| | |
Page
|
| |||
截至2021年12月31日和2022年3月31日的简明合并资产负债表
|
| | | | F-2 | | |
截至2021年和2022年3月31日止三个月的简明综合全面亏损报表
|
| | | | F-4 | | |
股东权益变动简明综合报表
|
| | | | F-5 | | |
截至2021年和2022年3月31日的三个月现金流量表简明合并报表
|
| | | | F-7 | | |
中期未经审计简明合并财务报表附注
|
| | | | F-9 | | |
| | | | | |
As of
December 31, |
| |
As of
March 31, |
| ||||||
| | |
Note
|
| |
2021
|
| |
2022
|
| ||||||
| | | | | |
US$
|
| |
US$
(Unaudited) |
| ||||||
ASSETS | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | | | | | 963,938 | | | | | | 743,709 | | |
Restricted cash
|
| | | | | | | 638 | | | | | | 1,129 | | |
Short-term investments
|
| |
3
|
| | | | 102,134 | | | | | | 240,451 | | |
Accounts receivable, net
|
| |
4
|
| | | | 32,701 | | | | | | 29,874 | | |
Notes receivable
|
| | | | | | | 1,393 | | | | | | 2,659 | | |
Inventories, net
|
| |
5
|
| | | | 62,582 | | | | | | 65,153 | | |
预付款和其他流动资产
|
| |
6
|
| | | | 27,882 | | | | | | 23,883 | | |
Total current assets
|
| | | | | | | 1,191,268 | | | | | | 1,106,858 | | |
Non-current assets: | | | | | | | | | | | | | | | | |
财产、设备和软件,净额
|
| |
7
|
| | | | 6,805 | | | | | | 6,365 | | |
经营性租赁使用权资产,净额
|
| |
9
|
| | | | 22,181 | | | | | | 19,491 | | |
Long-term investments
|
| |
8
|
| | | | 26,078 | | | | | | 27,714 | | |
Other non-current assets
|
| |
6
|
| | | | 1,818 | | | | | | 1,789 | | |
非流动资产合计
|
| | | | | | | 56,882 | | | | | | 55,359 | | |
Total assets
|
| | | | | | | 1,248,150 | | | | | | 1,162,217 | | |
负债和股东权益 | | | | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | | | | |
Accounts payable
|
| |
10
|
| | | | 12,212 | | | | | | 10,327 | | |
Advance from customers
|
| | | | | | | 31,088 | | | | | | 31,736 | | |
递延收入,当前
|
| |
12
|
| | | | 9,254 | | | | | | 8,474 | | |
应计项目和其他流动负债
|
| |
11
|
| | | | 50,847 | | | | | | 31,707 | | |
租赁负债、流动负债
|
| |
9
|
| | | | 5,697 | | | | | | 5,607 | | |
流动负债总额
|
| | | | | | | 109,098 | | | | | | 87,851 | | |
非流动负债: | | | | | | | | | | | | | | | | |
租赁负债,非流动负债
|
| |
9
|
| | | | 16,048 | | | | | | 13,789 | | |
递延收入,非当期收入
|
| |
12
|
| | | | 859 | | | | | | 678 | | |
其他非流动负债
|
| |
11
|
| | | | 8,484 | | | | | | 7,832 | | |
非流动负债合计
|
| | | | | | | 25,391 | | | | | | 22,299 | | |
Total liabilities
|
| | | | | | | 134,489 | | | | | | 110,150 | | |
| | | | | |
As of
December 31, |
| |
As of
March 31, |
| ||||||
| | |
Note
|
| |
2021
|
| |
2022
|
| ||||||
| | | | | |
US$
|
| |
US$
(Unaudited) |
| ||||||
Shareholders’ equity: | | | | | | | | | | | | | | | | |
Class A ordinary shares (US$0.00005 par value; 600,000,000 shares
授权日期分别为2021年12月31日和2022年3月31日; 491,846,560 shares issued as of December 31, 2021 and March 31, 2022; 480,241,752 and 476,413,405 shares outstanding as of December 31, 2021 and March 31, 2022 respectively) |
| |
15
|
| | | | 25 | | | | | | 25 | | |
Class B ordinary shares (US$0.00005 par value; 200,000,000 shares
授权日期分别为2021年12月31日和2022年3月31日; 截至2021年12月31日已发行和已发行股票79,400,000股 and March 31, 2022 respectively) |
| |
15
|
| | | | 4 | | | | | | 4 | | |
Treasury stock (US$0.00005 par value; 11,604,808 and 15,433,155 shares
as of December 31, 2021 and March 31, 2022 respectively) |
| | | | | | | (46,930) | | | | | | (66,235) | | |
新增实收资本
|
| | | | | | | 1,526,140 | | | | | | 1,538,155 | | |
累计其他综合收益
|
| | | | | | | 2,320 | | | | | | 2,969 | | |
Accumulated deficit
|
| | | | | | | (367,898) | | | | | | (422,851) | | |
股东权益合计
|
| | | | | | | 1,113,661 | | | | | | 1,052,067 | | |
总负债和股东权益
|
| | | | | | | 1,248,150 | | | | | | 1,162,217 | | |
| | | | | |
Three months Ended
March 31, |
| |||||||||
| | |
Note
|
| |
2021
|
| |
2022
|
| ||||||
| | | | | |
US$
(Unaudited) |
| |
US$
(Unaudited) |
| ||||||
Revenue
|
| |
13
|
| | | | 56,868 | | | | | | 55,324 | | |
Cost of revenue
|
| | | | | | | (33,485) | | | | | | (32,504) | | |
Gross profit
|
| | | | | | | 23,383 | | | | | | 22,820 | | |
Operating expenses: | | | | | | | | | | | | | | | | |
研发费用
|
| | | | | | | (34,709) | | | | | | (47,588) | | |
销售和营销费用
|
| | | | | | | (16,412) | | | | | | (15,278) | | |
一般和行政费用
|
| | | | | | | (16,062) | | | | | | (18,030) | | |
其他营业收入净额
|
| | | | | | | 2,523 | | | | | | 2,594 | | |
总运营费用
|
| | | | | | | (64,660) | | | | | | (78,302) | | |
Loss from operations
|
| | | | | | | (41,277) | | | | | | (55,482) | | |
Other income/(loss) | | | | | | | | | | | | | | | | |
其他营业外收入,净额
|
