) | | | | | | (449,822) | | | | | | (63,236) | | |
Adjusted for: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
門店開業前費用
|
| | | | 36,335 | | | | | | 4,277 | | | | | | 601 | | | | | | 70,118 | | | | | | 26,660 | | | | | | 3,748 | | |
折舊和攤銷
|
| | | | 19,453 | | | | | | 35,943 | | | | | | 5,053 | | | | | | 46,124 | | | | | | 95,233 | | | | | | 13,388 | | |
基於股份的薪酬費用
|
| | | | — | | | | | | 33,276 | | | | | | 4,678 | | | | | | — | | | | | | 33,276 | | | | | | 4,678 | | |
承諾股相關費用
|
| | | | — | | | | | | 21,521 | | | | | | 3,025 | | | | | | — | | | | | | 21,521 | | | | | | 3,025 | | |
與期權股份相關的費用
|
| | | | — | | | | | | 1,778 | | | | | | 250 | | | | | | — | | | | | | 1,778 | | | | | | 250 | | |
歐空局服務成本
|
| | | | — | | | | | | 4,622 | | | | | | 650 | | | | | | — | | | | | | 4,622 | | | | | | 650 | | |
長壽資產減值損失
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,473 | | | | | | 769 | | |
財產和設備處置損失
|
| | | | 391 | | | | | | 1,475 | | | | | | 207 | | | | | | 1,132 | | | | | | 8,835 | | | | | | 1,242 | | |
調整後的公司EBITDA
|
| | | | (56,785) | | | | | | (47,583) | | | | | | (6,690) | | | | | | (127,744) | | | | | | (252,424) | | | | | | (35,486) | | |
調整後的公司EBITDA利潤率(1)
|
| | | | -31.2% | | | | | | -15.6% | | | | | | -15.6% | | | | | | -30.5% | | | | | | -35.6% | | | | | | -35.6% | | |
| | |
For the three months ended
September 30, |
| |
For the nine months ended
September 30, |
| ||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | |
(in thousands, except for %)
|
| |||||||||||||||||||||||||||||||||
Net loss
|
| | | | (113,093) | | | | | | (194,992) | | | | | | (27,412) | | | | | | (245,922) | | | | | | (521,869) | | | | | | (73,364) | | |
Adjusted for: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
門店開業前費用
|
| | | | 36,335 | | | | | | 4,277 | | | | | | 601 | | | | | | 70,118 | | | | | | 26,660 | | | | | | 3,748 | | |
基於股份的薪酬費用
|
| | | | — | | | | | | 33,276 | | | | | | 4,678 | | | | | | — | | | | | | 33,276 | | | | | | 4,678 | | |
承諾股相關費用
|
| | | | — | | | | | | 21,521 | | | | | | 3,025 | | | | | | — | | | | | | 21,521 | | | | | | 3,025 | | |
與期權股份相關的費用
|
| | | | — | | | | | | 1,778 | | | | | | 250 | | | | | | — | | | | | | 1,778 | | | | | | 250 | | |
歐空局服務成本
|
| | | | — | | | | | | 4,622 | | | | | | 650 | | | | | | — | | | | | | 4,622 | | | | | | 650 | | |
長壽資產減值損失
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,473 | | | | | | 769 | | |
財產和設備處置損失
|
| | | | 391 | | | | | | 1,475 | | | | | | 207 | | | | | | 1,132 | | | | | | 8,835 | | | | | | 1,242 | | |
可轉換票據公允價值變動
|
| | | | — | | | | | | (19,452) | | | | | | (2,735) | | | | | | — | | | | | | 1,627 | | | | | | 229 | | |
權證負債公允價值變動
|
| | | | — | | | | | | (9,950) | | | | | | (1,399) | | | | | | — | | | | | | (9,950) | | | | | | (1,399) | | |
歐空局衍生負債公允價值變動
|
| | | | — | | | | | | 69,932 | | | | | | 9,831 | | | | | | — | | | | | | 69,932 | | | | | | 9,831 | | |
Adjusted net loss
|
| | | | (76,367) | | | | | | (87,513) | | | | | | (12,304) | | | | | | (174,672) | | | | | | (358,095) | | | | | | (50,341) | | |
調整後淨虧損率
|
| | | | -41.9% | | | | | | -28.6% | | | | | | -28.6% | | | | | | -41.6% | | | | | | -50.5% | | | | | | -50.5% | | |
| | |
For the three months ended
September 30, |
| |
For the nine months ended
September 30, |
| ||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | |
(千股,不包括股票數量和每股數據)
|
| |||||||||||||||||||||||||||||||||
公司股東應佔淨虧損
|
| | | | (111,007) | | | | | | (194,381) | | | | | | (27,326) | | | | | | (243,390) | | | | | | (518,778) | | | | | | (72,929) | | |
Adjusted for: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Store pre-opening expenses
|
| | | | 36,335 | | | | | | 4,277 | | | | | | 601 | | | | | | 70,118 | | | | | | 26,660 | | | | | | 3,748 | | |
Share-based compensation
expenses |
| | | | — | | | | | | 33,276 | | | | | | 4,678 | | | | | | — | | | | | | 33,276 | | | | | | 4,678 | | |
承諾股相關費用
|
| | | | — | | | | | | 21,521 | | | | | | 3,025 | | | | | | — | | | | | | 21,521 | | | | | | 3,025 | | |
與期權股份相關的費用
|
| | | | — | | | | | | 1,778 | | | | | | 250 | | | | | | — | | | | | | 1,778 | | | | | | 250 | | |
歐空局服務成本
|
| | | | — | | | | | | 4,622 | | | | | | 650 | | | | | | — | | | | | | 4,622 | | | | | | 650 | | |
長壽資產減值損失
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,473 | | | | | | 769 | | |
Loss on disposal of
property and equipment |
| | | | 391 | | | | | | 1,475 | | | | | | 207 | | | | | | 1,132 | | | | | | 8,835 | | | | | | 1,242 | | |
可轉換票據公允價值變動
|
| | | | — | | | | | | (19,452) | | | | | | (2,735) | | | | | | — | | | | | | 1,627 | | | | | | 229 | | |
權證負債公允價值變動
|
| | | | — | | | | | | (9,950) | | | | | | (1,399) | | | | | | — | | | | | | (9,950) | | | | | | (1,399) | | |
Changes in fair value of
ESA derivative liabilities |
| | | | — | | | | | | 69,932 | | | | | | 9,831 | | | | | | — | | | | | | 69,932 | | | | | | 9,831 | | |
調整後的公司股東應佔淨虧損
|
| | | | (74,281) | | | | | | (86,902) | | | | | | (12,218) | | | | | | (172,140) | | | | | | (355,004) | | | | | | (49,906) | | |
用於計算每股基本和攤薄虧損的加權平均流通股
|
| | | | 124,025,211 | | | | | | 124,680,291 | | | | | | 124,680,291 | | | | | | 120,703,053 | | | | | | 124,361,667 | | | | | | 124,361,667 | | |
Adjusted basic and diluted
net loss per Ordinary Share |
| | | | (0.60) | | | | | | (0.70) | | | | | | (0.10) | | | | | | (1.43) | | | | | | (2.85) | | | | | | (0.40) | | |
| | |
As of September 30, 2022
|
| |||||||||
| | |
RMB
|
| |
US$
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Cash and cash equivalents
|
| | | | 382,448 | | | | | | 53,764 | | |
Total liabilities
|
| | | | 1,435,668 | | | | | | 201,823 | | |
Equity | | | | | | | | | | | | | |
Ordinary shares
|
| | | | 9 | | | | | | 1 | | |
Additional paid-in capital
|
| | | | 1,450,352 | | | | | | 203,887 | | |
Accumulated losses
|
| | | | (1,156,306) | | | | | | (162,550) | | |
累計其他綜合收益
|
| | | | 9,090 | | | | | | 1,278 | | |
Total Equity
|
| | | | 303,145 | | | | | | 42,616 | | |
Total Capitalization
|
| | |
|
1,738,813
|
| | | |
|
244,439
|
| |
| | |
As of December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||||||||||||||||||||
| | |
Number
|
| |
% of Total
|
| |
Number
|
| |
% of Total
|
| |
Number
|
| |
% of Total
|
| ||||||||||||||||||
Operations
|
| | | | 371 | | | | | | 83.0% | | | | | | 707 | | | | | | 60.2% | | | | | | 2,971 | | | | | | 90.2% | | |
Sales and marketing
|
| | | | 8 | | | | | | 1.8% | | | | | | 31 | | | | | | 2.6% | | | | | | 40 | | | | | | 1.2% | | |
研究與創新
|
| | | | 8 | | | | | | 1.8% | | | | | | 10 | | | | | | 0.8% | | | | | | 15 | | | | | | 0.5% | | |
Store development
|
| | | | 15 | | | | | | 3.3% | | | | | | 46 | | | | | | 3.9% | | | | | | 92 | | | | | | 2.8% | | |
經營管理
|
| | | | 45 | | | | | | 10.1% | | | | | | 383 | | | | | | 32.5% | | | | | | 173 | | | | | | 5.3% | | |
Total | | | | | 447 | | | | | | 100% | | | | | | 1,177 | | | | | | 100% | | | | | | 3,291 | | | | | | 100% | | |
| | |
For the year ended December 31,
|
| |
For the six months ended June 30,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
(in thousands, except for %)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| ||||||||||||||||||||||||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales of food and
beverage products by company owned and operated stores |
| | | | 48,082 | | | | | | 84.0% | | | | | | 206,036 | | | | | | 97.1% | | | | | | 617,226 | | | | | | 92,149 | | | | | | 95.9% | | | | | | 229,870 | | | | | | 96.9% | | | | | | 375,579 | | | | | | 56,072 | | | | | | 93.0% | | |
Franchise fees
|
| | | | 426 | | | | | | 0.7% | | | | | | 795 | | | | | | 0.4% | | | | | | 1,923 | | | | | | 287 | | | | | | 0.3% | | | | | | 917 | | | | | | 0.4% | | | | | | 2,141 | | | | | | 320 | | | | | | 0.5% | | |
其他特許經營支持活動的收入
|
| | | | 8,749 | | | | | | 15.3% | | | | | | 5,254 | | | | | | 2.5% | | | | | | 9,470 | | | | | | 1,414 | | | | | | 1.5% | | | | | | 4,531 | | | | | | 1.9% | | | | | | 6,159 | | | | | | 919 | | | | | | 1.5% | | |
電子商務銷售收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,325 | | | | | | 2,139 | | | | | | 2.2% | | | | | | 1,948 | | | | | | 0.8% | | | | | | 19,985 | | | | | | 2,984 | | | | | | 5.0% | | |
Provision of consumer
research service to THRI |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 428 | | | | | | 64 | | | | | | 0.1% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total Revenues
|
| | | | 57,257 | | | | | | 100.0% | | | | | | 212,085 | | | | | | 100.0% | | | | | | 643,372 | | | | | | 96,053 | | | | | | 100.0% | | | | | | 237,266 | | | | | | 100.0% | | | | | | 403,864 | | | | | | 60,295 | | | | | | 100.0% | | |
| | |
For the year ended December 31,
|
| |
For the six months ended June 30,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
(in thousands, except for %)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| ||||||||||||||||||||||||||||||||||||
成本和費用,淨額 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
公司擁有和經營門店
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Food and packaging
|
| | | | 21,598 | | | | | | 14.5% | | | | | | 74,402 | | | | | | 21.1% | | | | | | 207,948 | | | | | | 31,046 | | | | | | 20.4% | | | | | | 76,575 | | | | | | 20.7% | | | | | | 128,466 | | | | | | 19,180 | | | | | | 18.3% | | |
Rental expenses
|
| | | | 18,767 | | | | | | 12.6% | | | | | | 54,719 | | | | | | 15.5% | | | | | | 148,152 | | | | | | 22,118 | | | | | | 14.6% | | | | | | 58,410 | | | | | | 15.8% | | | | | | 98,014 | | | | | | 14,633 | | | | | | 13.9% | | |
工資和員工福利
|
| | | | 20,696 | | | | | | 13.9% | | | | | | 50,314 | | | | | | 14.2% | | | | | | 199,330 | | | | | | 29,759 | | | | | | 19.6% | | | | | | 67,897 | | | | | | 18.4% | | | | | | 136,166 | | | | | | 20,329 | | | | | | 19.4% | | |
Delivery costs
|
| | | | 774 | | | | | | 0.5% | | | | | | 12,233 | | | | | | 3.5% | | | | | | 38,605 | | | | | | 5,764 | | | | | | 3.8% | | | | | | 13,455 | | | | | | 3.6% | | | | | | 28,109 | | | | | | 4,197 | | | | | | 4.0% | | |
其他運營費用
|
| | | | 14,779 | | | | | | 10.0% | | | | | | 52,063 | | | | | | 14.7% | | | | | | 161,783 | | | | | | 24,154 | | | | | | 15.9% | | | | | | 57,089 | | | | | | 15.5% | | | | | | 118,994 | | | | | | 17,765 | | | | | | 16.9% | | |
公司擁有並運營商店
costs and expenses |
| | | | 76,614 | | | | | | 51.5% | | | | | | 243,731 | | | | | | 69.0% | | | | | | 755,818 | | | | | | 112,841 | | | | | | 74.3% | | | | | | 273,426 | | | | | | 74.0% | | | | | | 509,749 | | | | | | 76,104 | | | | | | 72.5% | | |
Costs of other revenues
|
| | | | 7,842 | | | | | | 5.3% | | | | | | 5,208 | | | | | | 1.5% | | | | | | 16,731 | | | | | | 2,498 | | | | | | 1.6% | | | | | | 4,642 | | | | | | 1.3% | | | | | | 16,994 | | | | | | 2,537 | | | | | | 2.4% | | |
Marketing expenses
|
| | | | 8,020 | | | | | | 5.4% | | | | | | 16,986 | | | | | | 4.8% | | | | | | 50,317 | | | | | | 7,512 | | | | | | 4.9% | | | | | | 15,213 | | | | | | 4.1% | | | | | | 31,865 | | | | | | 4,757 | | | | | | 4.5% | | |
一般和行政費用
|
| | | | 51,067 | | | | | | 34.4% | | | | | | 79,366 | | | | | | 22.5% | | | | | | 174,963 | | | | | | 26,121 | | | | | | 17.2% | | | | | | 67,040 | | | | | | 18.1% | | | | | | 113,518 | | | | | | 16,948 | | | | | | 16.1% | | |
特許經營權和版税費用
|
| | | | 4,727 | | | | | | 3.2% | | | | | | 8,592 | | | | | | 2.4% | | | | | | 18,800 | | | | | | 2,807 | | | | | | 1.8% | | | | | | 8,330 | | | | | | 2.3% | | | | | | 14,280 | | | | | | 2,132 | | | | | | 2.0% | | |
Other operating costs and
expenses |
| | | | 439 | | | | | | 0.3% | | | | | | 2,713 | | | | | | 0.8% | | | | | | 2,135 | | | | | | 319 | | | | | | 0.2% | | | | | | 66 | | | | | | — | | | | | | 4,568 | | | | | | 682 | | | | | | 0.7% | | |
財產和設備處置損失
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,546 | | | | | | 231 | | | | | | 0.2% | | | | | | 741 | | | | | | 0.2% | | | | | | 7,360 | | | | | | 1,099 | | | | | | 1.1% | | |
長壽減值損失
assets |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,002 | | | | | | 149 | | | | | | 0.1% | | | | | | — | | | | | | — | | | | | | 5,473 | | | | | | 817 | | | | | | 0.8% | | |
Other income
|
| | | | (196) | | | | | | (0.1)% | | | | | | (3,339) | | | | | | (1.0)% | | | | | | (3,476) | | | | | | (519) | | | | | | (0.3)% | | | | | | (38) | | | | | | — | | | | | | (596) | | | | | | (89) | | | | | | (0.1)% | | |
總成本和費用,淨額
|
| | | | 148,513 | | | | | | 100.0% | | | | | | 353,257 | | | | | | 100.0% | | | | | | 1,017,836 | | | | | | 151,959 | | | | | | 100.0% | | | | | | 369,420 | | | | | | 100.0% | | | | | | 703,211 | | | | | | 104,987 | | | | | | 100.0% | | |
| | |
For the six months ended June 30,
|
| |||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
(in thousands, except for %)
|
| |||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
公司擁有和經營門店
|
| | | | 229,870 | | | | | | 96.9% | | | | | | 375,579 | | | | | | 56,072 | | | | | | 93.0% | | |
Other revenues
|
| | | | 7,396 | | | | | | 3.1% | | | | | | 28,285 | | | | | | 4,223 | | | | | | 7.0% | | |
Total Revenues:
|
| | | | 237,266 | | | | | | 100.0% | | | | | | 403,864 | | | | | | 60,295 | | | | | | 100.0% | | |
| | |
For the six months ended June 30,
