|
Delaware
(州或其他管辖范围
成立公司或组织) |
| |
3713
(主要标准工业
分类码号) |
| |
85-4319789
(I.R.S. employer
识别码) |
|
|
Mitchell S. Nussbaum, Esq.
David S. Levine, Esq. Loeb & Loeb LLP 345 Park Avenue New York, NY 10154 Tel: (212) 407-4000 |
| |
Richard A. Friedman, Esq.
Stephen A. Cohen, Esq. 谢泼德、穆林、里希特和汉普顿律师事务所 30 Rockefeller Plaza New York, NY 10174 Tel: (212) 653-8700 |
|
| 大型加速文件服务器☐ | | | Accelerated filer ☐ | |
| 非加速文件管理器 | | |
较小的报告公司
新兴成长型公司 |
|
| | |
Per Share and Warrant
|
| |
Total
|
| ||||||
公开发行价
|
| | | $ | | | | | $ | | | ||
安置代理佣金(1)
|
| | | $ | | | | | | $ | | | |
未扣除费用的收益给我们
|
| | | $ | | | | | | $ | | | |
| | |
Page
|
| |||
有关前瞻性陈述的警示说明
|
| | | | iii | | |
PROSPECTUS SUMMARY
|
| | | | 1 | | |
THE OFFERING
|
| | | | 8 | | |
汇总财务和其他数据
|
| | | | 10 | | |
RISK FACTORS
|
| | | | 12 | | |
市场、行业等数据
|
| | | | 36 | | |
USE OF PROCEEDS
|
| | | | 37 | | |
DIVIDEND POLICY
|
| | | | 37 | | |
CAPITALIZATION
|
| | | | 38 | | |
DILUTION
|
| | | | 39 | | |
管理层对财务状况的讨论和分析
RESULTS OF OPERATIONS |
| | | | 41 | | |
BUSINESS
|
| | | | 55 | | |
董事和高管
|
| | | | 76 | | |
CORPORATE GOVERNANCE
|
| | | | 80 | | |
高管薪酬
|
| | | | 82 | | |
某些关系和关联方交易
|
| | | | 87 | | |
某些受益所有者和管理层的担保所有权
|
| | | | 88 | | |
证券说明
|
| | | | 90 | | |
有资格未来出售的股票
|
| | | | 95 | | |
PLAN OF DISTRIBUTION
|
| | | | 97 | | |
LEGAL MATTERS
|
| | | | 100 | | |
EXPERTS
|
| | | | 100 | | |
您可以在哪里找到更多信息
|
| | | | 100 | | |
合并财务报表索引
|
| | | | F-1 | | |
| | |
Six Months Ended
|
| |||||||||
In thousands
|
| |
June 30, 2022
|
| |
June 30, 2021
|
| ||||||
| | |
(Unaudited)
|
| |||||||||
业务简明合并报表 | | | | | | | | | | | | | |
Net sales
|
| | | $ | 2,170 | | | | | $ | 1,126 | | |
Cost of revenues
|
| | | | 1,725 | | | | | | 1,233 | | |
Gross profit (loss)
|
| | | | 445 | | | | | | (107) | | |
Operating expenses: | | | | | | | | | | | | | |
销售、一般和行政管理
|
| | | | 5,313 | | | | | | 4,099 | | |
Operating loss
|
| | | | (4,868) | | | | | | (4,206) | | |
Other income (expense): | | | | | | | | | | | | | |
Interest (expense) income, net
|
| | | | (4) | | | | | | 2 | | |
Others
|
| | | | 639 | | | | | | — | | |
Total other income, net
|
| | | | 635 | | | | | | 2 | | |
Loss before income taxes
|
| | | | (4,233) | | | | | | (4,204) | | |
Income tax provision
|
| | | | (14) | | | | | | (3) | | |
Net loss
|
| | | $ | (4,247) | | | | | $ | (4,207) | | |
普通股每股净亏损: | | | | | | | | | | | | | |
Basic and Diluted
|
| | | $ | (0.24) | | | | | | (0.24) | | |
加权平均流通股*
|
| | | | 17,740,984 | | | | | | 17,500,000 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
In thousands
|
| |
Year Ended
December 31, 2021 |
| |
Period from
November 13, 2020 to December 31, 2020 |
| | |
Period from
January 1, 2020 to November 12, 2020 |
| |||||||||
合并业务报表: | | | | | | | | | | | | | | | | | | | | |
Net sales
|
| | | $ | 2,977 | | | | | $ | 377 | | | | | | $ | 4,132 | | |
Cost of revenue
|
| | | | 3,540 | | | | | | 479 | | | | | | | 4,451 | | |
Gross loss:
|
| | | | (563) | | | | | | (102) | | | | | | | (319) | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | |
销售、一般和行政管理
|
| | | | 13,750 | | | | | | 1,147 | | | | | | | 3,686 | | |
Operating loss
|
| | | | (14,313) | | | | | | (1,249) | | | | | | | (4,005) | | |
Other income (expenses): | | | | | | | | | | | | | | | | | | | | |
Interest expenses, net
|
| | | | (3) | | | | | | (4) | | | | | | | (4) | | |
Others
|
| | | | (287) | | | | | | 12 | | | | | | | 587 | | |
Total other income, net
|
| | | | (290) | | | | | | 8 | | | | | | | 583 | | |
Loss before income taxes
|
| | | | (14,603) | | | | | | (1,241) | | | | | | | (3,422) | | |
Income tax expenses
|
| | | | (11) | | | | | | (2) | | | | | | | — | | |
Net loss
|
| | | $ | (14,614) | | | | | $ | (1,243) | | | | | | $ | (3,422) | | |
普通股每股净亏损: | | | | | | | | | | | | | | | | | | | | |
Basic and Diluted
|
| | | $ | (0.83) | | | | | $ | (0.07) | | | | | | | | | |
加权平均流通股*
|
| | | | 17,500,000 | | | | | | 17,500,000 | | | | | | | | | |
In thousands:
|
| |
June 30,
2022 |
| |
December 31,
2021 |
| |
December 31,
2020 |
| |||||||||
| | |
(Unaudited)
|
| | | | | | | | | | | | | |||
汇总合并资产负债表数据: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | $ | 7,764 | | | | | $ | 2,683 | | | | | $ | 15,699 | | |
Total current assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 16,551 | | | | | | 6,637 | | | | | | 19,249 | | |
Total assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | $ | 24,570 | | | | | $ | 15,436 | | | | | $ | 29,227 | | |
Total current liabilities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 4,864 | | | | | | 4,452 | | | | | | 4,254 | | |
Total liabilities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 5,029 | | | | | | 5,208 | | | | | | 4,437 | | |
Total equity . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 19,541 | | | | | | 10,228 | | | | | | 24,790 | | |
Total liabilities and equity . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | $ | 24,570 | | | | | $ | 15,436 | | | | | $ | 29,227 | | |
Number of Shares and % of
Total Outstanding |
| |
上市销售日期
|
|
, or
|
| | 紧接此服务之后。 | |
2,918,563, or % | | | 截至2022年6月首次公开募股后的2022年8月31日。 | |
17,500,000, or % | | | 由于这些股份的持有人与配售代理之间的合同义务和锁定协议,在本招股说明书日期后180天。然而,配售代理可以放弃这些锁定协议的条款,并允许这些股东在任何时候出售他们的股份,前提是他们根据规则144各自的一年持有期已经到期。 | |
| | |
As of June 30, 2022
|
| |||||||||
(单位为千,不包括股票和面值)
|
| |
Actual
|
| |
As Adjusted
|
| ||||||
现金和现金等价物
|
| | | $ | 7,764 | | | | | $ | | | |
托管账户中的受限现金
|
| | | | 250 | | | | | | | | |
Debt: | | | | | | | | | | | | | |
长期借款 - 当期部分
|
| | | | 10 | | | | | | | | |
Long-term borrowings
|
| | | | 165 | | | | | | | | |
Total debt
|
| | | $ | 175 | | | | | $ | | | |
Stockholders’ equity: | | | | | | | | | | | | | |
普通股,面值0.0001美元,授权股份4.5亿股,已发行和已发行股票分别为1960万股和已发行股票,经调整
|
| | | | 8 | | | | | | | | |
新增实收资本
|
