销售证券持有人
|
| |
普通股数量
提供转售(1) |
| |
历史加权-
支付的平均价格 每股($)(2) |
| ||||||
阿嘎维吾尔族
|
| | | | 175,240 | | | | | | 1.07 | | |
Autotech Fund II,L.P
|
| | | | 2,558,166(3) | | | | | | 2.63 | | |
Esra Unluaslan Durgun
|
| | | | 7,477,950 | | | | | | — | | |
欧洲复兴开发银行
|
| | | | 4,408,865(3) | | | | | | 2.59 | | |
奥古兹·阿尔珀·奥克特姆
|
| | | | 7,477,950 | | | | | | — | | |
Seher Sena Öktem
|
| | | | 793,265 | | | | | | — | | |
Sumed Equity Ltd.
|
| | | | 8,804,160(3) | | | | | | 1.51 | | |
Galata Acquisition Sponsor,LLC
|
| | | | 3,473,750 | | | | | | 0.01 | | |
雪莉·吉利
|
| | | | 35,000 | | | | | | —(6) | | |
Adam Metz
|
| | | | 35,000 | | | | | | —(6) | | |
蒂姆·香农
|
| | | | 35,000 | | | | | | —(6) | | |
Gala Investments,LLC
|
| | | | 15,000 | | | | | | 0.01 | | |
405 MSTV I LP
|
| | | | 7,758,088(4) | | | | | | 1.65 | | |
Keystone Group,L.P.
|
| | | | 7,758,088(4) | | | | | | 1.65 | | |
Gramercy新兴市场动态信贷基金
|
| | | | 775,808(4) | | | | | | 1.65 | | |
Gramercy Multi-Asset Fund LP
|
| | | | 1,163,713(4) | | | | | | 1.65 | | |
由Weiss Asset Management LP管理的基金
|
| | | | 7,758,087(4) | | | | | | 1.65 | | |
B.Riley证券公司
|
| | | | 2,327,426(4) | | | | | | 1.65 | | |
Farragut Square Global Master Fund,LP
|
| | | | 12,719,712(5) | | | | | | 1.65 | | |
卡拉维资本管理有限责任公司
|
| | | | 31,032,352(4) | | | | | | 1.65 | | |
| | |
第
页
|
| |||
关于本招股说明书
|
| | | | 1 | | |
汇率
|
| | | | 2 | | |
非公认会计准则财务指标
|
| | | | 3 | | |
财务信息展示
|
| | | | 4 | | |
市场和行业数据
|
| | | | 5 | | |
商标、商品名称和服务标记
|
| | | | 6 | | |
有关前瞻性陈述的告诫说明
|
| | | | 7 | | |
招股说明书摘要
|
| | | | 8 | | |
产品
|
| | | | 13 | | |
风险因素
|
| | | | 15 | | |
使用收益
|
| | | | 63 | | |
股利政策
|
| | | | 64 | | |
资本化和负债
|
| | | | 65 | | |
未经审计的形式简明合并财务报表
|
| | | | 66 | | |
业务
|
| | | | 75 | | |
管理层对财务状况和经营成果的讨论和分析
|
| | | | 85 | | |
董事会和执行管理层
|
| | | | 104 | | |
高管和董事薪酬
|
| | | | 111 | | |
证券说明
|
| | | | 117 | | |
某些关系和关联人交易
|
| | | | 124 | | |
证券的实益所有权
|
| | | | 127 | | |
出售证券持有人
|
| | | | 129 | | |
重要的美国联邦所得税考虑因素
|
| | | | 133 | | |
某些材料Türkiye的纳税考虑
|
| | | | 139 | | |
开曼群岛税收方面的某些考虑因素
|
| | | | 141 | | |
分销计划
|
| | | | 142 | | |
符合未来销售条件的证券
|
| | | | 144 | | |
与产品相关的费用
|
| | | | 146 | | |
美国证券法规定的民事责任的可执行性
|
| | | | 147 | | |
专家
|
| | | | 148 | | |
法律事务
|
| | | | 148 | | |
您可以在哪里找到更多信息
|
| | | | 148 | | |
财务报表索引
|
| | | | F-1 | | |
| | |
截至6月30日的6个月
|
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||||||||
(除另有说明外,以千为单位)
|
| |
2023
|
| |
2022
|
| |
2022(1)
|
| |
2021(1)
|
| |
2020(1)
|
| |||||||||||||||
净亏损
|
| | | | (12,000) | | | | | | (6,633) | | | | | | (14,246) | | | | | | (14,472) | | | | | | (4,630) | | |
折旧摊销
|
| | | | 4,672 | | | | | | 4,834 | | | | | | 9,097 | | | | | | 5,473 | | | | | | 2,722 | | |
所得税费用
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 888 | | | | | | 0 | | |
财务收入
|
| | | | (2,720) | | | | | | (607) | | | | | | (2,567) | | | | | | (180) | | | | | | (17) | | |
财务费用
|
| | | | 616 | | | | | | 861 | | | | | | 1,932 | | | | | | 4,712 | | | | | | 613 | | |
海关税收拨备费用
|
| | | | (78) | | | | | | (380) | | | | | | 78 | | | | | | 592 | | | | | | 0 | | |
诉讼拨备费用
|
| | | | 67 | | | | | | (61) | | | | | | 175 | | | | | | 35 | | | | | | 10 | | |
基于股票的薪酬费用应计
|
| | | | 574 | | | | | | 784 | | | | | | 1,658 | | | | | | 852 | | | | | | 181 | | |
创建者工资调整
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 218 | | | | | | 0 | | |
其他
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 238 | | | | | | 0 | | |
调整后的EBITDA
|
| | | | (8,869) | | | | | | (1,202) | | | | | | (3,873) | | | | | | (1,645) | | | | | | (1,121) | | |
| | |
截至6月30日的6个月
|
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022(1)
|
| |
2021(1)
|
| |
2020(1)
|
| |||||||||||||||
单次乘车毛利
|
| | | $ | (0.46) | | | | | $ | (0.17) | | | | | $ | (0.07) | | | | | $ | 0.0 | | | | | $ | 0.02 | | |
每次乘车折旧
|
| | | $ | (0.56) | | | | | $ | (0.40) | | | | | $ | (0.30) | | | | | $ | (0.29) | | | | | $ | (0.28) | | |
每次乘车折旧前贡献
|
| | | $ | 0.10 | | | | | $ | 0.23 | | | | | $ | 0.22 | | | | | $ | 0.30 | | | | | $ | 0.29 | | |
销售证券持有人
|
| |
数量:
普通 个共享 提供 转售(1) |
| |
历史
总金额 已为 付款 普通 个共享 (百万美元)(2) |
| |
历史
加权- 平均 支付的价格 每个 普通 分享($)(2) |
| |
潜力
利润 基于 当前 交易 价格 ($ in 百万)(3) |
| ||||||||||||
阿嘎维吾尔族
|
| | | | 175,240 | | | | | | 0.19 | | | | | | 1.07 | | | | | | — | | |
Autotech Fund II,L.P
|
| | | | 2,558,166(4) | | | | | | 6.72(7) | | | | | | 2.63 | | | | | | — | | |
Esra Unluaslan Durgun
|
| | | | 7,477,950 | | | | | | 0.00(8) | | | | | | 0.00 | | | | | | 5.53 | | |
欧洲复兴开发银行
|
| | | | 4,408,865(4) | | | | | | 11.44(7) | | | | | | 2.59 | | | | | | — | | |
奥古兹·阿尔珀·奥克特姆
|
| | | | 7,477,950 | | | | | | 0.00(8) | | | | | | 0.00 | | | | | | 5.53 | | |
Seher Sena Öktem
|
| | | | 793,265 | | | | | | 0.00(8) | | | | | | 0.00 | | | | | | 0.59 | | |
Sumed Equity Ltd.
|
| | | | 8,804,160(4) | | | | | | 13.31(7) | | | | | | 1.51 | | | | | | — | | |
Galata Acquisition Sponsor,LLC
|
| | | | 3,473,750 | | | | | | 0.02 | | | | | | 0.01 | | | | | | 2.54 | | |
雪莉·吉利
|
| | | | 35,000 | | | | | | —(9) | | | | | | — | | | | | | 0.03 | | |
Adam Metz
|
| | | | 35,000 | | | | | | —(9) | | | | | | — | | | | | | 0.03 | | |
蒂姆·香农
|
| | | | 35,000 | | | | | | —(9) | | | | | | — | | | | | | 0.03 | | |
Gala Investments,LLC
|
| | | | 15,000 | | | | | | 0.00(8) | | | | | | 0.01 | | | | | | 0.01 | | |
405 MSTV I LP
|
| | | | 7,758,088(5) | | | | | | 12.80(10) | | | | | | 1.65 | | | | | | — | | |
Keystone Group,L.P.
|
| | | | 7,758,088(5) | | | | | | 12.80(10) | | | | | | 1.65 | | | | | | — | | |
Gramercy新兴市场动态信贷基金
|
| | | | 775,808(5) | | | | | | 1.28(10) | | | | | | 1.65 | | | | | | — | | |
Gramercy Multi-Asset Fund LP
|
| | | | 1,163,713(5) | | | | | | 1.92(10) | | | | | | 1.65 | | | | | | — | | |
由Weiss Asset Management LP管理的基金
|
| | | | 7,758,087(5) | | | | | | 12.80(10) | | | | | | 1.65 | | | | | | — | | |
B.Riley证券公司
|
| | | | 2,327,426(5) | | | | | | 3.84(10) | | | | | | 1.65 | | | | | | — | | |
Farragut Square Global Master Fund,LP
|
| | | | 12,719,712(6) | | | | | | 20.99(11) | | | | | | 1.65 | | | | | | — | | |
卡拉维资本管理有限责任公司
|
| | | | 31,032,352(5) | | | | | | 51.2(10) | | | | | | 1.65 | | | | | | — | | |
| | |
截至2023年6月30日
|
| |||||||||
| | |
实际
|
| |
形式
调整后的 |
| ||||||
| | |
(美元千元)
|
| |||||||||
现金和现金等价物
|
| | | | 3.970 | | | | | | 33,640 | | |
股权
|
| | | | (3.819) | | | | | | (9,715) | | |
债务: | | | | | | | | | | | | | |
借款和借款(当期)
|
| | | | 6.104 | | | | | | 6.104 | | |
借款和借款(非流动)
|
| | | | 21.457 | | | | | | 56.957 | | |
总债务
|
| | | | 27.561 | | | | | | 63.061 | | |
总市值
|
| | | | 23.742 | | | | | | 53,346 | | |
| | |
股份数量
|
| |
%所有权
|
| ||||||
马蒂现有股东
|
| | | | 44,356,333 | | | | | | 91.3% | | |
B类普通股股东
|
| | | | 3,593,750 | | | | | | 7.4% | | |
公众股东
|
| | | | 624,516 | | | | | | 1.3% | | |
合计 | | | | | 48,574,596 | | | | | | 100.0% | | |
(千)
|
| |
马蒂
(历史) |
| |
加拉塔
(历史) |
| |
形式
调整 (*) |
| |
引用
|
| |
形式
组合 |
| ||||||||||||
资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流动资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | | 3,970 | | | | | | 40 | | | | | | 29,630 | | | |
1a、1b、1c、1d、1e
|
| | | | 33,640 | | |
应收账款净额
|
| | | | 553 | | | | | | — | | | | | | — | | | | | | | | | 553 | | |
库存
|
| | | | 3,640 | | | | | | — | | | | | | — | | | | | | | | | 3,640 | | |
使用权资产
|
| | | | 673 | | | | | | — | | | | | | — | | | | | | | | | 673 | | |
其他流动资产
|
| | | | 3,643 | | | | | | 5 | | | | | | (71) | | | |
2
|
| | | | 3,577 | | |
- 增值税应收账款
|
| | |
|
2,721
|
| | | |
|
—
|
| | | | | — | | | | | | | | | 2,721 | | |
- 其他
|
| | |
|
922
|
| | | |
|
5
|
| | | | | (71) | | | |
2
|
| | | | 856 | | |
流动资产总额
|
| | | | 12,479 | | | | | | 45 | | | | | | 29,559 | | | | | | | | | 42,083 | | |
非流动资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
财产、设备和存款,净额
|
| | | | 18,690 | | | | | | — | | | | | | — | | | | | | | | | 18,690 | | |
使用权资产
|
| | | | 353 | | | | | | — | | | | | | — | | | | | | | | | 353 | | |
无形资产
|
| | | | 182 | | | | | | — | | | | | | — | | | | | | | | | 182 | | |
预付费用
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
信托账户投资
|
| | | | — | | | | | | 152,095 | | | | | | (152,095) | | | |
3a、1c
|
| | | | — | | |
非流动资产合计
|
| | | | 19,225 | | | | | | 152,095 | | | | | | (152,095) | | | | | | | | | 19,225 | | |
总资产
|
| | | | 31,704 | | | | | | 152,140 | | | | | | (122,536) | | | | | | | | | 61,308 | | |
负债和股东权益
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
短期金融负债,净额
|
| | | | 6,104 | | | | | | — | | | | | | — | | | | | | | | | 6,104 | | |
租赁负债
|
| | | | 544 | | | | | | — | | | | | | — | | | | | | | | | 544 | | |
应付账款
|
| | | | 3,558 | | | | | | — | | | | | | — | | | | | | | | | 3,558 | | |
递延收入
|
| | | | 1,311 | | | | | | — | | | | | | — | | | | | | | | | 1,311 | | |
应计费用和其他流动负债
|
| | | | 1,821 | | | | | | 3,703 | | | | | | (3,703) | | | |
4
|
| | | | 1,821 | | |
流动负债总额
|
| | | | 13,338 | | | | | | 3,703 | | | | | | (3,703) | | | | | | | | | 13,338 | | |
非流动负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
长期金融负债,净额
|
| | | | 21,457 | | | | | | — | | | | | | 35,500 | | | |
1a
|
| | | | 56,957 | | |
租赁负债
|
| | | | 290 | | | | | | — | | | | | | — | | | | | | | | | 290 | | |
其他非流动负债
|
| | | | 438 | | | | | | — | | | | | | — | | | | | | | | | 438 | | |
延期承销佣金
|
| | | | — | | | | | | 5,031 | | | | | | (5,031) | | | |
1d
|
| | | | — | | |
非流动负债合计
|
| | | | 22,185 | | | | | | 5,031 | | | | | | 30,469 | | | | | | | | | 57,685 | | |
总负债
|
| | | | 35,523 | | | | | | 8,734 | | | | | | 26,766 | | | | | | | | | 71,023 | | |
股东权益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
A类普通股可能受制于
赎回;14,375,000股(10.15美元和 每股10.00美元) |
| | | | — | | | | | | 152,095 | | | | | | (94,205) | | | |
3a, 5
|
| | | | 57,890 | | |
(千)
|
| |
马蒂
(历史) |
| |
加拉塔
(历史) |
| |
形式
调整 (*) |
| |
引用
|
| |
形式
组合 |
| ||||||||||||
B类普通股,面值0.0001美元,授权股份2000万股,已发行和已发行股份3593,750股
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
A系列优先股(A系列优先股
股票,面值0.00001美元,10076,873股 授权发行;已发行10,076,873股, 2022年12月31日未偿还) |
| | | | 12,723 | | | | | | — | | | | | | (12,723) | | | | | | | | | — | | |
B系列优先股(B系列优先股
股票,面值0.00001美元;12,144,020股 授权和;11,985,282股已发行和 2022年12月31日未偿还) |
| | | | 38,559 | | | | | | — | | | | | | (38,559) | | | |
5
|
| | | | — | | |
额外实收资本
|
| | | | 3,640 | | | | | | — | | | | | | — | | | | | | | | | 3,640 | | |
累计其他综合损失
|
| | | | (7,558) | | | | | | — | | | | | | — | | | | | | | | | (7,558) | | |
累计亏损
|
| | | | (51,183) | | | | | | (8,689) | | | | | | (3,815) | | | |
2, 4, 11
|
| | | | (63,687) | | |
股东权益总额
|
| | | | (3,819) | | | | | | 143,406 | | | | | | (149,302) | | | | | | | | | (9,715) | | |
总负债和股东权益
|
| | | | 31,704 | | | | | | 152,140 | | | | | | (122,536) | | | | | | | | | 61,308 | | |
