|
开曼群岛
(州或其他管辖范围
成立公司或组织) |
| |
3711
(主要标准工业
分类代码号) |
| |
不适用
(税务局雇主
识别码) |
|
|
Li何先生
James C.Lin,Esq. Davis Polk&Wardwell LLP 香港会所10楼c/o 遮打道3A号楼 香港中环 +852 2533-3300 |
| |
冉冉,Li先生
Davis Polk&Wardwell LLP 中国世界办公室2号22楼 建国门外大道1号 北京市朝阳区 人民Republic of China +86 8567-5051 |
| |
易高先生
Simpson Thacher&Bartlett LLP 工商银行大厦35楼c/o 花园路3号 香港中环 +852 2514-7600 |
|
| | |
每个美国存托股份
|
| |
合计
|
|
公开发行价
|
| |
US$
|
| |
US$
|
|
承保折扣和佣金(1)
|
| |
US$
|
| |
US$
|
|
未扣除费用的收益给我们
|
| |
US$
|
| |
US$
|
|
| 高盛 | | |
摩根士丹利
|
|
| 美国银行证券 | | |
中金公司
|
|
法国巴黎银行 | BOCI | 汇丰银行 | 工银国际 | 桑坦德银行 | 浦发国际资本有限公司 |
| | |
第
页
|
| |||
招股说明书摘要
|
| | | | 1 | | |
产品
|
| | | | 15 | | |
汇总合并和合并财务数据和运营数据
|
| | | | 18 | | |
风险因素
|
| | | | 21 | | |
关于前瞻性陈述的警示声明
|
| | | | 79 | | |
使用收益
|
| | | | 80 | | |
股利政策
|
| | | | 81 | | |
大写
|
| | | | 82 | | |
稀释
|
| | | | 84 | | |
民事责任的可执行性
|
| | | | 85 | | |
我们的历史和公司结构
|
| | | | 87 | | |
我们与吉利集团的关系
|
| | | | 90 | | |
管理层对财务状况和经营结果的讨论和分析
|
| | | | 93 | | |
行业概述
|
| | | | 116 | | |
业务
|
| | | | 125 | | |
规章
|
| | | | 158 | | |
管理
|
| | | | 180 | | |
主要股东
|
| | | | 188 | | |
关联方交易
|
| | | | 190 | | |
股本说明
|
| | | | 191 | | |
美国存托股份说明
|
| | | | 202 | | |
有资格进行未来销售的股份
|
| | | | 210 | | |
征税
|
| | | | 211 | | |
承销
|
| | | | 217 | | |
与此产品相关的费用
|
| | | | 229 | | |
法律事务
|
| | | | 230 | | |
专家
|
| | | | 231 | | |
在哪里可以找到更多信息
|
| | | | 232 | | |
合并和合并财务报表索引
|
| | | | F-1 | | |
| | |
截至12月31日的年度
|
| |||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| ||||||||||||
| | |
(单位:千)
|
| |||||||||||||||||||||
净收入:
|
| | | | 6,527,518 | | | | | | 31,899,448 | | | | | | 51,672,618 | | | | | | 7,277,936 | | |
收入成本:
|
| | | | (5,489,349) | | | | | | (29,427,398) | | | | | | (44,822,088) | | | | | | (6,313,059) | | |
毛利
|
| | | | 1,038,169 | | | | | | 2,472,050 | | | | | | 6,850,530 | | | | | | 964,877 | | |
运营费用:
|
| | | | | | | | | | | | | | | | | | | | |||||
研发费用
|
| | | | (3,160,304) | | | | | | (5,446,320) | | | | | | (8,369,207) | | | | | | (1,178,778) | | |
销售、一般和行政费用
|
| | | | (2,200,056) | | | | | | (4,245,317) | | | | | | (6,920,561) | | | | | | (974,741) | | |
其他营业收入,净额
|
| | | | 19,552 | | | | | | 67,764 | | | | | | 261,188 | | | | | | 36,788 | | |
总运营情况
费用 |
| | | | (5,340,808) | | | | | | (9,623,873) | | | | | | (15,028,580) | | | | | | (2,116,731) | | |
损失
操作 |
| | | | (4,302,639) | | | | | | (7,151,823) | | | | | | (8,178,050) | | | | | | (1,151,854) | | |
利息支出
|
| | | | (53,205) | | | | | | (283,731) | | | | | | (256,081) | | | | | | (36,068) | | |
利息收入
|
| | | | 23,022 | | | | | | 112,142 | | | | | | 94,624 | | | | | | 13,328 | | |
其他(费用)/收入,净额
|
| | | | (184,582) | | | | | | (31,679) | | | | | | 50,587 | | | | | | 7,124 | | |
扣除所得税费用前亏损和应占损失
权益法投资 |
| | | | (4,517,404) | | | | | | (7,355,091) | | | | | | (8,288,920) | | | | | | (1,167,470) | | |
权益法投资中的(亏损)/收入份额
|
| | | | (16,871) | | | | | | (172,787) | | | | | | 86,842 | | | | | | 12,231 | | |
所得税
福利/(费用) |
| | | | 19,983 | | | | | | (127,268) | | | | | | (62,113) | | | | | | (8,748) | | |
净亏损
|
| | | | (4,514,292) | | | | | | (7,655,146) | | | | | | (8,264,191) | | | | | | (1,163,987) | | |
| | |
截至2012年12月31日
|
| |||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| ||||||||||||
| | |
(单位:千)
|
| |||||||||||||||||||||
汇总合并和合并资产负债表数据:
|
| | | | | | | | | | | | | | | | | | | | |||||
现金和现金等价物
|
| | | | 3,893,980 | | | | | | 3,561,544 | | | | | | 3,260,670 | | | | | | 459,256 | | |
受限现金
|
| | | | 3,986 | | | | | | 193,360 | | | | | | 844,079 | | | | | | 118,886 | | |
应收票据
|
| | | | 33,881 | | | | | | 148,673 | | | | | | 487,851 | | | | | | 68,712 | | |
应收账款
|
| | | | 24,208 | | | | | | 158,581 | | | | | | 1,104,450 | | | | | | 155,559 | | |
库存
|
| | | | 1,214,080 | | | | | | 3,164,809 | | | | | | 5,228,689 | | | | | | 736,445 | | |
应收相关款项
parties-current |
| | | | 3,848,577 | | | | | | 6,132,982 | | | | | | 7,256,861 | | | | | | 1,022,107 | | |
预付款和其他流动
资产 |
| | | | 413,095 | | | | | | 1,240,175 | | | | | | 2,294,508 | | | | | | 323,175 | | |
流动资产总额
|
| | |
|
9,431,807
|
| | | |
|
14,600,124
|
| | | |
|
20,477,108
|
| | | |
|
2,884,140
|
| |
总资产
|
| | |
|
11,939,932
|
| | | |
|
19,477,316
|
| | | |
|
27,117,500
|
| | | |
|
3,819,420
|
| |
流动负债总额
|
| | |
|
10,150,503
|
| | | |
|
17,625,914
|
| | | |
|
32,317,603
|
| | | |
|
4,551,839
|
| |
总负债
|
| | |
|
11,010,506
|
| | | |
|
25,450,183
|
| | | |
|
35,796,100
|
| | | |
|
5,041,775
|
| |
股东权益(亏损)总额
|
| | |
|
929,426
|
| | | |
|
(5,972,867)
|
| | | |
|
(8,678,600)
|
| | | |
|
(1,222,355)
|
| |
负债和股东权益(赤字)合计
|
| | |
|
11,939,932
|
| | | |
|
19,477,316
|
| | | |
|
27,117,500
|
| | | |
|
3,819,420
|
| |
| | |
截至12月31日的年度
|
| |||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| ||||||||||||
| | |
(in千)
|
| |||||||||||||||||||||
经营活动提供(使用)的现金净额
|
| | |
|
630,182
|
| | | |
|
(3,523,597)
|
| | | |
|
2,275,333
|
| | | |
|
320,475
|
| |
投资活动提供(使用)的现金净额
|
| | | | 379,525 | | | | | | (2,006,947) | | | | | | (1,958,752) | | | | | | (275,885) | | |
融资提供(使用)的净现金
活动 |
| | | | 2,785,064 | | | | | | 5,373,325 | | | | | | (2,683) | | | | | | (378) | | |
现金、现金等价物和限制性现金净增加(减少)
|
| | | | 3,794,771 | | | | | | (157,219) | | | | | | 313,898 | | | | | | 44,212 | | |
年初的现金、现金等价物和受限制现金
年 |
| | | | 141,929 | | | | | | 3,897,966 | | | | | | 3,754,904 | | | | | | 528,867 | | |
汇率变动对现金、现金等价物的影响
和受限现金 |
| | | | (38,734) | | | | | | 14,157 | | | | | | 35,947 | | | | | | 5,063 | | |
期末的现金、现金等价物和受限制现金
年 |
| | | | 3,897,966 | | | | | | 3,754,904 | | | | | | 4,104,749 | | | | | | 578,142 | | |
个月
|
| |
发货量(单位)
|
| |||
2024 | | | |||||
2月
|
| | | | 7,510 | | |
一月 | | | | | 12,537 | | |
2023 | | | | | | | |
12月 | | | | | 13,476 | | |
11月 | | | | | 13,104 | | |
10月
|
| | | | 13,077 | | |
9月
|
| | | | 12,053 | | |
8月
|
| | | | 12,303 | | |
7月 | | | | | 12,039 | | |
6月
|
| | | | 10,620 | | |
5月
|
| | | | 8,678 | | |
4月
|
| | | | 8,101 | | |
3月
|
| | | | 6,663 | | |
2月
|
| | | | 5,455 | | |
1月 | | | | | 3,116 | | |
| |
您购买的是开曼群岛控股公司ZEEKR智能科技的股权证券,而不是其运营子公司的股权证券。这种结构给美国存托凭证的投资者带来了独特的风险。在投资美国存托凭证之前,您应仔细考虑本招股说明书中的所有信息,包括以下描述的风险和不确定性以及我们的合并和合并财务报表及相关附注。您还应该仔细阅读“关于前瞻性声明的告诫声明”中提到的告诫声明。以下任何风险都可能对我们的业务、财务状况和经营结果产生重大不利影响。我们目前不知道或我们目前认为无关紧要的其他风险和不确定因素也可能对我们的业务、财务状况和经营结果产生重大不利影响。在任何这种情况下,美国存托凭证的市场价格都可能大幅下跌,您可能会损失全部或部分投资。
|
| |
| | |
截至2023年12月31日
|
| |||||||||||||||||||||||||||||||||
| | |
实际
|
| |
形式
|
| |
形式
调整后的 (1) |
| |||||||||||||||||||||||||||
| | |
人民币
|
| |
美元
|
| |
人民币
|
| |
美元
|
| |
人民币
|
| |
美元
|
| ||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||
非流动负债 | | | | | | | | ||||||||||||||||||||||||||||||
关联方借款
|
| | | | 1,100,000 | | | | | | 154,932 | | | | | | 1,100,000 | | | | | | 154,932 | | | | | | 1,100,000 | | | | | | 154,932 | | |
股东权益
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股(0.0002美元
面值;4,734,153,746 已授权的共享, 已发行2,000,000,000股 并且在实际的 上表现突出 基点;发行2,265,846,254张 ,在职业选手中表现突出 形式基础;或形式 作为调整后的基准) |
| | | | 2,584 | | | | | | 364 | | | | | | 2,946 | | | | | | 415 | | | |
|
| |
|
| ||||||
可转换优先股
(面值0.0002美元; 265,846,254股 授权,265,846,254 已发行和已发行股票 在实际基础上;和零 已发行且未偿还 形式和形式为 调整基础) |
| | | | 362 | | | | | | 51 | | | | | | — | | | | | | — | | | | | | | | | | | | | | |
新增实收资本
|
| | | | 11,213,798 | | | | | | 1,579,430 | | | | | | 11,213,798 | | | | | | 1,579,430 | | | | | | | | | | | | | | |
累计其他综合收益
|
| | | | 17,555 | | | | | | 2,473 | | | | | | 17,555 | | | | | | 2,473 | | | | | | 17,555 | | | | | | 2,473 | | |
累计亏损
|
| | | | (20,865,686) | | | | | | (2,938,870) | | | | | | (20,865,686) | | | | | | (2,938,870) | | | | | | (20,865,686) | | | | | | (2,938,870) | | |
ZEEKR智能技术
控股有限公司股东 赤字 |
| | | | (9,631,387) | | | | | | (1,356,552) | | | | | | (9,631,387) | | | | | | (1,356,552) | | | | | | | | | | | | | | |
非控股权益
|
| | | | 952,787 | | | | | | 134,197 | | | | | | 952,787 | | | | | | 134,197 | | | | | | 952,787 | | | | | | 134,197 | | |
股东亏损总额
|
| | | | (8,678,600) | | | | | | (1,222,355) | | | | | | (8,678,600) | | | | | | (1,222,355) | | | | | | | | | | | | | | |
总市值
|
| | | | (7,578,600) | | | | | | (1,067,423) | | | | | | (7,578,600) | | | | | | (1,067,423) | | | | | | | | | | | | | | |
|
普通股首次公开募股价格
|
| |
US$
|
| |
|
|
|
截至2023年12月31日的每股普通股有形账面净值
|
| |
US$
|
| |
|
|
|
在所有已发行优先股自动转换后,预计每股普通股的有形账面净值
|
| |
US$
|
| |
|
|
|
每股普通股的备考有形账面净值(经调整以使我们所有已发行优先股自动转换生效),本次发行
|
| |
US$
|
| |
|
|
|
本次发行对新投资者每股普通股有形账面净值的摊薄金额
|
| |
US$
|
| |
|
|
|
在此次发行中,美国存托股份向新投资者提供的每股有形账面净值稀释的金额
|
| |
US$
|
| |
|
|
| | |
普通股
购买了 |
| |
总体考虑
|
| |
平均
每件价格 普通股 |
| |
平均
每件价格 美国存托股份 |
| ||||||
|
金额
(单位:千 $中的 ) |
| | | | ||||||||||||||
|
编号
|
| |
百分比
|
| |
百分比
|
| |
美元
|
| |
美元
|
| |||||
现有股东
|
| | | | | | | | | | | | | | | | | | |
新投资者
|
| | | | | | | | | | | | | | | | | | |
合计
|
| | | | | | | | | | | | | | | | | | |
| |
您应该阅读以下关于我们的财务状况和经营结果的讨论和分析,以及本招股说明书中其他地方包含的关于我们的财务状况和经营结果的讨论和分析,以及我们的合并和合并财务报表以及相关说明。本讨论包含涉及风险和不确定性的前瞻性陈述。请参阅“关于前瞻性陈述的告诫声明”。由于各种因素,包括“风险因素”和本招股说明书中其他部分陈述的因素,我们的实际结果和选定事件的时间可能与这些前瞻性陈述中预期的大不相同。
|
| |
| | |
截至12月31日的年度
|
| |||||||||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||||||||||||||
| | |
人民币
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| |||||||||||||||||||||
| | |
(单位为千,不包括百分比)
|
| |||||||||||||||||||||||||||||||||||||||
收入
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
汽车销量
|
| | | | 1,544,320 | | | | | | 23.7 | | | | | | 19,671,247 | | | | | | 61.7 | | | | | | 33,911,762 | | | | | | 4,776,372 | | | | | | 65.6 | | |
电池和其他部件的销售
|
| | | | 2,128,193 | | | | | | 32.6 | | | | | | 10,317,822 | | | | | | 32.3 | | | | | | 14,692,617 | | | | | | 2,069,412 | | | | | | 28.4 | | |
研发服务和
其他服务 |
| | | | 2,855,005 | | | | | | 43.7 | | | | | | 1,910,379 | | | | | | 6.0 | | | | | | 3,068,239 | | | | | | 432,152 | | | | | | 6.0 | | |
合计
|
| | |
|
6,527,518
|
| | | |
|
100.0
|
| | | |
|
31,899,448
|
| | | |
|
100.0
|
| | | |
|
51,672,618
|
| | | |
|
7,277,936
|
| | | |
|
100.0
|
| |
| | |
截至12月31日的年度
|
| |||||||||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||||||||||||||
| | |
人民币
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| |||||||||||||||||||||
| | |
(单位为千,不包括百分比)
|
| |||||||||||||||||||||||||||||||||||||||
收入成本
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
汽车销量
|
| | | | (1,515,797) | | | | | | 27.6 | | | | | | (18,748,155) | | | | | | 63.7 | | | | | | (28,831,552) | | | | | | (4,060,839) | | | | | | 64.3 | | |
电池和其他部件的销售
|
| | | | (2,133,504) | | | | | | 38.9 | | | | | | (9,226,025) | | | | | | 31.4 | | | | | | (13,808,131) | | | | | | (1,944,835) | | | | | | 30.8 | | |
研究和开发服务及其他服务
|
| | | | (1,840,048) | | | | | | 33.5 | | | | | | (1,453,218) | | | | | | 4.9 | | | | | | (2,182,405) | | | | | | (307,385) | | | | | | 4.9 | | |
合计
|
| | |
|
(5,489,349)
|
| | | |
|
100.0
|
| | | |
|
(29,427,398)
|
| | | |
|
100.0
|
| | | |
|
(44,822,088)
|
| | | |
|
(6,313,059)
|
| | | |
|
100.0
|
| |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||||||||||||||
| | |
人民币
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| |||||||||||||||||||||
| | |
(单位为千,不包括百分比)
|
| |||||||||||||||||||||||||||||||||||||||
研发费用
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
外包研发费用
|
| | | | (2,192,512) | | | | | | 69.3 | | | | | | (2,790,095) | | | | | | 51.3 | | | | | | (3,591,570) | | | | | | (505,862) | | | | | | 42.9 | | |
员工薪酬
|
| | | | (722,438) | | | | | | 22.9 | | | | | | (1,989,224) | | | | | | 36.5 | | | | | | (3,349,231) | | | | | | (471,729) | | | | | | 40.0 | | |
其他人
|
| | | | (245,354) | | | | | | 7.8 | | | | | | (667,001) | | | | | | 12.2 | | | | | | (1,428,406) | | | | | | (201,187) | | | | | | 17.1 | | |
合计
|
| | |
|
(3,160,304)
|
| | | |
|
100.0
|
| | | |
|
(5,446,320)
|
| | | |
|
100.0
|
| | | |
|
(8,369,207)
|
| | | |
|
(1,178,778)
|
| | | |
|
100.0
|
| |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||||||||||||||
| | |
人民币
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| |||||||||||||||||||||
| | |
(单位为千,不包括百分比)
|
| |||||||||||||||||||||||||||||||||||||||
销售、一般和管理费用
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
员工薪酬
|