| | | | | | | — | | | | | | 653 | | |
Financial income, net
|
| |
14
|
| | | | 1,095 | | | | | | 121 | | |
净汇兑损失
|
| | | | | | | (325) | | | | | | (101) | | |
所得税费用前亏损
|
| | | | | | | (40,507) | | | | | | (54,809) | | |
Income tax expense
|
| |
17
|
| | | | (26) | | | | | | (144) | | |
Net loss
|
| | | | | | | (40,533) | | | | | | (54,953) | | |
涂鸦智能的净亏损。
|
| | | | | | | (40,533) | | | | | | (54,953) | | |
普通股股东应占净亏损
|
| | | | | |
|
(40,533)
|
| | | |
|
(54,953)
|
| |
Net loss
|
| | | | | | | (40,533) | | | | | | (54,953) | | |
其他综合(亏损)/收入
外币折算 |
| | | | | | | (371) | | | | | | 649 | | |
涂鸦智能造成的全面损失总额。
|
| | | | | | | (40,904) | | | | | | (54,304) | | |
涂鸦智能的净亏损。
|
| | | | | | | (40,533) | | | | | | (54,953) | | |
普通股股东应占净亏损
|
| | | | | | | (40,533) | | | | | | (54,953) | | |
计算基本和稀释后每股净亏损时使用的普通股加权平均数
|
| |
18
|
| | | | 268,165,312 | | | | | | 556,808,050 | | |
普通股股东应占每股净亏损 - 基本股和摊薄股
|
| |
18
|
| | |
|
(0.15)
|
| | | |
|
(0.10)
|
| |
基于股份的薪酬支出包括在: | | | | | | | | | | | | | | | | |
研发费用
|
| | | | | | | 3,845 | | | | | | 4,130 | | |
销售和营销费用
|
| | | | | | | 2,139 | | | | | | 1,653 | | |
一般和行政费用
|
| | | | | | | 10,798 | | | | | | 11,873 | | |
| | | | | |
Ordinary shares
(US$0.00005 par value) |
| |
Additional
paid-in capital |
| |
Accumulated
other comprehensive income |
| |
Accumulated
deficit |
| |
Total
shareholders’ equity |
| |||||||||||||||||||||
| | |
Note
|
| |
Number of
shares issued |
| |
Amount
|
| ||||||||||||||||||||||||||||||
| | | | | | | | | | | |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| |||||||||||||||
Balance as of December 31, 2020
|
| | | | | | | 221,980,000 | | | | | | 11 | | | | | | 27,315 | | | | | | 481 | | | | | | (192,474) | | | | | | (164,667) | | |
首次公开发行普通股及相关超额配售选择权,扣除发行成本(未经审计)
|
| | | | | | | 43,590,000 | | | | | | 2 | | | | | | 874,762 | | | | | | — | | | | | | — | | | | | | 874,764 | | |
首次公开发行前普通股发行(未经审计)
|
| | | | | | | 16,026,282 | | | | | | 1 | | | | | | 199,999 | | | | | | — | | | | | | — | | | | | | 200,000 | | |
转换可赎回优先股(未经审计)
|
| |
15
|
| | | | 278,163,799 | | | | | | 14 | | | | | | 333,653 | | | | | | — | | | | | | — | | | | | | 333,667 | | |
Net loss (unaudited)
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (40,533) | | | | | | (40,533) | | |
外币折算调整(未经审计)
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (371) | | | | | | — | | | | | | (371) | | |
基于股份的薪酬(未经审计)
|
| | | | | | | — | | | | | | — | | | | | | 16,782 | | | | | | — | | | | | | — | | | | | | 16,782 | | |
Balance as of March 31, 2021 (unaudited)
|
| | | | | | | 559,760,081 | | | | | | 28 | | | | | | 1,452,511 | | | | | | 110 | | | | | | (233,007) | | | | | | 1,219,642 | | |
| | | | | |
Ordinary shares
(US$0.00005 par value) |
| |
Additional
paid-in capital |
| |
Treasury stock
|
| | | | | | | | | | | | | | | | | | | |||||||||||||||||||||
| | |
Note
|
| |
Number of
shares issued |
| |
Amount
|
| |
Number of
shares issued |
| |
Amount
|
| |
Accumulated
other comprehensive income |
| |
Accumulated
deficit |
| |
Total
shareholders’ equity |
| |||||||||||||||||||||||||||
| | | | | | | | | | | |
US$
|
| |
US$
|
| | | | | | | |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| ||||||||||||||||||
Balance as of December 31, 2021
|
| | | | | | | 571,246,560 | | | | | | 29 | | | | | | 1,526,140 | | | | | | (11,604,808) | | | | | | (46,930) | | | | | | 2,320 | | | | | | (367,898) | | | | | | 1,113,661 | | |
普通股回购(未经审计)
|
| |
15
|
| | | | — | | | | | | — | | | | | | — | | | | | | (4,886,511) | | | | | | (25,146) | | | | | | — | | | | | | — | | | | | | (25,146) | | |
行使股票期权(未经审计)
|
| | | | | | | — | | | | | | — | | | | | | (5,641) | | | | | | 1,058,164 | | | | | | 5,841 | | | | | | — | | | | | | — | | | | | | 200 | | |
Net loss (unaudited)
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (54,953) | | | | | | (54,953) | | |
外币折算调整(未经审计)
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 649 | | | | | | — | | | | | | 649 | | |
基于股份的薪酬(未经审计)
|
| | | | | | | — | | | | | | — | | | | | | 17,656 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 17,656 | | |
Balance as of March 31, 2022
(unaudited) |
| | | | | | | 571,246,560 | | | | | | 29 | | | | | | 1,538,155 | | | | | | (15,433,155) | | | | | | (66,235) | | | | | | 2,969 | | | | | | (422,851) | | | | | | 1,052,067 | | |
| | | | | | | | |