|
(千)
|
| |
马蒂
(历史) |
| |
加拉塔
(历史) |
| |
形式
调整 (*) |
| |
引用
|
| |
形式
组合 |
| ||||||||||||
收入
|
| | | | 24,988 | | | | | | — | | | | | | — | | | | | | | | | 24,988 | | |
收入成本
|
| | | | (27,093) | | | | | | — | | | | | | — | | | | | | | | | (27,093) | | |
毛利
|
| | |
|
(2,105)
|
| | | |
|
—
|
| | | | | — | | | | | | | |
|
(2,105)
|
| |
运营费用: | | | | | | | | | | | | | | | | | — | | | | | | | | | | | |
研发费用
|
| | | | (1,878) | | | | | | — | | | | | | — | | | | | | | | | (1,878) | | |
一般和行政费用
|
| | | | (9,041) | | | | | | (2,952) | | | | | | 2,952 | | | |
7
|
| | | | (9,041) | | |
销售和营销费用
|
| | | | (1,646) | | | | | | — | | | | | | — | | | | | | | | | (1,646) | | |
其他收入
|
| | | | 186 | | | | | | — | | | | | | — | | | | | | | | | 186 | | |
其他费用
|
| | | | (397) | | | | | | — | | | | | | — | | | | | | | | | (397) | | |
总运营费用
|
| | |
|
(12,776)
|
| | | |
|
(2,952)
|
| | | | | 2,952 | | | | | | | |
|
(12,776)
|
| |
运营亏损
|
| | |
|
(14,881)
|
| | | |
|
(2,952)
|
| | | | | 2,952 | | | | | | | |
|
(14,881)
|
| |
财务收入
|
| | | | 2,567 | | | | | | 2,115 | | | | | | (2,115) | | | |
8
|
| | | | 2,567 | | |
财务费用
|
| | | | (1,932) | | | | | | — | | | | | | (7,447) | | | |
1e
|
| | | | (9,379) | | |
所得税前亏损
|
| | |
|
(14,246)
|
| | | |
|
(837)
|
| | | | | (6,610) | | | | | | | |
|
(21,693)
|
| |
所得税费用
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
净亏损
|
| | |
|
(14,246)
|
| | | |
|
(837)
|
| | | | | (6,610) | | | | | | | |
|
(21,693)
|
| |
其他全面亏损 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
外币折算更改
调整 |
| | | | (337) | | | | | | — | | | | | | — | | | | | | | | | (337) | | |
全面亏损
|
| | | | (14,583) | | | | | | (837) | | | | |
|
(6,610)
|
| | | | | | | | (22,030) | | |
(千)
|
| |
马蒂
(历史) |
| |
加拉塔
(历史) |
| |
形式
调整 (*) |
| |
引用
|
| |
形式
组合 |
| | | ||||||||||||||||
收入 | | | | | 9,485 | | | | | | — | | | | | | — | | | | | | | | | 9,485 | | | | | ||||
收入成本
|
| | | | (13,018) | | | | | | — | | | | | | — | | | | | | | | | (13,018) | | | | | ||||
毛利
|
| | |
|
(3,553)
|
| | | |
|
—
|
| | | | | — | | | | | | | |
|
(3,553)
|
| | | | ||||
运营费用: | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | |
研发费用。
|
| | | | (1,500) | | | | | | — | | | | | | — | | | | | | | | | (1,500) | | | | | ||||
一般和行政费用
|
| | | | (5,668) | | | | | | (827) | | | | | | 827 | | | |
9
|
| | | | (5,668) | | | | | ||||
销售和营销费用
|
| | | | (3,211) | | | | | | — | | | | | | — | | | | | | | | | (3,211) | | | | | ||||
其他收入
|
| | | | 373 | | | | | | — | | | | | | — | | | | | | | | | 373 | | | | | ||||
其他费用
|
| | | | (565) | | | | | | — | | | | | | — | | | | | | | | | (565) | | | | | ||||
总运营费用
|
| | |
|
(10,571)
|
| | | |
|
(827)
|
| | | | | 827 | | | | | | | |
|
(10,571)
|
| | | | ||||
运营亏损
|
| | |
|
(14,104)
|
| | | |
|
(827)
|
| | | | | 827 | | | | | | | |
|
(14,104)
|
| | | | ||||
财务收入
|
| | | | 2,720 | | | | | | 3,350 | | | | | | (3,350) | | | |
10
|
| | | | 2,720 | | | | | ||||
财务费用
|
| | | | (616) | | | | | | — | | | | | | (7,447) | | | |
11
|
| | | | (8,063) | | | | | ||||
所得税前亏损
|
| | |
|
(12,000)
|
| | | |
|
2,523
|
| | | | | (9,970) | | | | | | | |
|
(19,447)
|
| | | | ||||
所得税费用
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | ||||
净亏损
|
| | |
|
(12,000)
|
| | | |
|
2,523
|
| | | | | (9,970) | | | | | | | |
|
(19,447)
|
| | | | ||||
其他全面亏损 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
外币折算调整变化
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | ||||
全面损失。
|
| | | | (12,000) | | | | | | 2,523 | | | | |
|
(9,970)
|
| | | | | | | | (19,447) | | | | |
| | |
截至6月30日的6个月
|
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022(1)
|
| |
2021(1)
|
| |
2020(1)
|
| |||||||||||||||
运营指标: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
每辆车每天的平均乘车次数
|
| | | | 1.25 | | | | | | 2.25 | | | | | | 2.37 | | | | | | 2.88 | | | | | | 4.11 | | |
平均每天部署车辆(以千辆为单位)
|
| | | | 34 | | | | | | 29 | | | | | | 33 | | | | | | 17 | | | | | | 6 | | |
总乘车次数(单位:百万)
|
| | | | 8 | | | | | | 11 | | | | | | 28 | | | | | | 18 | | | | | | 9 | | |
每次骑行的净收入
|
| | | $ | 1.23 | | | | | $ | 0.86 | | | | | $ | 0.88 | | | | | $ | 0.96 | | | | | $ | 1.12 | | |
单次乘车毛利
|
| | | $ | (0.46) | | | | | $ | (0.17) | | | | | $ | (0.07) | | | | | $ | 0.0 | | | | | $ | 0.02 | | |
舰队折旧(千)
|
| | | $ | 4,284 | | | | | $ | 4,496 | | | | | $ | 8,456 | | | | | $ | 5,204 | | | | | $ | 2,411 | | |
非公认会计准则财务指标 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
调整后的EBITDA(千)(2)
|
| | | $ | (8,869) | | | | | $ | (1,202) | | | | | $ | (3,873) | | | | | $ | (1,645) | | | | | $ | (1.121) | | |
每次乘车折旧前贡献
|
| | | $ | 0.10 | | | | | $ | 0.23 | | | | | $ | 0.22 | | | | | $ | 0.30 | | | | | $ | 0.29 | | |
| | |
截至6月30日的6个月
|
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||||||||
(除另有说明外,以千为单位)
|
| |
2023
|
| |
2022
|
| |
2022(1)
|
| |
2021(1)
|
| |
2020(1)
|
| |||||||||||||||
净亏损
|
| | | | (12,000) | | | | | | (6,633) | | | | | | (14,246) | | | | | | (14,472) | | | | | | (4,630) | | |
折旧摊销
|
| | | | 4,672 | | | | | | 4,834 | | | | | | 9,097 | | | | | | 5,473 | | | | | | 2,722 | | |
所得税费用
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 888 | | | | | | 0 | | |
财务收入
|
| | | | (2,720) | | | | | | (607) | | | | | | (2,567) | | | | | | (180) | | | | | | (17) | | |
财务费用
|
| | | | 616 | | | | | | 861 | | | | | | 1,932 | | | | | | 4,712 | | | | | | 613 | | |
海关税收拨备费用
|
| | | | (78) | | | | | | (380) | | | | | | 78 | | | | | | 592 | | | | | | 0 | | |
诉讼拨备费用
|
| | | | 67 | | | | | | (61) | | | | | | 175 | | | | | | 35 | | | | | | 10 | | |
基于股票的薪酬费用应计
|
| | | | 574 | | | | | | 784 | | | | | | 1,658 | | | | | | 852 | | | | | | 181 | | |
创建者工资调整
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 218 | | | | | | 0 | | |
其他
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 238 | | | | | | 0 | | |
调整后的EBITDA
|
| | | | (8,869) | | | | | | (1,202) | | | | | | (3,873) | | | | | | (1,645) | | | | | | (1,121) | | |
| | |
截至6月30日的6个月
|
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022(1)
|
| |
2021(1)
|
| |
2020(1)
|
| |||||||||||||||
单次乘车毛利
|
| | | $ | (0.46) | | | | | $ | (0.17) | | | | | $ | (0.07) | | | | | $ | 0.0 | | | | | $ | 0.02 | | |
每次乘车折旧
|
| | | $ | (0.56) | | | | | $ | (0.40) | | | | | $ | (0.30) | | | | | $ | (0.29) | | | | | $ | (0.28) | | |
每次乘车折旧前贡献
|
| | | $ | 0.10 | | | | | $ | 0.23 | | | | | $ | 0.22 | | | | | $ | 0.30 | | | | | $ | 0.29 | | |
| | |
截至6月30日的6个月
|
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||||||||
(单位为千,不包括百分比)
|
| |
2023
|
| |
2022
|
| |
2022(1)
|
| |
2021(1)
|
| |
2020(1)
|
| |||||||||||||||
收入
|
| | | | 9,485 | | | | | | 9,731 | | | | | | 24,988 | | | | | | 16,999 | | | | | | 9,763 | | |
收入成本
|
| | | | (13,018) | | | | | | (11,625) | | | | | | (27,093) | | | | | | (16,956) | | | | | | (9,602) | | |
毛利
|
| | | | (3,533) | | | | | | (1,894) | | | | | | (2,104) | | | | | | 44 | | | | | | 161 | | |
研发费用
|
| | | | (1,500) | | | | | | (573) | | | | | | (1,878) | | | | | | (1,039) | | | | | | (541) | | |
一般和行政费用
|
| | | | (5,668) | | | | | | (3,390) | | | | | | (9,041) | | | | | | (6,054) | | | | | | (3,235) | | |
销售和营销费用
|
| | | | (3,211) | | | | | | (235) | | | | | | (1,646) | | | | | | (1,256) | | | | | | (257) | | |
其他收入
|
| | | | 374 | | | | | | 74 | | | | | | 187 | | | | | | 134 | | | | | | 67 | | |
其他费用
|
| | | | (565) | | | | | | (361) | | | | | | (399) | | | | | | (882) | | | | | | (230) | | |
运营亏损
|
| | | | (14,104) | | | | | | (6,379) | | | | | | (14,881) | | | | | | (9,053) | | | | | | (4,034) | | |
财务收入
|
| | | | 2,720 | | | | | | 607 | | | | | | 2,567 | | | | | | 180 | | | | | | 17 | | |
财务费用
|
| | | | (616) | | | | | | (861) | | | | | | (1,932) | | | | | | (4,712) | | | | | | (613) | | |
税前亏损
|
| | | | (12,000) | | | | | | (6,633) | | | | | | (14,246) | | | | | | (13,585) | | | | | | (4,630) | | |
所得税费用
|
| | | | — | | | | | | — | | | | | | | | | | | | (888) | | | | | | — | | |
当期净亏损
|
| | | | (12,000) | | | | | | (6,633) | | | | | | (14,246) | | | | | | (14,472) | | | | | | (4,630) | | |
| | |
截至6个月的时间
2023年6月30日 |
| |
年终了
12月31日 2022(1) |
| ||||||||||||||||||
(单位为千,不包括百分比)
|
| |
2023
|
| |
2022
|
| |
2022(1)
|
| |
2021(1)
|
| ||||||||||||
两轮电动汽车 - 收入
|
| | |
|
9,485
|
| | | |
|
9,731
|
| | | |
|
24,988
|
| | | |
|
16,999
|
| |
网约车 - 收入
|
| | |
|
0
|
| | | |
|
0
|
| | | |
|
0
|
| | | |
|
0
|
| |
总收入
|
| | | | 9,485 | | | | | | 9,731 | | | | | | 24,988 | | | | | | 16,999 | | |
两轮电动汽车 - 收入成本
|
| | | | (13,018) | | | | | | (11,625) | | | | | | (26,922) | | | | | | (16,956) | | |
网约车 - 收入成本
|
| | | | 0 | | | | | | 0 | | | | | | (171) | | | | | | 0 | | |
收入总成本
|
| | | | (13,018) | | | | | | (11,625) | | | | | | (27,093) | | | | | | (16,956) | | |
毛损
|
| | | | (3,533) | | | | | | (1,894) | | | | | | (2,104) | | | | | | 44 | | |
两轮电动汽车 - 一般和管理费用
|
| | | | (4,443) | | | | | | (3,390) | | | | | | (8,631) | | | | | | (6,054) | | |
网约车 - 一般和行政费用
|
| | | | (1,225) | | | | | | 0 | | | | | | (410) | | | | | | 0 | | |
总务和行政费用合计
|
| | | | (5,668) | | | | | | (3,390) | | | | | | (9,041) | | | | | | (6,054) | | |
两轮电动汽车 - 的销售和营销费用
|
| | | | (225) | | | | | | (235) | | | | | | (843) | | | | | | (1,256) | | |
网约车 - 销售和市场推广费用
|
| | | | (2,986) | | | | | | 0 | | | | | | (803) | | | | | | 0 | | |
销售和营销费用合计
|
| | | | (3,211) | | | | | | (235) | | | | | | (1,646) | | | | | | (1,256) | | |
| | |
截至6月30日的6个月
|
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||||||||
(千)
|
| |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||||||||
经营活动中使用/提供的净现金
|
| | | | (6,905) | | | | | | (1,775) | | | | | | (5,466) | | | | | | (4,037) | | | | | | (1,070) | | |
投资活动提供的现金净额(用于)
|
| | | | (3,994) | | | | | | (4,757) | | | | | | (8,160) | | | | | | (22,892) | | | | | | (9,234) | | |
融资活动提供的现金净额
|
| | | | 3,562 | | | | | | (3,041) | | | | | | 11,259 | | | | | | 43,094 | | | | | | 10,425 | | |
| 设备 | | | 5年 | |
|
家具和固定装置
|
| | 7年 | |
|
租赁电动滑板车
|
| | 2 - 3年 | |
|
租赁电动自行车
|
| | 2 - 3年 | |
|
租赁电动轻便摩托车
|
| | 3 - 4年 | |
名称
|
| |
年龄
|
| |
职位/头衔
|
|
阿尔佩尔·奥克特姆先生
|
| |
32
|
| | 首席执行官兼董事长 | |
坎库特·杜尔贡先生
|
| |
37
|
| | 总裁和董事 | |
埃德姆·塞利姆先生
|
| |
47
|
| | 首席财务官 | |
优素福·哈马德先生
|
| |
37
|
| | 独立董事 | |
Daniel·弗里费尔德先生
|
| |
43
|
| | 独立董事 | |
克里·希利女士
|
| |
63
|
| | 独立董事 | |
道格拉斯·卢特先生
|
| |
71
|
| | 独立董事 | |
Aagah Ugur先生
|
| |
66
|
| | 独立董事 | |
受益所有者(1)
|
| |
数量:
普通股 |
| |
占全部
的百分比
普通股 |
| ||||||
5%的股东 | | | | | | | | | | | | | |
Galata收购赞助商,LLC(2)
|
| | | | 3,578,750 | | | | | | 7.4% | | |
欧洲复兴开发银行(3)
|
| | | | 3,537,326 | | | | | | 7.3% | | |
永久运动S.àR.L(4)
|
| | | | 3,537,326 | | | | | | 7.3% | | |
Sumed Equity Ltd(5)
|
| | | | 7,877,922 | | | | | | 16.2% | | |
