| | |
第
页
|
| |||
关于本招股说明书/交换要约
|
| | | | II | | |
商标、商号和服务标志
|
| | | | II | | |
有关汇率的重要信息
|
| | | | II | | |
选定的定义
|
| | | | II | | |
关于前瞻性声明的注意事项
|
| | | | v | | |
摘要
|
| | | | 1 | | |
风险因素
|
| | | | 14 | | |
要约和同意征求
|
| | | | 57 | | |
业务
|
| | | | 70 | | |
管理层对财务状况和经营成果的讨论和分析
|
| | | | 84 | | |
管理
|
| | | | 114 | | |
市场信息和红利
|
| | | | 121 | | |
重要的美国联邦所得税后果
|
| | | | 122 | | |
证券说明
|
| | | | 129 | | |
某些关系和关联人交易
|
| | | | 142 | | |
证券的实益所有权
|
| | | | 144 | | |
法律事务
|
| | | | 146 | | |
专家
|
| | | | 146 | | |
您可以在哪里找到更多信息
|
| | | | 146 | | |
财务报表索引
|
| | | | F-1 | | |
附件A-授权证修订表格
|
| | | | A-1 | | |
|
公司
|
| | TH国际有限公司 | |
|
符合报价条件的认股权证
|
| |
截至2023年5月12日,共有22,900,000份未偿还认股权证,包括17,250,000份公开认股权证及5,650,000份私募认股权证,每份认股权证可按每股11.50美元的价格按一股普通股行使,并可根据认股权证协议作出调整。根据要约,我们将发行最多5,496,000股普通股,以换取我们所有的已发行认股权证。认股权证将于2027年9月28日到期,受某些条款和条件的限制。
根据认股权证协议,我们可以根据自己的选择赎回公共认股权证:
•
全部而非部分;
•
向每个权证持有人发出至少30天的提前书面赎回通知(“30天赎回期”);
•
如果且仅当在我们向认股权证持有人发送赎回通知之日之前的30个交易日内的任何20个交易日内,我们普通股的最后报告销售价格等于或超过每股18.00美元(经股票拆分、股票股息、重组、资本重组等调整后),则每股认股权证价格为0.01美元;但须备有有效的登记说明书,涵盖在行使认股权证时可发行的普通股,以及有关的现行招股说明书,并在整个30天赎回期内提供;及
•
如果且仅当在我们向认股权证持有人发送赎回通知的前一个交易日之前的30个交易日内的任何20个交易日内,我们普通股的最后报告销售价格等于或超过每股10.00美元(经股票拆分、股票股息、重组、资本重组等调整后),则每股认股权证的价格为0.10美元。
只要该等认股权证由初始持有人或其准许受让人持有,本公司将不会赎回该等认股权证(以下在“每股普通股价格等于或超过10.00美元时赎回认股权证的证券 - 说明”一节所述除外),而该等持有人亦有权以无现金方式行使该等认股权证。如果私人配售认股权证由初始持有人或其获准受让人以外的持有人持有,则本公司将可在所有赎回情况下赎回私人配售认股权证,并可由持有人按与公开认股权证相同的基准行使。如果私募认股权证持有人选择在无现金基础上行使认股权证,他们将
|
|
| | | | 交出其认股权证以支付行权价,该数目的普通股等于(X)除以认股权证相关普通股数目乘以保荐人行使认股权证的普通股数目乘以保荐人行使认股权证的行使公平市价(定义见下文)除以(Y)保荐人行使的公平市价所得的商数。“保荐人行使公允市价”是指在向大陆航空发出行使认股权证通知之日之前的第三个交易日止的十个交易日内,本公司普通股最后报告的平均销售价格。 | |
|
我们普通股的市场价格
|
| | 我们的普通股和公募认股权证分别在纳斯达克上市,代码为“THCH”和“THCHW”。请参阅“市场信息、股息和相关股东事项”。 | |
|
报价
|
| |
根据要约要约认购权证进行交换的每名权证持有人,每交换一份认股权证,将获得0.24股普通股。根据要约,不会发行零碎普通股。作为发行零碎股份的替代,任何本来有权根据要约获得零碎股份的权证持有人,在将该持有人的所有此类零碎股份合计后,将获得现金(不含利息),金额等于该零碎股份乘以我们普通股在要约期最后一个交易日在纳斯达克上公布的销售价格减去任何适用的预扣税。我们完成要约的义务不以收到最低数量的投标认股权证为条件。
认股权证持有人无需为认购权证支付任何行使价,即可在交易所获得普通股。
为换取投标认股权证而发行的普通股将是不受限制和可自由转让的,只要(I)持有人不是我们的关联公司,并且在建议转让该等股份前三个月内也不是我们的关联公司,以及(Ii)投标的认股权证不受锁定限制。
要约面向所有权证持有人,但居住在要约、招揽或出售将是非法的州或其他司法管辖区的持有人除外(或需要采取进一步行动才能遵守适用的证券法)。
|
|
|
征求同意书
|
| | 为于要约及同意征集中提呈认股权证,持有人须同意(透过签立转让及同意书或要求其经纪或代名人代表彼等同意)对认股权证协议作出修订,详情载于本协议附件A。如获批准,认股权证修订将容许本公司规定所有于要约结束时尚未行使之认股权证,按每份认股权证兑换普通股0. 216股(该比率较要约适用之兑换比率低10%)之比率交换为普通股。在这种交换中,认股权证将不会仍然悬而未决。 | |
|
要约和同意征集的目的
|
| | 要约与同意征集的目的是试图简化我们的资本结构并减少认股权证的潜在稀释影响,从而为我们未来的运营融资提供更大的灵活性。请参阅“要约和同意征求-要约和同意征求的背景和目的”。 | |
|
优惠期限
|
| | 要约与同意邀请书将于到期日到期,即美国东部时间2023年6月9日晚上11:59,或更晚的时间 | |
| | | |
我们可以延长到的日期。如本招股说明书/要约交易所所述,根据要约和同意征求意见进行交换的所有认股权证以及所有必要的相关文件必须在到期日之前由交易所代理收到。
如果优惠期限被延长,我们将不迟于东部时间上午9:00在有效期届满后的下一个工作日发布公告,与延期前生效的日期相同。
只有在截止日期前未满足或放弃要约和同意征求的条件时,我们才可以撤回要约和同意征求。在任何此类撤回后,我们将立即退还提交的认股权证(就认股权证而言,对认股权证修正案的相关同意将被撤销)。我们将通过发布公告或适用法律允许的其他方式宣布我们撤回要约和同意征集的决定。请参阅《要约与同意征集 - 一般条款 - 要约期限》。
|
|
|
对要约和同意征求意见的修订
|
| | 吾等保留随时或不时修订要约及同意征求意见的权利,包括增加或降低每份交换的认股权证所发行普通股的交换比率,或更改认股权证修订的条款。如果吾等对要约及同意征求的条款或有关要约及同意征求的信息作出重大更改,或如吾等放弃要约及同意征求的实质条件,吾等将根据经修订的1934年美国证券交易法(下称“交易法”)规则13E-4(D)(2)及13E-4(E)(3)的规定延长要约及同意征求的范围。请参阅“要约与同意征集 - 一般条款 - 对要约与同意征集的修正”。 | |
|
要约和同意征集的条件
|
| |
要约受制于惯例条件,包括本招股说明书/交易所要约构成的注册声明的有效性,以及没有任何诉讼或程序、法规、规则、法规或命令会挑战或限制要约的作出或完成。收购要约的条件不是收到最低数量的投标认股权证。然而,征求同意书的条件是获得持有(I)尚未发行的公开认股权证及(Ii)尚未发行的私募认股权证(这是修订认股权证协议所需的最低门槛)各至少50%的持有人的同意。我们可以放弃报盘的一些条件。请参阅“要约和同意征集 - 一般条款 - 要约和同意征集的条件”。
除非上述注册声明生效,否则我们不会完成要约和同意征集。如登记声明于到期日仍未生效,吾等可酌情决定延长、暂停或取消要约及同意征集,并会将此事件通知认股权证持有人。
|
|
|
提款权
|
| | 如果您提交了您的权证以进行交换并改变了主意,您可以在到期日期之前的任何时间撤回您提交的权证(就同意权证而言,从而自动撤销对权证修正案的相关同意),详情请参阅“要约和同意征求 - 撤销权”一节。如果要约期限延长,您可以撤回提交的认股权证(因此,对于同意权证,自动撤销对认股权证的相关同意 | |
| | | | 修正案),直到延长的有效期为止。此外,吾等于2023年6月9日前仍未接受认股权证以供交换的投标认股权证,其后可由阁下撤回,直至吾等接纳认股权证以供交换为止。 | |
|
联邦和州监管部门的批准
|
| | 除遵守适用的联邦和州证券法外,不得遵守任何联邦或州监管要求,也不得获得与要约和同意征求相关的联邦或州监管批准。 | |
|
缺少评估或持不同政见者的权利
|
| | 根据适用法律,我们的认股权证持有人不享有任何与要约和同意征集相关的评估或异议权利。 | |
|
收购要约的美国联邦所得税后果
|
| |
对于参与要约的认股权证持有人及其后根据认股权证修订条款兑换普通股的任何认股权证持有人,吾等拟将普通股的认股权证交换视为经修订的《1986年美国国内收入法典》(下称《守则》)第368(A)(1)(E)节所指的“资本重组”。在这种待遇下,并在符合下文“重大美国联邦所得税后果 - 被动型外国投资公司”下描述的被动型外国投资公司规则的情况下,(I)-您不应确认普通股的权证交换的任何收益或损失(除非收到任何现金支付,以代替与要约或该后续交换相关的零碎股份),(Ii)阁下于交易所收到的吾等普通股的总课税基准应相等于阁下于交易所交出的认股权证的总课税基准(分配给零碎股份的任何课税基准除外,而该零碎股份的现金支付与要约或该等随后的交换有关),及(Iii)阁下于交易所收到的吾等普通股的持有期应包括阁下持有已交出认股权证的期间。然而,由于没有关于我们的认股权证交换普通股的美国联邦所得税后果的直接法律权威,因此在这方面不能保证,美国国税局(IRS)或法院可能会有替代的特征,包括要求美国持有者(如“重大的美国联邦所得税后果”)确认应税收入的特征。
如果认股权证修订获得批准,我们打算将要约中所有未交换普通股的认股权证视为已根据认股权证修订交换为“新”认股权证,并将该等被视为交换视为守则第368(A)(1)(E)节所指的“资本重组”。在这种处理方式下,并受下述被动型外国投资公司规则的规限,(I)阁下不应就“新”权证的被视为交换确认任何损益,(Ii)被视为在交易所收到的“新”权证的合计税基应相等于被视为在交易所交出的现有权证的合计税基,及(Iii)被视为在交易所收到的“新”权证的持有期应包括被视为已交出的权证的持有期。由于根据《认股权证修正案》,美国联邦所得税的后果缺乏直接的法律权威,因此在这方面不能有任何保证,美国国税局或法院可能会做出替代的描述,包括要求美国持有者确认应税收入的描述。请参阅“重要的美国联邦所得税后果”。
|
|
|
没有建议
|
| | 我们或我们的任何董事、高级管理人员或员工、交易商经理、信息代理或交易所代理都没有就您是否应该提交或不提交您的全部或任何部分认股权证或对认股权证修正案的同意提出任何建议,也没有任何人获得他们的授权做出这样的建议。 | |
|
风险因素
|
| | 有关要约和征求同意的风险,请阅读本招股说明书/要约交易所第22页开始的标题为“风险因素”的部分。 | |
|
Exchange代理
|
| |
要约和同意征集的托管和交易代理为:
大陆股份转让信托公司
道富大街1号30楼 纽约,纽约10004 |
|
|
经销商经理
|
| |
要约与同意征集的经销商经理为:
美林(亚太地区)有限公司
c/o美国银行证券公司 One Bryant Park 纽约,纽约10036
我们与经销商经理还有其他业务关系,如《要约与同意征集 - 经销商经理》所述。
|
|
|
其他信息
|
| |
我们建议我们的权证持有人审阅表格F-4的登记声明,本招股说明书/要约是其中的一部分,包括我们已向美国证券交易委员会提交的与要约和同意征求相关的证物,以及我们已向美国证券交易委员会提交的其他材料,然后再决定是否进行要约投标交换,以及就同意权证而言,同意权证修订。我们向美国证券交易委员会提交的所有报告和其他文件都可以在美国证券交易委员会的网站www.sec.gov上以电子方式获取。
您应(1)向上述地址和电话的交易商经理提出有关要约和同意征集条款的问题,以及(2)通过以下地址和电话将有关交换程序和本招股说明书/要约、意见书和同意书或保证交付通知的附加副本的问题提交给信息代理:
D.F.King&Co.,Inc.
