| | |
每股
|
| |
總計
|
| ||||||
首次公開募股價格
|
| | | $ | 20.00 | | | | | $ | 130,000,000 | | |
承保折扣及佣金
|
| | | $ | 1.40 | | | | | $ | 9,100,000 | | |
扣除費用前的收益,付給我們
|
| | | $ | 18.60 | | | | | $ | 120,900,000 | | |
|
招股説明書摘要
|
| | | | 1 | | |
|
風險因素
|
| | | | 13 | | |
|
關於前瞻性陳述的特別説明
|
| | | | 50 | | |
|
行業和市場數據
|
| | | | 51 | | |
|
使用收益
|
| | | | 52 | | |
|
股利政策
|
| | | | 53 | | |
|
大寫
|
| | | | 54 | | |
|
稀釋
|
| | | | 56 | | |
|
選定的財務數據
|
| | | | 58 | | |
|
管理層對財務狀況和業績的討論和分析
運營 |
| | | | 60 | | |
|
業務
|
| | | | 84 | | |
|
管理
|
| | | | 111 | | |
|
高管薪酬
|
| | | | 119 | | |
|
董事薪酬
|
| | | | 130 | | |
|
某些關係和關聯方交易
|
| | | | 132 | | |
|
主要股東
|
| | | | 136 | | |
|
股本説明
|
| | | | 139 | | |
|
有資格未來出售的股票
|
| | | | 144 | | |
|
針對非美國持有人的某些重要的美國聯邦所得税和遺產税考慮因素
|
| | | | 146 | | |
|
承銷
|
| | | | 150 | | |
|
法律事務
|
| | | | 158 | | |
|
專家
|
| | | | 158 | | |
|
您可以在哪裏找到更多信息
|
| | | | 158 | | |
|
財務報表索引
|
| | | | F-1 | | |
| | |
截至2013年12月31日止的年度,
|
| |
截至9個月
9月30日, |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(單位為千,每股數據除外)
|
| |||||||||||||||||||||
運營報表數據: | | | | | | | | | | | | | | | | | | | | | | | | | |
收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
產品和服務收入
|
| | | $ | 13,738 | | | | | $ | 15,344 | | | | | $ | 8,292 | | | | | $ | 18,844 | | |
許可證和合同收入
|
| | | | 8,316 | | | | | | 2,628 | | | | | | 1,332 | | | | | | 2,333 | | |
總收入
|
| | | | 22,054 | | | | | | 17,972 | | | | | | 9,624 | | | | | | 21,177 | | |
收入成本: | | | | | | | | | | | | | | | | | | | | | | | | | |
收入中的產品和服務成本
|
| | | | 9,002 | | | | | | 9,098 | | | | | | 5,397 | | | | | | 8,121 | | |
許可證和合同收入成本
|
| | | | 659 | | | | | | 731 | | | | | | 418 | | | | | | 712 | | |
收入總成本
|
| | | | 9,661 | | | | | | 9,829 | | | | | | 5,815 | | | | | | 8,833 | | |
毛利
|
| | | | 12,393 | | | | | | 8,143 | | | | | | 3,809 | | | | | | 12,344 | | |
運營費用: | | | | | | | | | | | | | | | | | | | | | | | | | |
研發
|
| | | | 9,528 | | | | | | 8,993 | | | | | | 7,020 | | | | | | 5,953 | | |
銷售、一般和行政
|
| | | | 9,304 | | | | | | 11,294 | | | | | | 8,624 | | | | | | 8,320 | | |
總運營費用
|
| | | | 18,832 | | | | | | 20,287 | | | | | | 15,644 | | | | | | 14,273 | | |
運營虧損
|
| | | | (6,439) | | | | | | (12,144) | | | | | | (11,835) | | | | | | (1,929) | | |
其他收入(支出): | | | | | | | | | | | | | | | | | | | | | | | | | |
利息支出
|
| | | | (1,147) | | | | | | (1,530) | | | | | | (1,276) | | | | | | (732) | | |
其他收入(費用),淨額
|
| | | | 50 | | | | | | 301 | | | | | | 227 | | | | | | 68 | | |
其他費用合計(淨額)
|
| | | | (1,097) | | | | | | (1,229) | | | | | | (1,049) | | | | | | (664) | | |
淨虧損和綜合虧損
|
| | | | (7,536) | | | | | | (13,373) | | | | | | (12,884) | | | | | | (2,593) | | |
可贖回可兑換證券的增值
優先股相對於贖回價值 |
| | | | (76) | | | | | | (109) | | | | | | (79) | | | | | | (74) | | |
普通股股東應佔淨虧損(1)
|
| | | $ | (7,612) | | | | | $ | (13,482) | | | | | $ | (12,963) | | | | | $ | (2,667) | | |
每股淨虧損可歸因於普通股
基本股東和稀釋股東(1) |
| | | $ | (1.55) | | | | | $ | (2.70) | | | | | $ | (2.60) | | | | | $ | (0.53) | | |
加權平均已發行普通股,
基本的和稀釋的(1) |
| | | | 4,907 | | | | | | 4,990 | | | | | | 4,990 | | | | | | 4,996 | | |
預計每股淨虧損可歸因於
普通股股東,基本股東和稀釋股東 (未經審計)(1) |
| | | | | | | | | $ | (0.71) | | | | | | | | | | | $ | (0.13) | | |
預計加權平均普通股
未償還、基本和攤薄(未經審計)(1) |
| | | | | | | | | | 18,983 | | | | | | | | | | | | 19,688 | | |
|
| | |
截至2020年9月30日
|
| |||||||||||||||
| | |
實際
|
| |
備考(2)
|
| |
形式上的作為
調整後(3) |
| |||||||||
| | |
(單位:千)
|
| |||||||||||||||
資產負債表數據: | | | | | | | | | | | | | | | | | | | |
現金
|
| | | $ | 19,712 | | | | | $ | 19,712 | | | | | $ | 137,912 | | |
營運資金(1)
|
| | | | 22,071 | | | | | | 22,071 | | | | | | 141,139 | | |
總資產
|
| | | | 43,404 | | | | | | 43,404 | | | | | | 160,736 | | |
扣除貼現後的長期債務,包括當期部分
|
| | | | 14,817 | | | | | | 14,817 | | | | | | 14,817 | | |
遞延收入,包括當期部分
|
| | | | 9,256 | | | | | | 9,256 | | | | | | 9,256 | | |
商業服務協議責任 - 關聯方
|
| | | | 375 | | | | | | 375 | | | | | | 375 | | |
優先股權證責任
|
| | | | 754 | | | | | | — | | | | | | — | | |
可贖回可轉換優先股
|
| | | | 71,091 | | | | | | — | | | | | | — | | |
股東權益合計(虧損)
|
| | | | (65,608) | | | | | | 6,237 | | | | | | 124,437 | | |
股份數量和總流通股比例
|
| |
上市銷售日期
|
|
76,000股,或0.3% | | | 本招股説明書日期後90天 | |
19,624,762股,或74.9% | | | 在本招股説明書日期後180天,由於這些股票的持有者與承銷商之間的鎖定協議,在特定情況下可延期。然而,Cowen and Company,LLC和SVB Leerink LLC可以放棄這些鎖定協議的條款,並允許這些股東隨時出售他們的股份 | |
| | |
截至2020年9月30日
|
| |||||||||||||||
| | |
實際
|
| |
形式上
|
| |
形式上
調整後的 |
| |||||||||
| | |
(以千為單位,不包括每股和每股數據)
|
| |||||||||||||||
現金
|
| | | $ | 19,712 | | | | | $ | 19,712 | | | | | $ | 137,912 | | |
扣除貼現後的長期債務,包括當期部分
|
| | | $ | 14,817 | | | | | $ | 14,817 | | | | | $ | 14,817 | | |
商業服務協議責任
|
| | | | 375 | | | | | | 375 | | | | | | 375 | | |
優先股權證責任 - 關聯方
|
| | | | 754 | | | | | | — | | | | | | — | | |
可贖回可轉換優先股,面值0.001美元;授權股份24,156,877股,已發行和已發行股份23,905,267股,實際;沒有授權、已發行或已發行股份,預計和調整後的預計股份
|
| | | | 71,091 | | | | | | — | | | | | | — | | |
股東權益(虧損) | | | | | | | | | | | | | | | | | | | |
優先股,面值0.001美元;實際無授權、已發行或已發行股份;5,000,000股已授權股份,無已發行或已發行股份,預計和調整後的預計數
|
| | | | — | | | | | | — | | | | | | — | | |
普通股,面值0.001美元;授權36,976,630股,實際發行和發行在外5,001,312股;預計100,000,000股,已發行和已發行19,693,241股;預計100,000,000股,已發行和已發行26,193,241股,調整後預計
|
| | | | 5 | | | | | | 20 | | | | | | 26 | | |
額外實收資本
|
| | | | 2,629 | | | | | | 74,459 | | | | | | 192,653 | | |
累計赤字
|
| | | | (68,242) | | | | | | (68,242) | | | | | | (68,242) | | |
股東權益合計(虧損)
|
| | | | (65,608) | | | | | | 6,237 | | | | | | 124,437 | | |
總市值
|
| | | $ | 21,429 | | | | | $ | 21,429 | | | | | $ | 139,629 | | |
|
每股首次公開發行價格
|
| | | | | | | | | $ | 20.00 | | |
|
截至2020年9月30日的每股有形賬面淨值(虧損)
|
| | | $ | (13.29) | | | | | | | | |
|
每股增加可歸因於上述備考調整
|
| | | | 13.56 | | | | | | | | |
|
預計截至2020年9月30日的每股有形賬面淨值
|
| | | | 0.27 | | | | | | | | |
|
預計增加,調整後每股有形賬面淨值可歸因於
購買本次發行普通股的新投資者 |
| | | | 4.48 | | | | | | | | |
|
預計本次發行後調整後的每股有形賬面淨值
|
| | | | | | | | | | 4.75 | | |
|
對新投資者購買普通股的每股攤薄
提供產品 |
| | | | | | | | | $ | 15.25 | | |
| | |
購入的股份
|
| |
總對價
|
| |
平均值
價格 每股 |
| |||||||||||||||||||||
| | |
數
|
| |
百分比
|
| |
金額
|
| |
百分比
|
| ||||||||||||||||||
現有股東
|
| | | | 19,693,241 | | | | | | 75.2% | | | | | $ | 70,974,639 | | | | | | 35.3% | | | | | $ | 3.60 | | |
參與此次發行的投資者
|
| | | | 6,500,000 | | | | | | 24.8 | | | | | | 130,000,000 | | | | | | 64.7 | | | | | $ | 20.00 | | |
總計
|
| | | | 26,193,241 | | | | | | 100.0% | | | | | | 200,974,639 | | | | | | 100.0% | | | | | | | | |
| | |
截至2013年12月31日止的年度,
|
| |
截至9個月
9月30日, |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(單位為千,每股數據除外)
|
| |||||||||||||||||||||
運營報表數據: | | | | | | | | | | | | | | | | | | | | | | | | | |
收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
產品和服務收入
|
| | | $ | 13,738 | | | | | $ | 15,344 | | | | | $ | 8,292 | | | | | $ | 18,844 | | |
許可證和合同收入
|
| | | | 8,316 | | | | | | 2,628 | | | | | | 1,332 | | | | | | 2,333 | | |
總收入
|
| | | | 22,054 | | | | | | 17,972 | | | | | | 9,624 | | | | | | 21,177 | | |
收入成本: | | | | | | | | | | | | | | | | | | | | | | | | | |
收入中的產品和服務成本
|
| | | | 9,002 | | | | | | 9,098 | | | | | | 5,397 | | | | | | 8,121 | | |
許可證和合同收入成本
|
| | | | 659 | | | | | | 731 | | | | | | 418 | | | | | | 712 | | |
收入總成本
|
| | | | 9,661 | | | | | | 9,829 | | | | | | 5,815 | | | | | | 8,833 | | |
毛利
|
| | | | 12,393 | | | | | | 8,143 | | | | | | 3,809 | | | | | | 12,344 | | |
運營費用: | | | | | | | | | | | | | | | | | | | | | | | | | |
研發
|
| | | | 9,528 | | | | | | 8,993 | | | | | | 7,020 | | | | | | 5,953 | | |
銷售、一般和行政
|
| | | | 9,304 | | | | | | 11,294 | | | | | | 8,624 | | | | | | 8,320 | | |
總運營費用
|
| | | | 18,832 | | | | | | 20,287 | | | | | | 15,644 | | | | | | 14,273 | | |
運營虧損
|