|
| |||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
(in thousands, except for %)
|
| |||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |||||||||||||||
Costs and Expenses, Net | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
公司擁有和經營門店 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Food and packaging
|
| | | | 76,575 | | | | | | 32.3% | | | | | | 128,466 | | | | | | 19,180 | | | | | | 31.8% | | |
Rental expenses
|
| | | | 58,410 | | | | | | 24.6% | | | | | | 98,014 | | | | | | 14,633 | | | | | | 24.3% | | |
工資和員工福利
|
| | | | 67,897 | | | | | | 28.6% | | | | | | 136,166 | | | | | | 20,329 | | | | | | 33.7% | | |
Delivery costs
|
| | | | 13,455 | | | | | | 5.7% | | | | | | 28,109 | | | | | | 4,197 | | | | | | 7.0% | | |
Other operating expenses
|
| | | | 57,089 | | | | | | 24.1% | | | | | | 118,994 | | | | | | 17,765 | | | | | | 29.5% | | |
公司自有和運營門店成本和費用
|
| | | | 273,426 | | | | | | 115.3% | | | | | | 509,749 | | | | | | 76,104 | | | | | | 126.3% | | |
Costs of other revenues
|
| | | | 4,642 | | | | | | 2.0% | | | | | | 16,994 | | | | | | 2,537 | | | | | | 4.2% | | |
Marketing expenses
|
| | | | 15,213 | | | | | | 6.4% | | | | | | 31,865 | | | | | | 4,757 | | | | | | 7.9% | | |
一般和行政費用
|
| | | | 67,040 | | | | | | 28.3% | | | | | | 113,518 | | | | | | 16,948 | | | | | | 28.1% | | |
特許經營權和版税費用
|
| | | | 8,330 | | | | | | 3.5% | | | | | | 14,280 | | | | | | 2,132 | | | | | | 3.5% | | |
其他運營成本和費用
|
| | | | 66 | | | | | | — | | | | | | 4,568 | | | | | | 682 | | | | | | 1.1% | | |
財產和設備處置損失
|
| | | | 741 | | | | | | 0.3% | | | | | | 7,360 | | | | | | 1,099 | | | | | | 1.8% | | |
長壽資產減值損失
|
| | | | — | | | | | | — | | | | | | 5,473 | | | | | | 817 | | | | | | 1.4% | | |
Other income
|
| | | | (38) | | | | | | — | | | | | | (596) | | | | | | (89) | | | | | | (0.1)% | | |
Total costs and expenses, net
|
| | |
|
369,420
|
| | | |
|
155.8%
|
| | | |
|
703,211
|
| | | |
|
104,987
|
| | | |
|
174.2%
|
| |
Operating Loss
|
| | | | (132,154) | | | | | | (55.7)% | | | | | | (299,347) | | | | | | (44,691) | | | | | | (74.1)% | | |
Interest income
|
| | | | 266 | | | | | | 0.1% | | | | | | 334 | | | | | | 50 | | | | | | 0.1% | | |
Interest expenses
|
| | | | — | | | | | | — | | | | | | (6,018) | | | | | | (898) | | | | | | (1.5)% | | |
外幣交易損失
|
| | | | (941) | | | | | | (0.4)% | | | | | | (768) | | | | | | (115) | | | | | | (0.2)% | | |
可轉換票據公允價值變動,不包括特定工具信用風險的影響
|
| | | | — | | | | | | — | | | | | | (21,078) | | | | | | (3,147) | | | | | | (5.2)% | | |
Loss Before Income Taxes
|
| | | | (132,829) | | | | | | (56.0)% | | | | | | (326,877) | | | | | | (48,801) | | | | | | (80.9)% | | |
Income Tax Expenses
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net Loss
|
| | | | (132,829) | | | | | | (56.0)% | | | | | | (326,877) | | | | | | (48,801) | | | | | | (80.9)% | | |
| | |
For the year ended December 31,
|
| |||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| ||||||||||||||||||||||||
| | |
(in thousands, except for %)
|
| |||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
公司擁有和經營門店
|
| | | | 206,036 | | | | | | 97.1% | | | | | | 617,226 | | | | | | 92,149 | | | | | | 95.9% | | |
Other revenues
|
| | | | 6,049 | | | | | | 2.9% | | | | | | 26,146 | | | | | | 3,904 | | | | | | 4.1% | | |
Total Revenues:
|
| | | | 212,085 | | | | | | 100.0% | | | | | | 643,372 | | | | | | 96,053 | | | | | | 100.0% | | |
成本和費用,淨額 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
公司擁有和經營門店 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Food and packaging
|
| | | | 74,402 | | | | | | 35.1% | | | | | | 207,948 | | | | | | 31,046 | | | | | | 32.3% | | |
Rental expenses
|
| | | | 54,719 | | | | | | 25.8% | | | | | | 148,152 | | | | | | 22,118 | | | | | | 23.0% | | |
工資和員工福利
|
| | | | 50,314 | | | | | | 23.7% | | | | | | 199,330 | | | | | | 29,759 | | | | | | 31.0% | | |
Delivery costs
|
| | | | 12,233 | | | | | | 5.8% | | | | | | 38,605 | | | | | | 5,764 | | | | | | 6.0% | | |
其他運營費用
|
| | | | 52,063 | | | | | | 24.5% | | | | | | 161,783 | | | | | | 24,154 | | | | | | 25.1% | | |
公司自有和運營門店成本和費用
|
| | | | 243,731 | | | | | | 114.9% | | | | | | 755,818 | | | | | | 112,841 | | | | | | 117.5% | | |
Costs of other revenues
|
| | | | 5,208 | | | | | | 2.5% | | | | | | 16,731 | | | | | | 2,498 | | | | | | 2.6% | | |
Marketing expenses
|
| | | | 16,986 | | | | | | 8.0% | | | | | | 50,317 | | | | | | 7,512 | | | | | | 7.8% | | |
一般和行政費用
|
| | | | 79,366 | | | | | | 37.4% | | | | | | 174,963 | | | | | | 26,121 | | | | | | 27.2% | | |
特許經營權和版税費用
|
| | | | 8,592 | | | | | | 4.1% | | | | | | 18,800 | | | | | | 2,807 | | | | | | 2.9% | | |
其他運營成本和費用
|
| | | | 2,713 | | | | | | 1.3% | | | | | | 2,135 | | | | | | 319 | | | | | | 0.3% | | |
財產和設備處置損失
|
| | | | — | | | | | | — | | | | | | 1,546 | | | | | | 231 | | | | | | 0.2% | | |
長壽資產減值損失
|
| | | | — | | | | | | — | | | | | | 1,002 | | | | | | 149 | | | | | | 0.2% | | |
Other income
|
| | | | (3,339) | | | | | | (1.6)% | | | | | | (3,476) | | | | | | (519) | | | | | | (0.5)% | | |
總成本和費用,淨額
|
| | | | 353,257 | | | | | | 166.6% | | | | | | 1,017,836 | | | | | | 151,959 | | | | | | 158.2% | | |
Operating Loss
|
| | | | (141,172) | | | | | | (66.6)% | | | | | | (374,464) | | | | | | (55,906) | | | | | | (58.2)% | | |
Interest income
|
| | | | 511 | | | | | | 0.2% | | | | | | 316 | | | | | | 47 | | | | | | — | | |
Interest expenses
|
| | | | — | | | | | | — | | | | | | (1,902) | | | | | | (284) | | | | | | (0.3)% | | |
外幣交易損失
|
| | | | (2,399) | | | | | | (1.1)% | | | | | | (1,302) | | | | | | (194) | | | | | | (0.2)% | | |
可轉換票據公允價值變動,不包括特定工具信用風險的影響
|
| | | | — | | | | | | — | | | | | | (5,577) | | | | | | (833) | | | | | | (0.9)% | | |
所得税前虧損
|
| | | | (143,060) | | | | | | (67.5)% | | | | | | (382,929) | | | | | | (57,170) | | | | | | (59.5)% | | |
Income Tax Expenses
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net Loss
|
| | | | (143,060) | | | | | | (67.5)% | | | | | | (382,929) | | | | | | (57,170) | | | | | | (59.5)% | | |
| | |
For the year ended December 31,
|
| |||||||||||||||||||||
| | |
2019
|
| |
2020
|
| ||||||||||||||||||
| | |
(in thousands, except for %)
|
| |||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| ||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
公司擁有和經營門店
|
| | | | 48,082 | | | | | | 84.0% | | | | | | 206,036 | | | | | | 97.1% | | |
Other revenues
|
| | | | 9,175 | | | | | | 16.0% | | | | | | 6,049 | | | | | | 2.9% | | |
Total Revenues:
|
| | | | 57,257 | | | | | | 100.0% | | | | | | 212,085 | | | | | | 100.0% | | |
成本和費用,淨額 | | | | | | | | | | | | | | | | | | | | | | | | | |
公司擁有和經營門店 | | | | | | | | | | | | | | | | | | | | | | | | | |
Food and packaging
|
| | | | 21,598 | | | | | | 37.7% | | | | | | 74,402 | | | | | | 35.1% | | |
Rental expenses
|
| | | | 18,767 | | | | | | 32.8% | | | | | | 54,719 | | | | | | 25.8% | | |
工資和員工福利
|
| | | | 20,696 | | | | | | 36.1% | | | | | | 50,314 | | | | | | 23.7% | | |
Delivery costs
|
| | | | 774 | | | | | | 1.4% | | | | | | 12,233 | | | | | | 5.8% | | |
其他運營費用
|
| | | | 14,779 | | | | | | 25.8% | | | | | | 52,063 | | | | | | 24.5% | | |
公司自有和運營門店成本和費用
|
| | | | 76,614 | | | | | | 133.7% | | | | | | 243,731 | | | | | | 114.9% | | |
Costs of other revenues
|
| | | | 7,842 | | | | | | 13.7% | | | | | | 5,208 | | | | | | 2.5% | | |
Marketing expenses
|
| | | | 8,020 | | | | | | 14.0% | | | | | | 16,986 | | | | | | 8.0% | | |
一般和行政費用
|
| | | | 51,067 | | | | | | 89.2% | | | | | | 79,366 | | | | | | 37.4% | | |
特許經營權和版税費用
|
| | | | 4,727 | | | | | | 8.3% | | | | | | 8,592 | | | | | | 4.1% | | |
其他運營成本和費用
|
| | | | 439 | | | | | | 0.8% | | | | | | 2,713 | | | | | | 1.3% | | |
Other income
|
| | | | (196) | | | | | | (0.3)% | | | | | | (3,339) | | | | | | (1.6)% | | |
總成本和費用,淨額
|
| | | | 148,513 | | | | | | 259.4% | | | | | | 353,257 | | | | | | 166.6% | | |
Operating Loss
|
| | | | (91,256) | | | | | | (159.4)% | | | | | | (141,172) | | | | | | (66.6)% | | |
Interest Income
|
| | | | 2,272 | | | | | | 4.0% | | | | | | 511 | | | | | | 0.2% | | |
外幣交易損益
|
| | | | 1,156 | | | | | | 2.0% | | | | | | (2,399) | | | | | | (1.1)% | | |
所得税前虧損
|
| | | | (87,828) | | | | | | (153.4)% | | | | | | (143,060) | | | | | | (67.5)% | | |
Income Tax Expenses
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net Loss
|
| | | | (87,828) | | | | | | (153.4)% | | | | | | (143,060) | | | | | | (67.5)% | | |
| | |
Year ended December 31,
|
| |
Six months
ended June 30, |
| ||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| |||||||||||||||
- 公司擁有和經營門店的收入
|
| | | | 206,036 | | | | | | 617,226 | | | | | | 92,149 | | | | | | 375,579 | | | | | | 56,072 | | |
食品和包裝成本 - 公司擁有並運營
stores |
| | | | (74,402) | | | | | | (207,948) | | | | | | (31,046) | | | | | | (128,466) | | | | | | (19,180) | | |
租賃費 - 公司擁有並經營門店
|
| | | | (54,719) | | | | | | (148,152) | | | | | | (22,118) | | | | | | (98,014) | | | | | | (14,633) | | |
工資和員工福利 - 公司擁有和經營商店
|
| | | | (50,314) | | | | | | (199,330) | | | | | | (29,759) | | | | | | (136,166) | | | | | | (20,329) | | |
配送成本 - 公司擁有和運營的門店
|
| | | | (12,233) | | | | | | (38,605) | | | | | | (5,764) | | | | | | (28,109) | | | | | | (4,197) | | |
- 公司擁有和運營的其他運營費用
stores |
| | | | (52,063) | | | | | | (161,783) | | | | | | (24,154) | | | | | | (118,994) | | | | | | (17,765) | | |
特許經營權和特許權使用費 - 公司擁有和經營商店
|
| | | | (8,592) | | | | | | (18,800) | | | | | | (2,806) | | | | | | (14,280) | | | | | | (2,132) | | |
完全負擔的毛利 - 公司擁有和經營門店
|
| | | | (46,287) | | | | | | (157,392) | | | | | | (23,498) | | | | | | (148,450) | | | | | | (22,164) | | |
| | |
Year ended December 31,
|
| |
Six months
ended June 30, |
| ||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| |||||||||||||||
折舊和攤銷(1)
|
| | | | 27,838 | | | | | | 74,276 | | | | | | 11,089 | | | | | | 64,738 | | | | | | 9,665 | | |
開業前材料和人工成本(2)
|
| | | | 19,850 | | | | | | 81,109 | | | | | | 12,109 | | | | | | 14,312 | | | | | | 2,137 | | |
Pre-opening rental expenses(3)
|
| | | | 12,118 | | | | | | 29,474 | | | | | | 4,400 | | | | | | 8,072 | | | | | | 1,205 | | |
Adjusted store EBITDA
|
| | | | 13,519 | | | | | | 27,467 | | | | | | 4,099 | | | | | | (61,328) | | | | | | (9,157) | | |
| | |
For the three months ended
September 30, |
| |
For the nine months ended
September 30, |
| ||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | |
(in thousands, except for %)
|
| |||||||||||||||||||||||||||||||||
- 公司擁有和經營商店的收入
|
| | | | 173,703 | | | | | | 290,009 | | | | | | 40,769 | | | | | | 403,573 | | | | | | 665,588 | | | | | | 93,567 | | |
食品和包裝成本 - 公司擁有和經營商店
|
| | | | (59,776) | | | | | | (96,605) | | | | | | (13,581) | | | | | | (136,351) | | | | | | (225,071) | | | | | | (31,640) | | |
租賃費 - 公司擁有並經營門店
|
| | | | (42,877) | | | | | | (36,131) | | | | | | (5,079) | | | | | | (101,287) | | | | | | (134,145) | | | | | | (18,858) | | |
工資和員工福利 - 公司擁有和經營商店
|
| | | | (59,604) | | | | | | (65,992) | | | | | | (9,277) | | | | | | (127,502) | | | | | | (202,158) | | | | | | (28,419) | | |
- 公司擁有和經營門店的配送成本
|
| | | | (11,225) | | | | | | (23,590) | | | | | | (3,316) | | | | | | (24,680) | | | | | | (51,699) | | | | | | (7,268) | | |
- 公司擁有和經營門店的其他運營費用
|
| | | | (46,451) | | | | | | (77,538) | | | | | | (10,900) | | | | | | (103,540) | | | | | | (196,532) | | | | | | (27,628) | | |
特許經營權和特許權使用費 - 公司
擁有和經營商店 |
| | | | (5,126) | | | | | | (11,021) | | | | | | (1,549) | | | | | | (13,455) | | | | | | (25,301) | | | | | | (3,557) | | |
完全負擔的毛損 - 公司擁有和經營門店
|
| | | | (51,356) | | | | | | (20,868) | | | | | | (2,933) | | | | | | (103,242) | | | | | | (169,318) | | | | | | (23,803) | | |
折舊和攤銷(1)
|
| | | | 19,453 | | | | | | 35,943 | | | | | | 5,053 | | | | | | 46,124 | | | | | | 95,233 | | | | | | 13,388 | | |
門店開業前費用(2)
|
| | | | 36,335 | | | | | | 4,277 | | | | | | 601 | | | | | | 70,118 | | | | | | 26,660 | | | | | | 3,748 | | |
調整後的商店EBITDA
|
| | | | 4,432 | | | | | | 19,352 | | | | | | 2,721 | | | | | | 13,000 | | | | | | (47,425) | | | | | | (6,667) | | |
調整後的門店EBITDA利潤率(3)
|
| | | | 2.6% | | | | | | 6.7% | | | | | | 6.7% | | | | | | 3.2% | | | | | | -7.1% | | | | | | -7.1% | | |
| | |
For the three months ended
September 30, |
| |
For the nine months ended
September 30, |
| ||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
一般和行政費用
|
| | | | (49,364) | | | | | | (109,567) | | | | | | (15,403) | | | | | | (116,405) | | | | | | (223,085) | | | | | | (31,361) | | |
Adjusted for: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基於股份的薪酬費用
|
| | | | — | | | | | | 33,276 | | | | | | 4,678 | | | | | | — | | | | | | 33,276 | | | | | | 4,678 | | |
承諾股相關費用
|
| | | | — | | | | | | 21,521 | | | | | | 3,025 | | | | | | — | | | | | | 21,521 | | | | | | 3,025 | | |
與期權股份相關的費用
|
| | | | — | | | | | | 1,778 | | | | | | 250 | | | | | | — | | | | | | 1,778 | | | | | | 250 | | |
歐空局服務成本
|
| | | | — | | | | | | 4,622 | | | | | | 650 | | | | | | — | | | | | | 4,622 | | | | | | 650 | | |
調整後的一般和行政費用
|
