|
開曼羣島
(州或其他管轄範圍
公司或組織) |
| |
7373
(主要標準工業
分類代碼號) |
| |
不適用
(税務局僱主
識別碼) |
|
|
蘇州舒都
|
| |
Huang,先生
|
|
|
Skadden、Arps、Slate、Meagher&Flom LLP
|
| |
Skadden、Arps、Slate、Meagher&Flom LLP
|
|
|
地標建築愛丁堡大廈42樓c/o
|
| |
中國世界辦公室2號30樓
|
|
|
皇后大道中15號
|
| |
建國門外大道1號
|
|
|
香港
|
| |
北京100004,公關中國
|
|
|
電話:+852 3740-4700
|
| |
電話:+86 10-6535-5500
|
|
|
關於本招股説明書
|
| | | | II | | |
|
行業和市場數據
|
| | | | III | | |
|
前瞻性陳述
|
| | | | iv | | |
|
有關匯率的重要信息
|
| | | | vi | | |
|
招股説明書摘要
|
| | | | 1 | | |
|
產品
|
| | | | 18 | | |
|
風險因素
|
| | | | 20 | | |
|
未經審計的備考簡明合併財務信息
|
| | | | 64 | | |
|
未經審計的備考簡明合併財務信息附註
|
| | | | 74 | | |
|
資本化和負債
|
| | | | 79 | | |
|
ECARX歷史財務數據精選
|
| | | | 80 | | |
|
Cova歷史財務數據精選
|
| | | | 94 | | |
|
使用收益
|
| | | | 95 | | |
|
股利政策
|
| | | | 96 | | |
|
市場機會
|
| | | | 97 | | |
|
業務
|
| | | | 101 | | |
|
政府規章
|
| | | | 118 | | |
|
管理層對財務狀況和經營成果的討論和分析
|
| | | | 137 | | |
|
管理
|
| | | | 160 | | |
|
主要股東
|
| | | | 170 | | |
|
出售證券持有人
|
| | | | 172 | | |
|
某些關係和關聯人交易
|
| | | | 174 | | |
|
股本説明
|
| | | | 177 | | |
|
徵税
|
| | | | 190 | | |
|
配送計劃
|
| | | | 197 | | |
|
與產品相關的費用
|
| | | | 202 | | |
|
法律事務
|
| | | | 203 | | |
|
專家
|
| | | | 204 | | |
|
民事責任和送達代理在美國的可執行性
|
| | | | 205 | | |
|
您可以在哪裏找到更多信息
|
| | | | 206 | | |
|
財務報表索引
|
| | | | F-1 | | |
| | |
截至2022年9月30日的9個月
|
| |||||||||
| | |
人民幣
|
| |
美元
|
| ||||||
收入 | | | | | | | | | | | | | |
貨物銷售收入(含關聯方金額人民幣952,014元)
|
| | | | 1,390,319 | | | | | | 207,569 | | |
軟件許可收入(含關聯方金額人民幣41,539元)
|
| | | | 157,824 | | | | | | 23,563 | | |
服務收入(含關聯方金額人民幣480,759元)
|
| | | | 482,224 | | | | | | 71,994 | | |
總收入
|
| | | | 2,030,367 | | | | | | 303,126 | | |
銷貨成本(含關聯方金額277,417元)
|
| | | | (1,097,332) | | | | | | (163,827) | | |
軟件許可證成本
|
| | | | (63,719) | | | | | | (9,513) | | |
服務費(含關聯方金額32,140元)
|
| | | | (306,412) | | | | | | (45,746) | | |
收入總成本
|
| | | | (1,467,463) | | | | | | (219,086) | | |
毛利
|
| | | | 562,904 | | | | | | 84,040 | | |
研發費用(含關聯方金額
人民幣32,008元) |
| | | | (746,543) | | | | | | (111,456) | | |
銷售和市場推廣費用(含關聯方金額96元)
|
| | | | (53,141) | | | | | | (7,934) | | |
一般和行政費用(包括關聯方金額)
人民幣1,499元) |
| | | | (566,825) | | | | | | (84,625) | | |
其他,淨額
|
| | | | (1,844) | | | | | | (275) | | |
總運營費用
|
| | | | (1,368,353) | | | | | | (204,290) | | |
運營損失
|
| | | | (805,449) | | | | | | (120,250) | | |
利息收入(含關聯方金額5757元)
|
| | | | 7,882 | | | | | | 1,177 | | |
利息支出(含關聯方金額13,529元)
|
| | | | (33,603) | | | | | | (5,017) | | |
權益法投資成果份額
|
| | | | (84,654) | | | | | | (12,639) | | |
股權證券的未實現收益
|
| | | | 35,722 | | | | | | 5,333 | | |
子公司解除合併的收益
|
| | | | 71,974 | | | | | | 10,745 | | |
政府撥款
|
| | | | 28,276 | | | | | | 4,221 | | |
外幣匯兑損失淨額
|
| | | | (19,949) | | | | | | (2,978) | | |
所得税前虧損
|
| | | | (799,801) | | | | | | (119,408) | | |
所得税費用
|
| | | | (1,543) | | | | | | (230) | | |
淨虧損
|
| | | | (801,344) | | | | | | (119,638) | | |
不可贖回的非控股權益造成的淨虧損
|
| | | | 1,444 | | | | | | 216 | | |
可贖回非控股權益的淨虧損
|
| | | | 464 | | | | | | 69 | | |
可歸因於ECARX控股公司的淨虧損
|
| | | | (799,436) | | | | | | (119,353) | | |
增加可贖回的非控股權益
|
| | | | (714) | | | | | | (107) | | |
ECARX控股公司的可用淨虧損。
|
| | | | (800,150) | | | | | | (119,460) | | |
可贖回可轉換優先股的增加
|
| | | | (276,825) | | | | | | (41,329) | | |
ECARX控股公司普通股股東的淨虧損
|
| | | | (1,076,975) | | | | | | (160,789) | | |
普通股每股虧損 | | | | | | | | | | | | | |
-基本和稀釋
|
| | | | (5.44) | | | | | | (0.81) | | |
用於計算每股普通股虧損的普通股加權平均數
|
| | | | | | | | | | | | |
-基本和稀釋
|
| | | | 198,035,714 | | | | | | 198,035,714 | | |
淨虧損
|
| | | | (801,344) | | | | | | (119,638) | | |
| | |
截至2022年9月30日的9個月
|
| |||||||||
| | |
人民幣
|
| |
美元
|
| ||||||
其他綜合損失: | | | | | | | | | | | | | |
扣除零所得税後的外幣折算調整
|
| | | | (489,181) | | | | | | (73,032) | | |
全面虧損
|
| | | | (1,290,525) | | | | | | (192,670) | | |
不可贖回的非控股權益造成的全面損失
|
| | | | 1,444 | | | | | | 216 | | |
可贖回非控股權益的綜合虧損
|
| | | | 464 | | | | | | 69 | | |
可歸因於ECARX控股公司的全面虧損
|
| | | | (1,288,617) | | | | | | (192,385) | | |
| | |
截至2022年9月30日
|
| |||||||||
| | |
人民幣
|
| |
美元
|
| ||||||
資產 | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | |
現金
|
| | | | 226,204 | | | | | | 33,771 | | |
受限現金
|
| | | | 55,054 | | | | | | 8,219 | | |
應收賬款 - 第三方淨額
|
| | | | 302,738 | | | | | | 45,198 | | |
應收賬款 - 關聯方,淨額
|
| | | | 247,525 | | | | | | 36,955 | | |
應收票據
|
| | | | 181,781 | | | | | | 27,139 | | |
庫存
|
| | | | 198,025 | | | | | | 29,564 | | |
關聯方應付金額
|
| | | | 62,482 | | | | | | 9,328 | | |
預付款和其他流動資產
|
| | | | 443,511 | | | | | | 66,216 | | |
流動資產總額
|
| | | | 1,717,320 | | | | | | 256,390 | | |
非流動資產 | | | | | | | | | | | | | |
長期投資
|
| | | | 1,246,342 | | | | | | 186,074 | | |
財產和設備,淨額
|
| | | | 114,118 | | | | | | 17,037 | | |
無形資產淨值
|
| | | | 27,386 | | | | | | 4,089 | | |
經營性租賃使用權資產
|
| | | | 87,439 | | | | | | 13,054 | | |
其他非流動資產 - 第三方
|
| | | | 29,400 | | | | | | 4,389 | | |
其他非流動資產 - 關聯方
|
| | | | 211,083 | | | | | | 31,514 | | |
非流動資產合計
|
| | | | 1,715,768 | | | | | | 256,157 | | |
總資產
|
| | | | 3,433,088 | | | | | | 512,547 | | |
| | |
截至2022年9月30日
|
| |||||||||
| | |
人民幣
|
| |
美元
|
| ||||||
負債 | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | |
短期借款
|
| | | | 570,000 | | | | | | 85,099 | | |
應付帳款 - 第三方
|
| | | | 562,249 | | | | | | 83,942 | | |
應付帳款 - 關聯方
|
| | | | 179,707 | | | | | | 26,830 | | |
應付票據
|
| | | | 177,458 | | | | | | 26,494 | | |
應付關聯方的可轉換票據
|
| | | | 71,135 | | | | | | 10,620 | | |
應付關聯方金額
|
| | | | 671,557 | | | | | | 100,261 | | |
合同責任,當前 - 第三方
|
| | | | 1,412 | | | | | | 211 | | |
合同責任、當前 - 關聯方
|
| | | | 286,885 | | | | | | 42,831 | | |
當期經營租賃負債
|
| | | | 25,285 | | | | | | 3,775 | | |
應計費用和其他流動負債
|
| | | | 432,249 | | | | | | 64,531 | | |
流動負債總額
|
| | | | 2,977,937 | | | | | | 444,594 | | |
非流動負債 | | | | | | | | | | | | | |
非流動 - 第三方合同責任
|
| | | | 131 | | | | | | 20 | | |
合同責任、非流動 - 關聯方
|
| | | | 326,249 | | | | | | 48,708 | | |
非流動經營租賃負債
|
| | | | 61,184 | | | | | | 9,135 | | |
其他非流動負債
|
| | | | 24,192 | | | | | | 3,612 | | |
非流動負債合計
|
| | | | 411,756 | | | | | | 61,475 | | |
總負債
|
| | | | 3,389,693 | | | | | | 506,069 | | |
| | |
截至2022年9月30日
|
| |||||||||
| | |
人民幣
|
| |
美元
|
| ||||||
夾層股權 | | | | | | | | | | | | | |
系列天使可贖回可轉換優先股(面值0.000005美元,授權、已發行和已發行5,043,104股;贖回價值人民幣334,433元;清算優先股人民幣273,519元)
|
| | | | 334,433 | | | | | | 49,930 | | |
A系列可贖回可轉換優先股(面值0.000005美元,授權、已發行和已發行股票24,464,286股;贖回價值人民幣1,677,714元;清算優先股人民幣1,336,186元)
|
| | | | 1,677,714 | | | | | | 250,476 | | |
A+系列可贖回可轉換優先股(面值0.000005美元,授權、已發行和已發行股票24,612,081股;贖回價值人民幣1,635,135元;清算優先股人民幣1,331,641元)
|
| | | | 1,635,135 | | | | | | 244,119 | | |
系列A++可贖回可轉換優先股(面值0.000005美元,授權、已發行和已發行股票7,164,480股;贖回價值人民幣560,649元;清算優先股人民幣452,241元)
|
| | | | 560,649 | | | | | | 83,703 | | |
B系列可贖回可轉換優先股(面值0.000005美元,14,765,967股授權、發行和發行;贖回價值人民幣1,319,331元;清算優先股人民幣1,104,188元)
|
| | | | 1,319,331 | | | | | | 196,970 | | |
夾層總股本
|
| | | | 5,527,262 | | | | | | 825,198 | | |
股東虧損 | | | | | | | | | | | | | |
普通股(面值0.000005美元,授權發行9,923,950,082股;已發行和已發行股票198,035,714股)
|
| | | | 7 | | | | | | 1 | | |
累計虧損
|
| | | | (5,000,741) | | | | | | (746,591) | | |
累計其他綜合損失
|
| | | | (483,133) | | | | | | (72,130) | | |
ECARX控股公司普通股股東應佔虧損總額
|
| | | | (5,483,867) | | | | | | (818,720) | | |
股東虧損總額
|
| | | | (5,483,867) | | | | | | (818,720) | | |
負債、夾層股權和股東虧損
|
| | | | 3,433,088 | | | | | | 512,547 | | |
| | |
截至2022年9月30日的9個月
|
| |||||||||
| | |
人民幣
|
| |
美元
|
| ||||||
經營活動: | | | | | | | | | | | | | |
經營活動中使用的淨現金
|
| | | | (630,304) | | | | | | (94,102) | | |
投資活動: | | | | | | | | | | | | | |
購置物業設備和無形資產
|
| | | | (96,419) | | | | | | (14,393) | | |
蘇州光子基質解固過程中處置的現金
|
| | | | (22,643) | | | | | | (3,381) | | |
收購股權投資支付的現金
|
| | | | (67,790) | | | | | | (10,121) | | |
湖北東軍拆遷收到的現金
|
| | | | 1,000 | | | | | | 149 | | |
對權益法被投資人的財務支持
|
| | | | (28,500) | | | | | | (4,255) | | |
關聯方貸款
|
| | | | (51,260) | | | | | | (7,653) | | |
收借給關聯方的貸款
|
| | | | 29,360 | | | | | | 4,383 | | |
投資活動中使用的淨現金
|
| | | | (236,252) | | | | | | (35,271) | | |
融資活動: | | | | | | | | | | | | | |
發行B系列可轉換可贖回優先股所得款項
|
| | | | 159,485 | | | | | | 23,810 | | |
可贖回非控股股東貢獻的現金
|
| | | | 10,000 | | | | | | 1,493 | | |
短期借款收益
|
| | | | 970,000 | | | | | | 144,817 | | |
償還短期借款
|
| | | | (1,332,000) | | | | | | (198,862) | | |
關聯方借款
|
| | | | 900,000 | | | | | | 134,366 | | |
償還關聯方借款
|
| | | | (520,000) | | | | | | (77,634) | | |
重組中處置的現金
|
| | | | (20,000) | | | | | | (2,986) | | |
向關聯方發行可轉換優先票據所得款項
|
| | | | 67,871 | | | | | | 10,134 | | |
融資活動提供的現金淨額
|
| | | | 235,356 | | | | | | 35,138 | | |
外幣匯率變動對現金和限制性現金的影響
|
| | | | 11,495 | | | | | | 1,716 | | |
現金和受限現金淨減少
|
| | | | (619,705) | | | | | | (92,519) | | |
期初現金和受限現金
|
| | | | 900,963 | | | | | | 134,510 | | |
期末現金和受限現金
|
| | | | 281,258 | | | | | | 41,991 | | |
補充信息: | | | | | | | | | | | | | |
繳納所得税
|
| | | | — | | | | | | — | | |
已支付利息
|
| | | | 33,602 | | | | | | 5,017 | | |
非現金投融資活動: | | | | | | | | | | | | | |
購置物業設備和無形資產的應付款項
|
| | | | 24,377 | | | | | | 3,639 | | |
重組中分配給公司股東的非現金資產
|
| | | | 247,875 | | | | | | 37,007 | | |
資產
|
| |
千元人民幣
|
| |||
現金
|
| | | | 20,000 | | |
長期投資
|
| | | | 211,908 | | |
財產和設備,淨額
|
| | | | 34,873 | | |
無形資產淨值
|
| | | | 1,094 | | |
| | | | | | | | |
ECARX控股公司的股份所有權
|
| |||||||||||||||||||||
| | | | | | | | |
數量:
A類 普通 個共享 |
| |
%
|
| |
數量:
B類 普通 個共享 |
| |
%
|
| ||||||||||||
ECARX股東
|
| | | | A | | | | | | 278,011,485 | | | | | | 82.40% | | | | | | 48,960,916 | | | | | | 14.51% | | |
Cova普通股東(包括髮起人)
|
| | | | B | | | | | | 5,870,357 | | | | | | 1.74% | | | | | | — | | | | | | 0.00% | | |
戰略投資者
|
| | | | C | | | | | | 3,500,000 | | | | | | 1.04% | | | | | | — | | | | | | 0.00% | | |
蓮花筆記持有者
|
| | | | D | | | | | | 1,052,632 | | | | | | 0.31% | | | | | | — | | | | | | 0.00% | | |
收盤時未償還的普通股總數(不包括期權和認股權證)
|
| | | | | | | | | | 288,434,474 | | | | | | 85.49% | | | | | | 48,960,916 | | | | | | 14.51% | | |
| | |
截至6月30日
2022 |
| |
截至9月30日
2022 |
| |
截至9月30日
2022 |
| |
截至2022年9月30日
|
| ||||||||||||||||||||||||
| | |
ECARX
|
| |
Cova
|
| |
形式
組合 |
| |
交易
會計 調整 |
| |
備註
|
| |
形式
組合 |
| ||||||||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金
|
| | | | 583,146 | | | | | | 16 | | | | | | 583,162 | | | | | | 2,022,378 | | | | | | 1 | | | | | | 923,652 | | |
| | | | | | | | | | | | | | | | | | | | | | | (283,349) | | | | | | 2 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (1,967,878) | | | | | | 4 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 435,377 | | | | | | 8 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 133,962 | | | | | | 9 | | | | | | | | |
受限現金
|
| | | | 55,000 | | | | | | — | | | | | | 55,000 | | | | | | — | | | | | | | | | | | | 55,000 | | |
應收賬款 - 第三方淨額
|
| | | | 227,964 | | | | | | — | | | | | | 227,964 | | | | | | — | | | | | | | | | | | | 227,964 | | |
應收賬款 - 關聯方,淨額
|
| | | | 217,563 | | | | | | — | | | | | | 217,563 | | | | | | — | | | | | | | | | | | | 217,563 | | |
應收票據
|
| | | | 113,839 | | | | | | — | | | | | | 113,839 | | | | | | — | | | | | | | | | | | | 113,839 | | |
庫存
|
| | | | 183,471 | | | | | | — | | | | | | 183,471 | | | | | | — | | | | | | | | | | | | 183,471 | | |
關聯方應付金額
|
| | | | 32,037 | | | | | | — | | | | | | 32,037 | | | | | | — | | | | | | | | | | | | 32,037 | | |
預付款和其他流動資產
|
| | | | 222,219 | | | | | | 1,877 | | | | | | 224,096 | | | | | | (7,034) | | | | | | 2 | | | | | | 217,062 | | |
流動資產總額
|
| | | | 1,635,239 | | | | | | 1,893 | | | | | | 1,637,132 | | | | | | 333,456 | | | | | | | | | | | | 1,970,588 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
非流動資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
長期投資
|
| | | | 1,225,301 | | | | | | — | | | | | | 1,225,301 | | | | | | 100,472 | | | | | | 9 | | | | | | 1,325,773 | | |
財產和設備,淨額
|
| | | | 100,684 | | | | | | — | | | | | | 100,684 | | | | | | — | | | | | | | | | | | | 100,684 | | |
無形資產,淨額
|
| | | | 29,972 | | | | | | — | | | | | | 29,972 | | | | | | — | | | | | | | | | | | | 29,972 | | |
經營性租賃使用權資產
|
| | | | 101,663 | | | | | | — | | | | | | 101,663 | | | | | | — | | | | | | | | | | | | 101,663 | | |
VIE到期金額
|
| | | | 208,503 | | | | | | — | | | | | | 208,503 | | | | | | — | | | | | | | | | | | | 208,503 | | |
其他非流動資產 - 第三方
|
| | | | 19,139 | | | | | | — | | | | | | 19,139 | | | | | | — | | | | | | | | | | | | 19,139 | | |
信託賬户中持有的投資
|
| | | | — | | | | | | 2,022,378 | | | | | | 2,022,378 | | | | | | (2,022,378) | | | | | | 1 | | | | | | — | | |
非流動資產合計
|
| | | | 1,685,262 | | | | | | 2,022,378 | | | | | | 3,707,640 | | | | | | (1,921,906) | | | | | | | | | | | | 1,785,734 | | |
總資產
|
| | | | 3,320,501 | | | | | | 2,024,271 | | | | | | 5,344,772 | | | | | | (1,588,450) | | | | | | | | | | | | 3,756,322 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
短期借款
|
| | | | 480,000 | | | | | | — | | | | | | 480,000 | | | | | | — | | | | | | | | | | | | 480,000 | | |
應付帳款 - 第三方
|
| | | | 490,178 | | | | | | — | | | | | | 490,178 | | | | | | — | | | | | | | | | | | | 490,178 | | |
應付帳款 - 關聯方
|
| | | | 142,305 | | | | | | — | | | | | | 142,305 | | | | | | — | | | | | | | | | | | | 142,305 | | |
應付票據
|
| | | | 155,000 | | | | | | — | | | | | | 155,000 | | | | | | — | | | | | | | | | | | | 155,000 | | |
可轉換應付票據,淨額
|
| | | | 66,981 | | | | | | — | | | | | | 66,981 | | | | | | (66,981) | | | | | | 7 | | | | | | 435,377 | | |
| | | | | | | | | | | | | | | | | | | | | | | 435,377 | | | | | | 8 | | | | | | | | |
應付關聯方金額
|
| | | | 712,211 | | | | | | 6,387 | | | | | | 718,598 | | | | | | — | | | | | | | | | | | | 718,598 | | |
合同責任,當前 - 第三方
|
| | | | 993 | | | | | | — | | | | | | 993 | | | | | | — | | | | | | | | | | | | 993 | | |
合同責任,當前 - 關聯方
|
| | | | 235,276 | | | | | | — | | | | | | 235,276 | | | | | | — | | | | | | | | | | | | 235,276 | | |
當期經營租賃負債
|
| | | | 31,900 | | | | | | — | | | | | | 31,900 | | | | | | — | | | | | | | | | | | | 31,900 | | |
應計費用和其他流動負債
|
| | | | 363,157 | | | | | | 23,963 | | | | | | 387,120 | | | | | | — | | | | | | | | | | | | 387,120 | | |
流動負債總額
|
| | | | 2,678,001 | | | | | | 30,350 | | | | | | 2,708,351 | | | | | | 368,396 | | | | | | | | | | | | 3,076,747 | | |
非流動負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
合同責任,非流動 - 第三方
|
| | | | 193 | | | | | | — | | | | | | 193 | | | | | | — | | | | | | | | | | | | 193 | | |
合同責任,非流動 - 關聯方
|
| | | | 373,365 | | | | | | — | | | | | | 373,365 | | | | | | — | | | | | | | | | | | | 373,365 | | |
經營租賃負債,非流動
|
| | | | 68,476 | | | | | | — | | | | | | 68,476 | | | | | | — | | | | | | | | | | | | 68,476 | | |
| | |
截至6月30日
2022 |
| |
截至9月30日
2022 |
| |
截至9月30日
2022 |
| |
截至2022年9月30日
|
| ||||||||||||||||||||||||
| | |
ECARX
|
| |
Cova
|
| |
形式
組合 |
| |
交易
會計 調整 |
| |
備註
|
| |
形式
組合 |
| ||||||||||||||||||
其他非流動負債
|
| | | | 20,049 | | | | | | — | | | | | | 20,049 | | | | | | — | | | | | | | | | | | | 20,049 | | |
延期承銷費
|
| | | | — | | | | | | 70,330 | | | | | | 70,330 | | | | | | (70,330) | | | | | | 2 | | | | | | — | | |
非流動擔保負債
|
| | | | — | | | | | | 5,058 | | | | | | 5,058 | | | | | | — | | | | | | | | | | | | 5,058 | | |
非流動負債合計
|
| | | | 462,083 | | | | | | 75,388 | | | | | | 537,471 | | | | | | (70,330) | | | | | | | | | | | | 467,141 | | |
總負債
|
| | | | 3,140,084 | | | | | | 105,738 | | | | | | 3,245,822 | | | | | | 298,066 | | | | | | | | | | | | 3,543,888 | | |
承付款和或有事項 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
可能贖回的A類普通股
|
| | | | — | | | | | | 2,022,378 | | | | | | 2,022,378 | | | | | | (2,022,378) | | | | | | 4 | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
夾層股權 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
系列天使可贖回可轉換優先股
|
| | | | 309,181 | | | | | | — | | | | | | 309,181 | | | | | | (309,181) | | | | | | 3 | | | | | | — | | |
A系列可贖回可轉換優先股
|
| | | | 1,553,405 | | | | | | — | | | | | | 1,553,405 | | | | | | (1,553,405) | | | | | | 3 | | | | | | — | | |
系列A+可贖回可兑換優先股
個共享 |
| | | | 1,511,727 | | | | | | — | | | | | | 1,511,727 | | | | | | (1,511,727) | | | | | | 3 | | | | | | — | | |
系列A++可贖回可轉換優先股
|
| | | | 518,320 | | | | | | — | | | | | | 518,320 | | | | | | (518,320) | | | | | | 3 | | | | | | — | | |
B系列可贖回可轉換優先股
|
| | | | 1,219,213 | | | | | | — | | | | | | 1,219,213 | | | | | | (1,219,213) | | | | | | 3 | | | | | | — | | |
夾層總股本
|
| | | | 5,111,846 | | | | | | — | | | | | | 5,111,846 | | | | | | (5,111,846) | | | | | | | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
股東權益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
A類普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3 | | | | | | 3 | | | | | | 3 | | |
| | | | | | | | | | | | | | | | | | | | | | | — | | | | | | 4 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | — | | | | | | 9 | | | | | | | | |
B類普通股
|
| | | | — | | | | | | 5 | | | | | | 5 | | | | | | (5) | | | | | | 5 | | | | | | 7 | | |
| | | | | | | | | | | | | | | | | | | | | | | 7 | | | | | | 10 | | | | | | | | |
普通股
|
| | | | 7 | | | | | | — | | | | | | 7 | | | | | | (7) | | | | | | 10 | | | | | | — | | |
按成本價計算的庫存股
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | — | | |
新增實收資本
|
| | | | 17,195 | | | | | | — | | | | | | 17,195 | | | | | | (206,181) | | | | | | 2 | | | | | | 5,407,445 | | |
| | | | | | | | | | | | | | | | | | | | | | | 5,111,843 | | | | | | 3 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 54,500 | | | | | | 4 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (103,845) | | | | | | 5 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 232,518 | | | | | | 6 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 66,981 | | | | | | 7 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 234,434 | | | | | | 9 | | | | | | | | |
累計赤字
|
| | | | (4,740,364) | | | | | | (103,850) | | | | | | (4,844,214) | | | | | | (13,872) | | | | | | 2 | | | | | | (4,986,754) | | |
| | | | | | | | | | | | | | | | | | | | | | | 103,850 | | | | | | 5 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (232,518) | | | | | | 6 | | | | | | | | |
累計其他綜合收益(虧損)
|
| | | | (208,267) | | | | | | — | | | | | | (208,267) | | | | | | — | | | | | | | | | | | | (208,267) | | |
ECARX控股公司普通股股東應佔虧損總額。
|
| | | | (4,931,429) | | | | | | (103,845) | | | | | | (5,035,274) | | | | | | 5,247,708 | | | | | | | | | | | | 212,434 | | |
不可贖回的非控股權益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
股東權益總額
|
| | | | (4,931,429) | | | | | | (103,845) | | | | | | (5,035,274) | | | | | | 5,247,708 | | | | | | | | | | | | 212,434 | | |
總負債、夾層權益、承諾和股東權益
|
| | | | 3,320,501 | | | | | | 2,024,271 | | | | | | 5,344,772 | | | | | | (1,588,450) | | | | | | | | | | | | 3,756,322 | | |
|
| | |
截至2022年6月30日的9個月
|
| |
九個月
截至9月30日 2022 |
| |
截至9個月
2022年6月30日和 2022年9月30日 |
| |
截至2022年6月30日的9個月和
2022年9月30日 |
| ||||||||||||||||||||||||||||||||||||
| | |
ECARX
|
| |
自主
實體 調整 在VIE上 重組 |
| |
形式
ECARX |
| |
Cova
|
| |
形式
組合 |
| |
交易
會計 調整 |
| |
備註
|
| |
形式
組合 |
| ||||||||||||||||||||||||
收入 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
商品銷售收入
|
| | | | 1,588,191 | | | | | | — | | | | | | 1,588,191 | | | | | | — | | | | | | 1,588,191 | | | | | | — | | | | | | | | | | | | 1,588,191 | | |
軟件許可證收入
|
| | | | 146,757 | | | | | | (9,828) | | | | | | 136,929 | | | | | | — | | | | | | 136,929 | | | | | | — | | | | | | | | | | | | 136,929 | | |
服務收入
|
| | | | 636,528 | | | | | | — | | | | | | 636,528 | | | | | | — | | | | | | 636,528 | | | | | | — | | | | | | | | | | | | 636,528 | | |
總收入
|
| | | | 2,371,476 | | | | | | (9,828) | | | | | | 2,361,648 | | | | | | — | | | | | | 2,361,648 | | | | | | — | | | | | | | | | | | | 2,361,648 | | |
銷貨成本
|
| | | | (1,355,479) | | | | | | — | | | | | | (1,355,479) | | | | | | — | | | | | | (1,355,479) | | | | | | — | | | | | | | | | | | | (1,355,479) | | |
軟件許可證成本
|
| | | | (40,389) | | | | | | 8,712 | | | | | | (31,677) | | | | | | — | | | | | | (31,677) | | | | | | — | | | | | | | | | | | | (31,677) | | |
服務成本
|
| | | | (222,285) | | | | | | — | | | | | | (222,285) | | | | | | — | | | | | | (222,285) | | | | | | — | | | | | | | | | | | | (222,285) | | |
收入總成本
|
| | | | (1,618,153) | | | | | | 8,712 | | | | | | (1,609,441) | | | | | | — | | | | | | (1,609,441) | | | | | | — | | | | | | | | | | | | (1,609,441) | | |
毛利
|
| | | | 753,323 | | | | | | (1,116) | | | | | | 752,207 | | | | | | — | | | | | | 752,207 | | | | | | — | | | | | | | | | | | | 752,207 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
研發費用
|
| | | | (968,368) | | | | | | 15,533 | | | | | | (952,835) | | | | | | — | | | | | | (952,835) | | | | | | 2,740 | | | | | | A | | | | | | (950,095) | | |
銷售和營銷費用
|
| | | | (64,965) | | | | | | 616 | | | | | | (64,349) | | | | | | — | | | | | | (64,349) | | | | | | (710) | | | | | | A | | | | | | (65,059) | | |
一般和行政費用
|
| | | | (579,502) | | | | | | 6,816 | | | | | | (572,686) | | | | | | (30,779) | | | | | | (603,465) | | | | | | (29,351) | | | | | | A | | | | | | (632,816) | | |
其他,淨額
|
| | | | (1,729) | | | | | | — | | | | | | (1,729) | | | | | | — | | | | | | (1,729) | | | | | | — | | | | | | | | | | | | (1,729) | | |
總運營費用
|
| | | | (1,614,564) | | | | | | 22,965 | | | | | | (1,591,599) | | | | | | (30,779) | | | | | | (1,622,378) | | | | | | (27,321) | | | | | | | | | | | | (1,649,699) | | |
運營損失
|
| | | | (861,241) | | | | | | 21,849 | | | | | | (839,392) | | | | | | (30,779) | | | | | | (870,171) | | | | | | (27,321) | | | | | | | | | | | | (897,492) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
利息收入
|
| | | | 7,178 | | | | | | 4,978 | | | | | | 12,156 | | | | | | 12,587 | | | | | | 24,743 | | | | | | — | | | | | | | | | | | | 24,743 | | |
利息支出
|
| | | | (20,313) | | | | | | — | | | | | | (20,313) | | | | | | — | | | | | | (20,313) | | | | | | (16,327) | | | | | | C | | | | | | (36,640) | | |
權益法投資成果份額
|
| | | | (71,090) | | | | | | 27,644 | | | | | | (43,446) | | | | | | — | | | | | | (43,446) | | | | | | — | | | | | | | | | | | | (43,446) | | |
股權證券的未實現收益
|
| | | | 34,615 | | | | | | — | | | | | | 34,615 | | | | | | — | | | | | | 34,615 | | | | | | — | | | | | | | | | | | | 34,615 | | |
子公司解除合併的收益
|
| | | | 71,974 | | | | | | — | | | | | | 71,974 | | | | | | — | | | | | | 71,974 | | | | | | — | | | | | | | | | | | | 71,974 | | |
權證負債公允價值變動
|
| | | | — | | | | | | — | | | | | | — | | | | | | 73,630 | | | | | | 73,630 | | | | | | — | | | | | | | | | | | | 73,630 | | |
政府撥款
|
| | | | 28,356 | | | | | | — | | | | | | 28,356 | | | | | | — | | | | | | 28,356 | | | | | | — | | | | | | | | | | | | 28,356 | | |
外幣匯兑損失淨額
|
| | | | (5,440) | | | | | | — | | | | | | (5,440) | | | | | | — | | | | | | (5,440) | | | | | | — | | | | | | | | | | | | (5,440) | | |
所得税前虧損
|
| | | | (815,961) | | | | | | 54,471 | | | | | | (761,490) | | | | | | 55,438 | | | | | | (706,052) | | | | | | (43,648) | | | | | | | | | | | | (749,700) | | |
所得税費用
|
| | | | (550) | | | | | | — | | | | | | (550) | | | | | | — | | | | | | (550) | | | | | | — | | | | | | | | | | | | (550) | | |
淨虧損
|
| | | | (816,511) | | | | | | 54,471 | | | | | | (762,040) | | | | | | 55,438 | | | | | | (706,602) | | | | | | (43,648) | | | | | | | | | | | | (750,250) | | |
不可贖回的非控股權益造成的淨虧損
|
| | | | 5,853 | | | | | | — | | | | | | 5,853 | | | | | | — | | | | | | 5,853 | | | | | | — | | | | | | | | | | | | 5,853 | | |
可贖回非控股權益的淨虧損
|
| | | | 1,270 | | | | | | — | | | | | | 1,270 | | | | | | — | | | | | | 1,270 | | | | | | — | | | | | | | | | | | | 1,270 | | |
ECARX控股公司的淨虧損
Inc. |
| | | | (809,388) | | | | | | 54,471 | | | | | | (754,917) | | | | | | 55,438 | | | | | | (699,479) | | | | | | (43,648) | | | | | | | | | | | | (743,127) | | |
可贖回非控股增值
興趣 |
| | | | (2,020) | | | | | | — | | | | | | (2,020) | | | | | | — | | | | | | (2,020) | | | | | | — | | | | | | | | | | | | (2,020) | | |
ECARX控股的可用淨虧損
Inc. |
| | | | (811,408) | | | | | | 54,471 | | | | | | (756,937) | | | | | | 55,438 | | | | | | (701,499) | | | | | | (43,648) | | | | | | | | | | | | (745,147) | | |
增發可贖回可轉換優先股
|
| | | | (276,498) | | | | | | — | | | | | | (276,498) | | | | | | (12,948) | | | | | | (289,446) | | | | | | 289,446 | | | | | | B | | | | | | — | | |
ECARX控股公司普通股股東的淨虧損
|
| | | | (1,087,906) | | | | | | 54,471 | | | | | | (1,033,435) | | | | | | 42,490 | | | | | | (990,945) | | | | | | 245,798 | | | | | | | | | | | | (745,147) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
截至2022年6月30日的9個月
|
| |
九個月
截至9月30日 2022 |
| |
截至9個月
2022年6月30日和 2022年9月30日 |
| |
截至2022年6月30日的9個月
和 2022年9月30日 |
| |||||||||||||||||||||
| | |
ECARX
|
| |
自主
實體 調整 在VIE上 重組 |
| |
形式
ECARX |
| |
Cova
|
| |
形式
組合 |
| |
交易
會計 調整 |
| |
備註
|
| |
形式
組合 |
| |||||||||
普通股基本和攤薄虧損
|
| | |
|
(5.49)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通的加權平均數
個共享 |
| | |
|
198,035,714
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
A類普通股每股基本和攤薄虧損
|
| | | | | | | | | | | | | | |
|
1.48
|
| | | | | | | | | | | | | | | | |
普通股加權平均數,A類普通股
|
| | | | | | | | | | | | | | |
|
30,000,000
|
| | | | | | | | | | | | | | | | |
每股基本和攤薄虧損,B類普通股
|
| | | | | | | | | | | | | | |
|
1.48
|
| | | | | | | | | | | | | | | | |
普通股加權平均數,B類普通股
|
