| | |
每个美国存托股份
|
| |
合计
|
|
首次公开募股价格
|
| |
19.00美元
|
| |
190,000,000.00美元
|
|
承保折扣和佣金(1)
|
| |
1.33美元
|
| |
13,300,000.00美元
|
|
未扣除费用的收益给我们
|
| |
17.67美元
|
| |
176,700,000.00美元
|
|
|
招股说明书摘要
|
| | | | 1 | | |
|
产品
|
| | | | 15 | | |
|
汇总合并和合并财务数据
|
| | | | 17 | | |
|
风险因素
|
| | | | 20 | | |
|
有关前瞻性陈述的特别说明
|
| | | | 67 | | |
|
使用收益
|
| | | | 69 | | |
|
股利政策
|
| | | | 70 | | |
|
大写
|
| | | | 71 | | |
|
稀释
|
| | | | 73 | | |
|
民事责任的可执行性
|
| | | | 75 | | |
|
公司历史和结构
|
| | | | 77 | | |
|
管理层对财务状况和经营成果的讨论和分析
|
| | | | 78 | | |
|
行业
|
| | | | 103 | | |
|
业务
|
| | | | 113 | | |
|
规章
|
| | | | 138 | | |
|
管理
|
| | | | 154 | | |
|
主要股东
|
| | | | 160 | | |
|
关联方交易
|
| | | | 163 | | |
|
股本说明
|
| | | | 164 | | |
|
美国存托股份说明
|
| | | | 176 | | |
|
有资格未来出售的股票
|
| | | | 186 | | |
|
征税
|
| | | | 188 | | |
|
承销
|
| | | | 194 | | |
|
与此产品相关的费用
|
| | | | 205 | | |
|
法律事务
|
| | | | 206 | | |
|
专家
|
| | | | 207 | | |
|
在哪里可以找到更多信息
|
| | | | 208 | | |
|
合并和合并财务报表索引
|
| | | | F-1 | | |
| | |
截至2013年12月31日的年度
|
| |
前九个月
截至9月30日 |
| ||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| |||||||||||||||||||||
| | |
(单位为千,不包括每股金额和每股数据)
|
| |||||||||||||||||||||||||||||||||||||||
合并和合并经营报表和全面亏损汇总:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
净收入
|
| | | | 348,084 | | | | | | 415,514 | | | | | | 720,768 | | | | | | 101,324 | | | | | | 459,442 | | | | | | 793,485 | | | | | | 111,546 | | |
收入成本
|
| | | | (103,377) | | | | | | (176,600) | | | | | | (338,972) | | | | | | (47,652) | | | | | | (214,671) | | | | | | (444,339) | | | | | | (62,464) | | |
毛利
|
| | | | 244,707 | | | | | | 238,914 | | | | | | 381,796 | | | | | | 53,672 | | | | | | 244,771 | | | | | | 349,146 | | | | | | 49,082 | | |
运营费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
销售和营销费用
|
| | | | (38,740) | | | | | | (49,904) | | | | | | (69,266) | | | | | | (9,737) | | | | | | (48,072) | | | | | | (63,473) | | | | | | (8,924) | | |
一般和行政费用
|
| | | | (55,112) | | | | | | (76,553) | | | | | | (236,713) | | | | | | (33,277) | | | | | | (185,184) | | | | | | (153,380) | | | | | | (21,562) | | |
研发费用
|
| | | | (149,817) | | | | | | (229,653) | | | | | | (368,435) | | | | | | (51,794) | | | | | | (210,627) | | | | | | (376,362) | | | | | | (52,908) | | |
诉讼和解费用
|
| | | | (160,098) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
其他营业收入,
净额 |
| | | | 11,009 | | | | | | 15,384 | | | | | | 27,333 | | | | | | 3,842 | | | | | | 18,741 | | | | | | 5,948 | | | | | | 836 | | |
总运营费用
|
| | | | (392,758) | | | | | | (340,726) | | | | | | (647,081) | | | | | | (90,966) | | | | | | (425,142) | | | | | | (587,267) | | | | | | (82,558) | | |
运营亏损
|
| | | | (148,051) | | | | | | (101,812) | | | | | | (265,285) | | | | | | (37,294) | | | | | | (180,371) | | | | | | (238,121) | | | | | | (33,476) | | |
利息收入
|
| | | | 19,107 | | | | | | 20,925 | | | | | | 32,584 | | | | | | 4,581 | | | | | | 14,203 | | | | | | 49,284 | | | | | | 6,928 | | |
汇兑损益:
|
| | | | 9,619 | | | | | | (25,696) | | | | | | (13,275) | | | | | | (1,866) | | | | | | (9,805) | | | | | | 25,430 | | | | | | 3,575 | | |
其他收入/(亏损),净额
|
| | | | 31 | | | | | | (832) | | | | | | 34 | | | | | | 5 | | | | | | 62 | | | | | | (2,116) | | | | | | (297) | | |
所得税前净亏损
|
| | | | (119,294) | | | | | | (107,415) | | | | | | (245,942) | | | | | | (34,574) | | | | | | (175,911) | | | | | | (165,523) | | | | | | (23,270) | | |
所得税(费用)/福利
|
| | | | (930) | | | | | | 199 | | | | | | 1,115 | | | | | | 157 | | | | | | 1,113 | | | | | | 44 | | | | | | 6 | | |
净亏损
|
| | | | (120,224) | | | | | | (107,216) | | | | | | (244,827) | | | | | | (34,417) | | | | | | (174,798) | | | | | | (165,479) | | | | | | (23,264) | | |
视为股息
|
| | | | (55,247) | | | | | | — | | | | | | (2,211,330) | | | | | | (310,864) | | | | | | (2,206,731) | | | | | | (446,022) | | | | | | (62,701) | | |
普通股股东应占净亏损
|
| | | | (175,471) | | | | | | (107,216) | | | | | | (2,456,157) | | | | | | (345,281) | | | | | | (2,381,529) | | | | | | (611,501) | | | | | | (85,965) | | |
每股净亏损: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
基本和稀释
|
| | | | (2.20) | | | | | | (1.19) | | | | | | (23.39) | | | | | | (3.29) | | | | | | (23.48) | | | | | | (5.29) | | | | | | (0.74) | | |
| | |
截至2013年12月31日的年度
|
| |
前九个月
截至9月30日 |
| ||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| |||||||||||||||||||||
| | |
(单位为千,不包括每股金额和每股数据)
|
| |||||||||||||||||||||||||||||||||||||||
加权平均股份使用量
计算每个普通股的净亏损 分享: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
基本和稀释
|
| | | | 79,899,201 | | | | | | 89,895,471 | | | | | | 104,987,478 | | | | | | 104,987,478 | | | | | | 101,433,139 | | | | | | 115,534,593 | | | | | | 115,534,593 | | |
预计每股净亏损(1): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
基本和稀释
|
| | | | | | | |
|
| | | | (24.27) | | | | | | (3.41) | | | | | | | | | | | | | | | | | | | | | |||
预计加权平均股价
用于计算每个 的净亏损 普通股(1): |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
基本和稀释
|
| | | | | | | |
|
| | | | 104,987,478 | | | | | | 104,987,478 | | | | | | | | | | | | | | | | | | | | |
| | |
截至2012年12月31日
|
| |
截至9月30日
|
| ||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| |
人民币
|
| |
美元
|
| ||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||
合并和合并资产负债表汇总数据:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
现金和现金等价物
|
| | | | 112,737 | | | | | | 256,688 | | | | | | 449,352 | | | | | | 63,169 | | | | | | 750,561 | | | | | | 105,512 | | |
短期投资
|
| | | | 910,972 | | | | | | 638,981 | | | | | | 2,342,743 | | | | | | 329,338 | | | | | | 1,317,564 | | | | | | 185,220 | | |
应收账款(扣除备付金)
人民币2,257元坏账, 人民币5,270元、人民币7,294元和 截至2019年12月31日人民币7254元 2020和2021年9月30日 分别为 2022) |
| | | | 36,511 | | | | | | 56,319 | | | | | | 85,821 | | | | | | 12,065 | | | | | | 362,944 | | | | | | 51,022 | | |
库存
|
| | | | 70,243 | | | | | | 149,925 | | | | | | 376,244 | | | | | | 52,892 | | | | | | 567,887 | | | | | | 79,832 | | |
预付款和其他流动资产
|
| | | | 31,835 | | | | | | 40,658 | | | | | | 89,119 | | | | | | 12,528 | | | | | | 111,005 | | | | | | 15,605 | | |
流动资产总额
|
| | | | 1,170,260 | | | | | | 1,209,239 | | | | | | 3,493,359 | | | | | | 491,090 | | | | | | 3,115,459 | | | | | | 437,964 | | |
总资产
|
| | | | 1,242,362 | | | | | | 1,312,125 | | | | | | 3,952,369 | | | | | | 555,617 | | | | | | 3,803,302 | | | | | | 534,659 | | |
应付账款
|
| | | | 18,608 | | | | | | 55,437 | | | | | | 77,271 | | | | | | 10,863 | | | | | | 181,380 | | | | | | 25,498 | | |
应计费用和其他当期费用
负债 |
| | | | 229,091 | | | | | | 91,895 | | | | | | 370,854 | | | | | | 52,134 | | | | | | 247,358 | | | | | | 34,773 | | |
流动负债总额
|
| | | | 271,168 | | | | | | 166,740 | | | | | | 892,158 | | | | | | 125,418 | | | | | | 824,746 | | | | | | 115,940 | | |
总负债
|
| | | | 313,150 | | | | | | 174,932 | | | | | | 902,548 | | | | | | 126,879 | | | | | | 853,783 | | | | | | 120,021 | | |
夹层总股本
|
| | | | 1,098,639 | | | | | | — | | | | | | 5,540,491 | | | | | | 778,870 | | | | | | 5,986,513 | | | | | | 841,571 | | |
股东(赤字)/权益合计
|
| | | | (169,427) | | | | | | 1,137,193 | | | | | | (2,490,670) | | | | | | (350,132) | | | | | | (3,036,994) | | | | | | (426,933) | | |
总负债、夹层权益和股东(赤字)/权益
|
| | | | 1,242,362 | | | | | | 1,312,125 | | | | | | 3,952,369 | | | | | | 555,617 | | | | | | 3,803,302 | | | | | | 534,659 | | |
| | |
截至2013年12月31日的年度
|
| |
前九个月
截至9月30日 |
| ||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| |||||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||||||||
合并合并现金流量汇总数据:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
由经营活动提供/(用于)经营活动的净现金
|
| | | | 46,166 | | | | | | (352,015) | | | | | | (228,386) | | | | | | (32,104) | | | | | | (114,090) | | | | | | (505,667) | | | | | | (71,086) | | |
净现金(用于)/由投资活动提供
|
| | | | (779,497) | | | | | | 179,027 | | | | | | (1,980,237) | | | | | | (278,377) | | | | | | (1,168,823) | | | | | | 769,607 | | | | | | 108,190 | | |
融资活动提供的现金净额
|
| | | | 739,741 | | | | | | 323,437 | | | | | | 2,403,726 | | | | | | 337,908 | | | | | | 1,950,083 | | | | | | — | | | | | | — | | |
现金和现金等价物净增长
|
| | | | 6,410 | | | | | | 150,449 | | | | | | 195,103 | | | | | | 27,427 | | | | | | 667,170 | | | | | | 263,940 | | | | | | 37,104 | | |
年初/期间的现金和现金等价物
|
| | | | 104,336 | | | | | | 112,737 | | | | | | 256,688 | | | | | | 36,085 | | | | | | 256,688 | | | | | | 449,352 | | | | | | 63,169 | | |
外币汇率变动对现金及现金等价物的影响
|
| | | | 1,991 | | | | | | (6,498) | | | | | | (2,439) | | | | | | (343) | | | | | | 22,114 | | | | | | 37,269 | | | | | | 5,239 | | |
末尾的现金和现金等价物
该年/期间的 |
| | | | 112,737 | | | | | | 256,688 | | | | | | 449,352 | | | | | | 63,169 | | | | | | 945,972 | | | | | | 750,561 | | | | | | 105,512 | | |
| | |
截至2022年9月30日
|
| |||||||||||||||||||||||||||||||||
| | |
实际
|
| |
形式
|
| |
调整后的形式(1)
|
| |||||||||||||||||||||||||||
| | |
人民币
|
| |
美元
|
| |
人民币
|
| |
美元
|
| |
人民币
|
| |
美元
|
| ||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||
夹层股权 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
可赎回股票(0.0001美元
面值,54,551,513股 截至 已发行和未偿还 2022年9月30日 实际基础,零出库和 形式表上的突出问题 为基础,形式上为 调整后的基准) |
| | | | 5,986,513 | | | | | | 841,571 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
股东亏损 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
A类普通股
(面值0.0001美元, 3500万股授权, 已发行30,033,379股和 截至 的未偿还金额 2022年9月30日, 形式上的实际基础 为基础,形式上为 调整后的基准) |
| | | | 19 | | | | | | 3 | | | | | | 19 | | | | | | 3 | | | | | | 19 | | | | | | 3 | | |
B类普通股
(面值0.0001美元, 150,000,000股 授权,30,949,701股 截至 已发行和未偿还 2022年9月30日 实际基础;85,501,214股 已发行且未偿还 形式基础,和 已发行95,501,214股和 在形式表上突出显示为 调整后的基准) |
| | | | 20 | | | | | | 3 | | | | | | 55 | | | | | | 8 | | | | | | 62 | | | | | | 9 | | |
借记资本公积
|
| | | | — | | | | | | — | | | | | | 5,986,478 | | | | | | 841,566 | | | | | | 7,205,725 | | | | | | 1,012,965 | | |
认购应收账款
|
| | | | (310,227) | | | | | | (43,611) | | | | | | (310,227) | | | | | | (43,611) | | | | | | (310,227) | | | | | | (43,611) | | |
累计亏损
|
| | | | (2,720,508) | | | | | | (382,443) | | | | | | (2,720,508) | | | | | | (382,443) | | | | | | (2,720,508) | | | | | | (382,443) | | |
累计其他综合损失
|
| | | | (6,298) | | | | | | (885) | | | | | | (6,298) | | | | | | (885) | | | | | | (6,298) | | | | | | (885) | | |
| | |
截至2022年9月30日
|
| |||||||||||||||||||||||||||||||||
| | |
实际
|
| |
形式
|
| |
调整后的形式(1)
|
| |||||||||||||||||||||||||||
| | |
人民币
|
| |
美元
|
| |
人民币
|
| |
美元
|
| |
人民币
|
| |
美元
|
| ||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||
股东权益总额(亏损)
股权 |
| | | | (3,036,994) | | | | | | (426,933) | | | | | | 2,949,519 | | | | | | 414,638 | | | | | | 4,168,773 | | | | | | 586,038 | | |
资本总额
|
| | | | 2,949,519 | | | | | | 414,638 | | | | | | 2,949,519 | | | | | | 414,638 | | | | | | 4,168,773 | | | | | | 586,038 | | |
|
| | |
每股普通股
|
| |
每个美国存托股份
|
|
首次公开募股价格
|
| |
19.00美元
|
| |
19.00美元
|
|
截至2022年9月30日的有形账面净值
|
| |
3.56美元
|
| |
3.56美元
|
|
预计值为生效后的调整有形账面净值(I)在紧接本次发售完成前按一对一的方式将可赎回股份转换为B类普通股,(Ii)我们以每股美国存托股份19.00美元的首次公开发行价格出售本次发售的美国存托凭证
|
| |
4.64美元
|
| |
4.64美元
|
|
对新投资者的有形账面净值稀释金额
提供服务 |
| |
14.36美元
|
| |
14.36美元
|
|
| | |
普通股
购买了 |
| |
总体考虑
|
| |
平均
每件价格 普通 共享 |
| |
平均
每件价格 美国存托股份 |
| ||||||||||||||||||
| | |
编号
|
| |
百分比
|
| |
金额
(千) |
| |
百分比
|
| ||||||||||||||||||
现有股东
|
| | | | 115,534,593 | | | | | | | 92.0% | | | | | 566,656美元 | | | | | 74.9% | | | | |
4.90美元
|
| |
4.90美元
|
|
新投资者
|
| | | | 10,000,000 | | | | | | | 8.0% | | | | | 19万美元 | | | | | 25.1% | | | | |
19.00美元
|
| |
19.00美元
|
|
合计
|
| | | | 125,534,593 | | | | | | | 100.0% | | | | | 756,656美元 | | | | | 100.0% | | | | | | | | | |
| | |
截至2013年12月31日的年度
|
| |
在截至9月30日的9个月内,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
人民币
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| ||||||||||||||||||||||||||||||||||||
产品收入 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
−来自LiDAR的收入
产品 |
| | | | 328,064 | | | | | | 94.2 | | | | | | 346,068 | | | | | | 83.3 | | | | | | 685,333 | | | | | | 96,343 | | | | | | 95.1 | | | | | | 433,849 | | | | | | 94.4 | | | | | | 726,605 | | | | | | 102,144 | | | | | | 91.6 | | |
−气体检测收入
产品 |
| | | | 19,532 | | | | | | 5.6 | | | | | | 68,599 | | | | | | 16.5 | | | | | | 19,533 | | | | | | 2,746 | | | | | | 2.7 | | | | | | 13,536 | | | | | | 2.9 | | | | | | 17,210 | | | | | | 2,419 | | | | | | 2.2 | | |
− 其他产品收入
|
| | | | 488 | | | | | | 0.2 | | | | | | 847 | | | | | | 0.2 | | | | | | 1,200 | | | | | | 169 | | | | | | 0.2 | | | | | | 945 | | | | | | 0.2 | | | | | | 4,648 | | | | | | 653 | | | | | | 0.6 | | |
服务收入 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
− 工程设计,
开发和验证 服务 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,026 | | | | | | 1,972 | | | | | | 1.9 | | | | | | 10,879 | | | | | | 2.4 | | | | | | 40,672 | | | | | | 5,718 | | | | | | 5.1 | | |
− 其他服务收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 676 | | | | | | 94 | | | | | | 0.1 | | | | | | 233 | | | | | | 0.1 | | | | | | 4,350 | | | | | | 612 | | | | | | 0.5 | | |