Three months Ended
March 31, |
| |||||||||
| | |
Note
|
| |
2021
|
| |
2022
|
| |||||||||
| | | | | | | | |
US$
(Unaudited) |
| |
US$
(Unaudited) |
| ||||||
经营活动现金流: | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | | | | | | | | (40,533) | | | | | | (54,953) | | |
将净亏损与经营活动产生的现金净额进行调整:
|
| | | | | | | | | | | | | | | | | | |
基于股份的薪酬
|
| | | | | | | | | | 16,782 | | | | | | 17,656 | | |
财产、设备和软件的折旧和摊销
|
| | |
|
7
|
| | | | | 607 | | | | | | 920 | | |
使用权资产摊销
|
| | |
|
9
|
| | | | | 1,584 | | | | | | 1,549 | | |
可疑应收账款准备
|
| | |
|
4
|
| | | | | 145 | | | | | | (118) | | |
Inventory write-downs
|
| | | | | | | | | | 235 | | | | | | (44) | | |
处置财产、设备和软件的收益
|
| | | | | | | | | | — | | | | | | (21) | | |
外币汇率损失
|
| | | | | | | | | | 325 | | | | | | 101 | | |
短期和长期投资的公允价值变化
|
| | |
|
14
|
| | | | | (115) | | | | | | 1,529 | | |
经营性资产和负债变动: | | | | | | | | | | | | | | | | | | | |
Accounts receivable
|
| | | | | | | | | | (1,420) | | | | | | 2,165 | | |
Notes receivable
|
| | | | | | | | | | (842) | | | | | | (1,266) | | |
Inventories
|
| | | | | | | | | | (2,994) | | | | | | (2,527) | | |
预付款和其他流动资产
|
| | | | | | | | | | (1,084) | | | | | | 804 | | |
Other non-current assets
|
| | | | | | | | | | (44) | | | | | | 29 | | |
Accounts payable
|
| | | | | | | | | | 461 | | | | | | (1,885) | | |
Advance from customers
|
| | | | | | | | | | (489) | | | | | | 648 | | |
Deferred revenue
|
| | | | | | | | | | 2,507 | | | | | | (961) | | |
应计项目和其他应付款
|
| | | | | | | | | | (6,090) | | | | | | (19,140) | | |
Lease liabilities
|
| | | | | | | | | | (1,690) | | | | | | (1,208) | | |
其他非流动负债
|
| | | | | | | | | | — | | | | | | (652) | | |
经营活动中使用的净现金
|
| | | | | | | | | | (32,655) | | | | | | (57,374) | | |
投资活动现金流: | | | | | | | | | | | | | | | | | | | |
短期投资付款
|
| | | | | | | | | | (130,310) | | | | | | (168,547) | | |
出售短期投资的收益
|
| | | | | | | | | | 71,050 | | | | | | 28,701 | | |
购置物业、设备和软件
|
| | | | | | | | | | (970) | | | | | | (537) | | |
处置财产、设备和软件所得收益
|
| | | | | | | | | | — | | | | | | 78 | | |
长期投资付款
|
| | | | | | | | | | — | | | | | | (1,636) | | |
投资活动中使用的净现金
|
| | | | | | | | | | (60,230) | | | | | | (141,941) | | |
| | | | | |
Three months Ended March 31,
|
| |||||||||
| | |
Note
|
| |
2021
|
| |
2022
|
| ||||||
| | | | | |
US$
(Unaudited) |
| |
US$
(Unaudited) |
| ||||||
融资活动的现金流: | | | | | | | | | | | | | | | | |
首次公开发行A类普通股所得收益
发售及相关超额配售选择权,扣除成本 issuance |
| | | | | | | 877,541 | | | | | | — | | |
普通股回购支付
|
| | | | | | | — | | | | | | (20,000) | | |
首次公开发行前发行普通股所得收益
|
| | | | | | | 200,000 | | | | | | — | | |
行使股票期权所得收益
|
| | | | | | | — | | | | | | 200 | | |
延期支付专业费用
|
| | | | | | | — | | | | | | (1,951) | | |
融资活动产生/使用的净现金
|
| | | | | | | 1,077,541 | | | | | | (21,751) | | |
汇率变动对现金和现金等价物、受限现金的影响
|
| | | | | | | (684) | | | | | | 1,328 | | |
现金和现金等价物、受限现金净增加/(减少)
|
| | | | | | | 983,972 | | | | | | (219,738) | | |
期初的现金和现金等价物、受限现金
|
| | | | | | | 158,955 | | | | | | 964,576 | | |
期末现金和现金等价物、受限现金
|
| | | | | | | 1,142,927 | | | | | | 744,838 | | |
补充现金流披露 | | | | | | | | | | | | | | | | |
Cash paid for income tax
|
| | | | | | | (26) | | | | | | (116) | | |
| | |
As of December 31,
|
| |
As of March 31,
|
| ||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
US$
|
| |
US$
(Unaudited) |
| ||||||
现金和现金等价物
|
| | | | 963,938 | | | | | | 743,709 | | |
Restricted cash
|
| | | | 638 | | | | | | 1,129 | | |
现金流量表中显示的现金总额、现金等价物和限制性现金
|
| | | | 964,576 | | | | | | 744,838 | | |
ASU
|
| | | | |
Effective Date
|
|
2021 – 04 | | | 发行人对权证的某些修改或交换的会计处理 | | |
January 1, 2022
|
|
2021 – 05 | | | 出租人 - 某些租金浮动的租约 | | |
January 1, 2022
|
|
2021 – 08 | | | 业务合并:从与客户的合同中核算合同资产和合同负债 | | |
January 1, 2022
|
|
| | |
As of
December 31, |
| |
As of
March 31, |
| ||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
US$
|
| |
US$
(Unaudited) |
| ||||||
Time deposits
|
| | | | 97,510 | | | | | | 237,337 | | |
公允价值易于确定的股权证券(1)
|
| | | | 4,624 | | | | | | 3,114 | | |
短期投资总额
|
| | | | 102,134 | | | | | | 240,451 | | |
| | |
As of
December 31, |
| |
As of
March 31, |
| ||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
US$
|
| |
US$
(Unaudited) |
| ||||||
应收账款,毛
|
| | | | 34,345 | | | | | | 31,407 | | |
减去:坏账准备
|
| | | | (1,644) | | | | | | (1,533) | | |
应收账款总额,净额
|
| | | | 32,701 | | | | | | 29,874 | | |
| | |
As of