| | | | | | | | | | | | | | |
|
7,500,000
|
| | | | | | | | | | | | | | | | |
A類普通股每股基本和攤薄虧損
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(2.21)
|
| |
普通股加權平均數,A類普通股
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
288,434,474
|
| |
每股基本和攤薄虧損,B類普通股
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(2.21)
|
| |
普通股加權平均數,B類普通股
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
48,960,916
|
| |
| | |
ECARX
|
| |
自主
實體 調整 在VIE上 重組 |
| |
形式
ECARX |
| |
Cova
|
| |
形式
組合 |
| |
交易
會計 調整 |
| |
備註
|
| |
形式
組合 |
| ||||||||||||||||||||||||
收入 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
商品銷售收入
|
| | | | 1,983,817 | | | | | | — | | | | | | 1,983,817 | | | | | | — | | | | | | 1,983,817 | | | | | | — | | | | | | | | | | | | 1,983,817 | | |
軟件許可證收入
|
| | | | 261,265 | | | | | | (21,923) | | | | | | 239,342 | | | | | | — | | | | | | 239,342 | | | | | | — | | | | | | | | | | | | 239,342 | | |
服務收入
|
| | | | 533,981 | | | | | | — | | | | | | 533,981 | | | | | | — | | | | | | 533,981 | | | | | | — | | | | | | | | | | | | 533,981 | | |
總收入
|
| | | | 2,779,063 | | | | | | (21,923) | | | | | | 2,757,140 | | | | | | — | | | | | | 2,757,140 | | | | | | — | | | | | | | | | | | | 2,757,140 | | |
銷貨成本
|
| | | | (1,749,188) | | | | | | — | | | | | | (1,749,188) | | | | | | — | | | | | | (1,749,188) | | | | | | — | | | | | | | | | | | | (1,749,188) | | |
軟件許可證成本
|
| | | | (32,164) | | | | | | 15,299 | | | | | | (16,865) | | | | | | — | | | | | | (16,865) | | | | | | — | | | | | | | | | | | | (16,865) | | |
服務成本
|
| | | | (180,518) | | | | | | — | | | | | | (180,518) | | | | | | — | | | | | | (180,518) | | | | | | — | | | | | | | | | | | | (180,518) | | |
收入總成本
|
| | | | (1,961,870) | | | | | | 15,299 | | | | | | (1,946,571) | | | | | | — | | | | | | (1,946,571) | | | | | | — | | | | | | | | | | | | (1,946,571) | | |
毛利
|
| | | | 817,193 | | | | | | (6,624) | | | | | | 810,569 | | | | | | — | | | | | | 810,569 | | | | | | — | | | | | | | | | | | | 810,569 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
研發費用
|
| | | | (1,209,385) | | | | | | 33,478 | | | | | | (1,175,907) | | | | | | — | | | | | | (1,175,907) | | | | | | (59,029) | | | | | | A | | | | | | (1,234,936) | | |
銷售和營銷費用
|
| | | | (82,827) | | | | | | 1,174 | | | | | | (81,653) | | | | | | — | | | | | | (81,653) | | | | | | (5,512) | | | | | | A | | | | | | (87,165) | | |
一般和行政費用
|
| | | | (506,873) | | | | | | 13,305 | | | | | | (493,568) | | | | | | (11,669) | | | | | | (505,237) | | | | | | (158,659) | | | | | | A | | | | | | (663,896) | | |
其他,淨額
|
| | | | 207 | | | | | | — | | | | | | 207 | | | | | | — | | | | | | 207 | | | | | | — | | | | | | | | | | | | 207 | | |
總運營費用
|
| | | | (1,798,878) | | | | | | 47,957 | | | | | | (1,750,921) | | | | | | (11,669) | | | | | | (1,762,590) | | | | | | (223,200) | | | | | | | | | | | | (1,985,790) | | |
運營損失
|
| | | | (981,685) | | | | | | 41,333 | | | | | | (940,352) | | | | | | (11,669) | | | | | | (952,021) | | | | | | (223,200) | | | | | | | | | | | | (1,175,221) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
利息收入
|
| | | | 11,783 | | | | | | 5,844 | | | | | | 17,627 | | | | | | 344 | | | | | | 17,971 | | | | | | — | | | | | | | | | | | | 17,971 | | |
利息支出
|
| | | | (131,666) | | | | | | — | | | | | | (131,666) | | | | | | — | | | | | | (131,666) | | | | | | (20,711) | | | | | | C | | | | | | (152,377) | | |
權益法投資成果份額
|
| | | | (2,519) | | | | | | (8,753) | | | | | | (11,272) | | | | | | — | | | | | | (11,272) | | | | | | — | | | | | | | | | | | | (11,272) | | |
子公司解除合併的收益
|
| | | | 10,579 | | | | | | — | | | | | | 10,579 | | | | | | — | | | | | | 10,579 | | | | | | — | | | | | | | | | | | | 10,579 | | |
權證負債公允價值變動
|
| | | | (111,299) | | | | | | — | | | | | | (111,299) | | | | | | 91,601 | | | | | | (19,698) | | | | | | — | | | | | | | | | | | | (19,698) | | |
政府撥款
|
| | | | 4,507 | | | | | | — | | | | | | 4,507 | | | | | | — | | | | | | 4,507 | | | | | | — | | | | | | | | | | | | 4,507 | | |
外幣匯兑損失淨額
|
| | | | 18,315 | | | | | | — | | | | | | 18,315 | | | | | | — | | | | | | 18,315 | | | | | | — | | | | | | | | | | | | 18,315 | | |
分配給認股權證的發售成本
|
| | | | — | | | | | | — | | | | | | — | | | | | | (6,306) | | | | | | (6,306) | | | | | | — | | | | | | | | | | | | (6,306) | | |
所得税前虧損
|
| | | | (1,181,985) | | | | | | 38,424 | | | | | | (1,143,561) | | | | | | 73,970 | | | | | | (1,069,591) | | | | | | (243,911) | | | | | | | | | | | | (1,313,502) | | |
所得税費用
|
| | | | (3,447) | | | | | | — | | | | | | (3,447) | | | | | | — | | | | | | (3,447) | | | | | | — | | | | | | | | | | | | (3,447) | | |
淨虧損
|
| | | | (1,185,432) | | | | | | 38,424 | | | | | | (1,147,008) | | | | | | 73,970 | | | | | | (1,073,038) | | | | | | (243,911) | | | | | | | | | | | | (1,316,949) | | |
不可贖回的非控股權益造成的淨虧損
|
| | | | 5,011 | | | | | | — | | | | | | 5,011 | | | | | | — | | | | | | 5,011 | | | | | | — | | | | | | | | | | | | 5,011 | | |
可贖回非控股權益的淨虧損
|
| | | | 806 | | | | | | — | | | | | | 806 | | | | | | — | | | | | | 806 | | | | | | — | | | | | | | | | | | | 806 | | |
ECARX控股公司的淨虧損。
|
| | | | (1,179,615) | | | | | | 38,424 | | | | | | (1,141,191) | | | | | | 73,970 | | | | | | (1,067,221) | | | | | | (243,911) | | | | | | | | | | | | (1,311,132) | | |
增加可贖回的非控股權益
|
| | | | (1,306) | | | | | | — | | | | | | (1,306) | | | | | | — | | | | | | (1,306) | | | | | | — | | | | | | | | | | | | (1,306) | | |
ECARX控股的可用淨虧損
Inc. |
| | | | (1,180,921) | | | | | | 38,424 | | | | | | (1,142,497) | | | | | | 73,970 | | | | | | (1,068,527) | | | | | | (243,911) | | | | | | | | | | | | (1,312,438) | | |
增發可贖回可轉換優先股
|
| | | | (243,564) | | | | | | — | | | | | | (243,564) | | | | | | (213,295) | | | | | | (456,859) | | | | | | 456,859 | | | | | | B | | | | | | — | | |
ECARX控股公司的可用淨虧損。
普通股東 |
| | | | (1,424,485) | | | | | | 38,424 | | | | | | (1,386,061) | | | | | | (139,325) | | | | | | (1,525,386) | | | | | | 212,948 | | | | | | | | | | | | (1,312,438) | | |
| | |
ECARX
|
| |
自主
實體 調整 在VIE上 重組 |
| |
形式
ECARX |
| |
Cova
|
| |
形式
組合 |
| |
交易
會計 調整 |
| |
備註
|
| |
形式
組合 |
| |||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股基本和攤薄虧損
|
| | | | (7.18) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通的加權平均數
個共享 |
| | |
|
198,407,045
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
A類普通股每股基本和攤薄虧損
|
| | | | | | | | | | | | | | |
|
2.16
|
| | | | | | | | | | | | | | | | |
普通股加權平均數,A類普通股
|
| | | | | | | | | | | | | | |
|
26,794,521
|
| | | | | | | | | | | | | | | | |
每股基本和攤薄虧損,B類普通股
|
| | | | | | | | | | | | | | |
|
2.16
|
| | | | | | | | | | | | | | | | |
普通股加權平均數,B類普通股
|
| | | | | | | | | | | | | | |
|
7,395,822
|
| | | | | | | | | | | | | | | | |
A類普通股每股基本和攤薄虧損
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(3.89)
|
| |
普通股加權平均數,A類普通股
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
288,434,474
|
| |
每股基本和攤薄虧損,B類普通股
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(3.89)
|
| |
普通股加權平均數,B類普通股
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
48,960,916
|
| |
| | |
12月31日
2021 |
| |
9月30日
2022 |
| |||
無風險利率
|
| |
1.09%
|
| | | | 4.12% | | |
合併的預期期限
|
| |
0.60
|
| | | | 0.25 | | |
預期波動性
|
| |
12.40%
|
| | | | 0.54% | | |
名義行權價格
|
| |
1美元
|
| | | 美元 | 1.00 | | |
| | |
截至2021年12月31日
|
| |
截至的9個月
2022年6月30日和9月30日 2022 |
| ||||||||||||||||||
| | |
A類股
|
| |
B類股
|
| |
A類股
|
| |
B類股
|
| ||||||||||||
分配給每個類別的淨虧損
|
| | | | (1,121,984) | | | | | | (190,454) | | | | | | (637,015) | | | | | | (108,132) | | |
加權平均流通股 - Basic
和稀釋 |
| | | | 288,434,474 | | | | | | 48,960,916 | | | | | | 288,434,474 | | | | | | 48,960,916 | | |
每股淨虧損 - 基本和稀釋後
|
| | | | (3.89) | | | | | | (3.89) | | | | | | (2.21) | | | | | | (2.21) | | |
| | |
個共享
|
| |
%
|
| ||||||
形式上的股份突出
|
| | | | 331,525,033 | | | | | | 98.26% | | |
ECARX所有權(1)(2)(3)
|
| | | | 620,357 | | | | | | 0.18% | | |
Cova公共所有權
|
| | | | 5,250,000 | | | | | | 1.56% | | |
Cova贊助商所有權
|
| | |
|
337,395,390
|
| | | |
|
100.00%
|
| |
| | |
截至2022年6月30日
|
| |||||||||||||||||||||
| | |
實際
|
| |
形式
|
| ||||||||||||||||||
| | |
人民幣,單位:
數千 |
| |
美元,單位:
數千 |
| |
人民幣,單位:
數千 |
| |
美元,單位:
數千 |
| ||||||||||||
現金和現金等價物
|
| | | | 583,146 | | | | | | 87,061 | | | | | | 923,652 | | | | | | 137,898 | | |
股東(虧損)總股本
|
| | | | (4,931,429) | | | | | | (736,243) | | | | | | 212,434 | | | | | | 31,716 | | |
銀行的短期借款
|
| | | | (480,000) | | | | | | (71,662) | | | | | | (480,000) | | | | | | (71,662) | | |
可轉換應付票據淨額
|
| | | | (66,981) | | | | | | (10,000) | | | | | | (435,377) | | | | | | (65,000) | | |
關聯方的短期借款
|
| | | | (700,000) | | | | | | (104,507) | | | | | | (700,000) | | | | | | (104,507) | | |
借款和其他金融負債
|
| | | | (1,246,981) | | | | | | (186,169) | | | | | | (1,615,377) | | | | | | (241,169) | | |
總市值
|
| | | | (6,178,410) | | | | | | (922,412) | | | | | | (1,402,943) | | | | | | (209,453) | | |
| | |
截至2013年12月31日的年度
|
| |
截至6月30日的六個月
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
| ||||||||||||||||||
| | |
(除每股和每股數據外,以千為單位)
|
| |||||||||||||||||||||||||||||||||
收入 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
貨物銷售收入(含關聯方)
人民幣1,275,777元和 截至本年度的人民幣1,466,340元 2020年12月31日和2021年12月31日,以及 人民幣597,777元和人民幣613,655元 截至2021年6月30日和2022年6月30日的六個月 分別為 ) |
| | | | 1,678,234 | | | | | | 1,983,817 | | | | | | 296,176 | | | | | | 802,679 | | | | | | 858,080 | | | | | | 128,108 | | |
軟件許可收入(包括相關的
當事人金額人民幣18,168元和 截至2010年12月31日止年度人民幣24,788元 2020年和2021年,以及10791元和 截至6月30日的6個月,人民幣15,481元。 分別為2021和2022) |
| | | | 71,297 | | | | | | 261,265 | | | | | | 39,006 | | | | | | 162,303 | | | | | | 78,995 | | | | | | 11,794 | | |
服務收入(包括關聯方)
金額444,709元、532,625元 截至2020年12月31日的年度和 2021元,分別為114,054元和375,298元。 截至2021年6月30日和2022年6月30日的六個月 分別為 ) |
| | | | 491,532 | | | | | | 533,981 | | | | | | 79,721 | | | | | | 119,880 | | | | | | 375,495 | | | | | | 56,060 | | |
總收入
|
| | | | 2,241,063 | | | | | | 2,779,063 | | | | | | 414,903 | | | | | | 1,084,862 | | | | | | 1,312,570 | | | | | | 195,962 | | |
銷貨成本(含關聯方)
金額分別為人民幣6073元和人民幣220,062元 截至2020年12月31日和2021年12月31日的年度 和人民幣1,329元和人民幣164,888元 截至2021年6月30日和2022年6月30日的六個月 分別為 ) |
| | | | (1,524,744) | | | | | | (1,749,188) | | | | | | (261,146) | | | | | | (689,052) | | | | | | (687,208) | | | | | | (102,597) | | |
軟件許可證成本
|
| | | | (27,926) | | | | | | (32,164) | | | | | | (4,802) | | | | | | (16,167) | | | | | | (29,577) | | | | | | (4,416) | | |
服務成本(包括關聯方在截至2021年6月30日、2021年6月和2022年6月30日的六個月內分別為零和人民幣22,097元)
|
| | | | (137,005) | | | | | | (180,518) | | | | | | (26,951) | | | | | | (82,984) | | | | | | (169,138) | | | | | | (25,252) | | |
收入總成本
|
| | | | (1,689,675) | | | | | | (1,961,870) | | | | | | (292,899) | | | | | | (788,203) | | | | | | (885,923) | | | | | | (132,265) | | |
毛利
|
| | | | 551,388 | | | | | | 817,193 | | | | | | 122,004 | | | | | | 296,659 | | | | | | 426,647 | | | | | | 63,697 | | |
研發費用(包括
關聯方金額人民幣2,118元和 截至2010年12月31日止年度人民幣21,069元 2020年和2021年,926元和29642元 截至2021年6月30日的六個月和 分別為 2022) |
| | | | (706,018) | | | | | | (1,209,385) | | | | | | (180,556) | | | | | | (485,894) | | | | | | (596,055) | | | | | | (88,989) | | |
銷售和營銷費用(包括相關的
當事人金額為人民幣192元,無任何費用。 截至2020年12月31日和2021年12月31日的年度 ,截至 的六個月為零和人民幣64元 分別為2021年6月30日、2021年6月30日和2022年6月) |
| | | | (60,643) | | | | | | (82,827) | | | | | | (12,366) | | | | | | (30,806) | | | | | | (34,738) | | | | | | (5,186) | | |
| | |
截至2013年12月31日的年度
|
| |
截至6月30日的六個月
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
| ||||||||||||||||||
| | |
(除每股和每股數據外,以千為單位)
|
| |||||||||||||||||||||||||||||||||
一般和行政費用(包括關聯方在截至2020年12月31日和2021年12月31日的年度內分別為人民幣2447元和人民幣2343元,在截至2021年和2022年6月30日的六個月內分別為人民幣213元和人民幣1004元)
|
| | | | (215,008) | | | | | | (506,873) | | | | | | (75,674) | | | | | | (186,335) | | | | | | (408,007) | | | | | | (60,914) | | |
其他,淨額
|
| | | | (200) | | | | | | 207 | | | | | | 31 | | | | | | (455) | | | | | | (1,534) | | | | | | (229) | | |
總運營費用
|
| | | | (981,869) | | | | | | (1,798,878) | | | | | | (268,565) | | | | | | (703,490) | | | | | | (1,040,334) | | | | | | (155,318) | | |
運營損失
|
| | | | (430,481) | | | | | | (981,685) | | | | | | (146,561) | | | | | | (406,831) | | | | | | (613,687) | | | | | | (91,621) | | |
利息收入(包括關聯方在截至2021年6月30日、2021年6月和2022年6月30日的六個月內分別為零和人民幣2,759元)
|
| | | | 28,480 | | | | | | 11,783 | | | | | | 1,759 | | | | | | 7,111 | | | | | | 4,584 | | | | | | 684 | | |
利息支出(含關聯方)
金額為人民幣872元和人民幣212元 截至2020年12月31日和2021年12月31日的年度 和人民幣131元和人民幣4,517元 截至2021年6月30日和2022年6月30日的六個月 分別為 ) |
| | | | (59,128) | | | | | | (131,666) | | | | | | (19,657) | | | | | | (111,054) | | | | | | (19,153) | | | | | | (2,859) | | |
權益法投資成果份額
|
| | | | 148 | | | | | | (2,519) | | | | | | (376) | | | | | | 487 | | | | | | (65,995) | | | | | | (9,853) | | |
股權證券的未實現收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 34,615 | | | | | | 5,168 | | |
子公司解除合併的收益
|
| | | | — | | | | | | 10,579 | | | | | | 1,579 | | | | | | — | | | | | | 71,974 | | | | | | 10,745 | | |
權證負債公允價值變動
|
| | | | (39,635) | | | | | | (111,299) | | | | | | (16,617) | | | | | | (111,299) | | | | | | — | | | | | | — | | |
政府撥款
|
| | | | 5,998 | | | | | | 4,507 | | | | | | 673 | | | | | | 3,031 | | | | | | 28,154 | | | | | | 4,203 | | |
外幣匯兑損益,淨額
|
| | | | 54,842 | | | | | | 18,315 | | | | | | 2,734 | | | | | | 13,637 | | | | | | (10,656) | | | | | | (1,591) | | |
所得税前虧損
|
| | | | (439,776) | | | | | | (1,181,985) | | | | | | (176,466) | | | | | | (604,918) | | | | | | (570,164) | | | | | | (85,124) | | |
所得税費用
|
| | | | (228) | | | | | | (3,447) | | | | | | (514) | | | | | | (1,418) | | | | | | (432) | | | | | | (64) | | |
淨虧損
|
| | | | (440,004) | | | | | | (1,185,432) | | | | | | (176,980) | | | | | | (606,336) | | | | | | (570,596) | | | | | | (85,188) | | |
不可贖回的淨(收益)損失
非控股權益 |
| | | | 345 | | | | | | 5,011 | | | | | | 748 | | | | | | (1,584) | | | | | | 1,444 | | | | | | 216 | | |
可贖回非控股權益的淨虧損
|
| | | | — | | | | | | 806 | | | | | | 120 | | | | | | — | | | | | | 464 | | | | | | 69 | | |
可歸因於ECARX控股公司的淨虧損
|
| | | | (439,659) | | | | | | (1,179,615) | | | | | | (176,112) | | | | | | (607,920) | | | | | | (568,688) | | | | | | (84,903) | | |
增加可贖回的非控股權益
|
| | | | — | | | | | | (1,306) | | | | | | (195) | | | | | | — | | | | | | (714) | | | | | | (107) | | |
ECARX控股公司的可用淨虧損。
|
| | | | (439,659) | | | | | | (1,180,921) | | | | | | (176,307) | | | | | | (607,920) | | | | | | (569,402) | | | | | | (85,010) | | |
可贖回可轉換優先股的增加
|
| | | | (101,286) | | | | | | (243,564) | | | | | | (36,363) | | | | | | (67,078) | | | | | | (177,842) | | | | | | (26,551) | | |
ECARX控股公司普通股股東的淨虧損
|
| | | | (540,945) | | | | | | (1,424,485) | | | | | | (212,670) | | | | | | (674,998) | | | | | | (747,244) | | | | | | (111,561) | | |
普通股每股虧損 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
- 基本版和稀釋版
|
| | | | (2.70) | | | | | | (7.18) | | | | | | (1.07) | | | | | | (3.40) | | | | | | (3.77) | | | | | | (0.56) | | |
已用普通股加權平均數
計算每股普通股虧損 |
| | | | 200,000,000 | | | | | | 198,407,045 | | | | | | 198,407,045 | | | | | | 198,777,778 | | | | | | 198,035,714 | | | | | | 198,035,714 | | |
| | |
截至2013年12月31日的年度
|
| |
截至6月30日的六個月
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
| ||||||||||||||||||
| | |
(除每股和每股數據外,以千為單位)
|
| |||||||||||||||||||||||||||||||||
淨虧損
|
| | | | (440,004) | | | | | | (1,185,432) | | | | | | (176,980) | | | | | | (606,336) | | | | | | (570,596) | | | | | | (85,188) | | |
其他綜合收益: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
外幣折算調整,淨額
零所得税 |
| | | | 1,497 | | | | | | 4,551 | | | | | | 679 | | | | | | (13,646) | | | | | | (214,315) | | | | | | (31,996) | | |
全面虧損
|
| | | | (438,507) | | | | | | (1,180,881) | | | | | | (176,301) | | | | | | (619,982) | | | | | | (784,911) | | | | | | (117,184) | | |
不可贖回的非控股權益造成的綜合(收益)損失
|
| | | | 345 | | | | | | 5,011 | | | | | | 748 | | | | | | (1,584) | | | | | | 1,444 | | | | | | 216 | | |
可贖回非控股權益的綜合虧損
|
| | | | — | | | | | | 806 | | | | | | 120 | | | | | | — | | | | | | 464 | | | | | | 69 | | |
可歸因於ECARX控股公司的全面虧損
|
| | | | (438,162) | | | | | | (1,175,064) | | | | | | (175,433) | | | | | | (621,566) | | | | | | (783,003) | | | | | | (116,899) | | |
| | |
截至2012年12月31日
|
| |
截至6月30日
|
| ||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
|
| |
人民幣
|
| |
美元
|
| |||||||||||||||
流動資產總額
|
| | | | 2,427,699 | | | | | | 2,456,638 | | | | | | 366,766 | | | | | | 1,635,239 | | | | | | 244,135 | | |
非流動資產合計
|
| | | | 150,387 | | | | | | 1,510,064 | | | | | | 225,447 | | | | | | 1,685,262 | | | | | | 251,603 | | |
總資產
|
| | | | 2,578,086 | | | | | | 3,966,702 | | | | | | 592,213 | | | | | | 3,320,501 | | | | | | 495,738 | | |
流動負債總額
|
| | | | 3,267,598 | | | | | | 3,022,657 | | | | | | 451,271 | | | | | | 2,678,001 | | | | | | 399,815 | | |
非流動負債合計
|
| | | | 1,142,056 | | | | | | 489,358 | | | | | | 73,059 | | | | | | 462,083 | | | | | | 68,987 | | |
總負債
|
| | | | 4,409,654 | | | | | | 3,512,015 | | | | | | 524,330 | | | | | | 3,140,084 | | | | | | 468,802 | | |
夾層總股本
|
| | | | 232,475 | | | | | | 4,563,407 | | | | | | 681,299 | | | | | | 5,111,846 | | | | | | 763,179 | | |
股東虧損總額
|
| | | | (2,064,043) | | | | | | (4,108,720) | | | | | | (613,416) | | | | | | (4,931,429) | | | | | | (736,243) | | |
| | |
截至2013年12月31日的年度
|
| |
截至6月30日的6個月
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
(除每股數據外以千為單位)
|
| |||||||||||||||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
| ||||||||||||||||||
經營活動中使用的淨現金
|
| | | | (368,046) | | | | | | (872,325) | | | | | | (130,235) | | | | | | (294,029) | | | | | | (286,977) | | | | | | (42,845) | | |
投資活動中使用的淨現金
|
| | | | (91,112) | | | | | | (1,391,361) | | | | | | (207,725) | | | | | | (223,018) | | | | | | (175,563) | | | | | | (26,211) | | |
融資活動提供的現金淨額
|
| | | | 1,138,126 | | | | | | 2,192,792 | | | | | | 327,375 | | | | | | 1,477,362 | | | | | | 195,356 | | | | | | 29,166 | | |
外幣匯率變動對現金和限制性現金的影響
|
| | | | (10,023) | | | | | | (32,019) | | | | | | (4,780) | | | | | | (22,553) | | | | | | 4,367 | | | | | | 652 | | |
現金淨增(減)和限制
現金 |
| | | | 668,945 | | | | | | (102,913) | | | | | | (15,365) | | | | | | 937,762 | | | | | | (262,817) | | | | | | (39,238) | | |
開頭的現金和受限現金
期間 |
| | | | 334,931 | | | | | | 1,003,876 | | | | | | 149,875 | | | | | | 1,003,876 | | | | | | 900,963 | | | | | | 134,510 | | |
期末現金和受限現金
|
| | | | 1,003.876 | | | | | | 900,963 | | | | | | 134,510 | | | | | | 1,941,638 | | | | | | 638,146 | | | | | | 95,272 | | |
| | |
截至2022年6月30日的六個月
|
| |||||||||||||||||||||||||||||||||
| | |
(千元人民幣)
|
| |||||||||||||||||||||||||||||||||
| | |
ECARX
控股 |
| |
WFOE
|
| |
VIE
|
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| ||||||||||||||||||
收入
|
| | | | — | | | | | | — | | | | | | 936,520 | | | | | | 678,520 | | | | | | (302,470)(1) | | | | | | 1,312,570 | | |
收入成本
|
| | | | — | | | | | | — | | | | | | (680,699) | | | | | | (507,694) | | | | | | 302,470(1) | | | | | | (885,923) | | |
毛利
|
| | | | — | | | | | | — | | | | | | 255,821 | | | | | | 170,826 | | | | | | — | | | | | | 426,647 | | |
運營費用
|
| | | | (199,335) | | | | | | (217) | | | | | | (253,107) | | | | | | (626,718) | | | | | | 39,043(5) | | | | | | (1,040,334) | | |
運營損失
|
| | | | (199,335) | | | | | | (217) | | | | | | 2,714 | | | | | | (455,892) | | | | | | 39,043 | | | | | | (613,687) | | |
利息收入
|
| | | | 3,346 | | | | | | 2,548 | | | | | | 1,448 | | | | | | 510 | | | | | | (3,268)(3) | | | | | | 4,584 | | |
利息支出
|
| | | | (463) | | | | | | — | | | | | | (17,370) | | | | | | (4,588) | | | | | | 3,268(3) | | | | | | (19,153) | | |
子公司和合並VIE的虧損份額
|
| | | | (360,944) | | | | | | — | | | | | | — | | | | | | — | | | | | | 360,944(4) | | | | | | — | | |
權益法成果份額
投資 |
| | | | — | | | | | | — | | | | | | (86,588) | | | | | | 20,593 | | | | | | — | | | | | | (65,995) | | |
子公司解除合併的收益
|
| | | | — | | | | | | — | | | | | | 71,974 | | | | | | — | | | | | | — | | | | | | 71,974 | | |
重組損益
|
| | | | — | | | | | | (1,337,832) | | | | | | 1,639,979 | | | | | | (302,147) | | | | | | — | | | | | | — | | |
知識產權轉讓收益
|
| | | | — | | | | | | — | | | | | | 1,171,300 | | | | | | — | | | | | | (1,171,300)(5) | | | | | | — | | |
其他收入(支出)
|
| | | | (12,006) | | | | | | — | | | | | | 9,844 | | | | | | 54,275 | | | | | | — | | | | | | 52,113 | | |
所得税前虧損
|
| | | | (569,402) | | | | | | (1,335,501) | | | | | | 2,793,301 | | | | | | (687,249) | | | | | | (771,313) | | | | | | (570,164) | | |
所得税費用
|
| | | | — | | | | | | — | | | | | | — | | | | | | (432) | | | | | | — | | | | | | (432) | | |
淨虧損
|
| | | | (569,402) | | | | | | (1,335,501) | | | | | | 2,793,301 | | | | | | (687,681) | | | | | | (771,313) | | | | | | (570,596) | | |
外幣折算
調整,扣除零收入後的淨額 税費 |
| | | | (214,315) | | | | | | — | | | | | | — | | | | | | (69,183) | | | | | | 69,183(4) | | | | | | (214,315) | | |
全面虧損
|
| | | | (783,717) | | | | | | (1,335,501) | | | | | | 2,793,301 | | | | | | (756,864) | | | | | | (702,130) | | | | | | (784,911) | | |
| | |
截至2021年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
(千元人民幣)
|
| |||||||||||||||||||||||||||||||||
| | |
ECARX
控股 |
| |
WFOE
|
| |
VIE
|
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| ||||||||||||||||||
收入
|
| | | | — | | | | | | — | | | | | | 2,755,780 | | | | | | 120,224 | | | | | | (96,941)(1)(2) | | | | | | 2,779,063 | | |
收入成本
|
| | | | — | | | | | | (400) | | | | | | (1,938,222) | | | | | | (56,711) | | | | | | 33,463(1) | | | | | | (1,961,870) | | |
毛利
|
| | | | — | | | | |
|
(400)
|
| | | |
|
817,558
|
| | | |
|
63,513
|
| | | |
|
(63,478)
|
| | | |
|
817,193
|
| |
運營費用
|
| | | | (17,660) | | | | | | (1) | | | | | | (1,726,430) | | | | | | (118,265) | | | | | | 63,478(2) | | | | | | (1,798,878) | | |
運營損失
|
| | |
|
(17,660)
|
| | | |
|
(401)
|
| | | |
|
(908,872)
|
| | | |
|
(54,752)
|
| | | | | — | | | | |
|
(981,685)
|
| |
| | |
截至2021年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
(千元人民幣)
|
| |||||||||||||||||||||||||||||||||
| | |
ECARX
控股 |
| |
WFOE
|
| |
VIE
|
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| ||||||||||||||||||
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) | | |
子公司和合並VIE的虧損份額
|
| | | | (1,176,110) | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,176,110(4) | | | | | | — | | |
權益法投資成果份額
|
| | | | — | | | | | | — | | | | | | 14,433 | | | | | | (16,952) | | | | | | — | | | | | | (2,519) | | |
子公司解除合併的收益
|
| | | | — | | | | | | — | | | | | | 10,579 | | | | | | — | | | | | | — | | | | | | 10,579 | | |
其他收入(支出)
|
| | | | 12,478 | | | | | | — | | | | | | (100,220) | | | | | | (735) | | | | | | — | | | | | | (88,477) | | |
所得税前虧損
|
| | | | (1,180,921) | | | | | | (381) | | | | | | (1,103,536) | | | | | | (73,257) | | | | | | 1,176,110 | | | | | | (1,181,985) | | |
所得税費用
|
| | | | — | | | | | | — | | | | | | (3,329) | | | | | | (118) | | | | | | — | | | | | | (3,447) | | |
淨虧損
|
| | | | (1,180,921) | | | | | | (381) | | | | | | (1,106,865) | | | | | | (73,375) | | | | | | 1,176,110 | | | | | | (1,185,432) | | |
扣除零所得税後的外幣折算調整
|
| | | | 4,551 | | | | | | — | | | | | | — | | | | | | (20,310) | | | | | | 20,310(4) | | | | | | 4,551 | | |
全面虧損
|
| | | | (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
|
| |||||||||||||||||||||||||||||||||
| | |
(千元人民幣)
|
| |||||||||||||||||||||||||||||||||
| | |
ECARX
控股 |
| |
WFOE
|
| |
VIE
|
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| ||||||||||||||||||
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
|
| |
運營費用
|
| | | | — | | | | | | — | | | | | | (9,818,866) | | | | | | (3) | | | | | | — | | | | | | (981,869) | | |
運營損失
|
| | | | — | | | | | | — | | | | |
|
(430,848)
|
| | | |
|
367
|
| | | | | — | | | | |
|
(430,481)
|
| |
利息收入
|
| | | | 431 | | | | | | — | | | | | | 28,047 | | | | | | 2 | | | | | | — | | | | | | 28,480 | | |
利息支出
|
| | | | — | | | | | | — | | | | | | (59,128) | | | | | | — | | | | | | — | | | | | | (59,128) | | |
子公司和合並VIE的虧損份額
|
| | | | (495,303) | | | | | | — | | | | | | — | | | | | | — | | | | | | 495,303(4) | | | | | | — | | |
權益法投資成果份額
|
| | | | — | | | | | | — | | | | | | 148 | | | | | | — | | | | | | — | | | | | | 148 | | |
其他收入(支出)
|
| | | | 55,213 | | | | | | — | | | | | | (33,732) | | | | | | (276) | | | | | | — | | | | | | 21,205 | | |
所得税前虧損
|
| | |
|
(439,659)
|
| | | | | — | | | | |
|
(495,513)
|
| | | |
|
93
|
| | | |
|
495,303
|
| | | |
|
(439,776)
|
| |
所得税費用
|
| | | | — | | | | | | — | | | | | | (228) | | | | | | — | | | | | | — | | | | | | (228) | | |
淨虧損
|
| | |
|
(439,659)
|
| | | | | — | | | | |
|
(495,741)
|
| | | |
|
93
|
| | | |
|
495,303
|
| | | |
|
(440,004)
|
| |
扣除零所得税後的外幣折算調整
|
| | | | 1,497 | | | | | | — | | | | | | — | | | | | | (11) | | | | | | 11(4) | | | | | | 1,497 | | |
全面虧損
|
| | |
|
(438,162)
|
| | | | | — | | | | |
|
(495,741)
|
| | | |
|
82
|
| | | |
|
495,314
|
| | | |
|
(438,507)
|
| |
| | |
截至2022年6月30日
|
| |||||||||||||||||||||||||||||||||
| | |
(千元人民幣)
|
| |||||||||||||||||||||||||||||||||
| | |