Esra Unluaslan Durgan(6)
|
| | | | 7,477,950 | | | | | | 15.4% | | |
奥古兹·阿尔佩尔·奥克特姆
|
| | | | 7,477,950 | | | | | | 15.4% | | |
董事和高管 | | | | | | | | | | | | | |
奥古兹·阿尔佩尔·奥克特姆
|
| | | | 7,477,950 | | | | | | 15.4% | | |
坎库特杜尔贡(6)
|
| | | | 7,477,950 | | | | | | 15.4% | | |
Erdem Selim(7)
|
| | | | 7,990 | | | | | | * | | |
优素福·哈马德(5)
|
| | | | 7,877,922 | | | | | | 16.2% | | |
Daniel·弗莱费尔德(2)
|
| | | | 3,578,750 | | | | | | 7.4% | | |
克里·希利
|
| | | | — | | | | | | — | | |
道格拉斯·卢特
|
| | | | — | | | | | | — | | |
阿嘎维吾尔族
|
| | | | 175,240 | | | | | | * | | |
全体董事和高管(8人)
|
| | | | 26,595,802 | | | | | | 54.8% | | |
| | |
在此之前拥有的证券
提供服务 |
| |
待售证券
|
| |
发行后拥有的证券
|
| |||||||||||||||||||||||||||||||||||||||
销售证券持有人名称
|
| |
普通
个共享 |
| |
认股权证
|
| |
普通
共享(1) |
| |
认股权证(2)
|
| |
普通
个共享 |
| |
%(3)
|
| |
认股权证
|
| |
%
|
| ||||||||||||||||||||||||
阿嘎维吾尔族(4)
|
| | | | 175,240 | | | | | | — | | | | | | 175,240 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
汽车科技基金II,L.P.(5)
|
| | | | 2,558,166 | | | | | | — | | | | | | 435,770 | | | | | | — | | | | | | 2,122,396 | | | | | | 4.4% | | | | | | — | | | | | | — | | |
Esra Unluaslan Durgan(6)(*)
|
| | | | 7,477,950 | | | | | | — | | | | | | 7,477,950 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
欧洲复兴开发银行(7)
|
| | | | 4,408,865 | | | | | | — | | | | | | 871,539 | | | | | | — | | | | | | 3,537,326 | | | | | | 7.3% | | | | | | — | | | | | | — | | |
Oguz Alper Oktem(8)(*)
|
| | | | 7,477,950 | | | | | | — | | | | | | 7,477,950 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Seher SenaÖktem(9)(*)
|
| | | | 793,265 | | | | | | — | | | | | | 793,265 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Sumed Equity Ltd.(10)
|
| | | | 8,804,160 | | | | | | — | | | | | | 8,804,160 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
加拉塔收购赞助商,有限责任公司(11)
|
| | | | 3,473,750 | | | | | | 7,250,000 | | | | | | 3,473,750 | | | | | | 7,250,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
雪莉·吉利(12岁)
|
| | | | 35,000 | | | | | | — | | | | | | 35,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Adam Metz(13)
|
| | | | 35,000 | | | | | | — | | | | | | 35,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
蒂姆·香农(14)
|
| | | | 35,000 | | | | | | — | | | | | | 35,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Gala Investments,LLC(15)
|
| | | | 15,000 | | | | | | — | | | | | | 15,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
405 MSTV I LP(16)
|
| | | | 7,758,088 | | | | | | — | | | | | | 7,758,088 | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Keystone Group,L.P.(17)
|
| | | | 7,758,088 | | | | | | — | | | | | | 7,758,088 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
格拉梅西新兴市场动态信用基金(18)
|
| | | | 775,808 | | | | | | — | | | | | | 775,808 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
格拉梅西多资产基金LP(19)
|
| | | | 1,163,713 | | | | | | — | | | | | | 1,163,713 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
威斯资产管理公司管理的基金(20)
|
| | | | 7,758,087 | | | | | | — | | | | | | 7,758,087 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
B.Riley证券公司(21)
|
| | | | 2,327,426 | | | | | | — | | | | | | 2,327,426 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
法拉古特广场全球主基金,LP(22)
|
| | | | 12,719,712 | | | | | | — | | | | | | 12,719,712 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
卡拉维资本管理有限责任公司(23)
|
| | | | 31,032,352 | | | | | | — | | | | | | 31,032,352 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
费用
|
| |
金额
|
| |||
美国证券交易委员会注册费
|
| | | $ | 35,438.84 | | |
FINRA备案费
|
| | | | * | | |
印刷费和雕刻费
|
| | | | * | | |
律师费和开支
|
| | | | * | | |
会计费和费用
|
| | | | * | | |
合计
|
| | | $ | 35,438.84 | | |
| | |
第
页
|
| |||
Marti Technologies未经审计的简明财务报表 | | | | | | | |
截至2023年6月30日的简明综合资产负债表
|
| | | | F-4 | | |
截至2023年6月30日和2022年6月30日止六个月的简明综合经营及全面亏损报表
|
| | | | F-5 | | |
截至2009年6月30日的6个月的简明综合权益变动表
2023年和2022年 |
| | | | F-6 | | |
截至2023年、2023年和2022年6月30日止六个月现金流量表简明综合报表
|
| | | | F-7 | | |
截至2023年、2023年和2022年6月30日止六个月简明综合财务报表附注
|
| | | | F-8 | | |
| Marti Technologies审计的财务报表 | | | | | | | |
|
独立注册会计师事务所报告
|
| | | | F-19 | | |
|
截至2022年、2021年和2020年12月31日的综合资产负债表
|
| | | | F-20 | | |
|
截至2022年、2022年、2021年和2020年12月31日止年度的综合经营报表和全面亏损报表
|
| | | | F-21 | | |
|
各年度截至 - 12月31日的合并权益变动表
2022年、2021年和2020年 |
| | | | F-22 | | |
|
截至2022年、2022年、2021年和2020年12月31日的合并现金流量表
|
| | | | F-23 | | |
|
截至及截至2022年、2021年和2020年12月31日止年度的合并财务报表附注
|
| | | | F-24 | | |
| 加拉塔收购公司审计的财务报表。 | | | |||||
|
独立注册公共会计报告(PCAOB ID号688)
|
| | | | F-58 | | |
|
截至2022年和2021年12月31日的资产负债表
|
| | | | F-59 | | |
|
截至2022年12月31日的年度以及2021年2月26日(初始)至2021年12月31日期间的经营报表
|
| | | | F-60 | | |
|
截至2022年12月31日的年度和2021年2月26日(初始)至2021年12月31日期间的股东赤字变动表
|
| | | | F-61 | | |
|
截至2022年12月31日的年度和2021年2月26日(初始)至2021年12月31日期间的现金流量表
|
| | | | F-62 | | |
|
财务报表附注
|
| | | | F-63 | | |
内容
|
| |
第
页
|
| |||
未经审计的简明合并资产负债表
|
| | | | F-4 | | |
未经审计的简明合并经营报表和全面亏损
|
| | | | F-5 | | |
未经审计的简明合并权益变动表
|
| | | | F-6 | | |
未经审计的现金流量表简明合并报表
|
| | | | F-7 | | |
未经审计的简明合并财务报表附注
|
| | | | F-8 | | |
备注1
业务说明
|
| | | | F-8 | | |
注2
演示文稿和持续经营的基础
|
| | | | F-8 - F-10 | | |
注3
重要会计政策摘要和估计数的使用
|
| | | | F-10 - F-11 | | |
备注4
财产、设备和押金
|
| | | | F-11 | | |
注5
现金和现金等价物
|
| | | | F-12 | | |
备注6
收入信息
|
| | | | F-12 - F-13 | | |
备注7
运营费用
|
| | | | F-13 - F-15 | | |
备注8
所得税
|
| | | | F-15 | | |
备注9
承付款和或有事项
|
| | | | F-15 | | |
备注10
后续事件
|
| | | | F-16 | | |
| | |
2023年6月30日
|
| |
2022年12月31日
|
| ||||||
资产 | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 3,970,491 | | | | | | 10,497,570 | | |
应收账款净额
|
| | | | 552,637 | | | | | | 375,154 | | |
库存
|
| | | | 3,640,401 | | | | | | 3,332,390 | | |
经营性租赁使用权资产
|
| | | | 672,895 | | | | | | 2,682,858 | | |
其他流动资产
|
| | | | 3,643,946 | | | | | | 3,567,329 | | |
−增值税应收账款
|
| | |
|
2,721,461
|
| | | |
|
3,134,708
|
| |
−其他
|
| | | | 922,485 | | | | | | 432,621 | | |
流动资产总额
|
| | | | 12,480,370 | | | | | | 20,455,301 | | |
非流动资产: | | | | | | | | | | | | | |
财产、设备和存款,净额
|
| | | | 18,689,113 | | | | | | 19,422,884 | | |
−物业、设备、净值
|
| | |
|
18,464,613
|
| | | |
|
19,327,658
|
| |
−车辆押金
|
| | | | 224,500 | | | | | | 95,226 | | |
经营性租赁使用权资产
|
| | | | 352,972 | | | | | | 840,617 | | |
无形资产
|
| | | | 182,468 | | | | | | 159,577 | | |
非流动资产合计
|
| | | | 19,224,553 | | | | | | 20,423,078 | | |
总资产
|
| | | $ | 31,704,923 | | | | | | 40,878,379 | | |
负债和股东权益(赤字) | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | |
短期金融负债,净额
|
| | | $ | 6,104,317 | | | | | | 7,293,982 | | |
应付账款
|
| | | | 3,558,492 | | | | | | 3,573,784 | | |
经营性租赁负债
|
| | | | 543,605 | | | | | | 2,152,677 | | |
递延收入
|
| | | | 1,311,196 | | | | | | 1,328,405 | | |
应计费用和其他流动负债
|
| | | | 1,820,819 | | | | | | 1,517,969 | | |
流动负债总额
|
| | | | 13,338,429 | | | | | | 15,866,817 | | |
非流动负债: | | | | | | | | | | | | | |
长期金融负债,净额
|
| | | | 21,457,468 | | | | | | 16,380,172 | | |
经营性租赁负债
|
| | | | 290,293 | | | | | | 674,496 | | |
其他非流动负债
|
| | | | 437,813 | | | | | | 357,226 | | |
非流动负债合计
|
| | | | 22,185,574 | | | | | | 17,411,894 | | |
总负债
|
| | | $ | 35,524,003 | | | | | | 33,278,711 | | |
股东权益 | | | | | | | | | | | | | |
普通股
|
| | | | 90 | | | | | | 90 | | |
A系列优先股(A系列优先股,面值0.00001美元;10,076,873股授权股票;10,076,873股已发行和已发行股票)
|
| | | | 12,722,511 | | | | | | 12,722,511 | | |
B系列优先股(B系列优先股,面值0.00001美元;12,144,020股授权股票;11,985,282股已发行和已发行股票)
|
| | | | 38,558,947 | | | | | | 38,558,947 | | |
额外实收资本
|
| | | | 3,640,380 | | | | | | 3,058,710 | | |
累计其他综合损失
|
| | | | (7,557,999) | | | | | | (7,557,999) | | |
累计亏损
|
| | | | (51,183,009) | | | | | | (39,182,591) | | |
股东权益总额
|
| | | $ | (3,819,080) | | | | | | 7,599,668 | | |
总负债和股东权益
|
| | | $ | 31,704,923 | | | | | | 40,878,379 | | |
| | |
1月1日 -
2023年6月30日 |
| |
1月1日 -
2022年6月30日 |
| ||||||
收入
|
| | | $ | 9,484,761 | | | | | | 9,731,258 | | |
运营费用: | | | | | | | | | | | | | |
收入成本
|
| | | | (13,018,053) | | | | | | (11,625,209) | | |
研发费用
|
| | | | (1,500,488) | | | | | | (572,851) | | |
一般和行政费用
|
| | | | (5,668,357) | | | | | | (3,390,391) | | |
销售和营销费用
|
| | | | (3,210,771) | | | | | | (235,184) | | |
其他收入
|
| | | | 374,041 | | | | | | 74,415 | | |
其他费用
|
| | | | (565,184) | | | | | | (360,861) | | |
总运营费用
|
| | | | (23,588,812) | | | | | | (16,110,081) | | |
运营亏损
|
| | | | (14,104,051) | | | | | | (6,378,823) | | |
财务收入
|
| | | | 2,719,636 | | | | | | 606,846 | | |
财务费用
|
| | | | (616,003) | | | | | | (861,097) | | |
所得税费用前亏损
|
| | | | (12,000,418) | | | | | | (6,633,074) | | |
所得税费用
|
| | | | — | | | | | | — | | |
净亏损
|
| | | $ | (12,000,418) | | | | | | (6,633,074) | | |
普通股股东应占净亏损
|
| | | | (12,000,418) | | | | | | (6,633,074) | | |
用于计算 应占每股净亏损的加权平均份额 | | | | | | | | | | | | | |
- 普通股股东,基本股东和稀释股东
|
| | |
|
34,549,212
|
| | | |
|
34,498,712
|
| |
普通股股东每股应占净亏损,基本亏损和摊薄亏损
|
| | | | (0.35) | | | | | | (0.19) | | |
其他全面亏损 | | | | | | | | | | | | | |
外币折算调整
|
| | | $ | — | | | | | | (336,705) | | |
全面亏损
|
| | | $ | (12,000,418) | | | | | | (6,969,779) | | |
| | |
系列A
优先股 |
| |
系列B
优先股 |
| |
普通股
|
| |
额外的
实收金额 大写 |
| |
累计
全面 亏损 |
| |
累计
赤字 |
| |
股东的
股权 |
| |||||||||||||||||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||||||||||||||
2022年1月1日
|
| | | | 10,076,873 | | | | | | 12,722,511 | | | | | | 11,985,282 | | | | | | 38,558,947 | | | | | | 12,436,432 | | | | | | 90 | | | | | | 1,395,827 | | | | | | (7,221,294) | | | | | | (24,936,713) | | | | | | 20,519,368 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,633,074) | | | | | | (6,633,074) | | |
基于股票的薪酬费用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 783,996 | | | | | | — | | | | | | — | | | | | | 783,996 | | |
行使股票奖励
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 250 | | | | | | — | | | | | | 1,376 | | | | | | — | | | | | | — | | | | | | 1,376 | | |
外币折算调整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (336,705) | | | | | | — | | | | | | (336,705) | | |
2022年6月30日
|
| | | | 10,076,873 | | | | | | 12,722,511 | | | | | | 11,985,282 | | | | | | 38,558,947 | | | | | | 12,436,682 | | | | | | 90 | | | | | | 2,181,199 | | | | | | (7,557,999) | | | | | | (31,569,787) | | | | | | 14,334,961 | | |
2023年1月1日
|
| | | | 10,076,873 | | | | | | 12,722,511 | | | | | | 11,985,282 | | | | | | 38,558,947 | | | | | | 12,452,057 | | | | | | 90 | | | | | | 3,058,710 | | | | | | (7,557,999) | | | | | | (39,182,591) | | | | | | 7,599,668 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (12,000,418) | | | | | | (12,000,418) | | |
基于股票的薪酬费用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 573,545 | | | | | | — | | | | | | — | | | | | | 573,545 | | |
行使股票奖励
