|
特拉华州
(州或其他司法管辖区 成立公司或组织) |
| |
7372
(主要标准行业 分类代码号) |
| |
98-1515020
(税务局雇主 识别码) |
|
|
瑞秋·W·谢里登(Rachel W.Sheridan)先生
Shagufa R.Hossain,Esq. 克里斯托弗·M·贝泽格(Christopher M.Bezeg)先生 Latham&Watkins LLP 第三大道885号 纽约,纽约10022 (212) 906-1200 |
| |
伊丽莎白·史蒂文斯
法务负责人 OpenDoor Technologies Inc. 邮政街1号11楼 加利福尼亚州旧金山94104 (415) 896-6737 |
| |
戴夫·佩因西普
克里斯汀·范德帕斯 查尔斯·S·金 丹尼赢了 Cooley LLP 加利福尼亚州大街101号5楼 加利福尼亚州旧金山94111 (415) 693-2000 |
|
|
大型加速文件服务器
☐
|
| |
加速文件管理器
☐
|
|
|
非加速文件管理器
|
| |
较小的报告公司
|
|
| | | |
新兴成长型公司
☐
|
|
| | ||||||||||||||||
拟登记的各类证券名称
|
| | |
金额为
已注册(1) |
| | |
建议的最大值
每件 发行价 共享 |
| | |
建议的最大值
聚合 发行价(1)(2) |
| | |
金额
注册费 |
|
普通股(2)
|
| | | | | |
$
|
| | |
$
|
| | |
$
|
| |
| | | | | | | | | | | | | | | | | |
| | |
第
页
|
| |||
商标
|
| | | | II | | |
选定的定义
|
| | | | III | | |
有关前瞻性陈述的警示声明
|
| | | | vi | | |
招股说明书摘要
|
| | |
|
1
|
| |
风险因素
|
| | |
|
7
|
| |
收益使用情况
|
| | |
|
34
|
| |
大写
|
| | |
|
35
|
| |
稀释
|
| | |
|
37
|
| |
股利政策
|
| | |
|
39
|
| |
未经审计的备考压缩合并财务信息
|
| | |
|
40
|
| |
未经审计的备考简明合并财务信息附注
|
| | |
|
47
|
| |
业务
|
| | |
|
51
|
| |
OpenDoor历史财务运营数据精选
|
| | |
|
60
|
| |
管理层对财务状况和经营成果的讨论和分析
|
| | |
|
62
|
| |
管理
|
| | |
|
88
|
| |
薪酬讨论与分析
|
| | |
|
94
|
| |
高管薪酬
|
| | |
|
100
|
| |
董事薪酬
|
| | |
|
110
|
| |
主要股东
|
| | |
|
113
|
| |
某些关系和相关人员交易
|
| | |
|
115
|
| |
我们的证券说明
|
| | |
|
122
|
| |
美国联邦所得税对非美国持有者的重大后果
|
| | |
|
131
|
| |
证券法对我们证券转售的限制
|
| | |
|
135
|
| |
承销
|
| | |
|
136
|
| |
法律事务
|
| | |
|
141
|
| |
专家
|
| | |
|
141
|
| |
在哪里可以找到更多信息
|
| | |
|
141
|
| |
财务报表索引
|
| | |
|
F-1
|
| |
| | |
截至2020年9月30日
|
| |||||||||||||||
(千)
|
| |
OpenDoor
Labs Inc. (实际) |
| |
OpenDoor
技术 (形式) |
| |
OpenDoor
技术 (形式上 调整后) |
| |||||||||
现金和现金等价物
|
| | | $ | 469,365 | | | | | $ | 1,440,444 | | | | | $ | | | |
债务: | | | | | | | | | | | | | | | | | | | |
循环信贷安排
|
| | | | 108,611 | | | | | | 108,611 | | | | | | 108,611 | | |
定期债务融资
|
| | | | 155,000 | | | | | | 155,000 | | | | | | 155,000 | | |
未偿债务总额,包括当期部分
|
| | | | 263,611 | | | | | | 263,611 | | | | | | 263,611 | | |
股东权益(亏损): | | | | | |||||||||||||||
优先股,面值0.0001美元;无授权股份,无已发行和已发行股份,实际;1亿,000,000股授权股份,无已发行和已发行股份,形式和调整后的形式
|
| | | | — | | | | | | — | | | | | | — | | |
普通股,面值0.0001美元;授权股份7.3亿股,
108,859,160股已发行和流通股,实际;无股份 授权,无发行和流通股,形式和 调整后的形式 |
| | | | — | | | | | | — | | | | | | — | | |
股东权益总额(赤字)
|
| | | $ | (708,650) | | | | | $ | 1,650,616 | | | | | $ | | | |
总市值
|
| | | $ | (445,039) | | | | | $ | 1,914,227 | | | | | $ | | |
|
假设每股公开发行价
|
| | | | | | | | | $ | | | |
|
截至2020年9月30日的每股有形账面净值
|
| | | $ | | | | | | | | | |
|
可归因于参与此次发行的新投资者的每股有形账面净值增加
|
| | | $ | | | | | | | | | |
|
本次发行后截至2020年9月30日的调整后每股有形账面净值
|
| | | | | | | | | $ | | | |
|
对参与此次发行的新投资者每股摊薄
|
| | | | | | | | | $ | | |
(千,不包括每股和每股金额)
|
| | | | | | |
成交时转让的股份(1)
|
| | | | 500,000,000 | | |
每股价值(2)
|
| | | $ | 10.00 | | |
总股份对价
|
| | | $ | 5,000,000 | | |
| | |
新实体共享数量
|
| |
%
|
| ||||||
OpenDoor股东(1)
|
| | | | 503,980,000 | | | | | | 82.4% | | |
SCH的公众股东
|
| | | | 41,387,632 | | | | | | 6.8% | | |
赞助商及相关方(2)
|
| | | | 26,375,000 | | | | | | 4.3% | | |
第三方管道投资者
|
| | | | 40,000,000 | | | | | | 6.5% | | |
成交时的形式普通股
|
| | | | 611,742,632 | | | | | | 100.0% | | |
| | |
截至
09月30日 2020 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
截至
09月30日 2020 |
| ||||||||||||
(千)
|
| |
OpenDoor
(历史) |
| |
社交
大写 (历史) |
| |
重新分类
调整 (注2) |
| |
转换
个认股权证 |
| | | | | | | |
形式
调整 |
| | | | | | | |
形式
组合 |
| ||||||||||||||||||
资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流动资产:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 469,365 | | | | | $ | — | | | | | $ | 250 | | | | | | — | | | | | | | | | | | $ | 414,042 | | | | |
|
B
|
| | | | $ | 1,440,444 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 600,050 | | | | |
|
C
|
| | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (14,490) | | | | |
|
D
|
| | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (28,539) | | | | |
|
E
|
| | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (110) | | | | |
|
F
|
| | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (124) | | | | |
|
K
|
| | | | | — | | |
现金
|
| | | | — | | | | | | 250 | | | | | | (250) | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
受限现金
|
| | | | 174,194 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | 174,194 | | |
预付费用
|
| | | | — | | | | | | 384 | | | | | | (384) | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
有价证券
|
| | | | 82,131 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 82,131 | | |
根据回购协议质押的待售抵押贷款
|
| | | | 13,984 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 13,984 | | |
托管应收账款
|
| | | | 2,641 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 2,641 | | |
房地产库存,净额
|
| | | | 151,512 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 151,512 | | |
其他流动资产
|
| | | | 29,632 | | | | | | — | | | | | | 384 | | | | | | — | | | | | | | | | | | | (8,022) | | | | |
|
E
|
| | | | | 21,994 | | |
流动资产总额
|
| | | | 923,459 | | | | | | 634 | | | | | | — | | | | | | — | | | | | | | | | | | | 962,807 | | | | | | | | | | | | 1,886,900 | | |
信托账户中持有的现金和有价证券
|
| | | | — | | | | | | 414,042 | | | | | | — | | | | | | — | | | | | | | | | | | | (414,042) | | | | |
|
B
|
| | | | | — | | |
财产和设备-网络
|
| | | | 29,434 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 29,434 | | |
使用权资产
|
| | | | 51,842 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 51,842 | | |
商誉
|
| | | | 30,945 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 30,945 | | |
无形资产-净额
|
| | | | 9,266 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 9,266 | | |
其他资产
|
| | | | 4,221 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 4,221 | | |
总资产
|
| | | | 1,049,167 | | | | | | 414,676 | | | | | | — | | | | | | — | | | | | | | | | | | | 548,765 | | | | | | | | | | | | 2,012,608 | | |
负债、临时权益和股东亏损
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
应付账款和其他应计负债
|
| | | | 37,998 | | | | | | — | | | | | | 4,361 | | | | | | (6,440) | | | | |
|
A
|
| | | | | (12,134) | | | | |
|
E
|
| | | | | 23,675 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (110) | | | | |
|
F
|
| | | | | — | | |
应计费用
|
| | | | — | | | | | | 4,361 | | | | | | (4,361) | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
信贷安排和其他担保借款的当期部分
|
| | | | 121,909 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 121,909 | | |
应付利息
|
| | | | 1,846 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 1,846 | | |
租赁负债,流动部分
|
| | | | 17,248 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 17,248 | | |
本票关联方
|
| | | | — | | | | | | 1,138 | | | | | | — | | | | | | — | | | | | | | | | | | | (1,138) | | | | |
|
E
|
| | | | | — | | |
流动负债总额
|
| | | | 179,001 | | | | | | 5,499 | | | | | | — | | | | | | (6,440) | | | | | | | | | | | | (13,382) | | | | | | | | | | | | 164,678 | | |
应付延期承销费
|
| | | | | | | | | | 14,490 | | | | | | — | | | | | | | | | | | | | | | | | | (14,490) | | | | |
|
D
|
| | | | | — | | |
信用额度-当期部分净额
|
| | | | 149,035 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 149,035 | | |
租赁负债-当期部分净额
|
| | | | 48,182 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 48,182 | | |
其他负债
|
| | | | 97 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 97 | | |
总负债
|
| | | | 376,315 | | | | | | 19,989 | | | | | | — | | | | | | (6,440) | | | | | | | | | | | | (27,872) | | | | | | | | | | | | 361,992 | | |
|
| | |
截至
09月30日 2020 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
截至
09月30日 2020 |
| ||||||||||||
(千)
|
| |
OpenDoor
(历史) |
| |
社交
大写 (历史) |
| |
重新分类
调整 (注2) |
| |
转换
个认股权证 |
| | | | | | | |
形式
调整 |
| | | | | | | |
形式
组合 |
| ||||||||||||||||||
临时股权: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
可能赎回的A类普通股
|
| | | | — | | | | | | 389,686 | | | | | | — | | | | | | — | | | | | | | | | | | | (389,686) | | | | |
|
G
|
| | | | | — | | |
A系列可转换优先股
|
| | | | 9,763 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (9,763) | | | | |
|
H
|
| | | | | — | | |
B系列可转换优先股
|
| | | | 20,049 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (20,049) | | | | |
|
H
|
| | | | | — | | |
C系列可转换优先股
|
| | | | 80,519 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (80,519) | | | | |
|
H
|
| | | | | — | | |
D系列可转换优先股
|
| | | | 257,951 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (257,951) | | | | |
|
H
|
| | | | | — | | |
E系列可转换优先股
|
| | | | 1,013,220 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (1,013,220) | | | | |
|
H
|
| | | | | — | | |
临时股本总额
|
| | | | 1,381,502 | | | | | | 389,686 | | | | | | — | | | | | | — | | | | | | | | | | | | (1,771,188) | | | | | | | | | | | | — | | |
股东权益(亏损) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
优先股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
A类普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
B类普通股
|
| | | | — | | | | | | 1 | | | | | | — | | | | | | — | | | | | | | | | | | | (1) | | | | |
|
I
|
| | | | | — | | |
普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 6 | | | | |
|
C
|
| | | | | 61 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4 | | | | |
|
G
|
| | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1 | | | | |
|
I
|
| | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50 | | | | |
|
H
|
| | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | |
|
K
|
| | | | | — | | |
新增实收资本
|
| | | | 280,657 | | | | | | 11,342 | | | | | | — | | | | | | 6,440 | | | | |
|
A
|
| | | | | 600,044 | | | | |
|
C
|
| | | | | 2,639,862 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 389,682 | | | | |
|
G
|
| | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (493) | | | | |
|
J
|
| | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,381,452 | | | | |
|
H
|
| | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (29,138) | | | | |
|
E
|
| | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (124) | | | | |
|
K
|
| | | | | — | | |
累计其他综合收益(亏损)
|
| | | | 144 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 144 | | |
累计亏损
|
| | | | (989,451) | | | | | | (6,342) | | | | | | — | | | | | | — | | | | | | | | | | | | 5,849 | | | | |
|
E
|
| | | | | (989,451) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 493 | | | | |
|
J
|
| | | | | — | | |
股东权益总额(亏损)
|
| | | | (708,650) | | | | | | 5,001 | | | | | | — | | | | | | 6,440 | | | | | | | | | | | | 2,347,825 | | | | | | | | | | | | 1,650,616 | | |
总负债、临时权益和股东亏损
|
| | | | 1,049,167 | | | | | | 414,676 | | | | | | — | | | | | | — | | | | | | | | | | | | 548,765 | | | | | | | | | | | | 2,012,608 | | |
|
| | |
截至的9个月
2020年9月30日 |
| | | | | | | | | | | | | |
九人
个月截止 09月30日 2020 |
| ||||||||||||
(单位为千,每股数据除外)
|
| |
OpenDoor
(历史) |
| |
社会资本
(历史) |
| |
形式
调整 |
| | | | | | | |
形式
组合 |
| ||||||||||||
收入
|
| | | | 2,334,235 | | | | | | — | | | | | | — | | | | | | | | | | | | 2,334,235 | | |
收入成本
|
| | | | 2,152,803 | | | | | | — | | | | | | — | | | | | | | | | | | | 2,152,803 | | |
毛利
|
| | | | 181,432 | | | | | | — | | | | | | — | | | | | | | | | | | | 181,432 | | |
运营成本和费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
组建和运营成本
|
| | | | — | | | | | | (6,363) | | | | | | 5,849 | | | | |
|
AA
|
| | | | | (514) | | |
销售、营销和运营
|
| | | | (156,290) | | | | | | — | | | | | | — | | | | | | | | | | | | (156,290) | | |
一般和行政
|
| | | | (99,074) | | | | | | — | | | | | | — | | | | | | | | | | | | (99,074) | | |
技术与开发
|
| | | | (45,809) | | | | | | — | | | | | | — | | | | | | | | | | | | (45,809) | | |
总运营成本和费用
|
| | | | (301,173) | | | | | | (6,363) | | | | | | 5,849 | | | | | | | | | | | | (301,687) | | |
净营业亏损
|
| | | | (119,741) | | | | | | (6,363) | | | | | | 5,849 | | | | | | | | | | | | (120,255) | | |
派生和担保公允价值调整
|
| | | | (25,219) | | | | | | — | | | | | | 1,902 | | | | |
|
bb
|
| | | | | — | | |
| | | | | | | | | | | | | | | | | 23,317 | | | | |
|
抄送
|
| | | | | — | | |
利息支出
|
| | | | (57,393) | | | | | | — | | | | | | 7,837 | | | | |
|
DD
|
| | | | | (49,556) | | |
利息收入
|
| | | | — | | | | | | 42 | | | | | | (42) | | | | |
|
EE
|
| | | | | — | | |
其他收入,净额
|
| | | | 3,619 | | | | | | — | | | | | | — | | | | | | | | | | | | 3,619 | | |
所得税前亏损
|
| | | | (198,734) | | | | | | (6,321) | | | | | | 38,863 | | | | | | | | | | | | (166,192) | | |
所得税费用
|
| | | | (234) | | | | | | — | | | | | | — | | | | |
|
FF
|
| | | | | (234) | | |
净亏损
|
| | | | (198,968) | | | | | | (6,321) | | | | | | 38,863 | | | | | | | | | | | | (166,426) | | |
可归因于非控股权益的净收入减少
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
净亏损
|
| | | | (198,968) | | | | | | (6,321) | | | | | | 38,863 | | | | | | | | | | | | (166,426) | | |
加权平均普通股流通股-基本
|
| | | | 53,110 | | | | | | 10,112 | | | | | | | | | | | | | | | | | | 544,411 | | |
加权平均普通股流通股-稀释
|
| | | | 53,110 | | | | | | 10,112 | | | | | | | | | | | | | | | | | | 544,411 | | |
每股基本净收益(亏损)
|
| | | $ | (3.75) | | | | | $ | (0.63) | | | | | | | | | | | | | | | | | $ | (0.31) | | |
稀释后每股净收益(亏损)
|
| | | $ | (3.75) | | | | | $ | (0.63) | | | | | | | | | | | | | | | | | $ | (0.31) | | |
| | |
截至的年度
2019年12月31日 |
| | | | | | | | | | | | | |
本年度
已结束 12月31日 2019 |
| ||||||||||||
(单位为千,每股数据除外)
|
| |
OpenDoor
(历史) |
| |
社交
大写 (历史) |
| |
形式
调整 |
| | | | | | | |
形式
组合 |
| ||||||||||||
收入
|
| | | | 4,740,583 | | | | | | — | | | | | | — | | | | | | | | | | | | 4,740,583 | | |
收入成本
|
| | | | 4,439,333 | | | | | | — | | | | | | — | | | | | | | | | | | | 4,439,333 | | |
毛利
|
| | | | 301,250 | | | | | | — | | | | | | — | | | | | | | | | | | | 301,250 | | |
运营成本和费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
组建和运营成本
|
| | | | — | | | | | | (22) | | | | | | — | | | | | | | | | | | | (22) | | |
销售、营销和运营
|
| | | | (384,416) | | | | | | — | | | | | | — | | | | | | | | | | | | (384,416) | | |
一般和行政
|
| | | | (113,446) | | | | | | — | | | | | | — | | | | | | | | | | | | (113,446) | | |
技术与开发
|
| | | | (51,222) | | | | | | — | | | | | | — | | | | | | | | | | | | (51,222) | | |
总运营成本和费用
|
| | | | (549,084) | | | | | | (22) | | | | | | — | | | | | | | | | | | | (549,106) | | |
净营业亏损
|
| | | | (247,834) | | | | | | (22) | | | | | | — | | | | | | | | | | | | (247,856) | | |
派生和担保公允价值调整
|
| | | | 6,243 | | | | | | — | | | | | | (6,243) | | | | |
|
bb
|
| | | | | — | | |
利息支出
|
| | | | (109,728) | | | | | | — | | | | | | 4,123 | | | | |
|
DD
|
| | | | | (105,605) | | |
利息收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
其他收入,净额
|
| | | | 12,401 | | | | | | — | | | | | | — | | | | | | | | | | | | 12,401 | | |
所得税前亏损
|
| | | | (338,918) | | | | | | (22) | | | | | | (2,120) | | | | | | | | | | | | (341,060) | | |
所得税费用
|
| | | | (252) | | | | | | — | | | | | | — | | | | |
|
FF
|
| | | | | (252) | | |
净亏损
|
| | | | (339,170) | | | | | | (22) | | | | | | (2,120) | | | | | | | | | | | | (341,312) | | |
可归因于非控股权益的净收入减少
|
| | | | 1,847 | | | | | | — | | | | | | — | | | | | | | | | | | | 1,847 | | |
净亏损
|
| | | | (341,017) | | | | | | (22) | | | | | | (2,120) | | | | | | | | | | | | (343,159) | | |
加权平均普通股流通股
库存-基础 |
| | | | 49,444 | | | | | | 1 | | | | | | | | | | | | | | | | | | 544,411 | | |
加权平均普通股流通股
库存稀释 |
| | | | 49,444 | | | | | | 1 | | | | | | | | | | | | | | | | | | 544,411 | | |
每股基本净收益(亏损)
|
| | | $ | (6.90) | | | | | $ | (21,631) | | | | | | | | | | | | | | | | | $ | (0.63) | | |
稀释后每股净收益(亏损)
|
| | | $ | (7.06) | | | | | $ | (21,631) | | | | | | | | | | | | | | | | | $ | (0.63) | | |
(千)
|
| |
金额
|
| |||
与发行股票相关的成本
|
| | | | | | |
OpenDoor | | | | | | | |
以前资本化并支付的金额
|
| | | | 140 | | |
之前资本化且未支付的金额
|
| | | | 7,882 | | |
预计作为交易一部分的金额
|
| | | | 12,757 | | |
小计
|
| | | | 20,779 | | |
sch | | | | | | | |
以前发生和支付的金额
|
| | | | 459 | | |
以前发生但未支付的金额
|
| | | | 5,390 | | |
预计作为交易一部分的金额
|
| | | | 2,510 | | |
小计
|
| | | | 8,359 | | |
总计
|
| | | | 29,138 | | |
(单位为千,每股数据除外)
|
| |
截至的9个月
2020年9月30日 |
| |
截至的年度
2019年12月31日 |
| ||||||
预计净亏损
|
| | | | (166,426) | | | | | | (343,159) | | |
加权平均普通股流通股(1)
|
| | | | 544,411 | | | | | | 544,411 | | |
普通股股东每股净亏损(基本亏损和稀释亏损)(1)(2)
|
| | | $ | (0.31) | | | | | $ | (0.63) | | |
| | |
前九个月
截至9月30日 |
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||||||||||||||||||||
作业说明书数据
|
| |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||||||||
