|
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
|
| | | | 16 | | |
|
风险因素
|
| | | | 18 | | |
|
资本化和负债
|
| | | | 61 | | |
|
精选历史财务数据
|
| | | | 62 | | |
|
使用收益
|
| | | | 75 | | |
|
股利政策
|
| | | | 76 | | |
|
业务
|
| | | | 77 | | |
|
政府法规
|
| | | | 89 | | |
|
管理层对财务状况和运营结果的讨论和分析
|
| | | | 107 | | |
|
管理
|
| | | | 128 | | |
|
主要股东
|
| | | | 138 | | |
|
出售证券持有人
|
| | | | 140 | | |
|
某些关系和关联人交易
|
| | | | 142 | | |
|
征税
|
| | | | 145 | | |
|
股本说明
|
| | | | 152 | | |
|
配送计划
|
| | | | 165 | | |
|
与产品相关的费用
|
| | | | 170 | | |
|
法律事务
|
| | | | 171 | | |
|
专家
|
| | | | 172 | | |
|
公民责任和诉讼服务代理在美国的执行能力
|
| | | | 173 | | |
|
您可以在哪里找到更多信息
|
| | | | 174 | | |
| | |
截止三个月
3月31日 |
| |||||||||
| | |
2022
|
| |
2023
|
| ||||||
百万,不包括每股亏损和分享数据
|
| |
人民币
|
| |
人民币
|
| ||||||
收入 | | | | | | | | | | | | | |
商品销售收入
|
| | | | 499.3 | | | | | | 594.6 | | |
软件许可证收入
|
| | | | 42.7 | | | | | | 102.3 | | |
服务收入
|
| | | | 113.9 | | | | | | 66.0 | | |
总收入
|
| | | | 655.9 | | | | | | 762.9 | | |
销货成本
|
| | | | (404.3) | | | | | | (469.5) | | |
软件许可证成本
|
| | | | (22.4) | | | | | | (30.2) | | |
服务成本
|
| | | | (90.3) | | | | | | (52.4) | | |
收入总成本
|
| | | | (517.0) | | | | | | (552.1) | | |
毛利
|
| | | | 138.9 | | | | | | 210.8 | | |
研发费用
|
| | | | (313.1) | | | | | | (201.2) | | |
销售、一般和行政费用及其他,净额
|
| | | | (136.1) | | | | | | (173.2) | | |
总运营费用
|
| | | | (449.2) | | | | | | (374.4) | | |
运营损失
|
| | | | (310.3) | | | | | | (163.6) | | |
利息收入
|
| | | | 1.6 | | | | | | 7.5 | | |
利息支出
|
| | | | (8.4) | | | | | | (18.1) | | |
权益法投资成果份额
|
| | | | (45.2) | | | | | | (36.5) | | |
股权证券公允价值变动
|
| | | | — | | | | | | 21.5 | | |
子公司解除合并的收益
|
| | | | 72.0 | | | | | | — | | |
凭证负债公允价值变化
|
| | | | — | | | | | | (8.4) | | |
政府拨款
|
| | | | 1.6 | | | | | | 0.9 | | |
外币汇兑损益
|
| | | | (2.7) | | | | | | 2.2 | | |
所得税前亏损
|
| | | | (291.4) | | | | | | (194.5) | | |
所得税费用
|
| | | | (0.3) | | | | | | (0.2) | | |
净亏损
|
| | | | (291.7) | | | | | | (194.7) | | |
其他综合损失: | | | | | | | | | | | | | |
扣除零所得税后的外币折算调整
|
| | | | 8.8 | | | | | | (1.6) | | |
全面亏损
|
| | | | (282.9) | | | | | | (196.3) | | |
不可赎回的非控股权益造成的全面损失
|
| | | | 1.4 | | | | |
|
—
|
| |
可赎回非控股权益的综合亏损
|
| | | | 0.5 | | | | |
|
—
|
| |
可归因于ECARX控股公司的全面亏损
|
| | | | (281.0) | | | | | | (196.3) | | |
每股普通股亏损 | | | | | | | | | | | | | |
-普通股每股基本和摊薄亏损
|
| | | | (1.59) | | | | | | (0.58) | | |
用于计算每股普通股亏损的加权平均普通股数
|
| | | | | | | | | | | | |
-普通股加权平均数
|
| | | | 236,248,112 | | | | | | 337,395,390 | | |
| | |
12月31日
2022 |
| |
3月31日
2023 |
| ||||||
百万,除非另有说明
|
| |
人民币
|
| |
人民币
|
| ||||||
资产 | | | | | | | | | | | | | |
流动资产 | | | | | | | | | | | | | |
现金
|
| | | | 737.4 | | | | | | 949.5 | | |
受限现金
|
| | | | 41.0 | | | | | | 67.0 | | |
应收账款 - 第三方净额
|
| | | | 418.2 | | | | | | 264.1 | | |
应收账款 - 关联方,净额
|
| | | | 483.0 | | | | | | 381.5 | | |
应收票据
|
| | | | 145.4 | | | | | | 327.4 | | |
库存
|
| | | | 131.6 | | | | | | 120.8 | | |
关联方应付金额
|
| | | | 911.6 | | | | | | 91.1 | | |
预付款和其他流动资产
|
| | | | 412.9 | | | | | | 552.7 | | |
流动资产总额
|
| | | | 3,281.1 | | | | | | 2,754.1 | | |
非流动资产 | | | | | | | | | | | | | |
长期投资
|
| | | | 489.8 | | | | | | 474.9 | | |
经营性租赁使用权资产
|
| | | | 85.3 | | | | | | 79.9 | | |
财产和设备,净额
|
| | | | 118.4 | | | | | | 111.6 | | |
无形资产净值
|
| | | | 36.7 | | | | | | 31.0 | | |
其他非流动资产 - 第三方
|
| | | | 26.0 | | | | | | 25.3 | | |
其他非流动资产 - 关联方
|
| | | | 213.7 | | | | | | 216.3 | | |
非流动资产合计
|
| | | | 969.9 | | | | | | 939.0 | | |
总资产
|
| | | | 4,251.0 | | | | | | 3,693.1 | | |
负债 | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | |
短期借款
|
| | | | 870.0 | | | | | | 870.0 | | |
应付帐款 - 第三方
|
| | | | 1,024.2 | | | | | | 820.6 | | |
应付帐款 - 关联方
|
| | | | 239.9 | | | | | | 123.0 | | |
应付票据
|
| | | | 168.4 | | | | | | 184.5 | | |
应付关联方金额
|
| | | | 191.2 | | | | | | 330.0 | | |
合同负债,当前
|
| | | | 4.7 | | | | | | 4.9 | | |
合同负债,流动
|
| | | | 316.7 | | | | | | 336.1 | | |
当期经营租赁负债
|
| | | | 24.1 | | | | | | 21.6 | | |
应计费用和其他流动负债
|
| | | | 738.6 | | | | | | 503.6 | | |
应付所得税
|
| | | | 21.6 | | | | | | 21.6 | | |
流动负债总额
|
| | | | 3,599.4 | | | | | | 3,215.9 | | |
非流动负债 | | | | | | | | | | | | | |
合同负债,非流动
|
| | | | 0.1 | | | | | | 0.1 | | |
合同负债,非流动
|
| | | | 282.1 | | | | | | 243.6 | | |
非流动的可转换应付票据
|
| | | | 439.9 | | | | | | 439.1 | | |
非流动经营租赁负债
|
| | | | 59.5 | | | | | | 61.8 | | |
令状负债,非流动
|
| | | | 16.5 | | | | | | 24.8 | | |
| | |
12月31日
2022 |
| |
3月31日
2023 |
| ||||||
百万,除非另有说明
|
| |
人民币
|
| |
人民币
|
| ||||||
其他非流动负债
|
| | | | 30.7 | | | | | | 33.4 | | |
非流动负债合计
|
| | | | 828.8 | | | | | | 802.8 | | |
总负债
|
| | | | 4,428.2 | | | | | | 4,018.7 | | |
股东亏损 | | | | | | | | | | | | | |
普通股
|
| | | | — | | | | | | — | | |
A类普通股
|
| | | | — | | | | | | — | | |
B类普通股
|
| | | | — | | | | | | — | | |
库藏股,按成本计算
|
| | | | — | | | | | | — | | |
新增实收资本
|
| | | | 5,919.7 | | | | | | 5,967.5 | | |
累计亏损
|
| | | | (5,711.0) | | | | | | (5,905.6) | | |
累计其他综合损失
|
| | | | (385.9) | | | | | | (387.5) | | |
普通股股东应占亏损总额
|
| | | | (177.2) | | | | | | (325.6) | | |
不可赎回的非控股权益
|
| | | | — | | | | | | — | | |
股东亏损总额
|
| | | | (177.2) | | | | | | (325.6) | | |
负债和股东亏损
|
| | | | 4,251.0 | | | | | | 3,693.1 | | |
|
| | |
截止三个月
3月31日 |
| |||||||||
| | |
2022
|
| |
2023
|
| ||||||
百万,除非另有说明
|
| |
人民币
|
| |
人民币
|
| ||||||
净亏损
|
| | | | (291.7) | | | | | | (194.7) | | |
利息收入
|
| | | | (1.6) | | | | | | (7.5) | | |
利息支出
|
| | | | 8.4 | | | | | | 18.1 | | |
所得税费用
|
| | | | 0.3 | | | | | | 0.2 | | |
财产和设备折旧
|
| | | | 12.3 | | | | | | 11.9 | | |
无形资产摊销
|
| | | | 5.8 | | | | | | 5.7 | | |
EBITDA
|
| | | | (266.5) | | | | | | (166.3) | | |
基于股份的薪酬费用
|
| | | | 39.1 | | | | | | 47.8 | | |
调整后的EBITDA
|
| | | | (227.4) | | | | | | (118.5) | | |
| | |
截至2022年12月31日
|
| |||||||||
| | |
千元人民币
|
| |
以千为单位的美元
|
| ||||||
现金和受限现金
|
| | | | 778,341 | | | | | | 112,849 | | |
股东(亏损)总股本
|
| | | | (177,193) | | | | | | (25,691) | | |
银行的短期借款
|
| | | | (870,000) | | | | | | (126,138) | | |
可转换应付票据净额
|
| | | | (439,869) | | | | | | (63,775) | | |
关联方的短期借款
|
| | | | (150,000) | | | | | | (21,748) | | |
借款和其他金融负债
|
| | | | (1,459,869) | | | | | | (211,661) | | |
总市值
|
| | | | (1,637,062) | | | | | | (237,352) | | |
| | |
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
|
| ||||||||||||
| | |
(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:截至2020年、2020年、2021年、2022年12月31日止年度分别为人民币1275,777元、人民币1,466,340元、人民币1,663,356元)
|
| | | | 1,678,234 | | | | | | 1,983,817 | | | | | | 2,434,244 | | | | | | 352,932 | | |
软件许可收入(含关联方:人民币18,168元,
截至本年度人民币24,788元和人民币133,450元 2020年12月31日、2021年12月31日和2022年12月31日) |
| | | | 71,297 | | | | | | 261,265 | | | | | | 404,469 | | | | | | 58,642 | | |
服务收入(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、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444,709元、人民币532,625元和人民币716,069元)
|
| | | | 491,532 | | | | | | 533,981 | | | | | | 718,424 | | | | | | 104,162 | | |
总收入
|
| | | | 2,241,063 | | | | | | 2,779,063 | | | | | | 3,557,137 | | | | | | 515,736 | | |
销货成本(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6073元、人民币220,062元、人民币508,810元)
|
| | | | (1,524,744) | | | | | | (1,749,188) | | | | | | (1,971,125) | | | | | | (285,786) | | |
软件许可费(含关联方:零、零、
截至2020年12月31日、2021年12月31日、2021年12月31日和2021年12月31日止年度人民币21,700元 2022年)。 |
| | | | (27,926) | | | | | | (32,164) | | | | | | (126,807) | | | | | | (18,385) | | |
服务成本(含关联方:零、零、
截至2020年12月31日、2021年12月31日、2021年12月31日和2021年12月31日止年度人民币60,671元 2022年)。 |
| | | | (137,005) | | | | | | (180,518) | | | | | | (468,709) | | | | | | (67,956) | | |
收入总成本
|
| | | | (1,689,675) | | | | | | (1,961,870) | | | | | | (2,566,641) | | | | | | (372,127) | | |
毛利
|
| | | | 551,388 | | | | | | 817,193 | | | | | | 990,496 | | | | | | 143,609 | | |
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) | | | | | | (1,209,385) | | | | | | (1,210,871) | | | | | | (175,560) | | |
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) | | | | | | (12,555) | | |
一般和行政费用(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、2021年12月31日、2022年12月31日止年度分别为2447元、2343元、1990元)
|
| | | | (215,008) | | | | | | (506,873) | | | | | | (1,180,218) | | | | | | (171,116) | | |
其他收入 - 关联方
|
| | | | — | | | | | | — | | | | | | 22,846 | | | | | | 3,312 | | |
其他,净额
|
| | | | (200) | | | | | | 207 | | | | | | (1,939) | | | | | | (281) | | |
总运营费用
|
| | | | (981,869) | | | | | | (1,798,878) | | | | | | (2,456,779) | | | | | | (356,200) | | |
运营损失
|
| | | | (430,481) | | | | | | (981,685) | | | | | | (1,466,283) | | | | | | (212,591) | | |
| | |
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
|
| ||||||||||||
| | |
(in除份额和每股数据外,以千计)
|
| |||||||||||||||||||||
利息收入(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、人民币717元、人民币9069元)
|
| | | | 28,480 | | | | | | 11,783 | | | | | | 12,444 | | | | | | 1,804 | | |
利息支出(含关联方:872元、212元
和截至2020年12月31日的年度人民币18,808元 分别为 和2022) |
| | | | (59,128) | | | | | | (131,666) | | | | | | (51,136) | | | | | | (7,414) | | |
权益法投资收益(亏损)
|
| | | | 148 | | | | | | (2,519) | | | | | | (137,391) | | | | | | (19,920) | | |
股权证券公允价值变动
|
| | | | — | | | | | | — | | | | | | (16,843) | | | | | | (2,442) | | |
出售股权证券的收益
|
| | | | — | | | | | | — | | | | | | 59,728 | | | | | | 8,660 | | |
子公司解除合并的收益
|
| | | | — | | | | | | 10,579 | | | | | | 71,974 | | | | | | 10,435 | | |
权证负债公允价值变动
|