December 31, |
| |
As of
March 31, |
| ||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
US$
|
| |
US$
(Unaudited) |
| ||||||
0 – 3 months
|
| | | | 29,962 | | | | | | 23,046 | | |
3 – 6 months
|
| | | | 1,279 | | | | | | 5,048 | | |
6 – 12 months
|
| | | | 1,444 | | | | | | 1,740 | | |
Over 1 year
|
| | | | 1,660 | | | | | | 1,573 | | |
应收账款总额,毛
|
| | | | 34,345 | | | | | | 31,407 | | |
| | |
As of
December 31, |
| |
As of
March 31, |
| ||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
US$
|
| |
US$
(Unaudited) |
| ||||||
Raw materials
|
| | | | 55,845 | | | | | | 57,873 | | |
Work in process
|
| | | | 3,359 | | | | | | 3,696 | | |
Finished goods
|
| | | | 5,958 | | | | | | 6,117 | | |
低值易耗品和备件
|
| | | | 145 | | | | | | 159 | | |
减少:库存减记
|
| | | | (2,725) | | | | | | (2,692) | | |
Total inventories, net
|
| | | | 62,582 | | | | | | 65,153 | | |
| | |
As of
December 31, |
| |
As of
March 31, |
| ||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
US$
|
| |
US$
(Unaudited) |
| ||||||
预付款和其他流动资产 | | | | | | | | | | | | | |
Advance to suppliers
|
| | | | 12,529 | | | | | | 10,169 | | |
股份回购预付款(1)
|
| | | | 10,355 | | | | | | 5,091 | | |
延期专业成本
|
| | | | 3,049 | | | | | | 5,591 | | |
VAT recoverable(2)
|
| | | | 621 | | | | | | 1,276 | | |
Rental deposits
|
| | | | 438 | | | | | | 594 | | |
第三方支付平台应收账款
|
| | | | 175 | | | | | | 228 | | |
Interest receivable
|
| | | | 123 | | | | | | 553 | | |
Others
|
| | | | 592 | | | | | | 381 | | |
预付款和其他流动资产合计
|
| | | | 27,882 | | | | | | 23,883 | | |
其他非流动资产 | | | | | | | | | | | | | |
Rental deposits
|
| | | | 1,818 | | | | | | 1,789 | | |
| | |
As of
December 31, |
| |
As of
March 31, |
| ||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
US$
|
| |
US$
(Unaudited) |
| ||||||
Cost: | | | | | | | | | | | | | |
租赁改进
|
| | | | 3,092 | | | | | | 3,324 | | |
计算机和电子设备
|
| | | | 8,539 | | | | | | 8,753 | | |
Office equipment
|
| | | | 437 | | | | | | 257 | | |
Software
|
| | | | 612 | | | | | | 653 | | |
Total cost
|
| | | | 12,680 | | | | | | 12,987 | | |
减去:累计折旧和摊销
|
| | | | (5,875) | | | | | | (6,622) | | |
总资产、设备和软件,净额
|
| | | | 6,805 | | | | | | 6,365 | | |
| | |
As of
December 31, |
| |
As of
March 31, |
| ||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
US$
|
| |
US$
(Unaudited) |
| ||||||
可供出售债务证券的投资(1)
|
| | | | 25,583 | | | | | | 27,217 | | |
投资于公允价值易于确定的股权证券
|
| | | | 495 | | | | | | 497 | | |
长期投资总额
|
| | | | 26,078 | | | | | | 27,714 | | |
| | |
Three months Ended March 31,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
US$
(Unaudited) |
| |
US$
(Unaudited) |
| ||||||
Lease cost: | | | | | | | | | | | | | |
使用权资产摊销
|
| | | | 1,584 | | | | | | 1,549 | | |
租赁负债利息
|
| | | | 139 | | | | | | 250 | | |
12个月内短期租赁的费用
|
| | | | 78 | | | | | | 81 | | |
Total lease cost
|
| | | | 1,801 | | | | | | 1,880 | | |
| | |
Three months Ended March 31,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
US$
(Unaudited) |
| |
US$
(Unaudited) |
| ||||||
计入租赁的金额支付的现金
liabilities: |
| | | | 1,807 | | | | | | 1,428 | | |
以经营租赁换取的使用权资产
liabilities |
| | | | 1,186 | | | | | | 356 | | |
| | |
As of
December 31, |
| |
As of
March 31, |
|
| | |
2021
|
| |
2022
|
|
| | |
US$
|
| |
US$
(Unaudited) |
|
Right-of-use assets
|
| |
22,181
|
| |
19,491
|
|
经营租赁负债 - 流动
|
| |
5,697
|
| |
5,607
|
|
经营性租赁负债 - 非流动
|
| |
16,048
|
| |
13,789
|
|
租赁总负债
|
| |
21,745
|
| |
19,396
|
|
加权平均剩余租赁期限运营
leases |
| |
3.81 years
|
| |
3.51 years
|
|
加权平均贴现率经营租赁
|
| |
4.75% per annum
|
| |
4.75% per annum
|
|
| | |
As of
December 31, |
| |
As of
March 31, |
| ||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
US$
|
| |
US$
(Unaudited) |
| ||||||
2022
|
| | | | 6,722 | | | | | | 5,059 | | |
2023
|
| | | | 6,652 | | | | | | 6,435 | | |
2024
|
| | | | 4,909 | | | | | | 4,503 | | |
2025
|
| | | | 4,888 | | | | | | 4,472 | | |
2026
|
| | | | 646 | | | | | | 653 | | |
2027
|
| | | | 5 | | | | | | 5 | | |
未贴现的租赁付款总额
|
| | | | 23,822 | | | | | | 21,127 | | |
Less: imputed interest
|
| | | | (2,077) | | | | | | (1,731) | | |
租赁总负债
|
| | | | 21,745 | | | | | | 19,396 | | |
| | |
As of
December 31, |
| |
As of
March 31, |
| ||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
US$
|
| |
US$
(Unaudited) |
| ||||||
Total accounts payable
|
| | | | 12,212 | | | | | | 10,327 | | |
| | |
As of