| | | | (49,364) | | | | | | (48,370) | | | | | | (6,800) | | | | | | (116,405) | | | | | | (161,888) | | | | | | (22,758) | | |
| | |
For the three months ended
September 30, |
| |
For the nine months ended
September 30, |
| ||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | |
(in thousands, except for %)
|
| |||||||||||||||||||||||||||||||||
Operating loss
|
| | | | (112,964) | | | | | | (150,475) | | | | | | (21,154) | | | | | | (245,118) | | | | | | (449,822) | | | | | | (63,236) | | |
Adjusted for: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
門店開業前費用
|
| | | | 36,335 | | | | | | 4,277 | | | | | | 601 | | | | | | 70,118 | | | | | | 26,660 | | | | | | 3,748 | | |
折舊和攤銷
|
| | | | 19,453 | | | | | | 35,943 | | | | | | 5,053 | | | | | | 46,124 | | | | | | 95,233 | | | | | | 13,388 | | |
基於股份的薪酬費用
|
| | | | — | | | | | | 33,276 | | | | | | 4,678 | | | | | | — | | | | | | 33,276 | | | | | | 4,678 | | |
承諾股相關費用
|
| | | | — | | | | | | 21,521 | | | | | | 3,025 | | | | | | — | | | | | | 21,521 | | | | | | 3,025 | | |
與期權股份相關的費用
|
| | | | — | | | | | | 1,778 | | | | | | 250 | | | | | | — | | | | | | 1,778 | | | | | | 250 | | |
歐空局服務成本
|
| | | | — | | | | | | 4,622 | | | | | | 650 | | | | | | — | | | | | | 4,622 | | | | | | 650 | | |
長壽資產減值損失
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,473 | | | | | | 769 | | |
財產和設備處置損失
|
| | | | 391 | | | | | | 1,475 | | | | | | 207 | | | | | | 1,132 | | | | | | 8,835 | | | | | | 1,242 | | |
調整後的公司EBITDA
|
| | | | (56,785) | | | | | | (47,583) | | | | | | (6,690) | | | | | | (127,744) | | | | | | (252,424) | | | | | | (35,486) | | |
調整後的公司EBITDA利潤率(1)
|
| | | | -31.2% | | | | | | -15.6% | | | | | | -15.6% | | | | | | -30.5% | | | | | | -35.6% | | | | | | -35.6% | | |
| | |
For the three months ended
September 30, |
| |
For the nine months ended
September 30, |
| ||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | |
(in thousands, except for %)
|
| |||||||||||||||||||||||||||||||||
Net loss
|
| | | | (113,093) | | | | | | (194,992) | | | | | | (27,412) | | | | | | (245,922) | | | | | | (521,869) | | | | | | (73,364) | | |
Adjusted for: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
門店開業前費用
|
| | | | 36,335 | | | | | | 4,277 | | | | | | 601 | | | | | | 70,118 | | | | | | 26,660 | | | | | | 3,748 | | |
基於股份的薪酬費用
|
| | | | — | | | | | | 33,276 | | | | | | 4,678 | | | | | | — | | | | | | 33,276 | | | | | | 4,678 | | |
承諾股相關費用
|
| | | | — | | | | | | 21,521 | | | | | | 3,025 | | | | | | — | | | | | | 21,521 | | | | | | 3,025 | | |
與期權股份相關的費用
|
| | | | — | | | | | | 1,778 | | | | | | 250 | | | | | | — | | | | | | 1,778 | | | | | | 250 | | |
歐空局服務成本
|
| | | | — | | | | | | 4,622 | | | | | | 650 | | | | | | — | | | | | | 4,622 | | | | | | 650 | | |
長壽資產減值損失
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,473 | | | | | | 769 | | |
財產和設備處置損失
|
| | | | 391 | | | | | | 1,475 | | | | | | 207 | | | | | | 1,132 | | | | | | 8,835 | | | | | | 1,242 | | |
可轉換票據公允價值變動
|
| | | | — | | | | | | (19,452) | | | | | | (2,735) | | | | | | — | | | | | | 1,627 | | | | | | 229 | | |
權證負債公允價值變動
|
| | | | — | | | | | | (9,950) | | | | | | (1,399) | | | | | | — | | | | | | (9,950) | | | | | | (1,399) | | |
歐空局衍生負債公允價值變動
|
| | | | — | | | | | | 69,932 | | | | | | 9,831 | | | | | | — | | | | | | 69,932 | | | | | | 9,831 | | |
調整後淨虧損
|
| | | | (76,367) | | | | | | (87,513) | | | | | | (12,304) | | | | | | (174,672) | | | | | | (358,095) | | | | | | (50,341) | | |
調整後淨虧損率
|
| | | | -41.9% | | | | | | -28.6% | | | | | | -28.6% | | | | | | -41.6% | | | | | | -50.5% | | | | | | -50.5% | | |
| | |
For the three months ended
September 30, |
| |
For the nine months ended
September 30, |
| ||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | |
(千股,不包括股票數量和每股數據)
|
| |||||||||||||||||||||||||||||||||
公司股東應佔淨虧損
|
| | | | (111,007) | | | | | | (194,381) | | | | | | (27,326) | | | | | | (243,390) | | | | | | (518,778) | | | | | | (72,929) | | |
Adjusted for: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Store pre-opening expenses
|
| | | | 36,335 | | | | | | 4,277 | | | | | | 601 | | | | | | 70,118 | | | | | | 26,660 | | | | | | 3,748 | | |
Share-based compensation
expenses |
| | | | — | | | | | | 33,276 | | | | | | 4,678 | | | | | | — | | | | | | 33,276 | | | | | | 4,678 | | |
承諾股相關費用
|
| | | | — | | | | | | 21,521 | | | | | | 3,025 | | | | | | — | | | | | | 21,521 | | | | | | 3,025 | | |
與期權股份相關的費用
|
| | | | — | | | | | | 1,778 | | | | | | 250 | | | | | | — | | | | | | 1,778 | | | | | | 250 | | |
歐空局服務成本
|
| | | | — | | | | | | 4,622 | | | | | | 650 | | | | | | — | | | | | | 4,622 | | | | | | 650 | | |
長壽資產減值損失
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,473 | | | | | | 769 | | |
Loss on disposal of
property and equipment |
| | | | 391 | | | | | | 1,475 | | | | | | 207 | | | | | | 1,132 | | | | | | 8,835 | | | | | | 1,242 | | |
可轉換票據公允價值變動
|
| | | | — | | | | | | (19,452) | | | | | | (2,735) | | | | | | — | | | | | | 1,627 | | | | | | 229 | | |
| | |
For the three months ended
September 30, |
| |
For the nine months ended
September 30, |
| ||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | |
(千股,不包括股票數量和每股數據)
|
| |||||||||||||||||||||||||||||||||
權證負債公允價值變動
|
| | | | — | | | | | | (9,950) | | | | | | (1,399) | | | | | | — | | | | | | (9,950) | | | | | | (1,399) | | |
Changes in fair value of
歐空局衍生負債 |
| | | | — | | | | | | 69,932 | | | | | | 9,831 | | | | | | — | | | | | | 69,932 | | | | | | 9,831 | | |
調整後的公司股東應佔淨虧損
|
| | | | (74,281) | | | | | | (86,902) | | | | | | (12,218) | | | | | | (172,140) | | | | | | (355,004) | | | | | | (49,906) | | |
用於計算每股基本和攤薄虧損的加權平均流通股
|
| | | | 124,025,211 | | | | | | 124,680,291 | | | | | | 124,680,291 | | | | | | 120,703,053 | | | | | | 124,361,667 | | | | | | 124,361,667 | | |
Adjusted basic and diluted
net loss per Ordinary Share |
| | | | (0.60) | | | | | | (0.70) | | | | | | (0.10) | | | | | | (1.43) | | | | | | (2.85) | | | | | | (0.40) | | |
| | |
Year ended December 31,
|
| |
Six months
ended June 30, |
| ||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||||||||||||||
經營活動中使用的淨現金
|
| | | | (77,121) | | | | | | (145,773) | | | | | | (244,966) | | | | | | (36,573) | | | | | | (114,727) | | | | | | (154,942) | | | | | | (23,132) | | |
投資活動中使用的淨現金
|
| | | | (56,095) | | | | | | (144,747) | | | | | | (335,277) | | | | | | (50,056) | | | | | | (121,236) | | | | | | (180,355) | | | | | | (26,926) | | |
融資活動提供的現金淨額
|
| | | | 212,802 | | | | | | 221,125 | | | | | | 797,997 | | | | | | 119,138 | | | | | | 287,470 | | | | | | 226,606 | | | | | | 33,831 | | |
外幣匯率變動對現金的影響
|
| | | | 4,730 | | | | | | (16,173) | | | | | | (1,791) | | | | | | (267) | | | | | | (1,379) | | | | | | 2,988 | | | | | | 446 | | |
現金淨增/(減)
|
| | | | 84,316 | | | | | | (85,568) | | | | | | 215,963 | | | | | | 32,242 | | | | | | 50,128 | | | | | | (105,703) | | | | | | (15,781) | | |
年初現金/期間
|
| | | | 176,126 | | | | | | 260,442 | | | | | | 174,874 | | | | | | 26,108 | | | | | | 174,874 | | | | | | 390,837 | | | | | | 58,350 | | |
Cash at end of year/period
|
| | | | 260,442 | | | | | | 174,874 | | | | | | 390,837 | | | | | | 58,350 | | | | | | 225,002 | | | | | | 285,134 | | | | | | 42,569 | | |
| | |
Payment due by
|
| |||||||||||||||||||||||||||
| | |
Total
|
| |
Less than 1 year
|
| |
1 – 3 years
|
| |
3 – 5 years
|
| |
More than
5 years |
| |||||||||||||||
| | |
(RMB, in thousands)
|
| |||||||||||||||||||||||||||
Bank borrowings
|
| | | | 203,958 | | | | | | 192,055 | | | | | | 11,903 | | | | | | — | | | | | | — | | |
Convertible notes
|
| | | | 318,785 | | | | | | — | | | | | | — | | | | | | 318,785 | | | | | | — | | |
經營租賃承諾額
|
| | | | 1,052,958 | | | | | | 172,200 | | | | | | 350,758 | | | | | | 274,356 | | | | | | 255,644 | | |
Total | | | | | 1,575,701 | | | | | | 364,255 | | | | | | 362,661 | | | | | | 593,141 | | | | | | 255,644 | | |
| | |
2019
|
| |
2020
|
| |
2021
|
| |
Six months ended
June 30, 2022 |
|
Expected volatility
|
| |
20.68% – 20.89%
|
| |
24.51% – 26.99%
|
| |
24.74% – 25.00%
|
| |
25.00%
|
|
無風險利率(年利率)
|
| |
1.75% – 2.46%
|
| |
1.01% – 1.12%
|
| |
2.47% – 2.53%
|
| |
2.50% – 2.80%
|
|
Exercise multiple
|
| |
2.80
|
| |
2.50 – 2.80
|
| |
2.50 – 2.80
|
| |
2.50 – 2.80
|
|
預期股息收益率
|
| |
0.00%
|
| |
0.00%
|
| |
0.00%
|
| |
0.00%
|
|
Expected term (in years)
|
| |
7
|
| |
6
|
| |
10
|
| |
10
|
|
標的單位公允價值(4,500單位=1股普通股)
|
| |
$0.27
|
| |
$0.37 – $0.53
|
| |
$0.88 – $1.49
|
| |
$1.86
|
|
Name
|
| |
Age
|
| |
Position
|
|
Peter Yu | | |
61
|
| | Chairman and Director | |
Yongchen Lu | | |
45
|
| | 首席執行官兼董事 | |
Dong Li | | |
46
|
| | 首席財務官 | |
Bin He | | |
39
|
| | Chief Consumer Officer | |
Gregory Armstrong | | |
45
|
| | Director | |
Paul Hong | | |
52
|
| | Director | |
Andrew Wehrley | | |
44
|
| | Director | |
Meizi Zhu | | |
37
|
| | Director | |
Eric Haibing Wu | | |
50
|
| | Director | |
拉斐爾·奧多裏齊·德·奧利維拉 | | |
37
|
| | Director | |
Derek Cheung | | |
44
|
| | Director | |
Name
|
| |
Unit Granted
|
| |
Ordinary Shares
Underlying Options |
| |
Exercise Price
(US$/Unit) |
| |
Date of
Grant |
| |
Date of
Expiration |
| |||||||||||||||
Yongchen Lu
|
| | | | 5,000,000 | | | | | | 1,448,615 | | | | | | — | | | | | | 2018/05/01 | | | | | | 2028/05/01 | | |
| | | | | 5,000,000 | | | | | | 1,448,615 | | | | | | 0.2 | | | | | | 2018/05/01 | | | | | | 2028/05/01 | | |
| | | | | * | | | | | | * | | | | | | 0.6 | | | | | | 2021/04/01 | | | | | | 2031/04/01 | | |
Bin He
|
| | | | * | | | | | | * | | | | | | 0.2 | | | | | | 2018/05/01 | | | | | | 2028/05/01 | | |
| | | | | * | | | | | | * | | | | | | 0.6 | | | | | | 2021/02/01 | | | | | | 2031/02/01 | | |
| | | | | * | | | | | | * | | | | | | 1.2 | | | | | | 2022/03/01 | | | | | | 2032/03/01 | | |
Dong Li
|
| | | | * | | | | | | * | | | | | | 0.6 | | | | | | 2021/09/06 | | | | | | 2031/09/06 | | |
| | | | | * | | | | | | * | | | | | | 1.2 | | | | | | 2022/03/01 | | | | | | 2032/03/01 | | |
所有董事和高管作為一個羣體
|
| | | | 18,088,658 | | | | | | 5,240,701 | | | | | | | | | | | | | | | | | | | | |
| | |
普通股公允市值
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
贖回日期(截止日期為
Warrants) |
| |
≤$10.00
|
| |
11.00
|
| |
12.00
|
| |
13.00
|
| |
14.00
|
| |
15.00
|
| |
16.00
|
| |
17.00
|
| |
≥18.00
|
| |||||||||||||||||||||||||||
60 months
|
| | | | 0.261 | | | | | | 0.281 | | | | | | 0.297 | | | | | | 0.311 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
57 months
|
| | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.310 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
54 months
|
| | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.361 | | |
51 months
|
| | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.320 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.361 | | |
48 months
|
| | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.361 | | |
45 months
|
| | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.330 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.361 | | |
42 months
|
| | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.361 | | |
39 months
|
| | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.290 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.340 | | | | | | 0.354 | | | | | | 0.361 | | |
36 months
|
| | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.361 | | |
33 months
|
| | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.280 | | | | | | 0.301 | | | | | | 0.320 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.361 | | |
30 months
|
| | | | 0.196 | | | | | | 0.224 | | | | | | 0.250 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.361 | | |
27 months
|
| | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.350 | | | | | | 0.361 | | |
24 months
|
| | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.260 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.361 | | |
21 months
|
| | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.361 | | |
18 months
|
| | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.361 | | |
15 months
|
| | | | 0.130 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.230 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.361 | | |
12 months
|
| | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.250 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.361 | | |
9 months
|
| | | | 0.090 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.361 | | |
6 months
|
| | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.361 | | |
3 months
|
| | | | 0.034 | | | | | | 0.065 | | | | | | 0.104 | | | | | | 0.150 | | | | | | 0.197 | | | | | | 0.243 | | | | | | 0.286 | | | | | | 0.326 | | | | | | 0.361 | | |
0 months
|
| | | | — | | | | | | — | | | | | | 0.042 | | | | | | 0.115 | | | | | | 0.179 | | | | | | 0.233 | | | | | | 0.281 | | | | | | 0.323 | | | | | | 0.361 | | |
Name of Beneficial Owner
|
| |
Number
|
| |
Percentage
|
| ||||||
5%或更大股東: | | | | | | | | | | | | | |
Pangaea Two Acquisition Holdings XXIIA Limited
|
| | | | 71,677,504(1) | | | | | | 48.0% | | |
騰訊控股移動有限公司
|
| | | | 20,183,010(2) | | | | | | 13.5% | | |
SCC Growth VI Holdco D, Ltd.