合计 | | | | | 348,084 | | | | | | 100.0 | | | | | | 415,514 | | | | | | 100.0 | | | | | | 720,768 | | | | | | 101,324 | | | | | | 100.0 | | | | | | 459,442 | | | | | | 100.0 | | | | | | 793,485 | | | | | | 111,546 | | | | | | 100.0 | | |
| | |
截至2013年12月31日的年度
|
| |
截至9月30日的9个月
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
人民币
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| ||||||||||||||||||||||||||||||||||||
| | |
(单位为千,但不包括百分比)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
收入成本: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
材料和组件
成本 |
| | | | 46,115 | | | | | | 13.2 | | | | | | 64,838 | | | | | | 15.6 | | | | | | 153,695 | | | | | | 21,606 | | | | | | 21.3 | | | | | | 96,701 | | | | | | 21.0 | | | | | | 222,749 | | | | | | 31,314 | | | | | | 28.1 | | |
制造成本
|
| | | | 16,003 | | | | | | 4.6 | | | | | | 31,981 | | | | | | 7.7 | | | | | | 64,490 | | | | | | 9,066 | | | | | | 8.9 | | | | | | 38,953 | | | | | | 8.5 | | | | | | 136,375 | | | | | | 19,171 | | | | | | 17.2 | | |
人工成本
|
| | | | 18,321 | | | | | | 5.3 | | | | | | 20,302 | | | | | | 4.9 | | | | | | 22,989 | | | | | | 3,232 | | | | | | 3.2 | | | | | | 17,932 | | | | | | 3.9 | | | | | | 15,205 | | | | | | 2,137 | | | | | | 1.9 | | |
其他费用(1)
|
| | | | 22,938 | | | | | | 6.6 | | | | | | 59,479 | | | | | | 14.3 | | | | | | 97,798 | | | | | | 13,748 | | | | | | 13.6 | | | | | | 61,085 | | | | | | 13.3 | | | | | | 70,010 | | | | | | 9,842 | | | | | | 8.8 | | |
收入总成本
|
| | | | 103,377 | | | | | | 29.7 | | | | | | 176,600 | | | | | | 42.5 | | | | | | 338,972 | | | | | | 47,652 | | | | | | 47.0 | | | | | | 214,671 | | | | | | 46.7 | | | | | | 444,339 | | | | | | 62,464 | | | | | | 56.0 | | |
| | |
截至2013年12月31日的年度
|
| |
截至9月30日的9个月
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
人民币
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| ||||||||||||||||||||||||||||||||||||
| | |
(单位为千,但不包括百分比)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
运营费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
销售和营销费用
|
| | | | 38,740 | | | | | | 11.1 | | | | | | 49,904 | | | | | | 12.0 | | | | | | 69,266 | | | | | | 9,737 | | | | | | 9.6 | | | | | | 48,072 | | | | | | 10.5 | | | | | | 63,473 | | | | | | 8,924 | | | | | | 8.0 | | |
一般和行政费用
|
| | | | 55,112 | | | | | | 15.8 | | | | | | 76,553 | | | | | | 18.4 | | | | | | 236,713 | | | | | | 33,277 | | | | | | 32.9 | | | | | | 185,184 | | | | | | 40.3 | | | | | | 153,380 | | | | | | 21,562 | | | | | | 19.3 | | |
研发费用
|
| | | | 149,817 | | | | | | 43.0 | | | | | | 229,653 | | | | | | 55.3 | | | | | | 368,435 | | | | | | 51,794 | | | | | | 51.1 | | | | | | 210,627 | | | | | | 45.8 | | | | | | 376,362 | | | | | | 52,908 | | | | | | 47.4 | | |
诉讼和解费用
|
| | | | 160,098 | | | | | | 46.0 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
其他营业费用(收入),净额
|
| | | | (11,009) | | | | | | (3.1) | | | | | | (15,384) | | | | | | (3.7) | | | | | | (27,333) | | | | | | (3,842) | | | | | | (3.8) | | | | | | (18,741) | | | | | | (4.1) | | | | | | (5,948) | | | | | | (836) | | | | | | (0.7) | | |
总运营费用
|
| | | | 392,758 | | | | | | 112.8 | | | | | | 340,726 | | | | | | 82.0 | | | | | | 647,081 | | | | | | 90,966 | | | | | | 89.8 | | | | | | 425,142 | | | | | | 92.5 | | | | | | 587,267 | | | | | | 82,558 | | | | | | 74.0 | | |
| | |
截至2013年12月31日的年度
|
| |
截至9月30日的9个月
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
人民币
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| ||||||||||||||||||||||||||||||||||||
| | |
(单位为千,但不包括百分比)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
研发费用:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
工资支出
|
| | | | 68,585 | | | | | | 19.7 | | | | | | 113,014 | | | | | | 27.2 | | | | | | 228,616 | | | | | | 32,139 | | | | | | 31.7 | | | | | | 126,244 | | | | | | 27.5 | | | | | | 217,437 | | | | | | 30,567 | | | | | | 27.4 | | |
物料费
|
| | | | 45,759 | | | | | | 13.1 | | | | | | 46,383 | | | | | | 11.2 | | | | | | 56,695 | | | | | | 7,970 | | | | | | 7.9 | | | | | | 38,649 | | | | | | 8.4 | | | | | | 48,555 | | | | | | 6,826 | | | | | | 6.1 | | |
其他
|
| | | | 35,473 | | | | | | 10.2 | | | | | | 70,256 | | | | | | 16.9 | | | | | | 83,124 | | | | | | 11,685 | | | | | | 11.5 | | | | | | 45,734 | | | | | | 10.0 | | | | | | 110,370 | | | | | | 15,515 | | | | | | 13.9 | | |
合计 | | | | | 149,817 | | | | | | 43.0 | | | | | | 229,653 | | | | | | 55.3 | | | | | | 368,435 | | | | | | 51,794 | | | | | | 51.1 | | | | | | 210,627 | | | | | | 45.9 | | | | | | 376,362 | | | | | | 52,908 | | | | | | 47.4 | | |
| | |
截至2013年12月31日的年度
|
| |
截至9月30日的9个月
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
人民币
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| ||||||||||||||||||||||||||||||||||||
| | |
(in千,百分比数据除外)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
净收入
|
| | | | 348,084 | | | | | | 100.0 | | | | | | 415,514 | | | | | | 100.0 | | | | | | 720,768 | | | | | | 101,324 | | | | | | 100.0 | | | | | | 459,442 | | | | | | 100.0 | | | | | | 793,485 | | | | | | 111,546 | | | | | | 100.0 | | |
收入成本
|
| | | | (103,377) | | | | | | (29.7) | | | | | | (176,600) | | | | | | (42.5) | | | | | | (338,972) | | | | | | (47,652) | | | | | | (47.0) | | | | | | (214,671) | | | | | | (46.7) | | | | | | (444,339) | | | | | | (62,464) | | | | | | (56.0) | | |
毛利
|
| | | | 244,707 | | | | | | 70.3 | | | | | | 238,914 | | | | | | 57.5 | | | | | | 381,796 | | | | | | 53,672 | | | | | | 53.0 | | | | | | 244,771 | | | | | | 53.3 | | | | | | 349,146 | | | | | | 49,082 | | | | | | 44.0 | | |
运营费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
销售和营销费用
|
| | | | (38,740) | | | | | | (11.1) | | | | | | (49,904) | | | | | | (12.0) | | | | | | (69,266) | | | | | | (9,737) | | | | | | (9.6) | | | | | | (48,072) | | | | | | (10.5) | | | | | | (63,473) | | | | | | (8,924) | | | | | | (8.0) | | |
一般和行政
费用 |
| | | | (55,112) | | | | | | (15.8) | | | | | | (76,553) | | | | | | (18.4) | | | | | | (236,713) | | | | | | (33,277) | | | | | | (32.9) | | | | | | (185,184) | | | | | | (40.3) | | | | | | (153,380) | | | | | | (21,562) | | | | | | (19.3) | | |
研发
费用 |
| | | | (149,817) | | | | | | (43.0) | | | | | | (229,653) | | | | | | (55.3) | | | | | | (368,435) | | | | | | (51,794) | | | | | | (51.1) | | | | | | (210,627) | | | | | | (45.8) | | | | | | (376,362) | | | | | | (52,908) | | | | | | (47.4) | | |
诉讼和解费用
|
| | | | (160,098) | | | | | | (46.0) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
其他营业收入,
净额 |
| | | | 11,009 | | | | | | 3.1 | | | | | | 15,384 | | | | | | 3.7 | | | | | | 27,333 | | | | | | 3,842 | | | | | | 3.8 | | | | | | 18,741 | | | | | | 4.1 | | | | | | 5,948 | | | | | | 836 | | | | | | 0.7 | | |
总运营费用
|
| | | | (392,758) | | | | | | (112.8) | | | | | | (340,726) | | | | | | (82.0) | | | | | | (647,081) | | | | | | (90,966) | | | | | | (89.8) | | | | | | (425,142) | | | | | | (92.5) | | | | | | (587,267) | | | | | | (82,558) | | | | | | (74.0) | | |
运营亏损
|
| | | | (148,051) | | | | | | (42.5) | | | | | | (101,812) | | | | | | (24.5) | | | | | | (265,285) | | | | | | (37,294) | | | | | | (36.8) | | | | | | (180,371) | | | | | | (39.2) | | | | | | (238,121) | | | | | | (33,476) | | | | | | (30.0) | | |
利息收入
|
| | | | 19,107 | | | | | | 5.5 | | | | | | 20,925 | | | | | | 5.0 | | | | | | 32,584 | | | | | | 4,581 | | | | | | 4.5 | | | | | | 14,203 | | | | | | 3.1 | | | | | | 49,284 | | | | | | 6,928 | | | | | | 6.2 | | |
外汇收益
(亏损) |
| | | | 9,619 | | | | | | 2.8 | | | | | | (25,696) | | | | | | (6.2) | | | | | | (13,275) | | | | | | (1,866) | | | | | | (1.8) | | | | | | (9,805) | | | | | | (2.1) | | | | | | 25,430 | | | | | | 3,575 | | | | | | 3.2 | | |
其他收入(亏损),
净额 |
| | | | 31 | | | | | | 0.0 | | | | | | (832) | | | | | | (0.2) | | | | | | 34 | | | | | | 5 | | | | | | 0.0 | | | | | | 62 | | | | | | 0.0 | | | | | | (2,116) | | | | | | (297) | | | | | | (0.3) | | |
所得税前净亏损
|
| | | | (119,294) | | | | | | (34.2) | | | | | | (107,415) | | | | | | (25.9) | | | | | | (245,942) | | | | | | (34,574) | | | | | | (34.1) | | | | | | (175,911) | | | | | | (38.2) | | | | | | (165,523) | | | | | | (23,270) | | | | | | (20.9) | | |
所得税(费用)/福利
|
| | | | (930) | | | | | | (0.3) | | | | | | 199 | | | | | | 0.0 | | | | | | 1,115 | | | | | | 157 | | | | | | 0.1 | | | | | | 1,113 | | | | | | 0.2 | | | | | | 44 | | | | | | 6 | | | | | | 0.0 | | |
净亏损
|
| | | | (120,224) | | | | | | (34.5) | | | | | | (107,216) | | | | | | (25.9) | | | | | | (244,827) | | | | | | (34,417) | | | | | | (34.0) | | | | | | (174,798) | | | | | | (38.0) | | | | | | (165,479) | | | | | | (23,264) | | | | | | (20.9) | | |
| | |
截至2013年12月31日的年度
|
| |
截至9月30日的9个月
|
| ||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| |||||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||||||||
净亏损
|
| | | | (120,224) | | | | | | (107,216) | | | | | | (244,827) | | | | | | (34,417) | | | | | | (174,798) | | | | | | (165,479) | | | | | | (23,264) | | |
添加:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
利息收入
|
| | | | (19,107) | | | | | | (20,925) | | | | | | (32,584) | | | | | | (4,581) | | | | | | (14,203) | | | | | | (49,284) | | | | | | (6,928) | | |
所得税费用/(福利)
|
| | | | 930 | | | | | | (199) | | | | | | (1,115) | | | | | | (157) | | | | | | (1,113) | | | | | | (44) | | | | | | (6) | | |
财产和设备折旧
|
| | | | 8,611 | | | | | | 15,435 | | | | | | 21,187 | | | | | | 2,979 | | | | | | 15,558 | | | | | | 31,940 | | | | | | 4,490 | | |
无形资产摊销
|
| | | | 1,113 | | | | | | 3,780 | | | | | | 7,044 | | | | | | 990 | | | | | | 4,985 | | | | | | 6,725 | | | | | | 945 | | |
EBITDA | | | | | (128,677) | | | | | | (109,125) | | | | | | (250,295) | | | | | | (35,186) | | | | | | (169,571) | | | | | | (176,142) | | | | | | (24,763) | | |
| | |
截至的三个月,
|
| |||||||||||||||||||||||||||||||||||||||
| | |
3月31日
2021 |
| |
06月30日
2021 |
| |
9月30日
2021 |
| |
12月31日
2021 |
| |
3月31日
2022 |
| |
06月30日
2022 |
| |
9月30日
2022 |
| |||||||||||||||||||||
| | |
(千元人民币)
|
| |||||||||||||||||||||||||||||||||||||||
总净收入
|
| | | | 100,761 | | | | | | 134,237 | | | | | | 224,444 | | | | | | 261,326 | | | | | | 248,447 | | | | | | 211,184 | | | | | | 333,854 | | |
收入成本
|
| | | | (38,304) | | | | | | (62,178) | | | | | | (114,189) | | | | | | (124,301) | | | | | | (121,953) | | | | | | (112,259) | | | | | | (210,127) | | |
毛利
|
| | | | 62,457 | | | | | | 72,059 | | | | | | 110,255 | | | | | | 137,025 | | | | | | 126,494 | | | | | | 98,925 | | | | | | 123,727 | | |
| | |
截至的三个月,
|
| |||||||||||||||||||||||||||||||||||||||
| | |
3月31日
2021 |
| |
06月30日
2021 |
| |
9月30日
2021 |
| |
12月31日
2021 |
| |
3月31日
2022 |
| |
06月30日
2022 |
| |
9月30日
2022 |
| |||||||||||||||||||||
| | |
(千元人民币)
|
| |||||||||||||||||||||||||||||||||||||||
运营费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
销售和营销费用
|
| | | | (9,143) | | | | | | (14,986) | | | | | | (23,943) | | | | | | (21,194) | | | | | | (19,312) | | | | | | (20,406) | | | | | | (23,755) | | |
一般和行政费用
|
| | | | (15,169) | | | | | | (124,446) | | | | | | (45,569) | | | | | | (51,529) | | | | | | (44,727) | | | | | | (67,357) | | | | | | (41,296) | | |
研发费用
|
| | | | (52,600) | | | | | | (67,539) | | | | | | (90,488) | | | | | | (157,808) | | | | | | (104,672) | | | | | | (107,999) | | | | | | (163,691) | | |
其他营业收入,
净额 |
| | | | 7,676 | | | | | | 5,671 | | | | | | 5,394 | | | | | | 8,592 | | | | | | 564 | | | | | | 2,506 | | | | | | 2,878 | | |
总运营费用
|
| | | | (69,236) | | | | | | (201,300) | | | | | | (154,606) | | | | | | (221,939) | | | | | | (168,147) | | | | | | (193,256) | | | | | | (225,864) | | |
运营亏损
|
| | | | (6,779) | | | | | | (129,241) | | | | | | (44,351) | | | | | | (84,914) | | | | | | (41,653) | | | | | | (94,331) | | | | | | (102,137) | | |
利息收入
|
| | | | 3,426 | | | | | | 2,333 | | | | | | 8,444 | | | | | | 18,381 | | | | | | 17,418 | | | | | | 16,197 | | | | | | 15,669 | | |
外汇收益
(亏损) |
| | | | 3,264 | | | | | | (12,614) | | | | | | (455) | | | | | | (3,470) | | | | | | (677) | | | | | | 10,331 | | | | | | 15,776 | | |
其他收入(亏损),净额
|
| | | | 61 | | | | | | (1) | | | | | | 2 | | | | | | (28) | | | | | | (173) | | | | | | (1,864) | | | | | | (79) | | |
所得税前亏损
|
| | | | (28) | | | | | | (139,523) | | | | | | (36,360) | | | | | | (70,031) | | | | | | (25,085) | | | | | | (69,667) | | | | | | (70,771) | | |
所得税优惠
|
| | | | 23 | | | | | | 12 | | | | | | 1,078 | | | | | | 2 | | | | | | 11 | | | | | | 13 | | | | | | 20 | | |
净亏损
|
| | | | (5) | | | | | | (139,511) | | | | | | (35,282) | | | | | | (70,029) | | | | | | (25,074) | | | | | | (69,654) | | | | | | (70,751) | | |
| | |
截至2013年12月31日的年度
|
| |
截至9月30日的9个月
|
| ||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| |||||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||||||||
选定的合并和合并现金流数据:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
