|
關於本招股説明書
|
| | | | II | | |
|
行業和市場數據
|
| | | | III | | |
|
前瞻性陳述
|
| | | | iv | | |
|
常用術語
|
| | | | vi | | |
|
招股説明書摘要
|
| | | | 1 | | |
|
產品
|
| | | | 14 | | |
|
風險因素
|
| | | | 16 | | |
|
未經審計的備考簡明合併財務信息
|
| | | | 75 | | |
|
資本化和負債
|
| | | | 88 | | |
|
Lotus Tech歷史財務數據精選
|
| | | | 89 | | |
|
LCAA歷史財務數據精選
|
| | | | 104 | | |
|
使用收益
|
| | | | 106 | | |
|
股利政策
|
| | | | 107 | | |
|
業務
|
| | | | 108 | | |
|
政府法規
|
| | | | 126 | | |
|
管理層對財務狀況和運營結果的討論和分析
|
| | | | 161 | | |
|
管理
|
| | | | 186 | | |
|
主要股東
|
| | | | 193 | | |
|
出售證券持有人
|
| | | | 195 | | |
|
某些關係和關聯人交易
|
| | | | 199 | | |
|
股本説明
|
| | | | 207 | | |
|
美國存托股份説明
|
| | | | 219 | | |
|
徵税
|
| | | | 229 | | |
|
配送計劃
|
| | | | 235 | | |
|
與產品相關的費用
|
| | | | 240 | | |
|
法律事務
|
| | | | 241 | | |
|
專家
|
| | | | 242 | | |
|
公民責任和訴訟服務代理在美國的執行能力
|
| | | | 243 | | |
|
您可以在哪裏找到更多信息
|
| | | | 244 | | |
|
財務報表索引
|
| | | | F-1 | | |
| | |
流通股
|
| |||||||||
| | |
所有權
共享中的 |
| |
所有權
% |
| ||||||
LCAA普通股東(含發起人)(A)
|
| | | | 8,427,821 | | | | | | 1.2 | | |
併購融資投資者
|
| | | | 38,283,370 | | | | | | 5.7 | | |
可交換票據持有人(B)
|
| | | | 36,597,038 | | | | | | 5.4 | | |
LTC普通股股東(C)
|
| | | | 542,850,129 | | | | | | 80.2 | | |
Momenta可換股票據(D)
|
| | | | 577,456 | | | | | | 0.1 | | |
Meritz(E) | | | | | 50,000,000 | | | | | | 7.4 | | |
總分享數
|
| | | | 676,735,814 | | | | | | 100.0 | | |
| | |
流通股
|
| |||||||||
| | |
所有權
共享中的 |
| |
所有權
% |
| ||||||
LCAA普通股東(包括髮起人)
|
| | | | 8,427,821 | | | | | | 1.2 | | |
併購融資投資者
|
| | | | 38,283,370 | | | | | | 5.5 | | |
可交換票據的持有人
|
| | | | 36,597,038 | | | | | | 5.1 | | |
梅里茨
|
| | | | 50,000,000 | | | | | | 7.2 | | |
LTC普通股股東
|
| | | | 542,850,129 | | | | | | 77.7 | | |
公開認股權證相關股份
|
| | | | 9,550,246 | | | | | | 1.4 | | |
股票基礎私募認股權證
|
| | | | 5,486,784 | | | | | | 0.8 | | |
Momenta可轉換票據
|
| | | | 577,456 | | | | | | 0.1 | | |
根據激勵計劃(A)初始預留供發行的股份
|
| | | | 7,149,865 | | | | | | 1.0 | | |
總分享數
|
| | | | 698,922,709 | | | | | | 100.0 | | |
| | |
(1)
LCAA
|
| |
(2)
LTC
|
| |
實際贖回
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | |
(歷史)
|
| |
交易
會計 調整 |
| |
備註:
|
| |
(形式)
|
| |
(歷史)
|
| |
交易
會計 調整 |
| |
備註:
|
| |
(形式)
|
| |
交易
會計 調整 |
| |
備註:
|
| |
形式
組合 |
| ||||||||||||||||||||||||
資產: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金
|
| | | $ | 5 | | | | | $ | — | | | | | | | | $ | 5 | | | | | $ | 418,941 | | | | | $ | — | | | | | | | | $ | 418,941 | | | | | $ | 359,135 | | | |
(A)
|
| | | $ | 723,951 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 236,566 | | | |
(B)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (222,827) | | | |
(I)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (13,954) | | | |
(D)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (45,377) | | | |
(E)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (8,538) | | | |
(G)
|
| | | | | | |
受限現金
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 7,873 | | | | | | — | | | | | | | | | 7,873 | | | | | | — | | | | | | | | | 7,873 | | |
抵押品賬户中持有的有價證券
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | 175,000 | | | |
(M)
|
| | | | 175,000 | | |
應收賬款 - 第三方淨額
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 76,664 | | | | | | — | | | | | | | | | 76,664 | | | | | | — | | | | | | | | | 76,664 | | |
應收賬款 - 關聯方,淨額
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 22,430 | | | | | | — | | | | | | | | | 22,430 | | | | | | — | | | | | | | | | 22,430 | | |
庫存
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 265,190 | | | | | | — | | | | | | | | | 265,190 | | | | | | — | | | | | | | | | 265,190 | | |
預付款和其他流動資產
|
| | | | 2 | | | | | | — | | | | | | | | | 2 | | | | | | 63,870 | | | | | | — | | | | | | | | | 63,870 | | | | | | (1,686) | | | |
(E)
|
| | | | 62,186 | | |
預付款和其他流動資產
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 28,744 | | | | | | — | | | | | | | | | 28,744 | | | | | | — | | | | | | | | | 28,744 | | |
流動資產總額
|
| | | | 7 | | | | | | — | | | | | | | | | 7 | | | | | | 883,712 | | | | | | — | | | | | | | | | 883,712 | | | | | | 478,319 | | | | | | | | | 1,362,038 | | |
非流動資產: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
受限現金
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 321 | | | | | | — | | | | | | | | | 321 | | | | | | — | | | | | | | | | 321 | | |
抵押品賬户中持有的有價證券
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | 325,000 | | | |
(M)
|
| | | | 325,000 | | |
投資證券
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 3,326 | | | | | | — | | | | | | | | | 3,326 | | | | | | — | | | | | | | | | 3,326 | | |
財產、設備和軟件,淨額
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 354,617 | | | | | | — | | | | | | | | | 354,617 | | | | | | — | | | | | | | | | 354,617 | | |
無形資產
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 116,360 | | | | | | — | | | | | | | | | 116,360 | | | | | | — | | | | | | | | | 116,360 | | |
經營性租賃使用權資產
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 173,103 | | | | | | — | | | | | | | | | 173,103 | | | | | | — | | | | | | | | | 173,103 | | |
其他非流動資產
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 50,533 | | | | | | — | | | | | | | | | 50,533 | | | | | | — | | | | | | | | | 50,533 | | |
其他非流動資產
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 2,706 | | | | | | — | | | | | | | | | 2,706 | | | | | | | | | | | | | | | 2,706 | | |
信託賬户中持有的有價證券
|
| | | | 234,734 | | | | | | 330 | | | |
(a)
|
| | | | 236,566 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | (236,566) | | | |
(B)
|
| | | | — | | |
| | | | | | | | | | | 1,502 | | | |
(b)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
非流動資產合計
|
| | | | 234,734 | | | | | | 1,832 | | | | | | | | | 236,566 | | | | | | 700,966 | | | | | | | | | | | | | | | | | | | | | 88,434 | | | | | | | | | 1,025,966 | | |
總資產
|
| | | $ | 234,741 | | | | | $ | 1,832 | | | | | | | | $ | 236,573 | | | | | $ | 1,584,678 | | | | | | — | | | | | | | | $ | 1,584,678 | | | | | $ | 566,753 | | | | | | | | $ | 2,388,004 | | |
負債、夾層股權和股東
股權(赤字) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
應付賬款
|
| | | $ | — | | | | | $ | — | | | | | | | | $ | — | | | | | $ | 20,123 | | | | | $ | — | | | | | | | | | 20,123 | | | | | $ | — | | | | | | | | $ | 20,123 | | |
應付賬款
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 340,419 | | | | | | — | | | | | | | | | 340,419 | | | | | | — | | | | | | | | | 340,419 | | |
應計費用和其他流動負債-第三方
|
| | | | 4,846 | | | | | | — | | | | | | | | | 4,846 | | | | | | 419,422 | | | | | | — | | | | | | | | | 419,422 | | | | | | (4,740) | | | |
(D)
|
| | | | 403,972 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | | | | — | | | | | | (5,857) | | | |
(E)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | | | | — | | | | | | (9,699) | | | |
(A)
|
| | | | | | |
應計費用和其他流動負債 - 關聯方
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 290,686 | | | | | | — | | | | | | | | | 290,686 | | | | | | — | | | | | | | | | 290,686 | | |
短期借款
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 226,772 | | | | | | — | | | | | | | | | 226,772 | | | | | | — | | | | | | | | | 226,772 | | |
合同負債
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 44,184 | | | | | | — | | | | | | | | | 44,184 | | | | | | — | | | | | | | | | 44,184 | | |
因關聯方原因
|
| | | | 8,208 | | | | | | 330 | | | |
(a)
|
| | | | 8,538 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | (8,538) | | | |
(G)
|
| | | | — | | |
經營租賃負債
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 16,760 | | | | | | — | | | | | | | | | 16,760 | | | | | | — | | | | | | | | | 16,760 | | |
可交換票據
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 378,638 | | | | | | — | | | | | | | | | 378,638 | | | | | | (378,638) | | | |
(F)
|
| | | | — | | |
可轉換票據
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 20,277 | | | | | | — | | | | | | | | | 20,277 | | | | | | (14,629) | | | |
(A)
|
| | | | — | | |
| | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | (5,648) | | | |
(L)
|
| | | | — | | |
流動負債總額
|
| | | | 13,054 | | | | | | 330 | | | | | | | | | 13,384 | | | | | | 1,757,281 | | | | | | — | | | | | | | | | 1,757,281 | | | | | | (427,749) | | | | | | | | | 1,342,916 | | |
非流動負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
合同負債
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 6,245 | | | | | | — | | | | | | | | | 6,245 | | | | | | — | | | | | | | | | 6,245 | | |
經營租賃負債
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 91,929 | | | | | | — | | | | | | | | | 91,929 | | | | | | — | | | | | | | | | 91,929 | | |
經營租賃負債
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 12,064 | | | | | | — | | | | | | | | | 12,064 | | | | | | — | | | | | | | | | 12,064 | | |
看跌期權負債
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 11,884 | | | | | | — | | | | | | | | | 11,884 | | | | | | 130,082 | | | |
(M)
|
| | | | 141,966 | | |
可轉換票據
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 81,635 | | | | | | — | | | | | | | | | 81,635 | | | | | | — | | | | | | | | | 81,635 | | |
可交換票據
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 75,678 | | | | | | — | | | | | | | | | 75,678 | | | | | | — | | | | | | | | | 75,678 | | |
遞延收入
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 270,097 | | | | | | — | | | | | | | | | 270,097 | | | | | | — | | | | | | | | | 270,097 | | |
| | |
(1)
LCAA
|
| |
(2)
LTC
|
| |
實際贖回
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | |
(歷史)
|
| |
交易
會計 調整 |
| |
備註:
|
| |
(形式)
|
| |
(歷史)
|
| |
交易
會計 調整 |
| |
備註:
|
| |
(形式)
|
| |
交易
會計 調整 |
| |
備註:
|
| |
形式
組合 |
| ||||||||||||||||||||||||
延期承銷商的營銷費
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
保修責任
|
| | | | 5,806 | | | | | | — | | | | | | | | | 5,806 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | 5,806 | | |
其他非流動負債
派對 |
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 103,403 | | | | | | — | | | | | | | | | 103,403 | | | | | | — | | | | | | | | | 103,403 | | |
其他非流動負債 - 關聯方
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 1,634 | | | | | | — | | | | | | | | | 1,634 | | | | | | — | | | | | | | | | 1,634 | | |
非流動負債合計
|
| | | | 5,806 | | | | | | — | | | | | | | | | 5,806 | | | | | | 654,569 | | | | | | — | | | | | | | | | 654,569 | | | | | | 130,082 | | | | | | | | | 790,457 | | |
總負債
|
| | | | 18,860 | | | | | | 330 | | | | | | | | | 19,190 | | | | | | 2,411,850 | | | | | | — | | | | | | | | | 2,411,850 | | | | | | (297,667) | | | | | | | | | 2,133,373 | | |
承付款和或有事項 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
A類普通股受可能影響
贖回 |
| | | | 234,734 | | | | | | 330 | | | |
(a)
|
| | | | 236,566 | | | | | | — | | | | | | — | | | | | | | | | | | | | | | (236,566) | | | |
(I)
|
| | | | — | | |
可能贖回的普通股
|
| | | | — | | | | | | 1,502 | | | |
(b)
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | — | | |
A系列Pre-A可贖回可轉換優先股
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 184,509 | | | | | | — | | | | | | | | | 184,509 | | | | | | (184,509) | | | |
(H)
|
| | | | — | | |
系列A可贖回可轉換優先股
個共享 |
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 199,021 | | | | | | — | | | |
(a)
|
| | | | 199,021 | | | | | | (199,021) | | | |
(H)
|
| | | | — | | |
股東權益(赤字) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
優先股
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | — | | | | | | | | | — | | |
普通股
|
| | | | 1 | | | | | | — | | | | | | | | | 1 | | | | | | 21 | | | | | | — | | | | | | | | | 21 | | | | | | — | | | |
(A)
|
| | | | 6 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (16) | | | |
(H)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | |
(I)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | |
(F)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | |
(L)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1 | | | |
(M)
|
| | | | | | |
新增實收資本
|
| | | | 4,022 | | | | | | — | | | | | | | | | 4,022 | | | | | | 358,187 | | | | | | — | | | | | | | | | 358,187 | | | | | | 384,302 | | | |
(A)
|
| | | | 1,827,267 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (23,206) | | | |
(C)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (40,893) | | | |
(E)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 353,534 | | | |
(F)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 383,546 | | | |
(H)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13,739 | | | |
(I)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,101 | | | |
(J)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16,243 | | | |
(K)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,775 | | | |
(L)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 369,917 | | | |
(M)
|
| | | | | | |
股東應收賬款
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | — | | | | | | | | | — | | |
積累其他綜合
收入 |
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 25,267 | | | | | | — | | | | | | | | | 25,267 | | | | | | 174 | | | |
(F)
|
| | | | 25,453 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | |
(L)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12 | | | |
(A)
|
| | | | | | |
累計虧損
|
| | | | (22,876) | | | | | | (330) | | | |
(a)
|
| | | | (23,206) | | | | | | (1,588,773) | | | | | | — | | | | | | | | | (1,588,773) | | | | | | 23,206 | | | |
(C)
|
| | | | (1,592,691) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (313) | | | |
(E)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (9,214) | | | |
(D)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24,931 | | | |
(F)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (851) | | | |
(A)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (127) | | | |
(L)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (2,101) | | | |
(J)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (16,243) | | | |
(K)
|
| | | | | | |
應佔股東權益總額(赤字)
普通股股東 |
| | | | (18,853) | | | | | | (330) | | | | | | | | | (19,183) | | | | | | (1,205,298) | | | | | | — | | | | | | | | | (1,205,298) | | | | | | 1,484,516 | | | | | | | | | 260,035 | | |
非控股權益
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | (5,404) | | | | | | | | | | | | | | | (5,404) | | | | | | — | | | | | | | | | (5,404) | | |
股東權益合計(虧損)
|
| | | | (18,853) | | | | | | (330) | | | | | | | | | (19,183) | | | | | | (1,210,702) | | | | | | — | | | | | | | | | (1,210,702) | | | | | | 1,484,516 | | | | | | | | | 254,631 | | |
負債、夾層權益和股東權益(赤字)合計
|
| | | $ | 234,741 | | | | | $ | 1,832 | | | | | | | | $ | 236,573 | | | | | $ | 1,584,678 | | | | | | — | | | | | | | | $ | 1,584,678 | | | | | $ | 566,753 | | | | | | | | $ | 2,388,004 | | |
|
| | | | | | | | | | | | | | |
實際贖回
|
| ||||||||||||
| | |
(1)
LCAA
|
| |
(2)
LTC
|
| |
交易
會計 調整 |
| |
備註:
|
| |
形式
組合 |
| ||||||||||||
| | |
(歷史)
|
| |
(歷史)
|
| |||||||||||||||||||||
