|
关于本招股说明书
|
| | | | II | | |
|
行业和市场数据
|
| | | | III | | |
|
前瞻性陈述
|
| | | | iv | | |
|
有关汇率的重要信息
|
| | | | vi | | |
|
常用术语
|
| | | | vii | | |
|
招股说明书摘要
|
| | | | 1 | | |
|
产品
|
| | | | 10 | | |
|
风险因素
|
| | | | 12 | | |
|
资本化和负债
|
| | | | 53 | | |
|
精选历史财务数据
|
| | | | 54 | | |
|
使用收益
|
| | | | 68 | | |
|
股利政策
|
| | | | 69 | | |
|
业务
|
| | | | 70 | | |
|
政府法规
|
| | | | 85 | | |
|
管理层对财务状况和运营结果的讨论和分析
|
| | | | 103 | | |
|
管理
|
| | | | 129 | | |
|
主要股东
|
| | | | 139 | | |
|
出售证券持有人
|
| | | | 141 | | |
|
某些关系和关联人交易
|
| | | | 144 | | |
|
征税
|
| | | | 147 | | |
|
股本说明
|
| | | | 154 | | |
|
配送计划
|
| | | | 167 | | |
|
与产品相关的费用
|
| | | | 172 | | |
|
法律事务
|
| | | | 173 | | |
|
专家
|
| | | | 174 | | |
|
公民责任和诉讼服务代理在美国的执行能力
|
| | | | 175 | | |
|
您可以在哪里找到更多信息
|
| | | | 176 | | |
| | |
千元人民币
|
| |
以千为单位的美元
|
| ||||||
现金和受限现金
|
| | | | 925,348 | | | | | | 127,612 | | |
银行的短期借款
|
| | | | 870,000 | | | | | | 119,978 | | |
可转换应付票据
|
| | | | 464,294 | | | | | | 64,029 | | |
关联方的短期借款
|
| | | | 300,000 | | | | | | 41,372 | | |
借款和其他金融负债
|
| | | | 1,634,294 | | | | | | 225,379 | | |
股东亏损总额
|
| | | | (344,561) | | | | | | (47,517) | | |
总市值
|
| | | | 1,289,733 | | | | | | 177,862 | | |
| | |
截至2013年12月31日的年度
|
| |
截至6月30日的6个月
|
| ||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2022
|
| |
2023
|
| ||||||||||||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| |||||||||||||||||||||
| | |
(in除份额和每股数据外,以千计)
|
| |||||||||||||||||||||||||||||||||||||||
收入 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
货物销售收入(含关联方:
1,275,777元、1,466,340元、1,663,076元 截至2020年12月31日、2021年12月31日和2021年12月31日的三个年度 分别为2022元和613,655元和 截至2022年6月30日的6个月,人民币1018,256元 分别为 和2023) |
| | | | 1,678,234 | | | | | | 1,983,817 | | | | | | 2,433,964 | | | | | | 335,659 | | | | | | 858,080 | | | | | | 1,264,263 | | | | | | 174,350 | | |
软件许可收入(含关联方:
人民币18,168元、24,788元和133,450元 截至2020年12月31日、2021年和2022年12月31日的年度 分别为人民币15,481元和人民币164,995元。 截至2022年6月30日和2023年6月30日的六个月 分别为 ) |
| | | | 71,297 | | | | | | 261,265 | | | | | | 404,469 | | | | | | 55,779 | | | | | | 78,995 | | | | | | 215,641 | | | | | | 29,738 | | |
服务收入(含关联方:人民币444,709元,
截至本年度的人民币532,625元和人民币721,206元 2020年12月31日、2021年和2022年,以及 前六个月376,720元和237,263元 截至2022年6月30日和2023年6月30日) |
| | | | 491,532 | | | | | | 533,981 | | | | | | 723,561 | | | | | | 99,784 | | | | | | 376,917 | | | | | | 237,533 | | | | | | 32,757 | | |
总收入
|
| | | | 2,241,063 | | | | | | 2,779,063 | | | | | | 3,561,994 | | | | | | 491,222 | | | | | | 1,313,992 | | | | | | 1,717,437 | | | | | | 236,845 | | |
| | |
截至2013年12月31日的年度
|
| |
截至6月30日的6个月
|
| ||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2022
|
| |
2023
|
| ||||||||||||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| |||||||||||||||||||||
| | |
(in除份额和每股数据外,以千计)
|
| |||||||||||||||||||||||||||||||||||||||
销售商品成本(含关联方:截至2020年、2021年、2022年12月31日止六个月分别为人民币6,073元、220,062元、人民币509,242元;截至2022年、2022年、2023年6月30日止六个月分别为人民币164,900元、人民币125,406元)
|
| | | | (1,524,744) | | | | | | (1,749,188) | | | | | | (1,970,845) | | | | | | (271,792) | | | | | | (687,208) | | | | | | (1,000,190) | | | | | | (137,933) | | |
软件许可费(含关联方:零,
截至2012年12月31日的年度为零,人民币21,700元。 分别为2020年、2021年和2022年,人民币为零和 截至2022年6月30日的六个月人民币11,061元 分别为 和2023) |
| | | | (27,926) | | | | | | (32,164) | | | | | | (126,807) | | | | | | (17,487) | | | | | | (29,577) | | | | | | (37,210) | | | | | | (5,131) | | |
服务成本(包括关联方:截至2020年12月31日、2021年和2022年12月31日止年度分别为零、零和人民币60671元,截至2022年、2022年和2023年6月30日止六个月分别为人民币22,097元和人民币31,938元)
|
| | | | (137,005) | | | | | | (180,648) | | | | | | (470,463) | | | | | | (64,880) | | | | | | (169,255) | | | | | | (172,502) | | | | | | (23,789) | | |
收入总成本
|
| | | | (1,689,675) | | | | | | (1,962,000) | | | | | | (2,568,115) | | | | | | (354,159) | | | | | | (886,040) | | | | | | (1,209,902) | | | | | | (166,853) | | |
毛利
|
| | | | 551,388 | | | | | | 817,063 | | | | | | 993,879 | | | | | | 137,063 | | | | | | 427,952 | | | | | | 507,535 | | | | | | 69,992 | | |
研发费用(包括相关的
当事人:2,118元、21,069元、60,687元。 截至2020年12月31日、2021年和2022年12月31日的年度 分别为人民币29,642元和人民币5,610元。 截至2022年6月30日和2023年6月30日的六个月 分别为 ) |
| | | | (706,018) | | | | | | (1,209,580) | | | | | | (1,332,800) | | | | | | (183,802) | | | | | | (643,991) | | | | | | (481,600) | | | | | | (66,416) | | |
销售和市场推广费用(含关联方:
截至以下年度的人民币192元、零和人民币96元 2020年12月31日、2021年和2022年,以及 截至6个月的人民币64元和零人民币 分别于2022年、2022年和2023年6月30日) |
| | | | (60,643) | | | | | | (82,827) | | | | | | (86,597) | | | | | | (11,942) | | | | | | (34,738) | | | | | | (36,931) | | | | | | (5,093) | | |
截至2020年12月31日、2021年12月31日、2022年12月31日、2021年12月31日、2022年12月31日、2022年12月31日、2022年12月31日、2022年12月31日、2022年12月31日、2022年12月31日、2022年12月31日、2022年12月31日、2022年6月30日、2022年6月30日、2022年6月30日、2023年6月30日、2022年6月30日、2023年6月30日止六个月,一般及行政费用(含关联方)分别为人民币2,447元、人民币2,343元、人民币2,057元;截至2022年、2021年、2022年6月30日止六个月,分别为人民币1,004元、人民币2,131元。
分别为 ) |
| | | | (215,008) | | | | | | (525,041) | | | | | | (1,223,610) | | | | | | (168,744) | | | | | | (425,441) | | | | | | (377,343) | | | | | | (52,038) | | |
其他收入 - 关联方
|
| | | | — | | | | | | — | | | | | | 22,846 | | | | | | 3,151 | | | | | | — | | | | | | 7,055 | | | | | | 973 | | |
其他,净额
|
| | | | (200) | | | | | | 207 | | | | | | (1,939) | | | | | | (267) | | | | | | (1,534) | | | | | | (688) | | | | | | (95) | | |
总运营费用
|
| | | | (981,869) | | | | | | (1,817,241) | | | | | | (2,622,100) | | | | | | (361,604) | | | | | | (1,105,704) | | | | | | (889,507) | | | | | | (122,669) | | |
运营损失
|
| | | | (430,481) | | | | | | (1,000,178) | | | | | | (1,628,221) | | | | | | (224,541) | | | | | | (677,752) | | | | | | (381,972) | | | | | | (52,677) | | |
利息收入(含关联方:零,717元
和截至2012年12月31日的年度人民币9,069元。 2020年、2021年和2022年,2759元和 截至2022年6月30日的6个月人民币6,771元和 分别为 2023) |
| | | | 28,480 | | | | | | 13,655 | | | | | | 13,820 | | | | | | 1,906 | | | | | | 5,257 | | | | | | 17,885 | | | | | | 2,466 | | |
利息支出(包括关联方:截至2020年、2021年和2022年12月31日的年度分别为人民币872元、人民币131元和人民币12215元,截至2022年、2022年和2023年6月30日的6个月分别为人民币1622元和人民币6116元)
|
| | | | (59,128) | | | | | | (131,585) | | | | | | (44,543) | | | | | | (6,143) | | | | | | (15,835) | | | | | | (38,228) | | | | | | (5,272) | | |
权益法投资收益(亏损)
|
| | | | 148 | | | | | | (3,891) | | | | | | (71,928) | | | | | | (9,919) | | | | | | (52,493) | | | | | | (25,414) | | | | | | (3,505) | | |
股权证券公允价值变动
|
| | | | — | | | | | | — | | | | | | (16,843) | | | | | | (2,323) | | | | | | — | | | | | | 27,722 | | | | | | 3,823 | | |
股权证券的未实现收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 34,615 | | | | | | — | | | | | | — | | |
出售股权证券的收益
|
| | | | — | | | | | | — | | | | | | 59,728 | | | | | | 8,237 | | | | | | — | | | | | | — | | | | | | — | | |
子公司解除合并的收益
|
| | | | — | | | | | | 10,579 | | | | | | 71,974 | | | | | | 9,926 | | | | | | 71,974 | | | | | | — | | | | | | — | | |
| | |
截至2013年12月31日的年度
|
| |
截至6月30日的6个月
|
| ||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2022
|
| |
2023
|
| ||||||||||||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| |||||||||||||||||||||
| | |
(in除份额和每股数据外,以千计)
|
| |||||||||||||||||||||||||||||||||||||||
权证负债公允价值变动
|
| | | | (39,635) | | | | | | (111,299) | | | | | | (3,245) | | | | | | (448) | | | | | | — | | | | | | 4,781 | | | | | | 659 | | |
衍生金融资产公允价值变化
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,189 | | | | | | 2,233 | | |
政府拨款
|
| | | | 5,998 | | | | | | 34,507 | | | | | | 59,393 | | | | | | 8,191 | | | | | | 58,157 | | | | | | 2,695 | | | | | | 372 | | |
外币汇兑收益(损失),净额
|
| | | | 54,842 | | | | | | 18,315 | | | | | | (18,216) | | | | | | (2,512) | | | | | | (10,656) | | | | | | (34,659) | | | | | | (4,780) | | |
所得税前亏损
|
| | | | (439,776) | | | | | | (1,169,897) | | | | | | (1,578,081) | | | | | | (217,626) | | | | | | (586,733) | | | | | | (411,001) | | | | | | (56,681) | | |
所得税费用
|
| | | | (228) | | | | | | (6,861) | | | | | | (29,065) | | | | | | (4,008) | | | | | | (7,925) | | | | | | (326) | | | | | | (45) | | |
净亏损
|
| | | | (440,004) | | | | | | (1,176,758) | | | | | | (1,607,146) | | | | | | (221,634) | | | | | | (594,658) | | | | | | (411,327) | | | | | | (56,726) | | |
归属于不可赎回非控制性净亏损
兴趣 |
| | | | 345 | | | | | | 1,997 | | | | | | 42,518 | | | | | | 5,864 | | | | | | 12,713 | | | | | | 30,741 | | | | | | 4,239 | | |
归属于可赎回非控制性净亏损
兴趣 |
| | | | — | | | | | | 806 | | | | | | 464 | | | | | | 64 | | | | | | 464 | | | | | | — | | | | | | — | | |
可归因于ECARX控股公司的净亏损
|
| | | | (439,659) | | | | | | (1,173,955) | | | | | | (1,564,164) | | | | | | (215,706) | | | | | | (581,481) | | | | | | (380,586) | | | | | | (52,487) | | |
增加可赎回的非控股权益
|
| | |
|
—
|
| | | | | (1,306) | | | | | | (714) | | | | | | (98) | | | | | | (714) | | | | | | — | | | | | | — | | |
ECARX控股公司的可用净亏损。
|
| | | | (439,659) | | | | | | (1,175,261) | | | | | | (1,564,878) | | | | | | (215,804) | | | | | | (582,195) | | | | | | (380,586) | | | | | | (52,487) | | |
认可可兑换可兑换优先版
个共享 |
| | | | (101,286) | | | | | | (243,564) | | | | | | (354,878) | | | | | | (48,940) | | | | | | (177,842) | | | | | | — | | | | | | — | | |
普通股股东的净亏损
|
| | | | (540,945) | | | | | | (1,418,825) | | | | | | (1,919,756) | | | | | | (264,744) | | | | | | (760,037) | | | | | | (380,586) | | | | | | (52,487) | | |
每股普通股亏损(1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
- 每股基本和稀释亏损,普通股(1)
|
| | | | (2.27) | | | | | | (5.99) | | | | | | (8.02) | | | | | | (1.11) | | | | | | (3.22) | | | | | | (1.13) | | | | | | (0.16) | | |
用于计算每股普通股亏损的加权平均普通股数(1)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
- 加权平均普通股数(1)
|
| | | | 238,591,421 | | | | | | 236,691,093 | | | | | | 239,296,386 | | | | | | 239,296,386 | | | | | | 236,248,112 | | | | | | 337,395,390 | | | | | | 337,395,390 | | |
净亏损
|
| | | | (440,004) | | | | | | (1,176,758) | | | | | | (1,607,146) | | | | | | (221,634) | | | | | | (594,658) | | | | | | (411,327) | | | | | | (56,726) | | |
其他综合收益(损失): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
扣除零所得税后的外币折算调整
|
| | | | 1,497 | | | | | | 4,551 | | | | | | (391,934) | | | | | | (54,050) | | | | | | (214,315) | | | | | | 48,996 | | | | | | 6,757 | | |
全面亏损
|
| | | | (438,507) | | | | | | (1,172,207) | | | | | | (1,999,080) | | | | | | (275,684) | | | | | | (808,973) | | | | | | (362,331) | | | | | | (49,969) | | |
不可赎回的非控股权益造成的全面损失
|
| | | | 345 | | | | | | 1,997 | | | | | | 42,518 | | | | | | 5,864 | | | | | | 12,713 | | | | | | 30,741 | | | | | | 4,239 | | |
可赎回非控股权益的综合亏损
|
| | | | — | | | | | | 806 | | | | | | 464 | | | | | | 64 | | | | | | 464 | | | | | | — | | | | | | — | | |
归因于普通的综合损失
股东 |
| | | | (438,162) | | | | | | (1,169,404) | | | | | | (1,956,098) | | | | | | (269,756) | | | | | | (795,796) | | | | | | (331,590) | | | | | | (45,730) | | |
| | |
截至2012年12月31日
|
| |
截至6月30日
|
| ||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
美元
|
| |
人民币
|
| |
美元
|
| |||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||
流动资产总额
|
| | | | 2,592,163 | | | | | | 3,853,333 | | | | | | 531,398 | | | | | | 3,100,363 | | | | | | 427,560 | | |
非流动资产合计
|
| | | | 1,315,417 | | | | | | 877,699 | | | | | | 121,041 | | | | | | 901,725 | | | | | | 124,354 | | |
总资产
|
| | | | 3,907,580 | | | | | | 4,731,032 | | | | | | 652,439 | | | | | | 4,002,088 | | | | | | 551,914 | | |
流动负债总额
|
| | | | 2,754,861 | | | | | | 3,927,441 | | | | | | 541,617 | | | | | | 3,522,606 | | | | | | 485,789 | | |
非流动负债合计
|
| | | | 489,358 | | | | | | 838,047 | | | | | | 115,574 | | | | | | 824,043 | | | | | | 113,642 | | |
总负债
|
| | | | 3,244,219 | | | | | | 4,765,488 | | | | | | 657,191 | | | | | | 4,346,649 | | | | | | 599,431 | | |
夹层总股本
|
| | | | 4,563,407 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
股东亏损总额
|
| | | | (3,900,046) | | | | | | (34,456) | | | | | | (4,752) | | | | | | (344,561) | | | | | | (47,517) | | |
| | |
截至2013年12月31日的年度
|
| |
截至6月30日的六个月内,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| |||||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||||||||
汇总合并现金流数据
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
运营中使用的净现金
活动 |
| | | | (368,046) | | | | | | (907,283) | | | | | | (461,337) | | | | | | (63,620) | | | | | | (337,722) | | | | | | (962,893) | | | | | | (132,789) | | |
用于投资的现金净额
活动 |
| | | | (91,112) | | | | | | (1,198,234) | | | | | | (313,039) | | | | | | (43,171) | | | | | | (192,720) | | | | | | 740,559 | | | | | | 102,127 | | |
融资活动提供的现金净额
|
| | | | 1,138,126 | | | | | | 2,122,792 | | | | | | 657,767 | | | | | | 90,711 | | | | | | 265,356 | | | | | | 231,972 | | | | | | 31,991 | | |
外币兑换效果
现金和 利率变化 受限现金 |
| | | | (10,023) | | | | | | (32,019) | | | | | | 28,906 | | | | | | 3,985 | | | | | | 4,367 | | | | | | 14,281 | | | | | | 1,970 | | |
现金净增(减)和
受限现金 |
| | | | 668,945 | | | | | | (14,744) | | | | | | (87,703) | | | | | | (12,095) | | | | | | (260,719) | | | | | | 23,919 | | | | | | 3,299 | | |
年初/期间的现金和限制性现金
|
| | | | 334,931 | | | | | | 1,003,876 | | | | | | 989,132 | | | | | | 136,408 | | | | | | 989,132 | | | | | | 901,429 | | | | | | 124,313 | | |
末尾的现金和受限现金
该年/期间的 |
| | | | 1,003,876 | | | | | | 989,132 | | | | | | 901,429 | | | | | | 124,313 | | | | | | 728,413 | | | | | | 925,348 | | | | | | 127,612 | | |
| | |
截至2022年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
ECARX
控股 |
| |
WFOE
|
| |
VIE
|
| |
其他
子公司 |
| |
淘汰
调整 |
| |
合并
|
| ||||||||||||||||||
| | |
(千元人民币)
|
| |||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收入
|
| | | | — | | | | | | — | | | | | | 936,520 | | | | | | 2,927,944 | | | | | | (302,470)(1) | | | | | | 3,561,994 | | |
收入成本
|
| | | | — | | | | | | — | | | | | | (680,699) | | | | | | (2,189,886) | | | | | | 302,470(1) | | | | | | (2,568,115) | | |
毛利
|
| | | | — | | | | | | — | | | | | | 255,821 | | | | | | 738,058 | | | | | | — | | | | | | 993,879 | | |
运营费用
|
| | | | (26,005) | | | | | | (299) | | | | | | (253,107) | | | | | | (2,440,297) | | | | | | 97,608(5) | | | | | | (2,622,100) | | |
运营损失
|
| | | | (26,005) | | | | | | (299) | | | | | | 2,714 | | | | | | (1,702,239) | | | | | | 97,608 | | | | | | (1,628,221) | | |
利息收入
|
| | | | 6,565 | | | | | | 7,741 | | | | | | 1,448 | | | | | | 7,255 | | | | | | (9,189)(3) | | | | | | 13,820 | | |
利息支出
|
| | | | (3,132) | | | | | | — | | | | | | (17,370) | | | | | | (33,230) | | | | | | 9,189(3) | | | | | | (44,543) | | |
子公司和合并亏损份额
VIE |
| | | | (1,511,004) | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,511,004(4) | | | | | | — | | |
权益法投资收益(亏损)
|
| | | | — | | | | | | — | | | | | | (86,588) | | | | | | 14,660 | | | | | | — | | | | | | (71,928) | | |
股权证券公允价值变动
|
| | | | (16,843) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (16,843) | | |
子公司解除合并的收益
|
| | | | — | | | | | | — | | | | | | 71,974 | | | | | | — | | | | | | — | | | | | | 71,974 | | |
出售股权证券的收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | 59,728 | | | | | | — | | | | | | 59,728 | | |
重组的收益/(损失)
|
| | | | — | | | | | | (1,337,832) | | | | | | 1,639,979 | | | | | | (302,147) | | | | | | — | | | | | | — | | |
知识产权转让收益
|
| | | | — | | | | | | — | | | | | | 1,171,300 | | | | | | — | | | | | | (1,171,300)(5) | | | | | | — | | |
其他收入(支出)
|
| | | | (14,459) | | | | | | (5,178) | | | | | | 9,844 | | | | | | 47,725 | | | | | | — | | | | | | 37,932 | | |
所得税前亏损
|
| | | | (1,564,878) | | | | | | (1,335,568) | | | | | | 2,793,301 | | | | | | (1,908,248) | | | | | | 437,312 | | | | | | (1,578,081) | | |
所得税费用
|
| | | | — | | | | | | (19,263) | | | | | | — | | | | | | (9,802) | | | | | | — | | | | | | (29,065) | | |
净亏损
|
| | | | (1,564,878) | | | | | | (1,354,831) | | | | | | 2,793,301 | | | | | | (1,918,050) | | | | | | 437,312 | | | | | | (1,607,146) | | |
外币兑换调整,净零
所得税 |
| | | | (391,934) | | | | | | — | | | | | | — | | | | | | (96,181) | | | | | | 96,181(4) | | | | | | (391,934) | | |
全面亏损
|
| | | | (1,956,812) | | | | | | (1,354,831) | | | | | | 2,793,301 | | | | | | (2,014,231) | | | | | | 533,493 | | | | | | (1,999,080) | | |
| | |
截至2021年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
ECARX
控股 |
| |
WFOE
|
| |
VIE
|
| |
其他
子公司 |
| |
淘汰
调整 |
| |
合并
|
| ||||||||||||||||||
| | |
(千元人民币)
|
| |||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收入
|
| | | | — | | | | | | — | | | | | | 2,755,780 | | | | | | 120,224 | | | | | | (96,941)(1)(2) | | | | | | 2,779,063 | | |
收入成本
|
| | | | — | | | | | | (400) | | | | | | (1,938,222) | | | | | | (56,841) | | | | | | 33,463(1) | | | | | | (1,962,000) | | |
毛利
|
| | | | — | | | | | | (400) | | | | | | 817,558 | | | | | | 63,383 | | | | | | (63,478) | | | | | | 817,063 | | |
运营费用
|
| | | | (17,660) | | | | | | (1) | | | | | | (1,726,430) | | | | | | (136,628) | | | | | | 63,478(2) | | | | | | (1,817,241) | | |
运营损失
|
| | | | (17,660) | | | | | | (401) | | | | | | (908,872) | | | | | | (73,245) | | | | | | — | | | | | | (1,000,178) | | |
利息收入
|
| | | | 885 | | | | | | 20 | | | | | | 11,696 | | | | | | 2,020 | | | | | | (966)(3) | | | | | | 13,655 | | |
利息支出
|
| | | | (514) | | | | | | — | | | | | | (131,152) | | | | | | (885) | | | | | | 966(3) | | | | | | (131,585) | | |
子公司和合并VIE的亏损份额
|
| | | | (1,170,450) | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,170,450(4) | | | | | | — | | |
权益法投资收益(亏损)
|
| | | | — | | | | | | — | | | | | | 14,433 | | | | | | (16,952) | | | | | | (1,372)(6) | | | | | | (3,891) | | |
子公司解除合并的收益
|
| | | | — | | | | | | — | | | | | | 10,579 | | | | | | — | | | | | | — | | | | | | 10,579 | | |
其他收入(支出)
|
| | | | 12,478 | | | | | | — | | | | | | (100,220) | | | | | | 29,265 | | | | | | — | | | | | | (58,477) | | |
所得税前亏损
|
| | | | (1,175,261) | | | | | | (381) | | | | | | (1,103,536) | | | | | | (59,797) | | | | | | 1,169,078 | | | | | | (1,169,897) | | |
所得税费用
|
| | | | — | | | | | | — | | | | | | (3,329) | | | | | | (3,532) | | | | | | — | | | | | | (6,861) | | |
净亏损
|
| | | | (1,175,261) | | | | | | (381) | | | | | | (1,106,865) | | | | | | (63,329) | | | | | | 1,169,078 | | | | | | (1,176,758) | | |
外币折算调整,净额
零所得税 |
| | | | 4,551 | | | | | | — | | | | | | — | | | | | | (20,310) | | | | | | 20,310(4) | | | | | | 4,551 | | |
全面亏损
|
| | | | (1,170,710) | | | | | | (381) | | | | | | (1,106,865) | | | | | | (83,639) | | | | | | 1,189,388 | | | | | | (1,172,207) | | |
| | |
截至2020年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
ECARX
控股 |
| |
WFOE
|
| |
VIE
|
| |
其他
子公司 |
| |
淘汰
调整 |
| |
合并
|
| ||||||||||||||||||
| | |
(千元人民币)
|
| |||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收入
|
| | | | — | | | | | | — | | | | | | 2,241,536 | | | | | | 40,365 | | | | | | (40,838)(1) | | | | | | 2,241,063 | | |
收入成本
|
| | | | — | | | | | | — | | | | | | (1,690,518) | | | | | | (39,995) | | | | | | 40,838(1) | | | | | | (1,689,675) | | |
毛利
|
| | | | — | | | | | | — | | | | | | 551,018 | | | | | | 370 | | | | | | — | | | | | | 551,388 | | |
运营费用
|
| | | | — | | | | | | — | | | | | | (981,866) | | | | | | (3) | | | | | | — | | | | | | (981,869) | | |
运营损失
|
| | | | — | | | | | | — | | | | | | (430,848) | | | | | | 367 | | | | | | — | | | | | | (430,481) | | |
利息收入
|
| | | | 431 | | | | | | — | | | | | | 28,047 | | | | | | 2 | | | | | | — | | | | | | 28,480 | | |
利息支出
|
| | | | — | | | | | | — | | | | | | (59,128) | | | | | | — | | | | | | — | | | | | | (59,128) | | |
子公司和合并亏损份额
VIE |
| | | | (495,303) | | | | | | — | | | | | | — | | | | | | — | | | | | | 495,303(4) | | | | | | — | | |
权益法投资收益(亏损)
|
| | | | — | | | | | | — | | | | | | 148 | | | | | | — | | | | | | — | | | | | | 148 | | |
其他收入(支出)
|
| | | | 55,213 | | | | | | — | | | | | | (33,732) | | | | | | (276) | | | | | | — | | | | | | 21,205 | | |
所得税前亏损
|
| | | | (439,659) | | | | | | — | | | | | | (495,513) | | | | | | 93 | | | | | | 495,303 | | | | | | (439,776) | | |
所得税费用
|
| | | | — | | | | | | — | | | | | | (228) | | | | | | — | | | | | | — | | | | | | (228) | | |
净亏损
|
| | | | (439,659) | | | | | | — | | | | | | (495,741) | | | | | | 93 | | | | | | 495,303 | | | | | | (440,004) | | |
扣除零所得税后的外币折算调整
|
| | | | 1,497 | | | | | | — | | | | | | — | | | | | | (11) | | | | | | 11(4) | | | | | | 1,497 | | |
全面亏损
|
| | | | (438,162) | | | | | | — | | | | | | (495,741) | | | | | | 82 | | | | | | 495,314 | | | | | | (438,507) | | |
| | |
截至2022年12月31日
|
| |||||||||||||||||||||||||||||||||
| | |
ECARX
控股 |
| |
WFOE
|
| |
VIE
|
| |
其他
子公司 |
| |
淘汰
调整 |
| |
合并
|
| ||||||||||||||||||
| | |
(千元人民币)
|
| |||||||||||||||||||||||||||||||||
资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流动资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
现金
|
| | | | 119,022 | | | | | | 330 | | | | | | — | | | | | | 741,120 | | | | | | — | | | | | | 860,472 | | |
受限现金
|
| | | | — | | | | | | — | | | | | | — | | | | | | 40,957 | | | | | | — | | | | | | 40,957 | | |
应收账款 - 关联方,净额
|
| | | | — | | | | | | — | | | | | | — | | | | | | 835,320 | | | | | | — | | | | | | 835,320 | | |
关联方应付金额
|
| | | | 4,168,615 | | | | | | 520 | | | | | | — | | | | | | 932,117 | | | | | | (4,189,523)(1)(2) | | | | | | 911,729 | | |
其他流动资产
|
| | | | 35 | | | | | | 125 | | | | | | — | | | | | | 1,204,695 | | | | | | — | | | | | | 1,204,855 | | |