ECARX
控股 |
| |
WFOE
|
| |
VIE
|
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| ||||||||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金
|
| | | | 7,739 | | | | | | 15 | | | | | | — | | | | | | 575,392 | | | | | | — | | | | | | 583,146 | | |
受限現金
|
| | | | — | | | | | | — | | | | | | — | | | | | | 55,000 | | | | | | — | | | | | | 55,000 | | |
應收賬款 - 關聯方,淨額
|
| | | | — | | | | | | — | | | | | | — | | | | | | 217,563 | | | | | | — | | | | | | 217,563 | | |
關聯方應付金額
|
| | | | 3,689,313 | | | | | | 520 | | | | | | — | | | | | | 51,863 | | | | | | (3,709,659)(1) | | | | | | 32,037 | | |
其他流動資產
|
| | | | 6,042 | | | | | | 515 | | | | | | — | | | | | | 740,936 | | | | | | — | | | | | | 747,493 | | |
流動資產總額
|
| | | | 3,703,094 | | | | | | 1,050 | | | | | | — | | | | | | 1,640,754 | | | | | | (3,709,659) | | | | | | 1,635,239 | | |
非流動資產
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
對WFOE的投資
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,674,524 | | | | | | (1,674,524)(4) | | | | | | — | | |
長期投資
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,225,301 | | | | | | — | | | | | | 1,225,301 | | |
無形資產淨值
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,162,229 | | | | | | (1,132,257)(5) | | | | | | 29,972 | | |
其他非流動資產
|
| | | | — | | | | | | 208,503 | | | | | | — | | | | | | 221,486 | | | | | | — | | | | | | 429,989 | | |
非流動資產合計
|
| | | | — | | | | | | 208,503 | | | | | | — | | | | | | 4,283,540 | | | | | | (2,806,781) | | | | | | 1,685,262 | | |
總資產
|
| | | | 3,703,094 | | | | | | 209,553 | | | | | | — | | | | | | 5,924,294 | | | | | | (6,516,440) | | | | | | 3,320,501 | | |
負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
虧損超過子公司和VIE投資的份額
|
| | | | 3,436,581 | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,436,581)(3) | | | | | | — | | |
應付帳款 - 關聯方
|
| | | | — | | | | | | — | | | | | | — | | | | | | 142,305 | | | | | | — | | | | | | 142,305 | | |
應付關聯方金額
|
| | | | 18,853 | | | | | | 1,446 | | | | | | — | | | | | | 4,401,571 | | | | | | (3,709,659)(1) | | | | | | 712,211 | | |
其他流動負債
|
| | | | 67,243 | | | | | | 217 | | | | | | — | | | | | | 1,756,025 | | | | |
|
—
|
| | | | | 1,823,435 | | |
流動負債總額
|
| | | | 3,522,677 | | | | | | 1,663 | | | | | | — | | | | | | 6,299,901 | | | | | | (7,146,240) | | | | | | 2,678,001 | | |
非流動負債
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
非流動負債合計
|
| | | | — | | | | | | — | | | | | | — | | | | | | 462,083 | | | | | | — | | | | | | 462,083 | | |
總負債
|
| | | | 3,522,677 | | | | | | 1,663 | | | | | | — | | | | | | 6,761,984 | | | | | | (7,146,240) | | | | | | 3,140,084 | | |
| | |
截至2022年6月30日
|
| |||||||||||||||||||||||||||||||||
| | |
(千元人民幣)
|
| |||||||||||||||||||||||||||||||||
| | |
ECARX
控股 |
| |
WFOE
|
| |
VIE
|
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| ||||||||||||||||||
夾層股權
|
| | | | 5,111,846 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,111,846 | | |
股東虧損 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股
|
| | | | 7 | | | | | | 1,600,105 | | | | | | — | | | | | | — | | | | | | (1,600,105)(3)(4) | | | | | | 7 | | |
新增實收資本
|
| | | | 17,195 | | | | | | — | | | | | | — | | | | | | 190,899 | | | | | | (190,899)(3) | | | | | | 17,195 | | |
累計虧損
|
| | | | (4,740,364) | | | | | | (1,392,215) | | | | | | — | | | | | | (941,610) | | | | | | 2,333,825(3) | | | | | | (4,740,364) | | |
積累其他綜合
收入(虧損) |
| | | | (208,267) | | | | | | — | | | | | | — | | | | | | (86,979) | | | | | | 86,979(3)(4) | | | | | | (208,267) | | |
不可贖回的非控股權益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
股東虧損總額
|
| | | | (4,931,429) | | | | | | 207,890 | | | | | | — | | | | | | (837,690) | | | | | | 629,800 | | | | | | (4,931,429) | | |
總負債、夾層權益和股東虧損
|
| | | | 3,703,094 | | | | | | 209,553 | | | | | | — | | | | | | 5,924,494 | | | | | | (6,516,440) | | | | | | 3,320,501 | | |
|
| | |
截至2021年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
(千元人民幣)
|
| |||||||||||||||||||||||||||||||||
| | |
ECARX
控股 |
| |
WFOE
|
| |
VIE
|
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| ||||||||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金
|
| | | | 158,755 | | | | | | 6 | | | | | | 642,293 | | | | | | 76,905 | | | | | | — | | | | | | 877,959 | | |
受限現金
|
| | | | — | | | | | | — | | | | | | 23,004 | | | | | | — | | | | | | — | | | | | | 23,004 | | |
應收賬款 - 關聯方,淨額
|
| | | | — | | | | | | — | | | | | | 813,364 | | | | | | 72,044 | | | | | | (116,661)(1) | | | | | | 768,747 | | |
關聯方應付金額
|
| | | | 3,217,624 | | | | | | 1,590,639 | | | | | | 42,604 | | | | | | 568,906 | | | | | | (5,378,495)(1)(2) | | | | | | 41,278 | | |
其他流動資產
|
| | | | 5,751 | | | | | | — | | | | | | 728,164 | | | | | | 11,735 | | | | | | — | | | | | | 745,650 | | |
流動資產總額
|
| | | | 3,382,130 | | | | | | 1,590,645 | | | | | | 2,249,429 | | | | | | 729,590 | | | | | | (5,495,156) | | | | | | 2,456,638 | | |
非流動資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
對WFOE的投資
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,593,925 | | | | | | (1,593,925)(4) | | | | | | — | | |
長期投資
|
| | | | — | | | | | | — | | | | | | 441,586 | | | | | | 912,463 | | | | | | — | | | | | | 1,354,049 | | |
其他非流動資產
|
| | | | — | | | | | | — | | | | | | 147,246 | | | | | | 8,769 | | | | | | — | | | | | | 156,015 | | |
非流動資產合計
|
| | | | — | | | | | | — | | | | | | 588,832 | | | | | | 2,515,157 | | | | | | (1,593,925) | | | | | | 1,510,064 | | |
總資產
|
| | | | 3,382,130 | | | | | | 1,590,645 | | | | | | 2,838,261 | | | | | | 3,244,747 | | | | | | (7,089,081) | | | | | | 3,966,702 | | |
負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
虧損超過的份額
對子公司的投資和 VIE |
| | | | 2,866,711 | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,866,711)(3) | | | | | | — | | |
應付帳款 - 關聯方
|
| | | | — | | | | | | — | | | | | | 159,528 | | | | | | 68,664 | | | | | | (116,661)(1) | | | | | | 111,531 | | |
應付關聯方金額
|
| | | | 85,390 | | | | | | 521 | | | | | | 2,452,787 | | | | | | 3,216,703 | | | | | | (5,378,495)(1)(2) | | | | | | 376,906 | | |
其他流動負債
|
| | | | 108 | | | | | | 400 | | | | | | 2,490,729 | | | | | | 42,983 | | | | | | — | | | | | | 2,534,220 | | |
流動負債總額
|
| | | | 2,952,209 | | | | | | 921 | | | | | | 5,103,044 | | | | | | 3,328,350 | | | | | | (8,361,867) | | | | | | 3,022,657 | | |
| | |
截至2021年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
(千元人民幣)
|
| |||||||||||||||||||||||||||||||||
| | |
ECARX
控股 |
| |
WFOE
|
| |
VIE
|
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| ||||||||||||||||||
非流動負債
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
非流動負債合計
|
| | | | — | | | | | | — | | | | | | 489,358 | | | | | | — | | | | | | — | | | | | | 489,358 | | |
總負債
|
| | | | 2,952,209 | | | | | | 921 | | | | | | 5,592,402 | | | | | | 3,328,350 | | | | | | (8,361,867) | | | | | | 3,512,015 | | |
夾層股權
|
| | | | 4,532,907 | | | | | | — | | | | | | 30,500 | | | | | | — | | | | | | — | | | | | | 4,563,407 | | |
股東虧損 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股
|
| | | | 7 | | | | | | 1,600,105 | | | | | | 10,000 | | | | | | — | | | | | | (1,610,105)(3)(4) | | | | | | 7 | | |
新增實收資本
|
| | |
|
—
|
| | | |
|
—
|
| | | | | 611,643 | | | | |
|
—
|
| | | | | (611,643)(3) | | | | |
|
—
|
| |
累計虧損
|
| | | | (4,109,041) | | | | | | (10,381) | | | | | | (3,400,550) | | | | | | (63,282) | | | | | | 3,474,213(3) | | | | | | (4,109,041) | | |
積累其他綜合
收入/ (虧損) |
| | | | 6,048 | | | | | | — | | | | | | — | | | | | | (20,321) | | | | | | 20,321(3)(4) | | | | | | 6,048 | | |
不可贖回的非控股權益
|
| | | | — | | | | | | — | | | | | | (5,734) | | | | | | — | | | | | | — | | | | |
|
(5,734)
|
| |
股東虧損總額
|
| | | | (4,102,956) | | | | | | 1,589,724 | | | | | | (2,784,641) | | | | | | (83,603) | | | | | | 1,272,786 | | | | | | (4,108,720) | | |
總負債、夾層權益
和股東虧損 |
| | | | 3,382,130 | | | | | | 1,590,645 | | | | | | 2,838,261 | | | | | | 3,244,747 | | | | | | (7,089,081) | | | | | | 3,966,702 | | |
|
| | |
截至2020年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
ECARX
控股 |
| |
WFOE
|
| |
VIE
|
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| ||||||||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金
|
| | | | 98,271 | | | | | | — | | | | | | 597,772 | | | | | | 33,893 | | | | | | — | | | | | | 729,936 | | |
受限現金
|
| | | | — | | | | | | — | | | | | | 273,940 | | | | | | — | | | | | | — | | | | | | 273,940 | | |
應收賬款 - 關聯方,淨額
|
| | | | — | | | | | | — | | | | | | 691,871 | | | | | | 19,813 | | | | | | (37,900)(1) | | | | | | 673,784 | | |
相關應付金額
派對 |
| | | | 97,873 | | | | | | — | | | | | | 78,616 | | | | | | 86,102 | | | | | | (183,975)(1) | | | | | | 78,616 | | |
其他流動資產
|
| | | | — | | | | | | — | | | | | | 671,423 | | | | | | — | | | | | | — | | | | | | 671,423 | | |
流動資產總額
|
| | | | 196,144 | | | | | | — | | | | | | 2,313,622 | | | | | | 139,808 | | | | | | (221,875) | | | | | | 2,427,699 | | |
非流動資產
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
長期投資
|
| | | | — | | | | | | — | | | | | | 2,653 | | | | | | — | | | | | | — | | | | | | 2,653 | | |
其他非流動資產
|
| | | | — | | | | | | — | | | | | | 147,734 | | | | | | — | | | | | | — | | | | | | 147,734 | | |
非流動資產合計
|
| | | | — | | | | |
|
—
|
| | | |
|
150,387
|
| | | | | — | | | | | | — | | | | |
|
150,387
|
| |
總資產
|
| | | | 196,144 | | | | | | — | | | | | | 2,464,009 | | | | | | 139,808 | | | | | | (221,875) | | | | | | 2,578,086 | | |
負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
虧損超過的份額
對子公司的投資和 VIE |
| | | | 2,031,416 | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,031,416)(3) | | | | | | — | | |
應付帳款 - 關聯方
|
| | | | — | | | | | | — | | | | | | 349,523 | | | | | | 31,394 | | | | | | (37,900)(1) | | | | | | 343,017 | | |
應付關聯方金額
|
| | | | 7,803 | | | | | | — | | | | | | 132,204 | | | | | | 97,873 | | | | | | (183,975)(1) | | | | | | 53,905 | | |
| | |
截至2020年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
ECARX
控股 |
| |
WFOE
|
| |
VIE
|
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| ||||||||||||||||||
其他流動負債
|
| | | | — | | | | | | — | | | | | | 2,860,217 | | | | | | 10,459 | | | | | | — | | | | | | 2,870,676 | | |
流動負債總額
|
| | | | 2,039,219 | | | | | | — | | | | | | 3,341,944 | | | | | | 139,726 | | | | | | (2,253,291) | | | | | | 3,267,598 | | |
非流動負債
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
非流動負債合計
|
| | | | — | | | | | | — | | | | | | 1,142,056 | | | | | | — | | | | | | — | | | | | | 1,142,056 | | |
總負債
|
| | | | 2,039,219 | | | | | | — | | | | | | 4,484,000 | | | | | | 139,726 | | | | | | (2,253,291) | | | | | | 4,409,654 | | |
夾層股權
|
| | | | 232,475 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 232,475 | | |
股東虧損 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股
|
| | | | 7 | | | | | | — | | | | | | 10,000 | | | | | | — | | | | | | (10,000)(3) | | | | | | 7 | | |
新增實收資本
|
| | | | 165,412 | | | | | | — | | | | | | 256,698 | | | | | | — | | | | | | (256,698)(3) | | | | | | 165,412 | | |
累計虧損
|
| | | | (2,242,466) | | | | | | — | | | | | | (2,298,196) | | | | | | 93 | | | | | | 2,298,103(3) | | | | | | (2,242,466) | | |
累計其他綜合收益/
(虧損) |
| | | | 1,497 | | | | | | — | | | | | | — | | | | | | (11) | | | | | | 11(3) | | | | | | 1,497 | | |
不可贖回非控股
興趣 |
| | | | — | | | | | | — | | | | | | 11,507 | | | | | | — | | | | | | — | | | | | | 11,507 | | |
股東虧損總額
|
| | |
|
(2,075,550)
|
| | | | | — | | | | |
|
(2,019,991)
|
| | | |
|
82
|
| | | |
|
2,031,416
|
| | | |
|
(2,064,043)
|
| |
總負債、夾層權益和股東虧損
|
| | | | 196,144 | | | | |
|
—
|
| | | | | 2,464,009 | | | | | | 139,803 | | | | | | (221,875) | | | | | | 2,578,086 | | |
|
| | |
截至2022年6月30日的六個月
|
| |||||||||||||||||||||||||||||||||
| | |
(千元人民幣)
|
| |||||||||||||||||||||||||||||||||
| | |
ECARX
控股 |
| |
WFOE
|
| |
VIE
|
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| ||||||||||||||||||
經營活動: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
經營活動產生的/(用於)經營活動的淨現金
|
| | | | (299) | | | | | | 9 | | | | | | 224,031 | | | | | | (510,718) | | | | | | — | | | | |
|
(286,977)
|
| |
投資活動: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
購置房產、設備和
無形資產 |
| | | | — | | | | | | — | | | | | | (36,074) | | | | | | (38,496) | | | | | | — | | | | | | (74,570) | | |
蘇州光子基質解固過程中處置的現金
|
| | | | — | | | | | | — | | | | | | (22,643) | | | | | | — | | | | | | — | | | | | | (22,643) | | |
| | |
截至2022年6月30日的六個月
|
| |||||||||||||||||||||||||||||||||
| | |
(千元人民幣)
|
| |||||||||||||||||||||||||||||||||
| | |
ECARX
控股 |
| |
WFOE
|
| |
VIE
|
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| ||||||||||||||||||
收購股權投資支付的現金
|
| | | | (67,790) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (67,790) | | |
轉讓(支付的)長期投資的收益
重組 |
| | | | — | | | | | | — | | | | | | 234,949 | | | | | | (234,949) | | | | | | — | | | | | | — | | |
取消合併時收到的對價
子公司 |
| | | | — | | | | | | — | | | | | | 1,000 | | | | | | — | | | | | | — | | | | | | 1,000 | | |
對權益法被投資人的財務支持
|
| | | | — | | | | | | — | | | | | | (28,500) | | | | | | — | | | | | | — | | | | | | (28,500) | | |
現金貢獻給
子公司 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
關聯方貸款
|
| | | | (18,354) | | | | | | — | | | | | | (8,060) | | | | | | (157,000) | | | | | | 175,354(1)(3) | | | | | | (8,060) | | |
已收到對關聯方的貸款償還
|
| | | | — | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | 25,000 | | |
給關聯方的預付款
|
| | | | (297,737) | | | | | | — | | | | | | — | | | | | | — | | | | | | 297,737(2) | | | | | | — | | |
向關聯方收取預付款
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
淨現金(用於)/由投資活動提供
|
| | | | (383,881) | | | | | | — | | | | | | 165,672 | | | | | | (430,445) | | | | | | 473,091 | | | | | | (175,563) | | |
融資活動: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
發行B系列債券所得款項
可轉換可贖回優先選項 個共享 |
| | | | 159,485 | | | | | | — | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | 159,485 | | |
母公司各自貢獻的現金
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
可贖回非控股股東貢獻的現金
|
| | | | — | | | | | | — | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | 10,000 | | |
短期借款收益
|
| | | | — | | | | | | — | | | | | | 400,000 | | | | | | 480,000 | | | | | | — | | | | | | 880,000 | | |
償還短期借款
|
| | | | — | | | | | | — | | | | | | (1,332,000) | | | | | | — | | | | | | — | | | | | | (1,332,000) | | |
從相關交易中借款
|
| | | | — | | | | | | — | | | | | | 157,000 | | | | | | 918,354 | | | | | | (175,354)(1)(3) | | | | | | 900,000 | | |
償還關聯方借款
|
| | | | — | | | | | | — | | | | | | (270,000) | | | | | | (200,000) | | | | | | — | | | | | | (470,000) | | |
相關預付款的收益
派對 |
| | | | — | | | | | | — | | | | | | — | | | | | | 297,737 | | | | | | (297,737) | | | | | | — | | |
重組中處置的現金
|
| | | | — | | | | | | — | | | | | | (20,000) | | | | | | — | | | | | | — | | | | | | (20,000) | | |
發行可轉換優先票據所得款項
|
| | | | 67,871 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 67,871 | | |
由融資活動提供/(用於)融資活動的淨現金
|
| | | | 227,356 | | | | | | — | | | | | | (1,055,000) | | | | | | 1,496,091 | | | | | | (473,091) | | | | | | 195,356 | | |
外幣兑換效果
現金和受限利率變化 現金 |
| | | | 5,808 | | | | | | — | | | | | | — | | | | | | (1,441) | | | | | | — | | | | | | 4,367 | | |
現金和受限現金淨增(減)
|
| | |
|
(151,016)
|
| | | |
|
9
|
| | | |
|
(665,297)
|
| | | |
|
553,487
|
| | | |
|
—
|
| | | |
|
(262,817)
|
| |
|
| | |
截至2022年6月30日的六個月
|
| |||||||||||||||||||||||||||||||||
| | |
(千元人民幣)
|
| |||||||||||||||||||||||||||||||||
| | |
ECARX
控股 |
| |
WFOE
|
| |
VIE
|
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| ||||||||||||||||||
期初現金和受限現金
|
| | | | 158,755 | | | | | | 6 | | | | | | 665,297 | | | | | | 76,905 | | | | |
|
—
|
| | | |
|
900,963
|
| |
結尾處的現金和受限現金
期間 |
| | |
|
7,739
|
| | | |
|
15
|
| | | | | | | | | |
|
630,392
|
| | | |
|
—
|
| | | |
|
638,146
|
| |
|
| | |
截至2021年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
ECARX
控股 |
| |
WFOE
|
| |
VIE
|
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| ||||||||||||||||||
經營活動: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
經營活動產生的淨現金(用於)
|
| | | | (22,741) | | | | | | 20 | | | | | | (817,989) | | | | | | (31,615) | | | | | | — | | | | | | (872,325) | | |
投資活動:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
購置房產、設備和無形資產
|
| | | | — | | | | | | — | | | | | | (69,419) | | | | | | (9,444) | | | | | | — | | | | | | (78,863) | | |
對子公司的現金貢獻
|
| | | | — | | | | | | (10,000) | | | | | | — | | | | | | (1,600,105) | | | | | | 1,610,105(4) | | | | | | — | | |
收購長期投資
|
| | | | — | | | | | | — | | | | | | (400,000) | | | | | | (945,637) | | | | | | — | | | | | | (1,345,637) | | |
子公司解除合併後交出的現金
|
| | | | — | | | | | | — | | | | | | (8,360) | | | | | | — | | | | | | — | | | | | | (8,360) | | |
關聯方貸款
|
| | | | (70,365) | | | | | | (1,590,119) | | | | | | (28,350) | | | | | | (477,149) | | | | | | 2,137,633(1)(3) | | | | | | (23,850) | | |
給關聯方的預付款
|
| | | | (3,050,956) | | | | | | — | | | | | | (19,806) | | | | | | — | | | | | | 3,050,956(2) | | | | | | (19,806) | | |
向關聯方收取預付款的收益
|
| | | | — | | | | | | — | | | | | | 90,155 | | | | | | — | | | | | | — | | | | | | 90,155 | | |
投資活動中使用的淨現金
|
| | |
|
(3,121,321)
|
| | | |
|
(1,600,119)
|
| | | |
|
(436,280)
|
| | | |
|
(3,032,335)
|
| | | |
|
6,798,694
|
| | | |
|
(1,391,361)
|
| |
融資活動:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
發行可轉換可贖回優先股所得款項
|
| | | | 3,222,206 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,222,206 | | |
與發行有關的可退還押金
可轉換可贖回優先股 |
| | | | — | | | | | | — | | | | | | 461,849 | | | | | | — | | | | | | — | | | | | | 461,849 | | |
償還與發行可轉換可贖回優先股相關的可退還保證金
|
| | | | — | | | | | | — | | | | | | (1,493,953) | | | | | | — | | | | | | — | | | | | | (1,493,953) | | |
可轉換可贖回優先股發行成本支付
|
| | | | — | | | | | | — | | | | | | — | | | | | | (10,000) | | | | | | — | | | | | | (10,000) | | |
母公司各自貢獻的現金
|
| | | | — | | | | | | 1,600,105 | | | | | | — | | | | | | 10,000 | | | | | | (1,610,105)(4) | | | | | | — | | |
非控股股東貢獻的現金
|
| | | | — | | | | | | — | | | | | | 32,000 | | | | | | — | | | | | | — | | | | | | 32,000 | | |
短期借款收益
|
| | | | — | | | | | | — | | | | | | 947,000 | | | | | | — | | | | | | — | | | | | | 947,000 | | |
償還短期借款
|
| | | | — | | | | | | — | | | | | | (91,000) | | | | | | — | | | | | | — | | | | | | (91,000) | | |
關聯方借款
|
| | | | 45,152 | | | | | | — | | | | | | 2,337,268 | | | | | | 70,365 | | | | | | (2,137,633)(1)(3) | | | | | | 315,152 | | |
償還相關借款
派對 |
| | | | (45,152) | | | | | | — | | | | | | (20,000) | | | | | | — | | | | | | — | | | | | | (65,152) | | |
關聯方墊款收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,050,956 | | | | | | (3,050,956)(2) | | | | | | — | | |
償還長期債務
|
| | | | — | | | | | | — | | | | | | (1,125,310) | | | | | | — | | | | | | — | | | | | | (1,125,310) | | |
融資活動提供的現金淨額
|
| | | | 3,222,206 | | | | | | 1,600,105 | | | | | | 1,047,854 | | | | | | 3,121,321 | | | | | | (6,798,694) | | | | | | 2,192,792 | | |
| | |
截至2021年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
ECARX
控股 |
| |
WFOE
|
| |
VIE
|
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| ||||||||||||||||||
外幣匯率變動對現金和限制性現金的影響
|
| | | | (17,660) | | | | | | — | | | | | | — | | | | | | (14,359) | | | | | | — | | | | | | (32,019) | | |
增加現金和限制現金
|
| | | | 60,484 | | | | | | 6 | | | | | | (206,415) | | | | | | 43,012 | | | | | | — | | | | | | (102,913) | | |
開始時的現金和受限現金
年 |
| | | | 98,271 | | | | | | — | | | | | | 871,712 | | | | | | 33,593 | | | | | | — | | | | | | 1,003,876 | | |
年末現金和限制性現金
|
| | | | 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
調整 |
| |
合併
|
| ||||||||||||||||||
經營活動: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
經營活動中使用的淨現金
|
| | |
|
(266)
|
| | | |
|
—
|
| | | |
|
(312,311)
|
| | | |
|
(55,469)
|
| | | | | — | | | | |
|
(368,046)
|
| |
投資活動:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
購置房產、設備和
無形資產 |
| | | | — | | | | | | — | | | | | | (69,114) | | | | | | — | | | | | | — | | | | | | (69,114) | | |
給關聯方的預付款
|
| | | | (97,873) | | | | | | — | | | | | | (103,024) | | | | | | — | | | | | | 97,873(2) | | | | | | (103,024) | | |
向關聯方收取預付款的收益
|
| | | | — | | | | | | — | | | | | | 81,026 | | | | | | — | | | | | | — | | | | | | 81,026 | | |
投資活動中使用的淨現金
|
| | |
|
(97,873)
|
| | | |
|
—
|
| | | |
|
(91,112)
|
| | | | | — | | | | |
|
97,873
|
| | | |
|
(91,112)
|
| |
融資活動: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
發行可轉換債券所得收益
可贖回優先股 |
| | | | 206,422 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 206,422 | | |
與發行可轉換可贖回優先股相關的可退還押金
|
| | | | — | | | | | | — | | | | | | 1,032,104 | | | | | | — | | | | | | — | | | | | | 1,032,104 | | |
可轉換可贖回優先股發行成本支付
|
| | | | — | | | | | | — | | | | | | — | | | | | | (8,500) | | | | | | — | | | | | | (8,500) | | |
短期收益
借款 |
| | | | — | | | | | | — | | | | | | 76,000 | | | | | | — | | | | | | — | | | | | | 76,000 | | |
短期還款
借款 |
| | | | — | | | | | | — | | | | | | (167,900) | | | | | | — | | | | | | — | | | | | | (167,900) | | |
關聯方預付款 - 的收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | 97,873 | | | | | | (97,873) | | | | | | — | | |
融資活動提供的現金淨額
|
| | | | 206,422 | | | | | | — | | | | | | 940,204 | | | | | | 89,373 | | | | | | (97,873) | | | | | | 1,138,126 | | |
外幣兑換效果
現金和受限利率變化 現金 |
| | | | (10,012) | | | | | | — | | | | | | — | | | | | | (11) | | | | | | — | | | | | | (10,023) | | |
現金淨增長和受限
現金 |
| | | | 98,271 | | | | | | — | | | | | | 536,781 | | | | | | 33,893 | | | | | | — | | | | | | 668,945 | | |
年初現金和限制性現金
|
| | | | — | | | | | | — | | | | | | 334,931 | | | | | | — | | | | | | — | | | | | | 334,931 | | |
年末現金和限制性現金
|
| | | | 98,271 | | | | | | — | | | | | | 871,712 | | | | | | 33,893 | | | | | | — | | | | | | 1,003,876 | | |
| | |
截至2013年12月31日的年度
|
| |
截至6月30日的6個月
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
| ||||||||||||||||||
淨虧損
|
| | | | (440,004) | | | | | | (1,185,432) | | | | | | (176,980) | | | | | | (606,336) | | | | | | (570,596) | | | | | | (85,188) | | |
基於股份的薪酬費用
|
| | | | 11,410 | | | | | | 179,933 | | | | | | 26,863 | | | | | | 38,694 | | | | | | 195,037 | | | | | | 29,118 | | |
調整後淨虧損
|
| | | | (428,594) | | | | | | (1,005,499) | | | | | | (150,117) | | | | | | (567,642) | | | | | | (375,559) | | | | | | (56,070) | | |
淨虧損
|
| | | | (440,004) | | | | | | (1,185,432) | | | | | | (176,980) | | | | | | (606,336) | | | | | | (570,596) | | | | | | (85,188) | | |
利息收入
|
| | | | (28,480) | | | | | | (11,783) | | | | | | (1,759) | | | | | | (7,111) | | | | | | (4,584) | | | | | | (684) | | |
利息支出
|
| | | | 59,128 | | | | | | 131,666 | | | | | | 19,657 | | | | | | 111,054 | | | | | | 19,153 | | | | | | 2,859 | | |
所得税費用
|
| | | | 228 | | | | | | 3,447 | | | | | | 514 | | | | | | 1,418 | | | | | | 432 | | | | | | 64 | | |
財產和設備折舊
|
| | | | 38,480 | | | | | | 43,137 | | | | | | 6,440 | | | | | | 21,118 | | | | | | 22,542 | | | | | | 3,365 | | |
無形資產攤銷
|
| | | | 20,478 | | | | | | 21,875 | | | | | | 3,266 | | | | | | 11,401 | | | | | | 11,300 | | | | | | 1,687 | | |
基於股份的薪酬費用
|
| | | | 11,410 | | | | | | 179,933 | | | | | | 26,863 | | | | | | 38,694 | | | | | | 195,037 | | | | | | 29,118 | | |
調整後的EBITDA
|
| | | | (338,760) | | | | | | (817,157) | | | | | | (121,999) | | | | | | (429,762) | | | | | | (326,716) | | | | | | (48,779) | | |
損益表數據:
|
| |
本年度
個月結束 9月30日 2022 |
| |
年終了
12月31日 2021 |
| |
用於
期間 來自 12月11日 2020 (開始) 至 12月 2020 |
| |||||||||
收入
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
運營虧損
|
| | | | (4,595) | | | | | | (1,831) | | | | | | (9) | | |
利息收入
|
| | | | 1,879 | | | | | | 54 | | | | | | — | | |
分配給認股權證的發售成本
|
| | | | — | | | | | | (990) | | | | | | — | | |
權證負債公允價值變動
|
| | | | 10,993 | | | | | | 14,374 | | | | | | — | | |
淨收益(虧損)
|
| | | | 8,277 | | | | | | 11,607 | | | | | | (9) | | |
A類基本和稀釋後的加權平均流通股
普通股 |
| | | | 30,000,000 | | | | | | 26,794,521 | | | | | | — | | |
A類普通股基本及稀釋後每股淨收入
個共享 |
| | | | 0.22 | | | | | | 0.34 | | | | | | — | | |
加權平均流通股 - 基本和稀釋後的B類普通股
|
| | | | 7,500,000 | | | | | | 7,395,822 | | | | | | 742,857 | | |
每股基本和稀釋後淨收益(虧損),B類普通股
|
| | | | 0.22 | | | | | | 0.34 | | | | | | (0.01) | | |
資產負債表數據:
|
| |
截至
9月30日 2020 |
| |
截至
12月31日 2021 |
| |
截至
12月31日 2020 |
| |||||||||
流動資產總額
|
| | | $ | 283 | | | | |
$
|
796
|
| | | | $ | — | | |
信託帳户
|
| | | | 301,933 | | | | | | 300,054 | | | | | | — | | |
總資產
|
| | | | 302,216 | | | | | | 300,925 | | | | | | 249 | | |
總負債
|
| | | | 4,531 | | | | | | 22,773 | | | | | | 233 | | |
可能贖回的A類普通股價值
|
| | | | 301,933 | | | | | | 300,000 | | | | | | — | | |
股東(虧損)權益
|
| | | | (15,504) | | | | | | (21,847) | | | | | | 16 | | |
|
類別
|
| |
相關專利
|
|
|
SoC相關技術
|
| |
CN202020096517.6、CN202111062050.9
|
|
|
軟件堆棧相關技術
|
| |
CN202010215143.X,CN202111168332.7
|
|
|
操作系統相關技術
|
| |
|
|
| | |
截至2022年6月30日
|
| |||||||||
| | |
編號
|
| |
%
|
| ||||||
函數: | | | | | | | | | | | | | |
研發
|
| | | | 1,413 | | | | | | 73.5 | | |
質量運營
|
| | | | 145 | | | | | | 7.5 | | |
一般事務和管理
|
| | | | 318 | | | | | | 16.5 | | |
市場營銷和銷售
|
| | | | 47 | | | | | | 2.4 | | |
合計
|
| | | | 1,923 | | | | | | 100.0 | | |
位置
|
| |
大致大小
廣場上的 (大樓) 米 |
| |
主要用途