| | | | 39,637 | | | | | | | | |
Accumulated deficit
|
| | | | (20,104) | | | | | | | | |
股东权益总额
|
| | | $ | 19,541 | | | | | $ | | | |
Total capitalization
|
| | | $ | 19,716 | | | | | $ | | | |
|
普通股和配套认股权证的每股合并公开发行价,这是基于我们的普通股在纳斯达克资本市场上最后一次报告的销售价格,日期是2022年9月
|
| | | $ | | | |
|
截至2022年6月30日的每股有形账面净值
|
| | | $ | | | |
|
可归因于此次发行的新投资者的每股增长
|
| | | $ | | | |
|
本次发行生效后,截至2022年6月30日的调整后每股有形账面净值
|
| | | $ | | | |
|
对参与此次发行的投资者每股摊薄
|
| | | $ | | | |
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average Price
Per Share |
| |||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||
现有股东
|
| | | | 20,418,563 | | | | | | | | | | | | | | |
New investors
|
| | | | | | | | | | | | | | | | | | |
Total
|
| | | | | | | | | | | | | | | | | | |
| | |
Six Months Ended
|
| |||||||||
In thousands
|
| |
June 30, 2022
|
| |
June 30, 2021
|
| ||||||
业务简明合并报表 | | | | | | | | | | | | | |
Net sales
|
| | | $ | 2,170 | | | | | $ | 1,126 | | |
Cost of revenues
|
| | | | 1,725 | | | | | | 1,233 | | |
Gross profit (loss)
|
| | | | 445 | | | | | | (107) | | |
Operating expenses: | | | | | | | | | | | | | |
销售、一般和行政管理
|
| | | | 5,313 | | | | | | 4,099 | | |
Operating loss
|
| | | | (4,868) | | | | | | (4,206) | | |
| | |
Six Months Ended
|
| |||||||||
In thousands
|
| |
June 30, 2022
|
| |
June 30, 2021
|
| ||||||
Other income (expense): | | | | | | | | | | | | | |
利息(费用)收入,净额
|
| | | | (4) | | | | | | 2 | | |
Others
|
| | | | 639 | | | | | | — | | |
Total other income, net
|
| | | | 635 | | | | | | 2 | | |
Loss before income taxes
|
| | | | (4,233) | | | | | | (4,204) | | |
Income tax provision
|
| | | | (14) | | | | | | (3) | | |
Net loss
|
| | | $ | (4,247) | | | | | $ | (4,207) | | |
普通股每股净亏损: | | | | | | | | | | | | | |
Basic and Diluted
|
| | | $ | (0.24) | | | | | | (0.24) | | |
加权平均流通股
|
| | | | 17,740,984 | | | | | | 17,500,000 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
In thousands
|
| |
Year Ended
December 31, 2021 |
| |
Period from November 13,
2020 to December 31, 2020 |
| | |
Period from January 1,
2020 to November 12, 2020 |
| |||||||||
合并业务报表: | | | | | | | | | | | | | | | | | | | | |
Net sales
|
| | | $ | 2,977 | | | | | $ | 377 | | | | | | $ | 4,132 | | |
Cost of revenue
|
| | | | 3,540 | | | | | | 479 | | | | | | | 4,451 | | |
Gross loss
|
| | | | (563) | | | | | | (102) | | | | | | | (319) | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | |
销售、一般和行政管理
|
| | | | 13,750 | | | | | | 1,147 | | | | | | | 3,686 | | |
Operating loss
|
| | | | (14,313) | | | | | | (1,249) | | | | | | | (4,005) | | |
Other income (expenses): | | | | | | | | | | | | | | | | | | | | |
Interest expenses, net
|
| | | | (3) | | | | | | (4) | | | | | | | (4) | | |
Others
|
| | | | (287) | | | | | | 12 | | | | | | | 587 | | |
其他(费用)收入合计,净额
|
| | | | (290) | | | | | | 8 | | | | | | | 583 | | |
所得税前亏损 | | | | | (14,603) | | | | | | (1,241) | | | | | | | (3,422) | | |
Income tax expenses
|
| | | | (11) | | | | | | (2) | | | | | | | — | | |
Net loss | | | | $ | (14,614) | | | | | $ | (1,243) | | | | | | $ | (3,422) | | |
普通股每股净亏损: | | | | | | | | | | | | | | | | | | | | |
Basic and Diluted
|
| | | $ | (0.83) | | | | | $ | (0.07) | | | | | | | | | |
加权平均流通股*
|
| | | | 17,500,000 | | | | | | 17,500,000 | | | | | | | | | |
| | |
Six Months Ended
|
| |||||||||
| | |
June 30, 2022
|
| |
June 30, 2021
|
| ||||||
| | |
(Unaudited)
|
| |||||||||
Sales of EVs
|
| | | $ | 788 | | | | | $ | 613 | | |
Lease of EVs
|
| | | | 275 | | | | | | 300 | | |
Sales of Forklifts
|
| | | | 741 | | | | | | — | | |
Others
|
| | | | 366 | | | | | | 213 | | |
| | | | $ | 2,170 | | | | | $ | 1,126 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
In thousands
|
| |
Year ended
December 31, 2021 |
| |
Period from November 13,
2020 to, December 31 2020 |
| | |
Period from January 1,
2020 to November 12, 2020 |
| |||||||||
Sales of EVs
|
| | | $ | 1,750 | | | | | $ | 235 | | | | | | $ | 2,690 | | |
Lease of EVs
|
| | | | 586 | | | | | | 92 | | | | | | | 492 | | |
Others
|
| | | | 641 | | | | | | 50 | | | | | | | 950 | | |
| | | | $ | 2,977 | | | | | $ | 377 | | | | | | $ | 4,132 | | |
| | |
Six months ended
June 30, 2022 |
| |
Six months ended
June 30, 2021 |
| ||||||
In thousands
|
| |
Unaudited
|
| |
Unaudited
|
| ||||||
经营活动使用的净现金:
|
| | | $ | (8,347) | | | | | $ | (6,219) | | |
投资活动产生(用于)的净现金
|
| | | | 256 | | | | | | (458) | | |
融资活动产生的净现金
|
| | | | 13,440 | | | | | | 578 | | |
现金及现金等价物净增(减)
|
| | | | 5,331 | | | | | | (6,099) | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
Year ended
December 31, 2021 |
| |
Period from November 13,
2020 to December 31, 2020 |
| | |
Period from January 1,
2020 to November 12, 2020 |
| |||||||||
运营提供的净现金(用于)
activities |
| | | $ | (12,939) | | | | | $ | (1,434) | | | | | | $ | 11 | | |
投资活动中使用的净现金
|
| | | | (638) | | | | | | (80) | | | | | | | (556) | | |
融资活动产生的净现金
|
| | | | 561 | | | | | | 16,985 | | | | | | | 744 | | |
现金及现金等价物净(减)增
|
| | | | (13,016) | | | | | | 15,471 | | | | | | | 199 | | |
|
Retail
|
| | Amazon | | | 2022:10,000辆电动送货车(短期目标) | |
| | | | | | | 2030:电动送货车总数为100,000辆(长期目标) | |
| | | | Walmart | | | 2040:零排放车队,包括长途(6000辆卡车) | |
|
Power
|
| | Schneider Electric | | | 2030: 100% electric fleet (14,000 vehicles) | |
|
Transportation
|
| | Uber | | | 2030:在美国、加拿大和欧洲城市,100%的骑行都是在电动汽车中进行的 | |
| | | | | | | 2040:100%的出行发生在零排放车辆、公共交通工具或微型机动车辆上 | |
|
Delivery
|
| | DHL | | | 2025年:70%的第一英里和最后一英里的送货服务采用清洁运输模式 | |
| | | | | | | 2050:将与物流相关的排放减少到零 | |
| | | | FedEx | | | 2040:100%全球提货和送货(PUD)汽车采购电动 | |
|
Biotech
|
| | Genentech | | | 2030:销售车队(1300辆)和通勤公交车100%电动化 | |
|
Municipal
|
| |
New York, New York
|
| | 2017:未来仅为非紧急轿车购买插电式混合动力汽车(PHEV) | |
| | | | | | | 2025: Add 2,000 EVs to NYC sedan fleet | |