流动资产总额
|
| | | | 4,287,672 | | | | | | 975 | | | | | | — | | | | | | 3,754,209 | | | | | | (4,189,523) | | | | | | 3,853,333 | | |
非流动资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
对WFOE的投资
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,724,298 | | | | | | (1,724,298)(4) | | | | | | — | | |
长期投资
|
| | | | 69,319 | | | | | | — | | | | | | — | | | | | | 284,536 | | | | | | — | | | | | | 353,855 | | |
无形资产净值
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,118,553 | | | | | | (1,073,692)(5) | | | | | | 44,861 | | |
其他非流动资产
|
| | | | — | | | | | | 213,695 | | | | | | — | | | | | | 265,288 | | | | | | — | | | | | | 478,983 | | |
非流动资产合计
|
| | | | 69,319 | | | | | | 213,695 | | | | | | — | | | | | | 3,392,675 | | | | | | (2,797,990) | | | | | | 877,699 | | |
总资产
|
| | | | 4,356,991 | | | | | | 214,670 | | | | | | — | | | | | | 7,146,884 | | | | | | (6,987,513) | | | | | | 4,731,032 | | |
负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
超过子公司和可变权益实体投资的亏损份额
|
| | | | 3,948,086 | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,948,086)(3) | | | | | | — | | |
应付账款
|
| | | | — | | | | | | — | | | | | | — | | | | | | 241,773 | | | | | | — | | | | | | 241,773 | | |
应付关联方金额
|
| | | | 18,925 | | | | | | 1,446 | | | | | | — | | | | | | 4,211,995 | | | | | | (4,189,523)(1)(2) | | | | | | 42,843 | | |
其他流动负债
|
| | | | 146,507 | | | | | | 24,664 | | | | | | — | | | | | | 3,471,654 | | | | | | — | | | | | | 3,642,825 | | |
流动负债总额
|
| | | | 4,113,518 | | | | | | 26,110 | | | | | | — | | | | | | 7,925,422 | | | | | | (8,137,609) | | | | | | 3,927,441 | | |
非流动负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
非流动负债合计
|
| | | | 439,869 | | | | | | — | | | | | | — | | | | | | 398,178 | | | | | | — | | | | | | 838,047 | | |
总负债
|
| | | | 4,553,387 | | | | | | 26,110 | | | | | | — | | | | | | 8,323,600 | | | | | | (8,137,609) | | | | | | 4,765,488 | | |
| | |
截至2022年12月31日
|
| |||||||||||||||||||||||||||||||||
| | |
ECARX
控股 |
| |
WFOE
|
| |
VIE
|
| |
其他
子公司 |
| |
淘汰
调整 |
| |
合并
|
| ||||||||||||||||||
| | |
(千元人民币)
|
| |||||||||||||||||||||||||||||||||
夹层股权
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
股东亏损 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股
|
| | | | — | | | | | | 1,600,105 | | | | | | — | | | | | | — | | | | | | (1,600,105)(3)(4) | | | | | | — | | |
A类普通股
|
| | | | 9 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9 | | |
B类普通股
|
| | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | |
新增实收资本
|
| | | | 5,919,660 | | | | | | — | | | | | | — | | | | | | 916,555 | | | | | | (916,555)(3) | | | | | | 5,919,660 | | |
累计亏损
|
| | | | (5,730,180) | | | | | | (1,411,545) | | | | | | — | | | | | | (2,138,709) | | | | | | 3,550,254(3) | | | | | | (5,730,180) | | |
累计其他综合收益/
(亏损) |
| | | | (385,886) | | | | | | — | | | | | | — | | | | | | (116,502) | | | | | | 116,502(3)(4) | | | | | | (385,886) | | |
不可赎回的非控股权益
|
| | | | — | | | | | | — | | | | | | — | | | | | | 161,940 | | | | | | — | | | | | | 161,940 | | |
股东亏损总额
|
| | | | (196,396) | | | | | | 188,560 | | | | | | — | | | | | | (1,176,716) | | | | | | 1,150,096 | | | | | | (34,456) | | |
总负债、夹层权益和股东亏损
|
| | | | 4,356,991 | | | | | | 214,670 | | | | | | — | | | | | | 7,146,884 | | | | | | (6,987,513) | | | | | | 4,731,032 | | |
|
| | |
截至2021年12月31日
|
| ||||||||||||||||||||||||||||||||||||
| | |
ECARX
控股 |
| |
WFOE
|
| |
VIE
|
| |
其他
子公司 |
| |
淘汰
调整 |
| |
合并
|
| | ||||||||||||||||||||
| | |
(千元人民币)
|
| ||||||||||||||||||||||||||||||||||||
资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
流动资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
现金
|
| | | | 158,755 | | | | | | 6 | | | | | | 642,293 | | | | | | 165,074 | | | | | | — | | | | | | 966,128 | | | | ||
受限现金
|
| | | | — | | | | | | — | | | | | | 23,004 | | | | | | — | | | | | | — | | | | | | 23,004 | | | | ||
应收账款 - 关联方,净额
|
| | | | — | | | | | | — | | | | | | 813,364 | | | | | | 72,044 | | | | | | (116,661)(1) | | | | | | 768,747 | | | | ||
关联方应付金额
|
| | | | 3,217,624 | | | | | | 1,590,639 | | | | | | 42,604 | | | | | | 839,007 | | | | | | (5,648,576)(1)(2) | | | | | | 41,298 | | | | ||
其他流动资产
|
| | | | 5,751 | | | | | | — | | | | | | 728,164 | | | | | | 59,071 | | | | | | — | | | | | | 792,986 | | | | ||
流动资产总额
|
| | | | 3,382,130 | | | | | | 1,590,645 | | | | | | 2,249,429 | | | | | | 1,135,196 | | | | | | (5,765,237) | | | | | | 2,592,163 | | | | ||
非流动资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
对WFOE的投资
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,593,925 | | | | | | (1,593,925)(4) | | | | | | — | | | | ||
长期投资
|
| | | | — | | | | | | — | | | | | | 441,586 | | | | | | 712,463 | | | | | | (1,372)(6) | | | | | | 1,152,677 | | | | ||
其他非流动资产
|
| | | | — | | | | | | — | | | | | | 147,246 | | | | | | 15,494 | | | | | | — | | | | | | 162,740 | | | | ||
非流动资产合计
|
| | | | — | | | | | | — | | | | | | 588,832 | | | | | | 2,321,882 | | | | | | (1,595,297) | | | | | | 1,315,417 | | | | ||
总资产
|
| | | | 3,382,130 | | | | | | 1,590,645 | | | | | | 2,838,261 | | | | | | 3,457,078 | | | | | | (7,360,534) | | | | | | 3,907,580 | | | | ||
负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
流动负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
超过子公司和可变权益实体投资的亏损份额
|
| | | | 2,861,051 | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,861,051)(3) | | | | | | — | | | | ||
应付账款
|
| | | | — | | | | | | — | | | | | | 159,528 | | | | | | 68,664 | | | | | | (116,661)(1) | | | | | | 111,531 | | | | ||
应付关联方金额
|
| | | | 85,390 | | | | | | 521 | | | | | | 2,452,787 | | | | | | 3,216,703 | | | | | | (5,648,576)(1)(2) | | | | | | 106,825 | | | | ||
其他流动负债
|
| | | | 108 | | | | | | 400 | | | | | | 2,490,729 | | | | | | 45,268 | | | | | | — | | | | | | 2,536,505 | | | | ||
流动负债总额
|
| | | | 2,946,549 | | | | | | 921 | | | | | | 5,103,044 | | | | | | 3,330,635 | | | | | | (8,626,288) | | | | | | 2,754,861 | | | |
| | |
截至2021年12月31日
|
| ||||||||||||||||||||||||||||||||||||
| | |
ECARX
控股 |
| |
WFOE
|
| |
VIE
|
| |
其他
子公司 |
| |
淘汰
调整 |
| |
合并
|
| | ||||||||||||||||||||
| | |
(千元人民币)
|
| ||||||||||||||||||||||||||||||||||||
非流动负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
非流动负债合计
|
| | | | — | | | | | | — | | | | | | 489,358 | | | | | | — | | | | | | — | | | | | | 489,358 | | | | ||
总负债
|
| | | | 2,946,549 | | | | | | 921 | | | | | | 5,592,402 | | | | | | 3,330,635 | | | | | | (8,626,288) | | | | | | 3,244,219 | | | | ||
夹层股权
|
| | | | 4,532,907 | | | | | | — | | | | | | 30,500 | | | | | | — | | | | | | — | | | | | | 4,563,407 | | | | ||
股东亏损 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
普通股
|
| | | | 7 | | | | | | 1,600,105 | | | | | | 10,000 | | | | | | — | | | | | | (1,610,105)(3)(4) | | | | | | 7 | | | | ||
新增实收资本
|
| | | | — | | | | | | — | | | | | | 611,643 | | | | | | — | | | | | | (611,643)(3) | | | | | | — | | | | ||
累计亏损
|
| | | | (4,103,381) | | | | | | (10,381) | | | | | | (3,400,550) | | | | | | (56,250) | | | | | | 3,467,181(3) | | | | | | (4,103,381) | | | | ||
累计其他综合收益/
(亏损) |
| | | | 6,048 | | | | | | — | | | | | | — | | | | | | (20,321) | | | | | | 20,321(3)(4) | | | | | | 6,048 | | | | ||
不可赎回的非控股权益
|
| | | | — | | | | | | — | | | | | | (5,734) | | | | | | 203,014 | | | | | | — | | | | | | 197,280 | | | | ||
股东亏损总额
|
| | | | (4,097,326) | | | | | | 1,589,724 | | | | | | (2,784,641) | | | | | | 126,443 | | | | | | 1,265,754 | | | | | | (3,900,046) | | | | ||
总负债、夹层权益和股东权益
赤字 |
| | | | 3,382,130 | | | | | | 1,590,645 | | | | | | 2,838,261 | | | | | | 3,457,078 | | | | | | (7,360,534) | | | | | | 3,907,580 | | | | ||
|
| | |
截至2022年12月31日的年度
|
| | |||||||||||||||||||||||||||||||||||
| | |
ECARX
控股 |
| |
WFOE
|
| |
VIE
|
| |
其他子公司
|
| |
淘汰
调整 |
| |
合并
|
| | ||||||||||||||||||||
| | |
(千元人民币)
|
| | |||||||||||||||||||||||||||||||||||
经营活动: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
经营活动产生的/(用于)经营活动的净现金
|
| | | | (22,893) | | | | | | 324 | | | | | | 224,031 | | | | | | (662,799) | | | | | | — | | | | | | (461,337) | | | | ||
投资活动: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
购买财产、设备和无形资产
资产 |
| | | | — | | | | | | — | | | | | | (36,074) | | | | | | (121,212) | | | | | | — | | | | | | (157,286) | | | | ||
处置财产、设备的收益
和无形资产 |
| | | | — | | | | | | — | | | | | | — | | | | | | 1,732 | | | | | | — | | | | | | 1,732 | | | | ||
收购股权支付的现金
投资 |
| | | | (67,790) | | | | | | — | | | | | | — | | | | | | (11,652) | | | | | | — | | | | | | (79,442) | | | | ||
苏州光子基质解固过程中处置的现金
|
| | | | — | | | | | | — | | | | | | (22,643) | | | | | | — | | | | | | — | | | | | | (22,643) | | | | ||
长期投资转让(支付的现金)的收益
重组 |
| | | | — | | | | | | — | | | | | | 234,949 | | | | | | (234,949) | | | | | | — | | | | | | — | | | | ||
湖北东郡解除合并收到的现金
|
| | | | — | | | | | | — | | | | | | 1,000 | | | | | | — | | | | | | — | | | | | | 1,000 | | | | ||
对股权法的财务支持
被投资者 |
| | | | — | | | | | | — | | | | | | (28,500) | | | | | | — | | | | | | — | | | | | | (28,500) | | | | ||
关联方贷款
|
| | | | (251,470) | | | | | | — | | | | | | (8,060) | | | | | | (406,200) | | | | | | 608,470(1)(3)(5) | | | | | | (57,260) | | | | | |
关联方贷款现金收款
|
| | | | 61,803 | | | | | | — | | | | | | 25,000 | | | | | | 324,360 | | | | | | (381,803)(1)(5) | | | | | | 29,360 | | | | ||
给关联方的预付款
|
| | | | (476,842) | | | | | | — | | | | | | — | | | | | | — | | | | | | 476,842(2) | | | | | | — | | | | ||
净现金(用于)/由投资活动提供
|
| | | | (734,299) | | | | | | — | | | | | | 165,672 | | | | | | (447,921) | | | | | | 703,509 | | | | | | (313,039) | | | | ||
融资活动: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
B系列可转换债券发行收益
可赎回优先股 |
| | | | 159,485 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 159,485 | | | | ||
可赎回非控股股东贡献的现金
|
| | | | — | | | | | | — | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | 10,000 | | | | ||
短期借款收益
|
| | | | — | | | | | | — | | | | | | 400,000 | | | | | | 870,000 | | | | | | — | | | | | | 1,270,000 | | | | ||
偿还短期借款
|
| | | | — | | | | | | — | | | | | | (1,332,000) | | | | | | — | | | | | | — | | | | | | (1,332,000) | | | | ||
向关联方借款
|
| | | | — | | | | | | — | | | | | | 157,000 | | | | | | 1,151,470 | | | | | | (608,470)(1)(3)(5) | | | | | | 700,000 | | | | ||
偿还关联方借款
|
| | | | — | | | | | | — | | | | | | (270,000) | | | | | | (811,803) | | | | | | 381,803(1)(5) | | | | | | (700,000) | | | | ||
关联方垫款收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | 476,842 | | | | | | (476,842)(2) | | | | | | — | | | | ||
重组中处置的现金
|
| | | | — | | | | | | — | | | | | | (20,000) | | | | | | — | | | | | | — | | | | | | (20,000) | | | | ||
发行可转换票据所得款项
|
| | | | 527,281 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 527,281 | | | | ||
支付可转换债券发行成本
备注 |
| | | | (2,938) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,938) | | | | ||
COVA的现金收益
|
| | | | 43,724 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 43,724 | | | | ||
吉利战略现金收益
投资 |
| | | | 139,200 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 139,200 | | | | ||
为合并成本支付的现金
|
| | | | (136,985) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (136,985) | | | | ||
融资活动提供/(使用)的现金净额
|
| | | | 729,767 | | | | | | — | | | | | | (1,055,000) | | | | | | 1,686,509 | | | | | | (703,509) | | | | | | 657,767 | | | |
| | |
截至2022年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
ECARX
控股 |
| |
WFOE
|
| |
VIE
|
| |
其他子公司
|
| |
淘汰
调整 |
| |
合并
|
| ||||||||||||||||||
| | |
(千元人民币)
|
| |||||||||||||||||||||||||||||||||
外币汇率变动对现金和限制性现金的影响
|
| | | | (12,308) | | | | | | — | | | | | | — | | | | | | 41,214 | | | | | | — | | | | | | 28,906 | | |
现金和受限现金净增(减)
|
| | | | (39,733) | | | | | | 324 | | | | | | (665,297) | | | | | | 617,003 | | | | | | — | | | | | | (87,703) | | |
开始时的现金和限制现金
年 |
| | | | 158,755 | | | | | | 6 | | | | | | 665,297 | | | | | | 165,074 | | | | | | — | | | | | | 989,132 | | |
年末现金和限制性现金
|
| | | | 119,022 | | | | | | 330 | | | | | | — | | | | | | 782,077 | | | | | | — | | | | | | 901,429 | | |
|
| | |
截至2021年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
ECARX
控股 |
| |
WFOE
|
| |
VIE
|
| |
其他
子公司 |
| |
淘汰
调整 |
| |
合并
|
| ||||||||||||||||||
| | |
(千元人民币)
|
| |||||||||||||||||||||||||||||||||
经营活动: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
经营活动产生的/(用于)经营活动的净现金
|
| | | | (22,741) | | | | | | 20 | | | | | | (817,989) | | | | | | (66,573) | | | | | | — | | | | | | (907,283) | | |
投资活动: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
购置房产、设备和无形资产
|
| | | | — | | | | | | — | | | | | | (69,419) | | | | | | (16,317) | | | | | | — | | | | | | (85,736) | | |
对子公司的现金贡献
|
| | | | — | | | | | | (10,000) | | | | | | — | | | | | | (1,600,105) | | | | | | 1,610,105(4) | | | | | | — | | |
收购长期投资
|
| | | | — | | | | | | — | | | | | | (400,000) | | | | | | (945,637) | | | | | | 200,000(6) | | | | | | (1,145,637) | | |
子公司解除合并后交出的现金
|
| | | | — | | | | | | — | | | | | | (8,360) | | | | | | — | | | | | | — | | | | | | (8,360) | | |
关联方贷款
|
| | | | (70,365) | | | | | | (1,590,119) | | | | | | (28,850) | | | | | | (747,149) | | | | | | 2,407,633(1)(3)(5) | | | | | | (28,850) | | |
给关联方的预付款
|
| | | | (3,050,956) | | | | | | — | | | | | | (19,806) | | | | | | — | | | | | | 3,050,956(2) | | | | | | (19,806) | | |
向关联方收取预付款的收益
|
| | | | — | | | | | | — | | | | | | 90,155 | | | | | | — | | | | | | — | | | | | | 90,155 | | |
投资活动中使用的净现金
|
| | | | (3,121,321) | | | | | | (1,600,119) | | | | | | (436,280) | | | | | | (3,309,208) | | | | | | 7,268,694 | | | | | | (1,198,234) | | |
融资活动: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
发行可转换可赎回优先股所得款项
|
| | | | 3,222,206 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,222,206 | | |
与发行可转换可赎回优先股相关的可退还押金
|
| | | | — | | | | | | — | | | | | | 461,849 | | | | | | — | | | | | | — | | | | | | 461,849 | | |
偿还与发行可转换可赎回优先股相关的可退还押金
个共享 |
| | | | — | | | | | | — | | | | | | (1,493,953) | | | | | | — | | | | | | — | | | | | | (1,493,953) | | |
可转换可赎回优先股发行成本支付
|
| | | | — | | | | | | — | | | | | | — | | | | | | (10,000) | | | | | | — | | | | | | (10,000) | | |
母公司各自贡献的现金
|
| | | | — | | | | | | 1,600,105 | | | | | | — | | | | | | 210,000 | | | | | | (1,810,105)(4)(6) | | | | | | — | | |
非控股股东贡献的现金
|
| | | | — | | | | | | — | | | | | | 32,000 | | | | | | 200,000 | | | | | | — | | | | | | 232,000 | | |
短期借款收益
|
| | | | — | | | | | | — | | | | | | 947,000 | | | | | | — | | | | | | — | | | | | | 947,000 | | |
偿还短期借款
|
| | | | — | | | | | | — | | | | | | (91,000) | | | | | | — | | | | | | — | | | | | | (91,000) | | |
向关联方借款
|
| | | | 45,152 | | | | | | — | | | | | | 2,337,268 | | | | | | 70,365 | | | | | | (2,407,633)(1)(3)(5) | | | | | | 45,152 | | |
| | |
截至2021年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
ECARX
控股 |
| |
WFOE
|
| |
VIE
|
| |
其他
子公司 |
| |
淘汰
调整 |
| |
合并
|
| ||||||||||||||||||
| | |
(千元人民币)
|
| |||||||||||||||||||||||||||||||||
偿还关联方借款
|
| | | | (45,152) | | | | | | — | | | | | | (20,000) | | | | | | — | | | | | | — | | | | | | (65,152) | | |
相关预付款的收益
派对 |
| | | | — | | | | | | — | | | | | | — | | | | | | 3,050,956 | | | | | | (3,050,956)(2) | | | | | | — | | |
偿还长期债务
|
| | | | — | | | | | | — | | | | | | (1,125,310) | | | | | | — | | | | | | — | | | | | | (1,125,310) | | |
融资活动提供的现金净额
|
| | | | 3,222,206 | | | | | | 1,600,105 | | | | | | 1,047,854 | | | | | | 3,521,321 | | | | | | (7,268,694) | | | | | | 2,122,792 | | |
外币汇率变动对现金和限制性现金的影响
|
| | | | (17,660) | | | | | | — | | | | | | — | | | | | | (14,359) | | | | | | — | | | | | | (32,019) | | |
现金和受限现金净增(减)
|
| | | | 60,484 | | | | | | 6 | | | | | | (206,415) | | | | | | 131,181 | | | | | | — | | | | | | (14,744) | | |
年初现金和限制性现金
|
| | | | 98,271 | | | | | | — | | | | | | 871,712 | | | | | | 33,893 | | | | | | — | | | | | | 1,003,876 | | |
结尾处的现金和受限现金
年 |
| | | | 158,755 | | | | | | 6 | | | | | | 665,297 | | | | | | 165,074 | | | | | | — | | | | | | 989,132 | | |
|
| | |
截至2020年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
ECARX
控股 |
| |
WFOE
|
| |
VIE
|
| |
其他
子公司 |
| |
淘汰
调整 |
| |
合并
|
| ||||||||||||||||||
| | |
(千元人民币)
|
| |||||||||||||||||||||||||||||||||
经营活动: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
经营活动中使用的净现金
|
| | | | (266) | | | | | | — | | | | | | (312,311) | | | | | | (55,469) | | | | | | — | | | | | | (368,046) | | |
投资活动: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
购置房产、设备和无形资产
|
| | | | — | | | | | | — | | | | | | (69,114) | | | | | | — | | | | | | — | | | | | | (69,114) | | |
给关联方的预付款
|
| | | | (97,873) | | | | | | — | | | | | | (103,024) | | | | | | — | | | | | | 97,873(2) | | | | | | (103,024) | | |
收取预付款的收益
关联方 |
| | | | — | | | | | | — | | | | | | 81,026 | | | | | | — | | | | | | | | | | | | 81,026 | | |
投资活动中使用的净现金
|
| | | | (97,873) | | | | | | — | | | | | | (91,112) | | | | | | — | | | | | | 97,873 | | | | | | (91,112) | | |
融资活动: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
发行可转换可赎回优先股所得款项
|
| | | | 206,422 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 206,422 | | |
与发行可转换可赎回优先股相关的可退还押金
|
| | | | — | | | | | | — | | | | | | 1,032,104 | | | | | | — | | | | | | — | | | | | | 1,032,104 | | |
可转换债券发行成本的付款
可赎回优先股 |
| | | | — | | | | | | — | | | | | | — | | | | | | (8,500) | | | | | | — | | | | | | (8,500) | | |
短期借款收益
|
| | | | — | | | | | | — | | | | | | 76,000 | | | | | | — | | | | | | — | | | | | | 76,000 | | |
偿还短期借款
|
| | | | — | | | | | | — | | | | | | (167,900) | | | | | | — | | | | | | — | | | | | | (167,900) | | |
关联方垫款收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | 97,873 | | | | | | (97,873)(2) | | | | | | — | | |
融资活动提供的现金净额
|
| | | | 206,422 | | | | | | — | | | | | | 940,204 | | | | | | 89,373 | | | | | | (97,873) | | | | | | 1,138,126 | | |
外币汇率变动对现金和限制性现金的影响
|
| | | | (10,012) | | | | | | — | | | | | | — | | | | | | (11) | | | | | | — | | | | | | (10,023) | | |
现金和受限现金净增长
|
| | | | 98,271 | | | | | | — | | | | | | 536,781 | | | | | | 33,893 | | | | | | — | | | | | | 668,945 | | |
开头的现金和受限现金
本年度的 |
| | | | — | | | | | | — | | | | | | 334,931 | | | | | | — | | | | | | — | | | | | | 334,931 | | |
年末现金和限制性现金
|
| | | | 98,271 | | | | | | — | | | | | | 871,712 | | | | | | 33,893 | | | | | | — | | | | | | 1,003,876 | | |
| | |
截至2013年12月31日的年度
|
| |
截至6月30日的六个月内,
|
| | ||||||||||||||||||||||||||||||||||||||
| | |
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
|
| | |||||||||||||||||||||||
净亏损
|
| | | | (440,004) | | | | | | (1,176,758) | | | | | | (1,607,146) | | | | | | (221,634) | | | | | | (594,658) | | | | | | (411,327) | | | | | | (56,726) | | | | ||
基于股份的薪酬费用
|
| | | | 11,410 | | | | | | 179,933 | | | | | | 725,651 | | | | | | 100,072 | | | | | | 195,037 | | | | | | 52,226 | | | | | | 7,202 | | | | ||
调整后净亏损
|
| | | | (428,594) | | | | | | (996,825) | | | | | | (881,495) | | | | | | (121,562) | | | | | | (399,621) | | | | | | (359,101) | | | | | | (49,524) | | | | ||
净亏损
|
| | | | (440,004) | | | | | | (1,176,758) | | | | | | (1,607,146) | | | | | | (221,634) | | | | | | (594,658) | | | | | | (411,327) | | | | | | (56,726) | | | | ||
利息收入
|
| | | | (28,480) | | | | | | (13,655) | | | | | | (13,820) | | | | | | (1,906) | | | | | | (5,257) | | | | | | (17,885) | | | | | | (2,466) | | | | ||
利息支出
|
| | | | 59,128 | | | | | | 131,585 | | | | | | 44,543 | | | | | | 6,143 | | | | | | 15,835 | | | | | | 38,228 | | | | | | 5,272 | | | | ||
所得税费用
|
| | | | 228 | | | | | | 6,861 | | | | | | 29,065 | | | | | | 4,008 | | | | | | 7,925 | | | | | | 326 | | | | | | 45 | | | | ||
财产和设备折旧
|
| | | | 38,480 | | | | | | 43,273 | | | | | | 50,527 | | | | | | 6,968 | | | | | | 24,360 | | | | | | 27,084 | | | | | | 3,735 | | | | ||
无形资产摊销
|
| | | | 20,478 | | | | | | 21,887 | | | | | | 24,032 | | | | | | 3,314 | | | | | | 11,764 | | | | | | 12,007 | | | | | | 1,656 | | | | ||
基于股份的薪酬费用
|
| | | | 11,410 | | | | | | 179,933 | | | | | | 725,651 | | | | | | 100,072 | | | | | | 195,037 | | | | | | 52,226 | | | | | | 7,202 | | | | ||
调整后的EBITDA
|
| | | | (338,760) | | | | | | (806,874) | | | | | | (747,148) | | | | | | (103,035) | | | | | | (344,994) | | | | | | (299,341) | | | | | | (41,282) | | | |
| | |
截至2023年6月30日
|
| |||||||||
| | |
编号
|
| |
%
|
| ||||||
函数: | | | | | | | | | | | | | |
研发
|
| | | | 1,125 | | | | | | 73% | | |
质量运营
|
| | | | 58 | | | | | | 4% | | |
一般事务和管理
|
| | | | 282 | | | | | | 18% | | |
市场营销和销售
|
| | | | 72 | | | | | | 5% | | |
合计
|
| | |
|
1,537
|
| | | |
|
100%
|
| |
位置
|
| |
大致大小
广场上的 (大楼) 米 |
| |
主要用途
|
| |
租期(年)
|
| |||
杭州
|
| | | | 6,378 | | | |
运营、研发
|
| |
1~3年
|
|
北京
|
| | | | 527 | | | |
产品研发
|
| |
1年
|
|
上海
|
| | | | 5,246 | | | |
运营、研发
|
| |
1~3年
|
|
武汉
|
| | | | 10,208 | | | |
产品研发
|
| |
3~4年
|
|
大连
|
| | | | 1,909 | | | |
产品研发
|
| |
3~4年
|
|
位置
|
| |
大致大小
广场上的 (大楼) 米 |
| |
主要用途
|
| |
租期(年)
|
| |||
成都
|
| | | | 1,311 | | | |
产品研发
|
| |
3年
|
|
苏州
|
| | | | 7,813 | | | |
运营、研发
|
| |
3~5年
|
|
哥德堡
|
| | | | 2,164 | | | |
产品研发
|
| |
5年
|
|
伦敦
|
| | | | 3,000 | | | |
操作
|
| |
10年
|
|
| | |
截至2013年12月31日的年度
|
| |
截至6月30日的6个月
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
人民币