|
| |
租期(年)
|
| |||
杭州
|
| | | | 7,680 | | | |
運營、研發
|
| |
2~3年
|
|
北京
|
| | | | 1,150 | | | |
產品研發
|
| |
1年
|
|
上海
|
| | | | 4,978 | | | |
運營、研發
|
| |
2~3年
|
|
武漢
|
| | | | 13,062 | | | |
產品研發
|
| |
1~3年
|
|
大連
|
| | | | 3,337 | | | |
產品研發
|
| |
1~3年
|
|
成都
|
| | | | 648 | | | |
產品研發
|
| |
1~2年
|
|
蘇州
|
| | | | 1,629 | | | |
運營、研發
|
| |
兩年
|
|
哥德堡
|
| | | | 2,164 | | | |
產品研發
|
| |
5年
|
|
倫敦
|
| | | | 1,504 | | | |
操作
|
| |
10年
|
|
| | |
截至2013年12月31日的年度
|
| |
截至6月30日的6個月
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | |
人民幣
|
| |
%
|
| |
人民幣
|
| |
美元
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
美元
|
| |
%
|
| ||||||||||||||||||||||||||||||
| | |
(單位為千,不包括百分比)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
收入 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
商品銷售收入
|
| | | | 1,678,234 | | | | | | 74.9 | | | | | | 1,983,817 | | | | | | 296,176 | | | | | | 71.4 | | | | | | 802,679 | | | | | | 74.0 | | | | | | 858,080 | | | | | | 128,108 | | | | | | 65.4 | | |
軟件許可證收入
|
| | | | 71,297 | | | | | | 3.2 | | | | | | 261,265 | | | | | | 39,006 | | | | | | 9.4 | | | | | | 162,303 | | | | | | 15.0 | | | | | | 78,995 | | | | | | 11,794 | | | | | | 6.0 | | |
服務收入
|
| | | | 491,532 | | | | | | 21.9 | | | | | | 533,981 | | | | | | 79,721 | | | | | | 19.2 | | | | | | 119,880 | | | | | | 11.0 | | | | | | 375,495 | | | | | | 56,060 | | | | | | 28.6 | | |
合計 | | | | | 2,241,063 | | | | | | 100.0 | | | | | | 2,779,063 | | | | | | 414,903 | | | | | | 100.0 | | | | | | 1,084,862 | | | | | | 100.0 | | | | | | 1,312,570 | | | | | | 195,962 | | | | | | 100.0 | | |
| | |
截至2013年12月31日的年度
|
| |
截至6月30日的6個月
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | |
人民幣
|
| |
%
|
| |
人民幣
|
| |
美元
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
美元
|
| |
%
|
| ||||||||||||||||||||||||||||||
| | |
(單位為千,不包括百分比)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
收入成本 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
銷貨成本
|
| | | | 1,524,744 | | | | | | 68.1 | | | | | | 1,749,188 | | | | | | 261,146 | | | | | | 62.9 | | | | | | 689,052 | | | | | | 63.6 | | | | | | 687,208 | | | | | | 102,597 | | | | | | 52.3 | | |
軟件許可證成本
|
| | | | 27,926 | | | | | | 1.2 | | | | | | 32,164 | | | | | | 4,802 | | | | | | 1.2 | | | | | | 16,167 | | | | | | 1.5 | | | | | | 29,577 | | | | | | 4,416 | | | | | | 2.3 | | |
服務成本
|
| | | | 137,005 | | | | | | 6.1 | | | | | | 180,518 | | | | | | 26,951 | | | | | | 6.5 | | | | | | 82,984 | | | | | | 7.6 | | | | | | 169,138 | | | | | | 25,252 | | | | | | 12.9 | | |
合計 | | | | | 1,689,675 | | | | | | 75.4 | | | | | | 1,961,870 | | | | | | 292,899 | | | | | | 70.6 | | | | | | 788,203 | | | | | | 72.7 | | | | | | 885,923 | | | | | | 132,265 | | | | | | 67.5 | | |
| | |
截至2013年12月31日的年度
|
| |
截至6月30日的6個月
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | |
人民幣
|
| |
%
|
| |
人民幣
|
| |
美元
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
美元
|
| |
%
|
| ||||||||||||||||||||||||||||||
| | |
(單位為千,不包括百分比)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
運營費用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
研發費用
|
| | | | 706,018 | | | | | | 31.5 | | | | | | 1,209,385 | | | | | | 180,556 | | | | | | 43.5 | | | | | | 485,894 | | | | | | 44.8 | | | | | | 596,055 | | | | | | 88,989 | | | | | | 45.4 | | |
銷售和營銷費用
|
| | | | 60,643 | | | | | | 2.7 | | | | | | 82,827 | | | | | | 12,366 | | | | | | 3.0 | | | | | | 30,806 | | | | | | 2.8 | | | | | | 34,738 | | | | | | 5,186 | | | | | | 2.6 | | |
一般和行政費用
|
| | | | 215,008 | | | | | | 9.6 | | | | | | 506,873 | | | | | | 75,674 | | | | | | 18.2 | | | | | | 186,335 | | | | | | 17.2 | | | | | | 408,007 | | | | | | 60,914 | | | | | | 31.1 | | |
其他,淨額
|
| | | | 200 | | | | | | — | | | | | | (207) | | | | | | (31) | | | | | | — | | | | | | 455 | | | | | | — | | | | | | 1,534 | | | | | | 229 | | | | | | 0.1 | | |
合計 | | | | | 981,869 | | | | | | 43.8 | | | | | | 1,798,878 | | | | | | 268,565 | | | | | | 64.7 | | | | | | 703,490 | | | | | | 64.8 | | | | | | 1,040,334 | | | | | | 155,318 | | | | | | 79.2 | | |
| | |
截至2013年12月31日的年度
|
| |
截至6月30日的6個月
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | |
人民幣
|
| |
%
|
| |
人民幣
|
| |
美元
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
美元
|
| |
%
|
| ||||||||||||||||||||||||||||||
| | |
(以千計,誘人的百分比)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
收入 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
−商品銷售收入
|
| | | | 1,678,234 | | | | | | 74.9 | | | | | | 1,983,817 | | | | | | 296,176 | | | | | | 71.4 | | | | | | 802,679 | | | | | | 74.0 | | | | | | 858,080 | | | | | | 128,108 | | | | | | 65.4 | | |
−軟件許可證收入
|
| | | | 71,297 | | | | | | 3.2 | | | | | | 261,265 | | | | | | 39,006 | | | | | | 9.4 | | | | | | 162,303 | | | | | | 15.0 | | | | | | 78,995 | | | | | | 11,794 | | | | | | 6.0 | | |
−服務收入
|
| | | | 491,532 | | | | | | 21.9 | | | | | | 533,981 | | | | | | 79,721 | | | | | | 19.2 | | | | | | 119,880 | | | | | | 11.0 | | | | | | 375,495 | | | | | | 56,060 | | | | | | 28.6 | | |
總收入
|
| | | | 2,241,063 | | | | | | 100.0 | | | | | | 2,779,063 | | | | | | 414,903 | | | | | | 100.0 | | | | | | 1,084,862 | | | | | | 100.0 | | | | | | 1,312,570 | | | | | | 195,962 | | | | | | 100.0 | | |
成本 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
銷售商品的−成本
|
| | | | (1,524,744) | | | | | | (68.1) | | | | | | (1,749,188) | | | | | | (261,146) | | | | | | (62.9) | | | | | | (689,052) | | | | | | (63.6) | | | | | | (687,208) | | | | | | (102,597) | | | | | | (52.3) | | |
軟件許可證的−成本
|
| | | | (27,926) | | | | | | (1.2) | | | | | | (32,164) | | | | | | (4,802) | | | | | | (1.2) | | | | | | (16,167) | | | | | | (1.5) | | | | | | (29,577) | | | | | | (4,416) | | | | | | (2.3) | | |
−服務成本
|
| | | | (137,005) | | | | | | (6.1) | | | | | | (180,518) | | | | | | (26,951) | | | | | | (6.5) | | | | | | (82,984) | | | | | | (7.6) | | | | | | (169,138) | | | | | | (25,252) | | | | | | (12.9) | | |
收入總成本
|
| | | | (1,689,675) | | | | | | (75.4) | | | | | | (1,961,870) | | | | | | (292,899) | | | | | | (70.6) | | | | | | (788,203) | | | | | | (72.7) | | | | | | (885,923) | | | | | | (132,265) | | | | | | (67.5) | | |
毛利
|
| | | | 551,388 | | | | | | 24.6 | | | | | | 817,193 | | | | | | 122,004 | | | | | | 29.4 | | | | | | 296,659 | | | | | | 27.3 | | | | | | 426,647 | | | | | | 63,697 | | | | | | 32.5 | | |
運營費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
−研發費用
|
| | | | (706,018) | | | | | | (31.5) | | | | | | (1,209,385) | | | | | | (180,556) | | | | | | (43.5) | | | | | | (485,894) | | | | | | (44.8) | | | | | | (596,055) | | | | | | (88,989) | | | | | | (45.4) | | |
−銷售和市場推廣
費用 |
| | | | (60,643) | | | | | | (2.7) | | | | | | (82,827) | | | | | | (12,366) | | | | | | (3.0) | | | | | | (30,806) | | | | | | (2.8) | | | | | | (34,738) | | | | | | (5,186) | | | | | | (2.6) | | |
−一般和管理費用
|
| | | | (215,008) | | | | | | (9.6) | | | | | | (506,873) | | | | | | (75,674) | | | | | | (18.2) | | | | | | (186,335) | | | | | | (17.2) | | | | | | (408,007) | | | | | | (60,914) | | | | | | (31.1) | | |
−Other。淨額
|
| | | | (200) | | | | | | — | | | | | | 207 | | | | | | 31 | | | | | | — | | | | | | (455) | | | | | | — | | | | | | (1,534) | | | | | | (229) | | | | | | (0.1) | | |
總運營費用
|
| | |
|
(981,869)
|
| | | |
|
(43.8)
|
| | | |
|
(1,798,878)
|
| | | |
|
(268,565)
|
| | | |
|
(64.7)
|
| | | |
|
(703,490)
|
| | | |
|
(64.8)
|
| | | |
|
(1,040,334)
|
| | | |
|
(155,318)
|
| | | |
|
(79.2)
|
| |
運營損失
|
| | | | (430,481) | | | | | | (19.2) | | | | | | (981,685) | | | | | | (146,561) | | | | | | (35.3) | | | | | | (406,831) | | | | | | (37.5) | | | | | | (613,687) | | | | | | (91,621) | | | | | | (46.7) | | |
利息收入
|
| | | | 28,480 | | | | | | 1.3 | | | | | | 11,783 | | | | | | 1,759 | | | | | | 0.4 | | | | | | 7,111 | | | | | | 0.7 | | | | | | 4,584 | | | | | | 684 | | | | | | 0.3 | | |
利息支出
|
| | | | (59,128) | | | | | | (2.6) | | | | | | (131,666) | | | | | | (19,657) | | | | | | (4.7) | | | | | | (111,054) | | | | | | (10.2) | | | | | | (19,153) | | | | | | (2,859) | | | | | | (1.5) | | |
權益法成果份額
投資 |
| | | | 148 | | | | | | — | | | | | | (2,519) | | | | | | (376) | | | | | | (0.1) | | | | | | 487 | | | | | | — | | | | | | (65,995) | | | | | | (9,853) | | | | | | (5.0) | | |
股權證券的未實現收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 34,615 | | | | | | 5,168 | | | | | | 2.6 | | |
子公司解除合併的收益
|
| | | | — | | | | | | — | | | | | | 10,579 | | | | | | 1,579 | | | | | | 0.4 | | | | | | — | | | | | | — | | | | | | 71,974 | | | | | | 10,745 | | | | | | 5.5 | | |
| | |
截至2013年12月31日的年度
|
| |
截至6月30日的6個月
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | |
人民幣
|
| |
%
|
| |
人民幣
|
| |
美元
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
美元
|
| |
%
|
| ||||||||||||||||||||||||||||||
| | |
(以千計,誘人的百分比)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
權證負債公允價值變動
|
| | | | (39,635) | | | | | | (1.8) | | | | | | (111,299) | | | | | | (16,617) | | | | | | (4.0) | | | | | | (111,299) | | | | | | (10.3) | | | | | | — | | | | | | — | | | | | | — | | |
政府撥款
|
| | | | 5,998 | | | | | | 0.3 | | | | | | 4,507 | | | | | | 673 | | | | | | 0.2 | | | | | | 3,031 | | | | | | 0.3 | | | | | | 28,154 | | | | | | 4,203 | | | | | | 2.1 | | |
外幣兑換收益,淨額
|
| | | | 54,842 | | | | | | 2.4 | | | | | | 18,315 | | | | | | 2,734 | | | | | | 0.7 | | | | | | 13,637 | | | | | | 1.3 | | | | | | (10,656) | | | | | | (1,591) | | | | | | (0.8) | | |
所得税前虧損
|
| | | | (439,776) | | | | | | (19.6) | | | | | | (1,181,985) | | | | | | (176,466) | | | | | | (42.4) | | | | | | (604,918) | | | | | | (55.7) | | | | | | (570,164) | | | | | | (85,124) | | | | | | (43.5) | | |
所得税費用
|
| | | | (228) | | | | |
|
—
|
| | | | | (3,447) | | | | | | (514) | | | | | | (0.1) | | | | | | (1,418) | | | | | | (0.1) | | | | | | (432) | | | | | | (64) | | | | |
|
—
|
| |
淨虧損
|
| | | | (440,004) | | | | | | (19.6) | | | | | | (1,185,432) | | | | | | (176,980) | | | | | | (42.5) | | | | | | (606,336) | | | | | | (55.8) | | | | | | (570,596) | | | | | | (85,188) | | | | | | (43.5) | | |
|
| | |
截至2013年12月31日的年度
|
| |
截至6月30日的6個月
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
| ||||||||||||||||||
淨虧損
|
| | | | (440,004) | | | | | | (1,185,432) | | | | | | (176,980) | | | | | | (606,336) | | | | | | (570,596) | | | | | | (85,188) | | |
基於股份的薪酬費用
|
| | | | 11,410 | | | | | | 179,933 | | | | | | 26,863 | | | | | | 38,694 | | | | | | 195,037 | | | | | | 29,118 | | |
調整後淨虧損
|
| | | | (428,594) | | | | | | (1,005,499) | | | | | | (150,117) | | | | | | (567,642) | | | | | | (375,559) | | | | | | (56,070) | | |
淨虧損
|
| | | | (440,004) | | | | | | (1,185,432) | | | | | | (176,980) | | | | | | (606,336) | | | | | | (570,596) | | | | | | (85,188) | | |
利息收入
|
| | | | (28,480) | | | | | | (11,783) | | | | | | (1,759) | | | | | | (7,111) | | | | | | (4,584) | | | | | | (684) | | |
利息支出
|
| | | | 59,128 | | | | | | 131,666 | | | | | | 19,657 | | | | | | 111,054 | | | | | | 19,153 | | | | | | 2,859 | | |
所得税費用
|
| | | | 228 | | | | | | 3,447 | | | | | | 514 | | | | | | 1,418 | | | | | | 432 | | | | | | 64 | | |
財產和設備折舊
|
| | | | 38,480 | | | | | | 43,137 | | | | | | 6,440 | | | | | | 21,118 | | | | | | 22,542 | | | | | | 3,365 | | |
| | |
截至2013年12月31日的年度
|
| |
截至6月30日的6個月
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
| ||||||||||||||||||
無形資產攤銷
|
| | | | 20,478 | | | | | | 21,875 | | | | | | 3,266 | | | | | | 11,401 | | | | | | 11,300 | | | | | | 1,687 | | |
基於股份的薪酬費用
|
| | | | 11,410 | | | | | | 179,933 | | | | | | 26,863 | | | | | | 38,694 | | | | | | 195,037 | | | | | | 29,118 | | |
調整後的EBITDA
|
| | | | (338,760) | | | | | | (817,157) | | | | | | (121,999) | | | | | | (429,762) | | | | | | (326,716) | | | | | | (48,779) | | |
| | |
截至6月30日的六個月。
|
| | | | | | | | | | | | | | | | | | | |||||||||||||||
| | |
2021
|
| |
2022
|
| |
更改
|
| |||||||||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
|
| |
人民幣
|
| |
美元
|
| |
%
|
| ||||||||||||||||||
| | |
(單位為千,不包括百分比)
|
| |||||||||||||||||||||||||||||||||
商品銷售收入
|
| | | | 802,679 | | | | | | 858,080 | | | | | | 128,108 | | | | | | 55,401 | | | | | | 8,271 | | | | | | 6.9 | | |
汽車計算平臺
|
| | | | 579,219 | | | | | | 608,078 | | | | | | 90,784 | | | | | | 28,859 | | | | | | 4,309 | | | | | | 5.0 | | |
SoC核心模塊
|
| | | | 119,661 | | | | | | 188,338 | | | | | | 28,118 | | | | | | 68,677 | | | | | | 10,253 | | | | | | 57.4 | | |
商品和其他產品
|
| | | | 103,799 | | | | | | 61,664 | | | | | | 9,206 | | | | | | (42,135) | | | | | | (6,291) | | | | | | (40.6) | | |
軟件許可證收入
|
| | | | 162,303 | | | | | | 78,995 | | | | | | 11,794 | | | | | | (83,308) | | | | | | (12,438) | | | | | | (51.3) | | |
服務收入
|
| | | | 119,880 | | | | | | 375,495 | | | | | | 56,060 | | | | | | 255,615 | | | | | | 38,162 | | | | | | 213.2 | | |
−設計開發服務的汽車計算平臺
|
| | | | 21,848 | | | | | | 241,090 | | | | | | 35,994 | | | | | | 219,242 | | | | | | 32,732 | | | | | | 1,003.5 | | |
連接服務
|
| | | | 88,562 | | | | | | 107,949 | | | | | | 16,116 | | | | | | 19,387 | | | | | | 2,894 | | | | | | 21.9 | | |
其他服務
|
| | | | 9,470 | | | | | | 26,456 | | | | | | 3,950 | | | | | | 16,986 | | | | | | 2,536 | | | | | | 179.4 | | |
總收入
|
| | | | 1,084,862 | | | | | | 1,312,570 | | | | | | 195,962 | | | | | | 227,708 | | | | | | 33,995 | | | | | | 21.0 | | |
| | |
截至6月30日的6個月
|
| | | | | | | | | | | | | | | | | | | |||||||||||||||
| | |
2021
|
| |
2022
|
| |
更改
|
| |||||||||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
|
| |
人民幣
|
| |
美國%
|
| |
%
|
| ||||||||||||||||||
| | |
(單位為千,不包括百分比)
|
| |||||||||||||||||||||||||||||||||
收入成本 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
銷貨成本
|
| | | | 689,052 | | | | | | 687,208 | | | | | | 102,597 | | | | | | (1,844) | | | | | | (275) | | | | | | (0.3) | | |
軟件許可證成本
|
| | | | 16,167 | | | | | | 29,577 | | | | | | 4,416 | | | | | | 13,410 | | | | | | 2,002 | | | | | | 82.9 | | |
服務成本
|
| | | | 82,984 | | | | | | 169,138 | | | | | | 25,252 | | | | | | 86,154 | | | | | | 12,862 | | | | | | 103.8 | | |
合計 | | | | | 788,203 | | | | | | 885,923 | | | | | | 132,265 | | | | | | 97,720 | | | | | | 14,589 | | | | | | 12.4 | | |
| | |
截至6月30日的6個月
|
| | | | | | | | | | | | | | | | | | | |||||||||||||||
| | |
2021
|
| |
2022
|
| |
更改
|
| |||||||||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
|
| |
人民幣
|
| |
美元
|
| |
%
|
| ||||||||||||||||||
| | |
(單位為千,不包括百分比)
|
| |||||||||||||||||||||||||||||||||
毛利
|
| | | | 296,659 | | | | | | 426,647 | | | | | | 63,697 | | | | | | 129,988 | | | | | | 19,407 | | | | | | 43.8 | | |
毛利率(%)
|
| | | | 27.3 | | | | | | 32.5 | | | | | | 32.5 | | | | | | — | | | | | | — | | | | | | — | | |
| | |
截至6月30日的6個月
|
| | | | | | | | | | | | | | | | | | | |||||||||||||||
| | |
2021
|
| |
2022
|
| |
更改
|
| |||||||||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
|
| |
人民幣
|
| |
美元
|
| |
%
|
| ||||||||||||||||||
| | |
(單位為千,不包括百分比)
|
| |||||||||||||||||||||||||||||||||
運營費用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
研發費用
|
| | | | 485,894 | | | | | | 596,055 | | | | | | 88,989 | | | | | | 110,161 | | | | | | 16,447 | | | | | | 22.7 | | |
銷售和營銷費用
|
| | | | 30,806 | | | | | | 34,738 | | | | | | 5,186 | | | | | | 3,932 | | | | | | 587 | | | | | | 12.8 | | |
一般和行政費用
|
| | | | 186,335 | | | | | | 408,007 | | | | | | 60,914 | | | | | | 221,672 | | | | | | 33,095 | | | | | | 119.0 | | |
其他,淨額
|
| | | | 455 | | | | | | 1,534 | | | | | | 229 | | | | | | 1,079 | | | | | | 161 | | | | | | 237.1 | | |
合計 | | | | | 703,490 | | | | | | 1,040,334 | | | | | | 155,318 | | | | | | 336,844 | | | | | | 50,290 | | | | | | 47.9 | | |
| | |
截至2013年12月31日的年度
|
| | | | | | | | | | | | | | | | | | | |||||||||||||||
| | |
2020
|
| |
2021
|
| |
更改
|
| |||||||||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
|
| |
人民幣
|
| |
美元
|
| |
%
|
| ||||||||||||||||||
| | |
(單位為千,不包括百分比)
|
| |||||||||||||||||||||||||||||||||
商品銷售收入
|
| | | | 1,678,234 | | | | | | 1,983,817 | | | | | | 296,176 | | | | | | 305,583 | | | | | | 45,622 | | | | | | 18.2 | | |
汽車計算平臺
|
| | | | 1,265,227 | | | | | | 1,423,548 | | | | | | 212,530 | | | | | | 158,321 | | | | | | 23,637 | | | | | | 12.5 | | |
SoC核心模塊
|
| | | | 203,402 | | | | | | 333,421 | | | | | | 49,778 | | | | | | 130,019 | | | | | | 19,411 | | | | | | 63.9 | | |
商品和其他產品
|
| | | | 209,605 | | | | | | 226,848 | | | | | | 33,863 | | | | | | 17,243 | | | | | | 2,574 | | | | | | 8.2 | | |
軟件許可證收入
|
| | | | 71,297 | | | | | | 261,265 | | | | | | 39,006 | | | | | | 189,968 | | | | | | 28,361 | | | | | | 266.4 | | |
服務收入
|
| | | | 491,532 | | | | | | 533,981 | | | | | | 79,721 | | | | | | 42,449 | | | | | | 6,338 | | | | | | 8.6 | | |
汽車計算平臺 - 設計開發服務
|
| | | | 297,801 | | | | | | 306,358 | | | | | | 45,738 | | | | | | 8,557 | | | | | | 1,278 | | | | | | 2.9 | | |
連接服務
|
| | | | 172,841 | | | | | | 183,849 | | | | | | 28,120 | | | | | | 15,508 | | | | | | 2,315 | | | | | | 9.0 | | |
其他服務
|
| | | | 20,890 | | | | | | 39,274 | | | | | | 5,863 | | | | | | 18,384 | | | | | | 2,745 | | | | | | 88.0 | | |
總收入
|
| | | | 2,241,063 | | | | | | 2,779,063 | | | | | | 414,903 | | | | | | 538,000 | | | | | | 80,321 | | | | | | 24.0 | | |
| | |
截至2013年12月31日的年度
|
| | | | | | | | | | | | | | | | | | | |||||||||||||||
| | |
2020
|
| |
2021
|
| |
更改
|
| |||||||||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
|
| |
人民幣
|
| |
美元
|
| |
%
|
| ||||||||||||||||||
| | |
(除百分率外,以千為單位)
|
| |||||||||||||||||||||||||||||||||
收入成本 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
銷貨成本
|
| | | | 1,524,744 | | | | | | 1,749,188 | | | | | | 261,146 | | | | | | 224,444 | | | | | | 33,509 | | | | | | 14.7 | | |
軟件許可證成本
|
| | | | 27,926 | | | | | | 32,164 | | | | | | 4,802 | | | | | | 4,238 | | | | | | 633 | | | | | | 15.2 | | |
服務成本
|
| | | | 137,005 | | | | | | 180,518 | | | | | | 26,951 | | | | | | 43,513 | | | | | | 6,496 | | | | | | 31.8 | | |
合計 | | | | | 1,689,675 | | | | | | 1,961,870 | | | | | | 292,899 | | | | | | 272,195 | | | | | | 40,638 | | | | | | 16.1 | | |
| | |
截至2013年12月31日的年度
|
| | | | | | | | | | | | | | | | | | | |||||||||||||||
| | |
2020
|
| |
2021
|
| |
更改
|
| |||||||||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
|
| |
人民幣
|
| |
美國航空母艦
|
| |
%
|
| ||||||||||||||||||
| | |
(單位為千,不包括百分比)
|
| |||||||||||||||||||||||||||||||||
毛利
|
| | | | 551,388 | | | | | | 817,193 | | | | | | 122,004 | | | | | | 265,305 | | | | | | 39,684 | | | | | | 45.2 | | |
毛利率(%)
|
| | | | 24.6 | | | | | | 29.4 | | | | | | 29.4 | | | | | | — | | | | | | — | | | | | | — | | |
| | |
截至2013年12月31日的年度
|
| | | | ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
更改
|
| |||||||||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
|
| |
人民幣
|
| |
美元
|
| |
%
|
| ||||||||||||||||||
| | |
(單位為千,不包括百分比)
|
| |||||||||||||||||||||||||||||||||
運營費用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
研發費用
|
| | | | 706,018 | | | | | | 1,209,385 | | | | | | 180,556 | | | | | | 503,367 | | | | | | 75,151 | | | | | | 71.3 | | |
銷售和營銷費用
|
| | | | 60,643 | | | | | | 82,827 | | | | | | 12,366 | | | | | | 22,184 | | | | | | 3,312 | | | | | | 36.6 | | |
一般和行政費用
|
| | | | 215,008 | | | | | | 506,873 | | | | | | 75,674 | | | | | | 291,865 | | | | | | 43,574 | | | | | | 135.7 | | |
其他,淨額
|
| | | | 200 | | | | | | (207) | | | | | | (31) | | | | | | (407) | | | | | | (61) | | | | | | (203.5) | | |
合計 | | | | | 981,869 | | | | | | 1,798,878 | | | | | | 268,565 | | | | | | 817,009 | | | | | | 121,976 | | | | | | 83.2 | | |
| | |
截至2013年12月31日的年度
|
| |
截至6月30日的6個月
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
| ||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||
彙總合併現金流數據 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
經營活動中使用的淨現金
|
| | | | (368,046) | | | | | | (872,325) | | | | | | (130,235) | | | | | | (294,029) | | | | | | (286,977) | | | | | | (42,845) | | |
投資活動中使用的淨現金
|
| | | | (91,112) | | | | | | (1,391,361) | | | | | | (207,725) | | | | | | (223,018) | | | | | | (175,563) | | | | | | (26,211) | | |
融資活動提供的現金淨額
|
| | | | 1,138,126 | | | | | | 2,192,792 | | | | | | 327,375 | | | | | | 1,477,362 | | | | | | 195,356 | | | | | | 29,166 | | |
外幣匯率變動對現金和限制性現金的影響
|
| | | | (10,023) | | | | | | (32,019) | | | | | | (4,780) | | | | | | (22,553) | | | | | | 4,367 | | | | | | 652 | | |
現金淨增(減)和限制
現金 |
| | | | 668,945 | | | | | | (102,913) | | | | | | (15,365) | | | | | | 937,762 | | | | | | (262,817) | | | | | | (39,238) | | |
開頭的現金和受限現金
年份 |
| | | | 334,931 | | | | | | 1,003,876 | | | | | | 149,875 | | | | | | 1,003,876 | | | | | | 900,963 | | | | | | 134,510 | | |
年末現金和限制性現金
|
| | | | 1,003,876 | | | | | | 900,963 | | | | | | 134,510 | | | | | | 1,941,638 | | | | | | 638,146 | | | | | | 95,272 | | |
| | |
按期付款
|
| |||||||||||||||||||||||||||||||||
| | |
合計
|
| |
少於
1年 |
| |
1年 - 2年
|
| |
2 - 3年
|
| |
3 - 5年
|
| |
超過
5年 |
| ||||||||||||||||||
| | |
(千元人民幣)
|
| |||||||||||||||||||||||||||||||||
經營租賃承諾額
|
| | | | 127,236 | | | | | | 32,069 | | | | | | 18,729 | | | | | | 14,567 | | | | | | 22,629 | | | | | | 39,242 | | |
採購承諾
|
| | | | 66,550 | | | | | | 66,550 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
資本承諾
|
| | | | 3,225 | | | | | | 3,225 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
銀行的短期借款
|
| | | | 480,000 | | | | | | 480,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
關聯方的短期Terra借款
|
| | | | 700,000 | | | | | | 700,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
短期借款利息
|
| | | | 38,206 | | | | | | 38,206 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
合計 | | | | | 1,415,217 | | | | | | 1,320,050 | | | | | | 18,729 | | | | | | 14,567 | | | | | | 22,629 | | | | | | 39,242 | | |
日期
|
| |
公允價值
每股 |
| |
折扣
費率 |
| |
DLOM
|
| |||||||||
| | |
(USS)
|
| |||||||||||||||
2019年12月31日
|
| | | | 3.44 | | | | | | 19% | | | | | | 20% | | |
2020年8月30日
|
| | | | 4.43 | | | | | | 18% | | | | | | 20% | | |
2020年10月31日
|
| | | | 4.65 | | | | | | 18% | | | | | | 20% | | |
2020年12月31日
|
| | | | 4.30 | | | | | | 18% | | | | | | 20% | | |
2021年3月5日*
|
| | | | 5.36 | | | | | | NA* | | | | | | NA* | | |
2021年3月31日
|
| | | | 6.35 | | | | | | 18% | | | | | | 15% | | |
2021年7月26日*
|
| | | | 8.31 | | | | | | NA* | | | | | | NA* | | |
2021年12月27日*
|
| | | | 9.01 | | | | | | NA* | | | | | | NA* | | |
2022年5月9日
|
| | | | 9.56 | | | | | | 17% | | | | | | 10% | | |
董事和高管
|
| |
年齡
|
| |
職位/頭銜
|
|
沈子瑜 | | |
38
|
| | 董事長兼首席執行官 | |
振宇Li | | |
46
|
| | 董事 | |
倪某Li | | |
39
|
| | 董事 | |
張吉姆(張興生) | | |
67
|
| | 獨立董事 | |
格雷斯·惠堂 | | |
63
|
| | 獨立董事 | |
君宏恆 | | |
41
|
| | 獨立董事 | |
彼得·西里諾 | | |
50
|
| | 首席運營官 | |
Ramesh Narasimhan | | |
51
|
| | 首席財務官 | |
| | |
實益擁有的普通股
|
| |||||||||||||||||||||||||||
| | |
A類
普通 個共享 |
| |
B類
普通股 |
| |
普通總數
個共享 |
| |
佔總數的%
普通 個共享 |
| |
%的投票率
電源(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
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
張吉姆(張興生)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
格雷斯·惠堂
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
君宏恆(4)
|
| | | | 14,122,000 | | | | | | — | | | | | | 14,122,000 | | | | | | 4.1 | | | | | | 1.8 | | |
彼得·西里諾
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ramesh Narasimhan
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
作為一個組的所有董事和高管
|
| | | | 14,122,000 | | | | | | 24,480,458 | | | | | | 38,602,458 | | | | | | 11.4 | | | | | | 33.3 | | |
主要股東 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
富Li實業創新者有限公司(5)
|
| | | | 144,440,574 | | | | | | 24,480,458 | | | | | | 168,921,032 | | | | | | 50.1 | | | | | | 50.0 | | |
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(8)
|
| | | | 22,367,946 | | | | | | — | | | | | | 22,367,946 | | | | | | 6.6 | | | | | | 2.9 | | |
| | |
實益擁有的證券
在本次發售之前 |
| |
將在
中出售的證券
此產品 |
| |
實益擁有的證券
本次發售後(3) |
| |||||||||||||||||||||||||||||||||||||||||||||||||||
銷售證券持有人名稱
|
| |
普通
共享(1) |
| |
%(1)
|
| |
認股權證(2)
|
| |
%(2)
|
| |
普通
共享(1) |
| |
認股權證(2)
|
| |
普通
共享(1) |
| |
%(1)
|
| |
認股權證(2)
|
| |
%(2)
|
| ||||||||||||||||||||||||||||||
富強Li實業創新者有限公司(4)
|
| | | | 168,921,032 | | | | | | 50.1 | | | | | | — | | | | | | — | | | | | | 168,921,032 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
捷浩控股有限公司(6)
|
| | | | 24,480,458 | | | | | | 7.3 | | | | | | — | | | | | | — | | | | | | 24,480,458 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Share Link Venture Limited(5)
|
| | | | 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 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Cova收購保薦人有限責任公司(8)
|
| | | | 5,250,000 | | | | | | 1.6 | | | | | | 8,872,000 | | | | | | 37.2 | | | | | | 5,250,000 | | | | | | 8,872,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
魯米納技術公司(9)
|
| | | | 1,500,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | 1,500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
吉利投資控股有限公司(10)
|
