|
關於本招股説明書
|
| | | | II | | |
|
有關前瞻性陳述的警示説明
|
| | | | iv | | |
|
招股説明書摘要
|
| | | | 1 | | |
|
產品
|
| | | | 10 | | |
|
風險因素
|
| | | | 11 | | |
|
股權認購額度
|
| | | | 41 | | |
|
使用收益
|
| | | | 42 | | |
|
發行價的確定
|
| | | | 43 | | |
|
股利政策
|
| | | | 44 | | |
|
市場信息
|
| | | | 45 | | |
|
管理層對財務狀況和經營成果的討論和分析
|
| | | | 46 | | |
|
業務
|
| | | | 61 | | |
|
管理
|
| | | | 66 | | |
|
高管和董事薪酬
|
| | | | 71 | | |
|
某些關係和關聯方交易
|
| | | | 80 | | |
|
主要股東
|
| | | | 88 | | |
|
出售證券持有人
|
| | | | 91 | | |
|
股本説明
|
| | | | 96 | | |
|
證券法對轉售我們的證券的限制
|
| | | | 104 | | |
|
分配計劃(利益衝突)
|
| | | | 105 | | |
|
法律事務
|
| | | | 109 | | |
|
專家
|
| | | | 110 | | |
|
您可以在哪裏找到更多信息
|
| | | | 111 | | |
|
財務報表和財務報表補充數據索引
|
| | | | F-1 | | |
| | |
年終了
12月31日 |
| |
$更改
|
| |
%更改
|
| |||||||||||||||
(千)
|
| |
2022
|
| |
2021
|
| ||||||||||||||||||
合併業務報表: | | | | | | | | | | | | | | | | | | | | | | | | | |
收入
|
| | | $ | 12,049 | | | | | $ | 17,361 | | | | | $ | (5,312) | | | | | | (31)% | | |
收入成本
|
| | | | 10,736 | | | | | | 14,578 | | | | | | (3,842) | | | | | | (26)% | | |
毛利
|
| | | | 1,313 | | | | | | 2,783 | | | | | | (1,470) | | | | | | (53)% | | |
運營費用 | | | | | | | | | | | | | | | | | | | | | | | | | |
研發
|
| | | | 10,803 | | | | | | 9,904 | | | | | | 899 | | | | | | 9% | | |
銷售和市場推廣
|
| | | | 8,265 | | | | | | 9,817 | | | | | | (1,552) | | | | | | (16)% | | |
一般和行政
|
| | | | 29,487 | | | | | | 16,376 | | | | | | 13,111 | | | | | | 80% | | |
減值損失
|
| | | | 297 | | | | | | — | | | | | | 297 | | | | | | 新墨西哥州 | | |
總運營費用
|
| | | | 48,852 | | | | | | 36,097 | | | | | | 12,755 | | | | | | 35% | | |
運營虧損
|
| | | | (47,539) | | | | | | (33,314) | | | | | | (14,225) | | | | | | 43% | | |
其他收入(費用),淨額 | | | | | | | | | | | | | | | | | | | | | | | | | |
利息支出
|
| | | | (8,095) | | | | | | (3,686) | | | | | | (4,409) | | | | | | 120% | | |
其他融資成本
|
| | | | (30,793) | | | | | | (8,955) | | | | | | (21,838) | | | | | | 244% | | |
利息收入
|
| | | | 20 | | | | | | 3 | | | | | | 17 | | | | | | 567% | | |
債務清償損失
|
| | | | (52,276) | | | | | | (319) | | | | | | (51,957) | | | | | | 新墨西哥州 | | |
其他收入(費用)
|
| | | | (4) | | | | | | 2,500 | | | | | | (2,504) | | | | | | (100)% | | |
權證和衍生品公允價值變動
|
| | | | 453 | | | | | | (4,242) | | | | | | 4,695 | | | | | | (111)% | | |
債務公允價值變動
|
| | | | (10,766) | | | | | | — | | | | | | (10,766) | | | | | | 新墨西哥州 | | |
溢利負債公允價值變動
|
| | | | 4,149 | | | | | | — | | | | | | 4,149 | | | | | | 新墨西哥州 | | |
其他收入(費用)合計,淨額
|
| | | | (97,312) | | | | | | (14,699) | | | | | | (82,613) | | | | | | 562% | | |
所得税前虧損
|
| | | | (144,851) | | | | | | (48,013) | | | | | | (96,838) | | | | | | 202% | | |
所得税撥備
|
| | | | — | | | | | | — | | | | | | — | | | | | | 新墨西哥州 | | |
淨虧損
|
| | | $ | (144,851) | | | | | $ | (48,013) | | | | | $ | (96,838) | | | | | | 202% | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
(千)
|
| |
2022
|
| |
2021
|
| ||||||
經營活動中使用的淨現金
|
| | | $ | (28,793) | | | | | $ | (30,228) | | |
投資活動中使用的淨現金
|
| | | | (34) | | | | | | (622) | | |
融資活動提供的現金淨額
|
| | | | 33,076 | | | | | | 16,288 | | |
名稱
|
| |
年齡
|
| |
職位
|
|
執行主任 | | | | | | | |
joy·維斯 | | |
62
|
| |
董事首席執行官總裁
|
|
瑞安·本頓 | | |
52
|
| |
首席財務官、祕書兼董事
|
|
導演 | | | | | | | |
Behrooz Abdi | | |
61
|
| | 董事 | |
馬修·格蘭德 | | |
46
|
| | 董事 | |
奧米德塔赫尼亞 | | |
62
|
| | 董事 | |
傑奎琳·施奈德 | | |
58
|
| | 董事 | |
姓名和主要職務
|
| |
年
|
| |
工資
($)(1) |
| |
獎金
($) |
| |
選項
獎項 ($)(2) |
| |
庫存
獎項 ($)(3) |
| |
非股權
獎勵計劃 薪酬 ($) |
| |
所有其他
薪酬 ($) |
| |
($)總計
|
| ||||||||||||||||||||||||
joy·維斯
總裁和首席執行官 |
| | | | 2022 | | | | | | 340,385 | | | | | | 114,230 | | | | | | | | | | | | 2,384,995 | | | | | | — | | | | | | — | | | | | | 2,839,610 | | |
| | | 2021 | | | | | | 450,075 | | | | | | — | | | | | | 1,545,860 | | | | | | | | | | | | — | | | | | | — | | | | | | 1,995,935 | | | ||
瑞安·本頓
首席財務官 |
| | | | 2022 | | | | | | 292,308 | | | | | | 85,673 | | | | | | | | | | | | 2,384,995 | | | | | | — | | | | | | — | | | | | | 2,762,976 | | |
| | | 2021 | | | | | | 375,075 | | | | | | — | | | | | | 508,874 | | | | | | | | | | | | — | | | | | | — | | | | | | 883,949 | | | ||
拉爾夫·裏查特
首席技術和 製造主管 |
| | | | 2022 | | | | | | 276,282 | | | | | | 76,154 | | | | | | | | | | | | 2,384,995 | | | | | | — | | | | | | — | | | | | | 2,737,431 | | |
| | | 2021 | | | | | | 342,583 | | | | | | — | | | | | | 257,643 | | | | | | | | | | | | — | | | | | | — | | | | | | 600,226 | | |
| | | | | | | | | | | | | | | | | |
選項獎
|
| |
股票獎勵
|
| |||||||||||||||||||||||||||||||||||||||||||||
名稱
|
| |
授予日期
|
| |
歸屬
開始日期 |
| |
備註
|
| |
數量:
證券 底層 未練習 選項(#) 可鍛鍊 |
| |
數量:
證券 底層 未練習 選項(#) 不可行使 |
| |
數量:
證券 底層 未練習 未賺到的 選項(#) |
| |
選項
練習 價格($) |
| |
選項
過期 日期 |
| |
數量:
