| | | | 董事會命令 | |
| | | |
/s/ Chinta Bhagat
Chinta Bhagat
董事會主席 |
|
| | | | 2024年1月12日 | |
| | |
頁數
|
| |||
關於本委託書/招股説明書
|
| | | | 1 | | |
有關美國公認會計原則和非美國公認會計原則財務指標的重要信息
|
| | | | 2 | | |
行業和市場數據
|
| | | | 3 | | |
商標、商號和服務標誌
|
| | | | 4 | | |
演示文稿的常用術語和基礎
|
| | | | 5 | | |
關於業務合併和臨時股東大會的問答
|
| | | | 11 | | |
委託書/招股説明書摘要
|
| | | | 31 | | |
Lotus Tech歷史財務數據精選
|
| | | | 60 | | |
LCAA歷史財務數據精選
|
| | | | 77 | | |
彙總未經審計的備考簡明合併財務信息
|
| | | | 79 | | |
每股對比信息
|
| | | | 81 | | |
有關前瞻性陳述的警示聲明
|
| | | | 83 | | |
風險因素
|
| | | | 85 | | |
LCAA股東特別大會
|
| | | | 163 | | |
合併協議
|
| | | | 172 | | |
與業務合併相關的協議
|
| | | | 187 | | |
提案一-NTA提案
|
| | | | 195 | | |
Proposal Two - the Business Composal Proposal
|
| | | | 197 | | |
Proposal Three - The Merge Proposal
|
| | | | 235 | | |
提案四 - 休會提案
|
| | | | 236 | | |
關於LCAA的信息
|
| | | | 237 | | |
LCAA管理層對財務狀況的討論和分析
和運營結果 |
| | | | 253 | | |
有關蓮花科技的信息
|
| | | | 257 | | |
蓮花科技管理層對財務狀況和經營成果的討論和分析
|
| | | | 310 | | |
未經審計的備考簡明合併財務信息
|
| | | | 335 | | |
企業合併後的管理
|
| | | | 351 | | |
物料税考慮因素
|
| | | | 358 | | |
LTC證券介紹
|
| | | | 368 | | |
美國存托股份説明
|
| | | | 372 | | |
公司治理與股東權利比較
|
| | | | 382 | | |
證券的實益所有權
|
| | | | 388 | | |
某些關係和關聯人交易
|
| | | | 391 | | |
證券股利信息價格區間
|
| | | | 398 | | |
考核權
|
| | | | 399 | | |
未來的股東提案和提名
|
| | | | 400 | | |
股東公關
|
| | | | 401 | | |
法律事務
|
| | | | 402 | | |
專家
|
| | | | 403 | | |
| | |
頁數
|
| |||
向股東交付文件
|
| | | | 404 | | |
民事責任的可執行性
|
| | | | 405 | | |
您可以在哪裏找到更多信息
|
| | | | 406 | | |
財務報表索引
|
| | | | F-1 | | |
附件 | | | | | | | |
附件A - 合併協議
|
| | | | A-1 | | |
附件B - 修訂的長期合同條款
|
| | | | B-1 | | |
附件C - 合併的第一個計劃
|
| | | | C-1 | | |
附件D - 《長期合作協定》條款修正案
|
| | | | D-1 | | |
| | |
假設沒有
贖回 |
| |
假設25%
贖回 |
| |
假設50%
贖回 |
| |
假設75%
贖回 |
| |
假設
最大 贖回 |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
所有權
共享中的 |
| |
權益%
|
| |
所有權
共享中的 |
| |
權益%
|
| |
所有權
共享中的 |
| |
權益%
|
| |
所有權
共享中的 |
| |
權益%
|
| |
所有權
共享中的 |
| |
權益%
|
| ||||||||||||||||||||||||||||||
LTC普通股持有人(包括
代表的LTC普通股 LTC ADS)未反映潛力 稀釋來源 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
LCAA現有股東(不包括創始股東)(1)
|
| | | | 21,783,622 | | | | | | 3.13% | | | | | | 16,337,717 | | | | | | 2.37% | | | | | | 10,891,811 | | | | | | 1.59% | | | | | | 5,445,905 | | | | | | 0.80% | | | | | | — | | | | | | 0.00% | | |
創始人股東(2)
|
| | | | 7,162,718 | | | | | | 1.03% | | | | | | 7,162,718 | | | | | | 1.04% | | | | | | 7,162,718 | | | | | | 1.05% | | | | | | 7,162,718 | | | | | | 1.06% | | | | | | 7,162,718 | | | | | | 1.06% | | |
LTC現有股東(3)
|
| | | | 542,819,213 | | | | | | 78.07% | | | | | | 542,819,213 | | | | | | 78.69% | | | | | | 542,819,213 | | | | | | 79.32% | | | | | | 542,819,213 | | | | | | 79.95% | | | | | | 542,819,213 | | | | | | 80.60% | | |
經開基金(4)
|
| | | | 35,982,175 | | | | | | 5.18% | | | | | | 35,982,175 | | | | | | 5.21% | | | | | | 35,982,175 | | | | | | 5.26% | | | | | | 35,982,175 | | | | | | 5.30% | | | | | | 35,982,175 | | | | | | 5.34% | | |
Momenta(5) | | | | | 564,828 | | | | | | 0.08% | | | | | | 564,828 | | | | | | 0.08% | | | | | | 564,828 | | | | | | 0.08% | | | | | | 564,828 | | | | | | 0.08% | | | | | | 564,828 | | | | | | 0.08% | | |
併購融資投資者(6)
|
| | | | 36,953,579 | | | | | | 5.32% | | | | | | 36,953,579 | | | | | | 5.36% | | | | | | 36,953,579 | | | | | | 5.40% | | | | | | 36,953,579 | | | | | | 5.44% | | | | | | 36,953,579 | | | | | | 5.49% | | |
Meritz(11) | | | | | 50,000,000 | | | | | | 7.19% | | | | | | 50,000,000 | | | | | | 7.25% | | | | | | 50,000,000 | | | | | | 7.30% | | | | | | 50,000,000 | | | | | | 7.37% | | | | | | 50,000,000 | | | | | | 7.43% | | |
LTC普通股總數(包括LTC
以LTC為代表的普通股 美國存託憑證)結賬時表現突出 |
| | | | 695,266,135 | | | | | | 100.00% | | | | | | 689,820,230 | | | | | | 100.00% | | | | | | 684,374,324 | | | | | | 100.00% | | | | | | 678,928,418 | | | | | | 100.00% | | | | | | 673,482,513 | | | | | | 100.00% | | |
LTC普通股總數(包括LTC
以LTC為代表的普通股 美國存託憑證)結賬不突出 反映潛在來源的 稀釋 |
| | | | 695,266,135 | | | | | | 96.90% | | | | | | 689,820,230 | | | | | | 96.88% | | | | | | 684,374,324 | | | | | | 96.85% | | | | | | 678,928,418 | | | | | | 96.83% | | | | | | 673,482,513 | | | | | | 96.81% | | |
潛在的稀釋來源 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
LCAA公開認股權證相關股份
(以LTC ADS為代表) |
| | | | 9,550,291 | | | | | | 1.33% | | | | | | 9,550,291 | | | | | | 1.34% | | | | | | 9,550,291 | | | | | | 1.35% | | | | | | 9,550,291 | | | | | | 1.36% | | | | | | 9,550,291 | | | | | | 1.37% | | |
LCAA私募認股權證相關股份
(以LTC ADS為代表) |
| | | | 5,486,784 | | | | | | 0.77% | | | | | | 5,486,784 | | | | | | 0.77% | | | | | | 5,486,784 | | | | | | 0.78% | | | | | | 5,486,784 | | | | | | 0.78% | | | | | | 5,486,784 | | | | | | 0.79% | | |
已授予LTC的標的股份
選項 |
| | | | 7,180,787 | | | | | | 1.00% | | | | | | 7,180,787 | | | | | | 1.01% | | | | | | 7,180,787 | | | | | | 1.02% | | | | | | 7,180,787 | | | | | | 1.03% | | | | | | 7,180,787 | | | | | | 1.03% | | |
LTC普通股總數(包括LTC
以LTC為代表的普通股 美國存託憑證)成交情況突出(包括 LTC ADSS基礎LCAA公共 認股權證、LCAA私募認股權證和 LTC普通股已授予標的 LTC選項) |
| | | | 717,483,997 | | | | | | 100.00% | | | | | | 712,038,092 | | | | | | 100.00% | | | | | | 706,592,186 | | | | | | 100.00% | | | | | | 701,146,280 | | | | | | 100.00% | | | | | | 695,700,375 | | | | | | 100.00% | | |
LTC普通股持有者反映
潛在的稀釋來源 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
LCAA現有股東(不包括創始人股東)(7)
|
| | | | 31,333,913 | | | | | | 4.37% | | | | | | 25,888,008 | | | | | | 3.64% | | | | | | 20,442,102 | | | | | | 2.89% | | | | | | 14,996,196 | | | | | | 2.14% | | | | | | 9,550,291 | | | | | | 1.37% | | |
創始人股東(8)
|
| | | | 12,649,502 | | | | | | 1.76% | | | | | | 12,649,502 | | | | | | 1.78% | | | | | | 12,649,502 | | | | | | 1.79% | | | | | | 12,649,502 | | | | | | 1.81% | | | | | | 12,649,502 | | | | | | 1.82% | | |
LTC現有股東(9)
|
| | | | 550,000,000 | | | | | | 76.66% | | | | | | 550,000,000 | | | | | | 77.24% | | | | | | 550,000,000 | | | | | | 77.84% | | | | | | 550,000,000 | | | | | | 78.44% | | | | | | 550,000,000 | | | | | | 79.06% | | |
經開基金(4)
|
| | | | 35,982,175 | | | | | | 5.01% | | | | | | 35,982,175 | | | | | | 5.05% | | | | | | 35,982,175 | | | | | | 5.09% | | | | | | 35,982,175 | | | | | | 5.13% | | | | | | 35,982,175 | | | | | | 5.17% | | |
Momenta(5) | | | | | 564,828 | | | | | | 0.08% | | | | | | 564,828 | | | | | | 0.08% | | | | | | 564,828 | | | | | | 0.08% | | | | | | 564,828 | | | | | | 0.08% | | | | | | 564,828 | | | | | | 0.08% | | |
併購融資投資者(6)
|
| | | | 36,953,579 | | | | | | 5.15% | | | | | | 36,953,579 | | | | | | 5.19% | | | | | | 36,953,579 | | | | | | 5.23% | | | | | | 36,953,579 | | | | | | 5.27% | | | | | | 36,953,579 | | | | | | 5.31% | | |
Meritz(11) | | | | | 50,000,000 | | | | | | 6.97% | | | | | | 50,000,000 | | | | | | 7.02% | | | | | | 50,000,000 | | | | | | 7.08% | | | | | | 50,000,000 | | | | | | 7.13% | | | | | | 50,000,000 | | | | | | 7.19% | | |
LTC的每股形式權益價值
流通股價格為 關閉(10) |
| | | $ | 10 | | | | | | | | | | | $ | 10 | | | | | | | | | | | $ | 10 | | | | | | | | | | | $ | 10 | | | | | | | | | | | $ | 10 | | | | | | | | |
每股預計賬面價值為
LTC普通股已發行時間為 關閉 |
| | | | 1.27 | | | | | | | | | | | | 1.20 | | | | | | | | | | | | 1.12 | | | | | | | | | | | | 1.05 | | | | | | | | | | | | 0.97 | | | | | | | | |
| | |
假設沒有
贖回 |
| |
假設25%
贖回 |
| |
假設50%
贖回 |
| |
假設75%
贖回 |
| |
假設最大值
贖回 |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
所有權
共享中的 |
| |
權益%
|
| |
所有權
共享中的 |
| |
權益%
|
| |
所有權
共享中的 |
| |
權益%
|
| |
所有權
共享中的 |
| |
權益%
|
| |
所有權
共享中的 |
| |
權益%
|
| ||||||||||||||||||||||||||||||
LTC普通股持有人(包括
以LTC為代表的LTC普通股 個ADS)沒有反映 的潛在來源 稀釋 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現有LCAA股東(不包括
創始股東)(1) |
| | | | 21,783,622 | | | | | | 3.13% | | | | | | 16,337,717 | | | | | | 2.37% | | | | | | 10,891,811 | | | | | | 1.59% | | | | | | 5,445,905 | | | | | | 0.80% | | | | | | — | | | | | | 0.00% | | |
創始人股東(2)
|
| | | | 7,162,718 | | | | | | 1.03% | | | | | | 7,162,718 | | | | | | 1.04% | | | | | | 7,162,718 | | | | | | 1.05% | | | | | | 7,162,718 | | | | | | 1.06% | | | | | | 7,162,718 | | | | | | 1.06% | | |
LTC現有股東(3)
|
| | | | 542,819,213 | | | | | | 78.07% | | | | | | 542,819,213 | | | | | | 78.69% | | | | | | 542,819,213 | | | | | | 79.32% | | | | | | 542,819,213 | | | | | | 79.95% | | | | | | 542,819,213 | | | | | | 80.60% | | |
經開基金(4)
|
| | | | 35,982,175 | | | | | | 5.18% | | | | | | 35,982,175 | | | | | | 5.21% | | | | | | 35,982,175 | | | | | | 5.26% | | | | | | 35,982,175 | | | | | | 5.30% | | | | | | 35,982,175 | | | | | | 5.34% | | |
Momenta(5) | | | | | 564,828 | | | | | | 0.08% | | | | | | 564,828 | | | | | | 0.08% | | | | | | 564,828 | | | | | | 0.08% | | | | | | 564,828 | | | | | | 0.08% | | | | | | 564,828 | | | | | | 0.08% | | |
併購融資投資者(6)
|
| | | | 36,953,579 | | | | | | 5.32% | | | | | | 36,953,579 | | | | | | 5.36% | | | | | | 36,953,579 | | | | | | 5.40% | | | | | | 36,953,579 | | | | | | 5.44% | | | | | | 36,953,579 | | | | | | 5.49% | | |
Meritz(7) | | | | | 50,000,000 | | | | | | 7.19% | | | | | | 50,000,000 | | | | | | 7.25% | | | | | | 50,000,000 | | | | | | 7.30% | | | | | | 50,000,000 | | | | | | 7.37% | | | | | | 50,000,000 | | | | | | 7.43% | | |
收盤時未償還的LTC普通股總數(包括以LTC ADS為代表的LTC普通股)
|
| | | | 695,266,135 | | | | | | 100.00% | | | | | | 689,820,230 | | | | | | 100.00% | | | | | | 684,374,324 | | | | | | 100.00% | | | | | | 678,928,418 | | | | | | 100.00% | | | | | | 673,482,513 | | | | | | 100.00% | | |
| | |
假設
不贖回 |
| |
假設25%
贖回 |
| |
假設50%
贖回 |
| |
假設75%
贖回 |
| |
假設最大值
贖回 |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
所有權
共享中的 |
| |
權益%
|
| |
所有權
共享中的 |
| |
權益%
|
| |
所有權
共享中的 |
| |
權益%
|
| |
所有權
共享中的 |
| |
權益%
|
| |
所有權
共享中的 |
| |
權益%
|
| ||||||||||||||||||||||||||||||
LTC普通股總數(包括
代表的LTC普通股 LTC ADS)收盤時表現突出 未反映 的潛在來源 稀釋 |
| | | | 695,266,135 | | | | | | 96.90% | | | | | | 689,820,230 | | | | | | 96.88% | | | | | | 684,374,324 | | | | | | 96.85% | | | | | | 678,928,418 | | | | | | 96.83% | | | | | | 673,482,513 | | | | | | 96.81% | | |
潛在的稀釋來源 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
LCAA公開認股權證相關股份
|
| | | | 9,550,291 | | | | | | 1.33% | | | | | | 9,550,291 | | | | | | 1.34% | | | | | | 9,550,291 | | | | | | 1.35% | | | | | | 9,550,291 | | | | | | 1.36% | | | | | | 9,550,291 | | | | | | 1.37% | | |
LCAA私募認股權證相關股份
|
| | | | 5,486,784 | | | | | | 0.77% | | | | | | 5,486,784 | | | | | | 0.77% | | | | | | 5,486,784 | | | | | | 0.78% | | | | | | 5,486,784 | | | | | | 0.78% | | | | | | 5,486,784 | | | | | | 0.79% | | |
已授予LTC期權的標的股份
|
| | | | 7,180,787 | | | | | | 1.00% | | | | | | 7,180,787 | | | | | | 1.01% | | | | | | 7,180,787 | | | | | | 1.02% | | | | | | 7,180,787 | | | | | | 1.03% | | | | | | 7,180,787 | | | | | | 1.03% | | |
LTC普通股總數(包括
代表的LTC普通股 LTC ADS)收盤時表現突出 (包括LTC ADS基礎 LCAA公共認股權證,LCAA 私募認股權證和LTC普通 已授予LTC的標的股份 選項) |
| | | | 717,483,997 | | | | | | 100.00% | | | | | | 712,038,092 | | | | | | 100.00% | | | | | | 706,592,186 | | | | | | 100.00% | | | | | | 701,146,280 | | | | | | 100.00% | | | | | | 695,700,375 | | | | | | 100.00% | | |
LTC普通股持有者
(包括LTC普通股 以LTC ADS為代表)反映 潛在的稀釋來源 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
LCAA現有股東(不包括創始人股東)(1)
|
| | | | 31,333,913 | | | | | | 4.37% | | | | | | 25,888,008 | | | | | | 3.64% | | | | | | 20,442,102 | | | | | | 2.89% | | | | | | 14,996,196 | | | | | | 2.14% | | | | | | 9,550,291 | | | | | | 1.37% | | |
創始人股東(2)
|
| | | | 12,649,502 | | | | | | 1.76% | | | | | | 12,649,502 | | | | | | 1.78% | | | | | | 12,649,502 | | | | | | 1.79% | | | | | | 12,649,502 | | | | | | 1.81% | | | | | | 12,649,502 | | | | | | 1.82% | | |
LTC現有股東(3)
|
| | | | 550,000,000 | | | | | | 76.66% | | | | | | 550,000,000 | | | | | | 77.24% | | | | | | 550,000,000 | | | | | | 77.84% | | | | | | 550,000,000 | | | | | | 78.44% | | | | | | 550,000,000 | | | | | | 79.06% | | |
經開基金(4)
|
| | | | 35,982,175 | | | | | | 5.01% | | | | | | 35,982,175 | | | | | | 5.05% | | | | | | 35,982,175 | | | | | | 5.09% | | | | | | 35,982,175 | | | | | | 5.13% | | | | | | 35,982,175 | | | | | | 5.17% | | |
Momenta(5) | | | | | 564,828 | | | | | | 0.08% | | | | | | 564,828 | | | | | | 0.08% | | | | | | 564,828 | | | | | | 0.08% | | | | | | 564,828 | | | | | | 0.08% | | | | | | 564,828 | | | | | | 0.08% | | |
併購融資投資者(6)
|
| | | | 36,953,579 | | | | | | 5.15% | | | | | | 36,953,579 | | | | | | 5.19% | | | | | | 36,953,579 | | | | | | 5.23% | | | | | | 36,953,579 | | | | | | 5.27% | | | | | | 36,953,579 | | | | | | 5.31% | | |
Meritz(8) | | | | | 50,000,000 | | | | | | 6.97% | | | | | | 50,000,000 | | | | | | 7.02% | | | | | | 50,000,000 | | | | | | 7.08% | | | | | | 50,000,000 | | | | | | 7.13% | | | | | | 50,000,000 | | | | | | 7.19% | | |
每股形式權益價值為
LTC普通股已發行時間為 關閉(7) |
| | | $ | 10 | | | | | | | | | | | $ | 10 | | | | | | | | | | | $ | 10 | | | | | | | | | | | $ | 10 | | | | | | | | | | | $ | 10 | | | | | | | | |
| | |
截至9個月
2023年9月30日 |
| |||
| | |
美元
|
| |||
收入: | | | | | | | |
截至9個月的貨物銷售額(包括關聯方)為2,267美元
2023年9月30日) |
| | | | 305,480 | | |
服務收入(包括關聯方截至2023年9月30日的9個月為9,142美元)
|
| | | | 12,461 | | |
總收入
|
| | | | 317,941 | | |
收入成本: | | | | | | | |
前9個月銷貨成本(含關聯方273,409美元)
截至2023年9月30日) |
| | | | (275,246) | | |
服務成本
|
| | | | (8,947) | | |
收入總成本
|
| | | | (284,193) | | |
毛利
|
| | | | 33,748 | | |
運營費用: | | | | | | | |
研發費用(含關聯方)89,529美元
截至2023年9月30日的9個月) |
| | | | (234,547) | | |
銷售和營銷費用(包括關聯方在截至2023年9月30日的9個月內的25,637美元)
|
| | | | (191,231) | | |
一般和行政費用(包括關聯方在截至2023年9月30日的9個月內的5,048美元)
|
| | | | (118,203) | | |
政府撥款
|
| | | | 2,357 | | |
總運營費用
|
| | | | (541,624) | | |
營業虧損
|
| | | | (507,876) | | |
利息支出
|
| | | | (7,367) | | |
利息收入
|
| | | | 7,258 | | |
投資損失淨額
|
| | | | (1,309) | | |
權益法投資成果份額
|
| | | | (648) | | |
外幣兑換收益淨額
|
| | | | 883 | | |
強制性可贖回非控股權益、可交換票據和可轉換票據的公允價值變動,不包括工具特定信貸風險的影響
|
| | | | (15,395) | | |
認沽期權負債公允價值變動
|
| | | | (720) | | |
所得税前虧損
|
| | | | (525,174) | | |
所得税費用
|
| | | | (1,350) | | |
淨虧損
|
| | | | (526,524) | | |
減:歸屬於非控股權益的淨虧損
|
| | | | (7,651) | | |
歸屬於普通股股東的淨虧損
|
| | | | (518,873) | | |
增加可贖回可轉換優先股
|
| | | | (5,063) | | |
普通股股東可得淨虧損
|
| | | | (523,936) | | |
每股普通股虧損 | | | | | | | |
–
|
| | | | (0.24) | | |
| | |
截至9個月
2023年9月30日 |
| |||
| | |
美元
|
| |||
用於計算每股普通股淨虧損的已發行普通股加權平均數
|
| | | | | | |
–
|
| | | | 2,142,922,222 | | |
淨虧損
|
| | | | (526,524) | | |
其他綜合收益: | | | | | | | |
可強制贖回的非控制權益、可交換票據和可轉換票據的公允價值變動,因工具特定的信用風險,扣除零所得税
|
| | | | (585) | | |
扣除零所得税後的外幣折算調整
|
| | | | 24,077 | | |
其他綜合收益合計
|
| | | | 23,492 | | |
全面虧損
|
| | | | (503,032) | | |
減去:可歸因於非控股權益的綜合損失總額
|
| | | | (7,587) | | |
普通股股東應佔全面虧損總額
|
| | | | (495,445) | | |
|
| | |
截至9月30日
2023 |
| |||
| | |
美元
|
| |||
資產 | | | | | | | |
流動資產 | | | | | | | |
現金
|
| | | | 416,641 | | |
受限現金
|
| | | | 52,197 | | |
應收賬款 - 第三方淨額
|
| | | | 23,100 | | |
應收賬款 - 關聯方,淨額
|
| | | | 11,209 | | |
庫存
|
| | | | 272,946 | | |
預付款和其他流動資產 - 第三方,淨額
|
| | | | 105,316 | | |
預付款和其他流動資產 - 關聯方,淨額
|
| | | | 34,557 | | |
流動資產總額
|
| | | | 915,966 | | |
非流動資產 | | | | | | | |
受限現金
|
| | | | 836 | | |
投資證券 - 關聯方
|
| | | | 3,263 | | |
財產、設備和軟件,淨額
|
| | | | 311,703 | | |
無形資產
|
| | | | 116,356 | | |
經營性租賃使用權資產
|
| | | | 177,454 | | |
其他非流動資產 - 第三方
|
| | | | 50,566 | | |
其他非流動資產 - 關聯方
|
| | | | 2,669 | | |
非流動資產合計
|
| | | | 662,847 | | |
總資產
|
| | | | 1,578,813 | | |
| | |
截至9月30日
2023 |
| |||
| | |
美元
|
| |||
負債、夾層股權和股東虧損 | | | | | | | |
流動負債 | | | | | | | |
短期借款 - 第三方
|
| | | | 246,918 | | |
應付帳款 - 第三方
|
| | | | 6,014 | | |
應付帳款 - 關聯方
|
| | | | 283,307 | | |
合同債務 - 第三方
|
| | | | 36,819 | | |
經營租賃負債 - 第三方
|
| | | | 17,616 | | |
應計費用和其他流動負債 - 第三方
|
| | | | 292,073 | | |
應計費用和其他流動負債 - 關聯方
|
| | | | 244,847 | | |
可交換票據
|
| | | | 378,592 | | |
可轉換票據
|
| | | | 22,607 | | |
流動負債總額
|
| | | | 1,528,793 | | |
非流動負債
|
| | | | | | |
合同債務 - 第三方
|
| | | | 6,282 | | |
經營租賃負債 - 第三方
|
| | | | 108,354 | | |
看跌期權負債
|
| | | | 10,096 | | |
可交換票據
|
| | | | 73,282 | | |
可轉換票據
|
| | | | 76,876 | | |
遞延納税義務
|
| | | | 94 | | |
遞延收入
|
| | | | 266,416 | | |
其他非流動負債 - 第三方
|
| | | | 94,543 | | |
其他非流動負債 - 關聯方
|
| | | | 1,581 | | |
非流動負債合計
|
| | | | 637,524 | | |
總負債
|
| | | | 2,166,317 | | |
| | |
截至9月30日
2023 |
| |||
| | |
美元
|
| |||
夾層股權 | | | | | | | |
系列A前可贖回可轉換優先股(每股面值0.00001美元,
截至2023年9月30日授權、發行和發行的184,596,297股; 截至2023年9月30日的贖回價值為178,784美元;清算優先權為 截至2023年9月30日,178,784美元) |
| | | | 179,267 | | |
A系列可贖回可轉換優先股(每股面值0.00001美元,
截至2023年9月30日授權、發行和發行的123,456,332股; 截至2023年9月30日的贖回價值為192,673美元;清算優先權為 截至2023年9月30日,美元為194,596美元) |
| | | | 194,205 | | |
夾層總股本
|
| | | | 373,472 | | |
股東虧損 | | | | | | | |
普通股(每股面值0.00001美元,截至
授權發行的4,691,947,371股
2023年9月30日;截至2023年9月30日,已發行和已發行股票2,142,922,222股 2023) |
| | | | 21 | | |
新增實收資本
|
| | | | 368,250 | | |
累計其他綜合收益
|
| | | | 41,135 | | |
累計虧損
|
| | | | (1,365,645) | | |
普通股股東應佔虧損總額
|
| | | | (956,239) | | |
非控股權益
|
| | | | (4,737) | | |
股東虧損總額
|
| | | | (960,976) | | |
總負債、夾層權益和股東虧損
|
| | | | 1,578,813 | | |
| | |
截至9個月
2023年9月30日 |
| |||
| | |
美元
|
| |||
經營活動: | | | | | | | |
經營活動中使用的淨現金
|
| | | | (413,303) | | |
投資活動: | | | | | | | |
購買財產、設備和軟件以及無形資產的付款
|
| | | | (158,849) | | |
處置財產、設備和軟件所得收益
|
| | | | 2,573 | | |
收到與資產相關的政府撥款
|
| | | | 16,317 | | |
購買短期投資的付款
|
| | | | (38,254) | | |
出售短期投資的收益
|
| | | | 37,428 | | |
對股權投資者的投資支付
|
| | | | (5,059) | | |
出售子公司的收益,扣除出售的現金
|
| | | | 1,379 | | |
關聯方貸款
|
| | | | (1,032) | | |
投資活動中使用的淨現金
|
| | | | (145,497) | | |
融資活動: | | | | | | | |
結清股東應收賬款的收益
|
| | | | 26,139 | | |
發行可交換票據所得收益
|
| | | | 27,883 | | |
強制贖回可贖回非控股權益的付款
|
| | | | (11,554) | | |
發行可轉換票據所得款項
|
| | | | 22,297 | | |
| | |
截至9個月
2023年9月30日 |
| |||
| | |
美元
|
| |||
與發行私人投資有關的可退還押金收據
公共股權(“PIPE”)投資和可轉換票據 |
| | | | 11,000 | | |
銀行貸款收益
|
| | | | 378,691 | | |
償還銀行貸款
|
| | | | (147,866) | | |
向子公司清算中的非控股權益付款
|
| | | | (148) | | |
子公司非控股股東貢獻的現金
|
| | | | 4,460 | | |
融資活動提供的現金淨額
|
| | | | 310,902 | | |
匯率變動對現金和受限現金的影響
|
| | | | (21,961) | | |
現金和受限現金淨減少
|
| | | | (269,859) | | |
期初現金和受限現金
|
| | | | 739,533 | | |
期末現金和受限現金
|
| | | | 469,674 | | |
現金和受限現金對賬: | | | | | | | |
現金
|
| | | | 416,641 | | |
受限現金,流動
|
| | | | 52,197 | | |
受限現金、非流動現金
|
| | | | 836 | | |
現金總額和受限現金
|
| | | | 469,674 | | |
補充信息 | | | | | | | |
已支付利息
|
| | | | 6,153 | | |
繳納所得税
|
| | | | 640 | | |
所得税退還
|
| | | | (45) | | |
非現金投融資活動: | | | | | | | |
購置財產、設備和軟件以及計入應計費用和其他流動負債的無形資產
|
| | | | 62,401 | | |
增加可贖回可轉換優先股
|
| | | | 5,063 | | |
經銷協議產生的應付款項
|
| | | | 22,296 | | |
發行看跌期權負債
|
| | | | 9,376 | | |
| | |
截至6月30日的6個月
|
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||||||||||||||||||||||||||
| | |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| ||||||||||||||||||||||||
| | |
(單位為千,不包括百分比)
|
| |||||||||||||||||||||||||||||||||||||||||||||
收入 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||
商品銷售
|
| | | | 124,854 | | | | | | 96.0 | | | | | | 549 | | | | | | 22.7 | | | | | | 1,186 | | | | | | 12.4 | | | | | | 369 | | | | | | 10.0 | | |
服務收入
|
| | | | 5,181 | | | | | | 4.0 | | | | | | 1,870 | | | | | | 77.3 | | | | | | 8,371 | | | | | | 87.6 | | | | | | 3,318 | | | | | | 90.0 | | |
總收入
|
| | | | 130,035 | | | | | | 100.0 | | | | | | 2,419 | | | | | | 100.0 | | | | | | 9,557 | | | | | | 100.0 | | | | | | 3,687 | | | | | | 100.0 | | |
收入成本 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||
銷貨成本
|
| | | | (119,557) | | | | | | (91.9) | | | | | | (466) | | | | | | (19.3) | | | | | | (948) | | | | | | (9.9) | | | | | | (331) | | | | | | (9.0) | | |
服務成本
|
| | | | (4,351) | | | | | | (3.3) | | | | | | (1,342) | | | | | | (55.5) | | | | | | (6,302) | | | | | | (65.9) | | | | | | (2,799) | | | | | | (75.9) | | |
收入總成本
|
| | | | (123,908) | | | | | | (95.3) | | | | | | (1,808) | | | | | | (74.7) | | | | | | (7,250) | | | | | | (75.9) | | | | | | (3,130) | | | | | | (84.9) | | |
毛利
|
| | | | 6,127 | | | | | | 4.7 | | | | | | 611 | | | | | | 25.3 | | | | | | 2,307 | | | | | | 24.1 | | | | | | 557 | | | | | | 15.1 | | |
運營費用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||
研發費用
|
| | | | (152,548) | | | | | | (117.3) | | | | | | (126,881) | | | | | | (5,245.2) | | | | | | (445,844) | | | | | | (4,665.1) | | | | | | (511,364) | | | | | | (13,869.4) | | |
銷售和營銷費用
|
| | | | (118,236) | | | | | | (90.9) | | | | | | (45,153) | | | | | | (1,866.6) | | | | | | (151,331) | | | | | | (1,583.5) | | | | | | (38,066) | | | | | | (1,032.4) | | |
一般和行政費用
|
| | | | (80,417) | | | | | | (61.8) | | | | | | (70,113) | | | | | | (2,898.4) | | | | | | (148,369) | | | | | | (1,552.5) | | | | | | (54,763) | | | | | | (1,485.3) | | |
政府撥款
|
| | | | 662 | | | | | | 0.5 | | | | | | 57,194 | | | | | | 2,364.4 | | | | | | 55,824 | | | | | | 584.1 | | | | | | 490,694 | | | | | | 13,308.8 | | |
總運營費用
|
| | | | (350,539) | | | | | | (269.6) | | | | | | (184,953) | | | | | | (7,645.8) | | | | | | (689,720) | | | | | | (7,216.9) | | | | | | (113,499) | | | | | | (3,078.3) | | |
營業虧損
|
| | | | (344,412) | | | | | | (264.9) | | | | | | (184,342) | | | | | | (7,620.6) | | | | | | (687,413) | | | | | | (7,192.8) | | | | | | (112,942) | | | | | | (3,063.2) | | |
利息支出
|
| | | | (3,470) | | | | | | (2.7) | | | | | | (5,507) | | | | | | (227.7) | | | | | | (8,542) | | | | | | (89.4) | | | | | | (3,615) | | | | | | (98.0) | | |
利息收入
|
| | | | 5,848 | | | | | | 4.5 | | | | | | 5,948 | | | | | | 245.9 | | | | | | 12,188 | | | | | | 127.5 | | | | | | 6,219 | | | | | | 168.7 | | |
投資收入(損失)淨額
|
| | | | 2,770 | | | | | | 2.1 | | | | | | (2,653) | | | | | | (109.7) | | | | | | (3,246) | | | | | | (34.0) | | | | | | 2,229 | | | | | | 60.5 | | |
權益法投資成果份額
|
| | | | (626) | | | | | | (0.5) | | | | | | (115) | | | | | | (4.8) | | | | | | (2,762) | | | | | | (28.9) | | | | | | — | | | | | | — | | |
外幣兑換(損失)收益淨額
|
| | | | (3,619) | | | | | | (2.8) | | | | | | (6,270) | | | | | | (259.2) | | | | | | (11,505) | | | | | | (120.4) | | | | | | 798 | | | | | | 21.6 | | |
強制可贖回非控股權益、可交換票據及可換股票據之公平值變動,不包括工具特定信貸風險之影響。
|
| | | | (12,758) | | | | | | (9.8) | | | | | | (13,249) | | | | | | (547.7) | | | | | | (22,991) | | | | | | (240.6) | | | | | | (1,367) | | | | | | (37.2) | | |
| | |
截至6月30日的6個月
|
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||||||||||||||||||||||||||
| | |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| ||||||||||||||||||||||||
| | |
(單位為千,不包括百分比)
|
| |||||||||||||||||||||||||||||||||||||||||||||
認沽期權負債公允價值變動
|
| | | | 3,307 | | | | | | 2.5 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
所得税前虧損
|
| | | | (352,960) | | | | | | (271.4) | | | | | | (206,188) | | | | | | (8,523.7) | | | | | | (724,271) | | | | | | (7,578.4) | | | | | | (108,678) | | | | | | (2,947.6) | | |
所得税優惠(費用)
|
| | | | 18 | | | | | | 0.0 | | | | | | (104) | | | | | | (4.3) | | | | | | (292) | | | | | | (3.1) | | | | | | (1,853) | | | | | | (50.3) | | |
淨虧損
|
| | | | (352,942) | | | | | | (271.4) | | | | | | (206,292) | | | | | | (8,528.0) | | | | | | (724,563) | | | | | | (7,581.5) | | | | | | (110,531) | | | | | | (2,997.9) | | |
|
| | |
截至6月30日
|
| |
截至12月31日
|
| ||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
美元
(千) |
| |||||||||||||||
流動資產總額
|
| | | | 907,390 | | | | | | 823,463 | | | | | | 1,025,573 | | |
非流動資產合計
|
| | | | 687,776 | | | | | | 548,489 | | | | | | 291,738 | | |
總資產
|
| | | | 1,595,166 | | | | | | 1,371,952 | | | | | | 1,317,311 | | |
流動負債總額
|
| | | | 1,456,501 | | | | | | 932,879 | | | | | | 731,734 | | |
非流動負債合計
|
| | | | 548,449 | | | | | | 523,679 | | | | | | 390,256 | | |
總負債
|
| | | | 2,004,950 | | | | | | 1,456,558 | | | | | | 1,121,990 | | |
| | |
用於
截至6月30日的6個月 |
| |
用於
截至2013年12月31日的年度 |
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
經營活動中使用的淨現金
|
| | | | (303,700) | | | | | | (132,736) | | | | | | (351,419) | | | | | | (126,505) | | |
投資活動提供的現金淨額(用於)
|
| | | | (103,733) | | | | | | (116,865) | | | | | | (149,414) | | | | | | 244,476 | | |
融資活動提供的現金淨額
|
| | | | 415,283 | | | | | | 353,992 | | | | | | 758,131 | | | | | | 364,853 | | |
匯率變動對現金的影響和制約
現金 |
| | | | (18,356) | | | | | | (27,068) | | | | | | (49,217) | | | | | | 2,943 | | |
現金和受限現金淨(減)增
|
| | | | (10,506) | | | | | | 77,323 | | | | | | 208,081 | | | | | | 485,767 | | |
期初現金和受限現金
|
| | | | 739,533 | | | | | | 531,452 | | | | | | 531,452 | | | | | | 45,685 | | |
期末/年末現金和限制性現金
|
| | | | 729,027 | | | | | | 608,775 | | | | | | 739,533 | | | | | | 531,452 | | |
| | |
截至2023年6月30日的六個月
|
| |||||||||||||||||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||
| | |
LTC
|
| |
WFOE
|
| |
前者
VIE 及其 子公司 |
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收入
|
| | | | — | | | | | | 106,569 | | | | | | — | | | | | | 131,968 | | | | | | (108,502)(1) | | | | | | 130,035 | | |
收入成本
|
| | | | — | | | | | | (13,617) | | | | | | — | | | | | | (125,754) | | | | | | 15,463(1) | | | | | | (123,908) | | |
毛利
|
| | | | — | | | | | | 92,952 | | | | | | — | | | | | | 6,214 | | | | | | (93,039) | | | | | | 6,127 | | |
總運營費用
|
| | | | (1,961) | | | | | | (48,959) | | | | | | (15,396) | | | | | | (377,262) | | | | | | 93,039(1) | | | | | | (350,539) | | |
營業(虧損)收入
|
| | | | (1,961) | | | | | | 43,993 | | | | | | (15,396) | | | | | | (371,048) | | | | | | — | | | | | | (344,412) | | |
利息支出
|
| | | | — | | | | | | (1,290) | | | | | | (30) | | | | | | (6,472) | | | | | | 4,322(2) | | | | | | (3,470) | | |
利息收入
|
| | | | 4,501 | | | | | | 3,470 | | | | | | 551 | | | | | | 1,648 | | | | | | (4,322)(2) | | | | | | 5,848 | | |
投資(虧損)收益,淨額
|
| | | | (1,084) | | | | | | — | | | | | | (1,010) | | | | | | 4,864 | | | | | | — | | | | | | 2,770 | | |
權益法投資成果份額
|
| | | | — | | | | | | (1) | | | | | | — | | | | | | (625) | | | | | | — | | | | | | (626) | | |
外幣匯兑損益,
淨額 |
| | | | (3,072) | | | | | | (25) | | | | | | 1 | | | | | | (523) | | | | | | — | | | | | | (3,619) | | |
強制性公允價值變動
可贖回的非控股權益, 可交換票據和可轉換票據 註釋,不包括儀器的影響- 特定信用風險 |
| | | | (137) | | | | | | (3,144) | | | | | | (1,497) | | | | | | (7,980) | | | | | | — | | | | | | (12,758) | | |
看跌期權負債公允價值變動
|
| | | | 3,307 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,307 | | |
(虧損)/重組收益
|
| | | | — | | | | | | — | | | | | | (56,752) | | | | | | 56,752 | | | | | | —(1) | | | | | | — | | |
合併虧損份額
實體 |
| | | | (348,717) | | | | | | — | | | | | | — | | | | | | — | | | | | | 348,717(3) | | | | | | — | | |
所得税前(虧損)收入
|
| | | | (347,163) | | | | | | 43,003 | | | | | | (74,133) | | | | | | (323,384) | | | | | | 348,717 | | | | | | (352,960) | | |
所得税優惠(費用)
|
| | | | — | | | | | | — | | | | | | (4) | | | | | | 22 | | | | | | — | | | | | | 18 | | |
淨(虧損)收入
|
| | | | (347,163) | | | | | | 43,003 | | | | | | (74,137) | | | | | | (323,362) | | | | | | 348,717 | | | | | | (352,942) | | |
減去:非控股權益應佔淨虧損
|
| | | | — | | | | | | — | | | | | | (2,401) | | | | | | (3,378) | | | | | | — | | | | | | (5,779) | | |
普通股股東應佔淨(虧損)收入
|
| | | | (347,163) | | | | | | 43,003 | | | | | | (71,736) | | | | | | (319,984) | | | | | | 348,717 | | | | | | (347,163) | | |
淨(虧損)收入
|
| | | | (347,163) | | | | | | 43,003 | | | | | | (74,137) | | | | | | (323,362) | | | | | | 348,717 | | | | | | (352,942) | | |
可強制贖回的非控制權益、可交換票據和可轉換票據的公允價值變動,因工具特定的信用風險,扣除零所得税
|
| | | | (1,559) | | | | | | (651) | | | | | | — | | | | | | (908) | | | | | | 1,559(3) | | | | | | (1,559) | | |
扣除零所得税後的外幣折算調整
|
| | | | 34,373 | | | | | | 5,346 | | | | | | 1,173 | | | | | | 22,013 | | | | | | (28,342)(3) | | | | | | 34,563 | | |
其他綜合收益合計
|
| | | | 32,814 | | | | | | 4,695 | | | | | | 1,173 | | | | | | 21,105 | | | | | | (26,783) | | | | | | 33,004 | | |
減去:可歸因於非控制性的綜合損失總額
興趣 |
| | | | — | | | | | | — | | | | | | (2,297) | | | | | | (3,292) | | | | | | — | | | | | | (5,589) | | |
普通股股東應佔綜合(虧損)收入總額
|
| | | | (314,349) | | | | | | 47,698 | | | | | | (70,667) | | | | | | (298,965) | | | | | | 321,934 | | | | | | (314,349) | | |
| | |
截至2022年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||
| | |
LTC
|
| |
WFOE
|
| |
前者
VIE 及其 子公司 |
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| ||||||||||||||||||
收入
|
| | | | — | | | | | | 44,517 | | | | | | — | | | | | | 13,876 | | | | | | (48,836)(1) | | | | | | 9,557 | | |
收入成本
|
| | | | — | | | | | | (24,645) | | | | | | — | | | | | | (11,010) | | | | | | 28,405(1) | | | | | | (7,250) | | |
毛利
|
| | | | — | | | | | | 19,872 | | | | | | — | | | | | | 2,866 | | | | | | (20,431) | | | | | | 2,307 | | |
總運營費用
|
| | | | (11,127) | | | | | | (131,238) | | | | | | (42,609) | | | | | | (525,177) | | | | | | 20,431(1) | | | | | | (689,720) | | |
營業虧損
|
| | | | (11,127) | | | | | | (111,366) | | | | | | (42,609) | | | | | | (522,311) | | | | | | — | | | | | | (687,413) | | |
利息支出
|
| | | | — | | | | | | (8,135) | | | | | | — | | | | | | (730) | | | | | | 323(2) | | | | | | (8,542) | | |
利息收入
|
| | | | 2,839 | | | | | | 6,977 | | | | | | 1,006 | | | | | | 1,689 | | | | | | (323)(2) | | | | | | 12,188 | | |
投資收入(損失)淨額
|
| | | | (4,242) | | | | | | — | | | | | | 996 | | | | | | — | | | | | | — | | | | | | (3,246) | | |
權益法投資成果份額
|
| | | | — | | | | | | — | | | | | | (1,821) | | | | | | (941) | | | | | | — | | | | | | (2,762) | | |
外幣匯兑收益(損失),淨額
|
| | | | (13,068) | | | | | | (511) | | | | | | (101) | | | | | | 2,175 | | | | | | — | | | | | | (11,505) | | |
強制性可贖回非控股權益、可交換票據及可換股票據的公平值變動,不包括
特定工具信用風險 |
| | | | — | | | | | | (13,162) | | | | | | (9,829) | | | | | | — | | | | | | — | | | | | | (22,991) | | |
合併實體虧損份額
|
| | | | (698,323) | | | | | | — | | | | | | — | | | | | | — | | | | | | 698,323(3) | | | | | | — | | |
所得税前虧損
|
| | | | (723,921) | | | | | | (126,197) | | | | | | (52,358) | | | | | | (520,118) | | | | | | 698,323 | | | | | | (724,271) | | |
所得税費用
|
| | | | — | | | | | | — | | | | | | (73) | | | | | | (219) | | | | | | — | | | | | | (292) | | |
淨虧損
|
| | | | (723,921) | | | | | | (126,197) | | | | | | (52,431) | | | | | | (520,337) | | | | | | 698,323 | | | | | | (724,563) | | |
減去:非控股權益應佔淨虧損
|
| | | | — | | | | | | — | | | | | | (642) | | | | | | — | | | | | | — | | | | | | (642) | | |
普通股股東應佔淨虧損
|
| | | | (723,921) | | | | | | (126,197) | | | | | | (51,789) | | | | | | (520,337) | | | | | | 698,323 | | | | | | (723,921) | | |
淨虧損