收入:
|
| | | | 2,334,235 | | | | | | 3,484,929 | | | | | | 4,740,583 | | | | | | 1,838,066 | | | | | | 711,066 | | | | | | 338,742 | | | | | | 53,479 | | |
收入成本
|
| | | | 2,152,803 | | | | | | 3,257,640 | | | | | | 4,439,333 | | | | | | 1,704,638 | | | | | | 644,719 | | | | | | 321,934 | | | | | | 53,214 | | |
毛利
|
| | | | 181,432 | | | | | | 227,289 | | | | | | 301,250 | | | | | | 133,428 | | | | | | 66,347 | | | | | | 16,808 | | | | | | 265 | | |
运营费用
|
| | | | (301,173) | | | | | | (409,371) | | | | | | (549,084) | | | | | | (297,100) | | | | | | (127,989) | | | | | | (50,214) | | | | | | (10,951) | | |
净营业亏损
|
| | | | (119,741) | | | | | | (182,082) | | | | | | (247,834) | | | | | | (163,672) | | | | | | (61,642) | | | | | | (33,406) | | | | | | (10,686) | | |
利息支出
|
| | | | (57,393) | | | | | | (81,114) | | | | | | (109,728) | | | | | | (60,456) | | | | | | (23,342) | | | | | | (10,792) | | | | | | (1,298) | | |
其他收入/(支出) - 净值
|
| | | | (21,600) | | | | | | 16,088 | | | | | | 18,644 | | | | | | (15,424) | | | | | | 217 | | | | | | (2,094) | | | | | | (3,090) | | |
收益前亏损
税 |
| | | | (198,734) | | | | | | (247,108) | | | | | | (338,918) | | | | | | (239,552) | | | | | | (84,767) | | | | | | (46,292) | | | | | | (15,074) | | |
所得税费用
|
| | | | (234) | | | | | | (340) | | | | | | (252) | | | | | | (377) | | | | | | — | | | | | | — | | | | | | — | | |
净亏损
|
| | | | (198,968) | | | | | | (247,448) | | | | | | (339,170) | | | | | | (239,929) | | | | | | (84,767) | | | | | | (46,292) | | | | | | (15,074) | | |
可归因于非控股权益的净收入减少
|
| | | | — | | | | | | 1,847 | | | | | | 1,847 | | | | | | 1,362 | | | | | | 62 | | | | | | — | | | | | | — | | |
可归因于OpenDoor的净亏损
Labs Inc. |
| | | | (198,968) | | | | | | (249,295) | | | | | | (341,017) | | | | | | (241,291) | | | | | | (84,829) | | | | | | (46,292) | | | | | | (15,074) | | |
加权平均流通股基本
|
| | | | 53,110 | | | | | | 48,786 | | | | | | 49,444 | | | | | | 48,570 | | | | | | 39,930 | | | | | | N/M(1) | | | | | | N/M(1) | | |
加权平均-稀释后的流通股
|
| | | | 53,110 | | | | | | 48,786 | | | | | | 49,444 | | | | | | 48,570 | | | | | | 39,930 | | | | | | N/M(1) | | | | | | N/M(1) | | |
每股普通股基本净亏损
|
| | | $ | (3.75) | | | | | $ | (5.11) | | | | | $ | (6.90) | | | | | $ | (5.12) | | | | | $ | (2.12) | | | | | | N/M(1) | | | | | | N/M(1) | | |
稀释后每股普通股净亏损
|
| | | $ | (3.75) | | | | | $ | (5.28) | | | | | $ | (7.06) | | | | | $ | (5.12) | | | | | $ | (2.12) | | | | | | N/M(1) | | | | | | N/M(1) | | |
净现金提供人(使用于): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
经营活动
|
| | | $ | 1,037,354 | | | | | $ | (312,779) | | | | | $ | (272,050) | | | | | $ | (1,179,637) | | | | | $ | (218,553) | | | | | $ | (197,359) | | | | | $ | (78,538) | | |
投资活动
|
| | | | (50,820) | | | | | | (79,601) | | | | | | (95,078) | | | | | | (7,432) | | | | | | (29,942) | | | | | | (1,026) | | | | | | (412) | | |
融资活动
|
| | | | (1,027,797) | | | | | | 642,355 | | | | | | 646,179 | | | | | | 1,496,494 | | | | | | 161,177 | | | | | | 334,255 | | | | | | 119,712 | | |
| | |
09月30日
|
| |
12月31日
|
| ||||||||||||||||||||||||||||||||||||
资产负债表数据
|
| |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||||||||
总资产
|
| | | $ | 1,049,167 | | | | | | 不适用 | | | | | $ | 2,231,684 | | | | | $ | 1,842,295 | | | | | | 514,406 | | | | | | 423,249 | | | | | | 118,607 | | |
流动负债总额。
|
| | | | 179,001 | | | | | | 不适用 | | | | | | 1,126,382 | | | | | | 1,068,191 | | | | | | 224,755 | | | | | | 113,999 | | | | | | 23,614 | | |
总负债
|
| | | | 376,315 | | | | | | 不适用 | | | | | | 1,583,285 | | | | | | 1,191,797 | | | | | | 330,960 | | | | | | 164,368 | | | | | | 28,250 | | |
营运资金
|
| | | | 744,458 | | | | | | 不适用 | | | | | | 961,262 | | | | | | 739,980 | | | | | | 285,944 | | | | | | 307,395 | | | | | | 93,430 | | |
股东亏损总额
|
| | | | (708,650) | | | | | | 不适用 | | | | | | (733,103) | | | | | | (413,366) | | | | | | 320,786 | | | | | | 315,855 | | | | | | 107,050 | | |
临时股本总额
|
| | | | 1,381,502 | | | | | | 不适用 | | | | | | 1,381,502 | | | | | | 1,063,864 | | | | | | (137,340) | | | | | | (56,974) | | | | | | (16,693) | | |
| | |
用于
截至9月30日的9个月 |
| |
用于
截至2010年12月31日的年度 |
| ||||||||||||||||||||||||
(整数)
|
| |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
市场数量(期末)
|
| | | | 21 | | | | | | 20 | | | | | | 21 | | | | | | 18 | | | | | | 6 | | |
| | |
截至9月30日的9个月
|
| |
截至2010年12月31日的年度
|
| ||||||||||||||||||||||||
(单位为千,不包括百分比)
|
| |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
毛利(GAAP)
|
| | | $ | 181,432 | | | | | $ | 227,289 | | | | | $ | 301,250 | | | | | $ | 133,428 | | | | | $ | 66,347 | | |
毛利
|
| | | | 7.8% | | | | | | 6.5% | | | | | | 6.4% | | | | | | 7.3% | | | | | | 9.3% | | |
调整: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
存货减值-本期(1)
|
| | | | 252 | | | | | | 13,327 | | | | | | 10,363 | | | | | | 15,103 | | | | | | 2,343 | | |
存货减值-前期(2)
|
| | | | (10,540) | | | | | | (14,551) | | | | | | (14,941) | | | | | | (2,419) | | | | | | (2,418) | | |
收入成本重组(3)
|
| | | | 1,902 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
调整后毛利
|
| | | | 173,046 | | | | | | 226,065 | | | | | | 296,672 | | | | | | 146,112 | | | | | | 66,272 | | |
调整后的毛利
|
| | | | 7.4% | | | | | | 6.5% | | | | | | 6.3% | | | | | | 7.9% | | | | | | 9.3% | | |
调整: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
直销成本(4)
|
| | | | (67,685) | | | | | | (110,907) | | | | | | (149,221) | | | | | | (62,396) | | | | | | (25,879) | | |
销售持有成本-本期(5)(6)
|
| | | | (15,276) | | | | | | (28,676) | | | | | | (42,837) | | | | | | (15,881) | | | | | | (7,215) | | |
销售的持有成本-
前期(5)(7) |
| | | | (11,419) | | | | | | (12,652) | | | | | | (12,561) | | | | | | (3,192) | | | | | | (1,946) | | |
贡献利润
|
| | | | 78,666 | | | | | | 73,830 | | | | | | 92,053 | | | | | | 64,643 | | | | | | 31,232 | | |
贡献保证金
|
| | | | 3.4% | | | | | | 2.1% | | | | | | 1.9% | | | | | | 3.5% | | | | | | 4.4% | | |
| | |
截至9月30日的9个月
|
| |
截至2010年12月31日的年度
|
| ||||||||||||||||||||||||
(单位为千,不包括百分比)
|
| |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
调整: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
房屋售出利息-本期(8)(9)
|
| | | | (16,779) | | | | | | (35,887) | | | | | | (51,388) | | | | | | (18,309) | | | | | | (5,962) | | |
房屋售出利息-前期(8)(10)
|
| | | | (10,477) | | | | | | (12,991) | | | | | | (13,179) | | | | | | (3,091) | | | | | | (1,488) | | |
缴费后利润
利息 |
| | | | 51,410 | | | | | | 24,952 | | | | | | 27,486 | | | | | | 43,243 | | | | | | 23,782 | | |
扣除利息后的缴费保证金
|
| | | | 2.2% | | | | | | 0.7% | | | | | | 0.6% | | | | | | 2.4% | | | | | | 3.3% | | |
| | |
截至9月30日的9个月
|
| |
截至2010年12月31日的年度
|
| ||||||||||||||||||||||||
(单位为千,不包括百分比)
|
| |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
净亏损(GAAP)
|
| | | $ | (198,968) | | | | | $ | (247,448) | | | | | $ | (339,170) | | | | | $ | (239,929) | | | | | $ | (84,767) | | |
调整: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
股票薪酬
|
| | | | 9,162 | | | | | | 9,990 | | | | | | 13,196 | | | | | | 14,966 | | | | | | 3,761 | | |
派生和担保公允价值调整(1)
|
| | | | 25,219 | | | | | | (6,644) | | | | | | (6,243) | | | | | | 18,022 | | | | | | 32 | | |
无形资产摊销费用(2)
|
| | | | 3,134 | | | | | | 1,888 | | | | | | 2,945 | | | | | | 613 | | | | | | — | | |
存货减值-本期(3)
|
| | | | 252 | | | | | | 13,327 | | | | | | 10,363 | | | | | | 15,103 | | | | | | 2,343 | | |
存货减值-前期(4)
|
| | | | (10,540) | | | | | | (14,551) | | | | | | (14,941) | | | | | | (2,419) | | | | | | (2,418) | | |
重组(5)
|
| | | | 30,541 | | | | | | 2,183 | | | | | | 3,428 | | | | | | — | | | | | | — | | |
可转换票据PIK利息、摊销和衍生公允价值调整(6)
|
| | | | 7,824 | | | | | | 1,596 | | | | | | 4,102 | | | | | | 478 | | | | | | 16 | | |
其他(7)
|
| | | | (367) | | | | | | (556) | | | | | | (498) | | | | | | 1,271 | | | | | | 425 | | |
调整后净亏损
|
| | | | (133,743) | | | | | | (240,215) | | | | | | (326,818) | | | | | | (191,895) | | | | | | (80,608) | | |
调整: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
折旧摊销,
不包括无形资产摊销 费用 |
| | | | 17,011 | | | | | | 10,449 | | | | | | 15,043 | | | | | | 4,572 | | | | | | 1,160 | | |
房地产融资(8)
|
| | | | 32,010 | | | | | | 63,836 | | | | | | 84,314 | | | | | | 47,725 | | | | | | 15,988 | | |
其他利息支出(9)
|
| | | | 17,559 | | | | | | 15,682 | | | | | | 21,312 | | | | | | 12,253 | | | | | | 7,338 | | |
利息收入(10)
|
| | | | (4,007) | | | | | | (9,023) | | | | | | (11,999) | | | | | | (3,869) | | | | | | (674) | | |
所得税费用
|
| | | | 234 | | | | | | 340 | | | | | | 252 | | | | | | 377 | | | | | | 0 | | |
调整后的EBITDA
|
| | | | (70,936) | | | | | | (158,931) | | | | | | (217,896) | | | | | | (130,837) | | | | | | (56,796) | | |
调整后的EBITDA利润率
|
| | | | (3.0)% | | | | | | (4.6)% | | | | | | (4.6)% | | | | | | (7.1)% | | | | | | (8.0)% | | |
| | |
截至9月30日的9个月
|
| |
更改
|
| |||||||||||||||
(单位为千,不包括百分比)
|
| |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| |||||||||
收入
|
| | | $ | 2,334,235 | | | | | $ | 3,484,929 | | | | | $ | (1,150,694) | | | |
(33)%
|
|
收入成本
|
| | | | 2,152,803 | | | | | | 3,257,640 | | | | | | (1,104,837) | | | |
(34)%
|
|
毛利
|
| | | | 181,432 | | | | | | 227,289 | | | | | | (45,857) | | | |
(20)%
|
|
运营费用: | | | | | | | | | | | | | | | | | | | | | | |
销售、营销和运营
|
| | | | 156,290 | | | | | | 291,375 | | | | | | (135,085) | | | |
(46)%
|
|
一般和行政
|
| | | | 99,074 | | | | | | 80,781 | | | | | | 18,293 | | | |
23%
|
|
技术与开发
|
| | | | 45,809 | | | | | | 37,215 | | | | | | 8,594 | | | |
23%
|
|
总运营费用
|
| | | | 301,173 | | | | | | 409,371 | | | | | | (108,198) | | | |
(26)%
|
|
净营业亏损
|
| | | | (119,741) | | | | | | (182,082) | | | | | | 62,341 | | | |
(34)%
|
|
派生和担保公允价值调整
|
| | | | (25,219) | | | | | | 6,644 | | | | | | (31,863) | | | |
(480)%
|
|
利息支出
|
| | | | (57,393) | | | | | | (81,114) | | | | | | 23,721 | | | |
(29)%
|
|
其他收入-净额
|
| | | | 3,619 | | | | | | 9,444 | | | | | | (5,825) | | | |
(62)%
|
|
所得税前亏损
|
| | | | (198,734) | | | | | | (247,108) | | | | | | 48,374 | | | |
(20)%
|
|
所得税费用
|
| | | | (234) | | | | | | (340) | | | | | | 106 | | | |
(31)%
|
|
净亏损
|
| | | | (198,968) | | | | | | (247,448) | | | | | | 48,480 | | | |
(20)%
|
|
可归因于非控股权益的净收入减少
|
| | | | — | | | | | | 1,847 | | | | | | (1,847) | | | |
(100)%
|
|
OpenDoor Labs Inc.的净亏损
|
| | | $ | (198,968) | | | | | $ | (249,295) | | | | | $ | 50,327 | | | |
(20)%
|
|
| | |
截至2010年12月31日的年度
|
| |
更改
|
| |||||||||||||||
(单位为千,不包括百分比)
|
| |
2019
|
| |
2018
|
| |
$
|
| |
%
|
| |||||||||
收入
|
| | | $ | 4,740,583 | | | | | $ | 1,838,066 | | | | | $ | 2,902,517 | | | |
158%
|
|
收入成本
|
| | | | 4,439,333 | | | | | | 1,704,638 | | | | | | 2,734,695 | | | |
160%
|
|
毛利
|
| | | | 301,250 | | | | | | 133,428 | | | | | | 167,822 | | | |
126%
|
|
运营费用: | | | | | | | | | | | | | | | | | | | | | | |
销售、营销和运营
|
| | | | 384,416 | | | | | | 196,292 | | | | | | 188,124 | | | |
96%
|
|
一般和行政
|
| | | | 113,446 | | | | | | 72,350 | | | | | | 41,096 | | | |
57%
|
|
技术与开发
|
| | | | 51,222 | | | | | | 28,458 | | | | | | 22,764 | | | |
80%
|
|
总运营费用
|
| | | | 549,084 | | | | | | 297,100 | | | | | | 251,984 | | | |
85%
|
|
净营业亏损
|
| | | | (247,834) | | | | | | (163,672) | | | | | | (84,162) | | | |
(51)%
|
|
保证公允价值调整
|
| | | | 6,243 | | | | | | (18,022) | | | | | | 24,265 | | | |
135%
|
|
利息支出
|
| | | | (109,728) | | | | | | (60,456) | | | | | | (49,272) | | | |
82%
|
|
其他收入-净额
|
| | | | 12,401 | | | | | | 2,598 | | | | | | 9,803 | | | |
377%
|
|
所得税前亏损
|
| | | | (338,918) | | | | | | (239,552) | | | | | | (99,366) | | | |
(41)%
|
|
所得税费用
|
| | | | (252) | | | | | | (377) | | | | | | 125 | | | |
(33)%
|
|
净亏损
|
| | | | (339,170) | | | | | | (239,929) | | | | | | (99,241) | | | |
(41)%
|
|
可归因于非控股权益的净收入减少
|
| | | | 1,847 | | | | | | 1,362 | | | | | | 485 | | | |
36%
|
|
OpenDoor Labs Inc.的净亏损
|
| | | $ | (341,017) | | | | | $ | (241,291) | | | | | $ | (99,726) | | | |
(41)%
|
|
| | |
截至2010年12月31日的年度
|
| |
更改
|
| |||||||||||||||
(单位为千,不包括百分比)
|
| |
2019
|
| |
2018
|
| |
$
|
| |
%
|
| |||||||||
收入
|
| | | $ | 1,838,066 | | | | | $ | 711,066 | | | | | $ | 1,127,000 | | | |
158%
|
|
收入成本
|
| | | | 1,704,638 | | | | | | 644,719 | | | | | | 1,059,919 | | | |
164%
|
|
毛利
|
| | | | 133,428 | | | | | | 66,347 | | | | | | 67,081 | | | |
101%
|
|
运营费用: | | | | | | | | | | | | | | | | | | | | | | |
销售、营销和运营
|
| | | | 196,292 | | | | | | 74,938 | | | | | | 121,354 | | | |
162%
|
|
一般和行政
|
| | | | 72,350 | | | | | | 36,928 | | | | | | 35,422 | | | |
96%
|
|
技术与开发
|
| | | | 28,458 | | | | | | 16,123 | | | | | | 12,335 | | | |
77%
|
|
总运营费用
|
| | | | 297,100 | | | | | | 127,989 | | | | | | 169,111 | | | |
132%
|
|
净营业亏损
|
| | | | (163,672) | | | | | | (61,642) | | | | | | (102,030) | | | |
(166)%
|
|
保证公允价值调整
|
| | | | (18,022) | | | | | | (32) | | | | | | (17,990) | | | |
(56,219)%
|
|
利息支出
|
| | | | (60,456) | | | | | | (23,342) | | | | | | (37,114) | | | |
159%
|
|
其他收入-净额
|
| | | | 2,598 | | | | | | 249 | | | | | | 2,349 | | | |
943%
|
|
所得税前亏损
|
| | | | (239,552) | | | | | | (84,767) | | | | | | (154,785) | | | |
(183)%
|
|
所得税费用
|
| | | | (377) | | | | | | — | | | | | | (377) | | | |
100%
|
|
净亏损
|
| | | | (239,929) | | | | | | (84,767) | | | | | | (155,162) | | | |
(183)%
|
|
可归因于非控股权益的净收入减少
|
| | | | 1,362 | | | | | | 62 | | | | | | 1,300 | | | |
2,097%
|
|
OpenDoor Labs Inc.的净亏损
|
| | | $ | (241,291) | | | | | $ | (84,829) | | | | | $ | (156,462) | | | |
(184)%
|
|
截至2020年9月30日
(千美元) |
| |
借用
容量 |
| |
出色的
金额 |
| |
加权-
平均 利息 费率 |
| |
结束
旋转 期间 |
| |
最终
到期 日期 |
| |||||||||
循环设施2018-1
|
| | | $ | 250,000 | | | | | $ | 962 | | | | | | 4.32% | | | |
2021年2月10日
|
| |
2021年5月10日
|
|
循环设施2018-2
|
| | | | 750,000 | | | | | | 1,373 | | | | | | 4.44% | | | |
2022年9月23日
|
| |
2022年12月23日
|
|
循环设施2018-3
|
| | | | 100,000 | | | | | | 11,558 | | | | | | 4.36% | | | |
2023年6月1日
|
| |
2023年6月1日
|
|
旋转设施2019-1
|
| | | | 300,000 | | | | | | 10,909 | | | | | | 3.76% | | | |
2022年3月4日
|
| |
2022年3月4日
|
|
旋转设施2019-2
|
| | | | 1,030,000 | | | | | | 72,808 | | | | | | 3.30% | | | |
2021年7月8日
|
| |
2022年7月7日
|
|
旋转设施2019-3
|
| | | | 475,000 | | | | | | 11,001 | | | | | | 3.92% | | | |
2022年8月22日
|
| |
2023年8月21日
|
|
合计
|
| | |
$
|
2,905,000
|
| | | |
$
|
108,611
|
| | | | | | | | | | | | | |
截至2020年9月30日
(千美元) |
| |
借用
容量 |
| |
出色的
金额 |
| |
利息
费率 |
| |
结束
抽签 期间 |
| |
最终
到期 日期 |
| |||||||||
定期债务工具2016-M1
|
| | | $ | 149,000 | | | | | $ | 40,000 | | | | | | 10.00% | | | |
2022年10月31日
|
| |
2024年4月30日
|
|
定期债务工具2019-M1
|
| | | | 54,000 | | | | | | 15,000 | | | | | | 15.00% | | | |
2023年8月15日
|
| |
2025年2月15日
|
|
定期债务工具2020-M1
|
| | | | 300,000 | | | | | | 100,000 | | | | | | 10.00% | | | |
2023年1月23日
|
| |
2026年1月23日
|
|
合计 | | | | $ | 503,000 | | | | | $ | 155,000 | | | | | | | | | | | | | | |
| | |
发行成本
|
| | | | (5,965) | | | | | | | | | | | | | | | |||
| | |
账面价值
|
| | | $ | 149,035 | | | | | | | | | | | | | | |
| | |
截至9月30日的9个月
|
| |
截至2010年12月31日的年度
|
| ||||||||||||||||||||||||
(千)
|
| |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
经营活动提供(使用)的净现金
|
| | | $ | 1,037,354 | | | | | $ | (312,779) | | | | | $ | (272,050) | | | | | $ | (1,179,637) | | | | | $ | (218,553) | | |
投资活动使用的净现金
|
| | | $ | (50,820) | | | | | $ | (79,601) | | | | | $ | (95,078) | | | | | $ | (7,432) | | | | | $ | (29,942) | | |
融资活动提供(用于)的净现金
|
| | | $ | (1,027,797) | | | | | $ | 642,355 | | | | | $ | 646,179 | | | | | $ | 1,496,494 | | | | | $ | 161,177 | | |
现金及现金等价物净增(减)
|
| | | $ | (41,263) | | | | | $ | 249,975 | | | | | $ | 279,051 | | | | | $ | 309,425 | | | | | $ | (87,318) | | |
| | |
按年付款
|
| |||||||||||||||||||||||||||
(千)
|
| |
合计
|
| |
少于
1年 |
| |
1个 - 3年
|
| |
3个 - 5年
|
| |
超过
5年 |
| |||||||||||||||
高级循环信贷安排(1)
|
| | | $ | 1,086,618 | | | | | $ | 1,086,618 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
夹层定期债务融资(2)
|
| | | | 345,902 | | | | | | 25,750 | | | | | | 51,500 | | | | | | 206,449 | | | | | | 62,203 | | |
可转换票据(3)
|
| | | | 304,753 | | | | | | — | | | | | | — | | | | | | — | | | | | | 304,753 | | |
抵押融资(4)
|
| | | | 2,025 | | | | | | 2,025 | | | | | | — | | | | | | — | | | | | | — | | |
运营租赁(5)
|
| | | | 72,531 | | | | | | 17,384 | | | | | | 29,512 | | | | | | 24,803 | | | | | | 832 | | |