经营活动提供/(用于)现金净额
|
| | | | 46,166 | | | | | | (352,015) | | | | | | (228,386) | | | | | | (32,104) | | | | | | (114,090) | | | | | | (505,667) | | | | | | (71,086) | | |
(用于)/投资活动提供的现金净额
|
| | | | (779,497) | | | | | | 179,027 | | | | | | (1,980,237) | | | | | | (278,377) | | | | | | (1,168,823) | | | | | | 769,607 | | | | | | 108,190 | | |
融资活动提供的现金净额
|
| | | | 739,741 | | | | | | 323,437 | | | | | | 2,403,726 | | | | | | 337,908 | | | | | | 1,950,083 | | | | | | — | | | | | | — | | |
现金和现金净增加
等价物 |
| | | | 6,410 | | | | | | 150,449 | | | | | | 195,103 | | | | | | 27,427 | | | | | | 667,170 | | | | | | 263,940 | | | | | | 37,104 | | |
外币汇率变动对现金及现金等价物的影响
|
| | | | 1,991 | | | | | | (6,498) | | | | | | (2,439) | | | | | | (343) | | | | | | 22,114 | | | | | | 37,269 | | | | | | 5,239 | | |
年初/期间的现金和现金等价物
|
| | | | 104,336 | | | | | | 112,737 | | | | | | 256,688 | | | | | | 36,085 | | | | | | 256,688 | | | | | | 449,352 | | | | | | 63,169 | | |
年末/期末现金及现金等价物
|
| | | | 112,737 | | | | | | 256,688 | | | | | | 449,352 | | | | | | 63,169 | | | | | | 945,972 | | | | | | 750,561 | | | | | | 105,512 | | |
| | |
付款截止日期为9月30日
|
| |||||||||||||||||||||||||||||||||
| | |
合计
|
| |
剩余
2022 |
| |
2023
|
| |
2024
|
| |
2025
|
| |
之后的
|
| ||||||||||||||||||
| | |
(千元人民币)
|
| |||||||||||||||||||||||||||||||||
经营租赁承诺额
|
| | | | 54,780 | | | | | | 9,301 | | | | | | 34,914 | | | | | | 7,219 | | | | | | 3,346 | | | | | | — | | |
资本支出承诺(1)
|
| | | | 148,628 | | | | | | 137,106 | | | | | | — | | | | | | 11,522 | | | | | | — | | | | | | — | | |
| | |
截至本年度的年度业绩
2019年12月31日 |
|
预期波动率
|
| |
51.00% – 53.00%
|
|
无风险利率(年利率)
|
| |
2.73% – 2.94%
|
|
预期股息收益率
|
| |
0.00%
|
|
员工罚没率(每年)
|
| |
3.80%
|
|
多次锻炼
|
| |
2.50
|
|
合同期限
|
| |
3.00
|
|
上海和赛标的普通股公允价值
|
| |
5.41元 - 6.71元
|
|
认购上海和赛1股普通股的期权公允价值
|
| |
4.88元 - 5.95元
|
|
| | |
截至本年度的年度业绩
2020年12月31日 |
|
预期波动率
|
| |
49.00% – 52.00%
|
|
无风险利率(年利率)
|
| |
2.70% – 2.88%
|
|
预期股息收益率
|
| |
0.00%
|
|
员工罚没率(每年)
|
| |
3.80%
|
|
多次锻炼
|
| |
2.50
|
|
合同期限
|
| |
1.93 – 3.93
|
|
上海合赛相关普通股的公允价值
|
| |
RMB20.33
|
|
认购上海和赛1股普通股的期权公允价值
|
| |
RMB17.16—17.41
|
|
| | |
截至本年度的年度业绩
12月31日 2021 |
|
预期波动率
|
| |
48.00% – 74.00%
|
|
无风险利率(年息)
|
| |
0.97% – 1.55%
|
|
预期股息收益率
|
| |
0.00%
|
|
员工没收率(每年)
|
| |
3.80%
|
|
练习倍数
|
| |
2.50
|
|
合同期限
|
| |
7.00
|
|
相关普通股的公允价值
|
| |
14.10—18.42美元
|
|
授予日期奖励的公允价值
|
| |
5.84—16.90美元
|
|
| | |
九个月的时间
截止9月30日, 2022 |
|
预期波动率
|
| |
74.00% – 75.00%
|
|
无风险利率(年利率)
|
| |
1.94% – 3.04%
|
|
预期股息收益率
|
| |
0.00%
|
|
员工罚没率(每年)
|
| |
3.80% – 3.92%
|
|
预期倍数
|
| |
2.50
|
|
合同期限
|
| |
7.00
|
|
相关普通股的公允价值
|
| |
18.11—19.91美元
|
|
授予日期奖励的公允价值
|
| |
12.93—17.11美元
|
|
| | | |
传统方法
|
| |
最小频道数
接近 (基于MEMS) |
| |
最小频道数
进场(1550 nm 基于波长) |
| |
线闪存ASIC
接近 |
| |
河塞的做法
(AT系列作为一个 示例) |
|
|
LiDAR架构
|
| |
•
离散架构 -
大量使用分立组件的通道
|
| |
•
集成架构 -
频道数量较少
•
高速MEMS光束扫描系统
|
| |
•
集成架构-通道数量较少
•
高速扫描镜系统
•
1550 nm波长
|
| |
•
基于ASIC的
•
集成架构 -
在单个电路板上集成了大量通道
•
同时发射所有激光器,在垂直方向上形成线闪光
•
沿横向方向使用低速扫描仪
|
| |
•
基于ASIC的
•
集成架构—在单个电路板上集成大量通道
•
在每个通道上依次发射激光器,以在垂直方向上形成固态电子扫描
•
使用低速扫描镜水平方向
|
|
|
性能
|
| |
•
复杂性呈指数增长,难以提高性能
|
| |
•
由于孔径较小,MEMS性能受限
•
视野有限,除非使用多个TX/RX系统
|
| |
•
高功耗
•
有限的点密度
•
接收器灵敏度低
|
| |
•
由于每个通道的功率有限,范围和点云质量性能较低
•
高功耗
•
严重的通道串扰
|
| |
•
高性能的范围和点云质量
•
低功耗
|
|
|
质量
|
| |
•
由于大量的离散组件,产品一致性较低
|
| |
•
对可靠性的担忧,因为高速机械波束转向系统尚未经过汽车级的验证
|
| |
•
对可靠性的担忧,因为高速扫描镜系统尚未经过汽车级的验证
•
需要许多其他非汽车级部件
|
| |
•
由于组件集成在一块电路板上,产品一致性高
•
经过验证的汽车级扫描系统
|
| |
•
由于组件集成在一块电路板上,产品一致性高
•
经过验证的汽车级扫描系统
|
|
|
成本
|
| |
•
复杂的制造工艺
•
成本高
|
| |
•
多个TX/RX系统增加了制造复杂性和成本
|
| |
•
光纤激光器成本高
|
| |
•
低制造复杂性
•
低成本硅基组件
|
| |
•
低制造复杂性
•
低成本硅基组件
|
|
| | |
Pandar128
|
| |
QT128
|
| |
XT32
|
| |
AT128
|
| |
FT120(1)
|
|
| | |
|
| |
|
| |
|
| |
|
| |
|
|
应用程序
|
| |
自主移动性 - 远程检测
|
| |
自主移动—盲点检测
|
| | 机器人 | | | ADAS | | |
ADAS—盲点检测
|
|
工作原理
|
| | 飞行时间(ToF) | | | ToF | | | ToF | | | ToF | | | ToF | |
扫描方法(垂直)
|
| | 电子扫描 | | | 电子扫描 | | | 电子扫描 | | | 电子扫描 | | | 电子扫描 | |
扫描方法(水平)
|
| | 机械旋转 | | | 机械旋转 | | | 机械旋转 | | | 扫描镜 | | | 电子扫描 | |
频道
|
| | 128 | | | 128 | | | 32 | | | 128 | | | 120 | |
范围
|
| |
反射率为10%时最高可达200 m(2)
|
| |
反射率为10%时最高可达20 m
|
| |
反射率为10%时最高可达80 m
|
| |
反射率为10%时最高可达200 m
|
| |
反射率为10%时最高可达30米
|
|
生成的数据点(单次返回)
|
| |
3,456,000分/秒
|
| | 864,000分/秒 | | | 64万积分/秒 | | |
1,536,000分/秒
|
| | 192,000分/秒 | |
FOV(垂直)
|
| | 40° | | | 105.2° | | | 31° | | | 25.4° | | | 75° | |
FOV(水平)
|
| | 360° | | | 360° | | | 360° | | | 120° | | | 100° | |
解决方案
(垂直) |
| | 0.125 °最佳 | | | 0.4°最好的 | | | 1° | | | 0.2° | | | 0.625° | |
分辨率(水平)
|
| |
0.1°最精细(10赫兹帧速率)
|
| |
0.4°最精细(10赫兹帧速率)
|
| |
0.18°(10赫兹帧速率)
|
| | 0.1°(10赫兹帧速率) | | | 0.625° | |
干扰
拒绝 |
| | 是 | | | 是 | | | 是 | | | 是 | | | 是 | |
耗电量
|
| | 27 W | | | 10 W | | | 10 W | | | 18 W | | | |
|
视野
|
| | |
机械与固态对比
|
| | |
波束转向机构
|
|
| 环视(360度) | | | |
机械 - TX/RX由电机实际旋转
|
| | |
•
TX/RX全旋转
|
|
|
平行视图(小于180度)
|
| | |
混合固态 - TX/RX是静态的,但由激光雷达中的一个或多个移动扫描仪补充
|
| | |
•
二维扫描MEMS镜
•
一维扫描多边形镜
•
一维扫描振镜
|
|
| 全固态 - 无活动部件 | | | |
•
光学相控阵(OPA)
•
电子扫描(一维或二维)
|
|
|
类别
|
| |
相关专利的主题
|
|
| TX/RX系统 | | | | |
|
用于LiDAR的专有定制ASIC
|
| | 激光驱动器ASIC和接收器前端ASIC的关键方面 | |
|
用于LiDAR的专有SoC ASIC
|
| |
单片集成接收机、前端电路、波形数字化和波形算法处理的关键方面
|
|
|
专有光电和微型光学器件
|
| |
光电器件的关键方面,可将微型光电器件集成到小型封装中
|
|
|
硬件系统设计
|
| | TX/RX体系结构的关键方面 | |
| 扫描机制 | | | | |
|
360-度机械旋转解决方案
|
| |
360度机械旋转LiDAR的总体结构、集成度和工作方式的关键方面
|
|
|
扫描镜解决方案
|
| |
采用扫描镜的LiDAR的总体结构、集成度和工作模式的关键方面
|
|
|
电子扫描解决方案
|
| |
电子扫描技术的总体结构、集成和工作模式的关键方面
|
|
| 系统级专有技术 | | | | |
|
干扰抑制技术
|
| |
该技术的关键方面,用于缓解来自其他LiDAR的干扰以及同一LiDAR的不同通道的串扰
|
|
|
近距离增强技术
|
| |
提高非同轴LiDAR系统短距离距离测距精度的技术关键方面
|
|
|
波形处理算法
|
| | 激光雷达的波形处理、数字信号处理的关键方面 | |
|
高级物理设计
|
| |
LiDAR系统动平衡、散热、微结构和防震设计的关键方面
|
|
|
非均匀分布技术
|
| |
通过在TX和RX板上使用激光器和接收器通道的非均匀分布来提高分辨率的关键方面
|
|
|
功能安全、网络安全和车辆法规设计
|
| |
激光雷达故障诊断、可靠性、电磁兼容性、环境适应性等关键方面
|
|
|
检测算法和多传感器融合技术
|
| |
LiDAR和摄像机组合的检测算法和多传感器融合算法的关键方面
|
|
|
自动校准、装配和批量生产测试
|
| |
校准方法、校准设备、自动调节、测试方法和设备的关键方面
|
|
函数
|
| |
员工人数
|
| |||
研发 | | | | | 530 | | |
生产和供应链 | | | | | 227 | | |
管理 | | | | | 55 | | |
销售和市场推广 | | | | | 81 | | |
其他 | | | | | 127 | | |
合计 | | | | | 1,020 | | |
位置
|
| |
空格
(平方英尺) |
| |
使用
|
| |
租期
|
| |||
上海,中国 | | | | | 509,383 | | | |
办公空间和生产设施
|
| |
一至三年
|
|
美国加州硅谷
|
| | | | 18,147 | | | | 办公空间 | | |
三到四年
|
|
董事和高管
|
| |
年龄
|
| |
职位/头衔
|
|
一帆Li | | |
36
|
| | 董事联合创始人兼首席执行官 | |
凯新网 | | |
37
|
| | 董事联合创始人兼首席科学家 | |
绍庆乡 | | |
37
|
| | 董事联合创始人兼首席技术官 | |
谢霆锋 | | |
58
|
| | 董事和全球首席财务官 | |
杨彩莲 | | |
32
|
| | 董事运营副总裁总裁 | |
Bonnie Zhang | | |
49
|
| | 独立董事提名人 | |
陈杰 | | |
42
|
| | 独立董事提名人 | |
名称
|
| |
B类普通
基础股票 选项 |
| |
行使价
(美元/股) |
| |
授予日期
|
| |
日期:
过期 |
| ||||||
谢霆锋
|
| | | | 2,000,000 | | | | | | 1.05 | | | |
2021年7月19日
|
| |
2028年7月19日
|
|
杨彩莲
|
| | | | * | | | | | | 2.1 | | | |
2021年7月3日
|
| |
2028年7月3日
|
|
| | | | | * | | | | | | 3.3 | | | |
2021年11月22日
|
| |
2028年11月22日
|
|
合计 | | | | | 2,345,108 | | | | | | — | | | |
—
|
| |
—
|
|
| | |
之前实益拥有的普通股
此产品 |
| |
实益拥有的普通股
本次发售后 |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
A类
普通 个共享 |
| |
B类
普通 个共享 |
| |
占总数的%
普通 个共享 上的 AS- 转换后的 Basis† |
| |
%的
聚合 投票 电源†† |
| |
A类
普通 个共享 |
| |
B类
普通 个共享 |
| |
%的
合计 普通 个共享 上的 AS- 转换后的 基准 |
| |
%的
聚合 投票 电源 |
| ||||||||||||||||||||||||
董事和执行官**: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
一帆Li(1)
|
| | | | 9,899,374 | | | | | | — | | | | | | 8.6 | | | | | | 25.7 | | | | | | 9,899,374 | | | | | | 5,263 | | | | | | 7.9% | | | | | | 25.0% | | |
凯新(2)
|
| | | | 10,234,631 | | | | | | — | | | | | | 8.9 | | | | | | 26.5 | | | | | | 10,234,631 | | | | | | 26,316 | | | | | | 8.2% | | | | | | 25.9% | | |
少清乡(3)
|
| | | | 9,899,374 | | | | | | — | | | | | | 8.6 | | | | | | 25.7 | | | | | | 9,899,374 | | | | | | 5,263 | | | | | | 7.9% | | | | | | 25.0% | | |
谢霆锋(4)
|
| | | | — | | | | | | 1,375,000 | | | | | | 1.2 | | | | | | 0.4 | | | | | | — | | | | | | 1,436,842 | | | | | | 1.1% | | | | | | 0.4% | | |
杨彩莲(5)
|
| | | | — | | | | | | * | | | | | | * | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | |
{br]张靓颖
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
{br]陈杰
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
所有董事和高管
A组 |
| | | | 30,033,379 | | | | | | 1,682,342 | | | | | | 27.1 | | | | | | 77.9 | | | | | | 30,033,379 | | | | | | 1,783,658 | | | | | | 25.0% | | | | | | 76.0% | | |
主要股东: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
ALBJ Limited(1)
|
| | | | 9,899,374 | | | | | | — | | | | | | 8.6 | | | | | | 25.7 | | | | | | 9,899,374 | | | | | | — | | | | | | 7.9% | | | | | | 25.0% | | |
Fermat Star Limited(2)
|
| | | | 10,234,631 | | | | | | — | | | | | | 8.9 | | | | | | 26.5 | | | | | | 10,234,631 | | | | | | — | | | | | | 8.2% | | | | | | 25.9% | | |
Galbadia Limited(3)
|
| | | | 9,899,374 | | | | | | — | | | | | | 8.6 | | | | | | 25.7 | | | | | | 9,899,374 | | | | | | — | | | | | | 7.9% | | | | | | 25.0% | | |
光速机会(6)
|
| | | | — | | | | | | 10,688,294 | | | | | | 9.3 | | | | | | 2.8 | | | | | | — | | | | | | 10,688,294 | | | | | | 7.8% | | | | | | 2.6% | | |
光速中国合伙人(7)
|
| | | | — | | | | | | 9,523,412 | | | | | | 8.2 | | | | | | 2.5 | | | | | | — | | | | | | 9,523,412 | | | | | | 7.1% | | | | | | 2.3% | | |
百度控股(8)
|
| | | | — | | | | | | 7,881,155 | | | | | | 6.8 | | | | | | 2.0 | | | | | | — | | | | | | 7,881,155 | | | | | | 5.9% | | | | | | 2.0% | | |
博世(9) | | | | | — | | | | | | 7,653,252 | | | | | | 6.6 | | | | | | 2.0 | | | | | | — | | | | | | 7,653,252 | | | | | | 5.7% | | | | | | 1.9% | | |
小米(10)
|
| | | | — | | | | | | 7,272,727 | | | | | | 6.3 | | | | | | 1.9 | | | | | | — | | | | | | 7,272,727 | | | | | | 5.5% | | | | | | 1.8% | | |
原战(11) | | | | | — | | | | | | 6,777,885 | | | | | | 5.9 | | | | | | 1.8 | | | | | | — | | | | | | 6,777,885 | | | | | | 5.1% | | | | | | 1.7% | | |
|
服务
|
| |
费用
|
|
|
•
向任何获发美国存托凭证的人或根据股票股息或其他免费股票分配、红利分配、股票拆分或其他分配(转换为现金的除外)进行美国存托股份分配的任何人
|
| | 每个美国存托股份最高可达0.05美元 | |
|
•
取消美国存托凭证,包括终止存款协议的情况
|
| | 每个取消的美国存托股份最高可达0.05美元 | |
|
•
现金股利分配
|
| | 每个持有的美国存托股份最高可达0.05美元 | |
|
•
出售权利、证券和其他权利所得的现金权利(现金股息除外)和/或现金收益的分配
|
| | 每个持有的美国存托股份最高可达0.05美元 | |
|
•
根据行使权利分配美国存托凭证。
|
| | 每个持有的美国存托股份最高可达0.05美元 | |
|
•
发行美国存托凭证以外的证券或购买额外美国存托凭证的权利
|
| | 每个持有的美国存托股份最高可达0.05美元 | |
|
•
托管服务
|
| | 在开户银行建立的适用记录日期持有的美国存托股份最高可达0.05美元 | |
|
如果我们:
|
| |
然后:
|
|
| 更改我们B类普通股的面值或面值 | | | 托管人收到的现金、股票或其他证券将成为存款证券。 | |
| 对任何存放的证券进行重新分类、拆分或合并 | | | 每个美国存托股份将自动代表其在新存入的证券中所占的平均份额。 | |
| 分配未分配给您的B类普通股上的证券,或对我们的全部或几乎所有资产进行资本重组、合并、清算、出售或采取任何类似行动 | | | 托管人可以将其收到的部分或全部现金、股票或其他证券进行分配。它还可能提供新的美国存托凭证或要求您交出未偿还的美国存托凭证,以换取识别新存入证券的新的美国存托凭证。 | |
名称
|
| |
美国存托凭证数量
|
| |||
高盛(亚洲)有限责任公司
|
| | | | 3,650,000 | | |
摩根士丹利亚洲有限公司
|
| | | | 2,600,000 | | |
瑞士信贷证券(美国)有限责任公司
|
| | | | 3,650,000 | | |
华泰证券证券(美国)有限公司
|
| | | | 100,000 | | |
合计:
|
| | | | 10,000,000 | | |
| | | | | |
合计
|
| |||
| | |
每个
美国存托股份 |
| |
否
练习 |
| |
已满
练习 |
|
公开发行价
|
| |
19.00美元
|
| |
190,000,000.00美元
|
| |
218,500,000美元
|
|
承保折扣和佣金由我们支付:
|
| |
1.33美元
|
| |
13,300,000.00美元
|
| |
15,295,000美元
|
|
未扣除费用的收益给我们
|
| |
17.67美元
|
| |
176,700,000.00美元
|
| |
203,205,000美元
|
|
|
美国证券交易委员会注册费
|
| | | 我们 | $ 26,487 | | |
|
FINRA备案费
|
| | | | 33,275 | | |
|
证券交易所入市和上市费
|
| | | | 270,000 | | |
|
印刷费和雕刻费
|
| | | | 300,000 | | |
|
律师费和开支
|
| | | | 2,800,000 | | |
|
会计费和费用
|
| | | | 1,000,000 | | |
|
其他
|
| | | | 870,238 | | |
| 合计 | | |
5,300,000美元
|
|
| | |
第
页
|
| |||
截至2019年、2020年及2021年12月31日止年度的合并及合并财务报表
|
| | | | | | |
独立注册会计师事务所报告
|
| | | | F-2 | | |
截至2019年、2020年和2021年12月31日的合并和合并资产负债表
|
| | | | F-3 | | |
截至2019年、2020年及2021年12月31日止年度的合并及综合经营报表及全面亏损
|
| | | | F-4 | | |
截至2019年、2020年及2021年12月31日止年度的合并及合并股东权益变动表
|
| | | | F-5 | | |
截至2019年、2020年及2021年12月31日止年度的合并及综合现金流量表
|
| | | | F-6 | | |
合并和合并财务报表附注
|
| | | | F-8 | | |
附表一—母公司附加信息
|
| | | | F-44 | | |
截至二零二一年九月三十日(经重列)及二零二二年九月三十日止九个月之未经审核简明综合财务报表
|
| | | | | | |
截至2021年12月31日及2022年9月30日的未经审核简明综合资产负债表
|
| | | | F-48 | | |
截至二零二一年九月三十日(经重列)及二零二二年九月三十日止九个月之未经审核简明综合经营报表及全面亏损
|
| | | | F-49 | | |
截至二零二一年九月三十日止九个月(经重列)及二零二二年九月三十日止之未经审核简明综合股东亏损变动表
|
| | | | F-50 | | |
截至二零二一年九月三十日止九个月(经重列)及二零二二年之未经审核简明综合现金流量表
|
| | | | F-51 | | |
未经审核简明合并财务报表附注
|
| | | | F-52 | | |
| | |
截至2012年12月31日
|
| |||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
(注2) |
| ||||||||||||
资产 | | | | | | | | | | | | | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | | 112,737 | | | | | | 256,688 | | | | | | 449,352 | | | | | | 63,169 | | |
短期投资
|
| | | | 910,972 | | | | | | 638,981 | | | | | | 2,342,743 | | | | | | 329,338 | | |
应收账款(截至2019年12月31日、2020年12月31日、2021年12月31日分别扣除拨备人民币2,257元、人民币5,270元和人民币7,294元)
|
| | | | 36,511 | | | | | | 56,319 | | | | | | 85,821 | | | | | | 12,065 | | |
合同资产(截至2019年12月31日、2020年12月31日、2021年12月31日,扣除拨备人民币687元和人民币1223元)
|
| | | | — | | | | | | 38,337 | | | | | | 146,537 | | | | | | 20,600 | | |
应收关联方款项(截至2019年12月31日、2020年12月31日、2021年12月31日分别扣除拨备人民币31元、人民币504元和零)
|
| | | | 7,962 | | | | | | 28,331 | | | | | | 3,543 | | | | | | 498 | | |
库存
|
| | | | 70,243 | | | | | | 149,925 | | | | | | 376,244 | | | | | | 52,892 | | |
预付款和其他流动资产
|