华尔街48号,22楼 纽约,纽约10005 银行和经纪人电话:(212)269-5550 免费电话:(800)669-5550 邮箱:Thil@dfking.com |
|
名称
|
| |
聚合
数量: 公共 认股权证 受益 拥有 |
| |
百分比:
公共 认股权证 受益 拥有 |
| |
聚合
数量: 私人 安置 认股权证 受益 拥有 |
| |
百分比:
私人 安置 认股权证 受益 拥有 |
| ||||||||||||
张德培
|
| | | | — | | | | | | — | | | | | | 328,188 | | | | | | 5.81% | | |
| | |
截至2012年12月31日
|
| |||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||
| | |
编号
|
| |
占总数的%
|
| |
编号
|
| |
占总数的%
|
| |
编号
|
| |
占总数的%
|
| ||||||||||||||||||
运营
|
| | | | 371 | | | | | | 83.0% | | | | | | 707 | | | | | | 60.2% | | | | | | 2,452 | | | | | | 87.4% | | |
销售和市场推广
|
| | | | 8 | | | | | | 1.8% | | | | | | 31 | | | | | | 2.6% | | | | | | 37 | | | | | | 1.3% | | |
研究与创新
|
| | | | 8 | | | | | | 1.8% | | | | | | 10 | | | | | | 0.8% | | | | | | 19 | | | | | | 0.7% | | |
门店开发
|
| | | | 15 | | | | | | 3.3% | | | | | | 46 | | | | | | 3.9% | | | | | | 87 | | | | | | 3.1% | | |
经营管理
|
| | | | 45 | | | | | | 10.1% | | | | | | 383 | | | | | | 32.5% | | | | | | 212 | | | | | | 7.6% | | |
合计 | | | | | 447 | | | | | | 100% | | | | | | 1,177 | | | | | | 100% | | | | | | 2,807 | | | | | | 100% | | |
年
|
| |
公司
拥有和 已操作 商店 |
| |
特许经营权
商店 |
| |
合计
|
| |||||||||
2019
|
| | | | 31 | | | | | | 3 | | | | | | 34 | | |
2020
|
| | | | 128 | | | | | | 9 | | | | | | 137 | | |
2021
|
| | | | 373 | | | | | | 17 | | | | | | 390 | | |
2022
|
| | | | 547 | | | | | | 70 | | | | | | 617 | | |
| | |
截至2013年12月31日的年度
|
| |
截至3月31日的三个月
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
(单位为千,%除外)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
人民币
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| ||||||||||||||||||||||||||||||||||||
收入: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
企业自有经营的餐饮产品销售情况
商店 |
| | | | 206,036 | | | | | | 97.1% | | | | | | 617,226 | | | | | | 95.9% | | | | | | 938,097 | | | | | | 136,011 | | | | | | 92.8% | | | | | | 211,045 | | | | | | 93.9% | | | | | | 310,452 | | | | | | 45,205 | | | | | | 92.3% | | |
特许经营费
|
| | | | 795 | | | | | | 0.4% | | | | | | 1,923 | | | | | | 0.3% | | | | | | 4,538 | | | | | | 658 | | | | | | 0.5% | | | | | | 954 | | | | | | 0.4% | | | | | | 2,430 | | | | | | 354 | | | | | | 0.7% | | |
其他特许经营支持活动的收入
|
| | | | 5,254 | | | | | | 2.5% | | | | | | 9,470 | | | | | | 1.5% | | | | | | 18,966 | | | | | | 2,749 | | | | | | 1.9% | | | | | | 3,144 | | | | | | 1.4% | | | | | | 10,403 | | | | | | 1,515 | | | | | | 3.1% | | |
批发业务收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,533 | | | | | | 947 | | | | | | 0.6% | | | | | | — | | | | | | — | | | | | | 3,742 | | | | | | 545 | | | | | | 1.1% | | |
电子商务销售收入
|
| | | | — | | | | | | — | | | | | | 13,117 | | | | | | 2.0% | | | | | | 41,635 | | | | | | 6,037 | | | | | | 4.1% | | | | | | 9,514 | | | | | | 4.2% | | | | | | 9,158 | | | | | | 1,333 | | | | | | 2.7% | | |
其他活动收入
|
| | | | — | | | | | | — | | | | | | 1,208 | | | | | | 0.2% | | | | | | 1,295 | | | | | | 188 | | | | | | 0.1% | | | | | | — | | | | | | — | | | | | | 294 | | | | | | 43 | | | | | | 0.1% | | |
向Thri提供消费者研究服务
|
| | | | — | | | | | | — | | | | | | 428 | | | | | | 0.1% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
总收入
|
| | | | 212,085 | | | | | | 100.0% | | | | | | 643,372 | | | | | | 100.0% | | | | | | 1,011,064 | | | | | | 146,590 | | | | | | 100.0% | | | | | | 224,657 | | | | | | 100.0% | | | | | | 336,479 | | | | | | 48,995 | | | | | | 100.0% | | |
| | |
截至2013年12月31日的年度
|
| |
截至3月31日的期间
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
(单位为千,%除外)
|
| |
(单位为千,%除外)
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
人民币
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| ||||||||||||||||||||||||||||||||||||
成本和支出净额 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
公司拥有和经营的商店 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
食品和包装
|
| | | | 74,402 | | | | | | 21.1% | | | | | | 207,948 | | | | | | 20.4% | | | | | | 314,550 | | | | | | 45,606 | | | | | | 19.8% | | | | | | 69,571 | | | | | | 19.3% | | | | | | 111,326 | | | | | | 16,210 | | | | | | 23.8% | | |
店铺租赁费用
|
| | | | 54,719 | | | | | | 15.5% | | | | | | 148,152 | | | | | | 14.6% | | | | | | 236,838 | | | | | | 34,338 | | | | | | 14.9% | | | | | | 58,366 | | | | | | 16.2% | | | | | | 71,410 | | | | | | 10,398 | | | | | | 15.3% | | |
工资和员工福利
|
| | | | 50,314 | | | | | | 14.2% | | | | | | 199,330 | | | | | | 19.6% | | | | | | 268,857 | | | | | | 38,981 | | | | | | 16.9% | | | | | | 71,799 | | | | | | 20.0% | | | | | | 72,960 | | | | | | 10,624 | | | | | | 15.6% | | |
交货成本
|
| | | | 12,233 | | | | | | 3.5% | | | | | | 38,604 | | | | | | 3.8% | | | | | | 73,616 | | | | | | 10,673 | | | | | | 4.6% | | | | | | 14,834 | | | | | | 4.1% | | | | | | 22,782 | | | | | | 3,318 | | | | | | 4.9% | | |
其他运营费用
|
| | | | 35,613 | | | | | | 10.0% | | | | | | 99,105 | | | | | | 9.7% | | | | | | 107,770 | | | | | | 15,625 | | | | | | 6.7% | | | | | | 29,697 | | | | | | 8.3% | | | | | | 25,088 | | | | | | 3,653 | | | | | | 5.4% | | |
商店折旧和摊销
|
| | | | 16,450 | | | | | | 4.7% | | | | | | 62,679 | | | | | | 6.2% | | | | | | 118,659 | | | | | | 17,204 | | | | | | 7.5% | | | | | | 25,888 | | | | | | 7.2% | | | | | | 32,974 | | | | | | 4,801 | | | | | | 7.1% | | |
公司拥有和运营的商店成本
和费用 |
| | | | 243,731 | | | | | | 69.0% | | | | | | 755,818 | | | | | | 74.3% | | | | | | 1,120,290 | | | | | | 162,427 | | | | | | 70.4% | | | | | | 270,155 | | | | | | 75.1% | | | | | | 336,540 | | | | | | 49,004 | | | | | | 72.1% | | |
其他收入成本
|
| | | | 5,208 | | | | | | 1.5% | | | | | | 16,731 | | | | | | 1.6% | | | | | | 48,555 | | | | | | 7,040 | | | | | | 3.0% | | | | | | 8,782 | | | | | | 2.4% | | | | | | 18,868 | | | | | | 2,747 | | | | | | 4.0% | | |
营销费用
|
| | | | 16,986 | | | | | | 4.8% | | | | | | 50,317 | | | | | | 4.9% | | | | | | 81,017 | | | | | | 11,746 | | | | | | 5.0% | | | | | | 12,701 | | | | | | 3.5% | | | | | | 18,303 | | | | | | 2,665 | | | | | | 3.9% | | |
一般和行政费用
|
| | | | 79,366 | | | | | | 22.5% | | | | | | 174,963 | | | | | | 17.2% | | | | | | 289,544 | | | | | | 41,979 | | | | | | 18.2% | | | | | | 50,507 | | | | | | 14.2% | | | | | | 70,620 | | | | | | 10,286 | | | | | | 15.1% | | |
特许经营权和版税费用
|
| | | | 8,592 | | | | | | 2.4% | | | | | | 18,800 | | | | | | 1.8% | | | | | | 35,595 | | | | | | 5,161 | | | | | | 2.2% | | | | | | 7,830 | | | | | | 2.2% | | | | | | 11,905 | | | | | | 1,734 | | | | | | 2.6% | | |
其他运营成本和费用
|
| | | | 2,713 | | | | | | 0.8% | | | | | | 2,135 | | | | | | 0.2% | | | | | | 8,340 | | | | | | 1,209 | | | | | | 0.5% | | | | | | 2,513 | | | | | | 0.7% | | | | | | 5,572 | | | | | | 811 | | | | | | 1.2% | | |
财产和设备处置损失
|
| | | | — | | | | | | — | | | | | | 1,546 | | | | | | 0.2% | | | | | | 8,835 | | | | | | 1,281 | | | | | | 0.6% | | | | | | 5,403 | | | | | | 1.5% | | | | | | 896 | | | | | | 130 | | | | | | 0.2% | | |
长寿资产减值损失
|
| | | | — | | | | | | — | | | | | | 1,002 | | | | | | 0.1% | | | | | | 7,223 | | | | | | 1,047 | | | | | | 0.5% | | | | | | 1,892 | | | | | | 0.5% | | | | | | 4,418 | | | | | | 643 | | | | | | 0.9% | | |
其他收入
|
| | | | 3,339 | | | | | | 1.0% | | | | | | 3,476 | | | | | | 0.3% | | | | | | 7,152 | | | | | | 1,037 | | | | | | 0.4% | | | | | | 214 | | | | | | 0.1% | | | | | | 226 | | | | | | 33 | | | | | | 0.0% | | |
总成本和费用,净额
|
| | | | 353,257 | | | | | | 100.0% | | | | | | 1,017,836 | | | | | | 100.0% | | | | | | 1,592,247 | | | | | | 230,853 | | | | | | 100.0% | | | | | | 359,569 | | | | | | 100.0% | | | | | | 466,896 | | | | | | 67,987 | | | | | | 100.0% | | |
| | |
截至3月31日的期间
|
| |||||||||||||||||||||||||||
| | |
2022
|
| |
2023
|
| ||||||||||||||||||||||||
| | |
(单位为千,%除外)
|
| |||||||||||||||||||||||||||
| | |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| |||||||||||||||
收入: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
公司拥有和经营门店
|
| | | | 211,045 | | | | | | 93.9% | | | | | | 310,451 | | | | | | 45,205 | | | | | | 92.3% | | |
其他收入
|
| | | | 13,612 | | | | | | 6.1% | | | | | | 26,028 | | | | | | 3,790 | | | | | | 7.7% | | |
总收入:
|
| | | | 224,657 | | | | | | 100.0% | | | | | | 336,479 | | | | | | 48,995 | | | | | | 100.0% | | |
成本和支出净额 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
公司拥有和经营的商店 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
食品和包装
|
| | | | 69,571 | | | | | | 31.0% | | | | | | 111,326 | | | | | | 16,210 | | | | | | 33.1% | | |
店铺租赁费用
|
| | | | 58,366 | | | | | | 26.0% | | | | | | 71,410 | | | | | | 10,398 | | | | | | 21.2% | | |
工资和员工福利
|
| | | | 71,799 | | | | | | 32.0% | | | | | | 72,960 | | | | | | 10,624 | | | | | | 21.7% | | |
交货成本
|
| | | | 14,834 | | | | | | 6.6% | | | | | | 22,782 | | | | | | 3,318 | | | | | | 6.7% | | |
其他运营费用
|
| | | | 29,697 | | | | | | 13.2% | | | | | | 25,088 | | | | | | 3,653 | | | | | | 7.5% | | |
商店折旧和摊销
|
| | | | 25,888 | | | | | | 11.5% | | | | | | 32,974 | | | | | | 4,801 | | | | | | 9.8% | | |
公司拥有和运营的商店成本和费用
|
| | | | 270,155 | | | | | | 120.3% | | | | | | 336,540 | | | | | | 49,004 | | | | | | 100.0% | | |
其他收入成本
|
| | | | 8,782 | | | | | | 3.9% | | | | | | 18,868 | | | | | | 2,747 | | | | | | 5.6% | | |
营销费用
|
| | | | 12,701 | | | | | | 5.7% | | | | | | 18,303 | | | | | | 2,665 | | | | | | 5.4% | | |
一般和行政费用
|
| | | | 50,507 | | | | | | 22.5% | | | | | | 70,620 | | | | | | 10,286 | | | | | | 21.1% | | |
特许经营权和版税费用
|
| | | | 7,830 | | | | | | 3.5% | | | | | | 11,905 | | | | | | 1,734 | | | | | | 3.5% | | |
其他运营成本和费用
|
| | | | 2,513 | | | | | | 1.1% | | | | | | 5,572 | | | | | | 811 | | | | | | 1.7% | | |
财产和设备处置损失
|
| | | | 5,403 | | | | | | 2.4% | | | | | | 896 | | | | | | 130 | | | | | | 0.3% | | |
长期资产减值损失
|
| | | | 1,892 | | | | | | 0.8% | | | | | | 4,418 | | | | | | 643 | | | | | | 1.3% | | |
其他收入
|
| | | | 214 | | | | | | 0.1% | | | | | | 226 | | | | | | 33 | | | | | | 0.1% | | |
总成本和费用,净额
|
| | | | 359,569 | | | | | | 160.1% | | | | | | 466,896 | | | | | | 67,987 | | | | | | 138.8% | | |
营业亏损
|
| | | | (134,912) | | | | | | (60.1)% | | | | | | (130,417) | | | | | | (18,992) | | | | | | (38.8)% | | |
利息收入
|
| | | | 186 | | | | | | 0.1% | | | | | | 2,023 | | | | | | 295 | | | | | | 0.6% | | |
利息支出
|
| | | | (2,620) | | | | | | (1.2)% | | | | | | (4,336) | | | | | | (631) | | | | | | (1.3)% | | |
外币交易损失
|
| | | | (1,232) | | | | | | (0.5)% | | | | | | (1,788) | | | | | | (260) | | | | | | (0.5)% | | |
可转换票据公允价值变动
|
| | | | (12,684) | | | | | | (5.6)% | | | | | | (14,272) | | | | | | (2,078) | | | | | | (4.2)% | | |
权证负债公允价值变动
|
| | | | — | | | | | | — | | | | | | (58,184) | | | | | | (8,472) | | | | | | (17.3)% | | |
欧空局衍生负债公允价值变动
|
| | | | — | | | | | | — | | | | | | 32,523 | | | | | | 4,736 | | | | | | 9.7% | | |
所得税前亏损
|
| | | | (151,262) | | | | | | (67.3)% | | | | | | (174,451) | | | | | | (25,402) | | | | | | (51.8)% | | |
所得税费用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
净亏损
|
| | | | (151,262) | | | | | | (67.3)% | | | | | | (174,451) | | | | | | (25,402) | | | | | | (51.8)% | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
(单位为千,%除外)
|
| |||||||||||||||||||||||||||
| | |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| |||||||||||||||
收入: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
公司拥有和经营门店
|
| | | | 617,226 | | | | | | 95.9% | | | | | | 938,097 | | | | | | 136,011 | | | | | | 92.8% | | |
其他收入
|
| | | | 26,146 | | | | | | 4.1% | | | | | | 72,967 | | | | | | 10,579 | | | | | | 7.2% | | |
总收入:
|
| | | | 643,372 | | | | | | 100.0% | | | | | | 1,011,064 | | | | | | 146,590 | | | | | | 100.0% | | |
成本和支出净额 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
公司拥有和经营的商店 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
食品和包装
|
| | | | 207,948 | | | | | | 32.3% | | | | | | 314,550 | | | | | | 45,606 | | | | | | 31.1% | | |
店铺租赁费用
|
| | | | 148,152 | | | | | | 23.0% | | | | | | 236,838 | | | | | | 34,338 | | | | | | 23.4% | | |
工资和员工福利
|
| | | | 199,330 | | | | | | 31.0% | | | | | | 268,857 | | | | | | 38,981 | | | | | | 26.6% | | |
交货成本
|
| | | | 38,604 | | | | | | 6.0% | | | | | | 73,616 | | | | | | 10,673 | | | | | | 7.3% | | |
其他运营费用
|
| | | | 99,105 | | | | | | 15.5% | | | | | | 107,770 | | | | | | 15,625 | | | | | | 10.7% | | |
商店折旧和摊销
|
| | | | 62,679 | | | | | | 9.7% | | | | | | 118,659 | | | | | | 17,204 | | | | | | 11.7% | | |
公司拥有和运营的商店成本和费用
|
| | | | 755,818 | | | | | | 117.5% | | | | | | 1,120,290 | | | | | | 162,427 | | | | | | 110.8% | | |
其他收入成本
|
| | | | 16,731 | | | | | | 2.6% | | | | | | 48,555 | | | | | | 7,040 | | | | | | 4.8% | | |
营销费用
|
| | | | 50,317 | | | | | | 7.8% | | | | | | 81,017 | | | | | | 11,746 | | | | | | 8.0% | | |
一般和行政费用
|
| | | | 174,963 | | | | | | 27.2% | | | | | | 289,544 | | | | | | 41,979 | | | | | | 28.7% | | |
特许经营权和版税费用
|
| | | | 18,800 | | | | | | 2.9% | | | | | | 35,595 | | | | | | 5,161 | | | | | | 3.5% | | |
其他运营成本和费用
|
| | | | 2,135 | | | | | | 0.3% | | | | | | 8,340 | | | | | | 1,209 | | | | | | 0.8% | | |
财产和设备处置损失
|
| | | | 1,546 | | | | | | 0.2% | | | | | | 8,835 | | | | | | 1,281 | | | | | | 0.9% | | |
长期资产减值损失
|
| | | | 1,002 | | | | | | 0.2% | | | | | | 7,223 | | | | | | 1,047 | | | | | | 0.7% | | |