個股票或 單位: 庫存 沒有 已授予(#) |
| |
市場
值為 個股票或 單位: 庫存 沒有 已授予($) |
| |
股權
獎勵 計劃 獎項: 數量: 未賺到的 個共享, 個單位,或 其他權利 那個 沒有 已授予(#) |
| |
股權
獎勵 計劃 獎項: 市場或 支出 值為 未賺到的 個共享, 個單位,或 其他權利 那個 沒有 已授予($) |
| ||||||||||||||||||||||||||||||
joy·維斯
|
| | | | 4/27/2015 | | | | | | 1/26/2015 | | | |
(1)(5)(6)(8)
|
| | | | 5,328 | | | | | | | | | | | | | | | 0.27 | | | | | | 4/26/2025 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 1/20/2016 | | | | | | 12/17/2015 | | | |
(1)(5)(6)(8)
|
| | | | 10,231 | | | | | | | | | | | | | | | 1.94 | | | | | | 1/19/2026 | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
| | | 1/24/2018 | | | | | | 12/18/2017 | | | |
(1)(5)(6)(8)
|
| | | | 17,052 | | | | | | | | | | | | | | | 5.69 | | | | | | 1/23/2028 | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
| | | 11/8/2019 | | | | | | 9/23/2019 | | | |
(1)(5)(6)
|
| | | | 259,065 | | | | | | | | | | | | | | | 8.57 | | | | | | 11/7/2029 | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
| | | 3/29/2021 | | | | | | 不適用 | | | |
(2)(6)
|
| | | | 86,666 | | | | | | | | | | | | | | | 5.52 | | | | | | 3/28/2031 | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
| | | 3/29/2021 | | | | | | 9/23/2021 | | | |
(1)(5)(6)
|
| | | | 108,332 | | | | | | | | | 65,000 | | | | | | 5.52 | | | | | | 3/28/2031 | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
| | | 9/27/2022 | | | | | | 9/9/2022 | | | |
(10)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127,895 | | | | | $ | 100,014 | | | | | | 127,895 | | | | | $ | 100,014 | | | ||
瑞安·本頓
|
| | | | 7/29/2020 | | | | | | 不適用 | | | |
(2)(5)(6)
|
| | | | 44,058 | | | | | | | | | | | | | | | 5.52 | | | | | | 7/28/2030 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 7/29/2020 | | | | | | 7/13/2020 | | | |
(3)(6)(7)
|
| | | | 79,856 | | | | | | | | | 52,320 | | | | | | 5.52 | | | | | | 7/28/2030 | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
| | | 7/3/2021 | | | | | | 7/2/2021 | | | |
(3)(5)(6)
|
| | | | 16,630 | | | | | | | | | 30,327 | | | | | | 8.86 | | | | | | 7/2/2031 | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
| | | 9/27/2022 | | | | | | 9/9/2022 | | | |
(10)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127,895 | | | | | $ | 100,014 | | | | | | 127,895 | | | | | $ | 100,014 | | | ||
拉爾夫·裏查特
|
| | | | 8/3/2018 | | | | | | 8/2/2018 | | | |
(1)(5)(6)
|
| | | | 1,278 | | | | | | | | | | | | | | | 5.69 | | | | | | 8/2/2028 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 7/25/2019 | | | | | | 4/30/2019 | | | |
(3)(5)(6)
|
| | | | 17,193 | | | | | | | | | 1,564 | | | | | | 8.57 | | | | | | 7/24/2029 | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
| | | 7/29/2020 | | | | | | 7/29/2020 | | | |
(4)(5)(6)
|
| | | | 16,908 | | | | | | | | | 11,078 | | | | | | 5.52 | | | | | | 7/28/2030 | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
| | | 11/4/2020 | | | | | | 11/4/2020 | | | |
(4)(5)(6)
|
| | | | 20,466 | | | | | | | | | 18,830 | | | | | | 5.52 | | | | | | 11/3/2030 | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
| | | 3/29/2021 | | | | | | 不適用 | | | |
(6)(9)
|
| | | | 21,666 | | | | | | | | | 21,667 | | | | | | 5.52 | | | | | | 3/28/2031 | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
| | | 9/27/2022 | | | | | | 9/9/2022 | | | |
(10)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127,895 | | | | | $ | 100,014 | | | | | | 127,895 | | | | | $ | 100,014 | | |
名稱
|
| |
賺取或支付的費用
現金($) |
| |
股票獎勵
($)(1)(2) |
| |
所有其他
薪酬($) |
| |
總計($)
|
| ||||||||||||
Behrooz Abdi
|
| | | | | | | | | | | | | | | | | | | | | | | | |
SRI Chandrasekar
|
| | | | | | | | | | | | | | | | | | | | | | | | |
扎萬·達爾
|
| | | | | | | | | | | | | | | | | | | | | | | | |
馬修·格蘭德
|
| | | | — | | | | | | 397,484 | | | | | | — | | | | | | 397,484 | | |
傑奎琳·迪·施奈德
|
| | | | — | | | | | | 397,484 | | | | | | | | | | | | 397,484 | | |
奧米德塔赫尼亞
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | |
RSU數量
|
| |||
·擔任董事會主席的額外RSU
|
| | | | 10,000 | | |
·擔任董事會委員會主席的額外RSU: | | | | | | | |
·審計委員會
|
| | | | 8,800 | | |
·薪酬委員會
|
| | | | 6,600 | | |
·提名和治理委員會
|
| | | | 4,400 | | |
·作為董事會委員會成員(非主席)服務的額外RSU: | | | | | | | |
·審計委員會
|
| | | | 4,400 | | |
·薪酬委員會
|
| | | | 3,300 | | |
·提名和治理委員會
|
| | | | 2,200 | | |
受益人姓名
|
| |
數量:
股票數量: 普通股 受益 擁有 |
| |
百分比:
出色的 普通股 |
| ||||||
5%的股東: | | | | | | | | | | | | | |
Point72 Ventures Investments,LLC(1)
|
| | | | 5,350,999 | | | | | | 17.40% | | |
ACE融合收購有限責任公司(2)
|
| | | | 6,888,642 | | | | | | 22.40% | | |
Lux Ventures IV,L.P.(3)
|
| | | | 2,787,492 | | | | | | 9.06% | | |
SQN及其附屬公司(4)
|
| | | | 2,521,371 | | | | | | 8.20% | | |
ACE Equity Partners LLC(5)
|