| | | | (630,988) | | | | | | 28.7 | | | | | | (1,541,674) | | | | | | 36.3 | | | | | | (2,297,230) | | | | | | (323,558) | | | | | | 33.2 | | |
市场营销及促销开支
|
| | | | (612,663) | | | | | | 27.8 | | | | | | (867,786) | | | | | | 20.4 | | | | | | (1,802,339) | | | | | | (253,854) | | | | | | 26.0 | | |
租金及相关支出
|
| | | | (206,609) | | | | | | 9.4 | | | | | | (558,074) | | | | | | 13.1 | | | | | | (998,900) | | | | | | (140,692) | | | | | | 14.4 | | |
货运
|
| | | | (265,136) | | | | | | 12.1 | | | | | | (320,930) | | | | | | 7.6 | | | | | | (397,203) | | | | | | (55,945) | | | | | | 5.7 | | |
其他人
|
| | | | (484,660) | | | | | | 22.0 | | | | | | (956,853) | | | | | | 22.6 | | | | | | (1,424,889) | | | | | | (200,692) | | | | | | 20.7 | | |
合计 | | | | | (2,200,056) | | | | | | 100.0 | | | | | | (4,245,317) | | | | | | 100.0 | | | | | | (6,920,561) | | | | | | (974,741) | | | | | | 100.0 | | |
| | |
截至12月31日的年度
|
| | | | |||||||||||||||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| | | | |||||||||||||||||||||||||||||||||||||||
| | |
人民币
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| | | | |||||||||||||||||||||||||||
| | |
(千元,百分比除外)
|
| | | | |||||||||||||||||||||||||||||||||||||||||||||
净收入:
|
| | |
|
6,527,518
|
| | | |
|
100.0
|
| | | |
|
31,899,448
|
| | | |
|
100.0
|
| | | |
|
51,672,618
|
| | | |
|
7,277,936
|
| | | |
|
100.0
|
| | | | | ||||||
收入成本:
|
| | |
|
(5,489,349)
|
| | | |
|
(84.1)
|
| | | |
|
(29,427,398)
|
| | | |
|
(92.3)
|
| | | |
|
(44,822,088)
|
| | | |
|
(6,313,059)
|
| | | |
|
(86.7)
|
| | | | | ||||||
毛利
|
| | |
|
1,038,169
|
| | | |
|
15.9
|
| | | |
|
2,472,050
|
| | | |
|
7.7
|
| | | |
|
6,850,530
|
| | | |
|
964,877
|
| | | |
|
13.3
|
| | | | | ||||||
运营费用:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
研发费用
|
| | | | (3,160,304) | | | | | | (48.4) | | | | | | (5,446,320) | | | | | | (17.1) | | | | | | (8,369,207) | | | | | | (1,178,778) | | | | | | (16.2) | | | | | | ||||||
销售、一般和行政管理
费用 |
| | | | (2,200,056) | | | | | | (33.7) | | | | | | (4,245,317) | | | | | | (13.3) | | | | | | (6,920,561) | | | | | | (974,741) | | | | | | (13.4) | | | | | | ||||||
其他营业收入,净额
|
| | | | 19,552 | | | | | | 0.3 | | | | | | 67,764 | | | | | | 0.2 | | | | | | 261,188 | | | | | | 36,788 | | | | | | 0.5 | | | | | | ||||||
总运营费用
|
| | |
|
(5,340,808)
|
| | | |
|
(81.8)
|
| | | |
|
(9,623,873)
|
| | | |
|
(30.2)
|
| | | |
|
(15,028,580)
|
| | | |
|
(2,116,731)
|
| | | |
|
(29.1)
|
| | | | | ||||||
运营亏损
|
| | |
|
(4,302,639)
|
| | | |
|
(65.9)
|
| | | |
|
(7,151,823)
|
| | | |
|
(22.5)
|
| | | |
|
(8,178,050)
|
| | | |
|
(1,151,854)
|
| | | |
|
(15.8)
|
| | | | | ||||||
利息支出
|
| | | | (53,205) | | | | | | (0.8) | | | | | | (283,731) | | | | | | (0.9) | | | | | | (256,081) | | | | | | (36,068) | | | | | | (0.5) | | | | | | ||||||
利息收入
|
| | | | 23,022 | | | | | | 0.4 | | | | | | 112,142 | | | | | | 0.4 | | | | | | 94,624 | | | | | | 13,328 | | | | | | 0.2 | | | | | | ||||||
其他(费用)/收入,净额
|
| | | | (184,582) | | | | | | (2.9) | | | | | | (31,679) | | | | | | (0.1) | | | | | | 50,587 | | | | | | 7,124 | | | | | | 0.1 | | | | | | ||||||
除所得税支出前亏损及权益法投资应占亏损
|
| | | | (4,517,404) | | | | | | (69.2) | | | | | | (7,355,091) | | | | | | (23.1) | | | | | | (8,288,920) | | | | | | (1,167,470) | | | | | | (16.0) | | | | | | ||||||
应占权益法投资(亏损)/收入
|
| | | | (16,871) | | | | | | (0.3) | | | | | | (172,787) | | | | | | (0.5) | | | | | | 86,842 | | | | | | 12,231 | | | | | | 0.1 | | | | | | ||||||
所得税福利/(支出)
|
| | | | 19,983 | | | | | | 0.3 | | | | | | (127,268) | | | | | | (0.4) | | | | | | (62,113) | | | | | | (8,748) | | | | | | (0.1) | | | | | | ||||||
净亏损
|
| | | | (4,514,292) | | | | | | (69.2) | | | | | | (7,655,146) | | | | | | (24.0) | | | | | | (8,264,191) | | | | | | (1,163,987) | | | | | | (16.0) | | | | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
| | |
(千)
|
| |||||||||||||||
ZEEKR段 | | | | | | | | | | | | | | | | | | | |
净收入
|
| | |
|
1,821,130
|
| | | |
|
20,630,041
|
| | | |
|
35,614,648
|
| |
汽车销量
|
| | | | 1,544,320 | | | | | | 19,671,247 | | | | | | 33,911,762 | | |
其他产品和服务的销售(1)
|
| | | | 276,810 | | | | | | 958,794 | | | | | | 1,702,886 | | |
收入成本
|
| | |
|
(1,744,563)
|
| | | |
|
(19,587,442)
|
| | | |
|
(29,822,710)
|
| |
分部溢利
|
| | |
|
76,567
|
| | | |
|
1,042,599
|
| | | |
|
5,791,938
|
| |
交付车辆数量
|
| | |
|
6,007
|
| | | |
|
71,941
|
| | | |
|
118,685
|
| |
Viridi段 | | | | | | | | | | | | | | | | | | | |
净收入
|
| | |
|
2,521,951
|
| | | |
|
12,799,124
|
| | | |
|
18,203,200
|
| |
电池及其他部件的销售(2)
|
| | | | 2,264,470 | | | | | | 12,720,479 | | | | | | 17,620,328 | | |
研发服务(3)
|
| | | | 257,481 | | | | | | 78,645 | | | | | | 582,872 | | |
收入成本
|
| | |
|
(2,481,524)
|
| | | |
|
(11,628,709)
|
| | | |
|
(17,248,985)
|
| |
分部溢利
|
| | |
|
40,427
|
| | | |
|
1,170,415
|
| | | |
|
954,215
|
| |
CEVT段 | | | | | | | | | | | | | | | | | | | |
净收入(4)
|
| | |
|
2,760,362
|
| | | |
|
2,439,927
|
| | | |
|
2,259,127
|
| |
收入成本
|
| | |
|
(1,807,451)
|
| | | |
|
(1,958,945)
|
| | | |
|
(1,994.036)
|
| |
分部溢利
|
| | |
|
952,911
|
| | | |
|
480,982
|
| | | |
|
265,091
|
| |
| | |
截至的三个月,
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
3月31日
2022 |
| |
06月30日
2022 |
| |
9月30日
2022 |
| |
12月31日
2022 |
| |
3月31日
2023 |
| |
06月30日
2023 |
| |
9月30日
2023 |
| |
12月31日
2023 |
| ||||||||||||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| ||||||||||||||||||||||||
| | |
(千)
|
| | | | | | | | ||||||||||||||||||||||||||||||||||||||
净收入: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
汽车销量
|
| | | | 2,191,252 | | | | | | 3,105,426 | | | | | | 5,523,521 | | | | | | 8,851,048 | | | | | | 4,725,196 | | | | | | 8,450,177 | | | | | | 10,143,742 | | | | | | 10,592,647 | | |
电池及其他部件的销售
|
| | | | 699,772 | | | | | | 2,450,950 | | | | | | 3,504,357 | | | | | | 3,662,743 | | | | | | 3,471,469 | | | | | | 3,894,307 | | | | | | 3,288,766 | | | | | | 4,038,075 | | |
研发服务和
其他服务 |
| | | | 164,346 | | | | | | 400,490 | | | | | | 427,395 | | | | | | 918,148 | | | | | | 423,743 | | | | | | 305,190 | | | | | | 612,103 | | | | | | 1,727,203 | | |
总收入
|
| | | | 3,055,370 | | | | | | 5,956,866 | | | | | | 9,455,273 | | | | | | 13,431,939 | | | | | | 8,620,408 | | | | | | 12,649,674 | | | | | | 14,044,611 | | | | | | 16,357,925 | | |
收入成本: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
汽车销量
|
| | | | (2,112,834) | | | | | | (2,933,273) | | | | | | (5,276,576) | | | | | | (8,425,472) | | | | | | (4,248,677) | | | | | | (7,300,487) | | | | | | (8,308,327) | | | | | | (8,974,061) | | |
电池及其他部件的销售
|
| | | | (561,910) | | | | | | (2,084,637) | | | | | | (3,172,295) | | | | | | (3,407,183) | | | | | | (3,403,866) | | | | | | (3,606,782) | | | | | | (3,050,588) | | | | | | (3,746,895) | | |
研发服务和其他服务
|
| | | | (151,324) | | | | | | (291,352) | | | | | | (328,321) | | | | | | (682,221) | | | | | | (285,395) | | | | | | (192,079) | | | | | | (396,289) | | | | | | (1,308,642) | | |
收入总成本
|
| | | | (2,826,068) | | | | | | (5,309,262) | | | | | | (8,777,192) | | | | | | (12,514,876) | | | | | | (7,937,938) | | | | | | (11,099,348) | | | | | | (11,755,204) | | | | | | (14,029,598) | | |
毛利
|
| | | | 229,302 | | | | | | 647,604 | | | | | | 678,081 | | | | | | 917,063 | | | | | | 682,470 | | | | | | 1,550,326 | | | | | | 2,289,407 | | | | | | 2,328,327 | | |
| | |
截至的三个月,
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
3月31日
2022 |
| |
06月30日
2022 |
| |
9月30日
2022 |
| |
12月31日
2022 |
| |
3月31日
2023 |
| |
06月30日
2023 |
| |
9月30日
2023 |
| |
12月31日
2023 |
| ||||||||||||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| ||||||||||||||||||||||||
| | |
(千)
|
| | | | | | | | ||||||||||||||||||||||||||||||||||||||
运营费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
研发费用
|
| | | | (1,084,610) | | | | | | (958,215) | | | | | | (1,432,197) | | | | | | (1,971,298) | | | | | | (1,805,053) | | | | | | (1,383,501) | | | | | | (2,018,136) | | | | | | (3,162,517) | | |
销售、一般和行政费用
|
| | | | (770,705) | | | | | | (954,784) | | | | | | (1,308,356) | | | | | | (1,211,472) | | | | | | (1,284,428) | | | | | | (1,614,305) | | | | | | (1,813,890) | | | | | | (2,207,938) | | |
其他营业收入,净额
|
| | | | 6,908 | | | | | | 26,115 | | | | | | 17,159 | | | | | | 17,582 | | | | | | 57,808 | | | | | | 76,488 | | | | | | 34,851 | | | | | | 92,041 | | |
总运营费用
|
| | | | (1,848,407) | | | | | | (1,886,884) | | | | | | (2,723,394) | | | | | | (3,165,188) | | | | | | (3,031,673) | | | | | | (2,921,318) | | | | | | (3,797,175) | | | | | | (5,278,414) | | |
运营亏损
|
| | | | (1,619,105) | | | | | | (1,239,280) | | | | | | (2,045,313) | | | | | | (2,248,125) | | | | | | (2,349,203) | | | | | | (1,370,992) | | | | | | (1,507,768) | | | | | | (2,950,087) | | |
利息支出
|
| | | | (14,773) | | | | | | (65,875) | | | | | | (109,050) | | | | | | (94,033) | | | | | | (104,801) | | | | | | (87,364) | | | | | | (28,186) | | | | | | (35,730) | | |
利息收入
|
| | | | 11,842 | | | | | | 28,124 | | | | | | 36,501 | | | | | | 35,675 | | | | | | 22,731 | | | | | | 18,512 | | | | | | 27,614 | | | | | | 25,767 | | |
其他收入(支出),净额
|
| | | | (41,418) | | | | | | (47,467) | | | | | | (55,680) | | | | | | 112,886 | | | | | | 11,107 | | | | | | 27,040 | | | | | | 6,020 | | | | | | 6,420 | | |
权益法投资中所得税费用前亏损和亏损份额
|
| | | | (1,663,454) | | | | | | (1,324,498) | | | | | | (2,173,542) | | | | | | (2,193,597) | | | | | | (2,420,166) | | | | | | (1,412,804) | | | | | | (1,502,320) | | | | | | (2,953,630) | | |
权益法中应占(亏损)收益
投资 |
| | | | (9,034) | | | | | | (25,546) | | | | | | (35,807) | | | | | | (102,400) | | | | | | (44,150) | | | | | | (11,090) | | | | | | 33,021 | | | | | | 109,061 | | |
所得税(费用)福利
|
| | | | (11,338) | | | | | | (51,330) | | | | | | (22,665) | | | | | | (41,935) | | | | | | (1,046) | | | | | | 18,678 | | | | | | 13,605 | | | | | | (93,350) | | |
净亏损
|
| | | | (1,683,826) | | | | | | (1,401,374) | | | | | | (2,232,014) | | | | | | (2,337,932) | | | | | | (2,465,362) | | | | | | (1,405,216) | | | | | | (1,455,694) | | | | | | (2,937,919) | | |
减去:可归因于非控股权益的收入(亏损)
|
| | | | 9,873 | | | | | | 99,734 | | | | | | 52,130 | | | | | | 116,896 | | | | | | (71,029) | | | | | | 84,481 | | | | | | 20,368 | | | | | | 48,969 | | |
股东应占净亏损
ZEEKR智能科技控股 有限 |
| | | | (1,693,699) | | | | | | (1,501,108) | | | | | | (2,284,144) | | | | | | (2,454,828) | | | | | | (2,394,333) | | | | | | (1,489,697) | | | | | | (1,476,062) | | | | | | (2,986,888) | | |
|
| | |
截至12月31日的年度
|
| | | | |||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| | | | |||||||||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| | | | ||||||||||||||||||
| | |
(千)
|
| ||||||||||||||||||||||||||||||
业务活动提供/(用于)的现金净额
|
| | |
|
630,182
|
| | | |
|
(3,523,597)
|
| | | |
|
2,275,333
|
| | | |
|
320,475
|
| | | | | ||||||
投资活动提供/(用于)的现金净额
|
| | |
|
379,525
|
| | | |
|
(2,006,947)
|
| | | |
|
(1,958,752)
|
| | | |
|
(275,885)
|
| | | | | ||||||
供资活动提供/(用于)的现金净额
|
| | | | 2,785,064 | | | | | | 5,373,325 | | | | | | (2,683) | | | | | | (378) | | | | | | ||||||
现金、现金等价物和限制性现金净增加/(减少)
|
| | | | 3,794,771 | | | | | | (157,219) | | | | | | 313,898 | | | | | | 44,212 | | | | | | ||||||
现金、现金等价物和限制现金
年份 |
| | | | 141,929 | | | | | | 3,897,966 | | | | | | 3,754,904 | | | | | | 528,867 | | | | | | ||||||
汇率变动对现金、现金等价物和受限制现金的影响
|
| | | | (38,734) | | | | | | 14,157 | | | | | | 35,947 | | | | | | 5,063 | | | | | | ||||||
年末现金、现金等价物和受限制现金
|
| | | | 3,897,966 | | | | | | 3,754,904 | | | | | | 4,104,749 | | | | | | 578,142 | | | | | |
| | |
按期付款
|
| |||||||||||||||||||||||||||||||||
| | |
合计
|
| |
少于
1年 |
| |
1个 - 3年
|
| |
4 - 5年
|
| |
超过
5年 |
| |||||||||||||||||||||
| | |
人民币
|
| |
美元
|
| |
人民币
|
| |||||||||||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||
资本支出承诺
|
| | | | 387,854 | | | | | | 54,628 | | | | | | 227,875 | | | | | | 146,227 | | | | | | 13,752 | | | | | | — | | |
| | |
按期付款
(千元人民币) |
| |||||||||||||||||||||||||||
| | |
合计
|
| |
少于
1年 |
| |
1 - 3年
|
| |
4 - 5年
|
| |
5年以上
|
| |||||||||||||||
经营性租赁义务
|