其他收入
|
| | | | 3,476 | | | | | | 0.5% | | | | | | 7,152 | | | | | | 1,037 | | | | | | 0.7% | | |
总成本和费用,净额
|
| | | | 1,017,836 | | | | | | 158.2% | | | | | | 1,592,247 | | | | | | 230,853 | | | | | | 157.5% | | |
营业亏损
|
| | | | (374,464) | | | | | | (58.2)% | | | | | | (581,183) | | | | | | (84,263) | | | | | | (57.5)% | | |
利息收入
|
| | | | 316 | | | | | | 0.0% | | | | | | 2,703 | | | | | | 392 | | | | | | 0.3% | | |
利息支出
|
| | | | (1,902) | | | | | | (0.3)% | | | | | | (14,804) | | | | | | (2,146) | | | | | | (1.5)% | | |
外币交易损失
|
| | | | (1,302) | | | | | | (0.1)% | | | | | | (6,275) | | | | | | (910) | | | | | | (0.6)% | | |
可转换票据公允价值变动
|
| | | | (5,577) | | | | | | (0.9)% | | | | | | (4,494) | | | | | | (652) | | | | | | (0.4)% | | |
权证负债公允价值变动
|
| | | | — | | | | | | — | | | | | | 45,903 | | | | | | 6,655 | | | | | | 4.5% | | |
欧空局衍生负债公允价值变动
|
| | | | — | | | | | | — | | | | | | (186,598) | | | | | | (27,054) | | | | | | (18.5)% | | |
所得税前亏损
|
| | | | (382,929) | | | | | | (59.5)% | | | | | | (744,748) | | | | | | (107,978) | | | | | | (73.7)% | | |
所得税费用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
净亏损
|
| | | | (382,929) | | | | | | (59.5)% | | | | | | (744,748) | | | | | | (107,978) | | | | | | (73.7)% | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||
| | |
2020
|
| |
2021
|
| ||||||||||||||||||
| | |
(单位为千,%除外)
|
| |||||||||||||||||||||
| | |
人民币
|
| |
%
|
| |
人民币
|
| |
%
|
| ||||||||||||
收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
公司拥有和经营门店
|
| | | | 206,036 | | | | | | 97.1% | | | | | | 617,226 | | | | | | 95.9% | | |
其他收入
|
| | | | 6,049 | | | | | | 2.9% | | | | | | 26,146 | | | | | | 4.1% | | |
总收入
|
| | | | 212,085 | | | | | | 100.0% | | | | | | 643,372 | | | | | | 100.0% | | |
成本和支出净额 | | | | | | | | | | | | | | | | | | | | | | | | | |
公司拥有和经营的商店 | | | | | | | | | | | | | | | | | | | | | | | | | |
食品和包装
|
| | | | 74,402 | | | | | | 35.1% | | | | | | 207,948 | | | | | | 32.3% | | |
店铺租赁费用
|
| | | | 54,719 | | | | | | 25.8% | | | | | | 148,152 | | | | | | 23.0% | | |
工资和员工福利
|
| | | | 50,314 | | | | | | 23.7% | | | | | | 199,330 | | | | | | 31.0% | | |
交货成本
|
| | | | 12,233 | | | | | | 5.8% | | | | | | 38,604 | | | | | | 6.0% | | |
其他运营费用
|
| | | | 35,613 | | | | | | 16.7% | | | | | | 99,105 | | | | | | 15.5% | | |
商店折旧和摊销
|
| | | | 16,450 | | | | | | 7.8% | | | | | | 62,679 | | | | | | 9.7% | | |
公司拥有和运营的商店成本和费用
|
| | | | 243,731 | | | | | | 114.9% | | | | | | 755,818 | | | | | | 117.5% | | |
其他收入成本
|
| | | | 5,208 | | | | | | 2.5% | | | | | | 16,731 | | | | | | 2.6% | | |
营销费用
|
| | | | 16,986 | | | | | | 8.0% | | | | | | 50,317 | | | | | | 7.8% | | |
一般和行政费用
|
| | | | 79,366 | | | | | | 37.4% | | | | | | 174,963 | | | | | | 27.2% | | |
特许经营权和版税费用
|
| | | | 8,592 | | | | | | 4.1% | | | | | | 18,800 | | | | | | 2.9% | | |
其他运营成本和费用
|
| | | | 2,713 | | | | | | 1.3% | | | | | | 2,135 | | | | | | 0.3% | | |
财产和设备处置损失
|
| | | | — | | | | | | — | | | | | | 1,546 | | | | | | 0.2% | | |
长期资产减值损失
|
| | | | — | | | | | | — | | | | | | 1,002 | | | | | | 0.2% | | |
其他收入
|
| | | | 3,339 | | | | | | 1.6% | | | | | | 3,476 | | | | | | 0.5% | | |
总成本和费用,净额
|
| | | | 353,257 | | | | | | 166.6% | | | | | | 1,017,836 | | | | | | 158.2% | | |
营业亏损
|
| | | | (141,172) | | | | | | (66.6)% | | | | | | (374,464) | | | | | | (58.2)% | | |
利息收入
|
| | | | 511 | | | | | | 0.2% | | | | | | 316 | | | | | | 0.0% | | |
利息支出
|
| | | | — | | | | | | — | | | | | | (1,902) | | | | | | (0.3)% | | |
外币交易损失
|
| | | | (2,399) | | | | | | (1.1)% | | | | | | (1,302) | | | | | | (0.1)% | | |
可转换票据公允价值变动
|
| | | | — | | | | | | — | | | | | | (5,577) | | | | | | (0.9)% | | |
权证负债公允价值变动
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
欧空局衍生负债公允价值变动
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
所得税前亏损
|
| | | | (143,060) | | | | | | (67.5)% | | | | | | (382,929) | | | | | | (59.5)% | | |
所得税费用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
净亏损
|
| | | | (143,060) | | | | | | (67.5)% | | | | | | (382,929) | | | | | | (59.5)% | | |
| | |
截至本年度的年度业绩
12月31日 |
| |
截至的三个月
3月31日, |
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2023
|
| ||||||||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| |
人民币
|
| |
美元
|
| ||||||||||||||||||
- 公司拥有和经营门店的收入
|
| | | | 206,036 | | | | | | 617,226 | | | | | | 938,097 | | | | | | 136,011 | | | | | | 310,451 | | | | | | 45,205 | | |
食品和包装成本 - 公司拥有和运营的商店
|
| | | | (74,402) | | | | | | (207,948) | | | | | | (314,550) | | | | | | (45,606) | | | | | | (111,326) | | | | | | (16,210) | | |
商店租金费用 - 公司拥有并运营
商店 |
| | | | (54,719) | | | | | | (148,152) | | | | | | (236,838) | | | | | | (34,338) | | | | | | (71,410) | | | | | | (10,398) | | |
工资和员工福利 - 公司拥有和经营商店
|
| | | | (50,314) | | | | | | (199,330) | | | | | | (268,857) | | | | | | (38,981) | | | | | | (72,960) | | | | | | (10,624) | | |
配送成本 - 公司拥有和运营的门店
|
| | | | (12,233) | | | | | | (38,604) | | | | | | (73,616) | | | | | | (10,673) | | | | | | (22,782) | | | | | | (3,318) | | |
- 公司拥有和经营门店的其他运营费用
|
| | | | (35,613) | | | | | | (99,105) | | | | | | (107,770) | | | | | | (15,625) | | | | | | (25,088) | | | | | | (3,653) | | |
商店折旧和摊销
|
| | | | (16,450) | | | | | | (62,679) | | | | | | (118,659) | | | | | | (17,204) | | | | | | (32,974) | | | | | | (4,801) | | |
特许经营权和特许权使用费 - 公司拥有和经营商店
|
| | | | (5,147) | | | | | | (14,894) | | | | | | (29,404) | | | | | | (4,263) | | | | | | (9,823) | | | | | | (1,430) | | |
完全负担毛损的 - 公司拥有和运营
商店 |
| | | | (42,842) | | | | | | (153,486) | | | | | | (211,597) | | | | | | (30,679) | | | | | | (35,912) | | | | | | (5,229) | | |
商店折旧和摊销(1)
|
| | | | 16,450 | | | | | | 62,679 | | | | | | 118,659 | | | | | | 17,204 | | | | | | 32,974 | | | | | | 4,801 | | |
门店开业前费用(2)
|
| | | | 31,968 | | | | | | 110,583 | | | | | | 52,262 | | | | | | 7,577 | | | | | | 8,940 | | | | | | 1,302 | | |
调整后的门店EBITDA
|
| | | | 5,576 | | | | | | 19,776 | | | | | | (40,676) | | | | | | (5,898) | | | | | | 6,002 | | | | | | 873 | | |
参考期
|
| |
参照期付款
|
| |
发行商发放金额
|
| |||
第一个参考期(自2022年12月29日开始并包括在内的连续27个VWAP交易日) | | | 11,919,983美元,即1,666,666乘以10.40美元减去3.25美元(第一个参考期的参考价)。 | | | 5,413,344美元,即1,666,666乘以3.25美元(第一个参考期的参考价)。 | | |||
第二个参考期(自2023年2月21日开始并包括在内的连续30个VWAP交易日) | | | 10,533,379美元,即1,666,666乘以10.60美元减去4.28美元(第二个参考期的参考价)。 | | | 7,133,280美元,即1,666,666乘以4.28美元(第二个参考期的参考价)。 | | |||
第三个参考期(自2023年5月21日开始并包括在内的连续30个VWAP交易日) | | | 如果第三个参考期的参考价低于10.90美元: | | | 1,666,668美元乘以10.90美元减去第三个参考期的参考价(如果适用,包括调整后参考价或退市/破产价格)(例如,如果第三个参考期的参考价是2.85美元,即Thil普通股2023年6月1日的收盘价),则为13,416,677.40美元。 | | | 1,666,668乘以第三个参考期的参考价(例如,如果第三个参考期的参考价是2.85美元,即Thil普通股在2023年6月1日的收盘价),则为4,750,003.80美元。 | |
| | | 如果第三个参考期的参考价(如果适用,包括调整后的参考价)大于或等于$10.90: | | | 零 | | | 1,666,668乘以10.90美元(或18,166,681.20美元) | |
| | |
截至2013年12月31日的年度
|
| |
截至3月31日的三个月,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| |||||||||||||||||||||
经营活动中使用的净现金
|
| | | | (145,773) | | | | | | (244,966) | | | | | | (286,929) | | | | | | (41,601) | | | | | | (119,055) | | | | | | (85,360) | | | | | | (12,429) | | |
由投资活动提供(用于)的净现金
|
| | | | (144,747) | | | | | | (335,277) | | | | | | (705,172) | | | | | | (102,240) | | | | | | (124,264) | | | | | | 50,238 | | | | | | 7,315 | | |
融资活动提供的现金净额
|
| | | | 221,125 | | | | | | 797,997 | | | | | | 827,160 | | | | | | 119,927 | | | | | | 64,692 | | | | | | 163,983 | | | | | | 23,878 | | |
外币汇率变动对现金的影响
|
| | | | (16,173) | | | | | | (1,791) | | | | | | 13,181 | | | | | | 1,911 | | | | | | (2,370) | | | | | | (3,368) | | | | | | (490) | | |
现金净增(减)
|
| | | | (85,568) | | | | | | 215,963 | | | | | | (151,760) | | | | | | (22,003) | | | | | | (180,997) | | | | | | 125,493 | | | | | | 18,273 | | |
年初现金
|
| | | | 260,442 | | | | | | 174,874 | | | | | | 390,837 | | | | | | 56,666 | | | | | | 390,837 | | | | | | 239,077 | | | | | | 34,812 | | |
年终现金
|
| | | | 174,874 | | | | | | 390,837 | | | | | | 239,077 | | | | | | 34,663 | | | | | | 209,841 | | | | | | 364,570 | | | | | | 53,086 | | |
| | |
2020
|
| |
2021
|
| |
2022
|
|
预期波动率
|
| |
24.51% – 26.99%
|
| |
24.74% – 25.00%
|
| |
25.00%
|
|
无风险利率(年利率)
|
| |
1.01% – 1.12%
|
| |
2.47% – 2.53%
|
| |
2.50% – 2.80%
|
|
多次锻炼
|
| |
2.50 – 2.80
|
| |
2.50 – 2.80
|
| |
2.50 – 2.80
|
|
预期股息收益率
|
| |
0.00%
|
| |
0.00%
|
| |
0.00%
|
|
预期期限(以年为单位)
|
| |
6
|
| |
10
|
| |
10
|
|
基础单位公允价值
(3.45单位=1股普通股) |
| |
0.37美元 - 美元0.53美元
|
| |
$0.88 – $1.49
|
| |
1.86美元
|
|
| | |
可兑换的
备注 |
| |||
预期波动率
|
| | | | 28% | | |
无风险利率(年利率)
|
| | | | 4.10% | | |
预期股息收益率
|
| | | | 0.00% | | |
相关普通股的公允价值
|
| | | 美元 | 2.78 | | |
债券收益率
|
| | | | 13.30% | | |
票面利率
|
| | | | 9.00% | | |
| | |
延期
应急 考虑因素 |
| |||
无风险利率(年利率)
|
| | | | 3.80% | | |
预期股息收益率
|
| | | | 0.00% | | |
折扣率
|
| | | | 25.00% | | |
每家门店的年营收增长率
|
| | | | 2.00% | | |
名称
|
| |
年龄
|
| |
职位
|
|
于彼得 | | |
61
|
| | 董事长兼董事 | |
永晨Lu | | |
45
|
| |
首席执行官兼董事
|
|
董Li | | |
46
|
| | 首席财务官 | |
何斌 | | |
39
|
| | 首席消费者官 | |
格雷戈里·阿姆斯特朗 | | |
45
|
| | 董事 | |
保罗·洪 | | |
52
|
| | 董事 | |
安德鲁·韦利 | | |
45
|
| | 董事 | |
魅子珠 | | |
38
|
| | 董事 | |
吴海冰 | | |
50
|
| | 董事 | |
拉斐尔·奥多里齐·德·奥利维拉 | | |
38
|
| | 董事 | |
张德培 | | |
44
|
| | 董事 | |
名称
|
| |
单元
已批准 |
| |
普通股
底层 选项 |
| |
练习
价格 (美元/单位) |
| |
授予日期
|
| |
日期:
过期 |
| |||||||||||||||
永晨Lu
|
| | | | 5,000,000 | | | | | | 1,448,500 | | | | | | — | | | | | | 2018-05-01 | | | | | | 2028-05-01 | | |
| | | 5,000,000 | | | | | | 1,448,500 | | | | | | 0.2 | | | | | | 2018-05-01 | | | | | | 2028-05-01 | | | ||
| | | 2.500,000 | | | | | | 724,250 | | | | | | 0.6 | | | | | | 2021-04-01 | | | | | | 2031-04-01 | | | ||
何斌
|
| | | | * | | | | | | * | | | | | | 0.2 | | | | | | 2018-05-01 | | | | | | 2028-05-01 | | |
| | | * | | | | | | * | | | | | | 0.6 | | | | | | 2021-02-01 | | | | | | 2031-02-01 | | | ||
| | | * | | | | | | * | | | | | | 1.2 | | | | | | 2022-03-01 | | | | | | 2032-03-01 | | | ||
董Li
|
| | | | * | | | | | | * | | | | | | 0.6 | | | | | | 2021-09-06 | | | | | | 2031-09-06 | | |
| | | * | | | | | | * | | | | | | 1.2 | | | | | | 2022-03-01 | | | | | | 2032-03-01 | | | ||
所有董事和高管
|
| | | | 18,088,658 | | | | | | 5,240,284 | | | | | | | | | | | | | | | | | | | | |
兑换日期
(至权证到期的期限) |
| |
普通股的公允市值
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
≤$10.00
|
| |
11.00
|
| |
12.00
|
| |
13.00
|
| |
14.00
|
| |
15.00
|
| |
16.00
|
| |
17.00
|
| |
≥18.00
|
| |||||||||||||||||||||||||||||
60个月
|
| | | | 0.261 | | | | | | 0.281 | | | | | | 0.297 | | | | | | 0.311 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
57个月
|
| | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.310 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
54个月
|
| | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.361 | | |
51个月
|
| | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.320 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.361 | | |
48个月
|
| | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.361 | | |
45个月
|
| | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.330 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.361 | | |
42个月
|
| | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.361 | | |
39个月
|
| | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.290 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.340 | | | | | | 0.354 | | | | | | 0.361 | | |
36个月
|
| | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.361 | | |
33个月
|
| | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.280 | | | | | | 0.301 | | | | | | 0.320 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.361 | | |
30个月
|
| | | | 0.196 | | | | | | 0.224 | | | | | | 0.250 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.361 | | |
27个月
|
| | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.350 | | | | | | 0.361 | | |
24个月
|
| | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.260 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.361 | | |
21个月
|
| | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.361 | | |
18个月
|
| | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.361 | | |
15个月
|
| | | | 0.130 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.230 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.361 | | |
12个月
|
| | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.250 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.361 | | |
9个月
|
| | | | 0.090 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.361 | | |
6个半月
|
| | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.361 | | |
3个半月
|
| | | | 0.034 | | | | | | 0.065 | | | | | | 0.104 | | | | | | 0.150 | | | | | | 0.197 | | | | | | 0.243 | | | | | | 0.286 | | | | | | 0.326 | | | | | | 0.361 | | |
0个月
|
| | | | — | | | | | | — | | | | | | 0.042 | | | | | | 0.115 | | | | | | 0.179 | | | | | | 0.233 | | | | | | 0.281 | | | | | | 0.323 | | | | | | 0.361 | | |
受益人姓名
|
| |
编号
|
| |
百分比
|
| ||||||
5%或更大股东: | | | | | | | | | | | | | |
Pangaea Two Acquisition Holdings XXIIA Limited
|
| | | | 57,002,004(1) | | | | | | 35.6% | | |
腾讯控股移动有限公司
|
| | | | 19,783,010(2) | | | | | | 12.3% | | |
SCC Growth VI Holdco D,Ltd.