| | | | (39,635) | | | | | | (111,299) | | | | | | (3,245) | | | | | | (470) | | |
政府拨款
|
| | | | 5,998 | | | | | | 4,507 | | | | | | 29,330 | | | | | | 4,252 | | |
外币汇兑收益(损失),净额
|
| | | | 54,842 | | | | | | 18,315 | | | | | | (18,216) | | | | | | (2,641) | | |
所得税前亏损
|
| | | | (439,776) | | | | | | (1,181,985) | | | | | | (1,519,638) | | | | | | (220,327) | | |
所得税费用
|
| | | | (228) | | | | | | (3,447) | | | | | | (21,571) | | | | | | (3,128) | | |
净亏损
|
| | | | (440,004) | | | | | | (1,185,432) | | | | | | (1,541,209) | | | | | | (223,455) | | |
归属于不可赎回非控制性净亏损
兴趣 |
| | | | 345 | | | | | | 5,011 | | | | | | 1,444 | | | | | | 209 | | |
可赎回非控股权益的净亏损
|
| | | | — | | | | | | 806 | | | | | | 464 | | | | | | 67 | | |
可归因于ECARX控股公司的净亏损
|
| | | | (439,659) | | | | | | (1,179,615) | | | | | | (1,539,301) | | | | | | (223,179) | | |
增加可赎回的非控股权益
|
| | |
|
—
|
| | | | | (1,306) | | | | | | (714) | | | | | | (104) | | |
ECARX控股公司的可用净亏损。
|
| | | | (439,659) | | | | | | (1,180,921) | | | | | | (1,540,015) | | | | | | (223,283) | | |
可赎回可转换优先股的增加
|
| | | | (101,286) | | | | | | (243,564) | | | | | | (354,878) | | | | | | (51,452) | | |
普通股股东的净亏损
|
| | | | (540,945) | | | | | | (1,424,485) | | | | | | (1,894,893) | | | | | | (274,735) | | |
每股普通股亏损(1) | | | | | | | | | | | | | | | | | | | | | | | | | |
- 每股基本和稀释亏损,普通股(1)
|
| | | | (2.27) | | | | | | (6.02) | | | | | | (7.92) | | | | | | (1.15) | | |
计算亏损时使用的普通股加权平均数
每股普通股(1) |
| | | | | | | | | | | | | | | | | | | | | | | | |
- 加权平均普通股数(1)
|
| | | | 238,591,421 | | | | | | 236,691,093 | | | | | | 239,296,386 | | | | | | 239,296,386 | | |
净亏损
|
| | | | (440,004) | | | | | | (1,185,432) | | | | | | (1,541,209) | | | | | | (223,455) | | |
其他综合收益(损失): | | | | | | | | | | | | | | | | | | | | | | | | | |
外币折算调整,扣除零收入
税费 |
| | | | 1,497 | | | | | | 4,551 | | | | | | (391,934) | | | | | | (56,825) | | |
全面亏损
|
| | | | (438,507) | | | | | | (1,180,881) | | | | | | (1,933,143) | | | | | | (280,280) | | |
不可赎回的非控股权益造成的全面损失
|
| | | | 345 | | | | | | 5,011 | | | | | | 1,444 | | | | | | 209 | | |
可赎回非控股权益的综合亏损
|
| | | | — | | | | | | 806 | | | | | | 464 | | | | | | 67 | | |
归属于普通股股东的全面损失
|
| | | | (438,162) | | | | | | (1,175,064) | | | | | | (1,931,235) | | | | | | (280,004) | | |
| | |
截至2012年12月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| ||||||||||||
| | |
人民币
|
| |
人民币
|
| |
美元
|
| |||||||||
| | |
(千)
|
| |||||||||||||||
流动资产总额
|
| | | | 2,456,638 | | | | | | 3,281,075 | | | | | | 475,711 | | |
非流动资产合计
|
| | | | 1,510,064 | | | | | | 969,952 | | | | | | 140,628 | | |
总资产
|
| | | | 3,966,702 | | | | | | 4,251,027 | | | | | | 616,339 | | |
流动负债总额
|
| | | | 3,022,657 | | | | | | 3,599,402 | | | | | | 521,863 | | |
非流动负债合计
|
| | | | 489,358 | | | | | | 828,818 | | | | | | 120,167 | | |
总负债
|
| | | | 3,512,015 | | | | | | 4,428,220 | | | | | | 642,030 | | |
夹层总股本
|
| | | | 4,563,407 | | | | | | — | | | | | | — | | |
股东亏损总额
|
| | | | (4,108,720) | | | | | | (177,193) | | | | | | (25,691) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||||||||
| | |
人民币
|
| |
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) | | | | | | (872,325) | | | | | | (405,765) | | | | | | (58,833) | | |
投资活动中使用的净现金
|
| | | | (91,112) | | | | | | (1,391,361) | | | | | | (283,530) | | | | | | (41,108) | | |
融资活动提供的现金净额
|
| | | | 1,138,126 | | | | | | 2,192,792 | | | | | | 537,767 | | | | | | 77,969 | | |
外币汇率变动对现金和限制性现金的影响
|
| | | | (10,023) | | | | | | (32,019) | | | | | | 28,906 | | | | | | 4,194 | | |
现金和受限现金净增(减)
|
| | | | 668,945 | | | | | | (102,913) | | | | | | (122,622) | | | | | | (17,778) | | |
年初现金和限制性现金
|
| | | | 334,931 | | | | | | 1,003,876 | | | | | | 900,963 | | | | | | 130,627 | | |
年末现金和限制性现金
|
| | | | 1,003,876 | | | | | | 900,963 | | | | | | 778,341 | | | | | | 112,849 | | |
| | |
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 | | | | | | 2,923,087 | | | | | | (302,470)(1) | | | | | | 3,557,137 | | |
收入成本
|
| | | | — | | | | | | — | | | | | | (680,699) | | | | | | (2,188,412) | | | | | | 302,470 (1) | | | | | | (2,566,641) | | |
毛利
|
| | | | — | | | | | | — | | | | | | 255,821 | | | | | | 734,675 | | | | | | — | | | | | | 990,496 | | |
运营费用
|
| | | | (26,005) | | | | | | (299) | | | | | | (253,107) | | | | | | (2,274,976) | | | | | | 97,608(5) | | | | | | (2,456,779) | | |
运营损失
|
| | | | (26,005) | | | | | | (299) | | | | | | 2,714 | | | | | | (1,540,301) | | | | | | 97,608 | | | | | | (1,466,283) | | |
利息收入
|
| | | | 6,565 | | | | | | 7,741 | | | | | | 1,448 | | | | | | 2,561 | | | | | | (5,871)(3) | | | | | | 12,444 | | |
利息支出
|
| | | | (3,132) | | | | | | — | | | | | | (17,370) | | | | | | (36,505) | | | | | | 5,871(3) | | | | | | (51,136) | | |
子公司亏损份额和
合并VIE |
| | | | (1,486,141) | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,486,141(4) | | | | | | — | | |
权益法投资收益(亏损)
|
| | | | — | | | | | | — | | | | | | (86,588) | | | | | | (50,803) | | | | | | — | | | | | | (137,391) | | |
股权公允价值变化
安全性 |
| | | | (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 | | |
重组收益/(亏损)
|
| | | | — | | | | | | (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 | | | | | | 17,662 | | | | | | — | | | | | | 7,869 | | |
所得税前亏损
|
| | | | (1,540,015) | | | | | | (1,335,568) | | | | | | 2,793,301 | | | | | | (1,849,805) | | | | | | 412,449 | | | | | | (1,519,638) | | |
所得税费用
|
| | | | — | | | | | | (19,263) | | | | | | — | | | | | | (2,308) | | | | | | — | | | | | | (21,571) | | |
净亏损
|
| | | | (1,540,015) | | | | | | (1,354,831) | | | | | | 2,793,301 | | | | | | (1,852,113) | | | | | | 412,449 | | | | | | (1,541,209) | | |
外币折算
调整,扣除零收入后的净额 税费 |
| | | | (391,934) | | | | | | — | | | | | | — | | | | | | (96,181) | | | | | | 96,181(4) | | | | | | (391,934) | | |
全面亏损
|
| | | | (1,931,949) | | | | | | (1,354,831) | | | | | | 2,793,301 | | | | | | (1,948,294) | | | | | | 508,630 | | | | | | (1,933,143) | | |
| | |
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) | | | | | | (1,938,322) | | | | | | (56,711) | | | | | | 33,463(1) | | | | | | (1,961,870) | | |
毛利
|
| | | | — | | | | | | (400) | | | | | | 817,558 | | | | | | 63,513 | | | | | | (63,478) | | | | | | (817,193) | | |
运营费用
|
| | | | (17,660) | | | | | | (1) | | | | | | (1,726,430) | | | | | | (118,265) | | | | | | 63,478(2) | | | | | | (1,798,878) | | |
运营损失
|
| | | | (17,660) | | | | | | (401) | | | | | | (908,872) | | | | | | (54,752) | | | | | | — | | | | | | (981,685) | | |
利息收入
|
| | | | 885 | | | | | | 20 | | | | | | 11,696 | | | | | | 67 | | | | | | (885)(3) | | | | | | 11,783 | | |
利息支出
|
| | | | (514) | | | | |
|
—
|
| | | | | (131,152) | | | | | | (885) | | | | | | 885(3) | | | | | | (131,666) | | |
子公司和合并VIE的亏损份额
|
| | | | (1,176,110) | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | (1,176,110)(4) | | | | | | — | | |
权益法投资收益(亏损)
|
| | |
|
—
|
| | | |
|
—
|
| | | | | 14,433 | | | | | | (16,952) | | | | | | — | | | | | | (2,519) | | |
子公司解除合并的收益
|
| | |
|
—
|
| | | |
|
—
|
| | | | | 10,579 | | | | |
|
—
|
| | | | | — | | | | | | 10,579 | | |
其他收入(支出)
|
| | | | 12,478 | | | | |
|
—
|
| | | | | (100,220) | | | | | | (735) | | | | | | — | | | | | | (88,477) | | |
所得税前亏损
|
| | | | (1,180,921) | | | | | | (381) | | | | | | (1,103,536) | | | | | | (73,257) | | | | | | 1,176,110 | | | | | | (1,181,985) | | |
所得税费用
|
| | |
|
—
|
| | | |
|
—
|
| | | | | (3,329) | | | | | | (118) | | | | |
|
—
|
| | | | | (3,447) | | |
净亏损
|
| | | | (1,180,921) | | | | | | (381) | | | | | | (1,106,865) | | | | | | (73,375) | | | | | | 1,176,110 | | | | | | (1,185,432) | | |
扣除零所得税后的外币折算调整
|
| | | | 4,551 | | | | |
|
—
|
| | | |
|
—
|
| | | | | (20,310) | | | | | | 20,310(4) | | | | | | 4,551 | | |
全面亏损
|
| | | | (1,176,370) | | | | | | (381) | | | | | | (1,106,865) | | | | | | (93,685) | | | | | | 1,196,420 | | | | | | (1,180,881) | | |
| | |
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VIE的亏损份额
|
| | | | (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日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
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 | | | | | | — | | | | | | 618,032 | | | | | | — | | | | | | 737,384 | | |
受限现金
|
| | | | — | | | | | | — | | | | | | — | | | | | | 40,957 | | | | | | — | | | | | | 40,957 | | |
应收账款
净额 |
| | | | — | | | | | | — | | | | | | — | | | | | | 482,992 | | | | | | — | | | | | | 482,992 | | |
关联方应付金额
|
| | | | 4,168,615 | | | | | | 520 | | | | | | — | | | | | | 931,977 | | | | | | (4,189,523)(1)(2) | | | | | | 911,589 | | |
其他流动资产
|
| | | | 35 | | | | | | 125 | | | | | | — | | | | | | 1,107,993 | | | | | | — | | | | | | 1,108,153 | | |
流动资产总额
|
| | | | 4,287,672 | | | | | | 975 | | | | | | — | | | | | | 3,181,951 | | | | | | (4,189,523) | | | | | | 3,281,075 | | |
非流动资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
对WFOE的投资
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,724,298 | | | | | | (1,724,298)(4) | | | | | | — | | |
长期投资
|
| | | | 69,319 | | | | | | — | | | | | | — | | | | | | 420,445 | | | | | | — | | | | | | 489,764 | | |
无形资产净值
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,110,381 | | | | | | (1,073,692)(5) | | | | | | 36,689 | | |
其他非流动资产
|
| | | | — | | | | | | 213,695 | | | | | | — | | | | | | 229,804 | | | | | | — | | | | | | 443,499 | | |
非流动资产合计
|