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| ||||||||||||||||||||||||||||||||||||
| | |
(单位为千,不包括百分比)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
收入 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
商品销售收入
|
| | | | 1,678,234 | | | | | | 74.9 | | | | | | 1,983,817 | | | | | | 71.4 | | | | | | 2,433,964 | | | | | | 335,659 | | | | | | 68.3 | | | | | | 858,080 | | | | | | 65.3 | | | | | | 1,264,263 | | | | | | 174,350 | | | | | | 73.6 | | |
软件许可证收入
|
| | | | 71,297 | | | | | | 3.2 | | | | | | 261,265 | | | | | | 9.4 | | | | | | 404,469 | | | | | | 55,779 | | | | | | 11.4 | | | | | | 78,995 | | | | | | 6.0 | | | | | | 215,641 | | | | | | 29,738 | | | | | | 12.6 | | |
服务收入
|
| | | | 491,532 | | | | | | 21.9 | | | | | | 533,981 | | | | | | 19.2 | | | | | | 723,561 | | | | | | 99,784 | | | | | | 20.3 | | | | | | 376,917 | | | | | | 28.7 | | | | | | 237,533 | | | | | | 32,757 | | | | | | 13.8 | | |
合计 | | | | | 2,241,063 | | | | | | 100.0 | | | | | | 2,779,063 | | | | | | 100.0 | | | | | | 3,561,994 | | | | | | 491,222 | | | | | | 100.0 | | | | | | 1,313,992 | | | | | | 100.0 | | | | | | 1,717,437 | | | | | | 236,845 | | | | | | 100.0 | | |
| | |
截至2013年12月31日的年度
|
| |
截至6月30日的6个月
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
人民币
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| ||||||||||||||||||||||||||||||||||||
| | |
(单位为千,不包括百分比)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
收入成本 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
销货成本
|
| | | | 1,524,744 | | | | | | 68.1 | | | | | | 1,749,188 | | | | | | 62.9 | | | | | | 1,970,845 | | | | | | 271,792 | | | | | | 55.3 | | | | | | 687,208 | | | | | | 52.3 | | | | | | 1,000,190 | | | | | | 137,933 | | | | | | 58.2 | | |
软件许可证成本
|
| | | | 27,926 | | | | | | 1.2 | | | | | | 32,164 | | | | | | 1.2 | | | | | | 126,807 | | | | | | 17,487 | | | | | | 3.6 | | | | | | 29,577 | | | | | | 2.3 | | | | | | 37,210 | | | | | | 5,131 | | | | | | 2.2 | | |
服务成本
|
| | | | 137,005 | | | | | | 6.1 | | | | | | 180,648 | | | | | | 6.5 | | | | | | 470,463 | | | | | | 64,880 | | | | | | 13.2 | | | | | | 169,255 | | | | | | 12.9 | | | | | | 172,502 | | | | | | 23,789 | | | | | | 10.0 | | |
合计 | | | | | 1,689,675 | | | | | | 75.4 | | | | | | 1,962,000 | | | | | | 70.6 | | | | | | 2,568,115 | | | | | | 354,159 | | | | | | 72.1 | | | | | | 886,040 | | | | | | 67.5 | | | | | | 1,209,902 | | | | | | 166,853 | | | | | | 70.4 | | |
| | |
截至2013年12月31日的年度
|
| |
截至6月30日的6个月
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
毛收入
利润 |
| |
毛收入
利润 毛利 |
| |
毛收入
利润 |
| |
毛收入
利润 毛利 |
| |
毛收入
利润 |
| |
毛收入
利润 毛利 |
| |
毛收入
利润 |
| |
毛收入
利润 毛利 |
| |
毛收入
利润 |
| |
毛收入
利润 毛利 |
| ||||||||||||||||||||||||||||||
| | |
(单位为千,不包括百分比)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
商品销售
|
| | | | 153,490 | | | | | | 9.1 | | | | | | 234,629 | | | | | | 11.8 | | | | | | 463,119 | | | | | | 19.0 | | | | | | 170,872 | | | | | | 19.9 | | | | | | 264,073 | | | | | | 20.9 | | |
软件许可证
|
| | | | 43,371 | | | | | | 60.8 | | | | | | 229,101 | | | | | | 87.7 | | | | | | 277,662 | | | | | | 68.6 | | | | | | 49,418 | | | | | | 62.6 | | | | | | 178,431 | | | | | | 82.7 | | |
服务
|
| | | | 354,527 | | | | | | 72.1 | | | | | | 353,333 | | | | | | 66.2 | | | | | | 253,098 | | | | | | 35.0 | | | | | | 207,662 | | | | | | 55.1 | | | | | | 65,031 | | | | | | 27.4 | | |
合计 | | | | | 551,388 | | | | | | 24.6 | | | | | | 817,063 | | | | | | 29.4 | | | | | | 993,879 | | | | | | 27.9 | | | | | | 427,952 | | | | | | 32.6 | | | | | | 507,535 | | | | | | 29.6 | | |
| | |
截至2013年12月31日的年度
|
| |
截至6月30日的6个月
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
人民币
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| ||||||||||||||||||||||||||||||||||||
| | |
(单位为千,不包括百分比)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
运营费用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
研发费用
|
| | | | 706,018 | | | | | | 31.5 | | | | | | 1,209,580 | | | | | | 43.5 | | | | | | 1,332,800 | | | | | | 183,802 | | | | | | 37.4 | | | | | | 643,991 | | | | | | 49.0 | | | | | | 481,600 | | | | | | 66,416 | | | | | | 28.0 | | |
销售和营销费用
|
| | | | 60,643 | | | | | | 2.7 | | | | | | 82,827 | | | | | | 3.0 | | | | | | 86,597 | | | | | | 11,942 | | | | | | 2.4 | | | | | | 34,738 | | | | | | 2.6 | | | | | | 36,931 | | | | | | 5,093 | | | | | | 2.2 | | |
一般和行政费用
|
| | | | 215,008 | | | | | | 9.6 | | | | | | 525,041 | | | | | | 18.9 | | | | | | 1,223,610 | | | | | | 168,744 | | | | | | 34.4 | | | | | | 425,441 | | | | | | 32.4 | | | | | | 377,343 | | | | | | 52,038 | | | | | | 22.0 | | |
其他收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (22,846) | | | | | | (3,151) | | | | | | (0.6) | | | | | | — | | | | | | — | | | | | | (7,055) | | | | | | (973) | | | | | | (0.4) | | |
其他,净额
|
| | | | 200 | | | | | | — | | | | | | (207) | | | | | | 0.0 | | | | | | 1,939 | | | | | | 267 | | | | | | 0.1 | | | | | | 1,534 | | | | | | 0.1 | | | | | | 688 | | | | | | 95 | | | | | | 0.0 | | |
合计 | | | | | 981,869 | | | | | | 43.8 | | | | | | 1,817,241 | | | | | | 65.4 | | | | | | 2,622,100 | | | | | | 361,604 | | | | | | 73.7 | | | | | | 1,105,704 | | | | | | 84.1 | | | | | | 889,507 | | | | | | 122,669 | | | | | | 51.8 | | |
| | |
截至2013年12月31日的年度
|
| |
截至6月30日的6个月
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
人民币
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| ||||||||||||||||||||||||||||||||||||
| | |
(单位为千,不包括百分比)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
收入 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||||||
- 商品销售收入
|
| | | | 1,678,234 | | | | | | 74.9 | | | | | | 1,983,817 | | | | | | 71.4 | | | | | | 2,433,964 | | | | | | 335,659 | | | | | | 68.3 | | | | | | 858,080 | | | | | | 65.3 | | | | | | 1,264,263 | | | | | | 174,350 | | | | | | 73.6 | | |
- 软件许可证收入
|
| | | | 71,297 | | | | | | 3.2 | | | | | | 261,265 | | | | | | 9.4 | | | | | | 404,469 | | | | | | 55,779 | | | | | | 11.4 | | | | | | 78,995 | | | | | | 6.0 | | | | | | 215,641 | | | | | | 29,738 | | | | | | 12.6 | | |
- 服务收入
|
| | | | 491,532 | | | | | | 21.9 | | | | | | 533,981 | | | | | | 19.2 | | | | | | 723,561 | | | | | | 99,784 | | | | | | 20.3 | | | | | | 376,917 | | | | | | 28.7 | | | | | | 237,533 | | | | | | 32,757 | | | | | | 13.8 | | |
总收入
|
| | | | 2,241,063 | | | | | | 100.0 | | | | | | 2,779,063 | | | | | | 100.0 | | | | | | 3,561,994 | | | | | | 491,222 | | | | | | 100.0 | | | | | | 1,313,992 | | | | | | 100.0 | | | | | | 1,717,437 | | | | | | 236,845 | | | | | | 100.0 | | |
成本 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||||||
- 销售商品成本
|
| | | | (1,524,744) | | | | | | (68.1) | | | | | | (1,749,188) | | | | | | (62.9) | | | | | | (1,970,845) | | | | | | (271,792) | | | | | | (55.3) | | | | | | (687,208) | | | | | | (52.3) | | | | | | (1,000,190) | | | | | | (137,933) | | | | | | (58.2) | | |
- 软件许可证成本
|
| | | | (27,926) | | | | | | (1.2) | | | | | | (32,164) | | | | | | (1.2) | | | | | | (126,807) | | | | | | (17,487) | | | | | | (3.6) | | | | | | (29,577) | | | | | | (2.3) | | | | | | (37,210) | | | | | | (5,131) | | | | | | (2.2) | | |
- 服务成本
|
| | | | (137,005) | | | | | | (6.1) | | | | | | (180,648) | | | | | | (6.5) | | | | | | (470,463) | | | | | | (64,880) | | | | | | (13.2) | | | | | | (169,255) | | | | | | (12.9) | | | | | | (172,502) | | | | | | (23,789) | | | | | | (10.0) | | |
收入总成本
|
| | | | (1,689,675) | | | | | | (75.4) | | | | | | (1,962,000) | | | | | | (70.6) | | | | | | (2,568,115) | | | | | | (354,159) | | | | | | (72.1) | | | | | | (886,040) | | | | | | (67.5) | | | | | | (1,209,902) | | | | | | (166,853) | | | | | | (70.4) | | |
毛利
|
| | | | 551,388 | | | | | | 24.6 | | | | | | 817,063 | | | | | | 29.4 | | | | | | 993,879 | | | | | | 137,063 | | | | | | 27.9 | | | | | | 427,952 | | | | | | 32.5 | | | | | | 507,535 | | | | | | 69,992 | | | | | | 29.6 | | |
运营费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||||||
- 研究与开发费用
|
| | | | (706,018) | | | | | | (31.5) | | | | | | (1,209,580) | | | | | | (43.5) | | | | | | (1,332,800) | | | | | | (183,802) | | | | | | (37.4) | | | | | | (643,991) | | | | | | (49.0) | | | | | | (481,600) | | | | | | (66,416) | | | | | | (28.0) | | |
- 销售和营销费用
|
| | | | (60,643) | | | | | | (2.7) | | | | | | (82,827) | | | | | | (3.0) | | | | | | (86,597) | | | | | | (11,942) | | | | | | (2.4) | | | | | | (34,738) | | | | | | (2.6) | | | | | | (36,931) | | | | | | (5,093) | | | | | | (2.2) | | |
- 一般和行政费用
|
| | | | (215,008) | | | | | | (9.6) | | | | | | (525,041) | | | | | | (18.9) | | | | | | (1,223,610) | | | | | | (168,744) | | | | | | (34.4) | | | | | | (425,441) | | | | | | (32.4) | | | | | | (377,343) | | | | | | (52,038) | | | | | | (22.0) | | |
- 其他收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 22,846 | | | | | | 3,151 | | | | | | 0.6 | | | | | | — | | | | | | — | | | | | | 7,055 | | | | | | 973 | | | | | | 0.4 | | |
- 其他,净
|
| | | | (200) | | | | | | — | | | | | | 207 | | | | | | 0.0 | | | | | | (1,939) | | | | | | (267) | | | | | | (0.1) | | | | | | (1,534) | | | | | | (0.1) | | | | | | (688) | | | | | | (95) | | | | | | (0.0) | | |
总运营费用
|
| | | | (981,869) | | | | | | (43.8) | | | | | | (1,817,241) | | | | | | (65.4) | | | | | | (2,622,100) | | | | | | (361,604) | | | | | | (73.7) | | | | | | (1,105,704) | | | | | | (84.1) | | | | | | (889,507) | | | | | | (122,669) | | | | | | (51.8) | | |
运营损失
|
| | | | (430,481) | | | | | | (19.2) | | | | | | (1,000,178) | | | | | | (36.0) | | | | | | (1,628,221) | | | | | | (224,541) | | | | | | (45.8) | | | | | | (677,752) | | | | | | (51.6) | | | | | | (381,972) | | | | | | (52,677) | | | | | | (22.2) | | |
利息收入
|
| | | | 28,480 | | | | | | 1.3 | | | | | | 13,655 | | | | | | 0.5 | | | | | | 13,820 | | | | | | 1,906 | | | | | | 0.4 | | | | | | 5,257 | | | | | | 0.4 | | | | | | 17,885 | | | | | | 2,466 | | | | | | 1.0 | | |
利息支出
|
| | | | (59,128) | | | | | | (2.6) | | | | | | (131,585) | | | | | | (4.7) | | | | | | (44,543) | | | | | | (6,143) | | | | | | (1.3) | | | | | | (15,835) | | | | | | (1.2) | | | | | | (38,228) | | | | | | (5,272) | | | | | | (2.2) | | |
| | |
截至2013年12月31日的年度
|
| |
截至6月30日的6个月
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
人民币
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| ||||||||||||||||||||||||||||||||||||
| | |
(单位为千,不包括百分比)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
权益法投资收益(亏损)
|
| | | | 148 | | | | | | — | | | | | | (3,891) | | | | | | (0.1) | | | | | | (71,928) | | | | | | (9,919) | | | | | | (2.0) | | | | | | (52,493) | | | | | | (4.0) | | | | | | (25,414) | | | | | | (3,505) | | | | | | (1.5) | | |
股权公允价值变化
安全性 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (16,843) | | | | | | (2,323) | | | | | | (0.5) | | | | | | — | | | | | | — | | | | | | 27,722 | | | | | | 3,823 | | | | | | 1.6 | | |
股权证券的未实现收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 34,615 | | | | | | 2.6 | | | | | | — | | | | | | — | | | | | | — | | |
出售股权证券的收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 59,728 | | | | | | 8,237 | | | | | | 1.7 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
解除合并的收益
子公司 |
| | | | — | | | | | | — | | | | | | 10,579 | | | | | | 0.4 | | | | | | 71,974 | | | | | | 9,926 | | | | | | 2.0 | | | | | | 71,974 | | | | | | 5.5 | | | | | | — | | | | | | — | | | | | | — | | |
权证公允价值变动
负债 |
| | | | (39,635) | | | | | | (1.8) | | | | | | (111,299) | | | | | | (4.0) | | | | | | (3,245) | | | | | | (448) | | | | | | (0.1) | | | | | | — | | | | | | — | | | | | | 4,781 | | | | | | 659 | | | | | | 0.3 | | |
衍生金融公允价值变化
资产 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,189 | | | | | | 2,233 | | | | | | 0.9 | | |
政府拨款
|
| | | | 5,998 | | | | | | 0.3 | | | | | | 34,507 | | | | | | 1.2 | | | | | | 59,393 | | | | | | 8,191 | | | | | | 1.7 | | | | | | 58,157 | | | | | | 4.4 | | | | | | 2,695 | | | | | | 372 | | | | | | 0.2 | | |
外币兑换收益,净额
|
| | | | 54,842 | | | | | | 2.4 | | | | | | 18,315 | | | | | | 0.7 | | | | | | (18,216) | | | | | | (2,512) | | | | | | (0.5) | | | | | | (10,656) | | | | | | (0.8) | | | | | | (34,659) | | | | | | (4,780) | | | | | | (2.0) | | |
所得税前亏损
|
| | | | (439,776) | | | | | | (19.6) | | | | | | (1,169,897) | | | | | | (42.0) | | | | | | (1,578,081) | | | | | | (217,626) | | | | | | (44.4) | | | | | | (586,733) | | | | | | (44.7) | | | | | | (411,001) | | | | | | (56,681) | | | | | | (23.9) | | |
所得税费用
|
| | | | (228) | | | | | | — | | | | | | (6,861) | | | | | | (0.2) | | | | | | (29,065) | | | | | | (4,008) | | | | | | (0.8) | | | | | | (7,925) | | | | | | (0.6) | | | | | | (326) | | | | | | (45) | | | | | | (0.0) | | |
净亏损
|
| | | | (440,004) | | | | | | (19.6) | | | | | | (1,176,758) | | | | | | (42.2) | | | | | | (1,607,146) | | | | | | (221,634) | | | | | | (45.2) | | | | | | (594,658) | | | | | | (45.3) | | | | | | (411,327) | | | | | | (56,726) | | | | | | (23.9) | | |
|
| | |
截至2013年12月31日的年度
|
| |
截至6月30日的6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
|
| | |||||||||||||||||||||||
净亏损
|
| | | | (440,004) | | | | | | (1,176,758) | | | | | | (1,607,146) | | | | | | (221,634) | | | | | | (594,658) | | | | | | (411,327) | | | | | | (56,726) | | | | ||
基于股份的薪酬费用
|
| | | | 11,410 | | | | | | 179,933 | | | | | | 725,651 | | | | | | 100,072 | | | | | | 195,037 | | | | | | 52,226 | | | | | | 7,202 | | | | ||
调整后净亏损
|
| | | | (428,594) | | | | | | (996,825) | | | | | | (881,495) | | | | | | (121,562) | | | | | | (399,621) | | | | | | (359,101) | | | | | | (49,524) | | | | ||
净亏损
|
| | | | (440,004) | | | | | | (1,176,758) | | | | | | (1,607,146) | | | | | | (221,634) | | | | | | (594,658) | | | | | | (411,327) | | | | | | (56,726) | | | | ||
利息收入
|
| | | | (28,480) | | | | | | (13,655) | | | | | | (13,820) | | | | | | (1,906) | | | | | | (5,257) | | | | | | (17,885) | | | | | | (2,466) | | | | ||
利息支出
|
| | | | 59,128 | | | | | | 131,585 | | | | | | 44,543 | | | | | | 6,143 | | | | | | 15,835 | | | | | | 38,228 | | | | | | 5,272 | | | | ||
所得税费用
|
| | | | 228 | | | | | | 6,861 | | | | | | 29,065 | | | | | | 4,008 | | | | | | 7,925 | | | | | | 326 | | | | | | 45 | | | | ||
财产折旧和
设备 |
| | | | 38,480 | | | | | | 43,273 | | | | | | 50,527 | | | | | | 6,968 | | | | | | 24,360 | | | | | | 27,084 | | | | | | 3,735 | | | | ||
无形资产摊销
|
| | | | 20,478 | | | | | | 21,887 | | | | | | 24,032 | | | | | | 3,314 | | | | | | 11,764 | | | | | | 12,007 | | | | | | 1,656 | | | | ||
基于股份的薪酬费用
|
| | | | 11,410 | | | | | | 179,933 | | | | | | 725,651 | | | | | | 100,072 | | | | | | 195,037 | | | | | | 52,226 | | | | | | 7,202 | | | | ||
调整后的EBITDA
|
| | | | (338,760) | | | | | | (806,874) | | | | | | (747,148) | | | | | | (103,035) | | | | | | (344,994) | | | | | | (299,341) | | | | | | (41,282) | | | |
| | |
截至6月30日的6个月
|
| | | | ||||||||||||||||||||||||||||||
| | |
2022
|
| |
2023
|
| |
更改
|
| |||||||||||||||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
美元
|
| |
人民币
|
| |
美元
|
| |
%
|
| ||||||||||||||||||
| | |
(单位为千,不包括百分比)
|
| |||||||||||||||||||||||||||||||||
商品销售收入
|
| | | | 858,080 | | | | | | 1,264,263 | | | | | | 174,350 | | | | | | 406,183 | | | | | | 56,015 | | | | | | 47.3 | | |
汽车计算平台
|
| | | | 608,078 | | | | | | 1,053,901 | | | | | | 145,340 | | | | | | 445,823 | | | | | | 61,482 | | | | | | 73.3 | | |
SoC核心模块
|
| | | | 188,338 | | | | | | 200,255 | | | | | | 27,616 | | | | | | 11,917 | | | | | | 1,643 | | | | | | 6.3 | | |
商品和其他产品
|
| | | | 61,664 | | | | | | 10,107 | | | | | | 1,394 | | | | | | (51,557) | | | | | | (7,110) | | | | | | (83.6) | | |
软件许可证收入
|
| | | | 78,995 | | | | | | 215,641 | | | | | | 29,738 | | | | | | 136,646 | | | | | | 18,844 | | | | | | 173.0 | | |
服务收入
|
| | | | 376,917 | | | | | | 237,533 | | | | | | 32,757 | | | | | | (139,384) | | | | | | (19,222) | | | | | | (37.0) | | |
汽车计算平台
和开发服务 |
| | | | 241,090 | | | | | | 119,291 | | | | | | 16,451 | | | | | | (121,799) | | | | | | (16,797) | | | | | | (50.5) | | |
连接服务
|
| | | | 107,949 | | | | | | 99,508 | | | | | | 13,723 | | | | | | (8,441) | | | | | | (1,164) | | | | | | (7.8) | | |
其他服务
|
| | | | 27,878 | | | | | | 18,734 | | | | | | 2,583 | | | | | | (9,144) | | | | | | (1,261) | | | | | | (32.8) | | |
总收入
|
| | | | 1,313,992 | | | | | | 1,717,437 | | | | | | 236,845 | | | | | | 403,445 | | | | | | 55,637 | | | | | | 30.7 | | |
| | |
截至6月30日的6个月
|
| | | | ||||||||||||||||||||||||||||||
| | |
2022
|
| |
2023
|
| |
更改
|
| |||||||||||||||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
美元
|
| |
人民币
|
| |
美元
|
| |
%
|
| ||||||||||||||||||
| | |
(单位为千,不包括百分比)
|
| |||||||||||||||||||||||||||||||||
收入成本 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
销货成本
|
| | | | 687,208 | | | | | | 1,000,190 | | | | | | 137,933 | | | | | | 312,982 | | | | | | 43,162 | | | | | | 45.5 | | |
软件许可证成本
|
| | | | 29,577 | | | | | | 37,210 | | | | | | 5,131 | | | | | | 7,633 | | | | | | 1,053 | | | | | | 25.8 | | |
服务成本
|
| | | | 169,255 | | | | | | 172,502 | | | | | | 23,789 | | | | | | 3,247 | | | | | | 448 | | | | | | 1.9 | | |
合计 | | | | | 886,040 | | | | | | 1,209,902 | | | | | | 166,853 | | | | | | 323,862 | | | | | | 44,663 | | | | | | 36.6 | | |
| | |
截至6月30日的6个月
|
| | | | ||||||||||||||||||||||||||||||
| | |
2022
|
| |
2023
|
| |
更改
|
| |||||||||||||||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
美元
|
| |
人民币
|
| |
美元
|
| |
%
|
| ||||||||||||||||||
| | |
(单位为千,不包括百分比)
|
| |||||||||||||||||||||||||||||||||
毛利
|
| | | | 427,952 | | | | | | 507,535 | | | | | | 69,992 | | | | | | 79,583 | | | | | | 10,975 | | | | | | 18.6 | | |
毛利率(%)
|
| | | | 32.6 | | | | | | 29.6 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
截至6月30日的6个月
|
| | | | ||||||||||||||||||||||||||||||
| | |
2022
|
| |
2023
|
| |
更改
|
| |||||||||||||||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
美元
|
| |
人民币
|
| |
美元
|
| |
%
|
| ||||||||||||||||||
| | |
(In数千,百分比除外)
|
| |||||||||||||||||||||||||||||||||
运营费用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
研发费用
|
| | | | 643,991 | | | | | | 481,600 | | | | | | 66,416 | | | | | | (162,391) | | | | | | (22,395) | | | | | | (25.2) | | |
销售和营销费用
|
| | | | 34,738 | | | | | | 36,931 | | | | | | 5,093 | | | | | | 2,193 | | | | | | 302 | | | | | | 6.3 | | |
一般和行政费用
|
| | | | 425,441 | | | | | | 377,343 | | | | | | 52,038 | | | | | | (48,098) | | | | | | (6,633) | | | | | | (11.3) | | |
其他收入
|
| | |
|
—
|
| | | | | (7,055) | | | | | | (973) | | | | | | (7,055) | | | | | | (973) | | | | |
|
—
|
| |
其他,净额
|
| | | | 1,534 | | | | | | 688 | | | | | | 95 | | | | | | (846) | | | | | | (117) | | | | | | (55.1) | | |
合计 | | | | | 1,105,704 | | | | | | 889,507 | | | | | | 122,669 | | | | | | (216,197) | | | | | | (29,816) | | | | | | (19.6) | | |
| | |
截至2013年12月31日的年度
|
| | | | | | | | | | | | | | ||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
更改
|
| |||||||||||||||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
美元
|
| |
人民币
|
| |
美元
|
| |
%
|
| ||||||||||||||||||
| | |
(单位为千,不包括百分比)
|
| |||||||||||||||||||||||||||||||||
商品销售收入
|
| | | | 1,983,817 | | | | | | 2,433,964 | | | | | | 335,659 | | | | | | 450,147 | | | | | | 62,079 | | | | | | 22.7 | | |
汽车计算平台
|
| | | | 1,423,548 | | | | | | 1,690,569 | | | | | | 233,140 | | | | | | 267,021 | | | | | | 36,824 | | | | | | 18.8 | | |
SoC核心模块
|
| | | | 333,421 | | | | | | 660,554 | | | | | | 91,095 | | | | | | 327,133 | | | | | | 45,114 | | | | | | 98.1 | | |
商品和其他产品
|
| | | | 226,848 | | | | | | 82,841 | | | | | | 11,424 | | | | | | (144,007) | | | | | | (19,859) | | | | | | (63.5) | | |
软件许可证收入
|
| | | | 261,265 | | | | | | 404,469 | | | | | | 55,779 | | | | | | 143,204 | | | | | | 19,749 | | | | | | 54.8 | | |
服务收入
|
| | | | 533,981 | | | | | | 723,561 | | | | | | 99,784 | | | | | | 189,580 | | | | | | 26,144 | | | | | | 35.5 | | |
汽车计算平台−设计
和开发服务 |
| | | | 306,358 | | | | | | 468,770 | | | | | | 64,647 | | | | | | 162,412 | | | | | | 22,398 | | | | | | 53.0 | | |
连接服务
|
| | | | 188,349 | | | | | | 212,738 | | | | | | 29,338 | | | | | | 24,389 | | | | | | 3,363 | | | | | | 12.9 | | |
其他服务
|
| | | | 39,274 | | | | | | 42,053 | | | | | | 5,799 | | | | | | 2,779 | | | | | | 383 | | | | | | 7.1 | | |
总收入
|
| | | | 2,779,063 | | | | | | 3,561,994 | | | | | | 491,222 | | | | | | 782,931 | | | | | | 107,972 | | | | | | 28.2 | | |
| | |
截至2013年12月31日的年度
|
| | | | | | | | | | | | | | | | | | | |||||||||||||||
| | |
2021
|
| |
2022
|
| |
更改
|
| |||||||||||||||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
美元
|
| |
人民币
|
| |
美元
|
| |
%
|
| ||||||||||||||||||
| | |
(除百分率外,以千为单位)
|
| |||||||||||||||||||||||||||||||||
收入成本 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
销货成本
|
| | | | 1,749,188 | | | | | | 1,970,845 | | | | | | 271,792 | | | | | | 221,657 | | | | | | 30,568 | | | | | | 12.7 | | |
软件许可证成本
|
| | | | 32,164 | | | | | | 126,807 | | | | | | 17,487 | | | | | | 94,643 | | | | | | 13,052 | | | | | | 294.3 | | |
服务成本
|
| | | | 180,648 | | | | | | 470,463 | | | | | | 64,880 | | | | | | 289,815 | | | | | | 39,967 | | | | | | 160.4 | | |