收入: | | | | $ | | | | | $ | | | | | $ | | | | | | | | $ | | | ||||
商品銷售
|
| | | | — | | | | | | 660,158 | | | | | | — | | | | | | | | | 660,158 | | |
服務收入
|
| | | | — | | | | | | 18,850 | | | | | | — | | | | | | | | | 18,850 | | |
總收入
|
| | | | — | | | | | | 679,008 | | | | | | — | | | | | | | | | 679,008 | | |
收入成本:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
銷貨成本
|
| | | | — | | | | | | (564,741) | | | | | | — | | | | | | | | | (564,741) | | |
服務成本
|
| | | | — | | | | | | (12,086) | | | | | | — | | | | | | | | | (12,086) | | |
收入總成本
|
| | | | — | | | | | | (576,827) | | | | | | — | | | | | | | | | (576,827) | | |
毛利
|
| | | | — | | | | | | 102,181 | | | | | | — | | | | | | | | | 102,181 | | |
運營費用:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
一般和行政費用
|
| | | | (5,937) | | | | | | (144,533) | | | | | | (16,243) | | | |
(DD)
|
| | | | (176,240) | | |
| | | | | | | | | | | | | | | | | (9,527) | | | |
(EE)
|
| | | | | | |
銷售和營銷費用
|
| | | | — | | | | | | (328,935) | | | | | | — | | | | | | | | | (328,935) | | |
研發費用
|
| | | | — | | | | | | (368,729) | | | | | | — | | | | | | | | | (368,729) | | |
政府撥款
|
| | | | — | | | | | | 4,077 | | | | | | — | | | | | | | | | 4,077 | | |
總運營費用
|
| | | | (5,937) | | | | | | (838,120) | | | | | | (25,770) | | | | | | | | | (869,827) | | |
營業虧損
|
| | | | (5,937) | | | | | | (735,939) | | | | | | (25,770) | | | | | | | | | (767,646) | | |
其他收入(支出)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
利息支出
|
| | | | — | | | | | | (10,200) | | | | | | — | | | | | | | | | (10,200) | | |
利息收入
|
| | | | — | | | | | | 9,204 | | | | | | — | | | | | | | | | 9,204 | | |
投資虧損,淨額
|
| | | | — | | | | | | (1,162) | | | | | | — | | | | | | | | | (1,162) | | |
權益法投資成果份額
|
| | | | — | | | | | | (1,048) | | | | | | — | | | | | | | | | (1,048) | | |
信託賬户中持有的有價證券賺取的利息
|
| | | | 10,971 | | | | | | — | | | | | | 1,502 | | | |
(Ff)
|
| | | | 723 | | |
| | | | | | | | | | | | | | | | | (11,749) | | | |
(抄送)
|
| | | | | | |
外幣兑換收益,淨額
|
| | | | — | | | | | | 42 | | | | | | — | | | | | | | | | 42 | | |
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
|
| | | | — | | | | | | (7,531) | | | | | | 616 | | | |
(Aa)
|
| | | | (6,178) | | |
| | | | | | | | | | | | | | | | | 737 | | | |
(Aa)
|
| | | | | | |
| | | | | | | | | | | | | | | | | 91 | | | |
(Aa)
|
| | | | | | |
看跌期權負債公允價值變動
|
| | | | | | | | | | (2,508) | | | | | | | | | | | | | | | (2,508) | | |
降低遞延承銷商費用
|
| | | | 424 | | | | | | | | | | | | | | | | | | | | | 424 | | |
權證負債公允價值變動
|
| | | | (5,204) | | | | | | — | | | | | | — | | | | | | | | | (5,204) | | |
其他收入(支出)合計
|
| | | | 6,190 | | | | | | (13,203) | | | | | | (8,803) | | | | | | | | | (15,907) | | |
所得税前收入(虧損)
|
| | | | 253 | | | | | | (749,142) | | | | | | (34,574) | | | | | | | | | (783,554) | | |
所得税費用
|
| | | | — | | | | | | (1,113) | | | | | | — | | | | | | | | | (1,113) | | |
淨收益(虧損)
|
| | | $ | 253 | | | | | $ | (750,255) | | | | | $ | (34,574) | | | | | | | | $ | (784,667) | | |
減:歸屬於非控股權益的淨虧損
|
| | | | — | | | | | | (8,254) | | | | | | — | | | | | | | | | (8,254) | | |
普通股股東可獲得的淨收益(虧損)
|
| | | $ | 253 | | | | | $ | (742,001) | | | | | $ | (34,574) | | | | | | | | $ | (776,413) | | |
加權平均流通股,A類普通股
|
| | | | 23,063,000 | | | | | | | | | | | | (23,063,000) | | | |
(BB)
|
| | | | — | | |
A類普通股每股基本及攤薄後淨收益(虧損)
|
| | | $ | 0.01 | | | | | | | | | | | | | | | | | | | | $ | — | | |
平均發行在外股份,B類普通股
|
| | | | 7,162,718 | | | | | | | | | | | | 669,573,096 | | | |
(BB)
|
| | | | 676,735,814 | | |
每股基本和稀釋後淨收益(虧損),B類普通股
|
| | | $ | 0.01 | | | | | | | | | | | | | | | | | | | | $ | (1.15) | | |
已發行普通股的基本加權平均值和稀釋加權平均值
|
| | | | | | | | | | 474,621,603 | | | | | | | | | | | | | | | | | |
普通股每股基本及攤薄收益(虧損)
|
| | | | | | | | | $ | (1.60) | | | | | | | | | | | | | | | | | |
| | |
2023年12月31日
|
| |
2022年12月31日
|
| ||||||
無風險利率
|
| | | | 3.77% | | | | | | 3.91% | | |
股息率
|
| | | | 0.0% | | | | | | 0.0% | | |
預期期限(年)
|
| | | | 5.21 | | | | | | 5.21 | | |
預期波動率
|
| | | | 2.3% | | | | | | 3.6% | | |
股價 - 資產價格
|
| | |
美元
|
10.78
|
| | | |
美元
|
10.10
|
| |
行權價
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
| | |
本年度
已結束 12月31日 2023 |
| |
本年度
已結束 12月31日 2022 |
| ||||||
預計普通股股東應佔淨虧損
|
| | | $ | (776,413) | | | | | $ | (723,931) | | |
加權平均流通股 - 基本和稀釋
|
| | | | 675,318,271 | | | | | | 675,318,271 | | |
預計每股虧損 - 基本和稀釋後
|
| | | $ | (1.15) | | | | | $ | (1.07) | | |
加權平均股票計算,基本和攤薄 | | | | | | | | | | | | | |
普通股 | | | | | | | | | | | | | |
LCAA公共共享
|
| | | | 1,265,103 | | | | | | 1,265,103 | | |
LCAA私募股(A)
|
| | | | 5,745,175 | | | | | | 5,745,175 | | |
可交換票據持有者
|
| | | | 36,597,038 | | | | | | 36,597,038 | | |
併購融資投資者
|
| | | | 38,283,370 | | | | | | 38,283,370 | | |
LTC現有股東(B)
|
| | | | 542,850,129 | | | | | | 542,850,129 | | |
梅里茨
|
| | | | 50,000,000 | | | | | | 50,000,000 | | |
Momenta Note
|
| | | | 577,456 | | | | | | 577,456 | | |
總加權平均流通股
|
| | | | 675,318,271 | | | | | | 675,318,271 | | |
| | |
截至2023年12月31日
|
| |||||||||
| | |
實際
|
| |
形式
|
| ||||||
| | |
(美元千元)
|
| |||||||||
現金
|
| | | | 418,941 | | | | | | 723,951 | | |
受限現金
|
| | | | 8,194 | | | | | | 8,194 | | |
股東權益總額(虧損)
|
| | | | (1,210,702) | | | | | | 254,631 | | |
債務 | | | | | | | | | | | | | |
短期借款
|
| | | | 226,772 | | | | | | 226,772 | | |
可交換票據 - Current
|
| | | | 378,638 | | | | | | — | | |
可轉換票據 - Current
|
| | | | 20,277 | | | | | | — | | |
看跌期權負債
|
| | | | 11,884 | | | | | | 141,966 | | |
可轉換票據 - 非流動
|
| | | | 81,635 | | | | | | 81,635 | | |
可交換票據 - 非流動
|
| | | | 75,678 | | | | | | 75,678 | | |
總市值
|
| | | | (415,818) | | | | | | 780,682 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
| | |
(單位為千,不包括百分比)
|
| |||||||||||||||
收入 | | | | | | | | | | | | | | | | | | | |
商品銷售
|
| | | | 660,158 | | | | | | 1,186 | | | | | | 369 | | |
服務收入
|
| | | | 18,850 | | | | | | 8,371 | | | | | | 3,318 | | |
總收入
|
| | | | 679,008 | | | | | | 9,557 | | | | | | 3,687 | | |
收入成本 | | | | | | | | | | | | | | | | | | | |
銷貨成本
|
| | | | (564,741) | | | | | | (948) | | | | | | (331) | | |
服務成本
|
| | | | (12,086) | | | | | | (6,302) | | | | | | (2,799) | | |
收入總成本
|
| | | | (576,827) | | | | | | (7,250) | | | | | | (3,130) | | |
毛利
|
| | | | 102,181 | | | | | | 2,307 | | | | | | 557 | | |
運營費用: | | | | | | | | | | | | | | | | | | | |
研發費用
|
| | | | (368,729) | | | | | | (445,844) | | | | | | (511,364) | | |
銷售和營銷費用
|
| | | | (328,935) | | | | | | (151,331) | | | | | | (38,066) | | |
一般和行政費用
|
| | | | (144,533) | | | | | | (148,369) | | | | | | (54,763) | | |
政府撥款
|
| | | | 4,077 | | | | | | 55,824 | | | | | | 490,694 | | |
總運營費用
|
| | | | (838,120) | | | | | | (689,720) | | | | | | (113,499) | | |
營業虧損
|
| | | | (735,939) | | | | | | (687,413) | | | | | | (112,942) | | |
利息支出
|
| | | | (10,200) | | | | | | (8,542) | | | | | | (3,615) | | |
利息收入
|
| | | | 9,204 | | | | | | 12,188 | | | | | | 6,219 | | |
投資(虧損)收益,淨額
|
| | | | (1,162) | | | | | | (3,246) | | | | | | 2,229 | | |
權益法投資成果份額
|
| | | | (1,048) | | | | | | (2,762) | | | | | | — | | |
外幣匯兑收益(損失),淨額
|
| | | | 42 | | | | | | (11,505) | | | | | | 798 | | |
強制可贖回非控制性權益的公允價值變化,
可交換票據和可轉換票據,不包括 的影響 特定工具信用風險 |
| | | | (7,531) | | | | | | (22,991) | | | | | | (1,367) | | |
看跌期權負債公允價值變動
|
| | | | (2,508) | | | | | | — | | | | | | — | | |
所得税前虧損
|
| | | | (749,142) | | | | | | (724,271) | | | | | | (108,678) | | |
所得税費用
|
| | | | (1,113) | | | | | | (292) | | | | | | (1,853) | | |
淨虧損
|
| | | | (750,255) | | | | | | (724,563) | | | | | | (110,531) | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
美元
(千) |
| |||||||||
流動資產總額
|
| | | | 883,712 | | | | | | 823,463 | | |
非流動資產合計
|
| | | | 700,966 | | | | | | 548,489 | | |
總資產
|
| | | | 1,584,678 | | | | | | 1,371,952 | | |
流動負債總額
|
| | | | 1,757,281 | | | | | | 932,879 | | |
非流動負債合計
|
| | | | 654,569 | | | | | | 523,679 | | |
總負債
|
| | | | 2,411,850 | | | | | | 1,456,558 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
| | |
(千)
|
| |||||||||||||||
經營活動中使用的淨現金
|
| | | | (386,932) | | | | | | (351,419) | | | | | | (126,505) | | |
投資提供的淨現金(用於)
活動 |
| | | | (197,985) | | | | | | (149,414) | | | | | | 244,476 | | |
融資活動提供的現金淨額
|
| | | | 284,708 | | | | | | 758,131 | | | | | | 364,853 | | |
匯率變動對現金和受限現金的影響
|
| | | | (12,189) | | | | | | (49,217) | | | | | | 2,943 | | |
現金和受限現金淨(減)增
|
| | | | (312,398) | | | | | | 208,081 | | | | | | 485,767 | | |
年初現金和限制性現金
|
| | | | 739,533 | | | | | | 531,452 | | | | | | 45,685 | | |
年末現金和限制性現金
|
| | | | 427,135 | | | | | | 739,533 | | | | | | 531,452 | | |
| | |
截至2023年12月31日止年度
|
| |||||||||||||||||||||||||||||||||
| | |
蓮花
技術 Inc. |
| |
WFOE
|
| |
前者
VIE 及其 子公司 |
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| ||||||||||||||||||
| | |
美元
(千) |
| |||||||||||||||||||||||||||||||||
收入
|
| | | | — | | | | | | 174,789 | | | | | | — | | | | | | 679,342 | | | | | | (175,123)(1) | | | | | | 679,008 | | |
收入成本
|
| | | | — | | | | | | (24,667) | | | | | | — | | | | | | (577,215) | | | | | | 25,055(1) | | | | | | (576,827) | | |
毛利
|
| | | | — | | | | | | 150,122 | | | | | | — | | | | | | 102,127 | | | | | | (150,068) | | | | | | 102,181 | | |
總運營費用
|
| | | | (2,983) | | | | | | (84,055) | | | | | | (15,396) | | | | | | (885,754) | | | | | | 150,068(1) | | | | | | (838,120) | | |
營業虧損
|
| | | | (2,983) | | | | | | 66,067 | | | | | | (15,396) | | | | | | (783,627) | | | | | | — | | | | | | (735,939) | | |
利息支出
|
| | | | — | | | | | | (4,908) | | | | | | (30) | | | | | | (16,516) | | | | | | 11,254(2) | | | | | | (10,200) | | |
利息收入
|
| | | | 6,979 | | | | | | 8,108 | | | | | | 551 | | | | | | 4,820 | | | | | | (11,254)(2) | | | | | | 9,204 | | |
投資收入(損失)淨額
|
| | | | (5,084) | | | | | | — | | | | | | (1,010) | | | | | | 4,932 | | | | | | — | | | | | | (1,162) | | |
權益法投資成果份額
|
| | | | — | | | | | | (1) | | | | | | — | | | | | | (1,047) | | | | | | — | | | | | | (1,048) | | |
外幣匯兑收益(損失),淨額
|
| | | | (171) | | | | | | (240) | | | | | | 1 | | | | | | 452 | | | | | | — | | | | | | 42 | | |
| | |
截至2023年12月31日止年度
|
| |||||||||||||||||||||||||||||||||
| | |
蓮花
技術 Inc. |
| |
WFOE
|
| |
前者
VIE 及其 子公司 |
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| ||||||||||||||||||
| | |
美元
(千) |
| |||||||||||||||||||||||||||||||||
強制性公允價值變動
可贖回的非控股權益, 可兑換票據和可兑換票據, 排除特定儀器的影響 信用風險 |
| | | | (616) | | | | | | (738) | | | | | | (1,497) | | | | | | (4,680) | | | | | | — | | | | | | (7,531) | | |
看跌期權負債公允價值變動
|
| | | | (2,508) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,508) | | |
重組的(收益)/損失
|
| | | | — | | | | | | — | | | | | | (56,752) | | | | | | 56,752 | | | | | | — | | | | | | — | | |
合併虧損份額
實體 |
| | | | (737,618) | | | | | | — | | | | | | — | | | | | | — | | | | | | 737,618(3) | | | | | | — | | |
所得税前利潤(虧損)
|
| | | | (742,001) | | | | | | 68,288 | | | | | | (74,133) | | | | | | (738,914) | | | | | | 737,618 | | | | | | (749,142) | | |
所得税費用
|
| | | | — | | | | | | — | | | | | | (4) | | | | | | (1,109) | | | | | | — | | | | | | (1,113) | | |
淨利潤(虧損)
|
| | | | (742,001) | | | | | | 68,288 | | | | | | (74,137) | | | | | | (740,023) | | | | | | 737,618 | | | | | | (750,255) | | |
減去:非控股權益應佔淨虧損
|
| | | | — | | | | | | — | | | | | | (2,401) | | | | | | (5,853) | | | | | | — | | | | | | (8,254) | | |
歸屬於普通股股東的淨利潤(虧損)
|
| | | | (742,001) | | | | | | 68,288 | | | | | | (71,736) | | | | | | (734,170) | | | | | | 737,618 | | | | | | (742,001) | | |
淨利潤(虧損)
|
| | | | (742,001) | | | | | | 68,288 | | | | | | (74,137) | | | | | | (740,023) | | | | | | 737,618 | | | | | | (750,255) | | |
強制性公允價值變化
可贖回的非控股權益, 可兑換票據和可兑換票據 由於工具特定信用風險,淨 零所得税 |
| | | | (8,650) | | | | | | (272) | | | | | | — | | | | | | (8,378) | | | | | | 8,650(3) | | | | | | (8,650) | | |
扣除零所得税後的外幣折算調整
|
| | | | 16,210 | | | | | | 1,556 | | | | | | 1,173 | | | | | | 7,475 | | | | | | (10,204)(3) | | | | | | 16,210 | | |
其他綜合收益(虧損)合計
|
| | | | 7,560 | | | | | | 1,284 | | | | | | 1,173 | | | | | | (903) | | | | | | (1,554) | | | | | | 7,560 | | |
減:應佔全面虧損總額
對非控股權益 |
| | | | — | | | | | | — | | | | | | (2,297) | | | | | | (5,957) | | | | | | — | | | | | | (8,254) | | |
歸屬於普通股股東的全面收益(虧損)總額
|
| | | | (734,441) | | | | | | 69,572 | | | | | | (70,667) | | | | | | (734,969) | | | | | | 736,064 | | | | | | (734,441) | | |
| | |
截至2022年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
LTC
|
| |
WFOE
|
| |
前者
VIE 及其 子公司 |
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| ||||||||||||||||||
| | |
美元
(千) |
| |||||||||||||||||||||||||||||||||
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) | | |
強制性公允價值變動
可贖回的非控股權益, 可兑換票據和可兑換票據, 排除特定儀器的影響 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:歸屬於非控制性淨虧損
興趣 |
| | | | — | | | | | | — | | | | | | (642) | | | | | | — | | | | | | — | | | | | | (642) | | |
歸屬於普通股的淨虧損
股東 |
| | | | (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) | | |
強制性公允價值變化
可贖回的非控股權益, 可兑換票據和可兑換票據 由於工具特定信用風險,淨 零所得税 |
| | | | (893) | | | | | | (33) | | | | | | (860) | | | | | | — | | | | | | 893(3) | | | | | | (893) | | |
扣除零所得税後的外幣折算調整
|
| | | | 18,669 | | | | | | (1,668) | | | | | | (943) | | | | | | 2,221 | | | | | | 390(3) | | | | | | 18,669 | | |
其他綜合收益(虧損)合計
|
| | | | 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) | | |
普通股股東應佔全面虧損總額
|
| | | | (706,145) | | | | | | (127,898) | | | | | | (53,592) | | | | | | (518,116) | | | | | | 699,606 | | | | | | (706,145) | | |
| | |
截至2021年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
LTC
|
| |
WFOE
|
| |
前者
VIE 及其 子公司 |
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| ||||||||||||||||||
| | |
美元
(千) |
| |||||||||||||||||||||||||||||||||
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 | | |
外幣匯兑收益(損失),淨額
|
| | | | 2,124 | | | | | | (1,328) | | | | | | — | | | | | | 2 | | | | | | — | | | | | | 798 | | |
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。
|
| | | | — | | | | | | (1,065) | | | | | | (302) | | | | | | — | | | | | | — | | | | | | (1,367) | | |
合併損失份額
實體 |
| | | | (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) | | |
強制性公允價值變化
可贖回的非控制性 利息、可兑換票據和 到期的可轉換票據 工具特定信用風險,淨 零所得税 |
| | | | 119 | | | | | | 132 | | | | | | (13) | | | | | | — | | | | | | (119)(3) | | | | | | 119 | | |
扣除零所得税後的外幣折算調整
|
| | | | (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12月31日
|
| |||||||||||||||||||||||||||||||||
| | |
蓮花
技術 Inc. |
| |
WFOE
|
| |
前者
VIE 及其 子公司 |
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| ||||||||||||||||||
| | |
美元
(千) |
| |||||||||||||||||||||||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金
|
| | | | 33,888 | | | | | | 151,125 | | | | | | — | | | | | | 233,928 | | | | | | — | | | | | | 418,941 | | |
受限現金
|
| | | | — | | | | | | 7,061 | | | | | | — | | | | | | 812 | | | | | | — | | | | | | 7,873 | | |