| | | | 2,797,036 | | | | | | 729,220 | | | | | | 968,615 | | | | | | 524,277 | | | | | | 574,924 | | |
关联方借款
|
| | | | 1,100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,100,000 | | |
贷款利息
|
| | | | 442,381 | | | | | | 49,500 | | | | | | 99,000 | | | | | | 99,000 | | | | | | 194,881 | | |
资本支出承诺
|
| | | | 387,854 | | | | | | 227,875 | | | | | | 146,227 | | | | | | 13,752 | | | | | | — | | |
合计
|
| | |
|
4,727,271
|
| | | |
|
1,006,595
|
| | | |
|
1,213,842
|
| | | |
|
637,029
|
| | | |
|
1,869,805
|
| |
| | |
年终了
2021年12月31日 |
| |
年终了
2023年12月31日 |
|
授出日期相关股份的公允价值(每股港币)
|
| |
31.2
|
| |
9.34
|
|
行权价(每股港币)
|
| |
32.7
|
| |
9.56
|
|
预期期限
|
| |
7年
|
| |
8年
|
|
预期波动率
|
| |
48.66 %
|
| |
46.20%
|
|
预期股息收益率
|
| |
2 %
|
| |
1.49%
|
|
无风险费率
|
| |
0.55 %
|
| |
3.74%
|
|
多次锻炼
|
| |
2.8
|
| |
1.5
|
|
预期失败率
|
| |
8.3 %
|
| |
7.0%
|
|
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
CAGR
|
| |
CAGR
|
| ||||||||||||||||||||||||||||||||||||
千单位
|
| |
2019 –
2023 |
| |
2024E –
2028E |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
德国 | | | | | 63.5 | | | | | | 194.5 | | | | | | 328.4 | | | | | | 471.4 | | | | | | 524.2 | | | | | | 602.9 | | | | | | 783.8 | | | | | | 1,003.3 | | | | | | 1,254.1 | | | | | | 1,530.0 | | | | | | 69.5% | | | | | | 26.2% | | |
德国新能源汽车销量的百分比
|
| | | | 58.4% | | | | | | 49.2% | | | | | | 54.6% | | | | | | 51.1% | | | | | | 74.9% | | | | | | 46.9% | | | | | | 49.6% | | | | | | 54.0% | | | | | | 58.4% | | | | | | 63.3% | | | | | | | | | | | | | | |
瑞典 | | | | | 15.6 | | | | | | 28.0 | | | | | | 56.1 | | | | | | 95.0 | | | | | | 112.2 | | | | | | 151.5 | | | | | | 193.9 | | | | | | 238.5 | | | | | | 281.4 | | | | | | 318.0 | | | | | | 63.8% | | | | | | 20.4% | | |
瑞典新能源汽车销量的百分比
|
| | | | 38.6% | | | | | | 29.7% | | | | | | 46.4% | | | | | | 57.1% | | | | | | 64.8% | | | | | | 66.8% | | | | | | 68.3% | | | | | | 70.2% | | | | | | 72.1% | | | | | | 72.8% | | | | | | | | | | | | | | |
荷兰 | | | | | 61.7 | | | | | | 73.0 | | | | | | 60.1 | | | | | | 73.4 | | | | | | 114.0 | | | | | | 152.7 | | | | | | 197.0 | | | | | | 244.3 | | | | | | 295.6 | | | | | | 345.9 | | | | | | 16.6% | | | | | | 22.7% | | |
荷兰新能源汽车销量的百分比
|
| | | | 92.6% | | | | | | 83.1% | | | | | | 57.9% | | | | | | 56.4% | | | | | | 70.8% | | | | | | 73.4% | | | | | | 76.9% | | | | | | 76.7% | | | | | | 77.5% | | | | | | 78.0% | | | | | | | | | | | | | | |
丹麦 | | | | | 5.5 | | | | | | 14.3 | | | | | | 18.5 | | | | | | 30.9 | | | | | | 62.8 | | | | | | 82.2 | | | | | | 104.4 | | | | | | 129.5 | | | | | | 152.8 | | | | | | 175.7 | | | | | | 83.5% | | | | | | 20.9% | | |
丹麦新能源汽车销量的百分比
|
| | | | 58.9% | | | | | | 43.9% | | | | | | 38.8% | | | | | | 49.4% | | | | | | 78.4% | | | | | | 80.5% | | | | | | 82.9% | | | | | | 85.6% | | | | | | 85.6% | | | | | | 84.4% | | | | | | | | | | | | | | |
排名
|
| |
BEV车型
|
| |
启动时间
|
| |
开始销售
价格(千元) |
| |
销售量
(单位) |
| |||||||||
1 | | |
ZEEKR 001
|
| | | | 2021.04 | | | | | | 300.0 | | | | | | 75,928 | | |
2
|
| |
NIO ET5
|
| | | | 2021.12 | | | | | | 298.0 | | | | | | 62,913 | | |
3
|
| |
NIO ES6
|
| | | | 2018.12 | | | | | | 338.0 | | | | | | 55,777 | | |
4
|
| |
BMW i3
|
| | | | 2013.07 | | | | | | 353.9 | | | | | | 53,682 | | |
5
|
| |
BMW iX3
|
| | | | 2020.07 | | | | | | 405.0 | | | | | | 39,594 | | |
6 | | |
ZEEKR 009
|
| | | | 2022.11 | | | | | | 499.0 | | | | | | 19,527 | | |
7
|
| |
AVATR 11
|
| | | | 2022.08 | | | | | | 300.0 | | | | | | 17,693 | | |
8
|
| |
梅赛德斯—奔驰EQE
|
| | | | 2022.08 | | | | | | 486.0 | | | | | | 14,041 | | |
9
|
| |
NIO ES8
|
| | | | 2017.04 | | | | | | 498.0 | | | | | | 13,683 | | |
10
|
| |
NIO EC6
|
| | | | 2020.07 | | | | | | 358.0 | | | | | | 11,072 | | |
|
品牌
|
| |
ZEEKR
|
| |
蔚来
|
| |
蔚来
|
| |
宝马
|
| |
蔚来
|
| |
蔚来
|
|
|
型号
|
| |
ZEEKR 001
|
| |
ET5
|
| |
ES6
|
| |
iX3
|
| |
ET7
|
| |
EC6
|
|
|
交付10,000辆车所花费的时间
|
| |
|
| |
|
| |
约7个月
|
| |
约10个月
|
| |
约6个月
|
| |
约7个月
|
|
|
品牌
|
| |
ZEEKR
|
| |
宝马
|
| |
NIO
|
| |
AVATR
|
| |
梅赛德斯—奔驰
|
|
|
模型
|
| |
ZEEKR 001
|
| |
iX3
|
| |
ET5
|
| |
AVATR 11
|
| |
EQE
|
|
|
起始售价(千元)(1)
|
| |
299.0
|
| |
405.0
|
| |
298.0
|
| |
300.0
|
| |
486.0
|
|
|
定位
|
| |
跨式掀背车
|
| |
中型SUV
|
| |
中型SUV
|
| |
中型SUV
|
| |
中型至大型车辆
|
|
| 空格 | | | | | | | | | | | | | | | | |
|
长度/宽度/高度(mm)
|
| |
4977*1999*1545
|
| |
4746*1891*1683
|
| |
4790*1960*1499
|
| |
4880*1970*1601
|
| |
4880*2032*1679
|
|
|
轴距(mm)
|
| |
3,005
|
| |
2,864
|
| |
2,888
|
| |
2,975
|
| |
3,030
|
|
| 驾驶性能 | | | | | | | | | | | | | | | | |
|
最小加速时间0—100km/h(s)
|
| |
3.3
|
| |
6.8
|
| |
4
|
| |
6.6
|
| |
6.8
|
|
|
蓄电池容量范围(kW·h)
|
| |
100
|
| |
80
|
| |
75-100
|
| |
90-116
|
| |
93.2-96.1
|
|
|
CLTC量程(公里)
|
| |
705
|
| |
530-540
|
| |
560-710
|
| |
580-730
|
| |
717-752
|
|
| 车载配置 | | | | | | | | | | | | | | | | |
|
空气悬架系统
|
| |
√
|
| |
×
|
| |
×
|
| |
×
|
| |
×
|
|
|
自动无框门
|
| |
√
|
| |
×
|
| |
√
|
| |
√
|
| |
√
|
|
|
中央触摸屏尺寸(英寸)
|
| |
15.05
|
| |
12.3
|
| |
12.8
|
| |
15.6
|
| |
12.8
|
|
排名
|
| |
MPV车型
|
| |
启动时间
|
| |
开始销售
价格(千元) |
| |
销售量
(单位) |
| |||||||||
1 | | |
ZEEKR 009
|
| | | | 2022.11 | | | | | | 499.0 | | | | | | 19,527 | | |
2
|
| |
BESTUNE NAT
|
| | | | 2021.04 | | | | | | 155.8 | | | | | | 15,323 | | |
3
|
| |
比亚迪E6
|
| | | | 2011.10 | | | | | | 309.8 | | | | | | 8,391 | | |
4
|
| |
丹沙D9
|
| | | | 2022.08 | | | | | | 395.8 | | | | | | 6,467 | | |
5
|
| |
VOYAH Dreamer
|
| | | | 2022.05 | | | | | | 339.9 | | | | | | 4,048 | | |
排名
|
| |
BEV车型
|
| |
启动时间
|
| |
开始销售
价格(千元) |
| |
销售量
(单位) |
| |||||||||
1
|
| |
特斯拉车型Y
|
| | | | 2017.07 | | | | | | 258.9 | | | | | | 252,694 | | |
2
|
| |
小鹏汽车G6
|
| | | | 2023.06 | | | | | | 209.9 | | | | | | 42,205 | | |
3
|
| |
跳跃马达C11
|
| | | | 2021.12 | | | | | | 155.8 | | | | | | 30,830 | | |
4
|
| |
一汽大众ID 4 CROZZ
|
| | | | 2020.09 | | | | | | 239.9 | | | | | | 26,079 | | |
5 | | |
ZEEKR X
|
| | | | 2023.04 | | | | | | 200.0 | | | | | | 19,622 | | |
6
|
| |
IM LS6
|
| | | | 2023.06 | | | | | | 229.9 | | | | | | 16,357 | | |
7
|
| |
XPENG G9
|
| | | | 2022.09 | | | | | | 263.9 | | | | | | 16,165 | | |
8
|
| |
AION. V
|
| | | | 2020.06 | | | | | | 159.9 | | | | | | 14,018 | | |
9
|
| |
SVW—VOLKSWAGEN ID.4 X
|
| | | | 2020.11 | | | | | | 195.8 | | | | | | 13,749 | | |
10
|
| |
奥迪Q4 e—tron
|
| | | | 2021.04 | | | | | | 289.9 | | | | | | 12,433 | | |
月数
|
| |
交货量(单位)
|
| |||
2024 | | | | | | | |
2月
|
| | | | 7,510 | | |
一月
|
| | | | 12,537 | | |
2023 | | | | | | | |
十二月 | | | | | 13,476 | | |
11月 | | | | | 13,104 | | |
10月
|
| | | | 13,077 | | |
9月
|
| | | | 12,053 | | |
8月
|
| | | | 12,303 | | |
7月
|
| | | | 12,039 | | |
6月
|
| | | | 10,620 | | |
5月
|
| | | | 8,678 | | |
4月
|
| | | | 8,101 | | |
3月
|
| | | | 6,663 | | |
二月 | | | | | 5,455 | | |
1月 | | | | | 3,116 | | |
函数
|
| |
数量:
员工 |
| |
百分比(%)
|
| ||||||
中国 | | | | | | | | | | | | | |
研发
|
| | | | 6,712 | | | | | | 40.3 | | |
销售和市场营销
|
| | | | 5,743 | | | | | | 34.5 | | |
制造
|
| | | | 2,600 | | | | | | 15.6 | | |
一般和行政
|
| | | | 804 | | | | | | 4.8 | | |
欧洲
|
| | | | | | | | | | | | |
研发
|
| | | | 715 | | | | | | 4.3 | | |
销售和营销
|
| | | | 71 | | | | | | 0.4 | | |
位置
|
| |
大约
大小,单位: 正方形 米 |
| |
主要用途
|
| |
租期
|
| |||
中国 | | | | | | | | | | | | | |
杭州 | | | | | 15,801.2 | | | | 办公室 | | |
2021年10月15日 - 2025年4月14日
|
|
宁波注 | | | | | 52,730.0 | | | |
办公室研发中心
|
| |
2023年1月1日 - 2023年12月31日
|
|
上海 | | | | | 2,716.0 | | | | 办公室 | | |
2021年12月15日 - 2024年12月14日
|
|
上海
|
| | | | 1,048.0 | | | |
办公室研发中心
|
| |
2021年12月15日 - 2024年12月14日
|
|
瑞典 | | | | | | | | | | | | | |
哥德堡 | | | | | 800.0 | | | |
仓库、车间
|
| |
2018年3月1日 - 2028年2月28日
|
|
哥德堡
|
| | | | 1,453.8 | | | |
实验室、仓库
|
| |
2021年6月1日至2024年12月31日
|
|
董事和高管
|
| |
年龄
|
| |
职位/头衔
|
|
舒夫Li | | | 60 | | | 董事创始人、董事长 | |
从惠安 | | | 53 | | | 董事联合创始人兼首席执行官 | |
东辉Li | | | 53 | | | 联合创始人董事 | |
生月桂 | | | 60 | | | 联合创始人董事 | |
斯蒂芬·布朗·戴维斯* | | | 66 | | | 独立董事 | |
米格尔·A·洛佩兹·本* | | | 64 | | | 独立董事 | |
Latha Maripuri * | | | 48 | | | 独立董事 | |
云旭 | | | 43 | | | 副总裁 | |
景源 | | | 39 | | | 首席财务官 | |
赵宇辉 | | | 52 | | | 副总裁 | |
灵珠 | | | 44 | | | 副总裁 | |
| | |
普通股
标的权益 获奖 |
| |
行使价或
购进价格 (美元/股) |
| |
授予日期(1)
|
| |
过期日期
|
| ||||||
舒夫Li
|
| |
—
|
| | | | — | | | |
—
|
| |
—
|
| |||
从惠安
|
| |
—
|
| | | | — | | | |
—
|
| |
—
|
| |||
东辉Li
|
| |
—
|
| | | | — | | | |
—
|
| |
—
|
| |||
生月桂
|
| |
—
|
| | | | — | | | |
—
|
| |
—
|
| |||
云旭
|
| |
*
|
| | | | 0.0002 | | | |
2021年8月20日
|
| |
2030年12月31日
|
| |||
景源
|
| |
*
|
| | | | 0.0002 | | | |
2021年8月20日
|
| |
2030年12月31日
|
| |||
赵宇辉
|
| |
*
|
| | | | 0.0002 | | | |
2021年8月20日
|
| |
2030年12月31日
|
| |||
灵珠
|
| | | | * | | | | | | 0.0002 | | | |
2021年8月20日
|
| |
2030年12月31日
|
|
所有董事和高管作为一个群体
|
| | | | 5,600,000 | | | | | | 0.0002 | | | |
2021年8月20日
|
| |
2030年12月31日
|
|
| | |
增发股票
在此之前拥有的 提供服务 |
| |
普通股
实益拥有的 本次发售后 |
| |
之后的投票权
此产品 |
| ||||||||||||
| | |
编号
|
| |
%**
|
| |
编号
|
| |
%
|
| |
%***
|
| ||||||
董事和高管†: | | | | | | | | | | | | | | | | | | | | | | |
舒夫Li(1)
|
| | | | 1,822,000,000 | | | | | | 80.4 | | | | | | | | | | | |
从会安(2)
|
| | | | 68,000,000 | | | | | | 3.0 | | | | | | | | | | | |
东辉Li
|
| | | | * | | | | | | * | | | | | | | | | | | |
生月桂
|
| | | | * | | | | | | * | | | | | | | | | | | |
斯蒂芬·布朗·戴维斯++
|
| | | | — | | | | | | — | | | | | | | | | | ||
米格尔·A·洛佩兹·本++
|
| | | | — | | | | | | — | | | | | | | | | | ||
Latha Maripui++
|
| | | | — | | | | | | — | | | | | | | | | | ||
云旭
|
| | | | — | | | | | | — | | | | | | | | | | | |
景源
|
| | | | — | | | | | | — | | | | | | | | | | | |
赵宇辉
|
| | | | — | | | | | | — | | | | | | | | | | | |
灵珠
|
| | | | — | | | | | | — | | | | | | | | | | | |
所有董事和高管作为一个群体
|
| | | | 1,920,000,000 | | | | | | 84.7 | | | | | | | | | | | |
主要股东: | | | | | | | | | | | | | | | | | | | | | | |
吉利汽车(3)
|
| | | | 1,240,000,000 | | | | | | 54.7 | | | | | | | | | | | |
吉利国际(香港)有限公司(4)
|
| | | | 300,000,000 | | | | | | 13.2 | | | | | | | | | | | |
GHGK创新有限公司(5)
|
| | | | 222,000,000 | | | | | | 9.8 | | | | | | | | | | | |
|
存取股人员或
美国存托股份持有者必须支付: |
| |
用于:
|
|
|
•
每100个美国存托凭证(或100个美国存托凭证的一部分)5美元(或更少)
|
| |
•
美国存托凭证的发行,包括因股份、权利或其他财产的分配而产生的发行
|
|
| | | |
•
为取款目的取消美国存托凭证,包括存款协议终止的情况
|
|
|
•
每个美国存托股份0.05美元(或更少)
|
| |
•
对美国存托股份持有者的任何现金分配
|
|
|
•
如果分发给您的证券是股票,并且这些股票是为发行美国存托凭证而存放的,则应支付的费用相当于该费用
|
| |
•
由托管人分配给美国存托股份持有人的分配给已存放证券(包括权利)持有人的证券的分配
|
|
|
•
每历年每个美国存托股份0.05美元(或更少)
|
| |
•
托管服务
|
|
|
•
注册费或转让费
|
| |
•
当您存入或提取股份时,将股份在我们的股份登记册上转移和登记至存管人或其代理人的姓名或名称
|
|
|
•
保管人的费用
|
| |
•
有线(包括SWIFT)和传真传输(如果存款协议中明确规定)
|
|
| | | |
•
将外币兑换成美元
|
|
|
•
存管机构或托管机构必须就任何ADS或ADS相关股票支付的税款和其他政府费用,例如股票转让税、印花税或预扣税
|
| |
•
必要时
|
|
|
•
托管人或其代理人为已交存证券支付的任何费用
|
| |
•
根据需要
|
|
承销商
|
| |
编号
个美国存托凭证 |
| |||
高盛(亚洲)有限责任公司
|
| | | | | | |
摩根士丹利亚洲有限公司
|
| | | | | | |
美林(亚太地区)有限公司
|
| | | | | | |
中金公司香港证券有限公司
|
| |
|
| |||
法国巴黎银行证券公司
|
| | | | | | |
中银亚洲有限公司
|
| | | | | | |
汇丰证券(美国)有限公司
|
| | | | | | |
工银国际证券有限公司
|
| | | | | | |
桑坦德美国资本市场有限责任公司
|
| | | | | | |
SPDB国际金融有限公司
|
| | | | | | |
合计
|
| | | | | |
| | |
合计
|
| ||||||
| | |
每个美国存托股份
|
| |
不带选项
购买 其他美国存托凭证 |
| |
带有选项
购买 其他美国存托凭证 |
|
首次公开募股价格
|
| |
$
|
| |
$
|
| |
$
|
|
我们从向公众提供的美国存托凭证中支付的承保折扣和佣金
|
| |
$
|
| |
$
|
| |
$
|
|
我们从向公众提供的美国存托凭证中扣除费用前的收益
|
| |
$
|
| |
$
|
| |
$
|
|
费用
|
| |
金额
|
|
美国证券交易委员会注册费
|
| |
US$
|
|
纽交所上市费
|
| |
US$
|
|
FINRA备案费
|
| |
US$
|
|
印刷费和雕刻费
|
| |
US$
|
|
律师费和开支
|
| |
US$
|
|
会计费和费用
|
| |
US$
|
|
杂项成本
|
| |
US$
|
|
合计
|
| |
US$
|
|
| | |
第
页
|
|
截至2012年12月20日止年度合并和合并财务报表
2021年12月31日、2022年12月31日和2023年12月31日 |
| | | |
独立注册会计师事务所报告
|
| |
F-2
|
|
截至2021年、2022年和2023年12月31日的合并和合并资产负债表
|
| |
F-3
|
|
截至2021年、2022年及2023年12月31日止年度的合并及综合经营报表及全面亏损
|
| |
F-5
|
|
截至2021年、2022年及2023年12月31日止年度合并及合并股东权益变动表(亏损)
|
| |
F-7
|
|
截至二零二一年、二零二二年及二零二三年十二月三十一日止年度之合并及综合现金流量表
|
| |
F-10
|
|
合并和合并财务报表附注
|
| |
F-13
|
|
财务报表附表一—母公司财务信息
|
| |
F-55
|
|
| | |
截至2012年12月31日
|
| |||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |
2023
|
| ||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
(注2(D)) |
| ||||||||||||
资产 | | | | | | | | | | | | | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | | 3,893,980 | | | | | | 3,561,544 | | | | | | 3,260,670 | | | | | | 459,256 | | |