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 70,000 | | | | | | — | | | | | | 8,125 | | | | | | — | | | | | | — | | | | | | 8,125 | | |
2023年6月30日
|
| | | | 10,076,873 | | | | | | 12,722,511 | | | | | | 11,985,282 | | | | | | 38,558,947 | | | | | | 12,522,057 | | | | | | 90 | | | | | | 3,640,380 | | | | | | (7,557,999) | | | | | | (51,183,009) | | | | | | (3,819,080) | | |
| | |
1月1日 -
2023年6月30日 |
| |
1月1日 -
2022年6月30日 |
| ||||||
经营活动产生的现金流 | | | | | | | | | | | | | |
净亏损
|
| | | | (12,000,418) | | | | | | (6,633,074) | | |
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
|
| | | | 4,671,926 | | | | | | 4,833,622 | | |
处置资产损失
|
| | | | 162,186 | | | | | | — | | |
基于股票(没收)的补偿,净额
|
| | | | 581,670 | | | | | | 785,372 | | |
利息支出-收入净额
|
| | | | 550,202 | | | | | | 740,792 | | |
外汇损失/(收益)
|
| | | | 1,247,340 | | | | | | 419,832 | | |
其他非现金
|
| | | | 369,653 | | | | | | 333,969 | | |
经营性资产和负债变动: | | | | | | | | | | | | | |
应收账款
|
| | | | (177,483) | | | | | | (292,246) | | |
库存
|
| | | | (308,011) | | | | | | (961,140) | | |
其他资产和预付款
|
| | | | (1,395,292) | | | | | | (1,106,955) | | |
应付所得税
|
| | | | — | | | | | | (530,065) | | |
应付账款
|
| | | | (15,292) | | | | | | 754,018 | | |
递延收入
|
| | | | (17,209) | | | | | | 227,351 | | |
其他负债
|
| | | | 235,449 | | | | | | (346,566) | | |
A.经营活动产生的现金净额
|
| | | | (6,095,279) | | | | | | (1,775,090) | | |
投资活动产生的现金流 | | | | | | | | | | | | | |
车辆购置量
|
| | | | (3,431,059) | | | | | | (4,443,034) | | |
购买其他物业、厂房和设备
|
| | | | (496,510) | | | | | | (225,751) | | |
购买无形资产
|
| | | | (71,770) | | | | | | (88,676) | | |
处置财产、厂房和设备所得收益
|
| | | | 5,381 | | | | | | — | | |
B.用于投资活动的净现金
|
| | | | (3,993,958) | | | | | | (4,757,461) | | |
融资活动产生的现金流 | | | | | | | | | | | | | |
发行可转换票据所得款项
|
| | | | 7,500,000 | | | | | | — | | |
定期贷款付款
|
| | | | (3,937,842) | | | | | | (3,040,943) | | |
C.融资活动的现金净额
|
| | | | 3,562,158 | | | | | | (3,040,943) | | |
D.现金和现金等价物以及受限现金减少
|
| | | | (6,527,079) | | | | | | (9,573,494) | | |
E.汇率变动的影响
|
| | | | — | | | | | | (336,706) | | |
F.现金和现金等价物净减少
|
| | | | (6,527,079) | | | | | | (9,910,200) | | |
G.期初现金及其等价物
|
| | | | 10,497,570 | | | | | | 13,215,729 | | |
期末现金和现金等价物
|
| | | | 3,970,491 | | | | | | 3,305,529 | | |
现金流量信息补充披露: | | | | | | | | | | | | | |
现金支付,收款时间: | | | | | | | | | | | | | |
- 利息,净额
|
| | | | (604,509) | | | | | | (786,960) | | |
- 所得税
|
| | | | — | | | | | | (530,065) | | |
| | |
2023年1月1日 - 6月30日
运营部门 |
| |||||||||||||||
| | |
网约车
|
| |
两轮汽车
电动汽车 租金 |
| |
合计
|
| |||||||||
收入
|
| | | | — | | | | | | 9,484,761 | | | | | | 9,484,761 | | |
销售和营销费用
|
| | | | (2,985,954) | | | | | | (224,817) | | | | | | (3,210,771) | | |
一般和行政费用
|
| | | | (1,224,937) | | | | | | (4,443,420) | | | | | | (5,668,357) | | |
部门营业利润/(亏损)
|
| | | | (4,210,891) | | | | | | 4,816,524 | | | | | | 605,633 | | |
| | |
2023年6月30日
|
| |
2022年12月31日
|
| ||||||
租车
|
| | | | 31,194,264 | | | | | | 28,950,519 | | |
家具和固定装置
|
| | | | 1,101,680 | | | | | | 865,753 | | |
租赁改进
|
| | | | 1,032,604 | | | | | | 868,243 | | |
减去:累计折旧
|
| | | | (14,863,935) | | | | | | (11,356,857) | | |
总财产和设备,净额
|
| | | | 18,464,613 | | | | | | 19,327,658 | | |
车辆押金
|
| | | | 224,500 | | | | | | 95,226 | | |
财产、设备和存款合计,净额
|
| | | | 18,689,113 | | | | | | 19,422,884 | | |
| | |
2023年6月30日
|
| |
2022年6月30日
|
| ||||||
收入成本
|
| | | | 4,283,624 | | | | | | 4,495,893 | | |
一般和行政费用
|
| | | | 388,302 | | | | | | 337,729 | | |
折旧合计
|
| | | | 4,671,926 | | | | | | 4,833,622 | | |
| | |
2023年6月30日
|
| |
2022年12月31日
|
| ||||||
银行现金
|
| | | | 3,970,491 | | | | | | 10,497,570 | | |
-定期存款
|
| | |
|
1,352,839
|
| | | |
|
8,398,404
|
| |
-活期存款
|
| | | | 2,617,652 | | | | | | 2,099,166 | | |
合计 | | | | | 3,970,491 | | | | | | 10,497,570 | | |
币种
|
| |
到期日
|
| |
利率%
|
| |
2023年6月30日
|
| | ||||||||
美元 | | |
2023年7月1日
|
| | | | 5 | | | | | | 214 | | | | | |
TL
|
| |
2023年7月24日
|
| | | | 25 | | | | | | 38,725 | | | | ||
TL
|
| |
2023年7月1日
|
| | | | 15 | | | | | | 425,975 | | | | ||
TL
|
| |
2023年7月3日
|
| | | | 23 | | | | | | 89,068 | | | | ||
TL
|
| |
2023年7月11日
|
| | | | 35.7 | | | | | | 566,507 | | | | ||
TL
|
| |
2023年7月19日
|
| | | | 41 | | | | | | 232,350 | | | | ||
合计 | | | | | | | | | | | | | | 1,352,839 | | | |
币种
|
| |
到期日
|
| |
利率%
|
| |
2022年12月31日
|
| ||||||
美元
|
| |
2023年1月31日
|
| | | | 3 | | | | | | 7,409,009 | | |
TL
|
| |
2023年1月2日
|
| | | | 14 | | | | | | 695,250 | | |
TL
|
| |
2023年1月10日
|
| | | | 15 | | | | | | 128,354 | | |
TL
|
| |
2023年1月16日
|
| | | | 15 | | | | | | 106,962 | | |
TL
|
| |
2023年1月25日
|
| | | | 20 | | | | | | 58,829 | | |
合计 | | | | | | | | | | | | | | 8,398,404 | | |
| | |
1月1日
2023年6月30日 |
| |
1月1日
2022年6月30日 |
| ||||||
租金收入
|
| | | | 9,847,650 | | | | | | 10,579,286 | | |
预订收入
|
| | | | 15,439 | | | | | | 29,528 | | |
其他收入
|
| | | | 43,016 | | | | | | 8,190 | | |
总销售额
|
| | | | 9,906,105 | | | | | | 10,617,004 | | |
| | |
1月1日
2023年6月30日 |
| |
1月1日
2022年6月30日 |
| ||||||
销售退款
|
| | | | (21,524) | | | | | | (48,630) | | |
销售折扣
|
| | | | (399,820) | | | | | | (837,116) | | |
净销售额
|
| | | | 9,484,761 | | | | | | 9,731,258 | | |
|
| | |
2023年1月1日
|
| |
添加内容
|
| |
1月1日 -
06月30日 2023年收入 |
| |
汇率调整
|
| |
2023年6月30日
|
| |||||||||||||||
递延收入
|
| | | | 1,127,105 | | | | | | 3,258,646 | | | | | | (2,655,833) | | | | | | (596,426) | | | | | | 1,133,492 | | |
合计 | | | | | 1,127,105 | | | | | | 3,258,646 | | | | | | (2,655,833) | | | | | | (596,426) | | | | | | 1,133,492 | | |
| | |
2022年1月1日
|
| |
添加内容
|
| |
1月1日 -
06月30日 2022年收入 |
| |
汇率调整
|
| |
2022年6月30日
|
| |||||||||||||||
递延收入
|
| | | | 675,014 | | | | | | 2,548,809 | | | | | | (2,049,264) | | | | | | (402,885) | | | | | | 771,674 | | |
合计 | | | | | 675,014 | | | | | | 2,548,809 | | | | | | (2,049,264) | | | | | | (402,885) | | | | | | 771,674 | | |
| | |
1月1日
2023年6月30日 |
| |
1月1日
2022年6月30日 |
| ||||||
收入成本
|
| | | | 13,018,053 | | | | | | 11,625,209 | | |
研发费用
|
| | | | 1,500,488 | | | | | | 572,851 | | |
一般和行政费用
|
| | | | 5,668,357 | | | | | | 3,390,391 | | |
销售和营销费用
|
| | | | 3,210,771 | | | | | | 235,184 | | |
合计 | | | | | 23,397,669 | | | | | | 15,823,635 | | |
| | |
1月1日
2023年6月30日 |
| |
1月1日
2022年6月30日 |
| ||||||
折旧及摊销费用
|
| | | | 4,283,624 | | | | | | 4,495,893 | | |
人事费
|
| | | | 4,035,574 | | | | | | 2,960,103 | | |
经营租赁费用
|
| | | | 1,866,242 | | | | | | 1,241,347 | | |
租车保养维修费
|
| | | | 1,275,011 | | | | | | 1,112,386 | | |
数据成本费用
|
| | | | 638,195 | | | | | | 613,084 | | |
电费
|
| | | | 236,644 | | | | | | 179,032 | | |
处置资产费用
|
| | | | 162,186 | | | | | | — | | |
燃料费
|
| | | | 131,491 | | | | | | 376,893 | | |
佣金费用
|
| | | | 107,703 | | | | | | 135,485 | | |
短期租赁费用
|
| | | | 58,232 | | | | | | 209,043 | | |
仓储费用
|
| | | | 53,454 | | | | | | 45,947 | | |
占用税费用
|
| | | | 34,359 | | | | | | 69,080 | | |
服务车辆维修费
|
| | | | 14,540 | | | | | | 80,379 | | |
差旅费用
|
| | | | 3,425 | | | | | | 11,873 | | |
其他
|
| | | | 117,573 | | | | | | 94,664 | | |
合计 | | | | | 13,018,053 | | | | | | 11,625,209 | | |
| | |
1月1日
2023年6月30日 |
| |
1月1日
2022年6月30日 |
| ||||||
人事费
|
| | | | 3,483,562 | | | | | | 2,343,861 | | |
咨询和法律费用
|
| | | | 1,140,305 | | | | | | 294,691 | | |
折旧及摊销费用
|
| | | | 388,302 | | | | | | 337,729 | | |
办公费
|
| | | | 153,029 | | | | | | 119,601 | | |
交通费
|
| | | | 95,688 | | | | | | 72,816 | | |
通信费用
|
| | | | 90,680 | | | | | | 67,014 | | |
差旅费用
|
| | | | 38,212 | | | | | | 32,065 | | |
非以收入为基础的税费
|
| | | | 19,033 | | | | | | 12,791 | | |
其他
|
| | | | 259,546 | | | | | | 109,823 | | |
合计 | | | | | 5,668,357 | | | | | | 3,390,391 | | |
| | |
1月1日
2023年6月30日 |
| |
1月1日
2022年6月30日 |
| ||||||
社交媒体费用
|
| | | | 1,346,098 | | | | | | 183,531 | | |
广告咨询费
|
| | | | 989,918 | | | | | | 45,376 | | |
促销费用
|
| | | | 454,897 | | | | | | — | | |
骑手推荐计划费用
|
| | | | 295,503 | | | | | | — | | |
人事费
|
| | | | 22,560 | | | | | | — | | |
其他
|
| | | | 101,795 | | | | | | 6,277 | | |
合计 | | | | | 3,210,771 | | | | | | 235,184 | | |
内容
|
| |
第
页
|
| |||
合并资产负债表
|
| | | | F-20 | | |
合并经营报表和全面亏损
|
| | | | F-21 | | |
合并权益变动表
|
| | | | F-22 | | |
合并现金流量表
|
| | | | F-23 | | |
合并财务报表说明性附注
|
| | | | F-24 - F-56 | | |
备注1
业务说明
|
| | | | F-24 | | |
注2
演示文稿和持续经营的基础
|
| | | | F-24 - F-27 | | |
注3
重要会计政策摘要和估计数的使用
|
| | | | F-27 - F-37 | | |
备注4
财产、设备和押金
|
| | | | F-37 - F-38 | | |
注5
无形资产
|
| | | | F-38 | | |
备注6
其他流动资产
|
| | | | F-39 | | |
备注7
现金和现金等价物
|
| | | | F-39 - F-40 | | |
备注8
存货
|
| | | | F-40 | | |
备注9
应收账款和应付款
|
| | | | F-40 | | |
备注10
应计费用和其他流动负债
|
| | | | F-41 | | |
备注11
短期和长期金融负债
|
| | | | F-41 - F-43 | | |
附注12
经营租赁负债
|
| | | | F-43 | | |
附注13
经营性租赁使用权资产
|
| | | | F-44 | | |
附注14
收入信息
|
| | | | F-44 - F-45 | | |
备注15
运营费用
|
| | | | F-45 - F-46 | | |
附注16
其他费用
|
| | | | F-47 | | |
备注17
财务收支
|
| | | | F-47 | | |
备注18
库存
|
| | | | F-47 - F-49 | | |
备注19
股票薪酬
|
| | | | F-49 - F-52 | | |
备注20
所得税
|
| | | | F-52 - F-55 | | |
备注21
承付款和或有事项
|
| | | | F-55 | | |
备注22
普通股股东每股净亏损
|
| | | | F-55 - F-56 | | |
附注23
后续事件
|
| | | | F-56 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| |
12月31日
2020 |
| |||||||||
资产 | | | | | | | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 10,497,570 | | | | | | 13,215,729 | | | | | | 3,502,288 | | |
应收账款净额
|
| | | | 375,154 | | | | | | 176,565 | | | | | | 88,064 | | |
库存
|
| | | | 3,332,390 | | | | | | 1,319,960 | | | | | | 279,337 | | |
经营性租赁使用权资产
|
| | | | 2,682,858 | | | | | | 650,665 | | | | | | 443,693 | | |
其他流动资产
|
| | | | 3,567,329 | | | | | | 2,609,936 | | | | | | 1,269,267 | | |
- 增值税应收账款
|
| | |
|
3,134,708
|
| | | |
|
2,431,342
|
| | | |
|
891,875
|
| |
- 其他
|
| | |
|
432,621
|
| | | |
|
178,594
|
| | | |
|
377,392
|
| |
流动资产总额
|
| | | | 20,455,301 | | | | | | 17,972,855 | | | | | | 5,582,649 | | |
非流动资产: | | | | | | | | | | | | | | | | | | | |
财产、设备和存款,净额
|
| | | | 19,422,884 | | | | | | 20,362,111 | | | | | | 7,644,711 | | |
- 财产、设备、净值
|
| | |
|
19,327,658
|
| | | |
|
13,626,562
|
| | | |
|
3,696,877
|
| |
- 车辆押金
|
| | |
|
95,226
|
| | | |
|
6,735,549
|
| | | |
|
3,947,834
|
| |
经营性租赁使用权资产
|
| | | | 840,617 | | | | | | 619,774 | | | | | | 393,913 | | |
无形资产
|
| | | | 159,577 | | | | | | 33,323 | | | | | | 19,871 | | |
非流动资产合计
|
| | | | 20,423,078 | | | | | | 21,015,208 | | | | | | 8,058,495 | | |
总资产
|
| | | $ | 40,878,379 | | | | | | 38,988,063 | | | | | | 13,641,144 | | |
负债和股东权益 | | | | | | | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | | | | | | | |
短期金融负债,净额
|
| | | $ | 7,293,982 | | | | | | 5,643,514 | | | | | | 8,604,359 | | |
应付账款
|
| | | | 3,573,784 | | | | | | 2,033,640 | | | | | | 816,968 | | |
经营性租赁负债
|
| | | | 2,152,677 | | | | | | 650,665 | | | | | | 443,693 | | |
递延收入
|