應收賬款 - 第三方淨額
|
| | | | — | | | | | | — | | | | | | — | | | | | | 76,664 | | | | | | — | | | | | | 76,664 | | |
應收賬款 - 關聯方,淨額
|
| | | | — | | | | | | 775 | | | | | | — | | | | | | 21,655 | | | | | | — | | | | | | 22,430 | | |
庫存
|
| | | | — | | | | | | — | | | | | | — | | | | | | 265,190 | | | | | | — | | | | | | 265,190 | | |
預付款和其他流動資產
|
| | | | 1,687 | | | | | | 925 | | | | | | — | | | | | | 61,258 | | | | | | — | | | | | | 63,870 | | |
預付款和其他流動資產
|
| | | | — | | | | | | 3 | | | | | | — | | | | | | 28,741 | | | | | | — | | | | | | 28,744 | | |
公司間應付金額
|
| | | | 46,087 | | | | | | 469,019 | | | | | | — | | | | | | 211,807 | | | | | | (726,913)(1) | | | | | | — | | |
流動資產總額
|
| | | | 81,662 | | | | | | 628,908 | | | | | | — | | | | | | 900,055 | | | | | | (726,913) | | | | | | 883,712 | | |
非流動資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
受限現金
|
| | | | — | | | | | | — | | | | | | — | | | | | | 321 | | | | | | — | | | | | | 321 | | |
投資證券
|
| | | | 3,326 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,326 | | |
財產、設備和軟件,淨額
|
| | | | — | | | | | | 105,851 | | | | | | — | | | | | | 248,766 | | | | | | — | | | | | | 354,617 | | |
無形資產
|
| | | | — | | | | | | 41 | | | | | | — | | | | | | 116,319 | | | | | | — | | | | | | 116,360 | | |
經營性租賃使用權資產
|
| | | | — | | | | | | 75,758 | | | | | | — | | | | | | 97,345 | | | | | | — | | | | | | 173,103 | | |
其他非流動資產
|
| | | | — | | | | | | 1,100 | | | | | | — | | | | | | 49,433 | | | | | | — | | | | | | 50,533 | | |
其他非流動資產
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,706 | | | | | | — | | | | | | 2,706 | | |
對合並實體的投資
|
| | | | — | | | | | | 278,648 | | | | | | — | | | | | | 205,957 | | | | | | (484,605)(2) | | | | | | — | | |
非流動資產合計
|
| | | | 3,326 | | | | | | 461,398 | | | | | | — | | | | | | 720,847 | | | | | | (484,605) | | | | | | 700,966 | | |
總資產
|
| | | | 84,988 | | | | | | 1,090,306 | | | | | | — | | | | | | 1,620,902 | | | | | | (1,211,518) | | | | | | 1,584,678 | | |
負債,夾層
股權和股東的 股權 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
短期借款
|
| | | | — | | | | | | 75,624 | | | | | | — | | | | | | 151,148 | | | | | | — | | | | | | 226,772 | | |
應付賬款
|
| | | | — | | | | | | 18 | | | | | | — | | | | | | 20,105 | | | | | | — | | | | | | 20,123 | | |
應付賬款
|
| | | | — | | | | | | — | | | | | | — | | | | | | 340,419 | | | | | | — | | | | | | 340,419 | | |
合同負債
|
| | | | — | | | | | | — | | | | | | — | | | | | | 44,184 | | | | | | — | | | | | | 44,184 | | |
經營租賃負債
|
| | | | — | | | | | | 4,454 | | | | | | — | | | | | | 12,306 | | | | | | — | | | | | | 16,760 | | |
應計費用和其他流動負債 - 第三方
|
| | | | 714 | | | | | | 99,466 | | | | | | — | | | | | | 319,242 | | | | | | — | | | | | | 419,422 | | |
應計費用和其他流動負債 - 關聯方
|
| | | | — | | | | | | 4,504 | | | | | | — | | | | | | 286,182 | | | | | | — | | | | | | 290,686 | | |
可交換票據
|
| | | | — | | | | | | 378,638 | | | | | | — | | | | | | — | | | | | | — | | | | | | 378,638 | | |
可轉換票據
|
| | | | 20,277 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 20,277 | | |
公司間應付金額
|
| | | | — | | | | | | 115,079 | | | | | | — | | | | | | 611,834 | | | | | | (726,913)(1) | | | | | | — | | |
流動負債總額
|
| | | | 20,991 | | | | | | 677,783 | | | | | | — | | | | | | 1,785,420 | | | | | | (726,913) | | | | | | 1,757,281 | | |
| | |
截至2023年12月31日
|
| |||||||||||||||||||||||||||||||||
| | |
蓮花
技術 Inc. |
| |
WFOE
|
| |
前者
VIE 及其 子公司 |
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| ||||||||||||||||||
| | |
美元
(千) |
| |||||||||||||||||||||||||||||||||
非流動負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
合同負債
|
| | | | — | | | | | | — | | | | | | — | | | | | | 6,245 | | | | | | — | | | | | | 6,245 | | |
經營租賃負債
|
| | | | — | | | | | | 39,815 | | | | | | — | | | | | | 52,114 | | | | | | — | | | | | | 91,929 | | |
經營租賃負債
|
| | | | — | | | | | | — | | | | | | — | | | | | | 12,064 | | | | | | — | | | | | | 12,064 | | |
看跌期權負債
|
| | | | 11,884 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,884 | | |
可交換票據
|
| | | | — | | | | | | — | | | | | | — | | | | | | 75,678 | | | | | | — | | | | | | 75,678 | | |
可轉換票據
|
| | | | — | | | | | | — | | | | | | — | | | | | | 81,635 | | | | | | — | | | | | | 81,635 | | |
遞延納税義務
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
遞延收入
|
| | | | — | | | | | | 268,259 | | | | | | — | | | | | | 1,838 | | | | | | — | | | | | | 270,097 | | |
其他非流動負債 - 第三方
|
| | | | — | | | | | | — | | | | | | — | | | | | | 103,403 | | | | | | — | | | | | | 103,403 | | |
其他非流動負債 - 關聯方
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,634 | | | | | | — | | | | | | 1,634 | | |
超過投資的虧損份額
合併實體中的 |
| | | | 873,881 | | | | | | — | | | | | | — | | | | | | — | | | | | | (873,881)(2) | | | | | | — | | |
非流動負債合計
|
| | | | 885,765 | | | | | | 308,074 | | | | | | — | | | | | | 334,611 | | | | | | (873,881) | | | | | | 654,569 | | |
總負債
|
| | | | 906,756 | | | | | | 985,857 | | | | | | — | | | | | | 2,120,031 | | | | | | (1,600,794) | | | | | | 2,411,850 | | |
夾層總股本
|
| | | | 383,530 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 383,530 | | |
股東權益(虧損)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股
|
| | | | 21 | | | | | | 160,651 | | | | | | — | | | | | | 251,376 | | | | | | (412,027)(2) | | | | | | 21 | | |
新增實收資本
|
| | | | 358,187 | | | | | | 56,776 | | | | | | — | | | | | | 700,734 | | | | | | (757,510)(2) | | | | | | 358,187 | | |
累計其他綜合收益
|
| | | | 25,267 | | | | | | 793 | | | | | | — | | | | | | 1,027 | | | | | | (1,820)(2) | | | | | | 25,267 | | |
累計虧損
|
| | | | (1,588,773) | | | | | | (113,771) | | | | | | — | | | | | | (1,446,862) | | | | | | 1,560,633(2) | | | | | | (1,588,773) | | |
普通股股東應佔股東權益(虧損)總額
|
| | | | (1,205,298) | | | | | | 104,449 | | | | | | — | | | | | | (493,725) | | | | | | 389,276 | | | | | | (1,205,298) | | |
非控股權益
|
| | | | — | | | | | | — | | | | | | — | | | | | | (5,404) | | | | | | — | | | | | | (5,404) | | |
股東權益合計(虧損)
|
| | | | (1,205,298) | | | | | | 104,449 | | | | | | — | | | | | | (499,129) | | | | | | 389,276 | | | | | | (1,210,702) | | |
總負債、夾層權益和股東虧損
|
| | | | 84,988 | | | | | | 1,090,306 | | | | | | — | | | | | | 1,620,902 | | | | | | (1,211,518) | | | | | | 1,584,678 | | |
| | |
截至2022年12月31日
|
| |||||||||||||||||||||||||||||||||
| | |
LTC
|
| |
WFOE
|
| |
前者
VIE 及其 子公司 |
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| ||||||||||||||||||
| | |
美元
(千) |
| |||||||||||||||||||||||||||||||||
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
|
| | | | — | | | | | | 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 | | |
應收公司間款項
|
| | | | 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
派對 |
| | | | 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 | | |
應付賬款
|
| | | | — | | | | | | — | | | | | | — | | | | | | 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
|
| |||||||||||||||||||||||||||||||||
| | |
LTC
|
| |
WFOE
|
| |
前者
VIE 及其 子公司 |
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| ||||||||||||||||||
| | |
美元
(千) |
| |||||||||||||||||||||||||||||||||
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2023年12月31日止年度
|
| |||||||||||||||||||||||||||||||||
| | |
蓮花
技術 Inc. |
| |
WFOE
|
| |
前者
VIE 及其 子公司 |
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| ||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||
經營活動: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
運營產生(使用)的淨現金
活動 |
| | | | 3,127 | | | | | | (49,744) | | | | | | (8,281) | | | | | | (332,034) | | | | | | — | | | | | | (386,932) | | |
投資活動: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
購買財產、設備和軟件以及無形資產的付款
|
| | | | — | | | | | | (51,656) | | | | | | — | | | | | | (162,058) | | | | | | — | | | | | | (213,714) | | |
處置財產、設備和軟件所得收益
|
| | | | — | | | | | | 4,184 | | | | | | — | | | | | | 933 | | | | | | — | | | | | | 5,117 | | |
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 | | |
收到與資產相關的政府撥款
|
| | | | — | | | | | | 16,345 | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,345 | | |
對股權投資者的投資支付
|
| | | | — | | | | | | (2) | | | | | | (146) | | | | | | (4,911) | | | | | | — | | | | | | (5,059) | | |
出售子公司的收益,淨額
處置現金的數量 |
| | | | — | | | | | | — | | | | | | — | | | | | | 1,379 | | | | | | — | | | | | | 1,379 | | |
關聯方貸款
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,227) | | | | | | — | | | | | | (1,227) | | |
公司間貸款
|
| | | | (231,578) | | | | | | (316,713) | | | | | | — | | | | | | (180,466) | | | | | | 728,757(1) | | | | | | — | | |
從公司間收取貸款的收益
|
| | | | 186,148 | | | | | | 150,870 | | | | | | — | | | | | | 71,849 | | | | | | (408,867)(4) | | | | | | — | | |
合併後的現金貢獻
實體 |
| | | | (302,267) | | | | | | (22,347) | | | | | | — | | | | | | (89,408) | | | | | | 414,022(3) | | | | | | — | | |
投資活動中使用的淨現金
|
| | | | (347,697) | | | | | | (219,319) | | | | | | (38,400) | | | | | | (326,481) | | | | | | 733,912 | | | | | | (197,985) | | |
融資活動: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
結清股東應收賬款的收益
|
| | | | 7,514 | | | | | | — | | | | | | 18,625 | | | | | | — | | | | | | — | | | | | | 26,139 | | |
發行可轉換票據所得款項
|
| | | | 25,297 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,297 | | |
發行可交換票據所得收益
|
| | | | — | | | | | | 27,883 | | | | | | — | | | | | | — | | | | | | — | | | | | | 27,883 | | |
償還強制可贖回非控制性權益
|
| | | | — | | | | | | — | | | | | | — | | | | | | (11,554) | | | | | | — | | | | | | (11,554) | | |
贖回可轉換票據的付款
|
| | | | (5,648) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,648) | | |
與公共股權私人投資(“PIPE”)相關的可退還押金收據
投資 |
| | | | — | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,000 | | |
非控股權益出資
|
| | | | — | | | | | | — | | | | | | — | | | | | | 4,460 | | | | | | — | | | | | | 4,460 | | |
| | |
截至2023年12月31日止年度
|
| |||||||||||||||||||||||||||||||||
| | |
蓮花
技術 Inc. |
| |
WFOE
|
| |
前者
VIE 及其 子公司 |
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| ||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||
銀行貸款收益
|
| | | | — | | | | | | 182,497 | | | | | | — | | | | | | 298,679 | | | | | | — | | | | | | 481,176 | | |
償還銀行貸款
|
| | | | — | | | | | | (102,736) | | | | | | — | | | | | | (170,161) | | | | | | — | | | | | | (272,897) | | |
在子公司清算中向非控股權益付款
|
| | | | — | | | | | | — | | | | | | (148) | | | | | | — | | | | | | — | | | | | | (148) | | |
從公司間借款獲得的收益
|
| | | | — | | | | | | 180,466 | | | | | | — | | | | | | 548,291 | | | | | | (728,757)(1) | | | | | | — | | |
公司間借款的償還情況
|
| | | | — | | | | | | (71,849) | | | | | | — | | | | | | (337,018) | | | | | | 408,867(4) | | | | | | — | | |
母公司各自貢獻的現金
|
| | | | — | | | | | | 89,408 | | | | | | — | | | | | | 324,614 | | | | | | (414,022)(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
|
| | | | 27,163 | | | | | | 282,954 | | | | | | (107,317) | | | | | | 815,820 | | | | | | (733,912) | | | | | | 284,708 | | |
匯率變動對現金和受限現金的影響
|
| | | | (1,812) | | | | | | (6,610) | | | | | | (2,573) | | | | | | (1,194) | | | | | | — | | | | | | (12,189) | | |
現金和受限現金淨(減)增
|
| | | | (319,219) | | | | | | 7,281 | | | | | | (156,571) | | | | | | 156,111 | | | | | | — | | | | | | (312,398) | | |
年初現金和限制性現金
|
| | | | 353,107 | | | | | | 150,904 | | | | | | 156,571 | | | | | | 78,951 | | | | | | — | | | | | | 739,533 | | |
年末現金和限制性現金
|
| | | | 33,888 | | | | | | 158,185 | | | | | | — | | | | | | 235,062 | | | | | | — | | | | | | 427,135 | | |
|
| | |
截至2022年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
LTC
|
| |
WFOE
|
| |
前者
VIE 及其 子公司 |
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| ||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||
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 | | |
短期購買付款
投資 |
| | | | (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) | | | | | | — | | |
代收預付款的收益
來自內部公司 |
| | | | — | | | | | | 10,611 | | | | | | — | | | | | | — | | | | | | (10,611)(2) | | | | | | — | | |
對合並實體的現金貢獻
|
| | | | (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系列優先股的收益
|
| | | | 187,734 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 187,734 | | |
償還
的可兑換票據
發行A系列優先 個共享 |
| | | | — | | | | | | (57,430) | | | | | | — | | | | | | — | | | | | | — | | | | | | (57,430) | | |
發行可轉換債券所得收益
備註 |
| | | | — | | | | | | — | | | | | | 75,037 | | | | | | — | | | | | | — | | | | | | 75,037 | | |
發行可交換票據所得收益
|
| | | | — | | | | | | 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) | | |
相關對價付款
重組 |
| | | | — | | | | | | — | | | | | | — | | | | | | (50,794) | | | | | | — | | | | | | (50,794) | | |
| | |
截至2022年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
LTC
|
| |
WFOE
|
| |
前者
VIE 及其 子公司 |
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| ||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||
非控股股東出資
|
| | | | — | | | | | | — | | | | | | 149 | | | | | | — | | | | | | — | | | | | | 149 | | |
償還關聯方借款
|
| | | | — | | | | | | — | | | | | | — | | | | | | (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) | | | | | | — | | |
融資活動提供的現金淨額
|
| | | | 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 | | |
年初現金和限制性現金
|
| | | | 81,749 | | | | | | 308,350 | | | | | | 49,094 | | | | | | 92,259 | | | | | | — | | | | | | 531,452 | | |
年末現金和限制性現金
|
| | | | 353,107 | | | | | | 150,992 | | | | | | 156,571 | | | | | | 78,863 | | | | | | — | | | | | | 739,533 | | |
|
| | |
截至2021年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
LTC
|
| |
WFOE
|
| |
前者
VIE 及其 子公司 |
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| ||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||
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、設備的收益
和軟件 |
| | | | — | | | | | | 14 | | | | | | — | | | | | | — | | | | | | — | | | | | | 14 | | |
收到與
相關的政府補助金
資產 |
| | | | — | | | | | | 279,052 | | | | | | — | | | | | | — | | | | | | — | | | | | | 279,052 | | |
預支給內部公司
|
| | | | — | | | | | | (11,055) | | | | | | — | | | | | | — | | | | | | 11,055(2) | | | | | | — | | |
對合並實體的現金貢獻
|
| | | | — | | | | | | (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: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
發行普通股所得收益
|
| | | | 58,631 | | | | | | 100,690 | | | | | | 38,597 | | | | | | — | | | | | | — | | | | | | 197,918 | | |
發行可轉換票據所得款項
|
| | | | 23,445 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,445 | | |
發行可交換債券所得收益
備註 |
| | | | — | | | | | | 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) | | |
與重組相關的對價支付
|
| | | | — | | | | | | (1,663) | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,663) | | |
從預付款中獲得收益
公司間 |
| | | | — | | | | | | — | | | | | | 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 | | |
現金和受限現金淨增長
|
| | | | 81,749 | | | | | | 308,350 | | | | | | 49,094 | | | | | | 46,574 | | | | | | — | | | | | | 485,767 | | |
