| | |
每股
|
| |
总计
|
| ||||||
首次公开募股价格
|
| | | $ | 20.00 | | | | | $ | 130,000,000 | | |
承保折扣及佣金
|
| | | $ | 1.40 | | | | | $ | 9,100,000 | | |
扣除费用前的收益,付给我们
|
| | | $ | 18.60 | | | | | $ | 120,900,000 | | |
|
招股说明书摘要
|
| | | | 1 | | |
|
风险因素
|
| | | | 13 | | |
|
关于前瞻性陈述的特别说明
|
| | | | 50 | | |
|
行业和市场数据
|
| | | | 51 | | |
|
使用收益
|
| | | | 52 | | |
|
股利政策
|
| | | | 53 | | |
|
大写
|
| | | | 54 | | |
|
稀释
|
| | | | 56 | | |
|
选定的财务数据
|
| | | | 58 | | |
|
管理层对财务状况和业绩的讨论和分析
运营 |
| | | | 60 | | |
|
业务
|
| | | | 84 | | |
|
管理
|
| | | | 111 | | |
|
高管薪酬
|
| | | | 119 | | |
|
董事薪酬
|
| | | | 130 | | |
|
某些关系和关联方交易
|
| | | | 132 | | |
|
主要股东
|
| | | | 136 | | |
|
股本说明
|
| | | | 139 | | |
|
有资格未来出售的股票
|
| | | | 144 | | |
|
针对非美国持有人的某些重要的美国联邦所得税和遗产税考虑因素
|
| | | | 146 | | |
|
承销
|
| | | | 150 | | |
|
法律事务
|
| | | | 158 | | |
|
专家
|
| | | | 158 | | |
|
您可以在哪里找到更多信息
|
| | | | 158 | | |
|
财务报表索引
|
| | | | F-1 | | |
| | |
截至2013年12月31日止的年度,
|
| |
截至9个月
9月30日, |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(单位为千,每股数据除外)
|
| |||||||||||||||||||||
运营报表数据: | | | | | | | | | | | | | | | | | | | | | | | | | |
收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
产品和服务收入
|
| | | $ | 13,738 | | | | | $ | 15,344 | | | | | $ | 8,292 | | | | | $ | 18,844 | | |
许可证和合同收入
|
| | | | 8,316 | | | | | | 2,628 | | | | | | 1,332 | | | | | | 2,333 | | |
总收入
|
| | | | 22,054 | | | | | | 17,972 | | | | | | 9,624 | | | | | | 21,177 | | |
收入成本: | | | | | | | | | | | | | | | | | | | | | | | | | |
收入中的产品和服务成本
|
| | | | 9,002 | | | | | | 9,098 | | | | | | 5,397 | | | | | | 8,121 | | |
许可证和合同收入成本
|
| | | | 659 | | | | | | 731 | | | | | | 418 | | | | | | 712 | | |
收入总成本
|
| | | | 9,661 | | | | | | 9,829 | | | | | | 5,815 | | | | | | 8,833 | | |
毛利
|
| | | | 12,393 | | | | | | 8,143 | | | | | | 3,809 | | | | | | 12,344 | | |
运营费用: | | | | | | | | | | | | | | | | | | | | | | | | | |
研发
|
| | | | 9,528 | | | | | | 8,993 | | | | | | 7,020 | | | | | | 5,953 | | |
销售、一般和行政
|
| | | | 9,304 | | | | | | 11,294 | | | | | | 8,624 | | | | | | 8,320 | | |
总运营费用
|
| | | | 18,832 | | | | | | 20,287 | | | | | | 15,644 | | | | | | 14,273 | | |
运营亏损
|
| | | | (6,439) | | | | | | (12,144) | | | | | | (11,835) | | | | | | (1,929) | | |
其他收入(支出): | | | | | | | | | | | | | | | | | | | | | | | | | |
利息支出
|
| | | | (1,147) | | | | | | (1,530) | | | | | | (1,276) | | | | | | (732) | | |
其他收入(费用),净额
|
| | | | 50 | | | | | | 301 | | | | | | 227 | | | | | | 68 | | |
其他费用合计(净额)
|
| | | | (1,097) | | | | | | (1,229) | | | | | | (1,049) | | | | | | (664) | | |
净亏损和综合亏损
|
| | | | (7,536) | | | | | | (13,373) | | | | | | (12,884) | | | | | | (2,593) | | |
可赎回可兑换证券的增值
优先股相对于赎回价值 |
| | | | (76) | | | | | | (109) | | | | | | (79) | | | | | | (74) | | |
普通股股东应占净亏损(1)
|
| | | $ | (7,612) | | | | | $ | (13,482) | | | | | $ | (12,963) | | | | | $ | (2,667) | | |
每股净亏损可归因于普通股
基本股东和稀释股东(1) |
| | | $ | (1.55) | | | | | $ | (2.70) | | | | | $ | (2.60) | | | | | $ | (0.53) | | |
加权平均已发行普通股,
基本的和稀释的(1) |
| | | | 4,907 | | | | | | 4,990 | | | | | | 4,990 | | | | | | 4,996 | | |
预计每股净亏损可归因于
普通股股东,基本股东和稀释股东 (未经审计)(1) |
| | | | | | | | | $ | (0.71) | | | | | | | | | | | $ | (0.13) | | |
预计加权平均普通股
未偿还、基本和摊薄(未经审计)(1) |
| | | | | | | | | | 18,983 | | | | | | | | | | | | 19,688 | | |
|
| | |
截至2020年9月30日
|
| |||||||||||||||
| | |
实际
|
| |
备考(2)
|
| |
形式上的作为
调整后(3) |
| |||||||||
| | |
(单位:千)
|
| |||||||||||||||
资产负债表数据: | | | | | | | | | | | | | | | | | | | |
现金
|
| | | $ | 19,712 | | | | | $ | 19,712 | | | | | $ | 137,912 | | |
营运资金(1)
|
| | | | 22,071 | | | | | | 22,071 | | | | | | 141,139 | | |
总资产
|
| | | | 43,404 | | | | | | 43,404 | | | | | | 160,736 | | |
扣除贴现后的长期债务,包括当期部分
|
| | | | 14,817 | | | | | | 14,817 | | | | | | 14,817 | | |
递延收入,包括当期部分
|
| | | | 9,256 | | | | | | 9,256 | | | | | | 9,256 | | |
商业服务协议责任 - 关联方
|
| | | | 375 | | | | | | 375 | | | | | | 375 | | |
优先股权证责任
|
| | | | 754 | | | | | | — | | | | | | — | | |
可赎回可转换优先股
|
| | | | 71,091 | | | | | | — | | | | | | — | | |
股东权益合计(亏损)
|
| | | | (65,608) | | | | | | 6,237 | | | | | | 124,437 | | |
股份数量和总流通股比例
|
| |
上市销售日期
|
|
76,000股,或0.3% | | | 本招股说明书日期后90天 | |
19,624,762股,或74.9% | | | 在本招股说明书日期后180天,由于这些股票的持有者与承销商之间的锁定协议,在特定情况下可延期。然而,Cowen and Company,LLC和SVB Leerink LLC可以放弃这些锁定协议的条款,并允许这些股东随时出售他们的股份 | |
| | |
截至2020年9月30日
|
| |||||||||||||||
| | |
实际
|
| |
形式上
|
| |
形式上
调整后的 |
| |||||||||
| | |
(以千为单位,不包括每股和每股数据)
|
| |||||||||||||||
现金
|
| | | $ | 19,712 | | | | | $ | 19,712 | | | | | $ | 137,912 | | |
扣除贴现后的长期债务,包括当期部分
|
| | | $ | 14,817 | | | | | $ | 14,817 | | | | | $ | 14,817 | | |
商业服务协议责任
|
| | | | 375 | | | | | | 375 | | | | | | 375 | | |
优先股权证责任 - 关联方
|
| | | | 754 | | | | | | — | | | | | | — | | |
可赎回可转换优先股,面值0.001美元;授权股份24,156,877股,已发行和已发行股份23,905,267股,实际;没有授权、已发行或已发行股份,预计和调整后的预计股份
|
| | | | 71,091 | | | | | | — | | | | | | — | | |
股东权益(亏损) | | | | | | | | | | | | | | | | | | | |
优先股,面值0.001美元;实际无授权、已发行或已发行股份;5,000,000股已授权股份,无已发行或已发行股份,预计和调整后的预计数
|
| | | | — | | | | | | — | | | | | | — | | |
普通股,面值0.001美元;授权36,976,630股,实际发行和发行在外5,001,312股;预计100,000,000股,已发行和已发行19,693,241股;预计100,000,000股,已发行和已发行26,193,241股,调整后预计
|
| | | | 5 | | | | | | 20 | | | | | | 26 | | |
额外实收资本
|
| | | | 2,629 | | | | | | 74,459 | | | | | | 192,653 | | |
累计赤字
|
| | | | (68,242) | | | | | | (68,242) | | | | | | (68,242) | | |
股东权益合计(亏损)
|
| | | | (65,608) | | | | | | 6,237 | | | | | | 124,437 | | |
总市值
|
| | | $ | 21,429 | | | | | $ | 21,429 | | | | | $ | 139,629 | | |
|
每股首次公开发行价格
|
| | | | | | | | | $ | 20.00 | | |
|
截至2020年9月30日的每股有形账面净值(亏损)
|
| | | $ | (13.29) | | | | | | | | |
|
每股增加可归因于上述备考调整
|
| | | | 13.56 | | | | | | | | |
|
预计截至2020年9月30日的每股有形账面净值
|
| | | | 0.27 | | | | | | | | |
|
预计增加,调整后每股有形账面净值可归因于
购买本次发行普通股的新投资者 |
| | | | 4.48 | | | | | | | | |
|
预计本次发行后调整后的每股有形账面净值
|
| | | | | | | | | | 4.75 | | |
|
对新投资者购买普通股的每股摊薄
提供产品 |
| | | | | | | | | $ | 15.25 | | |
| | |
购入的股份
|
| |
总对价
|
| |
平均值
价格 每股 |
| |||||||||||||||||||||
| | |
数
|
| |
百分比
|
| |
金额
|
| |
百分比
|
| ||||||||||||||||||
现有股东
|
| | | | 19,693,241 | | | | | | 75.2% | | | | | $ | 70,974,639 | | | | | | 35.3% | | | | | $ | 3.60 | | |
参与此次发行的投资者
|
| | | | 6,500,000 | | | | | | 24.8 | | | | | | 130,000,000 | | | | | | 64.7 | | | | | $ | 20.00 | | |
总计
|
| | | | 26,193,241 | | | | | | 100.0% | | | | | | 200,974,639 | | | | | | 100.0% | | | | | | | | |
| | |
截至2013年12月31日止的年度,
|
| |
截至9个月
9月30日, |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(单位为千,每股数据除外)
|
| |||||||||||||||||||||
运营报表数据: | | | | | | | | | | | | | | | | | | | | | | | | | |
收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
产品和服务收入
|
| | | $ | 13,738 | | | | | $ | 15,344 | | | | | $ | 8,292 | | | | | $ | 18,844 | | |
许可证和合同收入
|
| | | | 8,316 | | | | | | 2,628 | | | | | | 1,332 | | | | | | 2,333 | | |
总收入
|
| | | | 22,054 | | | | | | 17,972 | | | | | | 9,624 | | | | | | 21,177 | | |
收入成本: | | | | | | | | | | | | | | | | | | | | | | | | | |
收入中的产品和服务成本
|
| | | | 9,002 | | | | | | 9,098 | | | | | | 5,397 | | | | | | 8,121 | | |
许可证和合同收入成本
|
| | | | 659 | | | | | | 731 | | | | | | 418 | | | | | | 712 | | |
收入总成本
|
| | | | 9,661 | | | | | | 9,829 | | | | | | 5,815 | | | | | | 8,833 | | |
毛利
|
| | | | 12,393 | | | | | | 8,143 | | | | | | 3,809 | | | | | | 12,344 | | |
运营费用: | | | | | | | | | | | | | | | | | | | | | | | | | |
研发
|
| | | | 9,528 | | | | | | 8,993 | | | | | | 7,020 | | | | | | 5,953 | | |
销售、一般和行政
|
| | | | 9,304 | | | | | | 11,294 | | | | | | 8,624 | | | | | | 8,320 | | |
总运营费用
|
| | | | 18,832 | | | | | | 20,287 | | | | | | 15,644 | | | | | | 14,273 | | |
运营亏损
|
