|
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 | | |
|
常用術語
|
| | | | vii | | |
|
招股説明書摘要
|
| | | | 1 | | |
|
產品
|
| | | | 16 | | |
|
風險因素
|
| | | | 18 | | |
|
資本化和負債
|
| | | | 61 | | |
|
精選歷史財務數據
|
| | | | 62 | | |
|
使用收益
|
| | | | 75 | | |
|
股利政策
|
| | | | 76 | | |
|
業務
|
| | | | 77 | | |
|
政府法規
|
| | | | 89 | | |
|
管理層對財務狀況和運營結果的討論和分析
|
| | | | 107 | | |
|
管理
|
| | | | 128 | | |
|
主要股東
|
| | | | 138 | | |
|
出售證券持有人
|
| | | | 140 | | |
|
某些關係和關聯人交易
|
| | | | 142 | | |
|
徵税
|
| | | | 145 | | |
|
股本説明
|
| | | | 152 | | |
|
配送計劃
|
| | | | 165 | | |
|
與產品相關的費用
|
| | | | 170 | | |
|
法律事務
|
| | | | 171 | | |
|
專家
|
| | | | 172 | | |
|
公民責任和訴訟服務代理在美國的執行能力
|
| | | | 173 | | |
|
您可以在哪裏找到更多信息
|
| | | | 174 | | |
| | |
截止三個月
3月31日 |
| |||||||||
| | |
2022
|
| |
2023
|
| ||||||
百萬,不包括每股虧損和分享數據
|
| |
人民幣
|
| |
人民幣
|
| ||||||
收入 | | | | | | | | | | | | | |
商品銷售收入
|
| | | | 499.3 | | | | | | 594.6 | | |
軟件許可證收入
|
| | | | 42.7 | | | | | | 102.3 | | |
服務收入
|
| | | | 113.9 | | | | | | 66.0 | | |
總收入
|
| | | | 655.9 | | | | | | 762.9 | | |
銷貨成本
|
| | | | (404.3) | | | | | | (469.5) | | |
軟件許可證成本
|
| | | | (22.4) | | | | | | (30.2) | | |
服務成本
|
| | | | (90.3) | | | | | | (52.4) | | |
收入總成本
|
| | | | (517.0) | | | | | | (552.1) | | |
毛利
|
| | | | 138.9 | | | | | | 210.8 | | |
研發費用
|
| | | | (313.1) | | | | | | (201.2) | | |
銷售、一般和行政費用及其他,淨額
|
| | | | (136.1) | | | | | | (173.2) | | |
總運營費用
|
| | | | (449.2) | | | | | | (374.4) | | |
運營損失
|
| | | | (310.3) | | | | | | (163.6) | | |
利息收入
|
| | | | 1.6 | | | | | | 7.5 | | |
利息支出
|
| | | | (8.4) | | | | | | (18.1) | | |
權益法投資成果份額
|
| | | | (45.2) | | | | | | (36.5) | | |
股權證券公允價值變動
|
| | | | — | | | | | | 21.5 | | |
子公司解除合併的收益
|
| | | | 72.0 | | | | | | — | | |
憑證負債公允價值變化
|
| | | | — | | | | | | (8.4) | | |
政府撥款
|
| | | | 1.6 | | | | | | 0.9 | | |
外幣匯兑損益
|
| | | | (2.7) | | | | | | 2.2 | | |
所得税前虧損
|
| | | | (291.4) | | | | | | (194.5) | | |
所得税費用
|
| | | | (0.3) | | | | | | (0.2) | | |
淨虧損
|
| | | | (291.7) | | | | | | (194.7) | | |
其他綜合損失: | | | | | | | | | | | | | |
扣除零所得税後的外幣折算調整
|
| | | | 8.8 | | | | | | (1.6) | | |
全面虧損
|
| | | | (282.9) | | | | | | (196.3) | | |
不可贖回的非控股權益造成的全面損失
|
| | | | 1.4 | | | | |
|
—
|
| |
可贖回非控股權益的綜合虧損
|
| | | | 0.5 | | | | |
|
—
|
| |
可歸因於ECARX控股公司的全面虧損
|
| | | | (281.0) | | | | | | (196.3) | | |
每股普通股虧損 | | | | | | | | | | | | | |
-普通股每股基本和攤薄虧損
|
| | | | (1.59) | | | | | | (0.58) | | |
用於計算每股普通股虧損的加權平均普通股數
|
| | | | | | | | | | | | |
-普通股加權平均數
|
| | | | 236,248,112 | | | | | | 337,395,390 | | |
| | |
12月31日
2022 |
| |
3月31日
2023 |
| ||||||
百萬,除非另有説明
|
| |
人民幣
|
| |
人民幣
|
| ||||||
資產 | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | |
現金
|
| | | | 737.4 | | | | | | 949.5 | | |
受限現金
|
| | | | 41.0 | | | | | | 67.0 | | |
應收賬款 - 第三方淨額
|
| | | | 418.2 | | | | | | 264.1 | | |
應收賬款 - 關聯方,淨額
|
| | | | 483.0 | | | | | | 381.5 | | |
應收票據
|
| | | | 145.4 | | | | | | 327.4 | | |
庫存
|
| | | | 131.6 | | | | | | 120.8 | | |
關聯方應付金額
|
| | | | 911.6 | | | | | | 91.1 | | |
預付款和其他流動資產
|
| | | | 412.9 | | | | | | 552.7 | | |
流動資產總額
|
| | | | 3,281.1 | | | | | | 2,754.1 | | |
非流動資產 | | | | | | | | | | | | | |
長期投資
|
| | | | 489.8 | | | | | | 474.9 | | |
經營性租賃使用權資產
|
| | | | 85.3 | | | | | | 79.9 | | |
財產和設備,淨額
|
| | | | 118.4 | | | | | | 111.6 | | |
無形資產淨值
|
| | | | 36.7 | | | | | | 31.0 | | |
其他非流動資產 - 第三方
|
| | | | 26.0 | | | | | | 25.3 | | |
其他非流動資產 - 關聯方
|
| | | | 213.7 | | | | | | 216.3 | | |
非流動資產合計
|
| | | | 969.9 | | | | | | 939.0 | | |
總資產
|
| | | | 4,251.0 | | | | | | 3,693.1 | | |
負債 | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | |
短期借款
|
| | | | 870.0 | | | | | | 870.0 | | |
應付帳款 - 第三方
|
| | | | 1,024.2 | | | | | | 820.6 | | |
應付帳款 - 關聯方
|
| | | | 239.9 | | | | | | 123.0 | | |
應付票據
|
| | | | 168.4 | | | | | | 184.5 | | |
應付關聯方金額
|
| | | | 191.2 | | | | | | 330.0 | | |
合同負債,當前
|
| | | | 4.7 | | | | | | 4.9 | | |
合同負債,流動
|
| | | | 316.7 | | | | | | 336.1 | | |
當期經營租賃負債
|
| | | | 24.1 | | | | | | 21.6 | | |
應計費用和其他流動負債
|
| | | | 738.6 | | | | | | 503.6 | | |
應付所得税
|
| | | | 21.6 | | | | | | 21.6 | | |
流動負債總額
|
| | | | 3,599.4 | | | | | | 3,215.9 | | |
非流動負債 | | | | | | | | | | | | | |
合同負債,非流動
|
| | | | 0.1 | | | | | | 0.1 | | |
合同負債,非流動
|
| | | | 282.1 | | | | | | 243.6 | | |
非流動的可轉換應付票據
|
| | | | 439.9 | | | | | | 439.1 | | |
非流動經營租賃負債
|
| | | | 59.5 | | | | | | 61.8 | | |
令狀負債,非流動
|
| | | | 16.5 | | | | | | 24.8 | | |
| | |
12月31日
2022 |
| |
3月31日
2023 |
| ||||||
百萬,除非另有説明
|
| |
人民幣
|
| |
人民幣
|
| ||||||
其他非流動負債
|
| | | | 30.7 | | | | | | 33.4 | | |
非流動負債合計
|
| | | | 828.8 | | | | | | 802.8 | | |
總負債
|
| | | | 4,428.2 | | | | | | 4,018.7 | | |
股東虧損 | | | | | | | | | | | | | |
普通股
|
| | | | — | | | | | | — | | |
A類普通股
|
| | | | — | | | | | | — | | |
B類普通股
|
| | | | — | | | | | | — | | |
庫藏股,按成本計算
|
| | | | — | | | | | | — | | |
新增實收資本
|
| | | | 5,919.7 | | | | | | 5,967.5 | | |
累計虧損
|
| | | | (5,711.0) | | | | | | (5,905.6) | | |
累計其他綜合損失
|
| | | | (385.9) | | | | | | (387.5) | | |
普通股股東應佔虧損總額
|
| | | | (177.2) | | | | | | (325.6) | | |
不可贖回的非控股權益
|
| | | | — | | | | | | — | | |
股東虧損總額
|
| | | | (177.2) | | | | | | (325.6) | | |
負債和股東虧損
|
| | | | 4,251.0 | | | | | | 3,693.1 | | |
|
| | |
截止三個月
3月31日 |
| |||||||||
| | |
2022
|
| |
2023
|
| ||||||
百萬,除非另有説明
|
| |
人民幣
|
| |
人民幣
|
| ||||||
淨虧損
|
| | | | (291.7) | | | | | | (194.7) | | |
利息收入
|
| | | | (1.6) | | | | | | (7.5) | | |
利息支出
|
| | | | 8.4 | | | | | | 18.1 | | |
所得税費用
|
| | | | 0.3 | | | | | | 0.2 | | |
財產和設備折舊
|
| | | | 12.3 | | | | | | 11.9 | | |
無形資產攤銷
|
| | | | 5.8 | | | | | | 5.7 | | |
EBITDA
|
| | | | (266.5) | | | | | | (166.3) | | |
基於股份的薪酬費用
|
| | | | 39.1 | | | | | | 47.8 | | |
調整後的EBITDA
|
| | | | (227.4) | | | | | | (118.5) | | |
| | |
截至2022年12月31日
|
| |||||||||
| | |
千元人民幣
|
| |
以千為單位的美元
|
| ||||||
現金和受限現金
|
| | | | 778,341 | | | | | | 112,849 | | |
股東(虧損)總股本
|
| | | | (177,193) | | | | | | (25,691) | | |
銀行的短期借款
|
| | | | (870,000) | | | | | | (126,138) | | |
可轉換應付票據淨額
|
| | | | (439,869) | | | | | | (63,775) | | |
關聯方的短期借款
|
| | | | (150,000) | | | | | | (21,748) | | |
借款和其他金融負債
|
| | | | (1,459,869) | | | | | | (211,661) | | |
總市值
|
| | | | (1,637,062) | | | | | | (237,352) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| ||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
| ||||||||||||
| | |
(in除份額和每股數據外,以千計)
|
| |||||||||||||||||||||
收入 | | | | | | | | | | | | | | | | | | | | | | | | | |
貨物銷售收入(含關聯方:截至2020年、2020年、2021年、2022年12月31日止年度分別為人民幣1275,777元、人民幣1,466,340元、人民幣1,663,356元)
|
| | | | 1,678,234 | | | | | | 1,983,817 | | | | | | 2,434,244 | | | | | | 352,932 | | |
軟件許可收入(含關聯方:人民幣18,168元,
截至本年度人民幣24,788元和人民幣133,450元 2020年12月31日、2021年12月31日和2022年12月31日) |
| | | | 71,297 | | | | | | 261,265 | | | | | | 404,469 | | | | | | 58,642 | | |
服務收入(包括關聯方:截至2020年12月31日、2021年12月31日、2022年12月31日、2021年12月31日、2022年12月31日、2021年12月31日、2022年12月31日、2021年12月31日、2022年12月31日止年度分別為人民幣444,709元、人民幣532,625元和人民幣716,069元)
|
| | | | 491,532 | | | | | | 533,981 | | | | | | 718,424 | | | | | | 104,162 | | |
總收入
|
| | | | 2,241,063 | | | | | | 2,779,063 | | | | | | 3,557,137 | | | | | | 515,736 | | |
銷貨成本(含關聯方:截至2020年、2020年、2021年、2022年12月31日止年度分別為人民幣6073元、人民幣220,062元、人民幣508,810元)
|
| | | | (1,524,744) | | | | | | (1,749,188) | | | | | | (1,971,125) | | | | | | (285,786) | | |
軟件許可費(含關聯方:零、零、
截至2020年12月31日、2021年12月31日、2021年12月31日和2021年12月31日止年度人民幣21,700元 2022年)。 |
| | | | (27,926) | | | | | | (32,164) | | | | | | (126,807) | | | | | | (18,385) | | |
服務成本(含關聯方:零、零、
截至2020年12月31日、2021年12月31日、2021年12月31日和2021年12月31日止年度人民幣60,671元 2022年)。 |
| | | | (137,005) | | | | | | (180,518) | | | | | | (468,709) | | | | | | (67,956) | | |
收入總成本
|
| | | | (1,689,675) | | | | | | (1,961,870) | | | | | | (2,566,641) | | | | | | (372,127) | | |
毛利
|
| | | | 551,388 | | | | | | 817,193 | | | | | | 990,496 | | | | | | 143,609 | | |
研發費用(含關聯方:截至2020年、2020年、2021年、2022年12月31日止年度分別為人民幣2,118元、人民幣21,069元、人民幣60,687元)
|
| | | | (706,018) | | | | | | (1,209,385) | | | | | | (1,210,871) | | | | | | (175,560) | | |
銷售和市場推廣費用(包括關聯方:截至2020年12月31日、2021年12月31日、2022年12月31日、2021年12月31日、2022年12月31日止年度分別為人民幣192元、零人民幣、人民幣96元)
|
| | | | (60,643) | | | | | | (82,827) | | | | | | (86,597) | | | | | | (12,555) | | |
一般和行政費用(包括關聯方:截至2020年12月31日、2021年12月31日、2022年12月31日、2021年12月31日、2022年12月31日、2021年12月31日、2022年12月31日止年度分別為2447元、2343元、1990元)
|
| | | | (215,008) | | | | | | (506,873) | | | | | | (1,180,218) | | | | | | (171,116) | | |
其他收入 - 關聯方
|
| | | | — | | | | | | — | | | | | | 22,846 | | | | | | 3,312 | | |
其他,淨額
|
| | | | (200) | | | | | | 207 | | | | | | (1,939) | | | | | | (281) | | |
總運營費用
|
| | | | (981,869) | | | | | | (1,798,878) | | | | | | (2,456,779) | | | | | | (356,200) | | |
運營損失
|
| | | | (430,481) | | | | | | (981,685) | | | | | | (1,466,283) | | | | | | (212,591) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| ||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
| ||||||||||||
| | |
(in除份額和每股數據外,以千計)
|
| |||||||||||||||||||||
利息收入(含關聯方:截至2020年、2020年、2021年、2022年12月31日止年度分別為零、人民幣717元、人民幣9069元)
|
| | | | 28,480 | | | | | | 11,783 | | | | | | 12,444 | | | | | | 1,804 | | |
利息支出(含關聯方:872元、212元
和截至2020年12月31日的年度人民幣18,808元 分別為 和2022) |
| | | | (59,128) | | | | | | (131,666) | | | | | | (51,136) | | | | | | (7,414) | | |
權益法投資收益(虧損)
|
| | | | 148 | | | | | | (2,519) | | | | | | (137,391) | | | | | | (19,920) | | |
股權證券公允價值變動
|
| | | | — | | | | | | — | | | | | | (16,843) | | | | | | (2,442) | | |
出售股權證券的收益
|
| | | | — | | | | | | — | | | | | | 59,728 | | | | | | 8,660 | | |
子公司解除合併的收益
|
| | | | — | | | | | | 10,579 | | | | | | 71,974 | | | | | | 10,435 | | |
權證負債公允價值變動
|
| | | | (39,635) | | | | | | (111,299) | | | | | | (3,245) | | | | | | (470) | | |
政府撥款
|
| | | | 5,998 | | | | | | 4,507 | | | | | | 29,330 | | | | | | 4,252 | | |
外幣匯兑收益(損失),淨額
|
| | | | 54,842 | | | | | | 18,315 | | | | | | (18,216) | | | | | | (2,641) | | |
所得税前虧損
|
| | | | (439,776) | | | | | | (1,181,985) | | | | | | (1,519,638) | | | | | | (220,327) | | |
所得税費用
|
| | | | (228) | | | | | | (3,447) | | | | | | (21,571) | | | | | | (3,128) | | |
淨虧損
|
| | | | (440,004) | | | | | | (1,185,432) | | | | | | (1,541,209) | | | | | | (223,455) | | |
歸屬於不可贖回非控制性淨虧損
興趣 |
| | | | 345 | | | | | | 5,011 | | | | | | 1,444 | | | | | | 209 | | |
可贖回非控股權益的淨虧損
|
| | | | — | | | | | | 806 | | | | | | 464 | | | | | | 67 | | |
可歸因於ECARX控股公司的淨虧損
|
| | | | (439,659) | | | | | | (1,179,615) | | | | | | (1,539,301) | | | | | | (223,179) | | |
增加可贖回的非控股權益
|
| | |
|
—
|
| | | | | (1,306) | | | | | | (714) | | | | | | (104) | | |
ECARX控股公司的可用淨虧損。
|
| | | | (439,659) | | | | | | (1,180,921) | | | | | | (1,540,015) | | | | | | (223,283) | | |
可贖回可轉換優先股的增加
|
| | | | (101,286) | | | | | | (243,564) | | | | | | (354,878) | | | | | | (51,452) | | |
普通股股東的淨虧損
|
| | | | (540,945) | | | | | | (1,424,485) | | | | | | (1,894,893) | | | | | | (274,735) | | |
每股普通股虧損(1) | | | | | | | | | | | | | | | | | | | | | | | | | |
- 每股基本和稀釋虧損,普通股(1)
|
| | | | (2.27) | | | | | | (6.02) | | | | | | (7.92) | | | | | | (1.15) | | |
計算虧損時使用的普通股加權平均數
每股普通股(1) |
| | | | | | | | | | | | | | | | | | | | | | | | |
- 加權平均普通股數(1)
|
| | | | 238,591,421 | | | | | | 236,691,093 | | | | | | 239,296,386 | | | | | | 239,296,386 | | |
淨虧損
|
| | | | (440,004) | | | | | | (1,185,432) | | | | | | (1,541,209) | | | | | | (223,455) | | |
其他綜合收益(損失): | | | | | | | | | | | | | | | | | | | | | | | | | |
外幣折算調整,扣除零收入
税費 |
| | | | 1,497 | | | | | | 4,551 | | | | | | (391,934) | | | | | | (56,825) | | |
全面虧損
|
| | | | (438,507) | | | | | | (1,180,881) | | | | | | (1,933,143) | | | | | | (280,280) | | |
不可贖回的非控股權益造成的全面損失
|
| | | | 345 | | | | | | 5,011 | | | | | | 1,444 | | | | | | 209 | | |
可贖回非控股權益的綜合虧損
|
| | | | — | | | | | | 806 | | | | | | 464 | | | | | | 67 | | |
歸屬於普通股股東的全面損失
|
| | | | (438,162) | | | | | | (1,175,064) | | | | | | (1,931,235) | | | | | | (280,004) | | |
| | |
截至2012年12月31日
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| ||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
|
| |||||||||
| | |
(千)
|
| |||||||||||||||
流動資產總額
|
| | | | 2,456,638 | | | | | | 3,281,075 | | | | | | 475,711 | | |
非流動資產合計
|
| | | | 1,510,064 | | | | | | 969,952 | | | | | | 140,628 | | |
總資產
|
| | | | 3,966,702 | | | | | | 4,251,027 | | | | | | 616,339 | | |
流動負債總額
|
| | | | 3,022,657 | | | | | | 3,599,402 | | | | | | 521,863 | | |
非流動負債合計
|
| | | | 489,358 | | | | | | 828,818 | | | | | | 120,167 | | |
總負債
|
| | | | 3,512,015 | | | | | | 4,428,220 | | | | | | 642,030 | | |
夾層總股本
|
| | | | 4,563,407 | | | | | | — | | | | | | — | | |
股東虧損總額
|
| | | | (4,108,720) | | | | | | (177,193) | | | | | | (25,691) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||||||||
| | |
人民幣
|
| |
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) | | | | | | (405,765) | | | | | | (58,833) | | |
投資活動中使用的淨現金
|
| | | | (91,112) | | | | | | (1,391,361) | | | | | | (283,530) | | | | | | (41,108) | | |
融資活動提供的現金淨額
|
| | | | 1,138,126 | | | | | | 2,192,792 | | | | | | 537,767 | | | | | | 77,969 | | |
外幣匯率變動對現金和限制性現金的影響
|
| | | | (10,023) | | | | | | (32,019) | | | | | | 28,906 | | | | | | 4,194 | | |
現金和受限現金淨增(減)
|
| | | | 668,945 | | | | | | (102,913) | | | | | | (122,622) | | | | | | (17,778) | | |
年初現金和限制性現金
|
| | | | 334,931 | | | | | | 1,003,876 | | | | | | 900,963 | | | | | | 130,627 | | |
年末現金和限制性現金
|