其他租赁承诺额(6)
|
| | | | 67,292 | | | | | | 2,901 | | | | | | 17,100 | | | | | | 13,427 | | | | | | 33,864 | | |
采购承诺(7)
|
| | | | 616,100 | | | | | | 616,100 | | | | | | — | | | | | | — | | | | | | — | | |
合计
|
| | | $ | 2,495,221 | | | | | $ | 1,750,778 | | | | | $ | 98,112 | | | | | $ | 244,679 | | | | | $ | 401,652 | | |
名称
|
| |
年龄
|
| |
职位
|
| |||
高管: | | | | |||||||
Eric Wu | | | | | 38 | | | |
董事长、联合创始人兼首席执行官
|
|
Carrie Wheeler | | | | | 49 | | | | 首席财务官 | |
Andrew Low AhKee | | | | | 40 | | | | 总裁 | |
Ian Wong | | | | | 34 | | | | 首席技术官 | |
汤姆·威勒尔 | | | | | 42 | | | | 首席产品官 | |
丹尼尔·莫里洛 | | | | | 47 | | | | 首席投资官 | |
伊丽莎白·史蒂文斯 | | | | | 42 | | | | 法务负责人 | |
非员工董事: | | | | |||||||
亚当·贝恩 | | | | | 47 | | | | 导演 | |
Cipora Herman | | | | | 47 | | | | 导演 | |
乔纳森·杰菲 | | | | | 61 | | | | 导演 | |
Pueo Keffer | | | | | 39 | | | | 导演 | |
Jason Kilar | | | | | 49 | | | | 导演 | |
格伦·所罗门 | | | | | 51 | | | | 导演 | |
薪酬要素
|
| |
薪酬目的
|
|
基本工资 | | |
认清工作职责,吸引和留住优秀人才
|
|
长期股权薪酬 | | |
通过协调员工和股东的利益,促进员工所有权文化和股东价值最大化
|
|
被任命为首席执行官
|
| |
2020年年度基本工资
|
| |||
Eric Wu
|
| | | $ | 325,000(1) | | |
嘉莉·惠勒
|
| | | $ | 350,000(2) | | |
Gautam Gupta
|
| | | $ | 350,000 | | |
朱莉·托达罗
|
| | | $ | 350,000 | | |
汤姆·威勒尔
|
| | | $ | 350,000 | | |
伊丽莎白·史蒂文斯
|
| | | $ | 300,000 | | |
被任命为首席执行官
|
| |
2020年批准的RSU(#)(1)
|
| |||
Eric Wu
|
| | | | 17,093,009(1) | | |
嘉莉·惠勒
|
| | | | 4,433,699(2) | | |
Gautam Gupta
|
| | | | — | | |
朱莉·托达罗
|
| | | | — | | |
汤姆·威勒尔
|
| | | | — | | |
伊丽莎白·史蒂文斯
|
| | | | — | | |
姓名和主要职务
|
| |
年
|
| |
工资
($) |
| |
奖金
($)(1) |
| |
库存
奖项 ($)(2) |
| |
选项
奖项 ($)(2) |
| |
所有其他
薪酬 ($) |
| |
合计
($) |
| |||||||||||||||||||||
Eric Wu
|
| | | | 2020 | | | | | | 108,334 | | | | | | — | | | | | | 370,051,408(3) | | | | | | — | | | | | | — | | | | | | 370,159,742 | | |
首席执行官
|
| | | | 2019 | | | | | | 275,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 275,000 | | |
嘉莉·惠勒
|
| | | | 2020 | | | | | | 114,722 | | | | | | 100,000 | | | | | | 50,060,723(4) | | | | | | — | | | | | | — | | | | | | 50,275,445 | | |
首席财务官
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gautam Gupta
|
| | | | 2020 | | | | | | 231,625 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 231,625 | | |
前首席财务官
|
| | | | 2019 | | | | | | 337,500 | | | | | | 275,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 612,500 | | |
朱莉·托达罗
|
| | | | 2020 | | | | | | 350,000 | | | | | | 75,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 425,000 | | |
家庭和服务总裁
|
| | | | 2019 | | | | | | 87,500 | | | | | | 75,000 | | | | | | 5,980,857 | | | | | | 1,970,949 | | | | | | 234,667 | | | | | | 8,348,973 | | |
汤姆·威勒尔
|
| | | | 2020 | | | | | | 350,000 | | | | | | 95,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 445,000 | | |
首席产品官
|
| | | | 2019 | | | | | | 118,490 | | | | | | 95,000 | | | | | | 5,418,620 | | | | | | 1,331,280 | | | | | | — | | | | | | 6,963,390 | | |
伊丽莎白·史蒂文斯
|
| | | | 2020 | | | | | | 300,000 | | | | | | 75,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 375,000 | | |
法务负责人
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
名称
|
| |
授予日期
|
| |
股票奖励:
股份数量 个库存或单位(#) |
| |
授予日期交易会
价值型股票 奖项($)(1) |
| |||||||||
Eric Wu
|
| | | | 02/06/2020 | | | | | | 1,193,020 | | | | | | 5,811,902 | | |
| | | | | 09/03/2020 | | | | | | 1,014,215 | | | | | | 10,063,511 | | |
| | | | | 12/17/2020 | | | | | | 14,885,774 | | | | | | 354,175,995(2) | | |
嘉莉·惠勒
|
| | | | 02/06/2020 | | | | | | 50,160 | | | | | | 244,359 | | |
| | | | | 09/03/2020 | | | | | | 3,493,892 | | | | | | 34,668,000 | | |
| | | | | 09/03/2020 | | | | | | 485,262 | | | | | | 3,243,247(3) | | |
| | | | | 12/17/2020 | | | | | | 404,385 | | | | | | 11,905,117 | | |
| | | | | | | | |
期权奖励
|
| |
股票奖励
|
| ||||||||||||||||||||||||||||||
名称
|
| |
授予日期
|
| |
数量
证券 底层 未锻炼 选项 (#) 可锻炼 |
| |
数量
证券 底层 未锻炼 选项 (#) 不可行使 |
| |
选项
练习 价格 ($) |
| |
选项
过期 日期 |
| |
数量
个共享或 库存单位 具有 未授予 (#) |
| |
市值
股份或单位 库存 尚未授予 ($)(1) |
| |||||||||||||||||||||
Eric Wu
|
| | | | 02/06/2020(2) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,193,020 | | | | | | 27,117,345 | | |
| | | | | 09/03/2020(2) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,014,215 | | | | | | 23,053,107 | | |
| | | | | 12/17/2020(3) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,885,774 | | | | | | 338,353,643 | | |
嘉莉·惠勒
|
| | | | 02/06/2020(4) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 50,160 | | | | | | 1,140,137 | | |
| | | | | 09/03/2020(5) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,493,892 | | | | | | 79,416,165 | | |
| | | | | 09/03/2020(6) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 485,262 | | | | | | 11,030,005 | | |
| | | | | 12/17/2020(7) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 404,385 | | | | | | 9,191,671 | | |
Gautam Gupta
|
| | | | 09/29/2017(8) | | | | | | 2,069,026(9) | | | | | | — | | | | | | 1.02 | | | | | | 09/28/2027 | | | | | | — | | | | | | — | | |
朱莉·托达罗
|
| | | | 12/18/2019(8) | | | | | | 23,307 | | | | | | 69,921 | | | | | | 4.30 | | | | | | 12/17/2029 | | | | | | — | | | | | | — | | |
| | | | | 12/18/2019(8) | | | | | | 253,559 | | | | | | 602,473 | | | | | | 4.30 | | | | | | 12/17/2029 | | | | | | — | | | | | | — | | |
| | | | | 11/03/2019(10) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 28,847 | | | | | | 655,692 | | |
| | | | | 12/18/2019(11) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,365,143 | | | | | | 31,029,700 | | |
汤姆·威勒尔
|
| | | | 11/03/2019(8) | | | | | | 23,307 | | | | | | 69,921 | | | | | | 4.30 | | | | | | 11/02/2029 | | | | | | — | | | | | | — | | |
| | | | | 11/03/2019(8) | | | | | | 192,364 | | | | | | 361,423 | | | | | | 4.30 | | | | | | 11/02/2029 | | | | | | — | | | | | | — | | |
| | | | | 11/03/2019(11) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,262,946 | | | | | | 28,706,763 | | |
伊丽莎白·史蒂文斯
|
| | | | 06/12/2017(8) | | | | | | 85,678 | | | | | | 10,784 | | | | | | 1.02 | | | | | | 06/11/2027 | | | | | | — | | | | | | — | | |
| | | | | 09/29/2017(8) | | | | | | 1 | | | | | | — | | | | | | 1.02 | | | | | | 09/28/2027 | | | | | | — | | | | | | — | | |
| | | | | 09/29/2017(8) | | | | | | 113,226 | | | | | | — | | | | | | 1.02 | | | | | | 09/28/2027 | | | | | | — | | | | | | — | | |
| | | | | 03/13/2018(8) | | | | | | 60,657 | | | | | | 20,219 | | | | | | 1.43 | | | | | | 03/12/2028 | | | | | | — | | | | | | — | | |
| | | | | 03/21/2019(11) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 242,631 | | | | | | 5,515,003 | | |
| | | | | 11/03/2019(2) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 242,874 | | | | | | 5,520,526 | | |
被任命为高管
警官 |
| |
终止场景
|
| |
严重
($) |
| |
值
加速 选项($)(1) |
| |
值
加速 RSU($)(1) |
| |
总计($)(1)
|
| ||||||||||||
Eric Wu
|
| | 无故解雇或有正当理由辞职 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | 控制变更(2) | | | | | — | | | | | | — | | | | | | 68,934,887 | | | | | | 68,934,887 | | |
| | | 控制权变更后无故终止或以正当理由辞职(2) | | | | | — | | | | | | — | | | | | | 106,562,725 | | | | | | 106,562,725 | | |
嘉莉·惠勒
|
| | 无故解雇或有正当理由辞职 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | 控制变更(2) | | | | | — | | | | | | — | | | | | | 12,170,142 | | | | | | 12,170,142 | | |
| | | 控制权变更后无故终止或以正当理由辞职(2) | | | | | — | | | | | | — | | | | | | 100,777,978 | | | | | | 100,777,978 | | |
Gautam Gupta(3)
|
| | 无故解雇或有正当理由辞职 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | 控制变更 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | 控制权变更后,无故终止或以正当理由辞职 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
朱莉·托达罗
|
| | 无故解雇或有正当理由辞职 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | 控制变更 | | | | | — | | | | | | — | | | | | | 8,413,117 | | | | | | 8,413,117 | | |
| | | 控制权变更后,无故终止或以正当理由辞职 | | | | | — | | | | | | 6,195,779 | | | | | | 15,842,696 | | | | | | 22,038,475 | | |
汤姆·威勒尔
|
| | 无故解雇或有正当理由辞职 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | 控制变更 | | | | | — | | | | | | — | | | | | | 8,970,863 | | | | | | 8,970,863 | | |
| | | 控制权变更后,无故终止或以正当理由辞职 | | | | | — | | | | | | 3,974,835 | | | | | | 14,353,381 | | | | | | 18,328,216 | | |
伊丽莎白·史蒂文斯
|
| | 无故解雇或有正当理由辞职 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | 控制变更 | | | | | — | | | | | | — | | | | | | 5,516,729 | | | | | | 5,516,729 | | |
| | | 控制权变更后,无故终止或以正当理由辞职 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
名称
|
| |
赚取的费用或
现金支付($) |
| |
股票奖励
($)(1) |
| |
合计
($) |
| |||||||||
亚当·贝恩
|
| | | | — | | | | | | — | | | | | | — | | |
杰夫·克罗
|
| | | | — | | | | | | — | | | | | | — | | |
Cipora Herman
|
| | | | — | | | | | | — | | | | | | — | | |
杰夫·豪森博尔德
|
| | | | — | | | | | | — | | | | | | — | | |
乔纳森·贾菲
|
| | | | — | | | | | | — | | | | | | — | | |
Pueo Keffer
|
| | | | — | | | | | | — | | | | | | — | | |
杰森·基拉尔
|
| | | | — | | | | | | 492,595 | | | | | | 492,595 | | |
格伦·所罗门
|
| | | | — | | | | | | — | | | | | | — | | |
大卫·维登
|
| | | | — | | | | | | — | | | | | | — | | |
名称
|
| |
未完成的RSU
截至2020年12月31日(#) |
| |||
亚当·贝恩
|
| | | | — | | |
杰夫·克罗
|
| | | | — | | |
Cipora Herman
|
| | | | — | | |
杰夫·豪森博尔德
|
| | | | — | | |
乔纳森·贾菲
|
| | | | — | | |
Pueo Keffer
|
| | | | — | | |
杰森·基拉尔
|
| | | | 101,114 | | |
格伦·所罗门
|
| | | | — | | |
大卫·维登
|
| | | | — | | |
受益人姓名和地址(1)
|
| |
数量
个共享 |
| |
%的
所有权 在此之前 提供服务 |
| |
%的
所有权 跟随 此产品 |
| ||||||
5%的持有者 | | | | | | | | | | | | | | | | |
SVF埃克斯卡利伯(开曼)有限公司(2)
|
| | | | 73,620,282 | | | | | | 13.5% | | | | | |
Khosla Ventures附属实体(3)
|
| | | | 46,120,934 | | | | | | 8.5% | | | | | |
AI LiquidRE LLC(4)
|
| | | | 34,639,442 | | | | | | 6.4% | | | | | |
GGV Capital附属实体(5)
|
| | | | 27,422,875 | | | | | | 5.0% | | | | | |
董事和高管 | | | | | | | | | | | | | | | | |
Eric Wu
|
| | | | 32,407,840 | | | | | | 6.0% | | | | | |
Carrie Wheeler
|
| | | | 150,000 | | | | | | * | | | | | |
Ian Wong
|
| | | | 6,417,294 | | | | | | 1.2% | | | | | |
汤姆·威勒尔(6)
|
| | | | 242,631 | | | | | | * | | | | | |
Andrew Low AhKee
|
| | | | — | | | | | | — | | | | | |
伊丽莎白·史蒂文斯(7)
|
| | | | 302,949 | | | | | | * | | | | | |
丹尼尔·莫里洛
|
| | | | — | | | | | | — | | | | | |
亚当·贝恩
|
| | | | 250,610 | | | | | | * | | | | ||
Cipora Herman
|
| | | | 100,000 | | | | | | * | | | | | |
Pueo Keffer
|
| | | | — | | | | | | — | | | | | |
格伦·所罗门(8)
|
| | | | — | | | | | | — | | | | | |
Jason Kilar
|
| | | | — | | | | | | — | | | | | |
乔纳森·杰菲
|
| | | | — | | | | | | — | | | | | |
全体董事和高管(13人)
|
| | | | 39,871,324 | | | | | | 7.3% | | | | | |
名称
|
| |
股份
系列E 首选 库存 |
| |
总购买量
价格 |
| ||||||
AI LiquidRE LLC(1)
|
| | | | 5,220,296 | | | | | $ | 49,999,995.09 | | |
Khosla Ventures IV,LP及其附属公司(2)
|
| | | | 10,440 | | | | | $ | 99,994.33 | | |
GGV Capital Select L.P.(3)
|
| | | | 1,044,059 | | | | | $ | 9,999,997.11 | | |
SVF埃克斯卡利伯(开曼)有限公司(4)
|
| | | | 41,762,372 | | | | | $ | 399,999,999.03 | | |
LV OpenDoor JV,LLC(5)
|
| | | | 5,220,296 | | | | | $ | 49,999,995.09 | | |
Norwest Venture Partners XIV,LP(6)
|
| | | | 2,610,148 | | | | | $ | 24,999,997.55 | | |
合计
|
| | | | 55,867,611 | | | | | $ | 535,099,978.20 | | |
名称
|
| |
股份
E-2系列 首选 库存 |
| |
总购买量
价格 |
| ||||||
AI LiquidRE LLC(1)
|
| | | | 1,623,213 | | | | | $ | 21,635,481.44 | | |
Khosla Ventures IV,LP及其附属公司(2)
|
| | | | 37,512 | | | | | $ | 499,989.96 | | |
GGV Capital Select L.P.(3)
|
| | | | 75,025 | | | | | $ | 999,993.22 | | |
SVF埃克斯卡利伯(开曼)有限公司(4)
|
| | | | 3,751,275 | | | | | $ | 49,999,994.22 | | |
LV OpenDoor JV,LLC(5)
|
| | | | 300,102 | | | | | $ | 3,999,999.54 | | |
Norwest Venture Partners XIV,LP(6)
|
| | | | 150,051 | | | | | $ | 1,999,999.77 | | |
合计
|
| | | | 5,937,178 | | | | | $ | 79,135,458.15 | | |
| | |
A类普通股公允市值
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
赎回日期
(保证书到期期限) |
| |
≤10.00
|
| |
11.00
|
| |
12.00
|
| |
13.00
|
| |
14.00
|
| |
15.00
|
| |
16.00
|
| |
17.00
|
| |
≥18.00
|
| |||||||||||||||||||||||||||
60个月
|
| | | | 0.261 | | | | | | 0.281 | | | | | | 0.297 | | | | | | 0.311 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
57个月
|
| | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.310 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
54个月
|
| | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.361 | | |
51个月
|
| | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.320 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.361 | | |
48个月
|
| | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.361 | | |
45个月
|
| | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.330 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.361 | | |
42个月
|
| | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.361 | | |
39个月
|
| | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.290 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.340 | | | | | | 0.354 | | | | | | 0.361 | | |
36个月
|
| | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.361 | | |
33个月
|
| | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.280 | | | | | | 0.301 | | | | | | 0.320 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.361 | | |
30个月
|
| | | | 0.196 | | | | | | 0.224 | | | | | | 0.250 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.361 | | |
27个月
|
| | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.350 | | | | | | 0.361 | | |
24个月
|
| | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.260 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.361 | | |
21个月
|
| | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.361 | | |
18个月
|
| | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.361 | | |
15个月
|
| | | | 0.130 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.230 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.361 | | |
12个月
|
| | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.250 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.361 | | |
9个月
|
| | | | 0.090 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.361 | | |
6个月
|
| | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.361 | | |
3个半月
|
| | | | 0.034 | | | | | | 0.065 | | | | | | 0.104 | | | | | | 0.150 | | | | | | 0.197 | | | | | | 0.243 | | | | | | 0.286 | | | | | | 0.326 | | | | | | 0.361 | | |
0个月
|
| | | | — | | | | | | — | | | | | | 0.042 | | | | | | 0.115 | | | | | | 0.179 | | | | | | 0.233 | | | | | | 0.281 | | | | | | 0.323 | | | | | | 0.361 | | |
承销商
|
| |
数量
个共享 |
| |||
花旗全球市场公司(Citigroup Global Markets Inc.)
|
| | | | | | |
高盛有限责任公司
|
| | | | | | |
合计
|
| | | | | |
| | |
由OpenDoor Technologies Inc.支付
|
| |||||||||
| | |
不锻炼
|
| |
全面锻炼
|
| ||||||
每股
|
| | | $ | | | | | $ | | | ||
合计
|
| | | $ | | | | | $ | | | |
| | |
第
页
|
| |||
截至2020年9月30日和2019年12月31日的未经审计简明财务报表,以及
截至2020年9月30日的9个月 |
| | |||||
简明合并资产负债表(未经审计)
|
| | | | F-2 | | |
简明合并经营报表(未经审计)
|
| | | | F-3 | | |
股东权益(亏损)简明合并变动表(未经审计)
|
| | | | F-4 | | |
现金流量表简明合并报表(未经审计)
|
| | | | F-5 | | |
未经审计的简明合并财务报表附注
|
| | | | F-6 | | |
截至2019年12月31日和2019年10月18日(开始)至2019年12月31日的财务报表(已审计)
|
| | |||||
独立注册会计师事务所报告
|
| | | | F-19 | | |
资产负债表
|
| | | | F-20 | | |
操作说明书
|
| | | | F-21 | | |
股东赤字变动报表
|
| | | | F-22 | | |
现金流量表
|
| | | | F-23 | | |
财务报表附注
|
| | | | F-24 | | |
| | |
09月30日
2020 |
| |
12月31日
2019 |
| ||||||
| | |
(未审核)
|
| | | | | | | |||
资产 | | | | | | | | | | | | | |
流动资产 | | | | | | | | | | | | | |
现金
|
| | | $ | 250,461 | | | | | $ | — | | |
预付费用
|
| | | | 383,761 | | | | | | — | | |
流动资产总额
|
| | | | 634,222 | | | | | | — | | |
延期发售成本
|
| | | | — | | | | | | 52,673 | | |
信托账户中持有的现金和有价证券
|
| | | | 414,042,207 | | | | | | — | | |
总资产
|
| | | $ | 414,676,429 | | | | | $ | 52,673 | | |
负债和股东权益(赤字) | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | |
应计费用
|
| | | $ | 4,362,316 | | | | | $ | — | | |
应计产品成本
|
| | | | — | | | | | | 52,673 | | |
关联方垫款
|
| | | | — | | | | | | 21,631 | | |
本票 - 关联方
|
| | | | 1,138,497 | | | | | | — | | |
流动负债总额
|
| | | | 5,500,813 | | | | | | 74,304 | | |
应付延期承销费
|
| | | | 14,490,000 | | | | | | — | | |
总负债
|
| | | | 19,990,813 | | | | | | 74,304 | | |
承诺 | | | | | | | | | | | | | |
可能赎回的A类普通股,分别为2020年9月30日和2019年12月31日的38,964,589股,没有赎回价值的股票
|
| | | | 389,685,614 | | | | | | — | | |
股东权益(亏损) | | | | | | | | | | | | | |
优先股,面值0.0001美元;授权500万股;未发行和发行