| | | | (6,439) | | | | | | (12,144) | | | | | | (11,835) | | | | | | (1,929) | | |
其他收入(支出): | | | | | | | | | | | | | | | | | | | | | | | | | |
利息支出
|
| | | | (1,147) | | | | | | (1,530) | | | | | | (1,276) | | | | | | (732) | | |
其他收入(费用),净额
|
| | | | 50 | | | | | | 301 | | | | | | 227 | | | | | | 68 | | |
其他费用合计(净额)
|
| | | | (1,097) | | | | | | (1,229) | | | | | | (1,049) | | | | | | (664) | | |
净亏损和综合亏损
|
| | | | (7,536) | | | | | | (13,373) | | | | | | (12,884) | | | | | | (2,593) | | |
可赎回可转换优先股增加到赎回价值
|
| | | | (76) | | | | | | (109) | | | | | | (79) | | | | | | (74) | | |
普通股股东应占净亏损(1)
|
| | | $ | (7,612) | | | | | $ | (13,482) | | | | | $ | (12,963) | | | | | $ | (2,667) | | |
普通股股东应占每股基本亏损和摊薄后每股净亏损(1)
|
| | | $ | (1.55) | | | | | $ | (2.70) | | | | | $ | (2.60) | | | | | $ | (0.53) | | |
加权平均已发行普通股、基本普通股和
稀释(1) |
| | | | 4,907 | | | | | | 4,990 | | | | | | 4,990 | | | | | | 4,996 | | |
普通股股东的预计每股净亏损,基本和摊薄(未经审计)(1)
|
| | | | | | | | | $ | (0.71) | | | | | | | | | | | $ | (0.13) | | |
预计已发行加权平均普通股,
基本和稀释(未经审计)(1) |
| | | | | | | | | | 18,983 | | | | | | | | | | | | 19,688 | | |
|
| | |
截至2013年12月31日,
|
| |
自.起
9月30日, 2020 |
| | ||||||||||||||
| | |
2018
|
| |
2019
|
| | ||||||||||||||
| | |
(单位:千)
|
| | | | |||||||||||||||
资产负债表数据: | | | | | | | | | | | | | | | | | | | | | ||
现金和现金等价物
|
| | | $ | 7,072 | | | | | $ | 17,913 | | | | | $ | 19,712 | | | | ||
营运资金(1)
|
| | | | 12,444 | | | | | | 22,526 | | | | | | 22,071 | | | | ||
总资产
|
| | | | 27,748 | | | | | | 37,662 | | | | | | 43,404 | | | | ||
递延收入,包括当期部分
|
| | | | 1,313 | | | | | | 2,061 | | | | | | 9,256 | | | | ||
扣除贴现后的长期债务,包括当期部分
|
| | | | 9,650 | | | | | | 14,769 | | | | | | 14,817 | | | | ||
商业服务协议责任 - 关联方
|
| | | | 750 | | | | | | 750 | | | | | | 375 | | | | ||
优先股权证责任
|
| | | | 1,341 | | | | | | 728 | | | | | | 754 | | | | ||
可赎回可转换优先股
|
| | | | 53,089 | | | | | | 71,017 | | | | | | 71,091 | | | | ||
股东总亏损额
|
| | | | (50,176) | | | | | | (63,168) | | | | | | (65,608) | | | |
| | |
截至2013年12月31日止的年度,
|
| |
截至9月30日的9个月,
|
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
产品植入: | | | | | | | | | | | | | | | | | | | | | | | | | |
MX908
|
| | | | 187 | | | | | | 192 | | | | | | 100 | | | | | | 280 | | |
叛逆者
|
| | | | — | | | | | | 13 | | | | | | — | | | | | | 18 | | |
ZipChip接口
|
| | | | 29 | | | | | | 43 | | | | | | 25 | | | | | | 21 | | |
总就业人数
|
| | | | 216 | | | | | | 248 | | | | | | 125 | | | | | | 319 | | |
| | |
截至2013年12月31日,
|
| |
自.起
9月30日, 2020 |
| ||||||||||||
| | |
2018
|
| |
2019
|
| ||||||||||||
累计产品植入次数: | | | | | | | | | | | | | | | | | | | |
MX908
|
| | | | 635 | | | | | | 827 | | | | | | 1,107 | | |
叛逆者
|
| | | | — | | | | | | 13 | | | | | | 31 | | |
ZipChip接口
|
| | | | 88 | | | | | | 131 | | | | | | 152 | | |
累计投放产品
|
| | | | 723 | | | | | | 971 | | | | | | 1,290 | | |
| | |
截至2013年12月31日止的年度,
|
| |
截至9月30日的9个月,
|
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(单位:千)
|
| |||||||||||||||||||||
产品和服务收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
设备销售收入
|
| | | $ | 12,094 | | | | | $ | 13,038 | | | | | $ | 6,819 | | | | | $ | 16,766 | | |
消费品和服务收入
|
| | | | 1,644 | | | | | | 2,306 | | | | | | 1,473 | | | | | | 2,078 | | |
产品和服务总收入
|
| | | | 13,738 | | | | | | 15,344 | | | | | | 8,292 | | | | | | 18,844 | | |
许可证和合同收入
|
| | | | 8,316 | | | | | | 2,628 | | | | | | 1,332 | | | | | | 2,333 | | |
总收入
|
| | | $ | 22,054 | | | | | $ | 17,972 | | | | | $ | 9,624 | | | | | $ | 21,177 | | |
| | |
截至2013年12月31日止的年度,
|
| |
截至9月30日的9个月,
|
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(单位:千)
|
| |||||||||||||||||||||
按设备划分的产品和服务收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
手持设备
|
| | | $ | 11,582 | | | | | $ | 10,518 | | | | | $ | 6,141 | | | | | $ | 14,491 | | |
台式机
|
| | | | 2,156 | | | | | | 4,826 | | | | | | 2,151 | | | | | | 4,353 | | |
产品和服务总收入
|
| | | $ | 13,738 | | | | | $ | 15,344 | | | | | $ | 8,292 | | | | | $ | 18,844 | | |
|
| | |
截至2013年12月31日止的年度,
|
| |
截至9月30日的9个月,
|
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(单位:千)
|
| |||||||||||||||||||||
按市场划分的产品和服务收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
政府
|
| | | $ | 11,443 | | | | | $ | 10,324 | | | | | $ | 6,226 | | | | | $ | 14,475 | | |
制药/生物技术
|
| | | | 2,266 | | | | | | 4,474 | | | | | | 1,717 | | | | | | 4,100 | | |
学术界
|
| | | | 29 | | | | | | 546 | | | | | | 349 | | | | | | 269 | | |
产品和服务总收入
|
| | | $ | 13,738 | | | | | $ | 15,344 | | | | | $ | 8,292 | | | | | $ | 18,844 | | |
| | |
截至9月30日的9个月,
|
| | | | | | | |||||||||
| | |
2019
|
| |
2020
|
| |
变化
|
| |||||||||
| | |
(单位:千)
|
| |||||||||||||||
收入: | | | | | | | | | | | | | | | | | | | |
产品和服务收入
|
| | | $ | 8,292 | | | | | $ | 18,844 | | | | | $ | 10,552 | | |
许可证和合同收入
|
| | | | 1,332 | | | | | | 2,333 | | | | | | 1,001 | | |
总收入
|
| | | | 9,624 | | | | | | 21,177 | | | | | | 11,553 | | |
收入成本: | | | | | | | | | | | | | | | | | | | |
收入中的产品和服务成本
|
| | | | 5,397 | | | | | | 8,121 | | | | | | 2,724 | | |
许可证和合同收入成本
|
| | | | 418 | | | | | | 712 | | | | | | 294 | | |
收入总成本
|
| | | | 5,815 | | | | | | 8,833 | | | | | | 3,018 | | |
毛利
|
| | | | 3,809 | | | | | | 12,344 | | | | | | 8,535 | | |
运营费用: | | | | | | | | | | | | | | | | | | | |
研发
|
| | | | 7,020 | | | | | | 5,953 | | | | | | (1,067) | | |
销售、一般和行政
|
| | | | 8,624 | | | | | | 8,320 | | | | | | (304) | | |
总运营费用
|
| | | | 15,644 | | | | | | 14,273 | | | | | | (1,371) | | |
运营亏损
|
| | | | (11,835) | | | | | | (1,929) | | | | | | 9,906 | | |
其他收入(支出): | | | | | | | | | | | | | | | | | | | |
利息支出
|
| | | | (1,276) | | | | | | (732) | | | | | | 544 | | |
其他收入(费用),净额
|
| | | | 227 | | | | | | 68 | | | | | | (159) | | |
其他费用合计(净额)
|
| | | | (1,049) | | | | | | (664) | | | | | | 385 | | |
净亏损
|
| | | $ | (12,884) | | | | | $ | (2,593) | | | | | $ | 10,291 | | |
| | |
截至9月30日的9个月,
|
| |
变化
|
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
金额
|
| |
%
|
| ||||||||||||
| | |
(千美元)
|
| | | | | | | |||||||||||||||
产品和服务收入
|
| | | $ | 8,292 | | | | | $ | 18,844 | | | | | $ | 10,552 | | | | | | 127% | | |
收入中的产品和服务成本
|
| | | | 5,397 | | | | | | 8,121 | | | | | | 2,724 | | | | | | 50% | | |
毛利
|
| | | $ | 2,895 | | | | | $ | 10,723 | | | | | $ | 7,828 | | | | | | 270% | | |
毛利率
|
| | | | 35% | | | | | | 57% | | | | | | 22% | | | | | | | | |
| | |
截至9月30日的9个月,
|
| |
变化
|
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
金额
|
| |
%
|
| ||||||||||||
| | |
(千美元)
|
| | | | | | | |||||||||||||||
设备销售收入
|
| | | $ | 6,819 | | | | | $ | 16,766 | | | | | $ | 9,947 | | | | | | 146% | | |
消费品和服务收入
|
| | | | 1,473 | | | | | | 2,078 | | | | | | 605 | | | | | | 41% | | |
产品和服务总收入
|
| | | $ | 8,292 | | | | | $ | 18,844 | | | | | $ | 10,552 | | | | | | 127% | | |
| | |
截至9月30日的9个月,
|
| |
变化
|
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
金额
|
| |
%
|
| ||||||||||||
| | |
(千美元)
|
| | | | | | | |||||||||||||||
许可证和合同收入
|
| | | $ | 1,332 | | | | | $ | 2,333 | | | | | $ | 1,001 | | | | | | 75% | | |
许可证和合同收入成本
|
| | | | 418 | | | | | | 712 | | | | | | 294 | | | | | | 70% | | |
毛利
|
| | | $ | 914 | | | | | $ | 1,621 | | | | | $ | 707 | | | | | | 77% | | |
毛利率
|
| | | | 69% | | | | | | 69% | | | | | | 0% | | | | | | | | |
| | |
截至9月30日的9个月,
|
| |
变化
|
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
金额
|
| |
%
|
| ||||||||||||
| | |
(千美元)
|
| | | | | | | |||||||||||||||
研发费用
|
| | | $ | 7,020 | | | | | $ | 5,953 | | | | | $ | (1,067) | | | | | | (15)% | | |
占总收入的百分比
|
| | | | 73% | | | | | | 28% | | | | | | | | | | | | | | |
| | |
截至9月30日的9个月,
|
| |
变化
|
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