| | | | (6,439) | | | | | | (12,144) | | | | | | (11,835) | | | | | | (1,929) | | |
其他收入(支出): | | | | | | | | | | | | | | | | | | | | | | | | | |
利息支出
|
| | | | (1,147) | | | | | | (1,530) | | | | | | (1,276) | | | | | | (732) | | |
其他收入(費用),淨額
|
| | | | 50 | | | | | | 301 | | | | | | 227 | | | | | | 68 | | |
其他費用合計(淨額)
|
| | | | (1,097) | | | | | | (1,229) | | | | | | (1,049) | | | | | | (664) | | |
淨虧損和綜合虧損
|
| | | | (7,536) | | | | | | (13,373) | | | | | | (12,884) | | | | | | (2,593) | | |
可贖回可轉換優先股增加到贖回價值
|
| | | | (76) | | | | | | (109) | | | | | | (79) | | | | | | (74) | | |
普通股股東應佔淨虧損(1)
|
| | | $ | (7,612) | | | | | $ | (13,482) | | | | | $ | (12,963) | | | | | $ | (2,667) | | |
普通股股東應佔每股基本虧損和攤薄後每股淨虧損(1)
|
| | | $ | (1.55) | | | | | $ | (2.70) | | | | | $ | (2.60) | | | | | $ | (0.53) | | |
加權平均已發行普通股、基本普通股和
稀釋(1) |
| | | | 4,907 | | | | | | 4,990 | | | | | | 4,990 | | | | | | 4,996 | | |
普通股股東的預計每股淨虧損,基本和攤薄(未經審計)(1)
|
| | | | | | | | | $ | (0.71) | | | | | | | | | | | $ | (0.13) | | |
預計已發行加權平均普通股,
基本和稀釋(未經審計)(1) |
| | | | | | | | | | 18,983 | | | | | | | | | | | | 19,688 | | |
|
| | |
截至2013年12月31日,
|
| |
自.起
9月30日, 2020 |
| | ||||||||||||||
| | |
2018
|
| |
2019
|
| | ||||||||||||||
| | |
(單位:千)
|
| | | | |||||||||||||||
資產負債表數據: | | | | | | | | | | | | | | | | | | | | | ||
現金和現金等價物
|
| | | $ | 7,072 | | | | | $ | 17,913 | | | | | $ | 19,712 | | | | ||
營運資金(1)
|
| | | | 12,444 | | | | | | 22,526 | | | | | | 22,071 | | | | ||
總資產
|
| | | | 27,748 | | | | | | 37,662 | | | | | | 43,404 | | | | ||
遞延收入,包括當期部分
|
| | | | 1,313 | | | | | | 2,061 | | | | | | 9,256 | | | | ||
扣除貼現後的長期債務,包括當期部分
|
| | | | 9,650 | | | | | | 14,769 | | | | | | 14,817 | | | | ||
商業服務協議責任 - 關聯方
|
| | | | 750 | | | | | | 750 | | | | | | 375 | | | | ||
優先股權證責任
|
| | | | 1,341 | | | | | | 728 | | | | | | 754 | | | | ||
可贖回可轉換優先股
|
| | | | 53,089 | | | | | | 71,017 | | | | | | 71,091 | | | | ||
股東總虧損額
|
| | | | (50,176) | | | | | | (63,168) | | | | | | (65,608) | | | |
| | |
截至2013年12月31日止的年度,
|
| |
截至9月30日的9個月,
|
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
產品植入: | | | | | | | | | | | | | | | | | | | | | | | | | |
MX908
|
| | | | 187 | | | | | | 192 | | | | | | 100 | | | | | | 280 | | |
叛逆者
|
| | | | — | | | | | | 13 | | | | | | — | | | | | | 18 | | |
ZipChip接口
|
| | | | 29 | | | | | | 43 | | | | | | 25 | | | | | | 21 | | |
總就業人數
|
| | | | 216 | | | | | | 248 | | | | | | 125 | | | | | | 319 | | |
| | |
截至2013年12月31日,
|
| |
自.起
9月30日, 2020 |
| ||||||||||||
| | |
2018
|
| |
2019
|
| ||||||||||||
累計產品植入次數: | | | | | | | | | | | | | | | | | | | |
MX908
|
| | | | 635 | | | | | | 827 | | | | | | 1,107 | | |
叛逆者
|
| | | | — | | | | | | 13 | | | | | | 31 | | |
ZipChip接口
|
| | | | 88 | | | | | | 131 | | | | | | 152 | | |
累計投放產品
|
| | | | 723 | | | | | | 971 | | | | | | 1,290 | | |
| | |
截至2013年12月31日止的年度,
|
| |
截至9月30日的9個月,
|
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(單位:千)
|
| |||||||||||||||||||||
產品和服務收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
設備銷售收入
|
| | | $ | 12,094 | | | | | $ | 13,038 | | | | | $ | 6,819 | | | | | $ | 16,766 | | |
消費品和服務收入
|
| | | | 1,644 | | | | | | 2,306 | | | | | | 1,473 | | | | | | 2,078 | | |
產品和服務總收入
|
| | | | 13,738 | | | | | | 15,344 | | | | | | 8,292 | | | | | | 18,844 | | |
許可證和合同收入
|
| | | | 8,316 | | | | | | 2,628 | | | | | | 1,332 | | | | | | 2,333 | | |
總收入
|
| | | $ | 22,054 | | | | | $ | 17,972 | | | | | $ | 9,624 | | | | | $ | 21,177 | | |
| | |
截至2013年12月31日止的年度,
|
| |
截至9月30日的9個月,
|
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(單位:千)
|
| |||||||||||||||||||||
按設備劃分的產品和服務收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
手持設備
|
| | | $ | 11,582 | | | | | $ | 10,518 | | | | | $ | 6,141 | | | | | $ | 14,491 | | |
臺式機
|
| | | | 2,156 | | | | | | 4,826 | | | | | | 2,151 | | | | | | 4,353 | | |
產品和服務總收入
|
| | | $ | 13,738 | | | | | $ | 15,344 | | | | | $ | 8,292 | | | | | $ | 18,844 | | |
|
| | |
截至2013年12月31日止的年度,
|
| |
截至9月30日的9個月,
|
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(單位:千)
|
| |||||||||||||||||||||
按市場劃分的產品和服務收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
政府
|
| | | $ | 11,443 | | | | | $ | 10,324 | | | | | $ | 6,226 | | | | | $ | 14,475 | | |
製藥/生物技術
|
| | | | 2,266 | | | | | | 4,474 | | | | | | 1,717 | | | | | | 4,100 | | |
學術界
|
| | | | 29 | | | | | | 546 | | | | | | 349 | | | | | | 269 | | |
產品和服務總收入
|
| | | $ | 13,738 | | | | | $ | 15,344 | | | | | $ | 8,292 | | | | | $ | 18,844 | | |
| | |
截至9月30日的9個月,
|
| | | | | | | |||||||||
| | |
2019
|
| |
2020
|
| |
變化
|
| |||||||||
| | |
(單位:千)
|
| |||||||||||||||
收入: | | | | | | | | | | | | | | | | | | | |
產品和服務收入
|
| | | $ | 8,292 | | | | | $ | 18,844 | | | | | $ | 10,552 | | |
許可證和合同收入
|
| | | | 1,332 | | | | | | 2,333 | | | | | | 1,001 | | |
總收入
|
| | | | 9,624 | | | | | | 21,177 | | | | | | 11,553 | | |
收入成本: | | | | | | | | | | | | | | | | | | | |
收入中的產品和服務成本
|
| | | | 5,397 | | | | | | 8,121 | | | | | | 2,724 | | |
許可證和合同收入成本
|
| | | | 418 | | | | | | 712 | | | | | | 294 | | |
收入總成本
|
| | | | 5,815 | | | | | | 8,833 | | | | | | 3,018 | | |
毛利
|
| | | | 3,809 | | | | | | 12,344 | | | | | | 8,535 | | |
運營費用: | | | | | | | | | | | | | | | | | | | |
研發
|
| | | | 7,020 | | | | | | 5,953 | | | | | | (1,067) | | |
銷售、一般和行政
|
| | | | 8,624 | | | | | | 8,320 | | | | | | (304) | | |
總運營費用
|
| | | | 15,644 | | | | | | 14,273 | | | | | | (1,371) | | |
運營虧損
|
| | | | (11,835) | | | | | | (1,929) | | | | | | 9,906 | | |
其他收入(支出): | | | | | | | | | | | | | | | | | | | |
利息支出
|
| | | | (1,276) | | | | | | (732) | | | | | | 544 | | |
其他收入(費用),淨額
|
| | | | 227 | | | | | | 68 | | | | | | (159) | | |
其他費用合計(淨額)
|
| | | | (1,049) | | | | | | (664) | | | | | | 385 | | |
淨虧損
|
| | | $ | (12,884) | | | | | $ | (2,593) | | | | | $ | 10,291 | | |
| | |
截至9月30日的9個月,
|
| |
變化
|
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
金額
|
| |
%
|
| ||||||||||||
| | |
(千美元)
|
| | | | | | | |||||||||||||||
產品和服務收入
|
| | | $ | 8,292 | | | | | $ | 18,844 | | | | | $ | 10,552 | | | | | | 127% | | |
收入中的產品和服務成本
|
| | | | 5,397 | | | | | | 8,121 | | | | | | 2,724 | | | | | | 50% | | |
毛利
|
| | | $ | 2,895 | | | | | $ | 10,723 | | | | | $ | 7,828 | | | | | | 270% | | |
毛利率
|
| | | | 35% | | | | | | 57% | | | | | | 22% | | | | | | | | |
| | |
截至9月30日的9個月,
|
| |
變化
|
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
金額
|
| |
%
|
| ||||||||||||
| | |
(千美元)
|
| | | | | | | |||||||||||||||
設備銷售收入
|
| | | $ | 6,819 | | | | | $ | 16,766 | | | | | $ | 9,947 | | | | | | 146% | | |
消費品和服務收入
|
| | | | 1,473 | | | | | | 2,078 | | | | | | 605 | | | | | | 41% | | |
產品和服務總收入
|
| | | $ | 8,292 | | | | | $ | 18,844 | | | | | $ | 10,552 | | | | | | 127% | | |
| | |
截至9月30日的9個月,
|
| |
變化
|
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
金額
|
| |
%
|
| ||||||||||||
| | |
(千美元)
|
| | | | | | | |||||||||||||||
許可證和合同收入
|
| | | $ | 1,332 | | | | | $ | 2,333 | | | | | $ | 1,001 | | | | | | 75% | | |
許可證和合同收入成本
|
| | | | 418 | | | | | | 712 | | | | | | 294 | | | | | | 70% | | |
毛利
|
| | | $ | 914 | | | | | $ | 1,621 | | | | | $ | 707 | | | | | | 77% | | |
毛利率
|
| | | | 69% | | | | | | 69% | | | | | | 0% | | | | | | | | |
| | |
截至9月30日的9個月,
|
| |
變化
|
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
金額
|
| |
%
|
| ||||||||||||
| | |
(千美元)
|
| | | | | | | |||||||||||||||
研發費用
|
| | | $ | 7,020 | | | | | $ | 5,953 | | | | | $ | (1,067) | | | | | | (15)% | | |
佔總收入的百分比
|
| | | | 73% | | | | | | 28% | | | | | | | | | | | | | | |
| | |
截至9月30日的9個月,
|
| |
變化
|
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