| | | | 2,617,872 | | | | | | 8.51% | | |
白獅資本有限責任公司(6)
|
| | | | 2,495,209 | | | | | | 8.11% | | |
凱陽晴朗(7)
|
| | | | 1,558,500 | | | | | | 5.07% | | |
董事和指定高管: | | | | | | | | | | | | | |
Behrooz Abdi(2)
|
| | | | 6,888,642 | | | | | | 22.40% | | |
joy·維斯
|
| | | | 550,562 | | | | | | 1.79% | | |
瑞安·本頓
|
| | | | 221,980 | | | | | | * | | |
Matthew Granade(8)
|
| | | | 73,324 | | | | | | * | | |
奧米德塔赫尼亞
|
| | | | 35,000 | | | | | | * | | |
傑奎琳·迪·施奈德
|
| | | | 22,990 | | | | | | * | | |
董事和高管作為一個羣體(6人)
|
| | | | 7,791,498 | | | | | | 25.34% | | |
| | |
受益證券
在此之前擁有的 產品(1) |
| |
擬發行的證券
此產品中的 |
| |
本次發行後實益擁有的證券(2)
|
| |||||||||||||||||||||||||||||||||||||||
姓名和地址
|
| |
股票數量:
常見的 庫存 |
| |
認股權證
|
| |
股票數量:
常見的 庫存(3) |
| |
認股權證(4)
|
| |
股票數量:
常見的 庫存 |
| |
百分比
|
| |
認股權證
|
| |
百分比
|
| ||||||||||||||||||||||||
白獅資本有限責任公司(5)
|
| | | | 2,495,209 | | | | | | — | | | | | | 5,276,018 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Craig-Hallum Capital Group LLC(6)
|
| | | | 178,948 | | | | | | — | | | | | | 178,948 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
諾思蘭證券公司(7)
|
| | | | 178,948 | | | | | | — | | | | | | 178,948 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Roth Capital Partners,LLC(8)
|
| | | | 178,948 | | | | | | — | | | | | | 178,948 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
康託·菲茨傑拉德公司(9)
|
| | | | 748,990 | | | | | | — | | | | | | 748,990 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
第一手技術機會基金(10)
|
| | | | 520,000 | | | | | | — | | | | | | 520,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Lux Ventures IV,L.P.(11)
|
| | | | 2,787,492 | | | | | | — | | | | | | 2,787,492 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
SQN風險收益基金II,LP(12)
|
| | | | 2,521,371 | | | | | | — | | | | | | 2,521,371 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
結構資本投資III,
LP(13) |
| | | | 948,217 | | | | | | — | | | | | | 948,217 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
系列結構DCO II(13)
|
| | | | 53,084 | | | | | | — | | | | | | 53,084 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
CEOF Holdings LP(14)
|
| | | | 108,900 | | | | | | — | | | | | | 108,900 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
極致高度限制(15)
|
| | | | 520,000 | | | | | | — | | | | | | 520,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
joy·維斯
|
| | | | 550,562 | | | | | | — | | | | | | 550,562 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
瑞安·本頓
|
| | | | 221,980 | | | | | | — | | | | | | 221,980 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Kenneth Klein(16)
|
| | | | 40,000 | | | | | | — | | | | | | 40,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Matthew Granade(17)
|
| | | | 72,324 | | | | | | — | | | | | | 72,324 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
傑弗裏·麥克阿爾維(18歲)
|
| | | | 818,529 | | | | | | — | | | | | | 818,529 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
傑奎琳·施奈德
|
| | | | 22,990 | | | | | | — | | | | | | 22,990 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
收購ACE融合
有限責任公司(19) |
| | | | 2,129,106 | | | | | | 4,759,536 | | | | | | 2,129,106 | | | | | | 4,759,536 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
凱洋陽光(20)
|
| | | | 1,078,500 | | | | | | 480,000 | | | | | | 1,078,500 | | | | | | 480,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Behrooz Abdi(21)
|
| | | | 6,888,642 | | | | | | — | | | | | | 6,888,642 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
民永公園(22歲)
|
| | | | 10,000 | | | | | | — | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
奧米德塔赫尼亞
|
| | | | 35,000 | | | | | | — | | | | | | 35,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
拉克爾·切米列夫斯基(23歲)
|
| | | | 35,000 | | | | | | — | | | | | | 35,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
ACESO5控股有限公司(15)
|
| | | | 485,714 | | | | | | 891,714 | | | | | | 485,714 | | | | | | 891,714 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
ACESO3控股有限公司(15)
|
| | | | — | | | | | | 468,750 | | | | | | — | | | | | | 468,750 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
ACE股權合作伙伴(15)
|
| | | | 251,694 | | | | | | — | | | | | | 251,694 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Point72 Ventures Investments,LLC(24)
|
| | | | 5,350,999 | | | | | | — | | | | | | 5,350,999 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
獨立註冊會計師事務所報告
|
| | | | F-2 | | |
|
截至2022年和2021年12月31日的綜合資產負債表
|
| | | | F-3 | | |
|
截至2022年和2021年12月31日止年度的合併業務報表
|
| | | | F-4 | | |
|
截至2022年、2022年和2021年12月31日止年度股東權益合併報表
|
| | | | F-5 | | |
|
截至2022年12月31日和2021年12月31日止年度的合併現金流量表
|
| | | | F-6 | | |
|
合併財務報表附註
|
| | | | F-7 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