| | | | 2,000,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | 2,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
蓮花科技公司(11)
|
| | | | 1,052,632 | | | | | | * | | | | | | — | | | | | | — | | | | | | 1,052,632 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
SPDB國際(香港)有限公司(12)
|
| | | | 3,119,566 | | | | | | * | | | | | | — | | | | | | — | | | | | | 3,119,566 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
中銀(香港)投資有限公司(13)
|
| | | | 2,673,914 | | | | | | * | | | | | | — | | | | | | — | | | | | | 2,673,914 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
美國證券交易委員會註冊費
|
| |
|
| |||
|
律師費和開支
|
| | | | * | | |
|
會計師手續費和費用
|
| | | | * | | |
|
打印費
|
| | | | * | | |
|
雜項成本
|
| | | | * | | |
|
合計
|
| | | | | |
內容
|
| |
第(S)頁
|
|
ECARX控股公司 | | | ||
經審計的財務報表 | | | ||
獨立註冊會計師事務所報告
|
| |
F-2
|
|
截至2020年12月31日和2021年12月31日的綜合資產負債表
|
| |
F-3
|
|
截至2020年12月31日和2021年12月31日止年度的綜合全面虧損報表
|
| |
F-6
|
|
截至2020年12月31日和2021年12月31日止年度股東赤字變動綜合報表
|
| |
F-7
|
|
截至2020年12月31日和2021年12月31日止年度的合併現金流量表
|
| |
F-8
|
|
合併財務報表附註
|
| |
F-10
|
|
|
截至2021年12月31日和2022年6月30日的未經審計簡明綜合資產負債表
|
| | | | F-59 | | |
|
截至2021年和2022年6月30日止六個月的未經審計簡明綜合全面虧損報表
|
| | | | F-63 | | |
|
截至2021年和2022年6月30日止六個月未經審計的股東赤字變動簡明綜合報表
|
| | | | F-64 | | |
|
截至2021年和2022年6月30日止六個月未經審計的現金流量表簡明綜合報表
|
| | | | F-65 | | |
|
未經審計的簡明合併財務報表附註
|
| | | | F-66 | | |
|
獨立註冊會計師事務所報告
|
| | | | F-88 | | |
|
截至2021年12月31日和2020年12月31日的資產負債表
|
| | | | F-89 | | |
|
截至2021年12月31日的年度及截至2021年12月11日的營業報表
2020年(開始)至2020年12月31日 |
| | | | F-90 | | |
|
截至2021年12月31日的年度股東權益(虧損)變動表和
2020年12月11日(成立)至2020年12月31日 |
| | | | F-91 | | |
|
截至2021年12月31日的年度及截至2021年12月11日的現金流量表
2020年(開始)至2020年12月31日 |
| | | | F-92 | | |
|
財務報表附註
|
| | | | F-93 | | |
|
截至2022年9月30日(未經審計)和2021年12月31日的簡明資產負債表
|
| | | | F-106 | | |
|
截至2022年和2021年9月30日的三個月和九個月未經審計的經營簡明報表
|
| | | | F-107 | | |
|
截至2022年9月30日、2022年9月和2021年9月的三個月和九個月未經審計的股東赤字變化簡明報表
|
| | | | F-108 | | |
|
截至2022年、2022年和2021年9月30日的9個月未經審計的現金流量簡明報表
|
| | | | F-109 | | |
|
未經審計的簡明財務報表附註
|
| | | | F-110 | | |
| | | | | |
截至2012年12月31日
|
| |||||||||
| | |
備註:
|
| |
2020
|
| |
2021
|
| ||||||
| | | | | |
人民幣
|
| |
人民幣
|
| ||||||
資產 | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | |
現金
|
| |
3
|
| | | | 729,936 | | | | | | 877,959 | | |
受限現金(包括VIE的受限現金,截至2020年12月31日和2021年12月31日,只能用於償還VIE債務的人民幣273,940元和23,004元)
|
| |
3
|
| | | | 273,940 | | | | | | 23,004 | | |
應收賬款 - 第三方淨額
|
| |
4
|
| | | | 201,126 | | | | | | 184,546 | | |
應收賬款 - 關聯方,淨額
|
| |
4, 25
|
| | | | 673,784 | | | | | | 768,747 | | |
應收票據(包括截至2020年12月31日、2020年12月31日和2021年12月31日,只能用於償還VIE債務的VIE應收票據人民幣117,893元和人民幣110,550元)
|
| |
5
|
| | | | 118,304 | | | | | | 137,710 | | |
庫存
|
| |
6
|
| | | | 233,864 | | | | | | 223,319 | | |
關聯方應付金額
|
| |
25
|
| | | | 78,616 | | | | | | 41,278 | | |
預付款和其他流動資產
|
| |
7
|
| | | | 118,129 | | | | | | 200,075 | | |
流動資產總額
|
| | | | | | | 2,427,699 | | | | | | 2,456,638 | | |
| | | | | | | | | | | | | | | | |
非流動資產 | | | | | | | | | | | | | | | | |
長期投資
|
| |
8
|
| | | | 2,653 | | | | | | 1,354,049 | | |
財產和設備,淨額
|
| |
9
|
| | | | 106,083 | | | | | | 103,156 | | |
無形資產淨值
|
| |
10
|
| | | | 30,043 | | | | | | 31,026 | | |
其他非流動資產 - 第三方
|
| | | | | | | 11,255 | | | | | | 19,904 | | |
其他非流動資產 - 關聯方
|
| |
25
|
| | | | 353 | | | | | | 1,929 | | |
非流動資產合計
|
| | | | | | | 150,387 | | | | | | 1,510,064 | | |
總資產
|
| | | | | | | 2,578,086 | | | | | | 3,966,702 | | |
| | | | | |
截至2012年12月31日
|
| |||||||||
| | |
備註:
|
| |
2020
|
| |
2021
|
| ||||||
| | | | | |
人民幣
|
| |
人民幣
|
| ||||||
負債 | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | |
短期借款(包括VIE截至2020年12月31日、2020年12月31日和2021年12月31日向本公司無追索權的短期借款分別為人民幣7.6萬元和人民幣93.2萬元)
|
| |
11
|
| | | | 76,000 | | | | | | 932,000 | | |
本期長期債務(包括截至2020年12月31日、2020年12月31日和2021年12月31日,VIE無追索權的本期長期債務分別為人民幣25萬元和零)
|
| |
15
|
| | | | 250,000 | | | | | | — | | |
- 第三方應付賬款(包括VIE第三方未向本公司追索的應付 - 第三方賬款,截至2020年12月31日和2021年12月31日分別為人民幣715,737元和622,867元)
|
| | | | | | | 724,189 | | | | | | 649,967 | | |
應付帳款 - 關聯方(包括應付帳款 - 關聯方)
截至 ,向本公司無追索權的VIE分別為343,017元和99,906元 2020年12月31日和2021年12月31日) |
| |
25
|
| | | | 343,017 | | | | | | 111,531 | | |
應付票據(包括VIE無追索權的應付票據)
截至2020年12月31日和2021年12月31日的271,833元和127,304元, 分別為 ) |
| | | | | | | 271,833 | | | | | | 127,304 | | |
應付關聯方款項(包括截至2020年12月31日、2020年12月31日和2021年12月31日,未向本公司追索的VIE關聯方應付款項分別為人民幣53,905元和309,010元)
|
| |
25
|
| | | | 53,905 | | | | | | 376,906 | | |
合同責任,當前 - 第三方(包括合同責任,當前-第三方
無追索權的當事人向本公司索償5713元至2685元 截至2020年12月31日和2021年12月31日) |
| |
12
|
| | | | 7,677 | | | | | | 2,685 | | |
合同責任、當前 - 關聯方(包括合同責任、截至2020年12月31日、2020年12月31日和2021年12月31日,VIE無追索權的流動關聯方分別為人民幣151,694元和人民幣363,285元)
|
| |
12
|
| | | | 151,694 | | | | | | 363,285 | | |
認股權證負債(包括截至2020年12月31日和2021年12月31日,VIE對本公司無追索權的認股權證負債人民幣80,270元和零,
分別為 ) |
| |
13
|
| | | | 80,270 | | | | | | — | | |
應計費用和其他流動負債(包括VIE截至2020年12月31日和2021年12月31日的應計費用和無追索權的其他流動負債分別為人民幣1,308,970元和人民幣442,588元)
|
| |
14
|
| | | | 1,309,013 | | | | | | 458,979 | | |
流動負債總額
|
| | | | | | | 3,267,598 | | | | | | 3,022,657 | | |
非流動負債 | | | | | | | | | | | | | | | | |
合同責任,非流動 - 第三方(包括合同責任,截至2020年12月31日和2021年12月31日,VIE的非流動 - 第三方對公司無追索權分別為人民幣55元和317元)
|
| |
12
|
| | | | 55 | | | | | | 317 | | |
合同負債、非流動 - 關聯方(包括合同負債、VIE非流動 - 關聯方截至2020年12月31日、2020年12月31日和2021年12月31日止,對本公司無追索權的非流動VIE關聯方分別為人民幣359,091元和人民幣472,749元)
|
| |
12
|
| | | | 359,091 | | | | | | 472,749 | | |
長期債務,淨額,不包括本期分期付款(包括長期債務,淨額,不包括VIE截至2020年12月31日和2021年12月31日的無追索權的本期分期付款,分別為人民幣775,387元和零)
|
| |
15
|
| | | | 775,387 | | | | | | — | | |
其他非流動負債(包括截至2020年12月31日、2020年12月31日和2021年12月31日,VIE對公司無追索權的其他非流動負債分別為人民幣7,523元和人民幣16,292元)
|
| | | | | | | 7,523 | | | | | | 16,292 | | |
非流動負債合計
|
| | | | | | | 1,142,056 | | | | | | 489,358 | | |
總負債
|
| | | | | | | 4,409,654 | | | | | | 3,512,015 | | |
承付款和或有事項
|
| |
24
|
| | | | | | | | | | | | |
| | | | | |
截至2012年12月31日
|
| |||||||||
| | |
備註:
|
| |
2020
|
| |
2021
|
| ||||||
| | | | | |
人民幣
|
| |
人民幣
|
| ||||||
夾層股權 | | | | | | | | | | | | | | | | |
系列天使可贖回可轉換優先股(面值0.000005美元,為零
和截至12月31日的5,043,104股授權、發行和發行的股票 2020年和2021年;贖回金額為零,截至2012年12月31日贖回金額為人民幣283585元 2020年和2021年;清算優先為零,截至 人民幣273519元 2020年12月31日和2021年12月31日) |
| |
17
|
| | | | — | | | | | | 283,585 | | |
A系列可贖回可轉換優先股(截至2020年和2021年12月31日的面值分別為0.000005美元,22,500,000股和24,464,286股;截至2020年和2021年12月31日的贖回價值分別為人民幣1,264,579元和人民幣1,429,313元;截至2020年和2021年12月31日的清算優先股分別為人民幣1,238,526元和人民幣1,336,186元)
|
| |
17
|
| | | | 1,264,579 | | | | | | 1,429,313 | | |
系列A+可贖回可轉換優先股(面值0.000005美元,為零
和截至12月31日的24,612,081股授權、發行和發行的股票 2020年和2021年;贖回金額為零,截至2012年12月31日贖回金額為人民幣1,386,671元 2020年和2021年;清算優先為零,截至 人民幣1,331,641元 2020年12月31日和2021年12月31日) |
| |
17
|
| | | | — | | | | | | 1,386,671 | | |
系列A++可贖回可轉換優先股(截至2020年和2021年12月31日的面值為0.000005美元,授權、發行和發行的股票為7164,480股;截至2020年和2021年12月31日的贖回價值為零和人民幣475,413元;截至2020年和2021年12月31日的清算優先為零和人民幣452,241元)
|
| |
17
|
| | | | — | | | | | | 475,413 | | |
B系列可贖回可轉換優先股(面值0.000005美元,零和
截至2020年12月31日,14,765,967股授權、已發行和已發行股票 和2021年;截至2020年12月31日,贖回金額為零,人民幣1117317元 和2021年;截至2021年12月31日,清算優先為零,人民幣1104,188元。 2020年和2021年) |
| |
17
|
| | | | — | | | | | | 1,117,317 | | |
A系列可贖回可轉換優先股股東的應收認購
|
| |
17
|
| | | | (1,032,104) | | | | | | — | | |
B系列可贖回可轉換優先股股東的應收認購
|
| |
17
|
| | | | — | | | | | | (159,392) | | |
可贖回的非控股權益
|
| |
18
|
| | | | — | | | | | | 30,500 | | |
夾層總股本
|
| | | | | | | 232,475 | | | | | | 4,563,407 | | |
股東虧損 | | | | | | | | | | | | | | | | |
普通股(截至2020年和2021年12月31日的面值分別為0.000005美元,9,977,500,000股和9,923,950,082股;截至2020年和2021年12月31日的已發行和已發行股票分別為200,000,000股和193,835,714股)
|
| |
19
|
| | | | 7 | | | | | | 7 | | |
按成本計算的庫存股(截至2020年12月31日和2021年12月31日分別為零和4200,000股)
|
| |
19
|
| | | | — | | | | | | — | | |
新增實收資本
|
| | | | | | | 165,412 | | | | | | — | | |
累計虧損
|
| | | | | | | (2,242,466) | | | | | | (4,109,041) | | |
累計其他綜合收益
|
| | | | | | | 1,497 | | | | | | 6,048 | | |
ECARX控股公司普通股股東應佔虧損總額
|
| | | | | | | (2,075,550) | | | | | | (4,102,986) | | |
不可贖回的非控股權益
|
| | | | | | | 11,507 | | | | | | (5,734) | | |
股東虧損總額
|
| | | | | | | (2,064,043) | | | | | | (4,108,720) | | |
負債、夾層股權和股東虧損
|
| | | | | | | 2,578,086 | | | | | | 3,966,702 | | |
| | | | | |
截至2013年12月31日的年度
|
| |||||||||
| | |
備註:
|
| |
2020
|
| |
2021
|
| ||||||
| | | | | |
人民幣
|
| |
人民幣
|
| ||||||
收入
|
| |
21
|
| | | | | | | | | | | | |
貨物銷售收入(含關聯方金額1,275,777元、1,466,340元
截至2020年12月31日和2021年12月31日止年度) |
| | | | | | | 1,678,234 | | | | | | 1,983,817 | | |
軟件許可收入(包括關聯方在截至2020年12月31日和2021年12月31日的年度分別為人民幣18,168元和人民幣24,788元)
|
| | | | | | | 71,297 | | | | | | 261,265 | | |
服務收入(包括關聯方在截至2020年12月31日和2021年12月31日的年度分別為人民幣444,709元和人民幣532,625元)
|
| | | | | | | 491,532 | | | | | | 533,981 | | |
總收入
|
| | | | | | | 2,241,063 | | | | | | 2,779,063 | | |
銷售貨物成本(包括關聯方截至2020年12月31日和2021年12月31日的年度分別為人民幣6,073元和人民幣220,062元)
|
| | | | | | | (1,524,744) | | | | | | (1,749,188) | | |
軟件許可證成本
|
| | | | | | | (27,926) | | | | | | (32,164) | | |
服務成本
|
| | | | | | | (137,005) | | | | | | (180,518) | | |
收入總成本
|
| | | | | | | (1,689,675) | | | | | | (1,961,870) | | |
毛利
|
| | | | | | | 551,388 | | | | | | 817,193 | | |
研發費用(包括關聯方截至2020年12月31日和2021年12月31日的年度分別為人民幣2,118元和人民幣21,069元)
|
| | | | | | | (706,018) | | | | | | (1,209,385) | | |
銷售和營銷費用(包括關聯方在截至2020年12月31日和2021年12月31日的年度分別為人民幣192元和零)
|
| | | | | | | (60,643) | | | | | | (82,827) | | |
一般和行政費用(包括關聯方在截至2020年12月31日和2021年12月31日的年度分別為人民幣2447元和人民幣2343元)
|
| | | | | | | (215,008) | | | | | | (506,873) | | |
其他,淨額
|
| | | | | | | (200) | | | | | | 207 | | |
總運營費用
|
| | | | | | | (981,869) | | | | | | (1,798,878) | | |
運營損失
|
| | | | | | | (430,481) | | | | | | (981,685) | | |
利息收入
|
| | | | | | | 28,480 | | | | | | 11,783 | | |
截至本年度的利息支出(包括關聯方金額人民幣872元和人民幣212元)
2020年12月31日和2021年12月31日) |
| | | | | | | (59,128) | | | | | | (131,666) | | |
權益法投資成果份額
|
| | | | | | | 148 | | | | | | (2,519) | | |
子公司解除合併的收益
|
| |
8
|
| | | | — | | | | | | 10,579 | | |
權證負債公允價值變動
|
| |
13
|
| | | | (39,635) | | | | | | (111,299) | | |
政府撥款
|
| | | | | | | 5,998 | | | | | | 4,507 | | |
外幣兑換收益,淨額
|
| | | | | | | 54,842 | | | | | | 18,315 | | |
所得税前虧損
|
| | | | | | | (439,776) | | | | | | (1,181,985) | | |
所得税費用
|
| |
22
|
| | | | (228) | | | | | | (3,447) | | |
淨虧損
|
| | | | | | | (440,004) | | | | | | (1,185,432) | | |
不可贖回的非控股權益造成的淨虧損
|
| | | | | | | 345 | | | | | | 5,011 | | |
可贖回非控股權益的淨虧損
|
| | | | | | | — | | | | | | 806 | | |
可歸因於ECARX控股公司的淨虧損
|
| | | | | | | (439,659) | | | | | | (1,179,615) | | |
增加可贖回的非控股權益
|
| | | | | |
|
—
|
| | | | | (1,306) | | |
ECARX控股公司的可用淨虧損。
|
| | | | | | | (439,659) | | | | | | (1,180,921) | | |
可贖回可轉換優先股的增加
|
| |
17
|
| | | | (101,286) | | | | | | (243,564) | | |
ECARX控股公司普通股股東的淨虧損
|
| | | | | | | (540,945) | | | | | | (1,424,485) | | |
普通股每股虧損
|
| | | | | | | | | | | | | | | |
−基礎版和稀釋版
|
| |
23
|
| | | | (2.70) | | | | | | (7.18) | | |
用於計算每股普通股虧損的普通股加權平均數
|
| | | | | | | | | | | | | | | |
−基礎版和稀釋版
|
| |
23
|
| | | | 200,000,000 | | | | | | 198,407,045 | | |
淨虧損
|
| | | | | | | (440,004) | | | | | | (1,185,432) | | |
其他綜合收益: | | | | | | | | | | | | | | | | |
扣除零所得税後的外幣折算調整
|
| | | | | | | 1,497 | | | | | | 4,551 | | |
全面虧損
|
| | | | | | | (438,507) | | | | | | (1,180,881) | | |
不可贖回的非控股權益造成的全面損失
|
| | | | | | | 345 | | | | | | 5,011 | | |
可贖回非控股權益的綜合虧損
|
| | | | | |
|
—
|
| | | | | 806 | | |
可歸因於ECARX控股公司的全面虧損
|
| | | | | | | (438,162) | | | | | | (1,175,064) | | |
| | |
普通股
|
| |
國庫股
|
| |
額外的
實收 大寫 |
| |
累計
赤字 |
| |
累計
其他 全面 收入 |
| |
總赤字
歸屬 轉為普通 股東 公司的 |
| |
不可贖回
非控制性 興趣 |
| |
合計
股東的 赤字 |
| ||||||||||||||||||||||||||||||||||||
| | |
數量:
個共享 |
| |
金額
|
| |
數量:
個共享 |
| |
金額
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | |
人民幣
|
| | | | | | | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| ||||||||||||||||||||||||
截至1月1日的餘額
2020 |
| | | | 200,000,000 | | | | |
|
7
|
| | | | | — | | | | | | — | | | | | | 255,288 | | | | | | (1,802,807) | | | | | | — | | | | | | (1,547,512) | | | | | | 11,852 | | | | | | (1,535,660) | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (439,659) | | | | | | — | | | | | | (439,659) | | | | | | (345) | | | | | | (440,004) | | |
股份薪酬(注:20)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,410 | | | | | | — | | | | | | — | | | | | | 11,410 | | | | | | — | | | | | | 11,410 | | |
增長
可贖回的 可兑換優先選項 個共享 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (101,286) | | | | | | — | | | | | | — | | | | | | (101,286) | | | | | | — | | | | | | (101,286) | | |
外幣
翻譯 調整,淨額為零 所得税 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,497 | | | | | | 1,497 | | | | | | — | | | | | | 1,497 | | |
截至2020年12月31日的餘額
|
| | | | 200,000,000 | | | | |
|
7
|
| | | | | — | | | | | | — | | | | | | 165,412 | | | | | | (2,242,466) | | | | | | 1,497 | | | | | | (2,075,550) | | | | | | 11,507 | | | | | | (2,064,043) | | |
淨虧損*
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,179,615) | | | | | | — | | | | | | (1,179,615) | | | | | | (5,011) | | | | | | (1,184,626) | | |
股份薪酬(注:20)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 163,481 | | | | | | — | | | | | | — | | | | | | 163,481 | | | | | | — | | | | | | 163,481 | | |
將普通股重新指定為A系列優先股(附註17)
|
| | | | (1,964,286) | | | | | | — | | | | | | — | | | | | | — | | | | | | (81,208) | | | | | | — | | | | | | — | | | | | | (81,208) | | | | | | — | | | | | | (81,208) | | |
與收購權益法投資相關的視為股息(附註8)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (689,670) | | | | | | — | | | | | | (689,670) | | | | | | — | | | | | | (689,670) | | |
子公司解除合併(附註:8)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (14,335) | | | | | | (14,335) | | |
可贖回增值
非控制性 利息説明18(B) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,306) | | | | | | — | | | | | | (1,306) | | | | | | — | | | | | | (1,306) | | |
非控股股東的貢獻
附註18(A) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (105) | | | | | | — | | | | | | — | | | | | | (105) | | | | | | 2,105 | | | | | | 2,000 | | |
普通回購
股票(注:19) |
| | | | (4,200,000) | | | | | | — | | | | | | 4,200,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
可贖回增值
可兑換優先選項 股票(注:17) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (247,580) | | | | | | 4,016 | | | | | | — | | | | | | (243,564) | | | | | | — | | | | | | (243,564) | | |
外幣
翻譯 調整,淨額為零 所得税 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,551 | | | | | | 4,551 | | | | | | — | | | | | | 4,551 | | |
截至2021年12月31日的餘額
|
| | | | 193,835,714 | | | | | | 7 | | | | | | 4,200,000 | | | | | | — | | | | | | — | | | | | | (4,109,041) | | | | | | 6,048 | | | | | | (4,102,986) | | | | | | (5,734) | | | | | | (4,108,720) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
經營活動: | | | | | | | | | | | | | |
淨虧損
|
| | | | (440,004) | | | | | | (1,185,432) | | |
將淨虧損與經營活動中使用的現金淨額進行調整: | | | | | | | | | | | | | |
壞賬準備
|
| | | | 360 | | | | | | — | | |
預付款和其他流動資產撥備
|
| | | | — | | | | | | 3,245 | | |
存貨減記
|
| | | | 44,134 | | | | | | 49,485 | | |
基於股份的薪酬
|
| | | | 11,410 | | | | | | 179,933 | | |
折舊及攤銷
|
| | | | 58,958 | | | | | | 65,012 | | |
權益法投資成果份額
|
| | | | (148) | | | | | | 2,519 | | |
子公司解除合併的收益
|
| | | | — | | | | | | (10,579) | | |
債務發行成本攤銷
|
| | | | 55,351 | | | | | | 99,923 | | |
權證負債公允價值變動
|
| | | | 39,635 | | | | | | 111,299 | | |
處置財產、設備和無形資產的損失
|
| | | | 577 | | | | | | 1,562 | | |
未實現匯兑收益
|
| | | | (55,213) | | | | | | (12,478) | | |
營業資產和負債的變化,扣除子公司解除合併的影響:
|
| | | | | | | | | | | | |
應收賬款 - 第三方淨額
|
| | | | 499,485 | | | | | | (45,166) | | |
應收賬款 - 關聯方,淨額
|
| | | | (1,799) | | | | | | (96,169) | | |
應收票據
|
| | | | (3,991) | | | | | | (19,406) | | |
庫存
|
| | | | (9,268) | | | | | | (105,557) | | |
關聯方應付金額
|
| | | | (2,633) | | | | | | (5,737) | | |
預付款和其他流動資產
|
| | | | 32,261 | | | | | | (110,035) | | |
應付帳款 - 第三方
|
| | | | (811,649) | | | | | | 18,699 | | |
應付帳款 - 關聯方
|
| | | | (21,235) | | | | | | (218,143) | | |
應付票據
|
| | | | 111,327 | | | | | | (144,529) | | |
合同債務 - 第三方
|
| | | | (2,391) | | | | | | (4,565) | | |
合同責任 - 關聯方
|
| | | | 30,927 | | | | | | 353,659 | | |
應付關聯方金額
|
| | | | 27,376 | | | | | | 5,334 | | |
應計費用和其他流動負債
|
| | | | 69,834 | | | | | | 186,032 | | |
其他非流動負債
|
| | | | (1,350) | | | | | | 8,769 | | |
經營活動中使用的淨現金
|
| | | | (368,046) | | | | | | (872,325) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
投資活動: | | | | | | | | | | | | | |
購置房產、設備和無形資產
|
| | | | (69,114) | | | | | | (78,863) | | |
收購長期投資
|
| | | | — | | | | | | (1,345,637) | | |
子公司解除合併後處置的現金
|
| | | | — | | | | | | (8,360) | | |
關聯方貸款
|
| | | | — | | | | | | (28,850) | | |
給關聯方的預付款
|
| | | | (103,024) | | | | | | (19,806) | | |
向關聯方收取預付款
|
| | | | 81,026 | | | | | | 90,155 | | |
投資活動中使用的淨現金
|
| | | | (91,112) | | | | | | (1,391,361) | | |
融資活動: | | | | | | | | | | | | | |
發行系列天使可轉換可贖回優先股所得款項
個共享 |
| | | | — | | | | | | 81,950 | | |
發行A系列可轉換可贖回優先股所得款項
|
| | | | 206,422 | | | | | | 1,032,104 | | |
A系列可轉換可贖回優先股發行費用支付
個共享 |
| | | | (8,500) | | | | | | — | | |
與發行A系列可轉換可贖回優先股相關的可退還押金
|
| | | | 1,032,104 | | | | | | — | | |
償還與發行A系列可轉換可贖回優先股相關的可退還保證金
|
| | | | — | | | | | | (1,032,104) | | |
發行A系列+可轉換可贖回優先股所得收益
個共享 |
| | | | — | | | | | | 1,331,641 | | |
A系列+可轉換可贖回優先股發行成本支付
個共享 |
| | | | — | | | | | | (10,000) | | |
發行A++系列可轉換可贖回優先股所得款項
|
| | | | — | | | | | | 452,241 | | |
發行B系列可轉換可贖回優先股所得款項
|
| | | | — | | | | | | 324,270 | | |
因發行系列A++可轉換可贖回優先股而收到的可退還押金
|
| | | | — | | | | | | 461,849 | | |
償還A++系列可轉換可贖回優先股相關的可退還保證金
|
| | | | — | | | | | | (461,849) | | |
可贖回非控股股東貢獻的現金
|
| | | | — | | | | | | 30,000 | | |
不可贖回的非控股股東貢獻的現金
|
| | | | — | | | | | | 2,000 | | |
短期借款收益
|
| | | | 76,000 | | | | | | 947,000 | | |
償還短期借款
|
| | | | (167,900) | | | | | | (91,000) | | |
關聯方借款
|
| | | | — | | | | | | 315,152 | | |
償還關聯方借款
|
| | | | — | | | | | | (65,152) | | |
償還長期債務
|
| | | | — | | | | | | (1,125,310) | | |
融資活動提供的現金淨額
|
| | | | 1,138,126 | | | | | | 2,192,792 | | |
外幣匯率變動對現金和限制性現金的影響
|
| | | | (10,023) | | | | | | (32,019) | | |
現金和受限現金淨增(減)
|
| | | | 668,945 | | | | | | (102,913) | | |
年初現金和限制性現金
|
| | | | 334,931 | | | | | | 1,003,876 | | |
年末現金和限制性現金
|
| | | | 1,003,876 | | | | | | 900,963 | | |
補充信息: | | | | | | | | | | | | | |
繳納所得税
|
| | | | 35 | | | | | | 1,644 | | |
已支付利息
|
| | | | 2,905 | | | | | | 28,983 | | |
非現金投融資活動: | | | | | | | | | | | | | |
購置物業、設備和無形資產的應付款項
|
| | | | 4,123 | | | | | | 17,882 | | |
將普通股重新指定為A系列優先股(附註17)
|
| | | | — | | | | | | 97,660 | | |
發行與收購股權法投資相關的B系列可轉換可贖回優先股(附註8)
|
| | | | — | | | | | | 620,703 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
流動資產 | | | | | | | | | | | | | |
現金
|
| | | | 597,772 | | | | | | 642,293 | | |
受限現金(I)
|
| | | | 273,940 | | | | | | 23,004 | | |
應收賬款 - 第三方,淨
|
| | | | 201,126 | | | | | | 184,546 | | |
應收賬款 - 關聯方,淨額(II)
|
| | | | 691,871 | | | | | | 813,364 | | |
應收票據(III)
|
| | | | 118,304 | | | | | | 137,710 | | |
庫存
|
| | | | 233,864 | | | | | | 223,319 | | |
關聯方應付金額(Iv)
|
| | | | 78,616 | | | | | | 42,604 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
預付款和其他流動資產
|
| | | | 118,129 | | | | | | 182,589 | | |
流動資產總額
|
| | | | 2,313,622 | | | | | | 2,249,429 | | |
非流動資產 | | | | | | | | | | | | | |
長期投資
|
| | | | 2,653 | | | | | | 441,586 | | |
財產和設備,淨額
|
| | | | 106,083 | | | | | | 94,387 | | |
無形資產淨值
|
| | | | 30,043 | | | | | | 31,026 | | |
其他非流動資產 - 第三方
|
| | | | 11,255 | | | | | | 19,904 | | |
其他非流動資產 - 關聯方
|
| | | | 353 | | | | | | 1,929 | | |
非流動資產合計
|
| | | | 150,387 | | | | | | 588,832 | | |
總資產
|
| | | | 2,464,009 | | | | | | 2,838,261 | | |
流動負債 | | | | | | | | | | | | | |
短期借款
|
| | | | 76,000 | | | | | | 932,000 | | |
本期長期債務分期付款
|
| | | | 250,000 | | | | | | — | | |
應付帳款 - 第三方
|
| | | | 715,737 | | | | | | 622,867 | | |
應付帳款 - 關聯方(II)
|
| | | | 349,523 | | | | | | 159,528 | | |
應付票據
|
| | | | 271,833 | | | | | | 127,304 | | |
應付關聯方金額(Iv)
|
| | | | 132,204 | | | | | | 2,452,787 | | |
合同責任,當前 - 第三方
|
| | | | 5,713 | | | | | | 2,685 | | |
合同責任、當前 - 關聯方
|
| | | | 151,694 | | | | | | 363,285 | | |
擔保責任
|
| | | | 80,270 | | | | | | — | | |
應計費用和其他流動負債
|
| | | | 1,308,970 | | | | | | 442,588 | | |
流動負債總額
|
| | | | 3,341,944 | | | | | | 5,103,044 | | |
非流動負債 | | | | | | | | | | | | | |
非流動 - 第三方合同責任
|
| | | | 55 | | | | | | 317 | | |
合同責任、非流動 - 關聯方
|
| | | | 359,091 | | | | | | 472,749 | | |
長期債務,淨額,不包括本期分期付款
|
| | | | 775,387 | | | | | | — | | |
其他非流動負債
|
| | | | 7,523 | | | | | | 16,292 | | |
非流動負債合計
|
| | | | 1,142,056 | | | | | | 489,358 | | |
總負債
|
| | | | 4,484,000 | | | | | | 5,592,402 | | |
|
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
收入(V) | | | | | 2,241,536 | | | | | | 2,755,780 | | |
淨虧損
|
| | | | (495,741) | | | | | | (1,106,865) | | |
經營活動使用的淨現金(Vi)
|
| | | | (312,311) | | | | | | (817,989) | | |
投資活動中使用的淨現金
|
| | | | (91,112) | | | | | | (436,280) | | |
融資活動提供的現金淨額(Vii)
|
| | | | 940,204 | | | | | | 1,047,854 | | |
現金和受限現金淨增長
|
| | | | 536,781 | | | | | | (206,415) | | |
年初現金和限制性現金
|
| | | | 334,931 | | | | | | 871,712 | | |
年末現金和限制性現金
|
| | | | 871,712 | | | | | | 665,297 | | |
類別
|
| |
預計使用壽命
|
|
機械電子設備 | | |
3 - 10年
|
|
運輸車輛 | | |
4年
|
|
辦公室和其他設備 | | |
5年
|
|
租賃改進 | | |
資產的租賃期限和預計使用壽命較短
|
|
| | |
截至2012年12月31日
|
| |||
| | |
2020
|
| |
2021
|
|
供應商A,關聯方
|
| |
29.8%
|
| |
低於10.0%
|
|
供應商B、第三方
|
| |
15.2%
|
| |
15.5%
|
|
第三方供應商C
|
| |
低於10.0%
|
| |
13.8%
|
|
關聯方供應商D
|
| |
低於10.0%
|
| |
10.3%
|
|
| | |
截至2012年12月31日
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
供應商B、第三方
|
| | | | 35.2% | | | | | | 23.6% | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
銀行現金
|
| | | | 729,936 | | | | | | 877,959 | | |
受限現金
|
| | | | 273,940 | | | | | | 23,004 | | |
現金流量表中顯示的現金和限制性現金
|
| | | | 1,003,876 | | | | | | 900,963 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
中國內地的金融機構 | | | | | | | | | | | | | |
-以人民幣計價
|
| | | | 868,411 | | | | | | 667,686 | | |
-以美元
計價
|
| | | | 135,425 | | | | | | 182,141 | | |
中國大陸金融機構持有的現金餘額合計
|
| | | | 1,003,836 | | | | | | 849,827 | | |
瑞典王國的金融機構 | | | | | | | | | | | | | |
-以瑞典克朗(“瑞典克朗”)計價
|
| | | | 40 | | | | | | 28,986 | | |
瑞典王國金融機構持有的現金餘額總額
|
| | | | 40 | | | | | | 28,986 | | |
英國(“UK”)的金融機構 | | | | | | | | | | | | | |
-以英國英鎊(“GBP”)計價
|
| | | | — | | | | | | 22,150 | | |
英國金融機構持有的現金餘額合計
|
| | | | — | | | | |
|
22,150
|
| |
金融機構持有的現金餘額合計人民幣
|
| | | | 1,003,876 | | | | | | 900,963 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
應收賬款 - 第三方
|
| | | | 201,126 | | | | | | 184,546 | | |
減去:壞賬準備、第三方準備
|
| | | | — | | | | | | — | | |
應收賬款 - 第三方淨額
|
| | | | 201,126 | | | | | | 184,546 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
應收賬款 - 關聯方
|
| | | | 673,784 | | | | | | 768,747 | | |
減去:壞賬準備
|
| | | | — | | | | | | — | | |
應收賬款 - 關聯方,淨額
|
| | | | 673,784 | | | | | | 768,747 | | |
|
| | |
截至2012年12月31日
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
年初餘額
|
| | | | — | | | | | | — | | |
添加內容
|
| | | | 360 | | | | | | — | | |
核銷
|
| | | | (360) | | | | | | — | | |
年終餘額
|
| | | | — | | | | | | — | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
原材料
|
| | | | 103,822 | | | | | | 117,845 | | |
在製品
|
| | | | 9,112 | | | | | | 2,690 | | |
成品
|
| | | | 120,930 | | | | | | 102,784 | | |
合計 | | | | | 233,864 | | | | | | 223,319 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
向供應商預付款
|
| | | | 109,773 | | | | | | 174,860 | | |
預付租金和押金
|
| | | | 4,563 | | | | | | 5,256 | | |
延期發售成本
|
| | | | — | | | | | | 5,719 | | |
其他
|
| | | | 3,793 | | | | | | 14,240 | | |
預付款和其他流動資產
|
| | | | 118,129 | | | | | | 200,075 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
權益法投資
|
| | | | 2,653 | | | | | | 678,225 | | |
減值:權益法投資減值
|
| | | | — | | | | | | — | | |
總權益法投資,淨額
|
| | | | 2,653 | | | | | | 678,225 | | |
股權證券
|
| | | | — | | | | | | 675,824 | | |
減值:股權證券減值
|
| | | | — | | | | | | — | | |
總股本證券,淨額
|
| | | | — | | | | | | 675,824 | | |
長期投資總額
|
| | | | 2,653 | | | | | | 1,354,049 | | |
| | |
截至
12月31日 |
| |||
| | |
2021
|
| |||
財務狀況: | | | | | | | |
流動資產
|
| | | | 1,464,896 | | |
非流動資產
|
| | | | 1,259,714 | | |
總資產
|
| | |
|
2,724,610
|
| |
流動負債
|
| | | | 675,927 | | |
非流動負債
|
| | | | 956,934 | | |
總負債
|
| | | | 1,632,861 | | |
股東權益
|
| | | | 1,091,749 | | |
總負債和股東虧損
|
| | |
|
2,724,610
|
| |
| | |
年終了
12月31日 |
| |||
| | |
2021
|
| |||
運營結果: | | | | | | | |
總收入
|
| | | | 711,800 | | |
運營損失
|
| | | | (500,388) | | |
淨虧損
|
| | | | (389,593) | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
機械電子設備
|
| | | | 148,096 | | | | | | 158,849 | | |
運輸車輛
|
| | | | 5,245 | | | | | | 7,600 | | |
辦公室和其他設備
|
| | | | 4,101 | | | | | | 7,219 | | |
租賃改進
|
| | | | 30,065 | | | | | | 39,166 | | |
施工中
|
| | | | 365 | | | | | | 5,994 | | |
財產和設備
|
| | | | 187,872 | | | | | | 218,828 | | |
減去:累計折舊
|
| | | | (81,789) | | | | | | (115,672) | | |
財產和設備,淨額
|
| | | | 106,083 | | | | | | 103,156 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
收入成本
|
| | | | 1,684 | | | | | | 1,401 | | |
銷售和營銷費用
|
| | | | 355 | | | | | | 290 | | |
一般和行政費用
|
| | | | 23,148 | | | | | | 26,530 | | |
研發費用
|
| | | | 13,293 | | | | | | 14,916 | | |
折舊費用合計
|
| | | | 38,480 | | | | | | 43,137 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
軟件
|
| | | | 71,841 | | | | | | 69,732 | | |