|
| | | | 14,503,032(3) | | | | | | 9.7% | | |
銀冠管理有限責任公司
|
| | | | 8,762,500(4) | | | | | | 5.7% | | |
THC Hope IB Limited
|
| | | | 8,242,983(5) | | | | | | 5.5% | | |
董事和高管†: | | | | | | | | | | | | | |
Peter Yu
|
| | | | 79,468,522(6) | | | | | | 53.1% | | |
Yongchen Lu
|
| | | | *(7) | | | | | | * | | |
Dong Li
|
| | | | — | | | | | | — | | |
Bin He
|
| | | | *(8) | | | | | | * | | |
Gregory Armstrong
|
| | | | — | | | | | | — | | |
Paul Hong
|
| | | | — | | | | | | — | | |
Andrew Wehrley
|
| | | | — | | | | | | — | | |
Meizi Zhu
|
| | | | — | | | | | | — | | |
Eric Haibing Wu
|
| | | | — | | | | | | — | | |
拉斐爾·奧多裏齊·德·奧利維拉
|
| | | | — | | | | | | — | | |
Derek Cheung
|
| | | | — | | | | | | — | | |
全體高管和董事(11人)
|
| | | | 81,428,958 | | | | | | 54.4% | | |
| | |
Ordinary Shares
|
| |
Warrants
購買普通股 |
| ||||||||||||||||||||||||||||||
Name
|
| |
Number
Beneficially Owned Prior to Offering |
| |
Number
Registered for Sale Hereby |
| |
Number
Beneficially Owned After Offering |
| |
Number
Beneficially Owned Prior to Offering |
| |
Number
Registered For Sale Hereby |
| |
Number
Beneficially Owner After Offering |
| ||||||||||||||||||
Pangaea Two Acquisition Holdings XXIA Limited(1)
|
| | | | 71,677,504 | | | | | | 21,363,251 | | | | | | 50,314,253 | | | | | | — | | | | | | — | | | | | | — | | |
騰訊控股移動有限公司(2)
|
| | | | 19,783,010 | | | | | | 6,774,903 | | | | | | 13,008,107 | | | | | | 400,000 | | | | | | 400,000 | | | | | | — | | |
SCC Growth VI Holdco D, Ltd.(3)
|
| | | | 14,503,032 | | | | | | 4,560,910 | | | | | | 9,942,122 | | | | | | — | | | | | | — | | | | | | — | | |
東貝爾國際XXVI有限公司(4)
|
| | | | 7,251,517 | | | | | | 2,280,455 | | | | | | 4,971,062 | | | | | | — | | | | | | — | | | | | | — | | |
盤古二次收購控股XXIII有限公司(5)
|
| | | | 6,191,018 | | | | | | 1,857,305 | | | | | | 4,333,713 | | | | | | | | | | | | | | | | | | | | |
銀冠管理有限責任公司(6)
|
| | | | 4,312,500 | | | | | | 4,312,500 | | | | | | — | | | | | | 4,450,000 | | | | | | 4,450,000 | | | | | | — | | |
少林資本合夥人大師基金有限公司(7)
|
| | | | 2,108,200 | | | | | | 2,108,200 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
TH China Partners Limited(8)
|
| | | | 1,200,000 | | | | | | 1,200,000 | | | | | | — | | | | | | 400,000 | | | | | | 400,000 | | | | | | — | | |
蒂姆·霍頓餐飲國際有限公司(9)
|
| | | | 5,651,956 | | | | | | 1,200,000 | | | | | | 4,451,956 | | | | | | 400,000 | | | | | | 400,000 | | | | | | — | | |
MAP214隔離投資組合,LMA SPC的隔離投資組合(10)
|
| | | | 1,135,900 | | | | | | 1,135,900 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
DS Liquid DIV RVA SCM LLC(11)
|
| | | | 1,092,000 | | | | | | 1,092,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
少林資本合夥人SP,PC MAP SPC的獨立投資組合(12)
|
| | | | 663,900 | | | | | | 663,900 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
銀冠投資有限公司(13)
|
| | | | 500,000 | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Sona Credit Master Fund
Limited(14) |
| | | | 3,130,735 | | | | | | 3,130,735 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
日出合夥人有限合夥企業(15)
|
| | | | 4,321,306 | | | | | | 4,321,306 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Expense
|
| |
Amount
|
| |||
SEC registration fee
|
| | | $ | 21,479.97 | | |
Printing expenses
|
| | | $ | 50,000 | | |
Legal fees and expenses
|
| | | $ | 250,000 | | |
會計費和費用
|
| | | $ | 150,000 | | |
Miscellaneous
|
| | | $ | 25,000 | | |
Total
|
| | | $ | 496,479.97 | | |
| | |
Page
|
| |||
獨立註冊會計師事務所報告
|
| | | | F-2 | | |
截至2021年12月31日和2020年12月31日的合併資產負債表
|
| | | | F-3 | | |
截至2021年12月31日、2020年12月31日和2019年12月31日的年度綜合經營報表
|
| | | | F-4 | | |
截至2021年12月31日、2020年12月31日和2019年12月31日的綜合全面虧損報表
|
| | | | F-5 | | |
截至2021年12月31日的年度股東權益變動合併報表
2020 and 2019 |
| | | | F-6 | | |
截至2021年12月31日、2020年12月31日和2019年12月31日的合併現金流量表
|
| | | | F-7 | | |
合併財務報表附註
|
| | | | F-9 | | |
截至2022年6月30日和2021年12月31日的未經審計簡明合併資產負債表
|
| | | | F-41 | | |
截至2022年6月30日和2021年6月30日的三個月和六個月未經審計的簡明綜合經營報表
|
| | | | F-42 | | |
截至2022年6月30日和2021年6月30日的三個月和六個月未經審計的簡明綜合全面虧損報表
|
| | | | F-44 | | |
截至2022年6月30日和2021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-45 | | |
未經審計的簡明合併財務報表附註
|
| | | | F-46 | | |
| | | | | | | | |
As of December 31
|
| |||||||||
| | |
Note
|
| |
2021
|
| |
2020
|
| |||||||||
| | | | | | | | |
RMB
|
| |
RMB
|
| ||||||
ASSETS | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | | | | | | | | 390,837,386 | | | | | | 174,873,739 | | |
Accounts receivable
|
| | | | 3 | | | | | | 9,817,292 | | | | | | 7,978,152 | | |
Inventories
|
| | | | 4 | | | | | | 42,479,403 | | | | | | 11,304,698 | | |
預付費用和其他流動資產
|
| | | | 5 | | | | | | 142,838,295 | | | | | | 56,736,515 | | |
Total current assets
|
| | | | | | | | | | 585,972,376 | | | | | | 250,893,104 | | |
Non-current assets | | | | | | | | | | | | | | | | | | | |
財產和設備,淨額
|
| | | | 6 | | | | | | 554,015,231 | | | | | | 235,752,655 | | |
Intangible assets, net
|
| | | | 7 | | | | | | 77,593,680 | | | | | | 61,903,026 | | |
Other non-current assets
|
| | | | 8 | | | | | | 67,311,223 | | | | | | 31,811,916 | | |
Total non-current assets
|
| | | | | | | | | | 698,920,134 | | | | | | 329,467,597 | | |
Total assets
|
| | | | | | | | | | 1,284,892,510 | | | | | | 580,360,701 | | |
負債和股東權益 | | | | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | | | | |
短期銀行借款
|
| | | | 9 | | | | | | 192,055,323 | | | | | | — | | |
Accounts payable
|
| | | | | | | | | | 60,952,491 | | | | | | 15,396,770 | | |
Contract liabilities
|
| | | | 10 | | | | | | 14,129,311 | | | | | | 2,860,704 | | |
應付關聯方金額
|
| | | | 22 | | | | | | 14,073,915 | | | | | | 7,678,486 | | |
其他流動負債
|
| | | | 13 | | | | | | 286,078,575 | | | | | | 102,308,418 | | |
流動負債總額
|
| | | | | | | | | | 567,289,615 | | | | | | 128,244,378 | | |
非流動負債 | | | | | | | | | | | | | | | | | | | |
長期銀行借款
|
| | | | 9 | | | | | | 11,903,452 | | | | | | — | | |
按公允價值計算的可轉換票據
|
| | | | 14 | | | | | | 318,466,215 | | | | | | — | | |
合同負債 - 非流動
|
| | | | 10 | | | | | | 970,486 | | | | | | 534,067 | | |
其他非流動負債
|
| | | | | | | | | | 46,858,492 | | | | | | 18,173,219 | | |
Other liabilities
|
| | | | | | | | | | 309,214 | | | | | | 356,787 | | |
非流動負債合計
|
| | | | | | | | | | 378,507,859 | | | | | | 19,064,073 | | |
Total liabilities
|
| | | | | | | | | | 945,797,474 | | | | | | 147,308,451 | | |
Shareholders’ equity | | | | | | | | | | | | | | | | | | | |
普通股(面值0.01美元,授權500萬股,
截至 ,已發行和已發行股票分別為116,691股和101,500股 December 31, 2021 and 2020, respectively) |
| | | | | | | | | | 7,497 | | | | | | 6,513 | | |
新增實收資本
|
| | | | | | | | | | 937,315,273 | | | | | | 644,906,635 | | |
Accumulated losses
|
| | | | | | | | | | (637,528,160) | | | | | | (255,807,141) | | |
累計其他綜合收益
|
| | | | | | | | | | 35,743,691 | | | | | | 39,181,361 | | |
公司股東應佔權益總額
|
| | | | | | | | | | 335,538,301 | | | | | | 428,287,368 | | |
非控股權益
|
| | | | | | | | | | 3,556,735 | | | | | | 4,764,882 | | |
股東權益合計
|
| | | | | | | | | | 339,095,036 | | | | | | 433,052,250 | | |
承付款和或有事項
|
| | | | 11 | | | | | | | | | | | | | | |
總負債和股東權益
|
| | | | | | | | | | 1,284,892,510 | | | | | | 580,360,701 | | |
| | | | | | | | |
Year ended December 31
|
| |||||||||||||||
| | |
Note
|
| |
2021
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | | | | | | | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | |
公司擁有和經營門店
|
| | | | | | | | | | 617,226,090 | | | | | | 206,036,187 | | | | | | 48,081,820 | | |
其他收入(包括截至2021年12月31日、2020年12月31日和2019年12月31日止年度與關聯方交易的其他收入人民幣428,148元,分別為零和零)
|
| | | | | | | | | | 26,145,859 | | | | | | 6,048,384 | | | | | | 9,175,283 | | |
Total revenues
|
| | | | 15 | | | | | | 643,371,949 | | | | | | 212,084,571 | | | | | | 57,257,103 | | |
Costs and expenses, net | | | | | | | | | | | | | | | | | | | | | | | | | |
公司擁有和經營門店 | | | | | | | | | | | | | | | | | | | | | | | | | |
食品和包裝(包括公司自有成本)
並通過與關聯方的交易經營門店 of RMB19,521,561, RMB8,864,342 and RMB6,815,762 for the years ended December 31, 2021, 2020 and 2019, respectively) |
| | | | | | | | | | 207,947,581 | | | | | | 74,401,872 | | | | | | 21,598,486 | | |
Rental expenses
|
| | | | | | | | | | 148,152,234 | | | | | | 54,719,146 | | | | | | 18,766,599 | | |
工資和員工福利
|
| | | | | | | | | | 199,329,992 | | | | | | 50,314,270 | | | | | | 20,695,652 | | |
Delivery costs
|
| | | | | | | | | | 38,604,864 | | | | | | 12,232,737 | | | | | | 774,239 | | |
其他運營費用
|
| | | | | | | | | | 161,783,398 | | | | | | 52,063,335 | | | | | | 14,778,589 | | |
公司自有和運營的商店成本和
expenses |
| | | | | | | | | | 755,818,069 | | | | | | 243,731,360 | | | | | | 76,613,565 | | |
Costs of other revenues
|
| | | | | | | | | | 16,731,187 | | | | | | 5,207,632 | | | | | | 7,842,171 | | |
Marketing expenses
|
| | | | | | | | | | 50,316,856 | | | | | | 16,986,023 | | | | | | 8,020,373 | | |
一般和行政費用(包括一般和
與相關客户的交易產生的管理費用 party of nil, RMB160,532 and RMB443,260 for the years ended December 31, 2021, 2020 and 2019, respectively) |
| | | | | | | | | | 174,962,876 | | | | | | 79,366,314 | | | | | | 51,066,593 | | |
特許經營權和特許權使用費(包括特許經營權和
與關聯方進行交易所產生的版税費用 RMB15,576,324, RMB5,147,252 and RMB1,209,660 for the years ended December 31, 2021, 2020 and 2019, respectively) |
| | | | | | | | | | 18,800,024 | | | | | | 8,591,902 | | | | | | 4,726,773 | | |
其他運營成本和費用
|
| | | | | | | | | | 2,134,905 | | | | | | 2,712,522 | | | | | | 439,452 | | |
財產和設備處置損失
|
| | | | | | | | | | 1,546,122 | | | | | | — | | | | | | — | | |
長壽資產減值損失
|
| | | | | | | | | | 1,001,880 | | | | | | — | | | | | | — | | |
Other income
|
| | | | 16 | | | | | | 3,475,871 | | | | | | 3,338,788 | | | | | | 195,717 | | |
總成本和費用,淨額
|
| | | | | | | | | | 1,017,836,048 | | | | | | 353,256,965 | | | | | | 148,513,210 | | |
Operating loss
|
| | | | | | | | | | (374,464,099) | | | | | | (141,172,394) | | | | | | (91,256,107) | | |
Interest income
|
| | | | | | | | | | 315,550 | | | | | | 511,389 | | | | | | 2,271,637 | | |
Interest expenses
|
| | | | | | | | | | (1,901,653) | | | | | | — | | | | | | — | | |
外幣交易(虧損)/收益
|
| | | | | | | | | | (1,301,963) | | | | | | (2,399,162) | | | | | | 1,155,826 | | |
可轉換票據公允價值變動,不包括
特定於工具的信用風險 |
| | | | 21 | | | | | | (5,577,001) | | | | | | — | | | | | | — | | |
Loss before income taxes
|
| | | | | | | | | | (382,929,166) | | | | | | (143,060,167) | | | | | | (87,828,644) | | |
Income tax expenses
|
| | | | 18 | | | | | | — | | | | | | — | | | | | | — | | |
Net loss
|
| | | | | | | | | | (382,929,166) | | | | | | (143,060,167) | | | | | | (87,828,644) | | |
減去:非控股權益應佔淨虧損
|
| | | | | | | | | | (1,208,147) | | | | | | (1,060,660) | | | | | | (174,458) | | |
公司股東應佔淨虧損
|
| | | | | | | | | | (381,721,019) | | | | | | (141,999,507) | | | | | | (87,654,186) | | |
每股普通股基本及攤薄虧損
|
| | | | 20 | | | | | | (3,340) | | | | | | (1,416) | | | | | | (877) | | |
| | | | | |
Year ended December 31,
|
| |||||||||||||||
| | | | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | | | | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Net loss
|
| | | | | | | (382,929,166) | | | | | | (143,060,167) | | | | | | (87,828,644) | | |
其他綜合(虧損)/收入 | | | | | | | | | | | | | | | | | | | | | | |
可轉換票據因票據產生的公允價值變動-
特定信用風險,扣除零所得税後的淨額 |
| | | | | | | (548,029) | | | | | | — | | | | | | — | | |
扣除零所得税後的外幣折算調整
|
| | | | | | | (2,889,641) | | | | | | 2,788,426 | | | | | | 19,068,426 | | |
全面虧損
|
| | | | | | | (386,366,836) | | | | | | (140,271,741) | | | | | | (68,760,218) | | |
減去:可歸因於非控股權益的綜合損失
|
| | | | | | | (1,208,147) | | | | | | (1,060,660) | | | | | | (174,458) | | |
公司股東應佔綜合虧損
|
| | | | | | | (385,158,689) | | | | | | (139,211,081) | | | | | | (68,585,760) | | |
| | | | | | | | |
Ordinary shares
|
| |
Additional
paid-in capital |
| |
Subscription
receivables |
| |
Accumulated
losses |
| |
Accumulated
other comprehensive income |
| |
Total equity
attributable to shareholders of the Company |
| |
Non-controlling
interests |
| |
Total
shareholders’ equity |
| ||||||||||||||||||||||||||||||
| | |
Note
|
| |
Number of
shares |
| |
Amount
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||||||||||||||||||||
Balance at
January 1, 2019 |
| | | | | | | | | | 100,000 | | | | | | 6,412 | | | | | | 636,537,437 | | | | | | (384,726,000) | | | | | | (26,153,448) | | | | | | 17,324,509 | | | | | | 242,988,910 | | | | | | — | | | | | | 242,988,910 | | |
Net loss
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (87,654,186) | | | | | | — | | | | | | (87,654,186) | | | | | | (174,458) | | | | | | (87,828,644) | | |
外幣折算調整
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 19,068,426 | | | | | | 19,068,426 | | | | | | — | | | | | | 19,068,426 | | |
子公司非控股股東出資
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,000,000 | | | | | | 6,000,000 | | |
認購應收賬款結算
|
| | | | 19 | | | | | | — | | | | | | — | | | | | | — | | | | | | 192,363,000 | | | | | | — | | | | | | — | | | | | | 192,363,000 | | | | | | — | | | | | | 192,363,000 | | |
Balance at
December 31, 2019 |
| | | | | | | | | | 100,000 | | | | | | 6,412 | | | | | | 636,537,437 | | | | | | (192,363,000) | | | | | | (113,807,634) | | | | | | 36,392,935 | | | | | | 366,766,150 | | | | | | 5,825,542 | | | | | | 372,591,692 | | |
Net loss
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (141,999,507) | | | | | | — | | | | | | (141,999,507) | | | | | | (1,060,660) | | | | | | (143,060,167) | | |
外幣折算調整
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,788,426 | | | | | | 2,788,426 | | | | | | — | | | | | | 2,788,426 | | |
Issuance of
shares |
| | | | 19 | | | | | | 1,500 | | | | | | 101 | | | | | | 10,089,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,089,101 | | | | | | — | | | | | | 10,089,101 | | |
認購應收賬款結算
|
| | | | 19 | | | | | | — | | | | | | — | | | | | | (1,719,802) | | | | | | 192,363,000 | | | | | | — | | | | | | — | | | | | | 190,643,198 | | | | | | — | | | | | | 190,643,198 | | |
