| | |
價格至
公共的 |
| |
承銷
折扣和 佣金(1) |
| |
以前的收益
給我們的費用 |
| |||||||||
每個美國存托股份
|
| | | 美元 | 7.80 | | | | | 美元 | 0.546 | | | | | 美元 | 7.254 | | |
總
|
| | | 美元 | 20,280,000 | | | | | 美元 | 1,419,600 | | | | | 美元 | 18,860,400 | | |
|
Maxim Group LLC
|
| |
AMTD Tiger
|
|
| | |
頁面
|
||
招股説明書摘要
|
| | | | 1 |
風險因素
|
| | | | 13 |
有關前瞻性陳述的特別説明
|
| | | | 49 |
使用收益
|
| | | | 51 |
股利政策
|
| | | | 52 |
稀釋
|
| | | | 53 |
大寫
|
| | | | 55 |
匯率信息
|
| | | | 56 |
公司歷史和結構
|
| | | | 57 |
選定的合併財務數據
|
| | | | 61 |
管理層對財務狀況和經營結果的討論和分析
|
| | | | 63 |
行業概述
|
| | | | 97 |
業務
|
| | | | 104 |
| | |
頁面
|
||
規章
|
| | | | 118 |
管理
|
| | | | 130 |
主要股東
|
| | | | 137 |
關聯方交易
|
| | | | 141 |
符合未來銷售條件的股票
|
| | | | 142 |
股本説明
|
| | | | 144 |
美國存託憑證説明
共享 |
| | | | 157 |
徵税
|
| | | | 165 |
承銷
|
| | | | 171 |
與此產品相關的費用
|
| | | | 183 |
法律事務
|
| | | | 184 |
專家
|
| | | | 185 |
民事責任的可執行性
|
| | | | 186 |
您可以在哪裏找到更多信息
|
| | | | 188 |
綜合財務指數
報表 |
| | | | F-1 |
|
淨虧損
|
| | |
|
(39,141)
|
| |
| 添加: | | | |||||
|
折舊及攤銷
|
| | | | 323 | | |
|
利息支出,淨額
|
| | | | 308 | | |
| EBITDA | | | |
|
(38,510)
|
| |
| 添加: | | | |||||
|
憑證公允價值損失
|
| | | | 338 | | |
|
基於股份的薪酬費用
|
| | | | 30,614 | | |
|
調整後的EBITDA
|
| | |
|
(7,558)
|
| |
|
淨虧損
|
| | |
|
(39,141)
|
| |
| 添加: | | | |||||
|
憑證公允價值損失
|
| | | | 338 | | |
|
基於股份的薪酬費用
|
| | | | 30,614 | | |
|
調整後淨虧損
|
| | |
|
(8,189)
|
| |
| | |
截至2013年12月31日的年度,
|
| |
截至6月30日的6個月,
|
| ||||||||||||||||||||||||||||||
| | |
2016
|
| |
2017
|
| |
2017
|
| |
2018
|
| ||||||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
| ||||||||||||||||||
| | |
(以千為單位,不包括每股和每股數據)
|
| |||||||||||||||||||||||||||||||||
持續運營 | | | | | | | | ||||||||||||||||||||||||||||||
淨收入
|
| | | | 117,353 | | | | | | 280,666 | | | | | | 42,415 | | | | | | 91,326 | | | | | | 269,334 | | | | | | 40,703 | | |
收入成本
|
| | | | (17,748) | | | | | | (85,742) | | | | | | (12,958) | | | | | | (27,847) | | | | | | (74,054) | | | | | | (11,191) | | |
毛利
|
| | | | 99,605 | | | | | | 194,924 | | | | | | 29,457 | | | | | | 63,479 | | | | | | 195,280 | | | | | | 29,512 | | |
運營費用: | | | | | | | | ||||||||||||||||||||||||||||||
銷售和營銷費用
|
| | | | (136,666) | | | | | | (223,249) | | | | | | (33,738) | | | | | | (87,168) | | | | | | (167,673) | | | | | | (25,339) | | |
一般和行政費用
|
| | | | (24,458) | | | | | | (27,491) | | | | | | (4,155) | | | | | | (12,938) | | | | | | (31,578) | | | | | | (4,772) | | |
研發費用
|
| | | | (19,576) | | | | | | (15,925) | | | | | | (2,407) | | | | | | (7,783) | | | | | | (7,841) | | | | | | (1,185) | | |
總運營費用
|
| | | | (180,700) | | | | | | (266,665) | | | | | | (40,300) | | | | | | (107,889) | | | | | | (207,092) | | | | | | (31,296) | | |
持續經營虧損
|
| | | | (81,095) | | | | | | (71,741) | | | | | | (10,843) | | | | | | (44,410) | | | | | | (11,812) | | | | | | (1,784) | | |
所得税前持續經營虧損
|
| | | | (81,508) | | | | | | (75,694) | | | | | | (11,441) | | | | | | (45,217) | | | | | | (17,640) | | | | | | (2,664) | | |
所得税費用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
持續經營淨虧損
|
| | | | (81,508) | | | | | | (75,694) | | | | | | (11,441) | | | | | | (45,217) | | | | | | (17,640) | | | | | | (2,664) | | |
停產經營 | | | | | | | | ||||||||||||||||||||||||||||||
所得税前非持續經營虧損
|
| | | | (5,060) | | | | | | (14,977) | | | | | | (2,263) | | | | | | (12,457) | | | | | | (4,383) | | | | | | (662) | | |
所得税支出,淨額
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
終止經營業務淨虧損
|
| | | | (5,060) | | | | | | (14,977) | | | | | | (2,263) | | | | | | (12,457) | | | | | | (3,612) | | | | | | (546) | | |
淨虧損
|
| | | | (86,568) | | | | | | (90,671) | | | | | | (13,704) | | | | | | (57,674) | | | | | | (21,252) | | | | | | (3,210) | | |
優先股贖回價值的增加
|
| | | | (16,905) | | | | | | (20,945) | | | | | | (3,165) | | | | | | (8,766) | | | | | | (12,189) | | | | | | (1,842) | | |
團車網有限公司股東應佔淨虧損
|
| | | | (103,473) | | | | | | (111,616) | | | | | | (16,869) | | | | | | (66,440) | | | | | | (33,441) | | | | | | (5,052) | | |
淨虧損
|
| | | | (86,568) | | | | | | (90,671) | | | | | | (13,704) | | | | | | (57,674) | | | | | | (21,252) | | | | | | (3,210) | | |
其他綜合收益/(虧損): | | | | | | | | ||||||||||||||||||||||||||||||
外幣折算調整
|
| | | | 317 | | | | | | (1,367) | | | | | | (207) | | | | | | (57) | | | | | | 3,096 | | | | | | 468 | | |
其他綜合收益/(虧損)合計
|
| | | | 317 | | | | | | (1,367) | | | | | | (207) | | | | | | (57) | | | | | | 3,096 | | | | | | 468 | | |
全面損失總額
|
| | | | (86,251) | | | | | | (92,038) | | | | | | (13,911) | | | | | | (57,731) | | | | | | (18,156) | | | | | | (2,742) | | |
優先股贖回價值的增加
|
| | | | (16,905) | | | | | | (20,945) | | | | | | (3,165) | | | | | | (8,766) | | | | | | (12,189) | | | | | | (1,842) | | |
團車網有限公司股東應佔全面虧損
|
| | | | (103,156) | | | | | | (112,983) | | | | | | (17,076) | | | | | | (66,497) | | | | | | (30,345) | | | | | | (4,584) | | |
持續經營業務歸屬於團結有限公司普通股股東的每股淨虧損
|
| | | | | | | ||||||||||||||||||||||||||||||
基本信息
|
| | | | (1.10) | | | | | | (1.02) | | | | | | (0.15) | | | | | | (0.57) | | | | | | (0.31) | | | | | | (0.05) | | |
稀釋
|
| | | | (1.10) | | | | | | (1.02) | | | | | | (0.15) | | | | | | (0.57) | | | | | | (0.31) | | | | | | (0.05) | | |
終止業務歸屬於團結有限公司普通股股東的每股淨虧損
|
| | | | | | | ||||||||||||||||||||||||||||||
基本信息
|
| | | | (0.06) | | | | | | (0.16) | | | | | | (0.02) | | | | | | (0.13) | | | | | | (0.04) | | | | | | (0.01) | | |
稀釋
|
| | | | (0.06) | | | | | | (0.16) | | | | | | (0.02) | | | | | | (0.13) | | | | | | (0.04) | | | | | | (0.01) | | |
普通股加權平均數 | | | | | | | | ||||||||||||||||||||||||||||||
基本信息
|
| | | | 89,423,362 | | | | | | 94,870,580 | | | | | | 94,870,580 | | | | | | 94,870,580 | | | | | | 95,869,481 | | | | | | 95,869,481 | | |
稀釋
|
| | | | 89,423,362 | | | | | | 94,870,580 | | | | | | 94,870,580 | | | | | | 94,870,580 | | | | | | 95,869,481 | | | | | | 95,869,481 | | |
非公認會計準則財務數據(1) | | | | | | | | ||||||||||||||||||||||||||||||
調整後的EBITDA
|
| | | | (81,684) | | | | | | (84,004) | | | | | | (12,697) | | | | | | (55,785) | | | | | | 6,541 | | | | | | 991 | | |
調整後淨(虧損)/利潤
|
| | | | (84,268) | | | | | | (87,385) | | | | | | (13,208) | | | | | | (57,087) | | | | | | 3,266 | | | | | | 496 | | |
|
| | |
截至2013年12月31日,
|
| |
截至6月30日,
|
| ||||||||||||||||||||||||
| | |
2016
|
| |
2017
|
| |
2018
|
| |||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
|
| |
人民幣
|
| |
美元
|
| |||||||||||||||
| | |
(單位:千)
|
| |||||||||||||||||||||||||||
資產 | | | | | | | |||||||||||||||||||||||||
現金及現金等價物
|
| | | | 24,785 | | | | | | 66,695 | | | | | | 10,079 | | | | | | 152,564 | | | | | | 23,056 | | |
受限現金
|
| | | | — | | | | | | 11,108 | | | | | | 1,679 | | | | | | 23,158 | | | | | | 3,500 | | |
應收賬款淨額
|
| | | | 4,871 | | | | | | 8,467 | | | | | | 1,280 | | | | | | 38,635 | | | | | | 5,839 | | |
預付款和其他流動資產
|
| | | | 14,740 | | | | | | 16,181 | | | | | | 2,446 | | | | | | 35,867 | | | | | | 5,420 | | |
總資產
|
| | | | 49,375 | | | | | | 112,835 | | | | | | 17,054 | | | | | | 260,246 | | | | | | 39,328 | | |
總負債
|
| | | | 112,982 | | | | | | 176,797 | | | | | | 26,720 | | | | | | 127,264 | | | | | | 19,232 | | |
夾層總股本
|
| | | | 226,488 | | | | | | 336,073 | | | | | | 50,789 | | | | | | 541,899 | | | | | | 81,895 | | |
股東虧損總額
|
| | | | (290,095) | | | | | | (400,035) | | | | | | (60,455) | | | | | | (408,917) | | | | | | (61,799) | | |
總負債、夾層權益和股東權益
赤字 |
| | | | 49,375 | | | | | | 112,835 | | | | | | 17,054 | | | | | | 260,246 | | | | | | 39,328 | | |
|
| | |
截至2013年12月31日的年度,
|
| |
截至以下日期的六個月
6月30日, |
| ||||||||||||||||||||||||||||||
| | |
2016
|
| |
2017
|
| |
2017
|
| |
2018
|
| ||||||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
| ||||||||||||||||||
| | |
(單位:千)
|
| |||||||||||||||||||||||||||||||||
用於經營活動的現金淨額
|
| | | | (54,092) | | | | | | (59,662) | | | | | | (9,018) | | | | | | (48,083) | | | | | | (48,968) | | | | | | (7,401) | | |
投資活動產生/用於投資活動的淨現金
|
| | | | 14,969 | | | | | | (4,272) | | | | | | (645) | | | | | | (151) | | | | | | (693) | | | | | | (105) | | |
融資活動產生的現金淨額
|
| | | | 52,477 | | | | | | 117,954 | | | | | | 17,826 | | | | | | 71,970 | | | | | | 144,976 | | | | | | 21,910 | | |
匯率效應對現金及現金等價物的影響
|
| | | | 26 | | | | | | (1,002) | | | | | | (151) | | | | | | (863) | | | | | | 2,604 | | | | | | 394 | | |
現金、現金等價物和限制性現金淨增加
|
| | | | 13,380 | | | | | | 53,018 | | | | | | 8,012 | | | | | | 22,873 | | | | | | 97,919 | | | | | | 14,798 | | |
期初的現金和現金等價物以及限制性現金
|
| | | | 11,405 | | | | | | 24,785 | | | | | | 3,746 | | | | | | 24,785 | | | | | | 77,803 | | | | | | 11,758 | | |
現金和現金等價物,以及期末的限制性現金
|
| | | | 24,785 | | | | | | 77,803 | | | | | | 11,758 | | | | | | 47,658 | | | | | | 175,722 | | | | | | 26,556 | | |
|
| | |
截至該年度為止
十二月三十一日, |
| |
為六個人
截至的月份 6月30日, |
| ||||||||||||
| | |
2016
|
| |
2017
|
| |
2018
|
| |||||||||
組織的車展數量
|
| | | | 26 | | | | | | 304 | | | | | | 315 | | |
通過我們的車展促進的汽車交易總GMV
(單位:十億元人民幣) |
| | | | 不適用(1) | | | | | | 30.0 | | | | | | 21.4 | | |
組織團購活動的次數
|
| | | | 8,201 | | | | | | 697 | | | | | | – | | |
促進的銷售交易數量
|
| | | | 111,689 | | | | | | 207,506 | | | | | | 150,751 | | |
| | |
截至以下三個月
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
12月31日,
2016 |
| |
3月31日,
2017 |
| |
6月30日,
2017 |
| |
9月30日,
2017 |
| |
12月31日,
2017 |
| |
3月31日,
2018 |
| |
6月30日,
2018 |
| |
9月30日,
2018 |
| ||||||||||||||||||||||||
户外車展數量
|
| | | | 26 | | | | | | 12 | | | | | | 40 | | | | | | 43 | | | | | | 79 | | | | | | 59 | | | | | | 147 | | | | | | 120 | | |
| | |
按普通人計算
分享 |
| |
每個美國存托股份
|
|
首次公開募股價格
|
| |
1.95美元
|
| |
7.80美元
|
|
截至2018年6月30日的有形賬面淨值
|
| |
0.18美元
|
| |
0.72美元
|
|
優先股轉換生效後的預計有形賬面淨值
|
| |
0.08美元
|
| |
0.32美元
|
|
備考為本公司優先股轉換及本次發售生效後的經調整有形賬面淨值
|
| |
0.13美元
|
| |
0.52美元
|
|
在本次發行中向新投資者攤薄有形賬面淨值
|
| |
1.82美元
|
| |
7.28美元
|
|
| | |
普通股
購得 |
| |
總對價
|
| |
平均值
單價 普通 分享 |
| |
平均值
單價 廣告 |
| ||||||
| | |
Number
|
| |
百分比
|
| |
金額
|
| |
百分比
|
| ||||||
| | | | | | | | | | | | | |
(美元)
|
| |
(美元)
|
| |
現有股東*
|
| |
247,982,083
|
| |
97.1%
|
| |
78,105,032
|
| |
84.5%
|
| |
0.31
|
| |
1.24
|
|
新投資者
|
| |
7,323,200
|
| |
2.9%
|
| |
14,280,240
|
| |
15.5%
|
| |
1.95
|
| |
7.80
|
|
總計
|
| |
255,305,283
|
| |
100.0%
|
| |
92,385,272
|
| |
100.0%
|
| | | | | | |
|
| | |
截至2018年6月30日
|
| | | |||||||||||||||||||||||||||||||||||||
| | |
實際
|
| |
備考(1)
|
| |
備考(1)
調整後的 |
| | | |||||||||||||||||||||||||||||||
| | |
人民幣
|
| |
美元
|
| |
人民幣
|
| |
美元
|
| |
人民幣
|
| |
美元
|
| | | ||||||||||||||||||||||
| | |
(單位:千)
|
| | | |||||||||||||||||||||||||||||||||||||
夾層股權總額
|
| | | | 541,899 | | | | | | 81,895 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | ||||
股東赤字: | | | | | | | | | | ||||||||||||||||||||||||||||||||||
A類普通股:面值0.0001美元;
310,802,108股,63,586,484股 已發行及50,910,072股已發行股份 2018年6月30日(444,739,420股授權, 已發行202,047,903股和189,371,491股 截至6月30日,在預計基礎上未償還, 2018) |
| | | | 41 | | | | | | 6 | | | | | | 133 | | | | | | 21 | | | | | | 143 | | | | | | 23 | | | | | ||||
B類普通股:面值0.0001美元,截至2018年6月30日已授權、已發行和已發行55,260,580股(截至2018年6月30日,55,260,580股已授權、已發行和已發行股票)
|
| | | | 35 | | | | | | 5 | | | | | | 35 | | | | | | 5 | | | | | | 35 | | | | | | 5 | | | | | | | | |
庫存股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | ||||
額外實收資本
|
| | | | 9,258 | | | | | | 1,399 | | | | | | 551,065 | | | | | | 83,279 | | | | | | 643,081 | | | | | | 97,185 | | | | | ||||
累計赤字
|
| | | | (410,578) | | | | | | (62,049) | | | | | | (410,578) | | | | | | (62,049) | | | | | | (410,578) | | | | | | (62,049) | | | | | ||||
累計其他綜合損失
|
| | | | (7,673) | | | | | | (1,160) | | | | | | (7,673) | | | | | | (1,160) | | | | | | (7,673) | | | | | | (1,160) | | | | | ||||
股東虧損總額
|
| | | | (408,917) | | | | | | (61,799) | | | | | | 132,982 | | | | | | 20,096 | | | | | | 225,008 | | | | | | 34,004 | | | | | ||||
夾層總股本與股東虧損
|
| | | | 132,982 | | | | | | 20,096 | | | | | | 132,982 | | | | | | 20,096 | | | | | | 225,008 | | | | | | 34,004 | | | | | ||||
|
| | |
中午買入價
|
| |||||||||||||||||||||
期間
|
| |
期間結束
|
| |
平均值(1)
|
| |
低
|
| |
高
|
| ||||||||||||
| | |
(1美元兑人民幣)
|
| |||||||||||||||||||||
2013
|
| | | | 6.0537 | | | | | | 6.1412 | | | | | | 6.2438 | | | | | | 6.0537 | | |
2014
|
| | | | 6.2046 | | | | | | 6.1704 | | | | | | 6.2591 | | | | | | 6.0402 | | |
2015
|
| | | | 6.4778 | | | | | | 6.2869 | | | | | | 6.4896 | | | | | | 6.1870 | | |
2016
|
| | | | 6.9430 | | | | | | 6.6549 | | | | | | 6.9580 | | | | | | 6.4480 | | |
2017
|
| | | | 6.5063 | | | | | | 6.7350 | | | | | | 6.9575 | | | | | | 6.4773 | | |
2018年(至2018年11月16日) | | | | | | | | | | | | | | | | | | | | | | | | | |
可能
|
| | | | 6.4096 | | | | | | 6.3701 | | | | | | 6.4175 | | | | | | 6.3325 | | |
六月
|
| | | | 6.6171 | | | | | | 6.4651 | | | | | | 6.6235 | | | | | | 6.3850 | | |
七月
|
| | | | 6.8038 | | | | | | 6.7164 | | | | | | 6.8102 | | | | | | 6.6123 | | |
八月
|
| | | | 6.8300 | | | | | | 6.8453 | | | | | | 6.9330 | | | | | | 6.8018 | | |
九月
|
| | | | 6.8680 | | | | | | 6.8551 | | | | | | 6.8880 | | | | | | 6.8270 | | |
十月
|
| | | | 6.9737 | | | | | | 6.9191 | | | | | | 6.9737 | | | | | | 6.8680 | | |
2018年11月(至2018年11月16日)
|
| | | | 6.9367 | | | | | | 6.9305 | | | | | | 6.9553 | | | | | | 6.8894 | | |
| | |
截至2013年12月31日的年度,
|
| |
截至6月30日的6個月,
|
||||||||||||||||||||||||||||||
| | |
2016
|
| |
2017
|
| |
2017
|
| |
2018
|
||||||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
||||||||||||||||||
| | |
(以千為單位,不包括每股和每股數據)
|
|||||||||||||||||||||||||||||||||
持續運營 | | | | | | | | |||||||||||||||||||||||||||||
淨收入
|
| | | | 117,353 | | | | | | 280,666 | | | | | | 42,415 | | | | | | 91,326 | | | | | | 269,334 | | | | | | 40,703 | |
收入成本
|
| | | | (17,748) | | | | | | (85,742) | | | | | | (12,958) | | | | | | (27,847) | | | | | | (74,054) | | | | | | (11,191) | |
毛利
|
| | | | 99,605 | | | | | | 194,924 | | | | | | 29,457 | | | | | | 63,479 | | | | | | 195,280 | | | | | | 29,512 | |
運營費用: | | | | | | | | |||||||||||||||||||||||||||||
銷售和營銷費用
|
| | | | (136,666) | | | | | | (223,249) | | | | | | (33,738) | | | | | | (87,168) | | | | | | (167,673) | | | | | | (25,339) | |
一般和行政費用
|
| | | | (24,458) | | | | | | (27,491) | | | | | | (4,155) | | | | | | (12,938) | | | | | | (31,578) | | | | | | (4,772) | |
研發費用
|
| | | | (19,576) | | | | | | (15,925) | | | | | | (2,407) | | | | | | (7,783) | | | | | | (7,841) | | | | | | (1,185) | |
總運營費用
|
| | | | (180,700) | | | | | | (266,665) | | | | | | (40,300) | | | | | | (107,889) | | | | | | (207,092) | | | | | | (31,296) | |
持續經營虧損
|
| | | | (81,095) | | | | | | (71,741) | | | | | | (10,843) | | | | | | (44,410) | | | | | | (11,812) | | | | | | (1,784) | |
所得税前持續經營虧損
|
| | | | (81,508) | | | | | | (75,694) | | | | | | (11,441) | | | | | | (45,217) | | | | | | (17,640) | | | | | | (2,664) | |
所得税費用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | |
持續經營淨虧損
|
| | | | (81,508) | | | | | | (75,694) | | | | | | (11,441) | | | | | | (45,217) | | | | | | (17,640) | | | | | | (2,664) | |
停產經營 | | | | | | | | |||||||||||||||||||||||||||||
所得税前非持續經營虧損
|
| | | | (5,060) | | | | | | (14,977) | | | | | | (2,263) | | | | | | (12,457) | | | | | | (4,383) | | | | | | (662) | |
所得税支出,淨額
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | |
終止經營業務淨虧損
|
| | | | (5,060) | | | | | | (14,977) | | | | | | (2,263) | | | | | | (12,457) | | | | | | (3,612) | | | | | | (546) | |
淨虧損
|
| | | | (86,568) | | | | | | (90,671) | | | | | | (13,704) | | | | | | (57,674) | | | | | | (21,252) | | | | | | (3,210) | |
優先股贖回價值的增加
|
| | | | (16,905) | | | | | | (20,945) | | | | | | (3,165) | | | | | | (8,766) | | | | | | (12,189) | | | | | | (1,842) | |
團車網有限公司股東應佔淨虧損
|
| | | | (103,473) | | | | | | (111,616) | | | | | | (16,869) | | | | | | (66,440) | | | | | | (33,441) | | | | | | (5,052) | |
淨虧損
|
| | | | (86,568) | | | | | | (90,671) | | | | | | (13,704) | | | | | | (57,674) | | | | | | (21,252) | | | | | | (3,210) | |
其他綜合收益/(虧損): | | | | | | | | |||||||||||||||||||||||||||||
外幣折算調整
|
| | | | 317 | | | | | | (1,367) | | | | | | (207) | | | | | | (57) | | | | | | 3,096 | | | | | | 468 | |
其他綜合收益/(虧損)合計
|
| | | | 317 | | | | | | (1,367) | | | | | | (207) | | | | | | (57) | | | | | | 3,096 | | | | | | 468 | |
全面損失總額
|
| | | | (86,251) | | | | | | (92,038) | | | | | | (13,911) | | | | | | (57,731) | | | | | | (18,156) | | | | | | (2,742) | |
優先股贖回價值的增加
|
| | | | (16,905) | | | | | | (20,945) | | | | | | (3,165) | | | | | | (8,766) | | | | | | (12,189) | | | | | | (1,842) | |
團車網有限公司股東應佔全面虧損
|
| | | | (103,156) | | | | | | (112,983) | | | | | | (17,076) | | | | | | (66,497) | | | | | | (30,345) | | | | | | (4,584) | |
持續經營業務歸屬於團結有限公司普通股股東的每股淨虧損
|
| | | | | | | |||||||||||||||||||||||||||||
基本信息
|
| | | | (1.10) | | | | | | (1.02) | | | | | | (0.15) | | | | | | (0.57) | | | | | | (0.31) | | | | | | (0.05) | |
稀釋
|
| | | | (1.10) | | | | | | (1.02) | | | | | | (0.15) | | | | | | (0.57) | | | | | | (0.31) | | | | | | (0.05) | |
終止業務歸屬於團結有限公司普通股股東的每股淨虧損
|
| | | | | | | |||||||||||||||||||||||||||||
基本信息
|
| | | | (0.06) | | | | | | (0.16) | | | | | | (0.02) | | | | | | (0.13) | | | | | | (0.04) | | | | | | (0.01) | |
稀釋
|
| | | | (0.06) | | | | | | (0.16) | | | | | | (0.02) | | | | | | (0.13) | | | | | | (0.04) | | | | | | (0.01) | |
普通股加權平均數 | | | | | | | | |||||||||||||||||||||||||||||
基本信息
|
| | | | 89,423,362 | | | | | | 94,870,580 | | | | | | 94,870,580 | | | | | | 94,870,580 | | | | | | 95,869,481 | | | | | | 95,869,481 | |
稀釋
|
| | | | 89,423,362 | | | | | | 94,870,580 | | | | | | 94,870,580 | | | | | | 94,870,580 | | | | | | 95,869,481 | | | | | | 95,869,481 | |
非公認會計準則財務數據(1) | | | | | | | | |||||||||||||||||||||||||||||
調整後的EBITDA
|
| | | | (81,684) | | | | | | (84,004) | | | | | | (12,697) | | | | | | (55,785) | | | | | | 6,541 | | | | | | 991 | |
調整後淨(虧損)/利潤
|
| | | | (84,268) | | | | | | (87,385) | | | | | | (13,208) | | | | | | (57,087) | | | | | | 3,266 | | | | | | 496 | |
|
| | |
截至2013年12月31日,
|
| |
截至6月30日,
|
| ||||||||||||||||||||||||
| | |
2016
|
| |
2017
|
| |
2018
|
| |||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
|
| |
人民幣
|
| |
美元
|
| |||||||||||||||
| | |
(單位:千)
|
| |||||||||||||||||||||||||||
資產 | | | | | | | |||||||||||||||||||||||||
現金及現金等價物
|
| | | | 24,785 | | | | | | 66,695 | | | | | | 10,079 | | | | | | 152,564 | | | | | | 23,056 | | |
受限現金
|
| | | | — | | | | | | 11,108 | | | | | | 1,679 | | | | | | 23,158 | | | | | | 3,500 | | |
應收賬款淨額
|
| | | | 4,871 | | | | | | 8,467 | | | | | | 1,280 | | | | | | 38,635 | | | | | | 5,839 | | |
預付款和其他流動資產
|
| | | | 14,740 | | | | | | 16,181 | | | | | | 2,446 | | | | | | 35,867 | | | | | | 5,420 | | |
總資產
|
| | | | 49,375 | | | | | | 112,835 | | | | | | 17,054 | | | | | | 260,246 | | | | | | 39,328 | | |
總負債
|
| | | | 112,982 | | | | | | 176,797 | | | | | | 26,720 | | | | | | 127,264 | | | | | | 19,232 | | |
夾層總股本
|
| | | | 226,488 | | | | | | 336,073 | | | | | | 50,789 | | | | | | 541,899 | | | | | | 81,895 | | |