受限现金
|
| | | | 3,986 | | | | | | 193,360 | | | | | | 844,079 | | | | | | 118,886 | | |
应收票据
|
| | | | 33,881 | | | | | | 148,673 | | | | | | 487,851 | | | | | | 68,712 | | |
应收账款(截至2021年12月31日、2022年12月31日、2023年12月31日分别扣除呆账准备人民币756元、人民币1923元和人民币3765元)
|
| | | | 24,208 | | | | | | 158,581 | | | | | | 1,104,450 | | | | | | 155,559 | | |
库存
|
| | | | 1,214,080 | | | | | | 3,164,809 | | | | | | 5,228,689 | | | | | | 736,445 | | |
应收关联方款项(扣除
呆账人民币13,232元、人民币9,276元和 截至2021年、2022年和2023年12月31日,人民币4,271元, 分别为 ) |
| | | | 3,848,577 | | | | | | 6,132,982 | | | | | | 7,256,861 | | | | | | 1,022,107 | | |
预付款和其他流动资产(扣除备抵后的净额
110元人民币、10,089元人民币和 截至2021年、2022年和2023年12月31日,人民币7,438元, 分别为 ) |
| | | | 413,095 | | | | | | 1,240,175 | | | | | | 2,294,508 | | | | | | 323,175 | | |
流动资产总额
|
| | | | 9,431,807 | | | | | | 14,600,124 | | | | | | 20,477,108 | | | | | | 2,884,140 | | |
财产、厂房和设备,净额
|
| | | | 1,092,759 | | | | | | 1,953,846 | | | | | | 2,914,274 | | | | | | 410,467 | | |
无形资产净值
|
| | | | 36,396 | | | | | | 109,947 | | | | | | 410,912 | | | | | | 57,876 | | |
土地使用权净额
|
| | | | 54,108 | | | | | | 52,932 | | | | | | 51,755 | | | | | | 7,290 | | |
经营性租赁使用权资产
|
| | | | 1,000,052 | | | | | | 2,077,072 | | | | | | 2,443,545 | | | | | | 344,166 | | |
递延纳税资产
|
| | | | 75,395 | | | | | | 46,888 | | | | | | 86,395 | | | | | | 12,168 | | |
长期投资
|
| | | | 192,221 | | | | | | 372,952 | | | | | | 459,794 | | | | | | 64,761 | | |
其他非流动资产
|
| | | | 57,194 | | | | | | 263,555 | | | | | | 273,717 | | | | | | 38,552 | | |
非流动资产合计
|
| | | | 2,508,125 | | | | | | 4,877,192 | | | | | | 6,640,392 | | | | | | 935,280 | | |
总资产
|
| | | | 11,939,932 | | | | | | 19,477,316 | | | | | | 27,117,500 | | | | | | 3,819,420 | | |
| | |
截至2012年12月31日
|
| |||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |
2023
|
| ||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
(注2(D)) |
| ||||||||||||
负债和股东权益 | | | | | | | | | | | | | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | | | | | | | | | | | | | |
短期借款,包括长期借款的流动部分
|
| | | | 663,295 | | | | | | — | | | | | | — | | | | | | — | | |
应付账款
|
| | | | 1,673,388 | | | | | | 3,812,825 | | | | | | 4,104,717 | | | | | | 578,137 | | |
应付票据
|
| | | | — | | | | | | 1,503,739 | | | | | | 5,504,945 | | | | | | 775,355 | | |
应付关联方金额
|
| | | | 5,718,117 | | | | | | 8,343,207 | | | | | | 16,355,902 | | | | | | 2,303,681 | | |
应付所得税
|
| | | | 4,030 | | | | | | 54,024 | | | | | | 108,083 | | | | | | 15,223 | | |
应计项目和其他流动负债
|
| | | | 2,091,673 | | | | | | 3,912,119 | | | | | | 6,243,956 | | | | | | 879,443 | | |
流动负债总额
|
| | | | 10,150,503 | | | | | | 17,625,914 | | | | | | 32,317,603 | | | | | | 4,551,839 | | |
非流动经营租赁负债
|
| | | | 786,202 | | | | | | 1,558,136 | | | | | | 1,807,159 | | | | | | 254,533 | | |
应付关联方款项,非流动
|
| | | | — | | | | | | 6,000,000 | | | | | | 1,100,000 | | | | | | 154,932 | | |
其他非流动负债
|
| | | | 70,411 | | | | | | 258,077 | | | | | | 563,001 | | | | | | 79,297 | | |
递延纳税义务
|
| | | | 3,390 | | | | | | 8,056 | | | | | | 8,337 | | | | | | 1,174 | | |
非流动负债合计
|
| | | | 860,003 | | | | | | 7,824,269 | | | | | | 3,478,497 | | | | | | 489,936 | | |
总负债
|
| | | | 11,010,506 | | | | | | 25,450,183 | | | | | | 35,796,100 | | | | | | 5,041,775 | | |
承付款和或有事项(附注26) | | | | | | | | | | | | | | | | | | | | | | | | | |
股东权益 | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股((2021年、2022年及2023年12月31日,面值0.0002美元、4,873,529,415股及4,734,153,746股授权股份、2,000,000股、2,000,000股及2,000,000,000股已发行及尚未发行的股份,分别)
|
| | | | 2,584 | | | | | | 2,584 | | | | | | 2,584 | | | | | | 364 | | |
可转换优先股(面值0.0002美元,
126,470,585、126,470,585和265,846,254股 核准,75,882,351,126,470,585和265,846,254 截至12月31日已发行和已发行的股票 2021年、2022年和2023年) |
| | | | 98 | | | | | | 162 | | | | | | 362 | | | | | | 51 | | |
新增实收资本
|
| | | | 4,269,555 | | | | | | 5,705,305 | | | | | | 11,213,798 | | | | | | 1,579,430 | | |
合并后公司实收资本
|
| | | | 697,517 | | | | | | — | | | | | | — | | | | | | — | | |
累计赤字
|
| | | | (4,584,927) | | | | | | (12,518,706) | | | | | | (20,865,686) | | | | | | (2,938,870) | | |
累计其他全面(亏损)收益
|
| | | | (46,766) | | | | | | (32,210) | | | | | | 17,555 | | | | | | 2,473 | | |
ZEEKR智能科技控股有限公司股东权益(亏损)
|
| | | | 338,061 | | | | | | (6,842,865) | | | | | | (9,631,387) | | | | | | (1,356,552) | | |
非控股权益
|
| | | | 591,365 | | | | | | 869,998 | | | | | | 952,787 | | | | | | 134,197 | | |
股东权益总额(亏损)
|
| | | | 929,426 | | | | | | (5,972,867) | | | | | | (8,678,600) | | | | | | (1,222,355) | | |
总负债和股东权益(赤字)
|
| | | | 11,939,932 | | | | | | 19,477,316 | | | | | | 27,117,500 | | | | | | 3,819,420 | | |
|
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |
2023
|
| ||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
(注2(D)) |
| ||||||||||||
净收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
汽车销售(包括截至2021年、2022年及2023年12月31日止年度的关联方收入分别为人民币93,985元、人民币54,845元及人民币95,299元)
|
| | | | 1,544,320 | | | | | | 19,671,247 | | | | | | 33,911,762 | | | | | | 4,776,372 | | |
电池和其他组件的销售(包括来自
关联方人民币2,126,680元、人民币10,235,863元和 截至二零二一年、二零二二年十二月三十一日止年度人民币14,454,853元及 分别为 2023) |
| | | | 2,128,193 | | | | | | 10,317,822 | | | | | | 14,692,617 | | | | | | 2,069,412 | | |
研发服务及其他服务(包括截至2021年、2022年及2023年12月31日止年度来自关联方的收入分别为人民币2,846,500元、人民币1,757,074元及人民币3,021,836元)
|
| | | | 2,855,005 | | | | | | 1,910,379 | | | | | | 3,068,239 | | | | | | 432,152 | | |
总收入
|
| | | | 6,527,518 | | | | | | 31,899,448 | | | | | | 51,672,618 | | | | | | 7,277,936 | | |
收入成本:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
车辆销售(包括截至二零二一年、二零二二年及二零二三年十二月三十一日止年度的来自关联方的收入成本分别为人民币1,478,492元、人民币18,583,211元及人民币28,782,677元)
|
| | | | (1,515,797) | | | | | | (18,748,155) | | | | | | (28,831,552) | | | | | | (4,060,839) | | |
电池和其他组件的销售(包括
来自关联方的收入为零、零和人民币3,508,760元, 截至2021年、2022年和2023年12月31日止年度, 分别为 ) |
| | | | (2,133,504) | | | | | | (9,226,025) | | | | | | (13,808,131) | | | | | | (1,944,835) | | |
研发服务及其他服务(包括截至2021年、2022年及2023年12月31日止年度来自关联方的收入成本分别为人民币4,378元、人民币219,388元及人民币105,362元)
|
| | | | (1,840,048) | | | | | | (1,453,218) | | | | | | (2,182,405) | | | | | | (307,385) | | |
收入总成本
|
| | | | (5,489,349) | | | | | | (29,427,398) | | | | | | (44,822,088) | | | | | | (6,313,059) | | |
毛利
|
| | | | 1,038,169 | | | | | | 2,472,050 | | | | | | 6,850,530 | | | | | | 964,877 | | |
运营费用: | | | | | | | | | | | | | | | | | | | | | | | | | |
研发费用
|
| | | | (3,160,304) | | | | | | (5,446,320) | | | | | | (8,369,207) | | | | | | (1,178,778) | | |
销售、一般和行政费用
|
| | | | (2,200,056) | | | | | | (4,245,317) | | | | | | (6,920,561) | | | | | | (974,741) | | |
其他营业收入,净额
|
| | | | 19,552 | | | | | | 67,764 | | | | | | 261,188 | | | | | | 36,788 | | |
总运营费用
|
| | | | (5,340,808) | | | | | | (9,623,873) | | | | | | (15,028,580) | | | | | | (2,116,731) | | |
运营亏损
|
| | | | (4,302,639) | | | | | | (7,151,823) | | | | | | (8,178,050) | | | | | | (1,151,854) | | |
利息支出
|
| | | | (53,205) | | | | | | (283,731) | | | | | | (256,081) | | | | | | (36,068) | | |
利息收入
|
| | | | 23,022 | | | | | | 112,142 | | | | | | 94,624 | | | | | | 13,328 | | |
其他(费用)收入,净额
|
| | | | (184,582) | | | | | | (31,679) | | | | | | 50,587 | | | | | | 7,124 | | |
权益法投资中所得税费用前亏损和亏损份额
|
| | | | (4,517,404) | | | | | | (7,355,091) | | | | | | (8,288,920) | | | | | | (1,167,470) | | |
权益法投资中(亏损)收益的份额
|
| | | | (16,871) | | | | | | (172,787) | | | | | | 86,842 | | | | | | 12,231 | | |
所得税优惠(费用)
|
| | | | 19,983 | | | | | | (127,268) | | | | | | (62,113) | | | | | | (8,748) | | |
净亏损
|
| | | | (4,514,292) | | | | | | (7,655,146) | | | | | | (8,264,191) | | | | | | (1,163,987) | | |
减去:(损失)非控股权益收入
|
| | | | (151,723) | | | | | | 278,633 | | | | | | 82,789 | | | | | | 11,661 | | |
ZEEKR智能科技股东应占净亏损
控股有限公司 |
| | | | (4,362,569) | | | | | | (7,933,779) | | | | | | (8,346,980) | | | | | | (1,175,648) | | |
每股净亏损: | | | | | | | | | | | | | | | | | | | | | | | | | |
基本和稀释
|
| | | | (1.43) | | | | | | (3.97) | | | | | | (4.17) | | | | | | (0.59) | | |
计算每股净亏损时使用的加权平均股份数: | | | | | | | | | | | | | | | | | | | | | | | | | |
基本和稀释
|
| | | | 1,506,849,315 | | | | | | 2,000,000,000 | | | | | | 2,000,000,000 | | | | | | 2,000,000,000 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |
2023
|
| ||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
(注2(D)) |
| ||||||||||||
净亏损
|
| | | | (4,514,292) | | | | | | (7,655,146) | | | | | | (8,264,191) | | | | | | (1,163,987) | | |
其他全面亏损,扣除税项为零: | | | | | | | | | | | | | | | | | | | | | | | | | |
外币折算调整
|
| | | | (103,405) | | | | | | 14,556 | | | | | | 49,765 | | | | | | 7,009 | | |
全面亏损
|
| | | | (4,617,697) | | | | | | (7,640,590) | | | | | | (8,214,426) | | | | | | (1,156,978) | | |
减去:可归因于非控股权益的综合(亏损)收入
|
| | | | (151,723) | | | | | | 278,633 | | | | | | 82,789 | | | | | | 11,661 | | |
ZEEKR智能科技控股股东应占综合亏损
|
| | | | (4,465,974) | | | | | | (7,919,223) | | | | | | (8,297,215) | | | | | | (1,168,639) | | |
| | |
普通股
|
| |
优先股
|
| |
额外的
实收 大写 |
| |
实收
资本金在 组合 公司 |
| |
保留
收入 (累计 赤字) |
| |
累计
其他 全面 收入(亏损) |
| |
总ZEEKR
智能 科技公司, 责任公司s权益 (赤字) |
| |
非
控制 利息 |
| |
合计
股东的 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
|
| |
人民币
|
| |
人民币
|
| |||||||||||||||||||||||||||||||||
截至2021年1月1日的余额
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,417 | | | | | | 1,241,717 | | | | | | 2,075,196 | | | | | | 56,639 | | | | | | 3,379,969 | | | | | | — | | | | | | 3,379,969 | | |
ZEEKR杭州湾注资
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | 500,000 | | | | | | — | | | | | | 500,000 | | |
公司成立时发行普通股
|
| | | | 2,000,000,000 | | | | | | 2,584 | | | | | | — | | | | | | — | | | | | | 1,997,416 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,000,000 | | | | | | — | | | | | | 2,000,000 | | |
ZEEKR上海在重组前向吉利汽车分派的股息
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,811,368) | | | | | | — | | | | | | (1,811,368) | | | | | | — | | | | | | (1,811,368) | | |
从
母公司支付 宁波维瑞迪的首府 重组 (Note 16) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 822,000 | | | | | | — | | | | | | — | | | | | | 822,000 | | | | | | — | | | | | | 822,000 | | |
股权处置收益
投资于 公共控制(注释13) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 35,478 | | | | | | — | | | | | | — | | | | | | — | | | | | | 35,478 | | | | | | — | | | | | | 35,478 | | |
权益法投资 从共同 控制(注释13) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,098 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,098 | | | | | | — | | | | | | 2,098 | | |
收购ZEEKR
杭州湾连接 重组 (注1) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,671 | | | | | | (500,000) | | | | | | — | | | | | | — | | | | | | (485,329) | | | | | | — | | | | | | (485,329) | | |
与重组有关的ZEEKR Shanghai收购(注1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,032) | | | | | | (970,386) | | | | | | — | | | | | | — | | | | | | (980,418) | | | | | | — | | | | | | (980,418) | | |
优先股发行
|
| | | | — | | | | | | — | | | | | | 75,882,351 | | | | | | 98 | | | | | | 1,934,022 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,934,120 | | | | | | — | | | | | | 1,934,120 | | |
年收购宁波维瑞迪
与 连接 重组(注1) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 138,912 | | | | | | (882,000) | | | | | | — | | | | | | — | | | | | | (743,088) | | | | | | 743,088 | | | | | | — | | |
从保留中重新分配
以资本支付的收入 CEVT(注16) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 486,186 | | | | | | (486,186) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,362,569) | | | | | | — | | | | | | (4,362,569) | | | | | | (151,723) | | | | | | (4,514,292) | | |
基于股份的薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 150,573 | | | | | | — | | | | | | — | | | | | | — | | | | | | 150,573 | | | | | | — | | | | | | 150,573 | | |
外币折算调整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (103,405) | | | | | | (103,405) | | | | | | — | | | | | | (103,405) | | |
截至2012年12月31日的余额
2021 |
| | | | 2,000,000,000 | | | | | | 2,584 | | | | | | 75,882,351 | | | | | | 98 | | | | | | 4,269,555 | | | | | | 697,517 | | | | | | (4,584,927) | | | | | | (46,766) | | | | | | 338,061 | | | | | | 591,365 | | | | | | 929,426 | | |