金额
|
| |
%
|
| ||||||||||||
| | |
(千美元)
|
| | | | | | | |||||||||||||||
销售、一般和行政费用
|
| | | $ | 8,624 | | | | | $ | 8,320 | | | | | $ | (304) | | | | | | (4)% | | |
占总收入的百分比
|
| | | | 90% | | | | | | 39% | | | | | | | | | | | | | | |
| | |
截至2013年12月31日止的年度,
|
| | | | | | | |||||||||
| | |
2018
|
| |
2019
|
| |
变化
|
| |||||||||
| | |
(单位:千)
|
| |||||||||||||||
收入: | | | | | | | | | | | | | | | | | | | |
产品和服务收入
|
| | | $ | 13,738 | | | | | $ | 15,344 | | | | | $ | 1,606 | | |
许可证和合同收入
|
| | | | 8,316 | | | | | | 2,628 | | | | | | (5,688) | | |
总收入
|
| | | | 22,054 | | | | | | 17,972 | | | | | | (4,082) | | |
收入成本: | | | | | | | | | | | | | | | | | | | |
收入中的产品和服务成本
|
| | | | 9,002 | | | | | | 9,098 | | | | | | 96 | | |
许可证和合同收入成本
|
| | | | 659 | | | | | | 731 | | | | | | 72 | | |
收入总成本
|
| | | | 9,661 | | | | | | 9,829 | | | | | | 168 | | |
毛利
|
| | | | 12,393 | | | | | | 8,143 | | | | | | (4,250) | | |
运营费用: | | | | | | | | | | | | | | | | | | | |
研发
|
| | | | 9,528 | | | | | | 8,993 | | | | | | (535) | | |
销售、一般和行政
|
| | | | 9,304 | | | | | | 11,294 | | | | | | 1,990 | | |
总运营费用
|
| | | | 18,832 | | | | | | 20,287 | | | | | | 1,455 | | |
运营亏损
|
| | | | (6,439) | | | | | | (12,144) | | | | | | (5,705) | | |
其他收入(支出): | | | | | | | | | | | | | | | | | | | |
利息支出
|
| | | | (1,147) | | | | | | (1,530) | | | | | | (383) | | |
其他收入(费用),净额
|
| | | | 50 | | | | | | 301 | | | | | | 251 | | |
其他费用合计(净额)
|
| | | | (1,097) | | | | | | (1,229) | | | | | | (132) | | |
净亏损
|
| | | $ | (7,536) | | | | | $ | (13,373) | | | | | $ | (5,837) | | |
| | |
截至2013年12月31日止的年度,
|
| |
变化
|
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
金额
|
| |
%
|
| ||||||||||||
| | |
(千美元)
|
| | | | | | | |||||||||||||||
产品和服务收入
|
| | | $ | 13,738 | | | | | $ | 15,344 | | | | | $ | 1,606 | | | | | | 12% | | |
收入中的产品和服务成本
|
| | | | 9,002 | | | | | | 9,098 | | | | | | 96 | | | | | | 1% | | |
毛利
|
| | | $ | 4,736 | | | | | $ | 6,246 | | | | | $ | 1,510 | | | | | | 32% | | |
毛利率
|
| | | | 34% | | | | | | 41% | | | | | | 7% | | | | | | | | |
| | |
截至2013年12月31日止的年度,
|
| |
变化
|
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
金额
|
| |
%
|
| ||||||||||||
| | |
(千美元)
|
| | | | | | | |||||||||||||||
设备销售收入
|
| | | $ | 12,094 | | | | | $ | 13,038 | | | | | $ | 944 | | | | | | 8% | | |
消费品和服务收入
|
| | | | 1,644 | | | | | | 2,306 | | | | | | 662 | | | | | | 40% | | |
产品和服务总收入
|
| | | $ | 13,738 | | | | | $ | 15,344 | | | | | $ | 1,606 | | | | | | 12% | | |
| | |
截至2013年12月31日止的年度,
|
| |
变化
|
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
金额
|
| |
%
|
| ||||||||||||
| | |
(千美元)
|
| | | | | | | |||||||||||||||
许可证和合同收入
|
| | | $ | 8,316 | | | | | $ | 2,628 | | | | | $ | (5,688) | | | | | | (68)% | | |
许可证和合同收入成本
|
| | | | 659 | | | | | | 731 | | | | | | 72 | | | | | | 11% | | |
毛利
|
| | | $ | 7,657 | | | | | $ | 1,897 | | | | | $ | (5,760) | | | | | | (75)% | | |
毛利率
|
| | | | 92% | | | | | | 72% | | | | | | (20)% | | | | | | | | |
| | |
截至2013年12月31日止的年度,
|
| |
变化
|
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
金额
|
| |
%
|
| ||||||||||||
| | |
(千美元)
|
| | | | | | | |||||||||||||||
研发费用
|
| | | $ | 9,528 | | | | | $ | 8,993 | | | | | $ | (535) | | | | | | (6)% | | |
占总收入的百分比
|
| | | | 43% | | | | | | 50% | | | | | | | | | | | | | | |
| | |
截至2013年12月31日止的年度,
|
| |
变化
|
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
金额
|
| |
%
|
| ||||||||||||
| | |
(千美元)
|
| | | | | | | |||||||||||||||
销售、一般和行政费用
|
| | | $ | 9,304 | | | | | $ | 11,294 | | | | | $ | 1,990 | | | | | | 21% | | |
占总收入的百分比
|
| | | | 42% | | | | | | 63% | | | | | | | | | | | | | | |
| | |
截至三个月
|
| |||||||||||||||||||||||||||||||||||||||
| | |
3月31日,
2019 |
| |
6月30日,
2019 |
| |
9月30岁,
2019 |
| |
十二月三十一日,
2019 |
| |
3月31日,
2020 |
| |
6月30日,
2020 |
| |
9月30岁,
2020 |
| |||||||||||||||||||||
| | |
(单位:千)
|
| | ||||||||||||||||||||||||||||||||||||||
收入: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
产品和服务收入
|
| | | $ | 2,340 | | | | | $ | 2,691 | | | | | $ | 3,261 | | | | | $ | 7,052 | | | | | $ | 2,639 | | | | | $ | 10,378 | | | | | $ | 5,827 | | |
许可证和合同收入
|
| | | | 640 | | | | | | 507 | | | | | | 185 | | | | | | 1,296 | | | | | | 1,362 | | | | | | 750 | | | | | | 221 | | |
总收入
|
| | | | 2,980 | | | | | | 3,198 | | | | | | 3,446 | | | | | | 8,348 | | | | | | 4,001 | | | | | | 11,128 | | | | | | 6,048 | | |
|
| | |
截至三个月
|
| |||||||||||||||||||||||||||||||||||||||
| | |
3月31日,
2019 |
| |
6月30日,
2019 |
| |
9月30岁,
2019 |
| |
十二月三十一日,
2019 |
| |
3月31日,
2020 |
| |
6月30日,
2020 |
| |
9月30岁,
2020 |
| |||||||||||||||||||||
| | |
(单位:千)
|
| | ||||||||||||||||||||||||||||||||||||||
收入成本: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
的产品和服务成本
收入 |
| | | | 1,432 | | | | | | 1,506 | | | | | | 2,459 | | | | | | 3,701 | | | | | | 1,570 | | | | | | 4,471 | | | | | | 2,080 | | |
的许可证和合同成本
收入 |
| | | | 92 | | | | | | 181 | | | | | | 145 | | | | | | 313 | | | | | | 333 | | | | | | 247 | | | | | | 132 | | |
收入总成本
|
| | | | 1,524 | | | | | | 1,687 | | | | | | 2,604 | | | | | | 4,014 | | | | | | 1,903 | | | | | | 4,718 | | | | | | 2,212 | | |
毛利
|
| | | | 1,456 | | | | | | 1,511 | | | | | | 842 | | | | | | 4,334 | | | | | | 2,098 | | | | | | 6,410 | | | | | | 3,836 | | |
运营费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
研发
|
| | | | 2,421 | | | | | | 2,407 | | | | | | 2,191 | | | | | | 1,974 | | | | | | 2,156 | | | | | | 1,846 | | | | | | 1,951 | | |
销售、一般和行政
|
| | | | 2,748 | | | | | | 3,035 | | | | | | 2,840 | | | | | | 2,671 | | | | | | 2,706 | | | | | | 2,436 | | | | | | 3,178 | | |
总运营费用
|
| | | | 5,169 | | | | | | 5,442 | | | | | | 5,031 | | | | | | 4,645 | | | | | | 4,862 | | | | | | 4,282 | | | | | | 5,129 | | |
营业收入(亏损)
|
| | | | (3,713) | | | | | | (3,931) | | | | | | (4,189) | | | | | | (311) | | | | | | (2,764) | | | | | | 2,128 | | | | | | (1,293) | | |
其他费用合计(净额)
|
| | | | (231) | | | | | | (228) | | | | | | (591) | | | | | | (179) | | | | | | (202) | | | | | | (33) | | | | | | (429) | | |
净收益(亏损)
|
| | | $ | (3,944) | | | | | $ | (4,159) | | | | | $ | (4,780) | | | | | $ | (490) | | | | | $ | (2,966) | | | | | $ | 2,095 | | | | | $ | (1,722) | | |
|
| | |
截至2013年12月31日止的年度,
|
| |
截至9月30日的9个月,
|
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(单位:千)
|
| |||||||||||||||||||||
经营活动提供(用于)的现金净额
|
| | | $ | (8,898) | | | | | $ | (11,004) | | | | | $ | (11,253) | | | | | $ | 1,799 | | |
用于投资活动的现金净额
|
| | | | (1,167) | | | | | | (392) | | | | | | (278) | | | | | | (9) | | |
融资活动提供的现金净额
|
| | | | 3,993 | | | | | | 22,237 | | | | | | 22,233 | | | | | | 9 | | |
现金及现金等价物净增(减)
|
| | | $ | (6,072) | | | | | $ | 10,841 | | | | | $ | 10,702 | | | | | $ | 1,799 | | |
| | |
按期间到期的付款
|
| |||||||||||||||||||||||||||
| | |
总计
|
| |
少于
1年 |
| |
1至3
年份 |
| |
4至5个
年份 |
| |
更多
比 5年 |
| |||||||||||||||
| | |
(单位:千)
|
| |||||||||||||||||||||||||||
经营租赁承诺额(1)
|
| | | $ | 10,478 | | | | | $ | 1,792 | | | | | $ | 3,540 | | | | | $ | 3,711 | | | | | $ | 1,435 | | |
债务义务(2)
|
| | | | 17,213 | | | | | | 900 | | | | | | 12,223 | | | | | | 4,090 | | | | | | — | | |
总计
|
| | | $ | 27,691 | | | | | $ | 2,692 | | | | | $ | 15,763 | | | | | $ | 7,801 | | | | | $ | 1,435 | | |
授予日期
|
| |
受限制的股份数目
至授予的期权 |
| |
每股行权
期权价格 |
| |
每股公平
共同的价值 赠送现货 日期 |
| |
每股
估计的公平 期权的价值 |
| ||||||||||||
2019年1月21日
|
| | | | 317,120 | | | | | $ | 1.58 | | | | | $ | 1.58 | | | | | $ | 0.83 | | |
2019年4月24日
|
| | | | 25,808 | | | | | $ | 1.79 | | | | | $ | 1.79 | | | | | $ | 0.93 | | |
2019年6月20日
|
| | | | 15,978 | | | | | $ | 1.79 | | | | | $ | 1.79 | | | | | $ | 0.93 | | |