合计 | | | | | 1,962,000 | | | | | | 2,568,115 | | | | | | 354,159 | | | | | | 606,115 | | | | | | 83,587 | | | | | | 30.9 | | |
| | |
截至2013年12月31日的年度
|
| | | | | | | | | | | | | | | | | | | |||||||||||||||
| | |
2021
|
| |
2022
|
| |
更改
|
| |||||||||||||||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
美元
|
| |
人民币
|
| |
美元
|
| |
%
|
| ||||||||||||||||||
| | |
(In数千,百分比除外)
|
| |||||||||||||||||||||||||||||||||
毛利
|
| | | | 817,063 | | | | | | 993,879 | | | | | | 137,063 | | | | | | 176,816 | | | | | | 24,384 | | | | | | 21.6 | | |
毛利率(%)
|
| | | | 29.4 | | | | | | 27.9 | | | | | | 27.9 | | | | | | — | | | | | | — | | | | | | — | | |
| | |
截至2013年12月31日的年度
|
| | | | | | | | | | | | | | | | | | | |||||||||||||||
| | |
2021
|
| |
2022
|
| |
更改
|
| |||||||||||||||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
美元
|
| |
人民币
|
| |
美元
|
| |
%
|
| ||||||||||||||||||
| | |
(In数千,百分比除外)
|
| |||||||||||||||||||||||||||||||||
运营费用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
研发费用
|
| | | | 1,209,580 | | | | | | 1,332,800 | | | | | | 183,802 | | | | | | 123,220 | | | | | | 16,993 | | | | | | 10.2 | | |
销售和营销费用
|
| | | | 82,827 | | | | | | 86,597 | | | | | | 11,942 | | | | | | 3,770 | | | | | | 520 | | | | | | 4.6 | | |
一般和行政费用
|
| | | | 525,041 | | | | | | 1,223,610 | | | | | | 168,744 | | | | | | 698,569 | | | | | | 96,337 | | | | | | 133.1 | | |
其他收入
|
| | | | — | | | | | | (22,846) | | | | | | (3,151) | | | | | | (22,846) | | | | | | (3,151) | | | | | | — | | |
其他,净额
|
| | | | (207) | | | | | | 1,939 | | | | | | 267 | | | | | | 2,146 | | | | | | 296 | | | | | | (1,036.7) | | |
合计 | | | | | 1,817,241 | | | | | | 2,622,100 | | | | | | 361,604 | | | | | | 804,859 | | | | | | 110,995 | | | | | | 44.3 | | |
| | |
截至本年度的年度业绩
12月31日 |
| | | | | | | | | | | | | |||||||||
| | |
2020
|
| |
2021
|
| |
更改
|
| |||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
%
|
| ||||||||||||
| | |
(单位为千,不包括百分比)
|
| |||||||||||||||||||||
商品销售收入
|
| | | | 1,678,234 | | | | | | 1,983,817 | | | | | | 305,583 | | | | | | 18.2 | | |
汽车计算平台
|
| | | | 1,265,227 | | | | | | 1,423,548 | | | | | | 158,321 | | | | | | 12.5 | | |
SoC核心模块
|
| | | | 203,402 | | | | | | 333,421 | | | | | | 130,019 | | | | | | 63.9 | | |
商品和其他产品
|
| | | | 209,605 | | | | | | 226,848 | | | | | | 17,243 | | | | | | 8.2 | | |
软件许可证收入
|
| | | | 71,297 | | | | | | 261,265 | | | | | | 189,968 | | | | | | 266.4 | | |
服务收入
|
| | | | 491,532 | | | | | | 533,981 | | | | | | 42,449 | | | | | | 8.6 | | |
汽车计算平台−设计开发服务
|
| | | | 297,801 | | | | | | 306,358 | | | | | | 8,557 | | | | | | 2.9 | | |
连接服务
|
| | | | 172,841 | | | | | | 188,349 | | | | | | 15,508 | | | | | | 9.0 | | |
其他服务
|
| | | | 20,890 | | | | | | 39,274 | | | | | | 18,384 | | | | | | 88.0 | | |
总收入
|
| | | | 2,241,063 | | | | | | 2,779,063 | | | | | | 538,000 | | | | | | 24.0 | | |
| | |
截至本年度的年度业绩
12月31日 |
| | | | | | | | | | | | | |||||||||
| | |
2020
|
| |
2021
|
| |
更改
|
| |||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
%
|
| ||||||||||||
| | |
(除百分率外,以千为单位)
|
| |||||||||||||||||||||
收入成本 | | | | | | | | | | | | | | | | | | | | | | | | | |
销货成本
|
| | | | 1,524,744 | | | | | | 1,749,188 | | | | | | 224,444 | | | | | | 14.7 | | |
软件许可证成本
|
| | | | 27,926 | | | | | | 32,164 | | | | | | 4,238 | | | | | | 15.2 | | |
服务成本
|
| | | | 137,005 | | | | | | 180,648 | | | | | | 43,643 | | | | | | 31.9 | | |
合计 | | | | | 1,689,675 | | | | | | 1,962,000 | | | | | | 272,325 | | | | | | 16.1 | | |
| | |
截至本年度的年度业绩
12月31日 |
| | | | | | | | | | | | | |||||||||
| | |
2020
|
| |
2021
|
| |
更改
|
| |||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
%
|
| ||||||||||||
| | |
(In数千,百分比除外)
|
| |||||||||||||||||||||
毛利
|
| | | | 551,388 | | | | | | 817,063 | | | | | | 265,675 | | | | | | 48.2 | | |
毛利率(%)
|
| | | | 24.6 | | | | | | 29.4 | | | | | | — | | | | | | — | | |
| | |
截至本年度的年度业绩
12月31日 |
| | | | | | | | | | | | | |||||||||
| | |
2020
|
| |
2021
|
| |
更改
|
| |||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
%
|
| ||||||||||||
| | |
(In数千,百分比除外)
|
| |||||||||||||||||||||
运营费用 | | | | | | | | | | | | | | | | | | | | | | | | | |
研发费用
|
| | | | 706,018 | | | | | | 1,209,580 | | | | | | 503,562 | | | | | | 71.3 | | |
销售和营销费用
|
| | | | 60,643 | | | | | | 82,827 | | | | | | 22,184 | | | | | | 36.6 | | |
一般和行政费用
|
| | | | 215,008 | | | | | | 525,041 | | | | | | 310,033 | | | | | | 144.2 | | |
其他,净额
|
| | | | 200 | | | | | | (207) | | | | | | (407) | | | | | | (203.5) | | |
合计 | | | | | 981,869 | | | | | | 1,817,241 | | | | | | 835,372 | | | | | | 85.1 | | |
| | |
截至2013年12月31日的年度
|
| |
截至6月30日的6个月
|
| ||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| |||||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||||||||
汇总合并现金流数据 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
经营活动中使用的净现金
|
| | | | (368,046) | | | | | | (907,283) | | | | | | (461,337) | | | | | | (63,620) | | | | | | (337,722) | | | | | | (962,893) | | | | | | (132,789) | | |
投资活动中使用的净现金
|
| | | | (91,112) | | | | | | (1,198,234) | | | | | | (313,039) | | | | | | (43,171) | | | | | | (192,720) | | | | | | 740,559 | | | | | | 102,127 | | |
融资活动提供的现金净额
|
| | | | 1,138,126 | | | | | | 2,122,792 | | | | | | 657,767 | | | | | | 90,711 | | | | | | 265,356 | | | | | | 231,972 | | | | | | 31,991 | | |
外币汇率变动对现金和限制性现金的影响
|
| | | | (10,023) | | | | | | (32,019) | | | | | | 28,906 | | | | | | 3,985 | | | | | | 4,367 | | | | | | 14,281 | | | | | | 1,970 | | |
现金和受限现金净增(减)
|
| | | | 668,945 | | | | | | (14,744) | | | | | | (87,703) | | | | | | (12,095) | | | | | | (260,719) | | | | | | 23,919 | | | | | | 3,299 | | |
开始时的现金和限制现金
年份/期间 |
| | | | 334,931 | | | | | | 1,003,876 | | | | | | 989,132 | | | | | | 136,408 | | | | | | 989,132 | | | | | | 901,429 | | | | | | 124,313 | | |
结尾处的现金和受限现金
年份/期间 |
| | | | 1,003,876 | | | | | | 989,132 | | | | | | 901,429 | | | | | | 124,313 | | | | | | 728,413 | | | | | | 925,348 | | | | | | 127,612 | | |
| | |
合计
|
| |
1年
|
| |
1年 - 2年
|
| |
2 - 3年
|
| |
3 - 5年
|
| |
5年
|
| ||||||||||||||||||
| | |
(千元人民币)
|
| |||||||||||||||||||||||||||||||||
经营租赁承诺额
|
| | | | 189,123 | | | | | | 32,198 | | | | | | 25,772 | | | | | | 24,217 | | | | | | 38,382 | | | | | | 68,554 | | |
采购承诺
|
| | | | 61,713 | | | | | | 45,046 | | | | | | 6,667 | | | | | | 6,667 | | | | | | 3,333 | | | | | | — | | |
资本承诺
|
| | | | 18,994 | | | | | | 18,994 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
银行的短期借款
|
| | | | 870,000 | | | | | | 870,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
关联方的短期借款
|
| | | | 300,000 | | | | | | 300,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
短期借款利息
|
| | | | 27,758 | | | | | | 27,758 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
合计 | | | | | 1,467,588 | | | | | | 1,293,996 | | | | | | 32,439 | | | | | | 30,884 | | | | | | 41,715 | | | | | | 68,554 | | |
日期
|
| |
公允价值
每股 |
| |
折扣
费率 |
| |
DLOM
|
| |||||||||
| | |
(美元)
|
| |||||||||||||||
2019年12月31日
|
| | | | 2.88 | | | | | | 19% | | | | | | 20% | | |
2020年8月30日
|
| | | | 3.71 | | | | | | 18% | | | | | | 20% | | |
2020年10月31日
|
| | | | 3.90 | | | | | | 18% | | | | | | 20% | | |
2020年12月31日
|
| | | | 4.02 | | | | | | 18% | | | | | | 20% | | |
2021年3月5日*
|
| | | | 4.49 | | | | | | NA* | | | | | | NA* | | |
2021年3月31日
|
| | | | 5.32 | | | | | | 18% | | | | | | 15% | | |
2021年7月26日*
|
| | | | 6.97 | | | | | | NA* | | | | | | NA* | | |
2021年12月27日*
|
| | | | 7.55 | | | | | | NA* | | | | | | NA* | | |
2022年5月9日
|
| | | | 8.01 | | | | | | 17% | | | | | | 10% | | |
2022年9月30日
|
| | | | 8.71 | | | | | | 17% | | | | | | 5% | | |
2022年11月21日
|
| | | | 9.30 | | | | | | 17% | | | | | | 3% | | |
董事和高管
|
| |
年龄
|
| |
职位/头衔
|
|
沈子瑜 | | |
39
|
| | 董事长兼首席执行官 | |
振宇Li | | |
47
|
| | 董事 | |
倪某Li | | |
39
|
| | 董事 | |
张吉姆(张兴生) | | |
68
|
| | 独立董事 | |
格雷斯·惠堂 | | |
64
|
| | 独立董事 | |
君宏恒 | | |
42
|
| | 独立董事 | |
彼得·西里诺 | | |
51
|
| | 首席运营官 | |
京(菲尔)周 | | |
44
|
| | 首席财务官 | |
名称
|
| |
受限数量
共享单位 |
| |
授予日期
|
| |||
京(菲尔)周
|
| | | | * | | | | | |
2020年12月31日和2022年1月30日
|
| | | | | | | | ||
合计
|
| | | | * | | | | | |
| | |
实益拥有的普通股
|
| |||||||||||||||||||||||||||
| | |
A类
普通 个共享 |
| |
B类
普通 个共享 |
| |
合计
普通 个共享 |
| |
占总数的%
普通 个共享 |
| |
%的
投票 电源(2) |
| |||||||||||||||
董事和高管(1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
沈子瑜(3)
|
| | | | — | | | | | | 24,480,458 | | | | | | 24,480,458 | | | | | | 7.3 | | | | | | 31.5 | | |
振宇Li
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
倪某Li
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
张吉姆(张兴生)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
格雷斯·惠堂
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jun Hong Heng
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | |
彼得·西里诺
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
京(菲尔)周
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | |
作为一个组的所有董事和高管
|
| | | | — | | | | | | 24,480,458 | | | | | | 24,480,458 | | | | | | 7.3 | | | | | | 31.5 | | |
主要股东 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
富Li实业创新者有限公司(4)
|
| | | | 144,440,574 | | | | | | 24,480,458 | | | | | | 168,921,032 | | | | | | 50.1 | | | | | | 50.03 | | |
捷浩控股有限公司(3)
|
| | | | — | | | | | | 24,480,458 | | | | | | 24,480,458 | | | | | | 7.3 | | | | | | 31.5 | | |
百度(香港)有限公司(5)
|
| | | | 22,367,946 | | | | | | — | | | | | | 22,367,946 | | | | | | 6.6 | | | | | | 2.9 | | |
| | |
实益拥有的证券
在本次发售之前 |
| |
将在
中出售的证券
此产品 |
| |
实益拥有的证券
本次发售后(3) |
| |||||||||||||||||||||||||||||||||||||||||||||||||||
销售证券持有人名称
|
| |
普通
共享(1) |
| |
%(1)
|
| |
认股权证(2)
|
| |
%(2)
|
| |
普通
共享(1) |
| |
认股权证(2)
|
| |
普通
共享(1) |
| |
%(1)
|
| |
认股权证(2)
|
| |
%(2)
|
| ||||||||||||||||||||||||||||||
傅和李勤劳创新者
有限(4) |
| | | | 168,921,032 | | | | | | 50.1 | | | | | | — | | | | | | — | | | | | | 168,921,032 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
杰昊控股有限公司(5)
|
| | | | 24,480,458 | | | | | | 7.3 | | | | | | — | | | | | | — | | | | | | 24,480,458 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
SHINE LINK Venture
有限公司(6) |
| | | | 46,286,735 | | | | | | 13.7 | | | | | | — | | | | | | — | | | | | | 46,286,735 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
百度(香港)有限公司(7)
|
| | | | 22,367,946 | | | | | | 6.6 | | | | | | — | | | | | | — | | | | | | 22,367,946 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
吉利汽车控股
有限(8) |
| | | | 5,155,389 | | | | | | 1.6 | | | | | | — | | | | | | — | | | | | | 5,155,389 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
绝对债券有限公司(9)
|
| | | | 1,110,660 | | | | | | * | | | | | | 3,797,216 | | | | | | 15.9 | | | | | | 1,110,660 | | | | | | 3,797,216 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Chye Kiou Heng(10)
|
| | | | 1,110,660 | | | | | | * | | | | | | — | | | | | | — | | | | | | 1,110,660 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
亨俊洪(11)
|
| | | | 72,660 | | | | | | * | | | | | | 124,208 | | | | | | 0.5 | | | | | | 72,660 | | | | | | 124,208 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
帕洛玛机会有限公司(12)
|
| | | | 1,749,030 | | | | | | * | | | | | | 2,989,864 | | | | | | 12.5 | | | | | | 1,749,030 | | | | | | 2,989,864 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
PT Elang Mahkota Teknologi
Tbk(13) |
| | | | 1,146,990 | | | | | | * | | | | | | 1,960,712 | | | | | | 8.2 | | | | | | 1,146,990 | | | | | | 1,960,712 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
杰克·史密斯(14)
|
| | | | 10,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
新月湾顾问,LP(15)
|
| | | | 50,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Lumar Technologies,Inc.(16)
|
| | | | 1,500,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | 1,500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
吉利投资控股有限公司(17)
|
| | | | 2,000,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | 2,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
莲花科技股份有限公司(18)
|
| | | | 1,052,632 | | | | | | * | | | | | | — | | | | | | — | | | | | | 1,052,632 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
SPDB国际(香港)有限公司(19)
|
| | | | 3,119,566 | | | | | | * | | | | | | — | | | | | | — | | | | | | 3,119,566 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
中银(香港)投资有限公司(20)
|
| | | | 2,673,914 | | | | | | * | | | | | | — | | | | | | — | | | | | | 2,673,914 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
美国证券交易委员会注册费
|
| |
美元 144,371
|
|
|
律师费和开支
|
| |
US$ 824,000
|
|
|
会计师手续费和费用
|
| |
美元 178,000
|
|
|
打印费
|
| |
US$ 75,000
|
|
|
杂项成本
|
| |
US$ 5,000
|
|
|
合计
|
| |
1,226,371美元
|
|
内容
|
| |
第(S)页
|
| |||
独立注册会计师事务所的报告(PCAOB ID:1186)
|
| | | | F-2 | | |
截至2021年和2022年12月31日的综合资产负债表
|
| | | | F-3 | | |
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-6 | | |
截至2020年、2021年和2022年12月31日止年度股东赤字合并变动表
|
| | | | F-7 | | |
截至二零二零年、二零二一年及二零二二年十二月三十一日止年度的综合现金流量表
|
| | | | F-9 | | |
合并财务报表附注
|
| | | | F-11 | | |
截至2022年12月31日和2023年6月30日的未经审计简明合并资产负债表
|
| | | | F-70 | | |
截至六个月的未经审计简明综合全面亏损报表
2022年6月30日和2023年6月30日 |
| | | | F-72 | | |
截至2022年和2023年6月30日止六个月的未经审计简明合并股东赤字变动表
|
| | | | F-74 | | |
截至6月30日止六个月未经审计的简明合并现金流量报表,
2022年和2023 |
| | | | F-75 | | |
未经审计的简明合并财务报表附注
|
| | | | F-76 | | |
| | | | | |
截至2012年12月31日
|
| |||||||||||||||
| | |
备注:
|
| |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | | | | |
人民币
|
| |
人民币
|
| |
美元
注2(z) |
| |||||||||
资产 | | | | | | | | | | | | | | | | | | | | | | |
流动资产 | | | | | | | | | | | | | | | | | | | | | | |
现金
|
| |
3
|
| | | | 966,128 | | | | | | 860,472 | | | | | | 118,665 | | |
受限制现金(包括截至2021年12月31日仅可用于偿还VIE义务的VIE受限制现金23,004元和2022年12月31日为零)
|
| |
3
|
| | | | 23,004 | | | | | | 40,957 | | | | | | 5,648 | | |
应收账款 - 第三方净额
|
| |
4
|
| | | | 184,546 | | | | | | 418,222 | | | | | | 57,675 | | |
应收账款 - 关联方,净额
|
| |
4, 28
|
| | | | 768,747 | | | | | | 835,320 | | | | | | 115,196 | | |
应收票据(包括截至2021年12月31日仅可用于偿还VIE义务人民币110,550元和2022年12月31日的VIE应收票据)
|
| |
5
|
| | | | 137,710 | | | | | | 179,143 | | | | | | 24,705 | | |
库存
|
| |
6
|
| | | | 223,319 | | | | | | 182,572 | | | | | | 25,178 | | |
关联方应付金额
|
| |
28
|
| | | | 41,298 | | | | | | 911,729 | | | | | | 125,733 | | |
预付款和其他流动资产
|
| |
7
|
| | | | 247,411 | | | | | | 424,918 | | | | | | 58,598 | | |
流动资产总额
|
| | | | | | | 2,592,163 | | | | | | 3,853,333 | | | | | | 531,398 | | |
非流动资产 | | | | | | | | | | | | | | | | | | | | | | |
长期投资
|
| |
8
|
| | | | 1,152,677 | | | | | | 353,855 | | | | | | 48,799 | | |
财产和设备,净额
|
| |
9
|
| | | | 109,785 | | | | | | 139,607 | | | | | | 19,253 | | |
无形资产净值
|
| |
10
|
| | | | 31,122 | | | | | | 44,861 | | | | | | 6,187 | | |
经营性租赁使用权资产
|
| |
17
|
| | | | — | | | | | | 99,652 | | | | | | 13,743 | | |
其他非流动资产
|
| | | | | | | 19,904 | | | | | | 26,029 | | | | | | 3,589 | | |
其他非流动资产
|
| |
28
|
| | | | 1,929 | | | | | | 213,695 | | | | | | 29,470 | | |
非流动资产合计
|
| | | | | | | 1,315,417 | | | | | | 877,699 | | | | | | 121,041 | | |
总资产
|
| | | | | | | 3,907,580 | | | | | | 4,731,032 | | | | | | 652,439 | | |
| | | | | |
截至2012年12月31日
|
| |||||||||||||||
| | |
备注:
|
| |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | | | | |
人民币
|
| |
人民币
|
| |
美元
注2(z) |
| |||||||||
负债 | | | | | | | | | | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | | | | | | | | | | |
短期借款(包括VIE的短期借款,没有
截至2021年12月31日,对公司的追索权为人民币932,000元,零和 2022年)。 |
| |
11
|
| | | | 932,000 | | | | | | 870,000 | | | | | | 119,978 | | |
应付账款
截至 ,无追索权的VIE为人民币622,867元,零 分别为2021年12月31日和2022年12月31日) |
| | | | | | | 649,967 | | | | | | 1,445,193 | | | | | | 199,301 | | |
应付帐款 - 关联方(包括
的应付帐款 - 关联方
截至 ,公司无追索权的VIE为人民币99,906元,为零 分别为2021年12月31日和2022年12月31日) |
| |
28
|
| | | | 111,531 | | | | | | 241,773 | | | | | | 33,342 | | |
应付票据(包括截至2021年12月31日、2021年12月31日和2022年12月31日,VIE无追索权的应付票据分别为人民币127,304元和零)
|
| | | | | | | 127,304 | | | | | | 168,405 | | | | | | 23,224 | | |
应付关联方款项(包括截至2021年12月31日、2021年12月31日和2022年12月31日,未向本公司追索的VIE关联方应付款项人民币309,010元和零)
|
| |
28
|
| | | | 106,825 | | | | | | 42,843 | | | | | | 5,908 | | |
合同负债,目前的 - 第三方(包括合同负债,截至2021年12月31日和2022年12月31日,VIE的现有 - 第三方无追索权分别为人民币2,685元和零)
|
| |
12
|
| | | | 2,685 | | | | | | 4,706 | | | | | | 649 | | |
合同责任、当前 - 关联方(包括合同责任、截至2021年12月31日、2021年12月和2022年12月,对公司无追索权的VIE的当前 - 关联方分别为人民币363,285元和零)
|
| |
12
|
| | | | 363,285 | | | | | | 316,667 | | | | | | 43,670 | | |
经营租赁负债,流动
|
| |
17
|
| | | | — | | | | | | 31,110 | | | | | | 4,290 | | |
应计费用和其他流动负债(包括VIE截至2021年12月31日、2021年12月31日和2022年12月31日的应计费用和无追索权的其他流动负债分别为人民币442,588元和零)
|
| |
14
|
| | | | 461,264 | | | | | | 785,134 | | | | | | 108,275 | | |
应付所得税
|
| | | | | | | — | | | | | | 21,610 | | | | | | 2,980 | | |
流动负债总额
|
| | | | | | | 2,754,861 | | | | | | 3,927,441 | | | | | | 541,617 | | |
非流动负债 | | | | | | | | | | | | | | | | | | | | | | |
合同责任、非流动 - 第三方(包括合同责任、VIE的非流动 - 第三方,截至2021年12月31日、2021年12月和2022年12月分别为317元和零)
|
| |
12
|
| | | | 317 | | | | | | 70 | | | | | | 10 | | |
合同负债、非流动 - 关联方(包括合同负债、VIE非流动 - 关联方截至2021年12月31日、2021年12月和2022年12月分别为人民币472,749元和零)
|
| |
12
|
| | | | 472,749 | | | | | | 282,080 | | | | | | 38,901 | | |
可转换应付票据
|
| |
16
|
| | | | — | | | | | | 439,869 | | | | | | 60,661 | | |
非流动经营租赁负债
|
| |
17
|
| | | | — | | | | | | 68,768 | | | | | | 9,484 | | |
非流动担保负债
|
| |
13
|
| | | | — | | | | | | 16,544 | | | | | | 2,282 | | |
其他非流动负债(包括截至2021年12月31日、2021年12月31日和2022年12月31日,VIE无追索权的其他非流动负债分别为人民币16292元和零)
|
| | | | | | | 16,292 | | | | | | 30,716 | | | | | | 4,236 | | |
非流动负债合计
|
| | | | | | | 489,358 | | | | | | 838,047 | | | | | | 115,574 | | |
总负债
|
| | | | | | | 3,244,219 | | | | | | 4,765,488 | | | | | | 657,191 | | |
承付款和或有事项
|
| |
27
|
| | | | — | | | | | | — | | | | | | — | | |
| | | | | |
截至2012年12月31日
|
| |||||||||||||||
| | |
备注:
|
| |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | | | | |
人民币
|
| |
人民币
|
| |
美元
注2(z) |
| |||||||||
夹层股权 | | | | | | | | | | | | | | | | | | | | | | |
系列天使可赎回可转换优先股(面值0.000005美元
截至 ,价值6,016,207股,授权、发行和发行的股票为零股 2021年12月31日、2021年12月和2022年12月;赎回金额为人民币283585元,为零 2021年、2021年、2022年12月31日;清算优先273519元 和零,分别为2021年12月31日和2022年12月31日)(1) |
| |
19
|
| | | | 283,585 | | | | | | — | | | | | | — | | |
A系列可赎回可转换优先股(截至2021年12月31日、2021年12月31日和2022年12月31日,A系列可赎回优先股面值0.000005美元,29,184,844股,授权、发行和发行的股票为零;截至2021年和2022年12月31日的赎回价值分别为人民币1,429,313元和零;截至2021年和2022年12月31日的清算优先股分别为人民币1,336,186元和零)(1)
|
| |
19
|
| | | | 1,429,313 | | | | | | — | | | | | | — | | |
A+系列可赎回可转换优先股(截至2021年12月31日、2021年12月31日和2022年12月31日,A+可赎回优先股面值0.000005美元,29,361,157股,授权、发行和发行的股票为零;截至2021年和2022年12月31日的赎回价值人民币1,386,671元人民币,赎回优先股为零;截至2021年12月31日和2022年12月31日的清算优先股分别为人民币1,331,641元和零)(1)
|
| |
19
|
| | | | 1,386,671 | | | | | | — | | | | | | — | | |
系列A++可赎回可转换优先股(面值0.000005美元,
截至 ,授权、发行和发行的股票为8,546,916股和零股 12月31日、2021年和2022年;赎回金额为人民币475,413元,为零 2021年、2021年和2022年12月31日;清算优先权452,241元 和零,分别为2021年12月31日和2022年12月31日)(1) |
| |
19
|
| | | | 475,413 | | | | | | — | | | | | | — | | |
B系列可赎回可转换优先股(截至2021年12月31日、2021年12月31日和2022年12月31日,B系列可赎回优先股面值为0.000005美元,17,615,165股,授权、发行和发行的股票为零;截至2021年和2022年12月31日的赎回价值为人民币1,117,317元,截至2022年12月31日为零;截至2021年和2022年12月31日的清算优先权分别为人民币1,104,188元和零)(1)
|
| |
19
|
| | | | 1,117,317 | | | | | | — | | | | | | — | | |
B系列可赎回可转换优先股股东的应收认购
|
| |
19
|
| | | | (159,392) | | | | | | — | | | | | | — | | |
可赎回的非控股权益
|
| |
20(b)
|
| | | | 30,500 | | | | | | — | | | | | | — | | |
夹层总股本
|
| | | | | | | 4,563,407 | | | | | | — | | | | | | — | | |
股东亏损 | | | | | | | | | | | | | | | | | | | | | | |
普通股(面值0.000005美元,授权发行9,909,275,711股)
截至2021,231,237,692股已发行和已发行股票 2021年12月31日)(1) |
| |
21
|
| | | | 7 | | | | | | — | | | | | | — | | |
A类普通股(面值0.000005美元,截至2022年12月31日授权发行8,000,000,000股,截至2022年12月31日已发行和流通288,434,474股)(1)
|
| |
21
|
| | | | — | | | | | | 9 | | | | | | 1 | | |
B类普通股(截至2022年12月31日面值0.000005美元,授权发行1,000,000,000股,截至2022年12月31日已发行和流通48,960,916股)(1)
|
| |
21
|
| | | | — | | | | | | 1 | | | | | | — | | |
按成本价计算的库存股(截至2021年12月31日、2021年12月31日和2022年12月31日分别持有5010,420股和零股)(1)
|
| |
21
|
| | | | — | | | | | | — | | | | | | — | | |
新增实收资本
|
| | | | | | | — | | | | | | 5,919,660 | | | | | | 816,358 | | |
累计亏损
|
| | | | | | | (4,103,381) | | | | | | (5,730,180) | | | | | | (790,228) | | |
累计其他综合收益(亏损)
|
| | | | | | | 6,048 | | | | | | (385,886) | | | | | | (53,216) | | |
普通股股东应占亏损总额
|
| | | | | | | (4,097,326) | | | | | | (196,396) | | | | | | (27,085) | | |
不可赎回的非控股权益
|
| |
20(a)
|
| | | | 197,280 | | | | | | 161,940 | | | | | | 22,333 | | |
股东亏损总额
|
| | | | | | | (3,900,046) | | | | | | (34,456) | | | | | | (4,752) | | |
负债、夹层股权和股东亏损
|
| | | | | | | 3,907,580 | | | | | | 4,731,032 | | | | | | 652,439 | | |
| | | | | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||
| | |
备注:
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| ||||||||||||
| | | | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
注2(z) |
| ||||||||||||
收入
|
| |
23
|
| | | | | | | | | | | | | | | | | | | | | | | | |
销售商品收入(包括关联方:人民币1,275,777元、人民币1,466,340元和人民币1,663,076元)
分别截至2020年、2021年和2022年12月31日的年度) |
| | | | | | | 1,678,234 | | | | | | 1,983,817 | | | | | | 2,433,964 | | | | | | 335,659 | | |
软件许可收入(包括关联方:截至2020年、2021年和2022年12月31日止年度分别为人民币18,168元、人民币24,788元和人民币133,450元)
|