| | | | 1,328,405 | | | | | | 712,702 | | | | | | 41,765 | | |
应付所得税
|
| | | | — | | | | | | 587,761 | | | | | | — | | |
应计费用和其他流动负债
|
| | | | 1,517,969 | | | | | | 790,055 | | | | | | 639,104 | | |
流动负债总额
|
| | | | 15,866,817 | | | | | | 10,418,337 | | | | | | 10,545,889 | | |
非流动负债: | | | | | | | | | | | | | | | | | | | |
长期金融负债,净额
|
| | | | 16,380,172 | | | | | | 7,412,607 | | | | | | — | | |
经营性租赁负债
|
| | | | 674,496 | | | | | | 619,774 | | | | | | 393,913 | | |
其他非流动负债
|
| | | | 357,226 | | | | | | 17,977 | | | | | | 15,566 | | |
非流动负债合计
|
| | | | 17,411,894 | | | | | | 8,050,358 | | | | | | 409,479 | | |
总负债
|
| | | $ | 33,278,711 | | | | | | 18,468,695 | | | | | | 10,955,368 | | |
股东权益 | | | | | | | | | | | | | | | | | | | |
普通股
|
| | | | 90 | | | | | | 90 | | | | | | 90 | | |
A系列优先股(A系列优先股,面值0.00001美元
价值;10,076,873股授权和;10,076,873股 截至2022年12月31日已发行和未偿还) |
| | | | 12,722,511 | | | | | | 12,722,511 | | | | | | 12,722,511 | | |
B系列优先股(B系列优先股,面值0.00001美元
价值;12,144,020股授权和11,985,282股 截至2022年12月31日已发行和未偿还) |
| | | | 38,558,947 | | | | | | 38,558,947 | | | | | | — | | |
额外实收资本
|
| | | | 3,058,710 | | | | | | 1,395,827 | | | | | | 181,191 | | |
累计其他综合损失
|
| | | | (7,557,999) | | | | | | (7,221,294) | | | | | | 246,203 | | |
累计亏损
|
| | | | (39,182,591) | | | | | | (24,936,713) | | | | | | (10,464,219) | | |
股东权益总额
|
| | | $ | 7,599,668 | | | | | | 20,519,368 | | | | | | 2,685,776 | | |
总负债和股东权益
|
| | | $ | 40,878,379 | | | | | | 38,988,063 | | | | | | 13,641,144 | | |
| | |
1月1日 -
2022年12月31日 |
| |
重复(*)
1月1日 - 2021年12月31日 |
| |
重复(*)
1月1日 - 2020年12月31日 |
| |||||||||
收入
|
| | | $ | 24,988,171 | | | | | | 16,999,437 | | | | | | 9,763,196 | | |
运营费用: | | | | | | | | | | | | | | | | | | | |
收入成本
|
| | | | (27,092,577) | | | | | | (16,955,555) | | | | | | (9,602,058) | | |
研发费用
|
| | | | (1,877,907) | | | | | | (1,038,547) | | | | | | (541,241) | | |
一般和行政费用
|
| | | | (9,040,589) | | | | | | (6,053,503) | | | | | | (3,234,773) | | |
销售和营销费用
|
| | | | (1,646,144) | | | | | | (1,256,315) | | | | | | (257,330) | | |
其他收入
|
| | | | 187,063 | | | | | | 133,899 | | | | | | 67,466 | | |
其他费用
|
| | | | (399,124) | | | | | | (882,127) | | | | | | (229,669) | | |
总运营费用
|
| | | | (39,869,278) | | | | | | (26,052,148) | | | | | | (13,797,605) | | |
运营亏损
|
| | | | (14,881,107) | | | | | | (9,052,711) | | | | | | (4,034,409) | | |
财务收入
|
| | | | 2,567,118 | | | | | | 180,267 | | | | | | 16,803 | | |
财务费用
|
| | | | (1,931,889) | | | | | | (4,712,402) | | | | | | (612,562) | | |
所得税费用前亏损
|
| | | | (14,245,878) | | | | | | (13,584,846) | | | | | | (4,630,168) | | |
所得税费用
|
| | | | — | | | | | | (887,648) | | | | | | — | | |
净亏损
|
| | | $ | (14,245,878) | | | | | | (14,472,494) | | | | | | (4,630,168) | | |
普通股股东应占净亏损
|
| | | | (14,245,878) | | | | | | (14,472,494) | | | | | | (4,630,168) | | |
用于计算净亏损的加权平均股份数
归属于 的股份 |
| | | | | | | | | | | | | | | | | | |
- 普通股股东,基本股东和稀释股东
|
| | |
|
34,506,400
|
| | | |
|
26,787,730
|
| | | |
|
18,668,710
|
| |
普通股股东每股应占净亏损,基本亏损和摊薄亏损
|
| | | | (0.41) | | | | | | (0.54) | | | | | | (0.25) | | |
其他全面亏损 | | | | | | | | | | | | | | | | | | | |
外币折算调整
|
| | | $ | (336,705) | | | | | | (7,467,497) | | | | | | 107,249 | | |
全面亏损
|
| | | $ | (14,582,583) | | | | | | (21,939,991) | | | | | | (4,522,919) | | |
| | |
A系列优先股
|
| |
B系列优先股
|
| |
普通股
|
| |
额外的
实收金额 大写 |
| |
累计
全面 亏损 |
| |
累计
赤字 |
| |
股东的
股权 |
| |||||||||||||||||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||||||||||||||
2020年1月1日
|
| | | | 9,260,547 | | | | | | 10,722,511 | | | | | | — | | | | | | — | | | | | | 9,000,000 | | | | | | 90 | | | | | | — | | | | | | 138,954 | | | | | | (5,834,051) | | | | | | 5,027,504 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,630,168) | | | | | | (4,630,168) | | |
可转换票据A系列优先股转换为普通股
个共享 |
| | | | 816,326 | | | | | | 2,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,000,000 | | |
基于股票的薪酬费用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 181,191 | | | | | | — | | | | | | — | | | | | | 181,191 | | |
外币折算
调整 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 107,249 | | | | | | — | | | | | | 107,249 | | |
2020年12月31日
|
| | | | 10,076,873 | | | | | | 12,722,511 | | | | | | — | | | | | | — | | | | | | 9,000,000 | | | | | | 90 | | | | | | 181,191 | | | | | | 246,203 | | | | | | (10,464,219) | | | | | | 2,685,776 | | |
2021年1月1日
|
| | | | 10,076,873 | | | | | | 12,722,511 | | | | | | — | | | | | | — | | | | | | 9,000,000 | | | | | | 90 | | | | | | 181,191 | | | | | | 246,203 | | | | | | (10,464,219) | | | | | | 2,685,776 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (14,472,494) | | | | | | (14,472,494) | | |
认股权证发行
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 345,880 | | | | | | — | | | | | | — | | | | | | 345,880 | | |
普通股发行
结算时 限制性股票销售单位 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,411,057 | | | | | | — | | | | | | 767,908 | | | | | | — | | | | | | — | | | | | | 767,908 | | |
可转换票据转换为B系列优先股
|
| | | | — | | | | | | — | | | | | | 3,764,020 | | | | | | 8,848,947 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,848,947 | | |
发行B系列优先股
库存 |
| | | | — | | | | | | — | | | | | | 8,221,262 | | | | | | 29,710,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 29,710,000 | | |
基于股票的薪酬费用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 83,843 | | | | | | — | | | | | | — | | | | | | 83,843 | | |
行使股票奖励
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,375 | | | | | | — | | | | | | 17,005 | | | | | | — | | | | | | — | | | | | | 17,005 | | |
外币折算
调整 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,467,497) | | | | | | — | | | | | | (7,467,497) | | |
2021年12月31日
|
| | | | 10,076,873 | | | | | | 12,722,511 | | | | | | 11,985,282 | | | | | | 38,558,947 | | | | | | 12,436,432 | | | | | | 90 | | | | | | 1,395,827 | | | | | | (7,221,294) | | | | | | (24,936,713) | | | | | | 20,519,368 | | |
2022年1月1日
|
| | | | 10,076,873 | | | | | | 12,722,511 | | | | | | 11,985,282 | | | | | | 38,558,947 | | | | | | 12,436,432 | | | | | | 90 | | | | | | 1,395,827 | | | | | | (7,221,294) | | | | | | (24,936,713) | | | | | | 20,519,368 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (14,245,878) | | | | | | (14,245,878) | | |
基于股票的薪酬费用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,657,709 | | | | | | — | | | | | | — | | | | | | 1,657,709 | | |
行使股票奖励
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 15,625 | | | | | | — | | | | | | 5,174 | | | | | | — | | | | | | — | | | | | | 5,174 | | |
外币折算
调整 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (336,705) | | | | | | — | | | | | | (336,705) | | |
2022年12月31日
|
| | | | 10,076,873 | | | | | | 12,722,511 | | | | | | 11,985,282 | | | | | | 38,558,947 | | | | | | 12,452,057 | | | | | | 90 | | | | | | 3,058,710 | | | | | | (7,557,999) | | | | | | (39,182,591) | | | | | | 7,599,668 | | |
| | |
1月1日 -
2022年12月31日 |
| |
重复(*)
1月1日 - 2021年12月31日 |
| |
重复(*)
1月1日 - 2020年12月31日 |
| |||||||||
经营活动产生的现金流 | | | | | | | | | | | | | | | | | | | |
净亏损
|
| | | | (14,245,878) | | | | | | (14,472,494) | | | | | | (4,630,168) | | |
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
|
| | | | 9,096,939 | | | | | | 5,473,037 | | | | | | 2,721,636 | | |
处置资产损失
|
| | | | 143,527 | | | | | | 178,619 | | | | | | 12,045 | | |
股票薪酬
|
| | | | 1,662,883 | | | | | | 868,756 | | | | | | 181,191 | | |
非现金利息支出/收入,净额
|
| | | | 799,543 | | | | | | 262,904 | | | | | | 180,258 | | |
外汇(收益)/亏损
|
| | | | (2,337,815) | | | | | | 4,086,004 | | | | | | 414,099 | | |
其他非现金
|
| | | | 665,725 | | | | | | 666,109 | | | | | | 66,607 | | |
经营性资产和负债变动: | | | | | | | | | | | | | | | | | | | |
应收账款
|
| | | | (210,006) | | | | | | (191,623) | | | | | | (8,119) | | |
库存
|
| | | | (2,103,922) | | | | | | (1,749,477) | | | | | | (253,507) | | |
其他流动资产
|
| | | | (1,151,363) | | | | | | (2,880,347) | | | | | | (885,203) | | |
应付账款
|
| | | | 1,659,783 | | | | | | 2,372,830 | | | | | | 857,264 | | |
递延收入
|
| | | | 662,425 | | | | | | 1,032,912 | | | | | | 44,246 | | |
应付所得税
|
| | | | (530,065) | | | | | | 887,648 | | | | | | — | | |
其他负债
|
| | | | 422,606 | | | | | | (571,879) | | | | | | 229,661 | | |
A.经营活动中使用的净现金
|
| | | | (5,465,618) | | | | | | (4,037,001) | | | | | | (1,069,990) | | |
投资活动产生的现金流 | | | | | | | | | | | | | | | | | | | |
车辆购置量
|
| | | | (7,185,802) | | | | | | (22,004,501) | | | | | | (8,481,610) | | |
购买其他物业、厂房和设备
|
| | | | (803,661) | | | | | | (828,943) | | | | | | (731,236) | | |
出售设备所得收益
|
| | | | 38,133 | | | | | | — | | | | | | — | | |
购买无形资产
|
| | | | (208,690) | | | | | | (58,352) | | | | | | (20,934) | | |
B.用于投资活动的净现金
|
| | | | (8,160,020) | | | | | | (22,891,796) | | | | | | (9,233,780) | | |
融资活动产生的现金流 | | | | | | | | | | | | | | | | | | | |
发行可转换票据所得款项
|
| | | | 10,000,000 | | | | | | 100,000 | | | | | | 8,425,018 | | |
发行B系列优先股所得款项
|
| | | | — | | | | | | 29,710,000 | | | | | | — | | |
出售A系列优先股所得收益
|
| | | | — | | | | | | — | | | | | | 2,000,000 | | |
定期贷款收益
|
| | | | 5,467,987 | | | | | | 14,825,000 | | | | | | — | | |
定期贷款付款
|
| | | | (4,209,340) | | | | | | (1,541,314) | | | | | | — | | |
C.融资活动的现金净额
|
| | | | 11,258,647 | | | | | | 43,093,686 | | | | | | 10,425,018 | | |
D.(减少)/增加现金和现金等价物以及受限现金
|
| | | | (2,366,991) | | | | | | 16,164,889 | | | | | | 121,248 | | |
E.汇率变动的影响
|
| | | | (351,168) | | | | | | (6,451,448) | | | | | | (188,589) | | |
F.净额(减少)/现金和现金增加
等价物 |
| | | | (2,718,159) | | | | | | 9,713,441 | | | | | | (67,341) | | |
G.开始时的现金和现金等价物
年 |
| | | | 13,215,729 | | | | | | 3,502,288 | | | | | | 3,569,629 | | |
期末现金和现金等价物
|
| | | | 10,497,570 | | | | | | 13,215,729 | | | | | | 3,502,288 | | |
现金流量信息补充披露: | | | | | | | | | | | | | | | | | | | |
现金支付,收款时间: | | | | | | | | | | | | | | | | | | | |
- 利息,净额
|
| | | | (903,043) | | | | | | (183,226) | | | | | | 16,802 | | |
- 所得税
|
| | | | (530,065) | | | | | | — | | | | | | — | | |
| | |
如报道的那样
1月1日 - 2021年12月31日 |
| |
重述
|
| |
如上所述
1月1日 - 2021年12月31日 |
| |||||||||
运营费用: | | | | | | | | | | | | | | | | | | | |
收入成本
|
| | | | (16,743,246) | | | | | | (212,309) | | | | | | (16,955,555) | | |
总运营费用
|
| | | | (25,839,839) | | | | | | (212,309) | | | | | | (26,052,148) | | |
运营亏损
|
| | | | (8,840,402) | | | | | | (212,309) | | | | | | (9,052,711) | | |
财务费用
|
| | | | (4,924,711) | | | | | | 212,309 | | | | | | (4,712,402) | | |
净亏损
|
| | | | (14,472,494) | | | | | | — | | | | | | (14,472,494) | | |
| | |
如报道的那样
1月1日 - 2020年12月31日 |
| |
重述
|
| |
如上所述
1月1日 - 2020年12月31日 |
| |||||||||
运营费用: | | | | | | | | | | | | | | | | | | | |
收入成本
|
| | | | (9,518,360) | | | | | | (83,698) | | | | | | (9,602,058) | | |