| | |
普通股
|
| |
优先股
|
| |
额外的
实收 大写 |
| |
实收
资本 组合 公司 |
| |
累计
赤字 |
| |
累计
其他 全面 收入(亏损) |
| |
总ZEEKR
智能 科技公司, 有限公司‘S股权 (赤字) |
| |
非
控制 利息 |
| |
合计
股东的 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
|
| |
人民币
|
| |
人民币
|
| |||||||||||||||||||||||||||||||||
截至2022年1月1日的余额
|
| | | | 2,000,000,000 | | | | | | 2,584 | | | | | | 75,882,351 | | | | | | 98 | | | | | | 4,269,555 | | | | | | 697,517 | | | | | | (4,584,927) | | | | | | (46,766) | | | | | | 338,061 | | | | | | 591,365 | | | | | | 929,426 | | |
优先股发行
|
| | | | — | | | | | | — | | | | | | 50,588,234 | | | | | | 64 | | | | | | 1,268,296 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,268,360 | | | | | | — | | | | | | 1,268,360 | | |
与重组有关的CEVT收购(注1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (43,754) | | | | | | (697,517) | | | | | | — | | | | | | — | | | | | | (741,271) | | | | | | — | | | | | | (741,271) | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,933,779) | | | | | | — | | | | | | (7,933,779) | | | | | | 278,633 | | | | | | (7,655,146) | | |
基于股份的薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 211,208 | | | | | | — | | | | | | — | | | | | | — | | | | | | 211,208 | | | | | | — | | | | | | 211,208 | | |
外币折算调整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,556 | | | | | | 14,556 | | | | | | — | | | | | | 14,556 | | |
截至2022年12月31日的余额
|
| | | | 2,000,000,000 | | | | | | 2,584 | | | | | | 126,470,585 | | | | | | 162 | | | | | | 5,705,305 | | | | |
|
—
|
| | | | | (12,518,706) | | | | | | (32,210) | | | | | | (6,842,865) | | | | | | 869,998 | | | | | | (5,972,867) | | |
| | |
普通股
|
| |
优先股
|
| |
额外的
实收 大写 |
| |
实收
资本 组合 公司 |
| |
累计
赤字 |
| |
累计
其他 全面 收入(损失) |
| |
合计
ZEEKR 智能 技术 行,责任公司s 股权(赤字) |
| |
非
控制 利息 |
| |
合计
股东的 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
|
| |
人民币
|
| |
人民币
|
| |||||||||||||||||||||||||||||||||
截至2023年1月1日的余额
|
| | |
|
2,000,000,000
|
| | | |
|
2,584
|
| | | |
|
126,470,585
|
| | | |
|
162
|
| | | |
|
5,705,305
|
| | | | | — | | | | |
|
(12,518,706)
|
| | | |
|
(32,210)
|
| | | |
|
(6,842,865)
|
| | | |
|
869,998
|
| | | |
|
(5,972,867)
|
| |
发行优先股
|
| | | | — | | | | | | — | | | | | | 139,375,669 | | | | | | 200 | | | | | | 5,372,844 | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,373,044 | | | | | | — | | | | | | 5,373,044 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,346,980) | | | | | | — | | | | | | (8,346,980) | | | | | | 82,789 | | | | | | (8,264,191) | | |
股份酬金
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 135,649 | | | | | | — | | | | | | — | | | | | | — | | | | | | 135,649 | | | | | | — | | | | | | 135,649 | | |
外币换算调整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 49,765 | | | | | | 49,765 | | | | | | — | | | | | | 49,765 | | |
截至2023年12月31日余额
|
| | |
|
2,000,000,000
|
| | | |
|
2,584
|
| | | |
|
265,846,254
|
| | | |
|
362
|
| | | |
|
11,213,798
|
| | | | | — | | | | |
|
(20,865,686)
|
| | | |
|
17,555
|
| | | |
|
(9,631,387)
|
| | | |
|
952,787
|
| | | |
|
(8,678,600)
|
| |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |
2023
|
| ||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
(注2(D)) |
| ||||||||||||
经营活动产生的现金流 | | | | | | | | | | | | | | | | | | | | | | | | | |
净亏损
|
| | | | (4,514,292) | | | | | | (7,655,146) | | | | | | (8,264,191) | | | | | | (1,163,987) | | |
将净亏损与经营活动中使用的现金净额进行调整:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
基于股份的薪酬
|
| | | | 150,573 | | | | | | 211,208 | | | | | | 135,649 | | | | | | 19,106 | | |
折旧及摊销
|
| | | | 89,838 | | | | | | 239,106 | | | | | | 618,189 | | | | | | 87,070 | | |
递延税款
|
| | | | (64,424) | | | | | | 33,173 | | | | | | (39,226) | | | | | | (5,525) | | |
处置财产和设备的损失(收益)
|
| | | | (25) | | | | | | 194 | | | | | | 15,088 | | | | | | 2,125 | | |
无形资产处置损失
|
| | | | — | | | | | | — | | | | | | 210 | | | | | | 30 | | |
权益法投资中的亏损(收益)份额
|
| | | | 16,871 | | | | | | 172,787 | | | | | | (86,842) | | | | | | (12,231) | | |
衍生工具公允价值变动
|
| | | | — | | | | | | 1,178 | | | | | | 358 | | | | | | 50 | | |
汇兑损失(收益),净额
|
| | | | 181,601 | | | | | | (91,222) | | | | | | 9,468 | | | | | | 1,334 | | |
(冲销)对有问题的拨备
个帐户 |
| | | | (5,454) | | | | | | 7,190 | | | | | | (5,814) | | | | | | (819) | | |
经营性资产和负债变动: | | | | | | | | | | | | | | | | | | | | | | | | | |
应收票据
|
| | | | (30,505) | | | | | | (114,792) | | | | | | (339,178) | | | | | | (47,772) | | |
应收账款
|
| | | | (13,187) | | | | | | (135,540) | | | | | | (947,711) | | | | | | (133,482) | | |
库存
|
| | | | (1,020,026) | | | | | | (1,950,729) | | | | | | (2,063,880) | | | | | | (290,691) | | |
关联方应付金额
|
| | | | (1,255,016) | | | | | | (2,292,260) | | | | | | (922,982) | | | | | | (129,999) | | |
预付款和其他流动资产
|
| | | | (62,147) | | | | | | (646,359) | | | | | | (1,041,999) | | | | | | (146,763) | | |
经营性租赁使用权资产
|
| | | | (499,022) | | | | | | (1,077,020) | | | | | | (366,473) | | | | | | (51,617) | | |
其他非流动资产
|
| | | | (45,897) | | | | | | (369,924) | | | | | | (37,635) | | | | | | (5,301) | | |
应付账款
|
| | | | 1,274,719 | | | | | | 2,139,437 | | | | | | 291,892 | | | | | | 41,112 | | |
应付票据
|
| | | | — | | | | | | 1,503,739 | | | | | | 4,001,206 | | | | | | 563,558 | | |
应付关联方金额
|
| | | | 4,585,508 | | | | | | 3,986,480 | | | | | | 8,482,783 | | | | | | 1,194,775 | | |
应付所得税
|
| | | | (12,135) | | | | | | 49,994 | | | | | | 54,059 | | | | | | 7,614 | | |
应计项目和其他流动负债
|
| | | | 1,320,003 | | | | | | 1,194,669 | | | | | | 2,085,136 | | | | | | 293,685 | | |
经营租赁负债
|
| | | | 506,912 | | | | | | 1,082,574 | | | | | | 392,302 | | | | | | 55,255 | | |
其他非流动负债
|
| | | | 26,287 | | | | | | 187,666 | | | | | | 304,924 | | | | | | 42,948 | | |
经营活动提供(使用)的现金净额
|
| | |
|
630,182
|
| | | |
|
(3,523,597)
|
| | | |
|
2,275,333
|
| | | |
|
320,475
|
| |
投资活动产生的现金流量 | | | | | | | | | | | | | | | | | | | | | | | | | |
购置房产、厂房和设备
|
| | | | (732,836) | | | | | | (838,068) | | | | | | (1,568,737) | | | | | | (220,952) | | |
购买无形资产
|
| | | | (22,006) | | | | | | (81,427) | | | | | | (344,663) | | | | | | (48,545) | | |
处置财产和设备的收益
|
| | | | 297 | | | | | | 24,085 | | | | | | 28,425 | | | | | | 4,004 | | |
处置长期投资收益
|
| | | | 306,240 | | | | | | 9,000 | | | | | | — | | | | | | — | | |
同一控制下企业合并的付款(附注1)
|
| | | | (1,465,747) | | | | | | (708,587) | | | | | | — | | | | | | — | | |
股权投资对象投资
|
| | | | (120,000) | | | | | | (442,017) | | | | | | — | | | | | | — | | |
向关联方偿还预付款
|
| | | | 2,413,577 | | | | | | 30,067 | | | | | | 26,223 | | | | | | 3,693 | | |
向关联方借款的支付
|
| | | | — | | | | | | — | | | | | | (100,000) | | | | | | (14,085) | | |
投资活动提供(使用)的现金净额
|
| | |
|
379,525
|
| | | |
|
(2,006,947)
|
| | | |
|
(1,958,752)
|
| | | |
|
(275,885)
|
| |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |
2023
|
| ||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
(注2(D)) |
| ||||||||||||
融资活动产生的现金流 | | | | | | | | | | | | | | | | | | | | | | | | | |
发行普通股所得收益
|
| | | | 2,000,000 | | | | | | — | | | | | | — | | | | | | — | | |
发行优先股所得款项(截至2022年和2023年的年度发行成本分别为人民币1,690元和人民币2,134元)
|
| | | | 1,934,120 | | | | | | 1,268,360 | | | | | | 5,373,044 | | | | | | 756,777 | | |
短期银行借款收益
|
| | | | 447,483 | | | | | | 147,000 | | | | | | — | | | | | | — | | |
偿还银行短期借款
|
| | | | (376,724) | | | | | | (751,359) | | | | | | — | | | | | | — | | |
长期银行借款收益
|
| | | | | | | | | | 972,042 | | | | | | — | | | | | | — | | |
偿还银行长期借款
|
| | | | | | | | | | (972,042) | | | | | | — | | | | | | — | | |
关联方贷款收益
|
| | | | 299,683 | | | | | | 7,800,000 | | | | | | — | | | | | | — | | |
偿还关联方贷款
|
| | | | — | | | | | | (3,090,676) | | | | | | (5,375,727) | | | | | | (757,155) | | |
关联方垫款偿还情况
|
| | | | (207,665) | | | | | | — | | | | | | — | | | | | | — | | |
吉利控股对ZEEKR杭州湾的出资
|
| | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | |
ZEEKR上海在重组前支付的股息
|
| | | | (1,811,833) | | | | | | — | | | | | | — | | | | | | — | | |
融资活动提供(使用)的现金净额
|
| | | | 2,785,064 | | | | | | 5,373,325 | | | | | | (2,683) | | | | | | (378) | | |
现金、现金等价物和限制性现金净增加(减少)
|
| | | | 3,794,771 | | | | | | (157,219) | | | | | | 313,898 | | | | | | 44,212 | | |
年初的现金、现金等价物和限制性现金
|
| | | | 141,929 | | | | | | 3,897,966 | | | | | | 3,754,904 | | | | | | 528,867 | | |
汇率变动对现金、现金等价物的影响
和受限现金 |
| | | | (38,734) | | | | | | 14,157 | | | | | | 35,947 | | | | | | 5,063 | | |
年末现金、现金等价物和受限制现金
|
| | | | 3,897,966 | | | | | | 3,754,904 | | | | | | 4,104,749 | | | | | | 578,142 | | |
补充披露现金流量信息: | | | | | | | | | | | | | | | | | | | | | | | | | |
缴纳所得税的现金
|
| | | | 56,046 | | | | | | 80,342 | | | | | | 120,078 | | | | | | 16,913 | | |
已支付利息
|
| | | | 45,769 | | | | | | 60,808 | | | | | | 209,571 | | | | | | 29,517 | | |
补充披露非现金投融资活动:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
应计购置的财产和设备
|
| | | | 94,158 | | | | | | 398,648 | | | | | | 497,651 | | | | | | 70,093 | | |
与处置财产和设备有关的关联方应付金额
|
| | | | — | | | | | | — | | | | | | 122,115 | | | | | | 17,200 | | |
与收购长期投资有关的应付关联方金额
|
| | | | 65,017 | | | | | | — | | | | | | — | | | | | | — | | |
母公司垫款转换为实收资本
|
| | | | 822,000 | | | | | | — | | | | | | — | | | | | | — | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |
2023
|
| ||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
(注2(D)) |
| ||||||||||||
现金和现金等价物
|
| | | | 3,893,980 | | | | | | 3,561,544 | | | | | | 3,260,670 | | | | | | 459,256 | | |
受限现金
|
| | | | 3,986 | | | | | | 193,360 | | | | | | 844,079 | | | | | | 118,886 | | |
现金总额、现金等价物和受限现金
|
| | | | 3,897,966 | | | | | | 3,754,904 | | | | | | 4,104,749 | | | | | | 578,142 | | |
实体名称
|
| |
注册地
|
| |
主要活动
|
|
ZEEKR汽车(上海)有限公司有限公司,前身为上海枫叶国润汽车有限公司("ZEEKR Shanghai") | | |
中华人民共和国
|
| | 投资控股公司 | |
ZEEKR汽车(宁波杭州湾新区)有限公司有限公司("ZEEKR杭州湾") | | |
中华人民共和国
|
| | 管理电动汽车的生产和商业化 | |
威瑞迪电动汽车科技(宁波)有限公司有限公司("宁波维瑞迪") | | |
中华人民共和国
|
| | 电动汽车电动动力总成和电池组的生产和销售 | |
Zeekr Technology Europe AB(以前称为"中欧车辆技术Aktiebolag"、"CEVT") | | |
瑞典
|
| | 提供研发服务 | |
| | |
使用寿命
|
|
建筑物
|
| |
30年
|
|
机动车辆
|
| |
2年至10年
|
|
生产设施
|
| |
2年至10年
|
|
模具和工装
|
| |
2至7年
|
|
电子设备、家具和办公设备
|
| |
2年至10年
|
|
租赁改进
|
| |
租期较短
或预计使用寿命 |
|
| | |
使用寿命
|
|
商标和域名
|
| |
10年
|
|
软件
|
| |
2—5年
|
|
| | |
年终了
12月31日 |
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
年初余额
|
| | | | 1,813 | | | | | | 15,715 | | | | | | 178,075 | | |
保证条款
|
| | | | 18,719 | | | | | | 214,793 | | | | | | 415,244 | | |
消费
|
| | | | (4,817) | | | | | | (52,433) | | | | | | (174,008) | | |
年末余额
|
| | |
|
15,715
|
| | | |
|
178,075
|
| | | |
|
419,311
|
| |
| | |
截至12月31日的年度
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
A公司[1]
|
| | | | 32.2% | | | | | | * | | | | | | * | | |
B公司[1]
|
| | | | 12.3% | | | | | | * | | | | | | * | | |
| | |
截至12月31日的年度
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
A公司[1]
|
| | | | * | | | | | | 11.62% | | | | | | * | | |
C公司[1]
|
| | | | 26.7% | | | | | | 16.42% | | | | | | * | | |
D公司[1]
|
| | | | 21.2% | | | | | | 10.35% | | | | | | 12.70% | | |
E公司[1]
|
| | | | * | | | | | | 10.28% | | | | | | * | | |
F公司[1]
|
| | | | * | | | | | | * | | | | | | 18.68% | | |
| | |
截至12月31日的年度
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
A公司[1]
|
| | | | 18.1% | | | | | | * | | | | | | * | | |
G公司[1]
|
| | | | 15.4% | | | | | | 53.54% | | | | | | 44.79% | | |
h公司
|
| | | | 12.1% | | | | | | 13.14% | | | | | | * | | |
| | |
截至2012年12月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
应收账款
|
| | | | 24,964 | | | | | | 160,504 | | | | | | 1,108,215 | | |
减:可疑账款备抵
|
| | | | (756) | | | | | | (1,923) | | | | | | (3,765) | | |
应收账款净额共计
|
| | |
|
24,208
|
| | | |
|
158,581
|
| | | |
|
1,104,450
|
| |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
新年伊始
|
| | | | 244 | | | | | | 756 | | | | | | 1,923 | | |
计提坏账准备
|
| | | | 512 | | | | | | 1,167 | | | | | | 1,842 | | |
年底
|
| | | | 756 | | | | | | 1,923 | | | | | | 3,765 | | |
| | |
截至2012年12月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
原材料
|
| | | | 375,837 | | | | | | 1,129,060 | | | | | | 733,069 | | |
正在进行的工作
|
| | | | 34,785 | | | | | | 48,216 | | | | | | 40,142 | | |
成品
|
| | | | 803,458 | | | | | | 1,987,533 | | | | | | 4,455,479 | | |