|
| | | | (723,921) | | | | | | (126,197) | | | | | | (52,431) | | | | | | (520,337) | | | | | | 698,323 | | | | | | (724,563) | | |
因工具特定信貸風險導致的強制性可贖回非控股權益、可交換票據和可轉換票據的公允價值變動(扣除零所得税)
|
| | | | (893) | | | | | | (33) | | | | | | (860) | | | | | | — | | | | | | 893(3) | | | | | | (893) | | |
外幣折算調整,扣除零收入
税費 |
| | | | 18,669 | | | | | | (1,668) | | | | | | (943) | | | | | | 2,221 | | | | | | 390(3) | | | | | | 18,669 | | |
其他綜合收益合計
(損失) |
| | | | 17,776 | | | | | | (1,701) | | | | | | (1,803) | | | | | | 2,221 | | | | | | 1,283 | | | | | | 17,776 | | |
減:非控股權益應佔全面虧損總額
|
| | | | — | | | | | | — | | | | | | (642) | | | | | | — | | | | | | — | | | | | | (642) | | |
應佔全面虧損總額
普通股股東 |
| | | | (706,145) | | | | | | (127,898) | | | | | | (53,592) | | | | | | (518,116) | | | | | | 699,606 | | | | | | (706,145) | | |
| | |
截至2021年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||
| | |
LTC
|
| |
WFOE
|
| |
前者
VIE 及其 子公司 |
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| ||||||||||||||||||
收入
|
| | | | — | | | | | | 15,720 | | | | | | — | | | | | | 4,623 | | | | | | (16,656)(1) | | | | | | 3,687 | | |
收入成本
|
| | | | — | | | | | | (14,739) | | | | | | — | | | | | | (4,221) | | | | | | 15,830(1) | | | | | | (3,130) | | |
毛利
|
| | | | — | | | | | | 981 | | | | | | — | | | | | | 402 | | | | | | (826) | | | | | | 557 | | |
總運營費用
|
| | | | (263) | | | | | | (56,892) | | | | | | (7,914) | | | | | | (49,256) | | | | | | 826(1) | | | | | | (113,499) | | |
營業虧損
|
| | | | (263) | | | | | | (55,911) | | | | | | (7,914) | | | | | | (48,854) | | | | | | — | | | | | | (112,942) | | |
利息支出
|
| | | | — | | | | | | (3,391) | | | | | | — | | | | | | (224) | | | | | | — | | | | | | (3,615) | | |
利息收入
|
| | | | — | | | | | | 4,497 | | | | | | 330 | | | | | | 1,392 | | | | | | — | | | | | | 6,219 | | |
投資收益
|
| | | | — | | | | | | 2,229 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,229 | | |
外匯兑換收益
(虧損),淨額 |
| | | | 2,124 | | | | | | (1,328) | | | | | | — | | | | | | 2 | | | | | | — | | | | | | 798 | | |
強制性可贖回非控股權益、可交換票據及可換股票據的公平值變動,不包括
特定於工具的信用風險。 |
| | | | — | | | | | | (1,065) | | | | | | (302) | | | | | | — | | | | | | — | | | | | | (1,367) | | |
合併後實體的虧損份額
|
| | | | (112,392) | | | | | | — | | | | | | — | | | | | | — | | | | | | 112,392(3) | | | | | | — | | |
所得税前虧損
|
| | | | (110,531) | | | | | | (54,969) | | | | | | (7,886) | | | | | | (47,684) | | | | | | 112,392 | | | | | | (108,678) | | |
所得税費用
|
| | | | — | | | | | | — | | | | | | (851) | | | | | | (1,002) | | | | | | — | | | | | | (1,853) | | |
淨虧損
|
| | | | (110,531) | | | | | | (54,969) | | | | | | (8,737) | | | | | | (48,686) | | | | | | 112,392 | | | | | | (110,531) | | |
可強制贖回的非控制性權益、可交換票據和可轉換票據因特定工具而產生的公允價值變化
信用風險,扣除零所得税後的淨額 |
| | | | 119 | | | | | | 132 | | | | | | (13) | | | | | | — | | | | | | (119)(3) | | | | | | 119 | | |
外幣折算
調整,扣除零收入後的淨額 税費 |
| | | | (843) | | | | | | 1,090 | | | | | | 833 | | | | | | (1,579) | | | | | | (344)(3) | | | | | | (843) | | |
其他綜合收益(虧損)合計
|
| | | | (724) | | | | | | 1,222 | | | | | | 820 | | | | | | (1,579) | | | | | | (463) | | | | | | (724) | | |
全面虧損
|
| | | | (111,255) | | | | | | (53,747) | | | | | | (7,917) | | | | | | (50,265) | | | | | | 111,929 | | | | | | (111,255) | | |
| | |
截至2023年6月30日
|
| |||||||||||||||||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||
| | |
LTC
|
| |
WFOE
|
| |
前者
VIE 及其 子公司 |
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| ||||||||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金
|
| | | | 74,415 | | | | | | 216,316 | | | | | | — | | | | | | 257,555 | | | | | | — | | | | | | 548,286 | | |
受限現金
|
| | | | — | | | | | | 284 | | | | | | — | | | | | | 179,765 | | | | | | — | | | | | | 180,049 | | |
應收賬款
淨額 |
| | | | — | | | | | | 760 | | | | | | — | | | | | | 12,815 | | | | | | — | | | | | | 13,575 | | |
庫存
|
| | | | — | | | | | | — | | | | | | — | | | | | | 125,634 | | | | | | — | | | | | | 125,634 | | |
預付款和其他流動資產
|
| | | | — | | | | | | 1,034 | | | | | | — | | | | | | 24,901 | | | | | | — | | | | | | 25,935 | | |
預付款和其他流動資產
|
| | | | — | | | | | | 126 | | | | | | — | | | | | | 13,785 | | | | | | — | | | | | | 13,911 | | |
應收
款項
公司間 |
| | | | 206,359 | | | | | | 289,237 | | | | | | — | | | | | | 88,516 | | | | | | (584,112)(1) | | | | | | — | | |
流動資產總額
|
| | | | 280,774 | | | | | | 507,757 | | | | | | — | | | | | | 702,971 | | | | | | (584,112) | | | | | | 907,390 | | |
非流動資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
受限現金
|
| | | | — | | | | | | — | | | | | | — | | | | | | 692 | | | | | | — | | | | | | 692 | | |
投資證券
|
| | | | 7,326 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,326 | | |
財產、設備和軟件,淨額
|
| | | | — | | | | | | 96,021 | | | | | | — | | | | | | 198,550 | | | | | | — | | | | | | 294,571 | | |
無形資產
|
| | | | — | | | | | | 40 | | | | | | — | | | | | | 116,312 | | | | | | — | | | | | | 116,352 | | |
經營性租賃使用權資產
|
| | | | — | | | | | | 78,960 | | | | | | — | | | | | | 83,709 | | | | | | — | | | | | | 162,669 | | |
其他非流動資產
|
| | | | — | | | | | | 8,817 | | | | | | — | | | | | | 94,807 | | | | | | — | | | | | | 103,624 | | |
其他非流動資產
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,542 | | | | | | — | | | | | | 2,542 | | |
合併投資
實體 |
| | | | — | | | | | | 272,437 | | | | | | — | | | | | | 136,274 | | | | | | (408,711)(2) | | | | | | — | | |
非流動資產合計
|
| | | | 7,326 | | | | | | 456,275 | | | | | | — | | | | | | 632,886 | | | | | | (408,711) | | | | | | 687,776 | | |
總資產
|
| | | | 288,100 | | | | | | 964,032 | | | | | | — | | | | | | 1,335,857 | | | | | | (992,823) | | | | | | 1,595,166 | | |
負債、夾層權益和股東權益
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
短期借款
|
| | | | — | | | | | | 146,067 | | | | | | — | | | | | | 234,774 | | | | | | — | | | | | | 380,841 | | |
應付賬款
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,549 | | | | | | — | | | | | | 3,549 | | |
應付賬款
|
| | | | — | | | | | | — | | | | | | — | | | | | | 152,725 | | | | | | — | | | | | | 152,725 | | |
合同負債
|
| | | | — | | | | | | — | | | | | | — | | | | | | 29,875 | | | | | | — | | | | | | 29,875 | | |
經營租賃負債
|
| | | | — | | | | | | 5,278 | | | | | | — | | | | | | 11,744 | | | | | | — | | | | | | 17,022 | | |
| | |
截至2023年6月30日
|
| |||||||||||||||||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||
| | |
LTC
|
| |
WFOE
|
| |
前者
VIE 及其 子公司 |
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| ||||||||||||||||||
應計費用和其他當期費用
負債 - 第三方 |
| | | | 1,320 | | | | | | 55,683 | | | | | | — | | | | | | 218,566 | | | | | | — | | | | | | 275,569 | | |
應計費用和其他當期費用
負債 - 關聯方 |
| | | | — | | | | | | 6,077 | | | | | | — | | | | | | 222,313 | | | | | | — | | | | | | 228,390 | | |
可交換票據
|
| | | | — | | | | | | 346,115 | | | | | | — | | | | | | — | | | | | | — | | | | | | 346,115 | | |
可轉換票據
|
| | | | 22,415 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 22,415 | | |
公司間應收金額
|
| | | | — | | | | | | 92,819 | | | | | | — | | | | | | 491,293 | | | | | | (584,112)(1) | | | | | | — | | |
流動負債總額
|
| | | | 23,735 | | | | | | 652,039 | | | | | | — | | | | | | 1,364,839 | | | | | | (584,112) | | | | | | 1,456,501 | | |
非流動負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
合同負債
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,592 | | | | | | — | | | | | | 3,592 | | |
經營租賃負債
|
| | | | — | | | | | | 42,378 | | | | | | — | | | | | | 49,751 | | | | | | — | | | | | | 92,129 | | |
可交換票據
|
| | | | — | | | | | | — | | | | | | — | | | | | | 72,628 | | | | | | — | | | | | | 72,628 | | |
可轉換票據
|
| | | | — | | | | | | — | | | | | | — | | | | | | 77,364 | | | | | | — | | | | | | 77,364 | | |
看跌期權負債
|
| | | | 6,069 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,069 | | |
遞延納税義務
|
| | | | — | | | | | | — | | | | | | — | | | | | | 373 | | | | | | — | | | | | | 373 | | |
遞延收入
|
| | | | — | | | | | | 262,948 | | | | | | — | | | | | | — | | | | | | — | | | | | | 262,948 | | |
其他非流動負債 - 第三方
|
| | | | — | | | | | | — | | | | | | — | | | | | | 31,636 | | | | | | — | | | | | | 31,636 | | |
其他與非流動負債相關的負債
派對 |
| | | | — | | | | | | 174 | | | | | | — | | | | | | 1,536 | | | | | | — | | | | | | 1,710 | | |
虧損超過合併實體投資的份額
|
| | | | 661,849 | | | | | | — | | | | | | — | | | | | | — | | | | | | (661,849)(2) | | | | | | — | | |
非流動負債合計
|
| | | | 667,918 | | | | | | 305,500 | | | | | | — | | | | | | 236,880 | | | | | | (661,849) | | | | | | 548,449 | | |
總負債
|
| | | | 691,653 | | | | | | 957,539 | | | | | | — | | | | | | 1,601,719 | | | | | | (1,245,961) | | | | | | 2,004,950 | | |
夾層總股本
|
| | | | 368,667 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 368,667 | | |
股東虧損 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股
|
| | | | 21 | | | | | | 104,898 | | | | | | — | | | | | | 251,376 | | | | | | (356,274)(2) | | | | | | 21 | | |
新增實收資本
|
| | | | 371,173 | | | | | | 36,447 | | | | | | — | | | | | | 498,824 | | | | | | (535,271)(2) | | | | | | 371,173 | | |
累計其他綜合收益
|
| | | | 50,521 | | | | | | 4,204 | | | | | | — | | | | | | 22,845 | | | | | | (27,049)(2) | | | | | | 50,521 | | |
累計虧損
|
| | | | (1,193,935) | | | | | | (139,056) | | | | | | — | | | | | | (1,032,676) | | | | | | 1,171,732(2) | | | | | | (1,193,935) | | |
普通股股東應佔虧損總額
|
| | | | (772,220) | | | | | | 6,493 | | | | | | — | | | | | | (259,631) | | | | | | 253,138 | | | | | | (772,220) | | |
非控股權益
|
| | | | — | | | | | | — | | | | | | — | | | | | | (6,231) | | | | | | — | | | | | | (6,231) | | |
股東虧損總額
|
| | | | (772,220) | | | | | | 6,493 | | | | | | — | | | | | | (265,862) | | | | | | 253,138 | | | | | | (778,451) | | |
總負債、夾層權益和
股東虧損 |
| | | | 288,100 | | | | | | 964,032 | | | | | | — | | | | | | 1,335,857 | | | | | | (992,823) | | | | | | 1,595,166 | | |
| | |
截至2022年12月31日
|
| ||||||||||||||||||||||||||||||||||||
| | |
(千)
|
| ||||||||||||||||||||||||||||||||||||
| | |
LTC
|
| |
WFOE
|
| |
前者
VIE 及其 子公司 |
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| | ||||||||||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
流動資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
現金
|
| | | | 353,107 | | | | | | 148,949 | | | | | | 156,571 | | | | | | 77,978 | | | | | | — | | | | | | 736,605 | | | | ||
受限現金
|
| | | | — | | | | | | 1,955 | | | | | | — | | | | | | 437 | | | | | | — | | | | | | 2,392 | | | | ||
應收賬款 - 關聯方,扣除可疑的零撥備
賬户 |
| | | | — | | | | | | 788 | | | | | | — | | | | | | 7,757 | | | | | | — | | | | | | 8,545 | | | | ||
庫存
|
| | | | — | | | | | | — | | | | | | 108 | | | | | | 22,595 | | | | | | — | | | | | | 22,703 | | | | ||
預付款和其他流動資產 - 第三方
|
| | | | — | | | | | | 7,598 | | | | | | 2,313 | | | | | | 34,575 | | | | | | — | | | | | | 44,486 | | | | ||
預付款和其他流動資產 - 關聯方
|
| | | | — | | | | | | 69 | | | | | | — | | | | | | 8,663 | | | | | | — | | | | | | 8,732 | | | | ||
公司間應付金額
|
| | | | 6,089 | | | | | | 112,833 | | | | | | — | | | | | | 5,387 | | | | | | (124,309)(1) | | | | | | — | | | | ||
流動資產總額
|
| | | | 359,196 | | | | | | 272,192 | | | | | | 158,992 | | | | | | 157,392 | | | | | | (124,309) | | | | | | 823,463 | | | | ||
非流動資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
受限現金
|
| | | | — | | | | | | — | | | | | | — | | | | | | 536 | | | | | | — | | | | | | 536 | | | | ||
投資證券
|
| | | | 8,411 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,411 | | | | ||
財產、設備和軟件,
淨額 |
| | | | — | | | | | | 100,876 | | | | | | 14,189 | | | | | | 138,406 | | | | | | — | | | | | | 253,471 | | | | ||
無形資產
|
| | | | — | | | | | | 42 | | | | | | — | | | | | | 116,322 | | | | | | — | | | | | | 116,364 | | | | ||
經營性租賃使用權資產
|
| | | | — | | | | | | 84,972 | | | | | | 12,388 | | | | | | 61,364 | | | | | | — | | | | | | 158,724 | | | | ||
其他非流動資產
|
| | | | — | | | | | | 1,484 | | | | | | 1,122 | | | | | | 8,377 | | | | | | — | | | | | | 10,983 | | | | ||
對合並實體的投資
|
| | | | — | | | | | | 230,015 | | | | | | — | | | | | | 116,385 | | | | | | (346,400)(2) | | | | | | — | | | | ||
非流動資產合計
|
| | | | 8,411 | | | | | | 417,389 | | | | | | 27,699 | | | | | | 441,390 | | | | | | (346,400) | | | | | | 548,489 | | | | ||
總資產
|
| | | | 367,607 | | | | | | 689,581 | | | | | | 186,691 | | | | | | 598,782 | | | | | | (470,709) | | | | | | 1,371,952 | | | | ||
負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
流動負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
短期借款 - Third
派對 |
| | | | — | | | | | | — | | | | | | — | | | | | | 28,748 | | | | | | — | | | | | | 28,748 | | | | ||
應付賬款
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,466 | | | | | | — | | | | | | 1,466 | | | | ||
與 - 相關的應付帳款
派對 |
| | | | — | | | | | | — | | | | | | — | | | | | | 5,770 | | | | | | — | | | | | | 5,770 | | | | ||
合同負債
|
| | | | — | | | | | | — | | | | | | — | | | | | | 7,843 | | | | | | — | | | | | | 7,843 | | | | ||
經營租賃負債 - Third
派對 |
| | | | — | | | | | | 4,848 | | | | | | 716 | | | | | | 10,251 | | | | | | — | | | | | | 15,815 | | | | ||
應計費用和其他流動負債 - 第三方
|
| | | | — | | | | | | 65,886 | | | | | | 35,254 | | | | | | 222,159 | | | | | | — | | | | | | 323,299 | | | | ||
應計費用和其他流動負債 - 關聯方
|
| | | | — | | | | | | 8,098 | | | | | | 801 | | | | | | 174,338 | | | | | | — | | | | | | 183,237 | | | | ||
可交換票據
|
| | | | — | | | | | | 355,320 | | | | | | — | | | | | | — | | | | | | — | | | | | | 355,320 | | | | ||
強制可贖回的非控制性
利息 |
| | | | — | | | | | | — | | | | | | 11,381 | | | | | | — | | | | | | — | | | | | | 11,381 | | | | ||
公司間應付金額
|
| | | | — | | | | | | 2,415 | | | | | | 10,551 | | | | | | 111,343 | | | | | | (124,309)(1) | | | | | | — | | | | ||
流動負債總額
|
| | | | — | | | | | | 436,567 | | | | | | 58,703 | | | | | | 561,918 | | | | | | (124,309) | | | | | | 932,879 | | | |
| | |
截至2022年12月31日
|
| ||||||||||||||||||||||||||||||||||||
| | |
(千)
|
| ||||||||||||||||||||||||||||||||||||
| | |
LTC
|
| |
WFOE
|
| |
前者
VIE 及其 子公司 |
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| | ||||||||||||||||||||
非流動負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
經營租賃負債 - Third
派對 |
| | | | — | | | | | | 46,391 | | | | | | 1,662 | | | | | | 50,910 | | | | | | — | | | | | | 98,963 | | | | ||
可交換票據
|
| | | | — | | | | | | — | | | | | | 71,792 | | | | | | — | | | | | | — | | | | | | 71,792 | | | | ||
可轉換票據
|
| | | | — | | | | | | — | | | | | | 76,770 | | | | | | — | | | | | | — | | | | | | 76,770 | | | | ||
遞延納税義務
|
| | | | — | | | | | | — | | | | | | — | | | | | | 126 | | | | | | — | | | | | | 126 | | | | ||
遞延收入
|
| | | | — | | | | | | 258,450 | | | | | | — | | | | | | — | | | | | | — | | | | | | 258,450 | | | | ||
其他非流動負債 - 第三方
|
| | | | — | | | | | | — | | | | | | — | | | | | | 15,824 | | | | | | — | | | | | | 15,824 | | | | ||
其他非流動負債 - 關聯方
|
| | | | — | | | | | | 170 | | | | | | — | | | | | | 1,584 | | | | | | — | | | | | | 1,754 | | | | ||
超過投資的虧損份額
合併實體中的 |
| | | | 451,571 | | | | | | — | | | | | | — | | | | | | — | | | | | | (451,571)(2) | | | | | | — | | | | ||
非流動負債合計
|
| | | | 451,571 | | | | | | 305,011 | | | | | | 150,224 | | | | | | 68,444 | | | | | | (451,571) | | | | | | 523,679 | | | | ||
總負債
|
| | | | 451,571 | | | | | | 741,578 | | | | | | 208,927 | | | | | | 630,362 | | | | | | (575,880) | | | | | | 1,456,558 | | | | ||
夾層總股本
|
| | | | 368,409 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 368,409 | | | | ||
股東權益(虧損)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
普通股
|
| | | | 21 | | | | | | 85,009 | | | | | | 155 | | | | | | 233,149 | | | | | | (318,313)(2) | | | | | | 21 | | | | ||
新增實收資本
|
| | | | 403,103 | | | | | | 45,547 | | | | | | 39,951 | | | | | | 313,752 | | | | | | (399,250)(2) | | | | | | 403,103 | | | | ||
股東應收賬款
|
| | | | (26,447) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (26,447) | | | | ||
累計其他綜合收益(虧損)
|
| | | | 17,707 | | | | | | (491) | | | | | | (1,173) | | | | | | 1,930 | | | | | | (266)(2) | | | | | | 17,707 | | | | ||
累計虧損
|
| | | | (846,757) | | | | | | (182,062) | | | | | | (60,527) | | | | | | (580,411) | | | | | | 823,000(2) | | | | | | (846,757) | | | | ||
可歸因於
的股東虧損總額
普通股股東 |
| | | | (452,373) | | | | | | (51,997) | | | | | | (21,594) | | | | | | (31,580) | | | | | | 105,171 | | | | | | (452,373) | | | | ||
非控股權益
|
| | | | — | | | | | | — | | | | | | (642) | | | | | | — | | | | | | — | | | | | | (642) | | | | ||
股東虧損總額
|
| | | | (452,373) | | | | | | (51,997) | | | | | | (22,236) | | | | | | (31,580) | | | | | | 105,171 | | | | | | (453,015) | | | | ||
總負債、夾層權益和股東虧損
|
| | | | 367,607 | | | | | | 689,581 | | | | | | 186,691 | | | | | | 598,782 | | | | | | (470,709) | | | | | | 1,371,952 | | | |
| | |
截至2021年12月31日
|
| ||||||||||||||||||||||||||||||||||||
| | |
(千)
|
| ||||||||||||||||||||||||||||||||||||
| | |
LTC
|
| |
WFOE
|
| |
前者
VIE 及其 子公司 |
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| | ||||||||||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
流動資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
現金
|
| | | | 81,749 | | | | | | 308,350 | | | | | | 49,094 | | | | | | 92,259 | | | | | | — | | | | | | 531,452 | | | | ||
衍生資產
|
| | | | — | | | | | | 2,256 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,256 | | | | ||
應收賬款 - 關聯方,扣除可疑的零撥備
賬户 |
| | | | — | | | | | | 471 | | | | | | — | | | | | | 5,409 | | | | | | — | | | | | | 5,880 | | | | ||
庫存
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,983 | | | | | | — | | | | | | 1,983 | | | | ||
預付款和其他流動資產 - 第三方
|
| | | | — | | | | | | 1,555 | | | | | | 389 | | | | | | 47,431 | | | | | | — | | | | | | 49,375 | | | | ||
預付款和其他流動資產 - 關聯方
|
| | | | — | | | | | | — | | | | | | — | | | | | | 434,627 | | | | | | — | | | | | | 434,627 | | | | ||
公司間應付金額
|
| | | | — | | | | | | 27,325 | | | | | | — | | | | | | 2,667 | | | | | | (29,992)(1) | | | | | | — | | | | ||
流動資產總額
|
| | | | 81,749 | | | | | | 339,957 | | | | | | 49,483 | | | | | | 584,376 | | | | | | (29,992) | | | | | | 1,025,573 | | | | ||
非流動資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
財產、設備和軟件,
淨額 |
| | | | — | | | | | | 23,787 | | | | | | — | | | | | | 35,410 | | | | | | | | | | | | 59,197 | | | | ||
無形資產
|
| | | | — | | | | | | — | | | | | | — | | | | | | 116,121 | | | | | | — | | | | | | 116,121 | | | | ||
經營性租賃使用權資產
|
| | | | — | | | | | | 42,253 | | | | | | 11,995 | | | | | | 53,985 | | | | | | — | | | | | | 108,233 | | | | ||
其他非流動資產
|
| | | | — | | | | | | 401 | | | | | | 81 | | | | | | 7,705 | | | | | | — | | | | | | 8,187 | | | | ||
對合並後實體的投資
|
| | | | 137,017 | | | | | | 111,858 | | | | | | — | | | | | | 116,385 | | | | | | (365,260)(2) | | | | | | — | | | | ||
非流動資產合計
|
| | | | 137,017 | | | | | | 178,299 | | | | | | 12,076 | | | | | | 329,606 | | | | | | (365,260) | | | | | | 291,738 | | | | ||
總資產
|
| | | | 218,766 | | | | | | 518,256 | | | | | | 61,559 | | | | | | 913,982 | | | | | | (395,252) | | | | | | 1,317,311 | | | | ||
負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
流動負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
與 - 相關的短期借款
派對 |
| | | | — | | | | | | — | | | | | | — | | | | | | 11,269 | | | | | | — | | | | | | 11,269 | | | | ||
合同負債
|
| | | | — | | | | | | — | | | | | | — | | | | | | 6 | | | | | | — | | | | | | 6 | | | | ||
經營租賃負債 - Third
派對 |
| | | | — | | | | | | 1,744 | | | | | | 242 | | | | | | 7,514 | | | | | | — | | | | | | 9,500 | | | | ||
應計費用和其他流動負債 - 第三方
|
| | | | — | | | | | | 35,469 | | | | | | 11,304 | | | | | | 64,940 | | | | | | — | | | | | | 111,713 | | | | ||
應計費用和其他流動負債 - 關聯方
|
| | | | — | | | | | | 4,276 | | | | | | — | | | | | | 438,512 | | | | | | | | | | | | 442,788 | | | | ||
可交換票據
|
| | | | — | | | | | | 126,420 | | | | | | — | | | | | | — | | | | | | — | | | | | | 126,420 | | | | ||
可轉換票據
|
| | | | 23,445 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,445 | | | | ||
強制可贖回的非控制性
利息 |
| | | | — | | | | | | — | | | | | | 6,593 | | | | | | — | | | | | | — | | | | | | 6,593 | | | | ||
公司間應付金額
|
| | | | — | | | | | | 1,262 | | | | | | 12,158 | | | | | | 16,572 | | | | | | (29,992)(1) | | | | | | — | | | | ||
流動負債總額
|
| | | | 23,445 | | | | | | 169,171 | | | | | | 30,297 | | | | | | 538,813 | | | | | | (29,992) | | | | | | 731,734 | | | |
| | |
截至2021年12月31日
|
| ||||||||||||||||||||||||||||||||||||
| | |
(千)
|
| ||||||||||||||||||||||||||||||||||||
| | |
LTC
|
| |
WFOE
|
| |
前者
VIE 及其 子公司 |
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| | ||||||||||||||||||||
非流動負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
合同負債
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,930 | | | | | | — | | | | | | 1,930 | | | | ||
經營租賃負債 - Third
派對 |
| | | | — | | | | | | 1,986 | | | | | | 773 | | | | | | 44,879 | | | | | | — | | | | | | 47,638 | | | | ||
遞延納税義務
|
| | | | — | | | | | | — | | | | | | — | | | | | | 141 | | | | | | — | | | | | | 141 | | | | ||
遞延收入
|
| | | | — | | | | | | 282,322 | | | | | | — | | | | | | 57,974 | | | | | | — | | | | | | 340,296 | | | | ||
其他非流動負債 - 第三方
|
| | | | — | | | | | | — | | | | | | — | | | | | | 251 | | | | | | — | | | | | | 251 | | | | ||
非流動負債合計
|
| | | | — | | | | | | 284,308 | | | | | | 773 | | | | | | 105,175 | | | | | | — | | | | | | 390,256 | | | | ||
總負債
|
| | | | 23,445 | | | | | | 453,479 | | | | | | 31,070 | | | | | | 643,988 | | | | | | (29,992) | | | | | | 1,121,990 | | | | ||
股東權益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
普通股
|
| | | | 22 | | | | | | 85,009 | | | | | | 155 | | | | | | 111,521 | | | | | | (196,685)(2) | | | | | | 22 | | | | ||
新增實收資本
|
| | | | 424,414 | | | | | | 34,423 | | | | | | 38,442 | | | | | | 218,838 | | | | | | (291,703)(2) | | | | | | 424,414 | | | | ||
股東應收賬款
|
| | | | (106,210) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (106,210) | | | | ||
積累其他綜合
收入(虧損) |
| | | | (69) | | | | | | 1,210 | | | | | | 630 | | | | | | (291) | | | | | | (1,549)(2) | | | | | | (69) | | | | ||
累計虧損
|
| | | | (122,836) | | | | | | (55,865) | | | | | | (8,738) | | | | | | (60,074) | | | | | | 124,677(2) | | | | | | (122,836) | | | | ||
股東權益合計
|
| | | | 195,321 | | | | | | 64,777 | | | | | | 30,489 | | | | | | 269,994 | | | | | | (365,260) | | | | | | 195,321 | | | | ||
總負債和股東的總負債
股權 |
| | | | 218,766 | | | | | | 518,256 | | | | | | 61,559 | | | | | | 913,982 | | | | | | (395,252) | | | | | | 1,317,311 | | | |
| | |
截至2023年6月30日的六個月
|
| |||||||||||||||||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||
| | |
LTC
|
| |
WFOE
|
| |
前者
VIE 及其 子公司 |
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| ||||||||||||||||||
經營活動: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
經營活動產生(使用)的淨現金
|
| | | | 4,418 | | | | | | (18,933) | | | | | | (8,281) | | | | | | (280,904) | | | | | | — | | | | | | (303,700) | | |
投資活動: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
購房款,
設備和軟件以及無形資產 資產 |
| | | | — | | | | | | (28,504) | | | | | | — | | | | | | (84,703) | | | | | | — | | | | | | (113,207) | | |
處置財產、設備和軟件所得收益
|
| | | | — | | | | | | (347) | | | | | | — | | | | | | 659 | | | | | | — | | | | | | 312 | | |
收到與資產相關的政府撥款
|
| | | | — | | | | | | 14,533 | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,533 | | |
購買短期投資的付款
|
| | | | — | | | | | | — | | | | | | (38,254) | | | | | | — | | | | | | — | | | | | | (38,254) | | |
出售短期投資的收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | 37,428 | | | | | | — | | | | | | 37,428 | | |
出售子公司的收益,扣除出售的現金
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,379 | | | | | | — | | | | | | 1,379 | | |
股權投資付款
被投資方 |
| | | | — | | | | | | (2) | | | | | | (146) | | | | | | (4,911) | | | | | | — | | | | | | (5,059) | | |
關聯方貸款
|
| | | | — | | | | | | — | | | | | | — | | | | | | (865) | | | | | | — | | | | | | (865) | | |
公司間貸款
|
| | | | (214,583) | | | | | | (165,541) | | | | | | — | | | | | | (90,444) | | | | | | 470,568(1) | | | | | | — | | |
從公司間收取貸款的收益
|
| | | | 11,000 | | | | | | 54,668 | | | | | | — | | | | | | — | | | | | | (65,668)(4) | | | | | | — | | |
合併後的現金貢獻
實體 |
| | | | (109,327) | | | | | | (21,641) | | | | | | — | | | | | | (19,888) | | | | | | 150,856(3) | | | | | | — | | |
投資活動中使用的淨現金
|
| | | | (312,910) | | | | | | (146,834) | | | | | | (38,400) | | | | | | (161,345) | | | | | | 555,756 | | | | | | (103,733) | | |
融資活動: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
結清股東應收賬款的收益
|
| | | | 7,514 | | | | | | — | | | | | | 18,625 | | | | | | — | | | | | | — | | | | | | 26,139 | | |
發行可轉換債券所得收益
備註 |
| | | | 22,297 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 22,297 | | |
收到可退還的押金
與私人債券發行的聯繫 公共股權投資(“PIPE”) 投資和可轉換票據 |
| | | | 1,000 | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,000 | | |
強制贖回可贖回非控股權益的付款
|
| | | | — | | | | | | — | | | | | | — | | | | | | (11,554) | | | | | | — | | | | | | (11,554) | | |
向子公司清算中的非控股權益付款
|
| | | | — | | | | | | — | | | | | | (148) | | | | | | — | | | | | | — | | | | | | (148) | | |
| | |
截至2023年6月30日的六個月
|
| |||||||||||||||||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||
| | |
LTC
|
| |
WFOE
|
| |
前者
VIE 及其 子公司 |
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| ||||||||||||||||||
銀行貸款收益
|
| | | | — | | | | | | 163,488 | | | | | | — | | | | | | 215,203 | | | | | | — | | | | | | 378,691 | | |
償還銀行貸款
|
| | | | — | | | | | | (11,142) | | | | | | — | | | | | | — | | | | | | — | | | | | | (11,142) | | |
從公司間借款獲得的收益
|
| | | | — | | | | | | 90,444 | | | | | | — | | | | | | 380,124 | | | | | | (470,568))(1) | | | | | | — | | |
公司間借款的償還情況
|
| | | | — | | | | | | — | | | | | | — | | | | | | (65,668) | | | | | | 65,668(4) | | | | | | — | | |
母公司貢獻的現金
公司 |
| | | | — | | | | | | 19,889 | | | | | | — | | | | | | 130,967 | | | | | | (150,856)(3) | | | | | | — | | |
重組導致的現金轉移
|
| | | | — | | | | | | (32,715) | | | | | | (125,794) | | | | | | 158,509 | | | | | | —(5) | | | | | | — | | |
融資活動提供(使用)的現金淨額
|
| | | | 30,811 | | | | | | 239,964 | | | | | | (107,317) | | | | | | 807,581 | | | | | | (555,756) | | | | | | 415,283 | | |
匯率變動對現金和受限現金的影響
|
| | | | (1,011) | | | | | | (8,501) | | | | | | (2,573) | | | | | | (6,271) | | | | | | — | | | | | | (18,356) | | |
現金和受限現金淨(減)增
|
| | | | (278,692) | | | | | | 65,696 | | | | | | (156,571) | | | | | | 359,061 | | | | | | — | | | | | | (10,506) | | |
期初現金和受限現金
|
| | | | 353,107 | | | | | | 150,904 | | | | | | 156,571 | | | | | | 78,951 | | | | | | — | | | | | | 739,533 | | |
結束時的現金和受限現金
期間 |
| | | | 74,415 | | | | | | 216,600 | | | | | | — | | | | | | 438,012 | | | | | | — | | | | | | 729,027 | | |
| | |
截至2022年12月31日的年度
|
| ||||||||||||||||||||||||||||||||||||
| | |
(千)
|
| ||||||||||||||||||||||||||||||||||||
| | |
LTC
|
| |
WFOE
|
| |
前者
VIE 及其 子公司 |
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| | ||||||||||||||||||||
經營活動: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
經營活動產生(使用)的淨現金
|
| | | | 2,682 | | | | | | (144,423) | | | | | | (8,869) | | | | | | (200,809) | | | | | | — | | | | | | (351,419) | | | | ||
投資活動: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
購買財產、設備和軟件以及無形資產的付款
|
| | | | — | | | | | | (71,839) | | | | | | (2,635) | | | | | | (58,871) | | | | | | — | | | | | | (133,345) | | | | ||
處置財產、設備和軟件所得收益
|
| | | | — | | | | | | 33 | | | | | | — | | | | | | 1,038 | | | | | | — | | | | | | 1,071 | | | | ||
購買短期投資的付款
|
| | | | (10,000) | | | | | | — | | | | | | (290,662) | | | | | | — | | | | | | — | | | | | | (300,662) | | | | ||
出售短期投資的收益
|
| | | | — | | | | | | — | | | | | | 289,587 | | | | | | — | | | | | | — | | | | | | 289,587 | | | | ||
衍生工具結算時付款
|
| | | | (2,652) | | | | | | 2,011 | | | | | | — | | | | | | — | | | | | | — | | | | | | (641) | | | | ||
對股權投資者的投資支付
|
| | | | — | | | | | | — | | | | | | (1,920) | | | | | | (1,194) | | | | | | — | | | | | | (3,114) | | | | ||
關聯方貸款
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2,310) | | | | | | — | | | | | | (2,310) | | | | ||
公司間貸款
|
| | | | (5,876) | | | | | | (49,602) | | | | | | — | | | | | | — | | | | | | 55,478(1) | | | | | | — | | | | ||
從跨公司收取預付款的收益
|
| | | | — | | | | | | 10,611 | | | | | | — | | | | | | — | | | | | | (10,611)(2) | | | | | | — | | | | ||
合併後的現金貢獻
實體 |
| | | | (94,688) | | | | | | (137,200) | | | | | | — | | | | | | — | | | | | | 231,888(3) | | | | | | — | | | | ||
投資活動中使用的淨現金
|
| | | | (113,216) | | | | | | (245,986) | | | | | | (5,630) | | | | | | (61,337) | | | | | | 276,755 | | | | | | (149,414) | | | | ||
融資活動: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
結清股東應收賬款的收益
|
| | | | 74,638 | | | | | | — | | | | | | 1,509 | | | | | | — | | | | | | — | | | | | | 76,147 | | | | ||
發行A之前系列優先股所得款項
|
| | | | 129,681 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 129,681 | | | | ||
發行A系列優先股所得款項
|
| | | | 187,734 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 187,734 | | | | ||
優先發行A系列可交換票據的償還
個共享 |
| | | | — | | | | | | (57,430) | | | | | | — | | | | | | — | | | | | | — | | | | | | (57,430) | | | | ||
發行可轉換票據所得款項
|
| | | | — | | | | | | — | | | | | | 75,037 | | | | | | — | | | | | | — | | | | | | 75,037 | | | | ||
發行可交換債券所得收益
備註 |
| | | | — | | | | | | 307,172 | | | | | | 71,792 | | | | | | — | | | | | | — | | | | | | 378,964 | | | | ||
收到與發行A系列優先股相關的可退還保證金
|
| | | | — | | | | | | 28,945 | | | | | | — | | | | | | — | | | | | | — | | | | | | 28,945 | | | | ||
償還與發行A系列優先股相關的可退還押金
|
| | | | — | | | | | | (28,628) | | | | | | — | | | | | | — | | | | | | — | | | | | | (28,628) | | | | ||
與重組相關的對價支付
|
| | | | — | | | | | | — | | | | | | — | | | | | | (50,794) | | | | | | — | | | | | | (50,794) | | | |
| | |
截至2022年12月31日的年度
|
| ||||||||||||||||||||||||||||||||||||
| | |
(千)
|
| ||||||||||||||||||||||||||||||||||||
| | |
LTC
|
| |
WFOE
|
| |
前者
VIE 及其 子公司 |
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| | ||||||||||||||||||||
非控股股東出資
|
| | | | — | | | | | | — | | | | | | 149 | | | | | | — | | | | | | — | | | | | | 149 | | | | ||
償還相關公司的貸款
派對 |
| | | | — | | | | | | — | | | | | | — | | | | | | (9,844) | | | | | | — | | | | | | (9,844) | | | | ||
銀行貸款收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | 28,170 | | | | | | — | | | | | | 28,170 | | | | ||