| | | | 31,835 | | | | | | 40,658 | | | | | | 89,119 | | | | | | 12,528 | | |
流动资产总额
|
| | | | 1,170,260 | | | | | | 1,209,239 | | | | | | 3,493,359 | | | | | | 491,090 | | |
财产和设备,净额
|
| | | | 47,409 | | | | | | 63,837 | | | | | | 321,627 | | | | | | 45,214 | | |
权益法投资被投资单位
|
| | | | 1,990 | | | | | | 1,986 | | | | | | 1,902 | | | | | | 267 | | |
无形资产净值
|
| | | | 9,060 | | | | | | 14,260 | | | | | | 19,553 | | | | | | 2,749 | | |
土地使用权净额
|
| | | | — | | | | | | — | | | | | | 42,470 | | | | | | 5,970 | | |
商誉
|
| | | | 3,893 | | | | | | 3,640 | | | | | | 3,499 | | | | | | 492 | | |
其他非流动资产
|
| | | | 9,750 | | | | | | 19,163 | | | | | | 69,959 | | | | | | 9,835 | | |
非流动资产合计
|
| | | | 72,102 | | | | | | 102,886 | | | | | | 459,010 | | | | | | 64,527 | | |
总资产
|
| | | | 1,242,362 | | | | | | 1,312,125 | | | | | | 3,952,369 | | | | | | 555,617 | | |
负债、夹层权益和股东(亏损)权益
|
| | | | | ||||||||||||||||||||
流动负债: | | | | | | ||||||||||||||||||||
应付账款
|
| | | | 18,608 | | | | | | 55,437 | | | | | | 77,271 | | | | | | 10,863 | | |
合同责任
|
| | | | 11,843 | | | | | | 9,357 | | | | | | 122,603 | | | | | | 17,235 | | |
应付关联方金额
|
| | | | 2,906 | | | | | | — | | | | | | 307,498 | | | | | | 43,227 | | |
应付所得税
|
| | | | 1,263 | | | | | | 9 | | | | | | — | | | | | | — | | |
应计保修责任
|
| | | | 7,457 | | | | | | 10,042 | | | | | | 13,932 | | | | | | 1,959 | | |
应计费用和其他流动负债
|
| | | | 229,091 | | | | | | 91,895 | | | | | | 370,854 | | | | | | 52,134 | | |
流动负债总额
|
| | | | 271,168 | | | | | | 166,740 | | | | | | 892,158 | | | | | | 125,418 | | |
递延纳税义务
|
| | | | 693 | | | | | | 578 | | | | | | 466 | | | | | | 66 | | |
其他非流动负债
|
| | | | 41,289 | | | | | | 7,614 | | | | | | 9,924 | | | | | | 1,395 | | |
非流动负债合计
|
| | | | 41,982 | | | | | | 8,192 | | | | | | 10,390 | | | | | | 1,461 | | |
总负债
|
| | | | 313,150 | | | | | | 174,932 | | | | | | 902,548 | | | | | | 126,879 | | |
承付款和或有事项(附注25) | | | | | | | | | | | | | | | | | | | | | | | | | |
夹层股权: | | | | | | | | | | | | | | | | | | | | | | | | | |
可赎回权益
|
| | | | 1,098,639 | | | | | | — | | | | | | — | | | | | | — | | |
可赎回股份(面值为0.0001美元,截至2021年12月31日已发行及发行在外的54,551,513股)
|
| | | | — | | | | | | — | | | | | | 5,540,491 | | | | | | 778,870 | | |
夹层股票总数
|
| | | | 1,098,639 | | | | | | — | | | | | | 5,540,491 | | | | | | 778,870 | | |
股东(亏损)权益: | | | | | | | | | | | | | | | | | | | | | | | | | |
A类普通股(面值0.0001美元,无授权、发行和
截至2019年和2020年12月31日的流通股;35,000,000股 截至12月31日,已发行和流通的30,033,379股, 2021) |
| | | | — | | | | | | — | | | | | | 19 | | | | | | 3 | | |
B类普通股(面值0.0001美元,无授权、发行和
截至2019年12月31日和2020年12月31日的流通股;150,000,000股 截至12月31日,已发行和流通的30,949,701股, 2021) |
| | | | — | | | | | | — | | | | | | 20 | | | | | | 3 | | |
新增实收资本
|
| | | | — | | | | | | 1,193,857 | | | | | | — | | | | | | — | | |
认购应收账款
|
| | | | — | | | | | | — | | | | | | (310,227) | | | | | | (43,611) | | |
累计其他综合收益(亏损)
|
| | | | 1,332 | | | | | | (618) | | | | | | 8,465 | | | | | | 1,190 | | |
累计亏损
|
| | | | (170,759) | | | | | | (56,046) | | | | | | (2,188,947) | | | | | | (307,717) | | |
股东(亏损)权益总额
|
| | | | (169,427) | | | | | | 1,137,193 | | | | | | (2,490,670) | | | | | | (350,132) | | |
负债总额、夹层股权和股东(亏损)股权
|
| | | | 1,242,362 | | | | | | 1,312,125 | | | | | | 3,952,369 | | | | | | 555,617 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
(注2) |
| ||||||||||||
净收入(包括关联方收入
分别为人民币47,852元、人民币41,765元和人民币15,655元, 截至2019年12月31日,2020年,和 2021年) |
| | | | 348,084 | | | | | | 415,514 | | | | | | 720,768 | | | | | | 101,324 | | |
收入成本
|
| | | | (103,377) | | | | | | (176,600) | | | | | | (338,972) | | | | | | (47,652) | | |
毛利
|
| | | | 244,707 | | | | | | 238,914 | | | | | | 381,796 | | | | | | 53,672 | | |
运营费用: | | | | | | | | | | | | | | | | | | | | | | | | | |
销售和营销费用
|
| | | | (38,740) | | | | | | (49,904) | | | | | | (69,266) | | | | | | (9,737) | | |
一般和行政费用
|
| | | | (55,112) | | | | | | (76,553) | | | | | | (236,713) | | | | | | (33,277) | | |
研发费用
|
| | | | (149,817) | | | | | | (229,653) | | | | | | (368,435) | | | | | | (51,794) | | |
诉讼和解费用
|
| | | | (160,098) | | | | | | — | | | | | | — | | | | | | — | | |
其他营业收入,净额
|
| | | | 11,009 | | | | | | 15,384 | | | | | | 27,333 | | | | | | 3,842 | | |
总运营费用
|
| | | | (392,758) | | | | | | (340,726) | | | | | | (647,081) | | | | | | (90,966) | | |
运营亏损
|
| | | | (148,051) | | | | | | (101,812) | | | | | | (265,285) | | | | | | (37,294) | | |
利息收入
|
| | | | 19,107 | | | | | | 20,925 | | | | | | 32,584 | | | | | | 4,581 | | |
外汇损益净额
|
| | | | 9,619 | | | | | | (25,696) | | | | | | (13,275) | | | | | | (1,866) | | |
其他收入(亏损),净额
|
| | | | 31 | | | | | | (832) | | | | | | 34 | | | | | | 5 | | |
所得税前净亏损
|
| | | | (119,294) | | | | | | (107,415) | | | | | | (245,942) | | | | | | (34,574) | | |
所得税优惠(费用)
|
| | | | (930) | | | | | | 199 | | | | | | 1,115 | | | | | | 157 | | |
净亏损
|
| | | | (120,224) | | | | | | (107,216) | | | | | | (244,827) | | | | | | (34,417) | | |
视为股息
|
| | | | (55,247) | | | | |
|
—
|
| | | | | (2,211,330) | | | | | | (310,864) | | |
归属于普通股股东的净亏损
公司 |
| | | | (175,471) | | | | | | (107,216) | | | | | | (2,456,157) | | | | | | (345,281) | | |
每股净亏损: | | | | | | | | | | | | | | | | | | | | | | | | | |
基本和稀释
|
| | | | (2.20) | | | | | | (1.19) | | | | | | (23.39) | | | | | | (3.29) | | |
计算净亏损时使用的加权平均份额
每股: |
| | | | | | | | | | | | | | | | | | | | | | | | |
基本和稀释
|
| | | | 79,899,201 | | | | | | 89,895,471 | | | | | | 104,987,478 | | | | | | 104,987,478 | | |
净亏损
|
| | | | (120,224) | | | | | | (107,216) | | | | | | (244,827) | | | | | | (34,417) | | |
其他全面(亏损)收益,扣除税项为零:
|
| | | | | ||||||||||||||||||||
外币折算调整
|
| | | | 1,332 | | | | | | (1,950) | | | | | | 9,083 | | | | | | 1,277 | | |
全面亏损
|
| | | | (118,892) | | | | | | (109,166) | | | | | | (235,744) | | | | | | (33,140) | | |
| | |
A类
普通股 |
| |
B类
普通股 |
| |
额外的
实收资本 |
| |
订阅
应收账款 |
| |
累计
赤字 |
| |
累计
其他 全面 收入 (亏损) |
| |
合计
股东的 (赤字) 股权 |
| |||||||||||||||||||||||||||||||||
| | |
编号
|
| |
人民币
|
| |
编号
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||||||||||||||||||||
截至2018年12月31日的余额
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,817 | | | | | | — | | | | | | (5,105) | | | | | | — | | | | | | 4,712 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (120,224) | | | | | | — | | | | | | (120,224) | | |
可赎回权益赎回价值变动
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (9,817) | | | | | | — | | | | | | (45,430) | | | | | | — | | | | | | (55,247) | | |
外币折算
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | 1,332 | | | | | | 1,332 | | |
截至2019年12月31日的余额
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (170,759) | | | | | | 1,332 | | | | | | (169,427) | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
—
|
| | | | | (107,216) | | | | | | — | | | | | | (107,216) | | |
外币折算
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
—
|
| | | | | — | | | | | | (1,950) | | | | | | (1,950) | | |
转换为股份公司作为2020年重组的一部分
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (221,929) | | | | |
|
—
|
| | | | | 221,929 | | | | | | — | | | | | | — | | |
作为2020年重组的一部分,将可赎回股权转换为普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,098,639 | | | | |
|
—
|
| | | | | — | | | | | | — | | | | | | 1,098,639 | | |
向新发行上海和赛股票
投资者 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 317,147 | | | | |
|
—
|
| | | | | — | | | | | | — | | | | | | 317,147 | | |
截至2020年12月31日的余额
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,193,857 | | | | | | — | | | | | | (56,046) | | | | | | (618) | | | | | | 1,137,193 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (244,827) | | | | | | — | | | | | | (244,827) | | |
外币折算
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,083 | | | | | | 9,083 | | |
发行与2021年重组相关的普通股
|
| | | | 30,033,379 | | | | | | 19 | | | | | | 62,834,548 | | | | | | 40 | | | | | | (59) | | | | | | (310,227) | | | | | | — | | | | | | — | | | | | | (310,227) | | |
普通股重新分类为可赎回股票
|
| | | | — | | | | | | — | | | | | | (31,884,847) | | | | | | (20) | | | | | | (1,193,798) | | | | | | — | | | | | | (1,862,599) | | | | | | — | | | | | | (3,056,417) | | |
基于股份的薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 54,283 | | | | | | — | | | | | | — | | | | | | — | | | | | | 54,283 | | |
可赎回股份赎回价值增加
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (54,283) | | | | | | — | | | | | | (25,475) | | | | | | — | | | | | | (79,758) | | |
截至2021年12月31日的余额
|
| | | | 30,033,379 | | | | | | 19 | | | | | | 30,949,701 | | | | | | 20 | | | | | | — | | | | | | (310,227) | | | | | | (2,188,947) | | | | | | 8,465 | | | | | | (2,490,670) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
(注2) |
| ||||||||||||
经营活动现金流: | | | | | | | | | | | | | | | | | | | | | | | | | |
净亏损
|
| | | | (120,224) | | | | | | (107,216) | | | | | | (244,827) | | | | | | (34,417) | | |
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
|
| | | | 9,724 | | | | | | 19,215 | | | | | | 28,231 | | | | | | 3,969 | | |
基于股份的薪酬
|
| | | | — | | | | | | — | | | | | | 54,283 | | | | | | 7,631 | | |
坏账准备
|
| | | | 91 | | | | | | 4,174 | | | | | | 2,561 | | | | | | 360 | | |
财产和设备处置损失
|
| | | | — | | | | | | 28 | | | | | | 169 | | | | | | 24 | | |
短期投资公允价值变动
|
| | | | — | | | | | | — | | | | | | (7,717) | | | | | | (1,085) | | |
被投资单位权益法应占损失
|
| | | | 10 | | | | | | 4 | | | | | | 84 | | | | | | 12 | | |
外汇(收益)损失净额
|
| | | | (10,404) | | | | | | 21,503 | | | | | | 10,945 | | | | | | 1,539 | | |
存货减记
|
| | | | 4,195 | | | | | | 7,060 | | | | | | 16,600 | | | | | | 2,334 | | |
经营性资产和负债变动:
|
| | | | | ||||||||||||||||||||
应收账款
|
| | | | 6,963 | | | | | | (22,578) | | | | | | (31,696) | | | | | | (4,456) | | |
合同资产
|
| | | | — | | | | | | (39,024) | | | | | | (108,737) | | | | | | (15,286) | | |
库存
|
| | | | (32,387) | | | | | | (83,607) | | | | | | (237,755) | | | | | | (33,423) | | |
预付款和其他流动资产
|
| | | | (13,037) | | | | | | (8,790) | | | | | | (48,618) | | | | | | (6,835) | | |
关联方应付金额
|
| | | | (1,817) | | | | | | (20,842) | | | | | | 24,788 | | | | | | 3,485 | | |
非流动资产
|
| | | | 1,000 | | | | | | (4,100) | | | | | | (5,573) | | | | | | (783) | | |
应付关联方金额
|
| | | | (719) | | | | | | (2,906) | | | | | | — | | | | | | — | | |
合同责任
|
| | | | 8,192 | | | | | | (2,569) | | | | | | 113,265 | | | | | | 15,923 | | |
递延纳税义务
|
| | | | (325) | | | | | | (156) | | | | | | (113) | | | | | | (16) | | |
应付账款
|
| | | | (8,480) | | | | | | 36,258 | | | | | | 21,834 | | | | | | 3,069 | | |
应付所得税
|
| | | | 1,255 | | | | | | (1,268) | | | | | | (9) | | | | | | (1) | | |
应计费用和其他流动负债
|
| | | | 205,646 | | | | | | (143,526) | | | | | | 170,125 | | | | | | 23,916 | | |
其他非流动负债
|
| | | | (3,517) | | | | | | (3,675) | | | | | | 13,774 | | | | | | 1,936 | | |
经营活动提供(使用)的现金净额
|
| | | | 46,166 | | | | | | (352,015) | | | | | | (228,386) | | | | | | (32,104) | | |
投资活动现金流: | | | | | | ||||||||||||||||||||
购买短期投资
|
| | | | (1,845,438) | | | | | | (2,001,137) | | | | | | (4,812,942) | | | | | | (676,593) | | |
短期投资到期日
|
| | | | 1,120,447 | | | | | | 2,256,724 | | | | | | 3,114,287 | | | | | | 437,800 | | |
企业收购支付,不含现金613元
已收购 |
| | | | (12,930) | | | | | | — | | | | | | — | | | | | | — | | |
股权投资被投资人支付款项
|
| | | | (2,000) | | | | | | — | | | | | | — | | | | | | — | | |
处置财产和设备所得收益
|
| | | | — | | | | | | 19 | | | | | | 22 | | | | | | 3 | | |
购置房产和设备
|
| | | | (32,420) | | | | | | (66,000) | | | | | | (220,096) | | | | | | (30,941) | | |
购买土地使用权
|
| | | | — | | | | | | — | | | | | | (43,188) | | | | | | (6,071) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
(注2) |
| ||||||||||||
购买无形资产
|
| | | | (7,156) | | | | | | (10,579) | | | | | | (18,320) | | | | | | (2,575) | | |
投资活动提供的现金净额(用于)
|
| | | | (779,497) | | | | | | 179,027 | | | | | | (1,980,237) | | | | | | (278,377) | | |
融资活动的现金流: | | | | | | ||||||||||||||||||||
发行可赎回股权所得款项
|
| | | | 739,741 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
2021年重组向上海合赛股东派发现金
|
| | | | — | | | | | | — | | | | | | (507,620) | | | | | | (71,360) | | |
与2021年重组有关的股东现金出资
|
| | | | — | | | | | | — | | | | | | 507,620 | | | | | | 71,360 | | |
合赛上海股权发行所得款项
|
| | | | — | | | | | | 317,147 | | | | | | — | | | | | | — | | |
发行可转换贷款所得
|
| | | | — | | | | | | — | | | | | | 1,950,338 | | | | | | 274,172 | | |
合赛集团普通股发行所得款项
|
| | | | — | | | | | | — | | | | | | 453,978 | | | | | | 63,819 | | |
中员工的垫款和退回
与购股权授予的关联 |
| | | | — | | | | | | 6,290 | | | | | | (590) | | | | | | (83) | | |
融资活动提供的现金净额
|
| | | | 739,741 | | | | | | 323,437 | | | | | | 2,403,726 | | | | | | 337,908 | | |
现金和现金等价物净增长
|
| | | | 6,410 | | | | | | 150,449 | | | | | | 195,103 | | | | | | 27,427 | | |
现金及现金等价物,年初
|
| | | | 104,336 | | | | | | 112,737 | | | | | | 256,688 | | | | | | 36,085 | | |
汇率变动对现金及现金等价物的影响
|
| | | | 1,991 | | | | | | (6,498) | | | | | | (2,439) | | | | | | (343) | | |
现金及现金等价物,年末
|
| | | | 112,737 | | | | | | 256,688 | | | | | | 449,352 | | | | | | 63,169 | | |