Balance at
December 31, 2020 |
| | | | | | | | | | 101,500 | | | | | | 6,513 | | | | | | 644,906,635 | | | | | | — | | | | | | (255,807,141) | | | | | | 39,181,361 | | | | | | 428,287,368 | | | | | | 4,764,882 | | | | | | 433,052,250 | | |
Net loss
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (381,721,019) | | | | | | — | | | | | | (381,721,019) | | | | | | (1,208,147) | | | | | | (382,929,166) | | |
可轉換票據因特定工具信用風險而發生的公允價值變動
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (548,029) | | | | | | (548,029) | | | | | | — | | | | | | (548,029) | | |
外幣折算調整
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,889,641) | | | | | | (2,889,641) | | | | | | — | | | | | | (2,889,641) | | |
Issuance of
shares |
| | | | 19 | | | | | | 15,191 | | | | | | 984 | | | | | | 292,408,638 | | | | | | — | | | | | | — | | | | | | — | | | | | | 292,409,622 | | | | | | — | | | | | | 292,409,622 | | |
Balance at
December 31, 2021 |
| | | | | | | | | | 116,691 | | | | | | 7,497 | | | | | | 937,315,273 | | | | | | — | | | | | | (637,528,160) | | | | | | 35,743,691 | | | | | | 335,538,301 | | | | | | 3,556,735 | | | | | | 339,095,036 | | |
| | |
Year ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
經營活動現金流: | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | | (382,929,166) | | | | | | (143,060,167) | | | | | | (87,828,644) | | |
將淨虧損與經營活動中使用的現金淨額進行調整:
|
| | | | | | | | | | | | | | | | | | |
折舊及攤銷
|
| | | | 74,276,142 | | | | | | 27,838,383 | | | | | | 8,700,124 | | |
財產和設備處置損失
|
| | | | 1,546,122 | | | | | | — | | | | | | — | | |
長壽資產減值損失
|
| | | | 1,001,880 | | | | | | — | | | | | | — | | |
未實現的外幣交易(虧損)/收益
|
| | | | 827,068 | | | | | | 2,399,162 | | | | | | (1,155,826) | | |
可轉換票據公允價值變動,不包括影響
工具特定信用風險的 |
| | | | 5,577,001 | | | | | | — | | | | | | — | | |
經營性資產和負債變動: | | | | | | | | | | | | | | | | | | | |
Accounts receivable
|
| | | | (1,839,140) | | | | | | (4,804,658) | | | | | | (3,173,494) | | |
Inventories
|
| | | | (31,174,705) | | | | | | (5,570,406) | | | | | | (5,734,292) | | |
預付費用和其他流動資產
|
| | | | (36,203,430) | | | | | | (36,698,790) | | | | | | (17,331,777) | | |
Other non-current assets
|
| | | | (35,499,307) | | | | | | (22,108,155) | | | | | | (8,130,865) | | |
Accounts payable
|
| | | | 45,555,721 | | | | | | 7,709,469 | | | | | | 7,687,301 | | |
應付關聯方金額
|
| | | | 4,083,764 | | | | | | 2,883,159 | | | | | | 1,170,773 | | |
Contract liabilities
|
| | | | 11,705,026 | | | | | | (657,361) | | | | | | 4,052,132 | | |
其他流動負債
|
| | | | 69,469,317 | | | | | | 13,565,385 | | | | | | 19,243,508 | | |
其他非流動負債
|
| | | | 28,685,273 | | | | | | 12,877,600 | | | | | | 4,877,165 | | |
Other liabilities
|
| | | | (47,573) | | | | | | (146,454) | | | | | | 503,241 | | |
經營活動中使用的淨現金
|
| | | | (244,966,007) | | | | | | (145,772,833) | | | | | | (77,120,654) | | |
投資活動現金流: | | | | | | | | | | | | | | | | | | | |
購置財產、設備和無形資產
assets |
| | | | (335,318,355) | | | | | | (144,747,183) | | | | | | (56,094,906) | | |
處置財產和設備的收益
|
| | | | 41,000 | | | | | | — | | | | | | — | | |
投資活動中使用的淨現金
|
| | | | (335,277,355) | | | | | | (144,747,183) | | | | | | (56,094,906) | | |
| | |
Year ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
融資活動的現金流: | | | | | | | | | | | | | | | | | | | |
可轉換票據收益
|
| | | | 312,092,172 | | | | | | — | | | | | | | | |
短期銀行借款收益
|
| | | | 194,259,323 | | | | | | — | | | | | | | | |
償還銀行短期借款
|
| | | | (5,300,000) | | | | | | — | | | | | | | | |
長期銀行借款收益
|
| | | | 14,999,452 | | | | | | — | | | | | | | | |
子公司非控股股東的出資
|
| | | | — | | | | | | — | | | | | | 6,000,000 | | |
發行普通股所得收益
|
| | | | 291,393,000 | | | | | | 222,844,800 | | | | | | 206,802,000 | | |
普通股發行費用支付
|
| | | | (136,000) | | | | | | (1,719,802) | | | | | | — | | |
支付產品費用
|
| | | | (9,310,208) | | | | | | — | | | | | | — | | |
融資活動提供的現金淨額
|
| | | | 797,997,739 | | | | | | 221,124,998 | | | | | | 212,802,000 | | |
外幣匯率變動對現金的影響
|
| | | | (1,790,730) | | | | | | (16,173,085) | | | | | | 4,729,108 | | |
現金淨增/(減)
|
| | | | 215,963,647 | | | | | | (85,568,103) | | | | | | 84,315,548 | | |
Cash at beginning of year
|
| | | | 174,873,739 | | | | | | 260,441,842 | | | | | | 176,126,294 | | |
Cash at end of year
|
| | | | 390,837,386 | | | | | | 174,873,739 | | | | | | 260,441,842 | | |
現金流量信息補充披露: | | | | | | | | | | | | | | | | | | | |
Interest expenses paid
|
| | | | 1,481,293 | | | | | | — | | | | | | — | | |
補充披露非現金投融資活動:
|
| | | | | | | | | | | | | | | | | | |
購置財產和設備的應付款項
|
| | | | 172,981,034 | | | | | | 67,893,359 | | | | | | 31,104,761 | | |
Accrued offering costs
|
| | | | 9,164,827 | | | | | | — | | | | | | — | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
Cash on hand
|
| | | | 132,127 | | | | | | — | | |
現金餘額包括存款: | | | | | | | | | | | | | |
中國內地的金融機構 | | | | | | | | | | | | | |
– Denominated in RMB
|
| | | | 30,060,065 | | | | | | 46,198,989 | | |
– Denominated in USD
|
| | | | 45,514,330 | | | | | | 65,612,421 | | |
中國大陸金融機構持有的現金餘額合計
|
| | | | 75,574,395 | | | | | | 111,811,410 | | |
香港特別行政區金融機構(“香港特別行政區”)
|
| | | | | | | | | | | | |
– Denominated in USD
|
| | | | 1,827,905 | | | | | | 54,797,625 | | |
– Denominated in HKD
|
| | | | — | | | | | | 119 | | |
香港特別行政區金融機構持有的現金餘額總額
|
| | | | 1,827,905 | | | | | | 54,797,744 | | |
開曼羣島的金融機構 | | | | | | | | | | | | | |
– Denominated in USD
|
| | | | 313,302,959 | | | | | | 8,264,585 | | |
開曼金融機構持有的現金餘額總額
|
| | | | 313,302,959 | | | | | | 8,264,585 | | |
金融機構現金餘額合計
|
| | | | 390,705,259 | | | | | | 174,873,739 | | |
Total cash balances
|
| | | | 390,837,386 | | | | | | 174,873,739 | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
Accounts receivable
|
| | | | 9,817,292 | | | | | | 7,978,152 | | |
減去:壞賬準備
|
| | | | — | | | | | | — | | |
Accounts receivable, net
|
| | | | 9,817,292 | | | | | | 7,978,152 | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
Food and beverage
|
| | | | 31,858,814 | | | | | | 10,275,190 | | |
電子商務銷售商品
|
| | | | 6,927,512 | | | | | | — | | |
Others
|
| | | | 3,693,077 | | | | | | 1,029,508 | | |
| | | | | 42,479,403 | | | | | | 11,304,698 | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
Creditable input VAT
|
| | | | 50,212,274 | | | | | | 22,795,390 | | |
Short-term deposits
|
| | | | 4,161,725 | | | | | | 5,480,871 | | |
支付處理商和彙總商的應收賬款
|
| | | | 17,701,386 | | | | | | 8,896,459 | | |
預付租金費用
|
| | | | 26,855,976 | | | | | | 11,959,627 | | |
預付保險費
|
| | | | 859,319 | | | | | | 340,479 | | |
預付營銷費用
|
| | | | 14,666,752 | | | | | | 2,961,467 | | |
延期發售成本
|
| | | | 18,475,035 | | | | | | — | | |
Others
|
| | | | 9,905,828 | | | | | | 4,302,222 | | |
| | | | | 142,838,295 | | | | | | 56,736,515 | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
傢俱和辦公設備
|
| | | | 44,636,186 | | | | | | 19,733,409 | | |
Kitchen equipment
|
| | | | 151,405,306 | | | | | | 60,110,595 | | |
Software
|
| | | | 30,171,796 | | | | | | 16,581,285 | | |
租賃改進
|
| | | | 408,353,529 | | | | | | 163,623,522 | | |
施工中
|
| | | | 15,747,154 | | | | | | 4,742,035 | | |
財產和設備,總值
|
| | | | 650,313,971 | | | | | | 264,790,846 | | |
減去:累計折舊
|
| | | | (96,298,740) | | | | | | (29,038,191) | | |
財產和設備,淨額
|
| | | | 554,015,231 | | | | | | 235,752,655 | | |
| | |
Weighted-Average
Amortization Period (years) |
| |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
Thri授權的特許經營權 -
|
| |
20
|
| | | | 63,757,000 | | | | | | 65,249,000 | | |
特許經營權 - 預付特許經營費
|
| |
2 – 12
|
| | | | 28,156,287 | | | | | | 4,097,227 | | |
減去:累計攤銷
|
| | | | | | | (14,319,607) | | | | | | (7,443,201) | | |
Intangible assets, net
|
| | | | | | | 77,593,680 | | | | | | 61,903,026 | | |
| Year ending December 31 | | | | | | | |
|
2022
|
| | | | 7,687,799 | | |
|
2023
|
| | | | 7,678,257 | | |
|
2024
|
| | | | 7,580,373 | | |
|
2025
|
| | | | 7,318,148 | | |
|
2026
|
| | | | 6,187,348 | | |
|
Thereafter
|
| | | | 41,141,755 | | |
| | | | | | 77,593,680 | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
長期租賃押金
|
| | | | 67,311,223 | | | | | | 31,811,916 | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
信貸安排協議項下的短期借款
|
| | | | 188,959,323 | | | | | | — | | |
一年內到期的信貸安排協議項下的長期借款
|
| | | | 3,096,000 | | | | | | — | | |
| | | | | 192,055,323 | | | | | | — | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
信貸安排協議下的借款
|
| | | | 11,903,452 | | | | | | — | | |
| | |
RMB
|
| |||
2022
|
| | | | — | | |
2023
|
| | | | 6,192,000 | | |
2024
|
| | | | 5,711,452 | | |
Thereafter
|
| | | | — | | |
| | | | | 11,903,452 | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
與客户忠誠度計劃相關的遞延收入
|
| | | | 8,312,436 | | | | | | 2,507,749 | | |
與優惠券和禮品卡相關的客户預付款
|
| | | | 5,208,549 | | | | | | 241,699 | | |
與前期特許經營費相關的遞延收入
|
| | | | 230,968 | | | | | | 111,256 | | |
與營銷服務相關的遞延收入
|
| | | | 377,358 | | | | | | — | | |
| | | | | 14,129,311 | | | | | | 2,860,704 | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
與前期特許經營費相關的遞延收入
|
| | | | 970,486 | | | | | | 534,067 | | |
| | |
Operating lease
commitments |
| |||
2022
|
| | | | 172,200,445 | | |
2023
|
| | | | 175,780,318 | | |
2024
|
| | | | 174,976,803 | | |
2025
|
| | | | 158,662,679 | | |
2026
|
| | | | 115,693,173 | | |
Thereafter
|
| | | | 255,644,148 | | |
| | | | | 1,052,957,566 | | |
| | |
Year ended
December 31, 2021 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2019 |
| |||||||||
Minimum
|
| | | | 147,056,229 | | | | | | 57,592,623 | | | | | | 19,054,000 | | |
Contingent
|
| | | | 8,465,509 | | | | | | 1,611,354 | | | | | | 313,048 | | |
新冠肺炎相關租金減免
|
| | | | (192,767) | | | | | | (3,392,458) | | | | | | — | | |
| | | | | 155,328,971 | | | | | | 55,811,519 | | | | | | 19,367,048 | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
應計工資和員工相關成本
|
| | | | 47,194,542 | | | | | | 20,837,807 | | |
購置財產和設備的應付款項
|
| | | | 172,981,034 | | | | | | 67,893,359 | | |
VAT payable
|
| | | | — | | | | | | 689,479 | | |
Guarantee deposits
|
| | | | 6,620,000 | | | | | | 2,100,000 | | |
應計營銷費用
|
| | | | 10,639,627 | | | | | | 1,550,777 | | |
Sundry taxes payable
|
| | | | 2,329,431 | | | | | | 1,293,752 | | |
應計專業服務費
|
| | | | 8,205,320 | | | | | | 2,158,565 | | |
Accrued offering costs
|
| | | | 9,164,827 | | | | | | — | | |
Other accrual expenses
|
| | | | 28,943,794 | | | | | | 5,784,679 | | |
| | | | | 286,078,575 | | | | | | 102,308,418 | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
按公允價值計算的可轉換票據
|
| | | | 318,466,215 | | | | | | — | | |
| | |
Year ended
December 31, 2021 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2019 |
| |||||||||
公司自營門店餐飲產品銷售情況
|
| | | | 617,226,090 | | | | | | 206,036,187 | | | | | | 48,081,820 | | |
Franchise fees
|
| | | | 1,923,149 | | | | | | 794,608 | | | | | | 426,424 | | |
其他特許經營支持活動的收入
|
| | | | 9,469,639 | | | | | | 5,253,776 | | | | | | 8,748,859 | | |
電子商務銷售收入
|
| | | | 14,324,923 | | | | | | — | | | | | | — | | |
向Thri提供消費者研究服務
|
| | | | 428,148 | | | | | | — | | | | | | — | | |
Total revenues
|
| | | | 643,371,949 | | | | | | 212,084,571 | | | | | | 57,257,103 | | |
| | |
Year ended
December 31, 2021 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2019 |
| |||||||||
Government grants
|
| | | | 3,319,871 | | | | | | 3,329,009 | | | | | | 55,949 | | |
VAT exemption
|
| | | | — | | | | | | — | | | | | | 102,399 | | |
Others
|
| | | | 156,000 | | | | | | 9,779 | | | | | | 37,369 | | |
Total other income
|
| | | | 3,475,871 | | | | | | 3,338,788 | | | | | | 195,717 | | |
| | |
Number
of units |
| |
Weighted
average exercise price |
| |
Weighted
average grant date fair value |
| |
Weighted
average remaining contractual years |
| |
Aggregate
intrinsic value |
| |||||||||||||||
| | | | | | | | |
US$
|
| |
US$
|
| | | | | | | |
US$
|
| |||||||||
Outstanding as of January 1, 2021
|
| | | | 20,317,000 | | | | | | 0.21 | | | | | | 0.12 | | | | | | 8.41 | | | | | | 6,488,010 | | |
Granted
|
| | | | 8,149,643 | | | | | | 0.60 | | | | | | 0.63 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (434,901) | | | | | | 0.27 | | | | | | 0.16 | | | | | | | | | | | | | | |
Outstanding as of December 31, 2021
|
| | | | 28,031,742 | | | | | | 0.32 | | | | | | 0.27 | | | | | | 8.01 | | | | | | 39,155,628 | | |
預計將於2021年12月31日歸屬
|
| | | | 28,031,742 | | | | | | 0.32 | | | | | | 0.27 | | | | | | 8.01 | | | | | | 39,155,628 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
|
Expected volatility
|
| |
24.74% – 25.00%
|
| |
24.51% – 26.99%
|
| |
20.68% – 20.89%
|
|
無風險利率(年利率)
|
| |
2.47% – 2.53%
|
| |
1.01% – 1.12%
|
| |
1.75% – 2.46%
|
|
Exercise multiple
|
| |
2.50 – 2.80
|
| |
2.50 – 2.80
|
| |
2.80
|
|
預期股息收益率
|
| |
0.00%
|
| |
0.00%
|
| |
0.00%
|
|
Expected term (in years)
|
| |
10
|
| |
6
|
| |
7
|
|
標的單位公允價值(4,500單位=1股普通股)
|
| |
US$0.88 – US$1.49
|
| |
US$0.37 – US$0.53
|
| |
US$0.27
|
|
| | |
Number of units
|
| |
Weighted
Average Grant Date Fair Value |
| ||||||
| | | | | | | | |
US$
|
| |||
Unvested as of January 1, 2021
|
| | | | 6,000,000 | | | | | | 0.28 | | |
Granted
|
| | | | — | | | | | | | | |
Unvested as of December 31, 2021
|
| | | | 6,000,000 | | | | | | 0.28 | | |
| | |
Number
of shares |
| |
Weighted
average exercise price |
| |
Weighted
average remaining contractual years |
| |
Aggregate
intrinsic value |
| ||||||||||||
| | | | | | | | |
US$
|
| | | | | | | |
US$
|
| ||||||
Outstanding as of January 1, 2020
|
| | | | 1,500 | | | | | | 1,000 | | | | | | 0.92 | | | | | | 862,534 | | |
Exercised
|
| | | | (1,500) | | | | | | 1,000 | | | | | | | | | | | | | | |
Outstanding as of December 31, 2021 and 2020
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Year ended
December 31, 2021 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2019 |
| |||||||||
Mainland PRC
|
| | | | (371,992,927) | | | | | | (132,554,844) | | | | | | (82,951,557) | | |