股東虧損總額
|
| | | | (290,095) | | | | | | (400,035) | | | | | | (60,455) | | | | | | (408,917) | | | | | | (61,799) | | |
總負債、夾層權益和股東虧損
|
| | | | 49,375 | | | | | | 112,835 | | | | | | 17,054 | | | | | | 260,246 | | | | | | 39,328 | | |
|
| | |
截至2013年12月31日的年度,
|
| |
六個月來
截至6月30日, |
| ||||||||||||||||||||||||||||||
| | |
2016
|
| |
2017
|
| |
2017
|
| |
2018
|
| ||||||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
| ||||||||||||||||||
| | |
(單位:千)
|
| |||||||||||||||||||||||||||||||||
用於經營活動的現金淨額
|
| | | | (54,092) | | | | | | (59,662) | | | | | | (9,018) | | | | | | (48,083) | | | | | | (48,968) | | | | | | (7,401) | | |
投資活動產生/用於投資活動的淨現金
|
| | | | 14,969 | | | | | | (4,272) | | | | | | (645) | | | | | | (151) | | | | | | (693) | | | | | | (105) | | |
融資活動產生的現金淨額
|
| | | | 52,477 | | | | | | 117,954 | | | | | | 17,826 | | | | | | 71,970 | | | | | | 144,976 | | | | | | 21,910 | | |
外匯匯率變動的影響
論現金及現金等價物 |
| | | | 26 | | | | | | (1,002) | | | | | | (151) | | | | | | (863) | | | | | | 2,604 | | | | | | 394 | | |
現金、現金等價物和限制性現金淨增加
|
| | | | 13,380 | | | | | | 53,018 | | | | | | 8,012 | | | | | | 22,873 | | | | | | 97,919 | | | | | | 14,798 | | |
年初/期間的現金、現金等價物和限制性現金
|
| | | | 11,405 | | | | | | 24,785 | | | | | | 3,746 | | | | | | 24,785 | | | | | | 77,803 | | | | | | 11,758 | | |
年終/期末現金、現金等價物和受限現金
|
| | | | 24,785 | | | | | | 77,803 | | | | | | 11,758 | | | | | | 47,658 | | | | | | 175,722 | | | | | | 26,556 | | |
|
| | |
截至2013年12月31日的年度,
|
| |
截至6月30日的6個月,
|
| | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2016
|
| |
2017
|
| |
2017
|
| |
2018
|
| | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
人民幣
|
| |
%
|
| |
人民幣
|
| |
美元
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
美元
|
| |
%
|
| | | | | | ||||||||||||||||||||||||||||||||||||||||
| | |
(單位為千,但百分比除外)
|
| | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
淨收入: | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
車展
|
| | | | 50,840 | | | | | | 43.3 | | | | | | 263,927 | | | | | | 39,885 | | | | | | 94.0 | | | | | | 79,170 | | | | | | 86.7 | | | | | | 269,184 | | | | | | 40,680 | | | | 100.0 | | | | | | | |||||||||||||
團購便利化
|
| | | | 66,513 | | | | | | 56.7 | | | | | | 16,739 | | | | | | 2,530 | | | | | | 6.0 | | | | | | 12,156 | | | | | | 13.3 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | |
虛擬經銷商
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 60 | | | | | | 9 | | | | | | 0.0 | | | | | | | | ||||||||||
其他
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 90 | | | | | | 14 | | | | | | 0.0 | | | | | | | | ||||||||||
淨收入合計
|
| | | | 117,353 | | | | | | 100.0 | | | | | | 280,666 | | | | | | 42,415 | | | | | | 100.0 | | | | | | 91,326 | | | | | | 100.0 | | | | | | 269,334 | | | | | | 40,703 | | | | | | 100.0 | | | | | | | | ||||||||||
|
| | |
截至2013年12月31日的年度,
|
| |
截至6月30日的6個月,
|
| | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2016
|
| |
2017
|
| |
2017
|
| |
2018
|
| | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
人民幣
|
| |
%
|
| |
人民幣
|
| |
美元
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
美元
|
| |
%
|
| | | | | | ||||||||||||||||||||||||||||||||||||||||
| | |
(單位為千,但百分比除外)
|
| | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
淨收入
|
| | | | 117,353 | | | | | | 100.0 | | | | | | 280,666 | | | | | | 42,415 | | | | | | 100.0 | | | | | | 91,326 | | | | | | 100.0 | | | | | | 269,334 | | | | | | 40,703 | | | | | | 100.0 | | | | | | | | ||||||||||
收入成本: | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
場館設置費用
|
| | | | 3,534 | | | | | | 3.0 | | | | | | 32,250 | | | | | | 4,874 | | | | | | 11.5 | | | | | | 9,078 | | | | | | 9.9 | | | | | | 32,870 | | | | | | 4,967 | | | | | | 12.2 | | | | | | | | ||||||||||
場地租賃費
|
| | | | 5,144 | | | | | | 4.4 | | | | | | 30,959 | | | | | | 4,679 | | | | | | 11.0 | | | | | | 10,927 | | | | | | 12.0 | | | | | | 25,029 | | | | | | 3,783 | | | | | | 9.3 | | | | | | | | ||||||||||
安保費用
|
| | | | 965 | | | | | | 0.8 | | | | | | 8,215 | | | | | | 1,241 | | | | | | 2.9 | | | | | | 889 | | | | | | 1.0 | | | | | | 3,510 | | | | | | 531 | | | | | | 1.3 | | | | | | | | ||||||||||
直接人工成本
|
| | | | 3,676 | | | | | | 3.1 | | | | | | 4,810 | | | | | | 727 | | | | | | 1.7 | | | | | | 1,710 | | | | | | 1.9 | | | | | | 3,218 | | | | | | 486 | | | | | | 1.2 | | | | | | | | | | | | | | | | | |
其他直接成本
|
| | | | 4,429 | | | | | | 3.8 | | | | | | 9,508 | | | | | | 1,437 | | | | | | 3.4 | | | | | | 5,243 | | | | | | 5.7 | | | | | | 9,427 | | | | | | 1,424 | | | | | | 3.5 | | | | | | | | | | | | | | | | | |
收入總成本
|
| | | | 17,748 | | | | | | 15.1 | | | | | | 85,742 | | | | | | 12,958 | | | | | | 30.5 | | | | | | 27,847 | | | | | | 30.5 | | | | | | 74,054 | | | | | | 11,191 | | | | | | 27.5 | | | | | | | | ||||||||||
|
| | |
截至2013年12月31日的年度,
|
| |
截至6月30日的6個月,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2016
|
| |
2017
|
| |
2017
|
| |
2018
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | |
人民幣
|
| |
%
|
| |
人民幣
|
| |
美元
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
美元
|
| |
%
|
| ||||||||||||||||||||||||||||||
| | |
(單位為千,但百分比除外)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
淨收入
|
| | | | 117,353 | | | | | | 100.0 | | | | | | 280,666 | | | | | | 42,415 | | | | | | 100.0 | | | | | | 91,326 | | | | | | 100.0 | | | | | | 269,334 | | | | | | 40,703 | | | | | | 100.0 | | |
運營費用: | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||
銷售和營銷費用
|
| | | | 136,666 | | | | | | 116.4 | | | | | | 223,249 | | | | | | 33,738 | | | | | | 79.5 | | | | | | 87,168 | | | | | | 95.4 | | | | | | 167,673 | | | | | | 25,339 | | | | | | 62.3 | | |
一般和行政費用
|
| | | | 24,458 | | | | | | 20.9 | | | | | | 27,491 | | | | | | 4,155 | | | | | | 9.8 | | | | | | 12,938 | | | | | | 14.2 | | | | | | 31,578 | | | | | | 4,772 | | | | | | 11.7 | | |
研發費用
|
| | | | 19,576 | | | | | | 16.7 | | | | | | 15,925 | | | | | | 2,407 | | | | | | 5.7 | | | | | | 7,783 | | | | | | 8.5 | | | | | | 7,841 | | | | | | 1,185 | | | | | | 2.9 | | |
總運營費用
|
| | | | 180,700 | | | | | | 154.0 | | | | | | 266,665 | | | | | | 40,300 | | | | | | 95.0 | | | | | | 107,889 | | | | | | 118.1 | | | | | | 207,092 | | | | | | 31,296 | | | | | | 76.9 | | |
|
| | |
截至2013年12月31日的年度,
|
| |
截至6月30日的6個月,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2016
|
| |
2017
|
| |
2017
|
| |
2018
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | |
人民幣
|
| |
%
|
| |
人民幣
|
| |
美元
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
美元
|
| |
%
|
| ||||||||||||||||||||||||||||||
| | |
(單位為千,但百分比除外)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
淨收入
|
| | | | 117,353 | | | | | | 100.0 | | | | | | 280,666 | | | | | | 42,415 | | | | | | 100.0 | | | | | | 91,326 | | | | | | 100.0 | | | | | | 269,334 | | | | | | 40,703 | | | | | | 100.0 | | |
銷售和營銷費用:
|
| | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||
廣告和促銷費
|
| | | | 60,948 | | | | | | 51.9 | | | | | | 134,181 | | | | | | 20,278 | | | | | | 47.8 | | | | | | 47,793 | | | | | | 52.3 | | | | | | 118,176 | | | | | | 17,859 | | | | | | 43.9 | | |
銷售人員薪酬
|
| | | | 61,534 | | | | | | 52.4 | | | | | | 71,304 | | | | | | 10,776 | | | | | | 25.4 | | | | | | 33,908 | | | | | | 37.1 | | | | | | 36,004 | | | | | | 5,441 | | | | | | 13.4 | | |
交通和租賃
費用 |
| | | | 10,288 | | | | | | 8.8 | | | | | | 7,122 | | | | | | 1,076 | | | | | | 2.5 | | | | | | 2,233 | | | | | | 2.4 | | | | | | 3,272 | | | | | | 494 | | | | | | 1.2 | | |
呼叫中心費用
|
| | | | — | | | | | | — | | | | | | 1,309 | | | | | | 198 | | | | | | 0.5 | | | | | | 144 | | | | | | 0.2 | | | | | | 6,701 | | | | | | 1,013 | | | | | | 2.5 | | |
其他
|
| | | | 3,896 | | | | | | 3.3 | | | | | | 9,333 | | | | | | 1,410 | | | | | | 3.3 | | | | | | 3,090 | | | | | | 3.4 | | | | | | 3,520 | | | | | | 532 | | | | | | 1.3 | | |
銷售和營銷費用總額
|
| | | | 136,666 | | | | | | 116.4 | | | | | | 223,249 | | | | | | 33,738 | | | | | | 79.5 | | | | | | 87,168 | | | | | | 95.4 | | | | | | 167,673 | | | | | | 25,339 | | | | | | 62.3 | | |
|
| | |
截至2013年12月31日的年度,
|
| |
截至6月30日的6個月,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2016
|
| |
2017
|
| |
2017
|
| |
2018
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | |
人民幣
|
| |
%
|
| |
人民幣
|
| |
美元
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
美元
|
| |
%
|
| ||||||||||||||||||||||||||||||
| | |
(單位為千,但百分比除外)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
淨收入
|
| | | | 117,353 | | | | | | 100.0 | | | | | | 280,666 | | | | | | 42,415 | | | | | | 100.0 | | | | | | 91,326 | | | | | | 100.0 | | | | | | 269,334 | | | | | | 40,703 | | | | | | 100.0 | | |
一般和行政費用:
|
| | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||
行政人員薪酬
|
| | | | 10,876 | | | | | | 9.3 | | | | | | 14,027 | | | | | | 2,120 | | | | | | 5.0 | | | | | | 7,349 | | | | | | 8.0 | | | | | | 23,651 | | | | | | 3,574 | | | | | | 8.8 | | |
專業服務費
|
| | | | 5,076 | | | | | | 4.3 | | | | | | 4,231 | | | | | | 639 | | | | | | 1.5 | | | | | | 1,773 | | | | | | 1.9 | | | | | | 3,880 | | | | | | 586 | | | | | | 1.4 | | |
辦公費
|
| | | | 5,274 | | | | | | 4.5 | | | | | | 4,580 | | | | | | 692 | | | | | | 1.6 | | | | | | 2,248 | | | | | | 2.5 | | | | | | 1,861 | | | | | | 281 | | | | | | 0.7 | | |
其他
|
| | | | 3,232 | | | | | | 2.8 | | | | | | 4,653 | | | | | | 704 | | | | | | 1.7 | | | | | | 1,568 | | | | | | 1.8 | | | | | | 2,186 | | | | | | 331 | | | | | | 0.8 | | |
一般和行政費用總額
|
| | | | 24,458 | | | | | | 20.9 | | | | | | 27,491 | | | | | | 4,155 | | | | | | 9.8 | | | | | | 12,938 | | | | | | 14.2 | | | | | | 31,578 | | | | | | 4,772 | | | | | | 11.7 | | |
|
| | |
截至2013年12月31日的年度,
|
| |
六個月來
截至6月30日, |
| ||||||||||||||||||||||||||||||
| | |
2016
|
| |
2017
|
| |
2017
|
| |
2018
|
| ||||||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
| ||||||||||||||||||
| | |
(以千為單位,不包括每股和每股數據)
|
| |||||||||||||||||||||||||||||||||
持續運營 | | | | | | | | ||||||||||||||||||||||||||||||
淨收入
|
| | | | 117,353 | | | | | | 280,666 | | | | | | 42,415 | | | | | | 91,326 | | | | | | 269,334 | | | | | | 40,703 | | |
收入成本
|
| | | | (17,748) | | | | | | (85,742) | | | | | | (12,958) | | | | | | (27,847) | | | | | | (74,054) | | | | | | (11,191) | | |
毛利
|
| | | | 99,605 | | | | | | 194,924 | | | | | | 29,457 | | | | | | 63,479 | | | | | | 195,280 | | | | | | 29,512 | | |
運營費用: | | | | | | | | ||||||||||||||||||||||||||||||
銷售和營銷費用
|
| | | | (136,666) | | | | | | (223,249) | | | | | | (33,738) | | | | | | (87,168) | | | | | | (167,673) | | | | | | (25,339) | | |
一般和行政費用
|
| | | | (24,458) | | | | | | (27,491) | | | | | | (4,155) | | | | | | (12,938) | | | | | | (31,578) | | | | | | (4,772) | | |
研發費用
|
| | | | (19,576) | | | | | | (15,925) | | | | | | (2,407) | | | | | | (7,783) | | | | | | (7,841) | | | | | | (1,185) | | |
總運營費用
|
| | | | (180,700) | | | | | | (266,665) | | | | | | (40,300) | | | | | | (107,889) | | | | | | (207,092) | | | | | | (31,296) | | |
持續經營虧損
|
| | | | (81,095) | | | | | | (71,741) | | | | | | (10,843) | | | | | | (44,410) | | | | | | (11,812) | | | | | | (1,784) | | |
所得税前持續經營虧損
|
| | | | (81,508) | | | | | | (75,694) | | | | | | (11,441) | | | | | | (45,217) | | | | | | (17,640) | | | | | | (2,664) | | |
所得税費用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
持續經營淨虧損
|
| | | | (81,508) | | | | | | (75,694) | | | | | | (11,441) | | | | | | (45,217) | | | | | | (17,640) | | | | | | (2,664) | | |
停產經營 | | | | | | | | ||||||||||||||||||||||||||||||
所得税前非持續經營虧損
|
| | | | (5,060) | | | | | | (14,977) | | | | | | (2,263) | | | | | | (12,457) | | | | | | (4,383) | | | | | | (662) | | |
所得税支出,淨額
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
終止經營業務淨虧損
|
| | | | (5,060) | | | | | | (14,977) | | | | | | (2,263) | | | | | | (12,457) | | | | | | (3,612) | | | | | | (546) | | |
淨虧損
|
| | | | (86,568) | | | | | | (90,671) | | | | | | (13,704) | | | | | | (57,674) | | | | | | (21,252) | | | | | | (3,210) | | |
優先股贖回價值的增加
|
| | | | (16,905) | | | | | | (20,945) | | | | | | (3,165) | | | | | | (8,766) | | | | | | (12,189) | | | | | | (1,842) | | |
團車網有限公司股東應佔淨虧損
|
| | | | (103,473) | | | | | | (111,616) | | | | | | (16,869) | | | | | | (66,440) | | | | | | (33,441) | | | | | | (5,052) | | |
淨虧損
|
| | | | (86,568) | | | | | | (90,671) | | | | | | (13,704) | | | | | | (57,674) | | | | | | (21,252) | | | | | | (3,210) | | |
其他綜合收益/(虧損): | | | | | | | | ||||||||||||||||||||||||||||||
外幣折算調整
|
| | | | 317 | | | | | | (1,367) | | | | | | (207) | | | | | | (57) | | | | | | 3,096 | | | | | | 468 | | |
其他綜合收益/(虧損)合計
|
| | | | 317 | | | | | | (1,367) | | | | | | (207) | | | | | | (57) | | | | | | 3,096 | | | | | | 468 | | |
全面損失總額
|
| | | | (86,251) | | | | | | (92,038) | | | | | | (13,911) | | | | | | (57,731) | | | | | | (18,156) | | | | | | (2,742) | | |
優先股贖回價值的增加
|
| | | | (16,905) | | | | | | (20,945) | | | | | | (3,165) | | | | | | (8,766) | | | | | | (12,189) | | | | | | (1,842) | | |
團車網有限公司股東應佔全面虧損
|
| | | | (103,156) | | | | | | (112,983) | | | | | | (17,076) | | | | | | (66,497) | | | | | | (30,345) | | | | | | (4,584) | | |
持續經營業務歸屬於團結有限公司普通股股東的每股淨虧損
|
| | | | | | | ||||||||||||||||||||||||||||||
基本信息
|
| | | | (1.10) | | | | | | (1.02) | | | | | | (0.15) | | | | | | (0.57) | | | | | | (0.31) | | | | | | (0.05) | | |
稀釋
|
| | | | (1.10) | | | | | | (1.02) | | | | | | (0.15) | | | | | | (0.57) | | | | | | (0.31) | | | | | | (0.05) | | |
終止業務歸屬於團結有限公司普通股股東的每股淨虧損
|
| | | | | | | ||||||||||||||||||||||||||||||
基本信息
|
| | | | (0.06) | | | | | | (0.16) | | | | | | (0.02) | | | | | | (0.13) | | | | | | (0.04) | | | | | | (0.01) | | |
稀釋
|
| | | | (0.06) | | | | | | (0.16) | | | | | | (0.02) | | | | | | (0.13) | | | | | | (0.04) | | | | | | (0.01) | | |
普通股加權平均數 | | | | | | | | ||||||||||||||||||||||||||||||
基本信息
|
| | | | 89,423,362 | | | | | | 94,870,580 | | | | | | 94,870,580 | | | | | | 94,870,580 | | | | | | 95,869,481 | | | | | | 95,869,481 | | |
稀釋
|
| | | | 89,423,362 | | | | | | 94,870,580 | | | | | | 94,870,580 | | | | | | 94,870,580 | | | | | | 95,869,481 | | | | | | 95,869,481 | | |
非公認會計準則財務數據(1) | | | | | | | | ||||||||||||||||||||||||||||||
調整後的EBITDA
|
| | | | (81,684) | | | | | | (84,004) | | | | | | (12,697) | | | | | | (55,785) | | | | | | 6,541 | | | | | | 991 | | |
調整後淨(虧損)/利潤
|
| | | | (84,268) | | | | | | (87,385) | | | | | | (13,208) | | | | | | (57,087) | | | | | | 3,266 | | | | | | 496 | | |
|
| | |
截至2013年12月31日的年度,
|
| |
截至6月30日的6個月,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2016
|
| |
2017
|
| |
2017
|
| |
2018
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | |
人民幣
|
| |
%
|
| |
人民幣
|
| |
美元
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
美元
|
| |
%
|
| ||||||||||||||||||||||||||||||
| | |
(單位為千,但百分比除外)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
淨收入
|
| | | | 117,353 | | | | | | 100.0 | | | | | | 280,666 | | | | | | 42,415 | | | | | | 100.0 | | | | | | 91,326 | | | | | | 100.0 | | | | | | 269,334 | | | | | | 40,703 | | | | | | 100.0 | | |
持續經營虧損
|
| | | | (81,095) | | | | | | (69.1) | | | | | | (71,741) | | | | | | (10,843) | | | | | | (25.6) | | | | | | (44,410) | | | | | | (48.6) | | | | | | (11,812) | | | | | | (1,784) | | | | | | (4.4) | | |
其他費用: | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||
利息支出,淨額
|
| | | | (1,376) | | | | | | (1.2) | | | | | | (2,416) | | | | | | (365) | | | | | | (0.9) | | | | | | (811) | | | | | | (0.9) | | | | | | (2,872) | | | | | | (434) | | | | | | (1.1) | | |
匯兑收益/(損失)
|
| | | | 399 | | | | | | 0.3 | | | | | | (199) | | | | | | (31) | | | | | | (0.1) | | | | | | (81) | | | | | | (0.1) | | | | | | 493 | | | | | | 76 | | | | | | 0.2 | | |
投資收益
|
| | | | 230 | | | | | | 0.2 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 200 | | | | | | 30 | | | | | | 0.1 | | |
認股權證的公允價值變動
|
| | | | 560 | | | | | | 0.5 | | | | | | (1,390) | | | | | | (210) | | | | | | (0.5) | | | | | | — | | | | | | — | | | | | | (3,505) | | | | | | (530) | | | | | | (1.3) | | |
其他,網絡
|
| | | | (226) | | | | | | (0.2) | | | | | | 52 | | | | | | 8 | | | | | | 0.0 | | | | | | 85 | | | | | | 0.1 | | | | | | (144) | | | | | | (22) | | | | | | (0.1) | | |
持續經營淨虧損
|
| | | | (81,508) | | | | | | (69.5) | | | | | | (75,694) | | | | | | (11,441) | | | | | | (27.0) | | | | | | (45,217) | | | | | | (49.5) | | | | | | (17,640) | | | | | | (2,664) | | | | | | (6.6) | | |
終止經營業務淨虧損
|
| | | | (5,060) | | | | | | (4.3) | | | | | | (14,977) | | | | | | (2,263) | | | | | | (5.3) | | | | | | (12,457) | | | | | | (13.6) | | | | | | (3,612) | | | | | | (546) | | | | | | (1.3) | | |
淨虧損
|
| | | | (86,568) | | | | | | (73.8) | | | | | | (90,671) | | | | | | (13,704) | | | | | | (32.3) | | | | | | (57,674) | | | | | | (63.1) | | | | | | (21,252) | | | | | | (3,210) | | | | | | (7.9) | | |
|
| | |
截至該年度為止
十二月三十一日, |
| |
六個月來
截至6月30日, |
| ||||||||||||||||||||||||||||||
| | |
2016
|
| |
2017
|
| |
2017
|
| |
2018
|
| ||||||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
| ||||||||||||||||||
| | |
(單位:千)
|
| |||||||||||||||||||||||||||||||||
淨收入
|
| | | | 19,983 | | | | | | 17,768 | | | | | | 2,685 | | | | | | 7,642 | | | | | | 4,807 | | | | | | 726 | | |
收入成本
|
| | | | (307) | | | | | | (627) | | | | | | (95) | | | | | | (363) | | | | | | (280) | | | | | | (42) | | |
毛利
|
| | | | 19,676 | | | | | | 17,141 | | | | | | 2,590 | | | | | | 7,279 | | | | | | 4,527 | | | | | | 684 | | |
運營費用: | | | | | | | | ||||||||||||||||||||||||||||||
銷售和營銷費用
|
| | | | (23,881) | | | | | | (30,065) | | | | | | (4,543) | | | | | | (18,951) | | | | | | (6,800) | | | | | | (1,028) | | |
一般和行政費用
|
| | | | (815) | | | | | | (1,077) | | | | | | (163) | | | | | | (555) | | | | | | (1,368) | | | | | | (207) | | |
業務費用共計
|
| | | | (24,696) | | | | | | (31,142) | | | | | | (4,706) | | | | | | (19,506) | | | | | | (8,168) | | | | | | (1,235) | | |
運營虧損 | | | | | (5,020) | | | | | | (14,001) | | | | | | (2,116) | | | | | | (12,227) | | | | | | (3,641) | | | | | | (551) | | |
其他費用: | | | | | | | | ||||||||||||||||||||||||||||||
利息支出,淨額
|
| | | | (13) | | | | | | (924) | | | | | | (140) | | | | | | (229) | | | | | | (676) | | | | | | (102) | | |
處置停產業務的收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 771 | | | | | | 117 | | |
其他,網絡
|
| | | | (27) | | | | | | (52) | | | | | | (8) | | | | | | (1) | | | | | | (66) | | | | | | (10) | | |
所得税前非持續經營虧損
|
| | | | (5,060) | | | | | | (14,977) | | | | | | (2,264) | | | | | | (12,457) | | | | | | (3,612) | | | | | | (546) | | |
所得税費用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
終止經營業務淨虧損
|
| | | | (5,060) | | | | | | (14,977) | | | | | | (2,264) | | | | | | (12,457) | | | | | | (3,612) | | | | | | (546) | | |
|
| | |
截至2013年12月31日的年度,
|
| |||||||||||||||||||||||||||
| | |
2016
|
| |
2017
|
| ||||||||||||||||||||||||
| | |