減去:累計攤銷
|
| | | | (41,798) | | | | | | (38,706) | | |
無形資產淨值
|
| | | | 30,043 | | | | | | 31,026 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
收入成本
|
| | | | 96 | | | | | | 77 | | |
銷售和營銷費用
|
| | | | 1,027 | | | | | | 876 | | |
一般和行政費用
|
| | | | 2,535 | | | | | | 5,845 | | |
研發費用
|
| | | | 16,820 | | | | | | 15,077 | | |
攤銷費用總額
|
| | | | 20,478 | | | | | | 21,875 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
無擔保銀行貸款
|
| | | | 76,000 | | | | | | 932,000 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
流動負債 - 第三方
|
| | | | 7,677 | | | | | | 2,685 | | |
流動負債 - 關聯方
|
| | | | 151,694 | | | | | | 363,285 | | |
非流動負債 - 第三方
|
| | | | 55 | | | | | | 317 | | |
非流動負債 - 關聯方
|
| | | | 359,091 | | | | | | 472,749 | | |
合同負債,流動和非流動
|
| | | | 518,517 | | | | | | 839,036 | | |
截至2013年12月31日的一年
|
| |
金額
|
| |||
2022
|
| | | | 365,970 | | |
2023
|
| | | | 190,916 | | |
2024
|
| | | | 148,155 | | |
2025
|
| | | | 96,651 | | |
2026
|
| | | | 36,835 | | |
2027
|
| | | | 322 | | |
2028
|
| | | | 187 | | |
| | |
截至2012年12月31日
2020 |
|
無風險回報率(%)
|
| |
3.34%
|
|
波動性
|
| |
46.85%
|
|
預期股息收益率
|
| |
0.0%
|
|
預期期限
|
| |
3.6年
|
|
標的普通股公允價值
|
| |
31.34元
|
|
| | |
1月1日
2020 |
| |
添加
|
| |
中的更改
公允價值 包含 虧損 |
| |
結算
|
| |
12月31日
2020 |
| |||||||||||||||
負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
擔保責任
|
| | | | 40,635 | | | | | | — | | | | | | 39,635 | | | | | | — | | | | | | 80,270 | | |
| | |
1月1日
2021 |
| |
添加
|
| |
中的更改
公允價值 包含 虧損 |
| |
結算
(見附註17) |
| |
12月31日
2021 |
| |||||||||||||||
負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
保修負債
|
| | | | 80,270 | | | | | | — | | | | | | 111,299 | | | | | | (191,569) | | | | | | — | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
A系列優先股可退還押金(見附註17)
|
| | | | 1,032,104 | | | | | | — | | |
工資和福利應付款
|
| | | | 162,329 | | | | | | 228,999 | | |
應繳税金
|
| | | | 31,078 | | | | | | 39,094 | | |
產品保修
|
| | | | 15,070 | | | | | | 40,263 | | |
其他應付款和應計費用*
|
| | | | 68,432 | | | | | | 150,623 | | |
應計費用和其他流動負債
|
| | | | 1,309,013 | | | | | | 458,979 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
政府長期無息貸款
|
| | | | 1,125,310 | | | | | | — | | |
少: | | | | | | | | | | | | | |
未攤銷債務發行成本
|
| | | | (99,923) | | | | | | — | | |
長期債務,未攤銷債務淨髮行成本
|
| | | | 1,025,387 | | | | | | — | | |
當前分期付款
|
| | | | 250,000 | | | | |
|
—
|
| |
長期債務,淨額,不包括本期分期付款
|
| | | | 775,387 | | | | | | — | | |
| | |
天使系列
優先股 |
| |
系列A
優先股 |
| |
系列A+
優先股 |
| |
系列A++
優先股 |
| |
系列B
優先股 |
| | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
個共享
|
| |
攜帶
金額 |
| |
個共享
|
| |
攜帶
金額 |
| |
訂閲
應收賬款 |
| |
個共享
|
| |
攜帶
金額 |
| |
個共享
|
| |
攜帶
金額 |
| |
個共享
|
| |
攜帶
金額 |
| |
訂閲
應收賬款 |
| |
合計
|
| |||||||||||||||||||||||||||||||||||||||
截至1月1日的餘額
2020 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
優先股發行
|
| | | | — | | | | | | — | | | | | | 22,500,000 | | | | | | 1,238,526 | | | | | | (1,032,104) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 206,422 | | |
發行成本
|
| | | | — | | | | | | — | | | | | | — | | | | | | (8,500) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,500) | | |
增長
可贖回的 可兑換優先選項 個共享 |
| | | | — | | | | | | — | | | | | | — | | | | | | 101,286 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 101,286 | | |
外幣折算調整
|
| | | | — | | | | | | — | | | | | | — | | | | | | (66,733) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (66,733) | | |
截至2012年12月31日的餘額
2020 |
| | | | — | | | | | | — | | | | | | 22,500,000 | | | | | | 1,264,579 | | | | | | (1,032,104) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 232,475 | | |
優先股發行
|
| | | | 5,043,104 | | | | | | 273,519 | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,612,081 | | | | | | 1,331,641 | | | | | | 7,164,480 | | | | | | 452,241 | | | | | | 14,765,967 | | | | | | 1,104,188 | | | | | | (159,215) | | | | | | 3,002,374 | | |
發行成本
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,000) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,000) | | |
重新指定
普通股轉為 A系列首選 個共享 |
| | | | — | | | | | | — | | | | | | 1,964,286 | | | | | | 97,660 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 97,660 | | |
股東的認購貢獻
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,032,104 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,032,104 | | |
增長
可贖回的 可兑換優先選項 個共享 |
| | | | — | | | | | | 13,655 | | | | | | — | | | | | | 99,161 | | | | | | — | | | | | | — | | | | | | 79,336 | | | | | | — | | | | | | 23,005 | | | | | | — | | | | | | 28,407 | | | | | | — | | | | | | 243,564 | | |
外幣折算調整
|
| | | | — | | | | | | (3,589) | | | | | | — | | | | | | (32,087) | | | | | | — | | | | | | — | | | | | | (14,306) | | | | | | — | | | | | | 167 | | | | | | — | | | | | | (15,278) | | | | | | (177) | | | | | | (65,270) | | |
截至2012年12月31日的餘額
2021 |
| | | | 5,043,104 | | | | | | 283,585 | | | | | | 24,464,286 | | | | | | 1,429,313 | | | | | | — | | | | | | 24,612,081 | | | | | | 1,386,671 | | | | | | 7,164,480 | | | | | | 475,413 | | | | | | 14,765,967 | | | | | | 1,117,317 | | | | | | (159,392) | | | | | | 4,532,907 | | |
| | |
年終了
12月31日 |
| |||
| | |
2021
|
| |||
截至2021年1月1日的餘額
|
| | | | — | | |
新增:出資
|
| | | | 30,000 | | |
減去:全面虧損
|
| | | | (806) | | |
增加可贖回的非控股權益
|
| | | | 1,306 | | |
截至2021年12月31日的餘額
|
| | | | 30,500 | | |
| | |
RSU數量
|
| |
加權
平均 行使價 |
| |
加權
平均 公允價值 授權日 |
| |
加權
剩餘 合同年限 |
| |
聚合
內在價值 |
| |||||||||||||||
| | | | | | | | |
美元
|
| |
美元
|
| | | | | | | | | | | | | ||||||
2021年1月1日業績突出
|
| | | | 13,600,000 | | | | | | 0.06 | | | | | | 4.36 | | | | | | | | | | | | | | |
已批准(新的RSU)
|
| | | | 2,423,117 | | | | | | 1.47 | | | | | | 6.14 | | | | | | | | | | | | | | |
已批准(更換RSU)
|
| | | | 6,461,559 | | | | | | 0.34 | | | | | | 8.21 | | | | | | | | | | | | | | |
被沒收
|
| | | | (100,000) | | | | | | 0.01 | | | | | | 4.42 | | | | | | | | | | | | | | |
已更換
|
| | | | (6,461,559) | | | | | | 0.34 | | | | | | 4.64 | | | | | | | | | | | | | | |
在2021年12月31日表現突出
|
| | | | 15,923,117 | | | | | | 0.27 | | | | | | 6.08 | | | | | | | | | | | | | | |
已歸屬且預計將於2021年12月31日歸屬
|
| | |
|
15,923,117
|
| | | | | 0.27 | | | | | | 6.08 | | | | | | 8.85 | | | | | | 5.97 | | |
自2021年12月31日起可行使
|
| | |
|
4,276,000
|
| | | | | 0.10 | | | | | | 6.74 | | | | | | 8.79 | | | | | | 6.65 | | |
| | |
截至2013年12月31日的年度
|
| |||
| | |
2020
|
| |
2021
|
|
無風險收益率 | | |
0.17% – 2.91%
|
| |
0.35% – 2.70%
|
|
波動性 | | |
44.68% – 54.39%
|
| |
41.13% – 50.60%
|
|
預期股息收益率 | | |
0.0%
|
| |
0.0%
|
|
標的普通股公允價值
|
| |
3.77美元 - 美元4.8美元(相當於
25.95元 - 31.34元) |
| |
5.08美元 - 美元8.89美元(相當於
33.37元 - 56.61元) |
|
預期條款 | | |
10年
|
| |
10年
|
|
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
研發費用
|
| | | | 6,501 | | | | | | 80,872 | | |
銷售和營銷費用
|
| | | | 723 | | | | | | 7,321 | | |
收入成本
|
| | | | — | | | | | | 6,524 | | |
一般和行政費用
|
| | | | 4,186 | | | | | | 68,764 | | |
合計 | | | | | 11,410 | | | | | | 163,481 | | |
| | |
數量:
選項 |
| |
加權
平均 練習 價格 |
| |
加權
平均 公允價值 授權日 |
| |
加權
剩餘 合同 年 |
| |
聚合
固有的 值 |
| |||||||||||||||
| | | | | | | | |
美元
|
| |
美元
|
| | | | | | | | | | | | | ||||||
2021年1月1日業績突出
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | |
已批准
|
| | | | 11,379,900 | | | | | | 11.57 | | | | | | 3.49 | | | | | | | | | | | | | | |
被沒收
|
| | | | (247,025) | | | | | | 11.57 | | | | | | 3.48 | | | | | | | | | | | | | | |
在2021年12月31日表現突出
|
| | | | 11,132,875 | | | | | | 11.57 | | | | | | 3.49 | | | | | | | | | | | | | | |
已歸屬且預計將於2021年12月31日歸屬
|
| | |
|
11,132,875
|
| | | |
|
11.57
|
| | | | | 3.49 | | | | | | 9.68 | | | | | | — | | |
自2021年12月31日起可行使
|
| | |
|
—
|
| | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
截至2013年12月31日的年度
|
|
| | |
2021
|
|
無風險收益率
|
| |
1.20% – 1.65%
|
|
波動性
|
| |
44.03% – 44.47%
|
|
預期股息收益率
|
| |
0.0%
|
|
標的普通股公允價值
|
| |
$8.33 - $9.01
|
|
預期條款
|
| |
10年
|
|
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
商品銷售收入
|
| | |
|
1,678,234
|
| | | |
|
1,983,817
|
| |
汽車計算平臺
|
| | | | 1,265,227 | | | | | | 1,423,548 | | |
SoC核心模塊
|
| | | | 203,402 | | | | | | 333,421 | | |
汽車商品及其他產品
|
| | | | 209,605 | | | | | | 226,848 | | |
軟件許可證收入
|
| | |
|
71,297
|
| | | |
|
261,265
|
| |
服務收入
|
| | |
|
491,532
|
| | | |
|
533,981
|
| |
汽車計算平臺 - 設計開發服務
|
| | | | 297,801 | | | | | | 306,358 | | |
連接服務
|
| | | | 172,841 | | | | | | 188,349 | | |
其他服務
|
| | | | 20,890 | | | | | | 39,274 | | |
總收入
|
| | | | 2,241,063 | | | | | | 2,779,063 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
時間點
|
| | | | 2,068,222 | | | | | | 2,590,714 | | |
隨着時間的推移
|
| | | | 172,841 | | | | | | 188,349 | | |
總收入
|
| | | | 2,241,063 | | | | | | 2,779,063 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
開曼羣島
|
| | | | 55,644 | | | | | | (4,811) | | |
香港特別行政區
|
| | | | 93 | | | | | | (53,347) | | |
瑞典
|
| | | | — | | | | | | (310) | | |
英國
|
| | | | — | | | | | | (11,164) | | |
中華人民共和國,不包括香港特別行政區
|
| | | | (495,513) | | | | | | (1,112,353) | | |
合計 | | | | | (439,776) | | | | | | (1,181,985) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
當期所得税支出
|
| | |
|
228
|
| | | |
|
3,447
|
| |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
計算預期所得税優惠
|
| | | | (25)% | | | | | | (25)% | | |
税率優惠效果
|
| | | | 11% | | | | | | 10% | | |
不同税收管轄權的影響
|
| | | | (3)% | | | | | | (1)% | | |
不可扣除的費用
|
| | | | 4% | | | | | | 5% | | |
研發費用附加扣除
|
| | | | (8)% | | | | | | (6)% | | |
估值免税額變動
|
| | | | 21% | | | | | | 17% | | |
實際所得税支出
|
| | | | — | | | | | | — | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
遞延税金資產: | | | | | | | | | | | | | |
庫存
|
| | | | 6,658 | | | | | | 6,431 | | |
壞賬準備
|
| | | | — | | | | | | 487 | | |
累計產品保修
|
| | | | 3,389 | | | | | | 8,483 | | |
應計工資和福利
|
| | | | 7,398 | | | | | | 8,704 | | |
未開票的支出和其他負債
|
| | | | 50,764 | | | | | | 48,520 | | |
權益法投資的未實現投資損失
|
| | | | 1,217 | | | | | | 3,395 | | |
捐贈
|
| | | | — | | | | | | 450 | | |
淨營業虧損結轉
|
| | | | 292,945 | | | | | | 473,845 | | |
遞延税金資產總額
|
| | | | 362,371 | | | | | | 550,315 | | |
減去:估值免税額
|
| | | | (362,371) | | | | | | (550,315) | | |
遞延所得税淨資產
|
| | | | — | | | | | | — | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
截至1月1日的餘額
|
| | | | 268,702 | | | | | | 362,371 | | |
本年度增長
|
| | | | 93,669 | | | | | | 187,944 | | |
截至12月31日的餘額
|
| | |
|
362,371
|
| | | |
|
550,315
|
| |
截至2013年12月31日的一年
|
| |
金額
|
| |||
2022
|
| | | | 7,771 | | |
2023
|
| | | | 21,870 | | |
2024
|
| | | | 13,017 | | |
2025
|
| | | | 2,135 | | |
2026
|
| | | | 42,047 | | |
之後
|
| | | | 2,946,673 | | |
合計 | | | | | 3,033,513 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
分子: | | | | | | | | | | | | | |
可歸因於ECARX控股公司的淨虧損
|
| | | | (439,659) | | | | | | (1,180,921) | | |
可贖回可轉換優先股的增加
|
| | | | (101,286) | | | | | | (243,564) | | |
計算基本和稀釋後每股淨虧損的分子
|
| | | | (540,945) | | | | | | (1,424,485) | | |
分母: | | | | | | | | | | | | | |
普通股加權平均數 - 基本股和稀釋股
|
| | | | 200,000,000 | | | | | | 198,407,045 | | |
計算基本和稀釋後每股淨虧損的分母
|
| | | | 200,000,000 | | | | | | 198,407,045 | | |
普通股股東應佔每股淨虧損 | | | | | | | | | | | | | |
-基本和稀釋
|
| | | | (2.70) | | | | | | (7.18) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
可贖回可轉換優先股
|
| | | | 22,500,000 | | | | | | 76,049,918 | | |
認股權證
|
| | | | 5,043,104 | | | | | | — | | |
| | |
合計
|
| |
少於
一年 |
| |
1-2年
|
| |
2-3年
|
| ||||||||||||
經營租賃承諾額
|
| | | | 59,226 | | | | | | 34,882 | | | | | | 21,169 | | | | | | 3,175 | | |
| | |
合計
|
| |
少於
一年 |
| ||||||
採購承諾
|
| | | | 126,494 | | | | | | 126,494 | | |
| | |
合計
|
| |
少於
一年 |
| ||||||
資本承諾
|
| | | | 14,597 | | | | | | 14,597 | | |
主要關聯方名稱
|
| |
關係性質
|
|
浙江吉利控股集團有限公司及其子公司(“吉利集團”)
|
| | 公司控股股東控制的實體 | |
Proton Holdings Berhad及其子公司(“Proton Group”)
|
| | 公司控股股東具有重大影響力的實體 | |
浙江環富科技有限公司(“浙江環富”,前身為浙江一卡通科技有限公司,“浙江一卡通”)
|
| | 公司控股股東控制的實體 | |
西安聯盛智能科技有限公司 | | | 公司控股股東控制的實體 | |
SiEngine科技有限公司(“SiEngine”) | | | 受公司重大影響的實體 | |
安徽新智科技有限公司 | | | 受公司重大影響的實體 | |
蘇州同捷汽車電子有限公司 | | | 受公司重大影響的實體 | |
JICA智能機器人有限公司(“JICA智能”)
|
| | 受公司重大影響的實體 | |
湖北東駿汽車電子科技有限公司及其子公司
|
| | 受公司重大影響的實體 | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
收入(一): | | | | | | | | | | | | | |
商品銷售收入
|
| | |
|
1,275,777
|
| | | |
|
1,466,340
|
| |
汽車計算平臺
|
| | | | 1,231,429 | | | | | | 1,410,566 | | |
汽車商品及其他產品
|
| | | | 44,348 | | | | | | 55,774 | | |
軟件許可證收入
|
| | |
|
18,168
|
| | | |
|
24,788
|
| |
服務收入
|
| | |
|
444,709
|
| | | |
|
532,625
|
| |
汽車計算平臺 - 設計開發服務
|
| | | | 251,471 | | | | | | 306,027 | | |
連接服務
|
| | | | 172,490 | | | | | | 187,781 | | |
其他服務
|
| | | | 20,748 | | | | | | 38,817 | | |
合計 | | | | | 1,738,654 | | | | | | 2,023,753 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
購買產品和服務(二)
|
| | | | 8,186 | | | | | | 293,552 | | |
辦公空間租賃和行政服務(二)
|
| | | | 3,391 | | | | | | 1,093 | | |
關聯方到期借款利息收入(四)
|
| | | | — | | | | | | 717 | | |
應付關聯方借款的利息支出(三)
|
| | | | 872 | | | | | | 212 | | |
關聯方貸款(四)
|
| | | | — | | | | | | 28,850 | | |
進軍浙江環府(四)
|
| | | | 103,024 | | | | | | 19,806 | | |
浙江環府預付款徵集(四)
|
| | | | 81,026 | | | | | | 90,155 | | |
償還關聯方借款(三)
|
| | | | — | | | | | | 65,152 | | |
關聯方借款(三)
|
| | | | — | | | | | | 315,152 | | |
向浙江環富轉讓財產和設備(V)
|
| | | | — | | | | | | 707 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
應收賬款 - 關聯方,淨額(I)
|
| | | | 673,784 | | | | | | 768,747 | | |
關聯方應付款項(二)(四)
|
| | | | 78,616 | | | | | | 41,278 | | |
應付帳款 - 關聯方(II)
|
| | | | 343,017 | | | | | | 111,531 | | |
應付關聯方的金額(三)(六)(八)
|
| | | | 53,905 | | | | | | 376,906 | | |
其他非流動資產 - 關聯方(Vii)
|
| | | | 353 | | | | | | 1,929 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
資產 | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | |
現金
|
| | | | 98,271 | | | | | | 158,755 | | |
預付款和其他資產
|
| | | | — | | | | | | 5,751 | | |
關聯方應付金額
|
| | | | 97,873 | | | | | | 3,217,624 | | |
流動資產總額
|
| | | | 196,144 | | | | | | 3,382,130 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
總資產
|
| | | | 196,144 | | | | | | 3,382,130 | | |
流動負債 | | | | | | | | | | | | | |
應付賬款
|
| | | | — | | | | | | 108 | | |
應付關聯方金額
|
| | | | 7,803 | | | | | | 85,390 | | |
虧損超過子公司和VIE投資的份額
|
| | | | 2,031,416 | | | | | | 2,866,711 | | |
流動負債總額
|
| | | | 2,039,219 | | | | | | 2,952,209 | | |
總負債
|
| | | | 2,039,219 | | | | | | 2,952,209 | | |
夾層股權 | | | | | | | | | | | | | |
天使可贖回可轉換優先股系列
|
| | | | — | | | | | | 283,585 | | |
A系列可贖回可轉換優先股
|
| | | | 1,264,579 | | | | | | 1,429,313 | | |
系列A+可贖回可轉換優先股
|
| | | | — | | | | | | 1,386,671 | | |
系列A++可贖回可轉換優先股
|
| | | | — | | | | | | 475,413 | | |
B系列可贖回可轉換優先股
|
| | | | — | | | | | | 1,117,317 | | |
A系列可贖回可轉換優先股的應收認購
個共享 |
| | | | (1,032,104) | | | | | | — | | |
B系列可贖回可轉換優先股股東的應收認購
|
| | | | — | | | | | | (159,392) | | |
夾層總股本
|
| | | | 232,475 | | | | | | 4,532,907 | | |
股東虧損 | | | | | | | | | | | | | |
普通股
|
| | | | 7 | | | | | | 7 | | |
國庫股
|
| | | | — | | | | | | — | | |
新增實收資本
|
| | | | 165,412 | | | | | | — | | |
累計虧損
|
| | | | (2,242,466) | | | | | | (4,109,041) | | |
累計其他綜合收益
|
| | | | 1,497 | | | | | | 6,048 | | |
股東虧損總額
|
| | | | (2,075,550) | | | | | | (4,102,986) | | |
總負債、夾層權益和股東虧損
|
| | | | 196,144 | | | | | | 3,382,130 | | |
|
| | |
年終12月31日
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
一般和行政費用
|
| | | | — | | | | | | (17,660) | | |
利息收入
|
| | | | 431 | | | | | | 885 | | |
利息支出
|
| | | | — | | | | | | (514) | | |
外匯兑換收益
|
| | | | 55,213 | | | | | | 12,478 | | |
子公司和VIE的虧損份額
|
| | | | (495,303) | | | | | | (1,176,110) | | |
所得税前虧損
|
| | | | (439,659) | | | | | | (1,180,921) | | |
| | |
年終12月31日
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
所得税費用
|
| | | | — | | | | | | — | | |
淨虧損
|
| | | | (439,659) | | | | | | (1,180,921) | | |
|
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
經營活動中使用的淨現金
|
| | | | (266) | | | | | | (22,741) | | |
投資活動中使用的淨現金
|
| | | | (97,873) | | | | | | (3,121,321) | | |
融資活動提供的現金淨額
|
| | | | 206,422 | | | | | | 3,222,206 | | |
外幣匯率變動對現金的影響
|
| | | | (10,012) | | | | | | (17,660) | | |
現金淨增長
|
| | | | 98,271 | | | | | | 60,484 | | |
年初現金
|
| | | | — | | | | | | 98,271 | | |
年終現金
|
| | | | 98,271 | | | | | | 158,755 | | |
| | |
備註:
|
| |
截至
12月31日 2021 |
| |
截至6月30日
2022 |
| ||||||
| | | | | |
人民幣
|
| |
人民幣
|
| ||||||
資產 | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | |
現金
|
| |
1(d)
|
| | | | 877,959 | | | | | | 583,146 | | |
受限現金(包括VIE的受限現金,截至2021年12月31日和2022年6月30日,只能用於償還VIE的債務人民幣23,004元和零)
|
| |
1(d)
|
| | | | 23,004 | | | | | | 55,000 | | |
應收賬款 - 第三方淨額
|
| |
2
|
| | | | 184,546 | | | | | | 227,964 | | |
應收賬款 - 關聯方,淨額
|
| |
2, 21(c)
|
| | | | 768,747 | | | | | | 217,563 | | |
應收票據(包括VIE的應收票據,只能為
用於清償VIE債務110,550元,截至 為零 2021年12月31日和2022年6月30日) |
| |
3
|
| | | | 137,710 | | | | | | 113,839 | | |
庫存
|
| |
4
|
| | | | 223,319 | | | | | | 183,471 | | |
關聯方應付金額
|
| |
21(c)
|
| | | | 41,278 | | | | | | 32,037 | | |
預付款和其他流動資產
|
| |
5
|
| | | | 200,075 | | | | | | 222,219 | | |
流動資產總額
|
| | | | | | | 2,456,638 | | | | | | 1,635,239 | | |
非流動資產 | | | | | | | | | | | | | | | | |
長期投資
|
| |
6
|
| | | | 1,354,049 | | | | | | 1,225,301 | | |
財產和設備,淨額
|
| |
7
|
| | | | 103,156 | | | | | | 100,684 | | |
無形資產淨值
|
| |
8
|
| | | | 31,026 | | | | | | 29,972 | | |
經營性租賃使用權資產
|
| |
12
|
| | | | — | | | | | | 101,663 | | |
其他非流動資產 - 第三方
|
| | | | | | | 19,904 | | | | | | 19,139 | | |
其他非流動資產 - 關聯方
|
| |
21(c)
|
| | | | 1,929 | | | | | | 208,503 | | |
非流動資產合計
|
| | | | | | | 1,510,064 | | | | | | 1,685,262 | | |
總資產
|
| | | | | | | 3,966,702 | | | | | | 3,320,501 | | |
| | |
備註:
|
| |
截至
12月31日 2021 |
| |
截至6月30日
2022 |
| ||||||
| | | | | |
人民幣
|
| |
人民幣
|
| ||||||
負債 | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | |
短期借款(包括VIE於2021年12月31日和2022年6月30日向本公司無追索權的短期借款人民幣93.2萬元和零)
|
| |
9
|
| | | | 932,000 | | | | | | 480,000 | | |
應付賬款 - 第三方(包括VIE截至2021年12月31日和2022年6月30日的無追索權VIE應付賬款人民幣622,867元和零)
|
| | | | | | | 649,967 | | | | | | 490,178 | | |
應付賬款 - 相關方(包括VIE應付賬款)
截至 ,公司無追索權人民幣99,906元,零 2021年12月31日和2022年6月30日) |
| |
21(c)
|
| | | | 111,531 | | | | | | 142,305 | | |
應付票據(包括無追索權的VIE應付票據)
截至2021年12月31日和2021年6月30日,公司為人民幣127,304元,為零。 分別為 2022) |
| | | | | | | 127,304 | | | | | | 155,000 | | |
應付關聯方的可轉換票據
|
| |
11
|
| | | | — | | | | | | 66,981 | | |
應付關聯方金額(包括應付關聯方金額
截至 公司無追索權的VIE人民幣309,010元,為零 2021年12月31日和2022年6月30日) |
| |
21(c)
|
| | | | 376,906 | | | | | | 712,211 | | |
合同負債,目前的 - 第三方(包括VIE截至2021年12月31日和2022年6月30日的合同負債,目前的 - 第三方,無追索權的VIE分別為2,685元和零)
|
| |
17
|
| | | | 2,685 | | | | | | 993 | | |
合同責任、當期 - 相關方(含合同責任、
VIE當前的 - 關聯方,無追索權的公司 人民幣363,285元,截至2021年12月31日和2022年6月30日為零。 分別為 ) |
| |
17
|
| | | | 363,285 | | | | | | 235,276 | | |
當期經營租賃負債
|
| |
12
|
| | | | — | | | | | | 31,900 | | |
應計費用和其他流動負債(包括應計費用)
VIE對公司無追索權的其他流動負債 人民幣442,588元,截至2021年12月31日和2022年6月30日為零。 分別為 ) |
| |
10
|
| | | | 458,979 | | | | | | 363,157 | | |
流動負債總額
|
| | | | | | | 3,022,657 | | | | | | 2,678,001 | | |
非流動負債 | | | | | | | | | | | | | | | | |
合同責任,非流動 - 第三方(含合同責任,
VIE的非當前 - 第三方,不向本公司追索 人民幣317元,截至2021年12月31日和2022年6月30日為零。 分別為 ) |
| |
17
|
| | | | 317 | | | | | | 193 | | |
合同責任、非流動 - 關聯方(包括合同責任、VIE非流動 - 關聯方截至2021年12月31日和2022年6月30日的無追索權分別為人民幣472,749元和零)
|
| |
17
|
| | | | 472,749 | | | | | | 373,365 | | |
非流動經營租賃負債
|
| |
12
|
| | | | — | | | | | | 68,476 | | |
| | |
備註:
|
| |
截至
12月31日 2021 |
| |
截至6月30日
2022 |
| ||||||
| | | | | |
人民幣
|
| |
人民幣
|
| ||||||
其他非流動負債(包括VIE截至2021年12月31日和2022年6月30日,對公司無追索權的其他非流動負債分別為人民幣16,292元和零)
|
| | | | | | | 16,292 | | | | | | 20,049 | | |
非流動負債合計
|
| | | | | | | 489,358 | | | | | | 462,083 | | |
總負債
|
| | | | | | | 3,512,015 | | | | | | 3,140,084 | | |
| | | | | | | | | | | | | | | | |
承付款和或有事項
|
| |
20
|
| | | | | | | | | | | | |
夾層股權 | | | | | | | | | | | | | | | | |
系列天使可贖回可轉換優先股(截至2021年12月31日和2022年6月30日的面值為0.000005美元,授權、發行和發行的股份為5,043,104股;截至2021年12月31日和2022年6月30日的贖回價值為人民幣283,585元和人民幣309,181元;截至2021年12月31日和2022年6月30日的清算優先權分別為人民幣273,519元)
|
| |
13
|
| | | | 283,585 | | | | | | 309,181 | | |
A系列可贖回可轉換優先股(面值0.000005美元,
截至12月31日,24,464,286股已授權、已發行和已發行股票 2021年6月30日和2022年6月30日;贖回金額1,429,313元和 截至2021年12月31日和2022年6月30日,人民幣1,553,405元;清算 截至2021年12月31日和2022年6月30日,優惠人民幣1,336,186元 分別為 ) |
| |
13
|
| | | | 1,429,313 | | | | | | 1,553,405 | | |
A+系列可贖回可轉換優先股(截至2021年12月31日和2022年6月30日,A+可贖回優先股面值0.000005美元,授權、發行和發行股票24,612,081股;截至2021年12月31日和2022年6月30日,贖回價值人民幣1,386,671元和人民幣1,511,727元;截至2021年12月31日和2022年6月30日的清算優先權分別為人民幣1,331,641元)
|
| |
13
|
| | | | 1,386,671 | | | | | | 1,511,727 | | |
A+系列可贖回可轉換優先股(截至2021年12月31日和2022年6月30日,A++可贖回優先股面值0.000005美元,授權、發行和發行股票7164,480股;截至2021年12月31日和2022年6月30日,贖回金額分別為人民幣475,413元和人民幣518,320元;截至2021年12月31日和2022年6月30日的清算優先權分別為人民幣452,241元)
|
| |
13
|
| | | | 475,413 | | | | | | 518,320 | | |
B系列可贖回可轉換優先股(面值0.000005美元,
截至12月31日14,765,967股已授權、已發行和已發行股票 2021和2022年6月30日;贖回金額為人民幣1,117,317元和 截至2021年12月31日和2022年6月30日,人民幣1219,213元;清算 截至2021年12月31日和2022年6月30日,人民幣1,104,188元的優惠 分別為 ) |
| |
13
|
| | | | 1,117,317 | | | | | | 1,219,213 | | |
B系列可贖回可轉換優先股股東的應收認購
|
| |
13
|
| | | | (159,392) | | | | | | — | | |
可贖回的非控股權益
|
| |
14(a)
|
| | | | 30,500 | | | | | | — | | |
夾層總股本
|
| | | | | | | 4,563,407 | | | | | | 5,111,846 | | |
|
| | |
備註:
|
| |
截至
12月31日 2021 |
| |
截至6月30日
2022 |
| ||||||
| | | | | |
人民幣
|
| |
人民幣
|
| ||||||
| | | | | | | | | | | | | | | | |
股東虧損 | | | | | | | | | | | | | | | | |
普通股(面值0.000005美元,授權9,923,950,082股)
截至2021年12月31日和2022年6月30日;193,835,714和198,035,714 截至2021年12月31日和2021年6月30日發行和發行的股票 分別為 2022) |
| | | | | | | 7 | | | | | | 7 | | |
按成本價計算的庫存股(截至2021年12月31日和2022年6月30日分別持有4200,000股和零股)
|
| | | | | | | — | | | | | | — | | |
新增實收資本
|
| | | | | | | — | | | | | | 17,195 | | |
累計虧損
|
| | | | | | | (4,109,041) | | | | | | (4,740,364) | | |
累計其他綜合收益(虧損)
|
| | | | | | | 6,048 | | | | | | (208,267) | | |
ECARX控股公司普通股股東應佔虧損總額
|
| | | | | | | (4,102,986) | | | | | | (4,931,429) | | |
不可贖回的非控股權益
|
| |
14(b)
|
| | | | (5,734) | | | | | | — | | |
股東虧損總額
|
| | | | | | | (4,108,720) | | | | | | (4,931,429) | | |
負債、夾層股權和股東虧損
|
| | | | | | | 3,966,702 | | | | | | 3,320,501 | | |
|
| | | | | |
截至6月30日的6個月
|
| | |||||||||||
| | |
備註:
|
| |
2021
|
| |
2022
|
| | ||||||||
| | | | | |
人民幣
|
| |
人民幣
|
| | ||||||||
收入
|
| |
17
|
| | | | | | | | | | | | | | ||
貨物銷售收入(含關聯方分別為人民幣597,777元和人民幣613,655元,截至2021年、2021年和2022年6月30日止6個月)
|
| | | | | | | 802,679 | | | | | | 858,080 | | | | ||
軟件許可收入(包括關聯方在截至2021年6月30日、2021年6月和2022年6月的六個月分別為人民幣10,791元和人民幣15,481元)
|
| | | | | | | 162,303 | | | | | | 78,995 | | | | ||
服務收入(包括關聯方在截至2021年6月30日、2021年6月和2022年6月的六個月分別為人民幣114,054元和人民幣375,298元)
|
| | | | | | | 119,880 | | | | | | 375,495 | | | | ||
總收入
|
| | | | | | | 1,084,862 | | | | | | 1,312,570 | | | | ||
銷貨成本(含關聯方金額人民幣1,329元、人民幣164,888元)
截至2021年6月30日、2021年6月30日和2022年6月30日止六個月) |
| | | | | | | (689,052) | | | | | | (687,208) | | | | ||
軟件許可證成本
|
| | | | | | | (16,167) | | | | | | (29,577) | | | | ||
服務成本(包括關聯方在截至2021年6月30日、2021年6月和2022年6月30日的六個月內分別為零和人民幣22,097元)
|
| | | | | | | (82,984) | | | | | | (169,138) | | | | ||
收入總成本
|
| | | | | | | (788,203) | | | | | | (885,923) | | | | ||
毛利
|
| | | | | | | 296,659 | | | | | | 426,647 | | | | ||
研發費用(包括關聯方在截至2021年、2021年和2022年6月30日的6個月內分別為人民幣926元和人民幣29642元)
|
| | | | | | | (485,894) | | | | | | (596,055) | | | | ||
銷售和營銷費用(包括關聯方在截至2021年6月30日、2021年6月和2022年6月30日的六個月內分別為零和人民幣64元)
|
| | | | | | | (30,806) | | | | | | (34,738) | | | | ||
一般和行政費用(包括關聯方在截至2021年6月30日、2021年6月和2022年6月30日的6個月內分別為人民幣213元和人民幣1004元)
|
| | | | | | | (186,335) | | | | | | (408,007) | | | | ||
其他一般費用
|
| | | | | | | (455) | | | | | | (1,534) | | | | | |
總運營費用
|
| | | | | | | (703,490) | | | | | | (1,040,334) | | | | ||
運營損失
|
| | | | | | | (406,831) | | | | | | (613,687) | | | | ||
利息收入(包括關聯方金額為零,前六個月2,759元人民幣)
截至2021年6月30日和2022年6月30日) |
| | | | | | | 7,111 | | | | | | 4,584 | | | | ||
利息支出(包括關聯方在截至2021年6月30日、2021年6月30日和2022年6月30日的6個月內分別為人民幣131元和人民幣4517元)
|
| | | | | | | (111,054) | | | | | | (19,153) | | | | ||
權益法投資成果份額
|
| | | | | | | 487 | | | | | | (65,995) | | | | ||
股權證券的未實現收益
|
| |
6
|
| | | | — | | | | | | 34,615 | | | | ||
子公司解除合併的收益
|
| |
6
|
| | | | — | | | | | | 71,974 | | | | ||
權證負債公允價值變動
|
| | | | | | | (111,299) | | | | | | — | | | | ||
政府撥款
|
| |
15
|
| | | | 3,031 | | | | | | 28,154 | | | | ||
外幣匯兑損益,淨額
|
| | | | | | | 13,637 | | | | | | (10,656) | | | | ||
所得税前虧損
|
| | | | | | | (604,918) | | | | | | (570,164) | | | | ||
所得税費用
|
| |
18
|
| | | | (1,418) | | | | | | (432) | | | | ||
淨虧損
|
| | | | | | | (606,336) | | | | | | (570,596) | | | | ||
不可贖回的非控股權益造成的淨(收益)虧損
|
| | | | | | | (1,584) | | | | | | 1,444 | | | | ||
可贖回非控股權益的淨虧損
|
| | | | | | | — | | | | | | 464 | | | | ||
可歸因於ECARX控股公司的淨虧損
|
| | | | | | | (607,920) | | | | | | (568,688) | | | | ||
增加可贖回的非控股權益
|
| |
14
|
| | | | — | | | | | | (714) | | | | ||
ECARX控股公司的可用淨虧損。
|
| | | | | | | (607,920) | | | | | | (569,402) | | | | ||
可贖回可轉換優先股的增加
|
| |
13
|
| | | | (67,078) | | | | | | (177,842) | | | | ||
ECARX控股公司普通股股東的淨虧損
|
| | | | | | | (674,998) | | | | | | (747,244) | | | | ||
普通股每股虧損
|
| | | | | | | | | | | | | | | | | ||
-基本和稀釋
|
| |
19
|
| | | | (3.40) | | | | | | (3.77) | | | | ||
用於計算每股普通股虧損的普通股加權平均數 | | | | | | | | | | | | | | | | | | ||
-基本和稀釋
|
| |
19
|
| | | | 198,777,778 | | | | | | 198,035,714 | | | | ||