| | | | | | | 2040: 100% electric MTA bus fleet | |
| | | | New Jersey | | | 2024年:至少10%的新购买公交车将是零排放公交车 | |
| | | | | | | 2026年:至少50%的新购买公交车将是零排放公交车 | |
| | | | | | | 2032:新购买的公交车将100%为零排放公交车 | |
| | | | 加利福尼亚州洛杉矶 | | | 2028年:技术上可行的100%ZEV车辆改装(2028年:出租车、校车;2035年:城市送货车辆) | |
| | | | | | | 2035:通过洛杉矶卫生局承诺100%实现环卫车队电气化 | |
| | | | Houston, Texas | | | 2030:100%电动汽车非紧急、轻型市政车队 | |
| | | | Chicago, Illinois | | | 2040:100%电动芝加哥运输局(CTA)公共汽车车队(1,850辆公共汽车) | |
Name
|
| |
Age
|
| |
Position
|
|
小峰登顿鹏 | | |
46
|
| | 董事局主席董事 | |
Liang Lance Zhou | | |
54
|
| | 首席执行官董事 | |
Tarek Helou | | |
40
|
| | 首席运营官 | |
Wenbing Chris Wang | | |
50
|
| | 首席财务官 | |
Jose Paul Plackal | | |
41
|
| | 首席营销官 | |
J. Mark Hastings | | |
58
|
| | 公司发展和战略高级副总裁/投资者关系主管 | |
Lewis Liu | | |
60
|
| | 项目管理办公室和业务发展高级副总裁 | |
Edmund Shen | | |
62
|
| | 产品管理和供应链副总裁 | |
HoongKhoeng Cheong | | |
56
|
| | Director | |
John F. Perkowski | | |
73
|
| | 独立董事 | |
Steven E. Stivers | | |
56
|
| | 独立董事 | |
Sam Van | | |
43
|
| | 独立董事 | |
Zhenxing Fu | | |
60
|
| | 独立董事 | |
姓名和主要职务
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($) |
| |
Stock
Awards ($) |
| |
Option
Awards ($)(4) |
| |
Non-Equity
Incentive Plan Compensation ($) |
| |
Non-qualified
Deferred Compensation Earnings ($) |
| |
All Other
Compensation ($) |
| |
Total
($) |
| ||||||||||||
Xiaofeng Denton Peng
Chairman |
| | | | 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 2021 | | | | | | | | | | | | | | | | | | 42,000 | | | | | | | | | | | | | | | 42,000 | | | ||
Liang Lance Zhou(1)
首席执行官 |
| | | | 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Joseph R. Mitchell(2)
前首席执行官 |
| | | | 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 2021 | | | | | | 220,635 | | | | | | | | | | | | | | | | | | | | | | | | | | | 220,635 | | | ||
Tarek Helou
首席运营官 |
| | | | 2020 | | | | | | 182,911 | | | | | | | | | | | | | | | | | | | | | | | | | | | 182,911 | | |
| | | 2021 | | | | | | 195,092 | | | | | | | | | | | | | | | | | | | | | | | | | | | 195,092 | | | ||
Ronald Iacobelli(3)
前首席技术官 |
| | | | 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 2021 | | | | | | 161,564 | | | | | | | | | | | | | | | | | | | | | | | | | | | 161,564 | | | ||
Wenbing Chris Wang
首席财务官 |
| | | | 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 2021 | | | | | | 25,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | 25,000 | | |
| | |
Option Awards
|
| |||||||||||||||||||||
Name
|
| |
Number of
Securities Underlying Vested Options (#) Exercisable |
| |
Equity Incentive
Plan Awards: Number of Securities Underlying Unvested Unearned Options (#) |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| ||||||||||||
Xiaofeng Denton Peng
|
| | | | 1,050,000(1) | | | | | | | | | | | | 1.72 | | | | | | 1/24/2028 | | |
Liang Lance Zhou
|
| | | | | | | | | | 350,000(2) | | | | | | 1.72 | | | | | | 3/21/2032 | | |
Joe Mitchell
|
| | | | 43,750(3) | | | | | | | | | | | | 1.72 | | | | | | 2/15/2031 | | |
Tarek Helou
|
| | | | 34,375 | | | | | | 103,125(4) | | | | | | 1.72 | | | | | | 3/30/2031 | | |
Ronald Iacobelli
|
| | | | 31,250 | | | | | | 93,750(5) | | | | | | 1.72 | | | | | | 4/26/2031 | | |
Wenbing Chris Wang
|
| | | | 31,250 | | | | | | 93,750(6) | | | | | | 1.72 | | | | | | 3/30/2031 | | |
受益人姓名和地址
|
| |
Shares Beneficially
Owned |
| |
Percent of Class
prior this Offering |
| |
Percent of Class
after this Offering |
| |||||||||
5% Beneficial Owner: | | | | | | | | | | | | | | | | | | | |
EdisonFuture, Inc
|
| | | | 17,500,000(1) | | | | | | 85.7% | | | | | | | | |
被任命的高管和董事: | | | | | | | | | | | | | | | | | | | |
Xiaofeng Denton Peng
|
| | | | 1,050,000(2) | | | | | | 5.9% | | | | | | | | |
| | | | | 150,000(3) | | | | | | | | | | | | | | |
Liang Lance Zhou(4)
|
| | |
|
175,000(3)
|
| | | |
|
*
|
| | | |
|
*
|
| |
Tarek Helou(4)
|
| | | | 34,375(2) | | | | | | * | | | | | | * | | |
| | | | | 5,000(3) | | | | | | | | | | | | | | |
Chris Wang(4)
|
| | | | 31,250(2) | | | | | | * | | | | | | * | | |
| | | | | 150,000(3) | | | | | | | | | | | | | | |
HoongKhoeng Cheong(4)
|
| | | | 6,250(2) | | | | | | * | | | | | | * | | |
我们所有的董事和管理人员(5人)
|
| | | | 1,601,875 | | | | | | 7.8% | | | | | | | | |
| | |
Number of
restricted stock units-exercisable |
| |
Number of
options-exercisable |
| |
Number of
期权--不可执行 |
| |||||||||
Xiaofeng Denton Peng
|
| | | | 150,000 | | | | | | 1,050,000 | | | | | | — | | |
Liang Lance Zhou
|
| | | | 175,000 | | | | | | — | | | | | | 350,000 | | |
Tarek Helou
|
| | | | 5,000 | | | | | | 34,375 | | | | | | 103,125 | | |
Wenbing Chris Wang
|
| | | | 150,000 | | | | | | 31,250 | | | | | | 93,750 | | |
其他董事和员工
|
| | | | 25,000 | | | | | | 136,063 | | | | | | 615,625 | | |
| | |
Per Share and
Common Stock Warrant |
| |||
Public offering price
|
| | | $ | | | |
Placement Agent fees
|
| | | $ | | | |
未扣除费用的收益给我们
|
| | | $ | | | |
| | |
Page
|
| |||
独立注册会计师事务所报告(PCAOB ID号5395)
|
| | | | F-2 | | |
截至2021年12月31日和2020年12月31日的合并资产负债表
|
| | | | F-3 | | |
截至2021年12月31日的年度、2020年11月13日至2020年12月31日(后续)和2020年1月1日至2020年11月12日(前身)的合并经营报表
|
| | | | F-4 | | |
截至2021年12月31日的年度、2020年11月13日至2020年12月31日(后继者)、2020年1月1日至2020年11月12日(前身)的股东(赤字)权益变动合并报表
|
| | | | F-5 | | |
截至2021年12月31日的年度、2020年11月13日至2020年12月31日的合并现金流量表(后续)和2020年1月1日至2020年11月12日的合并现金流量表(前身)
|
| | | | F-6 | | |
合并财务报表附注
|
| | | | F-7 | | |
截至2022年6月30日(未经审计)和12月31日的简明合并资产负债表
2021 |
| | | | F-24 | | |
截至2022年6月30日和2021年6月30日的三个月和六个月未经审计的简明综合经营报表
|
| | | | F-25 | | |
截至2022年6月30日和2021年6月30日的三个月和六个月未经审计的股东权益简明综合变动表
|
| | | | F-26 | | |
截至2022年6月30日和2021年6月30日的六个月未经审计的现金流量简明合并报表
|
| | | | F-27 | | |
未经审计的简明合并财务报表附注
|
| | | | F-28 | | |
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
ASSETS
|
| | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents .
|
| | | $ | 2,683 | | | | | $ | 15,699 | | |
Accounts receivable, net
|
| | | | 1,201 | | | | | | 1,157 | | |
Inventories
|
| | | | 2,225 | | | | | | 1,545 | | |
预付费用和其他流动资产
|
| | | | 528 | | | | | | 848 | | |
Total current assets
|
| | | | 6,637 | | | | | | 19,249 | | |
财产和设备,净额
|
| | | | 2,205 | | | | | | 2,766 | | |
Intangible assets, net
|
| | | | 2,323 | | | | | | 2,941 | | |
Goodwill
|
| | | | 4,271 | | | | | | 4,271 | | |
Total assets
|
| | | $ | 15,436 | | | | | $ | 29,227 | | |
LIABILITIES AND EQUITY
|
| | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 1,786 | | | | | $ | 1,356 | | |
Accrued liabilities
|
| | | | 779 | | | | | | 450 | | |
客户预付款
|
| | | | 803 | | | | | | 709 | | |
Deferred income
|
| | | | 714 | | | | | | 1,187 | | |
Warranty reserve
|
| | | | 360 | | | | | | 530 | | |
长期借款,当期部分
|
| | | | 10 | | | | | | 22 | | |
流动负债总额
|
| | | | 4,452 | | | | | | 4,254 | | |
Long-term borrowings
|
| | | | 756 | | | | | | 183 | | |
Total liabilities
|
| | | | 5,208 | | | | | | 4,437 | | |
承付款和或有事项(附注15) | | | | | | | | | | | | | |
Equity: | | | | | | | | | | | | | |
截至2021年12月31日和2020年12月31日,普通股,面值0.0004美元,授权股份4.5亿股,已发行和已发行股份分别为1750万股*
|
| | | | 7 | | | | | | 7 | | |
应收订阅款
|
| | | | (7) | | | | | | (7) | | |
新增实收资本
|
| | | | 26,085 | | | | | | 26,033 | | |
Accumulated deficit
|
| | | | (15,857) | | | | | | (1,243) | | |
Total equity
|
| | | | 10,228 | | | | | | 24,790 | | |
负债和权益合计
|
| | | $ | 15,436 | | | | | $ | 29,227 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
Year Ended
December 31, 2021 |
| |
Period from
November 13, 2020 to December 31, 2020 |
| | |
Period from
January 1, 2020 to November 12, 2020 |
| |||||||||
Net sales
|
| | | $ | 2,977 | | | | | $ | 377 | | | | | | $ | 4,132 | | |
Cost of revenue
|
| | | | 3,540 | | | | | | 479 | | | | | | | 4,451 | | |
Gross loss:
|
| | | | (563) | | | | | | (102) | | | | | | | (319) | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | |
销售、一般和行政管理
|
| | | | 13,750 | | | | | | 1,147 | | | | | | | 3,686 | | |
Operating loss
|
| | | | (14,313) | | | | | | (1,249) | | | | | | | (4,005) | | |
Other income (expenses): | | | | | | | | | | | | | | | | | | | | |
Interest expenses, net
|
| | | | (3) | | | | | | (4) | | | | | | | (4) | | |
Others
|
| | | | (287) | | | | | | 12 | | | | | | | 587 | | |
其他收入(支出)合计,净额
|
| | | | (290) | | | | | | 8 | | | | | | | 583 | | |
所得税前亏损
|
| | | | (14,603) | | | | | | (1,241) | | | | | | | (3,422) | | |
Income tax expenses
|
| | | | (11) | | | | | | (2) | | | | | | | — | | |
Net loss
|
| | | $ | (14,614) | | | | | $ | (1,243) | | | | | | $ | (3,422) | | |
普通股每股净亏损: | | | | | | | | | | | | | | | | | | | | |
Basic and Diluted
|
| | | $ | (0.83) | | | | | $ | (0.07) | | | | | | | | | |
加权平均流通股*
|
| | | | 17,500,000 | | | | | | 17,500,000 | | | | | | | | | |
| | |
Shares*
|
| |
Common
Stock Amount |
| |
Subscription
Receivable |
| |
Additional
Paid -In Capital |
| |
Accumulated
Deficit |
| |
Total
(Deficit) Equity |
| ||||||||||||||||||
Predecessor: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance as of December 31, 2019
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | 49,558 | | | | | $ | (61,195) | | | | | $ | (11,637) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,422) | | | | | | (3,422) | | |
股东免除的债务
|
| | | | — | | | | | | — | | | | | | | | | | | | 16,847 | | | | | | — | | | | | | 16,847 | | |
Balance as of November 12, 2020
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | 66,405 | | | | | $ | (64,617) | | | | | $ | 1,788 | | |
Successor: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
注销前置股权
|
| | | | | | | | | | | | | | | | | | | | | | (66,405) | | | | | | 64,617 | | | | | | (1,788) | | |
业务合并考虑事项
paid by a stockholder |
| | | | | | | | | | | | | | | | | | | | | | 9,033 | | | | | | — | | | | | | 9,033 | | |
Recapitalization
|
| | | | 17,500,000 | | | | | | 7 | | | | | | (7) | | | | | | — | | | | | | — | | | | | | — | | |
Balance as of November 13, 2020
|
| | | | 17,500,000 | | | | | $ | 7 | | | | | $ | (7) | | | | | $ | 9,033 | | | | | $ | — | | | | | $ | 9,033 | | |
出资
|
| | | | — | | | | | | — | | | | | | — | | | | | | 17,000 | | | | | | — | | | | | | 17,000 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,243) | | | | | | (1,243) | | |
Balance as of December 31, 2020
|
| | | | 17,500,000 | | | | | | 7 | | | | | $ | (7) | | | | | $ | 26,033 | | | | | $ | (1,243) | | | | | $ | 24,790 | | |
Net loss
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (14,614) | | | | | | (14,614) | | |
股票薪酬
|
| | | | | | | | | | | | | | | | | | | | | | 52 | | | | | | | | | | | | 52 | | |
Balance as of December 31, 2021
|
| | | | 17,500,000 | | | | | $ | 7 | | | | | $ | (7) | | | | | $ | 26,085 | | | | | $ | (15,857) | | | | | $ | 10,228 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
Year ended
December 31, 2021 |
| |
Period from
November 13, 2020 to December 31, 2020 |
| | |
Period from
January 1, 2020 to November 12, 2020 |
| |||||||||
经营活动现金流: | | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (14,614) | | | | | $ | (1,243) | | | | | | $ | (3,422) | | |
将净亏损与经营活动中使用的现金净额进行调整:
|
| | | | | | | | | | | | | | | | | | | |
折旧及摊销
|