December 31, |
| |
As of
March 31, |
| ||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
US$
|
| |
US$
(Unaudited) |
| ||||||
0 – 3 months
|
| | | | 11,493 | | | | | | 9,466 | | |
3 – 6 months
|
| | | | 209 | | | | | | 281 | | |
6 – 12 months
|
| | | | 215 | | | | | | 110 | | |
Over 1 year
|
| | | | 295 | | | | | | 470 | | |
Total accounts payable
|
| | | | 12,212 | | | | | | 10,327 | | |
| | |
As of
December 31, |
| |
As of
March 31, |
| ||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
US$
|
| |
US$
(Unaudited) |
| ||||||
应计项目和其他流动负债 | | | | | | | | | | | | | |
应付工资和福利
|
| | | | 30,597 | | | | | | 15,690 | | |
应付专业服务费
|
| | | | 5,558 | | | | | | 5,560 | | |
应支付的云基础设施和IT相关服务费用
|
| | | | 3,110 | | | | | | 3,314 | | |
从开户银行付款,当前(2)
|
| | | | 2,611 | | | | | | 2,611 | | |
应付广告费和促销费
|
| | | | 4,172 | | | | | | 1,257 | | |
Tax payables
|
| | | | 1,796 | | | | | | 1,127 | | |
销售退货津贴
|
| | | | 709 | | | | | | 529 | | |
会费退还(1)
|
| | | | 471 | | | | | | 284 | | |
Product warranty
|
| | | | 339 | | | | | | 273 | | |
Others
|
| | | | 1,484 | | | | | | 1,062 | | |
应计项目和其他流动负债总额
|
| | | | 50,847 | | | | | | 31,707 | | |
其他非流动负债 | | | | | | | | | | | | | |
开户银行付款,非活期(2)
|
| | | | 8,484 | | | | | | 7,832 | | |
应计项目和其他负债总额
|
| | | | 59,331 | | | | | | 39,539 | | |
| | |
As of
December 31, |
| |
As of
March 31, |
| ||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
US$
|
| |
US$
(Unaudited) |
| ||||||
Deferred Revenue | | | | | | | | | | | | | |
-基于云的连接和基本物联网服务(1)
|
| | | | 2,669 | | | | | | 2,376 | | |
– Membership(2)
|
| | | | 3,473 | | | | | | 2,818 | | |
– SaaS(3)
|
| | | | 3,971 | | | | | | 3,958 | | |
Total deferred revenue
|
| | | | 10,113 | | | | | | 9,152 | | |
| | |
Three months Ended March 31,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
US$
(Unaudited) |
| |
US$
(Unaudited) |
| ||||||
Beginning balances
|
| | | | 2,058 | | | | | | 2,669 | | |
Deferral of revenue
|
| | | | 626 | | | | | | 345 | | |
递延收入确认
|
| | | | (297) | | | | | | (638) | | |
Ending balances
|
| | | | 2,387 | | | | | | 2,376 | | |
| | |
Three months Ended March 31,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
US$
(Unaudited) |
| |
US$
(Unaudited) |
| ||||||
Beginning balances
|
| | | | 1,077 | | | | | | 3,473 | | |
Deferral of revenue
|
| | | | 2,518 | | | | | | 1,225 | | |
递延收入确认
|
| | | | (728) | | | | | | (1,880) | | |
Ending balances
|
| | | | 2,867 | | | | | | 2,818 | | |
| | |
Three months Ended March 31,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
US$
(Unaudited) |
| |
US$
(Unaudited) |
| ||||||
Beginning balances
|
| | | | 1,040 | | | | | | 3,971 | | |
Deferral of revenue
|
| | | | 753 | | | | | | 1,737 | | |
递延收入确认
|
| | | | (365) | | | | | | (1,750) | | |
Ending balances
|
| | | | 1,428 | | | | | | 3,958 | | |
| | |
Three months Ended March 31,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
US$
(Unaudited) |
| |
US$
(Unaudited) |
| ||||||
IoT PaaS
|
| | | | 49,778 | | | | | | 41,774 | | |
智能设备分发
|
| | | | 4,758 | | | | | | 7,797 | | |
SaaS and others
|
| | | | 2,332 | | | | | | 5,753 | | |
Total revenue
|
| | | | 56,868 | | | | | | 55,324 | | |
| | |
Three months Ended March 31,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
US$
(Unaudited) |
| |
US$
(Unaudited) |
| ||||||
已实现利息收入和投资收入
|
| | | | 980 | | | | | | 1,683 | | |
短期投资的公允价值变动
|
| | | | 115 | | | | | | (1,529) | | |
Others
|
| | | | — | | | | | | (33) | | |
财务总收入,净额
|
| | | | 1,095 | | | | | | 121 | | |
| | |
Number
of shares |
| |
Weighted
average exercise price per share |
| |
Weighted
average grant date fair value per share |
| |
Weighted
average remaining contractual term |
| |
Aggregate
intrinsic value |
| |||||||||||||||
| | |
(Unaudited)
|
| |
(Unaudited)
|
| |
(Unaudited)
|
| |
(Unaudited)
|
| |
US$
(Unaudited) |
| |||||||||||||||
Outstanding as of January 1, 2021
|
| | | | 48,740,000 | | | | | | 0.33 | | | | | | 1.05 | | | | | | 7.02 | | | | | | 591,879 | | |
Granted
|
| | | | 14,660,000 | | | | | | 0.24 | | | | | | 12.83 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (512,000) | | | | | | 0.53 | | | | | | 3.83 | | | | | | | | | | | | | | |
Outstanding as of March 31, 2021
|
| | | | 62,888,000 | | | | | | 0.31 | | | | | | 3.78 | | | | | | 7.47 | | | | | | 1,309,780 | | |
Outstanding as of January 1, 2022
|