| | | | 69,319 | | | | | | 213,695 | | | | | | — | | | | | | 3,484,928 | | | | | | (2,797,990) | | | | | | 969,952 | | |
总资产
|
| | | | 4,356,991 | | | | | | 214,670 | | | | | | — | | | | | | 6,666,879 | | | | | | (6,987,513) | | | | | | 4,251,027 | | |
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
|
| | | | 3,928,883 | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,928,883)(3) | | | | | | — | | |
应付账款
|
| | | | — | | | | | | — | | | | | | — | | | | | | 239,891 | | | | | | — | | | | | | 239,891 | | |
应付关联方金额
|
| | | | 18,925 | | | | | | 1,446 | | | | | | — | | | | | | 4,360,326 | | | | | | (4,189,523)(2) | | | | | | 191,174 | | |
其他流动负债
|
| | | | 146,507 | | | | | | 24,664 | | | | | | — | | | | | | 2,997,166 | | | | | | — | | | | | | 3,168,337 | | |
流动负债总额
|
| | | | 4,094,315 | | | | | | 26,110 | | | | | | — | | | | | | 7,597,383 | | | | | | (8,118,406) | | | | | | 3,599,402 | | |
| | |
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)
|
| |||||||||||||||||||||||||||||||||
非流动负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
非流动负债合计
|
| | | | 439,869 | | | | | | — | | | | | | — | | | | | | 388,949 | | | | | | — | | | | | | 828,818 | | |
总负债
|
| | | | 4,534,184 | | | | | | 26,110 | | | | | | — | | | | | | 7,986,332 | | | | | | (8,118,406) | | | | | | 4,428,220 | | |
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)(3) | | | | | | 5,919,660 | | |
累计亏损
|
| | | | (5,710,977) | | | | | | (1,411,545) | | | | | | — | | | | | | (2,119,506) | | | | | | 3,531,051(3) | | | | | | (5,710,977) | | |
累计其他综合收益/(亏损)
|
| | | | (385,886) | | | | | | — | | | | | | — | | | | | | (116,502) | | | | | | 116,502(3)(4) | | | | | | (385,886) | | |
股东亏损总额
|
| | | | (177,193) | | | | | | 188,560 | | | | | | — | | | | | | (1,319,453) | | | | | | 1,130,893 | | | | | | (177,193) | | |
总负债、夹层权益和
股东亏损 |
| | | | 4,356,991 | | | | | | 214,670 | | | | | | — | | | | | | 6,666,879 | | | | | | (6,987,513) | | | | | | 4,251,027 | | |
|
| | |
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 | | | | | | 76,905 | | | | | | — | | | | | | 877,959 | | |
受限制现金
|
| | | | — | | | | | | — | | | | | | 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 | | | | | | 568,906 | | | | | | (5,378,495)(1)(2) | | | | | | 41,278 | | |
其他流动资产
|
| | | | 5,751 | | | | | | — | | | | | | 728,164 | | | | | | 11,735 | | | | | | — | | | | | | 745,650 | | |
流动资产总额
|
| | | | 3,382,130 | | | | | | 1,590,645 | | | | | | 2,249,429 | | | | | | 729,590 | | | | | | (5,495,156) | | | | | | 2,456,638 | | |
非流动资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
对WFOE的投资
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,593,925 | | | | | | (1,593,925)(4) | | | | | | — | | |
长期投资
|
| | | | — | | | | | | — | | | | | | 441,586 | | | | | | 912,463 | | | | | | — | | | | | | 1,354,049 | | |
其他非流动资产
|
| | | | — | | | | | | — | | | | | | 147,246 | | | | | | 8,769 | | | | | | — | | | | | | 156,015 | | |
非流动资产合计
|
| | | | — | | | | | | — | | | | | | 588,832 | | | | | | 2,515,157 | | | | | | (1,593,925) | | | | | | 1,510,064 | | |
总资产
|
| | | | 3,382,130 | | | | | | 1,590,645 | | | | | | 2,838,261 | | | | | | 3,244,747 | | | | | | (7,089,081) | | | | | | 3,966,702 | | |
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
|
| | | | 2,866,711 | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,866,711)(3) | | | | | | — | | |
| | |
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)
|
| |||||||||||||||||||||||||||||||||
应付账款
|
| | | | — | | | | | | — | | | | | | 159,528 | | | | | | 68,664 | | | | | | (116,661)(1) | | | | | | 111,531 | | |
应付关联方的金额:
|
| | | | 85,390 | | | | | | 521 | | | | | | 2,452,787 | | | | | | 3,216,703 | | | | | | (5,378,495)(1)(2) | | | | | | 376,906 | | |
其他流动负债
|
| | | | 108 | | | | | | 400 | | | | | | 2,490,729 | | | | | | 42,983 | | | | | | — | | | | | | 2,534,220 | | |
流动负债总额
|
| | | | 2,952,209 | | | | | | 921 | | | | | | 5,103,044 | | | | | | 3,328,350 | | | | | | (8,361,867) | | | | | | 3,022,657 | | |
非流动负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
非流动负债合计
|
| | | | — | | | | | | — | | | | |
|
489,358
|
| | | | | — | | | | | | — | | | | |
|
489,358
|
| |
总负债
|
| | | | 2,952,209 | | | | | | 921 | | | | | | 5,592,402 | | | | | | 3,328,350 | | | | | | (8,361,867) | | | | | | 3,512,015 | | |
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
|
| | | | (4,109,041) | | | | | | (10,381) | | | | | | (3,400,550) | | | | | | (63,282) | | | | | | 3,474,213(3) | | | | | | (4,109,041) | | |
累计其他综合收益/(亏损):
|
| | | | 6,048 | | | | | | — | | | | | | — | | | | | | (20,321) | | | | | | 20,321(3)(4) | | | | | | 6,048 | | |
不可赎回非控股
兴趣 |
| | | | — | | | | | | — | | | | |
|
(5,734)
|
| | | | | — | | | | | | — | | | | | | (5,734) | | |
股东亏损总额
|
| | | | (4,102,956) | | | | | | 1,589,724 | | | | | | (2,784,641) | | | | | | (83,603) | | | | | | 1,272,786 | | | | | | (4,108,720) | | |
总负债、夹层权益和股东亏损
|
| | | | 3,382,130 | | | | | | 1,590,645 | | | | | | 2,838,261 | | | | | | 3,244,747 | | | | | | (7,089,081) | | | | | | 3,966,702 | | |
|
| | |
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 | | | | | | (607,227) | | | | | | — | | | | | | (405,765) | | |
投资活动: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
购置房产、设备和无形资产
|
| | | | — | | | | | | — | | | | | | (36,074) | | | | | | (91,703) | | | | | | — | | | | | | (127,777) | | |
处置财产、设备和无形资产的收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,732 | | | | | | — | | | | | | 1,732 | | |
收购股权投资支付的现金
|
| | | | (67,790) | | | | | | — | | | | | | — | | | | | | (11,652) | | | | | | — | | | | | | (79,442) | | |
苏州光子母体解固中处置的现金
|
| | | | — | | | | | | — | | | | | | (22,643) | | | | | | — | | | | | | — | | | | | | (22,643) | | |
转让的收益(支付的现金)
在中国的长期投资 重组 |
| | | | — | | | | | | — | | | | | | 234,949 | | | | | | (234,949) | | | | | | — | | | | | | — | | |
湖北东郡解除合并收到的现金
|
| | | | — | | | | | | — | | | | | | 1,000 | | | | | | — | | | | | | — | | | | | | 1,000 | | |
对权益法被投资人的财务支持
|
| | | | — | | | | | | — | | | | | | (28,500) | | | | | | — | | | | | | — | | | | | | (28,500) | | |
关联方贷款
|
| | | | (251,470) | | | | | | — | | | | | | (8,060) | | | | | | (206,200) | | | | | | 408,470(1)(3) | | | | | | (57,260) | | |
已收到对关联方的贷款偿还
|
| | | | 61,803 | | | | | | — | | | | | | 25,000 | | | | | | 4,360 | | | | | | (61,803)(1) | | | | | | 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 | | | | | | (538,412) | | | | | | 823,509 | | | | | | (283,530) | | |
融资活动: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
发行B系列可转换可赎回优先股所得款项
|
| | | | 159,485 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 159,485 | | |
可赎回非控股股东贡献的现金
股东 |
| | | | — | | | | | | — | | | | | | 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 | | | | | | (408,470)(1)(3) | | | | | | 900,000 | | |
偿还关联方借款
|
| | | | — | | | | | | — | | | | | | (270,000) | | | | | | (811,803) | | | | | | 61,803(1) | | | | | | (1,020,000) | | |
关联方垫款收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | 476,842 | | | | | | (476,842)(2) | | | | | | — | | |
重组中处置的现金
|
| | | | — | | | | | | — | | | | | | (20,000) | | | | | | — | | | | | | — | | | | | | (20,000) | | |
| | |
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)
|
| |||||||||||||||||||||||||||||||||
发行可转换票据所得款项
|
| | | | 527,281 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 527,281 | | |
支付可转换票据发行成本
|
| | | | (2,938) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,938) | | |
COVA的现金收益
|
| | | | 43,724 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 43,724 | | |
吉利战略投资的现金收益
|
| | | | 139,200 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 139,200 | | |
为合并成本支付的现金
|
| | | | (136,985) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (136,985) | | |
融资提供/使用的净现金
活动 |
| | | | 729,767 | | | | | | — | | | | | | (1,055,000) | | | | | | 1,686,509 | | | | | | (823,509) | | | | | | 537,767 | | |
外币汇率效应
现金和限制用途现金变动 |
| | | | (12,308) | | | | | | — | | | | | | — | | | | | | 41,214 | | | | | | — | | | | | | 28,906 | | |
现金和受限现金净增(减)
|
| | | | (39,733) | | | | | | 324 | | | | | | (665,297) | | | | | | 582,084 | | | | | | — | | | | | | (122,622) | | |
开头的现金和受限现金
本年度的 |
| | | | 158,755 | | | | | | 6 | | | | | | 665,297 | | | | | | 76,905 | | | | | | — | | | | | | 900,963 | | |
结尾处的现金和受限现金
年 |
| | | | 119,022 | | | | | | 330 | | | | | | — | | | | | | 658,989 | | | | | | — | | | | | | 778,341 | | |
|
| | |
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
|
| ||||||||||||||||||
经营活动: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
从经营活动中产生/(用于)经营活动的净现金:
|
| | | | (22,741) | | | | | | 20 | | | | | | (817,989) | | | | | | (31,615) | | | | | | — | | | | | | (872,325) | | |
投资活动: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
购置房产、设备和无形资产
|
| | | | — | | | | | | — | | | | | | (69,419) | | | | | | (9,444) | | | | | | — | | | | | | (78,863) | | |
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) | | | | | | — | | | | | | (1,345,637) | | |
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) | | | | | | (28,350) | | | | | | (477,149) | | | | | | 2,137,633(1)(3) | | | | | | (23,850) | | |
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) | | | | | | (3,032,335) | | | | | | 6,798,694 | | | | | | (1,391,361) | | |
| | |
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
|
| ||||||||||||||||||