年初現金和限制性現金
|
| | | | — | | | | | | — | | | | | | — | | | | | | 45,685 | | | | | | — | | | | | | 45,685 | | |
結尾處的現金和受限現金
年 |
| | | | 81,749 | | | | | | 308,350 | | | | | | 49,094 | | | | | | 92,259 | | | | | | — | | | | | | 531,452 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
| | |
(單位為千,不包括百分比)
|
| |||||||||||||||
淨虧損
|
| | | | (750,255) | | | | | | (724,563) | | | | | | (110,531) | | |
基於股份的薪酬費用
|
| | | | — | | | | | | 10,625 | | | | | | — | | |
調整後淨虧損
|
| | | | (750,255) | | | | | | (713,938) | | | | | | (110,531) | | |
淨虧損
|
| | | | (750,255) | | | | | | (724,563) | | | | | | (110,531) | | |
利息支出
|
| | | | 10,200 | | | | | | 8,542 | | | | | | 3,615 | | |
利息收入
|
| | | | (9,204) | | | | | | (12,188) | | | | | | (6,219) | | |
所得税費用
|
| | | | 1,113 | | | | | | 292 | | | | | | 1,853 | | |
基於股份的薪酬費用
|
| | | | — | | | | | | 10,625 | | | | | | — | | |
折舊
|
| | | | (54,957) | | | | | | 12,790 | | | | | | 2,056 | | |
調整後的EBITDA
|
| | | | (693,189) | | | | | | (704,502) | | | | | | (109,226) | | |
| | |
12月31日
2023 |
| |
12月31日
2022 |
| ||||||
| | |
(未經審計)
|
| |||||||||
資產: | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | |
現金
|
| | | $ | 4,523 | | | | | $ | 4,523 | | |
預付費用
|
| | | | 1,667 | | | | | | 73,008 | | |
流動資產總額
|
| | | | 6,190 | | | | | | 77,531 | | |
預付費用 - 非當期
|
| | | | — | | | | | | — | | |
信託賬户中持有的有價證券
|
| | | | 234,734,447 | | | | | | 290,664,460 | | |
總資產
|
| | | $ | 234,740,637 | | | | | $ | 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
|
| | | $ | 4,845,593 | | | | | $ | 1,779,602 | | |
因關聯方原因
|
| | | | 8,208,067 | | | | | | 2,108,356 | | |
流動負債總額
|
| | | | 13,053,660 | | | | | | 3,887,958 | | |
延期承銷費
|
| | | | — | | | | | | 10,027,806 | | |
保修責任
|
| | | | 5,805,860 | | | | | | 601,483 | | |
總負債
|
| | | | 18,859,520 | | | | | | 14,517,247 | | |
承付款和或有事項 | | | | | | | | | | | | | |
可能贖回的A類普通股,於2023年12月31日和2022年12月31日分別為21,783,622股和28,650,874股
|
| | | | 234,734,446 | | | | | | 290,664,459 | | |
股東虧損 | | | | | | | | | | | | | |
優先股,面值0.0001美元;授權2,000,000股;無已發行且未發行
|
| | | | — | | | | | | — | | |
A類普通股,面值0.0001美元;授權200,000,000股;於2023年12月31日和2022年12月31日沒有發行和發行(分別不包括21,783,622股和28,650,874股可能贖回的股份)
|
| | | | — | | | | | | — | | |
B類普通股,面值0.0001美元;授權20,000,000股;
截至2023年12月31日已發行和發行的7,162,718股股票和 2022年12月31日 |
| | | | 717 | | | | | | 717 | | |
新增實收資本
|
| | | | 4,021,878 | | | | | | — | | |
累計虧損
|
| | | | (22,875,924) | | | | | | (14,440,432) | | |
股東虧損總額
|
| | | | (18,853,329) | | | | | | (14,439,715) | | |
總負債和股東赤字
|
| | | $ | 234,740,637 | | | | | $ | 290,741,991 | | |
| | |
用於
年終了 12月31日 2023 |
| |
用於
年終了 12月31日 2022 |
| ||||||
運營成本
|
| | | $ | 5,937,043 | | | | | $ | 4,570,857 | | |
運營虧損
|
| | | | (5,937,043) | | | | | | (4,570,857) | | |
其他收入: | | | | | | | | | | | | | |
信託賬户中持有的有價證券賺取的利息
|
| | | | 10,970,741 | | | | | | 4,132,759 | | |
降低遞延承銷商費用
|
| | | | 423,508 | | | | | | — | | |
權證負債公允價值變動
|
| | | | (5,204,377) | | | | | | 11,277,806 | | |
其他收入總額,淨額
|
| | | | 6,189,872 | | | | | | 15,410,565 | | |
淨收入
|
| | | $ | 252,829 | | | | | $ | 10,839,708 | | |
加權平均流通股,A類普通股
個共享 |
| | | | 23,063,000 | | | | | | 28,650,874 | | |
A類普通股基本及稀釋後每股淨收入
個共享 |
| | | $ | 0.01 | | | | | $ | 0.30 | | |
加權平均流通股,B類普通股
個共享 |
| | | | 7,162,718 | | | | | | 7,162,718 | | |
基本和稀釋後每股淨收益,B類普通股
個共享 |
| | | $ | 0.01 | | | | | $ | 0.30 | | |
| | |
截至2012年12月31日
2023 |
| |||||||||
| | |
編號
|
| |
%
|
| ||||||
函數: | | | | | | | | | | | | | |
研發
|
| | | | 1,802 | | | | | | 56.7 | | |
市場營銷和銷售
|
| | | | 690 | | | | | | 21.7 | | |
供應鏈
|
| | | | 239 | | | | | | 7.5 | | |
功能支持
|
| | | | 449 | | | | | | 14.1 | | |
合計
|
| | | | 3,180 | | | | | | 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
|
| | | | 26,745 | | | |
辦公室、蓮花中心、體驗店
|
| | 1至10年 | |
中國武漢
|
| | | | 18,423 | | | |
辦公室、蓮花中心、體驗店
|
| | 1至10年以上 | |
中國寧波
|
| | | | 9,389 | | | | 辦公室 | | | 5年 | |
中國杭州
|
| | | | 8,319 | | | | 辦公室、VIP室 | | | 1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
|
| | | | 2,197 | | | | 辦公室 | | |
少於1年至10年
|
|
英國考文垂
|
| | | | 2,700 | | | | 辦公室 | | | 5年 | |
法國巴黎
|
| | | | 2,596 | | | |
體驗店、蓮花中心、辦公室
|
| | 6至10年 | |
荷蘭阿姆斯特丹
|
| | | | 2,795 | | | | 辦公室 | | | 6.5至15年 | |
荷蘭豪滕
|
| | | | 802 | | | | 蓮花中心辦公室 | | | 5至10年 | |
挪威奧斯陸
|
| | | | 1,170 | | | |
體驗店、履行中心
|
| | 2至8年 | |
德國慕尼黑
|
| | | | 475 | | | |
辦公室、體驗店、履行中心
|
| |
少於1年至2年
|
|
德國法蘭克福
|
| | | | 7,551 | | | | 辦公室、車間 | | | 10至12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2013年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||||||||||||||
| | |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| ||||||||||||||||||
| | |
(單位為千,不包括百分比)
|
| |||||||||||||||||||||||||||||||||
收入 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
商品銷售
|
| | | | 660,158 | | | | | | 97.2 | | | | | | 1,186 | | | | | | 12.4 | | | | | | 369 | | | | | | 10.0 | | |
服務收入
|
| | | | 18,850 | | | | | | 2.8 | | | | | | 8,371 | | | | | | 87.6 | | | | | | 3,318 | | | | | | 90.0 | | |
合計 | | | | | 679,008 | | | | | | 100.0 | | | | | | 9,557 | | | | | | 100.0 | | | | | | 3,687 | | | | | | 100.0 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
2023
|
| |
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
|
| | | | (564,741) | | | | | | 97.9 | | | | | | (948) | | | | | | 13.1 | | | | | | (331) | | | | | | 10.6 | | |
服務成本
|
| | | | (12,086) | | | | | | 2.1 | | | | | | (6,302) | | | | | | 86.9 | | | | | | (2,799) | | | | | | 89.4 | | |
合計 | | | | | (576,827) | | | | | | 100.0 | | | | | | (7,250) | | | | | | 100.0 | | | | | | (3,130) | | | | | | 100.0 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
| | |
(單位為千,不包括百分比)
|
| |||||||||||||||
毛利
|
| | | | 102,181 | | | | | | 2,307 | | | | | | 557 | | |
毛利率(%)
|
| | | | 15.0 | | | | | | 24.1 | | | | | | 15.1 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
2023
|
| |
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
|
| | | | (368,729) | | | | | | 44.0 | | | | | | (445,844) | | | | | | 64.6 | | | | | | (511,364) | | | | | | 450.5 | | |
銷售和營銷費用
|
| | | | (328,935) | | | | | | 39.2 | | | | | | (151,331) | | | | | | 22.0 | | | | | | (38,066) | | | | | | 33.5 | | |
一般和行政費用
|
| | | | (144,533) | | | | | | 17.2 | | | | | | (148,369) | | | | | | 21.5 | | | | | | (54,763) | | | | | | 48.3 | | |
政府撥款
|
| | | | 4,077 | | | | | | (0.4) | | | | | | 55,824 | | | | | | (8.1) | | | | | | 490,694 | | | | | | (432.3) | | |
合計 | | | | | (838,120) | | | | | | 100.0 | | | | | | (689,720) | | | | | | 100.0 | | | | | | (113,499) | | | | | | 100.0 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
| | |
(千)
|
| |||||||||||||||
收入 | | | | | | | | | | | | | | | | | | | |
商品銷售
|
| | | | 660,158 | | | | | | 1,186 | | | | | | 369 | | |
服務收入
|
| | | | 18,850 | | | | | | 8,371 | | | | | | 3,318 | | |
總收入
|
| | | | 679,008 | | | | | | 9,557 | | | | | | 3,687 | | |
收入成本
|
| | | | | | | | | | | | | | | | | | |
銷貨成本
|
| | | | (564,741) | | | | | | (948) | | | | | | (331) | | |
服務成本
|
| | | | (12,086) | | | | | | (6,302) | | | | | | (2,799) | | |
收入總成本
|
| | | | (576,827) | | | | | | (7,250) | | | | | | (3,130) | | |
毛利
|
| | | | 102,181 | | | | | | 2,307 | | | | | | 557 | | |
運營費用: | | | | | | | | | | | | | | | | | | | |
研發費用
|
| | | | (368,729) | | | | | | (445,844) | | | | | | (511,364) | | |
銷售和營銷費用
|
| | | | (328,935) | | | | | | (151,331) | | | | | | (38,066) | | |
一般和行政費用
|
| | | | (144,533) | | | | | | (148,369) | | | | | | (54,763) | | |
政府撥款
|
| | | | 4,077 | | | | | | 55,824 | | | | | | 490,694 | | |
總運營費用
|
| | | | (838,120) | | | | | | (689,720) | | | | | | (113,499) | | |
營業虧損
|
| | | | (735,939) | | | | | | (687,413) | | | | | | (112,942) | | |
利息支出
|
| | | | (10,200) | | | | | | (8,542) | | | | | | (3,615) | | |
利息收入
|
| | | | 9,204 | | | | | | 12,188 | | | | | | 6,219 | | |
投資(虧損)收益,淨額
|
| | | | (1,162) | | | | | | (3,246) | | | | | | 2,229 | | |
權益法投資成果份額
|
| | | | (1,048) | | | | | | (2,762) | | | | | | — | | |
外幣匯兑收益(損失),淨額
|
| | | | 42 | | | | | | (11,505) | | | | | | 798 | | |
強制可贖回非控制性權益的公允價值變化,
可交換票據和可轉換票據,不包括 的影響 特定工具信用風險 |
| | | | (7,531) | | | | | | (22,991) | | | | | | (1,367) | | |
看跌期權負債公允價值變動
|
| | | | (2,508) | | | | | | — | | | | | | — | | |
所得税前虧損
|
| | | | (749,142) | | | | | | (724,271) | | | | | | (108,678) | | |
所得税費用
|
| | | | (1,113) | | | | | | (292) | | | | | | (1,853) | | |
淨虧損
|
| | | | (750,255) | | | | | | (724,563) | | | | | | (110,531) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
| | |
(千)
|
| |||||||||||||||
淨虧損
|
| | | | (750,255) | | | | | | (724,563) | | | | | | (110,531) | | |
基於股份的薪酬費用
|
| | | | — | | | | | | 10,625 | | | | | | — | | |
調整後淨虧損
|
| | | | (750,255) | | | | | | (713,938) | | | | | | (110,531) | | |
淨虧損
|
| | | | (750,255) | | | | | | (724,563) | | | | | | (110,531) | | |
利息支出
|
| | | | 10,200 | | | | | | 8,542 | | | | | | 3,615 | | |
利息收入
|
| | | | (9,204) | | | | | | (12,188) | | | | | | (6,219) | | |
所得税費用
|
| | | | 1,113 | | | | | | 292 | | | | | | 1,853 | | |
基於股份的薪酬費用
|
| | | | — | | | | | | 10,625 | | | | | | — | | |
折舊
|
| | | | 54,957 | | | | | | 12,790 | | | | | | 2,056 | | |
調整後的EBITDA
|
| | | | (693,189) | | | | | | (704,502) | | | | | | (109,226) | | |
| | |
截至本年度的年度業績
12月31日 |
| | | | | | | | | | | | | |||||||||
| | |
2023
|
| |
2022
|
| |
更改
|
| |||||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
%
|
| ||||||||||||
| | |
(單位為千,不包括百分比)
|
| |||||||||||||||||||||
商品銷售 | | | | | 660,158 | | | | | | 1,186 | | | | | | 658,972 | | | | | | 55,562.6 | | |
BEV生活方式模型
|
| | | | 465,265 | | | | | | — | | | | | | 465,265 | | | | | | — | | |
跑車
|
| | | | 184,111 | | | | | | 828 | | | | | | 183,283 | | | | | | 22,135.6 | | |
其他
|
| | | | 10,782 | | | | | | 358 | | | | | | 10,424 | | | | | | 2,911.7 | | |
服務收入
|
| | | | 18,850 | | | | | | 8,371 | | | | | | 10,479 | | | | | | 125.2 | | |
總收入
|
| | | | 679,008 | | | | | | 9,557 | | | | | | 669,451 | | | | | | 7,004.8 | | |
| | |
截至本年度的年度業績
12月31日 |
| | | | | | | | | | | | | |||||||||
| | |
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
|
| | | | (564,741) | | | | | | (948) | | | | | | 563,793 | | | | | | 59,471.8 | | |
服務成本
|
| | | | (12,086) | | | | | | (6,302) | | | | | | 5,784 | | | | | | 91.8 | | |
合計
|
| | | | (576,827) | | | | | | (7,250) | | | | | | 569,577 | | | | | | 7,856.2 | | |
| | |
截至本年度的年度業績
12月31日 |
| | | | | | | | | | | | | |||||||||
| | |
2023
|
| |
2022
|
| |
更改
|
| |||||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
%
|
| ||||||||||||
| | |
(單位為千,不包括百分比)
|
| |||||||||||||||||||||
毛利
|
| | | | 102,181 | | | | | | 2,307 | | | | | | 99,874 | | | | | | 42.3 | | |
毛利率(%)
|
| | | | 15.0 | | | | | | 24.1 | | | | | | — | | | | | | — | | |
| | |
截至本年度的年度業績
12月31日 |
| | | | | | | | | | | | | |||||||||
| | |
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
|
| | | | (368,729) | | | | | | (445,844) | | | | | | (77,115) | | | | | | (17.3) | | |
銷售和營銷費用
|
| | | | (328,935) | | | | | | (151,331) | | | | | | 177,604 | | | | | | 117.4 | | |
一般和行政費用
|
| | | | (144,533) | | | | | | (148,369) | | | | | | (3,836) | | | | | | (2.6) | | |
政府撥款
|
| | | | 4,077 | | | | | | 55,824 | | | | | | (51,747) | | | | | | (92.7) | | |
合計
|
| | | | (838,120) | | | | | | (689,720) | | | | | | 148,400 | | | | | | 21.5 | | |
| | |
截至本年度的年度業績
12月31日 |
| | | | | | | | | | | | | |||||||||
| | |
2022
|
| |
2021
|
| |
更改
|
| |||||||||||||||
| | |
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 |
| | | | | | | | | | | | | |||||||||
| | |
2022
|
| |
2021
|
| |
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
|
| | | | (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 |
| | | | | | | | | | | | | |||||||||
| | |
2022
|
| |
2021
|
| |
更改
|
| |||||||||||||||
| | |
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 |
| | | | | | | | | | | | | |||||||||
| | |
2022
|
| |
2021
|
| |
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
|
| | | | (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2013年12月31日的年度
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
| | |
(千)
|
| |||||||||||||||
彙總合併合併現金流量數據 | | | | | | | | | | | | | | | | | | | |
經營活動中使用的淨現金
|
| | | | (386,932) | | | | | | (351,419) | | | | | | (126,505) | | |
投資活動提供的現金淨額(用於)
|
| | | | (197,985) | | | | | | (149,414) | | | | | | 244,476 | | |
融資活動提供的現金淨額
|
| | | | 284,708 | | | | | | 758,131 | | | | | | 364,853 | | |
匯率變動對現金和受限現金的影響
|
| | | | (12,189) | | | | | | (49,217) | | | | | | 2,943 | | |
現金和限制性現金淨(減)增。
|
| | | | (312,398) | | | | | | 208,081 | | | | | | 485,767 | | |
年初現金和限制性現金
|
| | | | 739,533 | | | | | | 531,452 | | | | | | 45,685 | | |
年末現金和限制性現金
|
| | | | 427,135 | | | | | | 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
|
| | | | 59,568 | | | | | | 59,304 | | | | | | 264 | | |
採購承諾
|
| | | | 182,001 | | | | | | 179,490 | | | | | | 2,511 | | |
經營租賃債務
|
| | | | 152,577 | | | | | | 23,981 | | | | | | 128,596 | | |
可轉換票據
|
| | | | 101,912 | | | | | | 20,277 | | | | | | 81,635 | | |
可交換票據
|
| | | | 454,316 | | | | | | 378,638 | | | | | | 75,678 | | |
看跌期權負債
|
| | | | 11,884 | | | | | | — | | | | | | 11,884 | | |
合計 | | | | | 962,258 | | | | | | 661,690 | | | | | | 300,568 | | |
董事和高管
|
| |
年齡
|
| |
職位/頭銜
|
|
Daniel東輝Li | | |
53
|
| | 董事會主席 | |
清風 | | |
51
|
| | 董事和首席執行官 | |
李光龍 | | |
48
|
| | 董事和首席財務官 | |
Ooi Teik Huat | | |
64
|
| | 董事 | |
寧宇 | | |
53
|
| | 董事 | |
嚴雲峯 | | |
54
|
| | 獨立董事 | |
阿尼什·梅爾瓦尼 | | |
45
|
| | 獨立董事 | |
| | |
普通股
|
| |
受益的百分比
所有權/投票權 |
| ||||||
董事和執行官(1): | | | | | | | | | | | | | |
Daniel東輝Li(2)
|
| | | | 14,398,660 | | | | | | 2.1% | | |
清風(3)
|
| | | | 57,061,196 | | | | | | 8.4% | | |
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
|
| | |
|
72,813,749
|
| | | | | 10.8% | | |
5.0%股東: | | | | | | | | | | | | | |
蓮花先進技術有限合夥企業(4)
|
| | | | 186,648,945 | | | | | | 27.6% | | |
阿提卡(5) | | | | | 156,236,329 | | | | | | 23.1% | | |
蓮花科技國際投資有限公司(6)
|
| | | | 108,740,886 | | | | | | 16.1% | | |
Meritz(7) | | | | | 50,000,000 | | | | | | 7.4% | | |
蓮花集團國際有限公司(8)
|
| | | | 47,995,443 | | | | | | 7.1% | | |
湖北長江經開汽車產業投資基金合夥企業(有限合夥)(9)
|
| | | | 44,997,886 | | | | | | 6.6% | | |
| | |
實益擁有的證券
在本次發售之前 |
| |
將在
中出售的證券
此產品 |
| |
實益擁有的證券
本次發售後(3) |
| |||||||||||||||||||||||||||||||||||||||||||||||||||
銷售證券持有人名稱
|
| |
普通
共享(1) |
| |
%(1)
|
| |
認股權證(2)
|
| |
%(2)
|
| |
普通
共享(1) |
| |
認股權證(2)
|
| |
普通
共享(1) |
| |
%(1)
|
| |
認股權證(2)
|
| |
%(2)
|
| ||||||||||||||||||||||||||||||
蓮花先進技術有限合夥企業(4)
|
| | | | 186,648,945 | | | | | | 27.6 | | | | | | — | | | | | | — | | | | | | 186,648,945 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
蓮花科技國際投資有限公司(5)
|
| | | | 108,740,886 | | | | | | 16.1 | | | | | | — | | | | | | — | | | | | | 108,740,886 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Etika汽車有限公司Bhd.(6)