现金流量信息补充披露: | | | | | | ||||||||||||||||||||
已付所得税(退款)
|
| | | | 8,662 | | | | | | (8,662) | | | | | | 213 | | | | | | 30 | | |
非现金投融资活动补充披露:
|
| | | | | ||||||||||||||||||||
可转换贷款转换为可赎回股份
|
| | | | — | | | | | | — | | | | | | 1,950,338 | | | | | | 274,174 | | |
应计购置的财产和设备
|
| | | | 3,919 | | | | | | 3,823 | | | | | | 114,446 | | | | | | 16,089 | | |
递延政府补贴用于购买物业和设备
|
| | | | — | | | | | | 30,000 | | | | | | 3,850 | | | | | | 541 | | |
视为股息
|
| | | | 55,247 | | | | | | — | | | | | | 2,211,330 | | | | | | 310,864 | | |
| | | | | |
报告日期的公允价值计量使用
|
| ||||||||||||||||||||||||
| | |
截至2012年12月31日
2019 |
| |
在
中报价
活跃的市场 相同资产 (一级) |
| |
意义重大
其他 可观察的 输入 (二级) |
| |
意义重大
看不见的 输入 (三级) |
| ||||||||||||||||||
说明
|
| |
携带
值 |
| |
公平
值 |
| ||||||||||||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||||||||
短期投资
|
| | | | 910,972 | | | | | | 910,972 | | | | | | — | | | | | | 910,972 | | | | | | — | | |
合计
|
| | | | 910,972 | | | | | | 910,972 | | | | | | — | | | | | | 910,972 | | | | | | — | | |
| | | | | |
报告日期的公允价值计量使用
|
| ||||||||||||||||||||||||
| | |
截至2020年12月31日
|
| |
在
中报价
活跃的市场 相同资产 (一级) |
| |
意义重大
其他 可观察的 输入 (二级) |
| |
意义重大
看不见的 输入 (三级) |
| ||||||||||||||||||
说明
|
| |
携带
值 |
| |
公平
值 |
| ||||||||||||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||||||||
短期投资
|
| | | | 638,981 | | | | | | 638,981 | | | | | | — | | | | | | 638,981 | | | | | | — | | |
合计
|
| | | | 638,981 | | | | | | 638,981 | | | | | | — | | | | | | 638,981 | | | | | | — | | |
| | | | | |
报告日期的公允价值计量使用
|
| ||||||||||||||||||||||||
| | |
截至2021年12月31日
|
| |
在
中报价
活跃的市场 相同资产 (一级) |
| |
意义重大
其他 可观察的 输入 (二级) |
| |
意义重大
看不见的 输入 (三级) |
| ||||||||||||||||||
说明
|
| |
携带
值 |
| |
公平
值 |
| ||||||||||||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||||||||
短期投资
|
| | | | 2,342,743 | | | | | | 2,342,743 | | | | | | — | | | | | | 2,342,743 | | | | | | — | | |
合计
|
| | | | 2,342,743 | | | | | | 2,342,743 | | | | | | — | | | | | | 2,342,743 | | | | | | — | | |
|
电子设备
|
| | 3 - 5年 | |
|
机械设备
|
| | 10年 | |
|
家具和固定装置
|
| | 5年 | |
|
运输车辆
|
| | 4年 | |
|
租赁改进
|
| |
租赁期或预期使用年限较短的时间
|
|
|
软件
|
| | 3 - 5年 | |
|
技术
|
| | 3 - 5年 | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
年初余额
|
| | | | 2,780 | | | | | | 7,457 | | | | | | 10,042 | | |
保修条款
|
| | | | 8,354 | | | | | | 8,752 | | | | | | 10,766 | | |
消费
|
| | | | (3,677) | | | | | | (6,167) | | | | | | (6,876) | | |
截至年底的余额
|
| | | | 7,457 | | | | | | 10,042 | | | | | | 13,932 | | |
| | |
截至本年度的年度业绩
12月31日 |
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
客户A
|
| | | | * | | | | | | 11.6% | | | | | | * | | |
客户B
|
| | | | 23.6% | | | | | | 10.4% | | | | | | 17.5% | | |
客户F
|
| | | | * | | | | | | * | | | | | | 12.7% | | |
| | |
截至2012年12月31日
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
客户B
|
| | | | * | | | | | | 31.8% | | | | | | 64.4% | | |
客户C
|
| | | | * | | | | | | 17.5% | | | | | | * | | |
客户D
|
| | | | 15.7% | | | | | | * | | | | | | * | | |
客户E
|
| | | | 14.6% | | | | | | * | | | | | | * | | |
| | |
截至2012年12月31日
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
供应商A
|
| | | | 11.5% | | | | | | 14.0% | | | | | | 13.7% | | |
| | |
人民币
|
| |||
现金总对价
|
| | | | 13,543 | | |
已确认的购入可识别资产金额和承担的负债 | | | | | | | |
现金和现金等价物
|
| | | | 613 | | |
应收账款
|
| | | | 1,721 | | |
库存
|
| | | | 3,310 | | |
无形资产
|
| | | | 2,424 | | |
其他非流动资产
|
| | | | 2,169 | | |
预付款和其他流动资产
|
| | | | 875 | | |
收购的总资产
|
| | | | 11,112 | | |
应付账款
|
| | | | 279 | | |
递延纳税义务
|
| | | | 985 | | |
应计费用和其他流动负债
|
| | | | 62 | | |
承担全部责任
|
| | | | 1,326 | | |
获得的净资产
|
| | | | 9,786 | | |
商誉 | | | | | 3,757 | | |
| | | | | 13,543 | | |
| | |
截至本年度的年度业绩
2019年12月31日 |
| |||
| | |
人民币
|
| |||
预计净收入
|
| | | | 350,536 | | |
预计运营损失
|
| | | | (149,526) | | |
预计普通股股东应占净亏损
|
| | | | (204,773) | | |
| | |
截至2012年12月31日
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
结构性银行理财产品
|
| | | | 454,455 | | | | | | 246,612 | | | | | | 2,342,743 | | |
定期存款
|
| | | | 456,517 | | | | | | 392,369 | | | | | | — | | |
短期投资总额
|
| | | | 910,972 | | | | | | 638,981 | | | | | | 2,342,743 | | |
| | |
截至2012年12月31日
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
应收账款
|
| | | | 38,768 | | | | | | 61,589 | | | | | | 93,115 | | |
减:预期信贷损失备抵
|
| | | | (2,257) | | | | | | (5,270) | | | | | | (7,294) | | |
应收账款总额,净额
|
| | | | 36,511 | | | | | | 56,319 | | | | | | 85,821 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
年初余额
|
| | | | 2,197 | | | | | | 2,257 | | | | | | 5,270 | | |
预期信贷损失准备金
|
| | | | 60 | | | | | | 3,015 | | | | | | 2,024 | | |
核销
|
| | | | — | | | | | | (2) | | | | | | — | | |
年终余额
|
| | | | 2,257 | | | | | | 5,270 | | | | | | 7,294 | | |
| | |
截至2012年12月31日
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
原材料
|
| | | | 28,305 | | | | | | 61,609 | | | | | | 123,940 | | |
在制品
|
| | | | 36,236 | | | | | | 81,104 | | | | | | 91,898 | | |
成品
|
| | | | 5,702 | | | | | | 7,212 | | | | | | 160,406 | | |
库存 | | | | | 70,243 | | | | | | 149,925 | | | | | | 376,244 | | |
| | |
截至2012年12月31日
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
预付款给供应商
|
| | | | 9,400 | | | | | | 18,307 | | | | | | 53,666 | | |
可退还的增值税
|
| | | | 8,662 | | | | | | 5,937 | | | | | | 9,360 | | |
预付费用
|
| | | | 6,112 | | | | | | 8,295 | | | | | | 9,123 | | |
存款
|
| | | | 7,214 | | | | | | 7,024 | | | | | | 8,941 | | |
其他
|
| | | | 447 | | | | | | 1,095 | | | | | | 8,029 | | |
合计 | | | | | 31,835 | | | | | | 40,658 | | | | | | 89,119 | | |
| | |
截至2012年12月31日
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
成本
|
| | | | | | | | | | | | | | | | | | |
电子设备
|
| | | | 23,179 | | | | | | 29,651 | | | | | | 46,856 | | |
租赁改进
|
| | | | 20,645 | | | | | | 32,488 | | | | | | 48,901 | | |
机械设备
|
| | | | 14,682 | | | | | | 11,602 | | | | | | 12,622 | | |
家具和固定装置
|
| | | | 1,869 | | | | | | 4,452 | | | | | | 32,599 | | |
运输车辆
|
| | | | 382 | | | | | | 382 | | | | | | 2,003 | | |
总成本
|
| | | | 60,757 | | | | | | 78,575 | | | | | | 142,981 | | |
减去:累计折旧
|
| | | | (13,348) | | | | | | (19,793) | | | | | | (39,810) | | |
财产和设备,净额
|
| | | | 47,409 | | | | | | 58,782 | | | | | | 103,171 | | |
施工中
|
| | | | — | | | | | | 5,055 | | | | | | 218,456 | | |
合计 | | | | | 47,409 | | | | | | 63,837 | | | | | | 321,627 | | |
| | |
截至2012年12月31日
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
上海坤杰光电科技有限公司
|
| | | | 1,990 | | | | | | 1,986 | | | | | | 1,902 | | |
合计 | | | | | 1,990 | | | | | | 1,986 | | | | | | 1,902 | | |
| | |
截至2012年12月31日
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
软件
|
| | | | 2,627 | | | | | | 11,080 | | | | | | 21,346 | | |
技术
|
| | | | 8,044 | | | | | | 7,667 | | | | | | 8,178 | | |
总成本
|
| | | | 10,671 | | | | | | 18,747 | | | | | | 29,524 | | |
减去:累计摊销
|
| | | | (1,611) | | | | | | (4,487) | | | | | | (9,971) | | |
无形资产净值
|
| | | | 9,060 | | | | | | 14,260 | | | | | | 19,553 | | |
| | |
截至2012年12月31日
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
购置物业和设备的预付款
|
| | | | 4,352 | | | | | | 9,810 | | | | | | 55,207 | | |
演示车队
|
| | | | 3,152 | | | | | | 7,252 | | | | | | 5,790 | | |
长期存款
|
| | | | — | | | | | | — | | | | | | 6,909 | | |
其他
|
| | | | 2,246 | | | | | | 2,101 | | | | | | 2,053 | | |
其他非流动资产
|
| | | | 9,750 | | | | | | 19,163 | | | | | | 69,959 | | |
| | |
截至2012年12月31日
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
薪金及福利应付款
|
| | | | 36,885 | | | | | | 63,365 | | | | | | 122,489 | | |
员工预付款
|
| | | | — | | | | | | 6,290 | | | | | | 5,581 | | |
购置物业和设备的应付款
|
| | | | 3,919 | | | | | | 3,823 | | | | | | 114,446 | | |
增值税等应纳税金
|
| | | | 1,055 | | | | | | 1,490 | | | | | | 115,540 | | |
应计诉讼和解费用
|
| | | | 160,098 | | | | | | — | | | | | | — | | |
其他
|
| | | | 27,134 | | | | | | 16,927 | | | | | | 12,798 | | |
合计 | | | | | 229,091 | | | | | | 91,895 | | | | | | 370,854 | | |
系列
|
| |
发行
日期 |
| |
AS:
%的 股本为 发行 日期 |
| |
收益
来自 发行量,净额 发行数量: 成本 |
| |
1月1日
2019 携带 金额 |
| |
中的更改
赎回 值 |
| |
12月31日
2019 携带 金额 |
| |
8月1日,
2020 携带 金额 |
| |
在
完成 2020年 重组 金额 |
| |
12月31日
2020 携带 金额 |
| ||||||||||||||||||||||||
| | | | | | | | | | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||||||||||||||
系列A+
|
| |
2017年3月
|
| | | | 10.9% | | | | | | 75,750 | | | | | | 86,827 | | | | | | 6,946 | | | | | | 93,773 | | | | | | 93,773 | | | | | | (93,773) | | | | | | — | | |
系列B
|
| |
2017年11月
|
| | | | 10.9% | | | | | | 104,611 | | | | | | 115,412 | | | | | | 9,233 | | | | | | 124,645 | | | | | | 124,645 | | | | | | (124,645) | | | | | | — | | |
系列B+
|
| |
2018年6月
|
| | | | 6.0% | | | | | | 96,316 | | | | | | 101,412 | | | | | | 8,113 | | | | | | 109,525 | | | | | | 109,525 | | | | | | (109,525) | | | | | | — | | |
系列C-1
|
| |
2019年5月
|
| | | | 7.8% | | | | | | 261,635 | | | | | | — | | | | | | 11,868 | | | | | | 273,503 | | | | | | 273,503 | | | | | | (273,503) | | | | | | — | | |
系列C-2
|
| |
2019年6月
|
| | | | 7.0% | | | | | | 254,052 | | | | | | — | | | | | | 11,008 | | | | | | 265,060 | | | | | | 265,060 | | | | | | (265,060) | | | | | | — | | |
系列C-3
|
| |
2019年7月
|
| | | | 5.8% | | | | | | 224,054 | | | | | | — | | | | | | 8,079 | | | | | | 232,133 | | | | | | 232,133 | | | | | | (232,133) | | | | | | — | | |
合计
|
| | | | | | | | | | | | | 1,016,418 | | | | | | 303,651 | | | | | | 55,247 | | | | | | 1,098,639 | | | | | | 1,098,639 | | | | | | (1,098,639) | | | | | | — | | |
系列
|
| |
编号
共 个共享 |
| |
公允价值
日期: 修改 |
| |
中的更改
携带 值 |
| |
携带
值位于 12月31日 2021 |
| ||||||||||||
| | | | | | | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
系列A+ | | | | | 3,029,522 | | | | | | 284,480 | | | | | | — | | | | | | 284,480 | | |
系列B
|
| | | | 7,881,155 | | | | | | 742,091 | | | | | | — | | | | | | 742,091 | | |
系列B+
|
| | | | 3,957,617 | | | | | | 375,599 | | | | | | — | | | | | | 375,599 | | |
系列C-1 | | | | | 4,289,102 | | | | | | 416,021 | | | | | | — | | | | | | 416,021 | | |
系列C-2 | | | | | 6,176,311 | | | | | | 598,974 | | | | | | — | | | | | | 598,974 | | |
系列C-3 | | | | | 5,594,483 | | | | | | 542,489 | | | | | | — | | | | | | 542,489 | | |
系列C+ | | | | | 956,657 | | | | | | 96,763 | | | | | | — | | | | | | 96,763 | | |
系列D | | | | | 22,666,666 | | | | | | 2,404,316 | | | | | | 79,758 | | | | | | 2,484,074 | | |
合计 | | | | | 54,551,513 | | | | | | 5,460,733 | | | | | | 79,758 | | | | | | 5,540,491 | | |
系列
|
| |
赎回
值位于 2022年12月31日 |
| |||
| | |
人民币
|
| |||
A系列+
|
| | | | 53,514 | | |
B系列
|
| | | | 157,050 | | |
B系列+
|
| | | | 110,451 | | |
C-1系列
|
| | | | 226,775 | | |
C-2系列
|
| | | | 324,984 | | |
C-3系列
|
| | | | 292,483 | | |
C+系列
|
| | | | 83,599 | | |
D系列
|
| | | | 2,682,749 | | |
合计 | | | | | 3,931,605 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
产品收入 | | | | | | | | | | | | | | | | | | | |
LiDAR产品收入
|
| | | | 328,064 | | | | | | 346,068 | | | | | | 685,333 | | |
来自气体检测产品的收入
|
| | | | 19,532 | | | | | | 68,599 | | | | | | 19,533 | | |
其他产品收入
|
| | | | 488 | | | | | | 847 | | | | | | 1,200 | | |
服务收入 | | | | | | | | | | | | | | | | | | | |
工程设计、开发和验证服务
|
| | | | — | | | | | | — | | | | | | 14,026 | | |
其他服务收入
|
| | | | — | | | | | | — | | | | | | 676 | | |
合计 | | | | | 348,084 | | | | | | 415,514 | | | | | | 720,768 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
按地理位置列出的产品收入 | | | | | | | | | | | | | | | | | | | |
北美
|
| | | | 150,477 | | | | | | 201,194 | | | | | | 269,634 | | |
大陆中国
|
| | | | 125,704 | | | | | | 185,516 | | | | | | 352,981 | | |
欧洲
|
| | | | 64,491 | | | | | | 16,589 | | | | | | 67,912 | | |
其他地区
|
| | | | 7,412 | | | | | | 12,215 | | | | | | 30,241 | | |
净收入
|
| | | | 348,084 | | | | | | 415,514 | | | | | | 720,768 | | |
| | |
账户
应收账款 |
| |
合同
资产 |
| |
合同
负债 |
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
截至2019年1月1日的期初余额
|
| | | | 47,846 | | | | | | — | | | | | | 3,772 | | |
(减少)/增加,净额
|
| | | | (11,335) | | | | |
|
—
|
| | | | | 8,071 | | |
截至2019年12月31日的期末余额
|
| | | | 36,511 | | | | | | — | | | | | | 11,843 | | |
增加/(减少),净额
|
| | | | 19,808 | | | | | | 38,337 | | | | | | (2,486) | | |
截至2020年12月31日的期末余额
|
| | | | 56,319 | | | | | | 38,337 | | | | | | 9,357 | | |
增加,净额
|
| | | | 29,502 | | | | | | 108,200 | | | | | | 113,246 | | |
截至2021年12月31日的期末余额
|
| | | | 85,821 | | | | | | 146,537 | | | | | | 122,603 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
本期税金费用
|
| | | | 1,255 | | | | | | — | | | | | | — | | |
上一年度超额拨备
|
| | | | — | | | | | | (125) | | | | | | (1,057) | | |
递延税收优惠
|
| | | | (325) | | | | | | (74) | | | | | | (58) | | |
所得税支出(福利)
|
| | | | 930 | | | | | | (199) | | | | | | (1,115) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
中国业务所得税前净亏损
|
| | | | (119,205) | | | | | | (104,524) | | | | | | (92,498) | | |
非中国业务所得税前净亏损
|
| | | | (89) | | | | | | (2,891) | | | | | | (153,444) | | |
所得税前净亏损合计
|
| | | | (119,294) | | | | | | (107,415) | | | | | | (245,942) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
法定所得税率
|
| | | | 25.00% | | | | | | 25.00% | | | | | | 25.00% | | |