資產 | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 7,113 | | | | | $ | 2,864 | | |
應收賬款淨額
|
| | | | 2,633 | | | | | | 2,918 | | |
庫存
|
| | | | 2,578 | | | | | | 879 | | |
合同資產
|
| | | | 233 | | | | | | 1,219 | | |
預付費用和其他流動資產
|
| | | | 744 | | | | | | 892 | | |
流動資產總額
|
| | | | 13,301 | | | | | | 8,772 | | |
財產和設備,淨額
|
| | | | 6,514 | | | | | | 8,891 | | |
經營性租賃 - 使用權資產
|
| | | | 371 | | | | | | 1,323 | | |
受限現金
|
| | | | 320 | | | | | | 320 | | |
其他非流動資產
|
| | | | 83 | | | | | | 2,925 | | |
總資產
|
| | | $ | 20,589 | | | | | $ | 22,231 | | |
負債和股東虧損 | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | |
應付賬款
|
| | | $ | 10,165 | | | | | $ | 1,583 | | |
合同責任
|
| | | | 2,595 | | | | | | 175 | | |
應計負債
|
| | | | 7,209 | | | | | | 3,971 | | |
應計薪酬及相關福利
|
| | | | 689 | | | | | | 1,249 | | |
經營租賃負債,當期
|
| | | | 516 | | | | | | 1,111 | | |
融資租賃,當前
|
| | | | 1,606 | | | | | | 1,091 | | |
應付貸款 - 關聯方,當前
|
| | | | 600 | | | | | | — | | |
應付貸款,當期(按公允價值分別為20,101美元和0美元)
|
| | | | 20,977 | | | | | | 10,486 | | |
流動負債總額
|
| | | | 44,357 | | | | | | 19,666 | | |
經營性租賃負債,非流動
|
| | | | 30 | | | | | | 546 | | |
融資租賃,非現貨
|
| | | | — | | | | | | 1,606 | | |
應付貸款,非流動貸款
|
| | | | 663 | | | | | | 11,351 | | |
擔保責任
|
| | | | 389 | | | | | | 5,573 | | |
盈利負債
|
| | | | 1,173 | | | | | | — | | |
總負債
|
| | | | 46,612 | | | | | | 38,742 | | |
承諾和或有事項(附註10) | | | | | | | | | | | | | |
股東虧損 | | | | | | | | | | | | | |
優先股,面值0.0001美元。分別於2022年和2021年12月31日授權發行20,000,000股;分別於2022年和2021年12月31日沒有發行和發行股份
|
| | | | — | | | | | | — | | |
普通股,面值0.0001美元。6,000,000股於12月31日授權發行
分別為2022年和2021年;已發行26,329,195股和6,745,554股; 未償還金額分別為2022年12月31日、2022年12月31日和2021年12月31日 |
| | | | 3 | | | | | | 1 | | |
額外實收資本
|
| | | | 227,137 | | | | | | 91,800 | | |
累計虧損
|
| | | | (253,163) | | | | | | (108,312) | | |
股東虧損總額
|
| | | | (26,023) | | | | | | (16,511) | | |
總負債和股東赤字
|
| | | $ | 20,589 | | | | | $ | 22,231 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
收入
|
| | | $ | 12,049 | | | | | $ | 17,361 | | |
收入成本
|
| | | | 10,736 | | | | | | 14,578 | | |
毛利
|
| | | | 1,313 | | | | | | 2,783 | | |
運營費用 | | | | | | | | | | | | | |
研發
|
| | | | 10,803 | | | | | | 9,904 | | |
銷售和市場推廣
|
| | | | 8,265 | | | | | | 9,817 | | |
一般和行政
|
| | | | 29,487 | | | | | | 16,376 | | |
減值損失
|
| | | | 297 | | | | | | — | | |
總運營費用
|
| | | | 48,852 | | | | | | 36,097 | | |
運營虧損
|
| | | | (47,539) | | | | | | (33,314) | | |
其他收入(費用),淨額 | | | | | | | | | | | | | |
利息支出
|
| | | | (8,095) | | | | | | (3,686) | | |
其他融資成本
|
| | | | (30,793) | | | | | | (8,955) | | |
利息收入
|
| | | | 20 | | | | | | 3 | | |
債務清償損失
|
| | | | (52,276) | | | | | | (319) | | |
其他收入(費用)
|
| | | | (4) | | | | | | 2,500 | | |
權證和衍生品公允價值變動
|
| | | | 453 | | | | | | (4,242) | | |
債務公允價值變動
|
| | | | (10,766) | | | | | | — | | |
溢利負債公允價值變動
|
| | | | 4,149 | | | | | | — | | |
其他收入(費用)合計,淨額
|
| | | | (97,312) | | | | | | (14,699) | | |
所得税前虧損
|
| | | | (144,851) | | | | | | (48,013) | | |
所得税撥備
|
| | | | — | | | | | | — | | |
淨虧損
|
| | | $ | (144,851) | | | | | $ | (48,013) | | |
普通股股東每股應佔淨虧損,基本虧損和攤薄虧損
|
| | | $ | (16.38) | | | | | $ | (7.16) | | |
加權平均股份,用於計算普通股股東每股應佔淨虧損,基本虧損和攤薄虧損。
|
| | | | 8,843,703 | | | | | | 6,708,466 | | |
| | |
可轉換優先股
|
| | |
普通股
|
| |
額外的
實收- 大寫 |
| |
累計
赤字 |
| |
合計
股東的 赤字 |
| |||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| | |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||
2021年1月1日的餘額
|
| | | | 29,520,187 | | | | | $ | 75,684 | | | | | | | 9,773,097 | | | | | $ | — | | | | | $ | 4,285 | | | | | $ | (60,299) | | | | | $ | (56,014) | | |
資本重組的追溯應用
|
| | | | (29,520,187) | | | | | | (75,684) | | | | | | | (3,072,597) | | | | | | 1 | | | | | | 75,683 | | | | | | — | | | | | | 75,684 | | |
調整後餘額,年初
|
| | | | — | | | | |
|
—
|
| | | | |
|
6,700,500
|
| | | |
|
1
|
| | | |
|
79,968
|
| | | |
|
(60,299)
|
| | | |
|
19,670
|
| |
淨虧損
|
| | |
|
—
|
| | | |
|
—
|
| | | | |
|
—
|
| | | | | — | | | | | | — | | | | | | (48,013) | | | | | | (48,013) | | |
行使股票期權時發行普通股
|
| | |
|
—
|
| | | |
|
—
|
| | | | | | 45,054 | | | | | | — | | | | | | 126 | | | | | | — | | | | | | 126 | | |
發行普通股認股權證
|
| | |
|
—
|
| | | |
|
—
|
| | | | |
|
—
|
| | | | | — | | | | | | 9,168 | | | | | | — | | | | | | 9,168 | | |
股票薪酬
|
| | |
|
—
|
| | | |
|
—
|
| | | | |
|
—
|
| | | | | — | | | | | | 2,538 | | | | | | — | | | | | | 2,538 | | |
2021年12月31日的餘額
|
| | | | — | | | | | $ | — | | | | | |
|
6,745,554
|
| | | | $ | 1 | | | | | $ | 91,800 | | | | | $ | (108,312) | | | | | $ | (16,511) | | |
| | |
可轉換優先股
|
| | |
普通股
|
| |
額外的
實收- 大寫 |
| |
累計
赤字 |
| |
合計
股東的 赤字 |