2019年9月10日
|
| | | | 18,742 | | | | | $ | 1.79 | | | | | $ | 1.79 | | | | | $ | 0.93 | | |
2019年11月13日
|
| | | | 12,291 | | | | | $ | 1.79 | | | | | $ | 1.79 | | | | | $ | 0.93 | | |
2019年12月12日
|
| | | | 2,458 | | | | | $ | 1.79 | | | | | $ | 1.79 | | | | | $ | 0.93 | | |
2020年1月31日
|
| | | | 28,267 | | | | | $ | 1.79 | | | | | $ | 1.79 | | | | | $ | 0.92 | | |
2020年3月25日
|
| | | | 6,759 | | | | | $ | 1.79 | | | | | $ | 1.79 | | | | | $ | 0.98 | | |
2020年6月16日
|
| | | | 27,041 | | | | | $ | 1.05 | | | | | $ | 1.73(1) | | | | | $ | 1.14 | | |
2020年7月28日
|
| | | | 2,458 | | | | | $ | 1.05 | | | | | $ | 1.73(1) | | | | | $ | 1.14 | | |
2020年8月27日
|
| | | | 177,914 | | | | | $ | 1.05 | | | | | $ | 3.24(1) | | | | | $ | 2.51 | | |
2020年9月14日
|
| | | | 386,570 | | | | | $ | 3.24 | | | | | $ | 3.24 | | | | | $ | 1.79 | | |
2020年9月21日
|
| | | | 314,669 | | | | | $ | 3.24 | | | | | $ | 3.24 | | | | | $ | 1.79 | | |
2020年9月30日
|
| | | | 107,553 | | | | | $ | 3.24 | | | | | $ | 3.24 | | | | | $ | 1.79 | | |
2020年11月3日
|
| | | | 125,376 | | | | | $ | 7.91 | | | | | $ | 7.91 | | | | | $ | 4.40 | | |
| | |
12月31日,
|
| |
9月30日,
2020 |
| ||||||||||||
| | |
2018
|
| |
2019
|
| ||||||||||||
优先股公允价值
|
| | | $ | 3.47 | | | | | $ | 5.67 | | | | | $ | 5.46 | | |
无风险利率
|
| | | | 2.6% | | | | | | 1.9% | | | | | | 0.5% | | |
预期波动率
|
| | | | 67% | | | | | | 51% | | | | | | 60% | | |
预期股息收益率
|
| | | | — | | | | | | — | | | | | | — | | |
剩余合同期限(以年为单位)
|
| | | | 4 | | | | | | 8 | | | | | | 7 | | |
|
![]() |
| |
![]() |
|
|
常规实验室质谱学
|
| |
我们的质量谱
|
|
|
![]() |
| |
![]() |
|
|
![]() |
| |
![]() |
|
|
细胞裂解物的三分钟分离。准备:赖氨酸,稀滤器,运行
|
| |
抗体药物结合物、药物有效载荷分布、糖形式和其他翻译后修饰的三分钟表征。
|
|
|
MX908设置/配置
|
| |
实验室质量谱设置/配置
|
|
|
![]() |
| |
![]() |
|
|
•
安进。
|
| |
•
默克公司。
|
|
|
•
生物遗传公司
|
| |
•
新英格兰生物实验室公司。
|
|
|
•
百时美施贵宝公司
|
| |
•
核生物有限责任公司
|
|
|
•
达纳-法伯癌症研究所
|
| |
•
Teva制药工业公司
|
|
|
•
龙沙集团股份有限公司
|
| |
•
Transcenta Holding Limited
|
|
|
•
联邦紧急事务管理署国内准备中心
|
| |
•
美国国土安全部
|
|
|
•
美国国家生物处理研究与培训研究所
•
国家生物药物制造创新研究所
•
美国陆军
|
| |
•
美国海军陆战队
•
美国疾病控制和预防中心
•
美国食品和药物管理局
|
|
|
•
波士顿大学
|
| |
•
北卡罗来纳州立大学
|
|
|
•
杜克大学
|
| |
•
肯塔基大学
|
|
|
•
约翰霍普金斯大学
|
| |
•
北卡罗来纳大学教堂山分校
|
|
名称
|
| |
年龄
|
| |
职位
|
| |||
凯文·J·克诺普博士。
|
| | | | 48 | | | | 董事首席执行官总裁 | |
约瑟夫·H·格里菲斯四世
|
| | | | 45 | | | | 首席财务官 | |
克里斯托弗·布朗,博士。
|
| | | | 46 | | | | 首席技术官 | |
莫拉·菲茨帕特里克
|
| | | | 50 | | | | 总裁副经理,产品管理与市场营销 | |
凯文·麦卡利安博士。
|
| | | | 55 | | | |
总裁副生产与新产品推介
|
|
特伦特·巴萨斯基博士。
|
| | | | 53 | | | | 总裁副商务长 | |
约翰·肯尼迪。
|
| | | | 48 | | | | 总裁副总理,政府 | |
迈克尔·S·特纳
|
| | | | 53 | | | | 总裁副总法律顾问 | |
名称
|
| |
年龄
|
| |
职位
|
| |||
尼古拉斯·巴塞勒米
|
| | | | 54 | | | | 董事 | |
基思·L·克兰德尔
|
| | | | 60 | | | | 董事 | |
E.凯文·赫鲁索夫斯基
|
| | | | 59 | | | | 主席 | |
莎伦·凯达。
|
| | | | 46 | | | | 董事 | |
J·迈克尔·拉姆齐博士
|
| | | | 68 | | | | 董事 | |
马克·斯波托。
|
| | | | 51 | | | | 董事 | |
姓名和主要职务
|
| |
年
|
| |
薪金
($) |
| |
选择权
奖项 ($)(1) |
| |
非股权
激励计划: 补偿 ($)(2) |
| |
所有其他
补偿 ($)(3) |
| |
总计
($) |
| ||||||||||||||||||
凯文·J·克诺普博士。
|
| | | | 2019 | | | | | | 287,481 | | | | | | 92,219 | | | | | | 64,622 | | | | | | 238 | | | | | | 444,560 | | |
总裁与首席执行官 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
约翰·肯尼迪
|
| | | | 2019 | | | | | | 209,879 | | | | | | 51,233 | | | | | | 112,000 | | | | | | — | | | | | | 373,112 | | |
总裁副总理,政府 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
克里斯托弗·布朗,博士。
|
| | | | 2019 | | | | | | 256,190 | | | | | | 51,233 | | | | | | 59,325 | | | | | | 1,988 | | | | | | 368,736 | | |
首席技术官 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
期权大奖(1)
|
| |||||||||||||||||||||||||||
名称
|
| |
数量
证券 潜在的 未锻炼身体 选项(#) 可操练 |
| |
数量
证券 潜在的 未锻炼身体 选项(#) 不能行使 |
| |
归属
开课 日期 |
| |
选择权
锻炼 价格 ($) |
| |
选择权
期满 日期 |
| |||||||||||||||
凯文·J·克诺普博士。
|
| | | | 92,188(2) | | | | | | 30,730(2) | | | | | | 1/1/2017 | | | | | | 1.75 | | | | | | 1/1/2027 | | |
| | | | | 25,351(3) | | | | | | 85,275(3) | | | | | | 1/21/2019 | | | | | | 1.58 | | | | | | 1/21/2029 | | |
约翰·肯尼迪
|
| | | | 153,033 | | | | | | — | | | | | | 2/12/2013 | | | | | | 0.35 | | | | | | 2/12/2023 | | |
| | | | | 12,291 | | | | | | — | | | | | | 1/16/2015 | | | | | | 0.93 | | | | | | 1/16/2025 | | |
| | | | | 20,742(4) | | | | | | 6,914(4) | | | | | | 12/2/2016 | | | | | | 0.96 | | | | | | 12/2/2026 | | |
| | | | | 14,084(3) | | | | | | 47,375(3) | | | | | | 1/21/2019 | | | | | | 1.58 | | | | | | 1/21/2029 | | |
克里斯托弗·布朗,博士。
|
| | | | 92,188(2) | | | | | | 30,730(2) | | | | | | 1/1/2017 | | | | | | 1.75 | | | | | | 1/1/2027 | | |
| | | | | 14,084(3) | | | | | | 47,375(3) | | | | | | 1/21/2019 | | | | | | 1.58 | | | | | | 1/21/2029 | | |
| | |
赚取或支付的费用
现金单位(美元) |
| |
期权大奖
($)(1) |
| |
所有其他
补偿(美元) |
| |
总计(美元)
|
| ||||||||||||
J·迈克尔·拉姆齐博士(2)
|
| | | | 60,000 | | | | | | — | | | | | | — | | | | | | 60,000 | | |
E.凯文·赫鲁索夫斯基
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
尼古拉斯·巴塞勒米
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
基思·克兰德尔
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
马克·斯波托
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
莎伦·凯达(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
集料
股份数量 以库存为准 选项 |
| |||
J·迈克尔·拉姆齐博士
|
| | | | 46,094(1) | | |
E.凯文·赫鲁索夫斯基
|
| | | | 125,183(2) | | |
尼古拉斯·巴塞勒米
|
| | | | 49,167(3) | | |
| | |
成员
每年一次 收费 |
| |
主席
每年一次 收费 |
| ||||||
董事会
|
| | | $ | 37,500 | | | | | $ | 25,000* | | |
审计委员会
|
| | | | 9,000 | | | | | | 18,000 | | |
薪酬委员会
|
| | | | 6,000 | | | | | | 12,000 | | |
提名和公司治理委员会
|
| | | | 5,000 | | | | | | 10,000 | | |
股东
|
| |
的股份
系列E 优先股 |
| |
总计
购买 价格 |
| ||||||
北塘风险投资公司,LP(1)
|
| | | | 1,589,826 | | | | | $ | 10,000,005 | | |
Barthelemy 2001信托基金(2)
|
| | | | 31,796 | | | | | | 199,996 | | |
Arch Venture Fund第VII,L.P.(3)
|
| | | | 293,818 | | | | | | 1,848,115 | | |
Saev Guernsey控股有限公司(4)
|
| | | | 74,448 | | | | | | 468,277 | | |
Yodabyte Investments,LLC(5)
|
| | | | 96,979 | | | | | | 609,998 | | |
股东
|
| |
的股份
系列E 优先股 |
| |
总计
购买 价格 |
| ||||||
Arch Venture Fund第VII,L.P.(1)
|
| | | | 727,869 | | | | | | 4,101,614 | | |
Saev Guernsey控股有限公司(2)
|
| | | | 727,869 | | | | | | 4,101,614 | | |
Re Sidecar 4,LLC(3)
|
| | | | 150,840 | | | | | | 849,998 | | |
Yodabyte Investments,LLC(3)
|
| | | | 177,459 | | | | | | 999,999 | | |
受益人姓名和地址
|
| |
股份数量
实益拥有 在提供产品之前 |
| |
股份百分比
实益拥有 |
| ||||||||||||
|
在报价之前
|
| |
报价后
|
| ||||||||||||||
5%的股东: | | | | | | | | | | | | | | | | | | | |
Arch Venture Fund第VII,L.P.(1)
|
| | | | 5,425,045 | | | | | | 27.5% | | | | | | 20.7% | | |
Rzor‘s Edge Funds(2)
|
| | | | 1,943,641 | | | | | | 9.9% | | | | | | 7.4% | | |
Saev Guernsey控股有限公司(3)
|
| | | | 1,256,047 | | | | | | 6.4% | | | | | | 4.8% | | |
UTEC 2 L.P.(4)
|
| | | | 1,201,622 | | | | | | 6.1% | | | | | | 4.6% | | |
获任命的行政人员及董事: | | | | | | | | | | | | | | | | | | | |
克里斯托弗·布朗(5)
|
| | | | 1,257,943 | | | | | | 6.3% | | | | | | 4.8% | | |
E.凯文·赫鲁索夫斯基(6)
|
| | | | 457,077 | | | | | | 2.3% | | | | | | 1.7% | | |
约翰·肯纳韦格(7)
|
| | | | 224,735 | | | | | | 1.1% | | | | | | * | | |
迈克尔·拉姆齐(8)
|
| | | | 1,597,737 | | | | | | 8.1% | | | | | | 6.1% | | |
基思·克兰德尔(9)
|
| | | | 5,425,045 | | | | | | 27.5% | | | | | | 20.7% | | |
凯文·克诺普(10岁)
|
| | | | 1,534,108 | | | | | | 7.7% | | | | | | 5.8% | | |
马克·斯波托(11)
|
| | | | 1,943,641 | | | | | | 9.9% | | | | | | 7.4% | | |
尼古拉斯·巴塞勒米(12岁)
|
| | | | 73,215 | | | | | | * | | | | | | * | | |
莎伦·凯达(13岁)
|
| | | | 977,091 | | | | | | 5.0% | | | | | | 3.7% | | |
全体行政干事和董事(12人)(14人)
|
| | | | 14,035,868 | | | | | | 63.4% | | | | | | 49.0% | | |
承销商
|
| |
数量
股票 |
| |||
考恩公司,有限责任公司
|
| | | | 2,437,500 | | |
SVB Leerink LLC
|
| | | | 2,112,500 | | |
William Blair&Company,L.L.C.