| | | | 1,688 | | | | | | 353 | | | | | | | 852 | | |
股东支付的费用
|
| | | | — | | | | | | — | | | | | | | 61 | | |
Forgiveness of PPP loan
|
| | | | — | | | | | | — | | | | | | | (551) | | |
坏账准备和应收账款核销
|
| | | | 100 | | | | | | — | | | | | | | — | | |
Write-down for inventory
|
| | | | 493 | | | | | | — | | | | | | | — | | |
财产和设备处置损失
|
| | | | 275 | | | | | | — | | | | | | | — | | |
Non-cash expense
|
| | | | 48 | | | | | | — | | | | | | | — | | |
基于股票的薪酬费用
|
| | | | 52 | | | | | | — | | | | | | | — | | |
经营性资产和负债变动
|
| | | | | | | | | | | | | | | | | | | |
Accounts receivable
|
| | | | (144) | | | | | | (65) | | | | | | | 603 | | |
Inventories
|
| | | | (1,367) | | | | | | (61) | | | | | | | 1,793 | | |
预付费用和其他资产
|
| | | | 320 | | | | | | (303) | | | | | | | 108 | | |
Accounts payable
|
| | | | 430 | | | | | | (93) | | | | | | | 302 | | |
Accrued liabilities
|
| | | | 329 | | | | | | (25) | | | | | | | 194 | | |
Advance from customers
|
| | | | 94 | | | | | | 62 | | | | | | | 90 | | |
Deferred income
|
| | | | (473) | | | | | | — | | | | | | | — | | |
Warranty reserve
|
| | | | (170) | | | | | | (59) | | | | | | | (19) | | |
经营活动提供的现金净额(用于)
|
| | | | (12,939) | | | | | | (1,434) | | | | | | | 11 | | |
投资活动现金流: | | | | | | | | | | | | | | | | | | | | |
购置房产和设备
|
| | | | (638) | | | | | | (80) | | | | | | | (556) | | |
投资活动中使用的净现金
|
| | | | (638) | | | | | | (80) | | | | | | | (556) | | |
融资活动的现金流: | | | | | | | | | | | | | | | | | | | | |
借款收益
|
| | | | 586 | | | | | | — | | | | | | | 752 | | |
偿还借款
|
| | | | (25) | | | | | | (15) | | | | | | | (8) | | |
出资收益
|
| | | | — | | | | | | 17,000 | | | | | | | — | | |
融资活动产生的净现金
|
| | | | 561 | | | | | | 16,985 | | | | | | | 744 | | |
现金和现金等价物增加(减少)
|
| | | | (13,016) | | | | | | 15,471 | | | | | | | 199 | | |
年初的现金和现金等价物
|
| | | | 15,699 | | | | | | 228 | | | | | | | 29 | | |
年终现金和现金等价物
|
| | | $ | 2,683 | | | | | $ | 15,699 | | | | | | $ | 228 | | |
补充现金流信息:
Interest paid |
| | | $ | 6 | | | | | $ | 2 | | | | | | $ | 2 | | |
Income tax paid
|
| | | $ | 2 | | | | | $ | — | | | | | | $ | 2 | | |
Non – cash activities:
应对股东的贷款减免 |
| | | | | | | | | | | | | | | | $ | 16,786 | | |
|
家具、固定装置和设备
|
| | 3 to 7 years | |
|
Automobile
|
| | 3 to 5 years | |
|
Leased automobile
|
| | 3 years | |
|
租赁改进
|
| |
预计寿命和租赁期限中较短的那个
|
|
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
Year ended
December 31, 2021 |
| |
Period from November 13,
2020 to, December 31 2020 |
| | |
Period from January 1,
2020 to November 12, 2020 |
| |||||||||
Sales of EVs
|
| | | $ | 1,750 | | | | | $ | 235 | | | | | | $ | 2,690 | | |
Lease of EVs
|
| | | | 586 | | | | | | 92 | | | | | | | 492 | | |
Others
|
| | | | 641 | | | | | | 50 | | | | | | | 950 | | |
| | | | $ | 2,977 | | | | | $ | 377 | | | | | | $ | 4,132 | | |
|
Cash and cash equivalent
|
| | | $ | 228 | | |
|
应收账款和其他应收账款净额
|
| | | | 1,092 | | |
|
Inventories, net
|
| | | | 1,565 | | |
|
财产、厂房和设备,净额
|
| | | | 2,864 | | |
|
可识别无形资产净额
|
| | | | 3,043 | | |
|
预付费用和其他资产,流动和非流动
|
| | | | 537 | | |
|
Accounts payables
|
| | | | (1,449) | | |
|
应计负债和其他负债
|
| | | | (2,908) | | |
|
其他长期负债
|
| | | | (210) | | |
|
收购的可识别资产和承担的负债(A)
|
| | | | 4,762 | | |
|
Consideration (b)
|
| | | | 9,033 | | |
|
Goodwill (b-a)
|
| | | $ | 4,271 | | |
| | |
Unaudited
|
| |||
Revenue
|
| | | $ | 4,509 | | |
Net loss
|
| | | | (4,665) | | |
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Accounts receivable
|
| | | $ | 1,236 | | | | | $ | 1,187 | | |
减去:坏账准备
|
| | | | (35) | | | | | | (30) | | |
Accounts receivable, net
|
| | | $ | 1,201 | | | | | $ | 1,157 | | |
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Raw materials
|
| | | $ | 924 | | | | | $ | 635 | | |
Work in process
|
| | | | 582 | | | | | | 910 | | |
Finished goods
|
| | | | 719 | | | | | | — | | |
Total inventories
|
| | | $ | 2,225 | | | | | $ | 1,545 | | |
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Prepaid expenses
|
| | | $ | 41 | | | | | $ | 360 | | |
Vendor deposits
|
| | | | 267 | | | | | | 223 | | |
Prepaid insurance
|
| | | | 144 | | | | | | 169 | | |
Others
|
| | | | 76 | | | | | | 96 | | |
预付总资产和其他流动资产
|
| | | $ | 528 | | | | | $ | 848 | | |
| | |
Useful Life
(in months) |
| |
Gross
|
| |
Accumulated
Amortization |
| |
Net
|
| ||||||||||||
As of December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | |
Technology
|
| | | | 60 | | | | | $ | 1,574 | | | | | $ | (52) | | | | | $ | 1,522 | | |
Tradename
|
| | | | 60 | | | | | | 1,400 | | | | | | (47) | | | | | | 1,353 | | |
Other
|
| | | | 84 | | | | | | 168 | | | | | | (102) | | | | | | 66 | | |
| | | | | | | | | | $ | 3,142 | | | | | $ | (201) | | | | | $ | 2,941 | | |
| | |
Useful Life
(in months) |
| |
Gross
|
| |
Accumulated
Amortization |
| |
Net
|
| ||||||||||||
As of December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
Technology
|
| | | | 60 | | | | | $ | 1,574 | | | | | $ | (366) | | | | | $ | 1,208 | | |
Tradename
|
| | | | 60 | | | | | | 1,400 | | | | | | (327) | | | | | | 1,073 | | |
Other
|
| | | | 84 | | | | | | 168 | | | | | | (126) | | | | | | 42 | | |
| | | | | | | | | | $ | 3,142 | | | | | $ | (819) | | | | | $ | 2,323 | | |
|
| | |
USD
|
| |||
2022
|