|
| | | | 156,236,329 | | | | | | 23.1 | | | | | | — | | | | | | — | | | | | | 156,236,329 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
蓮花國際集團
有限(7) |
| | | | 47,995,443 | | | | | | 7.1 | | | | | | — | | | | | | — | | | | | | 47,995,443 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
使命紫色L.P.(8)
|
| | | | 22,144,919 | | | | | | 3.3 | | | | | | — | | | | | | — | | | | | | 22,144,919 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
使命綻放有限公司(9)
|
| | | | 13,407,260 | | | | | | 2.0 | | | | | | — | | | | | | — | | | | | | 13,407,260 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
HSG Growth V Holdco B,Ltd.(10)
|
| | | | 5,332,827 | | | | | | * | | | | | | — | | | | | | — | | | | | | 5,332,827 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Skymacro Resources Limited(11)
|
| | | | 3,523,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | 3,523,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
湖北長江經開汽車產業投資基金合夥企業(有限合夥)(12)
|
| | | | 44,997,886 | | | | | | 6.6 | | | | | | — | | | | | | — | | | | | | 44,997,886 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
北極GLY 3 LP(13)
|
| | | | 2,818,400 | | | | | | * | | | | | | — | | | | | | — | | | | | | 2,818,400 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
北極GLY 5 LP(14)
|
| | | | 954,789 | | | | | | * | | | | | | — | | | | | | — | | | | | | 954,789 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
杭州富陽投資發展有限公司(15)
|
| | | | 4,200,424 | | | | | | * | | | | | | — | | | | | | — | | | | | | 4,200,424 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
寧波上創股權投資合夥企業(有限合夥)(16)
|
| | | | 13,956,759 | | | | | | 2.1 | | | | | | — | | | | | | — | | | | | | 13,956,759 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ataraxia Holding Limited(17)
|
| | | | 105,874 | | | | | | * | | | | | | — | | | | | | — | | | | | | 105,874 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
香港信威投資有限公司(18)
|
| | | | 311,047 | | | | | | * | | | | | | — | | | | | | — | | | | | | 311,047 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
HCH Company Limited(19)
|
| | | | 340,620 | | | | | | * | | | | | | — | | | | | | — | | | | | | 340,620 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Momenta Global Limited(20)
|
| | | | 577,456 | | | | | | * | | | | | | — | | | | | | — | | | | | | 577,456 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
JYS Family Limited(21)
|
| | | | 721,582 | | | | | | * | | | | | | — | | | | | | — | | | | | | 721,582 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
廈門C&D Lifude股權投資合夥企業(有限合夥)(22)
|
| | | | 1,011,132 | | | | | | * | | | | | | — | | | | | | — | | | | | | 1,011,132 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
沃蘭投資(23)
|
| | | | 1,500,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | 1,500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
杭州臨安國瑞商務管理有限公司(24)
|
| | | | 2,782,415 | | | | | | * | | | | | | — | | | | | | — | | | | | | 2,782,415 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
梅里茨證券有限公司(25)
|
| | | | 50,000,000 | | | | | | 7.4 | | | | | | — | | | | | | — | | | | | | 50,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Sanford Martin Litvack(26)
|
| | | | 25,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
弗蘭克·紐曼(27歲)
|
| | | | 25,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Anish Melwani(28)
|
| | | | 25,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
LCA收購贊助商,LP(29)
|
| | | | 7,087,718 | | | | | | 1.0 | | | | | | 5,486,784 | | | | | | 36.5 | | | | | | 7,087,718 | | | | | | 5,486,784 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
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
|
| |
在存託銀行確定的適用記錄日期持有的每份ADS最高為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。
|
|
|
美國證券交易委員會註冊費
|
| | | 美元 | 614,249.28 | | |
|
律師費和開支
|
| | | | * | | |
|
會計師手續費和費用
|
| | | | * | | |
|
打印費
|
| | | | * | | |
|
雜項成本
|
| | | | * | | |
| 合計 | | | |
|
*
|
| |
| | |
第
頁
|
| |||
獨立註冊會計師事務所報告(PCAOB ID號:688)
|
| | | | F-2 | | |
資產負債表
|
| | | | F-3 | | |
運營報表
|
| | | | F-4 | | |
股東虧損變動報表
|
| | | | F-5 | | |
現金流量表
|
| | | | F-6 | | |
財務報表附註
|
| | | | F-7-F-27 | | |
|
獨立註冊會計師事務所報告(畢馬威華鎮律師事務所,中國杭州,PCAOB ID:1186)
|
| | | | F-28 | | |
| 合併合併財務報表: | | | | | | | |
|
截至2023年12月31日、2023年12月和2022年12月的合併資產負債表
|
| | | | F-29 | | |
|
截至2023年、2022年和2021年12月31日止年度的合併和合並全面虧損表
|
| | | | F-31 | | |
|
截至2023年、2022年和2021年12月31日止年度合併及合併股東權益(虧損)變動表
|
| | | | F-32 | | |
|
截至2023年、2022年和2021年12月31日止年度合併和合並現金流量表
|
| | | | F-35 | | |
|
合併合併財務報表附註
|
| | | | F-37-F-105 | | |
| | |
12月31日
2023 |
| |
12月31日
2022 |
| ||||||
資產: | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | |
現金
|
| | | $ | 4,523 | | | | | $ | 4,523 | | |
預付費用
|
| | | | 1,667 | | | | | | 73,008 | | |
流動資產總額
|
| | | | 6,190 | | | | | | 77,531 | | |
信託賬户中持有的有價證券
|
| | | | 234,734,447 | | | | | | 290,664,460 | | |
總資產
|
| | | $ | 234,740,637 | | | | | $ | 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
|
| | | $ | 4,845,593 | | | | | $ | 1,779,602 | | |
因關聯方原因
|
| | | | 8,208,067 | | | | | | 2,108,356 | | |
流動負債總額
|
| | | | 13,053,660 | | | | | | 3,887,958 | | |
延期承銷費
|
| | | | — | | | | | | 10,027,806 | | |
保修責任
|
| | | | 5,805,860 | | | | | | 601,483 | | |
總負債
|
| | | | 18,859,520 | | | | | | 14,517,247 | | |
承付款和或有事項(附註6) | | | | | | | | | | | | | |
可能贖回的A類普通股,於2023年12月31日和2022年12月31日分別為21,783,622股和28,650,874股
|
| | | | 234,734,446 | | | | | | 290,664,459 | | |
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200,000,000股;
無已發行和已發行(不包括21,783,622股和28,650,874股股票 視可能贖回而定)分別於2023年12月31日和2022年12月31日 |
| | | | — | | | | | | — | | |
B類普通股,面值0.0001美元; 20,000,000股授權股份; 2023年和2022年12月31日已發行和發行股票7,162,718股
|
| | | | 717 | | | | | | 717 | | |
新增實收資本
|
| | | | 4,021,878 | | | | | | — | | |
累計虧損
|
| | | | (22,875,924) | | | | | | (14,440,432) | | |
股東虧損總額
|
| | | | (18,853,329) | | | | | | (14,439,715) | | |
負債總額、可贖回A類普通股和股東虧損
|
| | | $ | 234,740,637 | | | | | $ | 290,741,991 | | |
| | |
年終了
12月31日 2023 |
| |
年終了
12月31日 2022 |
| ||||||
組建和運營成本
|
| | | $ | 5,937,043 | | | | | $ | 4,570,857 | | |
運營虧損
|
| | | | (5,937,043) | | | | | | (4,570,857) | | |
其他收入: | | | | | | | | | | | | | |
信託賬户中持有的有價證券賺取的利息
|
| | | | 10,970,741 | | | | | | 4,132,759 | | |
降低遞延承銷商費用
|
| | | | 423,508 | | | | | | — | | |
權證負債公允價值變動
|
| | | | (5,204,377) | | | | | | 11,277,806 | | |
其他收入總額,淨額
|
| | | | 6,189,872 | | | | | | 15,410,565 | | |
淨收入
|
| | | $ | 252,829 | | | | | $ | 10,839,708 | | |
加權平均流通股,A類普通股
|
| | | | 23,063,000 | | | | | | 28,650,874 | | |
A類普通股每股基本和稀釋後淨收益
|
| | | $ | 0.01 | | | | | $ | 0.30 | | |
加權平均流通股,B類普通股
|
| | | | 7,162,718 | | | | | | 7,162,718 | | |
每股基本和稀釋後淨收益,B類普通股
|
| | | $ | 0.01 | | | | | $ | 0.30 | | |
| | |
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
|
| ||||||||||||||||||||||||||||||||
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) | | |
遞延承銷費下調
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,824,789 | | | | | | (220,491) | | | | | | 9,604,298 | | |
可能贖回的普通股重新計量至贖回價值
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,802,911) | | | | | | (8,467,830) | | | | | | (14,270,741) | | |
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 252,829 | | | | | | 252,829 | | |
餘額—2023年12月31日
|
| | | | — | | | | | $ | — | | | | | | 7,162,718 | | | | | $ | 717 | | | | | $ | 4,021,878 | | | | | $ | (22,875,924) | | | | | $ | (18,853,329) | | |
| | |
年
已結束 12月31日 2023 |
| |
年
已結束 12月31日 2022 |
| ||||||
經營活動的現金流 | | | | | | | | | | | | | |
淨收入
|
| | | $ | 252,829 | | | | | $ | 10,839,708 | | |
將淨利潤與經營活動提供(使用)的淨現金進行調節的調整:
|
| | | | | | | | | | | | |
信託賬户中持有的有價證券賺取的利息
|
| | | | (10,970,741) | | | | | | (4,132,759) | | |
降低遞延承銷商費用
|
| | | | (423,508) | | | | | | — | | |
權證負債公允價值變動
|
| | | | 5,204,377 | | | | | | (11,277,806) | | |
經營性資產和負債變動:
|
| | | | | | | | | | | | |
預付費用
|
| | | | 71,341 | | | | | | 435,962 | | |
應付賬款和應計費用
|
| | | | 3,065,991 | | | | | | 1,469,865 | | |
因關聯方原因
|
| | | | 6,099,711 | | | | | | 2,078,356 | | |
經營活動提供(用於)的淨現金流
|
| | | | 3,300,000 | | | | | | (586,674) | | |
投資活動產生的現金流 | | | | | | | | | | | | | |
購買信託賬户中的投資
|
| | | | (3,300,000) | | | | | | — | | |
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
|
| | | | 66,900,754 | | | | | | — | | |
融資活動的現金流 | | | | | | | | | | | | | |
贖回普通股
|
| | | | (70,200,754) | | | | | | — | | |
用於融資活動的淨現金流量
|
| | | | (70,200,754) | | | | | | — | | |
現金淨變化
|
| | | | — | | | | | | (586,674) | | |
Cash - 期初
|
| | | | 4,523 | | | | | | 591,197 | | |
Cash - 期末
|
| | | $ | 4,523 | | | | | $ | 4,523 | | |
非現金投融資活動: | | | | | | | | | | | | | |
應付延期承銷佣金
|
| | | $ | 9,604,298 | | | | | $ | — | | |
可能贖回的A類普通股後續重新計量
|
| | | $ | 14,270,741 | | | | | $ | 4,132,759 | | |
|
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
|
| | | | 14,270,741 | | |
|
可能贖回的A類普通股,截至2023年12月31日
|
| | | $ | 234,734,446 | | |
| | |
年終了
12月31日 2023 |
| |
年終了
12月31日 2022 |
| ||||||
A類普通股 | | | | | | | | | | | | | |
可分配給A類普通股的淨收入
|
| | | $ | 192,915 | | | | | $ | 8,671,767 | | |
基本和稀釋後加權平均流通股
|
| | | | 23,063,000 | | | | | | 28,650,874 | | |
每股基本和稀釋後淨收益
|
| | | $ | 0.01 | | | | | $ | 0.30 | | |
B類普通股 | | | | | | | | | | | | | |
可分配給B類普通股的淨收入
|
| | | $ | 59,914 | | | | | $ | 2,167,941 | | |
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
|
| | | $ | 0.01 | | | | | $ | 0.30 | | |
| | |
12月31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
|
| | | $ | 234,734,447 | | | | | $ | 234,734,447 | | | | | $ | — | | | | | $ | — | | |
負債: | | | | | | | | | | | | | | | | | | | | | | | | | |
公共認股權證責任
|
| | | $ | 2,129,715 | | | | | $ | 2,129,715 | | | | | $ | — | | | | | $ | — | | |
私募擔保責任
|
| | | | 3,676,145 | | | | | | — | | | | | | — | | | | | | 3,676,145 | | |
| | | | $ | 5,805,860 | | | | | $ | 2,129,715 | | | | | $ | — | | | | | $ | 3,676,145 | | |
| | |
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 |
| |
12月31日
2023 |
| ||||||
無風險利率
|
| | | | 3.91% | | | | | | 3.77% | | |
股息率
|
| | | | 0.0% | | | | | | 0.0% | | |
預期期限(年)
|
| | | | 5.21 | | | | | | 5.21 | | |
預期波動率
|
| | | | 3.6% | | | | | | 2.3% | | |
股價 - 資產價格
|
| | | $ | 10.10 | | | | | $ | 10.78 | | |
行權價
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
| | | | | |
截至2012年12月31日
|
| |||||||||
| | |
備註
|
| |
2023
|
| |
2022
|
| ||||||
| | | | | |
美元
|
| |
美元
|
| ||||||
資產 | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | |
現金
|
| |
2(e)
|
| | | | 418,941 | | | | | | 736,605 | | |
受限現金
|
| |
2(f)
|
| | | | 7,873 | | | | | | 2,392 | | |
應收賬款 - 第三方淨額
|
| |
3
|
| | | | 76,664 | | | | | | 111 | | |
應收賬款 - 關聯方,淨額
|
| |
29
|
| | | | 22,430 | | | | | | 8,545 | | |
庫存
|
| |
4
|
| | | | 265,190 | | | | | | 22,703 | | |
預付款和其他流動資產
|
| |
5
|
| | | | 63,870 | | | | | | 44,375 | | |
預付款和其他流動資產
|
| |
29
|
| | | | 28,744 | | | | | | 8,732 | | |
流動資產總額
|
| | | | | | | 883,712 | | | | | | 823,463 | | |
非流動資產 | | | | | | | | | | | | | | | | |
受限現金
|
| |
2(f)
|
| | | | 321 | | | | | | 536 | | |
投資證券
|
| |
29
|
| | | | 3,326 | | | | | | 8,411 | | |
財產、設備和軟件,淨額
|
| |
6
|
| | | | 354,617 | | | | | | 253,471 | | |
無形資產
|
| |
7
|
| | | | 116,360 | | | | | | 116,364 | | |
經營性租賃使用權資產
|
| |
8
|
| | | | 173,103 | | | | | | 158,724 | | |
其他非流動資產
|
| |
9
|
| | | | 50,533 | | | | | | 10,983 | | |
其他非流動資產
|
| |
29
|
| | | | 2,706 | | | | | | — | | |
非流動資產合計
|
| | | | | | | 700,966 | | | | | | 548,489 | | |
總資產
|
| | | | | | | 1,584,678 | | | | | | 1,371,952 | | |
負債、夾層股權和股東股權(虧損)
|
| | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | |
短期借款
|
| |
10
|
| | | | 226,772 | | | | | | 28,748 | | |
應付賬款
|
| | | | | | | 20,123 | | | | | | 1,466 | | |
應付賬款
|
| |
29
|
| | | | 340,419 | | | | | | 5,770 | | |
合同負債
|
| |
25
|
| | | | 44,184 | | | | | | 7,843 | | |
經營租賃負債
|
| |
8
|
| | | | 16,760 | | | | | | 15,815 | | |
應計費用和其他流動負債
|
| |
11
|
| | | | 419,422 | | | | | | 323,299 | | |
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2023年12月31日和2022年12月31日,公司淨資產為零且801美元, 分別為 ) |
| |
29
|
| | | | 290,686 | | | | | | 183,237 | | |
可交換票據
|
| |
14
|
| | | | 378,638 | | | | | | 355,320 | | |
可轉換票據
|
| |
15
|
| | | | 20,277 | | | | | | — | | |
強制可贖回非控股權益(包括截至2023年12月31日和2022年12月31日,VIE的強制可贖回非控股權益,無需向公司追索,分別為零和11,381美元)
|
| |
18
|
| | | | — | | | | | | 11,381 | | |
流動負債總額
|
| | | | | | | 1,757,281 | | | | | | 932,879 | | |
| | | | | |
截至2012年12月31日
|
| |||||||||
| | |
備註
|
| |
2023
|
| |
2022
|
| ||||||
| | | | | |
美元
|
| |
美元
|
| ||||||
非流動負債 | | | | | | | | | | | | | | | | |
合同負債
|
| |
25
|
| | | | 6,245 | | | | | | — | | |
經營租賃負債
|
| |
8
|
| | | | 91,929 | | | | | | 98,963 | | |
經營租賃負債
截至 ,VIE各方對公司無追索權 分別為2023年12月31日和2022年12月31日) |
| |
8
|
| | | | 12,064 | | | | | | 170 | | |
看跌期權負債
|
| |
12
|
| | | | 11,884 | | | | | | — | | |
可交換票據
|
| |
14
|
| | | | 75,678 | | | | | | 71,792 | | |
可轉換票據
|
| |
15
|
| | | | 81,635 | | | | | | 76,770 | | |
遞延納税義務
|
| |
23
|
| | | | — | | | | | | 126 | | |
遞延收入
|
| |
16
|
| | | | 270,097 | | | | | | 258,450 | | |
其他非流動負債 - 第三方
|
| |
19
|
| | | | 103,403 | | | | | | 15,824 | | |
其他非流動負債 - 關聯方
|
| |
29
|
| | | | 1,634 | | | | | | 1,584 | | |
非流動負債合計
|
| | | | | | | 654,569 | | | | | | 523,679 | | |
總負債
|
| | | | | | | 2,411,850 | | | | | | 1,456,558 | | |
承諾和或有事項(註釋28) | | | | | | | | | | | | | | | | |
夾層股權 | | | | | | | | | | | | | | | | |
系列A前可贖回可轉換優先股(截至2023年和2022年12月31日每股面值0.00001美元,授權、已發行和已發行股票40,885,006股;截至2023年和2022年12月31日的贖回價值184,509美元和174,429美元;截至2023年和2022年12月31日的清算優先權184,509美元和174,429美元)(1)
|
| |
17
|
| | | | 184,509 | | | | | | 177,284 | | |
A系列可贖回可轉換優先股(每股面值0.00001美元,
截至2023年12月31日,27,343,520股已授權、已發行和已發行股票 和2022年;截至2022年12月31日贖回價值199,021美元和187,441美元 2023年和2022年;截至 的清算優先權為200,971美元和189,424美元 2023年12月31日和2022年12月31日)(1) |
| |
17
|
| | | | 199,021 | | | | | | 191,125 | | |
夾層總股本
|
| | | | | | | 383,530 | | | | | | 368,409 | | |
股東權益(虧損) | | | | | | | | | | | | | | | | |
普通股(每股面值0.00001美元,授權發行500,000,000股)
截至2023年12月31日和2022年12月31日;截至 已發行和已發行股票474,621,603股 2023年12月31日和2022年12月31日)(1) |
| |
20
|
| | | | 21 | | | | | | 21 | | |
新增實收資本
|
| | | | | | | 358,187 | | | | | | 403,103 | | |
股東應收賬款
|
| | | | | | | — | | | | | | (26,447) | | |
累計其他綜合收益
|
| | | | | | | 25,267 | | | | | | 17,707 | | |
累計虧損
|
| | | | | | | (1,588,773) | | | | | | (846,757) | | |
普通股股東應佔虧損總額
|
| | | | | | | (1,205,298) | | | | | | (452,373) | | |
非控股權益
|
| | | | | | | (5,404) | | | | | | (642) | | |
股東虧損總額
|
| | | | | | | (1,210,702) | | | | | | (453,015) | | |
總負債、夾層權益和股東虧損
|
| | | | | | | 1,584,678 | | | | | | 1,371,952 | | |
|
| | | | | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
備註
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | | | | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