從公司間借款獲得的收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | 55,478 | | | | | | (55,478)(1) | | | | | | — | | | | ||
償還跨公司墊款
|
| | | | — | | | | | | — | | | | | | (10,611) | | | | | | — | | | | | | 10,611(2) | | | | | | — | | | | ||
母公司各自貢獻的現金
|
| | | | — | | | | | | — | | | | | | — | | | | | | 231,888 | | | | | | (231,888)(3) | | | | | | — | | | | ||
融資提供的淨現金
活動 |
| | | | 392,053 | | | | | | 250,059 | | | | | | 137,876 | | | | | | 254,898 | | | | | | (276,755) | | | | | | 758,131 | | | | ||
匯率變動對現金和受限現金的影響
|
| | | | (10,161) | | | | | | (17,008) | | | | | | (15,900) | | | | | | (6,148) | | | | | | — | | | | | | (49,217) | | | | ||
現金和受限現金淨增(減)
|
| | | | 271,358 | | | | | | (157,358) | | | | | | 107,477 | | | | | | (13,396) | | | | | | — | | | | | | 208,081 | | | | ||
開頭的現金和受限現金
本年度的 |
| | | | 81,749 | | | | | | 308,350 | | | | | | 49,094 | | | | | | 92,259 | | | | | | — | | | | | | 531,452 | | | | ||
結尾處的現金和受限現金
年 |
| | | | 353,107 | | | | | | 150,992 | | | | | | 156,571 | | | | | | 78,863 | | | | | | — | | | | | | 739,533 | | | | ||
|
| | |
截至2021年12月31日的年度
|
| ||||||||||||||||||||||||||||||||||||
| | |
(千)
|
| ||||||||||||||||||||||||||||||||||||
| | |
LTC
|
| |
WFOE
|
| |
前者
VIE 及其 子公司 |
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| | ||||||||||||||||||||
經營活動: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
經營活動中使用的淨現金
|
| | | | (997) | | | | | | (77,377) | | | | | | (7,993) | | | | | | (40,138) | | | | | | — | | | | | | (126,505) | | | | ||
投資活動: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
購買財產、設備和軟件以及無形資產的付款
|
| | | | — | | | | | | (13,845) | | | | | | — | | | | | | (20,745) | | | | | | — | | | | | | (34,590) | | | | ||
處置財產、設備和軟件所得收益
|
| | | | — | | | | | | 14 | | | | | | — | | | | | | — | | | | | | — | | | | | | 14 | | | | ||
收到與資產相關的政府撥款
|
| | | | — | | | | | | 279,052 | | | | | | — | | | | | | — | | | | | | — | | | | | | 279,052 | | | | ||
預支給內部公司
|
| | | | — | | | | | | (11,055) | | | | | | — | | | | | | — | | | | | | 11,055(2) | | | | | | — | | | | ||
合併後的現金貢獻
實體 |
| | | | — | | | | | | (108,898) | | | | | | — | | | | | | — | | | | | | 108,898(3) | | | | | | — | | | | ||
由投資活動提供(用於)的淨現金
|
| | | | — | | | | | | 145,268 | | | | | | — | | | | | | (20,745) | | | | | | 119,953 | | | | | | 244,476 | | | | ||
融資活動: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
發行普通債券所得收益
個共享 |
| | | | 58,631 | | | | | | 100,690 | | | | | | 38,597 | | | | | | — | | | | | | — | | | | | | 197,918 | | | | ||
發行可轉換債券所得收益
備註 |
| | | | 23,445 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,445 | | | | ||
發行可交換票據所得收益
|
| | | | — | | | | | | 125,039 | | | | | | — | | | | | | — | | | | | | — | | | | | | 125,039 | | | | ||
發行可強制贖回的非控股權益的收益
|
| | | | — | | | | | | — | | | | | | 6,299 | | | | | | — | | | | | | — | | | | | | 6,299 | | | | ||
股東出資
|
| | | | — | | | | | | 15,695 | | | | | | — | | | | | | — | | | | | | — | | | | | | 15,695 | | | | ||
支付給股東的股息
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,880) | | | | | | — | | | | | | (1,880) | | | | ||
與
相關的對價付款
重組 |
| | | | — | | | | | | (1,663) | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,663) | | | | ||
跨公司預付款的收益
|
| | | | — | | | | | | — | | | | | | 11,055 | | | | | | — | | | | | | (11,055)(2) | | | | | | — | | | | ||
各自母公司貢獻的現金
|
| | | | — | | | | | | — | | | | | | — | | | | | | 108,898 | | | | | | (108,898)(3) | | | | | | — | | | | ||
融資活動提供的現金淨額
|
| | | | 82,076 | | | | | | 239,761 | | | | | | 55,951 | | | | | | 107,018 | | | | | | (119,953) | | | | | | 364,853 | | | | ||
匯率變動對現金的影響
|
| | | | 670 | | | | | | 698 | | | | | | 1,136 | | | | | | 439 | | | | | | — | | | | | | 2,943 | | | | ||
現金淨增長
|
| | | | 81,749 | | | | | | 308,350 | | | | | | 49,094 | | | | | | 46,574 | | | | | | — | | | | | | 485,767 | | | | ||
年初現金
|
| | | | — | | | | | | — | | | | | | — | | | | | | 45,685 | | | | | | — | | | | | | 45,685 | | | | ||
年終現金
|
| | | | 81,749 | | | | | | 308,350 | | | | | | 49,094 | | | | | | 92,259 | | | | | | — | | | | | | 531,452 | | | |
| | |
用於
截至6月30日的6個月 |
| |
用於
年終了 12月31日 |
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
淨虧損
|
| | | | (352,942) | | | | | | (206,292) | | | | | | (724,563) | | | | | | (110,531) | | |
基於股份的薪酬費用
|
| | | | — | | | | | | 10,625 | | | | | | 10,625 | | | | | | — | | |
調整後淨虧損
|
| | | | (352,942) | | | | | | (195,667) | | | | | | (713,938) | | | | | | (110,531) | | |
淨虧損
|
| | | | (352,942) | | | | | | (206,292) | | | | | | (724,563) | | | | | | (110,531) | | |
利息支出
|
| | | | 3,470 | | | | | | 5,507 | | | | | | 8,542 | | | | | | 3,615 | | |
利息收入
|
| | | | (5,848) | | | | | | (5,948) | | | | | | (12,188) | | | | | | (6,219) | | |
所得税支出(福利)
|
| | | | (18) | | | | | | 104 | | | | | | 292 | | | | | | 1,853 | | |
基於股份的薪酬費用
|
| | | | — | | | | | | 10,625 | | | | | | 10,625 | | | | | | — | | |
折舊
|
| | | | 22,641 | | | | | | 2,233 | | | | | | 12,790 | | | | | | 2,056 | | |
調整後的EBITDA
|
| | | | (332,697) | | | | | | (193,771) | | | | | | (704,502) | | | | | | (109,226) | | |
| | |
9月30日
2023 |
| |
12月31日
2022 |
| |
12月31日
2021 |
| |||||||||
| | |
(未經審計)
|
| | | |||||||||||||
資產: | | | | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | | | | |
現金
|
| | | $ | 4,523 | | | | | $ | 4,523 | | | | | | 591,197 | | |
預付費用
|
| | | | 24,417 | | | | | | 73,008 | | | | | | 428,051 | | |
流動資產總額
|
| | | | 28,940 | | | | | | 77,531 | | | | | | 1,019,248 | | |
預付費用 - 非當期
|
| | | | — | | | | | | — | | | | | | 80,919 | | |
信託賬户中持有的有價證券
|
| | | | 231,012,367 | | | | | | 290,664,460 | | | | | | 286,531,700 | | |
總資產
|
| | | $ | 231,041,307 | | | | | $ | 290,741,991 | | | | | $ | 287,631,867 | | |
負債、可贖回A類普通股和股東虧損
|
| | | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | | | | |
應付賬款和應計費用
|
| | | $ | 4,692,816 | | | | | $ | 1,779,602 | | | | | $ | 309,736 | | |
因關聯方原因
|
| | | | 6,122,475 | | | | | | 2,108,356 | | | | | | 30,000 | | |
流動負債總額
|
| | | | 10,815,291 | | | | | | 3,887,958 | | | | | | 339,736 | | |
延期承銷費
|
| | | | 8,085,433 | | | | | | 10,027,806 | | | | | | 10,027,806 | | |
保修責任
|
| | | | 4,505,328 | | | | | | 601,483 | | | | | | 11,879,289 | | |
總負債
|
| | | | 23,406,052 | | | | | | 14,517,247 | | | | | | 22,246,831 | | |
承付款和或有事項 | | | | | | | | | | | | | | | | | | | |
可能贖回的A類普通股,
截至9月30日,21,783,622,28,650,874和28,650,874股 2022年12月31日、2022年12月31日和2021年12月31日 分別為 和 |
| | | | 231,012,366 | | | | | | 290,664,459 | | | | | | 286,531,700 | | |
股東虧損 | | | | | | | | | | | | | | | | | | | |
優先股,面值0.0001美元;授權2,000,000股;未發行和已發行
|
| | | | — | | | | | | — | | | | | | — | | |
分別於2023年9月30日、2022年12月31日和2021年12月31日發行和發行的A類普通股,面值0.0001美元;授權發行200,000,000股;未發行和流通(不包括21,783,622股,28,650,874股和28,650,874股)
|
| | | | — | | | | | | — | | | | | | — | | |
B類普通股,面值0.0001美元;授權發行2000萬股;2023年9月30日、2022年12月31日和2022年12月31日發行和發行的股票7,162,718股
2021 |
| | | | 717 | | | | | | 717 | | | | | | 717 | | |
新增實收資本
|
| | | | — | | | | | | — | | | | | | — | | |
累計虧損
|
| | | | (23,377,828) | | | | | | (14,440,432) | | | | | | (21,147,381) | | |
股東虧損總額
|
| | | | (23,377,111) | | | | | | (14,439,715) | | | | | | (21,146,664) | | |
總負債和股東赤字
|
| | | $ | 231,041,307 | | | | | $ | 290,741,991 | | | | | $ | 287,631,867 | | |
| | |
用於
九個月 已結束 9月30日 2023 |
| |
用於
九個月 已結束 9月30日 2022 |
| |
用於
年終了 12月31日 2022 |
| |
用於
從 開始的期間 1月5日 2021(初始) 至 12月31日 2021 |
| ||||||||||||
運營成本
|
| | | $ | 4,665,924 | | | | | $ | 3,199,884 | | | | | $ | 4,570,857 | | | | | $ | 1,054,672 | | |
運營虧損
|
| | | | (4,665,924) | | | | | | (3,199,884) | | | | | | (4,570,857) | | | | | | (1,054,672) | | |
其他收入:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
信託賬户中持有的有價證券賺取的利息
|
| | | | 8,238,661 | | | | | | 1,708,932 | | | | | | 4,132,759 | | | | | | 22,958 | | |
降低遞延承銷商費用
|
| | | | 82,033 | | | | | | — | | | | | | — | | | | | | (695,493) | | |
權證負債公允價值變動
|
| | | | (3,903,845) | | | | | | 11,277,806 | | | | | | 11,277,806 | | | | | | 7,215,278 | | |
其他收入總額,淨額
|
| | | | 4,416,849 | | | | | | 12,986,738 | | | | | | 15,410,565 | | | | | | 6,542,743 | | |
淨收益(虧損)
|
| | | $ | (249,075) | | | | | $ | 9,786,854 | | | | | $ | 10,839,708 | | | | | $ | 5,488,071 | | |
加權平均流通股,A類普通股
|
| | | | 23,494,146 | | | | | | 28,650,874 | | | | | | 28,650,874 | | | | | | 23,083,649 | | |
A類普通股每股基本及攤薄後淨收益(虧損)
|
| | | $ | (0.01) | | | | | $ | 0.27 | | | | | $ | 0.30 | | | | | $ | 0.18 | | |
加權平均流通股,B類普通股
|
| | | | 7,162,718 | | | | | | 7,162,718 | | | | | | 7,162,718 | | | | | | 6,844,319 | | |
每股基本和稀釋後淨收益(虧損),B類普通股
|
| | | $ | (0.01) | | | | | $ | 0.27 | | | | | $ | 0.30 | | | | | $ | 0.18 | | |
(千,不包括每股和每股數據)
|
| |
形式
組合 (假設沒有 贖回) |
| |
形式
組合 (假設 最大 贖回) |
| ||||||
未經審計的形式彙總壓縮彙總 | | | | | | | | | | | | | |
作業説明書數據 | | | | | | | | | | | | | |
截至2023年6月30日的六個月 | | | | | | | | | | | | | |
總收入
|
| | | $ | 130,035 | | | | | $ | 130,035 | | |
普通股股東應佔淨虧損
|
| | | $ | (368,365) | | | | | $ | (376,603) | | |
加權平均流通股 - 基本和稀釋
|
| | | | 695,266,135 | | | | | | 673,482,513 | | |
普通股 - 基本股和攤薄後每股虧損
|
| | | $ | (0.53) | | | | | $ | (0.56) | | |
(千,不包括每股和每股數據)
|
| |
形式
組合 (假設沒有 贖回) |
| |
形式
組合 (假設 最大 贖回) |
| ||||||
未經審計的形式彙總壓縮彙總 | | | | | | | | | | | | | |
作業説明書數據 | | | | | | | | | | | | | |
截至2022年12月31日的年度 | | | | | | | | | | | | | |
總收入
|
| | | $ | 9,557 | | | | | $ | 9,557 | | |
普通股股東應佔淨虧損
|
| | | $ | (720,046) | | | | | | (724,179) | | |
加權平均流通股 - 基本和稀釋
|
| | | | 622,206,585 | | | | | | 600,422,963 | | |
普通股 - 基本股和攤薄後每股虧損
|
| | | $ | (1.16) | | | | | $ | (1.21) | | |
(千,不包括每股和每股數據)
|
| |
形式
組合 (假設沒有 贖回) |
| |
形式
組合 (假設 最大 贖回) |
| ||||||
未經審計的形式彙總壓縮彙總 | | | | | | | | | | | | | |
截至2023年6月30日的資產負債表數據 | | | | | | | | | | | | | |
總資產
|
| | | $ | 2,639,959 | | | | | $ | 2,408,287 | | |
總負債
|
| | | $ | 1,762,779 | | | | | $ | 1,762,779 | | |
普通股股東應佔股東權益(虧損)總額
|
| | | $ | 883,411 | | | | | $ | 651,739 | | |
| | | | | | | | | | | | | | |
備考合併
|
| |||||||||
| | |
LTC
|
| |
LCAA
|
| |
否
贖回 |
| |
最大
合同 贖回 |
| ||||||||||||
截至2023年6月30日的六個月 | | | | | | | | | | | | | | | | | | | | | | | | | |
每股普通股基本及攤薄虧損
|
| | | | (0.16) | | | | | | | | | | | | (0.53) | | | | | | (0.56) | | |
普通股加權平均數
|
| | | | 2,142,922,222 | | | | | | | | | | | | 695,266,135 | | | | | | 673,482,513 | | |
每個LTC的基本和攤薄收益
|
| | | | — | | | | | | | | | | | | | | | | | | | | |
A類普通股
|
| | | | | | | | | | (0.05) | | | | | | | | | | | | | | |
B類普通股
|
| | | | | | | | | | (0.05) | | | | | | | | | | | | | | |
LCAA的加權平均數
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
A類普通股
|
| | | | | | | | | | 24,363,584 | | | | | | | | | | | | | | |
B類普通股
|
| | | | — | | | | | | 7,162,718 | | | | | | — | | | | | | — | | |
截至2022年12月31日的年度 | | | | | | | | | | | | | | | | | | | | | | | | | |
每股普通股基本及攤薄虧損
|
| | | | (0.34) | | | | | | | | | | | | (1.16) | | | | | | (1.21) | | |
普通股加權平均數
|
| | | | 2,148,265,510 | | | | | | | | | | | | 622,206,585 | | | | | | 600,422,963 | | |
每個LTC的基本和攤薄收益
|
| | | | — | | | | | | | | | | | | | | | | | | | | |
A類普通股
|
| | | | | | | | | | 0.30 | | | | | | | | | | | | | | |
B類普通股
|
| | | | | | | | | | 0.30 | | | | | | | | | | | | | | |
LCAA的加權平均數
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
A類普通股
|
| | | | | | | | | | 28,650,874 | | | | | | | | | | | | | | |
B類普通股
|
| | | | — | | | | | | 7,162,718 | | | | | | — | | | | | | — | | |
| | |
假設沒有
贖回 |
| |
假設25%
贖回 |
| |
假設50%
贖回 |
| |
假設75%
贖回 |
| |
假設最大值
贖回 |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
所有權
共享中的 |
| |
權益%
|
| |
所有權
共享中的 |
| |
權益%
|
| |
所有權
共享中的 |
| |
權益%
|
| |
所有權
共享中的 |
| |
權益%
|
| |
所有權
共享中的 |
| |
權益%
|
| ||||||||||||||||||||||||||||||
LTC普通股(包括由LTC ADS代表的LTC普通股)的持有人未反映潛在的稀釋來源
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
LCAA現有股東(不包括創始股東)(1)
|
| | | | 21,783,622 | | | | | | 3.13% | | | | | | 16,337,717 | | | | | | 2.37% | | | | | | 10,891,811 | | | | | | 1.59% | | | | | | 5,445,905 | | | | | | 0.80% | | | | | | — | | | | | | 0.00% | | |
創始人股東(2)
|
| | | | 7,162,718 | | | | | | 1.03% | | | | | | 7,162,718 | | | | | | 1.04% | | | | | | 7,162,718 | | | | | | 1.05% | | | | | | 7,162,718 | | | | | | 1.06% | | | | | | 7,162,718 | | | | | | 1.06% | | |
LTC現有股東(3)
|
| | | | 542,819,213 | | | | | | 78.07% | | | | | | 542,819,213 | | | | | | 78.69% | | | | | | 542,819,213 | | | | | | 79.32% | | | | | | 542,819,213 | | | | | | 79.95% | | | | | | 542,819,213 | | | | | | 80.60% | | |
經開基金(4)
|
| | | | 35,982,175 | | | | | | 5.18% | | | | | | 35,982,175 | | | | | | 5.21% | | | | | | 35,982,175 | | | | | | 5.26% | | | | | | 35,982,175 | | | | | | 5.30% | | | | | | 35,982,175 | | | | | | 5.34% | | |
Momenta(5) | | | | | 564,828 | | | | | | 0.08% | | | | | | 564,828 | | | | | | 0.08% | | | | | | 564,828 | | | | | | 0.08% | | | | | | 564,828 | | | | | | 0.08% | | | | | | 564,828 | | | | | | 0.08% | | |
併購融資投資者(6)
|
| | | | 36,953,579 | | | | | | 5.32% | | | | | | 36,953,579 | | | | | | 5.36% | | | | | | 36,953,579 | | | | | | 5.40% | | | | | | 36,953,579 | | | | | | 5.44% | | | | | | 36,953,579 | | | | | | 5.49% | | |
Meritz(7) | | | | | 50,000,000 | | | | | | 7.19% | | | | | | 50,000,000 | | | | | | 7.25% | | | | | | 50,000,000 | | | | | | 7.30% | | | | | | 50,000,000 | | | | | | 7.37% | | | | | | 50,000,000 | | | | | | 7.43% | | |
LTC普通股總數(包括LTC普通股
於 關閉 |
| | | | 695,266,135 | | | | | | 100.00% | | | | | | 689,820,230 | | | | | | 100.00% | | | | | | 684,374,324 | | | | | | 100.00% | | | | | | 678,928,418 | | | | | | 100.00% | | | | | | 673,482,513 | | | | | | 100.00% | | |
| | |
假設沒有
贖回 |
| |
假設25%
贖回 |
| |
假設50%
贖回 |
| |
假設75%
贖回 |
| |
假設最大值
贖回 |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
所有權
共享中的 |
| |
權益%
|
| |
所有權
共享中的 |
| |
權益%
|
| |
所有權
共享中的 |
| |
權益%
|
| |
所有權
共享中的 |
| |
權益%
|
| |
所有權
共享中的 |
| |
權益%
|
| ||||||||||||||||||||||||||||||
LTC普通股總數(包括LTC
以LTC ADS為代表的普通股) 收盤表現突出,不反映潛力 稀釋來源 |
| | | | 695,266,135 | | | | | | 96.90% | | | | | | 689,820,230 | | | | | | 96.88% | | | | | | 684,374,324 | | | | | | 96.85% | | | | | | 678,928,418 | | | | | | 96.83% | | | | | | 673,482,513 | | | | | | 96.81% | | |
潛在的稀釋來源 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
LCAA公開認股權證相關股份
|
| | | | 9,550,291 | | | | | | 1.33% | | | | | | 9,550,291 | | | | | | 1.34% | | | | | | 9,550,291 | | | | | | 1.35% | | | | | | 9,550,291 | | | | | | 1.36% | | | | | | 9,550,291 | | | | | | 1.37% | | |
LCAA私募認股權證相關股份
|
| | | | 5,486,784 | | | | | | 0.77% | | | | | | 5,486,784 | | | | | | 0.77% | | | | | | 5,486,784 | | | | | | 0.78% | | | | | | 5,486,784 | | | | | | 0.78% | | | | | | 5,486,784 | | | | | | 0.79% | | |
已授予LTC期權的標的股份
|
| | | | 7,180,787 | | | | | | 1.00% | | | | | | 7,180,787 | | | | | | 1.01% | | | | | | 7,180,787 | | | | | | 1.02% | | | | | | 7,180,787 | | | | | | 1.03% | | | | | | 7,180,787 | | | | | | 1.03% | | |
收盤時未償還的LTC普通股(包括以LTC ADS為代表的LTC普通股)(包括LCAA公開認股權證、LCAA私募認股權證和授予LTC期權的LTC普通股)
|
| | | | 717,483,997 | | | | | | 100.00% | | | | | | 712,038,092 | | | | | | 100.00% | | | | | | 706,592,186 | | | | | | 100.00% | | | | | | 701,146,280 | | | | | | 100.00% | | | | | | 695,700,375 | | | | | | 100.00% | | |
反映潛在稀釋來源的LTC普通股(包括以LTC ADS為代表的LTC普通股)的持有者
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
LCAA現有股東(不包括創始人股東)(1)
|
| | | | 31,333,913 | | | | | | 4.37% | | | | | | 25,888,008 | | | | | | 3.64% | | | | | | 20,442,102 | | | | | | 2.89% | | | | | | 14,996,196 | | | | | | 2.14% | | | | | | 9,550,291 | | | | | | 1.37% | | |
創始人股東(2)
|
| | | | 12,649,502 | | | | | | 1.76% | | | | | | 12,649,502 | | | | | | 1.78% | | | | | | 12,649,502 | | | | | | 1.79% | | | | | | 12,649,502 | | | | | | 1.81% | | | | | | 12,649,502 | | | | | | 1.82% | | |
LTC現有股東(3)
|
| | | | 550,000,000 | | | | | | 76.66% | | | | | | 550,000,000 | | | | | | 77.24% | | | | | | 550,000,000 | | | | | | 77.84% | | | | | | 550,000,000 | | | | | | 78.44% | | | | | | 550,000,000 | | | | | | 79.06% | | |
經開基金(4)
|
| | | | 35,982,175 | | | | | | 5.01% | | | | | | 35,982,175 | | | | | | 5.05% | | | | | | 35,982,175 | | | | | | 5.09% | | | | | | 35,982,175 | | | | | | 5.13% | | | | | | 35,982,175 | | | | | | 5.17% | | |
Momenta(5) | | | | | 564,828 | | | | | | 0.08% | | | | | | 564,828 | | | | | | 0.08% | | | | | | 564,828 | | | | | | 0.08% | | | | | | 564,828 | | | | | | 0.08% | | | | | | 564,828 | | | | | | 0.08% | | |
併購融資投資者(6)
|
| | | | 36,953,579 | | | | | | 5.15% | | | | | | 36,953,579 | | | | | | 5.19% | | | | | | 36,953,579 | | | | | | 5.23% | | | | | | 36,953,579 | | | | | | 5.27% | | | | | | 36,953,579 | | | | | | 5.31% | | |
Meritz(8) | | | | | 50,000,000 | | | | | | 6.97% | | | | | | 50,000,000 | | | | | | 7.02% | | | | | | 50,000,000 | | | | | | 7.08% | | | | | | 50,000,000 | | | | | | 7.13% | | | | | | 50,000,000 | | | | | | 7.19% | | |
收盤時LTC已發行普通股的每股形式權益價值(7)
|
| | | $ | 10 | | | | | | | | | | | $ | 10 | | | | | | | | | | | $ | 10 | | | | | | | | | | | $ | 10 | | | | | | | | | | | $ | 10 | | | | | | | | |
可比公司
|
| |
説明
|
|
BEV公司 | | | | |
特斯拉公司(“特斯拉”) | | |
特斯拉從事全電動汽車以及能源發電和儲存系統的設計、開發、製造和銷售。特斯拉的乘用車組合包括S車型、車型3、車型X和車型Y。
|
|
Lucid Group(“清醒”) | | |
Lucid是一家技術和汽車公司,設計、設計和製造電動汽車、電動汽車動力總成和電池系統。Lucid於2021年10月開始交付其電動汽車車型Lucid Air。
|
|
Polestar Automotive Holding UK Plc(“Polestar”) | | |
北極星是一家總部位於瑞典的高端電動高性能汽車品牌,由沃爾沃汽車和吉利於2017年成立。北極星的產品組合包括北極星1號和北極星2號。
|
|
蔚來。(“蔚來”) | | |
蔚來設計、聯合制造和銷售高端電動汽車。蔚來的乘用車產品組合包括ET7、ET5、ES8、ES7、ES6、EC7和EC6。
|
|
豪華OEM | | | | |
法拉利N.V.(“法拉利”) | | |
法拉利從事豪華高性能跑車的設計、工程、生產和銷售。法拉利的產品組合包括F12 Berlinetta、488 GTB、488 Spider、458 Speciale、LaFerrari等。
|
|
保時捷股份公司(“保時捷”) | | |
保時捷是一家豪華汽車設計和製造商,其產品組合包括911、Taycan、Macan、Cayenne、Panamera和718。
|
|
阿斯頓馬丁·拉貢達全球控股公司(“阿斯頓馬丁”) | | |
阿斯頓馬丁設計和生產豪華運動型車,包括Vantage、DB11、DBS、DBX、Valkyrie等。
|
|
可比公司
|
| |
收入複合年增長率
2023E - 2025E |
| |
毛利
2024E |
| |
毛利
2025E |
| |
EBITDA利潤率
2025E |
| ||||||||||||
蓮花科技(基於最初的預測(定義如下))。
|
| | | | ~90.0% | | | | | | ~18.0 – 20.0% | | | | | | ~21.0 – 23.0% | | | | | | >5.0% | | |
特斯拉
|
| | | | 28.4% | | | | | | 21.5% | | | | | | 23.2% | | | | | | 21% | | |
Lucid
|
| | | | 125.7% | | | | | | (15.4)% | | | | | | 8.1% | | | | | | (10.2)% | | |
北極星
|
| | | | 79.8% | | | | | | 8.3% | | | | | | 14.7% | | | | | | 0.8% | | |
蔚來
|
| | | | 39.3% | | | | | | 15% | | | | | | 17.2% | | | | | | 1.6% | | |
法拉利
|
| | | | 8.5% | | | | | | 51.2% | | | | | | 51.9% | | | | | | 39.2% | | |
保時捷
|
| | | | 6.5% | | | | | | 28.3% | | | | | | 28.1% | | | | | | 25.7% | | |
阿斯頓馬丁
|
| | | | 12.4% | | | | | | 36.2% | | | | | | 38.7% | | | | | | 24.5% | | |
可比公司
|
| |
企業
值/2024E 銷售額 |
| |
企業
value / 2025E 銷售額 |
| ||||||
Lotus Tech(基於初始預測(定義如下))
|
| | | | ~0.9x | | | | | | ~0.6x | | |
特斯拉
|
| | | | 7.2x | | | | | | 5.6x | | |
Lucid
|
| | | | 5.0x | | | | | | 2.5x | | |
北極星
|
| | | | 1.7x | | | | | | 0.9x | | |
蔚來
|
| | | | 1.3x | | | | | | 1.0x | | |
法拉利
|
| | | | 8.4x | | | | | | 7.7x | | |
保時捷
|
| | | | 2.5x | | | | | | 2.4x | | |
阿斯頓馬丁
|
| | | | 1.9x | | | | | | 1.7x | | |
| | |
截至2013年12月31日的年度
|
| ||||||
| | |
2023E
|
| |
2024E
|
| |
2025E
|
|
| | |
(除非另有説明,否則以十億美元為單位)
|
| ||||||
收入
|
| |
~2.2 – 2.5
|
| |
~6.2 – 6.6
|
| |
~8.5 – 8.9
|
|
毛利
|
| |
~0.3 – 0.4
|
| |
~1.1 – 1.3
|
| |
~1.8 – 2.0
|
|
毛利
|
| |
~14.0% – 16.0%
|
| |
~18.0% – 20.0%
|
| |
~21.0% – 23.0%
|
|
| | |
截至2013年12月31日的年度
|
| ||||||
| | |
2023E
|
| |
2024E
|
| |
2025E
|
|
| | |
(除非另有説明,否則以十億美元為單位)
|
| ||||||
收入
|
| |
~1.2 – 1.5
|
| |
~5.8 – 6.2
|
| |
~8.2 – 8.6
|
|
毛利
|
| |
~0.2 – 0.3
|
| |
~1.0 – 1.2
|
| |
~1.7 – 1.9
|
|
毛利
|
| |
~14.0% – 16.0%
|
| |
~18.0% – 20.0%
|
| |
~21.0% – 23.0%
|
|
| | |
截至2013年12月31日的年度
|
| ||||||
| | |
2023E
|
| |
2024E
|
| |
2025E
|
|
| | |
(除非另有説明,否則以十億美元為單位)
|
| ||||||
收入
|
| |
~0.9 – 1.2
|
| |
~4.8 – 5.2
|
| |
~8.2 – 8.6
|
|
毛利
|
| |
~0.1 – 0.2
|
| |
~0.8 – 1.0
|
| |
~1.7 – 1.9
|
|
毛利
|
| |
~8.0% – 10.0%
|
| |
~17.0% – 19.0%
|
| |
~21.0% – 23.0%
|
|
名稱
|
| |
年齡
|
| |
職位
|
|
欽達巴加特 | | | 55 | | |
聯席首席執行官兼董事長
|
|
斯科特·陳 | | | 47 | | | 董事聯席首席執行官 | |
霍華德·斯泰恩 | | | 49 | | | 總裁 | |
Sanford Litvack | | | 88 | | | 獨立董事 | |
弗蘭克·N·紐曼 | | | 82 | | | 獨立董事 | |
阿尼什·梅爾瓦尼 | | | 46 | | | 獨立董事 | |
個人
|
| |
實體
|
| |
實體業務
|
| |
從屬關係
|
|
欽達巴加特 | | | L·卡特頓亞洲 | | | 投資 | | |
管理合夥人、聯席主管兼首席執行官
|
|
斯科特·陳 | | | L·卡特頓亞洲 | | | 投資 | | |
管理合夥人、聯席主管兼首席投資官
|
|
霍華德·斯泰恩 | | | L·卡特頓 | | | 投資 | | | 合作伙伴 | |
Sanford Litvack | | |
Chaffetz Lindsey LLP
|
| | 律師事務所 | | | 合作伙伴 | |
弗蘭克·紐曼 | | | PathGuard,Inc. | | | 安全 | | | 首席執行官兼聯合創始人 | |
阿尼什·梅爾瓦尼 | | |
北路威酩軒
美國 |
| |
奢侈品零售
|
| | 董事長兼首席執行官 | |
| | |
截至6月30日,
2023 |
| |||||||||
| | |
編號
|
| |
%
|
| ||||||
函數: | | | | | | | | | | | | | |
研發
|
| | | | 1,804 | | | | | | 56.9 | | |
市場營銷和銷售
|
| | | | 655 | | | | | | 20.6 | | |
供應鏈
|
| | | | 234 | | | | | | 7.4 | | |
功能支持
|
| | | | 481 | | | | | | 15.1 | | |
合計
|
| | | | 3,174 | | | | | | 100.0 | | |
位置
|
| |
大致大小
(大樓)位於 平方米 |
| |
主要用途
|
| |
租期(年)
|
|
上海,中國 | | |
23,857
|
| | 辦公室、蓮花中心、體驗店 | | | 1至10年 | |
武漢中國 | | |
18,423
|
| | 辦公室、蓮花中心、體驗店 | | | 1至10年以上 | |
寧波中國 | | |
9,389
|
| | 辦公室 | | | 5年 | |
杭州,中國 | | |
4,468
|
| | 辦公室、貴賓室 | | | 2至3年 | |
北京,中國 | | |
4,803
|
| | 蓮花中心體驗店 | | | 2.5至8.5年 | |
英國倫敦 | | |
150
|
| | 辦公室 | | | 不到1年 | |
英國考文垂 | | |
2,700
|
| | 辦公室 | | | 5年 | |
法國巴黎 | | |
2,596
|
| | 蓮花中心辦公室體驗店 | | | 6至10年 | |
荷蘭阿姆斯特丹 | | |
2,795
|
| | 辦公室 | | | 6.5至15年 | |
荷蘭侯騰 | | |
802
|
| | 蓮花中心辦公室 | | | 5年至10年 | |
挪威奧斯陸 | | |
455
|
| | 體驗店 | | | 5至8年 | |
德國慕尼黑 | | |
315
|
| | 辦公室、體驗店 | | | 不到一年到兩年 | |
德國法蘭克福 | | |
7,551
|
| | 辦公室、車間 | | | 10年至12年 | |
位置
|
| |
大致大小
(大樓)位於 平方米 |
| |
主要用途
|
| |
租期(年)
|
|
瑞典哥德堡 | | |
40
|
| | 辦公室 | | | 不到1年 | |
意大利米蘭 | | |
40
|
| | 辦公室 | | | 不到1年 | |
| | |
截至6月30日的6個月
|
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||||||||||||||||||||||||||
| | |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| ||||||||||||||||||||||||
| | |
(單位為千,不包括百分比)
|
| |||||||||||||||||||||||||||||||||||||||||||||
收入 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
商品銷售
|
| | | | 124,854 | | | | | | 96.0 | | | | | | 549 | | | | | | 22.7 | | | | | | 1,186 | | | | | | 12.4 | | | | | | 369 | | | | | | 10.0 | | |
服務收入
|
| | | | 5,181 | | | | | | 4.0 | | | | | | 1,870 | | | | | | 77.3 | | | | | | 8,371 | | | | | | 87.6 | | | | | | 3,318 | | | | | | 90.0 | | |
合計 | | | | | 130,035 | | | | | | 100.0 | | | | | | 2,419 | | | | | | 100.0 | | | | | | 9,557 | | | | | | 100.0 | | | | | | 3,687 | | | | | | 100.0 | | |
| | |
截至6月30日的6個月
|
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||||||||||||||||||||||||||
| | |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| ||||||||||||||||||||||||
| | |
(單位為千,不包括百分比)
|
| |||||||||||||||||||||||||||||||||||||||||||||
收入成本 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
銷貨成本
|
| | | | (119,557) | | | | | | 96.5 | | | | | | (466) | | | | | | 25.8 | | | | | | (948) | | | | | | 13.1 | | | | | | (331) | | | | | | 10.6 | | |
服務成本
|
| | | | (4,351) | | | | | | 3.5 | | | | | | (1,342) | | | | | | 74.2 | | | | | | (6,302) | | | | | | 86.9 | | | | | | (2,799) | | | | | | 89.4 | | |
合計 | | | | | (123,908) | | | | | | 100.0 | | | | | | (1,808) | | | | | | 100.0 | | | | | | (7,250) | | | | | | 100.0 | | | | | | (3,130) | | | | | | 100.0 | | |
| | |
截至6月30日的6個月
|
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| ||||||||||||
| | |
(單位為千,不包括百分比)
|
| |||||||||||||||||||||
毛利
|
| | | | 6,127 | | | | | | 611 | | | | | | 2,307 | | | | | | 557 | | |
毛利率(%)
|
| | | | 4.7 | | | | | | 25.3 | | | | | | 24.1 | | | | | | 15.1 | | |
| | |
截至6月30日的6個月
|
| |
截至12月31日的年度
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||||||||||||||||||||||||||
| | |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| ||||||||||||||||||||||||
| | |
(單位為千,百分比除外)
|
| |||||||||||||||||||||||||||||||||||||||||||||
運營費用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
研發費用
|
| | | | (152,548) | | | | | | 43.5 | | | | | | (126,881) | | | | | | 68.6 | | | | | | (445,844) | | | | | | 64.6 | | | | | | (511,364) | | | | | | 450.5 | | |
銷售和營銷費用
|
| | | | (118,236) | | | | | | 33.7 | | | | | | (45,153) | | | | | | 24.4 | | | | | | (151,331) | | | | | | 22.0 | | | | | | (38,066) | | | | | | 33.5 | | |
一般和行政費用
|
| | | | (80,417) | | | | | | 23.0 | | | | | | (70,113) | | | | | | 37.9 | | | | | | (148,369) | | | | | | 21.5 | | | | | | (54,763) | | | | | | 48.3 | | |
政府撥款
|
| | | | 662 | | | | | | (0.2) | | | | | | 57,194 | | | | | | (30.9) | | | | | | 55,824 | | | | | | (8.1) | | | | | | 490,694 | | | | | | (432.3) | | |
合計 | | | | | (350,539) | | | | | | 100.0 | | | | | | (184,953) | | | | | | 100.0 | | | | | | (689,720) | | | | | | 100.0 | | | | | | (113,499) | | | | | | 100.0 | | |
| | |
截至6月30日的6個月
|
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| ||||||||||||
| | |
(單位為千,不包括百分比)
|
| |||||||||||||||||||||
收入 | | | | | | | | | | | | | | | | | | | | | | | | | |
商品銷售
|
| | | | 124,854 | | | | | | 549 | | | | | | 1,186 | | | | | | 369 | | |
服務收入
|
| | | | 5,181 | | | | | | 1,870 | | | | | | 8,371 | | | | | | 3,318 | | |
總收入
|
| | | | 130,035 | | | | | | 2,419 | | | | | | 9,557 | | | | | | 3,687 | | |
收入成本 | | | | | | | | | | | | | | | | | | | | | | | | | |
銷貨成本
|
| | | | (119,557) | | | | | | (466) | | | | | | (948) | | | | | | (331) | | |
服務成本
|
| | | | (4,351) | | | | | | (1,342) | | | | | | (6,302) | | | | | | (2,799) | | |
收入總成本
|
| | | | (123,908) | | | | | | (1,808) | | | | | | (7,250) | | | | | | (3,130) | | |
毛利
|
| | | | 6,127 | | | | | | 611 | | | | | | 2,307 | | | | | | 557 | | |
運營費用: | | | | | | | | | | | | | | | | | | | | | | | | | |
研發費用
|
| | | | (152,548) | | | | | | (126,881) | | | | | | (445,844) | | | | | | (511,364) | | |
銷售和營銷費用
|
| | | | (118,236) | | | | | | (45,153) | | | | | | (151,331) | | | | | | (38,066) | | |
一般和行政費用
|
| | | | (80,417) | | | | | | (70,113) | | | | | | (148,369) | | | | | | (54,763) | | |
政府撥款
|
| | | | 662 | | | | | | 57,194 | | | | | | 55,824 | | | | | | 490,694 | | |
總運營費用
|
| | | | (350,539) | | | | | | (184,953) | | | | | | (689,720) | | | | | | (113,499) | | |
營業虧損
|
| | | | (344,412) | | | | | | (184,342) | | | | | | (687,413) | | | | | | (112,942) | | |
利息支出
|
| | | | (3,470) | | | | | | (5,507) | | | | | | (8,542) | | | | | | (3,615) | | |
利息收入
|
| | | | 5,848 | | | | | | 5,948 | | | | | | 12,188 | | | | | | 6,219 | | |
投資收入(損失)淨額
|
| | | | 2,770 | | | | | | (2,653) | | | | | | (3,246) | | | | | | 2,229 | | |
權益法投資成果份額
|
| | | | (626) | | | | | | (115) | | | | | | (2,762) | | | | | | — | | |
外幣兑換(損失)收益淨額
|
| | | | (3,619) | | | | | | (6,270) | | | | | | (11,505) | | | | | | 798 | | |
可強制贖回的非控制權益、可交換票據和可轉換票據的公允價值變動,不包括特定工具信用風險的影響
|
| | | | (12,758) | | | | | | (13,249) | | | | | | (22,991) | | | | | | (1,367) | | |
看跌期權負債公允價值變動
|
| | | | 3,307 | | | | | | — | | | | | | — | | | | | | — | | |
所得税前虧損
|
| | | | (352,960) | | | | | | (206,188) | | | | | | (724,271) | | | | | | (108,678) | | |
所得税優惠(費用)
|
| | | | 18 | | | | | | (104) | | | | | | (292) | | | | | | (1,853) | | |
淨虧損
|
| | | | (352,942) | | | | | | (206,292) | | | | | | (724,563) | | | | | | (110,531) | | |
| | |
截至6月30日的6個月
|
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| ||||||||||||
| | |
(單位為千,不包括百分比)
|
| |||||||||||||||||||||
淨虧損
|
| | | | (352,942) | | | | | | (206,292) | | | | | | (724,563) | | | | | | (110,531) | | |
基於股份的薪酬費用
|
| | | | — | | | | | | 10,625 | | | | | | 10,625 | | | | | | — | | |
調整後淨虧損
|
| | | | (352,942) | | | | | | (195,667) | | | | | | (713,938) | | | | | | (110,531) | | |
淨虧損
|
| | | | (352,942) | | | | | | (206,292) | | | | | | (724,563) | | | | | | (110,531) | | |
利息支出
|
| | | | 3,470 | | | | | | 5,507 | | | | | | 8,542 | | | | | | 3,615 | | |
利息收入
|
| | | | (5,848) | | | | | | (5,948) | | | | | | (12,188) | | | | | | (6,219) | | |
所得税優惠(費用)
|
| | | | (18) | | | | | | 104 | | | | | | 292 | | | | | | 1,853 | | |
基於股份的薪酬費用
|
| | | | — | | | | | | 10,625 | | | | | | 10,625 | | | | | | — | | |
折舊
|
| | | | 22,641 | | | | | | 2,233 | | | | | | 12,790 | | | | | | 2,056 | | |
調整後的EBITDA
|
| | | | (332,697) | | | | | | (193,771) | | | | | | (704,502) | | | | | | (109,226) | | |
| | |
截至6月30日的6個月
|
| | | | | | | | | | | | | |||||||||
| | |
2023
|
| |
2022
|
| |
更改
|
| |||||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
%
|
| ||||||||||||
| | |
(單位為千,不包括百分比)
|
| |||||||||||||||||||||
商品銷售
|
| | | | | | | | | | | | | | | | | | | | | | | | |
BEV
|
| | | | 73,226 | | | | | | — | | | | | | 73,226 | | | | | | — | | |
ICE跑車
|
| | | | 49,146 | | | | | | 473 | | | | | | 48,673 | | | | | | 10,290.3 | | |
其他
|
| | | | 2,482 | | | | | | 76 | | | | | | 2,406 | | | | | | 3,165.8 | | |
服務收入
|
| | | | 5,181 | | | | | | 1,870 | | | | | | 3,311 | | | | | | 177.1 | | |
總收入
|
| | | | 130,035 | | | | | | 2,419 | | | | | | 127,616 | | | | | | 5,275.6 | | |
| | |
截至6月30日的6個月
|
| | | | | | | | | | | | | |||||||||
| | |
2023
|
| |
2022
|
| |
更改
|
| |||||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
%
|
| ||||||||||||
| | |
(單位為千,不包括百分比)
|
| |||||||||||||||||||||
收入成本 | | | | | | | | | | | | | | | | | | | | | | | | | |
銷貨成本
|
| | | | (119,557) | | | | | | (466) | | | | | | 119,091 | | | | | | 25,556.0 | | |
服務成本
|
| | | | (4,351) | | | | | | (1,342) | | | | | | 3,009 | | | | | | 224.2 | | |
合計 | | | | | (123,908) | | | | | | (1,818) | | | | | | 122,100 | | | | | | 6,753.3 | | |
| | |
截至6月30日的6個月
|
| | | | | | | | | | | | | |||||||||
| | |
2023
|
| |
2022
|
| |
更改
|
| |||||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
%
|
| ||||||||||||
| | |
(單位為千,不包括百分比)
|
| |||||||||||||||||||||
毛利
|
| | | | 6,127 | | | | | | 611 | | | | | | 5,516 | | | | | | 902.8 | | |
毛利率(%)
|
| | | | 4.7 | | | | | | 25.3 | | | | | | — | | | | | | — | | |
| | |
截至6月30日的6個月
|
| | | | | | | | | | | | | |||||||||
| | |
2023
|
| |
2022
|
| |
更改
|
| |||||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
%
|
| ||||||||||||
| | |
(單位為千,不包括百分比)
|
| |||||||||||||||||||||
運營費用 | | | | | | | | | | | | | | | | | | | | | | | | | |
研發費用
|
| | | | (152,548) | | | | | | (126,881) | | | | | | 25,667 | | | | | | 20.2 | | |
銷售和營銷費用
|
| | | | (118,236) | | | | | | (45,153) | | | | | | 73,083 | | | | | | 161.9 | | |
一般和行政費用
|
| | | | (80,417) | | | | | | (70,113) | | | | | | 10,304 | | | | | | 14.7 | | |