合计 | | | | | 1,214,080 | | | | | | 3,164,809 | | | | | | 5,228,689 | | |
| | |
截至2012年12月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
递延合同成本
|
| | | | 51,151 | | | | | | 529,358 | | | | | | 425,361 | | |
预付供应商款项
|
| | | | 93,690 | | | | | | 274,411 | | | | | | 328,484 | | |
可收回的增值税
|
| | | | 207,903 | | | | | | 266,278 | | | | | | 1,249,015 | | |
其他
|
| | | | 60,351 | | | | | | 170,128 | | | | | | 291,648 | | |
合计 | | | | | 413,095 | | | | | | 1,240,175 | | | | | | 2,294,508 | | |
| | |
截至12月31日的年度
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
新年伊始
|
| | | | 93 | | | | | | 110 | | | | | | 10,089 | | |
备抵/(退还)呆账备抵
|
| | | | 17 | | | | | | 9,979 | | | | | | (2,651) | | |
年底
|
| | | | 110 | | | | | | 10,089 | | | | | | 7,438 | | |
| | |
截至2012年12月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
建筑物
|
| | | | 198,359 | | | | | | 189,023 | | | | | | 234,258 | | |
生产设施
|
| | | | 344,752 | | | | | | 493,600 | | | | | | 746,172 | | |
模具和工装
|
| | | | 62,526 | | | | | | 82,973 | | | | | | 222,389 | | |
电子设备、家具和办公设备
|
| | | | 88,531 | | | | | | 350,468 | | | | | | 539,559 | | |
租赁改善
|
| | | | 122,590 | | | | | | 798,275 | | | | | | 1,250,036 | | |
机动车辆
|
| | | | 20,759 | | | | | | 75,423 | | | | | | 45,733 | | |
小计
|
| | |
|
837,517
|
| | | |
|
1,989,762
|
| | | |
|
3,038,147
|
| |
减:累计折旧
|
| | | | (219,762) | | | | | | (448,335) | | | | | | (882,141) | | |
物业、厂房及设备净额
|
| | |
|
617,755
|
| | | |
|
1,541,427
|
| | | |
|
2,156,006
|
| |
在建工程
|
| | | | 475,004 | | | | | | 412,419 | | | | | | 758,268 | | |
合计 | | | | | 1,092,759 | | | | | | 1,953,846 | | | | | | 2,914,274 | | |
| | |
截至2012年12月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
软件
|
| | | | 167,373 | | | | | | 248,498 | | | | | | 532,696 | | |
商标和域名
|
| | | | 200 | | | | | | 502 | | | | | | 1,429 | | |
小计 | | | | | 167,573 | | | | | | 249,000 | | | | | | 534,125 | | |
减去:累计摊销 | | | | | | | | | | | | | | | | | | | |
软件
|
| | | | (131,160) | | | | | | (138,994) | | | | | | (123,081) | | |
商标和域名
|
| | | | (17) | | | | | | (59) | | | | | | (132) | | |
累计摊销
|
| | |
|
(131,177)
|
| | | |
|
(139,053)
|
| | | |
|
(123,213)
|
| |
无形资产总额,净额
|
| | | | 36,396 | | | | | | 109,947 | | | | | | 410,912 | | |
| | |
截至2012年12月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
土地使用权
|
| | | | 58,813 | | | | | | 58,813 | | | | | | 58,813 | | |
减:累计摊销
|
| | | | (4,705) | | | | | | (5,881) | | | | | | (7,058) | | |
土地使用权总额,净额
|
| | | | 54,108 | | | | | | 52,932 | | | | | | 51,755 | | |
| | |
截至12月31日的年度
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
租赁成本 | | | | | | | | | | | | | | | | | | | |
经营租赁成本
|
| | | | 148,712 | | | | | | 451,723 | | | | | | 722,947 | | |
短期租赁成本
|
| | | | 26,253 | | | | | | 111,488 | | | | | | 161,382 | | |
总租赁成本
|
| | |
|
174,965
|
| | | |
|
563,211
|
| | | |
|
884,329
|
| |
| | |
截至12月31日的年度
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
为负债计量中包含的金额支付的现金:
|
| | | | | | | | | | | | | | | | | | |
经营租赁的经营现金流量
|
| | | | 145,233 | | | | | | 439,994 | | | | | | 703,282 | | |
非现金投资活动: | | | | | |||||||||||||||
换取租赁负债的使用权资产:
|
| | | | | | | | | | | | | | | | | | |
经营租赁
|
| | | | 627,957 | | | | | | 1,227,674 | | | | | | 1,006,598 | | |
| | |
截至2012年12月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
经营租赁 | | | | | | | | | | | | | | | | | | | |
经营租赁使用权资产,净额
|
| | | | 1,000,052 | | | | | | 2,077,072 | | | | | | 2,443,545 | | |
经营租赁资产总额
|
| | |
|
1,000,052
|
| | | |
|
2,077,072
|
| | | |
|
2,443,545
|
| |
经营租赁负债,流动
|
| | | | 211,562 | | | | | | 522,201 | | | | | | 665,481 | | |
非流动经营租赁负债
|
| | | | 786,202 | | | | | | 1,558,136 | | | | | | 1,807,159 | | |
经营租赁负债总额
|
| | | | 997,764 | | | | | | 2,080,337 | | | | | | 2,472,640 | | |
| | |
截至2012年12月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
加权平均剩余租期(月) | | | | | | | | | | | | | | | | | | | |
经营租赁
|
| | | | 55 | | | | | | 52 | | | | | | 59 | | |
加权平均贴现率 | | | | | | | | | | | | | | | | | | | |
经营租赁
|
| | | | 3.6% | | | | | | 3.5% | | | | | | 3.7% | | |
| | |
截至2012年12月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
一年内
|
| | | | 234,204 | | | | | | 577,726 | | | | | | 729,220 | | |
一年以上不超过两年的期限
|
| | | | 214,493 | | | | | | 498,256 | | | | | | 550,722 | | |
两年以上不超过三年的时间
|
| | | | 183,483 | | | | | | 344,435 | | | | | | 417,893 | | |
三年以上但不超过
四年 |
| | | | 126,914 | | | | | | 281,760 | | | | | | 295,985 | | |
四年以上不超过五年的时间
|
| | | | 105,334 | | | | | | 192,580 | | | | | | 228,292 | | |
五年以上
|
| | | | 229,149 | | | | | | 376,745 | | | | | | 574,924 | | |
总租赁承诺额
|
| | | | 1,093,577 | | | | | | 2,271,502 | | | | | | 2,797,036 | | |
减去:计入利息
|
| | | | 95,813 | | | | | | 191,165 | | | | | | 324,396 | | |
经营租赁总负债
|
| | | | 997,764 | | | | | | 2,080,337 | | | | | | 2,472,640 | | |
减去:当期经营租赁负债
|
| | | | 211,562 | | | | | | 522,201 | | | | | | 665,481 | | |
长期经营租赁负债
|
| | | | 786,202 | | | | | | 1,558,136 | | | | | | 1,807,159 | | |
| | |
截至2012年12月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
权益法投资: | | | | | | | | | | | | | | | |||||
广东新粤能半导体有限公司有限公司("新粤能")
|
| | | | 116,298 | | | | | | 127,408 | | | | | | 93,528 | | |
时代吉利动力电池有限公司有限公司("时代吉利")
|
| | | | 61,675 | | | | | | 169,443 | | | | | | 356,274 | | |
浙江浩汉能源科技有限公司有限公司("浙江浩翰")
|
| | | | 5,248 | | | | | | 76,101 | | | | | | 9,992 | | |
公允价值不容易确定的股权投资
|
| | | | 9,000 | | | | | | — | | | | | | — | | |
长期投资总额
|
| | | | 192,221 | | | | | | 372,952 | | | | | | 459,794 | | |
| | |
截至2012年12月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
短期借款
|
| | | | 410,319 | | | | | | — | | | | | | — | | |
长期借款,当期部分
|
| | | | 252,976 | | | | | | — | | | | | | — | | |
借款总额
|
| | |
|
663,295
|
| | | | | — | | | | | | — | | |
| | |
截至2012年12月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
应计工资和福利费用
|
| | | | 792,875 | | | | | | 1,275,732 | | | | | | 1,779,798 | | |
应计营销费用
|
| | | | 427,290 | | | | | | 467,480 | | | | | | 908,650 | | |
研发费用应付款
|
| | | | 951 | | | | | | 128,410 | | | | | | 845,661 | | |
经营租赁负债,流动
|
| | | | 211,562 | | | | | | 522,201 | | | | | | 665,481 | | |
购置物业、厂房和设备的应付款
|
| | | | 75,776 | | | | | | 385,963 | | | | | | 479,327 | | |
其他应付税金
|
| | | | 84,903 | | | | | | 131,659 | | | | | | 324,560 | | |
客户预付款
|
| | | | 118,160 | | | | | | 145,800 | | | | | | 162,031 | | |
递延收入的当期部分
|
| | | | 44,333 | | | | | | 223,070 | | | | | | 132,672 | | |
供应商的押金
|
| | | | 29,727 | | | | | | 86,109 | | | | | | 118,571 | | |
其他
|
| | | | 306,096 | | | | | | 545,695 | | | | | | 827,205 | | |
合计 | | | | | 2,091,673 | | | | | | 3,912,119 | | | | | | 6,243,956 | | |
| | |
ZEEKR
杭州湾 |
| |
ZEEKR
上海 |
| |
宁波维里迪
|
| |
CEVT
|
| |
合计
|
| |||||||||||||||
| | |
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
|
| | | | — | | | | | | 970,386 | | | | | | 60,000 | | | | | | 211,331 | | | | | | 1,241,717 | | |
ZEEKR杭州注资
托架(1) |
| | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 500,000 | | |
免除股东责任(2)
|
| | | | — | | | | | | — | | | | | | 822,000 | | | | | | — | | | | | | 822,000 | | |
收购ZEEKR杭州
按集团划分的海湾 |
| | | | (500,000) | | | | | | — | | | | | | — | | | | | | — | | | | | | (500,000) | | |
集团收购ZEEKR上海公司
|
| | | | — | | | | | | (970,386) | | | | | | — | | | | | | — | | | | | | (970,386) | | |
集团收购宁波维瑞迪
|
| | | | — | | | | | | — | | | | | | (882,000) | | | | | | — | | | | | | (882,000) | | |
调入实收资本(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 486,186 | | | | | | 486,186 | | |
截至2021年12月31日的余额
|
| | | | — | | | | | | — | | | | | | — | | | | | | 697,517 | | | | | | 697,517 | | |
集团收购CEVT
|
| | | | — | | | | | | — | | | | | | — | | | | | | (697,517) | | | | | | (697,517) | | |
截至2022年12月31日的余额
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
汽车销量
|
| | | | 1,544,320 | | | | | | 19,671,247 | | | | | | 33,911,762 | | |
电池及其他部件的销售
|
| | | | 2,128,193 | | | | | | 10,317,822 | | | | | | 14,692,617 | | |
研发服务和其他服务
|
| | | | 2,855,005 | | | | | | 1,910,379 | | | | | | 3,068,239 | | |
合计 | | | | | 6,527,518 | | | | | | 31,899,448 | | | | | | 51,672,618 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
在某个时间点确认的收入
|
| | | | 6,524,949 | | | | | | 31,824,262 | | | | | | 51,483,334 | | |
随时间确认的收入
|
| | | | 2,569 | | | | | | 75,186 | | | | | | 189,284 | | |
合计 | | | | | 6,527,518 | | | | | | 31,899,448 | | | | | | 51,672,618 | | |
| | |
账户
应收账款 |
| |
合同
负债, 当前和 非当前 |
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
截至2021年1月1日的余额
|
| | | | 11,687 | | | | | | 8,555 | | |
增加,净额
|
| | | | 12,521 | | | | | | 57,972 | | |
截至2021年12月31日的余额
|
| | | | 24,208 | | | | | | 66,527 | | |
增加,净额
|
| | | | 134,373 | | | | | | 358,961 | | |
截至2022年12月31日的余额
|
| | | | 158,581 | | | | | | 425,488 | | |
增加,净额
|
| | | | 945,869 | | | | | | 287,610 | | |
截至2023年12月31日的期末余额
|
| | | | 1,104,450 | | | | | | 713,098 | | |
| | |
数量:
受限股份 个单位 |
| |
加权
平均 授权日 每股公允价值 |
| ||||||
| | | | | | | | |
人民币
|
| |||
未归属于2021年1月1日
|
| | | | — | | | | | | — | | |
已批准
|
| | | | 56,560,400 | | | | | | 11.4 | | |
已归属
|
| | | | — | | | | | | — | | |
被没收
|
| | | | 3,595,600 | | | | | | 11.4 | | |
未归属于2022年1月1日
|
| | | | 52,964,800 | | | | | | 11.4 | | |
已批准 | | | | | 37,957,156 | | | | | | 19.1 | | |
背心 | | | | | — | | | | | | — | | |
被没收 | | | | | 4,894,880 | | | | | | 11.4 | | |
2023年1月1日未归属
|
| | |
|
86,027,076
|
| | | |
|
14.8
|
| |
已批准
|
| | | | 17,955,300 | | | | | | 32.2 | | |
既得
|
| | |
|
—
|
| | | |
|
—
|
| |
被没收
|
| | | | 10,970,645 | | | | | | 16.3 | | |
2023年12月31日未归属
|
| | | | 93,011,731 | | | | | | 17.9 | | |
预计于2023年12月31日归属
|
| | | | 78,662,710 | | | | | | 17.3 | | |
| | |
年终了
2021年12月31日 |
| |
年终了
2023年12月31日 |
|
授予日期相关股份的公允价值
(HKD每股) |
| |
31.2
|
| |
9.34
|
|
行使价(每股港币)
|
| |
32.7
|
| |
9.56
|
|
预期期限
|
| |
7年
|
| |
8年
|
|
预期波动率
|
| |
48.66%
|
| |
46.20%
|
|
预期股息收益率
|
| |
2%
|
| |
1.49%
|
|
无风险费率
|
| |
0.55%
|
| |
3.74%
|
|
练习多个
|
| |
2.8
|
| |
1.5
|
|
预期失败率
|
| |
8.3%
|
| |
7.0%
|
|
| | |
数量:
选项 |
| |
加权
平均运动量 价格 |
| |
加权
平均 剩余 合同条款 |
| |
加权
平均 授权日 公允价值 |
| |
聚合
内在价值 |
| |||||||||||||||
| | | | | | | | |
人民币
|
| |
年数
|
| |
人民币
|
| |
人民币
|
| ||||||||||||
截至2021年1月1日尚未偿还
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
已批准
|
| | | | 63,520,000 | | | | | | 27.3 | | | | | | | | | | | | 10.0 | | | | | | | | |
锻炼
|
| | |
|
—
|
| | | |
|
—
|
| | | | | | | | | | | | | | | | | | | |
被没收
|
| | | | 7,100,000 | | | | | | 27.3 | | | | | | | | | | | | 10.0 | | | | | | | | |
截至2022年1月1日尚未偿还
|
| | | | 56,420,000 | | | | | | 27.3 | | | | | | 6.0 | | | | | | 10.0 | | | | | | — | | |
已批准
|
| | | | — | | | | |
|
—
|
| | | | | | | | | | | | | | | | | | | |
已转账
|
| | | | 5,330,000 | | | | | | 27.3 | | | | | | | | | | | | 10.0 | | | | | | | | |
锻炼
|
| | | | — | | | | |
|
—
|
| | | | | | | | | | | | | | | | | | | |
被没收
|
| | | | 8,320,000 | | | | | | 27.3 | | | | | | | | | | | | 10.0 | | | | | | | | |
截至2023年1月1日未偿还
|
| | | | 53,430,000 | | | | | | 27.3 | | | | | | 5.0 | | | | | | 10.0 | | | | | | — | | |
已批准
|
| | | | 9,300,000 | | | | | | 8.7 | | | | | | | | | | | | 3.9 | | | | | | | | |
转移
|
| | | | 1,495,000 | | | | | | 26.1 | | | | | | | | | | | | 9.6 | | | | | | | | |
行使
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | |
被没收
|
| | | | 2,150,000 | | | | | | 27.3 | | | | | | | | | | | | 10.0 | | | | | | | | |
截至2023年12月31日尚未偿还
|
| | | | 62,075,000 | | | | | | 24.5 | | | | | | 4.6 | | | | | | 9.1 | | | | | | — | | |
预计于2023年12月31日归属
|
| | |
|
53,925,780
|
| | | |
|
24.8
|
| | | |
|
4.5
|
| | | |
|
9.2
|
| | | |
|
—
|
| |
于2023年12月31日到期
|
| | |
|
10,576,000
|
| | | |
|
27.3
|
| | | |
|
4.0
|
| | | |
|
10.0
|
| | | |
|
—
|
| |
| | |
数量:
限制股份 单位 |
| |
加权平均值
授权日 每股公允价值 |
| ||||||
| | | | | | | | |
人民币
|
| |||
未归属于2021年1月1日
|
| | | | — | | | | | | — | | |
已批准
|
| | | | 9,128,000 | | | | | | 22.3 | | |
已归属
|
| | |
|
—
|
| | | |
|
—
|
| |
被没收
|
| | | | 732,195 | | | | | | 22.3 | | |
2022年1月1日未归属
|
| | | | 8,395,805 | | | | | | 22.3 | | |
已批准
|
| | |
|
—
|
| | | |
|
—
|
| |
已转账
|
| | | | 2,224,000 | | | | | | 22.3 | | |
已归属
|
| | | | 2,411,489 | | | | | | 22.3 | | |
被没收
|