|
| | | | — | | | | | | — | | |
分别于2020年9月30日和2019年12月31日发行和发行的A类普通股,面值0.0001美元;授权5亿股;243511股,无发行和发行在外(不包括38,964,589股,没有可能赎回的股票)
|
| | | | 244 | | | | | | — | | |
B类普通股,面值0.0001美元;授权5000万股;
截至2020年9月30日,已发行和已发行股票10,350,000股和1股 和2019年12月31日 |
| | | | 1,035 | | | | | | — | | |
新增实收资本
|
| | | | 11,341,549 | | | | | | — | | |
累计亏损
|
| | | | (6,342,826) | | | | | | (21,631) | | |
股东权益(赤字)合计
|
| | | | 5,000,002 | | | | | | (21,631) | | |
总负债和股东权益(赤字)
|
| | | $ | 414,676,429 | | | | | $ | 52,673 | | |
| | |
三个月
已结束 09月30日 2020 |
| |
九个月
已结束 09月30日 2020 |
| ||||||
组建和运营成本
|
| | | $ | 6,059,583 | | | | | $ | 6,363,402 | | |
运营损失
|
| | | | (6,059,583) | | | | | | (6,363,402) | | |
其他收入: | | | | | | | | | | | | | |
利息收入
|
| | | | 16,290 | | | | | | 42,207 | | |
净亏损
|
| | | $ | (6,043,293) | | | | | $ | (6,321,195) | | |
加权平均流通股、基本股和稀释股(1)
|
| | | | 12,179,587 | | | | | | 10,111,790 | | |
普通股基本和稀释后净亏损(2)
|
| | | $ | (0.50) | | | | | $ | (0.63) | | |
| | |
A类
普通股 |
| |
B类
普通股 |
| |
其他
实收 大写 |
| |
累计
赤字 |
| |
合计
股东的 (赤字) 股权 |
| |||||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||
Balance - 1月1日
2020 |
| | | | — | | | | | $ | — | | | | | | 1 | | | | | $ | — | | | | | $ | — | | | | | $ | (21,631) | | | | | $ | (21,631) | | |
注销B类普通股
|
| | | | — | | | | | | — | | | | | | (1) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
向保荐人发行B类普通股(1)
|
| | | | — | | | | | | — | | | | | | 10,350,000 | | | | | | 1,035 | | | | | | 23,965 | | | | | | — | | | | | | 25,000 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Balance - 3月31日
2020 |
| | | | — | | | | | | — | | | | | | 10,350,000 | | | | | | 1,035 | | | | | | 23,965 | | | | | | (21,631) | | | | | | 3,369 | | |
销售4140万台,扣除承保折扣和发售费用
|
| | | | 41,400,000 | | | | | | 4,140 | | | | | | — | | | | | | — | | | | | | 391,799,302 | | | | | | — | | | | | | 391,803,442 | | |
出售6,133,333份私募认股权证
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,200,000 | | | | | | — | | | | | | 9,200,000 | | |
受
限制的普通股
赎回 |
| | | | (39,570,413) | | | | | | (3,957) | | | | | | — | | | | | | — | | | | | | (395,724,945) | | | | | | — | | | | | | (395,728,902) | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (277,902) | | | | | | (277,902) | | |
Balance - 2020年6月30日
|
| | | | 1,829,587 | | | | | | 183 | | | | | | 10,350,000 | | | | | | 1,035 | | | | | | 5,298,322 | | | | | | (299,533) | | | | | | 5,000,007 | | |
的值更改
普通股主题 赎回 |
| | | | 605,824 | | | | | | 61 | | | | | | — | | | | | | — | | | | | | 6,043,227 | | | | | | — | | | | | | 6,043,288 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,043,293) | | | | | | (6,043,293) | | |
Balance - 2020年9月30日
|
| | | | 2,435,411 | | | | | $ | 244 | | | | | | 10,350,000 | | | | | $ | 1,035 | | | | | $ | 11,341,549 | | | | | $ | (6,342,826) | | | | | $ | 5,000,002 | | |
| 经营活动现金流: | | | | | | | |
|
净亏损
|
| | | $ | (6,321,195) | | |
| 调整以调整净亏损与经营活动中使用的净现金: | | | | | | | |
|
信托账户中持有的现金和有价证券赚取的利息
|
| | | | (42,207) | | |
|
经营性资产和负债变动:
|
| | | | | | |
|
预付费用
|
| | | | (383,761) | | |
|
应计费用
|
| | | | 4,362,316 | | |
|
经营活动使用的净现金
|
| | | | (2,384,847) | | |
| 投资活动现金流: | | | | | | | |
|
信托账户现金投资
|
| | | | (414,000,000) | | |
|
投资活动使用的净现金
|
| | | | (414,000,000) | | |
| 融资活动现金流: | | | | | | | |
|
向保荐人发行B类普通股所得款项
|
| | | | 25,000 | | |
|
出售单位的收益,扣除支付的承保折扣后的净额
|
| | | | 406,800,000 | | |
|
私募认股权证销售收益
|
| | | | 9,200,000 | | |
|
关联方垫款偿还
|
| | | | (21,631) | | |
|
本票 - 关联方收益
|
| | | | 1,438,497 | | |
|
本票 - 关联方还款
|
| | | | (300,000) | | |
|
支付产品费用
|
| | | | (506,558) | | |
|
融资活动提供的净现金
|
| | | | 416,635,308 | | |
|
现金净变动
|
| | | | 250,461 | | |
|
现金 - 开始
|
| | | | — | | |
| 现金 - 结束 | | | | $ | 250,461 | | |
| 非现金投融资活动: | | | | | | | |
|
可能赎回的普通股初始分类
|
| | | $ | 396,006,810 | | |
|
可能赎回的普通股价值变动
|
| | | $ | (6,321,196) | | |
|
延期承销费
|
| | | $ | 14,490,000 | | |
|
计入应计发售成本的发售成本
|
| | | $ | 264,285 | | |
| | |
三个月
已结束 09月30日 2020 |
| |
九个月
已结束 09月30日 2020 |
| ||||||
净亏损
|
| | | $ | (6,043,293) | | | | | $ | (6,321,195) | | |
减去:可能赎回的普通股应占收入
|
| | | | (15,332) | | | | | | (39,725) | | |
调整后净亏损
|
| | | $ | (6,058,625) | | | | | $ | (6,360,920) | | |
加权平均流通股、基本股和稀释股
|
| | | | 12,179,587 | | | | | | 10,111,790 | | |
普通股基本和摊薄净亏损
|
| | | $ | (0.50) | | | | | $ | (0.63) | | |
说明
|
| |
级别
|
| |
2020年9月30日
|
| ||||||
资产: | | | | | | | | | | | | | |
信托账户中持有的现金和有价证券
|
| | | | 1 | | | | | $ | 414,042,207 | | |
| 资产 | | | | | | | |
|
流动资产 - 现金
|
| | | $ | — | | |
|
延期发售成本
|
| | | | 52,673 | | |
|
总资产
|
| | | $ | 52,673 | | |
| 负债和股东赤字 | | | | | | | |
| 流动负债 | | | | | | | |
|
应计产品成本
|
| | | $ | 52,673 | | |
|
关联方垫款
|
| | | | 21,631 | | |
|
本票 - 关联方
|
| | | | — | | |
|
流动负债总额
|
| | | | 74,304 | | |
| 承诺 | | | | | | | |
| 股东亏损 | | | | | | | |
|
优先股,面值0.0001美元;授权500万股;截至2019年12月31日无流通股
|
| | | | — | | |
|
A类普通股,面值0.0001美元;授权发行5亿股;截至2019年12月31日无流通股
|
| | | | — | | |
|
B类普通股,面值0.0001美元;授权5000万股;截至2019年12月31日已发行和已发行1股
|
| | | | — | | |
|
追加实收资本
|
| | | | — | | |
|
累计亏损
|
| | | | (21,631) | | |
|
股东总赤字
|
| | | | (21,631) | | |
|
总负债和股东赤字
|
| | | $ | 52,673 | | |
|
成型成本
|
| | | $ | 21,631 | | |
|
净亏损
|
| | | $ | (21,631) | | |
|
加权平均流通股、基本股和稀释股
|
| | | | 1 | | |
|
普通股基本和摊薄净亏损
|
| | | $ | (21,631) | | |
| | |
B类普通股
|
| |
其他
实收金额 大写 |
| |
累计
赤字 |
| |
合计
股东的 赤字 |
| ||||||||||||||||||
| | |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||
Balance - 2019年10月18日(开始)
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
发行B类普通股
|
| | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | (21,631) | | | | | | (21,631) | | |
Balance - 2019年12月31日
|
| | | | 1 | | | | | | — | | | | | | — | | | | | | (21,631) | | | | | | (21,631) | | |
| 经营活动现金流: | | | | | | | |
|
净亏损
|
| | | $ | (21,631) | | |
|
经营活动使用的净现金
|
| | | | (21,631) | | |
| 融资活动现金流: | | | | | | | |
|
向保荐人出售B类普通股所得收益
|
| | | | — | | |
|
关联方预付款
|
| | | | 21,631 | | |
|
本票收益
|
| | | | — | | |
|
融资活动提供的净现金
|
| | | | 21,631 | | |
|
现金净变动
|
| | | | — | | |
|
Cash - 期初
|
| | | | — | | |
|
Cash - 期末
|
| | | $ | — | | |
| 非现金投融资活动: | | | | | | | |
|
计入应计发售成本的延期发售成本
|
| | | $ | 52,673 | | |
| | |
第
页
|
| |||
截至2020年9月30日和2019年12月31日的合并资产负债表
|
| | | | F-35 | | |
截至2020年9月30日和2019年9月30日的9个月的合并运营报表
|
| | | | F-36 | | |
截至2020年9月30日和2019年9月30日的9个月的综合全面亏损报表。
|
| | | | F-37 | | |
九家公司临时股权变动和股东亏损合并报表
截至2020年9月30日和2019年9月30日的月份 |
| | | | F-38 | | |
截至2020年9月30日和2019年9月30日的9个月的现金流量合并报表
|
| | | | F-39 | | |
合并财务报表附注
|
| | | | F-40 | | |
经审计的合并财务报表OpenDoor Labs Inc.:
|
| | | | | | |
独立注册会计师事务所报告
|
| | | | F-64 | | |
截至2019年12月31日和2018年12月31日的合并资产负债表
|
| | | | F-65 | | |
截至2019年12月31日、2018年和2017年12月31日止年度的合并经营报表
|
| | | | F-67 | | |
截至2019年12月31日、2018年和2017年12月31日的综合全面亏损报表
|
| | | | F-68 | | |
各年度临时股权变动和股东亏损合并报表
截至2019年12月31日、2018年12月31日和2017年12月31日 |
| | | | F-69 | | |
截至2019年12月31日、2018年12月31日和2017年12月31日止三个年度的合并现金流量表
|
| | | | F-71 | | |
合并财务报表附注
|
| | | | F-73 | | |
| | | | | | | | |
09月30日
2020 |
| |
12月31日
2019 |
| ||||||
资产 | | | | | | | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | | | | | | | $ | 469,365 | | | | | $ | 405,080 | | |
受限现金
|
| | | | | | | | | | 174,194 | | | | | | 279,742 | | |
有价证券
|
| | | | | | | | | | 82,131 | | | | | | 43,576 | | |
根据回购协议质押的待售抵押贷款
|
| | | | (3) | | | | | | 13,984 | | | | | | 2,116 | | |
托管应收账款
|
| | | | | | | | | | 2,641 | | | | | | 13,882 | | |
房地产库存,净额
|
| | | | | | | | | | 151,512 | | | | | | 1,312,369 | | |
其他流动资产(848美元和100美元按公允价值列账)
|
| | | | (3) | | | | | | 29,632 | | | | | | 30,879 | | |
流动资产总额
|
| | | | | | | | | | 923,459 | | | | | | 2,087,644 | | |
物业设备 - 网
|
| | | | | | | | | | 29,434 | | | | | | 34,606 | | |
使用权资产
|
| | | | | | | | | | 51,842 | | | | | | 60,681 | | |
商誉
|
| | | | | | | | | | 30,945 | | | | | | 30,945 | | |
无形资产 - 网
|
| | | | | | | | | | 9,266 | | | | | | 12,414 | | |
其他资产
|
| | | | | | | | | | 4,221 | | | | | | 5,394 | | |
总资产
|
| | | | (1) | | | | | $ | 1,049,167 | | | | | $ | 2,231,684 | | |
负债、临时股本和股东亏损 | | | | | | | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | | | | | | | |
应付账款和其他应计负债(6440美元和0美元按公允价值列账)
|
| | | | | | | | | $ | 37,998 | | | | | $ | 32,977 | | |
信贷安排和其他担保借款的当期部分
|
| | | | | | | | | | 121,909 | | | | | | 1,074,125 | | |
应付利息
|
| | | | | | | | | | 1,846 | | | | | | 5,808 | | |
租赁负债,流动部分
|
| | | | | | | | | | 17,248 | | | | | | 13,472 | | |
流动负债总额
|
| | | | | | | | | | 179,001 | | | | | | 1,126,382 | | |
当前部分的信贷便利 - 净值
|
| | | | | | | | | | 149,035 | | | | | | 221,929 | | |
可转换票据
|
| | | | | | | | | | — | | | | | | 140,096 | | |
衍生工具和认股权证负债
|
| | | | | | | | | | — | | | | | | 46,235 | | |
租赁负债 - 扣除当期部分
|
| | | | | | | | | | 48,182 | | | | | | 48,435 | | |
其他负债
|
| | | | | | | | | | 97 | | | | | | 208 | | |
总负债
|
| | | | (2) | | | | | | 376,315 | | | | | | 1,583,285 | | |
承付款和或有事项(见附注18) | | | | | | | | | | | | | | | | | | | |
临时股权: | | | | | | | | | | | | | | | | | | | |
A系列可转换优先股,24,784,202股,截至2020年9月30日授权、发行和发行
和2019年12月31日;截至2020年9月30日和2019年12月31日的清算优先权为9807美元 |
| | | | | | | | | | 9,763 | | | | | | 9,763 | | |
截至2020年9月30日,B系列可转换优先股,14,738,907股已授权、已发行和已发行股票
和2019年12月31日;截至2020年9月30日和2019年12月31日的清算优先权为20,182美元 |
| | | | | | | | | | 20,049 | | | | | | 20,049 | | |
截至2020年9月30日,C系列可转换优先股,17,972,134股已授权、已发行和已发行股票
和2019年12月31日;截至2020年9月30日和2019年12月31日的清算优先权为77160美元 |
| | | | | | | | | | 80,519 | | | | | | 80,519 | | |
D系列可转换优先股,截至2020年9月30日和2019年12月31日批准的39,539,070股;
截至2020年9月30日和2019年12月31日已发行和已发行的39,239,070股;清算优先权 截至2020年9月30日和2019年12月31日的248,333美元 |
| | | | | | | | | | 257,951 | | | | | | 257,951 | | |
E系列可转换优先股,截至2020年9月30日和2019年12月31日批准的102,588,689股;
截至2020年9月30日和2019年12月31日发行和发行的97,649,658股;清算优先权 截至2020年9月30日和2019年12月31日的1,011,319美元 |
| | | | | | | | | | 1,013,220 | | | | | | 1,013,220 | | |
临时股本总额
|
| | | | | | | | | | 1,381,502 | | | | | | 1,381,502 | | |
股东亏损:
|
| | | | | | | | | | | | | | | | | | |
普通股,面值0.00001美元,截至2019年9月30日和2019年12月31日授权发行3亿股;
截至2020年9月30日和2019年12月31日,已发行和已发行的股票分别为52,847,343股和51,775,096股 |
| | | | | | | | | | — | | | | | | — | | |
新增实收资本
|
| | | | | | | | | | 280,657 | | | | | | 57,362 | | |
累计亏损
|
| | | | | | | | | | (989,451) | | | | | | (790,483) | | |
累计其他综合收益
|
| | | | | | | | | | 144 | | | | | | 18 | | |
股东亏损总额
|
| | | | | | | | | | (708,650) | | | | | | (733,103) | | |
总负债、临时股本和股东亏损
|
| | | | | | | | | $ | 1,049,167 | | | | | $ | 2,231,684 | | |
| | |
截至9个月
09月30日 |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
收入: | | | | $ | 2,334,235 | | | | | $ | 3,484,929 | | |
收入成本
|
| | | | 2,152,803 | | | | | | 3,257,640 | | |
毛利
|
| | | | 181,432 | | | | | | 227,289 | | |
运营费用: | | | | | | | | | | | | | |
销售、营销和运营
|
| | | | 156,290 | | | | | | 291,375 | | |
一般和行政
|
| | | | 99,074 | | | | | | 80,781 | | |
技术与开发
|
| | | | 45,809 | | | | | | 37,215 | | |
总运营费用
|
| | | | 301,173 | | | | | | 409,371 | | |
运营损失
|
| | | | (119,741) | | | | | | (182,082) | | |
派生和担保公允价值调整
|
| | | | (25,219) | | | | | | 6,644 | | |
利息支出
|
| | | | (57,393) | | | | | | (81,114) | | |
其他收入 - 净值
|
| | | | 3,619 | | | | | | 9,444 | | |
所得税前亏损
|
| | | | (198,734) | | | | | | (247,108) | | |
所得税费用
|
| | | | (234) | | | | | | (340) | | |
净亏损
|
| | | | (198,968) | | | | | | (247,448) | | |
可归因于非控股权益的净收入减少
|
| | | | — | | | | | | 1,847 | | |
可归因于OpenDoor Labs Inc.的净亏损。
|
| | | $ | (198,968) | | | | | $ | (249,295) | | |
普通股股东应占每股净亏损: | | | | | | | | | | | | | |
基础版
|
| | | $ | (3.75) | | | | | $ | (5.11) | | |
稀释
|
| | | $ | (3.75) | | | | | $ | (5.28) | | |
加权平均流通股: | | | | | | | | | | | | | |
基础版
|
| | | | 53,110 | | | | | | 48,786 | | |
稀释
|
| | | | 53,110 | | | | | | 48,786 | | |
| | |
截至9个月
09月30日 |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
净亏损
|
| | | $ | (198,968) | | | | | $ | (247,448) | | |
其他综合收益: | | | | | | | | | | | | | |
有价证券未实现收益
|
| | | | 126 | | | | | | 39 | | |
综合亏损
|
| | | | (198,842) | | | | | | (247,409) | | |
非控股权益的综合收益较低
|
| | | | — | | | | | | 1,847 | | |
可归因于
的综合损失
|
| | | | | | | | | | | | |
OpenDoor Labs Inc.
|
| | | $ | (198,842) | | | | | $ | (249,256) | | |
| | |
临时股权
|
| | |
股东亏损
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
系列A
可兑换 优先股 |
| |
系列B
可兑换 优先股 |
| |
系列C
可兑换 优先股 |
| |
系列D
可兑换 优先股 |
| |
系列E
可兑换 优先股 |
| | |
普通股
|
| |
其他
实收 大写 |
| |
累计
赤字 |
| |
累计
其他 综合 收入(亏损) |
| |
非
控制 兴趣 |
| |
合计
股东的 赤字 |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| | |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance - 2018年12月31日
|
| | | | 24,784,202 | | | | | $ | 9,763 | | | | | | 14,738,907 | | | | | $ | 20,049 | | | | | | 17,972,134 | | | | | $ | 80,519 | | | | | | 33,919,032 | | | | | $ | 222,951 | | | | | | 76,426,829 | | | | | $ | 730,582 | | | | | | | 48,137,116 | | | | | | — | | | | | $ | 31,201 | | | | | $ | (446,056) | | | | | $ | (2) | | | | | $ | 1,491 | | | | | $ | (413,366) | | |
发行E-2系列
优先股 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 21,222,829 | | | | | | 282,638 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
与收购OSN相关的普通股发行
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 958,280 | | | | | | — | | | | | | 6,650 | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,650 | | |
限制性股票归属
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 1,003,493 | | | | | | — | | | | | | 737 | | | | | | — | | | | | | — | | | | | | — | | | | | | 737 | | |
行使股票期权
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 1,390,239 | | | | | | — | | | | | | 2,523 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,523 | | |
普通股回购
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | (500,000) | | | | | | — | | | | | | (590) | | | | | | (3,410) | | | | | | — | | | | | | — | | | | | | (4,000) | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 9,990 | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,990 | | |
购买非控股
利息 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (4,847) | | | | | | — | | | | | | — | | | | | | (62) | | | | | | (4,909) | | |
非控股权益资本分配
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,276) | | | | | | (3,276) | | |
其他综合收益 - 净额
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 39 | | | | | | — | | | | | | 39 | | |
净收益(亏损)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (249,296) | | | | | | — | | | | | | 1,847 | | | | | | (247,449) | | |
Balance - 2019年9月30日
|
| | | | 24,784,202 | | | | | $ | 9,763 | | | | | | 14,738,907 | | | | | $ | 20,049 | | | | | | 17,972,134 | | | | | $ | 80,519 | | | | | | 33,919,032 | | | | | $ | 222,951 | | | | | | 97,649,658 | | | | | $ | 1,013,220 | | | | | | | 50,989,128 | | | | | | — | | | | | $ | 45,664 | | | | | $ | (698,762) | | | | | $ | 37 | | | | | $ | — | | | | | $ | (653,061) | | |
Balance - 2019年12月31日
|
| | | | 24,784,202 | | | | | $ | 9,763 | | | | | | 14,738,907 | | | | | $ | 20,049 | | | | | | 17,972,134 | | | | | $ | 80,519 | | | | | | 39,239,070 | | | | | $ | 257,951 | | | | | | 97,649,658 | | | | | $ | 1,013,220 | | | | | | | 51,775,096 | | | | | | — | | | | | $ | 57,362 | | | | | $ | (790,483) | | | | | $ | 18 | | | | | $ | — | | | | | $ | (733,103) | | |
发行发行人股权
可转换票据的清偿 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 212,940 | | | | | | — | | | | | | — | | | | | | — | | | | | | 212,940 | | |
限制性股票归属
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 694,387 | | | | | | — | | | | | | 95 | | | | | | — | | | | | | — | | | | | | — | | | | | | 95 | | |
行使股票期权
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 377,860 | | | | | | — | | | | | | 1,098 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,098 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 9,162 | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,162 | | |
其他综合收益 - 净值
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 126 | | | | | | — | | | | | | 126 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (198,968) | | | | | | — | | | | | | — | | | | | | (198,968) | | |
Balance - 2020年9月30日
|
| | | | 24,784,202 | | | | | $ | 9,763 | | | | | | 14,738,907 | | | | | $ | 20,049 | | | | | | 17,972,134 | | | | | $ | 80,519 | | | | | | 39,239,070 | | | | | $ | 257,951 | | | | | | 97,649,658 | | | | | $ | 1,013,220 | | | | | | | 52,847,343 | | | | | | — | | | | | $ | 280,657 | | | | | $ | (989,451) | | | | | $ | 144 | | | | | $ | — | | | | | $ | (708,650) | | |