| | | | | | | 71,297 | | | | | | 261,265 | | | | | | 404,469 | | | | | | 55,779 | | |
服务收入(含关联方:截至2020年、2020年、2021年和2022年12月31日止年度分别为人民币444,709元、人民币532,625元和人民币721,206元)
|
| | | | | | | 491,532 | | | | | | 533,981 | | | | | | 723,561 | | | | | | 99,784 | | |
总收入
|
| | | | | | | 2,241,063 | | | | | | 2,779,063 | | | | | | 3,561,994 | | | | | | 491,222 | | |
销货成本(含关联方:截至2020年12月31日、2020年12月31日、2021年12月31日、2022年12月31日止年度分别为人民币6073元、人民币220,062元、人民币509,242元)
|
| | | | | | | (1,524,744) | | | | | | (1,749,188) | | | | | | (1,970,845) | | | | | | (271,792) | | |
软件许可费(含关联方:截至2020年、2020年、2021年、2022年12月31日止年度分别为零、零、人民币2.17万元)
|
| | | | | | | (27,926) | | | | | | (32,164) | | | | | | (126,807) | | | | | | (17,487) | | |
服务成本(含关联方:零、零、2020年12月31日止年度人民币60671元)
分别为2021和2022) |
| | | | | | | (137,005) | | | | | | (180,648) | | | | | | (470,463) | | | | | | (64,880) | | |
收入总成本
|
| | | | | | | (1,689,675) | | | | | | (1,962,000) | | | | | | (2,568,115) | | | | | | (354,159) | | |
毛利
|
| | | | | | | 551,388 | | | | | | 817,063 | | | | | | 993,879 | | | | | | 137,063 | | |
研发费用(含关联方:截至2020年、2020年、2021年、2022年12月31日止年度分别为人民币2,118元、人民币21,069元、人民币60,687元)
|
| | | | | | | (706,018) | | | | | | (1,209,580) | | | | | | (1,332,800) | | | | | | (183,802) | | |
销售和市场推广费用(包括关联方:截至2020年12月31日、2021年12月31日、2022年12月31日、2021年12月31日、2022年12月31日止年度分别为人民币192元、零人民币、人民币96元)
|
| | | | | | | (60,643) | | | | | | (82,827) | | | | | | (86,597) | | | | | | (11,942) | | |
一般及行政费用(含关联方:人民币2447元、人民币2343元、人民币2057元)
分别截至2020年、2021年和2022年12月31日的年度) |
| | | | | | | (215,008) | | | | | | (525,041) | | | | | | (1,223,610) | | | | | | (168,744) | | |
其他收入 - 关联方
|
| |
28
|
| | | | — | | | | | | — | | | | | | 22,846 | | | | | | 3,151 | | |
其他,净额
|
| | | | | | | (200) | | | | | | 207 | | | | | | (1,939) | | | | | | (267) | | |
总运营费用
|
| | | | | | | (981,869) | | | | | | (1,817,241) | | | | | | (2,622,100) | | | | | | (361,604) | | |
运营损失
|
| | | | | | | (430,481) | | | | | | (1,000,178) | | | | | | (1,628,221) | | | | | | (224,541) | | |
利息收入(含关联方:无人民币717元,截至2012年12月31日止年度人民币9,069元)
2020年、2021年和2022年) |
| | | | | | | 28,480 | | | | | | 13,655 | | | | | | 13,820 | | | | | | 1,906 | | |
利息支出(含关联方:截至2020年、2020年、2021年、2022年12月31日止年度分别为人民币872元、人民币131元、人民币12215元)
|
| | | | | | | (59,128) | | | | | | (131,585) | | | | | | (44,543) | | | | | | (6,143) | | |
权益法投资收益(亏损)
|
| | | | | | | 148 | | | | | | (3,891) | | | | | | (71,928) | | | | | | (9,919) | | |
股权证券公允价值变动
|
| |
8
|
| | | | — | | | | | | — | | | | | | (16,843) | | | | | | (2,323) | | |
出售股权证券的收益
|
| |
8
|
| | | | — | | | | | | — | | | | | | 59,728 | | | | | | 8,237 | | |
子公司解除合并的收益
|
| |
8
|
| | | | — | | | | | | 10,579 | | | | | | 71,974 | | | | | | 9,926 | | |
权证负债公允价值变动
|
| |
13
|
| | | | (39,635) | | | | | | (111,299) | | | | | | (3,245) | | | | | | (448) | | |
政府拨款
|
| | | | | | | 5,998 | | | | | | 34,507 | | | | | | 59,393 | | | | | | 8,191 | | |
外币汇兑收益(损失),净额
|
| | | | | | | 54,842 | | | | | | 18,315 | | | | | | (18,216) | | | | | | (2,512) | | |
所得税前亏损
|
| | | | | | | (439,776) | | | | | | (1,169,897) | | | | | | (1,578,081) | | | | | | (217,626) | | |
所得税费用
|
| |
24
|
| | | | (228) | | | | | | (6,861) | | | | | | (29,065) | | | | | | (4,008) | | |
净亏损
|
| | | | | | | (440,004) | | | | | | (1,176,758) | | | | | | (1,607,146) | | | | | | (221,634) | | |
不可赎回的非控股权益造成的净亏损
|
| | | | | | | 345 | | | | | | 1,997 | | | | | | 42,518 | | | | | | 5,864 | | |
可赎回非控股权益的净亏损
|
| | | | | | | — | | | | | | 806 | | | | | | 464 | | | | | | 64 | | |
可归因于ECARX控股公司的净亏损
|
| | | | | | | (439,659) | | | | | | (1,173,955) | | | | | | (1,564,164) | | | | | | (215,706) | | |
增加可赎回的非控股权益
|
| | | | | |
|
—
|
| | | | | (1,306) | | | | | | (714) | | | | | | (98) | | |
ECARX控股公司的可用净亏损。
|
| | | | | | | (439,659) | | | | | | (1,175,261) | | | | | | (1,564,878) | | | | | | (215,804) | | |
可赎回可转换优先股的增加
|
| |
19
|
| | | | (101,286) | | | | | | (243,564) | | | | | | (354,878) | | | | | | (48,940) | | |
普通股股东的净亏损
|
| | | | | | | (540,945) | | | | | | (1,418,825) | | | | | | (1,919,756) | | | | | | (264,744) | | |
每股普通股亏损(1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
- 每股基本和稀释亏损,普通股(1)
|
| |
25
|
| | | | (2.27) | | | | | | (5.99) | | | | | | (8.02) | | | | | | (1.11) | | |
用于计算每股普通股亏损的加权平均普通股数(1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
- 加权平均普通股数(1)
|
| |
25
|
| | | | 238,591,421 | | | | | | 236,691,093 | | | | | | 239,296,386 | | | | | | 239,296,386 | | |
净亏损
|
| | | | | | | (440,004) | | | | | | (1,176,758) | | | | | | (1,607,146) | | | | | | (221,634) | | |
其他综合收益(损失): | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
扣除零所得税后的外币折算调整
|
| | | | | | | 1,497 | | | | | | 4,551 | | | | | | (391,934) | | | | | | (54,050) | | |
全面亏损
|
| | | | | | | (438,507) | | | | | | (1,172,207) | | | | | | (1,999,080) | | | | | | (275,684) | | |
不可赎回的非控股权益造成的全面损失
|
| | | | | | | 345 | | | | | | 1,997 | | | | | | 42,518 | | | | | | 5,864 | | |
可赎回非控股权益的综合亏损
|
| | | | | | | — | | | | | | 806 | | | | | | 464 | | | | | | 64 | | |
归属于普通股股东的全面损失
|
| | | | | | | (438,162) | | | | | | (1,169,404) | | | | | | (1,956,098) | | | | | | (269,756) | | |
| | |
普通股
|
| |
国库股
|
| |
额外的
实收 大写 |
| |
累计
赤字 |
| |
累计
其他 全面 收入 |
| |
总赤字
归属 转为普通 股东 的 公司 |
| |
不可赎回
非控制性 兴趣 |
| |
合计
股东的 赤字 |
| ||||||||||||||||||||||||||||||||||||
| | |
编号
共 个共享 |
| |
金额
|
| |
编号
共 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
|
| ||||||||||||||||||||||||
截至2020年1月1日的余额
|
| | | | 200,000,000 | | | | | | 7 | | | | | | — | | | | | | — | | | | | | 255,288 | | | | | | (1,802,807) | | | | | | — | | | | | | (1,547,512) | | | | | | 11,852 | | | | | | (1,535,660) | | |
资本重组的追溯适用
|
| | | | 38,591,421 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
截至2020年1月1日调整后余额
|
| | | | 238,591,421 | | | | | | 7 | | | | | | — | | | | | | — | | | | | | 255,288 | | | | | | (1,802,807) | | | | | | — | | | | | | (1,547,512) | | | | | | 11,852 | | | | | | (1,535,660) | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (439,659) | | | | | | — | | | | | | (439,659) | | | | | | (345) | | | | | | (440,004) | | |
股份薪酬(注22)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,410 | | | | | | — | | | | | | — | | | | | | 11,410 | | | | | | — | | | | | | 11,410 | | |
可赎回可转换优先股的增加
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (101,286) | | | | | | — | | | | | | — | | | | | | (101,286) | | | | | | — | | | | | | (101,286) | | |
扣除零所得税后的外币折算调整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,497 | | | | | | 1,497 | | | | | | — | | | | | | 1,497 | | |
截至2020年12月31日的余额
|
| | | | 238,591,421 | | | | | | 7 | | | | | | — | | | | | | — | | | | | | 165,412 | | | | | | (2,242,466) | | | | | | 1,497 | | | | | | (2,075,550) | | | | | | 11,507 | | | | | | (2,064,043) | | |
净亏损*
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,173,955) | | | | | | — | | | | | | (1,173,955) | | | | | | (1,997) | | | | | | (1,175,952) | | |
股份薪酬(注22)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 163,481 | | | | | | — | | | | | | — | | | | | | 163,481 | | | | | | — | | | | | | 163,481 | | |
将普通股重新指定为A系列优先股
(注19) |
| | | | (2,343,309) | | | | | | — | | | | | | — | | | | | | — | | | | | | (81,208) | | | | | | — | | | | | | — | | | | | | (81,208) | | | | | | — | | | | | | (81,208) | | |
与收购权益法投资相关的视为股息(附注8)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (689,670) | | | | | | — | | | | | | (689,670) | | | | | | — | | | | | | (689,670) | | |
子公司解除合并(附注:20(A))
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (14,335) | | | | | | (14,335) | | |
增加可赎回的非控股权益(附注:20(B))
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,306) | | | | | | — | | | | | | (1,306) | | | | | | — | | | | | | (1,306) | | |
非控股股东的贡献(附注20(A)和29(B))
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (105) | | | | | | — | | | | | | — | | | | | | (105) | | | | | | 202,105 | | | | | | 202,000 | | |
回购普通股(附注21)
|
| | | | (5,010,420) | | | | | | — | | | | | | 5,010,420 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
可赎回可转换优先股的增加(附注19)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (247,580) | | | | | | 4,016 | | | | | | — | | | | | | (243,564) | | | | | | — | | | | | | (243,564) | | |
扣除零所得税后的外币折算调整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,551 | | | | | | 4,551 | | | | | | — | | | | | | 4,551 | | |
截至2021年12月31日的余额
|
| | | | 231,237,692 | | | | | | 7 | | | | | | 5,010,420 | | | | | | — | | | | | | — | | | | | | (4,103,381) | | | | | | 6,048 | | | | | | (4,097,326) | | | | | | 197,280 | | | | | | (3,900,046) | | |
| | |
A类
普通股 |
| |
B类
普通股 |
| |
普通股
|
| |
国库股
|
| |
额外的
实收 大写 |
| |
累计
赤字 |
| |
累计
其他 全面 收入 |
| |
总赤字
归属 转为普通 股东 的 公司 |
| |
不可赎回
非控制性 兴趣 |
| |
合计
股东的 赤字 |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
编号
共 个共享 |
| |
金额
|
| |
编号
共 个共享 |
| |
金额
|
| |
编号
共 个共享 |
| |
金额
|
| |
编号
共 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
|
| |
人民币
|
| ||||||||||||||||||||||||||||||
截至2022年1月1日的余额
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 231,237,692 | | | | | | 7 | | | | | | 5,010,420 | | | | | | — | | | | | | — | | | | | | (4,103,381) | | | | | | 6,048 | | | | | | (4,097,326) | | | | | | 197,280 | | | | | | (3,900,046) | | |
净亏损*
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,564,164) | | | | | | — | | | | | | (1,564,164) | | | | | | (42,518) | | | | | | (1,606,682) | | |
可赎回非控股权益的确认(注20)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (714) | | | | | | — | | | | | | (714) | | | | | | — | | | | | | (714) | | |
子公司解除合并
(Note 20) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,178 | | | | | | 7,178 | | |
股份薪酬(注22)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 725,651 | | | | | | — | | | | | | — | | | | | | 725,651 | | | | | | — | | | | | | 725,651 | | |
可赎回可转换优先股的增加(附注19)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (354,878) | | | | | | — | | | | | | — | | | | | | (354,878) | | | | | | — | | | | | | (354,878) | | |
重新发行普通股(注21)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,010,420 | | | | | | — | | | | | | (5,010,420) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
视为向股东的分配
VIE重组(注1(d)) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (61,921) | | | | | | — | | | | | | (61,921) | | | | | | — | | | | | | (61,921) | | |
普通股重新指定为A类普通股(注1(b))
|
| | | | 193,216,446 | | | | | | 6 | | | | | | — | | | | | | — | | | | | | (193,216,446) | | | | | | (6) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
普通股重新指定为B类普通股(注1(b))
|
| | | | — | | | | | | — | | | | | | 43,031,666 | | | | | | 1 | | | | | | (43,031,666) | | | | | | (1) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
IPO成本资本化(注1(b))
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (270,539) | | | | | | — | | | | | | — | | | | | | (270,539) | | | | | | — | | | | | | (270,539) | | |
转换-Lotus应付可转换票据(注15)
|
| | | | 1,052,632 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 69,600 | | | | | | — | | | | | | — | | | | | | 69,600 | | | | | | — | | | | | | 69,600 | | |
吉利战略投资(注1(b))
|
| | | | 2,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 139,200 | | | | | | — | | | | | | — | | | | | | 139,200 | | | | | | — | | | | | | 139,200 | | |
Luminar战略投资(注1(b)和注8)
|
| | | | 1,500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 87,615 | | | | | | — | | | | | | — | | | | | | 87,615 | | | | | | — | | | | | | 87,615 | | |
优先股转换为A类
和B类普通股(注19) |
| | | | 84,795,039 | | | | | | 3 | | | | | | 5,929,250 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,492,746 | | | | | | — | | | | | | — | | | | | | 5,492,749 | | | | | | — | | | | | | 5,492,749 | | |
向COVA股东和认购证持有人发行A类普通股和认购证
|
| | | | 5,870,357 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 30,265 | | | | | | — | | | | | | — | | | | | | 30,265 | | | | | | — | | | | | | 30,265 | | |
扣除零所得税后的外币折算调整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (391,934) | | | | | | (391,934) | | | | | | — | | | | | | (391,934) | | |
截至2022年12月31日的余额
|
| | | | 288,434,474 | | | | | | 9 | | | | | | 48,960,916 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,919,660 | | | | | | (5,730,180) | | | | | | (385,886) | | | | | | (196,396) | | | | | | 161,940 | | | | | | (34,456) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| ||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
注2(z) |
| ||||||||||||
经营活动: | | | | | | | | | | | | | | | | | | | | | | | | | |
净亏损
|
| | | | (440,004) | | | | | | (1,176,758) | | | | | | (1,607,146) | | | | | | (221,634) | | |
将净亏损与经营活动中使用的现金净额进行调整:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
坏账准备
|
| | | | 360 | | | | | | — | | | | | | 6,887 | | | | | | 950 | | |
预付款和其他流动资产拨备
|
| | | | — | | | | | | 3,245 | | | | | | (1,935) | | | | | | (267) | | |
存货减记
|
| | | | 44,134 | | | | | | 49,485 | | | | | | 35,406 | | | | | | 4,883 | | |
基于股份的薪酬
|
| | | | 11,410 | | | | | | 179,933 | | | | | | 725,651 | | | | | | 100,072 | | |
折旧及摊销
|
| | | | 58,958 | | | | | | 65,160 | | | | | | 74,559 | | | | | | 10,282 | | |
减少使用权资产的公允价值
|
| | | | — | | | | | | — | | | | | | 41,975 | | | | | | 5,789 | | |
(收入)权益法投资的损失
|
| | | | (148) | | | | | | 3,891 | | | | | | 71,928 | | | | | | 9,919 | | |
子公司解除合并的收益
|
| | | | — | | | | | | (10,579) | | | | | | (71,974) | | | | | | (9,926) | | |
出售股权证券的收益
|
| | | | — | | | | | | — | | | | | | (59,728) | | | | | | (8,237) | | |
股权证券公允价值变动
|
| | | | — | | | | | | — | | | | | | 16,843 | | | | | | 2,323 | | |
债务发行成本摊销
|
| | | | 55,351 | | | | | | 99,923 | | | | | | — | | | | | | — | | |
权证负债公允价值变动
|
| | | | 39,635 | | | | | | 111,299 | | | | | | 3,245 | | | | | | 448 | | |
处置财产、设备和无形资产的损失
|
| | | | 577 | | | | | | 1,562 | | | | | | 1,939 | | | | | | 267 | | |
未实现的兑换(收益)/损失
|
| | | | (55,213) | | | | | | (12,478) | | | | | | 1,857 | | | | | | 256 | | |
经营资产和负债变化,扣除子公司和VIE取消合并的影响:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
应收账款 - 第三方净额
|
| | | | 499,485 | | | | | | (45,166) | | | | | | (238,197) | | | | | | (32,849) | | |
应收账款 - 关联方,净额
|
| | | | (1,799) | | | | | | (96,169) | | | | | | (68,939) | | | | | | (9,507) | | |
应收票据
|
| | | | (3,991) | | | | | | (19,406) | | | | | | (41,433) | | | | | | (5,714) | | |
库存
|
| | | | (9,268) | | | | | | (105,557) | | | | | | 5,341 | | | | | | 737 | | |
关联方应付金额
|
| | | | (2,633) | | | | | | (5,757) | | | | | | (87,080) | | | | | | (12,009) | | |
预付款和其他流动资产
|
| | | | 32,261 | | | | | | (157,371) | | | | | | (189,669) | | | | | | (26,157) | | |
应付账款
|
| | | | (811,649) | | | | | | 18,699 | | | | | | 795,226 | | | | | | 109,667 | | |
应付账款
|
| | | | (21,235) | | | | | | (218,143) | | | | | | 130,242 | | | | | | 17,961 | | |
应付票据
|
| | | | 111,327 | | | | | | (144,529) | | | | | | 41,101 | | | | | | 5,668 | | |
合同负债
|
| | | | (2,391) | | | | | | (4,565) | | | | | | 1,774 | | | | | | 245 | | |
合同责任 - 关联方
|
| | | | 30,927 | | | | | | 353,659 | | | | | | (237,287) | | | | | | (32,723) | | |
应付关联方金额
|
| | | | 27,376 | | | | | | 5,253 | | | | | | 3,808 | | | | | | 525 | | |
应计费用和其他流动负债
|
| | | | 69,834 | | | | | | 188,317 | | | | | | 204,830 | | | | | | 28,247 | | |
经营性租赁负债
|
| | | | — | | | | | | — | | | | | | (34,985) | | | | | | (4,825) | | |
其他非流动负债
|
| | | | (1,350) | | | | | | 8,769 | | | | | | 14,424 | | | | | | 1,989 | | |
经营活动中使用的净现金
|
| | | | (368,046) | | | | | | (907,283) | | | | | | (461,337) | | | | | | (63,620) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| ||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
注2(z) |
| ||||||||||||
投资活动: | | | | | | | | | | | | | | | | | | | | | | | | | |
购置房产、设备和无形资产
|
| | | | (69,114) | | | | | | (85,736) | | | | | | (157,286) | | | | | | (21,691) | | |
处置财产、设备和无形资产的收益
|
| | | | — | | | | | | — | | | | | | 1,732 | | | | | | 239 | | |
收购股权投资支付的现金
|
| | | | — | | | | | | (1,145,637) | | | | | | (79,442) | | | | | | (10,956) | | |
湖北东郡解除综合处理现金
|
| | | | — | | | | | | (8,360) | | | | | | — | | | | | | — | | |
苏州光子基质解固过程中处置的现金
|
| | | | — | | | | | | — | | | | | | (22,643) | | | | | | (3,123) | | |
湖北东郡解除合并收到的现金
|
| | | | — | | | | | | — | | | | | | 1,000 | | | | | | 138 | | |
对权益法被投资人的财务支持
|
| | | | — | | | | | | — | | | | | | (28,500) | | | | | | (3,930) | | |
关联方贷款
|
| | | | — | | | | | | (28,850) | | | | | | (57,260) | | | | | | (7,897) | | |
关联方贷款现金收款
|
| | | | — | | | | | | — | | | | | | 29,360 | | | | | | 4,049 | | |
给关联方的预付款
|
| | | | (103,024) | | | | | | (19,806) | | | | | | — | | | | | | — | | |
向关联方收取预付款的现金
|
| | | | 81,026 | | | | | | 90,155 | | | | | | — | | | | | | — | | |
投资活动中使用的净现金
|
| | | | (91,112) | | | | | | (1,198,234) | | | | | | (313,039) | | | | | | (43,171) | | |
融资活动: | | | | | | | | | | | | | | | | | | | | | | | | | |
发行系列天使可转换可赎回优先股所得款项
|
| | | | — | | | | | | 81,950 | | | | | | — | | | | | | — | | |
发行A系列可转换可赎回优先股所得款项
|
| | | | 206,422 | | | | | | 1,032,104 | | | | | | — | | | | | | — | | |
支付A系列可转换可赎回优先股发行成本
|
| | | | (8,500) | | | | | | — | | | | | | — | | | | | | — | | |
与发行A系列可转换可赎回优先股相关的可退还押金
|
| | | | 1,032,104 | | | | | | — | | | | | | — | | | | | | — | | |
偿还与发行A系列可转换可赎回优先股相关的可退还保证金
|
| | | | — | | | | | | (1,032,104) | | | | | | — | | | | | | — | | |
发行A系列+可转换可赎回优先股所得款项
|
| | | | — | | | | | | 1,331,641 | | | | | | — | | | | | | — | | |
A系列+可转换可赎回优先股发行成本的付款
|
| | | | — | | | | | | (10,000) | | | | | | — | | | | | | — | | |
发行A++系列可转换可赎回优先股的收益
|
| | | | — | | | | | | 452,241 | | | | | | — | | | | | | — | | |
发行B系列可转换可赎回优先股所得款项
|
| | | | — | | | | | | 324,270 | | | | | | 159,485 | | | | | | 21,994 | | |
因发行系列A++可转换可赎回优先股而收到的可退还押金
|
| | | | — | | | | | | 461,849 | | | | | | — | | | | | | — | | |
偿还A++系列可转换可赎回优先股相关的可退还保证金
|
| | | | — | | | | | | (461,849) | | | | | | — | | | | | | — | | |
可赎回非控股股东贡献的现金
|
| | | | — | | | | | | 30,000 | | | | | | 10,000 | | | | | | 1,379 | | |
不可赎回的非控股股东贡献的现金
|
| | | | — | | | | | | 202,000 | | | | | | — | | | | | | — | | |
短期借款收益
|
| | | | 76,000 | | | | | | 947,000 | | | | | | 1,270,000 | | | | | | 175,141 | | |
偿还短期借款
|
| | | | (167,900) | | | | | | (91,000) | | | | | | (1,332,000) | | | | | | (183,691) | | |
发行可转换票据所得款项
|
| | | | — | | | | | | — | | | | | | 527,281 | | | | | | 72,715 | | |
支付可转换票据发行成本
|
| | | | — | | | | | | — | | | | | | (2,938) | | | | | | (405) | | |
向关联方借款
|
| | | | — | | | | | | 45,152 | | | | | | 700,000 | | | | | | 96,534 | | |
偿还关联方借款
|
| | | | — | | | | | | (65,152) | | | | | | (700,000) | | | | | | (96,534) | | |
偿还长期债务
|
| | | | — | | | | | | (1,125,310) | | | | | | — | | | | | | — | | |
重组中处置的现金
|
| | | | — | | | | | | — | | | | | | (20,000) | | | | | | (2,758) | | |
COVA的现金收益
|
| | | | — | | | | | | — | | | | | | 43,724 | | | | | | 6,030 | | |
吉利战略投资的现金收益
|
| | | | — | | | | | | — | | | | | | 139,200 | | | | | | 19,197 | | |
为合并成本支付的现金
|
| | | | — | | | | | | — | | | | | | (136,985) | | | | | | (18,891) | | |
融资活动提供的现金净额
|
| | | | 1,138,126 | | | | | | 2,122,792 | | | | | | 657,767 | | | | | | 90,711 | | |
外币汇率变动对现金和限制性现金的影响
|
| | | | (10,023) | | | | | | (32,019) | | | | | | 28,906 | | | | | | 3,985 | | |
现金和受限现金净增(减)
|
| | | | 668,945 | | | | | | (14,744) | | | | | | (87,703) | | | | | | (12,095) | | |
年初现金和限制性现金
|
| | | | 334,931 | | | | | | 1,003,876 | | | | | | 989,132 | | | | | | 136,408 | | |
年末现金和限制性现金
|
| | | | 1,003,876 | | | | | | 989,132 | | | | | | 901,429 | | | | | | 124,313 | | |
补充信息: | | | | | | | | | | | | | | | | | | | | | | | | | |
缴纳所得税
|
| | | | 35 | | | | | | 12,557 | | | | | | — | | | | | | — | | |
已支付利息
|
| | | | 2,905 | | | | | | 28,983 | | | | | | 28,908 | | | | | | 3,987 | | |
非现金投融资活动: | | | | | | | | | | | | | | | | | | | | | | | | | |
购置物业、设备和无形资产的应付款项
|
| | | | 4,123 | | | | | | 17,882 | | | | | | 24,186 | | | | | | 3,335 | | |
普通股重新指定为A系列优先股(注19)
|
| | | | — | | | | | | 97,660 | | | | | | — | | | | | | — | | |
发行与收购股权法投资相关的B系列可转换可赎回优先股(附注8)
|
| | | | — | | | | | | 620,703 | | | | | | — | | | | | | — | | |
重组中分配给公司股东的非现金资产(注1(d))
|
| | | | — | | | | | | — | | | | | | 247,875 | | | | | | 34,184 | | |
应付应付可转换票据发行成本
|
| | | | — | | | | | | — | | | | | | 5,621 | | | | | | 775 | | |
出售Zenseact应收关联方款项(注8)
|
| | | | — | | | | | | — | | | | | | 763,192 | | | | | | 105,249 | | |
发行普通股换取股权证券(注8)
|
| | | | — | | | | | | — | | | | | | 87,615 | | | | | | 12,083 | | |
应付合并费用
|
| | | | | | | | | | — | | | | | | 133,554 | | | | | | 18,418 | | |
可转换可赎回优先股转换为普通股(附注1(B)和附注19)
|
| | | | — | | | | | | — | | | | | | 5,492,749 | | | | | | 757,485 | | |
转换应付A类普通股的可转换票据
|
| | | | — | | | | | | — | | | | | | 69,600 | | | | | | 9,598 | | |
| | |
人民币
|
| |||
资产 | | | | | | | |
现金
|
| | | | 20,000 | | |
长期投资
|
| | | | 211,908 | | |
财产和设备,净额
|
| | | | 34,873 | | |
无形资产净值
|
| | | | 1,094 | | |
| | |
截至
12月31日 |
| |||
| | |
2021
|
| |||
| | |
人民币
|
| |||
流动资产 | | | | | | | |
现金
|
| | | | 642,293 | | |
受限现金(I)
|
| | | | 23,004 | | |
应收账款 - 第三方净额
|
| | | | 184,546 | | |
应收账款 - 关联方,净额(II)
|
| | | | 813,364 | | |
应收票据(III)
|
| | | | 137,710 | | |
库存
|
| | | | 223,319 | | |
关联方应付金额(Iv)
|
| | | | 42,604 | | |
预付款和其他流动资产
|
| | | | 182,589 | | |
流动资产总额
|
| | | | 2,249,429 | | |
非流动资产 | | | | | | | |
长期投资
|
| | | | 441,586 | | |
财产和设备,净额
|
| | | | 94,387 | | |