金額
|
| |
%
|
| ||||||||||||
| | |
(千美元)
|
| | | | | | | |||||||||||||||
銷售、一般和行政費用
|
| | | $ | 8,624 | | | | | $ | 8,320 | | | | | $ | (304) | | | | | | (4)% | | |
佔總收入的百分比
|
| | | | 90% | | | | | | 39% | | | | | | | | | | | | | | |
| | |
截至2013年12月31日止的年度,
|
| | | | | | | |||||||||
| | |
2018
|
| |
2019
|
| |
變化
|
| |||||||||
| | |
(單位:千)
|
| |||||||||||||||
收入: | | | | | | | | | | | | | | | | | | | |
產品和服務收入
|
| | | $ | 13,738 | | | | | $ | 15,344 | | | | | $ | 1,606 | | |
許可證和合同收入
|
| | | | 8,316 | | | | | | 2,628 | | | | | | (5,688) | | |
總收入
|
| | | | 22,054 | | | | | | 17,972 | | | | | | (4,082) | | |
收入成本: | | | | | | | | | | | | | | | | | | | |
收入中的產品和服務成本
|
| | | | 9,002 | | | | | | 9,098 | | | | | | 96 | | |
許可證和合同收入成本
|
| | | | 659 | | | | | | 731 | | | | | | 72 | | |
收入總成本
|
| | | | 9,661 | | | | | | 9,829 | | | | | | 168 | | |
毛利
|
| | | | 12,393 | | | | | | 8,143 | | | | | | (4,250) | | |
運營費用: | | | | | | | | | | | | | | | | | | | |
研發
|
| | | | 9,528 | | | | | | 8,993 | | | | | | (535) | | |
銷售、一般和行政
|
| | | | 9,304 | | | | | | 11,294 | | | | | | 1,990 | | |
總運營費用
|
| | | | 18,832 | | | | | | 20,287 | | | | | | 1,455 | | |
運營虧損
|
| | | | (6,439) | | | | | | (12,144) | | | | | | (5,705) | | |
其他收入(支出): | | | | | | | | | | | | | | | | | | | |
利息支出
|
| | | | (1,147) | | | | | | (1,530) | | | | | | (383) | | |
其他收入(費用),淨額
|
| | | | 50 | | | | | | 301 | | | | | | 251 | | |
其他費用合計(淨額)
|
| | | | (1,097) | | | | | | (1,229) | | | | | | (132) | | |
淨虧損
|
| | | $ | (7,536) | | | | | $ | (13,373) | | | | | $ | (5,837) | | |
| | |
截至2013年12月31日止的年度,
|
| |
變化
|
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
金額
|
| |
%
|
| ||||||||||||
| | |
(千美元)
|
| | | | | | | |||||||||||||||
產品和服務收入
|
| | | $ | 13,738 | | | | | $ | 15,344 | | | | | $ | 1,606 | | | | | | 12% | | |
收入中的產品和服務成本
|
| | | | 9,002 | | | | | | 9,098 | | | | | | 96 | | | | | | 1% | | |
毛利
|
| | | $ | 4,736 | | | | | $ | 6,246 | | | | | $ | 1,510 | | | | | | 32% | | |
毛利率
|
| | | | 34% | | | | | | 41% | | | | | | 7% | | | | | | | | |
| | |
截至2013年12月31日止的年度,
|
| |
變化
|
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
金額
|
| |
%
|
| ||||||||||||
| | |
(千美元)
|
| | | | | | | |||||||||||||||
設備銷售收入
|
| | | $ | 12,094 | | | | | $ | 13,038 | | | | | $ | 944 | | | | | | 8% | | |
消費品和服務收入
|
| | | | 1,644 | | | | | | 2,306 | | | | | | 662 | | | | | | 40% | | |
產品和服務總收入
|
| | | $ | 13,738 | | | | | $ | 15,344 | | | | | $ | 1,606 | | | | | | 12% | | |
| | |
截至2013年12月31日止的年度,
|
| |
變化
|
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
金額
|
| |
%
|
| ||||||||||||
| | |
(千美元)
|
| | | | | | | |||||||||||||||
許可證和合同收入
|
| | | $ | 8,316 | | | | | $ | 2,628 | | | | | $ | (5,688) | | | | | | (68)% | | |
許可證和合同收入成本
|
| | | | 659 | | | | | | 731 | | | | | | 72 | | | | | | 11% | | |
毛利
|
| | | $ | 7,657 | | | | | $ | 1,897 | | | | | $ | (5,760) | | | | | | (75)% | | |
毛利率
|
| | | | 92% | | | | | | 72% | | | | | | (20)% | | | | | | | | |
| | |
截至2013年12月31日止的年度,
|
| |
變化
|
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
金額
|
| |
%
|
| ||||||||||||
| | |
(千美元)
|
| | | | | | | |||||||||||||||
研發費用
|
| | | $ | 9,528 | | | | | $ | 8,993 | | | | | $ | (535) | | | | | | (6)% | | |
佔總收入的百分比
|
| | | | 43% | | | | | | 50% | | | | | | | | | | | | | | |
| | |
截至2013年12月31日止的年度,
|
| |
變化
|
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
金額
|
| |
%
|
| ||||||||||||
| | |
(千美元)
|
| | | | | | | |||||||||||||||
銷售、一般和行政費用
|
| | | $ | 9,304 | | | | | $ | 11,294 | | | | | $ | 1,990 | | | | | | 21% | | |
佔總收入的百分比
|
| | | | 42% | | | | | | 63% | | | | | | | | | | | | | | |
| | |
截至三個月
|
| |||||||||||||||||||||||||||||||||||||||
| | |
3月31日,
2019 |
| |
6月30日,
2019 |
| |
9月30歲,
2019 |
| |
十二月三十一日,
2019 |
| |
3月31日,
2020 |
| |
6月30日,
2020 |
| |
9月30歲,
2020 |
| |||||||||||||||||||||
| | |
(單位:千)
|
| | ||||||||||||||||||||||||||||||||||||||
收入: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
產品和服務收入
|
| | | $ | 2,340 | | | | | $ | 2,691 | | | | | $ | 3,261 | | | | | $ | 7,052 | | | | | $ | 2,639 | | | | | $ | 10,378 | | | | | $ | 5,827 | | |
許可證和合同收入
|
| | | | 640 | | | | | | 507 | | | | | | 185 | | | | | | 1,296 | | | | | | 1,362 | | | | | | 750 | | | | | | 221 | | |
總收入
|
| | | | 2,980 | | | | | | 3,198 | | | | | | 3,446 | | | | | | 8,348 | | | | | | 4,001 | | | | | | 11,128 | | | | | | 6,048 | | |
|
| | |
截至三個月
|
| |||||||||||||||||||||||||||||||||||||||
| | |
3月31日,
2019 |
| |
6月30日,
2019 |
| |
9月30歲,
2019 |
| |
十二月三十一日,
2019 |
| |
3月31日,
2020 |
| |
6月30日,
2020 |
| |
9月30歲,
2020 |
| |||||||||||||||||||||
| | |
(單位:千)
|
| | ||||||||||||||||||||||||||||||||||||||
收入成本: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
的產品和服務成本
收入 |
| | | | 1,432 | | | | | | 1,506 | | | | | | 2,459 | | | | | | 3,701 | | | | | | 1,570 | | | | | | 4,471 | | | | | | 2,080 | | |
的許可證和合同成本
收入 |
| | | | 92 | | | | | | 181 | | | | | | 145 | | | | | | 313 | | | | | | 333 | | | | | | 247 | | | | | | 132 | | |
收入總成本
|
| | | | 1,524 | | | | | | 1,687 | | | | | | 2,604 | | | | | | 4,014 | | | | | | 1,903 | | | | | | 4,718 | | | | | | 2,212 | | |
毛利
|
| | | | 1,456 | | | | | | 1,511 | | | | | | 842 | | | | | | 4,334 | | | | | | 2,098 | | | | | | 6,410 | | | | | | 3,836 | | |
運營費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
研發
|
| | | | 2,421 | | | | | | 2,407 | | | | | | 2,191 | | | | | | 1,974 | | | | | | 2,156 | | | | | | 1,846 | | | | | | 1,951 | | |
銷售、一般和行政
|
| | | | 2,748 | | | | | | 3,035 | | | | | | 2,840 | | | | | | 2,671 | | | | | | 2,706 | | | | | | 2,436 | | | | | | 3,178 | | |
總運營費用
|
| | | | 5,169 | | | | | | 5,442 | | | | | | 5,031 | | | | | | 4,645 | | | | | | 4,862 | | | | | | 4,282 | | | | | | 5,129 | | |
營業收入(虧損)
|
| | | | (3,713) | | | | | | (3,931) | | | | | | (4,189) | | | | | | (311) | | | | | | (2,764) | | | | | | 2,128 | | | | | | (1,293) | | |
其他費用合計(淨額)
|
| | | | (231) | | | | | | (228) | | | | | | (591) | | | | | | (179) | | | | | | (202) | | | | | | (33) | | | | | | (429) | | |
淨收益(虧損)
|
| | | $ | (3,944) | | | | | $ | (4,159) | | | | | $ | (4,780) | | | | | $ | (490) | | | | | $ | (2,966) | | | | | $ | 2,095 | | | | | $ | (1,722) | | |
|
| | |
截至2013年12月31日止的年度,
|
| |
截至9月30日的9個月,
|
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(單位:千)
|
| |||||||||||||||||||||
經營活動提供(用於)的現金淨額
|
| | | $ | (8,898) | | | | | $ | (11,004) | | | | | $ | (11,253) | | | | | $ | 1,799 | | |
用於投資活動的現金淨額
|
| | | | (1,167) | | | | | | (392) | | | | | | (278) | | | | | | (9) | | |
融資活動提供的現金淨額
|
| | | | 3,993 | | | | | | 22,237 | | | | | | 22,233 | | | | | | 9 | | |
現金及現金等價物淨增(減)
|
| | | $ | (6,072) | | | | | $ | 10,841 | | | | | $ | 10,702 | | | | | $ | 1,799 | | |
| | |
按期間到期的付款
|
| |||||||||||||||||||||||||||
| | |
總計
|
| |
少於
1年 |
| |
1至3
年份 |
| |
4至5個
年份 |
| |
更多
比 5年 |
| |||||||||||||||
| | |
(單位:千)
|
| |||||||||||||||||||||||||||
經營租賃承諾額(1)
|
| | | $ | 10,478 | | | | | $ | 1,792 | | | | | $ | 3,540 | | | | | $ | 3,711 | | | | | $ | 1,435 | | |
債務義務(2)
|
| | | | 17,213 | | | | | | 900 | | | | | | 12,223 | | | | | | 4,090 | | | | | | — | | |
總計
|
| | | $ | 27,691 | | | | | $ | 2,692 | | | | | $ | 15,763 | | | | | $ | 7,801 | | | | | $ | 1,435 | | |
授予日期
|
| |
受限制的股份數目
至授予的期權 |
| |
每股行權
期權價格 |
| |
每股公平
共同的價值 贈送現貨 日期 |
| |
每股
估計的公平 期權的價值 |
| ||||||||||||
2019年1月21日
|
| | | | 317,120 | | | | | $ | 1.58 | | | | | $ | 1.58 | | | | | $ | 0.83 | | |
2019年4月24日
|
| | | | 25,808 | | | | | $ | 1.79 | | | | | $ | 1.79 | | | | | $ | 0.93 | | |
2019年6月20日
|
| | | | 15,978 | | | | | $ | 1.79 | | | | | $ | 1.79 | | | | | $ | 0.93 | | |