人民幣
|
| |
%
|
| |
人民幣
|
| |
美元
|
| |
%
|
| |||||||||||||||
| | |
(單位為千,但百分比除外)
|
| |||||||||||||||||||||||||||
淨收入
|
| | | | 117,353 | | | | | | 100.0 | | | | | | 280,666 | | | | | | 42,415 | | | | | | 100.0 | | |
持續經營虧損
|
| | | | (81,095) | | | | | | (69.1) | | | | | | (71,741) | | | | | | (10,843) | | | | | | (25.6) | | |
其他費用: | | | | | | | |||||||||||||||||||||||||
利息支出,淨額
|
| | | | (1,376) | | | | | | (1.2) | | | | | | (2,416) | | | | | | (365) | | | | | | (0.9) | | |
匯兑收益/(損失)
|
| | | | 399 | | | | | | 0.3 | | | | | | (199) | | | | | | (31) | | | | | | (0.1) | | |
投資收益
|
| | | | 230 | | | | | | 0.2 | | | | | | — | | | | | | — | | | | | | — | | |
認股權證的公允價值變動
|
| | | | 560 | | | | | | 0.5 | | | | | | (1,390) | | | | | | (210) | | | | | | (0.5) | | |
其他,網絡
|
| | | | (226) | | | | | | (0.2) | | | | | | 52 | | | | | | 8 | | | | | | 0.0 | | |
持續經營淨虧損
|
| | | | (81,508) | | | | | | (69.5) | | | | | | (75,694) | | | | | | (11,441) | | | | | | (27.0) | | |
終止經營業務淨虧損
|
| | | | (5,060) | | | | | | (4.3) | | | | | | (14,977) | | | | | | (2,263) | | | | | | (5.3) | | |
淨虧損
|
| | | | (86,568) | | | | | | (73.8) | | | | | | (90,671) | | | | | | (13,704) | | | | | | (32.3) | | |
|
| | |
截至12月31日止年度,
|
| |||||||||||||||
| | |
2016
|
| |
2017
|
| ||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
|
| |||||||||
| | |
(單位:千)
|
| |||||||||||||||
淨收入
|
| | | | 19,983 | | | | | | 17,768 | | | | | | 2,685 | | |
收入成本
|
| | | | (307) | | | | | | (627) | | | | | | (95) | | |
毛利
|
| | | | 19,676 | | | | | | 17,141 | | | | | | 2,590 | | |
運營費用: | | | | | |||||||||||||||
銷售和營銷費用
|
| | | | (23,881) | | | | | | (30,065) | | | | | | (4,543) | | |
一般和行政費用
|
| | | | (815) | | | | | | (1,077) | | | | | | (163) | | |
總運營費用
|
| | | | (24,696) | | | | | | (31,142) | | | | | | (4,706) | | |
運營虧損 | | | | | (5,020) | | | | | | (14,001) | | | | | | (2,116) | | |
其他費用: | | | | | |||||||||||||||
利息支出,淨額
|
| | | | (13) | | | | | | (924) | | | | | | (140) | | |
其他,網絡
|
| | | | (27) | | | | | | (52) | | | | | | (8) | | |
所得税前非持續經營虧損
|
| | | | (5,060) | | | | | | (14,977) | | | | | | (2,264) | | |
所得税費用
|
| | | | − | | | | | | − | | | | | | − | | |
非持續經營的淨虧損
|
| | | | (5,060) | | | | | | (14,977) | | | | | | (2,264) | | |
|
| | |
截至以下三個月
|
| |||||||||||||||||||||||||||||||||
| | |
3月31日,
2017 |
| |
6月30日,
2017 |
| |
9月30日,
2017 |
| |
12月31日,
2017 |
| |
3月31日,
2018 |
| |
6月30日,
2018 |
| ||||||||||||||||||
| | |
(人民幣千元)
|
| |||||||||||||||||||||||||||||||||
持續運營 | | | | | | | | ||||||||||||||||||||||||||||||
淨收入
|
| | | | 24,319 | | | | | | 67,007 | | | | | | 75,358 | | | | | | 113,982 | | | | | | 87,393 | | | | | | 181,941 | | |
收入成本
|
| | | | (5,980) | | | | | | (21,867) | | | | | | (25,106) | | | | | | (32,789) | | | | | | (24,269) | | | | | | (49,785) | | |
毛利
|
| | | | 18,339 | | | | | | 45,140 | | | | | | 50,252 | | | | | | 81,193 | | | | | | 63,124 | | | | | | 132,156 | | |
運營費用: | | | | | | | | ||||||||||||||||||||||||||||||
銷售和營銷費用
|
| | | | (33,076) | | | | | | (54,092) | | | | | | (61,020) | | | | | | (75,061) | | | | | | (58,082) | | | | | | (109,591) | | |
一般和行政費用
|
| | | | (6,803) | | | | | | (6,135) | | | | | | (6,360) | | | | | | (8,193) | | | | | | (8,719) | | | | | | (22,859) | | |
研發費用
|
| | | | (4,151) | | | | | | (3,632) | | | | | | (4,350) | | | | | | (3,792) | | | | | | (3,975) | | | | | | (3,866) | | |
總運營費用
|
| | | | (44,030) | | | | | | (63,859) | | | | | | (71,730) | | | | | | (87,046) | | | | | | (70,776) | | | | | | (136,316) | | |
持續經營虧損
|
| | | | (25,691) | | | | | | (18,719) | | | | | | (21,478) | | | | | | (5,853) | | | | | | (7,652) | | | | | | (4,160) | | |
所得税前持續經營虧損
|
| | | | (26,114) | | | | | | (19,103) | | | | | | (22,179) | | | | | | (8,298) | | | | | | (10,388) | | | | | | (7,252) | | |
所得税費用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
持續淨虧損
運營 |
| | | | (26,114) | | | | | | (19,103) | | | | | | (22,179) | | | | | | (8,298) | | | | | | (10,388) | | | | | | (7,252) | | |
淨(虧損)/停產收入
運營 |
| | | | (6,852) | | | | | | (5,605) | | | | | | (1,846) | | | | | | (674) | | | | | | (4,340) | | | | | | 728 | | |
優先股贖回價值的增加
|
| | | | (4,224) | | | | | | (4,542) | | | | | | (6,091) | | | | | | (6,088) | | | | | | (5,622) | | | | | | (6,567) | | |
團車網應佔淨虧損
有限公司的股東 |
| | | | (37,190) | | | | | | (29,250) | | | | | | (30,116) | | | | | | (15,060) | | | | | | (20,350) | | | | | | (13,091) | | |
淨虧損
|
| | | | (32,966) | | | | | | (24,708) | | | | | | (24,025) | | | | | | (8,972) | | | | | | (14,728) | | | | | | (6,524) | | |
非GAAP財務數據 | | | | | | | | ||||||||||||||||||||||||||||||
調整後的EBITDA
|
| | | | (32,124) | | | | | | (23,661) | | | | | | (22,541) | | | | | | (5,678) | | | | | | (11,120) | | | | | | 17,661 | | |
調整後淨(虧損)/利潤
|
| | | | (32,776) | | | | | | (24,311) | | | | | | (23,395) | | | | | | (6,903) | | | | | | (12,825) | | | | | | 16,091 | | |
| | |
截至以下三個月
|
| |||||||||||||||||||||||||||||||||
| | |
3月31日,
2017 |
| |
6月30日,
2017 |
| |
9月30日,
2017 |
| |
12月31日,
2017 |
| |
3月31日,
2018 |
| |
6月30日,
2018 |
| ||||||||||||||||||
| | |
(人民幣千元)
|
| |||||||||||||||||||||||||||||||||
淨虧損
|
| | | | (32,966) | | | | | | (24,708) | | | | | | (24,025) | | | | | | (8,972) | | | | | | (14,728) | | | | | | (6,524) | | |
添加; | | | | | | | | ||||||||||||||||||||||||||||||
折舊及攤銷
|
| | | | 256 | | | | | | 235 | | | | | | 244 | | | | | | 230 | | | | | | 221 | | | | | | 182 | | |
利息支出
|
| | | | 396 | | | | | | 415 | | | | | | 610 | | | | | | 995 | | | | | | 1,484 | | | | | | 1,388 | | |
EBITDA
|
| | | | (32,314) | | | | | | (24,058) | | | | | | (23,171) | | | | | | (7,747) | | | | | | (13,023) | | | | | | (4,954) | | |
添加: | | | | | | | | ||||||||||||||||||||||||||||||
憑證公允價值損失
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,390 | | | | | | 1,611 | | | | | | 1,894 | | |
基於股份的薪酬
費用 |
| | | | 190 | | | | | | 397 | | | | | | 630 | | | | | | 679 | | | | | | 291 | | | | | | 20,722 | | |
調整後的EBITDA
|
| | | | (32,124) | | | | | | (23,661) | | | | | | (22,541) | | | | | | (5,678) | | | | | | (11,120) | | | | | | 17,661 | | |
|
| | |
截至以下三個月
|
| |||||||||||||||||||||||||||||||||
| | |
3月31日,
2017 |
| |
6月30日,
2017 |
| |
9月30日,
2017 |
| |
12月31日,
2017 |
| |
3月31日,
2018 |
| |
6月30日,
2018 |
| ||||||||||||||||||
| | |
(人民幣千元)
|
| |||||||||||||||||||||||||||||||||
淨虧損
|
| | | | (32,966) | | | | | | (24,708) | | | | | | (24,025) | | | | | | (8,972) | | | | | | (14,728) | | | | | | (6,524) | | |
添加: | | | | | | | | ||||||||||||||||||||||||||||||
憑證公允價值損失
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,390 | | | | | | 1,611 | | | | | | 1,894 | | |
基於股份的薪酬
費用 |
| | | | 190 | | | | | | 397 | | | | | | 630 | | | | | | 679 | | | | | | 291 | | | | | | 20,722 | | |
調整後淨(虧損)/利潤
|
| | | | (32,776) | | | | | | (24,311) | | | | | | (23,395) | | | | | | (6,903) | | | | | | (12,825) | | | | | | 16,091 | | |
|
| | |
2016
|
| |
2017
|
| |
2017H1
|
| |
2018H1
|
|
預期波動率
|
| |
59.60% – 62.40%
|
| |
57.90% – 59.70%
|
| |
57.90% – 59.70%
|
| |
57.30%
|
|
加權平均波動率
|
| |
61.29%
|
| |
58.44%
|
| |
58.44%
|
| |
57.30%
|
|
預期股息
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
|
無風險利率
|
| |
1.82% – 2.70%
|
| |
2.60% – 3.18%
|
| |
2.60% – 3.18%
|
| |
3.10%
|
|
合同期限(以年為單位)
|
| |
10
|
| |
10
|
| |
10
|
| |
10
|
|
每股普通股企業價值
|
| |
0.30美元 - 美元0.32美元
|
| |
- 美元0.32美元美元0.65美元
|
| |
- 美元0.32美元美元0.65美元
|
| |
:0.65美元
|
|
| | |
員工
|
| |
諮詢公司
|
| |
總計
|
| |
加權平均
行權價格 |
| |
剩餘
合同期限 |
| |
聚合
內在價值 |
| ||||||||||||||||||
| | |
(單位:千)
|
| |
(單位:千)
|
| |
(單位:千)
|
| |
美元
|
| | | | | | | |
人民幣
|
| |||||||||||||||
在1月1日未償還,
2016 |
| | | | 16,661 | | | | | | 1,637 | | | | | | 18,298 | | | | | | 0.30 | | | | | | 1.95 | | | | | | 8,394 | | |
授與
|
| | | | 3,372 | | | | | | — | | | | | | 3,372 | | | | | | 1.18 | | | | | | — | | | | | | — | | |
已鍛鍊
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
被沒收
|
| | | | (1,141) | | | | | | — | | | | | | (1,141) | | | | | | 0.63 | | | | | | — | | | | | | — | | |
截至2016年12月31日未償還
|
| | | | 18,892 | | | | | | 1,637 | | | | | | 20,529 | | | | | | 0.43 | | | | | | 1.39 | | | | | | 9,975 | | |
授與
|
| | | | 60 | | | | | | — | | | | | | 60 | | | | | | 0.42 | | | | | | — | | | | | | — | | |
已鍛鍊
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
被沒收
|
| | | | (1,877) | | | | | | — | | | | | | (1,877) | | | | | | 0.94 | | | | | | — | | | | | | — | | |
截至2017年12月31日未償還
|
| | | | 17,075 | | | | | | 1,637 | | | | | | 18,712 | | | | | | 0.37 | | | | | | 0.72 | | | | | | 8,951 | | |
授與
|
| | | | 205 | | | | | | — | | | | | | 205 | | | | | | 1.00 | | | | | | — | | | | | | — | | |
已鍛鍊
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
被沒收
|
| | | | (3,443) | | | | | | — | | | | | | (3,443) | | | | | | 0.14 | | | | | | — | | | | | | — | | |
被限售股取代
|
| | | | (13,837) | | | | | | (1,637) | | | | | | (15,474) | | | | | | (0.43) | | | | | | — | | | | | | — | | |
截至2018年6月30日未償還
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
自2016年12月31日起可行使
|
| | | | 8,382 | | | | | | 1,318 | | | | | | 9,700 | | | | | | 0.20 | | | | | | 0.61 | | | | | | 3,914 | | |
自2017年12月31日起可行使
|
| | | | 10,606 | | | | | | 1,424 | | | | | | 12,030 | | | | | | 0.28 | | | | | | 0.39 | | | | | | 5,293 | | |
自2018年6月30日起可行使
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
限售股數
|
| |
加權平均
授予日期-公允價值 |
| ||||||
| | | | | | | | |
美元
|
| |||
截至2017年12月31日未償還
|
| | | | — | | | | | | — | | |
授與
|
| | | | 23,976,484 | | | | | | 1.593 | | |
既得
|
| | | | (11,300,072) | | | | | | 1.593 | | |
被沒收
|
| | | | — | | | | | | — | | |
截至2018年6月30日的未償還款項
|
| | | | 12,676,412 | | | | | | 1.593 | | |
| | |
截至該年度為止
12月31日, |
| |
六個月來
截至6月30日, |
| ||||||||||||||||||||||||||||||
| | |
2016
|
| |
2017
|
| |
2017
|
| |
2018
|
| ||||||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
| ||||||||||||||||||
| | |
(單位:千)
|
| |||||||||||||||||||||||||||||||||
淨虧損
|
| | | | (86,568) | | | | | | (90,671) | | | | | | (13,704) | | | | | | (57,674) | | | | | | (21,252) | | | | | | (3,210) | | |
添加: | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
折舊及攤銷
|
| | | | 1,208 | | | | | | 965 | | | | | | 146 | | | | | | 491 | | | | | | 403 | | | | | | 61 | | |
利息支出,淨額
|
| | | | 1,376 | | | | | | 2,416 | | | | | | 365 | | | | | | 811 | | | | | | 2,872 | | | | | | 434 | | |
EBITDA
|
| | | | (83,984) | | | | | | (87,290) | | | | | | (13,193) | | | | | | (56,372) | | | | | | (17,977) | | | | | | (2,715) | | |
添加: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
憑證公允價值損失
|
| | | | — | | | | | | 1,390 | | | | | | 210 | | | | | | — | | | | | | 3,505 | | | | | | 530 | | |
基於股份的薪酬費用
|
| | | | 2,860 | | | | | | 1,896 | | | | | | 286 | | | | | | 587 | | | | | | 21,013 | | | | | | 3,176 | | |
減去: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
權證的公允價值收益
|
| | | | 560 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
調整後的EBITDA
|
| | | | (81,684) | | | | | | (84,004) | | | | | | (12,697) | | | | | | (55,785) | | | | | | 6,541 | | | | | | 991 | | |
|
| | |
截至該年度為止
12月31日, |
| |
六個月來
截至6月30日, |
| ||||||||||||||||||||||||||||||
| | |
2016
|
| |
2017
|
| |
2017
|
| |
2018
|
| ||||||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
| ||||||||||||||||||
| | |
(單位:千)
|
| |||||||||||||||||||||||||||||||||
淨虧損
|
| | | | (86,568) | | | | | | (90,671) | | | | | | (13,704) | | | | | | (57,674) | | | | | | (21,252) | | | | | | (3,210) | | |
添加: | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
憑證公允價值損失
|
| | | | — | | | | | | 1,390 | | | | | | 210 | | | | | | — | | | | | | 3,505 | | | | | | 530 | | |
基於股份的薪酬費用
|
| | | | 2,860 | | | | | | 1,896 | | | | | | 286 | | | | | | 587 | | | | | | 21,013 | | | | | | 3,176 | | |
減去: | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
權證的公允價值收益
|
| | | | 560 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
調整後淨(虧損)/利潤
|
| | | | (84,268) | | | | | | (87,385) | | | | | | (13,208) | | | | | | (57,087) | | | | | | 3,266 | | | | | | 496 | | |
|
| | |
截至該年度為止
12月31日, |
| |
六個月來
截至6月30日, |
| ||||||||||||||||||||||||||||||
| | |
2016
|
| |
2017
|
| |
2017
|
| |
2018
|
| ||||||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
| ||||||||||||||||||
| | |
(單位:千)
|
| |||||||||||||||||||||||||||||||||
用於經營活動的現金淨額
|
| | | | (54,092) | | | | | | (59,662) | | | | | | (9,018) | | | | | | (48,083) | | | | | | (48,968) | | | | | | (7,401) | | |
投資活動產生/用於投資活動的淨現金
|
| | | | 14,969 | | | | | | (4,272) | | | | | | (645) | | | | | | (151) | | | | | | (693) | | | | | | (105) | | |
融資活動產生的現金淨額
|
| | | | 52,477 | | | | | | 117,954 | | | | | | 17,826 | | | | | | 71,970 | | | | | | 144,976 | | | | | | 21,910 | | |
匯率效應對現金的影響
和現金等價物。 |
| | | | 26 | | | | | | (1,002) | | | | | | (151) | | | | | | (863) | | | | | | 2,604 | | | | | | 394 | | |
現金、現金等價物淨增長
和受限現金 |
| | | | 13,380 | | | | | | 53,018 | | | | | | 8,012 | | | | | | 22,873 | | | | | | 97,919 | | | | | | 14,798 | | |
期初的現金和現金等價物以及限制性現金
|
| | | | 11,405 | | | | | | 24,785 | | | | | | 3,746 | | | | | | 24,785 | | | | | | 77,803 | | | | | | 11,758 | | |
現金和現金等價物,以及
期末受限現金 |
| | | | 24,785 | | | | | | 77,803 | | | | | | 11,758 | | | | | | 47,658 | | | | | | 175,722 | | | | | | 26,556 | | |
|
| | |
成熟性
日期 |
| |
本金
金額 |
| |
利率
每年 |
| |
銀行名稱
|
| |
自.起
|
| |||||||||||||||
| | |
2017年12月31日
|
| |
2018年6月30日
|
| ||||||||||||||||||||||||
| | |
(人民幣千元,百分比除外)
|
| |||||||||||||||||||||||||||
定期貸款 | | | | | | | | ||||||||||||||||||||||||
貸款I
|
| | 2018年3月30日 | | | | | 9,944 | | | | | | 7.25% | | | |
SPD硅
硅谷銀行貸款 |
| | | | 9,944 | | | | | | — | | |
貸款四
|
| | 2019年3月29日 | | | | | 9,944 | | | | | | 7.25% | | | |
SPD硅
硅谷銀行貸款 |
| | | | — | | | | | | 9,944 | | |
循環貸款 | | | | | | | | ||||||||||||||||||||||||
貸款II
|
| | 2018年12月31日和 2019年6月28日 |
| | | | 9,945 | | | | | | 7.5% | | | |
SPD硅
硅谷銀行貸款 |
| | | | 5,027 | | | | | | 5,446 | | |
擔保貸款 | | | | | | | | ||||||||||||||||||||||||
貸款III
|
| | 2018年12月28日 | | | | | 10,000 | | | | | | 4.35% | | | |
SPD硅
硅谷銀行貸款 |
| | | | 10,000 | | | | | | 10,000 | | |
貸款V
|
| | 2019年3月27日 | | | | | 9,998 | | | | | | 4.35% | | | |
SPD硅
硅谷銀行貸款 |
| | | | — | | | | | | 9,998 | | |
短期借款總額
|
| | | | | | | | | | | | | | | | | | | | |
|
24,971
|
| | | |
|
35,388
|
| |
|
| | |
成熟性
日期 |
| |
本金
金額 |
| |
利率
每年 |
| |
類型
|
| |
自.起
|
| |||||||||||||||
| | |
2017年12月31日
|
| |
2018年6月30日
|
| ||||||||||||||||||||||||
| | |
(人民幣千元,百分比除外)
|
| |||||||||||||||||||||||||||
循環貸款 | | | | | | | | ||||||||||||||||||||||||
貸款II
|
| |
2019年6月28日
|
| | | | 9,945 | | | | | | 7.5% | | | |
SPD硅
硅谷銀行貸款 |
| | | | 2,932 | | | | | | — | | |
長期合計
借款 |
| | | | | | | | | | | | | | | | | | | | |
|
2,932
|
| | | |
|
—
|
| |
|
| | |
按期付款到期
|
| |||||||||||||||||||||
| | |
總計
|
| |
不到1年
|
| |
1-3年
|
| |
3年以上
|
| ||||||||||||
| | |
(人民幣千元)
|
| |||||||||||||||||||||
車展場館(1)
|
| | | | 11,872 | | | | | | 11,440 | | | | | | 432 | | | | | | — | | |
辦公空間(2)
|
| | | | 3,969 | | | | | | 3,635 | | | | | | 334 | | | | | | — | | |
| | |
截至的年度
12月31日, |
| |
六個月
截至6月30日, |
| ||||||||||||||||||
| | |
2016
|
| |
2017
|
| |
2017
|
| |
2018
|
| ||||||||||||
一線城市
|
| | | | 3 | | | | | | 4 | | | | | | 4 | | | | | | 4 | | |
二線城市
|
| | | | 15 | | | | | | 34 | | | | | | 25 | | | | | | 36 | | |
三線及以下城市
|
| | | | 0 | | | | | | 37 | | | | | | 6 | | | | | | 79 | | |
總計
|
| | | | 18 | | | | | | 75 | | | | | | 35 | | | | | | 119 | | |
|
| | |
截至的年度
12月31日, |
| |
六個月
截至6月30日, |
| ||||||||||||||||||
| | |
2016
|
| |
2017
|
| |
2017
|
| |
2018
|
| ||||||||||||
一線城市
|
| | | | 4 | | | | | | 4 | | | | | | 4 | | | | | | 4 | | |
二線城市
|
| | | | 19 | | | | | | 35 | | | | | | 27 | | | | | | 37 | | |
三線及以下城市
|
| | | | 0 | | | | | | 39 | | | | | | 7 | | | | | | 80 | | |
總計
|
| | | | 23 | | | | | | 78 | | | | | | 38 | | | | | | 121 | | |
|
功能區
|
| |
僱員人數
|
| |||
銷售和營銷
|
| | | | 554 | | |
一般和行政
|
| | | | 82 | | |
研發
|
| | | | 43 | | |
總 | | | |
|
679
|
| |
|
名字
|
| |
年齡
|
| |
職位/頭銜
|
|
魏文 | | | 42 | | | 董事長兼首席執行官 | |
孫建晨 | | | 39 | | | 董事和首席運營官 | |
洪川雷神 | | | 47 | | | 董事 | |
楊昭 | | | 32 | | | 董事 | |
毓龍 | | | 45 | | | 董事 | |
姚亞萍 | | | 37 | | | 獨立董事 | |
劉志碩 | | | 46 | | | 獨立董事 | |
温迪·海斯 | | | 48 | | | 獨立董事 | |
知海茂 | | | 43 | | | 首席財務官 | |
劉學慧 | | | 46 | | | 首席人力資源官 | |
吳瑞金 | | | 29 | | | 產品研發部總裁副主任 | |
| | |
數量
限售股 獲獎者(1) |
| |
授予日期
|
| |||
董事及行政人員 | | | | | | | | | ||
魏文
|
| | | | * | | | |
2018年6月15日
|
|
孫建晨
|
| | | | * | | | |
2018年6月15日
|
|
劉學慧
|
| | | | * | | | |
2018年6月15日
|
|
知海茂
|
| | | | 3,356,021 | | | |
2018年6月15日
|
|
吳瑞金
|
| | | | * | | | |
2018年6月15日
|
|
總
|
| | | | 10,805,509 | | | |
2018年6月15日
|
|
| | |
普通股
實益擁有 緊接在之前 此產品** |
| |
普通股
實益擁有 緊隨其後 此產品* |
| |
投票權
有益的 之後擁有 此產品* |
| |||||||||||||||||||||||||||||||||
| | |
A類
普通 股票 |
| |
B類
普通 股票 |
| |
% †
|
| |
A類
普通 股票 |
| |
B類
普通 股票 |
| |
% †
|
| |
% † †
|
| |||||||||||||||||||||
董事及行政人員*
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
魏文(1)
|
| | | | 2,498,799 | | | | | | 55,260,580 | | | | | | 19.9% | | | | | | 2,489,799 | | | | | | 55,260,580 | | | | | | 18.3% | | | | | | 76.1% | | |
孫劍晨(2)
|
| | | | 14,130,689 | | | | | | — | | | | | | 4.9% | | | | | | 14,130,689 | | | | | | — | | | | | | 4.5% | | | | | | 1.0% | | |
洪川雷神
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
姚亞萍
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
楊昭
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
毓龍
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
劉志碩
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
《知海毛》(3)
|
| | | | 3,356,021 | | | | | | — | | | | | | 1.2% | | | | | | 3,356,021 | | | | | | — | | | | | | 1.1% | | | | | | — | | |
劉學慧(4)
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | — | | | | | | * | | | | | | — | | |
吳瑞金(5)
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | — | | | | | | * | | | | | | — | | |
董事和行政人員作為
羣組 |
| | | | 22,125,509 | | | | | | 55,260,580 | | | | | | 26.7% | | | | | | 22,125,509 | | | | | | 55,260,580 | | | | | | 24.6% | | | | | | 77.2% | | |
主要股東 | | | | | | | | | |||||||||||||||||||||||||||||||||||
WW Long Limited(6)
|
| | | | — | | | | | | 55,260,580 | | | | | | 19.1% | | | | | | — | | | | | | 55,260,580 | | | | | | 17.5% | | | | | | 76.1% | | |
K2合作伙伴(7)
|
| | | | 40,877,879 | | | | | | — | | | | | | 14.1% | | | | | | 41,390,679 | | | | | | — | | | | | | 13.1% | | | | | | 3.8% | | |
百世汽車有限公司(8)
|
| | | | 38,723,321 | | | | | | — | | | | | | 13.4% | | | | | | 38,723,321 | | | | | | — | | | | | | 12.3% | | | | | | 3.6% | | |
高地基金(9)
|
| | | | 30,666,093 | | | | | | — | | | | | | 10.6% | | | | | | 30,666,093 | | | | | | — | | | | | | 9.7% | | | | | | 2.8% | | |
BAI GMBH(10)
|
| | | | 28,715,429 | | | | | | — | | | | | | 9.9% | | | | | | 28,715,429 | | | | | | — | | | | | | 9.1% | | | | | | 2.6% | | |
北京Z-Park基金投資中心(有限合夥人)(11)
|
| | | | 20,630,925 | | | | | | — | | | | | | 7.1% | | | | | | 30,482,380 | | | | | | — | | | | | | 9.7% | | | | | | 2.8% | | |
第一水公司(First Aqua Inc.)