淨虧損
|
| | | | | | | (606,336) | | | | | | (570,596) | | | | ||
其他綜合損失: | | | | | | | | | | | | | | | | | | ||
扣除零所得税後的外幣折算調整
|
| | | | | | | (13,646) | | | | | | (214,315) | | | | ||
全面虧損
|
| | | | | | | (619,982) | | | | | | (784,911) | | | | ||
不可贖回的非控股權益造成的綜合(收益)損失
|
| | | | | | | (1,584) | | | | | | 1,444 | | | | ||
可贖回非控股權益的綜合虧損
|
| | | | | | | — | | | | | | 464 | | | | ||
可歸因於ECARX控股公司的全面虧損
|
| | | | | | | (621,566) | | | | | | (783,003) | | | |
| | |
普通股
|
| |
國庫股
|
| |
額外的
實收 大寫 |
| |
累計
赤字 |
| |
累計
其他 全面 收入 |
| |
總赤字
歸屬 轉為普通 股東 公司的 |
| |
不可贖回
非控制性 興趣 |
| |
合計
股東的 赤字 |
| ||||||||||||||||||||||||||||||||||||
| | |
編號
第 個,共 個 個共享 |
| |
金額
|
| |
編號
第 個,共 個 個共享 |
| |
金額
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | |
人民幣
|
| | | | | | | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| ||||||||||||||||||||||||
截至2021年1月1日的餘額
|
| | | | 200,000,000 | | | | | | 7 | | | | | | — | | | | | | — | | | | | | 165,412 | | | | | | (2,242,466) | | | | | | 1,497 | | | | | | (2,075,550) | | | | | | 11,507 | | | | | | (2,064,043) | | |
淨虧損
|
| | |
|
—
|
| | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (607,920) | | | | | | — | | | | | | (607,920) | | | | | | 1,584 | | | | | | (606,336) | | |
股份薪酬(附註16)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,365 | | | | | | — | | | | | | — | | | | | | 23,365 | | | | | | — | | | | | | 23,365 | | |
可贖回增值
可轉換優先股 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (67,078) | | | | | | — | | | | | | — | | | | | | (67,078) | | | | | | — | | | | | | (67,078) | | |
將普通股重新指定為A系列優先股
|
| | | | (1,964,286) | | | | | | — | | | | | | — | | | | | | — | | | | | | (81,208) | | | | | | — | | | | | | — | | | | | | (81,208) | | | | | | — | | | | | | (81,208) | | |
非控股股東的貢獻
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,000 | | | | | | 2,000 | | |
扣除零所得税後的外幣折算調整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (13,646) | | | | | | (13,646) | | | | | | — | | | | | | (13,646) | | |
截至2021年6月30日的餘額
|
| | | | 198,035,714 | | | | |
|
7
|
| | | | | — | | | | | | — | | | | | | 40,491 | | | | | | (2,850,386) | | | | | | (12,149) | | | | | | (2,822,037) | | | | | | 15,091 | | | | | | (2,806,946) | | |
| | |
普通股
|
| |
國庫股
|
| |
額外的
實收 大寫 |
| |
累計
赤字 |
| |
累計
其他 全面 收入 |
| |
總赤字
歸屬 轉為普通 股東 公司的 |
| |
不可贖回
非控制性 興趣 |
| |
合計
股東的 赤字 |
| ||||||||||||||||||||||||||||||||||||
| | |
編號
第 個,共 個 個共享 |
| |
金額
|
| |
編號
第 個,共 個 個共享 |
| |
金額
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | |
人民幣
|
| | | | | | | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| ||||||||||||||||||||||||
截至2022年1月1日的餘額
|
| | | | 193,835,714 | | | | | | 7 | | | | | | 4,200,000 | | | | | | — | | | | | | — | | | | | | (4,109,041) | | | | | | 6,048 | | | | | | (4,102,986) | | | | | | (5,734) | | | | | | (4,108,720) | | |
淨虧損*
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (568,688) | | | | | | — | | | | | | (568,688) | | | | | | (1,444) | | | | | | (570,132) | | |
可贖回增值
非控股權益 (注14) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (714) | | | | | | — | | | | | | (714) | | | | | | — | | | | | | (714) | | |
子公司解除合併
(注14) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,178 | | | | | | 7,178 | | |
普通股重新發行
|
| | | | 4,200,000 | | | | | | — | | | | | | (4,200,000) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
基於股份的薪酬
(注16) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 195,037 | | | | | | — | | | | | | — | | | | | | 195,037 | | | | | | — | | | | | | 195,037 | | |
可贖回可轉換優先股的增加(附註13)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (177,842) | | | | | | — | | | | | | — | | | | | | (177,842) | | | | | | — | | | | | | (177,842) | | |
重組中被視為對股東的分配
(注1(B)) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (61,921) | | | | | | — | | | | | | (61,921) | | | | | | — | | | | | | (61,921) | | |
外幣折算
調整,淨額為零 所得税 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (214,315) | | | | | | (214,315) | | | | | | — | | | | | | (214,315) | | |
截至2022年6月30日的餘額
|
| | | | 198,035,714 | | | | | | 7 | | | | | | — | | | | | | — | | | | | | 17,195 | | | | | | (4,740,364) | | | | | | (208,267) | | | | | | (4,931,429) | | | | | | — | | | | | | (4,931,429) | | |
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
經營活動: | | | | | | | | | | | | | |
經營活動中使用的淨現金
|
| | | | (294,029) | | | | | | (286,977) | | |
投資活動: | | | | ||||||||||
購置物業設備和無形資產
|
| | | | (33,367) | | | | | | (74,570) | | |
蘇州光子基質解固過程中處置的現金
|
| | | | — | | | | | | (22,643) | | |
收購股權投資支付的現金
|
| | | | (260,000) | | | | | | (67,790) | | |
湖北東軍拆遷收到的現金
|
| | | | — | | | | | | 1,000 | | |
對權益法被投資人的財務支持
|
| | | | — | | | | | | (28,500) | | |
關聯方貸款
|
| | | | — | | | | | | (8,060) | | |
收借給關聯方的貸款
|
| | | | — | | | | | | 25,000 | | |
給關聯方的預付款
|
| | | | (19,806) | | | | | | — | | |
向關聯方收取預付款
|
| | | | 90,155 | | | | | | — | | |
投資活動中使用的淨現金
|
| | | | (223,018) | | | | | | (175,563) | | |
融資活動: | | | | | | | | | | | | | |
發行系列天使可轉換可贖回優先股所得款項
|
| | | | 81,950 | | | | | | — | | |
發行A系列可轉換可贖回優先股所得款項
|
| | | | 1,032,104 | | | | | | — | | |
償還與發行A系列可轉換可贖回優先股相關的可退還保證金
|
| | | | (1,032,104) | | | | | | — | | |
發行A系列+可轉換可贖回優先股所得款項
|
| | | | 1,273,952 | | | | | | — | | |
因發行系列A++可轉換可贖回優先股而收到的可退還押金
|
| | | | 332,770 | | | | | | — | | |
發行B系列可轉換可贖回優先股所得款項
|
| | | | — | | | | | | 159,485 | | |
可贖回非控股股東貢獻的現金
|
| | | | — | | | | | | 10,000 | | |
不可贖回的非控股股東貢獻的現金
|
| | | | 2,000 | | | | | | — | | |
短期借款收益
|
| | | | 947,000 | | | | | | 880,000 | | |
償還短期借款
|
| | | | (15,000) | | | | | | (1,332,000) | | |
關聯方借款
|
| | | | — | | | | | | 900,000 | | |
償還關聯方借款
|
| | | | (20,000) | | | | | | (470,000) | | |
償還長期債務
|
| | | | (1,125,310) | | | | | | — | | |
重組中處置的現金
|
| | | | — | | | | | | (20,000) | | |
向關聯方發行可轉換優先票據所得款項
|
| | | | — | | | | | | 67,871 | | |
融資活動提供的現金淨額
|
| | | | 1,477,362 | | | | | | 195,356 | | |
外幣匯率變動對現金和限制性現金的影響
|
| | | | (22,553) | | | | | | 4,367 | | |
現金和受限現金淨增(減)
|
| | | | 937,762 | | | | | | (262,817) | | |
期初現金和受限現金
|
| | | | 1,003,876 | | | | | | 900,963 | | |
期末現金和受限現金
|
| | | | 1,941,638 | | | | | | 638,146 | | |
補充信息: | | | | | | | | | | | | | |
繳納所得税
|
| | | | 858 | | | | | | — | | |
已支付利息
|
| | | | 6,151 | | | | | | 20,649 | | |
非現金投融資活動: | | | | | | | | | | | | | |
購置物業設備和無形資產的應付款項
|
| | | | 8,044 | | | | | | 15,110 | | |
將普通股重新指定為A系列優先股
|
| | | | 97,660 | | | | | | — | | |
年度分配給公司股東的非現金資產
重組 |
| | | | — | | | | | | 247,875 | | |
| | |
人民幣
|
| |||
Assets | | | | | | | |
Cash
|
| | | | 20,000 | | |
長期投資
|
| | | | 211,908 | | |
財產和設備,Net
|
| | | | 34,873 | | |
無形資產,淨
|
| | | | 1,094 | | |
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
收入(一) | | | | | 1,084,856 | | | | | | 936,520 | | |
淨(虧損)收入(二)
|
| | | | (583,660) | | | | | | 2,793,301 | | |
經營活動提供的現金淨額(用於)(Iii)
|
| | | | (320,825) | | | | | | 224,031 | | |
投資活動提供的現金淨額(用於)
|
| | | | (219,271) | | | | | | 165,672 | | |
融資活動提供(使用)的現金淨額(Iv)
|
| | | | 679,475 | | | | | | (1,055,000) | | |
現金和受限現金淨增(減)
|
| | | | 139,379 | | | | | | (665,297) | | |
期初現金和受限現金
|
| | | | 871,712 | | | | | | 665,297 | | |
期末現金和受限現金
|
| | | | 1,011,091 | | | | | | — | | |
| | |
截至2012年12月31日
2021 |
| |
截至6月30日
2022 |
| ||||||
中國內地的金融機構 | | | | | | | | | | | | | |
-以人民幣計價
|
| | | | 667,686 | | | | | | 547,761 | | |
-以美元
計價
|
| | | | 182,141 | | | | | | 13,898 | | |
-以港元計價(“HKD”)
|
| | | | — | | | | | | 29 | | |
中國大陸金融機構持有的總餘額
|
| | | | 849,827 | | | | | | 561,688 | | |
瑞典王國的金融機構 | | | | | | | | | | | | | |
-以瑞典克朗(“瑞典克朗”)計價
|
| | | | 28,986 | | | | | | 35,668 | | |
瑞典王國金融機構持有的總餘額
|
| | | | 28,986 | | | | | | 35,668 | | |
英國(“UK”)的金融機構 | | | | | | | | | | | | | |
-以英國英鎊(“GBP”)計價
|
| | | | 22,150 | | | | | | 40,790 | | |
英國金融機構持有的總餘額
|
| | | | 22,150 | | | | | | 40,790 | | |
金融機構持有的總餘額
|
| | | | 900,963 | | | | | | 638,146 | | |
| | |
截至2012年12月31日
2021 |
| |
截至6月30日
2022 |
| ||||||
銀行現金
|
| | | | 877,959 | | | | | | 583,146 | | |
受限現金
|
| | | | 23,004 | | | | | | 55,000 | | |
現金流量表中顯示的現金和限制性現金
|
| | | | 900,963 | | | | | | 638,146 | | |
| | |
截至2012年12月31日
2021 |
| |
截至6月30日
2022 |
| ||||||
客户A,關聯方
|
| | | | 95.8% | | | | | | 86.9% | | |
| | |
截至2012年12月31日
2021 |
| |
截至6月30日
2022 |
| |||
客户B、第三方
|
| | | | 51.1% | | | |
50.4%
|
|
客户C,第三方
|
| | | | 11.0% | | | |
39.1%
|
|
客户D、第三方
|
| | | | 10.6% | | | |
低於10%
|
|
| | |
截至6月30日的6個月
|
| |||
| | |
2021
|
| |
2022
|
|
客户A,關聯方
|
| |
64.3%
|
| |
73.6%
|
|
客户B、第三方
|
| |
低於10%
|
| |
11.4%
|
|
客户C,第三方
|
| |
15.3%
|
| |
低於10%
|
|
| | |
截至2012年12月31日
2021 |
| |
截至6月30日
2022 |
|
供應商A、第三方
|
| |
15.5%
|
| |
10.1%
|
|
供應商B、第三方
|
| |
13.8%
|
| |
18.5%
|
|
關聯方供應商C
|
| |
10.3%
|
| |
低於10%
|
|
關聯方供應商D
|
| |
低於10%
|
| |
14.4%
|
|
| | |
截至6月30日的6個月
|
| ||||||
| | |
2021
|
| |
2022
|
| |||
供應商A、第三方
|
| |
33.0%
|
| | | | 13.7% | | |
供應商B、第三方
|
| |
低於10%
|
| | | | 15.9% | | |
關聯方供應商C
|
| |
10.1%
|
| | | | 11.7% | | |
| | |
截至2012年12月31日
|
| |
調整
由於採用 ASC 842 |
| |
截至1月1日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||||||||
| | | | | | | | | | | | | | | | | | | |
資產 | | | | | | | | | | | | | | | | | | | |
預付款和其他流動資產
|
| | | | 200,075 | | | | | | (4,458)(a) | | | | | | 195,617 | | |
經營性租賃使用權資產
|
| | | | — | | | | | | 74,892(b) | | | | | | 74,892 | | |
| | | | | | | | | | | | | | | | | | | |
負債 | | | | | | | | | | | | | | | | | | | |
經營租賃負債,流動
|
| | | | — | | | | | | (37,414)(c) | | | | | | (37,414) | | |
非流動經營租賃負債
|
| | | | — | | | | | | (33,020)(c) | | | | | | (33,020) | | |
| | |
截至2012年12月31日
2021 |
| |
截至6月30日
2022 |
| ||||||
應收賬款 - 第三方
|
| | | | 184,546 | | | | | | 231,128 | | |
減去:壞賬準備、第三方準備
|
| | | | — | | | | | | (3,164) | | |
應收賬款 - 第三方淨額
|
| | | | 184,546 | | | | | | 227,964 | | |
應收賬款 - 關聯方
|
| | | | 768,747 | | | | | | 217,563 | | |
減去:壞賬準備
|
| | | | — | | | | | | — | | |
應收賬款 - 關聯方,淨額
|
| | | | 768,747 | | | | | | 217,563 | | |
| | |
截至2012年12月31日
2021 |
| |
截至6月30日
2022 |
| ||||||
期初餘額
|
| | | | — | | | | | | — | | |
添加內容
|
| | | | — | | | | | | 3,164 | | |
核銷
|
| | | | — | | | | | | — | | |
期末餘額
|
| | | | — | | | | | | 3,164 | | |
| | |
截至2012年12月31日
2021 |
| |
截至6月30日
2022 |
| ||||||
原材料
|
| | | | 117,845 | | | | | | 126,374 | | |
在製品
|
| | | | 2,690 | | | | | | 1,135 | | |
成品
|
| | | | 102,784 | | | | | | 55,962 | | |
合計 | | | | | 223,319 | | | | | | 183,471 | | |
| | |
截至2012年12月31日
2021 |
| |
截至6月30日
2022 |
| ||||||
向供應商預付款
|
| | | | 174,860 | | | | | | 162,223 | | |
押金*
|
| | | | 5,256 | | | | | | 604 | | |
延期發售成本
|
| | | | 5,719 | | | | | | 7,034 | | |
合同成本資產**
|
| | | | — | | | | | | 34,024 | | |
其他
|
| | | | 14,240 | | | | | | 18,334 | | |
預付款和其他流動資產
|
| | | | 200,075 | | | | | | 222,219 | | |
| | |
截至2012年12月31日
2021 |
| |
截至6月30日
2022 |
| ||||||
權益法投資
|
| | | | 678,225 | | | | | | 479,826 | | |
減值:權益法投資減值
|
| | | | — | | | | | | — | | |
總權益法投資,淨額
|
| | | | 678,225 | | | | | | 479,826 | | |
股權證券
|
| | | | 675,824 | | | | | | 745,475 | | |
減值:股權證券減值
|
| | | | — | | | | | | — | | |
總股本證券,淨額
|
| | | | 675,824 | | | | | | 745,475 | | |
長期投資總額
|
| | | | 1,354,049 | | | | | | 1,225,301 | | |
| | |
截至6個月的時間
2022年6月30日 |
| |||
收到的對價的公允價值
|
| | | | — | | |
蘇州光子矩陣保留股權的公允價值
|
| | | | 64,000 | | |
可贖回非控股權益賬面金額
|
| | | | 40,750 | | |
不可贖回的非控股權益賬面金額
|
| | | | (7,178) | | |
少:蘇州光子矩陣淨資產賬面金額
|
| | | | (25,598) | | |
蘇州光子矩陣解固研究進展
|
| | | | 71,974 | | |
| | |
截至2012年12月31日
2021 |
| |
截至6月30日
2022 |
| ||||||
機械電子設備
|
| | | | 158,849 | | | | | | 154,757 | | |
運輸車輛
|
| | | | 7,600 | | | | | | — | | |
辦公室和其他設備
|
| | | | 7,219 | | | | | | 7,519 | | |
租賃改進
|
| | | | 39,166 | | | | | | 26,220 | | |
施工中
|
| | | | 5,994 | | | | | | 3,922 | | |
財產和設備
|
| | | | 218,828 | | | | | | 192,418 | | |
減去:累計折舊
|
| | | | (115,672) | | | | | | (91,734) | | |
財產和設備,淨額
|
| | | | 103,156 | | | | | | 100,684 | | |
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
收入成本
|
| | | | 816 | | | | | | — | | |
銷售和營銷費用
|
| | | | 161 | | | | | | 324 | | |
一般和行政費用
|
| | | | 13,054 | | | | | | 14,334 | | |
研發費用
|
| | | | 7,087 | | | | | | 7,884 | | |
折舊費用合計
|
| | | | 21,118 | | | | | | 22,542 | | |
| | |
截至2012年12月31日
2021 |
| |
截至6月30日
2022 |
| ||||||
軟件
|
| | | | 69,732 | | | | | | 76,099 | | |
減去:累計攤銷
|
| | | | (38,706) | | | | | | (46,127) | | |
無形資產淨值
|
| | | | 31,026 | | | | | | 29,972 | | |
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
銷售和營銷費用
|
| | | | 778 | | | | | | 254 | | |
一般和行政費用
|
| | | | 2,164 | | | | | | 4,627 | | |
研發費用
|
| | | | 8,459 | | | | | | 6,419 | | |
攤銷費用總額
|
| | | | 11,401 | | | | | | 11,300 | | |
| | |
截至2012年12月31日
2021 |
| |
截至6月30日
2022 |
| ||||||
無擔保銀行貸款
|
| | | | 932,000 | | | | | | 480,000 | | |
短期借款
|
| | | | 932,000 | | | | | | 480,000 | | |
| | |
截至2012年12月31日
2021 |
| |
截至6月30日
2022 |
| ||||||
工資和福利應付款
|
| | | | 228,999 | | | | | | 162,393 | | |
應繳税金
|
| | | | 39,094 | | | | | | 6,057 | | |
產品保修
|
| | | | 40,263 | | | | | | 40,098 | | |
其他應付款和應計費用*
|
| | | | 150,623 | | | | | | 154,609 | | |
應計費用和其他流動負債
|
| | | | 458,979 | | | | | | 363,157 | | |
| | |
截至6個月的時間
2022年6月30日 |
| |||
運營租賃成本
|
| | | | 21,017 | | |
短期租賃成本
|
| | | | 763 | | |
合計 | | | | | 21,780 | | |
| | |
截至6個月的時間
2022年6月30日 |
| |||
銷售和營銷費用
|
| | | | 662 | | |
一般和行政費用
|
| | | | 5,323 | | |
研發費用
|
| | | | 15,795 | | |
合計 | | | | | 21,780 | | |
| | |
截至6月30日
2022 |
| |||
經營性租賃使用權資產
|
| | | | 120,779 | | |
減去:累計折舊
|
| | | | (19,116) | | |
合計 | | | | | 101,663 | | |
| | |
截至6月30日
2022 |
| |||
加權平均剩餘租賃年限(年): | | | | | | | |
經營租賃
|
| | | | 5.67 | | |
加權平均貼現率: | | | | | | | |
經營租賃
|
| | | | 6.72% | | |
| | |
截至6月30日
2022 |
| |||
2022
|
| | | | 19,491 | | |
2023
|
| | | | 24,247 | | |
2024
|
| | | | 14,344 | | |
2025
|
| | | | 13,832 | | |
2026及以後
|
| | | | 55,322 | | |
租賃支付總額
|
| | | | 127,236 | | |
扣除的利息
|
| | | | (26,860) | | |
租賃負債現值
|
| | | | 100,376 | | |
| | |
截至6個月的時間
2022年6月30日 |
| |||
計入租賃負債計量的金額支付的現金 | | | | | | | |
經營租賃產生的營運現金流
|
| | | | 17,846 | | |
以租賃義務換取的使用權資產 | | | | | | | |
經營租賃
|
| | | | 45,887 | | |
| | |
天使系列
優先股 |
| |
A系列首選
個共享 |
| |
系列A+
優先股 |
| |
系列A++
優先股 |
| |
系列B
優先股 |
| |
合計
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
個共享
|
| |
攜帶
金額 |
| |
個共享
|
| |
攜帶
金額 |
| |
個共享
|
| |
攜帶
金額 |
| |
個共享
|
| |
攜帶
金額 |
| |
個共享
|
| |
攜帶
金額 |
| |
訂閲
應收賬款 |
| |||||||||||||||||||||||||||||||||||||||
截至2022年1月1日的餘額
|
| | | | 5,043,104 | | | | | | 283,585 | | | | | | 24,464,286 | | | | | | 1,429,313 | | | | | | 24,612,081 | | | | | | 1,386,671 | | | | | | 7,164,480 | | | | | | 475,413 | | | | | | 14,765,967 | | | | | | 1,117,317 | | | | | | (159,392) | | | | | | 4,532,907 | | |
股東的認購貢獻
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 159,485 | | | | | | 159,485 | | |
可贖回可轉換優先股的增加
|
| | | | — | | | | | | 10,983 | | | | | | — | | | | | | 50,557 | | | | | | — | | | | | | 53,601 | | | | | | — | | | | | | 18,408 | | | | | | — | | | | | | 44,293 | | | | | | — | | | | | | 177,842 | | |
外幣折算調整
|
| | | | — | | | | | | 14,613 | | | | | | — | | | | | | 73,535 | | | | | | — | | | | | | 71,455 | | | | | | — | | | | | | 24,499 | | | | | | — | | | | | | 57,603 | | | | | | (93) | | | | | | 241,612 | | |
截至2022年6月30日的餘額
|
| | | | 5,043,104 | | | | | | 309,181 | | | | | | 24,464,286 | | | | | | 1,553,405 | | | | | | 24,612,081 | | | | | | 1,511,727 | | | | | | 7,164,480 | | | | | | 518,320 | | | | | | 14,765,967 | | | | | | 1,219,213 | | | | | | — | | | | | | 5,111,846 | | |
| | |
截至6個月的時間
2022年6月30日 |
| |||
截至2022年1月1日的餘額
|
| | | | 30,500 | | |
新增:出資
|
| | | | 10,000 | | |
減去:全面虧損
|
| | | | (464) | | |
蘇州光子矩陣解固前可贖回非控股權益的增值
|
| | | | 714 | | |
蘇州光子矩陣的解固
|
| | | | (40,750) | | |
截至2022年6月30日的餘額
|
| | | | — | | |
| | |
數量:
RSU |
| |
加權
平均 行使價 |
| |
加權
平均 公允價值 授予 日期 |
| |
加權
剩餘 合同合同 年 |
| |
聚合
固有的 值 |
| |||||||||||||||
| | | | | | | | |
美元
|
| |
美元
|
| | | | | | | | | | | | | ||||||
2022年1月1日業績突出
|
| | | | 15,923,117 | | | | | | 0.27 | | | | | | 6.08 | | | | | | | | | | | | | | |
已批准
|
| | | | 5,500,000 | | | | | | 0.64 | | | | | | 8.27 | | | | | | | | | | | | | | |
被沒收
|
| | | | (760,000) | | | | | | 0.03 | | | | | | 7.18 | | | | | | | | | | | | | | |
2022年6月30日業績突出
|
| | | | 20,663,117 | | | | | | 0.38 | | | | | | 6.62 | | | | | | | | | | | | | | |
已歸屬且預計將於2022年6月30日歸屬
|
| | | | 20,663,117 | | | | | | 0.38 | | | | | | 6.62 | | | | | | 8.64 | | | | | | 6.52 | | |
自2022年6月30日起可行使
|
| | | | 7,963,735 | | | | | | 0.18 | | | | | | 7.32 | | | | | | 8.43 | | | | | | 7.29 | | |
| | |
截至6月30日的6個月
|
| |||
| | |
2021
|
| |
2022
|
|
授予日期 | | | | | | | |
無風險收益率
|
| |
0.35% – 2.58%
|
| |
1.61% – 2.36%
|
|
波動性
|
| |
45.96% – 48.05%
|
| |
44.15% – 44.38%
|
|
預期股息收益率
|
| |
0%
|
| |
0%
|
|
標的普通股公允價值
|
| |
5.08美元 - 美元6.35美元(等值
至33.37元 - 41.71元) |
| |
9.03美元 - 美元9.15美元(等值
至57.60元 - 58.31元) |
|
預期條款
|
| |
10年
|
| |
10年
|
|
| | |
截至6月30日的6個月,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
研發費用
|
| | | | 11,257 | | | | | | 23,492 | | |
銷售和營銷費用
|
| | | | 1,008 | | | | | | 3,969 | | |
一般和行政費用
|
| | | | 11,100 | | | | | | 167,576 | | |
合計 | | | | | 23,365 | | | | | | 195,037 | | |
| | |
數量:
選項 |
| |
權重
平均 行使價 |
| |
加權
平均 公允價值 授權日 |
| |
加權
剩餘 合同合同 年 |
| |
聚合
固有的 值 |
| |||||||||||||||
| | | | | | | | |
美元
|
| |
美元
|
| | | | | | | | | | | | | ||||||
2022年1月1日業績突出
|
| | | | 11,132,875 | | | | | | 11.57 | | | | | | 3.49 | | | | | | | | | | | | | | |
已批准
|
| | | | 1,788,900 | | | | | | 11.57 | | | | | | 3.93 | | | | | | | | | | | | | | |
被沒收
|
| | | | (1,107,275) | | | | | | 11.57 | | | | | | 3.50 | | | | | | | | | | | | | | |
2022年6月30日業績突出
|
| | | | 11,814,500 | | | | | | 11.57 | | | | | | 3.55 | | | | | | | | | | | | | | |
已歸屬且預計將於2022年6月30日歸屬
|
| | | | 11,814,500 | | | | | | 11.57 | | | | | | 3.55 | | | | | | 9.24 | | | | | | — | | |
自2022年6月30日起可行使
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
截至6個月的時間
2022年6月30日 |
|
無風險收益率
|
| |
1.63% – 3.05%
|
|
波動性
|
| |
44.18% – 44.64%
|
|
預期股息收益率
|
| |
0.0%
|
|
標的普通股公允價值
|
| |
9.03美元 - 9.56美元
|
|
預期條款
|
| |
10年
|
|
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
商品銷售收入
|
| | |
|
802,679
|
| | | |
|
858,080
|
| |
汽車計算平臺
|
| | | | 579,219 | | | | | | 608,078 | | |
SoC核心模塊
|
| | | | 119,661 | | | | | | 188,338 | | |
汽車商品及其他產品
|
| | | | 103,799 | | | | | | 61,664 | | |
軟件許可證收入
|
| | |
|
162,303
|
| | | |
|
78,995
|
| |
服務收入
|
| | |
|
119,880
|
| | | |
|
375,495
|
| |
汽車計算平臺 - 設計開發服務
|
| | | | 21,848 | | | | | | 241,090 | | |
連接服務
|
| | | | 88,562 | | | | | | 107,949 | | |
其他服務
|
| | | | 9,470 | | | | | | 26,456 | | |
總收入
|
| | | | 1,084,862 | | | | | | 1,312,570 | | |
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
時間點
|
| | | | 996,300 | | | | | | 1,204,621 | | |
隨着時間的推移
|
| | | | 88,562 | | | | | | 107,949 | | |
總收入
|
| | | | 1,084,862 | | | | | | 1,312,570 | | |
| | |
截至2012年12月31日
2021 |
| |
截至6月30日
2022 |
| ||||||
流動負債 - 第三方
|
| | | | 2,685 | | | | | | 993 | | |
流動負債 - 關聯方
|
| | | | 363,285 | | | | | | 235,276 | | |
非流動負債 - 第三方
|
| | | | 317 | | | | | | 193 | | |
非流動負債 - 關聯方
|
| | | | 472,749 | | | | | | 373,365 | | |
合同負債,流動和非流動
|
| | | | 839,036 | | | | | | 609,827 | | |
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
分子: | | | | | | | | | | | | | |
ECARX控股公司的可用淨虧損。
|
| | | | (607,920) | | | | | | (569,402) | | |
可贖回可轉換優先股的增加
|
| | | | (67,078) | | | | | | (177,842) | | |
計算基本和稀釋後每股淨虧損的分子
|
| | | | (674,998) | | | | | | (747,244) | | |
分母: | | | | | | | | | | | | | |
普通股加權平均數 - 基本股和稀釋股
|
| | | | 198,777,778 | | | | | | 198,035,714 | | |
計算基本和稀釋後每股淨虧損的分母
|
| | | | 198,777,778 | | | | | | 198,035,714 | | |
普通股每股虧損 | | | | | | | | | | | | | |
-基本和稀釋
|
| | |
|
(3.40)
|
| | | |
|
(3.77)
|
| |
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
可贖回可轉換優先股
|
| | | | 54,119,471 | | | | | | 76,049,918 | | |
| | |
合計
|
| |
少於
一年 |
| ||||||
| | | | | | | | | | | | | |
採購承諾
|
| | | | 66,550 | | | | | | 66,550 | | |
| | |
合計
|
| |
少於
一年 |
| ||||||
資本承諾
|
| | | | 3,225 | | | | | | 3,225 | | |
主要關聯方名稱
|
| |
關係性質
|
|
浙江吉利控股集團及其子公司(“吉利集團”) | | | 公司控股股東控制的實體 | |
Proton Holdings Berhad及其子公司(“Proton Group”) | | | 公司控股股東具有重大影響力的實體 | |
安徽新智科技有限公司(“安徽新智”) | | | 公司控股股東控制的實體 | |
浙江環富科技有限公司(“浙江環富”,前身為浙江一卡通科技有限公司,“浙江一卡通”) | | | 公司控股股東控制的實體 | |
西安聯盛智能科技有限公司 | | | 公司控股股東控制的實體 | |
湖北元世代科技有限公司 | | | 公司控股股東控制的實體 | |
湖北星際時代科技有限公司 | | | 公司控股股東控制的實體 | |
湖北ECARX科技有限公司(“湖北ECARX”) | | | 公司控股股東控制的實體 | |
阿波羅智能互聯(北京)科技有限公司 | | | 本公司董事一板具有重大影響力的實體 | |
SiEngine科技有限公司(“SiEngine”) | | | 受公司重大影響的實體 | |
蘇州同捷汽車電子有限公司 | | | 受公司控股股東重大影響的實體 | |
JICA智能機器人有限公司(“JICA智能”) | | | 受公司重大影響的實體 | |
湖北東駿汽車電子科技有限公司及其子公司(“湖北東駿”) | | | 受公司重大影響的實體 | |
蘇州光子陣光電科技有限公司(“蘇州光子陣”) | | | 受公司重大影響的實體 | |
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
收入(一): | | | | | | | | | | | | | |
商品銷售收入
|
| | |
|
597,777
|
| | | |
|
613,655
|
| |
汽車計算平臺
|
| | | | 578,033 | | | | | | 603,112 | | |
SoC核心模塊
|
| | | | — | | | | | | 22 | | |
汽車商品及其他產品
|
| | | | 19,744 | | | | | | 10,521 | | |
軟件許可證收入
|
| | |
|
10,791
|
| | | |
|
15,481
|
| |
服務收入
|
| | |
|
114,054
|
| | | |
|
375,298
|
| |
汽車計算平臺 - 設計開發服務
|
| | | | 16,467 | | | | | | 241,090 | | |
連接服務
|
| | | | 88,529 | | | | | | 107,752 | | |
其他服務
|
| | | | 9,058 | | | | | | 26,456 | | |
合計 | | | | | 722,622 | | | | | | 1,004,434 | | |
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
購買產品和服務(二)
|
| | | | 5,966 | | | | | | 261,483 | | |
辦公空間租賃和行政服務(二)
|
| | | | 479 | | | | | | 3,421 | | |
關聯方到期借款利息收入(四)
|
| | | | — | | | | | | 2,759 | | |
借款和應付關聯方票據的利息支出(III)
|
| | | | 131 | | | | | | 4,980 | | |
關聯方貸款(四)
|
| | | | — | | | | | | 8,060 | | |
收到的對關聯方的貸款償還(Iv)
|
| | | | — | | | | | | 25,000 | | |
對安徽新智的資金支持(八)
|
| | | | — | | | | | | 28,500 | | |
進軍浙江環府(四)
|
| | | | 19,806 | | | | | | — | | |
浙江環府預付款徵集(四)
|
| | | | 90,155 | | | | | | — | | |
償還關聯方借款(三)
|
| | | | 20,000 | | | | | | 470,000 | | |
關聯方借款(三)
|
| | | | — | | | | | | 900,000 | | |
向浙江環富轉讓財產和設備(V)
|
| | | | — | | | | | | 1,604 | | |
| | |
截至2012年12月31日
2021 |
| |
截至6月30日
2022 |
| ||||||
應收賬款 - 關聯方,淨額(I)
|
| | | | 768,747 | | | | | | 217,563 | | |
關聯方應付款項(二)(四)
|
| | | | 41,278 | | | | | | 32,037 | | |
應付帳款 - 關聯方(II)
|
| | | | 111,531 | | | | | | 142,305 | | |
應付關聯方金額(三)(六)
|
| | | | 376,906 | | | | | | 712,211 | | |
其他非流動資產 - 關聯方(Vii)
|
| | | | 1,929 | | | | | | 208,503 | | |
| | |
12月31日
2021 |
| |
12月31日
2020 |
| ||||||
資產: | | | | | | | | | | | | | |
現金
|
| | | $ | 7,181 | | | | | $ | — | | |
預付費用和其他資產
|
| | | | 788,561 | | | | | | — | | |
流動資產總額
|
| | | | 795,742 | | | | | | — | | |
延期發售成本
|
| | | | — | | | | | | 248,611 | | |
預付費用 - 非當期部分
|
| | | | 75,616 | | | | | | — | | |
信託賬户中持有的投資
|
| | | | 300,053,996 | | | | | | — | | |
總資產
|
| | | $ | 300,925,354 | | | | | $ | 248,611 | | |
負債、可能贖回的A類普通股和股東權益(虧損)
|
| | | | | | | | | | | | |
應付賬款和應計費用
|
| | | $ | 507,310 | | | | | $ | 207,038 | | |
因關聯方原因
|
| | | | 17,384 | | | | | | — | | |
本票 - 關聯方
|
| | | | — | | | | | | 25,500 | | |
流動負債總額
|
| | | | 524,694 | | | | | | 232,538 | | |
延期承銷費
|
| | | | 10,500,000 | | | | | | — | | |
擔保責任
|
| | | | 11,747,850 | | | | | | — | | |
總負債
|
| | | | 22,772,544 | | | | | | 232,538 | | |
承諾 | | | | | | | | | | | | | |
可能贖回的A類普通股 | | | | ||||||||||
可能贖回的A類普通股,面值0.0001美元,30,000,000股,無已發行和流通股,分別於2021年12月31日和2020年12月31日贖回價值10美元
|
| | | | 300,000,000 | | | | | | — | | |
股東權益(虧損): | | | | | | | | | | | | | |
優先股,面值0.0001美元;授權發行500萬股;未發行
或未償還的 |
| | | | — | | | | | | — | | |
A類普通股,面值0.0001美元;授權5億股;無
已發行或已發行股份(不包括30,000,000股,不包括受 可能贖回)2021年12月31日和2020年12月31日 |
| | | | — | | | | | | — | | |
B類普通股,面值0.0001美元;授權股份5,000萬股;分別於2021年12月31日和2020年12月31日發行和發行7,500,000股和7,503,750股
|
| | | | 750 | | | | | | 750 | | |
新增實收資本
|
| | | | — | | | | | | 24,250 | | |
累計虧損
|
| | | | (21,847,940) | | | | | | (8,927) | | |
股東權益(虧損)合計
|
| | | | (21,847,190) | | | | | | 16,073 | | |
總負債,可能贖回的A類普通股,以及
股東權益(虧損) |
| | | $ | 300,925,354 | | | | | $ | 248,611 | | |
| | |
用於
年終了 12月31日 2021 |
| |
用於
從 開始的期間 12月11日 2020 (初始) 至 12月31日 2020 |
| ||||||
組建和運營成本
|
| | | $ | 1,831,161 | | | | | $ | 8,927 | | |
運營虧損
|
| | | | (1,831,161) | | | | | | (8,927) | | |
其他收入(費用): | | | | | | | | | | | | | |
信託賬户中投資的利息收入
|
| | | | 53,995 | | | | | | — | | |
分配給認股權證的發售成本
|
| | | | (989,589) | | | | | | — | | |
權證負債公允價值變動
|
| | | | 14,374,150 | | | | | | — | | |
其他收入(費用)合計
|
| | | | 13,438,556 | | | | | | — | | |
淨收益(虧損)
|
| | | $ | 11,607,395 | | | | | $ | (8,927) | | |
A類普通股加權平均流通股
|
| | | | 26,794,521 | | | | | | — | | |
A類普通股每股基本和稀釋後淨收益
|
| | | $ | 0.34 | | | | | $ | — | | |
B類普通股加權平均流通股
|
| | | | 7,395,822 | | | | | | 742,857 | | |
每股基本和稀釋後淨收益(虧損),B類普通股
|
| | | $ | 0.34 | | | | | $ | (0.01) | | |
| | |
A類
普通股 |
| |
B類
普通股 |
| |
額外的
實收 大寫 |
| |
累計
赤字 |
| |
合計
股東的 股權 (赤字) |
| |||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||
截至2020年12月11日的餘額
(初始) |
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
方正股票發行
|
| | | | — | | | | | | — | | | | | | 7,503,750 | | | | | | 750 | | | | | | 24,250 | | | | | | — | | | | | | 25,000 | | |
淨虧損
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | (8,927) | | | | | | (8,927) | | |
截至2012年12月31日的餘額
2020 |
| | |
|
—
|
| | | |
|
—
|
| | | | | 7,503,750 | | | | | | 750 | | | | | | 24,250 | | | | | | (8,927) | | | | | | 16,073 | | |