|
| | | | 1,040,000 | | |
尼古拉斯公司Stifel
|
| | | | 910,000 | | |
总计
|
| | | | 6,500,000 | | |
| | |
总计
|
| |||||||||||||||
| | |
每股
|
| |
没有选项
|
| |
带选项
|
| |||||||||
公开发行价
|
| | | | 20.00 | | | | | | 130,000,000 | | | | | | 149,500,000 | | |
承保折扣和佣金
|
| | | | 1.40 | | | | | | 9,100,000 | | | | | | 10,465,000 | | |
扣除费用前给公司的收益
|
| | | | 18.60 | | | | | | 120,900,000 | | | | | | 139,035,000 | | |
| | |
页面
|
| |||
独立注册会计师事务所报告
|
| | | | F-2 | | |
资产负债表
|
| | | | F-3 | | |
营业和全面亏损报表
|
| | | | F-4 | | |
可赎回可转换优先股和股东亏损报表
|
| | | | F-5 | | |
现金流量表
|
| | | | F-6 | | |
财务报表附注
|
| | | | F-7 | | |
| | |
12月31日,
|
| |
9月30日,
2020 |
| |
形式上
9月30日, 2020 |
| |||||||||||||||
| | |
2018
|
| |
2019
|
| ||||||||||||||||||
| | | | | | | | | | | | | | |
(未经审计)
|
| |
(未经审计)
|
| ||||||
资产 | | | | | | | | | | | | | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 7,072 | | | | | $ | 17,913 | | | | | $ | 19,712 | | | | | $ | 19,712 | | |
应收账款净额
|
| | | | 4,132 | | | | | | 5,005 | | | | | | 9,312 | | | | | | 9,312 | | |
未开票应收账款
|
| | | | 2,204 | | | | | | 74 | | | | | | 127 | | | | | | 127 | | |
库存
|
| | | | 3,523 | | | | | | 5,237 | | | | | | 4,835 | | | | | | 4,835 | | |
预付费用和其他流动资产
|
| | | | 272 | | | | | | 351 | | | | | | 430 | | | | | | 430 | | |
流动资产总额
|
| | | | 17,203 | | | | | | 28,580 | | | | | | 34,416 | | | | | | 34,416 | | |
经营性租赁、使用权资产
|
| | | | 8,180 | | | | | | 7,245 | | | | | | 6,467 | | | | | | 6,467 | | |
财产和设备,净额
|
| | | | 1,834 | | | | | | 1,326 | | | | | | 934 | | | | | | 934 | | |
递延发售成本
|
| | | | — | | | | | | — | | | | | | 868 | | | | | | 868 | | |
其他长期资产
|
| | | | 531 | | | | | | 511 | | | | | | 719 | | | | | | 719 | | |
总资产
|
| | | $ | 27,748 | | | | | $ | 37,662 | | | | | $ | 43,404 | | | | | $ | 43,404 | | |
负债、可转换优先股和股东权益(赤字)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | | | | | | | | | | | | | |
应付帐款
|
| | | $ | 645 | | | | | $ | 577 | | | | | $ | 612 | | | | | $ | 612 | | |
应计费用
|
| | | | 2,853 | | | | | | 2,909 | | | | | | 4,882 | | | | | | 4,882 | | |
递延收入
|
| | | | 951 | | | | | | 1,490 | | | | | | 2,227 | | | | | | 2,227 | | |
经营租赁负债
|
| | | | 310 | | | | | | 1,078 | | | | | | 1,124 | | | | | | 1,124 | | |
长期债务的当期部分
|
| | | | — | | | | | | — | | | | | | 3,500 | | | | | | 3,500 | | |
流动负债总额
|
| | | | 4,759 | | | | | | 6,054 | | | | | | 12,345 | | | | | | 12,345 | | |
长期债务,扣除贴现和当前部分后的净额
|
| | | | 9,650 | | | | | | 14,769 | | | | | | 11,317 | | | | | | 11,317 | | |
经营租赁负债,扣除当期部分
|
| | | | 7,973 | | | | | | 6,941 | | | | | | 6,101 | | | | | | 6,101 | | |
递延收入,扣除当期部分
|
| | | | 362 | | | | | | 571 | | | | | | 7,029 | | | | | | 7,029 | | |
商业服务协议责任关联方
|
| | | | 750 | | | | | | 750 | | | | | | 375 | | | | | | 375 | | |
优先股权证责任
|
| | | | 1,341 | | | | | | 728 | | | | | | 754 | | | | | | — | | |
总负债
|
| | | | 24,835 | | | | | | 29,813 | | | | | | 37,921 | | | | | | 37,167 | | |
承付款和或有事项(附注12) | | | | | | | | | | | | | | | | | | | | | | | | | |
可赎回可转换优先股(A、B、C、D和E系列),0.001美元
面值;2018年12月31日授权的21,338,912股;以及 2019年12月31日和9月30日授权的24,156,877股, 2020年(未经审计);20,749,831股已发行和流通股 2018年12月31日和23,905,267股已发行和流通股 2019年12月31日和2020年9月30日(未经审计);清算 2019年12月31日和2020年9月30日的 优先股为71,285美元 (未经审计);没有已发行或已发行的股票,预计9月30日, 2020年(未经审计) |
| | | | 53,089 | | | | | | 71,017 | | | | | | 71,091 | | | | | | — | | |
股东权益(赤字): | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股,面值0.001美元;32,803,254股和36,976,630股
2018年12月31日和2019年12月31日授权的股票,以及 截至2020年9月30日授权的36,976,630股(未经审计); 已发行及流通的4,990,272股及4,990,702股 2018年12月31日和2019年12月31日,5,001,312股 截至2020年9月30日已发行和未偿还(未经审计);19,693,241 已发行和已发行股票,预计于2020年9月30日发行 (未经审计) |
| | | | 5 | | | | | | 5 | | | | | | 5 | | | | | | 20 | | |
额外实收资本
|
| | | | 2,095 | | | | | | 2,476 | | | | | | 2,629 | | | | | | 74,459 | | |
累计赤字
|
| | | | (52,276) | | | | | | (65,649) | | | | | | (68,242) | | | | | | (68,242) | | |
股东权益合计(亏损)
|
| | | | (50,176) | | | | | | (63,168) | | | | | | (65,608) | | | | | | 6,237 | | |
总负债、可赎回可转换优先股和股东权益(赤字)
|
| | | $ | 27,748 | | | | | $ | 37,662 | | | | | $ | 43,404 | | | | | $ | 43,404 | | |
|
| | |
截至2013年12月31日止的年度,
|
| |
截至9月30日的9个月,
|
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未经审计)
|
| |||||||||
收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
产品和服务收入
|
| | | $ | 13,738 | | | | | $ | 15,344 | | | | | $ | 8,292 | | | | | $ | 18,844 | | |
许可证和合同收入
|
| | | | 8,316 | | | | | | 2,628 | | | | | | 1,332 | | | | | | 2,333 | | |
总收入
|
| | | | 22,054 | | | | | | 17,972 | | | | | | 9,624 | | | | | | 21,177 | | |
收入成本: | | | | | | | | | | | | | | | | | | | | | | | | | |
收入中的产品和服务成本
|
| | | | 9,002 | | | | | | 9,098 | | | | | | 5,397 | | | | | | 8,121 | | |
许可证和合同收入成本
|
| | | | 659 | | | | | | 731 | | | | | | 418 | | | | | | 712 | | |
收入总成本
|
| | | | 9,661 | | | | | | 9,829 | | | | | | 5,815 | | | | | | 8,833 | | |
毛利
|
| | | | 12,393 | | | | | | 8,143 | | | | | | 3,809 | | | | | | 12,344 | | |
运营费用: | | | | | | | | | | | | | | | | | | | | | | | | | |
研发
|
| | | | 9,528 | | | | | | 8,993 | | | | | | 7,020 | | | | | | 5,953 | | |
销售、一般和行政
|
| | | | 9,304 | | | | | | 11,294 | | | | | | 8,624 | | | | | | 8,320 | | |
总运营费用
|
| | | | 18,832 | | | | | | 20,287 | | | | | | 15,644 | | | | | | 14,273 | | |
运营亏损
|
| | | | (6,439) | | | | | | (12,144) | | | | | | (11,835) | | | | | | (1,929) | | |
其他收入(支出): | | | | | | | | | | | | | | | | | | | | | | | | | |
利息支出
|
| | | | (1,147) | | | | | | (1,530) | | | | | | (1,276) | | | | | | (732) | | |
其他收入(费用),净额
|
| | | | 50 | | | | | | 301 | | | | | | 227 | | | | | | 68 | | |
其他费用合计(净额)
|
| | | | (1,097) | | | | | | (1,229) | | | | | | (1,049) | | | | | | (664) | | |
净亏损和综合亏损
|
| | | | (7,536) | | | | | | (13,373) | | | | | | (12,884) | | | | | | (2,593) | | |
可赎回可转换优先股增加到赎回价值
|
| | | | (76) | | | | | | (109) | | | | | | (79) | | | | | | (74) | | |
可归属于普通股的净亏损
股东 |
| | | $ | (7,612) | | | | | $ | (13,482) | | | | | $ | (12,963) | | | | | $ | (2,667) | | |
普通股股东应占每股基本亏损和稀释后每股净亏损
|
| | | $ | (1.55) | | | | | $ | (2.70) | | | | | $ | (2.60) | | | | | $ | (0.53) | | |
加权平均已发行普通股、基本普通股和稀释后普通股
|
| | | | 4,907,075 | | | | | | 4,990,416 | | | | | | 4,990,314 | | | | | | 4,995,878 | | |
预计每股净亏损可归因于
普通股股东,基本股东和稀释股东 (未经审计) |
| | | | | | | | | $ | (0.71) | | | | | | | | | | | $ | (0.13) | | |
预计加权平均已发行普通股、基本普通股和稀释普通股(未经审计)
|
| | | | | | | | | | 18,983,092 | | | | | | | | | | | | 19,687,807 | | |
| | |
可赎回可兑换
优先股 |
| | |
普通股
|
| |
其他内容
已缴费 资本 |
| |
累计
赤字 |
| |
总计
股东的 赤字 |
| |||||||||||||||||||||||||||
| | |
股票
|
| |
金额
|
| | |
股票
|
| |
金额
|
| ||||||||||||||||||||||||||||||
2017年12月31日的余额
|
| | | | 20,039,996 | | | | | $ | 49,091 | | | | | | | 4,862,349 | | | | | $ | 5 | | | | | $ | 1,883 | | | | | $ | (45,117) | | | | | $ | (43,229) | | |
因采用ASC 606进行的调整
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | 377 | | | | | | 377 | | |
发行D系列可赎回可赎回优先股,扣除发行成本 为78美元
|
| | | | 709,835 | | | | | | 3,922 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
可赎回可转换优先股增加到赎回价值
|
| | | | — | | | | | | 76 | | | | | | | — | | | | | | — | | | | | | (76) | | | | | | — | | | | | | (76) | | |
行使股票期权时发行普通股
|
| | | | — | | | | | | — | | | | | | | 127,923 | | | | | | — | | | | | | 71 | | | | | | — | | | | | | 71 | | |
基于股票的薪酬费用
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 217 | | | | | | — | | | | | | 217 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,536) | | | | | | (7,536) | | |
2018年12月31日的余额
|
| | | | 20,749,831 | | | | | | 53,089 | | | | | | | 4,990,272 | | | | | | 5 | | | | | | 2,095 | | | | | | (52,276) | | | | | | (50,176) | | |
发行E系列可赎回可赎回优先股,扣除发行成本 为1.85美元
|
| | | | 2,782,194 | | | | | | 17,315 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
优先股权证行权
|
| | | | 373,242 | | | | | | 504 | | | | | | | — | | | | | | — | | | | | | 222 | | | | | | — | | | | | | 222 | | |
可赎回可转换优先股增加到赎回价值
|
| | | | — | | | | | | 109 | | | | | | | — | | | | | | — | | | | | | (109) | | | | | | — | | | | | | (109) | | |
行使股票期权时发行普通股
|
| | | | — | | | | | | — | | | | | | | 430 | | | | | | — | | | | | | 1 | | | | | | — | | | | | | 1 | | |
基于股票的薪酬费用
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 267 | | | | | | — | | | | | | 267 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (13,373) | | | | | | (13,373) | | |
2019年12月31日的余额
|
| | | | 23,905,267 | | | | | | 71,017 | | | | | | | 4,990,702 | | | | | | 5 | | | | | | 2,476 | | | | | | (65,649) | | | | | | (63,168) | | |