| | | $ | 619 | | |
2023
|
| | | | 613 | | |
2024
|
| | | | 595 | | |
2025
|
| | | | 496 | | |
| | | | $ | 2,323 | | |
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
家具、固定装置和设备
|
| | | $ | 1,193 | | | | | $ | 1,364 | | |
Automobile
|
| | | | 533 | | | | | | 2,163 | | |
Automobile for lease
|
| | | | 3,046 | | | | | | 3,030 | | |
租赁改进
|
| | | | 77 | | | | | | 394 | | |
施工中
|
| | | | 300 | | | | | | 248 | | |
| | | | | 5,149 | | | | | | 7,199 | | |
减去:累计折旧
|
| | | | (2,944) | | | | | | (4,433) | | |
| | | | $ | 2,205 | | | | | $ | 2,766 | | |
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
长期借款的当期部分
|
| | | $ | 10 | | | | | $ | 22 | | |
不包括当期部分的长期借款
|
| | | | 756 | | | | | | 183 | | |
长期借款总额
|
| | | $ | 766 | | | | | $ | 205 | | |
| | |
USD
|
| |||
截至12月31日的年度 | | | | | | | |
2022
|
| | | $ | 10 | | |
2023
|
| | | | 13 | | |
2024
|
| | | | 13 | | |
2025
|
| | | | 4 | | |
2026
|
| | | | 589 | | |
Thereafter
|
| | | | 137 | | |
| | | | $ | 766 | | |
|
Expected term
|
| |
6.25 years
|
|
|
Risk-free interest rate
|
| |
1.36% – 1.52%
|
|
|
Expected volatility
|
| |
64.40% – 87.73%
|
|
|
Expected dividend yield . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| |
0%
|
|
| | |
Time-based Options
|
| |||||||||
| | |
Shares
|
| |
Weighted
Average Exercise Price Per Share |
| |
Weighted-Average
Remaining Contractual Term |
| |
Aggregate
Intrinsic Value ($000) |
|
Outstanding as of December 31, 2020
|
| |
—
|
| |
$ —
|
| |
—
|
| |
—
|
|
Granted
|
| |
2,040,500
|
| |
1.72
|
| |
—
|
| |
—
|
|
Vested
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
|
Forfeited
|
| |
(354,000)
|
| |
1.72
|
| |
—
|
| |
—
|
|
Outstanding as of December 31, 2021
|
| |
1,686,500
|
| |
1.72
|
| |
9.45 years
|
| |
2,091
|
|
Exercisable as of December 31, 2021
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
|
Non-vested as of December 31, 2021
|
| |
1,686,500
|
| |
1.72
|
| |
9.45 years
|
| |
2,091
|
|
| | |
Successor
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Current tax: | | | | | | | | | | | | | |
Federal tax
|
| | |
$
|
—
|
| | | | $ | — | | |
State tax
|
| | | | 11 | | | | | | 2 | | |
Total current tax
|
| | | $ | 11 | | | | | $ | 2 | | |
Deferred tax: | | | | | | | | | | | | | |
Federal tax
|
| | | $ | — | | | | | $ | — | | |
State tax
|
| | | | — | | | | | | — | | |
Total deferred tax
|
| | | $ | — | | | | | $ | — | | |
所得税拨备总额
|
| | | $ | 11 | | | | | $ | 2 | | |
| | |
Successor
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
按美国联邦法定税率计提所得税拨备
|
| | | | 21.00% | | | | | | 21.00% | | |
扣除联邦福利后的州税
|
| | | | 8.36% | | | | | | 6.87% | | |
不可扣除的费用
|
| | | | (1.34)% | | | | | | (0.04)% | | |
Credits and Incentives
|
| | | | 5.80% | | | | | | —% | | |
估值免税额变动
|
| | | | (33.90)% | | | | | | (27.96)% | | |
| | | | | (0.08)% | | | | | | (0.13)% | | |
| | |
2021
|
| |
2020
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
营业净亏损结转
|
| | | $ | 4,370 | | | | | $ | 378 | | |
Credits and Incentives
|
| | | | 1,174 | | | | | | — | | |
Accruals and reserves
|
| | | | 197 | | | | | | — | | |
Property and equipment
|
| | | | (415) | | | | | | (46) | | |
递延税项总资产
|
| | | | 5,326 | | | | | | 332 | | |
Valuation allowance
|
| | | | (5,326) | | | | | | (332) | | |
递延税金资产总额
|
| | | $ | — | | | | | $ | — | | |
| | |
Operating
Leases |
| |||
Year ending December 31, | | | | | | | |
2022
|
| | | $ | 483 | | |
2023
|
| | | | 494 | | |
2024
|
| | | | 506 | | |
2025
|
| | | | 518 | | |
Thereafter
|
| | | | 665 | | |
最低租金总额
|
| | | $ | 2,666 | | |
| | |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
Assets | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 7,764 | | | | | $ | 2,683 | | |
Accounts receivable, net
|
| | | | 1,250 | | | | | | 1,201 | | |
Inventories
|
| | | | 3,796 | | | | | | 2,225 | | |
预付费用和其他流动资产
|
| | | | 3,741 | | | | | | 528 | | |
Total current assets
|
| | | | 16,551 | | | | | | 6,637 | | |
受限现金、非流动现金
|
| | | | 250 | | | | | | — | | |
财产和设备,净额
|
| | | | 1,484 | | | | | | 2,205 | | |
Intangible assets, net
|
| | | | 2,014 | | | | | | 2,323 | | |
Goodwill
|
| | | | 4,271 | | | | | | 4,271 | | |
Total assets
|
| | | $ | 24,570 | | | | | $ | 15,436 | | |
Liabilities | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 2,353 | | | | | $ | 1,786 | | |
Accrued liabilities
|
| | | | 880 | | | | | | 779 | | |
Advance from customers
|
| | | | 794 | | | | | | 803 | | |
Deferred revenue
|
| | | | 487 | | | | | | 714 | | |
Warranty reserve
|
| | | | 340 | | | | | | 360 | | |
长期借款,当期部分
|
| | | | 10 | | | | | | 10 | | |
流动负债总额
|
| | | | 4,864 | | | | | | 4,452 | | |
Long-term borrowings
|
| | | | 165 | | | | | | 756 | | |
Total liabilities
|
| | | | 5,029 | | | | | | 5,208 | | |
承付款和或有事项(附注10) | | | | | | | | | | | | | |
Equity | | | | | | | | | | | | | |
截至2022年6月30日和2021年12月31日,普通股,面值0.0004美元,授权股份4.5亿股,已发行和已发行股份分别为19,600,000股和17,500,000股*
|
| | | | 8 | | | | | | 7 | | |
应收订阅款
|
| | | | — | | | | | | (7) | | |
额外实收资本
|
| | | | 39,637 | | | | | | 26,085 | | |
Accumulated deficit
|
| | | | (20,104) | | | | | | (15,857) | | |
Total equity
|
| | | | 19,541 | | | | | | 10,228 | | |
负债和权益合计
|
| | | $ | 24,570 | | | | | $ | 15,436 | | |
| | |
Three Months Ended
|
| |
Six Months Ended