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 | | |
可退还的押金
与发行的联系 可兑换可赎回的 个 优先股 |
| | | | — | | | | | | — | | | | | | 461,849 | | | | | | — | | | | | | — | | | | | | 461,849 | | |
可退还的款项
与 相关的存款 可转换债券的发行 可赎回优先股 |
| | | | — | | | | | | — | | | | | | (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 | | | | | | — | | | | | | 10,000 | | | | | | (1,610,105)(4) | | | | | | — | | |
由
贡献的现金
非控股股东 |
| | | | — | | | | | | — | | | | | | 32,000 | | | | | | — | | | | | | — | | | | | | 32,000 | | |
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 | | | | | | (2,137,633)(1)(3) | | | | | | 315,152 | | |
偿还借款
关联方 |
| | | | (45,152) | | | | | | — | | | | | | (20,000) | | | | | | — | | | | | | — | | | | | | (65,152) | | |
关联方垫款收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | 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 | | | | | | 3,121,321 | | | | | | (6,798,694) | | | | | | 2,192,792 | | |
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) | | | | | | 43,012 | | | | | | — | | | | | | (102,913) | | |
年初现金和限制性现金
|
| | | | 98,271 | | | | | | — | | | | | | 871,712 | | | | | | 33,593 | | | | | | — | | | | | | 1,003,876 | | |
年末现金和限制性现金
|
| | | | 158,755 | | | | | | 6 | | | | | | 665,297 | | | | | | 76,905 | | | | | | — | | | | | | 900,963 | | |
|
| | |
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
|
| ||||||||||||||||||
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: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
购买财产、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) | | |
向关联方收取预付款的收益
|
| | | | — | | | | | | — | | | | | | 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: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
发行可转换债券所得收益
可赎回优先股 |
| | | | 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 | | |
可转换可赎回优先股发行成本支付
|
| | | | — | | | | | | — | | | | | | — | | | | | | (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 | | |
外币兑换效果
现金和受限利率变化 现金 |
| | | | (10,012) | | | | | | — | | | | | | — | | | | | | (11) | | | | | | — | | | | | | (10,023) | | |
现金和受限现金净增加
|
| | | | 98,271 | | | | | | — | | | | | | 536,781 | | | | | | 33,893 | | | | | | — | | | | | | 668,945 | | |
年初现金和限制性现金
|
| | | | — | | | | | | — | | | | | | 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
|
| |||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| ||||||||||||
净亏损
|
| | | | (440,004) | | | | | | (1,185,432) | | | | | | (1,541,209) | | | | | | (223,454) | | |
基于股份的薪酬费用
|
| | | | 11,410 | | | | | | 179,933 | | | | | | 725,651 | | | | | | 105,210 | | |
调整后净亏损
|
| | | | (428,594) | | | | | | (1,005,499) | | | | | | (815,558) | | | | | | (118,244) | | |
净亏损
|
| | | | (440,004) | | | | | | (1,185,432) | | | | | | (1,541,209) | | | | | | (223,454) | | |
利息收入
|
| | | | (28,480) | | | | | | (11,783) | | | | | | (12,444) | | | | | | (1,804) | | |
利息支出
|
| | | | 59,128 | | | | | | 131,666 | | | | | | 51,136 | | | | | | 7,414 | | |
所得税费用
|
| | | | 228 | | | | | | 3,447 | | | | | | 21,571 | | | | | | 3,128 | | |
财产和设备折旧
|
| | | | 38,480 | | | | | | 43,137 | | | | | | 45,087 | | | | | | 6,537 | | |
无形资产摊销
|
| | | | 20,478 | | | | | | 21,875 | | | | | | 22,568 | | | | | | 3,272 | | |
基于股份的薪酬费用
|
| | | | 11,410 | | | | | | 179,933 | | | | | | 725,651 | | | | | | 105,210 | | |
调整后的EBITDA
|
| | | | (338,760) | | | | | | (817,157) | | | | | | (687,640) | | | | | | (99,697) | | |
|
类别
|
| |
相关专利
|
|
|
SoC相关技术
|
| |
CN202020096517.6、CN202111062050.9
|
|
|
软件堆栈相关技术
|
| |
CN202010215143.X,CN202111168332.7
|
|
|
操作系统相关技术
|
| |
|
|
| | |
截至2022年12月31日
|
| |||||||||
| | |
编号
|
| |
%
|
| ||||||
函数: | | | | | | | | | | | | | |
研发
|
| | | | 1,093 | | | | | | 73 | | |
质量运营
|
| | | | 59 | | | | | | 4 | | |
一般事务和管理
|
| | | | 298 | | | | | | 20 | | |
市场营销和销售
|
| | | | 51 | | | | | | 3 | | |
合计
|
| | | | 1,501 | | | | | | 100 | | |
位置
|
| |
大致大小
广场上的 (大楼) 米 |
| |
主要用途
|
| |
租期(年)
|
| |||
杭州
|
| | | | 7,680 | | | |
运营、研发
|
| |
2~3年
|
|
北京
|
| | | | 1,150 | | | |
产品研发
|
| |
1年
|
|
上海
|
| | | | 5,246 | | | |
运营、研发
|
| |
2~3年
|
|
武汉
|
| | | | 10,208 | | | |
产品研发
|
| |
1~3年
|
|
大连
|
| | | | 1,909 | | | |
产品研发
|
| |
1~3年
|
|
成都
|
| | | | 648 | | | |
产品研发
|
| |
1年
|
|
苏州
|
| | | | 1,629 | | | |
运营、研发
|
| |
两年
|
|
哥德堡
|
| | | | 2,164 | | | |
产品研发
|
| |
5年
|
|
伦敦
|
| | | | 1,504 | | | |
操作
|
| |
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
|
| |
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 | | | | | | 2,434,244 | | | | | | 352,932 | | | | | | 68.4 | | |
软件许可证收入
|
| | | | 71,297 | | | | | | 3.2 | | | | | | 261,265 | | | | | | 9.4 | | | | | | 404,469 | | | | | | 58,642 | | | | | | 11.4 | | |
服务收入
|
| | | | 491,532 | | | | | | 21.9 | | | | | | 533,981 | | | | | | 19.2 | | | | | | 718,424 | | | | | | 104,162 | | | | | | 20.2 | | |
合计 | | | | | 2,241,063 | | | | | | 100.0 | | | | | | 2,779,063 | | | | | | 100.0 | | | | | | 3,557,137 | | | | | | 515,736 | | | | | | 100.0 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | |
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 | | | | | | 1,971,125 | | | | | | 285,786 | | | | | | 55.4 | | |
软件许可证成本
|
| | | | 27,926 | | | | | | 1.2 | | | | | | 32,164 | | | | | | 1.2 | | | | | | 126,807 | | | | | | 18,385 | | | | | | 3.6 | | |
服务成本
|
| | | | 137,005 | | | | | | 6.1 | | | | | | 180,518 | | | | | | 6.5 | | | | | | 468,709 | | | | | | 67,956 | | | | | | 13.2 | | |
合计 | | | | | 1,689,675 | | | | | | 75.4 | | | | | | 1,961,870 | | | | | | 70.6 | | | | | | 2,566,641 | | | | | | 372,127 | | | | | | 72.2 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||||||||
| | |
人民币
|
| |
%
|
| |
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 | | | | | | 1,209,385 | | | | | | 43.5 | | | | | | 1,210,871 | | | | | | 175,560 | | | | | | 34.0 | | |
销售和营销费用
|
| | | | 60,643 | | | | | | 2.7 | | | | | | 82,827 | | | | | | 3.0 | | | | | | 86,597 | | | | | | 12,555 | | | | | | 2.4 | | |
一般和行政费用
|
| | | | 215,008 | | | | | | 9.6 | | | | | | 506,873 | | | | | | 18.2 | | | | | | 1,180,218 | | | | | | 171,116 | | | | | | 33.2 | | |
其他收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (22,846) | | | | | | (3,312) | | | | | | (0.6) | | |
其他,净额
|
| | | | 200 | | | | | | — | | | | | | (207) | | | | | | — | | | | | | 1,939 | | | | | | 281 | | | | | | 0.1 | | |
合计 | | | | | 981,869 | | | | | | 43.8 | | | | | | 1,798,878 | | | | | | 64.7 | | | | | | 2,456,779 | | | | | | 356,200 | | | | | | 69.1 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||||||||
| | |
人民币
|
| |
%
|
| |
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 | | | | | | 2,434,244 | | | | | | 352,932 | | | | | | 68.4 | | |
- 软件许可证收入
|
| | | | 71,297 | | | | | | 3.2 | | | | | | 261,265 | | | | | | 9.4 | | | | | | 404,469 | | | | | | 58,642 | | | | | | 11.4 | | |
- 服务收入
|
| | | | 491,532 | | | | | | 21.9 | | | | | | 533,981 | | | | | | 19.2 | | | | | | 718,424 | | | | | | 104,162 | | | | | | 20.2 | | |
总收入
|
| | | | 2,241,063 | | | | | | 100.0 | | | | | | 2,779,063 | | | | | | 100.0 | | | | | | 3,557,137 | | | | | | 515,736 | | | | | | 100.0 | | |
成本 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
- 销售商品成本
|
| | | | (1,524,744) | | | | | | (68.1) | | | | | | (1,749,188) | | | | | | (62.9) | | | | | | (1,971,125) | | | | | | (285,786) | | | | | | (55.4) | | |
- 软件许可证成本
|
| | | | (27,926) | | | | | | (1.2) | | | | | | (32,164) | | | | | | (1.2) | | | | | | (126,807) | | | | | | (18,385) | | | | | | (3.6) | | |
- 服务成本
|
| | | | (137,005) | | | | | | (6.1) | | | | | | (180,518) | | | | | | (6.5) | | | | | | (468,709) | | | | | | (67,956) | | | | | | (13.2) | | |
收入总成本
|
| | | | (1,689,675) | | | | | | (75.4) | | | | | | (1,961,870) | | | | | | (70.6) | | | | | | (2,566,641) | | | | | | (372,127) | | | | | | (72.2) | | |
毛利
|
| | | | 551,388 | | | | | | 24.6 | | | | | | 817,193 | | | | | | 29.4 | | | | | | 990,496 | | | | | | 143,609 | | | | | | 27.8 | | |
运营费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
- 研究与开发费用
|
| | | | (706,018) | | | | | | (31.5) | | | | | | (1,209,385) | | | | | | (43.5) | | | | | | (1,210,871) | | | | | | (175,560) | | | | | | (34.0) | | |
- 销售和营销费用
|
| | | | (60,643) | | | | | | (2.7) | | | | | | (82,827) | | | | | | (3.0) | | | | | | (86,597) | | | | | | (12,555) | | | | | | (2.4) | | |
- 一般和行政费用
|
| | | | (215,008) | | | | | | (9.6) | | | | | | (506,873) | | | | | | (18.2) | | | | | | (1,180,218) | | | | | | (171,116) | | | | | | (33.2) | | |
- 其他收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 22,846 | | | | | | 3,312 | | | | | | 0.6 | | |
- 其他,净
|
| | | | (200) | | | | | | — | | | | | | 207 | | | | | | — | | | | | | (1,939) | | | | | | (281) | | | | | | (0.1) | | |
总运营费用
|
| | | | (981,869) | | | | | | (43.8) | | | | | | (1,798,878) | | | | | | (64.7) | | | | | | (2,456,779) | | | | | | (356,200) | | | | | | (69.1) | | |
运营损失
|
| | | | (430,481) | | | | | | (19.2) | | | | | | (981,685) | | | | | | (35.3) | | | | | | (1,466,283) | | | | | | (212,591) | | | | | | (41.3) | | |
利息收入
|
| | | | 28,480 | | | | | | 1.3 | | | | | | 11,783 | | | | | | 0.4 | | | | | | 12,444 | | | | | | 1,804 | | | | | | 0.3 | | |
利息支出
|
| | | | (59,128) | | | | | | (2.6) | | | | | | (131,666) | | | | | | (4.7) | | | | | | (51,136) | | | | | | (7,414) | | | | | | (1.4) | | |
权益法投资收益(亏损)
|