| | | | 59,961,539 | | | | | | 0.17 | | | | | | 4.40 | | | | | | 6.95 | | | | | | 364,287 | | |
Granted
|
| | | | 1,045,000 | | | | | | 0.20 | | | | | | 5.27 | | | | | | | | | | | | | | |
Exercised
|
| | | | (1,058,164) | | | | | | 0.15 | | | | | | 0.98 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (690,000) | | | | | | 0.74 | | | | | | 9.81 | | | | | | | | | | | | | | |
Outstanding as of March 31, 2022
|
| | | | 59,258,375 | | | | | | 0.17 | | | | | | 4.42 | | | | | | 6.75 | | | | | | 165,399 | | |
| | |
Three months Ended March 31,
|
| ||||||
| | |
2021
|
| |
2022
|
| |||
| | |
(Unaudited)
|
| |
(Unaudited)
|
| |||
Exercise price (US Dollar)
|
| |
0.2~2.88
|
| | | | 0.2 | | |
Exercise multiple
|
| |
2.2~2.8
|
| | | | 2.2 | | |
Risk-free interest rate
|
| |
1.13%~1.50%
|
| | | | 1.92% | | |
Expected term (in years)
|
| |
10
|
| | | | 10 | | |
预期股息收益率
|
| |
—
|
| | | | — | | |
Expected volatility
|
| |
50.40%~50.50%
|
| | | | 55.68% | | |
预计罚没率(归属后)
|
| |
2.96%~5.83%
|
| | | | 5.83% | | |
期权授予日标的股份的公允价值(美元)
|
| |
12.48
|
| | | | 5.46 | | |
股票期权公允价值(美元)
|
| |
9.95~14.26
|
| | | | 5.27 | | |
| | |
Number of shares
|
| |
Weighted average
grant date fair value per share |
| ||||||
Outstanding as of December 31, 2021
|
| | | | 3,050,000 | | | | | | 8.80 | | |
Granted (unaudited)
|
| | | | 2,479,500 | | | | | | 5.46 | | |
Forfeited (unaudited)
|
| | | | (266,000) | | | | | | 8.48 | | |
Outstanding as of March 31, 2022 (unaudited)
|
| | | | 5,263,500 | | | | | | 7.24 | | |
| | |
Three months Ended March 31,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
US$
(Unaudited) |
| |
US$
(Unaudited) |
| ||||||
Loss before tax | | | | | | | | | | | | | |
Loss from PRC entities
|
| | | | 33,261 | | | | | | 51,505 | | |
境外实体亏损
|
| | | | 7,246 | | | | | | 3,304 | | |
Total loss before tax
|
| | | | 40,507 | | | | | | 54,809 | | |
| | |
Three months Ended March 31,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
US$
(Unaudited) |
| |
US$
(Unaudited) |
| ||||||
当期所得税支出
|
| | | | 26 | | | | | | 144 | | |
Deferred income tax
|
| | | | — | | | | | | — | | |
Total income tax expense
|
| | | | 26 | | | | | | 144 | | |
| | |
Three months Ended March 31,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
(Unaudited)
|
| |
(Unaudited)
|
| ||||||
中华人民共和国法定所得税率
|
| | | | 25.0% | | | | | | 25.0% | | |
不同税收管辖区税率的影响
|
| | | | (2.7)% | | | | | | (0.4)% | | |
符合条件的HNTE实体享受优惠税率的效果(1)
|
| | | | 1.1% | | | | | | (5.7)% | | |
研发费用的附加扣除
|
| | | | 13.6% | | | | | | 13.0% | | |
基于股份的薪酬
|
| | | | (9.0)% | | | | | | (5.9)% | | |
永久性账面税金差异
|
| | | | 19.9% | | | | | | (7.9)% | | |
估值免税额变动(2)
|
| | | | (47.9)% | | | | | | (18.4)% | | |
Effective tax rates
|
| | | | (0.0)% | | | | | | (0.3)% | | |
| | |
Three months Ended March 31,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
US$
(Unaudited) |
| |
US$
(Unaudited) |
| ||||||
基本和稀释后每股净亏损计算 | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | |
涂鸦智能普通股股东应占净亏损,基本亏损和摊薄亏损
|
| | | | (40,533) | | | | | | (54,953) | | |
Denominator: | | | | | | | | | | | | | |
加权平均已发行普通股,基本
and diluted |
| | | | 268,165,312 | | | | | | 556,808,050 | | |
普通股股东应占每股净亏损: | | | | | | | | | | | | | |
Basic
|
| | | | (0.15) | | | | | | (0.10) | | |
Diluted
|
| | | | (0.15) | | | | | | (0.10) | | |
| | |
As of
December 31, |
| |
As of
March 31, |
| ||||||
| | |
2021
|
| |
2022
|
| ||||||
| | | | | | | | |
(Unaudited)
|
| |||
优先股 - 加权股
|
| | | | — | | | | | | — | | |
股票期权和rsu - 加权股份
|
| | | | 61,989,697 | | | | | | 65,114,465 | | |
| | |
Total
|
| |
Less Than
1 year |
| |
1 – 3 years
|
| |
3 – 5 years
|
| ||||||||||||
| | |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| ||||||||||||
Purchase obligations(i)
|
| | | | 31,771 | | | | | | 6,146 | | | | | | 15,000 | | | | | | 10,625 | | |
| | |
Total
|
| |
Less Than
1 year |
| |
1 – 3 years
|
| |
3 – 5 years
|
| ||||||||||||
| | |
US$
(Unaudited) |
| |
US$
(Unaudited) |
| |
US$
(Unaudited) |
| |
US$
(Unaudited) |
| ||||||||||||
Purchase obligations(i)
|
| | | | 28,885 | | | | | | 5,135 | | | | | | 15,000 | | | | | | 8,750 | | |
Name of related party
|
| |
与集团的关系
|
|
王学基等四人 | | | 注册股东 | |
| | |
As of
December 31, |
| |
As of
March 31, |
| ||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
US$
|
| |
US$
(Unaudited) |
| ||||||
股东应收账款
|
| | | | — | | | | | | — | | |