无形资产净值
|
| | | | 31,026 | | |
其他非流动资产
|
| | | | 19,904 | | |
其他非流动资产
|
| | | | 1,929 | | |
非流动资产合计
|
| | | | 588,832 | | |
总资产
|
| | | | 2,838,261 | | |
流动负债 | | | | | | | |
短期借款
|
| | | | 932,000 | | |
应付账款
|
| | | | 622,867 | | |
应付账款
|
| | | | 159,528 | | |
应付票据
|
| | | | 127,304 | | |
应付关联方款项(iv)
|
| | | | 2,452,787 | | |
合同责任,当前 - 第三方
|
| | | | 2,685 | | |
| | |
截至
12月31日 |
| |||
| | |
2021
|
| |||
| | |
人民币
|
| |||
合同责任、当前 - 关联方
|
| | | | 363,285 | | |
应计费用和其他流动负债
|
| | | | 442,588 | | |
流动负债总额
|
| | | | 5,103,044 | | |
非流动负债 | | | | | | | |
非流动 - 第三方合同责任
|
| | | | 317 | | |
合同责任、非流动 - 关联方
|
| | | | 472,749 | | |
其他非流动负债
|
| | | | 16,292 | | |
非流动负债合计
|
| | | | 489,358 | | |
总负债
|
| | | | 5,592,402 | | |
|
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
收入(V) | | | | | 2,241,536 | | | | | | 2,755,780 | | | | | | 936,520 | | |
净(损失)收入(vi)
|
| | | | (495,741) | | | | | | (1,106,865) | | | | | | 2,793,301 | | |
经营活动提供的净现金(用于)(Vii)
|
| | | | (312,311) | | | | | | (817,989) | | | | | | 224,031 | | |
投资活动提供的现金净额(用于)
|
| | | | (91,112) | | | | | | (436,280) | | | | | | 165,672 | | |
融资活动提供(使用)的现金净额(Viii)
|
| | | | 940,204 | | | | | | 1,047,854 | | | | | | (1,055,000) | | |
现金和受限现金净增(减)
|
| | | | 536,781 | | | | | | (206,415) | | | | | | (665,297) | | |
年初现金和限制性现金
|
| | | | 334,931 | | | | | | 871,712 | | | | | | 665,297 | | |
年末现金和限制性现金
|
| | | | 871,712 | | | | | | 665,297 | | | | | | — | | |
类别
|
| |
预计使用寿命
|
|
机械电子设备 | | |
3 - 10年
|
|
运输车辆 | | |
4年
|
|
办公室和其他设备 | | |
5年
|
|
租赁改进 | | |
资产的租赁期限和预计使用寿命较短
|
|
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
银行现金
|
| | | | 966,128 | | | | | | 860,472 | | |
受限现金
|
| | | | 23,004 | | | | | | 40,957 | | |
现金流量表中显示的现金和限制性现金
|
| | | | 989,132 | | | | | | 901,429 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
中国内地的金融机构 | | | | | | | | | | | | | |
-以人民币计价
|
| | | | 755,855 | | | | | | 595,559 | | |
-以美元
计价
|
| | | | 182,141 | | | | | | 258,475 | | |
在中国大陆持有的现金余额总额
|
| | | | 937,996 | | | | | | 854,034 | | |
香港金融机构 | | | | | | | | | | | | | |
-以美元
计价
|
| | | | — | | | | | | 9,402 | | |
-以港元计价(“HKD”)
|
| | | | — | | | | | | 14 | | |
在香港持有的现金余额总额
|
| | | | — | | | | | | 9,416 | | |
瑞典的金融机构 | | | | | | | | | | | | | |
-以瑞典克朗(“瑞典克朗”)计价
|
| | | | 28,986 | | | | | | 14,473 | | |
-以美元
计价
|
| | | | — | | | | | | 555 | | |
瑞典持有的现金余额总额
|
| | | | 28,986 | | | | | | 15,028 | | |
英国的金融机构 | | | | | | | | | | | | | |
- 以英国英镑(“GBP”)命名
|
| | | | 22,150 | | | | | | 22,934 | | |
在英国持有的现金余额总额
|
| | | | 22,150 | | | | | | 22,934 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
美国的金融机构 | | | | | | | | | | | | | |
-以美元
计价
|
| | | | — | | | | | | 17 | | |
在美国持有的现金余额总额
|
| | | | — | | | | | | 17 | | |
金融机构持有的现金余额合计人民币
|
| | | | 989,132 | | | | | | 901,429 | | |
|
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
应收账款 - 第三方
|
| | | | 184,546 | | | | | | 422,743 | | |
减去:坏账准备、第三方准备
|
| | | | — | | | | | | (4,521) | | |
应收账款 - 第三方净额
|
| | | | 184,546 | | | | | | 418,222 | | |
应收账款 - 关联方
|
| | | | 768,747 | | | | | | 837,686 | | |
减去:坏账准备
|
| | | | — | | | | | | (2,366) | | |
应收账款 - 关联方,净额
|
| | | | 768,747 | | | | | | 835,320 | | |
| | |
截至2012年12月31日
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
年初余额
|
| | | | — | | | | | | — | | | | | | — | | |
添加内容
|
| | | | 360 | | | | | | — | | | | | | 6,887 | | |
核销
|
| | | | (360) | | | | | | — | | | | | | — | | |
年终余额
|
| | | | — | | | | | | — | | | | | | 6,887 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
原材料
|
| | | | 117,845 | | | | | | 65,575 | | |
在制品
|
| | | | 2,690 | | | | | | 2,999 | | |
成品
|
| | | | 102,784 | | | | | | 113,998 | | |
合计 | | | | | 223,319 | | | | | | 182,572 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
向供应商预付款
|
| | | | 179,744 | | | | | | 210,819 | | |
合同成本资产
|
| | | | — | | | | | | 192,848 | | |
预付租金和押金
|
| | | | 7,597 | | | | | | — | | |
延期发售成本
|
| | | | 5,719 | | | | | | — | | |
应收政府补助金
|
| | | | 30,000 | | | | | | — | | |
其他
|
| | | | 24,351 | | | | | | 21,251 | | |
预付款和其他流动资产
|
| | | | 247,411 | | | | | | 424,918 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
权益法投资
|
| | | | 476,853 | | | | | | 284,536 | | |
股权证券
|
| | | | 675,824 | | | | | | 69,319 | | |
长期投资总额
|
| | | | 1,152,677 | | | | | | 353,855 | | |
| | |
年终了
12月31日 2022 |
| |||
| | |
人民币
|
| |||
已收对价的公允价值
|
| | | | — | | |
新增:苏州光子矩阵留存股权的公允价值
|
| | | | 64,000 | | |
新增:可赎回非控股权益账面金额
|
| | | | 40,750 | | |
减:不可赎回的非控股权益账面金额
|
| | | | (7,178) | | |
少:苏州光子矩阵净资产账面金额
|
| | | | (25,598) | | |
苏州光子矩阵解固研究进展
|
| | | | 71,974 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
财务状况: | | | | | | | | | | | | | |
流动资产
|
| | | | 1,068,323 | | | | | | 1,216,042 | | |
非流动资产
|
| | | | 1,252,988 | | | | | | 999,573 | | |
总资产
|
| | |
|
2,321,311
|
| | | |
|
2,215,615
|
| |
流动负债
|
| | | | 675,372 | | | | | | 942,899 | | |
非流动负债
|
| | | | 956,934 | | | | | | 1,056,274 | | |
总负债
|
| | | | 1,632,306 | | | | | | 1,999,173 | | |
股东权益
|
| | | | 689,005 | | | | | | 216,442 | | |
负债和股东亏损总额
|
| | |
|
2,321,311
|
| | | |
|
2,215,615
|
| |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
运营结果: | | | | | | | | | | | | | |
总收入
|
| | | | 711,800 | | | | | | 1,134,152 | | |
运营损失
|
| | | | (482,095) | | | | | | (636,240) | | |
净亏损
|
| | | | (392,337) | | | | | | (641,401) | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
机械电子设备
|
| | | | 160,141 | | | | | | 180,264 | | |
运输车辆
|
| | | | 8,589 | | | | | | 3,897 | | |
办公室和其他设备
|
| | | | 7,219 | | | | | | 15,510 | | |
租赁改进
|
| | | | 39,166 | | | | | | 43,440 | | |
施工中
|
| | | | 10,478 | | | | | | 332 | | |
财产和设备
|
| | | | 225,593 | | | | | | 243,443 | | |
减去:累计折旧
|
| | | | (115,808) | | | | | | (103,836) | | |
财产和设备,净额
|
| | | | 109,785 | | | | | | 139,607 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
收入成本
|
| | | | 1,684 | | | | | | 1,401 | | | | | | 1,022 | | |
销售和营销费用
|
| | | | 355 | | | | | | 290 | | | | | | 727 | | |
一般和行政费用
|
| | | | 23,148 | | | | | | 26,544 | | | | | | 31,204 | | |
研发费用
|
| | | | 13,293 | | | | | | 15,038 | | | | | | 17,574 | | |
折旧总额
|
| | | | 38,480 | | | | | | 43,273 | | | | | | 50,527 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
软件
|
| | | | 69,840 | | | | | | 103,509 | | |
减去:累计摊销
|
| | | | (38,718) | | | | | | (58,648) | | |
无形资产净值
|
| | | | 31,122 | | | | | | 44,861 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
收入成本
|
| | | | 96 | | | | | | 77 | | | | | | — | | |
销售和营销费用
|
| | | | 1,027 | | | | | | 876 | | | | | | 257 | | |
一般和行政费用
|
| | | | 2,535 | | | | | | 5,845 | | | | | | 9,730 | | |
研发费用
|
| | | | 16,820 | | | | | | 15,089 | | | | | | 14,045 | | |
摊销总额
|
| | | | 20,478 | | | | | | 21,887 | | | | | | 24,032 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
无担保银行贷款
|
| | | | 932,000 | | | | | | 870,000 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
流动负债 - 第三方
|
| | | | 2,685 | | | | | | 4,706 | | |
流动负债 - 关联方
|
| | | | 363,285 | | | | | | 316,667 | | |
非流动负债 - 第三方
|
| | | | 317 | | | | | | 70 | | |
非流动负债 - 关联方
|
| | | | 472,749 | | | | | | 282,080 | | |
合同负债,流动和非流动
|
| | | | 839,036 | | | | | | 603,523 | | |
截至2013年12月31日的一年
|
| |
金额
|
| |||
2023
|
| | | | 321,373 | | |
2024
|
| | | | 148,155 | | |
2025
|
| | | | 96,651 | | |
2026
|
| | | | 36,835 | | |
2027
|
| | | | 322 | | |
2028
|
| | | | 187 | | |
| | |
截至
12月31日 2020 |
| |||
无风险回报率(%)
|
| | | | 3.34% | | |
波动性
|
| | | | 46.85% | | |
预期股息收益率
|
| | | | 0.0% | | |
预期期限
|
| |
3.6年
|
| |||
标的普通股公允价值
|
| |
31.34元
|
|
| | |
1月1日
2020 |
| |
添加
|
| |
中的更改
公允价值 包括 亏损 |
| |
外来的
交换 翻译 |
| |
结算
|
| |
12月31日
2020 |
| ||||||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| ||||||||||||||||||
负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
担保责任
|
| | | | 40,635 | | | | | | — | | | | | | 39,635 | | | | | | — | | | | | | — | | | | | | 80,270 | | |
| | |
1月1日
2021 |
| |
添加
|
| |
中的更改
公允价值 包括 亏损 |
| |
外来的
交换 翻译 |
| |
结算
(请参阅 注19) |
| |
12月31日
2021 |
| ||||||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| ||||||||||||||||||
负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
担保责任
|
| | | | 80,270 | | | | | | — | | | | | | 111,299 | | | | | | — | | | | | | (191,569) | | | | | | — | | |
| | |
截至
12月31日 2022 |
| |||
无风险回报率(%)
|
| | | | 3.99% | | |
波动性
|
| | | | 6.99% | | |
预期股息收益率
|
| | | | 0.0% | | |
预期期限
|
| |
5.0年
|
| |||
标的普通股公允价值
|
| |
7.99美元
(相当于 至人民币55.11元) |
|
| | |
1月1日
2022 |
| |
添加
|
| |
公平的变化
包含的值 亏损 |
| |
外来的
交换 翻译 |
| |
结算
|
| |
12月31日
2022 |
| ||||||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| ||||||||||||||||||
负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
ECARX公开令
|
| | | | — | | | | | | 8,277 | | | | | | 1,991 | | | | | | 78 | | | | | | — | | | | | | 10,346 | | |
ECARX私募股权凭证
|
| | | | — | | | | | | 4,895 | | | | | | 1,254 | | | | | | 49 | | | | | | — | | | | | | 6,198 | | |
合计 | | | | | — | | | | | | 13,172 | | | | | | 3,245 | | | | | | 127 | | | | | | — | | | | | | 16,544 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
工资和福利应付款
|
| | | | 230,985 | | | | | | 246,189 | | |
应缴税金
|
| | | | 39,286 | | | | | | 103,067 | | |
产品保修
|
| | | | 40,263 | | | | | | 61,432 | | |
合并的应计成本
|
| | | | — | | | | | | 136,756 | | |
其他应付款和应计费用 *
|
| | | | 150,730 | | | | | | 237,690 | | |
应计费用和其他流动负债
|
| | | | 461,264 | | | | | | 785,134 | | |
| | |
截至
12月31日 2021 |
| |
调整
由于被采用 关于ASC 842 |
| |
截至
1月1日 2022 |
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
资产 | | | | | | | | | | | | | | | | | | | |
预付款和其他流动资产
|
| | | | 247,411 | | | | | | (6,764)(a) | | | | | | 240,647 | | |
经营性租赁使用权资产
|
| | | | — | | | | | | 95,108(b) | | | | | | 95,108 | | |
负债 | | | | | | | | | | | | | | | | | | | |
经营租赁负债,流动
|
| | | | — | | | | | | (42,094)(c) | | | | | | (42,094) | | |
非流动经营租赁负债
|
| | | | — | | | | | | (46,250)(c) | | | | | | (46,250) | | |
| | |
年终了
12月31日 2022 |
| |||
| | |
人民币
|
| |||
运营租赁成本
|
| | | | 47,163 | | |
短期租赁成本
|
| | | | 4,234 | | |
合计 | | | | | 51,397 | | |
| | |
年终了
12月31日 2022 |
| |||
| | |
人民币
|
| |||
销售和营销费用
|
| | | | 1,525 | | |
一般和行政费用
|
| | | | 18,834 | | |
研发费用
|
| | | | 31,038 | | |
合计 | | | | | 51,397 | | |
| | |
截至
12月31日 2022 |
| |||
| | |
人民币
|
| |||
经营性租赁使用权资产
|
| | | | 141,627 | | |
减去:累计摊销
|
| | | | (41,975) | | |
合计 | | | | | 99,652 | | |
| | |
截至
12月31日 2022 |
| |||
加权平均剩余租赁年限(年): | | | | | | | |
经营租赁
|
| | | | 5.68 | | |
加权平均贴现率: | | | | | | | |
经营租赁
|
| | | | 6.70% | | |
| | |
截至
12月31日 2022 |
| |||
| | |
人民币
|
| |||
2023
|
| | | | 35,354 | | |
2024
|
| | | | 19,413 | | |
2025
|
| | | | 19,222 | | |
2026
|
| | | | 12,268 | | |
2027
|
| | | | 8,644 | | |
2028年及以后
|
| | | | 36,162 | | |
租赁支付总额
|
| | | | 131,063 | | |
扣除的利息
|
| | | | (31,185) | | |
租赁负债现值
|
| | | | 99,878 | | |
当前部分
|
| | | | 31,110 | | |
经营租赁负债,非流动
|
| | | | 68,768 | | |
| | |
年终了
12月31日 2022 |
| |||
| | |
人民币
|
| |||
计入租赁负债计量的金额支付的现金 | | | | | | | |
经营租赁产生的营运现金流
|
| | | | 40,173 | | |
以租赁义务换取的使用权资产 | | | | | | | |
经营租赁
|
| | | | 51,621 | | |
| | |
天使系列
优先股 |
| |
系列A
优先股 |
| |
系列A+
优先股 |
| |
系列A++
优先股 |
| |
系列B
优先股 |
| | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
个共享
|
| |
携带
金额 |
| |
个共享
|
| |
携带
金额 |
| |
订阅
应收账款 |
| |
个共享
|
| |
携带
金额 |
| |
个共享
|
| |
携带
金额 |
| |
个共享
|
| |
携带
金额 |
| |
订阅
应收账款 |
| |
合计
|
| |||||||||||||||||||||||||||||||||||||||
| | | | | | | | |
人民币
|
| | | | | | | |
人民币
|
| |
人民币
|
| | | | | | | |
人民币
|
| | | | | | | |
人民币
|
| | | | | | | |
人民币
|
| |
人民币
|
| |
人民币
|
| ||||||||||||||||||||||||
截至1月1日的余额
2020 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
优先股发行
|
| | | | — | | | | | | — | | | | | | 26,841,535 | | | | | | 1,238,526 | | | | | | (1,032,104) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 206,422 | | |
发行成本
|
| | | | — | | | | | | — | | | | | | — | | | | | | (8,500) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,500) | | |
可赎回的认可
可兑换优先选项 个共享 |
| | | | — | | | | | | — | | | | | | — | | | | | | 101,286 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 101,286 | | |
外币折算
调整 |
| | | | — | | | | | | — | | | | | | — | | | | | | (66,733) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (66,733) | | |
截至2020年12月31日的余额
|
| | | | — | | | | | | — | | | | | | 26,841,535 | | | | | | 1,264,579 | | | | | | (1,032,104) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 232,475 | | |
优先股发行
|
| | | | 6,016,207 | | | | | | 273,519 | | | | | | — | | | | | | — | | | | | | — | | | | | | 29,361,157 | | | | | | 1,331,641 | | | | | | 8,546,916 | | | | | | 452,241 | | | | | | 17,615,165 | | | | | | 1,104,188 | | | | | | (159,215) | | | | | | 3,002,374 | | |
发行成本
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,000) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,000) | | |
将普通股重新指定为A系列优先股
|
| | | | — | | | | | | — | | | | | | 2,343,309 | | | | | | 97,660 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 97,660 | | |
股东的认购贡献
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,032,104 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,032,104 | | |
可赎回的认可
可兑换优先选项 个共享 |
| | | | — | | | | | | 13,655 | | | | | | — | | | | | | 99,161 | | | | | | — | | | | | | — | | | | | | 79,336 | | | | | | — | | | | | | 23,005 | | | | | | — | | | | | | 28,407 | | | | | | — | | | | | | 243,564 | | |
外币折算
调整 |
| | | | — | | | | | | (3,589) | | | | | | — | | | | | | (32,087) | | | | | | — | | | | | | — | | | | | | (14,306) | | | | | | — | | | | | | 167 | | | | | | — | | | | | | (15,278) | | | | | | (177) | | | | | | (65,270) | | |
截至2021年12月31日的余额
|
| | | | 6,016,207 | | | | | | 283,585 | | | | | | 29,184,844 | | | | | | 1,429,313 | | | | | | — | | | | | | 29,361,157 | | | | | | 1,386,671 | | | | | | 8,546,916 | | | | | | 475,413 | | | | | | 17,615,165 | | | | | | 1,117,317 | | | | | | (159,392) | | | | | | 4,532,907 | | |
股东的认购贡献
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 159,485 | | | | | | 159,485 | | |
可赎回的认可
可兑换优先选项 个共享 |
| | | | — | | | | | | 21,916 | | | | | | — | | | | | | 100,884 | | | | | | — | | | | | | — | | | | | | 106,959 | | | | | | — | | | | | | 36,732 | | | | | | — | | | | | | 88,387 | | | | | | — | | | | | | 354,878 | | |
外币折算
调整 |
| | | | — | | | | | | 26,949 | | | | | | — | | | | | | 135,409 | | | | | | — | | | | | | — | | | | | | 131,767 | | | | | | — | | | | | | 45,179 | | | | | | — | | | | | | 106,268 | | | | | | (93) | | | | | | 445,479 | | |
首选转换
普通股 股票在 完成 首次公开募股 |
| | | | (6,016,207) | | | | | | (332,450) | | | | | | (29,184,844) | | | | | | (1,665,606) | | | | | | — | | | | | | (29,361,157) | | | | | | (1,625,397) | | | | | | (8,546,916) | | | | | | (557,324) | | | | | | (17,615,165) | | | | | | (1,311,972) | | | | | | — | | | | | | (5,492,749) | | |
截至2022年12月31日的余额
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
人民币
|
| |||
截至2021年1月1日的余额
|
| | | | — | | |
新增:出资
|
| | | | 30,000 | | |
减去:全面亏损
|
| | | | (806) | | |
新增:增加可赎回的非控股权益
|
| | | | 1,306 | | |
截至2021年12月31日的余额
|
| | | | 30,500 | | |
新增:出资
|
| | | | 10,000 | | |
减去:全面亏损
|
| | | | (464) | | |
新增:苏州光子矩阵解固前可赎回非控股权益增值
|
| | | | 714 | | |
少:苏州光子矩阵的解固
|
| | | | (40,750) | | |
截至2022年12月31日的余额
|
| | | | — | | |
| | |
数量:
RSU |
| |
加权
平均 练习 价格 |
| |
加权
平均 公允价值 授予日期 |
| |
加权
剩余 合同 年 |
| |
聚合
固有的 值 |
| |||||||||||||||
| | | | | | | | |
美元
|
| |
美元
|
| | | | | | | | | | | | | ||||||
2021年1月1日业绩突出
|
| | | | 16,224,217 | | | | | | 0.05 | | | | | | 3.66 | | | | | | — | | | | | | — | | |
已授予(新RSU)
|
| | | | 2,890,674 | | | | | | 1.23 | | | | | | 5.15 | | | | |
|
—
|
| | | |
|
—
|
| |
已授予(替换RSU)
|
| | | | 7,708,362 | | | | | | 0.28 | | | | | | 6.88 | | | | |
|
—
|
| | | |
|
—
|
| |
被没收
|
| | | | (119,296) | | | | | | 0.01 | | | | | | 3.71 | | | | |
|
—
|
| | | |
|
—
|
| |
已更换
|
| | | | (7,708,362) | | | | | | 0.28 | | | | | | 3.89 | | | | |
|
—
|
| | | |
|
—
|
| |
截至2021年12月31日尚未偿还
|
| | | | 18,995,595 | | | | | | 0.23 | | | | | | 5.10 | | | | | | — | | | | | | — | | |
已授予(新RSU)
|
| | | | 6,680,560 | | | | | | 0.56 | | | | | | 6.92 | | | | |
|
—
|
| | | |
|
—
|
| |
已授予(替换RSU)
|
| | | | 3,419,811 | | | | | | 0.13 | | | | | | 1.47 | | | | |
|
—
|
| | | |
|
—
|
| |
被没收
|
| | | | (1,244,394) | | | | | | 0.54 | | | | | | 4.97 | | | | |
|
—
|
| | | |
|
—
|
| |
已更换
|
| | | | (3,419,811) | | | | | | 1.24 | | | | | | 1.47 | | | | |
|
—
|
| | | |
|
—
|
| |
在2022年12月31日表现突出
|
| | |
|
24,431,761
|
| | | |
|
0.15
|
| | | |
|
5.60
|
| | | |
|
—
|
| | | |
|
—
|
| |
已归属并预计将于2022年12月31日归属
|
| | | | 24,431,761 | | | | | | 0.15 | | | | | | 5.60 | | | | | | 7.80 | | | | | | 5.76 | | |
截至2022年12月31日可撤销
|
| | | | 21,191,690 | | | | | | 0.06 | | | | | | 5.79 | | | | | | 7.91 | | | | | | 5.83 | | |
| | |
截至2013年12月31日的年度
|
| ||||||
| | |
2020
|
| |
2021
|
| |
2022
|
|
无风险回报率
|
| |
0.17% – 2.91%
|
| |
0.35% – 2.70%
|
| |
1.61% – 4.12%
|
|
波动性
|
| |
44.68% – 54.39%
|
| |
41.13% – 50.60%
|
| |
44.15% – 48.12%
|
|
预期股息收益率
|
| |
0.0%
|
| |
0.0%
|
| |
0.0%
|
|
标的普通股公允价值
|
| |
3.16美元
(相当于 人民币21.76 人民币26.27元) |
| |
4.26美元
(相当于 人民币27.97 人民币47.51元) |
| |
7.57美元
(相当于 人民币48.29 人民币64.98元) |
|
预期条款
|
| |
10年
|
| |
10年
|
| |
10年
|
|
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
研发费用
|
| | | | 6,501 | | | | | | 80,872 | | | | | | 42,986 | | |
销售和营销费用
|
| | | | 723 | | | | | | 7,321 | | | | | | 8,297 | | |
收入成本
|
| | | | — | | | | | | 6,524 | | | | | | — | | |
一般和行政费用
|
| | | | 4,186 | | | | | | 68,764 | | | | | | 473,270 | | |
合计 | | | | | 11,410 | | | | | | 163,481 | | | | | | 524,553 | | |
| | |
数量:
选项 |
| |
加权
平均 练习 价格 |
| |
加权
平均 公允价值 授予日期 |
| |
加权
剩余 合同 年 |
| |
聚合
固有的 值 |
| |||||||||||||||
| | | | | | | | |
美元
|
| |
美元
|
| | | | | | | | | | | | | ||||||
截至2021年1月1日未偿还
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | |
已批准
|
| | | | 13,575,733 | | | | | | 9.70 | | | | | | 2.92 | | | | | | | | | | | | | | |
被没收
|
| | | | (294,690) | | | | | | 9.70 | | | | | | 2.92 | | | | | | | | | | | | | | |
在2021年12月31日表现突出
|
| | | | 13,281,043 | | | | | | 9.70 | | | | | | 2.92 | | | | | | | | | | | | | | |
已批准
|
| | | | 2,354,744 | | | | | | 9.70 | | | | | | 3.39 | | | | | | | | | | | | | | |
被没收
|
| | | | (2,782,423) | | | | | | 9.70 | | | | | | 2.31 | | | | | | | | | | | | | | |
在2022年12月31日表现突出
|
| | | | 12,853,364 | | | | | | 9.70 | | | | | | 3.14 | | | | | | | | | | | | | | |
已归属及预期于二零二一年十二月三十一日归属
|
| | |
|
12,853,364
|
| | | | | 9.70 | | | | | | 3.14 | | | | | | 8.76 | | | | | | — | | |
截至2022年12月31日可撤销
|
| | |
|
6,843,970
|
| | | | | 9.70 | | | | | | 2.92 | | | | | | 8.67 | | | | | | — | | |
| | |
截至2013年12月31日的年度
|
| |||
| | |
2021
|
| |
2022
|
|
无风险回报率
|
| |
1.20% – 1.65%
|
| |
1.63% – 3.83%
|
|
波动性
|
| |
44.03% – 44.47%
|
| |
44.18% – 45.07%
|
|
预期股息收益率
|
| |
0.0%
|
| |
0.0%
|
|
标的普通股公允价值
|
| |
6.99美元
|
| |
7.57美元
|
|
预期条款
|
| |
10年
|
| |
10年
|
|
| | |
年终了
12月31日 2022 |
| |||
| | |
人民币
|
| |||
研发费用
|
| | | | 93,824 | | |
销售和营销费用
|
| | | | 8,554 | | |
一般和行政费用
|
| | | | 98,720 | | |
合计 | | | | | 201,098 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
商品销售收入
|
| | |
|
1,678,234
|
| | | |
|
1,983,817
|
| | | |
|
2,433,964
|
| |
汽车计算平台
|
| | | | 1,265,227 | | | | | | 1,423,548 | | | | | | 1,690,569 | | |
SoC核心模块
|
| | | | 203,402 | | | | | | 333,421 | | | | | | 660,554 | | |
汽车商品和其他产品
|
| | | | 209,605 | | | | | | 226,848 | | | | | | 82,841 | | |
软件许可证收入
|
| | |
|
71,297
|
| | | |
|
261,265
|
| | | |
|
404,469
|
| |
服务收入
|
| | |
|
491,532
|
| | | |
|
533,981
|
| | | |
|
723,561
|
| |
汽车计算平台 - 设计开发服务
|
| | | | 297,801 | | | | | | 306,358 | | | | | | 468,770 | | |
连接服务
|
| | | | 172,841 | | | | | | 188,349 | | | | | | 212,738 | | |
其他服务
|
| | | | 20,890 | | | | | | 39,274 | | | | | | 42,053 | | |
总收入
|
| | | | 2,241,063 | | | | | | 2,779,063 | | | | | | 3,561,994 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
时间点
|
| | | | 2,068,222 | | | | | | 2,590,714 | | | | | | 3,349,256 | | |
随着时间的推移
|
| | | | 172,841 | | | | | | 188,349 | | | | | | 212,738 | | |
总收入
|
| | | | 2,241,063 | | | | | | 2,779,063 | | | | | | 3,561,994 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
开曼群岛
|
| | | | 55,644 | | | | | | (4,811) | | | | | | (57,261) | | |
英属维尔京群岛
|
| | | | — | | | | | | — | | | | | | (2) | | |
香港特别行政区
|
| | | | 93 | | | | | | (53,347) | | | | | | (27,262) | | |
瑞典
|
| | | | — | | | | | | (310) | | | | | | 7,015 | | |
英国
|
| | | | — | | | | | | (11,164) | | | | | | (348,872) | | |
中华人民共和国,不包括香港特别行政区
|
| | | | (495,513) | | | | | | (1,100,265) | | | | | | (1,151,699) | | |
合计 | | | | | (439,776) | | | | | | (1,169,897) | | | | | | (1,578,081) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
当期所得税支出
|
| | |
|
228
|
| | | |
|
6,861
|
| | | |
|
29,065
|
| |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
计算预期所得税优惠
|
| | | | (25)% | | | | | | (25)% | | | | | | (25)% | | |
税率优惠效果
|
| | | | 11% | | | | | | 10% | | | | | | (17)% | | |
不同税收管辖权的影响
|
| | | | (3)% | | | | | | (1)% | | | | | | 2% | | |
不可扣除的费用
|
| | | | 4% | | | | | | 5% | | | | | | 40% | | |
研发费用附加扣除
|
| | | | (8)% | | | | | | (6)% | | | | | | (5)% | | |
估值免税额变动
|
| | | | 21% | | | | | | 17% | | | | | | 7% | | |
实际所得税支出
|
| | | | — | | | | | | — | | | | | | 2% | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