| | | | 148 | | | | | | — | | | | | | (2,519) | | | | | | (0.1) | | | | | | (137,391) | | | | | | (19,920) | | | | | | (3.7) | | |
股权公允价值变化
安全性 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (16,843) | | | | | | (2,442) | | | | | | (0.5) | | |
出售股权证券的收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 59,728 | | | | | | 8,660 | | | | | | 1.7 | | |
解除合并的收益
子公司 |
| | | | — | | | | | | — | | | | | | 10,579 | | | | | | 0.4 | | | | | | 71,974 | | | | | | 10,435 | | | | | | 2.0 | | |
权证公允价值变动
负债 |
| | | | (39,635) | | | | | | (1.8) | | | | | | (111,299) | | | | | | (4.0) | | | | | | (3,245) | | | | | | (470) | | | | | | (0.1) | | |
政府拨款
|
| | | | 5,998 | | | | | | 0.3 | | | | | | 4,507 | | | | | | 0.2 | | | | | | 29,330 | | | | | | 4,252 | | | | | | 0.8 | | |
外币兑换收益,净额
|
| | | | 54,842 | | | | | | 2.4 | | | | | | 18,315 | | | | | | 0.7 | | | | | | (18,216) | | | | | | (2,641) | | | | | | (0.5) | | |
所得税前亏损
|
| | | | (439,776) | | | | | | (19.6) | | | | | | (1,181,985) | | | | | | (42.4) | | | | | | (1,519,638) | | | | | | (220,327) | | | | | | (42.7) | | |
所得税费用
|
| | | | (228) | | | | | | — | | | | | | (3,447) | | | | | | (0.1) | | | | | | (21,571) | | | | | | (3,128) | | | | | | (0.6) | | |
净亏损
|
| | | | (440,004) | | | | | | (19.6) | | | | | | (1,185,432) | | | | | | (42.5) | | | | | | (1,541,209) | | | | | | (223,455) | | | | | | (43.3) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| ||||||||||||
净亏损
|
| | | | (440,004) | | | | | | (1,185,432) | | | | | | (1,541,209) | | | | | | (223,454) | | |
基于股份的薪酬费用
|
| | | | 11,410 | | | | | | 179,933 | | | | | | 725,651 | | | | | | 105,210 | | |
调整后净亏损
|
| | | | (428,594) | | | | | | (1,005,499) | | | | | | (815,558) | | | | | | (118,244) | | |
净亏损
|
| | | | (440,004) | | | | | | (1,185,432) | | | | | | (1,541,209) | | | | | | (223,454) | | |
利息收入
|
| | | | (28,480) | | | | | | (11,783) | | | | | | (12,444) | | | | | | (1,804) | | |
利息支出
|
| | | | 59,128 | | | | | | 131,666 | | | | | | 51,136 | | | | | | 7,414 | | |
所得税费用
|
| | | | 228 | | | | | | 3,447 | | | | | | 21,571 | | | | | | 3,128 | | |
财产和设备折旧
|
| | | | 38,480 | | | | | | 43,137 | | | | | | 45,087 | | | | | | 6,537 | | |
无形资产摊销
|
| | | | 20,478 | | | | | | 21,875 | | | | | | 22,568 | | | | | | 3,272 | | |
基于股份的薪酬费用
|
| | | | 11,410 | | | | | | 179,933 | | | | | | 725,651 | | | | | | 105,210 | | |
调整后的EBITDA
|
| | | | (338,760) | | | | | | (817,157) | | | | | | (687,640) | | | | | | (99,697) | | |
| | |
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 | | | | | | 2,434,244 | | | | | | 352,932 | | | | | | 450,427 | | | | | | 65,306 | | | | | | 22.7 | | |
汽车计算平台
|
| | | | 1,423,548 | | | | | | 1,690,849 | | | | | | 245,150 | | | | | | 267,301 | | | | | | 38,755 | | | | | | 18.8 | | |
SoC核心模块
|
| | | | 333,421 | | | | | | 660,554 | | | | | | 95,771 | | | | | | 327,133 | | | | | | 47,430 | | | | | | 98.1 | | |
商品和其他产品
|
| | | | 226,848 | | | | | | 82,841 | | | | | | 12,011 | | | | | | (144,007) | | | | | | (20,879) | | | | | | (63.5) | | |
| | |
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)
|
| |||||||||||||||||||||||||||||||||
软件许可证收入
|
| | | | 261,265 | | | | | | 404,469 | | | | | | 58,642 | | | | | | 143,204 | | | | | | 20,763 | | | | | | 54.8 | | |
服务收入
|
| | | | 533,981 | | | | | | 718,424 | | | | | | 104,162 | | | | | | 184,443 | | | | | | 26,742 | | | | | | 34.5 | | |
汽车计算平台−设计
和开发服务 |
| | | | 306,358 | | | | | | 468,770 | | | | | | 67,966 | | | | | | 162,412 | | | | | | 23,548 | | | | | | 53.0 | | |
连接服务
|
| | | | 188,349 | | | | | | 212,738 | | | | | | 30,844 | | | | | | 24,389 | | | | | | 3,536 | | | | | | 12.9 | | |
其他服务
|
| | | | 39,274 | | | | | | 36,916 | | | | | | 5,352 | | | | | | (2,358) | | | | | | (342) | | | | | | (6.0) | | |
总收入
|
| | | | 2,779,063 | | | | | | 3,557,137 | | | | | | 515,736 | | | | | | 778,074 | | | | | | 112,811 | | | | | | 28.0 | | |
|
| | |
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 | | | | | | 1,971,125 | | | | | | 285,786 | | | | | | 221,937 | | | | | | 32,178 | | | | | | 12.7 | | |
软件许可证成本
|
| | | | 32,164 | | | | | | 126,807 | | | | | | 18,385 | | | | | | 94,643 | | | | | | 13,722 | | | | | | 294.3 | | |
服务成本
|
| | | | 180,518 | | | | | | 468,709 | | | | | | 67,956 | | | | | | 288,191 | | | | | | 41,784 | | | | | | 159.6 | | |
合计 | | | | | 1,961,870 | | | | | | 2,566,641 | | | | | | 372,127 | | | | | | 604,771 | | | | | | 87,684 | | | | | | 30.8 | | |
| | |
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
|
| | | | 817,193 | | | | | | 990,496 | | | | | | 143,609 | | | | | | 173,303 | | | | | | 25,127 | | | | | | 21.2 | | |
毛利率(%)
|
| | | | 29.4 | | | | | | 27.8 | | | | | | 27.8 | | | | | | — | | | | | | — | | | | | | — | | |
| | |
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
|
| | | | 1,209,385 | | | | | | 1,210,871 | | | | | | 175,560 | | | | | | 1,486 | | | | | | 215 | | | | | | 0.1 | | |
销售和营销费用
|
| | | | 82,827 | | | | | | 86,597 | | | | | | 12,555 | | | | | | 3,770 | | | | | | 547 | | | | | | 4.6 | | |
一般和行政费用
|
| | | | 506,873 | | | | | | 1,180,218 | | | | | | 171,116 | | | | | | 673,345 | | | | | | 97,626 | | | | | | 132.8 | | |
其他收入
|
| | | | — | | | | | | (22,846) | | | | | | (3,312) | | | | | | (22,846) | | | | | | (3,312) | | | | | | — | | |
其他,净额
|
| | | | (207) | | | | | | 1,939 | | | | | | 281 | | | | | | 2,146 | | | | | | 311 | | | | | | (1,036.7) | | |
合计 | | | | | 1,798,878 | | | | | | 2,456,779 | | | | | | 356,200 | | | | | | 657,901 | | | | | | 95,387 | | | | | | 36.6 | | |
| | |
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 | | | | | | 180,518 | | | | | | 43,513 | | | | | | 31.8 | | |
合计 | | | | | 1,689,675 | | | | | | 1,961,870 | | | | | | 272,195 | | | | | | 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 | | | | | | 817,193 | | | | | | 265,805 | | | | | | 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 | | | | | | 1,209,385 | | | | | | 503,367 | | | | | | 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 | | | | | | 506,873 | | | | | | 291,865 | | | | | | 135.7 | | |
其他,净额
|
| | | | 200 | | | | | | (207) | | | | | | (407) | | | | | | (203.5) | | |
合计 | | | | | 981,869 | | | | | | 1,798,878 | | | | | | 817,009 | | | | | | 83.2 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||||||||
| | |
人民币
|
| |
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) | | | | | | (872,325) | | | | | | (405,765) | | | | | | (58,833) | | |
投资活动中使用的净现金
|
| | | | (91,112) | | | | | | (1,391,361) | | | | | | (283,530) | | | | | | (41,108) | | |
融资活动提供的现金净额
|
| | | | 1,138,126 | | | | | | 2,192,792 | | | | | | 537,767 | | | | | | 77,969 | | |
外币汇率变动对现金和限制性现金的影响
|
| | | | (10,023) | | | | | | (32,019) | | | | | | 28,906 | | | | | | 4,194 | | |
现金和受限现金净增(减)
|
| | | | 668,945 | | | | | | (102,913) | | | | | | (122,622) | | | | | | (17,778) | | |
年初现金和限制性现金
|
| | | | 334,931 | | | | | | 1,003,876 | | | | | | 900,963 | | | | | | 130,627 | | |
年末现金和限制性现金
|
| | | | 1,003,876 | | | | | | 900,963 | | | | | | 778,341 | | | | | | 112,849 | | |
| | |
按期付款
|
| |||||||||||||||||||||||||||||||||
| | |
合计
|
| |
少于
1年 |
| |
1年 - 2年
|
| |
2 - 3年
|
| |
3 - 5年
|
| |
超过
5年 |
| ||||||||||||||||||
| | |
(千元人民币)
|
| |||||||||||||||||||||||||||||||||
经营租赁承诺额
|
| | | | 113,905 | | | | | | 28,118 | | | | | | 14,596 | | | | | | 14,173 | | | | | | 20,856 | | | | | | 36,162 | | |
采购承诺
|
| | | | 93,818 | | | | | | 73,817 | | | | | | 6,667 | | | | | | 6,667 | | | | | | 6,667 | | | | | | — | | |
资本承诺
|
| | | | 1,806 | | | | | | 1,806 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
银行的短期借款
|
| | | | 870,000 | | | | | | 870,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
关联方的短期借款
|
| | | | 150,000 | | | | | | 150,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
短期借款利息
|
| | | | 25,541 | | | | | | 25,541 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
合计 | | | | | 1,255,070 | | | | | | 1,149,282 | | | | | | 21,263 | | | | | | 20,840 | | | | | | 27,523 | | | | | | 36,162 | | |
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% | | |
日期
|
| |
公允价值
每股 |
| |
折扣
费率 |
| |
DLOM
|
| |||||||||
| | |
(美元)
|
| |||||||||||||||
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 | | |
46
|
| | 董事 | |
倪某Li | | |
39
|
| | 董事 | |
张吉姆(张兴生) | | |
68
|
| | 独立董事 | |
格雷斯·惠堂 | | |
63
|
| | 独立董事 | |
君宏恒 | | |
41
|
| | 独立董事 | |
彼得·西里诺 | | |
51
|
| | 首席运营官 | |
Ramesh Narasimhan | | |
51
|
| | 首席财务官 | |
| | |
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
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
君宏恒(4)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
彼得·西里诺
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ramesh Narasimhan
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
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(5)
|
| | | | 144,440,574 | | | | | | 24,480,458 | | | | | | 168,921,032 | | | | | | 50.1 | | | | | | 50.03 | | |
Share Link Venture Limited(6)
|
| | | | 46,286,735 | | | | | | — | | | | | | 46,286,735 | | | | | | 13.7 | | | | | | 5.9 | | |
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(7)
|
| | | | 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)
|
| ||||||||||||||||||||||||||||||
富Li实业创新者有限公司(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 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Share Link Venture Limited(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 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