| |||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| | |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||
2022年1月1日的餘額
|
| | | | 29,520,187 | | | | | $ | 75,684 | | | | | | | 10,037,305 | | | | | $ | — | | | | | $ | 16,117 | | | | | $ | (108,312) | | | | | $ | (92,195) | | |
資本重組的追溯應用
|
| | | | (29,520,187) | | | | | | (75,684) | | | | | | | (3,291,751) | | | | | | 1 | | | | | | 75,683 | | | | | | — | | | | | | 75,684 | | |
調整後餘額,年初
|
| | | | — | | | | | | — | | | | | | | 6,745,554 | | | | | | 1 | | | | | | 91,800 | | | | | | (108,312) | | | | | | (16,511) | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (144,851) | | | | | | (144,851) | | |
行使股票期權時發行普通股
|
| | | | — | | | | | | — | | | | | | | 8,184 | | | | | | — | | | | | | 49 | | | | | | — | | | | | | 49 | | |
可轉換票據轉換為普通股
|
| | | | — | | | | | | — | | | | | | | 6,003,020 | | | | | | 1 | | | | | | 62,909 | | | | | | — | | | | | | 62,910 | | |
認股權證淨行使後發行普通股
|
| | | | — | | | | | | — | | | | | | | 3,679,148 | | | | | | — | | | | | | 38,389 | | | | | | — | | | | | | 38,389 | | |
兼併和管道融資
|
| | | | — | | | | | | — | | | | | | | 8,073,289 | | | | | | 1 | | | | | | 4,318 | | | | | | — | | | | | | 4,319 | | |
債務清償後向貸款人發行的股票
|
| | | | — | | | | | | — | | | | | | | 1,820,000 | | | | | | — | | | | | | 19,074 | | | | | | — | | | | | | 19,074 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 10,598 | | | | | | — | | | | | | 10,598 | | |
2022年12月31日的餘額
|
| | | | — | | | | | $ | — | | | | | | | 26,329,195 | | | | | $ | 3 | | | | | $ | 227,137 | | | | | $ | (253,163) | | | | | $ | (26,023) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
經營活動產生的現金流 | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (144,851) | | | | | $ | (48,013) | | |
將淨虧損與經營活動中使用的現金進行調整: | | | | | | | | | | | | | |
折舊及攤銷
|
| | | | 7,229 | | | | | | 3,770 | | |
股票薪酬
|
| | | | 11,289 | | | | | | 2,538 | | |
非現金其他融資成本
|
| | | | 30,793 | | | | | | 8,955 | | |
減值損失
|
| | | | 297 | | | | | | — | | |
債務清償損失
|
| | | | 51,903 | | | | | | 319 | | |
財產和設備處置損失
|
| | | | 4 | | | | | | — | | |
非現金經營租賃費用
|
| | | | 824 | | | | | | 786 | | |
壞賬支出
|
| | | | 19 | | | | | | 91 | | |
權證和衍生品的公允價值變動
|
| | | | (453) | | | | | | 4,242 | | |
債務公允價值變動
|
| | | | 10,516 | | | | | | — | | |
溢利負債公允價值變動
|
| | | | (4,149) | | | | | | — | | |
購買力平價貸款減免收益
|
| | | | — | | | | | | (2,500) | | |
經營性資產和負債變動: | | | | | | | | | | | | | |
應收賬款
|
| | | | 266 | | | | | | (297) | | |
合同資產
|
| | | | 986 | | | | | | (611) | | |
庫存
|
| | | | (1,699) | | | | | | (711) | | |
預付費用和其他流動資產
|
| | | | (412) | | | | | | (633) | | |
其他非流動資產
|
| | | | 4,119 | | | | | | (1,817) | | |
應付賬款
|
| | | | 1,743 | | | | | | 1,109 | | |
合同責任
|
| | | | 2,420 | | | | | | 95 | | |
應計負債
|
| | | | 874 | | | | | | 3,681 | | |
應付貸款 - 關聯方,當前
|
| | | | 600 | | | | | | — | | |
其他非流動負債
|
| | | | — | | | | | | (245) | | |
經營性租賃負債
|
| | | | (1,111) | | | | | | (987) | | |
經營活動中使用的淨現金
|
| | | | (28,793) | | | | | | (30,228) | | |
投資活動現金流: | | | | | | | | | | | | | |
購置房產和設備
|
| | | | (34) | | | | | | (622) | | |
投資活動中使用的淨現金
|
| | | | (34) | | | | | | (622) | | |
融資活動的現金流: | | | | | | | | | | | | | |
融資租賃債務項下的本金付款
|
| | | | (1,091) | | | | | | (906) | | |
發債收益
|
| | | | 10,000 | | | | | | 33,000 | | |
發行債務 - 關聯方的收益
|
| | | | 10,637 | | | | | | — | | |
債券發行成本的支付
|
| | | | (111) | | | | | | (765) | | |
還債
|
| | | | (3,835) | | | | | | (14,998) | | |
行使股票期權的收益
|
| | | | 49 | | | | | | 126 | | |
合併和管道融資收益
|
| | | | 18,704 | | | | | | — | | |
支付遞延交易成本
|
| | | | (1,277) | | | | | | (169) | | |
融資活動提供的現金淨額
|
| | | | 33,076 | | | | | | 16,288 | | |
現金、現金等價物和限制性現金淨增(減)
|
| | | | 4,249 | | | | | | (14,562) | | |
年初的現金、現金等價物和限制性現金
|
| | | | 3,184 | | | | | | 17,746 | | |
年終現金、現金等價物和限制性現金
|
| | | $ | 7,433 | | | | | $ | 3,184 | | |
現金流量信息補充披露 | | | | | | | | | | | | | |
繳納所得税的現金
|
| | | $ | 10 | | | | | $ | 7 | | |
支付利息的現金
|
| | | | 6,145 | | | | | | 2,446 | | |
非現金投融資活動 | | | | | | | | | | | | | |
發行普通股認股權證
|
| | | $ | — | | | | | $ | 9,168 | | |
確認合併後的責任分類認股權證
|
| | | | 1,122 | | | | | | — | | |
LSA定期貸款終止後向貸款人發行的股票
|
| | | | 19,074 | | | | | | — | | |
可轉換票據轉換為普通股
|
| | | | 62,910 | | | | | | — | | |
初步確認Tempo派息
|
| | | | 5,322 | | | | | | — | | |
認股權證淨行使後發行普通股
|
| | | | 38,389 | | | | | | — | | |
未支付的交易成本
|
| | | | — | | | | | | 1,757 | | |
免除購買力平價貸款
|
| | | | — | | | | | | 2,500 | | |
已清償債務賬面價值
|
| | | | 69,500 | | | | | | 6,000 | | |
再融資債務
|
| | | | 62,997 | | | | | | 6,000 | | |
| | |
資本重組
|
| |||
Cash-ACE信託基金
|
| | | $ | 23,391 | | |
現金管道投資
|
| | | | 3,500 | | |
減去:交易費用和其他付款(1)(2)
|
| | | | (8,187) | | |
合併淨現金收益
|
| | | | 18,704 | | |
減去:溢價負債
|
| | | | (5,322) | | |
更少:假設認股權證
|
| | | | (1,122) | | |