|
| | | | 14,503,032(3) | | | | | | 9.0% | | |
Pangaea Three Acquisition Holdings IV有限公司
|
| | | | 10,319,917(4) | | | | | | 6.4% | | |
董事和高管†: | | | | | | | | | | | | | |
于彼得
|
| | | | 80,448,582(5) | | | | | | 50.2% | | |
永晨Lu
|
| | | | 2,704,031(6) | | | | | | 1.7% | | |
董Li
|
| | | | *(7) | | | | | | * | | |
何斌
|
| | | | *(8) | | | | | | * | | |
格雷戈里·阿姆斯特朗
|
| | | | — | | | | | | — | | |
保罗·洪
|
| | | | — | | | | | | — | | |
安德鲁·韦利
|
| | | | — | | | | | | — | | |
魅子珠
|
| | | | — | | | | | | — | | |
吴海冰
|
| | | | — | | | | | | — | | |
拉斐尔·奥多里齐·德·奥利维拉
|
| | | | — | | | | | | — | | |
张德培
|
| | | | *(9) | | | | | | * | | |
全体高管和董事(11人)
|
| | | | 84,448,201 | | | | | | 52.1% | | |
内容
|
| |
第(S)页
|
| |||
独立注册会计师事务所报告(毕马威华振会计师事务所,上海中国审计事务所ID:1186)
|
| | | | F-2 | | |
截至2021年12月31日和2022年12月的合并资产负债表
|
| | | | F-3 | | |
截至2020年12月31日、2021年和2022年12月31日的综合经营报表
|
| | | | F-4 | | |
截至2020年12月31日、2021年和2022年12月31日止年度的综合全面亏损报表
|
| | | | F-5 | | |
截至2020年12月31日、2021年和2022年12月31日的年度股东权益变动综合报表
|
| | | | F-6 | | |
截至2020年12月31日、2021年12月31日和2022年12月31日的年度合并现金流量表
|
| | | | F-7 | | |
合并财务报表 附注
|
| | | | F-8 | | |
内容
|
| |
第(S)页
|
| |||
截至2023年3月31日和12月31日的未经审计简明综合资产负债表
2022 |
| | | | F-48 | | |
截至2023年、2023年和2022年3月31日的三个月未经审计的简明综合经营报表
|
| | | | F-49 | | |
截至2023年、2023年和2022年3月31日的三个月未经审计的简明综合全面亏损报表
|
| | | | F-50 | | |
截至2023年、2023年和2022年3月31日止三个月未经审计的现金流量表简明综合报表
|
| | | | F-51 | | |
未经审计的简明合并财务报表附注
|
| | | | F-52 | | |
| | |
备注:
|
| |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
| | | |
人民币
|
| |
人民币
|
| ||||||||
资产 | | | | | | | | | | | | | | | | |
流动资产 | | | | | | | | | | | | | | | | |
现金
|
| |
3
|
| | | | 239,077,430 | | | | | | 390,837,386 | | |
短期投资
|
| |
4
|
| | | | 372,375,701 | | | | | | — | | |
应收账款净额
|
| |
5
|
| | | | 5,617,195 | | | | | | 9,817,292 | | |
库存
|
| |
6
|
| | | | 71,467,517 | | | | | | 42,479,403 | | |
预付费用和其他流动资产
|
| |
7
|
| | | | 108,274,731 | | | | | | 142,838,295 | | |
流动资产总额
|
| | | | | | | 796,812,574 | | | | | | 585,972,376 | | |
非流动资产 | | | | | | | | | | | | | | | | |
财产和设备,净额
|
| |
8
|
| | | | 720,035,970 | | | | | | 554,015,231 | | |
无形资产净值
|
| |
9
|
| | | | 96,018,313 | | | | | | 77,593,680 | | |
经营性租赁使用权资产
|
| |
14
|
| | | | 946,872,784 | | | | | | — | | |
其他非流动资产
|
| |
10
|
| | | | 82,270,359 | | | | | | 67,311,223 | | |
非流动资产合计
|
| | | | | | | 1,845,197,426 | | | | | | 698,920,134 | | |
总资产
|
| | | | | | | 2,642,010,000 | | | | | | 1,284,892,510 | | |
负债和股东权益 | | | | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | | | | |
短期银行借款
|
| |
11
|
| | | | 407,807,493 | | | | | | 192,055,323 | | |
应付账款
|
| | | | | | | 105,673,391 | | | | | | 60,952,491 | | |
合同责任
|
| |
12
|
| | | | 22,122,305 | | | | | | 14,129,311 | | |
应付关联方金额
|
| |
25
|
| | | | 22,484,963 | | | | | | 14,073,915 | | |
经营性租赁负债
|
| |
14
|
| | | | 180,468,426 | | | | | | — | | |
衍生金融负债
|
| |
15
|
| | | | 269,251,436 | | | | | | — | | |
其他流动负债
|
| |
16
|
| | | | 310,454,355 | | | | | | 286,078,575 | | |
流动负债总额
|
| | | | | | | 1,318,262,369 | | | | | | 567,289,615 | | |
非流动负债 | | | | | | | | | | | | | | | | |
长期银行借款
|
| |
11
|
| | | | 8,800,016 | | | | | | 11,903,452 | | |
合同责任
|
| |
12
|
| | | | 3,311,176 | | | | | | 970,486 | | |
经营性租赁负债
|
| |
14
|
| | | | 820,248,803 | | | | | | — | | |
衍生金融负债
|
| |
15
|
| | | | 19,083,004 | | | | | | — | | |
可换股票据,按公允价值计算
|
| |
17
|
| | | | 354,080,264 | | | | | | 318,466,215 | | |
其他非流动负债
|
| | | | | | | 7,919,952 | | | | | | 47,167,706 | | |
非流动负债合计
|
| | | | | | | 1,213,443,215 | | | | | | 378,507,859 | | |
总负债
|
| | | | | | | 2,531,705,584 | | | | | | 945,797,474 | | |
股东权益 | | | | | | | | | | | | | | | | |
普通股(0.00000939586994067732美元面值,500,000,000美元
授权股、149,181,538股和140,938,555股已发行股和 截至2022年12月31日,分别为124,193,929股股票 截至2021年12月31日已发行和未偿还) |
| |
22
|
| | | | 8,616 | | | | | | 7,497 | | |
新增实收资本
|
| | | | | | | 1,472,014,651 | | | | | | 937,315,273 | | |
累计亏损
|
| | | | | | | (1,380,173,392) | | | | | | (637,528,160) | | |
累计其他综合收益
|
| | | | | | | 17,000,825 | | | | | | 35,743,691 | | |
库存股(截至2022年12月31日和2021年12月31日分别为8,242,983股和零股)
|
| | | | | | | — | | | | | | — | | |
本公司股东应占权益总额
|
| | | | | | | 108,850,700 | | | | | | 335,538,301 | | |
非控股权益
|
| | | | | | | 1,453,716 | | | | | | 3,556,735 | | |
股东权益合计
|
| | | | | | | 110,304,416 | | | | | | 339,095,036 | | |
总负债和股东权益
|
| | | | | | | 2,642,010,000 | | | | | | 1,284,892,510 | | |
| | |
备注:
|
| |
截至2013年12月31日的年度
|
| |||||||||||||||
|
2022
|
| |
2021
|
| |
2020
|
| ||||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||||
收入 | | | | | | | | | | | | | | | | | | | | | | |
公司拥有和经营门店
|
| | | | | | | 938,096,823 | | | | | | 617,226,090 | | | | | | 206,036,187 | | |
其他收入(包括与客户进行交易的其他收入)
截至本年度零、人民币428、148、零关联方 2022年12月31日、2022年12月31日、2021年12月31日和2020年12月31日) |
| | | | | | | 72,966,943 | | | | | | 26,145,859 | | | | | | 6,048,384 | | |
总收入
|
| |
18
|
| | | | 1,011,063,766 | | | | | | 643,371,949 | | | | | | 212,084,571 | | |
成本和费用,净额 | | | | | | | | | | | | | | | | | | | | | | |
公司拥有和经营的商店 | | | | | | | | | | | | | | | | | | | | | | |
食品和包装(包括截至2022年12月31日、2021年12月31日和2020年12月31日的年度,公司拥有和经营商店的成本分别为人民币36,862,860元、人民币19,521,561元和人民币8,864,342元)
|
| | | | | | | 314,550,334 | | | | | | 207,947,581 | | | | | | 74,401,872 | | |
店铺租赁费用
|
| | | | | | | 236,838,444 | | | | | | 148,152,234 | | | | | | 54,719,146 | | |
工资和员工福利
|
| | | | | | | 268,857,299 | | | | | | 199,329,992 | | | | | | 50,314,270 | | |
交货成本
|
| | | | | | | 73,615,391 | | | | | | 38,604,864 | | | | | | 12,232,737 | | |
其他运营费用(包括交易服务费)
与关联方人民币55万元,连续两年为零和零 截至2022年、2021年和2020年12月31日) |
| | | | | | | 107,769,989 | | | | | | 99,104,765 | | | | | | 35,613,651 | | |
商店折旧和摊销
|
| | | | | | | 118,658,800 | | | | | | 62,678,633 | | | | | | 16,449,684 | | |
公司自有和运营门店成本和费用
|
| | | | | | | 1,120,290,257 | | | | | | 755,818,069 | | | | | | 243,731,360 | | |
其他收入成本
|
| | | | | | | 48,554,641 | | | | | | 16,731,187 | | | | | | 5,207,632 | | |
营销费用
|
| | | | | | | 81,017,100 | | | | | | 50,316,856 | | | | | | 16,986,023 | | |
一般和行政费用(包括截至2022年12月31日、2021年和2020年12月31日的年度与关联方交易的一般和行政费用分别为人民币1,845,960元、零和人民币160,532元)
|
| | | | | | | 289,544,688 | | | | | | 174,962,876 | | | | | | 79,366,314 | | |
特许经营及特许权使用费(包括截至2022年、2021年及2020年12月31日止年度与关联方交易的特许经营及特许权使用费分别为人民币31,882,569元、人民币15,576,324元及人民币5,147,252元)
|
| | | | | | | 35,595,253 | | | | | | 18,800,024 | | | | | | 8,591,902 | | |
其他运营成本和费用
|
| | | | | | | 8,340,034 | | | | | | 2,134,905 | | | | | | 2,712,522 | | |
财产和设备处置损失
|
| | | | | | | 8,835,137 | | | | | | 1,546,122 | | | | | | — | | |
长期资产减值损失
|
| | | | | | | 7,222,765 | | | | | | 1,001,880 | | | | | | — | | |
其他收入
|
| |
19
|
| | | | 7,152,455 | | | | | | 3,475,871 | | | | | | 3,338,788 | | |
成本和支出总额,净额
|
| | | | | | | 1,592,247,420 | | | | | | 1,017,836,048 | | | | | | 353,256,965 | | |
营业亏损
|
| | | | | | | (581,183,654) | | | | | | (374,464,099) | | | | | | (141,172,394) | | |
利息收入
|
| | | | | | | 2,703,219 | | | | | | 315,550 | | | | | | 511,389 | | |
利息支出
|
| | | | | | | (14,804,002) | | | | | | (1,901,653) | | | | | | — | | |
外币交易损失
|
| | | | | | | (6,275,369) | | | | | | (1,301,963) | | | | | | (2,399,162) | | |
可转换票据公允价值变动
|
| |
24
|
| | | | (4,493,605) | | | | | | (5,577,001) | | | | | | — | | |
权证负债公允价值变动
|
| |
24
|
| | | | 45,903,468 | | | | | | — | | | | | | — | | |
欧空局衍生负债公允价值变动
|
| |
24
|
| | | | (186,598,308) | | | | | | — | | | | | | — | | |
所得税前亏损
|
| | | | | | | (744,748,251) | | | | | | (382,929,166) | | | | | | (143,060,167) | | |
所得税费用
|
| |
21
|
| | | | — | | | | | | — | | | | | | — | | |
净亏损
|
| | | | | | | (744,748,251) | | | | | | (382,929,166) | | | | | | (143,060,167) | | |
减:非控股权益应占净亏损
|
| | | | | | | 2,103,019 | | | | | | 1,208,147 | | | | | | 1,060,660 | | |
本公司股东应占净亏损
|
| | | | | | | (742,645,232) | | | | | | (381,721,019) | | | | | | (141,999,507) | | |
每股普通股基本及摊薄亏损
|
| |
23
|
| | | | (5.80) | | | | | | (3.14) | | | | | | (1.33) | | |
| | |
备注:
|
| |
截至2013年12月31日的年度
|
| |||||||||||||||
|
2022
|
| |
2021
|
| |
2020
|
| ||||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||||
净亏损
|
| | | | | | | (744,748,251) | | | | | | (382,929,166) | | | | | | (143,060,167) | | |
其他综合收益 | | | | | | | | | | | | | | | | | | | | | | |
因工具特定信贷风险导致的可换股票据公允价值变动(扣除零所得税)
|
| | | | | | | (1,520,393) | | | | | | (548,029) | | | | | | — | | |
短期投资未实现收益,扣除零所得税
|
| | | | | | | 2,133,528 | | | | | | — | | | | | | — | | |
扣除零所得税后的外币折算调整
|
| | | | | | | (19,356,001) | | | | | | (2,889,641) | | | | | | 2,788,426 | | |
全面亏损
|
| | | | | | | (763,491,117) | | | | | | (386,366,836) | | | | | | (140,271,741) | | |
减:非控股权益应占全面亏损
|
| | | | | | | 2,103,019 | | | | | | 1,208,147 | | | | | | 1,060,660 | | |
本公司股东应占全面亏损
|
| | | | | | | (761,388,098) | | | | | | (385,158,689) | | | | | | (139,211,081) | | |
| | |
备注:
|
| |
普通股
|
| |
额外的
实收 大写 |
| |
金库
个共享 |
| |
订阅
应收账款 |
| |
累计
亏损 |
| |
累计
其他 全面 收入 |
| |
总股本
归因于 股东 公司的 |
| |
非控制性
兴趣 |
| |
合计
股东的 股权 |
| |||||||||||||||||||||||||||||||||
|
数量:
发布 个共享 |
| |
金额
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||||||||||||||||||||
2020年1月1日的余额
|
| | | | | | | 106,429,741 | | | | | | 6,412 | | | | | | 636,537,437 | | | | | | — | | | | | | (192,363,000) | | | | | | (113,807,634) | | | | | | 36,392,935 | | | | | | 366,766,150 | | | | | | 5,825,542 | | | | | | 372,591,692 | | |
净亏损
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (141,999,507) | | | | | | — | | | | | | (141,999,507) | | | | | | (1,060,660) | | | | | | (143,060,167) | | |
外币折算调整
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,788,426 | | | | | | 2,788,426 | | | | | | — | | | | | | 2,788,426 | | |
发行股票
|
| |
22
|
| | | | 1,596,446 | | | | | | 101 | | | | | | 10,089,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,089,101 | | | | | | — | | | | | | 10,089,101 | | |
应收认购款项结算
|
| |
22
|
| | | | — | | | | | | — | | | | | | (1,719,802) | | | | | | — | | | | | | 192,363,000 | | | | | | — | | | | | | — | | | | | | 190,643,198 | | | | | | — | | | | | | 190,643,198 | | |
2020年12月31日的余额
|
| | | | | | | 108,026,187 | | | | | | 6,513 | | | | | | 644,906,635 | | | | | | — | | | | | | — | | | | | | (255,807,141) | | | | | | 39,181,361 | | | | | | 428,287,368 | | | | | | 4,764,882 | | | | | | 433,052,250 | | |
净亏损
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (381,721,019) | | | | | | — | | | | | | (381,721,019) | | | | | | (1,208,147) | | | | | | (382,929,166) | | |
可转换债券公允价值变动
票据到期票据— 特定信用风险 |
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (548,029) | | | | | | (548,029) | | | | | | — | | | | | | (548,029) | | |
外币折算调整
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,889,641) | | | | | | (2,889,641) | | | | | | — | | | | | | (2,889,641) | | |
发行股票
|
| |
22
|
| | | | 16,167,742 | | | | | | 984 | | | | | | 292,408,638 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 292,409,622 | | | | | | — | | | | | | 292,409,622 | | |
2021年12月31日的余额
|
| | | | | | | 124,193,929 | | | | | | 7,497 | | | | | | 937,315,273 | | | | | | — | | | | | | — | | | | | | (637,528,160) | | | | | | 35,743,691 | | | | | | 335,538,301 | | | | | | 3,556,735 | | | | | | 339,095,036 | | |
| | |
备注:
|
| |
普通股
|
| |
额外的
实收 大写 |
| |
金库
个共享 |
| |
累计
亏损 |
| |
累计
其他 全面 收入 |
| |
总股本
归因于 的股东 公司 |
| |
非控制性
兴趣 |
| |
合计
股东的 股权 |
| ||||||||||||||||||||||||||||||
|
数量:
发布 个共享 |
| |
金额
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| ||||||||||||||||||||||||
2021年12月31日的余额
|
| | | | | | | 124,193,929 | | | | | | 7,497 | | | | | | 937,315,273 | | | | | | — | | | | | | (637,528,160) | | | | | | 35,743,691 | | | | | | 335,538,301 | | | | | | 3,556,735 | | | | | | 339,095,036 | | |
净亏损
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (742,645,232) | | | | | | — | | | | | | (742,645,232) | | | | | | (2,103,019) | | | | | | (744,748,251) | | |
到期可换股票据公允价值变动
至工具特定信贷风险,净额 零所得税 |
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,520,393) | | | | | | (1,520,393) | | | | | | — | | | | | | (1,520,393) | | |
扣除零所得税后的外币折算调整
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (19,356,001) | | | | | | (19,356,001) | | | | | | — | | | | | | (19,356,001) | | |
短期投资未实现收益,
所得税净额为零 |
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,133,528 | | | | | | 2,133,528 | | | | | | — | | | | | | 2,133,528 | | |
向L & L Tomorrow Holdings Limited发行股份
|
| |
22
|
| | | | 174,544 | | | | | | 11 | | | | | | 9,964,474 | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,964,485 | | | | | | — | | | | | | 9,964,485 | | |
向THC Hope IB Limited发行股份
|
| |
22
|
| | | | 8,242,983 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
合并和管道交易的交易成本
|
| |
22
|