| | | | 1,003,876 | | | | | | 900,963 | | | | | | 778,341 | | | | | | 112,849 | | |
| | |
截至2022年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
ECARX
控股 |
| |
WFOE
|
| |
VIE
|
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| ||||||||||||||||||
| | |
(千元人民幣)
|
| |||||||||||||||||||||||||||||||||
收入
|
| | | | — | | | | | | — | | | | | | 936,520 | | | | | | 2,923,087 | | | | | | (302,470)(1) | | | | | | 3,557,137 | | |
收入成本
|
| | | | — | | | | | | — | | | | | | (680,699) | | | | | | (2,188,412) | | | | | | 302,470 (1) | | | | | | (2,566,641) | | |
毛利
|
| | | | — | | | | | | — | | | | | | 255,821 | | | | | | 734,675 | | | | | | — | | | | | | 990,496 | | |
運營費用
|
| | | | (26,005) | | | | | | (299) | | | | | | (253,107) | | | | | | (2,274,976) | | | | | | 97,608(5) | | | | | | (2,456,779) | | |
運營損失
|
| | | | (26,005) | | | | | | (299) | | | | | | 2,714 | | | | | | (1,540,301) | | | | | | 97,608 | | | | | | (1,466,283) | | |
利息收入
|
| | | | 6,565 | | | | | | 7,741 | | | | | | 1,448 | | | | | | 2,561 | | | | | | (5,871)(3) | | | | | | 12,444 | | |
利息支出
|
| | | | (3,132) | | | | | | — | | | | | | (17,370) | | | | | | (36,505) | | | | | | 5,871(3) | | | | | | (51,136) | | |
子公司虧損份額和
合併VIE |
| | | | (1,486,141) | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,486,141(4) | | | | | | — | | |
權益法投資收益(虧損)
|
| | | | — | | | | | | — | | | | | | (86,588) | | | | | | (50,803) | | | | | | — | | | | | | (137,391) | | |
股權公允價值變化
安全性 |
| | | | (16,843) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (16,843) | | |
子公司解除合併的收益
|
| | | | — | | | | | | — | | | | | | 71,974 | | | | | | — | | | | | | — | | | | | | 71,974 | | |
出售股權證券的收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | 59,728 | | | | | | — | | | | | | 59,728 | | |
重組收益/(虧損)
|
| | | | — | | | | | | (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)
|
| | | | (14,459) | | | | | | (5,178) | | | | | | 9,844 | | | | | | 17,662 | | | | | | — | | | | | | 7,869 | | |
所得税前虧損
|
| | | | (1,540,015) | | | | | | (1,335,568) | | | | | | 2,793,301 | | | | | | (1,849,805) | | | | | | 412,449 | | | | | | (1,519,638) | | |
所得税費用
|
| | | | — | | | | | | (19,263) | | | | | | — | | | | | | (2,308) | | | | | | — | | | | | | (21,571) | | |
淨虧損
|
| | | | (1,540,015) | | | | | | (1,354,831) | | | | | | 2,793,301 | | | | | | (1,852,113) | | | | | | 412,449 | | | | | | (1,541,209) | | |
外幣折算
調整,扣除零收入後的淨額 税費 |
| | | | (391,934) | | | | | | — | | | | | | — | | | | | | (96,181) | | | | | | 96,181(4) | | | | | | (391,934) | | |
全面虧損
|
| | | | (1,931,949) | | | | | | (1,354,831) | | | | | | 2,793,301 | | | | | | (1,948,294) | | | | | | 508,630 | | | | | | (1,933,143) | | |
| | |
截至2021年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
ECARX
控股 |
| |
WFOE
|
| |
VIE
|
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| ||||||||||||||||||
| | |
(千元人民幣)
|
| |||||||||||||||||||||||||||||||||
收入
|
| | | | — | | | | | | — | | | | | | 2,755,780 | | | | | | 120,224 | | | | | | (96,941)(1)(2) | | | | | | 2,779,063 | | |
收入成本
|
| | | | — | | | | | | (400) | | | | | | (1,938,322) | | | | | | (56,711) | | | | | | 33,463(1) | | | | | | (1,961,870) | | |
毛利
|
| | | | — | | | | | | (400) | | | | | | 817,558 | | | | | | 63,513 | | | | | | (63,478) | | | | | | (817,193) | | |
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) | | |
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) | | | | | | — | | |
權益法投資收益(虧損)
|
| | |
|
—
|
| | | |
|
—
|
| | | | | 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
|
| |||||||||||||||||||||||||||||||||
| | |
ECARX
控股 |
| |
WFOE
|
| |
VIE
|
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| ||||||||||||||||||
| | |
(千元人民幣)
|
| |||||||||||||||||||||||||||||||||
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
|
| | | | — | | | | |
|
—
|
| | | | | (981,866) | | | | | | (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) | | | | | | — | | |
權益法投資收益(虧損)
|
| | | | — | | | | | | — | | | | | | 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12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
ECARX
控股 |
| |
WFOE
|
| |
VIE
|
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| ||||||||||||||||||
| | |
(千元人民幣)
|
| |||||||||||||||||||||||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金
|
| | | | 119,022 | | | | | | 330 | | | | | | — | | | | | | 618,032 | | | | | | — | | | | | | 737,384 | | |
受限現金
|
| | | | — | | | | | | — | | | | | | — | | | | | | 40,957 | | | | | | — | | | | | | 40,957 | | |
應收賬款
淨額 |
| | | | — | | | | | | — | | | | | | — | | | | | | 482,992 | | | | | | — | | | | | | 482,992 | | |
關聯方應付金額
|
| | | | 4,168,615 | | | | | | 520 | | | | | | — | | | | | | 931,977 | | | | | | (4,189,523)(1)(2) | | | | | | 911,589 | | |
其他流動資產
|
| | | | 35 | | | | | | 125 | | | | | | — | | | | | | 1,107,993 | | | | | | — | | | | | | 1,108,153 | | |
流動資產總額
|
| | | | 4,287,672 | | | | | | 975 | | | | | | — | | | | | | 3,181,951 | | | | | | (4,189,523) | | | | | | 3,281,075 | | |
非流動資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
對WFOE的投資
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,724,298 | | | | | | (1,724,298)(4) | | | | | | — | | |
長期投資
|
| | | | 69,319 | | | | | | — | | | | | | — | | | | | | 420,445 | | | | | | — | | | | | | 489,764 | | |
無形資產淨值
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,110,381 | | | | | | (1,073,692)(5) | | | | | | 36,689 | | |
其他非流動資產
|
| | | | — | | | | | | 213,695 | | | | | | — | | | | | | 229,804 | | | | | | — | | | | | | 443,499 | | |
非流動資產合計
|
| | | | 69,319 | | | | | | 213,695 | | | | | | — | | | | | | 3,484,928 | | | | | | (2,797,990) | | | | | | 969,952 | | |
總資產
|
| | | | 4,356,991 | | | | | | 214,670 | | | | | | — | | | | | | 6,666,879 | | | | | | (6,987,513) | | | | | | 4,251,027 | | |
負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
超過子公司和可變權益實體投資的虧損份額
|
| | | | 3,928,883 | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,928,883)(3) | | | | | | — | | |
應付賬款
|
| | | | — | | | | | | — | | | | | | — | | | | | | 239,891 | | | | | | — | | | | | | 239,891 | | |
應付關聯方金額
|
| | | | 18,925 | | | | | | 1,446 | | | | | | — | | | | | | 4,360,326 | | | | | | (4,189,523)(2) | | | | | | 191,174 | | |
其他流動負債
|
| | | | 146,507 | | | | | | 24,664 | | | | | | — | | | | | | 2,997,166 | | | | | | — | | | | | | 3,168,337 | | |
流動負債總額
|
| | | | 4,094,315 | | | | | | 26,110 | | | | | | — | | | | | | 7,597,383 | | | | | | (8,118,406) | | | | | | 3,599,402 | | |
| | |
截至2022年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
ECARX
控股 |
| |
WFOE
|
| |
VIE
|
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| ||||||||||||||||||
| | |
(千元人民幣)
|
| |||||||||||||||||||||||||||||||||
非流動負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
非流動負債合計
|
| | | | 439,869 | | | | | | — | | | | | | — | | | | | | 388,949 | | | | | | — | | | | | | 828,818 | | |
總負債
|
| | | | 4,534,184 | | | | | | 26,110 | | | | | | — | | | | | | 7,986,332 | | | | | | (8,118,406) | | | | | | 4,428,220 | | |
夾層股權
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
股東虧損 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股
|
| | | | — | | | | | | 1,600,105 | | | | | | — | | | | | | — | | | | | | (1,600,105) (3)(4) | | | | | | — | | |
A類普通股
|
| | | | 9 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9 | | |
B類普通股
|
| | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | |
新增實收資本
|
| | | | 5,919,660 | | | | | | — | | | | | | — | | | | | | — | | | | | | (916,555)(3) | | | | | | 5,919,660 | | |
累計虧損
|
| | | | (5,710,977) | | | | | | (1,411,545) | | | | | | — | | | | | | (2,119,506) | | | | | | 3,531,051(3) | | | | | | (5,710,977) | | |
累計其他綜合收益/(虧損)
|
| | | | (385,886) | | | | | | — | | | | | | — | | | | | | (116,502) | | | | | | 116,502(3)(4) | | | | | | (385,886) | | |
股東虧損總額
|
| | | | (177,193) | | | | | | 188,560 | | | | | | — | | | | | | (1,319,453) | | | | | | 1,130,893 | | | | | | (177,193) | | |
總負債、夾層權益和
股東虧損 |
| | | | 4,356,991 | | | | | | 214,670 | | | | | | — | | | | | | 6,666,879 | | | | | | (6,987,513) | | | | | | 4,251,027 | | |
|
| | |
截至2021年12月31日
|
| |||||||||||||||||||||||||||||||||
| | |
ECARX
控股 |
| |
WFOE
|
| |
VIE
|
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| ||||||||||||||||||
| | |
(千元人民幣)
|
| |||||||||||||||||||||||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金
|
| | | | 158,755 | | | | | | 6 | | | | | | 642,293 | | | | | | 76,905 | | | | | | — | | | | | | 877,959 | | |
受限制現金
|
| | | | — | | | | | | — | | | | | | 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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
超過子公司和可變權益實體投資的虧損份額
|
| | | | 2,866,711 | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,866,711)(3) | | | | | | — | | |
| | |
截至2021年12月31日
|
| |||||||||||||||||||||||||||||||||
| | |
ECARX
控股 |
| |
WFOE
|
| |
VIE
|
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| ||||||||||||||||||
| | |
(千元人民幣)
|
| |||||||||||||||||||||||||||||||||
應付賬款
|
| | | | — | | | | | | — | | | | | | 159,528 | | | | | | 68,664 | | | | | | (116,661)(1) | | | | | | 111,531 | | |
應付關聯方的金額:
|
| | | | 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 | | |
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) | | |
累計其他綜合收益/(虧損):
|
| | | | 6,048 | | | | | | — | | | | | | — | | | | | | (20,321) | | | | | | 20,321(3)(4) | | | | | | 6,048 | | |
不可贖回非控股
興趣 |
| | | | — | | | | | | — | | | | |
|
(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2022年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
ECARX
控股 |
| |
WFOE
|
| |
VIE
|
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| ||||||||||||||||||
| | |
(千元人民幣)
|
| |||||||||||||||||||||||||||||||||
經營活動: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
經營活動產生的/(用於)經營活動的淨現金
|
| | | | (22,893) | | | | | | 324 | | | | | | 224,031 | | | | | | (607,227) | | | | | | — | | | | | | (405,765) | | |
投資活動: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
購置房產、設備和無形資產
|
| | | | — | | | | | | — | | | | | | (36,074) | | | | | | (91,703) | | | | | | — | | | | | | (127,777) | | |
處置財產、設備和無形資產的收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,732 | | | | | | — | | | | | | 1,732 | | |
收購股權投資支付的現金
|
| | | | (67,790) | | | | | | — | | | | | | — | | | | | | (11,652) | | | | | | — | | | | | | (79,442) | | |
蘇州光子母體解固中處置的現金
|
| | | | — | | | | | | — | | | | | | (22,643) | | | | | | — | | | | | | — | | | | | | (22,643) | | |
轉讓的收益(支付的現金)
在中國的長期投資 重組 |
| | | | — | | | | | | — | | | | | | 234,949 | | | | | | (234,949) | | | | | | — | | | | | | — | | |
湖北東郡解除合併收到的現金
|
| | | | — | | | | | | — | | | | | | 1,000 | | | | | | — | | | | | | — | | | | | | 1,000 | | |
對權益法被投資人的財務支持
|
| | | | — | | | | | | — | | | | | | (28,500) | | | | | | — | | | | | | — | | | | | | (28,500) | | |
關聯方貸款
|
| | | | (251,470) | | | | | | — | | | | | | (8,060) | | | | | | (206,200) | | | | | | 408,470(1)(3) | | | | | | (57,260) | | |
已收到對關聯方的貸款償還
|
| | | | 61,803 | | | | | | — | | | | | | 25,000 | | | | | | 4,360 | | | | | | (61,803)(1) | | | | | | 29,360 | | |
給關聯方的預付款
|
| | | | (476,842) | | | | | | — | | | | | | — | | | | | | — | | | | | | 476,842(2) | | | | | | — | | |
淨現金(用於)/由投資活動提供
|
| | | | (734,299) | | | | | | — | | | | | | 165,672 | | | | | | (538,412) | | | | | | 823,509 | | | | | | (283,530) | | |
融資活動: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
發行B系列可轉換可贖回優先股所得款項
|
| | | | 159,485 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 159,485 | | |
可贖回非控股股東貢獻的現金
股東 |
| | | | — | | | | | | — | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | 10,000 | | |
短期借款收益
|
| | | | — | | | | | | — | | | | | | 400,000 | | | | | | 870,000 | | | | | | — | | | | | | 1,270,000 | | |
償還短期借款
|
| | | | — | | | | | | — | | | | | | (1,332,000) | | | | | | — | | | | | | — | | | | | | (1,332,000) | | |
向關聯方借款
|
| | | | — | | | | | | — | | | | | | 157,000 | | | | | | 1,151,470 | | | | | | (408,470)(1)(3) | | | | | | 900,000 | | |
償還關聯方借款
|
| | | | — | | | | | | — | | | | | | (270,000) | | | | | | (811,803) | | | | | | 61,803(1) | | | | | | (1,020,000) | | |
關聯方墊款收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | 476,842 | | | | | | (476,842)(2) | | | | | | — | | |
重組中處置的現金
|
| | | | — | | | | | | — | | | | | | (20,000) | | | | | | — | | | | | | — | | | | | | (20,000) | | |
| | |
截至2022年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
ECARX
控股 |
| |
WFOE
|
| |
VIE
|
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| ||||||||||||||||||
| | |
(千元人民幣)
|
| |||||||||||||||||||||||||||||||||
發行可轉換票據所得款項
|
| | | | 527,281 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 527,281 | | |
支付可轉換票據發行成本
|
| | | | (2,938) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,938) | | |
COVA的現金收益
|
| | | | 43,724 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 43,724 | | |
吉利戰略投資的現金收益
|
| | | | 139,200 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 139,200 | | |
為合併成本支付的現金
|
| | | | (136,985) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (136,985) | | |
融資提供/使用的淨現金
活動 |
| | | | 729,767 | | | | | | — | | | | | | (1,055,000) | | | | | | 1,686,509 | | | | | | (823,509) | | | | | | 537,767 | | |
外幣匯率效應
現金和限制用途現金變動 |
| | | | (12,308) | | | | | | — | | | | | | — | | | | | | 41,214 | | | | | | — | | | | | | 28,906 | | |
現金和受限現金淨增(減)
|
| | | | (39,733) | | | | | | 324 | | | | | | (665,297) | | | | | | 582,084 | | | | | | — | | | | | | (122,622) | | |