政府撥款
|
| | | | 662 | | | | | | 57,194 | | | | | | (56,532) | | | | | | (98.8) | | |
合計 | | | | | (350,539) | | | | | | (184,953) | | | | | | 165,586 | | | | | | 89.5 | | |
| | |
截至本年度的年度業績
12月31日 |
| |
更改
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
%
|
| ||||||||||||
| | |
(單位為千,不包括百分比)
|
| |||||||||||||||||||||
商品銷售
|
| | | | 1,186 | | | | | | 369 | | | | | | 817 | | | | | | 221.4 | | |
車輛
|
| | | | 828 | | | | | | 369 | | | | | | 459 | | | | | | 124.4 | | |
其他
|
| | | | 358 | | | | |
|
—
|
| | | | | 358 | | | | |
|
—
|
| |
服務收入
|
| | | | 8,371 | | | | | | 3,318 | | | | | | 5,053 | | | | | | 152.3 | | |
總收入
|
| | | | 9,557 | | | | | | 3,687 | | | | | | 5,870 | | | | | | 159.2 | | |
| | |
截至本年度的年度業績
12月31日 |
| |
更改
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
%
|
| ||||||||||||
| | |
(單位為千,不包括百分比)
|
| |||||||||||||||||||||
收入成本 | | | | | | | | | | | | | | | | | | | | | | | | | |
銷貨成本
|
| | | | (948) | | | | | | (331) | | | | | | 617 | | | | | | 186.4 | | |
服務成本
|
| | | | (6,302) | | | | | | (2,799) | | | | | | 3,503 | | | | | | 125.2 | | |
合計 | | | | | (7,250) | | | | | | (3,130) | | | | | | 4,120 | | | | | | 131.6 | | |
| | |
截至本年度的年度業績
12月31日 |
| |
更改
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
%
|
| ||||||||||||
| | |
(單位為千,不包括百分比)
|
| |||||||||||||||||||||
毛利
|
| | | | 2,307 | | | | | | 557 | | | | | | 1,750 | | | | | | 314.2 | | |
毛利率(%)
|
| | | | 24.1 | | | | | | 15.1 | | | | | | — | | | | | | — | | |
| | |
截至本年度的年度業績
12月31日 |
| |
更改
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
%
|
| ||||||||||||
| | |
(單位為千,不包括百分比)
|
| |||||||||||||||||||||
運營費用 | | | | | | | | | | | | | | | | | | | | | | | | | |
研發費用
|
| | | | (445,844) | | | | | | (511,364) | | | | | | (65,520) | | | | | | (12.8) | | |
銷售和營銷費用
|
| | | | (151,331) | | | | | | (38,066) | | | | | | 113,265 | | | | | | 297.5 | | |
一般和行政費用
|
| | | | (148,369) | | | | | | (54,763) | | | | | | 93,606 | | | | | | 170.9 | | |
政府撥款
|
| | | | 55,824 | | | | | | 490,694 | | | | | | (434,870) | | | | | | (88.6) | | |
合計 | | | | | (689,720) | | | | | | (113,499) | | | | | | 576,221 | | | | | | 507.7 | | |
| | |
截至6月30日的6個月
|
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
彙總合併合併現金流
數據 |
| | | | | | | | | | | | | | | | | | | | | | | | |
經營活動中使用的淨現金
|
| | | | (303,700) | | | | | | (132,736) | | | | | | (351,419) | | | | | | (126,505) | | |
投資提供的現金淨額
活動 |
| | | | (103,733) | | | | | | (116,865) | | | | | | (149,414) | | | | | | 244,476 | | |
融資活動提供的現金淨額
|
| | | | 415,283 | | | | | | 353,992 | | | | | | 758,131 | | | | | | 364,853 | | |
匯率變動對現金和受限現金的影響
|
| | | | (18,356) | | | | | | (27,068) | | | | | | (49,217) | | | | | | 2,943 | | |
現金和受限現金淨(減)增
|
| | | | (10,506) | | | | | | 77,323 | | | | | | 208,081 | | | | | | 485,767 | | |
期初現金和受限現金
|
| | | | 739,533 | | | | | | 531,452 | | | | | | 531,452 | | | | | | 45,685 | | |
期末/年末現金和限制性現金
|
| | | | 729,027 | | | | | | 608,775 | | | | | | 739,533 | | | | | | 531,452 | | |
| | | | | | | | |
按期付款
|
| |||||||||
| | |
合計
|
| |
在一個範圍內
年 |
| |
超過
一年 |
| |||||||||
| | |
(美元千元)
|
| |||||||||||||||
資本支出承諾
|
| | | | 50,157 | | | | | | 42,052 | | | | | | 8,105 | | |
採購承諾
|
| | | | 138,165 | | | | | | 138,165 | | | | | | — | | |
經營租賃債務
|
| | | | 141,282 | | | | | | 23,011 | | | | | | 118,271 | | |
可轉換票據
|
| | | | 99,779 | | | | | | 22,415 | | | | | | 77,364 | | |
可交換票據
|
| | | | 418,743 | | | | | | 346,115 | | | | | | 72,628 | | |
看跌期權負債
|
| | | | 6,069 | | | | | | — | | | | | | 6,069 | | |
合計 | | | | | 854,195 | | | | | | 571,758 | | | | | | 282,437 | | |
| | |
形式
組合 (假設沒有 贖回) |
| |
形式
組合 (假設 最大 贖回) |
| ||||||||||||||||||
| | |
所有權
共享中的 |
| |
所有權
% |
| |
所有權
共享中的 |
| |
所有權
% |
| ||||||||||||
LCAA普通股東(包括
創始人)(A) |
| | | | 28,946,340 | | | | | | 4.1% | | | | | | 7,162,718 | | | | | | 1.1% | | |
併購融資投資者
|
| | | | 36,953,579 | | | | | | 5.3% | | | | | | 36,953,579 | | | | | | 5.5% | | |
可交換票據持有人(B)
|
| | | | 35,982,175 | | | | | | 5.2% | | | | | | 35,982,175 | | | | | | 5.3% | | |
LTC普通股股東(C)
|
| | | | 542,819,213 | | | | | | 78.1% | | | | | | 542,819,213 | | | | | | 80.6% | | |
Momenta可換股票據(D)
|
| | | | 564,828 | | | | | | 0.1% | | | | | | 564,828 | | | | | | 0.1% | | |
Meritz(E) | | | | | 50,000,000 | | | | | | 7.2% | | | | | | 50,000,000 | | | | | | 7.4% | | |
合計 | | | | | 695,266,135 | | | | | | 100.0% | | | | | | 673,482,513 | | | | | | 100.0% | | |
| | |
形式
組合 (假設沒有 贖回) |
| |
形式
組合 (假設 最大 贖回) |
| ||||||||||||||||||
| | |
所有權
共享中的 |
| |
所有權
% |
| |
所有權
共享中的 |
| |
所有權
% |
| ||||||||||||
LCAA普通股東(包括
創始人) |
| | | | 28,946,340 | | | | | | 4.0% | | | | | | 7,162,718 | | | | | | 1.0% | | |
併購融資投資者
|
| | | | 36,953,579 | | | | | | 5.1% | | | | | | 36,953,579 | | | | | | 5.3% | | |
可交換票據的持有人
|
| | | | 35,982,175 | | | | | | 5.0% | | | | | | 35,982,175 | | | | | | 5.2% | | |
梅里茨
|
| | | | 50,000,000 | | | | | | 7.0% | | | | | | 50,000,000 | | | | | | 7.2% | | |
LTC普通股股東
|
| | | | 542,819,213 | | | | | | 75.7% | | | | | | 542,819,213 | | | | | | 78.0% | | |
公開認股權證相關股份
|
| | | | 9,550,291 | | | | | | 1.3% | | | | | | 9,550,291 | | | | | | 1.4% | | |
股票基礎私募認股權證
|
| | | | 5,486,784 | | | | | | 0.8% | | | | | | 5,486,784 | | | | | | 0.8% | | |
Momenta可轉換票據
|
| | | | 564,828 | | | | | | 0.1% | | | | | | 564,828 | | | | | | 0.1% | | |
根據獎勵計劃(A)最初預留供發行的股份
|
| | | | 7,180,787 | | | | | | 1.0% | | | | | | 7,180,787 | | | | | | 1.0% | | |
合計 | | | | | 717,483,997 | | | | | | 100.0% | | | | | | 695,700,375 | | | | | | 100.0% | | |
| | |
(1)
LCAA |
| |
(2)
LTC |
| |
場景1
假設沒有 贖回 |
| |
場景2
假設 最大 贖回 |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
(歷史)
|
| |
交易
會計 調整 |
| |
備註:
|
| |
(形式)
|
| |
(歷史)
|
| |
交易
會計 調整 |
| |
備註:
|
| |
形式
組合 |
| |
額外的
交易 會計 調整 |
| |
備註:
|
| |
形式
組合 |
| |||||||||||||||||||||||||||||||||
資產: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金
|
| | | $ | 5 | | | | | $ | — | | | | | | | | | | | $ | 5 | | | | | $ | 548,286 | | | | | $ | 348,029 | | | | | | (A) | | | | | $ | 1,092,960 | | | | | $ | (231,672) | | | | | | (J) | | | | | $ | 861,288 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 231,672 | | | | | | (B) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (14,272) | | | | | | (E) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (36,482) | | | | | | (F) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27,679 | | | | | | (G) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (6,309) | | | | | | (H) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (5,648) | | | | | | (M) | | | | | | | | | | | | | | | | | | | | | | | | | | |
受限現金
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 180,049 | | | | | | — | | | | | | | | | | | | 180,049 | | | | | | — | | | | | | | | | | | | 180,049 | | |
抵押品賬户中持有的有價證券
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | 175,000 | | | | | | (N) | | | | | | 175,000 | | | | | | — | | | | | | | | | | | | 175,000 | | |
應收賬款 - 關聯方,淨額
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 13,575 | | | | | | — | | | | | | | | | | | | 13,575 | | | | | | — | | | | | | | | | | | | 13,575 | | |
庫存
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 125,634 | | | | | | — | | | | | | | | | | | | 125,634 | | | | | | — | | | | | | | | | | | | 125,634 | | |
預付款和其他流動資產
|
| | | | 119 | | | | | | — | | | | | | | | | | | | 119 | | | | | | 25,935 | | | | | | — | | | | | | | | | | | | 26,054 | | | | | | — | | | | | | | | | | | | 26,054 | | |
預付款和其他流動資產
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 13,911 | | | | | | — | | | | | | | | | | | | 13,911 | | | | | | — | | | | | | | | | | | | 13,911 | | |
流動資產總額
|
| | | | 124 | | | | | | — | | | | | | | | | | | | 124 | | | | | | 907,390 | | | | | | 719,669 | | | | | | | | | | | | 1,627,183 | | | | | | (231,672) | | | | | | | | | | | | 1,395,511 | | |
非流動資產: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
受限現金
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 692 | | | | | | — | | | | | | | | | | | | 692 | | | | | | — | | | | | | | | | | | | 692 | | |
抵押品賬户中持有的有價證券
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | 325,000 | | | | | | (N) | | | | | | 325,000 | | | | | | — | | | | | | | | | | | | 325,000 | | |
投資證券
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 7,326 | | | | | | — | | | | | | | | | | | | 7,326 | | | | | | — | | | | | | | | | | | | 7,326 | | |
財產、設備和軟件,淨額
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 294,571 | | | | | | — | | | | | | | | | | | | 294,571 | | | | | | — | | | | | | | | | | | | 294,571 | | |
無形資產
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 116,352 | | | | | | — | | | | | | | | | | | | 116,352 | | | | | | — | | | | | | | | | | | | 116,352 | | |
經營性租賃使用權資產
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 162,669 | | | | | | — | | | | | | | | | | | | 162,669 | | | | | | — | | | | | | | | | | | | 162,669 | | |
其他非流動資產
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 103,624 | | | | | | — | | | | | | | | | | | | 103,624 | | | | | | — | | | | | | | | | | | | 103,624 | | |
其他非流動資產
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 2,542 | | | | | | | | | | | | | | | | | | 2,542 | | | | | | | | | | | | | | | | | | 2,542 | | |
信託賬户中持有的有價證券
|
| | | | 227,334 | | | | | | 1,650 | | | | | | (a) | | | | | | 231,672 | | | | | | — | | | | | | (231,672) | | | | | | (B) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
| | | | | | | | | | | 2,688 | | | | | | (b) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
非流動資產合計
|
| | | | 227,334 | | | | | | 4,338 | | | | | | | | | | | | 231,672 | | | | | | 687,776 | | | | | | 93,328 | | | | | | | | | | | | 1,012,776 | | | | | | — | | | | | | | | | | | | 1,012,776 | | |
總資產
|
| | | $ | 227,458 | | | | | $ | 4,338 | | | | | | | | | | | $ | 231,796 | | | | | $ | 1,595,166 | | | | | $ | 812,997 | | | | | | | | | | | $ | 2,639,959 | | | | | $ | (231,672) | | | | | | | | | | | $ | 2,408,287 | | |
負債、夾層股權和股東權益
(赤字) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
應付賬款
|
| | | $ | — | | | | | $ | — | | | | | | | | | | | $ | — | | | | | $ | 3,549 | | | | | $ | — | | | | | | | | | | | $ | 3,549 | | | | | $ | — | | | | | | | | | | | $ | 3,549 | | |
應付賬款
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 152,725 | | | | | | — | | | | | | | | | | | | 152,725 | | | | | | — | | | | | | | | | | | | 152,725 | | |
應計費用和其他流動負債 - 第三方
|
| | | | 4,106 | | | | | | — | | | | | | | | | | | | 4,106 | | | | | | 275,569 | | | | | | (4,055) | | | | | | (E) | | | | | | 263,039 | | | | | | — | | | | | | | | | | | | 263,039 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (2,074) | | | | | | (F) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (10,507) | | | | | | (A) | | | | | | | | | | | | | | | | | | | | | | | | | | |
應計費用和其他流動負債相關方
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 228,390 | | | | | | — | | | | | | | | | | | | 228,390 | | | | | | — | | | | | | | | | | | | 228,390 | | |
短期借款
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 380,841 | | | | | | — | | | | | | | | | | | | 380,841 | | | | | | — | | | | | | | | | | | | 380,841 | | |
合同負債
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 29,875 | | | | | | — | | | | | | | | | | | | 29,875 | | | | | | — | | | | | | | | | | | | 29,875 | | |
因關聯方原因
|
| | | | 4,659 | | | | | | 1,650 | | | | | | (a) | | | | | | 6,309 | | | | | | — | | | | | | (6,309) | | | | | | (H) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
經營租賃負債
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 17,022 | | | | | | — | | | | | | | | | | | | 17,022 | | | | | | — | | | | | | | | | | | | 17,022 | | |
可交換票據
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 346,115 | | | | | | (346,115) | | | | | | (G) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
強制可贖回的非控股權益
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
可轉換票據
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 22,415 | | | | | | (11,118) | | | | | | (A) | | | | | | — | | | | | | | | | | | | | | | | | | — | | |
| | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | (11,297) | | | | | | (M) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
流動負債總額
|
| | | | 8,765 | | | | | | 1,650 | | | | | | | | | | | | 10,415 | | | | | | 1,456,501 | | | | | | (391,475) | | | | | | | | | | | | 1,075,441 | | | | | | — | | | | | | | | | | | | 1,075,441 | | |
非流動負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
合同負債
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 3,592 | | | | | | | | | | | | | | | | | | 3,592 | | | | | | | | | | | | | | | | | | 3,592 | | |
經營租賃負債
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 92,129 | | | | | | — | | | | | | | | | | | | 92,129 | | | | | | — | | | | | | | | | | | | 92,129 | | |
看跌期權負債
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 6,069 | | | | | | 134,644 | | | | | | (N) | | | | | | 140,713 | | | | | | — | | | | | | | | | | | | 140,713 | | |
可轉換票據
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 77,364 | | | | | | — | | | | | | | | | | | | 77,364 | | | | | | — | | | | | | | | | | | | 77,364 | | |
可交換票據 - 非當前
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 72,628 | | | | | | — | | | | | | | | | | | | 72,628 | | | | | | — | | | | | | | | | | | | 72,628 | | |
遞延納税義務
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 373 | | | | | | — | | | | | | | | | | | | 373 | | | | | | — | | | | | | | | | | | | 373 | | |
遞延收入
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 262,948 | | | | | | — | | | | | | | | | | | | 262,948 | | | | | | — | | | | | | | | | | | | 262,948 | | |
延期承銷商的營銷費
|
| | | | 7,957 | | | | | | — | | | | | | | | | | | | 7,957 | | | | | | — | | | | | | (7,957) | | | | | | (C) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
保修責任
|
| | | | 4,245 | | | | | | — | | | | | | | | | | | | 4,245 | | | | | | — | | | | | | — | | | | | | | | | | | | 4,245 | | | | | | — | | | | | | | | | | | | 4,245 | | |
其他非流動負債 - 第三方
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 31,636 | | | | | | — | | | | | | | | | | | | 31,636 | | | | | | — | | | | | | | | | | | | 31,636 | | |
其他非流動負債 - 關聯方
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 1,710 | | | | | | — | | | | | | | | | | | | 1,710 | | | | | | — | | | | | | | | | | | | 1,710 | | |
非流動負債合計
|
| | | | 12,202 | | | | | | — | | | | | | | | | | | | 12,202 | | | | | | 548,449 | | | | | | 126,687 | | | | | | | | | | | | 687,338 | | | | | | — | | | | | | | | | | | | 687,338 | | |
總負債
|
| | | | 20,967 | | | | | | 1,650 | | | | | | | | | | | | 22,617 | | | | | | 2,004,950 | | | | | | (264,788) | | | | | | | | | | | | 1,762,779 | | | | | | — | | | | | | | | | | | | 1,762,779 | | |
| | |
(1)
LCAA |
| |
(2)
LTC |
| |
場景1
假設沒有 贖回 |
| |
場景2
假設 最大 贖回 |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
(歷史)
|
| |
交易
會計 調整 |
| |
備註:
|
| |
(形式)
|
| |
(歷史)
|
| |
交易
會計 調整 |
| |
備註:
|
| |
形式
組合 |
| |
額外的
交易 會計 調整 |
| |
備註:
|
| |
形式
組合 |
| |||||||||||||||||||||||||||||||||
承付款和或有事項 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
可能贖回的A類普通股
|
| | | | 227,334 | | | | | | 1,650 | | | | | | (a) | | | | | | 231,672 | | | | | | — | | | | | | (231,672) | | | | | | (J) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
| | | | | | | | | | | 2,688 | | | | | | (b) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
系列A前可贖回可轉換優先股
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 177,329 | | | | | | (177,329) | | | | | | (I) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
系列A可贖回可轉換優先股
個共享 |
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 191,338 | | | | | | (191,338) | | | | | | (I) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
股東權益(虧損)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
優先股
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
普通股
|
| | | | 1 | | | | | | — | | | | | | | | | | | | 1 | | | | | | 21 | | | | | | 0 | | | | | | (A) | | | | | | 7 | | | | | | (0) | | | | | | (J) | | | | | | 7 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (16) | | | | | | (I) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0 | | | | | | (J) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0 | | | | | | (G) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0 | | | | | | (M) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1 | | | | | | (N) | | | | | | | | | | | | | | | | | | | | | | | | | | |
新增實收資本
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 371,173 | | | | | | 369,536 | | | | | | (A) | | | | | | 2,034,241 | | | | | | (231,672) | | | | | | (J) | | | | | | 1,802,569 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,621 | | | | | | (C) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (22,494) | | | | | | (D) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (40,500) | | | | | | (F) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 359,821 | | | | | | (G) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 368,683 | | | | | | (I) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 231,672 | | | | | | (J) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,290 | | | | | | (K) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15,435 | | | | | | (L) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,649 | | | | | | (M) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | 365,355 | | | | | | (N) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
累計其他綜合收益
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 50,521 | | | | | | (3,398) | | | | | | (G) | | | | | | 47,105 | | | | | | — | | | | | | | | | | | | 47,105 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (18) | | | | | | (A) | | | | | | | | | | | | | | | | | | | | | | | | | | |
累計虧損
|
| | | | (20,844) | | | | | | (1,650) | | | | | | (a) | | | | | | (22,494) | | | | | | (1,193,935) | | | | | | 22,494 | | | | | | (D) | | | | | | (1,197,942) | | | | | | — | | | | | | | | | | | | (1,197,942) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 336 | | | | | | (C) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (10,217) | | | | | | (E) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,092 | | | | | | (F) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17,371 | | | | | | (G) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136 | | | | | | (A) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (2,290) | | | | | | (K) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (15,435) | | | | | | (L) | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股股東應佔股東權益(虧損)總額
|
| | | | (20,843) | | | | | | (1,650) | | | | | | | | | | | | (22,493) | | | | | | (772,220) | | | | | | 1,678,124 | | | | | | | | | | | | 883,411 | | | | | | (231,672) | | | | | | | | | | | | 651,739 | | |
非控股權益
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | (6,231) | | | | | | — | | | | | | | | | | | | (6,231) | | | | | | — | | | | | | | | | | | | (6,231) | | |
股東權益合計(虧損)
|
| | | | (20,843) | | | | | | (1,650) | | | | | | | | | | | | (22,493) | | | | | | (778,451) | | | | | | 1,678,124 | | | | | | | | | | | | 877,180 | | | | | | (231,672) | | | | | | | | | | | | 645,508 | | |
負債、夾層權益和股東權益(赤字)合計
|
| | | $ | 227,458 | | | | | $ | 4,338 | | | | | | | | | | | $ | 231,796 | | | | | $ | 1,595,166 | | | | | $ | 812,997 | | | | | | | | | | | $ | 2,639,959 | | | | | $ | (231,672) | | | | | | | | | | | $ | 2,408,287 | | |
|
| | |
(1)
LCAA |
| |
(2)
LTC |
| |
場景1
假設沒有 贖回 |
| |
場景2
假設最大值 贖回 |
| ||||||||||||||||||||||||||||||
| | |
(歷史)
|
| |
(歷史)
|
| |
交易
會計 調整 |
| |
備註:
|
| |
形式
組合 |
| |
額外的
交易 會計 調整 |
| |
備註:
|
| |
形式
組合 |
| ||||||||||||||||||
收入:
|
| | | $ | | | | | $ | | | | | $ | | | | | | | | $ | | | | | $ | | | | | | | | $ | | | ||||||
商品銷售
|
| | | | — | | | | | | 124,854 | | | | | | — | | | | | | | | | 124,854 | | | | | | — | | | | | | | | | 124,854 | | |
服務收入
|
| | | | — | | | | | | 5,181 | | | | | | — | | | | | | | | | 5,181 | | | | | | — | | | | | | | | | 5,181 | | |
總收入
|
| | | | — | | | | | | 130,035 | | | | | | — | | | | | | | | | 130,035 | | | | | | — | | | | | | | | | 130,035 | | |
收入成本: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
銷貨成本
|
| | | | — | | | | | | (119,557) | | | | | | — | | | | | | | | | (119,557) | | | | | | — | | | | | | | | | (119,557) | | |
服務成本
|
| | | | — | | | | | | (4,351) | | | | | | — | | | | | | | | | (4,351) | | | | | | — | | | | | | | | | (4,351) | | |
收入總成本
|
| | | | — | | | | | | (123,908) | | | | | | — | | | | | | | | | (123,908) | | | | | | — | | | | | | | | | (123,908) | | |
毛利
|
| | | | — | | | | | | 6,127 | | | | | | — | | | | | | | | | 6,127 | | | | | | — | | | | | | | | | 6,127 | | |
運營費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
一般和行政費用
|
| | | | (3,511) | | | | | | (80,417) | | | | | | (15,435) | | | |
(DD)
|
| | | | (109,580) | | | | | | — | | | | | | | | | (109,580) | | |
| | | | | | | | | | | | | | | | | (10,217) | | | |
(EE)
|
| | | | | | | | | | | | | | | | | | | | | |
銷售和營銷費用
|
| | | | — | | | | | | (118,236) | | | | | | — | | | | | | | | | (118,236) | | | | | | — | | | | | | | | | (118,236) | | |
研發費用
|
| | | | — | | | | | | (152,548) | | | | | | — | | | | | | | | | (152,548) | | | | | | — | | | | | | | | | (152,548) | | |
政府撥款
|
| | | | — | | | | | | 662 | | | | | | — | | | | | | | | | 662 | | | | | | — | | | | | | | | | 662 | | |
總運營費用
|
| | | | (3,511) | | | | | | (350,539) | | | | | | (25,652) | | | | | | | | | (379,702) | | | | | | — | | | | | | | | | (379,702) | | |
營業虧損
|
| | | | (3,511) | | | | | | (344,412) | | | | | | (25,652) | | | | | | | | | (373,575) | | | | | | — | | | | | | | | | (373,575) | | |
其他收入(支出) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
利息支出
|
| | | | — | | | | | | (3,470) | | | | | | — | | | | | | | | | (3,470) | | | | | | — | | | | | | | | | (3,470) | | |
利息收入
|
| | | | — | | | | | | 5,848 | | | | | | — | | | | | | | | | 5,848 | | | | | | — | | | | | | | | | 5,848 | | |
投資收益,淨額
|
| | | | — | | | | | | 2,770 | | | | | | — | | | | | | | | | 2,770 | | | | | | — | | | | | | | | | 2,770 | | |
權益法投資成果份額
|
| | | | — | | | | | | (626) | | | | | | — | | | | | | | | | (626) | | | | | | — | | | | | | | | | (626) | | |
信託賬户中持有的有價證券賺取的利息
|
| | | | 5,550 | | | | | | — | | | | | | 2,688 | | | |
(Ff)
|
| | | | 8,238 | | | | | | (8,238) | | | |
(抄送)
|
| | | | — | | |
外幣匯兑損失淨額
|
| | | | — | | | | | | (3,619) | | | | | | — | | | | | | | | | (3,619) | | | | | | — | | | | | | | | | (3,619) | | |
可強制贖回的非控制權益、可交換票據和可轉換票據的公允價值變動,不包括特定工具信用風險的影響
|
| | | | — | | | | | | (12,758) | | | | | | 3,144 | | | |
(Aa)
|
| | | | (9,478) | | | | | | — | | | | | | | | | (9,478) | | |
| | | | | | | | | | | | | | | | | 136 | | | |
(Aa)
|
| | | | | | | | | | | | | | | | | | | | | |
看跌期權負債公允價值變動
|
| | | | — | | | | | | 3,307 | | | | | | — | | | | | | | | | 3,307 | | | | | | — | | | | | | | | | 3,307 | | |
遞延承銷商費用變動
|
| | | | 87 | | | | | | — | | | | | | — | | | | | | | | | 87 | | | | | | — | | | | | | | | | 87 | | |
權證負債公允價值變動
|
| | | | (3,644) | | | | | | — | | | | | | — | | | | | | | | | (3,644) | | | | | | — | | | | | | | | | (3,644) | | |
其他收入(支出)合計
|
| | | | 1,993 | | | | | | (8,548) | | | | | | 5,968 | | | | | | | | | (587) | | | | | | (8,238) | | | | | | | | | (8,825) | | |
所得税前虧損
|
| | | | (1,518) | | | | | | (352,960) | | | | | | (19,684) | | | | | | | | | (374,162) | | | | | | (8,238) | | | | | | | | | (382,400) | | |
所得税優惠
|
| | | | — | | | | | | 18 | | | | | | — | | | | | | | | | 18 | | | | | | — | | | | | | | | | 18 | | |
淨虧損
|
| | | $ | (1,518) | | | | | $ | (352,942) | | | | | $ | (19,684) | | | | | | | | $ | (374,144) | | | | | $ | (8,238) | | | | | | | | $ | (382,382) | | |
減:歸屬於非控股權益的淨虧損
|
| | | | — | | | | | | (5,779) | | | | | | — | | | | | | | | | (5,779) | | | | | | — | | | | | | | | | (5,779) | | |
普通股股東應佔淨虧損
|
| | | $ | (1,518) | | | | | $ | (347,163) | | | | | $ | (19,684) | | | | | | | | $ | (368,365) | | | | | $ | (8,238) | | | | | | | | $ | (376,603) | | |
加權平均流通股,A類普通股
|
| | | | 24,363,584 | | | | | | | | | | | | (24,363,584) | | | |
(BB)
|
| | | | — | | | | | | — | | | | | | | | | — | | |
每股基本及攤薄淨虧損,A類普通股
|
| | | $ | (0.05) | | | | | | | | | | | | | | | | | | | | $ | — | | | | | | | | | | | | | | $ | — | | |
平均發行在外股份,B類普通股
|
| | | | 7,162,718 | | | | | | | | | | | | 688,103,417 | | | |
(BB)
|
| | | | 695,266,135 | | | | | | (21,783,622) | | | |
(BB)
|
| | | | 673,482,513 | | |
每股基本及攤薄淨虧損,B類普通股
|
| | | $ | (0.05) | | | | | | | | | | | | | | | | | | | | $ | (0.53) | | | | | | | | | | | | | | $ | (0.56) | | |
已發行普通股的基本加權平均值和稀釋加權平均值
|
| | | | | | | | | | 2,142,922,222 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
每股普通股的基本和攤薄每股虧損
|
| | | | | | | | | $ | (0.16) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
(1)
LCAA |
| |
(2)
LTC |
| |
場景1
假設沒有 贖回 |
| |
場景2
假設最大值 贖回 |
| ||||||||||||||||||||||||||||||
| | |
(歷史)
|
| |
(歷史)
|
| |
交易
會計 調整 |
| |
備註:
|
| |
形式
組合 |
| |
額外的
交易 會計 調整 |
| |
備註:
|
| |
形式
組合 |
| ||||||||||||||||||
收入:
|
| | | $ | | | | | $ | | | | | $ | | | | | | | | $ | | | | | $ | | | | | | | | $ | | | ||||||
商品銷售
|
| | | | — | | | | | | 1,186 | | | | | | — | | | | | | | | | 1,186 | | | | | | — | | | | | | | | | 1,186 | | |
服務收入
|
| | | | — | | | | | | 8,371 | | | | | | — | | | | | | | | | 8,371 | | | | | | — | | | | | | | | | 8,371 | | |
總收入
|
| | | | — | | | | | | 9,557 | | | | | | — | | | | | | | | | 9,557 | | | | | | — | | | | | | | | | 9,557 | | |
收入成本: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
銷貨成本
|
| | | | — | | | | | | (948) | | | | | | — | | | | | | | | | (948) | | | | | | — | | | | | | | | | (948) | | |
服務成本
|
| | | | — | | | | | | (6,302) | | | | | | — | | | | | | | | | (6,302) | | | | | | — | | | | | | | | | (6,302) | | |
收入總成本
|
| | | | — | | | | | | (7,250) | | | | | | — | | | | | | | | | (7,250) | | | | | | — | | | | | | | | | (7,250) | | |
毛利
|
| | | | — | | | | | | 2,307 | | | | | | — | | | | | | | | | 2,307 | | | | | | — | | | | | | | | | 2,307 | | |
運營費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
一般和行政費用
|
| | | | (4,571) | | | | | | (148,369) | | | | | | (15,551) | | | |
(DD)
|
| | | | (178,632) | | | | | | — | | | | | | | | | (178,632) | | |
| | | | | | | | | | | | | | | | | (10,141) | | | |
(EE)
|
| | | | | | | | | | | | | | | | | | | | | |
銷售和營銷費用
|
| | | | — | | | | | | (151,331) | | | | | | — | | | | | | | | | (151,331) | | | | | | — | | | | | | | | | (151,331) | | |
研發費用
|
| | | | — | | | | | | (445,844) | | | | | | — | | | | | | | | | (445,844) | | | | | | — | | | | | | | | | (445,844) | | |
政府撥款
|
| | | | — | | | | | | 55,824 | | | | | | — | | | | | | | | | 55,824 | | | | | | — | | | | | | | | | 55,824 | | |
總運營費用
|
| | | | (4,571) | | | | | | (689,720) | | | | | | (25,692) | | | | | | | | | (719,983) | | | | | | — | | | | | | | | | (719,983) | | |
營業虧損
|
| | | | (4,571) | | | | | | (687,413) | | | | | | (25,692) | | | | | | | | | (717,676) | | | | | | — | | | | | | | | | (717,676) | | |
其他收入(支出) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
利息支出
|
| | | | — | | | | | | (8,542) | | | | | | — | | | | | | | | | (8,542) | | | | | | — | | | | | | | | | (8,542) | | |
利息收入
|
| | | | — | | | | | | 12,188 | | | | | | — | | | | | | | | | 12,188 | | | | | | — | | | | | | | | | 12,188 | | |
投資虧損,淨額
|
| | | | — | | | | | | (3,246) | | | | | | — | | | | | | | | | (3,246) | | | | | | — | | | | | | | | | (3,246) | | |
權益法投資成果份額
|
| | | | — | | | | | | (2,762) | | | | | | — | | | | | | | | | (2,762) | | | | | | — | | | | | | | | | (2,762) | | |
信託賬户中持有的有價證券賺取的利息
|
| | | | 4,133 | | | | | | — | | | | | | — | | | | | | | | | 4,133 | | | | | | (4,133) | | | |
(抄送)
|
| | | | — | | |
外幣匯兑損失淨額
|
| | | | — | | | | | | (11,505) | | | | | | — | | | | | | | | | (11,505) | | | | | | — | | | | | | | | | (11,505) | | |
可強制贖回的非控制權益、可交換票據和可轉換票據的公允價值變動,不包括特定工具信用風險的影響
|
| | | | — | | | | | | (22,991) | | | | | | 13,162 | | | |
(Aa)
|
| | | | (4,264) | | | | | | — | | | | | | | | | (4,264) | | |
| | | | | | | | | | | | | | | | | 5,565 | | | |
(Aa)
|
| | | | | | | | | | | | | | | | | | | | | |
權證負債公允價值變動
|
| | | | 11,278 | | | | | | — | | | | | | — | | | | | | | | | 11,278 | | | | | | — | | | | | | | | | 11,278 | | |
其他收入(支出)合計
|
| | | | 15,411 | | | | | | (36,858) | | | | | | 18,727 | | | | | | | | | (2,720) | | | | | | (4,133) | | | | | | | | | (6,853) | | |
所得税前收入(虧損)
|
| | | | 10,840 | | | | | | (724,271) | | | | | | (6,965) | | | | | | | | | (720,396) | | | | | | (4,133) | | | | | | | | | (724,529) | | |
所得税費用
|
| | | | — | | | | | | (292) | | | | | | — | | | | | | | | | (292) | | | | | | — | | | | | | | | | (292) | | |
淨收益(虧損)
|
| | | $ | 10,840 | | | | | $ | (724,563) | | | | | $ | (6,965) | | | | | | | | $ | (720,688) | | | | | $ | (4,133) | | | | | | | | $ | (724,821) | | |
減:歸屬於非控股權益的淨虧損
|
| | | | — | | | | | | (642) | | | | | | — | | | | | | | | | (642) | | | | | | — | | | | | | | | | (642) | | |
普通股股東應佔淨收益(虧損)
|
| | | $ | 10,840 | | | | | $ | (723,921) | | | | | $ | (6,965) | | | | | | | | $ | (720,046) | | | | | $ | (4,133) | | | | | | | | $ | (724,179) | | |
加權平均流通股,A類普通股
|
| | | | 28,650,874 | | | | | | | | | | | | (21,783,622) | | | |
(BB)
|
| | | | — | | | | | | — | | | | | | | | | — | | |
A類普通股每股基本和稀釋後淨收益
|
| | | $ | 0.30 | | | | | | | | | | | | | | | | | | | | $ | — | | | | | | | | | | | | | | $ | — | | |
平均發行在外股份,B類普通股
|
| | | | 7,162,718 | | | | | | | | | | | | 615,043,867 | | | |
(BB)
|
| | | | 622,206,585 | | | | | | (21,783,622) | | | |
(BB)
|
| | | | 600,422,963 | | |
每股基本和稀釋後淨收益(虧損),B類普通股
|
| | | $ | 0.30 | | | | | | | | | | | | | | | | | | | | $ | (1.16) | | | | | | | | | | | | | | $ | (1.21) | | |
已發行普通股的基本加權平均值和稀釋加權平均值
|
| | | | | | | | | | 2,148,265,510 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
每股普通股的基本和攤薄每股虧損
|
| | | | | | | | | $ | (0.34) | | | | | | | | | | | | | |
| | |
06月30日
2023 |
| |
12月31日
2022 |
| ||||||
無風險利率
|
| | | | 4.02% | | | | | | 3.91% | | |
股息率
|
| | | | 0.0% | | | | | | 0.0% | | |
預期期限(年)
|
| | | | 5.35 | | | | | | 5.21 | | |
預期波動率
|
| | | | 4.00% | | | | | | 3.6% | | |