| | |
截至9个月
09月30日 |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
净亏损
|
| | | $ | (198,968) | | | | | $ | (247,448) | | |
将净亏损与经营活动提供(用于)的现金、现金等价物和限制性现金进行调整:
|
| | | | | | | | | | | | |
折旧和摊销 - 增值净额
|
| | | | 31,114 | | | | | | 18,543 | | |
使用权资产摊销
|
| | | | 22,008 | | | | | | 7,792 | | |
股票薪酬
|
| | | | 9,162 | | | | | | 9,400 | | |
保证公允价值调整
|
| | | | 1,901 | | | | | | (6,644) | | |
存货计价调整
|
| | | | 7,517 | | | | | | 23,900 | | |
衍生工具公允价值变动
|
| | | | 22,568 | | | | | | 918 | | |
实物支付利息
|
| | | | 3,910 | | | | | | 800 | | |
出售持有待售抵押贷款的公允价值调整净额和损益
|
| | | | (2,131) | | | | | | (157) | | |
持有待售抵押贷款来源
|
| | | | (88,098) | | | | | | (7,749) | | |
出售所持待售抵押贷款的收益和本金收取
|
| | | | 78,360 | | | | | | 5,837 | | |
经营性资产和负债变动:
|
| | | | | | | | | | | | |
托管应收账款
|
| | | | 11,241 | | | | | | (9,712) | | |
房地产库存
|
| | | | 1,146,798 | | | | | | (99,533) | | |
其他资产
|
| | | | 793 | | | | | | (6,705) | | |
应付账款和其他应计负债
|
| | | | 3,355 | | | | | | 5,470 | | |
应付利息
|
| | | | (2,530) | | | | | | 89 | | |
租赁负债
|
| | | | (9,646) | | | | | | (7,580) | | |
经营活动提供(使用)的净现金
|
| | | | 1,037,354 | | | | | | (312,779) | | |
投资活动现金流: | | | | | | | | | | | | | |
购置物业和设备
|
| | | | (12,068) | | | | | | (21,761) | | |
购买有价证券
|
| | | | (174,530) | | | | | | (57,026) | | |
有价证券的出售、到期、赎回和偿还收益
|
| | | | 135,778 | | | | | | 31,998 | | |
收购,扣除收购现金后的净额
|
| | | | — | | | | | | (32,812) | | |
投资活动使用的净现金
|
| | | | (50,820) | | | | | | (79,601) | | |
融资活动现金流: | | | | | | | | | | | | | |
发行E-2系列优先股所得款项
|
| | | | — | | | | | | 282,875 | | |
E-2系列优先股发行成本
|
| | | | — | | | | | | (236) | | |
发行可转换票据的收益
|
| | | | — | | | | | | 160,000 | | |
股票期权行权收益
|
| | | | 1,078 | | | | | | 2,389 | | |
信贷和其他担保借款的收益
|
| | | | 998,078 | | | | | | 2,770,179 | | |
信贷和其他担保借款的本金支付
|
| | | | (2,023,885) | | | | | | (2,557,244) | | |
支付贷款发放费和发债成本
|
| | | | (3,068) | | | | | | (12,198) | | |
按公允价值回购普通股
|
| | | | — | | | | | | (3,410) | | |
融资活动提供(使用)的净现金
|
| | | | (1,027,797) | | | | | | 642,355 | | |
现金、现金等价物和限制性现金净增(减)
|
| | | | (41,263) | | | | | | 249,975 | | |
年初现金、现金等价物和受限现金 -
|
| | | | 684,822 | | | | | | 405,771 | | |
现金、现金等价物和受限现金 - 期末
|
| | | $ | 643,559 | | | | | $ | 655,746 | | |
补充披露 - 期内支付的现金流量信息
利息 |
| | | $ | 47,977 | | | | | $ | 71,122 | | |
非现金投融资活动披露情况: | | | | | | | | | | | | | |
可转换票据终止发行发行人股票。
|
| | | $ | 212,940 | | | | | $ | — | | |
对账至合并资产负债表: | | | | ||||||||||
现金和现金等价物
|
| | | $ | 469,365 | | | | | $ | 454,982 | | |
受限现金
|
| | | | 174,194 | | | | | | 200,764 | | |
现金、现金等价物和限制性现金
|
| | | $ | 643,559 | | | | | $ | 655,746 | | |
(未审核)
|
| |
截至的9个月
09月30日 2019 |
| |||
收入
|
| | | $ | 3,508,062 | | |
净亏损
|
| | | $ | (248,945) | | |
| | |
09月30日
2020 |
| |
12月31日
2019 |
| ||||||
在制品
|
| | | $ | 33,233 | | | | | $ | 179,419 | | |
成品
|
| | | | 118,279 | | | | | | 1,132,950 | | |
房地产总库存
|
| | | $ | 151,512 | | | | | $ | 1,312,369 | | |
| | |
2020年9月30日
|
| |||||||||||||||||||||||||||||||||
| | |
成本
基准 |
| |
未实现
收益 |
| |
未实现
亏损 |
| |
公允价值
|
| |
现金和现金
等价物 |
| |
适销对路
证券 |
| ||||||||||||||||||
现金
|
| | | $ | 405,312 | | | | | | | | | | | | — | | | | | $ | 405,312 | | | | | $ | 405,312 | | | | | | — | | |
货币市场基金
|
| | | | 13,707 | | | | | | | | | | | | — | | | | | | 13,707 | | | | | | 13,707 | | | | | | — | | |
商业票据
|
| | | | 49,189 | | | | | | 2 | | | | | | (1) | | | | | | 49,190 | | | | | | 48,340 | | | | | | 850 | | |
公司债务证券
|
| | | | 40,813 | | | | | | 97 | | | | | | (2) | | | | | | 40,908 | | | | | | 2,006 | | | | | | 38,902 | | |
资产支持证券
|
| | | | 17,954 | | | | | | 50 | | | | | | (6) | | | | | | 17,998 | | | | | | — | | | | | | 17,998 | | |
美国机构证券
|
| | | | 16,980 | | | | | | 4 | | | | | | — | | | | | | 16,984 | | | | | | — | | | | | | 16,984 | | |
美国国债
|
| | | | 6,697 | | | | | | — | | | | | | — | | | | | | 6,697 | | | | | | — | | | | | | 6,697 | | |
非美国证券
|
| | | | 700 | | | | | | — | | | | | | — | | | | | | 700 | | | | | | — | | | | | | 700 | | |
合计
|
| | | $ | 551,352 | | | | | $ | 153 | | | | | $ | (9) | | | | | $ | 551,496 | | | | | $ | 469,365 | | | | | $ | 82,131 | | |
|
| | |
2019年12月31日
|
| |||||||||||||||||||||||||||||||||
| | |
成本
基准 |
| |
未实现
收益 |
| |
未实现
亏损 |
| |
公允价值
|
| |
现金和现金
等价物 |
| |
适销对路
证券 |
| ||||||||||||||||||
现金
|
| | | $ | 366,358 | | | | | $ | — | | | | | $ | — | | | | | $ | 366,358 | | | | | $ | 366,358 | | | | | $ | — | | |
货币市场基金
|
| | | | 30,935 | | | | | | — | | | | | | — | | | | | | 30,935 | | | | | | 30,935 | | | | | | — | | |
商业票据
|
| | | | 19,997 | | | | | | 1 | | | | | | (4) | | | | | | 19,994 | | | | | | 7,038 | | | | | | 12,956 | | |
公司债务证券
|
| | | | 16,417 | | | | | | 12 | | | | | | (1) | | | | | | 16,428 | | | | | | — | | | | | | 16,428 | | |
美国机构证券
|
| | | | 749 | | | | | | — | | | | | | — | | | | | | 749 | | | | | | 749 | | | | | | — | | |
美国国债
|
| | | | 1,000 | | | | | | — | | | | | | — | | | | | | 1,000 | | | | | | — | | | | | | 1,000 | | |
资产支持证券
|
| | | | 12,482 | | | | | | 12 | | | | | | (2) | | | | | | 12,492 | | | | | | — | | | | | | 12,492 | | |
非美国证券
|
| | | | 700 | | | | | | — | | | | | | — | | | | | | 700 | | | | | | — | | | | | | 700 | | |
合计
|
| | | $ | 448,638 | | | | | $ | 25 | | | | | $ | (7) | | | | | $ | 448,656 | | | | | $ | 405,080 | | | | | $ | 43,576 | | |
2020年9月30日
|
| |
不到12个月
|
| |
12个月或以上
|
| |
合计
|
| |||||||||||||||||||||||||||
| | |
公允价值
|
| |
未实现
亏损 |
| |
公允价值
|
| |
未实现
亏损 |
| |
公允价值
|
| |
未实现
亏损 |
| ||||||||||||||||||
商业票据
|
| | | $ | 14,797 | | | | | $ | (1) | | | | | $ | — | | | | | $ | — | | | | | $ | 14,797 | | | | | $ | (1) | | |
公司债务证券
|
| | | | 8,212 | | | | | | (2) | | | | | | — | | | | | | — | | | | | | 8,212 | | | | | | (2) | | |
资产支持证券
|
| | | | 2,940 | | | | | | (6) | | | | | | — | | | | | | — | | | | | | 2,940 | | | | | | (6) | | |
美国国债
|
| | | | 1,699 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,699 | | | | | | — | | |
合计
|
| | | $ | 27,648 | | | | | $ | (9) | | | | | $ | — | | | | | $ | — | | | | | $ | 27,648 | | | | | $ | (9) | | |
|
2019年12月31日
|
| |
不到12个月
|
| |
12个月或以上
|
| |
合计
|
| |||||||||||||||||||||||||||
| | |
公允价值
|
| |
未实现
亏损 |
| |
公允价值
|
| |
未实现
亏损 |
| |
公允价值
|
| |
未实现
亏损 |
| ||||||||||||||||||
商业票据
|
| | | $ | 15,059 | | | | | $ | (4) | | | | | $ | — | | | | | $ | — | | | | | $ | 15,059 | | | | | $ | (4) | | |
公司债务证券
|
| | | | 3,166 | | | | | | (1) | | | | | | — | | | | | | — | | | | | | 3,166 | | | | | | (1) | | |
资产支持证券
|
| | | | 4,258 | | | | | | (2) | | | | | | — | | | | | | — | | | | | | 4,258 | | | | | | (2) | | |
非美国证券
|
| | | | 700 | | | | | | — | | | | | | — | | | | | | — | | | | | | 700 | | | | | | — | | |
合计
|
| | | $ | 23,183 | | | | | $ | (7) | | | | | $ | — | | | | | $ | — | | | | | $ | 23,183 | | | | | $ | (7) | | |
| | |
公允价值
|
| |
1年内
|
| ||||||
商业票据
|
| | | $ | 49,190 | | | | | $ | 49,190 | | |
公司债务证券
|
| | | | 40,908 | | | | | | 40,908 | | |
资产支持证券
|
| | | | 17,998 | | | | | | 17,998 | | |
美国机构证券
|
| | | | 16,984 | | | | | | 16,984 | | |
美国国债
|
| | | | 6,697 | | | | | | 6,697 | | |
非美国证券
|
| | | | 700 | | | | | | 700 | | |
合计
|
| | | $ | 132,477 | | | | | $ | 132,477 | | |
截至2020年9月30日
|
| |
理论上的
金额 |
| |
公允价值衍生产品
|
| ||||||||||||
|
资产
|
| |
责任
|
| ||||||||||||||
利率上限
|
| | | $ | 100,000 | | | | | $ | — | | | | | $ | — | | |
利率锁定承诺
|
| | | | 24,884 | | | | | | (848) | | | | | | — | | |
截至2019年12月31日
|
| |
理论上的
金额 |
| |
公允价值衍生产品
|
| ||||||||||||
|
资产
|
| |
责任
|
| ||||||||||||||
利率上限
|
| | | $ | 100,000 | | | | | $ | 4 | | | | | $ | — | | |
利率锁定承诺
|
| | | | 3,429 | | | | | | 95 | | | | | | — | | |
嵌入式转换选项
|
| | | | 180,252 | | | | | | — | | | | | | 41,697 | | |
| | |
截至9个月
09月30日 |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
经济套期保值确认净收益(亏损): | | | | | | | | | | | | | |
收入
|
| | | $ | 753 | | | | | $ | 135 | | |
派生和担保公允价值调整
|
| | | $ | (23,317) | | | | | $ | — | | |
其他收入-净额
|
| | | $ | (4) | | | | | $ | (729) | | |
| | |
2020年9月30日
|
| |
2019年12月31日
|
| ||||||
资产 | | | | ||||||||||
现金和现金等价物
|
| | | $ | 15,370 | | | | | $ | 86,526 | | |
受限现金
|
| | | | 161,624 | | | | | | 268,368 | | |
房地产库存
|
| | | | 148,205 | | | | | | 1,312,194 | | |
其他(A)
|
| | | | 6,048 | | | | | | 25,793 | | |
总资产
|
| | | $ | 331,247 | | | | | $ | 1,692,881 | | |
负债 | | | | | | | | | | | | | |
信贷便利
|
| | | $ | 257,647 | | | | | $ | 1,264,913 | | |
其他(B)
|
| | | | 3,444 | | | | | | 14,983 | | |
总负债
|
| | | $ | 261,091 | | | | | $ | 1,279,896 | | |
截至2020年9月30日
|
| |
借用
容量 |
| |
出色的
金额 |
| |
加权-
平均 利率 |
| |
旋转结束
期间 |
| |
最终到期日
日期 |
| |||||||||
循环设施2018-1
|
| | | $ | 250,000 | | | | | $ | 962 | | | | | | 4.32% | | | |
2021年2月10日
|
| |
2021年5月10日
|
|
循环设施2018-2
|
| | | | 750,000 | | | | | | 1,373 | | | | | | 4.44% | | | |
2022年9月23日
|
| |
2022年12月23日
|
|
循环设施2018-3
|
| | | | 100,000 | | | | | | 11,558 | | | | | | 4.36% | | | |
2023年6月1日
|
| |
2023年6月1日
|
|
旋转设施2019-1
|
| | | | 300,000 | | | | | | 10,909 | | | | | | 3.76% | | | |
2022年3月4日
|
| |
2022年3月4日
|
|
旋转设施2019-2
|
| | | | 1,030,000 | | | | | | 72,808 | | | | | | 3.30% | | | |
2021年7月8日
|
| |
2022年7月7日
|
|
旋转设施2019-3
|
| | | | 475,000 | | | | | | 11,001 | | | | | | 3.92% | | | |
2022年8月22日
|
| |
2023年8月21日
|
|
合计
|
| | | $ | 2,905,000 | | | | | $ | 108,611 | | | | | | | | | | | | | | |
|
截至2019年12月31日
|
| |
出色的
金额 |
| |
加权-
平均 利率 |
| ||||||
循环设施2016-1
|
| | | $ | 39,346 | | | | | | 6.17% | | |
循环设施2017-1
|
| | | | 25,758 | | | | | | 7.00% | | |
循环设施2018-1
|
| | | | 126,450 | | | | | | 5.62% | | |
循环设施2018-2
|
| | | | 194,293 | | | | | | 6.00% | | |
循环设施2018-3
|
| | | | 111,411 | | | | | | 4.65% | | |
旋转设施2019-1
|
| | | | 206,399 | | | | | | 3.81% | | |
旋转设施2019-2
|
| | | | 327,226 | | | | | | 3.41% | | |
旋转设施2019-3
|
| | | | 42,812 | | | | | | 3.02% | | |
合计
|
| | | $ | 1,073,695 | | | | | | | | |
截至2020年9月30日
|
| |
借用
容量 |
| |
出色的
金额 |
| |
利息
费率 |
| |
抽签结束
期间 |
| |
最终到期日
日期 |
| |||||||||
定期债务工具2016-M1
|
| | | $ | 149,000 | | | | | $ | 40,000 | | | | | | 10.00% | | | |
2022年10月31日
|
| |
2024年4月30日
|
|
定期债务工具2019-M1
|
| | | | 54,000 | | | | | | 15,000 | | | | | | 15.00% | | | |
2023年8月15日
|
| |
2025年2月15日
|
|
定期债务工具2020-M1
|
| | | | 300,000 | | | | | | 100,000 | | | | | | 10.00% | | | |
2023年1月23日
|
| |
2026年1月23日
|
|
合计
|
| | | $ | 503,000 | | | | | $ | 155,000 | | | | | | |||||||||
| | |
发行成本
|
| | | | (5,965) | | | | | | | | | | | | | | | |||
| | |
账面价值
|
| | | $ | 149,035 | | | | | | | | | | | | | | |
截至2020年9月30日
|
| |
借用
容量 |
| |
出色的
金额 |
| |
加权-
平均 利息 费率 |
| |
结束
旋转 期间 |
| |
最终到期日
日期 |
| |||||||||
回购设施2019-R1
|
| | | $ | 50,000 | | | | | $ | 13,297 | | | | | | 1.90% | | | |
2021年4月29日
|
| |
2021年4月29日
|
|
截至2019年12月31日
|
| |
出色的
金额 |
| |
加权-
平均 利率 |
| ||||||
回购设施2019-R1
|
| | | $ | 2,021 | | | | | | 3.98% | | |
资产/负债类别
|
| |
评估方法、投入和
假设 |
| |
分类
|
|
现金和现金等价物
|
| |
账面价值是基于票据的短期性质对公允价值的合理估计。
|
| |
估计公允价值分类为一级
|
|
资产/负债类别
|
| |
评估方法、投入和
假设 |
| |
分类
|
|
受限现金
|
| |
账面价值是基于票据的短期性质对公允价值的合理估计。
|
| |
估计公允价值分类为一级
|
|
有价证券
|
| |
从第三方供应商处获得的价格,这些供应商从各种来源汇编价格,并在无法观察到价格时通常对类似证券应用矩阵定价。
|
| |
二级经常性公允价值计量
|
|
其他流动资产 | | | | | | | |
利率上限 | | |
从为相同或类似工具编制价格的衍生品经纪人那里获得的价格(如果可用)。
|
| |
二级经常性公允价值计量
|
|
根据回购协议质押的待售抵押贷款 | | |
公允价值是基于可观察到的市场数据估算的,包括报价市场价格、交易报价和销售承诺。
|
| |
二级经常性公允价值计量
|
|
利率锁定承诺 | | |
基于二级市场报价和销售承诺的标的贷款的公允价值。
|
| |
二级经常性公允价值计量
|
|
信贷和其他担保借款 | | | | | | | |
信贷便利 | | |
公允价值是根据类似期限和剩余到期时间的类似信贷安排的当前贷款利率,使用贴现现金流估计的。
|
| |
按摊销成本入账。估计公允价值被归类为第二级。
|
|
根据回购协议出售的贷款 | | |
公允价值是根据类似期限和剩余到期时间的类似资产担保融资工具的当前贷款利率,使用贴现现金流估计的。
|
| |
按摊销成本入账。估计公允价值被归类为第二级。
|
|
可转换票据
|
| |
公允价值是根据剩余期限相近的定期票据的当前贷款利率,使用贴现现金流估算的。
|
| |
按摊销成本入账。估计公允价值分类为二级
|
|
资产/负债类别
|
| |
评估方法、投入和
假设 |
| |
分类
|
|
衍生工具和认股权证负债 | | | | | | | |
担保责任 | | |
公允价值是使用Black-Scholes-Merton期权定价模型估计的,输入和假设包括公司的股权估值、预期波动率、认股权证的预期期限和相关的无风险利率。
|
| |
第三级经常性公允价值计量
|
|
嵌入式转换选项 | | |
根据可转换票据的条款,公允价值使用包含各种转换场景的概率的网格模型进行估计,这些转换场景与时间和转换特征相关。
|
| |
第三级经常性公允价值计量
|
|
| | |
截至
的公允价值
2020年9月30日 |
| |
一级
|
| |
二级
|
| |
第三级
|
| ||||||||||||
有价证券: | | | | | | | | | | | | | | | | | | | | | | | | | |
公司债务证券
|
| | | $ | 38,902 | | | | | $ | — | | | | | $ | 38,902 | | | | | $ | — | | |
资产支持证券
|
| | | | 17,998 | | | | | | — | | | | | | 17,998 | | | | | | — | | |
美国机构证券
|
| | | | 16,984 | | | | | | — | | | | | | 16,984 | | | | | | — | | |
美国国债
|
| | | | 6,697 | | | | | | — | | | | | | 6,697 | | | | | | — | | |
商业票据
|
| | | | 850 | | | | | | — | | | | | | 850 | | | | | | — | | |
非美国证券
|
| | | | 700 | | | | | | — | | | | | | 700 | | | | | | — | | |
根据回购协议质押的待售抵押贷款
|
| | | | 13,984 | | | | | | — | | | | | | 13,984 | | | | | | — | | |
其他流动资产: | | | | | | | | | | | | | | | | | | | | | | | | | |
利率锁定承诺。
|
| | | | 848 | | | | | | — | | | | | | 848 | | | | | | — | | |
总资产
|
| | | $ | 96,963 | | | | | $ | — | | | | | $ | 96,963 | | | | | $ | — | | |
应付账款和其他应计负债: | | | | | | | | | | | | | | | | | | | | | | | | | |
- Current认股权证责任
|
| | | $ | 6,440 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,440 | | |
总负债
|
| | | $ | 6,440 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,440 | | |
|
| | |
截至
的公允价值
2019年12月31日 |
| |
一级
|
| |
二级
|
| |
第三级
|
| ||||||||||||
有价证券: | | | | | | | | | | | | | | | | | | | | | | | | | |
公司债务证券
|
| | | $ | 16,428 | | | | | $ | — | | | | | $ | 16,428 | | | | | $ | — | | |
资产支持证券
|
| | | | 12,492 | | | | | | — | | | | | | 12,492 | | | | | | — | | |
商业票据
|
| | | | 12,956 | | | | | | — | | | | | | 12,956 | | | | | | — | | |
非美国证券
|
| | | | 700 | | | | | | — | | | | | | 700 | | | | | | — | | |
美国国债
|
| | | | 1,000 | | | | | | — | | | | | | 1,000 | | | | | | — | | |
根据回购协议质押的待售抵押贷款
|
| | | | 2,116 | | | | | | — | | | | | | 2,116 | | | | | | — | | |
其他流动资产: | | | | | | | | | | | | | | | | | | | | | | | | | |
利率上限
|
| | | | 4 | | | | | | — | | | | | | 4 | | | | | | — | | |
利率锁定承诺
|
| | | | 95 | | | | | | | | | | | | 95 | | | | | | | | |
总资产
|
| | | $ | 45,791 | | | | | $ | — | | | | | $ | 45,791 | | | | | $ | — | | |
衍生工具和认股权证负债: | | | | | | | | | | | | | | | | | | | | | | | | | |
认股权证
|
| | | $ | 4,538 | | | | | $ | — | | | | | $ | — | | | | | $ | 4,538 | | |
嵌入式转换选项
|
| | | | 41,697 | | | | | | — | | | | | | — | | | | | | 41,697 | | |
总负债
|
| | | $ | 46,235 | | | | | $ | — | | | | | $ | — | | | | | $ | 46,235 | | |
| | |
截至2020年9月30日
|
| |||||||||||||||||||||
| | |
携带
值 |
| |
公允价值
|
| |
一级
|
| |
二级
|
| ||||||||||||
资产: | | | | | | | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 469,365 | | | | | $ | 469,365 | | | | | $ | 469,365 | | | | | $ | — | | |
受限现金
|
| | | | 174,194 | | | | | | 174,194 | | | | | | 174,194 | | | | | | — | | |
负债: | | | | | | | | | | | | | | | | | | | | | | | | | |
信贷和其他担保借款
|
| | | $ | 270,944 | | | | | $ | 270,944 | | | | | $ | — | | | | | $ | 270,944 | | |
| | |
截至2019年12月31日
|
| |||||||||||||||||||||
| | |
携带
值 |
| |
公允价值
|
| |
一级
|
| |
二级
|
| ||||||||||||
资产: | | | | | | | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 405,080 | | | | | $ | 405,080 | | | | | $ | 405,080 | | | | | $ | — | | |
受限现金
|
| | | | 279,742 | | | | | | 279,742 | | | | | | 279,742 | | | | | | — | | |
负债: | | | | | | | | | | | | | | | | | | | | | | | | | |
信贷和其他担保借款
|
| | | $ | 1,296,054 | | | | | $ | 1,296,054 | | | | | $ | — | | | | | $ | 1,296,054 | | |
可转换票据
|
| | | | 140,096 | | | | | | 180,252 | | | | | | — | | | | | | 180,252 | | |
| | |
认股权证
|
| |
嵌入式转换
选项 |
| ||||||
2019年1月1日的余额
|
| | | $ | 18,022 | | | | | $ | — | | |
公允价值净变动
|
| | | | (7,413) | | | | | | — | | |
问题
|
| | | | 1,170 | | | | | | 41,697 | | |
认股权证的行使
|
| | | | (7,241) | | | | | | — | | |
截至2019年12月31日的余额
|
| | | | 4,538 | | | | | | 41,697 | | |
公允价值净变动
|
| | | | 1,902 | | | | | | 23,317 | | |
可转换票据结算
|
| | | | — | | | | | | (65,014) | | |
截至2020年9月30日的余额
|
| | | $ | 6,440 | | | | | $ | — | | |
| | |
09月30日
2020 |
| |
12月31日
2019 |
| ||||||
内部开发的软件
|
| | | $ | 44,209 | | | | | $ | 33,765 | | |
软件实施成本
|
| | | | 1,604 | | | | | | 1,214 | | |
台计算机
|
| | | | 5,383 | | | | | | 7,777 | | |
安全系统
|
| | | | 559 | | | | | | 4,927 | | |
家具和固定装置
|
| | | | 3,007 | | | | | | 2,843 | | |
租赁改进
|
| | | | 2,444 | | | | | | 2,748 | | |
办公设备
|
| | | | 1,910 | | | | | | 1,794 | | |
合计
|
| | | | 59,116 | | | | | | 55,068 | | |
累计折旧摊销
|
| | | | (29,682) | | | | | | (20,462) | | |