吉利汽车控股有限公司(8)
|
| | | | 5,155,389 | | | | | | 1.5 | | | | | | — | | | | | | — | | | | | | 5,155,389 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Cova收购保荐人有限责任公司(9)
|
| | | | 5,250,000 | | | | | | 1.6 | | | | | | 8,872,000 | | | | | | 37.2 | | | | | | 5,250,000 | | | | | | 8,872,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Lumar Technologies,Inc.(10)
|
| | | | 1,500,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | 1,500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
吉利投资控股有限公司(11)
|
| | | | 2,000,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | 2,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
莲花科技股份有限公司(12)
|
| | | | 1,052,632 | | | | | | * | | | | | | — | | | | | | — | | | | | | 1,052,632 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
SPDB国际(香港)有限公司(13)
|
| | | | 3,119,566 | | | | | | * | | | | | | — | | | | | | — | | | | | | 3,119,566 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
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)
|
| ||||||||||||||||||||||||||||||
中银(香港)投资有限公司(14)
|
| | | | 2,673,914 | | | | | | * | | | | | | — | | | | | | — | | | | | | 2,673,914 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
美国证券交易委员会注册费
|
| |
144,371美元
|
|
|
律师费和开支
|
| |
410,000美元
|
|
|
会计师手续费和费用
|
| |
US$ 40,000
|
|
|
打印费
|
| |
US$ 7,000
|
|
|
杂项成本
|
| |
US$ 5,000
|
|
|
合计
|
| |
606,371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
|
| | | | 877,959 | | | | | | 737,384 | | | | | | 106,911 | | |
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 | | | | | | 5,938 | | |
应收账款 - 第三方净额
|
| |
4
|
| | | | 184,546 | | | | | | 418,222 | | | | | | 60,636 | | |
应收账款 - 关联方,净额
|
| |
4, 28
|
| | | | 768,747 | | | | | | 482,992 | | | | | | 70,027 | | |
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 | | | | | | 145,442 | | | | | | 21,087 | | |
库存
|
| |
6
|
| | | | 223,319 | | | | | | 131,555 | | | | | | 19,074 | | |
关联方应付金额
|
| |
28
|
| | | | 41,278 | | | | | | 911,589 | | | | | | 132,168 | | |
预付款和其他流动资产
|
| |
7
|
| | | | 200,075 | | | | | | 412,934 | | | | | | 59,870 | | |
流动资产总额
|
| | | | | | | 2,456,638 | | | | | | 3,281,075 | | | | | | 475,711 | | |
非流动资产 | | | | | | | | | | | | | | | | | | | | | | |
长期投资
|
| |
8
|
| | | | 1,354,049 | | | | | | 489,764 | | | | | | 71,009 | | |
财产和设备,净额
|
| |
9
|
| | | | 103,156 | | | | | | 118,449 | | | | | | 17,173 | | |
无形资产净值
|
| |
10
|
| | | | 31,026 | | | | | | 36,689 | | | | | | 5,319 | | |
经营性租赁使用权资产
|
| |
17
|
| | | | — | | | | | | 85,326 | | | | | | 12,371 | | |
其他非流动资产
|
| | | | | | | 19,904 | | | | | | 26,029 | | | | | | 3,773 | | |
其他非流动资产
|
| |
28
|
| | | | 1,929 | | | | | | 213,695 | | | | | | 30,983 | | |
非流动资产合计
|
| | | | | | | 1,510,064 | | | | | | 969,952 | | | | | | 140,628 | | |
总资产
|
| | | | | | | 3,966,702 | | | | | | 4,251,027 | | | | | | 616,339 | | |
| | | | | |
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 | | | | | | 126,138 | | |
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 | | | | | | 1,024,194 | | | | | | 148,494 | | |
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 | | | | | | 239,891 | | | | | | 34,781 | | |
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 | | | | | | 24,416 | | |
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
|
| | | | 376,906 | | | | | | 191,174 | | | | | | 27,718 | | |
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 | | | | | | 682 | | |
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 | | | | | | 45,912 | | |
经营租赁负债,流动
|
| |
17
|
| | | | — | | | | | | 24,152 | | | | | | 3,502 | | |
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
|
| | | | 458,979 | | | | | | 738,603 | | | | | | 107,087 | | |
应付所得税
|
| | | | | | | — | | | | | | 21,610 | | | | | | 3,133 | | |
流动负债总额
|
| | | | | | | 3,022,657 | | | | | | 3,599,402 | | | | | | 521,863 | | |
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 | | | | | | 40,898 | | |
可转换应付票据
|
| |
16
|
| | | | — | | | | | | 439,869 | | | | | | 63,775 | | |
非流动经营租赁负债
|
| |
17
|
| | | | — | | | | | | 59,539 | | | | | | 8,632 | | |
非流动担保负债
|
| |
13
|
| | | | — | | | | | | 16,544 | | | | | | 2,399 | | |
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 | | | | | | 4,453 | | |
非流动负债合计
|
| | | | | | | 489,358 | | | | | | 828,818 | | | | | | 120,167 | | |
总负债
|
| | | | | | | 3,512,015 | | | | | | 4,428,220 | | | | | | 642,030 | | |
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 | | | | | | 858,270 | | |
累计亏损
|
| | | | | | | (4,109,041) | | | | | | (5,710,977) | | | | | | (828,014) | | |
累计其他综合收益(亏损)
|
| | | | | | | 6,048 | | | | | | (385,886) | | | | | | (55,948) | | |
普通股股东应占亏损总额
|
| | | | | | | (4,102,986) | | | | | | (177,193) | | | | | | (25,691) | | |
不可赎回的非控股权益
|
| |
20(a)
|
| | | | (5,734) | | | | | | — | | | | | | — | | |
股东亏损总额
|
| | | | | | | (4,108,720) | | | | | | (177,193) | | | | | | (25,691) | | |
负债、夹层股权和股东亏损
|
| | | | | | | 3,966,702 | | | | | | 4,251,027 | | | | | | 616,339 | | |
| | | | | |
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
|
| | | | | | | | | | | | | | | | | | | | | | | | |
货物销售收入(含关联方:1,275,777元、1,466,340元、1,663,356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 | | | | | | 2,434,244 | | | | | | 352,932 | | |
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 | | | | | | 58,642 | | |
服务收入(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、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444,709元、人民币532,625元和人民币716,069元)
|
| | | | | | | 491,532 | | | | | | 533,981 | | | | | | 718,424 | | | | | | 104,162 | | |
总收入
|
| | | | | | | 2,241,063 | | | | | | 2,779,063 | | | | | | 3,557,137 | | | | | | 515,736 | | |
销货成本(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6073元、人民币220,062元、人民币508,810元)
|
| | | | | | | (1,524,744) | | | | | | (1,749,188) | | | | | | (1,971,125) | | | | | | (285,786) | | |
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) | | | | | | (18,385) | | |
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) | | | | | | (180,518) | | | | | | (468,709) | | | | | | (67,956) | | |
收入总成本
|
| | | | | | | (1,689,675) | | | | | | (1,961,870) | | | | | | (2,566,641) | | | | | | (372,127) | | |
毛利
|
| | | | | | | 551,388 | | | | | | 817,193 | | | | | | 990,496 | | | | | | 143,609 | | |
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) | | | | | | (1,209,385) | | | | | | (1,210,871) | | | | | | (175,560) | | |
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) | | | | | | (12,555) | | |
一般及行政费用(含关联方:2447元、2343元、1990元)
分别截至2020年、2021年和2022年12月31日的年度) |
| | | | | | | (215,008) | | | | | | (506,873) | | | | | | (1,180,218) | | | | | | (171,116) | | |
其他收入 - 关联方
|
| |
28
|
| | | | — | | | | | | — | | | | | | 22,846 | | | | | | 3,312 | | |
其他,净额
|
| | | | | | | (200) | | | | | | 207 | | | | | | (1,939) | | | | | | (281) | | |
总运营费用
|
| | | | | | | (981,869) | | | | | | (1,798,878) | | | | | | (2,456,779) | | | | | | (356,200) | | |
运营损失
|
| | | | | | | (430,481) | | | | | | (981,685) | | | | | | (1,466,283) | | | | | | (212,591) | | |
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 | | | | | | 11,783 | | | | | | 12,444 | | | | | | 1,804 | | |
利息支出(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、2021年12月31日、2022年12月31日年度分别为人民币872元、人民币212元、人民币18808元)
|
| | | | | | | (59,128) | | | | | | (131,666) | | | | | | (51,136) | | | | | | (7,414) | | |
权益法投资收益(亏损)
|
| | | | | | | 148 | | | | | | (2,519) | | | | | | (137,391) | | | | | | (19,920) | | |
股权证券公允价值变动
|
| |
8
|
| | | | — | | | | | | — | | | | | | (16,843) | | | | | | (2,442) | | |
出售股权证券的收益
|
| |
8
|
| | | | — | | | | | | — | | | | | | 59,728 | | | | | | 8,660 | | |
子公司解除合并的收益
|
| |
8
|
| | | | — | | | | | | 10,579 | | | | | | 71,974 | | | | | | 10,435 | | |
权证负债公允价值变动
|
| |
13
|
| | | | (39,635) | | | | | | (111,299) | | | | | | (3,245) | | | | | | (470) | | |
政府拨款
|
| | | | | | | 5,998 | | | | | | 4,507 | | | | | | 29,330 | | | | | | 4,252 | | |
外币汇兑收益(损失),净额
|
| | | | | | | 54,842 | | | | | | 18,315 | | | | | | (18,216) | | | | | | (2,641) | | |
所得税前亏损
|
| | | | | | | (439,776) | | | | | | (1,181,985) | | | | | | (1,519,638) | | | | | | (220,327) | | |
所得税费用
|
| |
24
|
| | | | (228) | | | | | | (3,447) | | | | | | (21,571) | | | | | | (3,128) | | |
净亏损
|
| | | | | | | (440,004) | | | | | | (1,185,432) | | | | | | (1,541,209) | | | | | | (223,455) | | |
不可赎回的非控股权益造成的净亏损
|
| | | | | | | 345 | | | | | | 5,011 | | | | | | 1,444 | | | | | | 209 | | |
可赎回非控股权益的净亏损
|
| | | | | | | — | | | | | | 806 | | | | | | 464 | | | | | | 67 | | |
可归因于ECARX控股公司的净亏损
|
| | | | | | | (439,659) | | | | | | (1,179,615) | | | | | | (1,539,301) | | | | | | (223,179) | | |
增加可赎回的非控股权益
|
| | | | | |
|
—
|
| | | | | (1,306) | | | | | | (714) | | | | | | (104) | | |
ECARX控股公司的可用净亏损。
|
| | | | | | | (439,659) | | | | | | (1,180,921) | | | | | | (1,540,015) | | | | | | (223,283) | | |
可赎回可转换优先股的增加
|
| |
19
|
| | | | (101,286) | | | | | | (243,564) | | | | | | (354,878) | | | | | | (51,452) | | |
普通股股东的净亏损
|
| | | | | | | (540,945) | | | | | | (1,424,485) | | | | | | (1,894,893) | | | | | | (274,735) | | |
每股普通股亏损(1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
- 每股基本和稀释亏损,普通股(1)
|
| |
25