香港特別行政區和海外實體
|
| | | | (10,936,239) | | | | | | (10,505,323) | | | | | | (4,877,087) | | |
Total
|
| | | | (382,929,166) | | | | | | (143,060,167) | | | | | | (87,828,644) | | |
| | |
Year ended
December 31, 2021 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2019 |
| |||||||||
PRC statutory tax rate
|
| | | | (25.0%) | | | | | | (25.0%) | | | | | | (25.0%) | | |
非中國實體税率差異的影響
|
| | | | 0.7% | | | | | | 1.8% | | | | | | 1.4% | | |
不可抵扣費用的影響
|
| | | | 0.3% | | | | | | 0.8% | | | | | | 1.2% | | |
估值免税額變動
|
| | | | 24.0% | | | | | | 22.4% | | | | | | 22.4% | | |
Actual income tax rate
|
| | | | — | | | | | | — | | | | | | — | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
營業虧損結轉
|
| | | | 133,725,956 | | | | | | 36,613,887 | | |
當前合同負債
|
| | | | 2,230,190 | | | | | | 654,751 | | |
非流動合同負債
|
| | | | 242,622 | | | | | | 133,517 | | |
其他流動負債
|
| | | | 12,644,968 | | | | | | 19,694,841 | | |
Property and equipment
|
| | | | 250,470 | | | | | | — | | |
遞延税金總額
|
| | | | 149,094,206 | | | | | | 57,096,996 | | |
減去:估值免税額
|
| | | | (149,094,206) | | | | | | (57,096,996) | | |
Net deferred tax assets
|
| | | | — | | | | | | — | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
年初餘額
|
| | | | 57,096,996 | | | | | | 25,056,824 | | |
Increases in the year
|
| | | | 91,997,210 | | | | | | 32,040,172 | | |
年終餘額
|
| | | | 149,094,206 | | | | | | 57,096,996 | | |
| | |
Year ended
December 31, 2021 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2019 |
| |||||||||
Numerator: | | | | | | | | | | | | | | | | | | | |
公司股東應佔淨虧損
|
| | | | (381,721,019) | | | | | | (141,999,507) | | | | | | (87,654,186) | | |
Denominator: | | | | | | | | | | | | | | | | | | | |
普通股加權平均數
|
| | | | 114,279 | | | | | | 100,275 | | | | | | 100,000 | | |
普通股基本及攤薄淨虧損(人民幣)
|
| | | | (3,340) | | | | | | (1,416) | | | | | | (877) | | |
| | |
As of December 31, 2021
|
| |
Total
Fair Value |
| ||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| ||||||||||||
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Convertible notes
|
| | | | — | | | | | | — | | | | | | 318,466,215 | | | | | | 318,466,215 | | |
| | |
Total Fair Value
|
| |||
| | |
RMB
|
| |||
Balance as of January 1, 2021
|
| | | | — | | |
Additions
|
| | | | 312,092,172 | | |
可轉換票據公允價值變動,不包括特定工具信用風險的影響
|
| | | | 5,577,001 | | |
可轉換票據公允價值因特定工具信用風險而發生變化
|
| | | | 548,029 | | |
外幣折算調整
|
| | | | 249,013 | | |
Balance as of December 31, 2021
|
| | | | 318,466,215 | | |
| | |
2021
|
| |||
Expected volatility
|
| | | | 25.00% | | |
無風險利率(年利率)
|
| | | | 1.10% | | |
預期股息收益率
|
| | | | 0.00% | | |
Bond yield
|
| | | | 11.00% | | |
Coupon rate
|
| | | | 9.00% | | |
標的普通股公允價值
|
| | | 美元 | 6,079.83 | | |
| 笛卡爾資本集團有限責任公司 | | |
最終控制方
|
|
| Pangaea Two, LP | | |
中間控股公司
|
|
| 盤古二次收購控股XXIIA有限公司 | | |
中間控股公司
|
|
| 盤古二次收購控股XXIIB有限公司 | | |
Parent company
|
|
| 蒂姆·霍頓餐飲國際有限公司 | | |
公司股東
|
|
| TDL Group Corp | | |
投資者最終控股公司的子公司
|
|
| | | | | |
Year ended
December 31, 2021 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2019 |
| |||||||||
Pangaea Two,LP代表公司償還付款
|
| |
(i)
|
| | | | — | | | | | | — | | | | | | 517,080 | | |
THRI的持續特許經營費
|
| |
(ii)
|
| | | | 15,576,324 | | | | | | 5,147,252 | | | | | | 1,209,660 | | |
THRI的預付特許經營費
|
| |
(iii)
|
| | | | 24,265,373 | | | | | | 4,097,227 | | | | | | 1,603,020 | | |
從TDL集團購買咖啡豆
|
| | | | | | | 28,168,228 | | | | | | 8,864,342 | | | | | | 6,815,762 | | |
向Thri提供消費者研究服務
|
| | | | | | | 428,148 | | | | | | — | | | | | | — | | |
Thri提供的諮詢服務
|
| | | | | | | — | | | | | | 160,532 | | | | | | 443,260 | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
TDL Group Corp
|
| | | | 7,210,593 | | | | | | 4,053,932 | | |
蒂姆·霍頓餐飲國際有限公司
|
| | | | 6,863,322 | | | | | | 3,624,554 | | |
應付關聯方金額
|
| | | | 14,073,915 | | | | | | 7,678,486 | | |
| | |
As of December 31
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
RMB
|
| |
RMB
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash
|
| | | | 313,302,959 | | | | | | 8,264,585 | | |
預付費用和其他流動資產
|
| | | | 18,475,035 | | | | | | 1,372,519 | | |
子公司的應付金額
|
| | | | 844,195,206 | | | | | | 568,501,401 | | |
Total current assets
|
| | | | 1,175,973,200 | | | | | | 578,138,505 | | |
Non-current assets | | | | | | | | | | | | | |
Intangible assets, net
|
| | | | 52,333,871 | | | | | | 56,821,004 | | |
Total non-current assets
|
| | | | 52,333,871 | | | | | | 56,821,004 | | |
Total assets
|
| | | | 1,228,307,071 | | | | | | 634,959,509 | | |
負債和股東權益 | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | |
應付子公司的金額
|
| | | | 564,973,350 | | | | | | 206,408,572 | | |
其他流動負債
|
| | | | 9,329,205 | | | | | | 263,569 | | |
流動負債總額
|
| | | | 574,302,555 | | | | | | 206,672,141 | | |
非流動負債 | | | | | | | | | | | | | |
按公允價值計算的可轉換票據
|
| | | | 318,466,215 | | | | | | — | | |
非流動負債合計
|
| | | | 318,466,215 | | | | | | — | | |
Total liabilities
|
| | | | 892,768,770 | | | | | | 206,672,141 | | |
Shareholders’ equity | | | | | | | | | | | | | |
普通股(截至2021年12月31日和2020年12月31日,普通股面值分別為0.01美元,授權股份為500萬股,已發行和已發行股票分別為116,691股和101,500股)
|
| | | | 7,497 | | | | | | 6,513 | | |
新增實收資本
|
| | | | 937,315,273 | | | | | | 644,906,635 | | |
認購應收賬款
|
| | | | — | | | | | | — | | |
Accumulated losses
|
| | | | (637,528,160) | | | | | | (255,807,141) | | |
累計其他綜合收益
|
| | | | 35,743,691 | | | | | | 39,181,361 | | |
股東權益合計
|
| | | | 335,538,301 | | | | | | 428,287,368 | | |
總負債和股東權益
|
| | | | 1,228,307,071 | | | | | | 634,959,509 | | |
| | |
Year ended December 31
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
一般和行政費用
|
| | | | 1,976,807 | | | | | | 6,862,862 | | | | | | 2,444,602 | | |
特許經營權和版税費用
|
| | | | 3,223,700 | | | | | | 3,447,050 | | | | | | 3,447,200 | | |
Total costs and expenses
|
| | | | 5,200,507 | | | | | | 10,309,912 | | | | | | 5,891,802 | | |
Operating loss
|
| | | | (5,200,507) | | | | | | (10,309,912) | | | | | | (5,891,802) | | |
子公司虧損權益
|
| | | | (370,940,089) | | | | | | (131,640,926) | | | | | | (82,945,076) | | |
Interest income
|
| | | | — | | | | | | 804 | | | | | | 1,182,692 | | |
外幣交易損失
|
| | | | (3,422) | | | | | | (49,473) | | | | | | — | | |
可轉換票據公允價值變動,不包括
特定於工具的信用風險 |
| | | | (5,577,001) | | | | | | — | | | | | | — | | |
Loss before income taxes
|
| | | | (381,721,019) | | | | | | (141,999,507) | | | | | | (87,654,186) | | |
Income tax expenses
|
| | | | — | | | | | | — | | | | | | — | | |
Net loss
|
| | | | (381,721,019) | | | | | | (141,999,507) | | | | | | (87,654,186) | | |
| | |
Year ended December 31
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Net loss
|
| | | | (381,721,019) | | | | | | (141,999,507) | | | | | | (87,654,186) | | |
其他綜合(虧損)/收入 | | | | | | | | | | | | | | | | | | | |
票據中可轉換票據的公允價值變動-
specific credit risk |
| | | | (548,029) | | | | | | — | | | | | | — | | |
扣除零所得税後的外幣折算調整
|
| | | | (2,889,641) | | | | | | 2,788,426 | | | | | | 19,068,426 | | |
全面虧損
|
| | | | (385,158,689) | | | | | | (139,211,081) | | | | | | (68,585,760) | | |
| | |
Year ended December 31
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
經營活動中使用的淨現金
|
| | | | (703,479) | | | | | | (8,690,319) | | | | | | (2,605,934) | | |
投資活動中使用的淨現金
|
| | | | (294,708,897) | | | | | | (322,209,625) | | | | | | (242,266,500) | | |
融資活動提供的現金淨額
|
| | | | 597,662,648 | | | | | | 221,124,998 | | | | | | 206,802,000 | | |
外幣匯率變動對現金的影響
|
| | | | 2,788,102 | | | | | | (10,113,157) | | | | | | 3,209,758 | | |
現金淨增/(減)
|
| | | | 305,038,374 | | | | | | (119,888,103) | | | | | | (34,860,676) | | |
Cash at beginning of year
|
| | | | 8,264,585 | | | | | | 128,152,688 | | | | | | 163,013,364 | | |
Cash at end of year
|
| | | | 313,302,959 | | | | | | 8,264,585 | | | | | | 128,152,688 | | |
補充披露非現金投融資活動:
|
| | | | | | | | | | | | | | | | | | |
TH國際有限公司子公司支付的應計發行成本
|
| | | | 3,623,684 | | | | | | — | | | | | | — | | |
| | |
Note
|
| |
As of June 30,
2022 |
| |
As of December 31,
2021 |
| |||||||||
| | | | | | | | |
RMB
|
| |
RMB
|
| ||||||
ASSETS | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | | | | | | | | 285,134,069 | | | | | | 390,837,386 | | |
Accounts receivable
|
| | | | 2 | | | | | | 7,792,999 | | | | | | 9,817,292 | | |
Inventories
|
| | | | 3 | | | | | | 55,172,549 | | | | | | 42,479,403 | | |
預付費用和其他流動資產
|
| | | | 4 | | | | | | 155,296,724 | | | | | | 142,838,295 | | |
Total current assets
|
| | | | | | | | | | 503,396,341 | | | | | | 585,972,376 | | |
Non-current assets | | | | | | | | | | | | | | | | | | | |
財產和設備,淨額
|
| | | | 5 | | | | | | 583,340,518 | | | | | | 554,015,231 | | |
Intangible assets, net
|
| | | | 6 | | | | | | 80,883,046 | | | | | | 77,593,680 | | |
Other non-current assets
|
| | | | 7 | | | | | | 69,778,697 | | | | | | 67,311,223 | | |
Total non-current assets
|
| | | | | | | | | | 734,002,261 | | | | | | 698,920,134 | | |
Total assets
|
| | | | | | | | | | 1,237,398,602 | | | | | | 1,284,892,510 | | |
負債和股東權益 | | | | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | | | | |
短期銀行借款
|
| | | | 8 | | | | | | 426,578,071 | | | | | | 192,055,323 | | |
Accounts payable
|
| | | | | | | | | | 52,410,514 | | | | | | 60,952,491 | | |
Contract liabilities
|
| | | | 9 | | | | | | 17,950,836 | | | | | | 14,129,311 | | |
應付關聯方金額
|
| | | | 18 | | | | | | 25,611,930 | | | | | | 14,073,915 | | |
其他流動負債
|
| | | | 12 | | | | | | 281,069,056 | | | | | | 286,078,575 | | |
流動負債總額
|
| | | | | | | | | | 803,620,407 | | | | | | 567,289,615 | | |
非流動負債 | | | | | | | | | | | | | | | | | | | |
長期銀行借款
|
| | | | 8 | | | | | | 9,743,452 | | | | | | 11,903,452 | | |
按公允價值計算的可轉換票據
|
| | | | 13 | | | | | | 355,704,200 | | | | | | 318,466,215 | | |
合同負債 - 非流動
|
| | | | 9 | | | | | | 1,247,450 | | | | | | 970,486 | | |
其他非流動負債
|
| | | | | | | | | | 53,918,757 | | | | | | 46,858,492 | | |
Other liabilities
|
| | | | | | | | | | 285,429 | | | | | | 309,214 | | |
非流動負債合計
|
| | | | | | | | | | 420,899,288 | | | | | | 378,507,859 | | |
Total liabilities
|
| | | | | | | | | | 1,224,519,695 | | | | | | 945,797,474 | | |
Shareholders’ equity | | | | | | | | | | | | | | | | | | | |
Ordinary shares (US$0.01 par value, 5,000,000 shares authorized, 116,855
截至2022年6月30日已發行和流通的股票和116,691股 December 31, 2021, respectively) |
| | | | | | | | | | 7,508 | | | | | | 7,497 | | |
新增實收資本
|
| | | | | | | | | | 947,279,747 | | | | | | 937,315,273 | | |
Accumulated losses
|
| | | | | | | | | | (961,925,166) | | | | | | (637,528,160) | | |
累計其他綜合收益
|
| | | | | | | | | | 26,440,358 | | | | | | 35,743,691 | | |
公司股東應佔權益總額
|
| | | | | | | | | | 11,802,447 | | | | | | 335,538,301 | | |
非控股權益
|
| | | | | | | | | | 1,076,460 | | | | | | 3,556,735 | | |
股東權益合計
|
| | | | | | | | | | 12,878,907 | | | | | | 339,095,036 | | |
承付款和或有事項
|
| | | | 10 | | | | | | | | | | | | | | |
總負債和股東權益
|
| | | | | | | | | | 1,237,398,602 | | | | | | 1,284,892,510 | | |
| | | | | | | | |
Three months ended June 30,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||
| | |
Note
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| |||||||||||||||
| | | | | | | | |
RMB
|
| |
RMB
|
| | | | | | | | | | | | | ||||||
Revenues
|
| | | | 14 | | | | | | | | | | | | | | | | | | | | | | | | | | |
公司擁有並運營
stores |
| | | | | | | | | | 164,533,517 | | | | | | 130,521,641 | | | | | | 375,578,999 | | | | | | 229,869,554 | | |
Other revenues
|
| | | | | | | | | | 14,673,375 | | | | | | 5,295,058 | | | | | | 28,284,857 | | | | | | 7,396,527 | | |
Total revenues
|
| | | | | | | | | | 179,206,892 | | | | | | 135,816,699 | | | | | | 403,863,856 | | | | | | 237,266,081 | | |
Costs and expenses, net | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
公司擁有和經營門店 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
食品和包裝(包括成本
公司擁有並運營來自 的商店 關聯方交易金額為人民幣 4,653,176 and RMB4,427,951 for the three months ended June 30, 2022 and 2021, respectively, and RMB10,534,168 and RMB7,360,272 for the six months ended June 30, 2022 and 2021, respectively) |
| | | | | | | | | | 58,894,729 | | | | | | 44,135,662 | | | | | | 128,465,658 | | | | | | 76,575,145 | | |
Rental expenses
|
| | | | | | | | | | 48,736,898 | | | | | | 31,265,543 | | | | | | 98,014,162 | | | | | | 58,410,380 | | |
工資和員工福利
|
| | | | | | | | | | 64,367,012 | | | | | | 36,185,496 | | | | | | 136,165,843 | | | | | | 67,897,118 | | |
Delivery costs
|
| | | | | | | | | | 13,274,671 | | | | | | 7,821,379 | | | | | | 28,108,849 | | | | | | 13,454,920 | | |
其他運營費用(含服務費)
來自與關聯方的交易 RMB1,801,623 and nil for the three months ended June 30, 2022 and 2021, respectively, and RMB1,901,623 and nil for the six months ended June 30, 2022 and 2021, respectively) |
| | | | | | | | | | 54,320,905 | | | | | | 35,582,291 | | | | | | 118,994,258 | | | | | | 57,088,911 | | |
公司自有和運營門店成本和費用
|
| | | | | | | | | | 239,594,215 | | | | | | 154,990,371 | | | | | | 509,748,770 | | | | | | 273,426,474 | | |
Costs of other revenues
|
| | | | | | | | | | 8,212,604 | | | | | | 2,878,041 | | | | | | 16,994,459 | | | | | | 4,641,475 | | |
Marketing expenses
|
| | | | | | | | | | 19,163,087 | | | | | | 7,057,070 | | | | | | 31,864,468 | | | | | | 15,213,101 | | |
一般和行政費用
|
| | | | | | | | | | 63,011,835 | | | | | | 38,338,036 | | | | | | 113,517,875 | | | | | | 67,040,378 | | |
特許經營權和特許權使用費(包括截至2022年和2021年6月30日的三個月的特許經營權和特許權使用費分別為人民幣5,617,286元和人民幣3,407,914元,截至2022年和2021年6月30日的六個月的特許經營權和特許權使用費分別為人民幣12,653,983元和人民幣5991,039元)
|
| | | | | | | | | | 6,450,199 | | | | | | 4,932,896 | | | | | | 14,280,433 | | | | | | 8,329,084 | | |
其他運營成本和費用
|
| | | | | | | | | | 2,055,179 | | | | | | 65,915 | | | | | | 4,567,830 | | | | | | 65,915 | | |
財產處置損失和
equipment |
| | | | | | | | | | 1,956,631 | | | | | | 741,140 | | | | | | 7,359,776 | | | | | | 741,140 | | |
長壽資產減值損失
|
| | | | | | | | | | 3,580,123 | | | | | | — | | | | | | 5,472,545 | | | | | | — | | |