物业设备 - 网
|
| | | $ | 29,434 | | | | | $ | 34,606 | | |
| | |
毛收入
携带 金额 |
| |
累计
摊销 |
| |
净额
携带 金额 |
| |
加权平均
使用寿命 (年) |
| ||||||||||||
开发的技术
|
| | | $ | 2,921 | | | | | $ | (2,921) | | | | | $ | — | | | | | | 2 | | |
客户关系
|
| | | | 7,400 | | | | | | (2,295) | | | | | | 5,105 | | | | | | 5 | | |
商标
|
| | | | 5,400 | | | | | | (1,396) | | | | | | 4,004 | | | | | | 5 | | |
竞业禁止协议
|
| | | | 100 | | | | | | (100) | | | | | | — | | | | | | 2 | | |
无形资产 - 净值
|
| | | $ | 15,821 | | | | | $ | (6,712) | | | | | $ | 9,109 | | | | | | | | |
| | |
09月30日
2020 |
| |
12月31日
2019 |
| ||||||
应计供应商费用
|
| | | $ | 19,434 | | | | | $ | 16,342 | | |
应付供应商账款
|
| | | | 3,212 | | | | | | 6,453 | | |
应计财产税和特许经营税
|
| | | | 1,243 | | | | | | 5,739 | | |
应计工资和其他员工相关费用
|
| | | | 5,198 | | | | | | 3,328 | | |
其他
|
| | | | 8,911 | | | | | | 1,115 | | |
应付账款和其他应计负债合计
|
| | | $ | 37,998 | | | | | $ | 32,977 | | |
| | |
数量
选项 (千) |
| |
加权-
平均 练习 价格 |
| |
加权-
平均 剩余 合同 期限(以年为单位) |
| |
聚合
内在 值 (千) |
| ||||||||||||
Balance - 2019年12月31日
|
| | | | 22,633 | | | | | | 3.00 | | | | | | 6.9 | | | | | | 110,481 | | |
锻炼
|
| | | | (378) | | | | | | 2.85 | | | | | | | | | | | | | | |
被没收
|
| | | | (2,734) | | | | | | 3.67 | | | | | | | | | | | | | | |
已过期
|
| | | | (796) | | | | | | 3.65 | | | | | | | | | | | | | | |
Balance - 2020年9月30日
|
| | | | 18,725 | | | | | | 2.88 | | | | | | 6.0 | | | | | | 93,646 | | |
2020年9月30日可执行 -
|
| | | | 13,096 | | | | | | 2.37 | | | | | | 5.3 | | | | | | 72,214 | | |
|
| | |
数量
RSU (千) |
| |
加权-
平均 授予日期 公允价值 |
| ||||||
未授权且未偿还的 - 于2019年12月31日
|
| | | | 14,070 | | | | | $ | 6.80 | | |
已批准
|
| | | | 8,592 | | | | | | 7.60 | | |
被没收
|
| | | | (3,000) | | | | | | 6.99 | | |
未授权且未偿还的 - 于2020年9月30日
|
| | | | 19,662 | | | | | | 7.12 | | |
已授予且未偿还的 - 于2020年9月30日
|
| | | | — | | | | | | — | | |
| | |
数量
受限股份 (千) |
| |
加权-
平均 授予日期 公允价值 |
| ||||||
未授权的 - 于2019年12月31日
|
| | | | 2,156 | | | | | $ | 5.98 | | |
归属
|
| | | | (636) | | | | | $ | 5.90 | | |
未授权的 - 于2020年9月30日
|
| | | | 1,520 | | | | | $ | 6.01 | | |
| | |
截至9月30日的9个月
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
股票期权
|
| | | | 5,411 | | | | | | 7,085 | | |
回购价格超过回购的普通股奖励公允价值
|
| | | | — | | | | | | 590 | | |
限售股归属
|
| | | | 3,751 | | | | | | 2,315 | | |
股票薪酬总费用
|
| | | | 9,162 | | | | | | 9,990 | | |
|
| | |
2019
范围 |
|
公允价值
|
| |
$6.82
|
|
波动性
|
| |
32%
|
|
无风险费率
|
| |
1.80% – 2.34%
|
|
预期寿命(以年为单位)
|
| |
5 – 7
|
|
预期股息
|
| |
$—
|
|
| | |
截至9月30日的9个月
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
每股基本净亏损: | | | | | | | | | | | | | |
分子: | | | | | | | | | | | | | |
净亏损
|
| | | $ | (198,968) | | | | | $ | (247,448) | | |
减去:归属于非控股权益的净收入
|
| | | | — | | | | | | 1,847 | | |
普通股股东应占净亏损 - Basic
|
| | | $ | (198,968) | | | | | $ | (249,295) | | |
分母: | | | | | | | | | | | | | |
加权平均流通股 - 基本股和稀释股
|
| | | | 53,110 | | | | | | 48,786 | | |
每股基本净亏损
|
| | | $ | (3.75) | | | | | $ | (5.11) | | |
稀释后每股净亏损: | | | | | | | | | | | | | |
分子: | | | | | | | | | | | | | |
净亏损
|
| | | $ | (198,968) | | | | | $ | (247,448) | | |
减去:归属于非控股权益的净收入
|
| | | | — | | | | | | 1,847 | | |
减去:责任收益-分类认股权证
|
| | | | — | | | | | | 8,402 | | |
普通股股东应占净亏损 - 摊薄
|
| | | $ | (198,968) | | | | | $ | (257,697) | | |
分母: | | | | | | | | | | | | | |
加权平均流通股 - 基本股和稀释股
|
| | | | 53,110 | | | | | | 48,786 | | |
稀释后每股净亏损
|
| | | $ | (3.75) | | | | | $ | (5.28) | | |
| | |
截至9月30日的9个月
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
普通股认股权证
|
| | | | 2,084 | | | | | | 2,081 | | |
D系列优先股权证
|
| | | | 300 | | | | | | — | | |
E系列优先股权证
|
| | | | 225 | | | | | | 75 | | |
RSU
|
| | | | 19,662 | | | | | | 8,736 | | |
选项
|
| | | | 18,725 | | | | | | 22,760 | | |
早期行使的未归属股份
|
| | | | 46 | | | | | | 220 | | |
受限股份
|
| | | | 1,520 | | | | | | 2,288 | | |
可赎回可转换优先股
|
| | | | 194,384 | | | | | | 189,064 | | |
总反稀释证券
|
| | | | 236,946 | | | | | | 225,224 | | |
| | | | | |
截至12月31日
|
| |||||||||
| | | | | |
2019
|
| |
2018
|
| ||||||
资产 | | | | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | | | | $ | 405,080 | | | | | $ | 262,368 | | |
受限现金
|
| | | | | | | 279,742 | | | | | | 143,403 | | |
有价证券
|
| | | | | | | 43,576 | | | | | | 9,004 | | |
托管应收账款
|
| | | | | | | 13,882 | | | | | | 10,772 | | |
房地产库存,净额
|
| | | | | | | 1,312,369 | | | | | | 1,361,796 | | |
其他流动资产
|
| | | | | | | 32,995 | | | | | | 20,828 | | |
流动资产总额
|
| | | | | | | 2,087,644 | | | | | | 1,808,171 | | |
物业设备 - 网
|
| | | | | | | 34,606 | | | | | | 17,976 | | |
使用权资产
|
| | | | | | | 60,681 | | | | | | — | | |
商誉
|
| | | | | | | 30,945 | | | | | | 9,400 | | |
无形资产 - 网
|
| | | | | | | 12,414 | | | | | | 3,743 | | |
其他资产
|
| | | | | | | 5,394 | | | | | | 3,005 | | |
总资产
|
| |
(1)
|
| | | $ | 2,231,684 | | | | | $ | 1,842,295 | | |
负债、临时股本和股东亏损
|
| | | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | | | | |
应付账款和其他应计负债
|
| | | | | | $ | 32,977 | | | | | $ | 30,265 | | |
信贷安排和其他担保借款的当期部分
|
| | | | | | | 1,074,125 | | | | | | 1,032,593 | | |
应付利息
|
| | | | | | | 5,808 | | | | | | 5,333 | | |
租赁负债,流动部分
|
| | | | | | | 13,472 | | | | | | — | | |
流动负债总额
|
| | | | | | | 1,126,382 | | | | | | 1,068,191 | | |
当前部分的信贷便利 - 净值
|
| | | | | | | 221,929 | | | | | | 100,502 | | |
可转换票据
|
| | | | | | | 140,096 | | | | | | — | | |
衍生工具和认股权证负债
|
| | | | | | | 46,235 | | | | | | 18,022 | | |
租赁负债 - 扣除当期部分
|
| | | | | | | 48,435 | | | | | | — | | |
其他负债
|
| | | | | | | 208 | | | | | | 5,082 | | |
总负债
|
| |
(2)
|
| | | | 1,583,285 | | | | | | 1,191,797 | | |
承付款和或有事项(见附注19) | | | | | | | | | | | | | | | | |
临时股权: | | | | | | | | | | | | | | | | |
A系列可转换优先股,24,784,202股和25,477,056股
截至2019年12月31日和2018年12月31日授权;24,784,202股 截至2019年12月31日和2018年12月31日发行和未偿还; 截至2019年12月31日和2018年12月31日的清算优先权为9807美元 |
| | | | | | | 9,763 | | | | | | 9,763 | | |
B系列可转换优先股,14,738,907股和15,029,846股
截至2019年12月31日和2018年12月31日授权;14,738,907股 截至2019年12月31日和2018年12月31日发行和未偿还; 截至2019年12月31日和2018年12月31日的清算优先权为20,182美元 |
| | | | | | | 20,049 | | | | | | 20,049 | | |
| | | | | |
截至12月31日
|
| |||||||||
| | | | | |
2019
|
| |
2018
|
| ||||||
C系列可转换优先股,截至
授权的17,972,134股
2019年12月31日和2018年12月31日;已发行17,972,134股, 截至2019年12月31日和2018年12月31日的未偿还债务;清算 截至2019年12月31日和2018年12月31日,优惠77160美元 |
| | | | | | | 80,519 | | | | | | 80,519 | | |
D系列可转换优先股,39,539,070股和39,557,594股
截至2019年12月31日和2018年12月31日授权;39,239,070和 截至2019年12月31日已发行和已发行的33,919,032股 和2018年;截至 ,清算优先权为248,333美元和213,333美元 2019年12月31日和2018年12月31日 |
| | | | | | | 257,951 | | | | | | 222,951 | | |
E系列可转换优先股,102,588,689股和78,441,874股
截至2019年12月31日和2018年12月31日授权;97,649,658和 截至2019年12月31日已发行和已发行股票76,426,829股 和2018年;截至 ,清算优先权分别为1,011,319美元和728,444美元 2019年12月31日和2018年12月31日 |
| | | | | | | 1,013,220 | | | | | | 730,582 | | |
临时股本总额
|
| | | | | | | 1,381,502 | | | | | | 1,063,864 | | |
股东亏损 | | | | | | | | | | | | | | | | |
截至2019年12月31日和2018年12月31日的普通股,面值0.00001美元,3亿股和2.74亿股;截至2019年12月31日和2018年12月31日的51,775,096股和48,137,116股
|
| | | | | | | — | | | | | | — | | |
新增实收资本
|
| | | | | | | 57,362 | | | | | | 31,201 | | |
累计亏损
|
| | | | | | | (790,483) | | | | | | (446,056) | | |
累计其他综合收益(亏损)
|
| | | | | | | 18 | | | | | | (2) | | |
OpenDoor Labs Inc.的股东亏损总额
|
| | | | | | | (733,103) | | | | | | (414,857) | | |
非控股权益
|
| | | | | | | — | | | | | | 1,491 | | |
股东亏损总额
|
| | | | | | | (733,103) | | | | | | (413,366) | | |
总负债、临时股本和股东亏损
|
| | | | | | $ | 2,231,684 | | | | | $ | 1,842,295 | | |
|
| | |
截至2010年12月31日的三个年度
|
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
收入
|
| | | $ | 4,740,583 | | | | | $ | 1,838,066 | | | | | $ | 711,066 | | |
收入成本
|
| | | | 4,439,333 | | | | | | 1,704,638 | | | | | | 644,719 | | |
毛利
|
| | | | 301,250 | | | | | | 133,428 | | | | | | 66,347 | | |
运营费用: | | | | | | | | | | | | | | | | | | | |
销售、营销和运营
|
| | | | 384,416 | | | | | | 196,292 | | | | | | 74,938 | | |
一般和行政
|
| | | | 113,446 | | | | | | 72,350 | | | | | | 36,928 | | |
技术与开发
|
| | | | 51,222 | | | | | | 28,458 | | | | | | 16,123 | | |
总运营费用
|
| | | | 549,084 | | | | | | 297,100 | | | | | | 127,989 | | |
运营损失
|
| | | | (247,834) | | | | | | (163,672) | | | | | | (61,642) | | |
保证公允价值调整
|
| | | | 6,243 | | | | | | (18,022) | | | | | | (32) | | |
利息支出
|
| | | | (109,728) | | | | | | (60,456) | | | | | | (23,342) | | |
其他收入 - 净值
|
| | | | 12,401 | | | | | | 2,598 | | | | | | 249 | | |
所得税前亏损
|
| | | | (338,918) | | | | | | (239,552) | | | | | | (84,767) | | |
所得税费用
|
| | | | (252) | | | | | | (377) | | | | | | — | | |
净亏损
|
| | | | (339,170) | | | | | | (239,929) | | | | | | (84,767) | | |
可归因于
的净收入减少
非控股权益 |
| | | | 1,847 | | | | | | 1,362 | | | | | | 62 | | |
可归因于OpenDoor Labs Inc.的净亏损。
|
| | | $ | (341,017) | | | | | $ | (241,291) | | | | | $ | (84,829) | | |
普通股股东应占每股净亏损: | | | | | | | | | | | | | | | | | | | |
基础版
|
| | | $ | (6.90) | | | | | $ | (5.12) | | | | | $ | (2.12) | | |
稀释
|
| | | $ | (7.06) | | | | | $ | (5.12) | | | | | $ | (2.12) | | |
加权平均流通股: | | | | | | | | | | | | | | | | | | | |
基础版
|
| | | | 49,444 | | | | | | 48,570 | | | | | | 39,930 | | |
稀释
|
| | | | 49,444 | | | | | | 48,570 | | | | | | 39,930 | | |
| | |
截至2010年12月31日的三个年度
|
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
净亏损
|
| | | $ | (339,170) | | | | | $ | (239,929) | | | | | $ | (84,767) | | |
其他综合收益(亏损): | | | | | | | | | | | | | | | | | | | |
有价证券的未实现收益(亏损)
|
| | | | 20 | | | | | | 25 | | | | | | (27) | | |
综合亏损
|
| | | | (339,150) | | | | | | (239,904) | | | | | | (84,794) | | |
非控股权益的综合收益较低
|
| | | | 1,847 | | | | | | 1,362 | | | | | | 62 | | |
可归因于 的综合损失 | | | | | | | | | | | | | | | | | | | |
OpenDoor Labs Inc.
|
| | | $ | (340,997) | | | | | $ | (241,266) | | | | | $ | (84,856) | | |
| | |
临时股权
|
| | |
股东亏损
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
系列A
可兑换 首选 库存 |
| |
系列B
可兑换 首选 库存 |
| |
系列C
可兑换 首选 库存 |
| |
系列D
可兑换 首选 库存 |
| |
系列E
可兑换 首选 库存 |
| | |
常见
库存 |
| |
其他
实收 大写 |
| |
累计
赤字 |
| |
累计
其他 综合 收入 (亏损) |
| |
非
控制 兴趣 |
| |
合计
股东的 赤字 |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| | |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance - 12月31日
2016 |
| | | | 25,477,056 | | | | | $ | 10,037 | | | | | | 15,029,846 | | | | | $ | 20,448 | | | | | | 17,972,134 | | | | | $ | 80,519 | | | | | | 33,184,364 | | | | | $ | 218,141 | | | | | | — | | | | | $ | — | | | | | | | 35,011,962 | | | | | $ | — | | | | | $ | 6,341 | | | | | $ | (76,605) | | | | | | — | | | | | | — | | | | | $ | (70,264) | | |
发行D系列优先股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 753,192 | | | | | | 4,931 | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
发行
的权证
服务 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 32 | | | | | | — | | | | | | — | | | | | | — | | | | | | 32 | | |
与收购相关的普通股发行
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 45,596 | | | | | | — | | | | | | 75 | | | | | | — | | | | | | — | | | | | | — | | | | | | 75 | | |
限制性股票归属
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 8,520,424 | | | | | | — | | | | | | 12 | | | | | | — | | | | | | — | | | | | | — | | | | | | 12 | | |
行使股票期权
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 1,116,084 | | | | | | — | | | | | | 481 | | | | | | — | | | | | | — | | | | | | — | | | | | | 481 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 3,761 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,761 | | |
其他综合亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (27) | | | | | | — | | | | | | (27) | | |
非控股权益出资
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 67 | | | | | | 67 | | |
净收益(亏损)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (84,829) | | | | | | — | | | | | | 62 | | | | | | (84,767) | | |
Balance - 12月31日
2017 |
| | | | 25,477,056 | | | | | $ | 10,037 | | | | | | 15,029,846 | | | | | $ | 20,448 | | | | | | 17,972,134 | | | | | $ | 80,519 | | | | | | 33,937,556 | | | | | $ | 223,072 | | | | | | — | | | | | | — | | | | | | | 44,694,066 | | | | | $ | — | | | | | $ | 10,702 | | | | | $ | (161,434) | | | | | $ | (27) | | | | | $ | 129 | | | | | | (150,630) | | |
发行E系列优先股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 73,940,269 | | | | | | 706,766 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
发行E-1系列优先股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,486,560 | | | | | | 23,816 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
与收购相关的普通股发行
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 1,648,679 | | | | | | — | | | | | | 7,922 | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,922 | | |
限制性股票归属
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 2,555,208 | | | | | | — | | | | | | 2,388 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,388 | | |
行使股票期权
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 5,172,343 | | | | | | — | | | | | | 5,201 | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,201 | | |
普通股回购
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | (5,933,180) | | | | | | — | | | | | | (9,986) | | | | | | (36,106) | | | | | | — | | | | | | — | | | | | | (46,092) | | |
A系列优先股回购
|
| | | | (692,854) | | | | | | (274) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,269) | | | | | | — | | | | | | — | | | | | | (5,269) | | |
回购B系列优先股
|
| | | | — | | | | | | — | | | | | | (290,939) | | | | | | (399) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,930) | | | | | | — | | | | | | — | | | | | | (1,930) | | |
D系列回购
优先股 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (18,524) | | | | | | (121) | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (26) | | | | | | — | | | | | | — | | | | | | (26) | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 14,974 | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,974 | | |
| | |
临时股权
|
| | |
股东亏损
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
系列A
可兑换 首选 库存 |
| |
系列B
可兑换 首选 库存 |
| |
系列C
可兑换 首选 库存 |
| |
系列D
可兑换 首选 库存 |
| |
系列E
可兑换 首选 库存 |
| | |
常见
库存 |
| |
其他
实收 大写 |
| |
累计
赤字 |
| |
累计
其他 综合 收入 (亏损) |
| |
非
控制 兴趣 |
| |
合计
股东的 赤字 |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| | |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
其他综合收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 25 | | | | | | — | | | | | | 25 | | |
净收益(亏损)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (241,291) | | | | | | — | | | | | | 1,362 | | | | | | (239,929) | | |
Balance - 12月31日
2018 |
| | | | 24,784,202 | | | | | $ | 9,763 | | | | | | 14,738,907 | | | | | $ | 20,049 | | | | | | 17,972,134 | | | | | $ | 80,519 | | | | | | 33,919,032 | | | | | $ | 222,951 | | | | | | 76,426,829 | | | | | $ | 730,582 | | | | | | | 48,137,116 | | | | | | — | | | | | $ | 31,201 | | | | | $ | (446,056) | | | | | $ | (2) | | | | | $ | 1,491 | | | | | $ | (413,366) | | |
发行E-2系列优先股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 21,222,829 | | | | | | 282,638 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
发行D系列
优先股 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,320,038 | | | | | | 35,000 | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 7,241 | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,241 | | |
与收购相关的普通股发行
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 958,280 | | | | | | — | | | | | | 6,650 | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,650 | | |
限制性股票归属
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 1,302,065 | | | | | | — | | | | | | 1,061 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,061 | | |
行使股票期权
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 1,877,635 | | | | | | — | | | | | | 3,450 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,450 | | |
普通股回购
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | (500,000) | | | | | | — | | | | | | (590) | | | | | | (3,410) | | | | | | — | | | | | | — | | | | | | (4,000) | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 13,196 | | | | | | — | | | | | | — | | | | | | — | | | | | | 13,196 | | |
购买非控股权益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (4,847) | | | | | | — | | | | | | — | | | | | | (62) | | | | | | (4,909) | | |
非控股权益资本分配
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,276) | | | | | | (3,276) | | |
其他综合性