|
| | | | (2.27) | | | | | | (6.02) | | | | | | (7.92) | | | | | | (1.15) | | |
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) | | | | | | (1,185,432) | | | | | | (1,541,209) | | | | | | (223,455) | | |
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) | | | | | | (56,825) | | |
全面亏损
|
| | | | | | | (438,507) | | | | | | (1,180,881) | | | | | | (1,933,143) | | | | | | (280,280) | | |
不可赎回的非控股权益造成的全面损失
|
| | | | | | | 345 | | | | | | 5,011 | | | | | | 1,444 | | | | | | 209 | | |
可赎回非控股权益的综合亏损
|
| | | | | | | — | | | | | | 806 | | | | | | 464 | | | | | | 67 | | |
归属于普通股股东的全面损失
|
| | | | | | | (438,162) | | | | | | (1,175,064) | | | | | | (1,931,235) | | | | | | (280,004) | | |
| | |
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*
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,179,615) | | | | | | — | | | | | | (1,179,615) | | | | | | (5,011) | | | | | | (1,184,626) | | |
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))
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (105) | | | | | | — | | | | | | — | | | | | | (105) | | | | | | 2,105 | | | | | | 2,000 | | |
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 | | | | | | — | | | | | | — | | | | | | (4,109,041) | | | | | | 6,048 | | | | | | (4,102,986) | | | | | | (5,734) | | | | | | (4,108,720) | | |
| | |
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 | | | | | | — | | | | | | — | | | | | | (4,109,041) | | | | | | 6,048 | | | | | | (4,102,986) | | | | | | (5,734) | | | | | | (4,108,720) | | |
净亏损*
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,539,301) | | | | | | — | | | | | | (1,539,301) | | | | | | (1,444) | | | | | | (1,540,745) | | |
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 | | | | | | (5,710,977) | | | | | | (385,886) | | | | | | (177,193) | | | | | | — | | | | | | (177,193) | | |
| | |
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) | | | | | | (1,185,432) | | | | | | (1,541,209) | | | | | | (223,455) | | |
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 | | | | | | 999 | | |
预付款和其他流动资产拨备
|
| | | | — | | | | | | 3,245 | | | | | | (1,935) | | | | | | (281) | | |
存货减记
|
| | | | 44,134 | | | | | | 49,485 | | | | | | 35,406 | | | | | | 5,133 | | |
基于股份的薪酬
|
| | | | 11,410 | | | | | | 179,933 | | | | | | 725,651 | | | | | | 105,210 | | |
折旧及摊销
|
| | | | 58,958 | | | | | | 65,012 | | | | | | 67,655 | | | | | | 9,809 | | |
减少使用权资产的公允价值
|
| | | | — | | | | | | — | | | | | | 38,059 | | | | | | 5,518 | | |
(收入)权益法投资的损失
|
| | | | (148) | | | | | | 2,519 | | | | | | 137,391 | | | | | | 19,920 | | |
子公司解除合并的收益
|
| | | | — | | | | | | (10,579) | | | | | | (71,974) | | | | | | (10,435) | | |
出售股权证券的收益
|
| | | | — | | | | | | — | | | | | | (59,728) | | | | | | (8,660) | | |
股权证券公允价值变动
|
| | | | — | | | | | | — | | | | | | 16,843 | | | | | | 2,442 | | |
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 | | | | | | 470 | | |
处置财产、设备和无形资产的损失
|
| | | | 577 | | | | | | 1,562 | | | | | | 1,939 | | | | | | 281 | | |
未实现的兑换(收益)/损失
|
| | | | (55,213) | | | | | | (12,478) | | | | | | 1,857 | | | | | | 269 | | |
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) | | | | | | (34,535) | | |
应收账款 - 关联方,净额
|
| | | | (1,799) | | | | | | (96,169) | | | | | | 283,389 | | | | | | 41,088 | | |
应收票据
|
| | | | (3,991) | | | | | | (19,406) | | | | | | (7,732) | | | | | | (1,121) | | |
库存
|
| | | | (9,268) | | | | | | (105,557) | | | | | | 56,358 | | | | | | 8,171 | | |
关联方应付金额
|
| | | | (2,633) | | | | | | (5,737) | | | | | | (86,960) | | | | | | (12,608) | | |
预付款和其他流动资产
|
| | | | 32,261 | | | | | | (110,035) | | | | | | (222,715) | | | | | | (32,291) | | |
应付账款
|
| | | | (811,649) | | | | | | 18,699 | | | | | | 374,227 | | | | | | 54,258 | | |
应付账款
|
| | | | (21,235) | | | | | | (218,143) | | | | | | 128,360 | | | | | | 18,610 | | |
应付票据
|
| | | | 111,327 | | | | | | (144,529) | | | | | | 41,101 | | | | | | 5,959 | | |
合同负债
|
| | | | (2,391) | | | | | | (4,565) | | | | | | 1,774 | | | | | | 257 | | |
合同责任 - 关联方
|
| | | | 30,927 | | | | | | 353,659 | | | | | | (237,287) | | | | | | (34,403) | | |
应付关联方金额
|
| | | | 27,376 | | | | | | 5,334 | | | | | | 2,058 | | | | | | 298 | | |
应计费用和其他流动负债
|
| | | | 69,834 | | | | | | 186,032 | | | | | | 160,584 | | | | | | 23,282 | | |
经营性租赁负债
|
| | | | — | | | | | | — | | | | | | (35,236) | | | | | | (5,109) | | |
其他非流动负债
|
| | | | (1,350) | | | | | | 8,769 | | | | | | 14,424 | | | | | | 2,091 | | |
经营活动中使用的净现金
|
| | | | (368,046) | | | | | | (872,325) | | | | | | (405,765) | | | | | | (58,833) | | |
| | |
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(Y) |
| ||||||||||||
投资活动: | | | | | | | | | | | | | | | | | | | | | | | | | |
购置房产、设备和无形资产
|
| | | | (69,114) | | | | | | (78,863) | | | | | | (127,777) | | | | | | (18,526) | | |
处置财产、设备和无形资产的收益
|
| | | | — | | | | | | — | | | | | | 1,732 | | | | | | 251 | | |
收购股权投资支付的现金
|
| | | | — | | | | | | (1,345,637) | | | | | | (79,442) | | | | | | (11,518) | | |
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) | | | | | | (3,283) | | |
湖北东军解固后收到的现金
|
| | | | — | | | | | | — | | | | | | 1,000 | | | | | | 145 | | |
对权益法被投资人的财务支持
|
| | | | — | | | | | | — | | | | | | (28,500) | | | | | | (4,132) | | |
关联方贷款
|
| | | | — | | | | | | (28,850) | | | | | | (57,260) | | | | | | (8,302) | | |
关联方贷款现金收款
|
| | | | — | | | | | | — | | | | | | 29,360 | | | | | | 4,257 | | |
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) | | | | | | (1,391,361) | | | | | | (283,530) | | | | | | (41,108) | | |
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 | | | | | | 23,123 | | |
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 | | | | | | 1,450 | | |
不可赎回的非控股股东贡献的现金
|
| | | | — | | | | | | 2,000 | | | | | | — | | | | | | — | | |
短期借款收益
|
| | | | 76,000 | | | | | | 947,000 | | | | | | 1,270,000 | | | | | | 184,133 | | |
偿还短期借款
|
| | | | (167,900) | | | | | | (91,000) | | | | | | (1,332,000) | | | | | | (193,122) | | |
发行可转换票据所得款项
|
| | | | — | | | | | | — | | | | | | 527,281 | | | | | | 76,449 | | |
支付可转换票据发行成本
|
| | | | — | | | | | | — | | | | | | (2,938) | | | | | | (426) | | |
向关联方借款
|
| | | | — | | | | | | 315,152 | | | | | | 900,000 | | | | | | 130,488 | | |
偿还关联方借款
|
| | | | — | | | | | | (65,152) | | | | | | (1,020,000) | | | | | | (147,886) | | |
偿还长期债务
|
| | | | — | | | | | | (1,125,310) | | | | | | — | | | | | | — | | |
重组中处置的现金
|
| | | | — | | | | | | — | | | | | | (20,000) | | | | | | (2,900) | | |
COVA的现金收益
|
| | | | — | | | | | | — | | | | | | 43,724 | | | | | | 6,339 | | |
吉利战略投资的现金收益
|
| | | | — | | | | | | — | | | | | | 139,200 | | | | | | 20,182 | | |
为合并成本支付的现金
|
| | | | — | | | | | | — | | | | | | (136,985) | | | | | | (19,861) | | |
融资活动提供的现金净额
|
| | | | 1,138,126 | | | | | | 2,192,792 | | | | | | 537,767 | | | | | | 77,969 | | |
外币汇率变动对现金和限制性现金的影响
|
| | | | (10,023) | | | | | | (32,019) | | | | | | 28,906 | | | | | | 4,194 | | |
现金和受限现金净增(减)
|
| | | | 668,945 | | | | | | (102,913) | | | | | | (122,622) | | | | | | (17,778) | | |
年初现金和限制性现金
|
| | | | 334,931 | | | | | | 1,003,876 | | | | | | 900,963 | | | | | | 130,627 | | |
年末现金和限制性现金
|
| | | | 1,003,876 | | | | | | 900,963 | | | | | | 778,341 | | | | | | 112,849 | | |
补充信息: | | | | | | | | | | | | | | | | | | | | | | | | | |
缴纳所得税
|
| | | | 35 | | | | | | 1,644 | | | | | | — | | | | | | — | | |
已支付利息
|
| | | | 2,905 | | | | | | 28,983 | | | | | | 32,782 | | | | | | 4,753 | | |
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 | | | | | | 3,507 | | |
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 | | | | | | 35,938 | | |
应付应付可转换票据发行成本
|
| | | | — | | | | | | — | | | | | | 5,621 | | | | | | 815 | | |
出售Zenseact应收关联方款项(注8)
|
| | | | — | | | | | | — | | | | | | 763,192 | | | | | | 110,652 | | |
发行普通股换取股权证券(注8)
|
| | | | — | | | | | | — | | | | | | 87,615 | | | | | | 12,703 | | |
应付合并费用
|
| | | | | | | | | | — | | | | | | 133,554 | | | | | | 19,364 | | |
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 | | | | | | 796,374 | | |
转换应付A类普通股的可转换票据
|
| | | | — | | | | | | — | | | | | | 69,600 | | | | | | 10,091 | | |
| | |
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
|
| | | | 877,959 | | | | | | 737,384 | | |
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
|
| | | | 900,963 | | | | | | 778,341 | | |
| | |
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
|
| | | | 667,686 | | | | | | 472,471 | | |
-以美元
计价
|
| | | | 182,141 | | | | | | 258,475 | | |
在中国大陆持有的现金余额总额
|
| | | | 849,827 | | | | | | 730,946 | | |
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 | | |
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
|
| | | | 900,963 | | | | | | 778,341 | | |
| | |
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 | | | | | | 485,358 | | |
减去:坏账准备
|
| | | | — | | | | | | (2,366) | | |
应收账款 - 关联方,净额
|
| | | | 768,747 | | | | | | 482,992 | | |
| | |
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 | | | | | | 61,406 | | |
在制品
|
| | | | 2,690 | | | | | | 2,999 | | |
成品
|
| | | | 102,784 | | | | | | 67,150 | | |
合计 | | | | | 223,319 | | | | | | 131,555 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
向供应商预付款
|
| | | | 174,860 | | | | | | 201,865 | | |
合同成本资产
|
| | | | — | | | | | | 192,848 | | |
预付租金和押金
|
| | | | 5,256 | | | | | | — | | |