| | | | — | | | | | | — | | | | | | (85,728,299) | | | | | | — | | | | | | — | | | | | | — | | | | | | (85,728,299) | | | | | | — | | | | | | (85,728,299) | | |
通过并购交易进行股权融资
|
| |
22
|
| | | | 5,693,636 | | | | | | 380 | | | | | | (37,625,574) | | | | | | — | | | | | | — | | | | | | — | | | | | | (37,625,194) | | | | | | — | | | | | | (37,625,194) | | |
通过PIPE交易进行股权融资
|
| |
22
|
| | | | 5,050,000 | | | | | | 338 | | | | | | 312,871,174 | | | | | | — | | | | | | — | | | | | | — | | | | | | 312,871,512 | | | | | | — | | | | | | 312,871,512 | | |
通过ESA进行股权融资
交易 |
| |
22
|
| | | | 5,000,000 | | | | | | 334 | | | | | | 267,361,986 | | | | | | — | | | | | | — | | | | | | — | | | | | | 267,362,320 | | | | | | — | | | | | | 267,362,320 | | |
股东出资
|
| |
22
|
| | | | — | | | | | | — | | | | | | 1,777,675 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,777,675 | | | | | | — | | | | | | 1,777,675 | | |
股票薪酬
|
| |
20
|
| | | | — | | | | | | — | | | | | | 44,421,298 | | | | | | — | | | | | | — | | | | | | — | | | | | | 44,421,298 | | | | | | — | | | | | | 44,421,298 | | |
向Cantor发行股份
|
| |
22
|
| | | | 826,446 | | | | | | 56 | | | | | | 21,656,644 | | | | | | — | | | | | | — | | | | | | — | | | | | | 21,656,700 | | | | | | — | | | | | | 21,656,700 | | |
2022年12月31日的余额
|
| | | | | | | 149,181,538 | | | | | | 8,616 | | | | | | 1,472,014,651 | | | | | | — | | | | | | (1,380,173,392) | | | | | | 17,000,825 | | | | | | 108,850,700 | | | | | | 1,453,716 | | | | | | 110,304,416 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
|
2022
|
| |
2021
|
| |
2020
|
| |||||||||||
|
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||||
经营活动现金流量: | | | | | | | | | | | | | | | | | | | |
净亏损
|
| | | | (744,748,251) | | | | | | (382,929,166) | | | | | | (143,060,167) | | |
将净亏损与经营活动中使用的现金净额进行调整:
|
| | | | | | | | | | | | | | | | | | |
折旧及摊销
|
| | | | 133,402,504 | | | | | | 74,276,142 | | | | | | 27,838,383 | | |
财产和设备处置损失
|
| | | | 8,835,137 | | | | | | 1,546,122 | | | | | | — | | |
存货减值准备
|
| | | | 387,999 | | | | | | — | | | | | | — | | |
坏账准备
|
| | | | 2,356,034 | | | | | | — | | | | | | — | | |
长期资产减值损失
|
| | | | 7,222,765 | | | | | | 1,001,880 | | | | | | — | | |
股份支付费用
|
| | | | 74,686,711 | | | | | | — | | | | | | — | | |
未实现外币交易损失
|
| | | | 2,369,080 | | | | | | 827,068 | | | | | | 2,399,162 | | |
可转换票据公允价值变动
|
| | | | 4,493,605 | | | | | | 5,577,001 | | | | | | — | | |
权证负债公允价值变动
|
| | | | (45,903,468) | | | | | | — | | | | | | — | | |
欧空局衍生负债公允价值变动
|
| | | | 186,598,308 | | | | | | — | | | | | | — | | |
经营性资产和负债变动: | | | | | | | | | | | | | | | | | | | |
应收账款
|
| | | | 1,844,063 | | | | | | (1,839,140) | | | | | | (4,804,658) | | |
库存
|
| | | | (29,376,113) | | | | | | (31,174,705) | | | | | | (5,570,406) | | |
预付费用和其他流动资产
|
| | | | 16,088,529 | | | | | | (36,203,431) | | | | | | (36,698,790) | | |
其他非流动资产
|
| | | | (14,959,136) | | | | | | (35,499,307) | | | | | | (22,108,155) | | |
应付账款
|
| | | | 44,720,900 | | | | | | 45,555,721 | | | | | | 7,709,469 | | |
应付关联方金额
|
| | | | 8,411,048 | | | | | | 4,083,764 | | | | | | 2,883,159 | | |
合同责任
|
| | | | 10,333,684 | | | | | | 11,705,026 | | | | | | (657,361) | | |
其他流动负债
|
| | | | 35,009,222 | | | | | | 69,469,317 | | | | | | 13,565,385 | | |
其他非流动负债
|
| | | | (39,247,754) | | | | | | 28,637,700 | | | | | | 12,731,146 | | |
使用权资产和租赁负债
|
| | | | 50,546,769 | | | | | | — | | | | | | — | | |
经营活动中使用的净现金
|
| | | | (286,928,364) | | | | | | (244,966,008) | | | | | | (145,772,833) | | |
投资活动现金流: | | | | | | | | | | | | | | | | | | | |
购置物业设备和无形资产
|
| | | | (334,930,178) | | | | | | (335,318,355) | | | | | | (144,747,183) | | |
购买短期投资
|
| | | | (370,242,173) | | | | | | — | | | | | | — | | |
处置财产和设备的收益
|
| | | | — | | | | | | 41,000 | | | | | | — | | |
投资活动中使用的净现金
|
| | | | (705,172,351) | | | | | | (335,277,355) | | | | | | (144,747,183) | | |
融资活动的现金流: | | | | | | | | | | | | | | | | | | | |
可换股票据所得款项
|
| | | | — | | | | | | 312,092,172 | | | | | | — | | |
银行借款所得
|
| | | | 707,579,122 | | | | | | 209,258,775 | | | | | | — | | |
偿还银行借款
|
| | | | (494,930,388) | | | | | | (5,300,000) | | | | | | — | | |
支付合并和管道交易的发行成本
|
| | | | (81,688,831) | | | | | | (9,310,208) | | | | | | — | | |
合并交易所得
|
| | | | 24,237,896 | | | | | | — | | | | | | — | | |
通过PIPE交易获得的股权融资收益
|
| | | | 316,426,861 | | | | | | — | | | | | | — | | |
通过ESA交易获得的股权融资收益
|
| | | | 355,535,000 | | | | | | — | | | | | | — | | |
支付普通股发行费用
|
| | | | — | | | | | | (136,000) | | | | | | (1,719,802) | | |
发行普通股所得收益
|
| | | | — | | | | | | 291,393,000 | | | | | | 222,844,800 | | |
融资活动提供的现金净额
|
| | | | 827,159,660 | | | | | | 797,997,739 | | | | | | 221,124,998 | | |
外币汇率变动对现金的影响
|
| | | | 13,181,099 | | | | | | (1,790,729) | | | | | | (16,173,085) | | |
现金净减少
|
| | | | (151,759,956) | | | | | | 215,963,647 | | | | | | (85,568,103) | | |
年初现金
|
| | | | 390,837,386 | | | | | | 174,873,739 | | | | | | 260,441,842 | | |
年终现金
|
| | | | 239,077,430 | | | | | | 390,837,386 | | | | | | 174,873,739 | | |
现金流量信息补充披露: | | | | | | | | | | | | | | | | | | | |
已支付利息费用
|
| | | | 13,678,165 | | | | | | 1,481,293 | | | | | | — | | |
补充披露非现金投融资活动: | | | | | | | | | | | | | | | | | | | |
未付费用购置房产和设备
|
| | | | | | | | | | | | | | | | | | |
在其他流动负债内应计
|
| | | | 139,578,631 | | | | | | 172,981,034 | | | | | | 67,893,359 | | |
发行普通股以结清应付红利
|
| | | | 1,355,772 | | | | | | 1,016,622 | | | | | | — | | |
应计产品成本
|
| | | | 4,039,468 | | | | | | 9,164,827 | | | | | | — | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
手头现金
|
| | | | 212,598 | | | | | | 132,127 | | |
内地金融机构中国 | | | | | | | | | | | | | |
以人民币计价的 -
|
| | | | 102,427,994 | | | | | | 30,060,065 | | |
以美元计价的 -
|
| | | | 69,063,161 | | | | | | 45,515,503 | | |
内地中国金融机构持有的现金余额合计
|
| | | | 171,491,155 | | | | | | 75,575,568 | | |
香港特别行政区的金融机构 | | | | | | | | | | | | | |
以人民币计价的 -
|
| | | | 5,192 | | | | | | — | | |
以美元计价的 -
|
| | | | 67,368,485 | | | | | | 315,129,691 | | |
香港特别行政区金融机构持有的现金余额合计
|
| | | | 67,373,677 | | | | | | 315,129,691 | | |
金融机构现金余额合计
|
| | | | 238,864,832 | | | | | | 390,705,259 | | |
现金余额合计
|
| | | | 239,077,430 | | | | | | 390,837,386 | | |
| | |
12月31日
2021 |
| |
效果
采用方式 |
| |
1月1日
2022 |
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
预付费用和其他流动资产
|
| | | | 142,838,295 | | | | | | (15,272,677)(a) | | | | | | 127,565,618 | | |
经营性租赁使用权资产
|
| | | | — | | | | | | 853,553,284(b) | | | | | | 853,553,284 | | |
租赁负债-流动负债
|
| | | | — | | | | | | (133,024,693)(c) | | | | | | (133,024,693) | | |
其他流动负债
|
| | | | (286,078,575) | | | | | | 4,351,416(d) | | | | | | (281,727,159) | | |
租赁负债--非流动负债
|
| | | | — | | | | | | (752,579,348)(c) | | | | | | (752,579,348) | | |
其他非流动负债
|
| | | | (47,167,706) | | | | | | 42,972,018(d) | | | | | | (4,195,688) | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
应收账款
|
| | | | 7,973,229 | | | | | | 9,817,292 | | |
减去:坏账准备
|
| | | | (2,356,034) | | | | | | — | | |
应收账款净额
|
| | | | 5,617,195 | | | | | | 9,817,292 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
期初余额
|
| | | | — | | | | | | — | | |
条款
|
| | | | 2,356,034 | | | | | | — | | |
期末余额
|
| | | | 2,356,034 | | | | | | — | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
食品、饮料和包装产品
|
| | | | 52,713,996 | | | | | | 31,858,814 | | |
为电子商务销售提供咨询
|
| | | | 14,164,790 | | | | | | 6,927,512 | | |
其他
|
| | | | 4,588,731 | | | | | | 3,693,077 | | |
| | | | | 71,467,517 | | | | | | 42,479,403 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
可抵扣的增值税增值税
|
| | | | 69,665,847 | | | | | | 50,212,274 | | |
短期存款
|
| | | | 3,468,215 | | | | | | 4,161,725 | | |
从支付处理器和聚合器获取的数据
|
| | | | 10,217,082 | | | | | | 17,701,386 | | |
预付租金费用
|
| | | | — | | | | | | 15,272,677 | | |
预付营销费用
|
| | | | 11,582,119 | | | | | | 14,666,752 | | |
延期发售成本
|
| | | | — | | | | | | 18,475,035 | | |
其他
|
| | | | 13,341,468 | | | | | | 22,348,446 | | |
| | | | | 108,274,731 | | | | | | 142,838,295 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
家具和办公设备
|
| | | | 57,867,896 | | | | | | 44,636,186 | | |
厨房设备
|
| | | | 199,362,443 | | | | | | 151,405,306 | | |
软件
|
| | | | 56,181,672 | | | | | | 30,171,796 | | |
租赁改进
|
| | | | 602,788,920 | | | | | | 408,353,529 | | |
施工中
|
| | | | 22,971,178 | | | | | | 15,747,154 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
财产和设备,总值
|
| | | | 939,172,109 | | | | | | 650,313,971 | | |
减去:累计折旧
|
| | | | (214,000,566) | | | | | | (96,298,740) | | |
减:累计减值损失
|
| | | | (5,135,573) | | | | | | — | | |
财产和设备,净额
|
| | | | 720,035,970 | | | | | | 554,015,231 | | |
|
| | |
摊销
期间(年) |
| |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
特许经营权—经THRI授权
|
| |
20
|
| | | | 69,646,000 | | | | | | 63,757,000 | | |
特许经营权—预付特许经营费
|
| |
2 – 12
|
| | | | 51,035,322 | | | | | | 28,156,287 | | |
减去:累计摊销
|
| | | | | | | (24,663,009) | | | | | | (14,319,607) | | |
无形资产净值
|
| | | | | | | 96,018,313 | | | | | | 77,593,680 | | |
|
截至2023年12月31日的年度
|
| | | | 11,511,475 | | |
|
2024
|
| | | | 11,361,548 | | |
|
2025
|
| | | | 11,069,647 | | |
|
2026
|
| | | | 10,139,360 | | |
|
2027
|
| | | | 8,665,568 | | |
|
之后
|
| | | | 43,270,715 | | |
| | | | | | 96,018,313 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
长期租赁押金
|
| | | | 82,270,359 | | | | | | 67,311,223 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
短期借款
|
| | | | 386,819,972 | | | | | | 188,959,323 | | |
一年内到期的长期借款
|
| | | | 20,987,521 | | | | | | 3,096,000 | | |
当前银行借款总额
|
| | | | 407,807,493 | | | | | | 192,055,323 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
长期银行借款总额
|
| | | | 29,787,537 | | | | | | 14,999,452 | | |
少:一年内到期的长期借款
|
| | | | (20,987,521) | | | | | | (3,096,000) | | |
一年后到期的长期借款
|
| | | | 8,800,016 | | | | | | 11,903,452 | | |
| | |
人民币
|
| |||
2023
|
| | | | 20,987,521 | | |
2024
|
| | | | 7,410,534 | | |
2025
|
| | | | 1,389,482 | | |
之后
|
| | | | — | | |
| | | | | 29,787,537 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
与客户忠诚度计划相关的递延收入
|
| | | | 12,179,748 | | | | | | 8,312,436 | | |
与优惠券和礼品卡相关的客户预付款
|
| | | | 8,573,239 | | | | | | 5,208,549 | | |
从
收到的与前期特许经营费相关的递延收入
子加盟商 |
| | | | 750,618 | | | | | | 230,968 | | |
其他
|
| | | | 618,700 | | | | | | 377,358 | | |
| | | | | 22,122,305 | | | | | | 14,129,311 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
从
收到的与前期特许经营费相关的递延收入
子加盟商 |
| | | | 3,311,176 | | | | | | 970,486 | | |
| | |
人民币
|
| |||
运营租赁成本
|
| | | | 254,209,990 | | |
可变租赁成本
|
| | | | (3,718,849) | | |
短期租赁成本
|
| | | | 113,048 | | |
租金总费用
|
| | | | 250,604,189 | | |
资产
|
| |
人民币
|
| |||
经营性租赁使用权资产
|
| | | | 946,872,784 | | |
负债 | | | | | | | |
当前 | | | | | | | |
当期经营租赁负债
|
| | | | 180,468,426 | | |
非流动经营租赁负债
|
| | | | 820,248,803 | | |
经营租赁总负债
|
| | | | 1,000,717,229 | | |
| | |
人民币
|
| |||
计入租赁负债计量的金额支付的现金
|
| | | | 206,073,929 | | |
为换取新租赁负债而获得的使用权资产
|
| | | | 241,609,016 | | |
加权-平均剩余租赁年限(年)
|
| | | | 5.61 | | |
加权平均贴现率
|
| | | | 5.96% | | |
| | |
经营租赁
承诺 |
| |||
截至2023年12月31日的年度
|
| | | | 261,058,233 | | |
2024
|
| | | | 265,552,769 | | |
2025
|
| | | | 247,539,671 | | |
2026
|
| | | | 204,062,024 | | |
2027
|
| | | | 143,088,301 | | |
之后
|
| | | | 155,132,379 | | |
未贴现的租赁付款总额
|
| | | | 1,276,433,377 | | |
减去:计入利息
|
| | | | (275,716,148) | | |
租赁负债总额
|
| | | | 1,000,717,229 | | |
| | |
人民币
|
| |||
短期衍生金融负债: | | | | | | | |
欧空局衍生负债
|
| | | | 269,251,436 | | |
长期衍生金融负债: | | | | | | | |
担保责任
|
| | | | 19,083,004 | | |
| | | | | 288,334,440 | | |
| | | | | | | | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
应计工资和员工相关成本
|
| | | | | | | | | | 88,469,812 | | | | | | 47,194,542 | | |
购置财产和设备的应付款项
|
| | | | | | | | | | 139,578,631 | | | | | | 172,981,034 | | |
保证金
|
| | | | | | | | | | 11,695,000 | | | | | | 6,620,000 | | |
应计营销费用
|
| | | | | | | | | | 11,901,810 | | | | | | 10,639,627 | | |
应付杂税
|
| | | | | | | | | | 6,707,784 | | | | | | 2,329,431 | | |
应计专业服务费
|
| | | | | | | | | | 9,076,767 | | | | | | 8,205,320 | | |
应计产品成本
|
| | |
|
(i)
|
| | | | | 4,039,468 | | | | | | 9,164,827 | | |
应计租金费用
|
| | | | | | | | | | 4,242,805 | | | | | | 3,210,387 | | |
其他应计费用
|
| | | | | | | | | | 34,742,278 | | | | | | 25,733,407 | | |
| | | | | | | | | | | 310,454,355 | | | | | | 286,078,575 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
可换股票据,按公允价值计算
|
| | | | 354,080,264 | | | | | | 318,466,215 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
|
2022
|
| |
2021
|
| |
2020
|
| |||||||||||
公司食品、饮料和包装产品销售情况
自有和经营的商店 |
| | | | 938,096,823 | | | | | | 617,226,090 | | | | | | 206,036,187 | | |
特许经营费
|
| | | | 4,537,599 | | | | | | 1,923,149 | | | | | | 794,608 | | |
其他特许经营支持活动的收入
|
| | | | 18,965,417 | | | | | | 9,469,639 | | | | | | 5,253,776 | | |
批发业务收入
|
| | | | 6,533,166 | | | | | | — | | | | | | — | | |