递延税金资产: | | | | | | | | | | | | | |
库存
|
| | | | 6,431 | | | | | | 7,654 | | |
坏账准备
|
| | | | 487 | | | | | | 2,049 | | |
无形资产
|
| | | | — | | | | | | 268,381 | | |
累计产品保修
|
| | | | 8,483 | | | | | | 23,037 | | |
应计工资和福利
|
| | | | 8,704 | | | | | | 10,961 | | |
应计费用和其他负债
|
| | | | 48,520 | | | | | | 14,494 | | |
权益法投资的未实现投资损失
|
| | | | 3,600 | | | | | | 7,326 | | |
捐赠
|
| | | | 450 | | | | | | 503 | | |
经营性租赁负债
|
| | | | — | | | | | | 22,781 | | |
净营业亏损结转
|
| | | | 473,845 | | | | | | 201,812 | | |
递延税金资产总额
|
| | | | 550,520 | | | | | | 558,998 | | |
减去:估值免税额
|
| | | | (550,520) | | | | | | (537,172) | | |
递延税项资产,扣除估值免税额后的净额
|
| | |
|
—
|
| | | | | 21,826 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
递延纳税义务: | | | | | | | | | | | | | |
经营性租赁使用权资产
|
| | | | — | | | | | | (21,826) | | |
递延纳税负债总额
|
| | | | — | | | | | | (21,826) | | |
递延税金净资产
|
| | | | — | | | | | | — | | |
|
| | |
截至2012年12月31日
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
截至1月1日的余额
|
| | | | 268,702 | | | | | | 362,371 | | | | | | 550,520 | | |
本年度增长
|
| | | | 93,669 | | | | | | 188,149 | | | | | | 121,245 | | |
因重组而结转的净运营亏损的清算
|
| | | | — | | | | | | — | | | | | | (134,593) | | |
截至12月31日的余额
|
| | |
|
362,371
|
| | | |
|
550,520
|
| | | |
|
537,172
|
| |
截至2013年12月31日的一年
|
| |
金额
|
| |||
| | |
人民币
|
| |||
2026
|
| | | | 8,118 | | |
2027
|
| | | | 733,746 | | |
合计 | | | | | 741,864 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
分子: | | | | | | | | | | | | | | | | | | | |
可归因于ECARX控股公司的净亏损
|
| | | | (439,659) | | | | | | (1,175,261) | | | | | | (1,564,878) | | |
可赎回可转换优先股的增加
|
| | | | (101,286) | | | | | | (243,564) | | | | | | (354,878) | | |
计算基本和稀释后每股净亏损的分子
|
| | | | (540,945) | | | | | | (1,418,825) | | | | | | (1,919,756) | | |
分母: | | | | | | | | | | | | | | | | | | | |
普通股加权平均数 - 基本股和稀释股
|
| | |
|
238,591,421
|
| | | |
|
236,691,093
|
| | | |
|
239,296,386
|
| |
普通股股东应占每股净亏损 | | | | | | | | | | | | | | | | | | | |
− 基础版和稀释版
|
| | |
|
(2.27)
|
| | | |
|
(5.99)
|
| | | |
|
(8.02)
|
| |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
可赎回可转换优先股
|
| | | | 26,841,535 | | | | | | 90,724,289 | | | | | | — | | |
认股权证
|
| | | | 6,016,207 | | | | | | — | | | | | | 23,871,971 | | |
| | |
截至2012年12月31日
|
| |||
| | |
2021
|
| |
2022
|
|
客户A、第三方
|
| |
51.1%
|
| |
48.9%
|
|
客户B、第三方
|
| |
11.0%
|
| |
30.4%
|
|
客户C,第三方
|
| |
10.6%
|
| |
低于10.0%
|
|
| | |
截至2013年12月31日的年度
|
| ||||||
| | |
2020
|
| |
2021
|
| |
2022
|
|
吉利集团及其子公司
|
| |
74.1%
|
| |
70.4%
|
| |
67.0%
|
|
客户A、第三方
|
| |
低于10.0%
|
| |
低于10.0%
|
| |
12.6%
|
|
客户B、第三方
|
| |
低于10.0%
|
| |
低于10.0%
|
| |
12.5%
|
|
| | |
截至2012年12月31日
|
| |||
| | |
2021
|
| |
2022
|
|
供应商A、第三方
|
| |
15.5%
|
| |
低于10.0%
|
|
供应商B,第三方
|
| |
13.8%
|
| |
19.0%
|
|
关联方供应商C
|
| |
10.3%
|
| |
低于10.0%
|
|
供应商D,第三方
|
| |
低于10.0%
|
| |
19.1%
|
|
供应商E,第三方
|
| |
低于10.0%
|
| |
10.9%
|
|
| | |
截至2013年12月31日的年度
|
| ||||||
| | |
2020
|
| |
2021
|
| |
2022
|
|
供应商A、第三方
|
| |
35.2%
|
| |
23.6%
|
| |
低于10.0%
|
|
供应商B,第三方
|
| |
低于10.0%
|
| |
低于10.0%
|
| |
17.4%
|
|
关联方供应商C
|
| |
低于10.0%
|
| |
低于10.0%
|
| |
低于10.0%
|
|
供应商D,第三方
|
| |
低于10.0%
|
| |
低于10.0%
|
| |
12.7%
|
|
| | |
合计
|
| |
少于
一年 |
| |
1年 - 2年
|
| |
2 - 3年
|
| |
3 - 5年
|
| |
超过5
年 |
| ||||||||||||||||||
购买承诺
|
| | | | 99,907 | | | | | | 79,906 | | | | | | 6,667 | | | | | | 6,667 | | | | | | 6,667 | | | | | | — | | |
| | |
合计
|
| |
少于
一年 |
| ||||||
资本承诺
|
| | | | 15,872 | | | | | | 15,872 | | |
主要关联方名称
|
| |
关系性质
|
|
浙江吉利控股集团(“吉利集团”)及其子公司
|
| | 公司控股股东控制的实体 | |
质子控股有限公司及其子公司 | | | 公司控股股东具有重大影响力的实体 | |
安徽新智科技有限公司 | | | 公司控股股东控制的实体 | |
浙江焕福科技有限公司有限公司,(“浙江焕福”,原名浙江亿卡通科技有限公司,有限公司,”浙江益卡通”)
|
| | 公司控股股东控制的实体 | |
xi安联盛智能科技有限公司 | | | 公司控股股东控制的实体 | |
湖北元世代科技有限公司 | | | 公司控股股东控制的实体 | |
湖北星际时代科技有限公司 | | | 公司控股股东控制的实体 | |
主要关联方名称
|
| |
关系性质
|
|
湖北易创科技有限公司有限公司 | | | 公司控股股东控制的实体 | |
雅特斯集团有限公司 | | | 公司控股股东控制的实体 | |
阿波罗智能连接(北京)技术有限公司有限公司。
|
| | 本公司董事一板具有重大影响力的实体 | |
思引擎科技有限公司有限公司。 | | | 受公司重大影响的实体 | |
苏州同捷汽车电子有限公司 | | | 受公司控股股东重大影响的实体 | |
湖北东骏汽车电子科技有限公司有限公司及其子公司
|
| | 受公司重大影响的实体 | |
苏州光矩阵光电科技有限公司有限公司
|
| | 受公司重大影响的实体 | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
收入(一): | | | | | | | | | | | | | | | | | | | |
商品销售收入
|
| | |
|
1,275,777
|
| | | |
|
1,466,340
|
| | | |
|
1,663,076
|
| |
汽车计算平台
|
| | | | 1,231,429 | | | | | | 1,410,566 | | | | | | 1,651,512 | | |
SoC核心模块
|
| | | | — | | | | | | — | | | | | | 77 | | |
汽车商品和其他产品
|
| | | | 44,348 | | | | | | 55,774 | | | | | | 11,487 | | |
软件许可证收入
|
| | |
|
18,168
|
| | | |
|
24,788
|
| | | |
|
133,450
|
| |
服务收入
|
| | |
|
444,709
|
| | | |
|
532,625
|
| | | |
|
721,206
|
| |
汽车计算平台 - 设计开发服务
|
| | | | 251,471 | | | | | | 306,027 | | | | | | 466,747 | | |
连接服务
|
| | | | 172,490 | | | | | | 187,781 | | | | | | 212,406 | | |
其他服务
|
| | | | 20,748 | | | | | | 38,817 | | | | | | 42,053 | | |
合计 | | | | | 1,738,654 | | | | | | 2,023,753 | | | | | | 2,517,732 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
购买产品和服务(二)
|
| | | | 8,186 | | | | | | 293,552 | | | | | | 677,775 | | |
办公空间租赁(ii)
|
| | | | 3,391 | | | | | | 1,093 | | | | | | 6,395 | | |
其他收入(ix)
|
| | | | — | | | | | | — | | | | | | 22,846 | | |
关联方到期借款利息收入(四)
|
| | | | — | | | | | | 717 | | | | | | 9,069 | | |
应付关联方借款的利息支出(三)
|
| | | | 872 | | | | | | 131 | | | | | | 12,215 | | |
关联方贷款(四)
|
| | | | — | | | | | | 28,850 | | | | | | 57,260 | | |
收到的对关联方的贷款偿还(Iv)
|
| | | | — | | | | | | — | | | | | | 29,360 | | |
进军浙江环府(四)
|
| | | | 103,024 | | | | | | 19,806 | | | | | | — | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
浙江环府预付款征集(四)
|
| | | | 81,026 | | | | | | 90,155 | | | | | | — | | |
偿还关联方借款(三)
|
| | | | — | | | | | | 65,152 | | | | | | 700,000 | | |
关联方借款(三)
|
| | | | — | | | | | | 45,152 | | | | | | 700,000 | | |
向浙江环富转让财产和设备(V)
|
| | | | — | | | | | | 707 | | | | | | 1,604 | | |
对安徽新智的资金支持(八)
|
| | | | — | | | | | | — | | | | | | 28,500 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
应收账款 - 关联方,净额(I)
|
| | | | 768,747 | | | | | | 835,320 | | |
关联方应付款项(二)(四)(九)
|
| | | | 41,298 | | | | | | 911,729 | | |
应付账款
|
| | | | 111,531 | | | | | | 241,773 | | |
应付关联方的金额(Iii)(Vi)(X)
|
| | | | 106,825 | | | | | | 42,843 | | |
其他非流动资产 - 关联方(Vii)
|
| | | | 1,929 | | | | | | 213,695 | | |
| | |
截至2012年12月31日
|
| | | | |||||||||
| | |
2021
|
| |
2022
|
| | ||||||||
| | |
人民币
|
| |
人民币
|
| | ||||||||
资产 | | | | | | | | | | | | | | | ||
流动资产
|
| | | | 135,525 | | | | | | 572,259 | | | | ||
非流动资产
|
| | | | 6,726 | | | | | | 43,655 | | | | ||
总资产
|
| | | | 142,251 | | | | | | 615,914 | | | | ||
负债 | | | | | | | | | | | | | | | ||
流动负债
|
| | | | 2,286 | | | | | | 486,351 | | | | ||
非流动负债
|
| | | | — | | | | | | 9,229 | | | | ||
总负债
|
| | | | 2,286 | | | | | | 495,580 | | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
收入
|
| | | | — | | | | | | 5,138 | | |
收入成本
|
| | | | (130) | | | | | | (1,475) | | |
毛(亏损)利润
|
| | | | (130) | | | | | | 3,663 | | |
运营亏损
|
| | | | (18,493) | | | | | | (167,952) | | |
所得税前利润(亏损)
|
| | | | 13,380 | | | | | | (136,512) | | |
净利润(亏损)
|
| | | | 9,965 | | | | | | (144,005) | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
资产 | | | | | | | | | | | | | |
流动资产 | | | | | | | | | | | | | |
现金
|
| | | | 158,755 | | | | | | 119,022 | | |
预付款和其他资产
|
| | | | 5,751 | | | | | | 35 | | |
关联方应付金额
|
| | | | 3,217,624 | | | | | | 4,168,615 | | |
流动资产总额
|
| | | | 3,382,130 | | | | | | 4,287,672 | | |
非流动资产 | | | | | | | | | | | | | |
长期投资
|
| | |
|
—
|
| | | | | 69,319 | | |
非流动资产合计
|
| | | | — | | | | | | 69,319 | | |
总资产
|
| | | | 3,382,130 | | | | | | 4,356,991 | | |
流动负债 | | | | | | | | | | | | | |
应付账款
|
| | | | 108 | | | | | | — | | |
应计费用和其他流动负债
|
| | | | — | | | | | | 146,507 | | |
应付关联方金额
|
| | | | 85,390 | | | | | | 18,925 | | |
超过子公司和可变权益实体投资的亏损份额
|
| | | | 2,861,051 | | | | | | 3,948,086 | | |
流动负债总额
|
| | | | 2,946,549 | | | | | | 4,113,518 | | |
非流动负债 | | | | | | | | | | | | | |
可转换应付票据
|
| | | | — | | | | | | 439,869 | | |
非流动负债合计
|
| | | | — | | | | | | 439,869 | | |
总负债
|
| | | | 2,946,549 | | | | | | 4,553,387 | | |
夹层股权 | | | | | | | | | | | | | |
天使可赎回可转换优先股系列
|
| | | | 283,585 | | | | | | — | | |
A系列可赎回可转换优先股
|
| | | | 1,429,313 | | | | | | — | | |
系列A+可赎回可转换优先股
|
| | | | 1,386,671 | | | | | | — | | |
系列A++可赎回可转换优先股
|
| | | | 475,413 | | | | | | — | | |
B系列可赎回可转换优先股
|
| | | | 1,117,317 | | | | | | — | | |
B系列可赎回可转换优先股股东的应收认购
|
| | | | (159,392) | | | | | | — | | |
夹层总股本
|
| | | | 4,532,907 | | | | | | — | | |
股东亏损 | | | | | | | | | | | | | |
普通股
|
| | | | 7 | | | | | | — | | |
A类普通股
|
| | | | — | | | | | | 9 | | |
B类普通股
|
| | | | — | | | | | | 1 | | |
国库股
|
| | | | — | | | | | | — | | |
新增实收资本
|
| | | | — | | | | | | 5,919,660 | | |
累计亏损
|
| | | | (4,103,381) | | | | | | (5,730,180) | | |
累计其他综合收益(亏损)
|
| | | | 6,048 | | | | | | (385,886) | | |
股东亏损总额
|
| | | | (4,097,326) | | | | | | (196,396) | | |
总负债、夹层权益和股东亏损
|
| | | | 3,382,130 | | | | | | 4,356,991 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
一般和行政费用
|
| | | | — | | | | | | (17,660) | | | | | | (26,005) | | |
利息收入
|
| | | | 431 | | | | | | 885 | | | | | | 6,565 | | |
利息支出
|
| | | | — | | | | | | (514) | | | | | | (3,132) | | |
外币兑换收益(损失)
|
| | | | 55,213 | | | | | | 12,478 | | | | | | (14,459) | | |
股权证券公允价值变动
|
| | | | — | | | | | | — | | | | | | (16,843) | | |
子公司和VIE的亏损份额
|
| | | | (495,303) | | | | | | (1,170,450) | | | | | | (1,511,004) | | |
所得税前亏损
|
| | | | (439,659) | | | | | | (1,175,261) | | | | | | (1,564,878) | | |
所得税费用
|
| | | | — | | | | | | — | | | | | | — | | |
净亏损
|
| | | | (439,659) | | | | | | (1,175,261) | | | | | | (1,564,878) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
经营活动中使用的净现金
|
| | | | (266) | | | | | | (22,741) | | | | | | (22,893) | | |
投资活动中使用的净现金
|
| | | | (97,873) | | | | | | (3,121,321) | | | | | | (734,299) | | |
融资活动提供的现金净额
|
| | | | 206,422 | | | | | | 3,222,206 | | | | | | 729,767 | | |
外币汇率变动对现金的影响
|
| | | | (10,012) | | | | | | (17,660) | | | | | | (12,308) | | |
现金净增长
|
| | | | 98,271 | | | | | | 60,484 | | | | | | (39,733) | | |
年初现金
|
| | | | — | | | | | | 98,271 | | | | | | 158,755 | | |
年终现金
|
| | | | 98,271 | | | | | | 158,755 | | | | | | 119,022 | | |
| | | | | |
截至
12月31日 2022 |
| |
截至6月30日
|
| ||||||||||||
| | |
备注:
|
| |
2023
|
| |
2023
|
| ||||||||||||
| | | | | |
人民币
|
| |
人民币
|
| |
美元
注1(f) |
| |||||||||
资产 | | | | | | | | | | | | | | | | | | | | | | |
流动资产 | | | | | | | | | | | | | | | | | | | | | | |
现金
|
| |
2
|
| | | | 860,472 | | | | | | 850,373 | | | | | | 117,272 | | |
受限现金
|
| |
2
|
| | | | 40,957 | | | | | | 74,975 | | | | | | 10,340 | | |
应收账款 - 第三方净额
|
| |
3
|
| | | | 418,222 | | | | | | 288,233 | | | | | | 39,749 | | |
应收账款 - 关联方,净额
|
| |
3, 20
|
| | | | 835,320 | | | | | | 804,267 | | | | | | 110,913 | | |
应收票据
|
| |
4
|
| | | | 179,143 | | | | | | 77,975 | | | | | | 10,753 | | |
库存
|
| |
5
|
| | | | 182,572 | | | | | | 186,226 | | | | | | 25,682 | | |
关联方应付金额
|
| |
20
|
| | | | 911,729 | | | | | | 140,225 | | | | | | 19,338 | | |
预付款和其他流动资产
|
| |
6
|
| | | | 424,918 | | | | | | 678,089 | | | | | | 93,513 | | |
流动资产总额
|
| | | | | | | 3,853,333 | | | | | | 3,100,363 | | | | | | 427,560 | | |
非流动资产 | | | | | | | | | | | | | | | | | | | | | | |
长期投资
|
| |
7
|
| | | | 353,855 | | | | | | 363,631 | | | | | | 50,147 | | |
财产和设备,净额
|
| |
8
|
| | | | 139,607 | | | | | | 130,416 | | | | | | 17,985 | | |
无形资产净值
|
| |
9
|
| | | | 44,861 | | | | | | 38,839 | | | | | | 5,356 | | |
经营性租赁使用权资产
|
| |
11
|
| | | | 99,652 | | | | | | 121,305 | | | | | | 16,729 | | |
其他非流动资产
|
| | | | | | | 26,029 | | | | | | 28,635 | | | | | | 3,949 | | |
其他非流动资产
|
| |
20
|
| | | | 213,695 | | | | | | 218,899 | | | | | | 30,188 | | |
非流动资产合计
|
| | | | | | | 877,699 | | | | | | 901,725 | | | | | | 124,354 | | |
总资产
|
| | | | | | | 4,731,032 | | | | | | 4,002,088 | | | | | | 551,914 | | |
负债 | | | | | | | | | | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | | | | | | | | | | |
短期借款
|
| |
10
|
| | | | 870,000 | | | | | | 870,000 | | | | | | 119,978 | | |
应付账款
|
| | | | | | | 1,445,193 | | | | | | 1,138,043 | | | | | | 156,943 | | |
应付账款
|
| |
20
|
| | | | 241,773 | | | | | | 101,098 | | | | | | 13,942 | | |
应付票据
|
| | | | | | | 168,405 | | | | | | 116,442 | | | | | | 16,058 | | |
应付关联方金额
|
| |
20
|
| | | | 42,843 | | | | | | 341,202 | | | | | | 47,054 | | |
合同负债
|
| |
16
|
| | | | 4,706 | | | | | | 6,073 | | | | | | 838 | | |
合同责任 - 关联方
|
| |
16
|
| | | | 316,667 | | | | | | 386,344 | | | | | | 53,279 | | |
经营性租赁负债
|
| |
11
|
| | | | 31,110 | | | | | | 30,189 | | | | | | 4,163 | | |
应计费用和其他流动负债
|
| |
12
|
| | | | 785,134 | | | | | | 511,748 | | | | | | 70,574 | | |
应付所得税
|
| | | | | | | 21,610 | | | | | | 21,467 | | | | | | 2,960 | | |
流动负债总额
|
| | | | | | | 3,927,441 | | | | | | 3,522,606 | | | | | | 485,789 | | |
非流动负债 | | | | | | | | | | | | | | | | | | | | | | |
合同负债
|
| |
16
|
| | | | 70 | | | | | | 12 | | | | | | 2 | | |
合同责任 - 关联方
|
| |
16
|
| | | | 282,080 | | | | | | 203,976 | | | | | | 28,130 | | |
可转换应付票据
|
| |
13
|
| | | | 439,869 | | | | | | 464,294 | | | | | | 64,029 | | |
经营性租赁负债
|
| |
11
|
| | | | 68,768 | | | | | | 108,311 | | | | | | 14,937 | | |
| | | | | |
截至
12月31日 2022 |
| |
截至6月30日
|
| ||||||||||||
| | |
备注:
|
| |
2023
|
| |
2023
|
| ||||||||||||
| | | | | |
人民币
|
| |
人民币
|
| |
美元
注1(f) |
| |||||||||
担保责任
|
| |
14
|
| | | | 16,544 | | | | | | 12,493 | | | | | | 1,723 | | |
其他非流动负债
|
| | | | | | | 30,716 | | | | | | 34,957 | | | | | | 4,821 | | |
非流动负债合计
|
| | | | | | | 838,047 | | | | | | 824,043 | | | | | | 113,642 | | |
总负债
|
| | | | | | | 4,765,488 | | | | | | 4,346,649 | | | | | | 599,431 | | |
承付款和或有事项
|
| |
19
|
| | | | — | | | | | | — | | | | | | — | | |
股东亏损 | | | | | | | | | | | | | | | | | | | | | | |
A类普通股(面值0.000005美元,截至2022年12月31日和2023年6月30日已授权8,000,00,000股,以及截至2022年12月31日和6月30日已发行和发行的288,434,474股,
2023)(1) |
| | | | | | | 9 | | | | | | 9 | | | | | | 1 | | |
B类普通股(面值0.000005美元,截至2022年12月31日和2023年6月30日已授权1,000,00,000股,以及截至2022年12月31日和6月30日已发行和发行的48,960,916股,
2023)(1) |
| | | | | | | 1 | | | | | | 1 | | | | | | — | | |
新增实收资本
|
| | | | | | | 5,919,660 | | | | | | 5,971,886 | | | | | | 823,561 | | |
累计亏损
|
| | | | | | | (5,730,180) | | | | | | (6,110,766) | | | | | | (842,713) | | |
累计其他综合损失
|
| | | | | | | (385,886) | | | | | | (336,890) | | | | | | (46,459) | | |
普通股股东应占亏损总额
|
| | | | | | | (196,396) | | | | | | (475,760) | | | | | | (65,610) | | |
不可赎回的非控股权益
|
| | | | | | | 161,940 | | | | | | 131,199 | | | | | | 18,093 | | |
股东亏损总额
|
| | | | | | | (34,456) | | | | | | (344,561) | | | | | | (47,517) | | |
负债和股东赤字
|
| | | | | | | 4,731,032 | | | | | | 4,002,088 | | | | | | 551,914 | | |
|
| | | | | |
截至6月30日的6个月
|
| |||||||||||||||
| | |
备注:
|
| |
2022
|
| |
2023
|
| |
2023
|
| |||||||||
| | | | | |
人民币
|
| |
人民币
|
| |
美元
注1(f) |
| |||||||||
收入
|
| |
16
|
| | | | | | | | | | | | | | | | | | |
货物销售收入(包括关联方在截至2022年6月30日、2022年6月和2023年6月的6个月分别为人民币613,655元和人民币1,018,256元)
|
| | | | | | | 858,080 | | | | | | 1,264,263 | | | | | | 174,350 | | |
软件许可收入(包括关联方在截至2022年6月30日、2022年6月和2023年6月的6个月分别为人民币15,481元和人民币164,995元)
|
| | | | | | | 78,995 | | | | | | 215,641 | | | | | | 29,738 | | |
服务收入(包括关联方在截至2022年6月30日、2022年6月和2023年6月的六个月分别为人民币376,720元和人民币237,263元)
|
| | | | | | | 376,917 | | | | | | 237,533 | | | | | | 32,757 | | |
总收入
|
| | | | | | | 1,313,992 | | | | | | 1,717,437 | | | | | | 236,845 | | |
销货成本(包括关联方在截至2022年6月30日、2022年6月和2023年6月的6个月分别为人民币164,900元和人民币125,406元)
|
| | | | | | | (687,208) | | | | | | (1,000,190) | | | | | | (137,933) | | |
软件许可成本(包括关联方在截至2022年6月30日、2022年6月和2023年6月30日的6个月内分别为零和11061元人民币)
|
| | | | | | | (29,577) | | | | | | (37,210) | | | | | | (5,131) | | |
服务成本(包括关联方在截至2022年6月30日、2022年6月和2023年6月的六个月分别为人民币22,097元和人民币31,938元)
|
| | | | | | | (169,255) | | | | | | (172,502) | | | | | | (23,789) | | |
收入总成本
|
| | | | | | | (886,040) | | | | | | (1,209,902) | | | | | | (166,853) | | |
毛利
|
| | | | | | | 427,952 | | | | | | 507,535 | | | | | | 69,992 | | |
研发费用(包括关联方在截至2022年6月30日、2022年6月和2023年6月的六个月分别为人民币29642元和人民币5610元)
|
| | | | | | | (643,991) | | | | | | (481,600) | | | | | | (66,416) | | |
销售和市场推广费用(包括关联方)
截至6月30日的6个月,金额为人民币64元和零。 分别为2022和2023) |
| | | | | | | (34,738) | | | | | | (36,931) | | | | | | (5,093) | | |
一般和行政费用(包括关联方在截至2022年6月30日和2023年6月30日的6个月内分别为人民币1,004元和人民币2,131元)
|
| | | | | | | (425,441) | | | | | | (377,343) | | | | | | (52,038) | | |
其他收入 - 关联方
|
| | | | | | | — | | | | | | 7,055 | | | | | | 973 | | |
其他,净额
|
| | | | | | | (1,534) | | | | | | (688) | | | | | | (95) | | |
总运营费用
|
| | | | | | | (1,105,704) | | | | | | (889,507) | | | | | | (122,669) | | |
运营亏损
|
| | | | | | | (677,752) | | | | | | (381,972) | | | | | | (52,677) | | |
利息收入(含关联方金额2,759元
截至2022年6月30日止六个月的人民币6,771元和 分别为 2023) |
| | | | | | | 5,257 | | | | | | 17,885 | | | | | | 2,466 | | |
利息费用(包括截至2022年6月30日和2023年6月30日止六个月的关联方金额分别为人民币1,622元和人民币6,116元)
|
| | | | | | | (15,835) | | | | | | (38,228) | | | | | | (5,272) | | |
权益法投资损失
|
| | | | | | | (52,493) | | | | | | (25,414) | | | | | | (3,505) | | |
股权证券公允价值变动
|
| | | | | | | — | | | | | | 27,722 | | | | | | 3,823 | | |
股权证券的未实现收益
|
| | | | | | | 34,615 | | | | | | — | | | | | | — | | |
子公司解除合并的收益
|
| | | | | | | 71,974 | | | | | | — | | | | | | — | | |
| | | | | |
截至6月30日的6个月
|
| |||||||||||||||
| | |
备注:
|
| |
2022
|
| |
2023
|
| |
2023
|
| |||||||||
| | | | | |
人民币
|
| |
人民币
|
| |
美元
注1(f) |
| |||||||||
权证负债公允价值变动
|
| | | | | | | — | | | | | | 4,781 | | | | | | 659 | | |
衍生金融资产公允价值变化
|
| |
6
|
| | | | — | | | | | | 16,189 | | | | | | 2,233 | | |
政府拨款
|
| | | | | | | 58,157 | | | | | | 2,695 | | | | | | 372 | | |
外币汇兑损失净额
|
| | | | | | | (10,656) | | | | | | (34,659) | | | | | | (4,780) | | |
所得税前亏损
|
| | | | | | | (586,733) | | | | | | (411,001) | | | | | | (56,681) | | |
所得税费用
|
| |
17
|
| | | | (7,925) | | | | | | (326) | | | | | | (45) | | |
净亏损
|
| | | | | | | (594,658) | | | | | | (411,327) | | | | | | (56,726) | | |
归属于不可赎回非控制性净亏损
兴趣 |
| | | | | | | 12,713 | | | | | | 30,741 | | | | | | 4,239 | | |
可赎回非控股权益的净亏损
|
| | | | | | | 464 | | | | | | — | | | | | | — | | |
可归因于ECARX控股公司的净亏损
|
| | | | | | | (581,481) | | | | | | (380,586) | | | | | | (52,487) | | |
增加可赎回的非控股权益
|
| | | | | | | (714) | | | | | | — | | | | | | — | | |
ECARX控股公司的可用净亏损。
|
| | | | | | | (582,195) | | | | | | (380,586) | | | | | | (52,487) | | |
可赎回可转换优先股的增加
|
| | | | | | | (177,842) | | | | | | — | | | | | | — | | |
ECARX Holdings Inc.的净亏损普通
股东 |
| | | | | | | (760,037) | | | | | | (380,586) | | | | | | (52,487) | | |
每股普通股亏损(1) | | | | | | | | | | | | | | | | | | | | | | |
–
|
| |
18
|
| | | | (3.22) | | | | | | (1.13) | | | | | | (0.16) | | |
用于计算每股普通股亏损的加权平均普通股数(1)
|
| | | | | | | | | | | | | | | | | | | | | |
–
|
| |
18
|
| | | | 236,248,112 | | | | | | 337,395,390 | | | | | | 337,395,390 | | |
净亏损
|
| | | | | | | (594,658) | | | | | | (411,327) | | | | | | (56,726) | | |
其他综合(损失)收入: | | | | | | | | | | | | | | | | | | | | | | |
外币折算调整,扣除零收入
税费 |
| | | | | | | (214,315) | | | | | | 48,996 | | | | | | 6,757 | | |
全面亏损
|
| | | | | | | (808,973) | | | | | | (362,331) | | | | | | (49,969) | | |
不可赎回的非控股权益造成的全面损失
|
| | | | | | | 12,713 | | | | | | 30,741 | | | | | | 4,239 | | |
可赎回非控股权益的综合亏损
|
| | | | | | | 464 | | | | | | — | | | | | | — | | |
归属于普通股股东的全面损失
|
| | | | | | | (795,796) | | | | | | (331,590) | | | | | | (45,730) | | |
| | |
普通股
|
| |
国库股
|
| |
额外的
实收 大写 |
| |
累计
赤字 |
| |
累计
其他 全面 收入 |
| |
合计
赤字 归属 转为普通 股东 公司的 |
| |
不可赎回
非控制性 兴趣 |
| |
合计
股东的 赤字 |
| ||||||||||||||||||||||||||||||||||||
| | |
数量:
股份(1) |
| |
金额
|
| |
数量:
股份(1) |
| |
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
|
| ||||||||||||||||||||||||
截至2022年1月1日的余额
|
| | | | 231,237,692 | | | | | | 7 | | | | | | 5,010,420 | | | | | | — | | | | | | — | | | | | | (4,103,381) | | | | | | 6,048 | | | | | | (4,097,326) | | | | | | 197,280 | | | | | | (3,900,046) | | |
净亏损*
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (581,481) | | | | | | — | | | | | | (581,481) | | | | | | (12,713) | | | | | | (594,194) | | |
增加可赎回的非控股权益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (714) | | | | | | — | | | | | | (714) | | | | | | — | | | | | | (714) | | |
子公司去合并
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,178 | | | | | | 7,178 | | |
普通股重新发行
|
| | | | 5,010,420 | | | | | | — | | | | | | (5,010,420) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
股份薪酬(注15)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 195,037 | | | | | | — | | | | | | — | | | | | | 195,037 | | | | | | — | | | | | | 195,037 | | |
可赎回可转换优先股的增加
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (177,842) | | | | | | — | | | | | | — | | | | | | (177,842) | | | | | | — | | | | | | (177,842) | | |
VIE重组中视为向股东的分配
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (61,921) | | | | | | — | | | | | | (61,921) | | | | | | — | | | | | | (61,921) | | |
外币兑换调整,扣除零收入
税费 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (214,315) | | | | | | (214,315) | | | | | | — | | | | | | (214,315) | | |
截至2022年6月30日的余额
|