|
| ||||||||||||||||||
| | |
June 30, 2022
|
| |
June 30, 2021
|
| |
June 30, 2022
|
| |
June 30, 2021
|
| ||||||||||||
Revenues
|
| | | $ | 1,499 | | | | | $ | 653 | | | | | $ | 2,170 | | | | | $ | 1,126 | | |
Cost of revenues
|
| | | | 1,174 | | | | | | 812 | | | | | | 1,725 | | | | | | 1,233 | | |
Gross profit (loss)
|
| | | | 325 | | | | | | (159) | | | | | | 445 | | | | | | (107) | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
销售、一般和行政管理
|
| | | | 2,290 | | | | | | 2,142 | | | | | | 5,313 | | | | | | 4,099 | | |
Operating loss
|
| | | | (1,965) | | | | | | (2,301) | | | | | | (4,868) | | | | | | (4,206) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
利息(费用)收入,净额
|
| | | | (2) | | | | | | 1 | | | | | | (4) | | | | | | 2 | | |
Others
|
| | | | 54 | | | | | | — | | | | | | 639 | | | | | | — | | |
Total other income, net
|
| | | | 52 | | | | | | — | | | | | | 635 | | | | | | 2 | | |
Loss before income taxes
|
| | | | (1,913) | | | | | | (2,300) | | | | | | (4,233) | | | | | | (4,204) | | |
Income tax provision
|
| | | | (12) | | | | | | (1) | | | | | | (14) | | | | | | (3) | | |
Net loss
|
| | | $ | (1,925) | | | | | $ | (2,301) | | | | | $ | (4,247) | | | | | $ | (4,207) | | |
普通股每股净亏损: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and Diluted
|
| | | $ | (0.11) | | | | | $ | (0.13) | | | | | $ | (0.24) | | | | | | (0.24) | | |
加权平均流通股*
|
| | | | 17,984,615 | | | | | | 17,500,000 | | | | | | 17,740,984 | | | | | | 17,500,000 | | |
| | |
Common Stock
|
| |
Subscription
Receivable |
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders Equity |
| | |||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| | ||||||||||||||||||||||||||||||||
Balance as of January 1, 2021
|
| | | | 17,500,000 | | | | | $ | 7 | | | | | $ | (7) | | | | | $ | 26,033 | | | | | $ | (1,243) | | | | | $ | 24,790 | | | | ||
Net loss
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,906) | | | | | | (1,906) | | | | ||
股票薪酬
|
| | | | | | | | | | | | | | | | | | | | | | 44 | | | | | | | | | | | | 44 | | | | ||
Balance as of March 31, 2021
|
| | | | 17,500,000 | | | | | $ | 7 | | | | | $ | (7) | | | | | $ | 26,077 | | | | | $ | (3,149) | | | | | $ | 22,928 | | | | ||
Net loss
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (2,301) | | | | | | (2,301) | | | | ||
股票薪酬
|
| | | | | | | | | | | | | | | | | | | | | | 1 | | | | | | | | | | | | 1 | | | | ||
Balance as of June 30, 2021
|
| | | | 17,500,000 | | | | | $ | 7 | | | | | $ | (7) | | | | | $ | 26,078 | | | | | $ | (5,450) | | | | | $ | 20,628 | | | | ||
Balance as of January 1, 2022
|
| | | | 17,500,000 | | | | | $ | 7 | | | | | | (7) | | | | | | 26,085 | | | | | | (15,857) | | | | | | 10,228 | | | | ||
Net loss
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (2,322) | | | | | | (2,322) | | | | ||
股票薪酬
|
| | | | | | | | | | | | | | | | | | | | | | 63 | | | | | | | | | | | | 63 | | | | ||
Balance as of March 31, 2022
|
| | | | 17,500,000 | | | | | $ | 7 | | | | | | (7) | | | | | | 26,148 | | | | | | (18,179) | | | | | | 7,969 | | | | | |
Net loss
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,925) | | | | | | (1,925) | | | | ||
股票薪酬
|
| | | | | | | | | | | | | | | | | | | | | | 52 | | | | | | | | | | | | 52 | | | | ||
应收订阅收据
|
| | | | | | | | | | | | | | | | 7 | | | | | | | | | | | | | | | | | | 7 | | | | ||
首次发行普通股
public offering (“IPO”) |
| | | | 2,100,000 | | | | | | 1 | | | | | | | | | | | | 13,437 | | | | | | | | | | | | 13,438 | | | | ||
Balance as of June 30, 2022
|
| | | | 19,600,000 | | | | | $ | 8 | | | | | | — | | | | | | 39,637 | | | | | | (20,104) | | | | | | 19,541 | | | |
| | |
Six months ended June 30,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
Net loss
|
| | | | (4,247) | | | | | | (4,207) | | |
将净亏损与经营活动中使用的现金进行调整:
|
| | | | | | | | | | | | |
折旧及摊销
|
| | | | 855 | | | | | | 862 | | |
处置固定资产收益
|
| | | | (54) | | | | | | — | | |
Forgiveness of PPP loan
|
| | | | (586) | | | | | | — | | |
基于股票的薪酬费用
|
| | | | 115 | | | | | | 45 | | |
经营性资产和负债变动:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (49) | | | | | | (235) | | |
Inventories
|
| | | | (1,607) | | | | | | (289) | | |
预付费用和其他资产
|
| | | | (3,213) | | | | | | (2,477) | | |
Accounts payable
|
| | | | 567 | | | | | | 199 | | |
Accrued liabilities
|
| | | | 101 | | | | | | 81 | | |
Warranty reserve
|
| | | | (20) | | | | | | (85) | | |
Deferred revenue
|
| | | | (227) | | | | | | (138) | | |
Advance from customer
|
| | | | (9) | | | | | | 25 | | |
经营活动中使用的净现金
|
| | | | (8,374) | | | | | | (6,219) | | |
投资活动现金流:
|
| | | | | | | | | | | | |
处置固定资产收益
|
| | | | 273 | | | | | | — | | |
购置房产、厂房和设备
|
| | | | (8) | | | | | | (458) | | |
投资活动产生(用于)的净现金
|
| | | | 265 | | | | | | (458) | | |
融资活动的现金流:
|
| | | | | | | | | | | | |
借款收益
|
| | | | — | | | | | | 586 | | |
关联方收益
|
| | | | 1,676 | | | | | | — | | |
偿还关联方款项
|
| | | | (1,676) | | | | | | — | | |
偿还借款
|
| | | | (5) | | | | | | (8) | | |
Proceeds from IPO
|
| | | | 13,438 | | | | | | — | | |
股东注资所得收益
|
| | | | 7 | | | | | | — | | |
融资活动产生的净现金
|
| | | | 13,440 | | | | | | 578 | | |
现金、现金等价物和受限现金增加(减少)
|
| | | | 5,331 | | | | | | (6,099) | | |
期初现金、现金等价物和限制性现金
|