| | | | 720,316 | | | | | | 22.3 | | |
2023年1月1日未归属
|
| | | | 7,488,000 | | | | | | 22.3 | | |
已批准
|
| | |
|
—
|
| | | |
|
—
|
| |
转移
|
| | | | 178,000 | | | | | | 22.3 | | |
既得
|
| | | | 503,000 | | | | | | 22.3 | | |
被没收
|
| | | | 2,309,000 | | | | | | 22.3 | | |
2023年12月31日未归属
|
| | | | 4,854,000 | | | | | | 22.3 | | |
预计于2023年12月31日归属
|
| | | | 3,918,351 | | | | | | 22.3 | | |
| | |
年终了
12月31日 |
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
收入成本
|
| | | | 1,097 | | | | | | 30,499 | | | | | | 12,591 | | |
销售、一般和行政管理
|
| | | | 40,014 | | | | | | 59,913 | | | | | | 50,812 | | |
研发
|
| | | | 109,462 | | | | | | 120,796 | | | | | | 72,246 | | |
合计 | | | | | 150,573 | | | | | | 211,208 | | | | | | 135,649 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
法定所得税率
|
| | | | 25.0% | | | | | | 25.0% | | | | | | 25.0% | | |
不可扣税开支
|
| | | | (1.0)% | | | | | | (0.8)% | | | | | | (0.3)% | | |
符合条件的研发费用额外扣除税款
|
| | | | 0.6% | | | | | | 0.9% | | | | | | 1.7% | | |
不征税收入
|
| | | | —% | | | | | | —% | | | | | | 0.4% | | |
优惠税率的税收效应
|
| | | | (0.9)% | | | | | | 0.8% | | | | | | (0.3)% | | |
对不同税务管辖区税率的影响
|
| | | | 0.1% | | | | | | 0.1% | | | | | | (0.6)% | | |
估值备抵变动
|
| | | | (23.3)% | | | | | | (27.8)% | | | | | | (27.2)% | | |
其他人
|
| | | | —% | | | | | | 0.1% | | | | | | 0.5% | | |
所得税费用
|
| | | | 0.5% | | | | | | (1.7)% | | | | | | (0.8)% | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
当期所得税支出
|
| | | | 40,833 | | | | | | 96,321 | | | | | | 103,865 | | |
递延所得税(福利)/费用
|
| | | | (60,816) | | | | | | 30,947 | | | | | | (41,752) | | |
合计 | | | | | (19,983) | | | | | | 127,268 | | | | | | 62,113 | | |
| | |
截至2012年12月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
递延纳税资产 | | | | | | | | | | | | | | | | | | | |
营业净亏损结转
|
| | | | 317,032 | | | | | | 1,097,086 | | | | | | 1,339,819 | | |
开发费用
|
| | | | 695,922 | | | | | | 1,825,814 | | | | | | 3,419,526 | | |
应计费用
|
| | | | 37,872 | | | | | | 171,221 | | | | | | 355,956 | | |
集团间未实现利润
|
| | | | 10 | | | | | | 58,679 | | | | | | 194,486 | | |
折旧和摊销
|
| | | | 9,625 | | | | | | 32,074 | | | | | | 150,217 | | |
其他人
|
| | | | 76,209 | | | | | | 13,408 | | | | | | 6,415 | | |
递延税金资产总额
|
| | | | 1,136,670 | | | | | | 3,198,282 | | | | | | 5,466,419 | | |
估值津贴
|
| | | | (1,061,275) | | | | | | (3,151,394) | | | | | | (5,380,024) | | |
递延税项总资产,净额
|
| | | | 75,395 | | | | | | 46,888 | | | | | | 86,395 | | |
| | |
截至12月31日的年度
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
聚合效应
|
| | | | 38,631 | | | | | | (63,325) | | | | | | — | | |
每股影响 - 基本和稀释
|
| | | | 0.03 | | | | | | (0.03) | | | | | | — | | |
| | |
截至12月31日的年度
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
年初余额
|
| | | | 3,421 | | | | | | 1,061,275 | | | | | | 3,151,394 | | |
添加 | | | | | 1,057,854 | | | | | | 2,090,119 | | | | | | 2,228,630 | | |
年末余额
|
| | | | 1,061,275 | | | | | | 3,151,394 | | | | | | 5,380,024 | | |
实体或个人名称
|
| |
与公司的关系
|
|
吉利汽车控股有限公司(“吉利汽车”) | | | 公司股东 | |
浙江吉利控股集团有限公司(“吉利控股”) | | | 公司股东 | |
吉利控股旗下子公司 | | | 吉利控股控股的公司,不包括吉利汽车及其子公司 | |
吉利汽车子公司 | | | 受吉利汽车影响较大的公司 | |
吉利汽车旗下子公司 | | | 吉利汽车控股公司 | |
浙江浩瀚、时代吉利和鑫悦能 | | | 集团股权被投资人 | |
交易性质
|
| |
与集团的关系
|
| |
截至2013年12月31日的年度
|
| |||||||||||||||
|
2021
|
| |
2022
|
| |
2023
|
| ||||||||||||||
| | | | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
汽车销售收入
|
| | 吉利控股 | | | | | — | | | | | | 1,350 | | | | | | 5,234 | | |
| | | 吉利汽车旗下子公司 | | | | | — | | | | | | 2,649 | | | | | | 5,072 | | |
| | |
吉利控股旗下子公司
|
| | | | 86,534 | | | | | | 50,597 | | | | | | 82,793 | | |
| | | 吉利汽车子公司 | | | | | 7,451 | | | | | | — | | | | | | — | | |
| | |
集团股权被投资人
|
| | | | — | | | | | | 249 | | | | | | 2,200 | | |
| | | | | | | | 93,985 | | | | | | 54,845 | | | | | | 95,299 | | |
研发及其他服务收入
|
| | 吉利控股 | | | | | — | | | | | | 156 | | | | | | 363,181 | | |
| | | 吉利汽车旗下子公司 | | | | | 1,933 | | | | | | 7,755 | | | | | | 1,776 | | |
| | |
吉利控股旗下子公司
|
| | | | 2,841,605 | | | | | | 1,660,387 | | | | | | 2,134,587 | | |
| | | 吉利汽车子公司 | | | | | 2,962 | | | | | | 87,020 | | | | | | 522,292 | | |
| | |
集团股权被投资人
|
| | | | — | | | | | | 1,756 | | | | | | — | | |
| | | | | | | | 2,846,500 | | | | | | 1,757,074 | | | | | | 3,021,836 | | |
电池及其他组件销售收入
|
| | 吉利汽车旗下子公司 | | | | | 942,375 | | | | | | 1,802,779 | | | | | | 3,262,575 | | |
| | |
吉利控股旗下子公司
|
| | | | 807,527 | | | | | | 6,667,075 | | | | | | 8,461,837 | | |
| | | 吉利汽车子公司 | | | | | 376,778 | | | | | | 1,663,519 | | | | | | 2,730,324 | | |
| | |
集团股权被投资人
|
| | | | — | | | | | | 102,490 | | | | | | 117 | | |
| | | | | | | | 2,126,680 | | | | | | 10,235,863 | | | | | | 14,454,853 | | |
余额的性质
|
| |
与集团的关系
|
| |
截至2012年12月31日
|
| |||||||||||||||
|
2021
|
| |
2022
|
| |
2023
|
| ||||||||||||||
| | | | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
与经营活动有关的应收关联方款项
|
| | 吉利控股 | | | | | 129 | | | | | | 652 | | | | | | 589 | | |
| | | 吉利汽车旗下子公司 | | | | | 100,603 | | | | | | 673,184 | | | | | | 543,298 | | |
| | |
吉利控股旗下子公司
|
| | | | 3,651,651 | | | | | | 4,899,856 | | | | | | 4,180,105 | | |
| | | 吉利汽车子公司 | | | | | 39,904 | | | | | | 506,197 | | | | | | 2,301,831 | | |
| | |
集团股权被投资人
|
| | | | — | | | | | | 26,870 | | | | | | 8,923 | | |
| | | | | | | | 3,792,287 | | | | | | 6,106,759 | | | | | | 7,034,746 | | |
与PPE处置相关的应收关联方款项
|
| |
吉利控股旗下子公司
|
| | | | — | | | | | | — | | | | | | 122,115 | | |
| | |
截至12月31日的年度
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
新年伊始
|
| | | | 19,215 | | | | | | 13,232 | | | | | | 9,276 | | |
坏账准备冲销
|
| | | | (5,983) | | | | | | (3,956) | | | | | | (5,005) | | |
年底
|
| | | | 13,232 | | | | | | 9,276 | | | | | | 4,271 | | |
交易性质
|
| |
与集团的关系
|
| |
截至2013年12月31日的年度
|
| |||||||||||||||
|
2021
|
| |
2022
|
| |
2023
|
| ||||||||||||||
| | | | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
对关联方的贷款和垫款
|
| | 吉利汽车子公司(1) | | | | | 56,290 | | | | | | 26,223 | | | | | | — | | |
| | |
集团股权投资单位(2)
|
| | | | — | | | | | | — | | | | | | 100,000 | | |
| | | | | | | | 56,290 | | | | | | 26,223 | | | | | | 100,000 | | |
交易性质
|
| |
与集团的关系
|
| |
截至2013年12月31日的年度
|
| |||||||||||||||
|
2021
|
| |
2022
|
| |
2023
|
| ||||||||||||||
| | | | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
车辆和车辆相关部件的采购(1)
|
| | 吉利控股子公司 | | | | | 1,626,046 | | | | | | 18,605,099 | | | | | | 25,550,683 | | |
| | | 吉利汽车子公司 | | | | | 17,100 | | | | | | — | | | | | | 4,244,910 | | |
| | |
集团股权被投资人
|
| | | | — | | | | | | 196,570 | | | | | | 147,501 | | |
| | | | | | | | 1,643,146 | | | | | | 18,801,669 | | | | | | 29,943,094 | | |
购买电池和其他相关组件
|
| | 吉利汽车子公司 | | | | | — | | | | | | — | | | | | | 13,190 | | |
| | | 吉利控股子公司 | | | | | — | | | | | | — | | | | | | 3,494,664 | | |
| | |
集团股权被投资人
|
| | | | — | | | | | | — | | | | | | 21,292 | | |
| | | | | | | | — | | | | | | — | | | | | | 3,529,146 | | |
交易性质
|
| |
与集团的关系
|
| |
截至2013年12月31日的年度
|
| |||||||||||||||
|
2021
|
| |
2022
|
| |
2023
|
| ||||||||||||||
| | | | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
购买财产和
设备和无形资产 |
| | 吉利控股 | | | | | — | | | | | | 4 | | | | | | — | | |
| | | 吉利汽车旗下子公司 | | | | | 73,623 | | | | | | 19,950 | | | | | | 26,458 | | |
| | | 吉利控股旗下子公司 | | | | | 78,459 | | | | | | 86,573 | | | | | | 105,430 | | |
| | | 吉利汽车子公司 | | | | | 374 | | | | | | 261 | | | | | | 10 | | |
| | | 集团股权被投资人 | | | | | — | | | | | | 14,486 | | | | | | 9,026 | | |
| | | | | | | | 152,456 | | | | | | 121,274 | | | | | | 140,924 | | |
购买服务
|
| | 吉利控股 | | | | | 1,931 | | | | | | 946 | | | | | | 8,356 | | |
| | |
吉利控股子公司(2)
|
| | | | 2,168,988 | | | | | | 2,538,828 | | | | | | 2,895,071 | | |
| | | 吉利汽车旗下子公司 | | | | | 70,852 | | | | | | 485,390 | | | | | | 224,795 | | |
| | | 吉利汽车子公司 | | | | | 18,083 | | | | | | 48,210 | | | | | | 110,180 | | |
| | | 集团股权被投资人 | | | | | — | | | | | | 3,041 | | | | | | 27,559 | | |
| | | | | | | | 2,259,854 | | | | | | 3,076,415 | | | | | | 3,265,961 | | |
利息支出
|
| | 吉利控股 | | | | | 9,987 | | | | | | 11,976 | | | | | | 2,926 | | |
| | | 吉利控股旗下子公司 | | | | | — | | | | | | 187,435 | | | | | | 169,636 | | |
| | | 吉利汽车旗下子公司 | | | | | — | | | | | | — | | | | | | 2,680 | | |
| | | 集团股权被投资人 | | | | | — | | | | | | — | | | | | | 762 | | |
| | | | | | | | 9,987 | | | | | | 199,411 | | | | | | 176,004 | | |
余额的性质
|
| |
与集团的关系
|
| |
截至2012年12月31日
|
| |||||||||||||||
|
2021
|
| |
2022
|
| |
2023
|
| ||||||||||||||
| | | | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
与经营活动相关的应付关联方金额
|
| | 吉利控股 | | | | | 155 | | | | | | 23,742 | | | | | | 4,417 | | |
| | | 吉利汽车旗下子公司 | | | | | 147,585 | | | | | | 213,222 | | | | | | 400,046 | | |
| | | 吉利控股的子公司(2) | | | | | 3,510,681 | | | | | | 7,536,479 | | | | | | 13,964,064 | | |
| | | 吉利汽车子公司 | | | | | 209,894 | | | | | | 19,875 | | | | | | 1,914,689 | | |
| | | 集团股权被投资人 | | | | | — | | | | | | 61,477 | | | | | | 54,362 | | |
| | | | | | | | 3,868,315 | | | | | | 7,854,795 | | | | | | 16,337,578 | | |
与融资活动相关的应付关联方金额
|
| | 吉利控股(3) | | | | | 1,290,677 | | | | | | — | | | | | | — | | |
| | |
吉利控股子公司(3)(4)
|
| | | | 475,726 | | | | | | 6,475,727 | | | | | | 1,100,000 | | |
| | | | | | | | 1,766,403 | | | | | | 6,475,727 | | | | | | 1,100,000 | | |
与收购长期投资和购买物业及设备有关的应付关联方金额
|
| | 吉利汽车旗下子公司 | | | | | 69,060 | | | | | | — | | | | | | 1,028 | | |
| | | 吉利控股旗下子公司 | | | | | 14,339 | | | | | | 12,685 | | | | | | 17,296 | | |
| | | | | | | | 83,399 | | | | | | 12,685 | | | | | | 18,324 | | |
| | |
截至12月31日的年度
|
| | |||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| | |||||||||||
分子 | | | | | | | | | | | | | | | | | | | | | | |
合并实体净亏损
|
| | | | (2,299,923) | | | | | | (7,651,854) | | | | | | (8,264,191) | | | | ||
宁波维瑞迪的净(亏损)/收入可归因于NCI
|
| | | | (151,723) | | | | | | 278,633 | | | | | | 82,789 | | | | ||
ZEEKR普通股股东应占净亏损
|
| | | | (2,148,200) | | | | | | (7,930,487) | | | | | | (8,346,980) | | | | ||
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
|
| | | | 1,506,849,315 | | | | | | 2,000,000,000 | | | | | | 2,000,000,000 | | | | ||
普通股股东应占每股基本净亏损
|
| | | | (1.43) | | | | | | (3.97) | | | | | | (4.17) | | | | ||
普通股股东每股摊薄净亏损
|
| | | | (1.43) | | | | | | (3.97) | | | | | | (4.17) | | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
编号
|
| |
编号
|
| |
编号
|
| |||||||||
行使限制性股份单位时可发行的股份
|
| | | | 52,964,800 | | | | | | 86,027,076 | | | | | | 93,011,731 | | |
系列A前优先股
|
| | | | 75,882,351 | | | | | | 126,470,585 | | | | | | 126,470,585 | | |
A系列优先股
|
| | | | — | | | | | | — | | | | | | 139,375,669 | | |
| | |
截至2021年12月31日的年度
|
| |||||||||||||||||||||||||||
| | |
ZEEKR
|
| |
Viridi
|
| |
CEVT
|
| |
淘汰
|
| |
合并
|
| |||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||||||||
收入
|
| | | | 1,821,130 | | | | | | 2,521,951 | | | | | | 2,760,362 | | | | | | (575,925) | | | | | | 6,527,518 | | |
收入成本
|
| | | | (1,744,563) | | | | | | (2,481,524) | | | | | | (1,807,451) | | | | | | 544,189 | | | | | | (5,489,349) | | |
分部利润
|
| | | | 76,567 | | | | | | 40,427 | | | | | | 952,911 | | | | | | (31,736) | | | | | | 1,038,169 | | |
| | |
截至2022年12月31日的年度
|
| |||||||||||||||||||||||||||
| | |
ZEEKR
|
| |
Viridi
|
| |
CEVT
|
| |
淘汰
|
| |
合并
|
| |||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||||||||
收入
|
| | | | 20,630,041 | | | | | | 12,799,124 | | | | | | 2,439,927 | | | | | | (3,969,644) | | | | | | 31,899,448 | | |
收入成本
|
| | | | (19,587,442) | | | | | | (11,628,709) | | | | | | (1,958,945) | | | | | | 3,747,698 | | | | | | (29,427,398) | | |
分部利润
|
| | | | 1,042,599 | | | | | | 1,170,415 | | | | | | 480,982 | | | | | | (221,946) | | | | | | 2,472,050 | | |
| | |
截至2023年12月31日止年度
|
| |||||||||||||||||||||||||||
| | |
ZEEKR
|
| |
Viridi
|
| |
CEVT
|
| |
淘汰
|
| |
合并
|
| |||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||||||||
净收入
|
| | | | 35,614,648 | | | | | | 18,203,200 | | | | | | 2,259,127 | | | | | | (4,404,357) | | | | | | 51,672,618 | | |
收入成本
|
| | | | (29,822,710) | | | | | | (17,248,985) | | | | | | (1,994,036) | | | | | | 4,243,643 | | | | | | (44,822,088) | | |
分部溢利
|
| | | | 5,791,938 | | | | | | 954,215 | | | | | | 265,091 | | | | | | (160,714) | | | | | | 6,850,530 | | |