股價 - 資產價格
|
| | | $ | 10.46 | | | | | $ | 10.10 | | |
行權價
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
| | |
截至2023年6月30日的六個月
|
| |||||||||
| | |
形式組合
(假設沒有 贖回) |
| |
形式組合
(假設 最大 贖回) |
| ||||||
預計普通股股東應佔淨虧損
|
| | | $ | (368,365) | | | | | $ | (376,603) | | |
加權平均流通股 - 基本和稀釋
|
| | | | 695,266,135 | | | | | | 673,482,513 | | |
預計每股虧損 - 基本和稀釋後
|
| | | $ | (0.53) | | | | | $ | (0.56) | | |
加權平均股票計算,基本和攤薄 | | | | | | | | | | | | | |
普通股 | | | | | | | | | | | | | |
LCAA公共共享
|
| | | | 21,783,622 | | | | | | 21,783,622 | | |
LCAA私有股份
|
| | | | 7,162,718 | | | | | | 7,162,718 | | |
可交換票據持有者
|
| | | | 35,982,175 | | | | | | 35,982,175 | | |
LCAA公股贖回
|
| | | | — | | | | | | (21,783,622) | | |
併購融資投資者
|
| | | | 36,953,579 | | | | | | 36,953,579 | | |
梅里茨
|
| | | | 50,000,000 | | | | | | 50,000,000 | | |
現有LTC股東(A)
|
| | | | 542,819,213 | | | | | | 542,819,213 | | |
Momenta Note
|
| | | | 564,828 | | | | | | 564,828 | | |
總加權平均流通股
|
| | | | 695,266,135 | | | | | | 673,482,513 | | |
| | |
截至2022年12月31日
|
| |||||||||
| | |
形式組合
(假設沒有 贖回) |
| |
形式組合
(假設 最大 贖回) |
| ||||||
預計普通股股東應佔淨虧損
|
| | | $ | (720,046) | | | | | $ | (724,179) | | |
加權平均流通股 - 基本和稀釋
|
| | | | 622,206,585 | | | | | | 600,422,963 | | |
預計每股虧損 - 基本和稀釋後
|
| | | $ | (1.16) | | | | | $ | (1.21) | | |
加權平均股票計算,基本和攤薄 | | | | | | | | | | | | | |
普通股 | | | | | | | | | | | | | |
LCAA公共共享
|
| | | | 21,783,622 | | | | | | 21,783,622 | | |
LCAA私有股份
|
| | | | 7,162,718 | | | | | | 7,162,718 | | |
可交換票據持有者
|
| | | | 37,331,649 | | | | | | 37,331,649 | | |
LCAA公股贖回
|
| | | | — | | | | | | (21,783,622) | | |
併購融資投資者
|
| | | | 12,214,996 | | | | | | 12,214,996 | | |
LTC現有股東(B)
|
| | | | 542,564,934 | | | | | | 542,564,934 | | |
Momenta Note
|
| | | | 1,148,666 | | | | | | 1,148,666 | | |
總加權平均流通股
|
| | | | 622,206,585 | | | | | | 600,422,963 | | |
董事和高管
|
| |
年齡
|
| |
職位/頭銜
|
|
Daniel東輝Li | | |
52
|
| | 董事與董事局主席 | |
清風 | | |
50
|
| | 董事和首席執行官 | |
李光龍 | | |
47
|
| | 董事和首席財務官 | |
Ooi Teik Huat | | |
63
|
| | 董事 | |
寧宇 | | |
52
|
| | 獨立於董事 | |
嚴雲峯 | | |
54
|
| | 獨立董事 | |
阿尼什·梅爾瓦尼 | | |
46
|
| | 獨立董事 | |
|
服務
|
| |
費用
|
|
|
•
向任何獲發美國存託憑證的人或根據股票股息或其他免費股票分配、紅利分配、股票拆分或其他分配(轉換為現金的除外)進行美國存托股份分配的任何人
|
| | 每個美國存托股份最高可達0.05美元 | |
|
•
取消美國存託憑證,包括終止存款協議的情況
|
| | 每個取消的美國存托股份最高可達0.05美元 | |
|
•
現金股利分配
|
| | 每個持有的美國存托股份最高可達0.05美元 | |
|
•
出售權利、證券和其他權利所得的現金權利(現金股息除外)和/或現金收益的分配
|
| | 每個持有的美國存托股份最高可達0.05美元 | |
|
•
根據行使權利分配美國存託憑證。
|
| | 每個持有的美國存托股份最高可達0.05美元 | |
|
•
發行美國存託憑證以外的證券或購買額外美國存託憑證的權利
|
| | 每個持有的美國存托股份最高可達0.05美元 | |
|
•
託管服務
|
| | 在開户銀行建立的適用記錄日期持有的美國存托股份最高可達0.05美元 | |
|
如果我們:
|
| |
然後:
|
|
| 更改我們普通股的面值或面值 | | | 託管人收到的現金、股票或其他證券將成為存款證券。 | |
| 對任何存放的證券進行重新分類、拆分或合併 | | | 每個美國存托股份將自動代表其在新存入的證券中所佔的平均份額。 | |
| 分配未分配給您的普通股上的證券,或對我們的全部或幾乎所有資產進行資本重組、合併、清算、出售或採取任何類似行動 | | | 託管人可以將其收到的部分或全部現金、股票或其他證券進行分配。它還可能提供新的美國存託憑證或要求您交出未償還的美國存託憑證,以換取識別新存入證券的新的美國存託憑證。 | |
|
LCAA
|
| |
LTC
|
|
|
法定股本
|
| |||
|
LCAA的法定股本為22,200美元,分為200,000,000股每股面值0.0001美元的A類普通股、20,000,000股每股面值0.0001美元的B類普通股和2,000,000股每股面值0.0001美元的優先股。
投票表決時,每股LCAA A類普通股和LCAA B類普通股有權就所有須由股東投票的事項投一票。
|
| |
LTC的法定股本為50,000美元,分為5,000,000,000股每股面值0.00001美元的股份,包括(i)4,500,000,000股每股面值0.00001美元的LTC普通股,以及(ii)500,000股,LTC董事會根據經修訂的LTC章程確定的一個或多個類別(無論如何指定)的每股面值為0.00001美元的000股股份。
每股LTC普通股有權就所有須經股東投票的事項投一票。
|
|
|
優先股權利
|
| |||
|
根據LCAA章程和納斯達克或任何主管監管機構的適用規則和法規,或根據適用法律,並根據LCAA股東在股東大會上可能給出的任何指示,董事可以分配,發行,授予期權或以其他方式處置LCAA股份,無論是否優先,遞延或其他權利或限制,但董事不得進行任何可能影響LCAA根據LCAA章程進行LCAA B類普通股轉換的能力的上述行為。
|
| |
根據經修訂的LTC章程,董事可從LTC的法定股本中發行(授權但未發行的LTC普通股除外)、系列優先股,並確定構成該系列的股份數量以及任何投票權、權力、優先權和相對、參與、選擇和其他特殊權利,以及此類系列的任何資格、限制和約束。
|
|
|
董事的人數和資格
|
| |||
|
董事會必須由不少於一人組成,但LCAA可以不時通過普通決議增加或減少董事人數的限制。
|
| |
董事會由不少於三名董事組成,董事的確切人數由董事會不時決定。
|
|
| | | |
董事將不需要持有LTC的任何股份。
|
|
|
LCAA
|
| |
LTC
|
|
|
選舉/罷免董事
|
| |||
|
在完成初始業務合併之前,只有持有B類普通股的股東才有權投票選舉和罷免董事,並可以出於任何理由罷免董事。
|
| |
董事可通過出席董事會會議並參與表決的其餘董事的簡單多數票,任命任何人為董事,以填補臨時空缺或加入現有董事會。
長期電訊公司普通股持有人可藉普通決議案委任任何人士為董事,並可以同樣方式罷免任何董事,並可委任另一人取代該董事(董事會主席可藉特別決議案免任)。
|
|
|
累計投票
|
| |||
|
LCAA公共股票的持有者將不具有累積投票權。
|
| |
LTC普通股持有者將不擁有累計投票權。
|
|
|
董事會空缺
|
| |||
|
董事有下列情形之一的,應當騰出其職位:
(A)如他以書面通知辭職,經他簽署並留在LCAA的註冊辦事處;
(B)連續三次董事會會議未經董事會特別許可擅離職守(為免生疑問,未委託代理人或其指定的替補董事),董事會通過決議,宣佈其因此而離任;
(C)如果他死亡、破產或一般地與其債權人達成任何安排或債務重整協議;
(D)如果他精神不健全;
(E)因根據任何法律或成文法則條文作出的命令而不再是董事的人,或因根據任何法律或成文法則的條文作出的命令而被禁止成為董事的人;
(F)如果所有其他董事要求他離職;或
(G)根據《LCAA章程》的規定被免職。
|
| |
任何董事如符合以下條件,應騰出職位:
(A)被適用法律禁止成為董事;
(B)破產或與債權人達成任何債務償還安排或債務重整協議;
(C)死亡或被發現精神不健全;
(D)向LTC發出書面通知辭職;
(E)未經董事會特別許可,連續三次缺席董事會會議,董事會決議罷免;或
(F)根據經修訂的長期合作條款的規定被免職。
|
|
|
LCAA
|
| |
LTC
|
|
|
公司章程修正案
|
| |||
|
《開曼羣島公司法》規定的方式,可由股東通過特別決議對《長期合作協定》條款進行修訂;但任何特別決議,以修訂與初始業務合併完成前董事的任命和罷免有關的規定,必須包括獲得LCAA B類普通股持有人的簡單多數批准,並進一步規定,任何修改LCAA條款第201(B)條(該條款規定,如果對LCAA章程的任何修訂將影響公司在業務合併截止日期前尚未完成初始業務合併,則公司贖回100%LCAA公開股份的義務的實質或時間)的特別決議,或LCAA章程細則中與LCAA類別持有人權利有關的任何其他條文(A類普通股)須於股東大會上100%投票通過。
|
| |
經修訂的LTC細則只可由股東以開曼羣島公司法規定的方式經股東特別決議案修訂。
|
|
|
法定人數
|
| |||
|
股東。有權出席股東大會並在股東大會上投票的一名或多名股東至少持有已發行LCAA公開股份的面值多數,即構成該LCAA股東大會的法定人數。
董事會。LCAA董事會處理事務的法定人數可由董事確定,除非這樣確定,否則應為當時在任董事的過半數
|
| |
股東。一名或多名持有或代表合共不少於所有已發行股份所附全部投票權三分之一(1/3)並有權在股東大會上投票的代表股份的人士,即為該長期信託公司股東大會的法定人數。
董事會。LTC董事會處理事務的法定人數可以由董事確定,除非有這樣的規定,否則應為當時在任董事(包括董事會主席)的過半數;但如不是主席自願缺席會議並通知董事會其缺席會議的決定,則仍應存在法定人數。
|
|
|
股東大會
|
| |||
|
只要任何長期資本市場的股票在指定的證券交易所交易,例如納斯達克,長期資本市場協會應每年舉行一次年度股東大會,並將在召開會議的通知中明確規定該會議為年度大會。股東周年大會將於董事決定的時間及地點舉行。
LCAA董事會可以在他們認為合適的時候召開股東大會,並且必須在持有該實收資本面值至少30%的股東的要求下召開會議
|
| |
LTC可以(但沒有義務)在每個歷年舉行年度股東大會,並將在召開會議的通知中指明該會議。股東周年大會將於董事決定的時間及地點舉行。
LTC董事會主席或董事會主席可以召開股東大會,並必須應持有至少三分之一(1/3)股份的股東的請求,召開特別股東大會
|
|
|
LCAA
|
| |
LTC
|
|
|
在遞交申請書之日,LCAA的
有權在LCAA的大會上投票。
|
| |
LTC所有已發行及已發行股份所附的投票權,即於交存申購股份之日有權在LTC股東大會上投票的投票權。
|
|
|
股東大會通知
|
| |||
|
任何股東大會將至少提前五(5)個整天發出通知。每份通知將指明會議的地點、日期、時間和事務的一般性質,並將以《LCAA章程》所述的方式或LCAA可能規定的其他方式發出;但LCAA的大會,無論是否已發出通知,亦不論LCAA章程細則有關股東大會的規定是否已獲遵守,如獲同意,將當作已妥為召開:
(A)如屬週年股東大會,所有有權出席並在會上投票的股東;及
(Br)(B)如為特別股東大會,有權出席大會並於會上投票的股東的過半數,即合共持有給予該項權利的股份面值最少95%的過半數。
|
| |
任何股東大會將至少提前七(7)個歷日發出通知。每份通知將不包括髮出或視為發出通知的日期以及發出通知的日期,並將指明會議的地點、日期和時間以及事務的一般性質,並將按照經修訂的長期委員會章程所述的方式或長期委員會可能規定的其他方式發出;但長期委員會的大會,不論是否已發出通知,亦不論經修訂的長期委員會章程中有關股東大會的條文是否已獲遵守,如獲如此同意,將被視為已妥為召開:
(A)如屬週年大會,所有有權出席並在會上投票的股東(或其代表);及
(Br)(B)如為特別股東大會,最少有過半數有權出席大會及於會上投票的股東同意。
|
|
|
董事和高級職員的賠償、責任保險
|
| |||
|
每名董事或高級職員因執行其職能時的任何作為或不作為而招致的任何法律責任,均須從本地信用合作社協會的資產中獲得彌償,但因其實際欺詐或故意失責而可能招致的法律責任(如有)除外。上述董事或主管人員對執行其職能時的任何損失或損害概不負責,除非該法律責任是因該董事或主管人員的實際欺詐或故意失責所致。
|
| |
每個董事(包括任何替代的董事)、祕書、助理祕書或其他當其時和不時的董事官員(但不包括董事公司的核數師)及其遺產代理人,將就該受保障人所招致或承擔的任何訴訟、法律程序、費用、費用、開支、損失、損害或責任獲得賠償和擔保,但由於該受保障人自身的不誠實、故意違約或欺詐行為除外,在或關於長期信託公司的業務或事務的處理(包括任何判斷錯誤的結果),或在執行或履行其職責、權力、權限或酌情決定權時,包括在不損害上述一般性的原則下,該受保障人士因在開曼羣島或其他地方的任何法院就有關長期信託公司或其事務的任何民事法律程序進行抗辯(不論是否成功)而招致的任何費用、開支、損失或法律責任。
|
|
|
LCAA
|
| |
LTC
|
|
|
分紅
|
| |||
|
在《開曼羣島公司法》、任何類別股份所附的權利和限制以及LCAA章程細則的規限下,董事可不時宣佈已發行LCAA股票的股息和其他分配,並授權從LCAA合法可用的資金中支付股息和其他分派。
董事向股東支付股息時,可以現金支付,也可以實物支付。
|
| |
在符合《開曼羣島公司法》、任何類別股份所附的權利和限制以及經修訂的長期證券公司章程的情況下,董事可不時宣佈已發行長期證券公司普通股的股息和其他分派,並授權從長期證券公司合法可用的資金中支付股息和其他分派。
在任何類別股份所附帶的權利和限制以及經修訂的LTC章程的規限下,股東可以通過普通決議宣佈股息,但股息不得超過董事建議的金額。
董事向股東支付股息時,可以現金支付,也可以實物支付。
|
|
|
收盤
|
| |||
|
在清盤中,受任何股份所附權利的限制:
(A)如果可供股東分配的資產不足以償還LCAA的全部已發行股本,則此類資產的分配將盡可能使損失由股東按其所持股份的面值比例承擔;或
(B)如股東間可供分配的資產足以在清盤開始時償還LCAA的全部已發行股本,則盈餘將按股東在清盤開始時所持股份的面值按比例分配給股東,但須從與該等股份有關的到期款項中扣除因未繳股款或其他原因而須支付予LCAA的所有款項。
如LCAA清盤,清盤人可在特別決議案批准下,以實物將LCAA的全部或任何部分資產(不論該等資產是否由同類財產組成)分派予股東,並可為此目的對任何資產進行估值及決定如何在股東之間進行分拆。
|
| |
在清盤中,受任何股份所附權利的限制:
(A)如果可供股東分配的資產不足以償還長期資本公司的全部已發行股本,則此類資產的分配將盡可能使損失由股東按其所持股份的面值比例承擔;或
(B)如可供股東分配的資產足以償還LTC在清盤開始時的全部已發行股本,盈餘將按清盤開始時他們持有的股份的面值按比例分配給股東,但須從該等股份中扣除到期款項、因未繳股款或其他原因而須支付予LTC的所有款項。如LTC清盤,清盤人可在任何股份所附權利的規限下,在特別決議案批准及開曼羣島公司法規定的任何其他批准下,將LTC的全部或任何部分資產(不論該等資產是否由同類財產組成)以物種或實物分配予股東,並可為此目的對任何資產進行估值及決定如何在股東或不同類別股東之間進行分拆。
|
|
|
LCAA
|
| |
LTC
|
|
|
絕對多數投票條款
|
| |||
|
特別決議是由有權在LCAA的股東大會上親自或委託代表投票的股東,或由有權在LCAA的股東大會上投票的所有股東書面批准的決議,以不少於三分之二的票數通過的決議:
(A)修訂LCAA章程(但任何特別決議,以修訂有關在完成初始業務合併前董事的任免的規定,必須包括獲得LCAA B類普通股持有人的簡單多數批准,並進一步規定,任何修改第201(B)條的特別決議案(該條款規定,如果對LCAA章程細則的任何修訂將影響本公司在企業合併截止日期前完成初始業務合併時贖回100%LCAA公眾股份的義務的實質或時間,或關於LCAA章程細則中與LCAA A類普通股持有人的權利有關的任何其他條款),必須獲得股東大會上投票的100%批准;
(B)更改LCAA名稱;
(C)將LCAA的註冊變更為開曼羣島以外的司法管轄區;
(D)減少LCAA的股本和任何資本贖回準備金;
(E)將LCAA與一個或多個其他組成公司合併或合併;以及
(br}(F)在清盤中,指示清盤人將LCAA的資產分配給股東,為此目的對該等資產進行估值,並決定如何在股東之間進行分割。
|
| |
特別決議是由有權在長期信託公司股東大會上親自或委託代表投票的股東以不少於三分之二的票數通過的決議,或由所有有權在長期信託公司股東大會上表決的股東書面批准的決議,必須:
(A)修改修改後的LTC條款;
(B)更改LTC名稱;
(C)將LTC的註冊變更為開曼羣島以外的司法管轄區;
(D)減少LTC的股本和任何資本贖回準備金;
(E)將LTC與一個或多個其他組成公司合併或合併;
(br}(F)在清盤中,指示清盤人將長期信託公司的資產分派給股東,為此目的對資產進行估值,並決定如何在股東或不同類別的股東之間進行分拆。
|
|
|
反收購條款
|
| |||
|
LCAA章程授權董事會不時發行和設定優先股的投票權和其他權利。
在完成初始業務合併之前,只有持有B類普通股的股東才有權投票選舉和罷免董事,並可以出於任何理由罷免董事。
|
| |
修改後的LTC章程授權董事會不時發行和設定優先股的投票權和其他權利。
|
|
| | |
數量:
個共享 受益 擁有 |
| |
百分比:
出色的 普通 股份(2) |
| ||||||
受益人姓名和地址(1) | | | | | | | | | | | | | |
董事和高級職員: | | | | | | | | | | | | | |
欽達巴加特
|
| | | | — | | | | | | — | | |
斯科特·陳
|
| | | | — | | | | | | — | | |
霍華德·斯泰恩
|
| | | | — | | | | | | — | | |
Sanford Litvack
|
| | | | 25,000 | | | | | | * | | |
弗蘭克·N·紐曼
|
| | | | 25,000 | | | | | | * | | |
阿尼什·梅爾瓦尼
|
| | | | 25,000 | | | | | | * | | |
全體董事和高管(6人)
|
| | | | 75,000 | | | | | | * | | |
超過5%的持有者: | | | | | | | | | | | | | |
LCA收購贊助商,LP(3)
|
| | | | 7,087,718 | | | | | | 24.5% | | |
千禧管理有限責任公司(4)
|
| | | | 2,161,031 | | | | | | 7.5% | | |
格雷澤資本有限責任公司(5)
|
| | | | 2,824,682 | | | | | | 9.8% | | |
考恩公司,有限責任公司(6)
|
| | | | 1,779,833 | | | | | | 6.1% | | |
| | |
實益擁有的普通股
截至此代理的日期 聲明/招股説明書 |
| |
實益擁有的普通股
在關閉後立即 業務組合 |
| ||||||||||||||||||||||||||||||
| | |
無贖回場景
|
| |
最大贖回金額
場景 |
| ||||||||||||||||||||||||||||||
| | |
結賬前
普通股 等價物 |
| |
佔總數的%
普通 個共享 |
| |
普通
個共享 |
| |
佔總數的%
普通 個共享 |
| |
普通
個共享 |
| |
佔總數的%
普通 個共享 |
| ||||||||||||||||||
董事和高管(1):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Daniel東輝Li(2)
|
| | | | 65,010,000 | | | | | | 2.65% | | | | | | 14,397,813 | | | | | | 2.07% | | | | | | 14,397,813 | | | | | | 2.14% | | |
清風(3)
|
| | | | 257,632,222 | | | | | | 10.51% | | | | | | 57,057,999 | | | | | | 8.21% | | | | | | 57,057,999 | | | | | | 8.47% | | |
李光龍
|
| | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
Ooi Teik Huat
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
寧宇
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
嚴雲峯
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
阿尼什·梅爾瓦尼
|
| | | | — | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
作為一個組的所有董事和高管
|
| | | | 328,642,222 | | | | | | 13.41% | | | | | | 72,809,636 | | | | | | 10.47% | | | | | | 72,809,636 | | | | | | 10.81% | | |
5.0%股東: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
蓮花先進技術有限合夥企業(4)
|
| | | | 842,722,222 | | | | | | 34.38% | | | | | | 186,638,314 | | | | | | 26.84% | | | | | | 186,638,314 | | | | | | 27.71% | | |
蓮花科技國際投資有限公司(5)
|
| | | | 433,400,000 | | | | | | 17.68% | | | | | | 108,735,419 | | | | | | 15.64% | | | | | | 108,735,419 | | | | | | 16.15% | | |
Etika汽車有限公司Bhd.(6)
|
| | | | 650,100,000 | | | | | | 26.52% | | | | | | 156,228,128 | | | | | | 22.47% | | | | | | 156,228,128 | | | | | | 23.20% | | |
蓮花國際集團
有限(7) |
| | | | 216,700,000 | | | | | | 8.84% | | | | | | 47,992,709 | | | | | | 6.90% | | | | | | 47,992,709 | | | | | | 7.13% | | |
經開基金
|
| | | | 37,929,931 | | | | | | 1.55% | | | | | | 44,382,545 | | | | | | 6.38% | | | | | | 44,382,545 | | | | | | 6.59% | | |
Meritz(8) | | | | | — | | | | | | — | | | | | | 50,000,000 | | | | | | 7.19% | | | | | | 50,000,000 | | | | | | 7.42% | | |
| | |
第
頁
|
| |||
獨立註冊會計師事務所報告(PCAOB ID號:688)
|
| | | | F-2 | | |
截至2022年和2021年12月31日的資產負債表
|
| | | | F-3 | | |
截至2022年12月31日的年度和截至2022年1月5日的營業報表
2021(開始)至2021年12月31日 |
| | | | F-4 | | |
截至2022年12月31日的年度和2021年1月5日(成立)至2021年12月31日期間的股東赤字變動報表
|
| | | | F-5 | | |
截至2022年12月31日的年度和截至2022年1月5日的現金流量表
2021(開始)至2021年12月31日 |
| | | | F-6 | | |
財務報表附註
|
| | | | F-7 | | |
截至2023年9月30日(未經審計)和2022年12月31日的簡明資產負債表
|
| | | | F-24 | | |
截至2023年9月30日、2023年9月和2022年9月的三個月和九個月未經審計的經營簡明報表
|
| | | | F-25 | | |
截至2023年9月30日和2022年9月30日的三個月和九個月未經審計的股東赤字變化簡明報表
|
| | | | F-26 | | |
截至2023年9月30日和2022年9月30日的9個月未經審計的現金流量簡明報表
|
| | | | F-27 | | |
簡明財務報表未經審計附註
|
| | | | F-28 | | |
|
獨立註冊會計師事務所報告
|
| | | | F-46 | | |
| 合併合併財務報表: | | | | | | | |
|
截至2022年和2021年12月31日的合併和合並資產負債表
|
| | | | F-47 | | |
|
截至2009年12月31日止年度的綜合及合併全面虧損報表
2022和2021 |
| | | | F-49 | | |
|
各年度股東(虧損)權益綜合變動表
截至2022年和2021年12月31日 |
| | | | F-50 | | |
|
截至2022年、2022年和2021年12月31日止年度的合併和合並現金流量表
|
| | | | F-52 | | |
|
合併合併財務報表附註
|
| | | | F-54 | | |
|
截至2023年6月30日和2022年12月31日的未經審計簡明綜合資產負債表
|
| | | | F-113 | | |
|
六個未經審計的簡明合併和合並全面損失表
截至2023年和2022年6月30日的月份 |
| | | | F-116 | | |
|
截至2023年、2023年和2022年6月30日的6個月未經審計的簡明合併和合並股東(虧損)權益變動表
|
| | | | F-118 | | |
|
六個月未經審計的簡明合併和合並現金流量表
截至2023年6月30日和2022年6月 |
| | | | F-120 | | |
|
未經審計的簡明合併和合並財務報表附註
|
| | | | F-122 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
資產: | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | |
現金
|
| | | $ | 4,523 | | | | | $ | 591,197 | | |
預付費用
|
| | | | 73,008 | | | | | | 428,051 | | |
流動資產總額
|
| | | | 77,531 | | | | | | 1,019,248 | | |
預付費用 - 非當期
|
| | | | — | | | | | | 80,919 | | |
信託賬户中持有的有價證券
|
| | | | 290,664,460 | | | | | | 286,531,700 | | |
總資產
|
| | | $ | 290,741,991 | | | | | $ | 287,631,867 | | |
負債、可贖回A類普通股和股東虧損 | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | |
應付賬款和應計費用
|
| | | $ | 1,779,602 | | | | | $ | 309,736 | | |
因關聯方原因
|
| | | | 2,108,356 | | | | | | 30,000 | | |
流動負債總額
|
| | | | 3,887,958 | | | | | | 339,736 | | |
延期承銷費
|
| | | | 10,027,806 | | | | | | 10,027,806 | | |
保修責任
|
| | | | 601,483 | | | | | | 11,879,289 | | |
總負債
|
| | | | 14,517,247 | | | | | | 22,246,831 | | |
承付款和或有事項(附註6) | | | | | | | | | | | | | |
可能贖回的A類普通股,2022年12月31日、2022年12月31日和2021年12月31日分別為28,650,874股
|
| | | | 290,664,459 | | | | | | 286,531,700 | | |
股東虧損 | | | | | | | | | | | | | |
優先股,面值0.0001美元;授權2,000,000股;未發行
和未完成的 |
| | | | — | | | | | | — | | |
A類普通股,面值0.0001美元;授權發行200,000,000股;2022年和2021年12月31日未發行和發行(不包括可能贖回的28,650,874股)
|
| | | | — | | | | | | — | | |
B類普通股,面值0.0001美元;授權股份2000萬股;2022年和2021年12月31日發行和發行的股份7162,718股
|
| | | | 717 | | | | | | 717 | | |
新增實收資本
|
| | | | — | | | | | | — | | |
累計虧損
|
| | | | (14,440,432) | | | | | | (21,147,381) | | |
股東虧損總額
|
| | | | (14,439,715) | | | | | | (21,146,664) | | |
總負債和股東赤字
|
| | | $ | 290,741,991 | | | | | $ | 287,631,867 | | |
| | |
年終了
12月31日 2022 |
| |
用於
從 開始的期間 2021年1月5日 (初始) 至 12月31日 2021 |
| ||||||
組建和運營成本
|
| | | $ | 4,570,857 | | | | | $ | 1,054,672 | | |
運營虧損
|
| | | | (4,570,857) | | | | | | (1,054,672) | | |
其他收入: | | | | | | | | | | | | | |
信託賬户中持有的有價證券賺取的利息
|
| | | | 4,132,759 | | | | | | 22,958 | | |
分配給認股權證的發售成本
|
| | | | — | | | | | | (695,493) | | |
權證負債公允價值變動
|
| | | | 11,277,806 | | | | | | 7,215,278 | | |
其他收入總額,淨額
|
| | | | 15,410,565 | | | | | | 6,542,743 | | |
淨收入
|
| | | $ | 10,839,708 | | | | | $ | 5,488,071 | | |
加權平均流通股,A類普通股
|
| | | | 28,650,874 | | | | | | 23,083,649 | | |
A類普通股每股基本和稀釋後淨收益
|
| | | $ | 0.30 | | | | | $ | 0.18 | | |
加權平均流通股,B類普通股
|
| | | | 7,162,718 | | | | | | 6,844,319 | | |
每股基本和稀釋後淨收益,B類普通股
|
| | | $ | 0.30 | | | | | $ | 0.18 | | |
| | |
A類
普通股 |
| |
B類
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
|
| | ||||||||||||||||||||||||||||||||||
截至2021年1月5日的餘額(開始)
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | ||
發行給
的B類普通股
初始股東 |
| | | | — | | | | | | — | | | | | | 7,187,500 | | | | | | 719 | | | | | | 24,281 | | | | | | — | | | | | | 25,000 | | | | ||
初始股東持有的B類普通股被沒收
|
| | | | — | | | | | | — | | | | | | (24,782) | | | | | | (2) | | | | | | — | | | | | | 2 | | | | | | — | | | | | |
可能贖回的普通股重新計量
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (24,281) | | | | | | (26,635,454) | | | | | | (26,659,735) | | | | ||
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,000) | | | | | | (5,000) | | | | ||
Balance - 2021年12月31日
|
| | | | — | | | | | $ | — | | | | | | 7,162,718 | | | | | $ | 717 | | | | | $ | — | | | | | $ | (21,147,381) | | | | | $ | (21,146,664) | | | | ||
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,839,708 | | | | | | 10,839,708 | | | | ||
可能贖回的普通股重新計量至贖回價值
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,132,759) | | | | | | (4,132,759) | | | | ||
Balance - 2022年12月31日
|
| | | | — | | | | | $ | — | | | | | | 7,162,718 | | | | | $ | 717 | | | | | $ | — | | | | | $ | (14,440,432) | | | | | $ | (14,439,715) | | | |
| | |
年
已結束 12月31日 2022 |
| |
期間
來自 2021年1月5日 (開始) 至 12月31日 2021 |
| ||||||
經營活動的現金流 | | | | | | | | | | | | | |
淨收入
|
| | | $ | 10,839,708 | | | | | $ | 5,488,071 | | |
將淨收入與經營活動中使用的淨現金進行調整:
|
| | | | | | | | | | | | |
信託賬户中持有的有價證券賺取的利息
|
| | | | (4,132,759) | | | | | | (22,958) | | |
分配給認股權證的發售成本
|
| | | | — | | | | | | 695,493 | | |
權證負債公允價值變動
|
| | | | (11,277,806) | | | | | | (7,215,278) | | |
經營性資產和負債變動:
|
| | | | | | | | | | | | |
預付費用
|
| | | | 435,962 | | | | | | (508,970) | | |
應付賬款和應計費用
|
| | | | 1,469,865 | | | | | | 309,736 | | |
因關聯方原因
|
| | | | 2,078,356 | | | | | | 30,000 | | |
經營活動中使用的淨現金流量
|
| | | | (586,674) | | | | | | (1,223,906) | | |
投資活動產生的現金流 | | | | | | | | | | | | | |
信託賬户中持有的有價證券
|
| | | | — | | | | | | (286,508,742) | | |
用於融資活動的淨現金流量
|
| | | | — | | | | | | (286,508,742) | | |
融資活動的現金流 | | | | | | | | | | | | | |
首次公開發行的收益,扣除承銷商費用
|
| | | | — | | | | | | 280,778,566 | | |
私募收益
|
| | | | — | | | | | | 8,230,176 | | |
向初始股東發行股票所得收益
|
| | | | — | | | | | | 25,000 | | |
延期發行費用的支付
|
| | | | — | | | | | | (709,897) | | |
融資活動提供的淨現金流
|
| | |
|
—
|
| | | | | 288,323,845 | | |
現金淨變化
|
| | | | (586,674) | | | | | | 591,197 | | |
Cash - 期初
|
| | | | 591,197 | | | | | | — | | |
Cash - 期末
|
| | | $ | 4,523 | | | | | $ | 591,197 | | |
非現金投融資活動: | | | | | | | | | | | | | |
應付延期承銷佣金
|
| | | $ | — | | | | | $ | 10,027,806 | | |
可能贖回的A類普通股後續重新計量
|
| | | $ | 4,132,759 | | | | | | — | | |
|
首次公開募股的總收益
|
| | | $ | 286,508,742 | | |
| 少: | | | | | | | |
|
分配給公開認股權證的收益
|
| | | | (12,130,642) | | |
|
A類普通股發行費用
|
| | | | (15,772,384) | | |
| 加號: | | | | | | | |
|
私募認股權證收益超過公允價值
|
| | | | 1,266,251 | | |
|
賬面價值到贖回價值的重新計量
|
| | | | 26,659,735 | | |
|
可能贖回的A類普通股,截至2021年12月31日
|
| | | | 286,531,700 | | |
| 加號: | | | | | | | |
|
賬面價值到贖回價值的重新計量
|
| | | | 4,132,759 | | |
|
可能贖回的A類普通股,截至2022年12月31日
|
| | | $ | 290,664,459 | | |
| | |
年終了
12月31日 2022 |
| |
期間
來自 1月5日 2021 (開始) 至 12月31日 2021 |
| ||||||
A類普通股 | | | | | | | | | | | | | |
可分配給A類普通股的淨收入
|
| | | $ | 8,671,767 | | | | | $ | 4,232,987 | | |
基本和稀釋後加權平均流通股
|
| | | | 28,650,874 | | | | | | 23,083,649 | | |
每股基本和稀釋後淨收益
|
| | | $ | 0.30 | | | | | $ | 0.18 | | |
B類普通股 | | | | | | | | | | | | | |
可分配給B類普通股的淨收入
|
| | | $ | 2,167,941 | | | | | $ | 1,255,084 | | |
加權平均流通股、基本股和稀釋股
|
| | | | 7,162,718 | | | | | | 6,844,319 | | |
普通股基本和稀釋後淨收益
|
| | | $ | 0.30 | | | | | $ | 0.18 | | |
| | |
12月31日
2022 |
| |
引用
價格單位: 活動 市場 (一級) |
| |
意義重大
其他 可觀察 輸入 (二級) |
| |
意義重大
其他 無法觀察 輸入 (三級) |
| ||||||||||||
資產: | | | | | | | | | | | | | | | | | | | | | | | | | |
信託賬户持有的美國貨幣市場
|
| | | $ | 290,664,460 | | | | | $ | 290,664,460 | | | | | $ | — | | | | | $ | — | | |
負債: | | | | | | | | | | | | | | | | | | | | | | | | | |
公共認股權證責任
|
| | | $ | 382,012 | | | | | | 382,012 | | | | | | — | | | | | $ | — | | |
私募擔保責任
|
| | | | 219,471 | | | | | | — | | | | | | — | | | | | | 219,471 | | |
| | | | $ | 601,483 | | | | | $ | 382,012 | | | | | $ | — | | | | | $ | 219,471 | | |
| | |
12月31日
2021 |
| |
引用
價格單位: 活動 市場 (一級) |
| |
意義重大
其他 可觀察 輸入 (二級) |
| |
意義重大
其他 無法觀察 輸入 (三級) |
| ||||||||||||
資產: | | | | | | | | | | | | | | | | | | | | | | | | | |
信託賬户持有的美國貨幣市場
|
| | | $ | 286,531,700 | | | | | $ | 286,531,700 | | | | | $ | — | | | | | $ | — | | |
負債: | | | | | | | | | | | | | | | | | | | | | | | | | |
公共認股權證責任
|
| | | $ | 7,544,730 | | | | | | 7,544,730 | | | | | | — | | | | | $ | — | | |
私募擔保責任
|
| | | | 4,334,559 | | | | | | — | | | | | | — | | | | | | 4,334,559 | | |
| | | | $ | 11,879,289 | | | | | $ | 7,544,730 | | | | | $ | — | | | | | $ | 4,334,559 | | |
輸入
|
| |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
無風險利率
|
| | | | 3.91% | | | | | | 1.29% | | |
股息率
|
| | | | 0.0% | | | | | | 0.0% | | |
預期期限(年)
|
| | | | 5.21 | | | | | | 5.46 | | |
預期波動率
|
| | | | 3.6% | | | | | | 15.3% | | |
股價 - 資產價格
|
| | | $ | 10.10 | | | | | $ | 9.73 | | |
行權價
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
| | |
2023年9月30日
|
| |
2022年12月31日
|
| ||||||
| | |
(未經審計)
|
| | | | | | | |||
資產: | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | |
現金
|
| | | $ | 4,523 | | | | | $ | 4,523 | | |
預付費用
|
| | | | 24,417 | | | | | | 73,008 | | |
流動資產總額
|
| | | | 28,940 | | | | | | 77,531 | | |
信託賬户中持有的有價證券
|
| | | | 231,012,367 | | | | | | 290,664,460 | | |
總資產
|
| | | $ | 231,041,307 | | | | | $ | 290,741,991 | | |
負債、可贖回A類普通股和股東虧損
|
| | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | |
應付賬款和應計費用
|
| | | $ | 4,692,816 | | | | | $ | 1,779,602 | | |
因關聯方原因
|
| | | | 6,122,475 | | | | | | 2,108,356 | | |
流動負債總額
|
| | | | 10,815,291 | | | | | | 3,887,958 | | |
延期承銷費
|
| | | | 8,085,433 | | | | | | 10,027,806 | | |
保修責任
|
| | | | 4,505,328 | | | | | | 601,483 | | |
總負債
|
| | | | 23,406,052 | | | | | | 14,517,247 | | |
承付款和或有事項(附註6) | | | | | | | | | | | | | |
可能贖回的A類普通股21,783,622和
2023年9月30日和2022年12月31日的28,650,874股 分別為 和 |
| | | | 231,012,366 | | | | | | 290,664,459 | | |
股東虧損 | | | | | | | | | | | | | |
優先股,面值0.0001美元;授權2,000,000股;無
已發行且未償還的 |
| | | | — | | | | | | — | | |
A類普通股,面值0.0001美元;授權發行200,000,000股;分別於2023年9月30日和2022年12月31日發行和發行(不包括21,783,622股和28,650,874股,可能需要贖回)
|
| | | | — | | | | | | — | | |
B類普通股,面值0.0001美元;授權股份2000萬股;2023年9月30日和2022年12月31日發行和發行的股份7162,718股
|
| | | | 717 | | | | | | 717 | | |
新增實收資本
|
| | | | — | | | | | | — | | |
累計虧損
|
| | | | (23,377,828) | | | | | | (14,440,432) | | |
股東虧損總額
|
| | | | (23,377,111) | | | | | | (14,439,715) | | |
負債總額、可贖回A類普通股和股東虧損
|
| | | $ | 231,041,307 | | | | | $ | 290,741,991 | | |
| | |
截至的三個月
9月30日 |
| |
截至的9個月
9月30日 |
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
運營成本
|
| | | $ | 1,154,961 | | | | | $ | 1,681,305 | | | | | $ | 4,665,924 | | | | | $ | 3,199,884 | | |
運營虧損
|
| | | | (1,154,961) | | | | | | (1,681,305) | | | | | | (4,665,924) | | | | | | (3,199,884) | | |
其他收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
信託賬户中持有的有價證券賺取的利息
|
| | | | 2,688,499 | | | | | | 1,293,284 | | | | | | 8,238,661 | | | | | | 1,708,932 | | |
遞延承銷商費用變動
|
| | | | (5,438) | | | | | | — | | | | | | 82,033 | | | | | | — | | |
權證負債公允價值變動
|
| | | | (260,107) | | | | | | 957,093 | | | | | | (3,903,845) | | | | | | 11,277,806 | | |
其他收入總額,淨額
|
| | | | 2,422,954 | | | | | | 2,250,377 | | | | | | 4,416,849 | | | | | | 12,986,738 | | |
淨收益(虧損)
|
| | | $ | 1,267,993 | | | | | $ | 569,072 | | | | | $ | (249,075) | | | | | $ | 9,786,854 | | |
加權平均流通股,A類普通股
|
| | | | 21,783,622 | | | | | | 28,650,874 | | | | | | 23,494,146 | | | | | | 28,650,874 | | |
A類普通股每股基本及攤薄後淨收益(虧損)
|
| | | $ | 0.04 | | | | | $ | 0.02 | | | | | $ | (0.01) | | | | | $ | 0.27 | | |
加權平均流通股,B類普通股
|
| | | | 7,162,718 | | | | | | 7,162,718 | | | | | | 7,162,718 | | | | | | 7,162,718 | | |
每股基本和稀釋後淨收益(虧損),B類普通股
|
| | | $ | 0.04 | | | | | $ | 0.02 | | | | | $ | (0.01) | | | | | $ | 0.27 | | |
| | |
A類
普通股 |
| |
B類
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
|
| ||||||||||||||||||||||||||||||
截至2023年1月1日的餘額
|
| | | | — | | | | | $ | — | | | | | | 7,162,718 | | | | | $ | 717 | | | | | $ | — | | | | | $ | (14,440,432) | | | | | $ | (14,439,715) | | |
遞延承銷費下調
|
| | |
|
—
|
| | | | | — | | | | | | — | | | | | | — | | | | | | 2,080,831 | | | | | | — | | | | | | 2,080,831 | | |
可能贖回的普通股重新計量至贖回價值
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,080,831) | | | | | | (1,890,299) | | | | | | (3,971,130) | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,719,326) | | | | | | (3,719,326) | | |
截至2023年3月31日的餘額
|
| | | | — | | | | | | — | | | | | | 7,162,718 | | | | | | 717 | | | | | | — | | | | | | (20,050,057) | | | | | | (20,049,340) | | |
遞延承銷費上調
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (97,181) | | | | | | (97,181) | | |
可能贖回的普通股重新計量至贖回價值
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,899,032) | | | | | | (2,899,032) | | |
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,202,258 | | | | | | 2,202,258 | | |
截至2023年6月30日的餘額
|
| | | | — | | | | | $ | — | | | | | | 7,162,718 | | | | | $ | 717 | | | | | $ | — | | | | | $ | (20,844,012) | | | | | $ | (20,843,295) | | |
遞延承銷費上調
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (123,310) | | | | | | (123,310) | | |
可能贖回的普通股重新計量至贖回價值
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,678,499) | | | | | | (3,678,499) | | |
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,267,993 | | | | | | 1,267,993 | | |
截至2023年9月30日的餘額
|
| | | | — | | | | | $ | — | | | | | | 7,162,718 | | | | | $ | 717 | | | | | $ | — | | | | | $ | (23,377,828) | | | | | $ | (23,377,111) | | |
| | |
A類
普通股 |
| |
B類
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
|
| ||||||||||||||||||||||||||||||
截至2022年1月1日的餘額
|
| | | | — | | | | | $ | — | | | | | | 7,162,718 | | | | | $ | 717 | | | | | $ | — | | | | | $ | (21,147,381) | | | | | $ | (21,146,664) | | |
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,733,343 | | | | | | 4,733,343 | | |
重新計量普通股,但可能贖回利息收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (28,733) | | | | | | (28,733) | | |
截至2022年3月31日的餘額
|
| | | | — | | | | | $ | — | | | | | | 7,162,718 | | | | | $ | 717 | | | | | $ | — | | | | | $ | (16,442,771) | | | | | $ | (16,442,054) | | |
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,484,439 | | | | | | 4,484,439 | | |
可能贖回的普通股重新計量至贖回價值
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (386,915) | | | | | | (386,915) | | |
截至2022年6月30日的餘額
|
| | | | — | | | | | $ | — | | | | | | 7,162,718 | | | | | $ | 717 | | | | | $ | — | | | | | $ | (12,345,247) | | | | | $ | (12,344,530) | | |
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 569,072 | | | | | | 569,072 | | |
可能贖回的普通股重新計量至贖回價值
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,293,284) | | | | | | (1,293,284) | | |
截至2022年9月30日的餘額
|
| | | | — | | | | | $ | — | | | | | | 7,162,718 | | | | | $ | 717 | | | | | $ | — | | | | | $ | (13,069,459) | | | | | $ | (13,068,742) | | |
| | |
截至的9個月
9月30日 |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
經營活動的現金流 | | | | | | | | | | | | | |
淨(虧損)收入
|
| | | $ | (249,075) | | | | | $ | 9,786,854 | | |
將淨(虧損)收入與經營活動提供(用於)的現金淨額進行調整:
|
| | | | | | | | | | | | |
信託賬户中持有的有價證券賺取的利息
|
| | | | (8,238,661) | | | | | | (1,708,932) | | |
降低遞延承銷商費用
|
| | | | (82,033) | | | | | | — | | |
權證負債公允價值變動
|
| | | | 3,903,845 | | | | | | (11,277,806) | | |
經營性資產和負債變動:
|
| | | | | | | | | | | | |
預付費用
|
| | | | 48,591 | | | | | | 306,199 | | |
應付賬款和應計費用
|
| | | | 2,913,214 | | | | | | 889,653 | | |
因關聯方原因
|
| | | | 4,014,119 | | | | | | 1,479,830 | | |
經營活動提供(用於)的淨現金流
|
| | | | 2,310,000 | | | | | | (524,202) | | |
投資活動產生的現金流 | | | | | | | | | | | | | |
購買信託賬户中的投資
|
| | | | (2,310,000) | | | | | | — | | |
贖回時從信託賬户中提取的現金
|
| | | | 70,200,754 | | | | | | — | | |
融資活動提供的淨現金流
|
| | | | 67,890,754 | | | | | | — | | |
融資活動的現金流 | | | | | | | | | | | | | |
A類普通股贖回
|
| | | | (70,200,754) | | | | | | — | | |
用於融資活動的淨現金流量
|
| | | | (70,200,754) | | | | | | — | | |
現金淨變化
|
| | | | — | | | | | | (524,202) | | |
Cash - 期初
|
| | | | 4,523 | | | | | | 591,197 | | |
Cash - 期末
|
| | | $ | 4,523 | | | | | $ | 66,995 | | |
非現金投融資活動: | | | | | | | | | | | | | |
延期承保減少
|
| | | $ | (2,080,831) | | | | | $ | (2,080,831) | | |
可能贖回的A類普通股後續重新計量
|
| | | $ | 10,548,661 | | | | | $ | 1,708,932 | | |
|
可能贖回的A類普通股,截至2021年12月31日
|
| | | $ | 286,531,700 | | |
| 加號: | | | | | | | |
|
賬面價值到贖回價值的重新計量
|
| | | | 4,132,759 | | |
|
可能贖回的A類普通股,截至2022年12月31日
|
| | | $ | 290,664,459 | | |
| 少: | | | | | | | |
|
贖回
|
| | | | (70,200,754) | | |
| 加號: | | | | | | | |
|
賬面價值到贖回價值的重新計量
|
| | | | 10,548,661 | | |
|
可能贖回的A類普通股,截至2023年9月30日
|
| | | $ | 231,012,366 | | |
| | |
截至的三個月
9月30日 |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
A類普通股 | | | | | | | | | | | | | |
可分配給A類普通股的淨收入
|
| | | $ | 954,230 | | | | | $ | 455,258 | | |
基本和稀釋後加權平均流通股
|
| | | | 21,783,622 | | | | | | 28,650,874 | | |
每股基本收益和攤薄收益
|
| | | $ | 0.04 | | | | | $ | 0.02 | | |
B類普通股 | | | | | | | | | | | | | |
可分配給B類普通股的淨收入
|
| | | $ | 313,763 | | | | | $ | 113,814 | | |
加權平均流通股、基本股和稀釋股
|
| | | | 7,162,718 | | | | | | 7,162,718 | | |
普通股基本和稀釋後淨收益
|
| | | $ | 0.04 | | | | | $ | 0.02 | | |
| | |
截至的9個月
9月30日 |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
A類普通股 | | | | | | | | | | | | | |
可分配給A類普通股的淨(虧損)收入
|
| | | $ | (190,881) | | | | | $ | 7,829,483 | | |
基本和稀釋後加權平均流通股
|
| | | | 23,494,146 | | | | | | 28,650,874 | | |
每股基本收益和攤薄(虧損)收益
|
| | | $ | (0.01) | | | | | $ | 0.27 | | |
B類普通股 | | | | | | | | | | | | | |
可分配給B類普通股的淨(虧損)收入
|
| | | $ | (58,194) | | | | | $ | 1,957,371 | | |
加權平均流通股、基本股和稀釋股
|
| | | | 7,162,718 | | | | | | 7,162,718 | | |
普通股基本和稀釋後淨(虧損)收益
|
| | | $ | (0.01) | | | | | $ | 0.27 | | |
| | |
9月30日
2023 |
| |
引用
價格單位: 活動 市場 (一級) |
| |
意義重大
其他 可觀察 輸入 (二級) |
| |
意義重大
其他 無法觀察 輸入 (三級) |
| ||||||||||||
資產: | | | | | | | | | | | | | | | | | | | | | | | | | |
信託賬户持有的美國貨幣市場
|
| | | $ | 231,012,367 | | | | | $ | 231,012,367 | | | | | $ | — | | | | | $ | — | | |
負債: | | | | | | | | | | | | | | | | | | | | | | | | | |
公共認股權證責任
|
| | | $ | 1,652,200 | | | | | | 1,652,200 | | | | | | — | | | | | $ | — | | |
私募擔保責任
|
| | | | 2,853,128 | | | | | | — | | | | | | — | | | | | | 2,853,128 | | |
| | | | $ | 4,505,328 | | | | | $ | 1,652,200 | | | | | $ | — | | | | | $ | 2,853,128 | | |
| | |
12月31日
2022 |
| |
引用
價格單位: 活動 市場 (一級) |
| |
意義重大
其他 可觀察 輸入 (二級) |
| |
意義重大
其他 無法觀察 輸入 (三級) |
| ||||||||||||
資產: | | | | | | | | | | | | | | | | | | | | | | | | | |
信託賬户持有的美國貨幣市場
|
| | | $ | 290,664,460 | | | | | $ | 290,664,460 | | | | | $ | — | | | | | $ | — | | |
負債: | | | | | | | | | | | | | | | | | | | | | | | | | |
公共認股權證責任
|
| | | $ | 382,012 | | | | | | 382,012 | | | | | | — | | | | | $ | — | | |
私募擔保責任
|
| | | | 219,471 | | | | | | — | | | | | | — | | | | | | 219,471 | | |
| | | | $ | 601,483 | | | | | $ | 382,012 | | | | | $ | — | | | | | $ | 219,471 | | |