电子商务销售收入
|
| | | | 41,635,451 | | | | | | 13,117,118 | | | | | | — | | |
其他活动收入
|
| | | | 1,295,310 | | | | | | 1,207,805 | | | | | | — | | |
向Thri提供消费者研究服务
|
| | | | — | | | | | | 428,148 | | | | | | — | | |
总收入
|
| | | | 1,011,063,766 | | | | | | 643,371,949 | | | | | | 212,084,571 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
|
2022
|
| |
2021
|
| |
2020
|
| |||||||||||
政府拨款
|
| | | | 5,996,537 | | | | | | 3,319,871 | | | | | | 3,329,009 | | |
其他
|
| | | | 1,155,918 | | | | | | 156,000 | | | | | | 9,779 | | |
其他收入合计
|
| | | | 7,152,455 | | | | | | 3,475,871 | | | | | | 3,338,788 | | |
| | |
数量:
原创 选项单位 |
| |
加权
平均 练习 价格 |
| |
加权
平均 授权日 公允价值 |
| |
加权
平均 剩余 合同 年 |
| |
聚合
固有的 值 |
| |||||||||||||||
| | | | | | | | |
美元
|
| |
美元
|
| | | | | | | |
美元
|
| |||||||||
截至2022年1月1日的未偿还债务
|
| | | | 27,098,000 | | | | | | 0.31 | | | | | | 0.27 | | | | | | 6.80 | | | | | | 38,324,597 | | |
已批准
|
| | | | 1,666,000 | | | | | | 1.06 | | | | | | — | | | | | | — | | | | | | — | | |
被没收
|
| | | | (398,000) | | | | | | 0.56 | | | | | | — | | | | | | — | | | | | | — | | |
截至2022年12月31日的未偿还债务
|
| | | | 28,366,000 | | | | | | 0.35 | | | | | | 0.29 | | | | | | 6.67 | | | | | | 13,312,140 | | |
预计自2022年12月31日起归属
|
| | | | 28,366,000 | | | | | | 0.35 | | | | | | 0.29 | | | | | | 6.67 | | | | | | 13,312,140 | | |
| | |
数量:
额外的 选项 个单位 |
| |
加权
平均 练习 价格 |
| |
加权
平均 授予 展会日期 值 |
| |
加权
平均 剩余 合同 年 |
| |
聚合
固有的 值 |
| |||||||||||||||
| | | | | | | | |
美元
|
| |
美元
|
| | | | | | | |
美元
|
| |||||||||
截至2022年1月1日的未偿还债务
|
| | | | 933,742 | | | | | | 0.60 | | | | | | 0.41 | | | | | | 1.34 | | | | | | 831,030 | | |
已批准
|
| | | | 460,756 | | | | | | 1.20 | | | | | | — | | | | | | — | | | | | | — | | |
被没收
|
| | | | (102,457) | | | | | | 0.81 | | | | | | — | | | | | | — | | | | | | — | | |
截至2022年12月31日的未偿还债务
|
| | | | 1,292,041 | | | | | | 0.80 | | | | | | 0.57 | | | | | | 1.42 | | | | | | 176,520 | | |
预计自2022年12月31日起归属
|
| | | | 1,292,041 | | | | | | 0.80 | | | | | | 0.57 | | | | | | 1.42 | | | | | | 176,520 | | |
| | |
2022
|
| |
2021
|
| |
2020
|
|
预期波动率
|
| |
25.00%
|
| |
24.74% – 25.00%
|
| |
24.51% – 26.99%
|
|
无风险利率(年利率)
|
| |
2.50% – 2.80%
|
| |
2.47% – 2.53%
|
| |
1.01% – 1.12%
|
|
多次锻炼
|
| |
2.50 – 2.80
|
| |
2.50 – 2.80
|
| |
2.50 – 2.80
|
|
预期股息收益率
|
| |
0.00%
|
| |
0.00%
|
| |
0.00%
|
|
预期期限(以年为单位)
|
| |
10
|
| |
10
|
| |
6
|
|
标的单位公允价值(3.45单位=1股普通股)
|
| |
1.86美元
|
| |
$0.88 - 美元$1.49
|
| |
0.37美元 - 美元0.53美元
|
|
| | |
年终了
2022年12月31日 |
| |
年终了
2021年12月31日 |
| |
年终了
2020年12月31日 |
| |||||||||
中国大陆
|
| | | | (506,323,501) | | | | | | (371,992,927) | | | | | | (132,554,844) | | |
香港特别行政区和海外实体
|
| | | | (238,424,750) | | | | | | (10,936,239) | | | | | | (10,505,323) | | |
合计
|
| | | | (744,748,251) | | | | | | (382,929,166) | | | | | | (143,060,167) | | |
| | |
年终了
2022年12月31日 |
| |
年终了
2021年12月31日 |
| |
年终了
2020年12月31日 |
| |||||||||
中国法定税率
|
| | | | (25.0)% | | | | | | (25.0)% | | | | | | (25.0)% | | |
税率差异对非中国实体的影响
|
| | | | 7.9% | | | | | | 0.7% | | | | | | 1.8% | | |
不可扣除费用的影响
|
| | | | 0.1% | | | | | | 0.3% | | | | | | 0.8% | | |
估值免税额变动
|
| | | | 17.0% | | | | | | 24.0% | | | | | | 22.4% | | |
实际所得税率
|
| | | | — | | | | | | — | | | | | | — | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
经营亏损结转
|
| | | | 238,086,013 | | | | | | 133,725,956 | | |
合同责任
|
| | | | 4,060,385 | | | | | | 2,472,812 | | |
减值损失
|
| | | | 1,969,902 | | | | | | 250,470 | | |
经营性租赁负债
|
| | | | 250,179,307 | | | | | | — | | |
其他流动负债
|
| | | | 27,925,076 | | | | | | 12,644,968 | | |
软件
|
| | | | 428,758 | | | | | | — | | |
递延税金总额
|
| | | | 522,649,441 | | | | | | 149,094,206 | | |
减:估价备抵
|
| | | | (275,431,351) | | | | | | (149,094,206) | | |
递延税项资产,扣除估值免税额后的净额
|
| | | | 247,218,090 | | | | | | — | | |
使用权资产
|
| | | | (236,718,196) | | | | | | — | | |
租赁改进
|
| | | | (10,499,894) | | | | | | — | | |
递延纳税义务
|
| | | | (247,218,090) | | | | | | — | | |
递延纳税资产
|
| | | | (247,218,090) | | | | | | — | | |
递延纳税义务
|
| | | | 247,218,090 | | | | | | — | | |
递延税金净资产
|
| | | | — | | | | | | — | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
年初余额
|
| | | | 149,094,206 | | | | | | 57,096,996 | | |
本年度增长
|
| | | | 126,337,145 | | | | | | 91,997,210 | | |
年终余额
|
| | | | 275,431,351 | | | | | | 149,094,206 | | |
| | |
截至12月31日及截至12月31日的年度
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
分子: | | | | | | | | | | | | | | | | | | | |
公司股东应占净亏损
|
| | | | (742,645,232) | | | | | | (381,721,019) | | | | | | (141,999,507) | | |
分母: | | | | | | | | | | | | | | | | | | | |
普通股基本和摊薄加权平均数
|
| | | | 128,096,505 | | | | | | 121,582,945 | | | | | | 106,721,987 | | |
每股普通股基本及摊薄亏损(人民币)
|
| | | | (5.80) | | | | | | (3.14) | | | | | | (1.33) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
认股权证
|
| | | | 22,900,000 | | | | | | — | | | | | | — | | |
套现股份
|
| | | | 14,000,000 | | | | | | — | | | | | | — | | |
原始选项单位
|
| | | | 8,217,559 | | | | | | 7,850,915 | | | | | | 5,886,303 | | |
附加选件部件
|
| | | | 374,334 | | | | | | 270,527 | | | | | | — | | |
RSU
|
| | | | 1,738,338 | | | | | | 1,738,338 | | | | | | 1,738,338 | | |
以负债结算的股份支付给非员工
|
| | | | 200,000 | | | | | | — | | | | | | — | | |
可转换票据
|
| | | | 6,752,041 | | | | | | 6,752,041 | | | | | | — | | |
| | |
截至2022年12月31日
|
| |
公平总计
值 |
| ||||||||||||||||||
| | |
1级
|
| |
二级
|
| |
3级
|
| |||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| ||||||||||||
资产 | | | | | | | | | | | | | | | | | | | | | | | | | |
短期投资
|
| | | | — | | | | | | 372,375,701 | | | | | | — | | | | | | 372,375,701 | | |
负债 | | | | | | | | | | | | | | | | | | | | | | | | | |
可转换票据
|
| | | | — | | | | | | — | | | | | | 354,080,264 | | | | | | 354,080,264 | | |
欧空局衍生负债
|
| | | | — | | | | | | — | | | | | | 269,251,436 | | | | | | 269,251,436 | | |
担保责任
|
| | | | — | | | | | | — | | | | | | 19,083,004 | | | | | | 19,083,004 | | |
以负债结算的股份支付给非员工
|
| | | | — | | | | | | — | | | | | | 4,039,468 | | | | | | 4,039,468 | | |
| | | | | — | | | | | | — | | | | | | 646,454,172 | | | | | | 646,454,172 | | |
| | |
截至2021年12月31日
|
| |
公平总计
值 |
| ||||||||||||||||||
| | |
1级
|
| |
二级
|
| |
3级
|
| |||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| ||||||||||||
负债 | | | | | | | | | | | | | | | | | | | | | | | | | |
可转换票据
|
| | | | — | | | | | | — | | | | | | 318,466,215 | | | | | | 318,466,215 | | |
| | |
可兑换的
备注 |
| |
短期
投资 |
| |
保修期
负债 |
| |
ESA
导数 负债 |
| |
负债已结算
基于共享的 支付给 非员工 |
| |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
截至2021年1月1日的余额
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
添加内容
|
| | | | 312,092,172 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
可换股票据公允价值的变动,
不包括工具专用信贷的影响 风险 |
| | | | 5,577,001 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
可换股票据公允价值变动因
特定工具信用风险 |
| | | | 548,029 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
外币折算调整
|
| | | | 249,013 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
截至2021年12月31日的余额
|
| | | | 318,466,215 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
截至2022年1月1日余额
|
| | | | 318,466,215 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
添加内容
|
| | | | — | | | | | | 370,242,173 | | | | | | 65,418,439 | | | | | | 88,172,680 | | | | | | 11,519,334 | | |
公允价值变动,不包括特定工具信贷风险的影响
|
| | | | 4,493,605 | | | | | | 2,133,528 | | | | | | (45,903,468) | | | | | | 186,598,308 | | | | | | (7,390,032) | | |
因工具特定信贷风险导致的公允价值变动
|
| | | | 1,520,393 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
外币折算调整
|
| | | | 29,600,051 | | | | | | — | | | | | | (431,967) | | | | | | (5,519,552) | | | | | | (89,834) | | |
截至2022年12月31日余额
|
| | | | 354,080,264 | | | | | | 372,375,701 | | | | | | 19,083,004 | | | | | | 269,251,436 | | | | | | 4,039,468 | | |
| | |
可兑换的
备注 |
| |
欧空局衍生负债
|
| |
认股权证
负债 |
| |
负债已结算
基于共享的 支付给 非员工 |
| |||||||||
预期波动率
|
| | | | 28.00% | | | |
18.00% – 26.00%
|
| | | | 26.00% | | | | | | 26.00% | | |
无风险利率(年利率)
|
| | | | 4.10% | | | |
4.05% – 4.62%
|
| | | | 4.07% | | | | | | 4.39% | | |
预期股息收益率
|
| | | | 0.00% | | | |
0.00%
|
| | | | 0.00% | | | | | | 0.00% | | |
相关普通股的公允价值
|
| | | 美元 | 2.78 | | | |
2.78美元
|
| | | 美元 | 2.78 | | | | | 美元 | 2.78 | | |
债券收益率
|
| | | | 13.30% | | | |
—
|
| | | | — | | | | | | — | | |
票面利率
|
| | | | 9.00% | | | |
—
|
| | | | — | | | | | | — | | |
| | |
2021
|
| |||
预期波动率
|
| | | | 25.00% | | |
无风险利率(年利率)
|
| | | | 1.10% | | |
预期股息收益率
|
| | | | 0.00% | | |
债券收益率
|
| | | | 11.00% | | |
票面利率
|
| | | | 9.00% | | |
相关普通股的公允价值(股份拆分前)
|
| | | 美元 | 6,079.83 | | |
| 笛卡尔资本集团有限责任公司 | | |
最终控制方
|
|
| Pangaea 2,LP | | |
中间控股公司
|
|
| 盘古二次收购控股XXIIA有限公司 | | |
母公司
|
|
| 蒂姆·霍顿餐饮国际有限公司 | | |
公司股东
|
|
| TDL集团公司 | | |
投资者最终控股公司的子公司
|
|
| 盘古数据科技(上海)有限公司 | | |
投资者最终控股公司的子公司
|
|
| | | | | | | | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | | | | | | | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
蒂姆·霍顿餐饮国际有限公司的持续特许经营费
|
| | |
|
(i)
|
| | | | | 31,882,569 | | | | | | 15,576,324 | | | | | | 5,147,252 | | |
蒂姆·霍顿餐厅的预付特许经营费
国际集团 |
| | |
|
(ii)
|
| | | | | 23,553,799 | | | | | | 24,265,373 | | | | | | 4,097,227 | | |
从TDL集团购买咖啡豆
|
| | |
|
(III)
|
| | | | | 49,135,749 | | | | | | 28,168,228 | | | | | | 8,864,342 | | |
向Thri提供消费者研究服务
|
| | | | | | | | | | — | | | | | | 428,148 | | | | | | — | | |
Thri提供的咨询服务
|
| | | | | | | | | | — | | | | | | — | | | | | | 160,532 | | |
盘古数据科技(上海)有限公司提供的服务
|
| | |
|
(iv)
|
| | | | | 7,206,906 | | | | | | — | | | | | | — | | |
对笛卡尔资本集团有限责任公司的补偿
|
| | |
|
(v)
|
| | | | | 1,845,960 | | | | | | — | | | | | | — | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
TDL集团公司
|
| | | | 9,690,952 | | | | | | 7,210,593 | | |
蒂姆·霍顿餐饮国际有限公司
|
| | | | 10,390,081 | | | | | | 6,863,322 | | |
盘古数据科技(上海)有限公司
|
| | | | 1,470,000 | | | | | | — | | |
笛卡尔资本集团有限责任公司
|
| | | | 933,930 | | | | | | — | | |
应付关联方金额
|
| | | | 22,484,963 | | | | | | 14,073,915 | | |
| | |
截至12月31日
|
| |||||||||
|
2022
|
| |
2021
|
| ||||||||
|
人民币
|
| |
人民币
|
| ||||||||
资产 | | | | | | | | | | | | | |
流动资产 | | | | | | | | | | | | | |
现金
|
| | | | 29,472,174 | | | | | | 313,302,959 | | |
短期投资
|
| | | | 372,375,701 | | | | | | — | | |
子公司的应付金额
|
| | | | 298,205,305 | | | | | | 279,221,856 | | |
预付费用和其他流动资产
|
| | | | 3,656,415 | | | | | | 18,475,035 | | |
流动资产总额
|
| | | | 703,709,595 | | | | | | 610,999,850 | | |
非流动资产 | | | | | | | | | | | | | |
无形资产净值
|
| | | | 53,685,458 | | | | | | 52,333,871 | | |
非流动资产合计
|
| | | | 53,685,458 | | | | | | 52,333,871 | | |
总资产
|
| | | | 757,395,053 | | | | | | 663,333,721 | | |
负债和股东权益 | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | |
衍生金融负债
|
| | | | 269,251,436 | | | | | | — | | |
其他流动负债
|
| | | | 6,129,649 | | | | | | 9,329,205 | | |
流动负债总额
|
| | | | 275,381,085 | | | | | | 9,329,205 | | |
非流动负债 | | | | | | | | | | | | | |
衍生金融负债—非流动
|
| | | | 19,083,004 | | | | | | — | | |
可换股票据,按公允价值计算
|
| | | | 354,080,264 | | | | | | 318,466,215 | | |
非流动负债合计
|
| | | | 373,163,268 | | | | | | 318,466,215 | | |
总负债
|
| | | | 648,544,353 | | | | | | 327,795,420 | | |
股东权益 | | | | | | | | | | | | | |
普通股
|
| | | | 8,616 | | | | | | 7,497 | | |
新增实收资本
|
| | | | 1,472,014,651 | | | | | | 937,315,273 | | |
累计亏损
|
| | | | (1,380,173,392) | | | | | | (637,528,160) | | |
累计其他综合收益
|
| | | | 17,000,825 | | | | | | 35,743,691 | | |
国库股
|
| | | | — | | | | | | — | | |
股东权益合计
|
| | | | 108,850,700 | | | | | | 335,538,301 | | |
总负债和股东权益
|
| | | | 757,395,053 | | | | | | 663,333,721 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
|
2022
|
| |
2021
|
| |
2020
|
| |||||||||||
|
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||||
一般和行政费用
|
| | | | 88,435,187 | | | | | | 1,976,807 | | | | | | 6,862,862 | | |
特许经营权和版税费用
|
| | | | 3,378,650 | | | | | | 3,223,700 | | | | | | 3,447,050 | | |
其他收入
|
| | | | 337,865 | | | | | | — | | | | | | — | | |
成本和支出总额,净额
|
| | | | 91,475,972 | | | | | | 5,200,507 | | | | | | 10,309,912 | | |
营业亏损
|
| | | | (91,475,972) | | | | | | (5,200,507) | | | | | | (10,309,912) | | |
子公司亏损权益
|
| | | | (506,340,297) | | | | | | (370,940,089) | | | | | | (131,640,926) | | |
利息收入
|
| | | | 359,607 | | | | | | — | | | | | | 804 | | |
外币交易损失
|
| | | | (125) | | | | | | (3,422) | | | | | | (49,473) | | |
可转换票据公允价值变动
|
| | | | (4,493,605) | | | | | | (5,577,001) | | | | | | — | | |
权证负债公允价值变动
|
| | | | 45,903,468 | | | | | | — | | | | | | — | | |
欧空局衍生负债公允价值变动
|
| | | | (186,598,308) | | | | | | — | | | | | | — | | |
所得税前亏损
|
| | | | (742,645,232) | | | | | | (381,721,019) | | | | | | (141,999,507) | | |
所得税费用
|
| | | | — | | | | | | — | | | | | | — | | |
净亏损
|
| | | | (742,645,232) | | | | | | (381,721,019) | | | | | | (141,999,507) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
|
2022
|
| |
2021
|