总运营费用
|
| | | | (13,713,907) | | | | | | (83,698) | | | | | | (13,797,605) | | |
运营亏损
|
| | | | (3,950,711) | | | | | | (83,698) | | | | | | (4,034,409) | | |
财务费用
|
| | | | (696,260) | | | | | | 83,698 | | | | | | (612,562) | | |
净亏损
|
| | | | (4,630,168) | | | | | | — | | | | | | (4,630,168) | | |
| | |
如报道的那样
1月1日 - 2021年12月31日 |
| |
重述
|
| |
如上所述
1月1日 - 2021年12月31日 |
| |||||||||
折旧及摊销
|
| | | | 6,146,879 | | | | | | (673,842) | | | | | | 5,473,037 | | |
非现金利息支出/收入,净额
|
| | | | 658,439 | | | | | | (395,535) | | | | | | 262,904 | | |
A.经营活动中使用的净现金
|
| | | | (2,967,624) | | | | | | (1,069,377) | | | | | | (4,037,001) | | |
支付租赁债务
|
| | | | (886,151) | | | | | | 886,151 | | | | | | — | | |
定期贷款付款
|
| | | | (1,904,807) | | | | | | 363,493 | | | | | | (1,541,314) | | |
从银行收到的利息
|
| | | | 180,267 | | | | | | (180,267) | | | | | | — | | |
C.融资活动的现金净额
|
| | | | 42,024,309 | | | | | | 1,069,377 | | | | | | 43,093,686 | | |
F.现金和现金等价物净增长
|
| | | | 9,713,441 | | | | | | — | | | | | | 9,713,441 | | |
| | |
如报道的那样
1月1日 - 2020年12月31日 |
| |
重述
|
| |
如上所述
1月1日 - 2020年12月31日 |
| |||||||||
折旧及摊销
|
| | | | 2,936,156 | | | | | | (214,520) | | | | | | 2,721,636 | | |
非现金利息支出/收入,净额
|
| | | | 265,359 | | | | | | (85,101) | | | | | | 180,258 | | |
A.经营活动中使用的净现金
|
| | | | (770,369) | | | | | | (299,621) | | | | | | (1,069,990) | | |
支付租赁债务
|
| | | | (298,218) | | | | | | 298,218 | | | | | | — | | |
定期贷款付款
|
| | | | (18,205) | | | | | | 18,205 | | | | | | — | | |
从银行收到的利息
|
| | | | 16,802 | | | | | | (16,802) | | | | | | — | | |
C.融资活动的现金净额
|
| | | | 10,125,397 | | | | | | 299,621 | | | | | | 10,425,018 | | |
F.净额(减少)/现金和现金等价物增加
|
| | | | (67,341) | | | | | | — | | | | | | (67,341) | | |
| | |
2022年1月1日 - 12月31日
运营部门 |
| |||||||||||||||
| | |
网约车
|
| |
两轮汽车
电动汽车 租金 |
| |
合计
|
| |||||||||
收入
|
| | | | — | | | | | | 24,988,171 | | | | | | 24,988,171 | | |
收入成本
|
| | | | (170,797) | | | | | | (26,921,780) | | | | | | (27,092,577) | | |
销售和营销费用
|
| | | | (803,033) | | | | | | (843,111) | | | | | | (1,646,144) | | |
一般和行政费用
|
| | | | (409,931) | | | | | | (8,630,658) | | | | | | (9,040,589) | | |
营业部门利润/(亏损)
|
| | | | (1,383,761) | | | | | | (11,407,378) | | | | | | (12,791,139) | | |
资产类型
|
| |
预计
经济 寿命(年) |
|
租车 | | | | |
- 租赁电动滑板车 | | |
2 - 3年
|
|
- 租赁电动自行车 | | |
2 - 3年
|
|
- 租赁电动轻便摩托车 | | |
3 - 4年
|
|
家具和固定装置 | | |
7年
|
|
租赁改进 | | |
1个 - 5年
|
|
| | |
12月31日
2022 |
| |
12月31日
2021 |
| |
12月31日
2020 |
| |||||||||
租车
|
| | | | 28,950,519 | | | | | | 16,324,134 | | | | | | 4,800,937 | | |
家具和固定装置
|
| | | | 865,753 | | | | | | 376,507 | | | | | | 383,937 | | |
租赁改进
|
| | | | 868,243 | | | | | | 564,795 | | | | | | 433,296 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| |
12月31日
2020 |
| |||||||||
减去:累计折旧
|
| | | | (11,356,857) | | | | | | (3,638,874) | | | | | | (1,921,293) | | |
总财产和设备,净额
|
| | | | 19,327,658 | | | | | | 13,626,562 | | | | | | 3,696,877 | | |
车辆押金
|
| | | | 95,226 | | | | | | 6,735,549 | | | | | | 3,947,834 | | |
财产、设备和存款合计,净额
|
| | | | 19,422,884 | | | | | | 20,362,111 | | | | | | 7,644,711 | | |
|
| | |
12月31日
2022 |
| |
12月31日
2021 |
| |
12月31日
2020 |
| |||||||||
收入成本
|
| | | | 8,456,349 | | | | | | 5,203,696 | | | | | | 2,411,051 | | |
一般和行政费用
|
| | | | 561,974 | | | | | | 247,162 | | | | | | 303,258 | | |
折旧合计
|
| | | | 9,018,323 | | | | | | 5,450,858 | | | | | | 2,714,309 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| |
12月31日
2020 |
| |||||||||
其他无形资产
|
| | | | 250,908 | | | | | | 48,601 | | | | | | 25,541 | | |
减去:累计摊销
|
| | | | (91,331) | | | | | | (15,278) | | | | | | (5,670) | | |
无形资产总额,净额
|
| | | | 159,577 | | | | | | 33,323 | | | | | | 19,871 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| |
12月31日
2020 |
| |||||||||
一般和行政费用
|
| | | | 78,616 | | | | | | 22,179 | | | | | | 7,327 | | |
合计 | | | | | 78,616 | | | | | | 22,179 | | | | | | 7,327 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| |
12月31日
2020 |
| |||||||||
递延增值税
|
| | | | 3,134,708 | | | | | | 2,431,342 | | | | | | 891,875 | | |
提前还款
|
| | | | 297,319 | | | | | | 167,165 | | | | | | 372,638 | | |
其他
|
| | | | 135,302 | | | | | | 11,429 | | | | | | 4,754 | | |
合计 | | | | | 3,567,329 | | | | | | 2,609,936 | | | | | | 1,269,267 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| |
12月31日
2020 |
| |||||||||
银行现金
|
| | | | 10,497,570 | | | | | | 13,215,729 | | | | | | 3,502,288 | | |
- 定期存款
|
| | |
|
8,398,404
|
| | | |
|
4,082,644
|
| | | |
|
1,402,618
|
| |
- 活期存款
|
| | | | 2,099,166 | | | | | | 9,133,085 | | | | | | 2,099,670 | | |
合计 | | | | | 10,497,570 | | | | | | 13,215,729 | | | | | | 3,502,288 | | |
币种
|
| |
到期日
|
| |
利率%
|
| |
12月31日
2022 |
| ||||||
美元
|
| |
2023年1月31日
|
| | | | 3 | | | | | | 7,409,009 | | |
TL
|
| |
2023年1月2日
|
| | | | 14 | | | | | | 695,250 | | |
TL
|
| |
2023年1月10日
|
| | | | 15 | | | | | | 128,354 | | |
TL
|
| |
2023年1月16日
|
| | | | 15 | | | | | | 106,962 | | |
TL
|
| |
2023年1月25日
|
| | | | 20 | | | | | | 58,829 | | |
合计 | | | | | | | | | | | | | | 8,398,404 | | |
币种
|
| |
到期日
|
| |
利率%
|
| |
12月31日
2021 |
| ||||||
美元
|
| |
2022年1月2日
|
| | | | 1 | | | | | | 2,565,340 | | |
美元
|
| |
2022年1月2日
|
| | | | 1 | | | | | | 879,598 | | |
TL
|
| |
2022年1月4日
|
| | | | 17 | | | | | | 457,648 | | |
TL
|
| |
2022年2月2日
|
| | | | 20 | | | | | | 180,058 | | |
合计 | | | | | | | | | | | | | | 4,082,644 | | |
币种
|
| |
到期日
|
| |
利率%
|
| |
12月31日
2020 |
| ||||||
美元
|
| |
2021年3月31日
|
| | | | 0.85 | | | | | | 2,005,323 | | |
TL
|
| |
2021年1月2日
|
| | | | 13 | | | | | | 94,347 | | |
合计 | | | | | | | | | | | | | | 2,099,670 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| |
12月31日
2020 |
| |||||||||
备件库存
|
| | | | 3,035,809 | | | | | | 866,716 | | | | | | 75,936 | | |
订单预付款
|
| | | | 296,581 | | | | | | 453,244 | | | | | | 203,401 | | |
合计 | | | | | 3,332,390 | | | | | | 1,319,960 | | | | | | 279,337 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| |
12月31日
2020 |
| |||||||||
应收贸易账款
|
| | | | 286,563 | | | | | | 55,248 | | | | | | 28,909 | | |
保证金和保证金
|
| | | | 88,591 | | | | | | 121,317 | | | | | | 59,155 | | |
合计 | | | | | 375,154 | | | | | | 176,565 | | | | | | 88,064 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| |
12月31日
2020 |
| |||||||||
应付款给供应商
|
| | | | 3,226,160 | | | | | | 1,239,699 | | | | | | 816,968 | | |
应付款给海关税务机关(*)
|
| | | | 347,624 | | | | | | 793,941 | | | | | | — | | |
合计 | | | | | 3,573,784 | | | | | | 2,033,640 | | | | | | 816,968 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| |
12月31日
2020 |
| |||||||||
工资总额负债
|
| | | | 337,704 | | | | | | 73,464 | | | | | | 136,976 | | |
费用应计项目
|
| | | | 300,207 | | | | | | — | | | | | | — | | |
非以收入为基础的税金和应付资金
|
| | | | 292,863 | | | | | | 248,863 | | | | | | 101,175 | | |
诉讼条款
|
| | | | 200,818 | | | | | | 29,132 | | | | | | 10,244 | | |
未使用的假期负债
|
| | | | 167,863 | | | | | | 44,567 | | | | | | 50,247 | | |
关税规定(*)
|
| | | | 78,232 | | | | | | 394,029 | | | | | | — | | |
占用费拨备
|
| | | | — | | | | | | — | | | | | | 340,462 | | |
其他流动负债
|
| | | | 140,282 | | | | | | — | | | | | | — | | |
合计 | | | | | 1,517,969 | | | | | | 790,055 | | | | | | 639,104 | | |
| | |
合同
利率% |
| |
到期日
|
| |
2022
|
| |
2021
|
| |
2020
|
| ||||||||||||
本金和累计利息支出净额的可转换债务
|
| | | | 4.00 | | | |
2021年11月6日
|
| | | | — | | | | | | — | | | | | | 8,604,359 | | |
短期贷款,净额
|
| | | | 15.70 | | | |
2023年3月1日
|
| | | | 298,838 | | | | | | — | | | | | | — | | |
预付可转换票据,长
术语 |
| | | | 20.00 | | | |
2024年8月18日
|
| | | | 2,151,128 | | | | | | — | | | | | | — | | |
预付可转换票据,长
术语 |
| | | | 20.00 | | | |
2024年10月9日
|
| | | | 3,136,796 | | | | | | — | | | | | | — | | |
预付可转换票据,长
术语 |
| | | | 20.00 | | | |
2024年12月8日
|
| | | | 5,115,616 | | | | | | — | | | | | | — | | |
定期贷款,净额
|
| | | | 10.25 | | | |
2024年1月21日
|
| | | | 1,731,730 | | | | | | 3,332,340 | | | | | | — | | |
定期贷款,净额
|
| | | | 10.25 | | | |
2024年12月17日
|
| | | | 6,521,082 | | | | | | 9,723,781 | | | | | | — | | |
定期贷款,净额
|
| | | | 10.25 | | | |
2025年12月13日
|
| | | | 1,947,063 | | | | | | — | | | | | | — | | |
定期贷款,净额
|
| | | | 10.25 | | | |
2025年10月11日
|
| | | | 2,771,901 | | | | | | — | | | | | | — | | |
金融负债总额,净额
|
| | | | | | | | | | | | | 23,674,154 | | | | | | 13,056,121 | | | | | | 8,604,359 | | |
其中归类为流动财务负债,净额
|
| | | | | | | | | | | | | 7,293,982 | | | | | | 5,643,514 | | | | | | 8,604,359 | | |
其中归类为非流动金融负债,净额
|
| | | | | | | | | | | | | 16,380,172 | | | | | | 7,412,607 | | | | | | — | | |
截至2013年12月31日的一年:
|
| |
12月31日
2022 |
| |
12月31日
2021 |
| |
12月31日
2020 |
| |||||||||
2021
|
| | | | — | | | | | | — | | | | | | 8,604,359 | | |
2022
|
| | | | — | | | | | | 5,643,514 | | | | | | — | | |
2023
|
| | | | 7,293,982 | | | | | | 4,671,680 | | | | | | — | | |
2024
|
| | | | 14,903,496 | | | | | | 2,740,927 | | | | | | — | | |
2025
|
| | | | 1,476,676 | | | | | | — | | | | | | — | | |
合计 | | | | | 23,674,154 | | | | | | 13,056,121 | | | | | | 8,604,359 | | |
| | |
利息
费率% |
| |
12月31日
2022 |
| |
利息
费率% |
| |
12月31日
2021 |
| |
利息
费率% |
| |
12月31日
2020 |
| |||||||||
短期租赁负债
|
| |
14 – 36
|
| | | | 2,152,677 | | | |
14 – 24
|
| | | | 650,665 | | | |
14 – 22
|
| | | | 443,693 | | |
长期租赁负债
|
| |
14 – 36
|
| | | | 674,496 | | | |
14 – 24
|
| | | | 619,774 | | | |
14 – 22
|
| | | | 393,913 | | |
合计 | | | | | | | | 2,827,173 | | | | | | | | | 1,270,439 | | | | | | | | | 837,606 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| |
12月31日
2020 |
| |||||||||
2021
|
| | | | — | | | | | | — | | | | | | 443,693 | | |
2022
|
| | | | — | | | | | | 650,665 | | | | | | 393,913 | | |
2023
|
| | | | 2,152,677 | | | | | | 184,428 | | | | | | — | | |
2024
|
| | | | 334,300 | | | | | | 158,722 | | | | | | — | | |
2025
|
| | | | 260,854 | | | | | | 151,633 | | | | | | — | | |
2026
|
| | | | 79,342 | | | | | | 124,991 | | | | | | — | | |
合计 | | | | | 2,827,173 | | | | | | 1,270,439 | | | | | | 837,606 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| |
12月31日
2020 |
| |||||||||
加权平均剩余 | | | | | | | | | | | | | | | | | | | |
租期(以年为单位)
|
| | | | 1.64 | | | | | | 2.28 | | | | | | 1.77 | | |
加权平均利率
|
| | | | 26% | | | | | | 20% | | | | | | 17% | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| |
12月31日
2020 |
| |||||||||
经营租赁支付的现金
|
| | | | (2,837,048) | | | | | | (886,151) | | | | | | (298,218) | | |
合计 | | | | | (2,837,048) | | | | | | (886,151) | | | | | | (298,218) | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| |
12月31日
2020 |
| |||||||||
建筑物
|
| | | | 2,275,718 | | | | | | 1,622,472 | | | | | | 1,003,804 | | |
车辆
|
| | | | 3,941,983 | | | | | | 228,251 | | | | | | 70,521 | | |