少:承擔的債務 - 關聯方
|
| | | | (600) | | |
減少:ACE交易費用 - 未付(1)
|
| | | | (7,342) | | |
兼併和管道融資
|
| | | $ | 4,318 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
應收賬款淨額
|
| | | $ | 2,633 | | | | | $ | 2,918 | | |
合同資產
|
| | | | 233 | | | | | | 1,219 | | |
合同責任
|
| | | | 2,595 | | | | | | 175 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
現金和現金等價物
|
| | | $ | 7,113 | | | | | $ | 2,864 | | |
受限現金
|
| | | | 320 | | | | | | 320 | | |
現金報表中顯示的現金總額、現金等價物和限制性現金
流量 |
| | | $ | 7,433 | | | | | $ | 3,184 | | |
| | |
使用壽命
|
|
計算機設備
|
| |
3
|
|
軟件
|
| |
5
|
|
傢俱和固定裝置
|
| |
3
|
|
租賃改進
|
| |
使用壽命較短或剩餘租賃期限較短
|
|
製造設備
|
| |
10
|
|
| | |
2022年12月31日
|
| |||||||||||||||||||||
| | |
1級
|
| |
二級
|
| |
3級
|
| |
合計
|
| ||||||||||||
財務負債: | | | | | | | | | | | | | | | | | | | | | | | | | |
擔保責任
|
| | | $ | — | | | | | $ | 389 | | | | | $ | — | | | | | $ | 389 | | |
收益負債 - Tempo收益
|
| | | | — | | | | | | — | | | | | | 410 | | | | | | 410 | | |
收益負債 - 額外期間股份
|
| | | | — | | | | | | — | | | | | | 763 | | | | | | 763 | | |
A&R LSA借款
|
| | | | — | | | | | | — | | | | | | 20,101 | | | | | | 20,101 | | |
合計
|
| | | $ | — | | | | | $ | 389 | | | | | $ | 21,274 | | | | | $ | 21,663 | | |
| | |
2021年12月31日
|
| |||||||||||||||||||||
| | |
1級
|
| |
二級
|
| |
3級
|
| |
合計
|
| ||||||||||||
財務負債: | | | | | | | | | | | | | | | | | | | | | | | | | |
保修責任
|
| | | $ | — | | | | | $ | — | | | | | $ | 5,573 | | | | | $ | 5,573 | | |
合計
|
| | | $ | — | | | | | $ | — | | | | | $ | 5,573 | | | | | $ | 5,573 | | |
| | |
2022年12月31日
|
|
波動性
|
| |
12.5% – 38.0%
|
|
折扣率
|
| |
9.1% – 17.7%
|
|
預期期限
|
| |
4.8年
|
|
| | |
2022年12月31日
|
|
波動性
|
| |
4.7%
|
|
折扣率
|
| |
50.4%
|
|
預期期限
|
| |
1.1年
|
|
| | |
截至2012年12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
原材料
|
| | | $ | 2,127 | | | | | $ | 158 | | |
正在進行的工作
|
| | | | 451 | | | | | | 721 | | |
總庫存
|
| | | $ | 2,578 | | | | | $ | 879 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
預付費用
|
| | | $ | 401 | | | | | $ | 650 | | |
其他流動資產
|
| | | | 343 | | | | | | 242 | | |
預付費用和其他流動資產合計
|
| | | $ | 744 | | | | | $ | 892 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
製造設備
|
| | | $ | 9,743 | | | | | $ | 9,732 | | |
租賃改進
|
| | | | 3,993 | | | | | | 4,811 | | |
計算機設備
|
| | | | 453 | | | | | | 489 | | |
辦公傢俱和固定裝置
|
| | | | 462 | | | | | | 462 | | |
軟件
|
| | | | 248 | | | | | | 248 | | |
全部物業和設備
|
| | | | 14,899 | | | | | | 15,742 | | |
減去累計折舊
|
| | | | (8,385) | | | | | | (6,851) | | |
總財產和設備,淨額
|
| | | $ | 6,514 | | | | | $ | 8,891 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
遞延交易成本(1)
|
| | | $ | — | | | | | $ | 1,926 | | |
預付租金和預付費用
|
| | | | 83 | | | | | | 749 | | |
存款
|
| | | | — | | | | | | 250 | | |
其他非流動資產合計
|
| | | $ | 83 | | | | | $ | 2,925 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
應計法律費用(1)
|
| | | $ | 4,053 | | | | | $ | 1,562 | | |
應計專業費用(1)
|
| | | | 2,446 | | | | | | 1,398 | | |
應計銷售税和營業税
|
| | | | 221 | | | | | | 241 | | |
應計收入成本
|
| | | | 176 | | | | | | 236 | | |
保修責任
|
| | | | 49 | | | | | | 54 | | |
其他應計負債
|
| | | | 264 | | | | | | 480 | | |
應計費用合計
|
| | | $ | 7,209 | | | | | $ | 3,971 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
應計工資總額
|
| | | $ | 380 | | | | | $ | 41 | | |
累計休假
|
| | | | 244 | | | | | | — | | |
應計佣金
|
| | | | 39 | | | | | | 121 | | |
應計獎金
|
| | | | — | | | | | | 647 | | |
應計工資税
|
| | | | 26 | | | | | | 356 | | |
其他應計福利
|
| | | | — | | | | | | 84 | | |
應計薪酬及相關福利合計
|
| | | $ | 689 | | | | | $ | 1,249 | | |
| | |
金額
|
| |||
已清償債務賬面價值
|
| | | $ | 30,407 | | |
應計利息
|
| | | | 520 | | |
新LSA的公允價值
|
| | | | (28,154) | | |
LSA可轉換票據的公允價值
|
| | | | (12,903) | | |
債務清償損失
|
| | | $ | (10,130) | | |
| | |
金額
|
| |||
已清償債務賬面價值
|
| | | $ | 29,351 | | |
A&R LSA的公允價值
|
| | | | (20,000) | | |
還本
|
| | | | (3,000) | | |
已發行普通股公允價值
|
| | | | (7,336) | | |
已發行的管道激勵股票的公允價值
|
| | | | (11,738) | | |
額外期間股份負債的公允價值
|
| | | | (1) | | |
融資手續費
|
| | | | (614) | | |
債務清償損失
|
| | | $ | (13,338) | | |
| | |
應付貸款,
當前 |
| |
應付貸款,
非電流 |
| |
合計
|
| |||||||||
SQN設備貸款
|
| | | $ | 876 | | | | | $ | 663 | | | | | $ | 1,539 | | |
A&R LSA(FVO)
|
| | | | 20,101 | | | | | | — | | | | | | 20,101 | | |
應付貸款總額
|
| | | $ | 20,977 | | | | | $ | 663 | | | | | $ | 21,640 | | |
| | |
截至
2022年12月31日 |
| |||
應付貸款總額
|
| | | $ | 1,472 | | |
增加:增加最終應付利息
|
| | | | 106 | | |
少:應付貸款,當期
|
| | | | (876) | | |
減去:未攤銷債務折扣
|
| | | | (39) | | |
應付貸款總額,非流動貸款
|
| | | $ | 663 | | |
| | |
公允價值 - 級別3
|
| |||
Balance,2022年1月1日
|
| | | $ | — | | |
添加內容
|
| | | | 20,000 | | |
減少:付款
|
| | | | (250) | | |
公允價值變動
|
| | | | 351 | | |
Balance,2022年12月31日
|
| | | $ | 20,101 | | |
| | |
公允價值 - 級別3
|
| |||
Balance,2022年1月1日
|