輸入
|
| |
12月31日
2022 |
| |
9月30日
2023 |
| ||||||
無風險利率
|
| | | | 3.91% | | | | | | 4.50% | | |
股息率
|
| | | | 0.0% | | | | | | 0.0% | | |
預期期限(年)
|
| | | | 5.21 | | | | | | 5.23 | | |
預期波動率
|
| | | | 3.6% | | | | | | 5.2% | | |
股價 - 資產價格
|
| | | $ | 10.10 | | | | | $ | 10.67 | | |
行權價
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
| | | | | |
截至2012年12月31日
|
| |||||||||
| | |
備註
|
| |
2022
|
| |
2021
|
| ||||||
| | | | | |
美元
|
| |
美元
|
| ||||||
資產 | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | |
現金
|
| |
2(e)
|
| | | | 736,605 | | | | | | 531,452 | | |
受限現金
|
| |
2(f)
|
| | | | 2,392 | | | | | | — | | |
衍生資產
|
| |
2(g)
|
| | | | — | | | | | | 2,256 | | |
應收賬款 - 關聯方,扣除可疑的零撥備
賬户 |
| |
23
|
| | | | 8,545 | | | | | | 5,880 | | |
庫存
|
| |
3
|
| | | | 22,703 | | | | | | 1,983 | | |
預付款和其他流動資產 - 第三方
|
| |
4
|
| | | | 44,486 | | | | | | 49,375 | | |
預付款和其他流動資產 - 關聯方
|
| |
23
|
| | | | 8,732 | | | | | | 434,627 | | |
流動資產總額
|
| | | | | | | 823,463 | | | | | | 1,025,573 | | |
非流動資產 | | | | | | | | | | | | | | | | |
受限現金
|
| |
2(f)
|
| | | | 536 | | | | | | — | | |
投資證券
|
| |
23
|
| | | | 8,411 | | | | | | — | | |
財產、設備和軟件,淨額
|
| |
5
|
| | | | 253,471 | | | | | | 59,197 | | |
無形資產
|
| |
6
|
| | | | 116,364 | | | | | | 116,121 | | |
經營性租賃使用權資產
|
| |
7
|
| | | | 158,724 | | | | | | 108,233 | | |
其他非流動資產
|
| |
8
|
| | | | 10,983 | | | | | | 8,187 | | |
非流動資產合計
|
| | | | | | | 548,489 | | | | | | 291,738 | | |
總資產
|
| | | | | | | 1,371,952 | | | | | | 1,317,311 | | |
負債、夾層權益和股東(虧損)權益
|
| | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | |
短期借款
|
| |
9
|
| | | | 28,748 | | | | | | — | | |
短期借款 - 關聯方
|
| |
23
|
| | | | — | | | | | | 11,269 | | |
應付賬款
|
| | | | | | | 1,466 | | | | | | — | | |
應付賬款
|
| |
23
|
| | | | 5,770 | | | | | | — | | |
合同負債
|
| |
19
|
| | | | 7,843 | | | | | | 6 | | |
經營租賃負債 - 第三方(包括VIE的經營租賃負債 - 第三方,截至2022年12月31日和2021年12月31日,分別為716美元和242美元)
|
| |
7
|
| | | | 15,815 | | | | | | 9,500 | | |
應計費用和其他流動負債 - 第三方(包括應計費用和其他流動負債VIE的第三方,截至2022年12月31日和2021年12月31日,分別為35,254美元和11,304美元)
|
| |
10
|
| | | | 323,299 | | | | | | 111,713 | | |
應計費用和其他流動負債 - 關聯方(包括應計費用
沒有追索權的VIE的費用和其他流動負債 - 關聯方 截至2022年12月31日和2021年12月31日,公司為801美元,為零。 分別為 ) |
| |
23
|
| | | | 183,237 | | | | | | 442,788 | | |
可交換票據
|
| |
11
|
| | | | 355,320 | | | | | | 126,420 | | |
可轉換票據
|
| |
12
|
| | | | — | | | | | | 23,445 | | |
強制可贖回的非控股權益(包括截至2022年、2022年和2021年12月31日止,無追索權的VIE的強制可贖回非控股權益分別為11,381美元和6,593美元)
|
| |
15
|
| | | | 11,381 | | | | | | 6,593 | | |
流動負債總額
|
| | | | | | | 932,879 | | | | | | 731,734 | | |
| | | | | |
截至2012年12月31日
|
| |||||||||
| | |
備註
|
| |
2022
|
| |
2021
|
| ||||||
| | | | | |
美元
|
| |
美元
|
| ||||||
非流動負債 | | | | | | | | | | | | | | | | |
合同負債
|
| |
19
|
| | | | — | | | | | | 1,930 | | |
經營租賃負債 - 第三方(包括經營租賃負債 - 第三方
截至 ,無追索權的VIE當事人分別為1,662美元和773美元 分別為2022年12月31日和2021年12月31日) |
| |
7
|
| | | | 98,963 | | | | | | 47,638 | | |
可交換票據
|
| |
11
|
| | | | 71,792 | | | | | | — | | |
可轉換票據
|
| |
12
|
| | | | 76,770 | | | | | | — | | |
遞延納税義務
|
| |
17
|
| | | | 126 | | | | | | 141 | | |
遞延收入
|
| |
13
|
| | | | 258,450 | | | | | | 340,296 | | |
其他非流動負債 - 第三方
|
| | | | | | | 15,824 | | | | | | 251 | | |
其他非流動負債 - 關聯方
|
| |
23
|
| | | | 1,754 | | | | | | — | | |
非流動負債合計
|
| | | | | | | 523,679 | | | | | | 390,256 | | |
總負債
|
| | | | | | | 1,456,558 | | | | | | 1,121,990 | | |
承付款和或有事項(附註22) | | | | | | | | | | | | | | | | |
夾層股權 | | | | | | | | | | | | | | | | |
A系列上市前可贖回可換股優先股(每股面值0.00001美元,截至2022年12月31日已授權、已發行及發行在外的股份為184,596,297股;截至2022年12月31日的贖回價值為174,429美元;截至2022年12月31日的清算優先權為174,429美元)
|
| |
14
|
| | | | 177,284 | | | | | | — | | |
A系列可贖回可轉換優先股(每股面值0.00001美元,
截至2022年12月31日,123,456,332股已授權、已發行和發行在外的股份; 截至2022年12月31日的贖回價值為187,441美元;清算 截至2022年12月31日,優惠189,424美元) |
| |
14
|
| | | | 191,125 | | | | | | — | | |
夾層總股本
|
| | | | | | | 368,409 | | | | | | — | | |
股東(虧損)權益 | | | | | | | | | | | | | | | | |
普通股((cid:129)於二零二二年及二零二一年十二月三十一日分別獲授權4,691,947,371股及5,000,000,000股股份;於2022年及2021年12月31日已發行及發行在外的股份分別為2,142,922,222股及2,167,000,000股)
|
| |
16
|
| | | | 21 | | | | | | 22 | | |
新增實收資本
|
| | | | | | | 403,103 | | | | | | 424,414 | | |
股東應收賬款
|
| | | | | | | (26,447) | | | | | | (106,210) | | |
累計其他綜合收益(虧損)
|
| | | | | | | 17,707 | | | | | | (69) | | |
累計虧損
|
| | | | | | | (846,757) | | | | | | (122,836) | | |
普通股股東應佔股東(虧損)權益合計
|
| | | | | | | (452,373) | | | | | | 195,321 | | |
非控股權益
|
| | | | | | | (642) | | | | | | — | | |
股東(虧損)總股本
|
| | | | | | | (453,015) | | | | | | 195,321 | | |
總負債、夾層權益和股東(虧損)權益
|
| | | | | | | 1,371,952 | | | | | | 1,317,311 | | |
|
| | | | | |
截至2013年12月31日的年度
|
| |||||||||
| | |
備註
|
| |
2022
|
| |
2021
|
| ||||||
| | | | | |
美元
|
| |
美元
|
| ||||||
| | | | | | | | | | | | | | | | |
收入:
|
| |
19
|
| | | | | | | | | | | | |
貨物銷售額(包括關聯方在截至2022年12月31日、2022年12月31日和2021年12月31日的三個年度的銷售額分別為23美元和零)
|
| | | | | | | 1,186 | | | | | | 369 | | |
服務收入(包括關聯方在截至2022年12月31日和2021年12月31日的兩個年度分別為8,344美元和3,280美元)
|
| | | | | | | 8,371 | | | | | | 3,318 | | |
總收入
|
| | | | | | | 9,557 | | | | | | 3,687 | | |
收入成本: | | | | | | | | | | | | | | | | |
銷售貨物成本(包括關聯方截至2022年12月31日和2021年12月31日的年度分別為839美元和331美元)
|
| | | | | | | (948) | | | | | | (331) | | |
服務成本
|
| | | | | | | (6,302) | | | | | | (2,799) | | |
收入總成本
|
| | | | | | | (7,250) | | | | | | (3,130) | | |
毛利
|
| | | | | | | 2,307 | | | | | | 557 | | |
運營費用: | | | | | | | | | | | | | | | | |
研發費用(包括關聯方金額167,028美元和
截至2022年12月31日和2021年12月31日止年度345,655美元) |
| | | | | | | (445,844) | | | | | | (511,364) | | |
銷售和營銷費用(包括關聯方截至2022年12月31日和2021年12月31日的年度分別為6964美元和763美元)
|
| | | | | | | (151,331) | | | | | | (38,066) | | |
一般和行政費用(包括關聯方金額12,034美元和
截至2022年12月31日和2021年12月31日止年度2,782美元) |
| | | | | | | (148,369) | | | | | | (54,763) | | |
政府撥款
|
| |
2(y), 13
|
| | | | 55,824 | | | | | | 490,694 | | |
總運營費用
|
| | | | | | | (689,720) | | | | | | (113,499) | | |
營業虧損
|
| | | | | | | (687,413) | | | | | | (112,942) | | |
利息支出
|
| | | | | | | (8,542) | | | | | | (3,615) | | |
利息收入
|
| | | | | | | 12,188 | | | | | | 6,219 | | |
投資(虧損)收益,淨額
|
| | | | | | | (3,246) | | | | | | 2,229 | | |
權益法投資成果份額
|
| | | | | | | (2,762) | | | | | | — | | |
外幣兑換(損失)收益淨額
|
| | | | | | | (11,505) | | | | | | 798 | | |
可強制贖回的非控制權益、可交換票據和可轉換票據的公允價值變動,不包括特定工具信用風險的影響
|
| | | | | | | (22,991) | | | | | | (1,367) | | |
所得税前虧損
|
| | | | | | | (724,271) | | | | | | (108,678) | | |
所得税費用
|
| |
17
|
| | | | (292) | | | | | | (1,853) | | |
淨虧損
|
| | | | | | | (724,563) | | | | | | (110,531) | | |
減去:非控股權益應佔淨虧損
|
| | | | | | | (642) | | | | | | — | | |
普通股股東應佔淨虧損
|
| | | | | | | (723,921) | | | | | | (110,531) | | |
可贖回可轉換優先股的增加
|
| | | | | | | (910) | | | | | | — | | |
普通股股東的淨虧損
|
| | | | | | | (724,831) | | | | | | (110,531) | | |
普通股每股虧損 | | | | | | | | | | | | | | | | |
−基礎版和稀釋版
|
| |
18
|
| | | | (0.34) | | | | | | (0.07) | | |
用於計算每股普通股淨虧損的已發行普通股加權平均數
|
| | | | | | | | | | | | | | | |
−基礎版和稀釋版
|
| | | | | | | 2,148,265,510 | | | | | | 1,508,588,219 | | |
淨虧損
|
| | | | | | | (724,563) | | | | | | (110,531) | | |
其他綜合收益(虧損) | | | | | | | | | | | | | | | | |
可強制贖回的非控股權益、可交換票據的公允價值變動
由於特定於工具的信用風險,扣除零所得税後的可轉換票據 |
| | | | | | | (893) | | | | | | 119 | | |
扣除零所得税後的外幣折算調整
|
| | | | | | | 18,669 | | | | | | (843) | | |
其他綜合收益(虧損)合計
|
| | | | | | | 17,776 | | | | | | (724) | | |
全面虧損
|
| | | | | | | (706,787) | | | | | | (111,255) | | |
減:非控股權益應佔全面虧損總額
|
| | | | | | | (642) | | | | | | — | | |
普通股股東應佔全面虧損總額
|
| | | | | | | (706,145) | | | | | | (111,255) | | |
| | |
備註:
|
| |
普通股
|
| |
額外的
實收 大寫 |
| |
應收賬款
來自 股東 |
| |
累計
其他 全面 收入(虧損) |
| |
累計
赤字 |
| |
合計
股東的 (赤字)權益 歸因於 普通 股東 |
| |
非控制性
興趣 |
| |
合計
股東的 (赤字)權益 |
| ||||||||||||||||||||||||||||||
| | | | | |
股份數量
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |||||||||||||||||||||||||||
截至2022年1月1日的餘額
|
| | | | | | | 2,167,000,000 | | | | | | 22 | | | | | | 424,414 | | | | | | (106,210) | | | | | | (69) | | | | | | (122,836) | | | | | | 195,321 | | | | | | — | | | | | | 195,321 | | |
淨虧損
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (723,921) | | | | | | (723,921) | | | | | | (642) | | | | | | (724,563) | | |
可強制贖回的非控制權益、可交換票據和可轉換票據的公允價值變動,因工具特定的信用風險,扣除零所得税
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (893) | | | | | | — | | | | | | (893) | | | | | | — | | | | | | (893) | | |
外幣折算調整,淨額為零
所得税 |
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 18,669 | | | | | | — | | | | | | 18,669 | | | | | | — | | | | | | 18,669 | | |
全面虧損
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 17,776 | | | | | | (723,921) | | | | | | (706,145) | | | | | | (642) | | | | | | (706,787) | | |
應收賬款結算
股東 |
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 79,763 | | | | | | — | | | | | | — | | | | | | 79,763 | | | | | | — | | | | | | 79,763 | | |
將普通股重新指定為系列A之前的優先股
|
| |
14
|
| | | | (24,077,778) | | | | | | (1) | | | | | | (13,024) | | | | | | — | | | | | | — | | | | | | — | | | | | | (13,025) | | | | | | — | | | | | | (13,025) | | |
與發行相關的股東出資
可交換票據 |
| |
11
|
| | | | — | | | | | | — | | | | | | 8,135 | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,135 | | | | | | — | | | | | | 8,135 | | |
在共同控制下重組產生的被視為分配
|
| | | | | | | — | | | | | | — | | | | | | (15,512) | | | | | | — | | | | | | — | | | | | | — | | | | | | (15,512) | | | | | | — | | | | | | (15,512) | | |
可贖回可轉換優先股的增加
|
| |
14
|
| | | | — | | | | | | — | | | | | | (910) | | | | | | — | | | | | | — | | | | | | — | | | | | | (910) | | | | | | — | | | | | | (910) | | |
非控股股東的出資
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 149 | | | | | | 149 | | |
子公司清算
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (149) | | | | | | (149) | | |
截至2022年12月31日的餘額
|
| | | | | | | 2,142,922,222 | | | | | | 21 | | | | | | 403,103 | | | | | | (26,447) | | | | | | 17,707 | | | | | | (846,757) | | | | | | (452,373) | | | | | | (642) | | | | | | (453,015) | | |
| | |
備註:
|
| |
普通股
|
| |
額外的
實收 大寫 |
| |
應收賬款
來自 股東 |
| |
累計
其他 全面 收入(虧損) |
| |
累計
赤字 |
| |
合計
股東的 (赤字)權益 歸因於 普通 股東 |
| |
非控制性
興趣 |
| |
合計
股東的 (赤字)權益 |
| ||||||||||||||||||||||||||||||
| | | | | |
股份數量
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |||||||||||||||||||||||||||
截至2021年1月1日的餘額
|
| | | | | | | — | | | | | | — | | | | | | 25,877 | | | | | | — | | | | | | 655 | | | | | | (10,425) | | | | | | 16,107 | | | | | | — | | | | | | 16,107 | | |
淨虧損
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (110,531) | | | | | | (110,531) | | | | | | — | | | | | | (110,531) | | |
可強制贖回的非控制權益、可交換票據和可轉換票據的公允價值變動,因工具特定的信用風險,扣除零所得税
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 119 | | | | | | — | | | | | | 119 | | | | | | — | | | | | | 119 | | |
外幣折算調整,淨額為零
所得税 |
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (843) | | | | | | — | | | | | | (843) | | | | | | — | | | | | | (843) | | |
全面虧損
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (724) | | | | | | (110,531) | | | | | | (111,255) | | | | | | — | | | | | | (111,255) | | |
普通股發行
|
| | | | | | | 2,167,000,000 | | | | | | 22 | | | | | | 417,958 | | | | | | (106,210) | | | | | | — | | | | | | — | | | | | | 311,770 | | | | | | — | | | | | | 311,770 | | |
與發行可交換票據相關的股東出資
|
| |
11
|
| | | | — | | | | | | — | | | | | | 3,391 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,391 | | | | | | — | | | | | | 3,391 | | |
股東出資
|
| |
23(Iii)(F)
|
| | | | — | | | | | | — | | | | | | 15,695 | | | | | | — | | | | | | — | | | | | | — | | | | | | 15,695 | | | | | | — | | | | | | 15,695 | | |
支付給股東的股息
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,880) | | | | | | (1,880) | | | | | | — | | | | | | (1,880) | | |
在共同控制下重組產生的被視為分配
|
| | | | | | | — | | | | | | — | | | | | | (38,507) | | | | | | — | | | | | | — | | | | | | — | | | | | | (38,507) | | | | | | — | | | | | | (38,507) | | |
截至2021年12月31日的餘額
|
| | | | | | | 2,167,000,000 | | | | | | 22 | | | | | | 424,414 | | | | | | (106,210) | | | | | | (69) | | | | | | (122,836) | | | | | | 195,321 | | | | | | — | | | | | | 195,321 | | |
|
| | | | | |
年終了
12月31日 |
| |||||||||
| | |
備註:
|
| |
2022
|
| |
2021
|
| ||||||
| | | | | |
美元
|
| |
美元
|
| ||||||
經營活動: | | | | | | | | | | | | | | | | |
淨虧損
|
| | | | | | | (724,563) | | | | | | (110,531) | | |
將淨虧損與經營活動中使用的現金淨額進行調整 | | | | | | | | | | | | | | | | |
折舊
|
| | | | | | | 12,790 | | | | | | 2,056 | | |
經營性租賃使用權資產賬面金額減少
|
| | | | | | | 15,413 | | | | | | 5,638 | | |
投資損失(收益),淨額
|
| | | | | | | 3,246 | | | | | | (2,229) | | |
權益法投資成果份額
|
| | | | | | | 2,762 | | | | | | — | | |
可強制贖回的非控制權益、可交換票據和可轉換票據的公允價值變動,不包括特定工具信用風險的影響
|
| | | | | | | 22,991 | | | | | | 1,367 | | |
基於股份的薪酬費用
|
| | | | | | | 10,625 | | | | | | — | | |
遞延所得税費用
|
| | | | | | | — | | | | | | 216 | | |
非現金利息支出
|
| | | | | | | 8,167 | | | | | | 3,615 | | |
與政府撥款有關的遞延收入攤銷
|
| | | | | | | (54,954) | | | | | | (490,461) | | |
未實現外匯淨匯兑損失(收益)
|
| | | | | | | 10,192 | | | | | | (694) | | |
經營性資產和負債變動: | | | | | | | | | | | | | | | | |
應收賬款 - 關聯方
|
| | | | | | | (2,976) | | | | | | (89) | | |
庫存
|
| | | | | | | (21,628) | | | | | | (1,960) | | |
預付款和其他流動資產 - 第三方
|
| | | | | | | 1,594 | | | | | | (41,369) | | |
預付款和其他流動資產 - 關聯方
|
| | | | | | | 405,176 | | | | | | 83,160 | | |
其他非流動資產
|
| | | | | | | (2,044) | | | | | | (8,028) | | |
應付賬款
|
| | | | | | | 1,583 | | | | | | — | | |
應付賬款
|
| | | | | | | 5,975 | | | | | | — | | |
合同負債
|
| | | | | | | 6,286 | | | | | | 1,934 | | |
應計費用和其他流動負債 - 第三方
|
| | | | | | | 145,857 | | | | | | 84,713 | | |
應計費用和其他流動負債 - 關聯方
|
| | | | | | | (201,088) | | | | | | 401,327 | | |
經營性租賃負債
|
| | | | | | | (14,610) | | | | | | (55,421) | | |
其他非流動負債 - 第三方
|
| | | | | | | 16,147 | | | | | | 251 | | |
其他非流動負債 - 關聯方
|
| | | | | | | 1,640 | | | | | | — | | |
經營活動中使用的淨現金
|
| | | | | | | (351,419) | | | | | | (126,505) | | |
投資活動: | | | | | | | | | | | | | | | | |
購買財產、設備和軟件以及無形資產的付款
|
| | | | | | | (133,345) | | | | | | (34,590) | | |
處置財產、設備和軟件所得收益
|
| | | | | | | 1,071 | | | | | | 14 | | |
購買短期投資的付款
|
| | | | | | | (300,662) | | | | | | — | | |
出售短期投資的收益
|
| | | | | | | 289,587 | | | | | | — | | |
衍生工具結算時付款
|
| | | | | | | (641) | | | | | | — | | |
收到與資產相關的政府撥款
|
| | | | | | | — | | | | | | 279,052 | | |
對股權投資者的投資支付
|
| | | | | | | (3,114) | | | | | | — | | |
關聯方貸款
|
| | | | | | | (2,310) | | | | | | — | | |
投資活動提供的現金淨額(用於)
|
| | | | | | | (149,414) | | | | | | 244,476 | | |
| | | | | |
年終了
12月31日 |
| |||||||||
| | |
備註:
|
| |
2022
|
| |
2021
|
| ||||||
| | | | | |
美元
|
| |
美元
|
| ||||||
融資活動: | | | | | | | | | | | | | | | | |
發行普通股所得收益
|
| | | | | | | — | | | | | | 197,918 | | |
清償應收股東款項所得款項
|
| | | | | | | 76,147 | | | | | | | | |
發行系列Pre-A優先股的收益
|
| |
14
|
| | | | 129,681 | | | | | | — | | |
發行A系列優先股的收益
|
| |
14
|
| | | | 187,734 | | | | | | — | | |
償還發行A系列優先股的可交換票據
|
| |
14
|
| | | | (57,430) | | | | | | — | | |
發行可轉換票據所得款項
|
| |
12
|
| | | | 75,037 | | | | | | 23,445 | | |
發行可交換票據所得收益
|
| |
11
|
| | | | 378,964 | | | | | | 125,039 | | |
發行可強制贖回的非控股權益的收益
|
| |
15
|
| | | | — | | | | | | 6,299 | | |
收到與發行A系列優先股相關的可退還保證金
|
| | | | | | | 28,945 | | | | | | — | | |
償還與發行A系列優先股相關的可退還押金
|
| | | | | | | (28,628) | | | | | | — | | |
股東出資
|
| |
23(Iii)(F)
|
| | | | — | | | | | | 15,695 | | |
支付給股東的股息
|
| | | | | | | — | | | | | | (1,880) | | |
與重組相關的對價支付
|
| | | | | | | (50,794) | | | | | | (1,663) | | |
非控股股東出資
|
| | | | | | | 149 | | | | | | — | | |
償還關聯方借款
|
| | | | | | | (9,844) | | | | | | — | | |
銀行貸款收益
|
| | | | | | | 28,170 | | | | | | — | | |
融資活動提供的現金淨額
|
| | | | | | | 758,131 | | | | | | 364,853 | | |
匯率變動對現金和受限現金的影響
|
| | | | | | | (49,217) | | | | | | 2,943 | | |
現金和受限現金淨增長
|
| | | | | | | 208,081 | | | | | | 485,767 | | |
年初現金和受限現金
|
| | | | | | | 531,452 | | | | | | 45,685 | | |
年末現金和受限現金
|
| | | | | | | 739,533 | | | | | | 531,452 | | |
現金和受限現金對賬: | | | | | | | | | | | | | | | | |
現金
|
| | | | | | | 736,605 | | | | | | 531,452 | | |
受限現金,流動
|
| | | | | | | 2,392 | | | | | | — | | |
受限現金、非流動現金
|
| | | | | | | 536 | | | | | | — | | |
現金總額和受限現金
|
| | | | | | | 739,533 | | | | | | 531,452 | | |
補充信息
|
| | | | | | | | | | | | | | | |
已支付利息
|
| | | | | | | 471 | | | | | | — | | |
繳納所得税
|
| | | | | | | 1,763 | | | | | | 62 | | |
所得税退還
|
| | | | | | | (131) | | | | | | (30) | | |
非現金投融資活動: | | | | | | | | | | | | | | | | |
購置財產、設備和軟件以及計入應計費用和其他流動負債的無形資產
|
| | | | | | | 108,045 | | | | | | 18,321 | | |
通過發行普通股購買無形資產
|
| |
6
|
| | | | — | | | | | | 116,041 | | |
共同控制下重組產生的應付款項
|
| | | | | | | — | | | | | | 36,844 | | |
通過轉換可轉換股發行A之前系列優先股
備註 |
| |
14
|
| | | | 23,445 | | | | | | — | | |
將普通股重新指定為系列A之前的優先股
|
| |
14
|
| | | | 23,650 | | | | | | — | | |
可贖回可轉換優先股的增加
|
| |
14
|
| | | | 910 | | | | | | — | | |
通過轉換可轉換票據獲得的投資證券
|
| |
20
|
| | | | 11,316 | | | | | | — | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
現金
|
| | | | 156,571 | | | | | | 49,094 | | |
庫存
|
| | | | 108 | | | | | | — | | |
預付款和其他流動資產 - 第三方
|
| | | | 2,313 | | | | | | 389 | | |
流動資產總額
|
| | | | 158,992 | | | | | | 49,483 | | |
財產、設備和軟件,淨額
|
| | | | 14,189 | | | | | | — | | |
經營性租賃使用權資產
|
| | | | 12,388 | | | | | | 11,995 | | |
其他非流動資產
|
| | | | 1,122 | | | | | | 81 | | |
總資產
|
| | | | 186,691 | | | | | | 61,559 | | |
公司間應付金額(一)
|
| | | | 10,551 | | | | | | 12,158 | | |
經營租賃負債
|
| | | | 716 | | | | | | 242 | | |
應計費用和其他流動負債 - 第三方
|
| | | | 35,254 | | | | | | 11,304 | | |
應計費用和其他流動負債 - 關聯方
|
| | | | 801 | | | | | | — | | |
強制可贖回的非控股權益
|
| | | | 11,381 | | | | | | 6,593 | | |
流動負債總額
|
| | | | 58,703 | | | | | | 30,297 | | |
經營租賃負債
|
| | | | 1,662 | | | | | | 773 | | |
可交換票據(Ii)
|
| | | | 71,792 | | | | | | — | | |
可轉換票據(Ii)
|
| | | | 76,770 | | | | | | — | | |
總負債
|
| | | | 208,927 | | | | | | 31,070 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
收入
|
| | | | — | | | | | | — | | |
淨虧損
|
| | | | (52,431) | | | | | | (8,737) | | |
經營活動使用的現金淨額(III)
|
| | | | (8,869) | | | | | | (7,993) | | |
投資活動中使用的淨現金
|
| | | | (5,630) | | | | | | — | | |
融資活動提供的現金淨額(Iv)
|
| | | | 137,876 | | | | | | 55,951 | | |
匯率變動對現金的影響
|
| | | | (15,900) | | | | | | 1,136 | | |
現金淨增長
|
| | | | 107,477 | | | | | | 49,094 | | |
年初現金
|
| | | | 49,094 | | | | | | — | | |
年終現金
|
| | | | 156,571 | | | | | | 49,094 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
現金餘額包括存款: | | | | | | | | | | | | | |
中國內地的金融機構 | | | | | | | | | | | | | |
以人民幣計價的−(“人民幣”)
|
| | | | 547,301 | | | | | | 388,851 | | |
以美元(“US$”)計價的−
|
| | | | 165,068 | | | | | | 123,831 | | |
以英鎊計價的−(英鎊)
|
| | | | 2,984 | | | | | | — | | |
以歐元計價的−)
|
| | | | 347 | | | | | | — | | |
中國金融機構持有的現金餘額合計
|
| | | | 715,700 | | | | | | 512,682 | | |
英國(“UK”)的金融機構 | | | | | | | | | | | | | |
以英鎊計價的−
|
| | | | 5,778 | | | | | | 13,514 | | |
英國金融機構持有的現金餘額合計
|
| | | | 5,778 | | | | | | 13,514 | | |
荷蘭的金融機構 | | | | | | | | | | | | | |
以英鎊計價的−
|
| | | | 18 | | | | | | — | | |
以歐元計價的−
|
| | | | 8,899 | | | | | | — | | |
荷蘭金融機構持有的現金餘額總額
|
| | |
|
8,917
|
| | | | | — | | |
德國的金融機構 | | | | | | | | | | | | | |
以歐元計價的−
|
| | | | 5,347 | | | | | | 5,254 | | |
德國金融機構持有的現金餘額合計
|
| | | | 5,347 | | | | | | 5,254 | | |
在其他司法管轄區的金融機構持有的現金餘額總額
|
| | |
|
862
|
| | | | | — | | |
金融機構現金餘額合計
|
| | | | 736,604 | | | | | | 531,450 | | |
手頭現金
|
| | | | 1 | | | | | | 2 | | |
現金餘額合計
|
| | | | 736,605 | | | | | | 531,452 | | |
|
機械和研發設備
|
| |
3 - 10年
|
|
|
模具和工裝
|
| |
5年 - 10年
|
|
|
機動車輛
|
| |
2 - 5年
|
|
|
辦公和電子設備
|
| |
3 - 5年
|
|
|
購買的軟件
|
| |
3 - 10年
|
|
|
租賃改進
|
| |
預計使用壽命中較短的
資產和租賃條款 |
|
| | |
截至2012年12月31日
|
| |||
| | |
2022
|
| |
2021
|
|
| | |
佔總量的比例
應收賬款餘額 |
| |||
客户A、關聯方
|
| |
低於10%
|
| |
41.96%
|
|
客户B、關聯方
|
| |
低於10%
|
| |
27.57%
|
|
客户C,關聯方
|
| |
低於10%
|
| |
19.12%
|
|
客户D、關聯方
|
| |
12.56%
|
| |
11.35%
|
|
客户E、關聯方
|
| |
57.13%
|
| |
—
|
|
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
佔總量的比例
成本和費用 |
| |||||||||
供應商A、關聯方
|
| | | | — | | | | | | 47.58% | | |
供應商C、關聯方
|
| | | | 10.55% | | | | | | — | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
佔總量的比例
應付款餘額 |
| |||||||||
供應商B、關聯方
|
| | | | 13.11% | | | | | | 76.45% | | |
供應商C、關聯方
|
| | | | 20.38% | | | | | | — | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
可銷售的產品
|
| | | | 13,714 | | | | | | 1,983 | | |
在途貨物
|
| | | | 8,989 | | | | | | — | | |
合計 | | | | | 22,703 | | | | | | 1,983 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
可抵扣增值税
|
| | | | 36,508 | | | | | | 44,917 | | |
向第三方供應商預付款
|
| | | | 2,446 | | | | | | 1,854 | | |
存款
|
| | | | 3,747 | | | | | | 969 | | |
其他
|
| | | | 1,785 | | | | | | 1,635 | | |
合計 | | | | | 44,486 | | | | | | 49,375 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
機械和研發設備
|
| | | | 16,997 | | | | | | 8,176 | | |
模具和工裝
|
| | | | 79,963 | | | | | | — | | |
機動車輛
|
| | | | 15,586 | | | | | | 3,860 | | |
辦公和電子設備
|
| | | | 17,271 | | | | | | 3,825 | | |
購買的軟件
|
| | | | 49,905 | | | | | | 5,773 | | |
租賃改進
|
| | | | 22,431 | | | | | | 2,737 | | |
財產、設備和軟件
|
| | | | 202,153 | | | | | | 24,371 | | |
減去:累計折舊
|
| | | | (15,455) | | | | | | (2,982) | | |
在建工程(i)
|
| | | | 66,773 | | | | | | 37,808 | | |
財產、設備和軟件,淨額
|
| | | | 253,471 | | | | | | 59,197 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
收入成本
|
| | | | 38 | | | | | | 25 | | |
研發費用
|
| | | | 2,681 | | | | | | 1,626 | | |
銷售和營銷費用
|
| | | | 5,476 | | | | | | 61 | | |
一般和行政費用
|
| | | | 4,595 | | | | | | 344 | | |
折舊費用合計
|
| | | | 12,790 | | | | | | 2,056 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
使用期限不確定的商標許可(一)
|
| | | | 116,083 | | | | | | 116,041 | | |
使用壽命不確定的車牌
|
| | | | 281 | | | | | | 80 | | |
無形資產
|
| | | | 116,364 | | | | | | 116,121 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
運營租賃成本
|
| | | | 21,701 | | | | | | 6,389 | | |
短期租賃成本
|
| | | | 2,595 | | | | | | 847 | | |
可變租賃成本
|
| | | | 49 | | | | | | 231 | | |
合計 | | | | | 24,345 | | | | | | 7,467 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
經營租賃的經營現金流出 *
|
| | | | 16,085 | | | | | | 56,024 | | |
取得使用權資產產生的租賃負債
|
| | | | 76,584 | | | | | | 56,610 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
經營租賃 | | | | | | | | | | | | | |
經營性租賃使用權資產*
|
| | | | 158,724 | | | | | | 108,233 | | |
經營租賃總資產
|
| | | | 158,724 | | | | | | 108,233 | | |
經營租賃負債,流動 | | | | | | | | | | | | | |
−經營租賃負債-第三方
|
| | | | 15,815 | | | | | | 9,500 | | |
−經營租賃負債關聯方**
|
| | | | 13 | | | | | | 788 | | |
非流動經營租賃負債 | | | | | | | | | | | | | |
−經營租賃負債-第三方
|
| | | | 98,963 | | | | | | 47,638 | | |
−經營租賃負債關聯方
|
| | | | 170 | | | | | | — | | |
經營租賃總負債
|
| | | | 114,961 | | | | | | 57,926 | | |
| | |
截至2013年12月31日的年度
|
| |||
| | |
2022
|
| |
2021
|
|
加權平均剩餘租期 | | | | | | | |
經營租賃
|
| |
8.37年
|
| |
7.36年
|
|
加權平均貼現率 | | | | | | | |
經營租賃
|
| |
6.99%
|
| |
5.74%
|
|
| | |
截至
12月31日 2022 |
| |||
| | |
美元
|
| |||
2023
|
| | | | 23,810 | | |
2024
|
| | | | 21,726 | | |
2025
|
| | | | 18,284 | | |
2026
|
| | | | 16,308 | | |
2027
|
| | | | 13,705 | | |
之後
|
| | | | 56,919 | | |
未貼現的租賃付款總額
|
| | | | 150,752 | | |
減去:計入利息
|
| | | | (35,791) | | |
租賃總負債
|
| | | | 114,961 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
長期經營租賃押金
|
| | | | 3,486 | | | | | | 1,772 | | |
購買房產、設備和軟件的預付款
|
| | | | 1,442 | | | | | | 62 | | |
可抵扣增值税
|
| | | | 5,815 | | | | | | 6,353 | | |
股權投資
|
| | | | 240 | | | | | | — | | |
合計 | | | | | 10,983 | | | | | | 8,187 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
銀行的無擔保借款
|
| | | | 28,748 | | | | | | — | | |
合計 | | | | | 28,748 | | | | | | — | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
應計工資和福利
|
| | | | 46,362 | | | | | | 32,005 | | |
R&D費用支出
|
| | | | 83,261 | | | | | | 24,251 | | |
市場營銷活動的廣告
|
| | | | 47,729 | | | | | | 17,631 | | |
購買財產、設備和軟件的費用
|
| | | | 88,286 | | | | | | 17,164 | | |
可退還客户押金
|
| | | | 3,410 | | | | | | 137 | | |
來自第三方的存款(i)
|
| | | | 4,684 | | | | | | 3,568 | | |
增值税和其他應付税款
|
| | | | 4,843 | | | | | | 3,247 | | |
服務費的保證金
|
| | | | 21,176 | | | | | | 5,820 | | |
銀行承兑匯票
|
| | | | 11,025 | | | | | | — | | |
其他
|
| | | | 12,523 | | | | | | 7,890 | | |
合計 | | | | | 323,299 | | | | | | 111,713 | | |
| | |
外商獨資企業
可交換 備註 |
| |
閃電
速度 可交換 備註 |
| |
合計
|
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
截至2021年1月1日的餘額
|
| | | | — | | | | | | — | | | | | | — | | |
發行可交換票據
|
| | | | 125,039 | | | | | | — | | | | | | 125,039 | | |
可交換票據公允價值變動,不包括特定工具信用風險的影響
|
| | | | 1,065 | | | | | | — | | | | | | 1,065 | | |
由於特定工具的信用風險,可交換票據的公允價值發生變化
|
| | | | (132) | | | | | | — | | | | | | (132) | | |
外幣折算調整
|
| | | | 448 | | | | | | — | | | | | | 448 | | |
截至2021年12月31日的餘額
|
| | | | 126,420 | | | | | | — | | | | | | 126,420 | | |
發行可交換票據
|
| | | | 307,172 | | | | | | 71,792 | | | | | | 378,964 | | |
交換A系列可贖回可轉換優先股(附註14)
|
| | | | (60,419) | | | | | | — | | | | | | (60,419) | | |
可交換票據公允價值變動,不包括特定工具信用風險的影響
|
| | | | 13,162 | | | | | | — | | | | | | 13,162 | | |
由於特定工具的信用風險,可交換票據的公允價值發生變化
|
| | | | 33 | | | | | | — | | | | | | 33 | | |
外幣折算調整
|
| | | | (31,048) | | | | | | — | | | | | | (31,048) | | |
截至2022年12月31日的餘額
|
| | | | 355,320 | | | | | | 71,792 | | | | | | 427,112 | | |
-當前部分
|
| | | | 355,320 | | | | | | — | | | | | | 355,320 | | |
-非當前部分
|
| | | | — | | | | | | 71,792 | | | | | | 71,792 | | |
| | |
截至2012年12月31日
|
| ||||||
| | |
2022
|
| |
2021
|
| |||
無風險利率
|
| |
2.07%
|
| | | | 2.20% | | |
折扣率
|
| |
20.00%
|
| | | | 20.00% | | |
轉換概率
|
| |
50.00% – 75.00%
|
| | | | 50.00% | | |
債券收益率
|
| |
7.35% – 7.76%
|
| | | | 6.79% | | |
符合條件的IPO發生的概率
|
| |
45.00%
|
| | | | 45.00% | | |
| | |
截至2022年12月31日
|
|
無風險利率
|
| |
2.40% – 2.60%
|
|
轉換概率
|
| |
75.00%
|
|
債券收益率
|
| |
7.11%
|
|
| | |
系列
前置備註 |
| |
子公司
可轉換票據 |
| |
合計
|
| |||||||||
| | |
美元
|
| |
美元
|
| | | | | | | ||||||
截至2021年1月1日的餘額
|
| | | | — | | | | | | — | | | | | | — | | |
發行可轉換票據
|
| | | | 23,445 | | | | | | — | | | | | | 23,445 | | |
截至2021年12月31日的餘額
|
| | | | 23,445 | | | | | | — | | | | | | 23,445 | | |
發行可轉換票據
|
| | | | — | | | | | | 75,037 | | | | | | 75,037 | | |
轉換為A之前系列可贖回可轉換優先股(附註14)
|
| | | | (23,445) | | | | | | — | | | | | | (23,445) | | |
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
|
| | | | — | | | | | | 4,264 | | | | | | 4,264 | | |
| | |
系列
前置備註 |
| |
子公司
可轉換票據 |
| |
合計
|
| |||||||||
| | |
美元
|
| |
美元
|
| | | | | | | ||||||
可轉換票據公允價值因特定工具的信用風險而發生變化
|
| | | | — | | | | | | 890 | | | | | | 890 | | |
外幣折算調整
|
| | | | — | | | | | | (3,421) | | | | | | (3,421) | | |
截至2022年12月31日的餘額
|
| | | | — | | | | | | 76,770 | | | | | | 76,770 | | |
|
| | |
截至
2021年12月31日 |
| |||
無風險利率
|
| | | | 2.28% | | |
轉換概率
|
| | | | 75.00% | | |
債券收益率
|
| | | | 5.89% | | |
| | |
截至
2022年12月31日 |
|
無風險利率
|
| |
2.52% – 2.73%
|
|
轉換概率
|
| |
12.00%
|
|
債券收益率
|
| |
6.88% – 8.92%
|
|
| | |
與資產相關的
補貼 |
| |
與研發相關的
補貼 |
| |
合計
|
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
截至2021年1月1日的餘額
|
| | | | — | | | | | | 541,592 | | | | | | 541,592 | | |
本年度收到的政府補助金
|
| | | | 279,052 | | | | | | — | | | | | | 279,052 | | |
本年度確認為收入
|
| | | | — | | | | | | (490,461) | | | | | | (490,461) | | |
外幣折算調整
|
| | | | 3,270 | | | | | | 6,843 | | | | | | 10,113 | | |
截至2021年12月31日的餘額
|
| | | | 282,322 | | | | | | 57,974 | | | | | | 340,296 | | |
本年度確認為收入
|
| | | | — | | | | | | (54,954) | | | | | | (54,954) | | |
外幣折算調整
|
| | | | (23,872) | | | | | | (3,020) | | | | | | (26,892) | | |
截至2022年12月31日的餘額
|
| | | | 258,450 | | | | | | — | | | | | | 258,450 | | |
| | |
系列A之前的版本
優先股 |
| |
系列A
優先股 |
| |
合計
|
| |||||||||||||||||||||||||||
| | |
個共享
|
| |
US$
|
| |
個共享
|
| |
US$
|
| |
個共享
|
| |
US$
|
| ||||||||||||||||||
截至2022年1月1日的餘額
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
優先股發行
|
| | | | 160,518,519 | | | | | | 153,126 | | | | | | 123,456,332 | | | | | | 190,723 | | | | | | 283,974,851 | | | | | | 343,849 | | |
將普通股重新指定為優先股
|
| | | | 24,077,778 | | | | | | 23,650 | | | | | | — | | | | | | — | | | | | | 24,077,778 | | | | | | 23,650 | | |
可贖回可轉換債券的增值
優先股 |
| | | | — | | | | | | 508 | | | | | | — | | | | | | 402 | | | | | | — | | | | | | 910 | | |
截至2022年12月31日的餘額
|
| | | | 184,596,297 | | | | | | 177,284 | | | | | | 123,456,332 | | | | | | 191,125 | | | | | | 308,052,629 | | | | | | 368,409 | | |
| | |
2022年10月11日 -
修改前 |
| |
2022年10月11日 -
修改後 |
|
無風險利率
|
| |
2.45%
|
| |
2.52%
|
|
預期波動率
|
| |
61.52%
|
| |
60.26%
|
|
預期股息收益率
|
| |
0.00%
|
| |
0.00%
|
|
預期條款
|
| |
2.22年 - 4.39年
|
| |
2.22 - 5.00年
|
|
普通股公允價值
|
| |
0.84美元
|
| |
0.81美元
|
|
| | |
美元
|
| |||
截至2021年1月1日的餘額
|
| | | | — | | |
發行強制可贖回的非控股權益
|
| | | | 6,299 | | |
強制可贖回非控股權益的公允價值變動,不包括特定工具信用風險的影響
|
| | | | 302 | | |
由於特定工具的信用風險,強制可贖回的非控制性權益的公允價值發生變化
|
| | | | 13 | | |
外幣折算調整
|
| | | | (21) | | |
截至2021年12月31日的餘額
|
| | | | 6,593 | | |
強制可贖回非控股權益的公允價值變動,不包括特定工具信用風險的影響
|
| | | | 5,565 | | |
| | |
美元
|
| |||
由於特定工具的信用風險,強制可贖回的非控制性權益的公允價值發生變化
|
| | | | (30) | | |
外幣折算調整
|
| | | | (747) | | |
截至2022年12月31日的餘額
|
| | | | 11,381 | | |
|
| | |
截至2010年12月31日
|
| |||
| | |
2022
|
| |
2021
|
|
折扣率
|
| |
19.00%
|
| |
21.00%
|
|
債券收益率
|
| |
6.74% – 7.37%
|
| |
6.31% – 7.40%
|
|
預期條款
|
| |
0.33-1.86
|
| |
0.86-2.86
|
|
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
德國 | | | | | | | | | | | | | |
- 公司税*
|
| | | | 15.825% | | | | | | 15.825% | | |
- 貿易税*
|
| | | | 14.35% | | | | | | 13.825% | | |
英國
|
| | | | 19% | | | | | | 19% | | |
荷蘭**
|
| | | | 25.8% | | | | | | 25.8% | | |
| | |
截至12月31日的年度,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
中華人民共和國(不包括香港)
|
| | | | (652,302) | | | | | | (113,598) | | |
德國
|
| | | | 801 | | | | | | 2,060 | | |
英國
|
| | | | 821 | | | | | | 2,415 | | |
荷蘭
|
| | | | (47,710) | | | | | | (1,415) | | |
開曼羣島
|
| | | | (25,598) | | | | | | 1,860 | | |
其他
|
| | | | (283) | | | | | | — | | |
合計 | | | | | (724,271) | | | | | | (108,678) | | |
| | |
截至12月31日的年度,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
當期所得税支出 | | | | | | | | | | | | | |
−中國大陸,不包括香港
|
| | | | 73 | | | | | | 852 | | |
−德國
|
| | | | 400 | | | | | | 603 | | |
−UK
|
| | | | (187) | | | | | | 182 | | |
−荷蘭
|
| | | | — | | | | | | — | | |
−開曼羣島
|
| | | | — | | | | | | — | | |
−Other
|
| | | | 6 | | | | | | — | | |
當期税額撥備總額
|
| | | | 292 | | | | | | 1,637 | | |
遞延所得税費用 | | | | | | | | | | | | | |
−中國大陸,不包括香港
|