收入:
|
| |
25
|
| | | | | | | | | | | | | | | | | | |
商品銷售(包括截至2023年、2022年和2021年12月31日止年度的關聯方金額分別為3,432美元、23美元和零)
|
| | | | | | | 660,158 | | | | | | 1,186 | | | | | | 369 | | |
服務收入(包括截至2023年、2022年和2021年12月31日止年度的關聯方金額分別為12,573美元、8,344美元和3,280美元)
|
| | | | | | | 18,850 | | | | | | 8,371 | | | | | | 3,318 | | |
總收入
|
| | | | | | | 679,008 | | | | | | 9,557 | | | | | | 3,687 | | |
收入成本: | | | | | | | | | | | | | | | | | | | | | | |
銷售貨物成本(包括截至2023年、2022年和2021年12月31日止年度的關聯方金額分別為549,893美元、839美元和331美元)
|
| | | | | | | (564,741) | | | | | | (948) | | | | | | (331) | | |
服務成本
|
| | | | | | | (12,086) | | | | | | (6,302) | | | | | | (2,799) | | |
收入總成本
|
| | | | | | | (576,827) | | | | | | (7,250) | | | | | | (3,130) | | |
毛利
|
| | | | | | | 102,181 | | | | | | 2,307 | | | | | | 557 | | |
運營費用: | | | | | | | | | | | | | | | | | | | | | | |
研發費用(包括截至2023年、2022年和2021年12月31日止年度的關聯方金額分別為135,334美元、167,028美元和345,655美元)
|
| | | | | | | (368,729) | | | | | | (445,844) | | | | | | (511,364) | | |
銷售和營銷費用(包括關聯方金額40,531美元、6,964美元
截至2023年、2022年和2021年12月31日止年度分別為763美元) |
| | | | | | | (328,935) | | | | | | (151,331) | | | | | | (38,066) | | |
一般和行政費用(包括截至2023年、2022年和2021年12月31日止年度的關聯方金額分別為13,085美元、12,034美元和2,782美元)
|
| | | | | | | (144,533) | | | | | | (148,369) | | | | | | (54,763) | | |
政府撥款
|
| |
2(z), 16
|
| | | | 4,077 | | | | | | 55,824 | | | | | | 490,694 | | |
總運營費用
|
| | | | | | | (838,120) | | | | | | (689,720) | | | | | | (113,499) | | |
營業虧損
|
| | | | | | | (735,939) | | | | | | (687,413) | | | | | | (112,942) | | |
利息支出
|
| | | | | | | (10,200) | | | | | | (8,542) | | | | | | (3,615) | | |
利息收入
|
| | | | | | | 9,204 | | | | | | 12,188 | | | | | | 6,219 | | |
投資(虧損)收益,淨額
|
| | | | | | | (1,162) | | | | | | (3,246) | | | | | | 2,229 | | |
權益法投資成果份額
|
| | | | | | | (1,048) | | | | | | (2,762) | | | | | | — | | |
外幣匯兑收益(損失),淨額
|
| | | | | | | 42 | | | | | | (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
|
| | | | | | | (7,531) | | | | | | (22,991) | | | | | | (1,367) | | |
看跌期權負債公允價值變動
|
| | | | | | | (2,508) | | | | | | — | | | | | | — | | |
所得税前虧損
|
| | | | | | | (749,142) | | | | | | (724,271) | | | | | | (108,678) | | |
所得税費用
|
| |
23
|
| | | | (1,113) | | | | | | (292) | | | | | | (1,853) | | |
淨虧損
|
| | | | | | | (750,255) | | | | | | (724,563) | | | | | | (110,531) | | |
減去:非控股權益應佔淨虧損
|
| | | | | | | (8,254) | | | | | | (642) | | | | | | — | | |
普通股股東應佔淨虧損
|
| | | | | | | (742,001) | | | | | | (723,921) | | | | | | (110,531) | | |
可贖回可轉換優先股的增加
|
| | | | | | | (15,121) | | | | | | (910) | | | | | | — | | |
普通股股東的淨虧損
|
| | | | | | | (757,122) | | | | | | (724,831) | | | | | | (110,531) | | |
每股普通股虧損(1) | | | | | | | | | | | | | | | | | | | | | | |
−基礎版和稀釋版
|
| |
24
|
| | | | (1.60) | | | | | | (1.52) | | | | | | (0.33) | | |
用於計算每股普通股淨虧損的加權平均已發行普通股數(1)
|
| | | | | | | | | | | | | | | | | | | | | |
−基礎版和稀釋版
|
| | | | | | | 474,621,603 | | | | | | 475,805,054 | | | | | | 334,127,181 | | |
淨虧損
|
| | | | | | | (750,255) | | | | | | (724,563) | | | | | | (110,531) | | |
其他綜合收益(損失): | | | | | | | | | | | | | | | | | | | | | | |
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
|
| | | | | | | (8,650) | | | | | | (893) | | | | | | 119 | | |
扣除零所得税後的外幣折算調整
|
| | | | | | | 16,210 | | | | | | 18,669 | | | | | | (843) | | |
其他綜合收益(虧損)合計
|
| | | | | | | 7,560 | | | | | | 17,776 | | | | | | (724) | | |
全面虧損
|
| | | | | | | (742,695) | | | | | | (706,787) | | | | | | (111,255) | | |
減:非控股權益應佔全面虧損總額
|
| | | | | | | (8,254) | | | | | | (642) | | | | | | — | | |
普通股股東應佔全面虧損總額
|
| | | | | | | (734,441) | | | | | | (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 股權(赤字) 歸因於 普通 股東 |
| |
非控制性
興趣 |
| |
合計
股東的 股權(赤字) |
| ||||||||||||||||||||||||||||||
| | | | | |
股數(1)
|
| |
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
|
| | | | | | | 474,621,603 | | | | | | 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
|
| |
2(j)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
(15)
|
| | | | | (15) | | | | | | — | | | | | | (15) | | |
截至2023年1月1日的餘額
|
| | | | | | | 474,621,603 | | | | | | 21 | | | | | | 403,103 | | | | | | (26,447) | | | | | | 17,707 | | | | | | (846,772) | | | | | | (452,388) | | | | | | (642) | | | | | | (453,030) | | |
淨虧損
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (742,001) | | | | | | (742,001) | | | | | | (8,254) | | | | | | (750,255) | | |
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
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,650) | | | | | | — | | | | | | (8,650) | | | | | | — | | | | | | (8,650) | | |
外幣折算調整,淨額為
零所得税 |
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,210 | | | | | | — | | | | | | 16,210 | | | | | | — | | | | | | 16,210 | | |
全面虧損
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,560 | | | | | | (742,001) | | | | | | (734,441) | | | | | | (8,254) | | | | | | (742,695) | | |
股東應收賬款結算
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 26,447 | | | | | | — | | | | | | — | | | | | | 26,447 | | | | | | — | | | | | | 26,447 | | |
與發行可交換票據相關的股東出資
|
| |
14
|
| | | | — | | | | | | — | | | | | | 909 | | | | | | — | | | | | | — | | | | | | — | | | | | | 909 | | | | | | — | | | | | | 909 | | |
視為分配給股東
|
| |
12, 21
|
| | | | — | | | | | | — | | | | | | (31,672) | | | | | | — | | | | | | — | | | | | | — | | | | | | (31,672) | | | | | | — | | | | | | (31,672) | | |
認可可兑換可兑換優先版
個共享 |
| |
17
|
| | |
|
—
|
| | | | | — | | | | | | (15,121) | | | | | | — | | | | | | — | | | | | | — | | | | | | (15,121) | | | | | | — | | | | | | (15,121) | | |
非控股股東的貢獻
|
| |
22
|
| | |
|
—
|
| | | | | — | | | | | | 968 | | | | | | — | | | | | | — | | | | | | — | | | | | | 968 | | | | | | 3,492 | | | | | | 4,460 | | |
截至2023年12月31日餘額
|
| | | | | | | 474,621,603 | | | | | | 21 | | | | | | 358,187 | | | | | | — | | | | | | 25,267 | | | | | | (1,588,773) | | | | | | (1,205,298) | | | | | | (5,404) | | | | | | (1,210,702) | | |
| | |
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 股權(赤字) 歸因於 普通 股東 |
| |
非控制性
興趣 |
| |
合計
股東的 股權(赤字) |
| ||||||||||||||||||||||||||||||
| | | | | |
股數(1)
|
| |
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
|
| | | | | | | 479,954,430 | | | | | | 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)
|
| |
股東應收賬款結算
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 79,763 | | | | | | — | | | | | | — | | | | | | 79,763 | | | | | | — | | | | | | 79,763 | | |
將普通股重新指定為系列A之前的優先股
|
| |
17
|
| | | | (5,332,827) | | | | | | (1) | | | | | | (13,024) | | | | | | — | | | | | | — | | | | | | — | | | | | | (13,025) | | | | | | — | | | | | | (13,025) | | |
與發行可交換票據相關的股東出資
|
| |
14
|
| | | | — | | | | | | — | | | | | | 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) | | |
認可可兑換可兑換優先版
個共享 |
| |
17
|
| | | | — | | | | | | — | | | | | | (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
|
| | | | | | | 474,621,603 | | | | | | 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 股權(赤字) 歸因於 普通 股東 |
| |
非控制性
興趣 |
| |
合計
股東的 股權(赤字) |
| ||||||||||||||||||||||||||||||
| | | | | |
股數(1)
|
| |
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
|
| | | | | | | 479,954,430 | | | | | | 22 | | | | | | 417,958 | | | | | | (106,210) | | | | | | — | | | | | | — | | | | | | 311,770 | | | | | | — | | | | | | 311,770 | | |
與發行可交換票據相關的股東出資
|
| |
14
|
| | | | — | | | | | | — | | | | | | 3,391 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,391 | | | | | | — | | | | | | 3,391 | | |
股東出資
|
| | | | | | | — | | | | | | — | | | | | | 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
|
| | | | | | | 479,954,430 | | | | | | 22 | | | | | | 424,414 | | | | | | (106,210) | | | | | | (69) | | | | | | (122,836) | | | | | | 195,321 | | | | | | — | | | | | | 195,321 | | |
|
| | | | | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
備註:
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | | | | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
經營活動: | | | | | | | | | | | | | | | | | | | | | | |
淨虧損
|
| | | | | | | (750,255) | | | | | | (724,563) | | | | | | (110,531) | | |
調整以調節淨虧損與經營活動中使用的淨現金
|
| | | | | | | | | | | | | | | | | | | | | |
折舊
|
| | | | | | | 54,957 | | | | | | 12,790 | | | | | | 2,056 | | |
經營性租賃使用權資產賬面金額減少
|
| | | | | | | 20,056 | | | | | | 15,413 | | | | | | 5,638 | | |
投資損失(收益),淨額
|
| | | | | | | 1,162 | | | | | | 3,246 | | | | | | (2,229) | | |
權益法投資成果份額
|
| | | | | | | 1,048 | | | | | | 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
|
| | | | | | | 7,531 | | | | | | 22,991 | | | | | | 1,367 | | |
看跌期權公允價值變化
|
| | | | | | | 2,508 | | | | | | — | | | | | | — | | |
基於股份的薪酬費用
|
| | | | | | | — | | | | | | 10,625 | | | | | | — | | |
遞延所得税費用
|
| | | | | | | (126) | | | | | | — | | | | | | 216 | | |
非現金利息支出
|
| | | | | | | 1,620 | | | | | | 8,167 | | | | | | 3,615 | | |
與政府撥款有關的遞延收入攤銷
|
| | | | | | | — | | | | | | (54,954) | | | | | | (490,461) | | |
預期信用損失費用
|
| | | | | | | 389 | | | | | | — | | | | | | — | | |
保修費
|
| | | | | | | 8,492 | | | | | | — | | | | | | — | | |
未實現外匯淨匯兑損失(收益)
|
| | | | | | | 1,466 | | | | | | 10,192 | | | | | | (694) | | |
經營性資產和負債變動:
|
| | | | | | | | | | | | | | | | | | | | | |
應收賬款 - 第三方
|
| | | | | | | (75,265) | | | | | | (111) | | | | | | — | | |
應收賬款 - 關聯方
|
| | | | | | | (14,356) | | | | | | (2,976) | | | | | | (89) | | |
庫存
|
| | | | | | | (235,074) | | | | | | (21,628) | | | | | | (1,960) | | |
預付款和其他流動資產 - 第三方
|
| | | | | | | (20,268) | | | | | | 1,705 | | | | | | (41,369) | | |
預付款和其他流動資產 - 關聯方
|
| | | | | | | (18,880) | | | | | | 405,176 | | | | | | 83,160 | | |
其他非流動資產
|
| | | | | | | (34,248) | | | | | | (2,044) | | | | | | (8,028) | | |
其他非流動資產
|
| | | | | | | (2,706) | | | | | | — | | | | | | — | | |
應付賬款
|
| | | | | | | 21,067 | | | | | | 1,583 | | | | | | — | | |
應付賬款
|
| | | | | | | 335,307 | | | | | | 5,975 | | | | | | — | | |
合同負債
|
| | | | | | | 42,393 | | | | | | 6,286 | | | | | | 1,934 | | |
應計費用和其他流動負債 - 第三方
|
| | | | | | | 124,094 | | | | | | 145,857 | | | | | | 84,713 | | |
應計費用和其他流動負債 - 關聯方
|
| | | | | | | 89,876 | | | | | | (201,088) | | | | | | 401,327 | | |
經營性租賃負債
|
| | | | | | | (29,357) | | | | | | (14,610) | | | | | | (55,421) | | |
其他非流動負債 - 第三方
|
| | | | | | | 81,728 | | | | | | 16,147 | | | | | | 251 | | |
其他非流動負債 - 關聯方
|
| | | | | | | (91) | | | | | | 1,640 | | | | | | — | | |
經營活動中使用的淨現金
|
| | | | | | | (386,932) | | | | | | (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
|
| | | | | | | (213,714) | | | | | | (133,345) | | | | | | (34,590) | | |
處置財產、設備和軟件所得收益
|
| | | | | | | 5,117 | | | | | | 1,071 | | | | | | 14 | | |
購買短期投資的付款
|
| | | | | | | (38,254) | | | | | | (300,662) | | | | | | — | | |
出售短期投資的收益
|
| | | | | | | 37,428 | | | | | | 289,587 | | | | | | — | | |
衍生工具結算時付款
|
| | | | | | | — | | | | | | (641) | | | | | | — | | |
與資產相關的政府補助收款
|
| | | | | | | 16,345 | | | | | | — | | | | | | 279,052 | | |
對股權投資者的投資支付
|
| | | | | | | (5,059) | | | | | | (3,114) | | | | | | — | | |
出售子公司的收益,扣除出售的現金
|
| |
1(f)
|
| | | | 1,379 | | | | | | — | | | | | | — | | |
關聯方貸款
|
| | | | | | | (1,227) | | | | | | (2,310) | | | | | | — | | |
由投資活動提供(用於)的淨現金
|
| | | | | | | (197,985) | | | | | | (149,414) | | | | | | 244,476 | | |
| | | | | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
備註:
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | | | | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
融資活動: | | | | | | | | | | | | | | | | | | | | | | |
發行普通股所得收益
|
| | | | | | | — | | | | | | — | | | | | | 197,918 | | |
結清股東應收賬款的收益
|
| | | | | | | 26,139 | | | | | | 76,147 | | | | | | | | |
發行A之前系列優先股所得款項
|
| |
17
|
| | | | — | | | | | | 129,681 | | | | | | — | | |
發行A系列優先股的收益
|
| |
17
|
| | | | — | | | | | | 187,734 | | | | | | — | | |
償還發行A系列優先股的可交換票據
|
| |
17
|
| | | | — | | | | | | (57,430) | | | | | | — | | |
發行可轉換票據所得款項
|
| |
15
|
| | | | 25,297 | | | | | | 75,037 | | | | | | 23,445 | | |
發行可交換票據所得收益
|
| |
14
|
| | | | 27,883 | | | | | | 378,964 | | | | | | 125,039 | | |
發行可強制贖回的非控股權益的收益
|
| |
18
|
| | | | — | | | | | | — | | | | | | 6,299 | | |
償還強制可贖回非控制性權益
|
| |
18
|
| | | | (11,554) | | | | | | — | | | | | | — | | |
與發行A系列優先相關的可退還押金收據
個共享 |
| | | | | | | — | | | | | | 28,945 | | | | | | — | | |
償還與發行A系列優先股相關的可退還押金
|
| | | | | | | — | | | | | | (28,628) | | | | | | — | | |
贖回可轉換票據的付款
|
| |
15
|
| | | | (5,648) | | | | | | — | | | | | | — | | |
與公共股權私人投資(“PIPE”)投資相關的可退還押金收據
|
| |
13
|
| | | | 10,000 | | | | | | — | | | | | | — | | |
股東出資
|
| | | | | | | — | | | | | | — | | | | | | 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) | | |
非控股權益出資
|
| | | | | | | 4,460 | | | | | | 149 | | | | | | — | | |
償還關聯方貸款
|
| | | | | | | — | | | | | | (9,844) | | | | | | — | | |
銀行貸款收益
|
| |
10
|
| | | | 481,176 | | | | | | 28,170 | | | | | | — | | |
償還銀行貸款
|
| |
10
|
| | | | (272,897) | | | | | | — | | | | | | — | | |
在子公司清算中向非控股權益付款
|
| | | | | | | (148) | | | | | | — | | | | | | — | | |
融資活動提供的現金淨額
|
| | | | | | | 284,708 | | | | | | 758,131 | | | | | | 364,853 | | |
匯率變動對現金和受限現金的影響
|
| | | | | | | (12,189) | | | | | | (49,217) | | | | | | 2,943 | | |
現金和受限現金淨增(減)
|
| | | | | | | (312,398) | | | | | | 208,081 | | | | | | 485,767 | | |
年初現金和受限現金
|
| | | | | | | 739,533 | | | | | | 531,452 | | | | | | 45,685 | | |
年末現金和受限現金
|
| | | | | | | 427,135 | | | | | | 739,533 | | | | | | 531,452 | | |
現金和受限現金對賬: | | | | | | | | | | | | | | | | | | | | | | |
現金
|
| | | | | | | 418,941 | | | | | | 736,605 | | | | | | 531,452 | | |
受限現金,流動
|
| | | | | | | 7,873 | | | | | | 2,392 | | | | |
|
—
|
| |
受限現金、非流動現金
|
| | | | | | | 321 | | | | | | 536 | | | | |
|
—
|
| |
現金總額和受限現金
|
| | | | | | | 427,135 | | | | | | 739,533 | | | | | | 531,452 | | |
補充信息 | | | | | | | | | | | | | | | | | | | | | | |
已支付利息
|
| | | | | | | 8,086 | | | | | | 471 | | | | | | — | | |
繳納所得税
|
| | | | | | | 1,152 | | | | | | 1,763 | | | | | | 62 | | |
所得税退還
|
| | | | | | | (45) | | | | | | (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
|
| | | | | | | 71,064 | | | | | | 108,045 | | | | | | 18,321 | | |
通過發行普通股購買無形資產
|
| |
7
|
| | | | — | | | | | | — | | | | | | 116,041 | | |
共同控制下重組產生的應付款項
|
| | | | | | | — | | | | | | — | | | | | | 36,844 | | |
通過轉換可轉換票據發行A之前系列優先股
|
| |
17
|
| | | | — | | | | | | 23,445 | | | | | | — | | |
將普通股重新指定為系列A之前的優先股
|
| |
17
|
| | | | — | | | | | | 23,650 | | | | | | — | | |
可贖回可轉換優先股的增加
|
| |
17
|
| | | | 15,121 | | | | | | 910 | | | | | | — | | |
通過轉換可轉換票據獲得的投資證券
|
| |
26
|
| | | | — | | | | | | 11,316 | | | | | | — | | |
經銷協議產生的應付款項
|
| |
21
|
| | | | 22,296 | | | | | | — | | | | | | — | | |
發行看跌期權負債
|
| |
12
|
| | | | 9,376 | | | | | | — | | | | | | — | | |