|
| | | | 16,458,038 | | | | | | — | | | | | | 5.7% | | | | | | 16,458,038 | | | | | | — | | | | | | 5.2% | | | | | | 1.5% | | |
存放或提取A類普通股或 美國存托股份持有者必須支付: |
| |
用於:
|
|
每100個美國存託憑證(或100個美國存託憑證的一部分)5美元(或以下)
|
| |
發行美國存託憑證,包括因分配A類普通股或權利或其他財產而發行
|
|
| 為提取目的取消美國存託憑證,包括如果存款協議終止 | | ||
每個美國存托股份0.05美元(或更少) | | | 美國存托股份持有者的任何現金分配 | |
相當於向您分發的證券為A類普通股,且A類普通股已存放以供發行美國存託憑證時應支付的費用 | | | 分配給已存放證券(包括權利)持有人的證券,該證券由託管機構分配給美國存托股份持有人 | |
每歷年每美國存托股份0.05美元(或更少) | | | 託管服務 | |
註冊費或轉讓費 | | | 當您存入或提取A類普通股時,將A類普通股轉移到或從託管人或其代理人的名義轉移和登記在本公司股票登記簿上 | |
保管人的費用
|
| |
有線和傳真傳輸(當存款協議中明確規定時)
|
|
| 將外幣兑換成美元 | | ||
美國存託憑證或託管人必須為任何美國存託憑證或A類普通股支付的税款和其他政府費用,如股票轉讓税、印花税或預扣税 | | | 必要時 | |
託管人或其代理人因為已交存證券提供服務而產生的任何費用 | | | 必要時 | |
承銷商
|
| |
美國存託憑證數量
|
| |||
Maxim Group LLC
|
| | | | 780,000 | | |
AMTD環球市場有限公司
|
| | | | 1,820,000 | | |
總計
|
| | | | 2,600,000 | | |
|
| | |
不鍛鍊身體
|
| |
全面鍛鍊
|
|
每個美國存托股份
|
| |
0.546美元的
|
| |
0.546美元的
|
|
全部由我們支付
|
| |
1,419,600美元
|
| |
1,632,540美元
|
|
|
美國證券交易委員會註冊費
|
| | | | 美元 3,972 |
|
FINRA備案費用
|
| | | | 23,000 |
|
納斯達克市場準入和上市費
|
| | | | 75,000 |
|
印刷費
|
| | | | 250,000 |
|
律師費及開支
|
| | | | 2,300,000 |
|
會計費用和費用
|
| | | | 900,000 |
| 雜類 | | | | | 1,400,000 |
| 總 | | | |
|
4951,972美元
|
|
| | |
頁面
|
| |||
獨立註冊會計師事務所報告
|
| | | | F-2 | | |
截至2016年12月31日和2017年12月31日的綜合資產負債表
|
| | | | F-3 | | |
截至2016年12月31日和2017年12月31日的兩個年度的合併經營報表和全面虧損
|
| | | | F-7 | | |
截至2016年12月31日和2017年12月31日止年度股東赤字變動綜合報表
|
| | | | F-8 | | |
截至2016年12月31日和2017年12月31日的兩個年度的合併現金流量表
|
| | | | F-9 | | |
合併財務報表附註
|
| | | | F-10 | | |
| | |
頁面
|
| |||
截至2017年12月31日和2018年6月30日的中期簡明綜合資產負債表
|
| | | | F-52 | | |
未經審計的中期簡明綜合經營報表和綜合虧損
截至2017年和2018年6月30日的六個月 |
| | | | F-56 | | |
截至2017年6月30日和2018年6月30日的六個月未經審計的中期簡明合併股東赤字變動表
|
| | | | F-57 | | |
截至2017年6月30日和2018年6月30日的六個月未經審計的中期簡明合併現金流量表
|
| | | | F-58 | | |
未經審計的中期簡明合併財務報表附註
|
| | | | F-59 | | |
| | |
自.起
12月31日, 2016 |
| |
截至2017年12月31日
|
| |
截至2017年12月31日
|
| |||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
|
| |
人民幣
|
| |
美元
|
| |||||||||||||||
| | | | | | | | | | | | | | |
注2(F)
|
| |
形式上
(未經審計) 附註19 |
| |
注2(F)
形式上 (未經審計) 附註19 |
| |||||||||
資產 | | | | | | | |||||||||||||||||||||||||
流動資產: | | | | | | | |||||||||||||||||||||||||
現金及現金等價物
|
| | | | 24,785 | | | | | | 66,695 | | | | | | 10,079 | | | | | | 66,695 | | | | | | 10,079 | | |
受限現金
|
| | | | — | | | | | | 11,108 | | | | | | 1,679 | | | | | | 11,108 | | | | | | 1,679 | | |
應收賬款淨額
|
| | | | 4,871 | | | | | | 8,467 | | | | | | 1,280 | | | | | | 8,467 | | | | | | 1,280 | | |
預付款和其他流動資產
|
| | | | 14,740 | | | | | | 16,181 | | | | | | 2,446 | | | | | | 16,181 | | | | | | 2,446 | | |
關聯方應收賬款
|
| | | | 1,260 | | | | | | 2,260 | | | | | | 342 | | | | | | 2,260 | | | | | | 342 | | |
持有待售資產
|
| | | | 1,088 | | | | | | 837 | | | | | | 127 | | | | | | 837 | | | | | | 127 | | |
短期投資
|
| | | | — | | | | | | 4,000 | | | | | | 604 | | | | | | 4,000 | | | | | | 604 | | |
流動資產總額
|
| | | | 46,744 | | | | | | 109,548 | | | | | | 16,557 | | | | | | 109,548 | | | | | | 16,557 | | |
非流動資產: | | | | | | | |||||||||||||||||||||||||
財產、設備和軟件,淨額
|
| | | | 1,631 | | | | | | 938 | | | | | | 142 | | | | | | 938 | | | | | | 142 | | |
長期投資
|
| | | | 1,000 | | | | | | 1,000 | | | | | | 151 | | | | | | 1,000 | | | | | | 151 | | |
其他非流動資產
|
| | | | — | | | | | | 1,349 | | | | | | 204 | | | | | | 1,349 | | | | | | 204 | | |
非流動資產總額
|
| | | | 2,631 | | | | | | 3,287 | | | | | | 497 | | | | | | 3,287 | | | | | | 497 | | |
總資產
|
| | | | 49,375 | | | | | | 112,835 | | | | | | 17,054 | | | | | | 112,835 | | | | | | 17,054 | | |
負債 | | | | | | | |||||||||||||||||||||||||
流動負債: | | | | | | | |||||||||||||||||||||||||
應付賬款(包括應付賬款
合併後的可變利息主體 (“VIE”)而不求助於主節點 受益人人民幣20萬元及 截至2016年12月31日,人民幣330萬元; 分別為2017年) |
| | | | 187 | | | | | | 3,340 | | | | | | 505 | | | | | | 3,340 | | | | | | 505 | | |
來自客户的預付款(包括預付款
來自合併VIE的客户 不向主要受益人追索 截至260萬元人民幣和980萬元人民幣 (分別為2016年12月31日和2017年12月31日) |
| | | | 2,635 | | | | | | 9,751 | | | | | | 1,474 | | | | | | 9,751 | | | | | | 1,474 | | |
短期借款(包括短期借款
未經合併的VIE的借款 向零的主要受益人追索和 截至2016年12月31日,人民幣2500萬元 和2017年) |
| | | | — | | | | | | 24,971 | | | | | | 3,774 | | | | | | 24,971 | | | | | | 3,774 | | |
應付工資和福利(包括截至2016年12月31日和2017年12月31日,無追索權的合併VIE應付工資和福利分別為人民幣3,600萬元和人民幣4,080萬元)
|
| | | | 36,266 | | | | | | 41,297 | | | | | | 6,241 | | | | | | 41,297 | | | | | | 6,241 | | |
| | |
自.起
12月31日, 2016 |
| |
截至2017年12月31日
|
| |
截至2017年12月31日
|
| |||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
|
| |
人民幣
|
| |
美元
|
| |||||||||||||||
| | | | | | | | | | | | | | |
注2(F)
|
| |
形式上
(未經審計) 附註19 |
| |
注2(F)
形式上 (未經審計) 附註19 |
| |||||||||
應付税款(包括截至2016年12月31日和2017年12月31日,合併VIE無追索權的應繳税款分別為人民幣820萬元和人民幣2150萬元)
|
| | | | 8,195 | | | | | | 21,476 | | | | | | 3,246 | | | | | | 21,476 | | | | | | 3,246 | | |
其他流動負債(包括其他流動負債
未合併的VIE的負債 對主要受益人的追索權 截至3470萬元人民幣和2640萬元人民幣 (分別為2016年12月31日和2017年12月31日) |
| | | | 34,953 | | | | | | 29,047 | | | | | | 4,390 | | | | | | 29,047 | | | | | | 4,390 | | |
可轉換貸款(包括
合併後的VIE不求助於 主要受益人人民幣3,000萬元及 截至2016年12月31日和2017年12月31日為零, 分別) |
| | | | 30,000 | | | | | | 41,165 | | | | | | 6,221 | | | | | | 41,165 | | | | | | 6,221 | | |
持有待售負債(包括截至2016年12月31日和2017年12月31日,綜合VIE無追索權的持有待售負債分別為人民幣70萬元和零)
|
| | | | 746 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
流動負債總額
|
| | | | 112,982 | | | | | | 171,047 | | | | | | 25,851 | | | | | | 171,047 | | | | | | 25,851 | | |
非流動負債: | | | | | | | |||||||||||||||||||||||||
搜查令
|
| | | | — | | | | | | 2,818 | | | | | | 426 | | | | | | 2,818 | | | | | | 426 | | |
長期借款(包括長期借款
綜合VIE的貸款,不包括 向零的主要受益人追索和 截至2016年12月31日,人民幣290萬元; 分別為2017年) |
| | | | — | | | | | | 2,932 | | | | | | 443 | | | | | | 2,932 | | | | | | 443 | | |
非流動負債總額
|
| | | | — | | | | | | 5,750 | | | | | | 869 | | | | | | 5,750 | | | | | | 869 | | |
總負債
|
| | | | 112,982 | | | | | | 176,797 | | | | | | 26,720 | | | | | | 176,797 | | | | | | 26,720 | | |
承付款和或有事項(附註17) | | | | | | | |||||||||||||||||||||||||
夾層股本: | | | | | | | |||||||||||||||||||||||||
中國百世達有限公司(“中國百世”)
可贖回股票,面值0.0001美元; 授權、發行和發行5660,000股 未償還,贖回價值為 0.40元、0.45元,清算 截至價值0.25元和0.23元 2016年12月31日和2017年12月31日(第 授權、發行和發行的股份 預計基準(截至2017年12月31日) |
| | | | 1,821 | | | | | | 1,947 | | | | | | 294 | | | | | | — | | | | | | — | | |
| | |
自.起
12月31日, 2016 |
| |
截至2017年12月31日
|
| |
截至2017年12月31日
|
| |||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
|
| |
人民幣
|
| |
美元
|
| |||||||||||||||
| | | | | | | | | | | | | | |
注2(F)
|
| |
形式上
(未經審計) 附註19 |
| |
注2(F)
形式上 (未經審計) 附註19 |
| |||||||||
A系列可轉換可贖回優先股,
面值0.0001美元;19,798,750股 已獲授權、已簽發及未獲批准 贖回金額為0.40元、0.45元, 和清算價值人民幣0.25元和 截至2016年12月31日和2017年12月31日,0.23元, 分別(無授權、發行和發行股份 在預計基礎上未償還的 2017年12月31日) |
| | | | 5,576 | | | | | | 6,048 | | | | | | 914 | | | | | | — | | | | | | — | | |
系列B-1可兑換可贖回優先
股票,面值0.0001美元;12,428,343股 已獲授權、已簽發及未獲批准 贖回金額為0.50元-0.56元, 和清算價值人民幣0.32元和 截至2016年12月31日和2017年12月31日,0.30元, 分別(無授權、發行和發行股份 在預計基礎上未償還的 2017年12月31日) |
| | | | 9,047 | | | | | | 9,429 | | | | | | 1,425 | | | | | | — | | | | | | — | | |
系列B-2可兑換可贖回優先
股票,面值0.0001美元;22,742,215股 已獲授權、已簽發及未獲批准 贖回金額2.42元和2.69元, 和清算價值人民幣1.53元和 截至2016年12月31日和2017年12月31日,1.44元, 分別(無授權、發行和發行股份 在預計基礎上未償還的 2017年12月31日) |
| | | | 38,455 | | | | | | 41,831 | | | | | | 6,322 | | | | | | — | | | | | | — | | |
系列C-1可兑換可贖回優先
股票,面值0.0001美元;3,427,812股 已獲授權、已簽發及未獲批准 贖回金額5.95元和6.98元, 和清算價值人民幣4.05元和 截至2016年12月31日和2017年12月31日,人民幣3.81元, 分別(無授權、發行和發行股份 在預計基礎上未償還的 2017年12月31日) |
| | | | 15,418 | | | | | | 16,498 | | | | | | 2,493 | | | | | | — | | | | | | — | | |
系列C-2可兑換可贖回優先
股票,面值0.0001美元;33,408,715股 已獲授權、已簽發及未獲批准 贖回金額分別為6.61元和7.76元, 和清算價值人民幣4.50元和 截至2016年12月31日和2017年12月31日的4.24元人民幣, 分別(無授權、發行和發行股份 在預計基礎上未償還的 2017年12月31日) |
| | | | 156,171 | | | | | | 167,869 | | | | | | 25,369 | | | | | | — | | | | | | — | | |
| | |
自.起
12月31日, 2016 |
| |
截至2017年12月31日
|
| |
截至2017年12月31日
|
| |||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
|
| |
人民幣
|
| |
美元
|
| |||||||||||||||
| | | | | | | | | | | | | | |
注2(F)
|
| |
形式上
(未經審計) 附註19 |
| |
注2(F)
形式上 (未經審計) 附註19 |
| |||||||||
C+系列可轉換可贖回優先股,面值0.0001美元;截至2016年12月31日,無授權、發行和流通股;截至2017年12月31日,授權、發行和流通股18,855,298股,贖回金額6.62元,清算價值4.51元(截至2017年12月31日,未授權、發行和流通股)
|
| | | | — | | | | | | 92,451 | | | | | | 13,972 | | | | | | — | | | | | | — | | |
夾層股本總額:
|
| | | | 226,488 | | | | | | 336,073 | | | | | | 50,789 | | | | | | — | | | | | | — | | |
股東赤字: | | | | | | | |||||||||||||||||||||||||
A類普通股:面值0.0001美元;
347,273,585股和328,418,287股 截至2016年12月31日和2017年12月31日,39,610,000 以及39,610,000股已發行和已發行股票 截至2016年12月31日和2017年12月31日, 分別;(444,739,420股授權股份, 155,931,133股已發行及已發行股份 (截至2017年12月31日的備考基礎) |
| | | | 25 | | | | | | 25 | | | | | | 4 | | | | | | 102 | | | | | | 15 | | |
B類普通股:面值0.0001美元;
55,260,580股和55,260,580股, 截至12月31日發行和未償還, 2016年和2017年;(55,260,580股授權, 已發行和未償還的按形式計算 截至2017年12月31日) |
| | | | 35 | | | | | | 35 | | | | | | 5 | | | | | | 35 | | | | | | 6 | | |
額外實收資本
|
| | | | — | | | | | | — | | | | | | — | | | | | | 335,996 | | | | | | 50,777 | | |
累計赤字
|
| | | | (280,753) | | | | | | (389,326) | | | | | | (58,836) | | | | | | (389,326) | | | | | | (58,836) | | |
累計其他綜合損失
|
| | | | (9,402) | | | | | | (10,769) | | | | | | (1,628) | | | | | | (10,769) | | | | | | (1,628) | | |
股東總赤字:
|
| | | | (290,095) | | | | | | (400,035) | | | | | | (60,455) | | | | | | (63,962) | | | | | | (9,666) | | |
總負債、夾層權益和股東虧損
|
| | | | 49,375 | | | | | | 112,835 | | | | | | 17,054 | | | | | | 112,835 | | | | | | 17,054 | | |
|
| | |
截至2013年12月31日的年度,
|
| |||||||||||||||
| | |
2016
|
| |
2017
|
| ||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
|
| |||||||||
持續運營 | | | | | |||||||||||||||
淨收入
|
| | | | 117,353 | | | | | | 280,666 | | | | | | 42,415 | | |
收入成本
|
| | | | (17,748) | | | | | | (85,742) | | | | | | (12,958) | | |
毛利
|
| | | | 99,605 | | | | | | 194,924 | | | | | | 29,457 | | |
運營費用: | | | | | |||||||||||||||
銷售和營銷費用
|
| | | | (136,666) | | | | | | (223,249) | | | | | | (33,738) | | |
一般和行政費用
|
| | | | (24,458) | | | | | | (27,491) | | | | | | (4,155) | | |
研發費用
|
| | | | (19,576) | | | | | | (15,925) | | | | | | (2,407) | | |
總運營費用
|
| | | | (180,700) | | | | | | (266,665) | | | | | | (40,300) | | |
持續經營虧損
|
| | | | (81,095) | | | | | | (71,741) | | | | | | (10,843) | | |
其他收入(支出): | | | | | |||||||||||||||
利息支出,淨額
|
| | | | (1,376) | | | | | | (2,416) | | | | | | (365) | | |
匯兑損益
|
| | | | 399 | | | | | | (199) | | | | | | (31) | | |
投資收益
|
| | | | 230 | | | | | | — | | | | | | — | | |
認股權證公允價值變動
|
| | | | 560 | | | | | | (1,390) | | | | | | (210) | | |
其他,網絡
|
| | | | (226) | | | | | | 52 | | | | | | 8 | | |
所得税前持續經營虧損
|
| | | | (81,508) | | | | | | (75,694) | | | | | | (11,441) | | |
所得税費用
|
| | | | — | | | | | | — | | | | | | — | | |
持續經營淨虧損
|
| | | | (81,508) | | | | | | (75,694) | | | | | | (11,441) | | |
停產經營 | | | | | |||||||||||||||
所得税前非持續經營虧損
|
| | | | (5,060) | | | | | | (14,977) | | | | | | (2,263) | | |
所得税支出,淨額
|
| | | | — | | | | | | — | | | | | | — | | |
終止經營業務淨虧損
|
| | | | (5,060) | | | | | | (14,977) | | | | | | (2,263) | | |
淨虧損
|
| | | | (86,568) | | | | | | (90,671) | | | | | | (13,704) | | |
優先股贖回價值的增加
|
| | | | (16,905) | | | | | | (20,945) | | | | | | (3,165) | | |
團車網有限公司股東應佔淨虧損
|
| | | | (103,473) | | | | | | (111,616) | | | | | | (16,869) | | |
淨虧損
|
| | | | (86,568) | | | | | | (90,671) | | | | | | (13,704) | | |
其他綜合收益/(虧損): | | | | | |||||||||||||||
外幣折算調整
|
| | | | 317 | | | | | | (1,367) | | | | | | (207) | | |
其他綜合收益/(虧損)合計
|
| | | | 317 | | | | | | (1,367) | | | | | | (207) | | |
全面損失總額
|
| | | | (86,251) | | | | | | (92,038) | | | | | | (13,911) | | |
優先股贖回價值的增加
|
| | | | (16,905) | | | | | | (20,945) | | | | | | (3,165) | | |
團車網有限公司股東應佔全面虧損
|
| | | | (103,156) | | | | | | (112,983) | | | | | | (17,076) | | |
持續經營業務歸屬於團結有限公司普通股股東的每股淨虧損
|
| | | | |||||||||||||||
基本信息
|
| | | | (1.10) | | | | | | (1.02) | | | | | | (0.15) | | |
稀釋
|
| | | | (1.10) | | | | | | (1.02) | | | | | | (0.15) | | |
終止業務歸屬於團結有限公司普通股股東的每股淨虧損
|
| | | | |||||||||||||||
基本信息
|
| | | | (0.06) | | | | | | (0.16) | | | | | | (0.02) | | |
稀釋
|
| | | | (0.06) | | | | | | (0.16) | | | | | | (0.02) | | |
普通股加權平均數 | | | | | |||||||||||||||
基本信息
|
| | | | 89,423,362 | | | | | | 94,870,580 | | | | | | 94,870,580 | | |
稀釋
|
| | | | 89,423,362 | | | | | | 94,870,580 | | | | | | 94,870,580 | | |
按股份計算的薪酬支出包括在: | | | | | |||||||||||||||
收入成本
|
| | | | 8 | | | | | | 12 | | | | | | 2 | | |
銷售和營銷費用
|
| | | | 650 | | | | | | 582 | | | | | | 88 | | |
一般和行政費用
|
| | | | 1,949 | | | | | | 1,287 | | | | | | 194 | | |
研發費用
|
| | | | 253 | | | | | | 15 | | | | | | 2 | | |
| | |
普通股
|
| |
其他內容
已繳費 資本 |
| |
累計
赤字 |
| |
累計
其他 全面 得/(失) |
| |
總計
股東的 赤字 |
| |||||||||||||||||||||
| | |
股票
|
| |
金額
|
| ||||||||||||||||||||||||||||||
| | | | | | | | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |||||||||||||||
2016年1月1日餘額
|
| | | | 94,870,580 | | | | | | 60 | | | | | | — | | | | | | (180,977) | | | | | | (9,719) | | | | | | (190,636) | | |
基於股份的薪酬
|
| | | | — | | | | | | — | | | | | | 2,860 | | | | | | — | | | | | | — | | | | |
|
2,860
|
| |
視為出資額
|
| | | | — | | | | | | — | | | | | | 837 | | | | | | — | | | | | | — | | | | |
|
837
|
| |
優先股贖回價值增值
|
| | | | — | | | | | | — | | | | | | (3,697) | | | | | | (13,208) | | | | | | — | | | | |
|
(16,905)
|
| |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (86,568) | | | | | | — | | | | |
|
(86,568)
|
| |
外幣折算調整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 317 | | | | |
|
317
|
| |
2016年12月31日的餘額
|
| | | | 94,870,580 | | | | | | 60 | | | | | | — | | | | | | (280,753) | | | | | | (9,402) | | | | | | (290,095) | | |
2017年1月1日餘額
|
| | | | 94,870,580 | | | | | | 60 | | | | | | — | | | | | | (280,753) | | | | | | (9,402) | | | | | | (290,095) | | |
基於股份的薪酬
|
| | | | — | | | | | | — | | | | | | 1,896 | | | | | | — | | | | | | — | | | | |
|
1,896
|
| |
視為出資額
|
| | | | — | | | | | | — | | | | | | 1,147 | | | | | | — | | | | | | — | | | | |
|
1,147
|
| |
優先股贖回價值增值
|
| | | | — | | | | | | — | | | | | | (3,043) | | | | | | (17,902) | | | | | | — | | | | |
|
(20,945)
|
| |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (90,671) | | | | | | — | | | | |
|
(90,671)
|
| |
外幣折算調整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,367) | | | | |
|
(1,367)
|
| |
截至2017年12月31日的餘額
|
| | | | 94,870,580 | | | | | | 60 | | | | | | — | | | | | | (389,326) | | | | | | (10,769) | | | | | | (400,035) | | |
|
| | |
截至2013年12月31日的年度,
|
| |||||||||||||||
| | |
2016
|
| |
2017
|
| ||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
|
| |||||||||
經營活動的現金流: | | | | | |||||||||||||||
淨虧損
|
| | | | (86,568) | | | | | | (90,671) | | | | | | (13,704) | | |
對淨虧損與經營活動中使用的現金淨額進行調整: | | | | | |||||||||||||||
財產、設備和軟件折舊
|
| | | | 1,208 | | | | | | 965 | | | | | | 146 | | |
基於份額的薪酬
|
| | | | 2,860 | | | | | | 1,896 | | | | | | 286 | | |
壞賬準備
|
| | | | — | | | | | | 418 | | | | | | 63 | | |
短期投資的投資收益
|
| | | | (230) | | | | | | — | | | | | | — | | |