2019年9月10日
|
| | | | 18,742 | | | | | $ | 1.79 | | | | | $ | 1.79 | | | | | $ | 0.93 | | |
2019年11月13日
|
| | | | 12,291 | | | | | $ | 1.79 | | | | | $ | 1.79 | | | | | $ | 0.93 | | |
2019年12月12日
|
| | | | 2,458 | | | | | $ | 1.79 | | | | | $ | 1.79 | | | | | $ | 0.93 | | |
2020年1月31日
|
| | | | 28,267 | | | | | $ | 1.79 | | | | | $ | 1.79 | | | | | $ | 0.92 | | |
2020年3月25日
|
| | | | 6,759 | | | | | $ | 1.79 | | | | | $ | 1.79 | | | | | $ | 0.98 | | |
2020年6月16日
|
| | | | 27,041 | | | | | $ | 1.05 | | | | | $ | 1.73(1) | | | | | $ | 1.14 | | |
2020年7月28日
|
| | | | 2,458 | | | | | $ | 1.05 | | | | | $ | 1.73(1) | | | | | $ | 1.14 | | |
2020年8月27日
|
| | | | 177,914 | | | | | $ | 1.05 | | | | | $ | 3.24(1) | | | | | $ | 2.51 | | |
2020年9月14日
|
| | | | 386,570 | | | | | $ | 3.24 | | | | | $ | 3.24 | | | | | $ | 1.79 | | |
2020年9月21日
|
| | | | 314,669 | | | | | $ | 3.24 | | | | | $ | 3.24 | | | | | $ | 1.79 | | |
2020年9月30日
|
| | | | 107,553 | | | | | $ | 3.24 | | | | | $ | 3.24 | | | | | $ | 1.79 | | |
2020年11月3日
|
| | | | 125,376 | | | | | $ | 7.91 | | | | | $ | 7.91 | | | | | $ | 4.40 | | |
| | |
12月31日,
|
| |
9月30日,
2020 |
| ||||||||||||
| | |
2018
|
| |
2019
|
| ||||||||||||
優先股公允價值
|
| | | $ | 3.47 | | | | | $ | 5.67 | | | | | $ | 5.46 | | |
無風險利率
|
| | | | 2.6% | | | | | | 1.9% | | | | | | 0.5% | | |
預期波動率
|
| | | | 67% | | | | | | 51% | | | | | | 60% | | |
預期股息收益率
|
| | | | — | | | | | | — | | | | | | — | | |
剩餘合同期限(以年為單位)
|
| | | | 4 | | | | | | 8 | | | | | | 7 | | |
|
![]() |
| |
![]() |
|
|
常規實驗室質譜學
|
| |
我們的質量譜
|
|
|
![]() |
| |
![]() |
|
|
![]() |
| |
![]() |
|
|
細胞裂解物的三分鐘分離。準備:賴氨酸,稀濾器,運行
|
| |
抗體藥物結合物、藥物有效載荷分佈、糖形式和其他翻譯後修飾的三分鐘表徵。
|
|
|
MX908設置/配置
|
| |
實驗室質量譜設置/配置
|
|
|
![]() |
| |
![]() |
|
|
•
安進。
|
| |
•
默克公司。
|
|
|
•
生物遺傳公司
|
| |
•
新英格蘭生物實驗室公司。
|
|
|
•
百時美施貴寶公司
|
| |
•
核生物有限責任公司
|
|
|
•
達納-法伯癌症研究所
|
| |
•
Teva製藥工業公司
|
|
|
•
龍沙集團股份有限公司
|
| |
•
Transcenta Holding Limited
|
|
|
•
聯邦緊急事務管理署國內準備中心
|
| |
•
美國國土安全部
|
|
|
•
美國國家生物處理研究與培訓研究所
•
國家生物藥物製造創新研究所
•
美國陸軍
|
| |
•
美國海軍陸戰隊
•
美國疾病控制和預防中心
•
美國食品和藥物管理局
|
|
|
•
波士頓大學
|
| |
•
北卡羅來納州立大學
|
|
|
•
杜克大學
|
| |
•
肯塔基大學
|
|
|
•
約翰霍普金斯大學
|
| |
•
北卡羅來納大學教堂山分校
|
|
名稱
|
| |
年齡
|
| |
職位
|
| |||
凱文·J·克諾普博士。
|
| | | | 48 | | | | 董事首席執行官總裁 | |
約瑟夫·H·格里菲斯四世
|
| | | | 45 | | | | 首席財務官 | |
克里斯托弗·布朗,博士。
|
| | | | 46 | | | | 首席技術官 | |
莫拉·菲茨帕特里克
|
| | | | 50 | | | | 總裁副經理,產品管理與市場營銷 | |
凱文·麥卡利安博士。
|
| | | | 55 | | | |
總裁副生產與新產品推介
|
|
特倫特·巴薩斯基博士。
|
| | | | 53 | | | | 總裁副商務長 | |
約翰·肯尼迪。
|
| | | | 48 | | | | 總裁副總理,政府 | |
邁克爾·S·特納
|
| | | | 53 | | | | 總裁副總法律顧問 | |
名稱
|
| |
年齡
|
| |
職位
|
| |||
尼古拉斯·巴塞勒米
|
| | | | 54 | | | | 董事 | |
基思·L·克蘭德爾
|
| | | | 60 | | | | 董事 | |
E.凱文·赫魯索夫斯基
|
| | | | 59 | | | | 主席 | |
莎倫·凱達。
|
| | | | 46 | | | | 董事 | |
J·邁克爾·拉姆齊博士
|
| | | | 68 | | | | 董事 | |
馬克·斯波託。
|
| | | | 51 | | | | 董事 | |
姓名和主要職務
|
| |
年
|
| |
薪金
($) |
| |
選擇權
獎項 ($)(1) |
| |
非股權
激勵計劃: 補償 ($)(2) |
| |
所有其他
補償 ($)(3) |
| |
總計
($) |
| ||||||||||||||||||
凱文·J·克諾普博士。
|
| | | | 2019 | | | | | | 287,481 | | | | | | 92,219 | | | | | | 64,622 | | | | | | 238 | | | | | | 444,560 | | |
總裁與首席執行官 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
約翰·肯尼迪
|
| | | | 2019 | | | | | | 209,879 | | | | | | 51,233 | | | | | | 112,000 | | | | | | — | | | | | | 373,112 | | |
總裁副總理,政府 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
克里斯托弗·布朗,博士。
|
| | | | 2019 | | | | | | 256,190 | | | | | | 51,233 | | | | | | 59,325 | | | | | | 1,988 | | | | | | 368,736 | | |
首席技術官 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
期權大獎(1)
|
| |||||||||||||||||||||||||||
名稱
|
| |
數量
證券 潛在的 未鍛鍊身體 選項(#) 可操練 |
| |
數量
證券 潛在的 未鍛鍊身體 選項(#) 不能行使 |
| |
歸屬
開課 日期 |
| |
選擇權
鍛鍊 價格 ($) |
| |
選擇權
期滿 日期 |
| |||||||||||||||
凱文·J·克諾普博士。
|
| | | | 92,188(2) | | | | | | 30,730(2) | | | | | | 1/1/2017 | | | | | | 1.75 | | | | | | 1/1/2027 | | |
| | | | | 25,351(3) | | | | | | 85,275(3) | | | | | | 1/21/2019 | | | | | | 1.58 | | | | | | 1/21/2029 | | |
約翰·肯尼迪
|
| | | | 153,033 | | | | | | — | | | | | | 2/12/2013 | | | | | | 0.35 | | | | | | 2/12/2023 | | |
| | | | | 12,291 | | | | | | — | | | | | | 1/16/2015 | | | | | | 0.93 | | | | | | 1/16/2025 | | |
| | | | | 20,742(4) | | | | | | 6,914(4) | | | | | | 12/2/2016 | | | | | | 0.96 | | | | | | 12/2/2026 | | |
| | | | | 14,084(3) | | | | | | 47,375(3) | | | | | | 1/21/2019 | | | | | | 1.58 | | | | | | 1/21/2029 | | |
克里斯托弗·布朗,博士。
|
| | | | 92,188(2) | | | | | | 30,730(2) | | | | | | 1/1/2017 | | | | | | 1.75 | | | | | | 1/1/2027 | | |
| | | | | 14,084(3) | | | | | | 47,375(3) | | | | | | 1/21/2019 | | | | | | 1.58 | | | | | | 1/21/2029 | | |
| | |
賺取或支付的費用
現金單位(美元) |
| |
期權大獎
($)(1) |
| |
所有其他
補償(美元) |
| |
總計(美元)
|
| ||||||||||||
J·邁克爾·拉姆齊博士(2)
|
| | | | 60,000 | | | | | | — | | | | | | — | | | | | | 60,000 | | |
E.凱文·赫魯索夫斯基
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
尼古拉斯·巴塞勒米
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
基思·克蘭德爾
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
馬克·斯波託
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
莎倫·凱達(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
集料
股份數量 以庫存為準 選項 |
| |||
J·邁克爾·拉姆齊博士
|
| | | | 46,094(1) | | |
E.凱文·赫魯索夫斯基
|
| | | | 125,183(2) | | |
尼古拉斯·巴塞勒米
|
| | | | 49,167(3) | | |
| | |
成員
每年一次 收費 |
| |
主席
每年一次 收費 |
| ||||||
董事會
|
| | | $ | 37,500 | | | | | $ | 25,000* | | |
審計委員會
|
| | | | 9,000 | | | | | | 18,000 | | |
薪酬委員會
|
| | | | 6,000 | | | | | | 12,000 | | |
提名和公司治理委員會
|
| | | | 5,000 | | | | | | 10,000 | | |
股東
|
| |
的股份
系列E 優先股 |
| |
總計
購買 價格 |
| ||||||
北塘風險投資公司,LP(1)
|
| | | | 1,589,826 | | | | | $ | 10,000,005 | | |
Barthelemy 2001信託基金(2)
|
| | | | 31,796 | | | | | | 199,996 | | |
Arch Venture Fund第VII,L.P.(3)
|
| | | | 293,818 | | | | | | 1,848,115 | | |
Saev Guernsey控股有限公司(4)
|
| | | | 74,448 | | | | | | 468,277 | | |
Yodabyte Investments,LLC(5)
|
| | | | 96,979 | | | | | | 609,998 | | |
股東
|
| |
的股份
系列E 優先股 |
| |
總計
購買 價格 |
| ||||||
Arch Venture Fund第VII,L.P.(1)
|
| | | | 727,869 | | | | | | 4,101,614 | | |
Saev Guernsey控股有限公司(2)
|
| | | | 727,869 | | | | | | 4,101,614 | | |
Re Sidecar 4,LLC(3)
|
| | | | 150,840 | | | | | | 849,998 | | |
Yodabyte Investments,LLC(3)
|
| | | | 177,459 | | | | | | 999,999 | | |
受益人姓名和地址
|
| |
股份數量
實益擁有 在提供產品之前 |
| |
股份百分比
實益擁有 |
| ||||||||||||
|
在報價之前
|
| |
報價後
|
| ||||||||||||||
5%的股東: | | | | | | | | | | | | | | | | | | | |
Arch Venture Fund第VII,L.P.(1)
|
| | | | 5,425,045 | | | | | | 27.5% | | | | | | 20.7% | | |
Rzor‘s Edge Funds(2)
|
| | | | 1,943,641 | | | | | | 9.9% | | | | | | 7.4% | | |
Saev Guernsey控股有限公司(3)
|
| | | | 1,256,047 | | | | | | 6.4% | | | | | | 4.8% | | |
UTEC 2 L.P.(4)
|
| | | | 1,201,622 | | | | | | 6.1% | | | | | | 4.6% | | |
獲任命的行政人員及董事: | | | | | | | | | | | | | | | | | | | |
克里斯托弗·布朗(5)
|
| | | | 1,257,943 | | | | | | 6.3% | | | | | | 4.8% | | |
E.凱文·赫魯索夫斯基(6)
|
| | | | 457,077 | | | | | | 2.3% | | | | | | 1.7% | | |
約翰·肯納韋格(7)
|
| | | | 224,735 | | | | | | 1.1% | | | | | | * | | |
邁克爾·拉姆齊(8)
|
| | | | 1,597,737 | | | | | | 8.1% | | | | | | 6.1% | | |
基思·克蘭德爾(9)
|
| | | | 5,425,045 | | | | | | 27.5% | | | | | | 20.7% | | |
凱文·克諾普(10歲)
|
| | | | 1,534,108 | | | | | | 7.7% | | | | | | 5.8% | | |
馬克·斯波託(11)
|
| | | | 1,943,641 | | | | | | 9.9% | | | | | | 7.4% | | |
尼古拉斯·巴塞勒米(12歲)
|
| | | | 73,215 | | | | | | * | | | | | | * | | |
莎倫·凱達(13歲)
|
| | | | 977,091 | | | | | | 5.0% | | | | | | 3.7% | | |
全體行政幹事和董事(12人)(14人)
|
| | | | 14,035,868 | | | | | | 63.4% | | | | | | 49.0% | | |
承銷商
|
| |
數量
股票 |
| |||
考恩公司,有限責任公司
|
| | | | 2,437,500 | | |
SVB Leerink LLC
|
| | | | 2,112,500 | | |
William Blair&Company,L.L.C.