遞延上市費用產生的應付款
|
| | | | | | | 1,613 | | | | | | — | | | | | | — | | |
| | |
截至2012年12月31日
2022 |
| |||
| | |
美元
|
| |||
現金
|
| | | | 156,571 | | |
庫存
|
| | | | 108 | | |
預付款和其他流動資產 - 第三方
|
| | | | 2,313 | | |
流動資產總額
|
| | | | 158,992 | | |
財產、設備和軟件,淨額
|
| | | | 14,189 | | |
經營性租賃使用權資產
|
| | | | 12,388 | | |
其他非流動資產
|
| | | | 1,122 | | |
總資產
|
| | | | 186,691 | | |
公司間應付金額(一)
|
| | | | 10,551 | | |
經營租賃負債
|
| | | | 716 | | |
應計費用和其他流動負債 - 第三方
|
| | | | 35,254 | | |
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 | | |
流動負債總額
|
| | | | 58,703 | | |
經營租賃負債
|
| | | | 1,662 | | |
可交換票據(Ii)
|
| | | | 71,792 | | |
可轉換票據(Ii)
|
| | | | 76,770 | | |
總負債
|
| | | | 208,927 | | |
| | |
2023年1月1日起
至 完成 重組 |
| |
年終了
12月31日 2022 |
| |
年終了
12月31日 2021 |
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
收入
|
| | | | — | | | | | | — | | | | | | — | | |
淨虧損(一)
|
| | | | (74,137) | | | | | | (52,431) | | | | | | (8,737) | | |
經營活動使用的現金淨額(Ii)
|
| | | | (8,281) | | | | | | (8,869) | | | | | | (7,993) | | |
投資活動中使用的淨現金
|
| | | | (38,400) | | | | | | (5,630) | | | | | | — | | |
融資活動提供的淨現金(用於)(Iii)
|
| | | | (107,317) | | | | | | 137,876 | | | | | | 55,951 | | |
匯率變動對現金的影響
|
| | | | (2,573) | | | | | | (15,900) | | | | | | 1,136 | | |
現金淨減少
|
| | | | (156,571) | | | | | | 107,477 | | | | | | 49,094 | | |
期初現金/年度現金
|
| | | | 156,571 | | | | | | 49,094 | | | | | | — | | |
期末/年末現金
|
| | | | — | | | | | | 156,571 | | | | | | 49,094 | | |
| | |
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2012年12月31日
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
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”)
|
| | | | 381,890 | | | | | | 547,301 | | |
以美元(“US$”)計價的−
|
| | | | 7,232 | | | | | | 165,068 | | |
以英鎊計價的−(英鎊)
|
| | | | 127 | | | | | | 2,984 | | |
以歐元計價的−)
|
| | | | 361 | | | | | | 347 | | |
中國金融機構持有的現金餘額合計
|
| | | | 389,610 | | | | | | 715,700 | | |
英國(“UK”)的金融機構 | | | | | | | | | | | | | |
以英鎊計價的−
|
| | | | 11,871 | | | | | | 5,778 | | |
- 以美元命名
|
| | | | 794 | | | | | | — | | |
以歐元計價的−
|
| | | | 4,969 | | | | | | — | | |
以人民幣計價的−
|
| | | | 161 | | | | | | — | | |
英國金融機構持有的現金餘額合計
|
| | | | 17,795 | | | | | | 5,778 | | |
荷蘭的金融機構 | | | | | | | | | | | | | |
以英鎊計價的−
|
| | | | 11 | | | | | | 18 | | |
以歐元計價的−
|
| | | | 5,035 | | | | | | 8,899 | | |
以其他貨幣計價的−
|
| | | | 58 | | | | | | — | | |
荷蘭金融機構持有的現金餘額總額
|
| | | | 5,104 | | | | | | 8,917 | | |
德國的金融機構 | | | | | | | | | | | | | |
以歐元計價的−
|
| | | | 2,149 | | | | | | 5,347 | | |
德國金融機構持有的現金餘額合計
|
| | | | 2,149 | | | | | | 5,347 | | |
在其他司法管轄區的金融機構持有的現金餘額總額
|
| | | | 4,283 | | | | | | 862 | | |
金融機構現金餘額合計
|
| | | | 418,941 | | | | | | 736,604 | | |
手頭現金
|
| | | | — | | | | | | 1 | | |
現金餘額合計
|
| | | | 418,941 | | | | | | 736,605 | | |
|
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
|
| |
估計有用的較短者
資產壽命和租賃期限 |
|
| | |
年終了
2023年12月31日 |
| |||
年初保修
|
| | | | — | | |
添加內容
|
| | | | 8,492 | | |
使用率
|
| | | | (1,499) | | |
外幣折算調整
|
| | | | 29 | | |
年底應計保修
|
| | |
|
7,022
|
| |
包括:保修的當前部分
|
| | | | 483 | | |
保修的非當前部分
|
| | | | 6,539 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
佔總賬户的比例
應收餘額 |
| |||||||||
吉利集團
|
| | | | 22.09% | | | | | | 95.00% | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
總成本和費用的比例
|
| |||||||||||||||
吉利集團
|
| | | | 74.95% | | | | | | 39.28% | | | | | | 74.96% | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
應付款餘額總額的比例
|
| |||||||||
吉利集團
|
| | | | 65.96% | | | | | | 38.29% | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
應收賬款-第三方
|
| | | | 77,047 | | | | | | 111 | | |
減去:信貸損失準備金
|
| | | | (383) | | | | | | — | | |
合計 | | | | | 76,664 | | | | | | 111 | | |
| | |
美元
|
| |||
截至2022年12月31日的餘額
|
| | | | — | | |
採用ASC 326的影響
|
| | | | 1 | | |
截至2023年1月1日的餘額
|
| | | | 1 | | |
供應
|
| | | | 374 | | |
外幣折算調整
|
| | | | 8 | | |
截至2023年12月31日餘額
|
| | | | 383 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
可銷售的產品
|
| | | | 246,419 | | | | | | 13,714 | | |
在途貨物
|
| | | | 18,771 | | | | | | 8,989 | | |
合計 | | | | | 265,190 | | | | | | 22,703 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
可抵扣增值税
|
| | | | 41,066 | | | | | | 36,508 | | |
向第三方供應商預付款
|
| | | | 11,280 | | | | | | 2,446 | | |
存款
|
| | | | 3,995 | | | | | | 3,747 | | |
延期上市費用
|
| | | | 1,686 | | | | | | — | | |
其他
|
| | | | 5,850 | | | | | | 1,674 | | |
減:信用損失備抵(i)
|
| | | | (7) | | | | | | — | | |
合計 | | | | | 63,870 | | | | | | 44,375 | | |
| | |
美元
|
| |||
截至2022年12月31日的餘額
|
| | | | — | | |
採用ASC 326的影響
|
| | | | 2 | | |
截至2023年1月1日的餘額
|
| | | | 2 | | |
供應
|
| | | | 4 | | |
外幣折算調整
|
| | | | 1 | | |
截至2023年12月31日餘額
|
| | | | 7 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
機械和研發設備
|
| | | | 26,551 | | | | | | 16,997 | | |
模具和工裝
|
| | | | 84,367 | | | | | | 79,963 | | |
機動車輛
|
| | | | 50,935 | | | | | | 15,586 | | |
辦公和電子設備
|
| | | | 32,325 | | | | | | 17,271 | | |
購買的軟件
|
| | | | 68,422 | | | | | | 49,905 | | |
租賃改進
|
| | | | 35,506 | | | | | | 22,431 | | |
財產、設備和軟件
|
| | | | 298,106 | | | | | | 202,153 | | |
減去:累計折舊
|
| | | | (66,258) | | | | | | (15,455) | | |
在建工程(i)
|
| | | | 122,769 | | | | | | 66,773 | | |
財產、設備和軟件,淨額
|
| | | | 354,617 | | | | | | 253,471 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
收入成本
|
| | | | 16,111 | | | | | | 38 | | | | | | 25 | | |
研發費用
|
| | | | 3,238 | | | | | | 2,681 | | | | | | 1,626 | | |
銷售和營銷費用
|
| | | | 18,350 | | | | | | 5,476 | | | | | | 61 | | |
一般和行政費用
|
| | | | 17,258 | | | | | | 4,595 | | | | | | 344 | | |
折舊費用合計
|
| | | | 54,957 | | | | | | 12,790 | | | | | | 2,056 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
使用期限不確定的商標許可證
|
| | | | 116,083 | | | | | | 116,083 | | |
使用壽命不確定的車牌
|
| | | | 277 | | | | | | 281 | | |
無形資產
|
| | | | 116,360 | | | | | | 116,364 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
運營租賃成本
|
| | | | 27,815 | | | | | | 21,701 | | | | | | 6,389 | | |
短期租賃成本
|
| | | | 4,288 | | | | | | 2,595 | | | | | | 847 | | |
可變租賃成本
|
| | | | 141 | | | | | | 49 | | | | | | 231 | | |
合計 | | | | | 32,244 | | | | | | 24,345 | | | | | | 7,467 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
計入租賃負債計量的金額支付的現金 | | | | | | | | | | | | | | | | | | | |
經營租賃的經營現金流出 *
|
| | | | 34,752 | | | | | | 16,085 | | | | | | 56,024 | | |
以租賃義務換取的使用權資產 | | | | | | | | | | | | | | | | | | | |
經營租賃
|
| | | | 42,707 | | | | | | 76,584 | | | | | | 56,610 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
經營租賃 | | | | | | | | | | | | | |
經營性租賃使用權資產*
|
| | | | 173,103 | | | | | | 158,724 | | |
經營租賃總資產
|
| | | | 173,103 | | | | | | 158,724 | | |
經營租賃負債,流動 | | | | | | | | | | | | | |
−經營租賃負債-第三方
|
| | | | 16,760 | | | | | | 15,815 | | |
−經營租賃負債關聯方**
|
| | | | 840 | | | | | | 13 | | |
非流動經營租賃負債 | | | | | | | | | | | | | |
−經營租賃負債-第三方
|
| | | | 91,929 | | | | | | 98,963 | | |
−經營租賃負債關聯方
|
| | | | 12,064 | | | | | | 170 | | |
經營租賃總負債
|
| | | | 121,593 | | | | | | 114,961 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
加權平均剩餘租期 | | | | | | | | | | | | | | | | | | | |
經營租賃
|
| |
8.01年
|
| |
8.37年
|
| |
7.36年
|
| |||||||||
加權平均貼現率 | | | | | | | | | | | | | | | | | | | |
經營租賃
|
| | | | 6.60% | | | | | | 6.99% | | | | | | 5.74% | | |
| | |
截至
12月31日 2023 |
| |||
| | |
美元
|
| |||
2024
|
| | | | 23,902 | | |
2025
|
| | | | 20,884 | | |
2026
|
| | | | 19,482 | | |
2027
|
| | | | 17,137 | | |
2028
|
| | | | 16,001 | | |
之後
|
| | | | 55,092 | | |
未貼現的租賃付款總額
|
| | | | 152,498 | | |
減去:計入利息
|
| | | | (30,905) | | |
租賃總負債
|
| | | | 121,593 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
長期經營租賃押金
|
| | | | 3,288 | | | | | | 3,486 | | |
購買房產、設備和軟件的預付款
|
| | | | 920 | | | | | | 1,442 | | |
可抵扣增值税
|
| | | | 41,859 | | | | | | 5,815 | | |
股權投資(i)
|
| | | | 4,466 | | | | | | 240 | | |
合計 | | | | | 50,533 | | | | | | 10,983 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
向銀行借款
|
| | |
|
226,772
|
| | | |
|
28,748
|
| |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
應計工資和福利
|
| | | | 68,160 | | | | | | 46,362 | | |
R&D費用支出
|
| | | | 75,578 | | | | | | 83,261 | | |
市場營銷活動的廣告
|
| | | | 48,190 | | | | | | 47,729 | | |
購買財產、設備和軟件的費用
|
| | | | 51,278 | | | | | | 88,286 | | |
可退還客户押金
|
| | | | 27,007 | | | | | | 3,410 | | |
來自第三方的存款(i)
|
| | | | 19,608 | | | | | | 4,684 | | |
增值税和其他應付税款
|
| | | | 23,190 | | | | | | 4,843 | | |
服務費的保證金
|
| | | | 33,229 | | | | | | 21,176 | | |
銀行票據和信用證
|
| | | | 38,290 | | | | | | 11,025 | | |
與PIPE投資相關的可退還押金
|
| | | | 9,699 | | | | | | — | | |
其他
|
| | | | 25,193 | | | | | | 12,523 | | |
合計 | | | | | 419,422 | | | | | | 323,299 | | |
| | |
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
|
| | | | 2,508 | | |
截至2023年12月31日餘額
|
| | | | 11,884 | | |
| | |
截至
2023年12月31日 |
| |||
無風險利率
|
| | | | 4.87% | | |
預期波動率
|
| | | | 26.33% | | |
預期股息收益率
|
| | | | 0.00% | | |
剩餘期限
|
| |
1.5年
|
| |||
運動狀態概率
|
| | | | 50.00% | | |
LGIL相關普通股的公允價值
|
| |
$0.81
|
|
| | |
WFOE
可更換 備註 |
| |
閃電
速度 可更換 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 | | |
兑換為A系列可贖回可轉換優先股(注17)
|
| | | | (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 | | |
發行可交換票據
|
| | | | 27,883 | | | | | | — | | | | | | 27,883 | | |
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
|
| | | | 737 | | | | | | 3,711 | | | | | | 4,448 | | |
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
|
| | | | 272 | | | | | | 1,398 | | | | | | 1,670 | | |
外幣折算調整
|
| | | | (5,574) | | | | | | (1,223) | | | | | | (6,797) | | |
截至2023年12月31日餘額
|
| | | | 378,638 | | | | | | 75,678 | | | | | | 454,316 | | |
-當前部分
|
| | | | 378,638 | | | | | | — | | | | | | 378,638 | | |
-非當前部分
|
| | | | — | | | | | | 75,678 | | | | | | 75,678 | | |
| | |
截至2012年12月31日
|
| |||
| | |
2023
|
| |
2022
|
|
無風險利率
|
| |
1.75%
|
| |
2.07%
|
|
折扣率
|
| |
20.00%
|
| |
20.00%
|
|
轉換概率
|
| |
90.00%
|
| |
50.00% – 75.00%
|
|
債券收益率
|
| |
3.27% – 4.06%
|
| |
7.35% – 7.76%
|
|
符合條件的IPO發生的概率
|
| |
90.00%
|
| |
45.00%
|
|
| | |
截至2012年12月31日
|
| |||
| | |
2023
|
| |
2022
|
|
無風險利率
|
| |
2.08% – 2.29%
|
| |
2.40% – 2.60%
|
|
轉換概率
|
| |
75.00%
|
| |
75.00%
|
|
債券收益率
|
| |
4.03%
|
| |
7.11%
|
|
| | |
系列
前置備註 |
| |
子公司
可轉換票據 |
| |
2023
可轉換票據 |
| |
合計
|
| ||||||||||||
| | |
美元
|
| |
美元
|
| |
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Pre-A系列可贖回可轉換優先股(註釋17)
|
| | | | (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 | | |
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 | | |
發行可轉換票據
|
| | | | — | | | | | | — | | | | | | 25,297 | | | | | | 25,297 | | |
部分贖回可轉換票據
|
| | | | — | | | | | | — | | | | | | (5,648) | | | | | | (5,648) | | |
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
|
| | | | — | | | | | | 2,376 | | | | | | 616 | | | | | | 2,992 | | |
可轉換票據公允價值因特定工具的信用風險而發生變化
|
| | | | — | | | | | | 6,951 | | | | | | 12 | | | | | | 6,963 | | |
外幣折算調整
|
| | | | — | | | | | | (1,390) | | | | | | — | | | | | | (1,390) | | |
截至2023年12月31日餘額
|
| | | | — | | | | | | 81,635 | | | | | | 20,277 | | | | | | 101,912 | | |
-當前部分
|
| | | | — | | | | | | — | | | | | | 20,277 | | | | | | 20,277 | | |
-非當前部分
|
| | | | — | | | | | | 81,635 | | | | | | — | | | | | | 81,635 | | |
| | |
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2012年12月31日
|
| |||
| | |
2023
|
| |
2022
|
|
無風險利率
|
| |
2.40%
|
| |
2.52% – 2.73%
|
|
轉換概率
|
| |
10.00%
|
| |
12.00%
|
|
債券收益率
|
| |
4.85% – 5.84%
|
| |
6.88% – 8.92%
|
|
| | |
截至2012年12月31日
2023 |
|
無風險利率
|
| |
5.51% – 5.52%
|
|
轉換概率
|
| |
90.00%
|
|
債券收益率
|
| |
7.01% – 8.47%
|
|
| | |
資產相關
補貼 |
| |
研發相關
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 | | |
本年度收到的補貼
|
| | | | 16,345 | | | | | | — | | | | | | 16,345 | | |
本年度確認為收入
|
| | | | — | | | | | | — | | | | | | — | | |
外幣折算調整
|
| | | | (4,698) | | | | | | — | | | | | | (4,698) | | |
截至2023年12月31日餘額
|
| | | | 270,097 | | | | | | — | | | | | | 270,097 | | |
| | |
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2021年1月1日和2022年1月的餘額
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
優先股發行
|
| | | | 35,552,179 | | | | | | 153,126 | | | | | | 27,343,520 | | | | | | 190,723 | | | | | | 62,895,699 | | | | | | 343,849 | | |
重新指定普通股
轉換為優先股 |
| | | | 5,332,827 | | | | | | 23,650 | | | | | | — | | | | | | — | | | | | | 5,332,827 | | | | | | 23,650 | | |
可贖回可轉換優先股的增加
|
| | | | — | | | | | | 508 | | | | | | — | | | | | | 402 | | | | | | — | | | | | | 910 | | |
截至2022年12月31日的餘額
|
| | | | 40,885,006 | | | | | | 177,284 | | | | | | 27,343,520 | | | | | | 191,125 | | | | | | 68,228,526 | | | | | | 368,409 | | |
可贖回可轉換優先股的增加
|
| | | | — | | | | | | 7,225 | | | | | | — | | | | | | 7,896 | | | | | | — | | | | | | 15,121 | | |
截至2023年12月31日餘額
|
| | | | 40,885,006 | | | | | | 184,509 | | | | | | 27,343,520 | | | | | | 199,021 | | | | | | 68,228,526 | | | | | | 383,530 | | |
| | |
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
|
| |
3.79美元
|
| |
3.66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 | | |
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 | | |
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12月31日餘額
|
| | | | — | | |
| | |
截至2012年12月31日
2022 |
|
折扣率
|
| |
19.00%
|
|
債券收益率
|
| |
6.74% – 7.37%
|
|
預期條款
|
| |
0.33 – 1.86
|
|
| | |
截至2012年12月31日
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
第三方押金
|
| | | | 19,210 | | | | | | 15,824 | | |
有條件且可退還的政府補助金(I)
|
| | | | 77,654 | | | | | | — | | |
保修條款
|
| | | | 6,539 | | | | | | — | | |
合計 | | | | | 103,403 | | | | | | 15,824 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
德國 | | | | | | | | | | | | | | | | | | | |
- 公司税 *
|
| | | | 15.825% | | | | | | 15.825% | | | | | | 15.825% | | |
- 貿易税 *
|
| | | | 14.35% | | | | | | 14.35% | | | | | | 13.825% | | |
英國 **
|
| | | | 25% | | | | | | 19% | | | | | | 19% | | |
荷蘭
|
| | | | 25.8% | | | | | | 25.8% | | | | | | 25.8% | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
中華人民共和國(不包括香港)
|
| | | | (514,816) | | | | | | (652,302) | | | | | | (113,598) | | |
德國
|
| | | | (5,370) | | | | | | 801 | | | | | | 2,060 | | |
英國
|
| | | | (166,174) | | | | | | 821 | | | | | | 2,415 | | |
荷蘭
|
| | | | (46,774) | | | | | | (47,710) | | | | | | (1,415) | | |
開曼羣島
|
| | | | (4,383) | | | | | | (25,598) | | | | | | 1,860 | | |
香港
|
| | | | (1,859) | | | | | | 78 | | | | | | — | | |
其他
|
| | | | (9,766) | | | | | | (361) | | | | | | — | | |
合計 | | | | | (749,142) | | | | | | (724,271) | | | | | | (108,678) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
當期所得税支出 | | | | | | | | | | | | | | | | | | | |
−中國大陸,不包括香港
|
| | | | 727 | | | | | | 73 | | | | | | 852 | | |
−德國
|
| | | | 332 | | | | | | 400 | | | | | | 603 | | |
−UK
|
| | | | — | | | | | | (187) | | | | | | 182 | | |
−荷蘭
|
| | | | — | | | | | | — | | | | | | — | | |
−開曼羣島
|
| | | | — | | | | | | — | | | | | | — | | |