開頭的現金和受限現金
本年度的 |
| | | | 158,755 | | | | | | 6 | | | | | | 665,297 | | | | | | 76,905 | | | | | | — | | | | | | 900,963 | | |
結尾處的現金和受限現金
年 |
| | | | 119,022 | | | | | | 330 | | | | | | — | | | | | | 658,989 | | | | | | — | | | | | | 778,341 | | |
|
| | |
截至2021年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
ECARX
控股 |
| |
WFOE
|
| |
VIE
|
| |
其他
子公司 |
| |
淘汰
調整 |
| |
合併
|
| ||||||||||||||||||
經營活動: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
從經營活動中產生/(用於)經營活動的淨現金:
|
| | | | (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) | | |
| | |
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
|
| ||||||||||||||||||
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 | | |
可退還的押金
與發行的聯繫 可兑換可贖回的 個 優先股 |
| | | | — | | | | | | — | | | | | | 461,849 | | | | | | — | | | | | | — | | | | | | 461,849 | | |
可退還的款項
與 相關的存款 可轉換債券的發行 可贖回優先股 |
| | | | — | | | | | | — | | | | | | (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) | | | | | | — | | |
由
貢獻的現金
非控股股東 |
| | | | — | | | | | | — | | | | | | 32,000 | | | | | | — | | | | | | — | | | | | | 32,000 | | |
短期借款收益
|
| | | | — | | | | | | — | | | | | | 947,000 | | | | | | — | | | | | | — | | | | | | 947,000 | | |
償還短期借款
|
| | | | — | | | | | | — | | | | | | (91,000) | | | | | | — | | | | | | — | | | | | | (91,000) | | |
向關聯方借款
|
| | | | 45,152 | | | | | | — | | | | | | 2,337,268 | | | | | | 70,365 | | | | | | (2,137,633)(1)(3) | | | | | | 315,152 | | |
償還借款
關聯方 |
| | | | (45,152) | | | | | | — | | | | | | (20,000) | | | | | | — | | | | | | — | | | | | | (65,152) | | |
關聯方墊款收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | 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 | | |
外幣匯率變動對現金和限制性現金的影響
|
| | | | (17,660) | | | | | | — | | | | | | — | | | | | | (14,359) | | | | | | — | | | | | | (32,019) | | |
現金和受限現金淨增(減)
|
| | | | 60,484 | | | | | | 6 | | | | | | (206,415) | | | | | | 43,012 | | | | | | — | | | | | | (102,913) | | |
年初現金和限制性現金
|
| | | | 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: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
購買財產、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) | | |
短期借款收益:
|
| | | | — | | | | | | — | | | | | | 76,000 | | | | | | — | | | | | | — | | | | | | 76,000 | | |
償還短期借款:
|
| | | | — | | | | | | — | | | | | | (167,900) | | | | | | — | | | | | | — | | | | | | (167,900) | | |
關聯方墊款收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | 97,873 | | | | | | (97,873)(2) | | | | | | — | | |
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) | | |
現金和受限現金淨增加
|
| | | | 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
|
| |||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
| ||||||||||||
淨虧損
|
| | | | (440,004) | | | | | | (1,185,432) | | | | | | (1,541,209) | | | | | | (223,454) | | |
基於股份的薪酬費用
|
| | | | 11,410 | | | | | | 179,933 | | | | | | 725,651 | | | | | | 105,210 | | |
調整後淨虧損
|
| | | | (428,594) | | | | | | (1,005,499) | | | | | | (815,558) | | | | | | (118,244) | | |
淨虧損
|
| | | | (440,004) | | | | | | (1,185,432) | | | | | | (1,541,209) | | | | | | (223,454) | | |
利息收入
|
| | | | (28,480) | | | | | | (11,783) | | | | | | (12,444) | | | | | | (1,804) | | |
利息支出
|
| | | | 59,128 | | | | | | 131,666 | | | | | | 51,136 | | | | | | 7,414 | | |
所得税費用
|
| | | | 228 | | | | | | 3,447 | | | | | | 21,571 | | | | | | 3,128 | | |
財產和設備折舊
|
| | | | 38,480 | | | | | | 43,137 | | | | | | 45,087 | | | | | | 6,537 | | |
無形資產攤銷
|
| | | | 20,478 | | | | | | 21,875 | | | | | | 22,568 | | | | | | 3,272 | | |
基於股份的薪酬費用
|
| | | | 11,410 | | | | | | 179,933 | | | | | | 725,651 | | | | | | 105,210 | | |
調整後的EBITDA
|
| | | | (338,760) | | | | | | (817,157) | | | | | | (687,640) | | | | | | (99,697) | | |
|
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12月31日
|
| |||||||||
| | |
編號
|
| |
%
|
| ||||||
函數: | | | | | | | | | | | | | |
研發
|
| | | | 1,093 | | | | | | 73 | | |
質量運營
|
| | | | 59 | | | | | | 4 | | |
一般事務和管理
|
| | | | 298 | | | | | | 20 | | |
市場營銷和銷售
|
| | | | 51 | | | | | | 3 | | |
合計
|
| | | | 1,501 | | | | | | 100 | | |
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
|
| | | | 5,246 | | | |
運營、研發
|
| |
2~3年
|
|
武漢
|
| | | | 10,208 | | | |
產品研發
|
| |
1~3年
|
|
大連
|
| | | | 1,909 | | | |
產品研發
|
| |
1~3年
|
|
成都
|
| | | | 648 | | | |
產品研發
|
| |
1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
|
| |||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||||||||
| | |
人民幣
|
| |
%
|
| |
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 | | | | | | 71.4 | | | | | | 2,434,244 | | | | | | 352,932 | | | | | | 68.4 | | |
軟件許可證收入
|
| | | | 71,297 | | | | | | 3.2 | | | | | | 261,265 | | | | | | 9.4 | | | | | | 404,469 | | | | | | 58,642 | | | | | | 11.4 | | |
服務收入
|
| | | | 491,532 | | | | | | 21.9 | | | | | | 533,981 | | | | | | 19.2 | | | | | | 718,424 | | | | | | 104,162 | | | | | | 20.2 | | |
合計 | | | | | 2,241,063 | | | | | | 100.0 | | | | | | 2,779,063 | | | | | | 100.0 | | | | | | 3,557,137 | | | | | | 515,736 | | | | | | 100.0 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | |
人民幣
|
| |
%
|
| |
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 | | | | | | 62.9 | | | | | | 1,971,125 | | | | | | 285,786 | | | | | | 55.4 | | |
軟件許可證成本
|
| | | | 27,926 | | | | | | 1.2 | | | | | | 32,164 | | | | | | 1.2 | | | | | | 126,807 | | | | | | 18,385 | | | | | | 3.6 | | |
服務成本
|
| | | | 137,005 | | | | | | 6.1 | | | | | | 180,518 | | | | | | 6.5 | | | | | | 468,709 | | | | | | 67,956 | | | | | | 13.2 | | |
合計 | | | | | 1,689,675 | | | | | | 75.4 | | | | | | 1,961,870 | | | | | | 70.6 | | | | | | 2,566,641 | | | | | | 372,127 | | | | | | 72.2 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||||||||
| | |
人民幣
|
| |
%
|
| |
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 | | | | | | 43.5 | | | | | | 1,210,871 | | | | | | 175,560 | | | | | | 34.0 | | |
銷售和營銷費用
|
| | | | 60,643 | | | | | | 2.7 | | | | | | 82,827 | | | | | | 3.0 | | | | | | 86,597 | | | | | | 12,555 | | | | | | 2.4 | | |
一般和行政費用
|
| | | | 215,008 | | | | | | 9.6 | | | | | | 506,873 | | | | | | 18.2 | | | | | | 1,180,218 | | | | | | 171,116 | | | | | | 33.2 | | |
其他收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (22,846) | | | | | | (3,312) | | | | | | (0.6) | | |
其他,淨額
|
| | | | 200 | | | | | | — | | | | | | (207) | | | | | | — | | | | | | 1,939 | | | | | | 281 | | | | | | 0.1 | | |
合計 | | | | | 981,869 | | | | | | 43.8 | | | | | | 1,798,878 | | | | | | 64.7 | | | | | | 2,456,779 | | | | | | 356,200 | | | | | | 69.1 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||||||||
| | |
人民幣
|
| |
%
|
| |
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 | | | | | | 71.4 | | | | | | 2,434,244 | | | | | | 352,932 | | | | | | 68.4 | | |
- 軟件許可證收入
|
| | | | 71,297 | | | | | | 3.2 | | | | | | 261,265 | | | | | | 9.4 | | | | | | 404,469 | | | | | | 58,642 | | | | | | 11.4 | | |
- 服務收入
|
| | | | 491,532 | | | | | | 21.9 | | | | | | 533,981 | | | | | | 19.2 | | | | | | 718,424 | | | | | | 104,162 | | | | | | 20.2 | | |
總收入
|
| | | | 2,241,063 | | | | | | 100.0 | | | | | | 2,779,063 | | | | | | 100.0 | | | | | | 3,557,137 | | | | | | 515,736 | | | | | | 100.0 | | |
成本 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
- 銷售商品成本
|
| | | | (1,524,744) | | | | | | (68.1) | | | | | | (1,749,188) | | | | | | (62.9) | | | | | | (1,971,125) | | | | | | (285,786) | | | | | | (55.4) | | |
- 軟件許可證成本
|
| | | | (27,926) | | | | | | (1.2) | | | | | | (32,164) | | | | | | (1.2) | | | | | | (126,807) | | | | | | (18,385) | | | | | | (3.6) | | |
- 服務成本
|
| | | | (137,005) | | | | | | (6.1) | | | | | | (180,518) | | | | | | (6.5) | | | | | | (468,709) | | | | | | (67,956) | | | | | | (13.2) | | |
收入總成本
|
| | | | (1,689,675) | | | | | | (75.4) | | | | | | (1,961,870) | | | | | | (70.6) | | | | | | (2,566,641) | | | | | | (372,127) | | | | | | (72.2) | | |
毛利
|
| | | | 551,388 | | | | | | 24.6 | | | | | | 817,193 | | | | | | 29.4 | | | | | | 990,496 | | | | | | 143,609 | | | | | | 27.8 | | |
運營費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
- 研究與開發費用
|
| | | | (706,018) | | | | | | (31.5) | | | | | | (1,209,385) | | | | | | (43.5) | | | | | | (1,210,871) | | | | | | (175,560) | | | | | | (34.0) | | |
- 銷售和營銷費用
|
| | | | (60,643) | | | | | | (2.7) | | | | | | (82,827) | | | | | | (3.0) | | | | | | (86,597) | | | | | | (12,555) | | | | | | (2.4) | | |
- 一般和行政費用
|
| | | | (215,008) | | | | | | (9.6) | | | | | | (506,873) | | | | | | (18.2) | | | | | | (1,180,218) | | | | | | (171,116) | | | | | | (33.2) | | |
- 其他收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 22,846 | | | | | | 3,312 | | | | | | 0.6 | | |
- 其他,淨
|
| | | | (200) | | | | | | — | | | | | | 207 | | | | | | — | | | | | | (1,939) | | | | | | (281) | | | | | | (0.1) | | |
總運營費用
|
| | | | (981,869) | | | | | | (43.8) | | | | | | (1,798,878) | | | | | | (64.7) | | | | | | (2,456,779) | | | | | | (356,200) | | | | | | (69.1) | | |
運營損失
|
| | | | (430,481) | | | | | | (19.2) | | | | | | (981,685) | | | | | | (35.3) | | | | | | (1,466,283) | | | | | | (212,591) | | | | | | (41.3) | | |
利息收入
|
| | | | 28,480 | | | | | | 1.3 | | | | | | 11,783 | | | | | | 0.4 | | | | | | 12,444 | | | | | | 1,804 | | | | | | 0.3 | | |
利息支出
|
| | | | (59,128) | | | | | | (2.6) | | | | | | (131,666) | | | | | | (4.7) | | | | | | (51,136) | | | | | | (7,414) | | | | | | (1.4) | | |
權益法投資收益(虧損)
|
| | | | 148 | | | | | | — | | | | | | (2,519) | | | | | | (0.1) | | | | | | (137,391) | | | | | | (19,920) | | | | | | (3.7) | | |
股權公允價值變化
安全性 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (16,843) | | | | | | (2,442) | | | | | | (0.5) | | |
出售股權證券的收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 59,728 | | | | | | 8,660 | | | | | | 1.7 | | |
解除合併的收益
子公司 |
| | | | — | | | | | | — | | | | | | 10,579 | | | | | | 0.4 | | | | | | 71,974 | | | | | | 10,435 | | | | | | 2.0 | | |
權證公允價值變動
負債 |
| | | | (39,635) | | | | | | (1.8) | | | | | | (111,299) | | | | | | (4.0) | | | | | | (3,245) | | | | | | (470) | | | | | | (0.1) | | |
政府撥款
|
| | | | 5,998 | | | | | | 0.3 | | | | | | 4,507 | | | | | | 0.2 | | | | | | 29,330 | | | | | | 4,252 | | | | | | 0.8 | | |
外幣兑換收益,淨額
|
| | | | 54,842 | | | | | | 2.4 | | | | | | 18,315 | | | | | | 0.7 | | | | | | (18,216) | | | | | | (2,641) | | | | | | (0.5) | | |
所得税前虧損
|
| | | | (439,776) | | | | | | (19.6) | | | | | | (1,181,985) | | | | | | (42.4) | | | | | | (1,519,638) | | | | | | (220,327) | | | | | | (42.7) | | |
所得税費用
|
| | | | (228) | | | | | | — | | | | | | (3,447) | | | | | | (0.1) | | | | | | (21,571) | | | | | | (3,128) | | | | | | (0.6) | | |
淨虧損
|
| | | | (440,004) | | | | | | (19.6) | | | | | | (1,185,432) | | | | | | (42.5) | | | | | | (1,541,209) | | | | | | (223,455) | | | | | | (43.3) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
| ||||||||||||
淨虧損
|
| | | | (440,004) | | | | | | (1,185,432) | | | | | | (1,541,209) | | | | | | (223,454) | | |
基於股份的薪酬費用
|
| | | | 11,410 | | | | | | 179,933 | | | | | | 725,651 | | | | | | 105,210 | | |
調整後淨虧損
|
| | | | (428,594) | | | | | | (1,005,499) | | | | | | (815,558) | | | | | | (118,244) | | |
淨虧損
|
| | | | (440,004) | | | | | | (1,185,432) | | | | | | (1,541,209) | | | | | | (223,454) | | |
利息收入
|
| | | | (28,480) | | | | | | (11,783) | | | | | | (12,444) | | | | | | (1,804) | | |
利息支出
|
| | | | 59,128 | | | | | | 131,666 | | | | | | 51,136 | | | | | | 7,414 | | |
所得税費用
|
| | | | 228 | | | | | | 3,447 | | | | | | 21,571 | | | | | | 3,128 | | |
財產和設備折舊
|
| | | | 38,480 | | | | | | 43,137 | | | | | | 45,087 | | | | | | 6,537 | | |
無形資產攤銷
|
| | | | 20,478 | | | | | | 21,875 | | | | | | 22,568 | | | | | | 3,272 | | |
基於股份的薪酬費用
|
| | | | 11,410 | | | | | | 179,933 | | | | | | 725,651 | | | | | | 105,210 | | |
調整後的EBITDA
|
| | | | (338,760) | | | | | | (817,157) | | | | | | (687,640) | | | | | | (99,697) | | |
| | |
截至2013年12月31日的年度
|
| | | | | | | | | | | | | | ||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
更改
|
| |||||||||||||||||||||||||||
| | |
人民幣
|
| |
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
|
| | | | 1,983,817 | | | | | | 2,434,244 | | | | | | 352,932 | | | | | | 450,427 | | | | | | 65,306 | | | | | | 22.7 | | |
汽車計算平臺
|
| | | | 1,423,548 | | | | | | 1,690,849 | | | | | | 245,150 | | | | | | 267,301 | | | | | | 38,755 | | | | | | 18.8 | | |
SoC核心模塊
|
| | | | 333,421 | | | | | | 660,554 | | | | | | 95,771 | | | | | | 327,133 | | | | | | 47,430 | | | | | | 98.1 | | |
商品和其他產品
|
| | | | 226,848 | | | | | | 82,841 | | | | | | 12,011 | | | | | | (144,007) | | | | | | (20,879) | | | | | | (63.5) | | |
| | |
截至2013年12月31日的年度
|
| | | | | | | | | | | | | | ||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
更改
|
| |||||||||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
|
| |
人民幣
|
| |
美元
|
| |
%
|
| ||||||||||||||||||
| | |
(單位為千,不包括百分比)
|
| |||||||||||||||||||||||||||||||||
軟件許可證收入
|
| | | | 261,265 | | | | | | 404,469 | | | | | | 58,642 | | | | | | 143,204 | | | | | | 20,763 | | | | | | 54.8 | | |
服務收入
|
| | | | 533,981 | | | | | | 718,424 | | | | | | 104,162 | | | | | | 184,443 | | | | | | 26,742 | | | | | | 34.5 | | |
汽車計算平臺−設計
和開發服務 |
| | | | 306,358 | | | | | | 468,770 | | | | | | 67,966 | | | | | | 162,412 | | | | | | 23,548 | | | | | | 53.0 | | |
連接服務
|
| | | | 188,349 | | | | | | 212,738 | | | | | | 30,844 | | | | | | 24,389 | | | | | | 3,536 | | | | | | 12.9 | | |