認股權證公允價值變動
|
| | | | (560) | | | | | | 1,390 | | | | | | 210 | | |
利息支出
|
| | | | 1,397 | | | | | | 1,147 | | | | | | 173 | | |
處置財產和設備的損失
|
| | | | (23) | | | | | | — | | | | | | — | | |
經營資產和負債變化:
|
| | | | |||||||||||||||
應收賬款
|
| | | | 3,259 | | | | | | (4,014) | | | | | | (607) | | |
關聯方應收賬款
|
| | | | — | | | | | | (1,000) | | | | | | (151) | | |
預付款和其他流動資產
|
| | | | 3,948 | | | | | | (1,441) | | | | | | (218) | | |
持有待售資產
|
| | | | (1,088) | | | | | | 251 | | | | | | 38 | | |
應付帳款
|
| | | | (782) | | | | | | 3,153 | | | | | | 477 | | |
從客户那裏預支資金
|
| | | | (2,277) | | | | | | 7,116 | | | | | | 1,075 | | |
應付薪金及福利
|
| | | | 20,630 | | | | | | 5,031 | | | | | | 760 | | |
應繳税金
|
| | | | 6,740 | | | | | | 13,281 | | | | | | 2,007 | | |
其他流動負債
|
| | | | (3,352) | | | | | | 3,562 | | | | | | 540 | | |
持有待售負債
|
| | | | 746 | | | | | | (746) | | | | | | (113) | | |
用於經營活動的現金淨額
|
| | | | (54,092) | | | | | | (59,662) | | | | | | (9,018) | | |
投資活動產生的現金流: | | | | | |||||||||||||||
購置財產和設備
|
| | | | (65) | | | | | | (272) | | | | | | (41) | | |
購買短期投資
|
| | | | (48,500) | | | | | | — | | | | | | — | | |
為短期投資支付的現金
|
| | | | — | | | | | | (4,000) | | | | | | (604) | | |
為長期投資支付的現金
|
| | | | (500) | | | | | | — | | | | | | — | | |
短期投資到期收益
|
| | | | 63,730 | | | | | | — | | | | | | — | | |
處置財產和設備收到的現金淨額
|
| | | | 304 | | | | | | — | | | | | | — | | |
投資活動產生/用於投資活動的淨現金
|
| | | | 14,969 | | | | | | (4,272) | | | | | | (645) | | |
融資活動的現金流: | | | | | |||||||||||||||
從可兑換貸款收到的現金
|
| | | | 20,000 | | | | | | 41,165 | | | | | | 6,221 | | |
從短期借款收到的現金
|
| | | | — | | | | | | 37,797 | | | | | | 5,712 | | |
短期借款的現金償還
|
| | | | — | | | | | | (17,854) | | | | | | (2,698) | | |
從長期借款收到的現金
|
| | | | — | | | | | | 9,945 | | | | | | 1,503 | | |
長期借款的現金償還
|
| | | | — | | | | | | (1,985) | | | | | | (300) | | |
從第三方借款收到的現金
|
| | | | 32,477 | | | | | | — | | | | | | — | | |
向第三方借款的現金償還
|
| | | | — | | | | | | (12,991) | | | | | | (1,963) | | |
從員工提供的貸款中收到的現金
|
| | | | — | | | | | | 3,235 | | | | | | 489 | | |
發行C+系列可轉換可贖回優先股所得款項
|
| | | | — | | | | | | 59,091 | | | | | | 8,930 | | |
支付C+系列可轉換可贖回優先股的發行成本
|
| | | | — | | | | | | (449) | | | | | | (68) | | |
融資活動產生的現金淨額
|
| | | | 52,477 | | | | | | 117,954 | | | | | | 17,826 | | |
匯率變動對現金、現金等價物和限制性現金的影響
|
| | | | 26 | | | | | | (1,002) | | | | | | (151) | | |
現金、現金等價物和限制性現金淨增加
|
| | | | 13,380 | | | | | | 53,018 | | | | | | 8,012 | | |
年初現金、現金等價物和限制性現金
|
| | | | 11,405 | | | | | | 24,785 | | | | | | 3,746 | | |
包括:
|
| | | | |||||||||||||||
年初現金及現金等值物
|
| | | | 11,405 | | | | | | 24,785 | | | | | | 3,746 | | |
年初受限制的現金
|
| | | | — | | | | | | — | | | | | | — | | |
年終現金、現金等價物和限制性現金
|
| | | | 24,785 | | | | | | 77,803 | | | | | | 11,758 | | |
包括:
|
| | | | |||||||||||||||
年底現金及現金等值物
|
| | | | 24,785 | | | | | | 66,695 | | | | | | 10,079 | | |
年終限制現金
|
| | | | — | | | | | | 11,108 | | | | | | 1,679 | | |
現金流量信息的補充披露: | | | | | |||||||||||||||
繳納所得税的現金
|
| | | | — | | | | | | — | | | | | | — | | |
為利息支出支付的現金
|
| | | | — | | | | | | (1,366) | | | | | | (206) | | |
非現金投融資活動補充日程表: | | | | | |||||||||||||||
增加優先股贖回價值
|
| | | | 16,905 | | | | | | 20,945 | | | | | | 3,165 | | |
向第三方借款的推定利息
|
| | | | 837 | | | | | | 1,147 | | | | | | 173 | | |
附屬公司
|
| |
地點和年份
成立為法團 |
| |
百分比
直接或 間接經濟 所有權 |
| |
主要活動
|
|
團車網信息有限公司(“團車網信息”)
|
| |
中國香港,2012
|
| |
100
|
| |
投資控股
|
|
團圓互聯網科技(北京)有限公司(“團圓”)
|
| |
2013年,中國北京
|
| |
100
|
| |
技術支持和諮詢服務
|
|
主要VIE
|
| |
地點和年份
成立公司/收購 |
| |
百分比
直接或 間接經濟 所有權 |
| |
主要活動
|
|
團車網互聯網信息服務(北京)有限公司(簡稱“團車網互聯網”)
|
| |
中國北京,2012年
|
| |
100
|
| |
車展和團購便利化
|
|
北京中瑞國創汽車銷售服務有限公司(“中瑞國創”)
|
| |
2016年,中國北京
|
| |
100
|
| |
車展和團購便利化
|
|
VIE的主要子公司
|
| |
地點和年份
成立為法團 |
| |
百分比
直接或 間接經濟 所有權 |
| |
主要活動
|
|
團車網(北京)汽車銷售服務有限公司(簡稱:團車網汽車)
|
| |
2015年,中國北京
|
| |
100
|
| |
電動汽車銷售便利化
|
|
北京國恆創鑫汽車銷售服務有限公司(“國恆創鑫”)
|
| |
2016年,中國北京
|
| |
100
|
| |
電動汽車銷售便利化
|
|
滕州市國創汽車銷售服務有限公司(“國創汽車”)
|
| |
中國山東2016年
|
| |
100
|
| |
電動汽車銷售便利化
|
|
天津恆源創鑫汽車銷售服務有限公司(“天津恆源”)
|
| |
2016中國天津
|
| |
100
|
| |
電動汽車銷售便利化
|
|
| | |
自.起
12月31日, 2016 |
| |
自.起
12月31日, 2017 |
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
資產 | | | | ||||||||||
流動資產: | | | | ||||||||||
現金及現金等價物
|
| | | | 24,602 | | | | | | 32,210 | | |
應收賬款淨額
|
| | | | 4,871 | | | | | | 8,467 | | |
預付款和其他流動資產
|
| | | | 10,885 | | | | | | 14,458 | | |
關聯方應收賬款
|
| | | | 1,260 | | | | | | 2,260 | | |
本集團附屬公司的應付款項
|
| | | | 8,652 | | | | | | 1,923 | | |
持有待售資產
|
| | | | 1,088 | | | | | | 837 | | |
短期投資
|
| | | | — | | | | | | 4,000 | | |
流動資產總額
|
| | | | 51,358 | | | | | | 64,155 | | |
非流動資產: | | | | ||||||||||
財產、設備和軟件,淨額
|
| | | | 1,628 | | | | | | 938 | | |
長期投資
|
| | | | 1,000 | | | | | | 1,000 | | |
非流動資產總額
|
| | | | 2,628 | | | | | | 1,938 | | |
總資產
|
| | | | 53,986 | | | | | | 66,093 | | |
流動負債: | | | | ||||||||||
應付帳款
|
| | | | 187 | | | | | | 3,340 | | |
從客户那裏預支資金
|
| | | | 2,635 | | | | | | 9,751 | | |
短期借款
|
| | | | — | | | | | | 24,971 | | |
應付薪金及福利
|
| | | | 35,982 | | | | | | 40,803 | | |
應繳税款
|
| | | | 8,195 | | | | | | 21,476 | | |
其他流動負債
|
| | | | 34,748 | | | | | | 26,422 | | |
應付本集團附屬公司的款項
|
| | | | 91,066 | | | | | | 182,033 | | |
可轉換貸款
|
| | | | 30,000 | | | | | | — | | |
持有待售負債
|
| | | | 746 | | | | | | — | | |
流動負債總額
|
| | | | 203,559 | | | | | | 308,796 | | |
非流動負債: | | | | ||||||||||
長期借款
|
| | | | — | | | | | | 2,932 | | |
非流動負債總額
|
| | | | — | | | | | | 2,932 | | |
總負債
|
| | | | 203,559 | | | | | | 311,728 | | |
|
| | |
截至該年度為止
|
| |||||||||
| | |
12月31日,
2016 |
| |
12月31日,
2017 |
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
淨收入
|
| | | | 117,211 | | | | | | 280,081 | | |
持續經營淨虧損
|
| | | | (69,138) | | | | | | (66,300) | | |
終止經營業務淨虧損
|
| | | | (5,060) | | | | | | (14,977) | | |
淨虧損
|
| | | | (74,198) | | | | | | (81,277) | | |
| | |
截至該年度為止
|
| |||||||||
| | |
12月31日,
2016 |
| |
12月31日,
2017 |
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
用於經營活動的現金淨額
|
| | | | 12,930 | | | | | | (10,540) | | |
投資活動產生的現金淨額
|
| | | | 14,965 | | | | | | — | | |
融資活動產生的現金淨額
|
| | | | (12,283) | | | | | | 18,148 | | |
現金及現金等價物淨增加
|
| | | | 15,612 | | | | | | 7,608 | | |
|
傢俱和電子設備
|
| | 三年半 | |
|
車輛
|
| | 10年前 | |
|
軟件
|
| | 5年 | |
|
租賃權改進
|
| |
租賃改進和租賃期限的預期壽命較短
|
|
| | |
截至該年度為止
12月31日, |
| |||||||||
| | |
2016
|
| |
2017
|
| ||||||
在線廣告和促銷服務提供商總數
|
| | | | 17 | | | | | | 21 | | |
佔本集團10%或以上的網上服務供應商數目
在線廣告和促銷服務 |
| | | | 1 | | | | | | 2 | | |
支付給佔本集團網上廣告及促銷服務開支10%或以上的服務供應商的網上廣告及促銷服務開支的總百分比。
|
| | | | 59% | | | | | | 50% | | |
| | |
截至該年度為止
|
| |||||||||
| | |
12月31日,
2016 |
| |
12月31日,
2017 |
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
淨收入
|
| | | | 19,983 | | | | | | 17,768 | | |
收入成本
|
| | | | (307) | | | | | | (627) | | |
毛利
|
| | | | 19,676 | | | | | | 17,141 | | |
運營費用: | | | | ||||||||||
銷售和營銷費用
|
| | | | (23,881) | | | | | | (30,065) | | |
一般和行政費用
|
| | | | (815) | | | | | | (1,077) | | |
業務費用共計
|
| | | | (24,696) | | | | | | (31,142) | | |
停產損失
|
| | | | (5,020) | | | | | | (14,001) | | |
其他費用: | | | | ||||||||||
利息支出,淨額
|
| | | | (13) | | | | | | (924) | | |
其他,網絡
|
| | | | (27) | | | | | | (52) | | |
所得税前非持續經營虧損
|
| | | | (5,060) | | | | | | (14,977) | | |
所得税費用
|
| | | | — | | | | | | — | | |
終止經營業務淨虧損
|
| | | | (5,060) | | | | | | (14,977) | | |
|
| | |
截至2013年12月31日,
2016 |
| |
截至2013年12月31日,
2017 |
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
資產 | | | | ||||||||||
流動資產: | | | | ||||||||||
預付款和其他流動資產
|
| | | | 963 | | | | | | 610 | | |
庫存,淨額
|
| | | | 125 | | | | | | 219 | | |
流動資產總額
|
| | | | 1,088 | | | | | | 829 | | |
非流動資產: | | | | ||||||||||
財產、設備和軟件,淨額
|
| | | | — | | | | | | 8 | | |
非流動資產總額
|
| | | | — | | | | | | 8 | | |
總資產
|
| | | | 1,088 | | | | | | 837 | | |
負債 | | | | ||||||||||
流動負債: | | | | ||||||||||
其他流動負債
|
| | | | 746 | | | | | | — | | |
流動資產總額
|
| | | | 746 | | | | | | — | | |
總負債
|
| | | | 746 | | | | | | — | | |
|
| | |
截至該年度為止
|
| |||||||||
| | |
12月31日,
2016 |
| |
12月31日,
2017 |
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
非持續經營產生的現金流 | | | | ||||||||||
經營活動產生的(用於)現金淨額
|
| | | | 13,702 | | | | | | (27,875) | | |
用於投資活動的現金淨額
|
| | | | — | | | | | | (10) | | |
融資活動產生的現金淨額
|
| | | | — | | | | | | 17,904 | | |
現金和現金等價物淨增加/(減少)
|
| | | | 13,702 | | | | | | (9,981) | | |
|
| | |
12月31日,
2016 |
| |
12月31日,
2017 |
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
應收賬款,毛額:
|
| | | | 4,871 | | | | | | 8,885 | | |
減去:壞賬準備
|
| | | | — | | | | | | (418) | | |
應收賬款淨額
|
| | | | 4,871 | | | | | | 8,467 | | |
|
| | |
12月31日,
2016 |
| |
12月31日,
2017 |
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
期初餘額
|
| | | | — | | | | | | — | | |
計入壞賬費用的增加
|
| | | | — | | | | | | 418 | | |
壞賬準備的註銷
|
| | | | — | | | | | | — | | |
期末餘額
|
| | | | — | | | | | | 418 | | |
|
| | |
12月31日,
2016 |
| |
12月31日,
2017 |
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
可扣税增值税
|
| | | | 5,581 | | | | | | 5,902 | | |
存款
|
| | | | 3,330 | | | | | | 1,814 | | |
預付租金費用
|
| | | | 1,244 | | | | | | 1,421 | | |
第三方在線支付平臺應收賬款
|
| | | | 759 | | | | | | 1,482 | | |
工作人員預付款
|
| | | | 2,061 | | | | | | 1,875 | | |
預付促銷費用
|
| | | | 357 | | | | | | 3,199 | | |
預付服務費
|
| | | | 204 | | | | | | 178 | | |
其他
|
| | | | 1,204 | | | | | | 310 | | |
總計
|
| | | | 14,740 | | | | | | 16,181 | | |
|
| | |
12月31日,
2016 |
| |
12月31日,
2017 |
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
傢俱和電子設備
|
| | | | 3,205 | | | | | | 3,477 | | |
車輛
|
| | | | 404 | | | | | | 404 | | |
軟件
|
| | | | 355 | | | | | | 355 | | |
租賃權改進
|
| | | | 60 | | | | | | 60 | | |
全部財產、設備和軟件
|
| | | | 4,024 | | | | | | 4,296 | | |
減去:累計折舊
|
| | | | (2,393) | | | | | | (3,358) | | |
財產、設備和軟件,淨額
|
| | | | 1,631 | | | | | | 938 | | |
|
| | |
截至該年度為止
12月31日, |
| |||||||||
| | |
2016
|
| |
2017
|
| ||||||
| | |
%
|
| |
%
|
| ||||||
中華人民共和國法定所得税率
|
| | | | 25.0 | | | | | | 25.0 | | |
永久性差異
|
| | | | (7.7) | | | | | | (11.5) | | |
更改估值免税額
|
| | | | (17.3) | | | | | | (13.5) | | |
有效所得税率
|
| | | | — | | | | | | — | | |
|
| | |
人民幣
|
| |||
虧損將於2020年到期
|
| | | | 71,526 | | |
虧損將於2021年到期
|
| | | | 28,344 | | |
虧損將於2022年到期
|
| | | | 69,026 | | |
| | | | | 168,896 | | |
|
| | |
12月31日,
2016 |
| |
12月31日,
2017 |
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
遞延税項資產: | | | | ||||||||||
超過扣除額的廣告費用
|
| | | | 4,067 | | | | | | 385 | | |
應計費用和其他應付款
|
| | | | 5,557 | | | | | | 5,946 | | |
淨營業税虧損結轉
|
| | | | 29,989 | | | | | | 42,224 | | |
遞延税項資產總額
|
| | | | 39,613 | | | | | | 48,555 | | |
減去:估值免税額
|
| | | | (39,613) | | | | | | (48,555) | | |
遞延税項淨資產
|
| | | | — | | | | | | — | | |
|
| | |
餘額為
1月1日 |
| |
添加*
|
| |
餘額為
12月31日 |
| |||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |||||||||
2016
|
| | | | (32,914) | | | | | | (6,699) | | | | | | (39,613) | | |
2017
|
| | | | (39,613) | | | | | | (8,942) | | | | | | (48,555) | | |
| | |
12月31日,
2016 |
| |
12月31日,
2017 |
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
代扣代繳職工個人所得税
|
| | | | 4,904 | | | | | | 15,551 | | |
增值税應付款
|
| | | | 3,101 | | | | | | 5,283 | | |
其他
|
| | | | 190 | | | | | | 642 | | |
總計
|
| | | | 8,195 | | | | | | 21,476 | | |
|
| | |
成熟性
日期 |
| |
本金
金額 |
| |
利率
每年 |
| |
銀行名稱
|
| |
截至2013年12月31日,
|
| |||||||||||||||
| | |
2016
|
| |
2017
|
| ||||||||||||||||||||||||
定期貸款 | | | | | | | | ||||||||||||||||||||||||
貸款I(A)
|
| |
2018年3月30日
|
| | | | 9,944 | | | | | | 7.25% | | | |
SPD硅
硅谷銀行貸款 |
| | | | — | | | | | | 9,944 | | |
循環貸款 | | | | | | | | ||||||||||||||||||||||||
二級貸款(A)
|
| |
2018年12月31日
|
| | | | 9,945 | | | | | | 7.5% | | | |
SPD硅
硅谷銀行貸款 |
| | | | — | | | | | | 5,027 | | |
擔保貸款 | | | | | | | | ||||||||||||||||||||||||
貸款III(B)
|
| |
2018年12月28日
|
| | | | 10,000 | | | | | | 4.35% | | | |
SPD硅
硅谷銀行貸款 |
| | | | — | | | | | | 10,000 | | |
短期借款總額
|
| | | | | | | | | | | | | | | | | | | | | | — | | | | | | 24,971 | | |
|
| | |
成熟性
日期 |
| |
本金
金額 |
| |
利率
每年 |
| |
類型
|
| |
截至2013年12月31日,
|
| |||||||||||||||
| | |
2016
|
| |
2017
|
| ||||||||||||||||||||||||
循環貸款 | | | | | | | | ||||||||||||||||||||||||
二級貸款(A)
|
| |
2019年6月28日
|
| | | | 9,945 | | | | | | 7.5% | | | |
SPD硅
硅谷銀行貸款 |
| | | | — | | | | | | 2,932 | | |
長期借款總額
|
| | | | | | | | | | | | | | | | | | | | | | — | | | | | | 2,932 | | |
|
| | |
12月31日,
2016 |
| |
12月31日,
2017 |
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
向第三方借款*
|
| | | | 32,477 | | | | | | 19,486 | | |
專業服務費
|
| | | | 1,696 | | | | | | 3,392 | | |
員工借款**
|
| | | | — | | | | | | 3,235 | | |
廣告費
|
| | | | — | | | | | | 1,333 | | |
應付利息
|
| | | | — | | | | | | 514 | | |
其他
|
| | | | 780 | | | | | | 1,087 | | |
總計
|
| | | | 34,953 | | | | | | 29,047 | | |
|
| | |
中國最佳
優先股 |
| |
系列A
優先股 |
| |
系列B-1
優先股 |
| |
B-2系列
優先股 |
| |
系列C-1
優先股 |
| |
系列C-2
優先股 |
| |
系列:C++
優先股 |
| |
夾層
權益 |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Number
的股份 |
| |
金額
|
| |
Number
的股份 |
| |
金額
|
| |
Number
的股份 |
| |
金額
|
| |
Number
的股份 |
| |
金額
|
| |
Number
的股份 |
| |
金額
|
| |
Number
的股份 |
| |
金額
|
| |
Number
的股份 |
| |
金額
|
| |
總計
數 的股份 |
| |
總計
金額 |
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | |
人民幣
|
| | | | | | | |
人民幣
|
| | | | | | | |
人民幣
|
| | | | | | | |
人民幣
|
| | | | | | | |
人民幣
|
| | | | | | | |
人民幣
|
| | | | | | | |
人民幣
|
| | | | | | | |
人民幣
|
| ||||||||||||||||||||||||
截至2016年1月1日的餘額
|
| | | | 5,660,000 | | | | | | 1,695 | | | | | | 19,798,750 | | | | | | 5,109 | | | | | | 12,428,343 | | | | | | 8,671 | | | | | | 22,742,215 | | | | | | 35,125 | | | | | | 3,427,812 | | | | | | 14,352 | | | | | | 33,408,715 | | | | | | 144,631 | | | | | | — | | | | | | — | | | | | | 97,465,835 | | | | | | 209,583 | | |
累加到
擇優 股票 贖回 價值 |
| | | | — | | | | | | 126 | | | | | | — | | | | | | 467 | | | | | | — | | | | | | 376 | | | | | | — | | | | | | 3,330 | | | | | | — | | | | | | 1,066 | | | | | | — | | | | | | 11,540 | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,905 | | |
截止日期的餘額
12月31日, 2016 |
| | | | 5,660,000 | | | | | | 1,821 | | | | | | 19,798,750 | | | | | | 5,576 | | | | | | 12,428,343 | | | | | | 9,047 | | | | | | 22,742,215 | | | | | | 38,455 | | | | | | 3,427,812 | | | | | | 15,418 | | | | | | 33,408,715 | | | | | | 156,171 | | | | | | — | | | | | | — | | | | | | 97,465,835 | | | | | | 226,488 | | |
發行優先股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 18,855,298 | | | | | | 88,640 | | | | | | 18,855,298 | | | | | | 88,640 | | |
累加到
擇優 股票 贖回 價值 |
| | | | — | | | | | | 126 | | | | | | — | | | | | | 472 | | | | | | — | | | | | | 382 | | | | | | — | | | | | | 3,376 | | | | | | — | | | | | | 1,080 | | | | | | — | | | | | | 11,698 | | | | | | — | | | | | | 3,811 | | | | | | — | | | | | | 20,945 | | |
截止日期的餘額
12月31日, 2017 |
| | | | 5,660,000 | | | | | | 1,947 | | | | | | 19,798,750 | | | | | | 6,048 | | | | | | 12,428,343 | | | | | | 9,429 | | | | | | 22,742,215 | | | | | | 41,831 | | | | | | 3,427,812 | | | | | | 16,498 | | | | | | 33,408,715 | | | | | | 167,869 | | | | | | 18,855,298 | | | | | | 92,451 | | | | | | 116,321,133 | | | | | | 336,073 | | |