| | | | — | | | | | | — | | |
−德國
|
| | | | — | | | | | | — | | |
−UK
|
| | | | — | | | | | | 216 | | |
−荷蘭
|
| | | | — | | | | | | — | | |
−開曼羣島
|
| | | | — | | | | | | — | | |
−Other
|
| | | | — | | | | | | — | | |
遞延税費總額
|
| | | | — | | | | | | 216 | | |
所得税總支出
|
| | | | 292 | | | | | | 1,853 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
按25%的中國法定税率計算預期所得税優惠
|
| | | | (181,068) | | | | | | (27,170) | | |
不同税收管轄區對税率的影響
|
| | | | 5,997 | | | | | | (373) | | |
不可抵扣費用的税收效應
|
| | | | 480 | | | | | | 110 | | |
研發費用附加扣除的税收效應
|
| | | | (3,068) | | | | | | (134) | | |
估值免税額變動
|
| | | | 177,715 | | | | | | 29,784 | | |
其他
|
| | | | 236 | | | | | | (364) | | |
實際所得税支出
|
| | | | 292 | | | | | | 1,853 | | |
| | |
截至12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
遞延税金資產: | | | | | | | | | | | | | |
淨營業虧損結轉
|
| | | | 78,971 | | | | | | 12,307 | | |
應計費用
|
| | | | 23,271 | | | | | | 8,928 | | |
推遲研發費用減税
|
| | | | 263,384 | | | | | | 192,286 | | |
經營性租賃負債
|
| | | | 29,201 | | | | | | 14,959 | | |
可交換票據
|
| | | | 3,532 | | | | | | 233 | | |
強制可贖回的非控股權益
|
| | | | 1,463 | | | | | | 79 | | |
可轉換票據
|
| | | | 1,289 | | | | | | — | | |
推遲扣除廣告費的税額
|
| | | | 6,404 | | | | | | 304 | | |
財產、設備和軟件
|
| | | | 364 | | | | | | — | | |
股權投資
|
| | | | 667 | | | | | | — | | |
其他
|
| | | | 1,619 | | | | | | 851 | | |
遞延税金總額
|
| | | | 410,165 | | | | | | 229,947 | | |
遞延税項資產計價準備
|
| | | | (202,715) | | | | | | (32,914) | | |
遞延税項資產,扣除估值免税額後的淨額
|
| | | | 207,450 | | | | | | 197,033 | | |
遞延納税義務: | | | | | | | | | | | | | |
財產、設備和軟件
|
| | | | (285) | | | | | | (141) | | |
衍生資產
|
| | | | — | | | | | | (563) | | |
政府撥款
|
| | | | (178,090) | | | | | | (181,511) | | |
經營性租賃使用權資產
|
| | | | (29,201) | | | | | | (14,959) | | |
遞延納税負債總額
|
| | | | (207,576) | | | | | | (197,174) | | |
遞延納税淨負債
|
| | | | (126) | | | | | | (141) | | |
| | |
截至12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
遞延納税資產
|
| | | | — | | | | | | — | | |
遞延納税義務
|
| | | | (126) | | | | | | (141) | | |
遞延納税淨負債
|
| | | | (126) | | | | | | (141) | | |
| | |
截至12月31日的年度,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
年初餘額
|
| | | | 32,914 | | | | | | 3,130 | | |
本年度增長
|
| | | | 177,715 | | | | | | 29,784 | | |
外幣折算效果
|
| | | | (7,914) | | | | | | — | | |
年終餘額
|
| | | | 202,715 | | | | | | 32,914 | | |
截至2013年12月31日的一年
|
| |
金額
|
| |||
| | |
美元
|
| |||
2026
|
| | | | 44,366 | | |
2027
|
| | | | 219,963 | | |
合計 | | | | | 264,329 | | |
| | |
截至12月31日的年度,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
分子: | | | | | | | | | | | | | |
普通股股東應佔淨虧損
|
| | | | (723,921) | | | | | | (110,531) | | |
可贖回可轉換優先股的增加
|
| | | | (910) | | | | | | — | | |
計算普通股基本淨虧損和攤薄後每股淨虧損的分子
|
| | | | (724,831) | | | | | | (110,531) | | |
分母: | | | | | | | | | | | | | |
普通股、基本普通股和稀釋普通股的加權平均數
|
| | | | 2,148,265,510 | | | | | | 1,508,588,219 | | |
計算普通股基本和攤薄淨虧損的分母
|
| | | | 2,148,265,510 | | | | | | 1,508,588,219 | | |
普通股股東應佔每股普通股淨虧損 | | | | | | | | | | | | | |
- 基本版和稀釋版
|
| | | | (0.34) | | | | | | (0.07) | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
可贖回可轉換優先股(附註14)
|
| | | | 308,052,629 | | | | | | — | | |
可交換票據(一)
|
| | | | 377,512,820 | | | | | | 233,638,036 | | |
可轉換票據(Ii)
|
| | | | — | | | | | | 24,077,781 | | |
強制可贖回的非控股權益(III)
|
| | | | 12,583,761 | | | | | | 11,681,902 | | |
合計 | | | | | 698,149,210 | | | | | | 269,397,719 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
服務線 | | | | | | | | | | | | | |
貨物銷售 - 第三方 | | | | | | | | | | | | | |
梅賽德斯-奔馳( - )汽車
|
| | | | 828 | | | | | | 369 | | |
- Other
|
| | | | 335 | | | | | | — | | |
| | | | | 1,163 | | | | | | 369 | | |
貨物銷售 - 關聯方 | | | | | | | | | | | | | |
- Other
|
| | | | 23 | | | | | | — | | |
| | | | | 23 | | | | | | — | | |
小計
|
| | |
|
1,186
|
| | | |
|
369
|
| |
服務和其他 | | | | | | | | | | | | | |
- 相關方
|
| | | | 8,344 | | | | | | 3,280 | | |
- 第三方
|
| | | | 27 | | | | | | 38 | | |
小計
|
| | |
|
8,371
|
| | | |
|
3,318
|
| |
總收入
|
| | | | 9,557 | | | | | | 3,687 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
大陸中國
|
| | | | 8,816 | | | | | | 3,109 | | |
英國
|
| | | | 437 | | | | | | 439 | | |
瑞典
|
| | | | 304 | | | | | | 139 | | |
收入 | | | | | 9,557 | | | | | | 3,687 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
流動負債 | | | | | | | | | | | | | |
- 合同債務 - 第三方
|
| | | | 7,843 | | | | | | 6 | | |
- 合同債務 - 關聯方*
|
| | | | 8 | | | | | | — | | |
非流動負債 | | | | | | | | | | | | | |
- 合同債務 - 第三方
|
| | | | — | | | | | | 1,930 | | |
合同負債,流動和非流動
|
| | | | 7,851 | | | | | | 1,936 | | |
| | | | | | | | |
報告日公允價值計量使用
|
| |||||||||||||||
| | |
截至
的公允價值
12月31日 2022 |
| |
在
中報價
活躍的市場 相同資產 (一級) |
| |
其他重要人物
可觀察的 輸入 (二級) |
| |
意義重大
看不見的 輸入 (三級) |
| ||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| ||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
投資證券
|
| | | | 8,411 | | | | | | 8,411 | | | | | | — | | | | | | — | | |
負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
可轉換票據
|
| | | | 76,770 | | | | | | — | | | | | | — | | | | | | 76,770 | | |
可交換票據
|
| | | | 427,112 | | | | | | — | | | | | | — | | | | | | 427,112 | | |
強制可贖回的非控股權益
|
| | | | 11,381 | | | | | | — | | | | | | — | | | | | | 11,381 | | |
| | | | | | | | |
報告日公允價值計量使用
|
| |||||||||||||||
| | |
截至
的公允價值
12月31日 2021 |
| |
在
中報價
活躍的市場 相同資產 (一級) |
| |
其他重要人物
可觀察的 輸入 (二級) |
| |
意義重大
看不見的 輸入 (三級) |
| ||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| ||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
衍生資產
|
| | | | 2,256 | | | | | | — | | | | | | 2,256 | | | | | | — | | |
負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
可交換票據
|
| | | | 126,420 | | | | | | — | | | | | | — | | | | | | 126,420 | | |
可轉換票據
|
| | | | 23,445 | | | | | | — | | | | | | — | | | | | | 23,445 | | |
強制可贖回的非控股權益
|
| | | | 6,593 | | | | | | — | | | | | | — | | | | | | 6,593 | | |
| | |
數量:
個共享 |
| |
加權
平均 練習 價格 |
| |
加權
平均 授予日期 公允價值 |
| |
加權
剩餘 合同 年 |
| |
聚合
固有的 值 |
| |||||||||||||||
| | | | | | | | |
美元
|
| |
美元
|
| | | | | | | |
美元
|
| |||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2022年1月1日業績突出
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
已批准
|
| | | | 46,860,000 | | | | | | 0.64 | | | | | | 0.42 | | | | | | 9.78 | | | | | | 19,526 | | |
在2022年12月31日表現突出
|
| | |
|
46,860,000
|
| | | |
|
0.64
|
| | | |
|
0.42
|
| | | |
|
9.78
|
| | | | | 19,526 | | |
授予日期:
|
| |
年終了
2022年12月31日 |
|
無風險利率(I)
|
| |
3.71% – 4.15%
|
|
預期波動率(II)
|
| |
56.13% – 56.32%
|
|
預期股息率(III)
|
| |
0.00%
|
|
多次鍛鍊(Iv)
|
| |
2.20 – 2.80
|
|
預期條款(V)
|
| |
10.00年
|
|
標的普通股公允價值(Vi)
|
| |
0.8美元 - 0.91美元
|
|
| | | | | |
少於
一年 |
| |
超過
一年 |
| |
合計
|
| |||||||||
| | | | | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
採購承諾
|
| | | | | | | 40,348 | | | | | | 2,711 | | | | | | 43,059 | | |
| | | | | |
少於
一年 |
| |
超過
一年 |
| |
合計
|
| |||||||||
| | | | | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
資本支出承諾(一)
|
| | | | | | | 68,573 | | | | | | 31,912 | | | | | | 100,485 | | |
主要關聯方名稱
|
| |
關係性質
|
|
吉利控股 | | |
公司控股股東控制的實體
|
|
寧波吉利汽車研發有限公司(“寧波吉利研發”) | | |
公司控股股東控制的實體
|
|
浙江聯空科技有限公司(“浙江聯空”) | | |
公司控股股東控制的實體
|
|
蓮花集團有限公司 | | |
公司控股股東控制的實體
|
|
蓮花集團國際有限公司(LGIL) | | |
公司控股股東控制的實體
|
|
主要關聯方名稱
|
| |
關係性質
|
|
寧波巨合銀慶企業管理諮詢合夥企業(有限合夥)(“創客陸上平臺”) | | |
公司控股股東控制的實體
|
|
吉利國際(香港)有限公司(“吉利香港”) | | |
公司控股股東控制的實體
|
|
武漢吉利汽車零部件有限公司Ltd.(“Wuhan Geely Auto Parts”) | | |
公司控股股東控制的實體
|
|
浙江吉利汽車有限公司Ltd.武漢分公司(“吉利汽車武漢分公司”) | | |
公司控股股東控制的實體
|
|
EARX Holdings Inc.(“Ecarx”) | | |
公司控股股東控制的實體
|
|
ECARX(湖北)科技有限公司Ltd.(“Hubei Ecarx”) | | |
公司控股股東控制的實體
|
|
湖北依科思科技有限公司有限公司 | | |
公司控股股東控制的實體
|
|
蓮花汽車有限公司 | | |
公司控股股東控制的實體
|
|
北京蓮花汽車銷售有限公司有限公司 | | |
公司控股股東控制的實體
|
|
吉利英國有限公司 | | |
公司控股股東控制的實體
|
|
沃爾沃汽車公司 | | |
公司控股股東控制的實體
|
|
浙江吉潤汽車有限公司 | | |
公司控股股東控制的實體
|
|
浙江吉利汽車股份有限公司 | | |
公司控股股東控制的實體
|
|
杭州軒宇人力資源有限公司 | | |
公司控股股東控制的實體
|
|
浙江吉利商務服務有限公司 | | |
公司控股股東控制的實體
|
|
中國歐寶汽車技術公司 | | |
公司控股股東控制的實體
|
|
雷達新能源汽車(浙江)有限公司 | | |
公司控股股東控制的實體
|
|
吉利汽車集團有限公司 | | |
公司控股股東控制的實體
|
|
Lynk&Co銷售荷蘭業務 | | |
公司控股股東控制的實體
|
|
吉利汽車研究院(寧波)有限公司 | | |
公司控股股東控制的實體
|
|
金進(上海)機電設備有限公司 | | |
公司控股股東控制的實體
|
|
主要關聯方名稱
|
| |
關係性質
|
|
Polestar Automotive China Distribution Co.,有限公司 | | |
公司控股股東控制的實體
|
|
杭州豐華紀念品有限公司有限公司 | | |
公司控股股東控制的實體
|
|
浙江環富科技有限公司有限公司 | | |
公司控股股東控制的實體
|
|
成都金路達汽車銷售服務有限公司有限公司 | | |
受本公司重大影響的實體
|
|
杭州路宏源汽車銷售服務有限公司有限公司 | | |
受本公司重大影響的實體
|
|
無錫星驅科技有限公司有限公司 | | |
受本公司重大影響的實體
|
|
浙江喜圖夢數碼科技有限公司有限公司 | | |
本公司控股股東有重大影響的實體
|
|
Northpole GLY 3 LP | | |
本公司控股股東控制的實體
|
|
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
提供服務(i)
|
| | | | 8,344 | | | | | | 3,280 | | |
貨物銷售(i)
|
| | | | 23 | | | | |
|
—
|
| |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
購買吉利許可證((ii).a)
|
| | | | — | | | | | | 288,948 | | |
購買產品和服務((iii).a)
|
| | | | 44,347 | | | | | | 14,259 | | |
為研發活動購買產品和服務(㈢.b)
|
| | | | 167,012 | | | | | | 47,442 | | |
購買設備和軟件((Iii).c)
|
| | | | 14,240 | | | | | | 6,255 | | |
短期租賃費((Iii).h)
|
| | | | 347 | | | | | | 243 | | |
關聯方貸款((Ii).d)
|
| | | | 2,310 | | | | |
|
—
|
| |
關聯方到期借款利息收入((Ii).d)
|
| | | | 24 | | | | |
|
—
|
| |
應收關聯方借款利息支出(Iv)
|
| | | | 90 | | | | | | 220 | | |
償還關聯方借款(四)
|
| | | | 10,573 | | | | |
|
—
|
| |
使用權資產收購(V)
|
| | | | 214 | | | | | | 1,333 | | |
支付租賃負債(V)
|
| | | | 98 | | | | | | 545 | | |
購買軟件許可證(Vi)
|
| | | | 28,558 | | | | |
|
—
|
| |
購買商標許可證(Vii)
|
| | | | — | | | | | | 116,041 | | |
收購蓮花科技創新中心有限公司的對價支付
公共控件(Viii) |
| | | | 15,512 | | | | |
|
—
|
| |
購買短期投資的付款(Ix)
|
| | | | 10,000 | | | | |
|
—
|
| |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
應收賬款 - 關聯方(一)
|
| | | | 8,545 | | | | | | 5,880 | | |
合同責任 - 關聯方*(I)
|
| | | | 8 | | | | | | — | | |
預付款和其他流動資產
|
| | | | 8,732 | | | | | | 434,627 | | |
應付賬款-關聯方(㈢.a)
|
| | | | 5,770 | | | | | | — | | |
應計費用和其他流動負債
|
| | | | 183,216 | | | | | | 442,000 | | |
其他非流動負債
|
| | | | 1,584 | | | | | | — | | |
短期借款
|
| | | | — | | | | | | 11,269 | | |
經營租賃負債
|
| | | | 13 | | | | | | 788 | | |
經營租賃負債-關聯方,非流動 **(v)
|
| | | | 170 | | | | | | — | | |
投資證券
|
| | | | 8,411 | | | | | | — | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
資產 | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | |
現金
|
| | | | 353,107 | | | | | | 81,749 | | |
公司間應付金額
|
| | | | 6,089 | | | | | | — | | |
流動資產總額
|
| | | | 359,196 | | | | | | 81,749 | | |
非流動資產 | | | | | | | | | | | | | |
投資證券
|
| | | | 8,411 | | | | | | — | | |
對子公司和合並VIE的投資
|
| | | | — | | | | | | 137,017 | | |
非流動資產合計
|
| | | | 8,411 | | | | | | 137,017 | | |
總資產
|
| | | | 367,607 | | | | | | 218,766 | | |
負債、夾層權益和股東(虧損)權益
|
| | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | |
可轉換票據
|
| | | | — | | | | | | 23,445 | | |
流動負債總額
|
| | | | — | | | | | | 23,445 | | |
非流動負債 | | | | | | | | | | | | | |
虧損超過子公司和合並VIE投資的份額
|
| | | | 451,571 | | | | | | — | | |
非流動負債合計
|
| | | | 451,571 | | | | | | — | | |
總負債
|
| | | | 451,571 | | | | | | 23,445 | | |
夾層總股本
|
| | | | 368,409 | | | | | | — | | |
股東權益 | | | | | | | | | | | | | |
普通股
|
| | | | 21 | | | | | | 22 | | |
新增實收資本
|
| | | | 403,103 | | | | | | 424,414 | | |
股東應收賬款
|
| | | | (26,447) | | | | | | (106,210) | | |
累計其他綜合收益(虧損)
|
| | | | 17,707 | | | | | | (69) | | |
累計虧損
|
| | | | (846,757) | | | | | | (122,836) | | |
股東(虧損)總股本
|
| | | | (452,373) | | | | | | 195,321 | | |
總負債、夾層權益和股東(虧損)權益
|
| | | | 367,607 | | | | | | 218,766 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
總運營費用
|
| | | | (11,127) | | | | | | (263) | | |
利息收入
|
| | | | 2,839 | | | | | | — | | |
投資虧損,淨額
|
| | | | (4,242) | | | | | | — | | |
外幣兑換(損失)收益淨額
|
| | | | (13,068) | | | | | | 2,124 | | |
子公司和合並VIE的虧損份額
|
| | | | (698,323) | | | | | | (112,392) | | |
所得税前虧損
|
| | | | (723,921) | | | | | | (110,531) | | |
所得税費用
|
| | | | — | | | | | | — | | |
淨虧損
|
| | | | (723,921) | | | | | | (110,531) | | |
其他綜合收益(虧損) | | | | | | | | | | | | | |
可交換強制可贖回非控股權益的公允價值變動
由於特定工具的信用風險,票據和可轉換票據,淨額為零 所得税 |
| | | | (893) | | | | | | 119 | | |
扣除零所得税後的外幣折算調整
|
| | | | 18,669 | | | | | | (843) | | |
全面虧損
|
| | | | (706,145) | | | | | | (111,255) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
經營活動產生(使用)的淨現金
|
| | | | 2,682 | | | | | | (997) | | |
投資活動中使用的淨現金
|
| | | | (113,216) | | | | | | — | | |
融資活動提供的現金淨額
|
| | | | 392,053 | | | | | | 82,076 | | |
匯率變動對現金的影響
|
| | | | (10,161) | | | | | | 670 | | |
現金淨增長
|
| | | | 271,358 | | | | | | 81,749 | | |
年初現金
|
| | | | 81,749 | | | | | | — | | |
年終現金
|
| | | | 353,107 | | | | | | 81,749 | | |
| | |
備註
|
| |
截至
2023年6月30日 |
| |
截至
2022年12月31日 |
| |||||||||
| | | | | | | | |
美元
|
| |
美元
|
| ||||||
資產 | | | | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | | | | |
現金
|
| | | | 1(d) | | | | | | 548,286 | | | | | | 736,605 | | |
受限現金
|
| | | | 1(d) | | | | | | 180,049 | | | | | | 2,392 | | |
應收賬款 - 關聯方,淨額
|
| | | | 25 | | | | | | 13,575 | | | | | | 8,545 | | |
庫存
|
| | | | 2 | | | | | | 125,634 | | | | | | 22,703 | | |
預付款和其他流動資產
|
| | | | 3 | | | | | | 25,935 | | | | | | 44,486 | | |
預付款和其他流動資產
|
| | | | 25 | | | | | | 13,911 | | | | | | 8,732 | | |
流動資產總額
|
| | | | | | | | | | 907,390 | | | | | | 823,463 | | |
非流動資產 | | | | | | | | | | | | | | | | | | | |
受限現金
|
| | | | 1(d) | | | | | | 692 | | | | | | 536 | | |
投資證券
|
| | | | 25 | | | | | | 7,326 | | | | | | 8,411 | | |
財產、設備和軟件,淨額
|
| | | | 4 | | | | | | 294,571 | | | | | | 253,471 | | |
無形資產
|
| | | | 5 | | | | | | 116,352 | | | | | | 116,364 | | |
經營性租賃使用權資產
|
| | | | 6 | | | | | | 162,669 | | | | | | 158,724 | | |
其他非流動資產
|
| | | | 7 | | | | | | 103,624 | | | | | | 10,983 | | |
其他非流動資產
|
| | | | 25 | | | | | | 2,542 | | | | | | — | | |
非流動資產合計
|
| | | | | | | | | | 687,776 | | | | | | 548,489 | | |
總資產
|
| | | | | | | | | | 1,595,166 | | | | | | 1,371,952 | | |
| | |
備註:
|
| |
截至
2023年6月30日 |
| |
截至
2022年12月31日 |
| ||||||
| | | | | |
美元
|
| |
美元
|
| ||||||
負債、夾層股權和股東虧損
|
| | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | |
短期借款
|
| |
8
|
| | | | 380,841 | | | | | | 28,748 | | |
應付賬款
|
| | | | | | | 3,549 | | | | | | 1,466 | | |
應付賬款
|
| |
25
|
| | | | 152,725 | | | | | | 5,770 | | |
合同負債
|
| |
21
|
| | | | 29,875 | | | | | | 7,843 | | |
經營租賃負債 - 第三方(包括無追索權的VIE第三方經營租賃負債 - 截至2023年6月30日和2022年12月31日分別為零和7.16億美元)
|
| |
6
|
| | | | 17,022 | | | | | | 15,815 | | |
應計費用和其他流動負債 - 第三方(包括
VIE的應計費用和其他流動負債 - 第三方 截至6月30日,無追索權的公司為零和35,254美元。 2023年和2022年12月31日) |
| |
9
|
| | | | 275,569 | | | | | | 323,299 | | |
應計費用和其他流動負債 - 關聯方(包括
VIE的應計費用和其他流動負債 - 關聯方 截至6月30日,無追索權的公司零和801美元, 2023年和2022年12月31日) |
| |
25
|
| | | | 228,390 | | | | | | 183,237 | | |
可交換票據
|
| |
14
|
| | | | 346,115 | | | | | | 355,320 | | |
強制性可贖回非控股權益(包括強制性
VIE的可贖回非控制性權益,而不對 截至2023年6月30日及12月31日,公司為零及11,381美元, 2022年)。 |
| |
15
|
| | | | — | | | | | | 11,381 | | |
可轉換票據
|
| |
16
|
| | | | 22,415 | | | | | | — | | |
流動負債總額
|
| | | | | | | 1,456,501 | | | | | | 932,879 | | |
非流動負債 | | | | | | | | | | | | | | | | |
合同負債
|
| |
21
|
| | | | 3,592 | | | | | | — | | |
經營租賃負債
|
| |
6
|
| | | | 92,129 | | | | | | 98,963 | | |
看跌期權負債
|
| |
13
|
| | | | 6,069 | | | | | | — | | |
可交換票據
|
| |
14
|
| | | | 72,628 | | | | | | 71,792 | | |
可轉換票據
|
| |
16
|
| | | | 77,364 | | | | | | 76,770 | | |
遞延納税義務
|
| | | | | | | 373 | | | | | | 126 | | |
遞延收入
|
| |
10
|
| | | | 262,948 | | | | | | 258,450 | | |
其他非流動負債 - 第三方
|
| |
11
|
| | | | 31,636 | | | | | | 15,824 | | |
其他非流動負債 - 關聯方
|
| |
25
|
| | | | 1,710 | | | | | | 1,754 | | |
非流動負債合計
|
| | | | | | | 548,449 | | | | | | 523,679 | | |
總負債
|
| | | | | | | 2,004,950 | | | | | | 1,456,558 | | |
| | | | | | | | | | | | | | | | |
承付款和或有事項(附註24) | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | |
備註:
|
| |
截至
2023年6月30日 |
| |
截至
2022年12月31日 |
| |||||||||
| | | | | | | | |
美元
|
| |
美元
|
| ||||||
夾層股權 | | | | | | | | | | | | | | | | | | | |
系列A前可贖回可轉換優先股(截至2022年6月30日和2022年12月31日每股面值0.00001美元,授權、發行和發行的股份分別為184,596,297股;截至2022年6月30日和12月31日的贖回價值分別為174,437美元和174,429美元;截至2023年6月30日和2022年12月31日的清算優先股分別為174,437美元和174,429美元)
|
| | | | 17 | | | | | | 177,329 | | | | | | 177,284 | | |
A系列可贖回可轉換優先股(截至2022年6月30日和2022年12月31日每股面值0.00001美元,授權、發行和發行的股份123,456,332股;截至2022年6月30日和2022年12月31日的贖回價值分別為187,813美元和187,441美元;截至2023年6月30日和2022年12月31日的清算優先股分別為189,724美元和189,424美元)
|
| | | | 17 | | | | | | 191,338 | | | | | | 191,125 | | |
夾層總股本
|
| | | | | | | | | | 368,667 | | | | | | 368,409 | | |
股東虧損 | | | | | | | | | | | | | | | | | | | |
普通股(截至2023年6月30日和2022年12月31日的每股面值0.00001美元,授權發行的4,691,947,371股;截至2023年6月30日和2022年12月31日的已發行和已發行股票2,142,922,222股)
|
| | | | 18 | | | | | | 21 | | | | | | 21 | | |
新增實收資本
|
| | | | | | | | | | 371,173 | | | | | | 403,103 | | |
股東應收賬款
|
| | | | | | | | | | — | | | | | | (26,447) | | |
累計其他綜合收益
|
| | | | | | | | | | 50,521 | | | | | | 17,707 | | |
累計虧損
|
| | | | | | | | | | (1,193,935) | | | | | | (846,757) | | |
普通股股東應佔虧損總額
|
| | | | | | | | | | (772,220) | | | | | | (452,373) | | |
非控股權益
|
| | | | | | | | | | (6,231) | | | | | | (642) | | |
股東虧損總額
|
| | | | | | | | | | (778,451) | | | | | | (453,015) | | |
總負債、夾層權益和股東虧損
|
| | | | | | | | | | 1,595,166 | | | | | | 1,371,952 | | |
| | | | | |
截至6月30日的6個月
|
| |||||||||
| | |
備註:
|
| |
2023
|
| |
2022
|
| ||||||
| | | | | |
美元
|
| |
美元
|
| ||||||
收入:
|
| |
21
|
| | | | | | | | | | | | |
銷售貨品(包括截至二零二三年及二零二二年六月三十日止六個月的關聯方金額分別為807美元及零美元)
|
| | | | | | | 124,854 | | | | | | 549 | | |
服務收入(包括關聯方在截至2023年6月30日和2022年6月30日的六個月分別為5,021美元和1,852美元)
|
| | | | | | | 5,181 | | | | | | 1,870 | | |
總收入
|
| | | | | | | 130,035 | | | | | | 2,419 | | |
收入成本: | | | | | | | | | | | | | | | | |
銷售商品成本(包括關聯方在截至2023年6月30日、2023年6月和2022年6月的六個月分別為118,714美元和434美元)
|
| | | | | | | (119,557) | | | | | | (466) | | |
服務成本
|
| | | | | | | (4,351) | | | | | | (1,342) | | |
收入總成本
|
| | | | | | | (123,908) | | | | | | (1,808) | | |
毛利
|
| | | | | | | 6,127 | | | | | | 611 | | |
運營費用: | | | | | | | | | | | | | | | | |
研發費用(含關聯方金額
截至2023年6月30日和2022年6月30日的6個月分別為40,405美元和28,780美元。 分別為 ) |
| | | | | | | (152,548) | | | | | | (126,881) | | |
銷售和營銷費用(包括關聯方在截至2023年6月30日、2023年6月和2022年6月的六個月分別為14,752美元和4,896美元)
|
| | | | | | | (118,236) | | | | | | (45,153) | | |
一般和行政費用(包括關聯方在截至2023年6月30日和2022年6月30日的六個月中分別為4,853美元和5,044美元)
|
| | | | | | | (80,417) | | | | | | (70,113) | | |
政府撥款
|
| | | | | | | 662 | | | | | | 57,194 | | |
總運營費用
|
| | | | | | | (350,539) | | | | | | (184,953) | | |
營業虧損
|
| | | | | | | (344,412) | | | | | | (184,342) | | |
利息支出
|
| | | | | | | (3,470) | | | | | | (5,507) | | |
利息收入
|
| | | | | | | 5,848 | | | | | | 5,948 | | |
投資收入(損失)淨額
|
| | | | | | | 2,770 | | | | | | (2,653) | | |
權益法投資成果份額
|
| | | | | | | (626) | | | | | | (115) | | |
外幣匯兑損失淨額
|
| | | | | | | (3,619) | | | | | | (6,270) | | |
可強制贖回的非控制權益、可交換票據和可轉換票據的公允價值變動,不包括特定工具信用風險的影響
|
| | | | | | | (12,758) | | | | | | (13,249) | | |
看跌期權負債公允價值變動
|
| | | | | | | 3,307 | | | | | | — | | |
所得税前虧損
|
| | | | | | | (352,960) | | | | | | (206,188) | | |
所得税優惠(費用)
|
| |
19
|
| | | | 18 | | | | | | (104) | | |
淨虧損
|
| | | | | | | (352,942) | | | | | | (206,292) | | |
減去:非控股權益應佔淨虧損
|
| | | | | | | (5,779) | | | | | | (10) | | |
普通股股東應佔淨虧損
|
| | | | | | | (347,163) | | | | | | (206,282) | | |
可贖回可轉換優先股的增加
|
| | | | | | | (258) | | | | | | — | | |
普通股股東的淨虧損
|
| | | | | | | (347,421) | | | | | | (206,282) | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | |
截至6月30日的6個月
|
| |||||||||
| | | | | | | | |
2023
|
| |
2022
|
| ||||||
| | | | | | | | |
美元
|
| |
美元
|
| ||||||
普通股每股虧損 | | | | | | | | | | | | | | | | | | | |
-基本和稀釋
|
| | | | 20 | | | | | | (0.16) | | | | | | (0.10) | | |
用於計算每股普通股淨虧損的已發行普通股加權平均數
|
| | | | | | | | | | | | | | | | | | |
-基本和稀釋
|
| | | | | | | | | | 2,142,922,222 | | | | | | 2,153,697,360 | | |
淨虧損
|
| | | | | | | | | | (352,942) | | | | | | (206,292) | | |
其他綜合收益: | | | | | | | | | | | | | | | | | | | |
可強制贖回的非控制權益、可交換票據和可轉換票據的公允價值變動,因工具特定的信用風險,扣除零所得税
|
| | | | | | | | | | (1,559) | | | | | | 2,973 | | |
扣除零所得税後的外幣折算調整
|
| | | | | | | | | | 34,563 | | | | | | 3,315 | | |
其他綜合收益合計
|
| | | | | | | | | | 33,004 | | | | | | 6,288 | | |
全面虧損
|
| | | | | | | | | | (319,938) | | | | | | (200,004) | | |
減:非控股權益應佔全面虧損總額
|
| | | | | | | | | | (5,589) | | | | | | (8) | | |
普通股股東應佔全面虧損總額
|
| | | | | | | | | | (314,349) | | | | | | (199,996) | | |
| | |
備註:
|
| |
普通股
|
| |
額外的
實收 大寫 |
| |
應收賬款
來自 股東 |
| |
累計
其他 全面 收入 |
| |
累計
赤字 |
| |
合計
股東的 赤字可歸因於 普通股股東 |
| |
非控制性
興趣 |
| |
合計
股東的 赤字 |
| ||||||||||||||||||||||||||||||
| | | | | |
股份數量
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |||||||||||||||||||||||||||
截至2022年12月31日的餘額
|
| | | | | | | 2,142,922,222 | | | | | | 21 | | | | | | 403,103 | | | | | | (26,447) | | | | | | 17,707 | | | | | | (846,757) | | | | | | (452,373) | | | | | | (642) | | | | | | (453,015) | | |
採用新會計準則的累積效應
|
| |
1(e)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (15) | | | | | | (15) | | | | | | — | | | | | | (15) | | |
截至2023年1月1日的餘額
|
| | | | | | | 2,142,922,222 | | | | | | 21 | | | | | | 403,103 | | | | | | (26,447) | | | | | | 17,707 | | | | | | (846,772) | | | | | | (452,388) | | | | | | (642) | | | | | | (453,030) | | |
淨虧損
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (347,163) | | | | | | (347,163) | | | | | | (5,779) | | | | | | (352,942) | | |
強制贖回的公允價值變動
非控股權益、可交換票據 和票據到期的可轉換票據- 特定信用風險,扣除零所得税後的淨額 |
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,559) | | | | | | — | | | | | | (1,559) | | | | | | — | | | | | | (1,559) | | |
外幣折算調整,淨額為
零所得税 |
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 34,373 | | | | | | — | | | | | | 34,373 | | | | | | 190 | | | | | | 34,563 | | |
全面虧損
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 32,814 | | | | | | (347,163) | | | | | | (314,349) | | | | | | (5,589) | | | | | | (319,938) | | |
股東應收賬款結算
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 26,447 | | | | | | — | | | | | | — | | | | | | 26,447 | | | | | | — | | | | | | 26,447 | | |
視為分配給股東
|
| |
12, 13
|
| | | | — | | | | | | — | | | | | | (31,672) | | | | | | — | | | | | | — | | | | | | — | | | | | | (31,672) | | | | | | — | | | | | | (31,672) | | |
可贖回可轉換優先股的增加
|
| |
17
|
| | | | — | | | | | | — | | | | | | (258) | | | | | | — | | | | | | — | | | | | | — | | | | | | (258) | | | | | | — | | | | | | (258) | | |
截至2023年6月30日的餘額
|
| | | | | | | 2,142,922,222 | | | | | | 21 | | | | | | 371,173 | | | | | | — | | | | | | 50,521 | | | | | | (1,193,935) | | | | | | (772,220) | | | | | | (6,231) | | | | | | (778,451) | | |
| | |
備註:
|
| |
普通股
|
| |
額外的
實收 大寫 |
| |
應收賬款
來自 股東 |
| |
累計
其他 全面 收入(虧損) |
| |
累計
赤字 |
| |
合計
股東權益 歸因於 普通 股東 |
| |
非控制性
興趣 |
| |
合計
股東的 股權 |
| ||||||||||||||||||||||||||||||
| | |
股份數量
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| ||||||||||||||||||||||||||||||
截至2022年1月1日的餘額
|
| | | | | | | 2,167,000,000 | | | | | | 22 | | | | | | 424,414 | | | | | | (106,210) | | | | | | (69) | | | | | | (122,836) | | | | | | 195,321 | | | | | | — | | | | | | 195,321 | | |
淨虧損
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (206,282) | | | | | | (206,282) | | | | | | (10) | | | | | | (206,292) | | |
可強制贖回的非控制權益、可交換票據和可轉換票據的公允價值變動,因工具特定的信用風險,扣除零所得税
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,973 | | | | | | — | | | | | | 2,973 | | | | | | — | | | | | | 2,973 | | |
外幣折算調整,淨額為
零所得税 |
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,313 | | | | | | — | | | | | | 3,313 | | | | | | 2 | | | | | | 3,315 | | |
全面虧損
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,286 | | | | | | (206,282) | | | | | | (199,996) | | | | | | (8) | | | | | | (200,004) | | |
股東應收賬款結算
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 69,143 | | | | | | — | | | | | | — | | | | | | 69,143 | | | | | | — | | | | | | 69,143 | | |
將普通股重新指定為系列A之前的優先股
|
| |
18
|
| | | | (24,077,778) | | | | | | (1) | | | | | | (13,024) | | | | | | — | | | | | | — | | | | | | — | | | | | | (13,025) | | | | | | — | | | | | | (13,025) | | |
在共同控制下重組產生的被視為分配
|
| | | | | | | — | | | | | | — | | | | | | (15,512) | | | | | | — | | | | | | — | | | | | | — | | | | | | (15,512) | | | | | | — | | | | | | (15,512) | | |
與發行相關的股東出資
可交換票據的 個 |
| | | | | | | — | | | | | | — | | | | | | 5,063 | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,063 | | | | | | — | | | | | | 5,063 | | |
非控股股東的出資
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 149 | | | | | | 149 | | |
截至2022年6月30日的餘額
|
| | | | | | | 2,142,922,222 | | | | | | 21 | | | | | | 400,941 | | | | | | (37,067) | | | | | | 6,217 | | | | | | (329,118) | | | | | | 40,994 | | | | | | 141 | | | | | | 41,135 | | |
| | | | | |
截至6月30日的6個月
|
| |||||||||
| | |
備註:
|
| |
2023
|
| |
2022
|
| ||||||
經營活動: | | | | | | | | | | | | | | | | |
經營活動中使用的淨現金
|
| | | | | | | (303,700) | | | | | | (132,736) | | |
投資活動: | | | | | | | | | | | | | | | | |
購買財產、設備和軟件以及無形資產的付款
|
| | | | | | | (113,207) | | | | | | (44,826) | | |
處置財產、設備和軟件所得收益
|
| | | | | | | 312 | | | | | | 361 | | |
收到與資產相關的政府撥款
|
| | | | | | | 14,533 | | | | | | — | | |
購買短期投資的付款
|
| | | | | | | (38,254) | | | | | | (69,243) | | |
出售短期投資的收益
|
| | | | | | | 37,428 | | | | | | — | | |
衍生工具結算時付款
|
| | | | | | | — | | | | | | (641) | | |
對股權投資者的投資支付
|
| | | | | | | (5,059) | | | | | | (2,516) | | |
出售子公司的收益,扣除出售的現金
|
| |
1(c)
|
| | | | 1,379 | | | | | | — | | |
關聯方貸款
|
| | | | | | | (865) | | | | | | — | | |
投資活動中使用的淨現金
|
| | | | | | | (103,733) | | | | | | (116,865) | | |
融資活動: | | | | | | | | | | | | | | | | |
結清股東應收賬款的收益
|
| | | | | | | 26,139 | | | | | | 66,859 | | |
發行A之前系列優先股所得款項
|
| | | | | | | — | | | | | | 74,155 | | |
發行可交換票據所得收益
|
| | | | | | | — | | | | | | 188,586 | | |
強制贖回可贖回非控股權益的付款
|
| |
15
|
| | | | (11,554) | | | | | | — | | |
發行可轉換票據所得款項
|
| |
16
|
| | | | 22,297 | | | | | | 75,037 | | |
收到與發行私人債券相關的可退還押金
公共股權(“PIPE”)投資和可轉換投資 備註 |
| | | | | | | 11,000 | | | | | | — | | |
與重組相關的對價支付
|
| | | | | | | — | | | | | | (50,794) | | |
銀行貸款收益
|
| |
8
|
| | | | 378,691 | | | | | | — | | |
償還銀行貸款
|
| | | | | | | (11,142) | | | | | | — | | |
非控股股東出資
|
| | | | | | | — | | | | | | 149 | | |
向子公司清算中的非控股權益付款
|
| | | | | | | (148) | | | | | | — | | |
融資活動提供的現金淨額
|
| | | | | | | 415,283 | | | | | | 353,992 | | |
匯率變動對現金和受限現金的影響
|
| | | | | | | (18,356) | | | | | | (27,068) | | |
現金和受限現金淨(減)增
|
| | | | | | | (10,506) | | | | | | 77,323 | | |
期初現金和受限現金
|
| | | | | | | 739,533 | | | | | | 531,452 | | |
期末現金和受限現金
|
| | | | | | | 729,027 | | | | | | 608,775 | | |
現金和受限現金對賬: | | | | | | | | | | | | | | | | |
現金
|
| | | | | | | 548,286 | | | | | | 608,775 | | |
受限現金,流動
|
| | | | | | | 180,049 | | | | | | — | | |
受限現金、非流動現金
|
| | | | | | | 692 | | | | | | — | | |
現金總額和受限現金
|
| | | | | | | 729,027 | | | | | | 608,775 | | |
| | | | | | | | |
截至6月30日的6個月
|
| |||||||||
| | |
備註:
|
| |
2023
|
| |
2022
|
| |||||||||
| | | | | | | | | | | | | | | | | | | |
補充信息 | | | | | | | | | | | | | | | | | | | |
已支付利息
|
| | | | | | | | | | 248 | | | | | | — | | |
繳納所得税
|
| | | | | | | | | | 524 | | | | | | 1,558 | | |
所得税退還
|
| | | | | | | | | | — | | | | | | (4) | | |
非現金投融資活動: | | | | | | | | | | | | | | | | | | | |
購置財產、設備和軟件以及計入應計費用和其他流動負債的無形資產
|
| | | | | | | | | | 73,073 | | | | | | 9,653 | | |
通過轉換可轉換票據發行A之前系列優先股
|
| | | | | | | | | | — | | | | | | 23,445 | | |
將普通股重新指定為系列A之前的優先股
|
| | | | | | | | | | — | | | | | | 23,650 | | |
可贖回可轉換優先股的增加
|
| | | | 17 | | | | | | 258 | | | | | | — | | |
經銷協議產生的應付款項
|
| | | | 12 | | | | | | 22,296 | | | | | | — | | |
發行看跌期權負債
|
| | | | 13 | | | | | | 9,376 | | | | | | — | | |
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
收入
|
| | | | — | | | | | | — | | |
淨虧損(一)
|
| | | | (74,137) | | | | | | (8,095) | | |
經營活動使用的現金淨額(Ii)
|
| | | | (8,281) | | | | | | (5,599) | | |
投資活動中使用的淨現金
|
| | | | (38,400) | | | | | | (61,164) | | |
融資活動提供的淨現金(用於)(Iii)
|
| | | | (107,317) | | | | | | 64,487 | | |
匯率變動對現金的影響
|
| | | | (2,573) | | | | | | (3,022) | | |
現金淨減少
|
| | | | (156,571) | | | | | | (5,298) | | |
期初現金
|
| | | | 156,571 | | | | | | 49,094 | | |
期末現金
|
| | | | — | | | | | | 43,796 | | |
| | |
美元
|
| |||
| | | | | | | |
現金
|
| | | | 6 | | |
庫存
|
| | | | 158 | | |
應收賬款
|
| | | | 1,131 | | |
預付款和其他流動資產
|
| | | | 1,279 | | |
財產、設備和軟件,淨額
|
| | | | 2,784 | | |
經營性租賃使用權資產
|
| | | | 5,585 | | |
其他非流動資產
|
| | | | 510 | | |
短期借款
|
| | | | (2,365) | | |
應付賬款
|
| | | | (1,298) | | |
應計費用和其他流動負債
|
| | | | (4,684) | | |
經營性租賃負債
|
| | | | (5,409) | | |
淨負債
|
| | | | (2,303) | | |
| | |
截至
06月30日 2023 |
| |
截至
12月31日 2022 |
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
現金餘額包括存款: | | | | | | | | | | | | | |
中國大陸的金融機構 | | | | | | | | | | | | | |
-以人民幣計價
|
| | | | 418,731 | | | | | | 547,301 | | |
-以美元(“US$”)計價
|
| | | | 84,828 | | | | | | 165,068 | | |
-以英國英鎊(“GBP”)計價
|
| | | | 125 | | | | | | 2,984 | | |
-以歐元計價
|
| | | | 207 | | | | | | 347 | | |
中國大陸金融機構持有的現金餘額合計
|
| | | | 503,891 | | | | | | 715,700 | | |
英國(“UK”)的金融機構 | | | | | | | | | | | | | |
-以英鎊計價
|
| | | | 18,358 | | | | | | 5,778 | | |
-以美元計價
|
| | | | 2,149 | | | | | | — | | |
-以歐元計價
|
| | | | 339 | | | | | | — | | |
英國金融機構持有的現金餘額合計
|
| | | | 20,846 | | | | | | 5,778 | | |
荷蘭的金融機構 | | | | | | | | | | | | | |
-以英鎊計價
|
| | | | 298 | | | | | | 18 | | |
-以歐元計價
|
| | | | 15,343 | | | | | | 8,899 | | |
-以人民幣計價
|
| | | | 195 | | | | | | — | | |
荷蘭金融機構持有的現金餘額總額
|
| | | | 15,836 | | | | | | 8,917 | | |
德國的金融機構 | | | | | | | | | | | | | |
-以歐元計價
|
| | | | 5,288 | | | | | | 5,347 | | |
德國金融機構持有的現金餘額合計
|
| | | | 5,288 | | | | | | 5,347 | | |
在其他司法管轄區的金融機構持有的現金餘額總額
|
| | | | 2,424 | | | | | | 862 | | |
金融機構現金餘額合計
|
| | | | 548,285 | | | | | | 736,604 | | |
手頭現金
|
| | | | 1 | | | | | | 1 | | |
現金餘額合計
|
| | | | 548,286 | | | | | | 736,605 | | |
| | |
截至6個月的時間
2023年6月30日 |
| |||
| | |
美元
|
| |||
期初保修
|
| | | | — | | |
添加內容
|
| | | | 2,309 | | |
使用率
|
| | | | (215) | | |
外幣折算調整
|
| | | | (28) | | |
期末累計保修
|
| | | | 2,066 | | |
包括:保修的當前部分
|
| | | | 130 | | |
保修的非當前部分
|
| | | | 1,936 | | |
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
佔總收入的比例
|
| |||||||||
客户A
|
| | | | 12.47% | | | | | | — | | |
| | |
截至6月30日
2023 |
| |
截至2012年12月31日
2022 |
| ||||||
| | |
應收賬款餘額總額的比例
|
| |||||||||
吉利集團
|
| | | | 57.42% | | | | | | 95.00% | | |
客户B
|
| | | | 16.57% | | | | | | — | | |
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