| | | $ | — | | |
添加內容
|
| | | | 12,902 | | |
公允價值變動
|
| | | | 2,527 | | |
轉換為普通股
|
| | | | (15,429) | | |
Balance,2022年12月31日
|
| | | $ | — | | |
| | |
2022年12月31日
|
|
預期期限
|
| |
3年
|
|
折扣率
|
| |
13.42%
|
|
| | |
截至2021年12月31日
|
| |||||||||||||||||||||
| | |
LSA
1.1期 |
| |
LSA
第1.2期 |
| |
SQN
設備 貸款 |
| |
合計
|
| ||||||||||||
應付票據總額
|
| | | $ | 10,000 | | | | | $ | 10,000 | | | | | $ | 2,302 | | | | | $ | 22,302 | | |
增加:增加最終應付利息
|
| | | | 108 | | | | | | 79 | | | | | | 56 | | | | | | 243 | | |
少:應付貸款,當期
|
| | | | (9,702) | | | | | | — | | | | | | (784) | | | | | | (10,486) | | |
減去:未攤銷債務折扣
|
| | | | (406) | | | | | | (218) | | | | | | (84) | | | | | | (708) | | |
應付貸款總額,非流動貸款
|
| | | $ | — | | | | | $ | 9,861 | | | | | $ | 1,490 | | | | | $ | 11,351 | | |
| | |
截至
2022年12月31日 |
| |||
2023
|
| | | $ | 1,205 | | |
2024
|
| | | | 4,885 | | |
2025
|
| | | | 15,550 | | |
未來本金支付總額
|
| | | $ | 21,640 | | |
| | |
金額
|
| |||
已清償債務賬面價值
|
| | | $ | 5,265 | | |
嵌入衍生工具的公允價值
|
| | | | 154 | | |
2022年本票公允價值
|
| | | | (19,030) | | |
已發行權證的公允價值
|
| | | | (3,568) | | |
債務清償損失
|
| | | $ | (17,179) | | |
| | |
金額
|
| |||
已清償債務賬面價值
|
| | | $ | 4,477 | | |
嵌入衍生工具的公允價值
|
| | | | — | | |
橋樑票據的公允價值
|
| | | | (16,106) | | |
債務清償損失
|
| | | $ | (11,629) | | |
| | |
公允價值 - 級別3
|
| |||
Balance,2022年1月1日
|
| | | $ | — | | |
添加內容
|
| | | | 39,593 | | |
公允價值變動
|
| | | | 7,887 | | |
轉換為普通股
|
| | | | (47,480) | | |
Balance,2022年12月31日
|
| | | $ | — | | |
| | |
截至
12月31日 2022 |
| |||
購買普通股的權證
|
| | | | 18,106,559 | | |
購買普通股和RSU的選項
|
| | | | 4,374,189 | | |
預留供將來授予的股份
|
| | | | 2,639,329 | | |
溢價股份
|
| | | | 7,000,000 | | |
普通股預留股份總數
|
| | | | 32,120,077 | | |
認購權證
|
| |
個共享
|
| |
行使價
|
| |
發行日期
|
| |
過期日期
|
| ||||||||||||
普通股
|
| | | | 11,499,987 | | | | | $ | 11.50 | | | | | | 7/27/2020 | | | | | | 11/21/2027 | | |
認購權證
|
| |
個共享
|
| |
行使價
|
| |
發行日期
|
| |
過期日期
|
| ||||||||||||
普通股
|
| | | | 31,121 | | | | | $ | 5.51 | | | | | | 6/3/2020 | | | | | | 6/3/2030 | | |
普通股
|
| | | | 18,601 | | | | | | 8.85 | | | | | | 6/23/2021 | | | | | | 6/22/2031 | | |
普通股
|
| | | | 402,955 | | | | | | 16.54 | | | | | | 10/11/2021 | | | | | | 10/11/2024 | | |
| | | | | 452,677 | | | | | | | | | | | | | | | | | | | | |
認購權證
|
| |
共享數量
|
| |
行使價
|
| |
發行日期
|
| |
過期日期
|
| ||||||||||||
普通股
|
| | | | 6,572 | | | | | $ | 16.17 | | | | | | 10/13/2017 | | | | | | 10/13/2027 | | |
普通股
|
| | | | 4,759,536 | | | | | $ | 11.50 | | | | | | 7/27/2020 | | | | | | 11/21/2027 | | |
普通股
|
| | | | 468,750 | | | | | $ | 11.50 | | | | | | 7/27/2020 | | | | | | 11/21/2027 | | |
普通股
|
| | | | 891,714 | | | | | $ | 11.50 | | | | | | 7/27/2020 | | | | | | 11/21/2027 | | |
普通股
|
| | | | 480,000 | | | | | $ | 11.50 | | | | | | 7/27/2020 | | | | | | 11/21/2027 | | |
| | | | | 6,606,572 | | | | | | | | | | | | | | | | | | | | |
| | |
公允價值
|
| |||
2022年1月1日未償還的 - 認股權證
|
| | | $ | 5,573 | | |
已發行和修改的認股權證
|
| | | | 32,514 | | |
關閉時從ACE假定的
|
| | | | 1,122 | | |
結賬時行使或轉換為普通股
|
| | | | (38,389) | | |
公允價值變動,淨額
|
| | | | (431) | | |
未償還的 - 認股權證2022年12月31日
|
| | | $ | 389 | | |
認購權證
|
| |
個共享
|
| |
行使價
|
| |
發行日期
|
| |
過期日期
|
| ||||||||||||
普通股
|
| | | | 10,016 | | | | | $ | 6.74 | | | | | | 11/24/2015 | | | | | | 11/24/2025 | | |
普通股
|
| | | | 4,453 | | | | | | 6.74 | | | | | | 11/22/2016 | | | | | | 11/22/2026 | | |
普通股
|
| | | | 6,573 | | | | | | 16.19 | | | | | | 10/13/2017 | | | | | | 10/13/2027 | | |
普通股
|
| | | | 18,417 | | | | | | 5.51 | | | | | | 1/29/2021 | | | | | | 1/29/2031 | | |
普通股
|
| | | | 90,948 | | | | | | 8.85 | | | | | | 6/24/2021 | | | | | | 6/24/2031 | | |
| | | | | 130,407 | | | | | | | | | | | | | | | | | | | | |
| | |
公允價值
|
| |||
2021年1月1日未償還的 - 認股權證
|
| | | $ | 86 | | |
已發行和修改的認股權證
|
| | | | 1,245 | | |
公允價值變動,淨額
|
| | | | 4,242 | | |
未償還 - 認股權證2021年12月31日
|
| | | $ | 5,573 | | |
| | |
2021年12月31日
|
|
預期期限
|
| |
3.89 - 9.48年
|
|
預期波動率
|
| |
64.29% – 64.44%
|
|
無風險利率
|
| |
1.12% – 1.52%
|
|
預期股息
|
| |
0%
|
|
| | |
未完成的選項
|
| |||||||||||||||||||||
| | |
數量:
個共享 |
| |
加權
平均 行權價 每股 |
| |
加權
平均 合同條款 (單位:年) |
| |
聚合
內在價值 (千) |
| ||||||||||||
傑出的 - ,2022年1月1日
|
| | | | 16,457,475 | | | | | $ | 1.36 | | | | | | 7.96 | | | | | $ | 104,554 | | |
資本重組的追溯應用
|
| | | | (13,651,211) | | | | | | 6.85 | | | | | | | | | | | | | | |
調整後餘額 - 期初
|
| | | | 2,806,264 | | | | | | 8.21 | | | | | | 7.96 | | | | | | 104,554 | | |
授予期權
|
| | | | 705,520 | | | | | | 6.85 | | | | | | | | | | | | | | |
行使的選項
|
| | | | (8,184) | | | | | | 6.01 | | | | | | | | | | | | | | |
選項被取消
|
| | | | (713,205) | | | | | | 13.33 | | | | | | | | | | | | | | |
選項已過期
|
| | | | (36,196) | | | | | | 6.92 | | | | | | | | | | | | | | |