其他服務
|
| | | | 39,274 | | | | | | 36,916 | | | | | | 5,352 | | | | | | (2,358) | | | | | | (342) | | | | | | (6.0) | | |
總收入
|
| | | | 2,779,063 | | | | | | 3,557,137 | | | | | | 515,736 | | | | | | 778,074 | | | | | | 112,811 | | | | | | 28.0 | | |
|
| | |
截至2013年12月31日的年度
|
| | | | | | | | | | | | | | | | | | | |||||||||||||||
| | |
2021
|
| |
2022
|
| |
更改
|
| |||||||||||||||||||||||||||
| | |
人民幣
|
| |
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
|
| | | | 1,749,188 | | | | | | 1,971,125 | | | | | | 285,786 | | | | | | 221,937 | | | | | | 32,178 | | | | | | 12.7 | | |
軟件許可證成本
|
| | | | 32,164 | | | | | | 126,807 | | | | | | 18,385 | | | | | | 94,643 | | | | | | 13,722 | | | | | | 294.3 | | |
服務成本
|
| | | | 180,518 | | | | | | 468,709 | | | | | | 67,956 | | | | | | 288,191 | | | | | | 41,784 | | | | | | 159.6 | | |
合計 | | | | | 1,961,870 | | | | | | 2,566,641 | | | | | | 372,127 | | | | | | 604,771 | | | | | | 87,684 | | | | | | 30.8 | | |
| | |
截至2013年12月31日的年度
|
| | | | | | | | | | | | | | | | | | | |||||||||||||||
| | |
2021
|
| |
2022
|
| |
更改
|
| |||||||||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
|
| |
人民幣
|
| |
美元
|
| |
%
|
| ||||||||||||||||||
| | |
(In數千,百分比除外)
|
| |||||||||||||||||||||||||||||||||
毛利
|
| | | | 817,193 | | | | | | 990,496 | | | | | | 143,609 | | | | | | 173,303 | | | | | | 25,127 | | | | | | 21.2 | | |
毛利率(%)
|
| | | | 29.4 | | | | | | 27.8 | | | | | | 27.8 | | | | | | — | | | | | | — | | | | | | — | | |
| | |
截至2013年12月31日的年度
|
| | | | | | | | | | | | | | | | | | | |||||||||||||||
| | |
2021
|
| |
2022
|
| |
更改
|
| |||||||||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
|
| |
人民幣
|
| |
美元
|
| |
%
|
| ||||||||||||||||||
| | |
(In數千,百分比除外)
|
| |||||||||||||||||||||||||||||||||
運營費用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
研發費用
|
| | | | 1,209,385 | | | | | | 1,210,871 | | | | | | 175,560 | | | | | | 1,486 | | | | | | 215 | | | | | | 0.1 | | |
銷售和營銷費用
|
| | | | 82,827 | | | | | | 86,597 | | | | | | 12,555 | | | | | | 3,770 | | | | | | 547 | | | | | | 4.6 | | |
一般和行政費用
|
| | | | 506,873 | | | | | | 1,180,218 | | | | | | 171,116 | | | | | | 673,345 | | | | | | 97,626 | | | | | | 132.8 | | |
其他收入
|
| | | | — | | | | | | (22,846) | | | | | | (3,312) | | | | | | (22,846) | | | | | | (3,312) | | | | | | — | | |
其他,淨額
|
| | | | (207) | | | | | | 1,939 | | | | | | 281 | | | | | | 2,146 | | | | | | 311 | | | | | | (1,036.7) | | |
合計 | | | | | 1,798,878 | | | | | | 2,456,779 | | | | | | 356,200 | | | | | | 657,901 | | | | | | 95,387 | | | | | | 36.6 | | |
| | |
截至本年度的年度業績
12月31日 |
| | | | | | | | | | | | | |||||||||
| | |
2020
|
| |
2021
|
| |
更改
|
| |||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
%
|
| ||||||||||||
| | |
(單位為千,不包括百分比)
|
| |||||||||||||||||||||
商品銷售收入
|
| | | | 1,678,234 | | | | | | 1,983,817 | | | | | | 305,583 | | | | | | 18.2 | | |
汽車計算平臺
|
| | | | 1,265,227 | | | | | | 1,423,548 | | | | | | 158,321 | | | | | | 12.5 | | |
SoC核心模塊
|
| | | | 203,402 | | | | | | 333,421 | | | | | | 130,019 | | | | | | 63.9 | | |
商品和其他產品
|
| | | | 209,605 | | | | | | 226,848 | | | | | | 17,243 | | | | | | 8.2 | | |
軟件許可證收入
|
| | | | 71,297 | | | | | | 261,265 | | | | | | 189,968 | | | | | | 266.4 | | |
服務收入
|
| | | | 491,532 | | | | | | 533,981 | | | | | | 42,449 | | | | | | 8.6 | | |
汽車計算平臺−設計開發服務
|
| | | | 297,801 | | | | | | 306,358 | | | | | | 8,557 | | | | | | 2.9 | | |
連接服務
|
| | | | 172,841 | | | | | | 188,349 | | | | | | 15,508 | | | | | | 9.0 | | |
其他服務
|
| | | | 20,890 | | | | | | 39,274 | | | | | | 18,384 | | | | | | 88.0 | | |
總收入
|
| | | | 2,241,063 | | | | | | 2,779,063 | | | | | | 538,000 | | | | | | 24.0 | | |
| | |
截至本年度的年度業績
12月31日 |
| | | | | | | | | | | | | |||||||||
| | |
2020
|
| |
2021
|
| |
更改
|
| |||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
%
|
| ||||||||||||
| | |
(除百分率外,以千為單位)
|
| |||||||||||||||||||||
收入成本 | | | | | | | | | | | | | | | | | | | | | | | | | |
銷貨成本
|
| | | | 1,524,744 | | | | | | 1,749,188 | | | | | | 224,444 | | | | | | 14.7 | | |
軟件許可證成本
|
| | | | 27,926 | | | | | | 32,164 | | | | | | 4,238 | | | | | | 15.2 | | |
服務成本
|
| | | | 137,005 | | | | | | 180,518 | | | | | | 43,513 | | | | | | 31.8 | | |
合計 | | | | | 1,689,675 | | | | | | 1,961,870 | | | | | | 272,195 | | | | | | 16.1 | | |
| | |
截至本年度的年度業績
12月31日 |
| | | | | | | | | | | | | |||||||||
| | |
2020
|
| |
2021
|
| |
更改
|
| |||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
%
|
| ||||||||||||
| | |
(In數千,百分比除外)
|
| |||||||||||||||||||||
毛利
|
| | | | 551,388 | | | | | | 817,193 | | | | | | 265,805 | | | | | | 48.2 | | |
毛利率(%)
|
| | | | 24.6 | | | | | | 29.4 | | | | | | — | | | | | | — | | |
| | |
截至本年度的年度業績
12月31日 |
| | | | | | | | | | | | | |||||||||
| | |
2020
|
| |
2021
|
| |
更改
|
| |||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
%
|
| ||||||||||||
| | |
(In數千,百分比除外)
|
| |||||||||||||||||||||
運營費用 | | | | | | | | | | | | | | | | | | | | | | | | | |
研發費用
|
| | | | 706,018 | | | | | | 1,209,385 | | | | | | 503,367 | | | | | | 71.3 | | |
銷售和營銷費用
|
| | | | 60,643 | | | | | | 82,827 | | | | | | 22,184 | | | | | | 36.6 | | |
一般和行政費用
|
| | | | 215,008 | | | | | | 506,873 | | | | | | 291,865 | | | | | | 135.7 | | |
其他,淨額
|
| | | | 200 | | | | | | (207) | | | | | | (407) | | | | | | (203.5) | | |
合計 | | | | | 981,869 | | | | | | 1,798,878 | | | | | | 817,009 | | | | | | 83.2 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||||||||
| | |
人民幣
|
| |
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) | | | | | | (405,765) | | | | | | (58,833) | | |
投資活動中使用的淨現金
|
| | | | (91,112) | | | | | | (1,391,361) | | | | | | (283,530) | | | | | | (41,108) | | |
融資活動提供的現金淨額
|
| | | | 1,138,126 | | | | | | 2,192,792 | | | | | | 537,767 | | | | | | 77,969 | | |
外幣匯率變動對現金和限制性現金的影響
|
| | | | (10,023) | | | | | | (32,019) | | | | | | 28,906 | | | | | | 4,194 | | |
現金和受限現金淨增(減)
|
| | | | 668,945 | | | | | | (102,913) | | | | | | (122,622) | | | | | | (17,778) | | |
年初現金和限制性現金
|
| | | | 334,931 | | | | | | 1,003,876 | | | | | | 900,963 | | | | | | 130,627 | | |
年末現金和限制性現金
|
| | | | 1,003,876 | | | | | | 900,963 | | | | | | 778,341 | | | | | | 112,849 | | |
| | |
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
|
| | | | 113,905 | | | | | | 28,118 | | | | | | 14,596 | | | | | | 14,173 | | | | | | 20,856 | | | | | | 36,162 | | |
採購承諾
|
| | | | 93,818 | | | | | | 73,817 | | | | | | 6,667 | | | | | | 6,667 | | | | | | 6,667 | | | | | | — | | |
資本承諾
|
| | | | 1,806 | | | | | | 1,806 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
銀行的短期借款
|
| | | | 870,000 | | | | | | 870,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
關聯方的短期借款
|
| | | | 150,000 | | | | | | 150,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
短期借款利息
|
| | | | 25,541 | | | | | | 25,541 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
合計 | | | | | 1,255,070 | | | | | | 1,149,282 | | | | | | 21,263 | | | | | | 20,840 | | | | | | 27,523 | | | | | | 36,162 | | |
日期
|
| |
公允價值
每股 |
| |
折扣
費率 |
| |
DLOM
|
| |||||||||
| | |
(美元)
|
| |||||||||||||||
2019年12月31日
|
| | | | 2.88 | | | | | | 19% | | | | | | 20% | | |
2020年8月30日
|
| | | | 3.71 | | | | | | 18% | | | | | | 20% | | |
2020年10月31日
|
| | | | 3.90 | | | | | | 18% | | | | | | 20% | | |
日期
|
| |
公允價值
每股 |
| |
折扣
費率 |
| |
DLOM
|
| |||||||||
| | |
(美元)
|
| |||||||||||||||
2020年12月31日
|
| | | | 4.02 | | | | | | 18% | | | | | | 20% | | |
2021年3月5日*
|
| | | | 4.49 | | | | | | NA* | | | | | | NA* | | |
2021年3月31日
|
| | | | 5.32 | | | | | | 18% | | | | | | 15% | | |
2021年7月26日*
|
| | | | 6.97 | | | | | | NA* | | | | | | NA* | | |
2021年12月27日*
|
| | | | 7.55 | | | | | | NA* | | | | | | NA* | | |
2022年5月9日
|
| | | | 8.01 | | | | | | 17% | | | | | | 10% | | |
2022年9月30日
|
| | | | 8.71 | | | | | | 17% | | | | | | 5% | | |
2022年11月21日
|
| | | | 9.30 | | | | | | 17% | | | | | | 3% | | |
董事和高管
|
| |
年齡
|
| |
職位/頭銜
|
|
沈子瑜 | | |
39
|
| | 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) | | |
68
|
| | 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 | | |
51
|
| | 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 個共享 |
| |
合計
普通 個共享 |
| |
佔總數的%
普通 個共享 |
| |
%的
投票 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)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
彼得·西里諾
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ramesh Narasimhan
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
作為一個組的所有董事和高管
|
| | | | — | | | | | | 24,480,458 | | | | | | 24,480,458 | | | | | | 7.3 | | | | | | 31.5 | | |
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 | | | | | | 50.03 | | |
Share Link Venture Limited(6)
|
| | | | 46,286,735 | | | | | | — | | | | | | 46,286,735 | | | | | | 13.7 | | | | | | 5.9 | | |
捷浩控股有限公司(3)
|
| | | | — | | | | | | 24,480,458 | | | | | | 24,480,458 | | | | | | 7.3 | | | | | | 31.5 | | |
百度(香港)有限公司(7)
|
| | | | 22,367,946 | | | | | | — | | | | | | 22,367,946 | | | | | | 6.6 | | | | | | 2.9 | | |
| | |
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Li實業創新者有限公司(4)
|
| | | | 168,921,032 | | | | | | 50.1 | | | | | | — | | | | | | — | | | | | | 168,921,032 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
傑昊控股有限公司(5)
|
| | | | 24,480,458 | | | | | | 7.3 | | | | | | — | | | | | | — | | | | | | 24,480,458 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Share Link Venture Limited(6)
|
| | | | 46,286,735 | | | | | | 13.7 | | | | | | — | | | | | | — | | | | | | 46,286,735 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
百度(香港)有限公司(7)
|
| | | | 22,367,946 | | | | | | 6.6 | | | | | | — | | | | | | — | | | | | | 22,367,946 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
吉利汽車控股有限公司(8)
|
| | | | 5,155,389 | | | | | | 1.5 | | | | | | — | | | | | | — | | | | | | 5,155,389 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Cova收購保薦人有限責任公司(9)
|
| | | | 5,250,000 | | | | | | 1.6 | | | | | | 8,872,000 | | | | | | 37.2 | | | | | | 5,250,000 | | | | | | 8,872,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Lumar Technologies,Inc.(10)
|
| | | | 1,500,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | 1,500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
吉利投資控股有限公司(11)
|
| | | | 2,000,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | 2,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
蓮花科技股份有限公司(12)
|
| | | | 1,052,632 | | | | | | * | | | | | | — | | | | | | — | | | | | | 1,052,632 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
SPDB國際(香港)有限公司(13)
|
| | | | 3,119,566 | | | | | | * | | | | | | — | | | | | | — | | | | | | 3,119,566 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
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)
|
| ||||||||||||||||||||||||||||||
中銀(香港)投資有限公司(14)
|
| | | | 2,673,914 | | | | | | * | | | | | | — | | | | | | — | | | | | | 2,673,914 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
美國證券交易委員會註冊費
|
| |
144,371美元
|
|
|
律師費和開支
|
| |
410,000美元
|
|
|
會計師手續費和費用
|
| |
US$ 40,000
|
|
|
打印費
|
| |
US$ 7,000
|
|
|
雜項成本
|
| |
US$ 5,000
|
|
|
合計
|
| |
606,371美元
|
|
內容
|
| |
第(S)頁
|
| |||
獨立註冊會計師事務所的報告(PCAOB ID:1186)
|
| | | | F-2 | | |
截至2021年和2022年12月31日的綜合資產負債表
|
| | | | F-3 | | |
截至2020年12月31日、2021年和2022年12月31日止年度的綜合全面虧損報表
|
| | | | F-6 | | |
截至2020年、2021年和2022年12月31日止年度股東赤字合併變動表
|
| | | | F-7 | | |
截至二零二零年、二零二一年及二零二二年十二月三十一日止年度的綜合現金流量表
|
| | | | F-9 | | |
合併財務報表附註
|
| | | | F-11 | | |
| | | | | |
截至2012年12月31日
|
| |||||||||||||||
| | |
備註:
|
| |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | | | | |
人民幣
|
| |
人民幣
|
| |
美元
注2(z) |
| |||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | | | | | | | |
現金
|
| |
3
|
| | | | 877,959 | | | | | | 737,384 | | | | | | 106,911 | | |
受限制現金(包括截至2021年12月31日僅可用於償還VIE義務的VIE受限制現金23,004元和2022年12月31日為零)
|
| |
3
|
| | | | 23,004 | | | | | | 40,957 | | | | | | 5,938 | | |
應收賬款 - 第三方淨額
|
| |
4
|
| | | | 184,546 | | | | | | 418,222 | | | | | | 60,636 | | |
應收賬款 - 關聯方,淨額
|
| |
4, 28
|
| | | | 768,747 | | | | | | 482,992 | | | | | | 70,027 | | |
應收票據(包括截至2021年12月31日僅可用於償還VIE義務人民幣110,550元和2022年12月31日的VIE應收票據)
|
| |
5
|
| | | | 137,710 | | | | | | 145,442 | | | | | | 21,087 | | |
庫存
|
| |
6
|
| | | | 223,319 | | | | | | 131,555 | | | | | | 19,074 | | |
關聯方應付金額
|
| |
28
|
| | | | 41,278 | | | | | | 911,589 | | | | | | 132,168 | | |
預付款和其他流動資產
|
| |
7
|
| | | | 200,075 | | | | | | 412,934 | | | | | | 59,870 | | |
流動資產總額
|
| | | | | | | 2,456,638 | | | | | | 3,281,075 | | | | | | 475,711 | | |
非流動資產 | | | | | | | | | | | | | | | | | | | | | | |
長期投資
|
| |
8
|
| | | | 1,354,049 | | | | | | 489,764 | | | | | | 71,009 | | |
財產和設備,淨額
|
| |
9
|
| | | | 103,156 | | | | | | 118,449 | | | | | | 17,173 | | |
無形資產淨值
|
| |
10
|
| | | | 31,026 | | | | | | 36,689 | | | | | | 5,319 | | |
經營性租賃使用權資產
|
| |
17
|
| | | | — | | | | | | 85,326 | | | | | | 12,371 | | |
其他非流動資產
|
| | | | | | | 19,904 | | | | | | 26,029 | | | | | | 3,773 | | |
其他非流動資產
|
| |
28
|
| | | | 1,929 | | | | | | 213,695 | | | | | | 30,983 | | |
非流動資產合計
|
| | | | | | | 1,510,064 | | | | | | 969,952 | | | | | | 140,628 | | |
總資產
|
| | | | | | | 3,966,702 | | | | | | 4,251,027 | | | | | | 616,339 | | |
| | | | | |
截至2012年12月31日
|
| |||||||||||||||
| | |
備註:
|
| |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | | | | |
人民幣
|
| |
人民幣
|
| |
美元
注2(z) |
| |||||||||