行使股票期权时发行普通股
|
| | | | — | | | | | | — | | | | | | | 10,610 | | | | | | — | | | | | | 9 | | | | | | — | | | | | | 9 | | |
可赎回可转换优先股增加到赎回价值
|
| | | | — | | | | | | 74 | | | | | | | — | | | | | | — | | | | | | (74) | | | | | | — | | | | | | (74) | | |
基于股票的薪酬费用
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 218 | | | | | | — | | | | | | 218 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,593) | | | | | | (2,593) | | |
2020年9月30日的余额
(未经审计) |
| | | | 23,905,267 | | | | | $ | 71,091 | | | | | | | 5,001,312 | | | | | $ | 5 | | | | | $ | 2,629 | | | | | $ | (68,242) | | | | | $ | (65,608) | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | |
可赎回可兑换
优先股 |
| | |
普通股
|
| |
其他内容
已缴费 资本 |
| |
累计
赤字 |
| |
总计
股东的 赤字 |
| |||||||||||||||||||||||||||
| | |
股票
|
| |
金额
|
| | |
股票
|
| |
金额
|
| ||||||||||||||||||||||||||||||
2018年12月31日的余额
|
| | | | 20,749,831 | | | | | $ | 53,089 | | | | | | | 4,990,272 | | | | | $ | 5 | | | | | $ | 2,095 | | | | | $ | (52,276) | | | | | $ | (50,176) | | |
发行E系列可赎回可赎回优先股,扣除发行成本 为1.85美元
|
| | | | 2,782,194 | | | | | | 17,315 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
行使股票期权时发行普通股
|
| | | | — | | | | | | — | | | | | | | 430 | | | | | | — | | | | | | 1 | | | | | | — | | | | | | 1 | | |
可赎回可转换优先股增加到赎回价值
|
| | | | — | | | | | | 79 | | | | | | | — | | | | | | — | | | | | | (79) | | | | | | — | | | | | | (79) | | |
基于股票的薪酬费用
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 200 | | | | | | — | | | | | | 200 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (12,884) | | | | | | (12,884) | | |
2019年9月30日余额(未经审计)
|
| | | | 23,532,025 | | | | | $ | 70,483 | | | | | | | 4,990,702 | | | | | $ | 5 | | | | | $ | 2,217 | | | | | $ | (65,160) | | | | | $ | (62,938) | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | |
截至2013年12月31日止的年度,
|
| |
九个月结束
9月30日, |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未经审计)
|
| |||||||||
经营活动的现金流: | | | | | | | | | | | | | | | | | | | | | | | | | |
净亏损
|
| | | $ | (7,536) | | | | | $ | (13,373) | | | | | $ | (12,884) | | | | | $ | (2,593) | | |
对净亏损与经营活动提供(用于)现金净额的调整:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
折旧及摊销费用
|
| | | | 896 | | | | | | 900 | | | | | | 688 | | | | | | 610 | | |
基于股票的薪酬费用
|
| | | | 217 | | | | | | 267 | | | | | | 200 | | | | | | 218 | | |
优先股权证负债的公允价值变动
|
| | | | 91 | | | | | | (59) | | | | | | (59) | | | | | | 26 | | |
商业服务协议负债公允价值变动 - 关联方
|
| | | | — | | | | | | — | | | | | | — | | | | | | (375) | | |
债务清偿时的非现金利息和损失
|
| | | | 208 | | | | | | 370 | | | | | | 355 | | | | | | 48 | | |
库存报废准备金
|
| | | | 97 | | | | | | 149 | | | | | | 83 | | | | | | 67 | | |
财产和设备处置损失
|
| | | | 256 | | | | | | — | | | | | | — | | | | | | — | | |
经营性资产和负债变动情况:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
应收账款净额
|
| | | | 2,531 | | | | | | (873) | | | | | | (1,941) | | | | | | (4,307) | | |
未开票应收账款
|
| | | | (2,130) | | | | | | 2,130 | | | | | | 2,139 | | | | | | (53) | | |
库存
|
| | | | (989) | | | | | | (1,863) | | | | | | (2,732) | | | | | | 126 | | |
预付费用和其他流动资产
|
| | | | 128 | | | | | | (79) | | | | | | (85) | | | | | | (79) | | |
其他长期资产
|
| | | | (13) | | | | | | 20 | | | | | | 20 | | | | | | (208) | | |
应付账款和应计费用
|
| | | | (1,013) | | | | | | (12) | | | | | | 387 | | | | | | 1,140 | | |
递延收入
|
| | | | (1,722) | | | | | | 748 | | | | | | 1,899 | | | | | | 7,195 | | |
经营性资产使用权
|
| | | | 1,214 | | | | | | 981 | | | | | | 734 | | | | | | 778 | | |
经营租赁负债
|
| | | | (1,133) | | | | | | (310) | | | | | | (57) | | | | | | (794) | | |
经营活动提供(用于)的现金净额
|
| | | | (8,898) | | | | | | (11,004) | | | | | | (11,253) | | | | | | 1,799 | | |
投资活动产生的现金流: | | | | | | | | | | | | | | | | | | | | | | | | | |
购置财产和设备
|
| | | | (727) | | | | | | (392) | | | | | | (278) | | | | | | (9) | | |
租赁押金
|
| | | | (440) | | | | | | — | | | | | | — | | | | | | — | | |
用于投资活动的现金净额
|
| | | | (1,167) | | | | | | (392) | | | | | | (278) | | | | | | (9) | | |
融资活动的现金流: | | | | | | | | | | | | | | | | | | | | | | | | | |
发行可赎回可转换优先股所得款项,扣除发行成本
|
| | | | 3,922 | | | | | | 17,315 | | | | | | 17,315 | | | | | | — | | |
行使期权时发行普通股所得款项
|
| | | | 71 | | | | | | 1 | | | | | | 1 | | | | | | 9 | | |
行使优先股权证所得款项
|
| | | | — | | | | | | 4 | | | | | | — | | | | | | — | | |
发行应付票据所得款项
|
| | | | — | | | | | | 15,000 | | | | | | 15,000 | | | | | | — | | |
债务发行成本的支付
|
| | | | — | | | | | | (83) | | | | | | (83) | | | | | | — | | |
应付票据的偿还
|
| | | | — | | | | | | (10,000) | | | | | | (10,000) | | | | | | — | | |
Paycheck保护计划贷款的收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,202 | | |
支付宝保障计划贷款的偿还
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2,202) | | |
融资活动提供的现金净额
|
| | | | 3,993 | | | | | | 22,237 | | | | | | 22,233 | | | | | | 9 | | |
现金及现金等价物净增(减)
|
| | | | (6,072) | | | | | | 10,841 | | | | | | 10,702 | | | | | | 1,799 | | |
期初现金及现金等价物
|
| | | | 13,144 | | | | | | 7,072 | | | | | | 7,072 | | | | | | 17,913 | | |
期末现金及现金等价物
|
| | | $ | 7,072 | | | | | $ | 17,913 | | | | | $ | 17,774 | | | | | $ | 19,712 | | |
补充披露非现金投资和融资信息: | | | | | | | | | | | | | | | | | | | | | | | | | |
应付账款和应计费用中包括的递延发售成本
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 868 | | |
将库存转移到财产和设备
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 209 | | |
可赎回可转换优先股增加到赎回价值
|
| | | $ | 76 | | | | | $ | 109 | | | | | $ | 79 | | | | | $ | 74 | | |
发行与应付票据有关的优先股权证
|
| | | $ | — | | | | | $ | 168 | | | | | $ | 168 | | | | | $ | — | | |
发行与租赁协议相关的优先股权证
|
| | | $ | 317 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
优先股权证的行使
|
| | | $ | — | | | | | $ | 722 | | | | | $ | — | | | | | $ | — | | |
补充披露现金流量信息: | | | | | | | | | | | | | | | | | | | | | | | | | |
支付利息的现金
|
| | | $ | 889 | | | | | $ | 1,155 | | | | | $ | 720 | | | | | $ | 685 | | |
| | |
预计使用寿命
|
|
实验室和演示设备 | | |
2至5年
|
|
计算机设备和软件 | | |
三年半
|
|
家具和固定装置 | | |
7年前
|
|
租赁权改进 | | |
租赁剩余年限或使用年限中较短的
|
|
| | |
截至2013年12月31日止的年度,
|
| |
截至9个月
9月30日, |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未经审计)
|
| |||||||||
期初余额
|
| | | $ | 2,632 | | | | | $ | 1,057 | | | | | $ | 1,057 | | | | | $ | 1,509 | | |
确认期初计入余额的收入
|
| | | | (2,076) | | | | | | (446) | | | | | | (872) | | | | | | (1,059) | | |
期间递延的收入,扣除确认的收入后的净额
|
| | | | 501 | | | | | | 898 | | | | | | 1,476 | | | | | | 8,806 | | |
期末余额
|
| | | $ | 1,057 | | | | | $ | 1,509 | | | | | $ | 1,661 | | | | | $ | 9,256 | | |
| | |
12月31日,
2019 |
| |
9月30日,
2020 |
| ||||||
| | | | | | | | |
(未经审计)
|
| |||
递延收入预计将在以下方面确认: | | | | ||||||||||
一年或更短时间
|
| | | $ | 937 | | | | | $ | 2,227 | | |
一到两年
|
| | | | 320 | | | | | | 3,951 | | |
三年及更长时间
|
| | | | 252 | | | | | | 3,078 | | |
| | | | $ | 1,509 | | | | | $ | 9,256 | | |
| | |
截至2013年12月31日止的年度,
|
| |
截至9个月
9月30日, |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未经审计)
|
| |||||||||
产品和服务收入:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
设备销售收入
|
| | | $ | 12,094 | | | | | $ | 13,038 | | | | | $ | 6,819 | | | | | $ | 16,766 | | |
消费品和服务收入
|
| | | | 1,644 | | | | | | 2,306 | | | | | | 1,473 | | | | | | 2,078 | | |
产品和服务总收入
|
| | | | 13,738 | | | | | | 15,344 | | | | | | 8,292 | | | | | | 18,844 | | |
许可证和合同收入
|
| | | | 8,316 | | | | | | 2,628 | | | | | | 1,332 | | | | | | 2,333 | | |
总收入
|
| | | $ | 22,054 | | | | | $ | 17,972 | | | | | $ | 9,624 | | | | | $ | 21,177 | | |
| | |
截至2013年12月31日止的年度,
|
| |
截至9个月
9月30日, |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未经审计)
|
| |||||||||
手持设备
|
| | | $ | 11,582 | | | | | $ | 10,518 | | | | | $ | 6,141 | | | | | $ | 14,491 | | |
台式机
|
| | | | 2,156 | | | | | | 4,826 | | | | | | 2,151 | | | | | | 4,353 | | |
产品和服务总收入
|
| | | $ | 13,738 | | | | | $ | 15,344 | | | | | $ | 8,292 | | | | | $ | 18,844 | | |
| | |
截至2013年12月31日止的年度,
|
| |
截至9个月
9月30日, |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未经审计)
|
| |||||||||
政府
|
| | | $ | 11,443 | | | | | $ | 10,324 | | | | | $ | 6,226 | | | | | $ | 14,475 | | |
制药/生物技术
|
| | | | 2,266 | | | | | | 4,474 | | | | | | 1,717 | | | | | | 4,100 | | |
学术界
|
| | | | 29 | | | | | | 546 | | | | | | 349 | | | | | | 269 | | |
产品和服务总收入
|
| | | $ | 13,738 | | | | | $ | 15,344 | | | | | $ | 8,292 | | | | | $ | 18,844 | | |
|
| | |
截至2013年12月31日止的年度,
|
| |
截至9个月
9月30日, |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未经审计)
|
| |||||||||
北美
|
| | | $ | 19,015 | | | | | $ | 13,686 | | | | | $ | 7,961 | | | | | $ | 18,130 | | |