|
| | | | 1,040,000 | | |
尼古拉斯公司Stifel
|
| | | | 910,000 | | |
總計
|
| | | | 6,500,000 | | |
| | |
總計
|
| |||||||||||||||
| | |
每股
|
| |
沒有選項
|
| |
帶選項
|
| |||||||||
公開發行價
|
| | | | 20.00 | | | | | | 130,000,000 | | | | | | 149,500,000 | | |
承保折扣和佣金
|
| | | | 1.40 | | | | | | 9,100,000 | | | | | | 10,465,000 | | |
扣除費用前給公司的收益
|
| | | | 18.60 | | | | | | 120,900,000 | | | | | | 139,035,000 | | |
| | |
頁面
|
| |||
獨立註冊會計師事務所報告
|
| | | | F-2 | | |
資產負債表
|
| | | | F-3 | | |
營業和全面虧損報表
|
| | | | F-4 | | |
可贖回可轉換優先股和股東虧損報表
|
| | | | F-5 | | |
現金流量表
|
| | | | F-6 | | |
財務報表附註
|
| | | | F-7 | | |
| | |
12月31日,
|
| |
9月30日,
2020 |
| |
形式上
9月30日, 2020 |
| |||||||||||||||
| | |
2018
|
| |
2019
|
| ||||||||||||||||||
| | | | | | | | | | | | | | |
(未經審計)
|
| |
(未經審計)
|
| ||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 7,072 | | | | | $ | 17,913 | | | | | $ | 19,712 | | | | | $ | 19,712 | | |
應收賬款淨額
|
| | | | 4,132 | | | | | | 5,005 | | | | | | 9,312 | | | | | | 9,312 | | |
未開票應收賬款
|
| | | | 2,204 | | | | | | 74 | | | | | | 127 | | | | | | 127 | | |
庫存
|
| | | | 3,523 | | | | | | 5,237 | | | | | | 4,835 | | | | | | 4,835 | | |
預付費用和其他流動資產
|
| | | | 272 | | | | | | 351 | | | | | | 430 | | | | | | 430 | | |
流動資產總額
|
| | | | 17,203 | | | | | | 28,580 | | | | | | 34,416 | | | | | | 34,416 | | |
經營性租賃、使用權資產
|
| | | | 8,180 | | | | | | 7,245 | | | | | | 6,467 | | | | | | 6,467 | | |
財產和設備,淨額
|
| | | | 1,834 | | | | | | 1,326 | | | | | | 934 | | | | | | 934 | | |
遞延發售成本
|
| | | | — | | | | | | — | | | | | | 868 | | | | | | 868 | | |
其他長期資產
|
| | | | 531 | | | | | | 511 | | | | | | 719 | | | | | | 719 | | |
總資產
|
| | | $ | 27,748 | | | | | $ | 37,662 | | | | | $ | 43,404 | | | | | $ | 43,404 | | |
負債、可轉換優先股和股東權益(赤字)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | | | | | | | | | | | | | |
應付帳款
|
| | | $ | 645 | | | | | $ | 577 | | | | | $ | 612 | | | | | $ | 612 | | |
應計費用
|
| | | | 2,853 | | | | | | 2,909 | | | | | | 4,882 | | | | | | 4,882 | | |
遞延收入
|
| | | | 951 | | | | | | 1,490 | | | | | | 2,227 | | | | | | 2,227 | | |
經營租賃負債
|
| | | | 310 | | | | | | 1,078 | | | | | | 1,124 | | | | | | 1,124 | | |
長期債務的當期部分
|
| | | | — | | | | | | — | | | | | | 3,500 | | | | | | 3,500 | | |
流動負債總額
|
| | | | 4,759 | | | | | | 6,054 | | | | | | 12,345 | | | | | | 12,345 | | |
長期債務,扣除貼現和當前部分後的淨額
|
| | | | 9,650 | | | | | | 14,769 | | | | | | 11,317 | | | | | | 11,317 | | |
經營租賃負債,扣除當期部分
|
| | | | 7,973 | | | | | | 6,941 | | | | | | 6,101 | | | | | | 6,101 | | |
遞延收入,扣除當期部分
|
| | | | 362 | | | | | | 571 | | | | | | 7,029 | | | | | | 7,029 | | |
商業服務協議責任關聯方
|
| | | | 750 | | | | | | 750 | | | | | | 375 | | | | | | 375 | | |
優先股權證責任
|
| | | | 1,341 | | | | | | 728 | | | | | | 754 | | | | | | — | | |
總負債
|
| | | | 24,835 | | | | | | 29,813 | | | | | | 37,921 | | | | | | 37,167 | | |
承付款和或有事項(附註12) | | | | | | | | | | | | | | | | | | | | | | | | | |
可贖回可轉換優先股(A、B、C、D和E系列),0.001美元
面值;2018年12月31日授權的21,338,912股;以及 2019年12月31日和9月30日授權的24,156,877股, 2020年(未經審計);20,749,831股已發行和流通股 2018年12月31日和23,905,267股已發行和流通股 2019年12月31日和2020年9月30日(未經審計);清算 2019年12月31日和2020年9月30日的 優先股為71,285美元 (未經審計);沒有已發行或已發行的股票,預計9月30日, 2020年(未經審計) |
| | | | 53,089 | | | | | | 71,017 | | | | | | 71,091 | | | | | | — | | |
股東權益(赤字): | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股,面值0.001美元;32,803,254股和36,976,630股
2018年12月31日和2019年12月31日授權的股票,以及 截至2020年9月30日授權的36,976,630股(未經審計); 已發行及流通的4,990,272股及4,990,702股 2018年12月31日和2019年12月31日,5,001,312股 截至2020年9月30日已發行和未償還(未經審計);19,693,241 已發行和已發行股票,預計於2020年9月30日發行 (未經審計) |
| | | | 5 | | | | | | 5 | | | | | | 5 | | | | | | 20 | | |
額外實收資本
|
| | | | 2,095 | | | | | | 2,476 | | | | | | 2,629 | | | | | | 74,459 | | |
累計赤字
|
| | | | (52,276) | | | | | | (65,649) | | | | | | (68,242) | | | | | | (68,242) | | |
股東權益合計(虧損)
|
| | | | (50,176) | | | | | | (63,168) | | | | | | (65,608) | | | | | | 6,237 | | |
總負債、可贖回可轉換優先股和股東權益(赤字)
|
| | | $ | 27,748 | | | | | $ | 37,662 | | | | | $ | 43,404 | | | | | $ | 43,404 | | |
|
| | |
截至2013年12月31日止的年度,
|
| |
截至9月30日的9個月,
|
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未經審計)
|
| |||||||||
收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
產品和服務收入
|
| | | $ | 13,738 | | | | | $ | 15,344 | | | | | $ | 8,292 | | | | | $ | 18,844 | | |
許可證和合同收入
|
| | | | 8,316 | | | | | | 2,628 | | | | | | 1,332 | | | | | | 2,333 | | |
總收入
|
| | | | 22,054 | | | | | | 17,972 | | | | | | 9,624 | | | | | | 21,177 | | |
收入成本: | | | | | | | | | | | | | | | | | | | | | | | | | |
收入中的產品和服務成本
|
| | | | 9,002 | | | | | | 9,098 | | | | | | 5,397 | | | | | | 8,121 | | |
許可證和合同收入成本
|
| | | | 659 | | | | | | 731 | | | | | | 418 | | | | | | 712 | | |
收入總成本
|
| | | | 9,661 | | | | | | 9,829 | | | | | | 5,815 | | | | | | 8,833 | | |
毛利
|
| | | | 12,393 | | | | | | 8,143 | | | | | | 3,809 | | | | | | 12,344 | | |
運營費用: | | | | | | | | | | | | | | | | | | | | | | | | | |
研發
|
| | | | 9,528 | | | | | | 8,993 | | | | | | 7,020 | | | | | | 5,953 | | |
銷售、一般和行政
|
| | | | 9,304 | | | | | | 11,294 | | | | | | 8,624 | | | | | | 8,320 | | |
總運營費用
|
| | | | 18,832 | | | | | | 20,287 | | | | | | 15,644 | | | | | | 14,273 | | |
運營虧損
|
| | | | (6,439) | | | | | | (12,144) | | | | | | (11,835) | | | | | | (1,929) | | |
其他收入(支出): | | | | | | | | | | | | | | | | | | | | | | | | | |
利息支出
|
| | | | (1,147) | | | | | | (1,530) | | | | | | (1,276) | | | | | | (732) | | |
其他收入(費用),淨額
|
| | | | 50 | | | | | | 301 | | | | | | 227 | | | | | | 68 | | |
其他費用合計(淨額)
|
| | | | (1,097) | | | | | | (1,229) | | | | | | (1,049) | | | | | | (664) | | |
淨虧損和綜合虧損
|
| | | | (7,536) | | | | | | (13,373) | | | | | | (12,884) | | | | | | (2,593) | | |
可贖回可轉換優先股增加到贖回價值
|
| | | | (76) | | | | | | (109) | | | | | | (79) | | | | | | (74) | | |
可歸屬於普通股的淨虧損
股東 |
| | | $ | (7,612) | | | | | $ | (13,482) | | | | | $ | (12,963) | | | | | $ | (2,667) | | |
普通股股東應佔每股基本虧損和稀釋後每股淨虧損
|
| | | $ | (1.55) | | | | | $ | (2.70) | | | | | $ | (2.60) | | | | | $ | (0.53) | | |
加權平均已發行普通股、基本普通股和稀釋後普通股
|
| | | | 4,907,075 | | | | | | 4,990,416 | | | | | | 4,990,314 | | | | | | 4,995,878 | | |
預計每股淨虧損可歸因於
普通股股東,基本股東和稀釋股東 (未經審計) |
| | | | | | | | | $ | (0.71) | | | | | | | | | | | $ | (0.13) | | |
預計加權平均已發行普通股、基本普通股和稀釋普通股(未經審計)
|
| | | | | | | | | | 18,983,092 | | | | | | | | | | | | 19,687,807 | | |
| | |
可贖回可兑換
優先股 |
| | |
普通股
|
| |
其他內容
已繳費 資本 |
| |
累計
赤字 |
| |
總計
股東的 赤字 |
| |||||||||||||||||||||||||||
| | |
股票
|
| |
金額
|
| | |
股票
|
| |
金額
|
| ||||||||||||||||||||||||||||||
2017年12月31日的餘額
|
| | | | 20,039,996 | | | | | $ | 49,091 | | | | | | | 4,862,349 | | | | | $ | 5 | | | | | $ | 1,883 | | | | | $ | (45,117) | | | | | $ | (43,229) | | |
因採用ASC 606進行的調整
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | 377 | | | | | | 377 | | |
發行D系列可贖回可贖回優先股,扣除發行成本 為78美元
|
| | | | 709,835 | | | | | | 3,922 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
可贖回可轉換優先股增加到贖回價值
|
| | | | — | | | | | | 76 | | | | | | | — | | | | | | — | | | | | | (76) | | | | | | — | | | | | | (76) | | |
行使股票期權時發行普通股
|
| | | | — | | | | | | — | | | | | | | 127,923 | | | | | | — | | | | | | 71 | | | | | | — | | | | | | 71 | | |
基於股票的薪酬費用
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 217 | | | | | | — | | | | | | 217 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,536) | | | | | | (7,536) | | |
2018年12月31日的餘額
|
| | | | 20,749,831 | | | | | | 53,089 | | | | | | | 4,990,272 | | | | | | 5 | | | | | | 2,095 | | | | | | (52,276) | | | | | | (50,176) | | |
發行E系列可贖回可贖回優先股,扣除發行成本 為1.85美元
|
| | | | 2,782,194 | | | | | | 17,315 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
優先股權證行權
|
| | | | 373,242 | | | | | | 504 | | | | | | | — | | | | | | — | | | | | | 222 | | | | | | — | | | | | | 222 | | |
可贖回可轉換優先股增加到贖回價值
|
| | | | — | | | | | | 109 | | | | | | | — | | | | | | — | | | | | | (109) | | | | | | — | | | | | | (109) | | |
行使股票期權時發行普通股
|
| | | | — | | | | | | — | | | | | | | 430 | | | | | | — | | | | | | 1 | | | | | | — | | | | | | 1 | | |
基於股票的薪酬費用
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 267 | | | | | | — | | | | | | 267 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (13,373) | | | | | | (13,373) | | |
2019年12月31日的餘額
|
| | | | 23,905,267 | | | | | | 71,017 | | | | | | | 4,990,702 | | | | | | 5 | | | | | | 2,476 | | | | | | (65,649) | | | | | | (63,168) | | |
行使股票期權時發行普通股
|