| | |
截至2021年12月31日的年度
|
| |||||||||||||||||||||||||||
| | |
ZEEKR
|
| |
Viridi
|
| |
CEVT
|
| |
淘汰
|
| |
合并
|
| |||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||||||||
总资产
|
| | | | 7,748,554 | | | | | | 4,060,704 | | | | | | 3,759,074 | | | | | | (3,628,400) | | | | | | 11,939,932 | | |
| | |
截至2022年12月31日的年度
|
| |||||||||||||||||||||||||||
| | |
ZEEKR
|
| |
Viridi
|
| |
CEVT
|
| |
淘汰
|
| |
合并
|
| |||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||||||||
总资产
|
| | | | 9,618,203 | | | | | | 9,708,876 | | | | | | 3,567,993 | | | | | | (3,417,756) | | | | | | 19,477,316 | | |
| | |
截至2023年12月31日止年度
|
| |||||||||||||||||||||||||||
| | |
ZEEKR
|
| |
Viridi
|
| |
CEVT
|
| |
淘汰
|
| |
合并
|
| |||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||||||||
总资产
|
| | | | 16,746,231 | | | | | | 12,058,165 | | | | | | 3,189,275 | | | | | | (4,876,171) | | | | | | 27,117,500 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
可报告分部的总毛利
|
| | | | 1,038,169 | | | | | | 2,472,050 | | | | | | 6,850,530 | | |
未分配金额 * | | | | | | | | | | | | | | | | | | | |
研发费用
|
| | | | (3,160,304) | | | | | | (5,446,320) | | | | | | (8,369,207) | | |
销售、一般和管理费用
|
| | | | (2,200,056) | | | | | | (4,245,317) | | | | | | (6,920,561) | | |
其他营业收入,净额
|
| | | | 19,552 | | | | | | 67,764 | | | | | | 261,188 | | |
利息支出
|
| | | | (53,205) | | | | | | (283,731) | | | | | | (256,081) | | |
利息收入
|
| | | | 23,022 | | | | | | 112,142 | | | | | | 94,624 | | |
其他(费用)收入,净额
|
| | | | (184,582) | | | | | | (31,679) | | | | | | 50,587 | | |
除所得税费用和权益中应占损失
方法投资 |
| | | | (4,517,404) | | | | | | (7,355,091) | | | | | | (8,288,920) | | |
| | |
截至2021年12月31日的年度
|
| |||||||||||||||
| | |
中国
|
| |
欧洲
|
| |
其他
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
车辆
|
| | | | 1,544,320 | | | | | | — | | | | | | — | | |
电池和其他组件
|
| | | | 1,705,656 | | | | | | 422,537 | | | | | | — | | |
研发和其他
|
| | | | 2,433,706 | | | | | | 407,612 | | | | | | 13,687 | | |
合计 | | | | | 5,683,682 | | | | | | 830,149 | | | | | | 13,687 | | |
| | |
截至2022年12月31日的年度
|
| |||||||||||||||
| | |
中国
|
| |
欧洲
|
| |
其他
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
车辆
|
| | | | 19,671,247 | | | | | | — | | | | | | — | | |
电池和其他组件
|
| | | | 7,463,851 | | | | | | 2,759,550 | | | | | | 94,421 | | |
研发和其他
|
| | | | 1,713,272 | | | | | | 44,017 | | | | | | 153,090 | | |
合计 | | | | | 28,848,370 | | | | | | 2,803,567 | | | | | | 247,511 | | |
| | |
截至2023年12月31日止年度
|
| |||||||||||||||
| | |
中国
|
| |
欧洲
|
| |
其他
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
车辆
|
| | | | 32,889,346 | | | | | | 44,315 | | | | | | 978,101 | | |
电池和其他组件
|
| | | | 10,388,319 | | | | | | 4,194,542 | | | | | | 109,756 | | |
研究和开发及其他
|
| | | | 2,697,682 | | | | | | 368,166 | | | | | | 2,391 | | |
合计
|
| | | | 45,975,347 | | | | | | 4,607,023 | | | | | | 1,090,248 | | |
| | |
截至2021年12月31日的年度
|
| |||||||||
| | |
中国
|
| |
瑞典
|
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
长期资产总额
|
| | | | 1,620,601 | | | | | | 619,908 | | |
| | |
截至2022年12月31日的年度
|
| |||||||||
| | |
中国
|
| |
瑞典
|
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
长期资产总额
|
| | | | 3,679,363 | | | | | | 777,989 | | |
| | |
截至2023年12月31日止年度
|
| |||||||||||||||
| | |
中国
|
| |
瑞典
|
| |
其他
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
长期资产共计
|
| | | | 5,248,201 | | | | | | 706,906 | | | | | | 139,095 | | |
| | |
截至2012年12月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
不到一年
|
| | | | 297,314 | | | | | | 118,852 | | | | | | 227,875 | | |
一到三年
|
| | | | 71,498 | | | | | | 162,991 | | | | | | 146,227 | | |
四到五年
|
| | | | 52,351 | | | | | | 12,619 | | | | | | 13,752 | | |
合计 | | | | | 421,163 | | | | | | 294,462 | | | | | | 387,854 | | |
| | |
截至2012年12月31日
|
| |||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |
2023
|
| ||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
(Note 2d) |
| ||||||||||||
资产 | | | | | | | | | | | | | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | | 1,907,283 | | | | | | 64,444 | | | | | | 225,908 | | | | | | 31,818 | | |
其他流动资产
|
| | | | — | | | | | | 3,562 | | | | | | 25,641 | | | | | | 3,611 | | |
应收子公司款项
|
| | | | — | | | | | | 627,937 | | | | | | 7,012 | | | | | | 988 | | |
总资产
|
| | | | 1,907,283 | | | | | | 695,943 | | | | | | 258,561 | | | | | | 36,417 | | |
负债 | | | | | | | | | | | | | | | | | | | | | | | | | |
应计项目和其他流动负债
|
| | | | — | | | | | | 1,241 | | | | | | 8,488 | | | | | | 1,194 | | |
子公司投资亏损
|
| | | | 1,569,222 | | | | | | 7,537,567 | | | | | | 9,881,460 | | | | | | 1,391,775 | | |
总负债
|
| | | | 1,569,222 | | | | | | 7,538,808 | | | | | | 9,889,948 | | | | | | 1,392,969 | | |
股东权益 | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股
|
| | | | 2,584 | | | | | | 2,584 | | | | | | 2,584 | | | | | | 364 | | |
优先股
|
| | | | 98 | | | | | | 162 | | | | | | 362 | | | | | | 51 | | |
新增实收资本
|
| | | | 4,269,555 | | | | | | 5,705,305 | | | | | | 11,213,798 | | | | | | 1,579,430 | | |
合并公司实缴资本
|
| | | | 697,517 | | | | | | — | | | | | | — | | | | | | — | | |
累计赤字
|
| | | | (4,584,927) | | | | | | (12,518,706) | | | | | | (20,865,686) | | | | | | (2,938,870) | | |
累计其他全面(亏损)收益
|
| | | | (46,766) | | | | | | (32,210) | | | | | | 17,555 | | | | | | 2,473 | | |
股东权益合计(亏损)
|
| | | | 338,061 | | | | | | (6,842,865) | | | | | | (9,631,387) | | | | | | (1,356,552) | | |
总负债和股东权益
|
| | | | 1,907,283 | | | | | | 695,943 | | | | | | 258,561 | | | | | | 36,417 | | |
| | |
截至2012年12月31日
|
| |||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |
2023
|
| ||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
(Note 2d) |
| ||||||||||||
一般和行政
|
| | | | — | | | | | | (1,800) | | | | | | (11,237) | | | | | | (1,583) | | |
运营亏损
|
| | | | — | | | | | | (1,800) | | | | | | (11,237) | | | | | | (1,583) | | |
利息收入
|
| | | | 2,240 | | | | | | 6,268 | | | | | | 25,513 | | | | | | 3,593 | | |
其他(费用)收入,净额
|
| | | | (152) | | | | | | 1,826 | | | | | | 54,782 | | | | | | 7,716 | | |
所得税前收入支出
|
| | | | 2,088 | | | | | | 6,294 | | | | | | 69,058 | | | | | | 9,726 | | |
子公司亏损权益
|
| | | | (4,364,657) | | | | | | (7,940,073) | | | | | | (8,416,038) | | | | | | (1,185,374) | | |
净亏损
|
| | | | (4,362,569) | | | | | | (7,933,779) | | | | | | (8,346,980) | | | | | | (1,175,648) | | |
其他全面(亏损)收益,扣除税项为零: | | | | | | | | | | | | | | | | | | | | | | | | | |
外币换算调整,净税为零
|
| | | | (103,405) | | | | | | 14,556 | | | | | | 49,765 | | | | | | 7,009 | | |
其他全面(亏损)收入总额
|
| | | | (103,405) | | | | | | 14,556 | | | | | | 49,765 | | | | | | 7,009 | | |
总综合损失
|
| | | | (4,465,974) | | | | | | (7,919,223) | | | | | | (8,297,215) | | | | | | (1,168,639) | | |
| | |
2021
|
| |
2022
|
| |
2023
|
| |
2023
|
| ||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
(Note 2d) |
| ||||||||||||
经营活动产生的现金流 | | | | | | | | | | | | | | | | | | | | | | | | | |
净亏损
|
| | | | (4,362,569) | | | | | | (7,933,779) | | | | | | (8,346,980) | | | | | | (1,175,648) | | |
权益法投资损失
|
| | | | 4,364,657 | | | | | | 7,940,073 | | | | | | 8,416,038 | | | | | | 1,185,374 | | |
外汇损失(收入)
|
| | | | 152 | | | | | | (50,875) | | | | | | — | | | | | | — | | |
扣除收购影响后的经营资产和负债变动:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
应收子公司款项
|
| | | | — | | | | | | (5,803) | | | | | | 5,803 | | | | | | 817 | | |
其他流动资产
|
| | | | — | | | | | | (3,562) | | | | | | (22,079) | | | | | | (3,110) | | |
应计费用和其他流动负债
|
| | | | — | | | | | | 1,241 | | | | | | 7,247 | | | | | | 1,021 | | |
经营活动提供(使用)的现金净额
|
| | |
|
2,240
|
| | | |
|
(52,705)
|
| | | |
|
60,029
|
| | | |
|
8,454
|
| |
投资活动产生的现金流量 | | | | | | | | | | | | | | | | | | | | | | | | | |
对子公司的贷款和垫款
|
| | | | — | | | | | | (571,259) | | | | | | (9,438) | | | | | | (1,329) | | |
偿还子公司贷款和垫款
|
| | | | — | | | | | | — | | | | | | 633,526 | | | | | | 89,230 | | |
对子公司的投资
|
| | | | (2,000,000) | | | | | | (2,540,000) | | | | | | (5,861,813) | | | | | | (825,619) | | |
投资活动中使用的净现金
|
| | | | (2,000,000) | | | | | | (3,111,259) | | | | | | (5,237,725) | | | | | | (737,718) | | |
融资活动产生的现金流 | | | | | | | | | | | | | | | | | | | | | | | | | |
发行普通股所得收益
|
| | | | 2,000,000 | | | | | | — | | | | | | — | | | | | | — | | |
发行优先股所得款项(截至2022年和2023年的年度发行成本分别为人民币1,690元和人民币2,134元)
|
| | | | 1,934,120 | | | | | | 1,268,360 | | | | | | 5,373,044 | | | | | | 756,777 | | |
融资活动提供的现金净额
|
| | | | 3,934,120 | | | | | | 1,268,360 | | | | | | 5,373,044 | | | | | | 756,777 | | |
现金及现金等价物净增(减)
|
| | |
|
1,936,360
|
| | | |
|
(1,895,604)
|
| | | |
|
195,348
|
| | | |
|
27,513
|
| |
年初现金、现金等价物
|
| | | | — | | | | | | 1,907,283 | | | | | | 64,444 | | | | | | 9,077 | | |
汇率变动对现金和现金等价物的影响
|
| | | | (29,077) | | | | | | 52,765 | | | | | | (33,884) | | | | | | (4,772) | | |
年终现金、现金等价物
|
| | | | 1,907,283 | | | | | | 64,444 | | | | | | 225,908 | | | | | | 31,818 | | |
采购员
|
| |
签发日期
|
| |
数量:
证券 |
| |
考虑因素
|
|
普通股 | | | | | | | | | | |
哈尼斯信托(开曼)有限公司 | | | 2021年3月31日 | | | 1 | | | 0.0002美元 | |
瑞景集团有限公司
|
| | 2021年3月31日 | | | 1,019,999,999 | | | 10.2亿元人民币 | |
吉利国际(香港)有限公司。 | | | 2021年3月31日 | | | 980,000,000 | | | 人民币9.8亿元 | |
系列A前优先股 | | | | | | | | | | |
英特尔投资公司
|
| |
2021年9月17日
|
| | 25,294,117 | | | 1亿美元 | |
Team Plus Limited
|
| | 2022年1月25日 | | | 25,294,117 | | | 1亿美元 | |
采购员
|
| |
签发日期
|
| |
数量:
证券 |
| |
考虑因素
|
|
积分股有限公司
|
| |
2021年9月17日
|
| | 25,294,117 | | | 1亿美元 | |
哔哩哔哩闪电投资有限公司
|
| |
2021年9月17日
|
| | 25,294,117 | | | 1亿美元 | |
宁铂美Shan保税港区文鼎投资有限公司 | | | 2022年1月25日 | | | 25,294,117 | | | 1亿美元 | |
A系列优先股 | | | | | ||||||
安农·沙舒亚
|
| | 2023年2月27日 | | | 1,858,342 | | | 1000万美元 | |
浙江自贸区蓝记股权投资基金合伙企业(有限合伙) | | |
2023年6月20日 2023年8月11日 |
| |
77,941,877
4,382,686 |
| |
419,416,172.7美元 23,583,827.3美元 |
|
衢州新安智造股权投资合伙企业(有限合伙) | | | 2023年6月20日 | | | 27,317,631 | | | 1.47亿美元 | |
宁铂美Shan保税港区文鼎投资有限公司 | | | 2023年6月28日 | | | 18,583,422 | | | 1亿美元 | |
广州越秀金昌第五期股权投资基金合伙企业(有限合伙) | | | 2023年6月28日 | | | 9,273,128 | | | 49,900,000美元 | |
广州远建鑫宇实业投资合伙企业(有限合伙) | | | 2023年6月28日 | | | 18,583 | | | 100,000美元 | |
受限股份单位 | | | | | | | | | | |
某些员工
|
| | 在过去的三年中 | | | 受限制股份单位相当于总计91,618,185股普通股 | | |
过去和未来提供的服务
这些人给我们的信息 |
|
展品
编号 |
| |
文档说明
|
| |||
| | 1.1* | | | | 承保协议格式 | |
| | 3.1** | | | |
注册人第二次修订和重新修订的组织备忘录和章程,为
当前生效 |
|
| | 3.2** | | | |
注册人第三次修订和重新修订的公司章程和章程格式,在紧接本次发售完成之前生效
|
|
| | 4.1** | | | |
美国存托凭证样本格式(附于附件4.3)
|
|
| | 4.2** | | | |
普通股注册人证书范本
|
|
| | 4.3** | | | |
美国存托股份登记人、托管人和持有人之间的存托协议格式
|
|
| | 4.4**† | | | |
注册人和某些股东于2023年2月27日首次修订并重新签署了股东协议
|
|
| | 5.1** | | | |
Ogier对正在登记的普通股有效性的意见
|
|
| | 8.1** | | | |
Ogier对开曼岛某些税收问题的意见(见附件5.1)
|
|
| | 8.2** | | | |
King&Wood Mallesons对某些中国税务问题的意见(见附件99.2)
|
|
| | 10.1** | | | |
2021年股票激励计划
|
|
| | 10.2** | | | |
与注册人董事和高级管理人员签订的赔偿协议格式
|
|
| | 10.3** | | | |
注册人与注册人高管之间的雇佣协议格式
|
|
| | 10.4**† | | | |
注册人、宁波维瑞迪和浙江集创实业发展有限公司于2021年7月2日签订的股份购买协议
|
|
| | 10.5**† | | | |
浙江ZEEKR与吉利控股于2021年7月26日签订的商标许可协议英译本
|
|
| | 10.6**† | | | |
《可持续体验架构许可协议》英文翻译日期为8月1日
2021浙江ZEEKR与浙江联空科技有限公司合作 |
|
| | 10.7**† | | | | ZEEKR汽车(宁波杭州湾新区)有限公司、宁波杭州湾吉利汽车零部件有限公司、浙江吉利、浙江ZEEKR于2021年9月19日签署的合作框架协议英译本 | |
| | 10.8**† | | | |
ZEEKR汽车(宁波杭州湾新区)有限公司、宁波杭州湾吉利汽车零部件有限公司、浙江吉利、浙江ZEEKR于2022年1月1日签署的合作框架协议英文译本
|
|
| | 10.9**† | | | |
ZEEKR汽车(宁波杭州湾新区)有限公司、宁波杭州湾吉利汽车零部件有限公司、浙江吉利、浙江ZEEKR于2022年8月1日签署的合作框架协议英文译本
|
|
| | 10.10**† | | | |
2023年2月21日四川林克汽车制造有限公司、浙江吉利汽车股份有限公司成都分公司、浙江泽科尔合作框架协议英译本
|
|
| | 21.1** | | | |
注册人的主要子公司
|
|
| | 23.1 | | | |
德勤会计师事务所、独立注册会计师事务所同意
|
|
| | 23.2** | | | |
Ogier同意(包含在附件5.1中)
|
|
| | 23.3** | | | |
King&Wood Mallesons同意(包含在附件99.2中)
|
|
| | 23.4** | | | |
征得MAQS Advokatbyrç
同意
|
|
| | 24.1** | | | |
授权书(包括在签名页上)
|
|
展品
编号 |
| |
文档说明
|
| |||
| | 99.1** | | | |
注册人的商业行为和道德准则
|
|
| | 99.2** | | | |
金杜律师事务所对某些中国法律问题的意见
|
|
| | 99.3** | | | |
Frost&Sullivan同意
|
|
| | 99.4** | | | |
斯蒂芬·布朗·戴维斯同意
|
|
| | 99.5** | | | |
米格尔·A·洛佩兹·本同意
|
|
| | 99.6** | | | |
Latha Maripui同意
|
|
| | 107** | | | |
备案费表
|
|
|
签名
|
| |
标题
|
|
|
/s/李书福
李书福
|
| | 董事会主席 | |
|
/s/安聪辉
安聪辉
|
| |
董事、首席执行官
(首席执行官) |
|
|
*
李东辉
|
| | 董事 | |
|
*
圣月归
|
| | 董事 | |
|
*
景远
|
| |
首席财务官
(首席财务官和首席会计 (官员) |
|