負債 | | | | | | | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | | | | | | | |
短期借款(包括VIE的短期借款,沒有
截至2021年12月31日,對公司的追索權為人民幣932,000元,零和 2022年)。 |
| |
11
|
| | | | 932,000 | | | | | | 870,000 | | | | | | 126,138 | | |
應付賬款
截至 ,無追索權的VIE為人民幣622,867元,零 分別為2021年12月31日和2022年12月31日) |
| | | | | | | 649,967 | | | | | | 1,024,194 | | | | | | 148,494 | | |
應付帳款 - 關聯方(包括
的應付帳款 - 關聯方
截至 ,公司無追索權的VIE為人民幣99,906元,為零 分別為2021年12月31日和2022年12月31日) |
| |
28
|
| | | | 111,531 | | | | | | 239,891 | | | | | | 34,781 | | |
應付票據(包括截至2021年12月31日、2021年12月31日和2022年12月31日,VIE無追索權的應付票據分別為人民幣127,304元和零)
|
| | | | | | | 127,304 | | | | | | 168,405 | | | | | | 24,416 | | |
應付關聯方款項(包括截至2021年12月31日、2021年12月31日和2022年12月31日,未向本公司追索的VIE關聯方應付款項人民幣309,010元和零)
|
| |
28
|
| | | | 376,906 | | | | | | 191,174 | | | | | | 27,718 | | |
合同負債,目前的 - 第三方(包括合同負債,截至2021年12月31日和2022年12月31日,VIE的現有 - 第三方無追索權分別為人民幣2,685元和零)
|
| |
12
|
| | | | 2,685 | | | | | | 4,706 | | | | | | 682 | | |
合同責任、當前 - 關聯方(包括合同責任、截至2021年12月31日、2021年12月和2022年12月,對公司無追索權的VIE的當前 - 關聯方分別為人民幣363,285元和零)
|
| |
12
|
| | | | 363,285 | | | | | | 316,667 | | | | | | 45,912 | | |
經營租賃負債,流動
|
| |
17
|
| | | | — | | | | | | 24,152 | | | | | | 3,502 | | |
應計費用和其他流動負債(包括VIE截至2021年12月31日、2021年12月31日和2022年12月31日的應計費用和無追索權的其他流動負債分別為人民幣442,588元和零)
|
| |
14
|
| | | | 458,979 | | | | | | 738,603 | | | | | | 107,087 | | |
應付所得税
|
| | | | | | | — | | | | | | 21,610 | | | | | | 3,133 | | |
流動負債總額
|
| | | | | | | 3,022,657 | | | | | | 3,599,402 | | | | | | 521,863 | | |
非流動負債 | | | | | | | | | | | | | | | | | | | | | | |
合同責任、非流動 - 第三方(包括合同責任、VIE的非流動 - 第三方,截至2021年12月31日、2021年12月和2022年12月分別為317元和零)
|
| |
12
|
| | | | 317 | | | | | | 70 | | | | | | 10 | | |
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2021年12月31日、2021年12月和2022年12月分別為人民幣472,749元和零)
|
| |
12
|
| | | | 472,749 | | | | | | 282,080 | | | | | | 40,898 | | |
可轉換應付票據
|
| |
16
|
| | | | — | | | | | | 439,869 | | | | | | 63,775 | | |
非流動經營租賃負債
|
| |
17
|
| | | | — | | | | | | 59,539 | | | | | | 8,632 | | |
非流動擔保負債
|
| |
13
|
| | | | — | | | | | | 16,544 | | | | | | 2,399 | | |
其他非流動負債(包括截至2021年12月31日、2021年12月31日和2022年12月31日,VIE無追索權的其他非流動負債分別為人民幣16292元和零)
|
| | | | | | | 16,292 | | | | | | 30,716 | | | | | | 4,453 | | |
非流動負債合計
|
| | | | | | | 489,358 | | | | | | 828,818 | | | | | | 120,167 | | |
總負債
|
| | | | | | | 3,512,015 | | | | | | 4,428,220 | | | | | | 642,030 | | |
承付款和或有事項
|
| |
27
|
| | | | — | | | | | | — | | | | | | — | | |
| | | | | |
截至2012年12月31日
|
| |||||||||||||||
| | |
備註:
|
| |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | | | | |
人民幣
|
| |
人民幣
|
| |
美元
注2(z) |
| |||||||||
夾層股權 | | | | | | | | | | | | | | | | | | | | | | |
系列天使可贖回可轉換優先股(面值0.000005美元
截至 ,價值6,016,207股,授權、發行和發行的股票為零股 2021年12月31日、2021年12月和2022年12月;贖回金額為人民幣283585元,為零 2021年、2021年、2022年12月31日;清算優先273519元 和零,分別為2021年12月31日和2022年12月31日)(1) |
| |
19
|
| | | | 283,585 | | | | | | — | | | | | | — | | |
A系列可贖回可轉換優先股(截至2021年12月31日、2021年12月31日和2022年12月31日,A系列可贖回優先股面值0.000005美元,29,184,844股,授權、發行和發行的股票為零;截至2021年和2022年12月31日的贖回價值分別為人民幣1,429,313元和零;截至2021年和2022年12月31日的清算優先股分別為人民幣1,336,186元和零)(1)
|
| |
19
|
| | | | 1,429,313 | | | | | | — | | | | | | — | | |
A+系列可贖回可轉換優先股(截至2021年12月31日、2021年12月31日和2022年12月31日,A+可贖回優先股面值0.000005美元,29,361,157股,授權、發行和發行的股票為零;截至2021年和2022年12月31日的贖回價值人民幣1,386,671元人民幣,贖回優先股為零;截至2021年12月31日和2022年12月31日的清算優先股分別為人民幣1,331,641元和零)(1)
|
| |
19
|
| | | | 1,386,671 | | | | | | — | | | | | | — | | |
系列A++可贖回可轉換優先股(面值0.000005美元,
截至 ,授權、發行和發行的股票為8,546,916股和零股 12月31日、2021年和2022年;贖回金額為人民幣475,413元,為零 2021年、2021年和2022年12月31日;清算優先權452,241元 和零,分別為2021年12月31日和2022年12月31日)(1) |
| |
19
|
| | | | 475,413 | | | | | | — | | | | | | — | | |
B系列可贖回可轉換優先股(截至2021年12月31日、2021年12月31日和2022年12月31日,B系列可贖回優先股面值為0.000005美元,17,615,165股,授權、發行和發行的股票為零;截至2021年和2022年12月31日的贖回價值為人民幣1,117,317元,截至2022年12月31日為零;截至2021年和2022年12月31日的清算優先權分別為人民幣1,104,188元和零)(1)
|
| |
19
|
| | | | 1,117,317 | | | | | | — | | | | | | — | | |
B系列可贖回可轉換優先股股東的應收認購
|
| |
19
|
| | | | (159,392) | | | | | | — | | | | | | — | | |
可贖回的非控股權益
|
| |
20(b)
|
| | | | 30,500 | | | | | | — | | | | | | — | | |
夾層總股本
|
| | | | | | | 4,563,407 | | | | | | — | | | | | | — | | |
股東虧損 | | | | | | | | | | | | | | | | | | | | | | |
普通股(面值0.000005美元,授權發行9,909,275,711股)
截至2021,231,237,692股已發行和已發行股票 2021年12月31日)(1) |
| |
21
|
| | | | 7 | | | | | | — | | | | | | — | | |
A類普通股(面值0.000005美元,截至2022年12月31日授權發行8,000,000,000股,截至2022年12月31日已發行和流通288,434,474股)(1)
|
| |
21
|
| | | | — | | | | | | 9 | | | | | | 1 | | |
B類普通股(截至2022年12月31日面值0.000005美元,授權發行1,000,000,000股,截至2022年12月31日已發行和流通48,960,916股)(1)
|
| |
21
|
| | | | — | | | | | | 1 | | | | | | — | | |
按成本價計算的庫存股(截至2021年12月31日、2021年12月31日和2022年12月31日分別持有5010,420股和零股)(1)
|
| |
21
|
| | | | — | | | | | | — | | | | | | — | | |
新增實收資本
|
| | | | | | | — | | | | | | 5,919,660 | | | | | | 858,270 | | |
累計虧損
|
| | | | | | | (4,109,041) | | | | | | (5,710,977) | | | | | | (828,014) | | |
累計其他綜合收益(虧損)
|
| | | | | | | 6,048 | | | | | | (385,886) | | | | | | (55,948) | | |
普通股股東應佔虧損總額
|
| | | | | | | (4,102,986) | | | | | | (177,193) | | | | | | (25,691) | | |
不可贖回的非控股權益
|
| |
20(a)
|
| | | | (5,734) | | | | | | — | | | | | | — | | |
股東虧損總額
|
| | | | | | | (4,108,720) | | | | | | (177,193) | | | | | | (25,691) | | |
負債、夾層股權和股東虧損
|
| | | | | | | 3,966,702 | | | | | | 4,251,027 | | | | | | 616,339 | | |
| | | | | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||
| | |
備註:
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| ||||||||||||
| | | | | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
美元
注2(z) |
| ||||||||||||
收入
|
| |
23
|
| | | | | | | | | | | | | | | | | | | | | | | | |
貨物銷售收入(含關聯方:1,275,777元、1,466,340元、1,663,356元)
分別截至2020年、2021年和2022年12月31日的年度) |
| | | | | | | 1,678,234 | | | | | | 1,983,817 | | | | | | 2,434,244 | | | | | | 352,932 | | |
軟件許可收入(包括關聯方:截至2020年、2021年和2022年12月31日止年度分別為人民幣18,168元、人民幣24,788元和人民幣133,450元)
|
| | | | | | | 71,297 | | | | | | 261,265 | | | | | | 404,469 | | | | | | 58,642 | | |
服務收入(包括關聯方:截至2020年12月31日、2021年12月31日、2022年12月31日、2021年12月31日、2022年12月31日、2021年12月31日、2022年12月31日、2021年12月31日、2022年12月31日止年度分別為人民幣444,709元、人民幣532,625元和人民幣716,069元)
|
| | | | | | | 491,532 | | | | | | 533,981 | | | | | | 718,424 | | | | | | 104,162 | | |
總收入
|
| | | | | | | 2,241,063 | | | | | | 2,779,063 | | | | | | 3,557,137 | | | | | | 515,736 | | |
銷貨成本(含關聯方:截至2020年、2020年、2021年、2022年12月31日止年度分別為人民幣6073元、人民幣220,062元、人民幣508,810元)
|
| | | | | | | (1,524,744) | | | | | | (1,749,188) | | | | | | (1,971,125) | | | | | | (285,786) | | |
軟件許可費(含關聯方:截至2020年、2020年、2021年、2022年12月31日止年度分別為零、零、人民幣2.17萬元)
|
| | | | | | | (27,926) | | | | | | (32,164) | | | | | | (126,807) | | | | | | (18,385) | | |
服務成本(含關聯方:零、零、2020年12月31日止年度人民幣60671元)
分別為2021和2022) |
| | | | | | | (137,005) | | | | | | (180,518) | | | | | | (468,709) | | | | | | (67,956) | | |
收入總成本
|
| | | | | | | (1,689,675) | | | | | | (1,961,870) | | | | | | (2,566,641) | | | | | | (372,127) | | |
毛利
|
| | | | | | | 551,388 | | | | | | 817,193 | | | | | | 990,496 | | | | | | 143,609 | | |
研發費用(含關聯方:截至2020年、2020年、2021年、2022年12月31日止年度分別為人民幣2,118元、人民幣21,069元、人民幣60,687元)
|
| | | | | | | (706,018) | | | | | | (1,209,385) | | | | | | (1,210,871) | | | | | | (175,560) | | |
銷售和市場推廣費用(包括關聯方:截至2020年12月31日、2021年12月31日、2022年12月31日、2021年12月31日、2022年12月31日止年度分別為人民幣192元、零人民幣、人民幣96元)
|
| | | | | | | (60,643) | | | | | | (82,827) | | | | | | (86,597) | | | | | | (12,555) | | |
一般及行政費用(含關聯方:2447元、2343元、1990元)
分別截至2020年、2021年和2022年12月31日的年度) |
| | | | | | | (215,008) | | | | | | (506,873) | | | | | | (1,180,218) | | | | | | (171,116) | | |
其他收入 - 關聯方
|
| |
28
|
| | | | — | | | | | | — | | | | | | 22,846 | | | | | | 3,312 | | |
其他,淨額
|
| | | | | | | (200) | | | | | | 207 | | | | | | (1,939) | | | | | | (281) | | |
總運營費用
|
| | | | | | | (981,869) | | | | | | (1,798,878) | | | | | | (2,456,779) | | | | | | (356,200) | | |
運營損失
|
| | | | | | | (430,481) | | | | | | (981,685) | | | | | | (1,466,283) | | | | | | (212,591) | | |
利息收入(含關聯方:無人民幣717元,截至2012年12月31日止年度人民幣9,069元)
2020年、2021年和2022年) |
| | | | | | | 28,480 | | | | | | 11,783 | | | | | | 12,444 | | | | | | 1,804 | | |
利息支出(含關聯方:截至2020年12月31日、2020年12月31日、2021年12月31日、2022年12月31日、2021年12月31日、2022年12月31日年度分別為人民幣872元、人民幣212元、人民幣18808元)
|
| | | | | | | (59,128) | | | | | | (131,666) | | | | | | (51,136) | | | | | | (7,414) | | |
權益法投資收益(虧損)
|
| | | | | | | 148 | | | | | | (2,519) | | | | | | (137,391) | | | | | | (19,920) | | |
股權證券公允價值變動
|
| |
8
|
| | | | — | | | | | | — | | | | | | (16,843) | | | | | | (2,442) | | |
出售股權證券的收益
|
| |
8
|
| | | | — | | | | | | — | | | | | | 59,728 | | | | | | 8,660 | | |
子公司解除合併的收益
|
| |
8
|
| | | | — | | | | | | 10,579 | | | | | | 71,974 | | | | | | 10,435 | | |
權證負債公允價值變動
|
| |
13
|
| | | | (39,635) | | | | | | (111,299) | | | | | | (3,245) | | | | | | (470) | | |
政府撥款
|
| | | | | | | 5,998 | | | | | | 4,507 | | | | | | 29,330 | | | | | | 4,252 | | |
外幣匯兑收益(損失),淨額
|
| | | | | | | 54,842 | | | | | | 18,315 | | | | | | (18,216) | | | | | | (2,641) | | |
所得税前虧損
|
| | | | | | | (439,776) | | | | | | (1,181,985) | | | | | | (1,519,638) | | | | | | (220,327) | | |
所得税費用
|
| |
24
|
| | | | (228) | | | | | | (3,447) | | | | | | (21,571) | | | | | | (3,128) | | |
淨虧損
|
| | | | | | | (440,004) | | | | | | (1,185,432) | | | | | | (1,541,209) | | | | | | (223,455) | | |
不可贖回的非控股權益造成的淨虧損
|
| | | | | | | 345 | | | | | | 5,011 | | | | | | 1,444 | | | | | | 209 | | |
可贖回非控股權益的淨虧損
|
| | | | | | | — | | | | | | 806 | | | | | | 464 | | | | | | 67 | | |
可歸因於ECARX控股公司的淨虧損
|
| | | | | | | (439,659) | | | | | | (1,179,615) | | | | | | (1,539,301) | | | | | | (223,179) | | |
增加可贖回的非控股權益
|
| | | | | |
|
—
|
| | | | | (1,306) | | | | | | (714) | | | | | | (104) | | |
ECARX控股公司的可用淨虧損。
|
| | | | | | | (439,659) | | | | | | (1,180,921) | | | | | | (1,540,015) | | | | | | (223,283) | | |
可贖回可轉換優先股的增加
|
| |
19
|
| | | | (101,286) | | | | | | (243,564) | | | | | | (354,878) | | | | | | (51,452) | | |
普通股股東的淨虧損
|
| | | | | | | (540,945) | | | | | | (1,424,485) | | | | | | (1,894,893) | | | | | | (274,735) | | |
每股普通股虧損(1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
- 每股基本和稀釋虧損,普通股(1)
|
| |
25
|
| | | | (2.27) | | | | | | (6.02) | | | | | | (7.92) | | | | | | (1.15) | | |
用於計算每股普通股虧損的加權平均普通股數(1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
- 加權平均普通股數(1)
|
| |
25
|
| | | | 238,591,421 | | | | | | 236,691,093 | | | | | | 239,296,386 | | | | | | 239,296,386 | | |
淨虧損
|
| | | | | | | (440,004) | | | | | | (1,185,432) | | | | | | (1,541,209) | | | | | | (223,455) | | |
其他綜合收益(損失): | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
扣除零所得税後的外幣折算調整
|
| | | | | | | 1,497 | | | | | | 4,551 | | | | | | (391,934) | | | | | | (56,825) | | |
全面虧損
|
| | | | | | | (438,507) | | | | | | (1,180,881) | | | | | | (1,933,143) | | | | | | (280,280) | | |
不可贖回的非控股權益造成的全面損失
|
| | | | | | | 345 | | | | | | 5,011 | | | | | | 1,444 | | | | | | 209 | | |
可贖回非控股權益的綜合虧損
|
| | | | | | | — | | | | | | 806 | | | | | | 464 | | | | | | 67 | | |
歸屬於普通股股東的全面損失
|
| | | | | | | (438,162) | | | | | | (1,175,064) | | | | | | (1,931,235) | | | | | | (280,004) | | |
| | |
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 的 公司 |
| |
不可贖回
非控制性 興趣 |
| |
合計
股東的 赤字 |
| ||||||||||||||||||||||||||||||||||||
| | |
編號
共 個共享 |
| |
金額
|
| |
編號
共 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2020年1月1日的餘額
|
| | | | 200,000,000 | | | | | | 7 | | | | | | — | | | | | | — | | | | | | 255,288 | | | | | | (1,802,807) | | | | | | — | | | | | | (1,547,512) | | | | | | 11,852 | | | | | | (1,535,660) | | |
資本重組的追溯適用
|
| | | | 38,591,421 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
截至2020年1月1日調整後餘額
|
| | | | 238,591,421 | | | | | | 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22)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,410 | | | | | | — | | | | | | — | | | | | | 11,410 | | | | | | — | | | | | | 11,410 | | |
可贖回可轉換優先股的增加
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (101,286) | | | | | | — | | | | | | — | | | | | | (101,286) | | | | | | — | | | | | | (101,286) | | |
扣除零所得税後的外幣折算調整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,497 | | | | | | 1,497 | | | | | | — | | | | | | 1,497 | | |
截至2020年12月31日的餘額
|
| | | | 238,591,421 | | | | | | 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22)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 163,481 | | | | | | — | | | | | | — | | | | | | 163,481 | | | | | | — | | | | | | 163,481 | | |
將普通股重新指定為A系列優先股
(注19) |
| | | | (2,343,309) | | | | | | — | | | | | | — | | | | | | — | | | | | | (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:20(A))
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (14,335) | | | | | | (14,335) | | |
增加可贖回的非控股權益(附註:20(B))
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,306) | | | | | | — | | | | | | (1,306) | | | | | | — | | | | | | (1,306) | | |
非控股股東的貢獻(附註20(A))
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (105) | | | | | | — | | | | | | — | | | | | | (105) | | | | | | 2,105 | | | | | | 2,000 | | |
回購普通股(附註21)
|
| | | | (5,010,420) | | | | | | — | | | | | | 5,010,420 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
可贖回可轉換優先股的增加(附註19)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (247,580) | | | | | | 4,016 | | | | | | — | | | | | | (243,564) | | | | | | — | | | | | | (243,564) | | |