|
| | |
截至該年度為止
12月31日, |
| |||||||||
| | |
2016
|
| |
2017
|
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
醫療和福利固定繳費計劃
|
| | | | 6,581 | | | | | | 8,504 | | |
其他員工福利
|
| | | | 1,571 | | | | | | 2,340 | | |
總計
|
| | | | 8,152 | | | | | | 10,844 | | |
|
| | |
2016
|
| |
2017
|
|
預期波動率
|
| |
59.60% – 62.40%
|
| |
57.90% – 59.70%
|
|
加權平均波動率
|
| |
61.29%
|
| |
58.44%
|
|
預期股息
|
| |
—
|
| |
—
|
|
無風險利率
|
| |
1.82% – 2.70%
|
| |
2.60% – 3.18%
|
|
合同期限(以年為單位)
|
| |
10
|
| |
10
|
|
每股普通股企業價值
|
| |
0.30美元 - 美元0.32美元
|
| |
- 美元0.32美元美元0.65美元
|
|
| | |
員工
|
| |
諮詢公司
|
| |
總計
|
| |
加權平均
行權價格 |
| |
剩餘
合同期限 |
| |
聚合
內在價值 |
| ||||||||||||||||||
| | |
(單位:千)
|
| |
(單位:千)
|
| |
(單位:千)
|
| |
美元
|
| | | | | | | |
人民幣
|
| |||||||||||||||
在1月1日未償還,
2016 |
| | | | 16,661 | | | | | | 1,637 | | | | | | 18,298 | | | | | | 0.30 | | | | | | 1.95 | | | | | | 8,394 | | |
授與
|
| | | | 3,372 | | | | | | — | | | | | | 3,372 | | | | | | 1.18 | | | | | | — | | | | | | — | | |
已鍛鍊
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
被沒收
|
| | | | (1,141) | | | | | | — | | | | | | (1,141) | | | | | | 0.63 | | | | | | — | | | | | | — | | |
截至2016年12月31日未償還
|
| | | | 18,892 | | | | | | 1,637 | | | | | | 20,529 | | | | | | 0.43 | | | | | | 1.39 | | | | | | 9,975 | | |
授與
|
| | | | 60 | | | | | | — | | | | | | 60 | | | | | | 0.42 | | | | | | — | | | | | | — | | |
已鍛鍊
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
被沒收
|
| | | | (1,877) | | | | | | — | | | | | | (1,877) | | | | | | 0.94 | | | | | | — | | | | | | — | | |
截至2017年12月31日未償還
|
| | | | 17,075 | | | | | | 1,637 | | | | | | 18,712 | | | | | | 0.37 | | | | | | 0.72 | | | | | | 8,951 | | |
自2016年12月31日起可行使
|
| | | | 8,382 | | | | | | 1,318 | | | | | | 9,700 | | | | | | 0.20 | | | | | | 0.61 | | | | | | 3,914 | | |
自2017年12月31日起可行使
|
| | | | 10,606 | | | | | | 1,424 | | | | | | 12,030 | | | | | | 0.28 | | | | | | 0.39 | | | | | | 5,293 | | |
|
限售股
|
| |
股份數量
|
| |||
截至2016年1月1日未償還
|
| | |
|
15,949,454
|
| |
歸屬的限制性股份
|
| | | | (15,949,454) | | |
截至2016年12月31日未償還
|
| | | | — | | |
歸屬的限制性股份
|
| | | | — | | |
截至2017年12月31日的未償還款項
|
| | | | — | | |
|
| | |
2016
|
| |
2017
|
| ||||||
分子: | | | | ||||||||||
持續經營淨虧損
|
| | | | (81,508) | | | | | | (75,694) | | |
終止經營業務淨虧損
|
| | | | (5,060) | | | | | | (14,977) | | |
淨損失總額
|
| | | | (86,568) | | | | | | (90,671) | | |
持續經營淨虧損
|
| | | | (81,508) | | | | | | (75,694) | | |
減去:優先股贖回價值增加
|
| | | | (16,905) | | | | | | (20,945) | | |
團車網有限公司股東應佔持續經營虧損淨額
|
| | | | (98,413) | | | | | | (96,639) | | |
團車網有限公司股東因終止經營而應佔淨虧損
|
| | | | (5,060) | | | | | | (14,977) | | |
分母: | | | | ||||||||||
已發行普通股加權平均數,基本
|
| | | | 89,423,362 | | | | | | 94,870,580 | | |
已發行普通股加權平均數,稀釋後
|
| | | | 89,423,362 | | | | | | 94,870,580 | | |
團車網有限公司股東應佔持續經營的每股基本淨虧損
|
| | | | (1.10) | | | | | | (1.02) | | |
團車網有限公司股東應佔持續經營的攤薄每股淨虧損
|
| | | | (1.10) | | | | | | (1.02) | | |
團車網有限公司股東因停止經營而應佔每股基本淨虧損
|
| | | | (0.06) | | | | | | (0.16) | | |
團車網有限公司股東因停止經營而應佔每股攤薄淨虧損
|
| | | | (0.06) | | | | | | (0.16) | | |
| | |
經營租賃合計
承諾 |
| |||
2018
|
| | | | 2,934 | | |
總計
|
| | | | 2,934 | | |
|
| | |
經營租賃合計
承諾 |
| |||
2018
|
| | | | 5,983 | | |
2019
|
| | | | 1,128 | | |
2020
|
| | | | 120 | | |
總計
|
| | | | 7,231 | | |
|
| | |
截至該年度為止
2017年12月31日 |
| |||
分子(人民幣): | | | |||||
普通股股東應佔淨虧損
|
| | | | (111,616) | | |
優先股轉換的形式效應
|
| | | | 20,945 | | |
預計普通股股東應佔淨虧損 - 基本和攤薄
|
| | | | (90,671) | | |
分母: | | | |||||
基本每股淨虧損分母 - 加權平均普通股
傑出的 |
| | | | 94,870,580 | | |
優先股轉換的形式效應
|
| | | | 116,321,133 | | |
預計基本虧損和稀釋後每股虧損的分母
|
| | | | 211,191,713 | | |
預計每股淨虧損 | | | |||||
基本信息
|
| | | | (0.43) | | |
稀釋
|
| | | | (0.43) | | |
| | |
12月31日,
2016 |
| |
12月31日,
2017 |
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
車展
|
| | | | 50,840 | | | | | | 263,927 | | |
團購便利化
|
| | | | 66,513 | | | | | | 16,739 | | |
總計
|
| | | | 117,353 | | | | | | 280,666 | | |
|
| | |
截至2016年12月31日
|
| |||||||||||||||||||||
| | |
活躍的市場
(一級) |
| |
可觀測輸入
(第二層) |
| |
不可觀測的輸入
(第三級) |
| |
總計
|
| ||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| ||||||||||||
責任: | | | | | | ||||||||||||||||||||
搜查令
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
截至2017年12月31日
|
| |||||||||||||||||||||
| | |
活躍的市場
(一級) |
| |
可觀測輸入
(第二層) |
| |
不可觀測的輸入
(第三級) |
| |
總計
|
| ||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| ||||||||||||
責任: | | | | | | ||||||||||||||||||||
搜查令
|
| | | | — | | | | | | — | | | | | | 2,818 | | | | | | 2,818 | | |
| | |
截至2013年12月31日的年度,
|
| |||||||||
| | |
2016
|
| |
2017
|
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
運營費用: | | | | ||||||||||
一般和行政費用
|
| | | | (2,659) | | | | | | (1,600) | | |
總運營費用
|
| | | | (2,659) | | | | | | (1,600) | | |
利息支出,淨額
|
| | | | — | | | | | | (657) | | |
認股權證公允價值變動
|
| | | | 560 | | | | | | (1,390) | | |
VIE的子公司、VIE和子公司的權益虧損
|
| | | | (83,907) | | | | | | (87,023) | | |
其他
|
| | | | (562) | | | | | | (1) | | |
普通股股東應佔淨虧損
|
| | | | (86,568) | | | | | | (90,671) | | |
優先股贖回價值的增加
|
| | | | (16,905) | | | | | | (20,945) | | |
淨虧損
|
| | | | (103,473) | | | | | | (111,616) | | |
其他綜合收益/(虧損): | | | | ||||||||||
扣除零税後的外幣折算調整
|
| | | | 317 | | | | | | (1,367) | | |
全面損失總額
|
| | | | (103,156) | | | | | | (112,983) | | |
|
| | |
截至2013年12月31日,
2016 |
| |
截至2013年12月31日,
2017 |
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
資產 | | | | ||||||||||
流動資產: | | | | ||||||||||
現金及現金等價物
|
| | | | 78 | | | | | | 34,328 | | |
受限現金
|
| | | | — | | | | | | 11,108 | | |
VIE和VIE子公司應收賬款
|
| | | | 4,952 | | | | | | 86,871 | | |
流動資產總額
|
| | | | 5,030 | | | | | | 132,307 | | |
非流動資產: | | | | ||||||||||
長期投資
|
| | | | 191,752 | | | | | | 180,618 | | |
對子公司、VIE和VIE的子公司的投資
|
| | | | (259,259) | | | | | | (330,953) | | |
其他非流動資產
|
| | | | — | | | | | | 1,350 | | |
非流動資產總額
|
| | | | (67,507) | | | | | | (148,985) | | |
總資產
|
| | | | (62,477) | | | | | | (16,678) | | |
負債和股東權益 | | | | ||||||||||
流動負債: | | | | ||||||||||
可轉換貸款
|
| | | | — | | | | | | 41,165 | | |
其他流動負債
|
| | | | 1,130 | | | | | | 3,301 | | |
流動負債總額
|
| | | | 1,130 | | | | | | 44,466 | | |
非流動負債: | | | | ||||||||||
保修
|
| | | | — | | | | | | 2,818 | | |
非流動負債總額
|
| | | | — | | | | | | 2,818 | | |
總負債
|
| | | | 1,130 | | | | | | 47,284 | | |
夾層股權 | | | | ||||||||||
中國百世股份有限公司(“中國百世”)可贖回股份,面值0.0001美元;授權、發行和發行股份5,66萬股,截至2016年12月31日和2017年12月31日的贖回價值分別為0.40元和0.45元,清算價值分別為0.25元和0.23元。
|
| | | | 1,821 | | | | | | 1,947 | | |
A系列可轉換可贖回優先股,面值0.0001美元;授權、發行和發行股份19,798,750股,截至2016年12月31日和2017年12月31日的贖回金額分別為0.40元和0.45元,清算價值分別為0.25元和0.23元。
|
| | | | 5,576 | | | | | | 6,048 | | |
B-1系列可轉換可贖回優先股,面值0.0001美元;授權、發行和發行股份12,428,343股,截至2016年12月31日和2017年12月31日的贖回價值分別為0.50元和0.56元,清算價值分別為0.32元和0.30元
|
| | | | 9,047 | | | | | | 9,429 | | |
| | |
截至2013年12月31日,
2016 |
| |
截至2013年12月31日,
2017 |
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
B-2系列可轉換可贖回優先股,面值0.0001美元;授權、發行和發行股份22,742,215股,截至2016年12月31日和2017年12月31日的贖回價值分別為人民幣2.42元和2.69元,清算價值分別為人民幣1.53元和1.44元
|
| | | | 38,455 | | | | | | 41,831 | | |
C-1系列可轉換可贖回優先股,面值0.0001美元;授權、發行和發行股份3,427,812股,截至2016年12月31日和2017年12月31日的贖回金額分別為5.95元和6.98元,清算價值分別為4.05元和3.81元
|
| | | | 15,418 | | | | | | 16,498 | | |
C-2系列可轉換可贖回優先股,面值0.0001美元;授權、發行和發行33,408,715股,截至2016年12月31日和2017年12月31日的贖回價值分別為6.61元和7.76元人民幣,清算價值分別為4.5元和4.24元
|
| | | | 156,171 | | | | | | 167,869 | | |
C+系列可轉換可贖回優先股,面值0.0001美元
價值;截至目前,沒有授權、發行和發行的股份 2016年12月31日;18,855,298股授權、發行和 未償還贖回金額人民幣6.62元,並進行清算 截至2017年12月31日,價值人民幣4.51元 |
| | | | — | | | | | | 92,451 | | |
夾層股本總額:
|
| | | | 226,488 | | | | | | 336,073 | | |
股東權益 | | | | ||||||||||
A類普通股:面值0.0001美元;347,273,585股
截至2016年12月31日和2017年12月31日授權的328,418,287股, 39,610,000股及39,610,000股已發行及流通股份 2016年12月31日和2017年12月31日 |
| | | | 25 | | | | | | 25 | | |
B類普通股:面值0.0001美元;截至2016年和2017年12月31日授權、發行和發行的55,260,580股和55,260,580股
|
| | | | 35 | | | | | | 35 | | |
額外實收資本
|
| | | | — | | | | | | — | | |
累計赤字
|
| | | | (280,753) | | | | | | (389,326) | | |
累計其他綜合損失
|
| | | | (9,402) | | | | | | (10,769) | | |
股東權益總額
|
| | | | (290,095) | | | | | | (400,035) | | |
總負債、夾層權益和股東權益
|
| | | | (62,477) | | | | | | (16,678) | | |
|
| | |
截至2013年12月31日的年度,
|
| |||||||||
| | |
2016
|
| |
2017
|
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
用於經營活動的現金淨額
|
| | | | — | | | | | | (6,466) | | |
投資活動產生的現金流:
|
| | | | — | | | | | | — | | |
為投資VIE和VIE的子公司支付的現金
|
| | | | — | | | | | | (47,002) | | |
用於投資活動的現金淨額
|
| | | | — | | | | | | (47,002) | | |
融資活動的現金流:
|
| | | | — | | | | | | — | | |
從可兑換貸款收到的現金
|
| | | | — | | | | | | 41,165 | | |
發行C+系列可轉換可贖回優先股所得款項
股票 |
| | | | — | | | | | | 59,091 | | |
支付C+系列可轉換可贖回優先股的發行成本
|
| | | | — | | | | | | (449) | | |
融資活動產生的現金淨額
|
| | | | — | | | | | | 99,807 | | |
匯率變化對現金、現金等值物和
受限制現金 |
| | | | 3 | | | | | | (981) | | |
現金、現金等價物和限制性現金淨增加
|
| | | | 3 | | | | | | 45,358 | | |
年初現金、現金等價物和限制性現金
|
| | | | 75 | | | | | | 78 | | |
年終現金、現金等價物和限制性現金
|
| | | | 78 | | | | | | 45,436 | | |
|
| | |
自.起
12月31日, 2017 |
| |
截至2018年6月30日
|
| |
截至2018年6月30日
|
| |||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
|
| |
人民幣
|
| |
美元
|
| |||||||||||||||
| | | | | | | | | | | | | | |
注2(F)
|
| | | | | | | |
注2(F)
|
| ||||||
| | | | | | | | |
未經審計
|
| |
未經審計
|
| |
形式上
(未經審計) 附註19 |
| |
形式上
(未經審計) 附註19 |
| ||||||||||||
資產 | | | | | | | |||||||||||||||||||||||||
流動資產: | | | | | | | |||||||||||||||||||||||||
現金及現金等價物
|
| | | | 66,695 | | | | | | 152,564 | | | | | | 23,056 | | | | | | 152,564 | | | | | | 23,056 | | |
受限現金
|
| | | | 11,108 | | | | | | 23,158 | | | | | | 3,500 | | | | | | 23,158 | | | | | | 3,500 | | |
應收賬款淨額
|
| | | | 8,467 | | | | | | 38,635 | | | | | | 5,839 | | | | | | 38,635 | | | | | | 5,839 | | |
預付款和其他流動資產
|
| | | | 16,181 | | | | | | 35,867 | | | | | | 5,420 | | | | | | 35,867 | | | | | | 5,420 | | |
關聯方應收賬款
|
| | | | 2,260 | | | | | | 2,800 | | | | | | 423 | | | | | | 2,800 | | | | | | 423 | | |
持有待售資產
|
| | | | 837 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
短期投資
|
| | | | 4,000 | | | | | | 4,000 | | | | | | 604 | | | | | | 4,000 | | | | | | 604 | | |
流動資產總額
|
| | | | 109,548 | | | | | | 257,024 | | | | | | 38,842 | | | | | | 257,024 | | | | | | 38,842 | | |
非流動資產: | | | | | | | |||||||||||||||||||||||||
財產、設備和軟件,淨額
|
| | | | 938 | | | | | | 978 | | | | | | 148 | | | | | | 978 | | | | | | 148 | | |
長期投資
|
| | | | 1,000 | | | | | | 1,250 | | | | | | 189 | | | | | | 1,250 | | | | | | 189 | | |
其他非流動資產
|
| | | | 1,349 | | | | | | 994 | | | | | | 149 | | | | | | 994 | | | | | | 149 | | |
非流動資產總額
|
| | | | 3,287 | | | | | | 3,222 | | | | | | 486 | | | | | | 3,222 | | | | | | 486 | | |
總資產
|
| | | | 112,835 | | | | | | 260,246 | | | | | | 39,328 | | | | | | 260,246 | | | | | | 39,328 | | |
負債 | | | | | | | |||||||||||||||||||||||||
流動負債: | | | | | | | |||||||||||||||||||||||||
應付賬款(包括應付賬款
合併後的VIE不求助於 主要受益人人民幣330萬元, 截至2017年12月31日,人民幣40萬元; (分別於2018年6月30日) |
| | | | 3,340 | | | | | | 7,120 | | | | | | 1,076 | | | | | | 7,120 | | | | | | 1,076 | | |
來自客户的預付款(包括預付款
來自綜合VIE的客户 不向主要受益人追索 截至980萬元人民幣和1410萬元人民幣 2017年12月31日和2018年6月30日, 分別) |
| | | | 9,751 | | | | | | 14,063 | | | | | | 2,125 | | | | | | 14,063 | | | | | | 2,125 | | |
短期借款(包括短期借款
未經合併的VIE的借款 對主要受益人的追索權 截至2500萬元人民幣和3540萬元人民幣 2017年12月31日和2018年6月30日, 分別) |
| | | | 24,971 | | | | | | 35,388 | | | | | | 5,348 | | | | | | 35,388 | | | | | | 5,348 | | |
應付工資和福利(包括截至2017年12月31日和2018年6月30日,無追索權的合併VIE應付工資和福利分別為人民幣4,080萬元和人民幣2,750萬元)
|
| | | | 41,297 | | | | | | 29,966 | | | | | | 4,529 | | | | | | 29,966 | | | | | | 4,529 | | |
應付税款(包括截至2017年12月31日和2018年6月30日,合併VIE無追索權的應繳税款分別為人民幣2150萬元和人民幣1460萬元)
|
| | | | 21,476 | | | | | | 16,348 | | | | | | 2,471 | | | | | | 16,348 | | | | | | 2,471 | | |
| | |
自.起
12月31日, 2017 |
| |
截至2018年6月30日
|
| |
截至2018年6月30日
|
| |||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
|
| |
人民幣
|
| |
美元
|
| |||||||||||||||
| | | | | | | | | | | | | | |
注2(F)
|
| | | | | | | |
注2(F)
|
| ||||||
| | | | | | | | |
未經審計
|
| |
未經審計
|
| |
形式上
(未經審計) 附註19 |
| |
形式上
(未經審計) 附註19 |
| ||||||||||||
其他流動負債(包括截至2017年12月31日和2018年6月30日,綜合VIE無追索權的其他流動負債分別為人民幣2,640萬元和人民幣780萬元)
|
| | | | 29,047 | | | | | | 17,886 | | | | | | 2,702 | | | | | | 17,886 | | | | | | 2,702 | | |
可轉換貸款(包括
合併後的VIE不求助於 零和零的主要受益人截至 2017年12月31日和2018年6月30日, 分別) |
| | | | 41,165 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
流動負債總額
|
| | | | 171,047 | | | | | | 120,771 | | | | | | 18,251 | | | | | | 120,771 | | | | | | 18,251 | | |
非流動負債: | | | | | | | |||||||||||||||||||||||||
搜查令
|
| | | | 2,818 | | | | | | 6,493 | | | | | | 981 | | | | | | 6,493 | | | | | | 981 | | |
長期借款(包括截至2017年12月31日和2018年6月30日,綜合VIE無追索權的長期借款分別為290萬元人民幣和零)
|
| | | | 2,932 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
非流動負債總額
|
| | | | 5,750 | | | | | | 6,493 | | | | | | 981 | | | | | | 6,493 | | | | | | 981 | | |
總負債
|
| | | | 176,797 | | | | | | 127,264 | | | | | | 19,232 | | | | | | 127,264 | | | | | | 19,232 | | |
承付款和或有事項(附註17) | | | | | | | |||||||||||||||||||||||||
夾層股本: | | | | | | | |||||||||||||||||||||||||
中國百世達有限公司(“中國百世”)
可贖回股票,面值0.0001美元; 授權、發行和發行5660,000股 未償還,贖回價值為 0.45元、0.43元,清算 截至價值0.23元和0.23元 2017年12月31日和2018年6月30日, 分別(無授權、發行和發行股份 在預計基礎上未償還的 2018年6月30日) |
| | | | 1,947 | | | | | | 2,010 | | | | | | 304 | | | | | | — | | | | | | — | | |
A系列可轉換可贖回優先股,
面值0.0001美元;19,798,750股 已獲授權、已簽發及未獲批准 贖回金額為0.45元和0.43元, 和清算價值人民幣0.23元和 截至2017年12月31日,人民幣0.23元; 分別於2018年6月30日(無股份 授權、簽發和未償還的 截至2018年6月30日的形式基礎) |
| | | | 6,048 | | | | | | 6,270 | | | | | | 948 | | | | | | — | | | | | | — | | |
| | |
自.起
12月31日, 2017 |
| |
截至2018年6月30日
|
| |
截至2018年6月30日
|
| |||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
|
| |
人民幣
|
| |
美元
|
| |||||||||||||||
| | | | | | | | | | | | | | |
注2(F)
|
| | | | | | | |
注2(F)
|
| ||||||
| | | | | | | | |
未經審計
|
| |
未經審計
|
| |
形式上
(未經審計) 附註19 |
| |
形式上
(未經審計) 附註19 |
| ||||||||||||
系列B-1可兑換可贖回優先
股票,面值0.0001美元;12,428,343股 已獲授權、已簽發及未獲批准 贖回金額為0.56元和0.53元, 和清算價值人民幣0.30元和 截至2017年12月31日,人民幣0.30元; 分別於2018年6月30日(無股份 授權、簽發和未償還的 截至2018年6月30日的形式基礎) |
| | | | 9,429 | | | | | | 9,607 | | | | | | 1,452 | | | | | | — | | | | | | — | | |
系列B-2可兑換可贖回優先
股票,面值0.0001美元;22,742,215股 已獲授權、已簽發及未獲批准 贖回金額2.69元和2.58元, 和清算價值人民幣1.44元和 截至2017年12月31日,人民幣1.45元; 分別於2018年6月30日(無股份 授權、簽發和未償還的 截至2018年6月30日的形式基礎) |
| | | | 41,831 | | | | | | 43,413 | | | | | | 6,561 | | | | | | — | | | | | | — | | |
系列C-1可兑換可贖回優先
股票,面值0.0001美元;3,427,812股 已獲授權、已簽發及未獲批准 贖回金額為6.98元和6.54元, 和清算價值人民幣3.81元和 截至2017年12月31日人民幣3.86元; 分別於2018年6月30日(無股份 授權、簽發和未償還的 截至2018年6月30日的形式基礎) |
| | | | 16,498 | | | | | | 17,004 | | | | | | 2,570 | | | | | | — | | | | | | — | | |
系列C-2可兑換可贖回優先
股票,面值0.0001美元;33,408,715股 已獲授權、已簽發及未獲批准 贖回金額分別為7.76元和7.27元, 和清算價值人民幣4.24元和 截至2017年12月31日,人民幣4.29元; 分別於2018年6月30日(無股份 授權、簽發和未償還的 截至2018年6月30日的形式基礎) |
| | | | 167,869 | | | | | | 173,350 | | | | | | 26,197 | | | | | | — | | | | | | — | | |
系列C+可兑換可贖回優先
股票,面值0.0001美元;18,855,298股 已獲授權、已簽發及未獲批准 贖回金額為6.62元-6.20元, 和清算價值人民幣4.51元和 截至2017年12月31日,人民幣4.56元; 分別於2018年6月30日(無股份 授權、簽發和未償還的 截至2018年6月30日的形式基礎) |