| | |
As of December 31, 2021
|
| |||||||||||||||||||||||||||||||||||||||||||||
浓缩合并
Balance Sheet data |
| |
Amounts as
reported under U.S. GAAP |
| |
IFRSs adjustments
|
| |
Amounts as
reported under IFRSs |
| |||||||||||||||||||||||||||||||||||||||
| | |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| ||||||||||||||||||||||||
| | | | | | | | |
Classification and
measurement of preferred shares (Note(a)) |
| |
Listing
expenses (Note(b)) |
| |
Operating
leases (Note(c)) |
| |
Share-based
compensation (Note(d)) |
| |
Expected
credit loss (Note(e)) |
| |
Long-term
investments (Note(f)) |
| | | | | | | ||||||||||||||||||
经营性租赁使用权资产,净额
|
| | | | 22,181 | | | | | | — | | | | | | — | | | | | | (263) | | | | | | — | | | | | | — | | | | | | — | | | | | | 21,918 | | |
Accounts receivable, net
|
| | | | 32,701 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (632) | | | | | | — | | | | | | 32,069 | | |
Notes receivable
|
| | | | 1,393 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (49) | | | | | | — | | | | | | 1,344 | | |
预付款和其他流动资产
|
| | | | 27,882 | | | | | | — | | | | | | (2,148) | | | | | | — | | | | | | — | | | | | | (23) | | | | | | — | | | | | | 25,711 | | |
Long-term investments
|
| | | | 26,078 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (25,583) | | | | | | 495 | | |
Other non-current assets
|
| | | | 1,818 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (24) | | | | | | — | | | | | | 1,794 | | |
按公允价值计入利润的金融资产
or loss |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,583 | | | | | | 25,583 | | |
Total assets
|
| | | | 1,248,150 | | | | | | — | | | | | | (2,148) | | | | | | (263) | | | | | | — | | | | | | (728) | | | | | | — | | | | | | 1,245,011 | | |
按公允价值计提损益的财务负债
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total liabilities
|
| | | | 134,489 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 134,489 | | |
Accumulated deficit
|
| | | | (367,898) | | | | | | (5,513,140) | | | | | | (5,304) | | | | | | (263) | | | | | | (38,815) | | | | | | (728) | | | | | | 357 | | | | | | (5,925,791) | | |
积累其他综合
income |
| | | | 2,320 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (357) | | | | | | 1,963 | | |
新增实收资本
|
| | | | 1,526,140 | | | | | | 5,513,140 | | | | | | 3,156 | | | | | | — | | | | | | 38,815 | | | | | | — | | | | | | — | | | | | | 7,081,251 | | |
总股东权益
|
| | | | 1,113,661 | | | | | | — | | | | | | (2,148) | | | | | | (263) | | | | | | — | | | | | | (728) | | | | | | — | | | | | | 1,110,522 | | |
| | |
As of March 31, 2022 (Unaudited)
|
| |||||||||||||||||||||||||||||||||||||||||||||
浓缩合并
Balance Sheet data |
| |
Amounts as
reported under U.S. GAAP |
| |
IFRSs adjustments
|
| |
Amounts as
reported under IFRSs |
| |||||||||||||||||||||||||||||||||||||||
| | |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| ||||||||||||||||||||||||
| | | | | | | | |
Classification and
measurement of preferred shares (Note(a)) |
| |
Listing
expenses (Note(b)) |
| |
Operating
leases (Note(c)) |
| |
Share-based
compensation (Note(d)) |
| |
Expected
credit loss (Note(e)) |
| |
Long-term
investments (Note(f)) |
| | | | | | | ||||||||||||||||||
经营性租赁使用权资产,净额
|
| | | | 19,491 | | | | | | — | | | | | | — | | | | | | (357) | | | | | | — | | | | | | — | | | | | | — | | | | | | 19,134 | | |
Accounts receivable, net
|
| | | | 29,874 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (809) | | | | | | — | | | | | | 29,065 | | |
Notes receivable
|
| | | | 2,659 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (54) | | | | | | — | | | | | | 2,605 | | |
预付款和其他流动资产
|
| | | | 23,883 | | | | | | — | | | | | | (3,942) | | | | | | — | | | | | | — | | | | | | (17) | | | | | | — | | | | | | 19,924 | | |
Other non-current assets
|
| | | | 1,789 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (20) | | | | | | — | | | | | | 1,769 | | |
Long-term investments
|
| | | | 27,714 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (27,217) | | | | | | 497 | | |
按公允价值计入利润的金融资产
or loss |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 27,217 | | | | | | 27,217 | | |
Total assets
|
| | | | 1,162,217 | | | | | | — | | | | | | (3,942) | | | | | | (357) | | | | | | — | | | | | | (900) | | | | | | — | | | | | | 1,157,018 | | |
按公允价值计提损益的财务负债