扣除零所得税後的外幣折算調整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,551 | | | | | | 4,551 | | | | | | — | | | | | | 4,551 | | |
截至2021年12月31日的餘額
|
| | | | 231,237,692 | | | | | | 7 | | | | | | 5,010,420 | | | | | | — | | | | | | — | | | | | | (4,109,041) | | | | | | 6,048 | | | | | | (4,102,986) | | | | | | (5,734) | | | | | | (4,108,720) | | |
| | |
A類
普通股 |
| |
B類
普通股 |
| |
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 的 公司 |
| |
不可贖回
非控制性 興趣 |
| |
合計
股東的 赤字 |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
編號
共 個共享 |
| |
金額
|
| |
編號
共 個共享 |
| |
金額
|
| |
編號
共 個共享 |
| |
金額
|
| |
編號
共 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
|
| |
人民幣
|
| |
人民幣
|
| ||||||||||||||||||||||||||||||
截至2022年1月1日的餘額
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 231,237,692 | | | | | | 7 | | | | | | 5,010,420 | | | | | | — | | | | | | — | | | | | | (4,109,041) | | | | | | 6,048 | | | | | | (4,102,986) | | | | | | (5,734) | | | | | | (4,108,720) | | |
淨虧損*
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,539,301) | | | | | | — | | | | | | (1,539,301) | | | | | | (1,444) | | | | | | (1,540,745) | | |
可贖回非控股權益的確認(注20)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (714) | | | | | | — | | | | | | (714) | | | | | | — | | | | | | (714) | | |
子公司解除合併
(Note 20) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,178 | | | | | | 7,178 | | |
股份薪酬(注22)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 725,651 | | | | | | — | | | | | | — | | | | | | 725,651 | | | | | | — | | | | | | 725,651 | | |
可贖回可轉換優先股的增加(附註19)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (354,878) | | | | | | — | | | | | | — | | | | | | (354,878) | | | | | | — | | | | | | (354,878) | | |
重新發行普通股(注21)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,010,420 | | | | | | — | | | | | | (5,010,420) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
視為向股東的分配
VIE重組(注1(d)) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (61,921) | | | | | | — | | | | | | (61,921) | | | | | | — | | | | | | (61,921) | | |
普通股重新指定為A類普通股(注1(b))
|
| | | | 193,216,446 | | | | | | 6 | | | | | | — | | | | | | — | | | | | | (193,216,446) | | | | | | (6) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
普通股重新指定為B類普通股(注1(b))
|
| | | | — | | | | | | — | | | | | | 43,031,666 | | | | | | 1 | | | | | | (43,031,666) | | | | | | (1) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
IPO成本資本化(注1(b))
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (270,539) | | | | | | — | | | | | | — | | | | | | (270,539) | | | | | | — | | | | | | (270,539) | | |
轉換-Lotus應付可轉換票據(注15)
|
| | | | 1,052,632 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 69,600 | | | | | | — | | | | | | — | | | | | | 69,600 | | | | | | — | | | | | | 69,600 | | |
吉利戰略投資(注1(b))
|
| | | | 2,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 139,200 | | | | | | — | | | | | | — | | | | | | 139,200 | | | | | | — | | | | | | 139,200 | | |
Luminar戰略投資(注1(b)和注8)
|
| | | | 1,500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 87,615 | | | | | | — | | | | | | — | | | | | | 87,615 | | | | | | — | | | | | | 87,615 | | |
優先股轉換為A類
和B類普通股(注19) |
| | | | 84,795,039 | | | | | | 3 | | | | | | 5,929,250 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,492,746 | | | | | | — | | | | | | — | | | | | | 5,492,749 | | | | | | — | | | | | | 5,492,749 | | |
向COVA股東和認購證持有人發行A類普通股和認購證
|
| | | | 5,870,357 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 30,265 | | | | | | — | | | | | | — | | | | | | 30,265 | | | | | | — | | | | | | 30,265 | | |
扣除零所得税後的外幣折算調整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (391,934) | | | | | | (391,934) | | | | | | — | | | | | | (391,934) | | |
截至2022年12月31日的餘額
|
| | | | 288,434,474 | | | | | | 9 | | | | | | 48,960,916 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,919,660 | | | | | | (5,710,977) | | | | | | (385,886) | | | | | | (177,193) | | | | | | — | | | | | | (177,193) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| ||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
美元
注2(z) |
| ||||||||||||
經營活動: | | | | | | | | | | | | | | | | | | | | | | | | | |
淨虧損
|
| | | | (440,004) | | | | | | (1,185,432) | | | | | | (1,541,209) | | | | | | (223,455) | | |
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 | | | | | | — | | | | | | 6,887 | | | | | | 999 | | |
預付款和其他流動資產撥備
|
| | | | — | | | | | | 3,245 | | | | | | (1,935) | | | | | | (281) | | |
存貨減記
|
| | | | 44,134 | | | | | | 49,485 | | | | | | 35,406 | | | | | | 5,133 | | |
基於股份的薪酬
|
| | | | 11,410 | | | | | | 179,933 | | | | | | 725,651 | | | | | | 105,210 | | |
折舊及攤銷
|
| | | | 58,958 | | | | | | 65,012 | | | | | | 67,655 | | | | | | 9,809 | | |
減少使用權資產的公允價值
|
| | | | — | | | | | | — | | | | | | 38,059 | | | | | | 5,518 | | |
(收入)權益法投資的損失
|
| | | | (148) | | | | | | 2,519 | | | | | | 137,391 | | | | | | 19,920 | | |
子公司解除合併的收益
|
| | | | — | | | | | | (10,579) | | | | | | (71,974) | | | | | | (10,435) | | |
出售股權證券的收益
|
| | | | — | | | | | | — | | | | | | (59,728) | | | | | | (8,660) | | |
股權證券公允價值變動
|
| | | | — | | | | | | — | | | | | | 16,843 | | | | | | 2,442 | | |
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 | | | | | | 3,245 | | | | | | 470 | | |
處置財產、設備和無形資產的損失
|
| | | | 577 | | | | | | 1,562 | | | | | | 1,939 | | | | | | 281 | | |
未實現的兑換(收益)/損失
|
| | | | (55,213) | | | | | | (12,478) | | | | | | 1,857 | | | | | | 269 | | |
經營資產和負債變化,扣除子公司和VIE取消合併的影響:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
應收賬款 - 第三方淨額
|
| | | | 499,485 | | | | | | (45,166) | | | | | | (238,197) | | | | | | (34,535) | | |
應收賬款 - 關聯方,淨額
|
| | | | (1,799) | | | | | | (96,169) | | | | | | 283,389 | | | | | | 41,088 | | |
應收票據
|
| | | | (3,991) | | | | | | (19,406) | | | | | | (7,732) | | | | | | (1,121) | | |
庫存
|
| | | | (9,268) | | | | | | (105,557) | | | | | | 56,358 | | | | | | 8,171 | | |
關聯方應付金額
|
| | | | (2,633) | | | | | | (5,737) | | | | | | (86,960) | | | | | | (12,608) | | |
預付款和其他流動資產
|
| | | | 32,261 | | | | | | (110,035) | | | | | | (222,715) | | | | | | (32,291) | | |
應付賬款
|
| | | | (811,649) | | | | | | 18,699 | | | | | | 374,227 | | | | | | 54,258 | | |
應付賬款
|
| | | | (21,235) | | | | | | (218,143) | | | | | | 128,360 | | | | | | 18,610 | | |
應付票據
|
| | | | 111,327 | | | | | | (144,529) | | | | | | 41,101 | | | | | | 5,959 | | |
合同負債
|
| | | | (2,391) | | | | | | (4,565) | | | | | | 1,774 | | | | | | 257 | | |
合同責任 - 關聯方
|
| | | | 30,927 | | | | | | 353,659 | | | | | | (237,287) | | | | | | (34,403) | | |
應付關聯方金額
|
| | | | 27,376 | | | | | | 5,334 | | | | | | 2,058 | | | | | | 298 | | |
應計費用和其他流動負債
|
| | | | 69,834 | | | | | | 186,032 | | | | | | 160,584 | | | | | | 23,282 | | |
經營性租賃負債
|
| | | | — | | | | | | — | | | | | | (35,236) | | | | | | (5,109) | | |
其他非流動負債
|
| | | | (1,350) | | | | | | 8,769 | | | | | | 14,424 | | | | | | 2,091 | | |
經營活動中使用的淨現金
|
| | | | (368,046) | | | | | | (872,325) | | | | | | (405,765) | | | | | | (58,833) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| ||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
美元
注2(Y) |
| ||||||||||||
投資活動: | | | | | | | | | | | | | | | | | | | | | | | | | |
購置房產、設備和無形資產
|
| | | | (69,114) | | | | | | (78,863) | | | | | | (127,777) | | | | | | (18,526) | | |
處置財產、設備和無形資產的收益
|
| | | | — | | | | | | — | | | | | | 1,732 | | | | | | 251 | | |
收購股權投資支付的現金
|
| | | | — | | | | | | (1,345,637) | | | | | | (79,442) | | | | | | (11,518) | | |
湖北東郡解除綜合處理現金
|
| | | | — | | | | | | (8,360) | | | | | | — | | | | | | — | | |
蘇州光子基質解固過程中處置的現金
|
| | | | — | | | | | | — | | | | | | (22,643) | | | | | | (3,283) | | |
湖北東軍解固後收到的現金
|
| | | | — | | | | | | — | | | | | | 1,000 | | | | | | 145 | | |
對權益法被投資人的財務支持
|
| | | | — | | | | | | — | | | | | | (28,500) | | | | | | (4,132) | | |
關聯方貸款
|
| | | | — | | | | | | (28,850) | | | | | | (57,260) | | | | | | (8,302) | | |
關聯方貸款現金收款
|
| | | | — | | | | | | — | | | | | | 29,360 | | | | | | 4,257 | | |
給關聯方的預付款
|
| | | | (103,024) | | | | | | (19,806) | | | | | | — | | | | | | — | | |
向關聯方收取預付款的現金
|
| | | | 81,026 | | | | | | 90,155 | | | | | | — | | | | | | — | | |
投資活動中使用的淨現金
|
| | | | (91,112) | | | | | | (1,391,361) | | | | | | (283,530) | | | | | | (41,108) | | |
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
|
| | | | 206,422 | | | | | | 1,032,104 | | | | | | — | | | | | | — | | |
支付A系列可轉換可贖回優先股發行成本
|
| | | | (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款項
|
| | | | — | | | | | | 1,331,641 | | | | | | — | | | | | | — | | |
A系列+可轉換可贖回優先股發行成本的付款
|
| | | | — | | | | | | (10,000) | | | | | | — | | | | | | — | | |
發行A++系列可轉換可贖回優先股的收益
|
| | | | — | | | | | | 452,241 | | | | | | — | | | | | | — | | |
發行B系列可轉換可贖回優先股所得款項
|
| | | | — | | | | | | 324,270 | | | | | | 159,485 | | | | | | 23,123 | | |
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 | | | | | | 10,000 | | | | | | 1,450 | | |
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 | | | | | | 1,270,000 | | | | | | 184,133 | | |
償還短期借款
|
| | | | (167,900) | | | | | | (91,000) | | | | | | (1,332,000) | | | | | | (193,122) | | |
發行可轉換票據所得款項
|
| | | | — | | | | | | — | | | | | | 527,281 | | | | | | 76,449 | | |
支付可轉換票據發行成本
|
| | | | — | | | | | | — | | | | | | (2,938) | | | | | | (426) | | |
向關聯方借款
|
| | | | — | | | | | | 315,152 | | | | | | 900,000 | | | | | | 130,488 | | |
償還關聯方借款
|
| | | | — | | | | | | (65,152) | | | | | | (1,020,000) | | | | | | (147,886) | | |
償還長期債務
|
| | | | — | | | | | | (1,125,310) | | | | | | — | | | | | | — | | |
重組中處置的現金
|
| | | | — | | | | | | — | | | | | | (20,000) | | | | | | (2,900) | | |
COVA的現金收益
|
| | | | — | | | | | | — | | | | | | 43,724 | | | | | | 6,339 | | |
吉利戰略投資的現金收益
|
| | | | — | | | | | | — | | | | | | 139,200 | | | | | | 20,182 | | |
為合併成本支付的現金
|
| | | | — | | | | | | — | | | | | | (136,985) | | | | | | (19,861) | | |
融資活動提供的現金淨額
|
| | | | 1,138,126 | | | | | | 2,192,792 | | | | | | 537,767 | | | | | | 77,969 | | |
外幣匯率變動對現金和限制性現金的影響
|
| | | | (10,023) | | | | | | (32,019) | | | | | | 28,906 | | | | | | 4,194 | | |
現金和受限現金淨增(減)
|
| | | | 668,945 | | | | | | (102,913) | | | | | | (122,622) | | | | | | (17,778) | | |
年初現金和限制性現金
|
| | | | 334,931 | | | | | | 1,003,876 | | | | | | 900,963 | | | | | | 130,627 | | |
年末現金和限制性現金
|
| | | | 1,003,876 | | | | | | 900,963 | | | | | | 778,341 | | | | | | 112,849 | | |
補充信息: | | | | | | | | | | | | | | | | | | | | | | | | | |
繳納所得税
|
| | | | 35 | | | | | | 1,644 | | | | | | — | | | | | | — | | |
已支付利息
|
| | | | 2,905 | | | | | | 28,983 | | | | | | 32,782 | | | | | | 4,753 | | |
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 | | | | | | 24,186 | | | | | | 3,507 | | |
普通股重新指定為A系列優先股(注19)
|
| | | | — | | | | | | 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 | | | | | | — | | | | | | — | | |
重組中分配給公司股東的非現金資產(注1(d))
|
| | | | — | | | | | | — | | | | | | 247,875 | | | | | | 35,938 | | |
應付應付可轉換票據發行成本
|
| | | | — | | | | | | — | | | | | | 5,621 | | | | | | 815 | | |
出售Zenseact應收關聯方款項(注8)
|
| | | | — | | | | | | — | | | | | | 763,192 | | | | | | 110,652 | | |
發行普通股換取股權證券(注8)
|
| | | | — | | | | | | — | | | | | | 87,615 | | | | | | 12,703 | | |
應付合並費用
|
| | | | | | | | | | — | | | | | | 133,554 | | | | | | 19,364 | | |
可轉換可贖回優先股轉換為普通股(附註1(B)和附註19)
|
| | | | — | | | | | | — | | | | | | 5,492,749 | | | | | | 796,374 | | |
轉換應付A類普通股的可轉換票據
|
| | | | — | | | | | | — | | | | | | 69,600 | | | | | | 10,091 | | |
| | |
人民幣
|
| |||
資產 | | | | | | | |
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 | | |
| | |
截至
12月31日 |
| |||
| | |
2021
|
| |||
| | |
人民幣
|
| |||
流動資產 | | | | | | | |
現金
|
| | | | 642,293 | | |
受限現金(I)
|
| | | | 23,004 | | |
應收賬款 - 第三方淨額
|
| | | | 184,546 | | |
應收賬款 - 關聯方,淨額(II)
|
| | | | 813,364 | | |
應收票據(III)
|
| | | | 137,710 | | |
庫存
|
| | | | 223,319 | | |
關聯方應付金額(Iv)
|
| | | | 42,604 | | |
預付款和其他流動資產
|
| | | | 182,589 | | |
流動資產總額
|
| | | | 2,249,429 | | |
非流動資產 | | | | | | | |
長期投資
|
| | | | 441,586 | | |
財產和設備,淨額
|
| | | | 94,387 | | |
無形資產淨值
|
| | | | 31,026 | | |
其他非流動資產
|
| | | | 19,904 | | |
其他非流動資產
|
| | | | 1,929 | | |
非流動資產合計
|
| | | | 588,832 | | |
總資產
|
| | | | 2,838,261 | | |
流動負債 | | | | | | | |
短期借款
|
| | | | 932,000 | | |
應付賬款
|
| | | | 622,867 | | |
應付賬款
|
| | | | 159,528 | | |
應付票據
|
| | | | 127,304 | | |
應付關聯方款項(iv)
|
| | | | 2,452,787 | | |
合同責任,當前 - 第三方
|
| | | | 2,685 | | |
| | |
截至
12月31日 |
| |||
| | |
2021
|
| |||
| | |
人民幣
|
| |||
合同責任、當前 - 關聯方
|
| | | | 363,285 | | |
應計費用和其他流動負債
|
| | | | 442,588 | | |
流動負債總額
|
| | | | 5,103,044 | | |
非流動負債 | | | | | | | |
非流動 - 第三方合同責任
|
| | | | 317 | | |
合同責任、非流動 - 關聯方
|
| | | | 472,749 | | |
其他非流動負債
|
| | | | 16,292 | | |
非流動負債合計
|
| | | | 489,358 | | |
總負債
|
| | | | 5,592,402 | | |
|
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |||||||||
收入(V) | | | | | 2,241,536 | | | | | | 2,755,780 | | | | | | 936,520 | | |
淨(損失)收入(vi)
|
| | | | (495,741) | | | | | | (1,106,865) | | | | | | 2,793,301 | | |
經營活動提供的淨現金(用於)(Vii)
|
| | | | (312,311) | | | | | | (817,989) | | | | | | 224,031 | | |
投資活動提供的現金淨額(用於)
|
| | | | (91,112) | | | | | | (436,280) | | | | | | 165,672 | | |
融資活動提供(使用)的現金淨額(Viii)
|
| | | | 940,204 | | | | | | 1,047,854 | | | | | | (1,055,000) | | |
現金和受限現金淨增(減)
|
| | | | 536,781 | | | | | | (206,415) | | | | | | (665,297) | | |
年初現金和限制性現金
|
| | | | 334,931 | | | | | | 871,712 | | | | | | 665,297 | | |
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