收入 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 20 | | | | | | — | | | | | | 20 | | |
净收益(亏损)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (341,017) | | | | | | — | | | | | | 1,847 | | | | | | (339,170) | | |
Balance - 12月31日
2019 |
| | | | 24,784,202 | | | | | $ | 9,763 | | | | | | 14,738,907 | | | | | $ | 20,049 | | | | | | 17,972,134 | | | | | $ | 80,519 | | | | | | 39,239,070 | | | | | $ | 257,951 | | | | | | 97,649,658 | | | | | $ | 1,013,220 | | | | | | | 51,775,096 | | | | | $ | — | | | | | $ | 57,362 | | | | | $ | (790,483) | | | | | $ | 18 | | | | | $ | — | | | | | $ | (733,103) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
截至2010年12月31日的三个年度
|
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
经营活动现金流: | | | | | | | | | | | | | | | | | | | |
净亏损
|
| | | $ | (339,170) | | | | | $ | (239,929) | | | | | $ | (84,767) | | |
将净亏损与经营活动提供(用于)的现金、现金等价物和限制性现金进行调整:
|
| | | | | | | | | | | | | | | | | | |
折旧和摊销 - 增值净额
|
| | | | 27,372 | | | | | | 12,781 | | | | | | 7,441 | | |
使用权资产摊销
|
| | | | 11,940 | | | | | | — | | | | | | — | | |
股票薪酬
|
| | | | 12,606 | | | | | | 8,422 | | | | | | 3,761 | | |
保证公允价值调整
|
| | | | (6,243) | | | | | | 18,022 | | | | | | 32 | | |
存货计价调整
|
| | | | 31,885 | | | | | | 20,523 | | | | | | 4,231 | | |
财产和设备处置损失
|
| | | | — | | | | | | — | | | | | | 517 | | |
衍生工具公允价值变动
|
| | | | 1,102 | | | | | | 2,996 | | | | | | (134) | | |
实物支付利息
|
| | | | 2,052 | | | | | | — | | | | | | — | | |
出售持有待售抵押贷款的公允价值调整净额和损益
|
| | | | (447) | | | | | | — | | | | | | — | | |
持有待售抵押贷款来源
|
| | | | (23,194) | | | | | | — | | | | | | — | | |
出售所得收益和持有待售抵押贷款本金
|
| | | | 21,525 | | | | | | — | | | | | | — | | |
经营性资产和负债变动:
|
| | | | | | | | | | | | | | | | | | |
托管应收账款
|
| | | | (3,110) | | | | | | 4,474 | | | | | | 3,964 | | |
房地产库存
|
| | | | 16,951 | | | | | | (1,015,207) | | | | | | (152,390) | | |
其他资产
|
| | | | (7,518) | | | | | | (11,723) | | | | | | (3,016) | | |
应付账款和其他应计负债
|
| | | | (4,331) | | | | | | 16,375 | | | | | | 760 | | |
应付利息
|
| | | | 475 | | | | | | 3,629 | | | | | | 1,048 | | |
租赁负债
|
| | | | (13,945) | | | | | | — | | | | | | — | | |
经营活动使用的净现金
|
| | | | (272,050) | | | | | | (1,179,637) | | | | | | (218,553) | | |
投资活动现金流: | | | | | | | | | | | | | | | | | | | |
购置物业和设备
|
| | | | (27,972) | | | | | | (20,022) | | | | | | (2,869) | | |
购买衍生工具
|
| | | | — | | | | | | (16) | | | | | | (615) | | |
购买有价证券
|
| | | | (79,319) | | | | | | (22,910) | | | | | | (57,063) | | |
销售、到期、赎回和支付的收益
有价证券 |
| | | | 45,025 | | | | | | 40,373 | | | | | | 30,605 | | |
收购,扣除收购现金后的净额
|
| | | | (32,812) | | | | | | (4,857) | | | | | | — | | |
投资活动使用的净现金
|
| | | | (95,078) | | | | | | (7,432) | | | | | | (29,942) | | |
融资活动现金流: | | | | | | | | | | | | | | | | | | | |
发行D系列优先股所得款项
|
| | | | 35,000 | | | | | | — | | | | | | 4,955 | | |
D系列优先股发行成本
|
| | | | — | | | | | | — | | | | | | (24) | | |
发行E系列优先股所得款项
|
| | | | — | | | | | | 708,200 | | | | | | — | | |
E系列优先股发行成本
|
| | | | — | | | | | | (1,434) | | | | | | — | | |
| | |
截至2010年12月31日的三个年度
|
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
发行E-2系列优先股所得款项
|
| | | | 282,875 | | | | | | — | | | | | | — | | |
E-2系列优先股发行成本
|
| | | | (237) | | | | | | — | | | | | | — | | |
发行可转换票据的收益
|
| | | | 178,200 | | | | | | 20,000 | | | | | | — | | |
股票期权行权收益
|
| | | | 3,358 | | | | | | 6,888 | | | | | | 2,129 | | |
非控股权益资本分配
|
| | | | (3,276) | | | | | | — | | | | | | 67 | | |
信贷和其他担保借款的收益
|
| | | | 3,664,217 | | | | | | 1,994,088 | | | | | | 490,281 | | |
信贷和其他担保借款的本金支付
|
| | | | (3,495,411) | | | | | | (1,176,541) | | | | | | (329,824) | | |
支付贷款发放费和发债成本
|
| | | | (15,137) | | | | | | (8,911) | | | | | | (6,407) | | |
按公允价值回购普通股
|
| | | | (3,410) | | | | | | (37,777) | | | | | | — | | |
A系列优先股回购
|
| | | | — | | | | | | (5,543) | | | | | | — | | |
回购B系列优先股
|
| | | | — | | | | | | (2,329) | | | | | | — | | |
D系列优先股回购
|
| | | | — | | | | | | (147) | | | | | | — | | |
融资活动提供的净现金
|
| | | | 646,179 | | | | | | 1,496,494 | | | | | | 161,177 | | |
现金、现金等价物和限制性现金净增(减)
|
| | | | 279,051 | | | | | | 309,425 | | | | | | (87,318) | | |
年初现金、现金等价物和受限现金 -
|
| | | | 405,771 | | | | | | 96,346 | | | | | | 183,664 | | |
现金、现金等价物和限制性现金 - 年终
|
| | | $ | 684,822 | | | | | $ | 405,771 | | | | | $ | 96,346 | | |
补充披露现金流量信息 - 期内支付的利息
|
| | | $ | 85,910 | | | | | $ | 44,574 | | | | | $ | 14,955 | | |
非现金投融资活动披露情况:
|
| | | | | | | | | | | | | | | | | | |
授予提前行使的股票期权
|
| | | $ | 1,060 | | | | | $ | 2,388 | | | | | $ | 254 | | |
可转换票据转换为E-1系列优先股
|
| | | | — | | | | | | 23,816 | | | | | | — | | |
非现金融资,发行普通股
收购 |
| | | | 6,650 | | | | | | (6,152) | | | | | | — | | |
对账至合并资产负债表:
|
| | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 405,080 | | | | | $ | 262,368 | | | | | $ | 33,919 | | |
受限现金
|
| | | | 279,742 | | | | | | 143,403 | | | | | | 62,427 | | |
现金、现金等价物和限制性现金
|
| | | $ | 684,822 | | | | | $ | 405,771 | | | | | $ | 96,346 | | |
|
|
内部开发的软件
|
| | 两年 | |
|
软件实施成本
|
| |
少于3年或合同期限
|
|
|
台计算机
|
| | 两年 | |
|
安全系统
|
| | 1年 | |
|
家具和固定装置
|
| | 5年 | |
|
租赁改进
|
| |
使用年限或租赁期较短
|
|
|
办公设备
|
| | 3年 | |
|
现金对价
|
| | | $ | 34,300 | | |
|
股权对价 - 普通股
|
| | | | 6,700 | | |
|
总对价转账
|
| | | $ | 41,000 | | |
|
现金对价
|
| | | $ | 9,370 | | |
|
股权对价
|
| | | | 6,150 | | |
|
总对价转账
|
| | | $ | 15,520 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
(未审核)
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
收入
|
| | | $ | 4,763,716 | | | | | $ | 1,883,129 | | | | | $ | 713,293 | | |
净亏损
|
| | | | (340,667) | | | | | | (231,865) | | | | | | (86,244) | | |
| | |
2019
|
| |
2018
|
| ||||||
在制品
|
| | | $ | 179,419 | | | | | $ | 231,186 | | |
成品
|
| | | | 1,132,950 | | | | | | 1,130,610 | | |
房地产总库存
|
| | | $ | 1,312,369 | | | | | $ | 1,361,796 | | |
| | |
2019年12月31日
|
| |||||||||||||||||||||||||||||||||
| | |
成本
基准 |
| |
未实现
收益 |
| |
未实现
亏损 |
| |
公允价值
|
| |
现金和现金
等价物 |
| |
适销对路
证券 |
| ||||||||||||||||||
现金
|
| | | $ | 366,358 | | | | | $ | — | | | | | $ | — | | | | | $ | 366,358 | | | | | $ | 366,358 | | | | | $ | — | | |
货币市场基金
|
| | | | 30,935 | | | | | | — | | | | | | — | | | | | | 30,935 | | | | | | 30,935 | | | | | | — | | |
商业票据
|
| | | | 19,997 | | | | | | 1 | | | | | | (4) | | | | | | 19,994 | | | | | | 7,038 | | | | | | 12,956 | | |
公司债务
|
| | | | 16,417 | | | | | | 12 | | | | | | (1) | | | | | | 16,428 | | | | | | — | | | | | | 16,428 | | |
美国机构证券
|
| | | | 749 | | | | | | — | | | | | | — | | | | | | 749 | | | | | | 749 | | | | | | — | | |
美国财政部
|
| | | | 1,000 | | | | | | — | | | | | | — | | | | | | 1,000 | | | | | | — | | | | | | 1,000 | | |
资产担保 | | | | | 12,482 | | | | | | 12 | | | | | | (2) | | | | | | 12,492 | | | | | | — | | | | | | 12,492 | | |
非美国证券
|
| | | | 700 | | | | | | — | | | | | | — | | | | | | 700 | | | | | | — | | | | | | 700 | | |
合计
|
| | | $ | 448,638 | | | | | $ | 25 | | | | | $ | (7) | | | | | $ | 448,656 | | | | | $ | 405,080 | | | | | $ | 43,576 | | |
|
| | |
2018年12月31日
|
| |||||||||||||||||||||||||||||||||
| | |
成本
基准 |
| |
未实现
收益 |
| |
未实现
亏损 |
| |
公允价值
|
| |
现金和现金
等价物 |
| |
适销对路
证券 |
| ||||||||||||||||||
现金
|
| | | $ | 2,020 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,020 | | | | | $ | 2,020 | | | | | $ | — | | |
货币市场基金
|
| | | | 253,911 | | | | | | — | | | | | | — | | | | | | 253,911 | | | | | | 253,911 | | | | | | — | | |
商业票据
|
| | | | 6,635 | | | | | | — | | | | | | — | | | | | | 6,635 | | | | | | 4,192 | | | | | | 2,443 | | |
公司债务
|
| | | | 1,403 | | | | | | — | | | | | | (1) | | | | | | 1,402 | | | | | | 250 | | | | | | 1,152 | | |
美国机构证券
|
| | | | 5,456 | | | | | | 1 | | | | | | — | | | | | | 5,457 | | | | | | 1,995 | | | | | | 3,462 | | |
美国财政部
|
| | | | 999 | | | | | | — | | | | | | — | | | | | | 999 | | | | | | — | | | | | | 999 | | |
资产担保 | | | | | 950 | | | | | | — | | | | | | (2) | | | | | | 948 | | | | | | — | | | | | | 948 | | |
合计
|
| | | $ | 271,374 | | | | | $ | 1 | | | | | $ | (3) | | | | | $ | 271,372 | | | | | $ | 262,368 | | | | | $ | 9,004 | | |
| | |
不到12个月
|
| |
12个月或以上
|
| |
合计
|
| |||||||||||||||||||||||||||
2019年12月31日
|
| |
公允价值
|
| |
未实现
亏损 |
| |
公允价值
|
| |
未实现
亏损 |
| |
公允价值
|
| |
未实现
亏损 |
| ||||||||||||||||||
商业票据
|
| | | $ | 15,059 | | | | | $ | (4) | | | | | $ | — | | | | | $ | — | | | | | $ | 15,059 | | | | | $ | (4) | | |
公司债务
|
| | | | 3,166 | | | | | | (1) | | | | | | — | | | | | | — | | | | | | 3,166 | | | | | | (1) | | |
资产担保 | | | | | 4,258 | | | | | | (2) | | | | | | — | | | | | | — | | | | | | 4,258 | | | | | | (2) | | |
非美国证券
|
| | | | 700 | | | | | | — | | | | | | — | | | | | | — | | | | | | 700 | | | | | | — | | |
合计
|
| | | $ | 23,183 | | | | | $ | (7) | | | | | $ | — | | | | | $ | — | | | | | $ | 23,183 | | | | | $ | (7) | | |
|
| | |
不到12个月
|
| |
12个月或以上
|
| |
合计
|
| |||||||||||||||||||||||||||
2018年12月31日
|
| |
公允价值
|
| |
未实现
亏损 |
| |
公允价值
|
| |
未实现
亏损 |
| |
公允价值
|
| |
未实现
亏损 |
| ||||||||||||||||||
商业票据
|
| | | $ | 4,591 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 4,591 | | | | | $ | — | | |
公司债务
|
| | | | 1,402 | | | | | | (1) | | | | | | — | | | | | | — | | | | | | 1,402 | | | | | | (1) | | |
美国代理商
|
| | | | 999 | | | | | | — | | | | | | — | | | | | | — | | | | | | 999 | | | | | | — | | |
资产担保 | | | | | — | | | | | | — | | | | | | 948 | | | | | | (2) | | | | | | 948 | | | | | | (2) | | |
合计
|
| | | $ | 6,992 | | | | | $ | (1) | | | | | $ | 948 | | | | | $ | (2) | | | | | $ | 7,940 | | | | | $ | (3) | | |
2019年12月31日
|
| |
公允价值
|
| |
在
内
1年 |
| |
之后的
1年 至 5年 |
| |||||||||
商业票据
|
| | | $ | 19,994 | | | | | $ | 19,994 | | | | | $ | — | | |
公司债务
|
| | | | 16,428 | | | | | | 16,428 | | | | | | — | | |
美国机构证券
|
| | | | 749 | | | | | | 749 | | | | | | — | | |
美国财政部
|
| | | | 1,000 | | | | | | 1,000 | | | | | | — | | |
资产担保 | | | | | 12,492 | | | | | | — | | | | | | 12,492 | | |
非美国证券
|
| | | | 700 | | | | | | 700 | | | | | | — | | |
合计
|
| | | $ | 51,363 | | | | | $ | 38,871 | | | | | $ | 12,492 | | |
|
| | |
理论上的
金额 |
| |
公允价值衍生产品
|
| ||||||||||||
截至2019年12月31日
|
| |
资产
|
| |
责任
|
| ||||||||||||
利率上限
|
| | | $ | 100,000 | | | | | $ | 4 | | | | | $ | — | | |
嵌入式转换选项
|
| | | $ | 180,252 | | | | | $ | — | | | | | $ | 41,697 | | |
| | |
理论上的
金额 |
| |
公允价值衍生产品
|
| ||||||||||||
截至2018年12月31日
|
| |
资产
|
| |
责任
|
| ||||||||||||
利率上限
|
| | | $ | 366,700 | | | | | $ | 1,106 | | | | | $ | — | | |
| | |
截至的年度
12月31日 |
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
其他收入,净额
|
| | | $ | (773) | | | | | $ | 420 | | | | | $ | 134 | | |
| | |
信贷安排
车辆 |
| |||
资产 | | | | | | | |
现金和现金等价物
|
| | | $ | 86,526 | | |
受限现金
|
| | | | 268,368 | | |
房地产库存
|
| | | | 1,312,194 | | |
其他(A)
|
| | | | 25,793 | | |
总资产
|
| | | $ | 1,692,881 | | |
负债 | | | | | | | |
信贷便利
|
| | | $ | 1,264,913 | | |
其他(B)
|
| | | | 14,983 | | |
总负债
|
| | | $ | 1,279,896 | | |
| | |
信贷安排
车辆 |
| |
标题
公司 |
| |
合计
|
| |||||||||
资产 | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 79 | | | | | $ | — | | | | | $ | 79 | | |
受限现金
|
| | | | 127,798 | | | | | | 6,737 | | | | | | 134,535 | | |
房地产库存
|
| | | | 1,360,236 | | | | | | — | | | | | | 1,360,236 | | |
其他(A)
|
| | | | 19,431 | | | | | | 1,368 | | | | | | 20,799 | | |
总资产
|
| | | $ | 1,507,544 | | | | | $ | 8,105 | | | | | | 1,515,649 | | |
负债 | | | | | | | | | | | | | | | | | | | |
信贷便利
|
| | | $ | 1,133,095 | | | | | $ | — | | | | | $ | 1,133,095 | | |
其他(B)
|
| | | | 6,316 | | | | | | 528 | | | | | | 6,844 | | |
总负债
|
| | | $ | 1,139,411 | | | | | $ | 528 | | | | | $ | 1,139,939 | | |
截至2019年12月31日
|
| |
借用
容量 |
| |
出色的
金额 |
| |
加权-
平均 利息 费率 |
| |
结束
旋转 期间 |
| |
最终
到期 日期 |
| |||||||||
循环设施2016-1
|
| | | $ | 39,346 | | | | | $ | 39,346 | | | | | | 6.17% | | | |
2019年8月22日
|
| |
2020年3月20日
|
|
循环设施2017-1
|
| | | | 75,000 | | | | | | 25,758 | | | | | | 7.00% | | | |
2020年3月1日
|
| |
9个月(按物业)
|
|
循环设施2018-1
|
| | | | 250,000 | | | | | | 126,450 | | | | | | 5.62% | | | |
2020年7月11日
|
| |
2020年7月11日
|
|
循环设施2018-2
|
| | | | 750,000 | | | | | | 194,293 | | | | | | 6.00% | | | |
2020年9月4日
|
| |
2020年9月4日
|
|
循环设施2018-3
|
| | | | 200,000 | | | | | | 111,411 | | | | | | 4.65% | | | |
2020年6月20日
|
| |
2020年12月20日
|
|
旋转设施2019-1
|
| | | | 300,000 | | | | | | 206,399 | | | | | | 3.81% | | | |
2021年6月5日
|
| |
2021年6月5日
|
|
旋转设施2019-2
|
| | | | 1,030,000 | | | | | | 327,226 | | | | | | 3.41% | | | |
2021年7月8日
|
| |
2022年7月7日
|
|
旋转设施2019-3
|
| | | | 335,654 | | | | | | 42,812 | | | | | | 3.02% | | | |
2021年8月20日
|
| |
2022年8月19日
|
|
合计
|
| | | $ | 2,980,000 | | | | | $ | 1,073,695 | | | | | | | | | | | | | | |
|
截至2018年12月31日
|
| |
出色的
金额 |
| |
加权-
平均 利息 费率 |
| ||||||
循环设施2016-1
|
| | | $ | 326,970 | | | | | | 6.83% | | |
循环设施2017-1
|
| | | | 36,650 | | | | | | 7.00% | | |
循环设施2017-2
|
| | | | 184,250 | | | | | | 7.04% | | |
循环设施2018-1
|
| | | | 131,802 | | | | | | 6.25% | | |
循环设施2018-2
|
| | | | 299,279 | | | | | | 4.81% | | |
合计
|
| | | $ | 978,951 | | | | | | | | |
截至2019年12月31日
|
| |
借用
容量 |
| |
出色的
金额 |
| |
利息
费率 |
| |
抽签结束
期间 |
| |
最终
到期 日期 |
| |||||||||
定期债务工具2016-M1
|
| | | $ | 300,000 | | | | | $ | 166,000 | | | | | | 10.00% | | | |
2022年10月31日
|
| |
2024年4月30日
|
|
定期债务工具2019-M1
|
| | | | 100,000 | | | | | | 61,000 | | | | | | 15.00% | | | |
2023年8月15日
|
| |
2025年2月15日
|
|
合计
|
| | | $ | 400,000 | | | | | $ | 227,000 | | | | | | | | | | | | | | |
发行成本,净额
|
| | | | (5,071) | | | | | | | | | | | | | | | ||||||
账面价值
|
| | | $ | 221,929 | | | | | | | | | | | | | | |
资产/负债类别
|
| |
评估方法、投入和
假设 |
| |
分类
|
|
现金和现金等价物
|
| |
账面价值是基于票据的短期性质对公允价值的合理估计。
|
| |
估计公允价值分类为一级
|
|
资产/负债类别
|
| |
评估方法、投入和
假设 |
| |
分类
|
|
受限现金
|
| |
账面价值是基于票据的短期性质对公允价值的合理估计。
|
| |
估计公允价值分类为一级
|
|
有价证券
|
| |
从第三方供应商处获得的价格,这些供应商从各种来源汇编价格,并在无法观察到价格时通常对类似证券应用矩阵定价。
|
| |
二级经常性公允价值计量
|
|
其他流动资产 | | | | | | | |
利率上限 | | |
从为相同或类似工具编制价格的衍生品经纪人那里获得的价格(如果可用)。
|
| |
二级经常性公允价值计量
|
|
根据回购协议质押的待售抵押贷款
|
| |
公允价值是基于可观察到的市场数据估算的,包括报价市场价格、交易报价和销售承诺。
|
| |
二级经常性公允价值计量
|
|
信贷和其他担保借款
|
| | | | | | |
信贷便利 | | |
公允价值是根据类似期限和剩余到期时间的类似信贷安排的当前贷款利率,使用贴现现金流估计的。
|
| |
按摊余成本入账。
估计公允价值被归类为第二级。
|
|
根据回购协议出售的贷款
|
| |
公允价值是根据类似期限和剩余到期时间的类似资产担保融资工具的当前贷款利率,使用贴现现金流估计的。
|
| |
按摊余成本入账。
估计公允价值被归类为第二级。
|
|
可转换票据 | | |
公允价值是根据剩余期限相近的定期票据的当前贷款利率,使用贴现现金流估算的。
|
| |
按摊销成本入账。估计公允价值分类为二级
|
|
衍生工具和认股权证负债 | | | | | | | |
担保责任 | | |
公允价值是使用Black-Scholes-Merton期权定价模型估计的,输入和假设包括公司的股权估值、预期波动率、认股权证的预期期限和相关的无风险利率。
|
| |
第三级经常性公允价值计量
|
|
嵌入式转换选项 | | |
根据可转换票据的条款,公允价值使用包含各种转换场景的概率的网格模型进行估计,这些转换场景与时间和转换特征相关。
|
| |
第三级经常性公允价值计量
|
|
| | |
截至
的公允价值
2019年12月31日 |
| |
一级
|
| |
二级
|
| |
第三级
|
| ||||||||||||
有价证券: | | | | | | | | | | | | | | | | | | | | | | | | | |
公司债务证券
|
| | | $ | 16,428 | | | | | $ | — | | | | | $ | 16,428 | | | | | $ | — | | |
资产支持证券
|
| | | | 12,492 | | | | | | — | | | | | | 12,492 | | | | | | — | | |
商业票据
|
| | | | 12,956 | | | | | | — | | | | | | 12,956 | | | | | | — | | |
非美国证券
|
| | | | 700 | | | | | | — | | | | | | 700 | | | | | | — | | |
美国国债
|
| | | | 1,000 | | | | | | — | | | | | | 1,000 | | | | | | — | | |
其他流动资产: | | | | | | | | | | | | | | | | | | | | | | | | | |
利率上限
|
| | | | 4 | | | | | | — | | | | | | 4 | | | | | | — | | |
根据协议质押的待售抵押贷款
回购 |
| | | | 2,116 | | | | | | — | | | | | | 2,116 | | | | | | — | | |
总资产
|
| | | $ | 45,696 | | | | | $ | — | | | | | $ | 45,696 | | | | | $ | — | | |
衍生工具和认股权证负债: | | | | | | | | | | | | | | | | | | | | | | | | | |
认股权证
|
| | | $ | 4,538 | | | | | $ | — | | | | | $ | — | | | | | $ | 4,538 | | |
嵌入式转换选项
|
| | | | 41,697 | | | | | | — | | | | | | — | | | | | | 41,697 | | |
总负债
|
| | | $ | 46,235 | | | | | $ | — | | | | | $ | — | | | | | $ | 46,235 | | |
|
| | |
截至
的公允价值
2018年12月31日 |
| |
一级
|
| |
二级
|
| |
第三级
|
| ||||||||||||
有价证券: | | | | | | | | | | | | | | | | | | | | | | | | | |
公司债务证券
|
| | | $ | 1,152 | | | | | $ | — | | | | | $ | 1,152 | | | | | $ | — | | |
资产支持证券
|
| | | | 948 | | | | | | — | | | | | | 948 | | | | | | — | | |
商业票据
|
| | | | 2,443 | | | | | | — | | | | | | 2,443 | | | | | | — | | |
美国机构证券
|
| | | | 3,462 | | | | | | — | | | | | | 3,462 | | | | | | — | | |
美国国债
|
| | | | 999 | | | | | | — | | | | | | 999 | | | | | | — | | |
其他流动资产: | | | | | | | | | | | | | | | | | | | | | | | | | |
利率上限
|