| | | | — | | | | | | — | | | | | | | 10,610 | | | | | | — | | | | | | 9 | | | | | | — | | | | | | 9 | | |
可贖回可轉換優先股增加到贖回價值
|
| | | | — | | | | | | 74 | | | | | | | — | | | | | | — | | | | | | (74) | | | | | | — | | | | | | (74) | | |
基於股票的薪酬費用
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 218 | | | | | | — | | | | | | 218 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,593) | | | | | | (2,593) | | |
2020年9月30日的餘額
(未經審計) |
| | | | 23,905,267 | | | | | $ | 71,091 | | | | | | | 5,001,312 | | | | | $ | 5 | | | | | $ | 2,629 | | | | | $ | (68,242) | | | | | $ | (65,608) | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | |
可贖回可兑換
優先股 |
| | |
普通股
|
| |
其他內容
已繳費 資本 |
| |
累計
赤字 |
| |
總計
股東的 赤字 |
| |||||||||||||||||||||||||||
| | |
股票
|
| |
金額
|
| | |
股票
|
| |
金額
|
| ||||||||||||||||||||||||||||||
2018年12月31日的餘額
|
| | | | 20,749,831 | | | | | $ | 53,089 | | | | | | | 4,990,272 | | | | | $ | 5 | | | | | $ | 2,095 | | | | | $ | (52,276) | | | | | $ | (50,176) | | |
發行E系列可贖回可贖回優先股,扣除發行成本 為1.85美元
|
| | | | 2,782,194 | | | | | | 17,315 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
行使股票期權時發行普通股
|
| | | | — | | | | | | — | | | | | | | 430 | | | | | | — | | | | | | 1 | | | | | | — | | | | | | 1 | | |
可贖回可轉換優先股增加到贖回價值
|
| | | | — | | | | | | 79 | | | | | | | — | | | | | | — | | | | | | (79) | | | | | | — | | | | | | (79) | | |
基於股票的薪酬費用
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 200 | | | | | | — | | | | | | 200 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (12,884) | | | | | | (12,884) | | |
2019年9月30日餘額(未經審計)
|
| | | | 23,532,025 | | | | | $ | 70,483 | | | | | | | 4,990,702 | | | | | $ | 5 | | | | | $ | 2,217 | | | | | $ | (65,160) | | | | | $ | (62,938) | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | |
截至2013年12月31日止的年度,
|
| |
九個月結束
9月30日, |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未經審計)
|
| |||||||||
經營活動的現金流: | | | | | | | | | | | | | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (7,536) | | | | | $ | (13,373) | | | | | $ | (12,884) | | | | | $ | (2,593) | | |
對淨虧損與經營活動提供(用於)現金淨額的調整:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
折舊及攤銷費用
|
| | | | 896 | | | | | | 900 | | | | | | 688 | | | | | | 610 | | |
基於股票的薪酬費用
|
| | | | 217 | | | | | | 267 | | | | | | 200 | | | | | | 218 | | |
優先股權證負債的公允價值變動
|
| | | | 91 | | | | | | (59) | | | | | | (59) | | | | | | 26 | | |
商業服務協議負債公允價值變動 - 關聯方
|
| | | | — | | | | | | — | | | | | | — | | | | | | (375) | | |
債務清償時的非現金利息和損失
|
| | | | 208 | | | | | | 370 | | | | | | 355 | | | | | | 48 | | |
庫存報廢準備金
|
| | | | 97 | | | | | | 149 | | | | | | 83 | | | | | | 67 | | |
財產和設備處置損失
|
| | | | 256 | | | | | | — | | | | | | — | | | | | | — | | |
經營性資產和負債變動情況:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
應收賬款淨額
|
| | | | 2,531 | | | | | | (873) | | | | | | (1,941) | | | | | | (4,307) | | |
未開票應收賬款
|
| | | | (2,130) | | | | | | 2,130 | | | | | | 2,139 | | | | | | (53) | | |
庫存
|
| | | | (989) | | | | | | (1,863) | | | | | | (2,732) | | | | | | 126 | | |
預付費用和其他流動資產
|
| | | | 128 | | | | | | (79) | | | | | | (85) | | | | | | (79) | | |
其他長期資產
|
| | | | (13) | | | | | | 20 | | | | | | 20 | | | | | | (208) | | |
應付賬款和應計費用
|
| | | | (1,013) | | | | | | (12) | | | | | | 387 | | | | | | 1,140 | | |
遞延收入
|
| | | | (1,722) | | | | | | 748 | | | | | | 1,899 | | | | | | 7,195 | | |
經營性資產使用權
|
| | | | 1,214 | | | | | | 981 | | | | | | 734 | | | | | | 778 | | |
經營租賃負債
|
| | | | (1,133) | | | | | | (310) | | | | | | (57) | | | | | | (794) | | |
經營活動提供(用於)的現金淨額
|
| | | | (8,898) | | | | | | (11,004) | | | | | | (11,253) | | | | | | 1,799 | | |
投資活動產生的現金流: | | | | | | | | | | | | | | | | | | | | | | | | | |
購置財產和設備
|
| | | | (727) | | | | | | (392) | | | | | | (278) | | | | | | (9) | | |
租賃押金
|
| | | | (440) | | | | | | — | | | | | | — | | | | | | — | | |
用於投資活動的現金淨額
|
| | | | (1,167) | | | | | | (392) | | | | | | (278) | | | | | | (9) | | |
融資活動的現金流: | | | | | | | | | | | | | | | | | | | | | | | | | |
發行可贖回可轉換優先股所得款項,扣除發行成本
|
| | | | 3,922 | | | | | | 17,315 | | | | | | 17,315 | | | | | | — | | |
行使期權時發行普通股所得款項
|
| | | | 71 | | | | | | 1 | | | | | | 1 | | | | | | 9 | | |
行使優先股權證所得款項
|
| | | | — | | | | | | 4 | | | | | | — | | | | | | — | | |
發行應付票據所得款項
|
| | | | — | | | | | | 15,000 | | | | | | 15,000 | | | | | | — | | |
債務發行成本的支付
|
| | | | — | | | | | | (83) | | | | | | (83) | | | | | | — | | |
應付票據的償還
|
| | | | — | | | | | | (10,000) | | | | | | (10,000) | | | | | | — | | |
Paycheck保護計劃貸款的收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,202 | | |
支付寶保障計劃貸款的償還
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2,202) | | |
融資活動提供的現金淨額
|
| | | | 3,993 | | | | | | 22,237 | | | | | | 22,233 | | | | | | 9 | | |
現金及現金等價物淨增(減)
|
| | | | (6,072) | | | | | | 10,841 | | | | | | 10,702 | | | | | | 1,799 | | |
期初現金及現金等價物
|
| | | | 13,144 | | | | | | 7,072 | | | | | | 7,072 | | | | | | 17,913 | | |
期末現金及現金等價物
|
| | | $ | 7,072 | | | | | $ | 17,913 | | | | | $ | 17,774 | | | | | $ | 19,712 | | |
補充披露非現金投資和融資信息: | | | | | | | | | | | | | | | | | | | | | | | | | |
應付賬款和應計費用中包括的遞延發售成本
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 868 | | |
將庫存轉移到財產和設備
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 209 | | |
可贖回可轉換優先股增加到贖回價值
|
| | | $ | 76 | | | | | $ | 109 | | | | | $ | 79 | | | | | $ | 74 | | |
發行與應付票據有關的優先股權證
|
| | | $ | — | | | | | $ | 168 | | | | | $ | 168 | | | | | $ | — | | |
發行與租賃協議相關的優先股權證
|
| | | $ | 317 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
優先股權證的行使
|
| | | $ | — | | | | | $ | 722 | | | | | $ | — | | | | | $ | — | | |
補充披露現金流量信息: | | | | | | | | | | | | | | | | | | | | | | | | | |
支付利息的現金
|
| | | $ | 889 | | | | | $ | 1,155 | | | | | $ | 720 | | | | | $ | 685 | | |
| | |
預計使用壽命
|
|
實驗室和演示設備 | | |
2至5年
|
|
計算機設備和軟件 | | |
三年半
|
|
傢俱和固定裝置 | | |
7年前
|
|
租賃權改進 | | |
租賃剩餘年限或使用年限中較短的
|
|
| | |
截至2013年12月31日止的年度,
|
| |
截至9個月
9月30日, |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未經審計)
|
| |||||||||
期初餘額
|
| | | $ | 2,632 | | | | | $ | 1,057 | | | | | $ | 1,057 | | | | | $ | 1,509 | | |
確認期初計入餘額的收入
|
| | | | (2,076) | | | | | | (446) | | | | | | (872) | | | | | | (1,059) | | |
期間遞延的收入,扣除確認的收入後的淨額
|
| | | | 501 | | | | | | 898 | | | | | | 1,476 | | | | | | 8,806 | | |
期末餘額
|
| | | $ | 1,057 | | | | | $ | 1,509 | | | | | $ | 1,661 | | | | | $ | 9,256 | | |
| | |
12月31日,
2019 |
| |
9月30日,
2020 |
| ||||||
| | | | | | | | |
(未經審計)
|
| |||
遞延收入預計將在以下方面確認: | | | | ||||||||||
一年或更短時間
|
| | | $ | 937 | | | | | $ | 2,227 | | |
一到兩年
|
| | | | 320 | | | | | | 3,951 | | |
三年及更長時間
|
| | | | 252 | | | | | | 3,078 | | |
| | | | $ | 1,509 | | | | | $ | 9,256 | | |
| | |
截至2013年12月31日止的年度,
|
| |
截至9個月
9月30日, |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未經審計)
|
| |||||||||
產品和服務收入:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
設備銷售收入
|
| | | $ | 12,094 | | | | | $ | 13,038 | | | | | $ | 6,819 | | | | | $ | 16,766 | | |
消費品和服務收入
|
| | | | 1,644 | | | | | | 2,306 | | | | | | 1,473 | | | | | | 2,078 | | |
產品和服務總收入
|
| | | | 13,738 | | | | | | 15,344 | | | | | | 8,292 | | | | | | 18,844 | | |
許可證和合同收入
|
| | | | 8,316 | | | | | | 2,628 | | | | | | 1,332 | | | | | | 2,333 | | |
總收入
|
| | | $ | 22,054 | | | | | $ | 17,972 | | | | | $ | 9,624 | | | | | $ | 21,177 | | |
| | |
截至2013年12月31日止的年度,
|
| |
截至9個月
9月30日, |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未經審計)
|
| |||||||||
手持設備
|
| | | $ | 11,582 | | | | | $ | 10,518 | | | | | $ | 6,141 | | | | | $ | 14,491 | | |
臺式機
|
| | | | 2,156 | | | | | | 4,826 | | | | | | 2,151 | | | | | | 4,353 | | |
產品和服務總收入
|
| | | $ | 13,738 | | | | | $ | 15,344 | | | | | $ | 8,292 | | | | | $ | 18,844 | | |
| | |
截至2013年12月31日止的年度,
|
| |
截至9個月
9月30日, |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未經審計)
|
| |||||||||
政府
|
| | | $ | 11,443 | | | | | $ | 10,324 | | | | | $ | 6,226 | | | | | $ | 14,475 | | |
製藥/生物技術
|
| | | | 2,266 | | | | | | 4,474 | | | | | | 1,717 | | | | | | 4,100 | | |
學術界
|
| | | | 29 | | | | | | 546 | | | | | | 349 | | | | | | 269 | | |
產品和服務總收入
|
| | | $ | 13,738 | | | | | $ | 15,344 | | | | | $ | 8,292 | | | | | $ | 18,844 | | |
|
| | |
截至2013年12月31日止的年度,
|
| |
截至9個月
9月30日, |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未經審計)
|
| |||||||||
北美
|
| | | $ | 19,015 | | | | | $ | 13,686 | | | | | $ | 7,961 | | | | | $ | 18,130 | | |
歐洲、中東和非洲
|