傑出的 - 2022年12月31日
|
| | | | 2,754,199 | | | | | | 4.73 | | | | | | 7.46 | | | | | | 77 | | |
期間歸屬
|
| | | | 627,299 | | | | | | 9.25 | | | | | | 6.75 | | | | | | — | | |
期末歸屬
|
| | | | 1,894,115 | | | | | | 6.52 | | | | | | 5.69 | | | | | | 77 | | |
期末可行使
|
| | | | 1,894,115 | | | | | | 6.52 | | | | | | 5.69 | | | | | | 77 | | |
預計將授予的股票
|
| | | | 860,064 | | | | | | 5.24 | | | | | | 9.20 | | | | | | — | | |
已歸屬且預計將歸屬
|
| | | | 2,549,745 | | | | | | 6.26 | | | | | | 6.71 | | | | | | 77 | | |
| | |
數量:
獎項 出色的 |
| |
加權平均
授予日期 公允價值 |
| ||||||
未歸屬餘額 - 2022年1月1日
|
| | | | — | | | | |
$
|
—
|
| |
已批准
|
| | | | 1,662,620 | | | | | | 22.25 | | |
被沒收
|
| | | | (42,630) | | | | | | 22.59 | | |
未歸屬餘額 - 2022年12月31日
|
| | | | 1,619,990 | | | | | | 22.25 | | |
| | |
期間
年終了 2022年12月31日 |
|
預期期限
|
| |
0.50 - 6.00年
|
|
預期波動率
|
| |
55.92% – 70.39%
|
|
無風險利率
|
| |
1.54% – 3.71%
|
|
預期股息
|
| |
0%
|
|
| | |
2022
|
| |
2021
|
| ||||||
銷貨成本
|
| | | $ | 501 | | | | | $ | 276 | | |
研發
|
| | | | 1,615 | | | | | | 540 | | |
銷售和市場推廣
|
| | | | 465 | | | | | | 402 | | |
一般和行政
|
| | | | 8,708 | | | | | | 1,320 | | |
股票薪酬總支出
|
| | | $ | 11,289 | | | | | $ | 2,538 | | |
| | |
財務報表分類
|
| |
截至
2022年12月31日 |
| |||
經營性租賃資產
|
| |
經營性租賃 - 使用權資產
|
| | | $ | 371 | | |
經營租賃負債,當期
|
| | 經營租賃負債,當期 | | | | | 516 | | |
經營性租賃負債,非流動
|
| |
經營性租賃負債,非流動
|
| | | | 30 | | |
| | |
財務報表分類
|
| |
截至
2021年12月31日 |
| |||
經營性租賃資產
|
| |
經營租賃-使用權資產
|
| | | $ | 1,323 | | |
經營租賃負債,當期
|
| | 經營租賃負債,當期 | | | | | 1,111 | | |
經營性租賃負債,非流動
|
| |
經營性租賃負債,非流動
|
| | | | 546 | | |
| | |
截至
12月31日 2022 |
| |||
2023
|
| | | $ | 531 | | |
2024
|
| | | | 29 | | |
未來租賃支付總額
|
| | | | 560 | | |
扣除的利息
|
| | | | (14) | | |
經營租賃總負債
|
| | | $ | 546 | | |
| | |
財務報表分類
|
| |
2022年12月31日
|
| |||
融資租賃資產
|
| | 財產和設備,淨額 | | | | $ | 3,383 | | |
融資租賃負債,當期
|
| | 融資租賃,當前 | | | | | 1,606 | | |
融資租賃負債,非流動
|
| | 融資租賃,非現貨 | | | | | — | | |
租賃資產折舊
|
| | 收入成本 | | | | | 2,072 | | |
租賃利息支出
|
| | 其他收入(費用),淨額 | | | | | 414 | | |
| | |
財務報表分類
|
| |
2021年12月31日
|
| |||
融資租賃資產
|
| | 財產和設備,淨額 | | | | $ | 3,943 | | |
融資租賃負債,當期
|
| | 融資租賃,當前 | | | | | 1,091 | | |
融資租賃負債,非流動
|
| | 融資租賃,非現貨 | | | | | 1,606 | | |
租賃資產折舊
|
| | 收入成本 | | | | | 547 | | |
租賃利息支出
|
| | 其他收入(費用),淨額 | | | | | 598 | | |
| | |
截至
12月31日 2022 |
| |||
2023
|
| | | $ | 1,731 | | |
未來租賃支付總額
|
| | | | 1,731 | | |
減去:計入利息
|
| | | | (125) | | |
融資租賃總負債
|
| | | $ | 1,606 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
為經營租賃支付的經營現金流
|
| | | $ | 1,215 | | | | | $ | 1,184 | | |
為融資租賃支付的融資現金流
|
| | | | 1,504 | | | | | | 1,504 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
當前: | | | | | | | | | | | | | |
聯邦政府
|
| | | $ | — | | | | | $ | — | | |
狀態
|
| | | | — | | | | | | — | | |
當期税費總額
|
| | | $ | — | | | | | $ | — | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
法定費率
|
| | | | 21.0% | | | | | | 21.0% | | |
聯邦淨營業虧損
|
| | | | —% | | | | | | —% | | |
租約
|
| | | | —% | | | | | | —% | | |
折舊
|
| | | | —% | | | | | | —% | | |
國家所得税
|
| | | | 1.6% | | | | | | 9.6% | | |
永久性差異
|
| | | | (12.6)% | | | | | | (6.8)% | | |
其他
|
| | | | —% | | | | | | —% | | |
估值免税額
|
| | | | (10.0)% | | | | | | (23.8)% | | |
實際所得税率
|
| | | | 0.0% | | | | | | 0.0% | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
遞延納税資產 | | | | | | | | | | | | | |
淨營業虧損
|
| | | $ | 34,780 | | | | | $ | 26,070 | | |
股票期權和認股權證
|
| | | | 3,107 | | | | | | — | | |
財產、廠房和設備以及無形資產
|
| | | | 2,620 | | | | | | — | | |
應計項目和其他
|
| | | | 1,041 | | | | | | 982 | | |
遞延税金資產總額
|
| | | | 41,548 | | | | | | 27,052 | | |
減去估值免税額
|
| | | | (40,333) | | | | | | (25,648) | | |
遞延税金淨資產
|
| | | | 1,215 | | | | | | 1,404 | | |
遞延納税義務 | | | | | | | | | | | | | |
財產、廠房、設備和無形資產
|
| | | | (1,125) | | | | | | (1,017) | | |
租賃責任
|
| | | | (90) | | | | | | (387) | | |
遞延納税負債總額
|
| | | | (1,215) | | | | | | (1,404) | | |
遞延税金淨資產(負債)
|
| | | $ | — | | | | | $ | — | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
未確認的税收優惠,期初
|
| | | $ | 411 | | | | | $ | 411 | | |
根據與本年度相關的納税狀況進行的增加
|
| | | | — | | | | | | — | | |
基於與前幾年相關的納税狀況的減税
|
| | | | — | | | | | | — | | |
未確認的税收優惠,期末
|
| | | $ | 411 | | | | | $ | 411 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
基本和稀釋: | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (144,851) | | | | | $ | (48,013) | | |
加權平均普通股股數
未償還的 |
| | | | 8,843,703 | | | | | | 6,708,466 | | |
每股基本和攤薄淨虧損
|
| | | $ | (16.38) | | | | | $ | (7.16) | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
可通過股票期權和RSU發行的普通股股份
|
| | | | 4,374,189 | | | | | | 2,806,264 | | |
可通過普通股認股權證發行的普通股
|
| | | | 18,106,559 | | | | | | 583,084 | | |
每股攤薄淨虧損不包括潛在普通股
|
| | | | 22,480,748 | | | | | | 3,389,348 | | |