Other income
|
| | | | | | | | | | 381,947 | | | | | | 24,135 | | | | | | 595,524 | | | | | | 37,918 | | |
總成本和費用,淨額
|
| | | | | | | | | | 343,641,926 | | | | | | 208,979,334 | | | | | | 703,210,632 | | | | | | 369,419,649 | | |
Operating loss
|
| | | | | | | | | | (164,435,034) | | | | | | (73,162,635) | | | | | | (299,346,776) | | | | | | (132,153,568) | | |
| | | | | | | | |
Three months ended June 30,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||
| | |
Note
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| |||||||||||||||
| | | | | | | | |
RMB
|
| |
RMB
|
| | | | | | | | | | | | | ||||||
Interest income
|
| | | | | | | | | | 147,879 | | | | | | 180,936 | | | | | | 334,343 | | | | | | 265,514 | | |
Interest expenses
|
| | | | | | | | | | (3,397,885) | | | | | | — | | | | | | (6,017,747) | | | | | | — | | |
外幣交易
gain/(loss) |
| | | | | | | | | | 464,702 | | | | | | (3,464,513) | | | | | | (768,309) | | | | | | (940,802) | | |
可轉換票據公允價值變動,不包括特定工具信用風險的影響
|
| | | | 20 | | | | | | (8,394,889) | | | | | | — | | | | | | (21,078,792) | | | | | | — | | |
Loss before income taxes
|
| | | | | | | | | | (175,615,227) | | | | | | (76,446,212) | | | | | | (326,877,281) | | | | | | (132,828,856) | | |
Income tax expenses
|
| | | | 16 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net loss
|
| | | | | | | | | | (175,615,227) | | | | | | (76,446,212) | | | | | | (326,877,281) | | | | | | (132,828,856) | | |
減去:淨(虧損)/非控股權益收入
|
| | | | | | | | | | (1,834,547) | | | | | | 555,097 | | | | | | (2,480,275) | | | | | | (446,675) | | |
股東應佔淨虧損
the Company |
| | | | | | | | | | (173,780,680) | | | | | | (77,001,309) | | | | | | (324,397,006) | | | | | | (132,382,181) | | |
每股普通股基本及攤薄虧損
|
| | | | 17 | | | | | | (1,489) | | | | | | (688) | | | | | | (2,780) | | | | | | (1,183) | | |
| | | | | |
Three months ended June 30,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||
| | |
Note
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
| | | | | |
RMB
|
| |
RMB
|
| | | | | | | | | | | | | ||||||
Net loss
|
| | | | | | | (175,615,227) | | | | | | (76,446,212) | | | | | | (326,877,281) | | | | | | (132,828,856) | | |
其他綜合收益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
可轉換票據的公允價值變動
由於特定於工具的信用風險, net of nil income taxes |
| | | | | | | 1,566,214 | | | | | | — | | | | | | 1,236,102 | | | | | | — | | |
外幣折算調整,扣除零收入
taxes |
| | | | | | | (11,024,589) | | | | | | (2,719,401) | | | | | | (10,539,435) | | | | | | (1,085,003) | | |
全面虧損
|
| | | | | | | (185,073,602) | | | | | | (79,165,613) | | | | | | (336,180,614) | | | | | | (133,913,859) | | |
減去:綜合(虧損)/可歸因於非控股權益的收入
|
| | | | | | | (1,834,547) | | | | | | 555,097 | | | | | | (2,480,275) | | | | | | (446,675) | | |
公司股東應佔綜合虧損
|
| | | | | | | (183,239,055) | | | | | | (79,720,710) | | | | | | (333,700,339) | | | | | | (133,467,184) | | |
| | |
Six months ended June 30,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
RMB
|
| |
RMB
|
| ||||||
經營活動現金流: | | | | | | | | | | | | | |
經營活動中使用的淨現金
|
| | | | (154,942,269) | | | | | | (114,727,468) | | |
投資活動現金流: | | | | | | | | | | | | | |
購置物業設備和無形資產
|
| | | | (180,354,474) | | | | | | (121,277,187) | | |
處置財產和設備的收益
|
| | | | — | | | | | | 41,000 | | |
投資活動中使用的淨現金
|
| | | | (180,354,474) | | | | | | (121,236,187) | | |
融資活動的現金流: | | | | | | | | | | | | | |
銀行借款收益
|
| | | | 403,890,265 | | | | | | — | | |
償還銀行借款
|
| | | | (171,527,517) | | | | | | — | | |
支付產品費用
|
| | | | (5,756,845) | | | | | | (3,923,040) | | |
發行普通股所得收益
|
| | | | — | | | | | | 291,393,000 | | |
融資活動提供的現金淨額
|
| | | | 226,605,903 | | | | | | 287,469,960 | | |
外幣匯率變動對現金的影響
|
| | | | 2,987,523 | | | | | | (1,377,805) | | |
淨(減少)/現金增加
|
| | | | (105,703,317) | | | | | | 50,128,500 | | |
期初現金
|
| | | | 390,837,386 | | | | | | 174,873,739 | | |
Cash at end of the period
|
| | | | 285,134,069 | | | | | | 225,002,239 | | |
補充披露非現金投融資活動: | | | | | | | | | | | | | |
購置財產和設備的應付款項
|
| | | | 94,408,551 | | | | | | 66,434,687 | | |
Accrued offering costs
|
| | | | 34,715,220 | | | | | | — | | |
發行普通股以結清應付紅利
|
| | | | 1,057,374 | | | | | | — | | |
| | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
Cash on hand
|
| | | | 96,371 | | | | | | 132,127 | | |
中國內地的金融機構 | | | | | | | | | | | | | |
– Denominated in RMB
|
| | | | 207,761,778 | | | | | | 30,060,065 | | |
– Denominated in USD
|
| | | | 932,015 | | | | | | 45,514,330 | | |
中國大陸金融機構持有的現金餘額合計
|
| | | | 208,693,793 | | | | | | 75,574,395 | | |
香港特別行政區的金融機構
Region (“HK S.A.R.”) |
| | | | | | | | | | | | |
– Denominated in RMB
|
| | | | 31,906,333 | | | | |
|
—
|
| |
– Denominated in USD
|
| | | | 41,498,839 | | | | | | 1,827,905 | | |
香港特別行政區金融機構持有的現金餘額合計
|
| | | | 73,405,172 | | | | | | 1,827,905 | | |
開曼羣島的金融機構 | | | | | | | | | | | | | |
– Denominated in USD
|
| | | | 2,938,733 | | | | | | 313,302,959 | | |
開曼金融機構持有的現金餘額合計
|
| | | | 2,938,733 | | | | | | 313,302,959 | | |
金融機構現金餘額合計
|
| | | | 285,037,698 | | | | | | 390,705,259 | | |
Total cash balances
|
| | | | 285,134,069 | | | | | | 390,837,386 | | |
| | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
Accounts receivable
|
| | | | 7,792,999 | | | | | | 9,817,292 | | |
減去:壞賬準備
|
| | | | — | | | | | | — | | |
Accounts receivable, net
|
| | | | 7,792,999 | | | | | | 9,817,292 | | |
| | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
Food and beverage
|
| | | | 43,754,548 | | | | | | 31,858,814 | | |
電子商務銷售商品
|
| | | | 7,344,391 | | | | | | 6,927,512 | | |
Others
|
| | | | 4,073,610 | | | | | | 3,693,077 | | |
| | | | | 55,172,549 | | | | | | 42,479,403 | | |
| | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
Creditable input VAT
|
| | | | 50,230,428 | | | | | | 50,212,274 | | |
Short-term deposits
|
| | | | 4,970,313 | | | | | | 4,161,725 | | |
支付處理商和彙總商的應收賬款
|
| | | | 9,133,991 | | | | | | 17,701,386 | | |
預付租金費用
|
| | | | 19,722,846 | | | | | | 26,855,976 | | |
預付保險費
|
| | | | — | | | | | | 859,319 | | |
預付營銷費用
|
| | | | 12,448,492 | | | | | | 14,666,752 | | |
延期發售成本
|
| | | | 50,026,066 | | | | | | 18,475,035 | | |
Others
|
| | | | 8,764,588 | | | | | | 9,905,828 | | |
| | | | | 155,296,724 | | | | | | 142,838,295 | | |
| | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
傢俱和辦公設備
|
| | | | 49,104,093 | | | | | | 44,636,186 | | |
Kitchen equipment
|
| | | | 162,663,906 | | | | | | 151,405,306 | | |
Software
|
| | | | 35,909,835 | | | | | | 30,171,796 | | |
租賃改進
|
| | | | 463,766,989 | | | | | | 408,353,529 | | |
施工中
|
| | | | 24,601,908 | | | | | | 15,747,154 | | |
財產和設備,總值
|
| | | | 736,046,731 | | | | | | 650,313,971 | | |
減去:累計折舊
|
| | | | (152,706,213) | | | | | | (96,298,740) | | |
財產和設備,淨額
|
| | | | 583,340,518 | | | | | | 554,015,231 | | |
| | |
Weighted-
Average Amortization Period (years) |
| |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
Thri授權的特許經營權 -
|
| |
20
|
| | | | 67,114,000 | | | | | | 63,757,000 | | |
特許經營權 - 預付特許經營費
|
| |
2 – 14
|
| | | | 32,709,502 | | | | | | 28,156,287 | | |
減去:累計攤銷
|
| | | | | | | (18,940,456) | | | | | | (14,319,607) | | |
Intangible assets, net
|
| | | | | | | 80,883,046 | | | | | | 77,593,680 | | |
|
Six months ending December 31,2022
|
| | | | 5,949,065 | | |
|
Year ending December 31, 2023
|
| | | | 8,521,450 | | |
|
2024
|
| | | | 8,419,550 | | |
|
2025
|
| | | | 8,154,799 | | |
|
2026
|
| | | | 7,030,513 | | |
|
Thereafter
|
| | | | 42,807,669 | | |
| | | | | | 80,883,046 | | |
| | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
長期租賃押金
|
| | | | 69,778,697 | | | | | | 67,311,223 | | |
| | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
信貸安排協議項下的短期借款
|
| | | | 421,700,071 | | | | | | 188,959,323 | | |
一年內到期的信貸安排協議項下的長期借款
|
| | | | 4,878,000 | | | | | | 3,096,000 | | |
| | | | | 426,578,071 | | | | | | 192,055,323 | | |
| | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
信貸安排協議下的借款
|
| | | | 9,743,452 | | | | | | 11,903,452 | | |
| | |
RMB
|
| |||
Six months ending December 31,2022
|
| | | | — | | |
Year ending December 31, 2023
|
| | | | 3,330,000 | | |
2024
|
| | | | 6,179,452 | | |
Thereafter
|
| | | | 234,000 | | |
| | | | | 9,743,452 | | |
| | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
與客户忠誠度計劃相關的遞延收入
|
| | | | 9,667,359 | | | | | | 8,312,436 | | |
與優惠券和禮品卡相關的客户預付款
|
| | | | 7,976,891 | | | | | | 5,208,549 | | |
與前期特許經營費相關的遞延收入
|
| | | | 306,586 | | | | | | 230,968 | | |
與營銷服務相關的遞延收入
|
| | | | — | | | | | | 377,358 | | |
| | | | | 17,950,836 | | | | | | 14,129,311 | | |
| | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
與前期特許經營費相關的遞延收入
|
| | | | 1,247,450 | | | | | | 970,486 | | |
| | |
Operating lease
commitments |
| |||
Six months ending December 31, 2022
|
| | | | 94,994,653 | | |
Year ending December 31, 2023
|
| | | | 191,028,993 | | |
2024
|
| | | | 192,407,833 | | |
2025
|
| | | | 175,930,862 | | |
2026
|
| | | | 134,116,629 | | |
Thereafter
|
| | | | 310,807,678 | | |
| | | | | 1,099,286,648 | | |
| | |
Three months ended June 30,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Minimum
|
| | | | 49,348,521 | | | | | | 30,932,184 | | | | | | 99,878,310 | | | | | | 58,429,238 | | |
Contingent
|
| | | | 2,460,075 | | | | | | 1,604,110 | | | | | | 5,987,800 | | | | | | 2,713,909 | | |
新冠肺炎相關租金減免
|
| | | | (2,215,414) | | | | | | — | | | | | | (2,215,414) | | | | | | — | | |
| | | | | 49,593,182 | | | | | | 32,536,294 | | | | | | 103,650,696 | | | | | | 61,143,147 | | |
| | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
應計工資和員工相關成本
|
| | | | 53,712,816 | | | | | | 47,194,542 | | |
購置財產和設備的應付款項
|
| | | | 94,408,551 | | | | | | 172,981,034 | | |
Guarantee deposits
|
| | | | 7,540,181 | | | | | | 6,620,000 | | |
應計營銷費用
|
| | | | 10,539,000 | | | | | | 10,639,627 | | |
Sundry taxes payable
|
| | | | 3,069,120 | | | | | | 2,329,431 | | |
應計專業服務費
|
| | | | 5,855,761 | | | | | | 8,205,320 | | |
Accrued offering costs
|
| | | | 34,715,220 | | | | | | 9,164,827 | | |
應計租金費用
|
| | | | 23,361,805 | | | | | | 3,210,387 | | |
Other accrual expenses
|
| | | | 47,866,602 | | | | | | 25,733,407 | | |
| | | | | 281,069,056 | | | | | | 286,078,575 | | |
| | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
按公允價值計算的可轉換票據
|
| | | | 355,704,200 | | | | | | 318,466,215 | | |
| | |
Three months ended June 30,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
公司自營門店餐飲產品銷售情況
|
| | | | 164,533,517 | | | | | | 130,521,641 | | | | | | 375,578,999 | | | | | | 229,869,554 | | |
Franchise fees
|
| | | | 1,186,258 | | | | | | 597,309 | | | | | | 2,140,668 | | | | | | 917,767 | | |
來自其他特許經營支持的收入
activities |
| | | | 3,015,430 | | | | | | 2,833,721 | | | | | | 6,158,984 | | | | | | 4,530,928 | | |
電子商務銷售收入
|
| | | | 10,471,687 | | | | | | 1,864,028 | | | | | | 19,985,205 | | | | | | 1,947,832 | | |
Total revenues
|
| | | | 179,206,892 | | | | | | 135,816,699 | | | | | | 403,863,856 | | | | | | 237,266,081 | | |
| | |
Number of
units |
| |
Weighted
average exercise price |
| |
Weighted
average grant date fair value |
| |
Weighted
average remaining contractual years |
| |
Aggregate
intrinsic value |
| |||||||||||||||
| | | | | | | | |
US$
|
| |
US$
|
| | | | | | | |
US$
|
| |||||||||
Outstanding as of January 1, 2022
|
| | | | 28,031,742 | | | | | | 0.32 | | | | | | 0.27 | | | | | | 8.01 | | | | | | 39,155,628 | | |
Granted
|
| | | | 2,104,256 | | | | | | 1.09 | | | | | | | | | | | | | | | | | | | | |
Forfeited
|
| | | | (331,973) | | | | | | 0.60 | | | | | | | | | | | | | | | | | | | | |
Outstanding as of June 30, 2022
|
| | | | 29,804,025 | | | | | | 0.37 | | | | | | 0.31 | | | | | | 7.26 | | | | | | 44,278,063 | | |
Expected to be vested as of June 30, 2022
|
| | | | 29,804,025 | | | | | | 0.37 | | | | | | 0.31 | | | | | | 7.26 | | | | | | 44,278,063 | | |
| | |
Six months ended
June 30, 2022 |
|
Expected volatility
|
| |
25.00%
|
|
無風險利率(年利率)
|
| |
2.50% – 2.80%
|
|
Exercise multiple
|
| |
2.50 – 2.80
|
|
預期股息收益率
|
| |
0.00%
|
|
Expected term (in years)
|
| |
10
|
|
標的單位公允價值(4,500單位=1股普通股)
|
| |
US$1.86
|
|
| | |
Three months ended June 30,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
公司股東應佔淨虧損
|
| | | | (173,780,680) | | | | | | (77,001,309) | | | | | | (324,397,006) | | | | | | (132,382,181) | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股加權平均數
|
| | | | 116,703 | | | | | | 111,868 | | | | | | 116,697 | | | | | | 111,868 | | |
普通股基本及攤薄淨虧損(人民幣)
|
| | | | (1,489) | | | | | | (688) | | | | | | (2,780) | | | | | | (1,183) | | |
| 笛卡爾資本集團有限責任公司 | | |
最終控制方
|
|
| Pangaea Two, LP | | |
中間控股公司
|
|
| 盤古二次收購控股XXIIA有限公司 | | |
中間控股公司
|
|
| 盤古二次收購控股XXIIB有限公司 | | |
Parent company
|
|
| 蒂姆·霍頓餐飲國際有限公司 | | |
公司股東
|
|
| TDL Group Corp | | |
投資者最終控股公司的子公司
|
|
| 盤古數據科技(上海)有限公司 | | |
投資者最終控股公司的子公司
|
|
| | |
Three months ended June 30,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
蒂姆·霍頓餐飲國際有限公司繼續特許經營費(I)
|
| | | | 5,617,286 | | | | | | 3,407,914 | | | | | | 12,653,983 | | | | | | 5,991,039 | | |
蒂姆·霍頓餐飲國際有限公司的預付特許經營費(II)
|
| | | | 1,880,059 | | | | | | 5,788,067 | | | | | | 4,553,215 | | | | | | 7,835,031 | | |
從TDL集團購買咖啡豆
|
| | | | 2,303,403 | | | | | | 9,985,278 | | | | | | 18,015,982 | | | | | | 13,192,935 | | |
盤古數據技術公司提供的服務
(Shanghai) Co., Ltd |
| | | | 3,282,378 | | | | | | — | | | | | | 3,382,378 | | | | | | — | | |
| | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
TDL Group Corp
|
| | | | 12,631,248 | | | | | | 7,210,593 | | |
蒂姆·霍頓餐飲國際有限公司
|
| | | | 11,249,927 | | | | | | 6,863,322 | | |
盤古數據科技(上海)有限公司
|
| | | | 1,730,755 | | | | | | — | | |
應付關聯方金額
|
| | | | 25,611,930 | | | | | | 14,073,915 | | |
| | |
Ordinary shares
|
| |
Additional
paid-in capital |
| |
Subscription
receivables |
| |
Accumulated
losses |
| |
Accumulated