| | | | 2,425 | | | | | | 2,954 | | | | | | 668 | | | | | | 1,591 | | |
亞太地區
|
| | | | 614 | | | | | | 1,332 | | | | | | 995 | | | | | | 1,456 | | |
| | | | $ | 22,054 | | | | | $ | 17,972 | | | | | $ | 9,624 | | | | | $ | 21,177 | | |
| | |
按公允價值計量
2018年12月31日使用: |
| |||||||||||||||||||||
| | |
第1級
|
| |
二級
|
| |
第三級
|
| |
總計
|
| ||||||||||||
現金等價物: | | | | | | | | | | | | | | | | | | | | | | | | | |
貨幣市場基金
|
| | | $ | 6,808 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,808 | | |
負債: | | | | | | | | | | | | | | | | | | | | | | | | | |
優先股權證責任
|
| | | $ | — | | | | | $ | — | | | | | $ | 1,341 | | | | | $ | 1,341 | | |
商業服務協議責任關聯方
|
| | | | — | | | | | | — | | | | | | 750 | | | | | | 750 | | |
總計
|
| | | $ | — | | | | | $ | — | | | | | $ | 2,091 | | | | | $ | 2,091 | | |
|
| | |
按公允價值計量
2019年12月31日使用: |
| |||||||||||||||||||||
| | |
第1級
|
| |
二級
|
| |
第三級
|
| |
總計
|
| ||||||||||||
負債: | | | | | | | | | | | | | | | | | | | | | | | | | |
優先股權證責任
|
| | | $ | — | | | | | $ | — | | | | | $ | 728 | | | | | $ | 728 | | |
商業服務協議責任關聯方
|
| | | | — | | | | | | — | | | | | | 750 | | | | | | 750 | | |
總計
|
| | | $ | — | | | | | $ | — | | | | | $ | 1,478 | | | | | $ | 1,478 | | |
|
| | |
9月30日的公允價值計量,
2020年(未經審計)使用: |
| |||||||||||||||||||||
| | |
第1級
|
| |
二級
|
| |
第三級
|
| |
總計
|
| ||||||||||||
負債: | | | | | | | | | | | | | | | | | | | | | | | | | |
優先股權證責任
|
| | | $ | — | | | | | $ | — | | | | | $ | 754 | | | | | $ | 754 | | |
商業服務協議責任關聯方
|
| | | | — | | | | | | — | | | | | | 375 | | | | | | 375 | | |
總計
|
| | | $ | — | | | | | $ | — | | | | | $ | 1,129 | | | | | $ | 1,129 | | |
| | |
12月31日,
|
| |
9月30日,
|
| ||||||||||||
| | |
2018
|
| |
2019
|
| |
2020
|
| |||||||||
| | | | | | | | | | | | | | |
(未經審計)
|
| |||
優先股公允價值
|
| | | $ | 3.47 | | | | | $ | 5.67 | | | | | $ | 5.46 | | |
無風險利率
|
| | | | 2.6% | | | | | | 1.9% | | | | | | 0.5% | | |
預期波動率
|
| | | | 67% | | | | | | 51% | | | | | | 60% | | |
預期股息收益率
|
| | | | — | | | | | | — | | | | | | — | | |
剩餘合同期限(以年為單位)
|
| | | | 4 | | | | | | 8 | | | | | | 7 | | |
| | |
總計
優先股 認股權證法律責任 |
| |||
公允價值於2017年12月31日
|
| | | $ | 933 | | |
發行認股權證
|
| | | | 317 | | |
公允價值變動
|
| | | | 91 | | |
2018年12月31日的公允價值
|
| | | | 1,341 | | |
發行認股權證
|
| | | | 168 | | |
認股權證的行使
|
| | | | (722) | | |
公允價值變動
|
| | | | (59) | | |
公允價值於2019年12月31日
|
| | | | 728 | | |
公允價值變動
|
| | | | 26 | | |
2020年9月30日的公允價值(未經審計)
|
| | | $ | 754 | | |
| | |
12月31日,
|
| |
9月30日,
2020 |
| ||||||||||||
| | |
2018
|
| |
2019
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未經審計)
|
| |||
原料
|
| | | $ | 1,965 | | | | | $ | 2,013 | | | | | $ | 2,148 | | |
正在進行的工作
|
| | | | 250 | | | | | | 412 | | | | | | 1,418 | | |
成品
|
| | | | 1,308 | | | | | | 2,812 | | | | | | 1,269 | | |
| | | | $ | 3,523 | | | | | $ | 5,237 | | | | | $ | 4,835 | | |
| | |
12月31日,
|
| |
9月30日,
2020 |
| ||||||||||||
| | |
2018
|
| |
2019
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未經審計)
|
| |||
實驗室和演示設備
|
| | | $ | 3,664 | | | | | $ | 4,056 | | | | | $ | 4,257 | | |
計算機設備和軟件
|
| | | | 417 | | | | | | 417 | | | | | | 417 | | |
傢俱和固定裝置
|
| | | | 193 | | | | | | 193 | | | | | | 193 | | |
租賃權改進
|
| | | | 21 | | | | | | 21 | | | | | | 21 | | |
| | | | | 4,295 | | | | | | 4,687 | | | | | | 4,888 | | |
減去:累計折舊和攤銷
|
| | | | (2,461) | | | | | | (3,361) | | | | | | (3,954) | | |
| | | | $ | 1,834 | | | | | $ | 1,326 | | | | | $ | 934 | | |
| | |
12月31日,
|
| |
9月30日,
2020 |
| ||||||||||||
| | |
2018
|
| |
2019
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未經審計)
|
| |||
應計僱員薪酬和福利
|
| | | $ | 1,036 | | | | | $ | 1,024 | | | | | $ | 1,653 | | |
應計保修
|
| | | | 679 | | | | | | 968 | | | | | | 1,229 | | |
應計專業費用
|
| | | | 246 | | | | | | 307 | | | | | | 1,817 | | |
應計定期末債務費用
|
| | | | 425 | | | | | | — | | | | | | — | | |
應計其他
|
| | | | 467 | | | | | | 610 | | | | | | 183 | | |
| | | | $ | 2,853 | | | | | $ | 2,909 | | | | | $ | 4,882 | | |
| | |
截至的年度
12月31日, |
| |
九個月
截至9月30日, |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未經審計)
|
| |||||||||
期初應計餘額
|
| | | $ | 366 | | | | | $ | 679 | | | | | $ | 679 | | | | | $ | 968 | | |
關於新保修的規定
|
| | | | 488 | | | | | | 533 | | | | | | 337 | | | | | | 804 | | |
在本報告所述期間進行的結算和調整
|
| | | | (175) | | | | | | (244) | | | | | | (181) | | | | | | (543) | | |
期末應計餘額
|
| | | $ | 679 | | | | | $ | 968 | | | | | $ | 835 | | | | | $ | 1,229 | | |
| | |
12月31日,
|
| |
9月30日,
2020 |
| ||||||||||||
| | |
2018
|
| |
2019
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未經審計)
|
| |||
長期債務本金
|
| | | $ | 10,000 | | | | | $ | 15,000 | | | | | $ | 15,000 | | |
減去:長期債務的當前部分
|
| | | | — | | | | | | — | | | | | | (3,500) | | |
長期債務,扣除當期部分
|
| | | | 10,000 | | | | | | 15,000 | | | | | | 11,500 | | |
債務貼現,扣除債務增值後的淨額
|
| | | | (350) | | | | | | (231) | | | | | | (183) | | |
長期債務,扣除貼現和當前部分後的淨額
|
| | | $ | 9,650 | | | | | $ | 14,769 | | | | | $ | 11,317 | | |
截至2013年12月31日的一年:
|
| | | | | | |
2020
|
| | | $ | — | | |
2021
|
| | | | 5,000 | | |
2022
|
| | | | 6,000 | | |
2023
|
| | | | 4,000 | | |
| | | | $ | 15,000 | | |
| | |
2018年12月31日
|
| |||||||||||||||||||||||||||
| | |
擇優
庫存 授權 |
| |
擇優
已發行股票 和 傑出的 |
| |
攜帶
價值 |
| |
清算
偏好 |
| |
普通股
可憑以下條件簽發 轉換 |
| |||||||||||||||
系列A優先股
|
| | | | 8,490,778 | | | | | | 8,280,778 | | | | | $ | 8,281 | | | | | $ | 8,281 | | | | | | 5,089,286 | | |
B系列優先股
|
| | | | 4,650,216 | | | | | | 4,441,974 | | | | | | 8,000 | | | | | | 8,000 | | | | | | 2,729,994 | | |
C系列優先股
|
| | | | 3,788,068 | | | | | | 3,768,068 | | | | | | 12,949 | | | | | | 13,000 | | | | | | 2,315,818 | | |
D系列優先股
|
| | | | 4,409,850 | | | | | | 4,259,011 | | | | | | 23,859 | | | | | | 24,000 | | | | | | 2,617,547 | | |
| | | | | 21,338,912 | | | | | | 20,749,831 | | | | | $ | 53,089 | | | | | $ | 53,281 | | | | | | 12,752,645 | | |
|
| | |
2019年12月31日
|
| |||||||||||||||||||||||||||
| | |
擇優
庫存 授權 |
| |
優先股
已發佈,並 傑出的 |
| |
攜帶
價值 |
| |
清算
偏好 |
| |
普通股
可憑以下條件簽發 轉換 |
| |||||||||||||||
系列A優先股
|
| | | | 8,490,778 | | | | | | 8,490,778 | | | | | $ | 8,491 | | | | | $ | 8,491 | | | | | | 5,218,350 | | |
B系列優先股
|
| | | | 4,650,216 | | | | | | 4,605,216 | | | | | | 8,294 | | | | | | 8,294 | | | | | | 2,830,321 | | |
C系列優先股
|
| | | | 3,788,068 | | | | | | 3,768,068 | | | | | | 12,987 | | | | | | 13,000 | | | | | | 2,315,818 | | |
D系列優先股
|
| | | | 4,409,850 | | | | | | 4,259,011 | | | | | | 23,904 | | | | | | 24,000 | | | | | | 2,617,547 | | |
E系列優先股
|
| | | | 2,817,965 | | | | | | 2,782,194 | | | | | | 17,341 | | | | | | 17,500 | | | | | | 1,709,893 | | |
| | | | | 24,156,877 | | | | | | 23,905,267 | | | | | $ | 71,017 | | | | | $ | 71,285 | | | | | | 14,691,929 | | |
|
| | |
2020年9月30日(未經審計)
|
| |||||||||||||||||||||||||||
| | |
擇優
庫存 授權 |
| |
優先股
已發佈,並 傑出的 |
| |
攜帶
價值 |
| |
清算
偏好 |
| |
普通股
可憑以下條件簽發 轉換 |
| |||||||||||||||
系列A優先股
|
| | | | 8,490,778 | | | | | | 8,490,778 | | | | | $ | 8,491 | | | | | $ | 8,491 | | | | | | 5,218,350 | | |
B系列優先股
|
| | | | 4,650,216 | | | | | | 4,605,216 | | | | | | 8,294 | | | | | | 8,294 | | | | | | 2,830,321 | | |
C系列優先股
|
| | | | 3,788,068 | | | | | | 3,768,068 | | | | | | 12,999 | | | | | | 13,000 | | | | | | 2,315,818 | | |
D系列優先股
|
| | | | 4,409,850 | | | | | | 4,259,011 | | | | | | 23,938 | | | | | | 24,000 | | | | | | 2,617,547 | | |
E系列優先股
|
| | | | 2,817,965 | | | | | | 2,782,194 | | | | | | 17,369 | | | | | | 17,500 | | | | | | 1,709,893 | | |
| | | | | 24,156,877 | | | | | | 23,905,267 | | | | | $ | 71,091 | | | | | $ | 71,285 | | | | | | 14,691,929 | | |
2018年12月31日
|
| ||||||||||||||||||||||||
發行日期
|
| |
合同
術語 |
| |
一系列
擇優 庫存 |
| |
數量
優先股 可發行 在保證書下 |
| |
鍛鍊
價格 |
| |
搜查令
公允價值 |
| |||||||||
| | |
(單位:年)
|
| | | | | | | | | | | | | | | | |
(單位:千)
|
| |||
2012年12月6日
|
| |
7
|
| |
系列A
|
| | | | 210,000 | | | | | $ | 0.01 | | | | | $ | 369 | | |
2012年12月6日
|
| |
7
|
| |
B系列
|
| | | | 163,242 | | | | | $ | 0.01 | | | | | | 353 | | |
2014年3月6日
|
| |
10
|
| |
B系列
|
| | | | 45,000 | | | | | $ | 1.801 | | | | | | 54 | | |
2015年6月23日
|
| |
10
|
| |
系列C
|
| | | | 20,000 | | | | | $ | 3.45 | | | | | | 37 | | |
2017年3月15日
|
| |
10
|
| |
系列D
|
| | | | 79,856 | | | | | $ | 5.6351 | | | | | | 264 | | |
2018年9月7日
|
| |
10
|
| |
系列D
|
| | | | 70,983 | | | | | $ | 5.6351 | | | | | | 264 | | |
| | | | | | | | | | | 589,081 | | | | | | | | | | | $ | 1,341 | | |
|
2019年12月31日
|
| ||||||||||||||||||||||||