不同司法管辖区不同税率的影响
|
| | | | 0.02% | | | | | | 0.10% | | | | | | (4.39)% | | |
不可扣除的费用
|
| | | | (1.61)% | | | | | | (0.30)% | | | | | | (17.98)% | | |
超额扣除对研发费用的影响
|
| | | | 23.39% | | | | | | 38.83% | | | | | | 34.83% | | |
更改计价准备的效果
|
| | | | (47.58)% | | | | | | (63.56)% | | | | | | (37.44)% | | |
前几年超额拨备
|
| | | | — | | | | | | 0.12% | | | | | | 0.43% | | |
所得税费用
|
| | | | (0.78)% | | | | | | 0.19% | | | | | | 0.45% | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
递延纳税资产 | | | | | | | | | | | | | | | | | | | |
- 净营业亏损结转
|
| | | | 11,935 | | | | | | 119,354 | | | | | | 220,480 | | |
- 可扣除的暂时性差异
|
| | | | 45,728 | | | | | | 7,637 | | | | | | 11,562 | | |
- 递延收入
|
| | | | 10,322 | | | | | | 9,278 | | | | | | 9,443 | | |
减去:估值免税额
|
| | | | (67,985) | | | | | | (136,269) | | | | | | (241,485) | | |
递延税金净资产
|
| | | | — | | | | | | — | | | | | | — | | |
递延纳税义务 | | | | | | | | | | | | | | | | | | | |
-来自企业合并的可识别无形资产。
|
| | | | 693 | | | | | | 578 | | | | | | 466 | | |
递延纳税负债总额
|
| | | | 693 | | | | | | 578 | | | | | | 466 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
年初余额
|
| | | | 11,478 | | | | | | 67,985 | | | | | | 136,269 | | |
添加
|
| | | | 56,507 | | | | | | 68,284 | | | | | | 105,216 | | |
合计 | | | | | 67,985 | | | | | | 136,269 | | | | | | 241,485 | | |
| | |
截至本年度的年度业绩
12月31日 2019 |
|
预期波动率
|
| |
51.00% – 53.00%
|
|
无风险利率(年利率)
|
| |
2.73% – 2.94%
|
|
预期股息收益率
|
| |
0.00%
|
|
员工罚没率(每年)
|
| |
3.80%
|
|
多次锻炼
|
| |
2.50
|
|
合同期限
|
| |
3.00
|
|
上海和赛标的普通股公允价值
|
| |
RMB5.41—6.71
|
|
认购1股上海合赛普通股的期权公允价值
|
| |
4.88元 - 5.95元
|
|
| | |
截至本年度的年度业绩
12月31日 2020 |
|
预期波动率
|
| |
49.00% – 52.00%
|
|
无风险利率(年利率)
|
| |
2.70% – 2.88%
|
|
预期股息收益率
|
| |
0.00%
|
|
员工罚没率(每年)
|
| |
3.80%
|
|
多次锻炼
|
| |
2.50
|
|
合同期限
|
| |
1.93 – 3.93
|
|
上海和赛标的普通股公允价值
|
| |
RMB20.33
|
|
认购1股上海合赛普通股的期权公允价值
|
| |
RMB17.16—17.41
|
|
| | |
截至本年度的年度业绩
12月31日 2021 |
|
预期波动率
|
| |
48.00% – 74.00%
|
|
无风险利率(年利率)
|
| |
0.97% – 1.55%
|
|
预期股息收益率
|
| |
0.00%
|
|
员工罚没率(每年)
|
| |
3.80%
|
|
多次锻炼
|
| |
2.50
|
|
合同期限
|
| |
7.00
|
|
相关普通股的公允价值
|
| |
14.10—18.42美元
|
|
授予日期奖励的公允价值
|
| |
5.84—16.90美元
|
|
| | |
编号
第 个,共 个 选项 |
| |
加权
平均 练习 价格 |
| |
加权
平均 授权日 公允价值 |
| |
加权
平均 剩余 合同 生活 |
| |
聚合
固有的 值 |
| |||||||||||||||
| | | | | | | | |
人民币
|
| |
人民币
|
| |
年
|
| |
人民币
|
| ||||||||||||
2021年1月1日业绩突出 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
批准(2017年更换和2020年更换)
|
| | | | 5,419,677 | | | | | | 3.87 | | | | | | 22.83 | | | | | | | | | | | | | | |
已授予(新授予)
|
| | | | 4,286,828 | | | | | | 15.25 | | | | | | 102.74 | | | | | | | | | | | | | | |
被没收
|
| | | | 220,831 | | | | | | 5.96 | | | | | | | | | | | | | | | | | | | | |
取消了
|
| | | | 312,051 | | | | | | 0.90 | | | | | | | | | | | | | | | | | | | | |
锻炼
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | |
截至2021年12月31日尚未偿还
|
| | | | 9,173,623 | | | | | | 9.23 | | | | | | 56.58 | | | | | | 6.32 | | | | | | 1,005,549 | | |
已获得并预计将于12月31日获得,
2021 |
| | | | 4,255,117 | | | | | | 15.03 | | | | | | 99.26 | | | | | | 6.73 | | | | | | 441,726 | | |
截至2021年12月31日可供出售
|
| | | | 750,000 | | | | | | 6.69 | | | | | | 97.30 | | | | | | 6.55 | | | | | | 84,111 | | |
关联方名称
|
| |
关系
|
|
孙启先生 | | | 创始股东 | |
李一凡先生 | | | 创始股东 | |
向绍庆先生 | | | 创始股东 | |
胡明烈先生 | | | 股东 | |
敏爱先生 | | | 股东 | |
上海坤杰光电科技有限公司有限公司
|
| | 本集团某权益法被投资单位 | |
上海乐易科技有限公司 | | | 集团股东的关联公司 | |
Robert Bosch Kft. | | | 集团股东的关联公司 | |
Robert Bosch Ltd. | | | 集团股东的关联公司 | |
Robert Bosch法国 | | | 集团股东的关联公司 | |
关联方名称
|
| |
关系
|
|
博世汽车产品(苏州)有限公司有限公司 | | | 集团股东的关联公司 | |
百度(中国)有限公司有限公司(注) | | | 集团股东的关联公司 | |
百度美国有限责任公司(注) | | | 集团股东的关联公司 | |
北京百度网通科技有限公司有限公司(注)
|
| | 集团股东的关联公司 | |
阿波罗智能交通科技(广州)有限公司有限公司(注) | | | 集团股东的关联公司 | |
百度智慧旅游信息技术(重庆)有限公司有限公司(注) | | | 集团股东的关联公司 | |
阿波罗智能交通科技(合肥)有限公司有限公司(注) | | | 集团股东的关联公司 | |
洛博云力(北京)科技有限公司有限公司(注)
|
| | 集团股东的关联公司 | |
阿波罗智能交通技术(大连)有限公司有限公司(注) | | | 集团股东的关联公司 | |
阿波罗智能科技(北京)有限公司有限公司(注) | | | 集团股东的关联公司 | |
阿波罗智能连接(北京)有限公司有限公司(注) | | | 集团股东的关联公司 | |
| | |
截至12月31日的年度,
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
净收入 | | | | | | | | | | | | | | | | | | | |
集团股东的关联公司
|
| | | | 47,852 | | | | | | 41,765 | | | | | | 15,655 | | |
合计 | | | | | 47,852 | | | | | | 41,765 | | | | | | 15,655 | | |
| | |
截至12月31日的年度,
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
研发费用 | | | | | | | | | | | | | | | | | | | |
本集团某权益法被投资单位
|
| | | | 485 | | | | | | 900 | | | | | | — | | |
合计 | | | | | 485 | | | | | | 900 | | | | | | — | | |
| | |
截至12月31日的年度,
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
采购 | | | | | | | | | | | | | | | | | | | |
本集团某权益法被投资单位
|
| | |
|
—
|
| | | | | 83 | | | | | | — | | |
合计 | | | | | — | | | | | | 83 | | | | | | — | | |
| | |
截至2012年12月31日
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
关联方应付金额,扣除津贴后的净额 | | | | | | | | | | | | | | | | | | | |
集团股东关联公司
|
| | | | 6,946 | | | | | | 28,088 | | | | |
|
—
|
| |
本集团某权益法被投资单位
|
| | | | 960 | | | | | | — | | | | |
|
—
|
| |
合计
|
| | |
|
7,906
|
| | | |
|
28,088
|
| | | | | — | | |
| | |
截至2012年12月31日
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
应付关联方金额 | | | | | | | | | | | | | | | | | | | |
创始股东和特定股东(注)
|
| | | | — | | | | | | — | | | | | | 307,498 | | |
合计
|
| | | | — | | | | | | — | | | | |
|
307,498
|
| |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
分子 | | | | | | | | | | | | | | | | | | | |
净亏损
|
| | | | (120,224) | | | | | | (107,216) | | | | | | (244,827) | | |
视为股息
|
| | | | (55,247) | | | | | | — | | | | | | (2,211,330) | | |
公司普通股股东应占净亏损
|
| | | | (175,471) | | | | | | (107,216) | | | | | | (2,456,157) | | |
分母 | | | | | | | | | | | | | | | | | | | |
已发行普通股加权平均数--基本和稀释后的普通股数量
|
| | | | 79,899,201 | | | | | | 89,895,471 | | | | | | 104,987,478 | | |
每股基本和摊薄净亏损
|
| | | | (2.20) | | | | | | (1.19) | | | | | | (23.39) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | |
编号
|
| |
编号
|
| |
编号
|
| |||||||||
行使购股权时可发行的股份
|
| | | | 4,176,093 | | | | | | 5,490,261 | | | | | | 9,173,623 | | |
合计
|
| | | | 4,176,093 | | | | | | 5,490,261 | | | | | | 9,173,623 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
激光雷达段 | | | | | | | | | | | | | | | | | | | |
LiDAR产品收入
|
| | | | 328,552 | | | | | | 346,915 | | | | | | 701,235 | | |
收入成本
|
| | | | 97,358 | | | | | | 155,986 | | | | | | 330,769 | | |
分部利润
|
| | | | 231,194 | | | | | | 190,929 | | | | | | 370,466 | | |
气体检测段 | | | | | | | | | | | | | | | | | | | |
气体检测产品收入
|
| | | | 19,532 | | | | | | 68,599 | | | | | | 19,533 | | |
销售产品成本
|
| | | | 6,019 | | | | | | 20,614 | | | | | | 8,203 | | |
分部利润
|
| | | | 13,513 | | | | | | 47,985 | | | | | | 11,330 | | |
部门总利润
|
| | | | 244,707 | | | | | | 238,914 | | | | | | 381,796 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
可报告分部的总利润
|
| | | | 244,707 | | | | | | 238,914 | | | | | | 381,796 | | |
未分配金额 * | | | | | | | | | | | | | | | | | | | |
销售和营销费用
|
| | | | (38,740) | | | | | | (49,904) | | | | | | (69,266) | | |
一般和行政费用
|
| | | | (55,112) | | | | | | (76,553) | | | | | | (236,713) | | |
研发费用
|
| | | | (149,817) | | | | | | (229,653) | | | | | | (368,435) | | |
诉讼和解费用
|
| | | | (160,098) | | | | | | — | | | | | | — | | |
其他营业收入,净额
|
| | | | 11,009 | | | | | | 15,384 | | | | | | 27,333 | | |
利息收入
|
| | | | 19,107 | | | | | | 20,925 | | | | | | 32,584 | | |
外汇损益净额
|
| | | | 9,619 | | | | | | (25,696) | | | | | | (13,275) | | |
其他收入(亏损),净额
|
| | | | 31 | | | | | | (832) | | | | | | 34 | | |
所得税前亏损
|
| | | | (119,294) | | | | | | (107,415) | | | | | | (245,942) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
财产和设备折旧总额,净额 | | | | | | | | | | | | | | | | | | | |
LiDAR数据段
|
| | | | 1,364 | | | | | | 2,528 | | | | | | 3,021 | | |
气体检测段
|
| | | | 81 | | | | | | 500 | | | | | | 84 | | |
| | | | | 1,445 | | | | | | 3,028 | | | | | | 3,105 | | |
| | |
截至2012年12月31日
2021 |
| |||
| | |
人民币
|
| |||
2022
|
| | | | 30,429 | | |
2023
|
| | | | 26,071 | | |
2024
|
| | | | 4,536 | | |
2025
|
| | | | 3,096 | | |
合计 | | | | | 64,132 | | |
| | |
截至2012年12月31日
2021 |
| |||
| | |
人民币
|
| |||
2022
|
| | | | 249,784 | | |
2023
|
| | | | — | | |
2024
|
| | | | 11,522 | | |
合计 | | | | | 261,306 | | |
| | |
截至2012年12月31日
|
| |||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| ||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(注2)
|
| |||
资产 | | | | | | | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | | — | | | | | | — | | | | | | 36,160 | | | | | | 5,083 | | |
预付款和其他流动资产
|
| | | | — | | | | | | — | | | | | | 496 | | | | | | 70 | | |
对子公司的投资和应收子公司的金额
|
| | | | 929,211 | | | | | | 1,137,193 | | | | | | 3,037,606 | | | | | | 427,020 | | |
总资产
|
| | | | 929,211 | | | | | | 1,137,193 | | | | | | 3,074,262 | | | | | | 432,173 | | |
负债、夹层股权和股东股权(亏损)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
应付子公司的金额
|
| | | | — | | | | | | — | | | | | | 272 | | | | | | 38 | | |
应计费用和其他流动负债
|
| | | | — | | | | | | — | | | | | | 24,169 | | | | | | 3,398 | | |
总负债
|
| | | | — | | | | | | — | | | | | | 24,441 | | | | | | 3,436 | | |
夹层股权 | | | | | | ||||||||||||||||||||
可赎回股份(面值为0.0001美元,截至2021年12月31日已发行及发行在外的54,551,513股)
|
| | | | — | | | | | | — | | | | | | 5,540,491 | | | | | | 778,870 | | |
夹层股票总数
|
| | | | — | | | | | | — | | | | |
|
5,540,491
|
| | | |
|
778,870
|
| |
股东权益(亏损) | | | | | | | | | | | | | | | | | | | | | |||||
A类普通股(面值0.0001美元,零股
已授权、已发布且尚未完成 2019年和2020年12月31日;35,000,000股 授权,已发行和发行的30,033,379股股票 截至2021年12月31日) |
| | | | — | | | | | | — | | | | | | 19 | | | | | | 3 | | |
B类普通股(面值0.0001美元,零股
已授权、已发布且尚未完成 2019年和2020年12月31日;150,000,000股 授权,已发行和发行的30,949,701股股票 截至2021年12月31日) |
| | | | — | | | | | | — | | | | | | 20 | | | | | | 3 | | |
新增实收资本
|
| | | | 1,098,638 | | | | | | 1,193,857 | | | | | | — | | | | | | — | | |
认购应收账款
|
| | | | — | | | | | | — | | | | | | (310,227) | | | | | | (43,611) | | |
累计其他综合收益(亏损)
|
| | | | 1,332 | | | | | | (618) | | | | | | 8,465 | | | | | | 1,190 | | |
累计亏损
|
| | | | (170,759) | | | | | | (56,046) | | | | | | (2,188,947) | | | | | | (307,717) | | |
股东权益总额(亏损)
|
| | | | 929,211 | | | | | | 1,137,193 | | | | | | (2,490,670) | | | | | | (350,133) | | |
负债总额、夹层股权和股东股权(亏损)
|
| | | | 929,211 | | | | | | 1,137,193 | | | | | | 3,074,262 | | | | | | 432,173 | | |
| | |
截至2012年12月31日
|
| |||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| ||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(注2)
|
| |||
净收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
收入成本
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
销售和营销费用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
一般和行政费用
|
| | | | — | | | | | | — | | | | | | (146,838) | | | | | | (20,642) | | |
研发费用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
汇兑损失
|
| | | | — | | | | | | — | | | | | | (2,324) | | | | | | (327) | | |
其他收入,净额
|
| | | | — | | | | | | — | | | | | | 34 | | | | | | 5 | | |
子公司亏损权益
|
| | | | (120,224) | | | | | | (107,216) | | | | | | (95,699) | | | | | | (13,453) | | |
净亏损
|
| | | | (120,224) | | | | | | (107,216) | | | | | | (244,827) | | | | | | (34,417) | | |
视为股息
|
| | | | — | | | | | | — | | | | | | (2,211,330) | | | | | | (310,864) | | |
公司普通股股东应占净亏损
|
| | | | (120,224) | | | | | | (107,216) | | | | | | (2,456,157) | | | | | | (345,281) | | |
净亏损
|
| | | | (120,224) | | | | | | (107,216) | | | | | | (244,827) | | | | | | (34,417) | | |
外币换算调整
|
| | | | 1,332 | | | | | | (1,950) | | | | | | 9,083 | | | | | | 1,277 | | |
综合损失,扣除税项为零
|
| | | | (118,892) | | | | | | (109,166) | | | | | | (235,744) | | | | | | (33,140) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| ||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(注2)
|
| |||
经营活动现金流: | | | | | | | | | | | | | | | | | | | | | | | | | |
净亏损
|
| | | | (120,224) | | | | | | (107,216) | | | | | | (244,827) | | | | | | (34,417) | | |
将净亏损与经营活动中使用的现金净额进行调整:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
子公司收益中的权益损失
|
| | | | 120,224 | | | | | | 107,216 | | | | | | 95,699 | | | | | | 13,453 | | |
基于股份的薪酬
|
| | | | — | | | | | | — | | | | | | 35,056 | | | | | | 4,928 | | |
外汇收益,净额
|
| | | | — | | | | | | — | | | | | | 2,324 | | | | | | 327 | | |
经营性资产和负债变动:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
预付款和其他流动资产
|
| | | | — | | | | | | — | | | | | | (496) | | | | | | (70) | | |
关联方应付金额
|
| | | | — | | | | | | — | | | | | | (255) | | | | | | (36) | | |
应计费用和其他流动负债
|
| | | | — | | | | | | — | | | | | | 24,746 | | | | | | 3,479 | | |
经营活动中使用的净现金
|
| | | | — | | | | | | — | | | | |
|
(87,753)
|
| | | |
|
(12,336)
|
| |
投资活动现金流: | | | | | | | | | | | | | | | | | | | | | | | | | |
对子公司的投资
|
| | | | — | | | | | | — | | | | | | (2,787,572) | | | | | | (391,871) | | |
投资活动提供的现金净额(用于)
|
| | | | — | | | | | | — | | | | |
|
(2,787,572)
|
| | | |
|
(391,871)
|
| |
融资活动的现金流: | | | | | | | | | | | | | | | | | | | | | | | | | |
与2021年重组有关的股东现金出资
|
| | | | — | | | | |
|
—
|
| | | | | 507,620 | | | | | | 71,360 | | |
发行可转换贷款所得
|