| | | | 92,451 | | | | | | 95,741 | | | | | | 14,469 | | | | | | — | | | | | | — | | |
系列C-4可兑換可贖回優先
股票,面值0.0001美元;7569,628股 已獲授權、已簽發及未獲批准 贖回金額為人民幣7.33元,以及 截至清算價值人民幣5.51元 2018年6月30日(未授權、未發行股票 並在預計基礎上未償還,截至 2018年6月30日) |
| | | | — | | | | | | 42,940 | | | | | | 6,489 | | | | | | — | | | | | | — | | |
| | |
自.起
12月31日, 2017 |
| |
截至2018年6月30日
|
| |
截至2018年6月30日
|
| |||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
|
| |
人民幣
|
| |
美元
|
| |||||||||||||||
| | | | | | | | | | | | | | |
注2(F)
|
| | | | | | | |
注2(F)
|
| ||||||
| | | | | | | | |
未經審計
|
| |
未經審計
|
| |
形式上
(未經審計) 附註19 |
| |
形式上
(未經審計) 附註19 |
| ||||||||||||
系列D-1可兑換可贖回優先
股票,面值0.0001美元;10046,551股 已獲授權、已簽發及未獲批准 贖回金額人民幣20.47元,以及 截至清算價值人民幣15.38元 2018年6月30日(未授權、未發行股票 並在預計基礎上未償還,截至 2018年6月30日) |
| | | | — | | | | | | 151,564 | | | | | | 22,905 | | | | | | — | | | | | | — | | |
夾層股本總額:
|
| | | | 336,073 | | | | | | 541,899 | | | | | | 81,895 | | | | | | — | | | | | | — | | |
股東赤字: | | | | | | | |||||||||||||||||||||||||
A類普通股:面值0.0001美元;
328,418,287股和310,802,108股 已發行39,610,000股和63,586,484股 39,610,000股和50,910,072股已發行股票 截至2017年12月31日和2018年6月30日, 分別(444,739,420股授權, 已發行197,523,796股和184,847,384股 按預計流通股計算,於 2018年6月30日) |
| | | | 25 | | | | | | 41 | | | | | | 6 | | | | | | 130 | | | | | | 21 | | |
B類普通股:面值0.0001美元;截至2017年12月31日和2018年6月30日授權、發行和發行的55,260,580股和55,260,580股(截至2018年6月30日的55,260,580股預計授權、發行和發行)
|
| | | | 35 | | | | | | 35 | | | | | | 5 | | | | | | 35 | | | | | | 5 | | |
庫存股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
額外實收資本
|
| | | | — | | | | | | 9,258 | | | | | | 1,399 | | | | | | 551,068 | | | | | | 83,279 | | |
累計赤字
|
| | | | (389,326) | | | | | | (410,578) | | | | | | (62,049) | | | | | | (410,578) | | | | | | (62,049) | | |
累計其他綜合損失
|
| | | | (10,769) | | | | | | (7,673) | | | | | | (1,160) | | | | | | (7,673) | | | | | | (1,160) | | |
股東總赤字:
|
| | | | (400,035) | | | | | | (408,917) | | | | | | (61,799) | | | | | | 132,982 | | | | | | 20,096 | | |
總負債、夾層權益和股東虧損
|
| | | | 112,835 | | | | | | 260,246 | | | | | | 39,328 | | | | | | 260,246 | | | | | | 39,328 | | |
|
| | |
截至6月30日的6個月,
|
| |||||||||||||||
| | |
2017
|
| |
2018
|
| ||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
注2(F) |
| |||||||||
持續運營
|
| | | | |||||||||||||||
淨收入
|
| | | | 91,326 | | | | | | 269,334 | | | | | | 40,703 | | |
收入成本
|
| | | | (27,847) | | | | | | (74,054) | | | | | | (11,191) | | |
毛利
|
| | | | 63,479 | | | | | | 195,280 | | | | | | 29,512 | | |
運營費用: | | | | | |||||||||||||||
銷售和營銷費用
|
| | | | (87,168) | | | | | | (167,673) | | | | | | (25,339) | | |
一般和行政費用
|
| | | | (12,938) | | | | | | (31,578) | | | | | | (4,772) | | |
研發費用
|
| | | | (7,783) | | | | | | (7,841) | | | | | | (1,185) | | |
總運營費用
|
| | | | (107,889) | | | | | | (207,092) | | | | | | (31,296) | | |
持續經營虧損
|
| | | | (44,410) | | | | | | (11,812) | | | | | | (1,784) | | |
其他費用: | | | | | |||||||||||||||
利息支出,淨額
|
| | | | (811) | | | | | | (2,872) | | | | | | (434) | | |
匯兑(虧損)/收益
|
| | | | (81) | | | | | | 493 | | | | | | 76 | | |
投資收益
|
| | | | — | | | | | | 200 | | | | | | 30 | | |
認股權證公允價值變動
|
| | | | — | | | | | | (3,505) | | | | | | (530) | | |
其他,網絡
|
| | | | 85 | | | | | | (144) | | | | | | (22) | | |
所得税前持續經營虧損
|
| | | | (45,217) | | | | | | (17,640) | | | | | | (2,664) | | |
所得税費用
|
| | | | — | | | | | | — | | | | | | — | | |
持續經營淨虧損
|
| | | | (45,217) | | | | | | (17,640) | | | | | | (2,664) | | |
停產經營 | | | | | |||||||||||||||
所得税前處置停產業務所得收益
|
| | | | — | | | | | | 771 | | | | | | 116 | | |
所得税前非持續經營虧損
|
| | | | (12,457) | | | | | | (4,383) | | | | | | (662) | | |
所得税支出,淨額
|
| | | | — | | | | | | — | | | | | | — | | |
終止經營業務淨虧損
|
| | | | (12,457) | | | | | | (3,612) | | | | | | (546) | | |
淨虧損
|
| | | | (57,674) | | | | | | (21,252) | | | | | | (3,210) | | |
優先股贖回價值的增加
|
| | | | (8,766) | | | | | | (12,189) | | | | | | (1,842) | | |
團車網有限公司股東應佔淨虧損
|
| | | | (66,440) | | | | | | (33,441) | | | | | | (5,052) | | |
淨虧損
|
| | | | (57,674) | | | | | | (21,252) | | | | | | (3,210) | | |
其他綜合(虧損)/收入: | | | | | |||||||||||||||
外幣折算調整
|
| | | | (57) | | | | | | 3,096 | | | | | | 468 | | |
其他綜合(虧損)/收入合計
|
| | | | (57) | | | | | | 3,096 | | | | | | 468 | | |
全面損失總額
|
| | | | (57,731) | | | | | | (18,156) | | | | | | (2,742) | | |
優先股贖回價值的增加
|
| | | | (8,766) | | | | | | (12,189) | | | | | | (1,842) | | |
團車網有限公司股東應佔全面虧損
|
| | | | (66,497) | | | | | | (30,345) | | | | | | (4,584) | | |
持續經營業務歸屬於團結有限公司普通股股東的每股淨虧損
|
| | | | |||||||||||||||
基本信息
|
| | | | (0.57) | | | | | | (0.31) | | | | | | (0.05) | | |
稀釋
|
| | | | (0.57) | | | | | | (0.31) | | | | | | (0.05) | | |
終止業務歸屬於團結有限公司普通股股東的每股淨虧損
|
| | | | |||||||||||||||
基本信息
|
| | | | (0.13) | | | | | | (0.04) | | | | | | (0.01) | | |
稀釋
|
| | | | (0.13) | | | | | | (0.04) | | | | | | (0.01) | | |
普通股加權平均數 | | | | | |||||||||||||||
基本信息
|
| | | | 94,870,580 | | | | | | 95,869,481 | | | | | | 95,869,481 | | |
稀釋
|
| | | | 94,870,580 | | | | | | 95,869,481 | | | | | | 95,869,481 | | |
按股份計算的薪酬支出包括在: | | | | | |||||||||||||||
收入成本
|
| | | | 5 | | | | | | 7 | | | | | | 1 | | |
銷售和營銷費用
|
| | | | 187 | | | | | | 7,231 | | | | | | 1,093 | | |
一般和行政費用
|
| | | | 390 | | | | | | 13,411 | | | | | | 2,027 | | |
研發費用
|
| | | | 5 | | | | | | 364 | | | | | | 55 | | |
| | |
普通股
|
| |
庫存股
|
| |
其他內容
已繳費 資本 |
| |
累計
赤字 |
| |
累計
其他 全面 得/(失) |
| |
總計
股東的 赤字 |
| ||||||||||||||||||||||||||||||
| | |
股票
|
| |
量
|
| |
股份
|
| |
金額
|
| ||||||||||||||||||||||||||||||||||||
| | | | | | | | |
人民幣
|
| | | | | | | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| ||||||||||||||||||
2017年1月1日餘額
|
| | | | 94,870,580 | | | | | | 60 | | | | | | — | | | | | | — | | | | | | — | | | | | | (280,753) | | | | | | (9,402) | | | | | | (290,095) | | |
認購權的歸屬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 587 | | | | |
|
—
|
| | | | | — | | | | | | 587 | | |
視為出資額
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 572 | | | | |
|
—
|
| | | | | — | | | | | | 572 | | |
優先股贖回
價值增值 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,159) | | | | |
|
(7,607)
|
| | | | | — | | | | | | (8,766) | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
(57,674)
|
| | | | | — | | | | | | (57,674) | | |
外幣折算
調整 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
—
|
| | | | | (57) | | | | | | (57) | | |
2017年6月30日餘額
|
| | | | 94,870,580 | | | | | | 60 | | | | | | — | | | | | | — | | | | | | — | | | | | | (346,034) | | | | | | (9,459) | | | | | | (355,433) | | |
2018年1月1日餘額
|
| | | | 94,870,580 | | | | | | 60 | | | | | | — | | | | | | — | | | | | | — | | | | | | (389,326) | | | | | | (10,769) | | | | | | (400,035) | | |
限制性股份的授予
|
| | | | 23,976,484 | | | | | | 16 | | | | | | (23,976,484) | | | | | | | | | | | | (16) | | | | |
|
—
|
| | | | | — | | | | | | — | | |
有限制股份的歸屬
|
| | | | | | | | | | | | | | | | 11,300,072 | | | | | | | | | | | | 15,780 | | | | | | | | | | | | | | | | | | 15,780 | | |
認購權的歸屬
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 576 | | | | |
|
—
|
| | | | | — | | | | | | 576 | | |
超級投票權的股份補償
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,657 | | | | |
|
—
|
| | | | | — | | | | | | 4,657 | | |
視為出資額
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 450 | | | | |
|
—
|
| | | | | — | | | | | | 450 | | |
優先股贖回
價值增值 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (12,189) | | | | |
|
—
|
| | | | | — | | | | | | (12,189) | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
(21,252)
|
| | | | | — | | | | | | (21,252) | | |
外幣折算
調整 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
—
|
| | | | | 3,096 | | | | | | 3,096 | | |
2018年6月30日的餘額
|
| | | | 118,847,064 | | | | | | 76 | | | | | | (12,676,412) | | | | | | | | | | | | 9,258 | | | | | | (410,578) | | | | | | (7,673) | | | | | | (408,917) | | |
|
| | |
截至6月30日的6個月,
|
| |||||||||||||||
| | |
2017
|
| |
2018
|
| ||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
注2(F) |
| |||||||||
經營活動的現金流: | | | | | |||||||||||||||
淨虧損
|
| | | | (57,674) | | | | | | (21,252) | | | | | | (3,210) | | |
對淨虧損與經營活動中使用的現金淨額進行調整: | | | | | |||||||||||||||
財產、設備和軟件折舊
|
| | | | 491 | | | | | | 403 | | | | | | 61 | | |
基於份額的薪酬
|
| | | | 587 | | | | | | 21,013 | | | | | | 3,176 | | |
壞賬準備
|
| | | | 348 | | | | | | 393 | | | | | | 59 | | |
短期投資的投資收益
|
| | | | — | | | | | | (200) | | | | | | (30) | | |
認股權證公允價值變動
|
| | | | — | | | | | | 3,505 | | | | | | 530 | | |
利息支出
|
| | | | 572 | | | | | | 450 | | | | | | 67 | | |
經營資產和負債變化:
|
| | | | |||||||||||||||
應收賬款
|
| | | | (6,098) | | | | | | (30,561) | | | | | | (4,618) | | |
關聯方應收賬款
|
| | | | — | | | | | | (540) | | | | | | (82) | | |
預付款和其他流動資產
|
| | | | (8,869) | | | | | | (19,685) | | | | | | (2,975) | | |
持有待售資產
|
| | | | (941) | | | | | | 837 | | | | | | 126 | | |
應付帳款
|
| | | | 5,482 | | | | | | 3,780 | | | | | | 571 | | |
從客户那裏預支資金
|
| | | | 3,488 | | | | | | 4,312 | | | | | | 652 | | |
應付薪金及福利
|
| | | | 3,447 | | | | | | (11,332) | | | | | | (1,713) | | |
應繳税金
|
| | | | 5,949 | | | | | | (5,129) | | | | | | (775) | | |
其他流動負債
|
| | | | 4,259 | | | | | | 5,038 | | | | | | 760 | | |
持有待售負債
|
| | | | 876 | | | | | | — | | | | | | — | | |
用於經營活動的現金淨額
|
| | | | (48,083) | | | | | | (48,968) | | | | | | (7,401) | | |
投資活動產生的現金流: | | | | | |||||||||||||||
購置財產和設備
|
| | | | (151) | | | | | | (443) | | | | | | (67) | | |
為長期投資支付的現金
|
| | | | — | | | | | | (250) | | | | | | (38) | | |
用於投資活動的現金淨額
|
| | | | (151) | | | | | | (693) | | | | | | (105) | | |
融資活動的現金流: | | | | | |||||||||||||||
從短期借款收到的現金
|
| | | | 25,899 | | | | | | 19,942 | | | | | | 2,634 | | |
短期借款的現金償還
|
| | | | — | | | | | | (12,457) | | | | | | (1,503) | | |
向第三方借款的現金償還
|
| | | | (12,991) | | | | | | (19,486) | | | | | | (2,945) | | |
從員工提供的貸款中收到的現金
|
| | | | 420 | | | | | | 11,199 | | | | | | 1,693 | | |
員工提供的貸款的現金償還
|
| | | | — | | | | | | (4,800) | | | | | | (725) | | |
發行C+系列可轉換可贖回優先股所得款項
|
| | | | 59,091 | | | | | | — | | | | | | — | | |
支付C+系列可轉換可贖回優先股的發行成本
|
| | | | (449) | | | | | | — | | | | | | — | | |
發行D-1系列可轉換可贖回優先股所得款項
|
| | | | — | | | | | | 150,885 | | | | | | 22,802 | | |
支付D-1系列可轉換可贖回優先股的發行成本
|
| | | | — | | | | | | (307) | | | | | | (46) | | |
融資活動產生的現金淨額
|
| | | | 71,970 | | | | | | 144,976 | | | | | | 21,910 | | |
匯率變動對現金、現金等價物和限制性現金的影響
|
| | | | (863) | | | | | | 2,604 | | | | | | 394 | | |
現金、現金等價物和限制性現金淨增加
|
| | | | 22,873 | | | | | | 97,919 | | | | | | 14,798 | | |
期初現金、現金等價物和限制性現金
|
| | | | 24,785 | | | | | | 77,803 | | | | | | 11,758 | | |
包括:
|
| | | | |||||||||||||||
期初的現金和現金等價物
|
| | | | 24,785 | | | | | | 66,695 | | | | | | 10,079 | | |
期初受限現金
|
| | | | — | | | | | | 11,108 | | | | | | 1,679 | | |
期末現金、現金等價物和限制性現金
|
| | | | 47,658 | | | | | | 175,722 | | | | | | 26,556 | | |
包括:
|
| | | | |||||||||||||||
期末現金和現金等價物
|
| | | | 47,658 | | | | | | 152,564 | | | | | | 23,056 | | |
期末受限現金
|
| | | | — | | | | | | 23,158 | | | | | | 3,500 | | |
現金流量信息的補充披露: | | | | | |||||||||||||||
繳納所得税的現金
|
| | | | — | | | | | | — | | | | | | — | | |
為利息支出支付的現金
|
| | | | (283) | | | | | | (954) | | | | | | (144) | | |
非現金投融資活動補充日程表: | | | | | |||||||||||||||
增加優先股贖回價值
|
| | | | 8,766 | | | | | | 12,189 | | | | | | 1,842 | | |
向第三方借款的推定利息
|
| | | | 572 | | | | | | 450 | | | | | | 67 | | |
限制性股份的授予
|
| | | | — | | | | | | 16 | | | | | | 2 | | |
可轉換貸款轉換為C-4系列可轉換可贖回優先股
|
| | | | — | | | | | | 42,752 | | | | | | 6,461 | | |
附屬公司
|
| |
地點和年份
成立為法團 |
| |
百分比
直接或 間接經濟 所有權 |
| |
主要活動
|
|
團車網信息有限公司(“團車網信息”)
|
| |
中國香港,2012
|
| |
100
|
| |
投資控股
|
|
團圓互聯網科技(北京)有限公司(“團圓”)
|
| |
2013年,中國北京
|
| |
100
|
| |
技術支持和諮詢服務
|
|
主要VIE
|
| |
地點和年份
成立公司/收購 |
| |
百分比
直接或 間接經濟 所有權 |
| |
主要活動
|
|
團車網互聯網信息服務(北京)有限公司(簡稱“團車網互聯網”)
|
| |
中國北京,2012年
|
| |
100
|
| |
車展和團購便利化
|
|
Best Cars Limited(“Best Cars”) | | |
英屬維爾京羣島,2018年
|
| |
100
|
| |
持有限制性股票獎勵的普通股
|
|
VIE的主要子公司
|
| |
地點和年份
成立為法團 |
| |
百分比
直接或 間接經濟 所有權 |
| |
主要活動
|
|
北京中瑞國創汽車銷售服務有限公司(“中瑞國創”)*
|
| |
2016年,中國北京
|
| |
100
|
| |
車展和團購便利化
|
|
團車網(北京)汽車銷售服務有限公司(簡稱:團車網汽車)
|
| |
2015年,中國北京
|
| |
100
|
| |
促進汽車銷售
|
|
北京國恆創鑫汽車銷售服務有限公司(“國恆創鑫”)
|
| |
2016年,中國北京
|
| |
100
|
| |
促進汽車銷售
|
|
滕州市國創汽車銷售服務有限公司(“國創汽車”)
|
| |
中國山東2016年
|
| |
100
|
| |
促進汽車銷售
|
|
天津恆源創鑫汽車銷售服務有限公司(“天津恆源”)
|
| |
2016中國天津
|
| |
100
|
| |
車輛銷售便利化
|
|
| | |
自.起
12月31日, 2017 |
| |
自.起
6月30日, 2018 |
| | ||||||||
| | |
人民幣
|
| |
人民幣
|
| | ||||||||
資產 | | | | | ||||||||||||
流動資產: | | | | | ||||||||||||
現金及現金等價物
|
| | | | 32,210 | | | | | | 4,833 | | | | ||
應收賬款淨額
|
| | | | 8,467 | | | | | | 25,738 | | | | ||
預付款和其他流動資產
|
| | | | 14,458 | | | | | | 19,377 | | | | ||
關聯方應收賬款
|
| | | | 2,260 | | | | | | 2,800 | | | | ||
本集團附屬公司的應付款項
|
| | | | 1,923 | | | | | | 4,781 | | | | ||
持有待售資產
|
| | | | 837 | | | | | | — | | | | ||
短期投資
|
| | | | 4,000 | | | | | | 4,000 | | | | ||
流動資產總額
|
| | | | 64,155 | | | | | | 61,529 | | | | ||
非流動資產: | | | | | | | | | | |||||||
財產、設備和軟件,淨額
|
| | | | 938 | | | | | | 664 | | | | ||
長期投資
|
| | | | 1,000 | | | | | | 1,250 | | | | ||
非流動資產總額
|
| | | | 1,938 | | | | | | 1,914 | | | | ||
總資產
|
| | | | 66,093 | | | | | | 63,443 | | | | ||
流動負債: | | | | | | | | | | |||||||
應付帳款
|
| | | | 3,340 | | | | | | 366 | | | | ||
從客户那裏預支資金
|
| | | | 9,751 | | | | | | 14,063 | | | | ||
短期借款
|
| | | | 24,971 | | | | | | 35,388 | | | | ||
應付薪金及福利
|
| | | | 40,803 | | | | | | 27,456 | | | | ||
應繳税款
|
| | | | 21,476 | | | | | | 14,608 | | | | ||
其他流動負債
|
| | | | 26,422 | | | | | | 7,805 | | | | ||
應付本集團附屬公司的款項
|
| | | | 182,033 | | | | | | 199,992 | | | | ||
流動負債總額
|
| | | | 308,796 | | | | | | 299,678 | | | | ||
非流動負債: | | | | | | | | | | |||||||
長期借款
|
| | | | 2,932 | | | | | | — | | | | ||
非流動負債總額
|
| | | | 2,932 | | | | | | — | | | | ||
總負債
|
| | | | 311,728 | | | | | | 299,678 | | | | | |
|
| | |
截至以下六個月
|
| | |||||||||||
| | |
6月30日,
2017 |
| |
6月30日,
2018 |
| | ||||||||
| | |
人民幣
|
| |
人民幣
|
| | ||||||||
淨收入
|
| | | | 91,326 | | | | | | 213,893 | | | | | |
淨(虧損)/持續經營利潤
|
| | | | (44,220) | | | | | | 5,163 | | | | ||
終止經營業務淨虧損
|
| | | | (12,457) | | | | | | (3,612) | | | | ||
淨(虧損)/利潤
|
| | | | (56,677) | | | | | | 1,551 | | | |
| | |
截至以下六個月
|
| | |||||||||||
| | |
6月30日,
2017 |
| |
6月30日,
2018 |
| | ||||||||
| | |
人民幣
|
| |
人民幣
|
| | ||||||||
用於經營活動的現金淨額
|
| | | | (15,405) | | | | | | (40,883) | | | | | |
投資活動所用現金淨額
|
| | | | (140) | | | | | | (378) | | | | ||
融資活動產生的現金淨額
|
| | | | 13,328 | | | | | | 13,884 | | | | ||
現金及現金等值物淨減少
|
| | | | (2,217) | | | | | | (27,377) | | | |
|
傢俱和電子設備
|
| | 三年半 | |
|
車輛
|
| | 10年前 | |
|
軟件
|
| | 5年 | |
|
租賃權改進
|
| |
租賃改進和租賃期限的預期壽命較短
|
|
| | |
在這六個月裏
截至6月30日, |
| |||||||||
| | |
2017
|
| |
2018
|
| ||||||
在線廣告和促銷服務提供商總數
|
| | | | 18 | | | | | | 20 | | |
佔本集團在線業務10%或以上的在線服務提供商數量
廣告和促銷服務 |
| | | | 2 | | | | | | 4 | | |
支付給佔本集團網上廣告及促銷服務開支10%或以上的服務供應商的網上廣告及促銷服務開支的總百分比。
|
| | | | 62% | | | | | | 67% | | |
| | |
12月31日,
2017 |
| |
6月30日,
2018 |
| ||||||
客户A
|