减去:累计折旧
|
| | | | (2,694,226) | | | | | | (580,284) | | | | | | (236,719) | | |
合计 | | | | | 3,523,475 | | | | | | 1,270,439 | | | | | | 837,606 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| |
12月31日
2020 |
| |||||||||
收入成本
|
| | | | 3,390,748 | | | | | | 886,151 | | | | | | 298,218 | | |
合计 | | | | | 3,390,748 | | | | | | 886,151 | | | | | | 298,218 | | |
| | |
1月1日-
2022年12月31日 |
| |
1月1日-
2021年12月31日 |
| |
1月1日-
2020年12月31日 |
| |||||||||
租金收入
|
| | | | 26,769,058 | | | | | | 18,004,117 | | | | | | 10,985,126 | | |
预订收入
|
| | | | 62,577 | | | | | | 76,684 | | | | | | 100,040 | | |
其他收入
|
| | | | 103,033 | | | | | | 21,528 | | | | | | 58,240 | | |
总销售额
|
| | | | 26,934,668 | | | | | | 18,102,329 | | | | | | 11,143,406 | | |
销售退款
|
| | | | (69,409) | | | | | | (104,868) | | | | | | (34,916) | | |
销售折扣
|
| | | | (1,877,088) | | | | | | (998,024) | | | | | | (1,345,294) | | |
净销售额
|
| | | | 24,988,171 | | | | | | 16,999,437 | | | | | | 9,763,196 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| |
12月31日
2020 |
| |||||||||
钱包
|
| | | | 1,127,105 | | | | | | 675,014 | | | | | | 41,765 | | |
其他
|
| | | | 201,300 | | | | | | 37,688 | | | | | | — | | |
合计 | | | | | 1,328,405 | | | | | | 712,702 | | | | | | 41,765 | | |
| | |
1月1日
2022 |
| |
添加内容
|
| |
2022
收入 |
| |
汇率调整
|
| |
12月31日
2022 |
| |||||||||||||||
递延收入
|
| | | | 675,014 | | | | | | 6,631,916 | | | | | | (5,502,880) | | | | | | (676,945) | | | | | | 1,127,105 | | |
合计 | | | | | 675,014 | | | | | | 6,631,916 | | | | | | (5,502,880) | | | | | | (676,945) | | | | | | 1,127,105 | | |
| | |
1月1日
2021 |
| |
添加内容
|
| |
2021
收入 |
| |
汇率调整
|
| |
12月31日
2021 |
| |||||||||||||||
递延收入
|
| | | | 41,765 | | | | | | 5,582,640 | | | | | | (4,571,465) | | | | | | (377,926) | | | | | | 675,014 | | |
合计 | | | | | 41,765 | | | | | | 5,582,640 | | | | | | (4,571,465) | | | | | | (377,926) | | | | | | 675,014 | | |
| | |
1月1日
2020 |
| |
添加内容
|
| |
2020
收入 |
| |
汇率调整
|
| |
12月31日
2020 |
| |||||||||||||||
递延收入
|
| | | | — | | | | | | 101,608 | | | | | | (57,362) | | | | | | (2,481) | | | | | | 41,765 | | |
合计 | | | | | — | | | | | | 101,608 | | | | | | (57,362) | | | | | | (2,481) | | | | | | 41,765 | | |
| | |
1月1日-
2022年12月31日 |
| |
1月1日-
2021年12月31日 |
| |
1月1日-
2020年12月31日 |
| |||||||||
收入成本
|
| | | | 27,092,577 | | | | | | 16,955,555 | | | | | | 9,602,058 | | |
研发费用
|
| | | | 1,877,907 | | | | | | 1,038,547 | | | | | | 541,241 | | |
一般和行政费用
|
| | | | 9,040,589 | | | | | | 6,053,503 | | | | | | 3,234,773 | | |
销售和营销费用
|
| | | | 1,646,144 | | | | | | 1,256,315 | | | | | | 257,330 | | |
合计 | | | | | 39,657,217 | | | | | | 25,303,920 | | | | | | 13,635,402 | | |
| | |
1月1日-
2022年12月31日 |
| |
1月1日-
2021年12月31日 |
| |
1月1日-
2020年12月31日 |
| |||||||||
折旧及摊销费用
|
| | | | 8,456,349 | | | | | | 5,203,696 | | | | | | 2,411,051 | | |
人事费
|
| | | | 7,702,964 | | | | | | 5,188,288 | | | | | | 3,422,051 | | |
租车保养维修费
|
| | | | 3,412,207 | | | | | | 2,578,642 | | | | | | 947,446 | | |
经营租赁费用
|
| | | | 3,390,748 | | | | | | 886,151 | | | | | | 298,218 | | |
数据成本费用
|
| | | | 1,388,243 | | | | | | 698,599 | | | | | | 277,097 | | |
燃料费
|
| | | | 771,863 | | | | | | 270,161 | | | | | | 224,160 | | |
电费
|
| | | | 439,664 | | | | | | 145,896 | | | | | | 67,660 | | |
佣金费用
|
| | | | 327,227 | | | | | | 259,271 | | | | | | 206,419 | | |
服务车辆维修费
|
| | | | 236,760 | | | | | | 242,188 | | | | | | 74,089 | | |
短期租赁费用
|
| | | | 154,905 | | | | | | 553,431 | | | | | | 862,087 | | |
处置资产费用
|
| | | | 143,527 | | | | | | 178,619 | | | | | | 12,045 | | |
| | |
1月1日-
2022年12月31日 |
| |
1月1日-
2021年12月31日 |
| |
1月1日-
2020年12月31日 |
| |||||||||
占用税费用
|
| | | | 111,153 | | | | | | 554,253 | | | | | | 637,240 | | |
仓储费用
|
| | | | 109,796 | | | | | | 62,478 | | | | | | 35,040 | | |
差旅费用
|
| | | | 23,098 | | | | | | 19,637 | | | | | | 30,317 | | |
开票费用
|
| | | | 14,738 | | | | | | 15,647 | | | | | | 66,079 | | |
其他
|
| | | | 409,335 | | | | | | 98,598 | | | | | | 31,059 | | |
合计 | | | | | 27,092,577 | | | | | | 16,955,555 | | | | | | 9,602,058 | | |
|
| | |
1月1日-
2022年12月31日 |
| |
1月1日-
2021年12月31日 |
| |
1月1日-
2020年12月31日 |
| |||||||||
人事费
|
| | | | 5,876,014 | | | | | | 3,154,926 | | | | | | 1,951,917 | | |
咨询和法律费用
|
| | | | 1,334,304 | | | | | | 1,466,165 | | | | | | 416,836 | | |
折旧及摊销费用
|
| | | | 640,590 | | | | | | 269,341 | | | | | | 310,585 | | |
办公费
|
| | | | 301,422 | | | | | | 169,816 | | | | | | 238,243 | | |
交通费
|
| | | | 161,727 | | | | | | 137,632 | | | | | | 150,652 | | |
差旅费用
|
| | | | 148,672 | | | | | | 21,647 | | | | | | 41,161 | | |
软件费用
|
| | | | 134,423 | | | | | | 102,518 | | | | | | 30,444 | | |
通信费用
|
| | | | 87,886 | | | | | | 119,500 | | | | | | 5,410 | | |
非所得税
|
| | | | 37,820 | | | | | | 446,764 | | | | | | 44,189 | | |
其他
|
| | | | 317,731 | | | | | | 165,194 | | | | | | 45,336 | | |
合计 | | | | | 9,040,589 | | | | | | 6,053,503 | | | | | | 3,234,773 | | |
| | |
1月1日-
2022年12月31日 |
| |
1月1日-
2021年12月31日 |
| |
1月1日-
2020年12月31日 |
| |||||||||
社交媒体费用
|
| | | | 1,046,590 | | | | | | 148,110 | | | | | | 31,298 | | |
促销运营费用
|
| | | | 257,039 | | | | | | 102,207 | | | | | | 40,576 | | |
广告咨询费
|
| | | | 178,403 | | | | | | 78,736 | | | | | | 105,334 | | |
展位费用
|
| | | | 80,000 | | | | | | 17,255 | | | | | | 33,648 | | |
骑手推荐计划费用
|
| | | | 66,586 | | | | | | 105,756 | | | | | | 42,994 | | |
促销产品费用
|
| | | | 1,181 | | | | | | 801,545 | | | | | | — | | |
其他
|
| | | | 16,345 | | | | | | 2,706 | | | | | | 3,480 | | |
合计 | | | | | 1,646,144 | | | | | | 1,256,315 | | | | | | 257,330 | | |
| | |
1月1日-
2022年12月31日 |
| |
1月1日-
2021年12月31日 |
| |
1月1日-
2020年12月31日 |
| |||||||||
诉讼拨备费用
|
| | | | 175,209 | | | | | | 35,201 | | | | | | 10,281 | | |
海关税收惩罚性支出
|
| | | | 103,714 | | | | | | — | | | | | | — | | |
海关税收拨备费用
|
| | | | 78,232 | | | | | | 591,982 | | | | | | — | | |
捐款和赠款
|
| | | | 7,857 | | | | | | 91,299 | | | | | | 203,654 | | |
提高税基
|
| | | | — | | | | | | 85,448 | | | | | | — | | |
其他
|
| | | | 34,112 | | | | | | 78,197 | | | | | | 15,734 | | |
合计 | | | | | 399,124 | | | | | | 882,127 | | | | | | 229,669 | | |
| | |
1月1日-
2022年12月31日 |
| |
1月1日-
2021年12月31日 |
| |
1月1日-
2020年12月31日 |
| |||||||||
外汇收益,净额
|
| | | | 2,337,815 | | | | | | — | | | | | | — | | |
利息收入
|
| | | | 229,303 | | | | | | 180,267 | | | | | | 16,803 | | |
合计 | | | | | 2,567,118 | | | | | | 180,267 | | | | | | 16,803 | | |
| | |
1月1日-
2022年12月31日 |
| |
1月1日-
2021年12月31日 |
| |
1月1日-
2020年12月31日 |
| |||||||||
与利息支出相关的财务负债
|
| | | | 1,884,753 | | | | | | 612,861 | | | | | | 180,259 | | |
银行佣金费用
|
| | | | 47,136 | | | | | | 13,537 | | | | | | 18,204 | | |
净汇兑损失
|
| | | | — | | | | | | 4,086,004 | | | | | | 414,099 | | |
合计 | | | | | 1,931,889 | | | | | | 4,712,402 | | | | | | 612,562 | | |
| | |
2022年12月31日
|
| |
2021年12月31日
|
| |
2020年12月31日
|
| |||||||||||||||||||||||||||
| | |
个共享
授权 |
| |
已发行股份
和未完成的 |
| |
个共享
授权 |
| |
已发行股份
和未完成的 |
| |
个共享
授权 |
| |
已发行股份
和未完成的 |
| ||||||||||||||||||
系列A-1优先股
|
| | | | 4,018,918 | | | | | | 4,018,918 | | | | | | 4,018,918 | | | | | | 4,018,918 | | | | | | 4,018,918 | | | | | | 4,018,918 | | |
系列A-2优先股
|
| | | | 3,864,517 | | | | | | 3,864,517 | | | | | | 3,864,517 | | | | | | 3,864,517 | | | | | | 3,864,517 | | | | | | 3,864,517 | | |
系列A-3优先股
|
| | | | 2,193,438 | | | | | | 2,193,438 | | | | | | 2,193,438 | | | | | | 2,193,438 | | | | | | 2,193,438 | | | | | | 2,193,438 | | |
B-1系列优先股
|
| | | | 8,380,000 | | | | | | 8,221,262 | | | | | | 8,380,000 | | | | | | 8,221,262 | | | | | | — | | | | | | — | | |
B-2系列优先股
|
| | | | 40,115 | | | | | | 40,115 | | | | | | 40,115 | | | | | | 40,115 | | | | | | — | | | | | | — | | |
B-3系列优先股
|
| | | | 3,723,905 | | | | | | 3,723,905 | | | | | | 3,723,905 | | | | | | 3,723,905 | | | | | | — | | | | | | — | | |
合计 | | | | | 22,220,893 | | | | | | 22,062,155 | | | | | | 22,220,893 | | | | | | 22,062,155 | | | | | | 10,076,873 | | | | | | 10,076,873 | | |
| | |
数量:
个共享 |
| |
加权平均
赠与日交易会 每股价值 |
| ||||||
期初余额,2020年1月1日
|
| | | | — | | | | | | — | | |
已批准
|
| | | | 380,500 | | | | | | 1.26 | | |
已归属
|
| | | | (132,251) | | | | | | 1.37 | | |
取消并没收
|
| | | | (22,000) | | | | | | 0.93 | | |
期末余额,2020年12月31日
|
| | | | 226,249 | | | | | | 1.22 | | |
期初余额,2021年1月1日
|
| | | | 226,249 | | | | | | 1.22 | | |
已批准
|
| | | | 136,000 | | | | | | 1.42 | | |
已归属
|
| | | | (113,477) | | | | | | 1.33 | | |
取消并没收
|
| | | | (96,625) | | | | | | 1.23 | | |
期末余额,2021年12月31日
|
| | | | 152,147 | | | | | | 1.31 | | |
期初余额,2022年1月1日
|
| | | | 152,147 | | | | | | 1.31 | | |
已批准
|
| | | | 204,625 | | | | | | 3.82 | | |
已归属
|
| | | | (138,303) | | | | | | 2.02 | | |
取消并没收
|
| | | | (10,250) | | | | | | 1.26 | | |
期末余额,2022年12月31日
|
| | | | 208,219 | | | | | | 3.30 | | |
| | |
数量:
个共享 |
| |
加权平均
赠与日交易会 每股价值 |
| ||||||
期初余额,2021年1月1日
|
| | | | — | | | | | | — | | |
已授予(*) | | | | | 60,232 | | | | | | 1.96 | | |
已归属
|
| | | | (6,518) | | | | | | 1.96 | | |
期末余额,2021年12月31日
|
| | | | 53,714 | | | | | | 1.96 | | |
期初余额,2022年1月1日
|
| | | | 53,714 | | | | | | 1.96 | | |
已批准
|
| | | | 10,000 | | | | | | 3.82 | | |
已归属
|
| | | | (10,680) | | | | | | 2.51 | | |
期末余额,2022年12月31日
|
| | | | 53,034 | | | | | | 2.20 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| |
12月31日
2020 |
| |||||||||
收入成本
|
| | | | 8,978 | | | | | | 19,419 | | | | | | 16,150 | | |
一般和行政费用
|
| | | | 190,295 | | | | | | 48,942 | | | | | | 161,881 | | |
销售和营销费用
|
| | | | 15,954 | | | | | | 2,707 | | | | | | 3,159 | | |
合计 | | | | | 215,227 | | | | | | 71,068 | | | | | | 181,190 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| |
12月31日
2020 |
| |||||||||
一般和行政费用
|
| | | | 26,893 | | | | | | 12,776 | | | | | | — | | |
合计 | | | | | 26,893 | | | | | | 12,776 | | | | | | — | | |
| | |
2022-7月
|
| |
2021年1月
|
| |
2021-7月
|
| |
2021-10月
|
| |
2020-8月
|
|
预期波动率
|
| |
75.00%
|
| |
65.00%
|
| |
75.00%
|
| |
75.00%
|
| |
75.00%
|
|
无风险利率
|
| |
0.72%
|
| |
0.18%
|
| |
0.72%
|
| |
0.93%
|
| |
0.22%
|
|
概率加权退出时间
|
| |
3年
|
| |
3年
|
| |
5年
|
| |
5年
|
| |
4年
|
|
预期股息收益率
|
| |
0
|
| |
0
|
| |
0
|
| |
0
|
| |
0
|
|
| | |
2022
|
| |
2021
|
|
预期波动率
|
| |
75.00%
|
| |
75.00%
|
|
无风险利率
|
| |
0.72
|
| |
0.93
|
|
概率加权退出时间
|
| |
3年
|
| |
5年
|
|
预期股息收益率
|
| |
0
|
| |
0
|
|
| | |
2021
|
|
预期波动率
|
| |
75.00%
|
|
无风险利率
|
| |
0.72
|
|
概率加权退出时间
|
| |
5年
|
|
预期股息收益率
|
| |
0
|
|
| | |
1月1日-
2022年12月31日 |
| |
1月1日-
2021年12月31日 |
| |
1月1日-
2020年12月31日 |
| |||||||||
所得税费用
|
| | | | — | | | | | | (887,648) | | | | | | — | | |
合计 | | | | | — | | | | | | (887,648) | | | | | | — | | |
| | |
1月1日-
2022年12月31日 |
| |