| | | | — | | | | | | — | | | | | | 1,950,338 | | | | | | 274,174 | | |
发行普通股所得收益
|
| | | | — | | | | | | — | | | | | | 453,978 | | | | | | 63,819 | | |
融资活动提供的现金净额
|
| | | | — | | | | | | — | | | | |
|
2,911,936
|
| | | |
|
409,353
|
| |
现金和现金等价物净增长
|
| | | | — | | | | |
|
—
|
| | | | | 36,611 | | | | | | 5,147 | | |
现金及现金等价物,年初
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
汇率变动对现金及现金等价物的影响
|
| | | | — | | | | | | — | | | | | | (451) | | | | | | (63) | | |
现金及现金等价物,年末
|
| | | | — | | | | | | — | | | | |
|
36,160
|
| | | |
|
5,083
|
| |
补充披露非现金融资活动: | | | | | | | | | | | | | | | | | | | | | | | | | |
可转换贷款的转换
|
| | | | — | | | | | | — | | | | | | 1,950,338 | | | | | | 274,174 | | |
视为股息
|
| | | | — | | | | | | — | | | | | | 2,211,330 | | | | | | 310,864 | | |
| | |
截至2012年12月31日
2021 |
| |
截至9月30日
2022 |
| ||||||||||||
| | |
人民币
|
| |
人民币
|
| |
美元
(注2) |
| |||||||||
资产 | | | | | | | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | | 449,352 | | | | | | 750,561 | | | | | | 105,512 | | |
短期投资
|
| | | | 2,342,743 | | | | | | 1,317,564 | | | | | | 185,220 | | |
应收账款(截至2021年12月31日和2022年9月30日,分别扣除坏账准备7294元和7254元)
|
| | | | 85,821 | | | | | | 362,944 | | | | | | 51,022 | | |
合同资产(截至
,扣除坏账准备净额1223元,为零
2021年12月31日和2022年9月30日) |
| | | | 146,537 | | | | | | — | | | | | | — | | |
关联方应付金额(截至2021年12月31日和2022年9月30日分别扣除零和零的坏账准备后的净额)
|
| | | | 3,543 | | | | | | 5,498 | | | | | | 773 | | |
库存
|
| | | | 376,244 | | | | | | 567,887 | | | | | | 79,832 | | |
预付款和其他流动资产
|
| | | | 89,119 | | | | | | 111,005 | | | | | | 15,605 | | |
流动资产总额
|
| | | | 3,493,359 | | | | | | 3,115,459 | | | | | | 437,964 | | |
财产和设备,净额
|
| | | | 321,627 | | | | | | 466,937 | | | | | | 65,641 | | |
长期投资
|
| | | | 1,902 | | | | | | 31,870 | | | | | | 4,480 | | |
无形资产净值
|
| | | | 19,553 | | | | | | 20,162 | | | | | | 2,834 | | |
土地使用权净额
|
| | | | 42,470 | | | | | | 41,822 | | | | | | 5,879 | | |
商誉
|
| | | | 3,499 | | | | | | 3,897 | | | | | | 548 | | |
使用权资产
|
| | | | — | | | | | | 52,903 | | | | | | 7,437 | | |
其他非流动资产
|
| | | | 69,959 | | | | | | 70,252 | | | | | | 9,876 | | |
非流动资产合计
|
| | | | 459,010 | | | | | | 687,843 | | | | | | 96,695 | | |
总资产
|
| | | | 3,952,369 | | | | | | 3,803,302 | | | | | | 534,659 | | |
负债、夹层股权和股东赤字 | | | | | | | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | | | | | | | |
应付账款
|
| | | | 77,271 | | | | | | 181,380 | | | | | | 25,498 | | |
合同责任
|
| | | | 122,603 | | | | | | 36,895 | | | | | | 5,187 | | |
应付关联方金额
|
| | | | 307,498 | | | | | | 340,433 | | | | | | 47,855 | | |
应计保修责任
|
| | | | 13,932 | | | | | | 18,680 | | | | | | 2,627 | | |
应计费用和其他流动负债
|
| | | | 370,854 | | | | | | 247,358 | | | | | | 34,773 | | |
流动负债总额
|
| | | | 892,158 | | | | | | 824,746 | | | | | | 115,940 | | |
递延纳税义务
|
| | | | 466 | | | | | | 471 | | | | | | 66 | | |
租赁负债
|
| | | | — | | | | | | 17,337 | | | | | | 2,437 | | |
其他非流动负债
|
| | | | 9,924 | | | | | | 11,229 | | | | | | 1,578 | | |
非流动负债合计
|
| | | | 10,390 | | | | | | 29,037 | | | | | | 4,081 | | |
总负债
|
| | | | 902,548 | | | | | | 853,783 | | | | | | 120,021 | | |
承付款和或有事项(附注16) | | | | | | | | | | | | | | | | | | | |
夹层股权: | | | | | | | | | | | | | | | | | | | |
可赎回股票(面值0.0001美元,已发行和已发行股票54,551,513股)
截至2021年12月31日和2022年9月30日) |
| | | | 5,540,491 | | | | | | 5,986,513 | | | | | | 841,571 | | |
股东亏损 | | | | | | | | | | | | | | | | | | | |
A类普通股(截至2021年12月31日和2022年9月30日,面值0.0001美元,授权股份3500万股,已发行和已发行股票300,033,379股)
|
| | | | 19 | | | | | | 19 | | | | | | 3 | | |
B类普通股(截至2021年12月31日和2022年9月30日,面值0.0001美元,授权股份150,000,000股,已发行和已发行股票30,949,701股)
|
| | | | 20 | | | | | | 20 | | | | | | 3 | | |
新增实收资本
|
| | | | — | | | | | | — | | | | | | — | | |
认购应收账款
|
| | | | (310,227) | | | | | | (310,227) | | | | | | (43,611) | | |
累计其他综合收益(亏损)
|
| | | | 8,465 | | | | | | (6,298) | | | | | | (885) | | |
累计亏损
|
| | | | (2,188,947) | | | | | | (2,720,508) | | | | | | (382,443) | | |
股东亏损总额
|
| | | | (2,490,670) | | | | | | (3,036,994) | | | | | | (426,933) | | |
总负债、夹层权益和股东亏损
|
| | | | 3,952,369 | | | | | | 3,803,302 | | | | | | 534,659 | | |
| | |
截至9月30日的9个月
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| ||||||||||||
| | |
人民币
(重申) |
| |
人民币
|
| |
美元
(注2) |
| |||||||||
净收入(包括截至2021年9月30日、2021年9月和2022年9月30日的9个月的关联方收入人民币15655元和零)
|
| | | | 459,442 | | | | | | 793,485 | | | | | | 111,546 | | |
收入成本
|
| | | | (214,671) | | | | | | (444,339) | | | | | | (62,464) | | |
毛利
|
| | | | 244,771 | | | | | | 349,146 | | | | | | 49,082 | | |
运营费用: | | | | | | | | | | | | | | | | | | | |
销售和营销费用
|
| | | | (48,072) | | | | | | (63,473) | | | | | | (8,924) | | |
一般和行政费用
|
| | | | (185,184) | | | | | | (153,380) | | | | | | (21,562) | | |
研发费用
|
| | | | (210,627) | | | | | | (376,362) | | | | | | (52,908) | | |
其他营业收入,净额
|
| | | | 18,741 | | | | | | 5,948 | | | | | | 836 | | |
总运营费用
|
| | | | (425,142) | | | | | | (587,267) | | | | | | (82,558) | | |
运营亏损
|
| | | | (180,371) | | | | | | (238,121) | | | | | | (33,476) | | |
利息收入
|
| | | | 14,203 | | | | | | 49,284 | | | | | | 6,928 | | |
外汇(损失)收益净额
|
| | | | (9,805) | | | | | | 25,430 | | | | | | 3,575 | | |
其他收入(亏损),净额
|
| | | | 62 | | | | | | (2,116) | | | | | | (297) | | |
所得税前净亏损
|
| | | | (175,911) | | | | | | (165,523) | | | | | | (23,270) | | |
所得税优惠
|
| | | | 1,113 | | | | | | 44 | | | | | | 6 | | |
净亏损
|
| | | | (174,798) | | | | | | (165,479) | | | | | | (23,264) | | |
视为股息
|
| | | | (2,206,731) | | | | | | (446,022) | | | | | | (62,701) | | |
公司普通股股东应占净亏损
|
| | | | (2,381,529) | | | | | | (611,501) | | | | | | (85,965) | | |
每股净亏损: | | | | | | | | | | | | | | | | | | | |
基本和稀释
|
| | | | (23.48) | | | | | | (5.29) | | | | | | (0.74) | | |
用于计算每
净亏损的加权平均普通股
分享: |
| | | | | | | | | | | | | | | | | | |
基本和稀释
|
| | | | 101,433,139 | | | | | | 115,534,593 | | | | | | 115,534,593 | | |
净亏损
|
| | | | (174,798) | | | | | | (165,479) | | | | | | (23,264) | | |
其他综合收益(亏损),税后净额为零: | | | | | | | | | | | | | | | | | | | |
外币折算调整
|
| | | | 16,391 | | | | | | (14,763) | | | | | | (2,075) | | |
综合损失,扣除税项为零
|
| | | | (158,407) | | | | | | (180,242) | | | | | | (25,339) | | |
| | |
普通股
A类 |
| |
普通股
B类 |
| |
额外的
实收 大写 |
| |
订阅
应收账款 |
| |
累计
赤字 |
| |
累计
其他 全面 (亏损)收入 |
| |
合计
股东的 股权(赤字) |
| |||||||||||||||||||||||||||||||||
| | |
编号
|
| |
人民币
|
| |
编号
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||||||||||||||||||||
截至2021年1月1日的余额
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,193,857 | | | | | | — | | | | | | (56,046) | | | | | | (618) | | | | | | 1,137,193 | | |
净亏损(重申)
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | (174,798) | | | | |
|
—
|
| | | | | (174,798) | | |
外币折算
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | 16,391 | | | | | | 16,391 | | |
发行与2021年重组相关的普通股
|
| | | | 30,033,379 | | | | | | 19 | | | | | | 62,834,548 | | | | | | 40 | | | | | | (59) | | | | | | (312,120) | | | | |
|
—
|
| | | |
|
—
|
| | | | | (312,120) | | |
可赎回股票重新分类
(重申) |
| | |
|
—
|
| | | |
|
—
|
| | | | | (31,884,847) | | | | | | (20) | | | | | | (1,193,798) | | | | | | — | | | | | | (1,862,599) | | | | |
|
—
|
| | | | | (3,056,417) | | |
基于股份的薪酬
|
| | |
|
—
|
| | | |
|
—
|
| | | | | — | | | | | | — | | | | | | 23,558 | | | | | | — | | | | |
|
—
|
| | | |
|
—
|
| | | | | 23,558 | | |
与可赎回股份赎回价值变动有关的视为股息(已重订)
|
| | |
|
—
|
| | | |
|
—
|
| | | | | — | | | | | | — | | | | | | (23,558) | | | | | | — | | | | | | (51,601) | | | | | | — | | | | | | (75,159) | | |
截至2021年9月30日的余额(重述)
|
| | | | 30,033,379 | | | | | | 19 | | | | | | 30,949,701 | | | | | | 20 | | | | | | — | | | | | | (312,120) | | | | | | (2,145,044) | | | | | | 15,773 | | | | | | (2,441,352) | | |
截至2022年1月1日的余额
|
| | | | 30,033,379 | | | | | | 19 | | | | | | 30,949,701 | | | | | | 20 | | | | | | — | | | | | | (310,227) | | | | | | (2,188,947) | | | | | | 8,465 | | | | | | (2,490,670) | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (165,479) | | | | | | — | | | | | | (165,479) | | |
外币折算
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (14,763) | | | | | | (14,763) | | |
基于股份的薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 79,940 | | | | | | — | | | | | | — | | | | | | — | | | | | | 79,940 | | |
与可赎回股份赎回价值变动有关的视为股息(附注9)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (79,940) | | | | | | — | | | | | | (366,082) | | | | | | — | | | | | | (446,022) | | |
截至2022年9月30日的余额
|
| | | | 30,033,379 | | | | | | 19 | | | | | | 30,949,701 | | | | | | 20 | | | | | | — | | | | | | (310,227) | | | | | | (2,720,508) | | | | | | (6,298) | | | | | | (3,036,994) | | |
| | |
截至9月30日的9个月
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| ||||||||||||
| | |
人民币
(重申) |
| |
人民币
|
| |
美元
(注2) |
| |||||||||
经营活动现金流: | | | | | | | | | | | | | | | | | | | |
净亏损
|
| | | | (174,798) | | | | | | (165,479) | | | | | | (23,264) | | |
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
|
| | | | 20,543 | | | | | | 38,665 | | | | | | 5,435 | | |
基于股份的薪酬
|
| | | | 23,558 | | | | | | 80,140 | | | | | | 11,267 | | |
坏账准备
|
| | | | 2,237 | | | | | | (1,263) | | | | | | (178) | | |
财产和设备处置损失
|
| | | | 64 | | | | | | 298 | | | | | | 42 | | |
被投资单位权益法应占损失
|
| | | | 74 | | | | | | 32 | | | | | | 4 | | |
短期投资公允价值变动
|
| | | | — | | | | | | 3,179 | | | | | | 447 | | |
外汇收益,净额
|
| | | | (1,047) | | | | | | (15,710) | | | | | | (2,208) | | |
非现金租赁费用
|
| | | | — | | | | | | 21,973 | | | | | | 3,089 | | |
存货减记
|
| | | | 11,546 | | | | | | 19,421 | | | | | | 2,730 | | |
经营性资产和负债变动:
|
| | | | | | | | | | | | | | | | | | |
应收账款
|
| | | | (23,686) | | | | | | (276,378) | | | | | | (38,853) | | |
合同资产
|
| | | | (40,669) | | | | | | 147,761 | | | | | | 20,772 | | |
库存
|
| | | | (189,212) | | | | | | (205,388) | | | | | | (28,873) | | |
预付款和其他流动资产
|
| | | | (61,836) | | | | | | (21,887) | | | | | | (3,077) | | |
关联方应付金额
|
| | | | 24,570 | | | | | | (2,002) | | | | | | (281) | | |
非流动资产
|
| | | | (1,678) | | | | | | (2,519) | | | | | | (354) | | |
合同责任
|
| | | | 142,913 | | | | | | (86,032) | | | | | | (12,094) | | |
递延纳税义务
|
| | | | (56) | | | | | | 5 | | | | | | 1 | | |
应付账款
|
| | | | 34,777 | | | | | | 103,593 | | | | | | 14,563 | | |
应付所得税
|
| | | | (9) | | | | | | — | | | | | | — | | |
应计费用和其他流动负债
|
| | | | 106,788 | | | | | | (122,628) | | | | | | (17,238) | | |
经营租赁负债
|
| | | | — | | | | | | (22,553) | | | | | | (3,171) | | |
非流动负债
|
| | | | 11,831 | | | | | | 1,105 | | | | | | 155 | | |
经营活动中使用的净现金
|
| | | | (114,090) | | | | | | (505,667) | | | | | | (71,086) | | |
投资活动现金流: | | | | | | | | | | | | | | | | | | | |
购买短期投资
|
| | | | (2,441,942) | | | | | | (4,271,000) | | | | | | (600,408) | | |
短期投资到期日
|
| | | | 1,460,287 | | | | | | 5,293,000 | | | | | | 744,078 | | |
购置房产和设备
|
| | | | (139,274) | | | | | | (217,716) | | | | | | (30,606) | | |
购买土地使用权
|
| | | | (43,188) | | | | | | — | | | | | | — | | |
购买无形资产
|
| | | | (4,706) | | | | | | (4,677) | | | | | | (657) | | |
购买股本证券
|
| | | | — | | | | | | (30,000) | | | | | | (4,217) | | |
投资活动提供的现金净额(用于)
|
| | | | (1,168,823) | | | | | | 769,607 | | | | | | 108,190 | | |
融资活动的现金流: | | | | | | | | | | | | | | | | | | | |
2021年重组向上海合赛股东派发现金
|
| | | | (507,062) | | | | | | — | | | | | | — | | |
股东与二零二一年重组有关的现金出资
|
| | | | 507,062 | | | | | | — | | | | | | — | | |
发行可转换贷款所得
|
| | | | 1,950,338 | | | | | | — | | | | | | — | | |
因没收基于股份的奖励而退还预付款
|
| | | | (255) | | | | | | — | | | | | | — | | |
融资活动提供的现金净额
|
| | | | 1,950,083 | | | | | | — | | | | | | — | | |
现金和现金等价物净增长
|
| | | | 667,170 | | | | | | 263,940 | | | | | | 37,104 | | |
现金及现金等价物,期初
|
| | | | 256,688 | | | | | | 449,352 | | | | | | 63,169 | | |
汇率变动对现金及现金等价物的影响
|
| | | | 22,114 | | | | | | 37,269 | | | | | | 5,239 | | |
现金和现金等价物,期末
|
| | | | 945,972 | | | | | | 750,561 | | | | | | 105,512 | | |
现金流量信息补充披露: | | | | | | | | | | | | | | | | | | | |
已缴纳(已收到)所得税
|
| | | | 210 | | | | | | (1,230) | | | | | | (173) | | |
补充披露非现金投融资活动: | | | | | | | | | | | | | | | | | | | |
应计购置的财产和设备
|
| | | | 2,059 | | | | | | 74,401 | | | | | | 10,459 | | |
可转换贷款转换为可赎回股份
|
| | | | 1,950,338 | | | | | | — | | | | | | — | | |
| | | | | | | | | | | | | | |
报告日期的公允价值计量使用
|
| |||||||||||||||
| | |
截至2021年12月31日
|
| |
在
中报价
活跃市场 对于相同 资产 (一级) |
| |
意义重大
其他 可观察的 输入 (二级) |
| |
意义重大
看不见的 输入 (三级) |
| ||||||||||||||||||
说明
|
| |
携带
值 |
| |
公平
值 |
| ||||||||||||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||||||||
短期投资
|
| | | | 2,342,743 | | | | | | 2,342,743 | | | | | | — | | | | | | 2,342,743 | | | | | | — | | |
合计 | | | | | 2,342,743 | | | | | | 2,342,743 | | | | | | — | | | | | | 2,342,743 | | | | | | — | | |
| | | | | | | | | | | | | | |
报告日期的公允价值计量使用
|
| |||||||||||||||
| | |
截至2022年9月30日
|
| |
在
中报价
活跃市场 对于相同 资产 (一级) |
| |
意义重大
其他 可观察的 输入 (二级) |
| |
意义重大
看不见的 输入 (三级) |
| ||||||||||||||||||
说明
|
| |
携带
值 |
| |
公平
值 |
| ||||||||||||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||||||||
短期投资
|
| | | | 1,317,564 | | | | | | 1,317,564 | | | | | | — | | | | | | 1,317,564 | | | | | | — | | |