| |
2020
|
| |||||||||||
|
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||||
净亏损
|
| | | | (742,645,232) | | | | | | (381,721,019) | | | | | | (141,999,507) | | |
其他综合收益 | | | | | | | | | | | | | | | | | | | |
因工具特定信贷风险导致的可换股票据公允价值变动(扣除零所得税)
|
| | | | (1,520,393) | | | | | | (548,029) | | | | | | — | | |
短期投资未实现收益,扣除零收入
税费 |
| | | | 2,133,528 | | | | | | — | | | | | | — | | |
扣除零所得税后的外币折算调整
|
| | | | (19,356,001) | | | | | | (2,889,641) | | | | | | 2,788,426 | | |
全面亏损
|
| | | | (761,388,098) | | | | | | (385,158,689) | | | | | | (139,211,081) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
经营活动中使用的净现金
|
| | | | (7,345,572) | | | | | | (1,122,560) | | | | | | (8,690,319) | | |
投资活动中使用的净现金
|
| | | | (895,671,288) | | | | | | (294,289,816) | | | | | | (322,209,625) | | |
融资活动提供的现金净额
|
| | | | 621,610,726 | | | | | | 597,662,648 | | | | | | 221,124,998 | | |
外币汇率变动对现金的影响
|
| | | | (2,424,651) | | | | | | 2,788,102 | | | | | | (10,113,157) | | |
现金净额(减少)/增加
|
| | | | (283,830,785) | | | | | | 305,038,374 | | | | | | (119,888,103) | | |
年初现金
|
| | | | 313,302,959 | | | | | | 8,264,585 | | | | | | 128,152,688 | | |
年终现金
|
| | | | 29,472,174 | | | | | | 313,302,959 | | | | | | 8,264,585 | | |
非现金投融资活动补充披露:
|
| | | | | | | | | | | | | | | | | | |
TH International Limited子公司支付的应计发行成本
|
| | | | 4,039,468 | | | | | | 3,623,684 | | | | | | — | | |
| | |
备注:
|
| |
3月31日
2023 |
| |
12月31日
2022 |
| ||||||
| | | | | |
人民币
|
| |
人民币
|
| ||||||
资产 | | | | | | | | | | | | | | | | |
流动资产 | | | | | | | | | | | | | | | | |
现金
|
| |
3
|
| | | | 364,570,314 | | | | | | 239,077,430 | | |
短期投资
|
| |
4
|
| | | | 249,000,432 | | | | | | 372,375,701 | | |
应收账款净额
|
| |
5
|
| | | | 11,263,437 | | | | | | 5,617,195 | | |
库存
|
| |
6
|
| | | | 71,270,887 | | | | | | 71,467,517 | | |
预付费用和其他流动资产
|
| |
7
|
| | | | 115,519,301 | | | | | | 108,274,731 | | |
流动资产总额
|
| | | | | | | 811,624,371 | | | | | | 796,812,574 | | |
非流动资产 | | | | | | | | | | | | | | | | |
财产和设备,净额
|
| |
8
|
| | | | 742,644,233 | | | | | | 720,035,970 | | |
无形资产净值
|
| |
9
|
| | | | 130,874,067 | | | | | | 96,018,313 | | |
经营性租赁使用权资产
|
| |
14
|
| | | | 913,908,585 | | | | | | 946,872,784 | | |
其他非流动资产
|
| |
10
|
| | | | 80,362,581 | | | | | | 82,270,359 | | |
非流动资产合计
|
| | | | | | | 1,867,789,466 | | | | | | 1,845,197,426 | | |
总资产
|
| | | | | | | 2,679,413,837 | | | | | | 2,642,010,000 | | |
负债和股东权益 | | | | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | | | | |
短期银行借款
|
| |
11
|
| | | | 451,907,204 | | | | | | 407,807,493 | | |
应付账款
|
| | | | | | | 108,503,078 | | | | | | 105,673,391 | | |
合同责任
|
| |
12
|
| | | | 23,561,626 | | | | | | 22,122,305 | | |
应付关联方金额
|
| |
23
|
| | | | 34,017,577 | | | | | | 22,484,963 | | |
经营性租赁负债
|
| |
14
|
| | | | 179,661,715 | | | | | | 180,468,426 | | |
衍生金融负债
|
| |
15
|
| | | | 151,177,400 | | | | | | 269,251,436 | | |
其他流动负债
|
| |
16
|
| | | | 311,940,065 | | | | | | 310,454,355 | | |
流动负债总额
|
| | | | | | | 1,260,768,665 | | | | | | 1,318,262,369 | | |
非流动负债 | | | | | | | | | | | | | | | | |
长期银行借款
|
| |
11
|
| | | | 7,769,516 | | | | | | 8,800,016 | | |
合同责任
|
| |
12
|
| | | | 3,256,745 | | | | | | 3,311,176 | | |
经营性租赁负债
|
| |
14
|
| | | | 788,088,534 | | | | | | 820,248,803 | | |
衍生金融负债
|
| |
15
|
| | | | 77,100,474 | | | | | | 19,083,004 | | |
可换股票据,按公允价值计算
|
| |
17
|
| | | | 366,261,610 | | | | | | 354,080,264 | | |
其他非流动负债
|
| |
18
|
| | | | 74,138,391 | | | | | | 7,919,952 | | |
非流动负债合计
|
| | | | | | | 1,316,615,270 | | | | | | 1,213,443,215 | | |
总负债
|
| | | | | | | 2,577,383,935 | | | | | | 2,531,705,584 | | |
股东权益 | | | | | | | | | | | | | | | | |
普通股(面值0.0000939586994067732美元,500,000,000股
截至2023年3月31日,已发行160,648,112股和149,181,538股股份 及2022年12月31日及152,105,129股及140,938,555股 分别于2023年3月31日和2022年12月31日未偿还) |
| |
24
|
| | | | 9,358 | | | | | | 8,616 | | |
新增实收资本
|
| | | | | | | 1,639,068,548 | | | | | | 1,472,014,651 | | |
累计亏损
|
| | | | | | | (1,555,058,025) | | | | | | (1,380,173,392) | | |
累计其他综合收益
|
| | | | | | | 16,123,160 | | | | | | 17,000,825 | | |
库存股(截至2023年3月31日和2022年12月31日分别为8,542,983股和8,242,983股普通股)
|
| | | | | | | — | | | | | | — | | |
本公司股东应占权益总额
|
| | | | | | | 100,143,041 | | | | | | 108,850,700 | | |
非控股权益
|
| | | | | | | 1,886,861 | | | | | | 1,453,716 | | |
股东权益合计
|
| | | | | | | 102,029,902 | | | | | | 110,304,416 | | |
承付款和意外开支
|
| |
13
|
| | | | | | | | | | | | |
总负债和股东权益
|
| | | | | | | 2,679,413,837 | | | | | | 2,642,010,000 | | |
| | | | | |
截至3月31日的三个月
|
| |||||||||
| | |
备注:
|
| |
2023
|
| |
2022
|
| ||||||
| | | | | |
人民币
|
| |
人民币
|
| ||||||
收入 | | | | | | | | | | | | | | | | |
公司拥有和经营门店
|
| | | | | | | 310,451,568 | | | | | | 211,045,482 | | |
其他收入
|
| | | | | | | 26,027,557 | | | | | | 13,611,482 | | |
总收入
|
| |
19
|
| | | | 336,479,125 | | | | | | 224,656,964 | | |
成本和费用,净额 | | | | | | | | | | | | | | | | |
公司拥有和经营的商店 | | | | | | | | | | | | | | | | |
食品和包装(包括公司拥有和经营的商店的成本
与关联方的交易人民币12,104,853元和 截至2023年及2022年3月31日止三个月的人民币5,880,992元, 分别)。 |
| | | | | | | 111,325,568 | | | | | | 69,570,929 | | |
店铺租赁费用
|
| | | | | | | 71,410,366 | | | | | | 58,366,266 | | |
工资和员工福利
|
| | | | | | | 72,959,653 | | | | | | 71,798,831 | | |
交货成本
|
| | | | | | | 22,782,254 | | | | | | 14,834,178 | | |
其他经营开支(包括截至2023年及2022年3月31日止三个月与关联方交易的服务费分别为人民币150,000元及人民币100,000元)
|
| | | | | | | 25,088,299 | | | | | | 29,696,624 | | |
商店折旧和摊销
|
| | | | | | | 32,973,580 | | | | | | 25,887,727 | | |
公司自有和运营门店成本和费用
|
| | | | | | | 336,539,720 | | | | | | 270,154,555 | | |
其他收入成本
|
| | | | | | | 18,868,188 | | | | | | 8,781,855 | | |
营销费用
|
| | | | | | | 18,302,864 | | | | | | 12,701,381 | | |
一般和行政费用
|
| | | | | | | 70,621,100 | | | | | | 50,506,040 | | |
特许经营及特许权使用费(包括截至2023年及2022年3月31日止三个月与关联方交易的特许经营及特许权使用费分别为人民币10,802,069元及人民币7,036,697元)
|
| | | | | | | 11,905,008 | | | | | | 7,830,234 | | |
其他运营成本和费用
|
| | | | | | | 5,571,802 | | | | | | 2,512,651 | | |
财产和设备处置损失
|
| | | | | | | 896,062 | | | | | | 5,403,145 | | |
长期资产减值损失
|
| | | | | | | 4,418,278 | | | | | | 1,892,422 | | |
其他收入
|
| | | | | | | 225,850 | | | | | | 213,577 | | |
成本和支出总额,净额
|
| | | | | | | 466,897,172 | | | | | | 359,568,706 | | |
营业亏损
|
| | | | | | | (130,418,047) | | | | | | (134,911,742) | | |
利息收入
|
| | | | | | | 2,022,686 | | | | | | 186,464 | | |
利息支出
|
| | | | | | | (4,335,543) | | | | | | (2,619,862) | | |
外币交易损失
|
| | | | | | | (1,787,935) | | | | | | (1,233,011) | | |
可转换票据公允价值变动
|
| |
25
|
| | | | (14,271,504) | | | | | | (12,683,903) | | |
权证负债公允价值变动
|
| |
25
|
| | | | (58,183,824) | | | | | | — | | |
欧空局衍生负债公允价值变动
|
| |
25
|
| | | | 32,522,679 | | | | | | — | | |
所得税前亏损
|
| | | | | | | (174,451,488) | | | | | | (151,262,054) | | |
所得税费用
|
| |
21
|
| | | | — | | | | | | — | | |
净亏损
|
| | | | | | | (174,451,488) | | | | | | (151,262,054) | | |
减:非控股权益应占净收入╱(亏损)
|
| | | | | | | 433,145 | | | | | | (645,728) | | |
公司股东应占净亏损
|
| | | | | | | (174,884,633) | | | | | | (150,616,326) | | |
每股普通股基本及摊薄亏损
|
| |
22
|
| | | | (1.25) | | | | | | (1.21) | | |
| | | | | |
截至3月31日的三个月
|
| |||||||||
| | |
备注:
|
| |
2023
|
| |
2022
|
| ||||||
| | | | | |
人民币
|
| |
人民币
|
| ||||||
净亏损
|
| | | | | | | (174,451,488) | | | | | | (151,262,054) | | |
其他综合收益 | | | | | | | | | | | | | | | | |
因工具特定信贷风险导致的可换股票据公允价值变动(扣除零所得税)
|
| | | | | | | (2,607,294) | | | | | | (330,112) | | |
短期投资未实现收益: | | | | | | | | | | | | | | | | |
年内产生的短期投资未实现收益
|
| | | | | | | 1,386,293 | | | | | | — | | |
减:净收入中所含收益的重新分类调整数
|
| | | | | | | (686,130) | | | | | | — | | |
短期投资未实现收益,扣除零所得税
|
| |
25
|
| | | | 700,163 | | | | | | — | | |
扣除零所得税后的外币折算调整
|
| | | | | | | 1,029,466 | | | | | | 485,154 | | |
全面亏损
|
| | | | | | | (175,329,153) | | | | | | (151,107,012) | | |
减:非控股权益应占全面收益╱(亏损)
|
| |
24
|
| | | | 433,145 | | | | | | (645,728) | | |
本公司股东应占全面亏损
|
| | | | | | | (175,762,298) | | | | | | (150,461,284) | | |
| | | | | |
截至3月31日的三个月
|
| |||||||||
| | |
备注:
|
| |
2023
|
| |
2022
|
| ||||||
| | | | | |
人民币
|
| |
人民币
|
| ||||||
经营活动现金流量: | | | | | | | | | | | | | | | | |
经营活动中使用的净现金
|
| | | | | | | (85,359,921) | | | | | | (119,054,517) | | |
投资活动现金流: | | | | | | | | | | | | | | | | |
购置物业设备和无形资产
|
| | | | | | | (67,427,246) | | | | | | (124,263,511) | | |
出售短期投资所得
|
| | | | | | | 117,665,553 | | | | | | — | | |
由投资活动提供/(用于)投资活动的净现金
|
| | | | | | | 50,238,307 | | | | | | (124,263,511) | | |
融资活动的现金流: | | | | | | | | | | | | | | | | |
银行借款所得
|
| | | | | | | 124,073,291 | | | | | | 123,702,283 | | |
偿还银行借款
|
| | | | | | | (85,830,984) | | | | | | (54,249,517) | | |
支付产品费用
|
| | | | | | | — | | | | | | (4,761,150) | | |
因欧空局交易而向少林付款
|
| |
4
|
| | | | (80,917,612) | | | | | | — | | |
通过大力水手交易融资的收益
|
| |
2
|
| | | | 206,658,000 | | | | | | — | | |
融资活动提供的现金净额
|
| | | | | | | 163,982,695 | | | | | | 64,691,616 | | |
外币汇率变动对现金的影响
|
| | | | | | | (3,368,197) | | | | | | (2,370,357) | | |
现金净增/(减)
|
| | | | | | | 125,492,884 | | | | | | (180,996,769) | | |
期初现金
|
| | | | | | | 239,077,430 | | | | | | 390,837,386 | | |
期末现金
|
| | | | | | | 364,570,314 | | | | | | 209,840,617 | | |
现金流量信息补充披露: | | | | | | | | | | | | | | | | |
已支付利息费用
|
| | | | | | | 4,423,367 | | | | | | 2,376,812 | | |
| | |
3月31日
2023 |
| |
12月31日
2022 |
| ||||||
手头现金
|
| | | | 223,697 | | | | | | 212,598 | | |
内地金融机构中国 | | | | | | | | | | | | | |
以人民币计价的−
|
| | | | 79,608,933 | | | | | | 102,427,994 | | |
以美元计价的−
|
| | | | 937,221 | | | | | | 69,063,161 | | |
内地中国金融机构持有的现金余额合计
|
| | | | 80,546,154 | | | | | | 171,491,155 | | |
香港特别行政区的金融机构 | | | | | | | | | | | | | |
以人民币计价的−
|
| | | | 15,208 | | | | | | 5,192 | | |
以美元计价的−
|
| | | | 283,785,255 | | | | | | 67,368,485 | | |
香港特别行政区金融机构持有的现金余额合计
|
| | | | 283,800,463 | | | | | | 67,373,677 | | |
金融机构现金余额合计
|
| | | | 364,346,617 | | | | | | 238,864,832 | | |
现金余额合计
|
| | | | 364,570,314 | | | | | | 239,077,430 | | |
| | |
3月31日
2023 |
| |
12月31日
2022 |
| ||||||
应收账款
|
| | | | 13,291,297 | | | | | | 7,973,229 | | |
减去:坏账准备
|
| | | | (2,027,860) | | | | | | (2,356,034) | | |
应收账款净额
|
| | | | 11,263,437 | | | | | | 5,617,195 | | |
| | |
3月31日
2023 |
| |
3月31日
2022 |
| ||||||
截至前三个月的期初余额
|
| | | | 2,356,034 | | | | | | — | | |
拨备冲销
|
| | | | (328,174) | | | | | | — | | |
截至三个月的期末余额
|
| | | | 2,027,860 | | | | | | — | | |
| | |
3月31日
2023 |
| |
12月31日
2022 |
| ||||||
食品、饮料和包装产品
|
| | | | 36,941,115 | | | | | | 52,713,996 | | |
为电子商务销售提供咨询
|
| | | | 24,455,115 | | | | | | 14,164,790 | | |
其他
|
| | | | 9,874,657 | | | | | | 4,588,731 | | |
| | | | | 71,270,887 | | | | | | 71,467,517 | | |
| | |
3月31日
2023 |
| |
12月31日
2022 |
| ||||||
可抵扣的增值税增值税
|
| | | | 72,350,068 | | | | | | 69,665,847 | | |
短期存款
|
| | | | 5,051,553 | | | | | | 3,468,215 | | |
从支付处理器和聚合器获取的数据
|
| | | | 15,223,921 | | | | | | 10,217,082 | | |
预付营销费用
|
| | | | 4,917,340 | | | | | | 11,582,119 | | |
其他
|
| | | | 17,976,419 | | | | | | 13,341,468 | | |
| | | | | 115,519,301 | | | | | | 108,274,731 | | |
| | |
3月31日
2023 |
| |
12月31日
2022 |
| ||||||
家具和办公设备
|
| | | | 63,236,732 | | | | | | 57,867,896 | | |
厨房设备
|
| | | | 203,789,191 | | | | | | 199,362,443 | | |
软件
|
| | | | 61,542,266 | | | | | | 56,181,672 | | |
租赁改进
|
| | | | 616,069,238 | | | | | | 602,788,920 | | |
施工中
|
| | | | 49,852,500 | | | | | | 22,971,178 | | |
财产和设备,总值
|
| | | | 994,489,927 | | | | | | 939,172,109 | | |
减去:累计折旧
|
| | | | (247,417,019) | | | | | | (214,000,566) | | |
减:累计减值损失
|
| | | | (4,428,675) | | | | | | (5,135,573) | | |
财产和设备,净额
|
| | | | 742,644,233 | | | | | | 720,035,970 | | |
| | |
摊销
期间(年) |
| |
3月31日
2023 |
| |
12月31日
2022 |
| ||||||
| | | | | ||||||||||||
特许经营权—经THRI授权
|
| |
20
|
| | | | 68,717,000 | | | | | | 69,646,000 | | |
特许经营权—由PLK授权
|
| |
20
|
| | | | 36,278,254 | | | | | | — | | |
特许经营权—预付特许经营费
|
| |
2 – 12
|
| | | | 53,227,919 | | | | | | 51,035,322 | | |
减去:累计摊销
|
| | | | | | | (27,349,106) | | | | | | (24,663,009) | | |
无形资产净值
|
| | | | | | | 130,874,067 | | | | | | 96,018,313 | | |
|
截至2023年12月31日的9个月
|
| | | | 10,193,138 | | |
|
截至2024年12月31日的年度
|
| | | | 13,422,900 | | |
|
2025
|
| | | | 13,135,378 | | |
|
2026
|
| | | | 12,193,348 | | |
|
2027
|
| | | | 10,714,208 | | |
|
之后
|
| | | | 71,215,095 | | |
| | | | | | 130,874,067 | | |
| | |
3月31日
2023 |
| |
12月31日
2022 |
| ||||||
长期租赁押金
|
| | | | 80,362,581 | | | | | | 82,270,359 | | |
| | |
3月31日
2023 |
| |
12月31日
2022 |
| ||||||
短期借款
|
| | | | 442,982,022 | | | | | | 386,819,972 | | |
一年内到期的长期借款
|
| | | | 8,925,182 | | | | | | 20,987,521 | | |
当前银行借款总额
|
| | | | 451,907,204 | | | | | | 407,807,493 | | |
| | |
3月31日
2023 |
| |
12月31日
2022 |
| ||||||
长期银行借款总额
|
| | | | 16,694,698 | | | | | | 29,787,537 | | |
少:一年内到期的长期借款
|
| | | | (8,925,182) | | | | | | (20,987,521) | | |