other comprehensive income |
| |
Total equity
attributable to shareholders of the Company |
| |
Non-
controlling interests |
| |
Total
shareholders’ equity |
| ||||||||||||||||||||||||||||||
| | |
Number of
shares |
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| ||||||||||||||||||||||||
Balance at March 31, 2021
|
| | | | 116,513 | | | | | | 7,485 | | | | | | 936,298,663 | | | | | | — | | | | | | (311,188,013) | | | | | | 40,815,759 | | | | | | 665,933,894 | | | | | | 3,763,110 | | | | | | 669,697,004 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (77,001,309) | | | | | | — | | | | | | (77,001,309) | | | | | | 555,097 | | | | | | (76,446,212) | | |
Other comprehensive
income |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,719,401) | | | | | | (2,719,401) | | | | | | — | | | | | | (2,719,401) | | |
Balance at June 30,
2021 |
| | | | 116,513 | | | | | | 7,485 | | | | | | 936,298,663 | | | | | | — | | | | | | (388,189,322) | | | | | | 38,096,358 | | | | | | 586,213,184 | | | | | | 4,318,207 | | | | | | 590,531,391 | | |
Balance at March 31, 2022
|
| | | | 116,691 | | | | | | 7,497 | | | | | | 937,315,273 | | | | | | — | | | | | | (788,144,486) | | | | | | 35,898,733 | | | | | | 185,077,017 | | | | | | 2,911,007 | | | | | | 187,988,024 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (173,780,680) | | | | | | — | | | | | | (173,780,680) | | | | | | (1,834,547) | | | | | | (175,615,227) | | |
可轉換票據因特定工具信用風險而發生的公允價值變動
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,566,214 | | | | | | 1,566,214 | | | | | | — | | | | | | 1,566,214 | | |
Other comprehensive
income |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (11,024,589) | | | | | | (11,024,589) | | | | | | — | | | | | | (11,024,589) | | |
Issuance of shares(i)
|
| | | | 164 | | | | | | 11 | | | | | | 9,964,474 | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,964,485 | | | | | | — | | | | | | 9,964,485 | | |
Balance at June 30,
2022 |
| | | | 116,855 | | | | | | 7,508 | | | | | | 947,279,747 | | | | | | — | | | | | | (961,925,166) | | | | | | 26,440,358 | | | | | | 11,802,447 | | | | | | 1,076,460 | | | | | | 12,878,907 | | |
| | |
Ordinary shares
|
| |
Additional
paid-in capital |
| |
Subscription
receivables |
| |
Accumulated
losses |
| |
Accumulated
other comprehensive income |
| |
Total equity
attributable to shareholders of the Company |
| |
Non-
controlling interests |
| |
Total
shareholders’ equity |
| ||||||||||||||||||||||||||||||
| | |
Number of
shares |
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| ||||||||||||||||||||||||
Balance at January 1, 2021
|
| | | | 101,500 | | | | | | 6,513 | | | | | | 644,906,635 | | | | | | — | | | | | | (255,807,141) | | | | | | 39,181,361 | | | | | | 428,287,368 | | | | | | 4,764,882 | | | | | | 433,052,250 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (132,382,181) | | | | | | — | | | | | | (132,382,181) | | | | | | (446,675) | | | | | | (132,828,856) | | |
Other comprehensive
income |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,085,003) | | | | | | (1,085,003) | | | | | | — | | | | | | (1,085,003) | | |
認購應收結算(二)
|
| | | | 15,013 | | | | | | 972 | | | | | | 291,392,028 | | | | | | — | | | | | | — | | | | | | — | | | | | | 291,393,000 | | | | | | — | | | | | | 291,393,000 | | |
Balance at June 30,
2021 |
| | | | 116,513 | | | | | | 7,485 | | | | | | 936,298,663 | | | | | | — | | | | | | (388,189,322) | | | | | | 38,096,358 | | | | | | 586,213,184 | | | | | | 4,318,207 | | | | | | 590,531,391 | | |
Balance at January 1, 2022
|
| | | | 116,691 | | | | | | 7,497 | | | | | | 937,315,273 | | | | | | — | | | | | | (637,528,160) | | | | | | 35,743,691 | | | | | | 335,538,301 | | | | | | 3,556,735 | | | | | | 339,095,036 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (324,397,006) | | | | | | — | | | | | | (324,397,006) | | | | | | (2,480,275) | | | | | | (326,877,281) | | |
可轉換票據因特定工具信用風險而發生的公允價值變動
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,236,102 | | | | | | 1,236,102 | | | | | | — | | | | | | 1,236,102 | | |
Other comprehensive
income |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,539,435) | | | | | | (10,539,435) | | | | | | — | | | | | | (10,539,435) | | |
Issuance of shares(i)
|
| | | | 164 | | | | | | 11 | | | | | | 9,964,474 | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,964,485 | | | | | | — | | | | | | 9,964,485 | | |
Balance at June 30, 2022
|
| | | | 116,855 | | | | | | 7,508 | | | | | | 947,279,747 | | | | | | — | | | | | | (961,925,166) | | | | | | 26,440,358 | | | | | | 11,802,447 | | | | | | 1,076,460 | | | | | | 12,878,907 | | |
| | |
As of June 30, 2022
|
| |
Total Fair
Value |
| ||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| ||||||||||||
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Convertible notes
|
| | | | — | | | | | | — | | | | | | 355,704,200 | | | | | | 355,704,200 | | |
| | |
Total Fair
Value |
| |||
| | |
RMB
|
| |||
Balance as of January 1, 2022
|
| | | | 318,466,215 | | |
Additions
|
| | | | — | | |
可轉換票據公允價值變動,不包括特定工具的影響
credit risk |
| | | | 21,078,792 | | |
可轉換票據公允價值因特定工具信用風險而發生變化
|
| | | | (1,236,102) | | |
外幣折算調整
|
| | | | 17,395,295 | | |
Balance as of June 30, 2022
|
| | | | 355,704,200 | | |
| | |
June 30, 2022
|
| |||
Expected volatility
|
| | | | 25.00% | | |
無風險利率(年利率)
|
| | | | 3.05% | | |
預期股息收益率
|
| | | | 0.00% | | |
Bond yield
|
| | | | 12.40% | | |
Coupon rate
|
| | | | 9.00% | | |
標的普通股公允價值
|
| | | 美元 | 9,053.1 | | |
Securities/Purchaser
|
| |
Date of Issuance
|
| |
Number of
Securities |
| |
Consideration
|
|
Ordinary Shares | | | | | | | | | | |
明日利華控股有限公司 | | |
October 26, 2020
|
| |
1,000
|
| |
$1,000,000
|
|
臨冬城勛爵有限公司 | | |
October 26, 2020
|
| |
500
|
| |
$500,000
|
|
Pangaea Two Acquisition Holdings XXIIB Limited | | |
February 26, 2021
|
| |
15,013
|
| |
$45,000,000
|
|
明日利華控股有限公司
|
| |
August 12, 2021
|
| |
178
|
| |
Nil
|
|
|
June 24, 2022
|
| |
164
|
| |
Nil
|
| ||
THC Hope IB Limited | | |
September 27, 2022
|
| |
7,745
|
| |
Nil
|
|
銀冠管理有限責任公司 | | |
September 28, 2022
|
| |
4,312,500
|
| |
Nil
|
|
少林資本合夥人大師基金有限公司 | | |
September 28, 2022
|
| |
2,108,200
|
| |
US$21,082,000
|
|
TH中國合夥人有限公司 | | |
September 28, 2022
|
| |
1,200,000
|
| |
US$10,000,000
|
|
蒂姆·霍頓餐飲國際有限公司 | | |
September 28, 2022
|
| |
1,200,000
|
| |
US$10,000,000
|
|
騰訊控股移動有限公司 | | |
September 28, 2022
|
| |
1,200,000
|
| |
US$10,000,000
|
|
Securities/Purchaser
|
| |
Date of Issuance
|
| |
Number of
Securities |
| |
Consideration
|
|
MAP 214隔離投資組合,LMA SPC的隔離投資組合 | | |
September 28, 2022
|
| |
1,135,900
|
| |
US$11,359,000
|
|
DS Liquid DIV RVA SCM LLC | | |
September 28, 2022
|
| |
1,092,000
|
| |
US$10,920,000
|
|
少林資本合作伙伴SP,PC MAP SPC的獨立投資組合 | | |
September 28, 2022
|
| |
663,900
|
| |
US$6,639,000
|
|
索納信用總基金有限公司 | | |
September 28, 2022
|
| |
500,000
|
| |
US$5,000,000
|
|
銀冠投資有限公司 | | |
September 28, 2022
|
| |
500,000
|
| |
US$5,000,000
|
|
SCC Growth VI Holdco D, Ltd. | | |
September 28, 2022
|
| |
300,000
|
| |
US$3,000,000
|
|
東貝爾國際XXVI有限公司 | | |
September 28, 2022
|
| |
150,000
|
| |
US$1,500,000
|
|
cf主體投資有限責任公司 | | |
November 9, 2022
|
| |
826,446
|
| |
Nil
|
|
Warrants | | | | | | | | | | |
銀冠管理有限責任公司 | | |
September 28, 2022
|
| |
4,450,000
|
| |
Nil
|
|
TH中國合夥人有限公司 | | |
September 28, 2022
|
| |
400,000
|
| |
Nil
|
|
蒂姆·霍頓餐飲國際有限公司 | | |
September 28, 2022
|
| |
400,000
|
| |
Nil
|
|
騰訊控股移動有限公司 | | |
September 28, 2022
|
| |
400,000
|
| |
Nil
|
|
| | | | | | | | |
引用註冊成立
|
| |||||||||
Exhibit No.
|
| |
Description
|
| |
Filed
Herewith |
| |
Form
|
| |
File No.
|
| |
Exhibit
No. |
| |
Filing Date
|
|
2.1 | | |
TH國際有限公司、邁阿密天鵝有限公司和Silver Crest收購公司之間的合併協議和計劃,日期為2021年8月13日。
|
| | | | |
F-4
|
| | 333-259743 | | |
2.1
|
| |
September 23, 2021
|
|
2.2 | | |
《協議和合並計劃第1號修正案》,日期為2022年1月30日。
|
| | | | |
F-4/A
|
| | 333-259743 | | |
2.2
|
| | March 28, 2022 | |
2.3 | | |
協議和合並計劃第2號修正案,日期為2022年3月9日。
|
| | | | |
F-4/A
|
| | 333-259743 | | |
2.3
|
| | March 28, 2022 | |
2.4 | | |
《協議和合並計劃第3號修正案》,日期為2022年6月27日。
|
| | | | |
F-4/A
|
| | 333-259743 | | |
2.4
|
| | July 5, 2022 | |
2.5* | | | 《協議和合並計劃第4號修正案》,日期為2022年8月30日。 | | | | | | | | | | | | | | | | |
3.1* | | | TH國際有限公司第二次修訂和重新修訂的組織備忘錄和章程。 | | | | | | | | | | | | | | | | |
4.1 | | |
TH國際有限公司普通股證書樣本。
|
| | | | |
F-4
|
| | 333-259743 | | |
4.5
|
| |
September 23, 2021
|
|
4.2 | | |
TH國際有限公司授權書樣本。
|
| | | | |
F-4
|
| | 333-259743 | | |
4.6
|
| |
September 23, 2021
|
|
4.3* | | | 銀冠收購公司、TH國際有限公司和大陸股票轉讓信託公司之間的轉讓、假設和修訂及重新簽署的認股權證協議。 | | | | | | | | | | | | | | | | |
4.4* | | | TH國際有限公司、銀冠管理有限責任公司和TH國際有限公司某些股東之間的註冊權協議。 | | | | | | | | | | | | | | | | |
| | | | | | | | |
引用註冊成立
|
| |||||||||
Exhibit No.
|
| |
Description
|
| |
Filed
Herewith |
| |
Form
|
| |
File No.
|
| |
Exhibit
No. |
| |
Filing Date
|
|
4.5 | | |
TH國際有限公司和威爾明頓儲蓄基金協會之間的契約,作為受託人。
|
| | | | |
F-4/A
|
| |
333-259743
|
| |
4.9
|
| | January 28, 2022 | |
5.1* | | | Kirkland&Ellis LLP對TH國際有限公司認股權證有效性的意見。 | | | | | | | | | | | | | | | | |
5.2* | | |
Maples和Calder(Cayman)LLP對TH國際有限公司將發行的普通股的有效性的意見。
|
| | | | | | | | | | | | | | | |
10.1 | | | TH國際有限公司、銀冠收購公司和TH國際有限公司股東簽訂的鎖定和支持協議,日期為2021年8月13日。 | | | | | |
F-4
|
| |
333-259743
|
| |
10.2
|
| |
September 23, 2021
|
|
10.2 | | |
保薦人鎖定協議,日期為2021年8月13日,由TH國際有限公司和Silver Crest Management LLC簽署。
|
| | | | |
F-4
|
| |
333-259743
|
| |
10.3
|
| |
September 23, 2021
|
|
10.3 | | | 投票和支持協議,日期為2021年8月13日,由TH國際有限公司、Silver Crest Acquisition Corporation和Silver Crest Management LLC簽訂。 | | | | | |
F-4
|
| |
333-259743
|
| |
10.4
|
| |
September 23, 2021
|
|
10.4 | | |
投票和支持協議第1號修正案,日期為2022年3月9日。
|
| | | | |
F-4/A
|
| |
333-259743
|
| |
10.5
|
| | March 28, 2022 | |
10.5+* | | | 修改並重新啟用TH國際有限公司的股權激勵計劃。 | | | | | | | | | | | | | | | | |
10.6 | | |
董事與軍官賠付協議格式。
|
| | | | |
F-4/A
|
| |
333-259743
|
| |
10.7
|
| | March 28, 2022 | |
10.7 | | | 由蒂姆·霍頓餐飲國際有限公司、TH香港國際有限公司和TH國際有限公司修訂並重新簽署的於2021年8月13日生效的總體開發協議。 | | | | | |
F-4
|
| |
333-259743
|
| |
10.7
|
| |
September 23, 2021
|
|
| | | | | | | | |
引用註冊成立
|
| |||||||||
Exhibit No.
|
| |
Description
|
| |
Filed
Herewith |
| |
Form
|
| |
File No.
|
| |
Exhibit
No. |
| |
Filing Date
|
|
10.8* | | | 蒂姆·霍頓餐飲國際有限公司、TH香港國際有限公司和TH國際有限公司修訂和重新簽署的總體開發協議的第1號修正案,日期為2022年9月28日。 | | | | | | | | | | | | | | | | |
10.9 | | | 由蒂姆·霍頓餐飲國際有限公司、TH香港國際有限公司、蒂姆·霍頓(上海)餐飲管理有限公司、蒂姆·霍頓(中國)控股有限公司、蒂姆·霍頓(北京)餐飲服務有限公司和蒂姆咖啡(深圳)有限公司修訂和重新簽署的公司特許經營協議,日期為2021年8月13日。 | | | | | |
F-4
|
| |
333-259743
|
| |
10.8
|
| |
September 23, 2021
|
|
10.10 | | | 蒂姆·霍頓餐飲國際有限公司和TH香港國際有限公司修訂和重新簽署的公司特許經營協議,日期為2021年8月13日。 | | | | | |
F-4
|
| |
333-259743
|
| |
10.9
|
| |
September 23, 2021
|
|
10.11 | | | 盤古數據科技(上海)有限公司與蒂姆·霍頓(中國)控股有限公司的業務合作協議,日期為2021年12月2日。 | | | | | |
F-4/A
|
| |
333-259743
|
| |
10.10
|
| | January 28, 2022 | |
10.12* | | | TH國際有限公司、Sona Credit Master Fund Limited和Pangaea Two Acquisition Holdings XXIIA Limited之間的可轉換票據購買協議,日期為2021年12月9日。 | | | | | | | | | | | | | | | | |
| | | | | | | | |
引用註冊成立
|
| |||||||||
Exhibit No.
|
| |
Description
|
| |
Filed
Herewith |
| |
Form
|
| |
File No.
|
| |
Exhibit
No. |
| |
Filing Date
|
|
10.13* | | | TH國際有限公司、日出合夥人有限合夥企業和Pangaea Two Acquisition Holdings XXIIA Limited之間的可轉換票據購買協議,日期為2021年12月9日。 | | | | | | | | | | | | | | | | |
10.14 | | |
訂閲協議格式。
|
| | | | |
F-4/A
|
| |
333-259743
|
| |
10.13
|
| | March 28, 2022 | |
10.15 | | |
普通股購買協議,日期為2022年3月11日。
|
| | | | |
F-4/A
|
| |
333-259743
|
| |
10.14
|
| | March 28, 2022 | |
10.16* | | |
普通股購買協議第1號修正案,日期為2022年11月9日。
|
| | | | | | | | | | | | | | | |
10.17 | | |
註冊權協議,日期為2022年3月11日。
|
| | | | |
F-4/A
|
| |
333-259743
|
| |
10.15
|
| | March 28, 2022 | |
10.18 | | |
股權支持協議,日期為2022年3月8日。
|
| | | | |
F-4/A
|
| |
333-259743
|
| |
10.16
|
| | March 28, 2022 | |
10.19* | | |
2022年7月28日股權支持協議第1號修正案
|
| | | | | | | | | | | | | | | |
10.20 | | |
承諾和安全協議,日期為2022年5月25日。
|
| | | | |
F-4/A
|
| |
333-259743
|
| |
10.17
|
| | June 8, 2022 | |
10.21* | | | Control Agreement, dated June 13, 2022. | | | | | | | | | | | | | | | | |
10.22* | | | TH International Limited、Pangaea Two Acquisition Holdings XXIIB Limited、Pangaea Two Acquisition Holdings XXIIA Limited和Sona Credit Master Fund Limited之間的期權協議,日期為2022年9月28日。 | | | | | | | | | | | | | | | | |
21.1* | | |
TH國際有限公司子公司名單。
|
| | | | | | | | | | | | | | | |
23.1* | | |
TH國際有限公司的獨立註冊會計師事務所畢馬威華振會計師事務所同意。
|
| | | | | | | | | | | | | | | |
23.2* | | |
Kirkland&Ellis LLP同意(見附件5.1)。
|
| | | | | | | | | | | | | | | |
23.3* | | |
Maples和Calder(Cayman)LLP同意(見附件5.2)。
|
| | | | | | | | | | | | | | | |
| | | | | | | | |
引用註冊成立
|
| |||||||||
Exhibit No.
|
| |
Description
|
| |
Filed
Herewith |
| |
Form
|
| |
File No.
|
| |
Exhibit
No. |
| |
Filing Date
|
|
23.4* | | |
Consent of Han Kun Law Offices.
|
| | | | | | | | | | | | | | | |
24.1 | | | 授權書(包括在本註冊聲明初始提交時的簽字頁上)。 | | | | | | | | | | | | | | | | |
107* | | |
Filing table.
|
| | | | | | | | | | | | | | | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
*
Peter Yu
|
| | Chairman and Director | | |
December 12, 2022
|
|
|
*
Yongchen Lu
|
| |
首席執行官兼董事
(首席執行官) |
| |
December 12, 2022
|
|
|
*
Dong Li
|
| |
Chief Financial Officer
(首席財務會計官) |
| |
December 12, 2022
|
|
|
*
Bin He
|
| | Chief Consumer Officer | | |
December 12, 2022
|
|
|
/s/ Gregory Armstrong
Gregory Armstrong
|
| | Director | | |
December 12, 2022
|
|
|
*
Paul Hong
|
| | Director | | |
December 12, 2022
|
|
|
*
Andrew Wehrley
|
| | Director | | |
December 12, 2022
|
|
|
*
Meizi Zhu
|
| | Director | | |
December 12, 2022
|
|
|
*
Eric Haibing Wu
|
| | Director | | |
December 12, 2022
|
|
|
*
拉斐爾·奧多裏齊·德·奧利維拉
|
| | Director | | |
December 12, 2022
|
|
|
*
Derek Cheung
|
| | Director | | |
December 12, 2022
|
|
|
*By
/s/ Gregory Armstrong
Gregory Armstrong
Attorney-in-Fact |
| | |