- 香港
|
| | | | — | | | | | | — | | | | | | — | | |
−Other
|
| | | | 54 | | | | | | 6 | | | | | | — | | |
當期税額撥備總額
|
| | | | 1,113 | | | | | | 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
|
| | | | — | | | | | | — | | | | | | — | | |
- 香港
|
| | | | — | | | | | | — | | | | | | — | | |
−Other
|
| | | | — | | | | | | — | | | | | | — | | |
遞延税費總額
|
| | | | — | | | | | | — | | | | | | 216 | | |
所得税總支出
|
| | | | 1,113 | | | | | | 292 | | | | | | 1,853 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
按25%的中國法定税率計算預期所得税優惠
|
| | | | (187,286) | | | | | | (181,068) | | | | | | (27,170) | | |
不同税收管轄區對税率的影響
|
| | | | 824 | | | | | | 5,997 | | | | | | (373) | | |
優惠税率影響
|
| | | | (423) | | | | | | — | | | | | | — | | |
不可抵扣費用的税收效應
|
| | | | 2,474 | | | | | | 480 | | | | | | 110 | | |
研發費用附加扣除的税收效應
|
| | | | (17,732) | | | | | | (3,068) | | | | | | (134) | | |
估值免税額變動
|
| | | | 202,586 | | | | | | 177,715 | | | | | | 29,784 | | |
納税申報差異
|
| | | | 663 | | | | | | — | | | | | | — | | |
其他
|
| | | | 7 | | | | | | 236 | | | | | | (364) | | |
實際所得税支出
|
| | | | 1,113 | | | | | | 292 | | | | | | 1,853 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
遞延税金資產: | | | | | | | | | | | | | |
淨營業虧損結轉
|
| | | | 186,642 | | | | | | 78,971 | | |
應計費用
|
| | | | 22,664 | | | | | | 23,271 | | |
推遲研發費用減税
|
| | | | 308,850 | | | | | | 263,384 | | |
經營性租賃負債
|
| | | | 31,633 | | | | | | 29,201 | | |
可交換票據
|
| | | | 5,061 | | | | | | 3,532 | | |
強制可贖回的非控股權益
|
| | | | — | | | | | | 1,463 | | |
可轉換票據
|
| | | | 3,620 | | | | | | 1,289 | | |
推遲扣除廣告費的税額
|
| | | | 10,054 | | | | | | 6,404 | | |
財產、設備和軟件
|
| | | | 2,908 | | | | | | 364 | | |
股權投資
|
| | | | 843 | | | | | | 667 | | |
遞延收入
|
| | | | 19,102 | | | | | | 1,619 | | |
遞延税金總額
|
| | | | 591,377 | | | | | | 410,165 | | |
遞延税項資產計價準備
|
| | | | (390,737) | | | | | | (202,715) | | |
遞延税項資產,扣除估值免税額後的淨額
|
| | | | 200,640 | | | | | | 207,450 | | |
遞延納税義務: | | | | | | | | | | | | | |
財產、設備和軟件
|
| | | | (3,430) | | | | | | (285) | | |
衍生資產
|
| | | | (17) | | | | | | — | | |
政府撥款
|
| | | | (155,717) | | | | | | (178,090) | | |
經營性租賃使用權資產
|
| | | | (41,476) | | | | | | (29,201) | | |
遞延納税負債總額
|
| | | | (200,640) | | | | | | (207,576) | | |
遞延納税淨負債
|
| | | | — | | | | | | (126) | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
遞延納税資產
|
| | | | — | | | | | | — | | |
遞延納税義務
|
| | | | — | | | | | | (126) | | |
遞延納税淨負債
|
| | | | — | | | | | | (126) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
年初餘額
|
| | | | 202,715 | | | | | | 32,914 | | | | | | 3,130 | | |
添加
|
| | | | 215,886 | | | | | | 177,715 | | | | | | 29,784 | | |
扣除
|
| | | | (25,934) | | | | | | — | | | | | | — | | |
外幣折算效果
|
| | | | (1,930) | | | | | | (7,914) | | | | | | — | | |
年終餘額
|
| | | | 390,737 | | | | | | 202,715 | | | | | | 32,914 | | |
截至2013年12月31日的一年
|
| |
金額
|
| |||
| | |
美元
|
| |||
2026
|
| | | | 43,523 | | |
2027
|
| | | | 151,292 | | |
2028
|
| | | | 275,898 | | |
合計 | | | | | 470,713 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
分子: | | | | | | | | | | | | | | | | | | | |
普通股股東應佔淨虧損
|
| | | | (742,001) | | | | | | (723,921) | | | | | | (110,531) | | |
可贖回可轉換優先股的增加
|
| | | | (15,121) | | | | | | (910) | | | | | | — | | |
計算普通股基本淨虧損和攤薄後每股淨虧損的分子
|
| | | | (757,122) | | | | | | (724,831) | | | | | | (110,531) | | |
分母: | | | | | | | | | | | | | | | | | | | |
普通股、基本和稀釋加權平均數(1)
|
| | | | 474,621,603 | | | | | | 475,805,054 | | | | | | 334,127,181 | | |
基本和稀釋後每股普通股淨虧損的分母計算(1)
|
| | | | 474,621,603 | | | | | | 475,805,054 | | | | | | 334,127,181 | | |
歸屬於普通股股東的每股普通股淨虧損
|
| | | | | | | | | | | | | | | | | | |
-基本和稀釋(1)
|
| | | | (1.60) | | | | | | (1.52) | | | | | | (0.33) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
可贖回可轉換優先股(附註17)
|
| | | | 68,228,526 | | | | | | 68,228,526 | | | | | | — | | |
可交換票據(一)
|
| | | | 36,709,165 | | | | | | 34,459,983 | | | | | | 12,547,642 | | |
系列A前備註(II)
|
| | | | — | | | | | | — | | | | | | 5,332,827 | | |
2023可轉換票據(III)
|
| | | | 2,029,407 | | | | | | — | | | | | | — | | |
強制可贖回的非控股權益(Iv)
|
| | | | — | | | | | | 1,148,666 | | | | | | 627,382 | | |
股票期權(V)
|
| | | | 10,073,233 | | | | | | 10,378,710 | | | | | | — | | |
保修期(Vi) | | | | | 711,044 | | | | | | 711,044 | | | | | | — | | |
合計 | | | | | 117,751,375 | | | | | | 114,926,929 | | | | | | 18,507,851 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
服務線 | | | | | | | | | | | | | | | | | | | |
貨物銷售 - 第三方 | | | | | | | | | | | | | | | | | | | |
- BEV生活方式模特
|
| | | | 464,172 | | | | | | — | | | | | | — | | |
- 跑車
|
| | | | 183,160 | | | | | | 828 | | | | | | 369 | | |
-其他
|
| | | | 9,394 | | | | | | 335 | | | | | | — | | |
| | | | | 656,726 | | | | | | 1,163 | | | | | | 369 | | |
貨物銷售 - 關聯方 | | | | | | | | | | | | | | | | | | | |
- BEV生活方式模特
|
| | | | 1,093 | | | | | | — | | | | | | — | | |
- 跑車
|
| | | | 951 | | | | | | — | | | | | | — | | |
-其他
|
| | | | 1,388 | | | | | | 23 | | | | | | — | | |
| | | | | 3,432 | | | | | | 23 | | | | | | — | | |
小計
|
| | |
|
660,158
|
| | | |
|
1,186
|
| | | |
|
369
|
| |
服務 | | | | | | | | | | | | | | | | | | | |
關聯方
|
| | | | 12,573 | | | | | | 8,344 | | | | | | 3,280 | | |
-第三方
|
| | | | 6,277 | | | | | | 27 | | | | | | 38 | | |
小計
|
| | |
|
18,850
|
| | | |
|
8,371
|
| | | |
|
3,318
|
| |
總收入
|
| | | | 679,008 | | | | | | 9,557 | | | | | | 3,687 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
中國大陸
|
| | | | 419,448 | | | | | | 8,816 | | | | | | 3,109 | | |
英國
|
| | | | 83,827 | | | | | | 437 | | | | | | 439 | | |
日本
|
| | | | 26,390 | | | | | | — | | | | | | — | | |
澳大利亞
|
| | | | 20,335 | | | | | | — | | | | | | — | | |
比利時
|
| | | | 20,701 | | | | | | — | | | | | | — | | |
法國
|
| | | | 16,341 | | | | | | — | | | | | | — | | |
意大利
|
| | | | 14,650 | | | | | | — | | | | | | — | | |
德國
|
| | | | 15,904 | | | | | | — | | | | | | — | | |
荷蘭
|
| | | | 13,729 | | | | | | — | | | | | | — | | |
其他
|
| | | | 47,683 | | | | | | 304 | | | | | | 139 | | |
收入 | | | | | 679,008 | | | | | | 9,557 | | | | | | 3,687 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
流動負債 | | | | | | | | | | | | | |
-合同負債 - 第三方
|
| | | | 44,184 | | | | | | 7,843 | | |
-合同負債 - 關聯方*
|
| | | | 1 | | | | | | 8 | | |
非流動負債 | | | | | | | | | | | | | |
-合同負債 - 第三方
|
| | | | 6,245 | | | | | | — | | |
合同負債,流動和非流動
|
| | | | 50,430 | | | | | | 7,851 | | |
| | | | | | | | |
報告日公允價值計量使用
|
| |||||||||||||||
| | |
截至
的公允價值
12月31日 2023 |
| |
報價
在活動中 市場 相同資產 (一級) |
| |
意義重大
其他 可觀察 輸入 (二級) |
| |
意義重大
無法觀察 輸入 (三級) |
| ||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| ||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
投資證券
|
| | | | 3,326 | | | | | | 3,326 | | | | | | — | | | | | | — | | |
衍生資產
|
| | | | 67 | | | | | | — | | | | | | 67 | | | | | | — | | |
負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
看跌期權負債
|
| | | | 11,884 | | | | | | — | | | | | | — | | | | | | 11,884 | | |
可轉換票據
|
| | | | 101,912 | | | | | | — | | | | | | — | | | | | | 101,912 | | |
可交換票據
|
| | | | 454,316 | | | | | | — | | | | | | — | | | | | | 454,316 | | |
| | | | | | | | |
報告日公允價值計量使用
|
| |||||||||||||||
| | |
截至
的公允價值
12月31日 2022 |
| |
報價
在活動中 市場 相同資產 (一級) |
| |
意義重大
其他 可觀察 輸入 (二級) |
| |
意義重大
無法觀察 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 行權價 |
| |
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
|
| | | | 10,378,710 | | | | | | 2.89 | | | | | | 1.90 | | | | | | | | | | | | | | |
在2022年12月31日表現突出
|
| | | | 10,378,710 | | | | | | 2.89 | | | | | | 1.90 | | | | | | | | | | | | | | |
已批准
|
| | | | 775,561 | | | | | | 2.89 | | | | | | 4.83 | | | | | | | | | | | | | | |
被沒收
|
| | | | (1,081,038) | | | | | | 2.89 | | | | | | 2.21 | | | | | | | | | | | | | | |
截至2023年12月31日尚未償還
|
| | | | 10,073,233 | | | | | | 2.89 | | | | | | 2.08 | | | | | | 8.82 | | | | | | 60,831 | | |
| | |
截至2013年12月31日的年度
|
| |||
授予日期:
|
| |
2023
|
| |
2022
|
|
無風險利率(I)
|
| |
3.4% – 4.79%
|
| |
3.71% – 4.15%
|
|
預期波動率(II)
|
| |
54.06% – 54.48%
|
| |
56.13% – 56.32%
|
|
預期股息率(III)
|
| |
0.00%
|
| |
0.00%
|
|
多次鍛鍊(Iv)
|
| |
2.20 – 2.80
|
| |
2.20 – 2.80
|
|
預期條款(V)
|
| |
10.00年
|
| |
10.00年
|
|
標的普通股公允價值(Vi)
|
| |
$5.91 - 美元$8.93
|
| |
3.61美元 - 4.11美元
|
|
| | |
少於
一年 |
| |
超過
一年 |
| |
合計
|
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
採購承諾
|
| | | | 179,490 | | | | | | 2,511 | | | | | | 182,001 | | |
| | |
少於
一年 |
| |
超過
一年 |
| |
合計
|
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
資本支出承諾(一)
|
| | | | 59,304 | | | | | | 264 | | | | | | 59,568 | | |
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 | |
寧寧吉利研發 | | | 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 | |
LGIL | | | 公司控股股東控制的實體 | |
創始人陸上車輛 | | | 公司控股股東控制的實體 | |
吉利香港 | | | 公司控股股東控制的實體 | |
主要關聯方名稱
|
| |
關係性質
|
|
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 | |
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 | |
LCL | | | 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 | |
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 | |
浙江極速採購管理有限公司有限公司。 | | | 公司控股股東控制的實體 | |
主要關聯方名稱
|
| |
關係性質
|
|
浙江煥福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 | |
湖北長江車谷產業投資基金合夥企業 | | | 受公司重大影響的實體 | |
無錫星驅科技有限公司有限公司 | | | 受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 | | | 公司控股股東具有重大影響力的實體 | |
Northpole GLY 3 LP | | | 公司一名董事控制的實體 | |
蓮花汽車美國公司 | | | 公司控股股東控制的實體 | |
林克投資有限公司 | | | 公司控股股東控制的實體 | |
杭州吉利EVUN科技有限公司 | | | 公司控股股東控制的實體 | |
吉智文化創意有限公司 | | | 公司控股股東控制的實體 | |
沃爾沃個人阿克蒂博拉格 | | | 公司控股股東控制的實體 | |
雷諾S.A.S | | | 公司控股股東具有重大影響力的實體 | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
提供服務(i)
|
| | | | 12,573 | | | | | | 8,344 | | | | | | 3,280 | | |
貨物銷售(i)
|
| | | | 3,432 | | | | | | 23 | | | | | | — | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
代表關聯方付款((ii).a)
|
| | | | 4,022 | | | | | | 244 | | | | | | — | | |
關聯方代表集團收取的現金((ii).a)
|
| | | | 3,695 | | | | | | — | | | | | | — | | |
向關聯方貸款((ii).b)
|
| | | | 1,227 | | | | | | 2,310 | | | | | | — | | |
應收關聯方貸款的利息收入((ii).b)
|
| | | | 122 | | | | | | 24 | | | | | | — | | |
購買產品和服務((iii).a)
|
| | | | 852,623 | | | | | | 44,347 | | | | | | 14,259 | | |
為研發活動購買產品和服務(㈢.b)
|
| | | | 134,721 | | | | | | 167,012 | | | | | | 47,442 | | |
購買設備和軟件((Iii).c)
|
| | | | 11,223 | | | | | | 42,798 | | | | | | 6,255 | | |
關聯方代表集團付款((iii).d)
|
| | | | 14,514 | | | | | | 2,952 | | | | | | — | | |
短期租賃成本((iii).e)
|
| | | | 765 | | | | | | 347 | | | | | | 243 | | |
從關聯方供應商收到的押金((iii).f)
|
| | | | 251 | | | | | | 1,584 | | | | | | — | | |
分銷權的獲得((iii).g)
|
| | | | 22,296 | | | | | | — | | | | | | — | | |
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)
|
| | | | 12,166 | | | | | | 214 | | | | | | 1,333 | | |
支付租賃負債(V)
|
| | | | 269 | | | | | | 98 | | | | | | 545 | | |
購買吉利許可證(vi)
|
| | | | — | | | | | | — | | | | | | 288,948 | | |
購買商標許可證(Vii)
|
| | | | — | | | | | | — | | | | | | 116,041 | | |
支付收購共同控制下的Lotus Tech Innovation Centre GmbH的對價(VIII)
|
| | | | — | | | | | | 15,512 | | | | |
|
—
|
| |
購買短期投資的付款(ix)
|
| | | | — | | | | | | 10,000 | | | | |
|
—
|
| |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
應收賬款 - 關聯方(一)
|
| | | | 22,430 | | | | | | 8,545 | | |
合同責任 - 關聯方*(I)
|
| | | | 1 | | | | | | 8 | | |
預付款和其他流動資產
|
| | | | 28,744 | | | | | | 8,732 | | |
其他非流動資產
|
| | | | 2,706 | | | | | | — | | |
應付賬款-關聯方(㈢.a)
|
| | | | 340,419 | | | | | | 5,770 | | |
應計費用和其他流動負債
|
| | | | 289,845 | | | | | | 183,216 | | |
其他非流動負債 - 關聯方((Iii).f)
|
| | | | 1,634 | | | | | | 1,584 | | |
經營租賃負債
|
| | | | 840 | | | | | | 13 | | |
經營租賃負債 - 關聯方,非流動(V)
|
| | | | 12,064 | | | | | | 170 | | |
投資證券 - 關聯方(Ix)
|
| | | | 3,326 | | | | | | 8,411 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
資產 | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | |
現金
|
| | | | 33,888 | | | | | | 353,107 | | |
公司間應付金額
|
| | | | 46,087 | | | | | | 6,089 | | |
預付款和其他流動資產 - 第三方
|
| | | | 1,687 | | | | | | — | | |
流動資產總額
|
| | | | 81,662 | | | | | | 359,196 | | |
非流動資產 | | | | | | | | | | | | | |
投資證券
|
| | | | 3,326 | | | | | | 8,411 | | |
非流動資產合計
|
| | | | 3,326 | | | | | | 8,411 | | |
總資產
|
| | | | 84,988 | | | | | | 367,607 | | |
負債、夾層股權和股東股權(虧損)
|
| | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | |
可轉換票據
|
| | | | 20,277 | | | | | | — | | |
應計費用和其他流動負債 - 第三方
|
| | | | 714 | | | | | | — | | |
流動負債總額
|
| | | | 20,991 | | | | | | — | | |
非流動負債 | | | | | | | | | | | | | |
虧損超過子公司和合並VIE投資的份額
|
| | | | 873,881 | | | | | | 451,571 | | |
看跌期權負債
|
| | | | 11,884 | | | | | | — | | |
非流動負債合計
|
| | | | 885,765 | | | | | | 451,571 | | |
總負債
|
| | | | 906,756 | | | | | | 451,571 | | |
夾層總股本
|
| | | | 383,530 | | | | | | 368,409 | | |
股東權益(虧損) | | | | | | | | | | | | | |
普通股
|
| | | | 21 | | | | | | 21 | | |
新增實收資本
|
| | | | 358,187 | | | | | | 403,103 | | |
股東應收賬款
|
| | | | — | | | | | | (26,447) | | |
累計其他綜合收益
|
| | | | 25,267 | | | | | | 17,707 | | |
累計虧損
|
| | | | (1,588,773) | | | | | | (846,757) | | |
股東虧損總額
|
| | | | (1,205,298) | | | | | | (452,373) | | |
總負債、夾層權益和股東虧損
|
| | | | 84,988 | | | | | | 367,607 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
總運營費用
|
| | | | (2,983) | | | | | | (11,127) | | | | | | (263) | | |
利息收入
|
| | | | 6,979 | | | | | | 2,839 | | | | | | — | | |
利息支出
|
| | | | — | | | | | | — | | | | | | — | | |
投資虧損,淨額
|
| | | | (5,084) | | | | | | (4,242) | | | | | | — | | |
外幣匯兑收益(損失),淨額
|
| | | | (171) | | | | | | (13,068) | | | | | | 2,124 | | |
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
|
| | | | (616) | | | | | | — | | | | | | — | | |
看跌期權負債公允價值變動
|
| | | | (2,508) | | | | | | — | | | | | | — | | |
子公司和合並VIE的虧損份額
|
| | | | (737,618) | | | | | | (698,323) | | | | | | (112,392) | | |
所得税前虧損
|
| | | | (742,001) | | | | | | (723,921) | | | | | | (110,531) | | |
所得税費用
|
| | | | — | | | | | | — | | | | | | — | | |
淨虧損
|
| | | | (742,001) | | | | | | (723,921) | | | | | | (110,531) | | |
其他綜合收益(損失): | | | | | | | | | | | | | | | | | | | |
因工具特定信貸風險導致的可換股票據公允價值變動(扣除零所得税)
|
| | | | (8,650) | | | | | | (893) | | | | | | 119 | | |
扣除零所得税後的外幣折算調整
|
| | | | 16,210 | | | | | | 18,669 | | | | | | (843) | | |
全面虧損
|
| | | | (734,441) | | | | | | (706,145) | | | | | | (111,255) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
經營活動產生(使用)的淨現金
|
| | | | 3,127 | | | | | | 2,682 | | | | | | (997) | | |
投資活動中使用的淨現金
|
| | | | (347,697) | | | | | | (113,216) | | | | | | — | | |
融資活動提供的現金淨額
|
| | | | 27,163 | | | | | | 392,053 | | | | | | 82,076 | | |
匯率變動對現金的影響
|
| | | | (1,812) | | | | | | (10,161) | | | | | | 670 | | |
現金淨增長
|
| | | | (319,219) | | | | | | 271,358 | | | | | | 81,749 | | |
年初現金
|
| | | | 353,107 | | | | | | 81,749 | | | | | | — | | |
年終現金
|
| | | | 33,888 | | | | | | 353,107 | | | | | | 81,749 | | |