| | | | 236,248,112 | | | | | | 7 | | | | | | — | | | | | | — | | | | | | 17,195 | | | | | | (4,747,497) | | | | | | (208,267) | | | | | | (4,938,562) | | | | | | 191,745 | | | | | | (4,746,817) | | |
| | |
A类普通股
|
| |
B类普通股
|
| |
额外的
实收 大写 |
| |
累计
赤字 |
| |
累计
其他 全面 收入 |
| |
合计
赤字 归属 转为普通 股东 公司的 |
| |
不可赎回
非控制性 兴趣 |
| |
合计
股东的 赤字 |
| ||||||||||||||||||||||||||||||||||||
| | |
编号
共 个共享 |
| |
金额
|
| |
编号
共 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
|
| ||||||||||||||||||||||||
截至2023年1月1日的余额
|
| | | | 288,434,474 | | | | | | 9 | | | | | | 48,960,916 | | | | | | 1 | | | | | | 5,919,660 | | | | | | (5,730,180) | | | | | | (385,886) | | | | | | (196,396) | | | | | | 161,940 | | | | | | (34,456) | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (380,586) | | | | | | — | | | | | | (380,586) | | | | | | (30,741) | | | | | | (411,327) | | |
股份薪酬(注15)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 52,226 | | | | | | — | | | | | | — | | | | | | 52,226 | | | | | | — | | | | | | 52,226 | | |
扣除零所得税后的外币折算调整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 48,996 | | | | | | 48,996 | | | | | | — | | | | | | 48,996 | | |
截至2023年6月30日的余额
|
| | | | 288,434,474 | | | | | | 9 | | | | | | 48,960,916 | | | | | | 1 | | | | | | 5,971,886 | | | | | | (6,110,766) | | | | | | (336,890) | | | | | | (475,760) | | | | | | 131,199 | | | | | | (344,561) | | |
| | |
截至6月30日的6个月
|
| |||||||||||||||
| | |
2022
|
| |
2023
|
| |
2023
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
美元
注1(f) |
| |||||||||
经营活动: | | | | | | | | | | | | | | | | | | | |
经营活动中使用的净现金
|
| | |
|
(337,722)
|
| | | |
|
(962,893)
|
| | | |
|
(132,789)
|
| |
投资活动: | | | | | |||||||||||||||
购置物业设备和无形资产
|
| | | | (91,727) | | | | | | (48,004) | | | | | | (6,620) | | |
收购股权投资支付的现金
|
| | | | (67,790) | | | | | | — | | | | | | — | | |
苏州光子基质解固过程中处置的现金
|
| | | | (22,643) | | | | | | — | | | | | | — | | |
湖北东军拆迁收到的现金
|
| | | | 1,000 | | | | | | — | | | | | | — | | |
对权益法被投资人的财务支持
|
| | | | (28,500) | | | | | | — | | | | | | — | | |
关联方贷款
|
| | | | (8,060) | | | | | | (12,000) | | | | | | (1,655) | | |
关联方贷款现金收款
|
| | | | 25,000 | | | | | | 8,500 | | | | | | 1,172 | | |
出售Zenseact的收益
|
| | | | — | | | | | | 792,063 | | | | | | 109,230 | | |
净现金(用于)/投资活动提供
|
| | | | (192,720) | | | | | | 740,559 | | | | | | 102,127 | | |
融资活动: | | | | | | | | | | | | | | | | | | | |
发行B系列可转换可赎回优先股所得款项
|
| | | | 159,485 | | | | | | — | | | | | | — | | |
可赎回非控股股东贡献的现金
|
| | | | 10,000 | | | | | | — | | | | | | — | | |
短期借款收益
|
| | | | 880,000 | | | | | | 480,000 | | | | | | 66,195 | | |
偿还短期借款
|
| | | | (1,332,000) | | | | | | (480,000) | | | | | | (66,195) | | |
发行可转换票据所得款项
|
| | | | 67,871 | | | | | | — | | | | | | — | | |
支付可转换票据发行成本
|
| | | | — | | | | | | (3,396) | | | | | | (468) | | |
向关联方借款
|
| | | | 700,000 | | | | | | 300,000 | | | | | | 41,372 | | |
偿还关联方借款
|
| | | | (200,000) | | | | | | — | | | | | | — | | |
重组中处置的现金
|
| | | | (20,000) | | | | | | — | | | | | | — | | |
为合并成本支付的现金
|
| | | | — | | | | | | (64,632) | | | | | | (8,913) | | |
融资活动提供的现金净额
|
| | | | 265,356 | | | | | | 231,972 | | | | | | 31,991 | | |
外币汇率变动对现金的影响及制约
现金 |
| | | | 4,367 | | | | | | 14,281 | | | | | | 1,970 | | |
现金和受限现金净增(减)
|
| | | | (260,719) | | | | | | 23,919 | | | | | | 3,299 | | |
期初现金和受限现金
|
| | | | 989,132 | | | | | | 901,429 | | | | | | 124,313 | | |
期末现金和受限现金
|
| | | | 728,413 | | | | | | 925,348 | | | | | | 127,612 | | |
补充信息: | | | | | | | | | | | | | | | | | | | |
缴纳所得税
|
| | | | — | | | | | | — | | | | | | — | | |
已支付利息
|
| | | | 17,250 | | | | | | 30,063 | | | | | | 4,146 | | |
| | |
截至2012年12月31日
2022 |
| |
截至6月30日
2023 |
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
资产 | | | | | | | | | | | | | |
流动资产
|
| | | | 572,259 | | | | | | 519,803 | | |
非流动资产
|
| | | | 43,655 | | | | | | 45,941 | | |
总资产
|
| | | | 615,914 | | | | | | 565,744 | | |
负债 | | | | | | | | | | | | | |
流动负债
|
| | | | 486,351 | | | | | | 384,556 | | |
非流动负债
|
| | | | 9,229 | | | | | | 9,602 | | |
总负债
|
| | | | 495,580 | | | | | | 394,158 | | |
| | |
截至6月30日的6个月
|
| |||||||||
| | |
2022
|
| |
2023
|
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
收入
|
| | | | 1,422 | | | | | | 12,614 | | |
收入成本
|
| | | | (117) | | | | | | (5,563) | | |
毛利
|
| | | | 1,305 | | | | | | 7,051 | | |
| | | | | | | | | | | | | |
运营亏损
|
| | | | (64,065) | | | | | | (102,651) | | |
所得税前亏损
|
| | | | (33,389) | | | | | | (100,278) | | |
净亏损
|
| | | | (40,882) | | | | | | (100,278) | | |
| | |
截至2012年12月31日
2022 |
| |
截至6月30日
2023 |
|
客户A,关联方
|
| |
92.1%
|
| |
79.2%
|
|
客户B,关联方
|
| |
低于10.0%
|
| |
10.5%
|
|
| | |
截至2012年12月31日
2022 |
| |
截至6月30日
2023 |
|
客户C,第三方
|
| |
48.9%
|
| |
40.4%
|
|
客户D、第三方
|
| |
30.4%
|
| |
29.7%
|
|
客户E,第三方
|
| |
低于10.0%
|
| |
10.6%
|
|
客户F,第三方
|
| |
低于10.0%
|
| |
12.6%
|
|
| | |
截至6月30日的6个月
|
| |||
| | |
2022
|
| |
2023
|
|
客户A,关联方
|
| |
73.6%
|
| |
73.7%
|
|
客户C,第三方
|
| |
11.4%
|
| |
低于10.0%
|
|
| | |
截至2012年12月31日
2022 |
| |
截至6月30日
2023 |
|
供应商A、第三方
|
| |
19.0%
|
| |
18.5%
|
|
供应商B,第三方
|
| |
10.9%
|
| |
低于10.0%
|
|
供应商C,第三方
|
| |
19.1%
|
| |
17.6%
|
|
| | |
截至6月30日的6个月
|
| |||
| | |
2022
|
| |
2023
|
|
供应商D,第三方
|
| |
12.5%
|
| |
低于10.0%
|
|
供应商A、第三方
|
| |
14.5%
|
| |
23.3%
|
|
供应商E,关联方
|
| |
10.7%
|
| |
低于10.0%
|
|
供应商C,第三方
|
| |
低于10.0%
|
| |
13.3%
|
|
| | |
截至2012年12月31日
2022 |
| |
截至6月30日
2023 |
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
银行现金
|
| | | | 860,472 | | | | | | 850,373 | | |
受限现金
|
| | | | 40,957 | | | | | | 74,975 | | |
现金流量表中显示的现金和限制性现金
|
| | | | 901,429 | | | | | | 925,348 | | |
| | |
截至2012年12月31日
2022 |
| |
截至6月30日
2023 |
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
中国内地的金融机构 | | | | | | | | | | | | | |
-以人民币计价
|
| | | | 595,559 | | | | | | 811,100 | | |
-以美元
计价
|
| | | | 258,475 | | | | | | 34,424 | | |
-以港元计价(“HKD”)
|
| | | | — | | | | | | 92 | | |
在中国大陆持有的现金余额总额
|
| | | | 854,034 | | | | | | 845,616 | | |
香港金融机构 | | | | | | | | | | | | | |
-以美元
计价
|
| | | | 9,402 | | | | | | 10,240 | | |
- 以港元命名
|
| | | | 14 | | | | | | 14 | | |
在香港持有的现金余额总额
|
| | | | 9,416 | | | | | | 10,254 | | |
瑞典的金融机构 | | | | | | | | | | | | | |
-以瑞典克朗(“瑞典克朗”)计价
|
| | | | 14,473 | | | | | | 26,514 | | |
-以美元
计价
|
| | | | 555 | | | | | | 210 | | |
瑞典持有的现金余额总额
|
| | | | 15,028 | | | | | | 26,724 | | |
英国的金融机构 | | | | | | | | | | | | | |
-以英国英镑(“GBP”)计价
|
| | | | 22,934 | | | | | | 42,155 | | |
在英国持有的现金余额总额
|
| | | | 22,934 | | | | | | 42,155 | | |
美国的金融机构 | | | | | | | | | | | | | |
-以美元
计价
|
| | | | 17 | | | | | | 599 | | |
在美国持有的现金余额总额
|
| | | | 17 | | | | | | 599 | | |
金融机构持有的现金余额合计人民币
|
| | | | 901,429 | | | | | | 925,348 | | |
| | |
截至2012年12月31日
2022 |
| |
截至6月30日
2023 |
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
应收账款 - 第三方
|
| | | | 422,743 | | | | | | 296,449 | | |
减去:坏账准备、第三方准备
|
| | | | (4,521) | | | | | | (8,216) | | |
应收账款 - 第三方净额
|
| | | | 418,222 | | | | | | 288,233 | | |
| | | | | | | | | | | | | |
应收账款 - 关联方
|
| | | | 837,686 | | | | | | 807,621 | | |
减:可疑账户备抵、关联方
|
| | | | (2,366) | | | | | | (3,354) | | |
应收账款 - 关联方,净额
|
| | | | 835,320 | | | | | | 804,267 | | |
| | |
截至2012年12月31日
2022 |
| |
截至6月30日
2023 |
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
期初余额
|
| | | | — | | | | | | 6,887 | | |
添加内容
|
| | | | 6,887 | | | | | | 7,097 | | |
冲销
|
| | | | — | | | | | | (2,142) | | |
核销
|
| | | | — | | | | | | (272) | | |
期末余额
|
| | | | 6,887 | | | | | | 11,570 | | |
| | |
截至2012年12月31日
2022 |
| |
截至6月30日
2023 |
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
原材料
|
| | | | 65,575 | | | | | | 73,767 | | |
在制品
|
| | | | 2,999 | | | | | | 1,095 | | |
成品
|
| | | | 113,998 | | | | | | 111,364 | | |
合计 | | | | | 182,572 | | | | | | 186,226 | | |
| | |
截至2012年12月31日
2022 |
| |
截至6月30日
2023 |
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
向供应商预付款
|
| | | | 210,819 | | | | | | 351,354 | | |
合同成本资产
|
| | | | 192,848 | | | | | | 285,040 | | |
外汇掉期 *
|
| | | | — | | | | | | 16,247 | | |
其他
|
| | | | 21,251 | | | | | | 25,448 | | |
预付款和其他流动资产
|
| | | | 424,918 | | | | | | 678,089 | | |
| | |
截至2012年12月31日
2022 |
| |
截至6月30日
2023 |
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
权益法投资
|
| | | | 284,536 | | | | | | 262,338 | | |
按公允价值计量的股权证券
|
| | | | 69,319 | | | | | | 101,293 | | |
长期投资总额
|
| | | | 353,855 | | | | | | 363,631 | | |
| | |
截至2012年12月31日
2022 |
| |
截至6月30日
2023 |
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
机械电子设备
|
| | | | 180,264 | | | | | | 189,052 | | |
运输车辆
|
| | | | 3,897 | | | | | | 5,214 | | |
办公室和其他设备
|
| | | | 15,510 | | | | | | 18,338 | | |
租赁改进
|
| | | | 43,440 | | | | | | 46,572 | | |
施工中
|
| | | | 332 | | | | | | 394 | | |
财产和设备
|
| | | | 243,443 | | | | | | 259,570 | | |
减去:累计折旧
|
| | | | (103,836) | | | | | | (129,154) | | |
财产和设备,净额
|
| | | | 139,607 | | | | | | 130,416 | | |
| | |
截至6月30日的6个月
|
| |||||||||
| | |
2022
|
| |
2023
|
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
收入成本
|
| | | | — | | | | | | 375 | | |
销售和营销费用
|
| | | | 324 | | | | | | 380 | | |
一般和行政费用
|
| | | | 15,735 | | | | | | 14,654 | | |
研发费用
|
| | | | 8,301 | | | | | | 11,675 | | |
折旧总额
|
| | | | 24,360 | | | | | | 27,084 | | |
| | |
截至2012年12月31日
2022 |
| |
截至6月30日
2023 |
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
软件
|
| | | | 103,509 | | | | | | 109,495 | | |
减去:累计摊销
|
| | | | (58,648) | | | | | | (70,656) | | |
无形资产净值
|
| | | | 44,861 | | | | | | 38,839 | | |
| | |
截至6月30日的6个月
|
| |||||||||
| | |
2022
|
| |
2023
|
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
销售和营销费用
|
| | | | 254 | | | | | | 3 | | |
一般和行政费用
|
| | | | 4,670 | | | | | | 4,899 | | |
研发费用
|
| | | | 6,840 | | | | | | 7,105 | | |
摊销总额
|
| | | | 11,764 | | | | | | 12,007 | | |
| | |
截至2012年12月31日
2022 |
| |
截至6月30日
2023 |
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
无担保银行贷款
|
| | | | 870,000 | | | | | | 870,000 | | |
| | |
截至6月30日的6个月
|
| |||||||||
| | |
2022
|
| |
2023
|
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
| | | | | | | | | | | | | |
运营租赁成本
|
| | | | 23,502 | | | | | | 22,854 | | |
短期租赁成本
|
| | | | 2,679 | | | | | | 1,660 | | |
合计 | | | | | 26,181 | | | | | | 24,514 | | |
| | |
截至6月30日的6个月
|
| |||||||||
| | |
2022
|
| |
2023
|
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
| | | | | | | | | | | | | |
销售和营销费用
|
| | | | 662 | | | | | | 456 | | |
一般和行政费用
|
| | | | 9,541 | | | | | | 12,512 | | |
研发费用
|
| | | | 15,978 | | | | | | 11,546 | | |
合计 | | | | | 26,181 | | | | | | 24,514 | | |
| | |
截至2012年12月31日
2022 |
| |
截至6月30日
2023 |
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
经营性租赁使用权资产
|
| | | | 141,627 | | | | | | 167,317 | | |
减去:累计摊销
|
| | | | (41,975) | | | | | | (46,012) | | |
合计 | | | | | 99,652 | | | | | | 121,305 | | |
| | |
截至6月30日
2023 |
| |||
加权平均剩余租赁年限(年): | | | | | | | |
经营租赁
|
| | | | 6.46 | | |
加权平均贴现率: | | | | | | | |
经营租赁
|
| | | | 8.61% | | |
| | |
截至6月30日
2023 |
| |||
| | |
人民币
|
| |||
| | | | | | | |
2023
|
| | | | 17,210 | | |
2024
|
| | | | 23,552 | | |
2025
|
| | | | 29,663 | | |
2026
|
| | | | 22,237 | | |
2027
|
| | | | 18,604 | | |
2028年及以后
|
| | | | 77,857 | | |
租赁支付总额
|
| | | | 189,123 | | |
扣除的利息
|
| | | | (50,623) | | |
租赁负债现值
|
| | | | 138,500 | | |
当前部分
|
| | | | 30,189 | | |
经营租赁负债,非流动
|
| | | | 108,311 | | |
| | |
截至6月30日的6个月
|
| |||||||||
| | |
2022
|
| |
2023
|
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
计入租赁负债计量的金额支付的现金 | | | | | | | | | | | | | |
经营租赁产生的营运现金流
|
| | | | 17,928 | | | | | | 6,484 | | |
以租赁义务换取的使用权资产 | | | | | | | | | | | | | |
经营租赁
|
| | | | 45,887 | | | | | | 31,832 | | |
| | |
截至2012年12月31日
2022 |
| |
截至6月30日
2023 |
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
工资和福利应付款
|
| | | | 246,189 | | | | | | 165,238 | | |
应缴税金
|
| | | | 103,067 | | | | | | 59,318 | | |
产品保修
|
| | | | 61,432 | | | | | | 69,915 | | |
合并的应计成本
|
| | | | 136,756 | | | | | | 68,922 | | |
其他应付款和应计费用 *
|
| | | | 237,690 | | | | | | 148,355 | | |
应计费用和其他流动负债
|
| | | | 785,134 | | | | | | 511,748 | | |
| | |
主体
金额 |
| |
未变现债务
发行成本 |
| |
净携载
金额 |
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
2025年11月8日到期的5%投资者票据
|
| | | | 448,318 | | | | | | (8,449) | | | | | | 439,869 | | |
| | |
主体
金额 |
| |
未变现债务
发行成本 |
| |
净携载
金额 |
| |
公允价值
|
| |||||||||||||||
| | |
金额
|
| |
拉平
|
| |||||||||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| | | | | | | | | | |||||||||
2025年11月8日到期的5%投资者票据
|
| | | | 471,335 | | | | | | (7,041) | | | | | | 464,294 | | | | | | 440,879 | | | |
3级
|
|
| | |
截至2012年12月31日
2022 |
| |
截至6月30日
2023 |
|
无风险回报率(%)
|
| |
3.99%
|
| |
4.22%
|
|
波动性
|
| |
6.99%
|
| |
11.01%
|
|
预期股息收益率
|
| |
0.0%
|
| |
0.0%
|
|
预期期限
|
| |
5.0年
|
| |
4.5年
|
|
标的普通股公允价值
|
| |
7.99美元(相当于
人民币55.11元) |
| |
6.96美元(相当于
人民币50.47元) |
|
| | |
1月1日
2023 |
| |
添加
|
| |
公平的变化
包含的值 亏损 |
| |
外来的
交换 翻译 |
| |
结算
|
| |
06月30日
2023 |
| ||||||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| ||||||||||||||||||
负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
ECARX公开令
|
| | | | 10,346 | | | | | | — | | | | | | (3,183) | | | | | | 451 | | | | | | — | | | | | | 7,614 | | |
ECARX私募股权凭证
|
| | | | 6,198 | | | | | | — | | | | | | (1,598) | | | | | | 279 | | | | | | — | | | | | | 4,879 | | |
合计 | | | | | 16,544 | | | | | | — | | | | | | (4,781) | | | | | | 730 | | | | | | — | | | | | | 12,493 | | |
| | |
RSU数量
|
| |
加权
平均 练习 价格 |
| |
加权
平均 公允价值 授予日期 |
| |
加权
剩余 合同年限 |
| |
聚合
固有的 值 |
| |||||||||||||||
| | | | | | | | |
美元
|
| |
美元
|
| | | | | | | |
美元
|
| |||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2023年1月1日业绩突出
|
| | | | 24,431,761 | | | | | | 0.15 | | | | | | 5.60 | | | | | | | | | | | | | | |
已授予(新RSU)
|
| | | | 600,000 | | | | | | 0.48 | | | | | | 4.41 | | | | | | | | | | | | | | |
已授予(替换RSU)
|
| | | | 4,175,352 | | | | | | 0.21 | | | | | | 3.75 | | | | | | | | | | | | | | |
被没收
|
| | | | (1,312,251) | | | | | | 0.29 | | | | | | 5.12 | | | | | | | | | | | | | | |
已更换
|
| | | | (4,175,352) | | | | | | 0.63 | | | | | | 4.11 | | | | | | | | | | | | | | |
截至2023年6月30日未偿还
|
| | | | 23,719,510 | | | | | | 0.08 | | | | | | 5.54 | | | | | | | | | | | | | | |
已归属并预计将于6月30日归属,
2023 |
| | | | 23,719,510 | | | | | | 0.08 | | | | | | 5.54 | | | | | | 8.17 | | | | | | 5.83 | | |
截至2023年6月30日可撤销
|
| | | | 21,847,960 | | | | | | 0.04 | | | | | | 5.77 | | | | | | 8.08 | | | | | | 5.85 | | |
| | |
截至6月30日的6个月
|
| |||
| | |
2022
|
| |
2023
|
|
授予日期 | | | | | | | |
无风险回报率
|
| |
1.61% – 2.36%
|
| |
2.65% – 3.85%
|
|
波动性
|
| |
44.15% – 44.38%
|
| |
44.73%
|
|
预期股息收益率
|
| |
0%
|
| |
0%
|
|
标的普通股公允价值
|
| |
7.57美元
至人民币48.29元 |
| |
6.91美元(相当于
人民币49.90元) |
|
预期条款
|
| |
10年
|
| |
10年
|
|
| | |
截至6月30日的6个月
|
| |||||||||
| | |
2022
|
| |
2023
|
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
研发费用
|
| | | | 23,492 | | | | | | 19,577 | | |
销售和营销费用
|
| | | | 3,969 | | | | | | 4,547 | | |
一般和行政费用
|
| | | | 167,576 | | | | | | 27,933 | | |
合计 | | | | | 195,037 | | | | | | 52,057 | | |
| | |
数量:
选项 |
| |
加权
平均 练习 价格 |
| |
加权
平均 公允价值 授予日期 |
| |
加权
剩余 合同合同 年 |
| |
聚合
固有的 值 |
| |||||||||||||||
| | | | | | | | |
美元
|
| |
美元
|
| |
美元
|
| | | | | | | |||||||||
2023年1月1日业绩突出
|
| | | | 12,853,364 | | | | | | 9.70 | | | | | | 3.14 | | | | | | | | | | | | | | |
已批准
|
| | | | 63,464 | | | | | | 9.70 | | | | | | 3.80 | | | | | | | | | | | | | | |
被没收
|
| | | | (1,527,342) | | | | | | 9.70 | | | | | | 3.26 | | | | | | | | | | | | | | |
截至2023年6月30日未偿还
|
| | | | 11,389,486 | | | | | | 9.70 | | | | | | 3.13 | | | | | | | | | | | | | | |
已归属并预计将于2023年6月30日归属
|
| | | | 11,389,486 | | | | | | 9.70 | | | | | | 3.13 | | | | | | 8.23 | | | | | | — | | |
截至2023年6月30日可撤销
|
| | | | 8,311,048 | | | | | | 9.70 | | | | | | 2.94 | | | | | | 8.19 | | | | | | — | | |
| | |
截至6月30日的6个月
|
| |||
| | |
2022
|
| |
2023
|
|
无风险回报率
|
| |
1.63% – 3.05%
|
| |
3.79%
|
|
波动性
|
| |
44.18% – 44.64%
|
| |
44.95%
|
|
预期股息收益率
|
| |
0%
|
| |
0%
|
|
标的普通股公允价值
|
| |
7.57美元
|
| |
8.02美元
|
|
预期条款
|
| |
10年
|
| |
10年
|
|
| | |
截至6月30日的6个月
|
| |||||||||
| | |
2022
|
| |
2023
|
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
研发费用
|
| | | | — | | | | | | 84 | | |
销售和营销费用
|
| | | | — | | | | | | 392 | | |
一般和行政费用
|
| | | | — | | | | | | (307) | | |
合计 | | | |
|
—
|
| | | | | 169 | | |
| | |
截至6月30日的6个月
|
| |||||||||
| | |
2022
|
| |
2023
|
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
商品销售收入
|
| | |
|
858,080
|
| | | |
|
1,264,263
|
| |
汽车计算平台
|
| | | | 608,078 | | | | | | 1,053,901 | | |
SoC核心模块
|
| | | | 188,338 | | | | | | 200,255 | | |
汽车商品和其他产品
|
| | | | 61,664 | | | | | | 10,107 | | |
软件许可证收入
|
| | |
|
78,995
|
| | | |
|
215,641
|
| |
服务收入
|
| | |
|
376,917
|
| | | |
|
237,533
|
| |
汽车计算平台 - 设计开发服务
|
| | | | 241,090 | | | | | | 119,291 | | |
连接服务
|
| | | | 107,949 | | | | | | 99,508 | | |
其他服务
|
| | | | 27,878 | | | | | | 18,734 | | |
总收入
|
| | | | 1,313,992 | | | | | | 1,717,437 | | |
| | |
截至6月30日的6个月
|
| |||||||||
| | |
2022
|
| |
2023
|
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
时间点
|
| | | | 1,206,043 | | | | | | 1,617,929 | | |
随着时间的推移
|
| | | | 107,949 | | | | | | 99,508 | | |
总收入
|
| | | | 1,313,992 | | | | | | 1,717,437 | | |
| | |
截至2012年12月31日
2022 |
| |
截至6月30日
2023 |
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
流动负债 - 第三方
|
| | | | 4,706 | | | | | | 6,073 | | |
流动负债 - 关联方
|
| | | | 316,667 | | | | | | 386,344 | | |
非流动负债 - 第三方
|
| | | | 70 | | | | | | 12 | | |
非流动负债 - 关联方
|
| | | | 282,080 | | | | | | 203,976 | | |
合同负债,流动和非流动
|
| | | | 603,523 | | | | | | 596,405 | | |
| | |
截至6月30日的6个月
|
| |||||||||
| | |
2022
|
| |
2023
|
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
分子: | | | | | | | | | | | | | |
ECARX控股公司的可用净亏损。
|
| | | | (582,195) | | | | | | (380,586) | | |
可赎回可转换优先股的增加
|
| | | | (177,842) | | | | | | — | | |
计算基本和稀释后每股净亏损的分子
|
| | | | (760,037) | | | | | | (380,586) | | |
分母: | | | | | | | | | | | | | |
普通股加权平均数 - 基本股和稀释股
|
| | | | 236,248,112 | | | | | | 337,395,390 | | |
计算基本和稀释后每股净亏损的分母
|
| | | | 236,248,112 | | | | | | 337,395,390 | | |
普通股每股亏损 | | | | | | | | | | | | | |
-基本和稀释
|
| | |
|
(3.22)
|
| | | |
|
(1.13)
|
| |
| | |
截至6月30日的6个月
|
| |||||||||
| | |
2022
|
| |
2023
|
| ||||||
可赎回可转换优先股
|
| | | | 90,724,289 | | | | | | — | | |
认股权证
|
| | | | — | | | | | | 23,871,971 | | |
| | |
合计
|
| |
少于
一年 |
| |
1年 - 2年
|
| |
2 - 3年
|
| |
3 - 5年
|
| |||||||||||||||
购买承诺
|
| | | | 61,713 | | | | | | 45,046 | | | | | | 6,667 | | | | | | 6,667 | | | | | | 3,333 | | |
| | |
合计
|
| |
少于
一年 |
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
资本承诺
|
| | | | 18,994 | | | | | | 18,994 | | |
主要关联方名称
|
| |
关系性质
|
|
浙江吉利控股集团(“吉利集团”)及其子公司
|
| | 公司控股股东控制的实体 | |
质子控股有限公司及其子公司 | | | 公司控股股东具有重大影响力的实体 | |
安徽新智科技有限公司 | | | 公司控股股东控制的实体 | |
浙江焕福科技有限公司有限公司,(“浙江焕福”,原名浙江亿卡通科技有限公司,有限公司,”浙江益卡通”)
|
| | 公司控股股东控制的实体 | |
xi安联盛智能科技有限公司 | | | 公司控股股东控制的实体 | |
湖北兴基一族集团有限公司有限公司(原名湖北元时代科技有限公司,有限公司)
|
| | 公司控股股东控制的实体 | |
湖北兴基族科技有限公司有限公司(原名湖北兴基时代科技有限公司,有限公司)
|
| | 公司控股股东控制的实体 | |
湖北易创科技有限公司有限公司(“湖北ECARX”)
|
| | 公司控股股东控制的实体 | |
Arteus Group Limited(“Arteus”) | | | 公司控股股东控制的实体 | |
DreamSmart Technology Pte.有限公司(“DreamSmart”)
|
| | 公司控股股东控制的实体 | |
阿波罗智能连接(北京)技术有限公司有限公司。
|
| | 本公司董事一板具有重大影响力的实体 | |
SiEngine科技有限公司(“SiEngine”) | | | 受公司重大影响的实体 | |
苏州同捷汽车电子有限公司 | | | 受公司控股股东重大影响的实体 | |
湖北东骏汽车电子科技有限公司及其子公司
|
| | 受公司重大影响的实体 | |
苏州光矩阵光电科技有限公司有限公司
|
| | 受公司重大影响的实体 | |
HaleyTek AB | | | 受公司重大影响的实体 | |
| | |
截至6月30日的6个月
|
| |||||||||
| | |
2022
|
| |
2023
|
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
收入(一): | | | | | | | | | | | | | |
商品销售收入
|
| | |
|
613,655
|
| | | |
|
1,018,256
|
| |
汽车计算平台
|
| | | | 603,112 | | | | | | 1,013,860 | | |
SoC核心模块
|
| | | | 22 | | | | | | 140 | | |
汽车商品和其他产品
|
| | | | 10,521 | | | | | | 4,256 | | |
软件许可证收入
|
| | |
|
15,481
|
| | | |
|
164,995
|
| |
服务收入
|
| | |
|
376,720
|
| | | |
|
237,263
|
| |
汽车计算平台 - 设计开发服务
|
| | | | 241,090 | | | | | | 119,291 | | |
连接服务
|
| | | | 107,752 | | | | | | 99,254 | | |
其他服务
|
| | | | 27,878 | | | | | | 18,718 | | |
合计 | | | | | 1,005,856 | | | | | | 1,420,514 | | |
| | |
截至6月30日的6个月
|
| |||||||||
| | |
2022
|
| |
2023
|
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
购买产品和服务(二)
|
| | | | 261,495 | | | | | | 197,760 | | |
办公空间租金和行政服务(ii)
|
| | | | 3,421 | | | | | | 2,400 | | |
其他收入(八)
|
| | | | — | | | | | | 7,055 | | |
关联方到期借款利息收入(四)
|
| | | | 2,759 | | | | | | 6,771 | | |
借款和应付关联方票据的利息支出(III)
|
| | | | 1,622 | | | | | | 6,116 | | |
关联方贷款(四)
|
| | | | 8,060 | | | | | | 12,000 | | |
收到的对关联方的贷款偿还(Iv)
|
| | | | 25,000 | | | | | | 8,500 | | |
对安徽新知的财政支持(七)
|
| | | | 28,500 | | | | | | — | | |
偿还关联方借款(三)
|
| | | | 200,000 | | | | | | — | | |
关联方借款(三)
|
| | | | 700,000 | | | | | | 300,000 | | |
向浙江环富转让财产和设备(V)
|
| | | | 1,604 | | | | | | — | | |
| | |
截至2012年12月31日
2022 |
| |
截至6月30日
2023 |
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
应收账款 - 关联方,净额(I)
|
| | | | 835,320 | | | | | | 804,267 | | |
应收关联方款项(ii)(iv)(VIII)
|
| | | | 911,729 | | | | | | 140,225 | | |
其他非流动资产
|
| | | | 213,695 | | | | | | 218,899 | | |
应付账款
|
| | | | 241,773 | | | | | | 101,098 | | |
应付关联方款项(iii)(ix)
|
| | | | 42,843 | | | | | | 341,202 | | |