購買總額的比例
|
| |||||||||
| | | | | | | | | | | | | |
吉利集團
|
| | | | 72.72% | | | | | | 30.86% | | |
| | |
截至6月30日
2023 |
| |
截至2012年12月31日
2022 |
| ||||||
| | |
應付餘額總額的比例
|
| |||||||||
吉利集團
|
| | | | 62.57% | | | | | | 38.29% | | |
| | |
截至6月30日
2023 |
| |
截至2012年12月31日
2022 |
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
可銷售的產品
|
| | | | 111,461 | | | | | | 13,714 | | |
在途貨物
|
| | | | 14,173 | | | | | | 8,989 | | |
合計 | | | | | 125,634 | | | | | | 22,703 | | |
| | |
備註:
|
| |
截至6月30日
2023 |
| |
截至2012年12月31日
2022 |
| ||||||
| | | | | |
美元
|
| |
美元
|
| ||||||
可抵扣增值税
|
| | | | | | | — | | | | | | 36,508 | | |
應收賬款
|
| | | | | | | 9,473 | | | | | | 111 | | |
向第三方供應商預付款
|
| | | | | | | 5,609 | | | | | | 2,446 | | |
存款
|
| | | | | | | 2,613 | | | | | | 3,747 | | |
應收借款
|
| |
1(c)
|
| | | | 2,365 | | | | | | — | | |
其他
|
| | | | | | | 5,915 | | | | | | 1,674 | | |
減去:信貸損失準備金
|
| | | | | | | (40) | | | | | | — | | |
合計 | | | | | | | | 25,935 | | | | | | 44,486 | | |
| | |
截至6個月的時間
2023年6月30日 |
| |||
| | |
美元
|
| |||
截至2022年12月31日的餘額
|
| | | | — | | |
採用ASC 326的影響
|
| | | | (3) | | |
截至2023年1月1日的餘額
|
| | | | (3) | | |
供應
|
| | | | (37) | | |
截至2023年6月30日的餘額
|
| | | | (40) | | |
| | |
截至6月30日
2023 |
| |
截至2012年12月31日
2022 |
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
機械和研發設備
|
| | | | 22,169 | | | | | | 16,997 | | |
模具和工裝
|
| | | | 80,531 | | | | | | 79,963 | | |
機動車輛
|
| | | | 46,164 | | | | | | 15,586 | | |
辦公和電子設備
|
| | | | 24,885 | | | | | | 17,271 | | |
購買的軟件
|
| | | | 51,796 | | | | | | 49,905 | | |
租賃改進
|
| | | | 27,798 | | | | | | 22,431 | | |
財產、設備和軟件
|
| | | | 253,343 | | | | | | 202,153 | | |
減去:累計折舊
|
| | | | (36,404) | | | | | | (15,455) | | |
在建工程(i)
|
| | | | 77,632 | | | | | | 66,773 | | |
財產、設備和軟件,淨額
|
| | | | 294,571 | | | | | | 253,471 | | |
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
收入成本
|
| | | | 7,115 | | | | | | 19 | | |
研發費用
|
| | | | 1,240 | | | | | | 302 | | |
銷售和營銷費用
|
| | | | 6,871 | | | | | | 592 | | |
一般和行政費用
|
| | | | 7,415 | | | | | | 1,320 | | |
折舊費用合計
|
| | | | 22,641 | | | | | | 2,233 | | |
| | |
截至6月30日
2023 |
| |
截至2012年12月31日
2022 |
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
使用期限不確定的商標許可證
|
| | | | 116,081 | | | | | | 116,083 | | |
使用壽命不確定的車牌
|
| | | | 271 | | | | | | 281 | | |
無形資產
|
| | | | 116,352 | | | | | | 116,364 | | |
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
運營租賃成本
|
| | | | 13,334 | | | | | | 7,792 | | |
短期租賃成本
|
| | | | 2,901 | | | | | | 636 | | |
可變租賃成本
|
| | | | 62 | | | | | | 19 | | |
合計 | | | | | 16,297 | | | | | | 8,447 | | |
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
計入租賃負債計量金額的經營性現金流出
|
| | | | 21,051 | | | | | | 6,148 | | |
取得使用權資產產生的租賃負債
|
| | | | 24,699 | | | | | | 56,415 | | |
| | |
截至6月30日
2023 |
| |
截至2012年12月31日
2022 |
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
經營租賃 | | | | | | | | | | | | | |
經營性租賃使用權資產*
|
| | | | 162,669 | | | | | | 158,724 | | |
經營租賃總資產
|
| | | | 162,669 | | | | | | 158,724 | | |
經營租賃負債,流動 | | | | | | | | | | | | | |
-經營租賃負債-第三方
|
| | | | 17,022 | | | | | | 15,815 | | |
-經營租賃負債-關聯方**
|
| | | | 11 | | | | | | 13 | | |
非流動經營租賃負債 | | | | | | | | | | | | | |
-經營租賃負債-第三方
|
| | | | 92,129 | | | | | | 98,963 | | |
-經營租賃負債-關聯方*
|
| | | | 180 | | | | | | 170 | | |
經營租賃總負債
|
| | | | 109,342 | | | | | | 114,961 | | |
| | |
截至6月30日的6個月
|
| |||
| | |
2023
|
| |
2022
|
|
加權平均剩餘租期 | | | | | | | |
經營租賃
|
| |
7.94年
|
| |
8.57年
|
|
加權平均貼現率 | | | | | | | |
經營租賃
|
| |
6.93%
|
| |
6.63%
|
|
| | |
截至6月30日
2023 |
| |
截至
12月31日 2022 |
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
長期經營租賃押金
|
| | | | 3,075 | | | | | | 3,486 | | |
購買房產、設備和軟件的預付款
|
| | | | 1,540 | | | | | | 1,442 | | |
可抵扣增值税
|
| | | | 94,505 | | | | | | 5,815 | | |
股權投資(i)
|
| | | | 4,504 | | | | | | 240 | | |
合計 | | | | | 103,624 | | | | | | 10,983 | | |
| | |
截至6月30日
2023 |
| |
截至2012年12月31日
2022 |
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
向銀行借款
|
| | | | 380,841 | | | | | | 28,748 | | |
合計 | | | | | 380,841 | | | | | | 28,748 | | |
| | |
截至6月30日
2023 |
| |
截至2012年12月31日
2022 |
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
應計工資和福利
|
| | | | 45,457 | | | | | | 46,362 | | |
R&D費用支出
|
| | | | 55,831 | | | | | | 83,261 | | |
市場營銷活動的廣告
|
| | | | 49,784 | | | | | | 47,729 | | |
購買財產、設備和軟件的費用
|
| | | | 60,208 | | | | | | 88,286 | | |
可退還客户押金
|
| | | | 3,080 | | | | | | 3,410 | | |
第三方押金
|
| | | | 8,957 | | | | | | 4,684 | | |
增值税和其他應付税款
|
| | | | 5,888 | | | | | | 4,843 | | |
服務費的保證金
|
| | | | 20,963 | | | | | | 21,176 | | |
銀行承兑匯票和信用證
|
| | | | 4,352 | | | | | | 11,025 | | |
與發行管道投資和可轉換票據相關的可退還押金
|
| | | | 10,507 | | | | | | — | | |
其他
|
| | | | 10,542 | | | | | | 12,523 | | |
合計 | | | | | 275,569 | | | | | | 323,299 | | |
| | |
資產相關補貼
|
| |||
| | |
美元
|
| |||
截至2022年12月31日的餘額
|
| | | | 258,450 | | |
期間收到的補貼
|
| | | | 14,533 | | |
外幣折算調整
|
| | | | (10,035) | | |
截至2023年6月30日的餘額
|
| | | | 262,948 | | |
| | |
截至6月30日
2023 |
| |
截至2012年12月31日
2022 |
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
第三方押金
|
| | | | 15,861 | | | | | | 15,824 | | |
有條件且可退還的政府補助金(I)
|
| | | | 13,839 | | | | | | — | | |
其他
|
| | | | 1,936 | | | | | | — | | |
合計 | | | | | 31,636 | | | | | | 15,824 | | |
| | |
美元
|
| |||
截至2022年12月31日的餘額
|
| | | | — | | |
看跌期權發行
|
| | | | 9,376 | | |
公允價值變動
|
| | | | (3,307) | | |
截至2023年6月30日的餘額
|
| | | | 6,069 | | |
| | |
截至2023年6月30日
|
|
無風險利率
|
| |
5.27%
|
|
預期波動率
|
| |
30.34%
|
|
預期股息收益率
|
| |
0.00%
|
|
預期期限
|
| |
2.00年
|
|
運動狀態概率
|
| |
50.00%
|
|
LGIL相關普通股的公允價值
|
| |
1.17美元
|
|
| | |
外商獨資企業
可交換票據 |
| |
閃電速度
可交換票據 |
| |
合計
|
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
截至2022年12月31日的餘額
|
| | | | 355,320 | | | | | | 71,792 | | | | | | 427,112 | | |
可交換票據的公允價值變動,不包括工具特定信用風險的影響
|
| | | | 3,144 | | | | | | 3,155 | | | | | | 6,299 | | |
因工具特定信用風險導致的可交換票據公允價值變動
|
| | | | 651 | | | | | | 423 | | | | | | 1,074 | | |
外幣折算調整
|
| | | | (13,000) | | | | | | (2,742) | | | | | | (15,742) | | |
截至2023年6月30日的餘額
|
| | | | 346,115 | | | | | | 72,628 | | | | | | 418,743 | | |
-當前部分
|
| | | | 346,115 | | | | | | — | | | | | | 346,115 | | |
-非當前部分
|
| | | | — | | | | | | 72,628 | | | | | | 72,628 | | |
| | |
截至6月30日
2023 |
| |
截至2012年12月31日
2022 |
| |||
無風險利率
|
| | | | 1.62% | | | |
2.07%
|
|
折扣率
|
| | | | 20.00% | | | |
20.00%
|
|
轉換概率
|
| | | | 85.00% | | | |
50.00% – 75.00%
|
|
債券收益率
|
| | | | 5.20% | | | |
7.35% – 7.76%
|
|
符合條件的IPO發生的概率
|
| | | | 50.00% | | | |
45.00%
|
|
| | |
截至6月30日
2023 |
| |
截至2012年12月31日
2022 |
|
無風險利率
|
| |
2.01% – 2.28%
|
| |
2.40% – 2.60%
|
|
轉換概率
|
| |
75.00%
|
| |
75.00%
|
|
債券收益率
|
| |
4.89%
|
| |
7.11%
|
|
| | |
美元
|
| |||
截至2022年12月31日的餘額
|
| | | | 11,381 | | |
強制可贖回非控股權益的公允價值變動,不包括特定工具信用風險的影響
|
| | | | 108 | | |
強制贖回可贖回的非控股權益
|
| | | | (11,554) | | |
外幣折算調整
|
| | | | 65 | | |
截至2023年6月30日的餘額
|
| | | | — | | |
| | |
子公司
可轉換票據 |
| |
2023可兑換
備註 |
| |
合計
|
| |||||||||
| | |
美元
|
| |
美元
|
| | | | | | | ||||||
截至2022年12月31日的餘額
|
| | | | 76,770 | | | | | | — | | | | | | 76,770 | | |
發行可轉換票據
|
| | | | — | | | | | | 22,297 | | | | | | 22,297 | | |
已支付利息
|
| | | | (3,072) | | | | | | — | | | | | | (3,072) | | |
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
|
| | | | 6,232 | | | | | | 136 | | | | | | 6,368 | | |
由於特定工具的信用風險,可轉換票據的公允價值發生變化
|
| | | | 486 | | | | | | (18) | | | | | | 468 | | |
外幣折算調整
|
| | | | (3,052) | | | | | | — | | | | | | (3,052) | | |
截至2023年6月30日的餘額
|
| | | | 77,364 | | | | | | 22,415 | | | | | | 99,779 | | |
-當前部分
|
| | | | — | | | | | | 22,415 | | | | | | 22,415 | | |
-非當前部分
|
| | | | 77,364 | | | | | | — | | | | | | 77,364 | | |
| | |
截至6月30日
2023 |
| |
截至2012年12月31日
2022 |
|
無風險利率
|
| |
2.48%
|
| |
2.52% – 2.73%
|
|
轉換概率
|
| |
10.00%
|
| |
12.00%
|
|
債券收益率
|
| |
5.88% – 6.79%
|
| |
6.88% – 8.92%
|
|
| | |
截至6月30日
2023 |
|
無風險利率
|
| |
5.44%
|
|
轉換概率
|
| |
50.00%
|
|
債券收益率
|
| |
8.60% – 8.70%
|
|
| | |
系列A之前的版本
優先股 |
| |
系列A
優先股 |
| |
合計
|
| |||||||||||||||||||||||||||
| | |
個共享
|
| |
美元
|
| |
個共享
|
| |
美元
|
| |
個共享
|
| |
美元
|
| ||||||||||||||||||
截至2023年1月1日的餘額
|
| | | | 184,596,297 | | | | | | 177,284 | | | | | | 123,456,332 | | | | | | 191,125 | | | | | | 308,052,629 | | | | | | 368,409 | | |
可贖回可轉換優先股的增加
|
| | | | — | | | | | | 45 | | | | | | — | | | | | | 213 | | | | | | — | | | | | | 258 | | |
截至2023年6月30日的餘額
|
| | | | 184,596,297 | | | | | | 177,329 | | | | | | 123,456,332 | | | | | | 191,338 | | | | | | 308,052,629 | | | | | | 368,667 | | |
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
分子: | | | | | | | | | | | | | |
普通股股東應佔淨虧損
|
| | | | (347,163) | | | | | | (206,282) | | |
可贖回可轉換優先股的增加
|
| | | | (258) | | | | | | — | | |
計算普通股基本淨虧損和攤薄後每股淨虧損的分子
|
| | | | (347,421) | | | | | | (206,282) | | |
分母: | | | | | | | | | | | | | |
普通股、基本普通股和稀釋普通股的加權平均數
|
| | | | 2,142,922,222 | | | | | | 2,153,697,360 | | |
計算普通股基本和攤薄淨虧損的分母
|
| | | | 2,142,922,222 | | | | | | 2,153,697,360 | | |
普通股股東應佔每股普通股淨虧損 | | | | | | | | | | | | | |
-基本和稀釋
|
| | | | (0.16) | | | | | | (0.10) | | |
| | |
截至6月30日
2023 |
| |
截至6月30日
2022 |
| ||||||
可贖回可轉換優先股(附註17)
|
| | | | 308,052,629 | | | | | | 124,062,356 | | |
WFOE可交換票據(一)
|
| | | | 204,109,698 | | | | | | 579,710,145 | | |
強制可贖回的非控股權益(Ii)
|
| | | | — | | | | | | 11,594,203 | | |
股票期權(III)(附註23)
|
| | | | 46,387,767 | | | | | | — | | |
保修期(Iv) | | | | | 3,210,370 | | | | | | 1,999,692 | | |
合計 | | | | | 561,760,464 | | | | | | 717,366,396 | | |
| | |
截至6月30日的6個月
|
| |||||||||
服務線
|
| |
2023
|
| |
2022
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
銷售商品 - 第三方最終用户 | | | | | | | | | | | | | |
-Bev
|
| | | | 69,518 | | | | | | — | | |
-ICE跑車
|
| | | | 11,973 | | | | | | 473 | | |
-其他
|
| | | | 610 | | | | | | 76 | | |
| | | | | 82,101 | | | | | | 549 | | |
銷售商品 - 第三方分銷商 | | | | | | | | | | | | | |
-Bev
|
| | | | 3,272 | | | | | | — | | |
-ICE跑車
|
| | | | 37,173 | | | | | | — | | |
-其他
|
| | | | 1,501 | | | | | | — | | |
| | | | | 41,946 | | | | | | — | | |
貨物銷售 - 關聯方 | | | | | | | | | | | | | |
-Bev
|
| | | | 436 | | | | | | — | | |
-其他
|
| | | | 371 | | | | | | — | | |
| | | | | 807 | | | | | | — | | |
小計 | | | | | 124,854 | | | | | | 549 | | |
服務 | | | | | | | | | | | | | |
關聯方
|
| | | | 5,021 | | | | | | 1,852 | | |
| | |
截至6個月的時間
06月30日 |
| |||||||||
服務線
|
| |
2023
|
| |
2022
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
-第三方
|
| | | | 160 | | | | | | 18 | | |
小計 | | | | | 5,181 | | | | | | 1,870 | | |
總收入
|
| | | | 130,035 | | | | | | 2,419 | | |
|
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
中國大陸
|
| | | | 93,013 | | | | | | 2,048 | | |
日本
|
| | | | 16,217 | | | | | | — | | |
英國
|
| | | | 7,396 | | | | | | 226 | | |
澳大利亞
|
| | | | 5,103 | | | | | | — | | |
新西蘭
|
| | | | 1,728 | | | | | | — | | |
迪拜
|
| | | | 1,167 | | | | | | — | | |
馬來西亞
|
| | | | 1,040 | | | | | | — | | |
其他
|
| | | | 4,371 | | | | | | 145 | | |
| | | | | | | | | | | | | |
收入 | | | | | 130,035 | | | | | | 2,419 | | |
| | |
截至6月30日
2023 |
| |
截至2012年12月31日
2022 |
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
流動負債 | | | | | | | | | | | | | |
-合同負債 - 第三方
|
| | | | 29,875 | | | | | | 7,843 | | |
-合同負債 - 關聯方*
|
| | | | 493 | | | | | | 8 | | |
非流動負債 | | | | | | | | | | | | | |
-合同負債 - 第三方
|
| | | | 3,592 | | | | | | — | | |
合同負債,流動和非流動
|
| | | | 33,960 | | | | | | 7,851 | | |
| | | | | | | | |
報告日公允價值計量使用
|
| |||||||||||||||
| | |
截至
的公允價值
2023年6月30日 |
| |
在
中報價
活躍的市場 相同資產 (一級) |
| |
意義重大
其他 可觀察的 輸入 (二級) |
| |
意義重大
看不見的 輸入 (三級) |
| ||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| ||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
投資證券
|
| | | | 7,326 | | | | | | 7,326 | | | | | | — | | | | | | — | | |
負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
可轉換票據
|
| | | | 99,779 | | | | | | — | | | | | | — | | | | | | 99,779 | | |
可交換票據
|
| | | | 418,743 | | | | | | — | | | | | | — | | | | | | 418,743 | | |
看跌期權負債
|
| | | | 6,069 | | | | | | — | | | | | | — | | | | | | 6,069 | | |
| | | | | | | | |
報告日公允價值計量使用
|
| |||||||||||||||
| | |
截至
的公允價值
2022年12月31日 |
| |
在
中報價
活躍的市場 相同資產 (一級) |
| |
意義重大
其他 可觀察的 輸入 (二級) |
| |
意義重大
看不見的 輸入 (三級) |
| ||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| ||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
投資證券
|
| | | | 8,411 | | | | | | 8,411 | | | | | | — | | | | | | — | | |
負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
可轉換票據
|
| | | | 76,770 | | | | | | — | | | | | | — | | | | | | 76,770 | | |
可交換票據
|
| | | | 427,112 | | | | | | — | | | | | | — | | | | | | 427,112 | | |
強制可贖回的非控股權益
|
| | | | 11,381 | | | | | | — | | | | | | — | | | | | | 11,381 | | |
| | |
數量:
個共享 |
| |
加權
平均 練習 價格 |
| |
加權
平均 授予日期 公允價值 |
| |
加權
剩餘 合同 年 |
| |
聚合
內在價值 |
| |||||||||||||||
| | | | | | | | |
美元
|
| |
美元
|
| | | | | | | |
美元
|
| |||||||||
2023年1月1日業績突出
|
| | | | 46,860,000 | | | | | | 0.64 | | | | | | 0.42 | | | | | | | | | | | | | | |
已批准
|
| | | | 2,691,667 | | | | | | 0.64 | | | | | | 1.03 | | | | | | | | | | | | | | |
被沒收
|
| | | | (3,163,900) | | | | | | 0.64 | | | | | | 0.42 | | | | | | | | | | | | | | |
2023年6月30日業績突出
|
| | | | 46,387,767 | | | | | | 0.64 | | | | | | 0.45 | | | | | | 9.31 | | | | | | 48,921 | | |
授予日期:
|
| |
截至6個月的時間
2023年6月30日 |
|
| | | | |
無風險利率(I)
|
| |
3.40% – 3.96%
|
|
預期波動率(II)
|
| |
55.03% – 56.33%
|
|
預期股息率(III)
|
| |
0.00%
|
|
多次鍛鍊(Iv)
|
| |
2.20 – 2.80
|
|
預期條款(V)
|
| |
10.00年
|
|
標的普通股公允價值(Vi)
|
| |
$1.31美元 - 美元$1.63
|
|
| | |
少於
一年 |
| |
超過
一年 |
| |
合計
|
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
採購承諾
|
| | | | 138,165 | | | | | | — | | | | | | 138,165 | | |
| | |
少於
一年 |
| |
超過
一年 |
| |
合計
|
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
資本支出承諾(一)
|
| | | | 42,052 | | | | | | 8,105 | | | | | | 50,157 | | |
主要關聯方名稱
|
| |
關係性質
|
|
吉利控股 | | | 公司控股股東控制的實體 | |
寧波吉利汽車研發有限公司(“寧波吉利研發”) | | | 公司控股股東控制的實體 | |
蓮花集團有限公司 | | | 公司控股股東控制的實體 | |
LGIL | | | 公司控股股東控制的實體 | |
主要關聯方名稱
|
| |
關係性質
|
|
吉利香港 | | | 公司控股股東控制的實體 | |
武漢吉利汽車零部件有限公司Ltd.(“Wuhan Geely Auto Parts”) | | | 公司控股股東控制的實體 | |
浙江吉利汽車有限公司Ltd.武漢分公司(“吉利汽車武漢分公司”) | | | 公司控股股東控制的實體 | |
Ecarx | | | 公司控股股東控制的實體 | |
ECARX(湖北)科技有限公司Ltd.(“Hubei Ecarx”) | | | 公司控股股東控制的實體 | |
蓮花汽車有限公司 | | | 公司控股股東控制的實體 | |
沃爾沃汽車公司 | | | 公司控股股東控制的實體 | |
杭州軒宇人力資源有限公司 | | | 公司控股股東控制的實體 | |
浙江吉利商務服務有限公司 | | | 公司控股股東控制的實體 | |
中國歐寶汽車技術公司 | | | 公司控股股東控制的實體 | |
雷達新能源汽車(浙江)有限公司 | | | 公司控股股東控制的實體 | |
吉利汽車集團有限公司 | | | 公司控股股東控制的實體 | |
Lynk&Co銷售荷蘭業務 | | | 公司控股股東控制的實體 | |
吉利汽車研究院(寧波)有限公司 | | | 公司控股股東控制的實體 | |
浙江吉數供應鏈管理有限公司 | | | 公司控股股東控制的實體 | |
浙江吉利汽車股份有限公司 | | | 公司控股股東控制的實體 | |
浙江喜圖夢數碼科技有限公司有限公司 | | | 公司控股股東具有重大影響力的實體 | |
武漢全清信息技術有限公司(“武漢全清”) | | | 受公司重大影響的實體 | |
成都金路達汽車銷售服務有限公司有限公司 | | | 受公司重大影響的實體 | |
杭州路宏源汽車銷售服務有限公司有限公司 | | | 受公司重大影響的實體 | |
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
提供服務(i)
|
| | | | 5,021 | | | | | | 1,852 | | |
貨物銷售(i)
|
| | | | 807 | | | | | | — | | |
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
購買產品和服務((iii).a)
|
| | | | 264,440 | | | | | | 10,082 | | |
為研發活動購買產品和服務(㈢.b)
|
| | | | 40,348 | | | | | | 28,749 | | |
購買設備和軟件((Iii).c)
|
| | | | 3,943 | | | | | | 1,779 | | |
短期租賃費((III).E)
|
| | | | 63 | | | | | | 102 | | |
關聯方貸款((Ii).b)
|
| | | | 865 | | | | | | — | | |
關聯方貸款利息收入((Ii).b)
|
| | | | 57 | | | | | | — | | |
應收關聯方借款利息支出(Iv)
|
| | | | — | | | | | | 52 | | |
使用權資產收購(V)
|
| | | | 8 | | | | | | — | | |
支付租賃負債(V)
|
| | | | 10 | | | | | | 40 | | |
代表關聯方付款((Ii).a)
|
| | | | 1,405 | | | | | | — | | |
關聯方代表集團付款((Iii).d)
|
| | | | 8,308 | | | | | | 5,269 | | |
| | |
截至6月30日
2023 |
| |
截至2012年12月31日
2022 |
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
應收賬款 - 關聯方,淨額(I)
|
| | | | 13,575 | | | | | | 8,545 | | |
合同責任 - 關聯方*(I)
|
| | | | 493 | | | | | | 8 | | |
預付款和其他流動資產 - 關聯方,淨額(II)
|
| | | | 13,911 | | | | | | 8,732 | | |
應付帳款-關聯方((Iii).a)
|
| | | | 152,725 | | | | | | 5,770 | | |
應計費用和其他流動負債
|
| | | | 227,886 | | | | | | 183,216 | | |
其他非流動資產 - 關聯方((Ii).d)
|
| | | | 2,542 | | | | | | — | | |
其他非流動負債 - 關聯方**((Iii).f)
|
| | | | 1,530 | | | | | | 1,584 | | |
經營租賃負債 - 關聯方,流動*(V)
|
| | | | 11 | | | | | | 13 | | |
經營租賃負債 - 關聯方,非流動**(V)
|
| | | | 180 | | | | | | 170 | | |
投資證券 - 關聯方(Vi)
|
| | | | 7,326 | | | | | | 8,411 | | |
| | |
第
頁
|
| |||
文章I
|
| ||||||
某些定義
|
| ||||||
第1.1節。
定義
|
| | | | A-3 | | |
第1.2節。
施工
|
| | | | A-17 | | |
第二篇文章
|
| ||||||
交易;正在關閉
|
| ||||||
第2.1節。
關閉前操作
|
| | | | A-18 | | |
第2.2節。
合併
|
| | | | A-19 | | |
第2.3節。
合併對SPAC、合併子公司1、合併子公司2已發行證券的影響
|
| | | | A-20 | | |
第2.4節。
正在關閉交付成果
|
| | | | A-22 | | |
第2.5節。
美國存托股份設施設立;合併對價分配
|
| | | | A-23 | | |
第2.6節。
進一步保證
|
| | | | A-24 | | |
第2.7節。
持不同政見者的權利
|
| | | | A-24 | | |
第2.8節。
代扣代繳
|
| | | | A-24 | | |
第三篇文章
|
| ||||||
公司的陳述和保修
|
| ||||||
第3.1節。
組織、信譽和資質
|
| | | | A-25 | | |
第3.2節。
子公司
|
| | | | A-25 | | |
第3.3節。
公司市值
|
| | | | A-25 | | |
第3.4節。
子公司資本化
|
| | | | A-26 | | |
第3.5節。
授權
|
| | | | A-27 | | |
第3.6節。
同意;無衝突
|
| | | | A-28 | | |
第3.7節。
遵守法律;同意;許可
|
| | | | A-28 | | |
第3.8節。
税務問題
|
| | | | A-30 | | |
第3.9節。
財務報表
|
| | | | A-31 | | |
第3.10節。
沒有更改
|
| | | | A-31 | | |
第3.11節。
操作
|
| | | | A-31 | | |
第3.12節。
未披露的負債
|
| | | | A-32 | | |
第3.13節。
材料合同和承諾額
|
| | | | A-32 | | |
第3.14節。
標題;屬性
|
| | | | A-32 | | |
第3.15節。
知識產權和數據保護
|
| | | | A-33 | | |
第3.16節。
勞工和員工事務
|
| | | | A-36 | | |
第3.17節。
經紀人
|
| | | | A-38 | | |
第3.18節。
環境問題
|
| | | | A-38 | | |
第3.19節。
保險
|
| | | | A-38 | | |
第3.20節。
公司關聯方
|
| | | | A-38 | | |
第3.21節。
代理/註冊聲明
|
| | | | A-38 | | |
第3.22節。
公司產品
|
| | | | A-38 | | |
第3.23節。
沒有額外的陳述或保修
|
| | | | A-39 | | |
| | |
第
頁
|
| |||
第四條
|
| ||||||
SPAC的陳述和保修
|
| ||||||
第4.1節。
組織、信譽、企業實力和資質
|
| | | | A-39 | | |
第4.2節。
大寫和投票權
|
| | | | A-39 | | |
第4.3節。
公司結構;子公司
|
| | | | A-40 | | |
第4.4節。
授權
|
| | | | A-40 | | |
第4.5節。
同意;無衝突
|
| | | | A-41 | | |
第4.6節。
税務問題
|
| | | | A-42 | | |
第4.7節。
財務報表
|
| | | | A-42 | | |
第4.8節。
沒有更改
|
| | | | A-43 | | |
第4.9節。
操作
|
| | | | A-43 | | |
第4.10節。
經紀人
|
| | | | A-43 | | |
第4.11節。
代理/註冊聲明
|
| | | | A-43 | | |
第4.12節。
SEC文件
|
| | | | A-43 | | |
第4.13節。
信託帳户
|
| | | | A-44 | | |
第4.14節。
投資公司法;就業法案
|
| | | | A-44 | | |
第4.15節。
業務活動
|
| | | | A-44 | | |
第4.16節。
納斯達克報價
|
| | | | A-44 | | |
第4.17節。
SPAC相關方
|
| | | | A-45 | | |
第4.18節。
沒有其他陳述和保修
|
| | | | A-45 | | |
文章V
|
| ||||||
公司契諾
|
| ||||||
第5.1節。
開展業務
|
| | | | A-45 | | |
第5.2.節。
信息訪問
|
| | | | A-47 | | |
第5.3節。
公司上市
|
| | | | A-47 | | |
第5.4節。
收購建議和替代交易
|
| | | | A-48 | | |
第5.5節。
D&O賠償和保險
|
| | | | A-48 | | |
第5.6節。
公司收盤後董事會
|
| | | | A-49 | | |
第5.7節。
開發通知
|
| | | | A-49 | | |
第5.8節。
財務
|
| | | | A-49 | | |
第5.9節。
禁止交易
|
| | | | A-50 | | |
第5.10節。
經銷協議和看跌期權協議
|
| | | | A-50 | | |
第5.11節。
其他關閉前操作
|
| | | | A-50 | | |
第5.12節。
其他協議
|
| | | | A-50 | | |
第六條
|
| ||||||
空間契約
|
| ||||||
第6.1節。
開展業務
|
| | | | A-50 | | |
第6.2節。
信息訪問
|
| | | | A-52 | | |
第6.3節。
收購建議和替代交易
|
| | | | A-52 | | |
第6.4節。
納斯達克上市
|
| | | | A-52 | | |
第6.5節。
SPAC公開申報
|
| | | | A-52 | | |
第6.6節。
第16節事項
|
| | | | A-52 | | |
| | |
第
頁
|
| |||
第6.7節。
SPAC擴展
|
| | | | A-52 | | |
第七條
|
| ||||||
聯合公約
|
| ||||||
第7.1節。
監管審批;其他備案
|
| | | | A-53 | | |
第7.2節。
代理/註冊聲明;SPAC股東大會和批准;公司股東批准
|
| | | | A-54 | | |
第7.3節。
交易支持
|
| | | | A-57 | | |
第7.4節。
税務問題
|
| | | | A-57 | | |
第7.5節。
股東訴訟
|
| | | | A-57 | | |
第7.6節。
開盤前融資、管道融資
|
| | | | A-58 | | |
第八條
|
| ||||||
義務的條件
|
| ||||||
第8.1節。
各方義務的條件
|
| | | | A-58 | | |
第8.2節。
SPAC義務的附加條件
|
| | | | A-59 | | |
第8.3節。
公司義務的附加條件,合併子公司1和合並子公司2
|
| | | | A-59 | | |
第8.4節。
條件的挫折
|
| | | | A-60 | | |
第九條
|
| ||||||
終止/生效
|
| ||||||
第9.1節。
終止
|
| | | | A-60 | | |
第9.2節。
終止影響
|
| | | | A-61 | | |
文章X
|
| ||||||
其他
|
| ||||||
第10.1節。
信託賬户豁免
|
| | | | A-62 | | |
第10.2節。
棄權
|
| | | | A-62 | | |
第10.3節。
通知
|
| | | | A-62 | | |
第10.4節。
作業
|
| | | | A-63 | | |
第10.5節。
第三方權利
|
| | | | A-63 | | |
第10.6節。
費用
|
| | | | A-63 | | |
第10.7節。
治國理政
|
| | | | A-64 | | |
第10.8節。
同意管轄
|
| | | | A-64 | | |
第10.9節。
標題;對應項
|
| | | | A-64 | | |
第10.10節。
公開信
|
| | | | A-64 | | |
第10.11節。
完整協議
|
| | | | A-65 | | |
第10.12節。
修改
|
| | | | A-65 | | |
第10.13節。
宣傳
|
| | | | A-65 | | |
第10.14節。
保密
|
| | | | A-65 | | |
第10.15節。
可分割性
|
| | | | A-66 | | |
第10.16節。
強制執行
|
| | | | A-66 | | |
第10.17節。
無追索權
|
| | | | A-66 | | |
第10.18節。
陳述、保證和契諾無效
|
| | | | A-66 | | |
第10.19節。
衝突和特權
|
| | | | A-66 | | |
| 展品 | | | | |
|
附件A
贊助商支持協議
|
| | | |
|
展品B
公司支持協議
|
| | | |
|
附件C
經銷協議
|
| | | |
|
展品D-1
看跌期權協議
|
| | | |
|
展品D-2
看跌期權協議
|
| | | |
|
展品:E
註冊權協議格式
|
| | | |
|
附件F
合併第一計劃表格
|
| | | |
|
展品:GG
合併第二方案表格
|
| | | |
|
展品:H
A&R公司章程格式
|
| | | |
|
附件I
轉讓、假設和修訂協議格式
|
| | | |
|
展品JJ
鎖定協議格式
|
| | | |
| 時間表 | |
| SPAC公開信 | |
| 公司公開信 | |
| 已定義術語的索引 | | | | |
| A&R公司章程 | | |
2.1(b)
|
|
| 操作 | | |
1.1
|
|
| 其他財務報表 | | |
5.8
|
|
| 美國存托股份設施 | | |
2.5(a)
|
|
| 美國存托股份合併考慮 | | |
1.1
|
|
| 分支機構 | | |
1.1
|
|
| 彙總現金收益 | | |
1.1
|
|
| 協議前言 | | | | |
| 反腐敗法 | | |
3.7(d)
|
|
| 反洗錢法 | | |
1.1
|
|
| 轉讓、假設和修訂協議 | | |
獨奏會
|
|
| 經審計的財務報表 | | |
3.9(a)
|
|
| 授權通知 | | |
2.2(C)(I)
|
|
| 福利計劃 | | |
1.1
|
|
| 業務 | | |
1.1
|
|
| 業務組合 | | |
1.1
|
|
| 業務合併截止日期 | | |
6.7
|
|
| 業務數據 | | |
1.1
|
|
| 工作日 | | |
1.1
|
|
| 資本重組 | | |
2.1(d)
|
|
| 開曼羣島法案 | | |
獨奏會
|
|
| 開曼羣島註冊處 | | |
1.1
|
|
| 充值業務 | | |
1.1
|
|
| 關閉 | | |
2.2(a)
|
|
| 截止日期 | | |
2.2(a)
|
|
| 代碼 | | |
1.1
|
|
| 公司 | | |
前言
|
|
| 公司收購建議 | | |
1.1
|
|
| 公司美國存托股份 | | |
1.1
|
|
| 公司董事會 | | |
獨奏會
|
|
| 公司董事會建議 | | |
7.2(C)(Ii)
|
|
| 公司章程 | | |
1.1
|
|
| 公司結算書 | | |
2.4(A)(二)
|
|
| 公司合同 | | |
1.1
|
|
| 公司董事 | | |
5.6
|
|
| 公司公開信 | | |
第三條
|
|
| 公司財務報表 | | |
3.9(b)
|
|
| 公司IP | | |
1.1
|
|
| 公司租賃 | | |
3.14(c)
|
|
| 公司重大不良影響 | | |
1.1
|
|
| 公司選項 | | |
1.1
|
|
| 公司普通股 | | |
1.1
|
|
| 公司產品 | | |
1.1
|
|
| 公司股東 | | |
1.1
|
|
| 公司股東批准 | | |
1.1
|
|
| 公司股東大會 | | |
7.2(C)(I)
|
|
| 公司股份 | | |
1.1
|
|
| 公司支持協議 | | |
獨奏會
|
|
| 公司交易費用 | | |
1.1
|
|
| 公司保證書 | | |
2.3(d)
|
|
| 公司授權代理 | | |
獨奏會
|
|
| 競爭空間 | | |
1.1
|
|
| 考慮中的業務 | | |
1.1
|
|
| 預期的公司產品 | | |
1.1
|
|
| 合同 | | |
1.1
|
|
| 控制 | | |
1.1
|
|
| 控制文檔 | | |
1.1
|
|
| 受控 | | |
1.1
|
|
| 新冠肺炎 | | |
1.1
|
|
| 新冠肺炎措施 | | |
1.1
|
|
| 數據保護法 | | |
1.1
|
|
| 存款協議 | | |
2.5(a)
|
|
| 託管銀行 | | |
2.5(a)
|
|
| 公開信 | | |
1.1
|
|
| 持不同意見的SPAC股東 | | |
2.7(a)
|
|
| 持不同意見的Spac共享 | | |
2.7(a)
|
|
| 經銷協議 | | |
獨奏會
|
|
| DTC | | |
1.1
|
|
| 保留款 | | |
1.1
|
|
| 可執行性例外情況 | | |
3.5(a)
|
|
| 環境法 | | |
1.1
|
|
| 股權質押登記 | | |
3.2(b)
|
|
| 股票證券 | | |
1.1
|
|
| ERISA | | |
1.1
|
|
| ERISA分支機構 | | |
1.1
|
|
| 員工持股計劃 | | |
1.1
|
|
| 事件 | | |
1.1
|
|
| 《交換法》 | | |
1.1
|
|
| 行使保證書持有人 | | |
2.5(c)
|
|
| 延期費用 | | |
1.1
|
|
| 延期方案 | | |
6.7
|
|
| 擴展代理語句 | | |
6.7
|
|
| 延期建議 | | |
6.7
|
|
| 首次生效時間 | | |
2.2(a)
|
|
| 首次合併 | | |
獨奏會
|
|
| 首次合併申請文件 | | |
2.2(a)
|
|
| 合併的第一個計劃 | | |
1.1
|
|
| 表格F-6 | | |
2.5(a)
|
|
| 創始人股東 | | |
獨奏會
|
|
| 完全稀釋的公司股份 | | |
1.1
|
|
| 公認會計原則 | | |
1.1
|
|
| 政府官員 | | |
1.1
|
|
| 政府權威機構 | | |
1.1
|
|
| 政府令 | | |
1.1
|
|
| 組 | | |
1.1
|
|
| 集團公司 | | |
1.1
|
|
| 集團公司 | | |
1.1
|
|
| 負債 | | |
1.1
|
|
| 知識產權 | | |
1.1
|
|
| 擬納税處理 | | |
7.4
|
|
| 過渡期 | | |
5.1
|
|
| 《投資公司法》 | | |
1.1
|
|
| 首次公開募股 | | |
10.1
|
|
| IT系統 | | |
1.1
|
|
| K&E | | |
10.19
|
|
| SPAC知識 | | |
1.1
|
|
| 對公司的瞭解 | | |
1.1
|
|
| 法律 | | |
1.1
|
|
| 租賃房產 | | |
1.1
|
|
| LGIL賣家 | | |
獨奏會
|
|
| 負債 | | |
1.1
|
|
| 鎖定協議 | | |
5.12(a)
|
|
| 管理帳户 | | |
3.9(b)
|
|
| 材料合同 | | |
1.1
|
|
| 材料許可證 | | |
3.7(i)
|
|
| 合併考慮因素 | | |
1.1
|
|
| 合併子1 | | |
前言
|
|
| 合併子2 | | |
前言
|
|
| 合併子公司 | | |
前言
|
|
| 合併 | | |
獨奏會
|
|
| 納斯達克 | | |
4.16
|
|
| 保密協議 | | |
1.1
|
|
| 無追索權當事人 | | |
10.17
|
|
| 無追索權方 | | |
10.17
|
|
| 開源軟件 | | |
1.1
|
|
| 普通課程 | | |
1.1
|
|
| 普通股合併對價 | | |
1.1
|
|
| 普通股 | | |
1.1
|
|
| 組織文檔 | | |
1.1
|
|
| 合併協議原件 | | |
獨奏會
|
|
| 擁有知識產權 | | |
1.1
|
|
| 擁有不動產 | | |
1.1
|
|
| 派對 | | |
前言
|
|
| 當事人 | | |
前言
|
|
| 專利 | | |
1.1
|
|
| 允許的保留款 | | |
1.1
|
|
| 人 | | |
1.1
|
|
| 個人數據 | | |
1.1
|
|
| 管道融資 | | |
7.6(b)
|
|
| 管道融資收益 | | |
1.1
|
|
| 管道投資者 | | |
7.6(b)
|
|
| 中華人民共和國 | | |
1.1
|
|
| 結賬前融資 | | |
7.6(a)
|
|
| 成交前融資協議 | | |
7.6(a)
|
|
| 成交前融資投資者 | | |
7.6(a)
|
|
| 結賬前融資收益 | | |
1.1
|
|
| 優先股轉換 | | |
2.1(a)
|
|
| 優先股 | | |
1.1
|
|
| 每股價格 | | |
1.1
|
|
| 隱私法 | | |
1.1
|
|
| 流程 | | |
1.1
|
|
| 已處理 | | |
1.1
|
|
| 正在處理 | | |
1.1
|
|
| 被禁止的人 | | |
1.1
|
|
| 代理報表 | | |
1.1
|
|
| 代理/註冊聲明 | | |
7.2(A)(I)
|
|
| 看跌期權協議 | | |
獨奏會
|
|
| 資本重組 | | |
2.1(d)
|
|
| 資本重組因素 | | |
1.1
|
|
| 贖回SPAC股票 | | |
1.1
|
|
| 重新命名2.1(C) | | | | |
| 註冊IP | | |
1.1
|
|
| 註冊權協議 | | |
獨奏會
|
|
| 監管審批 | | |
7.1(a)
|
|
| 相關實體 | | |
1.1
|
|
| 關聯方 | | |
1.1
|
|
| 剩餘信託基金收益 | | |
2.4(B)(Iv)
|
|
| 代表 | | |
1.1
|
|
| 所需的政府授權 | | |
1.1
|
|
| 需要股東批准 | | |
1.1
|
|
| 約束 | | |
8.1(e)
|
|
| 受制裁地區 | | |
1.1
|
|
| 制裁 | | |
1.1
|
|
| 《薩班斯-奧克斯利法案》 | | |
1.1
|
|
| 美國證券交易委員會 | | |
1.1
|
|
| 第二有效時間 | | |
2.2(b)
|
|
| 第二次合併 | | |
獨奏會
|
|
| 第二次合併申請文件 | | |
2.2(b)
|
|
| 第二次合併計劃 | | |
1.1
|
|
| 證券法 | | |
1.1
|
|
| 安全事件 | | |
1.1
|
|
| A系列優先股 | | |
1.1
|
|
| 系列A前優先股 | | |
(Viii)
|
|
| 股東訴訟 | | |
7.5
|
|
| 股東協議 | | |
(Viii)
|
|
| 社會保險 | | |
1.1
|
|
| 軟件 | | |
1.1
|
|
| 空格 | | |
前言
|
|
| SPAC收購方案 | | |
1.1
|
|
| 美國存托股份空間收件人 | | |
2.5(b)
|
|
| SPAC板 | | |
獨奏會
|
|
| SPAC董事會建議 | | |
7.2(B)(Ii)
|
|
| 建議中的空格更改 | | |
7.2(B)(Ii)
|
|
| SPAC憲章 | | |
1.1
|
|
| SPAC A類普通股 | | |
1.1
|
|
| SPAC B類轉換 | | |
2.3(a)
|
|
| SPAC B類普通股 | | |
1.1
|
|
| SPAC結束語 | | |
2.4(A)(I)
|
|
| SPAC D&O補償方 | | |
5.5(a)
|
|
| SPAC D&O保險 | | |
5.5(b)
|
|
| SPAC公開信 | | |
IV
|
|
| SPAC財務報表 | | |
4.7(a)
|
|
| SPAC材料的不良影響 | | |
1.1
|
|
| SPAC普通股 | | |
1.1
|
|
| SPAC優先股 | | |
1.1
|
|
| SPAC關聯方 | | |
1.1
|
|
| SPAC美國證券交易委員會備案文件 | | |
4.12
|
|
| SPAC證券 | | |
1.1
|
|
| SPAC股東 | | |
1.1
|
|
| SPAC股東延期批准 | | |
6.7
|
|
| SPAC股東贖回金額 | | |
1.1
|
|
| SPAC股東贖回權 | | |
1.1
|
|
| SPAC股東批准 | | |
(Viii)
|
|
| SPAC股東大會 | | |
7.2(B)(I)
|
|
| SPAC共享 | | |
1.1
|
|
| 空格終止聲明 | | |
9.2(b)
|
|
| SPAC交易費用 | | |
1.1
|
|
| 空間單元 | | |
1.1
|
|
| SPAC保修 | | |
1.1
|
|
| SPAC保修代理 | | |
獨奏會
|
|
| 贊助商 | | |
獨奏會
|
|
| 贊助商集團 | | |
10.19
|
|
| 贊助商支持協議 | | |
獨奏會
|
|
| 訂閲協議 | | |
7.6(b)
|
|
| 子公司 | | |
1.1
|
|
| 支持公司股東 | | |
獨奏會
|
|
| 倖存實體1 | | |
獨奏會
|
|
| 倖存實體2 | | |
獨奏會
|
|
| 税 | | |
1.1
|
|
| 納税申報表 | | |
1.1
|
|
| 税費 | | |
1.1
|
|
| 終止公司違規行為 | | |
9.1(f)
|
|
| 終止SPAC違規 | | |
9.1(h)
|
|
| 終止日期 | | |
9.1(i)
|
|
| 前十大供應商 | | |
1.1
|
|
| 商業祕密 | | |
1.1
|
|
| 商標 | | |
1.1
|
|
| 交易單據 | | |
1.1
|
|
| 交易單據 | | |
1.1
|
|
| 交易建議 | | |
1.1
|
|
| 交易記錄 | | |
1.1
|
|
| 信託帳户 | | |
10.1
|
|
| 信託協議 | | |
4.13
|
|
| 受託人 | | |
4.13
|
|
| 美國 | | |
1.1
|
|
| 與 受共同控制 | | |
1.1
|
|
| 聯合 | | |
1.1
|
|
| 單元分離 | | |
2.3(b)
|
|
| 保修協議 | | |
1.1
|
|
| 流動資金貸款 | | |
1.1
|
|
| 書面反對意見 | | |
2.2(c)
|
|
| 武漢蓮花電子商務 | | |
1.1
|
|
| 武漢蓮花科技 | | |
1.1
|
|
|
“美國存托股份”
|
| |
指代表普通股的美國存托股份;
|
|
|
“分支機構”
|
| |
就某人而言,指通過一個或多箇中間人直接或間接控制、被該人控制或與其共同控制的任何其他人,(I)就自然人而言,應包括但不限於該人的配偶、父母、子女、兄弟姐妹、岳母、岳父、妹夫、嫂子、為前述任何人的利益而設立的信託,以及一個公司,合夥企業或由上述任何一項全資或共同擁有的任何其他實體;及(Ii)就實體而言,應包括直接或通過一個或多箇中介機構直接或間接控制、控制或與該實體共同控制的合夥企業、公司或任何其他實體或任何自然人。“控制”一詞是指直接或間接擁有該公司、合夥企業或其他實體超過50%(50%)投票權的股份的所有權(就公司而言,不包括僅因發生意外事件而具有這種投票權的證券),或擁有控制該公司、合夥企業或其他實體的董事會或同等決策機構的多數成員的權力;
|
|
|
《文章》
|
| |
指公司的本公司章程,經不時修訂或取代;
|
|
|
“董事會”或“董事會”
|
| | 指公司董事會; | |
|
“主席”
|
| | 指董事會主席; | |
|
“佣金”
|
| |
指美國證券交易委員會或當時管理《證券法》的任何其他聯邦機構;
|
|
|
“通訊設施”
|
| |
指視頻、視頻會議、互聯網或在線會議應用程序、電話或電話會議和/或任何其他視頻通信、互聯網或在線會議應用程序或電信設施,所有參加會議的人都能夠通過這些設施聽到並被對方聽到;
|
|
|
《公司法》
|
| |
指開曼羣島的《公司法》(經修訂)及其任何法定修正案或重新頒佈;
|
|
|
“公司”
|
| |
指開曼羣島豁免公司蓮花科技公司;
|
|
|
“公司網站”
|
| |
指公司的主要公司/投資者關係網站,其地址或域名已在公司向證監會提交的與美國存託憑證註冊有關的任何註冊説明書中披露,或已以其他方式通知股東;
|
|
|
“指定證券交易所”
|
| |
指納斯達克、紐約證券交易所或任何其他國際公認的證券交易所,本公司的證券當時在其上市;
|
|
|
《指定證券交易所規則》
|
| |
指因本公司任何證券在指定證券交易所上市而適用的經不時修訂的有關守則、規則及規例;
|
|
|
“導演”
|
| |
指當其時的公司董事,或作為董事會或董事會委員會組成的董事;
|
|
|
“電子”
|
| | 具有《電子交易法》所賦予的含義; | |
|
“電子通信”
|
| |
指以電子方式張貼於本公司網站、以電子方式傳送至任何號碼、地址或互聯網站或其他經董事會以不少於三分之二票數決定及批准的其他電子交付方式;
|
|
|
“電子記錄”
|
| | 具有《電子交易法》所賦予的含義; | |
|
《電子交易法》
|
| |
指開曼羣島的《電子交易法》(經修訂)及其任何法定修正案或重新頒佈;
|
|
|
《公司章程》
|
| |
指不時修訂或取代的公司章程大綱;
|
|
|
“普通分辨率”
|
| | 表示解決方案: | |
| | | |
(a)
在根據本章程細則舉行的公司股東大會上,有權親自投票的股東,或在允許委託代表的情況下,由其正式授權的代表投票的股東,以簡單多數票通過;或
|
|
| | | |
(b)
由所有有權在公司股東大會上表決的股東在一份或多份文書中以書面方式批准,每份文書均由其中一名或多名股東簽署,如此通過的決議的生效日期為該文書的籤立日期,或最後一份此類文書(如多於一份)的籤立日期;
|
|
|
“普通股”
|
| |
指公司股本中面值0.00001美元的普通股,具有公司章程大綱和本章程細則規定的權利、優惠、特權和限制;
|
|
|
“已付清”
|
| |
指已繳足的任何股票發行的面值,包括入賬列為繳足的;
|
|
|
“人”
|
| |
指任何自然人、商號、公司、合資企業、合夥企業、公司、協會或其他實體(無論是或
|
|
| | | |
不具有單獨的法人資格)或上下文需要的任何一個;
|
|
|
“呈現”
|
| |
就任何人而言,指該人出席股東大會(或任何類別股份持有人的任何會議),可透過該人或(如屬公司或其他非自然人)其正式授權的代表(或如屬任何股東,則由該股東根據本章程細則有效委任的代表)出席,即:(A)親自出席會議;或(B)在根據本細則允許使用通信設施的任何會議上,包括通過使用此類通信設施連接的任何虛擬會議;
|
|
|
“註冊”
|
| |
是指根據《公司法》保存的公司成員名冊;
|
|
|
“註冊辦公室”
|
| |
指《公司法》規定的公司註冊辦事處;
|
|
|
“印章”
|
| |
指公司的公章(如果採用),包括其任何傳真件;
|
|
|
“祕書”
|
| |
指由董事委任以履行本公司祕書任何職責的任何人士;
|
|
|
《證券法》
|
| |
指經修訂的美國1933年證券法,或任何類似的聯邦法規和委員會在此基礎上的規則和條例,所有這些均應在當時有效;
|
|
|
“分享”
|
| |
指公司股本中的股份。凡提及“股份”,應視為任何或所有類別的股份,視上下文需要而定。為免生疑問,在本章程中,“股份”一詞應包括一小部分股份;
|
|
|
“股東”
|
| |
指在登記冊上登記為一股或多股持有人的人;
|
|
|
“共享高級帳户”
|
| |
指根據本章程和《公司法》設立的股份溢價賬户;
|
|
|
“已簽署”
|
| |
指帶有以機械方式或電子符號或程序附加在電子通信上或與電子通信邏輯相關並由意圖簽署該電子通信的人執行或採用的簽名或簽名的表示;
|
|
|
“特殊解決方案”
|
| |
是指公司根據《公司法》通過的特別決議,即:
|
|
| | | |
(a)
在公司股東大會上,有權親自投票的股東以不少於三分之二的票數通過,或在允許委託代表的情況下,由其正式授權的代表投票,而該股東已正式發出通知,指明擬將決議作為特別決議提出;或
|
|
| | | |
(b)
由所有有權在公司股東大會上投票的股東在一份或多份文書中以書面形式批准,每份文書均由一名或多名該等股東簽署,如此通過的特別決議的生效日期為
|
|
| | | |
是該文書或最後一份此類文書的籤立日期(如多於一份);
|
|
|
“國庫股”
|
| |
是指根據《公司法》以公司名義作為庫存股持有的股份;
|
|
|
“美國”
|
| |
指美利堅合眾國、其領土、財產和受其管轄的所有地區;和
|
|
|
“虛擬會議”
|
| |
指股東大會(或任何類別股份持有人的任何會議),股東(及該會議的任何其他獲準參與者,包括但不限於會議主席及任何董事)只可透過通訊設施出席及參與的任何股東大會。
|
|
39.
|
(a)
|
在任何指定證券交易所的規則以及任何股份當時附帶的任何權利和限制的規限下,董事可行使絕對酌情權拒絕登記任何未繳足股款或本公司擁有留置權的股份轉讓。如任何股份轉讓會違反或導致違反(I)任何指定證券交易所的規則;或(Ii)適用的法律或法規,董事亦可拒絕登記任何股份轉讓。 |
59.
|
(a)
|
本公司可(但無義務)於每一歷年舉行股東周年大會,並須在召開大會的通告中指明該大會為股東周年大會。股東周年大會將於董事決定的時間及地點舉行。 |
60.
|
(a)
|
主席或董事(按董事會決議案行事)可召開股東大會,而彼等須應股東要求立即召開本公司股東特別大會。 |
85.
|
(a)
|
除本公司於股東大會上另有決定外,董事人數不得少於三(3)名董事,具體人數由董事會不時釐定。 |
|
簽名者:
|
| | ) | | | | | | | | | ||
| 正式授權並代表 | | | ) | | | | | | | ||||
|
L卡特頓亞洲收購公司
|
| | ) | | |
|
| | | | |||
| | | | ) | | | 名稱: | | | | ||||
| | | | ) | | | 標題: | | | 董事 | | |
|
簽名者:
|
| | ) | | | | | | | ||||
| 正式授權並代表 | | | ) | | | | | | | ||||
|
蓮花臨時有限公司
|
| | ) | | |
|
| | | | |||
| | | | ) | | | 名稱: | | | | ||||
| | | | ) | | | 標題: | | | 董事 | | |