| | | | 2,683 | | | | | | 15,699 | | |
期末现金、现金等价物和限制性现金
|
| | | | 8,014 | | | | | | 9,600 | | |
对合并资产负债表中的现金、现金等价物和限制性现金进行对账
|
| | | | | | | | | | | | |
现金和现金等价物
|
| | | | 7,764 | | | | | | 9,600 | | |
Restricted cash
|
| | | | 250 | | | | | | — | | |
现金总额、现金等价物和受限现金
|
| | | | 8,014 | | | | | | 9,600 | | |
补充现金流信息:
|
| | | | | | | | | | | | |
Interest paid
|
| | | | — | | | | | | — | | |
Income tax paid
|
| | | | 3 | | | | | | 3 | | |
非现金投资活动:
|
| | | | | | | | | | | | |
已转入物业和设备的库存
|
| | | | 36 | | | | | | — | | |
| | |
Three Months Ended
|
| |
Six Months Ended
|
| ||||||||||||||||||
| | |
June 30,
2022 |
| |
June 30,
2021 |
| |
June 30,
2022 |
| |
June 30,
2021 |
| ||||||||||||
| | |
(Unaudited)
|
| |||||||||||||||||||||
Sales of EVs
|
| | | $ | 400 | | | | | $ | 378 | | | | | $ | 788 | | | | | $ | 613 | | |
Lease of EVs
|
| | | | 137 | | | | | | 151 | | | | | | 275 | | | | | | 300 | | |
Sales of Forklifts
|
| | | | 741 | | | | | | — | | | | | | 741 | | | | | | — | | |
Others
|
| | | | 221 | | | | | | 124 | | | | | | 366 | | | | | | 213 | | |
| | | | $ | 1,499 | | | | | $ | 653 | | | | | $ | 2,170 | | | | | $ | 1,126 | | |
| | |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||
| | |
(unaudited)
|
| | | | | | | |||
Accounts receivable
|
| | | $ | 1,285 | | | | | $ | 1,236 | | |
减去:坏账准备
|
| | | | (35) | | | | | | (35) | | |
Accounts receivable, net
|
| | | $ | 1,250 | | | | | $ | 1,201 | | |
| | |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||
| | |
(unaudited)
|
| | | | | | | |||
Raw materials
|
| | | $ | 1,351 | | | | | $ | 924 | | |
Work in process
|
| | | | 692 | | | | | | 582 | | |
Finished goods
|
| | | | 1,753 | | | | | | 719 | | |
Total inventories
|
| | | $ | 3,796 | | | | | $ | 2,225 | | |
| | |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||
| | |
(unaudited)
|
| | | | | | | |||
Vendor deposits
|
| | | $ | 1,086 | | | | | $ | 267 | | |
Prepaid insurance
|
| | | | 449 | | | | | | 144 | | |
Prepaid expenses
|
| | | | 2,149 | | | | | | 41 | | |
Others
|
| | | | 57 | | | | | | 76 | | |
预付总资产和其他流动资产
|
| | | $ | 3,741 | | | | | $ | 528 | | |
| | |
Operating Leases
|
| |||
| | |
(In thousands)
|
| |||
Six months ending December 31, 2022
|
| | | $ | 379 | | |
Year ending December 31, | | | | | | | |
2023
|
| | | | 942 | | |
2024
|
| | | | 981 | | |
2025
|
| | | | 1,021 | | |
2026
|
| | | | 1,064 | | |
Thereafter
|
| | | | 520 | | |
最低租金总额
|
| | | $ | 4,907 | | |
| | |
Amount
|
| |||
美国证券交易委员会注册费
|
| | | $ | | | |
纳斯达克资本市场上市费
|
| | | | | | |
会计师手续费和费用
|
| | | | | | |
Legal fees and expenses
|
| | | | | | |
印刷费和雕刻费
|
| | | | | | |
Miscellaneous
|
| | | | | | |
Total expenses
|
| | | $ | | | |
| 1.1 | | | 配售代理协议格式* | |
| 3.1 | | | 修改后的注册人注册证书* | |
| 3.2 | | | 菲尼克斯汽车公司修改证书* | |
| 3.3 | | | 注册人章程* | |
| 3.4 | | | 修改后的菲尼克斯汽车公司注册证书* | |
| 3.5 | | | 修改后的菲尼克斯汽车公司注册证书第二次修改证书,日期为2022年3月8日。* | |
| 3.6 | | | 凤凰汽车公司注册证书第三次修订证书日期为2022年4月29日。* | |
| 3.7 | | |
修改后的公司注册证书第二修正案更正证书*
|
|
| 4.1 | | | 普通股证书格式* | |
| 4.2 | | | 配售代理授权书表格* | |
| 4.3 | | | 本公司与小峰鹏于2021年1月24日签订的股票期权协议。* | |
| 5.1 | | | Loeb&Loeb LLP对合法性的意见* | |
| 10.1 | | | 凤凰汽车股份有限公司股权激励计划* | |
| 10.2 | | | 菲尼克斯汽车公司股票期权激励协议表格* | |
| 10.3 | | | 周良兰博士与凤凰汽车有限责任公司签订的雇佣协议日期为2022年3月21日* | |
| 10.4 | | | 克里斯·王与凤凰汽车有限公司签订的雇佣协议,日期为2021年11月4日* | |
| 10.5 | | | 罗纳德·亚科贝利与凤凰汽车有限责任公司签订的雇佣协议,日期为2021年10月7日* | |
| 10.6 | | | Tarek Helou与凤凰汽车有限责任公司签订的雇佣协议,日期为2016年8月16日* | |
| 10.7 | | | 何塞·保罗·普拉卡尔与菲尼克斯汽车有限责任公司签订的雇佣协议,日期为2021年9月27日* | |
| 10.8 | | |
Tony X.周与凤凰汽车有限公司签订的雇佣协议,日期为2021年11月22日*
|
|
| 10.9 | | | 沈灿“埃德蒙”与凤凰汽车有限责任公司签订的雇佣协议,日期为2021年1月11日* | |
| 10.10 | | | 约翰·F·佩尔科夫斯基与凤凰汽车公司于2021年7月19日签署的独立董事协议* | |
| 10.11 | | | 山姆·范与凤凰汽车公司于2021年8月1日签署的独立董事协议* | |
| 10.12 | | | 傅振兴与凤凰汽车公司签署的独立董事协议日期为2021年11月23日* | |
| 10.13 | | | 史蒂夫·斯蒂弗斯与凤凰汽车公司签署的独立董事协议,日期为2021年11月24日* | |
| 10.14 | | | PMC与CBS于2019年2月22日签订的经销协议* | |
| 10.15 | | | 南加州机场零排放班车运输工作说明书和付款时间表* | |
| 10.16 | | | 菲尼克斯汽车公司和罗密欧系统公司于2020年9月8日签订的产品供应主协议* | |
| 10.17 | | | 菲尼克斯汽车公司和罗密欧系统公司于2020年9月4日签订的服务级别协议* | |
| 10.18 | | | 菲尼克斯汽车有限责任公司与NMNC集团于2021年6月24日签订的转租协议* | |
| 10.19 | | | SBA EIDL贷款协议日期为2020年5月26日* | |
| 10.20 | | | PPP Loan Agreement dated Jan 21, 2021* | |
| 10.21 | | | 给供应商的采购订单样本* | |
| 10.22 | | | 赔偿托管协议格式* | |
| 10.23 | | | 阳光动力有限公司与凤凰汽车公司的公司间贷款协议日期为2022年1月20日* | |
| 14.1 | | | 适用于董事、高级管理人员和员工的《菲尼克斯汽车公司道德守则》* | |
| 21.1 | | | 注册人的子公司* | |
| 23.1 | | | Marcum Asia CPAS LLP同意** | |
| 23.2 | | | Loeb&Loeb LLP同意(见附件5.1)* | |
| 24.1 | | | 授权书(包括在签名页上)* | |
| 99.1 | | | 审计委员会章程格式* | |
| 99.2 | | | 薪酬委员会章程格式* | |
| 99.3 | | | 约翰·F·佩尔科夫斯基同意将其命名为董事* | |
| 99.4 | | | 山姆·范同意被命名为董事* | |
| 99.5 | | | 傅振星同意将其命名为董事* | |
| 99.6 | | | 史蒂文·E·斯蒂弗斯同意命名为董事* | |
| 99.7 | | | 提名和公司治理委员会章程* | |
|
107
|
| | Filing Fee Table*** | |
| | | | PHOENIX MOTOR INC. | | ||||||
| | | | By: | | |
|
| |||
| | | | | | | Name: | | | Liang Lance Zhou | |
| | | | | | | Title: | | |
首席执行官
(首席执行官) |
|
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/
Liang Lance Zhou
|
| | 首席执行官和董事(首席执行官) | | | , 2022 | |
|
/s/
Chris Wang
|
| |
首席财务官
(首席财务会计官) |
| | , 2022 | |
|
/s/
Tarek Helou
|
| | 首席运营官 | | | , 2022 | |
|
/s/
Denton Peng
|
| | 董事长兼董事 | | | , 2022 | |
|
/s/
HoongKhoeng Cheong
|
| | Director | | | , 2022 | |