欧洲、中东和非洲
|
| | | | 2,425 | | | | | | 2,954 | | | | | | 668 | | | | | | 1,591 | | |
亚太地区
|
| | | | 614 | | | | | | 1,332 | | | | | | 995 | | | | | | 1,456 | | |
| | | | $ | 22,054 | | | | | $ | 17,972 | | | | | $ | 9,624 | | | | | $ | 21,177 | | |
| | |
按公允价值计量
2018年12月31日使用: |
| |||||||||||||||||||||
| | |
第1级
|
| |
二级
|
| |
第三级
|
| |
总计
|
| ||||||||||||
现金等价物: | | | | | | | | | | | | | | | | | | | | | | | | | |
货币市场基金
|
| | | $ | 6,808 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,808 | | |
负债: | | | | | | | | | | | | | | | | | | | | | | | | | |
优先股权证责任
|
| | | $ | — | | | | | $ | — | | | | | $ | 1,341 | | | | | $ | 1,341 | | |
商业服务协议责任关联方
|
| | | | — | | | | | | — | | | | | | 750 | | | | | | 750 | | |
总计
|
| | | $ | — | | | | | $ | — | | | | | $ | 2,091 | | | | | $ | 2,091 | | |
|
| | |
按公允价值计量
2019年12月31日使用: |
| |||||||||||||||||||||
| | |
第1级
|
| |
二级
|
| |
第三级
|
| |
总计
|
| ||||||||||||
负债: | | | | | | | | | | | | | | | | | | | | | | | | | |
优先股权证责任
|
| | | $ | — | | | | | $ | — | | | | | $ | 728 | | | | | $ | 728 | | |
商业服务协议责任关联方
|
| | | | — | | | | | | — | | | | | | 750 | | | | | | 750 | | |
总计
|
| | | $ | — | | | | | $ | — | | | | | $ | 1,478 | | | | | $ | 1,478 | | |
|
| | |
9月30日的公允价值计量,
2020年(未经审计)使用: |
| |||||||||||||||||||||
| | |
第1级
|
| |
二级
|
| |
第三级
|
| |
总计
|
| ||||||||||||
负债: | | | | | | | | | | | | | | | | | | | | | | | | | |
优先股权证责任
|
| | | $ | — | | | | | $ | — | | | | | $ | 754 | | | | | $ | 754 | | |
商业服务协议责任关联方
|
| | | | — | | | | | | — | | | | | | 375 | | | | | | 375 | | |
总计
|
| | | $ | — | | | | | $ | — | | | | | $ | 1,129 | | | | | $ | 1,129 | | |
| | |
12月31日,
|
| |
9月30日,
|
| ||||||||||||
| | |
2018
|
| |
2019
|
| |
2020
|
| |||||||||
| | | | | | | | | | | | | | |
(未经审计)
|
| |||
优先股公允价值
|
| | | $ | 3.47 | | | | | $ | 5.67 | | | | | $ | 5.46 | | |
无风险利率
|
| | | | 2.6% | | | | | | 1.9% | | | | | | 0.5% | | |
预期波动率
|
| | | | 67% | | | | | | 51% | | | | | | 60% | | |
预期股息收益率
|
| | | | — | | | | | | — | | | | | | — | | |
剩余合同期限(以年为单位)
|
| | | | 4 | | | | | | 8 | | | | | | 7 | | |
| | |
总计
优先股 认股权证法律责任 |
| |||
公允价值于2017年12月31日
|
| | | $ | 933 | | |
发行认股权证
|
| | | | 317 | | |
公允价值变动
|
| | | | 91 | | |
2018年12月31日的公允价值
|
| | | | 1,341 | | |
发行认股权证
|
| | | | 168 | | |
认股权证的行使
|
| | | | (722) | | |
公允价值变动
|
| | | | (59) | | |
公允价值于2019年12月31日
|
| | | | 728 | | |
公允价值变动
|
| | | | 26 | | |
2020年9月30日的公允价值(未经审计)
|
| | | $ | 754 | | |
| | |
12月31日,
|
| |
9月30日,
2020 |
| ||||||||||||
| | |
2018
|
| |
2019
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未经审计)
|
| |||
原料
|
| | | $ | 1,965 | | | | | $ | 2,013 | | | | | $ | 2,148 | | |
正在进行的工作
|
| | | | 250 | | | | | | 412 | | | | | | 1,418 | | |
成品
|
| | | | 1,308 | | | | | | 2,812 | | | | | | 1,269 | | |
| | | | $ | 3,523 | | | | | $ | 5,237 | | | | | $ | 4,835 | | |
| | |
12月31日,
|
| |
9月30日,
2020 |
| ||||||||||||
| | |
2018
|
| |
2019
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未经审计)
|
| |||
实验室和演示设备
|
| | | $ | 3,664 | | | | | $ | 4,056 | | | | | $ | 4,257 | | |
计算机设备和软件
|
| | | | 417 | | | | | | 417 | | | | | | 417 | | |
家具和固定装置
|
| | | | 193 | | | | | | 193 | | | | | | 193 | | |
租赁权改进
|
| | | | 21 | | | | | | 21 | | | | | | 21 | | |
| | | | | 4,295 | | | | | | 4,687 | | | | | | 4,888 | | |
减去:累计折旧和摊销
|
| | | | (2,461) | | | | | | (3,361) | | | | | | (3,954) | | |
| | | | $ | 1,834 | | | | | $ | 1,326 | | | | | $ | 934 | | |
| | |
12月31日,
|
| |
9月30日,
2020 |
| ||||||||||||
| | |
2018
|
| |
2019
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未经审计)
|
| |||
应计雇员薪酬和福利
|
| | | $ | 1,036 | | | | | $ | 1,024 | | | | | $ | 1,653 | | |
应计保修
|
| | | | 679 | | | | | | 968 | | | | | | 1,229 | | |
应计专业费用
|
| | | | 246 | | | | | | 307 | | | | | | 1,817 | | |
应计定期末债务费用
|
| | | | 425 | | | | | | — | | | | | | — | | |
应计其他
|
| | | | 467 | | | | | | 610 | | | | | | 183 | | |
| | | | $ | 2,853 | | | | | $ | 2,909 | | | | | $ | 4,882 | | |
| | |
截至的年度
12月31日, |
| |
九个月
截至9月30日, |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未经审计)
|
| |||||||||
期初应计余额
|
| | | $ | 366 | | | | | $ | 679 | | | | | $ | 679 | | | | | $ | 968 | | |
关于新保修的规定
|
| | | | 488 | | | | | | 533 | | | | | | 337 | | | | | | 804 | | |
在本报告所述期间进行的结算和调整
|
| | | | (175) | | | | | | (244) | | | | | | (181) | | | | | | (543) | | |
期末应计余额
|
| | | $ | 679 | | | | | $ | 968 | | | | | $ | 835 | | | | | $ | 1,229 | | |
| | |
12月31日,
|
| |
9月30日,
2020 |
| ||||||||||||
| | |
2018
|
| |
2019
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未经审计)
|
| |||
长期债务本金
|
| | | $ | 10,000 | | | | | $ | 15,000 | | | | | $ | 15,000 | | |
减去:长期债务的当前部分
|
| | | | — | | | | | | — | | | | | | (3,500) | | |
长期债务,扣除当期部分
|
| | | | 10,000 | | | | | | 15,000 | | | | | | 11,500 | | |
债务贴现,扣除债务增值后的净额
|
| | | | (350) | | | | | | (231) | | | | | | (183) | | |
长期债务,扣除贴现和当前部分后的净额
|
| | | $ | 9,650 | | | | | $ | 14,769 | | | | | $ | 11,317 | | |
截至2013年12月31日的一年:
|
| | | | | | |
2020
|
| | | $ | — | | |
2021
|
| | | | 5,000 | | |
2022
|
| | | | 6,000 | | |
2023
|
| | | | 4,000 | | |
| | | | $ | 15,000 | | |
| | |
2018年12月31日
|
| |||||||||||||||||||||||||||
| | |
择优
库存 授权 |
| |
择优
已发行股票 和 杰出的 |
| |
携带
价值 |
| |
清算
偏好 |
| |
普通股
可凭以下条件签发 转换 |
| |||||||||||||||
系列A优先股
|
| | | | 8,490,778 | | | | | | 8,280,778 | | | | | $ | 8,281 | | | | | $ | 8,281 | | | | | | 5,089,286 | | |
B系列优先股
|
| | | | 4,650,216 | | | | | | 4,441,974 | | | | | | 8,000 | | | | | | 8,000 | | | | | | 2,729,994 | | |
C系列优先股
|
| | | | 3,788,068 | | | | | | 3,768,068 | | | | | | 12,949 | | | | | | 13,000 | | | | | | 2,315,818 | | |
D系列优先股
|
| | | | 4,409,850 | | | | | | 4,259,011 | | | | | | 23,859 | | | | | | 24,000 | | | | | | 2,617,547 | | |
| | | | | 21,338,912 | | | | | | 20,749,831 | | | | | $ | 53,089 | | | | | $ | 53,281 | | | | | | 12,752,645 | | |
|
| | |
2019年12月31日
|
| |||||||||||||||||||||||||||
| | |
择优
库存 授权 |
| |
优先股
已发布,并 杰出的 |
| |
携带
价值 |
| |
清算
偏好 |
| |
普通股
可凭以下条件签发 转换 |
| |||||||||||||||
系列A优先股
|
| | | | 8,490,778 | | | | | | 8,490,778 | | | | | $ | 8,491 | | | | | $ | 8,491 | | | | | | 5,218,350 | | |
B系列优先股
|
| | | | 4,650,216 | | | | | | 4,605,216 | | | | | | 8,294 | | | | | | 8,294 | | | | | | 2,830,321 | | |
C系列优先股
|
| | | | 3,788,068 | | | | | | 3,768,068 | | | | | | 12,987 | | | | | | 13,000 | | | | | | 2,315,818 | | |
D系列优先股
|
| | | | 4,409,850 | | | | | | 4,259,011 | | | | | | 23,904 | | | | | | 24,000 | | | | | | 2,617,547 | | |
E系列优先股
|
| | | | 2,817,965 | | | | | | 2,782,194 | | | | | | 17,341 | | | | | | 17,500 | | | | | | 1,709,893 | | |
| | | | | 24,156,877 | | | | | | 23,905,267 | | | | | $ | 71,017 | | | | | $ | 71,285 | | | | | | 14,691,929 | | |
|
| | |
2020年9月30日(未经审计)
|
| |||||||||||||||||||||||||||
| | |
择优
库存 授权 |
| |
优先股
已发布,并 杰出的 |
| |
携带
价值 |
| |
清算
偏好 |
| |
普通股
可凭以下条件签发 转换 |
| |||||||||||||||
系列A优先股
|
| | | | 8,490,778 | | | | | | 8,490,778 | | | | | $ | 8,491 | | | | | $ | 8,491 | | | | | | 5,218,350 | | |
B系列优先股
|
| | | | 4,650,216 | | | | | | 4,605,216 | | | | | | 8,294 | | | | | | 8,294 | | | | | | 2,830,321 | | |
C系列优先股
|
| | | | 3,788,068 | | | | | | 3,768,068 | | | | | | 12,999 | | | | | | 13,000 | | | | | | 2,315,818 | | |
D系列优先股
|
| | | | 4,409,850 | | | | | | 4,259,011 | | | | | | 23,938 | | | | | | 24,000 | | | | | | 2,617,547 | | |
E系列优先股
|
| | | | 2,817,965 | | | | | | 2,782,194 | | | | | | 17,369 | | | | | | 17,500 | | | | | | 1,709,893 | | |
| | | | | 24,156,877 | | | | | | 23,905,267 | | | | | $ | 71,091 | | | | | $ | 71,285 | | | | | | 14,691,929 | | |
2018年12月31日
|
| ||||||||||||||||||||||||
发行日期
|
| |
合同
术语 |
| |
一系列
择优 库存 |
| |
数量
优先股 可发行 在保证书下 |
| |
锻炼
价格 |
| |
搜查令
公允价值 |
| |||||||||
| | |
(单位:年)
|
| | | | | | | | | | | | | | | | |
(单位:千)
|
| |||
2012年12月6日
|
| |
7
|
| |
系列A
|
| | | | 210,000 | | | | | $ | 0.01 | | | | | $ | 369 | | |
2012年12月6日
|
| |
7
|
| |
B系列
|
| | | | 163,242 | | | | | $ | 0.01 | | | | | | 353 | | |
2014年3月6日
|
| |
10
|
| |
B系列
|
| | | | 45,000 | | | | | $ | 1.801 | | | | | | 54 | | |
2015年6月23日
|
| |
10
|
| |
系列C
|
| | | | 20,000 | | | | | $ | 3.45 | | | | | | 37 | | |
2017年3月15日
|
| |
10
|
| |
系列D
|
| | | | 79,856 | | | | | $ | 5.6351 | | | | | | 264 | | |
2018年9月7日
|
| |
10
|
| |
系列D
|
| | | | 70,983 | | | | | $ | 5.6351 | | | | | | 264 | | |
| | | | | | | | | | | 589,081 | | | | | | | | | | | $ | 1,341 | | |
|
2019年12月31日
|