| | | | — | | | | | | 16% | | |
客户B
|
| | | | — | | | | | | 15% | | |
| | |
截至以下六個月
|
| |||||||||
| | |
6月30日,
2017 |
| |
6月30日,
2018 |
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
淨收入
|
| | | | 7,642 | | | | | | 4,807 | | |
收入成本
|
| | | | (363) | | | | | | (280) | | |
毛利
|
| | | | 7,279 | | | | | | 4,527 | | |
運營費用: | | | | ||||||||||
銷售和營銷費用
|
| | | | (18,951) | | | | | | (6,800) | | |
一般和行政費用
|
| | | | (555) | | | | | | (1,368) | | |
業務費用共計
|
| | | | (19,506) | | | | | | (8,168) | | |
運營虧損
|
| | | | (12,227) | | | | | | (3,641) | | |
其他費用: | | | | ||||||||||
利息支出,淨額
|
| | | | (229) | | | | | | (676) | | |
處置停產業務的收益
|
| | | | — | | | | | | 771 | | |
其他,網絡
|
| | | | (1) | | | | | | (66) | | |
所得税前非持續經營虧損
|
| | | | (12,457) | | | | | | (3,612) | | |
所得税費用
|
| | | | — | | | | | | — | | |
非持續經營的淨虧損
|
| | | | (12,457) | | | | | | (3,612) | | |
|
| | |
截至2013年12月31日,
2017 |
| |
截至6月30日,
2018 |
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
資產 | | | | ||||||||||
流動資產: | | | | ||||||||||
預付款和其他流動資產
|
| | | | 610 | | | | | | — | | |
庫存,淨額
|
| | | | 219 | | | | | | — | | |
流動資產總額
|
| | | | 829 | | | | | | — | | |
非流動資產: | | | | ||||||||||
財產、設備和軟件,淨額
|
| | | | 8 | | | | | | — | | |
非流動資產總額
|
| | | | 8 | | | | | | — | | |
總資產
|
| | | | 837 | | | | | | — | | |
負債 | | | | ||||||||||
流動負債: | | | | ||||||||||
其他流動負債
|
| | | | — | | | | | | — | | |
流動資產總額
|
| | | | — | | | | | | — | | |
總負債
|
| | | | — | | | | | | — | | |
|
| | |
截至以下六個月
|
| |||||||||
| | |
6月30日,
2017 |
| |
6月30日,
2018 |
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
用於非持續經營的現金流 | | | | ||||||||||
用於經營活動的現金淨額
|
| | | | (8,302) | | | | | | (2,817) | | |
用於投資活動的現金淨額
|
| | | | — | | | | | | — | | |
融資活動產生的(用於)現金淨額
|
| | | | 8,044 | | | | | | (2,513) | | |
現金和現金等價物淨減少
|
| | | | (258) | | | | | | (5,330) | | |
|
| | |
12月31日,
2017 |
| |
6月30日,
2018 |
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
應收賬款,毛額:
|
| | | | 8,885 | | | | | | 39,028 | | |
減去:壞賬準備
|
| | | | (418) | | | | | | (393) | | |
應收賬款淨額
|
| | | | 8,467 | | | | | | 38,635 | | |
|
| | |
6月30日,
2017 |
| |
6月30日,
2018 |
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
期初餘額
|
| | | | — | | | | | | 418 | | |
計入壞賬費用的增加
|
| | | | 348 | | | | | | 393 | | |
應收賬款的核銷
|
| | | | — | | | | | | (418) | | |
期末餘額
|
| | | | 348 | | | | | | 393 | | |
|
| | |
12月31日,
2017 |
| |
6月30日,
2018 |
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
預付促銷費用
|
| | | | 3,199 | | | | | | 8,309 | | |
存款
|
| | | | 1,814 | | | | | | 9,077 | | |
可扣税增值税
|
| | | | 5,902 | | | | | | 5,071 | | |
預付服務費
|
| | | | 178 | | | | | | 3,899 | | |
處置停產業務應收賬款(附註3)
|
| | | | — | | | | | | 2,719 | | |
預付租金費用
|
| | | | 1,421 | | | | | | 2,707 | | |
第三方在線支付平臺應收賬款
|
| | | | 1,482 | | | | | | 1,138 | | |
工作人員預付款
|
| | | | 1,875 | | | | | | 1,421 | | |
其他
|
| | | | 310 | | | | | | 1,526 | | |
總計
|
| | | | 16,181 | | | | | | 35,867 | | |
|
| | |
12月31日,
2017 |
| |
6月30日,
2018 |
|||||
| | |
人民幣
|
| |
人民幣
|
|||||
傢俱和電子設備
|
| | | | 3,477 | | | | | | 3,571 |
車輛
|
| | | | 404 | | | | | | 404 |
軟件
|
| | | | 355 | | | | | | 355 |
租賃權改進
|
| | | | 60 | | | | | | — |
全部財產、設備和軟件
|
| | | | 4,296 | | | | | | 4,330 |
減去:累計折舊
|
| | | | (3,358) | | | | | | (3,352) |
財產、設備和軟件,淨額
|
| | | | 938 | | | | | | 978 |
|
| | |
截至以下六個月
|
| |||||||||
| | |
6月30日,
2017 |
| |
6月30日,
2018 |
| ||||||
| | |
%
|
| |
%
|
| ||||||
中華人民共和國法定所得税率
|
| | | | 25.0 | | | | | | 25.0 | | |
永久性差異
|
| | | | (11.5) | | | | | | (7.4) | | |
更改估值免税額
|
| | | | (13.5) | | | | | | (17.6) | | |
有效所得税率
|
| | | | — | | | | | | — | | |
|
| | |
人民幣
|
| |||
虧損將於2020年到期
|
| | | | 71,526 | | |
虧損將於2021年到期
|
| | | | 28,344 | | |
虧損將於2022年到期
|
| | | | 69,026 | | |
| | | | | 168,896 | | |
|
| | |
12月31日,
2017 |
| |
6月30日,
2018 |
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
遞延税項資產: | | | | ||||||||||
超過扣除額的廣告費用
|
| | | | 385 | | | | | | 805 | | |
應計費用和其他應付款
|
| | | | 5,946 | | | | | | 1,356 | | |
淨營業税虧損結轉
|
| | | | 42,224 | | | | | | 42,827 | | |
遞延税項資產總額
|
| | | | 48,555 | | | | | | 44,988 | | |
減去:估值免税額
|
| | | | (48,555) | | | | | | (44,988) | | |
遞延税項淨資產
|
| | | | — | | | | | | — | | |
|
| | |
1月1日的餘額
|
| |
運動*
|
| |
6月30日的餘額
|
| |||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |||||||||
2017
|
| | | | (39,613) | | | | | | (9,914) | | | | | | (49,527) | | |
| | |
1月1日的餘額
|
| |
運動*
|
| |
6月30日的餘額
|
| |||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |||||||||
2018
|
| | | | (48,555) | | | | | | 3,567 | | | | | | (44,988) | | |
| | |
12月31日,
2017 |
| |
6月30日,
2018 |
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
代扣代繳職工個人所得税
|
| | | | 15,551 | | | | | | 6,814 | | |
增值税應付款
|
| | | | 5,283 | | | | | | 8,695 | | |
其他
|
| | | | 642 | | | | | | 839 | | |
總計
|
| | | | 21,476 | | | | | | 16,348 | | |
|
| | |
成熟性
日期 |
| |
本金
金額 |
| |
利率
每年 |
| |
銀行名稱
|
| |
自.起
|
| |||||||||||||||
| | |
12月31日,
2017 |
| |
6月30日,
2018 |
| ||||||||||||||||||||||||
定期貸款 | | | | | | | | ||||||||||||||||||||||||
貸款I(A)
|
| | 2018年3月30日 | | | | | 9,944 | | | | | | 7.25% | | | |
SPD硅
硅谷銀行貸款 |
| | | | 9,944 | | | | | | — | | |
貸款四(A)
|
| | 2019年3月29日 | | | | | 9,944 | | | | | | 7.25% | | | |
SPD硅
硅谷銀行貸款 |
| | | | — | | | | | | 9,944 | | |
循環貸款 | | | | | | | | ||||||||||||||||||||||||
二級貸款(A)
|
| | 2018年12月31日 和2019年6月28日 |
| | | | 9,945 | | | | | | 7.5% | | | |
SPD硅
硅谷銀行貸款 |
| | | | 5,027 | | | | | | 5,446 | | |
擔保貸款 | | | | | | | | ||||||||||||||||||||||||
貸款III(B)
|
| |
2018年12月28日
|
| | | | 10,000 | | | | | | 4.35% | | | |
SPD硅
硅谷銀行貸款 |
| | | | 10,000 | | | | | | 10,000 | | |
貸款V(C)
|
| | 2019年3月27日 | | | | | 9,998 | | | | | | 4.35% | | | |
SPD硅
硅谷銀行貸款 |
| | | | — | | | | | | 9,998 | | |
短期借款總額
|
| | | | | | | | | | | | | | | | | | | | | | 24,971 | | | | | | 35,388 | | |
|
| | |
成熟性
日期 |
| |
本金
金額 |
| |
利率
每年 |
| |
類型
|
| |
自.起
|
| |||||||||||||||
| | |
12月31日,
2017 |
| |
6月30日,
2018 |
| ||||||||||||||||||||||||
循環貸款 | | | | | | | | ||||||||||||||||||||||||
二級貸款(A)
|
| |
2019年6月28日
|
| | | | 9,945 | | | | | | 7.5% | | | |
SPD硅
硅谷銀行貸款 |
| | | | 2,932 | | | | | | — | | |
長期借款總額
|
| | | | | | | | | | | | | | | | | | | | | | 2,932 | | | | | | — | | |
|
| | |
12月31日,
2017 |
| |
6月30日,
2018 |
| | | ||||||||||
| | |
人民幣
|
| |
人民幣
|
| | | ||||||||||
向僱員借款*
|
| | | | 3,235 | | | | | | 9,634 | | | | | ||||
專業服務費
|
| | | | 3,392 | | | | | | 4,240 | | | | | ||||
廣告費
|
| | | | 1,333 | | | | | | 2,926 | | | | | ||||
向第三方借款**
|
| | | | 19,486 | | | | | | — | | | | | ||||
應付利息
|
| | | | 514 | | | | | | — | | | | | ||||
其他
|
| | | | 1,087 | | | | | | 1,086 | | | | | ||||
總計
|
| | | | 29,047 | | | | | | 17,886 | | | | | ||||
| | | | | | | | | | | | | | | | | | | |
| | |
中國最佳
優先股 |
| |
系列A
優先股 |
| |
系列B-1
優先股 |
| |
B-2系列
優先股 |
| |
C-1系列
優先股 |
| |
系列C-2
優先股 |
| |
系列C+
優先股 |
| |
系列C-4
優先股 |
| |
系列D-1
優先股 |
| |
夾層
股權 |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Number
的股份 |
| |
金額
|
| |
編號
共 個共享 |
| |
金額
|
| |
編號
共 個共享 |
| |
金額
|
| |
編號
共 個共享 |
| |
金額
|
| |
編號
共 個共享 |
| |
金額
|
| |
編號
共 個共享 |
| |
金額
|
| |
編號
共 個共享 |
| |
金額
|
| |
編號
共 個共享 |
| |
金額
|
| |
編號
共 個共享 |
| |
金額
|
| |
合計
號碼 共 個共享 |
| |
合計
金額 |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | |
人民幣
|
| | | | | | | |
人民幣
|
| | | | | | | |
人民幣
|
| | | | | | | |
人民幣
|
| | | | | | | |
人民幣
|
| | | | | | | |
人民幣
|
| | | | | | | |
人民幣
|
| | | | | | | |
人民幣
|
| | | | | | | |
人民幣
|
| | | | | | | |
人民幣
|
| ||||||||||||||||||||||||||||||
截止日期餘額
1月1日, 2017 |
| | |
|
5,660,000
|
| | | |
|
1,821
|
| | | |
|
19,798,750
|
| | | |
|
5,576
|
| | | |
|
12,428,343
|
| | | |
|
9,047
|
| | | |
|
22,742,215
|
| | | |
|
38,455
|
| | | |
|
3,427,812
|
| | | |
|
15,418
|
| | | |
|
33,408,715
|
| | | |
|
156,171
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
97,465,835
|
| | | |
|
226,488
|
| |
優先股發行
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
18,855,298
|
| | | |
|
88,643
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
18,855,298
|
| | | |
|
88,643
|
| |
堆積到
首選 個共享 贖回 值 |
| | |
|
—
|
| | | |
|
63
|
| | | |
|
—
|
| | | |
|
234
|
| | | |
|
—
|
| | | |
|
189
|
| | | |
|
—
|
| | | |
|
1,674
|
| | | |
|
—
|
| | | |
|
535
|
| | | |
|
—
|
| | | |
|
5,802
|
| | | |
|
—
|
| | | |
|
269
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
8,766
|
| |
截止日期餘額
6月30日, 2017 |
| | |
|
5,660,000
|
| | | |
|
1,884
|
| | | |
|
19,798,750
|
| | | |
|
5,810
|
| | | |
|
12,428,343
|
| | | |
|
9,236
|
| | | |
|
22,742,215
|
| | | |
|
40,129
|
| | | |
|
3,427,812
|
| | | |
|
15,953
|
| | | |
|
33,408,715
|
| | | |
|
161,973
|
| | | |
|
18,855,298
|
| | | |
|
88,912
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
116,321,133
|
| | | |
|
323,897
|
| |
截止日期餘額
1月1日, 2018 |
| | |
|
5,660,000
|
| | | |
|
1,947
|
| | | |
|
19,798,750
|
| | | |
|
6,048
|
| | | |
|
12,428,343
|
| | | |
|
9,429
|
| | | |
|
22,742,215
|
| | | |
|
41,831
|
| | | |
|
3,427,812
|
| | | |
|
16,498
|
| | | |
|
33,408,715
|
| | | |
|
167,869
|
| | | |
|
18,855,298
|
| | | |
|
92,451
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
116,321,133
|
| | | |
|
336,073
|
| |
優先股發行
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
7,569,628
|
| | | |
|
42,752
|
| | | |
|
10,046,551
|
| | | |
|
150,885
|
| | | |
|
17,616,179
|
| | | |
|
193,637
|
| |
堆積到
首選 個共享 贖回 值 |
| | |
|
—
|
| | | |
|
63
|
| | | |
|
—
|
| | | |
|
222
|
| | | |
|
—
|
| | | |
|
178
|
| | | |
|
—
|
| | | |
|
1,582
|
| | | |
|
—
|
| | | |
|
506
|
| | | |
|
—
|
| | | |
|
5,481
|
| | | |
|
—
|
| | | |
|
3,290
|
| | | |
|
—
|
| | | |
|
188
|
| | | |
|
—
|
| | | |
|
679
|
| | | |
|
—
|
| | | |
|
12,189
|
| |
截止日期餘額
6月30日, 2018 |
| | |
|
5,660,000
|
| | | |
|
2,010
|
| | | |
|
19,798,750
|
| | | |
|
6,270
|
| | | |
|
12,428,343
|
| | | |
|
9,607
|
| | | |
|
22,742,215
|
| | | |
|
43,413
|
| | | |
|
3,427,812
|
| | | |
|
17,004
|
| | | |
|
33,408,715
|
| | | |
|
173,350
|
| | | |
|
18,855,298
|
| | | |
|
95,741
|
| | | |
|
7,569,628
|
| | | |
|
42,940
|
| | | |
|
10,046,551
|
| | | |
|
151,564
|
| | | |
|
133,937,312
|
| | | |
|
541,899
|
| |
|
| | |
在這六個月裏
截至6月30日, |
| |||||||||
| | |
2017
|
| |
2018
|
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
醫療和福利固定繳費計劃
|
| | | | 3,384 | | | | | | 4,812 | | |
其他員工福利
|
| | | | 918 | | | | | | 1,784 | | |
總 | | | | | 4,302 | | | | | | 6,596 | | |
|
| | |
在這六個月裏
截至2017年6月30日 |
| |
在這六個月裏
截至2018年6月30日 |
|
預期波動率
|
| |
57.90% – 59.70%
|
| |
57.30%
|
|
加權平均波動率
|
| |
58.44%
|
| |
57.30%
|
|
預期股息
|
| |
—
|
| |
—
|
|
無風險利率
|
| |
2.60% – 3.18%
|
| |
3.10%
|
|
合同期限(以年為單位)
|
| |
10
|
| |
10
|
|
每股普通股企業價值
|
| |
美元0.32-0.65美元
|
| |
:0.65美元
|
|
| | |
員工
|
| |
諮詢公司
|
| |
總計
|
| |
加權平均
行權價格 |
| |
剩餘
合同期限 |
| |
聚合
內在價值 |
| ||||||||||||||||||
| | |
(單位:千)
|
| |
(單位:千)
|
| |
(單位:千)
|
| |
美元
|
| | | | | | | |
人民幣
|
| |||||||||||||||
在1月1日未償還,
2017 |
| | | | 18,892 | | | | | | 1,637 | | | | | | 20,529 | | | | | | 0.43 | | | | | | 1.39 | | | | | | 9,975 | | |
授與
|
| | | | 10 | | | | | | — | | | | | | 10 | | | | | | 1.00 | | | | | | — | | | | | | — | | |
已鍛鍊
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
被沒收
|
| | | | (1,750) | | | | | | — | | | | | | (1,750) | | | | | | 0.95 | | | | | | — | | | | | | — | | |
6月30日表現出色,
2017 |
| | | | 17,152 | | | | | | 1,637 | | | | | | 18,789 | | | | | | 0.38 | | | | | | 0.95 | | | | | | 9,847 | | |
在1月1日未償還,
2018 |
| | | | 17,075 | | | | | | 1,637 | | | | | | 18,712 | | | | | | 0.37 | | | | | | 0.72 | | | | | | 8,951 | | |
授與
|
| | | | 205 | | | | | | — | | | | | | 205 | | | | | | 1.00 | | | | | | — | | | | | | — | | |
已鍛鍊
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
被沒收
|
| | | | (3,443) | | | | | | — | | | | | | (3,443) | | | | | | 0.14 | | | | | | — | | | | | | — | | |
被限售股取代
|
| | | | (13,837) | | | | | | (1,637) | | | | | | (15,474) | | | | | | (0.43) | | | | | | — | | | | | | — | | |
6月30日表現出色,
2018 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
自6月30日起可行使,
2017 |
| | | | 8,661 | | | | | | 1,424 | | | | | | 10,085 | | | | | | 0.24 | | | | | | 0.41 | | | | | | 5,161 | | |
自6月30日起可行使,
2018 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
| | |
數量
限售股 |
| |
加權平均
授予日期 公允價值 |
| ||||||
| | | | | | | | |
美元
|
| |||
截至2017年12月31日的未償還款項
|
| | | | — | | | | | | — | | |
授與
|
| | | | 23,976,484 | | | | | | 1.593 | | |
既得
|
| | | | (11,300,072) | | | | | | 1.593 | | |
被沒收
|
| | | | — | | | | | | — | | |
截至2018年6月30日的未償還款項
|
| | | | 12,676,412 | | | | | | 1.593 | | |
| | |
在這六個月裏
截至2017年6月30日 |
| |
在這六個月裏
截至2018年6月30日 |
| ||||||
分子: | | | | | | | | | |||||
持續經營淨虧損
|
| | | | (45,217) | | | | | | (17,640) | | |
終止經營業務淨虧損
|
| | | | (12,457) | | | | | | (3,612) | | |
淨損失總額
|
| | | | (57,674) | | | | | | (21,252) | | |
持續經營淨虧損
|
| | | | (45,217) | | | | | | (17,640) | | |
減去:優先股贖回價值增加
|
| | | | (8,766) | | | | | | (12,189) | | |
團車網有限公司股東應佔持續經營虧損淨額
|
| | | | (53,983) | | | | | | (29,829) | | |
團車網有限公司股東因終止經營而應佔淨虧損
|
| | | | (12,457) | | | | | | (3,612) | | |
分母: | | | | ||||||||||
已發行普通股加權平均數,基本
|
| | | | 94,870,580 | | | | | | 95,869,481 | | |
已發行普通股加權平均數,稀釋後
|
| | | | 94,870,580 | | | | | | 95,869,481 | | |
團車網有限公司股東應佔每股基本淨虧損
從持續運營中 |
| | | | (0.57) | | | | | | (0.31) | | |
團車網有限公司股東應佔持續經營的攤薄每股淨虧損
|
| | | | (0.57) | | | | | | (0.31) | | |
團車網有限公司股東應佔每股基本淨虧損
從中斷的運營中 |
| | | | (0.13) | | | | | | (0.04) | | |
團車網有限公司股東因停止經營而應佔每股攤薄淨虧損
|
| | | | (0.13) | | | | | | (0.04) | | |
| | |
經營租賃合計
承諾 |
| |||
截至2019年6月30日
|
| | | | 11,440 | | |
2019年7月1日至2020年6月30日
|
| | | | 432 | | |
總計
|
| | | | 11,872 | | |
|
| | |
經營租賃合計
承諾 |
| |||
截至2019年6月30日
|
| | | | 3,635 | | |
2019年7月1日至2020年6月30日
|
| | | | 334 | | |
總計
|
| | | | 3,969 | | |
|
| | |
在這六個月裏
截至2018年6月30日 |
| |||
分子(人民幣): | | | |||||
普通股股東應佔淨虧損
|
| | | | (33,441) | | |
優先股轉換的形式效應
|
| | | | 12,189 | | |
預計普通股股東應佔淨虧損−基本和攤薄
|
| | | | (21,252) | | |
分母: | | | |||||
基本每股淨虧損分母−加權平均普通股
傑出的 |
| | | | 95,869,481 | | |
優先股轉換的形式效應
|
| | | | 133,937,312 | | |
預計基本虧損和稀釋後每股虧損的分母
|
| | | | 229,806,793 | | |
預計每股淨虧損 | | | |||||
基本信息
|
| | | | (0.09) | | |
稀釋
|
| | | | (0.09) | | |
| | |
在這六個月裏
截至2017年6月30日 |
| |
在這六個月裏
截至2018年6月30日 |
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
車展
|
| | | | 79,170 | | | | | | 269,184 | | |
團購便利化
|
| | | | 12,156 | | | | | | — | | |
虛擬經銷商
|
| | | | — | | | | | | 60 | | |
其他 | | | | | — | | | | | | 90 | | |
總計
|
| | | | 91,326 | | | | | | 269,334 | | |
|
| | |
截至2017年12月31日
|
| |||||||||||||||||||||
| | |
活躍的市場
(一級) |
| |
可觀測輸入
(第二層) |
| |
不可觀測的輸入
(第三級) |
| |
總計
|
| ||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| ||||||||||||
責任: | | | | | | ||||||||||||||||||||
搜查令
|
| | | | — | | | | | | — | | | | | | 2,818 | | | | | | 2,818 | | |
| | |
截至2018年6月30日
|
| |||||||||||||||||||||
| | |
活躍的市場
(一級) |
| |
可觀測輸入
(第二層) |
| |
不可觀測的輸入
(第三級) |
| |
總計
|
| ||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| ||||||||||||
責任: | | | | | | ||||||||||||||||||||
搜查令
|
| | | | — | | | | | | — | | | | | | 6,493 | | | | | | 6,493 | | |