發行日期
|
| |
合同
術語 |
| |
一系列
擇優 庫存 |
| |
數量
優先股 可發行 在保證書下 |
| |
鍛鍊
價格 |
| |
搜查令
公允價值 |
| |||||||||
| | |
(單位:年)
|
| | | | | | | | | | | | | | | | |
(單位:千)
|
| |||
2014年3月6日
|
| |
10
|
| |
B系列
|
| | | | 45,000 | | | | | $ | 1.801 | | | | | $ | 50 | | |
2015年6月23日
|
| |
10
|
| |
系列C
|
| | | | 20,000 | | | | | $ | 3.450 | | | | | | 34 | | |
2017年3月15日
|
| |
10
|
| |
系列D
|
| | | | 79,856 | | | | | $ | 5.6351 | | | | | | 244 | | |
2018年9月7日
|
| |
10
|
| |
系列D
|
| | | | 70,983 | | | | | $ | 5.6351 | | | | | | 236 | | |
2019年8月29日
|
| |
10
|
| |
系列E
|
| | | | 35,771 | | | | | $ | 6.290 | | | | | | 164 | | |
| | | | | | | | | | | 251,610 | | | | | | | | | | | $ | 728 | | |
|
2020年9月30日(未經審計)
|
| ||||||||||||||||||||||||
發行日期
|
| |
合同
術語 (單位:年) |
| |
一系列
擇優 庫存 |
| |
數量
優先股 可發行 在保證書下 |
| |
鍛鍊
價格 |
| |
搜查令
公允價值 (單位:千) |
| |||||||||
2014年3月6日
|
| |
10
|
| |
B系列
|
| | | | 45,000 | | | | | $ | 1.801 | | | | | $ | 81 | | |
2015年6月23日
|
| |
10
|
| |
系列C
|
| | | | 20,000 | | | | | $ | 3.450 | | | | | | 43 | | |
2017年3月15日
|
| |
10
|
| |
系列D
|
| | | | 79,856 | | | | | $ | 5.6351 | | | | | | 241 | | |
2018年9月7日
|
| |
10
|
| |
系列D
|
| | | | 70,983 | | | | | $ | 5.6351 | | | | | | 229 | | |
2019年8月29日
|
| |
10
|
| |
系列E
|
| | | | 35,771 | | | | | $ | 6.290 | | | | | | 160 | | |
| | | | | | | | | | | 251,610 | | | | | | | | | | | $ | 754 | | |
| | |
截至2013年12月31日止的年度,
|
| |
截至9個月
9月30日, |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未經審計)
|
| |||||||||
無風險利率
|
| | | | 2.8% | | | | | | 2.5% | | | | | | 2.5% | | | | | | 0.4% | | |
預期波動率
|
| | | | 47% | | | | | | 52% | | | | | | 52% | | | | | | 60% | | |
預期股息收益率
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
預期期限(三年)
|
| | | | 6 | | | | | | 6 | | | | | | 6 | | | | | | 6 | | |
| | |
數
的股份 |
| |
加權
平均值 鍛鍊 價格 |
| |
加權
平均值 合同 術語 |
| |
集料
固有的 價值 |
| ||||||||||||
| | | | | | | | | | | | | | |
(按年計算)
|
| |
(單位:千)
|
| ||||||
截至2018年12月31日的未償還款項
|
| | | | 1,897,608 | | | | | $ | 1.14 | | | | | | 7.2 | | | | | $ | 924 | | |
授與
|
| | | | 392,397 | | | | | | 1.62 | | | | | | | | | | | | | | |
已鍛鍊
|
| | | | (430) | | | | | | 1.75 | | | | | | | | | | | | | | |
被沒收
|
| | | | (41,918) | | | | | | 1.68 | | | | | | | | | | | | | | |
截至2019年12月31日的未償還款項
|
| | | | 2,247,657 | | | | | | 1.23 | | | | | | 6.7 | | | | | $ | 1,282 | | |
授與
|
| | | | 1,051,231 | | | | | | 2.76 | | | | | | | | | | | | | | |
已鍛鍊
|
| | | | (10,610) | | | | | | 0.83 | | | | | | | | | | | | | | |
被沒收
|
| | | | (16,575) | | | | | | 1.42 | | | | | | | | | | | | | | |
截至2020年9月30日的未償還債務(未經審計)
|
| | | | 3,271,703 | | | | | $ | 1.72 | | | | | | 7.2 | | | | | $ | 4,988 | | |
已歸屬,預計將於2019年12月31日歸屬
|
| | | | 2,211,100 | | | | | $ | 1.23 | | | | | | 6.6 | | | | | $ | 1,275 | | |
截至2019年12月31日可行使的期權
|
| | | | 1,514,515 | | | | | $ | 1.05 | | | | | | 5.9 | | | | | $ | 1,135 | | |
已歸屬,預計將於2020年9月30日歸屬
(未經審計) |
| | | | 3,196,290 | | | | | $ | 1.70 | | | | | | 7.2 | | | | | $ | 4,926 | | |
截至2020年9月30日可行使的期權(未經審計)
|
| | | | 1,761,161 | | | | | $ | 1.13 | | | | | | 5.5 | | | | | $ | 3,736 | | |
| | |
截至2013年12月31日止的年度,
|
| |
截至9個月
9月30日, |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未經審計)
|
| |||||||||
收入成本
|
| | | $ | 6 | | | | | $ | 9 | | | | | $ | 6 | | | | | $ | 12 | | |
研發費用
|
| | | | 69 | | | | | | 78 | | | | | | 60 | | | | | | 52 | | |
銷售、一般和行政費用
|
| | | | 142 | | | | | | 180 | | | | | | 134 | | | | | | 154 | | |
| | | | $ | 217 | | | | | $ | 267 | | | | | $ | 200 | | | | | $ | 218 | | |
| | |
截至2013年12月31日止的年度,
|
| |
九個月結束
9月30日, |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未經審計)
|
| |||||||||
經營租賃成本
|
| | | $ | 858 | | | | | $ | 1,763 | | | | | $ | 1,322 | | | | | $ | 1,322 | | |
短期租賃成本
|
| | | | 15 | | | | | | 12 | | | | | | 8 | | | | | | 10 | | |
可變租賃成本
|
| | | | 133 | | | | | | 268 | | | | | | 171 | | | | | | 158 | | |
| | | | $ | 1,006 | | | | | $ | 2,043 | | | | | $ | 1,501 | | | | | $ | 1,490 | | |
| | |
截至2013年12月31日止的年度,
|
| |
九個月結束
9月30日, |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未經審計)
|
| |||||||||
為計入經營租賃負債的金額支付的現金
|
| | | $ | 645 | | | | | $ | 1,092 | | | | | $ | 646 | | | | | $ | 1,338 | | |
因取得使用權資產而產生的經營租賃負債
|
| | | $ | 8,162 | | | | | $ | 46 | | | | | $ | — | | | | | $ | — | | |
| | |
12月31日,
|
| |
9月30日,
2020 |
| ||||||||||||
| | |
2018
|
| |
2019
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未經審計)
|
| |||
加權-平均剩餘租賃期限-經營租賃(單位:年)
|
| | | | 6.6 | | | | | | 5.6 | | | | | | 5.0 | | |
加權平均貼現率-經營租賃
|
| | | | 9.5% | | | | | | 9.5% | | | | | | 9.5% | | |
| 截至2013年12月31日的一年 | | | | | | | |
|
2020
|
| | | $ | 1,792 | | |
|
2021
|
| | | | 1,752 | | |
|
2022
|
| | | | 1,788 | | |
|
2023
|
| | | | 1,833 | | |
|
2024
|
| | | | 1,878 | | |
|
此後
|
| | | | 1,435 | | |
|
未來最低租賃付款總額
|
| | | | 10,478 | | |
|
減去:推定利息
|
| | | | (2,459) | | |
|
經營租賃負債總額
|
| | | $ | 8,019 | | |
| | |
截至2013年12月31日止的年度,
|
| |
截至9個月
9月30日, |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未經審計)
|
| |||||||||
分子: | | | | | | ||||||||||||||||||||
淨虧損和綜合虧損
|
| | | $ | (7,536) | | | | | $ | (13,373) | | | | | $ | (12,884) | | | | | $ | (2,593) | | |
可贖回可轉換優先股的增值
股票與贖回價值之比 |
| | | | (76) | | | | | | (109) | | | | | | (79) | | | | | | (74) | | |
可歸屬於普通股的淨虧損
股東 |
| | | $ | (7,612) | | | | | $ | (13,482) | | | | | $ | (12,963) | | | | | $ | (2,667) | | |
|
| | |
截至2013年12月31日止的年度,
|
| |
截至9個月
9月30日, |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未經審計)
|
| |||||||||
分母: | | | | | | | | | | | | | | | | | | | | | | | | | |
基本和稀釋後的已發行普通股加權平均
|
| | | | 4,907,075 | | | | | | 4,990,416 | | | | | | 4,990,314 | | | | | | 4,995,878 | | |
普通股股東應佔每股基本虧損和稀釋後每股淨虧損
|
| | | $ | (1.55) | | | | | $ | (2.70) | | | | | $ | (2.60) | | | | | $ | (0.53) | | |
|
| | |
截至2013年12月31日止的年度,
|
| |
九個月結束
9月30日, |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未經審計)
|
| |||||||||
可贖回可轉換優先股(轉換為普通股)
|
| | | | 12,752,645 | | | | | | 14,691,929 | | | | | | 14,691,929 | | | | | | 14,691,929 | | |
購買可贖回的認股權證
可轉換優先股(已轉換為 普通股) |
| | | | 362,040 | | | | | | 154,634 | | | | | | 384,024 | | | | | | 154,634 | | |
購買普通股的股票期權
|
| | | | 1,897,608 | | | | | | 2,247,657 | | | | | | 2,243,196 | | | | | | 3,271,703 | | |
| | | | | 15,012,293 | | | | | | 17,094,220 | | | | | | 17,319,149 | | | | | | 18,118,266 | | |
| | |
截至的年度
2019年12月31日 |
| |
九個月結束
2020年9月30日 |
| ||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| ||||||
分子: | | | | | | | | | | | | | |
普通股股東應佔淨虧損
|
| | | $ | (13,482) | | | | | $ | (2,667) | | |
加:優先股權證負債的公允價值變動
|
| | | | (59) | | | | | | 26 | | |
加號:可贖回可轉換優先股增加至贖回價值
|
| | | | 109 | | | | | | 74 | | |
普通股股東的預計淨虧損
|
| | | $ | (13,432) | | | | | $ | (2,567) | | |
分母: | | | | | | | | | | | | | |
加權平均已發行普通股、基本普通股和稀釋後普通股
|
| | | | 4,990,416 | | | | | | 4,995,878 | | |
備考調整,以反映在擬議IPO完成後可贖回可轉換優先股自動轉換為普通股
|
| | | | 13,992,676 | | | | | | 14,691,929 | | |
預計加權平均已發行普通股、基本普通股和稀釋普通股
|
| | | | 18,983,092 | | | | | | 19,687,807 | | |
普通股股東的預計每股淨虧損,基本和攤薄
|
| | | $ | (0.71) | | | | | $ | (0.13) | | |
| | |
截至2013年12月31日止的年度,
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
聯邦法定所得税率
|
| | | | (21.0)% | | | | | | (21.0)% | | |
扣除聯邦福利後的州所得税
|
| | | | (3.1) | | | | | | (3.7) | | |
聯邦和州研發税收抵免
|
| | | | (12.7) | | | | | | (5.7) | | |
不可扣除項目
|
| | | | 1.2 | | | | | | 0.6 | | |
其他
|
| | | | 0.8 | | | | | | (0.4) | | |
更改估值免税額
|
| | | | 34.8 | | | | | | 30.2 | | |
有效所得税率
|
| | | | 0.0% | | | | | | 0.0% | | |
| | |
12月31日,
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
遞延税項資產: | | | | | | | | | | | | | |
淨營業虧損結轉
|
| | | $ | 10,143 | | | | | $ | 13,123 | | |
研究與開發税收抵免結轉
|
| | | | 4,945 | | | | | | 5,706 | | |
租賃責任
|
| | | | 2,008 | | | | | | 1,986 | | |
資本化啟動成本
|
| | | | 154 | | | | | | 140 | | |
資本化的研發成本
|
| | | | 445 | | | | | | 333 | | |
應計費用及其他
|
| | | | 1,206 | | | | | | 1,426 | | |
遞延税項資產總額
|
| | | | 18,901 | | | | | | 22,714 | | |
遞延税項負債:
|
| | | | | | | | | | | | |
使用權資產
|
| | | | (1,983) | | | | | | (1,794) | | |
折舊及攤銷
|
| | | | (57) | | | | | | (17) | | |
遞延税項負債總額
|
| | | | (2,040) | | | | | | (1,811) | | |
估值免税額
|
| | | | (16,861) | | | | | | (20,903) | | |
遞延税項淨資產
|
| | | $ | — | | | | | $ | — | | |
| | |
截至2013年12月31日止的年度,
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
年初的估值免税額
|
| | | $ | 14,325 | | | | | $ | 16,861 | | |
計入所得税撥備的增加
|
| | | | 2,536 | | | | | | 4,042 | | |
截至年底的估值免税額
|
| | | $ | 16,861 | | | | | $ | 20,903 | | |