合计
|
| | |
|
1,317,564
|
| | | |
|
1,317,564
|
| | | | | — | | | | |
|
1,317,564
|
| | | | | — | | |
| | |
2021年12月31日
|
| |
2022年1月1日
|
| ||||||||||||
| | |
如报道的那样
|
| |
影响
采用 ASC 842 |
| |
采用后
ASC 842 |
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
资产 | | | | | | | | | | | | | | | | | | | |
使用权资产
|
| | | | — | | | | | | 36,030 | | | | | | 36,030 | | |
总资产
|
| | | | — | | | | | | 36,030 | | | | | | 36,030 | | |
负债和股东权益 | | | | | | | | | | | | | | | | | | | |
应计费用和其他流动负债
|
| | | | 569 | | | | | | 12,566 | | | | | | 13,135 | | |
租赁负债,非流动负债
|
| | | | — | | | | | | 23,464 | | | | | | 23,464 | | |
总负债
|
| | | | 569 | | | | | | 36,030 | | | | | | 36,599 | | |
总负债和股东赤字
|
| | | | 569 | | | | | | 36,030 | | | | | | 36,599 | | |
| | |
截至本年度的年度业绩
12月31日 |
| |
前九个月
截至9月30日, |
| ||||||
| | |
2021
|
| |
2022
|
| ||||||
| | | | | 人民币 | | | | | | 人民币 | | |
年初余额
|
| | | | 10,042 | | | | | | 13,932 | | |
保修条款,净额
|
| | | | 10,766 | | | | | | 6,324 | | |
消费
|
| | | | (6,876) | | | | | | (1,576) | | |
年末余额
|
| | | | 13,932 | | | | | | 18,680 | | |
| | |
截至的9个月
9月30日 |
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
客户J
|
| | | | * | | | | | | 13.4% | | |
客户F
|
| | | | 11.0% | | | | | | 10.7% | | |
客户B
|
| | | | 10.7% | | | | | | 10.1% | | |
| | |
截至
12月31日 2021 |
| |
截至
9月30日 2022 |
| ||||||
客户J
|
| | | | * | | | | | | 29.5% | | |
客户B
|
| | | | 64.4% | | | | | | 25.2% | | |
| | |
截至的9个月
9月30日 |
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
供应商A
|
| | | | 14.6% | | | | | | 10.3% | | |
| | |
截至
12月31日 2021 |
| |
截至
9月30日 2022 |
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
结构性银行理财产品
|
| | | | 2,342,743 | | | | | | 1,317,564 | | |
短期投资总额
|
| | | | 2,342,743 | | | | | | 1,317,564 | | |
| | |
截至
12月31日 2021 |
| |
截至
9月30日 2022 |
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
应收账款
|
| | | | 93,115 | | | | | | 370,198 | | |
减:预期信贷损失备抵
|
| | | | (7,294) | | | | | | (7,254) | | |
应收账款总额,净额
|
| | | | 85,821 | | | | | | 362,944 | | |
| | |
本年度
已结束 12月31日 2021 |
| |
用于
九个半月 已结束 9月30日 2022 |
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
年初余额
|
| | | | 5,270 | | | | | | 7,294 | | |
预期信贷损失准备(反向)
|
| | | | 2,024 | | | | | | (40) | | |
核销
|
| | | | — | | | | | | — | | |
年末/期末余额
|
| | | | 7,294 | | | | | | 7,254 | | |
| | |
截至
12月31日 2021 |
| |
截至
9月30日 2022 |
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
原材料
|
| | | | 123,940 | | | | | | 309,800 | | |
在制品
|
| | | | 91,898 | | | | | | 150,581 | | |
成品
|
| | | | 160,406 | | | | | | 107,506 | | |
总库存
|
| | | | 376,244 | | | | | | 567,887 | | |
| | |
截至
12月31日 2021 |
| |
截至
9月30日 2022 |
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
成本 | | | | | | | | | | | | | |
电子设备
|
| | | | 46,856 | | | | | | 70,964 | | |
租赁改进
|
| | | | 48,901 | | | | | | 59,180 | | |
机械设备
|
| | | | 12,622 | | | | | | 118,537 | | |
家具和固定装置
|
| | | | 32,599 | | | | | | 49,724 | | |
运输车辆
|
| | | | 2,003 | | | | | | 2,374 | | |
总成本
|
| | | | 142,981 | | | | | | 300,779 | | |
减去:累计折旧
|
| | | | (39,810) | | | | | | (71,706) | | |
财产和设备,净额
|
| | | | 103,171 | | | | | | 229,073 | | |
施工中
|
| | | | 218,456 | | | | | | 237,864 | | |
合计 | | | | | 321,627 | | | | | | 466,937 | | |
| | |
截至
12月31日 2021 |
| |
截至
9月30日 2022 |
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
股本证券投资
|
| | | | — | | | | | | 30,000 | | |
权益法投资被投资单位
|
| | | | 1,902 | | | | | | 1,870 | | |
合计 | | | | | 1,902 | | | | | | 31,870 | | |
| | |
截至
2021年12月31日 |
| |||
| | |
人民币
|
| |||
2022
|
| | | | 30,429 | | |
2023
|
| | | | 26,071 | | |
2024
|
| | | | 4,536 | | |
2025
|
| | | | 3,096 | | |
租赁付款总额
|
| | | | 64,132 | | |
| | |
截至
2022年9月30日 |
| |||
| | |
人民币
|
| |||
2022年剩余时间
|
| | | | 9,301 | | |
2023
|
| | | | 34,914 | | |
2024
|
| | | | 7,219 | | |
2025
|
| | | | 3,346 | | |
租赁付款总额
|
| | | | 54,780 | | |
减去:计入利息
|
| | | | (1,838) | | |
最低经营租赁付款现值
|
| | | | 52,942 | | |
减去:当期经营租赁负债
|
| | | | (35,605) | | |
长期经营租赁负债
|
| | | | 17,337 | | |
系列
|
| |
数量:
个共享 |
| |
账面价值为
日期: 重新分类 |
| |
中的更改
账面价值 |
| |
账面价值为
12月31日 2021 |
| ||||||||||||
| | | | | | | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
系列A+
|
| | | | 3,029,522 | | | | | | 284,480 | | | | | | — | | | | | | 284,480 | | |
系列B
|
| | | | 7,881,155 | | | | | | 742,091 | | | | | | — | | | | | | 742,091 | | |
系列B+
|
| | | | 3,957,617 | | | | | | 375,599 | | | | | | — | | | | | | 375,599 | | |
系列C-1
|
| | | | 4,289,102 | | | | | | 416,021 | | | | | | — | | | | | | 416,021 | | |
系列C-2
|
| | | | 6,176,311 | | | | | | 598,974 | | | | | | — | | | | | | 598,974 | | |
系列C-3
|
| | | | 5,594,483 | | | | | | 542,489 | | | | | | — | | | | | | 542,489 | | |
系列C+
|
| | | | 956,657 | | | | | | 96,763 | | | | | | — | | | | | | 96,763 | | |
系列D
|
| | | | 22,666,666 | | | | | | 2,404,316 | | | | | | 79,758 | | | | | | 2,484,074 | | |
合计 | | | | | 54,551,513 | | | | | | 5,460,733 | | | | | | 79,758 | | | | | | 5,540,491 | | |
系列
|
| |
数量:
个共享 |
| |
账面价值为
12月31日 2021 |
| |
中的更改
账面价值 |
| |
账面价值为
9月30日 2022 |
| ||||||||||||
| | | | | | | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
系列A+
|
| | | | 3,029,522 | | | | | | 284,480 | | | | | | — | | | | | | 284,480 | | |
系列B
|
| | | | 7,881,155 | | | | | | 742,091 | | | | | | — | | | | | | 742,091 | | |
系列B+
|
| | | | 3,957,617 | | | | | | 375,599 | | | | | | — | | | | | | 375,599 | | |
系列C-1
|
| | | | 4,289,102 | | | | | | 416,021 | | | | | | — | | | | | | 416,021 | | |
系列C-2
|
| | | | 6,176,311 | | | | | | 598,974 | | | | | | — | | | | | | 598,974 | | |
系列C-3
|
| | | | 5,594,483 | | | | | | 542,489 | | | | | | — | | | | | | 542,489 | | |
系列C+
|
| | | | 956,657 | | | | | | 96,763 | | | | | | — | | | | | | 96,763 | | |
系列D
|
| | | | 22,666,666 | | | | | | 2,484,074 | | | | | | 446,022 | | | | | | 2,930,096 | | |
合计 | | | | | 54,551,513 | | | | | | 5,540,491 | | | | | | 446,022 | | | | | | 5,986,513 | | |
系列
|
| |
截至赎回价值
2022年12月31日 |
| |||
| | |
人民币
|
| |||
系列A+
|
| | | | 53,514 | | |
系列B
|
| | | | 157,050 | | |
系列B+
|
| | | | 110,451 | | |
系列C-1
|
| | | | 226,775 | | |
系列C-2
|
| | | | 324,984 | | |
系列C-3
|
| | | | 292,483 | | |
系列C+
|
| | | | 83,599 | | |
系列D
|
| | | | 2,987,434 | | |
合计 | | | | | 4,236,290 | | |
| | |
截至
12月31日 2021 |
| |
截至
9月30日 2022 |
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
薪金及福利应付款
|
| | | | 122,489 | | | | | | 91,756 | | |
购置物业和设备的应付款
|
| | | | 114,446 | | | | | | 74,401 | | |
应计费用
|
| | | | 12,798 | | | | | | 34,888 | | |
经营租赁负债的流动部分
|
| | | | — | | | | | | 35,605 | | |
员工预付款
|
| | | | 5,581 | | | | | | 5,402 | | |
增值税等应纳税金
|
| | | | 115,540 | | | | | | 5,306 | | |
合计 | | | | | 370,854 | | | | | | 247,358 | | |
| | |
截至的9个月
9月30日 |
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
产品收入 | | | | | | | | | | | | | |
LiDAR产品收入
|
| | | | 433,849 | | | | | | 726,605 | | |
来自气体检测产品的收入
|
| | | | 13,536 | | | | | | 17,210 | | |
其他产品收入
|
| | | | 945 | | | | | | 4,648 | | |
服务收入 | | | | | | | | | | | | | |
工程设计、开发和验证服务
|
| | | | 10,879 | | | | | | 40,672 | | |
其他服务收入
|
| | | | 233 | | | | | | 4,350 | | |
合计 | | | | | 459,442 | | | | | | 793,485 | | |
| | |
截至的9个月
9月30日 |
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
在某个时间点确认的收入
|
| | | | 448,330 | | | | | | 772,359 | | |
随着时间的推移确认的收入
|
| | | | 11,112 | | | | | | 21,126 | | |
合计 | | | | | 459,442 | | | | | | 793,485 | | |
| | |
截至的9个月
9月30日 |
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
按地理位置划分的收入 | | | | | | | | | | | | | |
大陆中国
|
| | | | 239,644 | | | | | | 445,203 | | |
美国
|
| | | | 149,939 | | | | | | 218,897 | | |
欧洲
|
| | | | 47,953 | | | | | | 78,592 | | |
其他地区
|
| | | | 21,906 | | | | | | 50,793 | | |
合计 | | | | | 459,442 | | | | | | 793,485 | | |
| | |
账户
应收账款 |
| |
合同
资产 |
| |
合同
负债 |
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
截至2021年1月1日的余额
|
| | | | 56,319 | | | | | | 38,337 | | | | | | 9,357 | | |
增加,净额
|
| | | | 29,502 | | | | | | 108,200 | | | | | | 113,246 | | |
截至2021年12月31日的余额
|
| | | | 85,821 | | | | | | 146,537 | | | | | | 122,603 | | |
增加(减少),净额
|
| | | | 277,123 | | | | | | (146,537) | | | | | | (85,708) | | |
截至2022年9月30日的期末余额
|
| | | | 362,944 | | | | | | — | | | | | | 36,895 | | |
| | |
数量:
选项 |
| |
加权
平均 练习 价格 |
| |
加权
平均 授权日 公允价值 |
| |
加权
平均 剩余 合同期限 |
| |
聚合
固有的 值 |
| |||||||||||||||
| | | | | | | | |
人民币
|
| |
人民币
|
| |
年
|
| |
人民币
|
| ||||||||||||
2022年1月1日业绩突出
|
| | | | 9,173,623 | | | | | | 9.23 | | | | | | 56.58 | | | | | | 6.32 | | | | | | 1,005,546 | | |
已批准
|
| | | | 966,514 | | | | | | 34.51 | | | | | | 103.68 | | | | | | | | | | | | | | |
被没收
|
| | | | 456,925 | | | | | | 15.61 | | | | | | | | | | | | | | | | | | | | |
锻炼
|
| | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | |
截至2022年9月30日尚未偿还
|
| | | | 9,683,212 | | | | | | 12.45 | | | | | | 63.15 | | | | | | 5.95 | | | | | | 1,254,457 | | |
于2022年9月30日到期并预期到期
|
| | | | 4,971,132 | | | | | | 19.87 | | | | | | 99.05 | | | | | | 6.40 | | | | | | 607,089 | | |
截至2022年9月30日止
|
| | | | 1,628,056 | | | | | | 12.92 | | | | | | 89.13 | | | | | | 5.91 | | | | | | 210,146 | | |
| | |
截至的9个月
2022年9月30日 |
|
预期波动率
|
| |
74.00% – 75.00%
|
|
无风险利率(年利率)
|
| |
1.94% – 3.04%
|
|
预期股息收益率
|
| |
0.00%
|
|
员工罚没率(每年)
|
| |
3.80% – 3.92%
|
|
预期倍数
|
| |
2.50
|
|
合同期限
|
| |
7.00
|
|
标的普通股公允价值
|
| |
18.11—19.91美元
|
|
授予日期奖励的公允价值
|
| |
12.93—17.11美元
|
|
关联方名称
|
| |
关系
|
|
孙启先生 | | |
创始股东
|
|
李一凡先生 | | |
创始股东
|
|
向绍庆先生 | | |
创始股东
|
|
韩晓明先生 | | |
股东
|
|
敏爱先生 | | |
股东
|
|
Robert Bosch Gesellschaft麻省理工学院Beschraenkter Haftung | | |
集团股东的关联公司
|
|
Robert Bosch Kft. | | |
集团股东的关联公司
|
|
Robert Bosch Ltd. | | |
集团股东的关联公司
|
|
Robert Bosch法国 | | |
集团股东的关联公司
|
|
博世汽车产品(苏州)有限公司有限公司 | | |
集团股东的关联公司
|
|
百度美国有限责任公司 | | |
集团股东的关联公司
|
|
北京百度网通科技有限公司 | | |
集团股东的关联公司
|
|
阿波罗智能交通科技(广州)有限公司 | | |
集团股东的关联公司
|
|
百度智慧出行信息科技(重庆)有限公司 | | |
集团股东的关联公司
|
|
阿波罗智能交通科技(合肥)有限公司 | | |
集团股东的关联公司
|
|
罗博云力(北京)科技有限公司 | | |
集团股东的关联公司
|
|
阿波罗智能交通科技(大连)有限公司 | | |
集团股东的关联公司
|
|
阿波罗智能科技(北京)有限公司 | | |
集团股东的关联公司
|
|
阿波罗智能互联(北京)有限公司 | | |
集团股东的关联公司
|
|
| | |
前九个月
截至9月30日 |
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
LiDAR产品销售收入 | | | | | | | | | | | | | |
集团股东的关联公司
|
| | | | 15,655 | | | | | | — | | |
合计 | | | | | 15,655 | | | | | | — | | |
| | |
截至
12月31日 2021 |
| |
截至
9月30日 2022 |
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
应付关联方金额 | | | | | | | | | | | | | |
创始股东和特定股东(注)
|
| | | | 307,498 | | | | | | 340,433 | | |
合计 | | | | | 307,498 | | | | | | 340,433 | | |
| | |
截至的9个月
9月30日 |
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
分子: | | | | | | | | | | | | | |
净亏损
|
| | | | (174,798) | | | | | | (165,479) | | |
视为股息
|
| | | | (2,206,731) | | | | | | (446,022) | | |
公司普通股股东应占净亏损
|
| | | | (2,381,529) | | | | | | (611,501) | | |
分母: | | | | | | | | | | | | | |
加权平均流通股数量--基本股数和稀释股数
|
| | | | 101,433,139 | | | | | | 115,534,593 | | |
每股基本和摊薄净亏损
|
| | | | (23.48) | | | | | | (5.29) | | |
| | |
截至的9个月
9月30日 |
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
激光雷达段 | | | | | | | | | | | | | |
激光雷达收入
|
| | | | 445,906 | | | | | | 776,275 | | |
收入成本
|
| | | | (208,968) | | | | | | (435,348) | | |
分部利润
|
| | | | 236,938 | | | | | | 340,927 | | |
气体检测段 | | | | | | | | | | | | | |
气体检测收入
|
| | | | 13,536 | | | | | | 17,210 | | |
收入成本
|
| | | | (5,703) | | | | | | (8,991) | | |
分部利润
|
| | | | 7,833 | | | | | | 8,219 | | |
| | |
截至的9个月
9月30日 |
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
可报告分部的总利润
|
| | | | 244,771 | | | | | | 349,146 | | |
未分配金额 * | | | | | | | | | | | | | |
销售和营销费用
|
| | | | (48,072) | | | | | | (63,473) | | |
一般和行政费用
|
| | | | (185,184) | | | | | | (153,380) | | |
研发费用
|
| | | | (210,627) | | | | | | (376,362) | | |
其他营业收入,净额
|
| | | | 18,741 | | | | | | 5,948 | | |
利息收入
|
| | | | 14,203 | | | | | | 49,284 | | |
外汇(损失)收益净额
|
| | | | (9,805) | | | | | | 25,430 | | |
其他收入(亏损),净额
|
| | | | 62 | | | | | | (2,116) | | |
所得税前亏损
|
| | | | (175,911) | | | | | | (165,523) | | |
| | |
截至9月30日
2022 |
| |||
| | |
人民币
|
| |||
2022年剩余时间
|
| | | | 137,106 | | |
2023
|
| | | | — | | |
2024
|
| | | | 11,522 | | |
合计 | | | | | 148,628 | | |
九个月的简明综合全面亏损表
已结束 |
| |
和以前一样
已报告 |
| |
调整
|
| |
作为
重申 |
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
2021年9月30日 | | | | | | | | | | | | | | | | | | | |
一般和行政费用
|
| | | | (265,328) | | | | | | 80,144 | | | | | | (185,184) | | |
其他收入(亏损),净额
|
| | | | 33,412 | | | | | | (33,350) | | | | | | 62 | | |
每股净亏损: | | | | | | | | | | | | | | | | | | | |
基本和稀释
|
| | | | (2.18) | | | | | | (21.30) | | | | | | (23.48) | | |
截至9个月的简明合并现金流量表
|
| |
和以前一样
已报告 |
| |
调整
|
| |
作为
重申 |
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
2021年9月30日 | | | | | | | | | | | | | | | | | | | |
净亏损
|
| | | | (221,592) | | | | | | 46,794 | | | | | | (174,798) | | |
衍生负债
|
| | | | 46,794 | | | | | | (46,794) | | | | | | — | | |
净现金(用于)经营活动
|
| | | | (114,089) | | | | | | — | | | | | | (114,089) | | |