| | | | 1,106 | | | | | | — | | | | | | 1,106 | | | | | | — | | |
总资产
|
| | | $ | 10,110 | | | | | $ | — | | | | | $ | 10,110 | | | | | $ | — | | |
衍生工具和认股权证负债: | | | | | | | | | | | | | | | | | | | | | | | | | |
认股权证
|
| | | $ | 18,022 | | | | | $ | — | | | | | $ | — | | | | | $ | 18,022 | | |
总负债
|
| | | $ | 18,022 | | | | | $ | — | | | | | $ | — | | | | | $ | 18,022 | | |
| | |
截至2019年12月31日
|
| |||||||||||||||||||||
| | |
携带
值 |
| |
公允价值
|
| |
一级
|
| |
二级
|
| ||||||||||||
资产: | | | | | | | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 405,080 | | | | | $ | 405,080 | | | | | $ | 405,080 | | | | | $ | — | | |
受限现金
|
| | | | 279,742 | | | | | | 279,742 | | | | | | 279,742 | | | | | | — | | |
负债: | | | | | | | | | | | | | | | | | | | | | | | | | |
信贷和其他担保借款
|
| | | $ | 1,296,054 | | | | | $ | 1,296,054 | | | | | $ | — | | | | | $ | 1,296,054 | | |
可转换票据
|
| | | | 140,096 | | | | | | 180,252 | | | | | | — | | | | | | 180,252 | | |
| | |
截至2018年12月31日
|
| |||||||||||||||||||||
| | |
携带
值 |
| |
公允价值
|
| |
一级
|
| |
二级
|
| ||||||||||||
资产: | | | | | | | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 262,368 | | | | | $ | 262,368 | | | | | $ | 262,368 | | | | | $ | — | | |
受限现金
|
| | | | 143,403 | | | | | | 143,403 | | | | | | 143,403 | | | | | | — | | |
负债: | | | | | | | | | | | | | | | | | | | | | | | | | |
信贷和其他担保借款
|
| | | $ | 1,133,095 | | | | | $ | 1,133,095 | | | | | $ | — | | | | | $ | 1,133,095 | | |
| | |
认股权证
|
| |
嵌入式
转换选项 |
| ||||||
截至2017年12月31日的余额
|
| | | $ | — | | | | | $ | — | | |
问题
|
| | | | 14,529 | | | | | | — | | |
公允价值净变动(未实现)
|
| | | | 3,493 | | | | | | — | | |
截至2018年12月31日的余额
|
| | | | 18,022 | | | | | | — | | |
公允价值净变动(未实现)
|
| | | | (7,413) | | | | | | — | | |
问题
|
| | | | 1,170 | | | | | | 41,697 | | |
认股权证的行使
|
| | | | (7,241) | | | | | | — | | |
截至2019年12月31日的余额
|
| | | $ | 4,538 | | | | | $ | 41,697 | | |
| | |
2019
|
| |
2018
|
| ||||||
内部开发的软件
|
| | | $ | 33,765 | | | | | $ | 12,567 | | |
软件实施成本
|
| | | | 1,214 | | | | | | 208 | | |
台计算机
|
| | | | 7,777 | | | | | | 4,053 | | |
安全系统
|
| | | | 4,927 | | | | | | 3,235 | | |
家具和固定装置
|
| | | | 2,843 | | | | | | 1,547 | | |
租赁改进
|
| | | | 2,748 | | | | | | 1,349 | | |
办公设备
|
| | | | 1,794 | | | | | | 672 | | |
合计
|
| | | | 55,068 | | | | | | 23,631 | | |
累计折旧摊销
|
| | | | (20,462) | | | | | | (5,655) | | |
物业设备 - 网
|
| | | $ | 34,606 | | | | | $ | 17,976 | | |
|
2020
|
| | | $ | 17,384 | | |
|
2021
|
| | | | 15,149 | | |
|
2022
|
| | | | 14,363 | | |
|
2023
|
| | | | 13,922 | | |
|
2024
|
| | | | 10,881 | | |
|
此后
|
| | | | 832 | | |
|
未贴现的未来现金流合计
|
| | | $ | 72,531 | | |
|
少:计入利息
|
| | | | 10,624 | | |
|
租赁总负债
|
| | | $ | 61,907 | | |
|
2019
|
| | | $ | 13,269 | | |
|
2020
|
| | | | 15,832 | | |
|
2021
|
| | | | 13,638 | | |
|
2022
|
| | | | 13,267 | | |
|
2023
|
| | | | 13,071 | | |
|
最低付款总额
|
| | | $ | 69,077 | | |
| | |
毛收入
携带 金额 |
| |
累计
摊销 |
| |
净额
携带 金额 |
| |
加权平均
使用寿命 (年) |
| ||||||||||||
开发的技术
|
| | | $ | 2,921 | | | | | $ | (1,879) | | | | | $ | 1,042 | | | | | | 2 | | |
客户关系
|
| | | | 7,400 | | | | | | (990) | | | | | | 6,410 | | | | | | 5 | | |
商标
|
| | | | 5,400 | | | | | | (631) | | | | | | 4,769 | | | | | | 5 | | |
竞业禁止协议
|
| | | | 100 | | | | | | (65) | | | | | | 35 | | | | | | 2 | | |
无形资产 - 净值
|
| | | $ | 15,821 | | | | | $ | (3,565) | | | | | $ | 12,256 | | | | | | | | |
| | |
毛收入
携带 金额 |
| |
累计
摊销 |
| |
净额
携带 金额 |
| |
加权平均
使用寿命 (年) |
| ||||||||||||
开发的技术
|
| | | $ | 2,900 | | | | | $ | (423) | | | | | $ | 2,477 | | | | | | 2 | | |
客户关系
|
| | | | 900 | | | | | | (131) | | | | | | 769 | | | | | | 2 | | |
商标
|
| | | | 300 | | | | | | (44) | | | | | | 256 | | | | | | 2 | | |
竞业禁止协议
|
| | | | 100 | | | | | | (15) | | | | | | 85 | | | | | | 2 | | |
无形资产 - 净值
|
| | | $ | 4,200 | | | | | $ | (613) | | | | | $ | 3,587 | | | | | | | | |
会计年度
|
| |
(千)
|
| |||
2020
|
| | | $ | 3,730 | | |
2021
|
| | | | 2,320 | | |
2022
|
| | | | 2,320 | | |
2023
|
| | | | 2,320 | | |
2024
|
| | | | 1,566 | | |
合计
|
| | | $ | 12,256 | | |
| | |
2019
|
| |
2018
|
| ||||||
应计供应商费用
|
| | | $ | 16,342 | | | | | $ | 15,394 | | |
应付供应商账款
|
| | | | 6,453 | | | | | | 6,237 | | |
应计财产税和特许经营税
|
| | | | 5,739 | | | | | | 5,487 | | |
应计工资和其他员工相关费用
|
| | | | 3,328 | | | | | | 2,366 | | |
其他
|
| | | | 1,115 | | | | | | 781 | | |
应付账款和其他应计负债合计
|
| | | $ | 32,977 | | | | | $ | 30,265 | | |
| | |
12月31日
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
已发行的可赎回可转换优先股
|
| | | | 194,384 | | | | | | 167,841 | | |
已发行和未偿还的股票期权
|
| | | | 22,633 | | | | | | 26,330 | | |
已发行和未偿还的RSU
|
| | | | 14,070 | | | | | | 564 | | |
普通股限售股
|
| | | | 2,156 | | | | | | 1,666 | | |
提前行使的股票期权(未授予)
|
| | | | 116 | | | | | | 693 | | |
已发行和未偿还的权证
|
| | | | 2,459 | | | | | | 7,701 | | |
未来发行权证
|
| | | | 750 | | | | | | — | | |
根据2014年股票计划,未来可供股权授予的股票
|
| | | | 2,176 | | | | | | 12,918 | | |
合计
|
| | | | 238,744 | | | | | | 217,713 | | |
| | |
数量
选项 (千) |
| |
加权-
平均 练习 价格 |
| |
加权-
平均 剩余 合同 期限(以年为单位) |
| |
聚合
内在 值 (千) |
| ||||||||||||
Balance - 2018年12月31日
|
| | | | 26,330 | | | | | $ | 2.53 | | | | | | 8.7 | | | | | $ | 113,031 | | |
已批准
|
| | | | 3,661 | | | | | | 5.56 | | | | | | | | | | | | | | |
锻炼
|
| | | | (1,928) | | | | | | 1.83 | | | | | | | | | | | | | | |
被没收
|
| | | | (5,256) | | | | | | 2.85 | | | | | | | | | | | | | | |
已过期
|
| | | | (174) | | | | | | 2.86 | | | | | | | | | | | | | | |
Balance - 2019年12月31日
|
| | | | 22,633 | | | | | | 3.00 | | | | | | 6.9 | | | | | $ | 110,481 | | |
2019年12月31日可行使 -
|
| | | | 10,870 | | | | | | 2.17 | | | | | | 6.0 | | | | | $ | 62,060 | | |
| | |
数量
RSU (千) |
| |
加权-
平均 授予日期 公允价值 |
| ||||||
2018年12月31日未授权且未偿还的 -
|
| | | | 564 | | | | | $ | 4.88 | | |
已批准
|
| | | | 13,901 | | | | | | 6.87 | | |
被没收
|
| | | | (395) | | | | | | 6.71 | | |
未授权且未偿还的 - 于2019年12月31日
|
| | | | 14,070 | | | | | $ | 6.79 | | |
已归属且未偿还的 - 于2019年12月31日
|
| | | | — | | | | | | — | | |
| | |
数量
受限股份 (千) |
| |
平均
授予日期 公允价值 |
| ||||||
2018年12月31日未授权的 -
|
| | | | 1,666 | | | | | $ | 4.88 | | |
已批准
|
| | | | 1,263 | | | | | | 6.94 | | |
归属
|
| | | | (773) | | | | | | 5.18 | | |
未授权的 - 于2019年12月31日
|
| | | | 2,156 | | | | | $ | 5.98 | | |
已归属且未偿还的 - 于2019年12月31日
|
| | | | — | | | | | | — | | |
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
股票期权
|
| | | $ | 9,175 | | | | | $ | 7,526 | | | | | $ | 3,761 | | |
回购价格超过普通股公允价值
已回购的奖励 |
| | | | 590 | | | | | | 6,552 | | | | | | — | | |
限售股归属
|
| | | | 3,431 | | | | | | 896 | | | | | | — | | |
股票薪酬总费用
|
| | | $ | 13,196 | | | | | $ | 14,974 | | | | | $ | 3,761 | | |
| | |
2019年范围
|
| |
2018年范围
|
| |
2017范围
|
|
公允价值
|
| |
$6.82 – $6.94
|
| |
$2.29 – $4.88
|
| |
$1.64 – $2.59
|
|
波动性
|
| |
32% – 45%
|
| |
32% – 34%
|
| |
34% – 36%
|
|
无风险费率
|
| |
1.63% – 2.34%
|
| |
2.68% – 3.17%
|
| |
2.02% – 2.42%
|
|
预期寿命(以年为单位)
|
| |
5 – 7
|
| |
5 – 7
|
| |
7
|
|
预期股息
|
| |
$—
|
| |
$—
|
| |
$—
|
|
| | |
截至2010年12月31日的年度
|
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
当期所得税费用: | | | | | | | | | | | | | | | | | | | |
联邦政府
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
状态
|
| | | | 252 | | | | | | 377 | | | | | | — | | |
当期所得税费用总额
|
| | | | 252 | | | | | | 377 | | | | | | — | | |
递延所得税优惠: | | | | | | | | | | | | | | | | | | | |
联邦政府
|
| | | | — | | | | | | — | | | | | | — | | |
状态
|
| | | | — | | | | | | — | | | | | | — | | |
递延所得税优惠总额
|
| | | | — | | | | | | — | | | | | | — | | |
所得税拨备
|
| | | $ | 252 | | | | | $ | 377 | | | | | $ | — | | |
| | |
截至2010年12月31日的年度
|
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
法定税率的联邦税收优惠
|
| | | | 21.0% | | | | | | 21.0% | | | | | | 34.0% | | |
扣除联邦福利后的州所得税
|
| | | | 3.2 | | | | | | 2.6 | | | | | | 2.9 | | |
不可扣除的费用和其他
|
| | | | (0.1) | | | | | | (0.9) | | | | | | (0.1) | | |
不可抵扣的认股权证费用
|
| | | | 0.4 | | | | | | (1.6) | | | | | | — | | |
基于股份的薪酬
|
| | | | (0.4) | | | | | | 0.4 | | | | | | (0.8) | | |
联邦税率变化
|
| | | | — | | | | | | — | | | | | | (21.1) | | |
计价额度变动,净额
|
| | | | (25.2) | | | | | | (22.6) | | | | | | (16.0) | | |
研发学分
|
| | | | 1.0 | | | | | | 0.9 | | | | | | 1.1 | | |
实际税率
|
| | | | (0.1)% | | | | | | (0.2)% | | | | | | (0.0)% | | |
| | |
2019
|
| |
2018
|
| ||||||
递延税金资产: | | | | | | | | | | | | | |
应计和准备金
|
| | | $ | 4,231 | | | | | $ | 4,685 | | |
库存
|
| | | | 15,181 | | | | | | 15,419 | | |
税收抵免
|
| | | | 10,880 | | | | | | 5,334 | | |
租赁责任
|
| | | | 14,800 | | | | | | — | | |
净营业亏损
|
| | | | 149,141 | | | | | | 66,427 | | |
递延税金总额
|
| | | | 194,233 | | | | | | 91,865 | | |
折旧摊销
|
| | | | (4,749) | | | | | | (3,179) | | |
商誉
|
| | | | (114) | | | | | | — | | |
租赁ROU资产
|
| | | | (14,507) | | | | | | — | | |
估值津贴
|
| | | | (174,863) | | | | | | (88,686) | | |
递延税金净资产
|
| | | $ | — | | | | | $ | — | | |
| | |
截至2010年12月31日的年度
|
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
年初未确认的税收优惠
|
| | | $ | 2,433 | | | | | $ | 862 | | | | | $ | — | | |
与上一年度税收拨备相关的增加
|
| | | | 383 | | | | | | 197 | | | | | | 332 | | |
与上一年度税额拨备相关的减少额
|
| | | | (247) | | | | | | — | | | | | | — | | |
与本年度税收拨备相关的增加
|
| | | | 2,464 | | | | | | 1,374 | | | | | | 530 | | |
截至年底未确认的税收优惠
|
| | | $ | 5,033 | | | | | $ | 2,433 | | | | | $ | 862 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
每股基本净亏损: | | | | | | | | | | | | | | | | | | | |
分子: | | | | | | | | | | | | | | | | | | | |
净亏损
|
| | | $ | (339,170) | | | | | $ | (239,929) | | | | | $ | (84,767) | | |
减去:视为股息
|
| | | | — | | | | | $ | 7,224 | | | | | | — | | |
减去:可归因于非控股权益的净收入
|
| | | $ | 1,847 | | | | | $ | 1,362 | | | | | $ | 62 | | |
普通股股东应占净亏损 - Basic
|
| | | $ | (341,017) | | | | | $ | (248,515) | | | | | $ | (84,829) | | |
分母: | | | | | | | | | | | | | | | | | | | |
加权平均流通股 - 基本股和稀释股
|
| | | | 49,444 | | | | | | 48,570 | | | | | | 39,930 | | |
每股基本和摊薄净亏损
|
| | | $ | (6.90) | | | | | $ | (5.12) | | | | | $ | (2.12) | | |
稀释后每股净亏损: | | | | | | | | | | | | | | | | | | | |
分子: | | | | | | | | | | | | | | | | | | | |
净亏损
|
| | | $ | (339,170) | | | | | $ | (239,929) | | | | | $ | (84,767) | | |
减去:视为股息
|
| | | | — | | | | | $ | 7,224 | | | | | | — | | |
减去:可归因于非控股权益的净收入
|
| | | $ | 1,847 | | | | | $ | 1,362 | | | | | $ | 62 | | |
减去:责任收益-分类认股权证
|
| | | $ | 8,132 | | | | | | — | | | | | | — | | |
普通股股东应占净亏损 - 摊薄
|
| | | $ | (349,149) | | | | | $ | (248,515) | | | | | $ | (84,829) | | |
分母: | | | | | | | | | | | | | | | | | | | |
加权平均流通股 - 基本股和稀释股
|
| | | | 49,444 | | | | | | 48,570 | | | | | | 39,930 | | |
稀释后每股基本净亏损和稀释后净亏损 - 稀释后
|
| | | $ | (7.06) | | | | | $ | (5.12) | | | | | $ | (2.12) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
普通股认股权证
|
| | | | 2,084 | | | | | | 2,081 | | | | | | 853 | | |
D系列优先股权证
|
| | | | 300 | | | | | | 5,620 | | | | | | — | | |
E系列优先股权证
|
| | | | 75 | | | | | | — | | | | | | — | | |
RSU
|
| | | | 14,070 | | | | | | 564 | | | | | | — | | |
选项
|
| | | | 22,633 | | | | | | 27,243 | | | | | | 24,897 | | |
早期行使的未归属股份
|
| | | | 116 | | | | | | 693 | | | | | | 1,611 | | |
受限股份
|
| | | | 2,281 | | | | | | 1,851 | | | | | | 997 | | |
可赎回可转换优先股
|
| | | | 194,384 | | | | | | 167,841 | | | | | | 92,417 | | |
总反稀释证券
|
| | | | 235,943 | | | | | | 205,893 | | | | | | 120,775 | | |
| 花旗集团 | | |
高盛有限责任公司
|
|
| | |
金额为
发工资 |
| |||
SEC注册费
|
| | | $ | * | | |
FINRA申请费
|
| | | | * | | |
纳斯达克上市费
|
| | | | * | | |
会计费和费用
|
| | | | * | | |
律师费和开支
|
| | | | * | | |
财务打印费和杂费
|
| | | | * | | |
合计
|
| | | $ | * | | |
|
展品编号:
|
| |
说明
|
|
|
1.1*
|
| | 承保协议格式 | |
|
2.1
|
| |
由社会资本Hedosophia Corp.II、Hestia合并子公司以及社会资本Hedosophia Corp.II之间于2020年9月15日签署的合并协议和计划。和OpenDoor Labs Inc.(通过参考2020年9月17日提交的当前报告8-K表第1号修正案的附件2.1合并)。
|
|
|
3.2
|
| |
OpenDoor Technologies Inc.公司注册证书(通过引用附件3.1并入2020年12月18日提交的当前8-K表格报告中)。
|
|
|
3.3*
|
| | OpenDoor Technologies Inc.的附则 | |
|
4.4
|
| |
作为权证代理人的Social Capital Hedosophia Holdings Corp.和Continental Stock Transfer&Trust Company于2020年4月27日签署的认股权证协议(通过引用附件4.1并入2020年4月30日提交的当前8-K表格报告中)。
|
|
|
4.5
|
| |
OpenDoor Technologies Inc.的普通股证书样本(通过引用2020年11月6日提交的S-4表格注册声明修正案第1号附件4.5(文件编号333-249302)合并)。
|
|
|
5.1*
|
| | Latham&Watkins LLP的意见。 | |
|
10.1
|
| |
由SCH赞助商II LLC、注册人和OpenDoor Labs Inc.的每位官员和董事签署的保荐人支持协议,日期为2020年9月15日(通过引用2020年9月17日提交的当前报告FORM-8-K的附件10.2修正案1并入)。
|
|
|
10.2
|
| |
OpenDoor持有者支持协议,日期为2020年9月15日,由注册人、OpenDoor Labs Inc.和OpenDoor Labs Inc.的某些股东签订(通过引用2020年9月17日提交的当前8-K表格报告修正案1的附件10.3合并)。
|
|
|
10.3
|
| |
注册人及其签署的订阅方之间的认购协议格式。(参考2020年9月17日提交的当前报告8-K号修正案第1号附件10.1)。
|
|
|
10.4
|
| |
OpenDoor Technologies Inc.、SCH赞助商II LLC、OpenDoor Labs Inc.的某些前股东、Cipora Herman、David Spillane和ChaChaCha SPAC B,LLC、Hedosophia Group Limited和010118 Management,L.P.(通过引用附件10.14并入2020年12月18日提交的当前8-K表格报告中)修订和重新签署了注册权协议。
|
|
|
10.5
|
| |
OpenDoor Labs Inc.及其持有方之间的可转换票据交换协议,日期为2020年9月14日(参考2020年10月5日提交的S-4表格注册声明(文件编号333-249302)附件10.18)。
|
|
|
10.6
|
| |
赔偿协议表(通过引用附件10.1并入2020年12月18日提交的当前8-K表报告中)。
|
|
|
10.7
|
| |
OpenDoor Labs Inc.2014年股票计划(修订后)(通过引用2020年10月5日提交的S-4表格注册声明(文件编号333-249302)的附件10.18并入)。
|
|
|
10.8
|
| |
《2014年股票计划限制性股票单位授予及RSU条款和条件通知书》表格(参照2020年10月5日提交的S-4表格注册说明书(第333-249302号文件)附件10.19并入)。
|
|
|
10.9
|
| |
《2014年股票计划股票期权授予和股票期权协议通知书》(参照2020年11月27日提交的S-4表格注册书修正案第3号附件10.20(第333-249302号文件)合并)。
|
|
|
10.10
|
| |
OpenDoor Technologies Inc.2020激励奖励计划(通过引用附件10.3并入2020年12月18日提交的当前8-K表格报告中)。
|
|
|
展品编号:
|
| |
说明
|
|
|
10.11
|
| |
2020年激励奖励计划下限制性股票授予通知和限制性股票协议表格(通过引用附件10.3(A)并入2020年12月18日提交的当前8-K表格报告中)。
|
|
|
10.12
|
| |
OpenDoor Technologies Inc.2020员工股票购买计划(通过引用附件10.4并入2020年12月18日提交的当前8-K报表中)。
|
|
|
10.13
|
| |
OpenDoor Labs Inc.和Eric Wu之间于2020年9月14日修订并重新签署了续聘信函协议(通过引用2020年11月27日提交的S-4表格注册声明修正案第3号附件第10.24号合并)。
|
|
|
10.14
|
| |
OpenDoor Labs Inc.和Tom Willerer之间的聘书协议,日期为2019年7月22日(2020年9月1日修订)(通过引用2020年11月27日提交的S-4表格注册声明修正案第3号附件10.25(文件编号333-249302)合并)。
|
|
|
10.15
|
| |
OpenDoor Labs Inc.和Tom Willerer之间于2019年7月22日签订的邀请函协议修正案,日期为2020年9月1日(通过引用2020年11月27日提交的Form S-4注册声明修正案第3号附件10.26(文件编号333-249302)合并)。
|
|
|
10.16
|
| |
OpenDoor Labs Inc.和Julie Todaro之间的邀请函协议,日期为2019年9月18日(通过引用2020年11月27日提交的Form S-4(文件编号333-249302)注册声明修正案第3号附件10.27合并)。
|
|
|
10.17
|
| |
OpenDoor Labs Inc.和Ian Wong之间的聘书协议,日期为2014年4月13日(2020年9月1日修订)(通过引用2020年11月27日提交的S-4表格注册声明修正案第3号附件10.28(文件编号333-249302)合并)。
|
|
|
10.18
|
| |
OpenDoor Labs Inc.和Ian Wong之间于2014年4月13日签订的要约函协议修正案,日期为2020年9月1日(通过引用2020年11月27日提交的S-4表格注册声明修正案第3号附件10.29合并)。
|
|
|
10.19
|
| |
OpenDoor Labs Inc.和Gautam Gupta之间的邀请函协议,日期为2017年7月10日(通过引用2020年11月27日提交的Form S-4(文件编号333-249302)注册声明修正案第3号附件10.30合并)。
|
|
|
10.20
|
| |
OpenDoor Labs Inc.和Jason Child之间的聘书协议,日期为2017年1月9日(通过引用2020年11月27日提交的Form S-4注册声明修正案第3号附件10.31(文件编号333-249302)合并)。
|
|
|
10.21
|
| |
OpenDoor Labs Inc.和Carrie Wheeler之间的邀请函协议,日期为2020年9月3日(通过引用2020年11月27日提交的Form S-4(文件编号333-249302)注册声明修正案第3号附件10.32合并)。
|
|
|
10.22
|
| |
OpenDoor Labs Inc.和Andrew Low Ah Kee之间签订的邀请函协议,日期为2020年10月22日(通过引用附件10.12并入注册人于2020年12月18日提交给证券交易委员会的8-K表格中)。
|
|
|
10.23
|
| |
OpenDoor Technologies Inc.非员工董事薪酬政策(通过引用附件10.13并入注册人于2020年12月18日提交给证券交易委员会的8-K表格中)。
|
|
|
10.24
|
| |
OpenDoor Labs Inc.和Elizabeth Stevens之间签订的聘书协议,日期为2016年12月20日(通过参考2021年1月12日提交的S-1表格注册声明(文件编号333-251529)修正案第3号附件10.24合并)。
|
|
|
10.25
|
| |
OpenDoor Labs Inc.和Elizabeth Stevens之间签订的留任奖金协议,日期为2019年9月26日(通过引用2021年1月12日提交的S-1表格注册声明修正案第3号附件10.25合并(文件编号333-251529)。
|
|
|
21.1
|
| |
OpenDoor Technologies Inc.的子公司列表(参考2020年12月18日提交给证券交易委员会的注册人Form 8-K中的附件21.1合并)。
|
|
|
23.1*
|
| | Marcum LLP同意。 | |
|
23.2*
|
| | 德勤律师事务所同意。 | |
|
展品编号:
|
| |
说明
|
|
|
23.3*
|
| | Latham&Watkins LLP同意(作为附件5.1的一部分)。 | |
|
24.1
|
| | 授权书(包含在本注册声明的签名页上)。 | |
|
101.INS
|
| | XBRL实例文档。 | |
|
101.SCH
|
| | XBRL分类扩展架构文档。 | |
|
101.CAL
|
| | XBRL分类扩展计算链接库文档。 | |
|
101.DEF
|
| | XBRL分类扩展定义Linkbase文档。 | |
|
101.实验室
|
| | XBRL分类扩展标签Linkbase文档。 | |
|
101.PRE
|
| | XBRL分类扩展演示文稿Linkbase文档。 | |
| | | | OpenDoor Technologies Inc. | | ||||||
| | | | 发件人: | | |
|
| |||
| | | | | | | 名称: | | | Carrie Wheeler | |
| | | | | | | 标题: | | |
首席财务官
|
|
|
签名
|
| |
标题
|
|
|
Eric Wu
|
| |
董事长、董事兼首席执行官
(首席执行官) |
|
|
Carrie Wheeler
|
| |
首席财务官
(首席财务官和首席会计官)
|
|
|
亚当·贝恩
|
| |
导演
|
|
|
Cipora Herman
|
| |
导演
|
|
|
乔纳森·杰菲
|
| |
导演
|
|
|
Pueo Keffer
|
| |
导演
|
|
|
签名
|
| |
标题
|
|
|
Jason Kilar
|
| |
导演
|
|
|
格伦·所罗门
|
| |
导演
|
|