| ||||||||||||||||||||||||
发行日期
|
| |
合同
术语 |
| |
一系列
择优 库存 |
| |
数量
优先股 可发行 在保证书下 |
| |
锻炼
价格 |
| |
搜查令
公允价值 |
| |||||||||
| | |
(单位:年)
|
| | | | | | | | | | | | | | | | |
(单位:千)
|
| |||
2014年3月6日
|
| |
10
|
| |
B系列
|
| | | | 45,000 | | | | | $ | 1.801 | | | | | $ | 50 | | |
2015年6月23日
|
| |
10
|
| |
系列C
|
| | | | 20,000 | | | | | $ | 3.450 | | | | | | 34 | | |
2017年3月15日
|
| |
10
|
| |
系列D
|
| | | | 79,856 | | | | | $ | 5.6351 | | | | | | 244 | | |
2018年9月7日
|
| |
10
|
| |
系列D
|
| | | | 70,983 | | | | | $ | 5.6351 | | | | | | 236 | | |
2019年8月29日
|
| |
10
|
| |
系列E
|
| | | | 35,771 | | | | | $ | 6.290 | | | | | | 164 | | |
| | | | | | | | | | | 251,610 | | | | | | | | | | | $ | 728 | | |
|
2020年9月30日(未经审计)
|
| ||||||||||||||||||||||||
发行日期
|
| |
合同
术语 (单位:年) |
| |
一系列
择优 库存 |
| |
数量
优先股 可发行 在保证书下 |
| |
锻炼
价格 |
| |
搜查令
公允价值 (单位:千) |
| |||||||||
2014年3月6日
|
| |
10
|
| |
B系列
|
| | | | 45,000 | | | | | $ | 1.801 | | | | | $ | 81 | | |
2015年6月23日
|
| |
10
|
| |
系列C
|
| | | | 20,000 | | | | | $ | 3.450 | | | | | | 43 | | |
2017年3月15日
|
| |
10
|
| |
系列D
|
| | | | 79,856 | | | | | $ | 5.6351 | | | | | | 241 | | |
2018年9月7日
|
| |
10
|
| |
系列D
|
| | | | 70,983 | | | | | $ | 5.6351 | | | | | | 229 | | |
2019年8月29日
|
| |
10
|
| |
系列E
|
| | | | 35,771 | | | | | $ | 6.290 | | | | | | 160 | | |
| | | | | | | | | | | 251,610 | | | | | | | | | | | $ | 754 | | |
| | |
截至2013年12月31日止的年度,
|
| |
截至9个月
9月30日, |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未经审计)
|
| |||||||||
无风险利率
|
| | | | 2.8% | | | | | | 2.5% | | | | | | 2.5% | | | | | | 0.4% | | |
预期波动率
|
| | | | 47% | | | | | | 52% | | | | | | 52% | | | | | | 60% | | |
预期股息收益率
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
预期期限(三年)
|
| | | | 6 | | | | | | 6 | | | | | | 6 | | | | | | 6 | | |
| | |
数
的股份 |
| |
加权
平均值 锻炼 价格 |
| |
加权
平均值 合同 术语 |
| |
集料
固有的 价值 |
| ||||||||||||
| | | | | | | | | | | | | | |
(按年计算)
|
| |
(单位:千)
|
| ||||||
截至2018年12月31日的未偿还款项
|
| | | | 1,897,608 | | | | | $ | 1.14 | | | | | | 7.2 | | | | | $ | 924 | | |
授与
|
| | | | 392,397 | | | | | | 1.62 | | | | | | | | | | | | | | |
已锻炼
|
| | | | (430) | | | | | | 1.75 | | | | | | | | | | | | | | |
被没收
|
| | | | (41,918) | | | | | | 1.68 | | | | | | | | | | | | | | |
截至2019年12月31日的未偿还款项
|
| | | | 2,247,657 | | | | | | 1.23 | | | | | | 6.7 | | | | | $ | 1,282 | | |
授与
|
| | | | 1,051,231 | | | | | | 2.76 | | | | | | | | | | | | | | |
已锻炼
|
| | | | (10,610) | | | | | | 0.83 | | | | | | | | | | | | | | |
被没收
|
| | | | (16,575) | | | | | | 1.42 | | | | | | | | | | | | | | |
截至2020年9月30日的未偿还债务(未经审计)
|
| | | | 3,271,703 | | | | | $ | 1.72 | | | | | | 7.2 | | | | | $ | 4,988 | | |
已归属,预计将于2019年12月31日归属
|
| | | | 2,211,100 | | | | | $ | 1.23 | | | | | | 6.6 | | | | | $ | 1,275 | | |
截至2019年12月31日可行使的期权
|
| | | | 1,514,515 | | | | | $ | 1.05 | | | | | | 5.9 | | | | | $ | 1,135 | | |
已归属,预计将于2020年9月30日归属
(未经审计) |
| | | | 3,196,290 | | | | | $ | 1.70 | | | | | | 7.2 | | | | | $ | 4,926 | | |
截至2020年9月30日可行使的期权(未经审计)
|
| | | | 1,761,161 | | | | | $ | 1.13 | | | | | | 5.5 | | | | | $ | 3,736 | | |
| | |
截至2013年12月31日止的年度,
|
| |
截至9个月
9月30日, |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未经审计)
|
| |||||||||
收入成本
|
| | | $ | 6 | | | | | $ | 9 | | | | | $ | 6 | | | | | $ | 12 | | |
研发费用
|
| | | | 69 | | | | | | 78 | | | | | | 60 | | | | | | 52 | | |
销售、一般和行政费用
|
| | | | 142 | | | | | | 180 | | | | | | 134 | | | | | | 154 | | |
| | | | $ | 217 | | | | | $ | 267 | | | | | $ | 200 | | | | | $ | 218 | | |
| | |
截至2013年12月31日止的年度,
|
| |
九个月结束
9月30日, |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未经审计)
|
| |||||||||
经营租赁成本
|
| | | $ | 858 | | | | | $ | 1,763 | | | | | $ | 1,322 | | | | | $ | 1,322 | | |
短期租赁成本
|
| | | | 15 | | | | | | 12 | | | | | | 8 | | | | | | 10 | | |
可变租赁成本
|
| | | | 133 | | | | | | 268 | | | | | | 171 | | | | | | 158 | | |
| | | | $ | 1,006 | | | | | $ | 2,043 | | | | | $ | 1,501 | | | | | $ | 1,490 | | |
| | |
截至2013年12月31日止的年度,
|
| |
九个月结束
9月30日, |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未经审计)
|
| |||||||||
为计入经营租赁负债的金额支付的现金
|
| | | $ | 645 | | | | | $ | 1,092 | | | | | $ | 646 | | | | | $ | 1,338 | | |
因取得使用权资产而产生的经营租赁负债
|
| | | $ | 8,162 | | | | | $ | 46 | | | | | $ | — | | | | | $ | — | | |
| | |
12月31日,
|
| |
9月30日,
2020 |
| ||||||||||||
| | |
2018
|
| |
2019
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未经审计)
|
| |||
加权-平均剩余租赁期限-经营租赁(单位:年)
|
| | | | 6.6 | | | | | | 5.6 | | | | | | 5.0 | | |
加权平均贴现率-经营租赁
|
| | | | 9.5% | | | | | | 9.5% | | | | | | 9.5% | | |
| 截至2013年12月31日的一年 | | | | | | | |
|
2020
|
| | | $ | 1,792 | | |
|
2021
|
| | | | 1,752 | | |
|
2022
|
| | | | 1,788 | | |
|
2023
|
| | | | 1,833 | | |
|
2024
|
| | | | 1,878 | | |
|
此后
|
| | | | 1,435 | | |
|
未来最低租赁付款总额
|
| | | | 10,478 | | |
|
减去:推定利息
|
| | | | (2,459) | | |
|
经营租赁负债总额
|
| | | $ | 8,019 | | |
| | |
截至2013年12月31日止的年度,
|
| |
截至9个月
9月30日, |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未经审计)
|
| |||||||||
分子: | | | | | | ||||||||||||||||||||
净亏损和综合亏损
|
| | | $ | (7,536) | | | | | $ | (13,373) | | | | | $ | (12,884) | | | | | $ | (2,593) | | |
可赎回可转换优先股的增值
股票与赎回价值之比 |
| | | | (76) | | | | | | (109) | | | | | | (79) | | | | | | (74) | | |
可归属于普通股的净亏损
股东 |
| | | $ | (7,612) | | | | | $ | (13,482) | | | | | $ | (12,963) | | | | | $ | (2,667) | | |
|
| | |
截至2013年12月31日止的年度,
|
| |
截至9个月
9月30日, |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未经审计)
|
| |||||||||
分母: | | | | | | | | | | | | | | | | | | | | | | | | | |
基本和稀释后的已发行普通股加权平均
|
| | | | 4,907,075 | | | | | | 4,990,416 | | | | | | 4,990,314 | | | | | | 4,995,878 | | |
普通股股东应占每股基本亏损和稀释后每股净亏损
|
| | | $ | (1.55) | | | | | $ | (2.70) | | | | | $ | (2.60) | | | | | $ | (0.53) | | |
|
| | |
截至2013年12月31日止的年度,
|
| |
九个月结束
9月30日, |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未经审计)
|
| |||||||||
可赎回可转换优先股(转换为普通股)
|
| | | | 12,752,645 | | | | | | 14,691,929 | | | | | | 14,691,929 | | | | | | 14,691,929 | | |
购买可赎回的认股权证
可转换优先股(已转换为 普通股) |
| | | | 362,040 | | | | | | 154,634 | | | | | | 384,024 | | | | | | 154,634 | | |
购买普通股的股票期权
|
| | | | 1,897,608 | | | | | | 2,247,657 | | | | | | 2,243,196 | | | | | | 3,271,703 | | |
| | | | | 15,012,293 | | | | | | 17,094,220 | | | | | | 17,319,149 | | | | | | 18,118,266 | | |
| | |
截至的年度
2019年12月31日 |
| |
九个月结束
2020年9月30日 |
| ||||||
| | |
(未经审计)
|
| |
(未经审计)
|
| ||||||
分子: | | | | | | | | | | | | | |
普通股股东应占净亏损
|
| | | $ | (13,482) | | | | | $ | (2,667) | | |
加:优先股权证负债的公允价值变动
|
| | | | (59) | | | | | | 26 | | |
加号:可赎回可转换优先股增加至赎回价值
|
| | | | 109 | | | | | | 74 | | |
普通股股东的预计净亏损
|
| | | $ | (13,432) | | | | | $ | (2,567) | | |
分母: | | | | | | | | | | | | | |
加权平均已发行普通股、基本普通股和稀释后普通股
|
| | | | 4,990,416 | | | | | | 4,995,878 | | |
备考调整,以反映在拟议IPO完成后可赎回可转换优先股自动转换为普通股
|
| | | | 13,992,676 | | | | | | 14,691,929 | | |
预计加权平均已发行普通股、基本普通股和稀释普通股
|
| | | | 18,983,092 | | | | | | 19,687,807 | | |
普通股股东的预计每股净亏损,基本和摊薄
|
| | | $ | (0.71) | | | | | $ | (0.13) | | |
| | |
截至2013年12月31日止的年度,
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
联邦法定所得税率
|
| | | | (21.0)% | | | | | | (21.0)% | | |
扣除联邦福利后的州所得税
|
| | | | (3.1) | | | | | | (3.7) | | |
联邦和州研发税收抵免
|
| | | | (12.7) | | | | | | (5.7) | | |
不可扣除项目
|
| | | | 1.2 | | | | | | 0.6 | | |
其他
|
| | | | 0.8 | | | | | | (0.4) | | |
更改估值免税额
|
| | | | 34.8 | | | | | | 30.2 | | |
有效所得税率
|
| | | | 0.0% | | | | | | 0.0% | | |
| | |
12月31日,
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
递延税项资产: | | | | | | | | | | | | | |
净营业亏损结转
|
| | | $ | 10,143 | | | | | $ | 13,123 | | |
研究与开发税收抵免结转
|
| | | | 4,945 | | | | | | 5,706 | | |
租赁责任
|
| | | | 2,008 | | | | | | 1,986 | | |
资本化启动成本
|
| | | | 154 | | | | | | 140 | | |
资本化的研发成本
|
| | | | 445 | | | | | | 333 | | |
应计费用及其他
|
| | | | 1,206 | | | | | | 1,426 | | |
递延税项资产总额
|
| | | | 18,901 | | | | | | 22,714 | | |
递延税项负债:
|
| | | | | | | | | | | | |
使用权资产
|
| | | | (1,983) | | | | | | (1,794) | | |
折旧及摊销
|
| | | | (57) | | | | | | (17) | | |
递延税项负债总额
|
| | | | (2,040) | | | | | | (1,811) | | |
估值免税额
|
| | | | (16,861) | | | | | | (20,903) | | |
递延税项净资产
|
| | | $ | — | | | | | $ | — | | |
| | |
截至2013年12月31日止的年度,
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
年初的估值免税额
|
| | | $ | 14,325 | | | | | $ | 16,861 | | |
计入所得税拨备的增加
|
| | | | 2,536 | | | | | | 4,042 | | |
截至年底的估值免税额
|
| | | $ | 16,861 | | | | | $ | 20,903 | | |