一年后到期的长期借款
|
| | | | 7,769,516 | | | | | | 8,800,016 | | |
| | |
人民币
|
| |||
截至2024年3月31日的十二个月
|
| | | | 8,925,182 | | |
2025
|
| | | | 5,179,434 | | |
2026
|
| | | | 2,590,082 | | |
| | | | | 16,694,698 | | |
| | |
3月31日
2023 |
| |
12月31日
2022 |
| ||||||
与客户忠诚度计划相关的递延收入
|
| | | | 12,735,834 | | | | | | 12,179,748 | | |
与优惠券和礼品卡相关的客户预付款
|
| | | | 8,816,079 | | | | | | 8,573,239 | | |
与从次级特许经营商处收到的预付特许经营费相关的递延收入
|
| | | | 772,613 | | | | | | 750,618 | | |
其他
|
| | | | 1,237,100 | | | | | | 618,700 | | |
| | | | | 23,561,626 | | | | | | 22,122,305 | | |
| | |
3月31日
2023 |
| |
12月31日
2022 |
| ||||||
与从次级特许经营商处收到的预付特许经营费相关的递延收入
|
| | | | 3,256,745 | | | | | | 3,311,176 | | |
| | |
人民币
|
| |||
运营租赁成本
|
| | | | 71,046,072 | | |
可变租赁成本
|
| | | | 3,446,070 | | |
短期租赁成本
|
| | | | 128,165 | | |
租金总费用
|
| | | | 74,620,307 | | |
| | |
3月31日
2023 |
| |
12月31日
2022 |
| ||||||
资产 | | | | | | | | | | | | | |
经营性租赁使用权资产
|
| | | | 913,908,585 | | | | | | 946,872,784 | | |
负债 | | | | | | | | | | | | | |
当前 | | | | | | | | | | | | | |
当期经营租赁负债
|
| | | | 179,661,715 | | | | | | 180,468,426 | | |
非流动经营租赁负债
|
| | | | 788,088,534 | | | | | | 820,248,803 | | |
经营租赁总负债
|
| | | | 967,750,249 | | | | | | 1,000,717,229 | | |
| | |
人民币
|
| |||
计入租赁负债计量的金额支付的现金
|
| | | | 64,961,006 | | |
为换取新租赁负债而获得的使用权资产
|
| | | | 27,709,016 | | |
加权-平均剩余租赁年限(年)
|
| | | | 4.65 | | |
加权平均贴现率
|
| | | | 5.86% | | |
| | |
经营租赁
承诺 |
| |||
截至2024年3月31日的十二个月
|
| | | | 262,330,419 | | |
2025
|
| | | | 263,334,193 | | |
2026
|
| | | | 243,207,757 | | |
2027
|
| | | | 193,009,108 | | |
2028
|
| | | | 132,805,889 | | |
之后
|
| | | | 136,934,316 | | |
未贴现的租赁付款总额
|
| | | | 1,231,621,682 | | |
减去:计入利息
|
| | | | (263,871,433) | | |
租赁负债总额
|
| | | | 967,750,249 | | |
| | |
3月31日
2023 |
| |
12月31日
2022 |
| ||||||
短期衍生金融负债: | | | | | | | | | | | | | |
欧空局衍生负债
|
| | | | 151,177,400 | | | | | | 269,251,436 | | |
长期衍生金融负债: | | | | | | | | | | | | | |
担保责任
|
| | | | 77,100,474 | | | | | | 19,083,004 | | |
| | | | | 228,277,874 | | | | | | 288,334,440 | | |
| | | | | |
3月31日
2023 |
| |
12月31日
2022 |
| ||||||
应计工资和员工相关成本
|
| | | | | | | 71,949,080 | | | | | | 88,469,812 | | |
购置财产和设备的应付款项
|
| | | | | | | 132,515,365 | | | | | | 139,578,631 | | |
保证金
|
| | | | | | | 8,765,000 | | | | | | 11,695,000 | | |
应计营销费用
|
| | | | | | | 9,991,675 | | | | | | 11,901,810 | | |
应付杂税
|
| | | | | | | 6,256,685 | | | | | | 6,707,784 | | |
应计专业服务费
|
| | | | | | | 27,425,713 | | | | | | 9,076,767 | | |
应计产品成本
|
| |
(i)
|
| | | | 5,909,662 | | | | | | 4,039,468 | | |
应计租金费用
|
| | | | | | | — | | | | | | 4,242,805 | | |
其他应计费用
|
| | | | | | | 49,126,885 | | | | | | 34,742,278 | | |
| | | | | | | | 311,940,065 | | | | | | 310,454,355 | | |
| | |
3月31日
2023 |
| |
12月31日
2022 |
| ||||||
可换股票据,按公允价值计算
|
| | | | 366,261,610 | | | | | | 354,080,264 | | |
| | | | | |
3月31日
2023 |
| |
12月31日
2022 |
| ||||||
递延或有对价
|
| |
(i)
|
| | | | 65,968,319 | | | | | | — | | |
资产报废债务
|
| | | | | | | 7,920,322 | | | | | | 7,658,309 | | |
其他
|
| | | | | | | 249,750 | | | | | | 261,643 | | |
| | | | | | | | 74,138,391 | | | | | | 7,919,952 | | |
| | |
截至的三个月
3月31日 |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
公司拥有的食品、饮料和包装产品的销售
并经营商店 |
| | | | 310,451,568 | | | | | | 211,045,482 | | |
特许经营费
|
| | | | 2,430,164 | | | | | | 954,410 | | |
其他特许经营支持活动的收入
|
| | | | 10,403,282 | | | | | | 3,143,554 | | |
批发业务收入
|
| | | | 3,742,106 | | | | | | — | | |
电子商务销售收入
|
| | | | 9,157,563 | | | | | | 9,513,518 | | |
其他活动收入
|
| | | | 294,442 | | | | | | — | | |
总收入
|
| | | | 336,479,125 | | | | | | 224,656,964 | | |
| | |
数量:
原始 选项 个单位 |
| |
加权
平均 练习 价格 |
| |
加权
平均 授权日 公允价值 |
| |
加权
平均 剩余 合同 年 |
| |
聚合
固有的 值 |
| |||||||||||||||
| | | | | | | | |
美元
|
| |
美元
|
| | | | | | | |
美元
|
| |||||||||
截至2023年1月1日的未偿还债务
|
| | | | 28,366,000 | | | | | | 0.35 | | | | | | 0.29 | | | | | | 6.67 | | | | | | 14,548,534 | | |
已批准
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
被没收
|
| | | | (335,000) | | | | | | 0.59 | | | | | | — | | | | | | — | | | | | | — | | |
截至2023年3月31日的杰出表现
|
| | | | 28,031,000 | | | | | | 0.35 | | | | | | 0.29 | | | | | | 6.41 | | | | | | 23,243,902 | | |
预计将于2023年3月31日到期
|
| | | | 28,031,000 | | | | | | 0.35 | | | | | | 0.29 | | | | | | 6.41 | | | | | | 23,243,902 | | |
| | |
数量:
额外的 选项 个单位 |
| |
加权
平均 练习 价格 |
| |
加权
平均拨款 展会日期 值 |
| |
加权
平均 剩余 合同 年 |
| |
聚合
固有的 值 |
| |||||||||||||||
| | | | | | | | |
美元
|
| |
美元
|
| | | | | | | |
美元
|
| |||||||||
截至2023年1月1日的未偿还债务
|
| | | | 1,292,041 | | | | | | 0.80 | | | | | | 0.57 | | | | | | 1.42 | | | | | | 309,270 | | |
已批准
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
被没收
|
| | | | (47,955) | | | | | | 0.87 | | | | | | — | | | | | | — | | | | | | — | | |
截至2023年3月31日的杰出表现
|
| | | | 1,244,086 | | | | | | 0.80 | | | | | | 0.56 | | | | | | 1.17 | | | | | | 482,350 | | |
预计将于2023年3月31日到期
|
| | | | 1,244,086 | | | | | | 0.80 | | | | | | 0.56 | | | | | | 1.17 | | | | | | 482,350 | | |
| | |
截至3月31日的三个月
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
分子: | | | | | | | | | | | | | |
公司股东应占净亏损
|
| | | | (174,884,633) | | | | | | (150,616,326) | | |
分母: | | | | | | | | | | | | | |
普通股基本和摊薄加权平均数
|
| | | | 139,612,628 | | | | | | 124,193,928 | | |
每股普通股基本及摊薄亏损(人民币)
|
| | | | (1.25) | | | | | | (1.21) | | |
| | |
2023
|
| |
2022
|
| ||||||
| | |
数量:
个共享 |
| |
数量:
个共享 |
| ||||||
认股权证
|
| | | | 22,900,000 | | | | | | 22,900,000 | | |
套现股份
|
| | | | 14,000,000 | | | | | | 14,000,000 | | |
原始选项单位
|
| | | | 8,121,227 | | | | | | 7,848,887 | | |
附加选件部件
|
| | | | 360,440 | | | | | | 401,439 | | |
RSU
|
| | | | 1,738,338 | | | | | | 1,738,338 | | |
以负债结算的股份支付给非员工
|
| | | | 200,000 | | | | | | — | | |
可转换票据
|
| | | | 6,752,041 | | | | | | 6,752,041 | | |
| 笛卡尔资本集团有限责任公司 | | |
最终控制方
|
|
| Pangaea 2,LP | | |
中间控股公司
|
|
| 盘古二次收购控股XXIIA有限公司 | | |
母公司
|
|
| 蒂姆·霍顿餐饮国际有限公司 | | |
公司股东
|
|
| 盘古三收购控股IV,Limited | | |
最终控股公司的子公司和
2023年3月30日 |
|
| TDL集团公司 | | |
投资者最终控股公司的子公司
|
|
| 盘古数据科技(上海)有限公司 | | |
投资者最终控股公司的子公司
|
|
| | | | | |
截至的三个月
3月31日 |
| |||||||||
| | | | | |
2023
|
| |
2022
|
| ||||||
蒂姆·霍顿餐饮国际有限公司的持续特许经营费
|
| |
(i)
|
| | | | 10,802,069 | | | | | | 7,036,697 | | |
蒂姆·霍顿餐饮国际有限公司的预付特许经营费
|
| |
(Ii)
|
| | | | 2,543,422 | | | | | | 2,673,156 | | |
从TDL集团购买咖啡豆
|
| |
(三)
|
| | | | 12,132,140 | | | | | | 15,712,579 | | |
盘古数据科技(上海)有限公司提供的服务
|
| |
(Iv)
|
| | | | 2,939,434 | | | | | | 1,751,622 | | |
| | |
3月31日
2023 |
| |
12月31日
2022 |
| ||||||
TDL集团公司
|
| | | | 7,135,158 | | | | | | 9,690,952 | | |
蒂姆·霍顿餐饮国际有限公司
|
| | | | 23,360,192 | | | | | | 10,390,081 | | |
盘古数据科技(上海)有限公司
|
| | | | 2,600,755 | | | | | | 1,470,000 | | |
笛卡尔资本集团有限责任公司
|
| | | | 921,472 | | | | | | 933,930 | | |
应付关联方金额
|
| | | | 34,017,577 | | | | | | 22,484,963 | | |
| | |
备注:
|
| |
普通股
|
| |
额外的
实收 大写 |
| |
金库
个共享 |
| |
订阅
应收账款 |
| |
累计
亏损 |
| |
累计
其他 全面 收入 |
| |
总股本
归因于 股东 公司 |
| |
非
控制 兴趣 |
| |
合计
股东的 股权 |
| ||||||||||||||||||||||||||||||||||||
| | |
数量:
发布 个共享 |
| |
金额
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||||||||||||||||||||
2022年1月1日的余额
|
| | | | | | | | | | 116,691 | | | | | | 7,497 | | | | | | 937,315,273 | | | | | | — | | | | | | — | | | | | | (637,528,160) | | | | | | 35,743,691 | | | | | | 335,538,301 | | | | | | 3,556,735 | | | | | | 339,095,036 | | |
净收入
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (150,616,326) | | | | | | — | | | | | | (150,616,326) | | | | | | (645,728) | | | | | | (151,262,054) | | |
的公允价值变动
到期可转换票据 至特定仪器 信贷风险,净值为零 所得税 |
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (330,112) | | | | | | (330,112) | | | | | | — | | | | | | (330,112) | | |
外币
翻译 调整,净额为零 所得税 |
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 485,154 | | | | | | 485,154 | | | | | | — | | | | | | 485,154 | | |
2022年3月31日余额
|
| | | | | | | | | | 116,691 | | | | | | 7,497 | | | | | | 937,315,273 | | | | | | — | | | | | | — | | | | | | (788,144,486) | | | | | | 35,898,733 | | | | | | 185,077,017 | | | | | | 2,911,007 | | | | | | 187,988,024 | | |
2023年1月1日的余额
|
| | | | | | | | | | 149,181,538 | | | | | | 8,616 | | | | | | 1,472,014,651 | | | | | | — | | | | | | — | | | | | | (1,380,173,392) | | | | | | 17,000,825 | | | | | | 108,850,700 | | | | | | 1,453,716 | | | | | | 110,304,416 | | |
净亏损
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (174,884,633) | | | | | | — | | | | | | (174,884,633) | | | | | | 433,145 | | | | | | (174,451,488) | | |
的公允价值变动
到期可转换票据 至特定仪器 信贷风险,净值为零 所得税 |
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,607,294) | | | | | | (2,607,294) | | | | | | — | | | | | | (2,607,294) | | |
外币
翻译 调整,净额为零 所得税 |
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,029,466 | | | | | | 1,029,466 | | | | | | — | | | | | | 1,029,466 | | |
未实现收益
短期 投资,净额为零 所得税 |
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 700,163 | | | | | | 700,163 | | | | | | — | | | | | | 700,163 | | |
合并和管道交易的交易成本
|
| | | | | | | | | | — | | | | | | — | | | | | | (1,924,076) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,924,076) | | | | | | — | | | | | | (1,924,076) | | |
通过ESA进行股权融资的交易成本
|
| | | | | | | | | | — | | | | | | — | | | | | | (1,334,150) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,334,150) | | | | | | — | | | | | | (1,334,150) | | |
股票薪酬
|
| | | | | | | | | | — | | | | | | — | | | | | | 3,160,986 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,160,986 | | | | | | — | | | | | | 3,160,986 | | |
Popeyes交易
|
| | | | 2 | | | | | | 11,466,574 | | | | | | 742 | | | | | | 167,151,137 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 167,151,879 | | | | | | — | | | | | | 167,151,879 | | |
余额为
2023年3月31日 |
| | | | | | | | | | 160,648,112 | | | | | | 9,358 | | | | | | 1,639,068,548 | | | | | | — | | | | | | — | | | | | | (1,555,058,025) | | | | | | 16,123,160 | | | | | | 100,143,041 | | | | | | 1,886,861 | | | | | | 102,029,902 | | |
| | |
截至2023年3月31日
|
| |
公平总计
值 |
| ||||||||||||||||||
| | |
1级
|
| |
二级
|
| |
3级
|
| |||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| ||||||||||||
资产 | | | | | | | | | | | | | | | | | | | | | | | | | |
短期投资
|
| | | | — | | | | | | 249,000,432 | | | | | | — | | | | | | 249,000,432 | | |
负债 | | | | | | | | | | | | | | | | | | | | | | | | | |
可转换票据
|
| | | | — | | | | | | — | | | | | | 366,261,610 | | | | | | 366,261,610 | | |
欧空局衍生负债
|
| | | | — | | | | | | — | | | | | | 151,177,400 | | | | | | 151,177,400 | | |
担保责任
|
| | | | — | | | | | | — | | | | | | 77,100,474 | | | | | | 77,100,474 | | |
以负债结算的股份支付给非员工
|
| | | | — | | | | | | — | | | | | | 5,909,662 | | | | | | 5,909,662 | | |
递延或有对价负债
|
| | | | — | | | | | | — | | | | | | 65,968,319 | | | | | | 65,968,319 | | |
| | | | | — | | | | | | — | | | | | | 666,417,465 | | | | | | 666,417,465 | | |
| | | | | |
短期
投资 (注4) |
| |
可兑换的
备注 |
| |
保修期
负债 |
| |
ESA
导数 负债 |
| |
负债已结算
以股份为基础的 支付给 非员工 |
| |
延期
或然 考虑因素 |
| ||||||||||||||||||
截至2023年1月1日余额
|
| | | | | | | 372,375,701 | | | | | | 354,080,264 | | | | | | 19,083,004 | | | | | | 269,251,436 | | | | | | 4,039,468 | | | | | | — | | |
添加内容
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 65,968,319 | | |
公允价值变动,不包括特定工具信贷风险的影响
|
| | | | | | | 1,386,293 | | | | | | 14,271,504 | | | | | | 58,183,824 | | | | | | (32,522,679) | | | | | | 1,924,076 | | | | | | — | | |
在利息收入中确认的已实现收益
|
| | | | | | | (686,130) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
因工具特定信贷风险导致的公允价值变动
|
| | | | | | | — | | | | | | 2,607,294 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
外币折算调整
|
| | | | | | | (6,409,879) | | | | | | (4,697,452) | | | | | | (166,354) | | | | | | (4,633,745) | | | | | | (53,882) | | | | | | — | | |
欧空局协议第一笔款项的结算
|
| |
4
|
| | | | (117,665,553) | | | | | | — | | | | | | — | | | | | | (80,917,612) | | | | | | — | | | | | | — | | |
截至2023年3月31日的余额
|
| | | | | | | 249,000,432 | | | | | | 366,261,610 | | | | | | 77,100,474 | | | | | | 151,177,400 | | | | | | 5,909,662 | | | | | | 65,968,319 | | |
| | |
可兑换的
备注 |
| |
ESA衍生
负债 |
| |
认股权证
负债 |
| |
负债已结算
以股份为基础的 支付给 非员工 |
| |
延期
或然 考虑因素 |
|
预期波动率
|
| |
24.00%
|
| |
17.00% – 19.00%
|
| |
27.00%
|
| |
23.00%
|
| |
不适用
|
|
无风险利率(年利率)
|
| |
3.53%
|
| |
4.62% – 4.65%
|
| |
3.67%
|
| |
4.41%
|
| |
3.80%
|
|
预期股息收益率
|
| |
0.00%
|
| |
0.00%
|
| |
0.00%
|
| |
0.00%
|
| |
0.00%
|
|
相关普通股的公允价值
|
| |
US$4.07
|
| |
US$4.07
|
| |
US$4.07
|
| |
US$4.07
|
| |
不适用
|
|
折扣率
|
| |
不适用
|
| |
不适用
|
| |
不适用
|
| |
不适用
|
| |
25.00%
|
|
每家门店的年营收增长率
|
| |
不适用
|
| |
不适用
|
| |
不适用
|
| |
不适用
|
| |
2.00%
|
|
债券收益率
|
| |
12.19%
|
| |
不适用
|
| |
不适用
|
| |
不适用
|
| |
不适用
|
|
票面利率
|
| |
9.00%
|
| |
不适用
|
| |
不适用
|
| |
不适用
|
| |
不适用
|
|
|
发信人:
名称:
标题: |
| | | |
|
发信人:
名称:
标题: |
| | | |