延期发售成本
|
| | | | 5,719 | | | | | | — | | |
其他
|
| | | | 14,240 | | | | | | 18,221 | | |
预付款和其他流动资产
|
| | | | 200,075 | | | | | | 412,934 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
权益法投资
|
| | | | 678,225 | | | | | | 420,445 | | |
股权证券
|
| | | | 675,824 | | | | | | 69,319 | | |
长期投资总额
|
| | | | 1,354,049 | | | | | | 489,764 | | |
| | |
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
|
| | | | 1,464,896 | | | | | | 1,924,404 | | |
非流动资产
|
| | | | 1,259,714 | | | | | | 1,044,375 | | |
总资产
|
| | |
|
2,724,610
|
| | | |
|
2,968,779
|
| |
流动负债
|
| | | | 675,927 | | | | | | 1,411,045 | | |
非流动负债
|
| | | | 956,934 | | | | | | 1,069,822 | | |
总负债
|
| | | | 1,632,861 | | | | | | 2,480,867 | | |
股东权益
|
| | | | 1,091,749 | | | | | | 487,912 | | |
负债和股东亏损总额
|
| | |
|
2,724,610
|
| | | |
|
2,968,779
|
| |
| | |
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 | | | | | | 1,141,490 | | |
运营损失
|
| | | | (500,388) | | | | | | (804,411) | | |
净亏损
|
| | | | (389,593) | | | | | | (772,328) | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
机械电子设备
|
| | | | 158,849 | | | | | | 170,536 | | |
运输车辆
|
| | | | 7,600 | | | | | | 1,002 | | |
办公室和其他设备
|
| | | | 7,219 | | | | | | 13,675 | | |
租赁改进
|
| | | | 39,166 | | | | | | 31,496 | | |
施工中
|
| | | | 5,994 | | | | | | — | | |
财产和设备
|
| | | | 218,828 | | | | | | 216,709 | | |
减去:累计折旧
|
| | | | (115,672) | | | | | | (98,260) | | |
财产和设备,净额
|
| | | | 103,156 | | | | | | 118,449 | | |
| | |
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 | | | | | | 26,530 | | | | | | 27,433 | | |
研发费用
|
| | | | 13,293 | | | | | | 14,916 | | | | | | 15,905 | | |
折旧总额
|
| | | | 38,480 | | | | | | 43,137 | | | | | | 45,087 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
人民币
|
| |
人民币
|
| ||||||
软件
|
| | | | 69,732 | | | | | | 93,861 | | |
减去:累计摊销
|
| | | | (38,706) | | | | | | (57,172) | | |
无形资产净值
|
| | | | 31,026 | | | | | | 36,689 | | |
| | |
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 | | | | | | 9,590 | | |
研发费用
|
| | | | 16,820 | | | | | | 15,077 | | | | | | 12,721 | | |
摊销总额
|
| | | | 20,478 | | | | | | 21,875 | | | | | | 22,568 | | |
| | |
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
|
| | | | 228,999 | | | | | | 218,614 | | |
应缴税金
|
| | | | 39,094 | | | | | | 86,490 | | |
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 *
|
| | | | 150,623 | | | | | | 235,311 | | |
应计费用和其他流动负债
|
| | | | 458,979 | | | | | | 738,603 | | |
| | |
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
|
| | | | 200,075 | | | | | | (4,458)(a) | | | | | | 195,617 | | |
经营性租赁使用权资产
|
| | | | — | | | | | | 74,892(b) | | | | | | 74,892 | | |
负债 | | | | | | | | | | | | | | | | | | | |
经营租赁负债,流动
|
| | | | — | | | | | | (37,414)(c) | | | | | | (37,414) | | |
非流动经营租赁负债
|
| | | | — | | | | | | (33,020)(c) | | | | | | (33,020) | | |
| | |
年终了
12月31日 2022 |
| |||
| | |
人民币
|
| |||
运营租赁成本
|
| | | | 42,622 | | |
短期租赁成本
|
| | | | 763 | | |
合计 | | | | | 43,385 | | |
| | |
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
|
| | | | 11,192 | | |
研发费用
|
| | | | 30,668 | | |
合计 | | | | | 43,385 | | |
| | |
截至
12月31日 2022 |
| |||
| | |
人民币
|
| |||
经营性租赁使用权资产
|
| | | | 123,385 | | |
减去:累计摊销
|
| | | | (38,059) | | |
合计 | | | | | 85,326 | | |
| | |
截至
12月31日 2022 |
| |||
加权平均剩余租赁年限(年): | | | | | | | |
经营租赁
|
| | | | 6.12 | | |
加权平均贴现率: | | | | | | | |
经营租赁
|
| | | | 7.03% | | |
| | |
截至
12月31日 2022 |
| |||
| | |
人民币
|
| |||
2023
|
| | | | 28,118 | | |
2024
|
| | | | 14,596 | | |
2025
|
| | | | 14,173 | | |
2026
|
| | | | 12,212 | | |
2027
|
| | | | 8,644 | | |
2028年及以后
|
| | | | 36,162 | | |
租赁支付总额
|
| | | | 113,905 | | |
扣除的利息
|
| | | | (30,214) | | |
租赁负债现值
|
| | | | 83,691 | | |
当前部分
|
| | | | 24,152 | | |
经营租赁负债,非流动
|
| | | | 59,539 | | |
| | |
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
|
| | | | 39,799 | | |
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
|
| | | |
|
2,434,244
|
| |
汽车计算平台
|
| | | | 1,265,227 | | | | | | 1,423,548 | | | | | | 1,690,849 | | |
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
|
| | | |
|
718,424
|
| |
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 | | | | | | 36,916 | | |
总收入
|
| | | | 2,241,063 | | | | | | 2,779,063 | | | | | | 3,557,137 | | |
| | |
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 | | | | | | 3,344,399 | | |
随着时间的推移
|
| | | | 172,841 | | | | | | 188,349 | | | | | | 212,738 | | |
总收入
|
| | | | 2,241,063 | | | | | | 2,779,063 | | | | | | 3,557,137 | | |
| | |
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) | | | | | | (1,112,353) | | | | | | (1,093,256) | | |
合计 | | | | | (439,776) | | | | | | (1,181,985) | | | | | | (1,519,638) | | |
| | |
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
|
| | | |
|
3,447
|
| | | |
|
21,571
|
| |
| | |
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% | | | | | | (18)% | | |
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
|
| | | | — | | | | | | — | | | | | | 1% | | |
| | |
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 | | | | | | 11,677 | | |
权益法投资的未实现投资损失
|
| | | | 3,395 | | | | | | 12,888 | | |
捐赠
|
| | | | 450 | | | | | | 503 | | |
经营性租赁负债
|
| | | | — | | | | | | 18,734 | | |
净营业亏损结转
|
| | | | 473,845 | | | | | | 180,378 | | |
递延税金资产总额
|
| | | | 550,315 | | | | | | 536,262 | | |
减去:估值免税额
|
| | | | (550,315) | | | | | | (518,017) | | |
递延税项资产,扣除估值免税额后的净额
|
| | | | — | | | | |
|
18,245
|
| |
| | |
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
|
| | | | — | | | | | | (18,245) | | |
递延纳税负债总额
|
| | | | — | | | | | | (18,245) | | |
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 | | | | | | 550,315 | | |
本年度增长
|
| | | | 93,669 | | | | | | 187,944 | | | | | | 102,295 | | |
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
|
| | | |
|
550,315
|
| | | |
|
518,017
|
| |
截至2013年12月31日的一年
|
| |
金额
|
| |||
| | |
人民币
|
| |||
2026
|
| | | | 8,118 | | |
2027
|
| | | | 648,012 | | |
合计 | | | | | 656,130 | | |
| | |
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) | | | | | | (1,180,921) | | | | | | (1,540,015) | | |
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) | | | | | | (1,424,485) | | | | | | (1,894,893) | | |
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)
|
| | | |
|
(6.02)
|
| | | |
|
(7.92)
|
| |
| | |
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%
|
| |
25.3%
|
|
关联方供应商C
|
| |
10.3%
|
| |
低于10.0%
|
|
供应商D,第三方
|
| |
低于10.0%
|
| |
14.6%
|
|
| | |
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%
|
| |
11.8%
|
|
供应商B,第三方
|
| |
低于10.0%
|
| |
低于10.0%
|
| |
21.0%
|
|
关联方供应商C
|
| |
低于10.0%
|
| |
低于10.0%
|
| |
10.6%
|
|
| | |
合计
|
| |
少于
一年 |
| |
1年 - 2年
|
| |
2 - 3年
|
| |
3 - 5年
|
| |
超过5
年 |
| ||||||||||||||||||
购买承诺
|
| | | | 93,818 | | | | | | 73,817 | | | | | | 6,667 | | | | | | 6,667 | | | | | | 6,667 | | | | | | — | | |
| | |
合计
|
| |
少于
一年 |
| ||||||
资本承诺
|
| | | | 1,806 | | | | | | 1,806 | | |
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 | |
JICA智能机器人有限公司 | | | 受公司重大影响的实体 | |
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
|
| | | |
|
1,663,356
|
| |
汽车计算平台
|
| | | | 1,231,429 | | | | | | 1,410,566 | | | | | | 1,651,792 | | |
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
|
| | | |
|
716,069
|
| |
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 | | | | | | 36,916 | | |
合计 | | | | | 1,738,654 | | | | | | 2,023,753 | | | | | | 2,512,875 | | |
| | |
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 | | | | | | 675,920 | | |
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 | | | | | | 212 | | | | | | 18,808 | | |
关联方贷款(四)
|
| | | | — | | | | | | 28,850 | | | | | | 57,260 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
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 | | | | | | — | | |
浙江环府预付款征集(四)
|
| | | | 81,026 | | | | | | 90,155 | | | | | | — | | |
偿还关联方借款(三)
|
| | | | — | | | | | | 65,152 | | | | | | 1,020,000 | | |
关联方借款(三)
|
| | | | — | | | | | | 315,152 | | | | | | 900,000 | | |
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 | | | | | | 482,992 | | |
关联方应付款项(二)(四)(九)
|
| | | | 41,278 | | | | | | 911,589 | | |
应付账款
|
| | | | 111,531 | | | | | | 239,891 | | |
应付关联方的金额(Iii)(Vi)(X)
|
| | | | 376,906 | | | | | | 191,174 | | |
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 | | | | | | | | | | | | | |
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
|
| | | | 2,866,711 | | | | | | 3,928,883 | | |
流动负债总额
|
| | | | 2,952,209 | | | | | | 4,094,315 | | |
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
|
| | | | 2,952,209 | | | | | | 4,534,184 | | |
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
|
| | | | (4,109,041) | | | | | | (5,710,977) | | |
累计其他综合收益(亏损)
|
| | | | 6,048 | | | | | | (385,886) | | |
股东亏损总额
|
| | | | (4,102,986) | | | | | | (177,193) | | |
总负债、夹层权益和股东亏损
|
| | | | 3,382,130 | | | | | | 4,356,991 | | |
| | |
年终12月31日
|
| |||||||||||||||
| | |
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) | | | | | | (1,176,110) | | | | | | (1,486,141) | | |
所得税前亏损
|
| | | | (439,659) | | | | | | (1,180,921) | | | | | | (1,540,015) | | |
所得税费用
|
| | | | — | | | | | | — | | | | | | — | | |
净亏损
|
| | | | (439,659) | | | | | | (1,180,921) | | | | | | (1,540,015) | | |
| | |
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 | | |