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
銀行現金
|
| | | | 877,959 | | | | | | 737,384 | | |
受限現金
|
| | | | 23,004 | | | | | | 40,957 | | |
現金流量表中顯示的現金和限制性現金
|
| | | | 900,963 | | | | | | 778,341 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
中國內地的金融機構 | | | | | | | | | | | | | |
-以人民幣計價
|
| | | | 667,686 | | | | | | 472,471 | | |
-以美元
計價
|
| | | | 182,141 | | | | | | 258,475 | | |
在中國大陸持有的現金餘額總額
|
| | | | 849,827 | | | | | | 730,946 | | |
香港金融機構 | | | | | | | | | | | | | |
-以美元
計價
|
| | | | — | | | | | | 9,402 | | |
-以港元計價(“HKD”)
|
| | | | — | | | | | | 14 | | |
在香港持有的現金餘額總額
|
| | | | — | | | | | | 9,416 | | |
瑞典的金融機構 | | | | | | | | | | | | | |
-以瑞典克朗(“瑞典克朗”)計價
|
| | | | 28,986 | | | | | | 14,473 | | |
-以美元
計價
|
| | | | — | | | | | | 555 | | |
瑞典持有的現金餘額總額
|
| | | | 28,986 | | | | | | 15,028 | | |
英國的金融機構 | | | | | | | | | | | | | |
- 以英國英鎊(“GBP”)命名
|
| | | | 22,150 | | | | | | 22,934 | | |
在英國持有的現金餘額總額
|
| | | | 22,150 | | | | | | 22,934 | | |
美國的金融機構 | | | | | | | | | | | | | |
-以美元
計價
|
| | | | — | | | | | | 17 | | |
在美國持有的現金餘額總額
|
| | | | — | | | | | | 17 | | |
金融機構持有的現金餘額合計人民幣
|
| | | | 900,963 | | | | | | 778,341 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
應收賬款 - 第三方
|
| | | | 184,546 | | | | | | 422,743 | | |
減去:壞賬準備、第三方準備
|
| | | | — | | | | | | (4,521) | | |
應收賬款 - 第三方淨額
|
| | | | 184,546 | | | | | | 418,222 | | |
應收賬款 - 關聯方
|
| | | | 768,747 | | | | | | 485,358 | | |
減去:壞賬準備
|
| | | | — | | | | | | (2,366) | | |
應收賬款 - 關聯方,淨額
|
| | | | 768,747 | | | | | | 482,992 | | |
| | |
截至2012年12月31日
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |||||||||
年初餘額
|
| | | | — | | | | | | — | | | | | | — | | |
添加內容
|
| | | | 360 | | | | | | — | | | | | | 6,887 | | |
核銷
|
| | | | (360) | | | | | | — | | | | | | — | | |
年終餘額
|
| | | | — | | | | | | — | | | | | | 6,887 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
原材料
|
| | | | 117,845 | | | | | | 61,406 | | |
在製品
|
| | | | 2,690 | | | | | | 2,999 | | |
成品
|
| | | | 102,784 | | | | | | 67,150 | | |
合計 | | | | | 223,319 | | | | | | 131,555 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
向供應商預付款
|
| | | | 174,860 | | | | | | 201,865 | | |
合同成本資產
|
| | | | — | | | | | | 192,848 | | |
預付租金和押金
|
| | | | 5,256 | | | | | | — | | |
延期發售成本
|
| | | | 5,719 | | | | | | — | | |
其他
|
| | | | 14,240 | | | | | | 18,221 | | |
預付款和其他流動資產
|
| | | | 200,075 | | | | | | 412,934 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
權益法投資
|
| | | | 678,225 | | | | | | 420,445 | | |
股權證券
|
| | | | 675,824 | | | | | | 69,319 | | |
長期投資總額
|
| | | | 1,354,049 | | | | | | 489,764 | | |
| | |
年終了
12月31日 2022 |
| |||
| | |
人民幣
|
| |||
已收對價的公允價值
|
| | | | — | | |
新增:蘇州光子矩陣留存股權的公允價值
|
| | | | 64,000 | | |
新增:可贖回非控股權益賬面金額
|
| | | | 40,750 | | |
減: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
|
| |
2022
|
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
財務狀況: | | | | | | | | | | | | | |
流動資產
|
| | | | 1,464,896 | | | | | | 1,924,404 | | |
非流動資產
|
| | | | 1,259,714 | | | | | | 1,044,375 | | |
總資產
|
| | |
|
2,724,610
|
| | | |
|
2,968,779
|
| |
流動負債
|
| | | | 675,927 | | | | | | 1,411,045 | | |
非流動負債
|
| | | | 956,934 | | | | | | 1,069,822 | | |
總負債
|
| | | | 1,632,861 | | | | | | 2,480,867 | | |
股東權益
|
| | | | 1,091,749 | | | | | | 487,912 | | |
負債和股東虧損總額
|
| | |
|
2,724,610
|
| | | |
|
2,968,779
|
| |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
運營結果: | | | | | | | | | | | | | |
總收入
|
| | | | 711,800 | | | | | | 1,141,490 | | |
運營損失
|
| | | | (500,388) | | | | | | (804,411) | | |
淨虧損
|
| | | | (389,593) | | | | | | (772,328) | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
機械電子設備
|
| | | | 158,849 | | | | | | 170,536 | | |
運輸車輛
|
| | | | 7,600 | | | | | | 1,002 | | |
辦公室和其他設備
|
| | | | 7,219 | | | | | | 13,675 | | |
租賃改進
|
| | | | 39,166 | | | | | | 31,496 | | |
施工中
|
| | | | 5,994 | | | | | | — | | |
財產和設備
|
| | | | 218,828 | | | | | | 216,709 | | |
減去:累計折舊
|
| | | | (115,672) | | | | | | (98,260) | | |
財產和設備,淨額
|
| | | | 103,156 | | | | | | 118,449 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |||||||||
收入成本
|
| | | | 1,684 | | | | | | 1,401 | | | | | | 1,022 | | |
銷售和營銷費用
|
| | | | 355 | | | | | | 290 | | | | | | 727 | | |
一般和行政費用
|
| | | | 23,148 | | | | | | 26,530 | | | | | | 27,433 | | |
研發費用
|
| | | | 13,293 | | | | | | 14,916 | | | | | | 15,905 | | |
折舊總額
|
| | | | 38,480 | | | | | | 43,137 | | | | | | 45,087 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
軟件
|
| | | | 69,732 | | | | | | 93,861 | | |
減去:累計攤銷
|
| | | | (38,706) | | | | | | (57,172) | | |
無形資產淨值
|
| | | | 31,026 | | | | | | 36,689 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |||||||||
收入成本
|
| | | | 96 | | | | | | 77 | | | | | | — | | |
銷售和營銷費用
|
| | | | 1,027 | | | | | | 876 | | | | | | 257 | | |
一般和行政費用
|
| | | | 2,535 | | | | | | 5,845 | | | | | | 9,590 | | |
研發費用
|
| | | | 16,820 | | | | | | 15,077 | | | | | | 12,721 | | |
攤銷總額
|
| | | | 20,478 | | | | | | 21,875 | | | | | | 22,568 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
無擔保銀行貸款
|
| | | | 932,000 | | | | | | 870,000 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
流動負債 - 第三方
|
| | | | 2,685 | | | | | | 4,706 | | |
流動負債 - 關聯方
|
| | | | 363,285 | | | | | | 316,667 | | |
非流動負債 - 第三方
|
| | | | 317 | | | | | | 70 | | |
非流動負債 - 關聯方
|
| | | | 472,749 | | | | | | 282,080 | | |
合同負債,流動和非流動
|
| | | | 839,036 | | | | | | 603,523 | | |
截至2013年12月31日的一年
|
| |
金額
|
| |||
2023
|
| | | | 321,373 | | |
2024
|
| | | | 148,155 | | |
2025
|
| | | | 96,651 | | |
2026
|
| | | | 36,835 | | |
2027
|
| | | | 322 | | |
2028
|
| | | | 187 | | |
| | |
截至
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 包括 虧損 |
| |
外來的
交換 翻譯 |
| |
結算
|
| |
12月31日
2020 |
| ||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| ||||||||||||||||||
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 包括 虧損 |
| |
外來的
交換 翻譯 |
| |
結算
(請參閲 注19) |
| |
12月31日
2021 |
| ||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| ||||||||||||||||||
負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
擔保責任
|
| | | | 80,270 | | | | | | — | | | | | | 111,299 | | | | | | — | | | | | | (191,569) | | | | | | — | | |
| | |
截至
12月31日 2022 |
| |||
無風險回報率(%)
|
| | | | 3.99% | | |
波動性
|
| | | | 6.99% | | |
預期股息收益率
|
| | | | 0.0% | | |
預期期限
|
| |
5.0年
|
| |||
標的普通股公允價值
|
| |
7.99美元
(相當於 至人民幣55.11元) |
|
| | |
1月1日
2022 |
| |
添加
|
| |
公平的變化
包含的值 虧損 |
| |
外來的
交換 翻譯 |
| |
結算
|
| |
12月31日
2022 |
| ||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| ||||||||||||||||||
負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
ECARX公開令
|
| | | | — | | | | | | 8,277 | | | | | | 1,991 | | | | | | 78 | | | | | | — | | | | | | 10,346 | | |
ECARX私募股權憑證
|
| | | | — | | | | | | 4,895 | | | | | | 1,254 | | | | | | 49 | | | | | | — | | | | | | 6,198 | | |
合計 | | | | | — | | | | | | 13,172 | | | | | | 3,245 | | | | | | 127 | | | | | | — | | | | | | 16,544 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
工資和福利應付款
|
| | | | 228,999 | | | | | | 218,614 | | |
應繳税金
|
| | | | 39,094 | | | | | | 86,490 | | |
產品保修
|
| | | | 40,263 | | | | | | 61,432 | | |
合併的應計成本
|
| | | | — | | | | | | 136,756 | | |
其他應付款和應計費用 *
|
| | | | 150,623 | | | | | | 235,311 | | |
應計費用和其他流動負債
|
| | | | 458,979 | | | | | | 738,603 | | |
| | |
截至
12月31日 2021 |
| |
調整
由於被採用 關於ASC 842 |
| |
截至
1月1日 2022 |
| |||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |||||||||
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) | | |
| | |
年終了
12月31日 2022 |
| |||
| | |
人民幣
|
| |||
運營租賃成本
|
| | | | 42,622 | | |
短期租賃成本
|
| | | | 763 | | |
合計 | | | | | 43,385 | | |
| | |
年終了
12月31日 2022 |
| |||
| | |
人民幣
|
| |||
銷售和營銷費用
|
| | | | 1,525 | | |
一般和行政費用
|
| | | | 11,192 | | |
研發費用
|
| | | | 30,668 | | |
合計 | | | | | 43,385 | | |
| | |
截至
12月31日 2022 |
| |||
| | |
人民幣
|
| |||
經營性租賃使用權資產
|
| | | | 123,385 | | |
減去:累計攤銷
|
| | | | (38,059) | | |
合計 | | | | | 85,326 | | |
| | |
截至
12月31日 2022 |
| |||
加權平均剩餘租賃年限(年): | | | | | | | |
經營租賃
|
| | | | 6.12 | | |
加權平均貼現率: | | | | | | | |
經營租賃
|
| | | | 7.03% | | |
| | |
截至
12月31日 2022 |
| |||
| | |
人民幣
|
| |||
2023
|
| | | | 28,118 | | |
2024
|
| | | | 14,596 | | |
2025
|
| | | | 14,173 | | |
2026
|
| | | | 12,212 | | |
2027
|
| | | | 8,644 | | |
2028年及以後
|
| | | | 36,162 | | |
租賃支付總額
|
| | | | 113,905 | | |
扣除的利息
|
| | | | (30,214) | | |
租賃負債現值
|
| | | | 83,691 | | |
當前部分
|
| | | | 24,152 | | |
經營租賃負債,非流動
|
| | | | 59,539 | | |
| | |
年終了
12月31日 2022 |
| |||
| | |
人民幣
|
| |||
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
|
| | | | 39,799 | | |
以租賃義務換取的使用權資產 | | | | | | | |
經營租賃
|
| | | | 51,621 | | |
| | |
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
|
| |||||||||||||||||||||||||||||||||||||||
| | | | | | | | |
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 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
優先股發行
|
| | | | — | | | | | | — | | | | | | 26,841,535 | | | | | | 1,238,526 | | | | | | (1,032,104) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 206,422 | | |
發行成本
|
| | | | — | | | | | | — | | | | | | — | | | | | | (8,500) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,500) | | |
可贖回的認可
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2020年12月31日的餘額
|
| | | | — | | | | | | — | | | | | | 26,841,535 | | | | | | 1,264,579 | | | | | | (1,032,104) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 232,475 | | |
優先股發行
|
| | | | 6,016,207 | | | | | | 273,519 | | | | | | — | | | | | | — | | | | | | — | | | | | | 29,361,157 | | | | | | 1,331,641 | | | | | | 8,546,916 | | | | | | 452,241 | | | | | | 17,615,165 | | | | | | 1,104,188 | | | | | | (159,215) | | | | | | 3,002,374 | | |
發行成本
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,000) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,000) | | |
將普通股重新指定為A系列優先股
|
| | | | — | | | | | | — | | | | | | 2,343,309 | | | | | | 97,660 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 97,660 | | |
股東的認購貢獻
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,032,104 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,032,104 | | |
可贖回的認可
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2021年12月31日的餘額
|
| | | | 6,016,207 | | | | | | 283,585 | | | | | | 29,184,844 | | | | | | 1,429,313 | | | | | | — | | | | | | 29,361,157 | | | | | | 1,386,671 | | | | | | 8,546,916 | | | | | | 475,413 | | | | | | 17,615,165 | | | | | | 1,117,317 | | | | | | (159,392) | | | | | | 4,532,907 | | |
股東的認購貢獻
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 159,485 | | | | | | 159,485 | | |
可贖回的認可
可兑換優先選項 個共享 |
| | | | — | | | | | | 21,916 | | | | | | — | | | | | | 100,884 | | | | | | — | | | | | | — | | | | | | 106,959 | | | | | | — | | | | | | 36,732 | | | | | | — | | | | | | 88,387 | | | | | | — | | | | | | 354,878 | | |
外幣折算
調整 |
| | | | — | | | | | | 26,949 | | | | | | — | | | | | | 135,409 | | | | | | — | | | | | | — | | | | | | 131,767 | | | | | | — | | | | | | 45,179 | | | | | | — | | | | | | 106,268 | | | | | | (93) | | | | | | 445,479 | | |
首選轉換
普通股 股票在 完成 首次公開募股 |
| | | | (6,016,207) | | | | | | (332,450) | | | | | | (29,184,844) | | | | | | (1,665,606) | | | | | | — | | | | | | (29,361,157) | | | | | | (1,625,397) | | | | | | (8,546,916) | | | | | | (557,324) | | | | | | (17,615,165) | | | | | | (1,311,972) | | | | | | — | | | | | | (5,492,749) | | |
截至2022年12月31日的餘額
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
人民幣
|
| |||
截至2021年1月1日的餘額
|
| | | | — | | |
新增:出資
|
| | | | 30,000 | | |
減去:全面虧損
|
| | | | (806) | | |
新增: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 | | |
新增:出資
|
| | | | 10,000 | | |
減去:全面虧損
|
| | | | (464) | | |
新增:蘇州光子矩陣解固前可贖回非控股權益增值
|
| | | | 714 | | |
少:蘇州光子矩陣的解固
|
| | | | (40,750) | | |
截至2022年12月31日的餘額
|
| | | | — | | |
| | |
數量:
RSU |
| |
加權
平均 練習 價格 |
| |
加權
平均 公允價值 授予日期 |
| |
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
|
| | | | 16,224,217 | | | | | | 0.05 | | | | | | 3.66 | | | | | | — | | | | | | — | | |
已授予(新RSU)
|
| | | | 2,890,674 | | | | | | 1.23 | | | | | | 5.15 | | | | |
|
—
|
| | | |
|
—
|
| |
已授予(替換RSU)
|
| | | | 7,708,362 | | | | | | 0.28 | | | | | | 6.88 | | | | |
|
—
|
| | | |
|
—
|
| |
被沒收
|
| | | | (119,296) | | | | | | 0.01 | | | | | | 3.71 | | | | |
|
—
|
| | | |
|
—
|
| |
已更換
|
| | | | (7,708,362) | | | | | | 0.28 | | | | | | 3.89 | | | | |
|
—
|
| | | |
|
—
|
| |
截至2021年12月31日尚未償還
|
| | | | 18,995,595 | | | | | | 0.23 | | | | | | 5.10 | | | | | | — | | | | | | — | | |
已授予(新RSU)
|
| | | | 6,680,560 | | | | | | 0.56 | | | | | | 6.92 | | | | |
|
—
|
| | | |
|
—
|
| |
已授予(替換RSU)
|
| | | | 3,419,811 | | | | | | 0.13 | | | | | | 1.47 | | | | |
|
—
|
| | | |
|
—
|
| |
被沒收
|
| | | | (1,244,394) | | | | | | 0.54 | | | | | | 4.97 | | | | |
|
—
|
| | | |
|
—
|
| |
已更換
|
| | | | (3,419,811) | | | | | | 1.24 | | | | | | 1.47 | | | | |
|
—
|
| | | |
|
—
|
| |
在2022年12月31日表現突出
|
| | |
|
24,431,761
|
| | | |
|
0.15
|
| | | |
|
5.60
|
| | | |
|
—
|
| | | |
|
—
|
| |
已歸屬並預計將於2022年12月31日歸屬
|
| | | | 24,431,761 | | | | | | 0.15 | | | | | | 5.60 | | | | | | 7.80 | | | | | | 5.76 | | |
截至2022年12月31日可撤銷
|
| | | | 21,191,690 | | | | | | 0.06 | | | | | | 5.79 | | | | | | 7.91 | | | | | | 5.83 | | |
| | |
截至2013年12月31日的年度
|
| ||||||
| | |
2020
|
| |
2021
|
| |
2022
|
|
無風險回報率
|
| |
0.17% – 2.91%
|
| |
0.35% – 2.70%
|
| |
1.61% – 4.12%
|
|
波動性
|
| |
44.68% – 54.39%
|
| |
41.13% – 50.60%
|
| |
44.15% – 48.12%