因部分鍛鍊而被沒收
超額配售的 |
| | | | — | | | | | | — | | | | | | (3,750) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,607,395 | | | | | | 11,607,395 | | |
增持可能贖回的A類普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (24,250) | | | | | | (33,446,408) | | | | | | (33,470,658) | | |
截至2012年12月31日的餘額
2021 |
| | | | — | | | | | $ | — | | | | | | 7,500,000 | | | | | $ | 750 | | | | | $ | — | | | | | $ | (21,847,940) | | | | | $ | (21,847,190) | | |
| | |
用於
年終了 12月31日 2021 |
| |
用於
從 開始的期間 12月11日 2020 (初始) 至 12月31日 2020 |
| ||||||
經營活動現金流: | | | | | | | | | | | | | |
淨收益(虧損)
|
| | | $ | 11,607,395 | | | | | $ | (8,927) | | |
將淨收益(虧損)與經營活動中使用的現金淨額進行調整:
|
| | | | | | | | | | | | |
信託賬户中的投資賺取利息
|
| | | | (53,995) | | | | |
|
—
|
| |
分配給認股權證的發售成本
|
| | | | 989,589 | | | | |
|
—
|
| |
權證負債公允價值變動
|
| | | | (14,374,150) | | | | |
|
—
|
| |
經營性資產和負債變動:
|
| | | | | | | | | | | | |
預付費用和其他資產
|
| | | | (864,177) | | | | |
|
—
|
| |
因關聯方原因
|
| | | | 17,384 | | | | |
|
—
|
| |
應付賬款和應計費用
|
| | | | 507,309 | | | | | | 8,927 | | |
經營活動中使用的淨現金
|
| | | | (2,170,645) | | | | |
|
—
|
| |
投資活動現金流: | | | | | | | | | | | | | |
存入信託賬户的現金
|
| | | | (300,000,000) | | | | |
|
—
|
| |
投資活動中使用的淨現金
|
| | | | (300,000,000) | | | | |
|
—
|
| |
融資活動的現金流: | | | | | | | | | | | | | |
單位銷售收益,扣除承銷商折扣後的淨額
|
| | | | 294,000,000 | | | | |
|
—
|
| |
私募認股權證發行收益
|
| | | | 8,872,000 | | | | |
|
—
|
| |
本票 - 關聯方收益
|
| | | | 57,546 | | | | |
|
—
|
| |
本票付款 - 關聯方
|
| | | | (83,046) | | | | |
|
—
|
| |
支付產品費用
|
| | | | (668,674) | | | | |
|
—
|
| |
融資活動提供的現金淨額
|
| | | | 302,177,826 | | | | | | — | | |
現金淨變化
|
| | | | 7,181 | | | | | | — | | |
現金,期初
|
| | | | — | | | | | | — | | |
現金,期末
|
| | | $ | 7,181 | | | | | $ | — | | |
補充披露非現金投融資活動: | | | | | | | | | | | | | |
保薦人為換取方正股票發行而支付的延期發行費用
個共享 |
| | | $ | — | | | | | $ | 25,000 | | |
應計延期發售成本
|
| | | $ | — | | | | | $ | 207,038 | | |
贊助商支付的延期發行費用
|
| | | $ | — | | | | | $ | 16,573 | | |
|
毛收入
|
| | | $ | 300,000,000 | | |
|
減去:分配給公募認股權證的收益
|
| | | | (17,250,000) | | |
|
減去:A類普通股可分配的發行成本
|
| | | | (16,220,658) | | |
|
加碼:賬面價值增加到贖回價值
|
| | | | 33,470,658 | | |
|
可能贖回的A類普通股
|
| | | $ | 300,000,000 | | |
| | |
截至本年度的年度業績
2021年12月31日 |
| |
從
開始的時間段
2020年12月11日 (開始)至 2020年12月31日 |
| ||||||||||||||||||
| | |
A類
|
| |
B類
|
| |
A類
|
| |
B類
|
| ||||||||||||
普通股基本和稀釋後淨收益: | | | | | | | | | | | | | | | | | | | | | | | | | |
分子: | | | | | | | | | | | | | | | | | | | | | | | | | |
淨收益(虧損)分攤
|
| | | $ | — | | | | | $ | 2,510,833 | | | | | $ | — | | | | | $ | (8,927) | | |
分母:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
加權平均流通股
|
| | | | — | | | | | | 7,395,822 | | | | | | — | | | | | | 742,857 | | |
每股普通股基本及攤薄後淨收益(虧損)
|
| | | $ | — | | | | | $ | 0.34 | | | | | $ | — | | | | | $ | (0.01) | | |
| | |
12月31日
2021 |
| |
引用
價格單位: 活動 市場 (一級) |
| |
意義重大
其他 可觀察的 輸入 (二級) |
| |
意義重大
其他 看不見的 輸入 (三級) |
| ||||||||||||
資產: | | | | | | | | | | | | | | | | | | | | | | | | | |
信託賬户中的美國政府證券和清掃資金
|
| | | $ | 300,053,996 | | | | | $ | 300,053,996 | | | | | $ | — | | | | | $ | — | | |
負債: | | | | | | | | | | | | | | | | | | | | | | | | | |
公共認股權證負債
|
| | | $ | 7,350,000 | | | | | $ | 7,350,000 | | | | | $ | — | | | | | $ | — | | |
私募擔保責任
|
| | | | 4,397,850 | | | | | | — | | | | | | — | | | | | | 4,397,850 | | |
| | | | $ | 11,747,850 | | | | | $ | 7,350,000 | | | | | $ | — | | | | | $ | 4,397,850 | | |
| 輸入 | | | | | | | |
|
無風險利率
|
| | | | 1.09% | | |
|
合併的預期期限
|
| | | | 0.60 | | |
|
預期波動率
|
| | | | 12.40% | | |
|
名義行權價格
|
| | | $ | 1.00 | | |
| | |
保修期
負債 |
| |||
2021年1月1日的公允價值
|
| | | $ | — | | |
2021年2月9日公共和私人認股權證責任的初始分類
|
| | | | 27,807,680 | | |
公允價值變動
|
| | | | (6,159,830) | | |
公共認股權證重新分類為1級
|
| | | | (17,250,000) | | |
2021年12月31日的公允價值
|
| | | $ | 4,397,850 | | |
| | |
攜帶
截止日期的價值 12月31日 2021 |
| |
毛收入
未實現 收益 |
| |
毛收入
未實現 虧損 |
| |
公允價值
截至 12月31日 2021 |
| ||||||||||||
美國國債
|
| | | $ | 300,053,216 | | | | | $ | 4,157 | | | | | $ | — | | | | | $ | 300,057,373 | | |
| | | | $ | 300,053,216 | | | | | $ | 4,157 | | | | | $ | — | | | | | $ | 300,057,373 | | |
| | |
9月30日
2022 |
| |
12月31日
2021 |
| ||||||
| | |
(未經審計)
|
| | | | | | | |||
資產: | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | |
現金
|
| | | $ | 2,444 | | | | | $ | 7,181 | | |
預付費用和其他流動資產
|
| | | | 280,229 | | | | | | 788,561 | | |
流動資產總額
|
| | | | 282,673 | | | | | | 795,742 | | |
預付費用 - 非當期部分
|
| | | | — | | | | | | 75,616 | | |
信託賬户中持有的投資
|
| | | | 301,933,145 | | | | | | 300,053,996 | | |
總資產
|
| | | $ | 302,215,818 | | | | | $ | 300,925,354 | | |
負債、可能贖回的A類普通股和股東赤字
|
| | | | | | | | | | | | |
流動負債
|
| | | | | | | | | | | | |
應付賬款和應計費用
|
| | | $ | 3,577,636 | | | | | $ | 507,310 | | |
營運資金貸款 - 關聯方
|
| | | | 953,502 | | | | | | — | | |
因關聯方原因
|
| | | | — | | | | | | 17,384 | | |
流動負債總額
|
| | | | 4,531,138 | | | | | | 524,694 | | |
延期承銷費
|
| | | | 10,500,000 | | | | | | 10,500,000 | | |
擔保責任
|
| | | | 755,196 | | | | | | 11,747,850 | | |
總負債
|
| | | | 15,786,334 | | | | | | 22,772,544 | | |
承付款和或有事項(見附註5)
|
| | | | | | | | | | | | |
可能贖回的A類普通股
|
| | | | | | | | | | | | |
可能贖回的A類普通股,面值0.0001美元,已發行和已發行流通股3000萬股,分別於2022年9月30日和2021年12月31日贖回價值10.06美元和10.00美元
|
| | | | 301,933,145 | | | | | | 300,000,000 | | |
股東虧損
|
| | | | | | | | | | | | |
優先股,面值0.0001美元;授權發行500萬股;未發行和已發行
|
| | | | — | | | | | | — | | |
A類普通股,面值0.0001美元;授權股份5億股;2022年9月30日和2021年12月31日,沒有發行和發行的股份(不包括可能贖回的3000萬股)
|
| | | | — | | | | | | — | | |
B類普通股,面值0.0001美元;授權5000萬股;
2022年和2022年9月30日發行和發行的7500,000股股票 2021年12月31日 |
| | | | 750 | | | | | | 750 | | |
新增實收資本
|
| | | | — | | | | | | — | | |
累計虧損
|
| | | | (15,504,411) | | | | | | (21,847,940) | | |
股東虧損總額
|
| | | | (15,503,661) | | | | | | (21,847,190) | | |
總負債,可能贖回的A類普通股,
和股東虧損 |
| | | $ | 302,215,818 | | | | | $ | 300,925,354 | | |
| | |
截至的三個月
9月30日 |
| |
截至的9個月
9月30日 |
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
一般和行政費用
|
| | | $ | 713,283 | | | | | $ | 302,768 | | | | | $ | 4,595,129 | | | | | $ | 820,249 | | |
運營虧損
|
| | | | (713,283) | | | | | | (302,768) | | | | | | (4,595,129) | | | | | | (820,249) | | |
其他收入(費用): | | | | | | | | | | | | | | | | | | | | | | | | | |
信託賬户中投資的利息收入
|
| | | | 1,319,522 | | | | | | 21,218 | | | | | | 1,879,149 | | | | | | 24,271 | | |
分配給認股權證的發售成本
|
| | | | — | | | | | | — | | | | | | — | | | | | | (989,589) | | |
權證負債公允價值變動
|
| | | | 1,643,537 | | | | | | 7,403,869 | | | | | | 10,992,654 | | | | | | 12,239,865 | | |
其他收入總額,淨額
|
| | | | 2,963,059 | | | | | | 7,425,087 | | | | | | 12,871,803 | | | | | | 11,274,547 | | |
淨收入
|
| | | $ | 2,249,776 | | | | | $ | 7,122,319 | | | | | $ | 8,276,674 | | | | | $ | 10,454,298 | | |
A類流通股加權平均
可能存在的普通股 贖回 |
| | | | 30,000,000 | | | | | | 30,000,000 | | | | | | 30,000,000 | | | | | | 25,714,286 | | |
每股基本和稀釋後淨收益,A類普通股,受可能的影響
贖回 |
| | | $ | 0.06 | | | | | $ | 0.19 | | | | | $ | 0.22 | | | | | $ | 0.32 | | |
B類加權平均流通股
普通股 |
| | | | 7,500,000 | | | | | | 7,500,000 | | | | | | 7,500,000 | | | | | | 7,360,714 | | |
每股基本和稀釋後淨收益,B類普通股
|
| | | $ | 0.06 | | | | | $ | 0.19 | | | | | $ | 0.22 | | | | | $ | 0.32 | | |
| | |
A類
普通股 |
| |
B類
普通股 |
| |
額外的
實收 大寫 |
| |
累計
赤字 |
| |
合計
股東的 赤字 |
| |||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||
截至2021年12月31日的餘額
|
| | | | — | | | | | $ | — | | | | | | 7,500,000 | | | | | $ | 750 | | | | | $ | — | | | | | $ | (21,847,940) | | | | | $ | (21,847,190) | | |
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,854,954 | | | | | | 6,854,954 | | |
截至2022年3月31日的餘額(未經審計)
|
| | | | — | | | | | | — | | | | |
|
7,500,000
|
| | | |
|
750
|
| | | | | — | | | | |
|
(14,992,986)
|
| | | |
|
(14,992,236)
|
| |
賬面價值增加到贖回價值
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (613,622) | | | | | | (613,622) | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (828,056) | | | | | | (828,056) | | |
截至2022年6月30日的餘額(未經審計)
|
| | | | — | | | | | | — | | | | |
|
7,500,000
|
| | | |
|
750
|
| | | | | — | | | | |
|
(16,434,664)
|
| | | |
|
(16,433,914)
|
| |
賬面價值增加到贖回價值
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,319,523) | | | | | | (1,319,523) | | |
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,249,776 | | | | | | 2,249,776 | | |
截至2022年9月30日的餘額(未經審計)
|
| | | | — | | | | | $ | — | | | | | | 7,500,000 | | | | | $ | 750 | | | | | $ | — | | | | | $ | (15,504,411) | | | | | $ | (15,503,661) | | |
| | |
A類
普通股 |
| |
B類
普通股 |
| |
額外的
實收 大寫 |
| |
累計
赤字 |
| |
合計
股東的 股權 (赤字) |
| |||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||
截至2020年12月31日的餘額
|
| | | | — | | | | | $ | — | | | | | | 7,503,750 | | | | | $ | 750 | | | | | $ | 24,250 | | | | | $ | (8,927) | | | | | $ | 16,073 | | |
因部分行使超額配售而被沒收
|
| | | | — | | | | | | — | | | | | | (3,750) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,266,877) | | | | | | (3,266,877) | | |
A類普通股增持至贖回金額
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (24,250) | | | | | | (33,446,408) | | | | | | (33,470,658) | | |
截至2021年3月31日的餘額(未經審計)
|
| | | | — | | | | | | — | | | | |
|
7,500,000
|
| | | |
|
750
|
| | | |
|
—
|
| | | |
|
(36,722,212)
|
| | | |
|
(36,721,462)
|
| |
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,598,856 | | | | | | 6,598,856 | | |
截至2021年6月30日的餘額(未經審計)
|
| | | | — | | | | | | — | | | | |
|
7,500,000
|
| | | |
|
750
|
| | | |
|
—
|
| | | |
|
(30,123,356)
|
| | | |
|
(30,122,606)
|
| |
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,122,319 | | | | | | 7,122,319 | | |
截至2021年9月30日的餘額(未經審計)
|
| | | | — | | | | | $ | — | | | | | | 7,500,000 | | | | | $ | 750 | | | | | $ | — | | | | | $ | (23,001,037) | | | | | $ | (23,000,287) | | |
| | |
截至的9個月
9月30日 |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
經營活動現金流: | | | | | | | | | | | | | |
淨收入
|
| | | $ | 8,276,674 | | | | | $ | 10,454,298 | | |
將淨收入與經營活動中使用的淨現金進行調整:
|
| | | | | | | | | | | | |
信託賬户中的投資賺取利息
|
| | | | (1,879,149) | | | | | | (24,271) | | |
分配給認股權證的發售成本
|
| | | | — | | | | | | 989,589 | | |
權證負債公允價值變動
|
| | | | (10,992,654) | | | | | | (12,239,865) | | |
經營性資產和負債變動:
|
| | | | | | | | | | | | |
預付費用和其他資產
|
| | | | 583,948 | | | | | | (1,065,796) | | |
應付賬款和應計費用
|
| | | | 3,070,326 | | | | | | 22,025 | | |
因關聯方原因
|
| | | | (17,384) | | | | | | — | | |
經營活動中使用的淨現金
|
| | | | (958,239) | | | | | | (1,864,020) | | |
投資活動現金流: | | | | | | | | | | | | | |
存入信託賬户的現金
|
| | | | — | | | | | | (300,000,000) | | |
投資活動中使用的淨現金
|
| | | | — | | | | | | (300,000,000) | | |
融資活動的現金流: | | | | | | | | | | | | | |
單位銷售收益,扣除承銷商折扣後的淨額
|
| | | | — | | | | | | 294,000,000 | | |
私募認股權證發行收益
|
| | | | — | | | | | | 8,872,000 | | |
本票 - 關聯方收益
|
| | | | — | | | | | | 57,546 | | |
營運資金貸款 - 關聯方收益
|
| | | | 953,502 | | | | | | — | | |
本票付款 - 關聯方
|
| | | | — | | | | | | (83,046) | | |
支付產品費用
|
| | | | — | | | | | | (668,674) | | |
融資活動提供的現金淨額
|
| | | | 953,502 | | | | | | 302,177,826 | | |
現金淨變化
|
| | | | (4,737) | | | | | | 313,806 | | |
現金,期初
|
| | | | 7,181 | | | | | | — | | |
現金,期末
|
| | | $ | 2,444 | | | | | $ | 313,806 | | |
補充披露非現金投融資活動: | | | | | | | | | | | | | |
遞延承銷商應付折扣計入額外實收資本
|
| | | $ | — | | | | | $ | 10,500,000 | | |
|
毛收入
|
| | | $ | 300,000,000 | | |
|
減去:分配給公募認股權證的收益
|
| | | | (17,250,000) | | |
|
減去:A類普通股相關發行成本
|
| | | | (16,220,658) | | |
|
加碼:賬面價值增加到贖回價值
|
| | | | 33,470,658 | | |
|
可能贖回的A類普通股,2021年12月31日
|
| | | | 300,000,000 | | |
|
加碼:賬面價值增加到贖回價值
|
| | | | 1,933,145 | | |
|
可能贖回的A類普通股,2022年9月30日
|
| | | $ | 301,933,145 | | |
| | |
截至9月30日的三個月
|
| |
截至9月30日的9個月
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||||||||||||||||||||||||||
| | |
A類
|
| |
B類
|
| |
A類
|
| |
B類
|
| |
A類
|
| |
B類
|
| |
A類
|
| |
B類
|
| ||||||||||||||||||||||||
基本淨值和稀釋淨值
人均純收入 分享: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
分子:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
淨額分配
收入 |
| | | $ | 1,799,821 | | | | | $ | 449,955 | | | | | $ | 5,697,855 | | | | | $ | 1,424,464 | | | | | $ | 6,621,339 | | | | | $ | 1,655,335 | | | | | $ | 8,127,734 | | | | | $ | 2,326,564 | | |
分母:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
加權平均
個共享 未償還的 |
| | | | 30,000,000 | | | | | | 7,500,000 | | | | | | 30,000,000 | | | | | | 7,500,000 | | | | | | 30,000,000 | | | | | | 7,500,000 | | | | | | 25,714,286 | | | | | | 7,360,714 | | |
基本淨值和稀釋淨值
人均純收入 共享 |
| | | $ | 0.06 | | | | | $ | 0.06 | | | | | $ | 0.19 | | | | | $ | 0.19 | | | | | $ | 0.22 | | | | | $ | 0.22 | | | | | $ | 0.32 | | | | | $ | 0.32 | | |
| | |
9月30日
2022 |
| |
引用
價格單位: 活動 市場 (一級) |
| |
意義重大
其他 可觀察的 輸入 (二級) |
| |
意義重大
其他 看不見的 輸入 (三級) |
| ||||||||||||
資產: | | | | | | | | | | | | | | | | | | | | | | | | | |
信託賬户中的美國政府證券和清掃資金
|
| | | $ | 301,933,145 | | | | | $ | 301,933,145 | | | | | $ | — | | | | | $ | — | | |
負債: | | | | | | | | | | | | | | | | | | | | | | | | | |
公共認股權證負債
|
| | | $ | 450,000 | | | | | $ | 450,000 | | | | | $ | — | | | | | $ | — | | |
私募擔保責任
|
| | | | 305,196 | | | | | | — | | | | | | — | | | | | | 305,196 | | |
| | | | $ | 755,196 | | | | | $ | 450,000 | | | | | $ | — | | | | | $ | 305,196 | | |
| | |
12月31日
2021 |
| |
引用
價格單位: 活動 市場 (一級) |
| |
意義重大
其他 可觀察的 輸入 (二級) |
| |
意義重大
其他 看不見的 輸入 (三級) |
| ||||||||||||
資產: | | | | | | | | | | | | | | | | | | | | | | | | | |
信託賬户中的美國政府證券和清掃資金
|
| | | $ | 300,053,996 | | | | | $ | 300,053,996 | | | | | $ | — | | | | | $ | — | | |
負債: | | | | | | | | | | | | | | | | | | | | | | | | | |
公共認股權證負債
|
| | | $ | 7,350,000 | | | | | $ | 7,350,000 | | | | | $ | — | | | | | $ | — | | |
私募擔保責任
|
| | | | 4,397,850 | | | | | | — | | | | | | — | | | | | | 4,397,850 | | |
| | | | $ | 11,747,850 | | | | | $ | 7,350,000 | | | | | $ | — | | | | | $ | 4,397,850 | | |
| | |
9月30日
2022 |
| |
12月31日
2021 |
| ||||||
輸入 | | | | | | | | | | | | | |
無風險利率
|
| | | | 4.12% | | | | | | 1.09% | | |
合併的預期期限
|
| | | | 0.25 | | | | | | 0.60 | | |
預期波動率
|
| | | | 0.54% | | | | | | 12.40% | | |
名義行權價格
|
| | | $ | 1.00 | | | | | $ | 1.00 | | |
| | |
保修期
負債 |
| |||
2021年1月1日的公允價值
|
| | | $ | — | | |
2021年2月9日公共和私人認股權證責任的初始分類
|
| | | | 27,807,680 | | |
公允價值變動
|
| | | | 354,880 | | |
公募認股權證重新分類為一級
|
| | | | (17,250,000) | | |
2021年3月31日的公允價值
|
| | | | 10,912,560 | | |
公允價值變動
|
| | | | (2,976,556) | | |
2021年6月30日的公允價值
|
| | | | 7,936,004 | | |
公允價值變動
|
| | | | (2,753,869) | | |
2021年9月30日的公允價值
|
| | | | 5,182,135 | | |
公允價值變動
|
| | | | (784,285) | | |
2021年12月31日的公允價值
|
| | | | 4,397,850 | | |
公允價值變動
|
| | | | (2,796,454) | | |
2022年3月31日的公允價值
|
| | | | 1,601,396 | | |
公允價值變動
|
| | | | (702,663) | | |
2022年6月30日的公允價值
|
| | | | 898,733 | | |
公允價值變動
|
| | | | (593,537) | | |
2022年9月30日的公允價值
|
| | | $ | 305,196 | | |
| | |
攜帶
截止日期的價值 9月30日 2022 |
| |
毛收入
未實現 收益 |
| |
毛收入
未實現 虧損 |
| |
公允價值
截至 9月30日 2022 |
| ||||||||||||
美國國債
|
| | | $ | 301,932,919 | | | | | $ | 5,893 | | | | | $ | — | | | | | $ | 301,938,812 | | |
| | | | $ | 301,932,919 | | | | | $ | 5,893 | | | | | $ | — | | | | | $ | 301,938,812 | | |
| | |
攜帶
截止日期的價值 12月31日 2021 |
| |
毛收入
未實現 收益 |
| |
毛收入
未實現 虧損 |
| |
公允價值
截至 12月31日 2021 |
| ||||||||||||
美國國債
|
| | | $ | 300,053,216 | | | | | $ | 4,157 | | | | | $ | — | | | | | $ | 300,057,373 | | |
| | | | $ | 300,053,216 | | | | | $ | 4,157 | | | | | $ | — | | | | | $ | 300,057,373 | | |
證券/買方
|
| |
簽發日期
|
| |
編號
證券的 |
| |
考慮因素
|
| |||
普通股 | | | | | | | | | | | | | |
捷浩控股有限公司
|
| |
2020年8月18日
|
| | | | 20,000,000(1) | | | |
重新命名
|
|
明浩集團有限公司
|
| |
2020年8月18日
|
| | | | 140,000,000 | | | |
重新命名
|
|
Share Link Venture Limited
|
| |
2020年8月18日
|
| | | | 40,000,000 | | | |
重新命名
|
|
富Li實業創新者有限公司
|
| |
2022年12月20日
|
| | | | 168,921,032 | | | |
資本重組
|
|
捷浩控股有限公司
|
| |
2022年12月20日
|
| | | | 24,480,458 | | | |
資本重組
|
|
Share Link Venture Limited
|
| |
2022年12月20日
|
| | | | 46,286,735 | | | |
資本重組
|
|
百度(香港)有限公司
|
| |
2022年12月20日
|
| | | | 22,367,946 | | | |
資本重組
|
|
上海國際集團全球中國基金有限責任公司
|
| |
2022年12月20日
|
| | | | 5,069,836 | | | |
資本重組
|
|
大田控股有限公司
|
| |
2022年12月20日
|
| | | | 3,817,463 | | | |
資本重組
|
|
東方日出股份有限公司
|
| |
2022年12月20日
|
| | | | 2,624,506 | | | |
資本重組
|
|
國通投資香港有限公司
|
| |
2022年12月20日
|
| | | | 4,473,589 | | | |
資本重組
|
|
CRF移動投資有限公司
|
| |
2022年12月20日
|
| | | | 1,988,262 | | | |
資本重組
|
|
誠誠控股有限公司
|
| |
2022年12月20日
|
| | | | 1,420,187 | | | |
資本重組
|
|
蘇州相成創業投資有限公司
|
| |
2022年12月20日
|
| | | | 4,260,562 | | | |
資本重組
|
|
蘇州環秀湖一號投資有限公司
|
| |
2022年12月20日
|
| | | | 9,941,309 | | | |
資本重組
|
|
湖北長江經開V2X產業基金有限責任公司
|
| |
2022年12月20日
|
| | | | 15,040,517 | | | |
資本重組
|
|
上海誠訊投資管理有限公司
|
| |
2022年12月20日
|
| | | | 1,805,687 | | | |
資本重組
|
|
車聯有限公司
|
| |
2022年12月20日
|
| | | | 1,805,686 | | | |
資本重組
|
|
法拉西能源(贛州)有限公司
|
| |
2022年12月20日
|
| | | | 3,611,373 | | | |
資本重組
|
|
AllSun Limited
|
| |
2022年12月20日
|
| | | | 1,324,170 | | | |
資本重組
|
|
吉利汽車控股有限公司
|
| |
2022年12月20日
|
| | | | 5,155,389 | | | |
資本重組
|
|
GLY新移動性1.LP
|
| |
2022年12月20日
|
| | | | 2,577,694 | | | |
資本重組
|
|
蓮花科技股份有限公司
|
| |
2022年12月20日
|
| | | | 1,052,632 | | | |
轉換為
可轉換票據 |
|
Lumar Technologies,Inc.
|
| |
2022年12月20日
|
| | | | 1,500,000 | | | |
15,000,000美元
|
|
吉利投資控股有限公司
|
| |
2022年12月20日
|
| | | | 2,000,000 | | | |
20,000,000美元
|
|
系列首選天使 | | | | | | | | | | | | | |
湖北長江經開V2X產業基金有限責任公司
|
| |
2021年5月17日
|
| | | | 5,043,104 | | | |
12,692,308美元
|
|
A系列優先股 | | | | | | | | | | | | | |
上海國際集團全球中國基金有限責任公司
|
| |
2020年1月16日
|
| | | | 187,500 | | | |
三千萬美元
|
|
Fresco Mobile Limited
|
| |
2020年1月16日
|
| | | | 937,500 | | | |
150,000,000美元
|
|
Fresco Mobile Limited
|
| |
2020年8月18日
|
| | | | 18,750,000 | | | |
重新命名
|
|
上海國際集團全球中國基金有限責任公司
|
| |
2020年8月18日
|
| | | | 3,750,000 | | | |
重新命名
|
|
捷浩控股有限公司
|
| |
2021年3月10日
|
| | | | 1,964,286 | | | |
從
重新分類
普通股 |
|
證券/買方
|
| |
簽發日期
|
| |
編號
證券的 |
| |
考慮因素
|
| |||
系列A+優先股 | | | | | | | | | | | | | |
CRF移動投資有限公司
|
| |
2021年3月10日
|
| | | | 1,666,667 | | | |
14,000,000美元
|
|
誠誠控股有限公司
|
| |
2021年3月10日
|
| | | | 1,190,476 | | | |
1000萬美元
|
|
上海國際集團全球中國基金有限責任公司
|
| |
2021年3月10日
|
| | | | 499,806 | | | |
4,198,374美元
|
|
國通投資香港有限公司
|
| |
2021年5月17日
|
| | | | 1,785,714 | | | |
15,000,000美元
|
|
蘇州相成創業投資有限公司
|
| |
2021年5月17日
|
| | | | 3,571,429 | | | |
三千萬美元
|
|
蘇州環秀湖一號投資有限公司
|
| |
2021年5月17日
|
| | | | 8,333,333 | | | |
70,000,000美元
|
|
湖北長江經開V2X產業基金有限責任公司
|
| |
2021年5月17日
|
| | | | 7,564,656 | | | |
63,543,107美元
|
|
系列A++優先股 | | | | | | | | | | | | | |
法拉西能源(贛州)有限公司
|
| |
2021年12月8日
|
| | | | 3,027,245 | | | |
三千萬美元
|
|
上海誠訊投資管理有限公司和車
聯安有限公司 |
| |
2021年12月8日
|
| | | | 3,027,245 | | | |
三千萬美元
|
|
AllSun Limited
|
| |
2021年12月8日
|
| | | | 1,109,990 | | | |
11,000,000美元
|
|
B系列優先股 | | | | | | | | | | | | | |
捷浩控股有限公司
|
| |
2021年7月26日
|
| | | | 2,485,106 | | | |
28,752,676美元
|
|
明浩集團有限公司
|
| |
2021年7月26日
|
| | | | 5,798,580 | | | |
67,089,570美元
|
|
吉利汽車控股有限公司
|
| |
2021年9月25日
|
| | | | 4,321,521 | | | |
49,999,997.97美元
|
|
GLY新移動性1.LP
|
| |
2021年12月23日
|
| | | | 2,160,760 | | | |
24,999,993.2美元
|
|
選項 | | | | | | | | | | | | | |
某些董事、員工和顧問
|
| |
從
開始的各種日期
2021年8月2日至 2023年1月3日 |
| | | | 12,802,663 | | | |
各受讓方提供的服務
|
|
受限股份 | | | | | | | | | | | | | |
某些董事、員工和顧問
|
| |
從
開始的各種日期
2019年12月20日至 2022年9月30日 |
| | | | 43,280,483 | | | |
各受讓方提供的服務
|
|
| | | | | | |
引用註冊成立
|
| |||||||||
|
展品編號:
|
| |
説明
|
| |
表單
|
| |
文檔號
|
| |
展品:
不。 |
| |
提交日期
|
|
| 2.1 | | | Cova Acquisition Corp.、ECARX Holdings Inc.、Ecarx Temp Limited和Ecarx&Co Limited之間的合併協議和計劃,日期為2022年5月26日。 | | |
F-4
|
| |
333-267813
|
| |
2.1
|
| |
2022年11月14日
|
|
| 3.1 | | | 在業務合併完成前生效的ECARX控股公司第六份公司章程備忘錄。 | | |
F-4
|
| |
333-267813
|
| |
3.1
|
| |
2022年11月14日
|
|
| 3.2 | | | ECARX控股公司第七次修訂和重新修訂的組織備忘錄和章程 | | |
F-4
|
| |
333-267813
|
| |
3.2
|
| |
2022年11月14日
|
|
| 4.1 | | | Cova Acquisition Corp.和Continental Stock Transfer&Trust Company於2021年2月4日簽署的認股權證協議。 | | |
F-4
|
| |
333-267813
|
| |
4.4
|
| |
2022年11月14日
|
|
| 4.2 | | | ECARX控股公司普通股證書樣本 | | |
F-4
|
| |
333-267813
|
| |
4.5
|
| |
2022年11月14日
|
|
| 4.3 | | | ECARX控股公司授權證樣本 | | |
F-4
|
| |
333-267813
|
| |
4.6
|
| |
2022年11月14日
|
|
| 4.4* | | | Cova Acquisition Corp.、ECARX Holdings Inc.和大陸股票轉讓信託公司簽訂的轉讓、假設和修訂協議,日期為2022年12月20日 | | | | | | | | | | | | | |
| 4.5 | | | Cova收購公司、Cova收購贊助商LLC和Cova收購公司的某些股東於2021年2月4日簽署的登記和股東權利協議 | | |
F-4
|
| |
333-267813
|
| |
4.8
|
| |
2022年11月14日
|
|
| 4.6* | | | 由ECARX控股公司、Cova收購贊助商有限責任公司和ECARX控股公司的某些股東簽署的註冊權協議,日期為2022年12月20日。 | | | | | | | | | | | | | |
| 5.1** | | | Maples and Calder(Hong Kong)LLP對ECARX Holdings Inc.普通股有效性的意見 | | | | | | | | | | | | | |
| 5.2** | | | Skadden,Arps,Slate,Meagher&Flom LLP對ECARX Holdings Inc.認股權證的意見 | | | | | | | | | | | | | |
| 10.1 | | | 大陸證券信託公司和Cova Acquisition Corp.之間簽署的投資管理信託協議,日期為2021年2月4日 | | |
F-4
|
| |
333-267813
|
| |
10.1
|
| |
2022年11月14日
|
|
| | | | | | |
引用註冊成立
|
| |||||||||
|
展品編號:
|
| |
説明
|
| |
表單
|
| |
文檔號
|
| |
展品:
不。 |
| |
提交日期
|
|
| 10.2 | | | Cova收購贊助商LLC和Cova收購公司之間於2021年2月4日簽訂的行政服務協議 | | |
F-4
|
| |
333-267813
|
| |
10.2
|
| |
2022年11月14日
|
|
| 10.3 | | | Cova收購贊助商LLC、Cova Acquisition Corp.和Cova Acquisition Corp.的高管和董事之間的信函協議,日期為2021年2月4日 | | |
F-4
|
| |
333-267813
|
| |
10.3
|
| |
2022年11月14日
|
|
| 10.4 | | | Cova Acquisition Corp.和Cova收購保薦人LLC之間的私募認股權證購買協議。 | | |
F-4
|
| |
333-267813
|
| |
10.4
|
| |
2022年11月14日
|
|
| 10.5 | | | Cova Acquisition Corp.和Cova收購贊助商LLC之間的本票,日期為2022年5月26日。 | | |
F-4
|
| |
333-267813
|
| |
10.5
|
| |
2022年11月14日
|
|
| 10.6 | | | ECARX控股公司和魯米納技術公司之間於2022年5月26日簽署的戰略投資協議 | | |
F-4
|
| |
333-267813
|
| |
10.6
|
| |
2022年11月14日
|
|
| 10.7 | | | ECARX控股公司和吉利投資控股有限公司於2022年5月26日簽署的戰略投資協議。 | | |
F-4
|
| |
333-267813
|
| |
10.7
|
| |
2022年11月14日
|
|
| 10.8 | | | 保薦人支持協議和契約,日期為2022年5月26日,由ECARX控股公司、Cova Acquisition Corp.、Cova收購保薦人LLC和其中提到的其他各方簽署。 | | |
F-4
|
| |
333-267813
|
| |
10.8
|
| |
2022年11月14日
|
|
| 10.9 | | | ECARX股東支持協議和契約,日期為2022年5月26日,由ECARX控股公司、Cova Acquisition Corp.和其中提到的其他各方簽署。 | | |
20-F
|
| |
333-267813
|
| |
10.9
|
| |
2022年11月14日
|
|
| 10.10†† | | | ECARX控股公司2019年股權激勵計劃。 | | |
F-4
|
| |
333-267813
|
| |
10.10
|
| |
2022年11月14日
|
|
| 10.11†† | | | ECARX控股公司2021年期權激勵計劃。 | | |
F-4
|
| |
333-267813
|
| |
10.11
|
| |
2022年11月14日
|
|
| 10.12††* | | | ECARX控股公司2022年股票激勵計劃。 | | | | | | | | | | | | | |
| 10.13 | | | ECARX控股公司與其董事和高管之間的賠償協議格式。 | | |
F-4
|
| |
333-267813
|
| |
10.12
|
| |
2022年11月14日
|
|
| 10.14† | | | 興業銀行武漢分行與湖北易方達科技有限公司簽訂、簽訂日期為2021年4月22日的流動資金貸款合同英文譯本。 | | |
F-4
|
| |
333-267813
|
| |
10.13
|
| |
2022年11月14日
|
|
| | | | | | |
引用註冊成立
|
| |||||||||
|
展品編號:
|
| |
説明
|
| |
表單
|
| |
文檔號
|
| |
展品:
不。 |
| |
提交日期
|
|
| 10.15# | | | 招商銀行股份有限公司武漢分公司與湖北易科科技有限公司於2020年7月7日簽訂的《授信協議》英譯本。 | | |
F-4
|
| |
333-267813
|
| |
10.14
|
| |
2022年11月14日
|
|
| 10.16†# | | | 招商銀行股份有限公司武漢分公司與湖北易科科技有限公司於2021年2月1日簽訂的《授信協議》英文譯本。 | | |
F-4
|
| |
333-267813
|
| |
10.15
|
| |
2022年11月14日
|
|
| 10.17# | | | ECARX(武漢)科技有限公司與湖北ECARX科技有限公司之間於2022年4月8日簽訂的《當前控制文件終止協議》的英譯本 | | |
F-4
|
| |
333-267813
|
| |
10.16
|
| |
2022年11月14日
|
|
| 10.18# | | | ECARX(湖北)科技有限公司和湖北ECARX科技有限公司於2022年4月8日簽署或之間的重組框架協議英文譯本 | | |
F-4
|
| |
333-267813
|
| |
10.17
|
| |
2022年11月14日
|
|
| 10.19 | | | ECARX(湖北)科技有限公司與湖北ECARX科技有限公司之間於2022年5月13日簽署的《重組框架協議補充協議》英文譯本。 | | |
F-4
|
| |
333-267813
|
| |
10.18
|
| |
2022年11月14日
|
|
| 10.20# | | | 湖北ECARX科技有限公司(簡稱ECARX(湖北)科技有限公司)於2021年9月14日簽訂的《主商業化協議》。和HaleyTek AB(前身為沃爾沃汽車服務10 AB) | | |
F-4
|
| |
333-267813
|
| |
10.19
|
| |
2022年11月14日
|
|
| 10.21 | | | 湖北ECARX科技有限公司、HaleyTek AB(前身為沃爾沃汽車服務10 AB)和ECARX(湖北)科技有限公司於2022年3月1日簽署的權利和義務轉讓協議 | | |
F-4
|
| |
333-267813
|
| |
10.20
|
| |
2022年11月14日
|
|
| 10.22†# | | | 興業銀行武漢分行與易方達(湖北)科技有限公司於2022年6月28日簽訂並於2022年6月29日修訂的流動資金貸款合同英文譯本。 | | |
F-4
|
| |
333-267813
|
| |
10.21
|
| |
2022年11月14日
|
|
| 10.23# | | | ECARX控股公司和蓮花科技公司之間的可轉換票據購買協議,日期為2022年5月9日。 | | |
F-4
|
| |
333-267813
|
| |
10.22
|
| |
2022年11月14日
|
|
| | | | | | |
引用註冊成立
|
| |||||||||
|
展品編號:
|
| |
説明
|
| |
表單
|
| |
文檔號
|
| |
展品:
不。 |
| |
提交日期
|
|
| 10.24 | | | ECARX Holdings Inc.、SPDB International(Hong Kong)Limited和CNCB(Hong Kong)Investment Limited於2022年10月25日簽署的可轉換票據購買協議 | | |
F-4
|
| |
333-267813
|
| |
10.23
|
| |
2022年11月14日
|
|
| 10.25* | | | 沃爾沃汽車公司和ECARX科技有限公司之間的買賣協議,日期為2022年12月31日。 | | | | | | ||||||||
| 21.1* | | |
ECARX控股公司子公司列表
|
| | | | | | | | | | | | |
| 23.1** | | | Cova Acquisition Corp.的獨立註冊會計師事務所WithumSmith+Brown,PC同意 | | | | | | | | | | | | | |
| 23.2** | | | ECARX控股公司獨立註冊會計師事務所畢馬威華振會計師事務所同意。 | | | | | | | | | | | | | |
| 23.3 | | | Frost&Sullivan同意。 | | |
F-4
|
| |
333-267813
|
| |
23.6
|
| |
2022年11月14日
|
|
| 23.4** | | | Maples and Calder(Hong Kong)LLP同意(見附件5.1)。 | | | | | | | | | | | | | |
| 23.5** | | | Skadden,Arps,Slate,Meagher&Flom LLP同意(包含在附件5.2中)。 | | | | | | | | | | | | | |
| 23.6** | | | 經韓坤律師事務所同意。 | | | | | | | | | | | | | |
| 24.1** | | | 授權書(包括在本註冊聲明的簽名頁上)。 | | | | | | | | | | | | | |
| 99.1* | | | 《ECARX控股公司商業行為和道德規範》 | | | | | | | | | | | | | |
| 107** | | | 備案費表 | | | | | | | | | | | | | |
|
簽名
|
| |
容量
|
| |
日期
|
|
|
沈子瑜
|
| |
董事長兼首席執行官
(首席執行官) |
| | | |
|
振宇Li
|
| | 董事 | | | | |
|
倪某Li
|
| | 董事 | | | | |
|
張吉姆(張興生)
|
| | 獨立董事 | | | | |
|
格雷斯·惠堂
|
| | 獨立董事 | | | | |
|
君宏恆
|
| | 獨立董事 | | | | |
|
彼得·西里諾
|
| | 首席運營官 | | | | |
|
Ramesh Narasimhan
|
| |
首席財務官
(首席財務會計官) |
| | | |