1月1日-
2021年12月31日 |
| |
1月1日-
2020年12月31日 |
| |||||||||
美国业务
|
| | | | (4,199,652) | | | | | | (1,934,339) | | | | | | (409,723) | | |
对外业务
|
| | | | (10,046,226) | | | | | | (11,650,507) | | | | | | (4,220,445) | | |
合计 | | | | | (14,245,878) | | | | | | (13,584,846) | | | | | | (4,630,168) | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| |
12月31日
2020 |
| |||||||||
递延纳税资产; | | | | | | | | | | | | | | | | | | | |
净营业亏损结转
|
| | | | 3,678,381 | | | | | | 1,690,095 | | | | | | 1,520,710 | | |
其他流动资产
|
| | | | 776,016 | | | | | | 1,312,997 | | | | | | 41,298 | | |
股票薪酬
|
| | | | 565,018 | | | | | | 216,918 | | | | | | 38,050 | | |
经营租赁负债(*)
|
| | | | 548,732 | | | | | | 254,088 | | | | | | 167,521 | | |
财务负债
|
| | | | 173,587 | | | | | | 163,011 | | | | | | 82,808 | | |
应收账款净额
|
| | | | 121,417 | | | | | | 94,387 | | | | | | 5,255 | | |
应计费用和其他流动负债
|
| | | | 89,475 | | | | | | 16,951 | | | | | | 96,411 | | |
其他非流动负债
|
| | | | 71,445 | | | | | | 14,933 | | | | | | 11,681 | | |
递延税金资产总额
|
| | | | 6,024,071 | | | | | | 3,763,380 | | | | | | 1,963,734 | | |
递延纳税义务; | | | | | | | | | | | | | | | | | | | |
财产、设备和存款,净额
|
| | | | (1,428,847) | | | | | | (731,113) | | | | | | (379,515) | | |
经营性租赁使用权资产(*)
|
| | | | (687,993) | | | | | | (254,088) | | | | | | (167,521) | | |
其他
|
| | | | (26,798) | | | | | | (42,298) | | | | | | (3,648) | | |
递延纳税负债总额:
|
| | | | (2,143,638) | | | | | | (1,027,499) | | | | | | (550,684) | | |
减去估值免税额
|
| | | | (3,880,433) | | | | | | (2,735,881) | | | | | | (1,413,050) | | |
递延税金净资产
|
| | | | — | | | | | | — | | | | | | — | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
1月1日 | | | | | 2,735,881 | | | | | | 1,413,050 | | | | | | 1,162,612 | | |
估值免税额净变化
|
| | | | 1,144,552 | | | | | | 1,322,831 | | | | | | 250,438 | | |
- 更改估值津贴
|
| | |
|
1,224,430
|
| | | |
|
2,645,495
|
| | | |
|
498,864
|
| |
- 转换调整
|
| | | | (79,878) | | | | | | (1,322,664) | | | | | | (248,426) | | |
12月31日 | | | | | 3,880,433 | | | | | | 2,735,881 | | | | | | 1,413,050 | | |
| | |
%
|
| |
2022
|
| |
%
|
| |
2021
|
| |
%
|
| |
2020
|
| ||||||||||||||||||
所得税前亏损:
|
| | | | | | | | | | (14,245,878) | | | | | | | | | | | | (13,584,846) | | | | | | | | | | | | (4,630,168) | | |
法定税率所得税优惠
|
| | | | 21.00 | | | | | | 2,991,634 | | | | | | 21.00 | | | | | | 2,852,818 | | | | | | 21.00 | | | | | | 972,335 | | |
免税所得
|
| | | | — | | | | | | — | | | | | | 0.53 | | | | | | 71,360 | | | | | | — | | | | | | — | | |
不可扣除的费用
|
| | | | (5.46) | | | | | | (777,764) | | | | | | (9.92) | | | | | | (1,347,007) | | | | | | (10.39) | | | | | | (481,153) | | |
币种重计量调整
|
| | | | (3.90) | | | | | | (555,212) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
估值免税额变动
|
| | | | (8.59) | | | | | | (1,224,430) | | | | | | (19.47) | | | | | | (2,645,495) | | | | | | (10.77) | | | | | | (498,864) | | |
不同税率的影响
|
| | | | (3.05) | | | | | | (434,228) | | | | | | (2.11) | | | | | | (286,748) | | | | | | (0.75) | | | | | | (34,521) | | |
| | |
%
|
| |
2022
|
| |
%
|
| |
2021
|
| |
%
|
| |
2020
|
| ||||||||||||||||||
税率变化
|
| | | | — | | | | | | — | | | | | | 3.44 | | | | | | 467,424 | | | | | | 0.91 | | | | | | 42,203 | | |
实际税率/税费:
|
| | | | — | | | | | | — | | | | | | (6.53) | | | | | | (887,648) | | | | | | — | | | | | | — | | |
|
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
分子: | | | | | | | | | | | | | | | | | | | |
普通股股东应占净亏损
|
| | | | (14,245,878) | | | | | | (14,472,494) | | | | | | (4,630,168) | | |
分母: | | | | | | | | | | | | | | | | | | | |
基本和稀释后加权平均流通股
|
| | | | 34,506,400 | | | | | | 26,787,730 | | | | | | 18,668,710 | | |
每股亏损: | | | | | | | | | | | | | | | | | | | |
每股基本和摊薄亏损
|
| | | | (0.41) | | | | | | (0.54) | | | | | | (0.25) | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| |
12月31日
2020 |
| |||||||||
股票期权
|
| | | | 1,307,052 | | | | | | 1,322,677 | | | | | | 1,000,000 | | |
认股权证
|
| | | | 143,044 | | | | | | 143,044 | | | | | | — | | |
| | |
第
页
|
| |||
独立注册公共会计报告(PCAOB ID号688)
|
| | | | F-58 | | |
财务报表: | | | | | | | |
截至2022年和2021年12月31日的资产负债表
|
| | | | F-59 | | |
截至2022年12月31日的年度以及2021年2月26日(初始)至2021年12月31日期间的经营报表
|
| | | | F-60 | | |
截至2022年12月31日的年度和2021年2月26日(初始)至2021年12月31日期间的股东赤字变动表
|
| | | | F-61 | | |
截至2022年12月31日的年度和2021年2月26日(初始)至2021年12月31日期间的现金流量表
|
| | | | F-62 | | |
财务报表附注
|
| | | | F-63 | | |
| | |
2022年12月31日
|
| |
2021年12月31日
|
| ||||||
资产 | | | | | | | | | | | | | |
现金
|
| | | $ | 251,865 | | | | | $ | 610,926 | | |
预付费用
|
| | | | 71,491 | | | | | | 147,327 | | |
流动资产总额
|
| | | | 323,356 | | | | | | 758,253 | | |
预付费用
|
| | | | — | | | | | | 69,656 | | |
信托账户中持有的投资
|
| | | | 148,744,645 | | | | | | 146,629,787 | | |
总资产
|
| | | $ | 149,068,001 | | | | | $ | 147,457,696 | | |
总负债、可能赎回的A类普通股和股东亏损
|
| | | | | | | | | | | | |
应付账款和应计费用
|
| | | $ | 3,153,645 | | | | | $ | 706,224 | | |
流动负债总额
|
| | | | 3,153,645 | | | | | | 706,224 | | |
延期承销佣金
|
| | | | 5,031,250 | | | | | | 5,031,250 | | |
总负债
|
| | | | 8,184,895 | | | | | | 5,737,474 | | |
承付款和或有事项(附注6) | | | | | | | | | | | | | |
可能赎回的A类普通股;14,375,000股(每股10.15美元和10.00美元)
|
| | | | 145,869,645 | | | | | | 143,750,000 | | |
股东亏损: | | | | | | | | | | | | | |
优先股,面值0.0001美元;授权1,000,000股;未发行和已发行
|
| | | | — | | | | | | — | | |
A类普通股,面值0.0001美元,授权股份200,000,000股,-0股已发行和已发行股份(不包括可能赎回的14,375,000股)
|
| | | | — | | | | | | — | | |
B类普通股,面值0.0001美元,授权股份2000万股,已发行和已发行股份3593,750股
|
| | | | 359 | | | | | | 359 | | |
新增实收资本
|
| | | | — | | | | | | — | | |
累计亏损
|
| | | | (4,986,898) | | | | | | (2,030,137) | | |
股东亏损总额
|
| | | | (4,986,539) | | | | | | (2,029,778) | | |
总负债、可能赎回的A类普通股和股东权益
赤字 |
| | | $ | 149,068,001 | | | | | $ | 147,457,696 | | |
| | |
本年度
已结束 2022年12月31日 |
| |
用于
从 开始的期间 2月26日 2021 (开始) 至 2021年12月31日 |
| ||||||
一般和行政费用
|
| | | $ | 2,951,973 | | | | | $ | 846,086 | | |
总运营费用
|
| | | | 2,951,973 | | | | | | 846,086 | | |
其他收入利息收入
|
| | | | 2,114,858 | | | | | | 4,787 | | |
其他收入合计
|
| | | | 2,114,858 | | | | | | 4,787 | | |
净亏损
|
| | | $ | (837,116) | | | | | $ | (841,299) | | |
A类普通股 - 加权平均流通股、基本股和稀释股
|
| | | | 14,375,000 | | | | | | 8,695,747 | | |
A类普通股 - 基本和稀释后每股普通股净亏损
|
| | | $ | (0.05) | | | | | $ | (0.07) | | |
B类普通股 - 加权平均流通股、基本股和稀释股
|
| | | | 3,593,750 | | | | | | 3,593,750 | | |
B类普通股 - 基本和稀释后每股普通股净亏损
|
| | | $ | (0.05) | | | | | $ | (0.07) | | |
| | |
A类
普通股 |
| |
B类
普通股 |
| |
额外的
实收 大写 |
| |
累计
赤字 |
| |
合计
股东的 (赤字) |
| | | | |||||||||||||||||||||||||||||||||
截至2022年12月31日
|
| |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| | | | | | | | | | ||||||||||||||||||||||||||||||
Balance,2022年1月1日
|
| | | | — | | | | | $ | — | | | | | | 3,593,750 | | | | | $ | 359 | | | | | $ | — | | | | | $ | (2,030,137) | | | | | $ | (2,029,778) | | | | | | ||||||
将A类普通股重新计量为
赎回价值 |
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | (2,119,645) | | | | | | (2,119,645) | | | | | | ||||||
净亏损
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | (837,116) | | | | | | (837,116) | | | | | | ||||||
Balance,2022年12月31日
|
| | | | — | | | | | $ | — | | | | | | 3,593,750 | | | | | $ | 359 | | | | | $ | — | | | | | $ | (4,986,898) | | | | | $ | (4,986,539) | | | | | |
| | |
A类
普通股 |
| |
B类
普通股 |
| |
额外的
实收 大写 |
| |
累计
赤字 |
| |
合计
股东的 (赤字) |
| | | | |||||||||||||||||||||||||||||||||
自2021年2月26日(开始)
至2021年12月31日 |
| |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| | | | | | | | | | ||||||||||||||||||||||||||||||
BALANCE,2021年2月26日(开始)
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | | ||||||
向保荐人发行B类普通股
|
| | | | — | | | | | | — | | | | | | 3,593,750 | | | | | | 359 | | | | | | 24,641 | | | | | | — | | | | | | 25,000 | | | | | | ||||||
A类普通股重新计量至赎回价值
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | — | | | | | | (24,641) | | | | | | (1,188,838) | | | | | | (1,188,838) | | | | | | ||||||
净亏损
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | (841,299) | | | | | | (841,299) | | | | | | ||||||
Balance,2021年12月31日
|
| | | | — | | | | | $ | — | | | | | $ | 3,593,750 | | | | | $ | 359 | | | | | $ | — | | | | | $ | (2,030,137) | | | | | $ | (2,029,778) | | | | | |
| | |
用于
年 已结束 12月31日 2022 |
| |
用于
从 开始的期间 2月26日 2021 (初始) 至 12月31日 2021 |
| ||||||
经营活动产生的现金流 | | | | | | | | | | | | | |
净亏损
|
| | | $ | (837,116) | | | | | $ | (841,299) | | |
调整以对净亏损与经营活动中使用的现金净额进行调整信托资产的利息收入
|
| | | | (2,114,858) | | | | | | (4,787) | | |
经营性资产和负债变动:
|
| | | | | | | | | | | | |
应计组建和发行成本的变化
|
| | | | — | | | | | | — | | |
预付费用
|
| | | | 145,492 | | | | | | (216,983) | | |
应计费用
|
| | | | 2,447,421 | | | | | | 706,224 | | |
经营活动中使用的净现金
|
| | | | (359,061) | | | | | | (356,845) | | |
投资活动产生的现金流 | | | | | | | | | | | | | |
存入信托账户的现金
|
| | | | — | | | | | | (146,625,000) | | |
投资活动中使用的净现金
|
| | | | — | | | | |
|
(146,625,000)
|
| |
融资活动产生的现金流 | | | | | | | | | | | | | |
公募单位销售净额
|
| | | | — | | | | | | 140,317,771 | | |
向保荐人出售私募认股权证
|
| | | | — | | | | | | 7,250,000 | | |
向保荐人发行B类普通股所得款项
|
| | | | — | | | | | | 25,000 | | |
融资活动提供的现金净额
|
| | | | — | | | | |
|
147,592,771
|
| |
现金净变化
|
| | | | (359,061) | | | | | | 610,926 | | |
期初现金
|
| | |
|
610,926
|
| | | | | — | | |
期末现金
|
| | | $ | 251,865 | | | | | $ | 610,926 | | |
非现金融资活动: | | | | | | | | | | | | | |
延期承销商的折扣和佣金
|
| | | $ | — | | | | | $ | 5,031,250 | | |
可能赎回的A类普通股初始分类
|
| | | $ | — | | | | | $ | 143,750,000 | | |
A类普通股重新计量至赎回价值
|
| | | $ | 2,119,645 | | | | | $ | 1,213,479 | | |
|
首次公开募股的总收益
|
| | | $ | 143,750,000 | | |
| 少: | | | | | | | |
|
分配给可能赎回的A类普通股的发售成本
|
| | | | (7,193,811) | | |
|
私募认股权证收益超过公允价值
|
| | | | (2,921,750) | | |
| 加号: | | | | | | | |
|
账面价值到赎回价值的重新计量
|
| | | | 10,115,561 | | |
|
可能赎回的A类普通股,2021年12月31日
|
| | | | 143,750,000 | | |
|
账面价值到赎回价值的重新计量
|
| | | | 2,119,645 | | |
|
可能赎回的A类普通股,2022年12月31日
|
| | | $ | 145,869,645 | | |
| | |
截至本年度的年度业绩
2022年12月31日 |
| |
从
开始的时间段
2021年2月26日(初始) 至2021年12月31日 |
| ||||||||||||||||||
| | |
A类
|
| |
B类
|
| |
A类
|
| |
B类
|
| ||||||||||||
每股普通股基本及摊薄净亏损 | | | | | | | | | | | | | | | | | | | | | | | | | |
分子: | | | | | | | | | | | | | | | | | | | | | | | | | |
净亏损分摊
|
| | | $ | (669,692) | | | | | $ | (167,423) | | | | | $ | (595,283) | | | | | $ | (246,016) | | |
分母: | | | | | | | | | | | | | | | | | | | | | | | | | |
基本和稀释后加权平均普通股
未偿还的 |
| | | | 14,375,000 | | | | | | 3,593,750 | | | | | | 8,695,747 | | | | | | 3,593,750 | | |
每股普通股基本及摊薄净亏损
|
| | | $ | (0.05) | | | | | $ | (0.05) | | | | | $ | (0.07) | | | | | $ | (0.07) | | |
说明
|
| |
级别
|
| |
2022年12月31日
|
| |
2021年12月31日
|
| |||||||||
资产: | | | | | | | | | | | | | | | | | | | |
信托账户中持有的有价证券
|
| | | | 1 | | | | | $ | 148,744,645 | | | | | $ | 146,629,787 | | |