|
|
預期股息收益率
|
| |
0.0%
|
| |
0.0%
|
| |
0.0%
|
|
標的普通股公允價值
|
| |
3.16美元
(相當於 人民幣21.76 人民幣26.27元) |
| |
4.26美元
(相當於 人民幣27.97 人民幣47.51元) |
| |
7.57美元
(相當於 人民幣48.29 人民幣64.98元) |
|
預期條款
|
| |
10年
|
| |
10年
|
| |
10年
|
|
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |||||||||
研發費用
|
| | | | 6,501 | | | | | | 80,872 | | | | | | 42,986 | | |
銷售和營銷費用
|
| | | | 723 | | | | | | 7,321 | | | | | | 8,297 | | |
收入成本
|
| | | | — | | | | | | 6,524 | | | | | | — | | |
一般和行政費用
|
| | | | 4,186 | | | | | | 68,764 | | | | | | 473,270 | | |
合計 | | | | | 11,410 | | | | | | 163,481 | | | | | | 524,553 | | |
| | |
數量:
選項 |
| |
加權
平均 練習 價格 |
| |
加權
平均 公允價值 授予日期 |
| |
加權
剩餘 合同 年 |
| |
聚合
固有的 值 |
| |||||||||||||||
| | | | | | | | |
美元
|
| |
美元
|
| | | | | | | | | | | | | ||||||
截至2021年1月1日未償還
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | |
已批准
|
| | | | 13,575,733 | | | | | | 9.70 | | | | | | 2.92 | | | | | | | | | | | | | | |
被沒收
|
| | | | (294,690) | | | | | | 9.70 | | | | | | 2.92 | | | | | | | | | | | | | | |
在2021年12月31日表現突出
|
| | | | 13,281,043 | | | | | | 9.70 | | | | | | 2.92 | | | | | | | | | | | | | | |
已批准
|
| | | | 2,354,744 | | | | | | 9.70 | | | | | | 3.39 | | | | | | | | | | | | | | |
被沒收
|
| | | | (2,782,423) | | | | | | 9.70 | | | | | | 2.31 | | | | | | | | | | | | | | |
在2022年12月31日表現突出
|
| | | | 12,853,364 | | | | | | 9.70 | | | | | | 3.14 | | | | | | | | | | | | | | |
已歸屬及預期於二零二一年十二月三十一日歸屬
|
| | |
|
12,853,364
|
| | | | | 9.70 | | | | | | 3.14 | | | | | | 8.76 | | | | | | — | | |
截至2022年12月31日可撤銷
|
| | |
|
6,843,970
|
| | | | | 9.70 | | | | | | 2.92 | | | | | | 8.67 | | | | | | — | | |
| | |
截至2013年12月31日的年度
|
| |||
| | |
2021
|
| |
2022
|
|
無風險回報率
|
| |
1.20% – 1.65%
|
| |
1.63% – 3.83%
|
|
波動性
|
| |
44.03% – 44.47%
|
| |
44.18% – 45.07%
|
|
預期股息收益率
|
| |
0.0%
|
| |
0.0%
|
|
標的普通股公允價值
|
| |
6.99美元
|
| |
7.57美元
|
|
預期條款
|
| |
10年
|
| |
10年
|
|
| | |
年終了
12月31日 2022 |
| |||
| | |
人民幣
|
| |||
研發費用
|
| | | | 93,824 | | |
銷售和營銷費用
|
| | | | 8,554 | | |
一般和行政費用
|
| | | | 98,720 | | |
合計 | | | | | 201,098 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |||||||||
商品銷售收入
|
| | |
|
1,678,234
|
| | | |
|
1,983,817
|
| | | |
|
2,434,244
|
| |
汽車計算平臺
|
| | | | 1,265,227 | | | | | | 1,423,548 | | | | | | 1,690,849 | | |
SoC核心模塊
|
| | | | 203,402 | | | | | | 333,421 | | | | | | 660,554 | | |
汽車商品和其他產品
|
| | | | 209,605 | | | | | | 226,848 | | | | | | 82,841 | | |
軟件許可證收入
|
| | |
|
71,297
|
| | | |
|
261,265
|
| | | |
|
404,469
|
| |
服務收入
|
| | |
|
491,532
|
| | | |
|
533,981
|
| | | |
|
718,424
|
| |
汽車計算平臺 - 設計開發服務
|
| | | | 297,801 | | | | | | 306,358 | | | | | | 468,770 | | |
連接服務
|
| | | | 172,841 | | | | | | 188,349 | | | | | | 212,738 | | |
其他服務
|
| | | | 20,890 | | | | | | 39,274 | | | | | | 36,916 | | |
總收入
|
| | | | 2,241,063 | | | | | | 2,779,063 | | | | | | 3,557,137 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |||||||||
時間點
|
| | | | 2,068,222 | | | | | | 2,590,714 | | | | | | 3,344,399 | | |
隨着時間的推移
|
| | | | 172,841 | | | | | | 188,349 | | | | | | 212,738 | | |
總收入
|
| | | | 2,241,063 | | | | | | 2,779,063 | | | | | | 3,557,137 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |||||||||
開曼羣島
|
| | | | 55,644 | | | | | | (4,811) | | | | | | (57,261) | | |
英屬維爾京羣島
|
| | | | — | | | | | | — | | | | | | (2) | | |
香港特別行政區
|
| | | | 93 | | | | | | (53,347) | | | | | | (27,262) | | |
瑞典
|
| | | | — | | | | | | (310) | | | | | | 7,015 | | |
英國
|
| | | | — | | | | | | (11,164) | | | | | | (348,872) | | |
中華人民共和國,不包括香港特別行政區
|
| | | | (495,513) | | | | | | (1,112,353) | | | | | | (1,093,256) | | |
合計 | | | | | (439,776) | | | | | | (1,181,985) | | | | | | (1,519,638) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |||||||||
當期所得税支出
|
| | |
|
228
|
| | | |
|
3,447
|
| | | |
|
21,571
|
| |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
計算預期所得税優惠
|
| | | | (25)% | | | | | | (25)% | | | | | | (25)% | | |
税率優惠效果
|
| | | | 11% | | | | | | 10% | | | | | | (18)% | | |
不同税收管轄權的影響
|
| | | | (3)% | | | | | | (1)% | | | | | | 2% | | |
不可扣除的費用
|
| | | | 4% | | | | | | 5% | | | | | | 40% | | |
研發費用附加扣除
|
| | | | (8)% | | | | | | (6)% | | | | | | (5)% | | |
估值免税額變動
|
| | | | 21% | | | | | | 17% | | | | | | 7% | | |
實際所得税支出
|
| | | | — | | | | | | — | | | | | | 1% | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
遞延税金資產: | | | | | | | | | | | | | |
庫存
|
| | | | 6,431 | | | | | | 7,654 | | |
壞賬準備
|
| | | | 487 | | | | | | 2,049 | | |
無形資產
|
| | | | — | | | | | | 268,381 | | |
累計產品保修
|
| | | | 8,483 | | | | | | 23,037 | | |
應計工資和福利
|
| | | | 8,704 | | | | | | 10,961 | | |
應計費用和其他負債
|
| | | | 48,520 | | | | | | 11,677 | | |
權益法投資的未實現投資損失
|
| | | | 3,395 | | | | | | 12,888 | | |
捐贈
|
| | | | 450 | | | | | | 503 | | |
經營性租賃負債
|
| | | | — | | | | | | 18,734 | | |
淨營業虧損結轉
|
| | | | 473,845 | | | | | | 180,378 | | |
遞延税金資產總額
|
| | | | 550,315 | | | | | | 536,262 | | |
減去:估值免税額
|
| | | | (550,315) | | | | | | (518,017) | | |
遞延税項資產,扣除估值免税額後的淨額
|
| | | | — | | | | |
|
18,245
|
| |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
遞延納税義務: | | | | | | | | | | | | | |
經營性租賃使用權資產
|
| | | | — | | | | | | (18,245) | | |
遞延納税負債總額
|
| | | | — | | | | | | (18,245) | | |
遞延税金淨資產
|
| | | | — | | | | | | — | | |
|
| | |
截至2012年12月31日
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |||||||||
截至1月1日的餘額
|
| | | | 268,702 | | | | | | 362,371 | | | | | | 550,315 | | |
本年度增長
|
| | | | 93,669 | | | | | | 187,944 | | | | | | 102,295 | | |
因重組而結轉的淨運營虧損的清算
|
| | | | — | | | | | | — | | | | | | (134,593) | | |
截至12月31日的餘額
|
| | |
|
362,371
|
| | | |
|
550,315
|
| | | |
|
518,017
|
| |
截至2013年12月31日的一年
|
| |
金額
|
| |||
| | |
人民幣
|
| |||
2026
|
| | | | 8,118 | | |
2027
|
| | | | 648,012 | | |
合計 | | | | | 656,130 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |||||||||
分子: | | | | | | | | | | | | | | | | | | | |
可歸因於ECARX控股公司的淨虧損
|
| | | | (439,659) | | | | | | (1,180,921) | | | | | | (1,540,015) | | |
可贖回可轉換優先股的增加
|
| | | | (101,286) | | | | | | (243,564) | | | | | | (354,878) | | |
計算基本和稀釋後每股淨虧損的分子
|
| | | | (540,945) | | | | | | (1,424,485) | | | | | | (1,894,893) | | |
分母: | | | | | | | | | | | | | | | | | | | |
普通股加權平均數 - 基本股和稀釋股
|
| | |
|
238,591,421
|
| | | |
|
236,691,093
|
| | | |
|
239,296,386
|
| |
普通股股東應佔每股淨虧損 | | | | | | | | | | | | | | | | | | | |
− 基礎版和稀釋版
|
| | |
|
(2.27)
|
| | | |
|
(6.02)
|
| | | |
|
(7.92)
|
| |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
可贖回可轉換優先股
|
| | | | 26,841,535 | | | | | | 90,724,289 | | | | | | — | | |
認股權證
|
| | | | 6,016,207 | | | | | | — | | | | | | 23,871,971 | | |
| | |
截至2012年12月31日
|
| |||
| | |
2021
|
| |
2022
|
|
客户A、第三方
|
| |
51.1%
|
| |
48.9%
|
|
客户B、第三方
|
| |
11.0%
|
| |
30.4%
|
|
客户C,第三方
|
| |
10.6%
|
| |
低於10.0%
|
|
| | |
截至2013年12月31日的年度
|
| ||||||
| | |
2020
|
| |
2021
|
| |
2022
|
|
吉利集團及其子公司
|
| |
74.1%
|
| |
70.4%
|
| |
67.0%
|
|
客户A、第三方
|
| |
低於10.0%
|
| |
低於10.0%
|
| |
12.6%
|
|
客户B、第三方
|
| |
低於10.0%
|
| |
低於10.0%
|
| |
12.5%
|
|
| | |
截至2012年12月31日
|
| |||
| | |
2021
|
| |
2022
|
|
供應商A、第三方
|
| |
15.5%
|
| |
低於10.0%
|
|
供應商B,第三方
|
| |
13.8%
|
| |
25.3%
|
|
關聯方供應商C
|
| |
10.3%
|
| |
低於10.0%
|
|
供應商D,第三方
|
| |
低於10.0%
|
| |
14.6%
|
|
| | |
截至2013年12月31日的年度
|
| ||||||
| | |
2020
|
| |
2021
|
| |
2022
|
|
供應商A、第三方
|
| |
35.2%
|
| |
23.6%
|
| |
11.8%
|
|
供應商B,第三方
|
| |
低於10.0%
|
| |
低於10.0%
|
| |
21.0%
|
|
關聯方供應商C
|
| |
低於10.0%
|
| |
低於10.0%
|
| |
10.6%
|
|
| | |
合計
|
| |
少於
一年 |
| |
1年 - 2年
|
| |
2 - 3年
|
| |
3 - 5年
|
| |
超過5
年 |
| ||||||||||||||||||
購買承諾
|
| | | | 93,818 | | | | | | 73,817 | | | | | | 6,667 | | | | | | 6,667 | | | | | | 6,667 | | | | | | — | | |
| | |
合計
|
| |
少於
一年 |
| ||||||
資本承諾
|
| | | | 1,806 | | | | | | 1,806 | | |
主要關聯方名稱
|
| |
關係性質
|
|
浙江吉利控股集團(“吉利集團”)及其子公司
|
| | 公司控股股東控制的實體 | |
質子控股有限公司及其子公司 | | | 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 | | | 公司控股股東控制的實體 | |
浙江煥福科技有限公司有限公司,(“浙江煥福”,原名浙江億卡通科技有限公司,有限公司,”浙江益卡通”)
|
| | 公司控股股東控制的實體 | |
xi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 | |
主要關聯方名稱
|
| |
關係性質
|
|
湖北易創科技有限公司有限公司 | | | 公司控股股東控制的實體 | |
雅特斯集團有限公司 | | | 公司控股股東控制的實體 | |
阿波羅智能連接(北京)技術有限公司有限公司。
|
| | 本公司董事一板具有重大影響力的實體 | |
思引擎科技有限公司有限公司。 | | | 受公司重大影響的實體 | |
蘇州同捷汽車電子有限公司 | | | 受公司控股股東重大影響的實體 | |
JICA智能機器人有限公司 | | | 受公司重大影響的實體 | |
湖北東駿汽車電子科技有限公司有限公司及其子公司
|
| | 受公司重大影響的實體 | |
蘇州光矩陣光電科技有限公司有限公司
|
| | 受公司重大影響的實體 | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |||||||||
收入(一): | | | | | | | | | | | | | | | | | | | |
商品銷售收入
|
| | |
|
1,275,777
|
| | | |
|
1,466,340
|
| | | |
|
1,663,356
|
| |
汽車計算平臺
|
| | | | 1,231,429 | | | | | | 1,410,566 | | | | | | 1,651,792 | | |
SoC核心模塊
|
| | | | — | | | | | | — | | | | | | 77 | | |
汽車商品和其他產品
|
| | | | 44,348 | | | | | | 55,774 | | | | | | 11,487 | | |
軟件許可證收入
|
| | |
|
18,168
|
| | | |
|
24,788
|
| | | |
|
133,450
|
| |
服務收入
|
| | |
|
444,709
|
| | | |
|
532,625
|
| | | |
|
716,069
|
| |
汽車計算平臺 - 設計開發服務
|
| | | | 251,471 | | | | | | 306,027 | | | | | | 466,747 | | |
連接服務
|
| | | | 172,490 | | | | | | 187,781 | | | | | | 212,406 | | |
其他服務
|
| | | | 20,748 | | | | | | 38,817 | | | | | | 36,916 | | |
合計 | | | | | 1,738,654 | | | | | | 2,023,753 | | | | | | 2,512,875 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |||||||||
購買產品和服務(二)
|
| | | | 8,186 | | | | | | 293,552 | | | | | | 675,920 | | |
辦公空間租賃(ii)
|
| | | | 3,391 | | | | | | 1,093 | | | | | | 6,395 | | |
其他收入(ix)
|
| | | | — | | | | | | — | | | | | | 22,846 | | |
關聯方到期借款利息收入(四)
|
| | | | — | | | | | | 717 | | | | | | 9,069 | | |
應付關聯方借款的利息支出(三)
|
| | | | 872 | | | | | | 212 | | | | | | 18,808 | | |
關聯方貸款(四)
|
| | | | — | | | | | | 28,850 | | | | | | 57,260 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |||||||||
收到的對關聯方的貸款償還(Iv)
|
| | | | — | | | | | | — | | | | | | 29,360 | | |
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 | | | | | | 1,020,000 | | |
關聯方借款(三)
|
| | | | — | | | | | | 315,152 | | | | | | 900,000 | | |
向浙江環富轉讓財產和設備(V)
|
| | | | — | | | | | | 707 | | | | | | 1,604 | | |
對安徽新智的資金支持(八)
|
| | | | — | | | | | | — | | | | | | 28,500 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
應收賬款 - 關聯方,淨額(I)
|
| | | | 768,747 | | | | | | 482,992 | | |
關聯方應付款項(二)(四)(九)
|
| | | | 41,278 | | | | | | 911,589 | | |
應付賬款
|
| | | | 111,531 | | | | | | 239,891 | | |
應付關聯方的金額(Iii)(Vi)(X)
|
| | | | 376,906 | | | | | | 191,174 | | |
其他非流動資產 - 關聯方(Vii)
|
| | | | 1,929 | | | | | | 213,695 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
資產 | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | |
現金
|
| | | | 158,755 | | | | | | 119,022 | | |
預付款和其他資產
|
| | | | 5,751 | | | | | | 35 | | |
關聯方應付金額
|
| | | | 3,217,624 | | | | | | 4,168,615 | | |
流動資產總額
|
| | | | 3,382,130 | | | | | | 4,287,672 | | |
非流動資產 | | | | | | | | | | | | | |
長期投資
|
| | |
|
—
|
| | | | | 69,319 | | |
非流動資產合計
|
| | | | — | | | | | | 69,319 | | |
總資產
|
| | | | 3,382,130 | | | | | | 4,356,991 | | |
流動負債 | | | | | | | | | | | | | |
應付賬款
|
| | | | 108 | | | | | | — | | |
應計費用和其他流動負債
|
| | | | — | | | | | | 146,507 | | |
應付關聯方金額
|
| | | | 85,390 | | | | | | 18,925 | | |
超過子公司和可變權益實體投資的虧損份額
|
| | | | 2,866,711 | | | | | | 3,928,883 | | |
流動負債總額
|
| | | | 2,952,209 | | | | | | 4,094,315 | | |
非流動負債 | | | | | | | | | | | | | |
可轉換應付票據
|
| | | | — | | | | | | 439,869 | | |
非流動負債合計
|
| | | | — | | | | | | 439,869 | | |
總負債
|
| | | | 2,952,209 | | | | | | 4,534,184 | | |
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
|
| | | | 1,429,313 | | | | | | — | | |
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 | | | | | | — | | |
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
|
| | | | 4,532,907 | | | | | | — | | |
股東虧損 | | | | | | | | | | | | | |
普通股
|
| | | | 7 | | | | | | — | | |
A類普通股
|
| | | | — | | | | | | 9 | | |
B類普通股
|
| | | | — | | | | | | 1 | | |
國庫股
|
| | | | — | | | | | | — | | |
新增實收資本
|
| | | | — | | | | | | 5,919,660 | | |
累計虧損
|
| | | | (4,109,041) | | | | | | (5,710,977) | | |
累計其他綜合收益(虧損)
|
| | | | 6,048 | | | | | | (385,886) | | |
股東虧損總額
|
| | | | (4,102,986) | | | | | | (177,193) | | |
總負債、夾層權益和股東虧損
|
| | | | 3,382,130 | | | | | | 4,356,991 | | |
| | |
年終12月31日
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |||||||||
一般和行政費用
|
| | | | — | | | | | | (17,660) | | | | | | (26,005) | | |
利息收入
|
| | | | 431 | | | | | | 885 | | | | | | 6,565 | | |
利息支出
|
| | | | — | | | | | | (514) | | | | | | (3,132) | | |
外幣兑換收益(損失)
|
| | | | 55,213 | | | | | | 12,478 | | | | | | (14,459) | | |
股權證券公允價值變動
|
| | | | — | | | | | | — | | | | | | (16,843) | | |
子公司和VIE的虧損份額
|
| | | | (495,303) | | | | | | (1,176,110) | | | | | | (1,486,141) | | |
所得税前虧損
|
| | | | (439,659) | | | | | | (1,180,921) | | | | | | (1,540,015) | | |
所得税費用
|
| | | | — | | | | | | — | | | | | | — | | |
淨虧損
|
| | | | (439,659) | | | | | | (1,180,921) | | | | | | (1,540,015) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |||||||||
經營活動中使用的淨現金
|
| | | | (266) | | | | | | (22,741) | | | | | | (22,893) | | |
投資活動中使用的淨現金
|
| | | | (97,873) | | | | | | (3,121,321) | | | | | | (734,299) | | |
融資活動提供的現金淨額
|
| | | | 206,422 | | | | | | 3,222,206 | | | | | | 729,767 | | |
外幣匯率變動對現金的影響
|
| | | | (10,012) | | | | | | (17,660) | | | | | | (12,308) | | |
現金淨增長
|
| | | | 98,271 | | | | | | 60,484 | | | | | | (39,733) | | |
年初現金
|
| | | | — | | | | | | 98,271 | | | | | | 158,755 | | |
年終現金
|
| | | | 98,271 | | | | | | 158,755 | | | | | | 119,022 | | |