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total liabilities
|
| | | | 110,150 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 110,150 | | |
Accumulated deficit
|
| | | | (422,851) | | | | | | (5,513,140) | | | | | | (7,098) | | | | | | (357) | | | | | | (44,970) | | | | | | (900) | | | | | | 357 | | | | | | (5,988,959) | | |
积累其他综合
income |
| | | | 2,969 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (357) | | | | | | 2,612 | | |
新增实收资本
|
| | | | 1,538,155 | | | | | | 5,513,140 | | | | | | 3,156 | | | | | | — | | | | | | 44,970 | | | | | | — | | | | | | — | | | | | | 7,099,421 | | |
总股东权益
|
| | | | 1,052,067 | | | | | | — | | | | | | (3,942) | | | | | | (357) | | | | | | — | | | | | | (900) | | | | | | — | | | | | | 1,046,868 | | |
| | |
截至2021年3月31日的三个月(未经审计)
|
| |||||||||||||||||||||||||||||||||||||||
的精简合并报表 综合损失数据 |
| |
Amounts as
reported under U.S. GAAP |
| |
IFRSs adjustments
|
| |
Amounts as
reported under IFRSs |
| |||||||||||||||||||||||||||||||||
| | |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| |||||||||||||||||||||
| | | | | | | | |
Classification and
measurement of preferred shares (Note(a)) |
| |
Listing
expenses (Note(b)) |
| |
Operating
leases (Note(c)) |
| |
Share-based
compensation (Note(d)) |
| |
Expected
credit loss (Note(e)) |
| | | | | | | |||||||||||||||
研发费用
|
| | | | (34,709) | | | | | | — | | | | | | — | | | | | | 63 | | | | | | (1,206) | | | | | | — | | | | | | (35,852) | | |
销售和营销费用
|
| | | | (16,412) | | | | | | — | | | | | | — | | | | | | 40 | | | | | | (459) | | | | | | — | | | | | | (16,831) | | |
一般和行政费用
|
| | | | (16,062) | | | | | | — | | | | | | (2,997) | | | | | | 7 | | | | | | (5,209) | | | | | | 171 | | | | | | (24,090) | | |
其他营业外收入,净额
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Other losses – net
|
| | | | — | | | | | | (2,950,675) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,950,675) | | |
Financial income, net
|
| | | | 1,095 | | | | | | — | | | | | | — | | | | | | (139) | | | | | | — | | | | | | — | | | | | | 956 | | |
Net loss
|
| | | | (40,533) | | | | | | (2,950,675) | | | | | | (2,997) | | | | | | (29) | | | | | | (6,874) | | | | | | 171 | | | | | | (3,000,937) | | |
其他综合(亏损)/收入
|
| | | | (371) | | | | | | 343 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (28) | | |
Net comprehensive loss
|
| | | | (40,904) | | | | | | (2,950,332) | | | | | | (2,997) | | | | | | (29) | | | | | | (6,874) | | | | | | 171 | | | | | | (3,000,965) | | |
| | |
截至2022年3月31日的三个月(未经审计)
|
| |||||||||||||||||||||||||||||||||||||||||||||
的精简合并报表 综合损失数据 |
| |
Amounts as
reported under U.S. GAAP |
| |
IFRSs adjustments
|
| |
Amounts as
reported under IFRSs |
| |||||||||||||||||||||||||||||||||||||||
| | |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| ||||||||||||||||||||||||
| | | | | | | | |
Classification and
measurement of preferred shares (Note(a)) |
| |
Listing
expenses (Note(b)) |
| |
Operating
leases (Note(c)) |
| |
Share-based
compensation (Note(d)) |
| |
Expected
credit loss (Note(e)) |
| |
Long-term
investments (Note(f)) |
| | | | | | | ||||||||||||||||||
研发费用
|
| | | | (47,588) | | | | | | — | | | | | | — | | | | | | 59 | | | | | | (1,080) | | | | | | — | | | | | | — | | | | | | (48,609) | | |
销售和营销费用
|
| | | | (15,278) | | | | | | — | | | | | | — | | | | | | 5 | | | | | | (279) | | | | | | — | | | | | | — | | | | | | (15,552) | | |
一般和行政费用
|
| | | | (18,030) | | | | | | — | | | | | | (1,794) | | | | | | 1 | | | | | | (4,796) | | | | | | (172) | | | | | | — | | | | | | (24,791) | | |
其他营业外收入,净额
|
| | | | 653 | | | | | | — | | | | | | — | | | | | | 91 | | | | | | — | | | | | | — | | | | | | — | | | | | | 744 | | |
Other losses – net
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Financial income, net
|
| | | | 121 | | | | | | — | | | | | | — | | | | | | (250) | | | | | | — | | | | | | — | | | | | | — | | | | | | (129) | | |
Net loss
|
| | | | (54,953) | | | | | | — | | | | | | (1,794) | | | | | | (94) | | | | | | (6,155) | | | | | | (172) | | | | | | — | | | | | | (63,168) | | |
其他综合(亏损)/收入
|
| | | | 649 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 649 | | |
Net comprehensive loss
|
| | | | (54,304) | | | | | | — | | | | | | (1,794) | | | | | | (94) | | | | | | (6,155) | | | | | | (172) | | | | | | — | | | | | | (62,519) | | |